{"text_format":"1","workbook":"xlsx","n_sheets":34,"sheets":["District Summary","School Summary-FTEs","School Summary-Dollars","Main Funding Sheet","Base Sheet","Inputs","Model Health Insurance","HH Calculation","Central Office","Librarian, Clerk, Comp Tech.","School Resources","Small District Adjustment","ADM","Activities","At-Risk","Voc Ed","Salaries","Comparative WCLI","Utilities","SFC Building Data","O&M Base Sheet","O&M","Groundkeepers","Transportation","Special Education","Charter School Adjustments","Other Add-In's","Local Resources","School Res-Dist Rollup","\"Main Funding\" Schl Level Mtrix","School Resource Matrices","School Reference Sheet","Payments","CategoricalGrants"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":41,"comments":17,"pivot_tables":10},"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":"District Summary","index":0,"n_rows":82,"n_cols":8,"rows_kept":82,"cut":false,"hidden":false,"merged":[[31,0,31,3],[80,0,81,1],[76,0,76,6],[40,0,40,5],[38,0,38,6],[32,0,32,3],[67,0,67,5],[34,0,34,1],[33,0,33,3],[0,0,0,7],[7,0,7,6],[11,0,11,3],[30,0,30,5],[2,4,2,6],[3,0,3,1],[9,0,9,5],[4,0,4,1],[19,0,19,3],[25,0,25,3],[26,0,26,3],[28,0,28,3]]}
["Wyoming Block Grant - School District Resource Summary "]
[]
["9999999",{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$X$58,2)","v":"State Total"},{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$X$58,3)","v":92397.707666666698},null,"Wyoming Funding Model Version 2(b) 03-18-12\n& Final FY 2015 Payment Model 7-1-14"]
["Enter 7-digit district ID",null,"ADM",null,null,null,"            District Level-Model FTE's",{"$f":"SUM(C13:C14,C21:C23)","v":2124.2461016799607}]
["For state totals enter 9999999",null,null,null,null,null,"            School Level-Model FTE's",{"$f":"SUM(C44:C66)","v":10014.890077791002}]
[null,null,null,null,null,null,null,{"$f":"SUM(H4:H5)","v":12139.136179470963}]
[null,null,null,null,null,null,null,"Total of all FTEs"]
["District Level Resources:",null,null,null,null,null,null,{"$f":"G31+G10","v":519564896.52792603}]
[]
["Sub-Total   District Level Model Resources:",null,null,null,null,null,{"$f":"E12+E20+E26+E27+E29","v":219859828.76392603}]
[null,null,"FTE","Funding"]
["Central Office & Library:",null,null,null,{"$f":"SUM(D13:D18)","v":89871231.677136779}]
[null,"Professional",{"$f":"VLOOKUP($A$3,'Central Office'!$A$6:$K$54,4)","v":282.13829119999997},{"$f":"VLOOKUP($A$3,'Central Office'!$A$6:$K$54,7)","v":38598912.81686873}]
[null,"Clerical",{"$f":"VLOOKUP($A$3,'Central Office'!$A$6:$K$54,5)","v":320.87307279999993},{"$f":"VLOOKUP($A$3,'Central Office'!$A$6:$K$54,8)","v":18664536.479691349}]
[null,"Librarians -  If using Consultant Recommendation",{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,11)","v":0},{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,17)","v":0}]
[null,"Librarian Clerks -  If using Consultant Recommendation",{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,14)","v":0},{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,18)","v":0}]
[null,"Computer Technicians -  If using Consultant Recommendation",{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,15)","v":0},{"$f":"VLOOKUP($A$3,'Librarian, Clerk, Comp Tech.'!$A$6:$T$54,19)","v":0}]
[null,"Non-Personnel",null,{"$f":"VLOOKUP($A$3,'Central Office'!$A$6:$K$54,10)","v":32607782.380576693}]
[]
["Operations & Maintenance:",null,null,null,{"$f":"SUM(D21:D24)","v":95873946.310670987}]
[null,"Custodians",{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,5)","v":749.04263687423679},{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,8)","v":38132267.787590742}]
[null,"Maintenance Workers",{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,6)","v":330.46886563142118},{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,9)","v":19267636.889807213}]
[null,"Groundskeepers",{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,7)","v":441.72323517430289},{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,10)","v":25857156.998579547}]
[null,"Supplies",null,{"$f":"VLOOKUP($A$3,'O&M Base Sheet'!$A$7:$N$55,13)","v":12616884.63469349}]
[]
["Activities - If using Consultant Recommendation",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,8)","v":0}]
["Utilities",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,9)","v":34114650.776118279}]
[]
["First Year Charter School Adjustment",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$X$58,16)","v":0}]
[]
["Sub-Total   District Level Reimbursables:",null,null,null,null,null,{"$f":"SUM(E32:E34)","v":299705067.764}]
["Special Education",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$X$58,18)","v":211784154.82000002}]
["Transportation",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$X$58,17)","v":73403146.439999983}]
["Other Reimbursables",null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,15)","v":14517766.504000001}]
[]
[]
[]
[]
["School Level Resources: (see school resource summary sheets)",null,null,null,null,null,null,{"$f":"G41+G68","v":858398442.62774289}]
[]
["Sub-Total  Staffing Costs:",null,null,null,null,null,{"$f":"SUM(D44:D66)","v":747206374.66363096}]
[null,null,"FTE","Funding"]
[]
["*","Reg Classroom/Core Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,23)","v":5009.6560446428566},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,87)","v":385917762.58810812}]
["*","Specialist Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,28)","v":1468.4225188492062},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,92)","v":112702841.44890504}]
["*","Alternative Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,29)","v":129.79128571428572},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,93)","v":10109246.08556903}]
["*","Small School Teachers-ADM 49 or less",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,30)","v":175.38614285714283},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,94)","v":13392971.847967004}]
[null,"Additional Small District Teachers - Dist. ADM 243 or less",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,31)","v":13.109603571428565},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,95)","v":998578.43785013119}]
["*","Additional Voc Ed Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,32)","v":40.329747619047623},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,96)","v":3098155.3247027243}]
["*","Instructional Facilitators",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,36)","v":0},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,100)","v":0}]
["*","Tutors",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,41)","v":385.62077411904761},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,105)","v":29707989.45130676}]
["*","Ell Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,42)","v":37.6},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,106)","v":2949311.0529291267}]
["*","Summer School Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,43)","v":0},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,107)","v":0}]
["*","Extended Day Teachers",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,44)","v":0},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,108)","v":0}]
["*","Librarians",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,48)","v":286.61214037698403},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,112)","v":21983499.901581649}]
[null,"Substitute Teachers",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,116)","v":6845359.5586483879}]
[null,"Media Technicians",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,51)","v":135.28883492063494},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,115)","v":9605856.2836314794}]
["*","Pupil Support",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,54)","v":385.62077411904761},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,119)","v":29707989.45130676}]
["*","Secondary Guidance Counselors",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,55)","v":170.46393200000003},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,120)","v":13117790.384638209}]
[null,"Supervisory Aides",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,56)","v":640.88845853174621},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,121)","v":23863348.936701313}]
[]
[null,"Principals",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,60)","v":271.09214087301586},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,125)","v":31745029.166902039}]
[null,"Asst Principals",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,65)","v":82.769806845238094},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,130)","v":8710250.3793488778}]
[null,"Small/ALT Asst Principals",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,61)","v":75},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,126)","v":7445315.4951536749}]
[null,"Secretarial",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,69)","v":326.91997999338622},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,134)","v":18003102.794156712}]
[null,"Clerical",{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,73)","v":380.31789275793653},{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,138)","v":17301976.074223846}]
[]
["Sub-Total  Non-Staff Costs:",null,null,null,null,null,{"$f":"SUM(D69:D75)","v":111192067.96411192}]
[null,"Supplies & Materials",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,140)","v":32929688.241026912}]
[null,"Equipment & Technology",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,141)","v":27173151.983813915}]
[null,"Additional Voc Ed Supplies & Equip",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,142)","v":2985061.3295527305}]
[null,"Gifted & Talented",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,143)","v":2717315.1983813914}]
[null,"Professional Development",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,144)","v":10869260.793525565}]
[null,"Assessment",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,145)","v":3482996.6339137875}]
[null,"Activities- If using School Level Alternate Option",null,{"$f":"VLOOKUP($A$3,'School Res-Dist Rollup'!$A$6:$ER$54,146)","v":31034593.783897623},null,null,"Sum of resources above:",{"$f":"H39+H8","v":1377963339.155669}]
[]
["Total Estimated Guarantee: from Base sheet",null,null,null,null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,19)","v":1377963339.1556685}]
[null,"Plus Hold Harmless",null,null,null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,21)","v":0}]
[null,"Revised Total",null,null,null,null,null,{"$f":"VLOOKUP($A$3,'Base Sheet'!$A$10:$AB$58,22)","v":1377963339.1556685}]
[]
["* Categories Above are Included In \"Teacher\" Totals   ",null,"\"Teacher FTEs\"","\"Teacher Funding\""]
[null,null,{"$f":"SUM(C44:C55,C58:C59)","v":8102.6129638690454},{"$f":"SUM(D44:D55,D58:D59)","v":623686135.9748646}]

{"sheet":"School Summary-FTEs","index":1,"n_rows":62,"n_cols":28,"rows_kept":62,"cut":false,"hidden":false,"merged":[[6,1,6,4],[2,1,3,1],[6,6,6,26],[0,0,0,27],[1,0,1,27],[3,2,3,11],[3,22,4,25]]}
["School Level Resource Summary-Wyoming Cost Based Block Grant Model-Full Time Equivalents (FTEs)"]
["District Full-Time Equivalents (FTEs) Generated at each School Level"]
[null,{"$f":"SUM('District Summary'!C44:C66)","v":10014.890077791002}]
[null,null,"Total District FTEs generated at School Level-from District Summary Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'District Summary'!E3","v":"Wyoming Funding Model Version 2(b) 03-18-12\n& Final FY 2015 Payment Model 7-1-14"}]
[]
[]
[null,{"$f":"'District Summary'!B3","v":"State Total"},null,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"School Name","ADM","Grades","Small?","ALT?","Core\n(Regular)","Specialist","Alternative","Small\nSchl","Small\nDist","Voc Ed","IF","Tutor","ELL","Summer\nSchool","Extended\nDay","Librarian","Media\nTechnician","Pupil\nSupport","Guidance\nCounselors","Supervisory\nAides","Principal","Assistant\nPrincipal","Small/Alt\nAP","Secretarial","Clerical","Total\nSchool\nFTEs"]
[1,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,4)","v":"Upton Elementary"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,9)","v":123.26299999999999},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,5)","v":"K-5"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,11)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,10)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,33)","v":7.7039374999999994},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,38)","v":1.5407875},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,51)","v":0.51},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,58)","v":0.42799652777777775},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,64)","v":0.51},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,66)","v":0.85599305555555549},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,71)","v":1},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,80)","v":1},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,84)","v":0.42799652777777775},{"$f":"SUM(G10:AA10)","v":13.97671111111111}]
[2,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,4)","v":"Upton Middle School"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,9)","v":64.163000000000011},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,5)","v":"6-8"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,11)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,10)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,33)","v":3.0553809523809523},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,38)","v":4.9446190476190477},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,51)","v":0.20369206349206354},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,58)","v":0.61107619047619066},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,61)","v":0.20369206349206354},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,64)","v":0.20369206349206354},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,65)","v":0.25665200000000005},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,66)","v":0.40738412698412707},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,71)","v":0.61107619047619066},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,80)","v":0.61107619047619066},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,84)","v":0.20369206349206354},11.312032952380951]
[3,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,4)","v":"Upton High School"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,9)","v":71.819000000000003},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,5)","v":"9-12"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,11)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,10)","v":"F"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,33)","v":3.4199523809523806},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,38)","v":6.3767714285714288},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,42)","v":0.20327619047619047},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,51)","v":0.26},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$152,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,58)","v":0.68399047619047626},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,61)","v":0.22799682539682539},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,64)","v":0.26},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,65)","v":0.28727600000000003},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,66)","v":0.56999206349206344},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,71)","v":0.68399047619047626},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,80)","v":0.68399047619047626},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,84)","v":0.45599365079365078},14.113229968253972]
[4,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,84)","v":0},0]
[5,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,84)","v":0},0]
[6,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,84)","v":0},0]
[7,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,84)","v":0},0]
[8,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,84)","v":0},0]
[9,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$446,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,84)","v":0},0]
[10,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,84)","v":0},0]
[11,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,84)","v":0},0]
[12,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,84)","v":0},0]
[13,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$651,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,84)","v":0},0]
[14,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,84)","v":0},0]
[15,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,84)","v":0},0]
[16,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,84)","v":0},0]
[17,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$847,84)","v":0},0]
[18,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,84)","v":0},0]
[19,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,84)","v":0},0]
[20,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,84)","v":0},0]
[21,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,84)","v":0},0]
[22,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,84)","v":0},0]
[23,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,84)","v":0},0]
[24,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,84)","v":0},0]
[25,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,84)","v":0},0]
[26,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,84)","v":0},0]
[27,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,84)","v":0},0]
[28,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,84)","v":0},0]
[29,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,84)","v":0},0]
[30,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,84)","v":0},0]
[31,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1533,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,84)","v":0},0]
[32,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1582,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,84)","v":0},0]
[33,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,84)","v":0},0]
[34,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1671,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,84)","v":0},0]
[35,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,9)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,5)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,11)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,10)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,33)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,38)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,39)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,40)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,41)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,42)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,46)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,51)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,52)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,53)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,54)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,58)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,61)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,64)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,65)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,66)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,71)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,76)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1729,72)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,80)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,84)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB10:AB44)","v":39.401974031746036}]
[null,"District School Level FTEs",null,null,null,null,{"$f":"SUM(G10:G44)","v":14.179270833333334},12.862177976190477,0,0,0,0.20327619047619047,0,0.97369206349206361,0,0,0,1.7230631944444446,0.4316888888888889,0.97369206349206361,0.54392800000000008,1.8333692460317461,2.295066666666667,0,0,2.295066666666667,1.0876822420634922,{"$f":"SUM(G46:AA46)","v":39.401974031746036}]
[]
[null,"Total \"Teacher\" FTEs =",null,{"$f":"SUM(D50:D62)","v":31.459100321428576}]
[null,"The following are included:"]
[null,"Reg CORE",null,{"$f":"G46","v":14.179270833333334}]
[null,"Specialist",null,{"$f":"H46","v":12.862177976190477}]
[null,"Alternative",null,{"$f":"I46","v":0}]
[null,"Small",null,{"$f":"J46+K46","v":0}]
[null,"Voc Ed",null,{"$f":"L46","v":0.20327619047619047}]
[null,"Instructional Facilitator",null,{"$f":"M46","v":0}]
[null,"Tutor",null,{"$f":"N46","v":0.97369206349206361}]
[null,"ELL",null,{"$f":"O46","v":0}]
[null,"Summer School",null,{"$f":"P46","v":0}]
[null,"Extended Day",null,{"$f":"Q46","v":0}]
[null,"Librarian",null,{"$f":"R46","v":1.7230631944444446}]
[null,"Pupil Support",null,{"$f":"T46","v":0.97369206349206361}]
[null,"Secondary Guidance Counselor",null,{"$f":"U46","v":0.54392800000000008}]

{"sheet":"School Summary-Dollars","index":2,"n_rows":51,"n_cols":18,"rows_kept":51,"cut":false,"hidden":false,"merged":[[6,1,6,3],[2,1,3,1],[0,0,0,17],[6,4,6,17],[1,0,1,17],[3,13,4,16],[3,2,3,7]]}
["School Level Resource Summary - Wyoming Cost Based Block Grant Model - Dollars"]
["District Funding Generated at School Level"]
[null,{"$f":"SUM('District Summary'!D44:D75)","v":858398442.62774289}]
[null,null,"Total District Funding generated at School Level-from District Summary Sheet",null,null,null,null,null,null,null,null,null,null,{"$f":"'District Summary'!E3","v":"Wyoming Funding Model Version 2(b) 03-18-12\n& Final FY 2015 Payment Model 7-1-14"}]
[]
[]
[null,{"$f":"'District Summary'!B3","v":"State Total"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"School Name","\"Teacher\"","Media\nTechnician","Supervisory\nAides","Substitute\nTeacher","Principal","Assistant\nPrincipal","Secretary","Clerical","Supplies &\nMaterials","Equipment &\nTechnology","VocEd\nSupplies &\nEquipment","Gifted &\nTalented","Professional\nDevelopment","Assessment","Activities\n(Alt Option)","Total"]
[1,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,4)","v":"Upton Elementary"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,133)","v":827853.71687244694},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,132)","v":31161.798762997267},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,127)","v":9214.348402094598},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,137)","v":105967.94169926383},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,146)","v":53096.814753917759},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,150)","v":18777.470363916269},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,153)","v":41407.98787186401},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,154)","v":36250.295787253563},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,156)","v":3625.0295787253567},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,157)","v":14500.118314901427},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,158)","v":4646.4855560588558},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$6:$FF$53,159)","v":2986.7087136250002},{"$f":"SUM(C11:Q11)","v":1149488.716677065}]
[2,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,4)","v":"Upton Middle School"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,133)","v":718099.33387601422},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,126)","v":12253.482735948284},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,132)","v":14830.520063132422},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,127)","v":7749.2370985870175},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,137)","v":64754.486126189207},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,146)","v":32446.19928624406},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,150)","v":8936.5717648370264},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,153)","v":21554.405829992869},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,154)","v":18869.634266548364},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,156)","v":1886.9634266548364},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,157)","v":7547.8537066193458},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,158)","v":2418.6694525802909},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$55:$FF$102,159)","v":41238.128978361914},952585.48661170981]
[3,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,4)","v":"Upton High School"},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,133)","v":889678.8005909191},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,126)","v":13715.581824619634},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,132)","v":20750.142613618969},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,127)","v":9691.6329886788808},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,137)","v":72481.062903804093},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,146)","v":36317.715607729711},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,150)","v":20005.786748712817},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,153)","v":29540.994587864745},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,154)","v":21121.179860499615},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,155)","v":24647.378821754057},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,156)","v":2112.1179860499615},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,157)","v":8448.4719441998459},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,158)","v":2707.2677620258387},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$104:$FF$151,159)","v":122929.76428676704},1274147.8985272446]
[4,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$153:$FF$200,159)","v":0},0]
[5,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$202:$FF$249,159)","v":0},0]
[6,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$251:$FF$298,159)","v":0},0]
[7,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$300:$FF$347,159)","v":0},0]
[8,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$349:$FF$396,159)","v":0},0]
[9,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$398:$FF$445,159)","v":0},0]
[10,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$447:$FF$494,159)","v":0},0]
[11,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$496:$FF$543,159)","v":0},0]
[12,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$545:$FF$592,159)","v":0},0]
[13,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$594:$FF$641,159)","v":0},0]
[14,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$643:$FF$690,159)","v":0},0]
[15,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$692:$FF$739,159)","v":0},0]
[16,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$741:$FF$788,159)","v":0},0]
[17,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$790:$FF$837,159)","v":0},0]
[18,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$839:$FF$886,159)","v":0},0]
[19,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$888:$FF$935,159)","v":0},0]
[20,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$937:$FF$984,159)","v":0},0]
[21,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$986:$FF$1033,159)","v":0},0]
[22,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1035:$FF$1082,159)","v":0},0]
[23,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1084:$FF$1131,159)","v":0},0]
[24,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1133:$FF$1180,159)","v":0},0]
[25,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1182:$FF$1229,159)","v":0},0]
[26,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1231:$FF$1278,159)","v":0},0]
[27,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1280:$FF$1327,159)","v":0},0]
[28,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1329:$FF$1376,159)","v":0},0]
[29,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1378:$FF$1425,159)","v":0},0]
[30,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1427:$FF$1474,159)","v":0},0]
[31,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1476:$FF$1523,159)","v":0},0]
[32,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1525:$FF$1572,159)","v":0},0]
[33,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1574:$FF$1621,159)","v":0},0]
[34,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1623:$FF$1670,159)","v":0},0]
[35,{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,4)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,133)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,126)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,132)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,127)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,137)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,152)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,146)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,150)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,153)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,154)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,155)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,156)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,157)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,158)","v":0},{"$f":"VLOOKUP('District Summary'!$A$3,'School Resource Matrices'!$B$1672:$FF$1719,159)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R11:R45)","v":3376222.1018160195}]
[null,"District Total - School Level $",{"$f":"SUM(C11:C45)","v":2435631.8513393803},25969.064560567916,66742.461439748658,26655.218489360497,243203.49072925714,0,121860.72964789154,47719.828877466112,92503.388289721624,76241.109914301545,24647.378821754057,7624.1109914301542,30496.443965720617,9772.4227706649854,167154.60197875396,{"$f":"SUM(C47:Q47)","v":3376222.101816019}]
[]
[]
[]
[null,"School Level FTEs:",{"$f":"'School Summary-FTEs'!D48","v":31.459100321428576},{"$f":"'School Summary-FTEs'!S46","v":0.4316888888888889},{"$f":"'School Summary-FTEs'!V46","v":1.8333692460317461},null,{"$f":"'School Summary-FTEs'!W46","v":2.295066666666667},{"$f":"SUM('School Summary-FTEs'!X46:Y46)","v":0},{"$f":"'School Summary-FTEs'!Z46","v":2.295066666666667},{"$f":"'School Summary-FTEs'!AA46","v":1.0876822420634922},null,null,null,null,null,null,null,{"$f":"SUM(C51:J51)","v":39.401974031746036}]

{"sheet":"Main Funding Sheet","index":3,"n_rows":278,"n_cols":19,"rows_kept":278,"cut":false,"hidden":false,"merged":[[0,3,2,12],[75,1,75,2],[9,10,9,11],[71,1,71,2],[69,4,69,5],[72,1,72,2],[69,1,69,2],[67,4,67,5],[51,2,52,2],[71,4,71,5],[72,4,72,5],[65,5,65,7],[73,0,73,2],[48,1,48,3],[11,1,12,1],[10,0,10,2],[70,1,70,2],[63,1,63,2],[5,5,6,6],[70,4,70,5],[0,0,1,2],[67,0,67,2],[7,0,7,2],[65,0,65,2],[91,10,91,11],[93,6,93,7],[93,10,93,11],[91,6,91,7],[91,8,91,9],[96,10,96,11],[94,10,94,11],[95,10,95,11],[93,8,93,9],[89,8,89,9],[96,4,96,5],[95,4,95,5],[94,4,94,5],[91,4,91,5],[93,4,93,5],[92,4,92,5],[94,6,94,7],[92,6,92,7],[77,4,77,5],[88,4,88,5],[78,4,78,5],[88,6,88,7],[7,11,8,18],[68,1,68,3],[77,1,77,2],[4,13,5,17],[5,7,6,10],[73,10,73,11],[78,10,78,11],[76,1,76,2],[9,5,9,6],[0,13,0,17],[2,13,2,17],[1,13,1,17],[80,10,80,11],[88,10,88,11],[82,10,82,11],[85,10,85,11],[89,10,89,11],[92,10,92,11],[3,13,3,17],[65,10,65,11],[7,7,8,10],[11,4,11,16],[65,3,65,4],[88,12,88,13],[90,4,90,5],[88,8,88,9],[90,10,90,11],[92,8,92,9],[50,0,50,3],[51,0,52,0],[3,3,4,12],[7,5,8,6],[90,6,90,7],[105,6,105,7],[97,8,97,9],[97,6,97,7],[102,8,102,9],[96,8,96,9],[94,8,94,9],[95,8,95,9],[11,2,12,2],[78,1,78,2],[85,4,85,5],[90,8,90,9],[89,6,89,7],[95,6,95,7],[96,6,96,7],[84,1,85,3],[79,4,79,5],[80,4,80,5],[89,4,89,5],[87,0,87,4],[79,1,79,2],[80,0,80,2],[73,4,73,5],[75,4,75,5],[82,4,82,5],[97,4,97,5],[98,8,98,9],[99,6,99,7],[98,4,98,5],[100,8,100,9],[98,6,98,7],[99,8,99,9],[104,4,104,5],[102,4,102,5],[103,4,103,5],[101,4,101,5],[100,4,100,5],[104,6,104,7],[99,4,99,5],[98,10,98,11],[108,8,108,9],[105,8,105,9],[107,8,107,9],[110,6,110,7],[111,6,111,7],[106,10,106,11],[107,10,107,11],[107,6,107,7],[106,6,106,7],[110,10,110,11],[108,10,108,11],[109,10,109,11],[109,6,109,7],[110,8,110,9],[108,6,108,7],[111,8,111,9],[103,10,103,11],[100,6,100,7],[104,8,104,9],[101,8,101,9],[101,6,101,7],[102,6,102,7],[103,6,103,7],[111,10,111,11],[112,8,112,9],[120,12,120,13],[118,12,118,13],[116,8,116,9],[112,10,112,11],[116,12,116,13],[114,12,114,13],[99,10,99,11],[101,10,101,11],[100,10,100,11],[103,8,103,9],[109,12,109,13],[106,12,106,13],[107,12,107,13],[109,8,109,9],[106,8,106,9],[108,12,108,13],[102,10,102,11],[105,12,105,13],[104,12,104,13],[103,12,103,13],[105,10,105,11],[104,10,104,11],[239,7,239,8],[255,7,255,8],[254,7,254,8],[141,7,141,8],[253,7,253,8],[252,7,252,8],[242,7,242,8],[245,7,245,8],[115,10,115,11],[116,10,116,11],[178,10,178,11],[122,10,122,11],[238,7,238,8],[247,7,247,8],[153,7,153,8],[140,0,140,7],[139,10,139,11],[158,7,158,8],[150,7,150,8],[153,10,153,11],[233,7,233,8],[232,7,232,8],[236,7,236,8],[192,0,192,4],[155,7,155,8],[148,7,148,8],[152,7,152,8],[154,7,154,8],[158,1,158,2],[157,0,157,5],[155,1,155,6],[154,1,154,4],[153,1,153,4],[152,1,152,4],[237,7,237,8],[232,2,232,6],[223,2,223,6],[194,1,194,5],[193,1,193,4],[163,4,163,11],[166,5,166,6],[206,7,206,8],[208,7,208,8],[211,7,211,8],[204,2,204,6],[209,2,209,6],[204,7,204,8],[205,7,205,8],[210,7,210,8],[210,2,210,6],[211,2,211,6],[209,7,209,8],[203,7,203,8],[229,2,229,6],[229,7,229,8],[230,2,230,6],[230,7,230,8],[115,4,115,5],[135,2,135,8],[138,1,138,3],[112,6,112,7],[120,8,120,9],[114,10,114,11],[117,8,117,9],[118,10,118,11],[114,6,114,7],[113,6,113,7],[113,8,113,9],[118,8,118,9],[116,6,116,7],[138,7,138,8],[123,10,123,11],[117,6,117,7],[134,0,134,1],[133,0,133,1],[135,0,135,1],[120,10,120,11],[121,10,121,11],[126,8,126,9],[126,10,126,11],[131,0,131,1],[257,10,257,11],[264,0,264,7],[262,7,262,8],[258,1,258,6],[259,7,259,8],[261,7,261,8],[256,7,256,8],[252,1,252,6],[250,7,250,8],[257,7,257,8],[257,1,257,6],[253,1,253,6],[255,1,255,6],[254,1,254,6],[256,1,256,6],[251,1,251,6],[251,7,251,8],[250,1,250,6],[249,1,249,3],[196,2,196,6],[195,2,195,6],[242,1,242,4],[276,10,276,11],[273,10,273,11],[274,9,274,17],[272,9,272,17],[273,12,273,15],[271,12,271,15],[271,10,271,11],[276,0,276,2],[259,1,259,6],[267,0,267,5],[270,9,270,17],[264,10,264,11],[267,10,267,11],[262,10,262,11],[195,7,195,8],[196,7,196,8],[197,2,197,6],[201,7,201,8],[200,2,200,6],[198,7,198,8],[277,1,277,9],[273,0,273,5],[258,7,258,8],[271,0,271,5],[262,1,262,5],[261,1,261,2],[266,0,266,5],[159,1,159,3],[159,7,159,8],[186,7,186,8],[181,7,181,8],[172,5,172,12],[163,1,163,2],[184,10,184,11],[193,5,193,6],[164,2,164,4],[208,2,208,6],[207,7,207,8],[213,2,213,6],[212,2,212,6],[206,2,206,6],[205,2,205,6],[207,2,207,6],[199,2,199,6],[101,14,101,15],[97,10,97,11],[123,6,123,7],[102,12,102,13],[101,12,101,13],[100,12,100,13],[95,12,95,13],[97,12,97,13],[98,12,98,13],[99,12,99,13],[117,10,117,11],[119,10,119,11],[119,8,119,9],[122,8,122,9],[123,8,123,9],[110,12,110,13],[112,12,112,13],[115,12,115,13],[115,8,115,9],[117,12,117,13],[113,12,113,13],[113,10,113,11],[114,8,114,9],[111,12,111,13],[99,14,99,15],[143,0,143,7],[93,12,93,13],[88,14,88,15],[89,14,89,15],[93,14,93,15],[90,14,90,15],[94,14,94,15],[95,14,95,15],[96,14,96,15],[90,12,90,13],[89,12,89,13],[91,12,91,13],[92,12,92,13],[94,12,94,13],[96,12,96,13],[111,14,111,15],[110,14,110,15],[114,14,114,15],[91,14,91,15],[112,14,112,15],[105,14,105,15],[92,14,92,15],[106,14,106,15],[97,14,97,15],[124,8,124,9],[120,14,120,15],[121,14,121,15],[113,14,113,15],[122,14,122,15],[119,14,119,15],[116,14,116,15],[115,14,115,15],[118,14,118,15],[117,14,117,15],[122,12,122,13],[123,12,123,13],[119,12,119,13],[121,12,121,13],[123,14,123,15],[102,14,102,15],[103,14,103,15],[104,14,104,15],[100,14,100,15],[109,14,109,15],[108,14,108,15],[107,14,107,15],[98,14,98,15],[119,6,119,7],[118,4,118,5],[119,4,119,5],[126,14,126,15],[126,12,126,13],[125,12,125,13],[124,10,124,11],[125,10,125,11],[124,14,124,15],[120,4,120,5],[120,6,120,7],[125,4,125,5],[124,6,124,7],[122,6,122,7],[125,6,125,7],[121,4,121,5],[121,6,121,7],[124,4,124,5],[124,12,124,13],[125,14,125,15],[125,8,125,9],[133,2,133,4],[128,0,128,6],[130,1,130,9],[144,7,144,8],[144,1,144,5],[149,1,149,4],[151,7,151,8],[149,7,149,8],[147,7,147,8],[151,1,151,4],[147,1,147,4],[141,1,141,4],[136,2,136,4],[129,1,129,9],[146,0,146,8],[150,1,150,4],[148,1,148,4],[109,4,109,5],[110,4,110,5],[111,4,111,5],[116,4,116,5],[122,4,122,5],[123,4,123,5],[167,2,167,3],[105,4,105,5],[121,8,121,9],[115,6,115,7],[112,4,112,5],[118,6,118,7],[113,4,113,5],[114,4,114,5],[131,2,131,4],[108,4,108,5],[106,4,106,5],[117,4,117,5],[165,2,165,3],[160,7,160,8],[166,2,166,3],[160,1,160,4],[165,5,165,6],[162,0,162,5],[107,4,107,5],[177,3,179,6],[181,1,181,4],[174,5,174,6],[168,3,170,6],[172,1,172,4],[175,5,175,6],[202,2,202,6],[202,7,202,8],[198,2,198,6],[201,2,201,6],[183,0,183,3],[185,0,185,6],[184,0,184,6],[186,1,186,4],[184,7,184,8],[190,7,190,8],[190,0,190,5],[185,7,185,8],[188,7,188,8],[188,0,188,4],[197,7,197,8],[199,7,199,8],[200,7,200,8],[247,1,247,4],[245,1,245,4],[212,7,212,8],[237,1,237,3],[233,2,233,5],[215,2,215,6],[214,2,214,6],[216,2,216,6],[219,2,219,6],[243,7,243,8],[244,1,244,4],[220,7,220,8],[215,7,215,8],[218,7,218,8],[219,7,219,8],[244,7,244,8],[217,7,217,8],[225,7,225,8],[225,2,225,6],[222,2,222,6],[214,7,214,8],[217,2,217,6],[218,2,218,6],[221,2,221,6],[239,1,239,5],[241,1,241,3],[226,2,226,6],[126,1,126,3],[132,0,132,1],[126,6,126,7],[126,4,126,5],[226,7,226,8],[243,1,243,4],[227,7,227,8],[228,7,228,8],[228,2,228,6],[235,1,235,3],[213,7,213,8],[216,7,216,8],[224,2,224,6],[223,7,223,8],[220,2,220,6],[221,7,221,8],[222,7,222,8],[224,7,224,8],[238,1,238,3],[227,2,227,6],[236,1,236,3]]}
["Version: Final FY2015 \nPayment Model 7-1-14",null,null,"Wyoming Department of Education",null,null,null,null,null,null,null,null,null,"Final FY2015 Statewide Payment Model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contact:  Jed Cicarelli  (307) 777-5808"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"jed.cicarelli@wyo.gov"]
[null,null,null,"Final Funding Year 2015 Statewide Payment Model"]
[]
[null,null,null,null,null,"District 7-Digit ID",null,"School District Name"]
[]
["Enter Date Prepared -------------------->>>>",null,null,null,null,"9999999",null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$C$58,2)","v":"State Total"},null,null,null,"Final FY2015 Funding"]
[]
[null,null,null,null,null,"Enter 7-digit district ID"]
["A) ADM Calculation"]
[null,"School ID","School Name","Grades","School Year 2013-14 ADM",null,null,null,null,null,null,null,null,null,null,null,null,"Total 2013-","Model ADM"]
[null,null,null,"Served","GK ADM","G1 ADM","G2 ADM","G3 ADM","G4 ADM","G5 ADM","G6 ADM","G7 ADM","G8  ADM","G9  ADM","G10  ADM","G11  ADM","G12 ADM","2014 ADM","Used in Calcs."]
[1,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,3)","v":"2307001"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,4)","v":"Upton Elementary"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,5)","v":"K-5"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,14)","v":21.952999999999999},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,15)","v":21},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,16)","v":21.713000000000001},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,17)","v":14.215999999999999},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,18)","v":23.210999999999999},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,19)","v":21.17},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$AA$55,26)","v":0},{"$f":"SUM(E14:Q14)","v":123.26299999999999},{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$6:$FF$53,9)","v":123.26299999999999}]
[2,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,6)","v":"2307050"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,7)","v":"Upton Middle School"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,8)","v":"6-8"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,20)","v":16.175000000000001},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,21)","v":24.427},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,22)","v":23.561},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$AA$104,26)","v":0},64.163000000000011,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$55:$FF$102,9)","v":64.163000000000011}]
[3,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,9)","v":"2307055"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,10)","v":"Upton High School"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,11)","v":"9-12"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,23)","v":21.029},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,24)","v":16.783999999999999},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,25)","v":21.245999999999999},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$AA$153,26)","v":12.76},71.819000000000003,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$104:$FF$151,9)","v":71.819000000000003}]
[4,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,12)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,13)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,14)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$AA$202,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$153:$FF$200,9)","v":0}]
[5,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,15)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,16)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,17)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$AA$251,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$202:$FF$249,9)","v":0}]
[6,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,18)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,19)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,20)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$AA$300,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$251:$FF$298,9)","v":0}]
[7,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,21)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,22)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,23)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$AA$349,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$300:$FF$347,9)","v":0}]
[8,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,24)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,25)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,26)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$AA$398,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$349:$FF$396,9)","v":0}]
[9,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,27)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,28)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,29)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$AA$447,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$398:$FF$445,9)","v":0}]
[10,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,30)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,31)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,32)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$AA$496,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$447:$FF$494,9)","v":0}]
[11,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,33)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,34)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,35)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$AA$545,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$496:$FF$543,9)","v":0}]
[12,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,36)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,37)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,38)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$AA$594,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$545:$FF$592,9)","v":0}]
[13,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,39)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,40)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,41)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$AA$643,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$594:$FF$641,9)","v":0}]
[14,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,42)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,43)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,44)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$AA$692,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$643:$FF$690,9)","v":0}]
[15,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,45)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,46)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,47)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$AA$741,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$692:$FF$739,9)","v":0}]
[16,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,48)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,49)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,50)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$AA$790,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$741:$FF$788,9)","v":0}]
[17,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,51)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,52)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,53)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$AA$839,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$790:$FF$837,9)","v":0}]
[18,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,54)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,55)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,56)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$AA$888,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$839:$FF$886,9)","v":0}]
[19,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,57)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,58)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,59)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$AA$937,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$888:$FF$935,9)","v":0}]
[20,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,60)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,61)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,62)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$AA$986,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$937:$FF$984,9)","v":0}]
[21,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,63)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,64)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,65)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$AA$1035,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$986:$FF$1033,9)","v":0}]
[22,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,66)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,67)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,68)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$AA$1084,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1035:$FF$1082,9)","v":0}]
[23,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,69)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,70)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,71)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$AA$1133,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1084:$FF$1131,9)","v":0}]
[24,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,72)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,73)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,74)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$AA$1182,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1133:$FF$1180,9)","v":0}]
[25,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,75)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,76)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,77)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$AA$1231,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1182:$FF$1229,9)","v":0}]
[26,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,78)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,79)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,80)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$AA$1280,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1231:$FF$1278,9)","v":0}]
[27,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,81)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,82)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,83)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$AA$1329,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1280:$FF$1327,9)","v":0}]
[28,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,84)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,85)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,86)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$AA$1378,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1329:$FF$1376,9)","v":0}]
[29,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,87)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,88)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,89)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$AA$1427,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1378:$FF$1425,9)","v":0}]
[30,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,90)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,91)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,92)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$AA$1476,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1427:$FF$1474,9)","v":0}]
[31,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,93)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,94)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,95)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$AA$1524,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1476:$FF$1523,9)","v":0}]
[32,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,96)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,97)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,98)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$AA$1574,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1525:$FF$1572,9)","v":0}]
[33,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,99)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,100)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,101)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$AA$1623,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1574:$FF$1621,9)","v":0}]
[34,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,102)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,103)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,104)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$AA$1672,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1623:$FF$1670,9)","v":0}]
[35,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,105)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,106)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,107)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,14)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,15)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,16)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,17)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,18)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,19)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,20)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,21)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,22)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,23)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,24)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,25)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$AA$1721,26)","v":0},0,{"$f":"VLOOKUP($F$8,'School Resource Matrices'!$B$1672:$FF$1719,9)","v":0}]
[null,"Total District ADM",null,null,{"$f":"SUM(E14:E48)","v":21.952999999999999},21,21.713000000000001,14.215999999999999,23.210999999999999,21.17,16.175000000000001,24.427,23.561,21.029,16.783999999999999,21.245999999999999,12.76,259.245,259.245]
[]
["B) Vocational Education FTE's"]
[null,"School","School Name","Student","Teacher "]
[null,"ID",null,"FTE","FTE"]
[1,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$367:$I$414,3)","v":"2307055"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$367:$I$414,4)","v":"Upton High School"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$365:$I$412,7)","v":6.36},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$365:$I$412,8)","v":1.67}]
[2,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$416:$I$463,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$416:$I$463,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$414:$I$461,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$414:$I$461,8)","v":"N/A"}]
[3,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$465:$I$512,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$465:$I$512,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$463:$I$510,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$463:$I$510,8)","v":"N/A"}]
[4,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$514:$I$561,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$514:$I$561,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$512:$I$559,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$512:$I$559,8)","v":"N/A"}]
[5,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$563:$I$610,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$563:$I$610,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$561:$I$608,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$561:$I$608,8)","v":"N/A"}]
[6,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$612:$I$659,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$612:$I$659,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$610:$I$657,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$610:$I$657,8)","v":"N/A"}]
[7,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$661:$I$708,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$661:$I$708,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$659:$I$706,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$659:$I$706,8)","v":"N/A"}]
[8,{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$710:$I$757,3)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$710:$I$757,4)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$708:$I$755,7)","v":"N/A"},{"$f":"VLOOKUP($F$8,'Voc Ed'!$B$708:$I$755,8)","v":"N/A"}]
[9,"N/A","N/A","N/A","N/A"]
[10,"N/A","N/A","N/A","N/A"]
[null,"District Totals",null,{"$f":"SUM(D54:D63)","v":6.36},{"$f":"SUM(E54:E63)","v":1.67}]
[]
["Additional VocEd Supplies & Equip.",null,null,{"$f":"VLOOKUP($F$8,'School Res-Dist Rollup'!$A$6:$ER$54,142)","v":2985061.3295527305},"Vlookup","*Also included in School Resources"]
[]
["C) District Level Resources",null,null,"FTE","Funding"]
[null,"1.  Operations and Maintenance Resources"]
[null,"a.) Custodians",null,{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,5)","v":749.04263687423679},{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,8)","v":38132267.787590742},"Vlookup"]
[null,"b.) Maintenance Workers",null,{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,6)","v":330.46886563142118},{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,9)","v":19267636.889807213},"Vlookup"]
[null,"c.) Groundskeepers",null,{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,7)","v":441.72323517430289},{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,10)","v":25857156.998579547},"Vlookup"]
[null,"e.) Supplies",null,null,{"$f":"VLOOKUP($F$8,'O&M Base Sheet'!$A$7:$N$55,13)","v":12616884.63469349},"Vlookup"]
["Total O&M Costs",null,null,null,{"$f":"SUM(E70:F73)","v":95873946.310670987}]
[]
[null,"2.  Central Office Resources",null,"FTE","Funding"]
[null,"a.) Personnel Costs"]
[null,"i. Professional:",null,{"$f":"VLOOKUP($F$8,'Central Office'!$A$6:$K$54,4)","v":282.13829119999997},{"$f":"VLOOKUP($F$8,'Central Office'!$A$6:$K$54,7)","v":38598912.81686873}]
[null,"ii. Clerical:",null,{"$f":"VLOOKUP($F$8,'Central Office'!$A$6:$K$54,5)","v":320.87307279999993},{"$f":"VLOOKUP($F$8,'Central Office'!$A$6:$K$54,8)","v":18664536.479691349}]
[null,"ii. Non Personnel:",null,null,{"$f":"VLOOKUP($F$8,'Central Office'!$A$6:$K$54,10)","v":32607782.380576693},null,null,null,null,null," "]
["Total Central Office Costs:",null,null,null,{"$f":"SUM(E78:F80)","v":89871231.677136779}]
[]
[null,"3. Utilities",null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$57,9)","v":171448.73007499997}]
[]
[null,"Total District O&M Resources, Central Office Resources and Utilities"]
[null,null,null,null,{"$f":"SUM(E74,E81,E83)","v":185916626.71788275}]
[]
["D) Model Generated School Resources"]
[null,null,null,null,"Reg.",null,"Specialist ",null,"Add. Min.",null,"Other",null,"Teacher",null,"Admin.",null,"Non-","Total"]
[null,null,null,"Grades","Class",null,"Teacher",null,"Teacher",null,"Teacher",null,"Support",null,"Staff",null,"Staff","School "]
[null,"School ID","School Name","Served","Teacher",null,"Costs",null,"Costs",null,"Costs",null,"Costs",null,"Costs",null,"Costs","Resources"]
[1,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,3)","v":"2307001"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,4)","v":"Upton Elementary"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,5)","v":"K-5"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,6)","v":596455.56815071043},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,7)","v":119291.11363014209},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,10)","v":152483.18225668633},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,11)","v":177842.22681709786},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,12)","v":103416.62582242822},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$8:$N$55,13)","v":1149488.716677065}]
[2,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,6)","v":"2307050"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,7)","v":"Upton Middle School"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,8)","v":"6-8"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,6)","v":236554.22722072186},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,7)","v":78062.894982838217},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,8)","v":304760.24751233961},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,10)","v":133555.20405778234},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,11)","v":106137.25717727028},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,12)","v":93515.65566075762},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$57:$N$104,13)","v":952585.48661170993}]
[3,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,9)","v":"2307055"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,10)","v":"Upton High School"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,11)","v":"9-12"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,6)","v":264780.13878348924},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,7)","v":103115.52982142784},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,8)","v":406326.04353995755},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,10)","v":159614.44587296192},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,11)","v":128804.56526024663},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,12)","v":211507.17524916108},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$106:$N$153,13)","v":1274147.8985272441}]
[4,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,12)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,13)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,14)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$155:$N$202,13)","v":0}]
[5,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,15)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,16)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,17)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$204:$N$251,13)","v":0}]
[6,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,18)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,19)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,20)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$253:$N$300,13)","v":0}]
[7,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,21)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,22)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,23)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$302:$N$349,13)","v":0}]
[8,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,24)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,25)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,26)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$351:$N$398,13)","v":0}]
[9,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,27)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,28)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,29)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$400:$N$447,13)","v":0}]
[10,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,30)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,31)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,32)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$449:$N$496,13)","v":0}]
[11,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,33)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,34)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,35)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$498:$N$545,13)","v":0}]
[12,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,36)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,37)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,38)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$547:$N$594,13)","v":0}]
[13,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,39)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,40)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,41)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$596:$N$643,13)","v":0}]
[14,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,42)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,43)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,44)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$645:$N$692,13)","v":0}]
[15,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,45)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,46)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,47)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B694:$N$741,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$694:$N$741,13)","v":0}]
[16,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,48)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,49)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,50)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B743:$N$790,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$743:$N$790,13)","v":0}]
[17,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,51)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,52)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,53)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B792:$N$839,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$792:$N$839,13)","v":0}]
[18,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,54)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,55)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,56)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$841:$N$888,13)","v":0}]
[19,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,57)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,58)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,59)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$890:$N$937,13)","v":0}]
[20,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,60)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,61)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,62)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$939:$N$986,13)","v":0}]
[21,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,63)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,64)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,65)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$988:$N$1035,13)","v":0}]
[22,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,66)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,67)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,68)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1037:$N$1084,13)","v":0}]
[23,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,69)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,70)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,71)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1086:$N$1133,13)","v":0}]
[24,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,72)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,73)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,74)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1135:$N$1182,13)","v":0}]
[25,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,75)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,76)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,77)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1184:$N$1231,13)","v":0}]
[26,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,78)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,79)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,80)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1233:$N$1280,13)","v":0}]
[27,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,81)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,82)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,83)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1282:$N$1329,13)","v":0}]
[28,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,84)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,85)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,86)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1331:$N$1378,13)","v":0}]
[29,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,87)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,88)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,89)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1380:$N$1427,13)","v":0}]
[30,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,90)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,91)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,92)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1429:$N$1476,13)","v":0}]
[31,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,93)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,94)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,95)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1478:$N$1524,13)","v":0}]
[32,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,96)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,97)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,98)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1527:$N$1574,13)","v":0}]
[33,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,99)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,100)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,101)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1576:$N$1623,13)","v":0}]
[34,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,102)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,103)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,104)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1625:$N$1672,13)","v":0}]
[35,{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,105)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,106)","v":"N/A"},{"$f":"VLOOKUP($F$8,'School Reference Sheet'!$A$5:$DC$52,107)","v":"N/A"},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,6)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,7)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,8)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,9)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,10)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,11)","v":0},null,{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,12)","v":0},{"$f":"VLOOKUP($F$8,'\"Main Funding\" Schl Level Mtrix'!$B$1674:$N$1721,13)","v":0}]
[null,"Total School Resources",null,null,{"$f":"SUM(E92:F126)","v":1097789.9341549217},null,{"$f":"SUM(G92:H126)","v":300469.53843440814},null,{"$f":"SUM(I92:J126)","v":711086.29105229722},null,{"$f":"SUM(K92:L126)","v":0},null,{"$f":"SUM(M92:N126)","v":445652.83218743058},null,{"$f":"SUM(O92:P126)","v":412784.04925461474},null,{"$f":"SUM(Q92:Q126)","v":408439.45673234691},{"$f":"SUM(R92:R126)","v":3376222.101816019}]
[]
["E)  First Year Charter School Adjustment (W.S. 21-3-301 through W.S. 21-3-314):"]
[null,"First-year charter school funding is shown after completion of school and ADM information in highlighted cells below."]
[]
["STEP 1:",null,"Charter school initiated by the school district? (Yes/No)",null,null,{"$f":"VLOOKUP($F$8,'Charter School Adjustments'!$A$8:$I$55,4)","v":0}]
[]
["STEP 2:",null,"Enter the March 1 intended enrollment",null,null,{"$f":"VLOOKUP($F$8,'Charter School Adjustments'!$A$8:$I$55,5)","v":0}]
[]
["STEP 3:",null,"Enter the number of students included in the Model ADM for the district guarantee calculations (3-year average "]
[null,null,"ADM for school years  2011-12, 2012-13 and 2013-14).",null,null,{"$f":"VLOOKUP($F$8,'Charter School Adjustments'!$A$8:$I$55,6)","v":0}]
[]
[null,"First Year Charter School Adjustment:",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Charter School Adjustments'!$A$8:$I$55,8)","v":0}]
[]
["F) Transportation Maintenance and Operations Reimbursement (W.S. 21-13-309(m)(v)(E)(I)):"]
[null,"1) FY2014 transportation expenditures from WDE-601/103",null,null,null,null,null,{"$f":"VLOOKUP($F$8,Transportation!$A$8:$D$55,3)","v":256731.27}]
[]
["G) Special Education Reimbursement (W.S. 21-13-309(m)(v)(E)(II)):"]
[null,"1) FY2014 special education expenditures from WDE-601/401",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Special Education'!$A$8:$D$55,3)","v":824880.47}]
[]
["H) Bus Lease and Purchase Reimbursement (for buses ordered on or after 3/1/98) (W.S. 21-13-309(m)(v)(E)(I)):"]
[null,"1) Gross eligible bus purchases in FY2010",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,3)","v":0}]
[null,"2) Gross eligible bus purchases in FY2011",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,4)","v":0}]
[null,"3) Gross eligible bus purchases in FY2012",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,5)","v":0}]
[null,"4) Gross eligible bus purchases in FY2013",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,6)","v":0}]
[null,"5) Gross eligible bus purchases in FY2014",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,7)","v":0}]
[null,"6) Total eligible bus purchases",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,8)","v":0}]
[null,"7) 20% reimbursement on purchases",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,9)","v":0}]
[null,"8) Eligible lease payments",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,10)","v":50955.81}]
[null,"Total Reimbursement for Buses Ordered On or After 3/1/98",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,11)","v":50955.81}]
[]
["I) Pupil Maintenance/Isolation Reimbursement (W.S. 21-13-309(m)(v)(E)(IV)):"]
[null,"1) Amount claimed for mileage",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,12)","v":0}]
[null,"2) Amount claimed for maintenance",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,13)","v":0}]
[null,"Total Pupil Maintenance/Isolation Reimbursement",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,14)","v":0}]
[]
["J) Teacher Extra Compensation Reimbursement (W.S. 21-13-309(m)(v)(E)(III)):"]
[null,"1) Payroll payments to teachers:",null,null,"(( d ) is an optional field.  District documentation is to be kept on file and is subject to audit.) "]
[null,null,"a) Number of teachers affected"]
[null,null,"b) Total salary dollars",null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,15)","v":0}]
[null,null,"c) Total fringe dollars",null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,16)","v":0}]
[null,null,"d) Program description:"]
[]
[]
[]
[]
[null,"2) Other payments to or for teachers (Not Including Rent Subsidies):",null,null,null,"(( c ) & ( d ) are optional fields.  District documentation is to be kept on file and is subject to audit.) "]
[null,null,"a) Number of teachers affected"]
[null,null,"b) Total value of subsidies",null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,17)","v":0}]
[null,null,"c) Amounts reported on W-2"]
[null,null,"d) Program description:"]
[]
[]
[]
[]
[null,"Total Teacher Extra Compensation Reimbursement",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,18)","v":0}]
[]
["K) Special Tuition and Maintenance Reimbursement:"]
["1) Tuition paid by non-unified districts to unified districts (W.S. 21-13-309(m)(v)(E)(V)):",null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,19)","v":0}]
["2) Tuition paid to school districts in another state (W.S. 21-13-309(m)(v)(E)(V)):",null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,20)","v":0}]
[null,"Total Special Tuition Reimbursement",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Other Add-In''s'!$A$13:$V$60,21)","v":0}]
[]
["L) Estimated Foundation Guarantee (before hold harmless)",null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,19)","v":1377963339.1556685}]
[]
["M)  Hold Harmless Adjustment",null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,21)","v":0}]
[]
["N) Local Resources:"]
[null,"1) Total FY2014 General Fund (GF) Revenues from WDE-601",null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BI$56,3)","v":5713605.8700000001}]
[null,"2) Less FY2014 GF Revenues Not Counted as Local Resources:"]
[null,null,"Revenue from Federal Sources",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,4)","v":0}]
[null,null,"81111 (Actually received 20/25-mill local district taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,5)","v":697189.22}]
[null,null,"81112 (Actually received optional operations mill taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,6)","v":0}]
[null,null,"81113 (Actually received operations mill taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,7)","v":0}]
[null,null,"81115 (Actually received optional maintenance mill taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,8)","v":0}]
[null,null,"81116 (Additional voter approved  maintenance mill taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,9)","v":0}]
[null,null,"81160 (Voc/Term & adult education taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,10)","v":0}]
[null,null,"81321 (Distance Education Tuition)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,11)","v":0}]
[null,null,"81322 (Juvenile Detention Facility Tuition )",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,12)","v":0}]
[null,null,"81340 (Adult education tuition)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,13)","v":0}]
[null,null,"81350 (Summer school tuition)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,14)","v":0}]
[null,null,"81360 (Cooperative programs tuition)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,15)","v":32319}]
[null,null,"81410 (Transportation fees - Pupils)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,16)","v":0}]
[null,null,"81420 (Transportation fees - In-State Districts)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,17)","v":0}]
[null,null,"81430 (Transportation fees - Out-of-State Districts)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,18)","v":0}]
[null,null,"815xx  (Interest and other earnings)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,19)","v":3273.09}]
[null,null,"81690 (Other food service income)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,20)","v":0}]
[null,null,"817xx  (Student activities)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,21)","v":6838}]
[null,null,"81800 (Foundation Recapture paid - enter negative number)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,22)","v":0}]
[null,null,"81850 (Indirect costs)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,23)","v":0}]
[null,null,"81910 (Rental, school facilities)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,24)","v":0}]
[null,null,"81920 (Contributions and donations from private sources)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,25)","v":0}]
[null,null,"81950 (Refund of prior year's expenditures)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,26)","v":24159}]
[null,null,"81980 (Services provided to other local governments)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,27)","v":0}]
[null,null,"81981 (Transportation services provided to other local governments)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,28)","v":0}]
[null,null,"82110 (Actually received share of 6-mill county school taxes)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,29)","v":229268.37}]
[null,null,"83110 (Foundation Entitlement received)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,30)","v":4447582.0437524039}]
[null,null,"83111 (Audit Adjustments - Foundation Program)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,31)","v":-13318}]
[null,null,"83160 (Tax Shortfall Grant received)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,32)","v":0}]
[null,null,"852xx (Transfers-In from other funds)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,33)","v":0}]
[null,null,"85311 (Sale of fixed assets acquired before 07/1/97)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,34)","v":0}]
[null,null,"85320 (Compensation for loss of fixed assets)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,35)","v":0}]
[null,null,"Other (Attach itemized list with full explanation)",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,36)","v":1149.9100000000001}]
[null,null,"FY2014 Cooperative Services Incentives",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,37)","v":25000}]
[null,null,"FY2014 Retirement Contribution Reimbursement (2013, Wyo. Sess. Laws, Ch. 203, Sec. 2(b))",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,38)","v":5313.02}]
[null,null,"FY2014 Employee Retention Incentive Payment (2013, Wyo. Sess. Laws, Ch. 73, Sec. 330(d))",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,39)","v":13372.35}]
[]
[null,null,"Total General Fund Revenues Not Counted as Local Resources",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,40)","v":5472146.003752403}]
[null,null,"Balance of General Fund Revenues Counted as Local Resources",null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,41)","v":241459.86624759715}]
[]
[null,"3) Estimated FY2015 Tax Collections:"]
[null,"a) 2014-15 assessed valuation",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,42)","v":30141281}]
[null,"b) Estimated 25-mill local district taxes",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,43)","v":753532.03}]
[null,"c) Estimated 6-mill county school tax share (W.S. 21-13-201)",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,44)","v":245374.18}]
[null,"Total Estimated FY2015 25 & 6 mill Tax Collections",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,45)","v":998906.21}]
[]
[null,"4) Tax Excess or (Shortfall) Computation:"]
[null,"a) Estimated FY2014 25-mill local district taxes",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,46)","v":697420.15}]
[null,"b) Actual post-6/30/91 25-mill local district taxes collected in FY2014",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,47)","v":697189.22}]
[null,"c) Estimated FY2014 6-mill county school tax share",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,49)","v":225064.7}]
[null,"d) Actual post-6/30/91 6-mill county school taxes collected in FY2014",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,50)","v":229268.37}]
[]
[null,"Net Excess Collected (if any) (See Section S for shortfall)",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,52)","v":3972.7399999999325}]
[]
[null,"5) Cash Reserves Computation:"]
[null,"a) FY2014 Foundation Guarantee",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,54)","v":5708568.9330134662}]
[null,"b) 15% threshold",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,55)","v":856285.34}]
[null,"c) June 30, 2014 cash reserves",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,56)","v":984163}]
[null,"d) Revenues remaining from settlements of protested amounts per W.S. 21-13-313(e)",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,57)","v":0}]
[null,"e) Amount of Impact Aid remaining",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BJ$56,58)","v":0}]
[null,"f) Legal Restrictions per W.S. 21-13-313(e)",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,59)","v":0}]
[null,"g) 6/30/97 adj cash reserves (+) 7/1/02 1/2K error pmt",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,60)","v":252493}]
[null,"h) Cash reserves increase (decrease)",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,61)","v":731670}]
[null,"i) Percent Over 15% threshold",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,62)","v":0}]
[null,"j) Amount of cash reserves counted as local resource",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,63)","v":0}]
[]
[null,"6) Total Local Resources",null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,64)","v":1244338.8162475971}]
[null,null,null,null,null,null,null,null,null,null,"Dollars",null,null,null,null,null,"$ per ADM"]
[]
["O) Estimated Foundation Guarantee (after hold harmless):",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,22)","v":1377963339.1556685},null,null,null,null,null,{"$f":"K265/S49","v":5315293.7921875771}]
[]
["(P) Additional Statutory Consideration - recapture districts only"]
["Recapture Excess Mills Levied Limitation Rebate pursuant to W.S. 21-13-102(g)",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,27)","v":129633.16929010567}]
[]
[]
[]
["Q) Foundation Entitlement",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,25)","v":709521678.71313322},null,null,null,null,null,{"$f":"K272/S49","v":2736877.0032715509}]
[]
["R) Foundation Recapture",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Base Sheet'!$A$10:$AB$58,28)","v":168238199.37066889},null,null,null,null,null,{"$f":"K274/S49","v":648954.46149653371}]
[]
[]
["S) Tax Shortfall Grant:",null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($F$8,'Local Resources'!$A$9:$BL$56,53)","v":0}]
[null,"Tax Shortfall Grant (if any) calculated in Section N4 above (This amount will be paid separately on or before October 15, 2014)"]

{"sheet":"Base Sheet","index":4,"n_rows":58,"n_cols":28,"rows_kept":58,"cut":false,"hidden":false,"merged":[[3,24,3,27],[3,3,3,9],[0,0,0,1],[3,16,3,17],[3,18,3,23],[0,14,0,17],[3,10,3,14]]}
["Base Sheet Worksheet"]
[]
[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]
[null,null,null,"Model Generated Resources",null,null,null,null,null,null,"Other Add In's",null,null,null,null,"Charter School","Transportation & Special Education",null,"FY2015 Guarantee and Local Resources",null,null,null,null,null,"Entitlement and Recapture Calculations and Statutory Adjustments"]
[null,null,null,null,"Librarians,",null,null,null,null,null,null,null,null,null,null,null,null,null,"FY2015 Model","FY2015",null,"FY2015 Model","FY2015",null,null,"FY2015","Excess"]
[null,null,null,null,"Library Clerks, and",null,null,"Activities",null,"Model","Total","Total",null,null,null,null,null,null,"Guarantee Total","Guarantee",null,"Guarantee Total","Guarantee",null,null,"Recapture","Mills Levied"]
[null,null,null,null,"Computer Techs.",null,null,"if using ",null,"Generated","Reimbursement","Transportation",null,null,"Total of","1st Year",null,null,"to Districts with","Per ADM","Hold ","to Districts with","Per ADM",null,null,"before","Recapture","Adjusted"]
[null,null,null,null,"Consultant",null,null,"Consultant",null,"Resources","for Buses on","Isolation and Maint.","Total Extra",null,"Reimbursables","Charter School",null,null,"Reimbursements","before","Harmless","Reimbursements","after",null,"FY2015","Excess Mill","Limitation Rebate","FY2015"]
["District ID","District Name","ADM","School Resources","Recommendation","Central Office","M&O","Recommendation","Utilities","Per ADM","or after 3/1/98","Reimbursements","Compensation","Special Tuition","for Col. 11-14","Adjustments","Transportation","Special Education","before Hold Harmless","Hold Harmless","Adjustment","after Hold Harmless","Hold Harmless","Local Resources","Entitlement","Rebate","W.S. 21-13-102g","Recapture"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"Inputs!Q8","v":3767.0669999999996},{"$f":"Inputs!T8","v":33141437.482895903},{"$f":"'Librarian, Clerk, Comp Tech.'!T6","v":0},{"$f":"'Central Office'!K6","v":3070588.4509040955},{"$f":"'O&M Base Sheet'!N7","v":3245166.406162132},{"$f":"IF(Inputs!$D$100=1,C10*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T6","v":1339152.0528833009},{"$f":"SUM(D10:I10)/C10","v":10829.736872969193},{"$f":"'Other Add-In''s'!K13","v":758559.81},{"$f":"'Other Add-In''s'!N13","v":17579.68},{"$f":"'Other Add-In''s'!R13","v":0},{"$f":"'Other Add-In''s'!U13","v":0},{"$f":"SUM(K10:N10)","v":776139.49000000011},{"$f":"'Charter School Adjustments'!H8","v":0},{"$f":"Transportation!C8","v":3003215.39},{"$f":"'Special Education'!C8","v":9814622.1099999994},{"$f":"SUM(D10:I10,O10,P10:R10)","v":54390321.382845439},{"$f":"S10/C10","v":14438.373775365675},{"$f":"'HH Calculation'!U8","v":0},{"$f":"SUM(S10,U10)","v":54390321.382845439},{"$f":"V10/C10","v":14438.373775365675},{"$f":"'Local Resources'!BL9","v":15326664.980929403},{"$f":"IF(V10-X10>0,V10-X10,0)","v":39063656.401916035},{"$f":"IF(V10-X10<0,ABS(V10-X10),0)","v":0},0,{"$f":"Z10-AA10","v":0}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"Inputs!Q9","v":980.44666666666672},{"$f":"Inputs!T9","v":10079943.505490879},{"$f":"'Librarian, Clerk, Comp Tech.'!T7","v":0},{"$f":"'Central Office'!K7","v":1037084.489323943},{"$f":"'O&M Base Sheet'!N8","v":1156634.3978750482},{"$f":"IF(Inputs!$D$100=1,C11*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T7","v":435202.44705700007},12962.321431470216,{"$f":"'Other Add-In''s'!K14","v":230137},{"$f":"'Other Add-In''s'!N14","v":0},{"$f":"'Other Add-In''s'!R14","v":0},{"$f":"'Other Add-In''s'!U14","v":0},{"$f":"SUM(K11:N11)","v":230137},{"$f":"'Charter School Adjustments'!H9","v":0},{"$f":"Transportation!C9","v":883502.44},{"$f":"'Special Education'!C9","v":1891009.63},{"$f":"SUM(D11:I11,O11,P11:R11)","v":15713513.90974687},16026.893092685854,{"$f":"'HH Calculation'!U9","v":0},15713513.90974687,{"$f":"V11/C11","v":16026.893092685854},{"$f":"'Local Resources'!BL10","v":3185924.9381710133},{"$f":"IF(V11-X11>0,V11-X11,0)","v":12527588.971575856},{"$f":"IF(V11-X11<0,ABS(V11-X11),0)","v":0},0,{"$f":"Z11-AA11","v":0}]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"Inputs!Q10","v":698.81799999999998},{"$f":"Inputs!T10","v":6278441.3762489026},{"$f":"'Librarian, Clerk, Comp Tech.'!T8","v":0},{"$f":"'Central Office'!K8","v":841226.2181920876},{"$f":"'O&M Base Sheet'!N9","v":1002023.9134592885},{"$f":"IF(Inputs!$D$100=1,C12*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T8","v":234760.35058700002},11957.98027310012,{"$f":"'Other Add-In''s'!K15","v":117191.48},{"$f":"'Other Add-In''s'!N15","v":2860.2},{"$f":"'Other Add-In''s'!R15","v":0},{"$f":"'Other Add-In''s'!U15","v":0},120051.68,{"$f":"'Charter School Adjustments'!H10","v":0},{"$f":"Transportation!C10","v":392552.57},{"$f":"'Special Education'!C10","v":1603203.04},10472259.148487281,14985.674594082124,{"$f":"'HH Calculation'!U10","v":0},10472259.148487281,14985.674594082124,{"$f":"'Local Resources'!BL11","v":2175737.3771212064},8296521.7713660747,0,0,0]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"Inputs!Q11","v":522.6},{"$f":"Inputs!T11","v":4950608.3491762616},{"$f":"'Librarian, Clerk, Comp Tech.'!T9","v":0},{"$f":"'Central Office'!K9","v":685220.10689760977},{"$f":"'O&M Base Sheet'!N10","v":648724.65606252861},{"$f":"IF(Inputs!$D$100=1,C13*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T9","v":257686.96210599999},12518.637723387676,{"$f":"'Other Add-In''s'!K16","v":152640.9},{"$f":"'Other Add-In''s'!N16","v":2149.84},{"$f":"'Other Add-In''s'!R16","v":0},{"$f":"'Other Add-In''s'!U16","v":0},154790.74,{"$f":"'Charter School Adjustments'!H11","v":0},{"$f":"Transportation!C11","v":542475.51},{"$f":"'Special Education'!C11","v":1548217.82},8787724.1442423984,16815.392545431303,{"$f":"'HH Calculation'!U11","v":0},8787724.1442423984,16815.392545431303,{"$f":"'Local Resources'!BL12","v":3541861.958990145},5245862.185252253,0,0,0]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"Inputs!Q12","v":304.81033333333335},{"$f":"Inputs!T12","v":3819996.0218897178},{"$f":"'Librarian, Clerk, Comp Tech.'!T10","v":0},{"$f":"'Central Office'!K10","v":595015.17899251671},{"$f":"'O&M Base Sheet'!N11","v":568418.94582650089},{"$f":"IF(Inputs!$D$100=1,C14*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T10","v":173272.51252500003},16917.742265628793,{"$f":"'Other Add-In''s'!K17","v":96733.07},{"$f":"'Other Add-In''s'!N17","v":1105.1400000000001},{"$f":"'Other Add-In''s'!R17","v":0},{"$f":"'Other Add-In''s'!U17","v":0},97838.21,{"$f":"'Charter School Adjustments'!H12","v":0},{"$f":"Transportation!C12","v":447513.56},{"$f":"'Special Education'!C12","v":1313048.42},7015102.8492337344,23014.649052472196,{"$f":"'HH Calculation'!U12","v":0},7015102.8492337344,23014.649052472196,{"$f":"'Local Resources'!BL13","v":1665487.9213811415},5349614.9278525934,0,0,0]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"Inputs!Q13","v":8805.7416666666668},{"$f":"Inputs!T13","v":79353491.28871882},{"$f":"'Librarian, Clerk, Comp Tech.'!T11","v":0},{"$f":"'Central Office'!K11","v":7756237.64737029},{"$f":"'O&M Base Sheet'!N12","v":7376456.4686571499},{"$f":"IF(Inputs!$D$100=1,C15*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T11","v":2878678.0257311356},11056.974768978656,{"$f":"'Other Add-In''s'!K18","v":1398176.51},{"$f":"'Other Add-In''s'!N18","v":32201.38},{"$f":"'Other Add-In''s'!R18","v":46462.25},{"$f":"'Other Add-In''s'!U18","v":0},1476840.14,{"$f":"'Charter School Adjustments'!H13","v":0},{"$f":"Transportation!C13","v":9003271.9900000002},{"$f":"'Special Education'!C13","v":18157528.010000002},126002503.5704774,14309.130149416987,{"$f":"'HH Calculation'!U13","v":0},126002503.5704774,14309.130149416987,{"$f":"'Local Resources'!BL14","v":184722732.25800002},0,58720228.68752262,0,58720228.68752262]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"Inputs!Q14","v":1860.8203333333336},{"$f":"Inputs!T14","v":16934270.338298425},{"$f":"'Librarian, Clerk, Comp Tech.'!T12","v":0},{"$f":"'Central Office'!K12","v":1631847.9625472005},{"$f":"'O&M Base Sheet'!N13","v":1913558.0655909865},{"$f":"IF(Inputs!$D$100=1,C16*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T12","v":992757.87809100014},11539.230230821644,{"$f":"'Other Add-In''s'!K19","v":209910.51},{"$f":"'Other Add-In''s'!N19","v":16161.28},{"$f":"'Other Add-In''s'!R19","v":4048.15},{"$f":"'Other Add-In''s'!U19","v":0},230119.94,{"$f":"'Charter School Adjustments'!H14","v":0},{"$f":"Transportation!C14","v":1297676.99},{"$f":"'Special Education'!C14","v":3492479.44},26492710.614527613,14237.113675058872,{"$f":"'HH Calculation'!U14","v":0},26492710.614527613,14237.113675058872,{"$f":"'Local Resources'!BL15","v":26549942.523761526},0,57231.909233912826,{"$f":"Z16*0.0409156775279877","v":2341.6823425258385},54890.226891386985]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"Inputs!Q15","v":667.37599999999998},{"$f":"Inputs!T15","v":8777190.1760490444},{"$f":"'Librarian, Clerk, Comp Tech.'!T13","v":0},{"$f":"'Central Office'!K13","v":814820.42737200984},{"$f":"'O&M Base Sheet'!N14","v":1661276.3454168683},{"$f":"IF(Inputs!$D$100=1,C17*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T13","v":596519.87911599991},17755.818051524064,{"$f":"'Other Add-In''s'!K20","v":348412.04},{"$f":"'Other Add-In''s'!N20","v":6771.99},{"$f":"'Other Add-In''s'!R20","v":0},{"$f":"'Other Add-In''s'!U20","v":0},355184.02999999997,{"$f":"'Charter School Adjustments'!H15","v":0},{"$f":"Transportation!C15","v":1017402.43},{"$f":"'Special Education'!C15","v":1890660.09},15113053.377953922,22645.485270602963,{"$f":"'HH Calculation'!U15","v":0},15113053.377953922,22645.485270602963,{"$f":"'Local Resources'!BL16","v":5106322.2075290941},10006731.170424828,0,0,0]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"Inputs!Q16","v":1747.3490000000002},{"$f":"Inputs!T16","v":15361687.249489151},{"$f":"'Librarian, Clerk, Comp Tech.'!T14","v":0},{"$f":"'Central Office'!K14","v":1580978.7046518624},{"$f":"'O&M Base Sheet'!N15","v":2117033.0032456894},{"$f":"IF(Inputs!$D$100=1,C18*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T14","v":827416.34601768805},11381.306941775449,{"$f":"'Other Add-In''s'!K21","v":212740.61},{"$f":"'Other Add-In''s'!N21","v":44320.36},{"$f":"'Other Add-In''s'!R21","v":8500},{"$f":"'Other Add-In''s'!U21","v":0},265560.96999999997,{"$f":"'Charter School Adjustments'!H16","v":0},{"$f":"Transportation!C16","v":1131352.52},{"$f":"'Special Education'!C16","v":6882242.1500000004},28166270.943404391,16119.430602246253,{"$f":"'HH Calculation'!U16","v":0},28166270.943404391,16119.430602246253,{"$f":"'Local Resources'!BL17","v":33646916.518132776},0,5480645.5747283846,0,5480645.5747283846]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"Inputs!Q17","v":688.24033333333341},{"$f":"Inputs!T17","v":6589919.7387462016},{"$f":"'Librarian, Clerk, Comp Tech.'!T15","v":0},{"$f":"'Central Office'!K15","v":823776.24864753615},{"$f":"'O&M Base Sheet'!N16","v":900390.09439049149},{"$f":"IF(Inputs!$D$100=1,C19*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T15","v":388025.06943199999},12644.000547119289,{"$f":"'Other Add-In''s'!K22","v":77859.360000000001},{"$f":"'Other Add-In''s'!N22","v":6510.85},{"$f":"'Other Add-In''s'!R22","v":0},{"$f":"'Other Add-In''s'!U22","v":0},84370.21,{"$f":"'Charter School Adjustments'!H17","v":0},{"$f":"Transportation!C17","v":435715.8},{"$f":"'Special Education'!C17","v":1458736.23},10680933.391216232,15519.191296862235,{"$f":"'HH Calculation'!U17","v":0},10680933.391216232,15519.191296862235,{"$f":"'Local Resources'!BL18","v":12857817.635867218},0,2176884.244650986,0,2176884.244650986]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"Inputs!Q18","v":1116.9753333333333},{"$f":"Inputs!T18","v":12087610.274833253},{"$f":"'Librarian, Clerk, Comp Tech.'!T16","v":0},{"$f":"'Central Office'!K16","v":1139515.7301519357},{"$f":"'O&M Base Sheet'!N17","v":1589781.9778759747},{"$f":"IF(Inputs!$D$100=1,C20*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T16","v":357483.30328200007},13585.251914972008,{"$f":"'Other Add-In''s'!K23","v":494934.57},{"$f":"'Other Add-In''s'!N23","v":86818.12},{"$f":"'Other Add-In''s'!R23","v":0},{"$f":"'Other Add-In''s'!U23","v":193945},775697.69,{"$f":"'Charter School Adjustments'!H18","v":0},{"$f":"Transportation!C18","v":1217224.48},{"$f":"'Special Education'!C18","v":2767278.76},19934592.216143161,17846.940412420176,{"$f":"'HH Calculation'!U18","v":0},19934592.216143161,17846.940412420176,{"$f":"'Local Resources'!BL19","v":8820136.2069866136},11114456.009156547,0,0,0]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"Inputs!Q19","v":1688.1736666666666},{"$f":"Inputs!T19","v":15031852.771051308},{"$f":"'Librarian, Clerk, Comp Tech.'!T17","v":0},{"$f":"'Central Office'!K17","v":1582686.7209809476},{"$f":"'O&M Base Sheet'!N18","v":2213111.8039355106},{"$f":"IF(Inputs!$D$100=1,C21*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T17","v":801492.06816699996},11627.443166373345,{"$f":"'Other Add-In''s'!K24","v":414374.62},{"$f":"'Other Add-In''s'!N24","v":0},{"$f":"'Other Add-In''s'!R24","v":3653.1},{"$f":"'Other Add-In''s'!U24","v":0},418027.72,{"$f":"'Charter School Adjustments'!H19","v":0},{"$f":"Transportation!C19","v":1337248.99},{"$f":"'Special Education'!C19","v":4416163.6900000004},25800583.764134765,15283.13364529524,{"$f":"'HH Calculation'!U19","v":0},25800583.764134765,15283.13364529524,{"$f":"'Local Resources'!BL20","v":9933578.9023315161},15867004.861803249,0,0,0]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"Inputs!Q20","v":160.84533333333331},{"$f":"Inputs!T20","v":2179626.4932307624},{"$f":"'Librarian, Clerk, Comp Tech.'!T18","v":0},{"$f":"'Central Office'!K18","v":577145.87320197234},{"$f":"'O&M Base Sheet'!N19","v":358623.85922267078},{"$f":"IF(Inputs!$D$100=1,C22*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T18","v":246502.01816800001},20901.434776825394,{"$f":"'Other Add-In''s'!K25","v":56444.11},{"$f":"'Other Add-In''s'!N25","v":4222.58},{"$f":"'Other Add-In''s'!R25","v":0},{"$f":"'Other Add-In''s'!U25","v":0},60666.69,{"$f":"'Charter School Adjustments'!H20","v":0},{"$f":"Transportation!C20","v":252348.5},{"$f":"'Special Education'!C20","v":506458.49},4181371.923823406,25996.227787087842,{"$f":"'HH Calculation'!U20","v":0},4181371.923823406,25996.227787087842,{"$f":"'Local Resources'!BL21","v":2401672.421613289},1779699.5022101169,0,0,0]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"Inputs!Q21","v":383.82733333333334},{"$f":"Inputs!T21","v":4218897.9266110696},{"$f":"'Librarian, Clerk, Comp Tech.'!T19","v":0},{"$f":"'Central Office'!K19","v":664093.78522142046},{"$f":"'O&M Base Sheet'!N20","v":848654.11965463241},{"$f":"IF(Inputs!$D$100=1,C23*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T19","v":204055.72220599998},15464.509789192854,{"$f":"'Other Add-In''s'!K26","v":166022.372},{"$f":"'Other Add-In''s'!N26","v":7091.56},{"$f":"'Other Add-In''s'!R26","v":4341.24},{"$f":"'Other Add-In''s'!U26","v":0},177455.17199999999,{"$f":"'Charter School Adjustments'!H21","v":0},{"$f":"Transportation!C21","v":659760.17000000004},{"$f":"'Special Education'!C21","v":1246517.51},8019434.4056931222,20893.338512525046,{"$f":"'HH Calculation'!U21","v":0},8019434.4056931222,20893.338512525046,{"$f":"'Local Resources'!BL22","v":2730383.3612438901},5289051.0444492325,0,0,0]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"Inputs!Q22","v":618.66766666666672},{"$f":"Inputs!T22","v":6199131.3483725246},{"$f":"'Librarian, Clerk, Comp Tech.'!T20","v":0},{"$f":"'Central Office'!K20","v":803613.82605317573},{"$f":"'O&M Base Sheet'!N21","v":1510491.2319554673},{"$f":"IF(Inputs!$D$100=1,C24*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T20","v":397216.74398699997},14402.648837908397,{"$f":"'Other Add-In''s'!K27","v":99901},{"$f":"'Other Add-In''s'!N27","v":0},{"$f":"'Other Add-In''s'!R27","v":0},{"$f":"'Other Add-In''s'!U27","v":0},99901,{"$f":"'Charter School Adjustments'!H22","v":0},{"$f":"Transportation!C22","v":676778.49},{"$f":"'Special Education'!C22","v":1915259.59},11602392.230368167,18753.836438359474,{"$f":"'HH Calculation'!U22","v":0},11602392.230368167,18753.836438359474,{"$f":"'Local Resources'!BL23","v":1107214.042821097},10495178.187547071,0,0,0]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"Inputs!Q23","v":481.06433333333325},{"$f":"Inputs!T23","v":5393704.8460037103},{"$f":"'Librarian, Clerk, Comp Tech.'!T21","v":0},{"$f":"'Central Office'!K21","v":719869.28045250347},{"$f":"'O&M Base Sheet'!N22","v":682991.23165374459},{"$f":"IF(Inputs!$D$100=1,C25*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T21","v":197977.69737899999},14539.72487842366,{"$f":"'Other Add-In''s'!K28","v":331003.43000000005},{"$f":"'Other Add-In''s'!N28","v":0},{"$f":"'Other Add-In''s'!R28","v":0},{"$f":"'Other Add-In''s'!U28","v":0},331003.43000000005,{"$f":"'Charter School Adjustments'!H23","v":0},{"$f":"Transportation!C23","v":420271},{"$f":"'Special Education'!C23","v":2146018.7400000002},9891836.225488957,20562.397875036033,{"$f":"'HH Calculation'!U23","v":0},9891836.225488957,20562.397875036033,{"$f":"'Local Resources'!BL24","v":982331.87271698611},8909504.3527719714,0,0,0]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"Inputs!Q24","v":359.99166666666667},{"$f":"Inputs!T24","v":3860183.3623294933},{"$f":"'Librarian, Clerk, Comp Tech.'!T22","v":0},{"$f":"'Central Office'!K22","v":613876.10109578364},{"$f":"'O&M Base Sheet'!N23","v":555174.92892031535},{"$f":"IF(Inputs!$D$100=1,C26*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T22","v":170013.12929999997},14442.688548287486,{"$f":"'Other Add-In''s'!K29","v":83490.87},{"$f":"'Other Add-In''s'!N29","v":11864.56},{"$f":"'Other Add-In''s'!R29","v":0},{"$f":"'Other Add-In''s'!U29","v":0},95355.43,{"$f":"'Charter School Adjustments'!H24","v":0},{"$f":"Transportation!C24","v":513671.05},{"$f":"'Special Education'!C24","v":1201475.25},7009749.251645592,19471.976439210885,{"$f":"'HH Calculation'!U24","v":0},7009749.251645592,19471.976439210885,{"$f":"'Local Resources'!BL25","v":7437163.5979792392},0,427414.34633364715,0,427414.34633364715]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"Inputs!Q25","v":2604.2783333333332},{"$f":"Inputs!T25","v":22430240.787273321},{"$f":"'Librarian, Clerk, Comp Tech.'!T23","v":0},{"$f":"'Central Office'!K23","v":2196456.2970892559},{"$f":"'O&M Base Sheet'!N24","v":2222256.6932859481},{"$f":"IF(Inputs!$D$100=1,C27*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T23","v":971205.07658300013},10682.482935156648,{"$f":"'Other Add-In''s'!K30","v":277666.08999999997},{"$f":"'Other Add-In''s'!N30","v":0},{"$f":"'Other Add-In''s'!R30","v":0},{"$f":"'Other Add-In''s'!U30","v":0},277666.08999999997,{"$f":"'Charter School Adjustments'!H25","v":0},{"$f":"Transportation!C25","v":1315969.23},{"$f":"'Special Education'!C25","v":7767857.54},37181651.714231528,14277.142054413614,{"$f":"'HH Calculation'!U25","v":0},37181651.714231528,14277.142054413614,{"$f":"'Local Resources'!BL26","v":8509102.024480639},28672549.689750887,0,0,0]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"Inputs!Q26","v":433.24199999999996},{"$f":"Inputs!T26","v":4458201.2331913514},{"$f":"'Librarian, Clerk, Comp Tech.'!T24","v":0},{"$f":"'Central Office'!K24","v":671130.44319099619},{"$f":"'O&M Base Sheet'!N25","v":1049729.3091478676},{"$f":"IF(Inputs!$D$100=1,C28*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T24","v":209654.62988399999},14746.297947600224,{"$f":"'Other Add-In''s'!K31","v":145510.70600000001},{"$f":"'Other Add-In''s'!N31","v":0},{"$f":"'Other Add-In''s'!R31","v":0},{"$f":"'Other Add-In''s'!U31","v":724616.3},870127.00600000005,{"$f":"'Charter School Adjustments'!H26","v":0},{"$f":"Transportation!C26","v":733924.8},{"$f":"'Special Education'!C26","v":1630127.64},9622895.0614142157,22211.362382719628,{"$f":"'HH Calculation'!U26","v":0},9622895.0614142157,22211.362382719628,{"$f":"'Local Resources'!BL27","v":714951.02624554397},8907944.035168672,0,0,0]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"Inputs!Q27","v":1729.9536666666665},{"$f":"Inputs!T27","v":17712905.107641827},{"$f":"'Librarian, Clerk, Comp Tech.'!T25","v":0},{"$f":"'Central Office'!K25","v":1541981.8960712769},{"$f":"'O&M Base Sheet'!N26","v":2234267.5764382519},{"$f":"IF(Inputs!$D$100=1,C29*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T25","v":921445.45775799977},12954.451017807234,{"$f":"'Other Add-In''s'!K32","v":375806.92},{"$f":"'Other Add-In''s'!N32","v":0},{"$f":"'Other Add-In''s'!R32","v":0},{"$f":"'Other Add-In''s'!U32","v":0},375806.92,{"$f":"'Charter School Adjustments'!H27","v":0},{"$f":"Transportation!C27","v":1685439.08},{"$f":"'Special Education'!C27","v":4082633.76},28554479.797909357,16505.921718082252,{"$f":"'HH Calculation'!U27","v":0},28554479.797909357,16505.921718082252,{"$f":"'Local Resources'!BL28","v":7483162.316355017},21071317.481554341,0,0,0]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"Inputs!Q28","v":639.09333333333336},{"$f":"Inputs!T28","v":5643347.6757524181},{"$f":"'Librarian, Clerk, Comp Tech.'!T26","v":0},{"$f":"'Central Office'!K26","v":796455.72795090021},{"$f":"'O&M Base Sheet'!N27","v":838995.22559685039},{"$f":"IF(Inputs!$D$100=1,C30*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T26","v":446969.74805699993},12088.638661057073,{"$f":"'Other Add-In''s'!K33","v":120217.51},{"$f":"'Other Add-In''s'!N33","v":5264.61},{"$f":"'Other Add-In''s'!R33","v":0},{"$f":"'Other Add-In''s'!U33","v":0},125482.12,{"$f":"'Charter School Adjustments'!H28","v":0},{"$f":"Transportation!C28","v":791445.74},{"$f":"'Special Education'!C28","v":2016260.6},10658956.837357169,16678.247575769583,{"$f":"'HH Calculation'!U28","v":0},10658956.837357169,16678.247575769583,{"$f":"'Local Resources'!BL29","v":7905268.8679789687},2753687.9693782004,0,0,0]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"Inputs!Q29","v":1277.2206666666666},{"$f":"Inputs!T29","v":12234738.581377411},{"$f":"'Librarian, Clerk, Comp Tech.'!T27","v":0},{"$f":"'Central Office'!K27","v":1282110.8664858579},{"$f":"'O&M Base Sheet'!N28","v":2434112.0324529191},{"$f":"IF(Inputs!$D$100=1,C31*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T27","v":427620.79392200004},12823.612005107592,{"$f":"'Other Add-In''s'!K34","v":130660.66},{"$f":"'Other Add-In''s'!N34","v":31189.98},{"$f":"'Other Add-In''s'!R34","v":25620},{"$f":"'Other Add-In''s'!U34","v":0},187470.64,{"$f":"'Charter School Adjustments'!H29","v":0},{"$f":"Transportation!C29","v":1170133.4099999999},{"$f":"'Special Education'!C29","v":2410074.7200000002},20146261.044238187,15773.516331219864,{"$f":"'HH Calculation'!U29","v":0},20146261.044238187,15773.516331219864,{"$f":"'Local Resources'!BL30","v":29966033.254000001},0,9819772.2097618133,0,9819772.2097618133]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"Inputs!Q30","v":13691.801999999998},{"$f":"Inputs!T30","v":125554553.15374398},{"$f":"'Librarian, Clerk, Comp Tech.'!T28","v":0},{"$f":"'Central Office'!K28","v":12766456.813727353},{"$f":"'O&M Base Sheet'!N29","v":12711862.203515537},{"$f":"IF(Inputs!$D$100=1,C32*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T28","v":4382556.4365915172},11350.984231847524,{"$f":"'Other Add-In''s'!K35","v":753507.03999999992},{"$f":"'Other Add-In''s'!N35","v":0},{"$f":"'Other Add-In''s'!R35","v":75034.45},{"$f":"'Other Add-In''s'!U35","v":0},828541.48999999987,{"$f":"'Charter School Adjustments'!H30","v":0},{"$f":"Transportation!C30","v":8115891.3600000003},{"$f":"'Special Education'!C30","v":27308357.57},191668219.02757838,13998.757725796679,{"$f":"'HH Calculation'!U30","v":0},191668219.02757838,13998.757725796679,{"$f":"'Local Resources'!BL31","v":41080568.14228829},150587650.88529009,0,0,0]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"Inputs!Q31","v":967.20299999999997},{"$f":"Inputs!T31","v":9922142.4449305795},{"$f":"'Librarian, Clerk, Comp Tech.'!T29","v":0},{"$f":"'Central Office'!K29","v":1043600.2111614614},{"$f":"'O&M Base Sheet'!N30","v":1342951.1988116428},{"$f":"IF(Inputs!$D$100=1,C33*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T29","v":494422.86646900006},13237.259108349212,{"$f":"'Other Add-In''s'!K36","v":346323.31},{"$f":"'Other Add-In''s'!N36","v":0},{"$f":"'Other Add-In''s'!R36","v":0},{"$f":"'Other Add-In''s'!U36","v":0},346323.31,{"$f":"'Charter School Adjustments'!H31","v":0},{"$f":"Transportation!C31","v":1753761.53},{"$f":"'Special Education'!C31","v":2542250.62},17445452.181372683,18037.012066104722,{"$f":"'HH Calculation'!U31","v":0},17445452.181372683,18037.012066104722,{"$f":"'Local Resources'!BL32","v":4769708.128621174},12675744.052751509,0,0,0]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"Inputs!Q32","v":619.66800000000001},{"$f":"Inputs!T32","v":5537580.1550208079},{"$f":"'Librarian, Clerk, Comp Tech.'!T30","v":0},{"$f":"'Central Office'!K30","v":786049.784498333},{"$f":"'O&M Base Sheet'!N31","v":1063547.4274021774},{"$f":"IF(Inputs!$D$100=1,C34*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T30","v":436805.50557699986},12626.088280334499,{"$f":"'Other Add-In''s'!K37","v":98467.28},{"$f":"'Other Add-In''s'!N37","v":1167.24},{"$f":"'Other Add-In''s'!R37","v":0},{"$f":"'Other Add-In''s'!U37","v":0},99634.52,{"$f":"'Charter School Adjustments'!H32","v":0},{"$f":"Transportation!C32","v":506318.91},{"$f":"'Special Education'!C32","v":1501775.58},9931711.8824983183,16027.472586124051,{"$f":"'HH Calculation'!U32","v":0},9931711.8824983183,16027.472586124051,{"$f":"'Local Resources'!BL33","v":14822065.869348247},0,4890353.9868499283,{"$f":"Z34*0.0260290946810526","v":127291.48694757983},4763062.499902348]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"Inputs!Q33","v":2629.3363333333332},{"$f":"Inputs!T33","v":23485808.959400926},{"$f":"'Librarian, Clerk, Comp Tech.'!T31","v":0},{"$f":"'Central Office'!K31","v":2195030.1121094087},{"$f":"'O&M Base Sheet'!N32","v":2836551.9151773173},{"$f":"IF(Inputs!$D$100=1,C35*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T31","v":1037544.3649550002},11240.454473990581,{"$f":"'Other Add-In''s'!K38","v":492272.2},{"$f":"'Other Add-In''s'!N38","v":0},{"$f":"'Other Add-In''s'!R38","v":0},{"$f":"'Other Add-In''s'!U38","v":0},492272.2,{"$f":"'Charter School Adjustments'!H33","v":0},{"$f":"Transportation!C33","v":3150272.39},{"$f":"'Special Education'!C33","v":6265620.8099999996},39463100.751642652,15008.768658216282,{"$f":"'HH Calculation'!U33","v":0},39463100.751642652,15008.768658216282,{"$f":"'Local Resources'!BL34","v":11022759.025537746},28440341.726104908,0,0,0]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"Inputs!Q34","v":12825.438333333334},{"$f":"Inputs!T34","v":116410715.08984692},{"$f":"'Librarian, Clerk, Comp Tech.'!T32","v":0},{"$f":"'Central Office'!K32","v":11555042.558406126},{"$f":"'O&M Base Sheet'!N33","v":9542386.29637013},{"$f":"IF(Inputs!$D$100=1,C36*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T32","v":3564367.2436079392},10999.430001669685,{"$f":"'Other Add-In''s'!K39","v":721963.28},{"$f":"'Other Add-In''s'!N39","v":41001.699999999997},{"$f":"'Other Add-In''s'!R39","v":51162.409999999996},{"$f":"'Other Add-In''s'!U39","v":0},814127.39,{"$f":"'Charter School Adjustments'!H34","v":0},{"$f":"Transportation!C34","v":8974641.1199999992},{"$f":"'Special Education'!C34","v":26106426.949999999},176967706.64823109,13798.179995789442,{"$f":"'HH Calculation'!U34","v":0},176967706.64823109,13798.179995789442,{"$f":"'Local Resources'!BL35","v":53867107.658575445},123100598.98965564,0,0,0]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"Inputs!Q35","v":933.76233333333334},{"$f":"Inputs!T35","v":8058407.8967187908},{"$f":"'Librarian, Clerk, Comp Tech.'!T33","v":0},{"$f":"'Central Office'!K33","v":995565.76366875146},{"$f":"'O&M Base Sheet'!N34","v":867098.14732168685},{"$f":"IF(Inputs!$D$100=1,C37*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T33","v":208377.46492500007},10847.995160047038,{"$f":"'Other Add-In''s'!K40","v":76363},{"$f":"'Other Add-In''s'!N40","v":31731.8},{"$f":"'Other Add-In''s'!R40","v":0},{"$f":"'Other Add-In''s'!U40","v":0},108094.8,{"$f":"'Charter School Adjustments'!H35","v":0},{"$f":"Transportation!C35","v":460760.91},{"$f":"'Special Education'!C35","v":1698719.97},12397024.95263423,13276.424321357537,{"$f":"'HH Calculation'!U35","v":0},12397024.95263423,13276.424321357537,{"$f":"'Local Resources'!BL36","v":4641215.9502260331},7755809.0024081971,0,0,0]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"Inputs!Q36","v":1709.268},{"$f":"Inputs!T36","v":15630914.183627749},{"$f":"'Librarian, Clerk, Comp Tech.'!T34","v":0},{"$f":"'Central Office'!K34","v":1571828.3163710381},{"$f":"'O&M Base Sheet'!N35","v":1664079.071481369},{"$f":"IF(Inputs!$D$100=1,C38*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T34","v":577160.00317499973},11375.619022093173,{"$f":"'Other Add-In''s'!K41","v":218709.21},{"$f":"'Other Add-In''s'!N41","v":778.04},{"$f":"'Other Add-In''s'!R41","v":0},{"$f":"'Other Add-In''s'!U41","v":0},219487.25,{"$f":"'Charter School Adjustments'!H36","v":0},{"$f":"Transportation!C36","v":1165850.69},{"$f":"'Special Education'!C36","v":3513118.12},24342437.634655155,14241.439981708634,{"$f":"'HH Calculation'!U36","v":0},24342437.634655155,14241.439981708634,{"$f":"'Local Resources'!BL37","v":10040108.610328292},14302329.024326863,0,0,0]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"Inputs!Q37","v":2132.3756666666668},{"$f":"Inputs!T37","v":19205446.767115779},{"$f":"'Librarian, Clerk, Comp Tech.'!T35","v":0},{"$f":"'Central Office'!K35","v":1882871.7077552751},{"$f":"'O&M Base Sheet'!N36","v":1907523.7041729998},{"$f":"IF(Inputs!$D$100=1,C39*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T35","v":551571.08705299988},11042.807153631804,{"$f":"'Other Add-In''s'!K42","v":248039.78},{"$f":"'Other Add-In''s'!N42","v":945.59},{"$f":"'Other Add-In''s'!R42","v":11096.18},{"$f":"'Other Add-In''s'!U42","v":0},260081.55,{"$f":"'Charter School Adjustments'!H37","v":0},{"$f":"Transportation!C37","v":1350780.38},{"$f":"'Special Education'!C37","v":4980521.41},30138796.606097054,14133.905707717098,{"$f":"'HH Calculation'!U37","v":0},30138796.606097054,14133.905707717098,{"$f":"'Local Resources'!BL38","v":14893191.485185539},15245605.120911514,0,0,0]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},{"$f":"Inputs!Q38","v":116.776},{"$f":"Inputs!T38","v":1774265.5562313613},{"$f":"'Librarian, Clerk, Comp Tech.'!T36","v":0},{"$f":"'Central Office'!K36","v":561142.01812051143},{"$f":"'O&M Base Sheet'!N37","v":304953.12915327359},{"$f":"IF(Inputs!$D$100=1,C40*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T36","v":109799.23336900001},23550.729061400856,{"$f":"'Other Add-In''s'!K43","v":70640.67},{"$f":"'Other Add-In''s'!N43","v":0},{"$f":"'Other Add-In''s'!R43","v":0},{"$f":"'Other Add-In''s'!U43","v":0},70640.67,{"$f":"'Charter School Adjustments'!H38","v":0},{"$f":"Transportation!C38","v":189820.4},{"$f":"'Special Education'!C38","v":401446.45},3412067.4568741461,29218.910194510398,{"$f":"'HH Calculation'!U38","v":0},3412067.4568741461,29218.910194510398,{"$f":"'Local Resources'!BL39","v":5241177.4546361472},0,1829109.9977620011,0,1829109.9977620011]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"Inputs!Q39","v":1045.1706666666669},{"$f":"Inputs!T39","v":10304193.51534961},{"$f":"'Librarian, Clerk, Comp Tech.'!T37","v":0},{"$f":"'Central Office'!K37","v":1053412.1174070453},{"$f":"'O&M Base Sheet'!N38","v":1292495.8052806},{"$f":"IF(Inputs!$D$100=1,C41*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T37","v":576224.0700510001},12654.70408796546,{"$f":"'Other Add-In''s'!K44","v":313903.7},{"$f":"'Other Add-In''s'!N44","v":10619.46},{"$f":"'Other Add-In''s'!R44","v":0},{"$f":"'Other Add-In''s'!U44","v":0},324523.16000000003,{"$f":"'Charter School Adjustments'!H39","v":0},{"$f":"Transportation!C39","v":987921.56},{"$f":"'Special Education'!C39","v":2551814.6800000002},17090584.908088256,16351.95614759719,{"$f":"'HH Calculation'!U39","v":0},17090584.908088256,16351.95614759719,{"$f":"'Local Resources'!BL40","v":5739762.1547440439},11350822.753344212,0,0,0]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"Inputs!Q40","v":217.76499999999999},{"$f":"Inputs!T40","v":2905688.6673714146},{"$f":"'Librarian, Clerk, Comp Tech.'!T38","v":0},{"$f":"'Central Office'!K38","v":588064.39609444537},{"$f":"'O&M Base Sheet'!N39","v":450600.42429446633},{"$f":"IF(Inputs!$D$100=1,C42*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T38","v":144701.804107},18777.376033188648,{"$f":"'Other Add-In''s'!K45","v":19862},{"$f":"'Other Add-In''s'!N45","v":2489.96},{"$f":"'Other Add-In''s'!R45","v":0},{"$f":"'Other Add-In''s'!U45","v":0},22351.96,{"$f":"'Charter School Adjustments'!H40","v":0},{"$f":"Transportation!C40","v":130167.56999999999},{"$f":"'Special Education'!C40","v":585806.54},4827381.3618673263,{"$f":"S42/C42","v":22167.84773433438},{"$f":"'HH Calculation'!U40","v":0},4827381.3618673263,22167.84773433438,{"$f":"'Local Resources'!BL41","v":1028477.7832092517},3798903.5786580746,0,0,0]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"Inputs!Q41","v":967.25799999999992},{"$f":"Inputs!T41","v":9626262.1633106079},{"$f":"'Librarian, Clerk, Comp Tech.'!T39","v":0},{"$f":"'Central Office'!K39","v":1051519.8395330049},{"$f":"'O&M Base Sheet'!N40","v":1367336.2853915459},{"$f":"IF(Inputs!$D$100=1,C43*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T39","v":301256.86124100006},12764.303990741,{"$f":"'Other Add-In''s'!K46","v":93679.360000000001},{"$f":"'Other Add-In''s'!N46","v":6832.34},{"$f":"'Other Add-In''s'!R46","v":3056.75},{"$f":"'Other Add-In''s'!U46","v":0},103568.45,{"$f":"'Charter School Adjustments'!H41","v":0},{"$f":"Transportation!C41","v":712187.66},{"$f":"'Special Education'!C41","v":1378464.83},14540596.089476157,15032.800027992695,{"$f":"'HH Calculation'!U41","v":0},14540596.089476157,15032.800027992695,{"$f":"'Local Resources'!BL42","v":3278189.8730449458},11262406.216431212,0,0,0]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"Inputs!Q42","v":3331.7983333333332},{"$f":"Inputs!T42","v":29990799.198251337},{"$f":"'Librarian, Clerk, Comp Tech.'!T40","v":0},{"$f":"'Central Office'!K40","v":2818477.4257732145},{"$f":"'O&M Base Sheet'!N41","v":2782242.5033936268},{"$f":"IF(Inputs!$D$100=1,C44*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T40","v":882129.950205},10947.135879359397,{"$f":"'Other Add-In''s'!K47","v":353503.85200000001},{"$f":"'Other Add-In''s'!N47","v":8148.25},{"$f":"'Other Add-In''s'!R47","v":0},{"$f":"'Other Add-In''s'!U47","v":0},361652.10200000001,{"$f":"'Charter School Adjustments'!H42","v":0},{"$f":"Transportation!C42","v":1730646.81},{"$f":"'Special Education'!C42","v":7074205.79},45640153.779623173,13698.354226008028,{"$f":"'HH Calculation'!U42","v":0},45640153.779623173,13698.354226008028,{"$f":"'Local Resources'!BL43","v":13204112.175523276},32436041.6040999,0,0,0]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"Inputs!Q43","v":96.87833333333333},{"$f":"Inputs!T43","v":2277387.4054279383},{"$f":"'Librarian, Clerk, Comp Tech.'!T41","v":0},{"$f":"'Central Office'!K41","v":550908.41457043285},{"$f":"'O&M Base Sheet'!N42","v":155149.6570473598},{"$f":"IF(Inputs!$D$100=1,C45*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T41","v":93727.27859599996},31763.270999450146,{"$f":"'Other Add-In''s'!K48","v":44018.47},{"$f":"'Other Add-In''s'!N48","v":255.3},{"$f":"'Other Add-In''s'!R48","v":0},{"$f":"'Other Add-In''s'!U48","v":0},44273.770000000004,{"$f":"'Charter School Adjustments'!H43","v":0},{"$f":"Transportation!C43","v":241039.97},{"$f":"'Special Education'!C43","v":213752.27},3576238.7656417312,36914.742879987592,{"$f":"'HH Calculation'!U43","v":0},3576238.7656417312,36914.742879987592,{"$f":"'Local Resources'!BL44","v":1100926.2489650475},2475312.5166766839,0,0,0]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"Inputs!Q44","v":1012.7483333333333},{"$f":"Inputs!T44","v":9371299.734741848},{"$f":"'Librarian, Clerk, Comp Tech.'!T42","v":0},{"$f":"'Central Office'!K42","v":1148109.5229757703},{"$f":"'O&M Base Sheet'!N43","v":1229516.0904948786},{"$f":"IF(Inputs!$D$100=1,C46*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T42","v":408233.43442000001},12004.126180705471,{"$f":"'Other Add-In''s'!K49","v":306946.53000000003},{"$f":"'Other Add-In''s'!N49","v":28293.41},{"$f":"'Other Add-In''s'!R49","v":0},{"$f":"'Other Add-In''s'!U49","v":0},335239.94,{"$f":"'Charter School Adjustments'!H44","v":0},{"$f":"Transportation!C44","v":1067325.19},{"$f":"'Special Education'!C44","v":2219959.12},15779683.032632496,15581.050605825892,{"$f":"'HH Calculation'!U44","v":0},15779683.032632496,15581.050605825892,{"$f":"'Local Resources'!BL45","v":90713976.122314259},0,74934293.089681759,0,74934293.089681759]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"Inputs!Q45","v":644.75633333333326},{"$f":"Inputs!T45","v":6525977.876120015},{"$f":"'Librarian, Clerk, Comp Tech.'!T43","v":0},{"$f":"'Central Office'!K43","v":853608.61390753009},{"$f":"'O&M Base Sheet'!N44","v":1030327.7476395502},{"$f":"IF(Inputs!$D$100=1,C47*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T43","v":466064.407137},13766.407844210027,{"$f":"'Other Add-In''s'!K50","v":46217.37},{"$f":"'Other Add-In''s'!N50","v":5216.26},{"$f":"'Other Add-In''s'!R50","v":0},{"$f":"'Other Add-In''s'!U50","v":0},51433.630000000005,{"$f":"'Charter School Adjustments'!H45","v":0},{"$f":"Transportation!C45","v":578338.76},{"$f":"'Special Education'!C45","v":1740264.3},11246015.334804095,17442.271992371428,{"$f":"'HH Calculation'!U45","v":0},11246015.334804095,17442.271992371428,{"$f":"'Local Resources'!BL46","v":21277913.828238051},0,10031898.493433956,0,10031898.493433956]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"Inputs!Q46","v":5609.2349999999997},{"$f":"Inputs!T46","v":49655570.156609401},{"$f":"'Librarian, Clerk, Comp Tech.'!T44","v":0},{"$f":"'Central Office'!K44","v":4707439.5743521769},{"$f":"'O&M Base Sheet'!N45","v":4695231.2590983165},{"$f":"IF(Inputs!$D$100=1,C48*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T44","v":1669052.8869296969},10826.305882529363,{"$f":"'Other Add-In''s'!K51","v":411294.63},{"$f":"'Other Add-In''s'!N51","v":5162.6400000000003},{"$f":"'Other Add-In''s'!R51","v":0},{"$f":"'Other Add-In''s'!U51","v":0},416457.27,{"$f":"'Charter School Adjustments'!H46","v":0},{"$f":"Transportation!C46","v":4044139.63},{"$f":"'Special Education'!C46","v":11758318.140000001},76946208.916989595,13717.772373057931,{"$f":"'HH Calculation'!U46","v":0},76946208.916989595,13717.772373057931,{"$f":"'Local Resources'!BL47","v":58292240.223332584},18653968.693657011,0,0,0]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"Inputs!Q47","v":2725.4126666666666},{"$f":"Inputs!T47","v":23822860.096596528},{"$f":"'Librarian, Clerk, Comp Tech.'!T45","v":0},{"$f":"'Central Office'!K45","v":2289881.6958731534},{"$f":"'O&M Base Sheet'!N46","v":2592892.4937907737},{"$f":"IF(Inputs!$D$100=1,C49*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T45","v":1156800.4300580001},10957.03233552587,{"$f":"'Other Add-In''s'!K52","v":257318.68},{"$f":"'Other Add-In''s'!N52","v":5999.17},{"$f":"'Other Add-In''s'!R52","v":0},{"$f":"'Other Add-In''s'!U52","v":333471.7},596789.55000000005,{"$f":"'Charter School Adjustments'!H47","v":0},{"$f":"Transportation!C47","v":1919162.4},{"$f":"'Special Education'!C47","v":6389524.3399999999},38767911.00631845,14224.60219711747,{"$f":"'HH Calculation'!U47","v":0},38767911.00631845,14224.60219711747,{"$f":"'Local Resources'!BL48","v":33189058.654007692},5578852.3523107581,0,0,0]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"Inputs!Q48","v":2592.6763333333333},{"$f":"Inputs!T48","v":27926929.459691998},{"$f":"'Librarian, Clerk, Comp Tech.'!T46","v":0},{"$f":"'Central Office'!K46","v":2520182.7577675143},{"$f":"'O&M Base Sheet'!N47","v":2840821.4857080872},{"$f":"IF(Inputs!$D$100=1,C50*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T46","v":653473.6756379999},13091.262855463357,{"$f":"'Other Add-In''s'!K53","v":441811.02},{"$f":"'Other Add-In''s'!N53","v":30100.600000000002},{"$f":"'Other Add-In''s'!R53","v":0},{"$f":"'Other Add-In''s'!U53","v":209000},680911.62,{"$f":"'Charter School Adjustments'!H48","v":0},{"$f":"Transportation!C48","v":2808099.71},{"$f":"'Special Education'!C48","v":6328755.6600000001},43759174.368805602,16877.993525919846,{"$f":"'HH Calculation'!U48","v":0},43759174.368805602,16877.993525919846,{"$f":"'Local Resources'!BL49","v":39844528.615756266},3914645.7530493364,0,0,0]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"Inputs!Q49","v":2893.0613333333336},{"$f":"Inputs!T49","v":25241499.140490524},{"$f":"'Librarian, Clerk, Comp Tech.'!T47","v":0},{"$f":"'Central Office'!K47","v":2411247.7658300963},{"$f":"'O&M Base Sheet'!N48","v":2791116.7974693393},{"$f":"IF(Inputs!$D$100=1,C51*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T47","v":1057378.5735379998},10888.549756749469,{"$f":"'Other Add-In''s'!K54","v":222606.35},{"$f":"'Other Add-In''s'!N54","v":5837.05},{"$f":"'Other Add-In''s'!R54","v":0},{"$f":"'Other Add-In''s'!U54","v":0},228443.4,{"$f":"'Charter School Adjustments'!H49","v":0},{"$f":"Transportation!C49","v":1784801.65},{"$f":"'Special Education'!C49","v":5766054.0199999996},39280541.347327963,13577.50037814429,{"$f":"'HH Calculation'!U49","v":0},39280541.347327963,13577.50037814429,{"$f":"'Local Resources'!BL50","v":12754266.518722268},26526274.828605697,0,0,0]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"Inputs!Q50","v":784.97},{"$f":"Inputs!T50","v":7026508.2852861509},{"$f":"'Librarian, Clerk, Comp Tech.'!T48","v":0},{"$f":"'Central Office'!K48","v":873683.68353248108},{"$f":"'O&M Base Sheet'!N49","v":965581.96060462028},{"$f":"IF(Inputs!$D$100=1,C52*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T48","v":290442.910562},11664.416270666714,{"$f":"'Other Add-In''s'!K55","v":118570},{"$f":"'Other Add-In''s'!N55","v":5864.7},{"$f":"'Other Add-In''s'!R55","v":0},{"$f":"'Other Add-In''s'!U55","v":13190.38},137625.07999999999,{"$f":"'Charter School Adjustments'!H50","v":0},{"$f":"Transportation!C50","v":525275.49},{"$f":"'Special Education'!C50","v":1954828.29},11773945.699985251,14999.23016164344,{"$f":"'HH Calculation'!U50","v":0},11773945.699985251,14999.23016164344,{"$f":"'Local Resources'!BL51","v":2828537.2327912464},8945408.467194004,0,0,0]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"Inputs!Q51","v":753.21033333333344},{"$f":"Inputs!T51","v":6589137.6093454063},{"$f":"'Librarian, Clerk, Comp Tech.'!T49","v":0},{"$f":"'Central Office'!K49","v":884687.8337453315},{"$f":"'O&M Base Sheet'!N50","v":1095334.9437837461},{"$f":"IF(Inputs!$D$100=1,C53*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T49","v":470316.23239300004},12001.264745351098,{"$f":"'Other Add-In''s'!K56","v":65638.78},{"$f":"'Other Add-In''s'!N56","v":0},{"$f":"'Other Add-In''s'!R56","v":0},{"$f":"'Other Add-In''s'!U56","v":0},65638.78,{"$f":"'Charter School Adjustments'!H51","v":0},{"$f":"Transportation!C51","v":557335.76},{"$f":"'Special Education'!C51","v":1716177.51},11378628.669267483,15106.840899156741,{"$f":"'HH Calculation'!U51","v":0},11378628.669267483,15106.840899156741,{"$f":"'Local Resources'!BL52","v":4315392.7828299031},7063235.88643758,0,0,0]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"Inputs!Q52","v":1393.7983333333334},{"$f":"Inputs!T52","v":12551010.598012704},{"$f":"'Librarian, Clerk, Comp Tech.'!T50","v":0},{"$f":"'Central Office'!K50","v":1328731.1460757828},{"$f":"'O&M Base Sheet'!N51","v":1455262.2569886823},{"$f":"IF(Inputs!$D$100=1,C54*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T50","v":457762.77024800004},11330.74017498359,{"$f":"'Other Add-In''s'!K57","v":148037.334},{"$f":"'Other Add-In''s'!N57","v":0},{"$f":"'Other Add-In''s'!R57","v":0},{"$f":"'Other Add-In''s'!U57","v":0},148037.334,{"$f":"'Charter School Adjustments'!H52","v":0},{"$f":"Transportation!C52","v":609448.43999999994},{"$f":"'Special Education'!C52","v":4351169.01},20901421.555325169,14996.015603877535,{"$f":"'HH Calculation'!U52","v":0},20901421.555325169,14996.015603877535,{"$f":"'Local Resources'!BL53","v":4843014.516563464},16058407.038761705,0,0,0]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},{"$f":"Inputs!Q53","v":101.64533333333335},{"$f":"Inputs!T53","v":1741730.3066652913},{"$f":"'Librarian, Clerk, Comp Tech.'!T51","v":0},{"$f":"'Central Office'!K51","v":507133.80388253927},{"$f":"'O&M Base Sheet'!N52","v":260076.371538304},{"$f":"IF(Inputs!$D$100=1,C55*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T51","v":94488.154467},25612.869289488292,{"$f":"'Other Add-In''s'!K58","v":36900.160000000003},{"$f":"'Other Add-In''s'!N58","v":6773.43},{"$f":"'Other Add-In''s'!R58","v":0},{"$f":"'Other Add-In''s'!U58","v":0},43673.590000000004,{"$f":"'Charter School Adjustments'!H53","v":0},{"$f":"Transportation!C53","v":134569.94},{"$f":"'Special Education'!C53","v":183935.72},2965607.8865531343,29176.035822793638,{"$f":"'HH Calculation'!U53","v":0},2965607.8865531343,29176.035822793638,{"$f":"'Local Resources'!BL54","v":1040320.493032734},1925287.3935204004,0,0,0]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"Inputs!Q54","v":805.84600000000012},{"$f":"Inputs!T54","v":7148106.171347281},{"$f":"'Librarian, Clerk, Comp Tech.'!T52","v":0},{"$f":"'Central Office'!K52","v":916546.49810574157},{"$f":"'O&M Base Sheet'!N53","v":940088.78360528173},{"$f":"IF(Inputs!$D$100=1,C56*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T52","v":383436.48849099997},11650.089398655951,{"$f":"'Other Add-In''s'!K59","v":70151.399999999994},{"$f":"'Other Add-In''s'!N59","v":11144.16},{"$f":"'Other Add-In''s'!R59","v":0},{"$f":"'Other Add-In''s'!U59","v":0},81295.56,{"$f":"'Charter School Adjustments'!H54","v":0},{"$f":"Transportation!C54","v":718962.8},{"$f":"'Special Education'!C54","v":2270133.42},12458569.721549306,15460.23647390358,{"$f":"'HH Calculation'!U54","v":0},12458569.721549306,15460.23647390358,{"$f":"'Local Resources'!BL55","v":4966128.4037884595},7492441.3177608466,0,0,0]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"Inputs!Q55","v":259.245},{"$f":"Inputs!T55","v":3376222.101816019},{"$f":"'Librarian, Clerk, Comp Tech.'!T53","v":0},{"$f":"'Central Office'!K53","v":584277.31904707104},{"$f":"'O&M Base Sheet'!N54","v":561046.06430883345},{"$f":"IF(Inputs!$D$100=1,C57*Inputs!$D$159,0)","v":0},{"$f":"Utilities!T53","v":171448.73007499997},18102.544755913994,{"$f":"'Other Add-In''s'!K60","v":50955.81},{"$f":"'Other Add-In''s'!N60","v":0},{"$f":"'Other Add-In''s'!R60","v":0},{"$f":"'Other Add-In''s'!U60","v":0},50955.81,{"$f":"'Charter School Adjustments'!H55","v":0},{"$f":"Transportation!C55","v":256731.27},{"$f":"'Special Education'!C55","v":824880.47},5825561.7652469222,22471.259870959602,{"$f":"'HH Calculation'!U55","v":0},5825561.7652469222,22471.259870959602,{"$f":"'Local Resources'!BL56","v":1244338.8162475971},4581222.9489993248,0,0,0]
[{"$f":"'School Reference Sheet'!A53","v":"9999999"},{"$f":"'School Reference Sheet'!B53","v":"State Total"},{"$f":"SUM(C10:C57)","v":92397.707666666698},858398442.62774277,0,89871231.677136779,95873946.310670972,0,34114650.776118279,{"$f":"SUM(D10:I57)/C58","v":11669.751324151739},{"$f":"'Other Add-In''s'!K61","v":12326095.363999998},{"$f":"SUM(L10:L57)","v":484473.23},232974.53,1474223.38,14517766.504000001,0,73403146.439999983,211784154.82000002,{"$f":"SUM(S10:S57)","v":1377963339.1556685},14913.393134457394,{"$f":"SUM(U10:U57)","v":0},{"$f":"SUM(V10:V57)","v":1377963339.1556685},{"$f":"V58/C58","v":14913.393134457394},{"$f":"SUM(X10:X57)","v":836809492.98249412},{"$f":"SUM(Y10:Y57)","v":709521678.71313322},{"$f":"SUM(Z10:Z57)","v":168367832.53995901},{"$f":"SUM(AA10:AA57)","v":129633.16929010567},{"$f":"SUM(AB10:AB57)","v":168238199.37066889}]

{"sheet":"Inputs","index":5,"n_rows":261,"n_cols":102,"rows_kept":261,"cut":false,"hidden":false,"merged":[[172,2,172,12],[183,2,183,12],[244,2,244,11],[170,4,170,6],[129,2,129,12],[137,2,137,12],[148,2,148,12],[167,2,167,12],[248,2,248,11],[206,2,206,12],[215,2,215,12],[224,2,224,12],[231,2,231,12],[235,2,235,12],[239,2,239,12],[101,2,101,12],[107,2,107,12],[42,2,42,12],[52,2,52,12],[58,2,58,12],[64,2,64,12],[69,2,69,12],[44,4,44,9],[71,4,71,9],[46,2,46,12],[77,2,77,12],[97,2,97,12],[34,4,34,7],[2,15,2,16],[28,1,28,12],[36,2,36,12],[31,2,31,12],[2,45,2,48],[2,42,2,43],[10,2,10,4],[0,0,0,1],[2,30,2,33],[2,24,2,25],[2,27,2,28],[6,2,6,4],[2,21,2,22],[2,18,2,19],[2,35,2,37],[2,39,2,40]]}
["Inputs Worksheet"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Model ADM By District",null,null,"School Resources Total",null,null,"Custodians",null,null,"Maintenance Workers FTE",null,null,"Groundskeepers",null,null,"Average School ADM",null,null,null,null,"        Maintenance worker factor",null,null,null,"O&M Supplies",null,null,"District Total Model GSF",null,null,"District Model ADM - Elem, Mid, and High"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum of Total ADM",null,null,"Sum of Resources",null,null,"Sum of FTE3",null,null,"Sum of MW FTE",null,null,"Sum of Site FTE2",null,null,"District ID","Data","Total",null,null,"SD ID","SD Name","Operating GF",null,"Sum of Supplies",null,null,"Sum of Model GSF",null,null,null,"Data"]
[null,null,"Total Cost of Model",null,null,null,null,null,null,null,null,null,null,null,null,"District ID","Total",null,"District ID","Total",null,"District ID","Total",null,"District ID","Total",null,"District ID","Total",null,"0101000","Sum of Total",3767.0669999999996,{"$f":"AG7/AG8","v":221.59217647058821},null,"0101000","Albany #1",33292037.800000001,null,"District ID","Total",null,"District ID","Total",null,"District ID","Sum of Elem ADM","Sum of Mid ADM","Sum of High ADM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0101000",3767.0669999999996,null,"0101000",33141437.482895903,null,"0101000",25.542530879120878,null,"0101000",12.987196351445769,null,"0101000",9.9873107569721125,null,null,"Count of School ID",17,null,null,"0201000","Big Horn #1",7958234.4800000023,null,"0101000",426726.05498160626,null,"0101000",659549.9,null,"0101000",2008.9166666666663,960.43033333333324,797.71999999999991]
[null,null,null,{"$f":"'Base Sheet'!S58","v":1377963339.1556685},"without hold harmless",null,null,null,null,null,null,null,null,null,null,"0201000",980.44666666666672,null,"0201000",10079943.505490879,null,"0201000",7.3956201221001221,null,"0201000",4.697727841406671,null,"0201000",5.8415833416334646,null,"0201000","Sum of Total",980.44666666666672,{"$f":"AG9/AG10","v":163.4077777777778},null,"0202000","Big Horn #2",6269762.6000000015,null,"0201000",128852.78406211463,null,"0201000",199155.5,null,"0201000",418.07000000000005,215.60499999999999,346.77166666666665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0202000",698.81799999999998,null,"0202000",6278441.3762489026,null,"0202000",6.3941964331501833,null,"0202000",3.4674184259589476,null,"0202000",4.7109038844621516,null,null,"Count of School ID",6,null,null,"0203000","Big Horn #3",5184454.41,null,"0202000",117274.17849542727,null,"0202000",181259.55,null,"0202000",337.726,156.018,205.07399999999998]
[null,null,"Simulation Difference in Cost of Model",null,null,null,null,null,null,null,null,null,null,null,null,"0203000",522.6,null,"0203000",4950608.3491762616,null,"0203000",5.1713402335164833,null,"0203000",2.9804538209726017,null,"0203000",1.8279237998007967,null,"0202000","Sum of Total",698.81799999999998,{"$f":"AG11/AG12","v":232.93933333333334},null,"0204000","Big Horn #4",4416078.45,null,"0203000",95919.336079969187,null,"0203000",148253.4,null,"0203000",216.74299999999999,126.857,179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0204000",304.81033333333335,null,"0204000",3819996.0218897178,null,"0204000",4.1725554838217338,null,"0204000",2.5217332683512677,null,"0204000",1.8296638446215137,null,null,"Count of School ID",3,null,null,"0301000","Campbell #1",60606522.549999997,null,"0204000",60251.29539454951,null,"0204000",93124.7,null,"0204000",143.328,67.864333333333335,93.617999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0301000",8805.7416666666668,null,"0301000",79353491.28871882,null,"0301000",53.075390515873018,null,"0301000",22.409741173473495,null,"0301000",30.553727674302788,null,"0203000","Sum of Total",522.6,{"$f":"AG13/AG14","v":174.20000000000002},null,"0401000","Carbon #1",15408440.630000003,null,"0301000",925560.21914439183,null,"0301000",1430550.45,null,"0301000",5123.8846666666668,1944.3536666666664,1737.5033333333336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0401000",1860.8203333333336,null,"0401000",16934270.338298425,null,"0401000",13.844765854700855,null,"0401000",7.5373569659437187,null,"0401000",8.2331765288844618,null,null,"Count of School ID",3,null,null,"0402000","Carbon #2",10080412.460000001,null,"0401000",255387.54370562898,null,"0401000",394728.25,null,"0401000",936.67733333333342,416.42499999999995,507.71799999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0402000",667.37599999999998,null,"0402000",8777190.1760490444,null,"0402000",8.2041225992063502,null,"0402000",6.4035142488453118,null,"0402000",11.167410358565739,null,"0204000","Sum of Total",304.81033333333335,{"$f":"AG15/AG16","v":76.202583333333337},null,"0501000","Converse #1",13759424.189999999,null,"0402000",140476.48524026701,null,"0402000",217121.14999999997,null,"0402000",353.47733333333338,116.21066666666667,197.68800000000002]
[null,null,null,"Ctrl+r Refreshes All Pivot Tables",null,null,null,null,null,null,null,null,null,null,null,"0501000",1747.3490000000002,null,"0501000",15361687.249489151,null,"0501000",12.722181601037853,null,"0501000",7.0509935833017234,null,"0501000",13.414138446215141,null,null,"Count of School ID",4,null,null,"0502000","Converse #2",7221861.3599999994,null,"0501000",238508.8127506976,null,"0501000",368640.39999999997,null,"0501000",840.9523333333334,384.10266666666666,522.2940000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0502000",688.24033333333341,null,"0502000",6589919.7387462016,null,"0502000",6.5333465766178254,null,"0502000",3.8016964462086591,null,"0502000",2.9958157619521915,null,"0301000","Sum of Total",8805.7416666666668,{"$f":"AG17/AG18","v":419.32103174603174},null,"0601000","Crook #1",12161309.610000001,null,"0502000",117604.72868047029,null,"0502000",181770.44999999998,null,"0502000",372.08066666666667,107.05499999999999,209.10466666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0601000",1116.9753333333333,null,"0601000",12087610.274833253,null,"0601000",10.514356323260074,null,"0601000",6.8209892620010244,null,"0601000",7.0409985059760958,null,null,"Count of School ID",21,null,null,"0701000","Fremont #1",16308972.9,null,"0601000",195536.4476004871,null,"0601000",302222.09999999998,null,"0601000",589.53600000000006,184.44033333333331,342.99900000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0701000",1688.1736666666666,null,"0701000",15031852.771051308,null,"0701000",10.741307405372405,null,"0701000",6.5395455341850841,null,"0701000",15.457081673306771,null,"0401000","Sum of Total",1860.8203333333336,{"$f":"AG19/AG20","v":265.83147619047622},null,"0702000","Fremont #2",3086129.3,null,"0701000",220341.29839178023,null,"0701000",340560.6,null,"0701000",821.45099999999991,368.495,498.22766666666666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0702000",160.84533333333331,null,"0702000",2179626.4932307624,null,"0702000",1.6980386309523809,null,"0702000",1.7017203053051946,null,"0702000",2.4558391434262945,null,null,"Count of School ID",7,null,null,"0706000","Fremont #6",4624752.55,null,"0702000",35313.875151474582,null,"0702000",54581.299999999996,null,"0702000",75.271999999999991,39.366999999999997,46.206333333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0706000",383.82733333333334,null,"0706000",4218897.9266110696,null,"0706000",3.7776963675213677,null,"0706000",2.7281148072228012,null,"0706000",6.9240537848605577,null,"0402000","Sum of Total",667.37599999999998,{"$f":"AG21/AG22","v":95.33942857142857},null,"0714000","Fremont #14",10029943.779999997,null,"0706000",71897.83552657158,null,"0706000",111125.65,null,"0706000",170.01466666666667,93.775000000000006,120.03766666666667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0714000",618.66766666666672,null,"0714000",6199131.3483725246,null,"0714000",6.1829143589743589,null,"0714000",3.5444246316465602,null,"0714000",13.252268426294821,null,null,"Count of School ID",7,null,null,"0721000","Fremont #21",5997468.1899999985,null,"0714000",107763.04820042707,null,"0714000",166559.09999999998,null,"0714000",318.79866666666669,150.983,148.886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0721000",481.06433333333325,null,"0721000",5393704.8460037103,null,"0721000",4.6054084081196578,null,"0721000",2.2027168420927596,null,"0721000",4.3061130478087648,null,"0501000","Sum of Total",1747.3490000000002,{"$f":"AG23/AG24","v":174.73490000000001},null,"0724000","Fremont #24",3610727.43,null,"0721000",60667.669580465408,null,"0721000",93768.25,null,"0721000",353.56199999999995,75.615666666666669,51.886666666666663]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0724000",359.99166666666667,null,"0724000",3860183.3623294933,null,"0724000",3.661449626068376,null,"0724000",2.534415200548001,null,"0724000",2.4983560756972114,null,null,"Count of School ID",10,null,null,"0725000","Fremont #25",20188521.479999993,null,"0724000",63212.595447283675,null,"0724000",97701.7,null,"0724000",192.44499999999999,58.641666666666666,108.905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0725000",2604.2783333333332,null,"0725000",22430240.787273321,null,"0725000",15.955572417582419,null,"0725000",7.465087911195778,null,"0725000",9.6895069721115537,null,"0502000","Sum of Total",688.24033333333341,{"$f":"AG25/AG26","v":137.64806666666669},null,"0738000","Fremont #38",6746860.9199999999,null,"0725000",301445.52916313621,null,"0725000",465915.7,null,"0725000",1270.404,563.53133333333335,770.34299999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0738000",433.24199999999996,null,"0738000",4458201.2331913514,null,"0738000",3.0902799893162394,null,"0738000",1.9646862284409861,null,"0738000",10.789482071713147,null,null,"Count of School ID",5,null,null,"0801000","Goshen #1",16306459.910000002,null,"0738000",51885.833019230107,null,"0738000",80195,null,"0738000",289.96099999999996,103.815,39.466000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0801000",1729.9536666666665,null,"0801000",17712905.107641827,null,"0801000",15.317171694139194,null,"0801000",8.3625196994087911,null,"0801000",10.74716105079681,null,"0601000","Sum of Total",1116.9753333333333,{"$f":"AG27/AG28","v":186.16255555555554},null,"0901000","Hot Springs #1",7452789.5500000007,null,"0801000",273334.43247617356,null,"0801000",422467.05000000005,null,"0801000",782.22966666666662,396.98366666666664,550.7403333333333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0901000",639.09333333333336,null,"0901000",5643347.6757524181,null,"0901000",6.2137990445665441,null,"0901000",3.365966817777911,null,"0901000",3.0218052788844623,null,null,"Count of School ID",6,null,null,"1001000","Johnson #1",11761951.219999999,null,"0901000",112997.40645946849,null,"0901000",174649.34999999998,null,"0901000",231.63366666666667,217.71166666666667,189.74800000000002]
[null,"Simulation Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,"1001000",1277.2206666666666,null,"1001000",12234738.581377411,null,"1001000",11.420997611416361,null,"1001000",5.4950328583181314,null,"1001000",22.254827749003987,null,"0701000","Sum of Total",1688.1736666666666,{"$f":"AG29/AG30","v":281.36227777777776},null,"1101000","Laramie #1",103951852.07000002,null,"1001000",204120.85337494247,null,"1001000",315490.19999999995,null,"1001000",609.9283333333334,277.9616666666667,389.33066666666662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1101000",13691.801999999998,null,"1101000",125554553.15374398,null,"1101000",82.970825570818064,null,"1101000",36.933254996717594,null,"1101000",65.44015352091634,null,null,"Count of School ID",6,null,null,"1102000","Laramie #2",10092882.539999999,null,"1101000",1401981.864409043,null,"1101000",2166910.1,null,"1101000",7808.2759999999989,2042.518,3841.0079999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1102000",967.20299999999997,null,"1102000",9922142.4449305795,null,"1102000",9.3066140705128202,null,"1102000",5.5709893309675591,null,"1102000",5.85418326693227,null,"0702000","Sum of Total",160.84533333333331,{"$f":"AG31/AG32","v":53.615111111111105},null,"1201000","Lincoln #1",7383118.8600000013,null,"1102000",160691.45034899426,null,"1102000",248365.5,null,"1102000",554.25199999999995,141.83633333333336,271.11466666666666]
[null,null,"ADM",null,null,null,null,null,null,null,null,null,null,null,null,"1201000",619.66800000000001,null,"1201000",5537580.1550208079,null,"1201000",6.175288344017094,null,"1201000",4.0128393209577853,null,"1201000",6.0672310756972117,null,null,"Count of School ID",3,null,null,"1202000","Lincoln #2",21352195.02,null,"1201000",104550.32555636836,null,"1201000",161593.5,null,"1201000",269.39299999999997,176.14400000000001,174.131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1202000",2629.3363333333332,null,"1202000",23485808.959400926,null,"1202000",18.719431695665442,null,"1202000",9.0880079120136763,null,"1202000",14.383311454183266,null,"0706000","Sum of Total",383.82733333333334,{"$f":"AG33/AG34","v":95.956833333333336},null,"1301000","Natrona #1",90531635.030000046,null,"1202000",342022.10099233466,null,"1202000",528631.04999999993,null,"1202000",1459.4983333333332,405.23633333333333,764.60166666666657]
[null,null,"Kindergarten Program",1,"(1=Full-Day K, 2=Half-Day K)",null,null,null,null,null,null,null,null,null,null,"1301000",12825.438333333334,null,"1301000",116410715.08984692,null,"1301000",77.938257139804634,null,"1301000",35.417563319671885,null,"1301000",23.694077778884459,null,null,"Count of School ID",4,null,null,"1401000","Niobrara #1",4750105.67,null,"1301000",1342039.3801386298,null,"1301000",2074262.7000000002,null,"1301000",6382.3306666666667,2896.777,3546.3306666666667]
[null,null,"ADM Calculation",1,"(1=Greater of #2 and #3, 2=prior year ADM, 3=3-Year Rolling Average ADM)",null,null,null,null,null,null,null,null,null,null,"1401000",933.76233333333334,null,"1401000",8058407.8967187908,null,"1401000",5.937876382783883,null,"1401000",3.5264040452659726,null,"1401000",3.0535308764940234,null,"0714000","Sum of Total",618.66766666666672,{"$f":"AG35/AG36","v":206.22255555555557},null,"1501000","Park #1",13789863.340000002,null,"1401000",106886.30411009278,null,"1401000",165204,null,"1401000",361.81300000000005,262.85233333333332,309.09699999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1501000",1709.268,null,"1501000",15630914.183627749,null,"1501000",11.806410213675214,null,"1501000",6.1308323814817287,null,"1501000",6.2401840587649398,null,null,"Count of School ID",3,null,null,"1506000","Park #6",18085580.120000008,null,"1501000",221660.23180285766,null,"1501000",342599.15,null,"1501000",868.31799999999998,380.99800000000005,459.952]
[null,null,"Specialist Teachers",null,null,null,null,null,null,null,null,null,null,null,null,"1506000",2132.3756666666668,null,"1506000",19205446.767115779,null,"1506000",14.596450268620268,null,"1506000",7.0962776533714891,null,"1506000",7.193257908366534,null,"0721000","Sum of Total",481.06433333333325,{"$f":"AG37/AG38","v":160.35477777777774},null,"1516000","Park #16",2084691.29,null,"1506000",264131.17516131175,null,"1506000",408242.44999999995,null,"1506000",982.11266666666654,475.42100000000005,674.8420000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1516000",116.776,null,"1516000",1774265.5562313613,null,"1516000",2.1164382768620267,null,"1516000",1.6691688722940001,null,"1516000",1.3109387450199204,null,null,"Count of School ID",3,null,null,"1601000","Platte #1",12533456.120000003,null,"1516000",36820.566761219983,null,"1516000",56910.049999999996,null,"1516000",51.801666666666669,28.330999999999996,36.643333333333338]
[null,null,"Elementary School",0.2,"% over Core Teachers",null,null,null,null,null,null,null,null,null,null,"1601000",1045.1706666666669,null,"1601000",10304193.51534961,null,"1601000",9.164788821733822,null,"1601000",6.0645848061757146,null,"1601000",4.5844646414342627,null,"0724000","Sum of Total",359.99166666666667,{"$f":"AG39/AG40","v":119.99722222222222},null,"1602000","Platte #2",3002920.91,null,"1601000",166655.06999200757,null,"1601000",257582.9,null,"1601000",485.46433333333334,225.88033333333337,333.82600000000002]
[null,null,"Middle School",0.33,"% over Core Teachers",null,null,null,null,null,null,null,null,null,null,"1602000",217.76499999999999,null,"1602000",2905688.6673714146,null,"1602000",2.673620169413919,null,"1602000",2.0566805018760004,null,"1602000",2.0841633466135461,null,null,"Count of School ID",3,null,null,"1701000","Sheridan #1",9454986.9200000018,null,"1602000",47151.634910017427,null,"1602000",72877.799999999988,null,"1602000",109.971,38.051000000000002,69.742999999999995]
[null,null,"High School",0.33,"% over Core Teachers",null,null,null,null,null,null,null,null,null,null,"1701000",967.25799999999992,null,"1701000",9626262.1633106079,null,"1701000",8.9100488034188032,null,"1701000",5.4803612149588865,null,"1701000",5.9908117529880469,null,"0725000","Sum of Total",2604.2783333333332,{"$f":"AG41/AG42","v":434.04638888888888},null,"1702000","Sheridan #2",26577604.239999995,null,"1701000",157686.0898781716,null,"1701000",243720.4,null,"1701000",449.185,237.74,280.33299999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1702000",3331.7983333333332,null,"1702000",29990799.198251337,null,"1702000",21.46019422924298,null,"1702000",9.4903910145190977,null,"1702000",10.180570129482071,null,null,"Count of School ID",6,null,null,"1703000","Sheridan #3",2269087.23,null,"1702000",374704.32048191369,null,"1702000",579144.85,null,"1702000",1655.44,732.83233333333339,943.52599999999995]
[null,null,"Regional Cost Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,"1703000",96.87833333333333,null,"1703000",2277387.4054279383,null,"1703000",0,null,"1703000",1.5716937072559203,null,"1703000",0.64192231075697215,null,"0738000","Sum of Total",433.24199999999996,{"$f":"AG43/AG44","v":216.62099999999998},null,"1801000","Sublette #1",7814325.3400000008,null,"1703000",19989.519401194979,null,"1703000",30895.899999999998,null,"1703000",48.628,16.432000000000002,31.818333333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1801000",1012.7483333333333,null,"1801000",9371299.734741848,null,"1801000",7.8091711324786326,null,"1801000",3.8218973392477054,null,"1801000",6.655659860557769,null,null,"Count of School ID",2,null,null,"1809000","Sublette #9",8354769.0899999971,null,"1801000",146157.820589418,null,"1801000",225902.24999999997,null,"1801000",503.9013333333333,222.50933333333333,286.33766666666668]
[null,null,"Method",6,"(1 = 2011 HWI, 2 = blank [future HWI], 3 = WCLI, 4 = WCLI w/min 1.00, 5 = Greater of HWI or WCLI, 6 = Greater of HWI or WCLI w/min 1.00)",null,null,null,null,null,null,null,null,null,null,"1809000",644.75633333333326,null,"1809000",6525977.876120015,null,"1809000",6.5814162408424908,null,"1809000",3.6728900599601806,null,"1809000",5.0802639442231081,null,"0801000","Sum of Total",1729.9536666666665,{"$f":"AG45/AG46","v":157.26851515151515},null,"1901000","Sweetwater #1",38978907.979999989,null,"1809000",106194.406737055,null,"1809000",164134.59999999998,null,"1809000",305.16399999999999,150.95633333333333,188.63600000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1901000",5609.2349999999997,null,"1901000",49655570.156609401,null,"1901000",35.900187074175818,null,"1901000",15.857494557790359,null,"1901000",15.510473461155376,null,null,"Count of School ID",11,null,null,"1902000","Sweetwater #2",23673337.720000003,null,"1901000",634434.24160373909,null,"1901000",980584.7,null,"1901000",3371.2486666666668,827.07866666666666,1410.9076666666667]
[null,null,"External Cost Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,"1902000",2725.4126666666666,null,"1902000",23822860.096596528,null,"1902000",18.021511085164832,null,"1902000",9.7509768205271747,null,"1902000",10.085961155378484,null,"0901000","Sum of Total",639.09333333333336,{"$f":"AG47/AG48","v":213.03111111111113},null,"2001000","Teton #1",23273213.290000003,null,"1902000",336615.80358341034,null,"1902000",520275.04999999993,null,"1902000",1527.8826666666669,420.18299999999999,777.34699999999998]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data",null,null,null,"2001000",2592.6763333333333,null,"2001000",27926929.459691998,null,"2001000",17.860183366910867,null,"2001000",8.0531014603160642,null,"2001000",11.323491035856573,null,null,"Count of School ID",3,null,null,"2101000","Uinta #1",26934277.339999996,null,"2001000",297669.49957328051,null,"2001000",460079.45,null,"2001000",1409.1686666666667,568.73900000000003,614.76866666666672]
[null,null,"Method",null,null,null,null,null,null,null,null,1,"(1=WCLI)",null,null,"2101000",2893.0613333333336,null,"2101000",25241499.140490524,null,"2101000",20.249678545482293,null,"2101000",9.422570911532695,null,"2101000",12.172440239043825,null,"1001000","Sum of Total",1277.2206666666666,{"$f":"AG49/AG50","v":255.44413333333333},null,"2104000","Uinta #4",6771442.4500000011,null,"2101000",359805.13806125044,null,"2101000",556116.6,null,"2101000",1390.2696666666666,670.55066666666664,832.24099999999999]
[null,null,"WCLI",null,null,null,null,null,null,null,null,0.14000000000000001,"(3 years estimate to bring to 04-05)",null,null,"2104000",784.97,null,"2104000",7026508.2852861509,null,"2104000",6.9545644413919412,null,"2104000",3.6588354348588394,null,"2104000",4.322091633466135,null,null,"Count of School ID",5,null,null,"2106000","Uinta #6",7308629.9200000027,null,"2104000",120501.10269862026,null,"2104000",186247.09999999998,null,"2104000",392.02933333333334,169.21899999999999,223.72166666666664]
[null,null,"ECA","See Below","See Below","See Below","See Below","See Below","See Below","See Below","See Below","See Below","(1 year to bring 04-05 to 05-06)",null,null,"2106000",753.21033333333344,null,"2106000",6589137.6093454063,null,"2106000",6.7505535027472536,null,"2106000",3.4799339125405058,null,"2106000",5.782557519920319,null,"1101000","Sum of Total",13691.801999999998,{"$f":"AG51/AG52","v":391.19434285714277},null,"2201000","Washakie #1",11632706.17,null,"2106000",119329.94314204242,null,"2106000",184436.94999999998,null,"2106000",315.64800000000002,222.63899999999998,214.92333333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2201000",1393.7983333333334,null,"2201000",12551010.598012704,null,"2201000",10.089701729242979,null,"2201000",4.9065429548158201,null,"2201000",7.0398406374501992,null,null,"Count of School ID",35,null,null,"2202000","Washakie #2",1857268.44,null,"2201000",181775.84849483409,null,"2201000",280953.64999999997,null,"2201000",694.33733333333339,319.27200000000005,380.18900000000002]
[null,null,"Summer School",null,null,null,null,null,null,null,null,null,null,null,null,"2202000",101.64533333333335,null,"2202000",1741730.3066652913,null,"2202000",1.977535634920635,null,"2202000",1.5806078897840004,null,"2202000",0.64516434262948208,null,"1102000","Sum of Total",967.20299999999997,{"$f":"AG53/AG54","v":161.20050000000001},null,"2301000","Weston #1",7880216.9699999997,null,"2202000",34261.665783818571,null,"2202000",52955,null,"2202000",40.028333333333336,24.853000000000009,36.764000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2301000",805.84600000000012,null,"2301000",7148106.171347281,null,"2301000",6.7606292933455432,null,"2301000",3.6568408417424276,null,"2301000",3.9373572410358566,null,null,"Count of School ID",6,null,null,"2307000","Weston #7",3262428.04,null,"2301000",126501.82755422352,null,"2301000",195521.84999999998,null,"2301000",395.30466666666672,165.47933333333336,245.06200000000001]
[null,null,"Grades Served","K-12","(K-12, K-5, 4-5, 6-8, 9-12)",null,null,null,null,null,null,null,null,null,null,"2307000",259.245,null,"2307000",3376222.101816019,null,"2307000",3.5877375534188034,null,"2307000",1.9150721467269611,null,"2307000",3.4499850597609556,null,"1201000","Sum of Total",619.66800000000001,{"$f":"AG55/AG56","v":154.917},null,null,null,null,null,"2307000",54599.52775621567,null,"2307000",84389.299999999988,null,"2307000",123.26299999999999,64.163000000000011,71.819000000000003]
[null,null,"% of At-Risk",0,"(enter any fraction)",null,null,null,null,null,null,null,null,null,null,"Grand Total",92397.707666666698,null,"Grand Total",858398442.62774277,null,"Grand Total",650.55415576312578,null,"Grand Total",330.46886563142118,null,"Grand Total",441.72323517430289,null,null,"Count of School ID",4,null,null,"Grand Total",null,{"$f":"SUM(AL7:AL54)","v":776074617.88000011},null,"Grand Total",11469895.122448629,null,"Grand Total",17727926.600000001,null,"Grand Total",48411.821333333326,18912.934666666668,25072.951666666668]
[null,null,"Class Size",15,"(enter any class size)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1202000","Sum of Total",2629.3363333333332,{"$f":"AG57/AG58","v":292.14848148148144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",9]
[null,null,"Extended Day",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1301000","Sum of Total",12825.438333333334,{"$f":"AG59/AG60","v":366.44109523809522}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",35]
[null,null,"Grades Served","K-12","(K-12, K-5, 4-5, 6-8, 9-12)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1401000","Sum of Total",933.76233333333334,{"$f":"AG61/AG62","v":233.44058333333334}]
[null,null,"% of At-Risk",0,"(enter any fraction)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,"Class Size",15,"(enter any class size)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1501000","Sum of Total",1709.268,{"$f":"AG63/AG64","v":244.18114285714287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",7]
[null,null,"Extra PD Days",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1506000","Sum of Total",2132.3756666666668,{"$f":"AG65/AG66","v":304.62509523809524}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",7]
[null,null,"# of Days",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,null,"1516000","Sum of Total",116.776,{"$f":"AG67/AG68","v":116.776}]
[null,null,"# Days in Teacher Contract",185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1601000","Sum of Total",1045.1706666666669,{"$f":"AG69/AG70","v":104.51706666666669}]
[null,null,"Minimum Teachers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1602000","Sum of Total",217.76499999999999,{"$f":"AG71/AG72","v":72.588333333333324}]
[null,null,"Minimum Teacher Rule",2,"1=minimums at highest school grade level, 2=minimums for each elem, mid, high, with small school adjustment at each level)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1701000","Sum of Total",967.25799999999992,{"$f":"AG73/AG74","v":138.17971428571428}]
[null,null,"Elementary School",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",7]
[null,null,"Middle School",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1702000","Sum of Total",3331.7983333333332,{"$f":"AG75/AG76","v":333.17983333333331}]
[null,null,"High School",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1703000","Sum of Total",96.87833333333333,{"$f":"AG77/AG78","v":24.219583333333333}]
[null,null,"Class Sizes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1801000","Sum of Total",1012.7483333333333,{"$f":"AG79/AG80","v":253.18708333333333}]
[null,null,"Kindergarten",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,"1st Grade",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1809000","Sum of Total",644.75633333333326,{"$f":"AG81/AG82","v":161.18908333333331}]
[null,null,"2nd Grade",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,"3rd Grade",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1901000","Sum of Total",5609.2349999999997,{"$f":"AG83/AG84","v":329.95499999999998}]
[null,null,"4th Grade",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",17]
[null,null,"5th Grade",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1902000","Sum of Total",2725.4126666666666,{"$f":"AG85/AG86","v":247.76478787878787}]
[null,null,"6th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",11]
[null,null,"7th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001000","Sum of Total",2592.6763333333333,{"$f":"AG87/AG88","v":288.07514814814817}]
[null,null,"8th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",9]
[null,null,"9th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2101000","Sum of Total",2893.0613333333336,{"$f":"AG89/AG90","v":361.63266666666669}]
[null,null,"10th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",8]
[null,null,"11th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2104000","Sum of Total",784.97,{"$f":"AG91/AG92","v":196.24250000000001}]
[null,null,"12th Grade",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,"Alternative Schools",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2106000","Sum of Total",753.21033333333344,{"$f":"AG93/AG94","v":251.07011111111115}]
[null,null,"Small Schools",7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",3]
[null,null,"5th Grade in 5-8 Model",21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2201000","Sum of Total",1393.7983333333334,{"$f":"AG95/AG96","v":278.7596666666667}]
[null,null,"6th Grade in K-6 Model",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2202000","Sum of Total",101.64533333333335,{"$f":"AG97/AG98","v":101.64533333333335}]
[null,null,"Student Activities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2301000","Sum of Total",805.84600000000012,{"$f":"AG99/AG100","v":201.46150000000003}]
[null,null,null,3,"(1 = $250 + inflation/ADM at district level, 2 = Campbell #1 proposed activities model at school level, 3 = Campbell #1 proposed activities at K-5, 6-8, 9-12 grade bands)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2307000","Sum of Total",259.245,{"$f":"AG101/AG102","v":86.415000000000006}]
[null,null,"Small Schools Decision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Count of School ID",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Sum of Total",null,92397.707666666713,{"$f":"AG103/AG104","v":261.7498800755431}]
[null,null,"Small School ADM Cut-off",49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Count of School ID",null,353]
[null,null,"Small District ADM Cut-off",243]
[null,null,"Small District Adjustment",2,"(0= No Small District Adj., 1 = 1.5 Teacher FTE for District with all schools<49, 2 = District less than small district cut-off min. 1 Teacher FTE per grade in each school)"]
[]
[null,null,"Salaries"]
[]
[null,null,null,"13-14 Avg. State Salary","13-14 BA +","13-14 MA+","13-14 Doctorate +","13-14 State Exp","13-14 Yrs 20 below","13-14 Yrs 20 above","13-14 School ADM","13-14 District ADM",null,null,"12-13 Avg. State Salary","12-13 BA +","12-13 MA+","12-13 Doctorate +","12-13 State Exp","12-13 Yrs 20 below","12-13 Yrs 20 above","12-13 School ADM","12-13 District ADM",null,"11-12 Avg. State Salary","11-12 BA +","11-12 MA+","11-12 Doctorate +","11-12 State Exp","11-12 Yrs 20 below","11-12 Yrs 20 above","11-12 School ADM","11-12 District ADM",null,"10-11 Avg. State Salary","10-11 BA +","10-11 MA+","10-11 Doctorate +","10-11 State Exp","10-11 Yrs 20 below","10-11 Yrs 20 above","10-11 School ADM","10-11 District ADM",null,"09-10 Avg. State Salary","09-10 BA +","09-10 MA+","09-10 Doctorate +","09-10 State Exp","09-10 Yrs 20 below","09-10 Yrs 20 above","09-10 School ADM","09-10 District ADM",null,"08-09 Avg. State Salary","08-09 BA +","08-09 MA+","08-09 Doctorate +","08-09 State Exp","08-09 Yrs 20 below","08-09 Yrs 20 above","08-09 School ADM","08-09 District ADM",null,"07-08 Avg. State Salary","07-08 BA +","07-08 MA+","07-08 Doctorate +","07-08 State Exp","07-08 Yrs 20 below","07-08 Yrs 20 above","07-08 School ADM","07-08 District ADM",null,"06-07 Avg. State Salary","06-07 BA +","06-07 MA+","06-07 Doctorate +","06-07 State Exp","06-07 Yrs 20 below","06-07 Yrs 20 above","06-07 School ADM","06-07 District ADM",null,"05-06 Avg. State Salary","05-06 BA +","05-06 MA+","05-06 Doctorate +","05-06 State Exp","05-06 Yrs 20 below","05-06 Yrs 20 above","05-06 School ADM","05-06 District ADM",null,"04-05 Avg. State Salary","04-05 BA +","04-05 MA+","04-05 Doctorate +","04-05 State Exp","04-05 Yrs 20 below","04-05 Yrs 20 above","04-05 District ADM"]
[]
[null,null,"Principal",{"$f":"O112*$D$127","v":83940.538654968972},0,0,8368.6427772212082,628.47066538979936,0,0,14.293737155074858,0,null,null,{"$f":"Y112*$E$127","v":83072.431743251989},0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,{"$f":"AI112*$F$127","v":83072.431743251989},0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,{"$f":"AS112*$G$127","v":83072.431743251989},0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,{"$f":"BC112*$H$127","v":83072.431743251989},0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,{"$f":"BM112*$I$127","v":83072.431743251989},0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,{"$f":"BW112*$J$127","v":80108.420195999992},0,0,7986.5910179999992,599.77923599999997,0,0,13.641188399999999,0,null,{"$f":"CG112*$K$127","v":76805.771999999997},0,0,7657.326,575.05200000000002,0,0,13.078799999999999,0,null,73994,0,0,7377,554,0,0,12.6,0,null,66110,null,null,5158,424]
[null,null,"Asst. principal",{"$f":"O113*$D$127","v":70430.688196255767},0,0,8368.6427772212082,628.47066538979936,0,0,14.293737155074858,{"$f":"W113*$D$127","v":0},null,null,69702.299169929989,0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,69702.299169929989,0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,69702.299169929989,0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,69702.299169929989,0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,69702.299169929989,0,0,8282.0948856659979,621.97106773199994,0,0,14.145912370799998,0,null,67215.331890000001,0,0,7986.5910179999992,599.77923599999997,0,0,13.641188399999999,0,null,64444.23,0,0,7657.326,575.05200000000002,0,0,13.078799999999999,0,null,62085,0,0,7377,554,0,0,12.6,0,null,55442,null,null,5158,424]
[null,null,"Teacher",49844.303422196761,0,6064.6284786531905,13231.91668069787,0,830.39806329482519,215.54048090985899,0,0,null,null,49328.817281603995,0,6001.9085344679997,13095.073166111999,0,821.81014725599994,213.31137701999998,0,0,null,49328.817281603995,0,6001.9085344679997,13095.073166111999,0,821.81014725599994,213.31137701999998,0,0,null,49328.817281603995,0,6001.9085344679997,13095.073166111999,0,821.81014725599994,213.31137701999998,0,0,null,49328.817281603995,0,6001.9085344679997,13095.073166111999,0,821.81014725599994,213.31137701999998,0,0,null,49328.817281603995,0,6001.9085344679997,13095.073166111999,0,821.81014725599994,213.31137701999998,0,0,null,47568.772691999999,0,5787.761364,12627.842976,0,792.48808799999995,205.70045999999999,0,0,null,45607.644,0,5549.1480000000001,12107.232,0,759.81600000000003,197.22,0,0,null,43938,0,5346,11664,0,732,190,0,0,null,40982,null,5302,null,null,728,159]
[null,null,"Library Media Tech",43955.510599022666,13399.811371090813,0,0,647.75586631331305,0,0,0,0,null,null,43500.925923125993,13261.231501895998,0,0,641.05682251799988,0,0,0,0,null,43500.925923125993,13261.231501895998,0,0,641.05682251799988,0,0,0,0,null,43500.925923125993,13261.231501895998,0,0,641.05682251799988,0,0,0,0,null,43500.925923125993,13261.231501895998,0,0,641.05682251799988,0,0,0,0,null,43500.925923125993,13261.231501895998,0,0,641.05682251799988,0,0,0,0,null,41948.819597999995,12788.072807999999,0,0,618.18401399999993,0,0,0,0,null,40219.385999999999,12260.856,0,0,592.69799999999998,0,0,0,0,null,38747,11812,0,0,571,0,0,0,0,null,36757,14035,null,null,645]
[null,null,"School Secretary",{"$f":"O116*$D$128","v":32732.335086788957},0,0,0,401.38723225451332,0,0,0,0,null,null,{"$f":"Y116*$E$128","v":32409.857009543997},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"AI116*$F$128","v":32409.857009543997},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"AS116*$G$128","v":32409.857009543997},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BC116*$H$128","v":32409.857009543997},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BM116*$I$128","v":32409.857009543997},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BW116*$J$128","v":31253.478311999999},0,0,0,383.25243599999999,0,0,0,0,null,{"$f":"CG116*$K$128","v":29964.984},0,0,0,367.452,0,0,0,0,null,28868,0,0,0,354,0,0,0,0,null,26292,null,null,null,393]
[null,null,"School Clerical",{"$f":"O117*$D$128","v":25178.544857185654},0,0,0,308.41052873793114,0,0,0,0,null,null,24930.486516347995,0,0,0,305.37207657599998,0,0,0,0,null,24930.486516347995,0,0,0,305.37207657599998,0,0,0,0,null,24930.486516347995,0,0,0,305.37207657599998,0,0,0,0,null,24930.486516347995,0,0,0,305.37207657599998,0,0,0,0,null,24930.486516347995,0,0,0,305.37207657599998,0,0,0,0,null,24040.970603999998,0,0,0,294.476448,0,0,0,0,null,23049.828000000001,0,0,0,282.33600000000001,0,0,0,0,null,22206,0,0,0,272,0,0,0,0,null,19463,null,null,null,302]
[null,null,"Supervisory Aide",18629.35657045665,1996.7314011305027,0,0,275.52852383572525,0,0,0,0,null,null,18445.820654939998,1977.0596575379998,0,0,272.81402429399998,0,0,0,0,null,18445.820654939998,1977.0596575379998,0,0,272.81402429399998,0,0,0,0,null,18445.820654939998,1977.0596575379998,0,0,272.81402429399998,0,0,0,0,null,18445.820654939998,1977.0596575379998,0,0,272.81402429399998,0,0,0,0,null,18445.820654939998,1977.0596575379998,0,0,272.81402429399998,0,0,0,0,null,17787.676619999998,1906.518474,0,0,263.080062,0,0,0,0,null,17054.34,1827.9180000000001,0,0,252.23400000000001,0,0,0,0,null,16430,1761,0,0,243,0,0,0,0,null,14828,1465,null,null,252]
[null,null,"Custodian",30140.326010704728,0,0,0,471.68669101095344,0,0,0,0,null,null,29843.384336555999,0,0,0,467.03964652799988,0,0,0,0,null,29843.384336555999,0,0,0,467.03964652799988,0,0,0,0,null,29843.384336555999,0,0,0,467.03964652799988,0,0,0,0,null,29843.384336555999,0,0,0,467.03964652799988,0,0,0,0,null,29843.384336555999,0,0,0,467.03964652799988,0,0,0,0,null,28778.576988000001,0,0,0,450.37574399999994,0,0,0,0,null,27592.116000000002,0,0,0,431.80799999999999,0,0,0,0,null,26582,0,0,0,416,0,0,0,0,null,24521,null,null,null,404]
[null,null,"Superintendent",{"$f":"O120*$D$127","v":108009.6038310978},18807.608594760801,24911.941898844754,29988.487436063806,209.86836299117849,0,0,{"$f":"V119*$D$127","v":0},4.1746787881488476,null,null,{"$f":"Y120*$E$127","v":106892.57640763799},18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,{"$f":"AI120*$F$127","v":106892.57640763799},18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,{"$f":"AS120*$G$127","v":106892.57640763799},18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,{"$f":"BC120*$H$127","v":106892.57640763799},18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,{"$f":"BM120*$I$127","v":106892.57640763799},18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,{"$f":"BW120*$J$127","v":103078.66577399999},17948.989085999998,23774.642639999998,28619.429790000002,200.28728999999998,0,0,0,3.9840931199999998,null,{"$f":"CG120*$K$127","v":98829.017999999996},17209.002,22794.48,27439.530000000002,192.03,0,0,0,3.8198400000000001,null,95211,16579,21960,26435,185,0,0,0,3.68,null,90200,11450,14812,15306,300,null,null,4.6399999999999997]
[null,null,"Asst. Superintendent",86407.683064878249,0,0,0,0,0,0,{"$f":"V120*$D$127","v":0},0,null,null,85514.061126110391,0,0,0,0,0,0,0,0,null,85514.061126110391,0,0,0,0,0,0,0,0,null,85514.061126110391,0,0,0,0,0,0,0,0,null,85514.061126110391,0,0,0,0,0,0,0,0,null,85514.061126110391,0,0,0,0,0,0,0,0,null,82462.932619200001,0,0,0,0,0,0,0,0,null,79063.214400000012,0,0,0,0,0,0,0,0,null,76168.800000000003,0,0,0,0,0,0,0,0,null,72160]
[null,null,"Business Manager",72832.262923025104,18807.608594760801,24911.941898844754,29988.487436063806,209.86836299117849,0,0,{"$f":"V121*$D$127","v":0},4.1746787881488476,null,null,72079.036986516003,18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,72079.036986516003,18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,72079.036986516003,18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,72079.036986516003,18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,72079.036986516003,18613.101682181998,24654.304417679996,29678.34869223,207.69791972999997,0,0,0,4.1315045654399993,null,69507.268068000005,17948.989085999998,23774.642639999998,28619.429790000002,200.28728999999998,0,0,0,3.9840931199999998,null,66641.676000000007,17209.002,22794.48,27439.530000000002,192.03,0,0,0,3.8198400000000001,null,64202,16579,21960,26435,185,0,0,0,3.68,null,58302,11450,14812,15306,300,null,null,4.6399999999999997]
[null,null,"Central Office Secretary",{"$f":"O123*$D$128","v":35232.501321594616},0,0,0,401.38723225451332,0,0,0,0,null,null,{"$f":"Y123*$E$128","v":34885.391674434002},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"AI123*$F$128","v":34885.391674434002},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"AS123*$G$128","v":34885.391674434002},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BC123*$H$128","v":34885.391674434002},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BM123*$I$128","v":34885.391674434002},0,0,0,397.43277613199996,0,0,0,0,null,{"$f":"BW123*$J$128","v":33640.686282000002},0,0,0,383.25243599999999,0,0,0,0,null,{"$f":"CG123*$K$128","v":32253.774000000001},0,0,0,367.452,0,0,0,0,null,31073,0,0,0,354,0,0,0,0,null,28975,null,null,null,393]
[null,null,"Central Office M&O",36131.654076334249,0,0,0,471.68669101095344,0,0,0,0,null,null,35775.686000628004,0,0,0,467.03964652799988,0,0,0,0,null,35775.686000628004,0,0,0,467.03964652799988,0,0,0,0,null,35775.686000628004,0,0,0,467.03964652799988,0,0,0,0,null,35775.686000628004,0,0,0,467.03964652799988,0,0,0,0,null,35775.686000628004,0,0,0,467.03964652799988,0,0,0,0,null,34499.215044000004,0,0,0,450.37574399999994,0,0,0,0,null,33076.908000000003,0,0,0,431.80799999999999,0,0,0,0,null,31866,0,0,0,416,0,0,0,0,null,30489,null,null,null,404]
[]
[null,null,null,"13-14 ECA Amount","12-13 ECA Amount","11-12 ECA Amount","10-11 ECA Amount","09-10 ECA Amount","08-09 ECA Amount","07-08 ECA Amount","06-07 ECA Amount"]
[null,null,"Professional Salary ECA",1.0104500000000001,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038]
[null,null,"Non-Professional Salary ECA",1.0099499999999999,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038]
[]
[null,null,"Benefits"]
[]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data","2004-05 Data"]
[null,null,"% Above Salary",{"$f":"0.1966+0.0144","v":0.21099999999999999},{"$f":"0.1966+0.0144","v":0.21099999999999999},{"$f":"0.1966+0.0144","v":0.21099999999999999},{"$f":"0.1966+0.0144","v":0.21099999999999999},0.1966,0.1966,0.1966,0.1966,0.1966,0.1966]
[null,null,"Health",{"$f":"'Model Health Insurance'!Z10","v":13128.89},12522.66,13180.1,12804.59,10489.03,9801.06,9561.81,9468,8169,7235]
[]
[null,null,"ECA","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,null,"Vocational Education"]
[]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data","2004-05 Data"]
[null,null,"Voc Ed Weighting",0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998]
[null,null,"Secondary Class Size",21,21,21,21,21,21,21,21,21]
[null,null,"Equipment Allowance:",{"$f":"E143*$D$147","v":1752.7470763194824},{"$f":"F143*$E$147","v":1739.6993313344738},{"$f":"G143*$F$147","v":1739.6993313344738},{"$f":"H143*$G$147","v":1739.6993313344738},{"$f":"I143*$H$147","v":1739.6993313344738},{"$f":"J143*$I$147","v":1739.6993313344738},{"$f":"K143*$J$147","v":1677.6271276128002},{"$f":"L143*$K$147","v":1608.4632096000003},{"$f":"M143*$L$147","v":1549.5792000000001},1489.98]
[null,null,"Supply Allowance",{"$f":"E144*$D$147","v":6466.5236434678982},{"$f":"F144*$E$147","v":6418.3857503403451},{"$f":"G144*$F$147","v":6418.3857503403451},{"$f":"H144*$G$147","v":6418.3857503403451},{"$f":"I144*$H$147","v":6418.3857503403451},{"$f":"J144*$I$147","v":6418.3857503403451},{"$f":"K144*$J$147","v":6189.3787370687996},{"$f":"L144*$K$147","v":5934.2078016000005},{"$f":"M144*$L$147","v":5716.9632000000001},5497.08]
[null,null,"Replacement Allowance",{"$f":"E145*$D$147","v":875.70301517721634},{"$f":"F145*$E$147","v":869.18413417093427},{"$f":"G145*$F$147","v":869.18413417093427},{"$f":"H145*$G$147","v":869.18413417093427},{"$f":"I145*$H$147","v":869.18413417093427},{"$f":"J145*$I$147","v":869.18413417093427},{"$f":"K145*$J$147","v":838.17177837119993},{"$f":"L145*$K$147","v":803.61627839999994},{"$f":"M145*$L$147","v":774.19679999999994},744.42]
[]
[null,null,"Per-Pupil Resources ECA",1.0075000000000001,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038,1.04]
[]
[null,null,"Per-Pupil Resources"]
[]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data","2004-05 Data"]
[null,null,"Supplies (elem)",{"$f":"E152*$D$165","v":335.93201424485864},{"$f":"F152*$E$165","v":333.43127964750232},{"$f":"G152*$F$165","v":333.43127964750232},{"$f":"H152*$G$165","v":333.43127964750232},{"$f":"I152*$H$165","v":333.43127964750232},{"$f":"J152*$I$165","v":333.43127964750232},{"$f":"K152*$J$165","v":321.53450303519998},{"$f":"L152*$K$165","v":308.27852639999998},{"$f":"M152*$L$165","v":296.99279999999999},285.57]
[null,null,"Supplies (middle)",335.93201424485864,333.43127964750232,333.43127964750232,333.43127964750232,333.43127964750232,333.43127964750232,321.53450303519998,308.27852639999998,296.99279999999999,285.57]
[null,null,"Supplies (high)",411.32561839993241,408.26364109174432,408.26364109174432,408.26364109174432,408.26364109174432,408.26364109174432,393.69685736908809,377.46582681600012,363.64723200000009,349.66080000000005]
[null,null,"Equip/Tech",294.08902742309994,291.89977907999992,291.89977907999992,291.89977907999992,291.89977907999992,291.89977907999992,281.48483999999996,269.88,260,250]
[null,null,"GATE",29.408902742309994,29.189977907999992,29.189977907999992,29.189977907999992,29.189977907999992,29.189977907999992,28.148483999999996,26.988,26,25]
[null,null,"PD",117.63561096923998,116.75991163199997,116.75991163199997,116.75991163199997,116.75991163199997,116.75991163199997,112.59393599999999,107.952,104,100]
[null,null,"Assessment",{"$f":"IF($D$166=1,E158*$D$165,E158)","v":37.695703950567939},{"$f":"IF(D166=1,F158*$E$165,F158)","v":37.695703950567939},{"$f":"IF(D166=1,G158*$F$165,G158)","v":37.695703950567939},{"$f":"IF(E166=1,H158*$G$165,H158)","v":37.695703950567939},37.695703950567939,37.695703950567939,36.350727049728008,34.852087296000008,33.576192000000006,32.284800000000004]
[null,null,"Student Activities",{"$f":"E159*$D$165","v":291.14813714886895},{"$f":"F159*$E$165","v":288.98078128919991},{"$f":"G159*$F$165","v":288.98078128919991},{"$f":"(H159*0.99)*$G$165","v":288.98078128919991},291.89977907999992,291.89977907999992,281.48483999999996,269.88,260,250]
[null,null,"Central Office Misc. Exp",{"$f":"E160*$D$165","v":352.90683290771995},{"$f":"F160*$E$165","v":350.27973489599992},{"$f":"G160*$F$165","v":350.27973489599992},{"$f":"H160*$G$165","v":350.27973489599992},350.27973489599992,350.27973489599992,337.78180799999996,323.85599999999999,312,300]
[null,null,"Alternative Activities-Alt School",{"$f":"E161*$D$165","v":291.14813714886895},{"$f":"F161*$E$165","v":288.98078128919991},{"$f":"G161*$F$165","v":288.98078128919991},{"$f":"(H161*0.99)*$G$165","v":288.98078128919991},291.89977907999992,291.89977907999992,281.48483999999996,269.88,260,250]
[null,null,"Alternative Activities-Elem",{"$f":"E162*$D$165","v":24.230375000000002},{"$f":"F162*$E$165","v":24.05},{"$f":"G162*$F$165","v":24.05},{"$f":"24.05*$G$165","v":24.05},24.286061619456,24.286061619456,23.419538688000003,22.454016000000003,21.632000000000001,20.8]
[]
[]
[null,null,"Per-Pupil Resources ECA",1.0075000000000001,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038,1.04]
[null,null,"Assessment Adjusted by ECA",0,"(0=no, 1=yes)"]
[]
[null,null,"Utilities ECA"]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data"]
[null,null,"Utilities",{"$f":"1-0.0053","v":0.99470000000000003},1,1,1,1,1.0369999999999999,1.0429999999999999,1.038,1.04]
[null,null,"Utilities Used (2004-05 or 2009-10)",1,"(0 = 2004-05 ECAd, 1 = 2009-10 Actual subject to ECA)"]
[]
[null,null,"Custodians"]
[]
[null,null,"Zureich standard parameters for"]
[null,null,"  custodian staffing:"]
[null,null,"Number of teachers",13]
[null,null,"Number of ADM 325",325]
[null,null,"Number of classrooms",13]
[null,null,"Number of GSF",18000]
[]
[null,null,"Additional FTE for secondary schools",0.5]
[]
[null,null,"Maintenance Workers"]
[]
[null,null,"Zureich standard parameters for"]
[null,null,"  maintenance worker staffing:"]
[null,null,null,"Standard","Factor"]
[null,null,"Building ",1,1.1000000000000001]
[null,null,"GSF ",60000,1.2]
[null,null,"ADM ",1000,1.3]
[null,null,"District General Fund operating expenditures",5000000,1.2]
[]
[null,null,"Elementary school adjustment factor",0.8]
[null,null,"Middle school adjustment factor",1]
[null,null,"High school adjustment factor",2]
[]
[null,null,"Small district adjustment"]
[null,null,"   ADM size threshold",1000]
[null,null,"   Factor",1.1000000000000001]
[]
[null,null,"Building age adjustment factors","Age","Factor"]
[null,null,"   Recent construction (years)",10,0.95]
[null,null,"   Older construction (years)",30,1.1000000000000001]
[null,null,"   All other buildings",null,1]
[]
[null,null,"Groundskeepers"]
[]
[null,null,"Annual site hours",93]
[null,null,"Annual work hours  (251 days * 8 hours)",2008]
[null,null,"Site acquisition exception date for FTE computations","1997-07-01"]
[null,null,"Elementary Factor",1]
[null,null,"Middle School Factor",1.5]
[null,null,"High School Factor",2.5]
[]
[null,null,"Other O&M Parameters"]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data","2004-05 Data"]
[null,null,"Model School Year",2013,2012,2011,2010,2009,2008,2007,2006,2005]
[null,null,"Allowable GSF Phase-In",1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.25,1.25,1.25]
[]
[null,null,"O&M Supplies Rate/GSF",{"$f":"E221*$D$223","v":0.64699586033082002},{"$f":"F221*$E$223","v":0.64217951397599993},{"$f":"G221*$F$223","v":0.64217951397599993},{"$f":"H221*$G$223","v":0.64217951397599993},{"$f":"I221*$H$223","v":0.64217951397599993},{"$f":"J221*$I$223","v":0.64217951397599993},{"$f":"K221*$J$223","v":0.61926664799999998},{"$f":"L221*$K$223","v":0.59373600000000004},{"$f":"M221*$L$223","v":0.57200000000000006},0.55000000000000004]
[]
[null,null,"ECA Adjustment",1.0075000000000001,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038,1.04]
[]
[null,null,"Substitute Teacher Daily Salary"]
[null,null,null,"13-14 Model Data","12-13 Model Data","11-12 Model Data","10-11 Model Data","09-10 Model Data","08-09 Model Data","07-08 Model Data","06-07 Model Data","05-06 Model Data","2004-05 Data"]
[null,null,"Model School Year",2013,2012,2011,2010,2009,2008,2007,2006,2005]
[null,null,null,{"$f":"E228*$D$230","v":100.28304480227123},{"$f":"F228*$E$230","v":99.24592488719999},{"$f":"G228*$F$230","v":99.24592488719999},{"$f":"H228*G230","v":99.24592488719999},99.24592488719999,99.24592488719999,95.704845599999999,91.759200000000007,88.4,85]
[]
[null,null,"ECA Adjustment",1.0104500000000001,1,1,1,1,1.0369999999999999,1.0429999999999999,1.038,1.04]
[]
[null,null,"Instructional Facilitators"]
[]
[null,null,"Instructional Facilitators",0,"(1=IFs, 0=no IFs)"]
[]
[null,null,"Classified Staff with Regional Cost Adjustment"]
[]
[null,null,"Classified Staff",1,"(0=no, 1=yes)"]
[]
[null,null,"Central Office"]
[]
[null,null,"Professional Staff @ 3500",8]
[null,null,"Clerical Staff @ 3500",10]
[]
[null,null,"Librarians, Library Clerks, Computer Technicians"]
[]
[null,null,"Librarians, Library Clerks, Computer Techs. @ School Level",1,"(0=no, 1=yes)"]
[]
[null,null,"School Prototype ADM Levels"]
[null,null,null,null,null,"Class Size","Core Teachers","Sections"]
[null,null,"Elementary School",{"$f":"F251*H251*G251","v":96},"1 Section School",16,6,1]
[null,null,"Elementary School",192,"2 Section School",16,6,2]
[null,null,"Elementary School",288,"3 Section School",16,6,3]
[null,null,"Middle School",105,"5 Core Teachers",21,5,1]
[null,null,"Middle School",210,"10 Core Teachers",21,5,2]
[null,null,"Middle School",315,"15 Core Teachers",21,5,3]
[null,null,"Middle School",630,"30 Core Teachers",21,5,6]
[null,null,"High School",105,"5 Core Teachers",21,5,1]
[null,null,"High School",210,"10 Core Teachers",21,5,2]
[null,null,"High School",315,"15 Core Teachers",21,5,3]
[null,null,"High School",630,"30 Core Teachers",21,5,6]

{"sheet":"Model Health Insurance","index":6,"n_rows":55,"n_cols":26,"rows_kept":55,"cut":false,"hidden":false,"merged":[[12,22,12,23],[3,19,3,25],[4,19,4,25],[11,19,11,20],[17,19,17,23],[0,19,1,25],[0,2,0,5],[2,10,2,17],[4,10,4,14],[4,16,4,17],[2,2,2,8],[3,2,4,8],[3,10,3,17]]}
["SNAPSHOT","2013-10-01",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTE:  This sheet used to FORECAST 2014-15 Model Insurance composite.\nIt uses 2013-14 participant weights from the October 2013 WDE602 & builds on plan yr 2014 State Contribution rates."]
[]
[null,null,"FTE",null,null,null,null,null,null,null,"FTE"]
[null,null,"INSURANCE OPTION",null,null,null,null,null,null,null,"INSURANCE OPTION (%)",null,null,null,null,null,null,null,null,"FTE"]
[null,null,null,null,null,null,null,null,null,null,"% = FTE / FTE Total Insured",null,null,null,null,null,"% = FTE / FTE Total Insured and Non-Insured",null,null,"HEALTH INSURANCE COMPOSITE FUNDING per MODEL FTE"]
["District ID","District Name","EO","ES","EC","FY","SC","NA","Total\nSum\nFTE",null,"EO","ES","EC","FY","SC",null,"Total\nInsured","NA",null,"School Year 2013-14","EO","ES","EC","FY","SC","Total"]
["0101000","Albany #1",267.60494100000011,92.305714000000009,50.602856999999993,157.43142900000009,51.175000999999988,90.348089999999985,{"$f":"SUM(C7:H7)","v":709.46803200000011},null,{"$f":"C7/SUM($C7:$G7)","v":0.43223440701252691},{"$f":"D7/SUM($C7:$G7)","v":0.14909181200304478},{"$f":"E7/SUM($C7:$G7)","v":8.1733527814550649E-2},{"$f":"F7/SUM($C7:$G7)","v":0.25428260070485675},{"$f":"G7/SUM($C7:$G7)","v":8.265765246502102E-2},null,{"$f":"SUM(C7:G7)/I7","v":0.87265375475015072},{"$f":"H7/I7","v":0.12734624524984936},null,"# of FTE School District Staff Insurance Participants School Year 2013-14",{"$f":"C55","v":4594.0002849999992},{"$f":"D55","v":1275.4737910000003},{"$f":"E55","v":853.27114099999972},{"$f":"F55","v":5185.5250269999997},{"$f":"G55","v":1081.1721089999999},{"$f":"SUM(U7:Y7)","v":12989.442352999999}]
["0201000","Big Horn #1",21.591328000000001,14.964287000000001,13.904999999999999,52.814286000000003,15.407141999999999,36.597859,{"$f":"SUM(C8:H8)","v":155.27990199999999},null,0.18192582006698352,0.12608720427908374,0.11716178495511743,0.44500654576699533,0.12981864493182005,null,0.76431039349831631,0.23568960650168366,null,"Weighted Participation:",{"$f":"K55","v":0.35367186366849568},{"$f":"L55","v":9.819311378716894E-2},{"$f":"M55","v":6.5689589884736735E-2},{"$f":"N55","v":0.39921075024459135},{"$f":"O55","v":8.3234682415007283E-2},{"$f":"SUM(U8:Y8)","v":1}]
["0202000","Big Horn #2",24.37143,null,null,55.350001999999996,null,39.846430999999995,119.56786299999999,null,0.30570737866324332,0,0,0.69429262133675673,0,null,0.66674631460127376,0.33325368539872624,null,"Annual State Employer Contribution - 2014 Plan Yr",{"$f":"U13*12","v":7964.2800000000007},{"$f":"U14*12","v":15808.68},{"$f":"U15*12","v":12100.68},{"$f":"U16*12","v":18068.16},{"$f":"U17*12","v":9034.08},{"$f":"SUM(U9:Y9)","v":62975.880000000005}]
["0203000","Big Horn #3",21.730714999999996,11.994286000000001,3.8492860000000002,24.226430000000001,24.975000000000001,17.851427999999999,104.627145,null,0.250423917557489,0.13822168706482715,4.4359022697559508E-2,0.27918444050424845,0.28781093217587589,null,0.82938053026296377,0.17061946973703621,null,"Composite Premium: ",{"$f":"U8*U9","v":2816.7417503777269},{"$f":"V8*V9","v":1552.303514064942},{"$f":"W8*W9","v":794.88870652643618},{"$f":"X8*X9","v":7213.003709139316},{"$f":"Y8*Y9","v":751.94877971176902},{"$f":"ROUND(SUM(U10:Y10),2)","v":13128.89}]
["0204000","Big Horn #4",21.882032000000002,13.634270999999998,1,17.830863000000001,null,25.509121999999998,79.856288000000006,null,0.40263427903489946,0.25087363341080193,1.8400223481754321E-2,0.32809186407254426,0,null,0.68056213682258804,0.31943786317741185]
["0301000","Campbell #1",320.16771600000021,165.492852,92.087851999999998,235.41928200000007,181.60499899999996,617.05878200000052,1611.8314830000008,null,0.3218501228251941,0.166362478417067,9.2571752227848844E-2,0.23665635553060879,0.18255929099928114,null,0.61716917152436579,0.38283082847563427,null,"State Health Insurance Monthly Premium Benefits - January 1, 2014"]
["0401000","Carbon #1",108.73142899999998,null,null,94.145285999999984,null,142.25535499999992,345.13206999999989,null,0.53594829253815546,0,0,0.46405170746184449,0,null,0.58782342365344387,0.41217657634655619,null,"Employee Only",663.69]
["0402000","Carbon #2",39.066560000000003,null,null,93.424998000000031,null,41.990248000000001,174.48180600000003,null,0.29486074878823598,0,0,0.70513925121176413,0,null,0.75934311454800052,0.24065688545199945,null,"Employee+Spouse ",1317.39]
["0501000","Converse #1",81.643569000000014,null,null,129.15785399999999,64.527180999999999,91.433872999999963,366.76247699999993,null,0.29653137310789551,0,0,0.46910437972510838,0.23436424716699614,null,0.75070003412590114,0.24929996587409889,null,"Employee+ Child(ren) ",1008.39]
["0502000","Converse #2",25.665961000000003,null,null,80.940680999999998,null,29.289549000000004,135.89619099999999,null,0.24075386409788618,0,0,0.75924613590211387,0,null,0.78447115563378822,0.21552884436621192,null,"Family",1505.68]
["0601000","Crook #1",42.343005999999995,42.704612999999995,9.9888390000000005,86.604165999999964,21.909226,38.871820000000014,242.42166999999995,null,0.20802278164292437,0.20979928504000375,4.9073182810009455E-2,0.42546907305507714,0.10763567745198538,null,0.83965204100772006,0.16034795899227994,null,"Split Contracts",752.84]
["0701000","Fremont #1",150.31928900000005,null,null,71.313571999999994,58.479951,21.341432999999995,301.45424500000007,null,0.53663839196330665,0,0,0.25458875476213483,0.20877285327455847,null,0.92920506725655827,7.0794932743441674E-2,null,"http://www.wyoming.gov/loc/06012011_1/DOCS%20%20EGI/Rates/2014%20Active_Cobra%20Rates.pdf"]
["0702000","Fremont #2",3.7428569999999999,5,1,26,2,9.1692860000000014,46.912143,null,9.9167294092230476E-2,0.13247539792761315,2.6495079585522632E-2,0.68887206922358846,5.2990159171045263E-2,null,0.80454344198260141,0.19545655801739864]
["0706000","Fremont #6",19,23,7,25,3.8645160000000001,15.518063999999999,93.38257999999999,null,0.24401358893696842,0.29538487081843545,8.9899743292567322E-2,0.32107051175916901,4.9631285192859871E-2,null,0.83382271083107795,0.16617728916892208]
["0714000","Fremont #14",47.378571000000001,1,null,102.588571,null,13.005714000000001,163.97285600000001,null,0.31383366189710343,6.6239579470875861E-3,0,0.67954238015580903,0,null,0.92068373804503345,7.9316261954966508E-2]
["0721000","Fremont #21",41.772724999999994,11,21,27.999997999999998,null,25.541734999999999,127.31445799999999,null,0.41045108913908102,0.10808397059396752,0.20634212567939253,0.27512281458755899,0,null,0.7993807191953014,0.20061928080469857]
["0724000","Fremont #24",15.699999,12,2,14.280000000000001,8,26.529702999999994,78.50970199999999,null,0.30203923243630693,0.23085802675756112,3.8476337792926855E-2,0.27472105184149775,0.15390535117170742,null,0.66208376386398726,0.33791623613601279]
["0725000","Fremont #25",234.69115899999994,56.711119000000004,35.415001000000004,88.417856999999998,7.8221429999999996,33.66285700000001,{"$f":"SUM(C24:H24)","v":456.72013600000002},null,0.55475031550042175,0.13405068725930136,8.3712071055040291E-2,0.20899736605170194,1.848956013353454E-2,null,0.92629434450860293,7.3705655491397057E-2]
["0738000","Fremont #38",61,14.983146,10,23,null,3,111.983146,null,0.55971957352011104,0.13748131293622226,9.1757307134444438E-2,0.21104180640922221,0,null,0.97321025433595154,2.6789745664048407E-2]
["0801000","Goshen #1",57.802142000000003,54.950513999999998,22.936428999999997,122.51857000000003,45.437857000000001,48.707139999999995,352.35265200000003,null,0.19036060048863818,0.18096929422095323,7.5536861549266018E-2,0.40349211550342295,0.1496411282377195,null,0.86176593329571427,0.13823406670428576]
["0901000","Hot Springs #1",47.600597000000008,19.71,3,33.263891999999998,null,37.533066000000005,141.10755499999999,null,0.45957839096845565,0.19029782517198807,2.8964661365599401E-2,0.32115912249395695,0,null,0.73401093938591744,0.26598906061408267]
["1001000","Johnson #1",128.29665299999999,null,null,37.676293000000001,50.517485999999998,35.650651000000003,252.14108299999998,null,0.59262043044932355,0,0,0.17403213921250804,0.23334743033816852,null,0.85860832127860731,0.14139167872139269]
["1101000","Laramie #1",652.17865499999971,null,null,1025.7623829999998,null,535.36922199999981,2213.3102599999993,null,0.38867793338993351,0,0,0.61132206661006649,0,null,0.75811379377060317,0.24188620622939686]
["1102000","Laramie #2",73.746098999999987,39.047856000000003,25.962857000000003,56.550346999999995,null,13.52778,208.83493899999999,null,0.37759035243557043,0.19993049000318522,0.13293346302784531,0.28954569453339907,0,null,0.93522262096190711,6.4777379038092858E-2]
["1201000","Lincoln #1",20.228571000000002,14.828571,4.9371429999999998,33,2,44.478567999999996,{"$f":"SUM(C31:H31)","v":119.47285299999999},null,0.26973483379433522,0.19772934697623962,6.5833589852880126E-2,0.44003353055502836,2.666869882151687E-2,null,0.62770983630900656,0.37229016369099349]
["1202000","Lincoln #2",35.754425999999995,null,null,283.85200399999991,4.4000000000000004,119.979367,443.98579699999993,null,0.11035097667660486,0,0,0.87606904591368751,1.3579977409707584E-2,null,0.72976755605540233,0.27023244394459767]
["1301000","Natrona #1",739.22995199999991,266.24182200000001,248.366423,463.97253800000004,256.29499799999996,186.59837399999995,2160.704107,null,0.37446320105489506,0.13486705273653143,0.12581211778487855,0.23502922373611285,0.12982840468758214,null,0.91364001512493997,8.635998487505997E-2]
["1401000","Niobrara #1",30.500713000000005,15.25,7.7549999999999999,20.55,8,39.219691999999995,121.27540500000001,null,0.3717073666765896,0.18584933872916318,9.4508958809485927E-2,0.25043960071372479,9.7494735071036412E-2,null,0.67660638197827505,0.32339361802172495]
["1501000","Park #1",48.007142999999999,null,null,104.919286,19.875,137.10091099999997,309.90233999999998,null,0.27781681712828893,0,0,0.60716677290903653,0.11501640996267457,null,0.55759962638552518,0.44240037361447471]
["1506000","Park #6",83.836428999999995,30.041430000000002,20.107143000000001,107.95785700000002,null,156.94339700000003,398.88625600000006,null,0.34651334346677282,0.12416745889573867,8.3106990977567963E-2,0.44621220665992051,0,null,0.60654598989241681,0.39345401010758319]
["1516000","Park #16",9.9307429999999997,null,null,18.75,3.797688,5.9766560000000002,38.455086999999999,null,0.30576424704752514,0,0,0.57730621285246198,0.11692954010001283,null,0.84458087430669448,0.15541912569330554]
["1601000","Platte #1",42.999997999999998,null,null,113.09142399999999,20,72.456429000000128,248.54785100000012,null,0.24419132693471007,0,0,0.64223130641764026,0.11357736664764966,null,0.7084809677151459,0.29151903228485404]
["1602000","Platte #2",10.854286,null,null,30.782857,2,12.798573000000001,56.435715999999999,null,{"$f":"C39/SUM($C39:$G39)","v":0.24873961157356245},{"$f":"D39/SUM($C39:$G39)","v":0},{"$f":"E39/SUM($C39:$G39)","v":0},{"$f":"F39/SUM($C39:$G39)","v":0.70542787368091442},{"$f":"G39/SUM($C39:$G39)","v":4.5832514745523092E-2},null,{"$f":"SUM(C39:G39)/I39","v":0.77321855897070579},{"$f":"H39/I39","v":0.22678144102929432}]
["1701000","Sheridan #1",87.024728999999994,null,null,61.222973000000003,10,4.0270270000000004,162.27472900000001,null,0.54992728425212767,0,0,0.38688064487659984,6.3192070871272432E-2,null,0.97518389323577304,2.4816106764226981E-2]
["1702000","Sheridan #2",232.80357200000003,44.897142000000009,50.914285999999997,100.53694799999998,43.244286000000002,92.425705999999934,564.82194000000004,null,0.49281419969999168,9.5041278419675135E-2,0.10777877200435089,0.21282334778308154,9.1542402092900682E-2,null,0.83636310940754177,0.16363689059245809]
["1703000","Sheridan #3",9.9999979999999997,5,2,10,6,6.8462829999999997,39.846280999999998,null,0.30303026078971279,0.15151516069788853,6.0606064279155415E-2,0.30303032139577707,0.18181819283746625,null,0.82818263516236312,0.17181736483763693]
["1801000","Sublette #1",27.4375,null,null,121.33497700000001,null,18.169032999999999,166.94150999999999,null,0.18442591367219086,0,0,0.81557408632780914,0,null,0.8911652769883297,0.10883472301167037]
["1809000","Sublette #9",20.811764,33.434556999999998,3.7860290000000001,51.923822999999992,null,23.193381000000002,133.14955399999997,null,0.18927326617669754,0.3040716686274631,3.4432164167808942E-2,0.4722229010280305,0,null,0.82580954796138484,0.17419045203861522]
["1901000","Sweetwater #1",241.06713000000002,87.824532000000005,115.60270299999999,175.66408099999998,29.978377999999999,307.11091199999976,957.2477359999998,null,0.37079445602976646,0.13508622917196889,0.17781288296938549,0.27019555655872213,4.6110875270156976E-2,null,0.67917300772806444,0.32082699227193556]
["1902000","Sweetwater #2",107.169284,null,null,226.39714000000001,20.5,150.75714200000021,504.8235660000002,null,0.30268129575596248,0,0,0.63941996375233823,5.789874049169938E-2,null,0.70136667114308182,0.29863332885691823]
["2001000","Teton #1",144.35071299999996,53.479285000000004,37.956427999999995,144.830716,12.290543,45.781425999999996,438.68911099999997,null,0.36739091270256008,0.13611157796519049,9.6603933822266674E-2,0.36861258134973873,3.1280994160244033E-2,null,0.89564038666097634,0.10435961333902359]
["2101000","Uinta #1",63.989999000000005,79.293570999999986,37.159999999999997,171.12,65.660713999999999,94.27785899999995,511.50214299999993,null,0.1533707443548516,0.19005022967455074,8.9064806208643391E-2,0.4101391183644526,0.15737510139750158,null,0.81568433233328619,0.18431566766671389]
["2104000","Uinta #4",29.875,8.9378779999999995,13,38.875,null,56.350764000000019,147.03864200000001,null,0.32942660760019105,9.8556479621234497E-2,0.14334881669631747,0.42866809608225698,0,null,0.61676221139202303,0.38323778860797703]
["2106000","Uinta #6",14.547297,18.5,null,47,13.5,45.645274999999998,139.19257199999998,null,0.15550740071089386,0.19776092514998056,0,0.50241964767832892,0.14431202646079661,null,0.67207104269903151,0.32792895730096866]
["2201000","Washakie #1",48.054999999999993,null,null,107.73692899999998,25.91,82.665476999999967,264.36740599999996,null,0.26447160062896197,0,0,0.5929322247316372,0.1425961746394008,null,0.68730836281685947,0.31269163718314041]
["2202000","Washakie #2",5.5,3,null,20.414714000000004,null,3.2928570000000001,32.207571000000002,null,0.19021457379796319,0.1037534038897981,0,0.70603202231223872,0,null,0.89776139902012486,0.10223860097987519]
["2301000","Weston #1",24.247142999999998,19.875,5,37.875,null,77.333573999999984,164.33071699999999,null,0.27871194574745978,0.22845577813974882,5.7473151733270139E-2,0.43535912437952135,0,null,0.52940280787553551,0.47059719212446438]
["2307000","Weston #7",7.7514620000000001,16.371344999999998,6.9378650000000004,12,2,21.309943000000004,66.370615000000001,null,0.17202277853290782,0.36331781736410851,0.15396718894915729,0.26630761298899408,4.4384602164832344E-2,null,0.67892503331481857,0.32107496668518143]
["Total Sum FTE",null,{"$f":"SUM(C7:C54)","v":4594.0002849999992},{"$f":"SUM(D7:D54)","v":1275.4737910000003},853.27114099999972,5185.5250269999997,1081.1721089999999,3794.3478340000001,16783.790186999995,null,0.35367186366849568,9.819311378716894E-2,6.5689589884736735E-2,0.39921075024459135,8.3234682415007283E-2,null,0.7739278320495846,0.2260721679504156]

{"sheet":"HH Calculation","index":7,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[55,0,55,1],[3,0,3,1],[0,0,0,20],[3,13,3,20],[3,8,3,12],[3,2,3,7]]}
["Hold Harmless Calculation Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
["District Information",null,"School Year 2005-06 Off the Model Resources",null,null,null,null,null,"Fiscal Year 2005-06 Reimbursable Amounts",null,null,null,null,"FY15 Hold Harmless Calculation"]
[null,null,"FY2006","SF47 2005 Session","HB185 2005 Session","FY2006","FY2006","Total Resources","SY 2004-05","SY 2004-05","SY 2004-05","Total","Total","Total","05-06 Guarantee +","SY 2005-06",null,"Reduction",null,"FY15 Guarantee","Additional"]
[null,null,"Guarantee","Health Insurance","Employee","Reading","Full-Day ","FY2006","Special Education ","Transportation","Other Add-In","SY 2004-05","SY 2005-06","SY 2013-14","Off Model Resources ","Guarantee","05-06 $/ADM","due to loss","Hold","Less:","Hold Harmless"]
["District ID","District Name","Amount","Assistance","Compensation Bonus","Assessment","Kindergarten","Resources","Reimbursement","Reimbursement","Reimbursements","Reimbursements","ADM","ADM","- Reimbursables","Per ADM","x 13-14 ADM","of ADM","Harmless","Reimburseables","Amount"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},32359146.549673188,1526847.7596,974778.69,134862.51999999999,266000,{"$f":"SUM(C8:G8)","v":35261635.519273192},5034830.7300000004,1418484.7,332668.15000000002,{"$f":"SUM(I8:K8)","v":6785983.580000001},3468.5229999999992,{"$f":"SUM(ADM!AY6:AY22)","v":3732.4859999999999},{"$f":"H8-L8","v":28475651.93927319},{"$f":"O8/M8","v":8209.734212306852},{"$f":"P8*N8","v":30642718.01115635},{"$f":"IF(AND(O8>T8,N8<M8),Q8-O8,0)","v":0},{"$f":"O8+R8","v":28475651.93927319},{"$f":"'Base Sheet'!S10-'Base Sheet'!O10-'Base Sheet'!Q10-'Base Sheet'!R10","v":40796344.392845437},{"$f":"IF(S8>T8,S8-T8,0)","v":0}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},7868297.1940141004,356404.39080000005,193831.45,45463,0,8463996.0348141007,804755.22,500002.36,85866.83,1390624.4100000001,660.89,{"$f":"SUM(ADM!AY23:AY28)","v":975.66600000000005},7073371.6248141006,10702.797174740275,{"$f":"P9*N9","v":10442355.308290146},0,{"$f":"O9+R9","v":7073371.6248141006},{"$f":"'Base Sheet'!S11-'Base Sheet'!O11-'Base Sheet'!Q11-'Base Sheet'!R11","v":12708864.83974687},{"$f":"IF(S9>T9,S9-T9,0)","v":0}]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},6230128.7924930574,285423.66240000003,178382.05,45463,60000,6799397.504893057,931269.53,212547.91,64966.044000000002,1208783.4839999999,641.77700000000004,{"$f":"SUM(ADM!AY29:AY31)","v":689.46500000000003},5590614.0208930569,8711.1473625465806,6006031.216318178,0,5590614.0208930569,{"$f":"'Base Sheet'!S12-'Base Sheet'!O12-'Base Sheet'!Q12-'Base Sheet'!R12","v":8356451.858487281},0]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},5007102.84612324,210292.42560000002,129867.27,45463,0,5392725.5417232392,738616.4,250286.59,32677.006000000001,1021579.996,512.10599999999999,{"$f":"SUM(ADM!AY32:AY34)","v":522.6},4371145.545723239,8535.6265025663415,4460718.4102411699,0,4371145.545723239,{"$f":"'Base Sheet'!S13-'Base Sheet'!O13-'Base Sheet'!Q13-'Base Sheet'!R13","v":6542240.0742423981},0]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},4333023.2705291426,170077.04760000002,94326.02,45463,22000,4664889.3381291423,463028.5,250840.68,128023.9,841893.08,327.54599999999999,{"$f":"SUM(ADM!AY35:AY38)","v":289.50400000000002},3822996.2581291422,11671.631642972719,3378984.0471671745,0,3822996.2581291422,{"$f":"'Base Sheet'!S14-'Base Sheet'!O14-'Base Sheet'!Q14-'Base Sheet'!R14","v":5156702.6592337349},0]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},63366645.087193273,2936660.5619999999,1938429.67,286574.33800000005,620000,69148309.657193273,7922055.4299999997,4092615.89,1132579.76,13147251.08,7350.4060000000009,{"$f":"SUM(ADM!AY39:AY58)","v":8629.3520000000026},56001058.577193275,7618.7707967686774,65745055.012637399,0,56001058.577193275,{"$f":"'Base Sheet'!S15-'Base Sheet'!O15-'Base Sheet'!Q15-'Base Sheet'!R15","v":97364863.430477396},0]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},14879216.87174749,610593.71880000003,468743.51,61269.461000000003,155000,16174823.56154749,1728672.33,766860.93,162655.24,2658188.5,1719.0609999999999,{"$f":"SUM(ADM!AY60:AY66)","v":1853.431},13516635.06154749,7862.8012976546443,14573159.671913344,0,13516635.06154749,{"$f":"'Base Sheet'!S16-'Base Sheet'!O16-'Base Sheet'!Q16-'Base Sheet'!R16","v":21472434.244527612},0]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},10187945.289263347,414652.20360000007,190834.45,45463,48000,10886894.942863347,1403952.25,535287.05000000005,230568.99,2169808.29,670.154,{"$f":"SUM(ADM!AY67:AY73)","v":644.12800000000004},8717086.652863346,13007.587290180087,8378551.1860491196,0,8717086.652863346,{"$f":"'Base Sheet'!S17-'Base Sheet'!O17-'Base Sheet'!Q17-'Base Sheet'!R17","v":11849806.827953923},0]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},13920066.96399804,657140.38080000004,435473.25,55869.182000000001,109000,15177549.77679804,2372375.54,682011.72,212249.11,3266636.3699999996,1563.7449999999999,{"$f":"SUM(ADM!AY74:AY83)","v":1719.4780000000001},11910913.40679804,7616.9154221423832,13097118.496234542,0,11910913.40679804,{"$f":"'Base Sheet'!S18-'Base Sheet'!O18-'Base Sheet'!Q18-'Base Sheet'!R18","v":19887115.303404391},0]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},7377872.9126756787,311358.47759999998,204998.76,45463,54000,7993693.1502756784,1115894.8400000001,267903.95,191412.98,1575211.77,705.46800000000007,{"$f":"SUM(ADM!AY84:AY88)","v":678.15900000000011},6418481.3802756779,9098.1892591523319,6170018.9297974873,0,6418481.3802756779,{"$f":"'Base Sheet'!S19-'Base Sheet'!O19-'Base Sheet'!Q19-'Base Sheet'!R19","v":8702111.1512162294},0]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},11828287.161958903,509386.97159999999,297937.23,45463,79000,12760074.363558903,1657715.28,751097.33,296015.71000000002,2704828.32,1043.5060000000001,{"$f":"SUM(ADM!AY89:AY94)","v":1112.2619999999999},10055246.043558903,9636.0213008443679,10717780.324119758,0,10055246.043558903,{"$f":"'Base Sheet'!S20-'Base Sheet'!O20-'Base Sheet'!Q20-'Base Sheet'!R20","v":15174391.286143159},0]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},16382236.060896404,675970.08840000001,502602.59,58799.03,116000,17735607.769296404,2735872.62,863125.62,282716.46199999994,3881714.702,1733.1079999999999,{"$f":"SUM(ADM!AY95:AY100)","v":1671.7910000000002},13853893.067296404,7993.6697928209924,13363745.216610001,0,13853893.067296404,{"$f":"'Base Sheet'!S21-'Base Sheet'!O21-'Base Sheet'!Q21-'Base Sheet'!R21","v":19629143.364134766},0]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},2866086.9764462835,124843.5408,68483.97,45463,0,3104877.4872462838,285712.53999999998,135529.88,46307.65,467550.07,225.429,{"$f":"SUM(ADM!AY101:AY103)","v":150.16999999999999},2637327.417246284,11699.148810695537,1756861.1769021486,0,2637327.417246284,{"$f":"'Base Sheet'!S22-'Base Sheet'!O22-'Base Sheet'!Q22-'Base Sheet'!R22","v":3361898.2438234063},0]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},4755615.4484283626,192213.09239999999,99873.5,45463,23000,5116165.040828363,735398.39,322091.19,157325.764,1214815.344,347.89200000000005,{"$f":"SUM(ADM!AY104:AY106)","v":262.24599999999998},3901349.696828363,11214.255277006549,2940893.5893738591,0,3901349.696828363,{"$f":"'Base Sheet'!S23-'Base Sheet'!O23-'Base Sheet'!Q23-'Base Sheet'!R23","v":5935701.5536931222},0]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},7301934.5190490484,404756.64120000007,164307.94,45463,46000,7962462.1002490493,947932.1,551681.63,199639.66800000001,1699253.398,578.649,{"$f":"SUM(ADM!AY108:AY110)","v":616.08000000000004},6263208.7022490492,10823.847794170644,6668356.1490326505,0,6263208.7022490492,{"$f":"'Base Sheet'!S24-'Base Sheet'!O24-'Base Sheet'!Q24-'Base Sheet'!R24","v":8910453.1503681671},0]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},4490577.4189548073,233554.03200000001,76299.31,45463,35000,4880893.7609548066,678829.71,173106.29,364232.674,1216168.6740000001,359.77100000000007,{"$f":"SUM(ADM!AY111:AY113)","v":477.43799999999999},3664725.0869548065,10186.271508695268,4863313.0965684513,0,3664725.0869548065,{"$f":"'Base Sheet'!S25-'Base Sheet'!O25-'Base Sheet'!Q25-'Base Sheet'!R25","v":6994543.0554889571},0]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},3846950.9528750605,146065.0668,81651.5,45463,0,4120130.5196750606,415502.23,294955.02,137413.5,847870.75,301.33,{"$f":"SUM(ADM!AY114:AY116)","v":354.99299999999999},3272259.7696750606,10859.389273139284,3855007.1762395338,0,3272259.7696750606,{"$f":"'Base Sheet'!S26-'Base Sheet'!O26-'Base Sheet'!Q26-'Base Sheet'!R26","v":5199247.5216455925},0]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},20420396.575212192,877422.16560000007,649238.38,92629.722999999998,186000,22225686.843812194,3919618.21,686899.31,664064.38,5270581.8999999994,2420.1530000000002,{"$f":"SUM(ADM!AY117:AY122)","v":2581.7019999999998},16955104.943812195,7005.7987837182991,18086884.7315231,0,16955104.943812195,{"$f":"'Base Sheet'!S27-'Base Sheet'!O27-'Base Sheet'!Q27-'Base Sheet'!R27","v":27820158.854231529},0]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},5815198.5136778541,188484.66959999999,71216.789999999994,45463,39000,6159362.9732778538,890409.13,339912.68,617628.03,1847949.84,368.52600000000007,{"$f":"SUM(ADM!AY123:AY124)","v":433.24199999999996},4311413.133277854,11699.074511100582,5068530.439338238,0,4311413.133277854,{"$f":"'Base Sheet'!S28-'Base Sheet'!O28-'Base Sheet'!Q28-'Base Sheet'!R28","v":6388715.6154142153},0]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},17464635.850310147,789182.826,504845.73,68707.474000000017,135000,18962371.880310148,2470614.1,1057601.6200000001,436191.62,3964407.3400000003,1906.6780000000001,{"$f":"SUM(ADM!AY125:AY135)","v":1691.9140000000002},14997964.540310148,7866.0185622900917,13308626.92979848,0,14997964.540310148,{"$f":"'Base Sheet'!S29-'Base Sheet'!O29-'Base Sheet'!Q29-'Base Sheet'!R29","v":22410600.037909359},0]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},7700021.1031896304,290840.4276,191876.15,45463,36000,8264200.6807896309,1552943.56,370213,168062.17199999999,2091218.7320000001,635.279,{"$f":"SUM(ADM!AY136:AY138)","v":615.44900000000007},6172981.948789631,9716.9620730256011,5980294.5908815339,0,6172981.948789631,{"$f":"'Base Sheet'!S30-'Base Sheet'!O30-'Base Sheet'!Q30-'Base Sheet'!R30","v":7725768.37735717},0]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},12217624.84312328,506901.35639999999,333897.33,45463,54000,13157886.52952328,1640980.8,647085,148229.008,2436294.8079999997,1229.0709999999999,{"$f":"SUM(ADM!AY139:AY143)","v":1261.6820000000002},10721591.721523279,8723.3298332832528,11006068.230716484,0,10721591.721523279,{"$f":"'Base Sheet'!S31-'Base Sheet'!O31-'Base Sheet'!Q31-'Base Sheet'!R31","v":16378582.274238186},0]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},106699675.64737707,4330973.4432000006,3466481.9,464894.43300000002,568000,115530025.42357709,14155072.9,4129325.11,736078.34,19020476.350000001,12683.556,{"$f":"SUM(ADM!AY144:AY177)","v":12484.801999999998},96509549.073577076,7609.029287494538,94997224.066570371,0,96509549.073577076,{"$f":"'Base Sheet'!S32-'Base Sheet'!O32-'Base Sheet'!Q32-'Base Sheet'!R32","v":155415428.60757837},0]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},10699312.780296339,432919.13040000002,239081.45,45463,66000,11482776.360696338,1163195.71,970728.5,252749.86,2386674.0699999998,864.72699999999998,{"$f":"SUM(ADM!AY179:AY184)","v":955.48199999999997},9096102.2906963378,10519.045075146651,10050758.226491272,0,9096102.2906963378,{"$f":"'Base Sheet'!S33-'Base Sheet'!O33-'Base Sheet'!Q33-'Base Sheet'!R33","v":12803116.721372686},0]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},6832491.9772845022,308708.71800000005,181309.6,45463,49000,7416973.2952845022,1026775.73,392399.47,61143.7,1480318.9,632.47799999999995,{"$f":"SUM(ADM!AY185:AY188)","v":617.255},5936654.3952845018,9386.3413356425081,5793766.1211320162,0,5936654.3952845018,{"$f":"'Base Sheet'!S34-'Base Sheet'!O34-'Base Sheet'!Q34-'Base Sheet'!R34","v":7823982.8724983186},0]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},21683155.404882204,812444.43240000005,639481.63,94364.686000000002,49000,23278446.153282203,2908756.33,1715085.02,350949.62199999997,4974790.9719999991,2514.2750000000001,{"$f":"SUM(ADM!AY189:AY197)","v":2607.9920000000002},18303655.181282204,7279.8938784668353,18985904.99589048,0,18303655.181282204,{"$f":"'Base Sheet'!S35-'Base Sheet'!O35-'Base Sheet'!Q35-'Base Sheet'!R35","v":29554935.35164265},0]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},93385210.336023495,4417923.0767999999,3071467.7,421324.96799999999,802000,102097926.0808235,14759152.15,3290578.24,656077.15,18705807.539999999,11310.228999999999,{"$f":"SUM(ADM!AY198:AY232)","v":12679.473},83392118.540823489,7373.1591589191958,93487772.480218649,0,83392118.540823489,{"$f":"'Base Sheet'!S36-'Base Sheet'!O36-'Base Sheet'!Q36-'Base Sheet'!R36","v":141072511.18823111},0]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},4703547.2290670937,193690.39199999999,109638.92,45463,0,5052339.5410670936,776668.89,322131.94,65286.724000000002,1164087.554,335.53200000000004,{"$f":"SUM(ADM!AY233:AY236)","v":917.68700000000001},3888251.9870670936,11588.319406396688,10634450.071097957,0,3888251.9870670936,{"$f":"'Base Sheet'!S37-'Base Sheet'!O37-'Base Sheet'!Q37-'Base Sheet'!R37","v":10129449.272634229},0]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},13971063.910202354,618214.70880000002,429116.71,56852.645000000011,0,15075247.974002354,1896909.93,680036.77,63623.34,2640570.04,1577.5429999999999,{"$f":"SUM(ADM!AY237:AY243)","v":1694.1110000000001},12434677.934002355,7882.3068112896799,13353502.674380772,0,12434677.934002355,{"$f":"'Base Sheet'!S38-'Base Sheet'!O38-'Base Sheet'!Q38-'Base Sheet'!R38","v":19443981.574655153},0]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},18014344.388203721,776543.70720000006,606669.64,75516.231,16000,19489073.966403723,2515384.9900000002,896164,320894,3732442.99,2165.88,{"$f":"SUM(ADM!AY244:AY250)","v":2097.19},15756630.976403723,7274.9325800153847,15256915.857482465,0,15756630.976403723,{"$f":"'Base Sheet'!S39-'Base Sheet'!O39-'Base Sheet'!Q39-'Base Sheet'!R39","v":23547413.266097054},0]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},2189982.8536527576,82025.301599999992,36498.379999999997,45463,12000,2365969.5352527574,164615.47,120506.6,48740.74,333862.81,135.34300000000002,{"$f":"SUM(ADM!AY251)","v":109.749},2032106.7252527573,15014.49447147438,1647825.7537498416,0,2032106.7252527573,{"$f":"'Base Sheet'!S40-'Base Sheet'!O40-'Base Sheet'!Q40-'Base Sheet'!R40","v":2750159.9368741461},0]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},11994134.211729016,522026.09040000004,331069.11,45463,64000,12956692.412129015,1350414.97,630482.21,325552.09000000003,2306449.27,1166.2170000000001,{"$f":"SUM(ADM!AY252:AY261)","v":1017.224},10650243.142129015,9132.2996853321583,9289594.4151123203,0,10650243.142129015,{"$f":"'Base Sheet'!S41-'Base Sheet'!O41-'Base Sheet'!Q41-'Base Sheet'!R41","v":13226325.508088255},0]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},3174481.755545632,131338.96919999999,69131.31,45463,15000,3435415.0347456322,330161,87717.04,55599.26,473477.3,234.73200000000003,{"$f":"SUM(ADM!AY262:AY264)","v":217.76499999999999},2961937.7347456324,12618.380684123307,2747841.669678112,0,2961937.7347456324,{"$f":"'Base Sheet'!S42-'Base Sheet'!O42-'Base Sheet'!Q42-'Base Sheet'!R42","v":4089055.291867326},0]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},9813474.5531838909,403865.57159999997,233837.76,45463,63000,10559640.88478389,885164.67,520593.41,139575.17000000001,1545333.25,914.37599999999998,{"$f":"SUM(ADM!AY265:AY271)","v":963.42499999999995},9014307.6347838901,9858.4254560310965,9497853.5449767578,0,9014307.6347838901,{"$f":"'Base Sheet'!S43-'Base Sheet'!O43-'Base Sheet'!Q43-'Base Sheet'!R43","v":12346375.149476158},0]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},26486510.611215103,1184794.2792,830148.78,108755.91100000001,239000,28849209.581415102,3712334.95,980418.25,239821.72,4932574.92,2937.7750000000005,{"$f":"SUM(ADM!AY272:AY281)","v":3283.1229999999996},23916634.6614151,8141.0709334156281,26728137.226128314,0,23916634.6614151,{"$f":"'Base Sheet'!S44-'Base Sheet'!O44-'Base Sheet'!Q44-'Base Sheet'!R44","v":36473649.077623174},0]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},2438332.8705439293,80008.670400000003,27513.15,45463,7000,2598317.6909439294,105479.18,197049.63,86554.41,389083.22,95.777000000000001,{"$f":"SUM(ADM!AY282:AY285)","v":96.796000000000006},2209234.4709439296,23066.440491390727,2232739.1738046571,0,2209234.4709439296,{"$f":"'Base Sheet'!S45-'Base Sheet'!O45-'Base Sheet'!Q45-'Base Sheet'!R45","v":3077172.755641731},0]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},6989204.9688542513,240565.34280000001,176055.5,45463,57000,7508288.8116542511,821974.68,419857.86,155265.64000000001,1397098.1800000002,754.298,{"$f":"SUM(ADM!AY286:AY289)","v":1003.0179999999999},6111190.6316542514,8101.8253152656525,8126276.624067124,0,6111190.6316542514,{"$f":"'Base Sheet'!S46-'Base Sheet'!O46-'Base Sheet'!Q46-'Base Sheet'!R46","v":12157158.782632496},0]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},6722143.6941938763,269736.14760000003,148475.25,45463,55000,7240818.0917938761,919414.89,355491.97,82117.84,1357024.7,602.495,{"$f":"SUM(ADM!AY290:AY293)","v":642.81700000000001},5883793.391793876,9765.7132288133107,6277566.4806060856,0,5883793.391793876,{"$f":"'Base Sheet'!S47-'Base Sheet'!O47-'Base Sheet'!Q47-'Base Sheet'!R47","v":8875978.644804094},0]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},37171639.510631524,1564507.1748000002,1122868.6100000001,173025.52700000003,14000,40046040.822431527,6607113.1500000004,1830607.27,665073.19999999995,9102793.6199999992,4205.1970000000001,{"$f":"SUM(ADM!AY294:AY309)","v":5440.7000000000007},30943247.20243153,7358.334746845755,40034491.857163705,0,30943247.20243153,{"$f":"'Base Sheet'!S48-'Base Sheet'!O48-'Base Sheet'!Q48-'Base Sheet'!R48","v":60727293.876989603},0]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},23125589.239899278,974548.75200000009,713709.66,101152.56800000001,199000,25114000.219899278,3950685,978609,448777.55,5378071.5499999998,2544.808,{"$f":"SUM(ADM!AY311:AY321)","v":2706.549},19735928.669899277,7755.3704129738971,20990290.035864089,0,19735928.669899277,{"$f":"'Base Sheet'!S49-'Base Sheet'!O49-'Base Sheet'!Q49-'Base Sheet'!R49","v":29862434.716318455},0]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},24165065.133961275,815516.27759999991,598306.76,86594.844000000012,173000,25838483.015561279,2485354.5299999998,1452540,471000.83,4408895.3599999994,2257.1110000000003,{"$f":"SUM(ADM!AY322:AY330)","v":2589.6220000000003},21429587.65556128,9494.2551144189529,24586531.917911839,0,21429587.65556128,{"$f":"'Base Sheet'!S50-'Base Sheet'!O50-'Base Sheet'!Q50-'Base Sheet'!R50","v":33941407.378805608},0]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},24107197.390054379,1120473.1236,803862.34,114492.36100000002,232000,26378025.214654379,4047774.58,1130771.1299999999,401082.55199999997,5579628.2620000001,2881.9569999999999,{"$f":"SUM(ADM!AY331:AY338)","v":2851.2130000000002},20798396.952654377,7216.7617187398628,20576524.83037344,0,20798396.952654377,{"$f":"'Base Sheet'!S51-'Base Sheet'!O51-'Base Sheet'!Q51-'Base Sheet'!R51","v":31501242.277327966},0]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},6638669.6829547491,281765.58720000001,178793.94,45463,58000,7202692.2101547495,857665.95,282130.09999999998,123360.13,1263156.1799999997,686.221,{"$f":"SUM(ADM!AY339:AY342)","v":763.76699999999994},5939536.0301547498,8655.427377120126,6610729.8015409065,0,5939536.0301547498,{"$f":"'Base Sheet'!S52-'Base Sheet'!O52-'Base Sheet'!Q52-'Base Sheet'!R52","v":9156216.8399852514},0]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},7276134.5205251481,295342.674,191034.03,45463,45000,7852974.224525148,1203515.49,347265.97,105672.22666666667,1656453.6866666665,668.01200000000006,{"$f":"SUM(ADM!AY343:AY345)","v":741.70600000000002},6196520.5378584815,9276.0617142483679,6880110.6298283003,0,6196520.5378584815,{"$f":"'Base Sheet'!S53-'Base Sheet'!O53-'Base Sheet'!Q53-'Base Sheet'!R53","v":9039476.6192674842},0]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},11576645.591497216,507042.05160000001,357829.46,49080.966000000008,102000,12592598.069097217,2322157.7200000002,352923.19,191581.7,2866662.6100000003,1297.5450000000001,{"$f":"SUM(ADM!AY346:AY350)","v":1356.7320000000002},9725935.4590972178,7495.6440501849393,10169580.143495515,0,9725935.4590972178,{"$f":"'Base Sheet'!S54-'Base Sheet'!O54-'Base Sheet'!Q54-'Base Sheet'!R54","v":15792766.771325169},0]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},1886256.8235463565,63547.332000000002,27789.09,45463,0,2023056.2455463565,134815.06,83691,27912.046666666669,246418.10666666666,73.846000000000004,{"$f":"SUM(ADM!AY351:AY351)","v":94.656999999999996},1776638.1388796899,24058.691586269935,2277323.569481553,0,1776638.1388796899,{"$f":"'Base Sheet'!S55-'Base Sheet'!O55-'Base Sheet'!Q55-'Base Sheet'!R55","v":2603428.6365531343},0]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},7842957.1273820894,325990.77840000001,223607.38,45463,44000,8482018.2857820895,989466.5,429746.52,119814.99400000001,1539028.014,789.5870000000001,{"$f":"SUM(ADM!AY352:AY355)","v":772.21900000000005},6942990.271782089,8793.1922280661765,6790270.1091650352,0,6942990.271782089,{"$f":"'Base Sheet'!S56-'Base Sheet'!O56-'Base Sheet'!Q56-'Base Sheet'!R56","v":9388177.9415493049},0]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},3250371.1159480624,147542.3664,70329.009999999995,45463,18000,3531705.4923480623,390883,157691.20000000001,81778.58,630352.77999999991,252.17100000000005,{"$f":"SUM(ADM!AY356:AY358)","v":259.245},2901352.7123480625,11505.497112467579,2982742.5989216575,0,2901352.7123480625,{"$f":"'Base Sheet'!S57-'Base Sheet'!O57-'Base Sheet'!Q57-'Base Sheet'!R57","v":4692994.2152469233},0]
["State Total",null,{"$f":"SUM(C8:C55)","v":773456604.5304879},33321125.606399998,22736002.610000007,3868656.8680000002,5030000,838412389.61488771,{"$f":"SUM(I8:I55)","v":110927886.86000003},37924681.750000007,12367578.063333338,161220146.67333338,83350.756000000008,89927.557000000015,{"$f":"SUM(O8:O55)","v":677192242.94155443},476679.90234237473,731517796.81604254,0,677192242.94155443,1078258271.3916688,0]

{"sheet":"Central Office","index":8,"n_rows":54,"n_cols":11,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,3,3,5],[0,0,0,10],[3,6,3,8],[3,0,3,2]]}
["Central Office Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11]
["District Information",null,null,"Personnel FTE",null,null,"Personnel Cost",null,null,"Misc.","Total Central"]
["District ID","District Name","ADM","Professional","Clerical","Total FTE","Professional","Clerical","Total","Costs","Office"]
[{"$f":"'Base Sheet'!A10","v":"0101000"},{"$f":"'Base Sheet'!B10","v":"Albany #1"},{"$f":"Inputs!Q8","v":3767.0669999999996},{"$f":"IF($C6<=500,3,IF($C6<=1000,2+$C6*1/500,IF($C6<=3500,4+(Inputs!$D$242-4)/2500*($C6-1000),Inputs!$D$242/3500*$C6)))","v":8.6104388571428565},{"$f":"IF($C6<=500,3,IF($C6<=1000,2+$C6*1/500,IF($C6<=3500,4+(Inputs!$D$243-4)/2500*($C6-1000),Inputs!$D$243/3500*$C6)))","v":10.76304857142857},{"$f":"SUM(D6:E6)","v":19.373487428571426},{"$f":"IF($C6<=500,$D6*AVERAGE(Salaries!BS24,Salaries!CB24,Salaries!CK24),IF($C6<=1000,$D6*((($D6-3)/4*Salaries!CB24)+((1-($D6-3)/4)*AVERAGE(Salaries!BS24,Salaries!CB24,Salaries!CK24))),Salaries!BS24+($D6-1)*AVERAGE(Salaries!CB24,Salaries!CK24,Salaries!CB24)))","v":1127178.6905904245},{"$f":"Salaries!AT24*$E6","v":613986.07599248528},{"$f":"SUM(G6:H6)","v":1741164.7665829097},{"$f":"$C6*Inputs!$D$160","v":1329423.6843211858},{"$f":"SUM(I6:J6)","v":3070588.4509040955}]
[{"$f":"'Base Sheet'!A11","v":"0201000"},{"$f":"'Base Sheet'!B11","v":"Big Horn #1"},{"$f":"Inputs!Q9","v":980.44666666666672},{"$f":"IF($C7<=500,3,IF($C7<=1000,2+$C7*1/500,IF($C7<=3500,4+(Inputs!$D$242-4)/2500*($C7-1000),Inputs!$D$242/3500*$C7)))","v":3.9608933333333334},{"$f":"IF($C7<=500,3,IF($C7<=1000,2+$C7*1/500,IF($C7<=3500,4+(Inputs!$D$243-4)/2500*($C7-1000),Inputs!$D$243/3500*$C7)))","v":3.9608933333333334},7.9217866666666668,{"$f":"IF($C7<=500,$D7*AVERAGE(Salaries!BS25,Salaries!CB25,Salaries!CK25),IF($C7<=1000,$D7*((($D7-3)/4*Salaries!CB25)+((1-($D7-3)/4)*AVERAGE(Salaries!BS25,Salaries!CB25,Salaries!CK25))),Salaries!BS25+($D7-1)*AVERAGE(Salaries!CB25,Salaries!CK25,Salaries!CB25)))","v":463145.73645672761},{"$f":"Salaries!AT25*$E7","v":227932.42489895114},691078.16135567869,{"$f":"$C7*Inputs!$D$160","v":346006.32796826435},1037084.489323943]
[{"$f":"'Base Sheet'!A12","v":"0202000"},{"$f":"'Base Sheet'!B12","v":"Big Horn #2"},{"$f":"Inputs!Q10","v":698.81799999999998},{"$f":"IF($C8<=500,3,IF($C8<=1000,2+$C8*1/500,IF($C8<=3500,4+(Inputs!$D$242-4)/2500*($C8-1000),Inputs!$D$242/3500*$C8)))","v":3.3976359999999999},{"$f":"IF($C8<=500,3,IF($C8<=1000,2+$C8*1/500,IF($C8<=3500,4+(Inputs!$D$243-4)/2500*($C8-1000),Inputs!$D$243/3500*$C8)))","v":3.3976359999999999},6.7952719999999998,{"$f":"IF($C8<=500,$D8*AVERAGE(Salaries!BS26,Salaries!CB26,Salaries!CK26),IF($C8<=1000,$D8*((($D8-3)/4*Salaries!CB26)+((1-($D8-3)/4)*AVERAGE(Salaries!BS26,Salaries!CB26,Salaries!CK26))),Salaries!BS26+($D8-1)*AVERAGE(Salaries!CB26,Salaries!CK26,Salaries!CB26)))","v":398588.07876845379},{"$f":"Salaries!AT26*$E8","v":196020.49226472675},594608.57103318057,{"$f":"$C8*Inputs!$D$160","v":246617.64715890703},841226.2181920876]
[{"$f":"'Base Sheet'!A13","v":"0203000"},{"$f":"'Base Sheet'!B13","v":"Big Horn #3"},{"$f":"Inputs!Q11","v":522.6},{"$f":"IF($C9<=500,3,IF($C9<=1000,2+$C9*1/500,IF($C9<=3500,4+(Inputs!$D$242-4)/2500*($C9-1000),Inputs!$D$242/3500*$C9)))","v":3.0452000000000004},{"$f":"IF($C9<=500,3,IF($C9<=1000,2+$C9*1/500,IF($C9<=3500,4+(Inputs!$D$243-4)/2500*($C9-1000),Inputs!$D$243/3500*$C9)))","v":3.0452000000000004},6.0904000000000007,{"$f":"IF($C9<=500,$D9*AVERAGE(Salaries!BS27,Salaries!CB27,Salaries!CK27),IF($C9<=1000,$D9*((($D9-3)/4*Salaries!CB27)+((1-($D9-3)/4)*AVERAGE(Salaries!BS27,Salaries!CB27,Salaries!CK27))),Salaries!BS27+($D9-1)*AVERAGE(Salaries!CB27,Salaries!CK27,Salaries!CB27)))","v":324104.89580554108},{"$f":"Salaries!AT27*$E9","v":176686.10021449422},500790.99602003529,{"$f":"$C9*Inputs!$D$160","v":184429.11087757445},685220.10689760977]
[{"$f":"'Base Sheet'!A14","v":"0204000"},{"$f":"'Base Sheet'!B14","v":"Big Horn #4"},{"$f":"Inputs!Q12","v":304.81033333333335},{"$f":"IF($C10<=500,3,IF($C10<=1000,2+$C10*1/500,IF($C10<=3500,4+(Inputs!$D$242-4)/2500*($C10-1000),Inputs!$D$242/3500*$C10)))","v":3},{"$f":"IF($C10<=500,3,IF($C10<=1000,2+$C10*1/500,IF($C10<=3500,4+(Inputs!$D$243-4)/2500*($C10-1000),Inputs!$D$243/3500*$C10)))","v":3},6,{"$f":"IF($C10<=500,$D10*AVERAGE(Salaries!BS28,Salaries!CB28,Salaries!CK28),IF($C10<=1000,$D10*((($D10-3)/4*Salaries!CB28)+((1-($D10-3)/4)*AVERAGE(Salaries!BS28,Salaries!CB28,Salaries!CK28))),Salaries!BS28+($D10-1)*AVERAGE(Salaries!CB28,Salaries!CK28,Salaries!CB28)))","v":319606.12628293264},{"$f":"Salaries!AT28*$E10","v":167839.40333537097},487445.52961830364,{"$f":"$C10*Inputs!$D$160","v":107569.64937421308},595015.17899251671]
[{"$f":"'Base Sheet'!A15","v":"0301000"},{"$f":"'Base Sheet'!B15","v":"Campbell #1"},{"$f":"Inputs!Q13","v":8805.7416666666668},{"$f":"IF($C11<=500,3,IF($C11<=1000,2+$C11*1/500,IF($C11<=3500,4+(Inputs!$D$242-4)/2500*($C11-1000),Inputs!$D$242/3500*$C11)))","v":20.127409523809526},{"$f":"IF($C11<=500,3,IF($C11<=1000,2+$C11*1/500,IF($C11<=3500,4+(Inputs!$D$243-4)/2500*($C11-1000),Inputs!$D$243/3500*$C11)))","v":25.159261904761905},45.286671428571431,{"$f":"IF($C11<=500,$D11*AVERAGE(Salaries!BS29,Salaries!CB29,Salaries!CK29),IF($C11<=1000,$D11*((($D11-3)/4*Salaries!CB29)+((1-($D11-3)/4)*AVERAGE(Salaries!BS29,Salaries!CB29,Salaries!CK29))),Salaries!BS29+($D11-1)*AVERAGE(Salaries!CB29,Salaries!CK29,Salaries!CB29)))","v":3170006.0028456151},{"$f":"Salaries!AT29*$E11","v":1478625.2415377938},4648631.2443834087,{"$f":"$C11*Inputs!$D$160","v":3107606.4029868809},7756237.64737029]
[{"$f":"'Base Sheet'!A16","v":"0401000"},{"$f":"'Base Sheet'!B16","v":"Carbon #1"},{"$f":"Inputs!Q14","v":1860.8203333333336},{"$f":"IF($C12<=500,3,IF($C12<=1000,2+$C12*1/500,IF($C12<=3500,4+(Inputs!$D$242-4)/2500*($C12-1000),Inputs!$D$242/3500*$C12)))","v":5.3773125333333338},{"$f":"IF($C12<=500,3,IF($C12<=1000,2+$C12*1/500,IF($C12<=3500,4+(Inputs!$D$243-4)/2500*($C12-1000),Inputs!$D$243/3500*$C12)))","v":6.0659688000000003},11.443281333333335,{"$f":"IF($C12<=500,$D12*AVERAGE(Salaries!BS30,Salaries!CB30,Salaries!CK30),IF($C12<=1000,$D12*((($D12-3)/4*Salaries!CB30)+((1-($D12-3)/4)*AVERAGE(Salaries!BS30,Salaries!CB30,Salaries!CK30))),Salaries!BS30+($D12-1)*AVERAGE(Salaries!CB30,Salaries!CK30,Salaries!CB30)))","v":640140.16546646704},{"$f":"Salaries!AT30*$E12","v":335011.58663377899},975151.75210024603,{"$f":"$C12*Inputs!$D$160","v":656696.21044695447},1631847.9625472005]
[{"$f":"'Base Sheet'!A17","v":"0402000"},{"$f":"'Base Sheet'!B17","v":"Carbon #2"},{"$f":"Inputs!Q15","v":667.37599999999998},{"$f":"IF($C13<=500,3,IF($C13<=1000,2+$C13*1/500,IF($C13<=3500,4+(Inputs!$D$242-4)/2500*($C13-1000),Inputs!$D$242/3500*$C13)))","v":3.3347519999999999},{"$f":"IF($C13<=500,3,IF($C13<=1000,2+$C13*1/500,IF($C13<=3500,4+(Inputs!$D$243-4)/2500*($C13-1000),Inputs!$D$243/3500*$C13)))","v":3.3347519999999999},6.6695039999999999,{"$f":"IF($C13<=500,$D13*AVERAGE(Salaries!BS31,Salaries!CB31,Salaries!CK31),IF($C13<=1000,$D13*((($D13-3)/4*Salaries!CB31)+((1-($D13-3)/4)*AVERAGE(Salaries!BS31,Salaries!CB31,Salaries!CK31))),Salaries!BS31+($D13-1)*AVERAGE(Salaries!CB31,Salaries!CK31,Salaries!CB31)))","v":392792.38465461257},{"$f":"Salaries!AT31*$E13","v":186506.49219877479},579298.87685338734,{"$f":"$C13*Inputs!$D$160","v":235521.55051862251},814820.42737200984]
[{"$f":"'Base Sheet'!A18","v":"0501000"},{"$f":"'Base Sheet'!B18","v":"Converse #1"},{"$f":"Inputs!Q16","v":1747.3490000000002},{"$f":"IF($C14<=500,3,IF($C14<=1000,2+$C14*1/500,IF($C14<=3500,4+(Inputs!$D$242-4)/2500*($C14-1000),Inputs!$D$242/3500*$C14)))","v":5.1957584000000008},{"$f":"IF($C14<=500,3,IF($C14<=1000,2+$C14*1/500,IF($C14<=3500,4+(Inputs!$D$243-4)/2500*($C14-1000),Inputs!$D$243/3500*$C14)))","v":5.7936376000000003},10.989396000000001,{"$f":"IF($C14<=500,$D14*AVERAGE(Salaries!BS32,Salaries!CB32,Salaries!CK32),IF($C14<=1000,$D14*((($D14-3)/4*Salaries!CB32)+((1-($D14-3)/4)*AVERAGE(Salaries!BS32,Salaries!CB32,Salaries!CK32))),Salaries!BS32+($D14-1)*AVERAGE(Salaries!CB32,Salaries!CK32,Salaries!CB32)))","v":633441.23626899021},{"$f":"Salaries!AT32*$E14","v":330886.06680840068},964327.30307739088,{"$f":"$C14*Inputs!$D$160","v":616651.40157447162},1580978.7046518624]
[{"$f":"'Base Sheet'!A19","v":"0502000"},{"$f":"'Base Sheet'!B19","v":"Converse #2"},{"$f":"Inputs!Q17","v":688.24033333333341},{"$f":"IF($C15<=500,3,IF($C15<=1000,2+$C15*1/500,IF($C15<=3500,4+(Inputs!$D$242-4)/2500*($C15-1000),Inputs!$D$242/3500*$C15)))","v":3.3764806666666667},{"$f":"IF($C15<=500,3,IF($C15<=1000,2+$C15*1/500,IF($C15<=3500,4+(Inputs!$D$243-4)/2500*($C15-1000),Inputs!$D$243/3500*$C15)))","v":3.3764806666666667},6.7529613333333334,{"$f":"IF($C15<=500,$D15*AVERAGE(Salaries!BS33,Salaries!CB33,Salaries!CK33),IF($C15<=1000,$D15*((($D15-3)/4*Salaries!CB33)+((1-($D15-3)/4)*AVERAGE(Salaries!BS33,Salaries!CB33,Salaries!CK33))),Salaries!BS33+($D15-1)*AVERAGE(Salaries!CB33,Salaries!CK33,Salaries!CB33)))","v":398715.76850408193},{"$f":"Salaries!AT33*$E15","v":182175.76382743396},580891.53233151592,{"$f":"$C15*Inputs!$D$160","v":242884.71631602017},823776.24864753615]
[{"$f":"'Base Sheet'!A20","v":"0601000"},{"$f":"'Base Sheet'!B20","v":"Crook #1"},{"$f":"Inputs!Q18","v":1116.9753333333333},{"$f":"IF($C16<=500,3,IF($C16<=1000,2+$C16*1/500,IF($C16<=3500,4+(Inputs!$D$242-4)/2500*($C16-1000),Inputs!$D$242/3500*$C16)))","v":4.1871605333333335},{"$f":"IF($C16<=500,3,IF($C16<=1000,2+$C16*1/500,IF($C16<=3500,4+(Inputs!$D$243-4)/2500*($C16-1000),Inputs!$D$243/3500*$C16)))","v":4.2807408000000002},8.4679013333333337,{"$f":"IF($C16<=500,$D16*AVERAGE(Salaries!BS34,Salaries!CB34,Salaries!CK34),IF($C16<=1000,$D16*((($D16-3)/4*Salaries!CB34)+((1-($D16-3)/4)*AVERAGE(Salaries!BS34,Salaries!CB34,Salaries!CK34))),Salaries!BS34+($D16-1)*AVERAGE(Salaries!CB34,Salaries!CK34,Salaries!CB34)))","v":491575.78373097326},{"$f":"Salaries!AT34*$E16","v":253751.71909825093},745327.50282922422,{"$f":"$C16*Inputs!$D$160","v":394188.22732271143},1139515.7301519357]
[{"$f":"'Base Sheet'!A21","v":"0701000"},{"$f":"'Base Sheet'!B21","v":"Fremont # 1"},{"$f":"Inputs!Q19","v":1688.1736666666666},{"$f":"IF($C17<=500,3,IF($C17<=1000,2+$C17*1/500,IF($C17<=3500,4+(Inputs!$D$242-4)/2500*($C17-1000),Inputs!$D$242/3500*$C17)))","v":5.1010778666666665},{"$f":"IF($C17<=500,3,IF($C17<=1000,2+$C17*1/500,IF($C17<=3500,4+(Inputs!$D$243-4)/2500*($C17-1000),Inputs!$D$243/3500*$C17)))","v":5.6516167999999993},10.752694666666667,{"$f":"IF($C17<=500,$D17*AVERAGE(Salaries!BS35,Salaries!CB35,Salaries!CK35),IF($C17<=1000,$D17*((($D17-3)/4*Salaries!CB35)+((1-($D17-3)/4)*AVERAGE(Salaries!BS35,Salaries!CB35,Salaries!CK35))),Salaries!BS35+($D17-1)*AVERAGE(Salaries!CB35,Salaries!CK35,Salaries!CB35)))","v":656491.75438521663},{"$f":"Salaries!AT35*$E17","v":330426.94449418481},986918.69887940143,{"$f":"$C17*Inputs!$D$160","v":595768.02210154617},1582686.7209809476]
[{"$f":"'Base Sheet'!A22","v":"0702000"},{"$f":"'Base Sheet'!B22","v":"Fremont # 2"},{"$f":"Inputs!Q20","v":160.84533333333331},{"$f":"IF($C18<=500,3,IF($C18<=1000,2+$C18*1/500,IF($C18<=3500,4+(Inputs!$D$242-4)/2500*($C18-1000),Inputs!$D$242/3500*$C18)))","v":3},{"$f":"IF($C18<=500,3,IF($C18<=1000,2+$C18*1/500,IF($C18<=3500,4+(Inputs!$D$243-4)/2500*($C18-1000),Inputs!$D$243/3500*$C18)))","v":3},6,{"$f":"IF($C18<=500,$D18*AVERAGE(Salaries!BS36,Salaries!CB36,Salaries!CK36),IF($C18<=1000,$D18*((($D18-3)/4*Salaries!CB36)+((1-($D18-3)/4)*AVERAGE(Salaries!BS36,Salaries!CB36,Salaries!CK36))),Salaries!BS36+($D18-1)*AVERAGE(Salaries!CB36,Salaries!CK36,Salaries!CB36)))","v":352815.96255766088},{"$f":"Salaries!AT36*$E18","v":167566.49346965828},520382.45602731919,{"$f":"$C18*Inputs!$D$160","v":56763.417174653179},577145.87320197234]
[{"$f":"'Base Sheet'!A23","v":"0706000"},{"$f":"'Base Sheet'!B23","v":"Fremont # 6"},{"$f":"Inputs!Q21","v":383.82733333333334},{"$f":"IF($C19<=500,3,IF($C19<=1000,2+$C19*1/500,IF($C19<=3500,4+(Inputs!$D$242-4)/2500*($C19-1000),Inputs!$D$242/3500*$C19)))","v":3},{"$f":"IF($C19<=500,3,IF($C19<=1000,2+$C19*1/500,IF($C19<=3500,4+(Inputs!$D$243-4)/2500*($C19-1000),Inputs!$D$243/3500*$C19)))","v":3},6,{"$f":"IF($C19<=500,$D19*AVERAGE(Salaries!BS37,Salaries!CB37,Salaries!CK37),IF($C19<=1000,$D19*((($D19-3)/4*Salaries!CB37)+((1-($D19-3)/4)*AVERAGE(Salaries!BS37,Salaries!CB37,Salaries!CK37))),Salaries!BS37+($D19-1)*AVERAGE(Salaries!CB37,Salaries!CK37,Salaries!CB37)))","v":356561.75149260927},{"$f":"Salaries!AT37*$E19","v":172076.7451387287},528638.49663133803,{"$f":"$C19*Inputs!$D$160","v":135455.2885900824},664093.78522142046]
[{"$f":"'Base Sheet'!A24","v":"0714000"},{"$f":"'Base Sheet'!B24","v":"Fremont #14"},{"$f":"Inputs!Q22","v":618.66766666666672},{"$f":"IF($C20<=500,3,IF($C20<=1000,2+$C20*1/500,IF($C20<=3500,4+(Inputs!$D$242-4)/2500*($C20-1000),Inputs!$D$242/3500*$C20)))","v":3.2373353333333332},{"$f":"IF($C20<=500,3,IF($C20<=1000,2+$C20*1/500,IF($C20<=3500,4+(Inputs!$D$243-4)/2500*($C20-1000),Inputs!$D$243/3500*$C20)))","v":3.2373353333333332},6.4746706666666665,{"$f":"IF($C20<=500,$D20*AVERAGE(Salaries!BS38,Salaries!CB38,Salaries!CK38),IF($C20<=1000,$D20*((($D20-3)/4*Salaries!CB38)+((1-($D20-3)/4)*AVERAGE(Salaries!BS38,Salaries!CB38,Salaries!CK38))),Salaries!BS38+($D20-1)*AVERAGE(Salaries!CB38,Salaries!CK38,Salaries!CB38)))","v":387931.74517338694},{"$f":"Salaries!AT38*$E20","v":197350.03401404654},585281.77918743342,{"$f":"$C20*Inputs!$D$160","v":218332.04686574233},803613.82605317573]
[{"$f":"'Base Sheet'!A25","v":"0721000"},{"$f":"'Base Sheet'!B25","v":"Fremont #21"},{"$f":"Inputs!Q23","v":481.06433333333325},{"$f":"IF($C21<=500,3,IF($C21<=1000,2+$C21*1/500,IF($C21<=3500,4+(Inputs!$D$242-4)/2500*($C21-1000),Inputs!$D$242/3500*$C21)))","v":3},{"$f":"IF($C21<=500,3,IF($C21<=1000,2+$C21*1/500,IF($C21<=3500,4+(Inputs!$D$243-4)/2500*($C21-1000),Inputs!$D$243/3500*$C21)))","v":3},6,{"$f":"IF($C21<=500,$D21*AVERAGE(Salaries!BS39,Salaries!CB39,Salaries!CK39),IF($C21<=1000,$D21*((($D21-3)/4*Salaries!CB39)+((1-($D21-3)/4)*AVERAGE(Salaries!BS39,Salaries!CB39,Salaries!CK39))),Salaries!BS39+($D21-1)*AVERAGE(Salaries!CB39,Salaries!CK39,Salaries!CB39)))","v":378506.21026161592},{"$f":"Salaries!AT39*$E21","v":171592.17988935712},550098.39015097311,{"$f":"$C21*Inputs!$D$160","v":169770.89030153034},719869.28045250347]
[{"$f":"'Base Sheet'!A26","v":"0724000"},{"$f":"'Base Sheet'!B26","v":"Fremont #24"},{"$f":"Inputs!Q24","v":359.99166666666667},{"$f":"IF($C22<=500,3,IF($C22<=1000,2+$C22*1/500,IF($C22<=3500,4+(Inputs!$D$242-4)/2500*($C22-1000),Inputs!$D$242/3500*$C22)))","v":3},{"$f":"IF($C22<=500,3,IF($C22<=1000,2+$C22*1/500,IF($C22<=3500,4+(Inputs!$D$243-4)/2500*($C22-1000),Inputs!$D$243/3500*$C22)))","v":3},6,{"$f":"IF($C22<=500,$D22*AVERAGE(Salaries!BS40,Salaries!CB40,Salaries!CK40),IF($C22<=1000,$D22*((($D22-3)/4*Salaries!CB40)+((1-($D22-3)/4)*AVERAGE(Salaries!BS40,Salaries!CB40,Salaries!CK40))),Salaries!BS40+($D22-1)*AVERAGE(Salaries!CB40,Salaries!CK40,Salaries!CB40)))","v":317738.42780793819},{"$f":"Salaries!AT40*$E22","v":169094.15433134045},486832.58213927865,{"$f":"$C22*Inputs!$D$160","v":127043.51895650495},613876.10109578364]
[{"$f":"'Base Sheet'!A27","v":"0725000"},{"$f":"'Base Sheet'!B27","v":"Fremont #25"},{"$f":"Inputs!Q25","v":2604.2783333333332},{"$f":"IF($C23<=500,3,IF($C23<=1000,2+$C23*1/500,IF($C23<=3500,4+(Inputs!$D$242-4)/2500*($C23-1000),Inputs!$D$242/3500*$C23)))","v":6.5668453333333332},{"$f":"IF($C23<=500,3,IF($C23<=1000,2+$C23*1/500,IF($C23<=3500,4+(Inputs!$D$243-4)/2500*($C23-1000),Inputs!$D$243/3500*$C23)))","v":7.8502679999999998},14.417113333333333,{"$f":"IF($C23<=500,$D23*AVERAGE(Salaries!BS41,Salaries!CB41,Salaries!CK41),IF($C23<=1000,$D23*((($D23-3)/4*Salaries!CB41)+((1-($D23-3)/4)*AVERAGE(Salaries!BS41,Salaries!CB41,Salaries!CK41))),Salaries!BS41+($D23-1)*AVERAGE(Salaries!CB41,Salaries!CK41,Salaries!CB41)))","v":822817.50599914626},{"$f":"Salaries!AT41*$E23","v":454571.17246324755},1277388.6784623938,{"$f":"$C23*Inputs!$D$160","v":919067.61862686195},2196456.2970892559]
[{"$f":"'Base Sheet'!A28","v":"0738000"},{"$f":"'Base Sheet'!B28","v":"Fremont #38"},{"$f":"Inputs!Q26","v":433.24199999999996},{"$f":"IF($C24<=500,3,IF($C24<=1000,2+$C24*1/500,IF($C24<=3500,4+(Inputs!$D$242-4)/2500*($C24-1000),Inputs!$D$242/3500*$C24)))","v":3},{"$f":"IF($C24<=500,3,IF($C24<=1000,2+$C24*1/500,IF($C24<=3500,4+(Inputs!$D$243-4)/2500*($C24-1000),Inputs!$D$243/3500*$C24)))","v":3},6,{"$f":"IF($C24<=500,$D24*AVERAGE(Salaries!BS42,Salaries!CB42,Salaries!CK42),IF($C24<=1000,$D24*((($D24-3)/4*Salaries!CB42)+((1-($D24-3)/4)*AVERAGE(Salaries!BS42,Salaries!CB42,Salaries!CK42))),Salaries!BS42+($D24-1)*AVERAGE(Salaries!CB42,Salaries!CK42,Salaries!CB42)))","v":348321.61995674361},{"$f":"Salaries!AT42*$E24","v":169914.7611316462},518236.38108838978,{"$f":"$C24*Inputs!$D$160","v":152894.0621026064},671130.44319099619]
[{"$f":"'Base Sheet'!A29","v":"0801000"},{"$f":"'Base Sheet'!B29","v":"Goshen #1"},{"$f":"Inputs!Q27","v":1729.9536666666665},{"$f":"IF($C25<=500,3,IF($C25<=1000,2+$C25*1/500,IF($C25<=3500,4+(Inputs!$D$242-4)/2500*($C25-1000),Inputs!$D$242/3500*$C25)))","v":5.1679258666666668},{"$f":"IF($C25<=500,3,IF($C25<=1000,2+$C25*1/500,IF($C25<=3500,4+(Inputs!$D$243-4)/2500*($C25-1000),Inputs!$D$243/3500*$C25)))","v":5.7518887999999997},10.919814666666667,{"$f":"IF($C25<=500,$D25*AVERAGE(Salaries!BS43,Salaries!CB43,Salaries!CK43),IF($C25<=1000,$D25*((($D25-3)/4*Salaries!CB43)+((1-($D25-3)/4)*AVERAGE(Salaries!BS43,Salaries!CB43,Salaries!CK43))),Salaries!BS43+($D25-1)*AVERAGE(Salaries!CB43,Salaries!CK43,Salaries!CB43)))","v":605823.25364637515},{"$f":"Salaries!AT43*$E25","v":325646.17284447094},931469.42649084609,{"$f":"$C25*Inputs!$D$160","v":610512.46958043077},1541981.8960712769]
[{"$f":"'Base Sheet'!A30","v":"0901000"},{"$f":"'Base Sheet'!B30","v":"Hot Springs #1"},{"$f":"Inputs!Q28","v":639.09333333333336},{"$f":"IF($C26<=500,3,IF($C26<=1000,2+$C26*1/500,IF($C26<=3500,4+(Inputs!$D$242-4)/2500*($C26-1000),Inputs!$D$242/3500*$C26)))","v":3.2781866666666666},{"$f":"IF($C26<=500,3,IF($C26<=1000,2+$C26*1/500,IF($C26<=3500,4+(Inputs!$D$243-4)/2500*($C26-1000),Inputs!$D$243/3500*$C26)))","v":3.2781866666666666},6.5563733333333332,{"$f":"IF($C26<=500,$D26*AVERAGE(Salaries!BS44,Salaries!CB44,Salaries!CK44),IF($C26<=1000,$D26*((($D26-3)/4*Salaries!CB44)+((1-($D26-3)/4)*AVERAGE(Salaries!BS44,Salaries!CB44,Salaries!CK44))),Salaries!BS44+($D26-1)*AVERAGE(Salaries!CB44,Salaries!CK44,Salaries!CB44)))","v":388442.43912797869},{"$f":"Salaries!AT44*$E26","v":182472.88462381717},570915.3237517958,{"$f":"$C26*Inputs!$D$160","v":225540.40419910444},796455.72795090021]
[{"$f":"'Base Sheet'!A31","v":"1001000"},{"$f":"'Base Sheet'!B31","v":"Johnson #1"},{"$f":"Inputs!Q29","v":1277.2206666666666},{"$f":"IF($C27<=500,3,IF($C27<=1000,2+$C27*1/500,IF($C27<=3500,4+(Inputs!$D$242-4)/2500*($C27-1000),Inputs!$D$242/3500*$C27)))","v":4.4435530666666665},{"$f":"IF($C27<=500,3,IF($C27<=1000,2+$C27*1/500,IF($C27<=3500,4+(Inputs!$D$243-4)/2500*($C27-1000),Inputs!$D$243/3500*$C27)))","v":4.6653295999999997},9.1088826666666662,{"$f":"IF($C27<=500,$D27*AVERAGE(Salaries!BS45,Salaries!CB45,Salaries!CK45),IF($C27<=1000,$D27*((($D27-3)/4*Salaries!CB45)+((1-($D27-3)/4)*AVERAGE(Salaries!BS45,Salaries!CB45,Salaries!CK45))),Salaries!BS45+($D27-1)*AVERAGE(Salaries!CB45,Salaries!CK45,Salaries!CB45)))","v":568897.78060100181},{"$f":"Salaries!AT45*$E27","v":262473.18548723619},831370.96608823794,{"$f":"$C27*Inputs!$D$160","v":450739.90039761999},1282110.8664858579]
[{"$f":"'Base Sheet'!A32","v":"1101000"},{"$f":"'Base Sheet'!B32","v":"Laramie #1"},{"$f":"Inputs!Q30","v":13691.801999999998},{"$f":"IF($C28<=500,3,IF($C28<=1000,2+$C28*1/500,IF($C28<=3500,4+(Inputs!$D$242-4)/2500*($C28-1000),Inputs!$D$242/3500*$C28)))","v":31.295547428571425},{"$f":"IF($C28<=500,3,IF($C28<=1000,2+$C28*1/500,IF($C28<=3500,4+(Inputs!$D$243-4)/2500*($C28-1000),Inputs!$D$243/3500*$C28)))","v":39.119434285714277},70.414981714285702,{"$f":"IF($C28<=500,$D28*AVERAGE(Salaries!BS46,Salaries!CB46,Salaries!CK46),IF($C28<=1000,$D28*((($D28-3)/4*Salaries!CB46)+((1-($D28-3)/4)*AVERAGE(Salaries!BS46,Salaries!CB46,Salaries!CK46))),Salaries!BS46+($D28-1)*AVERAGE(Salaries!CB46,Salaries!CK46,Salaries!CB46)))","v":5631164.3370507192},{"$f":"Salaries!AT46*$E28","v":2303361.996057048},7934526.3331077676,{"$f":"$C28*Inputs!$D$160","v":4831930.4806195851},12766456.813727353]
[{"$f":"'Base Sheet'!A33","v":"1102000"},{"$f":"'Base Sheet'!B33","v":"Laramie #2"},{"$f":"Inputs!Q31","v":967.20299999999997},{"$f":"IF($C29<=500,3,IF($C29<=1000,2+$C29*1/500,IF($C29<=3500,4+(Inputs!$D$242-4)/2500*($C29-1000),Inputs!$D$242/3500*$C29)))","v":3.9344060000000001},{"$f":"IF($C29<=500,3,IF($C29<=1000,2+$C29*1/500,IF($C29<=3500,4+(Inputs!$D$243-4)/2500*($C29-1000),Inputs!$D$243/3500*$C29)))","v":3.9344060000000001},7.8688120000000001,{"$f":"IF($C29<=500,$D29*AVERAGE(Salaries!BS47,Salaries!CB47,Salaries!CK47),IF($C29<=1000,$D29*((($D29-3)/4*Salaries!CB47)+((1-($D29-3)/4)*AVERAGE(Salaries!BS47,Salaries!CB47,Salaries!CK47))),Salaries!BS47+($D29-1)*AVERAGE(Salaries!CB47,Salaries!CK47,Salaries!CB47)))","v":478667.31584784749},{"$f":"Salaries!AT47*$E29","v":223600.34780476848},702267.66365261597,{"$f":"$C29*Inputs!$D$160","v":341332.54750884546},1043600.2111614614]
[{"$f":"'Base Sheet'!A34","v":"1201000"},{"$f":"'Base Sheet'!B34","v":"Lincoln #1"},{"$f":"Inputs!Q32","v":619.66800000000001},{"$f":"IF($C30<=500,3,IF($C30<=1000,2+$C30*1/500,IF($C30<=3500,4+(Inputs!$D$242-4)/2500*($C30-1000),Inputs!$D$242/3500*$C30)))","v":3.2393359999999998},{"$f":"IF($C30<=500,3,IF($C30<=1000,2+$C30*1/500,IF($C30<=3500,4+(Inputs!$D$243-4)/2500*($C30-1000),Inputs!$D$243/3500*$C30)))","v":3.2393359999999998},6.4786719999999995,{"$f":"IF($C30<=500,$D30*AVERAGE(Salaries!BS48,Salaries!CB48,Salaries!CK48),IF($C30<=1000,$D30*((($D30-3)/4*Salaries!CB48)+((1-($D30-3)/4)*AVERAGE(Salaries!BS48,Salaries!CB48,Salaries!CK48))),Salaries!BS48+($D30-1)*AVERAGE(Salaries!CB48,Salaries!CK48,Salaries!CB48)))","v":386829.35863447835},{"$f":"Salaries!AT48*$E30","v":180535.35452959363},567364.71316407202,{"$f":"$C30*Inputs!$D$160","v":218685.07133426101},786049.784498333]
[{"$f":"'Base Sheet'!A35","v":"1202000"},{"$f":"'Base Sheet'!B35","v":"Lincoln #2"},{"$f":"Inputs!Q33","v":2629.3363333333332},{"$f":"IF($C31<=500,3,IF($C31<=1000,2+$C31*1/500,IF($C31<=3500,4+(Inputs!$D$242-4)/2500*($C31-1000),Inputs!$D$242/3500*$C31)))","v":6.6069381333333332},{"$f":"IF($C31<=500,3,IF($C31<=1000,2+$C31*1/500,IF($C31<=3500,4+(Inputs!$D$243-4)/2500*($C31-1000),Inputs!$D$243/3500*$C31)))","v":7.9104071999999999},14.517345333333333,{"$f":"IF($C31<=500,$D31*AVERAGE(Salaries!BS49,Salaries!CB49,Salaries!CK49),IF($C31<=1000,$D31*((($D31-3)/4*Salaries!CB49)+((1-($D31-3)/4)*AVERAGE(Salaries!BS49,Salaries!CB49,Salaries!CK49))),Salaries!BS49+($D31-1)*AVERAGE(Salaries!CB49,Salaries!CK49,Salaries!CB49)))","v":823395.35855694721},{"$f":"Salaries!AT49*$E31","v":443723.99550659774},1267119.3540635449,{"$f":"$C31*Inputs!$D$160","v":927910.75804586359},2195030.1121094087]
[{"$f":"'Base Sheet'!A36","v":"1301000"},{"$f":"'Base Sheet'!B36","v":"Natrona #1"},{"$f":"Inputs!Q34","v":12825.438333333334},{"$f":"IF($C32<=500,3,IF($C32<=1000,2+$C32*1/500,IF($C32<=3500,4+(Inputs!$D$242-4)/2500*($C32-1000),Inputs!$D$242/3500*$C32)))","v":29.31528761904762},{"$f":"IF($C32<=500,3,IF($C32<=1000,2+$C32*1/500,IF($C32<=3500,4+(Inputs!$D$243-4)/2500*($C32-1000),Inputs!$D$243/3500*$C32)))","v":36.644109523809526},65.959397142857142,{"$f":"IF($C32<=500,$D32*AVERAGE(Salaries!BS50,Salaries!CB50,Salaries!CK50),IF($C32<=1000,$D32*((($D32-3)/4*Salaries!CB50)+((1-($D32-3)/4)*AVERAGE(Salaries!BS50,Salaries!CB50,Salaries!CK50))),Salaries!BS50+($D32-1)*AVERAGE(Salaries!CB50,Salaries!CK50,Salaries!CB50)))","v":4887341.2121223379},{"$f":"Salaries!AT50*$E32","v":2141516.5234138556},7028857.7355361935,{"$f":"$C32*Inputs!$D$160","v":4526184.8228699332},11555042.558406126]
[{"$f":"'Base Sheet'!A37","v":"1401000"},{"$f":"'Base Sheet'!B37","v":"Niobrara #1"},{"$f":"Inputs!Q35","v":933.76233333333334},{"$f":"IF($C33<=500,3,IF($C33<=1000,2+$C33*1/500,IF($C33<=3500,4+(Inputs!$D$242-4)/2500*($C33-1000),Inputs!$D$242/3500*$C33)))","v":3.8675246666666667},{"$f":"IF($C33<=500,3,IF($C33<=1000,2+$C33*1/500,IF($C33<=3500,4+(Inputs!$D$243-4)/2500*($C33-1000),Inputs!$D$243/3500*$C33)))","v":3.8675246666666667},7.7350493333333334,{"$f":"IF($C33<=500,$D33*AVERAGE(Salaries!BS51,Salaries!CB51,Salaries!CK51),IF($C33<=1000,$D33*((($D33-3)/4*Salaries!CB51)+((1-($D33-3)/4)*AVERAGE(Salaries!BS51,Salaries!CB51,Salaries!CK51))),Salaries!BS51+($D33-1)*AVERAGE(Salaries!CB51,Salaries!CK51,Salaries!CB51)))","v":460124.64029168233},{"$f":"Salaries!AT51*$E33","v":205910.01563187974},666034.65592356212,{"$f":"$C33*Inputs!$D$160","v":329531.10774518934},995565.76366875146]
[{"$f":"'Base Sheet'!A38","v":"1501000"},{"$f":"'Base Sheet'!B38","v":"Park # 1"},{"$f":"Inputs!Q36","v":1709.268},{"$f":"IF($C34<=500,3,IF($C34<=1000,2+$C34*1/500,IF($C34<=3500,4+(Inputs!$D$242-4)/2500*($C34-1000),Inputs!$D$242/3500*$C34)))","v":5.1348288000000002},{"$f":"IF($C34<=500,3,IF($C34<=1000,2+$C34*1/500,IF($C34<=3500,4+(Inputs!$D$243-4)/2500*($C34-1000),Inputs!$D$243/3500*$C34)))","v":5.7022431999999998},10.837071999999999,{"$f":"IF($C34<=500,$D34*AVERAGE(Salaries!BS52,Salaries!CB52,Salaries!CK52),IF($C34<=1000,$D34*((($D34-3)/4*Salaries!CB52)+((1-($D34-3)/4)*AVERAGE(Salaries!BS52,Salaries!CB52,Salaries!CK52))),Salaries!BS52+($D34-1)*AVERAGE(Salaries!CB52,Salaries!CK52,Salaries!CB52)))","v":639467.20654806576},{"$f":"Salaries!AT52*$E34","v":329148.75335245969},968615.9599005254,{"$f":"$C34*Inputs!$D$160","v":603212.35647051269},1571828.3163710381]
[{"$f":"'Base Sheet'!A39","v":"1506000"},{"$f":"'Base Sheet'!B39","v":"Park # 6"},{"$f":"Inputs!Q37","v":2132.3756666666668},{"$f":"IF($C35<=500,3,IF($C35<=1000,2+$C35*1/500,IF($C35<=3500,4+(Inputs!$D$242-4)/2500*($C35-1000),Inputs!$D$242/3500*$C35)))","v":5.8118010666666668},{"$f":"IF($C35<=500,3,IF($C35<=1000,2+$C35*1/500,IF($C35<=3500,4+(Inputs!$D$243-4)/2500*($C35-1000),Inputs!$D$243/3500*$C35)))","v":6.7177015999999998},12.529502666666666,{"$f":"IF($C35<=500,$D35*AVERAGE(Salaries!BS53,Salaries!CB53,Salaries!CK53),IF($C35<=1000,$D35*((($D35-3)/4*Salaries!CB53)+((1-($D35-3)/4)*AVERAGE(Salaries!BS53,Salaries!CB53,Salaries!CK53))),Salaries!BS53+($D35-1)*AVERAGE(Salaries!CB53,Salaries!CK53,Salaries!CB53)))","v":735925.05719182768},{"$f":"Salaries!AT53*$E35","v":394416.70747062628},1130341.7646624539,{"$f":"$C35*Inputs!$D$160","v":752529.94309282128},1882871.7077552751]
[{"$f":"'Base Sheet'!A40","v":"1516000"},{"$f":"'Base Sheet'!B40","v":"Park #16"},{"$f":"Inputs!Q38","v":116.776},{"$f":"IF($C36<=500,3,IF($C36<=1000,2+$C36*1/500,IF($C36<=3500,4+(Inputs!$D$242-4)/2500*($C36-1000),Inputs!$D$242/3500*$C36)))","v":3},{"$f":"IF($C36<=500,3,IF($C36<=1000,2+$C36*1/500,IF($C36<=3500,4+(Inputs!$D$243-4)/2500*($C36-1000),Inputs!$D$243/3500*$C36)))","v":3},6,{"$f":"IF($C36<=500,$D36*AVERAGE(Salaries!BS54,Salaries!CB54,Salaries!CK54),IF($C36<=1000,$D36*((($D36-3)/4*Salaries!CB54)+((1-($D36-3)/4)*AVERAGE(Salaries!BS54,Salaries!CB54,Salaries!CK54))),Salaries!BS54+($D36-1)*AVERAGE(Salaries!CB54,Salaries!CK54,Salaries!CB54)))","v":345693.9451612187},{"$f":"Salaries!AT54*$E36","v":174237.02463966075},519930.96980087948,{"$f":"$C36*Inputs!$D$160","v":41211.048319631904},561142.01812051143]
[{"$f":"'Base Sheet'!A41","v":"1601000"},{"$f":"'Base Sheet'!B41","v":"Platte #1"},{"$f":"Inputs!Q39","v":1045.1706666666669},{"$f":"IF($C37<=500,3,IF($C37<=1000,2+$C37*1/500,IF($C37<=3500,4+(Inputs!$D$242-4)/2500*($C37-1000),Inputs!$D$242/3500*$C37)))","v":4.0722730666666669},{"$f":"IF($C37<=500,3,IF($C37<=1000,2+$C37*1/500,IF($C37<=3500,4+(Inputs!$D$243-4)/2500*($C37-1000),Inputs!$D$243/3500*$C37)))","v":4.1084096000000008},8.1806826666666677,{"$f":"IF($C37<=500,$D37*AVERAGE(Salaries!BS55,Salaries!CB55,Salaries!CK55),IF($C37<=1000,$D37*((($D37-3)/4*Salaries!CB55)+((1-($D37-3)/4)*AVERAGE(Salaries!BS55,Salaries!CB55,Salaries!CK55))),Salaries!BS55+($D37-1)*AVERAGE(Salaries!CB55,Salaries!CK55,Salaries!CB55)))","v":444072.13181265863},{"$f":"Salaries!AT55*$E37","v":240492.11577300294},684564.24758566159,{"$f":"$C37*Inputs!$D$160","v":368847.86982138368},1053412.1174070453]
[{"$f":"'Base Sheet'!A42","v":"1602000"},{"$f":"'Base Sheet'!B42","v":"Platte #2"},{"$f":"Inputs!Q40","v":217.76499999999999},{"$f":"IF($C38<=500,3,IF($C38<=1000,2+$C38*1/500,IF($C38<=3500,4+(Inputs!$D$242-4)/2500*($C38-1000),Inputs!$D$242/3500*$C38)))","v":3},{"$f":"IF($C38<=500,3,IF($C38<=1000,2+$C38*1/500,IF($C38<=3500,4+(Inputs!$D$243-4)/2500*($C38-1000),Inputs!$D$243/3500*$C38)))","v":3},6,{"$f":"IF($C38<=500,$D38*AVERAGE(Salaries!BS56,Salaries!CB56,Salaries!CK56),IF($C38<=1000,$D38*((($D38-3)/4*Salaries!CB56)+((1-($D38-3)/4)*AVERAGE(Salaries!BS56,Salaries!CB56,Salaries!CK56))),Salaries!BS56+($D38-1)*AVERAGE(Salaries!CB56,Salaries!CK56,Salaries!CB56)))","v":341326.61464373936},{"$f":"Salaries!AT56*$E38","v":169887.02498255635},511213.63962629571,{"$f":"$C38*Inputs!$D$160","v":76850.75646814963},588064.39609444537]
[{"$f":"'Base Sheet'!A43","v":"1701000"},{"$f":"'Base Sheet'!B43","v":"Sheridan #1"},{"$f":"Inputs!Q41","v":967.25799999999992},{"$f":"IF($C39<=500,3,IF($C39<=1000,2+$C39*1/500,IF($C39<=3500,4+(Inputs!$D$242-4)/2500*($C39-1000),Inputs!$D$242/3500*$C39)))","v":3.9345159999999999},{"$f":"IF($C39<=500,3,IF($C39<=1000,2+$C39*1/500,IF($C39<=3500,4+(Inputs!$D$243-4)/2500*($C39-1000),Inputs!$D$243/3500*$C39)))","v":3.9345159999999999},7.8690319999999998,{"$f":"IF($C39<=500,$D39*AVERAGE(Salaries!BS57,Salaries!CB57,Salaries!CK57),IF($C39<=1000,$D39*((($D39-3)/4*Salaries!CB57)+((1-($D39-3)/4)*AVERAGE(Salaries!BS57,Salaries!CB57,Salaries!CK57))),Salaries!BS57+($D39-1)*AVERAGE(Salaries!CB57,Salaries!CK57,Salaries!CB57)))","v":482882.39781210915},{"$f":"Salaries!AT57*$E39","v":227285.48433624045},710167.88214834966,{"$f":"$C39*Inputs!$D$160","v":341351.95738465537},1051519.8395330049]
[{"$f":"'Base Sheet'!A44","v":"1702000"},{"$f":"'Base Sheet'!B44","v":"Sheridan #2"},{"$f":"Inputs!Q42","v":3331.7983333333332},{"$f":"IF($C40<=500,3,IF($C40<=1000,2+$C40*1/500,IF($C40<=3500,4+(Inputs!$D$242-4)/2500*($C40-1000),Inputs!$D$242/3500*$C40)))","v":7.7308773333333338},{"$f":"IF($C40<=500,3,IF($C40<=1000,2+$C40*1/500,IF($C40<=3500,4+(Inputs!$D$243-4)/2500*($C40-1000),Inputs!$D$243/3500*$C40)))","v":9.5963159999999981},17.327193333333334,{"$f":"IF($C40<=500,$D40*AVERAGE(Salaries!BS58,Salaries!CB58,Salaries!CK58),IF($C40<=1000,$D40*((($D40-3)/4*Salaries!CB58)+((1-($D40-3)/4)*AVERAGE(Salaries!BS58,Salaries!CB58,Salaries!CK58))),Salaries!BS58+($D40-1)*AVERAGE(Salaries!CB58,Salaries!CK58,Salaries!CB58)))","v":1063781.2587059974},{"$f":"Salaries!AT58*$E40","v":578881.76936333091},1642663.0280693283,{"$f":"$C40*Inputs!$D$160","v":1175814.3977038865},2818477.4257732145]
[{"$f":"'Base Sheet'!A45","v":"1703000"},{"$f":"'Base Sheet'!B45","v":"Sheridan #3"},{"$f":"Inputs!Q43","v":96.87833333333333},{"$f":"IF($C41<=500,3,IF($C41<=1000,2+$C41*1/500,IF($C41<=3500,4+(Inputs!$D$242-4)/2500*($C41-1000),Inputs!$D$242/3500*$C41)))","v":3},{"$f":"IF($C41<=500,3,IF($C41<=1000,2+$C41*1/500,IF($C41<=3500,4+(Inputs!$D$243-4)/2500*($C41-1000),Inputs!$D$243/3500*$C41)))","v":3},6,{"$f":"IF($C41<=500,$D41*AVERAGE(Salaries!BS59,Salaries!CB59,Salaries!CK59),IF($C41<=1000,$D41*((($D41-3)/4*Salaries!CB59)+((1-($D41-3)/4)*AVERAGE(Salaries!BS59,Salaries!CB59,Salaries!CK59))),Salaries!BS59+($D41-1)*AVERAGE(Salaries!CB59,Salaries!CK59,Salaries!CB59)))","v":343079.76758273848},{"$f":"Salaries!AT59*$E41","v":173639.62119364931},516719.38877638779,{"$f":"$C41*Inputs!$D$160","v":34189.025794045061},550908.41457043285]
[{"$f":"'Base Sheet'!A46","v":"1801000"},{"$f":"'Base Sheet'!B46","v":"Sublette #1"},{"$f":"Inputs!Q44","v":1012.7483333333333},{"$f":"IF($C42<=500,3,IF($C42<=1000,2+$C42*1/500,IF($C42<=3500,4+(Inputs!$D$242-4)/2500*($C42-1000),Inputs!$D$242/3500*$C42)))","v":4.0203973333333334},{"$f":"IF($C42<=500,3,IF($C42<=1000,2+$C42*1/500,IF($C42<=3500,4+(Inputs!$D$243-4)/2500*($C42-1000),Inputs!$D$243/3500*$C42)))","v":4.0305960000000001},8.0509933333333343,{"$f":"IF($C42<=500,$D42*AVERAGE(Salaries!BS60,Salaries!CB60,Salaries!CK60),IF($C42<=1000,$D42*((($D42-3)/4*Salaries!CB60)+((1-($D42-3)/4)*AVERAGE(Salaries!BS60,Salaries!CB60,Salaries!CK60))),Salaries!BS60+($D42-1)*AVERAGE(Salaries!CB60,Salaries!CK60,Salaries!CB60)))","v":539238.97786923731},{"$f":"Salaries!AT60*$E42","v":251464.73825729449},790703.71612653183,{"$f":"$C42*Inputs!$D$160","v":357405.80684923852},1148109.5229757703]
[{"$f":"'Base Sheet'!A47","v":"1809000"},{"$f":"'Base Sheet'!B47","v":"Sublette #9"},{"$f":"Inputs!Q45","v":644.75633333333326},{"$f":"IF($C43<=500,3,IF($C43<=1000,2+$C43*1/500,IF($C43<=3500,4+(Inputs!$D$242-4)/2500*($C43-1000),Inputs!$D$242/3500*$C43)))","v":3.2895126666666665},{"$f":"IF($C43<=500,3,IF($C43<=1000,2+$C43*1/500,IF($C43<=3500,4+(Inputs!$D$243-4)/2500*($C43-1000),Inputs!$D$243/3500*$C43)))","v":3.2895126666666665},6.5790253333333331,{"$f":"IF($C43<=500,$D43*AVERAGE(Salaries!BS61,Salaries!CB61,Salaries!CK61),IF($C43<=1000,$D43*((($D43-3)/4*Salaries!CB61)+((1-($D43-3)/4)*AVERAGE(Salaries!BS61,Salaries!CB61,Salaries!CK61))),Salaries!BS61+($D43-1)*AVERAGE(Salaries!CB61,Salaries!CK61,Salaries!CB61)))","v":423504.46357956779},{"$f":"Salaries!AT61*$E43","v":202565.23473410157},626069.6983136693,{"$f":"$C43*Inputs!$D$160","v":227538.91559386082},853608.61390753009]
[{"$f":"'Base Sheet'!A48","v":"1901000"},{"$f":"'Base Sheet'!B48","v":"Sweetwater #1"},{"$f":"Inputs!Q46","v":5609.2349999999997},{"$f":"IF($C44<=500,3,IF($C44<=1000,2+$C44*1/500,IF($C44<=3500,4+(Inputs!$D$242-4)/2500*($C44-1000),Inputs!$D$242/3500*$C44)))","v":12.821108571428571},{"$f":"IF($C44<=500,3,IF($C44<=1000,2+$C44*1/500,IF($C44<=3500,4+(Inputs!$D$243-4)/2500*($C44-1000),Inputs!$D$243/3500*$C44)))","v":16.026385714285713},28.847494285714284,{"$f":"IF($C44<=500,$D44*AVERAGE(Salaries!BS62,Salaries!CB62,Salaries!CK62),IF($C44<=1000,$D44*((($D44-3)/4*Salaries!CB62)+((1-($D44-3)/4)*AVERAGE(Salaries!BS62,Salaries!CB62,Salaries!CK62))),Salaries!BS62+($D44-1)*AVERAGE(Salaries!CB62,Salaries!CK62,Salaries!CB62)))","v":1774464.6801150367},{"$f":"Salaries!AT62*$E44","v":953437.53535200597},2727902.2154670428,{"$f":"$C44*Inputs!$D$160","v":1979537.3588851343},4707439.5743521769]
[{"$f":"'Base Sheet'!A49","v":"1902000"},{"$f":"'Base Sheet'!B49","v":"Sweetwater #2"},{"$f":"Inputs!Q47","v":2725.4126666666666},{"$f":"IF($C45<=500,3,IF($C45<=1000,2+$C45*1/500,IF($C45<=3500,4+(Inputs!$D$242-4)/2500*($C45-1000),Inputs!$D$242/3500*$C45)))","v":6.7606602666666671},{"$f":"IF($C45<=500,3,IF($C45<=1000,2+$C45*1/500,IF($C45<=3500,4+(Inputs!$D$243-4)/2500*($C45-1000),Inputs!$D$243/3500*$C45)))","v":8.1409903999999997},14.901650666666667,{"$f":"IF($C45<=500,$D45*AVERAGE(Salaries!BS63,Salaries!CB63,Salaries!CK63),IF($C45<=1000,$D45*((($D45-3)/4*Salaries!CB63)+((1-($D45-3)/4)*AVERAGE(Salaries!BS63,Salaries!CB63,Salaries!CK63))),Salaries!BS63+($D45-1)*AVERAGE(Salaries!CB63,Salaries!CK63,Salaries!CB63)))","v":858723.6117657118},{"$f":"Salaries!AT63*$E45","v":469341.33154752507},1328064.9433132368,{"$f":"$C45*Inputs!$D$160","v":961816.7525599167},2289881.6958731534]
[{"$f":"'Base Sheet'!A50","v":"2001000"},{"$f":"'Base Sheet'!B50","v":"Teton #1"},{"$f":"Inputs!Q48","v":2592.6763333333333},{"$f":"IF($C46<=500,3,IF($C46<=1000,2+$C46*1/500,IF($C46<=3500,4+(Inputs!$D$242-4)/2500*($C46-1000),Inputs!$D$242/3500*$C46)))","v":6.5482821333333341},{"$f":"IF($C46<=500,3,IF($C46<=1000,2+$C46*1/500,IF($C46<=3500,4+(Inputs!$D$243-4)/2500*($C46-1000),Inputs!$D$243/3500*$C46)))","v":7.8224231999999994},14.370705333333333,{"$f":"IF($C46<=500,$D46*AVERAGE(Salaries!BS64,Salaries!CB64,Salaries!CK64),IF($C46<=1000,$D46*((($D46-3)/4*Salaries!CB64)+((1-($D46-3)/4)*AVERAGE(Salaries!BS64,Salaries!CB64,Salaries!CK64))),Salaries!BS64+($D46-1)*AVERAGE(Salaries!CB64,Salaries!CK64,Salaries!CB64)))","v":1074404.6804220628},{"$f":"Salaries!AT64*$E46","v":530804.88379398501},1605209.5642160478,{"$f":"$C46*Inputs!$D$160","v":914973.19355146668},2520182.7577675143]
[{"$f":"'Base Sheet'!A51","v":"2101000"},{"$f":"'Base Sheet'!B51","v":"Uinta #1"},{"$f":"Inputs!Q49","v":2893.0613333333336},{"$f":"IF($C47<=500,3,IF($C47<=1000,2+$C47*1/500,IF($C47<=3500,4+(Inputs!$D$242-4)/2500*($C47-1000),Inputs!$D$242/3500*$C47)))","v":7.0288981333333336},{"$f":"IF($C47<=500,3,IF($C47<=1000,2+$C47*1/500,IF($C47<=3500,4+(Inputs!$D$243-4)/2500*($C47-1000),Inputs!$D$243/3500*$C47)))","v":8.5433471999999995},15.572245333333333,{"$f":"IF($C47<=500,$D47*AVERAGE(Salaries!BS65,Salaries!CB65,Salaries!CK65),IF($C47<=1000,$D47*((($D47-3)/4*Salaries!CB65)+((1-($D47-3)/4)*AVERAGE(Salaries!BS65,Salaries!CB65,Salaries!CK65))),Salaries!BS65+($D47-1)*AVERAGE(Salaries!CB65,Salaries!CK65,Salaries!CB65)))","v":895621.94280756428},{"$f":"Salaries!AT65*$E47","v":494644.71046807984},1390266.6532756442,{"$f":"$C47*Inputs!$D$160","v":1020981.1125544523},2411247.7658300963]
[{"$f":"'Base Sheet'!A52","v":"2104000"},{"$f":"'Base Sheet'!B52","v":"Uinta #4"},{"$f":"Inputs!Q50","v":784.97},{"$f":"IF($C48<=500,3,IF($C48<=1000,2+$C48*1/500,IF($C48<=3500,4+(Inputs!$D$242-4)/2500*($C48-1000),Inputs!$D$242/3500*$C48)))","v":3.5699399999999999},{"$f":"IF($C48<=500,3,IF($C48<=1000,2+$C48*1/500,IF($C48<=3500,4+(Inputs!$D$243-4)/2500*($C48-1000),Inputs!$D$243/3500*$C48)))","v":3.5699399999999999},7.1398799999999998,{"$f":"IF($C48<=500,$D48*AVERAGE(Salaries!BS66,Salaries!CB66,Salaries!CK66),IF($C48<=1000,$D48*((($D48-3)/4*Salaries!CB66)+((1-($D48-3)/4)*AVERAGE(Salaries!BS66,Salaries!CB66,Salaries!CK66))),Salaries!BS66+($D48-1)*AVERAGE(Salaries!CB66,Salaries!CK66,Salaries!CB66)))","v":396205.81341899023},{"$f":"Salaries!AT66*$E48","v":200456.5934859179},596662.40690490813,{"$f":"$C48*Inputs!$D$160","v":277021.27662757295},873683.68353248108]
[{"$f":"'Base Sheet'!A53","v":"2106000"},{"$f":"'Base Sheet'!B53","v":"Uinta #6"},{"$f":"Inputs!Q51","v":753.21033333333344},{"$f":"IF($C49<=500,3,IF($C49<=1000,2+$C49*1/500,IF($C49<=3500,4+(Inputs!$D$242-4)/2500*($C49-1000),Inputs!$D$242/3500*$C49)))","v":3.5064206666666671},{"$f":"IF($C49<=500,3,IF($C49<=1000,2+$C49*1/500,IF($C49<=3500,4+(Inputs!$D$243-4)/2500*($C49-1000),Inputs!$D$243/3500*$C49)))","v":3.5064206666666671},7.0128413333333341,{"$f":"IF($C49<=500,$D49*AVERAGE(Salaries!BS67,Salaries!CB67,Salaries!CK67),IF($C49<=1000,$D49*((($D49-3)/4*Salaries!CB67)+((1-($D49-3)/4)*AVERAGE(Salaries!BS67,Salaries!CB67,Salaries!CK67))),Salaries!BS67+($D49-1)*AVERAGE(Salaries!CB67,Salaries!CK67,Salaries!CB67)))","v":415841.52882464125},{"$f":"Salaries!AT67*$E49","v":203033.2316706554},618874.76049529668,{"$f":"$C49*Inputs!$D$160","v":265813.07325003477},884687.8337453315]
[{"$f":"'Base Sheet'!A54","v":"2201000"},{"$f":"'Base Sheet'!B54","v":"Washakie #1"},{"$f":"Inputs!Q52","v":1393.7983333333334},{"$f":"IF($C50<=500,3,IF($C50<=1000,2+$C50*1/500,IF($C50<=3500,4+(Inputs!$D$242-4)/2500*($C50-1000),Inputs!$D$242/3500*$C50)))","v":4.6300773333333334},{"$f":"IF($C50<=500,3,IF($C50<=1000,2+$C50*1/500,IF($C50<=3500,4+(Inputs!$D$243-4)/2500*($C50-1000),Inputs!$D$243/3500*$C50)))","v":4.9451160000000005},9.5751933333333348,{"$f":"IF($C50<=500,$D50*AVERAGE(Salaries!BS68,Salaries!CB68,Salaries!CK68),IF($C50<=1000,$D50*((($D50-3)/4*Salaries!CB68)+((1-($D50-3)/4)*AVERAGE(Salaries!BS68,Salaries!CB68,Salaries!CK68))),Salaries!BS68+($D50-1)*AVERAGE(Salaries!CB68,Salaries!CK68,Salaries!CB68)))","v":556033.43833634374},{"$f":"Salaries!AT68*$E50","v":280816.75221071381},836850.19054705754,{"$f":"$C50*Inputs!$D$160","v":491880.95552872523},1328731.1460757828]
[{"$f":"'Base Sheet'!A55","v":"2202000"},{"$f":"'Base Sheet'!B55","v":"Washakie #2"},{"$f":"Inputs!Q53","v":101.64533333333335},{"$f":"IF($C51<=500,3,IF($C51<=1000,2+$C51*1/500,IF($C51<=3500,4+(Inputs!$D$242-4)/2500*($C51-1000),Inputs!$D$242/3500*$C51)))","v":3},{"$f":"IF($C51<=500,3,IF($C51<=1000,2+$C51*1/500,IF($C51<=3500,4+(Inputs!$D$243-4)/2500*($C51-1000),Inputs!$D$243/3500*$C51)))","v":3},6,{"$f":"IF($C51<=500,$D51*AVERAGE(Salaries!BS69,Salaries!CB69,Salaries!CK69),IF($C51<=1000,$D51*((($D51-3)/4*Salaries!CB69)+((1-($D51-3)/4)*AVERAGE(Salaries!BS69,Salaries!CB69,Salaries!CK69))),Salaries!BS69+($D51-1)*AVERAGE(Salaries!CB69,Salaries!CK69,Salaries!CB69)))","v":309057.66877902363},{"$f":"Salaries!AT69*$E51","v":162204.80243699945},471262.47121602308,{"$f":"$C51*Inputs!$D$160","v":35871.332666516173},507133.80388253927]
[{"$f":"'Base Sheet'!A56","v":"2301000"},{"$f":"'Base Sheet'!B56","v":"Weston #1"},{"$f":"Inputs!Q54","v":805.84600000000012},{"$f":"IF($C52<=500,3,IF($C52<=1000,2+$C52*1/500,IF($C52<=3500,4+(Inputs!$D$242-4)/2500*($C52-1000),Inputs!$D$242/3500*$C52)))","v":3.6116920000000001},{"$f":"IF($C52<=500,3,IF($C52<=1000,2+$C52*1/500,IF($C52<=3500,4+(Inputs!$D$243-4)/2500*($C52-1000),Inputs!$D$243/3500*$C52)))","v":3.6116920000000001},7.2233840000000002,{"$f":"IF($C52<=500,$D52*AVERAGE(Salaries!BS70,Salaries!CB70,Salaries!CK70),IF($C52<=1000,$D52*((($D52-3)/4*Salaries!CB70)+((1-($D52-3)/4)*AVERAGE(Salaries!BS70,Salaries!CB70,Salaries!CK70))),Salaries!BS70+($D52-1)*AVERAGE(Salaries!CB70,Salaries!CK70,Salaries!CB70)))","v":424007.64964658371},{"$f":"Salaries!AT70*$E52","v":208150.28878780344},632157.93843438709,{"$f":"$C52*Inputs!$D$160","v":284388.55967135454},916546.49810574157]
[{"$f":"'Base Sheet'!A57","v":"2307000"},{"$f":"'Base Sheet'!B57","v":"Weston #7"},{"$f":"Inputs!Q55","v":259.245},{"$f":"IF($C53<=500,3,IF($C53<=1000,2+$C53*1/500,IF($C53<=3500,4+(Inputs!$D$242-4)/2500*($C53-1000),Inputs!$D$242/3500*$C53)))","v":3},{"$f":"IF($C53<=500,3,IF($C53<=1000,2+$C53*1/500,IF($C53<=3500,4+(Inputs!$D$243-4)/2500*($C53-1000),Inputs!$D$243/3500*$C53)))","v":3},6,{"$f":"IF($C53<=500,$D53*AVERAGE(Salaries!BS71,Salaries!CB71,Salaries!CK71),IF($C53<=1000,$D53*((($D53-3)/4*Salaries!CB71)+((1-($D53-3)/4)*AVERAGE(Salaries!BS71,Salaries!CB71,Salaries!CK71))),Salaries!BS71+($D53-1)*AVERAGE(Salaries!CB71,Salaries!CK71,Salaries!CB71)))","v":324414.43895710696},{"$f":"Salaries!AT71*$E53","v":168373.54819280223},492787.9871499092,{"$f":"$C53*Inputs!$D$160","v":91489.331897161857},584277.31904707104]
[{"$f":"'Base Sheet'!A58","v":"9999999"},{"$f":"'Base Sheet'!B58","v":"State Total"},{"$f":"SUM(C6:C53)","v":92397.707666666698},282.13829119999997,320.87307279999993,{"$f":"SUM(F6:F53)","v":603.01136399999996},38598912.81686873,18664536.479691349,57263449.296560071,32607782.380576693,89871231.677136779]

{"sheet":"Librarian, Clerk, Comp Tech.","index":9,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,16,3,19],[3,6,3,15],[3,0,3,1],[0,0,0,6],[3,2,3,5]]}
["Consultant Recommendation: Librarians, Library Clerks, and Computer Technicians"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["District Information",null,"ADM Less Small Schools",null,null,null,"FTEs",null,null,null,null,null,null,null,null,null,"Total Compensation"]
["District ID","District Name","Elementary","Middle","High","Total","District\nLibrarians","Elementary\nLibrarians","Secondary\nLibrarians","Minimum\nLibrarians","Total\nLibrarians","District\nClerks","Minimum\nClerks","Total\nClerks","Computer\nTechnicians","Total","Librarians","Library\nClerks","Computer\nTechnicians","Total"]
[{"$f":"'Base Sheet'!A10","v":"0101000"},{"$f":"'Base Sheet'!B10","v":"Albany #1"},{"$f":"Inputs!AU8","v":2008.9166666666663},{"$f":"Inputs!AV8","v":960.43033333333324},{"$f":"Inputs!AW8","v":797.71999999999991},{"$f":"SUM(C6:E6)","v":3767.0669999999996},{"$f":"IF(Inputs!$D$247=1,0,IF(F6<=300,1,IF(F6<=630,(2/630)*F6,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F6>630,C6*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F6>630,SUM(D6:E6)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F6>630,SUM(H6:I6)<2),2-SUM(H6:I6),0))","v":0},{"$f":"SUM(G6:J6)","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F6<=630,1,SUM(D6:E6)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L6<1,1-L6,0))","v":0},{"$f":"SUM(L6:M6)","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F6<=500,0.5,F6*(1/1000)))","v":0},{"$f":"SUM(K6,N6,O6)","v":0},{"$f":"K6*Salaries!AI24","v":0},{"$f":"N6*Salaries!BD24","v":0},{"$f":"O6*Salaries!AO24","v":0},{"$f":"SUM(Q6:S6)","v":0}]
[{"$f":"'Base Sheet'!A11","v":"0201000"},{"$f":"'Base Sheet'!B11","v":"Big Horn #1"},{"$f":"Inputs!AU9","v":418.07000000000005},{"$f":"Inputs!AV9","v":215.60499999999999},{"$f":"Inputs!AW9","v":346.77166666666665},{"$f":"SUM(C7:E7)","v":980.44666666666672},{"$f":"IF(Inputs!$D$247=1,0,IF(F7<=300,1,IF(F7<=630,(2/630)*F7,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F7>630,C7*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F7>630,SUM(D7:E7)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F7>630,SUM(H7:I7)<2),2-SUM(H7:I7),0))","v":0},{"$f":"SUM(G7:J7)","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F7<=630,1,SUM(D7:E7)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L7<1,1-L7,0))","v":0},{"$f":"SUM(L7:M7)","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F7<=500,0.5,F7*(1/1000)))","v":0},{"$f":"SUM(K7,N7,O7)","v":0},{"$f":"K7*Salaries!AI25","v":0},{"$f":"N7*Salaries!BD25","v":0},{"$f":"O7*Salaries!AO25","v":0},{"$f":"SUM(Q7:S7)","v":0}]
[{"$f":"'Base Sheet'!A12","v":"0202000"},{"$f":"'Base Sheet'!B12","v":"Big Horn #2"},{"$f":"Inputs!AU10","v":337.726},{"$f":"Inputs!AV10","v":156.018},{"$f":"Inputs!AW10","v":205.07399999999998},698.81799999999998,{"$f":"IF(Inputs!$D$247=1,0,IF(F8<=300,1,IF(F8<=630,(2/630)*F8,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F8>630,C8*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F8>630,SUM(D8:E8)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F8>630,SUM(H8:I8)<2),2-SUM(H8:I8),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F8<=630,1,SUM(D8:E8)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L8<1,1-L8,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F8<=500,0.5,F8*(1/1000)))","v":0},0,{"$f":"K8*Salaries!AI26","v":0},{"$f":"N8*Salaries!BD26","v":0},{"$f":"O8*Salaries!AO26","v":0},0]
[{"$f":"'Base Sheet'!A13","v":"0203000"},{"$f":"'Base Sheet'!B13","v":"Big Horn #3"},{"$f":"Inputs!AU11","v":216.74299999999999},{"$f":"Inputs!AV11","v":126.857},{"$f":"Inputs!AW11","v":179},522.6,{"$f":"IF(Inputs!$D$247=1,0,IF(F9<=300,1,IF(F9<=630,(2/630)*F9,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F9>630,C9*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F9>630,SUM(D9:E9)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F9>630,SUM(H9:I9)<2),2-SUM(H9:I9),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F9<=630,1,SUM(D9:E9)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L9<1,1-L9,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F9<=500,0.5,F9*(1/1000)))","v":0},0,{"$f":"K9*Salaries!AI27","v":0},{"$f":"N9*Salaries!BD27","v":0},{"$f":"O9*Salaries!AO27","v":0},0]
[{"$f":"'Base Sheet'!A14","v":"0204000"},{"$f":"'Base Sheet'!B14","v":"Big Horn #4"},{"$f":"Inputs!AU12","v":143.328},{"$f":"Inputs!AV12","v":67.864333333333335},{"$f":"Inputs!AW12","v":93.617999999999995},304.81033333333335,{"$f":"IF(Inputs!$D$247=1,0,IF(F10<=300,1,IF(F10<=630,(2/630)*F10,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F10>630,C10*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F10>630,SUM(D10:E10)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F10>630,SUM(H10:I10)<2),2-SUM(H10:I10),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F10<=630,1,SUM(D10:E10)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L10<1,1-L10,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F10<=500,0.5,F10*(1/1000)))","v":0},0,{"$f":"K10*Salaries!AI28","v":0},{"$f":"N10*Salaries!BD28","v":0},{"$f":"O10*Salaries!AO28","v":0},0]
[{"$f":"'Base Sheet'!A15","v":"0301000"},{"$f":"'Base Sheet'!B15","v":"Campbell #1"},{"$f":"Inputs!AU13","v":5123.8846666666668},{"$f":"Inputs!AV13","v":1944.3536666666664},{"$f":"Inputs!AW13","v":1737.5033333333336},8805.7416666666668,{"$f":"IF(Inputs!$D$247=1,0,IF(F11<=300,1,IF(F11<=630,(2/630)*F11,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F11>630,C11*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F11>630,SUM(D11:E11)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F11>630,SUM(H11:I11)<2),2-SUM(H11:I11),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F11<=630,1,SUM(D11:E11)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L11<1,1-L11,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F11<=500,0.5,F11*(1/1000)))","v":0},0,{"$f":"K11*Salaries!AI29","v":0},{"$f":"N11*Salaries!BD29","v":0},{"$f":"O11*Salaries!AO29","v":0},0]
[{"$f":"'Base Sheet'!A16","v":"0401000"},{"$f":"'Base Sheet'!B16","v":"Carbon #1"},{"$f":"Inputs!AU14","v":936.67733333333342},{"$f":"Inputs!AV14","v":416.42499999999995},{"$f":"Inputs!AW14","v":507.71799999999996},1860.8203333333331,{"$f":"IF(Inputs!$D$247=1,0,IF(F12<=300,1,IF(F12<=630,(2/630)*F12,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F12>630,C12*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F12>630,SUM(D12:E12)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F12>630,SUM(H12:I12)<2),2-SUM(H12:I12),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F12<=630,1,SUM(D12:E12)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L12<1,1-L12,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F12<=500,0.5,F12*(1/1000)))","v":0},0,{"$f":"K12*Salaries!AI30","v":0},{"$f":"N12*Salaries!BD30","v":0},{"$f":"O12*Salaries!AO30","v":0},0]
[{"$f":"'Base Sheet'!A17","v":"0402000"},{"$f":"'Base Sheet'!B17","v":"Carbon #2"},{"$f":"Inputs!AU15","v":353.47733333333338},{"$f":"Inputs!AV15","v":116.21066666666667},{"$f":"Inputs!AW15","v":197.68800000000002},667.37600000000009,{"$f":"IF(Inputs!$D$247=1,0,IF(F13<=300,1,IF(F13<=630,(2/630)*F13,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F13>630,C13*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F13>630,SUM(D13:E13)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F13>630,SUM(H13:I13)<2),2-SUM(H13:I13),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F13<=630,1,SUM(D13:E13)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L13<1,1-L13,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F13<=500,0.5,F13*(1/1000)))","v":0},0,{"$f":"K13*Salaries!AI31","v":0},{"$f":"N13*Salaries!BD31","v":0},{"$f":"O13*Salaries!AO31","v":0},0]
[{"$f":"'Base Sheet'!A18","v":"0501000"},{"$f":"'Base Sheet'!B18","v":"Converse #1"},{"$f":"Inputs!AU16","v":840.9523333333334},{"$f":"Inputs!AV16","v":384.10266666666666},{"$f":"Inputs!AW16","v":522.2940000000001},1747.3490000000002,{"$f":"IF(Inputs!$D$247=1,0,IF(F14<=300,1,IF(F14<=630,(2/630)*F14,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F14>630,C14*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F14>630,SUM(D14:E14)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F14>630,SUM(H14:I14)<2),2-SUM(H14:I14),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F14<=630,1,SUM(D14:E14)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L14<1,1-L14,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F14<=500,0.5,F14*(1/1000)))","v":0},0,{"$f":"K14*Salaries!AI32","v":0},{"$f":"N14*Salaries!BD32","v":0},{"$f":"O14*Salaries!AO32","v":0},0]
[{"$f":"'Base Sheet'!A19","v":"0502000"},{"$f":"'Base Sheet'!B19","v":"Converse #2"},{"$f":"Inputs!AU17","v":372.08066666666667},{"$f":"Inputs!AV17","v":107.05499999999999},{"$f":"Inputs!AW17","v":209.10466666666667},688.24033333333341,{"$f":"IF(Inputs!$D$247=1,0,IF(F15<=300,1,IF(F15<=630,(2/630)*F15,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F15>630,C15*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F15>630,SUM(D15:E15)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F15>630,SUM(H15:I15)<2),2-SUM(H15:I15),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F15<=630,1,SUM(D15:E15)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L15<1,1-L15,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F15<=500,0.5,F15*(1/1000)))","v":0},0,{"$f":"K15*Salaries!AI33","v":0},{"$f":"N15*Salaries!BD33","v":0},{"$f":"O15*Salaries!AO33","v":0},0]
[{"$f":"'Base Sheet'!A20","v":"0601000"},{"$f":"'Base Sheet'!B20","v":"Crook #1"},{"$f":"Inputs!AU18","v":589.53600000000006},{"$f":"Inputs!AV18","v":184.44033333333331},{"$f":"Inputs!AW18","v":342.99900000000002},1116.9753333333333,{"$f":"IF(Inputs!$D$247=1,0,IF(F16<=300,1,IF(F16<=630,(2/630)*F16,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F16>630,C16*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F16>630,SUM(D16:E16)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F16>630,SUM(H16:I16)<2),2-SUM(H16:I16),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F16<=630,1,SUM(D16:E16)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L16<1,1-L16,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F16<=500,0.5,F16*(1/1000)))","v":0},0,{"$f":"K16*Salaries!AI34","v":0},{"$f":"N16*Salaries!BD34","v":0},{"$f":"O16*Salaries!AO34","v":0},0]
[{"$f":"'Base Sheet'!A21","v":"0701000"},{"$f":"'Base Sheet'!B21","v":"Fremont # 1"},{"$f":"Inputs!AU19","v":821.45099999999991},{"$f":"Inputs!AV19","v":368.495},{"$f":"Inputs!AW19","v":498.22766666666666},1688.1736666666666,{"$f":"IF(Inputs!$D$247=1,0,IF(F17<=300,1,IF(F17<=630,(2/630)*F17,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F17>630,C17*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F17>630,SUM(D17:E17)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F17>630,SUM(H17:I17)<2),2-SUM(H17:I17),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F17<=630,1,SUM(D17:E17)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L17<1,1-L17,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F17<=500,0.5,F17*(1/1000)))","v":0},0,{"$f":"K17*Salaries!AI35","v":0},{"$f":"N17*Salaries!BD35","v":0},{"$f":"O17*Salaries!AO35","v":0},0]
[{"$f":"'Base Sheet'!A22","v":"0702000"},{"$f":"'Base Sheet'!B22","v":"Fremont # 2"},{"$f":"Inputs!AU20","v":75.271999999999991},{"$f":"Inputs!AV20","v":39.366999999999997},{"$f":"Inputs!AW20","v":46.206333333333333},160.84533333333331,{"$f":"IF(Inputs!$D$247=1,0,IF(F18<=300,1,IF(F18<=630,(2/630)*F18,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F18>630,C18*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F18>630,SUM(D18:E18)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F18>630,SUM(H18:I18)<2),2-SUM(H18:I18),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F18<=630,1,SUM(D18:E18)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L18<1,1-L18,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F18<=500,0.5,F18*(1/1000)))","v":0},0,{"$f":"K18*Salaries!AI36","v":0},{"$f":"N18*Salaries!BD36","v":0},{"$f":"O18*Salaries!AO36","v":0},0]
[{"$f":"'Base Sheet'!A23","v":"0706000"},{"$f":"'Base Sheet'!B23","v":"Fremont # 6"},{"$f":"Inputs!AU21","v":170.01466666666667},{"$f":"Inputs!AV21","v":93.775000000000006},{"$f":"Inputs!AW21","v":120.03766666666667},383.82733333333334,{"$f":"IF(Inputs!$D$247=1,0,IF(F19<=300,1,IF(F19<=630,(2/630)*F19,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F19>630,C19*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F19>630,SUM(D19:E19)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F19>630,SUM(H19:I19)<2),2-SUM(H19:I19),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F19<=630,1,SUM(D19:E19)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L19<1,1-L19,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F19<=500,0.5,F19*(1/1000)))","v":0},0,{"$f":"K19*Salaries!AI37","v":0},{"$f":"N19*Salaries!BD37","v":0},{"$f":"O19*Salaries!AO37","v":0},0]
[{"$f":"'Base Sheet'!A24","v":"0714000"},{"$f":"'Base Sheet'!B24","v":"Fremont #14"},{"$f":"Inputs!AU22","v":318.79866666666669},{"$f":"Inputs!AV22","v":150.983},{"$f":"Inputs!AW22","v":148.886},618.66766666666672,{"$f":"IF(Inputs!$D$247=1,0,IF(F20<=300,1,IF(F20<=630,(2/630)*F20,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F20>630,C20*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F20>630,SUM(D20:E20)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F20>630,SUM(H20:I20)<2),2-SUM(H20:I20),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F20<=630,1,SUM(D20:E20)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L20<1,1-L20,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F20<=500,0.5,F20*(1/1000)))","v":0},0,{"$f":"K20*Salaries!AI38","v":0},{"$f":"N20*Salaries!BD38","v":0},{"$f":"O20*Salaries!AO38","v":0},0]
[{"$f":"'Base Sheet'!A25","v":"0721000"},{"$f":"'Base Sheet'!B25","v":"Fremont #21"},{"$f":"Inputs!AU23","v":353.56199999999995},{"$f":"Inputs!AV23","v":75.615666666666669},{"$f":"Inputs!AW23","v":51.886666666666663},481.06433333333325,{"$f":"IF(Inputs!$D$247=1,0,IF(F21<=300,1,IF(F21<=630,(2/630)*F21,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F21>630,C21*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F21>630,SUM(D21:E21)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F21>630,SUM(H21:I21)<2),2-SUM(H21:I21),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F21<=630,1,SUM(D21:E21)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L21<1,1-L21,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F21<=500,0.5,F21*(1/1000)))","v":0},0,{"$f":"K21*Salaries!AI39","v":0},{"$f":"N21*Salaries!BD39","v":0},{"$f":"O21*Salaries!AO39","v":0},0]
[{"$f":"'Base Sheet'!A26","v":"0724000"},{"$f":"'Base Sheet'!B26","v":"Fremont #24"},{"$f":"Inputs!AU24","v":192.44499999999999},{"$f":"Inputs!AV24","v":58.641666666666666},{"$f":"Inputs!AW24","v":108.905},359.99166666666667,{"$f":"IF(Inputs!$D$247=1,0,IF(F22<=300,1,IF(F22<=630,(2/630)*F22,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F22>630,C22*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F22>630,SUM(D22:E22)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F22>630,SUM(H22:I22)<2),2-SUM(H22:I22),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F22<=630,1,SUM(D22:E22)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L22<1,1-L22,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F22<=500,0.5,F22*(1/1000)))","v":0},0,{"$f":"K22*Salaries!AI40","v":0},{"$f":"N22*Salaries!BD40","v":0},{"$f":"O22*Salaries!AO40","v":0},0]
[{"$f":"'Base Sheet'!A27","v":"0725000"},{"$f":"'Base Sheet'!B27","v":"Fremont #25"},{"$f":"Inputs!AU25","v":1270.404},{"$f":"Inputs!AV25","v":563.53133333333335},{"$f":"Inputs!AW25","v":770.34299999999996},2604.2783333333332,{"$f":"IF(Inputs!$D$247=1,0,IF(F23<=300,1,IF(F23<=630,(2/630)*F23,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F23>630,C23*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F23>630,SUM(D23:E23)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F23>630,SUM(H23:I23)<2),2-SUM(H23:I23),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F23<=630,1,SUM(D23:E23)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L23<1,1-L23,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F23<=500,0.5,F23*(1/1000)))","v":0},0,{"$f":"K23*Salaries!AI41","v":0},{"$f":"N23*Salaries!BD41","v":0},{"$f":"O23*Salaries!AO41","v":0},0]
[{"$f":"'Base Sheet'!A28","v":"0738000"},{"$f":"'Base Sheet'!B28","v":"Fremont #38"},{"$f":"Inputs!AU26","v":289.96099999999996},{"$f":"Inputs!AV26","v":103.815},{"$f":"Inputs!AW26","v":39.466000000000001},433.24199999999996,{"$f":"IF(Inputs!$D$247=1,0,IF(F24<=300,1,IF(F24<=630,(2/630)*F24,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F24>630,C24*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F24>630,SUM(D24:E24)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F24>630,SUM(H24:I24)<2),2-SUM(H24:I24),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F24<=630,1,SUM(D24:E24)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L24<1,1-L24,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F24<=500,0.5,F24*(1/1000)))","v":0},0,{"$f":"K24*Salaries!AI42","v":0},{"$f":"N24*Salaries!BD42","v":0},{"$f":"O24*Salaries!AO42","v":0},0]
[{"$f":"'Base Sheet'!A29","v":"0801000"},{"$f":"'Base Sheet'!B29","v":"Goshen #1"},{"$f":"Inputs!AU27","v":782.22966666666662},{"$f":"Inputs!AV27","v":396.98366666666664},{"$f":"Inputs!AW27","v":550.7403333333333},1729.9536666666663,{"$f":"IF(Inputs!$D$247=1,0,IF(F25<=300,1,IF(F25<=630,(2/630)*F25,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F25>630,C25*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F25>630,SUM(D25:E25)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F25>630,SUM(H25:I25)<2),2-SUM(H25:I25),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F25<=630,1,SUM(D25:E25)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L25<1,1-L25,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F25<=500,0.5,F25*(1/1000)))","v":0},0,{"$f":"K25*Salaries!AI43","v":0},{"$f":"N25*Salaries!BD43","v":0},{"$f":"O25*Salaries!AO43","v":0},0]
[{"$f":"'Base Sheet'!A30","v":"0901000"},{"$f":"'Base Sheet'!B30","v":"Hot Springs #1"},{"$f":"Inputs!AU28","v":231.63366666666667},{"$f":"Inputs!AV28","v":217.71166666666667},{"$f":"Inputs!AW28","v":189.74800000000002},639.09333333333336,{"$f":"IF(Inputs!$D$247=1,0,IF(F26<=300,1,IF(F26<=630,(2/630)*F26,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F26>630,C26*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F26>630,SUM(D26:E26)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F26>630,SUM(H26:I26)<2),2-SUM(H26:I26),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F26<=630,1,SUM(D26:E26)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L26<1,1-L26,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F26<=500,0.5,F26*(1/1000)))","v":0},0,{"$f":"K26*Salaries!AI44","v":0},{"$f":"N26*Salaries!BD44","v":0},{"$f":"O26*Salaries!AO44","v":0},0]
[{"$f":"'Base Sheet'!A31","v":"1001000"},{"$f":"'Base Sheet'!B31","v":"Johnson #1"},{"$f":"Inputs!AU29","v":609.9283333333334},{"$f":"Inputs!AV29","v":277.9616666666667},{"$f":"Inputs!AW29","v":389.33066666666662},1277.2206666666666,{"$f":"IF(Inputs!$D$247=1,0,IF(F27<=300,1,IF(F27<=630,(2/630)*F27,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F27>630,C27*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F27>630,SUM(D27:E27)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F27>630,SUM(H27:I27)<2),2-SUM(H27:I27),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F27<=630,1,SUM(D27:E27)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L27<1,1-L27,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F27<=500,0.5,F27*(1/1000)))","v":0},0,{"$f":"K27*Salaries!AI45","v":0},{"$f":"N27*Salaries!BD45","v":0},{"$f":"O27*Salaries!AO45","v":0},0]
[{"$f":"'Base Sheet'!A32","v":"1101000"},{"$f":"'Base Sheet'!B32","v":"Laramie #1"},{"$f":"Inputs!AU30","v":7808.2759999999989},{"$f":"Inputs!AV30","v":2042.518},{"$f":"Inputs!AW30","v":3841.0079999999998},13691.801999999998,{"$f":"IF(Inputs!$D$247=1,0,IF(F28<=300,1,IF(F28<=630,(2/630)*F28,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F28>630,C28*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F28>630,SUM(D28:E28)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F28>630,SUM(H28:I28)<2),2-SUM(H28:I28),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F28<=630,1,SUM(D28:E28)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L28<1,1-L28,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F28<=500,0.5,F28*(1/1000)))","v":0},0,{"$f":"K28*Salaries!AI46","v":0},{"$f":"N28*Salaries!BD46","v":0},{"$f":"O28*Salaries!AO46","v":0},0]
[{"$f":"'Base Sheet'!A33","v":"1102000"},{"$f":"'Base Sheet'!B33","v":"Laramie #2"},{"$f":"Inputs!AU31","v":554.25199999999995},{"$f":"Inputs!AV31","v":141.83633333333336},{"$f":"Inputs!AW31","v":271.11466666666666},967.20299999999997,{"$f":"IF(Inputs!$D$247=1,0,IF(F29<=300,1,IF(F29<=630,(2/630)*F29,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F29>630,C29*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F29>630,SUM(D29:E29)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F29>630,SUM(H29:I29)<2),2-SUM(H29:I29),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F29<=630,1,SUM(D29:E29)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L29<1,1-L29,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F29<=500,0.5,F29*(1/1000)))","v":0},0,{"$f":"K29*Salaries!AI47","v":0},{"$f":"N29*Salaries!BD47","v":0},{"$f":"O29*Salaries!AO47","v":0},0]
[{"$f":"'Base Sheet'!A34","v":"1201000"},{"$f":"'Base Sheet'!B34","v":"Lincoln #1"},{"$f":"Inputs!AU32","v":269.39299999999997},{"$f":"Inputs!AV32","v":176.14400000000001},{"$f":"Inputs!AW32","v":174.131},619.66800000000001,{"$f":"IF(Inputs!$D$247=1,0,IF(F30<=300,1,IF(F30<=630,(2/630)*F30,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F30>630,C30*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F30>630,SUM(D30:E30)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F30>630,SUM(H30:I30)<2),2-SUM(H30:I30),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F30<=630,1,SUM(D30:E30)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L30<1,1-L30,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F30<=500,0.5,F30*(1/1000)))","v":0},0,{"$f":"K30*Salaries!AI48","v":0},{"$f":"N30*Salaries!BD48","v":0},{"$f":"O30*Salaries!AO48","v":0},0]
[{"$f":"'Base Sheet'!A35","v":"1202000"},{"$f":"'Base Sheet'!B35","v":"Lincoln #2"},{"$f":"Inputs!AU33","v":1459.4983333333332},{"$f":"Inputs!AV33","v":405.23633333333333},{"$f":"Inputs!AW33","v":764.60166666666657},2629.3363333333332,{"$f":"IF(Inputs!$D$247=1,0,IF(F31<=300,1,IF(F31<=630,(2/630)*F31,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F31>630,C31*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F31>630,SUM(D31:E31)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F31>630,SUM(H31:I31)<2),2-SUM(H31:I31),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F31<=630,1,SUM(D31:E31)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L31<1,1-L31,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F31<=500,0.5,F31*(1/1000)))","v":0},0,{"$f":"K31*Salaries!AI49","v":0},{"$f":"N31*Salaries!BD49","v":0},{"$f":"O31*Salaries!AO49","v":0},0]
[{"$f":"'Base Sheet'!A36","v":"1301000"},{"$f":"'Base Sheet'!B36","v":"Natrona #1"},{"$f":"Inputs!AU34","v":6382.3306666666667},{"$f":"Inputs!AV34","v":2896.777},{"$f":"Inputs!AW34","v":3546.3306666666667},12825.438333333334,{"$f":"IF(Inputs!$D$247=1,0,IF(F32<=300,1,IF(F32<=630,(2/630)*F32,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F32>630,C32*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F32>630,SUM(D32:E32)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F32>630,SUM(H32:I32)<2),2-SUM(H32:I32),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F32<=630,1,SUM(D32:E32)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L32<1,1-L32,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F32<=500,0.5,F32*(1/1000)))","v":0},0,{"$f":"K32*Salaries!AI50","v":0},{"$f":"N32*Salaries!BD50","v":0},{"$f":"O32*Salaries!AO50","v":0},0]
[{"$f":"'Base Sheet'!A37","v":"1401000"},{"$f":"'Base Sheet'!B37","v":"Niobrara #1"},{"$f":"Inputs!AU35","v":361.81300000000005},{"$f":"Inputs!AV35","v":262.85233333333332},{"$f":"Inputs!AW35","v":309.09699999999998},933.76233333333334,{"$f":"IF(Inputs!$D$247=1,0,IF(F33<=300,1,IF(F33<=630,(2/630)*F33,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F33>630,C33*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F33>630,SUM(D33:E33)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F33>630,SUM(H33:I33)<2),2-SUM(H33:I33),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F33<=630,1,SUM(D33:E33)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L33<1,1-L33,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F33<=500,0.5,F33*(1/1000)))","v":0},0,{"$f":"K33*Salaries!AI51","v":0},{"$f":"N33*Salaries!BD51","v":0},{"$f":"O33*Salaries!AO51","v":0},0]
[{"$f":"'Base Sheet'!A38","v":"1501000"},{"$f":"'Base Sheet'!B38","v":"Park # 1"},{"$f":"Inputs!AU36","v":868.31799999999998},{"$f":"Inputs!AV36","v":380.99800000000005},{"$f":"Inputs!AW36","v":459.952},1709.268,{"$f":"IF(Inputs!$D$247=1,0,IF(F34<=300,1,IF(F34<=630,(2/630)*F34,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F34>630,C34*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F34>630,SUM(D34:E34)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F34>630,SUM(H34:I34)<2),2-SUM(H34:I34),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F34<=630,1,SUM(D34:E34)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L34<1,1-L34,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F34<=500,0.5,F34*(1/1000)))","v":0},0,{"$f":"K34*Salaries!AI52","v":0},{"$f":"N34*Salaries!BD52","v":0},{"$f":"O34*Salaries!AO52","v":0},0]
[{"$f":"'Base Sheet'!A39","v":"1506000"},{"$f":"'Base Sheet'!B39","v":"Park # 6"},{"$f":"Inputs!AU37","v":982.11266666666654},{"$f":"Inputs!AV37","v":475.42100000000005},{"$f":"Inputs!AW37","v":674.8420000000001},2132.3756666666668,{"$f":"IF(Inputs!$D$247=1,0,IF(F35<=300,1,IF(F35<=630,(2/630)*F35,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F35>630,C35*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F35>630,SUM(D35:E35)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F35>630,SUM(H35:I35)<2),2-SUM(H35:I35),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F35<=630,1,SUM(D35:E35)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L35<1,1-L35,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F35<=500,0.5,F35*(1/1000)))","v":0},0,{"$f":"K35*Salaries!AI53","v":0},{"$f":"N35*Salaries!BD53","v":0},{"$f":"O35*Salaries!AO53","v":0},0]
[{"$f":"'Base Sheet'!A40","v":"1516000"},{"$f":"'Base Sheet'!B40","v":"Park #16"},{"$f":"Inputs!AU38","v":51.801666666666669},{"$f":"Inputs!AV38","v":28.330999999999996},{"$f":"Inputs!AW38","v":36.643333333333338},116.77600000000001,{"$f":"IF(Inputs!$D$247=1,0,IF(F36<=300,1,IF(F36<=630,(2/630)*F36,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F36>630,C36*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F36>630,SUM(D36:E36)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F36>630,SUM(H36:I36)<2),2-SUM(H36:I36),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F36<=630,1,SUM(D36:E36)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L36<1,1-L36,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F36<=500,0.5,F36*(1/1000)))","v":0},0,{"$f":"K36*Salaries!AI54","v":0},{"$f":"N36*Salaries!BD54","v":0},{"$f":"O36*Salaries!AO54","v":0},0]
[{"$f":"'Base Sheet'!A41","v":"1601000"},{"$f":"'Base Sheet'!B41","v":"Platte #1"},{"$f":"Inputs!AU39","v":485.46433333333334},{"$f":"Inputs!AV39","v":225.88033333333337},{"$f":"Inputs!AW39","v":333.82600000000002},1045.1706666666669,{"$f":"IF(Inputs!$D$247=1,0,IF(F37<=300,1,IF(F37<=630,(2/630)*F37,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F37>630,C37*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F37>630,SUM(D37:E37)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F37>630,SUM(H37:I37)<2),2-SUM(H37:I37),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F37<=630,1,SUM(D37:E37)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L37<1,1-L37,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F37<=500,0.5,F37*(1/1000)))","v":0},0,{"$f":"K37*Salaries!AI55","v":0},{"$f":"N37*Salaries!BD55","v":0},{"$f":"O37*Salaries!AO55","v":0},0]
[{"$f":"'Base Sheet'!A42","v":"1602000"},{"$f":"'Base Sheet'!B42","v":"Platte #2"},{"$f":"Inputs!AU40","v":109.971},{"$f":"Inputs!AV40","v":38.051000000000002},{"$f":"Inputs!AW40","v":69.742999999999995},217.76499999999999,{"$f":"IF(Inputs!$D$247=1,0,IF(F38<=300,1,IF(F38<=630,(2/630)*F38,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F38>630,C38*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F38>630,SUM(D38:E38)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F38>630,SUM(H38:I38)<2),2-SUM(H38:I38),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F38<=630,1,SUM(D38:E38)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L38<1,1-L38,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F38<=500,0.5,F38*(1/1000)))","v":0},0,{"$f":"K38*Salaries!AI56","v":0},{"$f":"N38*Salaries!BD56","v":0},{"$f":"O38*Salaries!AO56","v":0},0]
[{"$f":"'Base Sheet'!A43","v":"1701000"},{"$f":"'Base Sheet'!B43","v":"Sheridan #1"},{"$f":"Inputs!AU41","v":449.185},{"$f":"Inputs!AV41","v":237.74},{"$f":"Inputs!AW41","v":280.33299999999997},967.25799999999992,{"$f":"IF(Inputs!$D$247=1,0,IF(F39<=300,1,IF(F39<=630,(2/630)*F39,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F39>630,C39*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F39>630,SUM(D39:E39)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F39>630,SUM(H39:I39)<2),2-SUM(H39:I39),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F39<=630,1,SUM(D39:E39)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L39<1,1-L39,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F39<=500,0.5,F39*(1/1000)))","v":0},0,{"$f":"K39*Salaries!AI57","v":0},{"$f":"N39*Salaries!BD57","v":0},{"$f":"O39*Salaries!AO57","v":0},0]
[{"$f":"'Base Sheet'!A44","v":"1702000"},{"$f":"'Base Sheet'!B44","v":"Sheridan #2"},{"$f":"Inputs!AU42","v":1655.44},{"$f":"Inputs!AV42","v":732.83233333333339},{"$f":"Inputs!AW42","v":943.52599999999995},3331.7983333333332,{"$f":"IF(Inputs!$D$247=1,0,IF(F40<=300,1,IF(F40<=630,(2/630)*F40,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F40>630,C40*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F40>630,SUM(D40:E40)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F40>630,SUM(H40:I40)<2),2-SUM(H40:I40),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F40<=630,1,SUM(D40:E40)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L40<1,1-L40,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F40<=500,0.5,F40*(1/1000)))","v":0},0,{"$f":"K40*Salaries!AI58","v":0},{"$f":"N40*Salaries!BD58","v":0},{"$f":"O40*Salaries!AO58","v":0},0]
[{"$f":"'Base Sheet'!A45","v":"1703000"},{"$f":"'Base Sheet'!B45","v":"Sheridan #3"},{"$f":"Inputs!AU43","v":48.628},{"$f":"Inputs!AV43","v":16.432000000000002},{"$f":"Inputs!AW43","v":31.818333333333335},96.87833333333333,{"$f":"IF(Inputs!$D$247=1,0,IF(F41<=300,1,IF(F41<=630,(2/630)*F41,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F41>630,C41*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F41>630,SUM(D41:E41)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F41>630,SUM(H41:I41)<2),2-SUM(H41:I41),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F41<=630,1,SUM(D41:E41)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L41<1,1-L41,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F41<=500,0.5,F41*(1/1000)))","v":0},0,{"$f":"K41*Salaries!AI59","v":0},{"$f":"N41*Salaries!BD59","v":0},{"$f":"O41*Salaries!AO59","v":0},0]
[{"$f":"'Base Sheet'!A46","v":"1801000"},{"$f":"'Base Sheet'!B46","v":"Sublette #1"},{"$f":"Inputs!AU44","v":503.9013333333333},{"$f":"Inputs!AV44","v":222.50933333333333},{"$f":"Inputs!AW44","v":286.33766666666668},1012.7483333333333,{"$f":"IF(Inputs!$D$247=1,0,IF(F42<=300,1,IF(F42<=630,(2/630)*F42,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F42>630,C42*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F42>630,SUM(D42:E42)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F42>630,SUM(H42:I42)<2),2-SUM(H42:I42),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F42<=630,1,SUM(D42:E42)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L42<1,1-L42,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F42<=500,0.5,F42*(1/1000)))","v":0},0,{"$f":"K42*Salaries!AI60","v":0},{"$f":"N42*Salaries!BD60","v":0},{"$f":"O42*Salaries!AO60","v":0},0]
[{"$f":"'Base Sheet'!A47","v":"1809000"},{"$f":"'Base Sheet'!B47","v":"Sublette #9"},{"$f":"Inputs!AU45","v":305.16399999999999},{"$f":"Inputs!AV45","v":150.95633333333333},{"$f":"Inputs!AW45","v":188.63600000000002},644.75633333333326,{"$f":"IF(Inputs!$D$247=1,0,IF(F43<=300,1,IF(F43<=630,(2/630)*F43,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F43>630,C43*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F43>630,SUM(D43:E43)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F43>630,SUM(H43:I43)<2),2-SUM(H43:I43),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F43<=630,1,SUM(D43:E43)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L43<1,1-L43,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F43<=500,0.5,F43*(1/1000)))","v":0},0,{"$f":"K43*Salaries!AI61","v":0},{"$f":"N43*Salaries!BD61","v":0},{"$f":"O43*Salaries!AO61","v":0},0]
[{"$f":"'Base Sheet'!A48","v":"1901000"},{"$f":"'Base Sheet'!B48","v":"Sweetwater #1"},{"$f":"Inputs!AU46","v":3371.2486666666668},{"$f":"Inputs!AV46","v":827.07866666666666},{"$f":"Inputs!AW46","v":1410.9076666666667},5609.2350000000006,{"$f":"IF(Inputs!$D$247=1,0,IF(F44<=300,1,IF(F44<=630,(2/630)*F44,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F44>630,C44*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F44>630,SUM(D44:E44)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F44>630,SUM(H44:I44)<2),2-SUM(H44:I44),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F44<=630,1,SUM(D44:E44)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L44<1,1-L44,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F44<=500,0.5,F44*(1/1000)))","v":0},0,{"$f":"K44*Salaries!AI62","v":0},{"$f":"N44*Salaries!BD62","v":0},{"$f":"O44*Salaries!AO62","v":0},0]
[{"$f":"'Base Sheet'!A49","v":"1902000"},{"$f":"'Base Sheet'!B49","v":"Sweetwater #2"},{"$f":"Inputs!AU47","v":1527.8826666666669},{"$f":"Inputs!AV47","v":420.18299999999999},{"$f":"Inputs!AW47","v":777.34699999999998},2725.4126666666671,{"$f":"IF(Inputs!$D$247=1,0,IF(F45<=300,1,IF(F45<=630,(2/630)*F45,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F45>630,C45*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F45>630,SUM(D45:E45)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F45>630,SUM(H45:I45)<2),2-SUM(H45:I45),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F45<=630,1,SUM(D45:E45)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L45<1,1-L45,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F45<=500,0.5,F45*(1/1000)))","v":0},0,{"$f":"K45*Salaries!AI63","v":0},{"$f":"N45*Salaries!BD63","v":0},{"$f":"O45*Salaries!AO63","v":0},0]
[{"$f":"'Base Sheet'!A50","v":"2001000"},{"$f":"'Base Sheet'!B50","v":"Teton #1"},{"$f":"Inputs!AU48","v":1409.1686666666667},{"$f":"Inputs!AV48","v":568.73900000000003},{"$f":"Inputs!AW48","v":614.76866666666672},2592.6763333333333,{"$f":"IF(Inputs!$D$247=1,0,IF(F46<=300,1,IF(F46<=630,(2/630)*F46,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F46>630,C46*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F46>630,SUM(D46:E46)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F46>630,SUM(H46:I46)<2),2-SUM(H46:I46),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F46<=630,1,SUM(D46:E46)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L46<1,1-L46,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F46<=500,0.5,F46*(1/1000)))","v":0},0,{"$f":"K46*Salaries!AI64","v":0},{"$f":"N46*Salaries!BD64","v":0},{"$f":"O46*Salaries!AO64","v":0},0]
[{"$f":"'Base Sheet'!A51","v":"2101000"},{"$f":"'Base Sheet'!B51","v":"Uinta #1"},{"$f":"Inputs!AU49","v":1390.2696666666666},{"$f":"Inputs!AV49","v":670.55066666666664},{"$f":"Inputs!AW49","v":832.24099999999999},2893.0613333333331,{"$f":"IF(Inputs!$D$247=1,0,IF(F47<=300,1,IF(F47<=630,(2/630)*F47,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F47>630,C47*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F47>630,SUM(D47:E47)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F47>630,SUM(H47:I47)<2),2-SUM(H47:I47),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F47<=630,1,SUM(D47:E47)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L47<1,1-L47,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F47<=500,0.5,F47*(1/1000)))","v":0},0,{"$f":"K47*Salaries!AI65","v":0},{"$f":"N47*Salaries!BD65","v":0},{"$f":"O47*Salaries!AO65","v":0},0]
[{"$f":"'Base Sheet'!A52","v":"2104000"},{"$f":"'Base Sheet'!B52","v":"Uinta #4"},{"$f":"Inputs!AU50","v":392.02933333333334},{"$f":"Inputs!AV50","v":169.21899999999999},{"$f":"Inputs!AW50","v":223.72166666666664},784.97,{"$f":"IF(Inputs!$D$247=1,0,IF(F48<=300,1,IF(F48<=630,(2/630)*F48,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F48>630,C48*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F48>630,SUM(D48:E48)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F48>630,SUM(H48:I48)<2),2-SUM(H48:I48),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F48<=630,1,SUM(D48:E48)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L48<1,1-L48,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F48<=500,0.5,F48*(1/1000)))","v":0},0,{"$f":"K48*Salaries!AI66","v":0},{"$f":"N48*Salaries!BD66","v":0},{"$f":"O48*Salaries!AO66","v":0},0]
[{"$f":"'Base Sheet'!A53","v":"2106000"},{"$f":"'Base Sheet'!B53","v":"Uinta #6"},{"$f":"Inputs!AU51","v":315.64800000000002},{"$f":"Inputs!AV51","v":222.63899999999998},{"$f":"Inputs!AW51","v":214.92333333333335},753.21033333333344,{"$f":"IF(Inputs!$D$247=1,0,IF(F49<=300,1,IF(F49<=630,(2/630)*F49,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F49>630,C49*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F49>630,SUM(D49:E49)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F49>630,SUM(H49:I49)<2),2-SUM(H49:I49),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F49<=630,1,SUM(D49:E49)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L49<1,1-L49,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F49<=500,0.5,F49*(1/1000)))","v":0},0,{"$f":"K49*Salaries!AI67","v":0},{"$f":"N49*Salaries!BD67","v":0},{"$f":"O49*Salaries!AO67","v":0},0]
[{"$f":"'Base Sheet'!A54","v":"2201000"},{"$f":"'Base Sheet'!B54","v":"Washakie #1"},{"$f":"Inputs!AU52","v":694.33733333333339},{"$f":"Inputs!AV52","v":319.27200000000005},{"$f":"Inputs!AW52","v":380.18900000000002},1393.7983333333334,{"$f":"IF(Inputs!$D$247=1,0,IF(F50<=300,1,IF(F50<=630,(2/630)*F50,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F50>630,C50*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F50>630,SUM(D50:E50)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F50>630,SUM(H50:I50)<2),2-SUM(H50:I50),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F50<=630,1,SUM(D50:E50)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L50<1,1-L50,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F50<=500,0.5,F50*(1/1000)))","v":0},0,{"$f":"K50*Salaries!AI68","v":0},{"$f":"N50*Salaries!BD68","v":0},{"$f":"O50*Salaries!AO68","v":0},0]
[{"$f":"'Base Sheet'!A55","v":"2202000"},{"$f":"'Base Sheet'!B55","v":"Washakie #2"},{"$f":"Inputs!AU53","v":40.028333333333336},{"$f":"Inputs!AV53","v":24.853000000000009},{"$f":"Inputs!AW53","v":36.764000000000003},101.64533333333335,{"$f":"IF(Inputs!$D$247=1,0,IF(F51<=300,1,IF(F51<=630,(2/630)*F51,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F51>630,C51*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F51>630,SUM(D51:E51)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F51>630,SUM(H51:I51)<2),2-SUM(H51:I51),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F51<=630,1,SUM(D51:E51)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L51<1,1-L51,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F51<=500,0.5,F51*(1/1000)))","v":0},0,{"$f":"K51*Salaries!AI69","v":0},{"$f":"N51*Salaries!BD69","v":0},{"$f":"O51*Salaries!AO69","v":0},0]
[{"$f":"'Base Sheet'!A56","v":"2301000"},{"$f":"'Base Sheet'!B56","v":"Weston #1"},{"$f":"Inputs!AU54","v":395.30466666666672},{"$f":"Inputs!AV54","v":165.47933333333336},{"$f":"Inputs!AW54","v":245.06200000000001},805.84600000000012,{"$f":"IF(Inputs!$D$247=1,0,IF(F52<=300,1,IF(F52<=630,(2/630)*F52,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F52>630,C52*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F52>630,SUM(D52:E52)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F52>630,SUM(H52:I52)<2),2-SUM(H52:I52),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F52<=630,1,SUM(D52:E52)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L52<1,1-L52,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F52<=500,0.5,F52*(1/1000)))","v":0},0,{"$f":"K52*Salaries!AI70","v":0},{"$f":"N52*Salaries!BD70","v":0},{"$f":"O52*Salaries!AO70","v":0},0]
[{"$f":"'Base Sheet'!A57","v":"2307000"},{"$f":"'Base Sheet'!B57","v":"Weston #7"},{"$f":"Inputs!AU55","v":123.26299999999999},{"$f":"Inputs!AV55","v":64.163000000000011},{"$f":"Inputs!AW55","v":71.819000000000003},259.245,{"$f":"IF(Inputs!$D$247=1,0,IF(F53<=300,1,IF(F53<=630,(2/630)*F53,0)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F53>630,C53*(1/288),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(F53>630,SUM(D53:E53)*(1/630),0))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(AND(F53>630,SUM(H53:I53)<2),2-SUM(H53:I53),0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F53<=630,1,SUM(D53:E53)*(2/630)))","v":0},{"$f":"IF(Inputs!$D$247=1,0,IF(L53<1,1-L53,0))","v":0},0,{"$f":"IF(Inputs!$D$247=1,0,IF(F53<=500,0.5,F53*(1/1000)))","v":0},0,{"$f":"K53*Salaries!AI71","v":0},{"$f":"N53*Salaries!BD71","v":0},{"$f":"O53*Salaries!AO71","v":0},0]
[{"$f":"'Base Sheet'!A58","v":"9999999"},{"$f":"'Base Sheet'!B58","v":"State Total"},{"$f":"SUM(C6:C53)","v":48411.821333333326},{"$f":"SUM(D6:D53)","v":18912.934666666668},{"$f":"SUM(E6:E53)","v":25072.951666666668},92397.707666666654,{"$f":"SUM(G6:G53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"School Resources","index":10,"n_rows":359,"n_cols":155,"rows_kept":359,"cut":false,"hidden":false,"merged":[[0,0,0,2],[3,0,3,14],[3,132,3,145],[3,15,3,31],[3,102,3,106],[3,111,3,131],[3,80,3,96],[3,32,3,36],[3,37,3,41],[3,42,3,45],[3,46,3,65],[3,146,3,153],[3,107,3,110],[3,66,3,79],[3,97,3,101],[358,0,358,4]]}
["School Resources Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155]
["District and School Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular Classroom Teacher FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialist Teacher FTEs",null,null,null,null,"Additional Minimum Teacher FTEs",null,null,null,null,"Other Teacher FTEs",null,null,null,"Teacher and Pupil Support FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular Classroom Teacher Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialist Teacher Costs",null,null,null,null,"Additional Minimum Teacher Costs",null,null,null,null,"Other Teacher Costs",null,null,null,"Teacher and Pupil Support Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Staff Costs",null,null,null,null,null,null,null,"Total School"]
["District ID","District Name","School ID","School Name","Grades","Elem ADM","Mid ADM","High ADM","Total ADM","Alt","Small School","Small Sch/Dist","5 Grade MS","6 Grade Elem","Highest Component","K Teach","1 Teach","2 Teach","3 Teach","4 Teach","5 Teach","6 Teach","7 Teach","8 Teach","9 Teach","10 Teach","11 Teach","12 Teach","Elem Teach","Mid Teach","High Teach","Total","Elem Specialist","Mid Specialist","High Specialist","Additional Voc Ed","Total","Elem","Mid","High","Secondary","Total","Alternative School","Small School","Small Dist.","Total","Elem IF","Mid IF","High IF","Elem Tut","Mid Tut","High Tut","Min Tut","ELL","Sum Sch","Ext Day","Elem Library","Mid Library","High Library","Mid Media","High Media","Pupil Sup","Min Pup Sup","Guid. Couns.","Sup Aides","Total","Elem Prin","Mid Prin","High Prin","Small/ALE AP","Elem AP","Mid AP","High AP","Elem Sec","Mid Sec","High Sec","Elem Cleric","Mid Cleric","High Cleric","Total","K Teach","1 Teach","2 Teach","3 Teach","4 Teach","5 Teach","6 Teach","7 Teach","8 Teach","9 Teach","10 Teach","11 Teach","12 Teach","Elem Teach","Mid Teach","High Teach","Total $","Elem Specialist","Mid Specialist","High Specialist","Additional Voc Ed","Total $","Elem","Mid","High","Secondary","Total $","Alternative Teach","Small School","Small Dist.","Total $","Elem IF","Mid IF","High IF","Elem Tut","Mid Tut","High Tut","Min Tut","ELL","Sum Sch","Ext Day","Elem Library","Mid Library","High Library","Mid Media","High Media","Pupil Supp","Min Pup Supp","Guid. Couns.","Sup Aides","Sub","Total $","Elem Prin","Mid Prin","High Prin","Small/ALE AP","Elem AP","Mid AP","High AP","Elem Sec","Mid Sec","High Sec","Elem Cleric","Mid Cleric","High Cleric","Total $","Supplies","Equip/Tech","Voc Ed Sup","GATE","PD","Assess","Activities","Total Non-Staff $","Resources"]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!C5","v":"0101001"},{"$f":"'School Reference Sheet'!D5","v":"Snowy Range Academy"},{"$f":"'School Reference Sheet'!E5","v":"K-9"},{"$f":"IF(M6=1,SUM(ADM!F6:J6),IF(N6=1,SUM(ADM!F6:L6),SUM(ADM!F6:K6,0)))","v":128},{"$f":"ADM!S6-'School Resources'!H6-'School Resources'!F6","v":47.274000000000001},{"$f":"IF(SUM(ADM!N6:R6)=ADM!S6,SUM(ADM!N6:R6),IF(OR(SUM(ADM!F6:O6)=ADM!S6,SUM(ADM!G6:O6)=ADM!S6,SUM(ADM!H6:O6)=ADM!S6,SUM(ADM!I6:O6)=ADM!S6,SUM(ADM!J6:O6)=ADM!S6,SUM(ADM!K6:O6)=ADM!S6,SUM(ADM!L6:O6)=ADM!S6,SUM(ADM!M6:O6)=ADM!S6,SUM(ADM!N6:O6)=ADM!S6),0,SUM(ADM!O6:R6)))","v":0},{"$f":"SUM(ADM!$F6:$R6)","v":175.274},"F",{"$f":"IF(I6<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F6:J6)=0,SUM(ADM!O6:R6)=0,ADM!K6>0,ADM!N6>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M6:R6)=0,ADM!L6>0),1,0)","v":0},{"$f":"IF(H6>0,\"H\",IF(G6>0,\"M\",\"E\"))","v":"M"},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!F6/Inputs!$D$80)","v":1.4981875},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!G6/Inputs!$D$81)","v":1.4775},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!H6/Inputs!$D$82)","v":1.2810625},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!I6/Inputs!$D$83)","v":1.447875},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!J6/Inputs!$D$84)","v":1.1703749999999999},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(M6=1,ADM!K6/Inputs!$D$95,ADM!K6/Inputs!$D$85))","v":1.125},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(N6=1,ADM!L6/Inputs!$D$96,ADM!L6/Inputs!$D$86))","v":1.117},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!M6/Inputs!$D$87)","v":0.44190476190476186},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!N6/Inputs!$D$88)","v":0.45252380952380955},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!O6/Inputs!$D$89)","v":0.23971428571428571},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!P6/Inputs!$D$90)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!Q6/Inputs!$D$91)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,ADM!R6/Inputs!$D$92)","v":0},{"$f":"IF(M6=1,SUM(P6:T6),IF(N6=1,SUM(P6:V6),SUM(P6:U6)))","v":8},{"$f":"SUM(P6:AB6)-AC6-AE6","v":2.2511428571428578},{"$f":"IF(SUM(ADM!N6:R6)=ADM!S6,SUM(X6:AB6),IF(OR(SUM(ADM!F6:O6)=ADM!S6,SUM(ADM!G6:O6)=ADM!S6,SUM(ADM!H6:O6)=ADM!S6,SUM(ADM!I6:O6)=ADM!S6,SUM(ADM!J6:O6)=ADM!S6,SUM(ADM!K6:O6)=ADM!S6,SUM(ADM!L6:O6)=ADM!S6,SUM(ADM!M6:O6)=ADM!S6,SUM(ADM!N6:O6)=ADM!S6),SUM(Z6:AB6),SUM(Y6:AB6)))","v":0},{"$f":"SUM(P6:AB6)","v":10.251142857142858},{"$f":"Inputs!$D$39*AC6","v":1.6},{"$f":"Inputs!$D$40*AD6","v":0.74287714285714312},{"$f":"Inputs!$D$41*AE6","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'Voc Ed'!H6)","v":0},{"$f":"SUM(AG6:AJ6)","v":2.3428771428571431},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$72=1,$F6=0,Inputs!$D$74<=$AC6+$AG6),0,IF(AND($F6>0,$F6<=Inputs!$D$104,Inputs!$D$72=2),$F6/Inputs!$D$94-($AC6+$AG6),Inputs!$D$74-($AC6+$AG6)))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$72=1,$G6=0,Inputs!$D$75<=$AD6+$AH6),0,IF(Inputs!$D$72=2,IF(AND($G6>0,$G6<=Inputs!$D$104),$G6/Inputs!$D$94-($AD6+$AH6),Inputs!$D$75-($AD6+$AH6))))","v":3.7594085714285708},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$72=1,$H6=0,Inputs!$D$76<=$AE6+$AI6+AJ6),0,IF(Inputs!$D$72=2,IF(AND($H6>0,$H6<=Inputs!$D$104),$H6/Inputs!$D$94-($AE6+$AI6+$AJ6),Inputs!$D$76-($AE6+$AI6+$AJ6))))","v":0},{"$f":"IF(OR(J6=\"T\",K6=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O6=\"EM\",(AD6+AH6+AJ6)<Inputs!$D$75),Inputs!$D$75-(AD6+AH6+AJ6),IF(AND(O6=\"M\",(AD6+AH6+AJ6)<Inputs!$D$75),Inputs!$D$75-(AD6+AH6+AJ6),IF(AND(OR(O6=\"MH\",O6=\"H\",O6=\"EMH\"),(AD6+AE6+AH6+AI6+AJ6)<Inputs!$D$76),Inputs!$D$76-(AD6+AE6+AH6+AI6+AJ6),0)))),0))","v":0},{"$f":"SUM(AL6:AO6)","v":3.7594085714285708},{"$f":"IF($J6=\"T\",$I6/Inputs!$D$93,0)","v":0},{"$f":"IF(L6=1,(I6/7)*1.5,IF($J6=\"T\",0,IF(AND($K6=\"T\",($I6/Inputs!$D$94)>=1),$I6/Inputs!$D$94,IF(AND($K6=\"T\",($I6/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L6","v":0},{"$f":"SUM(AQ6:AR6)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$234=0,O6=\"M\",O6=\"H\"), 0,(F6*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$234=0,O6=\"E\",O6=\"H\"), 0,(SUM(F6:G6)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",Inputs!$D$234=0,O6=\"E\",O6=\"M\"), 0,(SUM(F6:H6)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'At-Risk'!T6/100)","v":0.38},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'At-Risk'!U6/100)","v":0.13},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'At-Risk'!V6/100)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(AND(O6=\"E\", SUM(AX6:AZ6)<1/Inputs!$D$253*F6),1/Inputs!$D$253*F6-SUM(AX6:AZ6),IF(AND(O6=\"M\", SUM(AX6:AZ6)<1/Inputs!$D$256*SUM(F6:G6)),1/Inputs!$D$256* SUM(F6:G6)-SUM(AX6:AZ6),IF(AND(O6=\"H\",SUM(AX6:AZ6)<1/Inputs!$D$260*SUM(F6:H6)),1/Inputs!$D$260*SUM(F6:H6)-SUM(AX6:AZ6),0))))","v":4.6425396825396814E-2},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'At-Risk'!AJ6/100)","v":0.1},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F6:$R6)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F6:$K6)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J6:$K6)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L6:$N6)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O6:$R6)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F6:$R6)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F6:$K6)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J6:$K6)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L6:$N6)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O6:$R6)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",F6=0,Inputs!$D$247=0,O6=\"M\",O6=\"H\"),0,1/Inputs!$D$253*F6)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",G6=0,Inputs!$D$247=0,O6=\"H\",O6=\"E\"),0,IF(SUM(F6:G6)<Inputs!$D$254,1/Inputs!$D$254*SUM(F6:G6),IF(SUM(F6:G6)>Inputs!$D$257,1/Inputs!$D$257*SUM(F6:G6),1)))","v":1},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",H6=0,Inputs!$D$247=0,O6=\"E\",O6=\"M\"),0,IF(SUM(F6:H6)<Inputs!$D$258,1/Inputs!$D$258*SUM(F6:H6),IF(SUM(F6:H6)>Inputs!$D$261,1/Inputs!$D$261*SUM(F6:H6),1)))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",G6=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G6)","v":0.15007619047619047},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",H6=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H6)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,'At-Risk'!S6/100)","v":0.51},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,IF(AND(O6=\"E\",'At-Risk'!S6/100<1/Inputs!$D$253*F6),1/Inputs!$D$253*F6-'At-Risk'!S6/100,IF(AND(O6=\"M\",'At-Risk'!S6/100<1/Inputs!$D$256*SUM(F6:G6)),1/Inputs!$D$256* SUM(F6:G6)-'At-Risk'!S6/100,IF(AND(O6=\"H\",'At-Risk'!S6/100<1/Inputs!$D$260*SUM(F6:H6)),1/Inputs!$D$260*SUM(F6:H6)-'At-Risk'!S6/100,0))))","v":4.6425396825396814E-2},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,SUM(G6:H6)/250)","v":0.18909600000000001},{"$f":"IF(OR(J6=\"T\",K6=\"T\"),0,IF(O6=\"E\",2/Inputs!$D$253*F6,IF(O6=\"M\",2/Inputs!$D$256*SUM(F6:G6),IF(O6=\"H\",5/Inputs!$D$261*SUM(F6:H6),0))))","v":1.1128507936507936},{"$f":"SUM(AU6:BM6)","v":3.6648737777777782},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",F6=0,O6=\"M\",O6=\"H\"),0,IF(F6<Inputs!$D$251,1/Inputs!$D$251*F6,1))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",G6=0,O6=\"E\",O6=\"H\"),0,IF(SUM(F6:G6)<Inputs!$D$254,1/Inputs!$D$254*SUM(F6:G6),1))","v":1},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",H6=0,O6=\"E\",O6=\"M\"),0,IF(SUM(F6:H6)<Inputs!$D$258,1/Inputs!$D$258*SUM(F6:H6),1))","v":0},{"$f":"IF(OR($K6=\"T\",$J6=\"T\"),1,0)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",F6=0),0,IF(AND(O6=\"E\",F6>Inputs!$D$253),(F6-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",G6=0),0,IF(AND(O6=\"M\",SUM(F6:G6)>Inputs!$D$256),(SUM(F6:G6)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",H6=0),0,IF(AND(O6=\"H\",SUM(F6:H6)>Inputs!$D$260),(SUM(F6:H6)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K6=\"T\",$J6=\"T\",O6=\"M\",O6=\"H\"),0,IF(F6<Inputs!$D$251,1/Inputs!$D$251*F6,IF(F6>Inputs!$D$253,1/Inputs!$D$253*F6,1)))","v":0},{"$f":"IF(OR($K6=\"T\",$J6=\"T\",O6=\"E\",O6=\"H\"),0,IF(SUM(F6:G6)<Inputs!$D$254,1/Inputs!$D$254*SUM(F6:G6),IF(SUM(F6:G6)>Inputs!$D$256,1/Inputs!$D$256*SUM(F6:G6),1)))","v":1},{"$f":"IF(OR($K6=\"T\",$J6=\"T\",O6=\"E\",O6=\"M\"),0,IF(SUM(F6:H6)<Inputs!$D$258,1/Inputs!$D$258*SUM(F6:H6),IF(SUM(F6:H6)>Inputs!$D$261,1/Inputs!$D$261*SUM(F6:H6),1)))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",F6=0,O6=\"M\",O6=\"H\"),0,1/Inputs!$D$253*F6)","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",G6=0,O6=\"E\",O6=\"H\"),0,1/Inputs!$D$256*SUM(F6:G6))","v":0.55642539682539682},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",H6=0,O6=\"E\",O6=\"M\"),0,4/Inputs!$D$261*SUM(F6:H6))","v":0},{"$f":"SUM(BO6:CA6)","v":2.5564253968253969},{"$f":"P6*(VLOOKUP($A6,Salaries,35))","v":108220.5261950765},106726.17910189848,92536.653682386343,104586.23794731728,84541.219537316021,81263.588148653667,80685.713744041015,31920.681397651046,32687.740875202362,17315.59376678614,0,0,0,577874.4046126483,162609.72978368061,0,{"$f":"SUM(CP6:CR6)","v":740484.13439632894},{"$f":"AG6*(VLOOKUP($A6,Salaries,35))","v":115574.88092252967},{"$f":"AH6*(VLOOKUP($A6,Salaries,35))","v":53661.21082861461},{"$f":"AI6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"AJ6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"SUM(CT6:CW6)","v":169236.09175114427},{"$f":"AL6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"AM6*(VLOOKUP($A6,Salaries,35))","v":271558.24873874651},{"$f":"AN6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"AO6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"SUM(CY6:DB6)","v":271558.24873874651},{"$f":"AQ6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"AR6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"AS6*(VLOOKUP($A6,Salaries,35))","v":0},{"$f":"SUM(DD6:DF6)","v":0},{"$f":"AU6*(VLOOKUP($A6,Salaries,35))","v":0},0,0,27449.034219100795,9390.4590749555355,0,3353.5060686727647,7223.4300576581045,0,0,0,72234.300576581038,0,{"$f":"BH6*(VLOOKUP($A6,Salaries,41))","v":10435.062160793916},{"$f":"BI6*(VLOOKUP($A6,Salaries,41))","v":0},{"$f":"BJ6*(VLOOKUP($A6,Salaries,35))","v":36839.49329405633},{"$f":"BK6*(VLOOKUP($A6,Salaries,35))","v":3353.5060686727647},{"$f":"BL6*(VLOOKUP($A6,Salaries,35))","v":13659.217301829169},{"$f":"BM6*(VLOOKUP($A6,Salaries,62))","v":40204.101319943169},{"$f":"0.05*($AF6+AK6+AP6+AT6+SUM(AU6:BD6))*175*Inputs!$D$228*(1+0.0765)","v":16067.569381222274},{"$f":"SUM(DH6:EA6)","v":240209.67952348586},{"$f":"BO6*(VLOOKUP($A6,Salaries,19))","v":0},{"$f":"BP6*(VLOOKUP($A6,Salaries,19))","v":114007.47925833255},{"$f":"BQ6*(VLOOKUP($A6,Salaries,19))","v":0},{"$f":"BR6*(VLOOKUP($A6,Salaries,26))","v":0},{"$f":"BS6*(VLOOKUP($A6,Salaries,26))","v":0},{"$f":"BT6*(VLOOKUP($A6,Salaries,26))","v":0},{"$f":"BU6*(VLOOKUP($A6,Salaries,26))","v":0},{"$f":"BV6*(VLOOKUP($A6,Salaries,51))","v":0},{"$f":"BW6*(VLOOKUP($A6,Salaries,51))","v":53987.762194931551},{"$f":"BX6*(VLOOKUP($A6,Salaries,51))","v":0},{"$f":"BY6*(VLOOKUP($A6,Salaries,56))","v":0},{"$f":"BZ6*(VLOOKUP($A6,Salaries,56))","v":24793.126291850716},{"$f":"CA6*(VLOOKUP($A6,Salaries,56))","v":0},{"$f":"SUM(EC6:EO6)","v":192788.36774511481},{"$f":"Inputs!$D$152*F6+Inputs!$D$153*G6+Inputs!$D$154*H6","v":58880.147864753351},{"$f":"Inputs!$D$155*I6","v":51546.160192556417},{"$f":"'Voc Ed'!L6","v":0},{"$f":"Inputs!$D$156*$I6","v":5154.6160192556417},{"$f":"Inputs!$D$157*$I6","v":20618.464077022567},{"$f":"Inputs!$D$158*$I6","v":6607.0768142318448},{"$f":"IF(Inputs!$D$100=1,0,Activities!R6)","v":42581.909556529281},{"$f":"SUM(EQ6:EW6)","v":185388.37452434911},{"$f":"CS6+CX6+DC6+DG6+EB6+EP6+EX6","v":1799664.8966791695}]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!F5","v":"0101002"},{"$f":"'School Reference Sheet'!G5","v":"Beitel Elementary"},{"$f":"'School Reference Sheet'!H5","v":"K-5"},{"$f":"IF(M7=1,SUM(ADM!F7:J7),IF(N7=1,SUM(ADM!F7:L7),SUM(ADM!F7:K7,0)))","v":261.77099999999996},{"$f":"ADM!S7-'School Resources'!H7-'School Resources'!F7","v":0},{"$f":"IF(SUM(ADM!N7:R7)=ADM!S7,SUM(ADM!N7:R7),IF(OR(SUM(ADM!F7:O7)=ADM!S7,SUM(ADM!G7:O7)=ADM!S7,SUM(ADM!H7:O7)=ADM!S7,SUM(ADM!I7:O7)=ADM!S7,SUM(ADM!J7:O7)=ADM!S7,SUM(ADM!K7:O7)=ADM!S7,SUM(ADM!L7:O7)=ADM!S7,SUM(ADM!M7:O7)=ADM!S7,SUM(ADM!N7:O7)=ADM!S7),0,SUM(ADM!O7:R7)))","v":0},{"$f":"SUM(ADM!$F7:$R7)","v":261.77099999999996},"F",{"$f":"IF(I7<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F7:J7)=0,SUM(ADM!O7:R7)=0,ADM!K7>0,ADM!N7>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M7:R7)=0,ADM!L7>0),1,0)","v":0},{"$f":"IF(H7>0,\"H\",IF(G7>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!F7/Inputs!$D$80)","v":3.1531875},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!G7/Inputs!$D$81)","v":3.5868125000000002},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!H7/Inputs!$D$82)","v":2.6731875},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!I7/Inputs!$D$83)","v":2.6206874999999998},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!J7/Inputs!$D$84)","v":2.3818125000000001},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(M7=1,ADM!K7/Inputs!$D$95,ADM!K7/Inputs!$D$85))","v":1.9450000000000001},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(N7=1,ADM!L7/Inputs!$D$96,ADM!L7/Inputs!$D$86))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!M7/Inputs!$D$87)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!N7/Inputs!$D$88)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!O7/Inputs!$D$89)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!P7/Inputs!$D$90)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!Q7/Inputs!$D$91)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,ADM!R7/Inputs!$D$92)","v":0},{"$f":"IF(M7=1,SUM(P7:T7),IF(N7=1,SUM(P7:V7),SUM(P7:U7)))","v":16.360687499999997},{"$f":"SUM(P7:AB7)-AC7-AE7","v":0},{"$f":"IF(SUM(ADM!N7:R7)=ADM!S7,SUM(X7:AB7),IF(OR(SUM(ADM!F7:O7)=ADM!S7,SUM(ADM!G7:O7)=ADM!S7,SUM(ADM!H7:O7)=ADM!S7,SUM(ADM!I7:O7)=ADM!S7,SUM(ADM!J7:O7)=ADM!S7,SUM(ADM!K7:O7)=ADM!S7,SUM(ADM!L7:O7)=ADM!S7,SUM(ADM!M7:O7)=ADM!S7,SUM(ADM!N7:O7)=ADM!S7),SUM(Z7:AB7),SUM(Y7:AB7)))","v":0},{"$f":"SUM(P7:AB7)","v":16.360687499999997},{"$f":"Inputs!$D$39*AC7","v":3.2721374999999995},{"$f":"Inputs!$D$40*AD7","v":0},{"$f":"Inputs!$D$41*AE7","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'Voc Ed'!H7)","v":0},{"$f":"SUM(AG7:AJ7)","v":3.2721374999999995},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$72=1,$F7=0,Inputs!$D$74<=$AC7+$AG7),0,IF(AND($F7>0,$F7<=Inputs!$D$104,Inputs!$D$72=2),$F7/Inputs!$D$94-($AC7+$AG7),Inputs!$D$74-($AC7+$AG7)))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$72=1,$G7=0,Inputs!$D$75<=$AD7+$AH7),0,IF(Inputs!$D$72=2,IF(AND($G7>0,$G7<=Inputs!$D$104),$G7/Inputs!$D$94-($AD7+$AH7),Inputs!$D$75-($AD7+$AH7))))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$72=1,$H7=0,Inputs!$D$76<=$AE7+$AI7+AJ7),0,IF(Inputs!$D$72=2,IF(AND($H7>0,$H7<=Inputs!$D$104),$H7/Inputs!$D$94-($AE7+$AI7+$AJ7),Inputs!$D$76-($AE7+$AI7+$AJ7))))","v":0},{"$f":"IF(OR(J7=\"T\",K7=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O7=\"EM\",(AD7+AH7+AJ7)<Inputs!$D$75),Inputs!$D$75-(AD7+AH7+AJ7),IF(AND(O7=\"M\",(AD7+AH7+AJ7)<Inputs!$D$75),Inputs!$D$75-(AD7+AH7+AJ7),IF(AND(OR(O7=\"MH\",O7=\"H\",O7=\"EMH\"),(AD7+AE7+AH7+AI7+AJ7)<Inputs!$D$76),Inputs!$D$76-(AD7+AE7+AH7+AI7+AJ7),0)))),0))","v":0},{"$f":"SUM(AL7:AO7)","v":0},{"$f":"IF($J7=\"T\",$I7/Inputs!$D$93,0)","v":0},{"$f":"IF(L7=1,(I7/7)*1.5,IF($J7=\"T\",0,IF(AND($K7=\"T\",($I7/Inputs!$D$94)>=1),$I7/Inputs!$D$94,IF(AND($K7=\"T\",($I7/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L7","v":0},{"$f":"SUM(AQ7:AR7)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$234=0,O7=\"M\",O7=\"H\"), 0,(F7*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$234=0,O7=\"E\",O7=\"H\"), 0,(SUM(F7:G7)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",Inputs!$D$234=0,O7=\"E\",O7=\"M\"), 0,(SUM(F7:H7)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'At-Risk'!T7/100)","v":0.74},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'At-Risk'!U7/100)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'At-Risk'!V7/100)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(AND(O7=\"E\", SUM(AX7:AZ7)<1/Inputs!$D$253*F7),1/Inputs!$D$253*F7-SUM(AX7:AZ7),IF(AND(O7=\"M\", SUM(AX7:AZ7)<1/Inputs!$D$256*SUM(F7:G7)),1/Inputs!$D$256* SUM(F7:G7)-SUM(AX7:AZ7),IF(AND(O7=\"H\",SUM(AX7:AZ7)<1/Inputs!$D$260*SUM(F7:H7)),1/Inputs!$D$260*SUM(F7:H7)-SUM(AX7:AZ7),0))))","v":0.16892708333333317},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'At-Risk'!AJ7/100)","v":0.1},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F7:$R7)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F7:$K7)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J7:$K7)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L7:$N7)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O7:$R7)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F7:$R7)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F7:$K7)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J7:$K7)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L7:$N7)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O7:$R7)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",F7=0,Inputs!$D$247=0,O7=\"M\",O7=\"H\"),0,1/Inputs!$D$253*F7)","v":0.90892708333333316},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",G7=0,Inputs!$D$247=0,O7=\"H\",O7=\"E\"),0,IF(SUM(F7:G7)<Inputs!$D$254,1/Inputs!$D$254*SUM(F7:G7),IF(SUM(F7:G7)>Inputs!$D$257,1/Inputs!$D$257*SUM(F7:G7),1)))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",H7=0,Inputs!$D$247=0,O7=\"E\",O7=\"M\"),0,IF(SUM(F7:H7)<Inputs!$D$258,1/Inputs!$D$258*SUM(F7:H7),IF(SUM(F7:H7)>Inputs!$D$261,1/Inputs!$D$261*SUM(F7:H7),1)))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",G7=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G7)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",H7=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H7)","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,'At-Risk'!S7/100)","v":0.74},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,IF(AND(O7=\"E\",'At-Risk'!S7/100<1/Inputs!$D$253*F7),1/Inputs!$D$253*F7-'At-Risk'!S7/100,IF(AND(O7=\"M\",'At-Risk'!S7/100<1/Inputs!$D$256*SUM(F7:G7)),1/Inputs!$D$256* SUM(F7:G7)-'At-Risk'!S7/100,IF(AND(O7=\"H\",'At-Risk'!S7/100<1/Inputs!$D$260*SUM(F7:H7)),1/Inputs!$D$260*SUM(F7:H7)-'At-Risk'!S7/100,0))))","v":0.16892708333333317},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,SUM(G7:H7)/250)","v":0},{"$f":"IF(OR(J7=\"T\",K7=\"T\"),0,IF(O7=\"E\",2/Inputs!$D$253*F7,IF(O7=\"M\",2/Inputs!$D$256*SUM(F7:G7),IF(O7=\"H\",5/Inputs!$D$261*SUM(F7:H7),0))))","v":1.8178541666666663},{"$f":"SUM(AU7:BM7)","v":4.6446354166666666},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",F7=0,O7=\"M\",O7=\"H\"),0,IF(F7<Inputs!$D$251,1/Inputs!$D$251*F7,1))","v":1},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",G7=0,O7=\"E\",O7=\"H\"),0,IF(SUM(F7:G7)<Inputs!$D$254,1/Inputs!$D$254*SUM(F7:G7),1))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",H7=0,O7=\"E\",O7=\"M\"),0,IF(SUM(F7:H7)<Inputs!$D$258,1/Inputs!$D$258*SUM(F7:H7),1))","v":0},0,{"$f":"IF(OR($J7=\"T\",$K7=\"T\",F7=0),0,IF(AND(O7=\"E\",F7>Inputs!$D$253),(F7-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",G7=0),0,IF(AND(O7=\"M\",SUM(F7:G7)>Inputs!$D$256),(SUM(F7:G7)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",H7=0),0,IF(AND(O7=\"H\",SUM(F7:H7)>Inputs!$D$260),(SUM(F7:H7)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K7=\"T\",$J7=\"T\",O7=\"M\",O7=\"H\"),0,IF(F7<Inputs!$D$251,1/Inputs!$D$251*F7,IF(F7>Inputs!$D$253,1/Inputs!$D$253*F7,1)))","v":1},{"$f":"IF(OR($K7=\"T\",$J7=\"T\",O7=\"E\",O7=\"H\"),0,IF(SUM(F7:G7)<Inputs!$D$254,1/Inputs!$D$254*SUM(F7:G7),IF(SUM(F7:G7)>Inputs!$D$256,1/Inputs!$D$256*SUM(F7:G7),1)))","v":0},{"$f":"IF(OR($K7=\"T\",$J7=\"T\",O7=\"E\",O7=\"M\"),0,IF(SUM(F7:H7)<Inputs!$D$258,1/Inputs!$D$258*SUM(F7:H7),IF(SUM(F7:H7)>Inputs!$D$261,1/Inputs!$D$261*SUM(F7:H7),1)))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",F7=0,O7=\"M\",O7=\"H\"),0,1/Inputs!$D$253*F7)","v":0.90892708333333316},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",G7=0,O7=\"E\",O7=\"H\"),0,1/Inputs!$D$256*SUM(F7:G7))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",H7=0,O7=\"E\",O7=\"M\"),0,4/Inputs!$D$261*SUM(F7:H7))","v":0},{"$f":"SUM(BO7:CA7)","v":2.9089270833333334},{"$f":"P7*(VLOOKUP($A7,Salaries,35))","v":227768.29364931813},{"$f":"Q7*(VLOOKUP($A7,Salaries,35))","v":259090.89223683809},{"$f":"R7*(VLOOKUP($A7,Salaries,35))","v":193095.82937255924},{"$f":"S7*(VLOOKUP($A7,Salaries,35))","v":189303.5285922887},{"$f":"T7*(VLOOKUP($A7,Salaries,35))","v":172048.56004205794},{"$f":"U7*(VLOOKUP($A7,Salaries,35))","v":140495.71462145011},{"$f":"V7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"W7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"X7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"Y7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"Z7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AA7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AB7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AC7*(VLOOKUP($A7,Salaries,35))","v":1181802.8185145119},{"$f":"AD7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AE7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"SUM(CP7:CR7)","v":1181802.8185145119},{"$f":"AG7*(VLOOKUP($A7,Salaries,35))","v":236360.56370290241},{"$f":"AH7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AI7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AJ7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"SUM(CT7:CW7)","v":236360.56370290241},{"$f":"AL7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AM7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AN7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AO7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"SUM(CY7:DB7)","v":0},{"$f":"AQ7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AR7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AS7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"SUM(DD7:DF7)","v":0},{"$f":"AU7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AV7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AW7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AX7*(VLOOKUP($A7,Salaries,35))","v":53453.382426669967},{"$f":"AY7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"AZ7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"BA7*(VLOOKUP($A7,Salaries,35))","v":12202.329713025141},{"$f":"BB7*(VLOOKUP($A7,Salaries,35))","v":7223.4300576581045},{"$f":"BC7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"BD7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"BE7*(VLOOKUP($A7,Salaries,35))","v":65655.712139695112},{"$f":"BF7*(VLOOKUP($A7,Salaries,35))","v":0},{"$f":"BG7*(VLOOKUP($A7,Salaries,35))","v":0},0,0,{"$f":"BJ7*(VLOOKUP($A7,Salaries,35))","v":53453.382426669967},{"$f":"BK7*(VLOOKUP($A7,Salaries,35))","v":12202.329713025141},{"$f":"BL7*(VLOOKUP($A7,Salaries,35))","v":0},65673.847310460944,{"$f":"0.05*($AF7+AK7+AP7+AT7+SUM(AU7:BD7))*175*Inputs!$D$228*(1+0.0765)","v":19498.273434207043},{"$f":"SUM(DH7:EA7)","v":289362.68722141138},{"$f":"BO7*(VLOOKUP($A7,Salaries,19))","v":114007.47925833255},{"$f":"BP7*(VLOOKUP($A7,Salaries,19))","v":0},{"$f":"BQ7*(VLOOKUP($A7,Salaries,19))","v":0},{"$f":"BR7*(VLOOKUP($A7,Salaries,26))","v":0},{"$f":"BS7*(VLOOKUP($A7,Salaries,26))","v":0},{"$f":"BT7*(VLOOKUP($A7,Salaries,26))","v":0},{"$f":"BU7*(VLOOKUP($A7,Salaries,26))","v":0},{"$f":"BV7*(VLOOKUP($A7,Salaries,51))","v":53987.762194931551},{"$f":"BW7*(VLOOKUP($A7,Salaries,51))","v":0},{"$f":"BX7*(VLOOKUP($A7,Salaries,51))","v":0},{"$f":"BY7*(VLOOKUP($A7,Salaries,56))","v":40499.847950395138},{"$f":"BZ7*(VLOOKUP($A7,Salaries,56))","v":0},{"$f":"CA7*(VLOOKUP($A7,Salaries,56))","v":0},{"$f":"SUM(EC7:EO7)","v":208495.08940365922},{"$f":"Inputs!$D$152*F7+Inputs!$D$153*G7+Inputs!$D$154*H7","v":87937.259300890873},{"$f":"Inputs!$D$155*I7","v":76983.978797572287},{"$f":"'Voc Ed'!L7","v":0},{"$f":"Inputs!$D$156*$I7","v":7698.3978797572281},{"$f":"Inputs!$D$157*$I7","v":30793.591519028912},{"$f":"Inputs!$D$158*$I7","v":9867.6421188441182},{"$f":"IF(Inputs!$D$100=1,0,Activities!R7)","v":6342.8094941249992},{"$f":"SUM(EQ7:EW7)","v":219623.67911021839},{"$f":"CS7+CX7+DC7+DG7+EB7+EP7+EX7","v":2135644.8379527032}]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!I5","v":"0101005"},{"$f":"'School Reference Sheet'!J5","v":"Centennial Elementary"},{"$f":"'School Reference Sheet'!K5","v":"K-6"},{"$f":"IF(M8=1,SUM(ADM!F8:J8),IF(N8=1,SUM(ADM!F8:L8),SUM(ADM!F8:K8,0)))","v":24.173333333333332},{"$f":"ADM!S8-'School Resources'!H8-'School Resources'!F8","v":0},{"$f":"IF(SUM(ADM!N8:R8)=ADM!S8,SUM(ADM!N8:R8),IF(OR(SUM(ADM!F8:O8)=ADM!S8,SUM(ADM!G8:O8)=ADM!S8,SUM(ADM!H8:O8)=ADM!S8,SUM(ADM!I8:O8)=ADM!S8,SUM(ADM!J8:O8)=ADM!S8,SUM(ADM!K8:O8)=ADM!S8,SUM(ADM!L8:O8)=ADM!S8,SUM(ADM!M8:O8)=ADM!S8,SUM(ADM!N8:O8)=ADM!S8),0,SUM(ADM!O8:R8)))","v":0},{"$f":"SUM(ADM!$F8:$R8)","v":24.173333333333332},"F",{"$f":"IF(I8<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F8:J8)=0,SUM(ADM!O8:R8)=0,ADM!K8>0,ADM!N8>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M8:R8)=0,ADM!L8>0),1,0)","v":1},"E",{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!F8/Inputs!$D$80)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!G8/Inputs!$D$81)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!H8/Inputs!$D$82)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!I8/Inputs!$D$83)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!J8/Inputs!$D$84)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(M8=1,ADM!K8/Inputs!$D$95,ADM!K8/Inputs!$D$85))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(N8=1,ADM!L8/Inputs!$D$96,ADM!L8/Inputs!$D$86))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!M8/Inputs!$D$87)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!N8/Inputs!$D$88)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!O8/Inputs!$D$89)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!P8/Inputs!$D$90)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!Q8/Inputs!$D$91)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,ADM!R8/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N8:R8)=ADM!S8,SUM(X8:AB8),IF(OR(SUM(ADM!F8:O8)=ADM!S8,SUM(ADM!G8:O8)=ADM!S8,SUM(ADM!H8:O8)=ADM!S8,SUM(ADM!I8:O8)=ADM!S8,SUM(ADM!J8:O8)=ADM!S8,SUM(ADM!K8:O8)=ADM!S8,SUM(ADM!L8:O8)=ADM!S8,SUM(ADM!M8:O8)=ADM!S8,SUM(ADM!N8:O8)=ADM!S8),SUM(Z8:AB8),SUM(Y8:AB8)))","v":0},0,{"$f":"Inputs!$D$39*AC8","v":0},{"$f":"Inputs!$D$40*AD8","v":0},{"$f":"Inputs!$D$41*AE8","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'Voc Ed'!H8)","v":0},0,{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$72=1,$F8=0,Inputs!$D$74<=$AC8+$AG8),0,IF(AND($F8>0,$F8<=Inputs!$D$104,Inputs!$D$72=2),$F8/Inputs!$D$94-($AC8+$AG8),Inputs!$D$74-($AC8+$AG8)))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$72=1,$G8=0,Inputs!$D$75<=$AD8+$AH8),0,IF(Inputs!$D$72=2,IF(AND($G8>0,$G8<=Inputs!$D$104),$G8/Inputs!$D$94-($AD8+$AH8),Inputs!$D$75-($AD8+$AH8))))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$72=1,$H8=0,Inputs!$D$76<=$AE8+$AI8+AJ8),0,IF(Inputs!$D$72=2,IF(AND($H8>0,$H8<=Inputs!$D$104),$H8/Inputs!$D$94-($AE8+$AI8+$AJ8),Inputs!$D$76-($AE8+$AI8+$AJ8))))","v":0},{"$f":"IF(OR(J8=\"T\",K8=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O8=\"EM\",(AD8+AH8+AJ8)<Inputs!$D$75),Inputs!$D$75-(AD8+AH8+AJ8),IF(AND(O8=\"M\",(AD8+AH8+AJ8)<Inputs!$D$75),Inputs!$D$75-(AD8+AH8+AJ8),IF(AND(OR(O8=\"MH\",O8=\"H\",O8=\"EMH\"),(AD8+AE8+AH8+AI8+AJ8)<Inputs!$D$76),Inputs!$D$76-(AD8+AE8+AH8+AI8+AJ8),0)))),0))","v":0},0,{"$f":"IF($J8=\"T\",$I8/Inputs!$D$93,0)","v":0},{"$f":"IF(L8=1,(I8/7)*1.5,IF($J8=\"T\",0,IF(AND($K8=\"T\",($I8/Inputs!$D$94)>=1),$I8/Inputs!$D$94,IF(AND($K8=\"T\",($I8/Inputs!$D$94)<1),1,0))))","v":3.4533333333333331},{"$f":"'Small District Adjustment'!L8","v":0},3.4533333333333331,{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$234=0,O8=\"M\",O8=\"H\"), 0,(F8*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$234=0,O8=\"E\",O8=\"H\"), 0,(SUM(F8:G8)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",Inputs!$D$234=0,O8=\"E\",O8=\"M\"), 0,(SUM(F8:H8)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'At-Risk'!T8/100)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'At-Risk'!U8/100)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'At-Risk'!V8/100)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(AND(O8=\"E\", SUM(AX8:AZ8)<1/Inputs!$D$253*F8),1/Inputs!$D$253*F8-SUM(AX8:AZ8),IF(AND(O8=\"M\", SUM(AX8:AZ8)<1/Inputs!$D$256*SUM(F8:G8)),1/Inputs!$D$256* SUM(F8:G8)-SUM(AX8:AZ8),IF(AND(O8=\"H\",SUM(AX8:AZ8)<1/Inputs!$D$260*SUM(F8:H8)),1/Inputs!$D$260*SUM(F8:H8)-SUM(AX8:AZ8),0))))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'At-Risk'!AJ8/100)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F8:$R8)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F8:$K8)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J8:$K8)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L8:$N8)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O8:$R8)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F8:$R8)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F8:$K8)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J8:$K8)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L8:$N8)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O8:$R8)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",F8=0,Inputs!$D$247=0,O8=\"M\",O8=\"H\"),0,1/Inputs!$D$253*F8)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",G8=0,Inputs!$D$247=0,O8=\"H\",O8=\"E\"),0,IF(SUM(F8:G8)<Inputs!$D$254,1/Inputs!$D$254*SUM(F8:G8),IF(SUM(F8:G8)>Inputs!$D$257,1/Inputs!$D$257*SUM(F8:G8),1)))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",H8=0,Inputs!$D$247=0,O8=\"E\",O8=\"M\"),0,IF(SUM(F8:H8)<Inputs!$D$258,1/Inputs!$D$258*SUM(F8:H8),IF(SUM(F8:H8)>Inputs!$D$261,1/Inputs!$D$261*SUM(F8:H8),1)))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",G8=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G8)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",H8=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H8)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,'At-Risk'!S8/100)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\"),0,IF(AND(O8=\"E\",'At-Risk'!S8/100<1/Inputs!$D$253*F8),1/Inputs!$D$253*F8-'At-Risk'!S8/100,IF(AND(O8=\"M\",'At-Risk'!S8/100<1/Inputs!$D$256*SUM(F8:G8)),1/Inputs!$D$256* SUM(F8:G8)-'At-Risk'!S8/100,IF(AND(O8=\"H\",'At-Risk'!S8/100<1/Inputs!$D$260*SUM(F8:H8)),1/Inputs!$D$260*SUM(F8:H8)-'At-Risk'!S8/100,0))))","v":0},0,{"$f":"IF(OR(J8=\"T\",K8=\"T\"),0,IF(O8=\"E\",2/Inputs!$D$253*F8,IF(O8=\"M\",2/Inputs!$D$256*SUM(F8:G8),IF(O8=\"H\",5/Inputs!$D$261*SUM(F8:H8),0))))","v":0},0,{"$f":"IF(OR($J8=\"T\",$K8=\"T\",F8=0,O8=\"M\",O8=\"H\"),0,IF(F8<Inputs!$D$251,1/Inputs!$D$251*F8,1))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",G8=0,O8=\"E\",O8=\"H\"),0,IF(SUM(F8:G8)<Inputs!$D$254,1/Inputs!$D$254*SUM(F8:G8),1))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",H8=0,O8=\"E\",O8=\"M\"),0,IF(SUM(F8:H8)<Inputs!$D$258,1/Inputs!$D$258*SUM(F8:H8),1))","v":0},1,{"$f":"IF(OR($J8=\"T\",$K8=\"T\",F8=0),0,IF(AND(O8=\"E\",F8>Inputs!$D$253),(F8-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",G8=0),0,IF(AND(O8=\"M\",SUM(F8:G8)>Inputs!$D$256),(SUM(F8:G8)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",H8=0),0,IF(AND(O8=\"H\",SUM(F8:H8)>Inputs!$D$260),(SUM(F8:H8)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K8=\"T\",$J8=\"T\",O8=\"M\",O8=\"H\"),0,IF(F8<Inputs!$D$251,1/Inputs!$D$251*F8,IF(F8>Inputs!$D$253,1/Inputs!$D$253*F8,1)))","v":0},{"$f":"IF(OR($K8=\"T\",$J8=\"T\",O8=\"E\",O8=\"H\"),0,IF(SUM(F8:G8)<Inputs!$D$254,1/Inputs!$D$254*SUM(F8:G8),IF(SUM(F8:G8)>Inputs!$D$256,1/Inputs!$D$256*SUM(F8:G8),1)))","v":0},{"$f":"IF(OR($K8=\"T\",$J8=\"T\",O8=\"E\",O8=\"M\"),0,IF(SUM(F8:H8)<Inputs!$D$258,1/Inputs!$D$258*SUM(F8:H8),IF(SUM(F8:H8)>Inputs!$D$261,1/Inputs!$D$261*SUM(F8:H8),1)))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",F8=0,O8=\"M\",O8=\"H\"),0,1/Inputs!$D$253*F8)","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",G8=0,O8=\"E\",O8=\"H\"),0,1/Inputs!$D$256*SUM(F8:G8))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",H8=0,O8=\"E\",O8=\"M\"),0,4/Inputs!$D$261*SUM(F8:H8))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249449.11799112649,0,249449.11799112649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF8+AK8+AP8+AT8+SUM(AU8:BD8))*175*Inputs!$D$228*(1+0.0765)","v":3262.0311163974393},3262.0311163974393,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F8+Inputs!$D$153*G8+Inputs!$D$154*H8","v":8120.5965576790486},{"$f":"Inputs!$D$155*I8","v":7109.1120895744025},{"$f":"'Voc Ed'!L8","v":0},{"$f":"Inputs!$D$156*$I8","v":710.91120895744018},{"$f":"Inputs!$D$157*$I8","v":2843.6448358297607},{"$f":"Inputs!$D$158*$I8","v":911.23081683172893},{"$f":"IF(Inputs!$D$100=1,0,Activities!R8)","v":3644.2759156564816},23339.771424528863,373534.36659582861]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!L5","v":"0101009"},{"$f":"'School Reference Sheet'!M5","v":"Harmony Elementary"},{"$f":"'School Reference Sheet'!N5","v":"K-6"},{"$f":"IF(M9=1,SUM(ADM!F9:J9),IF(N9=1,SUM(ADM!F9:L9),SUM(ADM!F9:K9,0)))","v":32.68},{"$f":"ADM!S9-'School Resources'!H9-'School Resources'!F9","v":0},{"$f":"IF(SUM(ADM!N9:R9)=ADM!S9,SUM(ADM!N9:R9),IF(OR(SUM(ADM!F9:O9)=ADM!S9,SUM(ADM!G9:O9)=ADM!S9,SUM(ADM!H9:O9)=ADM!S9,SUM(ADM!I9:O9)=ADM!S9,SUM(ADM!J9:O9)=ADM!S9,SUM(ADM!K9:O9)=ADM!S9,SUM(ADM!L9:O9)=ADM!S9,SUM(ADM!M9:O9)=ADM!S9,SUM(ADM!N9:O9)=ADM!S9),0,SUM(ADM!O9:R9)))","v":0},{"$f":"SUM(ADM!$F9:$R9)","v":32.68},"F",{"$f":"IF(I9<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F9:J9)=0,SUM(ADM!O9:R9)=0,ADM!K9>0,ADM!N9>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M9:R9)=0,ADM!L9>0),1,0)","v":1},"E",{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!F9/Inputs!$D$80)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!G9/Inputs!$D$81)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!H9/Inputs!$D$82)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!I9/Inputs!$D$83)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!J9/Inputs!$D$84)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(M9=1,ADM!K9/Inputs!$D$95,ADM!K9/Inputs!$D$85))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(N9=1,ADM!L9/Inputs!$D$96,ADM!L9/Inputs!$D$86))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!M9/Inputs!$D$87)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!N9/Inputs!$D$88)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!O9/Inputs!$D$89)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!P9/Inputs!$D$90)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!Q9/Inputs!$D$91)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,ADM!R9/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N9:R9)=ADM!S9,SUM(X9:AB9),IF(OR(SUM(ADM!F9:O9)=ADM!S9,SUM(ADM!G9:O9)=ADM!S9,SUM(ADM!H9:O9)=ADM!S9,SUM(ADM!I9:O9)=ADM!S9,SUM(ADM!J9:O9)=ADM!S9,SUM(ADM!K9:O9)=ADM!S9,SUM(ADM!L9:O9)=ADM!S9,SUM(ADM!M9:O9)=ADM!S9,SUM(ADM!N9:O9)=ADM!S9),SUM(Z9:AB9),SUM(Y9:AB9)))","v":0},0,{"$f":"Inputs!$D$39*AC9","v":0},{"$f":"Inputs!$D$40*AD9","v":0},{"$f":"Inputs!$D$41*AE9","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'Voc Ed'!H9)","v":0},0,{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$72=1,$F9=0,Inputs!$D$74<=$AC9+$AG9),0,IF(AND($F9>0,$F9<=Inputs!$D$104,Inputs!$D$72=2),$F9/Inputs!$D$94-($AC9+$AG9),Inputs!$D$74-($AC9+$AG9)))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$72=1,$G9=0,Inputs!$D$75<=$AD9+$AH9),0,IF(Inputs!$D$72=2,IF(AND($G9>0,$G9<=Inputs!$D$104),$G9/Inputs!$D$94-($AD9+$AH9),Inputs!$D$75-($AD9+$AH9))))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$72=1,$H9=0,Inputs!$D$76<=$AE9+$AI9+AJ9),0,IF(Inputs!$D$72=2,IF(AND($H9>0,$H9<=Inputs!$D$104),$H9/Inputs!$D$94-($AE9+$AI9+$AJ9),Inputs!$D$76-($AE9+$AI9+$AJ9))))","v":0},{"$f":"IF(OR(J9=\"T\",K9=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O9=\"EM\",(AD9+AH9+AJ9)<Inputs!$D$75),Inputs!$D$75-(AD9+AH9+AJ9),IF(AND(O9=\"M\",(AD9+AH9+AJ9)<Inputs!$D$75),Inputs!$D$75-(AD9+AH9+AJ9),IF(AND(OR(O9=\"MH\",O9=\"H\",O9=\"EMH\"),(AD9+AE9+AH9+AI9+AJ9)<Inputs!$D$76),Inputs!$D$76-(AD9+AE9+AH9+AI9+AJ9),0)))),0))","v":0},0,{"$f":"IF($J9=\"T\",$I9/Inputs!$D$93,0)","v":0},{"$f":"IF(L9=1,(I9/7)*1.5,IF($J9=\"T\",0,IF(AND($K9=\"T\",($I9/Inputs!$D$94)>=1),$I9/Inputs!$D$94,IF(AND($K9=\"T\",($I9/Inputs!$D$94)<1),1,0))))","v":4.6685714285714282},{"$f":"'Small District Adjustment'!L9","v":0},4.6685714285714282,{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$234=0,O9=\"M\",O9=\"H\"), 0,(F9*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$234=0,O9=\"E\",O9=\"H\"), 0,(SUM(F9:G9)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",Inputs!$D$234=0,O9=\"E\",O9=\"M\"), 0,(SUM(F9:H9)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'At-Risk'!T9/100)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'At-Risk'!U9/100)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'At-Risk'!V9/100)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(AND(O9=\"E\", SUM(AX9:AZ9)<1/Inputs!$D$253*F9),1/Inputs!$D$253*F9-SUM(AX9:AZ9),IF(AND(O9=\"M\", SUM(AX9:AZ9)<1/Inputs!$D$256*SUM(F9:G9)),1/Inputs!$D$256* SUM(F9:G9)-SUM(AX9:AZ9),IF(AND(O9=\"H\",SUM(AX9:AZ9)<1/Inputs!$D$260*SUM(F9:H9)),1/Inputs!$D$260*SUM(F9:H9)-SUM(AX9:AZ9),0))))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'At-Risk'!AJ9/100)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F9:$R9)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F9:$K9)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J9:$K9)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L9:$N9)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O9:$R9)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F9:$R9)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F9:$K9)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J9:$K9)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L9:$N9)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O9:$R9)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",F9=0,Inputs!$D$247=0,O9=\"M\",O9=\"H\"),0,1/Inputs!$D$253*F9)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",G9=0,Inputs!$D$247=0,O9=\"H\",O9=\"E\"),0,IF(SUM(F9:G9)<Inputs!$D$254,1/Inputs!$D$254*SUM(F9:G9),IF(SUM(F9:G9)>Inputs!$D$257,1/Inputs!$D$257*SUM(F9:G9),1)))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",H9=0,Inputs!$D$247=0,O9=\"E\",O9=\"M\"),0,IF(SUM(F9:H9)<Inputs!$D$258,1/Inputs!$D$258*SUM(F9:H9),IF(SUM(F9:H9)>Inputs!$D$261,1/Inputs!$D$261*SUM(F9:H9),1)))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",G9=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G9)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",H9=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H9)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,'At-Risk'!S9/100)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\"),0,IF(AND(O9=\"E\",'At-Risk'!S9/100<1/Inputs!$D$253*F9),1/Inputs!$D$253*F9-'At-Risk'!S9/100,IF(AND(O9=\"M\",'At-Risk'!S9/100<1/Inputs!$D$256*SUM(F9:G9)),1/Inputs!$D$256* SUM(F9:G9)-'At-Risk'!S9/100,IF(AND(O9=\"H\",'At-Risk'!S9/100<1/Inputs!$D$260*SUM(F9:H9)),1/Inputs!$D$260*SUM(F9:H9)-'At-Risk'!S9/100,0))))","v":0},0,{"$f":"IF(OR(J9=\"T\",K9=\"T\"),0,IF(O9=\"E\",2/Inputs!$D$253*F9,IF(O9=\"M\",2/Inputs!$D$256*SUM(F9:G9),IF(O9=\"H\",5/Inputs!$D$261*SUM(F9:H9),0))))","v":0},0,{"$f":"IF(OR($J9=\"T\",$K9=\"T\",F9=0,O9=\"M\",O9=\"H\"),0,IF(F9<Inputs!$D$251,1/Inputs!$D$251*F9,1))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",G9=0,O9=\"E\",O9=\"H\"),0,IF(SUM(F9:G9)<Inputs!$D$254,1/Inputs!$D$254*SUM(F9:G9),1))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",H9=0,O9=\"E\",O9=\"M\"),0,IF(SUM(F9:H9)<Inputs!$D$258,1/Inputs!$D$258*SUM(F9:H9),1))","v":0},1,{"$f":"IF(OR($J9=\"T\",$K9=\"T\",F9=0),0,IF(AND(O9=\"E\",F9>Inputs!$D$253),(F9-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",G9=0),0,IF(AND(O9=\"M\",SUM(F9:G9)>Inputs!$D$256),(SUM(F9:G9)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",H9=0),0,IF(AND(O9=\"H\",SUM(F9:H9)>Inputs!$D$260),(SUM(F9:H9)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K9=\"T\",$J9=\"T\",O9=\"M\",O9=\"H\"),0,IF(F9<Inputs!$D$251,1/Inputs!$D$251*F9,IF(F9>Inputs!$D$253,1/Inputs!$D$253*F9,1)))","v":0},{"$f":"IF(OR($K9=\"T\",$J9=\"T\",O9=\"E\",O9=\"H\"),0,IF(SUM(F9:G9)<Inputs!$D$254,1/Inputs!$D$254*SUM(F9:G9),IF(SUM(F9:G9)>Inputs!$D$256,1/Inputs!$D$256*SUM(F9:G9),1)))","v":0},{"$f":"IF(OR($K9=\"T\",$J9=\"T\",O9=\"E\",O9=\"M\"),0,IF(SUM(F9:H9)<Inputs!$D$258,1/Inputs!$D$258*SUM(F9:H9),IF(SUM(F9:H9)>Inputs!$D$261,1/Inputs!$D$261*SUM(F9:H9),1)))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",F9=0,O9=\"M\",O9=\"H\"),0,1/Inputs!$D$253*F9)","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",G9=0,O9=\"E\",O9=\"H\"),0,1/Inputs!$D$256*SUM(F9:G9))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",H9=0,O9=\"E\",O9=\"M\"),0,4/Inputs!$D$261*SUM(F9:H9))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,337230.99183466687,0,337230.99183466687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF9+AK9+AP9+AT9+SUM(AU9:BD9))*175*Inputs!$D$228*(1+0.0765)","v":4409.9494022559975},4409.9494022559975,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F9+Inputs!$D$153*G9+Inputs!$D$154*H9","v":10978.25822552198},{"$f":"Inputs!$D$155*I9","v":9610.8294161869053},{"$f":"'Voc Ed'!L9","v":0},{"$f":"Inputs!$D$156*$I9","v":961.0829416186906},{"$f":"Inputs!$D$157*$I9","v":3844.3317664747624},{"$f":"Inputs!$D$158*$I9","v":1231.8956051045602},{"$f":"IF(Inputs!$D$100=1,0,Activities!R9)","v":2328.7196679575554},28955.117622864454,468079.5049235631]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!O5","v":"0101015"},{"$f":"'School Reference Sheet'!P5","v":"Rock River Elementary"},{"$f":"'School Reference Sheet'!Q5","v":"P-6"},{"$f":"IF(M10=1,SUM(ADM!F10:J10),IF(N10=1,SUM(ADM!F10:L10),SUM(ADM!F10:K10,0)))","v":35.547333333333334},{"$f":"ADM!S10-'School Resources'!H10-'School Resources'!F10","v":0},{"$f":"IF(SUM(ADM!N10:R10)=ADM!S10,SUM(ADM!N10:R10),IF(OR(SUM(ADM!F10:O10)=ADM!S10,SUM(ADM!G10:O10)=ADM!S10,SUM(ADM!H10:O10)=ADM!S10,SUM(ADM!I10:O10)=ADM!S10,SUM(ADM!J10:O10)=ADM!S10,SUM(ADM!K10:O10)=ADM!S10,SUM(ADM!L10:O10)=ADM!S10,SUM(ADM!M10:O10)=ADM!S10,SUM(ADM!N10:O10)=ADM!S10),0,SUM(ADM!O10:R10)))","v":0},{"$f":"SUM(ADM!$F10:$R10)","v":35.547333333333334},"F",{"$f":"IF(I10<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F10:J10)=0,SUM(ADM!O10:R10)=0,ADM!K10>0,ADM!N10>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M10:R10)=0,ADM!L10>0),1,0)","v":1},"E",{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!F10/Inputs!$D$80)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!G10/Inputs!$D$81)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!H10/Inputs!$D$82)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!I10/Inputs!$D$83)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!J10/Inputs!$D$84)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(M10=1,ADM!K10/Inputs!$D$95,ADM!K10/Inputs!$D$85))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(N10=1,ADM!L10/Inputs!$D$96,ADM!L10/Inputs!$D$86))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!M10/Inputs!$D$87)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!N10/Inputs!$D$88)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!O10/Inputs!$D$89)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!P10/Inputs!$D$90)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!Q10/Inputs!$D$91)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,ADM!R10/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N10:R10)=ADM!S10,SUM(X10:AB10),IF(OR(SUM(ADM!F10:O10)=ADM!S10,SUM(ADM!G10:O10)=ADM!S10,SUM(ADM!H10:O10)=ADM!S10,SUM(ADM!I10:O10)=ADM!S10,SUM(ADM!J10:O10)=ADM!S10,SUM(ADM!K10:O10)=ADM!S10,SUM(ADM!L10:O10)=ADM!S10,SUM(ADM!M10:O10)=ADM!S10,SUM(ADM!N10:O10)=ADM!S10),SUM(Z10:AB10),SUM(Y10:AB10)))","v":0},0,{"$f":"Inputs!$D$39*AC10","v":0},{"$f":"Inputs!$D$40*AD10","v":0},{"$f":"Inputs!$D$41*AE10","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'Voc Ed'!H10)","v":0},0,{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$72=1,$F10=0,Inputs!$D$74<=$AC10+$AG10),0,IF(AND($F10>0,$F10<=Inputs!$D$104,Inputs!$D$72=2),$F10/Inputs!$D$94-($AC10+$AG10),Inputs!$D$74-($AC10+$AG10)))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$72=1,$G10=0,Inputs!$D$75<=$AD10+$AH10),0,IF(Inputs!$D$72=2,IF(AND($G10>0,$G10<=Inputs!$D$104),$G10/Inputs!$D$94-($AD10+$AH10),Inputs!$D$75-($AD10+$AH10))))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$72=1,$H10=0,Inputs!$D$76<=$AE10+$AI10+AJ10),0,IF(Inputs!$D$72=2,IF(AND($H10>0,$H10<=Inputs!$D$104),$H10/Inputs!$D$94-($AE10+$AI10+$AJ10),Inputs!$D$76-($AE10+$AI10+$AJ10))))","v":0},{"$f":"IF(OR(J10=\"T\",K10=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O10=\"EM\",(AD10+AH10+AJ10)<Inputs!$D$75),Inputs!$D$75-(AD10+AH10+AJ10),IF(AND(O10=\"M\",(AD10+AH10+AJ10)<Inputs!$D$75),Inputs!$D$75-(AD10+AH10+AJ10),IF(AND(OR(O10=\"MH\",O10=\"H\",O10=\"EMH\"),(AD10+AE10+AH10+AI10+AJ10)<Inputs!$D$76),Inputs!$D$76-(AD10+AE10+AH10+AI10+AJ10),0)))),0))","v":0},0,{"$f":"IF($J10=\"T\",$I10/Inputs!$D$93,0)","v":0},{"$f":"IF(L10=1,(I10/7)*1.5,IF($J10=\"T\",0,IF(AND($K10=\"T\",($I10/Inputs!$D$94)>=1),$I10/Inputs!$D$94,IF(AND($K10=\"T\",($I10/Inputs!$D$94)<1),1,0))))","v":5.0781904761904766},{"$f":"'Small District Adjustment'!L10","v":0},5.0781904761904766,{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$234=0,O10=\"M\",O10=\"H\"), 0,(F10*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$234=0,O10=\"E\",O10=\"H\"), 0,(SUM(F10:G10)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",Inputs!$D$234=0,O10=\"E\",O10=\"M\"), 0,(SUM(F10:H10)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'At-Risk'!T10/100)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'At-Risk'!U10/100)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'At-Risk'!V10/100)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(AND(O10=\"E\", SUM(AX10:AZ10)<1/Inputs!$D$253*F10),1/Inputs!$D$253*F10-SUM(AX10:AZ10),IF(AND(O10=\"M\", SUM(AX10:AZ10)<1/Inputs!$D$256*SUM(F10:G10)),1/Inputs!$D$256* SUM(F10:G10)-SUM(AX10:AZ10),IF(AND(O10=\"H\",SUM(AX10:AZ10)<1/Inputs!$D$260*SUM(F10:H10)),1/Inputs!$D$260*SUM(F10:H10)-SUM(AX10:AZ10),0))))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'At-Risk'!AJ10/100)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F10:$R10)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F10:$K10)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J10:$K10)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L10:$N10)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O10:$R10)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F10:$R10)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F10:$K10)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J10:$K10)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L10:$N10)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O10:$R10)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",F10=0,Inputs!$D$247=0,O10=\"M\",O10=\"H\"),0,1/Inputs!$D$253*F10)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",G10=0,Inputs!$D$247=0,O10=\"H\",O10=\"E\"),0,IF(SUM(F10:G10)<Inputs!$D$254,1/Inputs!$D$254*SUM(F10:G10),IF(SUM(F10:G10)>Inputs!$D$257,1/Inputs!$D$257*SUM(F10:G10),1)))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",H10=0,Inputs!$D$247=0,O10=\"E\",O10=\"M\"),0,IF(SUM(F10:H10)<Inputs!$D$258,1/Inputs!$D$258*SUM(F10:H10),IF(SUM(F10:H10)>Inputs!$D$261,1/Inputs!$D$261*SUM(F10:H10),1)))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",G10=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G10)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",H10=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H10)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,'At-Risk'!S10/100)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\"),0,IF(AND(O10=\"E\",'At-Risk'!S10/100<1/Inputs!$D$253*F10),1/Inputs!$D$253*F10-'At-Risk'!S10/100,IF(AND(O10=\"M\",'At-Risk'!S10/100<1/Inputs!$D$256*SUM(F10:G10)),1/Inputs!$D$256* SUM(F10:G10)-'At-Risk'!S10/100,IF(AND(O10=\"H\",'At-Risk'!S10/100<1/Inputs!$D$260*SUM(F10:H10)),1/Inputs!$D$260*SUM(F10:H10)-'At-Risk'!S10/100,0))))","v":0},0,{"$f":"IF(OR(J10=\"T\",K10=\"T\"),0,IF(O10=\"E\",2/Inputs!$D$253*F10,IF(O10=\"M\",2/Inputs!$D$256*SUM(F10:G10),IF(O10=\"H\",5/Inputs!$D$261*SUM(F10:H10),0))))","v":0},0,{"$f":"IF(OR($J10=\"T\",$K10=\"T\",F10=0,O10=\"M\",O10=\"H\"),0,IF(F10<Inputs!$D$251,1/Inputs!$D$251*F10,1))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",G10=0,O10=\"E\",O10=\"H\"),0,IF(SUM(F10:G10)<Inputs!$D$254,1/Inputs!$D$254*SUM(F10:G10),1))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",H10=0,O10=\"E\",O10=\"M\"),0,IF(SUM(F10:H10)<Inputs!$D$258,1/Inputs!$D$258*SUM(F10:H10),1))","v":0},1,{"$f":"IF(OR($J10=\"T\",$K10=\"T\",F10=0),0,IF(AND(O10=\"E\",F10>Inputs!$D$253),(F10-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",G10=0),0,IF(AND(O10=\"M\",SUM(F10:G10)>Inputs!$D$256),(SUM(F10:G10)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",H10=0),0,IF(AND(O10=\"H\",SUM(F10:H10)>Inputs!$D$260),(SUM(F10:H10)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K10=\"T\",$J10=\"T\",O10=\"M\",O10=\"H\"),0,IF(F10<Inputs!$D$251,1/Inputs!$D$251*F10,IF(F10>Inputs!$D$253,1/Inputs!$D$253*F10,1)))","v":0},{"$f":"IF(OR($K10=\"T\",$J10=\"T\",O10=\"E\",O10=\"H\"),0,IF(SUM(F10:G10)<Inputs!$D$254,1/Inputs!$D$254*SUM(F10:G10),IF(SUM(F10:G10)>Inputs!$D$256,1/Inputs!$D$256*SUM(F10:G10),1)))","v":0},{"$f":"IF(OR($K10=\"T\",$J10=\"T\",O10=\"E\",O10=\"M\"),0,IF(SUM(F10:H10)<Inputs!$D$258,1/Inputs!$D$258*SUM(F10:H10),IF(SUM(F10:H10)>Inputs!$D$261,1/Inputs!$D$261*SUM(F10:H10),1)))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",F10=0,O10=\"M\",O10=\"H\"),0,1/Inputs!$D$253*F10)","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",G10=0,O10=\"E\",O10=\"H\"),0,1/Inputs!$D$256*SUM(F10:G10))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",H10=0,O10=\"E\",O10=\"M\"),0,4/Inputs!$D$261*SUM(F10:H10))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,366819.53724227409,0,366819.53724227409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF10+AK10+AP10+AT10+SUM(AU10:BD10))*175*Inputs!$D$228*(1+0.0765)","v":4796.8770313686682},4796.8770313686682,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F10+Inputs!$D$153*G10+Inputs!$D$154*H10","v":11941.487287700073},{"$f":"Inputs!$D$155*I10","v":10454.080687484742},{"$f":"'Voc Ed'!L10","v":0},{"$f":"Inputs!$D$156*$I10","v":1045.4080687484741},{"$f":"Inputs!$D$157*$I10","v":4181.6322749938963},{"$f":"Inputs!$D$158*$I10","v":1339.9817535654888},{"$f":"IF(Inputs!$D$100=1,0,Activities!R10)","v":5402.0096799301118},34364.599752422786,503464.46008984139]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!R5","v":"0101017"},{"$f":"'School Reference Sheet'!S5","v":"Slade Elementary"},{"$f":"'School Reference Sheet'!T5","v":"P-5"},{"$f":"IF(M11=1,SUM(ADM!F11:J11),IF(N11=1,SUM(ADM!F11:L11),SUM(ADM!F11:K11,0)))","v":309.38400000000001},{"$f":"ADM!S11-'School Resources'!H11-'School Resources'!F11","v":0},{"$f":"IF(SUM(ADM!N11:R11)=ADM!S11,SUM(ADM!N11:R11),IF(OR(SUM(ADM!F11:O11)=ADM!S11,SUM(ADM!G11:O11)=ADM!S11,SUM(ADM!H11:O11)=ADM!S11,SUM(ADM!I11:O11)=ADM!S11,SUM(ADM!J11:O11)=ADM!S11,SUM(ADM!K11:O11)=ADM!S11,SUM(ADM!L11:O11)=ADM!S11,SUM(ADM!M11:O11)=ADM!S11,SUM(ADM!N11:O11)=ADM!S11),0,SUM(ADM!O11:R11)))","v":0},{"$f":"SUM(ADM!$F11:$R11)","v":309.38400000000001},"F",{"$f":"IF(I11<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F11:J11)=0,SUM(ADM!O11:R11)=0,ADM!K11>0,ADM!N11>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M11:R11)=0,ADM!L11>0),1,0)","v":0},"E",{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!F11/Inputs!$D$80)","v":3.8078750000000001},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!G11/Inputs!$D$81)","v":3.3685624999999999},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!H11/Inputs!$D$82)","v":3.3443125},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!I11/Inputs!$D$83)","v":3.1993125},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!J11/Inputs!$D$84)","v":2.9046249999999998},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(M11=1,ADM!K11/Inputs!$D$95,ADM!K11/Inputs!$D$85))","v":2.7118125000000002},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(N11=1,ADM!L11/Inputs!$D$96,ADM!L11/Inputs!$D$86))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!M11/Inputs!$D$87)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!N11/Inputs!$D$88)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!O11/Inputs!$D$89)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!P11/Inputs!$D$90)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!Q11/Inputs!$D$91)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,ADM!R11/Inputs!$D$92)","v":0},19.336500000000001,0,{"$f":"IF(SUM(ADM!N11:R11)=ADM!S11,SUM(X11:AB11),IF(OR(SUM(ADM!F11:O11)=ADM!S11,SUM(ADM!G11:O11)=ADM!S11,SUM(ADM!H11:O11)=ADM!S11,SUM(ADM!I11:O11)=ADM!S11,SUM(ADM!J11:O11)=ADM!S11,SUM(ADM!K11:O11)=ADM!S11,SUM(ADM!L11:O11)=ADM!S11,SUM(ADM!M11:O11)=ADM!S11,SUM(ADM!N11:O11)=ADM!S11),SUM(Z11:AB11),SUM(Y11:AB11)))","v":0},19.336500000000001,{"$f":"Inputs!$D$39*AC11","v":3.8673000000000002},{"$f":"Inputs!$D$40*AD11","v":0},{"$f":"Inputs!$D$41*AE11","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'Voc Ed'!H11)","v":0},3.8673000000000002,{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$72=1,$F11=0,Inputs!$D$74<=$AC11+$AG11),0,IF(AND($F11>0,$F11<=Inputs!$D$104,Inputs!$D$72=2),$F11/Inputs!$D$94-($AC11+$AG11),Inputs!$D$74-($AC11+$AG11)))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$72=1,$G11=0,Inputs!$D$75<=$AD11+$AH11),0,IF(Inputs!$D$72=2,IF(AND($G11>0,$G11<=Inputs!$D$104),$G11/Inputs!$D$94-($AD11+$AH11),Inputs!$D$75-($AD11+$AH11))))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$72=1,$H11=0,Inputs!$D$76<=$AE11+$AI11+AJ11),0,IF(Inputs!$D$72=2,IF(AND($H11>0,$H11<=Inputs!$D$104),$H11/Inputs!$D$94-($AE11+$AI11+$AJ11),Inputs!$D$76-($AE11+$AI11+$AJ11))))","v":0},{"$f":"IF(OR(J11=\"T\",K11=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O11=\"EM\",(AD11+AH11+AJ11)<Inputs!$D$75),Inputs!$D$75-(AD11+AH11+AJ11),IF(AND(O11=\"M\",(AD11+AH11+AJ11)<Inputs!$D$75),Inputs!$D$75-(AD11+AH11+AJ11),IF(AND(OR(O11=\"MH\",O11=\"H\",O11=\"EMH\"),(AD11+AE11+AH11+AI11+AJ11)<Inputs!$D$76),Inputs!$D$76-(AD11+AE11+AH11+AI11+AJ11),0)))),0))","v":0},0,{"$f":"IF($J11=\"T\",$I11/Inputs!$D$93,0)","v":0},{"$f":"IF(L11=1,(I11/7)*1.5,IF($J11=\"T\",0,IF(AND($K11=\"T\",($I11/Inputs!$D$94)>=1),$I11/Inputs!$D$94,IF(AND($K11=\"T\",($I11/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L11","v":0},0,{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$234=0,O11=\"M\",O11=\"H\"), 0,(F11*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$234=0,O11=\"E\",O11=\"H\"), 0,(SUM(F11:G11)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",Inputs!$D$234=0,O11=\"E\",O11=\"M\"), 0,(SUM(F11:H11)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'At-Risk'!T11/100)","v":1.6},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'At-Risk'!U11/100)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'At-Risk'!V11/100)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(AND(O11=\"E\", SUM(AX11:AZ11)<1/Inputs!$D$253*F11),1/Inputs!$D$253*F11-SUM(AX11:AZ11),IF(AND(O11=\"M\", SUM(AX11:AZ11)<1/Inputs!$D$256*SUM(F11:G11)),1/Inputs!$D$256* SUM(F11:G11)-SUM(AX11:AZ11),IF(AND(O11=\"H\",SUM(AX11:AZ11)<1/Inputs!$D$260*SUM(F11:H11)),1/Inputs!$D$260*SUM(F11:H11)-SUM(AX11:AZ11),0))))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'At-Risk'!AJ11/100)","v":0.5},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F11:$R11)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F11:$K11)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J11:$K11)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L11:$N11)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O11:$R11)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F11:$R11)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F11:$K11)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J11:$K11)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L11:$N11)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O11:$R11)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",F11=0,Inputs!$D$247=0,O11=\"M\",O11=\"H\"),0,1/Inputs!$D$253*F11)","v":1.0742499999999999},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",G11=0,Inputs!$D$247=0,O11=\"H\",O11=\"E\"),0,IF(SUM(F11:G11)<Inputs!$D$254,1/Inputs!$D$254*SUM(F11:G11),IF(SUM(F11:G11)>Inputs!$D$257,1/Inputs!$D$257*SUM(F11:G11),1)))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",H11=0,Inputs!$D$247=0,O11=\"E\",O11=\"M\"),0,IF(SUM(F11:H11)<Inputs!$D$258,1/Inputs!$D$258*SUM(F11:H11),IF(SUM(F11:H11)>Inputs!$D$261,1/Inputs!$D$261*SUM(F11:H11),1)))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",G11=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G11)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",H11=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H11)","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,'At-Risk'!S11/100)","v":1.6},{"$f":"IF(OR($J11=\"T\",$K11=\"T\"),0,IF(AND(O11=\"E\",'At-Risk'!S11/100<1/Inputs!$D$253*F11),1/Inputs!$D$253*F11-'At-Risk'!S11/100,IF(AND(O11=\"M\",'At-Risk'!S11/100<1/Inputs!$D$256*SUM(F11:G11)),1/Inputs!$D$256* SUM(F11:G11)-'At-Risk'!S11/100,IF(AND(O11=\"H\",'At-Risk'!S11/100<1/Inputs!$D$260*SUM(F11:H11)),1/Inputs!$D$260*SUM(F11:H11)-'At-Risk'!S11/100,0))))","v":0},0,{"$f":"IF(OR(J11=\"T\",K11=\"T\"),0,IF(O11=\"E\",2/Inputs!$D$253*F11,IF(O11=\"M\",2/Inputs!$D$256*SUM(F11:G11),IF(O11=\"H\",5/Inputs!$D$261*SUM(F11:H11),0))))","v":2.1484999999999999},6.9227500000000006,{"$f":"IF(OR($J11=\"T\",$K11=\"T\",F11=0,O11=\"M\",O11=\"H\"),0,IF(F11<Inputs!$D$251,1/Inputs!$D$251*F11,1))","v":1},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",G11=0,O11=\"E\",O11=\"H\"),0,IF(SUM(F11:G11)<Inputs!$D$254,1/Inputs!$D$254*SUM(F11:G11),1))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",H11=0,O11=\"E\",O11=\"M\"),0,IF(SUM(F11:H11)<Inputs!$D$258,1/Inputs!$D$258*SUM(F11:H11),1))","v":0},0,{"$f":"IF(OR($J11=\"T\",$K11=\"T\",F11=0),0,IF(AND(O11=\"E\",F11>Inputs!$D$253),(F11-Inputs!$D$253)*1/Inputs!$D$253,0))","v":7.4250000000000052E-2},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",G11=0),0,IF(AND(O11=\"M\",SUM(F11:G11)>Inputs!$D$256),(SUM(F11:G11)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",H11=0),0,IF(AND(O11=\"H\",SUM(F11:H11)>Inputs!$D$260),(SUM(F11:H11)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K11=\"T\",$J11=\"T\",O11=\"M\",O11=\"H\"),0,IF(F11<Inputs!$D$251,1/Inputs!$D$251*F11,IF(F11>Inputs!$D$253,1/Inputs!$D$253*F11,1)))","v":1.0742499999999999},{"$f":"IF(OR($K11=\"T\",$J11=\"T\",O11=\"E\",O11=\"H\"),0,IF(SUM(F11:G11)<Inputs!$D$254,1/Inputs!$D$254*SUM(F11:G11),IF(SUM(F11:G11)>Inputs!$D$256,1/Inputs!$D$256*SUM(F11:G11),1)))","v":0},{"$f":"IF(OR($K11=\"T\",$J11=\"T\",O11=\"E\",O11=\"M\"),0,IF(SUM(F11:H11)<Inputs!$D$258,1/Inputs!$D$258*SUM(F11:H11),IF(SUM(F11:H11)>Inputs!$D$261,1/Inputs!$D$261*SUM(F11:H11),1)))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",F11=0,O11=\"M\",O11=\"H\"),0,1/Inputs!$D$253*F11)","v":1.0742499999999999},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",G11=0,O11=\"E\",O11=\"H\"),0,1/Inputs!$D$256*SUM(F11:G11))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",H11=0,O11=\"E\",O11=\"M\"),0,4/Inputs!$D$261*SUM(F11:H11))","v":0},3.2227500000000004,275059.18730804854,243325.75613599925,241574.07434701719,231100.10076341292,209813.55531225167,195885.87923232967,0,0,0,0,0,0,0,1396758.5530990593,0,0,1396758.5530990593,279351.71061981184,0,0,0,279351.71061981184,0,0,0,0,0,0,0,0,0,0,0,0,115574.88092252967,0,0,0,36117.150288290519,0,0,77597.697394392177,0,0,0,0,115574.88092252967,0,0,77619.131134845549,{"$f":"0.05*($AF11+AK11+AP11+AT11+SUM(AU11:BD11))*175*Inputs!$D$228*(1+0.0765)","v":23902.060703599676},446385.80136618722,114007.47925833255,0,0,0,7238.1458702353602,0,0,57996.353537905212,0,0,47866.28372999702,0,0,227108.26239647015,{"$f":"Inputs!$D$152*F11+Inputs!$D$153*G11+Inputs!$D$154*H11","v":103931.99029513136},{"$f":"Inputs!$D$155*I11","v":90986.439660268356},{"$f":"'Voc Ed'!L11","v":0},{"$f":"Inputs!$D$156*$I11","v":9098.6439660268352},{"$f":"Inputs!$D$157*$I11","v":36394.575864107341},{"$f":"Inputs!$D$158*$I11","v":11662.447671042512},{"$f":"IF(Inputs!$D$100=1,0,Activities!R11)","v":7496.4903390000009},259570.58779557643,2609174.9152771053]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!U5","v":"0101020"},{"$f":"'School Reference Sheet'!V5","v":"Velma Linford Elementary"},{"$f":"'School Reference Sheet'!W5","v":"P-6"},{"$f":"IF(M12=1,SUM(ADM!F12:J12),IF(N12=1,SUM(ADM!F12:L12),SUM(ADM!F12:K12,0)))","v":381.96600000000001},{"$f":"ADM!S12-'School Resources'!H12-'School Resources'!F12","v":0},{"$f":"IF(SUM(ADM!N12:R12)=ADM!S12,SUM(ADM!N12:R12),IF(OR(SUM(ADM!F12:O12)=ADM!S12,SUM(ADM!G12:O12)=ADM!S12,SUM(ADM!H12:O12)=ADM!S12,SUM(ADM!I12:O12)=ADM!S12,SUM(ADM!J12:O12)=ADM!S12,SUM(ADM!K12:O12)=ADM!S12,SUM(ADM!L12:O12)=ADM!S12,SUM(ADM!M12:O12)=ADM!S12,SUM(ADM!N12:O12)=ADM!S12),0,SUM(ADM!O12:R12)))","v":0},{"$f":"SUM(ADM!$F12:$R12)","v":381.96600000000001},"F",{"$f":"IF(I12<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F12:J12)=0,SUM(ADM!O12:R12)=0,ADM!K12>0,ADM!N12>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M12:R12)=0,ADM!L12>0),1,0)","v":1},"E",{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!F12/Inputs!$D$80)","v":3.9056041666666665},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!G12/Inputs!$D$81)","v":3.5038125},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!H12/Inputs!$D$82)","v":3.9125000000000001},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!I12/Inputs!$D$83)","v":3.2513124999999996},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!J12/Inputs!$D$84)","v":3.1675},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(M12=1,ADM!K12/Inputs!$D$95,ADM!K12/Inputs!$D$85))","v":3.1455833333333332},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(N12=1,ADM!L12/Inputs!$D$96,ADM!L12/Inputs!$D$86))","v":2.9865625000000002},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!M12/Inputs!$D$87)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!N12/Inputs!$D$88)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!O12/Inputs!$D$89)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!P12/Inputs!$D$90)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!Q12/Inputs!$D$91)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,ADM!R12/Inputs!$D$92)","v":0},23.872875000000001,0,{"$f":"IF(SUM(ADM!N12:R12)=ADM!S12,SUM(X12:AB12),IF(OR(SUM(ADM!F12:O12)=ADM!S12,SUM(ADM!G12:O12)=ADM!S12,SUM(ADM!H12:O12)=ADM!S12,SUM(ADM!I12:O12)=ADM!S12,SUM(ADM!J12:O12)=ADM!S12,SUM(ADM!K12:O12)=ADM!S12,SUM(ADM!L12:O12)=ADM!S12,SUM(ADM!M12:O12)=ADM!S12,SUM(ADM!N12:O12)=ADM!S12),SUM(Z12:AB12),SUM(Y12:AB12)))","v":0},23.872875000000001,{"$f":"Inputs!$D$39*AC12","v":4.7745750000000005},{"$f":"Inputs!$D$40*AD12","v":0},{"$f":"Inputs!$D$41*AE12","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'Voc Ed'!H12)","v":0},4.7745750000000005,{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$72=1,$F12=0,Inputs!$D$74<=$AC12+$AG12),0,IF(AND($F12>0,$F12<=Inputs!$D$104,Inputs!$D$72=2),$F12/Inputs!$D$94-($AC12+$AG12),Inputs!$D$74-($AC12+$AG12)))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$72=1,$G12=0,Inputs!$D$75<=$AD12+$AH12),0,IF(Inputs!$D$72=2,IF(AND($G12>0,$G12<=Inputs!$D$104),$G12/Inputs!$D$94-($AD12+$AH12),Inputs!$D$75-($AD12+$AH12))))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$72=1,$H12=0,Inputs!$D$76<=$AE12+$AI12+AJ12),0,IF(Inputs!$D$72=2,IF(AND($H12>0,$H12<=Inputs!$D$104),$H12/Inputs!$D$94-($AE12+$AI12+$AJ12),Inputs!$D$76-($AE12+$AI12+$AJ12))))","v":0},{"$f":"IF(OR(J12=\"T\",K12=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O12=\"EM\",(AD12+AH12+AJ12)<Inputs!$D$75),Inputs!$D$75-(AD12+AH12+AJ12),IF(AND(O12=\"M\",(AD12+AH12+AJ12)<Inputs!$D$75),Inputs!$D$75-(AD12+AH12+AJ12),IF(AND(OR(O12=\"MH\",O12=\"H\",O12=\"EMH\"),(AD12+AE12+AH12+AI12+AJ12)<Inputs!$D$76),Inputs!$D$76-(AD12+AE12+AH12+AI12+AJ12),0)))),0))","v":0},0,{"$f":"IF($J12=\"T\",$I12/Inputs!$D$93,0)","v":0},{"$f":"IF(L12=1,(I12/7)*1.5,IF($J12=\"T\",0,IF(AND($K12=\"T\",($I12/Inputs!$D$94)>=1),$I12/Inputs!$D$94,IF(AND($K12=\"T\",($I12/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L12","v":0},0,{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$234=0,O12=\"M\",O12=\"H\"), 0,(F12*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$234=0,O12=\"E\",O12=\"H\"), 0,(SUM(F12:G12)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",Inputs!$D$234=0,O12=\"E\",O12=\"M\"), 0,(SUM(F12:H12)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'At-Risk'!T12/100)","v":1.8},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'At-Risk'!U12/100)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'At-Risk'!V12/100)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(AND(O12=\"E\", SUM(AX12:AZ12)<1/Inputs!$D$253*F12),1/Inputs!$D$253*F12-SUM(AX12:AZ12),IF(AND(O12=\"M\", SUM(AX12:AZ12)<1/Inputs!$D$256*SUM(F12:G12)),1/Inputs!$D$256* SUM(F12:G12)-SUM(AX12:AZ12),IF(AND(O12=\"H\",SUM(AX12:AZ12)<1/Inputs!$D$260*SUM(F12:H12)),1/Inputs!$D$260*SUM(F12:H12)-SUM(AX12:AZ12),0))))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'At-Risk'!AJ12/100)","v":0.28000000000000003},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F12:$R12)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F12:$K12)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J12:$K12)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L12:$N12)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O12:$R12)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F12:$R12)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F12:$K12)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J12:$K12)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L12:$N12)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O12:$R12)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",F12=0,Inputs!$D$247=0,O12=\"M\",O12=\"H\"),0,1/Inputs!$D$253*F12)","v":1.3262708333333333},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",G12=0,Inputs!$D$247=0,O12=\"H\",O12=\"E\"),0,IF(SUM(F12:G12)<Inputs!$D$254,1/Inputs!$D$254*SUM(F12:G12),IF(SUM(F12:G12)>Inputs!$D$257,1/Inputs!$D$257*SUM(F12:G12),1)))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",H12=0,Inputs!$D$247=0,O12=\"E\",O12=\"M\"),0,IF(SUM(F12:H12)<Inputs!$D$258,1/Inputs!$D$258*SUM(F12:H12),IF(SUM(F12:H12)>Inputs!$D$261,1/Inputs!$D$261*SUM(F12:H12),1)))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",G12=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G12)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",H12=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H12)","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,'At-Risk'!S12/100)","v":1.8},{"$f":"IF(OR($J12=\"T\",$K12=\"T\"),0,IF(AND(O12=\"E\",'At-Risk'!S12/100<1/Inputs!$D$253*F12),1/Inputs!$D$253*F12-'At-Risk'!S12/100,IF(AND(O12=\"M\",'At-Risk'!S12/100<1/Inputs!$D$256*SUM(F12:G12)),1/Inputs!$D$256* SUM(F12:G12)-'At-Risk'!S12/100,IF(AND(O12=\"H\",'At-Risk'!S12/100<1/Inputs!$D$260*SUM(F12:H12)),1/Inputs!$D$260*SUM(F12:H12)-'At-Risk'!S12/100,0))))","v":0},0,{"$f":"IF(OR(J12=\"T\",K12=\"T\"),0,IF(O12=\"E\",2/Inputs!$D$253*F12,IF(O12=\"M\",2/Inputs!$D$256*SUM(F12:G12),IF(O12=\"H\",5/Inputs!$D$261*SUM(F12:H12),0))))","v":2.6525416666666666},7.8588124999999991,{"$f":"IF(OR($J12=\"T\",$K12=\"T\",F12=0,O12=\"M\",O12=\"H\"),0,IF(F12<Inputs!$D$251,1/Inputs!$D$251*F12,1))","v":1},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",G12=0,O12=\"E\",O12=\"H\"),0,IF(SUM(F12:G12)<Inputs!$D$254,1/Inputs!$D$254*SUM(F12:G12),1))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",H12=0,O12=\"E\",O12=\"M\"),0,IF(SUM(F12:H12)<Inputs!$D$258,1/Inputs!$D$258*SUM(F12:H12),1))","v":0},0,{"$f":"IF(OR($J12=\"T\",$K12=\"T\",F12=0),0,IF(AND(O12=\"E\",F12>Inputs!$D$253),(F12-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.32627083333333334},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",G12=0),0,IF(AND(O12=\"M\",SUM(F12:G12)>Inputs!$D$256),(SUM(F12:G12)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",H12=0),0,IF(AND(O12=\"H\",SUM(F12:H12)>Inputs!$D$260),(SUM(F12:H12)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K12=\"T\",$J12=\"T\",O12=\"M\",O12=\"H\"),0,IF(F12<Inputs!$D$251,1/Inputs!$D$251*F12,IF(F12>Inputs!$D$253,1/Inputs!$D$253*F12,1)))","v":1.3262708333333333},{"$f":"IF(OR($K12=\"T\",$J12=\"T\",O12=\"E\",O12=\"H\"),0,IF(SUM(F12:G12)<Inputs!$D$254,1/Inputs!$D$254*SUM(F12:G12),IF(SUM(F12:G12)>Inputs!$D$256,1/Inputs!$D$256*SUM(F12:G12),1)))","v":0},{"$f":"IF(OR($K12=\"T\",$J12=\"T\",O12=\"E\",O12=\"M\"),0,IF(SUM(F12:H12)<Inputs!$D$258,1/Inputs!$D$258*SUM(F12:H12),IF(SUM(F12:H12)>Inputs!$D$261,1/Inputs!$D$261*SUM(F12:H12),1)))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",F12=0,O12=\"M\",O12=\"H\"),0,1/Inputs!$D$253*F12)","v":1.3262708333333333},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",G12=0,O12=\"E\",O12=\"H\"),0,1/Inputs!$D$256*SUM(F12:G12))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",H12=0,O12=\"E\",O12=\"M\"),0,4/Inputs!$D$261*SUM(F12:H12))","v":0},3.9788125000000001,282118.5853081473,253095.44528898183,282616.70100587333,234856.28439339509,228802.14707632043,227219.01198868369,215732.25331574533,0,0,0,0,0,0,1724440.4283771471,0,0,1724440.4283771471,344888.08567542944,0,0,0,344888.08567542944,0,0,0,0,0,0,0,0,0,0,0,0,130021.74103784587,0,0,0,20225.604161442694,0,0,95802.246020952603,0,0,0,0,130021.74103784587,0,0,95828.708152497915,{"$f":"0.05*($AF12+AK12+AP12+AT12+SUM(AU12:BD12))*175*Inputs!$D$228*(1+0.0765)","v":29025.26004658682},500925.30045717169,114007.47925833255,0,0,0,31806.005183433193,0,0,71602.394356073695,0,0,59095.793354575682,0,0,276511.67215241509,{"$f":"Inputs!$D$152*F12+Inputs!$D$153*G12+Inputs!$D$154*H12","v":128314.60775305168},{"$f":"Inputs!$D$155*I12","v":112332.0094486918},{"$f":"'Voc Ed'!L12","v":0},{"$f":"Inputs!$D$156*$I12","v":11233.200944869179},{"$f":"Inputs!$D$157*$I12","v":44932.803779476715},{"$f":"Inputs!$D$158*$I12","v":14398.477255182634},{"$f":"IF(Inputs!$D$100=1,0,Activities!R12)","v":40317.041564721323},351528.1407459933,3198293.6274081562]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!X5","v":"0101027"},{"$f":"'School Reference Sheet'!Y5","v":"Spring Creek Elementary"},{"$f":"'School Reference Sheet'!Z5","v":"K-5"},{"$f":"IF(M13=1,SUM(ADM!F13:J13),IF(N13=1,SUM(ADM!F13:L13),SUM(ADM!F13:K13,0)))","v":319.18899999999996},{"$f":"ADM!S13-'School Resources'!H13-'School Resources'!F13","v":0},{"$f":"IF(SUM(ADM!N13:R13)=ADM!S13,SUM(ADM!N13:R13),IF(OR(SUM(ADM!F13:O13)=ADM!S13,SUM(ADM!G13:O13)=ADM!S13,SUM(ADM!H13:O13)=ADM!S13,SUM(ADM!I13:O13)=ADM!S13,SUM(ADM!J13:O13)=ADM!S13,SUM(ADM!K13:O13)=ADM!S13,SUM(ADM!L13:O13)=ADM!S13,SUM(ADM!M13:O13)=ADM!S13,SUM(ADM!N13:O13)=ADM!S13),0,SUM(ADM!O13:R13)))","v":0},{"$f":"SUM(ADM!$F13:$R13)","v":319.18899999999996},"F",{"$f":"IF(I13<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F13:J13)=0,SUM(ADM!O13:R13)=0,ADM!K13>0,ADM!N13>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M13:R13)=0,ADM!L13>0),1,0)","v":0},"E",{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!F13/Inputs!$D$80)","v":3.66},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!G13/Inputs!$D$81)","v":3.0043125000000002},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!H13/Inputs!$D$82)","v":2.9585625000000002},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!I13/Inputs!$D$83)","v":3.5103749999999998},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!J13/Inputs!$D$84)","v":3.8821249999999998},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(M13=1,ADM!K13/Inputs!$D$95,ADM!K13/Inputs!$D$85))","v":2.9339374999999999},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(N13=1,ADM!L13/Inputs!$D$96,ADM!L13/Inputs!$D$86))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!M13/Inputs!$D$87)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!N13/Inputs!$D$88)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!O13/Inputs!$D$89)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!P13/Inputs!$D$90)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!Q13/Inputs!$D$91)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,ADM!R13/Inputs!$D$92)","v":0},19.949312499999998,0,{"$f":"IF(SUM(ADM!N13:R13)=ADM!S13,SUM(X13:AB13),IF(OR(SUM(ADM!F13:O13)=ADM!S13,SUM(ADM!G13:O13)=ADM!S13,SUM(ADM!H13:O13)=ADM!S13,SUM(ADM!I13:O13)=ADM!S13,SUM(ADM!J13:O13)=ADM!S13,SUM(ADM!K13:O13)=ADM!S13,SUM(ADM!L13:O13)=ADM!S13,SUM(ADM!M13:O13)=ADM!S13,SUM(ADM!N13:O13)=ADM!S13),SUM(Z13:AB13),SUM(Y13:AB13)))","v":0},19.949312499999998,{"$f":"Inputs!$D$39*AC13","v":3.9898624999999996},{"$f":"Inputs!$D$40*AD13","v":0},{"$f":"Inputs!$D$41*AE13","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'Voc Ed'!H13)","v":0},3.9898624999999996,{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$72=1,$F13=0,Inputs!$D$74<=$AC13+$AG13),0,IF(AND($F13>0,$F13<=Inputs!$D$104,Inputs!$D$72=2),$F13/Inputs!$D$94-($AC13+$AG13),Inputs!$D$74-($AC13+$AG13)))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$72=1,$G13=0,Inputs!$D$75<=$AD13+$AH13),0,IF(Inputs!$D$72=2,IF(AND($G13>0,$G13<=Inputs!$D$104),$G13/Inputs!$D$94-($AD13+$AH13),Inputs!$D$75-($AD13+$AH13))))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$72=1,$H13=0,Inputs!$D$76<=$AE13+$AI13+AJ13),0,IF(Inputs!$D$72=2,IF(AND($H13>0,$H13<=Inputs!$D$104),$H13/Inputs!$D$94-($AE13+$AI13+$AJ13),Inputs!$D$76-($AE13+$AI13+$AJ13))))","v":0},{"$f":"IF(OR(J13=\"T\",K13=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O13=\"EM\",(AD13+AH13+AJ13)<Inputs!$D$75),Inputs!$D$75-(AD13+AH13+AJ13),IF(AND(O13=\"M\",(AD13+AH13+AJ13)<Inputs!$D$75),Inputs!$D$75-(AD13+AH13+AJ13),IF(AND(OR(O13=\"MH\",O13=\"H\",O13=\"EMH\"),(AD13+AE13+AH13+AI13+AJ13)<Inputs!$D$76),Inputs!$D$76-(AD13+AE13+AH13+AI13+AJ13),0)))),0))","v":0},0,{"$f":"IF($J13=\"T\",$I13/Inputs!$D$93,0)","v":0},{"$f":"IF(L13=1,(I13/7)*1.5,IF($J13=\"T\",0,IF(AND($K13=\"T\",($I13/Inputs!$D$94)>=1),$I13/Inputs!$D$94,IF(AND($K13=\"T\",($I13/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L13","v":0},0,{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$234=0,O13=\"M\",O13=\"H\"), 0,(F13*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$234=0,O13=\"E\",O13=\"H\"), 0,(SUM(F13:G13)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",Inputs!$D$234=0,O13=\"E\",O13=\"M\"), 0,(SUM(F13:H13)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'At-Risk'!T13/100)","v":1.08},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'At-Risk'!U13/100)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'At-Risk'!V13/100)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(AND(O13=\"E\", SUM(AX13:AZ13)<1/Inputs!$D$253*F13),1/Inputs!$D$253*F13-SUM(AX13:AZ13),IF(AND(O13=\"M\", SUM(AX13:AZ13)<1/Inputs!$D$256*SUM(F13:G13)),1/Inputs!$D$256* SUM(F13:G13)-SUM(AX13:AZ13),IF(AND(O13=\"H\",SUM(AX13:AZ13)<1/Inputs!$D$260*SUM(F13:H13)),1/Inputs!$D$260*SUM(F13:H13)-SUM(AX13:AZ13),0))))","v":2.8295138888888571E-2},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'At-Risk'!AJ13/100)","v":0.22},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F13:$R13)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F13:$K13)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J13:$K13)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L13:$N13)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O13:$R13)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F13:$R13)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F13:$K13)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J13:$K13)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L13:$N13)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O13:$R13)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",F13=0,Inputs!$D$247=0,O13=\"M\",O13=\"H\"),0,1/Inputs!$D$253*F13)","v":1.1082951388888886},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",G13=0,Inputs!$D$247=0,O13=\"H\",O13=\"E\"),0,IF(SUM(F13:G13)<Inputs!$D$254,1/Inputs!$D$254*SUM(F13:G13),IF(SUM(F13:G13)>Inputs!$D$257,1/Inputs!$D$257*SUM(F13:G13),1)))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",H13=0,Inputs!$D$247=0,O13=\"E\",O13=\"M\"),0,IF(SUM(F13:H13)<Inputs!$D$258,1/Inputs!$D$258*SUM(F13:H13),IF(SUM(F13:H13)>Inputs!$D$261,1/Inputs!$D$261*SUM(F13:H13),1)))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",G13=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G13)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",H13=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H13)","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,'At-Risk'!S13/100)","v":1.08},{"$f":"IF(OR($J13=\"T\",$K13=\"T\"),0,IF(AND(O13=\"E\",'At-Risk'!S13/100<1/Inputs!$D$253*F13),1/Inputs!$D$253*F13-'At-Risk'!S13/100,IF(AND(O13=\"M\",'At-Risk'!S13/100<1/Inputs!$D$256*SUM(F13:G13)),1/Inputs!$D$256* SUM(F13:G13)-'At-Risk'!S13/100,IF(AND(O13=\"H\",'At-Risk'!S13/100<1/Inputs!$D$260*SUM(F13:H13)),1/Inputs!$D$260*SUM(F13:H13)-'At-Risk'!S13/100,0))))","v":2.8295138888888571E-2},0,{"$f":"IF(OR(J13=\"T\",K13=\"T\"),0,IF(O13=\"E\",2/Inputs!$D$253*F13,IF(O13=\"M\",2/Inputs!$D$256*SUM(F13:G13),IF(O13=\"H\",5/Inputs!$D$261*SUM(F13:H13),0))))","v":2.2165902777777773},5.7614756944444441,{"$f":"IF(OR($J13=\"T\",$K13=\"T\",F13=0,O13=\"M\",O13=\"H\"),0,IF(F13<Inputs!$D$251,1/Inputs!$D$251*F13,1))","v":1},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",G13=0,O13=\"E\",O13=\"H\"),0,IF(SUM(F13:G13)<Inputs!$D$254,1/Inputs!$D$254*SUM(F13:G13),1))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",H13=0,O13=\"E\",O13=\"M\"),0,IF(SUM(F13:H13)<Inputs!$D$258,1/Inputs!$D$258*SUM(F13:H13),1))","v":0},0,{"$f":"IF(OR($J13=\"T\",$K13=\"T\",F13=0),0,IF(AND(O13=\"E\",F13>Inputs!$D$253),(F13-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.10829513888888877},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",G13=0),0,IF(AND(O13=\"M\",SUM(F13:G13)>Inputs!$D$256),(SUM(F13:G13)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",H13=0),0,IF(AND(O13=\"H\",SUM(F13:H13)>Inputs!$D$260),(SUM(F13:H13)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K13=\"T\",$J13=\"T\",O13=\"M\",O13=\"H\"),0,IF(F13<Inputs!$D$251,1/Inputs!$D$251*F13,IF(F13>Inputs!$D$253,1/Inputs!$D$253*F13,1)))","v":1.1082951388888886},{"$f":"IF(OR($K13=\"T\",$J13=\"T\",O13=\"E\",O13=\"H\"),0,IF(SUM(F13:G13)<Inputs!$D$254,1/Inputs!$D$254*SUM(F13:G13),IF(SUM(F13:G13)>Inputs!$D$256,1/Inputs!$D$256*SUM(F13:G13),1)))","v":0},{"$f":"IF(OR($K13=\"T\",$J13=\"T\",O13=\"E\",O13=\"M\"),0,IF(SUM(F13:H13)<Inputs!$D$258,1/Inputs!$D$258*SUM(F13:H13),IF(SUM(F13:H13)>Inputs!$D$261,1/Inputs!$D$261*SUM(F13:H13),1)))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",F13=0,O13=\"M\",O13=\"H\"),0,1/Inputs!$D$253*F13)","v":1.1082951388888886},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",G13=0,O13=\"E\",O13=\"H\"),0,1/Inputs!$D$256*SUM(F13:G13))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",H13=0,O13=\"E\",O13=\"M\"),0,4/Inputs!$D$261*SUM(F13:H13))","v":0},3.3248854166666666,264377.54011028662,217014.41215097962,213709.69289960104,253569.48288651565,280422.58412585966,211930.92324790271,0,0,0,0,0,0,0,1441024.6354211452,0,0,1441024.6354211452,288204.92708422901,0,0,0,288204.92708422901,0,0,0,0,0,0,0,0,0,0,0,0,78013.04462270753,0,0,2043.8795673560842,15891.546126847828,0,0,80056.924190063612,0,0,0,0,78013.04462270753,2043.8795673560842,0,80079.037208776834,{"$f":"0.05*($AF13+AK13+AP13+AT13+SUM(AU13:BD13))*175*Inputs!$D$228*(1+0.0765)","v":23867.743385820082},360009.09929163556,114007.47925833255,0,0,0,10556.983330844101,0,0,59834.374400131957,0,0,49383.262345480107,0,0,233782.09933478868,{"$f":"Inputs!$D$152*F13+Inputs!$D$153*G13+Inputs!$D$154*H13","v":107225.80369480218},{"$f":"Inputs!$D$155*I13","v":93869.982574151829},{"$f":"'Voc Ed'!L13","v":0},{"$f":"Inputs!$D$156*$I13","v":9386.9982574151836},{"$f":"Inputs!$D$157*$I13","v":37547.993029660734},{"$f":"Inputs!$D$158*$I13","v":12032.054048277829},{"$f":"IF(Inputs!$D$100=1,0,Activities!R13)","v":7734.0691658750002},267796.90077018272,2590817.6619019811]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AA5","v":"0101028"},{"$f":"'School Reference Sheet'!AB5","v":"Indian Paintbrush  Elementary"},{"$f":"'School Reference Sheet'!AC5","v":"K-6"},{"$f":"IF(M14=1,SUM(ADM!F14:J14),IF(N14=1,SUM(ADM!F14:L14),SUM(ADM!F14:K14,0)))","v":321.685},{"$f":"ADM!S14-'School Resources'!H14-'School Resources'!F14","v":0},{"$f":"IF(SUM(ADM!N14:R14)=ADM!S14,SUM(ADM!N14:R14),IF(OR(SUM(ADM!F14:O14)=ADM!S14,SUM(ADM!G14:O14)=ADM!S14,SUM(ADM!H14:O14)=ADM!S14,SUM(ADM!I14:O14)=ADM!S14,SUM(ADM!J14:O14)=ADM!S14,SUM(ADM!K14:O14)=ADM!S14,SUM(ADM!L14:O14)=ADM!S14,SUM(ADM!M14:O14)=ADM!S14,SUM(ADM!N14:O14)=ADM!S14),0,SUM(ADM!O14:R14)))","v":0},{"$f":"SUM(ADM!$F14:$R14)","v":321.685},"F",{"$f":"IF(I14<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F14:J14)=0,SUM(ADM!O14:R14)=0,ADM!K14>0,ADM!N14>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M14:R14)=0,ADM!L14>0),1,0)","v":1},"E",{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!F14/Inputs!$D$80)","v":3.0609791666666664},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!G14/Inputs!$D$81)","v":3.0176041666666666},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!H14/Inputs!$D$82)","v":2.9786874999999999},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!I14/Inputs!$D$83)","v":2.7887916666666666},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!J14/Inputs!$D$84)","v":2.6326250000000004},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(M14=1,ADM!K14/Inputs!$D$95,ADM!K14/Inputs!$D$85))","v":2.8546458333333331},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(N14=1,ADM!L14/Inputs!$D$96,ADM!L14/Inputs!$D$86))","v":2.7719791666666667},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!M14/Inputs!$D$87)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!N14/Inputs!$D$88)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!O14/Inputs!$D$89)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!P14/Inputs!$D$90)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!Q14/Inputs!$D$91)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,ADM!R14/Inputs!$D$92)","v":0},20.1053125,0,{"$f":"IF(SUM(ADM!N14:R14)=ADM!S14,SUM(X14:AB14),IF(OR(SUM(ADM!F14:O14)=ADM!S14,SUM(ADM!G14:O14)=ADM!S14,SUM(ADM!H14:O14)=ADM!S14,SUM(ADM!I14:O14)=ADM!S14,SUM(ADM!J14:O14)=ADM!S14,SUM(ADM!K14:O14)=ADM!S14,SUM(ADM!L14:O14)=ADM!S14,SUM(ADM!M14:O14)=ADM!S14,SUM(ADM!N14:O14)=ADM!S14),SUM(Z14:AB14),SUM(Y14:AB14)))","v":0},20.1053125,{"$f":"Inputs!$D$39*AC14","v":4.0210625000000002},{"$f":"Inputs!$D$40*AD14","v":0},{"$f":"Inputs!$D$41*AE14","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'Voc Ed'!H14)","v":0},4.0210625000000002,{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$72=1,$F14=0,Inputs!$D$74<=$AC14+$AG14),0,IF(AND($F14>0,$F14<=Inputs!$D$104,Inputs!$D$72=2),$F14/Inputs!$D$94-($AC14+$AG14),Inputs!$D$74-($AC14+$AG14)))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$72=1,$G14=0,Inputs!$D$75<=$AD14+$AH14),0,IF(Inputs!$D$72=2,IF(AND($G14>0,$G14<=Inputs!$D$104),$G14/Inputs!$D$94-($AD14+$AH14),Inputs!$D$75-($AD14+$AH14))))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$72=1,$H14=0,Inputs!$D$76<=$AE14+$AI14+AJ14),0,IF(Inputs!$D$72=2,IF(AND($H14>0,$H14<=Inputs!$D$104),$H14/Inputs!$D$94-($AE14+$AI14+$AJ14),Inputs!$D$76-($AE14+$AI14+$AJ14))))","v":0},{"$f":"IF(OR(J14=\"T\",K14=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O14=\"EM\",(AD14+AH14+AJ14)<Inputs!$D$75),Inputs!$D$75-(AD14+AH14+AJ14),IF(AND(O14=\"M\",(AD14+AH14+AJ14)<Inputs!$D$75),Inputs!$D$75-(AD14+AH14+AJ14),IF(AND(OR(O14=\"MH\",O14=\"H\",O14=\"EMH\"),(AD14+AE14+AH14+AI14+AJ14)<Inputs!$D$76),Inputs!$D$76-(AD14+AE14+AH14+AI14+AJ14),0)))),0))","v":0},0,{"$f":"IF($J14=\"T\",$I14/Inputs!$D$93,0)","v":0},{"$f":"IF(L14=1,(I14/7)*1.5,IF($J14=\"T\",0,IF(AND($K14=\"T\",($I14/Inputs!$D$94)>=1),$I14/Inputs!$D$94,IF(AND($K14=\"T\",($I14/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L14","v":0},0,{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$234=0,O14=\"M\",O14=\"H\"), 0,(F14*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$234=0,O14=\"E\",O14=\"H\"), 0,(SUM(F14:G14)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",Inputs!$D$234=0,O14=\"E\",O14=\"M\"), 0,(SUM(F14:H14)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'At-Risk'!T14/100)","v":0.49},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'At-Risk'!U14/100)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'At-Risk'!V14/100)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(AND(O14=\"E\", SUM(AX14:AZ14)<1/Inputs!$D$253*F14),1/Inputs!$D$253*F14-SUM(AX14:AZ14),IF(AND(O14=\"M\", SUM(AX14:AZ14)<1/Inputs!$D$256*SUM(F14:G14)),1/Inputs!$D$256* SUM(F14:G14)-SUM(AX14:AZ14),IF(AND(O14=\"H\",SUM(AX14:AZ14)<1/Inputs!$D$260*SUM(F14:H14)),1/Inputs!$D$260*SUM(F14:H14)-SUM(AX14:AZ14),0))))","v":0.62696180555555547},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'At-Risk'!AJ14/100)","v":0.14000000000000001},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F14:$R14)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F14:$K14)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J14:$K14)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L14:$N14)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O14:$R14)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F14:$R14)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F14:$K14)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J14:$K14)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L14:$N14)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O14:$R14)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",F14=0,Inputs!$D$247=0,O14=\"M\",O14=\"H\"),0,1/Inputs!$D$253*F14)","v":1.1169618055555555},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",G14=0,Inputs!$D$247=0,O14=\"H\",O14=\"E\"),0,IF(SUM(F14:G14)<Inputs!$D$254,1/Inputs!$D$254*SUM(F14:G14),IF(SUM(F14:G14)>Inputs!$D$257,1/Inputs!$D$257*SUM(F14:G14),1)))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",H14=0,Inputs!$D$247=0,O14=\"E\",O14=\"M\"),0,IF(SUM(F14:H14)<Inputs!$D$258,1/Inputs!$D$258*SUM(F14:H14),IF(SUM(F14:H14)>Inputs!$D$261,1/Inputs!$D$261*SUM(F14:H14),1)))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",G14=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G14)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",H14=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H14)","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,'At-Risk'!S14/100)","v":0.49},{"$f":"IF(OR($J14=\"T\",$K14=\"T\"),0,IF(AND(O14=\"E\",'At-Risk'!S14/100<1/Inputs!$D$253*F14),1/Inputs!$D$253*F14-'At-Risk'!S14/100,IF(AND(O14=\"M\",'At-Risk'!S14/100<1/Inputs!$D$256*SUM(F14:G14)),1/Inputs!$D$256* SUM(F14:G14)-'At-Risk'!S14/100,IF(AND(O14=\"H\",'At-Risk'!S14/100<1/Inputs!$D$260*SUM(F14:H14)),1/Inputs!$D$260*SUM(F14:H14)-'At-Risk'!S14/100,0))))","v":0.62696180555555547},0,{"$f":"IF(OR(J14=\"T\",K14=\"T\"),0,IF(O14=\"E\",2/Inputs!$D$253*F14,IF(O14=\"M\",2/Inputs!$D$256*SUM(F14:G14),IF(O14=\"H\",5/Inputs!$D$261*SUM(F14:H14),0))))","v":2.2339236111111109},5.724809027777777,{"$f":"IF(OR($J14=\"T\",$K14=\"T\",F14=0,O14=\"M\",O14=\"H\"),0,IF(F14<Inputs!$D$251,1/Inputs!$D$251*F14,1))","v":1},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",G14=0,O14=\"E\",O14=\"H\"),0,IF(SUM(F14:G14)<Inputs!$D$254,1/Inputs!$D$254*SUM(F14:G14),1))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",H14=0,O14=\"E\",O14=\"M\"),0,IF(SUM(F14:H14)<Inputs!$D$258,1/Inputs!$D$258*SUM(F14:H14),1))","v":0},0,{"$f":"IF(OR($J14=\"T\",$K14=\"T\",F14=0),0,IF(AND(O14=\"E\",F14>Inputs!$D$253),(F14-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.11696180555555556},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",G14=0),0,IF(AND(O14=\"M\",SUM(F14:G14)>Inputs!$D$256),(SUM(F14:G14)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",H14=0),0,IF(AND(O14=\"H\",SUM(F14:H14)>Inputs!$D$260),(SUM(F14:H14)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K14=\"T\",$J14=\"T\",O14=\"M\",O14=\"H\"),0,IF(F14<Inputs!$D$251,1/Inputs!$D$251*F14,IF(F14>Inputs!$D$253,1/Inputs!$D$253*F14,1)))","v":1.1169618055555555},{"$f":"IF(OR($K14=\"T\",$J14=\"T\",O14=\"E\",O14=\"H\"),0,IF(SUM(F14:G14)<Inputs!$D$254,1/Inputs!$D$254*SUM(F14:G14),IF(SUM(F14:G14)>Inputs!$D$256,1/Inputs!$D$256*SUM(F14:G14),1)))","v":0},{"$f":"IF(OR($K14=\"T\",$J14=\"T\",O14=\"E\",O14=\"M\"),0,IF(SUM(F14:H14)<Inputs!$D$258,1/Inputs!$D$258*SUM(F14:H14),IF(SUM(F14:H14)>Inputs!$D$261,1/Inputs!$D$261*SUM(F14:H14),1)))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",F14=0,O14=\"M\",O14=\"H\"),0,1/Inputs!$D$253*F14)","v":1.1169618055555555},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",G14=0,O14=\"E\",O14=\"H\"),0,1/Inputs!$D$256*SUM(F14:G14))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",H14=0,O14=\"E\",O14=\"M\"),0,4/Inputs!$D$261*SUM(F14:H14))","v":0},3.3508854166666664,221107.68918365252,217974.52639614334,215163.40819870471,201446.41549546437,190165.82555542167,206203.34516468464,200231.97631702063,0,0,0,0,0,0,1452293.186311092,0,0,1452293.186311092,290458.6372622184,0,0,0,290458.6372622184,0,0,0,0,0,0,0,0,0,0,0,0,35394.807282524707,0,0,45288.14751253595,10112.802080721347,0,0,80682.95479506065,0,0,0,0,35394.807282524707,45288.14751253595,0,80705.240733563434,{"$f":"0.05*($AF14+AK14+AP14+AT14+SUM(AU14:BD14))*175*Inputs!$D$228*(1+0.0765)","v":23977.191456868324},356844.09865633503,114007.47925833255,0,0,0,11401.839863396837,0,0,60302.268339154703,0,0,49769.430486657657,0,0,235481.01794754172,{"$f":"Inputs!$D$152*F14+Inputs!$D$153*G14+Inputs!$D$154*H14","v":108064.29000235735},{"$f":"Inputs!$D$155*I14","v":94604.028786599898},{"$f":"'Voc Ed'!L14","v":0},{"$f":"Inputs!$D$156*$I14","v":9460.4028786599902},{"$f":"Inputs!$D$157*$I14","v":37841.611514639961},{"$f":"Inputs!$D$158*$I14","v":12126.142525338448},{"$f":"IF(Inputs!$D$100=1,0,Activities!R14)","v":37202.774540239647},299299.2502478353,2634376.190425022]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AD5","v":"0101030"},{"$f":"'School Reference Sheet'!AE5","v":"UW Laboratory School"},{"$f":"'School Reference Sheet'!AF5","v":"K-9"},{"$f":"IF(M15=1,SUM(ADM!F15:J15),IF(N15=1,SUM(ADM!F15:L15),SUM(ADM!F15:K15,0)))","v":119.33199999999999},{"$f":"ADM!S15-'School Resources'!H15-'School Resources'!F15","v":108.45699999999999},{"$f":"IF(SUM(ADM!N15:R15)=ADM!S15,SUM(ADM!N15:R15),IF(OR(SUM(ADM!F15:O15)=ADM!S15,SUM(ADM!G15:O15)=ADM!S15,SUM(ADM!H15:O15)=ADM!S15,SUM(ADM!I15:O15)=ADM!S15,SUM(ADM!J15:O15)=ADM!S15,SUM(ADM!K15:O15)=ADM!S15,SUM(ADM!L15:O15)=ADM!S15,SUM(ADM!M15:O15)=ADM!S15,SUM(ADM!N15:O15)=ADM!S15),0,SUM(ADM!O15:R15)))","v":0},{"$f":"SUM(ADM!$F15:$R15)","v":227.78899999999999},"F",{"$f":"IF(I15<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F15:J15)=0,SUM(ADM!O15:R15)=0,ADM!K15>0,ADM!N15>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M15:R15)=0,ADM!L15>0),1,0)","v":0},"M",{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!F15/Inputs!$D$80)","v":0.99787499999999996},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!G15/Inputs!$D$81)","v":1.1039375},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!H15/Inputs!$D$82)","v":1.227125},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!I15/Inputs!$D$83)","v":1.2114374999999999},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!J15/Inputs!$D$84)","v":1.4835624999999999},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(M15=1,ADM!K15/Inputs!$D$95,ADM!K15/Inputs!$D$85))","v":1.4343125000000001},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(N15=1,ADM!L15/Inputs!$D$96,ADM!L15/Inputs!$D$86))","v":1.3695238095238096},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!M15/Inputs!$D$87)","v":1.4152380952380952},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!N15/Inputs!$D$88)","v":1.3798571428571429},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!O15/Inputs!$D$89)","v":1},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!P15/Inputs!$D$90)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!Q15/Inputs!$D$91)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,ADM!R15/Inputs!$D$92)","v":0},7.4582499999999996,5.1646190476190466,{"$f":"IF(SUM(ADM!N15:R15)=ADM!S15,SUM(X15:AB15),IF(OR(SUM(ADM!F15:O15)=ADM!S15,SUM(ADM!G15:O15)=ADM!S15,SUM(ADM!H15:O15)=ADM!S15,SUM(ADM!I15:O15)=ADM!S15,SUM(ADM!J15:O15)=ADM!S15,SUM(ADM!K15:O15)=ADM!S15,SUM(ADM!L15:O15)=ADM!S15,SUM(ADM!M15:O15)=ADM!S15,SUM(ADM!N15:O15)=ADM!S15),SUM(Z15:AB15),SUM(Y15:AB15)))","v":0},12.622869047619046,{"$f":"Inputs!$D$39*AC15","v":1.4916499999999999},{"$f":"Inputs!$D$40*AD15","v":1.7043242857142855},{"$f":"Inputs!$D$41*AE15","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'Voc Ed'!H15)","v":0},3.1959742857142857,{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$72=1,$F15=0,Inputs!$D$74<=$AC15+$AG15),0,IF(AND($F15>0,$F15<=Inputs!$D$104,Inputs!$D$72=2),$F15/Inputs!$D$94-($AC15+$AG15),Inputs!$D$74-($AC15+$AG15)))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$72=1,$G15=0,Inputs!$D$75<=$AD15+$AH15),0,IF(Inputs!$D$72=2,IF(AND($G15>0,$G15<=Inputs!$D$104),$G15/Inputs!$D$94-($AD15+$AH15),Inputs!$D$75-($AD15+$AH15))))","v":1.1310566666666677},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$72=1,$H15=0,Inputs!$D$76<=$AE15+$AI15+AJ15),0,IF(Inputs!$D$72=2,IF(AND($H15>0,$H15<=Inputs!$D$104),$H15/Inputs!$D$94-($AE15+$AI15+$AJ15),Inputs!$D$76-($AE15+$AI15+$AJ15))))","v":0},{"$f":"IF(OR(J15=\"T\",K15=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O15=\"EM\",(AD15+AH15+AJ15)<Inputs!$D$75),Inputs!$D$75-(AD15+AH15+AJ15),IF(AND(O15=\"M\",(AD15+AH15+AJ15)<Inputs!$D$75),Inputs!$D$75-(AD15+AH15+AJ15),IF(AND(OR(O15=\"MH\",O15=\"H\",O15=\"EMH\"),(AD15+AE15+AH15+AI15+AJ15)<Inputs!$D$76),Inputs!$D$76-(AD15+AE15+AH15+AI15+AJ15),0)))),0))","v":0},1.1310566666666677,{"$f":"IF($J15=\"T\",$I15/Inputs!$D$93,0)","v":0},{"$f":"IF(L15=1,(I15/7)*1.5,IF($J15=\"T\",0,IF(AND($K15=\"T\",($I15/Inputs!$D$94)>=1),$I15/Inputs!$D$94,IF(AND($K15=\"T\",($I15/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L15","v":0},0,{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$234=0,O15=\"M\",O15=\"H\"), 0,(F15*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$234=0,O15=\"E\",O15=\"H\"), 0,(SUM(F15:G15)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",Inputs!$D$234=0,O15=\"E\",O15=\"M\"), 0,(SUM(F15:H15)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'At-Risk'!T15/100)","v":0.23},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'At-Risk'!U15/100)","v":0.16},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'At-Risk'!V15/100)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(AND(O15=\"E\", SUM(AX15:AZ15)<1/Inputs!$D$253*F15),1/Inputs!$D$253*F15-SUM(AX15:AZ15),IF(AND(O15=\"M\", SUM(AX15:AZ15)<1/Inputs!$D$256*SUM(F15:G15)),1/Inputs!$D$256* SUM(F15:G15)-SUM(AX15:AZ15),IF(AND(O15=\"H\",SUM(AX15:AZ15)<1/Inputs!$D$260*SUM(F15:H15)),1/Inputs!$D$260*SUM(F15:H15)-SUM(AX15:AZ15),0))))","v":0.33313968253968251},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'At-Risk'!AJ15/100)","v":0.06},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F15:$R15)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F15:$K15)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J15:$K15)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L15:$N15)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O15:$R15)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F15:$R15)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F15:$K15)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J15:$K15)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L15:$N15)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O15:$R15)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",F15=0,Inputs!$D$247=0,O15=\"M\",O15=\"H\"),0,1/Inputs!$D$253*F15)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",G15=0,Inputs!$D$247=0,O15=\"H\",O15=\"E\"),0,IF(SUM(F15:G15)<Inputs!$D$254,1/Inputs!$D$254*SUM(F15:G15),IF(SUM(F15:G15)>Inputs!$D$257,1/Inputs!$D$257*SUM(F15:G15),1)))","v":1},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",H15=0,Inputs!$D$247=0,O15=\"E\",O15=\"M\"),0,IF(SUM(F15:H15)<Inputs!$D$258,1/Inputs!$D$258*SUM(F15:H15),IF(SUM(F15:H15)>Inputs!$D$261,1/Inputs!$D$261*SUM(F15:H15),1)))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",G15=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G15)","v":0.34430793650793651},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",H15=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H15)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,'At-Risk'!S15/100)","v":0.39},{"$f":"IF(OR($J15=\"T\",$K15=\"T\"),0,IF(AND(O15=\"E\",'At-Risk'!S15/100<1/Inputs!$D$253*F15),1/Inputs!$D$253*F15-'At-Risk'!S15/100,IF(AND(O15=\"M\",'At-Risk'!S15/100<1/Inputs!$D$256*SUM(F15:G15)),1/Inputs!$D$256* SUM(F15:G15)-'At-Risk'!S15/100,IF(AND(O15=\"H\",'At-Risk'!S15/100<1/Inputs!$D$260*SUM(F15:H15)),1/Inputs!$D$260*SUM(F15:H15)-'At-Risk'!S15/100,0))))","v":0.33313968253968251},0.43382799999999999,{"$f":"IF(OR(J15=\"T\",K15=\"T\"),0,IF(O15=\"E\",2/Inputs!$D$253*F15,IF(O15=\"M\",2/Inputs!$D$256*SUM(F15:G15),IF(O15=\"H\",5/Inputs!$D$261*SUM(F15:H15),0))))","v":1.4462793650793651},4.7306946666666665,{"$f":"IF(OR($J15=\"T\",$K15=\"T\",F15=0,O15=\"M\",O15=\"H\"),0,IF(F15<Inputs!$D$251,1/Inputs!$D$251*F15,1))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",G15=0,O15=\"E\",O15=\"H\"),0,IF(SUM(F15:G15)<Inputs!$D$254,1/Inputs!$D$254*SUM(F15:G15),1))","v":1},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",H15=0,O15=\"E\",O15=\"M\"),0,IF(SUM(F15:H15)<Inputs!$D$258,1/Inputs!$D$258*SUM(F15:H15),1))","v":0},0,{"$f":"IF(OR($J15=\"T\",$K15=\"T\",F15=0),0,IF(AND(O15=\"E\",F15>Inputs!$D$253),(F15-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",G15=0),0,IF(AND(O15=\"M\",SUM(F15:G15)>Inputs!$D$256),(SUM(F15:G15)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",H15=0),0,IF(AND(O15=\"H\",SUM(F15:H15)>Inputs!$D$260),(SUM(F15:H15)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K15=\"T\",$J15=\"T\",O15=\"M\",O15=\"H\"),0,IF(F15<Inputs!$D$251,1/Inputs!$D$251*F15,IF(F15>Inputs!$D$253,1/Inputs!$D$253*F15,1)))","v":0},{"$f":"IF(OR($K15=\"T\",$J15=\"T\",O15=\"E\",O15=\"H\"),0,IF(SUM(F15:G15)<Inputs!$D$254,1/Inputs!$D$254*SUM(F15:G15),IF(SUM(F15:G15)>Inputs!$D$256,1/Inputs!$D$256*SUM(F15:G15),1)))","v":1},{"$f":"IF(OR($K15=\"T\",$J15=\"T\",O15=\"E\",O15=\"M\"),0,IF(SUM(F15:H15)<Inputs!$D$258,1/Inputs!$D$258*SUM(F15:H15),IF(SUM(F15:H15)>Inputs!$D$261,1/Inputs!$D$261*SUM(F15:H15),1)))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",F15=0,O15=\"M\",O15=\"H\"),0,1/Inputs!$D$253*F15)","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",G15=0,O15=\"E\",O15=\"H\"),0,1/Inputs!$D$256*SUM(F15:G15))","v":0.72313968253968253},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",H15=0,O15=\"E\",O15=\"M\"),0,4/Inputs!$D$261*SUM(F15:H15))","v":0},2.7231396825396823,72080.802687855801,79742.153192759433,88640.516095037005,87507.340504741893,107164.099549144,103606.5602457474,98926.594503927176,102228.7339588566,99673.015609885173,72234.300576581038,0,0,0,538741.47227528552,373062.64464924991,0,911804.11692453548,107748.2944550571,123110.67273425248,0,0,230858.96718930959,0,81701.087229145895,0,0,81701.087229145895,0,0,0,0,0,0,0,16613.88913261364,11557.488092252966,0,24064.111962558214,4334.058034594862,0,0,0,72234.300576581038,0,23940.337961103898,0,28171.377224866606,24064.111962558214,31337.262150536997,52249.91747531599,{"$f":"0.05*($AF15+AK15+AP15+AT15+SUM(AU15:BD15))*175*Inputs!$D$228*(1+0.0765)","v":16750.693214118248},305317.54778710066,0,114007.47925833255,0,0,0,0,0,0,53987.762194931551,0,0,32221.558502084637,0,200216.79995534872,{"$f":"Inputs!$D$152*F15+Inputs!$D$153*G15+Inputs!$D$154*H15","v":76521.617592822091},{"$f":"Inputs!$D$155*I15","v":66990.245467680506},{"$f":"'Voc Ed'!L15","v":0},{"$f":"Inputs!$D$156*$I15","v":6699.0245467680506},{"$f":"Inputs!$D$157*$I15","v":26796.098187072203},{"$f":"Inputs!$D$158*$I15","v":8586.66670719592},{"$f":"IF(Inputs!$D$100=1,0,Activities!R15)","v":95306.621239044936},280900.27374058368,2010798.7928260243]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AG5","v":"0101031"},{"$f":"'School Reference Sheet'!AH5","v":"Laramie Montessori Charter School"},{"$f":"'School Reference Sheet'!AI5","v":"K-6"},{"$f":"IF(M16=1,SUM(ADM!F16:J16),IF(N16=1,SUM(ADM!F16:L16),SUM(ADM!F16:K16,0)))","v":74.188999999999993},{"$f":"ADM!S16-'School Resources'!H16-'School Resources'!F16","v":0},{"$f":"IF(SUM(ADM!N16:R16)=ADM!S16,SUM(ADM!N16:R16),IF(OR(SUM(ADM!F16:O16)=ADM!S16,SUM(ADM!G16:O16)=ADM!S16,SUM(ADM!H16:O16)=ADM!S16,SUM(ADM!I16:O16)=ADM!S16,SUM(ADM!J16:O16)=ADM!S16,SUM(ADM!K16:O16)=ADM!S16,SUM(ADM!L16:O16)=ADM!S16,SUM(ADM!M16:O16)=ADM!S16,SUM(ADM!N16:O16)=ADM!S16),0,SUM(ADM!O16:R16)))","v":0},{"$f":"SUM(ADM!$F16:$R16)","v":74.188999999999993},"F",{"$f":"IF(I16<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F16:J16)=0,SUM(ADM!O16:R16)=0,ADM!K16>0,ADM!N16>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M16:R16)=0,ADM!L16>0),1,0)","v":1},"E",{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!F16/Inputs!$D$80)","v":0.90749999999999997},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!G16/Inputs!$D$81)","v":0.97893750000000002},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!H16/Inputs!$D$82)","v":1.1418124999999999},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!I16/Inputs!$D$83)","v":0.5625},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!J16/Inputs!$D$84)","v":0.60856250000000001},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(M16=1,ADM!K16/Inputs!$D$95,ADM!K16/Inputs!$D$85))","v":0.375},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(N16=1,ADM!L16/Inputs!$D$96,ADM!L16/Inputs!$D$86))","v":6.25E-2},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!M16/Inputs!$D$87)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!N16/Inputs!$D$88)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!O16/Inputs!$D$89)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!P16/Inputs!$D$90)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!Q16/Inputs!$D$91)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,ADM!R16/Inputs!$D$92)","v":0},4.6368124999999996,0,{"$f":"IF(SUM(ADM!N16:R16)=ADM!S16,SUM(X16:AB16),IF(OR(SUM(ADM!F16:O16)=ADM!S16,SUM(ADM!G16:O16)=ADM!S16,SUM(ADM!H16:O16)=ADM!S16,SUM(ADM!I16:O16)=ADM!S16,SUM(ADM!J16:O16)=ADM!S16,SUM(ADM!K16:O16)=ADM!S16,SUM(ADM!L16:O16)=ADM!S16,SUM(ADM!M16:O16)=ADM!S16,SUM(ADM!N16:O16)=ADM!S16),SUM(Z16:AB16),SUM(Y16:AB16)))","v":0},4.6368124999999996,{"$f":"Inputs!$D$39*AC16","v":0.92736249999999998},{"$f":"Inputs!$D$40*AD16","v":0},{"$f":"Inputs!$D$41*AE16","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'Voc Ed'!H16)","v":0},0.92736249999999998,{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$72=1,$F16=0,Inputs!$D$74<=$AC16+$AG16),0,IF(AND($F16>0,$F16<=Inputs!$D$104,Inputs!$D$72=2),$F16/Inputs!$D$94-($AC16+$AG16),Inputs!$D$74-($AC16+$AG16)))","v":0.43582500000000035},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$72=1,$G16=0,Inputs!$D$75<=$AD16+$AH16),0,IF(Inputs!$D$72=2,IF(AND($G16>0,$G16<=Inputs!$D$104),$G16/Inputs!$D$94-($AD16+$AH16),Inputs!$D$75-($AD16+$AH16))))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$72=1,$H16=0,Inputs!$D$76<=$AE16+$AI16+AJ16),0,IF(Inputs!$D$72=2,IF(AND($H16>0,$H16<=Inputs!$D$104),$H16/Inputs!$D$94-($AE16+$AI16+$AJ16),Inputs!$D$76-($AE16+$AI16+$AJ16))))","v":0},{"$f":"IF(OR(J16=\"T\",K16=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O16=\"EM\",(AD16+AH16+AJ16)<Inputs!$D$75),Inputs!$D$75-(AD16+AH16+AJ16),IF(AND(O16=\"M\",(AD16+AH16+AJ16)<Inputs!$D$75),Inputs!$D$75-(AD16+AH16+AJ16),IF(AND(OR(O16=\"MH\",O16=\"H\",O16=\"EMH\"),(AD16+AE16+AH16+AI16+AJ16)<Inputs!$D$76),Inputs!$D$76-(AD16+AE16+AH16+AI16+AJ16),0)))),0))","v":0},0.43582500000000035,{"$f":"IF($J16=\"T\",$I16/Inputs!$D$93,0)","v":0},{"$f":"IF(L16=1,(I16/7)*1.5,IF($J16=\"T\",0,IF(AND($K16=\"T\",($I16/Inputs!$D$94)>=1),$I16/Inputs!$D$94,IF(AND($K16=\"T\",($I16/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L16","v":0},0,{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$234=0,O16=\"M\",O16=\"H\"), 0,(F16*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$234=0,O16=\"E\",O16=\"H\"), 0,(SUM(F16:G16)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",Inputs!$D$234=0,O16=\"E\",O16=\"M\"), 0,(SUM(F16:H16)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'At-Risk'!T16/100)","v":0.22},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'At-Risk'!U16/100)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'At-Risk'!V16/100)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(AND(O16=\"E\", SUM(AX16:AZ16)<1/Inputs!$D$253*F16),1/Inputs!$D$253*F16-SUM(AX16:AZ16),IF(AND(O16=\"M\", SUM(AX16:AZ16)<1/Inputs!$D$256*SUM(F16:G16)),1/Inputs!$D$256* SUM(F16:G16)-SUM(AX16:AZ16),IF(AND(O16=\"H\",SUM(AX16:AZ16)<1/Inputs!$D$260*SUM(F16:H16)),1/Inputs!$D$260*SUM(F16:H16)-SUM(AX16:AZ16),0))))","v":3.7600694444444388E-2},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'At-Risk'!AJ16/100)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F16:$R16)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F16:$K16)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J16:$K16)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L16:$N16)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O16:$R16)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F16:$R16)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F16:$K16)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J16:$K16)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L16:$N16)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O16:$R16)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",F16=0,Inputs!$D$247=0,O16=\"M\",O16=\"H\"),0,1/Inputs!$D$253*F16)","v":0.25760069444444439},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",G16=0,Inputs!$D$247=0,O16=\"H\",O16=\"E\"),0,IF(SUM(F16:G16)<Inputs!$D$254,1/Inputs!$D$254*SUM(F16:G16),IF(SUM(F16:G16)>Inputs!$D$257,1/Inputs!$D$257*SUM(F16:G16),1)))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",H16=0,Inputs!$D$247=0,O16=\"E\",O16=\"M\"),0,IF(SUM(F16:H16)<Inputs!$D$258,1/Inputs!$D$258*SUM(F16:H16),IF(SUM(F16:H16)>Inputs!$D$261,1/Inputs!$D$261*SUM(F16:H16),1)))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",G16=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G16)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",H16=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H16)","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,'At-Risk'!S16/100)","v":0.22},{"$f":"IF(OR($J16=\"T\",$K16=\"T\"),0,IF(AND(O16=\"E\",'At-Risk'!S16/100<1/Inputs!$D$253*F16),1/Inputs!$D$253*F16-'At-Risk'!S16/100,IF(AND(O16=\"M\",'At-Risk'!S16/100<1/Inputs!$D$256*SUM(F16:G16)),1/Inputs!$D$256* SUM(F16:G16)-'At-Risk'!S16/100,IF(AND(O16=\"H\",'At-Risk'!S16/100<1/Inputs!$D$260*SUM(F16:H16)),1/Inputs!$D$260*SUM(F16:H16)-'At-Risk'!S16/100,0))))","v":3.7600694444444388E-2},0,{"$f":"IF(OR(J16=\"T\",K16=\"T\"),0,IF(O16=\"E\",2/Inputs!$D$253*F16,IF(O16=\"M\",2/Inputs!$D$256*SUM(F16:G16),IF(O16=\"H\",5/Inputs!$D$261*SUM(F16:H16),0))))","v":0.51520138888888878},1.288003472222222,{"$f":"IF(OR($J16=\"T\",$K16=\"T\",F16=0,O16=\"M\",O16=\"H\"),0,IF(F16<Inputs!$D$251,1/Inputs!$D$251*F16,1))","v":0.77280208333333322},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",G16=0,O16=\"E\",O16=\"H\"),0,IF(SUM(F16:G16)<Inputs!$D$254,1/Inputs!$D$254*SUM(F16:G16),1))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",H16=0,O16=\"E\",O16=\"M\"),0,IF(SUM(F16:H16)<Inputs!$D$258,1/Inputs!$D$258*SUM(F16:H16),1))","v":0},0,{"$f":"IF(OR($J16=\"T\",$K16=\"T\",F16=0),0,IF(AND(O16=\"E\",F16>Inputs!$D$253),(F16-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",G16=0),0,IF(AND(O16=\"M\",SUM(F16:G16)>Inputs!$D$256),(SUM(F16:G16)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",H16=0),0,IF(AND(O16=\"H\",SUM(F16:H16)>Inputs!$D$260),(SUM(F16:H16)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K16=\"T\",$J16=\"T\",O16=\"M\",O16=\"H\"),0,IF(F16<Inputs!$D$251,1/Inputs!$D$251*F16,IF(F16>Inputs!$D$253,1/Inputs!$D$253*F16,1)))","v":0.77280208333333322},{"$f":"IF(OR($K16=\"T\",$J16=\"T\",O16=\"E\",O16=\"H\"),0,IF(SUM(F16:G16)<Inputs!$D$254,1/Inputs!$D$254*SUM(F16:G16),IF(SUM(F16:G16)>Inputs!$D$256,1/Inputs!$D$256*SUM(F16:G16),1)))","v":0},{"$f":"IF(OR($K16=\"T\",$J16=\"T\",O16=\"E\",O16=\"M\"),0,IF(SUM(F16:H16)<Inputs!$D$258,1/Inputs!$D$258*SUM(F16:H16),IF(SUM(F16:H16)>Inputs!$D$261,1/Inputs!$D$261*SUM(F16:H16),1)))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",F16=0,O16=\"M\",O16=\"H\"),0,1/Inputs!$D$253*F16)","v":0.25760069444444439},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",G16=0,O16=\"E\",O16=\"H\"),0,1/Inputs!$D$256*SUM(F16:G16))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",H16=0,O16=\"E\",O16=\"M\"),0,4/Inputs!$D$261*SUM(F16:H16))","v":0},1.8032048611111109,65552.627773247295,70712.865620686804,82478.027327097428,40631.794074326834,43959.086544635597,27087.862716217889,4514.6437860363149,0,0,0,0,0,0,334936.90784224815,0,0,334936.90784224815,66987.381568449637,0,0,0,66987.381568449637,31481.514048788456,0,0,0,31481.514048788456,0,0,0,0,0,0,0,15891.546126847828,0,0,2716.0598643881767,0,0,0,18607.605991236003,0,0,0,0,15891.546126847828,2716.0598643881767,0,18612.745713298216,{"$f":"0.05*($AF16+AK16+AP16+AT16+SUM(AU16:BD16))*175*Inputs!$D$228*(1+0.0765)","v":5910.952175463708},80346.51586246994,88105.21748642117,0,0,0,0,0,0,41721.85509874767,0,0,11478.13630842173,0,0,141305.20889359058,{"$f":"Inputs!$D$152*F16+Inputs!$D$153*G16+Inputs!$D$154*H16","v":24922.460204811814},{"$f":"Inputs!$D$155*I16","v":21818.170855492361},{"$f":"'Voc Ed'!L16","v":0},{"$f":"Inputs!$D$156*$I16","v":2181.8170855492358},{"$f":"Inputs!$D$157*$I16","v":8727.2683421969432},{"$f":"Inputs!$D$158*$I16","v":2796.6065803886845},{"$f":"IF(Inputs!$D$100=1,0,Activities!R16)","v":2570.3508887298563},63016.673957168896,718074.20217271568]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AJ5","v":"0101032"},{"$f":"'School Reference Sheet'!AK5","v":"Notch Peak Elementary"},{"$f":"'School Reference Sheet'!AL5","v":"K-8"},{"$f":"IF(M17=1,SUM(ADM!F17:J17),IF(N17=1,SUM(ADM!F17:L17),SUM(ADM!F17:K17,0)))","v":1},{"$f":"ADM!S17-'School Resources'!H17-'School Resources'!F17","v":0},{"$f":"IF(SUM(ADM!N17:R17)=ADM!S17,SUM(ADM!N17:R17),IF(OR(SUM(ADM!F17:O17)=ADM!S17,SUM(ADM!G17:O17)=ADM!S17,SUM(ADM!H17:O17)=ADM!S17,SUM(ADM!I17:O17)=ADM!S17,SUM(ADM!J17:O17)=ADM!S17,SUM(ADM!K17:O17)=ADM!S17,SUM(ADM!L17:O17)=ADM!S17,SUM(ADM!M17:O17)=ADM!S17,SUM(ADM!N17:O17)=ADM!S17),0,SUM(ADM!O17:R17)))","v":0},{"$f":"SUM(ADM!$F17:$R17)","v":1},"F",{"$f":"IF(I17<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F17:J17)=0,SUM(ADM!O17:R17)=0,ADM!K17>0,ADM!N17>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M17:R17)=0,ADM!L17>0),1,0)","v":0},{"$f":"IF(H17>0,\"H\",IF(G17>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!F17/Inputs!$D$80)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!G17/Inputs!$D$81)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!H17/Inputs!$D$82)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!I17/Inputs!$D$83)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!J17/Inputs!$D$84)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(M17=1,ADM!K17/Inputs!$D$95,ADM!K17/Inputs!$D$85))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(N17=1,ADM!L17/Inputs!$D$96,ADM!L17/Inputs!$D$86))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!M17/Inputs!$D$87)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!N17/Inputs!$D$88)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!O17/Inputs!$D$89)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!P17/Inputs!$D$90)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!Q17/Inputs!$D$91)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,ADM!R17/Inputs!$D$92)","v":0},{"$f":"IF(M17=1,SUM(P17:T17),IF(N17=1,SUM(P17:V17),SUM(P17:U17)))","v":0},{"$f":"SUM(P17:AB17)-AC17-AE17","v":0},{"$f":"IF(SUM(ADM!N17:R17)=ADM!S17,SUM(X17:AB17),IF(OR(SUM(ADM!F17:O17)=ADM!S17,SUM(ADM!G17:O17)=ADM!S17,SUM(ADM!H17:O17)=ADM!S17,SUM(ADM!I17:O17)=ADM!S17,SUM(ADM!J17:O17)=ADM!S17,SUM(ADM!K17:O17)=ADM!S17,SUM(ADM!L17:O17)=ADM!S17,SUM(ADM!M17:O17)=ADM!S17,SUM(ADM!N17:O17)=ADM!S17),SUM(Z17:AB17),SUM(Y17:AB17)))","v":0},{"$f":"SUM(P17:AB17)","v":0},{"$f":"Inputs!$D$39*AC17","v":0},{"$f":"Inputs!$D$40*AD17","v":0},{"$f":"Inputs!$D$41*AE17","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'Voc Ed'!H17)","v":0},{"$f":"SUM(AG17:AJ17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$72=1,$F17=0,Inputs!$D$74<=$AC17+$AG17),0,IF(AND($F17>0,$F17<=Inputs!$D$104,Inputs!$D$72=2),$F17/Inputs!$D$94-($AC17+$AG17),Inputs!$D$74-($AC17+$AG17)))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$72=1,$G17=0,Inputs!$D$75<=$AD17+$AH17),0,IF(Inputs!$D$72=2,IF(AND($G17>0,$G17<=Inputs!$D$104),$G17/Inputs!$D$94-($AD17+$AH17),Inputs!$D$75-($AD17+$AH17))))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$72=1,$H17=0,Inputs!$D$76<=$AE17+$AI17+AJ17),0,IF(Inputs!$D$72=2,IF(AND($H17>0,$H17<=Inputs!$D$104),$H17/Inputs!$D$94-($AE17+$AI17+$AJ17),Inputs!$D$76-($AE17+$AI17+$AJ17))))","v":0},{"$f":"IF(OR(J17=\"T\",K17=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O17=\"EM\",(AD17+AH17+AJ17)<Inputs!$D$75),Inputs!$D$75-(AD17+AH17+AJ17),IF(AND(O17=\"M\",(AD17+AH17+AJ17)<Inputs!$D$75),Inputs!$D$75-(AD17+AH17+AJ17),IF(AND(OR(O17=\"MH\",O17=\"H\",O17=\"EMH\"),(AD17+AE17+AH17+AI17+AJ17)<Inputs!$D$76),Inputs!$D$76-(AD17+AE17+AH17+AI17+AJ17),0)))),0))","v":0},{"$f":"SUM(AL17:AO17)","v":0},{"$f":"IF($J17=\"T\",$I17/Inputs!$D$93,0)","v":0},{"$f":"IF(L17=1,(I17/7)*1.5,IF($J17=\"T\",0,IF(AND($K17=\"T\",($I17/Inputs!$D$94)>=1),$I17/Inputs!$D$94,IF(AND($K17=\"T\",($I17/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L17","v":0},{"$f":"SUM(AQ17:AR17)","v":1},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$234=0,O17=\"M\",O17=\"H\"), 0,(F17*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$234=0,O17=\"E\",O17=\"H\"), 0,(SUM(F17:G17)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",Inputs!$D$234=0,O17=\"E\",O17=\"M\"), 0,(SUM(F17:H17)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'At-Risk'!T17/100)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'At-Risk'!U17/100)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'At-Risk'!V17/100)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(AND(O17=\"E\", SUM(AX17:AZ17)<1/Inputs!$D$253*F17),1/Inputs!$D$253*F17-SUM(AX17:AZ17),IF(AND(O17=\"M\", SUM(AX17:AZ17)<1/Inputs!$D$256*SUM(F17:G17)),1/Inputs!$D$256* SUM(F17:G17)-SUM(AX17:AZ17),IF(AND(O17=\"H\",SUM(AX17:AZ17)<1/Inputs!$D$260*SUM(F17:H17)),1/Inputs!$D$260*SUM(F17:H17)-SUM(AX17:AZ17),0))))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'At-Risk'!AJ17/100)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F17:$R17)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F17:$K17)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J17:$K17)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L17:$N17)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O17:$R17)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F17:$R17)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F17:$K17)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J17:$K17)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L17:$N17)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O17:$R17)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",F17=0,Inputs!$D$247=0,O17=\"M\",O17=\"H\"),0,1/Inputs!$D$253*F17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",G17=0,Inputs!$D$247=0,O17=\"H\",O17=\"E\"),0,IF(SUM(F17:G17)<Inputs!$D$254,1/Inputs!$D$254*SUM(F17:G17),IF(SUM(F17:G17)>Inputs!$D$257,1/Inputs!$D$257*SUM(F17:G17),1)))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",H17=0,Inputs!$D$247=0,O17=\"E\",O17=\"M\"),0,IF(SUM(F17:H17)<Inputs!$D$258,1/Inputs!$D$258*SUM(F17:H17),IF(SUM(F17:H17)>Inputs!$D$261,1/Inputs!$D$261*SUM(F17:H17),1)))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",G17=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",H17=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,'At-Risk'!S17/100)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,IF(AND(O17=\"E\",'At-Risk'!S17/100<1/Inputs!$D$253*F17),1/Inputs!$D$253*F17-'At-Risk'!S17/100,IF(AND(O17=\"M\",'At-Risk'!S17/100<1/Inputs!$D$256*SUM(F17:G17)),1/Inputs!$D$256* SUM(F17:G17)-'At-Risk'!S17/100,IF(AND(O17=\"H\",'At-Risk'!S17/100<1/Inputs!$D$260*SUM(F17:H17)),1/Inputs!$D$260*SUM(F17:H17)-'At-Risk'!S17/100,0))))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,SUM(G17:H17)/250)","v":0},{"$f":"IF(OR(J17=\"T\",K17=\"T\"),0,IF(O17=\"E\",2/Inputs!$D$253*F17,IF(O17=\"M\",2/Inputs!$D$256*SUM(F17:G17),IF(O17=\"H\",5/Inputs!$D$261*SUM(F17:H17),0))))","v":0},{"$f":"SUM(AU17:BM17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",F17=0,O17=\"M\",O17=\"H\"),0,IF(F17<Inputs!$D$251,1/Inputs!$D$251*F17,1))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",G17=0,O17=\"E\",O17=\"H\"),0,IF(SUM(F17:G17)<Inputs!$D$254,1/Inputs!$D$254*SUM(F17:G17),1))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",H17=0,O17=\"E\",O17=\"M\"),0,IF(SUM(F17:H17)<Inputs!$D$258,1/Inputs!$D$258*SUM(F17:H17),1))","v":0},1,{"$f":"IF(OR($J17=\"T\",$K17=\"T\",F17=0),0,IF(AND(O17=\"E\",F17>Inputs!$D$253),(F17-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",G17=0),0,IF(AND(O17=\"M\",SUM(F17:G17)>Inputs!$D$256),(SUM(F17:G17)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",H17=0),0,IF(AND(O17=\"H\",SUM(F17:H17)>Inputs!$D$260),(SUM(F17:H17)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K17=\"T\",$J17=\"T\",O17=\"M\",O17=\"H\"),0,IF(F17<Inputs!$D$251,1/Inputs!$D$251*F17,IF(F17>Inputs!$D$253,1/Inputs!$D$253*F17,1)))","v":0},{"$f":"IF(OR($K17=\"T\",$J17=\"T\",O17=\"E\",O17=\"H\"),0,IF(SUM(F17:G17)<Inputs!$D$254,1/Inputs!$D$254*SUM(F17:G17),IF(SUM(F17:G17)>Inputs!$D$256,1/Inputs!$D$256*SUM(F17:G17),1)))","v":0},{"$f":"IF(OR($K17=\"T\",$J17=\"T\",O17=\"E\",O17=\"M\"),0,IF(SUM(F17:H17)<Inputs!$D$258,1/Inputs!$D$258*SUM(F17:H17),IF(SUM(F17:H17)>Inputs!$D$261,1/Inputs!$D$261*SUM(F17:H17),1)))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",F17=0,O17=\"M\",O17=\"H\"),0,1/Inputs!$D$253*F17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",G17=0,O17=\"E\",O17=\"H\"),0,1/Inputs!$D$256*SUM(F17:G17))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",H17=0,O17=\"E\",O17=\"M\"),0,4/Inputs!$D$261*SUM(F17:H17))","v":0},{"$f":"SUM(BO17:CA17)","v":1},{"$f":"P17*(VLOOKUP($A17,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP17:CR17)","v":0},{"$f":"AG17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AH17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AI17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AJ17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"SUM(CT17:CW17)","v":0},{"$f":"AL17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AM17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AN17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AO17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"SUM(CY17:DB17)","v":0},{"$f":"AQ17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"AR17*(VLOOKUP($A17,Salaries,35))","v":72234.300576581038},{"$f":"AS17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"SUM(DD17:DF17)","v":72234.300576581038},{"$f":"AU17*(VLOOKUP($A17,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH17*(VLOOKUP($A17,Salaries,41))","v":0},{"$f":"BI17*(VLOOKUP($A17,Salaries,41))","v":0},{"$f":"BJ17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"BK17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"BL17*(VLOOKUP($A17,Salaries,35))","v":0},{"$f":"BM17*(VLOOKUP($A17,Salaries,62))","v":0},{"$f":"0.05*($AF17+AK17+AP17+AT17+SUM(AU17:BD17))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},{"$f":"SUM(DH17:EA17)","v":944.60360513439366},{"$f":"BO17*(VLOOKUP($A17,Salaries,19))","v":0},{"$f":"BP17*(VLOOKUP($A17,Salaries,19))","v":0},{"$f":"BQ17*(VLOOKUP($A17,Salaries,19))","v":0},{"$f":"BR17*(VLOOKUP($A17,Salaries,26))","v":97483.446063775831},{"$f":"BS17*(VLOOKUP($A17,Salaries,26))","v":0},{"$f":"BT17*(VLOOKUP($A17,Salaries,26))","v":0},{"$f":"BU17*(VLOOKUP($A17,Salaries,26))","v":0},{"$f":"BV17*(VLOOKUP($A17,Salaries,51))","v":0},{"$f":"BW17*(VLOOKUP($A17,Salaries,51))","v":0},{"$f":"BX17*(VLOOKUP($A17,Salaries,51))","v":0},{"$f":"BY17*(VLOOKUP($A17,Salaries,56))","v":0},{"$f":"BZ17*(VLOOKUP($A17,Salaries,56))","v":0},{"$f":"CA17*(VLOOKUP($A17,Salaries,56))","v":0},{"$f":"SUM(EC17:EO17)","v":97483.446063775831},{"$f":"Inputs!$D$152*F17+Inputs!$D$153*G17+Inputs!$D$154*H17","v":335.93201424485864},{"$f":"Inputs!$D$155*I17","v":294.08902742309994},{"$f":"'Voc Ed'!L17","v":0},{"$f":"Inputs!$D$156*$I17","v":29.408902742309994},{"$f":"Inputs!$D$157*$I17","v":117.63561096923998},{"$f":"Inputs!$D$158*$I17","v":37.695703950567939},{"$f":"IF(Inputs!$D$100=1,0,Activities!R17)","v":24.230375000000002},{"$f":"SUM(EQ17:EW17)","v":838.99163433007652},{"$f":"CS17+CX17+DC17+DG17+EB17+EP17+EX17","v":171501.34187982132}]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AM5","v":"0101050"},{"$f":"'School Reference Sheet'!AN5","v":"Laramie Junior High School"},{"$f":"'School Reference Sheet'!AO5","v":"6-9"},{"$f":"IF(M18=1,SUM(ADM!F18:J18),IF(N18=1,SUM(ADM!F18:L18),SUM(ADM!F18:K18,0)))","v":0},{"$f":"ADM!S18-'School Resources'!H18-'School Resources'!F18","v":788.34099999999989},{"$f":"IF(SUM(ADM!N18:R18)=ADM!S18,SUM(ADM!N18:R18),IF(OR(SUM(ADM!F18:O18)=ADM!S18,SUM(ADM!G18:O18)=ADM!S18,SUM(ADM!H18:O18)=ADM!S18,SUM(ADM!I18:O18)=ADM!S18,SUM(ADM!J18:O18)=ADM!S18,SUM(ADM!K18:O18)=ADM!S18,SUM(ADM!L18:O18)=ADM!S18,SUM(ADM!M18:O18)=ADM!S18,SUM(ADM!N18:O18)=ADM!S18),0,SUM(ADM!O18:R18)))","v":0},{"$f":"SUM(ADM!$F18:$R18)","v":788.34099999999989},"F",{"$f":"IF(I18<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F18:J18)=0,SUM(ADM!O18:R18)=0,ADM!K18>0,ADM!N18>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M18:R18)=0,ADM!L18>0),1,0)","v":0},"M",{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!F18/Inputs!$D$80)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!G18/Inputs!$D$81)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!H18/Inputs!$D$82)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!I18/Inputs!$D$83)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!J18/Inputs!$D$84)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(M18=1,ADM!K18/Inputs!$D$95,ADM!K18/Inputs!$D$85))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(N18=1,ADM!L18/Inputs!$D$96,ADM!L18/Inputs!$D$86))","v":6.0136666666666674},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!M18/Inputs!$D$87)","v":12.287904761904761},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!N18/Inputs!$D$88)","v":10.454714285714285},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!O18/Inputs!$D$89)","v":8.7837619047619047},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!P18/Inputs!$D$90)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!Q18/Inputs!$D$91)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,ADM!R18/Inputs!$D$92)","v":0},0,37.54004761904762,{"$f":"IF(SUM(ADM!N18:R18)=ADM!S18,SUM(X18:AB18),IF(OR(SUM(ADM!F18:O18)=ADM!S18,SUM(ADM!G18:O18)=ADM!S18,SUM(ADM!H18:O18)=ADM!S18,SUM(ADM!I18:O18)=ADM!S18,SUM(ADM!J18:O18)=ADM!S18,SUM(ADM!K18:O18)=ADM!S18,SUM(ADM!L18:O18)=ADM!S18,SUM(ADM!M18:O18)=ADM!S18,SUM(ADM!N18:O18)=ADM!S18),SUM(Z18:AB18),SUM(Y18:AB18)))","v":0},37.54004761904762,{"$f":"Inputs!$D$39*AC18","v":0},{"$f":"Inputs!$D$40*AD18","v":12.388215714285716},{"$f":"Inputs!$D$41*AE18","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'Voc Ed'!H18)","v":0.38749523809523806},12.775710952380953,{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$72=1,$F18=0,Inputs!$D$74<=$AC18+$AG18),0,IF(AND($F18>0,$F18<=Inputs!$D$104,Inputs!$D$72=2),$F18/Inputs!$D$94-($AC18+$AG18),Inputs!$D$74-($AC18+$AG18)))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$72=1,$G18=0,Inputs!$D$75<=$AD18+$AH18),0,IF(Inputs!$D$72=2,IF(AND($G18>0,$G18<=Inputs!$D$104),$G18/Inputs!$D$94-($AD18+$AH18),Inputs!$D$75-($AD18+$AH18))))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$72=1,$H18=0,Inputs!$D$76<=$AE18+$AI18+AJ18),0,IF(Inputs!$D$72=2,IF(AND($H18>0,$H18<=Inputs!$D$104),$H18/Inputs!$D$94-($AE18+$AI18+$AJ18),Inputs!$D$76-($AE18+$AI18+$AJ18))))","v":0},{"$f":"IF(OR(J18=\"T\",K18=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O18=\"EM\",(AD18+AH18+AJ18)<Inputs!$D$75),Inputs!$D$75-(AD18+AH18+AJ18),IF(AND(O18=\"M\",(AD18+AH18+AJ18)<Inputs!$D$75),Inputs!$D$75-(AD18+AH18+AJ18),IF(AND(OR(O18=\"MH\",O18=\"H\",O18=\"EMH\"),(AD18+AE18+AH18+AI18+AJ18)<Inputs!$D$76),Inputs!$D$76-(AD18+AE18+AH18+AI18+AJ18),0)))),0))","v":0},0,{"$f":"IF($J18=\"T\",$I18/Inputs!$D$93,0)","v":0},{"$f":"IF(L18=1,(I18/7)*1.5,IF($J18=\"T\",0,IF(AND($K18=\"T\",($I18/Inputs!$D$94)>=1),$I18/Inputs!$D$94,IF(AND($K18=\"T\",($I18/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L18","v":0},0,{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$234=0,O18=\"M\",O18=\"H\"), 0,(F18*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$234=0,O18=\"E\",O18=\"H\"), 0,(SUM(F18:G18)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",Inputs!$D$234=0,O18=\"E\",O18=\"M\"), 0,(SUM(F18:H18)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'At-Risk'!T18/100)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'At-Risk'!U18/100)","v":2.5299999999999998},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'At-Risk'!V18/100)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(AND(O18=\"E\", SUM(AX18:AZ18)<1/Inputs!$D$253*F18),1/Inputs!$D$253*F18-SUM(AX18:AZ18),IF(AND(O18=\"M\", SUM(AX18:AZ18)<1/Inputs!$D$256*SUM(F18:G18)),1/Inputs!$D$256* SUM(F18:G18)-SUM(AX18:AZ18),IF(AND(O18=\"H\",SUM(AX18:AZ18)<1/Inputs!$D$260*SUM(F18:H18)),1/Inputs!$D$260*SUM(F18:H18)-SUM(AX18:AZ18),0))))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'At-Risk'!AJ18/100)","v":0.26},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F18:$R18)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F18:$K18)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J18:$K18)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L18:$N18)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O18:$R18)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F18:$R18)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F18:$K18)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J18:$K18)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L18:$N18)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O18:$R18)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",F18=0,Inputs!$D$247=0,O18=\"M\",O18=\"H\"),0,1/Inputs!$D$253*F18)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",G18=0,Inputs!$D$247=0,O18=\"H\",O18=\"E\"),0,IF(SUM(F18:G18)<Inputs!$D$254,1/Inputs!$D$254*SUM(F18:G18),IF(SUM(F18:G18)>Inputs!$D$257,1/Inputs!$D$257*SUM(F18:G18),1)))","v":1.2513349206349205},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",H18=0,Inputs!$D$247=0,O18=\"E\",O18=\"M\"),0,IF(SUM(F18:H18)<Inputs!$D$258,1/Inputs!$D$258*SUM(F18:H18),IF(SUM(F18:H18)>Inputs!$D$261,1/Inputs!$D$261*SUM(F18:H18),1)))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",G18=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G18)","v":2.5026698412698409},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",H18=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H18)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,'At-Risk'!S18/100)","v":2.5299999999999998},{"$f":"IF(OR($J18=\"T\",$K18=\"T\"),0,IF(AND(O18=\"E\",'At-Risk'!S18/100<1/Inputs!$D$253*F18),1/Inputs!$D$253*F18-'At-Risk'!S18/100,IF(AND(O18=\"M\",'At-Risk'!S18/100<1/Inputs!$D$256*SUM(F18:G18)),1/Inputs!$D$256* SUM(F18:G18)-'At-Risk'!S18/100,IF(AND(O18=\"H\",'At-Risk'!S18/100<1/Inputs!$D$260*SUM(F18:H18)),1/Inputs!$D$260*SUM(F18:H18)-'At-Risk'!S18/100,0))))","v":0},3.1533639999999994,{"$f":"IF(OR(J18=\"T\",K18=\"T\"),0,IF(O18=\"E\",2/Inputs!$D$253*F18,IF(O18=\"M\",2/Inputs!$D$256*SUM(F18:G18),IF(O18=\"H\",5/Inputs!$D$261*SUM(F18:H18),0))))","v":5.0053396825396819},17.232708444444441,{"$f":"IF(OR($J18=\"T\",$K18=\"T\",F18=0,O18=\"M\",O18=\"H\"),0,IF(F18<Inputs!$D$251,1/Inputs!$D$251*F18,1))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",G18=0,O18=\"E\",O18=\"H\"),0,IF(SUM(F18:G18)<Inputs!$D$254,1/Inputs!$D$254*SUM(F18:G18),1))","v":1},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",H18=0,O18=\"E\",O18=\"M\"),0,IF(SUM(F18:H18)<Inputs!$D$258,1/Inputs!$D$258*SUM(F18:H18),1))","v":0},0,{"$f":"IF(OR($J18=\"T\",$K18=\"T\",F18=0),0,IF(AND(O18=\"E\",F18>Inputs!$D$253),(F18-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",G18=0),0,IF(AND(O18=\"M\",SUM(F18:G18)>Inputs!$D$256),(SUM(F18:G18)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.5026698412698409},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",H18=0),0,IF(AND(O18=\"H\",SUM(F18:H18)>Inputs!$D$260),(SUM(F18:H18)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K18=\"T\",$J18=\"T\",O18=\"M\",O18=\"H\"),0,IF(F18<Inputs!$D$251,1/Inputs!$D$251*F18,IF(F18>Inputs!$D$253,1/Inputs!$D$253*F18,1)))","v":0},{"$f":"IF(OR($K18=\"T\",$J18=\"T\",O18=\"E\",O18=\"H\"),0,IF(SUM(F18:G18)<Inputs!$D$254,1/Inputs!$D$254*SUM(F18:G18),IF(SUM(F18:G18)>Inputs!$D$256,1/Inputs!$D$256*SUM(F18:G18),1)))","v":2.5026698412698409},{"$f":"IF(OR($K18=\"T\",$J18=\"T\",O18=\"E\",O18=\"M\"),0,IF(SUM(F18:H18)<Inputs!$D$258,1/Inputs!$D$258*SUM(F18:H18),IF(SUM(F18:H18)>Inputs!$D$261,1/Inputs!$D$261*SUM(F18:H18),1)))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",F18=0,O18=\"M\",O18=\"H\"),0,1/Inputs!$D$253*F18)","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",G18=0,O18=\"E\",O18=\"H\"),0,1/Inputs!$D$256*SUM(F18:G18))","v":2.5026698412698409},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",H18=0,O18=\"E\",O18=\"M\"),0,4/Inputs!$D$261*SUM(F18:H18))","v":0},7.5080095238095232,0,0,0,0,0,0,434393.0055673662,887608.2060278299,755188.97415656142,634488.89762169344,0,0,0,0,2711679.0833734511,0,2711679.0833734511,0,894854.0975132389,0,27990.44750056526,922844.54501380411,0,0,0,0,0,0,0,0,0,0,0,0,0,182752.78045875,0,0,18780.918149911071,0,0,0,90389.302779115023,0,174015.04714858983,0,182752.78045875,0,227781.04300336985,180828.53953618513,{"$f":"0.05*($AF18+AK18+AP18+AT18+SUM(AU18:BD18))*175*Inputs!$D$228*(1+0.0765)","v":50163.890999968156},1107464.3025346391,0,114007.47925833255,0,0,0,146485.43442309112,0,0,135113.54424290327,0,0,111513.61852895399,0,507120.07645328093,{"$f":"Inputs!$D$152*F18+Inputs!$D$153*G18+Inputs!$D$154*H18","v":264828.98004180606},{"$f":"Inputs!$D$155*I18","v":231842.437967754},{"$f":"'Voc Ed'!L18","v":20827.489853068924},{"$f":"Inputs!$D$156*$I18","v":23184.243796775401},{"$f":"Inputs!$D$157*$I18","v":92736.975187101605},{"$f":"Inputs!$D$158*$I18","v":29717.068948094675},{"$f":"IF(Inputs!$D$100=1,0,Activities!R18)","v":410350.3714583246},1073487.5672529254,6322595.5746281007]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AP5","v":"0101051"},{"$f":"'School Reference Sheet'!AQ5","v":"Rock River Junior High School"},{"$f":"'School Reference Sheet'!AR5","v":"7-8"},{"$f":"IF(M19=1,SUM(ADM!F19:J19),IF(N19=1,SUM(ADM!F19:L19),SUM(ADM!F19:K19,0)))","v":0},{"$f":"ADM!S19-'School Resources'!H19-'School Resources'!F19","v":16.358333333333334},{"$f":"IF(SUM(ADM!N19:R19)=ADM!S19,SUM(ADM!N19:R19),IF(OR(SUM(ADM!F19:O19)=ADM!S19,SUM(ADM!G19:O19)=ADM!S19,SUM(ADM!H19:O19)=ADM!S19,SUM(ADM!I19:O19)=ADM!S19,SUM(ADM!J19:O19)=ADM!S19,SUM(ADM!K19:O19)=ADM!S19,SUM(ADM!L19:O19)=ADM!S19,SUM(ADM!M19:O19)=ADM!S19,SUM(ADM!N19:O19)=ADM!S19),0,SUM(ADM!O19:R19)))","v":0},{"$f":"SUM(ADM!$F19:$R19)","v":16.358333333333334},"F",{"$f":"IF(I19<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F19:J19)=0,SUM(ADM!O19:R19)=0,ADM!K19>0,ADM!N19>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M19:R19)=0,ADM!L19>0),1,0)","v":0},"M",{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!F19/Inputs!$D$80)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!G19/Inputs!$D$81)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!H19/Inputs!$D$82)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!I19/Inputs!$D$83)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!J19/Inputs!$D$84)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(M19=1,ADM!K19/Inputs!$D$95,ADM!K19/Inputs!$D$85))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(N19=1,ADM!L19/Inputs!$D$96,ADM!L19/Inputs!$D$86))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!M19/Inputs!$D$87)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!N19/Inputs!$D$88)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!O19/Inputs!$D$89)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!P19/Inputs!$D$90)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!Q19/Inputs!$D$91)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,ADM!R19/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N19:R19)=ADM!S19,SUM(X19:AB19),IF(OR(SUM(ADM!F19:O19)=ADM!S19,SUM(ADM!G19:O19)=ADM!S19,SUM(ADM!H19:O19)=ADM!S19,SUM(ADM!I19:O19)=ADM!S19,SUM(ADM!J19:O19)=ADM!S19,SUM(ADM!K19:O19)=ADM!S19,SUM(ADM!L19:O19)=ADM!S19,SUM(ADM!M19:O19)=ADM!S19,SUM(ADM!N19:O19)=ADM!S19),SUM(Z19:AB19),SUM(Y19:AB19)))","v":0},0,{"$f":"Inputs!$D$39*AC19","v":0},{"$f":"Inputs!$D$40*AD19","v":0},{"$f":"Inputs!$D$41*AE19","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'Voc Ed'!H19)","v":0},0,{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$72=1,$F19=0,Inputs!$D$74<=$AC19+$AG19),0,IF(AND($F19>0,$F19<=Inputs!$D$104,Inputs!$D$72=2),$F19/Inputs!$D$94-($AC19+$AG19),Inputs!$D$74-($AC19+$AG19)))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$72=1,$G19=0,Inputs!$D$75<=$AD19+$AH19),0,IF(Inputs!$D$72=2,IF(AND($G19>0,$G19<=Inputs!$D$104),$G19/Inputs!$D$94-($AD19+$AH19),Inputs!$D$75-($AD19+$AH19))))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$72=1,$H19=0,Inputs!$D$76<=$AE19+$AI19+AJ19),0,IF(Inputs!$D$72=2,IF(AND($H19>0,$H19<=Inputs!$D$104),$H19/Inputs!$D$94-($AE19+$AI19+$AJ19),Inputs!$D$76-($AE19+$AI19+$AJ19))))","v":0},{"$f":"IF(OR(J19=\"T\",K19=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O19=\"EM\",(AD19+AH19+AJ19)<Inputs!$D$75),Inputs!$D$75-(AD19+AH19+AJ19),IF(AND(O19=\"M\",(AD19+AH19+AJ19)<Inputs!$D$75),Inputs!$D$75-(AD19+AH19+AJ19),IF(AND(OR(O19=\"MH\",O19=\"H\",O19=\"EMH\"),(AD19+AE19+AH19+AI19+AJ19)<Inputs!$D$76),Inputs!$D$76-(AD19+AE19+AH19+AI19+AJ19),0)))),0))","v":0},0,{"$f":"IF($J19=\"T\",$I19/Inputs!$D$93,0)","v":0},{"$f":"IF(L19=1,(I19/7)*1.5,IF($J19=\"T\",0,IF(AND($K19=\"T\",($I19/Inputs!$D$94)>=1),$I19/Inputs!$D$94,IF(AND($K19=\"T\",($I19/Inputs!$D$94)<1),1,0))))","v":2.336904761904762},{"$f":"'Small District Adjustment'!L19","v":0},2.336904761904762,{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$234=0,O19=\"M\",O19=\"H\"), 0,(F19*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$234=0,O19=\"E\",O19=\"H\"), 0,(SUM(F19:G19)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",Inputs!$D$234=0,O19=\"E\",O19=\"M\"), 0,(SUM(F19:H19)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'At-Risk'!T19/100)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'At-Risk'!U19/100)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'At-Risk'!V19/100)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(AND(O19=\"E\", SUM(AX19:AZ19)<1/Inputs!$D$253*F19),1/Inputs!$D$253*F19-SUM(AX19:AZ19),IF(AND(O19=\"M\", SUM(AX19:AZ19)<1/Inputs!$D$256*SUM(F19:G19)),1/Inputs!$D$256* SUM(F19:G19)-SUM(AX19:AZ19),IF(AND(O19=\"H\",SUM(AX19:AZ19)<1/Inputs!$D$260*SUM(F19:H19)),1/Inputs!$D$260*SUM(F19:H19)-SUM(AX19:AZ19),0))))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'At-Risk'!AJ19/100)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F19:$R19)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F19:$K19)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J19:$K19)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L19:$N19)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O19:$R19)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F19:$R19)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F19:$K19)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J19:$K19)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L19:$N19)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O19:$R19)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",F19=0,Inputs!$D$247=0,O19=\"M\",O19=\"H\"),0,1/Inputs!$D$253*F19)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",G19=0,Inputs!$D$247=0,O19=\"H\",O19=\"E\"),0,IF(SUM(F19:G19)<Inputs!$D$254,1/Inputs!$D$254*SUM(F19:G19),IF(SUM(F19:G19)>Inputs!$D$257,1/Inputs!$D$257*SUM(F19:G19),1)))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",H19=0,Inputs!$D$247=0,O19=\"E\",O19=\"M\"),0,IF(SUM(F19:H19)<Inputs!$D$258,1/Inputs!$D$258*SUM(F19:H19),IF(SUM(F19:H19)>Inputs!$D$261,1/Inputs!$D$261*SUM(F19:H19),1)))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",G19=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G19)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",H19=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H19)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,'At-Risk'!S19/100)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\"),0,IF(AND(O19=\"E\",'At-Risk'!S19/100<1/Inputs!$D$253*F19),1/Inputs!$D$253*F19-'At-Risk'!S19/100,IF(AND(O19=\"M\",'At-Risk'!S19/100<1/Inputs!$D$256*SUM(F19:G19)),1/Inputs!$D$256* SUM(F19:G19)-'At-Risk'!S19/100,IF(AND(O19=\"H\",'At-Risk'!S19/100<1/Inputs!$D$260*SUM(F19:H19)),1/Inputs!$D$260*SUM(F19:H19)-'At-Risk'!S19/100,0))))","v":0},0,{"$f":"IF(OR(J19=\"T\",K19=\"T\"),0,IF(O19=\"E\",2/Inputs!$D$253*F19,IF(O19=\"M\",2/Inputs!$D$256*SUM(F19:G19),IF(O19=\"H\",5/Inputs!$D$261*SUM(F19:H19),0))))","v":0},0,{"$f":"IF(OR($J19=\"T\",$K19=\"T\",F19=0,O19=\"M\",O19=\"H\"),0,IF(F19<Inputs!$D$251,1/Inputs!$D$251*F19,1))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",G19=0,O19=\"E\",O19=\"H\"),0,IF(SUM(F19:G19)<Inputs!$D$254,1/Inputs!$D$254*SUM(F19:G19),1))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",H19=0,O19=\"E\",O19=\"M\"),0,IF(SUM(F19:H19)<Inputs!$D$258,1/Inputs!$D$258*SUM(F19:H19),1))","v":0},1,{"$f":"IF(OR($J19=\"T\",$K19=\"T\",F19=0),0,IF(AND(O19=\"E\",F19>Inputs!$D$253),(F19-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",G19=0),0,IF(AND(O19=\"M\",SUM(F19:G19)>Inputs!$D$256),(SUM(F19:G19)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",H19=0),0,IF(AND(O19=\"H\",SUM(F19:H19)>Inputs!$D$260),(SUM(F19:H19)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K19=\"T\",$J19=\"T\",O19=\"M\",O19=\"H\"),0,IF(F19<Inputs!$D$251,1/Inputs!$D$251*F19,IF(F19>Inputs!$D$253,1/Inputs!$D$253*F19,1)))","v":0},{"$f":"IF(OR($K19=\"T\",$J19=\"T\",O19=\"E\",O19=\"H\"),0,IF(SUM(F19:G19)<Inputs!$D$254,1/Inputs!$D$254*SUM(F19:G19),IF(SUM(F19:G19)>Inputs!$D$256,1/Inputs!$D$256*SUM(F19:G19),1)))","v":0},{"$f":"IF(OR($K19=\"T\",$J19=\"T\",O19=\"E\",O19=\"M\"),0,IF(SUM(F19:H19)<Inputs!$D$258,1/Inputs!$D$258*SUM(F19:H19),IF(SUM(F19:H19)>Inputs!$D$261,1/Inputs!$D$261*SUM(F19:H19),1)))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",F19=0,O19=\"M\",O19=\"H\"),0,1/Inputs!$D$253*F19)","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",G19=0,O19=\"E\",O19=\"H\"),0,1/Inputs!$D$256*SUM(F19:G19))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",H19=0,O19=\"E\",O19=\"M\"),0,4/Inputs!$D$261*SUM(F19:H19))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168804.68099027211,0,168804.68099027211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF19+AK19+AP19+AT19+SUM(AU19:BD19))*175*Inputs!$D$228*(1+0.0765)","v":2207.4486629509706},2207.4486629509706,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F19+Inputs!$D$153*G19+Inputs!$D$154*H19","v":5495.2878663554793},{"$f":"Inputs!$D$155*I19","v":4810.8063402628768},{"$f":"'Voc Ed'!L19","v":0},{"$f":"Inputs!$D$156*$I19","v":481.08063402628767},{"$f":"Inputs!$D$157*$I19","v":1924.3225361051507},{"$f":"Inputs!$D$158*$I19","v":616.63889045804058},{"$f":"IF(Inputs!$D$100=1,0,Activities!R19)","v":12169.898965418835},25498.035232626669,293993.61094962555]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AS5","v":"0101055"},{"$f":"'School Reference Sheet'!AT5","v":"Laramie High School"},{"$f":"'School Reference Sheet'!AU5","v":"10-12"},{"$f":"IF(M20=1,SUM(ADM!F20:J20),IF(N20=1,SUM(ADM!F20:L20),SUM(ADM!F20:K20,0)))","v":0},{"$f":"ADM!S20-'School Resources'!H20-'School Resources'!F20","v":0},{"$f":"IF(SUM(ADM!N20:R20)=ADM!S20,SUM(ADM!N20:R20),IF(OR(SUM(ADM!F20:O20)=ADM!S20,SUM(ADM!G20:O20)=ADM!S20,SUM(ADM!H20:O20)=ADM!S20,SUM(ADM!I20:O20)=ADM!S20,SUM(ADM!J20:O20)=ADM!S20,SUM(ADM!K20:O20)=ADM!S20,SUM(ADM!L20:O20)=ADM!S20,SUM(ADM!M20:O20)=ADM!S20,SUM(ADM!N20:O20)=ADM!S20),0,SUM(ADM!O20:R20)))","v":720.68799999999999},{"$f":"SUM(ADM!$F20:$R20)","v":720.68799999999999},"F",{"$f":"IF(I20<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F20:J20)=0,SUM(ADM!O20:R20)=0,ADM!K20>0,ADM!N20>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M20:R20)=0,ADM!L20>0),1,0)","v":0},"H",{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!F20/Inputs!$D$80)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!G20/Inputs!$D$81)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!H20/Inputs!$D$82)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!I20/Inputs!$D$83)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!J20/Inputs!$D$84)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(M20=1,ADM!K20/Inputs!$D$95,ADM!K20/Inputs!$D$85))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(N20=1,ADM!L20/Inputs!$D$96,ADM!L20/Inputs!$D$86))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!M20/Inputs!$D$87)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!N20/Inputs!$D$88)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!O20/Inputs!$D$89)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!P20/Inputs!$D$90)","v":11.811412698412699},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!Q20/Inputs!$D$91)","v":11.19379365079365},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,ADM!R20/Inputs!$D$92)","v":11.313269841269843},0,0,{"$f":"IF(SUM(ADM!N20:R20)=ADM!S20,SUM(X20:AB20),IF(OR(SUM(ADM!F20:O20)=ADM!S20,SUM(ADM!G20:O20)=ADM!S20,SUM(ADM!H20:O20)=ADM!S20,SUM(ADM!I20:O20)=ADM!S20,SUM(ADM!J20:O20)=ADM!S20,SUM(ADM!K20:O20)=ADM!S20,SUM(ADM!L20:O20)=ADM!S20,SUM(ADM!M20:O20)=ADM!S20,SUM(ADM!N20:O20)=ADM!S20),SUM(Z20:AB20),SUM(Y20:AB20)))","v":34.31847619047619},34.31847619047619,{"$f":"Inputs!$D$39*AC20","v":0},{"$f":"Inputs!$D$40*AD20","v":0},{"$f":"Inputs!$D$41*AE20","v":11.325097142857143},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'Voc Ed'!H20)","v":0.81641904761904749},12.141516190476191,{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$72=1,$F20=0,Inputs!$D$74<=$AC20+$AG20),0,IF(AND($F20>0,$F20<=Inputs!$D$104,Inputs!$D$72=2),$F20/Inputs!$D$94-($AC20+$AG20),Inputs!$D$74-($AC20+$AG20)))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$72=1,$G20=0,Inputs!$D$75<=$AD20+$AH20),0,IF(Inputs!$D$72=2,IF(AND($G20>0,$G20<=Inputs!$D$104),$G20/Inputs!$D$94-($AD20+$AH20),Inputs!$D$75-($AD20+$AH20))))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$72=1,$H20=0,Inputs!$D$76<=$AE20+$AI20+AJ20),0,IF(Inputs!$D$72=2,IF(AND($H20>0,$H20<=Inputs!$D$104),$H20/Inputs!$D$94-($AE20+$AI20+$AJ20),Inputs!$D$76-($AE20+$AI20+$AJ20))))","v":0},{"$f":"IF(OR(J20=\"T\",K20=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O20=\"EM\",(AD20+AH20+AJ20)<Inputs!$D$75),Inputs!$D$75-(AD20+AH20+AJ20),IF(AND(O20=\"M\",(AD20+AH20+AJ20)<Inputs!$D$75),Inputs!$D$75-(AD20+AH20+AJ20),IF(AND(OR(O20=\"MH\",O20=\"H\",O20=\"EMH\"),(AD20+AE20+AH20+AI20+AJ20)<Inputs!$D$76),Inputs!$D$76-(AD20+AE20+AH20+AI20+AJ20),0)))),0))","v":0},0,{"$f":"IF($J20=\"T\",$I20/Inputs!$D$93,0)","v":0},{"$f":"IF(L20=1,(I20/7)*1.5,IF($J20=\"T\",0,IF(AND($K20=\"T\",($I20/Inputs!$D$94)>=1),$I20/Inputs!$D$94,IF(AND($K20=\"T\",($I20/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L20","v":0},0,{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$234=0,O20=\"M\",O20=\"H\"), 0,(F20*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$234=0,O20=\"E\",O20=\"H\"), 0,(SUM(F20:G20)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",Inputs!$D$234=0,O20=\"E\",O20=\"M\"), 0,(SUM(F20:H20)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'At-Risk'!T20/100)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'At-Risk'!U20/100)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'At-Risk'!V20/100)","v":1.42},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(AND(O20=\"E\", SUM(AX20:AZ20)<1/Inputs!$D$253*F20),1/Inputs!$D$253*F20-SUM(AX20:AZ20),IF(AND(O20=\"M\", SUM(AX20:AZ20)<1/Inputs!$D$256*SUM(F20:G20)),1/Inputs!$D$256* SUM(F20:G20)-SUM(AX20:AZ20),IF(AND(O20=\"H\",SUM(AX20:AZ20)<1/Inputs!$D$260*SUM(F20:H20)),1/Inputs!$D$260*SUM(F20:H20)-SUM(AX20:AZ20),0))))","v":0.86789841269841261},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'At-Risk'!AJ20/100)","v":0.16},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F20:$R20)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F20:$K20)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J20:$K20)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L20:$N20)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O20:$R20)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F20:$R20)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F20:$K20)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J20:$K20)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L20:$N20)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O20:$R20)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",F20=0,Inputs!$D$247=0,O20=\"M\",O20=\"H\"),0,1/Inputs!$D$253*F20)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",G20=0,Inputs!$D$247=0,O20=\"H\",O20=\"E\"),0,IF(SUM(F20:G20)<Inputs!$D$254,1/Inputs!$D$254*SUM(F20:G20),IF(SUM(F20:G20)>Inputs!$D$257,1/Inputs!$D$257*SUM(F20:G20),1)))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",H20=0,Inputs!$D$247=0,O20=\"E\",O20=\"M\"),0,IF(SUM(F20:H20)<Inputs!$D$258,1/Inputs!$D$258*SUM(F20:H20),IF(SUM(F20:H20)>Inputs!$D$261,1/Inputs!$D$261*SUM(F20:H20),1)))","v":1.1439492063492063},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",G20=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G20)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",H20=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H20)","v":2.2878984126984125},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,'At-Risk'!S20/100)","v":1.42},{"$f":"IF(OR($J20=\"T\",$K20=\"T\"),0,IF(AND(O20=\"E\",'At-Risk'!S20/100<1/Inputs!$D$253*F20),1/Inputs!$D$253*F20-'At-Risk'!S20/100,IF(AND(O20=\"M\",'At-Risk'!S20/100<1/Inputs!$D$256*SUM(F20:G20)),1/Inputs!$D$256* SUM(F20:G20)-'At-Risk'!S20/100,IF(AND(O20=\"H\",'At-Risk'!S20/100<1/Inputs!$D$260*SUM(F20:H20)),1/Inputs!$D$260*SUM(F20:H20)-'At-Risk'!S20/100,0))))","v":0.86789841269841261},2.882752,{"$f":"IF(OR(J20=\"T\",K20=\"T\"),0,IF(O20=\"E\",2/Inputs!$D$253*F20,IF(O20=\"M\",2/Inputs!$D$256*SUM(F20:G20),IF(O20=\"H\",5/Inputs!$D$261*SUM(F20:H20),0))))","v":5.7197460317460314},16.770142476190475,{"$f":"IF(OR($J20=\"T\",$K20=\"T\",F20=0,O20=\"M\",O20=\"H\"),0,IF(F20<Inputs!$D$251,1/Inputs!$D$251*F20,1))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",G20=0,O20=\"E\",O20=\"H\"),0,IF(SUM(F20:G20)<Inputs!$D$254,1/Inputs!$D$254*SUM(F20:G20),1))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",H20=0,O20=\"E\",O20=\"M\"),0,IF(SUM(F20:H20)<Inputs!$D$258,1/Inputs!$D$258*SUM(F20:H20),1))","v":1},0,{"$f":"IF(OR($J20=\"T\",$K20=\"T\",F20=0),0,IF(AND(O20=\"E\",F20>Inputs!$D$253),(F20-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",G20=0),0,IF(AND(O20=\"M\",SUM(F20:G20)>Inputs!$D$256),(SUM(F20:G20)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",H20=0),0,IF(AND(O20=\"H\",SUM(F20:H20)>Inputs!$D$260),(SUM(F20:H20)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.2878984126984128},{"$f":"IF(OR($K20=\"T\",$J20=\"T\",O20=\"M\",O20=\"H\"),0,IF(F20<Inputs!$D$251,1/Inputs!$D$251*F20,IF(F20>Inputs!$D$253,1/Inputs!$D$253*F20,1)))","v":0},{"$f":"IF(OR($K20=\"T\",$J20=\"T\",O20=\"E\",O20=\"H\"),0,IF(SUM(F20:G20)<Inputs!$D$254,1/Inputs!$D$254*SUM(F20:G20),IF(SUM(F20:G20)>Inputs!$D$256,1/Inputs!$D$256*SUM(F20:G20),1)))","v":0},{"$f":"IF(OR($K20=\"T\",$J20=\"T\",O20=\"E\",O20=\"M\"),0,IF(SUM(F20:H20)<Inputs!$D$258,1/Inputs!$D$258*SUM(F20:H20),IF(SUM(F20:H20)>Inputs!$D$261,1/Inputs!$D$261*SUM(F20:H20),1)))","v":1.1439492063492063},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",F20=0,O20=\"M\",O20=\"H\"),0,1/Inputs!$D$253*F20)","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",G20=0,O20=\"E\",O20=\"H\"),0,1/Inputs!$D$256*SUM(F20:G20))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",H20=0,O20=\"E\",O20=\"M\"),0,4/Inputs!$D$261*SUM(F20:H20))","v":4.5757968253968251},8.0076444444444448,0,0,0,0,0,0,0,0,0,0,853189.13509118906,808575.85516365292,817206.13421825506,0,0,2478971.1244730968,2478971.1244730968,0,0,818060.4710761219,58973.458882160303,877033.92995828215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102572.70681874506,62692.034812794715,11557.488092252966,0,0,0,0,82632.370815769886,0,159081.6110026282,102572.70681874506,62692.034812794715,208233.57445574013,206637.98803635451,{"$f":"0.05*($AF20+AK20+AP20+AT20+SUM(AU20:BD20))*175*Inputs!$D$228*(1+0.0765)","v":46198.569963201757},1044871.0856290271,0,0,114007.47925833255,0,0,0,125548.77544990822,0,0,61759.25771546163,0,0,203887.72551572174,505203.23793942411,{"$f":"Inputs!$D$152*F20+Inputs!$D$153*G20+Inputs!$D$154*H20","v":296437.4372734105},{"$f":"Inputs!$D$155*I20","v":211946.43299549905},{"$f":"'Voc Ed'!L20","v":70940.795132723855},{"$f":"Inputs!$D$156*$I20","v":21194.643299549905},{"$f":"Inputs!$D$157*$I20","v":84778.573198199621},{"$f":"Inputs!$D$158*$I20","v":27166.841488726906},{"$f":"IF(Inputs!$D$100=1,0,Activities!R20)","v":510764.84593262261},1223229.5693207325,6129308.9473205628]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AV5","v":"0101056"},{"$f":"'School Reference Sheet'!AW5","v":"Rock River High School"},{"$f":"'School Reference Sheet'!AX5","v":"9-12"},{"$f":"IF(M21=1,SUM(ADM!F21:J21),IF(N21=1,SUM(ADM!F21:L21),SUM(ADM!F21:K21,0)))","v":0},{"$f":"ADM!S21-'School Resources'!H21-'School Resources'!F21","v":0},{"$f":"IF(SUM(ADM!N21:R21)=ADM!S21,SUM(ADM!N21:R21),IF(OR(SUM(ADM!F21:O21)=ADM!S21,SUM(ADM!G21:O21)=ADM!S21,SUM(ADM!H21:O21)=ADM!S21,SUM(ADM!I21:O21)=ADM!S21,SUM(ADM!J21:O21)=ADM!S21,SUM(ADM!K21:O21)=ADM!S21,SUM(ADM!L21:O21)=ADM!S21,SUM(ADM!M21:O21)=ADM!S21,SUM(ADM!N21:O21)=ADM!S21),0,SUM(ADM!O21:R21)))","v":35.718999999999994},{"$f":"SUM(ADM!$F21:$R21)","v":35.718999999999994},"F",{"$f":"IF(I21<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F21:J21)=0,SUM(ADM!O21:R21)=0,ADM!K21>0,ADM!N21>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M21:R21)=0,ADM!L21>0),1,0)","v":0},"H",{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!F21/Inputs!$D$80)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!G21/Inputs!$D$81)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!H21/Inputs!$D$82)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!I21/Inputs!$D$83)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!J21/Inputs!$D$84)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(M21=1,ADM!K21/Inputs!$D$95,ADM!K21/Inputs!$D$85))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(N21=1,ADM!L21/Inputs!$D$96,ADM!L21/Inputs!$D$86))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!M21/Inputs!$D$87)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!N21/Inputs!$D$88)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!O21/Inputs!$D$89)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!P21/Inputs!$D$90)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!Q21/Inputs!$D$91)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,ADM!R21/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N21:R21)=ADM!S21,SUM(X21:AB21),IF(OR(SUM(ADM!F21:O21)=ADM!S21,SUM(ADM!G21:O21)=ADM!S21,SUM(ADM!H21:O21)=ADM!S21,SUM(ADM!I21:O21)=ADM!S21,SUM(ADM!J21:O21)=ADM!S21,SUM(ADM!K21:O21)=ADM!S21,SUM(ADM!L21:O21)=ADM!S21,SUM(ADM!M21:O21)=ADM!S21,SUM(ADM!N21:O21)=ADM!S21),SUM(Z21:AB21),SUM(Y21:AB21)))","v":0},0,{"$f":"Inputs!$D$39*AC21","v":0},{"$f":"Inputs!$D$40*AD21","v":0},{"$f":"Inputs!$D$41*AE21","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'Voc Ed'!H21)","v":0},0,{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$72=1,$F21=0,Inputs!$D$74<=$AC21+$AG21),0,IF(AND($F21>0,$F21<=Inputs!$D$104,Inputs!$D$72=2),$F21/Inputs!$D$94-($AC21+$AG21),Inputs!$D$74-($AC21+$AG21)))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$72=1,$G21=0,Inputs!$D$75<=$AD21+$AH21),0,IF(Inputs!$D$72=2,IF(AND($G21>0,$G21<=Inputs!$D$104),$G21/Inputs!$D$94-($AD21+$AH21),Inputs!$D$75-($AD21+$AH21))))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$72=1,$H21=0,Inputs!$D$76<=$AE21+$AI21+AJ21),0,IF(Inputs!$D$72=2,IF(AND($H21>0,$H21<=Inputs!$D$104),$H21/Inputs!$D$94-($AE21+$AI21+$AJ21),Inputs!$D$76-($AE21+$AI21+$AJ21))))","v":0},{"$f":"IF(OR(J21=\"T\",K21=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O21=\"EM\",(AD21+AH21+AJ21)<Inputs!$D$75),Inputs!$D$75-(AD21+AH21+AJ21),IF(AND(O21=\"M\",(AD21+AH21+AJ21)<Inputs!$D$75),Inputs!$D$75-(AD21+AH21+AJ21),IF(AND(OR(O21=\"MH\",O21=\"H\",O21=\"EMH\"),(AD21+AE21+AH21+AI21+AJ21)<Inputs!$D$76),Inputs!$D$76-(AD21+AE21+AH21+AI21+AJ21),0)))),0))","v":0},0,{"$f":"IF($J21=\"T\",$I21/Inputs!$D$93,0)","v":0},{"$f":"IF(L21=1,(I21/7)*1.5,IF($J21=\"T\",0,IF(AND($K21=\"T\",($I21/Inputs!$D$94)>=1),$I21/Inputs!$D$94,IF(AND($K21=\"T\",($I21/Inputs!$D$94)<1),1,0))))","v":5.1027142857142849},{"$f":"'Small District Adjustment'!L21","v":0},5.1027142857142849,{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$234=0,O21=\"M\",O21=\"H\"), 0,(F21*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$234=0,O21=\"E\",O21=\"H\"), 0,(SUM(F21:G21)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",Inputs!$D$234=0,O21=\"E\",O21=\"M\"), 0,(SUM(F21:H21)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'At-Risk'!T21/100)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'At-Risk'!U21/100)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'At-Risk'!V21/100)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(AND(O21=\"E\", SUM(AX21:AZ21)<1/Inputs!$D$253*F21),1/Inputs!$D$253*F21-SUM(AX21:AZ21),IF(AND(O21=\"M\", SUM(AX21:AZ21)<1/Inputs!$D$256*SUM(F21:G21)),1/Inputs!$D$256* SUM(F21:G21)-SUM(AX21:AZ21),IF(AND(O21=\"H\",SUM(AX21:AZ21)<1/Inputs!$D$260*SUM(F21:H21)),1/Inputs!$D$260*SUM(F21:H21)-SUM(AX21:AZ21),0))))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'At-Risk'!AJ21/100)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F21:$R21)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F21:$K21)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J21:$K21)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L21:$N21)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O21:$R21)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F21:$R21)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F21:$K21)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J21:$K21)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L21:$N21)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O21:$R21)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",F21=0,Inputs!$D$247=0,O21=\"M\",O21=\"H\"),0,1/Inputs!$D$253*F21)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",G21=0,Inputs!$D$247=0,O21=\"H\",O21=\"E\"),0,IF(SUM(F21:G21)<Inputs!$D$254,1/Inputs!$D$254*SUM(F21:G21),IF(SUM(F21:G21)>Inputs!$D$257,1/Inputs!$D$257*SUM(F21:G21),1)))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",H21=0,Inputs!$D$247=0,O21=\"E\",O21=\"M\"),0,IF(SUM(F21:H21)<Inputs!$D$258,1/Inputs!$D$258*SUM(F21:H21),IF(SUM(F21:H21)>Inputs!$D$261,1/Inputs!$D$261*SUM(F21:H21),1)))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",G21=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G21)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",H21=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H21)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,'At-Risk'!S21/100)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\"),0,IF(AND(O21=\"E\",'At-Risk'!S21/100<1/Inputs!$D$253*F21),1/Inputs!$D$253*F21-'At-Risk'!S21/100,IF(AND(O21=\"M\",'At-Risk'!S21/100<1/Inputs!$D$256*SUM(F21:G21)),1/Inputs!$D$256* SUM(F21:G21)-'At-Risk'!S21/100,IF(AND(O21=\"H\",'At-Risk'!S21/100<1/Inputs!$D$260*SUM(F21:H21)),1/Inputs!$D$260*SUM(F21:H21)-'At-Risk'!S21/100,0))))","v":0},0,{"$f":"IF(OR(J21=\"T\",K21=\"T\"),0,IF(O21=\"E\",2/Inputs!$D$253*F21,IF(O21=\"M\",2/Inputs!$D$256*SUM(F21:G21),IF(O21=\"H\",5/Inputs!$D$261*SUM(F21:H21),0))))","v":0},0,{"$f":"IF(OR($J21=\"T\",$K21=\"T\",F21=0,O21=\"M\",O21=\"H\"),0,IF(F21<Inputs!$D$251,1/Inputs!$D$251*F21,1))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",G21=0,O21=\"E\",O21=\"H\"),0,IF(SUM(F21:G21)<Inputs!$D$254,1/Inputs!$D$254*SUM(F21:G21),1))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",H21=0,O21=\"E\",O21=\"M\"),0,IF(SUM(F21:H21)<Inputs!$D$258,1/Inputs!$D$258*SUM(F21:H21),1))","v":0},1,{"$f":"IF(OR($J21=\"T\",$K21=\"T\",F21=0),0,IF(AND(O21=\"E\",F21>Inputs!$D$253),(F21-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",G21=0),0,IF(AND(O21=\"M\",SUM(F21:G21)>Inputs!$D$256),(SUM(F21:G21)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",H21=0),0,IF(AND(O21=\"H\",SUM(F21:H21)>Inputs!$D$260),(SUM(F21:H21)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K21=\"T\",$J21=\"T\",O21=\"M\",O21=\"H\"),0,IF(F21<Inputs!$D$251,1/Inputs!$D$251*F21,IF(F21>Inputs!$D$253,1/Inputs!$D$253*F21,1)))","v":0},{"$f":"IF(OR($K21=\"T\",$J21=\"T\",O21=\"E\",O21=\"H\"),0,IF(SUM(F21:G21)<Inputs!$D$254,1/Inputs!$D$254*SUM(F21:G21),IF(SUM(F21:G21)>Inputs!$D$256,1/Inputs!$D$256*SUM(F21:G21),1)))","v":0},{"$f":"IF(OR($K21=\"T\",$J21=\"T\",O21=\"E\",O21=\"M\"),0,IF(SUM(F21:H21)<Inputs!$D$258,1/Inputs!$D$258*SUM(F21:H21),IF(SUM(F21:H21)>Inputs!$D$261,1/Inputs!$D$261*SUM(F21:H21),1)))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",F21=0,O21=\"M\",O21=\"H\"),0,1/Inputs!$D$253*F21)","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",G21=0,O21=\"E\",O21=\"H\"),0,1/Inputs!$D$256*SUM(F21:G21))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",H21=0,O21=\"E\",O21=\"M\"),0,4/Inputs!$D$261*SUM(F21:H21))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,368590.99747069966,0,368590.99747069966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF21+AK21+AP21+AT21+SUM(AU21:BD21))*175*Inputs!$D$228*(1+0.0765)","v":4820.0423102564864},4820.0423102564864,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F21+Inputs!$D$153*G21+Inputs!$D$154*H21","v":14692.139763627183},{"$f":"Inputs!$D$155*I21","v":10504.565970525704},{"$f":"'Voc Ed'!L21","v":18189.947469929193},{"$f":"Inputs!$D$156*$I21","v":1050.4565970525705},{"$f":"Inputs!$D$157*$I21","v":4201.8263882102819},{"$f":"Inputs!$D$158*$I21","v":1346.4528494103361},{"$f":"IF(Inputs!$D$100=1,0,Activities!R21)","v":66412.819766926405},116398.20880568167,587292.6946504137]
["0101000","Albany #1",{"$f":"'School Reference Sheet'!AY5","v":"0101057"},{"$f":"'School Reference Sheet'!AZ5","v":"Whiting High School"},{"$f":"'School Reference Sheet'!BA5","v":"9-12"},{"$f":"IF(M22=1,SUM(ADM!F22:J22),IF(N22=1,SUM(ADM!F22:L22),SUM(ADM!F22:K22,0)))","v":0},{"$f":"ADM!S22-'School Resources'!H22-'School Resources'!F22","v":0},{"$f":"IF(SUM(ADM!N22:R22)=ADM!S22,SUM(ADM!N22:R22),IF(OR(SUM(ADM!F22:O22)=ADM!S22,SUM(ADM!G22:O22)=ADM!S22,SUM(ADM!H22:O22)=ADM!S22,SUM(ADM!I22:O22)=ADM!S22,SUM(ADM!J22:O22)=ADM!S22,SUM(ADM!K22:O22)=ADM!S22,SUM(ADM!L22:O22)=ADM!S22,SUM(ADM!M22:O22)=ADM!S22,SUM(ADM!N22:O22)=ADM!S22),0,SUM(ADM!O22:R22)))","v":41.313000000000002},{"$f":"SUM(ADM!$F22:$R22)","v":41.313000000000002},"T",{"$f":"IF(I22<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F22:J22)=0,SUM(ADM!O22:R22)=0,ADM!K22>0,ADM!N22>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M22:R22)=0,ADM!L22>0),1,0)","v":0},"H",{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!F22/Inputs!$D$80)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!G22/Inputs!$D$81)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!H22/Inputs!$D$82)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!I22/Inputs!$D$83)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!J22/Inputs!$D$84)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(M22=1,ADM!K22/Inputs!$D$95,ADM!K22/Inputs!$D$85))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(N22=1,ADM!L22/Inputs!$D$96,ADM!L22/Inputs!$D$86))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!M22/Inputs!$D$87)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!N22/Inputs!$D$88)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!O22/Inputs!$D$89)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!P22/Inputs!$D$90)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!Q22/Inputs!$D$91)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,ADM!R22/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N22:R22)=ADM!S22,SUM(X22:AB22),IF(OR(SUM(ADM!F22:O22)=ADM!S22,SUM(ADM!G22:O22)=ADM!S22,SUM(ADM!H22:O22)=ADM!S22,SUM(ADM!I22:O22)=ADM!S22,SUM(ADM!J22:O22)=ADM!S22,SUM(ADM!K22:O22)=ADM!S22,SUM(ADM!L22:O22)=ADM!S22,SUM(ADM!M22:O22)=ADM!S22,SUM(ADM!N22:O22)=ADM!S22),SUM(Z22:AB22),SUM(Y22:AB22)))","v":0},0,{"$f":"Inputs!$D$39*AC22","v":0},{"$f":"Inputs!$D$40*AD22","v":0},{"$f":"Inputs!$D$41*AE22","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'Voc Ed'!H22)","v":0},0,{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$72=1,$F22=0,Inputs!$D$74<=$AC22+$AG22),0,IF(AND($F22>0,$F22<=Inputs!$D$104,Inputs!$D$72=2),$F22/Inputs!$D$94-($AC22+$AG22),Inputs!$D$74-($AC22+$AG22)))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$72=1,$G22=0,Inputs!$D$75<=$AD22+$AH22),0,IF(Inputs!$D$72=2,IF(AND($G22>0,$G22<=Inputs!$D$104),$G22/Inputs!$D$94-($AD22+$AH22),Inputs!$D$75-($AD22+$AH22))))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$72=1,$H22=0,Inputs!$D$76<=$AE22+$AI22+AJ22),0,IF(Inputs!$D$72=2,IF(AND($H22>0,$H22<=Inputs!$D$104),$H22/Inputs!$D$94-($AE22+$AI22+$AJ22),Inputs!$D$76-($AE22+$AI22+$AJ22))))","v":0},{"$f":"IF(OR(J22=\"T\",K22=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O22=\"EM\",(AD22+AH22+AJ22)<Inputs!$D$75),Inputs!$D$75-(AD22+AH22+AJ22),IF(AND(O22=\"M\",(AD22+AH22+AJ22)<Inputs!$D$75),Inputs!$D$75-(AD22+AH22+AJ22),IF(AND(OR(O22=\"MH\",O22=\"H\",O22=\"EMH\"),(AD22+AE22+AH22+AI22+AJ22)<Inputs!$D$76),Inputs!$D$76-(AD22+AE22+AH22+AI22+AJ22),0)))),0))","v":0},0,{"$f":"IF($J22=\"T\",$I22/Inputs!$D$93,0)","v":5.9018571428571436},{"$f":"IF(L22=1,(I22/7)*1.5,IF($J22=\"T\",0,IF(AND($K22=\"T\",($I22/Inputs!$D$94)>=1),$I22/Inputs!$D$94,IF(AND($K22=\"T\",($I22/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L22","v":0},5.9018571428571436,{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$234=0,O22=\"M\",O22=\"H\"), 0,(F22*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$234=0,O22=\"E\",O22=\"H\"), 0,(SUM(F22:G22)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",Inputs!$D$234=0,O22=\"E\",O22=\"M\"), 0,(SUM(F22:H22)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'At-Risk'!T22/100)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'At-Risk'!U22/100)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'At-Risk'!V22/100)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(AND(O22=\"E\", SUM(AX22:AZ22)<1/Inputs!$D$253*F22),1/Inputs!$D$253*F22-SUM(AX22:AZ22),IF(AND(O22=\"M\", SUM(AX22:AZ22)<1/Inputs!$D$256*SUM(F22:G22)),1/Inputs!$D$256* SUM(F22:G22)-SUM(AX22:AZ22),IF(AND(O22=\"H\",SUM(AX22:AZ22)<1/Inputs!$D$260*SUM(F22:H22)),1/Inputs!$D$260*SUM(F22:H22)-SUM(AX22:AZ22),0))))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'At-Risk'!AJ22/100)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F22:$R22)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F22:$K22)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J22:$K22)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L22:$N22)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O22:$R22)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F22:$R22)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F22:$K22)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J22:$K22)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L22:$N22)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O22:$R22)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",F22=0,Inputs!$D$247=0,O22=\"M\",O22=\"H\"),0,1/Inputs!$D$253*F22)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",G22=0,Inputs!$D$247=0,O22=\"H\",O22=\"E\"),0,IF(SUM(F22:G22)<Inputs!$D$254,1/Inputs!$D$254*SUM(F22:G22),IF(SUM(F22:G22)>Inputs!$D$257,1/Inputs!$D$257*SUM(F22:G22),1)))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",H22=0,Inputs!$D$247=0,O22=\"E\",O22=\"M\"),0,IF(SUM(F22:H22)<Inputs!$D$258,1/Inputs!$D$258*SUM(F22:H22),IF(SUM(F22:H22)>Inputs!$D$261,1/Inputs!$D$261*SUM(F22:H22),1)))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",G22=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G22)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",H22=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H22)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,'At-Risk'!S22/100)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\"),0,IF(AND(O22=\"E\",'At-Risk'!S22/100<1/Inputs!$D$253*F22),1/Inputs!$D$253*F22-'At-Risk'!S22/100,IF(AND(O22=\"M\",'At-Risk'!S22/100<1/Inputs!$D$256*SUM(F22:G22)),1/Inputs!$D$256* SUM(F22:G22)-'At-Risk'!S22/100,IF(AND(O22=\"H\",'At-Risk'!S22/100<1/Inputs!$D$260*SUM(F22:H22)),1/Inputs!$D$260*SUM(F22:H22)-'At-Risk'!S22/100,0))))","v":0},0,{"$f":"IF(OR(J22=\"T\",K22=\"T\"),0,IF(O22=\"E\",2/Inputs!$D$253*F22,IF(O22=\"M\",2/Inputs!$D$256*SUM(F22:G22),IF(O22=\"H\",5/Inputs!$D$261*SUM(F22:H22),0))))","v":0},0,{"$f":"IF(OR($J22=\"T\",$K22=\"T\",F22=0,O22=\"M\",O22=\"H\"),0,IF(F22<Inputs!$D$251,1/Inputs!$D$251*F22,1))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",G22=0,O22=\"E\",O22=\"H\"),0,IF(SUM(F22:G22)<Inputs!$D$254,1/Inputs!$D$254*SUM(F22:G22),1))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",H22=0,O22=\"E\",O22=\"M\"),0,IF(SUM(F22:H22)<Inputs!$D$258,1/Inputs!$D$258*SUM(F22:H22),1))","v":0},1,{"$f":"IF(OR($J22=\"T\",$K22=\"T\",F22=0),0,IF(AND(O22=\"E\",F22>Inputs!$D$253),(F22-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",G22=0),0,IF(AND(O22=\"M\",SUM(F22:G22)>Inputs!$D$256),(SUM(F22:G22)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",H22=0),0,IF(AND(O22=\"H\",SUM(F22:H22)>Inputs!$D$260),(SUM(F22:H22)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K22=\"T\",$J22=\"T\",O22=\"M\",O22=\"H\"),0,IF(F22<Inputs!$D$251,1/Inputs!$D$251*F22,IF(F22>Inputs!$D$253,1/Inputs!$D$253*F22,1)))","v":0},{"$f":"IF(OR($K22=\"T\",$J22=\"T\",O22=\"E\",O22=\"H\"),0,IF(SUM(F22:G22)<Inputs!$D$254,1/Inputs!$D$254*SUM(F22:G22),IF(SUM(F22:G22)>Inputs!$D$256,1/Inputs!$D$256*SUM(F22:G22),1)))","v":0},{"$f":"IF(OR($K22=\"T\",$J22=\"T\",O22=\"E\",O22=\"M\"),0,IF(SUM(F22:H22)<Inputs!$D$258,1/Inputs!$D$258*SUM(F22:H22),IF(SUM(F22:H22)>Inputs!$D$261,1/Inputs!$D$261*SUM(F22:H22),1)))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",F22=0,O22=\"M\",O22=\"H\"),0,1/Inputs!$D$253*F22)","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",G22=0,O22=\"E\",O22=\"H\"),0,1/Inputs!$D$256*SUM(F22:G22))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",H22=0,O22=\"E\",O22=\"M\"),0,4/Inputs!$D$261*SUM(F22:H22))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426316.52281718468,0,0,426316.52281718468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF22+AK22+AP22+AT22+SUM(AU22:BD22))*175*Inputs!$D$228*(1+0.0765)","v":5574.9155341310307},5574.9155341310307,0,0,0,97483.446063775831,0,0,0,0,0,0,0,0,0,97483.446063775831,{"$f":"Inputs!$D$152*F22+Inputs!$D$153*G22+Inputs!$D$154*H22","v":16993.095272956409},{"$f":"Inputs!$D$155*I22","v":12149.699989930528},{"$f":"'Voc Ed'!L22","v":16643.801934985211},{"$f":"Inputs!$D$156*$I22","v":1214.969998993053},{"$f":"Inputs!$D$157*$I22","v":4859.8799959722119},{"$f":"Inputs!$D$158*$I22","v":1557.3226173098133},{"$f":"IF(Inputs!$D$100=1,0,Activities!R22)","v":12028.202990031225},65446.972800178453,594821.85721527005]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!C6","v":"0201001"},{"$f":"'School Reference Sheet'!D6","v":"Burlington Elementary"},{"$f":"'School Reference Sheet'!E6","v":"P-5"},{"$f":"IF(M23=1,SUM(ADM!F23:J23),IF(N23=1,SUM(ADM!F23:L23),SUM(ADM!F23:K23,0)))","v":102.629},{"$f":"ADM!S23-'School Resources'!H23-'School Resources'!F23","v":0},{"$f":"IF(SUM(ADM!N23:R23)=ADM!S23,SUM(ADM!N23:R23),IF(OR(SUM(ADM!F23:O23)=ADM!S23,SUM(ADM!G23:O23)=ADM!S23,SUM(ADM!H23:O23)=ADM!S23,SUM(ADM!I23:O23)=ADM!S23,SUM(ADM!J23:O23)=ADM!S23,SUM(ADM!K23:O23)=ADM!S23,SUM(ADM!L23:O23)=ADM!S23,SUM(ADM!M23:O23)=ADM!S23,SUM(ADM!N23:O23)=ADM!S23),0,SUM(ADM!O23:R23)))","v":0},{"$f":"SUM(ADM!$F23:$R23)","v":102.629},"F",{"$f":"IF(I23<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F23:J23)=0,SUM(ADM!O23:R23)=0,ADM!K23>0,ADM!N23>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M23:R23)=0,ADM!L23>0),1,0)","v":0},"E",{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!F23/Inputs!$D$80)","v":0.72787500000000005},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!G23/Inputs!$D$81)","v":1.2589375},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!H23/Inputs!$D$82)","v":0.9375},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!I23/Inputs!$D$83)","v":1.2621249999999999},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!J23/Inputs!$D$84)","v":1},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(M23=1,ADM!K23/Inputs!$D$95,ADM!K23/Inputs!$D$85))","v":1.227875},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(N23=1,ADM!L23/Inputs!$D$96,ADM!L23/Inputs!$D$86))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!M23/Inputs!$D$87)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!N23/Inputs!$D$88)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!O23/Inputs!$D$89)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!P23/Inputs!$D$90)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!Q23/Inputs!$D$91)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,ADM!R23/Inputs!$D$92)","v":0},6.4143125000000003,0,{"$f":"IF(SUM(ADM!N23:R23)=ADM!S23,SUM(X23:AB23),IF(OR(SUM(ADM!F23:O23)=ADM!S23,SUM(ADM!G23:O23)=ADM!S23,SUM(ADM!H23:O23)=ADM!S23,SUM(ADM!I23:O23)=ADM!S23,SUM(ADM!J23:O23)=ADM!S23,SUM(ADM!K23:O23)=ADM!S23,SUM(ADM!L23:O23)=ADM!S23,SUM(ADM!M23:O23)=ADM!S23,SUM(ADM!N23:O23)=ADM!S23),SUM(Z23:AB23),SUM(Y23:AB23)))","v":0},6.4143125000000003,{"$f":"Inputs!$D$39*AC23","v":1.2828625000000002},{"$f":"Inputs!$D$40*AD23","v":0},{"$f":"Inputs!$D$41*AE23","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'Voc Ed'!H23)","v":0},1.2828625000000002,{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$72=1,$F23=0,Inputs!$D$74<=$AC23+$AG23),0,IF(AND($F23>0,$F23<=Inputs!$D$104,Inputs!$D$72=2),$F23/Inputs!$D$94-($AC23+$AG23),Inputs!$D$74-($AC23+$AG23)))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$72=1,$G23=0,Inputs!$D$75<=$AD23+$AH23),0,IF(Inputs!$D$72=2,IF(AND($G23>0,$G23<=Inputs!$D$104),$G23/Inputs!$D$94-($AD23+$AH23),Inputs!$D$75-($AD23+$AH23))))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$72=1,$H23=0,Inputs!$D$76<=$AE23+$AI23+AJ23),0,IF(Inputs!$D$72=2,IF(AND($H23>0,$H23<=Inputs!$D$104),$H23/Inputs!$D$94-($AE23+$AI23+$AJ23),Inputs!$D$76-($AE23+$AI23+$AJ23))))","v":0},{"$f":"IF(OR(J23=\"T\",K23=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O23=\"EM\",(AD23+AH23+AJ23)<Inputs!$D$75),Inputs!$D$75-(AD23+AH23+AJ23),IF(AND(O23=\"M\",(AD23+AH23+AJ23)<Inputs!$D$75),Inputs!$D$75-(AD23+AH23+AJ23),IF(AND(OR(O23=\"MH\",O23=\"H\",O23=\"EMH\"),(AD23+AE23+AH23+AI23+AJ23)<Inputs!$D$76),Inputs!$D$76-(AD23+AE23+AH23+AI23+AJ23),0)))),0))","v":0},0,{"$f":"IF($J23=\"T\",$I23/Inputs!$D$93,0)","v":0},{"$f":"IF(L23=1,(I23/7)*1.5,IF($J23=\"T\",0,IF(AND($K23=\"T\",($I23/Inputs!$D$94)>=1),$I23/Inputs!$D$94,IF(AND($K23=\"T\",($I23/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L23","v":0},0,{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$234=0,O23=\"M\",O23=\"H\"), 0,(F23*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$234=0,O23=\"E\",O23=\"H\"), 0,(SUM(F23:G23)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",Inputs!$D$234=0,O23=\"E\",O23=\"M\"), 0,(SUM(F23:H23)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'At-Risk'!T23/100)","v":0.66},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'At-Risk'!U23/100)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'At-Risk'!V23/100)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(AND(O23=\"E\", SUM(AX23:AZ23)<1/Inputs!$D$253*F23),1/Inputs!$D$253*F23-SUM(AX23:AZ23),IF(AND(O23=\"M\", SUM(AX23:AZ23)<1/Inputs!$D$256*SUM(F23:G23)),1/Inputs!$D$256* SUM(F23:G23)-SUM(AX23:AZ23),IF(AND(O23=\"H\",SUM(AX23:AZ23)<1/Inputs!$D$260*SUM(F23:H23)),1/Inputs!$D$260*SUM(F23:H23)-SUM(AX23:AZ23),0))))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'At-Risk'!AJ23/100)","v":0.05},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F23:$R23)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F23:$K23)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J23:$K23)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L23:$N23)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O23:$R23)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F23:$R23)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F23:$K23)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J23:$K23)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L23:$N23)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O23:$R23)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",F23=0,Inputs!$D$247=0,O23=\"M\",O23=\"H\"),0,1/Inputs!$D$253*F23)","v":0.35635069444444445},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",G23=0,Inputs!$D$247=0,O23=\"H\",O23=\"E\"),0,IF(SUM(F23:G23)<Inputs!$D$254,1/Inputs!$D$254*SUM(F23:G23),IF(SUM(F23:G23)>Inputs!$D$257,1/Inputs!$D$257*SUM(F23:G23),1)))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",H23=0,Inputs!$D$247=0,O23=\"E\",O23=\"M\"),0,IF(SUM(F23:H23)<Inputs!$D$258,1/Inputs!$D$258*SUM(F23:H23),IF(SUM(F23:H23)>Inputs!$D$261,1/Inputs!$D$261*SUM(F23:H23),1)))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",G23=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G23)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",H23=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H23)","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,'At-Risk'!S23/100)","v":0.66},{"$f":"IF(OR($J23=\"T\",$K23=\"T\"),0,IF(AND(O23=\"E\",'At-Risk'!S23/100<1/Inputs!$D$253*F23),1/Inputs!$D$253*F23-'At-Risk'!S23/100,IF(AND(O23=\"M\",'At-Risk'!S23/100<1/Inputs!$D$256*SUM(F23:G23)),1/Inputs!$D$256* SUM(F23:G23)-'At-Risk'!S23/100,IF(AND(O23=\"H\",'At-Risk'!S23/100<1/Inputs!$D$260*SUM(F23:H23)),1/Inputs!$D$260*SUM(F23:H23)-'At-Risk'!S23/100,0))))","v":0},0,{"$f":"IF(OR(J23=\"T\",K23=\"T\"),0,IF(O23=\"E\",2/Inputs!$D$253*F23,IF(O23=\"M\",2/Inputs!$D$256*SUM(F23:G23),IF(O23=\"H\",5/Inputs!$D$261*SUM(F23:H23),0))))","v":0.7127013888888889},2.4390520833333333,{"$f":"IF(OR($J23=\"T\",$K23=\"T\",F23=0,O23=\"M\",O23=\"H\"),0,IF(F23<Inputs!$D$251,1/Inputs!$D$251*F23,1))","v":1},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",G23=0,O23=\"E\",O23=\"H\"),0,IF(SUM(F23:G23)<Inputs!$D$254,1/Inputs!$D$254*SUM(F23:G23),1))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",H23=0,O23=\"E\",O23=\"M\"),0,IF(SUM(F23:H23)<Inputs!$D$258,1/Inputs!$D$258*SUM(F23:H23),1))","v":0},0,{"$f":"IF(OR($J23=\"T\",$K23=\"T\",F23=0),0,IF(AND(O23=\"E\",F23>Inputs!$D$253),(F23-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",G23=0),0,IF(AND(O23=\"M\",SUM(F23:G23)>Inputs!$D$256),(SUM(F23:G23)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",H23=0),0,IF(AND(O23=\"H\",SUM(F23:H23)>Inputs!$D$260),(SUM(F23:H23)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K23=\"T\",$J23=\"T\",O23=\"M\",O23=\"H\"),0,IF(F23<Inputs!$D$251,1/Inputs!$D$251*F23,IF(F23>Inputs!$D$253,1/Inputs!$D$253*F23,1)))","v":1},{"$f":"IF(OR($K23=\"T\",$J23=\"T\",O23=\"E\",O23=\"H\"),0,IF(SUM(F23:G23)<Inputs!$D$254,1/Inputs!$D$254*SUM(F23:G23),IF(SUM(F23:G23)>Inputs!$D$256,1/Inputs!$D$256*SUM(F23:G23),1)))","v":0},{"$f":"IF(OR($K23=\"T\",$J23=\"T\",O23=\"E\",O23=\"M\"),0,IF(SUM(F23:H23)<Inputs!$D$258,1/Inputs!$D$258*SUM(F23:H23),IF(SUM(F23:H23)>Inputs!$D$261,1/Inputs!$D$261*SUM(F23:H23),1)))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",F23=0,O23=\"M\",O23=\"H\"),0,1/Inputs!$D$253*F23)","v":0.35635069444444445},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",G23=0,O23=\"E\",O23=\"H\"),0,1/Inputs!$D$256*SUM(F23:G23))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",H23=0,O23=\"E\",O23=\"M\"),0,4/Inputs!$D$261*SUM(F23:H23))","v":0},2.3563506944444446,55089.448526971952,95283.08103029331,70954.982646795397,95524.327971292412,75685.314823248424,92932.105938596156,0,0,0,0,0,0,0,485469.26093719766,0,0,485469.26093719766,97093.852187439552,0,0,0,97093.852187439552,0,0,0,0,0,0,0,0,0,0,0,0,49952.30778334396,0,0,0,3784.2657411624214,0,0,26970.514496510979,0,0,0,0,49952.30778334396,0,0,26086.267843495232,{"$f":"0.05*($AF23+AK23+AP23+AT23+SUM(AU23:BD23))*175*Inputs!$D$228*(1+0.0765)","v":7941.4478139957473},164687.1114618523,111416.71523779655,0,0,0,0,0,0,54518.010153466035,0,0,16023.288371619619,0,0,181958.01376288221,{"$f":"Inputs!$D$152*F23+Inputs!$D$153*G23+Inputs!$D$154*H23","v":34476.366689935596},{"$f":"Inputs!$D$155*I23","v":30182.062795405323},{"$f":"'Voc Ed'!L23","v":0},{"$f":"Inputs!$D$156*$I23","v":3018.2062795405327},{"$f":"Inputs!$D$157*$I23","v":12072.825118162131},{"$f":"Inputs!$D$158*$I23","v":3868.672400742837},{"$f":"IF(Inputs!$D$100=1,0,Activities!R23)","v":2486.7391558750005},86104.872439661427,1015313.1107890331]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!F6","v":"0201004"},{"$f":"'School Reference Sheet'!G6","v":"Rocky Mountain Elementary"},{"$f":"'School Reference Sheet'!H6","v":"P-5"},{"$f":"IF(M24=1,SUM(ADM!F24:J24),IF(N24=1,SUM(ADM!F24:L24),SUM(ADM!F24:K24,0)))","v":315.44100000000003},{"$f":"ADM!S24-'School Resources'!H24-'School Resources'!F24","v":0},{"$f":"IF(SUM(ADM!N24:R24)=ADM!S24,SUM(ADM!N24:R24),IF(OR(SUM(ADM!F24:O24)=ADM!S24,SUM(ADM!G24:O24)=ADM!S24,SUM(ADM!H24:O24)=ADM!S24,SUM(ADM!I24:O24)=ADM!S24,SUM(ADM!J24:O24)=ADM!S24,SUM(ADM!K24:O24)=ADM!S24,SUM(ADM!L24:O24)=ADM!S24,SUM(ADM!M24:O24)=ADM!S24,SUM(ADM!N24:O24)=ADM!S24),0,SUM(ADM!O24:R24)))","v":0},{"$f":"SUM(ADM!$F24:$R24)","v":315.44100000000003},"F",{"$f":"IF(I24<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F24:J24)=0,SUM(ADM!O24:R24)=0,ADM!K24>0,ADM!N24>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M24:R24)=0,ADM!L24>0),1,0)","v":0},"E",{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!F24/Inputs!$D$80)","v":3.4788125000000001},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!G24/Inputs!$D$81)","v":2.9580625},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!H24/Inputs!$D$82)","v":3.3001874999999998},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!I24/Inputs!$D$83)","v":3.3488125000000002},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!J24/Inputs!$D$84)","v":3.1191249999999999},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(M24=1,ADM!K24/Inputs!$D$95,ADM!K24/Inputs!$D$85))","v":3.5100625000000001},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(N24=1,ADM!L24/Inputs!$D$96,ADM!L24/Inputs!$D$86))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!M24/Inputs!$D$87)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!N24/Inputs!$D$88)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!O24/Inputs!$D$89)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!P24/Inputs!$D$90)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!Q24/Inputs!$D$91)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,ADM!R24/Inputs!$D$92)","v":0},19.715062500000002,0,{"$f":"IF(SUM(ADM!N24:R24)=ADM!S24,SUM(X24:AB24),IF(OR(SUM(ADM!F24:O24)=ADM!S24,SUM(ADM!G24:O24)=ADM!S24,SUM(ADM!H24:O24)=ADM!S24,SUM(ADM!I24:O24)=ADM!S24,SUM(ADM!J24:O24)=ADM!S24,SUM(ADM!K24:O24)=ADM!S24,SUM(ADM!L24:O24)=ADM!S24,SUM(ADM!M24:O24)=ADM!S24,SUM(ADM!N24:O24)=ADM!S24),SUM(Z24:AB24),SUM(Y24:AB24)))","v":0},19.715062500000002,{"$f":"Inputs!$D$39*AC24","v":3.9430125000000005},{"$f":"Inputs!$D$40*AD24","v":0},{"$f":"Inputs!$D$41*AE24","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'Voc Ed'!H24)","v":0},3.9430125000000005,{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$72=1,$F24=0,Inputs!$D$74<=$AC24+$AG24),0,IF(AND($F24>0,$F24<=Inputs!$D$104,Inputs!$D$72=2),$F24/Inputs!$D$94-($AC24+$AG24),Inputs!$D$74-($AC24+$AG24)))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$72=1,$G24=0,Inputs!$D$75<=$AD24+$AH24),0,IF(Inputs!$D$72=2,IF(AND($G24>0,$G24<=Inputs!$D$104),$G24/Inputs!$D$94-($AD24+$AH24),Inputs!$D$75-($AD24+$AH24))))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$72=1,$H24=0,Inputs!$D$76<=$AE24+$AI24+AJ24),0,IF(Inputs!$D$72=2,IF(AND($H24>0,$H24<=Inputs!$D$104),$H24/Inputs!$D$94-($AE24+$AI24+$AJ24),Inputs!$D$76-($AE24+$AI24+$AJ24))))","v":0},{"$f":"IF(OR(J24=\"T\",K24=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O24=\"EM\",(AD24+AH24+AJ24)<Inputs!$D$75),Inputs!$D$75-(AD24+AH24+AJ24),IF(AND(O24=\"M\",(AD24+AH24+AJ24)<Inputs!$D$75),Inputs!$D$75-(AD24+AH24+AJ24),IF(AND(OR(O24=\"MH\",O24=\"H\",O24=\"EMH\"),(AD24+AE24+AH24+AI24+AJ24)<Inputs!$D$76),Inputs!$D$76-(AD24+AE24+AH24+AI24+AJ24),0)))),0))","v":0},0,{"$f":"IF($J24=\"T\",$I24/Inputs!$D$93,0)","v":0},{"$f":"IF(L24=1,(I24/7)*1.5,IF($J24=\"T\",0,IF(AND($K24=\"T\",($I24/Inputs!$D$94)>=1),$I24/Inputs!$D$94,IF(AND($K24=\"T\",($I24/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L24","v":0},0,{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$234=0,O24=\"M\",O24=\"H\"), 0,(F24*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$234=0,O24=\"E\",O24=\"H\"), 0,(SUM(F24:G24)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",Inputs!$D$234=0,O24=\"E\",O24=\"M\"), 0,(SUM(F24:H24)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'At-Risk'!T24/100)","v":1.35},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'At-Risk'!U24/100)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'At-Risk'!V24/100)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(AND(O24=\"E\", SUM(AX24:AZ24)<1/Inputs!$D$253*F24),1/Inputs!$D$253*F24-SUM(AX24:AZ24),IF(AND(O24=\"M\", SUM(AX24:AZ24)<1/Inputs!$D$256*SUM(F24:G24)),1/Inputs!$D$256* SUM(F24:G24)-SUM(AX24:AZ24),IF(AND(O24=\"H\",SUM(AX24:AZ24)<1/Inputs!$D$260*SUM(F24:H24)),1/Inputs!$D$260*SUM(F24:H24)-SUM(AX24:AZ24),0))))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'At-Risk'!AJ24/100)","v":0.05},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F24:$R24)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F24:$K24)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J24:$K24)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L24:$N24)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O24:$R24)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F24:$R24)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F24:$K24)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J24:$K24)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L24:$N24)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O24:$R24)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",F24=0,Inputs!$D$247=0,O24=\"M\",O24=\"H\"),0,1/Inputs!$D$253*F24)","v":1.09528125},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",G24=0,Inputs!$D$247=0,O24=\"H\",O24=\"E\"),0,IF(SUM(F24:G24)<Inputs!$D$254,1/Inputs!$D$254*SUM(F24:G24),IF(SUM(F24:G24)>Inputs!$D$257,1/Inputs!$D$257*SUM(F24:G24),1)))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",H24=0,Inputs!$D$247=0,O24=\"E\",O24=\"M\"),0,IF(SUM(F24:H24)<Inputs!$D$258,1/Inputs!$D$258*SUM(F24:H24),IF(SUM(F24:H24)>Inputs!$D$261,1/Inputs!$D$261*SUM(F24:H24),1)))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",G24=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G24)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",H24=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H24)","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,'At-Risk'!S24/100)","v":1.35},{"$f":"IF(OR($J24=\"T\",$K24=\"T\"),0,IF(AND(O24=\"E\",'At-Risk'!S24/100<1/Inputs!$D$253*F24),1/Inputs!$D$253*F24-'At-Risk'!S24/100,IF(AND(O24=\"M\",'At-Risk'!S24/100<1/Inputs!$D$256*SUM(F24:G24)),1/Inputs!$D$256* SUM(F24:G24)-'At-Risk'!S24/100,IF(AND(O24=\"H\",'At-Risk'!S24/100<1/Inputs!$D$260*SUM(F24:H24)),1/Inputs!$D$260*SUM(F24:H24)-'At-Risk'!S24/100,0))))","v":0},0,{"$f":"IF(OR(J24=\"T\",K24=\"T\"),0,IF(O24=\"E\",2/Inputs!$D$253*F24,IF(O24=\"M\",2/Inputs!$D$256*SUM(F24:G24),IF(O24=\"H\",5/Inputs!$D$261*SUM(F24:H24),0))))","v":2.1905625},6.0358437499999997,{"$f":"IF(OR($J24=\"T\",$K24=\"T\",F24=0,O24=\"M\",O24=\"H\"),0,IF(F24<Inputs!$D$251,1/Inputs!$D$251*F24,1))","v":1},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",G24=0,O24=\"E\",O24=\"H\"),0,IF(SUM(F24:G24)<Inputs!$D$254,1/Inputs!$D$254*SUM(F24:G24),1))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",H24=0,O24=\"E\",O24=\"M\"),0,IF(SUM(F24:H24)<Inputs!$D$258,1/Inputs!$D$258*SUM(F24:H24),1))","v":0},0,{"$f":"IF(OR($J24=\"T\",$K24=\"T\",F24=0),0,IF(AND(O24=\"E\",F24>Inputs!$D$253),(F24-Inputs!$D$253)*1/Inputs!$D$253,0))","v":9.5281250000000109E-2},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",G24=0),0,IF(AND(O24=\"M\",SUM(F24:G24)>Inputs!$D$256),(SUM(F24:G24)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",H24=0),0,IF(AND(O24=\"H\",SUM(F24:H24)>Inputs!$D$260),(SUM(F24:H24)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K24=\"T\",$J24=\"T\",O24=\"M\",O24=\"H\"),0,IF(F24<Inputs!$D$251,1/Inputs!$D$251*F24,IF(F24>Inputs!$D$253,1/Inputs!$D$253*F24,1)))","v":1.09528125},{"$f":"IF(OR($K24=\"T\",$J24=\"T\",O24=\"E\",O24=\"H\"),0,IF(SUM(F24:G24)<Inputs!$D$254,1/Inputs!$D$254*SUM(F24:G24),IF(SUM(F24:G24)>Inputs!$D$256,1/Inputs!$D$256*SUM(F24:G24),1)))","v":0},{"$f":"IF(OR($K24=\"T\",$J24=\"T\",O24=\"E\",O24=\"M\"),0,IF(SUM(F24:H24)<Inputs!$D$258,1/Inputs!$D$258*SUM(F24:H24),IF(SUM(F24:H24)>Inputs!$D$261,1/Inputs!$D$261*SUM(F24:H24),1)))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",F24=0,O24=\"M\",O24=\"H\"),0,1/Inputs!$D$253*F24)","v":1.09528125},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",G24=0,O24=\"E\",O24=\"H\"),0,1/Inputs!$D$256*SUM(F24:G24))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",H24=0,O24=\"E\",O24=\"M\"),0,4/Inputs!$D$261*SUM(F24:H24))","v":0},3.2858437500000006,263295.01927355194,223881.89157934531,249775.72991324915,253455.92834652963,236071.95759806474,265660.18536177842,0,0,0,0,0,0,0,1492140.7120725194,0,0,1492140.7120725194,298428.14241450385,0,0,0,298428.14241450385,0,0,0,0,0,0,0,0,0,0,0,0,102175.17501138538,0,0,0,3784.2657411624214,0,0,82896.706226251059,0,0,0,0,102175.17501138538,0,0,80178.881357315957,{"$f":"0.05*($AF24+AK24+AP24+AT24+SUM(AU24:BD24))*175*Inputs!$D$228*(1+0.0765)","v":23669.947982728027},394880.1513302282,111416.71523779655,0,0,0,9057.0817820989796,0,0,59712.55430840097,0,0,49249.25807746411,0,0,229435.6094057606,{"$f":"Inputs!$D$152*F24+Inputs!$D$153*G24+Inputs!$D$154*H24","v":105966.73050541246},{"$f":"Inputs!$D$155*I24","v":92767.73689937008},{"$f":"'Voc Ed'!L24","v":0},{"$f":"Inputs!$D$156*$I24","v":9276.7736899370084},{"$f":"Inputs!$D$157*$I24","v":37107.094759748034},{"$f":"Inputs!$D$158*$I24","v":11890.770549871102},{"$f":"IF(Inputs!$D$100=1,0,Activities!R24)","v":7643.2537203750016},264652.36012471368,2679536.9753477257]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!I6","v":"0201050"},{"$f":"'School Reference Sheet'!J6","v":"Burlington Middle School"},{"$f":"'School Reference Sheet'!K6","v":"6-8"},{"$f":"IF(M25=1,SUM(ADM!F25:J25),IF(N25=1,SUM(ADM!F25:L25),SUM(ADM!F25:K25,0)))","v":0},{"$f":"ADM!S25-'School Resources'!H25-'School Resources'!F25","v":54.748999999999995},{"$f":"IF(SUM(ADM!N25:R25)=ADM!S25,SUM(ADM!N25:R25),IF(OR(SUM(ADM!F25:O25)=ADM!S25,SUM(ADM!G25:O25)=ADM!S25,SUM(ADM!H25:O25)=ADM!S25,SUM(ADM!I25:O25)=ADM!S25,SUM(ADM!J25:O25)=ADM!S25,SUM(ADM!K25:O25)=ADM!S25,SUM(ADM!L25:O25)=ADM!S25,SUM(ADM!M25:O25)=ADM!S25,SUM(ADM!N25:O25)=ADM!S25),0,SUM(ADM!O25:R25)))","v":0},{"$f":"SUM(ADM!$F25:$R25)","v":54.748999999999995},"F",{"$f":"IF(I25<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F25:J25)=0,SUM(ADM!O25:R25)=0,ADM!K25>0,ADM!N25>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M25:R25)=0,ADM!L25>0),1,0)","v":0},"M",{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!F25/Inputs!$D$80)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!G25/Inputs!$D$81)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!H25/Inputs!$D$82)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!I25/Inputs!$D$83)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!J25/Inputs!$D$84)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(M25=1,ADM!K25/Inputs!$D$95,ADM!K25/Inputs!$D$85))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(N25=1,ADM!L25/Inputs!$D$96,ADM!L25/Inputs!$D$86))","v":0.8193015873015872},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!M25/Inputs!$D$87)","v":0.87755555555555564},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!N25/Inputs!$D$88)","v":0.91023809523809518},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!O25/Inputs!$D$89)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!P25/Inputs!$D$90)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!Q25/Inputs!$D$91)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,ADM!R25/Inputs!$D$92)","v":0},0,2.6070952380952379,{"$f":"IF(SUM(ADM!N25:R25)=ADM!S25,SUM(X25:AB25),IF(OR(SUM(ADM!F25:O25)=ADM!S25,SUM(ADM!G25:O25)=ADM!S25,SUM(ADM!H25:O25)=ADM!S25,SUM(ADM!I25:O25)=ADM!S25,SUM(ADM!J25:O25)=ADM!S25,SUM(ADM!K25:O25)=ADM!S25,SUM(ADM!L25:O25)=ADM!S25,SUM(ADM!M25:O25)=ADM!S25,SUM(ADM!N25:O25)=ADM!S25),SUM(Z25:AB25),SUM(Y25:AB25)))","v":0},2.6070952380952379,{"$f":"Inputs!$D$39*AC25","v":0},{"$f":"Inputs!$D$40*AD25","v":0.86034142857142859},{"$f":"Inputs!$D$41*AE25","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'Voc Ed'!H25)","v":0},0.86034142857142859,{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$72=1,$F25=0,Inputs!$D$74<=$AC25+$AG25),0,IF(AND($F25>0,$F25<=Inputs!$D$104,Inputs!$D$72=2),$F25/Inputs!$D$94-($AC25+$AG25),Inputs!$D$74-($AC25+$AG25)))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$72=1,$G25=0,Inputs!$D$75<=$AD25+$AH25),0,IF(Inputs!$D$72=2,IF(AND($G25>0,$G25<=Inputs!$D$104),$G25/Inputs!$D$94-($AD25+$AH25),Inputs!$D$75-($AD25+$AH25))))","v":4.5325633333333339},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$72=1,$H25=0,Inputs!$D$76<=$AE25+$AI25+AJ25),0,IF(Inputs!$D$72=2,IF(AND($H25>0,$H25<=Inputs!$D$104),$H25/Inputs!$D$94-($AE25+$AI25+$AJ25),Inputs!$D$76-($AE25+$AI25+$AJ25))))","v":0},{"$f":"IF(OR(J25=\"T\",K25=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O25=\"EM\",(AD25+AH25+AJ25)<Inputs!$D$75),Inputs!$D$75-(AD25+AH25+AJ25),IF(AND(O25=\"M\",(AD25+AH25+AJ25)<Inputs!$D$75),Inputs!$D$75-(AD25+AH25+AJ25),IF(AND(OR(O25=\"MH\",O25=\"H\",O25=\"EMH\"),(AD25+AE25+AH25+AI25+AJ25)<Inputs!$D$76),Inputs!$D$76-(AD25+AE25+AH25+AI25+AJ25),0)))),0))","v":0},4.5325633333333339,{"$f":"IF($J25=\"T\",$I25/Inputs!$D$93,0)","v":0},{"$f":"IF(L25=1,(I25/7)*1.5,IF($J25=\"T\",0,IF(AND($K25=\"T\",($I25/Inputs!$D$94)>=1),$I25/Inputs!$D$94,IF(AND($K25=\"T\",($I25/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L25","v":0},0,{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$234=0,O25=\"M\",O25=\"H\"), 0,(F25*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$234=0,O25=\"E\",O25=\"H\"), 0,(SUM(F25:G25)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",Inputs!$D$234=0,O25=\"E\",O25=\"M\"), 0,(SUM(F25:H25)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'At-Risk'!T25/100)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'At-Risk'!U25/100)","v":0.25},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'At-Risk'!V25/100)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(AND(O25=\"E\", SUM(AX25:AZ25)<1/Inputs!$D$253*F25),1/Inputs!$D$253*F25-SUM(AX25:AZ25),IF(AND(O25=\"M\", SUM(AX25:AZ25)<1/Inputs!$D$256*SUM(F25:G25)),1/Inputs!$D$256* SUM(F25:G25)-SUM(AX25:AZ25),IF(AND(O25=\"H\",SUM(AX25:AZ25)<1/Inputs!$D$260*SUM(F25:H25)),1/Inputs!$D$260*SUM(F25:H25)-SUM(AX25:AZ25),0))))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'At-Risk'!AJ25/100)","v":0.01},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F25:$R25)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F25:$K25)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J25:$K25)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L25:$N25)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O25:$R25)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F25:$R25)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F25:$K25)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J25:$K25)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L25:$N25)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O25:$R25)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",F25=0,Inputs!$D$247=0,O25=\"M\",O25=\"H\"),0,1/Inputs!$D$253*F25)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",G25=0,Inputs!$D$247=0,O25=\"H\",O25=\"E\"),0,IF(SUM(F25:G25)<Inputs!$D$254,1/Inputs!$D$254*SUM(F25:G25),IF(SUM(F25:G25)>Inputs!$D$257,1/Inputs!$D$257*SUM(F25:G25),1)))","v":0.52141904761904767},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",H25=0,Inputs!$D$247=0,O25=\"E\",O25=\"M\"),0,IF(SUM(F25:H25)<Inputs!$D$258,1/Inputs!$D$258*SUM(F25:H25),IF(SUM(F25:H25)>Inputs!$D$261,1/Inputs!$D$261*SUM(F25:H25),1)))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",G25=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G25)","v":0.17380634920634919},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",H25=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H25)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,'At-Risk'!S25/100)","v":0.25},{"$f":"IF(OR($J25=\"T\",$K25=\"T\"),0,IF(AND(O25=\"E\",'At-Risk'!S25/100<1/Inputs!$D$253*F25),1/Inputs!$D$253*F25-'At-Risk'!S25/100,IF(AND(O25=\"M\",'At-Risk'!S25/100<1/Inputs!$D$256*SUM(F25:G25)),1/Inputs!$D$256* SUM(F25:G25)-'At-Risk'!S25/100,IF(AND(O25=\"H\",'At-Risk'!S25/100<1/Inputs!$D$260*SUM(F25:H25)),1/Inputs!$D$260*SUM(F25:H25)-'At-Risk'!S25/100,0))))","v":0},0.21899599999999997,{"$f":"IF(OR(J25=\"T\",K25=\"T\"),0,IF(O25=\"E\",2/Inputs!$D$253*F25,IF(O25=\"M\",2/Inputs!$D$256*SUM(F25:G25),IF(O25=\"H\",5/Inputs!$D$261*SUM(F25:H25),0))))","v":0.34761269841269837},1.7718340952380953,{"$f":"IF(OR($J25=\"T\",$K25=\"T\",F25=0,O25=\"M\",O25=\"H\"),0,IF(F25<Inputs!$D$251,1/Inputs!$D$251*F25,1))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",G25=0,O25=\"E\",O25=\"H\"),0,IF(SUM(F25:G25)<Inputs!$D$254,1/Inputs!$D$254*SUM(F25:G25),1))","v":0.52141904761904767},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",H25=0,O25=\"E\",O25=\"M\"),0,IF(SUM(F25:H25)<Inputs!$D$258,1/Inputs!$D$258*SUM(F25:H25),1))","v":0},0,{"$f":"IF(OR($J25=\"T\",$K25=\"T\",F25=0),0,IF(AND(O25=\"E\",F25>Inputs!$D$253),(F25-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",G25=0),0,IF(AND(O25=\"M\",SUM(F25:G25)>Inputs!$D$256),(SUM(F25:G25)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",H25=0),0,IF(AND(O25=\"H\",SUM(F25:H25)>Inputs!$D$260),(SUM(F25:H25)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K25=\"T\",$J25=\"T\",O25=\"M\",O25=\"H\"),0,IF(F25<Inputs!$D$251,1/Inputs!$D$251*F25,IF(F25>Inputs!$D$253,1/Inputs!$D$253*F25,1)))","v":0},{"$f":"IF(OR($K25=\"T\",$J25=\"T\",O25=\"E\",O25=\"H\"),0,IF(SUM(F25:G25)<Inputs!$D$254,1/Inputs!$D$254*SUM(F25:G25),IF(SUM(F25:G25)>Inputs!$D$256,1/Inputs!$D$256*SUM(F25:G25),1)))","v":0.52141904761904767},{"$f":"IF(OR($K25=\"T\",$J25=\"T\",O25=\"E\",O25=\"M\"),0,IF(SUM(F25:H25)<Inputs!$D$258,1/Inputs!$D$258*SUM(F25:H25),IF(SUM(F25:H25)>Inputs!$D$261,1/Inputs!$D$261*SUM(F25:H25),1)))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",F25=0,O25=\"M\",O25=\"H\"),0,1/Inputs!$D$253*F25)","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",G25=0,O25=\"E\",O25=\"H\"),0,1/Inputs!$D$256*SUM(F25:G25))","v":0.17380634920634919},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",H25=0,O25=\"E\",O25=\"M\"),0,4/Inputs!$D$261*SUM(F25:H25))","v":0},1.2166444444444444,0,0,0,0,0,0,62009.098570107781,66418.068497112894,68891.656802209211,0,0,0,0,0,197318.82386942988,0,197318.82386942988,0,65115.211876911868,0,0,65115.211876911868,0,343048.48283964564,0,0,343048.48283964564,0,0,0,0,0,0,0,0,18921.328705812106,0,0,756.85314823248427,0,0,0,39463.764773885981,0,11273.686804807721,0,18921.328705812106,0,16574.781205032108,12723.306139098151,{"$f":"0.05*($AF25+AK25+AP25+AT25+SUM(AU25:BD25))*175*Inputs!$D$228*(1+0.0765)","v":7802.4257784100928},126437.47526109075,0,58094.797548134513,0,0,0,0,0,0,28426.728932305832,0,0,7815.1924426400437,0,94336.718923080392,{"$f":"Inputs!$D$152*F25+Inputs!$D$153*G25+Inputs!$D$154*H25","v":18391.941847891765},{"$f":"Inputs!$D$155*I25","v":16101.080162387298},{"$f":"'Voc Ed'!L25","v":0},{"$f":"Inputs!$D$156*$I25","v":1610.1080162387298},{"$f":"Inputs!$D$157*$I25","v":6440.432064954919},{"$f":"Inputs!$D$158*$I25","v":2063.8020955896441},{"$f":"IF(Inputs!$D$100=1,0,Activities!R25)","v":36102.741676075304},80710.105863137665,906966.81863329618]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!L6","v":"0201051"},{"$f":"'School Reference Sheet'!M6","v":"Rocky Mountain Middle School"},{"$f":"'School Reference Sheet'!N6","v":"6-8"},{"$f":"IF(M26=1,SUM(ADM!F26:J26),IF(N26=1,SUM(ADM!F26:L26),SUM(ADM!F26:K26,0)))","v":0},{"$f":"ADM!S26-'School Resources'!H26-'School Resources'!F26","v":160.85599999999999},{"$f":"IF(SUM(ADM!N26:R26)=ADM!S26,SUM(ADM!N26:R26),IF(OR(SUM(ADM!F26:O26)=ADM!S26,SUM(ADM!G26:O26)=ADM!S26,SUM(ADM!H26:O26)=ADM!S26,SUM(ADM!I26:O26)=ADM!S26,SUM(ADM!J26:O26)=ADM!S26,SUM(ADM!K26:O26)=ADM!S26,SUM(ADM!L26:O26)=ADM!S26,SUM(ADM!M26:O26)=ADM!S26,SUM(ADM!N26:O26)=ADM!S26),0,SUM(ADM!O26:R26)))","v":0},{"$f":"SUM(ADM!$F26:$R26)","v":160.85599999999999},"F",{"$f":"IF(I26<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F26:J26)=0,SUM(ADM!O26:R26)=0,ADM!K26>0,ADM!N26>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M26:R26)=0,ADM!L26>0),1,0)","v":0},"M",{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!F26/Inputs!$D$80)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!G26/Inputs!$D$81)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!H26/Inputs!$D$82)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!I26/Inputs!$D$83)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!J26/Inputs!$D$84)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(M26=1,ADM!K26/Inputs!$D$95,ADM!K26/Inputs!$D$85))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(N26=1,ADM!L26/Inputs!$D$96,ADM!L26/Inputs!$D$86))","v":2.5602857142857141},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!M26/Inputs!$D$87)","v":2.2502380952380951},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!N26/Inputs!$D$88)","v":2.8492857142857142},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!O26/Inputs!$D$89)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!P26/Inputs!$D$90)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!Q26/Inputs!$D$91)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,ADM!R26/Inputs!$D$92)","v":0},0,7.6598095238095238,{"$f":"IF(SUM(ADM!N26:R26)=ADM!S26,SUM(X26:AB26),IF(OR(SUM(ADM!F26:O26)=ADM!S26,SUM(ADM!G26:O26)=ADM!S26,SUM(ADM!H26:O26)=ADM!S26,SUM(ADM!I26:O26)=ADM!S26,SUM(ADM!J26:O26)=ADM!S26,SUM(ADM!K26:O26)=ADM!S26,SUM(ADM!L26:O26)=ADM!S26,SUM(ADM!M26:O26)=ADM!S26,SUM(ADM!N26:O26)=ADM!S26),SUM(Z26:AB26),SUM(Y26:AB26)))","v":0},7.6598095238095238,{"$f":"Inputs!$D$39*AC26","v":0},{"$f":"Inputs!$D$40*AD26","v":2.5277371428571431},{"$f":"Inputs!$D$41*AE26","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'Voc Ed'!H26)","v":0},2.5277371428571431,{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$72=1,$F26=0,Inputs!$D$74<=$AC26+$AG26),0,IF(AND($F26>0,$F26<=Inputs!$D$104,Inputs!$D$72=2),$F26/Inputs!$D$94-($AC26+$AG26),Inputs!$D$74-($AC26+$AG26)))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$72=1,$G26=0,Inputs!$D$75<=$AD26+$AH26),0,IF(Inputs!$D$72=2,IF(AND($G26>0,$G26<=Inputs!$D$104),$G26/Inputs!$D$94-($AD26+$AH26),Inputs!$D$75-($AD26+$AH26))))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$72=1,$H26=0,Inputs!$D$76<=$AE26+$AI26+AJ26),0,IF(Inputs!$D$72=2,IF(AND($H26>0,$H26<=Inputs!$D$104),$H26/Inputs!$D$94-($AE26+$AI26+$AJ26),Inputs!$D$76-($AE26+$AI26+$AJ26))))","v":0},{"$f":"IF(OR(J26=\"T\",K26=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O26=\"EM\",(AD26+AH26+AJ26)<Inputs!$D$75),Inputs!$D$75-(AD26+AH26+AJ26),IF(AND(O26=\"M\",(AD26+AH26+AJ26)<Inputs!$D$75),Inputs!$D$75-(AD26+AH26+AJ26),IF(AND(OR(O26=\"MH\",O26=\"H\",O26=\"EMH\"),(AD26+AE26+AH26+AI26+AJ26)<Inputs!$D$76),Inputs!$D$76-(AD26+AE26+AH26+AI26+AJ26),0)))),0))","v":0},0,{"$f":"IF($J26=\"T\",$I26/Inputs!$D$93,0)","v":0},{"$f":"IF(L26=1,(I26/7)*1.5,IF($J26=\"T\",0,IF(AND($K26=\"T\",($I26/Inputs!$D$94)>=1),$I26/Inputs!$D$94,IF(AND($K26=\"T\",($I26/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L26","v":0},0,{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$234=0,O26=\"M\",O26=\"H\"), 0,(F26*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$234=0,O26=\"E\",O26=\"H\"), 0,(SUM(F26:G26)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",Inputs!$D$234=0,O26=\"E\",O26=\"M\"), 0,(SUM(F26:H26)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'At-Risk'!T26/100)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'At-Risk'!U26/100)","v":0.99},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'At-Risk'!V26/100)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(AND(O26=\"E\", SUM(AX26:AZ26)<1/Inputs!$D$253*F26),1/Inputs!$D$253*F26-SUM(AX26:AZ26),IF(AND(O26=\"M\", SUM(AX26:AZ26)<1/Inputs!$D$256*SUM(F26:G26)),1/Inputs!$D$256* SUM(F26:G26)-SUM(AX26:AZ26),IF(AND(O26=\"H\",SUM(AX26:AZ26)<1/Inputs!$D$260*SUM(F26:H26)),1/Inputs!$D$260*SUM(F26:H26)-SUM(AX26:AZ26),0))))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'At-Risk'!AJ26/100)","v":0.05},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F26:$R26)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F26:$K26)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J26:$K26)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L26:$N26)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O26:$R26)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F26:$R26)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F26:$K26)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J26:$K26)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L26:$N26)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O26:$R26)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",F26=0,Inputs!$D$247=0,O26=\"M\",O26=\"H\"),0,1/Inputs!$D$253*F26)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",G26=0,Inputs!$D$247=0,O26=\"H\",O26=\"E\"),0,IF(SUM(F26:G26)<Inputs!$D$254,1/Inputs!$D$254*SUM(F26:G26),IF(SUM(F26:G26)>Inputs!$D$257,1/Inputs!$D$257*SUM(F26:G26),1)))","v":1},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",H26=0,Inputs!$D$247=0,O26=\"E\",O26=\"M\"),0,IF(SUM(F26:H26)<Inputs!$D$258,1/Inputs!$D$258*SUM(F26:H26),IF(SUM(F26:H26)>Inputs!$D$261,1/Inputs!$D$261*SUM(F26:H26),1)))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",G26=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G26)","v":0.51065396825396825},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",H26=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H26)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,'At-Risk'!S26/100)","v":0.99},{"$f":"IF(OR($J26=\"T\",$K26=\"T\"),0,IF(AND(O26=\"E\",'At-Risk'!S26/100<1/Inputs!$D$253*F26),1/Inputs!$D$253*F26-'At-Risk'!S26/100,IF(AND(O26=\"M\",'At-Risk'!S26/100<1/Inputs!$D$256*SUM(F26:G26)),1/Inputs!$D$256* SUM(F26:G26)-'At-Risk'!S26/100,IF(AND(O26=\"H\",'At-Risk'!S26/100<1/Inputs!$D$260*SUM(F26:H26)),1/Inputs!$D$260*SUM(F26:H26)-'At-Risk'!S26/100,0))))","v":0},0.643424,{"$f":"IF(OR(J26=\"T\",K26=\"T\"),0,IF(O26=\"E\",2/Inputs!$D$253*F26,IF(O26=\"M\",2/Inputs!$D$256*SUM(F26:G26),IF(O26=\"H\",5/Inputs!$D$261*SUM(F26:H26),0))))","v":1.0213079365079365},5.2053859047619042,{"$f":"IF(OR($J26=\"T\",$K26=\"T\",F26=0,O26=\"M\",O26=\"H\"),0,IF(F26<Inputs!$D$251,1/Inputs!$D$251*F26,1))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",G26=0,O26=\"E\",O26=\"H\"),0,IF(SUM(F26:G26)<Inputs!$D$254,1/Inputs!$D$254*SUM(F26:G26),1))","v":1},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",H26=0,O26=\"E\",O26=\"M\"),0,IF(SUM(F26:H26)<Inputs!$D$258,1/Inputs!$D$258*SUM(F26:H26),1))","v":0},0,{"$f":"IF(OR($J26=\"T\",$K26=\"T\",F26=0),0,IF(AND(O26=\"E\",F26>Inputs!$D$253),(F26-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",G26=0),0,IF(AND(O26=\"M\",SUM(F26:G26)>Inputs!$D$256),(SUM(F26:G26)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",H26=0),0,IF(AND(O26=\"H\",SUM(F26:H26)>Inputs!$D$260),(SUM(F26:H26)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K26=\"T\",$J26=\"T\",O26=\"M\",O26=\"H\"),0,IF(F26<Inputs!$D$251,1/Inputs!$D$251*F26,IF(F26>Inputs!$D$253,1/Inputs!$D$253*F26,1)))","v":0},{"$f":"IF(OR($K26=\"T\",$J26=\"T\",O26=\"E\",O26=\"H\"),0,IF(SUM(F26:G26)<Inputs!$D$254,1/Inputs!$D$254*SUM(F26:G26),IF(SUM(F26:G26)>Inputs!$D$256,1/Inputs!$D$256*SUM(F26:G26),1)))","v":1},{"$f":"IF(OR($K26=\"T\",$J26=\"T\",O26=\"E\",O26=\"M\"),0,IF(SUM(F26:H26)<Inputs!$D$258,1/Inputs!$D$258*SUM(F26:H26),IF(SUM(F26:H26)>Inputs!$D$261,1/Inputs!$D$261*SUM(F26:H26),1)))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",F26=0,O26=\"M\",O26=\"H\"),0,1/Inputs!$D$253*F26)","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",G26=0,O26=\"E\",O26=\"H\"),0,1/Inputs!$D$256*SUM(F26:G26))","v":0.51065396825396825},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",H26=0,O26=\"E\",O26=\"M\"),0,4/Inputs!$D$261*SUM(F26:H26))","v":0},2.5106539682539681,0,0,0,0,0,0,193776.03032317973,170309.97866536211,215649.08630709854,0,0,0,0,0,579735.09529564041,0,579735.09529564041,0,191312.58144756136,0,0,191312.58144756136,0,0,0,0,0,0,0,0,0,0,0,0,0,74928.461675015933,0,0,3784.2657411624214,0,0,0,75685.314823248424,0,33122.799771213191,0,74928.461675015933,0,48697.748004833797,37381.872405172195,{"$f":"0.05*($AF26+AK26+AP26+AT26+SUM(AU26:BD26))*175*Inputs!$D$228*(1+0.0765)","v":10605.581058147976},359134.50515380991,0,111416.71523779655,0,0,0,0,0,0,54518.010153466035,0,0,22961.526156702534,0,188896.25154796513,{"$f":"Inputs!$D$152*F26+Inputs!$D$153*G26+Inputs!$D$154*H26","v":54036.680083370979},{"$f":"Inputs!$D$155*I26","v":47305.984595170165},{"$f":"'Voc Ed'!L26","v":0},{"$f":"Inputs!$D$156*$I26","v":4730.5984595170166},{"$f":"Inputs!$D$157*$I26","v":18922.393838068067},{"$f":"Inputs!$D$158*$I26","v":6063.5801546725561},{"$f":"IF(Inputs!$D$100=1,0,Activities!R26)","v":72993.910644201591},204053.14777500037,1523131.5812199772]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!O6","v":"0201055"},{"$f":"'School Reference Sheet'!P6","v":"Burlington High School"},{"$f":"'School Reference Sheet'!Q6","v":"9-12"},{"$f":"IF(M27=1,SUM(ADM!F27:J27),IF(N27=1,SUM(ADM!F27:L27),SUM(ADM!F27:K27,0)))","v":0},{"$f":"ADM!S27-'School Resources'!H27-'School Resources'!F27","v":0},{"$f":"IF(SUM(ADM!N27:R27)=ADM!S27,SUM(ADM!N27:R27),IF(OR(SUM(ADM!F27:O27)=ADM!S27,SUM(ADM!G27:O27)=ADM!S27,SUM(ADM!H27:O27)=ADM!S27,SUM(ADM!I27:O27)=ADM!S27,SUM(ADM!J27:O27)=ADM!S27,SUM(ADM!K27:O27)=ADM!S27,SUM(ADM!L27:O27)=ADM!S27,SUM(ADM!M27:O27)=ADM!S27,SUM(ADM!N27:O27)=ADM!S27),0,SUM(ADM!O27:R27)))","v":82.709666666666664},{"$f":"SUM(ADM!$F27:$R27)","v":82.709666666666664},"F",{"$f":"IF(I27<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F27:J27)=0,SUM(ADM!O27:R27)=0,ADM!K27>0,ADM!N27>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M27:R27)=0,ADM!L27>0),1,0)","v":0},"H",{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!F27/Inputs!$D$80)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!G27/Inputs!$D$81)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!H27/Inputs!$D$82)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!I27/Inputs!$D$83)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!J27/Inputs!$D$84)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(M27=1,ADM!K27/Inputs!$D$95,ADM!K27/Inputs!$D$85))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(N27=1,ADM!L27/Inputs!$D$96,ADM!L27/Inputs!$D$86))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!M27/Inputs!$D$87)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!N27/Inputs!$D$88)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!O27/Inputs!$D$89)","v":0.94907936507936508},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!P27/Inputs!$D$90)","v":1.0964285714285715},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!Q27/Inputs!$D$91)","v":0.9526984126984126},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,ADM!R27/Inputs!$D$92)","v":0.94034920634920638},0,0,{"$f":"IF(SUM(ADM!N27:R27)=ADM!S27,SUM(X27:AB27),IF(OR(SUM(ADM!F27:O27)=ADM!S27,SUM(ADM!G27:O27)=ADM!S27,SUM(ADM!H27:O27)=ADM!S27,SUM(ADM!I27:O27)=ADM!S27,SUM(ADM!J27:O27)=ADM!S27,SUM(ADM!K27:O27)=ADM!S27,SUM(ADM!L27:O27)=ADM!S27,SUM(ADM!M27:O27)=ADM!S27,SUM(ADM!N27:O27)=ADM!S27),SUM(Z27:AB27),SUM(Y27:AB27)))","v":3.9385555555555558},3.9385555555555558,{"$f":"Inputs!$D$39*AC27","v":0},{"$f":"Inputs!$D$40*AD27","v":0},{"$f":"Inputs!$D$41*AE27","v":1.2997233333333336},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'Voc Ed'!H27)","v":0.13712857142857141},1.4368519047619051,{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$72=1,$F27=0,Inputs!$D$74<=$AC27+$AG27),0,IF(AND($F27>0,$F27<=Inputs!$D$104,Inputs!$D$72=2),$F27/Inputs!$D$94-($AC27+$AG27),Inputs!$D$74-($AC27+$AG27)))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$72=1,$G27=0,Inputs!$D$75<=$AD27+$AH27),0,IF(Inputs!$D$72=2,IF(AND($G27>0,$G27<=Inputs!$D$104),$G27/Inputs!$D$94-($AD27+$AH27),Inputs!$D$75-($AD27+$AH27))))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$72=1,$H27=0,Inputs!$D$76<=$AE27+$AI27+AJ27),0,IF(Inputs!$D$72=2,IF(AND($H27>0,$H27<=Inputs!$D$104),$H27/Inputs!$D$94-($AE27+$AI27+$AJ27),Inputs!$D$76-($AE27+$AI27+$AJ27))))","v":4.6245925396825394},{"$f":"IF(OR(J27=\"T\",K27=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O27=\"EM\",(AD27+AH27+AJ27)<Inputs!$D$75),Inputs!$D$75-(AD27+AH27+AJ27),IF(AND(O27=\"M\",(AD27+AH27+AJ27)<Inputs!$D$75),Inputs!$D$75-(AD27+AH27+AJ27),IF(AND(OR(O27=\"MH\",O27=\"H\",O27=\"EMH\"),(AD27+AE27+AH27+AI27+AJ27)<Inputs!$D$76),Inputs!$D$76-(AD27+AE27+AH27+AI27+AJ27),0)))),0))","v":0},4.6245925396825394,{"$f":"IF($J27=\"T\",$I27/Inputs!$D$93,0)","v":0},{"$f":"IF(L27=1,(I27/7)*1.5,IF($J27=\"T\",0,IF(AND($K27=\"T\",($I27/Inputs!$D$94)>=1),$I27/Inputs!$D$94,IF(AND($K27=\"T\",($I27/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L27","v":0},0,{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$234=0,O27=\"M\",O27=\"H\"), 0,(F27*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$234=0,O27=\"E\",O27=\"H\"), 0,(SUM(F27:G27)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",Inputs!$D$234=0,O27=\"E\",O27=\"M\"), 0,(SUM(F27:H27)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'At-Risk'!T27/100)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'At-Risk'!U27/100)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'At-Risk'!V27/100)","v":0.35},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(AND(O27=\"E\", SUM(AX27:AZ27)<1/Inputs!$D$253*F27),1/Inputs!$D$253*F27-SUM(AX27:AZ27),IF(AND(O27=\"M\", SUM(AX27:AZ27)<1/Inputs!$D$256*SUM(F27:G27)),1/Inputs!$D$256* SUM(F27:G27)-SUM(AX27:AZ27),IF(AND(O27=\"H\",SUM(AX27:AZ27)<1/Inputs!$D$260*SUM(F27:H27)),1/Inputs!$D$260*SUM(F27:H27)-SUM(AX27:AZ27),0))))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'At-Risk'!AJ27/100)","v":0.03},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F27:$R27)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F27:$K27)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J27:$K27)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L27:$N27)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O27:$R27)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F27:$R27)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F27:$K27)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J27:$K27)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L27:$N27)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O27:$R27)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",F27=0,Inputs!$D$247=0,O27=\"M\",O27=\"H\"),0,1/Inputs!$D$253*F27)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",G27=0,Inputs!$D$247=0,O27=\"H\",O27=\"E\"),0,IF(SUM(F27:G27)<Inputs!$D$254,1/Inputs!$D$254*SUM(F27:G27),IF(SUM(F27:G27)>Inputs!$D$257,1/Inputs!$D$257*SUM(F27:G27),1)))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",H27=0,Inputs!$D$247=0,O27=\"E\",O27=\"M\"),0,IF(SUM(F27:H27)<Inputs!$D$258,1/Inputs!$D$258*SUM(F27:H27),IF(SUM(F27:H27)>Inputs!$D$261,1/Inputs!$D$261*SUM(F27:H27),1)))","v":0.78771111111111114},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",G27=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G27)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",H27=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H27)","v":0.26257037037037034},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,'At-Risk'!S27/100)","v":0.35},{"$f":"IF(OR($J27=\"T\",$K27=\"T\"),0,IF(AND(O27=\"E\",'At-Risk'!S27/100<1/Inputs!$D$253*F27),1/Inputs!$D$253*F27-'At-Risk'!S27/100,IF(AND(O27=\"M\",'At-Risk'!S27/100<1/Inputs!$D$256*SUM(F27:G27)),1/Inputs!$D$256* SUM(F27:G27)-'At-Risk'!S27/100,IF(AND(O27=\"H\",'At-Risk'!S27/100<1/Inputs!$D$260*SUM(F27:H27)),1/Inputs!$D$260*SUM(F27:H27)-'At-Risk'!S27/100,0))))","v":0},0.33083866666666667,{"$f":"IF(OR(J27=\"T\",K27=\"T\"),0,IF(O27=\"E\",2/Inputs!$D$253*F27,IF(O27=\"M\",2/Inputs!$D$256*SUM(F27:G27),IF(O27=\"H\",5/Inputs!$D$261*SUM(F27:H27),0))))","v":0.65642592592592586},2.7675460740740738,{"$f":"IF(OR($J27=\"T\",$K27=\"T\",F27=0,O27=\"M\",O27=\"H\"),0,IF(F27<Inputs!$D$251,1/Inputs!$D$251*F27,1))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",G27=0,O27=\"E\",O27=\"H\"),0,IF(SUM(F27:G27)<Inputs!$D$254,1/Inputs!$D$254*SUM(F27:G27),1))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",H27=0,O27=\"E\",O27=\"M\"),0,IF(SUM(F27:H27)<Inputs!$D$258,1/Inputs!$D$258*SUM(F27:H27),1))","v":0.78771111111111114},0,{"$f":"IF(OR($J27=\"T\",$K27=\"T\",F27=0),0,IF(AND(O27=\"E\",F27>Inputs!$D$253),(F27-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",G27=0),0,IF(AND(O27=\"M\",SUM(F27:G27)>Inputs!$D$256),(SUM(F27:G27)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",H27=0),0,IF(AND(O27=\"H\",SUM(F27:H27)>Inputs!$D$260),(SUM(F27:H27)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K27=\"T\",$J27=\"T\",O27=\"M\",O27=\"H\"),0,IF(F27<Inputs!$D$251,1/Inputs!$D$251*F27,IF(F27>Inputs!$D$253,1/Inputs!$D$253*F27,1)))","v":0},{"$f":"IF(OR($K27=\"T\",$J27=\"T\",O27=\"E\",O27=\"H\"),0,IF(SUM(F27:G27)<Inputs!$D$254,1/Inputs!$D$254*SUM(F27:G27),IF(SUM(F27:G27)>Inputs!$D$256,1/Inputs!$D$256*SUM(F27:G27),1)))","v":0},{"$f":"IF(OR($K27=\"T\",$J27=\"T\",O27=\"E\",O27=\"M\"),0,IF(SUM(F27:H27)<Inputs!$D$258,1/Inputs!$D$258*SUM(F27:H27),IF(SUM(F27:H27)>Inputs!$D$261,1/Inputs!$D$261*SUM(F27:H27),1)))","v":0.78771111111111114},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",F27=0,O27=\"M\",O27=\"H\"),0,1/Inputs!$D$253*F27)","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",G27=0,O27=\"E\",O27=\"H\"),0,1/Inputs!$D$256*SUM(F27:G27))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",H27=0,O27=\"E\",O27=\"M\"),0,4/Inputs!$D$261*SUM(F27:H27))","v":0.52514074074074069},2.1005629629629627,0,0,0,0,0,0,0,0,0,71831.370538280476,82983.541609775959,72105.279296688415,71170.625726331476,0,0,298090.81717107631,298090.81717107631,0,0,98369.969666455203,10378.619099833735,108748.58876628894,0,0,350013.74229511898,0,350013.74229511898,0,0,0,0,0,0,0,0,0,26489.860188136947,0,2270.5594446974528,0,0,0,0,59618.163434215268,0,17031.231213904273,26489.860188136947,0,25039.628642370411,24026.475590028167,{"$f":"0.05*($AF27+AK27+AP27+AT27+SUM(AU27:BD27))*175*Inputs!$D$228*(1+0.0765)","v":9804.9854212950067},190770.76412278446,0,0,87764.184556314998,0,0,0,0,0,0,42944.442353553568,0,0,23612.923043950046,154321.54995381861,{"$f":"Inputs!$D$152*F27+Inputs!$D$153*G27+Inputs!$D$154*H27","v":34020.604789318939},{"$f":"Inputs!$D$155*I27","v":24324.005428488788},{"$f":"'Voc Ed'!L27","v":19736.093004873175},{"$f":"Inputs!$D$156*$I27","v":2432.4005428488786},{"$f":"Inputs!$D$157*$I27","v":9729.6021713955142},{"$f":"Inputs!$D$158*$I27","v":3117.7991085168237},{"$f":"IF(Inputs!$D$100=1,0,Activities!R27)","v":137813.392590303},231173.89763574512,1333119.3599448325]
["0201000","Big Horn #1",{"$f":"'School Reference Sheet'!R6","v":"0201056"},{"$f":"'School Reference Sheet'!S6","v":"Rocky Mountain High School"},{"$f":"'School Reference Sheet'!T6","v":"9-12"},{"$f":"IF(M28=1,SUM(ADM!F28:J28),IF(N28=1,SUM(ADM!F28:L28),SUM(ADM!F28:K28,0)))","v":0},{"$f":"ADM!S28-'School Resources'!H28-'School Resources'!F28","v":0},{"$f":"IF(SUM(ADM!N28:R28)=ADM!S28,SUM(ADM!N28:R28),IF(OR(SUM(ADM!F28:O28)=ADM!S28,SUM(ADM!G28:O28)=ADM!S28,SUM(ADM!H28:O28)=ADM!S28,SUM(ADM!I28:O28)=ADM!S28,SUM(ADM!J28:O28)=ADM!S28,SUM(ADM!K28:O28)=ADM!S28,SUM(ADM!L28:O28)=ADM!S28,SUM(ADM!M28:O28)=ADM!S28,SUM(ADM!N28:O28)=ADM!S28),0,SUM(ADM!O28:R28)))","v":264.06200000000001},{"$f":"SUM(ADM!$F28:$R28)","v":264.06200000000001},"F",{"$f":"IF(I28<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F28:J28)=0,SUM(ADM!O28:R28)=0,ADM!K28>0,ADM!N28>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M28:R28)=0,ADM!L28>0),1,0)","v":0},"H",{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!F28/Inputs!$D$80)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!G28/Inputs!$D$81)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!H28/Inputs!$D$82)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!I28/Inputs!$D$83)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!J28/Inputs!$D$84)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(M28=1,ADM!K28/Inputs!$D$95,ADM!K28/Inputs!$D$85))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(N28=1,ADM!L28/Inputs!$D$96,ADM!L28/Inputs!$D$86))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!M28/Inputs!$D$87)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!N28/Inputs!$D$88)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!O28/Inputs!$D$89)","v":3.5367142857142859},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!P28/Inputs!$D$90)","v":3.4230952380952382},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!Q28/Inputs!$D$91)","v":2.7125238095238098},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,ADM!R28/Inputs!$D$92)","v":2.902047619047619},0,0,{"$f":"IF(SUM(ADM!N28:R28)=ADM!S28,SUM(X28:AB28),IF(OR(SUM(ADM!F28:O28)=ADM!S28,SUM(ADM!G28:O28)=ADM!S28,SUM(ADM!H28:O28)=ADM!S28,SUM(ADM!I28:O28)=ADM!S28,SUM(ADM!J28:O28)=ADM!S28,SUM(ADM!K28:O28)=ADM!S28,SUM(ADM!L28:O28)=ADM!S28,SUM(ADM!M28:O28)=ADM!S28,SUM(ADM!N28:O28)=ADM!S28),SUM(Z28:AB28),SUM(Y28:AB28)))","v":12.574380952380952},12.574380952380952,{"$f":"Inputs!$D$39*AC28","v":0},{"$f":"Inputs!$D$40*AD28","v":0},{"$f":"Inputs!$D$41*AE28","v":4.1495457142857148},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'Voc Ed'!H28)","v":0.25312857142857137},4.4026742857142862,{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$72=1,$F28=0,Inputs!$D$74<=$AC28+$AG28),0,IF(AND($F28>0,$F28<=Inputs!$D$104,Inputs!$D$72=2),$F28/Inputs!$D$94-($AC28+$AG28),Inputs!$D$74-($AC28+$AG28)))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$72=1,$G28=0,Inputs!$D$75<=$AD28+$AH28),0,IF(Inputs!$D$72=2,IF(AND($G28>0,$G28<=Inputs!$D$104),$G28/Inputs!$D$94-($AD28+$AH28),Inputs!$D$75-($AD28+$AH28))))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$72=1,$H28=0,Inputs!$D$76<=$AE28+$AI28+AJ28),0,IF(Inputs!$D$72=2,IF(AND($H28>0,$H28<=Inputs!$D$104),$H28/Inputs!$D$94-($AE28+$AI28+$AJ28),Inputs!$D$76-($AE28+$AI28+$AJ28))))","v":0},{"$f":"IF(OR(J28=\"T\",K28=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O28=\"EM\",(AD28+AH28+AJ28)<Inputs!$D$75),Inputs!$D$75-(AD28+AH28+AJ28),IF(AND(O28=\"M\",(AD28+AH28+AJ28)<Inputs!$D$75),Inputs!$D$75-(AD28+AH28+AJ28),IF(AND(OR(O28=\"MH\",O28=\"H\",O28=\"EMH\"),(AD28+AE28+AH28+AI28+AJ28)<Inputs!$D$76),Inputs!$D$76-(AD28+AE28+AH28+AI28+AJ28),0)))),0))","v":0},0,{"$f":"IF($J28=\"T\",$I28/Inputs!$D$93,0)","v":0},{"$f":"IF(L28=1,(I28/7)*1.5,IF($J28=\"T\",0,IF(AND($K28=\"T\",($I28/Inputs!$D$94)>=1),$I28/Inputs!$D$94,IF(AND($K28=\"T\",($I28/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L28","v":0},0,{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$234=0,O28=\"M\",O28=\"H\"), 0,(F28*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$234=0,O28=\"E\",O28=\"H\"), 0,(SUM(F28:G28)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",Inputs!$D$234=0,O28=\"E\",O28=\"M\"), 0,(SUM(F28:H28)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'At-Risk'!T28/100)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'At-Risk'!U28/100)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'At-Risk'!V28/100)","v":1.49},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(AND(O28=\"E\", SUM(AX28:AZ28)<1/Inputs!$D$253*F28),1/Inputs!$D$253*F28-SUM(AX28:AZ28),IF(AND(O28=\"M\", SUM(AX28:AZ28)<1/Inputs!$D$256*SUM(F28:G28)),1/Inputs!$D$256* SUM(F28:G28)-SUM(AX28:AZ28),IF(AND(O28=\"H\",SUM(AX28:AZ28)<1/Inputs!$D$260*SUM(F28:H28)),1/Inputs!$D$260*SUM(F28:H28)-SUM(AX28:AZ28),0))))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'At-Risk'!AJ28/100)","v":0.03},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F28:$R28)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F28:$K28)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J28:$K28)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L28:$N28)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O28:$R28)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F28:$R28)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F28:$K28)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J28:$K28)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L28:$N28)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O28:$R28)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",F28=0,Inputs!$D$247=0,O28=\"M\",O28=\"H\"),0,1/Inputs!$D$253*F28)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",G28=0,Inputs!$D$247=0,O28=\"H\",O28=\"E\"),0,IF(SUM(F28:G28)<Inputs!$D$254,1/Inputs!$D$254*SUM(F28:G28),IF(SUM(F28:G28)>Inputs!$D$257,1/Inputs!$D$257*SUM(F28:G28),1)))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",H28=0,Inputs!$D$247=0,O28=\"E\",O28=\"M\"),0,IF(SUM(F28:H28)<Inputs!$D$258,1/Inputs!$D$258*SUM(F28:H28),IF(SUM(F28:H28)>Inputs!$D$261,1/Inputs!$D$261*SUM(F28:H28),1)))","v":1},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",G28=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G28)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",H28=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H28)","v":0.83829206349206353},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,'At-Risk'!S28/100)","v":1.49},{"$f":"IF(OR($J28=\"T\",$K28=\"T\"),0,IF(AND(O28=\"E\",'At-Risk'!S28/100<1/Inputs!$D$253*F28),1/Inputs!$D$253*F28-'At-Risk'!S28/100,IF(AND(O28=\"M\",'At-Risk'!S28/100<1/Inputs!$D$256*SUM(F28:G28)),1/Inputs!$D$256* SUM(F28:G28)-'At-Risk'!S28/100,IF(AND(O28=\"H\",'At-Risk'!S28/100<1/Inputs!$D$260*SUM(F28:H28)),1/Inputs!$D$260*SUM(F28:H28)-'At-Risk'!S28/100,0))))","v":0},1.0562480000000001,{"$f":"IF(OR(J28=\"T\",K28=\"T\"),0,IF(O28=\"E\",2/Inputs!$D$253*F28,IF(O28=\"M\",2/Inputs!$D$256*SUM(F28:G28),IF(O28=\"H\",5/Inputs!$D$261*SUM(F28:H28),0))))","v":2.0957301587301589},8.0002702222222233,{"$f":"IF(OR($J28=\"T\",$K28=\"T\",F28=0,O28=\"M\",O28=\"H\"),0,IF(F28<Inputs!$D$251,1/Inputs!$D$251*F28,1))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",G28=0,O28=\"E\",O28=\"H\"),0,IF(SUM(F28:G28)<Inputs!$D$254,1/Inputs!$D$254*SUM(F28:G28),1))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",H28=0,O28=\"E\",O28=\"M\"),0,IF(SUM(F28:H28)<Inputs!$D$258,1/Inputs!$D$258*SUM(F28:H28),1))","v":1},0,{"$f":"IF(OR($J28=\"T\",$K28=\"T\",F28=0),0,IF(AND(O28=\"E\",F28>Inputs!$D$253),(F28-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",G28=0),0,IF(AND(O28=\"M\",SUM(F28:G28)>Inputs!$D$256),(SUM(F28:G28)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",H28=0),0,IF(AND(O28=\"H\",SUM(F28:H28)>Inputs!$D$260),(SUM(F28:H28)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K28=\"T\",$J28=\"T\",O28=\"M\",O28=\"H\"),0,IF(F28<Inputs!$D$251,1/Inputs!$D$251*F28,IF(F28>Inputs!$D$253,1/Inputs!$D$253*F28,1)))","v":0},{"$f":"IF(OR($K28=\"T\",$J28=\"T\",O28=\"E\",O28=\"H\"),0,IF(SUM(F28:G28)<Inputs!$D$254,1/Inputs!$D$254*SUM(F28:G28),IF(SUM(F28:G28)>Inputs!$D$256,1/Inputs!$D$256*SUM(F28:G28),1)))","v":0},{"$f":"IF(OR($K28=\"T\",$J28=\"T\",O28=\"E\",O28=\"M\"),0,IF(SUM(F28:H28)<Inputs!$D$258,1/Inputs!$D$258*SUM(F28:H28),IF(SUM(F28:H28)>Inputs!$D$261,1/Inputs!$D$261*SUM(F28:H28),1)))","v":1},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",F28=0,O28=\"M\",O28=\"H\"),0,1/Inputs!$D$253*F28)","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",G28=0,O28=\"E\",O28=\"H\"),0,1/Inputs!$D$256*SUM(F28:G28))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",H28=0,O28=\"E\",O28=\"M\"),0,4/Inputs!$D$261*SUM(F28:H28))","v":1.6765841269841271},3.6765841269841273,0,0,0,0,0,0,0,0,0,267677.33415416593,259078.04076520063,205298.21848936667,219642.38767967754,0,0,951695.98108841071,951695.98108841071,0,0,314059.67375917558,19158.115619330551,333217.78937850613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112771.11908664014,0,2270.5594446974528,0,0,0,0,75685.314823248424,0,54374.550860310454,112771.11908664014,0,79942.462411426503,76707.831780090433,{"$f":"0.05*($AF28+AK28+AP28+AT28+SUM(AU28:BD28))*175*Inputs!$D$228*(1+0.0765)","v":17472.385062274781},531995.34255532827,0,0,111416.71523779655,0,0,0,0,0,0,54518.010153466035,0,0,75387.508330322584,241322.23372158519,{"$f":"Inputs!$D$152*F28+Inputs!$D$153*G28+Inputs!$D$154*H28","v":108615.46544592295},{"$f":"Inputs!$D$155*I28","v":77657.736759398613},{"$f":"'Voc Ed'!L28","v":25738.775669949813},{"$f":"Inputs!$D$156*$I28","v":7765.7736759398622},{"$f":"Inputs!$D$157*$I28","v":31063.094703759449},{"$f":"Inputs!$D$158*$I28","v":9954.0029765948711},{"$f":"IF(Inputs!$D$100=1,0,Activities!R28)","v":302849.46358061751},563644.31281218305,2621875.6595560135]
["0202000","Big Horn #2",{"$f":"'School Reference Sheet'!C7","v":"0202001"},{"$f":"'School Reference Sheet'!D7","v":"Lovell Elementary"},{"$f":"'School Reference Sheet'!E7","v":"K-5"},{"$f":"IF(M29=1,SUM(ADM!F29:J29),IF(N29=1,SUM(ADM!F29:L29),SUM(ADM!F29:K29,0)))","v":337.726},{"$f":"ADM!S29-'School Resources'!H29-'School Resources'!F29","v":0},{"$f":"IF(SUM(ADM!N29:R29)=ADM!S29,SUM(ADM!N29:R29),IF(OR(SUM(ADM!F29:O29)=ADM!S29,SUM(ADM!G29:O29)=ADM!S29,SUM(ADM!H29:O29)=ADM!S29,SUM(ADM!I29:O29)=ADM!S29,SUM(ADM!J29:O29)=ADM!S29,SUM(ADM!K29:O29)=ADM!S29,SUM(ADM!L29:O29)=ADM!S29,SUM(ADM!M29:O29)=ADM!S29,SUM(ADM!N29:O29)=ADM!S29),0,SUM(ADM!O29:R29)))","v":0},{"$f":"SUM(ADM!$F29:$R29)","v":337.726},"F",{"$f":"IF(I29<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F29:J29)=0,SUM(ADM!O29:R29)=0,ADM!K29>0,ADM!N29>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M29:R29)=0,ADM!L29>0),1,0)","v":0},"E",{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!F29/Inputs!$D$80)","v":4.4874999999999998},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!G29/Inputs!$D$81)","v":3.5446249999999999},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!H29/Inputs!$D$82)","v":2.7868124999999999},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!I29/Inputs!$D$83)","v":3.9921250000000001},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!J29/Inputs!$D$84)","v":3.125375},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(M29=1,ADM!K29/Inputs!$D$95,ADM!K29/Inputs!$D$85))","v":3.1714375000000001},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(N29=1,ADM!L29/Inputs!$D$96,ADM!L29/Inputs!$D$86))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!M29/Inputs!$D$87)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!N29/Inputs!$D$88)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!O29/Inputs!$D$89)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!P29/Inputs!$D$90)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!Q29/Inputs!$D$91)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,ADM!R29/Inputs!$D$92)","v":0},21.107875,0,{"$f":"IF(SUM(ADM!N29:R29)=ADM!S29,SUM(X29:AB29),IF(OR(SUM(ADM!F29:O29)=ADM!S29,SUM(ADM!G29:O29)=ADM!S29,SUM(ADM!H29:O29)=ADM!S29,SUM(ADM!I29:O29)=ADM!S29,SUM(ADM!J29:O29)=ADM!S29,SUM(ADM!K29:O29)=ADM!S29,SUM(ADM!L29:O29)=ADM!S29,SUM(ADM!M29:O29)=ADM!S29,SUM(ADM!N29:O29)=ADM!S29),SUM(Z29:AB29),SUM(Y29:AB29)))","v":0},21.107875,{"$f":"Inputs!$D$39*AC29","v":4.2215750000000005},{"$f":"Inputs!$D$40*AD29","v":0},{"$f":"Inputs!$D$41*AE29","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'Voc Ed'!H29)","v":0},4.2215750000000005,{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$72=1,$F29=0,Inputs!$D$74<=$AC29+$AG29),0,IF(AND($F29>0,$F29<=Inputs!$D$104,Inputs!$D$72=2),$F29/Inputs!$D$94-($AC29+$AG29),Inputs!$D$74-($AC29+$AG29)))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$72=1,$G29=0,Inputs!$D$75<=$AD29+$AH29),0,IF(Inputs!$D$72=2,IF(AND($G29>0,$G29<=Inputs!$D$104),$G29/Inputs!$D$94-($AD29+$AH29),Inputs!$D$75-($AD29+$AH29))))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$72=1,$H29=0,Inputs!$D$76<=$AE29+$AI29+AJ29),0,IF(Inputs!$D$72=2,IF(AND($H29>0,$H29<=Inputs!$D$104),$H29/Inputs!$D$94-($AE29+$AI29+$AJ29),Inputs!$D$76-($AE29+$AI29+$AJ29))))","v":0},{"$f":"IF(OR(J29=\"T\",K29=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O29=\"EM\",(AD29+AH29+AJ29)<Inputs!$D$75),Inputs!$D$75-(AD29+AH29+AJ29),IF(AND(O29=\"M\",(AD29+AH29+AJ29)<Inputs!$D$75),Inputs!$D$75-(AD29+AH29+AJ29),IF(AND(OR(O29=\"MH\",O29=\"H\",O29=\"EMH\"),(AD29+AE29+AH29+AI29+AJ29)<Inputs!$D$76),Inputs!$D$76-(AD29+AE29+AH29+AI29+AJ29),0)))),0))","v":0},0,{"$f":"IF($J29=\"T\",$I29/Inputs!$D$93,0)","v":0},{"$f":"IF(L29=1,(I29/7)*1.5,IF($J29=\"T\",0,IF(AND($K29=\"T\",($I29/Inputs!$D$94)>=1),$I29/Inputs!$D$94,IF(AND($K29=\"T\",($I29/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L29","v":0},0,{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$234=0,O29=\"M\",O29=\"H\"), 0,(F29*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$234=0,O29=\"E\",O29=\"H\"), 0,(SUM(F29:G29)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",Inputs!$D$234=0,O29=\"E\",O29=\"M\"), 0,(SUM(F29:H29)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'At-Risk'!T29/100)","v":1.67},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'At-Risk'!U29/100)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'At-Risk'!V29/100)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(AND(O29=\"E\", SUM(AX29:AZ29)<1/Inputs!$D$253*F29),1/Inputs!$D$253*F29-SUM(AX29:AZ29),IF(AND(O29=\"M\", SUM(AX29:AZ29)<1/Inputs!$D$256*SUM(F29:G29)),1/Inputs!$D$256* SUM(F29:G29)-SUM(AX29:AZ29),IF(AND(O29=\"H\",SUM(AX29:AZ29)<1/Inputs!$D$260*SUM(F29:H29)),1/Inputs!$D$260*SUM(F29:H29)-SUM(AX29:AZ29),0))))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'At-Risk'!AJ29/100)","v":0.04},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F29:$R29)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F29:$K29)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J29:$K29)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L29:$N29)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O29:$R29)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F29:$R29)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F29:$K29)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J29:$K29)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L29:$N29)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O29:$R29)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",F29=0,Inputs!$D$247=0,O29=\"M\",O29=\"H\"),0,1/Inputs!$D$253*F29)","v":1.1726597222222221},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",G29=0,Inputs!$D$247=0,O29=\"H\",O29=\"E\"),0,IF(SUM(F29:G29)<Inputs!$D$254,1/Inputs!$D$254*SUM(F29:G29),IF(SUM(F29:G29)>Inputs!$D$257,1/Inputs!$D$257*SUM(F29:G29),1)))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",H29=0,Inputs!$D$247=0,O29=\"E\",O29=\"M\"),0,IF(SUM(F29:H29)<Inputs!$D$258,1/Inputs!$D$258*SUM(F29:H29),IF(SUM(F29:H29)>Inputs!$D$261,1/Inputs!$D$261*SUM(F29:H29),1)))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",G29=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G29)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",H29=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H29)","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,'At-Risk'!S29/100)","v":1.67},{"$f":"IF(OR($J29=\"T\",$K29=\"T\"),0,IF(AND(O29=\"E\",'At-Risk'!S29/100<1/Inputs!$D$253*F29),1/Inputs!$D$253*F29-'At-Risk'!S29/100,IF(AND(O29=\"M\",'At-Risk'!S29/100<1/Inputs!$D$256*SUM(F29:G29)),1/Inputs!$D$256* SUM(F29:G29)-'At-Risk'!S29/100,IF(AND(O29=\"H\",'At-Risk'!S29/100<1/Inputs!$D$260*SUM(F29:H29)),1/Inputs!$D$260*SUM(F29:H29)-'At-Risk'!S29/100,0))))","v":0},0,{"$f":"IF(OR(J29=\"T\",K29=\"T\"),0,IF(O29=\"E\",2/Inputs!$D$253*F29,IF(O29=\"M\",2/Inputs!$D$256*SUM(F29:G29),IF(O29=\"H\",5/Inputs!$D$261*SUM(F29:H29),0))))","v":2.3453194444444443},6.8979791666666657,{"$f":"IF(OR($J29=\"T\",$K29=\"T\",F29=0,O29=\"M\",O29=\"H\"),0,IF(F29<Inputs!$D$251,1/Inputs!$D$251*F29,1))","v":1},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",G29=0,O29=\"E\",O29=\"H\"),0,IF(SUM(F29:G29)<Inputs!$D$254,1/Inputs!$D$254*SUM(F29:G29),1))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",H29=0,O29=\"E\",O29=\"M\"),0,IF(SUM(F29:H29)<Inputs!$D$258,1/Inputs!$D$258*SUM(F29:H29),1))","v":0},0,{"$f":"IF(OR($J29=\"T\",$K29=\"T\",F29=0),0,IF(AND(O29=\"E\",F29>Inputs!$D$253),(F29-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.17265972222222223},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",G29=0),0,IF(AND(O29=\"M\",SUM(F29:G29)>Inputs!$D$256),(SUM(F29:G29)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",H29=0),0,IF(AND(O29=\"H\",SUM(F29:H29)>Inputs!$D$260),(SUM(F29:H29)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K29=\"T\",$J29=\"T\",O29=\"M\",O29=\"H\"),0,IF(F29<Inputs!$D$251,1/Inputs!$D$251*F29,IF(F29>Inputs!$D$253,1/Inputs!$D$253*F29,1)))","v":1.1726597222222221},{"$f":"IF(OR($K29=\"T\",$J29=\"T\",O29=\"E\",O29=\"H\"),0,IF(SUM(F29:G29)<Inputs!$D$254,1/Inputs!$D$254*SUM(F29:G29),IF(SUM(F29:G29)>Inputs!$D$256,1/Inputs!$D$256*SUM(F29:G29),1)))","v":0},{"$f":"IF(OR($K29=\"T\",$J29=\"T\",O29=\"E\",O29=\"M\"),0,IF(SUM(F29:H29)<Inputs!$D$258,1/Inputs!$D$258*SUM(F29:H29),IF(SUM(F29:H29)>Inputs!$D$261,1/Inputs!$D$261*SUM(F29:H29),1)))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",F29=0,O29=\"M\",O29=\"H\"),0,1/Inputs!$D$253*F29)","v":1.1726597222222221},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",G29=0,O29=\"E\",O29=\"H\"),0,1/Inputs!$D$256*SUM(F29:G29))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",H29=0,O29=\"E\",O29=\"M\"),0,4/Inputs!$D$261*SUM(F29:H29))","v":0},3.5179791666666667,330682.37499579572,261202.23141380999,205359.28159731941,294178.35683121806,230307.83905347856,233702.16928149946,0,0,0,0,0,0,0,1555432.2531731213,0,0,1555432.2531731213,311086.45063462429,0,0,0,311086.45063462429,0,0,0,0,0,0,0,0,0,0,0,0,123061.7417811652,0,0,0,2947.586629488987,0,0,86412.902954062287,0,0,0,0,123061.7417811652,0,0,88547.067712679389,{"$f":"0.05*($AF29+AK29+AP29+AT29+SUM(AU29:BD29))*175*Inputs!$D$228*(1+0.0765)","v":25541.561950851185},449572.60280941223,110618.82592351253,0,0,0,16274.628646241692,0,0,64104.028159789996,0,0,52861.467444951384,0,0,243858.95017449561,{"$f":"Inputs!$D$152*F29+Inputs!$D$153*G29+Inputs!$D$154*H29","v":113452.97544285913},{"$f":"Inputs!$D$155*I29","v":99321.510875493856},{"$f":"'Voc Ed'!L29","v":0},{"$f":"Inputs!$D$156*$I29","v":9932.1510875493859},{"$f":"Inputs!$D$157*$I29","v":39728.604350197544},{"$f":"Inputs!$D$158*$I29","v":12730.819312409507},{"$f":"IF(Inputs!$D$100=1,0,Activities!R29)","v":8183.2276272500003},283349.28869575943,2843299.5454874132]
["0202000","Big Horn #2",{"$f":"'School Reference Sheet'!F7","v":"0202050"},{"$f":"'School Reference Sheet'!G7","v":"Lovell Middle School"},{"$f":"'School Reference Sheet'!H7","v":"6-8"},{"$f":"IF(M30=1,SUM(ADM!F30:J30),IF(N30=1,SUM(ADM!F30:L30),SUM(ADM!F30:K30,0)))","v":0},{"$f":"ADM!S30-'School Resources'!H30-'School Resources'!F30","v":156.018},{"$f":"IF(SUM(ADM!N30:R30)=ADM!S30,SUM(ADM!N30:R30),IF(OR(SUM(ADM!F30:O30)=ADM!S30,SUM(ADM!G30:O30)=ADM!S30,SUM(ADM!H30:O30)=ADM!S30,SUM(ADM!I30:O30)=ADM!S30,SUM(ADM!J30:O30)=ADM!S30,SUM(ADM!K30:O30)=ADM!S30,SUM(ADM!L30:O30)=ADM!S30,SUM(ADM!M30:O30)=ADM!S30,SUM(ADM!N30:O30)=ADM!S30),0,SUM(ADM!O30:R30)))","v":0},{"$f":"SUM(ADM!$F30:$R30)","v":156.018},"F",{"$f":"IF(I30<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F30:J30)=0,SUM(ADM!O30:R30)=0,ADM!K30>0,ADM!N30>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M30:R30)=0,ADM!L30>0),1,0)","v":0},"M",{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!F30/Inputs!$D$80)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!G30/Inputs!$D$81)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!H30/Inputs!$D$82)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!I30/Inputs!$D$83)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!J30/Inputs!$D$84)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(M30=1,ADM!K30/Inputs!$D$95,ADM!K30/Inputs!$D$85))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(N30=1,ADM!L30/Inputs!$D$96,ADM!L30/Inputs!$D$86))","v":2.4642222222222223},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!M30/Inputs!$D$87)","v":2.5161587301587298},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!N30/Inputs!$D$88)","v":2.4490476190476196},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!O30/Inputs!$D$89)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!P30/Inputs!$D$90)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!Q30/Inputs!$D$91)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,ADM!R30/Inputs!$D$92)","v":0},0,7.4294285714285717,{"$f":"IF(SUM(ADM!N30:R30)=ADM!S30,SUM(X30:AB30),IF(OR(SUM(ADM!F30:O30)=ADM!S30,SUM(ADM!G30:O30)=ADM!S30,SUM(ADM!H30:O30)=ADM!S30,SUM(ADM!I30:O30)=ADM!S30,SUM(ADM!J30:O30)=ADM!S30,SUM(ADM!K30:O30)=ADM!S30,SUM(ADM!L30:O30)=ADM!S30,SUM(ADM!M30:O30)=ADM!S30,SUM(ADM!N30:O30)=ADM!S30),SUM(Z30:AB30),SUM(Y30:AB30)))","v":0},7.4294285714285717,{"$f":"Inputs!$D$39*AC30","v":0},{"$f":"Inputs!$D$40*AD30","v":2.451711428571429},{"$f":"Inputs!$D$41*AE30","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'Voc Ed'!H30)","v":0},2.451711428571429,{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$72=1,$F30=0,Inputs!$D$74<=$AC30+$AG30),0,IF(AND($F30>0,$F30<=Inputs!$D$104,Inputs!$D$72=2),$F30/Inputs!$D$94-($AC30+$AG30),Inputs!$D$74-($AC30+$AG30)))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$72=1,$G30=0,Inputs!$D$75<=$AD30+$AH30),0,IF(Inputs!$D$72=2,IF(AND($G30>0,$G30<=Inputs!$D$104),$G30/Inputs!$D$94-($AD30+$AH30),Inputs!$D$75-($AD30+$AH30))))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$72=1,$H30=0,Inputs!$D$76<=$AE30+$AI30+AJ30),0,IF(Inputs!$D$72=2,IF(AND($H30>0,$H30<=Inputs!$D$104),$H30/Inputs!$D$94-($AE30+$AI30+$AJ30),Inputs!$D$76-($AE30+$AI30+$AJ30))))","v":0},{"$f":"IF(OR(J30=\"T\",K30=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O30=\"EM\",(AD30+AH30+AJ30)<Inputs!$D$75),Inputs!$D$75-(AD30+AH30+AJ30),IF(AND(O30=\"M\",(AD30+AH30+AJ30)<Inputs!$D$75),Inputs!$D$75-(AD30+AH30+AJ30),IF(AND(OR(O30=\"MH\",O30=\"H\",O30=\"EMH\"),(AD30+AE30+AH30+AI30+AJ30)<Inputs!$D$76),Inputs!$D$76-(AD30+AE30+AH30+AI30+AJ30),0)))),0))","v":0},0,{"$f":"IF($J30=\"T\",$I30/Inputs!$D$93,0)","v":0},{"$f":"IF(L30=1,(I30/7)*1.5,IF($J30=\"T\",0,IF(AND($K30=\"T\",($I30/Inputs!$D$94)>=1),$I30/Inputs!$D$94,IF(AND($K30=\"T\",($I30/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L30","v":0},0,{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$234=0,O30=\"M\",O30=\"H\"), 0,(F30*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$234=0,O30=\"E\",O30=\"H\"), 0,(SUM(F30:G30)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",Inputs!$D$234=0,O30=\"E\",O30=\"M\"), 0,(SUM(F30:H30)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'At-Risk'!T30/100)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'At-Risk'!U30/100)","v":0.6},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'At-Risk'!V30/100)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(AND(O30=\"E\", SUM(AX30:AZ30)<1/Inputs!$D$253*F30),1/Inputs!$D$253*F30-SUM(AX30:AZ30),IF(AND(O30=\"M\", SUM(AX30:AZ30)<1/Inputs!$D$256*SUM(F30:G30)),1/Inputs!$D$256* SUM(F30:G30)-SUM(AX30:AZ30),IF(AND(O30=\"H\",SUM(AX30:AZ30)<1/Inputs!$D$260*SUM(F30:H30)),1/Inputs!$D$260*SUM(F30:H30)-SUM(AX30:AZ30),0))))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'At-Risk'!AJ30/100)","v":0.02},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F30:$R30)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F30:$K30)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J30:$K30)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L30:$N30)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O30:$R30)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F30:$R30)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F30:$K30)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J30:$K30)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L30:$N30)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O30:$R30)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",F30=0,Inputs!$D$247=0,O30=\"M\",O30=\"H\"),0,1/Inputs!$D$253*F30)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",G30=0,Inputs!$D$247=0,O30=\"H\",O30=\"E\"),0,IF(SUM(F30:G30)<Inputs!$D$254,1/Inputs!$D$254*SUM(F30:G30),IF(SUM(F30:G30)>Inputs!$D$257,1/Inputs!$D$257*SUM(F30:G30),1)))","v":1},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",H30=0,Inputs!$D$247=0,O30=\"E\",O30=\"M\"),0,IF(SUM(F30:H30)<Inputs!$D$258,1/Inputs!$D$258*SUM(F30:H30),IF(SUM(F30:H30)>Inputs!$D$261,1/Inputs!$D$261*SUM(F30:H30),1)))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",G30=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G30)","v":0.49529523809523812},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",H30=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H30)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,'At-Risk'!S30/100)","v":0.6},{"$f":"IF(OR($J30=\"T\",$K30=\"T\"),0,IF(AND(O30=\"E\",'At-Risk'!S30/100<1/Inputs!$D$253*F30),1/Inputs!$D$253*F30-'At-Risk'!S30/100,IF(AND(O30=\"M\",'At-Risk'!S30/100<1/Inputs!$D$256*SUM(F30:G30)),1/Inputs!$D$256* SUM(F30:G30)-'At-Risk'!S30/100,IF(AND(O30=\"H\",'At-Risk'!S30/100<1/Inputs!$D$260*SUM(F30:H30)),1/Inputs!$D$260*SUM(F30:H30)-'At-Risk'!S30/100,0))))","v":0},0.62407199999999996,{"$f":"IF(OR(J30=\"T\",K30=\"T\"),0,IF(O30=\"E\",2/Inputs!$D$253*F30,IF(O30=\"M\",2/Inputs!$D$256*SUM(F30:G30),IF(O30=\"H\",5/Inputs!$D$261*SUM(F30:H30),0))))","v":0.99059047619047624},4.3299577142857144,{"$f":"IF(OR($J30=\"T\",$K30=\"T\",F30=0,O30=\"M\",O30=\"H\"),0,IF(F30<Inputs!$D$251,1/Inputs!$D$251*F30,1))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",G30=0,O30=\"E\",O30=\"H\"),0,IF(SUM(F30:G30)<Inputs!$D$254,1/Inputs!$D$254*SUM(F30:G30),1))","v":1},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",H30=0,O30=\"E\",O30=\"M\"),0,IF(SUM(F30:H30)<Inputs!$D$258,1/Inputs!$D$258*SUM(F30:H30),1))","v":0},0,{"$f":"IF(OR($J30=\"T\",$K30=\"T\",F30=0),0,IF(AND(O30=\"E\",F30>Inputs!$D$253),(F30-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",G30=0),0,IF(AND(O30=\"M\",SUM(F30:G30)>Inputs!$D$256),(SUM(F30:G30)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",H30=0),0,IF(AND(O30=\"H\",SUM(F30:H30)>Inputs!$D$260),(SUM(F30:H30)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K30=\"T\",$J30=\"T\",O30=\"M\",O30=\"H\"),0,IF(F30<Inputs!$D$251,1/Inputs!$D$251*F30,IF(F30>Inputs!$D$253,1/Inputs!$D$253*F30,1)))","v":0},{"$f":"IF(OR($K30=\"T\",$J30=\"T\",O30=\"E\",O30=\"H\"),0,IF(SUM(F30:G30)<Inputs!$D$254,1/Inputs!$D$254*SUM(F30:G30),IF(SUM(F30:G30)>Inputs!$D$256,1/Inputs!$D$256*SUM(F30:G30),1)))","v":1},{"$f":"IF(OR($K30=\"T\",$J30=\"T\",O30=\"E\",O30=\"M\"),0,IF(SUM(F30:H30)<Inputs!$D$258,1/Inputs!$D$258*SUM(F30:H30),IF(SUM(F30:H30)>Inputs!$D$261,1/Inputs!$D$261*SUM(F30:H30),1)))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",F30=0,O30=\"M\",O30=\"H\"),0,1/Inputs!$D$253*F30)","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",G30=0,O30=\"E\",O30=\"H\"),0,1/Inputs!$D$256*SUM(F30:G30))","v":0.49529523809523812},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",H30=0,O30=\"E\",O30=\"M\"),0,4/Inputs!$D$261*SUM(F30:H30))","v":0},2.4952952380952382,0,0,0,0,0,0,181587.71185779653,185414.89576719649,180469.50042216503,0,0,0,0,0,547472.10804715799,0,547472.10804715799,0,180665.79565556219,0,0,180665.79565556219,0,0,0,0,0,0,0,0,0,0,0,0,0,44213.799442334799,0,0,1473.7933147444935,0,0,0,73689.66573722467,0,29795.425237242322,0,44213.799442334799,0,45987.657075961273,37399.545796863058,{"$f":"0.05*($AF30+AK30+AP30+AT30+SUM(AU30:BD30))*175*Inputs!$D$228*(1+0.0765)","v":9919.4147020209857},286693.1007487264,0,110618.82592351253,0,0,0,0,0,0,54665.49839224555,0,0,22327.050727550533,0,187611.3750433086,{"$f":"Inputs!$D$152*F30+Inputs!$D$153*G30+Inputs!$D$154*H30","v":52411.440998454353},{"$f":"Inputs!$D$155*I30","v":45883.181880497206},{"$f":"'Voc Ed'!L30","v":0},{"$f":"Inputs!$D$156*$I30","v":4588.3181880497204},{"$f":"Inputs!$D$157*$I30","v":18353.272752198882},{"$f":"Inputs!$D$158*$I30","v":5881.2083389597092},{"$f":"IF(Inputs!$D$100=1,0,Activities!R30)","v":72176.736326079234},199294.1584842391,1401736.5379789942]
["0202000","Big Horn #2",{"$f":"'School Reference Sheet'!I7","v":"0202055"},{"$f":"'School Reference Sheet'!J7","v":"Lovell High School"},{"$f":"'School Reference Sheet'!K7","v":"9-12"},{"$f":"IF(M31=1,SUM(ADM!F31:J31),IF(N31=1,SUM(ADM!F31:L31),SUM(ADM!F31:K31,0)))","v":0},{"$f":"ADM!S31-'School Resources'!H31-'School Resources'!F31","v":0},{"$f":"IF(SUM(ADM!N31:R31)=ADM!S31,SUM(ADM!N31:R31),IF(OR(SUM(ADM!F31:O31)=ADM!S31,SUM(ADM!G31:O31)=ADM!S31,SUM(ADM!H31:O31)=ADM!S31,SUM(ADM!I31:O31)=ADM!S31,SUM(ADM!J31:O31)=ADM!S31,SUM(ADM!K31:O31)=ADM!S31,SUM(ADM!L31:O31)=ADM!S31,SUM(ADM!M31:O31)=ADM!S31,SUM(ADM!N31:O31)=ADM!S31),0,SUM(ADM!O31:R31)))","v":205.07399999999998},{"$f":"SUM(ADM!$F31:$R31)","v":205.07399999999998},"F",{"$f":"IF(I31<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F31:J31)=0,SUM(ADM!O31:R31)=0,ADM!K31>0,ADM!N31>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M31:R31)=0,ADM!L31>0),1,0)","v":0},"H",{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!F31/Inputs!$D$80)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!G31/Inputs!$D$81)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!H31/Inputs!$D$82)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!I31/Inputs!$D$83)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!J31/Inputs!$D$84)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(M31=1,ADM!K31/Inputs!$D$95,ADM!K31/Inputs!$D$85))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(N31=1,ADM!L31/Inputs!$D$96,ADM!L31/Inputs!$D$86))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!M31/Inputs!$D$87)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!N31/Inputs!$D$88)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!O31/Inputs!$D$89)","v":2.6699682539682539},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!P31/Inputs!$D$90)","v":2.5065238095238094},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!Q31/Inputs!$D$91)","v":2.287984126984127},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,ADM!R31/Inputs!$D$92)","v":2.3009523809523809},0,0,{"$f":"IF(SUM(ADM!N31:R31)=ADM!S31,SUM(X31:AB31),IF(OR(SUM(ADM!F31:O31)=ADM!S31,SUM(ADM!G31:O31)=ADM!S31,SUM(ADM!H31:O31)=ADM!S31,SUM(ADM!I31:O31)=ADM!S31,SUM(ADM!J31:O31)=ADM!S31,SUM(ADM!K31:O31)=ADM!S31,SUM(ADM!L31:O31)=ADM!S31,SUM(ADM!M31:O31)=ADM!S31,SUM(ADM!N31:O31)=ADM!S31),SUM(Z31:AB31),SUM(Y31:AB31)))","v":9.7654285714285702},9.7654285714285702,{"$f":"Inputs!$D$39*AC31","v":0},{"$f":"Inputs!$D$40*AD31","v":0},{"$f":"Inputs!$D$41*AE31","v":3.2225914285714286},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'Voc Ed'!H31)","v":0.43720952380952383},3.6598009523809525,{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$72=1,$F31=0,Inputs!$D$74<=$AC31+$AG31),0,IF(AND($F31>0,$F31<=Inputs!$D$104,Inputs!$D$72=2),$F31/Inputs!$D$94-($AC31+$AG31),Inputs!$D$74-($AC31+$AG31)))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$72=1,$G31=0,Inputs!$D$75<=$AD31+$AH31),0,IF(Inputs!$D$72=2,IF(AND($G31>0,$G31<=Inputs!$D$104),$G31/Inputs!$D$94-($AD31+$AH31),Inputs!$D$75-($AD31+$AH31))))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$72=1,$H31=0,Inputs!$D$76<=$AE31+$AI31+AJ31),0,IF(Inputs!$D$72=2,IF(AND($H31>0,$H31<=Inputs!$D$104),$H31/Inputs!$D$94-($AE31+$AI31+$AJ31),Inputs!$D$76-($AE31+$AI31+$AJ31))))","v":0},{"$f":"IF(OR(J31=\"T\",K31=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O31=\"EM\",(AD31+AH31+AJ31)<Inputs!$D$75),Inputs!$D$75-(AD31+AH31+AJ31),IF(AND(O31=\"M\",(AD31+AH31+AJ31)<Inputs!$D$75),Inputs!$D$75-(AD31+AH31+AJ31),IF(AND(OR(O31=\"MH\",O31=\"H\",O31=\"EMH\"),(AD31+AE31+AH31+AI31+AJ31)<Inputs!$D$76),Inputs!$D$76-(AD31+AE31+AH31+AI31+AJ31),0)))),0))","v":0},0,{"$f":"IF($J31=\"T\",$I31/Inputs!$D$93,0)","v":0},{"$f":"IF(L31=1,(I31/7)*1.5,IF($J31=\"T\",0,IF(AND($K31=\"T\",($I31/Inputs!$D$94)>=1),$I31/Inputs!$D$94,IF(AND($K31=\"T\",($I31/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L31","v":0},0,{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$234=0,O31=\"M\",O31=\"H\"), 0,(F31*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$234=0,O31=\"E\",O31=\"H\"), 0,(SUM(F31:G31)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",Inputs!$D$234=0,O31=\"E\",O31=\"M\"), 0,(SUM(F31:H31)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'At-Risk'!T31/100)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'At-Risk'!U31/100)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'At-Risk'!V31/100)","v":0.56000000000000005},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(AND(O31=\"E\", SUM(AX31:AZ31)<1/Inputs!$D$253*F31),1/Inputs!$D$253*F31-SUM(AX31:AZ31),IF(AND(O31=\"M\", SUM(AX31:AZ31)<1/Inputs!$D$256*SUM(F31:G31)),1/Inputs!$D$256* SUM(F31:G31)-SUM(AX31:AZ31),IF(AND(O31=\"H\",SUM(AX31:AZ31)<1/Inputs!$D$260*SUM(F31:H31)),1/Inputs!$D$260*SUM(F31:H31)-SUM(AX31:AZ31),0))))","v":9.1028571428571348E-2},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'At-Risk'!AJ31/100)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F31:$R31)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F31:$K31)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J31:$K31)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L31:$N31)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O31:$R31)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F31:$R31)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F31:$K31)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J31:$K31)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L31:$N31)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O31:$R31)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",F31=0,Inputs!$D$247=0,O31=\"M\",O31=\"H\"),0,1/Inputs!$D$253*F31)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",G31=0,Inputs!$D$247=0,O31=\"H\",O31=\"E\"),0,IF(SUM(F31:G31)<Inputs!$D$254,1/Inputs!$D$254*SUM(F31:G31),IF(SUM(F31:G31)>Inputs!$D$257,1/Inputs!$D$257*SUM(F31:G31),1)))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",H31=0,Inputs!$D$247=0,O31=\"E\",O31=\"M\"),0,IF(SUM(F31:H31)<Inputs!$D$258,1/Inputs!$D$258*SUM(F31:H31),IF(SUM(F31:H31)>Inputs!$D$261,1/Inputs!$D$261*SUM(F31:H31),1)))","v":1},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",G31=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G31)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",H31=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H31)","v":0.6510285714285714},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,'At-Risk'!S31/100)","v":0.56000000000000005},{"$f":"IF(OR($J31=\"T\",$K31=\"T\"),0,IF(AND(O31=\"E\",'At-Risk'!S31/100<1/Inputs!$D$253*F31),1/Inputs!$D$253*F31-'At-Risk'!S31/100,IF(AND(O31=\"M\",'At-Risk'!S31/100<1/Inputs!$D$256*SUM(F31:G31)),1/Inputs!$D$256* SUM(F31:G31)-'At-Risk'!S31/100,IF(AND(O31=\"H\",'At-Risk'!S31/100<1/Inputs!$D$260*SUM(F31:H31)),1/Inputs!$D$260*SUM(F31:H31)-'At-Risk'!S31/100,0))))","v":9.1028571428571348E-2},0.82029599999999991,{"$f":"IF(OR(J31=\"T\",K31=\"T\"),0,IF(O31=\"E\",2/Inputs!$D$253*F31,IF(O31=\"M\",2/Inputs!$D$256*SUM(F31:G31),IF(O31=\"H\",5/Inputs!$D$261*SUM(F31:H31),0))))","v":1.6275714285714284},5.4009531428571425,{"$f":"IF(OR($J31=\"T\",$K31=\"T\",F31=0,O31=\"M\",O31=\"H\"),0,IF(F31<Inputs!$D$251,1/Inputs!$D$251*F31,1))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",G31=0,O31=\"E\",O31=\"H\"),0,IF(SUM(F31:G31)<Inputs!$D$254,1/Inputs!$D$254*SUM(F31:G31),1))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",H31=0,O31=\"E\",O31=\"M\"),0,IF(SUM(F31:H31)<Inputs!$D$258,1/Inputs!$D$258*SUM(F31:H31),1))","v":1},0,{"$f":"IF(OR($J31=\"T\",$K31=\"T\",F31=0),0,IF(AND(O31=\"E\",F31>Inputs!$D$253),(F31-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",G31=0),0,IF(AND(O31=\"M\",SUM(F31:G31)>Inputs!$D$256),(SUM(F31:G31)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",H31=0),0,IF(AND(O31=\"H\",SUM(F31:H31)>Inputs!$D$260),(SUM(F31:H31)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K31=\"T\",$J31=\"T\",O31=\"M\",O31=\"H\"),0,IF(F31<Inputs!$D$251,1/Inputs!$D$251*F31,IF(F31>Inputs!$D$253,1/Inputs!$D$253*F31,1)))","v":0},{"$f":"IF(OR($K31=\"T\",$J31=\"T\",O31=\"E\",O31=\"H\"),0,IF(SUM(F31:G31)<Inputs!$D$254,1/Inputs!$D$254*SUM(F31:G31),IF(SUM(F31:G31)>Inputs!$D$256,1/Inputs!$D$256*SUM(F31:G31),1)))","v":0},{"$f":"IF(OR($K31=\"T\",$J31=\"T\",O31=\"E\",O31=\"M\"),0,IF(SUM(F31:H31)<Inputs!$D$258,1/Inputs!$D$258*SUM(F31:H31),IF(SUM(F31:H31)>Inputs!$D$261,1/Inputs!$D$261*SUM(F31:H31),1)))","v":1},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",F31=0,O31=\"M\",O31=\"H\"),0,1/Inputs!$D$253*F31)","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",G31=0,O31=\"E\",O31=\"H\"),0,1/Inputs!$D$256*SUM(F31:G31))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",H31=0,O31=\"E\",O31=\"M\"),0,4/Inputs!$D$261*SUM(F31:H31))","v":1.3020571428571428},3.3020571428571426,0,0,0,0,0,0,0,0,0,196749.06816392203,184704.90168620451,168600.78552953614,169556.41182965218,0,0,719611.16720931476,719611.16720931476,0,0,237471.68517907389,32217.823666654982,269689.50884572888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41266.212812845821,6707.8650011085028,0,0,0,0,0,73689.66573722467,0,39163.859523274441,41266.212812845821,6707.8650011085028,60447.338045582444,61448.634570577546,{"$f":"0.05*($AF31+AK31+AP31+AT31+SUM(AU31:BD31))*175*Inputs!$D$228*(1+0.0765)","v":13296.484143564099},343994.13764813181,0,0,110618.82592351253,0,0,0,0,0,0,54665.49839224555,0,0,58694.478853743771,223978.80316950183,{"$f":"Inputs!$D$152*F31+Inputs!$D$153*G31+Inputs!$D$154*H31","v":84352.189867747729},{"$f":"Inputs!$D$155*I31","v":60310.013209764795},{"$f":"'Voc Ed'!L31","v":29922.463588033526},{"$f":"Inputs!$D$156*$I31","v":6031.0013209764793},{"$f":"Inputs!$D$157*$I31","v":24124.005283905917},{"$f":"Inputs!$D$158*$I31","v":7730.4087919587691},{"$f":"IF(Inputs!$D$100=1,0,Activities!R31)","v":263661.59384743066},476131.67590981792,2033405.2927824955]
["0203000","Big Horn #3",{"$f":"'School Reference Sheet'!C8","v":"0203002"},{"$f":"'School Reference Sheet'!D8","v":"Greybull Elementary"},{"$f":"'School Reference Sheet'!E8","v":"K-5"},{"$f":"IF(M32=1,SUM(ADM!F32:J32),IF(N32=1,SUM(ADM!F32:L32),SUM(ADM!F32:K32,0)))","v":216.74299999999999},{"$f":"ADM!S32-'School Resources'!H32-'School Resources'!F32","v":0},{"$f":"IF(SUM(ADM!N32:R32)=ADM!S32,SUM(ADM!N32:R32),IF(OR(SUM(ADM!F32:O32)=ADM!S32,SUM(ADM!G32:O32)=ADM!S32,SUM(ADM!H32:O32)=ADM!S32,SUM(ADM!I32:O32)=ADM!S32,SUM(ADM!J32:O32)=ADM!S32,SUM(ADM!K32:O32)=ADM!S32,SUM(ADM!L32:O32)=ADM!S32,SUM(ADM!M32:O32)=ADM!S32,SUM(ADM!N32:O32)=ADM!S32),0,SUM(ADM!O32:R32)))","v":0},{"$f":"SUM(ADM!$F32:$R32)","v":216.74299999999999},"F",{"$f":"IF(I32<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F32:J32)=0,SUM(ADM!O32:R32)=0,ADM!K32>0,ADM!N32>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M32:R32)=0,ADM!L32>0),1,0)","v":0},"E",{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!F32/Inputs!$D$80)","v":2.7339375000000001},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!G32/Inputs!$D$81)","v":1.8460624999999999},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!H32/Inputs!$D$82)","v":2.627875},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!I32/Inputs!$D$83)","v":2.7368125000000001},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!J32/Inputs!$D$84)","v":1.7585625},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(M32=1,ADM!K32/Inputs!$D$95,ADM!K32/Inputs!$D$85))","v":1.8431875},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(N32=1,ADM!L32/Inputs!$D$96,ADM!L32/Inputs!$D$86))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!M32/Inputs!$D$87)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!N32/Inputs!$D$88)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!O32/Inputs!$D$89)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!P32/Inputs!$D$90)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!Q32/Inputs!$D$91)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,ADM!R32/Inputs!$D$92)","v":0},13.5464375,0,{"$f":"IF(SUM(ADM!N32:R32)=ADM!S32,SUM(X32:AB32),IF(OR(SUM(ADM!F32:O32)=ADM!S32,SUM(ADM!G32:O32)=ADM!S32,SUM(ADM!H32:O32)=ADM!S32,SUM(ADM!I32:O32)=ADM!S32,SUM(ADM!J32:O32)=ADM!S32,SUM(ADM!K32:O32)=ADM!S32,SUM(ADM!L32:O32)=ADM!S32,SUM(ADM!M32:O32)=ADM!S32,SUM(ADM!N32:O32)=ADM!S32),SUM(Z32:AB32),SUM(Y32:AB32)))","v":0},13.5464375,{"$f":"Inputs!$D$39*AC32","v":2.7092875000000003},{"$f":"Inputs!$D$40*AD32","v":0},{"$f":"Inputs!$D$41*AE32","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'Voc Ed'!H32)","v":0},2.7092875000000003,{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$72=1,$F32=0,Inputs!$D$74<=$AC32+$AG32),0,IF(AND($F32>0,$F32<=Inputs!$D$104,Inputs!$D$72=2),$F32/Inputs!$D$94-($AC32+$AG32),Inputs!$D$74-($AC32+$AG32)))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$72=1,$G32=0,Inputs!$D$75<=$AD32+$AH32),0,IF(Inputs!$D$72=2,IF(AND($G32>0,$G32<=Inputs!$D$104),$G32/Inputs!$D$94-($AD32+$AH32),Inputs!$D$75-($AD32+$AH32))))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$72=1,$H32=0,Inputs!$D$76<=$AE32+$AI32+AJ32),0,IF(Inputs!$D$72=2,IF(AND($H32>0,$H32<=Inputs!$D$104),$H32/Inputs!$D$94-($AE32+$AI32+$AJ32),Inputs!$D$76-($AE32+$AI32+$AJ32))))","v":0},{"$f":"IF(OR(J32=\"T\",K32=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O32=\"EM\",(AD32+AH32+AJ32)<Inputs!$D$75),Inputs!$D$75-(AD32+AH32+AJ32),IF(AND(O32=\"M\",(AD32+AH32+AJ32)<Inputs!$D$75),Inputs!$D$75-(AD32+AH32+AJ32),IF(AND(OR(O32=\"MH\",O32=\"H\",O32=\"EMH\"),(AD32+AE32+AH32+AI32+AJ32)<Inputs!$D$76),Inputs!$D$76-(AD32+AE32+AH32+AI32+AJ32),0)))),0))","v":0},0,{"$f":"IF($J32=\"T\",$I32/Inputs!$D$93,0)","v":0},{"$f":"IF(L32=1,(I32/7)*1.5,IF($J32=\"T\",0,IF(AND($K32=\"T\",($I32/Inputs!$D$94)>=1),$I32/Inputs!$D$94,IF(AND($K32=\"T\",($I32/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L32","v":0},0,{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$234=0,O32=\"M\",O32=\"H\"), 0,(F32*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$234=0,O32=\"E\",O32=\"H\"), 0,(SUM(F32:G32)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",Inputs!$D$234=0,O32=\"E\",O32=\"M\"), 0,(SUM(F32:H32)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'At-Risk'!T32/100)","v":1.23},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'At-Risk'!U32/100)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'At-Risk'!V32/100)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(AND(O32=\"E\", SUM(AX32:AZ32)<1/Inputs!$D$253*F32),1/Inputs!$D$253*F32-SUM(AX32:AZ32),IF(AND(O32=\"M\", SUM(AX32:AZ32)<1/Inputs!$D$256*SUM(F32:G32)),1/Inputs!$D$256* SUM(F32:G32)-SUM(AX32:AZ32),IF(AND(O32=\"H\",SUM(AX32:AZ32)<1/Inputs!$D$260*SUM(F32:H32)),1/Inputs!$D$260*SUM(F32:H32)-SUM(AX32:AZ32),0))))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'At-Risk'!AJ32/100)","v":0.35},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F32:$R32)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F32:$K32)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J32:$K32)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L32:$N32)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O32:$R32)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F32:$R32)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F32:$K32)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J32:$K32)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L32:$N32)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O32:$R32)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",F32=0,Inputs!$D$247=0,O32=\"M\",O32=\"H\"),0,1/Inputs!$D$253*F32)","v":0.75257986111111108},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",G32=0,Inputs!$D$247=0,O32=\"H\",O32=\"E\"),0,IF(SUM(F32:G32)<Inputs!$D$254,1/Inputs!$D$254*SUM(F32:G32),IF(SUM(F32:G32)>Inputs!$D$257,1/Inputs!$D$257*SUM(F32:G32),1)))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",H32=0,Inputs!$D$247=0,O32=\"E\",O32=\"M\"),0,IF(SUM(F32:H32)<Inputs!$D$258,1/Inputs!$D$258*SUM(F32:H32),IF(SUM(F32:H32)>Inputs!$D$261,1/Inputs!$D$261*SUM(F32:H32),1)))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",G32=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G32)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",H32=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H32)","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,'At-Risk'!S32/100)","v":1.23},{"$f":"IF(OR($J32=\"T\",$K32=\"T\"),0,IF(AND(O32=\"E\",'At-Risk'!S32/100<1/Inputs!$D$253*F32),1/Inputs!$D$253*F32-'At-Risk'!S32/100,IF(AND(O32=\"M\",'At-Risk'!S32/100<1/Inputs!$D$256*SUM(F32:G32)),1/Inputs!$D$256* SUM(F32:G32)-'At-Risk'!S32/100,IF(AND(O32=\"H\",'At-Risk'!S32/100<1/Inputs!$D$260*SUM(F32:H32)),1/Inputs!$D$260*SUM(F32:H32)-'At-Risk'!S32/100,0))))","v":0},0,{"$f":"IF(OR(J32=\"T\",K32=\"T\"),0,IF(O32=\"E\",2/Inputs!$D$253*F32,IF(O32=\"M\",2/Inputs!$D$256*SUM(F32:G32),IF(O32=\"H\",5/Inputs!$D$261*SUM(F32:H32),0))))","v":1.5051597222222222},5.0677395833333332,{"$f":"IF(OR($J32=\"T\",$K32=\"T\",F32=0,O32=\"M\",O32=\"H\"),0,IF(F32<Inputs!$D$251,1/Inputs!$D$251*F32,1))","v":1},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",G32=0,O32=\"E\",O32=\"H\"),0,IF(SUM(F32:G32)<Inputs!$D$254,1/Inputs!$D$254*SUM(F32:G32),1))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",H32=0,O32=\"E\",O32=\"M\"),0,IF(SUM(F32:H32)<Inputs!$D$258,1/Inputs!$D$258*SUM(F32:H32),1))","v":0},0,{"$f":"IF(OR($J32=\"T\",$K32=\"T\",F32=0),0,IF(AND(O32=\"E\",F32>Inputs!$D$253),(F32-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",G32=0),0,IF(AND(O32=\"M\",SUM(F32:G32)>Inputs!$D$256),(SUM(F32:G32)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",H32=0),0,IF(AND(O32=\"H\",SUM(F32:H32)>Inputs!$D$260),(SUM(F32:H32)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K32=\"T\",$J32=\"T\",O32=\"M\",O32=\"H\"),0,IF(F32<Inputs!$D$251,1/Inputs!$D$251*F32,IF(F32>Inputs!$D$253,1/Inputs!$D$253*F32,1)))","v":1},{"$f":"IF(OR($K32=\"T\",$J32=\"T\",O32=\"E\",O32=\"H\"),0,IF(SUM(F32:G32)<Inputs!$D$254,1/Inputs!$D$254*SUM(F32:G32),IF(SUM(F32:G32)>Inputs!$D$256,1/Inputs!$D$256*SUM(F32:G32),1)))","v":0},{"$f":"IF(OR($K32=\"T\",$J32=\"T\",O32=\"E\",O32=\"M\"),0,IF(SUM(F32:H32)<Inputs!$D$258,1/Inputs!$D$258*SUM(F32:H32),IF(SUM(F32:H32)>Inputs!$D$261,1/Inputs!$D$261*SUM(F32:H32),1)))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",F32=0,O32=\"M\",O32=\"H\"),0,1/Inputs!$D$253*F32)","v":0.75257986111111108},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",G32=0,O32=\"E\",O32=\"H\"),0,1/Inputs!$D$256*SUM(F32:G32))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",H32=0,O32=\"E\",O32=\"M\"),0,4/Inputs!$D$261*SUM(F32:H32))","v":0},2.7525798611111112,200317.79781609785,135262.48300514554,192546.51320155567,200528.45137665703,128851.28768377901,135051.82944458636,0,0,0,0,0,0,0,992558.36252782145,0,0,992558.36252782145,198511.67250556432,0,0,0,198511.67250556432,0,0,0,0,0,0,0,0,0,0,0,0,90123.088517495489,0,0,0,25644.781285466197,0,0,55142.13125154563,0,0,0,0,90123.088517495489,0,0,54546.75871768417,{"$f":"0.05*($AF32+AK32+AP32+AT32+SUM(AU32:BD32))*175*Inputs!$D$228*(1+0.0765)","v":16847.690135185632},332427.53842487256,105451.93312132513,0,0,0,0,0,0,54993.479634906544,0,0,34114.651810203242,0,0,194560.06456643491,{"$f":"Inputs!$D$152*F32+Inputs!$D$153*G32+Inputs!$D$154*H32","v":72810.912563473394},{"$f":"Inputs!$D$155*I32","v":63741.73807076495},{"$f":"'Voc Ed'!L32","v":0},{"$f":"Inputs!$D$156*$I32","v":6374.173807076495},{"$f":"Inputs!$D$157*$I32","v":25496.69522830598},{"$f":"Inputs!$D$158*$I32","v":8170.2799613579464},{"$f":"IF(Inputs!$D$100=1,0,Activities!R32)","v":5251.7641686249999},181845.56379960378,1899903.201824297]
["0203000","Big Horn #3",{"$f":"'School Reference Sheet'!F8","v":"0203050"},{"$f":"'School Reference Sheet'!G8","v":"Greybull Middle School"},{"$f":"'School Reference Sheet'!H8","v":"6-8"},{"$f":"IF(M33=1,SUM(ADM!F33:J33),IF(N33=1,SUM(ADM!F33:L33),SUM(ADM!F33:K33,0)))","v":0},{"$f":"ADM!S33-'School Resources'!H33-'School Resources'!F33","v":126.857},{"$f":"IF(SUM(ADM!N33:R33)=ADM!S33,SUM(ADM!N33:R33),IF(OR(SUM(ADM!F33:O33)=ADM!S33,SUM(ADM!G33:O33)=ADM!S33,SUM(ADM!H33:O33)=ADM!S33,SUM(ADM!I33:O33)=ADM!S33,SUM(ADM!J33:O33)=ADM!S33,SUM(ADM!K33:O33)=ADM!S33,SUM(ADM!L33:O33)=ADM!S33,SUM(ADM!M33:O33)=ADM!S33,SUM(ADM!N33:O33)=ADM!S33),0,SUM(ADM!O33:R33)))","v":0},{"$f":"SUM(ADM!$F33:$R33)","v":126.857},"F",{"$f":"IF(I33<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F33:J33)=0,SUM(ADM!O33:R33)=0,ADM!K33>0,ADM!N33>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M33:R33)=0,ADM!L33>0),1,0)","v":0},"M",{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!F33/Inputs!$D$80)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!G33/Inputs!$D$81)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!H33/Inputs!$D$82)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!I33/Inputs!$D$83)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!J33/Inputs!$D$84)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(M33=1,ADM!K33/Inputs!$D$95,ADM!K33/Inputs!$D$85))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(N33=1,ADM!L33/Inputs!$D$96,ADM!L33/Inputs!$D$86))","v":1.7004285714285716},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!M33/Inputs!$D$87)","v":2.2824285714285715},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!N33/Inputs!$D$88)","v":2.057952380952381},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!O33/Inputs!$D$89)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!P33/Inputs!$D$90)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!Q33/Inputs!$D$91)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,ADM!R33/Inputs!$D$92)","v":0},0,6.0408095238095241,{"$f":"IF(SUM(ADM!N33:R33)=ADM!S33,SUM(X33:AB33),IF(OR(SUM(ADM!F33:O33)=ADM!S33,SUM(ADM!G33:O33)=ADM!S33,SUM(ADM!H33:O33)=ADM!S33,SUM(ADM!I33:O33)=ADM!S33,SUM(ADM!J33:O33)=ADM!S33,SUM(ADM!K33:O33)=ADM!S33,SUM(ADM!L33:O33)=ADM!S33,SUM(ADM!M33:O33)=ADM!S33,SUM(ADM!N33:O33)=ADM!S33),SUM(Z33:AB33),SUM(Y33:AB33)))","v":0},6.0408095238095241,{"$f":"Inputs!$D$39*AC33","v":0},{"$f":"Inputs!$D$40*AD33","v":1.9934671428571431},{"$f":"Inputs!$D$41*AE33","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'Voc Ed'!H33)","v":0},1.9934671428571431,{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$72=1,$F33=0,Inputs!$D$74<=$AC33+$AG33),0,IF(AND($F33>0,$F33<=Inputs!$D$104,Inputs!$D$72=2),$F33/Inputs!$D$94-($AC33+$AG33),Inputs!$D$74-($AC33+$AG33)))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$72=1,$G33=0,Inputs!$D$75<=$AD33+$AH33),0,IF(Inputs!$D$72=2,IF(AND($G33>0,$G33<=Inputs!$D$104),$G33/Inputs!$D$94-($AD33+$AH33),Inputs!$D$75-($AD33+$AH33))))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$72=1,$H33=0,Inputs!$D$76<=$AE33+$AI33+AJ33),0,IF(Inputs!$D$72=2,IF(AND($H33>0,$H33<=Inputs!$D$104),$H33/Inputs!$D$94-($AE33+$AI33+$AJ33),Inputs!$D$76-($AE33+$AI33+$AJ33))))","v":0},{"$f":"IF(OR(J33=\"T\",K33=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O33=\"EM\",(AD33+AH33+AJ33)<Inputs!$D$75),Inputs!$D$75-(AD33+AH33+AJ33),IF(AND(O33=\"M\",(AD33+AH33+AJ33)<Inputs!$D$75),Inputs!$D$75-(AD33+AH33+AJ33),IF(AND(OR(O33=\"MH\",O33=\"H\",O33=\"EMH\"),(AD33+AE33+AH33+AI33+AJ33)<Inputs!$D$76),Inputs!$D$76-(AD33+AE33+AH33+AI33+AJ33),0)))),0))","v":0},0,{"$f":"IF($J33=\"T\",$I33/Inputs!$D$93,0)","v":0},{"$f":"IF(L33=1,(I33/7)*1.5,IF($J33=\"T\",0,IF(AND($K33=\"T\",($I33/Inputs!$D$94)>=1),$I33/Inputs!$D$94,IF(AND($K33=\"T\",($I33/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L33","v":0},0,{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$234=0,O33=\"M\",O33=\"H\"), 0,(F33*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$234=0,O33=\"E\",O33=\"H\"), 0,(SUM(F33:G33)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",Inputs!$D$234=0,O33=\"E\",O33=\"M\"), 0,(SUM(F33:H33)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'At-Risk'!T33/100)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'At-Risk'!U33/100)","v":0.68},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'At-Risk'!V33/100)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(AND(O33=\"E\", SUM(AX33:AZ33)<1/Inputs!$D$253*F33),1/Inputs!$D$253*F33-SUM(AX33:AZ33),IF(AND(O33=\"M\", SUM(AX33:AZ33)<1/Inputs!$D$256*SUM(F33:G33)),1/Inputs!$D$256* SUM(F33:G33)-SUM(AX33:AZ33),IF(AND(O33=\"H\",SUM(AX33:AZ33)<1/Inputs!$D$260*SUM(F33:H33)),1/Inputs!$D$260*SUM(F33:H33)-SUM(AX33:AZ33),0))))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'At-Risk'!AJ33/100)","v":0.13},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F33:$R33)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F33:$K33)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J33:$K33)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L33:$N33)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O33:$R33)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F33:$R33)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F33:$K33)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J33:$K33)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L33:$N33)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O33:$R33)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",F33=0,Inputs!$D$247=0,O33=\"M\",O33=\"H\"),0,1/Inputs!$D$253*F33)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",G33=0,Inputs!$D$247=0,O33=\"H\",O33=\"E\"),0,IF(SUM(F33:G33)<Inputs!$D$254,1/Inputs!$D$254*SUM(F33:G33),IF(SUM(F33:G33)>Inputs!$D$257,1/Inputs!$D$257*SUM(F33:G33),1)))","v":1},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",H33=0,Inputs!$D$247=0,O33=\"E\",O33=\"M\"),0,IF(SUM(F33:H33)<Inputs!$D$258,1/Inputs!$D$258*SUM(F33:H33),IF(SUM(F33:H33)>Inputs!$D$261,1/Inputs!$D$261*SUM(F33:H33),1)))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",G33=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G33)","v":0.40272063492063492},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",H33=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H33)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,'At-Risk'!S33/100)","v":0.68},{"$f":"IF(OR($J33=\"T\",$K33=\"T\"),0,IF(AND(O33=\"E\",'At-Risk'!S33/100<1/Inputs!$D$253*F33),1/Inputs!$D$253*F33-'At-Risk'!S33/100,IF(AND(O33=\"M\",'At-Risk'!S33/100<1/Inputs!$D$256*SUM(F33:G33)),1/Inputs!$D$256* SUM(F33:G33)-'At-Risk'!S33/100,IF(AND(O33=\"H\",'At-Risk'!S33/100<1/Inputs!$D$260*SUM(F33:H33)),1/Inputs!$D$260*SUM(F33:H33)-'At-Risk'!S33/100,0))))","v":0},0.50742799999999999,{"$f":"IF(OR(J33=\"T\",K33=\"T\"),0,IF(O33=\"E\",2/Inputs!$D$253*F33,IF(O33=\"M\",2/Inputs!$D$256*SUM(F33:G33),IF(O33=\"H\",5/Inputs!$D$261*SUM(F33:H33),0))))","v":0.80544126984126985},4.2055899047619052,{"$f":"IF(OR($J33=\"T\",$K33=\"T\",F33=0,O33=\"M\",O33=\"H\"),0,IF(F33<Inputs!$D$251,1/Inputs!$D$251*F33,1))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",G33=0,O33=\"E\",O33=\"H\"),0,IF(SUM(F33:G33)<Inputs!$D$254,1/Inputs!$D$254*SUM(F33:G33),1))","v":1},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",H33=0,O33=\"E\",O33=\"M\"),0,IF(SUM(F33:H33)<Inputs!$D$258,1/Inputs!$D$258*SUM(F33:H33),1))","v":0},0,{"$f":"IF(OR($J33=\"T\",$K33=\"T\",F33=0),0,IF(AND(O33=\"E\",F33>Inputs!$D$253),(F33-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",G33=0),0,IF(AND(O33=\"M\",SUM(F33:G33)>Inputs!$D$256),(SUM(F33:G33)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",H33=0),0,IF(AND(O33=\"H\",SUM(F33:H33)>Inputs!$D$260),(SUM(F33:H33)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K33=\"T\",$J33=\"T\",O33=\"M\",O33=\"H\"),0,IF(F33<Inputs!$D$251,1/Inputs!$D$251*F33,IF(F33>Inputs!$D$253,1/Inputs!$D$253*F33,1)))","v":0},{"$f":"IF(OR($K33=\"T\",$J33=\"T\",O33=\"E\",O33=\"H\"),0,IF(SUM(F33:G33)<Inputs!$D$254,1/Inputs!$D$254*SUM(F33:G33),IF(SUM(F33:G33)>Inputs!$D$256,1/Inputs!$D$256*SUM(F33:G33),1)))","v":1},{"$f":"IF(OR($K33=\"T\",$J33=\"T\",O33=\"E\",O33=\"M\"),0,IF(SUM(F33:H33)<Inputs!$D$258,1/Inputs!$D$258*SUM(F33:H33),IF(SUM(F33:H33)>Inputs!$D$261,1/Inputs!$D$261*SUM(F33:H33),1)))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",F33=0,O33=\"M\",O33=\"H\"),0,1/Inputs!$D$253*F33)","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",G33=0,O33=\"E\",O33=\"H\"),0,1/Inputs!$D$256*SUM(F33:G33))","v":0.40272063492063492},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",H33=0,O33=\"E\",O33=\"M\"),0,4/Inputs!$D$261*SUM(F33:H33))","v":0},2.4027206349206347,0,0,0,0,0,0,124591.76801669558,167235.37575424221,150787.82487265207,0,0,0,0,0,442614.96864358988,0,442614.96864358988,0,146062.93965238467,0,0,146062.93965238467,0,0,0,0,0,0,0,0,0,0,0,0,0,49824.146497477188,0,0,9525.204477458874,0,0,0,73270.803672760565,0,24226.424254386347,0,49824.146497477188,0,37179.657366061547,29189.068747091038,{"$f":"0.05*($AF33+AK33+AP33+AT33+SUM(AU33:BD33))*175*Inputs!$D$228*(1+0.0765)","v":8354.335624139334},281393.7871368521,0,105451.93312132513,0,0,0,0,0,0,54993.479634906544,0,0,18255.436993514042,0,178700.84974974571,{"$f":"Inputs!$D$152*F33+Inputs!$D$153*G33+Inputs!$D$154*H33","v":42615.327531060029},{"$f":"Inputs!$D$155*I33","v":37307.251751812189},{"$f":"'Voc Ed'!L33","v":0},{"$f":"Inputs!$D$156*$I33","v":3730.7251751812191},{"$f":"Inputs!$D$157*$I33","v":14922.900700724877},{"$f":"Inputs!$D$158*$I33","v":4781.9639160571969},{"$f":"IF(Inputs!$D$100=1,0,Activities!R33)","v":64400.770419420674},167758.93949425616,1216531.4846768286]
["0203000","Big Horn #3",{"$f":"'School Reference Sheet'!I8","v":"0203055"},{"$f":"'School Reference Sheet'!J8","v":"Greybull High School"},{"$f":"'School Reference Sheet'!K8","v":"9-12"},{"$f":"IF(M34=1,SUM(ADM!F34:J34),IF(N34=1,SUM(ADM!F34:L34),SUM(ADM!F34:K34,0)))","v":0},{"$f":"ADM!S34-'School Resources'!H34-'School Resources'!F34","v":0},{"$f":"IF(SUM(ADM!N34:R34)=ADM!S34,SUM(ADM!N34:R34),IF(OR(SUM(ADM!F34:O34)=ADM!S34,SUM(ADM!G34:O34)=ADM!S34,SUM(ADM!H34:O34)=ADM!S34,SUM(ADM!I34:O34)=ADM!S34,SUM(ADM!J34:O34)=ADM!S34,SUM(ADM!K34:O34)=ADM!S34,SUM(ADM!L34:O34)=ADM!S34,SUM(ADM!M34:O34)=ADM!S34,SUM(ADM!N34:O34)=ADM!S34),0,SUM(ADM!O34:R34)))","v":179},{"$f":"SUM(ADM!$F34:$R34)","v":179},"F",{"$f":"IF(I34<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F34:J34)=0,SUM(ADM!O34:R34)=0,ADM!K34>0,ADM!N34>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M34:R34)=0,ADM!L34>0),1,0)","v":0},"H",{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!F34/Inputs!$D$80)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!G34/Inputs!$D$81)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!H34/Inputs!$D$82)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!I34/Inputs!$D$83)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!J34/Inputs!$D$84)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(M34=1,ADM!K34/Inputs!$D$95,ADM!K34/Inputs!$D$85))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(N34=1,ADM!L34/Inputs!$D$96,ADM!L34/Inputs!$D$86))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!M34/Inputs!$D$87)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!N34/Inputs!$D$88)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!O34/Inputs!$D$89)","v":2.3235238095238095},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!P34/Inputs!$D$90)","v":2.0650476190476192},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!Q34/Inputs!$D$91)","v":2.2731904761904764},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,ADM!R34/Inputs!$D$92)","v":1.8620476190476192},0,0,{"$f":"IF(SUM(ADM!N34:R34)=ADM!S34,SUM(X34:AB34),IF(OR(SUM(ADM!F34:O34)=ADM!S34,SUM(ADM!G34:O34)=ADM!S34,SUM(ADM!H34:O34)=ADM!S34,SUM(ADM!I34:O34)=ADM!S34,SUM(ADM!J34:O34)=ADM!S34,SUM(ADM!K34:O34)=ADM!S34,SUM(ADM!L34:O34)=ADM!S34,SUM(ADM!M34:O34)=ADM!S34,SUM(ADM!N34:O34)=ADM!S34),SUM(Z34:AB34),SUM(Y34:AB34)))","v":8.5238095238095237},8.5238095238095237,{"$f":"Inputs!$D$39*AC34","v":0},{"$f":"Inputs!$D$40*AD34","v":0},{"$f":"Inputs!$D$41*AE34","v":2.8128571428571432},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'Voc Ed'!H34)","v":0.30712380952380947},3.1199809523809527,{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$72=1,$F34=0,Inputs!$D$74<=$AC34+$AG34),0,IF(AND($F34>0,$F34<=Inputs!$D$104,Inputs!$D$72=2),$F34/Inputs!$D$94-($AC34+$AG34),Inputs!$D$74-($AC34+$AG34)))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$72=1,$G34=0,Inputs!$D$75<=$AD34+$AH34),0,IF(Inputs!$D$72=2,IF(AND($G34>0,$G34<=Inputs!$D$104),$G34/Inputs!$D$94-($AD34+$AH34),Inputs!$D$75-($AD34+$AH34))))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$72=1,$H34=0,Inputs!$D$76<=$AE34+$AI34+AJ34),0,IF(Inputs!$D$72=2,IF(AND($H34>0,$H34<=Inputs!$D$104),$H34/Inputs!$D$94-($AE34+$AI34+$AJ34),Inputs!$D$76-($AE34+$AI34+$AJ34))))","v":0},{"$f":"IF(OR(J34=\"T\",K34=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O34=\"EM\",(AD34+AH34+AJ34)<Inputs!$D$75),Inputs!$D$75-(AD34+AH34+AJ34),IF(AND(O34=\"M\",(AD34+AH34+AJ34)<Inputs!$D$75),Inputs!$D$75-(AD34+AH34+AJ34),IF(AND(OR(O34=\"MH\",O34=\"H\",O34=\"EMH\"),(AD34+AE34+AH34+AI34+AJ34)<Inputs!$D$76),Inputs!$D$76-(AD34+AE34+AH34+AI34+AJ34),0)))),0))","v":0},0,{"$f":"IF($J34=\"T\",$I34/Inputs!$D$93,0)","v":0},{"$f":"IF(L34=1,(I34/7)*1.5,IF($J34=\"T\",0,IF(AND($K34=\"T\",($I34/Inputs!$D$94)>=1),$I34/Inputs!$D$94,IF(AND($K34=\"T\",($I34/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L34","v":0},0,{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$234=0,O34=\"M\",O34=\"H\"), 0,(F34*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$234=0,O34=\"E\",O34=\"H\"), 0,(SUM(F34:G34)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",Inputs!$D$234=0,O34=\"E\",O34=\"M\"), 0,(SUM(F34:H34)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'At-Risk'!T34/100)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'At-Risk'!U34/100)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'At-Risk'!V34/100)","v":0.75},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(AND(O34=\"E\", SUM(AX34:AZ34)<1/Inputs!$D$253*F34),1/Inputs!$D$253*F34-SUM(AX34:AZ34),IF(AND(O34=\"M\", SUM(AX34:AZ34)<1/Inputs!$D$256*SUM(F34:G34)),1/Inputs!$D$256* SUM(F34:G34)-SUM(AX34:AZ34),IF(AND(O34=\"H\",SUM(AX34:AZ34)<1/Inputs!$D$260*SUM(F34:H34)),1/Inputs!$D$260*SUM(F34:H34)-SUM(AX34:AZ34),0))))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'At-Risk'!AJ34/100)","v":0.16},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F34:$R34)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F34:$K34)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J34:$K34)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L34:$N34)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O34:$R34)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F34:$R34)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F34:$K34)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J34:$K34)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L34:$N34)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O34:$R34)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",F34=0,Inputs!$D$247=0,O34=\"M\",O34=\"H\"),0,1/Inputs!$D$253*F34)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",G34=0,Inputs!$D$247=0,O34=\"H\",O34=\"E\"),0,IF(SUM(F34:G34)<Inputs!$D$254,1/Inputs!$D$254*SUM(F34:G34),IF(SUM(F34:G34)>Inputs!$D$257,1/Inputs!$D$257*SUM(F34:G34),1)))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",H34=0,Inputs!$D$247=0,O34=\"E\",O34=\"M\"),0,IF(SUM(F34:H34)<Inputs!$D$258,1/Inputs!$D$258*SUM(F34:H34),IF(SUM(F34:H34)>Inputs!$D$261,1/Inputs!$D$261*SUM(F34:H34),1)))","v":1},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",G34=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G34)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",H34=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H34)","v":0.56825396825396823},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,'At-Risk'!S34/100)","v":0.75},{"$f":"IF(OR($J34=\"T\",$K34=\"T\"),0,IF(AND(O34=\"E\",'At-Risk'!S34/100<1/Inputs!$D$253*F34),1/Inputs!$D$253*F34-'At-Risk'!S34/100,IF(AND(O34=\"M\",'At-Risk'!S34/100<1/Inputs!$D$256*SUM(F34:G34)),1/Inputs!$D$256* SUM(F34:G34)-'At-Risk'!S34/100,IF(AND(O34=\"H\",'At-Risk'!S34/100<1/Inputs!$D$260*SUM(F34:H34)),1/Inputs!$D$260*SUM(F34:H34)-'At-Risk'!S34/100,0))))","v":0},0.71599999999999997,{"$f":"IF(OR(J34=\"T\",K34=\"T\"),0,IF(O34=\"E\",2/Inputs!$D$253*F34,IF(O34=\"M\",2/Inputs!$D$256*SUM(F34:G34),IF(O34=\"H\",5/Inputs!$D$261*SUM(F34:H34),0))))","v":1.4206349206349205},5.3648888888888884,{"$f":"IF(OR($J34=\"T\",$K34=\"T\",F34=0,O34=\"M\",O34=\"H\"),0,IF(F34<Inputs!$D$251,1/Inputs!$D$251*F34,1))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",G34=0,O34=\"E\",O34=\"H\"),0,IF(SUM(F34:G34)<Inputs!$D$254,1/Inputs!$D$254*SUM(F34:G34),1))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",H34=0,O34=\"E\",O34=\"M\"),0,IF(SUM(F34:H34)<Inputs!$D$258,1/Inputs!$D$258*SUM(F34:H34),1))","v":1},0,{"$f":"IF(OR($J34=\"T\",$K34=\"T\",F34=0),0,IF(AND(O34=\"E\",F34>Inputs!$D$253),(F34-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",G34=0),0,IF(AND(O34=\"M\",SUM(F34:G34)>Inputs!$D$256),(SUM(F34:G34)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",H34=0),0,IF(AND(O34=\"H\",SUM(F34:H34)>Inputs!$D$260),(SUM(F34:H34)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K34=\"T\",$J34=\"T\",O34=\"M\",O34=\"H\"),0,IF(F34<Inputs!$D$251,1/Inputs!$D$251*F34,IF(F34>Inputs!$D$253,1/Inputs!$D$253*F34,1)))","v":0},{"$f":"IF(OR($K34=\"T\",$J34=\"T\",O34=\"E\",O34=\"H\"),0,IF(SUM(F34:G34)<Inputs!$D$254,1/Inputs!$D$254*SUM(F34:G34),IF(SUM(F34:G34)>Inputs!$D$256,1/Inputs!$D$256*SUM(F34:G34),1)))","v":0},{"$f":"IF(OR($K34=\"T\",$J34=\"T\",O34=\"E\",O34=\"M\"),0,IF(SUM(F34:H34)<Inputs!$D$258,1/Inputs!$D$258*SUM(F34:H34),IF(SUM(F34:H34)>Inputs!$D$261,1/Inputs!$D$261*SUM(F34:H34),1)))","v":1},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",F34=0,O34=\"M\",O34=\"H\"),0,1/Inputs!$D$253*F34)","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",G34=0,O34=\"E\",O34=\"H\"),0,1/Inputs!$D$256*SUM(F34:G34))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",H34=0,O34=\"E\",O34=\"M\"),0,4/Inputs!$D$261*SUM(F34:H34))","v":1.1365079365079365},3.1365079365079365,0,0,0,0,0,0,0,0,0,170246.45687660377,151307.69867013977,166558.49309174149,136433.72552456937,0,0,624546.37416305428,624546.37416305428,0,0,206100.30347380796,22503.208350849356,228603.51182465733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54953.102754570427,0,11723.32858764169,0,0,0,0,73270.803672760565,0,34184.396143178194,54953.102754570427,0,52461.89542969656,51483.59280261727,{"$f":"0.05*($AF34+AK34+AP34+AT34+SUM(AU34:BD34))*175*Inputs!$D$228*(1+0.0765)","v":11858.355741911342},344888.5778869465,0,0,105451.93312132513,0,0,0,0,0,0,54993.479634906544,0,0,51518.21691887737,211963.62967510906,{"$f":"Inputs!$D$152*F34+Inputs!$D$153*G34+Inputs!$D$154*H34","v":73627.285693587895},{"$f":"Inputs!$D$155*I34","v":52641.935908734886},{"$f":"'Voc Ed'!L34","v":21191.288802467512},{"$f":"Inputs!$D$156*$I34","v":5264.1935908734886},{"$f":"Inputs!$D$157*$I34","v":21056.774363493954},{"$f":"Inputs!$D$158*$I34","v":6747.5310071516615},{"$f":"IF(Inputs!$D$100=1,0,Activities!R34)","v":243642.55975905873},424171.56912536814,1834173.6626751353]
["0204000","Big Horn #4",{"$f":"'School Reference Sheet'!C9","v":"0204001"},{"$f":"'School Reference Sheet'!D9","v":"Laura Irwin Elementary"},{"$f":"'School Reference Sheet'!E9","v":"K-4"},{"$f":"IF(M35=1,SUM(ADM!F35:J35),IF(N35=1,SUM(ADM!F35:L35),SUM(ADM!F35:K35,0)))","v":117.265},{"$f":"ADM!S35-'School Resources'!H35-'School Resources'!F35","v":0},{"$f":"IF(SUM(ADM!N35:R35)=ADM!S35,SUM(ADM!N35:R35),IF(OR(SUM(ADM!F35:O35)=ADM!S35,SUM(ADM!G35:O35)=ADM!S35,SUM(ADM!H35:O35)=ADM!S35,SUM(ADM!I35:O35)=ADM!S35,SUM(ADM!J35:O35)=ADM!S35,SUM(ADM!K35:O35)=ADM!S35,SUM(ADM!L35:O35)=ADM!S35,SUM(ADM!M35:O35)=ADM!S35,SUM(ADM!N35:O35)=ADM!S35),0,SUM(ADM!O35:R35)))","v":0},{"$f":"SUM(ADM!$F35:$R35)","v":117.265},"F",{"$f":"IF(I35<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F35:J35)=0,SUM(ADM!O35:R35)=0,ADM!K35>0,ADM!N35>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M35:R35)=0,ADM!L35>0),1,0)","v":0},"E",{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!F35/Inputs!$D$80)","v":1.4492291666666668},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!G35/Inputs!$D$81)","v":1.6156874999999999},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!H35/Inputs!$D$82)","v":1.3799374999999998},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!I35/Inputs!$D$83)","v":1.4496041666666668},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!J35/Inputs!$D$84)","v":1.4346041666666667},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(M35=1,ADM!K35/Inputs!$D$95,ADM!K35/Inputs!$D$85))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(N35=1,ADM!L35/Inputs!$D$96,ADM!L35/Inputs!$D$86))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!M35/Inputs!$D$87)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!N35/Inputs!$D$88)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!O35/Inputs!$D$89)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!P35/Inputs!$D$90)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!Q35/Inputs!$D$91)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,ADM!R35/Inputs!$D$92)","v":0},7.3290625,0,{"$f":"IF(SUM(ADM!N35:R35)=ADM!S35,SUM(X35:AB35),IF(OR(SUM(ADM!F35:O35)=ADM!S35,SUM(ADM!G35:O35)=ADM!S35,SUM(ADM!H35:O35)=ADM!S35,SUM(ADM!I35:O35)=ADM!S35,SUM(ADM!J35:O35)=ADM!S35,SUM(ADM!K35:O35)=ADM!S35,SUM(ADM!L35:O35)=ADM!S35,SUM(ADM!M35:O35)=ADM!S35,SUM(ADM!N35:O35)=ADM!S35),SUM(Z35:AB35),SUM(Y35:AB35)))","v":0},7.3290625,{"$f":"Inputs!$D$39*AC35","v":1.4658125000000002},{"$f":"Inputs!$D$40*AD35","v":0},{"$f":"Inputs!$D$41*AE35","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'Voc Ed'!H35)","v":0},1.4658125000000002,{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$72=1,$F35=0,Inputs!$D$74<=$AC35+$AG35),0,IF(AND($F35>0,$F35<=Inputs!$D$104,Inputs!$D$72=2),$F35/Inputs!$D$94-($AC35+$AG35),Inputs!$D$74-($AC35+$AG35)))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$72=1,$G35=0,Inputs!$D$75<=$AD35+$AH35),0,IF(Inputs!$D$72=2,IF(AND($G35>0,$G35<=Inputs!$D$104),$G35/Inputs!$D$94-($AD35+$AH35),Inputs!$D$75-($AD35+$AH35))))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$72=1,$H35=0,Inputs!$D$76<=$AE35+$AI35+AJ35),0,IF(Inputs!$D$72=2,IF(AND($H35>0,$H35<=Inputs!$D$104),$H35/Inputs!$D$94-($AE35+$AI35+$AJ35),Inputs!$D$76-($AE35+$AI35+$AJ35))))","v":0},{"$f":"IF(OR(J35=\"T\",K35=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O35=\"EM\",(AD35+AH35+AJ35)<Inputs!$D$75),Inputs!$D$75-(AD35+AH35+AJ35),IF(AND(O35=\"M\",(AD35+AH35+AJ35)<Inputs!$D$75),Inputs!$D$75-(AD35+AH35+AJ35),IF(AND(OR(O35=\"MH\",O35=\"H\",O35=\"EMH\"),(AD35+AE35+AH35+AI35+AJ35)<Inputs!$D$76),Inputs!$D$76-(AD35+AE35+AH35+AI35+AJ35),0)))),0))","v":0},0,{"$f":"IF($J35=\"T\",$I35/Inputs!$D$93,0)","v":0},{"$f":"IF(L35=1,(I35/7)*1.5,IF($J35=\"T\",0,IF(AND($K35=\"T\",($I35/Inputs!$D$94)>=1),$I35/Inputs!$D$94,IF(AND($K35=\"T\",($I35/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L35","v":0},0,{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$234=0,O35=\"M\",O35=\"H\"), 0,(F35*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$234=0,O35=\"E\",O35=\"H\"), 0,(SUM(F35:G35)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",Inputs!$D$234=0,O35=\"E\",O35=\"M\"), 0,(SUM(F35:H35)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'At-Risk'!T35/100)","v":0.42},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'At-Risk'!U35/100)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'At-Risk'!V35/100)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(AND(O35=\"E\", SUM(AX35:AZ35)<1/Inputs!$D$253*F35),1/Inputs!$D$253*F35-SUM(AX35:AZ35),IF(AND(O35=\"M\", SUM(AX35:AZ35)<1/Inputs!$D$256*SUM(F35:G35)),1/Inputs!$D$256* SUM(F35:G35)-SUM(AX35:AZ35),IF(AND(O35=\"H\",SUM(AX35:AZ35)<1/Inputs!$D$260*SUM(F35:H35)),1/Inputs!$D$260*SUM(F35:H35)-SUM(AX35:AZ35),0))))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'At-Risk'!AJ35/100)","v":0.01},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F35:$R35)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F35:$K35)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J35:$K35)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L35:$N35)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O35:$R35)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F35:$R35)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F35:$K35)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J35:$K35)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L35:$N35)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O35:$R35)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",F35=0,Inputs!$D$247=0,O35=\"M\",O35=\"H\"),0,1/Inputs!$D$253*F35)","v":0.40717013888888887},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",G35=0,Inputs!$D$247=0,O35=\"H\",O35=\"E\"),0,IF(SUM(F35:G35)<Inputs!$D$254,1/Inputs!$D$254*SUM(F35:G35),IF(SUM(F35:G35)>Inputs!$D$257,1/Inputs!$D$257*SUM(F35:G35),1)))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",H35=0,Inputs!$D$247=0,O35=\"E\",O35=\"M\"),0,IF(SUM(F35:H35)<Inputs!$D$258,1/Inputs!$D$258*SUM(F35:H35),IF(SUM(F35:H35)>Inputs!$D$261,1/Inputs!$D$261*SUM(F35:H35),1)))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",G35=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G35)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",H35=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H35)","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,'At-Risk'!S35/100)","v":0.42},{"$f":"IF(OR($J35=\"T\",$K35=\"T\"),0,IF(AND(O35=\"E\",'At-Risk'!S35/100<1/Inputs!$D$253*F35),1/Inputs!$D$253*F35-'At-Risk'!S35/100,IF(AND(O35=\"M\",'At-Risk'!S35/100<1/Inputs!$D$256*SUM(F35:G35)),1/Inputs!$D$256* SUM(F35:G35)-'At-Risk'!S35/100,IF(AND(O35=\"H\",'At-Risk'!S35/100<1/Inputs!$D$260*SUM(F35:H35)),1/Inputs!$D$260*SUM(F35:H35)-'At-Risk'!S35/100,0))))","v":0},0,{"$f":"IF(OR(J35=\"T\",K35=\"T\"),0,IF(O35=\"E\",2/Inputs!$D$253*F35,IF(O35=\"M\",2/Inputs!$D$256*SUM(F35:G35),IF(O35=\"H\",5/Inputs!$D$261*SUM(F35:H35),0))))","v":0.81434027777777773},2.0715104166666665,{"$f":"IF(OR($J35=\"T\",$K35=\"T\",F35=0,O35=\"M\",O35=\"H\"),0,IF(F35<Inputs!$D$251,1/Inputs!$D$251*F35,1))","v":1},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",G35=0,O35=\"E\",O35=\"H\"),0,IF(SUM(F35:G35)<Inputs!$D$254,1/Inputs!$D$254*SUM(F35:G35),1))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",H35=0,O35=\"E\",O35=\"M\"),0,IF(SUM(F35:H35)<Inputs!$D$258,1/Inputs!$D$258*SUM(F35:H35),1))","v":0},0,{"$f":"IF(OR($J35=\"T\",$K35=\"T\",F35=0),0,IF(AND(O35=\"E\",F35>Inputs!$D$253),(F35-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",G35=0),0,IF(AND(O35=\"M\",SUM(F35:G35)>Inputs!$D$256),(SUM(F35:G35)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",H35=0),0,IF(AND(O35=\"H\",SUM(F35:H35)>Inputs!$D$260),(SUM(F35:H35)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K35=\"T\",$J35=\"T\",O35=\"M\",O35=\"H\"),0,IF(F35<Inputs!$D$251,1/Inputs!$D$251*F35,IF(F35>Inputs!$D$253,1/Inputs!$D$253*F35,1)))","v":1},{"$f":"IF(OR($K35=\"T\",$J35=\"T\",O35=\"E\",O35=\"H\"),0,IF(SUM(F35:G35)<Inputs!$D$254,1/Inputs!$D$254*SUM(F35:G35),IF(SUM(F35:G35)>Inputs!$D$256,1/Inputs!$D$256*SUM(F35:G35),1)))","v":0},{"$f":"IF(OR($K35=\"T\",$J35=\"T\",O35=\"E\",O35=\"M\"),0,IF(SUM(F35:H35)<Inputs!$D$258,1/Inputs!$D$258*SUM(F35:H35),IF(SUM(F35:H35)>Inputs!$D$261,1/Inputs!$D$261*SUM(F35:H35),1)))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",F35=0,O35=\"M\",O35=\"H\"),0,1/Inputs!$D$253*F35)","v":0.40717013888888887},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",G35=0,O35=\"E\",O35=\"H\"),0,1/Inputs!$D$256*SUM(F35:G35))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",H35=0,O35=\"E\",O35=\"M\"),0,4/Inputs!$D$261*SUM(F35:H35))","v":0},2.4071701388888886,107193.43200805204,119505.66008539681,102068.21666571801,107221.16919270689,106111.68180651309,0,0,0,0,0,0,0,0,542100.15975838678,0,0,542100.15975838678,108420.03195167737,0,0,0,108420.03195167737,0,0,0,0,0,0,0,0,0,0,0,0,31065.646813425654,0,0,0,739.65825746251562,0,0,30116.675542132602,0,0,0,0,31065.646813425654,0,0,29205.107029870022,{"$f":"0.05*($AF35+AK35+AP35+AT35+SUM(AU35:BD35))*175*Inputs!$D$228*(1+0.0765)","v":8713.8501819141402},130906.58463823059,107398.45094895572,0,0,0,0,0,0,52918.766468107337,0,0,17808.052141436165,0,0,178125.26955849925,{"$f":"Inputs!$D$152*F35+Inputs!$D$153*G35+Inputs!$D$154*H35","v":39393.067650423349},{"$f":"Inputs!$D$155*I35","v":34486.349800769814},{"$f":"'Voc Ed'!L35","v":0},{"$f":"Inputs!$D$156*$I35","v":3448.6349800769813},{"$f":"Inputs!$D$157*$I35","v":13794.539920307925},{"$f":"Inputs!$D$158*$I35","v":4420.3867237633494},{"$f":"IF(Inputs!$D$100=1,0,Activities!R35)","v":2841.3749243750003},98384.353999716433,1057936.3999065105]
["0204000","Big Horn #4",{"$f":"'School Reference Sheet'!F9","v":"0204003"},{"$f":"'School Reference Sheet'!G9","v":"Manderson Elementary"},{"$f":"'School Reference Sheet'!H9","v":5},{"$f":"IF(M36=1,SUM(ADM!F36:J36),IF(N36=1,SUM(ADM!F36:L36),SUM(ADM!F36:K36,0)))","v":26.062999999999999},{"$f":"ADM!S36-'School Resources'!H36-'School Resources'!F36","v":0},{"$f":"IF(SUM(ADM!N36:R36)=ADM!S36,SUM(ADM!N36:R36),IF(OR(SUM(ADM!F36:O36)=ADM!S36,SUM(ADM!G36:O36)=ADM!S36,SUM(ADM!H36:O36)=ADM!S36,SUM(ADM!I36:O36)=ADM!S36,SUM(ADM!J36:O36)=ADM!S36,SUM(ADM!K36:O36)=ADM!S36,SUM(ADM!L36:O36)=ADM!S36,SUM(ADM!M36:O36)=ADM!S36,SUM(ADM!N36:O36)=ADM!S36),0,SUM(ADM!O36:R36)))","v":0},{"$f":"SUM(ADM!$F36:$R36)","v":26.062999999999999},"F",{"$f":"IF(I36<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F36:J36)=0,SUM(ADM!O36:R36)=0,ADM!K36>0,ADM!N36>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M36:R36)=0,ADM!L36>0),1,0)","v":0},"E",{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!F36/Inputs!$D$80)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!G36/Inputs!$D$81)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!H36/Inputs!$D$82)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!I36/Inputs!$D$83)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!J36/Inputs!$D$84)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(M36=1,ADM!K36/Inputs!$D$95,ADM!K36/Inputs!$D$85))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(N36=1,ADM!L36/Inputs!$D$96,ADM!L36/Inputs!$D$86))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!M36/Inputs!$D$87)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!N36/Inputs!$D$88)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!O36/Inputs!$D$89)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!P36/Inputs!$D$90)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!Q36/Inputs!$D$91)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,ADM!R36/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N36:R36)=ADM!S36,SUM(X36:AB36),IF(OR(SUM(ADM!F36:O36)=ADM!S36,SUM(ADM!G36:O36)=ADM!S36,SUM(ADM!H36:O36)=ADM!S36,SUM(ADM!I36:O36)=ADM!S36,SUM(ADM!J36:O36)=ADM!S36,SUM(ADM!K36:O36)=ADM!S36,SUM(ADM!L36:O36)=ADM!S36,SUM(ADM!M36:O36)=ADM!S36,SUM(ADM!N36:O36)=ADM!S36),SUM(Z36:AB36),SUM(Y36:AB36)))","v":0},0,{"$f":"Inputs!$D$39*AC36","v":0},{"$f":"Inputs!$D$40*AD36","v":0},{"$f":"Inputs!$D$41*AE36","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'Voc Ed'!H36)","v":0},0,{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$72=1,$F36=0,Inputs!$D$74<=$AC36+$AG36),0,IF(AND($F36>0,$F36<=Inputs!$D$104,Inputs!$D$72=2),$F36/Inputs!$D$94-($AC36+$AG36),Inputs!$D$74-($AC36+$AG36)))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$72=1,$G36=0,Inputs!$D$75<=$AD36+$AH36),0,IF(Inputs!$D$72=2,IF(AND($G36>0,$G36<=Inputs!$D$104),$G36/Inputs!$D$94-($AD36+$AH36),Inputs!$D$75-($AD36+$AH36))))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$72=1,$H36=0,Inputs!$D$76<=$AE36+$AI36+AJ36),0,IF(Inputs!$D$72=2,IF(AND($H36>0,$H36<=Inputs!$D$104),$H36/Inputs!$D$94-($AE36+$AI36+$AJ36),Inputs!$D$76-($AE36+$AI36+$AJ36))))","v":0},{"$f":"IF(OR(J36=\"T\",K36=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O36=\"EM\",(AD36+AH36+AJ36)<Inputs!$D$75),Inputs!$D$75-(AD36+AH36+AJ36),IF(AND(O36=\"M\",(AD36+AH36+AJ36)<Inputs!$D$75),Inputs!$D$75-(AD36+AH36+AJ36),IF(AND(OR(O36=\"MH\",O36=\"H\",O36=\"EMH\"),(AD36+AE36+AH36+AI36+AJ36)<Inputs!$D$76),Inputs!$D$76-(AD36+AE36+AH36+AI36+AJ36),0)))),0))","v":0},0,{"$f":"IF($J36=\"T\",$I36/Inputs!$D$93,0)","v":0},{"$f":"IF(L36=1,(I36/7)*1.5,IF($J36=\"T\",0,IF(AND($K36=\"T\",($I36/Inputs!$D$94)>=1),$I36/Inputs!$D$94,IF(AND($K36=\"T\",($I36/Inputs!$D$94)<1),1,0))))","v":3.7232857142857143},{"$f":"'Small District Adjustment'!L36","v":0},3.7232857142857143,{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$234=0,O36=\"M\",O36=\"H\"), 0,(F36*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$234=0,O36=\"E\",O36=\"H\"), 0,(SUM(F36:G36)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",Inputs!$D$234=0,O36=\"E\",O36=\"M\"), 0,(SUM(F36:H36)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'At-Risk'!T36/100)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'At-Risk'!U36/100)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'At-Risk'!V36/100)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(AND(O36=\"E\", SUM(AX36:AZ36)<1/Inputs!$D$253*F36),1/Inputs!$D$253*F36-SUM(AX36:AZ36),IF(AND(O36=\"M\", SUM(AX36:AZ36)<1/Inputs!$D$256*SUM(F36:G36)),1/Inputs!$D$256* SUM(F36:G36)-SUM(AX36:AZ36),IF(AND(O36=\"H\",SUM(AX36:AZ36)<1/Inputs!$D$260*SUM(F36:H36)),1/Inputs!$D$260*SUM(F36:H36)-SUM(AX36:AZ36),0))))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'At-Risk'!AJ36/100)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F36:$R36)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F36:$K36)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J36:$K36)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L36:$N36)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O36:$R36)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F36:$R36)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F36:$K36)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J36:$K36)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L36:$N36)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O36:$R36)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",F36=0,Inputs!$D$247=0,O36=\"M\",O36=\"H\"),0,1/Inputs!$D$253*F36)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",G36=0,Inputs!$D$247=0,O36=\"H\",O36=\"E\"),0,IF(SUM(F36:G36)<Inputs!$D$254,1/Inputs!$D$254*SUM(F36:G36),IF(SUM(F36:G36)>Inputs!$D$257,1/Inputs!$D$257*SUM(F36:G36),1)))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",H36=0,Inputs!$D$247=0,O36=\"E\",O36=\"M\"),0,IF(SUM(F36:H36)<Inputs!$D$258,1/Inputs!$D$258*SUM(F36:H36),IF(SUM(F36:H36)>Inputs!$D$261,1/Inputs!$D$261*SUM(F36:H36),1)))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",G36=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G36)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",H36=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H36)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,'At-Risk'!S36/100)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\"),0,IF(AND(O36=\"E\",'At-Risk'!S36/100<1/Inputs!$D$253*F36),1/Inputs!$D$253*F36-'At-Risk'!S36/100,IF(AND(O36=\"M\",'At-Risk'!S36/100<1/Inputs!$D$256*SUM(F36:G36)),1/Inputs!$D$256* SUM(F36:G36)-'At-Risk'!S36/100,IF(AND(O36=\"H\",'At-Risk'!S36/100<1/Inputs!$D$260*SUM(F36:H36)),1/Inputs!$D$260*SUM(F36:H36)-'At-Risk'!S36/100,0))))","v":0},0,{"$f":"IF(OR(J36=\"T\",K36=\"T\"),0,IF(O36=\"E\",2/Inputs!$D$253*F36,IF(O36=\"M\",2/Inputs!$D$256*SUM(F36:G36),IF(O36=\"H\",5/Inputs!$D$261*SUM(F36:H36),0))))","v":0},0,{"$f":"IF(OR($J36=\"T\",$K36=\"T\",F36=0,O36=\"M\",O36=\"H\"),0,IF(F36<Inputs!$D$251,1/Inputs!$D$251*F36,1))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",G36=0,O36=\"E\",O36=\"H\"),0,IF(SUM(F36:G36)<Inputs!$D$254,1/Inputs!$D$254*SUM(F36:G36),1))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",H36=0,O36=\"E\",O36=\"M\"),0,IF(SUM(F36:H36)<Inputs!$D$258,1/Inputs!$D$258*SUM(F36:H36),1))","v":0},1,{"$f":"IF(OR($J36=\"T\",$K36=\"T\",F36=0),0,IF(AND(O36=\"E\",F36>Inputs!$D$253),(F36-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",G36=0),0,IF(AND(O36=\"M\",SUM(F36:G36)>Inputs!$D$256),(SUM(F36:G36)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",H36=0),0,IF(AND(O36=\"H\",SUM(F36:H36)>Inputs!$D$260),(SUM(F36:H36)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K36=\"T\",$J36=\"T\",O36=\"M\",O36=\"H\"),0,IF(F36<Inputs!$D$251,1/Inputs!$D$251*F36,IF(F36>Inputs!$D$253,1/Inputs!$D$253*F36,1)))","v":0},{"$f":"IF(OR($K36=\"T\",$J36=\"T\",O36=\"E\",O36=\"H\"),0,IF(SUM(F36:G36)<Inputs!$D$254,1/Inputs!$D$254*SUM(F36:G36),IF(SUM(F36:G36)>Inputs!$D$256,1/Inputs!$D$256*SUM(F36:G36),1)))","v":0},{"$f":"IF(OR($K36=\"T\",$J36=\"T\",O36=\"E\",O36=\"M\"),0,IF(SUM(F36:H36)<Inputs!$D$258,1/Inputs!$D$258*SUM(F36:H36),IF(SUM(F36:H36)>Inputs!$D$261,1/Inputs!$D$261*SUM(F36:H36),1)))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",F36=0,O36=\"M\",O36=\"H\"),0,1/Inputs!$D$253*F36)","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",G36=0,O36=\"E\",O36=\"H\"),0,1/Inputs!$D$256*SUM(F36:G36))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",H36=0,O36=\"E\",O36=\"M\"),0,4/Inputs!$D$261*SUM(F36:H36))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275395.90234636492,0,275395.90234636492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF36+AK36+AP36+AT36+SUM(AU36:BD36))*175*Inputs!$D$228*(1+0.0765)","v":3517.0291086596717},3517.0291086596717,0,0,0,91038.022043454039,0,0,0,0,0,0,0,0,0,91038.022043454039,{"$f":"Inputs!$D$152*F36+Inputs!$D$153*G36+Inputs!$D$154*H36","v":8755.3960872637508},{"$f":"Inputs!$D$155*I36","v":7664.8423217282534},{"$f":"'Voc Ed'!L36","v":0},{"$f":"Inputs!$D$156*$I36","v":766.48423217282539},{"$f":"Inputs!$D$157*$I36","v":3065.9369286913015},{"$f":"Inputs!$D$158*$I36","v":982.4631320636521},{"$f":"IF(Inputs!$D$100=1,0,Activities!R36)","v":631.51626362500008},21866.638965544782,391817.59246402339]
["0204000","Big Horn #4",{"$f":"'School Reference Sheet'!I9","v":"0204051"},{"$f":"'School Reference Sheet'!J9","v":"Cloud Peak Middle School"},{"$f":"'School Reference Sheet'!K9","v":"6-8"},{"$f":"IF(M37=1,SUM(ADM!F37:J37),IF(N37=1,SUM(ADM!F37:L37),SUM(ADM!F37:K37,0)))","v":0},{"$f":"ADM!S37-'School Resources'!H37-'School Resources'!F37","v":67.864333333333335},{"$f":"IF(SUM(ADM!N37:R37)=ADM!S37,SUM(ADM!N37:R37),IF(OR(SUM(ADM!F37:O37)=ADM!S37,SUM(ADM!G37:O37)=ADM!S37,SUM(ADM!H37:O37)=ADM!S37,SUM(ADM!I37:O37)=ADM!S37,SUM(ADM!J37:O37)=ADM!S37,SUM(ADM!K37:O37)=ADM!S37,SUM(ADM!L37:O37)=ADM!S37,SUM(ADM!M37:O37)=ADM!S37,SUM(ADM!N37:O37)=ADM!S37),0,SUM(ADM!O37:R37)))","v":0},{"$f":"SUM(ADM!$F37:$R37)","v":67.864333333333335},"F",{"$f":"IF(I37<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F37:J37)=0,SUM(ADM!O37:R37)=0,ADM!K37>0,ADM!N37>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M37:R37)=0,ADM!L37>0),1,0)","v":0},"M",{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!F37/Inputs!$D$80)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!G37/Inputs!$D$81)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!H37/Inputs!$D$82)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!I37/Inputs!$D$83)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!J37/Inputs!$D$84)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(M37=1,ADM!K37/Inputs!$D$95,ADM!K37/Inputs!$D$85))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(N37=1,ADM!L37/Inputs!$D$96,ADM!L37/Inputs!$D$86))","v":1.0212857142857144},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!M37/Inputs!$D$87)","v":1.0816031746031747},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!N37/Inputs!$D$88)","v":1.1287460317460316},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!O37/Inputs!$D$89)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!P37/Inputs!$D$90)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!Q37/Inputs!$D$91)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,ADM!R37/Inputs!$D$92)","v":0},0,3.2316349206349204,{"$f":"IF(SUM(ADM!N37:R37)=ADM!S37,SUM(X37:AB37),IF(OR(SUM(ADM!F37:O37)=ADM!S37,SUM(ADM!G37:O37)=ADM!S37,SUM(ADM!H37:O37)=ADM!S37,SUM(ADM!I37:O37)=ADM!S37,SUM(ADM!J37:O37)=ADM!S37,SUM(ADM!K37:O37)=ADM!S37,SUM(ADM!L37:O37)=ADM!S37,SUM(ADM!M37:O37)=ADM!S37,SUM(ADM!N37:O37)=ADM!S37),SUM(Z37:AB37),SUM(Y37:AB37)))","v":0},3.2316349206349204,{"$f":"Inputs!$D$39*AC37","v":0},{"$f":"Inputs!$D$40*AD37","v":1.0664395238095239},{"$f":"Inputs!$D$41*AE37","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'Voc Ed'!H37)","v":0},1.0664395238095239,{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$72=1,$F37=0,Inputs!$D$74<=$AC37+$AG37),0,IF(AND($F37>0,$F37<=Inputs!$D$104,Inputs!$D$72=2),$F37/Inputs!$D$94-($AC37+$AG37),Inputs!$D$74-($AC37+$AG37)))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$72=1,$G37=0,Inputs!$D$75<=$AD37+$AH37),0,IF(Inputs!$D$72=2,IF(AND($G37>0,$G37<=Inputs!$D$104),$G37/Inputs!$D$94-($AD37+$AH37),Inputs!$D$75-($AD37+$AH37))))","v":3.7019255555555555},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$72=1,$H37=0,Inputs!$D$76<=$AE37+$AI37+AJ37),0,IF(Inputs!$D$72=2,IF(AND($H37>0,$H37<=Inputs!$D$104),$H37/Inputs!$D$94-($AE37+$AI37+$AJ37),Inputs!$D$76-($AE37+$AI37+$AJ37))))","v":0},{"$f":"IF(OR(J37=\"T\",K37=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O37=\"EM\",(AD37+AH37+AJ37)<Inputs!$D$75),Inputs!$D$75-(AD37+AH37+AJ37),IF(AND(O37=\"M\",(AD37+AH37+AJ37)<Inputs!$D$75),Inputs!$D$75-(AD37+AH37+AJ37),IF(AND(OR(O37=\"MH\",O37=\"H\",O37=\"EMH\"),(AD37+AE37+AH37+AI37+AJ37)<Inputs!$D$76),Inputs!$D$76-(AD37+AE37+AH37+AI37+AJ37),0)))),0))","v":0},3.7019255555555555,{"$f":"IF($J37=\"T\",$I37/Inputs!$D$93,0)","v":0},{"$f":"IF(L37=1,(I37/7)*1.5,IF($J37=\"T\",0,IF(AND($K37=\"T\",($I37/Inputs!$D$94)>=1),$I37/Inputs!$D$94,IF(AND($K37=\"T\",($I37/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L37","v":0},0,{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$234=0,O37=\"M\",O37=\"H\"), 0,(F37*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$234=0,O37=\"E\",O37=\"H\"), 0,(SUM(F37:G37)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",Inputs!$D$234=0,O37=\"E\",O37=\"M\"), 0,(SUM(F37:H37)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'At-Risk'!T37/100)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'At-Risk'!U37/100)","v":0.44},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'At-Risk'!V37/100)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(AND(O37=\"E\", SUM(AX37:AZ37)<1/Inputs!$D$253*F37),1/Inputs!$D$253*F37-SUM(AX37:AZ37),IF(AND(O37=\"M\", SUM(AX37:AZ37)<1/Inputs!$D$256*SUM(F37:G37)),1/Inputs!$D$256* SUM(F37:G37)-SUM(AX37:AZ37),IF(AND(O37=\"H\",SUM(AX37:AZ37)<1/Inputs!$D$260*SUM(F37:H37)),1/Inputs!$D$260*SUM(F37:H37)-SUM(AX37:AZ37),0))))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'At-Risk'!AJ37/100)","v":0.04},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F37:$R37)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F37:$K37)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J37:$K37)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L37:$N37)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O37:$R37)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F37:$R37)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F37:$K37)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J37:$K37)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L37:$N37)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O37:$R37)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",F37=0,Inputs!$D$247=0,O37=\"M\",O37=\"H\"),0,1/Inputs!$D$253*F37)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",G37=0,Inputs!$D$247=0,O37=\"H\",O37=\"E\"),0,IF(SUM(F37:G37)<Inputs!$D$254,1/Inputs!$D$254*SUM(F37:G37),IF(SUM(F37:G37)>Inputs!$D$257,1/Inputs!$D$257*SUM(F37:G37),1)))","v":0.64632698412698419},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",H37=0,Inputs!$D$247=0,O37=\"E\",O37=\"M\"),0,IF(SUM(F37:H37)<Inputs!$D$258,1/Inputs!$D$258*SUM(F37:H37),IF(SUM(F37:H37)>Inputs!$D$261,1/Inputs!$D$261*SUM(F37:H37),1)))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",G37=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G37)","v":0.21544232804232805},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",H37=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H37)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,'At-Risk'!S37/100)","v":0.44},{"$f":"IF(OR($J37=\"T\",$K37=\"T\"),0,IF(AND(O37=\"E\",'At-Risk'!S37/100<1/Inputs!$D$253*F37),1/Inputs!$D$253*F37-'At-Risk'!S37/100,IF(AND(O37=\"M\",'At-Risk'!S37/100<1/Inputs!$D$256*SUM(F37:G37)),1/Inputs!$D$256* SUM(F37:G37)-'At-Risk'!S37/100,IF(AND(O37=\"H\",'At-Risk'!S37/100<1/Inputs!$D$260*SUM(F37:H37)),1/Inputs!$D$260*SUM(F37:H37)-'At-Risk'!S37/100,0))))","v":0},0.27145733333333333,{"$f":"IF(OR(J37=\"T\",K37=\"T\"),0,IF(O37=\"E\",2/Inputs!$D$253*F37,IF(O37=\"M\",2/Inputs!$D$256*SUM(F37:G37),IF(O37=\"H\",5/Inputs!$D$261*SUM(F37:H37),0))))","v":0.43088465608465609},2.4841113015873018,{"$f":"IF(OR($J37=\"T\",$K37=\"T\",F37=0,O37=\"M\",O37=\"H\"),0,IF(F37<Inputs!$D$251,1/Inputs!$D$251*F37,1))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",G37=0,O37=\"E\",O37=\"H\"),0,IF(SUM(F37:G37)<Inputs!$D$254,1/Inputs!$D$254*SUM(F37:G37),1))","v":0.64632698412698419},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",H37=0,O37=\"E\",O37=\"M\"),0,IF(SUM(F37:H37)<Inputs!$D$258,1/Inputs!$D$258*SUM(F37:H37),1))","v":0},0,{"$f":"IF(OR($J37=\"T\",$K37=\"T\",F37=0),0,IF(AND(O37=\"E\",F37>Inputs!$D$253),(F37-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",G37=0),0,IF(AND(O37=\"M\",SUM(F37:G37)>Inputs!$D$256),(SUM(F37:G37)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",H37=0),0,IF(AND(O37=\"H\",SUM(F37:H37)>Inputs!$D$260),(SUM(F37:H37)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K37=\"T\",$J37=\"T\",O37=\"M\",O37=\"H\"),0,IF(F37<Inputs!$D$251,1/Inputs!$D$251*F37,IF(F37>Inputs!$D$253,1/Inputs!$D$253*F37,1)))","v":0},{"$f":"IF(OR($K37=\"T\",$J37=\"T\",O37=\"E\",O37=\"H\"),0,IF(SUM(F37:G37)<Inputs!$D$254,1/Inputs!$D$254*SUM(F37:G37),IF(SUM(F37:G37)>Inputs!$D$256,1/Inputs!$D$256*SUM(F37:G37),1)))","v":0.64632698412698419},{"$f":"IF(OR($K37=\"T\",$J37=\"T\",O37=\"E\",O37=\"M\"),0,IF(SUM(F37:H37)<Inputs!$D$258,1/Inputs!$D$258*SUM(F37:H37),IF(SUM(F37:H37)>Inputs!$D$261,1/Inputs!$D$261*SUM(F37:H37),1)))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",F37=0,O37=\"M\",O37=\"H\"),0,1/Inputs!$D$253*F37)","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",G37=0,O37=\"E\",O37=\"H\"),0,1/Inputs!$D$256*SUM(F37:G37))","v":0.21544232804232805},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",H37=0,O37=\"E\",O37=\"M\"),0,4/Inputs!$D$261*SUM(F37:H37))","v":0},1.5080962962962965,0,0,0,0,0,0,75540.241179993202,80001.671939290914,83488.632295899908,0,0,0,0,0,239030.54541518402,0,239030.54541518402,0,78880.079987010744,0,0,78880.079987010744,0,273815.98056781769,0,0,273815.98056781769,0,0,0,0,0,0,0,0,32544.963328350688,0,0,2958.6330298500625,0,0,0,47806.109083036812,0,16456.361825468204,0,32544.963328350688,0,20078.565814875459,15453.039523995061,{"$f":"0.05*($AF37+AK37+AP37+AT37+SUM(AU37:BD37))*175*Inputs!$D$228*(1+0.0765)","v":8010.2385715396586},175852.87450546669,0,69414.5169017484,0,0,0,0,0,0,34202.826735051996,0,0,9422.6168493587138,0,113039.96048615911,{"$f":"Inputs!$D$152*F37+Inputs!$D$153*G37+Inputs!$D$154*H37","v":22797.802192051167},{"$f":"Inputs!$D$155*I37","v":19958.155786717063},{"$f":"'Voc Ed'!L37","v":0},{"$f":"Inputs!$D$156*$I37","v":1995.8155786717064},{"$f":"Inputs!$D$157*$I37","v":7983.2623146868254},{"$f":"Inputs!$D$158*$I37","v":2558.1938181359928},{"$f":"IF(Inputs!$D$100=1,0,Activities!R37)","v":42684.273421505837},97977.503111768601,978596.94407340686]
["0204000","Big Horn #4",{"$f":"'School Reference Sheet'!L9","v":"0204055"},{"$f":"'School Reference Sheet'!M9","v":"Riverside High School"},{"$f":"'School Reference Sheet'!N9","v":"9-12"},{"$f":"IF(M38=1,SUM(ADM!F38:J38),IF(N38=1,SUM(ADM!F38:L38),SUM(ADM!F38:K38,0)))","v":0},{"$f":"ADM!S38-'School Resources'!H38-'School Resources'!F38","v":0},{"$f":"IF(SUM(ADM!N38:R38)=ADM!S38,SUM(ADM!N38:R38),IF(OR(SUM(ADM!F38:O38)=ADM!S38,SUM(ADM!G38:O38)=ADM!S38,SUM(ADM!H38:O38)=ADM!S38,SUM(ADM!I38:O38)=ADM!S38,SUM(ADM!J38:O38)=ADM!S38,SUM(ADM!K38:O38)=ADM!S38,SUM(ADM!L38:O38)=ADM!S38,SUM(ADM!M38:O38)=ADM!S38,SUM(ADM!N38:O38)=ADM!S38),0,SUM(ADM!O38:R38)))","v":93.617999999999995},{"$f":"SUM(ADM!$F38:$R38)","v":93.617999999999995},"F",{"$f":"IF(I38<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F38:J38)=0,SUM(ADM!O38:R38)=0,ADM!K38>0,ADM!N38>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M38:R38)=0,ADM!L38>0),1,0)","v":0},"H",{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!F38/Inputs!$D$80)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!G38/Inputs!$D$81)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!H38/Inputs!$D$82)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!I38/Inputs!$D$83)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!J38/Inputs!$D$84)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(M38=1,ADM!K38/Inputs!$D$95,ADM!K38/Inputs!$D$85))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(N38=1,ADM!L38/Inputs!$D$96,ADM!L38/Inputs!$D$86))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!M38/Inputs!$D$87)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!N38/Inputs!$D$88)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!O38/Inputs!$D$89)","v":1.1176190476190475},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!P38/Inputs!$D$90)","v":1.204142857142857},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!Q38/Inputs!$D$91)","v":0.98253968253968249},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,ADM!R38/Inputs!$D$92)","v":1.1536984126984127},0,0,{"$f":"IF(SUM(ADM!N38:R38)=ADM!S38,SUM(X38:AB38),IF(OR(SUM(ADM!F38:O38)=ADM!S38,SUM(ADM!G38:O38)=ADM!S38,SUM(ADM!H38:O38)=ADM!S38,SUM(ADM!I38:O38)=ADM!S38,SUM(ADM!J38:O38)=ADM!S38,SUM(ADM!K38:O38)=ADM!S38,SUM(ADM!L38:O38)=ADM!S38,SUM(ADM!M38:O38)=ADM!S38,SUM(ADM!N38:O38)=ADM!S38),SUM(Z38:AB38),SUM(Y38:AB38)))","v":4.4580000000000002},4.4580000000000002,{"$f":"Inputs!$D$39*AC38","v":0},{"$f":"Inputs!$D$40*AD38","v":0},{"$f":"Inputs!$D$41*AE38","v":1.4711400000000001},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'Voc Ed'!H38)","v":0.18131904761904763},1.6524590476190477,{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$72=1,$F38=0,Inputs!$D$74<=$AC38+$AG38),0,IF(AND($F38>0,$F38<=Inputs!$D$104,Inputs!$D$72=2),$F38/Inputs!$D$94-($AC38+$AG38),Inputs!$D$74-($AC38+$AG38)))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$72=1,$G38=0,Inputs!$D$75<=$AD38+$AH38),0,IF(Inputs!$D$72=2,IF(AND($G38>0,$G38<=Inputs!$D$104),$G38/Inputs!$D$94-($AD38+$AH38),Inputs!$D$75-($AD38+$AH38))))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$72=1,$H38=0,Inputs!$D$76<=$AE38+$AI38+AJ38),0,IF(Inputs!$D$72=2,IF(AND($H38>0,$H38<=Inputs!$D$104),$H38/Inputs!$D$94-($AE38+$AI38+$AJ38),Inputs!$D$76-($AE38+$AI38+$AJ38))))","v":3.8895409523809521},{"$f":"IF(OR(J38=\"T\",K38=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O38=\"EM\",(AD38+AH38+AJ38)<Inputs!$D$75),Inputs!$D$75-(AD38+AH38+AJ38),IF(AND(O38=\"M\",(AD38+AH38+AJ38)<Inputs!$D$75),Inputs!$D$75-(AD38+AH38+AJ38),IF(AND(OR(O38=\"MH\",O38=\"H\",O38=\"EMH\"),(AD38+AE38+AH38+AI38+AJ38)<Inputs!$D$76),Inputs!$D$76-(AD38+AE38+AH38+AI38+AJ38),0)))),0))","v":0},3.8895409523809521,{"$f":"IF($J38=\"T\",$I38/Inputs!$D$93,0)","v":0},{"$f":"IF(L38=1,(I38/7)*1.5,IF($J38=\"T\",0,IF(AND($K38=\"T\",($I38/Inputs!$D$94)>=1),$I38/Inputs!$D$94,IF(AND($K38=\"T\",($I38/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L38","v":0},0,{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$234=0,O38=\"M\",O38=\"H\"), 0,(F38*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$234=0,O38=\"E\",O38=\"H\"), 0,(SUM(F38:G38)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",Inputs!$D$234=0,O38=\"E\",O38=\"M\"), 0,(SUM(F38:H38)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'At-Risk'!T38/100)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'At-Risk'!U38/100)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'At-Risk'!V38/100)","v":0.48},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(AND(O38=\"E\", SUM(AX38:AZ38)<1/Inputs!$D$253*F38),1/Inputs!$D$253*F38-SUM(AX38:AZ38),IF(AND(O38=\"M\", SUM(AX38:AZ38)<1/Inputs!$D$256*SUM(F38:G38)),1/Inputs!$D$256* SUM(F38:G38)-SUM(AX38:AZ38),IF(AND(O38=\"H\",SUM(AX38:AZ38)<1/Inputs!$D$260*SUM(F38:H38)),1/Inputs!$D$260*SUM(F38:H38)-SUM(AX38:AZ38),0))))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'At-Risk'!AJ38/100)","v":0.02},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F38:$R38)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F38:$K38)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J38:$K38)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L38:$N38)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O38:$R38)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F38:$R38)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F38:$K38)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J38:$K38)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L38:$N38)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O38:$R38)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",F38=0,Inputs!$D$247=0,O38=\"M\",O38=\"H\"),0,1/Inputs!$D$253*F38)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",G38=0,Inputs!$D$247=0,O38=\"H\",O38=\"E\"),0,IF(SUM(F38:G38)<Inputs!$D$254,1/Inputs!$D$254*SUM(F38:G38),IF(SUM(F38:G38)>Inputs!$D$257,1/Inputs!$D$257*SUM(F38:G38),1)))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",H38=0,Inputs!$D$247=0,O38=\"E\",O38=\"M\"),0,IF(SUM(F38:H38)<Inputs!$D$258,1/Inputs!$D$258*SUM(F38:H38),IF(SUM(F38:H38)>Inputs!$D$261,1/Inputs!$D$261*SUM(F38:H38),1)))","v":0.89160000000000006},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",G38=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G38)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",H38=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H38)","v":0.29719999999999996},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,'At-Risk'!S38/100)","v":0.48},{"$f":"IF(OR($J38=\"T\",$K38=\"T\"),0,IF(AND(O38=\"E\",'At-Risk'!S38/100<1/Inputs!$D$253*F38),1/Inputs!$D$253*F38-'At-Risk'!S38/100,IF(AND(O38=\"M\",'At-Risk'!S38/100<1/Inputs!$D$256*SUM(F38:G38)),1/Inputs!$D$256* SUM(F38:G38)-'At-Risk'!S38/100,IF(AND(O38=\"H\",'At-Risk'!S38/100<1/Inputs!$D$260*SUM(F38:H38)),1/Inputs!$D$260*SUM(F38:H38)-'At-Risk'!S38/100,0))))","v":0},0.37447199999999997,{"$f":"IF(OR(J38=\"T\",K38=\"T\"),0,IF(O38=\"E\",2/Inputs!$D$253*F38,IF(O38=\"M\",2/Inputs!$D$256*SUM(F38:G38),IF(O38=\"H\",5/Inputs!$D$261*SUM(F38:H38),0))))","v":0.74299999999999988},3.2862719999999999,{"$f":"IF(OR($J38=\"T\",$K38=\"T\",F38=0,O38=\"M\",O38=\"H\"),0,IF(F38<Inputs!$D$251,1/Inputs!$D$251*F38,1))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",G38=0,O38=\"E\",O38=\"H\"),0,IF(SUM(F38:G38)<Inputs!$D$254,1/Inputs!$D$254*SUM(F38:G38),1))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",H38=0,O38=\"E\",O38=\"M\"),0,IF(SUM(F38:H38)<Inputs!$D$258,1/Inputs!$D$258*SUM(F38:H38),1))","v":0.89160000000000006},0,{"$f":"IF(OR($J38=\"T\",$K38=\"T\",F38=0),0,IF(AND(O38=\"E\",F38>Inputs!$D$253),(F38-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",G38=0),0,IF(AND(O38=\"M\",SUM(F38:G38)>Inputs!$D$256),(SUM(F38:G38)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",H38=0),0,IF(AND(O38=\"H\",SUM(F38:H38)>Inputs!$D$260),(SUM(F38:H38)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K38=\"T\",$J38=\"T\",O38=\"M\",O38=\"H\"),0,IF(F38<Inputs!$D$251,1/Inputs!$D$251*F38,IF(F38>Inputs!$D$253,1/Inputs!$D$253*F38,1)))","v":0},{"$f":"IF(OR($K38=\"T\",$J38=\"T\",O38=\"E\",O38=\"H\"),0,IF(SUM(F38:G38)<Inputs!$D$254,1/Inputs!$D$254*SUM(F38:G38),IF(SUM(F38:G38)>Inputs!$D$256,1/Inputs!$D$256*SUM(F38:G38),1)))","v":0},{"$f":"IF(OR($K38=\"T\",$J38=\"T\",O38=\"E\",O38=\"M\"),0,IF(SUM(F38:H38)<Inputs!$D$258,1/Inputs!$D$258*SUM(F38:H38),IF(SUM(F38:H38)>Inputs!$D$261,1/Inputs!$D$261*SUM(F38:H38),1)))","v":0.89160000000000006},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",F38=0,O38=\"M\",O38=\"H\"),0,1/Inputs!$D$253*F38)","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",G38=0,O38=\"E\",O38=\"H\"),0,1/Inputs!$D$256*SUM(F38:G38))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",H38=0,O38=\"E\",O38=\"M\"),0,4/Inputs!$D$261*SUM(F38:H38))","v":0.59439999999999993},2.3776000000000002,0,0,0,0,0,0,0,0,0,82665.615726882097,89065.420745022042,72674.358947507484,85334.255757377818,0,0,329739.65117678948,329739.65117678948,0,0,108814.08488834053,13411.413080666765,122225.49796900729,0,0,287693.10831671883,0,287693.10831671883,0,0,0,0,0,0,0,0,0,35503.596358200746,0,1479.3165149250312,0,0,0,0,65947.930235357897,0,22701.34554788252,35503.596358200746,0,27698.130698850313,26646.593709460223,{"$f":"0.05*($AF38+AK38+AP38+AT38+SUM(AU38:BD38))*175*Inputs!$D$228*(1+0.0765)","v":9918.3378539111327},225398.84727678861,0,0,95756.458866088928,0,0,0,0,0,0,47182.372182964507,0,0,25996.764452705072,168935.59550175851,{"$f":"Inputs!$D$152*F38+Inputs!$D$153*G38+Inputs!$D$154*H38","v":38507.481743364871},{"$f":"Inputs!$D$155*I38","v":27532.026569295769},{"$f":"'Voc Ed'!L38","v":22737.434337411494},{"$f":"Inputs!$D$156*$I38","v":2753.2026569295767},{"$f":"Inputs!$D$157*$I38","v":11012.810627718307},{"$f":"Inputs!$D$158*$I38","v":3528.996412444269},{"$f":"IF(Inputs!$D$100=1,0,Activities!R38)","v":151580.43285754995},257652.38520471426,1391645.085445777]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!C10","v":"0301002"},{"$f":"'School Reference Sheet'!D10","v":"4-J Elementary School"},{"$f":"'School Reference Sheet'!E10","v":"K-6"},{"$f":"IF(M39=1,SUM(ADM!F39:J39),IF(N39=1,SUM(ADM!F39:L39),SUM(ADM!F39:K39,0)))","v":39.417000000000002},{"$f":"ADM!S39-'School Resources'!H39-'School Resources'!F39","v":0},{"$f":"IF(SUM(ADM!N39:R39)=ADM!S39,SUM(ADM!N39:R39),IF(OR(SUM(ADM!F39:O39)=ADM!S39,SUM(ADM!G39:O39)=ADM!S39,SUM(ADM!H39:O39)=ADM!S39,SUM(ADM!I39:O39)=ADM!S39,SUM(ADM!J39:O39)=ADM!S39,SUM(ADM!K39:O39)=ADM!S39,SUM(ADM!L39:O39)=ADM!S39,SUM(ADM!M39:O39)=ADM!S39,SUM(ADM!N39:O39)=ADM!S39),0,SUM(ADM!O39:R39)))","v":0},{"$f":"SUM(ADM!$F39:$R39)","v":39.417000000000002},"F",{"$f":"IF(I39<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F39:J39)=0,SUM(ADM!O39:R39)=0,ADM!K39>0,ADM!N39>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M39:R39)=0,ADM!L39>0),1,0)","v":1},"E",{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!F39/Inputs!$D$80)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!G39/Inputs!$D$81)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!H39/Inputs!$D$82)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!I39/Inputs!$D$83)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!J39/Inputs!$D$84)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(M39=1,ADM!K39/Inputs!$D$95,ADM!K39/Inputs!$D$85))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(N39=1,ADM!L39/Inputs!$D$96,ADM!L39/Inputs!$D$86))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!M39/Inputs!$D$87)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!N39/Inputs!$D$88)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!O39/Inputs!$D$89)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!P39/Inputs!$D$90)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!Q39/Inputs!$D$91)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,ADM!R39/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N39:R39)=ADM!S39,SUM(X39:AB39),IF(OR(SUM(ADM!F39:O39)=ADM!S39,SUM(ADM!G39:O39)=ADM!S39,SUM(ADM!H39:O39)=ADM!S39,SUM(ADM!I39:O39)=ADM!S39,SUM(ADM!J39:O39)=ADM!S39,SUM(ADM!K39:O39)=ADM!S39,SUM(ADM!L39:O39)=ADM!S39,SUM(ADM!M39:O39)=ADM!S39,SUM(ADM!N39:O39)=ADM!S39),SUM(Z39:AB39),SUM(Y39:AB39)))","v":0},0,{"$f":"Inputs!$D$39*AC39","v":0},{"$f":"Inputs!$D$40*AD39","v":0},{"$f":"Inputs!$D$41*AE39","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'Voc Ed'!H39)","v":0},0,{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$72=1,$F39=0,Inputs!$D$74<=$AC39+$AG39),0,IF(AND($F39>0,$F39<=Inputs!$D$104,Inputs!$D$72=2),$F39/Inputs!$D$94-($AC39+$AG39),Inputs!$D$74-($AC39+$AG39)))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$72=1,$G39=0,Inputs!$D$75<=$AD39+$AH39),0,IF(Inputs!$D$72=2,IF(AND($G39>0,$G39<=Inputs!$D$104),$G39/Inputs!$D$94-($AD39+$AH39),Inputs!$D$75-($AD39+$AH39))))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$72=1,$H39=0,Inputs!$D$76<=$AE39+$AI39+AJ39),0,IF(Inputs!$D$72=2,IF(AND($H39>0,$H39<=Inputs!$D$104),$H39/Inputs!$D$94-($AE39+$AI39+$AJ39),Inputs!$D$76-($AE39+$AI39+$AJ39))))","v":0},{"$f":"IF(OR(J39=\"T\",K39=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O39=\"EM\",(AD39+AH39+AJ39)<Inputs!$D$75),Inputs!$D$75-(AD39+AH39+AJ39),IF(AND(O39=\"M\",(AD39+AH39+AJ39)<Inputs!$D$75),Inputs!$D$75-(AD39+AH39+AJ39),IF(AND(OR(O39=\"MH\",O39=\"H\",O39=\"EMH\"),(AD39+AE39+AH39+AI39+AJ39)<Inputs!$D$76),Inputs!$D$76-(AD39+AE39+AH39+AI39+AJ39),0)))),0))","v":0},0,{"$f":"IF($J39=\"T\",$I39/Inputs!$D$93,0)","v":0},{"$f":"IF(L39=1,(I39/7)*1.5,IF($J39=\"T\",0,IF(AND($K39=\"T\",($I39/Inputs!$D$94)>=1),$I39/Inputs!$D$94,IF(AND($K39=\"T\",($I39/Inputs!$D$94)<1),1,0))))","v":5.6310000000000002},{"$f":"'Small District Adjustment'!L39","v":0},5.6310000000000002,{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$234=0,O39=\"M\",O39=\"H\"), 0,(F39*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$234=0,O39=\"E\",O39=\"H\"), 0,(SUM(F39:G39)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",Inputs!$D$234=0,O39=\"E\",O39=\"M\"), 0,(SUM(F39:H39)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'At-Risk'!T39/100)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'At-Risk'!U39/100)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'At-Risk'!V39/100)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(AND(O39=\"E\", SUM(AX39:AZ39)<1/Inputs!$D$253*F39),1/Inputs!$D$253*F39-SUM(AX39:AZ39),IF(AND(O39=\"M\", SUM(AX39:AZ39)<1/Inputs!$D$256*SUM(F39:G39)),1/Inputs!$D$256* SUM(F39:G39)-SUM(AX39:AZ39),IF(AND(O39=\"H\",SUM(AX39:AZ39)<1/Inputs!$D$260*SUM(F39:H39)),1/Inputs!$D$260*SUM(F39:H39)-SUM(AX39:AZ39),0))))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'At-Risk'!AJ39/100)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F39:$R39)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F39:$K39)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J39:$K39)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L39:$N39)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O39:$R39)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F39:$R39)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F39:$K39)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J39:$K39)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L39:$N39)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O39:$R39)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",F39=0,Inputs!$D$247=0,O39=\"M\",O39=\"H\"),0,1/Inputs!$D$253*F39)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",G39=0,Inputs!$D$247=0,O39=\"H\",O39=\"E\"),0,IF(SUM(F39:G39)<Inputs!$D$254,1/Inputs!$D$254*SUM(F39:G39),IF(SUM(F39:G39)>Inputs!$D$257,1/Inputs!$D$257*SUM(F39:G39),1)))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",H39=0,Inputs!$D$247=0,O39=\"E\",O39=\"M\"),0,IF(SUM(F39:H39)<Inputs!$D$258,1/Inputs!$D$258*SUM(F39:H39),IF(SUM(F39:H39)>Inputs!$D$261,1/Inputs!$D$261*SUM(F39:H39),1)))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",G39=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G39)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",H39=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H39)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,'At-Risk'!S39/100)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\"),0,IF(AND(O39=\"E\",'At-Risk'!S39/100<1/Inputs!$D$253*F39),1/Inputs!$D$253*F39-'At-Risk'!S39/100,IF(AND(O39=\"M\",'At-Risk'!S39/100<1/Inputs!$D$256*SUM(F39:G39)),1/Inputs!$D$256* SUM(F39:G39)-'At-Risk'!S39/100,IF(AND(O39=\"H\",'At-Risk'!S39/100<1/Inputs!$D$260*SUM(F39:H39)),1/Inputs!$D$260*SUM(F39:H39)-'At-Risk'!S39/100,0))))","v":0},0,{"$f":"IF(OR(J39=\"T\",K39=\"T\"),0,IF(O39=\"E\",2/Inputs!$D$253*F39,IF(O39=\"M\",2/Inputs!$D$256*SUM(F39:G39),IF(O39=\"H\",5/Inputs!$D$261*SUM(F39:H39),0))))","v":0},0,{"$f":"IF(OR($J39=\"T\",$K39=\"T\",F39=0,O39=\"M\",O39=\"H\"),0,IF(F39<Inputs!$D$251,1/Inputs!$D$251*F39,1))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",G39=0,O39=\"E\",O39=\"H\"),0,IF(SUM(F39:G39)<Inputs!$D$254,1/Inputs!$D$254*SUM(F39:G39),1))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",H39=0,O39=\"E\",O39=\"M\"),0,IF(SUM(F39:H39)<Inputs!$D$258,1/Inputs!$D$258*SUM(F39:H39),1))","v":0},1,{"$f":"IF(OR($J39=\"T\",$K39=\"T\",F39=0),0,IF(AND(O39=\"E\",F39>Inputs!$D$253),(F39-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",G39=0),0,IF(AND(O39=\"M\",SUM(F39:G39)>Inputs!$D$256),(SUM(F39:G39)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",H39=0),0,IF(AND(O39=\"H\",SUM(F39:H39)>Inputs!$D$260),(SUM(F39:H39)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K39=\"T\",$J39=\"T\",O39=\"M\",O39=\"H\"),0,IF(F39<Inputs!$D$251,1/Inputs!$D$251*F39,IF(F39>Inputs!$D$253,1/Inputs!$D$253*F39,1)))","v":0},{"$f":"IF(OR($K39=\"T\",$J39=\"T\",O39=\"E\",O39=\"H\"),0,IF(SUM(F39:G39)<Inputs!$D$254,1/Inputs!$D$254*SUM(F39:G39),IF(SUM(F39:G39)>Inputs!$D$256,1/Inputs!$D$256*SUM(F39:G39),1)))","v":0},{"$f":"IF(OR($K39=\"T\",$J39=\"T\",O39=\"E\",O39=\"M\"),0,IF(SUM(F39:H39)<Inputs!$D$258,1/Inputs!$D$258*SUM(F39:H39),IF(SUM(F39:H39)>Inputs!$D$261,1/Inputs!$D$261*SUM(F39:H39),1)))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",F39=0,O39=\"M\",O39=\"H\"),0,1/Inputs!$D$253*F39)","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",G39=0,O39=\"E\",O39=\"H\"),0,1/Inputs!$D$256*SUM(F39:G39))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",H39=0,O39=\"E\",O39=\"M\"),0,4/Inputs!$D$261*SUM(F39:H39))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,437087.0396080119,0,437087.0396080119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF39+AK39+AP39+AT39+SUM(AU39:BD39))*175*Inputs!$D$228*(1+0.0765)","v":5319.0629005117707},5319.0629005117707,0,0,0,106848.21004022106,0,0,0,0,0,0,0,0,0,106848.21004022106,{"$f":"Inputs!$D$152*F39+Inputs!$D$153*G39+Inputs!$D$154*H39","v":13241.432205489593},{"$f":"Inputs!$D$155*I39","v":11592.10719393633},{"$f":"'Voc Ed'!L39","v":0},{"$f":"Inputs!$D$156*$I39","v":1159.2107193936331},{"$f":"Inputs!$D$157*$I39","v":4636.8428775745324},{"$f":"Inputs!$D$158*$I39","v":1485.8515626195365},{"$f":"IF(Inputs!$D$100=1,0,Activities!R39)","v":4016.9148527814818},36132.359411795107,585386.67196053988]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!F10","v":"0301006"},{"$f":"'School Reference Sheet'!G10","v":"Cottonwood Elementary"},{"$f":"'School Reference Sheet'!H10","v":"P-6"},{"$f":"IF(M40=1,SUM(ADM!F40:J40),IF(N40=1,SUM(ADM!F40:L40),SUM(ADM!F40:K40,0)))","v":282.392},{"$f":"ADM!S40-'School Resources'!H40-'School Resources'!F40","v":0},{"$f":"IF(SUM(ADM!N40:R40)=ADM!S40,SUM(ADM!N40:R40),IF(OR(SUM(ADM!F40:O40)=ADM!S40,SUM(ADM!G40:O40)=ADM!S40,SUM(ADM!H40:O40)=ADM!S40,SUM(ADM!I40:O40)=ADM!S40,SUM(ADM!J40:O40)=ADM!S40,SUM(ADM!K40:O40)=ADM!S40,SUM(ADM!L40:O40)=ADM!S40,SUM(ADM!M40:O40)=ADM!S40,SUM(ADM!N40:O40)=ADM!S40),0,SUM(ADM!O40:R40)))","v":0},{"$f":"SUM(ADM!$F40:$R40)","v":282.392},"F",{"$f":"IF(I40<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F40:J40)=0,SUM(ADM!O40:R40)=0,ADM!K40>0,ADM!N40>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M40:R40)=0,ADM!L40>0),1,0)","v":1},"E",{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!F40/Inputs!$D$80)","v":2.8944166666666669},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!G40/Inputs!$D$81)","v":2.6661666666666668},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!H40/Inputs!$D$82)","v":2.2847708333333334},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!I40/Inputs!$D$83)","v":2.2768333333333333},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!J40/Inputs!$D$84)","v":2.4941875000000002},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(M40=1,ADM!K40/Inputs!$D$95,ADM!K40/Inputs!$D$85))","v":2.4784166666666665},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(N40=1,ADM!L40/Inputs!$D$96,ADM!L40/Inputs!$D$86))","v":2.5547083333333336},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!M40/Inputs!$D$87)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!N40/Inputs!$D$88)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!O40/Inputs!$D$89)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!P40/Inputs!$D$90)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!Q40/Inputs!$D$91)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,ADM!R40/Inputs!$D$92)","v":0},17.6495,0,{"$f":"IF(SUM(ADM!N40:R40)=ADM!S40,SUM(X40:AB40),IF(OR(SUM(ADM!F40:O40)=ADM!S40,SUM(ADM!G40:O40)=ADM!S40,SUM(ADM!H40:O40)=ADM!S40,SUM(ADM!I40:O40)=ADM!S40,SUM(ADM!J40:O40)=ADM!S40,SUM(ADM!K40:O40)=ADM!S40,SUM(ADM!L40:O40)=ADM!S40,SUM(ADM!M40:O40)=ADM!S40,SUM(ADM!N40:O40)=ADM!S40),SUM(Z40:AB40),SUM(Y40:AB40)))","v":0},17.6495,{"$f":"Inputs!$D$39*AC40","v":3.5299},{"$f":"Inputs!$D$40*AD40","v":0},{"$f":"Inputs!$D$41*AE40","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'Voc Ed'!H40)","v":0},3.5299,{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$72=1,$F40=0,Inputs!$D$74<=$AC40+$AG40),0,IF(AND($F40>0,$F40<=Inputs!$D$104,Inputs!$D$72=2),$F40/Inputs!$D$94-($AC40+$AG40),Inputs!$D$74-($AC40+$AG40)))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$72=1,$G40=0,Inputs!$D$75<=$AD40+$AH40),0,IF(Inputs!$D$72=2,IF(AND($G40>0,$G40<=Inputs!$D$104),$G40/Inputs!$D$94-($AD40+$AH40),Inputs!$D$75-($AD40+$AH40))))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$72=1,$H40=0,Inputs!$D$76<=$AE40+$AI40+AJ40),0,IF(Inputs!$D$72=2,IF(AND($H40>0,$H40<=Inputs!$D$104),$H40/Inputs!$D$94-($AE40+$AI40+$AJ40),Inputs!$D$76-($AE40+$AI40+$AJ40))))","v":0},{"$f":"IF(OR(J40=\"T\",K40=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O40=\"EM\",(AD40+AH40+AJ40)<Inputs!$D$75),Inputs!$D$75-(AD40+AH40+AJ40),IF(AND(O40=\"M\",(AD40+AH40+AJ40)<Inputs!$D$75),Inputs!$D$75-(AD40+AH40+AJ40),IF(AND(OR(O40=\"MH\",O40=\"H\",O40=\"EMH\"),(AD40+AE40+AH40+AI40+AJ40)<Inputs!$D$76),Inputs!$D$76-(AD40+AE40+AH40+AI40+AJ40),0)))),0))","v":0},0,{"$f":"IF($J40=\"T\",$I40/Inputs!$D$93,0)","v":0},{"$f":"IF(L40=1,(I40/7)*1.5,IF($J40=\"T\",0,IF(AND($K40=\"T\",($I40/Inputs!$D$94)>=1),$I40/Inputs!$D$94,IF(AND($K40=\"T\",($I40/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L40","v":0},0,{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$234=0,O40=\"M\",O40=\"H\"), 0,(F40*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$234=0,O40=\"E\",O40=\"H\"), 0,(SUM(F40:G40)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",Inputs!$D$234=0,O40=\"E\",O40=\"M\"), 0,(SUM(F40:H40)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'At-Risk'!T40/100)","v":0.8},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'At-Risk'!U40/100)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'At-Risk'!V40/100)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(AND(O40=\"E\", SUM(AX40:AZ40)<1/Inputs!$D$253*F40),1/Inputs!$D$253*F40-SUM(AX40:AZ40),IF(AND(O40=\"M\", SUM(AX40:AZ40)<1/Inputs!$D$256*SUM(F40:G40)),1/Inputs!$D$256* SUM(F40:G40)-SUM(AX40:AZ40),IF(AND(O40=\"H\",SUM(AX40:AZ40)<1/Inputs!$D$260*SUM(F40:H40)),1/Inputs!$D$260*SUM(F40:H40)-SUM(AX40:AZ40),0))))","v":0.18052777777777762},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'At-Risk'!AJ40/100)","v":0.15},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F40:$R40)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F40:$K40)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J40:$K40)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L40:$N40)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O40:$R40)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F40:$R40)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F40:$K40)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J40:$K40)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L40:$N40)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O40:$R40)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",F40=0,Inputs!$D$247=0,O40=\"M\",O40=\"H\"),0,1/Inputs!$D$253*F40)","v":0.98052777777777766},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",G40=0,Inputs!$D$247=0,O40=\"H\",O40=\"E\"),0,IF(SUM(F40:G40)<Inputs!$D$254,1/Inputs!$D$254*SUM(F40:G40),IF(SUM(F40:G40)>Inputs!$D$257,1/Inputs!$D$257*SUM(F40:G40),1)))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",H40=0,Inputs!$D$247=0,O40=\"E\",O40=\"M\"),0,IF(SUM(F40:H40)<Inputs!$D$258,1/Inputs!$D$258*SUM(F40:H40),IF(SUM(F40:H40)>Inputs!$D$261,1/Inputs!$D$261*SUM(F40:H40),1)))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",G40=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G40)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",H40=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H40)","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,'At-Risk'!S40/100)","v":0.8},{"$f":"IF(OR($J40=\"T\",$K40=\"T\"),0,IF(AND(O40=\"E\",'At-Risk'!S40/100<1/Inputs!$D$253*F40),1/Inputs!$D$253*F40-'At-Risk'!S40/100,IF(AND(O40=\"M\",'At-Risk'!S40/100<1/Inputs!$D$256*SUM(F40:G40)),1/Inputs!$D$256* SUM(F40:G40)-'At-Risk'!S40/100,IF(AND(O40=\"H\",'At-Risk'!S40/100<1/Inputs!$D$260*SUM(F40:H40)),1/Inputs!$D$260*SUM(F40:H40)-'At-Risk'!S40/100,0))))","v":0.18052777777777762},0,{"$f":"IF(OR(J40=\"T\",K40=\"T\"),0,IF(O40=\"E\",2/Inputs!$D$253*F40,IF(O40=\"M\",2/Inputs!$D$256*SUM(F40:G40),IF(O40=\"H\",5/Inputs!$D$261*SUM(F40:H40),0))))","v":1.9610555555555553},5.0526388888888887,{"$f":"IF(OR($J40=\"T\",$K40=\"T\",F40=0,O40=\"M\",O40=\"H\"),0,IF(F40<Inputs!$D$251,1/Inputs!$D$251*F40,1))","v":1},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",G40=0,O40=\"E\",O40=\"H\"),0,IF(SUM(F40:G40)<Inputs!$D$254,1/Inputs!$D$254*SUM(F40:G40),1))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",H40=0,O40=\"E\",O40=\"M\"),0,IF(SUM(F40:H40)<Inputs!$D$258,1/Inputs!$D$258*SUM(F40:H40),1))","v":0},0,{"$f":"IF(OR($J40=\"T\",$K40=\"T\",F40=0),0,IF(AND(O40=\"E\",F40>Inputs!$D$253),(F40-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",G40=0),0,IF(AND(O40=\"M\",SUM(F40:G40)>Inputs!$D$256),(SUM(F40:G40)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",H40=0),0,IF(AND(O40=\"H\",SUM(F40:H40)>Inputs!$D$260),(SUM(F40:H40)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K40=\"T\",$J40=\"T\",O40=\"M\",O40=\"H\"),0,IF(F40<Inputs!$D$251,1/Inputs!$D$251*F40,IF(F40>Inputs!$D$253,1/Inputs!$D$253*F40,1)))","v":1},{"$f":"IF(OR($K40=\"T\",$J40=\"T\",O40=\"E\",O40=\"H\"),0,IF(SUM(F40:G40)<Inputs!$D$254,1/Inputs!$D$254*SUM(F40:G40),IF(SUM(F40:G40)>Inputs!$D$256,1/Inputs!$D$256*SUM(F40:G40),1)))","v":0},{"$f":"IF(OR($K40=\"T\",$J40=\"T\",O40=\"E\",O40=\"M\"),0,IF(SUM(F40:H40)<Inputs!$D$258,1/Inputs!$D$258*SUM(F40:H40),IF(SUM(F40:H40)>Inputs!$D$261,1/Inputs!$D$261*SUM(F40:H40),1)))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",F40=0,O40=\"M\",O40=\"H\"),0,1/Inputs!$D$253*F40)","v":0.98052777777777766},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",G40=0,O40=\"E\",O40=\"H\"),0,1/Inputs!$D$256*SUM(F40:G40))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",H40=0,O40=\"E\",O40=\"M\"),0,4/Inputs!$D$261*SUM(F40:H40))","v":0},2.9805277777777777,224669.15507466227,206952.03257590029,177347.49062766775,176731.36944548186,193602.74029520657,192378.58351065355,198300.46216987833,0,0,0,0,0,0,1369981.8336994506,0,0,1369981.8336994506,273996.36673989013,0,0,0,273996.36673989013,0,0,0,0,0,0,0,0,0,0,0,0,62097.253007709027,0,0,14012.848864482659,11643.234938945441,0,0,76110.101872191692,0,0,0,0,62097.253007709027,14012.848864482659,0,72745.772752770761,{"$f":"0.05*($AF40+AK40+AP40+AT40+SUM(AU40:BD40))*175*Inputs!$D$228*(1+0.0765)","v":21074.038209176844},333793.35151746811,124190.26468005283,0,0,0,0,0,0,55561.249482543433,0,0,44877.365747768963,0,0,224628.87991036521,{"$f":"Inputs!$D$152*F40+Inputs!$D$153*G40+Inputs!$D$154*H40","v":94864.513366634113},{"$f":"Inputs!$D$155*I40","v":83048.38863206403},{"$f":"'Voc Ed'!L40","v":0},{"$f":"Inputs!$D$156*$I40","v":8304.8388632064034},{"$f":"Inputs!$D$157*$I40","v":33219.355452825614},{"$f":"Inputs!$D$158*$I40","v":10644.965230008782},{"$f":"IF(Inputs!$D$100=1,0,Activities!R40)","v":33951.328414594987},264033.38995933393,2466433.8218265078]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!I10","v":"0301009"},{"$f":"'School Reference Sheet'!J10","v":"Hillcrest Elementary"},{"$f":"'School Reference Sheet'!K10","v":"K-6"},{"$f":"IF(M41=1,SUM(ADM!F41:J41),IF(N41=1,SUM(ADM!F41:L41),SUM(ADM!F41:K41,0)))","v":415.298},{"$f":"ADM!S41-'School Resources'!H41-'School Resources'!F41","v":0},{"$f":"IF(SUM(ADM!N41:R41)=ADM!S41,SUM(ADM!N41:R41),IF(OR(SUM(ADM!F41:O41)=ADM!S41,SUM(ADM!G41:O41)=ADM!S41,SUM(ADM!H41:O41)=ADM!S41,SUM(ADM!I41:O41)=ADM!S41,SUM(ADM!J41:O41)=ADM!S41,SUM(ADM!K41:O41)=ADM!S41,SUM(ADM!L41:O41)=ADM!S41,SUM(ADM!M41:O41)=ADM!S41,SUM(ADM!N41:O41)=ADM!S41),0,SUM(ADM!O41:R41)))","v":0},{"$f":"SUM(ADM!$F41:$R41)","v":415.298},"F",{"$f":"IF(I41<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F41:J41)=0,SUM(ADM!O41:R41)=0,ADM!K41>0,ADM!N41>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M41:R41)=0,ADM!L41>0),1,0)","v":1},"E",{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!F41/Inputs!$D$80)","v":4.585},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!G41/Inputs!$D$81)","v":3.8578749999999999},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!H41/Inputs!$D$82)","v":3.8739374999999998},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!I41/Inputs!$D$83)","v":3.7414375},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!J41/Inputs!$D$84)","v":3.6614374999999999},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(M41=1,ADM!K41/Inputs!$D$95,ADM!K41/Inputs!$D$85))","v":2.997125},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(N41=1,ADM!L41/Inputs!$D$96,ADM!L41/Inputs!$D$86))","v":3.2393125},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!M41/Inputs!$D$87)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!N41/Inputs!$D$88)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!O41/Inputs!$D$89)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!P41/Inputs!$D$90)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!Q41/Inputs!$D$91)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,ADM!R41/Inputs!$D$92)","v":0},25.956125,0,{"$f":"IF(SUM(ADM!N41:R41)=ADM!S41,SUM(X41:AB41),IF(OR(SUM(ADM!F41:O41)=ADM!S41,SUM(ADM!G41:O41)=ADM!S41,SUM(ADM!H41:O41)=ADM!S41,SUM(ADM!I41:O41)=ADM!S41,SUM(ADM!J41:O41)=ADM!S41,SUM(ADM!K41:O41)=ADM!S41,SUM(ADM!L41:O41)=ADM!S41,SUM(ADM!M41:O41)=ADM!S41,SUM(ADM!N41:O41)=ADM!S41),SUM(Z41:AB41),SUM(Y41:AB41)))","v":0},25.956125,{"$f":"Inputs!$D$39*AC41","v":5.1912250000000002},{"$f":"Inputs!$D$40*AD41","v":0},{"$f":"Inputs!$D$41*AE41","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'Voc Ed'!H41)","v":0},5.1912250000000002,{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$72=1,$F41=0,Inputs!$D$74<=$AC41+$AG41),0,IF(AND($F41>0,$F41<=Inputs!$D$104,Inputs!$D$72=2),$F41/Inputs!$D$94-($AC41+$AG41),Inputs!$D$74-($AC41+$AG41)))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$72=1,$G41=0,Inputs!$D$75<=$AD41+$AH41),0,IF(Inputs!$D$72=2,IF(AND($G41>0,$G41<=Inputs!$D$104),$G41/Inputs!$D$94-($AD41+$AH41),Inputs!$D$75-($AD41+$AH41))))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$72=1,$H41=0,Inputs!$D$76<=$AE41+$AI41+AJ41),0,IF(Inputs!$D$72=2,IF(AND($H41>0,$H41<=Inputs!$D$104),$H41/Inputs!$D$94-($AE41+$AI41+$AJ41),Inputs!$D$76-($AE41+$AI41+$AJ41))))","v":0},{"$f":"IF(OR(J41=\"T\",K41=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O41=\"EM\",(AD41+AH41+AJ41)<Inputs!$D$75),Inputs!$D$75-(AD41+AH41+AJ41),IF(AND(O41=\"M\",(AD41+AH41+AJ41)<Inputs!$D$75),Inputs!$D$75-(AD41+AH41+AJ41),IF(AND(OR(O41=\"MH\",O41=\"H\",O41=\"EMH\"),(AD41+AE41+AH41+AI41+AJ41)<Inputs!$D$76),Inputs!$D$76-(AD41+AE41+AH41+AI41+AJ41),0)))),0))","v":0},0,{"$f":"IF($J41=\"T\",$I41/Inputs!$D$93,0)","v":0},{"$f":"IF(L41=1,(I41/7)*1.5,IF($J41=\"T\",0,IF(AND($K41=\"T\",($I41/Inputs!$D$94)>=1),$I41/Inputs!$D$94,IF(AND($K41=\"T\",($I41/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L41","v":0},0,{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$234=0,O41=\"M\",O41=\"H\"), 0,(F41*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$234=0,O41=\"E\",O41=\"H\"), 0,(SUM(F41:G41)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",Inputs!$D$234=0,O41=\"E\",O41=\"M\"), 0,(SUM(F41:H41)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'At-Risk'!T41/100)","v":2.54},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'At-Risk'!U41/100)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'At-Risk'!V41/100)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(AND(O41=\"E\", SUM(AX41:AZ41)<1/Inputs!$D$253*F41),1/Inputs!$D$253*F41-SUM(AX41:AZ41),IF(AND(O41=\"M\", SUM(AX41:AZ41)<1/Inputs!$D$256*SUM(F41:G41)),1/Inputs!$D$256* SUM(F41:G41)-SUM(AX41:AZ41),IF(AND(O41=\"H\",SUM(AX41:AZ41)<1/Inputs!$D$260*SUM(F41:H41)),1/Inputs!$D$260*SUM(F41:H41)-SUM(AX41:AZ41),0))))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'At-Risk'!AJ41/100)","v":0.6},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F41:$R41)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F41:$K41)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J41:$K41)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L41:$N41)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O41:$R41)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F41:$R41)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F41:$K41)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J41:$K41)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L41:$N41)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O41:$R41)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",F41=0,Inputs!$D$247=0,O41=\"M\",O41=\"H\"),0,1/Inputs!$D$253*F41)","v":1.4420069444444443},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",G41=0,Inputs!$D$247=0,O41=\"H\",O41=\"E\"),0,IF(SUM(F41:G41)<Inputs!$D$254,1/Inputs!$D$254*SUM(F41:G41),IF(SUM(F41:G41)>Inputs!$D$257,1/Inputs!$D$257*SUM(F41:G41),1)))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",H41=0,Inputs!$D$247=0,O41=\"E\",O41=\"M\"),0,IF(SUM(F41:H41)<Inputs!$D$258,1/Inputs!$D$258*SUM(F41:H41),IF(SUM(F41:H41)>Inputs!$D$261,1/Inputs!$D$261*SUM(F41:H41),1)))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",G41=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G41)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",H41=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H41)","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,'At-Risk'!S41/100)","v":2.54},{"$f":"IF(OR($J41=\"T\",$K41=\"T\"),0,IF(AND(O41=\"E\",'At-Risk'!S41/100<1/Inputs!$D$253*F41),1/Inputs!$D$253*F41-'At-Risk'!S41/100,IF(AND(O41=\"M\",'At-Risk'!S41/100<1/Inputs!$D$256*SUM(F41:G41)),1/Inputs!$D$256* SUM(F41:G41)-'At-Risk'!S41/100,IF(AND(O41=\"H\",'At-Risk'!S41/100<1/Inputs!$D$260*SUM(F41:H41)),1/Inputs!$D$260*SUM(F41:H41)-'At-Risk'!S41/100,0))))","v":0},0,{"$f":"IF(OR(J41=\"T\",K41=\"T\"),0,IF(O41=\"E\",2/Inputs!$D$253*F41,IF(O41=\"M\",2/Inputs!$D$256*SUM(F41:G41),IF(O41=\"H\",5/Inputs!$D$261*SUM(F41:H41),0))))","v":2.8840138888888887},10.006020833333332,{"$f":"IF(OR($J41=\"T\",$K41=\"T\",F41=0,O41=\"M\",O41=\"H\"),0,IF(F41<Inputs!$D$251,1/Inputs!$D$251*F41,1))","v":1},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",G41=0,O41=\"E\",O41=\"H\"),0,IF(SUM(F41:G41)<Inputs!$D$254,1/Inputs!$D$254*SUM(F41:G41),1))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",H41=0,O41=\"E\",O41=\"M\"),0,IF(SUM(F41:H41)<Inputs!$D$258,1/Inputs!$D$258*SUM(F41:H41),1))","v":0},0,{"$f":"IF(OR($J41=\"T\",$K41=\"T\",F41=0),0,IF(AND(O41=\"E\",F41>Inputs!$D$253),(F41-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.44200694444444444},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",G41=0),0,IF(AND(O41=\"M\",SUM(F41:G41)>Inputs!$D$256),(SUM(F41:G41)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",H41=0),0,IF(AND(O41=\"H\",SUM(F41:H41)>Inputs!$D$260),(SUM(F41:H41)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K41=\"T\",$J41=\"T\",O41=\"M\",O41=\"H\"),0,IF(F41<Inputs!$D$251,1/Inputs!$D$251*F41,IF(F41>Inputs!$D$253,1/Inputs!$D$253*F41,1)))","v":1.4420069444444443},{"$f":"IF(OR($K41=\"T\",$J41=\"T\",O41=\"E\",O41=\"H\"),0,IF(SUM(F41:G41)<Inputs!$D$254,1/Inputs!$D$254*SUM(F41:G41),IF(SUM(F41:G41)>Inputs!$D$256,1/Inputs!$D$256*SUM(F41:G41),1)))","v":0},{"$f":"IF(OR($K41=\"T\",$J41=\"T\",O41=\"E\",O41=\"M\"),0,IF(SUM(F41:H41)<Inputs!$D$258,1/Inputs!$D$258*SUM(F41:H41),IF(SUM(F41:H41)>Inputs!$D$261,1/Inputs!$D$261*SUM(F41:H41),1)))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",F41=0,O41=\"M\",O41=\"H\"),0,1/Inputs!$D$253*F41)","v":1.4420069444444443},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",G41=0,O41=\"E\",O41=\"H\"),0,1/Inputs!$D$256*SUM(F41:G41))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",H41=0,O41=\"E\",O41=\"M\"),0,4/Inputs!$D$261*SUM(F41:H41))","v":0},4.3260208333333336,355894.88130043237,299454.2999338943,300701.0963419397,290416.23881253792,284206.51351176703,232641.53677591239,251440.50985441805,0,0,0,0,0,0,2014755.0765309017,0,0,2014755.0765309017,402951.0153061804,0,0,0,402951.0153061804,0,0,0,0,0,0,0,0,0,0,0,0,197158.77829947617,0,0,0,46572.939755781765,0,0,111930.83758505009,0,0,0,0,197158.77829947617,0,0,106983.10834825417,{"$f":"0.05*($AF41+AK41+AP41+AT41+SUM(AU41:BD41))*175*Inputs!$D$228*(1+0.0765)","v":32387.954420504746},692192.39670854306,124190.26468005283,0,0,0,47227.650839236325,0,0,80119.707595837914,0,0,65998.612709697714,0,0,317536.23582482478,{"$f":"Inputs!$D$152*F41+Inputs!$D$153*G41+Inputs!$D$154*H41","v":139511.89365186129},{"$f":"Inputs!$D$155*I41","v":122134.58491075855},{"$f":"'Voc Ed'!L41","v":0},{"$f":"Inputs!$D$156*$I41","v":12213.458491075857},{"$f":"Inputs!$D$157*$I41","v":48853.833964303427},{"$f":"Inputs!$D$158*$I41","v":15654.950459262964},{"$f":"IF(Inputs!$D$100=1,0,Activities!R41)","v":43274.643908722253},381643.3653859843,3809078.0897564339]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!L10","v":"0301010"},{"$f":"'School Reference Sheet'!M10","v":"Little Powder Elementary"},{"$f":"'School Reference Sheet'!N10","v":"K-8"},{"$f":"IF(M42=1,SUM(ADM!F42:J42),IF(N42=1,SUM(ADM!F42:L42),SUM(ADM!F42:K42,0)))","v":23.355},{"$f":"ADM!S42-'School Resources'!H42-'School Resources'!F42","v":7.0180000000000007},{"$f":"IF(SUM(ADM!N42:R42)=ADM!S42,SUM(ADM!N42:R42),IF(OR(SUM(ADM!F42:O42)=ADM!S42,SUM(ADM!G42:O42)=ADM!S42,SUM(ADM!H42:O42)=ADM!S42,SUM(ADM!I42:O42)=ADM!S42,SUM(ADM!J42:O42)=ADM!S42,SUM(ADM!K42:O42)=ADM!S42,SUM(ADM!L42:O42)=ADM!S42,SUM(ADM!M42:O42)=ADM!S42,SUM(ADM!N42:O42)=ADM!S42),0,SUM(ADM!O42:R42)))","v":0},{"$f":"SUM(ADM!$F42:$R42)","v":30.373000000000001},"F",{"$f":"IF(I42<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F42:J42)=0,SUM(ADM!O42:R42)=0,ADM!K42>0,ADM!N42>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M42:R42)=0,ADM!L42>0),1,0)","v":0},"M",{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!F42/Inputs!$D$80)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!G42/Inputs!$D$81)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!H42/Inputs!$D$82)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!I42/Inputs!$D$83)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!J42/Inputs!$D$84)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(M42=1,ADM!K42/Inputs!$D$95,ADM!K42/Inputs!$D$85))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(N42=1,ADM!L42/Inputs!$D$96,ADM!L42/Inputs!$D$86))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!M42/Inputs!$D$87)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!N42/Inputs!$D$88)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!O42/Inputs!$D$89)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!P42/Inputs!$D$90)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!Q42/Inputs!$D$91)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,ADM!R42/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N42:R42)=ADM!S42,SUM(X42:AB42),IF(OR(SUM(ADM!F42:O42)=ADM!S42,SUM(ADM!G42:O42)=ADM!S42,SUM(ADM!H42:O42)=ADM!S42,SUM(ADM!I42:O42)=ADM!S42,SUM(ADM!J42:O42)=ADM!S42,SUM(ADM!K42:O42)=ADM!S42,SUM(ADM!L42:O42)=ADM!S42,SUM(ADM!M42:O42)=ADM!S42,SUM(ADM!N42:O42)=ADM!S42),SUM(Z42:AB42),SUM(Y42:AB42)))","v":0},0,{"$f":"Inputs!$D$39*AC42","v":0},{"$f":"Inputs!$D$40*AD42","v":0},{"$f":"Inputs!$D$41*AE42","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'Voc Ed'!H42)","v":0},0,{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$72=1,$F42=0,Inputs!$D$74<=$AC42+$AG42),0,IF(AND($F42>0,$F42<=Inputs!$D$104,Inputs!$D$72=2),$F42/Inputs!$D$94-($AC42+$AG42),Inputs!$D$74-($AC42+$AG42)))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$72=1,$G42=0,Inputs!$D$75<=$AD42+$AH42),0,IF(Inputs!$D$72=2,IF(AND($G42>0,$G42<=Inputs!$D$104),$G42/Inputs!$D$94-($AD42+$AH42),Inputs!$D$75-($AD42+$AH42))))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$72=1,$H42=0,Inputs!$D$76<=$AE42+$AI42+AJ42),0,IF(Inputs!$D$72=2,IF(AND($H42>0,$H42<=Inputs!$D$104),$H42/Inputs!$D$94-($AE42+$AI42+$AJ42),Inputs!$D$76-($AE42+$AI42+$AJ42))))","v":0},{"$f":"IF(OR(J42=\"T\",K42=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O42=\"EM\",(AD42+AH42+AJ42)<Inputs!$D$75),Inputs!$D$75-(AD42+AH42+AJ42),IF(AND(O42=\"M\",(AD42+AH42+AJ42)<Inputs!$D$75),Inputs!$D$75-(AD42+AH42+AJ42),IF(AND(OR(O42=\"MH\",O42=\"H\",O42=\"EMH\"),(AD42+AE42+AH42+AI42+AJ42)<Inputs!$D$76),Inputs!$D$76-(AD42+AE42+AH42+AI42+AJ42),0)))),0))","v":0},0,{"$f":"IF($J42=\"T\",$I42/Inputs!$D$93,0)","v":0},{"$f":"IF(L42=1,(I42/7)*1.5,IF($J42=\"T\",0,IF(AND($K42=\"T\",($I42/Inputs!$D$94)>=1),$I42/Inputs!$D$94,IF(AND($K42=\"T\",($I42/Inputs!$D$94)<1),1,0))))","v":4.3390000000000004},{"$f":"'Small District Adjustment'!L42","v":0},4.3390000000000004,{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$234=0,O42=\"M\",O42=\"H\"), 0,(F42*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$234=0,O42=\"E\",O42=\"H\"), 0,(SUM(F42:G42)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",Inputs!$D$234=0,O42=\"E\",O42=\"M\"), 0,(SUM(F42:H42)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'At-Risk'!T42/100)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'At-Risk'!U42/100)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'At-Risk'!V42/100)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(AND(O42=\"E\", SUM(AX42:AZ42)<1/Inputs!$D$253*F42),1/Inputs!$D$253*F42-SUM(AX42:AZ42),IF(AND(O42=\"M\", SUM(AX42:AZ42)<1/Inputs!$D$256*SUM(F42:G42)),1/Inputs!$D$256* SUM(F42:G42)-SUM(AX42:AZ42),IF(AND(O42=\"H\",SUM(AX42:AZ42)<1/Inputs!$D$260*SUM(F42:H42)),1/Inputs!$D$260*SUM(F42:H42)-SUM(AX42:AZ42),0))))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'At-Risk'!AJ42/100)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F42:$R42)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F42:$K42)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J42:$K42)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L42:$N42)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O42:$R42)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F42:$R42)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F42:$K42)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J42:$K42)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L42:$N42)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O42:$R42)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",F42=0,Inputs!$D$247=0,O42=\"M\",O42=\"H\"),0,1/Inputs!$D$253*F42)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",G42=0,Inputs!$D$247=0,O42=\"H\",O42=\"E\"),0,IF(SUM(F42:G42)<Inputs!$D$254,1/Inputs!$D$254*SUM(F42:G42),IF(SUM(F42:G42)>Inputs!$D$257,1/Inputs!$D$257*SUM(F42:G42),1)))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",H42=0,Inputs!$D$247=0,O42=\"E\",O42=\"M\"),0,IF(SUM(F42:H42)<Inputs!$D$258,1/Inputs!$D$258*SUM(F42:H42),IF(SUM(F42:H42)>Inputs!$D$261,1/Inputs!$D$261*SUM(F42:H42),1)))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",G42=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G42)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",H42=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H42)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,'At-Risk'!S42/100)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\"),0,IF(AND(O42=\"E\",'At-Risk'!S42/100<1/Inputs!$D$253*F42),1/Inputs!$D$253*F42-'At-Risk'!S42/100,IF(AND(O42=\"M\",'At-Risk'!S42/100<1/Inputs!$D$256*SUM(F42:G42)),1/Inputs!$D$256* SUM(F42:G42)-'At-Risk'!S42/100,IF(AND(O42=\"H\",'At-Risk'!S42/100<1/Inputs!$D$260*SUM(F42:H42)),1/Inputs!$D$260*SUM(F42:H42)-'At-Risk'!S42/100,0))))","v":0},0,{"$f":"IF(OR(J42=\"T\",K42=\"T\"),0,IF(O42=\"E\",2/Inputs!$D$253*F42,IF(O42=\"M\",2/Inputs!$D$256*SUM(F42:G42),IF(O42=\"H\",5/Inputs!$D$261*SUM(F42:H42),0))))","v":0},0,{"$f":"IF(OR($J42=\"T\",$K42=\"T\",F42=0,O42=\"M\",O42=\"H\"),0,IF(F42<Inputs!$D$251,1/Inputs!$D$251*F42,1))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",G42=0,O42=\"E\",O42=\"H\"),0,IF(SUM(F42:G42)<Inputs!$D$254,1/Inputs!$D$254*SUM(F42:G42),1))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",H42=0,O42=\"E\",O42=\"M\"),0,IF(SUM(F42:H42)<Inputs!$D$258,1/Inputs!$D$258*SUM(F42:H42),1))","v":0},1,{"$f":"IF(OR($J42=\"T\",$K42=\"T\",F42=0),0,IF(AND(O42=\"E\",F42>Inputs!$D$253),(F42-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",G42=0),0,IF(AND(O42=\"M\",SUM(F42:G42)>Inputs!$D$256),(SUM(F42:G42)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",H42=0),0,IF(AND(O42=\"H\",SUM(F42:H42)>Inputs!$D$260),(SUM(F42:H42)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K42=\"T\",$J42=\"T\",O42=\"M\",O42=\"H\"),0,IF(F42<Inputs!$D$251,1/Inputs!$D$251*F42,IF(F42>Inputs!$D$253,1/Inputs!$D$253*F42,1)))","v":0},{"$f":"IF(OR($K42=\"T\",$J42=\"T\",O42=\"E\",O42=\"H\"),0,IF(SUM(F42:G42)<Inputs!$D$254,1/Inputs!$D$254*SUM(F42:G42),IF(SUM(F42:G42)>Inputs!$D$256,1/Inputs!$D$256*SUM(F42:G42),1)))","v":0},{"$f":"IF(OR($K42=\"T\",$J42=\"T\",O42=\"E\",O42=\"M\"),0,IF(SUM(F42:H42)<Inputs!$D$258,1/Inputs!$D$258*SUM(F42:H42),IF(SUM(F42:H42)>Inputs!$D$261,1/Inputs!$D$261*SUM(F42:H42),1)))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",F42=0,O42=\"M\",O42=\"H\"),0,1/Inputs!$D$253*F42)","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",G42=0,O42=\"E\",O42=\"H\"),0,1/Inputs!$D$256*SUM(F42:G42))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",H42=0,O42=\"E\",O42=\"M\"),0,4/Inputs!$D$261*SUM(F42:H42))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336799.97600056184,0,336799.97600056184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF42+AK42+AP42+AT42+SUM(AU42:BD42))*175*Inputs!$D$228*(1+0.0765)","v":4098.6350426781346},4098.6350426781346,0,0,0,106848.21004022106,0,0,0,0,0,0,0,0,0,106848.21004022106,{"$f":"Inputs!$D$152*F42+Inputs!$D$153*G42+Inputs!$D$154*H42","v":10203.263068659091},{"$f":"Inputs!$D$155*I42","v":8932.3660299218154},{"$f":"'Voc Ed'!L42","v":0},{"$f":"Inputs!$D$156*$I42","v":893.23660299218147},{"$f":"Inputs!$D$157*$I42","v":3572.9464119687259},{"$f":"Inputs!$D$158*$I42","v":1144.9316160906001},{"$f":"IF(Inputs!$D$100=1,0,Activities!R42)","v":6042.8394130636916},30789.583142696105,478536.40422615717]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!O10","v":"0301011"},{"$f":"'School Reference Sheet'!P10","v":"Meadowlark Elementary"},{"$f":"'School Reference Sheet'!Q10","v":"K-6"},{"$f":"IF(M43=1,SUM(ADM!F43:J43),IF(N43=1,SUM(ADM!F43:L43),SUM(ADM!F43:K43,0)))","v":304.1873333333333},{"$f":"ADM!S43-'School Resources'!H43-'School Resources'!F43","v":0},{"$f":"IF(SUM(ADM!N43:R43)=ADM!S43,SUM(ADM!N43:R43),IF(OR(SUM(ADM!F43:O43)=ADM!S43,SUM(ADM!G43:O43)=ADM!S43,SUM(ADM!H43:O43)=ADM!S43,SUM(ADM!I43:O43)=ADM!S43,SUM(ADM!J43:O43)=ADM!S43,SUM(ADM!K43:O43)=ADM!S43,SUM(ADM!L43:O43)=ADM!S43,SUM(ADM!M43:O43)=ADM!S43,SUM(ADM!N43:O43)=ADM!S43),0,SUM(ADM!O43:R43)))","v":0},{"$f":"SUM(ADM!$F43:$R43)","v":304.1873333333333},"F",{"$f":"IF(I43<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F43:J43)=0,SUM(ADM!O43:R43)=0,ADM!K43>0,ADM!N43>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M43:R43)=0,ADM!L43>0),1,0)","v":1},"E",{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!F43/Inputs!$D$80)","v":4.356770833333333},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!G43/Inputs!$D$81)","v":2.5313124999999999},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!H43/Inputs!$D$82)","v":2.4595208333333338},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!I43/Inputs!$D$83)","v":2.2882083333333334},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!J43/Inputs!$D$84)","v":2.2397500000000004},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(M43=1,ADM!K43/Inputs!$D$95,ADM!K43/Inputs!$D$85))","v":2.4949374999999998},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(N43=1,ADM!L43/Inputs!$D$96,ADM!L43/Inputs!$D$86))","v":2.6412083333333332},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!M43/Inputs!$D$87)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!N43/Inputs!$D$88)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!O43/Inputs!$D$89)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!P43/Inputs!$D$90)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!Q43/Inputs!$D$91)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,ADM!R43/Inputs!$D$92)","v":0},19.011708333333331,0,{"$f":"IF(SUM(ADM!N43:R43)=ADM!S43,SUM(X43:AB43),IF(OR(SUM(ADM!F43:O43)=ADM!S43,SUM(ADM!G43:O43)=ADM!S43,SUM(ADM!H43:O43)=ADM!S43,SUM(ADM!I43:O43)=ADM!S43,SUM(ADM!J43:O43)=ADM!S43,SUM(ADM!K43:O43)=ADM!S43,SUM(ADM!L43:O43)=ADM!S43,SUM(ADM!M43:O43)=ADM!S43,SUM(ADM!N43:O43)=ADM!S43),SUM(Z43:AB43),SUM(Y43:AB43)))","v":0},19.011708333333331,{"$f":"Inputs!$D$39*AC43","v":3.8023416666666665},{"$f":"Inputs!$D$40*AD43","v":0},{"$f":"Inputs!$D$41*AE43","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'Voc Ed'!H43)","v":0},3.8023416666666665,{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$72=1,$F43=0,Inputs!$D$74<=$AC43+$AG43),0,IF(AND($F43>0,$F43<=Inputs!$D$104,Inputs!$D$72=2),$F43/Inputs!$D$94-($AC43+$AG43),Inputs!$D$74-($AC43+$AG43)))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$72=1,$G43=0,Inputs!$D$75<=$AD43+$AH43),0,IF(Inputs!$D$72=2,IF(AND($G43>0,$G43<=Inputs!$D$104),$G43/Inputs!$D$94-($AD43+$AH43),Inputs!$D$75-($AD43+$AH43))))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$72=1,$H43=0,Inputs!$D$76<=$AE43+$AI43+AJ43),0,IF(Inputs!$D$72=2,IF(AND($H43>0,$H43<=Inputs!$D$104),$H43/Inputs!$D$94-($AE43+$AI43+$AJ43),Inputs!$D$76-($AE43+$AI43+$AJ43))))","v":0},{"$f":"IF(OR(J43=\"T\",K43=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O43=\"EM\",(AD43+AH43+AJ43)<Inputs!$D$75),Inputs!$D$75-(AD43+AH43+AJ43),IF(AND(O43=\"M\",(AD43+AH43+AJ43)<Inputs!$D$75),Inputs!$D$75-(AD43+AH43+AJ43),IF(AND(OR(O43=\"MH\",O43=\"H\",O43=\"EMH\"),(AD43+AE43+AH43+AI43+AJ43)<Inputs!$D$76),Inputs!$D$76-(AD43+AE43+AH43+AI43+AJ43),0)))),0))","v":0},0,{"$f":"IF($J43=\"T\",$I43/Inputs!$D$93,0)","v":0},{"$f":"IF(L43=1,(I43/7)*1.5,IF($J43=\"T\",0,IF(AND($K43=\"T\",($I43/Inputs!$D$94)>=1),$I43/Inputs!$D$94,IF(AND($K43=\"T\",($I43/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L43","v":0},0,{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$234=0,O43=\"M\",O43=\"H\"), 0,(F43*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$234=0,O43=\"E\",O43=\"H\"), 0,(SUM(F43:G43)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",Inputs!$D$234=0,O43=\"E\",O43=\"M\"), 0,(SUM(F43:H43)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'At-Risk'!T43/100)","v":1.79},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'At-Risk'!U43/100)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'At-Risk'!V43/100)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(AND(O43=\"E\", SUM(AX43:AZ43)<1/Inputs!$D$253*F43),1/Inputs!$D$253*F43-SUM(AX43:AZ43),IF(AND(O43=\"M\", SUM(AX43:AZ43)<1/Inputs!$D$256*SUM(F43:G43)),1/Inputs!$D$256* SUM(F43:G43)-SUM(AX43:AZ43),IF(AND(O43=\"H\",SUM(AX43:AZ43)<1/Inputs!$D$260*SUM(F43:H43)),1/Inputs!$D$260*SUM(F43:H43)-SUM(AX43:AZ43),0))))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'At-Risk'!AJ43/100)","v":0.28000000000000003},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F43:$R43)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F43:$K43)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J43:$K43)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L43:$N43)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O43:$R43)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F43:$R43)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F43:$K43)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J43:$K43)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L43:$N43)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O43:$R43)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",F43=0,Inputs!$D$247=0,O43=\"M\",O43=\"H\"),0,1/Inputs!$D$253*F43)","v":1.0562060185185183},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",G43=0,Inputs!$D$247=0,O43=\"H\",O43=\"E\"),0,IF(SUM(F43:G43)<Inputs!$D$254,1/Inputs!$D$254*SUM(F43:G43),IF(SUM(F43:G43)>Inputs!$D$257,1/Inputs!$D$257*SUM(F43:G43),1)))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",H43=0,Inputs!$D$247=0,O43=\"E\",O43=\"M\"),0,IF(SUM(F43:H43)<Inputs!$D$258,1/Inputs!$D$258*SUM(F43:H43),IF(SUM(F43:H43)>Inputs!$D$261,1/Inputs!$D$261*SUM(F43:H43),1)))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",G43=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G43)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",H43=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H43)","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,'At-Risk'!S43/100)","v":1.79},{"$f":"IF(OR($J43=\"T\",$K43=\"T\"),0,IF(AND(O43=\"E\",'At-Risk'!S43/100<1/Inputs!$D$253*F43),1/Inputs!$D$253*F43-'At-Risk'!S43/100,IF(AND(O43=\"M\",'At-Risk'!S43/100<1/Inputs!$D$256*SUM(F43:G43)),1/Inputs!$D$256* SUM(F43:G43)-'At-Risk'!S43/100,IF(AND(O43=\"H\",'At-Risk'!S43/100<1/Inputs!$D$260*SUM(F43:H43)),1/Inputs!$D$260*SUM(F43:H43)-'At-Risk'!S43/100,0))))","v":0},0,{"$f":"IF(OR(J43=\"T\",K43=\"T\"),0,IF(O43=\"E\",2/Inputs!$D$253*F43,IF(O43=\"M\",2/Inputs!$D$256*SUM(F43:G43),IF(O43=\"H\",5/Inputs!$D$261*SUM(F43:H43),0))))","v":2.1124120370370365},7.0286180555555555,{"$f":"IF(OR($J43=\"T\",$K43=\"T\",F43=0,O43=\"M\",O43=\"H\"),0,IF(F43<Inputs!$D$251,1/Inputs!$D$251*F43,1))","v":1},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",G43=0,O43=\"E\",O43=\"H\"),0,IF(SUM(F43:G43)<Inputs!$D$254,1/Inputs!$D$254*SUM(F43:G43),1))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",H43=0,O43=\"E\",O43=\"M\"),0,IF(SUM(F43:H43)<Inputs!$D$258,1/Inputs!$D$258*SUM(F43:H43),1))","v":0},0,{"$f":"IF(OR($J43=\"T\",$K43=\"T\",F43=0),0,IF(AND(O43=\"E\",F43>Inputs!$D$253),(F43-Inputs!$D$253)*1/Inputs!$D$253,0))","v":5.6206018518518398E-2},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",G43=0),0,IF(AND(O43=\"M\",SUM(F43:G43)>Inputs!$D$256),(SUM(F43:G43)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",H43=0),0,IF(AND(O43=\"H\",SUM(F43:H43)>Inputs!$D$260),(SUM(F43:H43)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K43=\"T\",$J43=\"T\",O43=\"M\",O43=\"H\"),0,IF(F43<Inputs!$D$251,1/Inputs!$D$251*F43,IF(F43>Inputs!$D$253,1/Inputs!$D$253*F43,1)))","v":1.0562060185185183},{"$f":"IF(OR($K43=\"T\",$J43=\"T\",O43=\"E\",O43=\"H\"),0,IF(SUM(F43:G43)<Inputs!$D$254,1/Inputs!$D$254*SUM(F43:G43),IF(SUM(F43:G43)>Inputs!$D$256,1/Inputs!$D$256*SUM(F43:G43),1)))","v":0},{"$f":"IF(OR($K43=\"T\",$J43=\"T\",O43=\"E\",O43=\"M\"),0,IF(SUM(F43:H43)<Inputs!$D$258,1/Inputs!$D$258*SUM(F43:H43),IF(SUM(F43:H43)>Inputs!$D$261,1/Inputs!$D$261*SUM(F43:H43),1)))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",F43=0,O43=\"M\",O43=\"H\"),0,1/Inputs!$D$253*F43)","v":1.0562060185185183},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",G43=0,O43=\"E\",O43=\"H\"),0,1/Inputs!$D$256*SUM(F43:G43))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",H43=0,O43=\"E\",O43=\"M\"),0,4/Inputs!$D$261*SUM(F43:H43))","v":0},3.1686180555555548,338179.37591763411,196484.44094259557,190911.85933153922,177614.31476168524,173852.90303002039,193660.95646990128,205014.72765133684,0,0,0,0,0,0,1475718.5781047125,0,0,1475718.5781047125,295143.71562094253,0,0,0,295143.71562094253,0,0,0,0,0,0,0,0,0,0,0,0,138942.60360474896,0,0,0,21734.038552698163,0,0,81984.365450261786,0,0,0,0,138942.60360474896,0,0,78360.373611639123,{"$f":"0.05*($AF43+AK43+AP43+AT43+SUM(AU43:BD43))*175*Inputs!$D$228*(1+0.0765)","v":23505.563340344506},483469.54816444154,124190.26468005283,0,0,0,6005.5124721912089,0,0,58684.126099871282,0,0,48341.051495221225,0,0,237220.95474733657,{"$f":"Inputs!$D$152*F43+Inputs!$D$153*G43+Inputs!$D$154*H43","v":102186.26359443889},{"$f":"Inputs!$D$155*I43","v":89458.157014426295},{"$f":"'Voc Ed'!L43","v":0},{"$f":"Inputs!$D$156*$I43","v":8945.8157014426306},{"$f":"Inputs!$D$157*$I43","v":35783.262805770522},{"$f":"Inputs!$D$158*$I43","v":11466.555662846058},{"$f":"IF(Inputs!$D$100=1,0,Activities!R43)","v":35647.38951604662},283487.44429497101,2775040.2409324041]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!R10","v":"0301012"},{"$f":"'School Reference Sheet'!S10","v":"Lakeview Elementary"},{"$f":"'School Reference Sheet'!T10","v":"K-6"},{"$f":"IF(M44=1,SUM(ADM!F44:J44),IF(N44=1,SUM(ADM!F44:L44),SUM(ADM!F44:K44,0)))","v":387.51000000000005},{"$f":"ADM!S44-'School Resources'!H44-'School Resources'!F44","v":0},{"$f":"IF(SUM(ADM!N44:R44)=ADM!S44,SUM(ADM!N44:R44),IF(OR(SUM(ADM!F44:O44)=ADM!S44,SUM(ADM!G44:O44)=ADM!S44,SUM(ADM!H44:O44)=ADM!S44,SUM(ADM!I44:O44)=ADM!S44,SUM(ADM!J44:O44)=ADM!S44,SUM(ADM!K44:O44)=ADM!S44,SUM(ADM!L44:O44)=ADM!S44,SUM(ADM!M44:O44)=ADM!S44,SUM(ADM!N44:O44)=ADM!S44),0,SUM(ADM!O44:R44)))","v":0},{"$f":"SUM(ADM!$F44:$R44)","v":387.51000000000005},"F",{"$f":"IF(I44<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F44:J44)=0,SUM(ADM!O44:R44)=0,ADM!K44>0,ADM!N44>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M44:R44)=0,ADM!L44>0),1,0)","v":1},"E",{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!F44/Inputs!$D$80)","v":3.9003749999999999},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!G44/Inputs!$D$81)","v":3.7235624999999999},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!H44/Inputs!$D$82)","v":3.292875},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!I44/Inputs!$D$83)","v":3.9943124999999999},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!J44/Inputs!$D$84)","v":3.4728750000000002},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(M44=1,ADM!K44/Inputs!$D$95,ADM!K44/Inputs!$D$85))","v":2.9303750000000002},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(N44=1,ADM!L44/Inputs!$D$96,ADM!L44/Inputs!$D$86))","v":2.9049999999999998},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!M44/Inputs!$D$87)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!N44/Inputs!$D$88)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!O44/Inputs!$D$89)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!P44/Inputs!$D$90)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!Q44/Inputs!$D$91)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,ADM!R44/Inputs!$D$92)","v":0},24.219375000000003,0,{"$f":"IF(SUM(ADM!N44:R44)=ADM!S44,SUM(X44:AB44),IF(OR(SUM(ADM!F44:O44)=ADM!S44,SUM(ADM!G44:O44)=ADM!S44,SUM(ADM!H44:O44)=ADM!S44,SUM(ADM!I44:O44)=ADM!S44,SUM(ADM!J44:O44)=ADM!S44,SUM(ADM!K44:O44)=ADM!S44,SUM(ADM!L44:O44)=ADM!S44,SUM(ADM!M44:O44)=ADM!S44,SUM(ADM!N44:O44)=ADM!S44),SUM(Z44:AB44),SUM(Y44:AB44)))","v":0},24.219375000000003,{"$f":"Inputs!$D$39*AC44","v":4.8438750000000006},{"$f":"Inputs!$D$40*AD44","v":0},{"$f":"Inputs!$D$41*AE44","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'Voc Ed'!H44)","v":0},4.8438750000000006,{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$72=1,$F44=0,Inputs!$D$74<=$AC44+$AG44),0,IF(AND($F44>0,$F44<=Inputs!$D$104,Inputs!$D$72=2),$F44/Inputs!$D$94-($AC44+$AG44),Inputs!$D$74-($AC44+$AG44)))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$72=1,$G44=0,Inputs!$D$75<=$AD44+$AH44),0,IF(Inputs!$D$72=2,IF(AND($G44>0,$G44<=Inputs!$D$104),$G44/Inputs!$D$94-($AD44+$AH44),Inputs!$D$75-($AD44+$AH44))))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$72=1,$H44=0,Inputs!$D$76<=$AE44+$AI44+AJ44),0,IF(Inputs!$D$72=2,IF(AND($H44>0,$H44<=Inputs!$D$104),$H44/Inputs!$D$94-($AE44+$AI44+$AJ44),Inputs!$D$76-($AE44+$AI44+$AJ44))))","v":0},{"$f":"IF(OR(J44=\"T\",K44=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O44=\"EM\",(AD44+AH44+AJ44)<Inputs!$D$75),Inputs!$D$75-(AD44+AH44+AJ44),IF(AND(O44=\"M\",(AD44+AH44+AJ44)<Inputs!$D$75),Inputs!$D$75-(AD44+AH44+AJ44),IF(AND(OR(O44=\"MH\",O44=\"H\",O44=\"EMH\"),(AD44+AE44+AH44+AI44+AJ44)<Inputs!$D$76),Inputs!$D$76-(AD44+AE44+AH44+AI44+AJ44),0)))),0))","v":0},0,{"$f":"IF($J44=\"T\",$I44/Inputs!$D$93,0)","v":0},{"$f":"IF(L44=1,(I44/7)*1.5,IF($J44=\"T\",0,IF(AND($K44=\"T\",($I44/Inputs!$D$94)>=1),$I44/Inputs!$D$94,IF(AND($K44=\"T\",($I44/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L44","v":0},0,{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$234=0,O44=\"M\",O44=\"H\"), 0,(F44*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$234=0,O44=\"E\",O44=\"H\"), 0,(SUM(F44:G44)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",Inputs!$D$234=0,O44=\"E\",O44=\"M\"), 0,(SUM(F44:H44)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'At-Risk'!T44/100)","v":1.86},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'At-Risk'!U44/100)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'At-Risk'!V44/100)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(AND(O44=\"E\", SUM(AX44:AZ44)<1/Inputs!$D$253*F44),1/Inputs!$D$253*F44-SUM(AX44:AZ44),IF(AND(O44=\"M\", SUM(AX44:AZ44)<1/Inputs!$D$256*SUM(F44:G44)),1/Inputs!$D$256* SUM(F44:G44)-SUM(AX44:AZ44),IF(AND(O44=\"H\",SUM(AX44:AZ44)<1/Inputs!$D$260*SUM(F44:H44)),1/Inputs!$D$260*SUM(F44:H44)-SUM(AX44:AZ44),0))))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'At-Risk'!AJ44/100)","v":0.12},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F44:$R44)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F44:$K44)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J44:$K44)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L44:$N44)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O44:$R44)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F44:$R44)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F44:$K44)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J44:$K44)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L44:$N44)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O44:$R44)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",F44=0,Inputs!$D$247=0,O44=\"M\",O44=\"H\"),0,1/Inputs!$D$253*F44)","v":1.3455208333333335},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",G44=0,Inputs!$D$247=0,O44=\"H\",O44=\"E\"),0,IF(SUM(F44:G44)<Inputs!$D$254,1/Inputs!$D$254*SUM(F44:G44),IF(SUM(F44:G44)>Inputs!$D$257,1/Inputs!$D$257*SUM(F44:G44),1)))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",H44=0,Inputs!$D$247=0,O44=\"E\",O44=\"M\"),0,IF(SUM(F44:H44)<Inputs!$D$258,1/Inputs!$D$258*SUM(F44:H44),IF(SUM(F44:H44)>Inputs!$D$261,1/Inputs!$D$261*SUM(F44:H44),1)))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",G44=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G44)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",H44=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H44)","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,'At-Risk'!S44/100)","v":1.86},{"$f":"IF(OR($J44=\"T\",$K44=\"T\"),0,IF(AND(O44=\"E\",'At-Risk'!S44/100<1/Inputs!$D$253*F44),1/Inputs!$D$253*F44-'At-Risk'!S44/100,IF(AND(O44=\"M\",'At-Risk'!S44/100<1/Inputs!$D$256*SUM(F44:G44)),1/Inputs!$D$256* SUM(F44:G44)-'At-Risk'!S44/100,IF(AND(O44=\"H\",'At-Risk'!S44/100<1/Inputs!$D$260*SUM(F44:H44)),1/Inputs!$D$260*SUM(F44:H44)-'At-Risk'!S44/100,0))))","v":0},0,{"$f":"IF(OR(J44=\"T\",K44=\"T\"),0,IF(O44=\"E\",2/Inputs!$D$253*F44,IF(O44=\"M\",2/Inputs!$D$256*SUM(F44:G44),IF(O44=\"H\",5/Inputs!$D$261*SUM(F44:H44),0))))","v":2.691041666666667},7.8765625000000004,{"$f":"IF(OR($J44=\"T\",$K44=\"T\",F44=0,O44=\"M\",O44=\"H\"),0,IF(F44<Inputs!$D$251,1/Inputs!$D$251*F44,1))","v":1},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",G44=0,O44=\"E\",O44=\"H\"),0,IF(SUM(F44:G44)<Inputs!$D$254,1/Inputs!$D$254*SUM(F44:G44),1))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",H44=0,O44=\"E\",O44=\"M\"),0,IF(SUM(F44:H44)<Inputs!$D$258,1/Inputs!$D$258*SUM(F44:H44),1))","v":0},0,{"$f":"IF(OR($J44=\"T\",$K44=\"T\",F44=0),0,IF(AND(O44=\"E\",F44>Inputs!$D$253),(F44-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.3455208333333335},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",G44=0),0,IF(AND(O44=\"M\",SUM(F44:G44)>Inputs!$D$256),(SUM(F44:G44)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",H44=0),0,IF(AND(O44=\"H\",SUM(F44:H44)>Inputs!$D$260),(SUM(F44:H44)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K44=\"T\",$J44=\"T\",O44=\"M\",O44=\"H\"),0,IF(F44<Inputs!$D$251,1/Inputs!$D$251*F44,IF(F44>Inputs!$D$253,1/Inputs!$D$253*F44,1)))","v":1.3455208333333335},{"$f":"IF(OR($K44=\"T\",$J44=\"T\",O44=\"E\",O44=\"H\"),0,IF(SUM(F44:G44)<Inputs!$D$254,1/Inputs!$D$254*SUM(F44:G44),IF(SUM(F44:G44)>Inputs!$D$256,1/Inputs!$D$256*SUM(F44:G44),1)))","v":0},{"$f":"IF(OR($K44=\"T\",$J44=\"T\",O44=\"E\",O44=\"M\"),0,IF(SUM(F44:H44)<Inputs!$D$258,1/Inputs!$D$258*SUM(F44:H44),IF(SUM(F44:H44)>Inputs!$D$261,1/Inputs!$D$261*SUM(F44:H44),1)))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",F44=0,O44=\"M\",O44=\"H\"),0,1/Inputs!$D$253*F44)","v":1.3455208333333335},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",G44=0,O44=\"E\",O44=\"H\"),0,1/Inputs!$D$256*SUM(F44:G44))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",H44=0,O44=\"E\",O44=\"M\"),0,4/Inputs!$D$261*SUM(F44:H44))","v":0},4.0365625000000005,302753.21649992885,289028.7533156469,255598.11499719982,310044.79238044342,269569.99692393438,227460.29722808168,225490.64998424338,0,0,0,0,0,0,1879945.8213294786,0,0,1879945.8213294786,375989.16426589573,0,0,0,375989.16426589573,0,0,0,0,0,0,0,0,0,0,0,0,144376.11324292349,0,0,0,9314.5879511563526,0,0,104441.43451830438,0,0,0,0,144376.11324292349,0,0,99824.762739122234,{"$f":"0.05*($AF44+AK44+AP44+AT44+SUM(AU44:BD44))*175*Inputs!$D$228*(1+0.0765)","v":29323.565865088272},531656.57755951816,124190.26468005283,0,0,0,36918.282573272234,0,0,74758.818704793084,0,0,61582.580246317018,0,0,297449.94620443514,{"$f":"Inputs!$D$152*F44+Inputs!$D$153*G44+Inputs!$D$154*H44","v":130177.01484002519},{"$f":"Inputs!$D$155*I44","v":113962.43901672548},{"$f":"'Voc Ed'!L44","v":0},{"$f":"Inputs!$D$156*$I44","v":11396.243901672548},{"$f":"Inputs!$D$157*$I44","v":45584.97560669019},{"$f":"Inputs!$D$158*$I44","v":14607.462237884583},{"$f":"IF(Inputs!$D$100=1,0,Activities!R44)","v":39908.897860340716},355637.03346333874,3440678.5428226665]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!U10","v":"0301013"},{"$f":"'School Reference Sheet'!V10","v":"Rawhide Elementary"},{"$f":"'School Reference Sheet'!W10","v":"K-6"},{"$f":"IF(M45=1,SUM(ADM!F45:J45),IF(N45=1,SUM(ADM!F45:L45),SUM(ADM!F45:K45,0)))","v":261.96899999999999},{"$f":"ADM!S45-'School Resources'!H45-'School Resources'!F45","v":0},{"$f":"IF(SUM(ADM!N45:R45)=ADM!S45,SUM(ADM!N45:R45),IF(OR(SUM(ADM!F45:O45)=ADM!S45,SUM(ADM!G45:O45)=ADM!S45,SUM(ADM!H45:O45)=ADM!S45,SUM(ADM!I45:O45)=ADM!S45,SUM(ADM!J45:O45)=ADM!S45,SUM(ADM!K45:O45)=ADM!S45,SUM(ADM!L45:O45)=ADM!S45,SUM(ADM!M45:O45)=ADM!S45,SUM(ADM!N45:O45)=ADM!S45),0,SUM(ADM!O45:R45)))","v":0},{"$f":"SUM(ADM!$F45:$R45)","v":261.96899999999999},"F",{"$f":"IF(I45<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F45:J45)=0,SUM(ADM!O45:R45)=0,ADM!K45>0,ADM!N45>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M45:R45)=0,ADM!L45>0),1,0)","v":1},"E",{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!F45/Inputs!$D$80)","v":3.1477500000000003},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!G45/Inputs!$D$81)","v":2.5147499999999998},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!H45/Inputs!$D$82)","v":2.2459583333333333},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!I45/Inputs!$D$83)","v":2.1185833333333335},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!J45/Inputs!$D$84)","v":2.1199375000000003},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(M45=1,ADM!K45/Inputs!$D$95,ADM!K45/Inputs!$D$85))","v":1.9692916666666667},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(N45=1,ADM!L45/Inputs!$D$96,ADM!L45/Inputs!$D$86))","v":2.2567916666666665},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!M45/Inputs!$D$87)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!N45/Inputs!$D$88)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!O45/Inputs!$D$89)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!P45/Inputs!$D$90)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!Q45/Inputs!$D$91)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,ADM!R45/Inputs!$D$92)","v":0},16.3730625,0,{"$f":"IF(SUM(ADM!N45:R45)=ADM!S45,SUM(X45:AB45),IF(OR(SUM(ADM!F45:O45)=ADM!S45,SUM(ADM!G45:O45)=ADM!S45,SUM(ADM!H45:O45)=ADM!S45,SUM(ADM!I45:O45)=ADM!S45,SUM(ADM!J45:O45)=ADM!S45,SUM(ADM!K45:O45)=ADM!S45,SUM(ADM!L45:O45)=ADM!S45,SUM(ADM!M45:O45)=ADM!S45,SUM(ADM!N45:O45)=ADM!S45),SUM(Z45:AB45),SUM(Y45:AB45)))","v":0},16.3730625,{"$f":"Inputs!$D$39*AC45","v":3.2746124999999999},{"$f":"Inputs!$D$40*AD45","v":0},{"$f":"Inputs!$D$41*AE45","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'Voc Ed'!H45)","v":0},3.2746124999999999,{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$72=1,$F45=0,Inputs!$D$74<=$AC45+$AG45),0,IF(AND($F45>0,$F45<=Inputs!$D$104,Inputs!$D$72=2),$F45/Inputs!$D$94-($AC45+$AG45),Inputs!$D$74-($AC45+$AG45)))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$72=1,$G45=0,Inputs!$D$75<=$AD45+$AH45),0,IF(Inputs!$D$72=2,IF(AND($G45>0,$G45<=Inputs!$D$104),$G45/Inputs!$D$94-($AD45+$AH45),Inputs!$D$75-($AD45+$AH45))))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$72=1,$H45=0,Inputs!$D$76<=$AE45+$AI45+AJ45),0,IF(Inputs!$D$72=2,IF(AND($H45>0,$H45<=Inputs!$D$104),$H45/Inputs!$D$94-($AE45+$AI45+$AJ45),Inputs!$D$76-($AE45+$AI45+$AJ45))))","v":0},{"$f":"IF(OR(J45=\"T\",K45=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O45=\"EM\",(AD45+AH45+AJ45)<Inputs!$D$75),Inputs!$D$75-(AD45+AH45+AJ45),IF(AND(O45=\"M\",(AD45+AH45+AJ45)<Inputs!$D$75),Inputs!$D$75-(AD45+AH45+AJ45),IF(AND(OR(O45=\"MH\",O45=\"H\",O45=\"EMH\"),(AD45+AE45+AH45+AI45+AJ45)<Inputs!$D$76),Inputs!$D$76-(AD45+AE45+AH45+AI45+AJ45),0)))),0))","v":0},0,{"$f":"IF($J45=\"T\",$I45/Inputs!$D$93,0)","v":0},{"$f":"IF(L45=1,(I45/7)*1.5,IF($J45=\"T\",0,IF(AND($K45=\"T\",($I45/Inputs!$D$94)>=1),$I45/Inputs!$D$94,IF(AND($K45=\"T\",($I45/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L45","v":0},0,{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$234=0,O45=\"M\",O45=\"H\"), 0,(F45*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$234=0,O45=\"E\",O45=\"H\"), 0,(SUM(F45:G45)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",Inputs!$D$234=0,O45=\"E\",O45=\"M\"), 0,(SUM(F45:H45)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'At-Risk'!T45/100)","v":1.75},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'At-Risk'!U45/100)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'At-Risk'!V45/100)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(AND(O45=\"E\", SUM(AX45:AZ45)<1/Inputs!$D$253*F45),1/Inputs!$D$253*F45-SUM(AX45:AZ45),IF(AND(O45=\"M\", SUM(AX45:AZ45)<1/Inputs!$D$256*SUM(F45:G45)),1/Inputs!$D$256* SUM(F45:G45)-SUM(AX45:AZ45),IF(AND(O45=\"H\",SUM(AX45:AZ45)<1/Inputs!$D$260*SUM(F45:H45)),1/Inputs!$D$260*SUM(F45:H45)-SUM(AX45:AZ45),0))))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'At-Risk'!AJ45/100)","v":0.49},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F45:$R45)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F45:$K45)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J45:$K45)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L45:$N45)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O45:$R45)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F45:$R45)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F45:$K45)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J45:$K45)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L45:$N45)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O45:$R45)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",F45=0,Inputs!$D$247=0,O45=\"M\",O45=\"H\"),0,1/Inputs!$D$253*F45)","v":0.90961458333333323},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",G45=0,Inputs!$D$247=0,O45=\"H\",O45=\"E\"),0,IF(SUM(F45:G45)<Inputs!$D$254,1/Inputs!$D$254*SUM(F45:G45),IF(SUM(F45:G45)>Inputs!$D$257,1/Inputs!$D$257*SUM(F45:G45),1)))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",H45=0,Inputs!$D$247=0,O45=\"E\",O45=\"M\"),0,IF(SUM(F45:H45)<Inputs!$D$258,1/Inputs!$D$258*SUM(F45:H45),IF(SUM(F45:H45)>Inputs!$D$261,1/Inputs!$D$261*SUM(F45:H45),1)))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",G45=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G45)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",H45=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H45)","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,'At-Risk'!S45/100)","v":1.75},{"$f":"IF(OR($J45=\"T\",$K45=\"T\"),0,IF(AND(O45=\"E\",'At-Risk'!S45/100<1/Inputs!$D$253*F45),1/Inputs!$D$253*F45-'At-Risk'!S45/100,IF(AND(O45=\"M\",'At-Risk'!S45/100<1/Inputs!$D$256*SUM(F45:G45)),1/Inputs!$D$256* SUM(F45:G45)-'At-Risk'!S45/100,IF(AND(O45=\"H\",'At-Risk'!S45/100<1/Inputs!$D$260*SUM(F45:H45)),1/Inputs!$D$260*SUM(F45:H45)-'At-Risk'!S45/100,0))))","v":0},0,{"$f":"IF(OR(J45=\"T\",K45=\"T\"),0,IF(O45=\"E\",2/Inputs!$D$253*F45,IF(O45=\"M\",2/Inputs!$D$256*SUM(F45:G45),IF(O45=\"H\",5/Inputs!$D$261*SUM(F45:H45),0))))","v":1.8192291666666665},6.7188437499999996,{"$f":"IF(OR($J45=\"T\",$K45=\"T\",F45=0,O45=\"M\",O45=\"H\"),0,IF(F45<Inputs!$D$251,1/Inputs!$D$251*F45,1))","v":1},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",G45=0,O45=\"E\",O45=\"H\"),0,IF(SUM(F45:G45)<Inputs!$D$254,1/Inputs!$D$254*SUM(F45:G45),1))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",H45=0,O45=\"E\",O45=\"M\"),0,IF(SUM(F45:H45)<Inputs!$D$258,1/Inputs!$D$258*SUM(F45:H45),1))","v":0},0,{"$f":"IF(OR($J45=\"T\",$K45=\"T\",F45=0),0,IF(AND(O45=\"E\",F45>Inputs!$D$253),(F45-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",G45=0),0,IF(AND(O45=\"M\",SUM(F45:G45)>Inputs!$D$256),(SUM(F45:G45)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",H45=0),0,IF(AND(O45=\"H\",SUM(F45:H45)>Inputs!$D$260),(SUM(F45:H45)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K45=\"T\",$J45=\"T\",O45=\"M\",O45=\"H\"),0,IF(F45<Inputs!$D$251,1/Inputs!$D$251*F45,IF(F45>Inputs!$D$253,1/Inputs!$D$253*F45,1)))","v":1},{"$f":"IF(OR($K45=\"T\",$J45=\"T\",O45=\"E\",O45=\"H\"),0,IF(SUM(F45:G45)<Inputs!$D$254,1/Inputs!$D$254*SUM(F45:G45),IF(SUM(F45:G45)>Inputs!$D$256,1/Inputs!$D$256*SUM(F45:G45),1)))","v":0},{"$f":"IF(OR($K45=\"T\",$J45=\"T\",O45=\"E\",O45=\"M\"),0,IF(SUM(F45:H45)<Inputs!$D$258,1/Inputs!$D$258*SUM(F45:H45),IF(SUM(F45:H45)>Inputs!$D$261,1/Inputs!$D$261*SUM(F45:H45),1)))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",F45=0,O45=\"M\",O45=\"H\"),0,1/Inputs!$D$253*F45)","v":0.90961458333333323},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",G45=0,O45=\"E\",O45=\"H\"),0,1/Inputs!$D$256*SUM(F45:G45))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",H45=0,O45=\"E\",O45=\"M\"),0,4/Inputs!$D$261*SUM(F45:H45))","v":0},2.9096145833333331,244333.28519377013,195198.83375142032,174334.8035872156,164447.75658489444,164552.8691225377,152859.50358871624,175175.70388836166,0,0,0,0,0,0,1270902.7557169159,0,0,1270902.7557169159,254180.5511433832,0,0,0,254180.5511433832,0,0,0,0,0,0,0,0,0,0,0,0,135837.74095436349,0,0,0,38034.567467221779,0,0,70605.708650939778,0,0,0,0,135837.74095436349,0,0,67484.69270471757,{"$f":"0.05*($AF45+AK45+AP45+AT45+SUM(AU45:BD45))*175*Inputs!$D$228*(1+0.0765)","v":20675.176713009943},468475.62744461605,124190.26468005283,0,0,0,0,0,0,55561.249482543433,0,0,41631.769411234338,0,0,221383.28357383059,{"$f":"Inputs!$D$152*F45+Inputs!$D$153*G45+Inputs!$D$154*H45","v":88003.773839711372},{"$f":"Inputs!$D$155*I45","v":77042.208425002071},{"$f":"'Voc Ed'!L45","v":0},{"$f":"Inputs!$D$156*$I45","v":7704.2208425002063},{"$f":"Inputs!$D$157*$I45","v":30816.883370000825},{"$f":"Inputs!$D$158*$I45","v":9875.1058682263319},{"$f":"IF(Inputs!$D$100=1,0,Activities!R45)","v":31110.859445707469},244553.05179114826,2459495.2696698941]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!X10","v":"0301014"},{"$f":"'School Reference Sheet'!Y10","v":"Recluse School"},{"$f":"'School Reference Sheet'!Z10","v":"K-8"},{"$f":"IF(M46=1,SUM(ADM!F46:J46),IF(N46=1,SUM(ADM!F46:L46),SUM(ADM!F46:K46,0)))","v":22.713999999999999},{"$f":"ADM!S46-'School Resources'!H46-'School Resources'!F46","v":5.987999999999996},{"$f":"IF(SUM(ADM!N46:R46)=ADM!S46,SUM(ADM!N46:R46),IF(OR(SUM(ADM!F46:O46)=ADM!S46,SUM(ADM!G46:O46)=ADM!S46,SUM(ADM!H46:O46)=ADM!S46,SUM(ADM!I46:O46)=ADM!S46,SUM(ADM!J46:O46)=ADM!S46,SUM(ADM!K46:O46)=ADM!S46,SUM(ADM!L46:O46)=ADM!S46,SUM(ADM!M46:O46)=ADM!S46,SUM(ADM!N46:O46)=ADM!S46),0,SUM(ADM!O46:R46)))","v":0},{"$f":"SUM(ADM!$F46:$R46)","v":28.701999999999995},"F",{"$f":"IF(I46<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F46:J46)=0,SUM(ADM!O46:R46)=0,ADM!K46>0,ADM!N46>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M46:R46)=0,ADM!L46>0),1,0)","v":0},"M",{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!F46/Inputs!$D$80)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!G46/Inputs!$D$81)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!H46/Inputs!$D$82)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!I46/Inputs!$D$83)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!J46/Inputs!$D$84)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(M46=1,ADM!K46/Inputs!$D$95,ADM!K46/Inputs!$D$85))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(N46=1,ADM!L46/Inputs!$D$96,ADM!L46/Inputs!$D$86))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!M46/Inputs!$D$87)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!N46/Inputs!$D$88)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!O46/Inputs!$D$89)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!P46/Inputs!$D$90)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!Q46/Inputs!$D$91)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,ADM!R46/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N46:R46)=ADM!S46,SUM(X46:AB46),IF(OR(SUM(ADM!F46:O46)=ADM!S46,SUM(ADM!G46:O46)=ADM!S46,SUM(ADM!H46:O46)=ADM!S46,SUM(ADM!I46:O46)=ADM!S46,SUM(ADM!J46:O46)=ADM!S46,SUM(ADM!K46:O46)=ADM!S46,SUM(ADM!L46:O46)=ADM!S46,SUM(ADM!M46:O46)=ADM!S46,SUM(ADM!N46:O46)=ADM!S46),SUM(Z46:AB46),SUM(Y46:AB46)))","v":0},0,{"$f":"Inputs!$D$39*AC46","v":0},{"$f":"Inputs!$D$40*AD46","v":0},{"$f":"Inputs!$D$41*AE46","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'Voc Ed'!H46)","v":0},0,{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$72=1,$F46=0,Inputs!$D$74<=$AC46+$AG46),0,IF(AND($F46>0,$F46<=Inputs!$D$104,Inputs!$D$72=2),$F46/Inputs!$D$94-($AC46+$AG46),Inputs!$D$74-($AC46+$AG46)))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$72=1,$G46=0,Inputs!$D$75<=$AD46+$AH46),0,IF(Inputs!$D$72=2,IF(AND($G46>0,$G46<=Inputs!$D$104),$G46/Inputs!$D$94-($AD46+$AH46),Inputs!$D$75-($AD46+$AH46))))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$72=1,$H46=0,Inputs!$D$76<=$AE46+$AI46+AJ46),0,IF(Inputs!$D$72=2,IF(AND($H46>0,$H46<=Inputs!$D$104),$H46/Inputs!$D$94-($AE46+$AI46+$AJ46),Inputs!$D$76-($AE46+$AI46+$AJ46))))","v":0},{"$f":"IF(OR(J46=\"T\",K46=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O46=\"EM\",(AD46+AH46+AJ46)<Inputs!$D$75),Inputs!$D$75-(AD46+AH46+AJ46),IF(AND(O46=\"M\",(AD46+AH46+AJ46)<Inputs!$D$75),Inputs!$D$75-(AD46+AH46+AJ46),IF(AND(OR(O46=\"MH\",O46=\"H\",O46=\"EMH\"),(AD46+AE46+AH46+AI46+AJ46)<Inputs!$D$76),Inputs!$D$76-(AD46+AE46+AH46+AI46+AJ46),0)))),0))","v":0},0,{"$f":"IF($J46=\"T\",$I46/Inputs!$D$93,0)","v":0},{"$f":"IF(L46=1,(I46/7)*1.5,IF($J46=\"T\",0,IF(AND($K46=\"T\",($I46/Inputs!$D$94)>=1),$I46/Inputs!$D$94,IF(AND($K46=\"T\",($I46/Inputs!$D$94)<1),1,0))))","v":4.1002857142857136},{"$f":"'Small District Adjustment'!L46","v":0},4.1002857142857136,{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$234=0,O46=\"M\",O46=\"H\"), 0,(F46*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$234=0,O46=\"E\",O46=\"H\"), 0,(SUM(F46:G46)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",Inputs!$D$234=0,O46=\"E\",O46=\"M\"), 0,(SUM(F46:H46)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'At-Risk'!T46/100)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'At-Risk'!U46/100)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'At-Risk'!V46/100)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(AND(O46=\"E\", SUM(AX46:AZ46)<1/Inputs!$D$253*F46),1/Inputs!$D$253*F46-SUM(AX46:AZ46),IF(AND(O46=\"M\", SUM(AX46:AZ46)<1/Inputs!$D$256*SUM(F46:G46)),1/Inputs!$D$256* SUM(F46:G46)-SUM(AX46:AZ46),IF(AND(O46=\"H\",SUM(AX46:AZ46)<1/Inputs!$D$260*SUM(F46:H46)),1/Inputs!$D$260*SUM(F46:H46)-SUM(AX46:AZ46),0))))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'At-Risk'!AJ46/100)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F46:$R46)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F46:$K46)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J46:$K46)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L46:$N46)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O46:$R46)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F46:$R46)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F46:$K46)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J46:$K46)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L46:$N46)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O46:$R46)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",F46=0,Inputs!$D$247=0,O46=\"M\",O46=\"H\"),0,1/Inputs!$D$253*F46)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",G46=0,Inputs!$D$247=0,O46=\"H\",O46=\"E\"),0,IF(SUM(F46:G46)<Inputs!$D$254,1/Inputs!$D$254*SUM(F46:G46),IF(SUM(F46:G46)>Inputs!$D$257,1/Inputs!$D$257*SUM(F46:G46),1)))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",H46=0,Inputs!$D$247=0,O46=\"E\",O46=\"M\"),0,IF(SUM(F46:H46)<Inputs!$D$258,1/Inputs!$D$258*SUM(F46:H46),IF(SUM(F46:H46)>Inputs!$D$261,1/Inputs!$D$261*SUM(F46:H46),1)))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",G46=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G46)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",H46=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H46)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,'At-Risk'!S46/100)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\"),0,IF(AND(O46=\"E\",'At-Risk'!S46/100<1/Inputs!$D$253*F46),1/Inputs!$D$253*F46-'At-Risk'!S46/100,IF(AND(O46=\"M\",'At-Risk'!S46/100<1/Inputs!$D$256*SUM(F46:G46)),1/Inputs!$D$256* SUM(F46:G46)-'At-Risk'!S46/100,IF(AND(O46=\"H\",'At-Risk'!S46/100<1/Inputs!$D$260*SUM(F46:H46)),1/Inputs!$D$260*SUM(F46:H46)-'At-Risk'!S46/100,0))))","v":0},0,{"$f":"IF(OR(J46=\"T\",K46=\"T\"),0,IF(O46=\"E\",2/Inputs!$D$253*F46,IF(O46=\"M\",2/Inputs!$D$256*SUM(F46:G46),IF(O46=\"H\",5/Inputs!$D$261*SUM(F46:H46),0))))","v":0},0,{"$f":"IF(OR($J46=\"T\",$K46=\"T\",F46=0,O46=\"M\",O46=\"H\"),0,IF(F46<Inputs!$D$251,1/Inputs!$D$251*F46,1))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",G46=0,O46=\"E\",O46=\"H\"),0,IF(SUM(F46:G46)<Inputs!$D$254,1/Inputs!$D$254*SUM(F46:G46),1))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",H46=0,O46=\"E\",O46=\"M\"),0,IF(SUM(F46:H46)<Inputs!$D$258,1/Inputs!$D$258*SUM(F46:H46),1))","v":0},1,{"$f":"IF(OR($J46=\"T\",$K46=\"T\",F46=0),0,IF(AND(O46=\"E\",F46>Inputs!$D$253),(F46-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",G46=0),0,IF(AND(O46=\"M\",SUM(F46:G46)>Inputs!$D$256),(SUM(F46:G46)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",H46=0),0,IF(AND(O46=\"H\",SUM(F46:H46)>Inputs!$D$260),(SUM(F46:H46)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K46=\"T\",$J46=\"T\",O46=\"M\",O46=\"H\"),0,IF(F46<Inputs!$D$251,1/Inputs!$D$251*F46,IF(F46>Inputs!$D$253,1/Inputs!$D$253*F46,1)))","v":0},{"$f":"IF(OR($K46=\"T\",$J46=\"T\",O46=\"E\",O46=\"H\"),0,IF(SUM(F46:G46)<Inputs!$D$254,1/Inputs!$D$254*SUM(F46:G46),IF(SUM(F46:G46)>Inputs!$D$256,1/Inputs!$D$256*SUM(F46:G46),1)))","v":0},{"$f":"IF(OR($K46=\"T\",$J46=\"T\",O46=\"E\",O46=\"M\"),0,IF(SUM(F46:H46)<Inputs!$D$258,1/Inputs!$D$258*SUM(F46:H46),IF(SUM(F46:H46)>Inputs!$D$261,1/Inputs!$D$261*SUM(F46:H46),1)))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",F46=0,O46=\"M\",O46=\"H\"),0,1/Inputs!$D$253*F46)","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",G46=0,O46=\"E\",O46=\"H\"),0,1/Inputs!$D$256*SUM(F46:G46))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",H46=0,O46=\"E\",O46=\"M\"),0,4/Inputs!$D$261*SUM(F46:H46))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318270.59925486858,0,318270.59925486858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF46+AK46+AP46+AT46+SUM(AU46:BD46))*175*Inputs!$D$228*(1+0.0765)","v":3873.1446677953377},3873.1446677953377,0,0,0,106848.21004022106,0,0,0,0,0,0,0,0,0,106848.21004022106,{"$f":"Inputs!$D$152*F46+Inputs!$D$153*G46+Inputs!$D$154*H46","v":9641.9206728559311},{"$f":"Inputs!$D$155*I46","v":8440.9432650978124},{"$f":"'Voc Ed'!L46","v":0},{"$f":"Inputs!$D$156*$I46","v":844.09432650978124},{"$f":"Inputs!$D$157*$I46","v":3376.377306039125},{"$f":"Inputs!$D$158*$I46","v":1081.9420947892008},{"$f":"IF(Inputs!$D$100=1,0,Activities!R46)","v":4486.6915520027096},27871.969217294558,456863.9231801795]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AA10","v":"0301015"},{"$f":"'School Reference Sheet'!AB10","v":"Rozet Elementary"},{"$f":"'School Reference Sheet'!AC10","v":"P-6"},{"$f":"IF(M47=1,SUM(ADM!F47:J47),IF(N47=1,SUM(ADM!F47:L47),SUM(ADM!F47:K47,0)))","v":342.91033333333337},{"$f":"ADM!S47-'School Resources'!H47-'School Resources'!F47","v":0},{"$f":"IF(SUM(ADM!N47:R47)=ADM!S47,SUM(ADM!N47:R47),IF(OR(SUM(ADM!F47:O47)=ADM!S47,SUM(ADM!G47:O47)=ADM!S47,SUM(ADM!H47:O47)=ADM!S47,SUM(ADM!I47:O47)=ADM!S47,SUM(ADM!J47:O47)=ADM!S47,SUM(ADM!K47:O47)=ADM!S47,SUM(ADM!L47:O47)=ADM!S47,SUM(ADM!M47:O47)=ADM!S47,SUM(ADM!N47:O47)=ADM!S47),0,SUM(ADM!O47:R47)))","v":0},{"$f":"SUM(ADM!$F47:$R47)","v":342.91033333333337},"F",{"$f":"IF(I47<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F47:J47)=0,SUM(ADM!O47:R47)=0,ADM!K47>0,ADM!N47>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M47:R47)=0,ADM!L47>0),1,0)","v":1},"E",{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!F47/Inputs!$D$80)","v":3.5345208333333331},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!G47/Inputs!$D$81)","v":3.0797500000000002},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!H47/Inputs!$D$82)","v":2.9368958333333333},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!I47/Inputs!$D$83)","v":3.027625},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!J47/Inputs!$D$84)","v":2.9245208333333337},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(M47=1,ADM!K47/Inputs!$D$95,ADM!K47/Inputs!$D$85))","v":2.9946458333333332},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(N47=1,ADM!L47/Inputs!$D$96,ADM!L47/Inputs!$D$86))","v":2.9339375000000003},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!M47/Inputs!$D$87)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!N47/Inputs!$D$88)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!O47/Inputs!$D$89)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!P47/Inputs!$D$90)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!Q47/Inputs!$D$91)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,ADM!R47/Inputs!$D$92)","v":0},21.431895833333336,0,{"$f":"IF(SUM(ADM!N47:R47)=ADM!S47,SUM(X47:AB47),IF(OR(SUM(ADM!F47:O47)=ADM!S47,SUM(ADM!G47:O47)=ADM!S47,SUM(ADM!H47:O47)=ADM!S47,SUM(ADM!I47:O47)=ADM!S47,SUM(ADM!J47:O47)=ADM!S47,SUM(ADM!K47:O47)=ADM!S47,SUM(ADM!L47:O47)=ADM!S47,SUM(ADM!M47:O47)=ADM!S47,SUM(ADM!N47:O47)=ADM!S47),SUM(Z47:AB47),SUM(Y47:AB47)))","v":0},21.431895833333336,{"$f":"Inputs!$D$39*AC47","v":4.2863791666666673},{"$f":"Inputs!$D$40*AD47","v":0},{"$f":"Inputs!$D$41*AE47","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'Voc Ed'!H47)","v":0},4.2863791666666673,{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$72=1,$F47=0,Inputs!$D$74<=$AC47+$AG47),0,IF(AND($F47>0,$F47<=Inputs!$D$104,Inputs!$D$72=2),$F47/Inputs!$D$94-($AC47+$AG47),Inputs!$D$74-($AC47+$AG47)))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$72=1,$G47=0,Inputs!$D$75<=$AD47+$AH47),0,IF(Inputs!$D$72=2,IF(AND($G47>0,$G47<=Inputs!$D$104),$G47/Inputs!$D$94-($AD47+$AH47),Inputs!$D$75-($AD47+$AH47))))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$72=1,$H47=0,Inputs!$D$76<=$AE47+$AI47+AJ47),0,IF(Inputs!$D$72=2,IF(AND($H47>0,$H47<=Inputs!$D$104),$H47/Inputs!$D$94-($AE47+$AI47+$AJ47),Inputs!$D$76-($AE47+$AI47+$AJ47))))","v":0},{"$f":"IF(OR(J47=\"T\",K47=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O47=\"EM\",(AD47+AH47+AJ47)<Inputs!$D$75),Inputs!$D$75-(AD47+AH47+AJ47),IF(AND(O47=\"M\",(AD47+AH47+AJ47)<Inputs!$D$75),Inputs!$D$75-(AD47+AH47+AJ47),IF(AND(OR(O47=\"MH\",O47=\"H\",O47=\"EMH\"),(AD47+AE47+AH47+AI47+AJ47)<Inputs!$D$76),Inputs!$D$76-(AD47+AE47+AH47+AI47+AJ47),0)))),0))","v":0},0,{"$f":"IF($J47=\"T\",$I47/Inputs!$D$93,0)","v":0},{"$f":"IF(L47=1,(I47/7)*1.5,IF($J47=\"T\",0,IF(AND($K47=\"T\",($I47/Inputs!$D$94)>=1),$I47/Inputs!$D$94,IF(AND($K47=\"T\",($I47/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L47","v":0},0,{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$234=0,O47=\"M\",O47=\"H\"), 0,(F47*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$234=0,O47=\"E\",O47=\"H\"), 0,(SUM(F47:G47)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",Inputs!$D$234=0,O47=\"E\",O47=\"M\"), 0,(SUM(F47:H47)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'At-Risk'!T47/100)","v":1.1299999999999999},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'At-Risk'!U47/100)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'At-Risk'!V47/100)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(AND(O47=\"E\", SUM(AX47:AZ47)<1/Inputs!$D$253*F47),1/Inputs!$D$253*F47-SUM(AX47:AZ47),IF(AND(O47=\"M\", SUM(AX47:AZ47)<1/Inputs!$D$256*SUM(F47:G47)),1/Inputs!$D$256* SUM(F47:G47)-SUM(AX47:AZ47),IF(AND(O47=\"H\",SUM(AX47:AZ47)<1/Inputs!$D$260*SUM(F47:H47)),1/Inputs!$D$260*SUM(F47:H47)-SUM(AX47:AZ47),0))))","v":6.0660879629629738E-2},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'At-Risk'!AJ47/100)","v":0.03},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F47:$R47)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F47:$K47)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J47:$K47)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L47:$N47)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O47:$R47)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F47:$R47)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F47:$K47)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J47:$K47)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L47:$N47)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O47:$R47)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",F47=0,Inputs!$D$247=0,O47=\"M\",O47=\"H\"),0,1/Inputs!$D$253*F47)","v":1.1906608796296296},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",G47=0,Inputs!$D$247=0,O47=\"H\",O47=\"E\"),0,IF(SUM(F47:G47)<Inputs!$D$254,1/Inputs!$D$254*SUM(F47:G47),IF(SUM(F47:G47)>Inputs!$D$257,1/Inputs!$D$257*SUM(F47:G47),1)))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",H47=0,Inputs!$D$247=0,O47=\"E\",O47=\"M\"),0,IF(SUM(F47:H47)<Inputs!$D$258,1/Inputs!$D$258*SUM(F47:H47),IF(SUM(F47:H47)>Inputs!$D$261,1/Inputs!$D$261*SUM(F47:H47),1)))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",G47=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G47)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",H47=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H47)","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,'At-Risk'!S47/100)","v":1.1299999999999999},{"$f":"IF(OR($J47=\"T\",$K47=\"T\"),0,IF(AND(O47=\"E\",'At-Risk'!S47/100<1/Inputs!$D$253*F47),1/Inputs!$D$253*F47-'At-Risk'!S47/100,IF(AND(O47=\"M\",'At-Risk'!S47/100<1/Inputs!$D$256*SUM(F47:G47)),1/Inputs!$D$256* SUM(F47:G47)-'At-Risk'!S47/100,IF(AND(O47=\"H\",'At-Risk'!S47/100<1/Inputs!$D$260*SUM(F47:H47)),1/Inputs!$D$260*SUM(F47:H47)-'At-Risk'!S47/100,0))))","v":6.0660879629629738E-2},0,{"$f":"IF(OR(J47=\"T\",K47=\"T\"),0,IF(O47=\"E\",2/Inputs!$D$253*F47,IF(O47=\"M\",2/Inputs!$D$256*SUM(F47:G47),IF(O47=\"H\",5/Inputs!$D$261*SUM(F47:H47),0))))","v":2.3813217592592593},5.9833043981481477,{"$f":"IF(OR($J47=\"T\",$K47=\"T\",F47=0,O47=\"M\",O47=\"H\"),0,IF(F47<Inputs!$D$251,1/Inputs!$D$251*F47,1))","v":1},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",G47=0,O47=\"E\",O47=\"H\"),0,IF(SUM(F47:G47)<Inputs!$D$254,1/Inputs!$D$254*SUM(F47:G47),1))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",H47=0,O47=\"E\",O47=\"M\"),0,IF(SUM(F47:H47)<Inputs!$D$258,1/Inputs!$D$258*SUM(F47:H47),1))","v":0},0,{"$f":"IF(OR($J47=\"T\",$K47=\"T\",F47=0),0,IF(AND(O47=\"E\",F47>Inputs!$D$253),(F47-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.19066087962962974},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",G47=0),0,IF(AND(O47=\"M\",SUM(F47:G47)>Inputs!$D$256),(SUM(F47:G47)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",H47=0),0,IF(AND(O47=\"H\",SUM(F47:H47)>Inputs!$D$260),(SUM(F47:H47)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K47=\"T\",$J47=\"T\",O47=\"M\",O47=\"H\"),0,IF(F47<Inputs!$D$251,1/Inputs!$D$251*F47,IF(F47>Inputs!$D$253,1/Inputs!$D$253*F47,1)))","v":1.1906608796296296},{"$f":"IF(OR($K47=\"T\",$J47=\"T\",O47=\"E\",O47=\"H\"),0,IF(SUM(F47:G47)<Inputs!$D$254,1/Inputs!$D$254*SUM(F47:G47),IF(SUM(F47:G47)>Inputs!$D$256,1/Inputs!$D$256*SUM(F47:G47),1)))","v":0},{"$f":"IF(OR($K47=\"T\",$J47=\"T\",O47=\"E\",O47=\"M\"),0,IF(SUM(F47:H47)<Inputs!$D$258,1/Inputs!$D$258*SUM(F47:H47),IF(SUM(F47:H47)>Inputs!$D$261,1/Inputs!$D$261*SUM(F47:H47),1)))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",F47=0,O47=\"M\",O47=\"H\"),0,1/Inputs!$D$253*F47)","v":1.1906608796296296},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",G47=0,O47=\"E\",O47=\"H\"),0,1/Inputs!$D$256*SUM(F47:G47))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",H47=0,O47=\"E\",O47=\"M\"),0,4/Inputs!$D$261*SUM(F47:H47))","v":0},3.5719826388888896,274355.04306064814,239055.01868811485,227966.45452473304,235008.99454683129,227005.88764227007,232449.09997622704,227736.82405788163,0,0,0,0,0,0,1663577.3224967062,0,0,1663577.3224967062,332715.46449934127,0,0,0,332715.46449934127,0,0,0,0,0,0,0,0,0,0,0,0,87712.369873388991,0,0,4708.5924875391256,2328.6469877890881,0,0,92420.962360928112,0,0,0,0,87712.369873388991,4708.5924875391256,0,88335.6369275459,{"$f":"0.05*($AF47+AK47+AP47+AT47+SUM(AU47:BD47))*175*Inputs!$D$228*(1+0.0765)","v":25446.61595038242},393373.78694850177,124190.26468005283,0,0,0,20371.773713119983,0,0,66154.606182206466,0,0,54494.859796627999,0,0,265211.50437200727,{"$f":"Inputs!$D$152*F47+Inputs!$D$153*G47+Inputs!$D$154*H47","v":115194.55898204257},{"$f":"Inputs!$D$155*I47","v":100846.16642333101},{"$f":"'Voc Ed'!L47","v":0},{"$f":"Inputs!$D$156*$I47","v":10084.616642333101},{"$f":"Inputs!$D$157*$I47","v":40338.466569332406},{"$f":"Inputs!$D$158*$I47","v":12926.246406923903},{"$f":"IF(Inputs!$D$100=1,0,Activities!R47)","v":38817.01254850738},318207.06757247041,2973085.1458890266]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AD10","v":"0301017"},{"$f":"'School Reference Sheet'!AE10","v":"Prairie Wind Elementary"},{"$f":"'School Reference Sheet'!AF10","v":"K-6"},{"$f":"IF(M48=1,SUM(ADM!F48:J48),IF(N48=1,SUM(ADM!F48:L48),SUM(ADM!F48:K48,0)))","v":462.63400000000001},{"$f":"ADM!S48-'School Resources'!H48-'School Resources'!F48","v":0},{"$f":"IF(SUM(ADM!N48:R48)=ADM!S48,SUM(ADM!N48:R48),IF(OR(SUM(ADM!F48:O48)=ADM!S48,SUM(ADM!G48:O48)=ADM!S48,SUM(ADM!H48:O48)=ADM!S48,SUM(ADM!I48:O48)=ADM!S48,SUM(ADM!J48:O48)=ADM!S48,SUM(ADM!K48:O48)=ADM!S48,SUM(ADM!L48:O48)=ADM!S48,SUM(ADM!M48:O48)=ADM!S48,SUM(ADM!N48:O48)=ADM!S48),0,SUM(ADM!O48:R48)))","v":0},{"$f":"SUM(ADM!$F48:$R48)","v":462.63400000000001},"F",{"$f":"IF(I48<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F48:J48)=0,SUM(ADM!O48:R48)=0,ADM!K48>0,ADM!N48>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M48:R48)=0,ADM!L48>0),1,0)","v":1},"E",{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!F48/Inputs!$D$80)","v":4.7839375000000004},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!G48/Inputs!$D$81)","v":3.9421249999999999},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!H48/Inputs!$D$82)","v":4.0989374999999999},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!I48/Inputs!$D$83)","v":4.7996249999999998},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!J48/Inputs!$D$84)","v":3.8406875},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(M48=1,ADM!K48/Inputs!$D$95,ADM!K48/Inputs!$D$85))","v":3.2643125},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(N48=1,ADM!L48/Inputs!$D$96,ADM!L48/Inputs!$D$86))","v":4.1849999999999996},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!M48/Inputs!$D$87)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!N48/Inputs!$D$88)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!O48/Inputs!$D$89)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!P48/Inputs!$D$90)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!Q48/Inputs!$D$91)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,ADM!R48/Inputs!$D$92)","v":0},28.914625000000001,0,{"$f":"IF(SUM(ADM!N48:R48)=ADM!S48,SUM(X48:AB48),IF(OR(SUM(ADM!F48:O48)=ADM!S48,SUM(ADM!G48:O48)=ADM!S48,SUM(ADM!H48:O48)=ADM!S48,SUM(ADM!I48:O48)=ADM!S48,SUM(ADM!J48:O48)=ADM!S48,SUM(ADM!K48:O48)=ADM!S48,SUM(ADM!L48:O48)=ADM!S48,SUM(ADM!M48:O48)=ADM!S48,SUM(ADM!N48:O48)=ADM!S48),SUM(Z48:AB48),SUM(Y48:AB48)))","v":0},28.914625000000001,{"$f":"Inputs!$D$39*AC48","v":5.7829250000000005},{"$f":"Inputs!$D$40*AD48","v":0},{"$f":"Inputs!$D$41*AE48","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'Voc Ed'!H48)","v":0},5.7829250000000005,{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$72=1,$F48=0,Inputs!$D$74<=$AC48+$AG48),0,IF(AND($F48>0,$F48<=Inputs!$D$104,Inputs!$D$72=2),$F48/Inputs!$D$94-($AC48+$AG48),Inputs!$D$74-($AC48+$AG48)))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$72=1,$G48=0,Inputs!$D$75<=$AD48+$AH48),0,IF(Inputs!$D$72=2,IF(AND($G48>0,$G48<=Inputs!$D$104),$G48/Inputs!$D$94-($AD48+$AH48),Inputs!$D$75-($AD48+$AH48))))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$72=1,$H48=0,Inputs!$D$76<=$AE48+$AI48+AJ48),0,IF(Inputs!$D$72=2,IF(AND($H48>0,$H48<=Inputs!$D$104),$H48/Inputs!$D$94-($AE48+$AI48+$AJ48),Inputs!$D$76-($AE48+$AI48+$AJ48))))","v":0},{"$f":"IF(OR(J48=\"T\",K48=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O48=\"EM\",(AD48+AH48+AJ48)<Inputs!$D$75),Inputs!$D$75-(AD48+AH48+AJ48),IF(AND(O48=\"M\",(AD48+AH48+AJ48)<Inputs!$D$75),Inputs!$D$75-(AD48+AH48+AJ48),IF(AND(OR(O48=\"MH\",O48=\"H\",O48=\"EMH\"),(AD48+AE48+AH48+AI48+AJ48)<Inputs!$D$76),Inputs!$D$76-(AD48+AE48+AH48+AI48+AJ48),0)))),0))","v":0},0,{"$f":"IF($J48=\"T\",$I48/Inputs!$D$93,0)","v":0},{"$f":"IF(L48=1,(I48/7)*1.5,IF($J48=\"T\",0,IF(AND($K48=\"T\",($I48/Inputs!$D$94)>=1),$I48/Inputs!$D$94,IF(AND($K48=\"T\",($I48/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L48","v":0},0,{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$234=0,O48=\"M\",O48=\"H\"), 0,(F48*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$234=0,O48=\"E\",O48=\"H\"), 0,(SUM(F48:G48)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",Inputs!$D$234=0,O48=\"E\",O48=\"M\"), 0,(SUM(F48:H48)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'At-Risk'!T48/100)","v":1.62},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'At-Risk'!U48/100)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'At-Risk'!V48/100)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(AND(O48=\"E\", SUM(AX48:AZ48)<1/Inputs!$D$253*F48),1/Inputs!$D$253*F48-SUM(AX48:AZ48),IF(AND(O48=\"M\", SUM(AX48:AZ48)<1/Inputs!$D$256*SUM(F48:G48)),1/Inputs!$D$256* SUM(F48:G48)-SUM(AX48:AZ48),IF(AND(O48=\"H\",SUM(AX48:AZ48)<1/Inputs!$D$260*SUM(F48:H48)),1/Inputs!$D$260*SUM(F48:H48)-SUM(AX48:AZ48),0))))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'At-Risk'!AJ48/100)","v":0.11},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F48:$R48)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F48:$K48)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J48:$K48)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L48:$N48)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O48:$R48)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F48:$R48)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F48:$K48)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J48:$K48)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L48:$N48)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O48:$R48)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",F48=0,Inputs!$D$247=0,O48=\"M\",O48=\"H\"),0,1/Inputs!$D$253*F48)","v":1.6063680555555555},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",G48=0,Inputs!$D$247=0,O48=\"H\",O48=\"E\"),0,IF(SUM(F48:G48)<Inputs!$D$254,1/Inputs!$D$254*SUM(F48:G48),IF(SUM(F48:G48)>Inputs!$D$257,1/Inputs!$D$257*SUM(F48:G48),1)))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",H48=0,Inputs!$D$247=0,O48=\"E\",O48=\"M\"),0,IF(SUM(F48:H48)<Inputs!$D$258,1/Inputs!$D$258*SUM(F48:H48),IF(SUM(F48:H48)>Inputs!$D$261,1/Inputs!$D$261*SUM(F48:H48),1)))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",G48=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G48)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",H48=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H48)","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,'At-Risk'!S48/100)","v":1.62},{"$f":"IF(OR($J48=\"T\",$K48=\"T\"),0,IF(AND(O48=\"E\",'At-Risk'!S48/100<1/Inputs!$D$253*F48),1/Inputs!$D$253*F48-'At-Risk'!S48/100,IF(AND(O48=\"M\",'At-Risk'!S48/100<1/Inputs!$D$256*SUM(F48:G48)),1/Inputs!$D$256* SUM(F48:G48)-'At-Risk'!S48/100,IF(AND(O48=\"H\",'At-Risk'!S48/100<1/Inputs!$D$260*SUM(F48:H48)),1/Inputs!$D$260*SUM(F48:H48)-'At-Risk'!S48/100,0))))","v":0},0,{"$f":"IF(OR(J48=\"T\",K48=\"T\"),0,IF(O48=\"E\",2/Inputs!$D$253*F48,IF(O48=\"M\",2/Inputs!$D$256*SUM(F48:G48),IF(O48=\"H\",5/Inputs!$D$261*SUM(F48:H48),0))))","v":3.212736111111111},8.1691041666666671,{"$f":"IF(OR($J48=\"T\",$K48=\"T\",F48=0,O48=\"M\",O48=\"H\"),0,IF(F48<Inputs!$D$251,1/Inputs!$D$251*F48,1))","v":1},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",G48=0,O48=\"E\",O48=\"H\"),0,IF(SUM(F48:G48)<Inputs!$D$254,1/Inputs!$D$254*SUM(F48:G48),1))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",H48=0,O48=\"E\",O48=\"M\"),0,IF(SUM(F48:H48)<Inputs!$D$258,1/Inputs!$D$258*SUM(F48:H48),1))","v":0},0,{"$f":"IF(OR($J48=\"T\",$K48=\"T\",F48=0),0,IF(AND(O48=\"E\",F48>Inputs!$D$253),(F48-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.60636805555555562},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",G48=0),0,IF(AND(O48=\"M\",SUM(F48:G48)>Inputs!$D$256),(SUM(F48:G48)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",H48=0),0,IF(AND(O48=\"H\",SUM(F48:H48)>Inputs!$D$260),(SUM(F48:H48)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K48=\"T\",$J48=\"T\",O48=\"M\",O48=\"H\"),0,IF(F48<Inputs!$D$251,1/Inputs!$D$251*F48,IF(F48>Inputs!$D$253,1/Inputs!$D$253*F48,1)))","v":1.6063680555555555},{"$f":"IF(OR($K48=\"T\",$J48=\"T\",O48=\"E\",O48=\"H\"),0,IF(SUM(F48:G48)<Inputs!$D$254,1/Inputs!$D$254*SUM(F48:G48),IF(SUM(F48:G48)>Inputs!$D$256,1/Inputs!$D$256*SUM(F48:G48),1)))","v":0},{"$f":"IF(OR($K48=\"T\",$J48=\"T\",O48=\"E\",O48=\"M\"),0,IF(SUM(F48:H48)<Inputs!$D$258,1/Inputs!$D$258*SUM(F48:H48),IF(SUM(F48:H48)>Inputs!$D$261,1/Inputs!$D$261*SUM(F48:H48),1)))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",F48=0,O48=\"M\",O48=\"H\"),0,1/Inputs!$D$253*F48)","v":1.6063680555555555},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",G48=0,O48=\"E\",O48=\"H\"),0,1/Inputs!$D$256*SUM(F48:G48))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",H48=0,O48=\"E\",O48=\"M\"),0,4/Inputs!$D$261*SUM(F48:H48))","v":0},4.8191041666666665,371336.72163820878,305993.91689126869,318165.9487503579,372554.40995890676,298120.17926380684,253381.04901090896,324846.25479657779,0,0,0,0,0,0,2244398.4803100359,0,0,2244398.4803100359,448879.69606200716,0,0,0,448879.69606200716,0,0,0,0,0,0,0,0,0,0,0,0,125746.93734061079,0,0,0,8538.3722885599909,0,0,124688.80446166865,0,0,0,0,125746.93734061079,0,0,119177.12906776875,{"$f":"0.05*($AF48+AK48+AP48+AT48+SUM(AU48:BD48))*175*Inputs!$D$228*(1+0.0765)","v":34409.59505621338},538307.77555543231,124190.26468005283,0,0,0,64789.341361680439,0,0,89251.816295510405,0,0,73521.187658833631,0,0,351752.60999607731,{"$f":"Inputs!$D$152*F48+Inputs!$D$153*G48+Inputs!$D$154*H48","v":155413.57147815594},{"$f":"Inputs!$D$155*I48","v":136055.58311285841},{"$f":"'Voc Ed'!L48","v":0},{"$f":"Inputs!$D$156*$I48","v":13605.558311285842},{"$f":"Inputs!$D$157*$I48","v":54422.233245143369},{"$f":"Inputs!$D$158*$I48","v":17439.31430146705},{"$f":"IF(Inputs!$D$100=1,0,Activities!R48)","v":51794.399376543348},428730.659825454,4012069.2217490063]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AG10","v":"0301019"},{"$f":"'School Reference Sheet'!AH10","v":"Wagonwheel Elementary"},{"$f":"'School Reference Sheet'!AI10","v":"K-6"},{"$f":"IF(M49=1,SUM(ADM!F49:J49),IF(N49=1,SUM(ADM!F49:L49),SUM(ADM!F49:K49,0)))","v":412.2806666666666},{"$f":"ADM!S49-'School Resources'!H49-'School Resources'!F49","v":0},{"$f":"IF(SUM(ADM!N49:R49)=ADM!S49,SUM(ADM!N49:R49),IF(OR(SUM(ADM!F49:O49)=ADM!S49,SUM(ADM!G49:O49)=ADM!S49,SUM(ADM!H49:O49)=ADM!S49,SUM(ADM!I49:O49)=ADM!S49,SUM(ADM!J49:O49)=ADM!S49,SUM(ADM!K49:O49)=ADM!S49,SUM(ADM!L49:O49)=ADM!S49,SUM(ADM!M49:O49)=ADM!S49,SUM(ADM!N49:O49)=ADM!S49),0,SUM(ADM!O49:R49)))","v":0},{"$f":"SUM(ADM!$F49:$R49)","v":412.2806666666666},"F",{"$f":"IF(I49<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F49:J49)=0,SUM(ADM!O49:R49)=0,ADM!K49>0,ADM!N49>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M49:R49)=0,ADM!L49>0),1,0)","v":1},"E",{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!F49/Inputs!$D$80)","v":3.7401250000000004},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!G49/Inputs!$D$81)","v":3.6492083333333336},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!H49/Inputs!$D$82)","v":3.7701041666666661},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!I49/Inputs!$D$83)","v":3.8000208333333334},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!J49/Inputs!$D$84)","v":3.4983333333333331},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(M49=1,ADM!K49/Inputs!$D$95,ADM!K49/Inputs!$D$85))","v":3.7179583333333333},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(N49=1,ADM!L49/Inputs!$D$96,ADM!L49/Inputs!$D$86))","v":3.5917916666666669},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!M49/Inputs!$D$87)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!N49/Inputs!$D$88)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!O49/Inputs!$D$89)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!P49/Inputs!$D$90)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!Q49/Inputs!$D$91)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,ADM!R49/Inputs!$D$92)","v":0},25.767541666666663,0,{"$f":"IF(SUM(ADM!N49:R49)=ADM!S49,SUM(X49:AB49),IF(OR(SUM(ADM!F49:O49)=ADM!S49,SUM(ADM!G49:O49)=ADM!S49,SUM(ADM!H49:O49)=ADM!S49,SUM(ADM!I49:O49)=ADM!S49,SUM(ADM!J49:O49)=ADM!S49,SUM(ADM!K49:O49)=ADM!S49,SUM(ADM!L49:O49)=ADM!S49,SUM(ADM!M49:O49)=ADM!S49,SUM(ADM!N49:O49)=ADM!S49),SUM(Z49:AB49),SUM(Y49:AB49)))","v":0},25.767541666666663,{"$f":"Inputs!$D$39*AC49","v":5.1535083333333329},{"$f":"Inputs!$D$40*AD49","v":0},{"$f":"Inputs!$D$41*AE49","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'Voc Ed'!H49)","v":0},5.1535083333333329,{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$72=1,$F49=0,Inputs!$D$74<=$AC49+$AG49),0,IF(AND($F49>0,$F49<=Inputs!$D$104,Inputs!$D$72=2),$F49/Inputs!$D$94-($AC49+$AG49),Inputs!$D$74-($AC49+$AG49)))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$72=1,$G49=0,Inputs!$D$75<=$AD49+$AH49),0,IF(Inputs!$D$72=2,IF(AND($G49>0,$G49<=Inputs!$D$104),$G49/Inputs!$D$94-($AD49+$AH49),Inputs!$D$75-($AD49+$AH49))))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$72=1,$H49=0,Inputs!$D$76<=$AE49+$AI49+AJ49),0,IF(Inputs!$D$72=2,IF(AND($H49>0,$H49<=Inputs!$D$104),$H49/Inputs!$D$94-($AE49+$AI49+$AJ49),Inputs!$D$76-($AE49+$AI49+$AJ49))))","v":0},{"$f":"IF(OR(J49=\"T\",K49=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O49=\"EM\",(AD49+AH49+AJ49)<Inputs!$D$75),Inputs!$D$75-(AD49+AH49+AJ49),IF(AND(O49=\"M\",(AD49+AH49+AJ49)<Inputs!$D$75),Inputs!$D$75-(AD49+AH49+AJ49),IF(AND(OR(O49=\"MH\",O49=\"H\",O49=\"EMH\"),(AD49+AE49+AH49+AI49+AJ49)<Inputs!$D$76),Inputs!$D$76-(AD49+AE49+AH49+AI49+AJ49),0)))),0))","v":0},0,{"$f":"IF($J49=\"T\",$I49/Inputs!$D$93,0)","v":0},{"$f":"IF(L49=1,(I49/7)*1.5,IF($J49=\"T\",0,IF(AND($K49=\"T\",($I49/Inputs!$D$94)>=1),$I49/Inputs!$D$94,IF(AND($K49=\"T\",($I49/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L49","v":0},0,{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$234=0,O49=\"M\",O49=\"H\"), 0,(F49*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$234=0,O49=\"E\",O49=\"H\"), 0,(SUM(F49:G49)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",Inputs!$D$234=0,O49=\"E\",O49=\"M\"), 0,(SUM(F49:H49)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'At-Risk'!T49/100)","v":1.96},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'At-Risk'!U49/100)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'At-Risk'!V49/100)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(AND(O49=\"E\", SUM(AX49:AZ49)<1/Inputs!$D$253*F49),1/Inputs!$D$253*F49-SUM(AX49:AZ49),IF(AND(O49=\"M\", SUM(AX49:AZ49)<1/Inputs!$D$256*SUM(F49:G49)),1/Inputs!$D$256* SUM(F49:G49)-SUM(AX49:AZ49),IF(AND(O49=\"H\",SUM(AX49:AZ49)<1/Inputs!$D$260*SUM(F49:H49)),1/Inputs!$D$260*SUM(F49:H49)-SUM(AX49:AZ49),0))))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'At-Risk'!AJ49/100)","v":0.18},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F49:$R49)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F49:$K49)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J49:$K49)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L49:$N49)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O49:$R49)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F49:$R49)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F49:$K49)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J49:$K49)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L49:$N49)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O49:$R49)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",F49=0,Inputs!$D$247=0,O49=\"M\",O49=\"H\"),0,1/Inputs!$D$253*F49)","v":1.4315300925925922},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",G49=0,Inputs!$D$247=0,O49=\"H\",O49=\"E\"),0,IF(SUM(F49:G49)<Inputs!$D$254,1/Inputs!$D$254*SUM(F49:G49),IF(SUM(F49:G49)>Inputs!$D$257,1/Inputs!$D$257*SUM(F49:G49),1)))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",H49=0,Inputs!$D$247=0,O49=\"E\",O49=\"M\"),0,IF(SUM(F49:H49)<Inputs!$D$258,1/Inputs!$D$258*SUM(F49:H49),IF(SUM(F49:H49)>Inputs!$D$261,1/Inputs!$D$261*SUM(F49:H49),1)))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",G49=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G49)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",H49=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H49)","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,'At-Risk'!S49/100)","v":1.96},{"$f":"IF(OR($J49=\"T\",$K49=\"T\"),0,IF(AND(O49=\"E\",'At-Risk'!S49/100<1/Inputs!$D$253*F49),1/Inputs!$D$253*F49-'At-Risk'!S49/100,IF(AND(O49=\"M\",'At-Risk'!S49/100<1/Inputs!$D$256*SUM(F49:G49)),1/Inputs!$D$256* SUM(F49:G49)-'At-Risk'!S49/100,IF(AND(O49=\"H\",'At-Risk'!S49/100<1/Inputs!$D$260*SUM(F49:H49)),1/Inputs!$D$260*SUM(F49:H49)-'At-Risk'!S49/100,0))))","v":0},0,{"$f":"IF(OR(J49=\"T\",K49=\"T\"),0,IF(O49=\"E\",2/Inputs!$D$253*F49,IF(O49=\"M\",2/Inputs!$D$256*SUM(F49:G49),IF(O49=\"H\",5/Inputs!$D$261*SUM(F49:H49),0))))","v":2.8630601851851845},8.3945902777777768,{"$f":"IF(OR($J49=\"T\",$K49=\"T\",F49=0,O49=\"M\",O49=\"H\"),0,IF(F49<Inputs!$D$251,1/Inputs!$D$251*F49,1))","v":1},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",G49=0,O49=\"E\",O49=\"H\"),0,IF(SUM(F49:G49)<Inputs!$D$254,1/Inputs!$D$254*SUM(F49:G49),1))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",H49=0,O49=\"E\",O49=\"M\"),0,IF(SUM(F49:H49)<Inputs!$D$258,1/Inputs!$D$258*SUM(F49:H49),1))","v":0},0,{"$f":"IF(OR($J49=\"T\",$K49=\"T\",F49=0),0,IF(AND(O49=\"E\",F49>Inputs!$D$253),(F49-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.4315300925925924},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",G49=0),0,IF(AND(O49=\"M\",SUM(F49:G49)>Inputs!$D$256),(SUM(F49:G49)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",H49=0),0,IF(AND(O49=\"H\",SUM(F49:H49)>Inputs!$D$260),(SUM(F49:H49)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K49=\"T\",$J49=\"T\",O49=\"M\",O49=\"H\"),0,IF(F49<Inputs!$D$251,1/Inputs!$D$251*F49,IF(F49>Inputs!$D$253,1/Inputs!$D$253*F49,1)))","v":1.4315300925925922},{"$f":"IF(OR($K49=\"T\",$J49=\"T\",O49=\"E\",O49=\"H\"),0,IF(SUM(F49:G49)<Inputs!$D$254,1/Inputs!$D$254*SUM(F49:G49),IF(SUM(F49:G49)>Inputs!$D$256,1/Inputs!$D$256*SUM(F49:G49),1)))","v":0},{"$f":"IF(OR($K49=\"T\",$J49=\"T\",O49=\"E\",O49=\"M\"),0,IF(SUM(F49:H49)<Inputs!$D$258,1/Inputs!$D$258*SUM(F49:H49),IF(SUM(F49:H49)>Inputs!$D$261,1/Inputs!$D$261*SUM(F49:H49),1)))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",F49=0,O49=\"M\",O49=\"H\"),0,1/Inputs!$D$253*F49)","v":1.4315300925925922},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",G49=0,O49=\"E\",O49=\"H\"),0,1/Inputs!$D$256*SUM(F49:G49))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",H49=0,O49=\"E\",O49=\"M\"),0,4/Inputs!$D$261*SUM(F49:H49))","v":0},4.2945902777777771,290314.36050682218,283257.26644105022,292641.39037864743,294963.56890258164,271546.11263162759,288593.74912140018,278800.49484497611,0,0,0,0,0,0,2000116.9428271051,0,0,2000116.9428271051,400023.38856542105,0,0,0,400023.38856542105,0,0,0,0,0,0,0,0,0,0,0,0,152138.26986888712,0,0,0,13971.88192673453,0,0,111117.60793483916,0,0,0,0,152138.26986888712,0,0,106205.82625461827,{"$f":"0.05*($AF49+AK49+AP49+AT49+SUM(AU49:BD49))*175*Inputs!$D$228*(1+0.0765)","v":31229.587019528441},566801.4428734947,124190.26468005283,0,0,0,46108.217972009355,0,0,79537.600616305514,0,0,65519.102059314777,0,0,315355.18532768247,{"$f":"Inputs!$D$152*F49+Inputs!$D$153*G49+Inputs!$D$154*H49","v":138498.27478754646},{"$f":"Inputs!$D$155*I49","v":121247.22028534724},{"$f":"'Voc Ed'!L49","v":0},{"$f":"Inputs!$D$156*$I49","v":12124.722028534725},{"$f":"Inputs!$D$157*$I49","v":48498.888114138899},{"$f":"Inputs!$D$158*$I49","v":15541.209955209448},{"$f":"IF(Inputs!$D$100=1,0,Activities!R49)","v":46291.455083783942},382201.77025456075,3664498.7298482643]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AJ10","v":"0301021"},{"$f":"'School Reference Sheet'!AK10","v":"Paintbrush Elementary"},{"$f":"'School Reference Sheet'!AL10","v":"K-6"},{"$f":"IF(M50=1,SUM(ADM!F50:J50),IF(N50=1,SUM(ADM!F50:L50),SUM(ADM!F50:K50,0)))","v":443.75933333333336},{"$f":"ADM!S50-'School Resources'!H50-'School Resources'!F50","v":0},{"$f":"IF(SUM(ADM!N50:R50)=ADM!S50,SUM(ADM!N50:R50),IF(OR(SUM(ADM!F50:O50)=ADM!S50,SUM(ADM!G50:O50)=ADM!S50,SUM(ADM!H50:O50)=ADM!S50,SUM(ADM!I50:O50)=ADM!S50,SUM(ADM!J50:O50)=ADM!S50,SUM(ADM!K50:O50)=ADM!S50,SUM(ADM!L50:O50)=ADM!S50,SUM(ADM!M50:O50)=ADM!S50,SUM(ADM!N50:O50)=ADM!S50),0,SUM(ADM!O50:R50)))","v":0},{"$f":"SUM(ADM!$F50:$R50)","v":443.75933333333336},"F",{"$f":"IF(I50<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F50:J50)=0,SUM(ADM!O50:R50)=0,ADM!K50>0,ADM!N50>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M50:R50)=0,ADM!L50>0),1,0)","v":1},"E",{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!F50/Inputs!$D$80)","v":4.6867291666666659},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!G50/Inputs!$D$81)","v":3.6207708333333333},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!H50/Inputs!$D$82)","v":3.8711666666666669},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!I50/Inputs!$D$83)","v":3.8514374999999998},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!J50/Inputs!$D$84)","v":3.5537291666666668},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(M50=1,ADM!K50/Inputs!$D$95,ADM!K50/Inputs!$D$85))","v":3.87575},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(N50=1,ADM!L50/Inputs!$D$96,ADM!L50/Inputs!$D$86))","v":4.2753749999999995},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!M50/Inputs!$D$87)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!N50/Inputs!$D$88)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!O50/Inputs!$D$89)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!P50/Inputs!$D$90)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!Q50/Inputs!$D$91)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,ADM!R50/Inputs!$D$92)","v":0},27.734958333333335,0,{"$f":"IF(SUM(ADM!N50:R50)=ADM!S50,SUM(X50:AB50),IF(OR(SUM(ADM!F50:O50)=ADM!S50,SUM(ADM!G50:O50)=ADM!S50,SUM(ADM!H50:O50)=ADM!S50,SUM(ADM!I50:O50)=ADM!S50,SUM(ADM!J50:O50)=ADM!S50,SUM(ADM!K50:O50)=ADM!S50,SUM(ADM!L50:O50)=ADM!S50,SUM(ADM!M50:O50)=ADM!S50,SUM(ADM!N50:O50)=ADM!S50),SUM(Z50:AB50),SUM(Y50:AB50)))","v":0},27.734958333333335,{"$f":"Inputs!$D$39*AC50","v":5.546991666666667},{"$f":"Inputs!$D$40*AD50","v":0},{"$f":"Inputs!$D$41*AE50","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'Voc Ed'!H50)","v":0},5.546991666666667,{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$72=1,$F50=0,Inputs!$D$74<=$AC50+$AG50),0,IF(AND($F50>0,$F50<=Inputs!$D$104,Inputs!$D$72=2),$F50/Inputs!$D$94-($AC50+$AG50),Inputs!$D$74-($AC50+$AG50)))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$72=1,$G50=0,Inputs!$D$75<=$AD50+$AH50),0,IF(Inputs!$D$72=2,IF(AND($G50>0,$G50<=Inputs!$D$104),$G50/Inputs!$D$94-($AD50+$AH50),Inputs!$D$75-($AD50+$AH50))))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$72=1,$H50=0,Inputs!$D$76<=$AE50+$AI50+AJ50),0,IF(Inputs!$D$72=2,IF(AND($H50>0,$H50<=Inputs!$D$104),$H50/Inputs!$D$94-($AE50+$AI50+$AJ50),Inputs!$D$76-($AE50+$AI50+$AJ50))))","v":0},{"$f":"IF(OR(J50=\"T\",K50=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O50=\"EM\",(AD50+AH50+AJ50)<Inputs!$D$75),Inputs!$D$75-(AD50+AH50+AJ50),IF(AND(O50=\"M\",(AD50+AH50+AJ50)<Inputs!$D$75),Inputs!$D$75-(AD50+AH50+AJ50),IF(AND(OR(O50=\"MH\",O50=\"H\",O50=\"EMH\"),(AD50+AE50+AH50+AI50+AJ50)<Inputs!$D$76),Inputs!$D$76-(AD50+AE50+AH50+AI50+AJ50),0)))),0))","v":0},0,{"$f":"IF($J50=\"T\",$I50/Inputs!$D$93,0)","v":0},{"$f":"IF(L50=1,(I50/7)*1.5,IF($J50=\"T\",0,IF(AND($K50=\"T\",($I50/Inputs!$D$94)>=1),$I50/Inputs!$D$94,IF(AND($K50=\"T\",($I50/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L50","v":0},0,{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$234=0,O50=\"M\",O50=\"H\"), 0,(F50*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$234=0,O50=\"E\",O50=\"H\"), 0,(SUM(F50:G50)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",Inputs!$D$234=0,O50=\"E\",O50=\"M\"), 0,(SUM(F50:H50)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'At-Risk'!T50/100)","v":0.78},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'At-Risk'!U50/100)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'At-Risk'!V50/100)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(AND(O50=\"E\", SUM(AX50:AZ50)<1/Inputs!$D$253*F50),1/Inputs!$D$253*F50-SUM(AX50:AZ50),IF(AND(O50=\"M\", SUM(AX50:AZ50)<1/Inputs!$D$256*SUM(F50:G50)),1/Inputs!$D$256* SUM(F50:G50)-SUM(AX50:AZ50),IF(AND(O50=\"H\",SUM(AX50:AZ50)<1/Inputs!$D$260*SUM(F50:H50)),1/Inputs!$D$260*SUM(F50:H50)-SUM(AX50:AZ50),0))))","v":0.76083101851851853},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'At-Risk'!AJ50/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F50:$R50)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F50:$K50)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J50:$K50)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L50:$N50)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O50:$R50)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F50:$R50)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F50:$K50)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J50:$K50)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L50:$N50)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O50:$R50)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",F50=0,Inputs!$D$247=0,O50=\"M\",O50=\"H\"),0,1/Inputs!$D$253*F50)","v":1.5408310185185186},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",G50=0,Inputs!$D$247=0,O50=\"H\",O50=\"E\"),0,IF(SUM(F50:G50)<Inputs!$D$254,1/Inputs!$D$254*SUM(F50:G50),IF(SUM(F50:G50)>Inputs!$D$257,1/Inputs!$D$257*SUM(F50:G50),1)))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",H50=0,Inputs!$D$247=0,O50=\"E\",O50=\"M\"),0,IF(SUM(F50:H50)<Inputs!$D$258,1/Inputs!$D$258*SUM(F50:H50),IF(SUM(F50:H50)>Inputs!$D$261,1/Inputs!$D$261*SUM(F50:H50),1)))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",G50=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G50)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",H50=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H50)","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,'At-Risk'!S50/100)","v":0.78},{"$f":"IF(OR($J50=\"T\",$K50=\"T\"),0,IF(AND(O50=\"E\",'At-Risk'!S50/100<1/Inputs!$D$253*F50),1/Inputs!$D$253*F50-'At-Risk'!S50/100,IF(AND(O50=\"M\",'At-Risk'!S50/100<1/Inputs!$D$256*SUM(F50:G50)),1/Inputs!$D$256* SUM(F50:G50)-'At-Risk'!S50/100,IF(AND(O50=\"H\",'At-Risk'!S50/100<1/Inputs!$D$260*SUM(F50:H50)),1/Inputs!$D$260*SUM(F50:H50)-'At-Risk'!S50/100,0))))","v":0.76083101851851853},0,{"$f":"IF(OR(J50=\"T\",K50=\"T\"),0,IF(O50=\"E\",2/Inputs!$D$253*F50,IF(O50=\"M\",2/Inputs!$D$256*SUM(F50:G50),IF(O50=\"H\",5/Inputs!$D$261*SUM(F50:H50),0))))","v":3.0816620370370371},7.7741550925925935,{"$f":"IF(OR($J50=\"T\",$K50=\"T\",F50=0,O50=\"M\",O50=\"H\"),0,IF(F50<Inputs!$D$251,1/Inputs!$D$251*F50,1))","v":1},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",G50=0,O50=\"E\",O50=\"H\"),0,IF(SUM(F50:G50)<Inputs!$D$254,1/Inputs!$D$254*SUM(F50:G50),1))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",H50=0,O50=\"E\",O50=\"M\"),0,IF(SUM(F50:H50)<Inputs!$D$258,1/Inputs!$D$258*SUM(F50:H50),1))","v":0},0,{"$f":"IF(OR($J50=\"T\",$K50=\"T\",F50=0),0,IF(AND(O50=\"E\",F50>Inputs!$D$253),(F50-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.54083101851851856},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",G50=0),0,IF(AND(O50=\"M\",SUM(F50:G50)>Inputs!$D$256),(SUM(F50:G50)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",H50=0),0,IF(AND(O50=\"H\",SUM(F50:H50)>Inputs!$D$260),(SUM(F50:H50)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K50=\"T\",$J50=\"T\",O50=\"M\",O50=\"H\"),0,IF(F50<Inputs!$D$251,1/Inputs!$D$251*F50,IF(F50>Inputs!$D$253,1/Inputs!$D$253*F50,1)))","v":1.5408310185185186},{"$f":"IF(OR($K50=\"T\",$J50=\"T\",O50=\"E\",O50=\"H\"),0,IF(SUM(F50:G50)<Inputs!$D$254,1/Inputs!$D$254*SUM(F50:G50),IF(SUM(F50:G50)>Inputs!$D$256,1/Inputs!$D$256*SUM(F50:G50),1)))","v":0},{"$f":"IF(OR($K50=\"T\",$J50=\"T\",O50=\"E\",O50=\"M\"),0,IF(SUM(F50:H50)<Inputs!$D$258,1/Inputs!$D$258*SUM(F50:H50),IF(SUM(F50:H50)>Inputs!$D$261,1/Inputs!$D$261*SUM(F50:H50),1)))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",F50=0,O50=\"M\",O50=\"H\"),0,1/Inputs!$D$253*F50)","v":1.5408310185185186},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",G50=0,O50=\"E\",O50=\"H\"),0,1/Inputs!$D$256*SUM(F50:G50))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",H50=0,O50=\"E\",O50=\"M\"),0,4/Inputs!$D$261*SUM(F50:H50))","v":0},4.6224930555555552,363791.25855138653,281049.90315054182,300486.01991876197,298954.61110109789,275846.02397921873,300841.78543078533,331861.30384729244,0,0,0,0,0,0,2152830.9059790848,0,0,2152830.9059790848,430566.18119581696,0,0,0,430566.18119581696,0,0,0,0,0,0,0,0,0,0,0,0,60544.821682516304,0,0,59056.895316321745,5433.5096381745407,0,0,119601.71699883805,0,0,0,0,60544.821682516304,59056.895316321745,0,114314.90842370791,{"$f":"0.05*($AF50+AK50+AP50+AT50+SUM(AU50:BD50))*175*Inputs!$D$228*(1+0.0765)","v":32959.846743257534},511513.41580165416,124190.26468005283,0,0,0,57786.826262933362,0,0,85610.496630348905,0,0,70521.650422059145,0,0,338109.23799539427,{"$f":"Inputs!$D$152*F50+Inputs!$D$153*G50+Inputs!$D$154*H50","v":149072.96668662233},{"$f":"Inputs!$D$155*I50","v":130504.75074992322},{"$f":"'Voc Ed'!L50","v":0},{"$f":"Inputs!$D$156*$I50","v":13050.475074992322},{"$f":"Inputs!$D$157*$I50","v":52201.900299969289},{"$f":"Inputs!$D$158*$I50","v":16727.82045463473},{"$f":"IF(Inputs!$D$100=1,0,Activities!R50)","v":52251.584183382831},413809.4974495247,3846829.2384214746]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AM10","v":"0301022"},{"$f":"'School Reference Sheet'!AN10","v":"Conestoga Elementary"},{"$f":"'School Reference Sheet'!AO10","v":"K-6"},{"$f":"IF(M51=1,SUM(ADM!F51:J51),IF(N51=1,SUM(ADM!F51:L51),SUM(ADM!F51:K51,0)))","v":431.66300000000001},{"$f":"ADM!S51-'School Resources'!H51-'School Resources'!F51","v":0},{"$f":"IF(SUM(ADM!N51:R51)=ADM!S51,SUM(ADM!N51:R51),IF(OR(SUM(ADM!F51:O51)=ADM!S51,SUM(ADM!G51:O51)=ADM!S51,SUM(ADM!H51:O51)=ADM!S51,SUM(ADM!I51:O51)=ADM!S51,SUM(ADM!J51:O51)=ADM!S51,SUM(ADM!K51:O51)=ADM!S51,SUM(ADM!L51:O51)=ADM!S51,SUM(ADM!M51:O51)=ADM!S51,SUM(ADM!N51:O51)=ADM!S51),0,SUM(ADM!O51:R51)))","v":0},{"$f":"SUM(ADM!$F51:$R51)","v":431.66300000000001},"F",{"$f":"IF(I51<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F51:J51)=0,SUM(ADM!O51:R51)=0,ADM!K51>0,ADM!N51>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M51:R51)=0,ADM!L51>0),1,0)","v":1},"E",{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!F51/Inputs!$D$80)","v":4.7221250000000001},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!G51/Inputs!$D$81)","v":4.1281875000000001},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!H51/Inputs!$D$82)","v":3.51},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!I51/Inputs!$D$83)","v":3.3414375000000001},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!J51/Inputs!$D$84)","v":3.8589375000000001},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(M51=1,ADM!K51/Inputs!$D$95,ADM!K51/Inputs!$D$85))","v":3.6814374999999999},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(N51=1,ADM!L51/Inputs!$D$96,ADM!L51/Inputs!$D$86))","v":3.7368125000000001},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!M51/Inputs!$D$87)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!N51/Inputs!$D$88)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!O51/Inputs!$D$89)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!P51/Inputs!$D$90)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!Q51/Inputs!$D$91)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,ADM!R51/Inputs!$D$92)","v":0},26.978937500000001,0,{"$f":"IF(SUM(ADM!N51:R51)=ADM!S51,SUM(X51:AB51),IF(OR(SUM(ADM!F51:O51)=ADM!S51,SUM(ADM!G51:O51)=ADM!S51,SUM(ADM!H51:O51)=ADM!S51,SUM(ADM!I51:O51)=ADM!S51,SUM(ADM!J51:O51)=ADM!S51,SUM(ADM!K51:O51)=ADM!S51,SUM(ADM!L51:O51)=ADM!S51,SUM(ADM!M51:O51)=ADM!S51,SUM(ADM!N51:O51)=ADM!S51),SUM(Z51:AB51),SUM(Y51:AB51)))","v":0},26.978937500000001,{"$f":"Inputs!$D$39*AC51","v":5.3957875000000008},{"$f":"Inputs!$D$40*AD51","v":0},{"$f":"Inputs!$D$41*AE51","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'Voc Ed'!H51)","v":0},5.3957875000000008,{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$72=1,$F51=0,Inputs!$D$74<=$AC51+$AG51),0,IF(AND($F51>0,$F51<=Inputs!$D$104,Inputs!$D$72=2),$F51/Inputs!$D$94-($AC51+$AG51),Inputs!$D$74-($AC51+$AG51)))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$72=1,$G51=0,Inputs!$D$75<=$AD51+$AH51),0,IF(Inputs!$D$72=2,IF(AND($G51>0,$G51<=Inputs!$D$104),$G51/Inputs!$D$94-($AD51+$AH51),Inputs!$D$75-($AD51+$AH51))))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$72=1,$H51=0,Inputs!$D$76<=$AE51+$AI51+AJ51),0,IF(Inputs!$D$72=2,IF(AND($H51>0,$H51<=Inputs!$D$104),$H51/Inputs!$D$94-($AE51+$AI51+$AJ51),Inputs!$D$76-($AE51+$AI51+$AJ51))))","v":0},{"$f":"IF(OR(J51=\"T\",K51=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O51=\"EM\",(AD51+AH51+AJ51)<Inputs!$D$75),Inputs!$D$75-(AD51+AH51+AJ51),IF(AND(O51=\"M\",(AD51+AH51+AJ51)<Inputs!$D$75),Inputs!$D$75-(AD51+AH51+AJ51),IF(AND(OR(O51=\"MH\",O51=\"H\",O51=\"EMH\"),(AD51+AE51+AH51+AI51+AJ51)<Inputs!$D$76),Inputs!$D$76-(AD51+AE51+AH51+AI51+AJ51),0)))),0))","v":0},0,{"$f":"IF($J51=\"T\",$I51/Inputs!$D$93,0)","v":0},{"$f":"IF(L51=1,(I51/7)*1.5,IF($J51=\"T\",0,IF(AND($K51=\"T\",($I51/Inputs!$D$94)>=1),$I51/Inputs!$D$94,IF(AND($K51=\"T\",($I51/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L51","v":0},0,{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$234=0,O51=\"M\",O51=\"H\"), 0,(F51*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$234=0,O51=\"E\",O51=\"H\"), 0,(SUM(F51:G51)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",Inputs!$D$234=0,O51=\"E\",O51=\"M\"), 0,(SUM(F51:H51)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'At-Risk'!T51/100)","v":1.27},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'At-Risk'!U51/100)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'At-Risk'!V51/100)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(AND(O51=\"E\", SUM(AX51:AZ51)<1/Inputs!$D$253*F51),1/Inputs!$D$253*F51-SUM(AX51:AZ51),IF(AND(O51=\"M\", SUM(AX51:AZ51)<1/Inputs!$D$256*SUM(F51:G51)),1/Inputs!$D$256* SUM(F51:G51)-SUM(AX51:AZ51),IF(AND(O51=\"H\",SUM(AX51:AZ51)<1/Inputs!$D$260*SUM(F51:H51)),1/Inputs!$D$260*SUM(F51:H51)-SUM(AX51:AZ51),0))))","v":0.22882986111111103},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'At-Risk'!AJ51/100)","v":0.05},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F51:$R51)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F51:$K51)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J51:$K51)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L51:$N51)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O51:$R51)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F51:$R51)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F51:$K51)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J51:$K51)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L51:$N51)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O51:$R51)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",F51=0,Inputs!$D$247=0,O51=\"M\",O51=\"H\"),0,1/Inputs!$D$253*F51)","v":1.4988298611111111},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",G51=0,Inputs!$D$247=0,O51=\"H\",O51=\"E\"),0,IF(SUM(F51:G51)<Inputs!$D$254,1/Inputs!$D$254*SUM(F51:G51),IF(SUM(F51:G51)>Inputs!$D$257,1/Inputs!$D$257*SUM(F51:G51),1)))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",H51=0,Inputs!$D$247=0,O51=\"E\",O51=\"M\"),0,IF(SUM(F51:H51)<Inputs!$D$258,1/Inputs!$D$258*SUM(F51:H51),IF(SUM(F51:H51)>Inputs!$D$261,1/Inputs!$D$261*SUM(F51:H51),1)))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",G51=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G51)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",H51=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H51)","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,'At-Risk'!S51/100)","v":1.27},{"$f":"IF(OR($J51=\"T\",$K51=\"T\"),0,IF(AND(O51=\"E\",'At-Risk'!S51/100<1/Inputs!$D$253*F51),1/Inputs!$D$253*F51-'At-Risk'!S51/100,IF(AND(O51=\"M\",'At-Risk'!S51/100<1/Inputs!$D$256*SUM(F51:G51)),1/Inputs!$D$256* SUM(F51:G51)-'At-Risk'!S51/100,IF(AND(O51=\"H\",'At-Risk'!S51/100<1/Inputs!$D$260*SUM(F51:H51)),1/Inputs!$D$260*SUM(F51:H51)-'At-Risk'!S51/100,0))))","v":0.22882986111111103},0,{"$f":"IF(OR(J51=\"T\",K51=\"T\"),0,IF(O51=\"E\",2/Inputs!$D$253*F51,IF(O51=\"M\",2/Inputs!$D$256*SUM(F51:G51),IF(O51=\"H\",5/Inputs!$D$261*SUM(F51:H51),0))))","v":2.9976597222222221},7.5441493055555551,{"$f":"IF(OR($J51=\"T\",$K51=\"T\",F51=0,O51=\"M\",O51=\"H\"),0,IF(F51<Inputs!$D$251,1/Inputs!$D$251*F51,1))","v":1},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",G51=0,O51=\"E\",O51=\"H\"),0,IF(SUM(F51:G51)<Inputs!$D$254,1/Inputs!$D$254*SUM(F51:G51),1))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",H51=0,O51=\"E\",O51=\"M\"),0,IF(SUM(F51:H51)<Inputs!$D$258,1/Inputs!$D$258*SUM(F51:H51),1))","v":0},0,{"$f":"IF(OR($J51=\"T\",$K51=\"T\",F51=0),0,IF(AND(O51=\"E\",F51>Inputs!$D$253),(F51-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.49882986111111116},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",G51=0),0,IF(AND(O51=\"M\",SUM(F51:G51)>Inputs!$D$256),(SUM(F51:G51)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",H51=0),0,IF(AND(O51=\"H\",SUM(F51:H51)>Inputs!$D$260),(SUM(F51:H51)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K51=\"T\",$J51=\"T\",O51=\"M\",O51=\"H\"),0,IF(F51<Inputs!$D$251,1/Inputs!$D$251*F51,IF(F51>Inputs!$D$253,1/Inputs!$D$253*F51,1)))","v":1.4988298611111111},{"$f":"IF(OR($K51=\"T\",$J51=\"T\",O51=\"E\",O51=\"H\"),0,IF(SUM(F51:G51)<Inputs!$D$254,1/Inputs!$D$254*SUM(F51:G51),IF(SUM(F51:G51)>Inputs!$D$256,1/Inputs!$D$256*SUM(F51:G51),1)))","v":0},{"$f":"IF(OR($K51=\"T\",$J51=\"T\",O51=\"E\",O51=\"M\"),0,IF(SUM(F51:H51)<Inputs!$D$258,1/Inputs!$D$258*SUM(F51:H51),IF(SUM(F51:H51)>Inputs!$D$261,1/Inputs!$D$261*SUM(F51:H51),1)))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",F51=0,O51=\"M\",O51=\"H\"),0,1/Inputs!$D$253*F51)","v":1.4988298611111111},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",G51=0,O51=\"E\",O51=\"H\"),0,1/Inputs!$D$256*SUM(F51:G51))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",H51=0,O51=\"E\",O51=\"M\"),0,4/Inputs!$D$261*SUM(F51:H51))","v":0},4.4964895833333332,366538.738573785,320436.37956345227,272451.69757132331,259367.61230868343,299536.77284804522,285758.94483695977,290057.23906858714,0,0,0,0,0,0,2094147.384770836,0,0,2094147.384770836,418829.47695416724,0,0,0,418829.47695416724,0,0,0,0,0,0,0,0,0,0,0,0,98579.389149738083,0,0,17762.132226419471,3881.0783129818142,0,0,116341.52137615756,0,0,0,0,98579.389149738083,17762.132226419471,0,111198.82469680192,{"$f":"0.05*($AF51+AK51+AP51+AT51+SUM(AU51:BD51))*175*Inputs!$D$228*(1+0.0765)","v":32044.312220779939},496148.77935903636,124190.26468005283,0,0,0,53299.077774334306,0,0,83276.859845080369,0,0,68599.317015989101,0,0,329365.51931545662,{"$f":"Inputs!$D$152*F51+Inputs!$D$153*G51+Inputs!$D$154*H51","v":145009.42106497841},{"$f":"Inputs!$D$155*I51","v":126947.3518445376},{"$f":"'Voc Ed'!L51","v":0},{"$f":"Inputs!$D$156*$I51","v":12694.735184453759},{"$f":"Inputs!$D$157*$I51","v":50778.940737815035},{"$f":"Inputs!$D$158*$I51","v":16271.840654414009},{"$f":"IF(Inputs!$D$100=1,0,Activities!R51)","v":47741.640612495561},399443.9300986944,3737935.0904981904]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AP10","v":"0301023"},{"$f":"'School Reference Sheet'!AQ10","v":"Sunflower Elementary"},{"$f":"'School Reference Sheet'!AR10","v":"K-6"},{"$f":"IF(M52=1,SUM(ADM!F52:J52),IF(N52=1,SUM(ADM!F52:L52),SUM(ADM!F52:K52,0)))","v":410.80599999999998},{"$f":"ADM!S52-'School Resources'!H52-'School Resources'!F52","v":0},{"$f":"IF(SUM(ADM!N52:R52)=ADM!S52,SUM(ADM!N52:R52),IF(OR(SUM(ADM!F52:O52)=ADM!S52,SUM(ADM!G52:O52)=ADM!S52,SUM(ADM!H52:O52)=ADM!S52,SUM(ADM!I52:O52)=ADM!S52,SUM(ADM!J52:O52)=ADM!S52,SUM(ADM!K52:O52)=ADM!S52,SUM(ADM!L52:O52)=ADM!S52,SUM(ADM!M52:O52)=ADM!S52,SUM(ADM!N52:O52)=ADM!S52),0,SUM(ADM!O52:R52)))","v":0},{"$f":"SUM(ADM!$F52:$R52)","v":410.80599999999998},"F",{"$f":"IF(I52<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F52:J52)=0,SUM(ADM!O52:R52)=0,ADM!K52>0,ADM!N52>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M52:R52)=0,ADM!L52>0),1,0)","v":1},"E",{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!F52/Inputs!$D$80)","v":5.5489375000000001},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!G52/Inputs!$D$81)","v":4.1135624999999996},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!H52/Inputs!$D$82)","v":3.6003750000000001},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!I52/Inputs!$D$83)","v":3.0885625000000001},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!J52/Inputs!$D$84)","v":2.8914374999999999},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(M52=1,ADM!K52/Inputs!$D$95,ADM!K52/Inputs!$D$85))","v":3.6074999999999999},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(N52=1,ADM!L52/Inputs!$D$96,ADM!L52/Inputs!$D$86))","v":2.8250000000000002},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!M52/Inputs!$D$87)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!N52/Inputs!$D$88)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!O52/Inputs!$D$89)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!P52/Inputs!$D$90)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!Q52/Inputs!$D$91)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,ADM!R52/Inputs!$D$92)","v":0},25.675374999999999,0,{"$f":"IF(SUM(ADM!N52:R52)=ADM!S52,SUM(X52:AB52),IF(OR(SUM(ADM!F52:O52)=ADM!S52,SUM(ADM!G52:O52)=ADM!S52,SUM(ADM!H52:O52)=ADM!S52,SUM(ADM!I52:O52)=ADM!S52,SUM(ADM!J52:O52)=ADM!S52,SUM(ADM!K52:O52)=ADM!S52,SUM(ADM!L52:O52)=ADM!S52,SUM(ADM!M52:O52)=ADM!S52,SUM(ADM!N52:O52)=ADM!S52),SUM(Z52:AB52),SUM(Y52:AB52)))","v":0},25.675374999999999,{"$f":"Inputs!$D$39*AC52","v":5.1350750000000005},{"$f":"Inputs!$D$40*AD52","v":0},{"$f":"Inputs!$D$41*AE52","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'Voc Ed'!H52)","v":0},5.1350750000000005,{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$72=1,$F52=0,Inputs!$D$74<=$AC52+$AG52),0,IF(AND($F52>0,$F52<=Inputs!$D$104,Inputs!$D$72=2),$F52/Inputs!$D$94-($AC52+$AG52),Inputs!$D$74-($AC52+$AG52)))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$72=1,$G52=0,Inputs!$D$75<=$AD52+$AH52),0,IF(Inputs!$D$72=2,IF(AND($G52>0,$G52<=Inputs!$D$104),$G52/Inputs!$D$94-($AD52+$AH52),Inputs!$D$75-($AD52+$AH52))))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$72=1,$H52=0,Inputs!$D$76<=$AE52+$AI52+AJ52),0,IF(Inputs!$D$72=2,IF(AND($H52>0,$H52<=Inputs!$D$104),$H52/Inputs!$D$94-($AE52+$AI52+$AJ52),Inputs!$D$76-($AE52+$AI52+$AJ52))))","v":0},{"$f":"IF(OR(J52=\"T\",K52=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O52=\"EM\",(AD52+AH52+AJ52)<Inputs!$D$75),Inputs!$D$75-(AD52+AH52+AJ52),IF(AND(O52=\"M\",(AD52+AH52+AJ52)<Inputs!$D$75),Inputs!$D$75-(AD52+AH52+AJ52),IF(AND(OR(O52=\"MH\",O52=\"H\",O52=\"EMH\"),(AD52+AE52+AH52+AI52+AJ52)<Inputs!$D$76),Inputs!$D$76-(AD52+AE52+AH52+AI52+AJ52),0)))),0))","v":0},0,{"$f":"IF($J52=\"T\",$I52/Inputs!$D$93,0)","v":0},{"$f":"IF(L52=1,(I52/7)*1.5,IF($J52=\"T\",0,IF(AND($K52=\"T\",($I52/Inputs!$D$94)>=1),$I52/Inputs!$D$94,IF(AND($K52=\"T\",($I52/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L52","v":0},0,{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$234=0,O52=\"M\",O52=\"H\"), 0,(F52*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$234=0,O52=\"E\",O52=\"H\"), 0,(SUM(F52:G52)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",Inputs!$D$234=0,O52=\"E\",O52=\"M\"), 0,(SUM(F52:H52)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'At-Risk'!T52/100)","v":1.88},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'At-Risk'!U52/100)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'At-Risk'!V52/100)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(AND(O52=\"E\", SUM(AX52:AZ52)<1/Inputs!$D$253*F52),1/Inputs!$D$253*F52-SUM(AX52:AZ52),IF(AND(O52=\"M\", SUM(AX52:AZ52)<1/Inputs!$D$256*SUM(F52:G52)),1/Inputs!$D$256* SUM(F52:G52)-SUM(AX52:AZ52),IF(AND(O52=\"H\",SUM(AX52:AZ52)<1/Inputs!$D$260*SUM(F52:H52)),1/Inputs!$D$260*SUM(F52:H52)-SUM(AX52:AZ52),0))))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'At-Risk'!AJ52/100)","v":0.1},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F52:$R52)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F52:$K52)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J52:$K52)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L52:$N52)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O52:$R52)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F52:$R52)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F52:$K52)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J52:$K52)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L52:$N52)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O52:$R52)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",F52=0,Inputs!$D$247=0,O52=\"M\",O52=\"H\"),0,1/Inputs!$D$253*F52)","v":1.4264097222222221},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",G52=0,Inputs!$D$247=0,O52=\"H\",O52=\"E\"),0,IF(SUM(F52:G52)<Inputs!$D$254,1/Inputs!$D$254*SUM(F52:G52),IF(SUM(F52:G52)>Inputs!$D$257,1/Inputs!$D$257*SUM(F52:G52),1)))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",H52=0,Inputs!$D$247=0,O52=\"E\",O52=\"M\"),0,IF(SUM(F52:H52)<Inputs!$D$258,1/Inputs!$D$258*SUM(F52:H52),IF(SUM(F52:H52)>Inputs!$D$261,1/Inputs!$D$261*SUM(F52:H52),1)))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",G52=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G52)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",H52=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H52)","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,'At-Risk'!S52/100)","v":1.88},{"$f":"IF(OR($J52=\"T\",$K52=\"T\"),0,IF(AND(O52=\"E\",'At-Risk'!S52/100<1/Inputs!$D$253*F52),1/Inputs!$D$253*F52-'At-Risk'!S52/100,IF(AND(O52=\"M\",'At-Risk'!S52/100<1/Inputs!$D$256*SUM(F52:G52)),1/Inputs!$D$256* SUM(F52:G52)-'At-Risk'!S52/100,IF(AND(O52=\"H\",'At-Risk'!S52/100<1/Inputs!$D$260*SUM(F52:H52)),1/Inputs!$D$260*SUM(F52:H52)-'At-Risk'!S52/100,0))))","v":0},0,{"$f":"IF(OR(J52=\"T\",K52=\"T\"),0,IF(O52=\"E\",2/Inputs!$D$253*F52,IF(O52=\"M\",2/Inputs!$D$256*SUM(F52:G52),IF(O52=\"H\",5/Inputs!$D$261*SUM(F52:H52),0))))","v":2.8528194444444441},8.1392291666666665,{"$f":"IF(OR($J52=\"T\",$K52=\"T\",F52=0,O52=\"M\",O52=\"H\"),0,IF(F52<Inputs!$D$251,1/Inputs!$D$251*F52,1))","v":1},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",G52=0,O52=\"E\",O52=\"H\"),0,IF(SUM(F52:G52)<Inputs!$D$254,1/Inputs!$D$254*SUM(F52:G52),1))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",H52=0,O52=\"E\",O52=\"M\"),0,IF(SUM(F52:H52)<Inputs!$D$258,1/Inputs!$D$258*SUM(F52:H52),1))","v":0},0,{"$f":"IF(OR($J52=\"T\",$K52=\"T\",F52=0),0,IF(AND(O52=\"E\",F52>Inputs!$D$253),(F52-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.42640972222222218},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",G52=0),0,IF(AND(O52=\"M\",SUM(F52:G52)>Inputs!$D$256),(SUM(F52:G52)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",H52=0),0,IF(AND(O52=\"H\",SUM(F52:H52)>Inputs!$D$260),(SUM(F52:H52)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K52=\"T\",$J52=\"T\",O52=\"M\",O52=\"H\"),0,IF(F52<Inputs!$D$251,1/Inputs!$D$251*F52,IF(F52>Inputs!$D$253,1/Inputs!$D$253*F52,1)))","v":1.4264097222222221},{"$f":"IF(OR($K52=\"T\",$J52=\"T\",O52=\"E\",O52=\"H\"),0,IF(SUM(F52:G52)<Inputs!$D$254,1/Inputs!$D$254*SUM(F52:G52),IF(SUM(F52:G52)>Inputs!$D$256,1/Inputs!$D$256*SUM(F52:G52),1)))","v":0},{"$f":"IF(OR($K52=\"T\",$J52=\"T\",O52=\"E\",O52=\"M\"),0,IF(SUM(F52:H52)<Inputs!$D$258,1/Inputs!$D$258*SUM(F52:H52),IF(SUM(F52:H52)>Inputs!$D$261,1/Inputs!$D$261*SUM(F52:H52),1)))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",F52=0,O52=\"M\",O52=\"H\"),0,1/Inputs!$D$253*F52)","v":1.4264097222222221},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",G52=0,O52=\"E\",O52=\"H\"),0,1/Inputs!$D$256*SUM(F52:G52))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",H52=0,O52=\"E\",O52=\"M\"),0,4/Inputs!$D$261*SUM(F52:H52))","v":0},4.2792291666666662,430717.21982683049,319301.16415690503,279466.74662203796,239739.05874077789,224437.90749184706,280019.80028163787,219280.92468347252,0,0,0,0,0,0,1992962.8218035088,0,0,1992962.8218035088,398592.56436070183,0,0,0,398592.56436070183,0,0,0,0,0,0,0,0,0,0,0,0,145928.54456811619,0,0,0,7762.1566259636284,0,0,110720.15676686159,0,0,0,0,145928.54456811619,0,0,105825.94379966411,{"$f":"0.05*($AF52+AK52+AP52+AT52+SUM(AU52:BD52))*175*Inputs!$D$228*(1+0.0765)","v":30973.977283979075},547139.3236127008,124190.26468005283,0,0,0,45561.115563192317,0,0,79253.106440714357,0,0,65284.749969467892,0,0,314289.23665342742,{"$f":"Inputs!$D$152*F52+Inputs!$D$153*G52+Inputs!$D$154*H52","v":138002.8870438734},{"$f":"Inputs!$D$155*I52","v":120813.53699957399},{"$f":"'Voc Ed'!L52","v":0},{"$f":"Inputs!$D$156*$I52","v":12081.353699957399},{"$f":"Inputs!$D$157*$I52","v":48325.414799829596},{"$f":"Inputs!$D$158*$I52","v":15485.621357117012},{"$f":"IF(Inputs!$D$100=1,0,Activities!R52)","v":39925.441308582907},374634.25520893431,3627618.2016392732]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AS10","v":"0301024"},{"$f":"'School Reference Sheet'!AT10","v":"Pronghorn Elementary"},{"$f":"'School Reference Sheet'!AU10","v":"K-6"},{"$f":"IF(M53=1,SUM(ADM!F53:J53),IF(N53=1,SUM(ADM!F53:L53),SUM(ADM!F53:K53,0)))","v":429.71999999999997},{"$f":"ADM!S53-'School Resources'!H53-'School Resources'!F53","v":0},{"$f":"IF(SUM(ADM!N53:R53)=ADM!S53,SUM(ADM!N53:R53),IF(OR(SUM(ADM!F53:O53)=ADM!S53,SUM(ADM!G53:O53)=ADM!S53,SUM(ADM!H53:O53)=ADM!S53,SUM(ADM!I53:O53)=ADM!S53,SUM(ADM!J53:O53)=ADM!S53,SUM(ADM!K53:O53)=ADM!S53,SUM(ADM!L53:O53)=ADM!S53,SUM(ADM!M53:O53)=ADM!S53,SUM(ADM!N53:O53)=ADM!S53),0,SUM(ADM!O53:R53)))","v":0},{"$f":"SUM(ADM!$F53:$R53)","v":429.71999999999997},"F",{"$f":"IF(I53<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F53:J53)=0,SUM(ADM!O53:R53)=0,ADM!K53>0,ADM!N53>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M53:R53)=0,ADM!L53>0),1,0)","v":1},"E",{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!F53/Inputs!$D$80)","v":4.5999999999999996},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!G53/Inputs!$D$81)","v":3.9206875000000001},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!H53/Inputs!$D$82)","v":3.6496249999999999},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!I53/Inputs!$D$83)","v":3.7368125000000001},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!J53/Inputs!$D$84)","v":3.8203749999999999},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(M53=1,ADM!K53/Inputs!$D$95,ADM!K53/Inputs!$D$85))","v":4.2871249999999996},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(N53=1,ADM!L53/Inputs!$D$96,ADM!L53/Inputs!$D$86))","v":2.8428749999999998},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!M53/Inputs!$D$87)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!N53/Inputs!$D$88)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!O53/Inputs!$D$89)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!P53/Inputs!$D$90)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!Q53/Inputs!$D$91)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,ADM!R53/Inputs!$D$92)","v":0},26.857499999999998,0,{"$f":"IF(SUM(ADM!N53:R53)=ADM!S53,SUM(X53:AB53),IF(OR(SUM(ADM!F53:O53)=ADM!S53,SUM(ADM!G53:O53)=ADM!S53,SUM(ADM!H53:O53)=ADM!S53,SUM(ADM!I53:O53)=ADM!S53,SUM(ADM!J53:O53)=ADM!S53,SUM(ADM!K53:O53)=ADM!S53,SUM(ADM!L53:O53)=ADM!S53,SUM(ADM!M53:O53)=ADM!S53,SUM(ADM!N53:O53)=ADM!S53),SUM(Z53:AB53),SUM(Y53:AB53)))","v":0},26.857499999999998,{"$f":"Inputs!$D$39*AC53","v":5.3715000000000002},{"$f":"Inputs!$D$40*AD53","v":0},{"$f":"Inputs!$D$41*AE53","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'Voc Ed'!H53)","v":0},5.3715000000000002,{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$72=1,$F53=0,Inputs!$D$74<=$AC53+$AG53),0,IF(AND($F53>0,$F53<=Inputs!$D$104,Inputs!$D$72=2),$F53/Inputs!$D$94-($AC53+$AG53),Inputs!$D$74-($AC53+$AG53)))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$72=1,$G53=0,Inputs!$D$75<=$AD53+$AH53),0,IF(Inputs!$D$72=2,IF(AND($G53>0,$G53<=Inputs!$D$104),$G53/Inputs!$D$94-($AD53+$AH53),Inputs!$D$75-($AD53+$AH53))))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$72=1,$H53=0,Inputs!$D$76<=$AE53+$AI53+AJ53),0,IF(Inputs!$D$72=2,IF(AND($H53>0,$H53<=Inputs!$D$104),$H53/Inputs!$D$94-($AE53+$AI53+$AJ53),Inputs!$D$76-($AE53+$AI53+$AJ53))))","v":0},{"$f":"IF(OR(J53=\"T\",K53=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O53=\"EM\",(AD53+AH53+AJ53)<Inputs!$D$75),Inputs!$D$75-(AD53+AH53+AJ53),IF(AND(O53=\"M\",(AD53+AH53+AJ53)<Inputs!$D$75),Inputs!$D$75-(AD53+AH53+AJ53),IF(AND(OR(O53=\"MH\",O53=\"H\",O53=\"EMH\"),(AD53+AE53+AH53+AI53+AJ53)<Inputs!$D$76),Inputs!$D$76-(AD53+AE53+AH53+AI53+AJ53),0)))),0))","v":0},0,{"$f":"IF($J53=\"T\",$I53/Inputs!$D$93,0)","v":0},{"$f":"IF(L53=1,(I53/7)*1.5,IF($J53=\"T\",0,IF(AND($K53=\"T\",($I53/Inputs!$D$94)>=1),$I53/Inputs!$D$94,IF(AND($K53=\"T\",($I53/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L53","v":0},0,{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$234=0,O53=\"M\",O53=\"H\"), 0,(F53*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$234=0,O53=\"E\",O53=\"H\"), 0,(SUM(F53:G53)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",Inputs!$D$234=0,O53=\"E\",O53=\"M\"), 0,(SUM(F53:H53)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'At-Risk'!T53/100)","v":0.81},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'At-Risk'!U53/100)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'At-Risk'!V53/100)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(AND(O53=\"E\", SUM(AX53:AZ53)<1/Inputs!$D$253*F53),1/Inputs!$D$253*F53-SUM(AX53:AZ53),IF(AND(O53=\"M\", SUM(AX53:AZ53)<1/Inputs!$D$256*SUM(F53:G53)),1/Inputs!$D$256* SUM(F53:G53)-SUM(AX53:AZ53),IF(AND(O53=\"H\",SUM(AX53:AZ53)<1/Inputs!$D$260*SUM(F53:H53)),1/Inputs!$D$260*SUM(F53:H53)-SUM(AX53:AZ53),0))))","v":0.68208333333333315},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'At-Risk'!AJ53/100)","v":0.03},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F53:$R53)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F53:$K53)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J53:$K53)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L53:$N53)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O53:$R53)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F53:$R53)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F53:$K53)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J53:$K53)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L53:$N53)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O53:$R53)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",F53=0,Inputs!$D$247=0,O53=\"M\",O53=\"H\"),0,1/Inputs!$D$253*F53)","v":1.4920833333333332},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",G53=0,Inputs!$D$247=0,O53=\"H\",O53=\"E\"),0,IF(SUM(F53:G53)<Inputs!$D$254,1/Inputs!$D$254*SUM(F53:G53),IF(SUM(F53:G53)>Inputs!$D$257,1/Inputs!$D$257*SUM(F53:G53),1)))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",H53=0,Inputs!$D$247=0,O53=\"E\",O53=\"M\"),0,IF(SUM(F53:H53)<Inputs!$D$258,1/Inputs!$D$258*SUM(F53:H53),IF(SUM(F53:H53)>Inputs!$D$261,1/Inputs!$D$261*SUM(F53:H53),1)))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",G53=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G53)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",H53=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H53)","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,'At-Risk'!S53/100)","v":0.81},{"$f":"IF(OR($J53=\"T\",$K53=\"T\"),0,IF(AND(O53=\"E\",'At-Risk'!S53/100<1/Inputs!$D$253*F53),1/Inputs!$D$253*F53-'At-Risk'!S53/100,IF(AND(O53=\"M\",'At-Risk'!S53/100<1/Inputs!$D$256*SUM(F53:G53)),1/Inputs!$D$256* SUM(F53:G53)-'At-Risk'!S53/100,IF(AND(O53=\"H\",'At-Risk'!S53/100<1/Inputs!$D$260*SUM(F53:H53)),1/Inputs!$D$260*SUM(F53:H53)-'At-Risk'!S53/100,0))))","v":0.68208333333333315},0,{"$f":"IF(OR(J53=\"T\",K53=\"T\"),0,IF(O53=\"E\",2/Inputs!$D$253*F53,IF(O53=\"M\",2/Inputs!$D$256*SUM(F53:G53),IF(O53=\"H\",5/Inputs!$D$261*SUM(F53:H53),0))))","v":2.9841666666666664},7.4904166666666665,{"$f":"IF(OR($J53=\"T\",$K53=\"T\",F53=0,O53=\"M\",O53=\"H\"),0,IF(F53<Inputs!$D$251,1/Inputs!$D$251*F53,1))","v":1},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",G53=0,O53=\"E\",O53=\"H\"),0,IF(SUM(F53:G53)<Inputs!$D$254,1/Inputs!$D$254*SUM(F53:G53),1))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",H53=0,O53=\"E\",O53=\"M\"),0,IF(SUM(F53:H53)<Inputs!$D$258,1/Inputs!$D$258*SUM(F53:H53),1))","v":0},0,{"$f":"IF(OR($J53=\"T\",$K53=\"T\",F53=0),0,IF(AND(O53=\"E\",F53>Inputs!$D$253),(F53-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.49208333333333321},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",G53=0),0,IF(AND(O53=\"M\",SUM(F53:G53)>Inputs!$D$256),(SUM(F53:G53)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",H53=0),0,IF(AND(O53=\"H\",SUM(F53:H53)>Inputs!$D$260),(SUM(F53:H53)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K53=\"T\",$J53=\"T\",O53=\"M\",O53=\"H\"),0,IF(F53<Inputs!$D$251,1/Inputs!$D$251*F53,IF(F53>Inputs!$D$253,1/Inputs!$D$253*F53,1)))","v":1.4920833333333332},{"$f":"IF(OR($K53=\"T\",$J53=\"T\",O53=\"E\",O53=\"H\"),0,IF(SUM(F53:G53)<Inputs!$D$254,1/Inputs!$D$254*SUM(F53:G53),IF(SUM(F53:G53)>Inputs!$D$256,1/Inputs!$D$256*SUM(F53:G53),1)))","v":0},{"$f":"IF(OR($K53=\"T\",$J53=\"T\",O53=\"E\",O53=\"M\"),0,IF(SUM(F53:H53)<Inputs!$D$258,1/Inputs!$D$258*SUM(F53:H53),IF(SUM(F53:H53)>Inputs!$D$261,1/Inputs!$D$261*SUM(F53:H53),1)))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",F53=0,O53=\"M\",O53=\"H\"),0,1/Inputs!$D$253*F53)","v":1.4920833333333332},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",G53=0,O53=\"E\",O53=\"H\"),0,1/Inputs!$D$256*SUM(F53:G53))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",H53=0,O53=\"E\",O53=\"M\"),0,4/Inputs!$D$261*SUM(F53:H53))","v":0},4.4762499999999994,357059.20479432686,304329.90456457774,283289.60876032506,290057.23906858714,296543.49119915796,332773.35725084314,220668.41018036348,0,0,0,0,0,0,2084721.2158181814,0,0,2084721.2158181814,416944.2431636363,0,0,0,416944.2431636363,0,0,0,0,0,0,0,0,0,0,0,0,62873.468670305396,0,0,52944.376652926898,2328.6469877890881,0,0,115817.84532323229,0,0,0,0,62873.468670305396,52944.376652926898,0,110698.29693235167,{"$f":"0.05*($AF53+AK53+AP53+AT53+SUM(AU53:BD53))*175*Inputs!$D$228*(1+0.0765)","v":31881.394993858015},492361.87488369562,124190.26468005283,0,0,0,52578.223357292103,0,0,82902.014332078339,0,0,68290.538007915515,0,0,327961.04037733877,{"$f":"Inputs!$D$152*F53+Inputs!$D$153*G53+Inputs!$D$154*H53","v":144356.70516130063},{"$f":"Inputs!$D$155*I53","v":126375.9368642545},{"$f":"'Voc Ed'!L53","v":0},{"$f":"Inputs!$D$156*$I53","v":12637.593686425449},{"$f":"Inputs!$D$157*$I53","v":50550.374745701796},{"$f":"Inputs!$D$158*$I53","v":16198.597901638053},{"$f":"IF(Inputs!$D$100=1,0,Activities!R53)","v":40376.804734082907},390496.01309340337,3712484.3873362555]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AV10","v":"0301025"},{"$f":"'School Reference Sheet'!AW10","v":"Buffalo Ridge Elementary"},{"$f":"'School Reference Sheet'!AX10","v":"K-6"},{"$f":"IF(M54=1,SUM(ADM!F54:J54),IF(N54=1,SUM(ADM!F54:L54),SUM(ADM!F54:K54,0)))","v":453.26900000000001},{"$f":"ADM!S54-'School Resources'!H54-'School Resources'!F54","v":0},{"$f":"IF(SUM(ADM!N54:R54)=ADM!S54,SUM(ADM!N54:R54),IF(OR(SUM(ADM!F54:O54)=ADM!S54,SUM(ADM!G54:O54)=ADM!S54,SUM(ADM!H54:O54)=ADM!S54,SUM(ADM!I54:O54)=ADM!S54,SUM(ADM!J54:O54)=ADM!S54,SUM(ADM!K54:O54)=ADM!S54,SUM(ADM!L54:O54)=ADM!S54,SUM(ADM!M54:O54)=ADM!S54,SUM(ADM!N54:O54)=ADM!S54),0,SUM(ADM!O54:R54)))","v":0},{"$f":"SUM(ADM!$F54:$R54)","v":453.26900000000001},"F",{"$f":"IF(I54<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F54:J54)=0,SUM(ADM!O54:R54)=0,ADM!K54>0,ADM!N54>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M54:R54)=0,ADM!L54>0),1,0)","v":1},"E",{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!F54/Inputs!$D$80)","v":5.0406874999999998},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!G54/Inputs!$D$81)","v":5.0285624999999996},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!H54/Inputs!$D$82)","v":4.0603749999999996},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!I54/Inputs!$D$83)","v":4.2043125000000003},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!J54/Inputs!$D$84)","v":3.7989375000000001},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(M54=1,ADM!K54/Inputs!$D$95,ADM!K54/Inputs!$D$85))","v":3.4271250000000002},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(N54=1,ADM!L54/Inputs!$D$96,ADM!L54/Inputs!$D$86))","v":2.7693124999999998},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!M54/Inputs!$D$87)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!N54/Inputs!$D$88)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!O54/Inputs!$D$89)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!P54/Inputs!$D$90)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!Q54/Inputs!$D$91)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,ADM!R54/Inputs!$D$92)","v":0},28.3293125,0,{"$f":"IF(SUM(ADM!N54:R54)=ADM!S54,SUM(X54:AB54),IF(OR(SUM(ADM!F54:O54)=ADM!S54,SUM(ADM!G54:O54)=ADM!S54,SUM(ADM!H54:O54)=ADM!S54,SUM(ADM!I54:O54)=ADM!S54,SUM(ADM!J54:O54)=ADM!S54,SUM(ADM!K54:O54)=ADM!S54,SUM(ADM!L54:O54)=ADM!S54,SUM(ADM!M54:O54)=ADM!S54,SUM(ADM!N54:O54)=ADM!S54),SUM(Z54:AB54),SUM(Y54:AB54)))","v":0},28.3293125,{"$f":"Inputs!$D$39*AC54","v":5.6658625000000002},{"$f":"Inputs!$D$40*AD54","v":0},{"$f":"Inputs!$D$41*AE54","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'Voc Ed'!H54)","v":0},5.6658625000000002,{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$72=1,$F54=0,Inputs!$D$74<=$AC54+$AG54),0,IF(AND($F54>0,$F54<=Inputs!$D$104,Inputs!$D$72=2),$F54/Inputs!$D$94-($AC54+$AG54),Inputs!$D$74-($AC54+$AG54)))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$72=1,$G54=0,Inputs!$D$75<=$AD54+$AH54),0,IF(Inputs!$D$72=2,IF(AND($G54>0,$G54<=Inputs!$D$104),$G54/Inputs!$D$94-($AD54+$AH54),Inputs!$D$75-($AD54+$AH54))))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$72=1,$H54=0,Inputs!$D$76<=$AE54+$AI54+AJ54),0,IF(Inputs!$D$72=2,IF(AND($H54>0,$H54<=Inputs!$D$104),$H54/Inputs!$D$94-($AE54+$AI54+$AJ54),Inputs!$D$76-($AE54+$AI54+$AJ54))))","v":0},{"$f":"IF(OR(J54=\"T\",K54=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O54=\"EM\",(AD54+AH54+AJ54)<Inputs!$D$75),Inputs!$D$75-(AD54+AH54+AJ54),IF(AND(O54=\"M\",(AD54+AH54+AJ54)<Inputs!$D$75),Inputs!$D$75-(AD54+AH54+AJ54),IF(AND(OR(O54=\"MH\",O54=\"H\",O54=\"EMH\"),(AD54+AE54+AH54+AI54+AJ54)<Inputs!$D$76),Inputs!$D$76-(AD54+AE54+AH54+AI54+AJ54),0)))),0))","v":0},0,{"$f":"IF($J54=\"T\",$I54/Inputs!$D$93,0)","v":0},{"$f":"IF(L54=1,(I54/7)*1.5,IF($J54=\"T\",0,IF(AND($K54=\"T\",($I54/Inputs!$D$94)>=1),$I54/Inputs!$D$94,IF(AND($K54=\"T\",($I54/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L54","v":0},0,{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$234=0,O54=\"M\",O54=\"H\"), 0,(F54*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$234=0,O54=\"E\",O54=\"H\"), 0,(SUM(F54:G54)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",Inputs!$D$234=0,O54=\"E\",O54=\"M\"), 0,(SUM(F54:H54)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'At-Risk'!T54/100)","v":1.37},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'At-Risk'!U54/100)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'At-Risk'!V54/100)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(AND(O54=\"E\", SUM(AX54:AZ54)<1/Inputs!$D$253*F54),1/Inputs!$D$253*F54-SUM(AX54:AZ54),IF(AND(O54=\"M\", SUM(AX54:AZ54)<1/Inputs!$D$256*SUM(F54:G54)),1/Inputs!$D$256* SUM(F54:G54)-SUM(AX54:AZ54),IF(AND(O54=\"H\",SUM(AX54:AZ54)<1/Inputs!$D$260*SUM(F54:H54)),1/Inputs!$D$260*SUM(F54:H54)-SUM(AX54:AZ54),0))))","v":0.20385069444444426},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'At-Risk'!AJ54/100)","v":0.11},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F54:$R54)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F54:$K54)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J54:$K54)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L54:$N54)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O54:$R54)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F54:$R54)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F54:$K54)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J54:$K54)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L54:$N54)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O54:$R54)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",F54=0,Inputs!$D$247=0,O54=\"M\",O54=\"H\"),0,1/Inputs!$D$253*F54)","v":1.5738506944444444},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",G54=0,Inputs!$D$247=0,O54=\"H\",O54=\"E\"),0,IF(SUM(F54:G54)<Inputs!$D$254,1/Inputs!$D$254*SUM(F54:G54),IF(SUM(F54:G54)>Inputs!$D$257,1/Inputs!$D$257*SUM(F54:G54),1)))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",H54=0,Inputs!$D$247=0,O54=\"E\",O54=\"M\"),0,IF(SUM(F54:H54)<Inputs!$D$258,1/Inputs!$D$258*SUM(F54:H54),IF(SUM(F54:H54)>Inputs!$D$261,1/Inputs!$D$261*SUM(F54:H54),1)))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",G54=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G54)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",H54=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H54)","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,'At-Risk'!S54/100)","v":1.37},{"$f":"IF(OR($J54=\"T\",$K54=\"T\"),0,IF(AND(O54=\"E\",'At-Risk'!S54/100<1/Inputs!$D$253*F54),1/Inputs!$D$253*F54-'At-Risk'!S54/100,IF(AND(O54=\"M\",'At-Risk'!S54/100<1/Inputs!$D$256*SUM(F54:G54)),1/Inputs!$D$256* SUM(F54:G54)-'At-Risk'!S54/100,IF(AND(O54=\"H\",'At-Risk'!S54/100<1/Inputs!$D$260*SUM(F54:H54)),1/Inputs!$D$260*SUM(F54:H54)-'At-Risk'!S54/100,0))))","v":0.20385069444444426},0,{"$f":"IF(OR(J54=\"T\",K54=\"T\"),0,IF(O54=\"E\",2/Inputs!$D$253*F54,IF(O54=\"M\",2/Inputs!$D$256*SUM(F54:G54),IF(O54=\"H\",5/Inputs!$D$261*SUM(F54:H54),0))))","v":3.1477013888888887},7.9792534722222221,{"$f":"IF(OR($J54=\"T\",$K54=\"T\",F54=0,O54=\"M\",O54=\"H\"),0,IF(F54<Inputs!$D$251,1/Inputs!$D$251*F54,1))","v":1},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",G54=0,O54=\"E\",O54=\"H\"),0,IF(SUM(F54:G54)<Inputs!$D$254,1/Inputs!$D$254*SUM(F54:G54),1))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",H54=0,O54=\"E\",O54=\"M\"),0,IF(SUM(F54:H54)<Inputs!$D$258,1/Inputs!$D$258*SUM(F54:H54),1))","v":0},0,{"$f":"IF(OR($J54=\"T\",$K54=\"T\",F54=0),0,IF(AND(O54=\"E\",F54>Inputs!$D$253),(F54-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.57385069444444448},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",G54=0),0,IF(AND(O54=\"M\",SUM(F54:G54)>Inputs!$D$256),(SUM(F54:G54)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",H54=0),0,IF(AND(O54=\"H\",SUM(F54:H54)>Inputs!$D$260),(SUM(F54:H54)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K54=\"T\",$J54=\"T\",O54=\"M\",O54=\"H\"),0,IF(F54<Inputs!$D$251,1/Inputs!$D$251*F54,IF(F54>Inputs!$D$253,1/Inputs!$D$253*F54,1)))","v":1.5738506944444444},{"$f":"IF(OR($K54=\"T\",$J54=\"T\",O54=\"E\",O54=\"H\"),0,IF(SUM(F54:G54)<Inputs!$D$254,1/Inputs!$D$254*SUM(F54:G54),IF(SUM(F54:G54)>Inputs!$D$256,1/Inputs!$D$256*SUM(F54:G54),1)))","v":0},{"$f":"IF(OR($K54=\"T\",$J54=\"T\",O54=\"E\",O54=\"M\"),0,IF(SUM(F54:H54)<Inputs!$D$258,1/Inputs!$D$258*SUM(F54:H54),IF(SUM(F54:H54)>Inputs!$D$261,1/Inputs!$D$261*SUM(F54:H54),1)))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",F54=0,O54=\"M\",O54=\"H\"),0,1/Inputs!$D$253*F54)","v":1.5738506944444444},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",G54=0,O54=\"E\",O54=\"H\"),0,1/Inputs!$D$256*SUM(F54:G54))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",H54=0,O54=\"E\",O54=\"M\"),0,4/Inputs!$D$261*SUM(F54:H54))","v":0},4.7215520833333331,391266.05877537036,390324.89728447224,315172.66710147064,326345.32129496709,294879.47887246701,266018.81026755599,214958.373712389,0,0,0,0,0,0,2198965.6073086923,0,0,2198965.6073086923,439793.12146173848,0,0,0,439793.12146173848,0,0,0,0,0,0,0,0,0,0,0,0,106341.54577570171,0,0,15823.2101858923,8538.3722885599909,0,0,122164.75596159401,0,0,0,0,106341.54577570171,15823.2101858923,0,116764.65222058576,{"$f":"0.05*($AF54+AK54+AP54+AT54+SUM(AU54:BD54))*175*Inputs!$D$228*(1+0.0765)","v":33702.536298654893},525499.82869258267,124190.26468005283,0,0,0,61314.919531726722,0,0,87445.111082302014,0,0,72032.914158777479,0,0,344983.20945285901,{"$f":"Inputs!$D$152*F54+Inputs!$D$153*G54+Inputs!$D$154*H54","v":152267.56816475283},{"$f":"Inputs!$D$155*I54","v":133301.43937104108},{"$f":"'Voc Ed'!L54","v":0},{"$f":"Inputs!$D$156*$I54","v":13330.143937104109},{"$f":"Inputs!$D$157*$I54","v":53320.575748416435},{"$f":"Inputs!$D$158*$I54","v":17086.294033969978},{"$f":"IF(Inputs!$D$100=1,0,Activities!R54)","v":40392.138033572977},409698.15928885742,3918939.9262047303]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!AY10","v":"0301050"},{"$f":"'School Reference Sheet'!AZ10","v":"Twin Spruce Junior High School"},{"$f":"'School Reference Sheet'!BA10","v":"7-9"},{"$f":"IF(M55=1,SUM(ADM!F55:J55),IF(N55=1,SUM(ADM!F55:L55),SUM(ADM!F55:K55,0)))","v":0},{"$f":"ADM!S55-'School Resources'!H55-'School Resources'!F55","v":856.72899999999993},{"$f":"IF(SUM(ADM!N55:R55)=ADM!S55,SUM(ADM!N55:R55),IF(OR(SUM(ADM!F55:O55)=ADM!S55,SUM(ADM!G55:O55)=ADM!S55,SUM(ADM!H55:O55)=ADM!S55,SUM(ADM!I55:O55)=ADM!S55,SUM(ADM!J55:O55)=ADM!S55,SUM(ADM!K55:O55)=ADM!S55,SUM(ADM!L55:O55)=ADM!S55,SUM(ADM!M55:O55)=ADM!S55,SUM(ADM!N55:O55)=ADM!S55),0,SUM(ADM!O55:R55)))","v":0},{"$f":"SUM(ADM!$F55:$R55)","v":856.72899999999993},"F",{"$f":"IF(I55<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F55:J55)=0,SUM(ADM!O55:R55)=0,ADM!K55>0,ADM!N55>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M55:R55)=0,ADM!L55>0),1,0)","v":0},"M",{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!F55/Inputs!$D$80)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!G55/Inputs!$D$81)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!H55/Inputs!$D$82)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!I55/Inputs!$D$83)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!J55/Inputs!$D$84)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(M55=1,ADM!K55/Inputs!$D$95,ADM!K55/Inputs!$D$85))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(N55=1,ADM!L55/Inputs!$D$96,ADM!L55/Inputs!$D$86))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!M55/Inputs!$D$87)","v":12.50747619047619},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!N55/Inputs!$D$88)","v":13.509666666666666},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!O55/Inputs!$D$89)","v":14.779476190476192},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!P55/Inputs!$D$90)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!Q55/Inputs!$D$91)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,ADM!R55/Inputs!$D$92)","v":0},0,40.796619047619046,{"$f":"IF(SUM(ADM!N55:R55)=ADM!S55,SUM(X55:AB55),IF(OR(SUM(ADM!F55:O55)=ADM!S55,SUM(ADM!G55:O55)=ADM!S55,SUM(ADM!H55:O55)=ADM!S55,SUM(ADM!I55:O55)=ADM!S55,SUM(ADM!J55:O55)=ADM!S55,SUM(ADM!K55:O55)=ADM!S55,SUM(ADM!L55:O55)=ADM!S55,SUM(ADM!M55:O55)=ADM!S55,SUM(ADM!N55:O55)=ADM!S55),SUM(Z55:AB55),SUM(Y55:AB55)))","v":0},40.796619047619046,{"$f":"Inputs!$D$39*AC55","v":0},{"$f":"Inputs!$D$40*AD55","v":13.462884285714287},{"$f":"Inputs!$D$41*AE55","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'Voc Ed'!H55)","v":0.60665238095238094},14.069536666666668,{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$72=1,$F55=0,Inputs!$D$74<=$AC55+$AG55),0,IF(AND($F55>0,$F55<=Inputs!$D$104,Inputs!$D$72=2),$F55/Inputs!$D$94-($AC55+$AG55),Inputs!$D$74-($AC55+$AG55)))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$72=1,$G55=0,Inputs!$D$75<=$AD55+$AH55),0,IF(Inputs!$D$72=2,IF(AND($G55>0,$G55<=Inputs!$D$104),$G55/Inputs!$D$94-($AD55+$AH55),Inputs!$D$75-($AD55+$AH55))))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$72=1,$H55=0,Inputs!$D$76<=$AE55+$AI55+AJ55),0,IF(Inputs!$D$72=2,IF(AND($H55>0,$H55<=Inputs!$D$104),$H55/Inputs!$D$94-($AE55+$AI55+$AJ55),Inputs!$D$76-($AE55+$AI55+$AJ55))))","v":0},{"$f":"IF(OR(J55=\"T\",K55=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O55=\"EM\",(AD55+AH55+AJ55)<Inputs!$D$75),Inputs!$D$75-(AD55+AH55+AJ55),IF(AND(O55=\"M\",(AD55+AH55+AJ55)<Inputs!$D$75),Inputs!$D$75-(AD55+AH55+AJ55),IF(AND(OR(O55=\"MH\",O55=\"H\",O55=\"EMH\"),(AD55+AE55+AH55+AI55+AJ55)<Inputs!$D$76),Inputs!$D$76-(AD55+AE55+AH55+AI55+AJ55),0)))),0))","v":0},0,{"$f":"IF($J55=\"T\",$I55/Inputs!$D$93,0)","v":0},{"$f":"IF(L55=1,(I55/7)*1.5,IF($J55=\"T\",0,IF(AND($K55=\"T\",($I55/Inputs!$D$94)>=1),$I55/Inputs!$D$94,IF(AND($K55=\"T\",($I55/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L55","v":0},0,{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$234=0,O55=\"M\",O55=\"H\"), 0,(F55*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$234=0,O55=\"E\",O55=\"H\"), 0,(SUM(F55:G55)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",Inputs!$D$234=0,O55=\"E\",O55=\"M\"), 0,(SUM(F55:H55)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'At-Risk'!T55/100)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'At-Risk'!U55/100)","v":4.54},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'At-Risk'!V55/100)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(AND(O55=\"E\", SUM(AX55:AZ55)<1/Inputs!$D$253*F55),1/Inputs!$D$253*F55-SUM(AX55:AZ55),IF(AND(O55=\"M\", SUM(AX55:AZ55)<1/Inputs!$D$256*SUM(F55:G55)),1/Inputs!$D$256* SUM(F55:G55)-SUM(AX55:AZ55),IF(AND(O55=\"H\",SUM(AX55:AZ55)<1/Inputs!$D$260*SUM(F55:H55)),1/Inputs!$D$260*SUM(F55:H55)-SUM(AX55:AZ55),0))))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'At-Risk'!AJ55/100)","v":0.33},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F55:$R55)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F55:$K55)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J55:$K55)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L55:$N55)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O55:$R55)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F55:$R55)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F55:$K55)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J55:$K55)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L55:$N55)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O55:$R55)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",F55=0,Inputs!$D$247=0,O55=\"M\",O55=\"H\"),0,1/Inputs!$D$253*F55)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",G55=0,Inputs!$D$247=0,O55=\"H\",O55=\"E\"),0,IF(SUM(F55:G55)<Inputs!$D$254,1/Inputs!$D$254*SUM(F55:G55),IF(SUM(F55:G55)>Inputs!$D$257,1/Inputs!$D$257*SUM(F55:G55),1)))","v":1.3598873015873014},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",H55=0,Inputs!$D$247=0,O55=\"E\",O55=\"M\"),0,IF(SUM(F55:H55)<Inputs!$D$258,1/Inputs!$D$258*SUM(F55:H55),IF(SUM(F55:H55)>Inputs!$D$261,1/Inputs!$D$261*SUM(F55:H55),1)))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",G55=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G55)","v":2.7197746031746028},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",H55=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H55)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,'At-Risk'!S55/100)","v":4.54},{"$f":"IF(OR($J55=\"T\",$K55=\"T\"),0,IF(AND(O55=\"E\",'At-Risk'!S55/100<1/Inputs!$D$253*F55),1/Inputs!$D$253*F55-'At-Risk'!S55/100,IF(AND(O55=\"M\",'At-Risk'!S55/100<1/Inputs!$D$256*SUM(F55:G55)),1/Inputs!$D$256* SUM(F55:G55)-'At-Risk'!S55/100,IF(AND(O55=\"H\",'At-Risk'!S55/100<1/Inputs!$D$260*SUM(F55:H55)),1/Inputs!$D$260*SUM(F55:H55)-'At-Risk'!S55/100,0))))","v":0},3.4269159999999999,{"$f":"IF(OR(J55=\"T\",K55=\"T\"),0,IF(O55=\"E\",2/Inputs!$D$253*F55,IF(O55=\"M\",2/Inputs!$D$256*SUM(F55:G55),IF(O55=\"H\",5/Inputs!$D$261*SUM(F55:H55),0))))","v":5.4395492063492057},22.356127111111107,{"$f":"IF(OR($J55=\"T\",$K55=\"T\",F55=0,O55=\"M\",O55=\"H\"),0,IF(F55<Inputs!$D$251,1/Inputs!$D$251*F55,1))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",G55=0,O55=\"E\",O55=\"H\"),0,IF(SUM(F55:G55)<Inputs!$D$254,1/Inputs!$D$254*SUM(F55:G55),1))","v":1},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",H55=0,O55=\"E\",O55=\"M\"),0,IF(SUM(F55:H55)<Inputs!$D$258,1/Inputs!$D$258*SUM(F55:H55),1))","v":0},0,{"$f":"IF(OR($J55=\"T\",$K55=\"T\",F55=0),0,IF(AND(O55=\"E\",F55>Inputs!$D$253),(F55-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",G55=0),0,IF(AND(O55=\"M\",SUM(F55:G55)>Inputs!$D$256),(SUM(F55:G55)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.7197746031746028},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",H55=0),0,IF(AND(O55=\"H\",SUM(F55:H55)>Inputs!$D$260),(SUM(F55:H55)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K55=\"T\",$J55=\"T\",O55=\"M\",O55=\"H\"),0,IF(F55<Inputs!$D$251,1/Inputs!$D$251*F55,IF(F55>Inputs!$D$253,1/Inputs!$D$253*F55,1)))","v":0},{"$f":"IF(OR($K55=\"T\",$J55=\"T\",O55=\"E\",O55=\"H\"),0,IF(SUM(F55:G55)<Inputs!$D$254,1/Inputs!$D$254*SUM(F55:G55),IF(SUM(F55:G55)>Inputs!$D$256,1/Inputs!$D$256*SUM(F55:G55),1)))","v":2.7197746031746028},{"$f":"IF(OR($K55=\"T\",$J55=\"T\",O55=\"E\",O55=\"M\"),0,IF(SUM(F55:H55)<Inputs!$D$258,1/Inputs!$D$258*SUM(F55:H55),IF(SUM(F55:H55)>Inputs!$D$261,1/Inputs!$D$261*SUM(F55:H55),1)))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",F55=0,O55=\"M\",O55=\"H\"),0,1/Inputs!$D$253*F55)","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",G55=0,O55=\"E\",O55=\"H\"),0,1/Inputs!$D$256*SUM(F55:G55))","v":2.7197746031746028},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",H55=0,O55=\"E\",O55=\"M\"),0,4/Inputs!$D$261*SUM(F55:H55))","v":0},8.1593238095238085,0,0,0,0,0,0,0,970849.89185987075,1048641.4863122662,1147206.0904017645,0,0,0,0,3166697.4685739013,0,3166697.4685739013,0,1045010.1646293876,0,47089.307984661347,1092099.472614049,0,0,0,0,0,0,0,0,0,0,0,0,0,352401.9108187487,0,0,25615.116865679975,0,0,0,105556.5822857967,0,219299.67189571669,0,352401.9108187487,0,266002.58736020769,201781.2342549843,{"$f":"0.05*($AF55+AK55+AP55+AT55+SUM(AU55:BD55))*175*Inputs!$D$228*(1+0.0765)","v":56426.988044583792},1579486.0023444663,0,124190.26468005283,0,0,0,183754.83802183779,0,0,151114.07526326968,0,0,124480.22624589238,0,583539.40421105269,{"$f":"Inputs!$D$152*F55+Inputs!$D$153*G55+Inputs!$D$154*H55","v":287802.69863198348},{"$f":"Inputs!$D$155*I55","v":251954.59837516496},{"$f":"'Voc Ed'!L55","v":25738.775669949813},{"$f":"Inputs!$D$156*$I55","v":25195.459837516497},{"$f":"Inputs!$D$157*$I55","v":100781.83935006599},{"$f":"Inputs!$D$158*$I55","v":32295.002749866118},{"$f":"IF(Inputs!$D$100=1,0,Activities!R55)","v":473500.07895775593},1197268.4535723028,7619090.8013157723]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!BB10","v":"0301051"},{"$f":"'School Reference Sheet'!BC10","v":"Sage Valley Junior High School"},{"$f":"'School Reference Sheet'!BD10","v":"7-9"},{"$f":"IF(M56=1,SUM(ADM!F56:J56),IF(N56=1,SUM(ADM!F56:L56),SUM(ADM!F56:K56,0)))","v":0},{"$f":"ADM!S56-'School Resources'!H56-'School Resources'!F56","v":1002.112},{"$f":"IF(SUM(ADM!N56:R56)=ADM!S56,SUM(ADM!N56:R56),IF(OR(SUM(ADM!F56:O56)=ADM!S56,SUM(ADM!G56:O56)=ADM!S56,SUM(ADM!H56:O56)=ADM!S56,SUM(ADM!I56:O56)=ADM!S56,SUM(ADM!J56:O56)=ADM!S56,SUM(ADM!K56:O56)=ADM!S56,SUM(ADM!L56:O56)=ADM!S56,SUM(ADM!M56:O56)=ADM!S56,SUM(ADM!N56:O56)=ADM!S56),0,SUM(ADM!O56:R56)))","v":0},{"$f":"SUM(ADM!$F56:$R56)","v":1002.112},"F",{"$f":"IF(I56<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F56:J56)=0,SUM(ADM!O56:R56)=0,ADM!K56>0,ADM!N56>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M56:R56)=0,ADM!L56>0),1,0)","v":0},"M",{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!F56/Inputs!$D$80)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!G56/Inputs!$D$81)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!H56/Inputs!$D$82)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!I56/Inputs!$D$83)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!J56/Inputs!$D$84)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(M56=1,ADM!K56/Inputs!$D$95,ADM!K56/Inputs!$D$85))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(N56=1,ADM!L56/Inputs!$D$96,ADM!L56/Inputs!$D$86))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!M56/Inputs!$D$87)","v":16.634285714285713},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!N56/Inputs!$D$88)","v":14.985047619047618},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!O56/Inputs!$D$89)","v":16.100285714285715},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!P56/Inputs!$D$90)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!Q56/Inputs!$D$91)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,ADM!R56/Inputs!$D$92)","v":0},0,47.719619047619048,{"$f":"IF(SUM(ADM!N56:R56)=ADM!S56,SUM(X56:AB56),IF(OR(SUM(ADM!F56:O56)=ADM!S56,SUM(ADM!G56:O56)=ADM!S56,SUM(ADM!H56:O56)=ADM!S56,SUM(ADM!I56:O56)=ADM!S56,SUM(ADM!J56:O56)=ADM!S56,SUM(ADM!K56:O56)=ADM!S56,SUM(ADM!L56:O56)=ADM!S56,SUM(ADM!M56:O56)=ADM!S56,SUM(ADM!N56:O56)=ADM!S56),SUM(Z56:AB56),SUM(Y56:AB56)))","v":0},47.719619047619048,{"$f":"Inputs!$D$39*AC56","v":0},{"$f":"Inputs!$D$40*AD56","v":15.747474285714286},{"$f":"Inputs!$D$41*AE56","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'Voc Ed'!H56)","v":0.51219523809523815},16.259669523809524,{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$72=1,$F56=0,Inputs!$D$74<=$AC56+$AG56),0,IF(AND($F56>0,$F56<=Inputs!$D$104,Inputs!$D$72=2),$F56/Inputs!$D$94-($AC56+$AG56),Inputs!$D$74-($AC56+$AG56)))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$72=1,$G56=0,Inputs!$D$75<=$AD56+$AH56),0,IF(Inputs!$D$72=2,IF(AND($G56>0,$G56<=Inputs!$D$104),$G56/Inputs!$D$94-($AD56+$AH56),Inputs!$D$75-($AD56+$AH56))))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$72=1,$H56=0,Inputs!$D$76<=$AE56+$AI56+AJ56),0,IF(Inputs!$D$72=2,IF(AND($H56>0,$H56<=Inputs!$D$104),$H56/Inputs!$D$94-($AE56+$AI56+$AJ56),Inputs!$D$76-($AE56+$AI56+$AJ56))))","v":0},{"$f":"IF(OR(J56=\"T\",K56=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O56=\"EM\",(AD56+AH56+AJ56)<Inputs!$D$75),Inputs!$D$75-(AD56+AH56+AJ56),IF(AND(O56=\"M\",(AD56+AH56+AJ56)<Inputs!$D$75),Inputs!$D$75-(AD56+AH56+AJ56),IF(AND(OR(O56=\"MH\",O56=\"H\",O56=\"EMH\"),(AD56+AE56+AH56+AI56+AJ56)<Inputs!$D$76),Inputs!$D$76-(AD56+AE56+AH56+AI56+AJ56),0)))),0))","v":0},0,{"$f":"IF($J56=\"T\",$I56/Inputs!$D$93,0)","v":0},{"$f":"IF(L56=1,(I56/7)*1.5,IF($J56=\"T\",0,IF(AND($K56=\"T\",($I56/Inputs!$D$94)>=1),$I56/Inputs!$D$94,IF(AND($K56=\"T\",($I56/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L56","v":0},0,{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$234=0,O56=\"M\",O56=\"H\"), 0,(F56*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$234=0,O56=\"E\",O56=\"H\"), 0,(SUM(F56:G56)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",Inputs!$D$234=0,O56=\"E\",O56=\"M\"), 0,(SUM(F56:H56)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'At-Risk'!T56/100)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'At-Risk'!U56/100)","v":2.66},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'At-Risk'!V56/100)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(AND(O56=\"E\", SUM(AX56:AZ56)<1/Inputs!$D$253*F56),1/Inputs!$D$253*F56-SUM(AX56:AZ56),IF(AND(O56=\"M\", SUM(AX56:AZ56)<1/Inputs!$D$256*SUM(F56:G56)),1/Inputs!$D$256* SUM(F56:G56)-SUM(AX56:AZ56),IF(AND(O56=\"H\",SUM(AX56:AZ56)<1/Inputs!$D$260*SUM(F56:H56)),1/Inputs!$D$260*SUM(F56:H56)-SUM(AX56:AZ56),0))))","v":0.52130793650793628},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'At-Risk'!AJ56/100)","v":0.08},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F56:$R56)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F56:$K56)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J56:$K56)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L56:$N56)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O56:$R56)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F56:$R56)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F56:$K56)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J56:$K56)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L56:$N56)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O56:$R56)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",F56=0,Inputs!$D$247=0,O56=\"M\",O56=\"H\"),0,1/Inputs!$D$253*F56)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",G56=0,Inputs!$D$247=0,O56=\"H\",O56=\"E\"),0,IF(SUM(F56:G56)<Inputs!$D$254,1/Inputs!$D$254*SUM(F56:G56),IF(SUM(F56:G56)>Inputs!$D$257,1/Inputs!$D$257*SUM(F56:G56),1)))","v":1.5906539682539682},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",H56=0,Inputs!$D$247=0,O56=\"E\",O56=\"M\"),0,IF(SUM(F56:H56)<Inputs!$D$258,1/Inputs!$D$258*SUM(F56:H56),IF(SUM(F56:H56)>Inputs!$D$261,1/Inputs!$D$261*SUM(F56:H56),1)))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",G56=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G56)","v":3.1813079365079364},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",H56=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H56)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,'At-Risk'!S56/100)","v":2.66},{"$f":"IF(OR($J56=\"T\",$K56=\"T\"),0,IF(AND(O56=\"E\",'At-Risk'!S56/100<1/Inputs!$D$253*F56),1/Inputs!$D$253*F56-'At-Risk'!S56/100,IF(AND(O56=\"M\",'At-Risk'!S56/100<1/Inputs!$D$256*SUM(F56:G56)),1/Inputs!$D$256* SUM(F56:G56)-'At-Risk'!S56/100,IF(AND(O56=\"H\",'At-Risk'!S56/100<1/Inputs!$D$260*SUM(F56:H56)),1/Inputs!$D$260*SUM(F56:H56)-'At-Risk'!S56/100,0))))","v":0.52130793650793628},4.0084479999999996,{"$f":"IF(OR(J56=\"T\",K56=\"T\"),0,IF(O56=\"E\",2/Inputs!$D$253*F56,IF(O56=\"M\",2/Inputs!$D$256*SUM(F56:G56),IF(O56=\"H\",5/Inputs!$D$261*SUM(F56:H56),0))))","v":6.3626158730158728},21.585641650793651,{"$f":"IF(OR($J56=\"T\",$K56=\"T\",F56=0,O56=\"M\",O56=\"H\"),0,IF(F56<Inputs!$D$251,1/Inputs!$D$251*F56,1))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",G56=0,O56=\"E\",O56=\"H\"),0,IF(SUM(F56:G56)<Inputs!$D$254,1/Inputs!$D$254*SUM(F56:G56),1))","v":1},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",H56=0,O56=\"E\",O56=\"M\"),0,IF(SUM(F56:H56)<Inputs!$D$258,1/Inputs!$D$258*SUM(F56:H56),1))","v":0},0,{"$f":"IF(OR($J56=\"T\",$K56=\"T\",F56=0),0,IF(AND(O56=\"E\",F56>Inputs!$D$253),(F56-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",G56=0),0,IF(AND(O56=\"M\",SUM(F56:G56)>Inputs!$D$256),(SUM(F56:G56)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":2.1813079365079364},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",H56=0),0,IF(AND(O56=\"H\",SUM(F56:H56)>Inputs!$D$260),(SUM(F56:H56)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K56=\"T\",$J56=\"T\",O56=\"M\",O56=\"H\"),0,IF(F56<Inputs!$D$251,1/Inputs!$D$251*F56,IF(F56>Inputs!$D$253,1/Inputs!$D$253*F56,1)))","v":0},{"$f":"IF(OR($K56=\"T\",$J56=\"T\",O56=\"E\",O56=\"H\"),0,IF(SUM(F56:G56)<Inputs!$D$254,1/Inputs!$D$254*SUM(F56:G56),IF(SUM(F56:G56)>Inputs!$D$256,1/Inputs!$D$256*SUM(F56:G56),1)))","v":3.1813079365079364},{"$f":"IF(OR($K56=\"T\",$J56=\"T\",O56=\"E\",O56=\"M\"),0,IF(SUM(F56:H56)<Inputs!$D$258,1/Inputs!$D$258*SUM(F56:H56),IF(SUM(F56:H56)>Inputs!$D$261,1/Inputs!$D$261*SUM(F56:H56),1)))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",F56=0,O56=\"M\",O56=\"H\"),0,1/Inputs!$D$253*F56)","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",G56=0,O56=\"E\",O56=\"H\"),0,1/Inputs!$D$256*SUM(F56:G56))","v":3.1813079365079364},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",H56=0,O56=\"E\",O56=\"M\"),0,4/Inputs!$D$261*SUM(F56:H56))","v":0},9.5439238095238093,0,0,0,0,0,0,0,1291179.3107531497,1163162.8666657095,1249729.394370504,0,0,0,0,3704071.5717893634,0,3704071.5717893634,0,1222343.61869049,0,39757.396611679709,1262101.0153021698,0,0,0,0,0,0,0,0,0,0,0,0,0,206473.36625063253,0,40464.738535325043,6209.7253007709023,0,0,0,123469.05239297877,0,256513.82502840509,0,206473.36625063253,40464.738535325043,311142.01203030651,236022.58849849933,{"$f":"0.05*($AF56+AK56+AP56+AT56+SUM(AU56:BD56))*175*Inputs!$D$228*(1+0.0765)","v":63515.70987278394},1490749.1226956595,0,124190.26468005283,0,0,0,233068.8485624012,0,0,176757.4439411129,0,0,145603.95233933217,0,679620.50952289917,{"$f":"Inputs!$D$152*F56+Inputs!$D$153*G56+Inputs!$D$154*H56","v":336641.50265894376},{"$f":"Inputs!$D$155*I56","v":294710.14344901749},{"$f":"'Voc Ed'!L56","v":20463.690903670344},{"$f":"Inputs!$D$156*$I56","v":29471.014344901752},{"$f":"Inputs!$D$157*$I56","v":117884.05737960701},{"$f":"Inputs!$D$158*$I56","v":37775.317277311537},{"$f":"IF(Inputs!$D$100=1,0,Activities!R56)","v":515259.49437672296},1352205.220390175,8488747.4397002663]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!BE10","v":"0301055"},{"$f":"'School Reference Sheet'!BF10","v":"Campbell County High School"},{"$f":"'School Reference Sheet'!BG10","v":"10-12"},{"$f":"IF(M57=1,SUM(ADM!F57:J57),IF(N57=1,SUM(ADM!F57:L57),SUM(ADM!F57:K57,0)))","v":0},{"$f":"ADM!S57-'School Resources'!H57-'School Resources'!F57","v":0},{"$f":"IF(SUM(ADM!N57:R57)=ADM!S57,SUM(ADM!N57:R57),IF(OR(SUM(ADM!F57:O57)=ADM!S57,SUM(ADM!G57:O57)=ADM!S57,SUM(ADM!H57:O57)=ADM!S57,SUM(ADM!I57:O57)=ADM!S57,SUM(ADM!J57:O57)=ADM!S57,SUM(ADM!K57:O57)=ADM!S57,SUM(ADM!L57:O57)=ADM!S57,SUM(ADM!M57:O57)=ADM!S57,SUM(ADM!N57:O57)=ADM!S57),0,SUM(ADM!O57:R57)))","v":1480.2820000000002},{"$f":"SUM(ADM!$F57:$R57)","v":1480.2820000000002},"F",{"$f":"IF(I57<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F57:J57)=0,SUM(ADM!O57:R57)=0,ADM!K57>0,ADM!N57>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M57:R57)=0,ADM!L57>0),1,0)","v":0},"H",{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!F57/Inputs!$D$80)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!G57/Inputs!$D$81)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!H57/Inputs!$D$82)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!I57/Inputs!$D$83)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!J57/Inputs!$D$84)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(M57=1,ADM!K57/Inputs!$D$95,ADM!K57/Inputs!$D$85))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(N57=1,ADM!L57/Inputs!$D$96,ADM!L57/Inputs!$D$86))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!M57/Inputs!$D$87)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!N57/Inputs!$D$88)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!O57/Inputs!$D$89)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!P57/Inputs!$D$90)","v":27.551000000000002},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!Q57/Inputs!$D$91)","v":22.724333333333334},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,ADM!R57/Inputs!$D$92)","v":20.214285714285715},0,0,{"$f":"IF(SUM(ADM!N57:R57)=ADM!S57,SUM(X57:AB57),IF(OR(SUM(ADM!F57:O57)=ADM!S57,SUM(ADM!G57:O57)=ADM!S57,SUM(ADM!H57:O57)=ADM!S57,SUM(ADM!I57:O57)=ADM!S57,SUM(ADM!J57:O57)=ADM!S57,SUM(ADM!K57:O57)=ADM!S57,SUM(ADM!L57:O57)=ADM!S57,SUM(ADM!M57:O57)=ADM!S57,SUM(ADM!N57:O57)=ADM!S57),SUM(Z57:AB57),SUM(Y57:AB57)))","v":70.489619047619044},70.489619047619044,{"$f":"Inputs!$D$39*AC57","v":0},{"$f":"Inputs!$D$40*AD57","v":0},{"$f":"Inputs!$D$41*AE57","v":23.261574285714286},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'Voc Ed'!H57)","v":3.3507428571428566},26.612317142857144,{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$72=1,$F57=0,Inputs!$D$74<=$AC57+$AG57),0,IF(AND($F57>0,$F57<=Inputs!$D$104,Inputs!$D$72=2),$F57/Inputs!$D$94-($AC57+$AG57),Inputs!$D$74-($AC57+$AG57)))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$72=1,$G57=0,Inputs!$D$75<=$AD57+$AH57),0,IF(Inputs!$D$72=2,IF(AND($G57>0,$G57<=Inputs!$D$104),$G57/Inputs!$D$94-($AD57+$AH57),Inputs!$D$75-($AD57+$AH57))))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$72=1,$H57=0,Inputs!$D$76<=$AE57+$AI57+AJ57),0,IF(Inputs!$D$72=2,IF(AND($H57>0,$H57<=Inputs!$D$104),$H57/Inputs!$D$94-($AE57+$AI57+$AJ57),Inputs!$D$76-($AE57+$AI57+$AJ57))))","v":0},{"$f":"IF(OR(J57=\"T\",K57=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O57=\"EM\",(AD57+AH57+AJ57)<Inputs!$D$75),Inputs!$D$75-(AD57+AH57+AJ57),IF(AND(O57=\"M\",(AD57+AH57+AJ57)<Inputs!$D$75),Inputs!$D$75-(AD57+AH57+AJ57),IF(AND(OR(O57=\"MH\",O57=\"H\",O57=\"EMH\"),(AD57+AE57+AH57+AI57+AJ57)<Inputs!$D$76),Inputs!$D$76-(AD57+AE57+AH57+AI57+AJ57),0)))),0))","v":0},0,{"$f":"IF($J57=\"T\",$I57/Inputs!$D$93,0)","v":0},{"$f":"IF(L57=1,(I57/7)*1.5,IF($J57=\"T\",0,IF(AND($K57=\"T\",($I57/Inputs!$D$94)>=1),$I57/Inputs!$D$94,IF(AND($K57=\"T\",($I57/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L57","v":0},0,{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$234=0,O57=\"M\",O57=\"H\"), 0,(F57*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$234=0,O57=\"E\",O57=\"H\"), 0,(SUM(F57:G57)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",Inputs!$D$234=0,O57=\"E\",O57=\"M\"), 0,(SUM(F57:H57)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'At-Risk'!T57/100)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'At-Risk'!U57/100)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'At-Risk'!V57/100)","v":4.34},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(AND(O57=\"E\", SUM(AX57:AZ57)<1/Inputs!$D$253*F57),1/Inputs!$D$253*F57-SUM(AX57:AZ57),IF(AND(O57=\"M\", SUM(AX57:AZ57)<1/Inputs!$D$256*SUM(F57:G57)),1/Inputs!$D$256* SUM(F57:G57)-SUM(AX57:AZ57),IF(AND(O57=\"H\",SUM(AX57:AZ57)<1/Inputs!$D$260*SUM(F57:H57)),1/Inputs!$D$260*SUM(F57:H57)-SUM(AX57:AZ57),0))))","v":0.35930793650793724},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'At-Risk'!AJ57/100)","v":0.21},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F57:$R57)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F57:$K57)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J57:$K57)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L57:$N57)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O57:$R57)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F57:$R57)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F57:$K57)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J57:$K57)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L57:$N57)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O57:$R57)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",F57=0,Inputs!$D$247=0,O57=\"M\",O57=\"H\"),0,1/Inputs!$D$253*F57)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",G57=0,Inputs!$D$247=0,O57=\"H\",O57=\"E\"),0,IF(SUM(F57:G57)<Inputs!$D$254,1/Inputs!$D$254*SUM(F57:G57),IF(SUM(F57:G57)>Inputs!$D$257,1/Inputs!$D$257*SUM(F57:G57),1)))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",H57=0,Inputs!$D$247=0,O57=\"E\",O57=\"M\"),0,IF(SUM(F57:H57)<Inputs!$D$258,1/Inputs!$D$258*SUM(F57:H57),IF(SUM(F57:H57)>Inputs!$D$261,1/Inputs!$D$261*SUM(F57:H57),1)))","v":2.3496539682539686},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",G57=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G57)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",H57=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H57)","v":4.6993079365079371},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,'At-Risk'!S57/100)","v":4.34},{"$f":"IF(OR($J57=\"T\",$K57=\"T\"),0,IF(AND(O57=\"E\",'At-Risk'!S57/100<1/Inputs!$D$253*F57),1/Inputs!$D$253*F57-'At-Risk'!S57/100,IF(AND(O57=\"M\",'At-Risk'!S57/100<1/Inputs!$D$256*SUM(F57:G57)),1/Inputs!$D$256* SUM(F57:G57)-'At-Risk'!S57/100,IF(AND(O57=\"H\",'At-Risk'!S57/100<1/Inputs!$D$260*SUM(F57:H57)),1/Inputs!$D$260*SUM(F57:H57)-'At-Risk'!S57/100,0))))","v":0.35930793650793724},5.9211280000000004,{"$f":"IF(OR(J57=\"T\",K57=\"T\"),0,IF(O57=\"E\",2/Inputs!$D$253*F57,IF(O57=\"M\",2/Inputs!$D$256*SUM(F57:G57),IF(O57=\"H\",5/Inputs!$D$261*SUM(F57:H57),0))))","v":11.748269841269842},34.326975619047623,{"$f":"IF(OR($J57=\"T\",$K57=\"T\",F57=0,O57=\"M\",O57=\"H\"),0,IF(F57<Inputs!$D$251,1/Inputs!$D$251*F57,1))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",G57=0,O57=\"E\",O57=\"H\"),0,IF(SUM(F57:G57)<Inputs!$D$254,1/Inputs!$D$254*SUM(F57:G57),1))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",H57=0,O57=\"E\",O57=\"M\"),0,IF(SUM(F57:H57)<Inputs!$D$258,1/Inputs!$D$258*SUM(F57:H57),1))","v":1},0,{"$f":"IF(OR($J57=\"T\",$K57=\"T\",F57=0),0,IF(AND(O57=\"E\",F57>Inputs!$D$253),(F57-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",G57=0),0,IF(AND(O57=\"M\",SUM(F57:G57)>Inputs!$D$256),(SUM(F57:G57)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",H57=0),0,IF(AND(O57=\"H\",SUM(F57:H57)>Inputs!$D$260),(SUM(F57:H57)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":3.6993079365079371},{"$f":"IF(OR($K57=\"T\",$J57=\"T\",O57=\"M\",O57=\"H\"),0,IF(F57<Inputs!$D$251,1/Inputs!$D$251*F57,IF(F57>Inputs!$D$253,1/Inputs!$D$253*F57,1)))","v":0},{"$f":"IF(OR($K57=\"T\",$J57=\"T\",O57=\"E\",O57=\"H\"),0,IF(SUM(F57:G57)<Inputs!$D$254,1/Inputs!$D$254*SUM(F57:G57),IF(SUM(F57:G57)>Inputs!$D$256,1/Inputs!$D$256*SUM(F57:G57),1)))","v":0},{"$f":"IF(OR($K57=\"T\",$J57=\"T\",O57=\"E\",O57=\"M\"),0,IF(SUM(F57:H57)<Inputs!$D$258,1/Inputs!$D$258*SUM(F57:H57),IF(SUM(F57:H57)>Inputs!$D$261,1/Inputs!$D$261*SUM(F57:H57),1)))","v":2.3496539682539686},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",F57=0,O57=\"M\",O57=\"H\"),0,1/Inputs!$D$253*F57)","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",G57=0,O57=\"E\",O57=\"H\"),0,1/Inputs!$D$256*SUM(F57:G57))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",H57=0,O57=\"E\",O57=\"M\"),0,4/Inputs!$D$261*SUM(F57:H57))","v":9.3986158730158742},16.447577777777781,0,0,0,0,0,0,0,0,0,0,2138551.7720192391,1763898.3455393948,1569064.5179626478,0,0,5471514.6355212815,5471514.6355212815,0,0,1805599.8297220229,260089.90870471724,2065689.73842674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336877.59756682144,27890.044801264037,16300.528914523618,0,0,0,0,182383.82118404275,0,378912.53466747986,336877.59756682144,27890.044801264037,459607.22938378766,435804.56743823999,{"$f":"0.05*($AF57+AK57+AP57+AT57+SUM(AU57:BD57))*175*Inputs!$D$228*(1+0.0765)","v":96360.188966593923},2298904.1552908383,0,0,124190.26468005283,0,0,0,395264.43140345684,0,0,130549.71032780694,0,0,430161.31884813542,1080165.7252594521,{"$f":"Inputs!$D$152*F57+Inputs!$D$153*G57+Inputs!$D$154*H57","v":608877.90905628877},{"$f":"Inputs!$D$155*I57","v":435334.69369192125},{"$f":"'Voc Ed'!L57","v":165983.27066310387},{"$f":"Inputs!$D$156*$I57","v":43533.469369192127},{"$f":"Inputs!$D$157*$I57","v":174133.87747676851},{"$f":"Inputs!$D$158*$I57","v":55800.272035354617},{"$f":"IF(Inputs!$D$100=1,0,Activities!R57)","v":896270.42539907817},2379933.9176917071,13296208.172190022]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!BH10","v":"0301056"},{"$f":"'School Reference Sheet'!BI10","v":"Wright Jr. & Sr. High School"},{"$f":"'School Reference Sheet'!BJ10","v":"7-12"},{"$f":"IF(M58=1,SUM(ADM!F58:J58),IF(N58=1,SUM(ADM!F58:L58),SUM(ADM!F58:K58,0)))","v":0},{"$f":"ADM!S58-'School Resources'!H58-'School Resources'!F58","v":72.506666666666661},{"$f":"IF(SUM(ADM!N58:R58)=ADM!S58,SUM(ADM!N58:R58),IF(OR(SUM(ADM!F58:O58)=ADM!S58,SUM(ADM!G58:O58)=ADM!S58,SUM(ADM!H58:O58)=ADM!S58,SUM(ADM!I58:O58)=ADM!S58,SUM(ADM!J58:O58)=ADM!S58,SUM(ADM!K58:O58)=ADM!S58,SUM(ADM!L58:O58)=ADM!S58,SUM(ADM!M58:O58)=ADM!S58,SUM(ADM!N58:O58)=ADM!S58),0,SUM(ADM!O58:R58)))","v":149.46266666666668},{"$f":"SUM(ADM!$F58:$R58)","v":221.96933333333334},"F",{"$f":"IF(I58<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F58:J58)=0,SUM(ADM!O58:R58)=0,ADM!K58>0,ADM!N58>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M58:R58)=0,ADM!L58>0),1,0)","v":0},"H",{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!F58/Inputs!$D$80)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!G58/Inputs!$D$81)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!H58/Inputs!$D$82)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!I58/Inputs!$D$83)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!J58/Inputs!$D$84)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(M58=1,ADM!K58/Inputs!$D$95,ADM!K58/Inputs!$D$85))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(N58=1,ADM!L58/Inputs!$D$96,ADM!L58/Inputs!$D$86))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!M58/Inputs!$D$87)","v":1.7503968253968254},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!N58/Inputs!$D$88)","v":1.7023015873015874},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!O58/Inputs!$D$89)","v":1.8979523809523808},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!P58/Inputs!$D$90)","v":2.1252539682539684},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!Q58/Inputs!$D$91)","v":1.6133333333333331},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,ADM!R58/Inputs!$D$92)","v":1.4807301587301587},0,3.4526984126984122,{"$f":"IF(SUM(ADM!N58:R58)=ADM!S58,SUM(X58:AB58),IF(OR(SUM(ADM!F58:O58)=ADM!S58,SUM(ADM!G58:O58)=ADM!S58,SUM(ADM!H58:O58)=ADM!S58,SUM(ADM!I58:O58)=ADM!S58,SUM(ADM!J58:O58)=ADM!S58,SUM(ADM!K58:O58)=ADM!S58,SUM(ADM!L58:O58)=ADM!S58,SUM(ADM!M58:O58)=ADM!S58,SUM(ADM!N58:O58)=ADM!S58),SUM(Z58:AB58),SUM(Y58:AB58)))","v":7.1172698412698416},10.569968253968254,{"$f":"Inputs!$D$39*AC58","v":0},{"$f":"Inputs!$D$40*AD58","v":1.1393904761904761},{"$f":"Inputs!$D$41*AE58","v":2.3486990476190477},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'Voc Ed'!H58)","v":0.34109523809523806},3.8291847619047616,{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$72=1,$F58=0,Inputs!$D$74<=$AC58+$AG58),0,IF(AND($F58>0,$F58<=Inputs!$D$104,Inputs!$D$72=2),$F58/Inputs!$D$94-($AC58+$AG58),Inputs!$D$74-($AC58+$AG58)))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$72=1,$G58=0,Inputs!$D$75<=$AD58+$AH58),0,IF(Inputs!$D$72=2,IF(AND($G58>0,$G58<=Inputs!$D$104),$G58/Inputs!$D$94-($AD58+$AH58),Inputs!$D$75-($AD58+$AH58))))","v":3.4079111111111118},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$72=1,$H58=0,Inputs!$D$76<=$AE58+$AI58+AJ58),0,IF(Inputs!$D$72=2,IF(AND($H58>0,$H58<=Inputs!$D$104),$H58/Inputs!$D$94-($AE58+$AI58+$AJ58),Inputs!$D$76-($AE58+$AI58+$AJ58))))","v":0.19293587301587145},{"$f":"IF(OR(J58=\"T\",K58=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O58=\"EM\",(AD58+AH58+AJ58)<Inputs!$D$75),Inputs!$D$75-(AD58+AH58+AJ58),IF(AND(O58=\"M\",(AD58+AH58+AJ58)<Inputs!$D$75),Inputs!$D$75-(AD58+AH58+AJ58),IF(AND(OR(O58=\"MH\",O58=\"H\",O58=\"EMH\"),(AD58+AE58+AH58+AI58+AJ58)<Inputs!$D$76),Inputs!$D$76-(AD58+AE58+AH58+AI58+AJ58),0)))),0))","v":0},3.6008469841269832,{"$f":"IF($J58=\"T\",$I58/Inputs!$D$93,0)","v":0},{"$f":"IF(L58=1,(I58/7)*1.5,IF($J58=\"T\",0,IF(AND($K58=\"T\",($I58/Inputs!$D$94)>=1),$I58/Inputs!$D$94,IF(AND($K58=\"T\",($I58/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L58","v":0},0,{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$234=0,O58=\"M\",O58=\"H\"), 0,(F58*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$234=0,O58=\"E\",O58=\"H\"), 0,(SUM(F58:G58)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",Inputs!$D$234=0,O58=\"E\",O58=\"M\"), 0,(SUM(F58:H58)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'At-Risk'!T58/100)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'At-Risk'!U58/100)","v":0.22},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'At-Risk'!V58/100)","v":0.4},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(AND(O58=\"E\", SUM(AX58:AZ58)<1/Inputs!$D$253*F58),1/Inputs!$D$253*F58-SUM(AX58:AZ58),IF(AND(O58=\"M\", SUM(AX58:AZ58)<1/Inputs!$D$256*SUM(F58:G58)),1/Inputs!$D$256* SUM(F58:G58)-SUM(AX58:AZ58),IF(AND(O58=\"H\",SUM(AX58:AZ58)<1/Inputs!$D$260*SUM(F58:H58)),1/Inputs!$D$260*SUM(F58:H58)-SUM(AX58:AZ58),0))))","v":8.4664550264550331E-2},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'At-Risk'!AJ58/100)","v":0.11},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F58:$R58)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F58:$K58)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J58:$K58)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L58:$N58)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O58:$R58)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F58:$R58)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F58:$K58)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J58:$K58)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L58:$N58)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O58:$R58)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",F58=0,Inputs!$D$247=0,O58=\"M\",O58=\"H\"),0,1/Inputs!$D$253*F58)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",G58=0,Inputs!$D$247=0,O58=\"H\",O58=\"E\"),0,IF(SUM(F58:G58)<Inputs!$D$254,1/Inputs!$D$254*SUM(F58:G58),IF(SUM(F58:G58)>Inputs!$D$257,1/Inputs!$D$257*SUM(F58:G58),1)))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",H58=0,Inputs!$D$247=0,O58=\"E\",O58=\"M\"),0,IF(SUM(F58:H58)<Inputs!$D$258,1/Inputs!$D$258*SUM(F58:H58),IF(SUM(F58:H58)>Inputs!$D$261,1/Inputs!$D$261*SUM(F58:H58),1)))","v":1},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",G58=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G58)","v":0.23017989417989415},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",H58=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H58)","v":0.47448465608465612},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,'At-Risk'!S58/100)","v":0.62},{"$f":"IF(OR($J58=\"T\",$K58=\"T\"),0,IF(AND(O58=\"E\",'At-Risk'!S58/100<1/Inputs!$D$253*F58),1/Inputs!$D$253*F58-'At-Risk'!S58/100,IF(AND(O58=\"M\",'At-Risk'!S58/100<1/Inputs!$D$256*SUM(F58:G58)),1/Inputs!$D$256* SUM(F58:G58)-'At-Risk'!S58/100,IF(AND(O58=\"H\",'At-Risk'!S58/100<1/Inputs!$D$260*SUM(F58:H58)),1/Inputs!$D$260*SUM(F58:H58)-'At-Risk'!S58/100,0))))","v":8.4664550264550331E-2},0.88787733333333341,{"$f":"IF(OR(J58=\"T\",K58=\"T\"),0,IF(O58=\"E\",2/Inputs!$D$253*F58,IF(O58=\"M\",2/Inputs!$D$256*SUM(F58:G58),IF(O58=\"H\",5/Inputs!$D$261*SUM(F58:H58),0))))","v":1.7616613756613757},5.8735323597883609,{"$f":"IF(OR($J58=\"T\",$K58=\"T\",F58=0,O58=\"M\",O58=\"H\"),0,IF(F58<Inputs!$D$251,1/Inputs!$D$251*F58,1))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",G58=0,O58=\"E\",O58=\"H\"),0,IF(SUM(F58:G58)<Inputs!$D$254,1/Inputs!$D$254*SUM(F58:G58),1))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",H58=0,O58=\"E\",O58=\"M\"),0,IF(SUM(F58:H58)<Inputs!$D$258,1/Inputs!$D$258*SUM(F58:H58),1))","v":1},0,{"$f":"IF(OR($J58=\"T\",$K58=\"T\",F58=0),0,IF(AND(O58=\"E\",F58>Inputs!$D$253),(F58-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",G58=0),0,IF(AND(O58=\"M\",SUM(F58:G58)>Inputs!$D$256),(SUM(F58:G58)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",H58=0),0,IF(AND(O58=\"H\",SUM(F58:H58)>Inputs!$D$260),(SUM(F58:H58)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K58=\"T\",$J58=\"T\",O58=\"M\",O58=\"H\"),0,IF(F58<Inputs!$D$251,1/Inputs!$D$251*F58,IF(F58>Inputs!$D$253,1/Inputs!$D$253*F58,1)))","v":0},{"$f":"IF(OR($K58=\"T\",$J58=\"T\",O58=\"E\",O58=\"H\"),0,IF(SUM(F58:G58)<Inputs!$D$254,1/Inputs!$D$254*SUM(F58:G58),IF(SUM(F58:G58)>Inputs!$D$256,1/Inputs!$D$256*SUM(F58:G58),1)))","v":0},{"$f":"IF(OR($K58=\"T\",$J58=\"T\",O58=\"E\",O58=\"M\"),0,IF(SUM(F58:H58)<Inputs!$D$258,1/Inputs!$D$258*SUM(F58:H58),IF(SUM(F58:H58)>Inputs!$D$261,1/Inputs!$D$261*SUM(F58:H58),1)))","v":1},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",F58=0,O58=\"M\",O58=\"H\"),0,1/Inputs!$D$253*F58)","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",G58=0,O58=\"E\",O58=\"H\"),0,1/Inputs!$D$256*SUM(F58:G58))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",H58=0,O58=\"E\",O58=\"M\"),0,4/Inputs!$D$261*SUM(F58:H58))","v":1.4093291005291007},3.4093291005291007,0,0,0,0,0,0,0,135868.54316319668,132135.31545261419,147322.03649572967,164965.54171538036,125229.46023221318,114936.59412851476,0,268003.85861581081,552453.63257183798,820457.49118764885,0,88441.273343217574,182309.69874870655,26476.346624655936,297227.31871658005,0,264527.39811806189,14975.984651162238,0,279503.38276922412,0,0,0,0,0,0,0,0,17076.744577119982,31048.626503854513,6571.7949982021,8538.3722885599909,0,0,0,0,77621.566259636282,18559.764184767992,38258.438503492791,48125.371080974495,6571.7949982021,68918.429259762503,65349.203258492525,{"$f":"0.05*($AF58+AK58+AP58+AT58+SUM(AU58:BD58))*175*Inputs!$D$228*(1+0.0765)","v":17772.399963574167},404412.50587663945,0,0,124190.26468005283,0,0,0,0,0,0,55561.249482543433,0,0,64502.994139297814,244254.50830189406,{"$f":"Inputs!$D$152*F58+Inputs!$D$153*G58+Inputs!$D$154*H58","v":85835.134373883513},{"$f":"Inputs!$D$155*I58","v":65278.745357753876},{"$f":"'Voc Ed'!L58","v":33105.704395271132},{"$f":"Inputs!$D$156*$I58","v":6527.8745357753878},{"$f":"Inputs!$D$157*$I58","v":26111.498143101551},{"$f":"Inputs!$D$158*$I58","v":8367.2902754382649},{"$f":"IF(Inputs!$D$100=1,0,Activities!R58)","v":260696.59417505906},485922.84125628276,2531778.0481082695]
["0301000","Campbell #1",{"$f":"'School Reference Sheet'!BK10","v":"0301057"},{"$f":"'School Reference Sheet'!BL10","v":"Westwood High School"},{"$f":"'School Reference Sheet'!BM10","v":"9-12"},{"$f":"IF(M59=1,SUM(ADM!F59:J59),IF(N59=1,SUM(ADM!F59:L59),SUM(ADM!F59:K59,0)))","v":0},{"$f":"ADM!S59-'School Resources'!H59-'School Resources'!F59","v":0},{"$f":"IF(SUM(ADM!N59:R59)=ADM!S59,SUM(ADM!N59:R59),IF(OR(SUM(ADM!F59:O59)=ADM!S59,SUM(ADM!G59:O59)=ADM!S59,SUM(ADM!H59:O59)=ADM!S59,SUM(ADM!I59:O59)=ADM!S59,SUM(ADM!J59:O59)=ADM!S59,SUM(ADM!K59:O59)=ADM!S59,SUM(ADM!L59:O59)=ADM!S59,SUM(ADM!M59:O59)=ADM!S59,SUM(ADM!N59:O59)=ADM!S59),0,SUM(ADM!O59:R59)))","v":107.75866666666667},{"$f":"SUM(ADM!$F59:$R59)","v":107.75866666666667},"T",{"$f":"IF(I59<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F59:J59)=0,SUM(ADM!O59:R59)=0,ADM!K59>0,ADM!N59>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M59:R59)=0,ADM!L59>0),1,0)","v":0},{"$f":"IF(H59>0,\"H\",IF(G59>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!F59/Inputs!$D$80)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!G59/Inputs!$D$81)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!H59/Inputs!$D$82)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!I59/Inputs!$D$83)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!J59/Inputs!$D$84)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(M59=1,ADM!K59/Inputs!$D$95,ADM!K59/Inputs!$D$85))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(N59=1,ADM!L59/Inputs!$D$96,ADM!L59/Inputs!$D$86))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!M59/Inputs!$D$87)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!N59/Inputs!$D$88)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!O59/Inputs!$D$89)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!P59/Inputs!$D$90)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!Q59/Inputs!$D$91)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,ADM!R59/Inputs!$D$92)","v":0},{"$f":"IF(M59=1,SUM(P59:T59),IF(N59=1,SUM(P59:V59),SUM(P59:U59)))","v":0},{"$f":"SUM(P59:AB59)-AC59-AE59","v":0},{"$f":"IF(SUM(ADM!N59:R59)=ADM!S59,SUM(X59:AB59),IF(OR(SUM(ADM!F59:O59)=ADM!S59,SUM(ADM!G59:O59)=ADM!S59,SUM(ADM!H59:O59)=ADM!S59,SUM(ADM!I59:O59)=ADM!S59,SUM(ADM!J59:O59)=ADM!S59,SUM(ADM!K59:O59)=ADM!S59,SUM(ADM!L59:O59)=ADM!S59,SUM(ADM!M59:O59)=ADM!S59,SUM(ADM!N59:O59)=ADM!S59),SUM(Z59:AB59),SUM(Y59:AB59)))","v":0},{"$f":"SUM(P59:AB59)","v":0},{"$f":"Inputs!$D$39*AC59","v":0},{"$f":"Inputs!$D$40*AD59","v":0},{"$f":"Inputs!$D$41*AE59","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'Voc Ed'!H59)","v":0},{"$f":"SUM(AG59:AJ59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$72=1,$F59=0,Inputs!$D$74<=$AC59+$AG59),0,IF(AND($F59>0,$F59<=Inputs!$D$104,Inputs!$D$72=2),$F59/Inputs!$D$94-($AC59+$AG59),Inputs!$D$74-($AC59+$AG59)))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$72=1,$G59=0,Inputs!$D$75<=$AD59+$AH59),0,IF(Inputs!$D$72=2,IF(AND($G59>0,$G59<=Inputs!$D$104),$G59/Inputs!$D$94-($AD59+$AH59),Inputs!$D$75-($AD59+$AH59))))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$72=1,$H59=0,Inputs!$D$76<=$AE59+$AI59+AJ59),0,IF(Inputs!$D$72=2,IF(AND($H59>0,$H59<=Inputs!$D$104),$H59/Inputs!$D$94-($AE59+$AI59+$AJ59),Inputs!$D$76-($AE59+$AI59+$AJ59))))","v":0},{"$f":"IF(OR(J59=\"T\",K59=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O59=\"EM\",(AD59+AH59+AJ59)<Inputs!$D$75),Inputs!$D$75-(AD59+AH59+AJ59),IF(AND(O59=\"M\",(AD59+AH59+AJ59)<Inputs!$D$75),Inputs!$D$75-(AD59+AH59+AJ59),IF(AND(OR(O59=\"MH\",O59=\"H\",O59=\"EMH\"),(AD59+AE59+AH59+AI59+AJ59)<Inputs!$D$76),Inputs!$D$76-(AD59+AE59+AH59+AI59+AJ59),0)))),0))","v":0},{"$f":"SUM(AL59:AO59)","v":0},{"$f":"IF($J59=\"T\",$I59/Inputs!$D$93,0)","v":15.394095238095238},{"$f":"IF(L59=1,(I59/7)*1.5,IF($J59=\"T\",0,IF(AND($K59=\"T\",($I59/Inputs!$D$94)>=1),$I59/Inputs!$D$94,IF(AND($K59=\"T\",($I59/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L59","v":0},{"$f":"SUM(AQ59:AR59)","v":15.394095238095238},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$234=0,O59=\"M\",O59=\"H\"), 0,(F59*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$234=0,O59=\"E\",O59=\"H\"), 0,(SUM(F59:G59)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",Inputs!$D$234=0,O59=\"E\",O59=\"M\"), 0,(SUM(F59:H59)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'At-Risk'!T59/100)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'At-Risk'!U59/100)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'At-Risk'!V59/100)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(AND(O59=\"E\", SUM(AX59:AZ59)<1/Inputs!$D$253*F59),1/Inputs!$D$253*F59-SUM(AX59:AZ59),IF(AND(O59=\"M\", SUM(AX59:AZ59)<1/Inputs!$D$256*SUM(F59:G59)),1/Inputs!$D$256* SUM(F59:G59)-SUM(AX59:AZ59),IF(AND(O59=\"H\",SUM(AX59:AZ59)<1/Inputs!$D$260*SUM(F59:H59)),1/Inputs!$D$260*SUM(F59:H59)-SUM(AX59:AZ59),0))))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'At-Risk'!AJ59/100)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F59:$R59)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F59:$K59)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J59:$K59)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L59:$N59)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O59:$R59)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F59:$R59)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F59:$K59)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J59:$K59)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L59:$N59)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O59:$R59)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",F59=0,Inputs!$D$247=0,O59=\"M\",O59=\"H\"),0,1/Inputs!$D$253*F59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",G59=0,Inputs!$D$247=0,O59=\"H\",O59=\"E\"),0,IF(SUM(F59:G59)<Inputs!$D$254,1/Inputs!$D$254*SUM(F59:G59),IF(SUM(F59:G59)>Inputs!$D$257,1/Inputs!$D$257*SUM(F59:G59),1)))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",H59=0,Inputs!$D$247=0,O59=\"E\",O59=\"M\"),0,IF(SUM(F59:H59)<Inputs!$D$258,1/Inputs!$D$258*SUM(F59:H59),IF(SUM(F59:H59)>Inputs!$D$261,1/Inputs!$D$261*SUM(F59:H59),1)))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",G59=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",H59=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,'At-Risk'!S59/100)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,IF(AND(O59=\"E\",'At-Risk'!S59/100<1/Inputs!$D$253*F59),1/Inputs!$D$253*F59-'At-Risk'!S59/100,IF(AND(O59=\"M\",'At-Risk'!S59/100<1/Inputs!$D$256*SUM(F59:G59)),1/Inputs!$D$256* SUM(F59:G59)-'At-Risk'!S59/100,IF(AND(O59=\"H\",'At-Risk'!S59/100<1/Inputs!$D$260*SUM(F59:H59)),1/Inputs!$D$260*SUM(F59:H59)-'At-Risk'!S59/100,0))))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,SUM(G59:H59)/250)","v":0},{"$f":"IF(OR(J59=\"T\",K59=\"T\"),0,IF(O59=\"E\",2/Inputs!$D$253*F59,IF(O59=\"M\",2/Inputs!$D$256*SUM(F59:G59),IF(O59=\"H\",5/Inputs!$D$261*SUM(F59:H59),0))))","v":0},{"$f":"SUM(AU59:BM59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",F59=0,O59=\"M\",O59=\"H\"),0,IF(F59<Inputs!$D$251,1/Inputs!$D$251*F59,1))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",G59=0,O59=\"E\",O59=\"H\"),0,IF(SUM(F59:G59)<Inputs!$D$254,1/Inputs!$D$254*SUM(F59:G59),1))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",H59=0,O59=\"E\",O59=\"M\"),0,IF(SUM(F59:H59)<Inputs!$D$258,1/Inputs!$D$258*SUM(F59:H59),1))","v":0},1,{"$f":"IF(OR($J59=\"T\",$K59=\"T\",F59=0),0,IF(AND(O59=\"E\",F59>Inputs!$D$253),(F59-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",G59=0),0,IF(AND(O59=\"M\",SUM(F59:G59)>Inputs!$D$256),(SUM(F59:G59)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",H59=0),0,IF(AND(O59=\"H\",SUM(F59:H59)>Inputs!$D$260),(SUM(F59:H59)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K59=\"T\",$J59=\"T\",O59=\"M\",O59=\"H\"),0,IF(F59<Inputs!$D$251,1/Inputs!$D$251*F59,IF(F59>Inputs!$D$253,1/Inputs!$D$253*F59,1)))","v":0},{"$f":"IF(OR($K59=\"T\",$J59=\"T\",O59=\"E\",O59=\"H\"),0,IF(SUM(F59:G59)<Inputs!$D$254,1/Inputs!$D$254*SUM(F59:G59),IF(SUM(F59:G59)>Inputs!$D$256,1/Inputs!$D$256*SUM(F59:G59),1)))","v":0},{"$f":"IF(OR($K59=\"T\",$J59=\"T\",O59=\"E\",O59=\"M\"),0,IF(SUM(F59:H59)<Inputs!$D$258,1/Inputs!$D$258*SUM(F59:H59),IF(SUM(F59:H59)>Inputs!$D$261,1/Inputs!$D$261*SUM(F59:H59),1)))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",F59=0,O59=\"M\",O59=\"H\"),0,1/Inputs!$D$253*F59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",G59=0,O59=\"E\",O59=\"H\"),0,1/Inputs!$D$256*SUM(F59:G59))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",H59=0,O59=\"E\",O59=\"M\"),0,4/Inputs!$D$261*SUM(F59:H59))","v":0},{"$f":"SUM(BO59:CA59)","v":1},{"$f":"P59*(VLOOKUP($A59,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP59:CR59)","v":0},{"$f":"AG59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AH59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AI59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AJ59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"SUM(CT59:CW59)","v":0},{"$f":"AL59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AM59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AN59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AO59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"SUM(CY59:DB59)","v":0},{"$f":"AQ59*(VLOOKUP($A59,Salaries,35))","v":1194913.7835309608},{"$f":"AR59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"AS59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"SUM(DD59:DF59)","v":1194913.7835309608},{"$f":"AU59*(VLOOKUP($A59,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH59*(VLOOKUP($A59,Salaries,41))","v":0},{"$f":"BI59*(VLOOKUP($A59,Salaries,41))","v":0},{"$f":"BJ59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"BK59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"BL59*(VLOOKUP($A59,Salaries,35))","v":0},{"$f":"BM59*(VLOOKUP($A59,Salaries,62))","v":0},{"$f":"0.05*($AF59+AK59+AP59+AT59+SUM(AU59:BD59))*175*Inputs!$D$228*(1+0.0765)","v":14541.317859686962},{"$f":"SUM(DH59:EA59)","v":14541.317859686962},{"$f":"BO59*(VLOOKUP($A59,Salaries,19))","v":0},{"$f":"BP59*(VLOOKUP($A59,Salaries,19))","v":0},{"$f":"BQ59*(VLOOKUP($A59,Salaries,19))","v":0},{"$f":"BR59*(VLOOKUP($A59,Salaries,26))","v":106848.21004022106},{"$f":"BS59*(VLOOKUP($A59,Salaries,26))","v":0},{"$f":"BT59*(VLOOKUP($A59,Salaries,26))","v":0},{"$f":"BU59*(VLOOKUP($A59,Salaries,26))","v":0},{"$f":"BV59*(VLOOKUP($A59,Salaries,51))","v":0},{"$f":"BW59*(VLOOKUP($A59,Salaries,51))","v":0},{"$f":"BX59*(VLOOKUP($A59,Salaries,51))","v":0},{"$f":"BY59*(VLOOKUP($A59,Salaries,56))","v":0},{"$f":"BZ59*(VLOOKUP($A59,Salaries,56))","v":0},{"$f":"CA59*(VLOOKUP($A59,Salaries,56))","v":0},{"$f":"SUM(EC59:EO59)","v":106848.21004022106},{"$f":"Inputs!$D$152*F59+Inputs!$D$153*G59+Inputs!$D$154*H59","v":44323.900204618854},{"$f":"Inputs!$D$155*I59","v":31690.641476410019},{"$f":"'Voc Ed'!L59","v":9094.9737349645966},{"$f":"Inputs!$D$156*$I59","v":3169.0641476410019},{"$f":"Inputs!$D$157*$I59","v":12676.256590564008},{"$f":"Inputs!$D$158*$I59","v":4062.0387967746005},{"$f":"IF(Inputs!$D$100=1,0,Activities!R59)","v":31373.735061645923},{"$f":"SUM(EQ59:EW59)","v":136390.610012619},{"$f":"CS59+CX59+DC59+DG59+EB59+EP59+EX59","v":1452693.9214434878}]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!C11","v":"0401002"},{"$f":"'School Reference Sheet'!D11","v":"Bairoil Elementary"},{"$f":"'School Reference Sheet'!E11","v":"K-5"},{"$f":"IF(M60=1,SUM(ADM!F60:J60),IF(N60=1,SUM(ADM!F60:L60),SUM(ADM!F60:K60,0)))","v":4.7833333333333341},{"$f":"ADM!S60-'School Resources'!H60-'School Resources'!F60","v":0},{"$f":"IF(SUM(ADM!N60:R60)=ADM!S60,SUM(ADM!N60:R60),IF(OR(SUM(ADM!F60:O60)=ADM!S60,SUM(ADM!G60:O60)=ADM!S60,SUM(ADM!H60:O60)=ADM!S60,SUM(ADM!I60:O60)=ADM!S60,SUM(ADM!J60:O60)=ADM!S60,SUM(ADM!K60:O60)=ADM!S60,SUM(ADM!L60:O60)=ADM!S60,SUM(ADM!M60:O60)=ADM!S60,SUM(ADM!N60:O60)=ADM!S60),0,SUM(ADM!O60:R60)))","v":0},{"$f":"SUM(ADM!$F60:$R60)","v":4.7833333333333341},"F",{"$f":"IF(I60<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F60:J60)=0,SUM(ADM!O60:R60)=0,ADM!K60>0,ADM!N60>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M60:R60)=0,ADM!L60>0),1,0)","v":0},"E",{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!F60/Inputs!$D$80)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!G60/Inputs!$D$81)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!H60/Inputs!$D$82)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!I60/Inputs!$D$83)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!J60/Inputs!$D$84)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(M60=1,ADM!K60/Inputs!$D$95,ADM!K60/Inputs!$D$85))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(N60=1,ADM!L60/Inputs!$D$96,ADM!L60/Inputs!$D$86))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!M60/Inputs!$D$87)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!N60/Inputs!$D$88)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!O60/Inputs!$D$89)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!P60/Inputs!$D$90)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!Q60/Inputs!$D$91)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,ADM!R60/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N60:R60)=ADM!S60,SUM(X60:AB60),IF(OR(SUM(ADM!F60:O60)=ADM!S60,SUM(ADM!G60:O60)=ADM!S60,SUM(ADM!H60:O60)=ADM!S60,SUM(ADM!I60:O60)=ADM!S60,SUM(ADM!J60:O60)=ADM!S60,SUM(ADM!K60:O60)=ADM!S60,SUM(ADM!L60:O60)=ADM!S60,SUM(ADM!M60:O60)=ADM!S60,SUM(ADM!N60:O60)=ADM!S60),SUM(Z60:AB60),SUM(Y60:AB60)))","v":0},0,{"$f":"Inputs!$D$39*AC60","v":0},{"$f":"Inputs!$D$40*AD60","v":0},{"$f":"Inputs!$D$41*AE60","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'Voc Ed'!H60)","v":0},0,{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$72=1,$F60=0,Inputs!$D$74<=$AC60+$AG60),0,IF(AND($F60>0,$F60<=Inputs!$D$104,Inputs!$D$72=2),$F60/Inputs!$D$94-($AC60+$AG60),Inputs!$D$74-($AC60+$AG60)))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$72=1,$G60=0,Inputs!$D$75<=$AD60+$AH60),0,IF(Inputs!$D$72=2,IF(AND($G60>0,$G60<=Inputs!$D$104),$G60/Inputs!$D$94-($AD60+$AH60),Inputs!$D$75-($AD60+$AH60))))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$72=1,$H60=0,Inputs!$D$76<=$AE60+$AI60+AJ60),0,IF(Inputs!$D$72=2,IF(AND($H60>0,$H60<=Inputs!$D$104),$H60/Inputs!$D$94-($AE60+$AI60+$AJ60),Inputs!$D$76-($AE60+$AI60+$AJ60))))","v":0},{"$f":"IF(OR(J60=\"T\",K60=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O60=\"EM\",(AD60+AH60+AJ60)<Inputs!$D$75),Inputs!$D$75-(AD60+AH60+AJ60),IF(AND(O60=\"M\",(AD60+AH60+AJ60)<Inputs!$D$75),Inputs!$D$75-(AD60+AH60+AJ60),IF(AND(OR(O60=\"MH\",O60=\"H\",O60=\"EMH\"),(AD60+AE60+AH60+AI60+AJ60)<Inputs!$D$76),Inputs!$D$76-(AD60+AE60+AH60+AI60+AJ60),0)))),0))","v":0},0,{"$f":"IF($J60=\"T\",$I60/Inputs!$D$93,0)","v":0},{"$f":"IF(L60=1,(I60/7)*1.5,IF($J60=\"T\",0,IF(AND($K60=\"T\",($I60/Inputs!$D$94)>=1),$I60/Inputs!$D$94,IF(AND($K60=\"T\",($I60/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L60","v":0},1,{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$234=0,O60=\"M\",O60=\"H\"), 0,(F60*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$234=0,O60=\"E\",O60=\"H\"), 0,(SUM(F60:G60)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",Inputs!$D$234=0,O60=\"E\",O60=\"M\"), 0,(SUM(F60:H60)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'At-Risk'!T60/100)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'At-Risk'!U60/100)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'At-Risk'!V60/100)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(AND(O60=\"E\", SUM(AX60:AZ60)<1/Inputs!$D$253*F60),1/Inputs!$D$253*F60-SUM(AX60:AZ60),IF(AND(O60=\"M\", SUM(AX60:AZ60)<1/Inputs!$D$256*SUM(F60:G60)),1/Inputs!$D$256* SUM(F60:G60)-SUM(AX60:AZ60),IF(AND(O60=\"H\",SUM(AX60:AZ60)<1/Inputs!$D$260*SUM(F60:H60)),1/Inputs!$D$260*SUM(F60:H60)-SUM(AX60:AZ60),0))))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'At-Risk'!AJ60/100)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F60:$R60)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F60:$K60)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J60:$K60)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L60:$N60)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O60:$R60)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F60:$R60)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F60:$K60)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J60:$K60)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L60:$N60)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O60:$R60)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",F60=0,Inputs!$D$247=0,O60=\"M\",O60=\"H\"),0,1/Inputs!$D$253*F60)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",G60=0,Inputs!$D$247=0,O60=\"H\",O60=\"E\"),0,IF(SUM(F60:G60)<Inputs!$D$254,1/Inputs!$D$254*SUM(F60:G60),IF(SUM(F60:G60)>Inputs!$D$257,1/Inputs!$D$257*SUM(F60:G60),1)))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",H60=0,Inputs!$D$247=0,O60=\"E\",O60=\"M\"),0,IF(SUM(F60:H60)<Inputs!$D$258,1/Inputs!$D$258*SUM(F60:H60),IF(SUM(F60:H60)>Inputs!$D$261,1/Inputs!$D$261*SUM(F60:H60),1)))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",G60=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G60)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",H60=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H60)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,'At-Risk'!S60/100)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\"),0,IF(AND(O60=\"E\",'At-Risk'!S60/100<1/Inputs!$D$253*F60),1/Inputs!$D$253*F60-'At-Risk'!S60/100,IF(AND(O60=\"M\",'At-Risk'!S60/100<1/Inputs!$D$256*SUM(F60:G60)),1/Inputs!$D$256* SUM(F60:G60)-'At-Risk'!S60/100,IF(AND(O60=\"H\",'At-Risk'!S60/100<1/Inputs!$D$260*SUM(F60:H60)),1/Inputs!$D$260*SUM(F60:H60)-'At-Risk'!S60/100,0))))","v":0},0,{"$f":"IF(OR(J60=\"T\",K60=\"T\"),0,IF(O60=\"E\",2/Inputs!$D$253*F60,IF(O60=\"M\",2/Inputs!$D$256*SUM(F60:G60),IF(O60=\"H\",5/Inputs!$D$261*SUM(F60:H60),0))))","v":0},0,{"$f":"IF(OR($J60=\"T\",$K60=\"T\",F60=0,O60=\"M\",O60=\"H\"),0,IF(F60<Inputs!$D$251,1/Inputs!$D$251*F60,1))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",G60=0,O60=\"E\",O60=\"H\"),0,IF(SUM(F60:G60)<Inputs!$D$254,1/Inputs!$D$254*SUM(F60:G60),1))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",H60=0,O60=\"E\",O60=\"M\"),0,IF(SUM(F60:H60)<Inputs!$D$258,1/Inputs!$D$258*SUM(F60:H60),1))","v":0},1,{"$f":"IF(OR($J60=\"T\",$K60=\"T\",F60=0),0,IF(AND(O60=\"E\",F60>Inputs!$D$253),(F60-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",G60=0),0,IF(AND(O60=\"M\",SUM(F60:G60)>Inputs!$D$256),(SUM(F60:G60)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",H60=0),0,IF(AND(O60=\"H\",SUM(F60:H60)>Inputs!$D$260),(SUM(F60:H60)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K60=\"T\",$J60=\"T\",O60=\"M\",O60=\"H\"),0,IF(F60<Inputs!$D$251,1/Inputs!$D$251*F60,IF(F60>Inputs!$D$253,1/Inputs!$D$253*F60,1)))","v":0},{"$f":"IF(OR($K60=\"T\",$J60=\"T\",O60=\"E\",O60=\"H\"),0,IF(SUM(F60:G60)<Inputs!$D$254,1/Inputs!$D$254*SUM(F60:G60),IF(SUM(F60:G60)>Inputs!$D$256,1/Inputs!$D$256*SUM(F60:G60),1)))","v":0},{"$f":"IF(OR($K60=\"T\",$J60=\"T\",O60=\"E\",O60=\"M\"),0,IF(SUM(F60:H60)<Inputs!$D$258,1/Inputs!$D$258*SUM(F60:H60),IF(SUM(F60:H60)>Inputs!$D$261,1/Inputs!$D$261*SUM(F60:H60),1)))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",F60=0,O60=\"M\",O60=\"H\"),0,1/Inputs!$D$253*F60)","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",G60=0,O60=\"E\",O60=\"H\"),0,1/Inputs!$D$256*SUM(F60:G60))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",H60=0,O60=\"E\",O60=\"M\"),0,4/Inputs!$D$261*SUM(F60:H60))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72325.647153023252,0,72325.647153023252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF60+AK60+AP60+AT60+SUM(AU60:BD60))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,96412.781746794397,0,0,0,0,0,0,0,0,0,96412.781746794397,{"$f":"Inputs!$D$152*F60+Inputs!$D$153*G60+Inputs!$D$154*H60","v":1606.8748014712407},{"$f":"Inputs!$D$155*I60","v":1406.7258478404949},{"$f":"'Voc Ed'!L60","v":0},{"$f":"Inputs!$D$156*$I60","v":140.67258478404949},{"$f":"Inputs!$D$157*$I60","v":562.69033913619796},{"$f":"Inputs!$D$158*$I60","v":180.31111723021667},{"$f":"IF(Inputs!$D$100=1,0,Activities!R60)","v":115.9019604166667},4013.176650878866,173696.2091558309]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!F11","v":"0401005"},{"$f":"'School Reference Sheet'!G11","v":"Sinclair Elementary"},{"$f":"'School Reference Sheet'!H11","v":"K-5"},{"$f":"IF(M61=1,SUM(ADM!F61:J61),IF(N61=1,SUM(ADM!F61:L61),SUM(ADM!F61:K61,0)))","v":37.241999999999997},{"$f":"ADM!S61-'School Resources'!H61-'School Resources'!F61","v":0},{"$f":"IF(SUM(ADM!N61:R61)=ADM!S61,SUM(ADM!N61:R61),IF(OR(SUM(ADM!F61:O61)=ADM!S61,SUM(ADM!G61:O61)=ADM!S61,SUM(ADM!H61:O61)=ADM!S61,SUM(ADM!I61:O61)=ADM!S61,SUM(ADM!J61:O61)=ADM!S61,SUM(ADM!K61:O61)=ADM!S61,SUM(ADM!L61:O61)=ADM!S61,SUM(ADM!M61:O61)=ADM!S61,SUM(ADM!N61:O61)=ADM!S61),0,SUM(ADM!O61:R61)))","v":0},{"$f":"SUM(ADM!$F61:$R61)","v":37.241999999999997},"F",{"$f":"IF(I61<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F61:J61)=0,SUM(ADM!O61:R61)=0,ADM!K61>0,ADM!N61>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M61:R61)=0,ADM!L61>0),1,0)","v":0},"E",{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!F61/Inputs!$D$80)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!G61/Inputs!$D$81)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!H61/Inputs!$D$82)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!I61/Inputs!$D$83)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!J61/Inputs!$D$84)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(M61=1,ADM!K61/Inputs!$D$95,ADM!K61/Inputs!$D$85))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(N61=1,ADM!L61/Inputs!$D$96,ADM!L61/Inputs!$D$86))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!M61/Inputs!$D$87)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!N61/Inputs!$D$88)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!O61/Inputs!$D$89)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!P61/Inputs!$D$90)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!Q61/Inputs!$D$91)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,ADM!R61/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N61:R61)=ADM!S61,SUM(X61:AB61),IF(OR(SUM(ADM!F61:O61)=ADM!S61,SUM(ADM!G61:O61)=ADM!S61,SUM(ADM!H61:O61)=ADM!S61,SUM(ADM!I61:O61)=ADM!S61,SUM(ADM!J61:O61)=ADM!S61,SUM(ADM!K61:O61)=ADM!S61,SUM(ADM!L61:O61)=ADM!S61,SUM(ADM!M61:O61)=ADM!S61,SUM(ADM!N61:O61)=ADM!S61),SUM(Z61:AB61),SUM(Y61:AB61)))","v":0},0,{"$f":"Inputs!$D$39*AC61","v":0},{"$f":"Inputs!$D$40*AD61","v":0},{"$f":"Inputs!$D$41*AE61","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'Voc Ed'!H61)","v":0},0,{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$72=1,$F61=0,Inputs!$D$74<=$AC61+$AG61),0,IF(AND($F61>0,$F61<=Inputs!$D$104,Inputs!$D$72=2),$F61/Inputs!$D$94-($AC61+$AG61),Inputs!$D$74-($AC61+$AG61)))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$72=1,$G61=0,Inputs!$D$75<=$AD61+$AH61),0,IF(Inputs!$D$72=2,IF(AND($G61>0,$G61<=Inputs!$D$104),$G61/Inputs!$D$94-($AD61+$AH61),Inputs!$D$75-($AD61+$AH61))))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$72=1,$H61=0,Inputs!$D$76<=$AE61+$AI61+AJ61),0,IF(Inputs!$D$72=2,IF(AND($H61>0,$H61<=Inputs!$D$104),$H61/Inputs!$D$94-($AE61+$AI61+$AJ61),Inputs!$D$76-($AE61+$AI61+$AJ61))))","v":0},{"$f":"IF(OR(J61=\"T\",K61=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O61=\"EM\",(AD61+AH61+AJ61)<Inputs!$D$75),Inputs!$D$75-(AD61+AH61+AJ61),IF(AND(O61=\"M\",(AD61+AH61+AJ61)<Inputs!$D$75),Inputs!$D$75-(AD61+AH61+AJ61),IF(AND(OR(O61=\"MH\",O61=\"H\",O61=\"EMH\"),(AD61+AE61+AH61+AI61+AJ61)<Inputs!$D$76),Inputs!$D$76-(AD61+AE61+AH61+AI61+AJ61),0)))),0))","v":0},0,{"$f":"IF($J61=\"T\",$I61/Inputs!$D$93,0)","v":0},{"$f":"IF(L61=1,(I61/7)*1.5,IF($J61=\"T\",0,IF(AND($K61=\"T\",($I61/Inputs!$D$94)>=1),$I61/Inputs!$D$94,IF(AND($K61=\"T\",($I61/Inputs!$D$94)<1),1,0))))","v":5.3202857142857143},{"$f":"'Small District Adjustment'!L61","v":0},5.3202857142857143,{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$234=0,O61=\"M\",O61=\"H\"), 0,(F61*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$234=0,O61=\"E\",O61=\"H\"), 0,(SUM(F61:G61)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",Inputs!$D$234=0,O61=\"E\",O61=\"M\"), 0,(SUM(F61:H61)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'At-Risk'!T61/100)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'At-Risk'!U61/100)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'At-Risk'!V61/100)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(AND(O61=\"E\", SUM(AX61:AZ61)<1/Inputs!$D$253*F61),1/Inputs!$D$253*F61-SUM(AX61:AZ61),IF(AND(O61=\"M\", SUM(AX61:AZ61)<1/Inputs!$D$256*SUM(F61:G61)),1/Inputs!$D$256* SUM(F61:G61)-SUM(AX61:AZ61),IF(AND(O61=\"H\",SUM(AX61:AZ61)<1/Inputs!$D$260*SUM(F61:H61)),1/Inputs!$D$260*SUM(F61:H61)-SUM(AX61:AZ61),0))))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'At-Risk'!AJ61/100)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F61:$R61)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F61:$K61)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J61:$K61)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L61:$N61)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O61:$R61)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F61:$R61)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F61:$K61)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J61:$K61)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L61:$N61)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O61:$R61)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",F61=0,Inputs!$D$247=0,O61=\"M\",O61=\"H\"),0,1/Inputs!$D$253*F61)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",G61=0,Inputs!$D$247=0,O61=\"H\",O61=\"E\"),0,IF(SUM(F61:G61)<Inputs!$D$254,1/Inputs!$D$254*SUM(F61:G61),IF(SUM(F61:G61)>Inputs!$D$257,1/Inputs!$D$257*SUM(F61:G61),1)))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",H61=0,Inputs!$D$247=0,O61=\"E\",O61=\"M\"),0,IF(SUM(F61:H61)<Inputs!$D$258,1/Inputs!$D$258*SUM(F61:H61),IF(SUM(F61:H61)>Inputs!$D$261,1/Inputs!$D$261*SUM(F61:H61),1)))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",G61=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G61)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",H61=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H61)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,'At-Risk'!S61/100)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\"),0,IF(AND(O61=\"E\",'At-Risk'!S61/100<1/Inputs!$D$253*F61),1/Inputs!$D$253*F61-'At-Risk'!S61/100,IF(AND(O61=\"M\",'At-Risk'!S61/100<1/Inputs!$D$256*SUM(F61:G61)),1/Inputs!$D$256* SUM(F61:G61)-'At-Risk'!S61/100,IF(AND(O61=\"H\",'At-Risk'!S61/100<1/Inputs!$D$260*SUM(F61:H61)),1/Inputs!$D$260*SUM(F61:H61)-'At-Risk'!S61/100,0))))","v":0},0,{"$f":"IF(OR(J61=\"T\",K61=\"T\"),0,IF(O61=\"E\",2/Inputs!$D$253*F61,IF(O61=\"M\",2/Inputs!$D$256*SUM(F61:G61),IF(O61=\"H\",5/Inputs!$D$261*SUM(F61:H61),0))))","v":0},0,{"$f":"IF(OR($J61=\"T\",$K61=\"T\",F61=0,O61=\"M\",O61=\"H\"),0,IF(F61<Inputs!$D$251,1/Inputs!$D$251*F61,1))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",G61=0,O61=\"E\",O61=\"H\"),0,IF(SUM(F61:G61)<Inputs!$D$254,1/Inputs!$D$254*SUM(F61:G61),1))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",H61=0,O61=\"E\",O61=\"M\"),0,IF(SUM(F61:H61)<Inputs!$D$258,1/Inputs!$D$258*SUM(F61:H61),1))","v":0},1,{"$f":"IF(OR($J61=\"T\",$K61=\"T\",F61=0),0,IF(AND(O61=\"E\",F61>Inputs!$D$253),(F61-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",G61=0),0,IF(AND(O61=\"M\",SUM(F61:G61)>Inputs!$D$256),(SUM(F61:G61)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",H61=0),0,IF(AND(O61=\"H\",SUM(F61:H61)>Inputs!$D$260),(SUM(F61:H61)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K61=\"T\",$J61=\"T\",O61=\"M\",O61=\"H\"),0,IF(F61<Inputs!$D$251,1/Inputs!$D$251*F61,IF(F61>Inputs!$D$253,1/Inputs!$D$253*F61,1)))","v":0},{"$f":"IF(OR($K61=\"T\",$J61=\"T\",O61=\"E\",O61=\"H\"),0,IF(SUM(F61:G61)<Inputs!$D$254,1/Inputs!$D$254*SUM(F61:G61),IF(SUM(F61:G61)>Inputs!$D$256,1/Inputs!$D$256*SUM(F61:G61),1)))","v":0},{"$f":"IF(OR($K61=\"T\",$J61=\"T\",O61=\"E\",O61=\"M\"),0,IF(SUM(F61:H61)<Inputs!$D$258,1/Inputs!$D$258*SUM(F61:H61),IF(SUM(F61:H61)>Inputs!$D$261,1/Inputs!$D$261*SUM(F61:H61),1)))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",F61=0,O61=\"M\",O61=\"H\"),0,1/Inputs!$D$253*F61)","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",G61=0,O61=\"E\",O61=\"H\"),0,1/Inputs!$D$256*SUM(F61:G61))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",H61=0,O61=\"E\",O61=\"M\"),0,4/Inputs!$D$261*SUM(F61:H61))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,384793.10732469882,0,384793.10732469882,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF61+AK61+AP61+AT61+SUM(AU61:BD61))*175*Inputs!$D$228*(1+0.0765)","v":5025.5610660592974},5025.5610660592974,0,0,0,96412.781746794397,0,0,0,0,0,0,0,0,0,96412.781746794397,{"$f":"Inputs!$D$152*F61+Inputs!$D$153*G61+Inputs!$D$154*H61","v":12510.780074507024},{"$f":"Inputs!$D$155*I61","v":10952.463559291087},{"$f":"'Voc Ed'!L61","v":0},{"$f":"Inputs!$D$156*$I61","v":1095.2463559291086},{"$f":"Inputs!$D$157*$I61","v":4380.9854237164345},{"$f":"Inputs!$D$158*$I61","v":1403.863406527051},{"$f":"IF(Inputs!$D$100=1,0,Activities!R61)","v":902.38762574999998},31245.726445720713,517477.17658327322]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!I11","v":"0401008"},{"$f":"'School Reference Sheet'!J11","v":"Rawlins Elementary"},{"$f":"'School Reference Sheet'!K11","v":"K-5"},{"$f":"IF(M62=1,SUM(ADM!F62:J62),IF(N62=1,SUM(ADM!F62:L62),SUM(ADM!F62:K62,0)))","v":811.87900000000002},{"$f":"ADM!S62-'School Resources'!H62-'School Resources'!F62","v":0},{"$f":"IF(SUM(ADM!N62:R62)=ADM!S62,SUM(ADM!N62:R62),IF(OR(SUM(ADM!F62:O62)=ADM!S62,SUM(ADM!G62:O62)=ADM!S62,SUM(ADM!H62:O62)=ADM!S62,SUM(ADM!I62:O62)=ADM!S62,SUM(ADM!J62:O62)=ADM!S62,SUM(ADM!K62:O62)=ADM!S62,SUM(ADM!L62:O62)=ADM!S62,SUM(ADM!M62:O62)=ADM!S62,SUM(ADM!N62:O62)=ADM!S62),0,SUM(ADM!O62:R62)))","v":0},{"$f":"SUM(ADM!$F62:$R62)","v":811.87900000000002},"F",{"$f":"IF(I62<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F62:J62)=0,SUM(ADM!O62:R62)=0,ADM!K62>0,ADM!N62>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M62:R62)=0,ADM!L62>0),1,0)","v":0},"E",{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!F62/Inputs!$D$80)","v":9.4224999999999994},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!G62/Inputs!$D$81)","v":8.6721249999999994},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!H62/Inputs!$D$82)","v":9.1914374999999993},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!I62/Inputs!$D$83)","v":8.0796250000000001},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!J62/Inputs!$D$84)","v":7.7456874999999998},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(M62=1,ADM!K62/Inputs!$D$95,ADM!K62/Inputs!$D$85))","v":7.6310624999999996},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(N62=1,ADM!L62/Inputs!$D$96,ADM!L62/Inputs!$D$86))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!M62/Inputs!$D$87)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!N62/Inputs!$D$88)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!O62/Inputs!$D$89)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!P62/Inputs!$D$90)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!Q62/Inputs!$D$91)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,ADM!R62/Inputs!$D$92)","v":0},50.742437500000001,0,{"$f":"IF(SUM(ADM!N62:R62)=ADM!S62,SUM(X62:AB62),IF(OR(SUM(ADM!F62:O62)=ADM!S62,SUM(ADM!G62:O62)=ADM!S62,SUM(ADM!H62:O62)=ADM!S62,SUM(ADM!I62:O62)=ADM!S62,SUM(ADM!J62:O62)=ADM!S62,SUM(ADM!K62:O62)=ADM!S62,SUM(ADM!L62:O62)=ADM!S62,SUM(ADM!M62:O62)=ADM!S62,SUM(ADM!N62:O62)=ADM!S62),SUM(Z62:AB62),SUM(Y62:AB62)))","v":0},50.742437500000001,{"$f":"Inputs!$D$39*AC62","v":10.148487500000002},{"$f":"Inputs!$D$40*AD62","v":0},{"$f":"Inputs!$D$41*AE62","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'Voc Ed'!H62)","v":0},10.148487500000002,{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$72=1,$F62=0,Inputs!$D$74<=$AC62+$AG62),0,IF(AND($F62>0,$F62<=Inputs!$D$104,Inputs!$D$72=2),$F62/Inputs!$D$94-($AC62+$AG62),Inputs!$D$74-($AC62+$AG62)))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$72=1,$G62=0,Inputs!$D$75<=$AD62+$AH62),0,IF(Inputs!$D$72=2,IF(AND($G62>0,$G62<=Inputs!$D$104),$G62/Inputs!$D$94-($AD62+$AH62),Inputs!$D$75-($AD62+$AH62))))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$72=1,$H62=0,Inputs!$D$76<=$AE62+$AI62+AJ62),0,IF(Inputs!$D$72=2,IF(AND($H62>0,$H62<=Inputs!$D$104),$H62/Inputs!$D$94-($AE62+$AI62+$AJ62),Inputs!$D$76-($AE62+$AI62+$AJ62))))","v":0},{"$f":"IF(OR(J62=\"T\",K62=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O62=\"EM\",(AD62+AH62+AJ62)<Inputs!$D$75),Inputs!$D$75-(AD62+AH62+AJ62),IF(AND(O62=\"M\",(AD62+AH62+AJ62)<Inputs!$D$75),Inputs!$D$75-(AD62+AH62+AJ62),IF(AND(OR(O62=\"MH\",O62=\"H\",O62=\"EMH\"),(AD62+AE62+AH62+AI62+AJ62)<Inputs!$D$76),Inputs!$D$76-(AD62+AE62+AH62+AI62+AJ62),0)))),0))","v":0},0,{"$f":"IF($J62=\"T\",$I62/Inputs!$D$93,0)","v":0},{"$f":"IF(L62=1,(I62/7)*1.5,IF($J62=\"T\",0,IF(AND($K62=\"T\",($I62/Inputs!$D$94)>=1),$I62/Inputs!$D$94,IF(AND($K62=\"T\",($I62/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L62","v":0},0,{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$234=0,O62=\"M\",O62=\"H\"), 0,(F62*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$234=0,O62=\"E\",O62=\"H\"), 0,(SUM(F62:G62)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",Inputs!$D$234=0,O62=\"E\",O62=\"M\"), 0,(SUM(F62:H62)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'At-Risk'!T62/100)","v":3.46},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'At-Risk'!U62/100)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'At-Risk'!V62/100)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(AND(O62=\"E\", SUM(AX62:AZ62)<1/Inputs!$D$253*F62),1/Inputs!$D$253*F62-SUM(AX62:AZ62),IF(AND(O62=\"M\", SUM(AX62:AZ62)<1/Inputs!$D$256*SUM(F62:G62)),1/Inputs!$D$256* SUM(F62:G62)-SUM(AX62:AZ62),IF(AND(O62=\"H\",SUM(AX62:AZ62)<1/Inputs!$D$260*SUM(F62:H62)),1/Inputs!$D$260*SUM(F62:H62)-SUM(AX62:AZ62),0))))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'At-Risk'!AJ62/100)","v":0.69},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F62:$R62)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F62:$K62)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J62:$K62)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L62:$N62)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O62:$R62)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F62:$R62)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F62:$K62)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J62:$K62)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L62:$N62)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O62:$R62)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",F62=0,Inputs!$D$247=0,O62=\"M\",O62=\"H\"),0,1/Inputs!$D$253*F62)","v":2.8190243055555553},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",G62=0,Inputs!$D$247=0,O62=\"H\",O62=\"E\"),0,IF(SUM(F62:G62)<Inputs!$D$254,1/Inputs!$D$254*SUM(F62:G62),IF(SUM(F62:G62)>Inputs!$D$257,1/Inputs!$D$257*SUM(F62:G62),1)))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",H62=0,Inputs!$D$247=0,O62=\"E\",O62=\"M\"),0,IF(SUM(F62:H62)<Inputs!$D$258,1/Inputs!$D$258*SUM(F62:H62),IF(SUM(F62:H62)>Inputs!$D$261,1/Inputs!$D$261*SUM(F62:H62),1)))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",G62=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G62)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",H62=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H62)","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,'At-Risk'!S62/100)","v":3.46},{"$f":"IF(OR($J62=\"T\",$K62=\"T\"),0,IF(AND(O62=\"E\",'At-Risk'!S62/100<1/Inputs!$D$253*F62),1/Inputs!$D$253*F62-'At-Risk'!S62/100,IF(AND(O62=\"M\",'At-Risk'!S62/100<1/Inputs!$D$256*SUM(F62:G62)),1/Inputs!$D$256* SUM(F62:G62)-'At-Risk'!S62/100,IF(AND(O62=\"H\",'At-Risk'!S62/100<1/Inputs!$D$260*SUM(F62:H62)),1/Inputs!$D$260*SUM(F62:H62)-'At-Risk'!S62/100,0))))","v":0},0,{"$f":"IF(OR(J62=\"T\",K62=\"T\"),0,IF(O62=\"E\",2/Inputs!$D$253*F62,IF(O62=\"M\",2/Inputs!$D$256*SUM(F62:G62),IF(O62=\"H\",5/Inputs!$D$261*SUM(F62:H62),0))))","v":5.6380486111111106},16.067072916666664,{"$f":"IF(OR($J62=\"T\",$K62=\"T\",F62=0,O62=\"M\",O62=\"H\"),0,IF(F62<Inputs!$D$251,1/Inputs!$D$251*F62,1))","v":1},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",G62=0,O62=\"E\",O62=\"H\"),0,IF(SUM(F62:G62)<Inputs!$D$254,1/Inputs!$D$254*SUM(F62:G62),1))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",H62=0,O62=\"E\",O62=\"M\"),0,IF(SUM(F62:H62)<Inputs!$D$258,1/Inputs!$D$258*SUM(F62:H62),1))","v":0},0,{"$f":"IF(OR($J62=\"T\",$K62=\"T\",F62=0),0,IF(AND(O62=\"E\",F62>Inputs!$D$253),(F62-Inputs!$D$253)*1/Inputs!$D$253,0))","v":1.8190243055555557},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",G62=0),0,IF(AND(O62=\"M\",SUM(F62:G62)>Inputs!$D$256),(SUM(F62:G62)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",H62=0),0,IF(AND(O62=\"H\",SUM(F62:H62)>Inputs!$D$260),(SUM(F62:H62)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K62=\"T\",$J62=\"T\",O62=\"M\",O62=\"H\"),0,IF(F62<Inputs!$D$251,1/Inputs!$D$251*F62,IF(F62>Inputs!$D$253,1/Inputs!$D$253*F62,1)))","v":2.8190243055555553},{"$f":"IF(OR($K62=\"T\",$J62=\"T\",O62=\"E\",O62=\"H\"),0,IF(SUM(F62:G62)<Inputs!$D$254,1/Inputs!$D$254*SUM(F62:G62),IF(SUM(F62:G62)>Inputs!$D$256,1/Inputs!$D$256*SUM(F62:G62),1)))","v":0},{"$f":"IF(OR($K62=\"T\",$J62=\"T\",O62=\"E\",O62=\"M\"),0,IF(SUM(F62:H62)<Inputs!$D$258,1/Inputs!$D$258*SUM(F62:H62),IF(SUM(F62:H62)>Inputs!$D$261,1/Inputs!$D$261*SUM(F62:H62),1)))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",F62=0,O62=\"M\",O62=\"H\"),0,1/Inputs!$D$253*F62)","v":2.8190243055555553},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",G62=0,O62=\"E\",O62=\"H\"),0,1/Inputs!$D$256*SUM(F62:G62))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",H62=0,O62=\"E\",O62=\"M\"),0,4/Inputs!$D$261*SUM(F62:H62))","v":0},8.4570729166666663,681488.41029936157,627217.05281691172,664776.66545406613,584364.10687874549,560211.86108258273,551921.53377766744,0,0,0,0,0,0,0,3669979.6303093354,0,0,3669979.6303093354,733995.92606186715,0,0,0,733995.92606186715,0,0,0,0,0,0,0,0,0,0,0,0,250246.73914946045,0,0,0,49904.696535586037,0,0,203887.75723940751,0,0,0,0,250246.73914946045,0,0,200644.77355458969,{"$f":"0.05*($AF62+AK62+AP62+AT62+SUM(AU62:BD62))*175*Inputs!$D$228*(1+0.0765)","v":61437.892236275722},1016368.5978647799,112936.8149413511,0,0,0,175377.19336364203,0,0,147068.68076882805,0,0,121672.51024709825,0,0,557055.19932091946,{"$f":"Inputs!$D$152*F62+Inputs!$D$153*G62+Inputs!$D$154*H62","v":272736.14779310161},{"$f":"Inputs!$D$155*I62","v":238764.70549523894},{"$f":"'Voc Ed'!L62","v":0},{"$f":"Inputs!$D$156*$I62","v":23876.470549523896},{"$f":"Inputs!$D$157*$I62","v":95505.882198095584},{"$f":"Inputs!$D$158*$I62","v":30604.350427683148},{"$f":"IF(Inputs!$D$100=1,0,Activities!R62)","v":19672.132624625003},681159.68908826809,6658559.0426451704]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!L11","v":"0401049"},{"$f":"'School Reference Sheet'!M11","v":"Little Snake River Valley School"},{"$f":"'School Reference Sheet'!N11","v":"K-12"},{"$f":"IF(M63=1,SUM(ADM!F63:J63),IF(N63=1,SUM(ADM!F63:L63),SUM(ADM!F63:K63,0)))","v":82.772999999999996},{"$f":"ADM!S63-'School Resources'!H63-'School Resources'!F63","v":40.398999999999972},{"$f":"IF(SUM(ADM!N63:R63)=ADM!S63,SUM(ADM!N63:R63),IF(OR(SUM(ADM!F63:O63)=ADM!S63,SUM(ADM!G63:O63)=ADM!S63,SUM(ADM!H63:O63)=ADM!S63,SUM(ADM!I63:O63)=ADM!S63,SUM(ADM!J63:O63)=ADM!S63,SUM(ADM!K63:O63)=ADM!S63,SUM(ADM!L63:O63)=ADM!S63,SUM(ADM!M63:O63)=ADM!S63,SUM(ADM!N63:O63)=ADM!S63),0,SUM(ADM!O63:R63)))","v":49.353000000000002},{"$f":"SUM(ADM!$F63:$R63)","v":172.52499999999998},"F",{"$f":"IF(I63<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F63:J63)=0,SUM(ADM!O63:R63)=0,ADM!K63>0,ADM!N63>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M63:R63)=0,ADM!L63>0),1,0)","v":0},"H",{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!F63/Inputs!$D$80)","v":1.5404374999999999},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!G63/Inputs!$D$81)","v":0.75624999999999998},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!H63/Inputs!$D$82)","v":1.0858125000000001},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!I63/Inputs!$D$83)","v":0.64706249999999998},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!J63/Inputs!$D$84)","v":0.59375},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(M63=1,ADM!K63/Inputs!$D$95,ADM!K63/Inputs!$D$85))","v":0.55000000000000004},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(N63=1,ADM!L63/Inputs!$D$96,ADM!L63/Inputs!$D$86))","v":0.74538095238095237},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!M63/Inputs!$D$87)","v":0.28919047619047622},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!N63/Inputs!$D$88)","v":0.88919047619047609},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!O63/Inputs!$D$89)","v":0.47966666666666669},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!P63/Inputs!$D$90)","v":0.53047619047619055},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!Q63/Inputs!$D$91)","v":0.71966666666666668},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,ADM!R63/Inputs!$D$92)","v":0.62033333333333329},5.1733124999999998,1.9237619047619043,{"$f":"IF(SUM(ADM!N63:R63)=ADM!S63,SUM(X63:AB63),IF(OR(SUM(ADM!F63:O63)=ADM!S63,SUM(ADM!G63:O63)=ADM!S63,SUM(ADM!H63:O63)=ADM!S63,SUM(ADM!I63:O63)=ADM!S63,SUM(ADM!J63:O63)=ADM!S63,SUM(ADM!K63:O63)=ADM!S63,SUM(ADM!L63:O63)=ADM!S63,SUM(ADM!M63:O63)=ADM!S63,SUM(ADM!N63:O63)=ADM!S63),SUM(Z63:AB63),SUM(Y63:AB63)))","v":2.3501428571428571},9.4472172619047612,{"$f":"Inputs!$D$39*AC63","v":1.0346625},{"$f":"Inputs!$D$40*AD63","v":0.63484142857142845},{"$f":"Inputs!$D$41*AE63","v":0.77554714285714288},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'Voc Ed'!H63)","v":0.14348095238095238},2.588532023809524,{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$72=1,$F63=0,Inputs!$D$74<=$AC63+$AG63),0,IF(AND($F63>0,$F63<=Inputs!$D$104,Inputs!$D$72=2),$F63/Inputs!$D$94-($AC63+$AG63),Inputs!$D$74-($AC63+$AG63)))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$72=1,$G63=0,Inputs!$D$75<=$AD63+$AH63),0,IF(Inputs!$D$72=2,IF(AND($G63>0,$G63<=Inputs!$D$104),$G63/Inputs!$D$94-($AD63+$AH63),Inputs!$D$75-($AD63+$AH63))))","v":3.2126823809523777},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$72=1,$H63=0,Inputs!$D$76<=$AE63+$AI63+AJ63),0,IF(Inputs!$D$72=2,IF(AND($H63>0,$H63<=Inputs!$D$104),$H63/Inputs!$D$94-($AE63+$AI63+$AJ63),Inputs!$D$76-($AE63+$AI63+$AJ63))))","v":6.7308290476190473},{"$f":"IF(OR(J63=\"T\",K63=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O63=\"EM\",(AD63+AH63+AJ63)<Inputs!$D$75),Inputs!$D$75-(AD63+AH63+AJ63),IF(AND(O63=\"M\",(AD63+AH63+AJ63)<Inputs!$D$75),Inputs!$D$75-(AD63+AH63+AJ63),IF(AND(OR(O63=\"MH\",O63=\"H\",O63=\"EMH\"),(AD63+AE63+AH63+AI63+AJ63)<Inputs!$D$76),Inputs!$D$76-(AD63+AE63+AH63+AI63+AJ63),0)))),0))","v":0},9.9435114285714246,{"$f":"IF($J63=\"T\",$I63/Inputs!$D$93,0)","v":0},{"$f":"IF(L63=1,(I63/7)*1.5,IF($J63=\"T\",0,IF(AND($K63=\"T\",($I63/Inputs!$D$94)>=1),$I63/Inputs!$D$94,IF(AND($K63=\"T\",($I63/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L63","v":0},0,{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$234=0,O63=\"M\",O63=\"H\"), 0,(F63*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$234=0,O63=\"E\",O63=\"H\"), 0,(SUM(F63:G63)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",Inputs!$D$234=0,O63=\"E\",O63=\"M\"), 0,(SUM(F63:H63)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'At-Risk'!T63/100)","v":0.17},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'At-Risk'!U63/100)","v":0.16},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'At-Risk'!V63/100)","v":0.09},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(AND(O63=\"E\", SUM(AX63:AZ63)<1/Inputs!$D$253*F63),1/Inputs!$D$253*F63-SUM(AX63:AZ63),IF(AND(O63=\"M\", SUM(AX63:AZ63)<1/Inputs!$D$256*SUM(F63:G63)),1/Inputs!$D$256* SUM(F63:G63)-SUM(AX63:AZ63),IF(AND(O63=\"H\",SUM(AX63:AZ63)<1/Inputs!$D$260*SUM(F63:H63)),1/Inputs!$D$260*SUM(F63:H63)-SUM(AX63:AZ63),0))))","v":0.12769841269841253},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'At-Risk'!AJ63/100)","v":0.1},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F63:$R63)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F63:$K63)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J63:$K63)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L63:$N63)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O63:$R63)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F63:$R63)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F63:$K63)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J63:$K63)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L63:$N63)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O63:$R63)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",F63=0,Inputs!$D$247=0,O63=\"M\",O63=\"H\"),0,1/Inputs!$D$253*F63)","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",G63=0,Inputs!$D$247=0,O63=\"H\",O63=\"E\"),0,IF(SUM(F63:G63)<Inputs!$D$254,1/Inputs!$D$254*SUM(F63:G63),IF(SUM(F63:G63)>Inputs!$D$257,1/Inputs!$D$257*SUM(F63:G63),1)))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",H63=0,Inputs!$D$247=0,O63=\"E\",O63=\"M\"),0,IF(SUM(F63:H63)<Inputs!$D$258,1/Inputs!$D$258*SUM(F63:H63),IF(SUM(F63:H63)>Inputs!$D$261,1/Inputs!$D$261*SUM(F63:H63),1)))","v":1},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",G63=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G63)","v":0.12825079365079356},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",H63=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H63)","v":0.15667619047619047},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,'At-Risk'!S63/100)","v":0.42},{"$f":"IF(OR($J63=\"T\",$K63=\"T\"),0,IF(AND(O63=\"E\",'At-Risk'!S63/100<1/Inputs!$D$253*F63),1/Inputs!$D$253*F63-'At-Risk'!S63/100,IF(AND(O63=\"M\",'At-Risk'!S63/100<1/Inputs!$D$256*SUM(F63:G63)),1/Inputs!$D$256* SUM(F63:G63)-'At-Risk'!S63/100,IF(AND(O63=\"H\",'At-Risk'!S63/100<1/Inputs!$D$260*SUM(F63:H63)),1/Inputs!$D$260*SUM(F63:H63)-'At-Risk'!S63/100,0))))","v":0.12769841269841259},0.35900799999999994,{"$f":"IF(OR(J63=\"T\",K63=\"T\"),0,IF(O63=\"E\",2/Inputs!$D$253*F63,IF(O63=\"M\",2/Inputs!$D$256*SUM(F63:G63),IF(O63=\"H\",5/Inputs!$D$261*SUM(F63:H63),0))))","v":1.3692460317460315},4.2085778412698396,{"$f":"IF(OR($J63=\"T\",$K63=\"T\",F63=0,O63=\"M\",O63=\"H\"),0,IF(F63<Inputs!$D$251,1/Inputs!$D$251*F63,1))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",G63=0,O63=\"E\",O63=\"H\"),0,IF(SUM(F63:G63)<Inputs!$D$254,1/Inputs!$D$254*SUM(F63:G63),1))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",H63=0,O63=\"E\",O63=\"M\"),0,IF(SUM(F63:H63)<Inputs!$D$258,1/Inputs!$D$258*SUM(F63:H63),1))","v":1},0,{"$f":"IF(OR($J63=\"T\",$K63=\"T\",F63=0),0,IF(AND(O63=\"E\",F63>Inputs!$D$253),(F63-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",G63=0),0,IF(AND(O63=\"M\",SUM(F63:G63)>Inputs!$D$256),(SUM(F63:G63)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",H63=0),0,IF(AND(O63=\"H\",SUM(F63:H63)>Inputs!$D$260),(SUM(F63:H63)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K63=\"T\",$J63=\"T\",O63=\"M\",O63=\"H\"),0,IF(F63<Inputs!$D$251,1/Inputs!$D$251*F63,IF(F63>Inputs!$D$253,1/Inputs!$D$253*F63,1)))","v":0},{"$f":"IF(OR($K63=\"T\",$J63=\"T\",O63=\"E\",O63=\"H\"),0,IF(SUM(F63:G63)<Inputs!$D$254,1/Inputs!$D$254*SUM(F63:G63),IF(SUM(F63:G63)>Inputs!$D$256,1/Inputs!$D$256*SUM(F63:G63),1)))","v":0},{"$f":"IF(OR($K63=\"T\",$J63=\"T\",O63=\"E\",O63=\"M\"),0,IF(SUM(F63:H63)<Inputs!$D$258,1/Inputs!$D$258*SUM(F63:H63),IF(SUM(F63:H63)>Inputs!$D$261,1/Inputs!$D$261*SUM(F63:H63),1)))","v":1},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",F63=0,O63=\"M\",O63=\"H\"),0,1/Inputs!$D$253*F63)","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",G63=0,O63=\"E\",O63=\"H\"),0,1/Inputs!$D$256*SUM(F63:G63))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",H63=0,O63=\"E\",O63=\"M\"),0,4/Inputs!$D$261*SUM(F63:H63))","v":1.0953968253968251},3.0953968253968251,111413.13908628524,54696.270659473834,78532.091749342071,46799.214060953105,42943.352997107555,39779.105934162792,53910.159756489185,20915.888340967154,64311.276632781097,34692.202084400153,38367.033775460914,52050.357401125737,44866.009783925423,374163.17448732461,139137.32473023742,169975.60304491222,683276.10226247425,74832.63489746493,45915.317160978346,56091.949004821035,10377.352735084492,187217.2537983488,0,232359.33229949631,486811.56674541475,0,719170.89904491103,0,0,0,0,0,0,0,12295.360016013954,11572.10354448372,6509.3082437720923,9235.8703388265294,7232.5647153023256,0,0,0,0,72325.647153023252,8003.3468870820843,9777.2018841595673,30376.771804269763,9235.870338826533,25965.485933112566,48728.217674246087,{"$f":"0.05*($AF63+AK63+AP63+AT63+SUM(AU63:BD63))*175*Inputs!$D$228*(1+0.0765)","v":21373.507164577772},272631.25569769624,0,0,112936.8149413511,0,0,0,0,0,0,52170.064826682894,0,0,47278.656377695967,212385.53614572994,{"$f":"Inputs!$D$152*F63+Inputs!$D$153*G63+Inputs!$D$154*H63","v":61677.571303459583},{"$f":"Inputs!$D$155*I63","v":50737.709456170312},{"$f":"'Voc Ed'!L63","v":16643.801934985211},{"$f":"Inputs!$D$156*$I63","v":5073.7709456170314},{"$f":"Inputs!$D$157*$I63","v":20295.083782468126},{"$f":"Inputs!$D$158*$I63","v":6503.4513240717324},{"$f":"IF(Inputs!$D$100=1,0,Activities!R63)","v":119917.65341321485},280849.04215998686,2355530.089109147]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!O11","v":"0401050"},{"$f":"'School Reference Sheet'!P11","v":"Rawlins Middle School"},{"$f":"'School Reference Sheet'!Q11","v":"6-8"},{"$f":"IF(M64=1,SUM(ADM!F64:J64),IF(N64=1,SUM(ADM!F64:L64),SUM(ADM!F64:K64,0)))","v":0},{"$f":"ADM!S64-'School Resources'!H64-'School Resources'!F64","v":376.02600000000001},{"$f":"IF(SUM(ADM!N64:R64)=ADM!S64,SUM(ADM!N64:R64),IF(OR(SUM(ADM!F64:O64)=ADM!S64,SUM(ADM!G64:O64)=ADM!S64,SUM(ADM!H64:O64)=ADM!S64,SUM(ADM!I64:O64)=ADM!S64,SUM(ADM!J64:O64)=ADM!S64,SUM(ADM!K64:O64)=ADM!S64,SUM(ADM!L64:O64)=ADM!S64,SUM(ADM!M64:O64)=ADM!S64,SUM(ADM!N64:O64)=ADM!S64),0,SUM(ADM!O64:R64)))","v":0},{"$f":"SUM(ADM!$F64:$R64)","v":376.02600000000001},"F",{"$f":"IF(I64<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F64:J64)=0,SUM(ADM!O64:R64)=0,ADM!K64>0,ADM!N64>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M64:R64)=0,ADM!L64>0),1,0)","v":0},"M",{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!F64/Inputs!$D$80)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!G64/Inputs!$D$81)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!H64/Inputs!$D$82)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!I64/Inputs!$D$83)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!J64/Inputs!$D$84)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(M64=1,ADM!K64/Inputs!$D$95,ADM!K64/Inputs!$D$85))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(N64=1,ADM!L64/Inputs!$D$96,ADM!L64/Inputs!$D$86))","v":6.1442698412698409},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!M64/Inputs!$D$87)","v":6.0892380952380956},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!N64/Inputs!$D$88)","v":5.6724920634920641},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!O64/Inputs!$D$89)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!P64/Inputs!$D$90)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!Q64/Inputs!$D$91)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,ADM!R64/Inputs!$D$92)","v":0},0,17.906000000000002,{"$f":"IF(SUM(ADM!N64:R64)=ADM!S64,SUM(X64:AB64),IF(OR(SUM(ADM!F64:O64)=ADM!S64,SUM(ADM!G64:O64)=ADM!S64,SUM(ADM!H64:O64)=ADM!S64,SUM(ADM!I64:O64)=ADM!S64,SUM(ADM!J64:O64)=ADM!S64,SUM(ADM!K64:O64)=ADM!S64,SUM(ADM!L64:O64)=ADM!S64,SUM(ADM!M64:O64)=ADM!S64,SUM(ADM!N64:O64)=ADM!S64),SUM(Z64:AB64),SUM(Y64:AB64)))","v":0},17.906000000000002,{"$f":"Inputs!$D$39*AC64","v":0},{"$f":"Inputs!$D$40*AD64","v":5.9089800000000015},{"$f":"Inputs!$D$41*AE64","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'Voc Ed'!H64)","v":0},5.9089800000000015,{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$72=1,$F64=0,Inputs!$D$74<=$AC64+$AG64),0,IF(AND($F64>0,$F64<=Inputs!$D$104,Inputs!$D$72=2),$F64/Inputs!$D$94-($AC64+$AG64),Inputs!$D$74-($AC64+$AG64)))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$72=1,$G64=0,Inputs!$D$75<=$AD64+$AH64),0,IF(Inputs!$D$72=2,IF(AND($G64>0,$G64<=Inputs!$D$104),$G64/Inputs!$D$94-($AD64+$AH64),Inputs!$D$75-($AD64+$AH64))))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$72=1,$H64=0,Inputs!$D$76<=$AE64+$AI64+AJ64),0,IF(Inputs!$D$72=2,IF(AND($H64>0,$H64<=Inputs!$D$104),$H64/Inputs!$D$94-($AE64+$AI64+$AJ64),Inputs!$D$76-($AE64+$AI64+$AJ64))))","v":0},{"$f":"IF(OR(J64=\"T\",K64=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O64=\"EM\",(AD64+AH64+AJ64)<Inputs!$D$75),Inputs!$D$75-(AD64+AH64+AJ64),IF(AND(O64=\"M\",(AD64+AH64+AJ64)<Inputs!$D$75),Inputs!$D$75-(AD64+AH64+AJ64),IF(AND(OR(O64=\"MH\",O64=\"H\",O64=\"EMH\"),(AD64+AE64+AH64+AI64+AJ64)<Inputs!$D$76),Inputs!$D$76-(AD64+AE64+AH64+AI64+AJ64),0)))),0))","v":0},0,{"$f":"IF($J64=\"T\",$I64/Inputs!$D$93,0)","v":0},{"$f":"IF(L64=1,(I64/7)*1.5,IF($J64=\"T\",0,IF(AND($K64=\"T\",($I64/Inputs!$D$94)>=1),$I64/Inputs!$D$94,IF(AND($K64=\"T\",($I64/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L64","v":0},0,{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$234=0,O64=\"M\",O64=\"H\"), 0,(F64*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$234=0,O64=\"E\",O64=\"H\"), 0,(SUM(F64:G64)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",Inputs!$D$234=0,O64=\"E\",O64=\"M\"), 0,(SUM(F64:H64)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'At-Risk'!T64/100)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'At-Risk'!U64/100)","v":1.53},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'At-Risk'!V64/100)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(AND(O64=\"E\", SUM(AX64:AZ64)<1/Inputs!$D$253*F64),1/Inputs!$D$253*F64-SUM(AX64:AZ64),IF(AND(O64=\"M\", SUM(AX64:AZ64)<1/Inputs!$D$256*SUM(F64:G64)),1/Inputs!$D$256* SUM(F64:G64)-SUM(AX64:AZ64),IF(AND(O64=\"H\",SUM(AX64:AZ64)<1/Inputs!$D$260*SUM(F64:H64)),1/Inputs!$D$260*SUM(F64:H64)-SUM(AX64:AZ64),0))))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'At-Risk'!AJ64/100)","v":0.3},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F64:$R64)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F64:$K64)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J64:$K64)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L64:$N64)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O64:$R64)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F64:$R64)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F64:$K64)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J64:$K64)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L64:$N64)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O64:$R64)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",F64=0,Inputs!$D$247=0,O64=\"M\",O64=\"H\"),0,1/Inputs!$D$253*F64)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",G64=0,Inputs!$D$247=0,O64=\"H\",O64=\"E\"),0,IF(SUM(F64:G64)<Inputs!$D$254,1/Inputs!$D$254*SUM(F64:G64),IF(SUM(F64:G64)>Inputs!$D$257,1/Inputs!$D$257*SUM(F64:G64),1)))","v":1},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",H64=0,Inputs!$D$247=0,O64=\"E\",O64=\"M\"),0,IF(SUM(F64:H64)<Inputs!$D$258,1/Inputs!$D$258*SUM(F64:H64),IF(SUM(F64:H64)>Inputs!$D$261,1/Inputs!$D$261*SUM(F64:H64),1)))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",G64=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G64)","v":1.1937333333333333},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",H64=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H64)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,'At-Risk'!S64/100)","v":1.53},{"$f":"IF(OR($J64=\"T\",$K64=\"T\"),0,IF(AND(O64=\"E\",'At-Risk'!S64/100<1/Inputs!$D$253*F64),1/Inputs!$D$253*F64-'At-Risk'!S64/100,IF(AND(O64=\"M\",'At-Risk'!S64/100<1/Inputs!$D$256*SUM(F64:G64)),1/Inputs!$D$256* SUM(F64:G64)-'At-Risk'!S64/100,IF(AND(O64=\"H\",'At-Risk'!S64/100<1/Inputs!$D$260*SUM(F64:H64)),1/Inputs!$D$260*SUM(F64:H64)-'At-Risk'!S64/100,0))))","v":0},1.5041040000000001,{"$f":"IF(OR(J64=\"T\",K64=\"T\"),0,IF(O64=\"E\",2/Inputs!$D$253*F64,IF(O64=\"M\",2/Inputs!$D$256*SUM(F64:G64),IF(O64=\"H\",5/Inputs!$D$261*SUM(F64:H64),0))))","v":2.3874666666666666},9.4453040000000001,{"$f":"IF(OR($J64=\"T\",$K64=\"T\",F64=0,O64=\"M\",O64=\"H\"),0,IF(F64<Inputs!$D$251,1/Inputs!$D$251*F64,1))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",G64=0,O64=\"E\",O64=\"H\"),0,IF(SUM(F64:G64)<Inputs!$D$254,1/Inputs!$D$254*SUM(F64:G64),1))","v":1},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",H64=0,O64=\"E\",O64=\"M\"),0,IF(SUM(F64:H64)<Inputs!$D$258,1/Inputs!$D$258*SUM(F64:H64),1))","v":0},0,{"$f":"IF(OR($J64=\"T\",$K64=\"T\",F64=0),0,IF(AND(O64=\"E\",F64>Inputs!$D$253),(F64-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",G64=0),0,IF(AND(O64=\"M\",SUM(F64:G64)>Inputs!$D$256),(SUM(F64:G64)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.19373333333333337},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",H64=0),0,IF(AND(O64=\"H\",SUM(F64:H64)>Inputs!$D$260),(SUM(F64:H64)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K64=\"T\",$J64=\"T\",O64=\"M\",O64=\"H\"),0,IF(F64<Inputs!$D$251,1/Inputs!$D$251*F64,IF(F64>Inputs!$D$253,1/Inputs!$D$253*F64,1)))","v":0},{"$f":"IF(OR($K64=\"T\",$J64=\"T\",O64=\"E\",O64=\"H\"),0,IF(SUM(F64:G64)<Inputs!$D$254,1/Inputs!$D$254*SUM(F64:G64),IF(SUM(F64:G64)>Inputs!$D$256,1/Inputs!$D$256*SUM(F64:G64),1)))","v":1.1937333333333333},{"$f":"IF(OR($K64=\"T\",$J64=\"T\",O64=\"E\",O64=\"M\"),0,IF(SUM(F64:H64)<Inputs!$D$258,1/Inputs!$D$258*SUM(F64:H64),IF(SUM(F64:H64)>Inputs!$D$261,1/Inputs!$D$261*SUM(F64:H64),1)))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",F64=0,O64=\"M\",O64=\"H\"),0,1/Inputs!$D$253*F64)","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",G64=0,O64=\"E\",O64=\"H\"),0,1/Inputs!$D$256*SUM(F64:G64))","v":1.1937333333333333},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",H64=0,O64=\"E\",O64=\"M\"),0,4/Inputs!$D$261*SUM(F64:H64))","v":0},3.5811999999999999,0,0,0,0,0,0,444388.29255264468,440408.08590693789,410266.65946245182,0,0,0,0,0,1295063.0379220345,0,1295063.0379220345,0,427370.80251427146,0,0,427370.80251427146,0,0,0,0,0,0,0,0,0,0,0,0,0,110658.24014412558,0,0,21697.694145906975,0,0,0,72325.647153023252,0,74493.589360180456,0,110658.24014412558,0,108785.29518545089,84964.274298454417,{"$f":"0.05*($AF64+AK64+AP64+AT64+SUM(AU64:BD64))*175*Inputs!$D$228*(1+0.0765)","v":24224.340561599427},607807.32099286665,0,112936.8149413511,0,0,0,18678.369583745636,0,0,62277.145385772259,0,0,51522.979403215504,0,245415.30931408447,{"$f":"Inputs!$D$152*F64+Inputs!$D$153*G64+Inputs!$D$154*H64","v":126319.17158843721},{"$f":"Inputs!$D$155*I64","v":110585.12062579858},{"$f":"'Voc Ed'!L64","v":0},{"$f":"Inputs!$D$156*$I64","v":11058.512062579859},{"$f":"Inputs!$D$157*$I64","v":44234.048250319436},{"$f":"Inputs!$D$158*$I64","v":14174.56477371626},{"$f":"IF(Inputs!$D$100=1,0,Activities!R64)","v":111206.47555656363},417577.89285741496,2993234.3636006718]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!R11","v":"0401056"},{"$f":"'School Reference Sheet'!S11","v":"Rawlins High School"},{"$f":"'School Reference Sheet'!T11","v":"9-12"},{"$f":"IF(M65=1,SUM(ADM!F65:J65),IF(N65=1,SUM(ADM!F65:L65),SUM(ADM!F65:K65,0)))","v":0},{"$f":"ADM!S65-'School Resources'!H65-'School Resources'!F65","v":0},{"$f":"IF(SUM(ADM!N65:R65)=ADM!S65,SUM(ADM!N65:R65),IF(OR(SUM(ADM!F65:O65)=ADM!S65,SUM(ADM!G65:O65)=ADM!S65,SUM(ADM!H65:O65)=ADM!S65,SUM(ADM!I65:O65)=ADM!S65,SUM(ADM!J65:O65)=ADM!S65,SUM(ADM!K65:O65)=ADM!S65,SUM(ADM!L65:O65)=ADM!S65,SUM(ADM!M65:O65)=ADM!S65,SUM(ADM!N65:O65)=ADM!S65),0,SUM(ADM!O65:R65)))","v":430.96499999999997},{"$f":"SUM(ADM!$F65:$R65)","v":430.96499999999997},"F",{"$f":"IF(I65<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F65:J65)=0,SUM(ADM!O65:R65)=0,ADM!K65>0,ADM!N65>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M65:R65)=0,ADM!L65>0),1,0)","v":0},"H",{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!F65/Inputs!$D$80)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!G65/Inputs!$D$81)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!H65/Inputs!$D$82)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!I65/Inputs!$D$83)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!J65/Inputs!$D$84)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(M65=1,ADM!K65/Inputs!$D$95,ADM!K65/Inputs!$D$85))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(N65=1,ADM!L65/Inputs!$D$96,ADM!L65/Inputs!$D$86))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!M65/Inputs!$D$87)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!N65/Inputs!$D$88)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!O65/Inputs!$D$89)","v":6.0816190476190473},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!P65/Inputs!$D$90)","v":5.4098095238095238},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!Q65/Inputs!$D$91)","v":4.3082857142857147},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,ADM!R65/Inputs!$D$92)","v":4.7224285714285719},0,0,{"$f":"IF(SUM(ADM!N65:R65)=ADM!S65,SUM(X65:AB65),IF(OR(SUM(ADM!F65:O65)=ADM!S65,SUM(ADM!G65:O65)=ADM!S65,SUM(ADM!H65:O65)=ADM!S65,SUM(ADM!I65:O65)=ADM!S65,SUM(ADM!J65:O65)=ADM!S65,SUM(ADM!K65:O65)=ADM!S65,SUM(ADM!L65:O65)=ADM!S65,SUM(ADM!M65:O65)=ADM!S65,SUM(ADM!N65:O65)=ADM!S65),SUM(Z65:AB65),SUM(Y65:AB65)))","v":20.522142857142857},20.522142857142857,{"$f":"Inputs!$D$39*AC65","v":0},{"$f":"Inputs!$D$40*AD65","v":0},{"$f":"Inputs!$D$41*AE65","v":6.7723071428571426},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'Voc Ed'!H65)","v":0.62681428571428577},7.3991214285714282,{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$72=1,$F65=0,Inputs!$D$74<=$AC65+$AG65),0,IF(AND($F65>0,$F65<=Inputs!$D$104,Inputs!$D$72=2),$F65/Inputs!$D$94-($AC65+$AG65),Inputs!$D$74-($AC65+$AG65)))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$72=1,$G65=0,Inputs!$D$75<=$AD65+$AH65),0,IF(Inputs!$D$72=2,IF(AND($G65>0,$G65<=Inputs!$D$104),$G65/Inputs!$D$94-($AD65+$AH65),Inputs!$D$75-($AD65+$AH65))))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$72=1,$H65=0,Inputs!$D$76<=$AE65+$AI65+AJ65),0,IF(Inputs!$D$72=2,IF(AND($H65>0,$H65<=Inputs!$D$104),$H65/Inputs!$D$94-($AE65+$AI65+$AJ65),Inputs!$D$76-($AE65+$AI65+$AJ65))))","v":0},{"$f":"IF(OR(J65=\"T\",K65=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O65=\"EM\",(AD65+AH65+AJ65)<Inputs!$D$75),Inputs!$D$75-(AD65+AH65+AJ65),IF(AND(O65=\"M\",(AD65+AH65+AJ65)<Inputs!$D$75),Inputs!$D$75-(AD65+AH65+AJ65),IF(AND(OR(O65=\"MH\",O65=\"H\",O65=\"EMH\"),(AD65+AE65+AH65+AI65+AJ65)<Inputs!$D$76),Inputs!$D$76-(AD65+AE65+AH65+AI65+AJ65),0)))),0))","v":0},0,{"$f":"IF($J65=\"T\",$I65/Inputs!$D$93,0)","v":0},{"$f":"IF(L65=1,(I65/7)*1.5,IF($J65=\"T\",0,IF(AND($K65=\"T\",($I65/Inputs!$D$94)>=1),$I65/Inputs!$D$94,IF(AND($K65=\"T\",($I65/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L65","v":0},0,{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$234=0,O65=\"M\",O65=\"H\"), 0,(F65*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$234=0,O65=\"E\",O65=\"H\"), 0,(SUM(F65:G65)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",Inputs!$D$234=0,O65=\"E\",O65=\"M\"), 0,(SUM(F65:H65)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'At-Risk'!T65/100)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'At-Risk'!U65/100)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'At-Risk'!V65/100)","v":1.4},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(AND(O65=\"E\", SUM(AX65:AZ65)<1/Inputs!$D$253*F65),1/Inputs!$D$253*F65-SUM(AX65:AZ65),IF(AND(O65=\"M\", SUM(AX65:AZ65)<1/Inputs!$D$256*SUM(F65:G65)),1/Inputs!$D$256* SUM(F65:G65)-SUM(AX65:AZ65),IF(AND(O65=\"H\",SUM(AX65:AZ65)<1/Inputs!$D$260*SUM(F65:H65)),1/Inputs!$D$260*SUM(F65:H65)-SUM(AX65:AZ65),0))))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'At-Risk'!AJ65/100)","v":0.25},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F65:$R65)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F65:$K65)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J65:$K65)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L65:$N65)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O65:$R65)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F65:$R65)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F65:$K65)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J65:$K65)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L65:$N65)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O65:$R65)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",F65=0,Inputs!$D$247=0,O65=\"M\",O65=\"H\"),0,1/Inputs!$D$253*F65)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",G65=0,Inputs!$D$247=0,O65=\"H\",O65=\"E\"),0,IF(SUM(F65:G65)<Inputs!$D$254,1/Inputs!$D$254*SUM(F65:G65),IF(SUM(F65:G65)>Inputs!$D$257,1/Inputs!$D$257*SUM(F65:G65),1)))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",H65=0,Inputs!$D$247=0,O65=\"E\",O65=\"M\"),0,IF(SUM(F65:H65)<Inputs!$D$258,1/Inputs!$D$258*SUM(F65:H65),IF(SUM(F65:H65)>Inputs!$D$261,1/Inputs!$D$261*SUM(F65:H65),1)))","v":1},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",G65=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G65)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",H65=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H65)","v":1.3681428571428571},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,'At-Risk'!S65/100)","v":1.4},{"$f":"IF(OR($J65=\"T\",$K65=\"T\"),0,IF(AND(O65=\"E\",'At-Risk'!S65/100<1/Inputs!$D$253*F65),1/Inputs!$D$253*F65-'At-Risk'!S65/100,IF(AND(O65=\"M\",'At-Risk'!S65/100<1/Inputs!$D$256*SUM(F65:G65)),1/Inputs!$D$256* SUM(F65:G65)-'At-Risk'!S65/100,IF(AND(O65=\"H\",'At-Risk'!S65/100<1/Inputs!$D$260*SUM(F65:H65)),1/Inputs!$D$260*SUM(F65:H65)-'At-Risk'!S65/100,0))))","v":0},1.7238599999999999,{"$f":"IF(OR(J65=\"T\",K65=\"T\"),0,IF(O65=\"E\",2/Inputs!$D$253*F65,IF(O65=\"M\",2/Inputs!$D$256*SUM(F65:G65),IF(O65=\"H\",5/Inputs!$D$261*SUM(F65:H65),0))))","v":3.4203571428571427},10.56236,{"$f":"IF(OR($J65=\"T\",$K65=\"T\",F65=0,O65=\"M\",O65=\"H\"),0,IF(F65<Inputs!$D$251,1/Inputs!$D$251*F65,1))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",G65=0,O65=\"E\",O65=\"H\"),0,IF(SUM(F65:G65)<Inputs!$D$254,1/Inputs!$D$254*SUM(F65:G65),1))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",H65=0,O65=\"E\",O65=\"M\"),0,IF(SUM(F65:H65)<Inputs!$D$258,1/Inputs!$D$258*SUM(F65:H65),1))","v":1},0,{"$f":"IF(OR($J65=\"T\",$K65=\"T\",F65=0),0,IF(AND(O65=\"E\",F65>Inputs!$D$253),(F65-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",G65=0),0,IF(AND(O65=\"M\",SUM(F65:G65)>Inputs!$D$256),(SUM(F65:G65)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",H65=0),0,IF(AND(O65=\"H\",SUM(F65:H65)>Inputs!$D$260),(SUM(F65:H65)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.36814285714285705},{"$f":"IF(OR($K65=\"T\",$J65=\"T\",O65=\"M\",O65=\"H\"),0,IF(F65<Inputs!$D$251,1/Inputs!$D$251*F65,IF(F65>Inputs!$D$253,1/Inputs!$D$253*F65,1)))","v":0},{"$f":"IF(OR($K65=\"T\",$J65=\"T\",O65=\"E\",O65=\"H\"),0,IF(SUM(F65:G65)<Inputs!$D$254,1/Inputs!$D$254*SUM(F65:G65),IF(SUM(F65:G65)>Inputs!$D$256,1/Inputs!$D$256*SUM(F65:G65),1)))","v":0},{"$f":"IF(OR($K65=\"T\",$J65=\"T\",O65=\"E\",O65=\"M\"),0,IF(SUM(F65:H65)<Inputs!$D$258,1/Inputs!$D$258*SUM(F65:H65),IF(SUM(F65:H65)>Inputs!$D$261,1/Inputs!$D$261*SUM(F65:H65),1)))","v":1},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",F65=0,O65=\"M\",O65=\"H\"),0,1/Inputs!$D$253*F65)","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",G65=0,O65=\"E\",O65=\"H\"),0,1/Inputs!$D$256*SUM(F65:G65))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",H65=0,O65=\"E\",O65=\"M\"),0,4/Inputs!$D$261*SUM(F65:H65))","v":2.7362857142857142},5.1044285714285706,0,0,0,0,0,0,0,0,0,439857.0333572005,391267.97478411236,311599.55240583938,341552.70256249857,0,0,1484277.2631096507,1484277.2631096507,0,0,489811.49682618474,45334.748859045736,535146.24568523047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101255.90601423255,0,18081.411788255813,0,0,0,0,72325.647153023252,0,85377.420015132375,101255.90601423255,0,124679.29010121066,121722.39576862173,{"$f":"0.05*($AF65+AK65+AP65+AT65+SUM(AU65:BD65))*175*Inputs!$D$228*(1+0.0765)","v":27933.122852667653},652631.09970737668,0,0,112936.8149413511,0,0,0,35493.676937355587,0,0,52170.064826682894,0,0,118101.41223482827,318701.96894021786,{"$f":"Inputs!$D$152*F65+Inputs!$D$153*G65+Inputs!$D$154*H65","v":177266.94513372687},{"$f":"Inputs!$D$155*I65","v":126742.07770339625},{"$f":"'Voc Ed'!L65","v":50659.003703752809},{"$f":"Inputs!$D$156*$I65","v":12674.207770339626},{"$f":"Inputs!$D$157*$I65","v":50696.831081358505},{"$f":"Inputs!$D$158*$I65","v":16245.529053056511},{"$f":"IF(Inputs!$D$100=1,0,Activities!R65)","v":395151.10552727157},829435.69997290219,3820192.277415378]
["0401000","Carbon #1",{"$f":"'School Reference Sheet'!U11","v":"0401057"},{"$f":"'School Reference Sheet'!V11","v":"Cooperative High"},{"$f":"'School Reference Sheet'!W11","v":"9-12"},{"$f":"IF(M66=1,SUM(ADM!F66:J66),IF(N66=1,SUM(ADM!F66:L66),SUM(ADM!F66:K66,0)))","v":0},{"$f":"ADM!S66-'School Resources'!H66-'School Resources'!F66","v":0},{"$f":"IF(SUM(ADM!N66:R66)=ADM!S66,SUM(ADM!N66:R66),IF(OR(SUM(ADM!F66:O66)=ADM!S66,SUM(ADM!G66:O66)=ADM!S66,SUM(ADM!H66:O66)=ADM!S66,SUM(ADM!I66:O66)=ADM!S66,SUM(ADM!J66:O66)=ADM!S66,SUM(ADM!K66:O66)=ADM!S66,SUM(ADM!L66:O66)=ADM!S66,SUM(ADM!M66:O66)=ADM!S66,SUM(ADM!N66:O66)=ADM!S66),0,SUM(ADM!O66:R66)))","v":27.4},{"$f":"SUM(ADM!$F66:$R66)","v":27.4},"T",{"$f":"IF(I66<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F66:J66)=0,SUM(ADM!O66:R66)=0,ADM!K66>0,ADM!N66>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M66:R66)=0,ADM!L66>0),1,0)","v":0},"H",{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!F66/Inputs!$D$80)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!G66/Inputs!$D$81)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!H66/Inputs!$D$82)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!I66/Inputs!$D$83)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!J66/Inputs!$D$84)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(M66=1,ADM!K66/Inputs!$D$95,ADM!K66/Inputs!$D$85))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(N66=1,ADM!L66/Inputs!$D$96,ADM!L66/Inputs!$D$86))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!M66/Inputs!$D$87)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!N66/Inputs!$D$88)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!O66/Inputs!$D$89)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!P66/Inputs!$D$90)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!Q66/Inputs!$D$91)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,ADM!R66/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N66:R66)=ADM!S66,SUM(X66:AB66),IF(OR(SUM(ADM!F66:O66)=ADM!S66,SUM(ADM!G66:O66)=ADM!S66,SUM(ADM!H66:O66)=ADM!S66,SUM(ADM!I66:O66)=ADM!S66,SUM(ADM!J66:O66)=ADM!S66,SUM(ADM!K66:O66)=ADM!S66,SUM(ADM!L66:O66)=ADM!S66,SUM(ADM!M66:O66)=ADM!S66,SUM(ADM!N66:O66)=ADM!S66),SUM(Z66:AB66),SUM(Y66:AB66)))","v":0},0,{"$f":"Inputs!$D$39*AC66","v":0},{"$f":"Inputs!$D$40*AD66","v":0},{"$f":"Inputs!$D$41*AE66","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'Voc Ed'!H66)","v":0},0,{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$72=1,$F66=0,Inputs!$D$74<=$AC66+$AG66),0,IF(AND($F66>0,$F66<=Inputs!$D$104,Inputs!$D$72=2),$F66/Inputs!$D$94-($AC66+$AG66),Inputs!$D$74-($AC66+$AG66)))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$72=1,$G66=0,Inputs!$D$75<=$AD66+$AH66),0,IF(Inputs!$D$72=2,IF(AND($G66>0,$G66<=Inputs!$D$104),$G66/Inputs!$D$94-($AD66+$AH66),Inputs!$D$75-($AD66+$AH66))))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$72=1,$H66=0,Inputs!$D$76<=$AE66+$AI66+AJ66),0,IF(Inputs!$D$72=2,IF(AND($H66>0,$H66<=Inputs!$D$104),$H66/Inputs!$D$94-($AE66+$AI66+$AJ66),Inputs!$D$76-($AE66+$AI66+$AJ66))))","v":0},{"$f":"IF(OR(J66=\"T\",K66=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O66=\"EM\",(AD66+AH66+AJ66)<Inputs!$D$75),Inputs!$D$75-(AD66+AH66+AJ66),IF(AND(O66=\"M\",(AD66+AH66+AJ66)<Inputs!$D$75),Inputs!$D$75-(AD66+AH66+AJ66),IF(AND(OR(O66=\"MH\",O66=\"H\",O66=\"EMH\"),(AD66+AE66+AH66+AI66+AJ66)<Inputs!$D$76),Inputs!$D$76-(AD66+AE66+AH66+AI66+AJ66),0)))),0))","v":0},0,{"$f":"IF($J66=\"T\",$I66/Inputs!$D$93,0)","v":3.9142857142857141},{"$f":"IF(L66=1,(I66/7)*1.5,IF($J66=\"T\",0,IF(AND($K66=\"T\",($I66/Inputs!$D$94)>=1),$I66/Inputs!$D$94,IF(AND($K66=\"T\",($I66/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L66","v":0},3.9142857142857141,{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$234=0,O66=\"M\",O66=\"H\"), 0,(F66*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$234=0,O66=\"E\",O66=\"H\"), 0,(SUM(F66:G66)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",Inputs!$D$234=0,O66=\"E\",O66=\"M\"), 0,(SUM(F66:H66)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'At-Risk'!T66/100)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'At-Risk'!U66/100)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'At-Risk'!V66/100)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(AND(O66=\"E\", SUM(AX66:AZ66)<1/Inputs!$D$253*F66),1/Inputs!$D$253*F66-SUM(AX66:AZ66),IF(AND(O66=\"M\", SUM(AX66:AZ66)<1/Inputs!$D$256*SUM(F66:G66)),1/Inputs!$D$256* SUM(F66:G66)-SUM(AX66:AZ66),IF(AND(O66=\"H\",SUM(AX66:AZ66)<1/Inputs!$D$260*SUM(F66:H66)),1/Inputs!$D$260*SUM(F66:H66)-SUM(AX66:AZ66),0))))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'At-Risk'!AJ66/100)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F66:$R66)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F66:$K66)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J66:$K66)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L66:$N66)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O66:$R66)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F66:$R66)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F66:$K66)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J66:$K66)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L66:$N66)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O66:$R66)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",F66=0,Inputs!$D$247=0,O66=\"M\",O66=\"H\"),0,1/Inputs!$D$253*F66)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",G66=0,Inputs!$D$247=0,O66=\"H\",O66=\"E\"),0,IF(SUM(F66:G66)<Inputs!$D$254,1/Inputs!$D$254*SUM(F66:G66),IF(SUM(F66:G66)>Inputs!$D$257,1/Inputs!$D$257*SUM(F66:G66),1)))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",H66=0,Inputs!$D$247=0,O66=\"E\",O66=\"M\"),0,IF(SUM(F66:H66)<Inputs!$D$258,1/Inputs!$D$258*SUM(F66:H66),IF(SUM(F66:H66)>Inputs!$D$261,1/Inputs!$D$261*SUM(F66:H66),1)))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",G66=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G66)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",H66=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H66)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,'At-Risk'!S66/100)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\"),0,IF(AND(O66=\"E\",'At-Risk'!S66/100<1/Inputs!$D$253*F66),1/Inputs!$D$253*F66-'At-Risk'!S66/100,IF(AND(O66=\"M\",'At-Risk'!S66/100<1/Inputs!$D$256*SUM(F66:G66)),1/Inputs!$D$256* SUM(F66:G66)-'At-Risk'!S66/100,IF(AND(O66=\"H\",'At-Risk'!S66/100<1/Inputs!$D$260*SUM(F66:H66)),1/Inputs!$D$260*SUM(F66:H66)-'At-Risk'!S66/100,0))))","v":0},0,{"$f":"IF(OR(J66=\"T\",K66=\"T\"),0,IF(O66=\"E\",2/Inputs!$D$253*F66,IF(O66=\"M\",2/Inputs!$D$256*SUM(F66:G66),IF(O66=\"H\",5/Inputs!$D$261*SUM(F66:H66),0))))","v":0},0,{"$f":"IF(OR($J66=\"T\",$K66=\"T\",F66=0,O66=\"M\",O66=\"H\"),0,IF(F66<Inputs!$D$251,1/Inputs!$D$251*F66,1))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",G66=0,O66=\"E\",O66=\"H\"),0,IF(SUM(F66:G66)<Inputs!$D$254,1/Inputs!$D$254*SUM(F66:G66),1))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",H66=0,O66=\"E\",O66=\"M\"),0,IF(SUM(F66:H66)<Inputs!$D$258,1/Inputs!$D$258*SUM(F66:H66),1))","v":0},1,{"$f":"IF(OR($J66=\"T\",$K66=\"T\",F66=0),0,IF(AND(O66=\"E\",F66>Inputs!$D$253),(F66-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",G66=0),0,IF(AND(O66=\"M\",SUM(F66:G66)>Inputs!$D$256),(SUM(F66:G66)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",H66=0),0,IF(AND(O66=\"H\",SUM(F66:H66)>Inputs!$D$260),(SUM(F66:H66)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K66=\"T\",$J66=\"T\",O66=\"M\",O66=\"H\"),0,IF(F66<Inputs!$D$251,1/Inputs!$D$251*F66,IF(F66>Inputs!$D$253,1/Inputs!$D$253*F66,1)))","v":0},{"$f":"IF(OR($K66=\"T\",$J66=\"T\",O66=\"E\",O66=\"H\"),0,IF(SUM(F66:G66)<Inputs!$D$254,1/Inputs!$D$254*SUM(F66:G66),IF(SUM(F66:G66)>Inputs!$D$256,1/Inputs!$D$256*SUM(F66:G66),1)))","v":0},{"$f":"IF(OR($K66=\"T\",$J66=\"T\",O66=\"E\",O66=\"M\"),0,IF(SUM(F66:H66)<Inputs!$D$258,1/Inputs!$D$258*SUM(F66:H66),IF(SUM(F66:H66)>Inputs!$D$261,1/Inputs!$D$261*SUM(F66:H66),1)))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",F66=0,O66=\"M\",O66=\"H\"),0,1/Inputs!$D$253*F66)","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",G66=0,O66=\"E\",O66=\"H\"),0,1/Inputs!$D$256*SUM(F66:G66))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",H66=0,O66=\"E\",O66=\"M\"),0,4/Inputs!$D$261*SUM(F66:H66))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283103.24742754817,0,0,283103.24742754817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF66+AK66+AP66+AT66+SUM(AU66:BD66))*175*Inputs!$D$228*(1+0.0765)","v":3697.4483972403409},3697.4483972403409,0,0,0,96412.781746794397,0,0,0,0,0,0,0,0,0,96412.781746794397,{"$f":"Inputs!$D$152*F66+Inputs!$D$153*G66+Inputs!$D$154*H66","v":11270.321944158148},{"$f":"Inputs!$D$155*I66","v":8058.0393513929375},{"$f":"'Voc Ed'!L66","v":0},{"$f":"Inputs!$D$156*$I66","v":805.8039351392938},{"$f":"Inputs!$D$157*$I66","v":3223.2157405571752},{"$f":"Inputs!$D$158*$I66","v":1032.8622882455616},{"$f":"IF(Inputs!$D$100=1,0,Activities!R66)","v":7977.4589578790092},32367.70221737212,415581.17978895508]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!C12","v":"0402001"},{"$f":"'School Reference Sheet'!D12","v":"Elk Mountain Elementary"},{"$f":"'School Reference Sheet'!E12","v":"K-6"},{"$f":"IF(M67=1,SUM(ADM!F67:J67),IF(N67=1,SUM(ADM!F67:L67),SUM(ADM!F67:K67,0)))","v":22.615666666666669},{"$f":"ADM!S67-'School Resources'!H67-'School Resources'!F67","v":0},{"$f":"IF(SUM(ADM!N67:R67)=ADM!S67,SUM(ADM!N67:R67),IF(OR(SUM(ADM!F67:O67)=ADM!S67,SUM(ADM!G67:O67)=ADM!S67,SUM(ADM!H67:O67)=ADM!S67,SUM(ADM!I67:O67)=ADM!S67,SUM(ADM!J67:O67)=ADM!S67,SUM(ADM!K67:O67)=ADM!S67,SUM(ADM!L67:O67)=ADM!S67,SUM(ADM!M67:O67)=ADM!S67,SUM(ADM!N67:O67)=ADM!S67),0,SUM(ADM!O67:R67)))","v":0},{"$f":"SUM(ADM!$F67:$R67)","v":22.615666666666669},"F",{"$f":"IF(I67<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F67:J67)=0,SUM(ADM!O67:R67)=0,ADM!K67>0,ADM!N67>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M67:R67)=0,ADM!L67>0),1,0)","v":1},"E",{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!F67/Inputs!$D$80)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!G67/Inputs!$D$81)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!H67/Inputs!$D$82)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!I67/Inputs!$D$83)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!J67/Inputs!$D$84)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(M67=1,ADM!K67/Inputs!$D$95,ADM!K67/Inputs!$D$85))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(N67=1,ADM!L67/Inputs!$D$96,ADM!L67/Inputs!$D$86))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!M67/Inputs!$D$87)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!N67/Inputs!$D$88)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!O67/Inputs!$D$89)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!P67/Inputs!$D$90)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!Q67/Inputs!$D$91)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,ADM!R67/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N67:R67)=ADM!S67,SUM(X67:AB67),IF(OR(SUM(ADM!F67:O67)=ADM!S67,SUM(ADM!G67:O67)=ADM!S67,SUM(ADM!H67:O67)=ADM!S67,SUM(ADM!I67:O67)=ADM!S67,SUM(ADM!J67:O67)=ADM!S67,SUM(ADM!K67:O67)=ADM!S67,SUM(ADM!L67:O67)=ADM!S67,SUM(ADM!M67:O67)=ADM!S67,SUM(ADM!N67:O67)=ADM!S67),SUM(Z67:AB67),SUM(Y67:AB67)))","v":0},0,{"$f":"Inputs!$D$39*AC67","v":0},{"$f":"Inputs!$D$40*AD67","v":0},{"$f":"Inputs!$D$41*AE67","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'Voc Ed'!H67)","v":0},0,{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$72=1,$F67=0,Inputs!$D$74<=$AC67+$AG67),0,IF(AND($F67>0,$F67<=Inputs!$D$104,Inputs!$D$72=2),$F67/Inputs!$D$94-($AC67+$AG67),Inputs!$D$74-($AC67+$AG67)))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$72=1,$G67=0,Inputs!$D$75<=$AD67+$AH67),0,IF(Inputs!$D$72=2,IF(AND($G67>0,$G67<=Inputs!$D$104),$G67/Inputs!$D$94-($AD67+$AH67),Inputs!$D$75-($AD67+$AH67))))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$72=1,$H67=0,Inputs!$D$76<=$AE67+$AI67+AJ67),0,IF(Inputs!$D$72=2,IF(AND($H67>0,$H67<=Inputs!$D$104),$H67/Inputs!$D$94-($AE67+$AI67+$AJ67),Inputs!$D$76-($AE67+$AI67+$AJ67))))","v":0},{"$f":"IF(OR(J67=\"T\",K67=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O67=\"EM\",(AD67+AH67+AJ67)<Inputs!$D$75),Inputs!$D$75-(AD67+AH67+AJ67),IF(AND(O67=\"M\",(AD67+AH67+AJ67)<Inputs!$D$75),Inputs!$D$75-(AD67+AH67+AJ67),IF(AND(OR(O67=\"MH\",O67=\"H\",O67=\"EMH\"),(AD67+AE67+AH67+AI67+AJ67)<Inputs!$D$76),Inputs!$D$76-(AD67+AE67+AH67+AI67+AJ67),0)))),0))","v":0},0,{"$f":"IF($J67=\"T\",$I67/Inputs!$D$93,0)","v":0},{"$f":"IF(L67=1,(I67/7)*1.5,IF($J67=\"T\",0,IF(AND($K67=\"T\",($I67/Inputs!$D$94)>=1),$I67/Inputs!$D$94,IF(AND($K67=\"T\",($I67/Inputs!$D$94)<1),1,0))))","v":3.230809523809524},{"$f":"'Small District Adjustment'!L67","v":0},3.230809523809524,{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$234=0,O67=\"M\",O67=\"H\"), 0,(F67*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$234=0,O67=\"E\",O67=\"H\"), 0,(SUM(F67:G67)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",Inputs!$D$234=0,O67=\"E\",O67=\"M\"), 0,(SUM(F67:H67)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'At-Risk'!T67/100)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'At-Risk'!U67/100)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'At-Risk'!V67/100)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(AND(O67=\"E\", SUM(AX67:AZ67)<1/Inputs!$D$253*F67),1/Inputs!$D$253*F67-SUM(AX67:AZ67),IF(AND(O67=\"M\", SUM(AX67:AZ67)<1/Inputs!$D$256*SUM(F67:G67)),1/Inputs!$D$256* SUM(F67:G67)-SUM(AX67:AZ67),IF(AND(O67=\"H\",SUM(AX67:AZ67)<1/Inputs!$D$260*SUM(F67:H67)),1/Inputs!$D$260*SUM(F67:H67)-SUM(AX67:AZ67),0))))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'At-Risk'!AJ67/100)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F67:$R67)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F67:$K67)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J67:$K67)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L67:$N67)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O67:$R67)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F67:$R67)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F67:$K67)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J67:$K67)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L67:$N67)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O67:$R67)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",F67=0,Inputs!$D$247=0,O67=\"M\",O67=\"H\"),0,1/Inputs!$D$253*F67)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",G67=0,Inputs!$D$247=0,O67=\"H\",O67=\"E\"),0,IF(SUM(F67:G67)<Inputs!$D$254,1/Inputs!$D$254*SUM(F67:G67),IF(SUM(F67:G67)>Inputs!$D$257,1/Inputs!$D$257*SUM(F67:G67),1)))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",H67=0,Inputs!$D$247=0,O67=\"E\",O67=\"M\"),0,IF(SUM(F67:H67)<Inputs!$D$258,1/Inputs!$D$258*SUM(F67:H67),IF(SUM(F67:H67)>Inputs!$D$261,1/Inputs!$D$261*SUM(F67:H67),1)))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",G67=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G67)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",H67=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H67)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,'At-Risk'!S67/100)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\"),0,IF(AND(O67=\"E\",'At-Risk'!S67/100<1/Inputs!$D$253*F67),1/Inputs!$D$253*F67-'At-Risk'!S67/100,IF(AND(O67=\"M\",'At-Risk'!S67/100<1/Inputs!$D$256*SUM(F67:G67)),1/Inputs!$D$256* SUM(F67:G67)-'At-Risk'!S67/100,IF(AND(O67=\"H\",'At-Risk'!S67/100<1/Inputs!$D$260*SUM(F67:H67)),1/Inputs!$D$260*SUM(F67:H67)-'At-Risk'!S67/100,0))))","v":0},0,{"$f":"IF(OR(J67=\"T\",K67=\"T\"),0,IF(O67=\"E\",2/Inputs!$D$253*F67,IF(O67=\"M\",2/Inputs!$D$256*SUM(F67:G67),IF(O67=\"H\",5/Inputs!$D$261*SUM(F67:H67),0))))","v":0},0,{"$f":"IF(OR($J67=\"T\",$K67=\"T\",F67=0,O67=\"M\",O67=\"H\"),0,IF(F67<Inputs!$D$251,1/Inputs!$D$251*F67,1))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",G67=0,O67=\"E\",O67=\"H\"),0,IF(SUM(F67:G67)<Inputs!$D$254,1/Inputs!$D$254*SUM(F67:G67),1))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",H67=0,O67=\"E\",O67=\"M\"),0,IF(SUM(F67:H67)<Inputs!$D$258,1/Inputs!$D$258*SUM(F67:H67),1))","v":0},1,{"$f":"IF(OR($J67=\"T\",$K67=\"T\",F67=0),0,IF(AND(O67=\"E\",F67>Inputs!$D$253),(F67-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",G67=0),0,IF(AND(O67=\"M\",SUM(F67:G67)>Inputs!$D$256),(SUM(F67:G67)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",H67=0),0,IF(AND(O67=\"H\",SUM(F67:H67)>Inputs!$D$260),(SUM(F67:H67)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K67=\"T\",$J67=\"T\",O67=\"M\",O67=\"H\"),0,IF(F67<Inputs!$D$251,1/Inputs!$D$251*F67,IF(F67>Inputs!$D$253,1/Inputs!$D$253*F67,1)))","v":0},{"$f":"IF(OR($K67=\"T\",$J67=\"T\",O67=\"E\",O67=\"H\"),0,IF(SUM(F67:G67)<Inputs!$D$254,1/Inputs!$D$254*SUM(F67:G67),IF(SUM(F67:G67)>Inputs!$D$256,1/Inputs!$D$256*SUM(F67:G67),1)))","v":0},{"$f":"IF(OR($K67=\"T\",$J67=\"T\",O67=\"E\",O67=\"M\"),0,IF(SUM(F67:H67)<Inputs!$D$258,1/Inputs!$D$258*SUM(F67:H67),IF(SUM(F67:H67)>Inputs!$D$261,1/Inputs!$D$261*SUM(F67:H67),1)))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",F67=0,O67=\"M\",O67=\"H\"),0,1/Inputs!$D$253*F67)","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",G67=0,O67=\"E\",O67=\"H\"),0,1/Inputs!$D$256*SUM(F67:G67))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",H67=0,O67=\"E\",O67=\"M\"),0,4/Inputs!$D$261*SUM(F67:H67))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241496.12632562296,0,241496.12632562296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF67+AK67+AP67+AT67+SUM(AU67:BD67))*175*Inputs!$D$228*(1+0.0765)","v":3051.83432369301},3051.83432369301,0,0,0,95741.536054416036,0,0,0,0,0,0,0,0,0,95741.536054416036,{"$f":"Inputs!$D$152*F67+Inputs!$D$153*G67+Inputs!$D$154*H67","v":7597.3264568236418},{"$f":"Inputs!$D$155*I67","v":6651.0194145250216},{"$f":"'Voc Ed'!L67","v":0},{"$f":"Inputs!$D$156*$I67","v":665.10194145250216},{"$f":"Inputs!$D$157*$I67","v":2660.4077658100086},{"$f":"Inputs!$D$158*$I67","v":852.51347531139447},{"$f":"IF(Inputs!$D$100=1,0,Activities!R67)","v":2070.4157936658885},20496.78484758846,360786.28155132046]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!F12","v":"0402003"},{"$f":"'School Reference Sheet'!G12","v":"Hanna Elementary"},{"$f":"'School Reference Sheet'!H12","v":"K-6"},{"$f":"IF(M68=1,SUM(ADM!F68:J68),IF(N68=1,SUM(ADM!F68:L68),SUM(ADM!F68:K68,0)))","v":77.021666666666661},{"$f":"ADM!S68-'School Resources'!H68-'School Resources'!F68","v":0},{"$f":"IF(SUM(ADM!N68:R68)=ADM!S68,SUM(ADM!N68:R68),IF(OR(SUM(ADM!F68:O68)=ADM!S68,SUM(ADM!G68:O68)=ADM!S68,SUM(ADM!H68:O68)=ADM!S68,SUM(ADM!I68:O68)=ADM!S68,SUM(ADM!J68:O68)=ADM!S68,SUM(ADM!K68:O68)=ADM!S68,SUM(ADM!L68:O68)=ADM!S68,SUM(ADM!M68:O68)=ADM!S68,SUM(ADM!N68:O68)=ADM!S68),0,SUM(ADM!O68:R68)))","v":0},{"$f":"SUM(ADM!$F68:$R68)","v":77.021666666666661},"F",{"$f":"IF(I68<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F68:J68)=0,SUM(ADM!O68:R68)=0,ADM!K68>0,ADM!N68>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M68:R68)=0,ADM!L68>0),1,0)","v":1},"E",{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!F68/Inputs!$D$80)","v":0.71360416666666671},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!G68/Inputs!$D$81)","v":0.87341666666666662},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!H68/Inputs!$D$82)","v":0.76922916666666674},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!I68/Inputs!$D$83)","v":0.73602083333333335},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!J68/Inputs!$D$84)","v":0.60825000000000007},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(M68=1,ADM!K68/Inputs!$D$95,ADM!K68/Inputs!$D$85))","v":0.53293750000000006},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(N68=1,ADM!L68/Inputs!$D$96,ADM!L68/Inputs!$D$86))","v":0.58039583333333333},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!M68/Inputs!$D$87)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!N68/Inputs!$D$88)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!O68/Inputs!$D$89)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!P68/Inputs!$D$90)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!Q68/Inputs!$D$91)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,ADM!R68/Inputs!$D$92)","v":0},4.8138541666666663,0,{"$f":"IF(SUM(ADM!N68:R68)=ADM!S68,SUM(X68:AB68),IF(OR(SUM(ADM!F68:O68)=ADM!S68,SUM(ADM!G68:O68)=ADM!S68,SUM(ADM!H68:O68)=ADM!S68,SUM(ADM!I68:O68)=ADM!S68,SUM(ADM!J68:O68)=ADM!S68,SUM(ADM!K68:O68)=ADM!S68,SUM(ADM!L68:O68)=ADM!S68,SUM(ADM!M68:O68)=ADM!S68,SUM(ADM!N68:O68)=ADM!S68),SUM(Z68:AB68),SUM(Y68:AB68)))","v":0},4.8138541666666663,{"$f":"Inputs!$D$39*AC68","v":0.96277083333333335},{"$f":"Inputs!$D$40*AD68","v":0},{"$f":"Inputs!$D$41*AE68","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'Voc Ed'!H68)","v":0},0.96277083333333335,{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$72=1,$F68=0,Inputs!$D$74<=$AC68+$AG68),0,IF(AND($F68>0,$F68<=Inputs!$D$104,Inputs!$D$72=2),$F68/Inputs!$D$94-($AC68+$AG68),Inputs!$D$74-($AC68+$AG68)))","v":0.22337500000000077},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$72=1,$G68=0,Inputs!$D$75<=$AD68+$AH68),0,IF(Inputs!$D$72=2,IF(AND($G68>0,$G68<=Inputs!$D$104),$G68/Inputs!$D$94-($AD68+$AH68),Inputs!$D$75-($AD68+$AH68))))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$72=1,$H68=0,Inputs!$D$76<=$AE68+$AI68+AJ68),0,IF(Inputs!$D$72=2,IF(AND($H68>0,$H68<=Inputs!$D$104),$H68/Inputs!$D$94-($AE68+$AI68+$AJ68),Inputs!$D$76-($AE68+$AI68+$AJ68))))","v":0},{"$f":"IF(OR(J68=\"T\",K68=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O68=\"EM\",(AD68+AH68+AJ68)<Inputs!$D$75),Inputs!$D$75-(AD68+AH68+AJ68),IF(AND(O68=\"M\",(AD68+AH68+AJ68)<Inputs!$D$75),Inputs!$D$75-(AD68+AH68+AJ68),IF(AND(OR(O68=\"MH\",O68=\"H\",O68=\"EMH\"),(AD68+AE68+AH68+AI68+AJ68)<Inputs!$D$76),Inputs!$D$76-(AD68+AE68+AH68+AI68+AJ68),0)))),0))","v":0},0.22337500000000077,{"$f":"IF($J68=\"T\",$I68/Inputs!$D$93,0)","v":0},{"$f":"IF(L68=1,(I68/7)*1.5,IF($J68=\"T\",0,IF(AND($K68=\"T\",($I68/Inputs!$D$94)>=1),$I68/Inputs!$D$94,IF(AND($K68=\"T\",($I68/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L68","v":0},0,{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$234=0,O68=\"M\",O68=\"H\"), 0,(F68*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$234=0,O68=\"E\",O68=\"H\"), 0,(SUM(F68:G68)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",Inputs!$D$234=0,O68=\"E\",O68=\"M\"), 0,(SUM(F68:H68)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'At-Risk'!T68/100)","v":0.35},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'At-Risk'!U68/100)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'At-Risk'!V68/100)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(AND(O68=\"E\", SUM(AX68:AZ68)<1/Inputs!$D$253*F68),1/Inputs!$D$253*F68-SUM(AX68:AZ68),IF(AND(O68=\"M\", SUM(AX68:AZ68)<1/Inputs!$D$256*SUM(F68:G68)),1/Inputs!$D$256* SUM(F68:G68)-SUM(AX68:AZ68),IF(AND(O68=\"H\",SUM(AX68:AZ68)<1/Inputs!$D$260*SUM(F68:H68)),1/Inputs!$D$260*SUM(F68:H68)-SUM(AX68:AZ68),0))))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'At-Risk'!AJ68/100)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F68:$R68)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F68:$K68)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J68:$K68)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L68:$N68)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O68:$R68)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F68:$R68)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F68:$K68)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J68:$K68)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L68:$N68)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O68:$R68)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",F68=0,Inputs!$D$247=0,O68=\"M\",O68=\"H\"),0,1/Inputs!$D$253*F68)","v":0.26743634259259258},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",G68=0,Inputs!$D$247=0,O68=\"H\",O68=\"E\"),0,IF(SUM(F68:G68)<Inputs!$D$254,1/Inputs!$D$254*SUM(F68:G68),IF(SUM(F68:G68)>Inputs!$D$257,1/Inputs!$D$257*SUM(F68:G68),1)))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",H68=0,Inputs!$D$247=0,O68=\"E\",O68=\"M\"),0,IF(SUM(F68:H68)<Inputs!$D$258,1/Inputs!$D$258*SUM(F68:H68),IF(SUM(F68:H68)>Inputs!$D$261,1/Inputs!$D$261*SUM(F68:H68),1)))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",G68=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G68)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",H68=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H68)","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,'At-Risk'!S68/100)","v":0.35},{"$f":"IF(OR($J68=\"T\",$K68=\"T\"),0,IF(AND(O68=\"E\",'At-Risk'!S68/100<1/Inputs!$D$253*F68),1/Inputs!$D$253*F68-'At-Risk'!S68/100,IF(AND(O68=\"M\",'At-Risk'!S68/100<1/Inputs!$D$256*SUM(F68:G68)),1/Inputs!$D$256* SUM(F68:G68)-'At-Risk'!S68/100,IF(AND(O68=\"H\",'At-Risk'!S68/100<1/Inputs!$D$260*SUM(F68:H68)),1/Inputs!$D$260*SUM(F68:H68)-'At-Risk'!S68/100,0))))","v":0},0,{"$f":"IF(OR(J68=\"T\",K68=\"T\"),0,IF(O68=\"E\",2/Inputs!$D$253*F68,IF(O68=\"M\",2/Inputs!$D$256*SUM(F68:G68),IF(O68=\"H\",5/Inputs!$D$261*SUM(F68:H68),0))))","v":0.53487268518518516},1.5023090277777778,{"$f":"IF(OR($J68=\"T\",$K68=\"T\",F68=0,O68=\"M\",O68=\"H\"),0,IF(F68<Inputs!$D$251,1/Inputs!$D$251*F68,1))","v":0.80230902777777768},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",G68=0,O68=\"E\",O68=\"H\"),0,IF(SUM(F68:G68)<Inputs!$D$254,1/Inputs!$D$254*SUM(F68:G68),1))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",H68=0,O68=\"E\",O68=\"M\"),0,IF(SUM(F68:H68)<Inputs!$D$258,1/Inputs!$D$258*SUM(F68:H68),1))","v":0},0,{"$f":"IF(OR($J68=\"T\",$K68=\"T\",F68=0),0,IF(AND(O68=\"E\",F68>Inputs!$D$253),(F68-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",G68=0),0,IF(AND(O68=\"M\",SUM(F68:G68)>Inputs!$D$256),(SUM(F68:G68)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",H68=0),0,IF(AND(O68=\"H\",SUM(F68:H68)>Inputs!$D$260),(SUM(F68:H68)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K68=\"T\",$J68=\"T\",O68=\"M\",O68=\"H\"),0,IF(F68<Inputs!$D$251,1/Inputs!$D$251*F68,IF(F68>Inputs!$D$253,1/Inputs!$D$253*F68,1)))","v":0.80230902777777768},{"$f":"IF(OR($K68=\"T\",$J68=\"T\",O68=\"E\",O68=\"H\"),0,IF(SUM(F68:G68)<Inputs!$D$254,1/Inputs!$D$254*SUM(F68:G68),IF(SUM(F68:G68)>Inputs!$D$256,1/Inputs!$D$256*SUM(F68:G68),1)))","v":0},{"$f":"IF(OR($K68=\"T\",$J68=\"T\",O68=\"E\",O68=\"M\"),0,IF(SUM(F68:H68)<Inputs!$D$258,1/Inputs!$D$258*SUM(F68:H68),IF(SUM(F68:H68)>Inputs!$D$261,1/Inputs!$D$261*SUM(F68:H68),1)))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",F68=0,O68=\"M\",O68=\"H\"),0,1/Inputs!$D$253*F68)","v":0.26743634259259258},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",G68=0,O68=\"E\",O68=\"H\"),0,1/Inputs!$D$256*SUM(F68:G68))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",H68=0,O68=\"E\",O68=\"M\"),0,4/Inputs!$D$261*SUM(F68:H68))","v":0},1.8720543981481479,53340.390607931207,65286.034386678766,57498.240808590315,55015.988666324163,45465.391182937543,39835.942315753025,43383.35158807566,0,0,0,0,0,0,359825.33955629065,0,0,359825.33955629065,71965.067911258142,0,0,0,71965.067911258142,16696.805187815386,0,0,0,16696.805187815386,0,0,0,0,0,0,0,26161.754071562907,0,0,0,0,0,0,19990.296642016147,0,0,0,0,26161.754071562907,0,0,19753.627912480501,{"$f":"0.05*($AF68+AK68+AP68+AT68+SUM(AU68:BD68))*175*Inputs!$D$228*(1+0.0765)","v":5998.2328926033988},98065.66559022585,90071.679717062085,0,0,0,0,0,0,42418.211736899539,0,0,11686.739434992034,0,0,144176.63088895363,{"$f":"Inputs!$D$152*F68+Inputs!$D$153*G68+Inputs!$D$154*H68","v":25874.043623829417},{"$f":"Inputs!$D$155*I68","v":22651.227040506194},{"$f":"'Voc Ed'!L68","v":0},{"$f":"Inputs!$D$156*$I68","v":2265.1227040506196},{"$f":"Inputs!$D$157*$I68","v":9060.4908162024785},{"$f":"Inputs!$D$158*$I68","v":2903.3859444459936},{"$f":"IF(Inputs!$D$100=1,0,Activities!R68)","v":8639.4289030327145},71393.699032067423,762123.20816661103]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!I12","v":"0402005"},{"$f":"'School Reference Sheet'!J12","v":"Medicine Bow Elementary"},{"$f":"'School Reference Sheet'!K12","v":"K-6"},{"$f":"IF(M69=1,SUM(ADM!F69:J69),IF(N69=1,SUM(ADM!F69:L69),SUM(ADM!F69:K69,0)))","v":24.297999999999998},{"$f":"ADM!S69-'School Resources'!H69-'School Resources'!F69","v":0},{"$f":"IF(SUM(ADM!N69:R69)=ADM!S69,SUM(ADM!N69:R69),IF(OR(SUM(ADM!F69:O69)=ADM!S69,SUM(ADM!G69:O69)=ADM!S69,SUM(ADM!H69:O69)=ADM!S69,SUM(ADM!I69:O69)=ADM!S69,SUM(ADM!J69:O69)=ADM!S69,SUM(ADM!K69:O69)=ADM!S69,SUM(ADM!L69:O69)=ADM!S69,SUM(ADM!M69:O69)=ADM!S69,SUM(ADM!N69:O69)=ADM!S69),0,SUM(ADM!O69:R69)))","v":0},{"$f":"SUM(ADM!$F69:$R69)","v":24.297999999999998},"F",{"$f":"IF(I69<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F69:J69)=0,SUM(ADM!O69:R69)=0,ADM!K69>0,ADM!N69>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M69:R69)=0,ADM!L69>0),1,0)","v":1},"E",{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!F69/Inputs!$D$80)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!G69/Inputs!$D$81)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!H69/Inputs!$D$82)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!I69/Inputs!$D$83)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!J69/Inputs!$D$84)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(M69=1,ADM!K69/Inputs!$D$95,ADM!K69/Inputs!$D$85))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(N69=1,ADM!L69/Inputs!$D$96,ADM!L69/Inputs!$D$86))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!M69/Inputs!$D$87)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!N69/Inputs!$D$88)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!O69/Inputs!$D$89)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!P69/Inputs!$D$90)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!Q69/Inputs!$D$91)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,ADM!R69/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N69:R69)=ADM!S69,SUM(X69:AB69),IF(OR(SUM(ADM!F69:O69)=ADM!S69,SUM(ADM!G69:O69)=ADM!S69,SUM(ADM!H69:O69)=ADM!S69,SUM(ADM!I69:O69)=ADM!S69,SUM(ADM!J69:O69)=ADM!S69,SUM(ADM!K69:O69)=ADM!S69,SUM(ADM!L69:O69)=ADM!S69,SUM(ADM!M69:O69)=ADM!S69,SUM(ADM!N69:O69)=ADM!S69),SUM(Z69:AB69),SUM(Y69:AB69)))","v":0},0,{"$f":"Inputs!$D$39*AC69","v":0},{"$f":"Inputs!$D$40*AD69","v":0},{"$f":"Inputs!$D$41*AE69","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'Voc Ed'!H69)","v":0},0,{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$72=1,$F69=0,Inputs!$D$74<=$AC69+$AG69),0,IF(AND($F69>0,$F69<=Inputs!$D$104,Inputs!$D$72=2),$F69/Inputs!$D$94-($AC69+$AG69),Inputs!$D$74-($AC69+$AG69)))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$72=1,$G69=0,Inputs!$D$75<=$AD69+$AH69),0,IF(Inputs!$D$72=2,IF(AND($G69>0,$G69<=Inputs!$D$104),$G69/Inputs!$D$94-($AD69+$AH69),Inputs!$D$75-($AD69+$AH69))))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$72=1,$H69=0,Inputs!$D$76<=$AE69+$AI69+AJ69),0,IF(Inputs!$D$72=2,IF(AND($H69>0,$H69<=Inputs!$D$104),$H69/Inputs!$D$94-($AE69+$AI69+$AJ69),Inputs!$D$76-($AE69+$AI69+$AJ69))))","v":0},{"$f":"IF(OR(J69=\"T\",K69=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O69=\"EM\",(AD69+AH69+AJ69)<Inputs!$D$75),Inputs!$D$75-(AD69+AH69+AJ69),IF(AND(O69=\"M\",(AD69+AH69+AJ69)<Inputs!$D$75),Inputs!$D$75-(AD69+AH69+AJ69),IF(AND(OR(O69=\"MH\",O69=\"H\",O69=\"EMH\"),(AD69+AE69+AH69+AI69+AJ69)<Inputs!$D$76),Inputs!$D$76-(AD69+AE69+AH69+AI69+AJ69),0)))),0))","v":0},0,{"$f":"IF($J69=\"T\",$I69/Inputs!$D$93,0)","v":0},{"$f":"IF(L69=1,(I69/7)*1.5,IF($J69=\"T\",0,IF(AND($K69=\"T\",($I69/Inputs!$D$94)>=1),$I69/Inputs!$D$94,IF(AND($K69=\"T\",($I69/Inputs!$D$94)<1),1,0))))","v":3.4711428571428571},{"$f":"'Small District Adjustment'!L69","v":0},3.4711428571428571,{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$234=0,O69=\"M\",O69=\"H\"), 0,(F69*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$234=0,O69=\"E\",O69=\"H\"), 0,(SUM(F69:G69)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",Inputs!$D$234=0,O69=\"E\",O69=\"M\"), 0,(SUM(F69:H69)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'At-Risk'!T69/100)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'At-Risk'!U69/100)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'At-Risk'!V69/100)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(AND(O69=\"E\", SUM(AX69:AZ69)<1/Inputs!$D$253*F69),1/Inputs!$D$253*F69-SUM(AX69:AZ69),IF(AND(O69=\"M\", SUM(AX69:AZ69)<1/Inputs!$D$256*SUM(F69:G69)),1/Inputs!$D$256* SUM(F69:G69)-SUM(AX69:AZ69),IF(AND(O69=\"H\",SUM(AX69:AZ69)<1/Inputs!$D$260*SUM(F69:H69)),1/Inputs!$D$260*SUM(F69:H69)-SUM(AX69:AZ69),0))))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'At-Risk'!AJ69/100)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F69:$R69)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F69:$K69)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J69:$K69)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L69:$N69)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O69:$R69)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F69:$R69)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F69:$K69)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J69:$K69)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L69:$N69)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O69:$R69)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",F69=0,Inputs!$D$247=0,O69=\"M\",O69=\"H\"),0,1/Inputs!$D$253*F69)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",G69=0,Inputs!$D$247=0,O69=\"H\",O69=\"E\"),0,IF(SUM(F69:G69)<Inputs!$D$254,1/Inputs!$D$254*SUM(F69:G69),IF(SUM(F69:G69)>Inputs!$D$257,1/Inputs!$D$257*SUM(F69:G69),1)))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",H69=0,Inputs!$D$247=0,O69=\"E\",O69=\"M\"),0,IF(SUM(F69:H69)<Inputs!$D$258,1/Inputs!$D$258*SUM(F69:H69),IF(SUM(F69:H69)>Inputs!$D$261,1/Inputs!$D$261*SUM(F69:H69),1)))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",G69=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G69)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",H69=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H69)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,'At-Risk'!S69/100)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\"),0,IF(AND(O69=\"E\",'At-Risk'!S69/100<1/Inputs!$D$253*F69),1/Inputs!$D$253*F69-'At-Risk'!S69/100,IF(AND(O69=\"M\",'At-Risk'!S69/100<1/Inputs!$D$256*SUM(F69:G69)),1/Inputs!$D$256* SUM(F69:G69)-'At-Risk'!S69/100,IF(AND(O69=\"H\",'At-Risk'!S69/100<1/Inputs!$D$260*SUM(F69:H69)),1/Inputs!$D$260*SUM(F69:H69)-'At-Risk'!S69/100,0))))","v":0},0,{"$f":"IF(OR(J69=\"T\",K69=\"T\"),0,IF(O69=\"E\",2/Inputs!$D$253*F69,IF(O69=\"M\",2/Inputs!$D$256*SUM(F69:G69),IF(O69=\"H\",5/Inputs!$D$261*SUM(F69:H69),0))))","v":0},0,{"$f":"IF(OR($J69=\"T\",$K69=\"T\",F69=0,O69=\"M\",O69=\"H\"),0,IF(F69<Inputs!$D$251,1/Inputs!$D$251*F69,1))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",G69=0,O69=\"E\",O69=\"H\"),0,IF(SUM(F69:G69)<Inputs!$D$254,1/Inputs!$D$254*SUM(F69:G69),1))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",H69=0,O69=\"E\",O69=\"M\"),0,IF(SUM(F69:H69)<Inputs!$D$258,1/Inputs!$D$258*SUM(F69:H69),1))","v":0},1,{"$f":"IF(OR($J69=\"T\",$K69=\"T\",F69=0),0,IF(AND(O69=\"E\",F69>Inputs!$D$253),(F69-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",G69=0),0,IF(AND(O69=\"M\",SUM(F69:G69)>Inputs!$D$256),(SUM(F69:G69)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",H69=0),0,IF(AND(O69=\"H\",SUM(F69:H69)>Inputs!$D$260),(SUM(F69:H69)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K69=\"T\",$J69=\"T\",O69=\"M\",O69=\"H\"),0,IF(F69<Inputs!$D$251,1/Inputs!$D$251*F69,IF(F69>Inputs!$D$253,1/Inputs!$D$253*F69,1)))","v":0},{"$f":"IF(OR($K69=\"T\",$J69=\"T\",O69=\"E\",O69=\"H\"),0,IF(SUM(F69:G69)<Inputs!$D$254,1/Inputs!$D$254*SUM(F69:G69),IF(SUM(F69:G69)>Inputs!$D$256,1/Inputs!$D$256*SUM(F69:G69),1)))","v":0},{"$f":"IF(OR($K69=\"T\",$J69=\"T\",O69=\"E\",O69=\"M\"),0,IF(SUM(F69:H69)<Inputs!$D$258,1/Inputs!$D$258*SUM(F69:H69),IF(SUM(F69:H69)>Inputs!$D$261,1/Inputs!$D$261*SUM(F69:H69),1)))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",F69=0,O69=\"M\",O69=\"H\"),0,1/Inputs!$D$253*F69)","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",G69=0,O69=\"E\",O69=\"H\"),0,1/Inputs!$D$256*SUM(F69:G69))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",H69=0,O69=\"E\",O69=\"M\"),0,4/Inputs!$D$261*SUM(F69:H69))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259460.53078809613,0,259460.53078809613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF69+AK69+AP69+AT69+SUM(AU69:BD69))*175*Inputs!$D$228*(1+0.0765)","v":3278.854056793642},3278.854056793642,0,0,0,95741.536054416036,0,0,0,0,0,0,0,0,0,95741.536054416036,{"$f":"Inputs!$D$152*F69+Inputs!$D$153*G69+Inputs!$D$154*H69","v":8162.4760821215741},{"$f":"Inputs!$D$155*I69","v":7145.7751883264818},{"$f":"'Voc Ed'!L69","v":0},{"$f":"Inputs!$D$156*$I69","v":714.57751883264814},{"$f":"Inputs!$D$157*$I69","v":2858.3100753305926},{"$f":"Inputs!$D$158*$I69","v":915.93021459089971},{"$f":"IF(Inputs!$D$100=1,0,Activities!R69)","v":1361.4732496048559},21158.542328807052,379639.46322811284]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!L12","v":"0402006"},{"$f":"'School Reference Sheet'!M12","v":"Saratoga Elementary"},{"$f":"'School Reference Sheet'!N12","v":"K-6"},{"$f":"IF(M70=1,SUM(ADM!F70:J70),IF(N70=1,SUM(ADM!F70:L70),SUM(ADM!F70:K70,0)))","v":147.59100000000001},{"$f":"ADM!S70-'School Resources'!H70-'School Resources'!F70","v":0},{"$f":"IF(SUM(ADM!N70:R70)=ADM!S70,SUM(ADM!N70:R70),IF(OR(SUM(ADM!F70:O70)=ADM!S70,SUM(ADM!G70:O70)=ADM!S70,SUM(ADM!H70:O70)=ADM!S70,SUM(ADM!I70:O70)=ADM!S70,SUM(ADM!J70:O70)=ADM!S70,SUM(ADM!K70:O70)=ADM!S70,SUM(ADM!L70:O70)=ADM!S70,SUM(ADM!M70:O70)=ADM!S70,SUM(ADM!N70:O70)=ADM!S70),0,SUM(ADM!O70:R70)))","v":0},{"$f":"SUM(ADM!$F70:$R70)","v":147.59100000000001},"F",{"$f":"IF(I70<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F70:J70)=0,SUM(ADM!O70:R70)=0,ADM!K70>0,ADM!N70>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M70:R70)=0,ADM!L70>0),1,0)","v":1},"E",{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!F70/Inputs!$D$80)","v":1.4606250000000001},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!G70/Inputs!$D$81)","v":1.6351249999999999},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!H70/Inputs!$D$82)","v":1.498},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!I70/Inputs!$D$83)","v":1.0503125},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!J70/Inputs!$D$84)","v":1.1785625},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(M70=1,ADM!K70/Inputs!$D$95,ADM!K70/Inputs!$D$85))","v":1.5081249999999999},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(N70=1,ADM!L70/Inputs!$D$96,ADM!L70/Inputs!$D$86))","v":0.89368749999999997},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!M70/Inputs!$D$87)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!N70/Inputs!$D$88)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!O70/Inputs!$D$89)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!P70/Inputs!$D$90)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!Q70/Inputs!$D$91)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,ADM!R70/Inputs!$D$92)","v":0},9.2244375000000005,0,{"$f":"IF(SUM(ADM!N70:R70)=ADM!S70,SUM(X70:AB70),IF(OR(SUM(ADM!F70:O70)=ADM!S70,SUM(ADM!G70:O70)=ADM!S70,SUM(ADM!H70:O70)=ADM!S70,SUM(ADM!I70:O70)=ADM!S70,SUM(ADM!J70:O70)=ADM!S70,SUM(ADM!K70:O70)=ADM!S70,SUM(ADM!L70:O70)=ADM!S70,SUM(ADM!M70:O70)=ADM!S70,SUM(ADM!N70:O70)=ADM!S70),SUM(Z70:AB70),SUM(Y70:AB70)))","v":0},9.2244375000000005,{"$f":"Inputs!$D$39*AC70","v":1.8448875000000002},{"$f":"Inputs!$D$40*AD70","v":0},{"$f":"Inputs!$D$41*AE70","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'Voc Ed'!H70)","v":0},1.8448875000000002,{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$72=1,$F70=0,Inputs!$D$74<=$AC70+$AG70),0,IF(AND($F70>0,$F70<=Inputs!$D$104,Inputs!$D$72=2),$F70/Inputs!$D$94-($AC70+$AG70),Inputs!$D$74-($AC70+$AG70)))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$72=1,$G70=0,Inputs!$D$75<=$AD70+$AH70),0,IF(Inputs!$D$72=2,IF(AND($G70>0,$G70<=Inputs!$D$104),$G70/Inputs!$D$94-($AD70+$AH70),Inputs!$D$75-($AD70+$AH70))))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$72=1,$H70=0,Inputs!$D$76<=$AE70+$AI70+AJ70),0,IF(Inputs!$D$72=2,IF(AND($H70>0,$H70<=Inputs!$D$104),$H70/Inputs!$D$94-($AE70+$AI70+$AJ70),Inputs!$D$76-($AE70+$AI70+$AJ70))))","v":0},{"$f":"IF(OR(J70=\"T\",K70=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O70=\"EM\",(AD70+AH70+AJ70)<Inputs!$D$75),Inputs!$D$75-(AD70+AH70+AJ70),IF(AND(O70=\"M\",(AD70+AH70+AJ70)<Inputs!$D$75),Inputs!$D$75-(AD70+AH70+AJ70),IF(AND(OR(O70=\"MH\",O70=\"H\",O70=\"EMH\"),(AD70+AE70+AH70+AI70+AJ70)<Inputs!$D$76),Inputs!$D$76-(AD70+AE70+AH70+AI70+AJ70),0)))),0))","v":0},0,{"$f":"IF($J70=\"T\",$I70/Inputs!$D$93,0)","v":0},{"$f":"IF(L70=1,(I70/7)*1.5,IF($J70=\"T\",0,IF(AND($K70=\"T\",($I70/Inputs!$D$94)>=1),$I70/Inputs!$D$94,IF(AND($K70=\"T\",($I70/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L70","v":0},0,{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$234=0,O70=\"M\",O70=\"H\"), 0,(F70*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$234=0,O70=\"E\",O70=\"H\"), 0,(SUM(F70:G70)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",Inputs!$D$234=0,O70=\"E\",O70=\"M\"), 0,(SUM(F70:H70)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'At-Risk'!T70/100)","v":0.57999999999999996},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'At-Risk'!U70/100)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'At-Risk'!V70/100)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(AND(O70=\"E\", SUM(AX70:AZ70)<1/Inputs!$D$253*F70),1/Inputs!$D$253*F70-SUM(AX70:AZ70),IF(AND(O70=\"M\", SUM(AX70:AZ70)<1/Inputs!$D$256*SUM(F70:G70)),1/Inputs!$D$256* SUM(F70:G70)-SUM(AX70:AZ70),IF(AND(O70=\"H\",SUM(AX70:AZ70)<1/Inputs!$D$260*SUM(F70:H70)),1/Inputs!$D$260*SUM(F70:H70)-SUM(AX70:AZ70),0))))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'At-Risk'!AJ70/100)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F70:$R70)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F70:$K70)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J70:$K70)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L70:$N70)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O70:$R70)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F70:$R70)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F70:$K70)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J70:$K70)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L70:$N70)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O70:$R70)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",F70=0,Inputs!$D$247=0,O70=\"M\",O70=\"H\"),0,1/Inputs!$D$253*F70)","v":0.51246875000000003},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",G70=0,Inputs!$D$247=0,O70=\"H\",O70=\"E\"),0,IF(SUM(F70:G70)<Inputs!$D$254,1/Inputs!$D$254*SUM(F70:G70),IF(SUM(F70:G70)>Inputs!$D$257,1/Inputs!$D$257*SUM(F70:G70),1)))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",H70=0,Inputs!$D$247=0,O70=\"E\",O70=\"M\"),0,IF(SUM(F70:H70)<Inputs!$D$258,1/Inputs!$D$258*SUM(F70:H70),IF(SUM(F70:H70)>Inputs!$D$261,1/Inputs!$D$261*SUM(F70:H70),1)))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",G70=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G70)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",H70=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H70)","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,'At-Risk'!S70/100)","v":0.57999999999999996},{"$f":"IF(OR($J70=\"T\",$K70=\"T\"),0,IF(AND(O70=\"E\",'At-Risk'!S70/100<1/Inputs!$D$253*F70),1/Inputs!$D$253*F70-'At-Risk'!S70/100,IF(AND(O70=\"M\",'At-Risk'!S70/100<1/Inputs!$D$256*SUM(F70:G70)),1/Inputs!$D$256* SUM(F70:G70)-'At-Risk'!S70/100,IF(AND(O70=\"H\",'At-Risk'!S70/100<1/Inputs!$D$260*SUM(F70:H70)),1/Inputs!$D$260*SUM(F70:H70)-'At-Risk'!S70/100,0))))","v":0},0,{"$f":"IF(OR(J70=\"T\",K70=\"T\"),0,IF(O70=\"E\",2/Inputs!$D$253*F70,IF(O70=\"M\",2/Inputs!$D$256*SUM(F70:G70),IF(O70=\"H\",5/Inputs!$D$261*SUM(F70:H70),0))))","v":1.0249375000000001},2.6974062500000002,{"$f":"IF(OR($J70=\"T\",$K70=\"T\",F70=0,O70=\"M\",O70=\"H\"),0,IF(F70<Inputs!$D$251,1/Inputs!$D$251*F70,1))","v":1},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",G70=0,O70=\"E\",O70=\"H\"),0,IF(SUM(F70:G70)<Inputs!$D$254,1/Inputs!$D$254*SUM(F70:G70),1))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",H70=0,O70=\"E\",O70=\"M\"),0,IF(SUM(F70:H70)<Inputs!$D$258,1/Inputs!$D$258*SUM(F70:H70),1))","v":0},0,{"$f":"IF(OR($J70=\"T\",$K70=\"T\",F70=0),0,IF(AND(O70=\"E\",F70>Inputs!$D$253),(F70-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",G70=0),0,IF(AND(O70=\"M\",SUM(F70:G70)>Inputs!$D$256),(SUM(F70:G70)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",H70=0),0,IF(AND(O70=\"H\",SUM(F70:H70)>Inputs!$D$260),(SUM(F70:H70)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K70=\"T\",$J70=\"T\",O70=\"M\",O70=\"H\"),0,IF(F70<Inputs!$D$251,1/Inputs!$D$251*F70,IF(F70>Inputs!$D$253,1/Inputs!$D$253*F70,1)))","v":1},{"$f":"IF(OR($K70=\"T\",$J70=\"T\",O70=\"E\",O70=\"H\"),0,IF(SUM(F70:G70)<Inputs!$D$254,1/Inputs!$D$254*SUM(F70:G70),IF(SUM(F70:G70)>Inputs!$D$256,1/Inputs!$D$256*SUM(F70:G70),1)))","v":0},{"$f":"IF(OR($K70=\"T\",$J70=\"T\",O70=\"E\",O70=\"M\"),0,IF(SUM(F70:H70)<Inputs!$D$258,1/Inputs!$D$258*SUM(F70:H70),IF(SUM(F70:H70)>Inputs!$D$261,1/Inputs!$D$261*SUM(F70:H70),1)))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",F70=0,O70=\"M\",O70=\"H\"),0,1/Inputs!$D$253*F70)","v":0.51246875000000003},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",G70=0,O70=\"E\",O70=\"H\"),0,1/Inputs!$D$256*SUM(F70:G70))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",H70=0,O70=\"E\",O70=\"M\"),0,4/Inputs!$D$261*SUM(F70:H70))","v":0},2.51246875,109178.60583079021,122222.10893218371,111972.30742628925,78508.620923681185,88095.035094189589,112729.12959764517,66801.235976656782,0,0,0,0,0,0,689507.04378143593,0,0,689507.04378143593,137901.40875628719,0,0,0,137901.40875628719,0,0,0,0,0,0,0,0,0,0,0,0,43353.763890018527,0,0,0,0,0,0,38305.946876746442,0,0,0,0,43353.763890018527,0,0,37852.435858709585,{"$f":"0.05*($AF70+AK70+AP70+AT70+SUM(AU70:BD70))*175*Inputs!$D$228*(1+0.0765)","v":11003.994392382221},173869.90490787529,112265.56924897274,0,0,0,0,0,0,52870.16631781996,0,0,22394.446064309734,0,0,187530.18163110243,{"$f":"Inputs!$D$152*F70+Inputs!$D$153*G70+Inputs!$D$154*H70","v":49580.541914412934},{"$f":"Inputs!$D$155*I70","v":43404.893646402743},{"$f":"'Voc Ed'!L70","v":0},{"$f":"Inputs!$D$156*$I70","v":4340.4893646402743},{"$f":"Inputs!$D$157*$I70","v":17361.957458561097},{"$f":"Inputs!$D$158*$I70","v":5563.5466417682728},{"$f":"IF(Inputs!$D$100=1,0,Activities!R70)","v":13946.202609271681},134197.63163505701,1323006.1707117578]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!O12","v":"0402048"},{"$f":"'School Reference Sheet'!P12","v":"HEM Junior/Senior High School"},{"$f":"'School Reference Sheet'!Q12","v":"7-12"},{"$f":"IF(M71=1,SUM(ADM!F71:J71),IF(N71=1,SUM(ADM!F71:L71),SUM(ADM!F71:K71,0)))","v":0},{"$f":"ADM!S71-'School Resources'!H71-'School Resources'!F71","v":31.75333333333333},{"$f":"IF(SUM(ADM!N71:R71)=ADM!S71,SUM(ADM!N71:R71),IF(OR(SUM(ADM!F71:O71)=ADM!S71,SUM(ADM!G71:O71)=ADM!S71,SUM(ADM!H71:O71)=ADM!S71,SUM(ADM!I71:O71)=ADM!S71,SUM(ADM!J71:O71)=ADM!S71,SUM(ADM!K71:O71)=ADM!S71,SUM(ADM!L71:O71)=ADM!S71,SUM(ADM!M71:O71)=ADM!S71,SUM(ADM!N71:O71)=ADM!S71),0,SUM(ADM!O71:R71)))","v":62.50266666666667},{"$f":"SUM(ADM!$F71:$R71)","v":94.256},"F",{"$f":"IF(I71<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F71:J71)=0,SUM(ADM!O71:R71)=0,ADM!K71>0,ADM!N71>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M71:R71)=0,ADM!L71>0),1,0)","v":0},"H",{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!F71/Inputs!$D$80)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!G71/Inputs!$D$81)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!H71/Inputs!$D$82)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!I71/Inputs!$D$83)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!J71/Inputs!$D$84)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(M71=1,ADM!K71/Inputs!$D$95,ADM!K71/Inputs!$D$85))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(N71=1,ADM!L71/Inputs!$D$96,ADM!L71/Inputs!$D$86))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!M71/Inputs!$D$87)","v":0.73273015873015868},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!N71/Inputs!$D$88)","v":0.77933333333333332},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!O71/Inputs!$D$89)","v":0.92095238095238097},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!P71/Inputs!$D$90)","v":0.73634920634920631},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!Q71/Inputs!$D$91)","v":0.72058730158730155},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,ADM!R71/Inputs!$D$92)","v":0.59842857142857142},0,1.5120634920634921,{"$f":"IF(SUM(ADM!N71:R71)=ADM!S71,SUM(X71:AB71),IF(OR(SUM(ADM!F71:O71)=ADM!S71,SUM(ADM!G71:O71)=ADM!S71,SUM(ADM!H71:O71)=ADM!S71,SUM(ADM!I71:O71)=ADM!S71,SUM(ADM!J71:O71)=ADM!S71,SUM(ADM!K71:O71)=ADM!S71,SUM(ADM!L71:O71)=ADM!S71,SUM(ADM!M71:O71)=ADM!S71,SUM(ADM!N71:O71)=ADM!S71),SUM(Z71:AB71),SUM(Y71:AB71)))","v":2.97631746031746},4.4883809523809521,{"$f":"Inputs!$D$39*AC71","v":0},{"$f":"Inputs!$D$40*AD71","v":0.49898095238095241},{"$f":"Inputs!$D$41*AE71","v":0.98218476190476189},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'Voc Ed'!H71)","v":0.12580476190476189},1.6069704761904764,{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$72=1,$F71=0,Inputs!$D$74<=$AC71+$AG71),0,IF(AND($F71>0,$F71<=Inputs!$D$104,Inputs!$D$72=2),$F71/Inputs!$D$94-($AC71+$AG71),Inputs!$D$74-($AC71+$AG71)))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$72=1,$G71=0,Inputs!$D$75<=$AD71+$AH71),0,IF(Inputs!$D$72=2,IF(AND($G71>0,$G71<=Inputs!$D$104),$G71/Inputs!$D$94-($AD71+$AH71),Inputs!$D$75-($AD71+$AH71))))","v":2.5251460317460315},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$72=1,$H71=0,Inputs!$D$76<=$AE71+$AI71+AJ71),0,IF(Inputs!$D$72=2,IF(AND($H71>0,$H71<=Inputs!$D$104),$H71/Inputs!$D$94-($AE71+$AI71+$AJ71),Inputs!$D$76-($AE71+$AI71+$AJ71))))","v":5.9156930158730159},{"$f":"IF(OR(J71=\"T\",K71=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O71=\"EM\",(AD71+AH71+AJ71)<Inputs!$D$75),Inputs!$D$75-(AD71+AH71+AJ71),IF(AND(O71=\"M\",(AD71+AH71+AJ71)<Inputs!$D$75),Inputs!$D$75-(AD71+AH71+AJ71),IF(AND(OR(O71=\"MH\",O71=\"H\",O71=\"EMH\"),(AD71+AE71+AH71+AI71+AJ71)<Inputs!$D$76),Inputs!$D$76-(AD71+AE71+AH71+AI71+AJ71),0)))),0))","v":0},8.4408390476190469,{"$f":"IF($J71=\"T\",$I71/Inputs!$D$93,0)","v":0},{"$f":"IF(L71=1,(I71/7)*1.5,IF($J71=\"T\",0,IF(AND($K71=\"T\",($I71/Inputs!$D$94)>=1),$I71/Inputs!$D$94,IF(AND($K71=\"T\",($I71/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L71","v":0},0,{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$234=0,O71=\"M\",O71=\"H\"), 0,(F71*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$234=0,O71=\"E\",O71=\"H\"), 0,(SUM(F71:G71)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",Inputs!$D$234=0,O71=\"E\",O71=\"M\"), 0,(SUM(F71:H71)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'At-Risk'!T71/100)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'At-Risk'!U71/100)","v":0.26},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'At-Risk'!V71/100)","v":0.44},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(AND(O71=\"E\", SUM(AX71:AZ71)<1/Inputs!$D$253*F71),1/Inputs!$D$253*F71-SUM(AX71:AZ71),IF(AND(O71=\"M\", SUM(AX71:AZ71)<1/Inputs!$D$256*SUM(F71:G71)),1/Inputs!$D$256* SUM(F71:G71)-SUM(AX71:AZ71),IF(AND(O71=\"H\",SUM(AX71:AZ71)<1/Inputs!$D$260*SUM(F71:H71)),1/Inputs!$D$260*SUM(F71:H71)-SUM(AX71:AZ71),0))))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'At-Risk'!AJ71/100)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F71:$R71)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F71:$K71)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J71:$K71)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L71:$N71)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O71:$R71)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F71:$R71)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F71:$K71)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J71:$K71)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L71:$N71)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O71:$R71)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",F71=0,Inputs!$D$247=0,O71=\"M\",O71=\"H\"),0,1/Inputs!$D$253*F71)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",G71=0,Inputs!$D$247=0,O71=\"H\",O71=\"E\"),0,IF(SUM(F71:G71)<Inputs!$D$254,1/Inputs!$D$254*SUM(F71:G71),IF(SUM(F71:G71)>Inputs!$D$257,1/Inputs!$D$257*SUM(F71:G71),1)))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",H71=0,Inputs!$D$247=0,O71=\"E\",O71=\"M\"),0,IF(SUM(F71:H71)<Inputs!$D$258,1/Inputs!$D$258*SUM(F71:H71),IF(SUM(F71:H71)>Inputs!$D$261,1/Inputs!$D$261*SUM(F71:H71),1)))","v":0.89767619047619052},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",G71=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G71)","v":0.1008042328042328},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",H71=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H71)","v":0.19842116402116403},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,'At-Risk'!S71/100)","v":0.7},{"$f":"IF(OR($J71=\"T\",$K71=\"T\"),0,IF(AND(O71=\"E\",'At-Risk'!S71/100<1/Inputs!$D$253*F71),1/Inputs!$D$253*F71-'At-Risk'!S71/100,IF(AND(O71=\"M\",'At-Risk'!S71/100<1/Inputs!$D$256*SUM(F71:G71)),1/Inputs!$D$256* SUM(F71:G71)-'At-Risk'!S71/100,IF(AND(O71=\"H\",'At-Risk'!S71/100<1/Inputs!$D$260*SUM(F71:H71)),1/Inputs!$D$260*SUM(F71:H71)-'At-Risk'!S71/100,0))))","v":0},0.37702400000000003,{"$f":"IF(OR(J71=\"T\",K71=\"T\"),0,IF(O71=\"E\",2/Inputs!$D$253*F71,IF(O71=\"M\",2/Inputs!$D$256*SUM(F71:G71),IF(O71=\"H\",5/Inputs!$D$261*SUM(F71:H71),0))))","v":0.74806349206349199},3.7219890793650792,{"$f":"IF(OR($J71=\"T\",$K71=\"T\",F71=0,O71=\"M\",O71=\"H\"),0,IF(F71<Inputs!$D$251,1/Inputs!$D$251*F71,1))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",G71=0,O71=\"E\",O71=\"H\"),0,IF(SUM(F71:G71)<Inputs!$D$254,1/Inputs!$D$254*SUM(F71:G71),1))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",H71=0,O71=\"E\",O71=\"M\"),0,IF(SUM(F71:H71)<Inputs!$D$258,1/Inputs!$D$258*SUM(F71:H71),1))","v":0.89767619047619052},0,{"$f":"IF(OR($J71=\"T\",$K71=\"T\",F71=0),0,IF(AND(O71=\"E\",F71>Inputs!$D$253),(F71-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",G71=0),0,IF(AND(O71=\"M\",SUM(F71:G71)>Inputs!$D$256),(SUM(F71:G71)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",H71=0),0,IF(AND(O71=\"H\",SUM(F71:H71)>Inputs!$D$260),(SUM(F71:H71)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K71=\"T\",$J71=\"T\",O71=\"M\",O71=\"H\"),0,IF(F71<Inputs!$D$251,1/Inputs!$D$251*F71,IF(F71>Inputs!$D$253,1/Inputs!$D$253*F71,1)))","v":0},{"$f":"IF(OR($K71=\"T\",$J71=\"T\",O71=\"E\",O71=\"H\"),0,IF(SUM(F71:G71)<Inputs!$D$254,1/Inputs!$D$254*SUM(F71:G71),IF(SUM(F71:G71)>Inputs!$D$256,1/Inputs!$D$256*SUM(F71:G71),1)))","v":0},{"$f":"IF(OR($K71=\"T\",$J71=\"T\",O71=\"E\",O71=\"M\"),0,IF(SUM(F71:H71)<Inputs!$D$258,1/Inputs!$D$258*SUM(F71:H71),IF(SUM(F71:H71)>Inputs!$D$261,1/Inputs!$D$261*SUM(F71:H71),1)))","v":0.89767619047619052},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",F71=0,O71=\"M\",O71=\"H\"),0,1/Inputs!$D$253*F71)","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",G71=0,O71=\"E\",O71=\"H\"),0,1/Inputs!$D$256*SUM(F71:G71))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",H71=0,O71=\"E\",O71=\"M\"),0,4/Inputs!$D$261*SUM(F71:H71))","v":0.59845079365079368},2.3938031746031747,0,0,0,0,0,0,0,54770.017752901898,58253.505732680074,68839.22772027574,55040.533849424181,53862.365060623189,44731.26032888858,0,113023.52348558197,222473.38695921167,335496.91044479364,0,37297.762750242051,73416.217696539854,9403.6378342397329,120117.61828102164,0,188749.28422092187,442185.44526894891,0,630934.72948987084,0,0,0,0,0,0,0,0,19434.445881732445,32889.062261393366,0,0,0,0,0,0,67099.382088958737,6590.6652539082561,12972.942057839906,52323.508143125815,0,28181.740477362669,27627.075164656999,{"$f":"0.05*($AF71+AK71+AP71+AT71+SUM(AU71:BD71))*175*Inputs!$D$228*(1+0.0765)","v":14392.160452323837},261510.98178130208,0,0,100778.12852505881,0,0,0,0,0,0,47460.28949002322,0,0,26151.787832050348,174390.20584713237,{"$f":"Inputs!$D$152*F71+Inputs!$D$153*G71+Inputs!$D$154*H71","v":36375.909243966584},{"$f":"Inputs!$D$155*I71","v":27719.655368791708},{"$f":"'Voc Ed'!L71","v":27284.921204893788},{"$f":"Inputs!$D$156*$I71","v":2771.9655368791709},{"$f":"Inputs!$D$157*$I71","v":11087.862147516684},{"$f":"Inputs!$D$158*$I71","v":3553.0462715647318},{"$f":"IF(Inputs!$D$100=1,0,Activities!R71)","v":132374.51552574328},241167.87529935595,1763618.3211434763]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!R12","v":"0402049"},{"$f":"'School Reference Sheet'!S12","v":"Encampment K-12 School"},{"$f":"'School Reference Sheet'!T12","v":"K-12"},{"$f":"IF(M72=1,SUM(ADM!F72:J72),IF(N72=1,SUM(ADM!F72:L72),SUM(ADM!F72:K72,0)))","v":81.950999999999993},{"$f":"ADM!S72-'School Resources'!H72-'School Resources'!F72","v":34.363},{"$f":"IF(SUM(ADM!N72:R72)=ADM!S72,SUM(ADM!N72:R72),IF(OR(SUM(ADM!F72:O72)=ADM!S72,SUM(ADM!G72:O72)=ADM!S72,SUM(ADM!H72:O72)=ADM!S72,SUM(ADM!I72:O72)=ADM!S72,SUM(ADM!J72:O72)=ADM!S72,SUM(ADM!K72:O72)=ADM!S72,SUM(ADM!L72:O72)=ADM!S72,SUM(ADM!M72:O72)=ADM!S72,SUM(ADM!N72:O72)=ADM!S72),0,SUM(ADM!O72:R72)))","v":41.401000000000003},{"$f":"SUM(ADM!$F72:$R72)","v":157.715},"F",{"$f":"IF(I72<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F72:J72)=0,SUM(ADM!O72:R72)=0,ADM!K72>0,ADM!N72>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M72:R72)=0,ADM!L72>0),1,0)","v":0},"H",{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!F72/Inputs!$D$80)","v":0.9715625},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!G72/Inputs!$D$81)","v":0.65456250000000005},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!H72/Inputs!$D$82)","v":0.50756250000000003},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!I72/Inputs!$D$83)","v":1.1708125},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!J72/Inputs!$D$84)","v":0.78106249999999999},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(M72=1,ADM!K72/Inputs!$D$95,ADM!K72/Inputs!$D$85))","v":1.036375},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(N72=1,ADM!L72/Inputs!$D$96,ADM!L72/Inputs!$D$86))","v":0.43923809523809526},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!M72/Inputs!$D$87)","v":0.53071428571428569},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!N72/Inputs!$D$88)","v":0.66638095238095241},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!O72/Inputs!$D$89)","v":0.39800000000000002},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!P72/Inputs!$D$90)","v":0.66147619047619044},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!Q72/Inputs!$D$91)","v":0.27390476190476187},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,ADM!R72/Inputs!$D$92)","v":0.63809523809523816},5.1219374999999996,1.636333333333333,{"$f":"IF(SUM(ADM!N72:R72)=ADM!S72,SUM(X72:AB72),IF(OR(SUM(ADM!F72:O72)=ADM!S72,SUM(ADM!G72:O72)=ADM!S72,SUM(ADM!H72:O72)=ADM!S72,SUM(ADM!I72:O72)=ADM!S72,SUM(ADM!J72:O72)=ADM!S72,SUM(ADM!K72:O72)=ADM!S72,SUM(ADM!L72:O72)=ADM!S72,SUM(ADM!M72:O72)=ADM!S72,SUM(ADM!N72:O72)=ADM!S72),SUM(Z72:AB72),SUM(Y72:AB72)))","v":1.9714761904761904},8.7297470238095229,{"$f":"Inputs!$D$39*AC72","v":1.0243875},{"$f":"Inputs!$D$40*AD72","v":0.53998999999999986},{"$f":"Inputs!$D$41*AE72","v":0.65058714285714281},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'Voc Ed'!H72)","v":8.7828571428571436E-2},2.3027932142857144,{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$72=1,$F72=0,Inputs!$D$74<=$AC72+$AG72),0,IF(AND($F72>0,$F72<=Inputs!$D$104,Inputs!$D$72=2),$F72/Inputs!$D$94-($AC72+$AG72),Inputs!$D$74-($AC72+$AG72)))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$72=1,$G72=0,Inputs!$D$75<=$AD72+$AH72),0,IF(Inputs!$D$72=2,IF(AND($G72>0,$G72<=Inputs!$D$104),$G72/Inputs!$D$94-($AD72+$AH72),Inputs!$D$75-($AD72+$AH72))))","v":2.7326766666666669},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$72=1,$H72=0,Inputs!$D$76<=$AE72+$AI72+AJ72),0,IF(Inputs!$D$72=2,IF(AND($H72>0,$H72<=Inputs!$D$104),$H72/Inputs!$D$94-($AE72+$AI72+$AJ72),Inputs!$D$76-($AE72+$AI72+$AJ72))))","v":3.2045366666666673},{"$f":"IF(OR(J72=\"T\",K72=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O72=\"EM\",(AD72+AH72+AJ72)<Inputs!$D$75),Inputs!$D$75-(AD72+AH72+AJ72),IF(AND(O72=\"M\",(AD72+AH72+AJ72)<Inputs!$D$75),Inputs!$D$75-(AD72+AH72+AJ72),IF(AND(OR(O72=\"MH\",O72=\"H\",O72=\"EMH\"),(AD72+AE72+AH72+AI72+AJ72)<Inputs!$D$76),Inputs!$D$76-(AD72+AE72+AH72+AI72+AJ72),0)))),0))","v":0},5.9372133333333341,{"$f":"IF($J72=\"T\",$I72/Inputs!$D$93,0)","v":0},{"$f":"IF(L72=1,(I72/7)*1.5,IF($J72=\"T\",0,IF(AND($K72=\"T\",($I72/Inputs!$D$94)>=1),$I72/Inputs!$D$94,IF(AND($K72=\"T\",($I72/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L72","v":0},0,{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$234=0,O72=\"M\",O72=\"H\"), 0,(F72*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$234=0,O72=\"E\",O72=\"H\"), 0,(SUM(F72:G72)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",Inputs!$D$234=0,O72=\"E\",O72=\"M\"), 0,(SUM(F72:H72)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'At-Risk'!T72/100)","v":0.34},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'At-Risk'!U72/100)","v":0.17},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'At-Risk'!V72/100)","v":0.18},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(AND(O72=\"E\", SUM(AX72:AZ72)<1/Inputs!$D$253*F72),1/Inputs!$D$253*F72-SUM(AX72:AZ72),IF(AND(O72=\"M\", SUM(AX72:AZ72)<1/Inputs!$D$256*SUM(F72:G72)),1/Inputs!$D$256* SUM(F72:G72)-SUM(AX72:AZ72),IF(AND(O72=\"H\",SUM(AX72:AZ72)<1/Inputs!$D$260*SUM(F72:H72)),1/Inputs!$D$260*SUM(F72:H72)-SUM(AX72:AZ72),0))))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'At-Risk'!AJ72/100)","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F72:$R72)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F72:$K72)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J72:$K72)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L72:$N72)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O72:$R72)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F72:$R72)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F72:$K72)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J72:$K72)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L72:$N72)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O72:$R72)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",F72=0,Inputs!$D$247=0,O72=\"M\",O72=\"H\"),0,1/Inputs!$D$253*F72)","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",G72=0,Inputs!$D$247=0,O72=\"H\",O72=\"E\"),0,IF(SUM(F72:G72)<Inputs!$D$254,1/Inputs!$D$254*SUM(F72:G72),IF(SUM(F72:G72)>Inputs!$D$257,1/Inputs!$D$257*SUM(F72:G72),1)))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",H72=0,Inputs!$D$247=0,O72=\"E\",O72=\"M\"),0,IF(SUM(F72:H72)<Inputs!$D$258,1/Inputs!$D$258*SUM(F72:H72),IF(SUM(F72:H72)>Inputs!$D$261,1/Inputs!$D$261*SUM(F72:H72),1)))","v":1},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",G72=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G72)","v":0.10908888888888889},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",H72=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H72)","v":0.13143174603174604},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,'At-Risk'!S72/100)","v":0.69},{"$f":"IF(OR($J72=\"T\",$K72=\"T\"),0,IF(AND(O72=\"E\",'At-Risk'!S72/100<1/Inputs!$D$253*F72),1/Inputs!$D$253*F72-'At-Risk'!S72/100,IF(AND(O72=\"M\",'At-Risk'!S72/100<1/Inputs!$D$256*SUM(F72:G72)),1/Inputs!$D$256* SUM(F72:G72)-'At-Risk'!S72/100,IF(AND(O72=\"H\",'At-Risk'!S72/100<1/Inputs!$D$260*SUM(F72:H72)),1/Inputs!$D$260*SUM(F72:H72)-'At-Risk'!S72/100,0))))","v":0},0.30305600000000005,{"$f":"IF(OR(J72=\"T\",K72=\"T\"),0,IF(O72=\"E\",2/Inputs!$D$253*F72,IF(O72=\"M\",2/Inputs!$D$256*SUM(F72:G72),IF(O72=\"H\",5/Inputs!$D$261*SUM(F72:H72),0))))","v":1.2517063492063492},4.1752829841269836,{"$f":"IF(OR($J72=\"T\",$K72=\"T\",F72=0,O72=\"M\",O72=\"H\"),0,IF(F72<Inputs!$D$251,1/Inputs!$D$251*F72,1))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",G72=0,O72=\"E\",O72=\"H\"),0,IF(SUM(F72:G72)<Inputs!$D$254,1/Inputs!$D$254*SUM(F72:G72),1))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",H72=0,O72=\"E\",O72=\"M\"),0,IF(SUM(F72:H72)<Inputs!$D$258,1/Inputs!$D$258*SUM(F72:H72),1))","v":1},{"$f":"IF(OR($K72=\"T\",$J72=\"T\"),1,0)","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",F72=0),0,IF(AND(O72=\"E\",F72>Inputs!$D$253),(F72-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",G72=0),0,IF(AND(O72=\"M\",SUM(F72:G72)>Inputs!$D$256),(SUM(F72:G72)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",H72=0),0,IF(AND(O72=\"H\",SUM(F72:H72)>Inputs!$D$260),(SUM(F72:H72)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K72=\"T\",$J72=\"T\",O72=\"M\",O72=\"H\"),0,IF(F72<Inputs!$D$251,1/Inputs!$D$251*F72,IF(F72>Inputs!$D$253,1/Inputs!$D$253*F72,1)))","v":0},{"$f":"IF(OR($K72=\"T\",$J72=\"T\",O72=\"E\",O72=\"H\"),0,IF(SUM(F72:G72)<Inputs!$D$254,1/Inputs!$D$254*SUM(F72:G72),IF(SUM(F72:G72)>Inputs!$D$256,1/Inputs!$D$256*SUM(F72:G72),1)))","v":0},{"$f":"IF(OR($K72=\"T\",$J72=\"T\",O72=\"E\",O72=\"M\"),0,IF(SUM(F72:H72)<Inputs!$D$258,1/Inputs!$D$258*SUM(F72:H72),IF(SUM(F72:H72)>Inputs!$D$261,1/Inputs!$D$261*SUM(F72:H72),1)))","v":1},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",F72=0,O72=\"M\",O72=\"H\"),0,1/Inputs!$D$253*F72)","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",G72=0,O72=\"E\",O72=\"H\"),0,1/Inputs!$D$256*SUM(F72:G72))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",H72=0,O72=\"E\",O72=\"M\"),0,4/Inputs!$D$261*SUM(F72:H72))","v":1.0013650793650795},3.0013650793650797,72622.226257579532,48927.15185562113,37939.215145564711,87515.739111176415,58382.757255771721,77466.822502617171,32832.111504230787,39669.761786063755,49810.555983326711,29749.651772805821,49443.935484092559,20473.797199949637,47696.259123665717,382853.91212833067,122312.42927362122,147363.64358051372,652529.98498246563,76570.782425666141,40363.101660295004,48630.002381569531,6564.9985319170928,172128.88499944776,0,204261.75688694749,239532.28624754088,0,443794.0431344884,0,0,0,0,0,0,0,25414.275383803968,12707.137691901984,13454.616379660923,0,0,0,0,0,0,74747.868775894021,{"$f":"BH72*(VLOOKUP($A72,Salaries,41))","v":7132.3230144882245},{"$f":"BI72*(VLOOKUP($A72,Salaries,41))","v":8593.1177464955617},51576.029455366872,0,22652.790119747344,{"$f":"BM72*(VLOOKUP($A72,Salaries,62))","v":46227.340005876322},{"$f":"0.05*($AF72+AK72+AP72+AT72+SUM(AU72:BD72))*175*Inputs!$D$228*(1+0.0765)","v":16681.466889356412},279186.96546259167,0,0,112265.56924897274,0,0,0,0,0,0,52870.16631781996,0,0,43758.79750818856,208894.53307498124,{"$f":"Inputs!$D$152*F72+Inputs!$D$153*G72+Inputs!$D$154*H72","v":56102.88823225208},{"$f":"Inputs!$D$155*I72","v":46382.250960034209},{"$f":"'Voc Ed'!L72","v":16643.801934985211},{"$f":"Inputs!$D$156*$I72","v":4638.2250960034207},{"$f":"Inputs!$D$157*$I72","v":18552.900384013683},{"$f":"Inputs!$D$158*$I72","v":5945.1779485638226},{"$f":"IF(Inputs!$D$100=1,0,Activities!R72)","v":103027.08957970492},251292.33413555735,2007826.7457895321]
["0402000","Carbon #2",{"$f":"'School Reference Sheet'!U12","v":"0402059"},{"$f":"'School Reference Sheet'!V12","v":"Saratoga Middle/High School"},{"$f":"'School Reference Sheet'!W12","v":"7-12"},{"$f":"IF(M73=1,SUM(ADM!F73:J73),IF(N73=1,SUM(ADM!F73:L73),SUM(ADM!F73:K73,0)))","v":0},{"$f":"ADM!S73-'School Resources'!H73-'School Resources'!F73","v":50.094333333333338},{"$f":"IF(SUM(ADM!N73:R73)=ADM!S73,SUM(ADM!N73:R73),IF(OR(SUM(ADM!F73:O73)=ADM!S73,SUM(ADM!G73:O73)=ADM!S73,SUM(ADM!H73:O73)=ADM!S73,SUM(ADM!I73:O73)=ADM!S73,SUM(ADM!J73:O73)=ADM!S73,SUM(ADM!K73:O73)=ADM!S73,SUM(ADM!L73:O73)=ADM!S73,SUM(ADM!M73:O73)=ADM!S73,SUM(ADM!N73:O73)=ADM!S73),0,SUM(ADM!O73:R73)))","v":93.784333333333336},{"$f":"SUM(ADM!$F73:$R73)","v":143.87866666666667},"F",{"$f":"IF(I73<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F73:J73)=0,SUM(ADM!O73:R73)=0,ADM!K73>0,ADM!N73>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M73:R73)=0,ADM!L73>0),1,0)","v":0},{"$f":"IF(H73>0,\"H\",IF(G73>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!F73/Inputs!$D$80)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!G73/Inputs!$D$81)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!H73/Inputs!$D$82)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!I73/Inputs!$D$83)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!J73/Inputs!$D$84)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(M73=1,ADM!K73/Inputs!$D$95,ADM!K73/Inputs!$D$85))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(N73=1,ADM!L73/Inputs!$D$96,ADM!L73/Inputs!$D$86))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!M73/Inputs!$D$87)","v":1.0918412698412698},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!N73/Inputs!$D$88)","v":1.2936031746031746},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!O73/Inputs!$D$89)","v":1.3394603174603172},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!P73/Inputs!$D$90)","v":1.1834603174603175},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!Q73/Inputs!$D$91)","v":1.0382380952380952},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,ADM!R73/Inputs!$D$92)","v":0.90476190476190477},{"$f":"IF(M73=1,SUM(P73:T73),IF(N73=1,SUM(P73:V73),SUM(P73:U73)))","v":0},{"$f":"SUM(P73:AB73)-AC73-AE73","v":2.3854444444444454},{"$f":"IF(SUM(ADM!N73:R73)=ADM!S73,SUM(X73:AB73),IF(OR(SUM(ADM!F73:O73)=ADM!S73,SUM(ADM!G73:O73)=ADM!S73,SUM(ADM!H73:O73)=ADM!S73,SUM(ADM!I73:O73)=ADM!S73,SUM(ADM!J73:O73)=ADM!S73,SUM(ADM!K73:O73)=ADM!S73,SUM(ADM!L73:O73)=ADM!S73,SUM(ADM!M73:O73)=ADM!S73,SUM(ADM!N73:O73)=ADM!S73),SUM(Z73:AB73),SUM(Y73:AB73)))","v":4.4659206349206348},{"$f":"SUM(P73:AB73)","v":6.8513650793650802},{"$f":"Inputs!$D$39*AC73","v":0},{"$f":"Inputs!$D$40*AD73","v":0.78719666666666699},{"$f":"Inputs!$D$41*AE73","v":1.4737538095238096},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'Voc Ed'!H73)","v":0.23876666666666663},{"$f":"SUM(AG73:AJ73)","v":2.4997171428571434},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$72=1,$F73=0,Inputs!$D$74<=$AC73+$AG73),0,IF(AND($F73>0,$F73<=Inputs!$D$104,Inputs!$D$72=2),$F73/Inputs!$D$94-($AC73+$AG73),Inputs!$D$74-($AC73+$AG73)))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$72=1,$G73=0,Inputs!$D$75<=$AD73+$AH73),0,IF(Inputs!$D$72=2,IF(AND($G73>0,$G73<=Inputs!$D$104),$G73/Inputs!$D$94-($AD73+$AH73),Inputs!$D$75-($AD73+$AH73))))","v":4.8273588888888881},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$72=1,$H73=0,Inputs!$D$76<=$AE73+$AI73+AJ73),0,IF(Inputs!$D$72=2,IF(AND($H73>0,$H73<=Inputs!$D$104),$H73/Inputs!$D$94-($AE73+$AI73+$AJ73),Inputs!$D$76-($AE73+$AI73+$AJ73))))","v":3.8215588888888892},{"$f":"IF(OR(J73=\"T\",K73=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O73=\"EM\",(AD73+AH73+AJ73)<Inputs!$D$75),Inputs!$D$75-(AD73+AH73+AJ73),IF(AND(O73=\"M\",(AD73+AH73+AJ73)<Inputs!$D$75),Inputs!$D$75-(AD73+AH73+AJ73),IF(AND(OR(O73=\"MH\",O73=\"H\",O73=\"EMH\"),(AD73+AE73+AH73+AI73+AJ73)<Inputs!$D$76),Inputs!$D$76-(AD73+AE73+AH73+AI73+AJ73),0)))),0))","v":0},{"$f":"SUM(AL73:AO73)","v":8.6489177777777773},{"$f":"IF($J73=\"T\",$I73/Inputs!$D$93,0)","v":0},{"$f":"IF(L73=1,(I73/7)*1.5,IF($J73=\"T\",0,IF(AND($K73=\"T\",($I73/Inputs!$D$94)>=1),$I73/Inputs!$D$94,IF(AND($K73=\"T\",($I73/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L73","v":0},{"$f":"SUM(AQ73:AR73)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$234=0,O73=\"M\",O73=\"H\"), 0,(F73*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$234=0,O73=\"E\",O73=\"H\"), 0,(SUM(F73:G73)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",Inputs!$D$234=0,O73=\"E\",O73=\"M\"), 0,(SUM(F73:H73)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'At-Risk'!T73/100)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'At-Risk'!U73/100)","v":0.18},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'At-Risk'!V73/100)","v":0.38},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(AND(O73=\"E\", SUM(AX73:AZ73)<1/Inputs!$D$253*F73),1/Inputs!$D$253*F73-SUM(AX73:AZ73),IF(AND(O73=\"M\", SUM(AX73:AZ73)<1/Inputs!$D$256*SUM(F73:G73)),1/Inputs!$D$256* SUM(F73:G73)-SUM(AX73:AZ73),IF(AND(O73=\"H\",SUM(AX73:AZ73)<1/Inputs!$D$260*SUM(F73:H73)),1/Inputs!$D$260*SUM(F73:H73)-SUM(AX73:AZ73),0))))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'At-Risk'!AJ73/100)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F73:$R73)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F73:$K73)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J73:$K73)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L73:$N73)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O73:$R73)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F73:$R73)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F73:$K73)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J73:$K73)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L73:$N73)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O73:$R73)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",F73=0,Inputs!$D$247=0,O73=\"M\",O73=\"H\"),0,1/Inputs!$D$253*F73)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",G73=0,Inputs!$D$247=0,O73=\"H\",O73=\"E\"),0,IF(SUM(F73:G73)<Inputs!$D$254,1/Inputs!$D$254*SUM(F73:G73),IF(SUM(F73:G73)>Inputs!$D$257,1/Inputs!$D$257*SUM(F73:G73),1)))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",H73=0,Inputs!$D$247=0,O73=\"E\",O73=\"M\"),0,IF(SUM(F73:H73)<Inputs!$D$258,1/Inputs!$D$258*SUM(F73:H73),IF(SUM(F73:H73)>Inputs!$D$261,1/Inputs!$D$261*SUM(F73:H73),1)))","v":1},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",G73=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G73)","v":0.15902962962962966},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",H73=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H73)","v":0.29772804232804234},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,'At-Risk'!S73/100)","v":0.56000000000000005},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,IF(AND(O73=\"E\",'At-Risk'!S73/100<1/Inputs!$D$253*F73),1/Inputs!$D$253*F73-'At-Risk'!S73/100,IF(AND(O73=\"M\",'At-Risk'!S73/100<1/Inputs!$D$256*SUM(F73:G73)),1/Inputs!$D$256* SUM(F73:G73)-'At-Risk'!S73/100,IF(AND(O73=\"H\",'At-Risk'!S73/100<1/Inputs!$D$260*SUM(F73:H73)),1/Inputs!$D$260*SUM(F73:H73)-'At-Risk'!S73/100,0))))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,SUM(G73:H73)/250)","v":0.57551466666666673},{"$f":"IF(OR(J73=\"T\",K73=\"T\"),0,IF(O73=\"E\",2/Inputs!$D$253*F73,IF(O73=\"M\",2/Inputs!$D$256*SUM(F73:G73),IF(O73=\"H\",5/Inputs!$D$261*SUM(F73:H73),0))))","v":1.14189417989418},{"$f":"SUM(AU73:BM73)","v":4.2941665185185185},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",F73=0,O73=\"M\",O73=\"H\"),0,IF(F73<Inputs!$D$251,1/Inputs!$D$251*F73,1))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",G73=0,O73=\"E\",O73=\"H\"),0,IF(SUM(F73:G73)<Inputs!$D$254,1/Inputs!$D$254*SUM(F73:G73),1))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",H73=0,O73=\"E\",O73=\"M\"),0,IF(SUM(F73:H73)<Inputs!$D$258,1/Inputs!$D$258*SUM(F73:H73),1))","v":1},0,{"$f":"IF(OR($J73=\"T\",$K73=\"T\",F73=0),0,IF(AND(O73=\"E\",F73>Inputs!$D$253),(F73-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",G73=0),0,IF(AND(O73=\"M\",SUM(F73:G73)>Inputs!$D$256),(SUM(F73:G73)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",H73=0),0,IF(AND(O73=\"H\",SUM(F73:H73)>Inputs!$D$260),(SUM(F73:H73)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K73=\"T\",$J73=\"T\",O73=\"M\",O73=\"H\"),0,IF(F73<Inputs!$D$251,1/Inputs!$D$251*F73,IF(F73>Inputs!$D$253,1/Inputs!$D$253*F73,1)))","v":0},{"$f":"IF(OR($K73=\"T\",$J73=\"T\",O73=\"E\",O73=\"H\"),0,IF(SUM(F73:G73)<Inputs!$D$254,1/Inputs!$D$254*SUM(F73:G73),IF(SUM(F73:G73)>Inputs!$D$256,1/Inputs!$D$256*SUM(F73:G73),1)))","v":0},{"$f":"IF(OR($K73=\"T\",$J73=\"T\",O73=\"E\",O73=\"M\"),0,IF(SUM(F73:H73)<Inputs!$D$258,1/Inputs!$D$258*SUM(F73:H73),IF(SUM(F73:H73)>Inputs!$D$261,1/Inputs!$D$261*SUM(F73:H73),1)))","v":1},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",F73=0,O73=\"M\",O73=\"H\"),0,1/Inputs!$D$253*F73)","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",G73=0,O73=\"E\",O73=\"H\"),0,1/Inputs!$D$256*SUM(F73:G73))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",H73=0,O73=\"E\",O73=\"M\"),0,4/Inputs!$D$261*SUM(F73:H73))","v":0.91351534391534395},{"$f":"SUM(BO73:CA73)","v":2.9135153439153441},{"$f":"P73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"Q73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"R73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"S73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"T73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"U73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"V73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"W73*(VLOOKUP($A73,Salaries,35))","v":81612.807962200735},{"$f":"X73*(VLOOKUP($A73,Salaries,35))","v":96694.080343318026},{"$f":"Y73*(VLOOKUP($A73,Salaries,35))","v":100121.80404004114},{"$f":"Z73*(VLOOKUP($A73,Salaries,35))","v":88461.136511001692},{"$f":"AA73*(VLOOKUP($A73,Salaries,35))","v":77606.084900991293},{"$f":"AB73*(VLOOKUP($A73,Salaries,35))","v":67629.024130570775},{"$f":"AC73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AD73*(VLOOKUP($A73,Salaries,35))","v":178306.88830551881},{"$f":"AE73*(VLOOKUP($A73,Salaries,35))","v":333818.0495826049},{"$f":"SUM(CP73:CR73)","v":512124.93788812368},{"$f":"AG73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AH73*(VLOOKUP($A73,Salaries,35))","v":58841.273140821213},{"$f":"AI73*(VLOOKUP($A73,Salaries,35))","v":110159.95636225963},{"$f":"AJ73*(VLOOKUP($A73,Salaries,35))","v":17847.299468057627},{"$f":"SUM(CT73:CW73)","v":186848.52897113847},{"$f":"AL73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AM73*(VLOOKUP($A73,Salaries,35))","v":360834.7887608122},{"$f":"AN73*(VLOOKUP($A73,Salaries,35))","v":285653.38234601804},{"$f":"AO73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"SUM(CY73:DB73)","v":646488.17110683024},{"$f":"AQ73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AR73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AS73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"SUM(DD73:DF73)","v":0},{"$f":"AU73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AV73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AW73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AX73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"AY73*(VLOOKUP($A73,Salaries,35))","v":13454.616379660923},{"$f":"AZ73*(VLOOKUP($A73,Salaries,35))","v":28404.19013483973},{"$f":"BA73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BB73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BC73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BD73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BE73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BF73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BG73*(VLOOKUP($A73,Salaries,35))","v":74747.868775894021},10397.490513889299,19465.709019345471,{"$f":"BJ73*(VLOOKUP($A73,Salaries,35))","v":41858.806514500655},{"$f":"BK73*(VLOOKUP($A73,Salaries,35))","v":0},{"$f":"BL73*(VLOOKUP($A73,Salaries,35))","v":43018.494782602393},42171.816527230418,{"$f":"0.05*($AF73+AK73+AP73+AT73+SUM(AU73:BD73))*175*Inputs!$D$228*(1+0.0765)","v":17531.842911294345},{"$f":"SUM(DH73:EA73)","v":291050.83555925725},{"$f":"BO73*(VLOOKUP($A73,Salaries,19))","v":0},{"$f":"BP73*(VLOOKUP($A73,Salaries,19))","v":0},{"$f":"BQ73*(VLOOKUP($A73,Salaries,19))","v":112265.56924897274},{"$f":"BR73*(VLOOKUP($A73,Salaries,26))","v":0},{"$f":"BS73*(VLOOKUP($A73,Salaries,26))","v":0},{"$f":"BT73*(VLOOKUP($A73,Salaries,26))","v":0},{"$f":"BU73*(VLOOKUP($A73,Salaries,26))","v":0},{"$f":"BV73*(VLOOKUP($A73,Salaries,51))","v":0},{"$f":"BW73*(VLOOKUP($A73,Salaries,51))","v":0},{"$f":"BX73*(VLOOKUP($A73,Salaries,51))","v":52870.16631781996},{"$f":"BY73*(VLOOKUP($A73,Salaries,56))","v":0},{"$f":"BZ73*(VLOOKUP($A73,Salaries,56))","v":0},{"$f":"CA73*(VLOOKUP($A73,Salaries,56))","v":39919.83920625702},{"$f":"SUM(EC73:EO73)","v":205055.57477304971},{"$f":"Inputs!$D$152*F73+Inputs!$D$153*G73+Inputs!$D$154*H73","v":55404.18920347876},{"$f":"Inputs!$D$155*I73","v":42313.137146932393},{"$f":"'Voc Ed'!L73","v":28831.066739837774},{"$f":"Inputs!$D$156*$I73","v":4231.3137146932395},{"$f":"Inputs!$D$157*$I73","v":16925.254858772958},{"$f":"Inputs!$D$158*$I73","v":5423.6076234691145},{"$f":"IF(Inputs!$D$100=1,0,Activities!R73)","v":185493.36787265021},{"$f":"SUM(EQ73:EW73)","v":338621.93715983443},{"$f":"CS73+CX73+DC73+DG73+EB73+EP73+EX73","v":2180189.9854582339}]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!C13","v":"0501001"},{"$f":"'School Reference Sheet'!D13","v":"Dry Creek Elementary"},{"$f":"'School Reference Sheet'!E13","v":"K-8"},{"$f":"IF(M74=1,SUM(ADM!F74:J74),IF(N74=1,SUM(ADM!F74:L74),SUM(ADM!F74:K74,0)))","v":8.745000000000001},{"$f":"ADM!S74-'School Resources'!H74-'School Resources'!F74","v":2.1370000000000005},{"$f":"IF(SUM(ADM!N74:R74)=ADM!S74,SUM(ADM!N74:R74),IF(OR(SUM(ADM!F74:O74)=ADM!S74,SUM(ADM!G74:O74)=ADM!S74,SUM(ADM!H74:O74)=ADM!S74,SUM(ADM!I74:O74)=ADM!S74,SUM(ADM!J74:O74)=ADM!S74,SUM(ADM!K74:O74)=ADM!S74,SUM(ADM!L74:O74)=ADM!S74,SUM(ADM!M74:O74)=ADM!S74,SUM(ADM!N74:O74)=ADM!S74),0,SUM(ADM!O74:R74)))","v":0},{"$f":"SUM(ADM!$F74:$R74)","v":10.882000000000001},"F",{"$f":"IF(I74<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F74:J74)=0,SUM(ADM!O74:R74)=0,ADM!K74>0,ADM!N74>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M74:R74)=0,ADM!L74>0),1,0)","v":0},"M",{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!F74/Inputs!$D$80)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!G74/Inputs!$D$81)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!H74/Inputs!$D$82)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!I74/Inputs!$D$83)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!J74/Inputs!$D$84)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(M74=1,ADM!K74/Inputs!$D$95,ADM!K74/Inputs!$D$85))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(N74=1,ADM!L74/Inputs!$D$96,ADM!L74/Inputs!$D$86))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!M74/Inputs!$D$87)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!N74/Inputs!$D$88)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!O74/Inputs!$D$89)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!P74/Inputs!$D$90)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!Q74/Inputs!$D$91)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,ADM!R74/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N74:R74)=ADM!S74,SUM(X74:AB74),IF(OR(SUM(ADM!F74:O74)=ADM!S74,SUM(ADM!G74:O74)=ADM!S74,SUM(ADM!H74:O74)=ADM!S74,SUM(ADM!I74:O74)=ADM!S74,SUM(ADM!J74:O74)=ADM!S74,SUM(ADM!K74:O74)=ADM!S74,SUM(ADM!L74:O74)=ADM!S74,SUM(ADM!M74:O74)=ADM!S74,SUM(ADM!N74:O74)=ADM!S74),SUM(Z74:AB74),SUM(Y74:AB74)))","v":0},0,{"$f":"Inputs!$D$39*AC74","v":0},{"$f":"Inputs!$D$40*AD74","v":0},{"$f":"Inputs!$D$41*AE74","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'Voc Ed'!H74)","v":0},0,{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$72=1,$F74=0,Inputs!$D$74<=$AC74+$AG74),0,IF(AND($F74>0,$F74<=Inputs!$D$104,Inputs!$D$72=2),$F74/Inputs!$D$94-($AC74+$AG74),Inputs!$D$74-($AC74+$AG74)))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$72=1,$G74=0,Inputs!$D$75<=$AD74+$AH74),0,IF(Inputs!$D$72=2,IF(AND($G74>0,$G74<=Inputs!$D$104),$G74/Inputs!$D$94-($AD74+$AH74),Inputs!$D$75-($AD74+$AH74))))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$72=1,$H74=0,Inputs!$D$76<=$AE74+$AI74+AJ74),0,IF(Inputs!$D$72=2,IF(AND($H74>0,$H74<=Inputs!$D$104),$H74/Inputs!$D$94-($AE74+$AI74+$AJ74),Inputs!$D$76-($AE74+$AI74+$AJ74))))","v":0},{"$f":"IF(OR(J74=\"T\",K74=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O74=\"EM\",(AD74+AH74+AJ74)<Inputs!$D$75),Inputs!$D$75-(AD74+AH74+AJ74),IF(AND(O74=\"M\",(AD74+AH74+AJ74)<Inputs!$D$75),Inputs!$D$75-(AD74+AH74+AJ74),IF(AND(OR(O74=\"MH\",O74=\"H\",O74=\"EMH\"),(AD74+AE74+AH74+AI74+AJ74)<Inputs!$D$76),Inputs!$D$76-(AD74+AE74+AH74+AI74+AJ74),0)))),0))","v":0},0,{"$f":"IF($J74=\"T\",$I74/Inputs!$D$93,0)","v":0},{"$f":"IF(L74=1,(I74/7)*1.5,IF($J74=\"T\",0,IF(AND($K74=\"T\",($I74/Inputs!$D$94)>=1),$I74/Inputs!$D$94,IF(AND($K74=\"T\",($I74/Inputs!$D$94)<1),1,0))))","v":1.5545714285714287},{"$f":"'Small District Adjustment'!L74","v":0},1.5545714285714287,{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$234=0,O74=\"M\",O74=\"H\"), 0,(F74*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$234=0,O74=\"E\",O74=\"H\"), 0,(SUM(F74:G74)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",Inputs!$D$234=0,O74=\"E\",O74=\"M\"), 0,(SUM(F74:H74)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'At-Risk'!T74/100)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'At-Risk'!U74/100)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'At-Risk'!V74/100)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(AND(O74=\"E\", SUM(AX74:AZ74)<1/Inputs!$D$253*F74),1/Inputs!$D$253*F74-SUM(AX74:AZ74),IF(AND(O74=\"M\", SUM(AX74:AZ74)<1/Inputs!$D$256*SUM(F74:G74)),1/Inputs!$D$256* SUM(F74:G74)-SUM(AX74:AZ74),IF(AND(O74=\"H\",SUM(AX74:AZ74)<1/Inputs!$D$260*SUM(F74:H74)),1/Inputs!$D$260*SUM(F74:H74)-SUM(AX74:AZ74),0))))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'At-Risk'!AJ74/100)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F74:$R74)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F74:$K74)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J74:$K74)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L74:$N74)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O74:$R74)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F74:$R74)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F74:$K74)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J74:$K74)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L74:$N74)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O74:$R74)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",F74=0,Inputs!$D$247=0,O74=\"M\",O74=\"H\"),0,1/Inputs!$D$253*F74)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",G74=0,Inputs!$D$247=0,O74=\"H\",O74=\"E\"),0,IF(SUM(F74:G74)<Inputs!$D$254,1/Inputs!$D$254*SUM(F74:G74),IF(SUM(F74:G74)>Inputs!$D$257,1/Inputs!$D$257*SUM(F74:G74),1)))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",H74=0,Inputs!$D$247=0,O74=\"E\",O74=\"M\"),0,IF(SUM(F74:H74)<Inputs!$D$258,1/Inputs!$D$258*SUM(F74:H74),IF(SUM(F74:H74)>Inputs!$D$261,1/Inputs!$D$261*SUM(F74:H74),1)))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",G74=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G74)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",H74=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H74)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,'At-Risk'!S74/100)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\"),0,IF(AND(O74=\"E\",'At-Risk'!S74/100<1/Inputs!$D$253*F74),1/Inputs!$D$253*F74-'At-Risk'!S74/100,IF(AND(O74=\"M\",'At-Risk'!S74/100<1/Inputs!$D$256*SUM(F74:G74)),1/Inputs!$D$256* SUM(F74:G74)-'At-Risk'!S74/100,IF(AND(O74=\"H\",'At-Risk'!S74/100<1/Inputs!$D$260*SUM(F74:H74)),1/Inputs!$D$260*SUM(F74:H74)-'At-Risk'!S74/100,0))))","v":0},0,{"$f":"IF(OR(J74=\"T\",K74=\"T\"),0,IF(O74=\"E\",2/Inputs!$D$253*F74,IF(O74=\"M\",2/Inputs!$D$256*SUM(F74:G74),IF(O74=\"H\",5/Inputs!$D$261*SUM(F74:H74),0))))","v":0},0,{"$f":"IF(OR($J74=\"T\",$K74=\"T\",F74=0,O74=\"M\",O74=\"H\"),0,IF(F74<Inputs!$D$251,1/Inputs!$D$251*F74,1))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",G74=0,O74=\"E\",O74=\"H\"),0,IF(SUM(F74:G74)<Inputs!$D$254,1/Inputs!$D$254*SUM(F74:G74),1))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",H74=0,O74=\"E\",O74=\"M\"),0,IF(SUM(F74:H74)<Inputs!$D$258,1/Inputs!$D$258*SUM(F74:H74),1))","v":0},1,{"$f":"IF(OR($J74=\"T\",$K74=\"T\",F74=0),0,IF(AND(O74=\"E\",F74>Inputs!$D$253),(F74-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",G74=0),0,IF(AND(O74=\"M\",SUM(F74:G74)>Inputs!$D$256),(SUM(F74:G74)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",H74=0),0,IF(AND(O74=\"H\",SUM(F74:H74)>Inputs!$D$260),(SUM(F74:H74)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K74=\"T\",$J74=\"T\",O74=\"M\",O74=\"H\"),0,IF(F74<Inputs!$D$251,1/Inputs!$D$251*F74,IF(F74>Inputs!$D$253,1/Inputs!$D$253*F74,1)))","v":0},{"$f":"IF(OR($K74=\"T\",$J74=\"T\",O74=\"E\",O74=\"H\"),0,IF(SUM(F74:G74)<Inputs!$D$254,1/Inputs!$D$254*SUM(F74:G74),IF(SUM(F74:G74)>Inputs!$D$256,1/Inputs!$D$256*SUM(F74:G74),1)))","v":0},{"$f":"IF(OR($K74=\"T\",$J74=\"T\",O74=\"E\",O74=\"M\"),0,IF(SUM(F74:H74)<Inputs!$D$258,1/Inputs!$D$258*SUM(F74:H74),IF(SUM(F74:H74)>Inputs!$D$261,1/Inputs!$D$261*SUM(F74:H74),1)))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",F74=0,O74=\"M\",O74=\"H\"),0,1/Inputs!$D$253*F74)","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",G74=0,O74=\"E\",O74=\"H\"),0,1/Inputs!$D$256*SUM(F74:G74))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",H74=0,O74=\"E\",O74=\"M\"),0,4/Inputs!$D$261*SUM(F74:H74))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115469.20035640302,0,115469.20035640302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF74+AK74+AP74+AT74+SUM(AU74:BD74))*175*Inputs!$D$228*(1+0.0765)","v":1468.453775867496},1468.453775867496,0,0,0,93650.895390618389,0,0,0,0,0,0,0,0,0,93650.895390618389,{"$f":"Inputs!$D$152*F74+Inputs!$D$153*G74+Inputs!$D$154*H74","v":3655.6121790125521},{"$f":"Inputs!$D$155*I74","v":3200.2767964181739},{"$f":"'Voc Ed'!L74","v":0},{"$f":"Inputs!$D$156*$I74","v":320.02767964181737},{"$f":"Inputs!$D$157*$I74","v":1280.1107185672695},{"$f":"Inputs!$D$158*$I74","v":410.20465039008036},{"$f":"IF(Inputs!$D$100=1,0,Activities!R74)","v":1800.9578700825552},10667.189894112447,221255.73941700134]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!F13","v":"0501002"},{"$f":"'School Reference Sheet'!G13","v":"Douglas Primary School"},{"$f":"'School Reference Sheet'!H13","v":"K-1"},{"$f":"IF(M75=1,SUM(ADM!F75:J75),IF(N75=1,SUM(ADM!F75:L75),SUM(ADM!F75:K75,0)))","v":272.21100000000001},{"$f":"ADM!S75-'School Resources'!H75-'School Resources'!F75","v":0},{"$f":"IF(SUM(ADM!N75:R75)=ADM!S75,SUM(ADM!N75:R75),IF(OR(SUM(ADM!F75:O75)=ADM!S75,SUM(ADM!G75:O75)=ADM!S75,SUM(ADM!H75:O75)=ADM!S75,SUM(ADM!I75:O75)=ADM!S75,SUM(ADM!J75:O75)=ADM!S75,SUM(ADM!K75:O75)=ADM!S75,SUM(ADM!L75:O75)=ADM!S75,SUM(ADM!M75:O75)=ADM!S75,SUM(ADM!N75:O75)=ADM!S75),0,SUM(ADM!O75:R75)))","v":0},{"$f":"SUM(ADM!$F75:$R75)","v":272.21100000000001},"F",{"$f":"IF(I75<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F75:J75)=0,SUM(ADM!O75:R75)=0,ADM!K75>0,ADM!N75>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M75:R75)=0,ADM!L75>0),1,0)","v":0},"E",{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!F75/Inputs!$D$80)","v":8.9410624999999992},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!G75/Inputs!$D$81)","v":8.0721249999999998},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!H75/Inputs!$D$82)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!I75/Inputs!$D$83)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!J75/Inputs!$D$84)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(M75=1,ADM!K75/Inputs!$D$95,ADM!K75/Inputs!$D$85))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(N75=1,ADM!L75/Inputs!$D$96,ADM!L75/Inputs!$D$86))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!M75/Inputs!$D$87)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!N75/Inputs!$D$88)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!O75/Inputs!$D$89)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!P75/Inputs!$D$90)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!Q75/Inputs!$D$91)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,ADM!R75/Inputs!$D$92)","v":0},17.013187500000001,0,{"$f":"IF(SUM(ADM!N75:R75)=ADM!S75,SUM(X75:AB75),IF(OR(SUM(ADM!F75:O75)=ADM!S75,SUM(ADM!G75:O75)=ADM!S75,SUM(ADM!H75:O75)=ADM!S75,SUM(ADM!I75:O75)=ADM!S75,SUM(ADM!J75:O75)=ADM!S75,SUM(ADM!K75:O75)=ADM!S75,SUM(ADM!L75:O75)=ADM!S75,SUM(ADM!M75:O75)=ADM!S75,SUM(ADM!N75:O75)=ADM!S75),SUM(Z75:AB75),SUM(Y75:AB75)))","v":0},17.013187500000001,{"$f":"Inputs!$D$39*AC75","v":3.4026375000000004},{"$f":"Inputs!$D$40*AD75","v":0},{"$f":"Inputs!$D$41*AE75","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'Voc Ed'!H75)","v":0},3.4026375000000004,{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$72=1,$F75=0,Inputs!$D$74<=$AC75+$AG75),0,IF(AND($F75>0,$F75<=Inputs!$D$104,Inputs!$D$72=2),$F75/Inputs!$D$94-($AC75+$AG75),Inputs!$D$74-($AC75+$AG75)))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$72=1,$G75=0,Inputs!$D$75<=$AD75+$AH75),0,IF(Inputs!$D$72=2,IF(AND($G75>0,$G75<=Inputs!$D$104),$G75/Inputs!$D$94-($AD75+$AH75),Inputs!$D$75-($AD75+$AH75))))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$72=1,$H75=0,Inputs!$D$76<=$AE75+$AI75+AJ75),0,IF(Inputs!$D$72=2,IF(AND($H75>0,$H75<=Inputs!$D$104),$H75/Inputs!$D$94-($AE75+$AI75+$AJ75),Inputs!$D$76-($AE75+$AI75+$AJ75))))","v":0},{"$f":"IF(OR(J75=\"T\",K75=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O75=\"EM\",(AD75+AH75+AJ75)<Inputs!$D$75),Inputs!$D$75-(AD75+AH75+AJ75),IF(AND(O75=\"M\",(AD75+AH75+AJ75)<Inputs!$D$75),Inputs!$D$75-(AD75+AH75+AJ75),IF(AND(OR(O75=\"MH\",O75=\"H\",O75=\"EMH\"),(AD75+AE75+AH75+AI75+AJ75)<Inputs!$D$76),Inputs!$D$76-(AD75+AE75+AH75+AI75+AJ75),0)))),0))","v":0},0,{"$f":"IF($J75=\"T\",$I75/Inputs!$D$93,0)","v":0},{"$f":"IF(L75=1,(I75/7)*1.5,IF($J75=\"T\",0,IF(AND($K75=\"T\",($I75/Inputs!$D$94)>=1),$I75/Inputs!$D$94,IF(AND($K75=\"T\",($I75/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L75","v":0},0,{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$234=0,O75=\"M\",O75=\"H\"), 0,(F75*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$234=0,O75=\"E\",O75=\"H\"), 0,(SUM(F75:G75)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",Inputs!$D$234=0,O75=\"E\",O75=\"M\"), 0,(SUM(F75:H75)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'At-Risk'!T75/100)","v":0.82},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'At-Risk'!U75/100)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'At-Risk'!V75/100)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(AND(O75=\"E\", SUM(AX75:AZ75)<1/Inputs!$D$253*F75),1/Inputs!$D$253*F75-SUM(AX75:AZ75),IF(AND(O75=\"M\", SUM(AX75:AZ75)<1/Inputs!$D$256*SUM(F75:G75)),1/Inputs!$D$256* SUM(F75:G75)-SUM(AX75:AZ75),IF(AND(O75=\"H\",SUM(AX75:AZ75)<1/Inputs!$D$260*SUM(F75:H75)),1/Inputs!$D$260*SUM(F75:H75)-SUM(AX75:AZ75),0))))","v":0.12517708333333333},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'At-Risk'!AJ75/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F75:$R75)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F75:$K75)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J75:$K75)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L75:$N75)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O75:$R75)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F75:$R75)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F75:$K75)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J75:$K75)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L75:$N75)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O75:$R75)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",F75=0,Inputs!$D$247=0,O75=\"M\",O75=\"H\"),0,1/Inputs!$D$253*F75)","v":0.94517708333333328},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",G75=0,Inputs!$D$247=0,O75=\"H\",O75=\"E\"),0,IF(SUM(F75:G75)<Inputs!$D$254,1/Inputs!$D$254*SUM(F75:G75),IF(SUM(F75:G75)>Inputs!$D$257,1/Inputs!$D$257*SUM(F75:G75),1)))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",H75=0,Inputs!$D$247=0,O75=\"E\",O75=\"M\"),0,IF(SUM(F75:H75)<Inputs!$D$258,1/Inputs!$D$258*SUM(F75:H75),IF(SUM(F75:H75)>Inputs!$D$261,1/Inputs!$D$261*SUM(F75:H75),1)))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",G75=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G75)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",H75=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H75)","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,'At-Risk'!S75/100)","v":0.82},{"$f":"IF(OR($J75=\"T\",$K75=\"T\"),0,IF(AND(O75=\"E\",'At-Risk'!S75/100<1/Inputs!$D$253*F75),1/Inputs!$D$253*F75-'At-Risk'!S75/100,IF(AND(O75=\"M\",'At-Risk'!S75/100<1/Inputs!$D$256*SUM(F75:G75)),1/Inputs!$D$256* SUM(F75:G75)-'At-Risk'!S75/100,IF(AND(O75=\"H\",'At-Risk'!S75/100<1/Inputs!$D$260*SUM(F75:H75)),1/Inputs!$D$260*SUM(F75:H75)-'At-Risk'!S75/100,0))))","v":0.12517708333333333},0,{"$f":"IF(OR(J75=\"T\",K75=\"T\"),0,IF(O75=\"E\",2/Inputs!$D$253*F75,IF(O75=\"M\",2/Inputs!$D$256*SUM(F75:G75),IF(O75=\"H\",5/Inputs!$D$261*SUM(F75:H75),0))))","v":1.8903541666666666},4.7958854166666667,{"$f":"IF(OR($J75=\"T\",$K75=\"T\",F75=0,O75=\"M\",O75=\"H\"),0,IF(F75<Inputs!$D$251,1/Inputs!$D$251*F75,1))","v":1},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",G75=0,O75=\"E\",O75=\"H\"),0,IF(SUM(F75:G75)<Inputs!$D$254,1/Inputs!$D$254*SUM(F75:G75),1))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",H75=0,O75=\"E\",O75=\"M\"),0,IF(SUM(F75:H75)<Inputs!$D$258,1/Inputs!$D$258*SUM(F75:H75),1))","v":0},0,{"$f":"IF(OR($J75=\"T\",$K75=\"T\",F75=0),0,IF(AND(O75=\"E\",F75>Inputs!$D$253),(F75-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",G75=0),0,IF(AND(O75=\"M\",SUM(F75:G75)>Inputs!$D$256),(SUM(F75:G75)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",H75=0),0,IF(AND(O75=\"H\",SUM(F75:H75)>Inputs!$D$260),(SUM(F75:H75)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K75=\"T\",$J75=\"T\",O75=\"M\",O75=\"H\"),0,IF(F75<Inputs!$D$251,1/Inputs!$D$251*F75,IF(F75>Inputs!$D$253,1/Inputs!$D$253*F75,1)))","v":1},{"$f":"IF(OR($K75=\"T\",$J75=\"T\",O75=\"E\",O75=\"H\"),0,IF(SUM(F75:G75)<Inputs!$D$254,1/Inputs!$D$254*SUM(F75:G75),IF(SUM(F75:G75)>Inputs!$D$256,1/Inputs!$D$256*SUM(F75:G75),1)))","v":0},{"$f":"IF(OR($K75=\"T\",$J75=\"T\",O75=\"E\",O75=\"M\"),0,IF(SUM(F75:H75)<Inputs!$D$258,1/Inputs!$D$258*SUM(F75:H75),IF(SUM(F75:H75)>Inputs!$D$261,1/Inputs!$D$261*SUM(F75:H75),1)))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",F75=0,O75=\"M\",O75=\"H\"),0,1/Inputs!$D$253*F75)","v":0.94517708333333328},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",G75=0,O75=\"E\",O75=\"H\"),0,1/Inputs!$D$256*SUM(F75:G75))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",H75=0,O75=\"E\",O75=\"M\"),0,4/Inputs!$D$261*SUM(F75:H75))","v":0},2.9451770833333333,664117.0152987825,599574.77784309024,0,0,0,0,0,0,0,0,0,0,0,1263691.7931418729,0,0,1263691.7931418729,252738.35862837458,0,0,0,252738.35862837458,0,0,0,0,0,0,0,0,0,0,0,0,60907.297376011142,0,0,9297.8022429817829,5199.4034345375376,0,0,70205.099618992928,0,0,0,0,60907.297376011142,9297.8022429817829,0,68145.729867088914,{"$f":"0.05*($AF75+AK75+AP75+AT75+SUM(AU75:BD75))*175*Inputs!$D$228*(1+0.0765)","v":20243.801829559372},304204.23398816463,110011.32429612007,0,0,0,0,0,0,54084.270416774016,0,0,42184.834727928064,0,0,206280.42944082216,{"$f":"Inputs!$D$152*F75+Inputs!$D$153*G75+Inputs!$D$154*H75","v":91444.389529607215},{"$f":"Inputs!$D$155*I75","v":80054.268243869461},{"$f":"'Voc Ed'!L75","v":0},{"$f":"Inputs!$D$156*$I75","v":8005.4268243869465},{"$f":"Inputs!$D$157*$I75","v":32021.707297547786},{"$f":"Inputs!$D$158*$I75","v":10261.185268088049},{"$f":"IF(Inputs!$D$100=1,0,Activities!R75)","v":6595.774609125001},228382.75177262444,2255297.566971859]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!I13","v":"0501003"},{"$f":"'School Reference Sheet'!J13","v":"Moss Agate Elementary"},{"$f":"'School Reference Sheet'!K13","v":"K-8"},{"$f":"IF(M76=1,SUM(ADM!F76:J76),IF(N76=1,SUM(ADM!F76:L76),SUM(ADM!F76:K76,0)))","v":11.394333333333336},{"$f":"ADM!S76-'School Resources'!H76-'School Resources'!F76","v":3.7976666666666681},{"$f":"IF(SUM(ADM!N76:R76)=ADM!S76,SUM(ADM!N76:R76),IF(OR(SUM(ADM!F76:O76)=ADM!S76,SUM(ADM!G76:O76)=ADM!S76,SUM(ADM!H76:O76)=ADM!S76,SUM(ADM!I76:O76)=ADM!S76,SUM(ADM!J76:O76)=ADM!S76,SUM(ADM!K76:O76)=ADM!S76,SUM(ADM!L76:O76)=ADM!S76,SUM(ADM!M76:O76)=ADM!S76,SUM(ADM!N76:O76)=ADM!S76),0,SUM(ADM!O76:R76)))","v":0},{"$f":"SUM(ADM!$F76:$R76)","v":15.192000000000004},"F",{"$f":"IF(I76<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F76:J76)=0,SUM(ADM!O76:R76)=0,ADM!K76>0,ADM!N76>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M76:R76)=0,ADM!L76>0),1,0)","v":0},"M",{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!F76/Inputs!$D$80)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!G76/Inputs!$D$81)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!H76/Inputs!$D$82)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!I76/Inputs!$D$83)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!J76/Inputs!$D$84)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(M76=1,ADM!K76/Inputs!$D$95,ADM!K76/Inputs!$D$85))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(N76=1,ADM!L76/Inputs!$D$96,ADM!L76/Inputs!$D$86))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!M76/Inputs!$D$87)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!N76/Inputs!$D$88)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!O76/Inputs!$D$89)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!P76/Inputs!$D$90)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!Q76/Inputs!$D$91)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,ADM!R76/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N76:R76)=ADM!S76,SUM(X76:AB76),IF(OR(SUM(ADM!F76:O76)=ADM!S76,SUM(ADM!G76:O76)=ADM!S76,SUM(ADM!H76:O76)=ADM!S76,SUM(ADM!I76:O76)=ADM!S76,SUM(ADM!J76:O76)=ADM!S76,SUM(ADM!K76:O76)=ADM!S76,SUM(ADM!L76:O76)=ADM!S76,SUM(ADM!M76:O76)=ADM!S76,SUM(ADM!N76:O76)=ADM!S76),SUM(Z76:AB76),SUM(Y76:AB76)))","v":0},0,{"$f":"Inputs!$D$39*AC76","v":0},{"$f":"Inputs!$D$40*AD76","v":0},{"$f":"Inputs!$D$41*AE76","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'Voc Ed'!H76)","v":0},0,{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$72=1,$F76=0,Inputs!$D$74<=$AC76+$AG76),0,IF(AND($F76>0,$F76<=Inputs!$D$104,Inputs!$D$72=2),$F76/Inputs!$D$94-($AC76+$AG76),Inputs!$D$74-($AC76+$AG76)))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$72=1,$G76=0,Inputs!$D$75<=$AD76+$AH76),0,IF(Inputs!$D$72=2,IF(AND($G76>0,$G76<=Inputs!$D$104),$G76/Inputs!$D$94-($AD76+$AH76),Inputs!$D$75-($AD76+$AH76))))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$72=1,$H76=0,Inputs!$D$76<=$AE76+$AI76+AJ76),0,IF(Inputs!$D$72=2,IF(AND($H76>0,$H76<=Inputs!$D$104),$H76/Inputs!$D$94-($AE76+$AI76+$AJ76),Inputs!$D$76-($AE76+$AI76+$AJ76))))","v":0},{"$f":"IF(OR(J76=\"T\",K76=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O76=\"EM\",(AD76+AH76+AJ76)<Inputs!$D$75),Inputs!$D$75-(AD76+AH76+AJ76),IF(AND(O76=\"M\",(AD76+AH76+AJ76)<Inputs!$D$75),Inputs!$D$75-(AD76+AH76+AJ76),IF(AND(OR(O76=\"MH\",O76=\"H\",O76=\"EMH\"),(AD76+AE76+AH76+AI76+AJ76)<Inputs!$D$76),Inputs!$D$76-(AD76+AE76+AH76+AI76+AJ76),0)))),0))","v":0},0,{"$f":"IF($J76=\"T\",$I76/Inputs!$D$93,0)","v":0},{"$f":"IF(L76=1,(I76/7)*1.5,IF($J76=\"T\",0,IF(AND($K76=\"T\",($I76/Inputs!$D$94)>=1),$I76/Inputs!$D$94,IF(AND($K76=\"T\",($I76/Inputs!$D$94)<1),1,0))))","v":2.1702857142857148},{"$f":"'Small District Adjustment'!L76","v":0},2.1702857142857148,{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$234=0,O76=\"M\",O76=\"H\"), 0,(F76*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$234=0,O76=\"E\",O76=\"H\"), 0,(SUM(F76:G76)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",Inputs!$D$234=0,O76=\"E\",O76=\"M\"), 0,(SUM(F76:H76)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'At-Risk'!T76/100)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'At-Risk'!U76/100)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'At-Risk'!V76/100)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(AND(O76=\"E\", SUM(AX76:AZ76)<1/Inputs!$D$253*F76),1/Inputs!$D$253*F76-SUM(AX76:AZ76),IF(AND(O76=\"M\", SUM(AX76:AZ76)<1/Inputs!$D$256*SUM(F76:G76)),1/Inputs!$D$256* SUM(F76:G76)-SUM(AX76:AZ76),IF(AND(O76=\"H\",SUM(AX76:AZ76)<1/Inputs!$D$260*SUM(F76:H76)),1/Inputs!$D$260*SUM(F76:H76)-SUM(AX76:AZ76),0))))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'At-Risk'!AJ76/100)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F76:$R76)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F76:$K76)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J76:$K76)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L76:$N76)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O76:$R76)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F76:$R76)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F76:$K76)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J76:$K76)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L76:$N76)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O76:$R76)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",F76=0,Inputs!$D$247=0,O76=\"M\",O76=\"H\"),0,1/Inputs!$D$253*F76)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",G76=0,Inputs!$D$247=0,O76=\"H\",O76=\"E\"),0,IF(SUM(F76:G76)<Inputs!$D$254,1/Inputs!$D$254*SUM(F76:G76),IF(SUM(F76:G76)>Inputs!$D$257,1/Inputs!$D$257*SUM(F76:G76),1)))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",H76=0,Inputs!$D$247=0,O76=\"E\",O76=\"M\"),0,IF(SUM(F76:H76)<Inputs!$D$258,1/Inputs!$D$258*SUM(F76:H76),IF(SUM(F76:H76)>Inputs!$D$261,1/Inputs!$D$261*SUM(F76:H76),1)))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",G76=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G76)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",H76=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H76)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,'At-Risk'!S76/100)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\"),0,IF(AND(O76=\"E\",'At-Risk'!S76/100<1/Inputs!$D$253*F76),1/Inputs!$D$253*F76-'At-Risk'!S76/100,IF(AND(O76=\"M\",'At-Risk'!S76/100<1/Inputs!$D$256*SUM(F76:G76)),1/Inputs!$D$256* SUM(F76:G76)-'At-Risk'!S76/100,IF(AND(O76=\"H\",'At-Risk'!S76/100<1/Inputs!$D$260*SUM(F76:H76)),1/Inputs!$D$260*SUM(F76:H76)-'At-Risk'!S76/100,0))))","v":0},0,{"$f":"IF(OR(J76=\"T\",K76=\"T\"),0,IF(O76=\"E\",2/Inputs!$D$253*F76,IF(O76=\"M\",2/Inputs!$D$256*SUM(F76:G76),IF(O76=\"H\",5/Inputs!$D$261*SUM(F76:H76),0))))","v":0},0,{"$f":"IF(OR($J76=\"T\",$K76=\"T\",F76=0,O76=\"M\",O76=\"H\"),0,IF(F76<Inputs!$D$251,1/Inputs!$D$251*F76,1))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",G76=0,O76=\"E\",O76=\"H\"),0,IF(SUM(F76:G76)<Inputs!$D$254,1/Inputs!$D$254*SUM(F76:G76),1))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",H76=0,O76=\"E\",O76=\"M\"),0,IF(SUM(F76:H76)<Inputs!$D$258,1/Inputs!$D$258*SUM(F76:H76),1))","v":0},1,{"$f":"IF(OR($J76=\"T\",$K76=\"T\",F76=0),0,IF(AND(O76=\"E\",F76>Inputs!$D$253),(F76-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",G76=0),0,IF(AND(O76=\"M\",SUM(F76:G76)>Inputs!$D$256),(SUM(F76:G76)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",H76=0),0,IF(AND(O76=\"H\",SUM(F76:H76)>Inputs!$D$260),(SUM(F76:H76)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K76=\"T\",$J76=\"T\",O76=\"M\",O76=\"H\"),0,IF(F76<Inputs!$D$251,1/Inputs!$D$251*F76,IF(F76>Inputs!$D$253,1/Inputs!$D$253*F76,1)))","v":0},{"$f":"IF(OR($K76=\"T\",$J76=\"T\",O76=\"E\",O76=\"H\"),0,IF(SUM(F76:G76)<Inputs!$D$254,1/Inputs!$D$254*SUM(F76:G76),IF(SUM(F76:G76)>Inputs!$D$256,1/Inputs!$D$256*SUM(F76:G76),1)))","v":0},{"$f":"IF(OR($K76=\"T\",$J76=\"T\",O76=\"E\",O76=\"M\"),0,IF(SUM(F76:H76)<Inputs!$D$258,1/Inputs!$D$258*SUM(F76:H76),IF(SUM(F76:H76)>Inputs!$D$261,1/Inputs!$D$261*SUM(F76:H76),1)))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",F76=0,O76=\"M\",O76=\"H\"),0,1/Inputs!$D$253*F76)","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",G76=0,O76=\"E\",O76=\"H\"),0,1/Inputs!$D$256*SUM(F76:G76))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",H76=0,O76=\"E\",O76=\"M\"),0,4/Inputs!$D$261*SUM(F76:H76))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161202.72852549853,0,161202.72852549853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF76+AK76+AP76+AT76+SUM(AU76:BD76))*175*Inputs!$D$228*(1+0.0765)","v":2050.0597098859589},2050.0597098859589,0,0,0,93650.895390618389,0,0,0,0,0,0,0,0,0,93650.895390618389,{"$f":"Inputs!$D$152*F76+Inputs!$D$153*G76+Inputs!$D$154*H76","v":5103.4791604078937},{"$f":"Inputs!$D$155*I76","v":4467.8005046117351},{"$f":"'Voc Ed'!L76","v":0},{"$f":"Inputs!$D$156*$I76","v":446.78005046117352},{"$f":"Inputs!$D$157*$I76","v":1787.1202018446941},{"$f":"Inputs!$D$158*$I76","v":572.67313441702822},{"$f":"IF(Inputs!$D$100=1,0,Activities!R76)","v":2652.4167730997638},15030.269824842288,271933.95345084521]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!L13","v":"0501006"},{"$f":"'School Reference Sheet'!M13","v":"Shawnee Elementary"},{"$f":"'School Reference Sheet'!N13","v":"K-8"},{"$f":"IF(M77=1,SUM(ADM!F77:J77),IF(N77=1,SUM(ADM!F77:L77),SUM(ADM!F77:K77,0)))","v":13},{"$f":"ADM!S77-'School Resources'!H77-'School Resources'!F77","v":2},{"$f":"IF(SUM(ADM!N77:R77)=ADM!S77,SUM(ADM!N77:R77),IF(OR(SUM(ADM!F77:O77)=ADM!S77,SUM(ADM!G77:O77)=ADM!S77,SUM(ADM!H77:O77)=ADM!S77,SUM(ADM!I77:O77)=ADM!S77,SUM(ADM!J77:O77)=ADM!S77,SUM(ADM!K77:O77)=ADM!S77,SUM(ADM!L77:O77)=ADM!S77,SUM(ADM!M77:O77)=ADM!S77,SUM(ADM!N77:O77)=ADM!S77),0,SUM(ADM!O77:R77)))","v":0},{"$f":"SUM(ADM!$F77:$R77)","v":15},"F",{"$f":"IF(I77<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F77:J77)=0,SUM(ADM!O77:R77)=0,ADM!K77>0,ADM!N77>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M77:R77)=0,ADM!L77>0),1,0)","v":0},"M",{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!F77/Inputs!$D$80)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!G77/Inputs!$D$81)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!H77/Inputs!$D$82)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!I77/Inputs!$D$83)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!J77/Inputs!$D$84)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(M77=1,ADM!K77/Inputs!$D$95,ADM!K77/Inputs!$D$85))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(N77=1,ADM!L77/Inputs!$D$96,ADM!L77/Inputs!$D$86))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!M77/Inputs!$D$87)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!N77/Inputs!$D$88)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!O77/Inputs!$D$89)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!P77/Inputs!$D$90)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!Q77/Inputs!$D$91)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,ADM!R77/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N77:R77)=ADM!S77,SUM(X77:AB77),IF(OR(SUM(ADM!F77:O77)=ADM!S77,SUM(ADM!G77:O77)=ADM!S77,SUM(ADM!H77:O77)=ADM!S77,SUM(ADM!I77:O77)=ADM!S77,SUM(ADM!J77:O77)=ADM!S77,SUM(ADM!K77:O77)=ADM!S77,SUM(ADM!L77:O77)=ADM!S77,SUM(ADM!M77:O77)=ADM!S77,SUM(ADM!N77:O77)=ADM!S77),SUM(Z77:AB77),SUM(Y77:AB77)))","v":0},0,{"$f":"Inputs!$D$39*AC77","v":0},{"$f":"Inputs!$D$40*AD77","v":0},{"$f":"Inputs!$D$41*AE77","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'Voc Ed'!H77)","v":0},0,{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$72=1,$F77=0,Inputs!$D$74<=$AC77+$AG77),0,IF(AND($F77>0,$F77<=Inputs!$D$104,Inputs!$D$72=2),$F77/Inputs!$D$94-($AC77+$AG77),Inputs!$D$74-($AC77+$AG77)))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$72=1,$G77=0,Inputs!$D$75<=$AD77+$AH77),0,IF(Inputs!$D$72=2,IF(AND($G77>0,$G77<=Inputs!$D$104),$G77/Inputs!$D$94-($AD77+$AH77),Inputs!$D$75-($AD77+$AH77))))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$72=1,$H77=0,Inputs!$D$76<=$AE77+$AI77+AJ77),0,IF(Inputs!$D$72=2,IF(AND($H77>0,$H77<=Inputs!$D$104),$H77/Inputs!$D$94-($AE77+$AI77+$AJ77),Inputs!$D$76-($AE77+$AI77+$AJ77))))","v":0},{"$f":"IF(OR(J77=\"T\",K77=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O77=\"EM\",(AD77+AH77+AJ77)<Inputs!$D$75),Inputs!$D$75-(AD77+AH77+AJ77),IF(AND(O77=\"M\",(AD77+AH77+AJ77)<Inputs!$D$75),Inputs!$D$75-(AD77+AH77+AJ77),IF(AND(OR(O77=\"MH\",O77=\"H\",O77=\"EMH\"),(AD77+AE77+AH77+AI77+AJ77)<Inputs!$D$76),Inputs!$D$76-(AD77+AE77+AH77+AI77+AJ77),0)))),0))","v":0},0,{"$f":"IF($J77=\"T\",$I77/Inputs!$D$93,0)","v":0},{"$f":"IF(L77=1,(I77/7)*1.5,IF($J77=\"T\",0,IF(AND($K77=\"T\",($I77/Inputs!$D$94)>=1),$I77/Inputs!$D$94,IF(AND($K77=\"T\",($I77/Inputs!$D$94)<1),1,0))))","v":2.1428571428571428},{"$f":"'Small District Adjustment'!L77","v":0},2.1428571428571428,{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$234=0,O77=\"M\",O77=\"H\"), 0,(F77*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$234=0,O77=\"E\",O77=\"H\"), 0,(SUM(F77:G77)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",Inputs!$D$234=0,O77=\"E\",O77=\"M\"), 0,(SUM(F77:H77)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'At-Risk'!T77/100)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'At-Risk'!U77/100)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'At-Risk'!V77/100)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(AND(O77=\"E\", SUM(AX77:AZ77)<1/Inputs!$D$253*F77),1/Inputs!$D$253*F77-SUM(AX77:AZ77),IF(AND(O77=\"M\", SUM(AX77:AZ77)<1/Inputs!$D$256*SUM(F77:G77)),1/Inputs!$D$256* SUM(F77:G77)-SUM(AX77:AZ77),IF(AND(O77=\"H\",SUM(AX77:AZ77)<1/Inputs!$D$260*SUM(F77:H77)),1/Inputs!$D$260*SUM(F77:H77)-SUM(AX77:AZ77),0))))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'At-Risk'!AJ77/100)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F77:$R77)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F77:$K77)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J77:$K77)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L77:$N77)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O77:$R77)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F77:$R77)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F77:$K77)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J77:$K77)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L77:$N77)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O77:$R77)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",F77=0,Inputs!$D$247=0,O77=\"M\",O77=\"H\"),0,1/Inputs!$D$253*F77)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",G77=0,Inputs!$D$247=0,O77=\"H\",O77=\"E\"),0,IF(SUM(F77:G77)<Inputs!$D$254,1/Inputs!$D$254*SUM(F77:G77),IF(SUM(F77:G77)>Inputs!$D$257,1/Inputs!$D$257*SUM(F77:G77),1)))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",H77=0,Inputs!$D$247=0,O77=\"E\",O77=\"M\"),0,IF(SUM(F77:H77)<Inputs!$D$258,1/Inputs!$D$258*SUM(F77:H77),IF(SUM(F77:H77)>Inputs!$D$261,1/Inputs!$D$261*SUM(F77:H77),1)))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",G77=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G77)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",H77=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H77)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,'At-Risk'!S77/100)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\"),0,IF(AND(O77=\"E\",'At-Risk'!S77/100<1/Inputs!$D$253*F77),1/Inputs!$D$253*F77-'At-Risk'!S77/100,IF(AND(O77=\"M\",'At-Risk'!S77/100<1/Inputs!$D$256*SUM(F77:G77)),1/Inputs!$D$256* SUM(F77:G77)-'At-Risk'!S77/100,IF(AND(O77=\"H\",'At-Risk'!S77/100<1/Inputs!$D$260*SUM(F77:H77)),1/Inputs!$D$260*SUM(F77:H77)-'At-Risk'!S77/100,0))))","v":0},0,{"$f":"IF(OR(J77=\"T\",K77=\"T\"),0,IF(O77=\"E\",2/Inputs!$D$253*F77,IF(O77=\"M\",2/Inputs!$D$256*SUM(F77:G77),IF(O77=\"H\",5/Inputs!$D$261*SUM(F77:H77),0))))","v":0},0,{"$f":"IF(OR($J77=\"T\",$K77=\"T\",F77=0,O77=\"M\",O77=\"H\"),0,IF(F77<Inputs!$D$251,1/Inputs!$D$251*F77,1))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",G77=0,O77=\"E\",O77=\"H\"),0,IF(SUM(F77:G77)<Inputs!$D$254,1/Inputs!$D$254*SUM(F77:G77),1))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",H77=0,O77=\"E\",O77=\"M\"),0,IF(SUM(F77:H77)<Inputs!$D$258,1/Inputs!$D$258*SUM(F77:H77),1))","v":0},1,{"$f":"IF(OR($J77=\"T\",$K77=\"T\",F77=0),0,IF(AND(O77=\"E\",F77>Inputs!$D$253),(F77-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",G77=0),0,IF(AND(O77=\"M\",SUM(F77:G77)>Inputs!$D$256),(SUM(F77:G77)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",H77=0),0,IF(AND(O77=\"H\",SUM(F77:H77)>Inputs!$D$260),(SUM(F77:H77)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K77=\"T\",$J77=\"T\",O77=\"M\",O77=\"H\"),0,IF(F77<Inputs!$D$251,1/Inputs!$D$251*F77,IF(F77>Inputs!$D$253,1/Inputs!$D$253*F77,1)))","v":0},{"$f":"IF(OR($K77=\"T\",$J77=\"T\",O77=\"E\",O77=\"H\"),0,IF(SUM(F77:G77)<Inputs!$D$254,1/Inputs!$D$254*SUM(F77:G77),IF(SUM(F77:G77)>Inputs!$D$256,1/Inputs!$D$256*SUM(F77:G77),1)))","v":0},{"$f":"IF(OR($K77=\"T\",$J77=\"T\",O77=\"E\",O77=\"M\"),0,IF(SUM(F77:H77)<Inputs!$D$258,1/Inputs!$D$258*SUM(F77:H77),IF(SUM(F77:H77)>Inputs!$D$261,1/Inputs!$D$261*SUM(F77:H77),1)))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",F77=0,O77=\"M\",O77=\"H\"),0,1/Inputs!$D$253*F77)","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",G77=0,O77=\"E\",O77=\"H\"),0,1/Inputs!$D$256*SUM(F77:G77))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",H77=0,O77=\"E\",O77=\"M\"),0,4/Inputs!$D$261*SUM(F77:H77))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159165.41126135318,0,159165.41126135318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF77+AK77+AP77+AT77+SUM(AU77:BD77))*175*Inputs!$D$228*(1+0.0765)","v":2024.1505824308435},2024.1505824308435,0,0,0,93650.895390618389,0,0,0,0,0,0,0,0,0,93650.895390618389,{"$f":"Inputs!$D$152*F77+Inputs!$D$153*G77+Inputs!$D$154*H77","v":5038.9802136728795},{"$f":"Inputs!$D$155*I77","v":4411.3354113464993},{"$f":"'Voc Ed'!L77","v":0},{"$f":"Inputs!$D$156*$I77","v":441.13354113464993},{"$f":"Inputs!$D$157*$I77","v":1764.5341645385997},{"$f":"Inputs!$D$158*$I77","v":565.43555925851911},{"$f":"IF(Inputs!$D$100=1,0,Activities!R77)","v":1904.0581157075553},14125.477005658704,268965.93424006115]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!O13","v":"0501009"},{"$f":"'School Reference Sheet'!P13","v":"Walker Creek Elementary"},{"$f":"'School Reference Sheet'!Q13","v":"K-8"},{"$f":"IF(M78=1,SUM(ADM!F78:J78),IF(N78=1,SUM(ADM!F78:L78),SUM(ADM!F78:K78,0)))","v":6},{"$f":"ADM!S78-'School Resources'!H78-'School Resources'!F78","v":2},{"$f":"IF(SUM(ADM!N78:R78)=ADM!S78,SUM(ADM!N78:R78),IF(OR(SUM(ADM!F78:O78)=ADM!S78,SUM(ADM!G78:O78)=ADM!S78,SUM(ADM!H78:O78)=ADM!S78,SUM(ADM!I78:O78)=ADM!S78,SUM(ADM!J78:O78)=ADM!S78,SUM(ADM!K78:O78)=ADM!S78,SUM(ADM!L78:O78)=ADM!S78,SUM(ADM!M78:O78)=ADM!S78,SUM(ADM!N78:O78)=ADM!S78),0,SUM(ADM!O78:R78)))","v":0},{"$f":"SUM(ADM!$F78:$R78)","v":8},"F",{"$f":"IF(I78<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F78:J78)=0,SUM(ADM!O78:R78)=0,ADM!K78>0,ADM!N78>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M78:R78)=0,ADM!L78>0),1,0)","v":0},"M",{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!F78/Inputs!$D$80)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!G78/Inputs!$D$81)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!H78/Inputs!$D$82)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!I78/Inputs!$D$83)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!J78/Inputs!$D$84)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(M78=1,ADM!K78/Inputs!$D$95,ADM!K78/Inputs!$D$85))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(N78=1,ADM!L78/Inputs!$D$96,ADM!L78/Inputs!$D$86))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!M78/Inputs!$D$87)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!N78/Inputs!$D$88)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!O78/Inputs!$D$89)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!P78/Inputs!$D$90)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!Q78/Inputs!$D$91)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,ADM!R78/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N78:R78)=ADM!S78,SUM(X78:AB78),IF(OR(SUM(ADM!F78:O78)=ADM!S78,SUM(ADM!G78:O78)=ADM!S78,SUM(ADM!H78:O78)=ADM!S78,SUM(ADM!I78:O78)=ADM!S78,SUM(ADM!J78:O78)=ADM!S78,SUM(ADM!K78:O78)=ADM!S78,SUM(ADM!L78:O78)=ADM!S78,SUM(ADM!M78:O78)=ADM!S78,SUM(ADM!N78:O78)=ADM!S78),SUM(Z78:AB78),SUM(Y78:AB78)))","v":0},0,{"$f":"Inputs!$D$39*AC78","v":0},{"$f":"Inputs!$D$40*AD78","v":0},{"$f":"Inputs!$D$41*AE78","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'Voc Ed'!H78)","v":0},0,{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$72=1,$F78=0,Inputs!$D$74<=$AC78+$AG78),0,IF(AND($F78>0,$F78<=Inputs!$D$104,Inputs!$D$72=2),$F78/Inputs!$D$94-($AC78+$AG78),Inputs!$D$74-($AC78+$AG78)))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$72=1,$G78=0,Inputs!$D$75<=$AD78+$AH78),0,IF(Inputs!$D$72=2,IF(AND($G78>0,$G78<=Inputs!$D$104),$G78/Inputs!$D$94-($AD78+$AH78),Inputs!$D$75-($AD78+$AH78))))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$72=1,$H78=0,Inputs!$D$76<=$AE78+$AI78+AJ78),0,IF(Inputs!$D$72=2,IF(AND($H78>0,$H78<=Inputs!$D$104),$H78/Inputs!$D$94-($AE78+$AI78+$AJ78),Inputs!$D$76-($AE78+$AI78+$AJ78))))","v":0},{"$f":"IF(OR(J78=\"T\",K78=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O78=\"EM\",(AD78+AH78+AJ78)<Inputs!$D$75),Inputs!$D$75-(AD78+AH78+AJ78),IF(AND(O78=\"M\",(AD78+AH78+AJ78)<Inputs!$D$75),Inputs!$D$75-(AD78+AH78+AJ78),IF(AND(OR(O78=\"MH\",O78=\"H\",O78=\"EMH\"),(AD78+AE78+AH78+AI78+AJ78)<Inputs!$D$76),Inputs!$D$76-(AD78+AE78+AH78+AI78+AJ78),0)))),0))","v":0},0,{"$f":"IF($J78=\"T\",$I78/Inputs!$D$93,0)","v":0},{"$f":"IF(L78=1,(I78/7)*1.5,IF($J78=\"T\",0,IF(AND($K78=\"T\",($I78/Inputs!$D$94)>=1),$I78/Inputs!$D$94,IF(AND($K78=\"T\",($I78/Inputs!$D$94)<1),1,0))))","v":1.1428571428571428},{"$f":"'Small District Adjustment'!L78","v":0},1.1428571428571428,{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$234=0,O78=\"M\",O78=\"H\"), 0,(F78*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$234=0,O78=\"E\",O78=\"H\"), 0,(SUM(F78:G78)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",Inputs!$D$234=0,O78=\"E\",O78=\"M\"), 0,(SUM(F78:H78)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'At-Risk'!T78/100)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'At-Risk'!U78/100)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'At-Risk'!V78/100)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(AND(O78=\"E\", SUM(AX78:AZ78)<1/Inputs!$D$253*F78),1/Inputs!$D$253*F78-SUM(AX78:AZ78),IF(AND(O78=\"M\", SUM(AX78:AZ78)<1/Inputs!$D$256*SUM(F78:G78)),1/Inputs!$D$256* SUM(F78:G78)-SUM(AX78:AZ78),IF(AND(O78=\"H\",SUM(AX78:AZ78)<1/Inputs!$D$260*SUM(F78:H78)),1/Inputs!$D$260*SUM(F78:H78)-SUM(AX78:AZ78),0))))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'At-Risk'!AJ78/100)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F78:$R78)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F78:$K78)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J78:$K78)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L78:$N78)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O78:$R78)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F78:$R78)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F78:$K78)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J78:$K78)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L78:$N78)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O78:$R78)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",F78=0,Inputs!$D$247=0,O78=\"M\",O78=\"H\"),0,1/Inputs!$D$253*F78)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",G78=0,Inputs!$D$247=0,O78=\"H\",O78=\"E\"),0,IF(SUM(F78:G78)<Inputs!$D$254,1/Inputs!$D$254*SUM(F78:G78),IF(SUM(F78:G78)>Inputs!$D$257,1/Inputs!$D$257*SUM(F78:G78),1)))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",H78=0,Inputs!$D$247=0,O78=\"E\",O78=\"M\"),0,IF(SUM(F78:H78)<Inputs!$D$258,1/Inputs!$D$258*SUM(F78:H78),IF(SUM(F78:H78)>Inputs!$D$261,1/Inputs!$D$261*SUM(F78:H78),1)))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",G78=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G78)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",H78=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H78)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,'At-Risk'!S78/100)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\"),0,IF(AND(O78=\"E\",'At-Risk'!S78/100<1/Inputs!$D$253*F78),1/Inputs!$D$253*F78-'At-Risk'!S78/100,IF(AND(O78=\"M\",'At-Risk'!S78/100<1/Inputs!$D$256*SUM(F78:G78)),1/Inputs!$D$256* SUM(F78:G78)-'At-Risk'!S78/100,IF(AND(O78=\"H\",'At-Risk'!S78/100<1/Inputs!$D$260*SUM(F78:H78)),1/Inputs!$D$260*SUM(F78:H78)-'At-Risk'!S78/100,0))))","v":0},0,{"$f":"IF(OR(J78=\"T\",K78=\"T\"),0,IF(O78=\"E\",2/Inputs!$D$253*F78,IF(O78=\"M\",2/Inputs!$D$256*SUM(F78:G78),IF(O78=\"H\",5/Inputs!$D$261*SUM(F78:H78),0))))","v":0},0,{"$f":"IF(OR($J78=\"T\",$K78=\"T\",F78=0,O78=\"M\",O78=\"H\"),0,IF(F78<Inputs!$D$251,1/Inputs!$D$251*F78,1))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",G78=0,O78=\"E\",O78=\"H\"),0,IF(SUM(F78:G78)<Inputs!$D$254,1/Inputs!$D$254*SUM(F78:G78),1))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",H78=0,O78=\"E\",O78=\"M\"),0,IF(SUM(F78:H78)<Inputs!$D$258,1/Inputs!$D$258*SUM(F78:H78),1))","v":0},1,{"$f":"IF(OR($J78=\"T\",$K78=\"T\",F78=0),0,IF(AND(O78=\"E\",F78>Inputs!$D$253),(F78-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",G78=0),0,IF(AND(O78=\"M\",SUM(F78:G78)>Inputs!$D$256),(SUM(F78:G78)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",H78=0),0,IF(AND(O78=\"H\",SUM(F78:H78)>Inputs!$D$260),(SUM(F78:H78)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K78=\"T\",$J78=\"T\",O78=\"M\",O78=\"H\"),0,IF(F78<Inputs!$D$251,1/Inputs!$D$251*F78,IF(F78>Inputs!$D$253,1/Inputs!$D$253*F78,1)))","v":0},{"$f":"IF(OR($K78=\"T\",$J78=\"T\",O78=\"E\",O78=\"H\"),0,IF(SUM(F78:G78)<Inputs!$D$254,1/Inputs!$D$254*SUM(F78:G78),IF(SUM(F78:G78)>Inputs!$D$256,1/Inputs!$D$256*SUM(F78:G78),1)))","v":0},{"$f":"IF(OR($K78=\"T\",$J78=\"T\",O78=\"E\",O78=\"M\"),0,IF(SUM(F78:H78)<Inputs!$D$258,1/Inputs!$D$258*SUM(F78:H78),IF(SUM(F78:H78)>Inputs!$D$261,1/Inputs!$D$261*SUM(F78:H78),1)))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",F78=0,O78=\"M\",O78=\"H\"),0,1/Inputs!$D$253*F78)","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",G78=0,O78=\"E\",O78=\"H\"),0,1/Inputs!$D$256*SUM(F78:G78))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",H78=0,O78=\"E\",O78=\"M\"),0,4/Inputs!$D$261*SUM(F78:H78))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,84888.21933938835,0,84888.21933938835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF78+AK78+AP78+AT78+SUM(AU78:BD78))*175*Inputs!$D$228*(1+0.0765)","v":1079.5469772964498},1079.5469772964498,0,0,0,93650.895390618389,0,0,0,0,0,0,0,0,0,93650.895390618389,{"$f":"Inputs!$D$152*F78+Inputs!$D$153*G78+Inputs!$D$154*H78","v":2687.4561139588691},{"$f":"Inputs!$D$155*I78","v":2352.7122193847995},{"$f":"'Voc Ed'!L78","v":0},{"$f":"Inputs!$D$156*$I78","v":235.27122193847995},{"$f":"Inputs!$D$157*$I78","v":941.08488775391982},{"$f":"Inputs!$D$158*$I78","v":301.56563160454351},{"$f":"IF(Inputs!$D$100=1,0,Activities!R78)","v":1734.4454907075551},8252.5355653481674,187871.19727265136]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!R13","v":"0501010"},{"$f":"'School Reference Sheet'!S13","v":"Douglas Upper Elementary School"},{"$f":"'School Reference Sheet'!T13","v":"4-5"},{"$f":"IF(M79=1,SUM(ADM!F79:J79),IF(N79=1,SUM(ADM!F79:L79),SUM(ADM!F79:K79,0)))","v":252.4606666666667},{"$f":"ADM!S79-'School Resources'!H79-'School Resources'!F79","v":0},{"$f":"IF(SUM(ADM!N79:R79)=ADM!S79,SUM(ADM!N79:R79),IF(OR(SUM(ADM!F79:O79)=ADM!S79,SUM(ADM!G79:O79)=ADM!S79,SUM(ADM!H79:O79)=ADM!S79,SUM(ADM!I79:O79)=ADM!S79,SUM(ADM!J79:O79)=ADM!S79,SUM(ADM!K79:O79)=ADM!S79,SUM(ADM!L79:O79)=ADM!S79,SUM(ADM!M79:O79)=ADM!S79,SUM(ADM!N79:O79)=ADM!S79),0,SUM(ADM!O79:R79)))","v":0},{"$f":"SUM(ADM!$F79:$R79)","v":252.4606666666667},"F",{"$f":"IF(I79<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F79:J79)=0,SUM(ADM!O79:R79)=0,ADM!K79>0,ADM!N79>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M79:R79)=0,ADM!L79>0),1,0)","v":0},"E",{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!F79/Inputs!$D$80)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!G79/Inputs!$D$81)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!H79/Inputs!$D$82)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!I79/Inputs!$D$83)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!J79/Inputs!$D$84)","v":8.031645833333334},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(M79=1,ADM!K79/Inputs!$D$95,ADM!K79/Inputs!$D$85))","v":7.7471458333333345},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(N79=1,ADM!L79/Inputs!$D$96,ADM!L79/Inputs!$D$86))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!M79/Inputs!$D$87)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!N79/Inputs!$D$88)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!O79/Inputs!$D$89)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!P79/Inputs!$D$90)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!Q79/Inputs!$D$91)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,ADM!R79/Inputs!$D$92)","v":0},15.778791666666669,0,{"$f":"IF(SUM(ADM!N79:R79)=ADM!S79,SUM(X79:AB79),IF(OR(SUM(ADM!F79:O79)=ADM!S79,SUM(ADM!G79:O79)=ADM!S79,SUM(ADM!H79:O79)=ADM!S79,SUM(ADM!I79:O79)=ADM!S79,SUM(ADM!J79:O79)=ADM!S79,SUM(ADM!K79:O79)=ADM!S79,SUM(ADM!L79:O79)=ADM!S79,SUM(ADM!M79:O79)=ADM!S79,SUM(ADM!N79:O79)=ADM!S79),SUM(Z79:AB79),SUM(Y79:AB79)))","v":0},15.778791666666669,{"$f":"Inputs!$D$39*AC79","v":3.1557583333333339},{"$f":"Inputs!$D$40*AD79","v":0},{"$f":"Inputs!$D$41*AE79","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'Voc Ed'!H79)","v":0},3.1557583333333339,{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$72=1,$F79=0,Inputs!$D$74<=$AC79+$AG79),0,IF(AND($F79>0,$F79<=Inputs!$D$104,Inputs!$D$72=2),$F79/Inputs!$D$94-($AC79+$AG79),Inputs!$D$74-($AC79+$AG79)))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$72=1,$G79=0,Inputs!$D$75<=$AD79+$AH79),0,IF(Inputs!$D$72=2,IF(AND($G79>0,$G79<=Inputs!$D$104),$G79/Inputs!$D$94-($AD79+$AH79),Inputs!$D$75-($AD79+$AH79))))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$72=1,$H79=0,Inputs!$D$76<=$AE79+$AI79+AJ79),0,IF(Inputs!$D$72=2,IF(AND($H79>0,$H79<=Inputs!$D$104),$H79/Inputs!$D$94-($AE79+$AI79+$AJ79),Inputs!$D$76-($AE79+$AI79+$AJ79))))","v":0},{"$f":"IF(OR(J79=\"T\",K79=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O79=\"EM\",(AD79+AH79+AJ79)<Inputs!$D$75),Inputs!$D$75-(AD79+AH79+AJ79),IF(AND(O79=\"M\",(AD79+AH79+AJ79)<Inputs!$D$75),Inputs!$D$75-(AD79+AH79+AJ79),IF(AND(OR(O79=\"MH\",O79=\"H\",O79=\"EMH\"),(AD79+AE79+AH79+AI79+AJ79)<Inputs!$D$76),Inputs!$D$76-(AD79+AE79+AH79+AI79+AJ79),0)))),0))","v":0},0,{"$f":"IF($J79=\"T\",$I79/Inputs!$D$93,0)","v":0},{"$f":"IF(L79=1,(I79/7)*1.5,IF($J79=\"T\",0,IF(AND($K79=\"T\",($I79/Inputs!$D$94)>=1),$I79/Inputs!$D$94,IF(AND($K79=\"T\",($I79/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L79","v":0},0,{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$234=0,O79=\"M\",O79=\"H\"), 0,(F79*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$234=0,O79=\"E\",O79=\"H\"), 0,(SUM(F79:G79)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",Inputs!$D$234=0,O79=\"E\",O79=\"M\"), 0,(SUM(F79:H79)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'At-Risk'!T79/100)","v":0.75},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'At-Risk'!U79/100)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'At-Risk'!V79/100)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(AND(O79=\"E\", SUM(AX79:AZ79)<1/Inputs!$D$253*F79),1/Inputs!$D$253*F79-SUM(AX79:AZ79),IF(AND(O79=\"M\", SUM(AX79:AZ79)<1/Inputs!$D$256*SUM(F79:G79)),1/Inputs!$D$256* SUM(F79:G79)-SUM(AX79:AZ79),IF(AND(O79=\"H\",SUM(AX79:AZ79)<1/Inputs!$D$260*SUM(F79:H79)),1/Inputs!$D$260*SUM(F79:H79)-SUM(AX79:AZ79),0))))","v":0.12659953703703708},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'At-Risk'!AJ79/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F79:$R79)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F79:$K79)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J79:$K79)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L79:$N79)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O79:$R79)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F79:$R79)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F79:$K79)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J79:$K79)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L79:$N79)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O79:$R79)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",F79=0,Inputs!$D$247=0,O79=\"M\",O79=\"H\"),0,1/Inputs!$D$253*F79)","v":0.87659953703703708},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",G79=0,Inputs!$D$247=0,O79=\"H\",O79=\"E\"),0,IF(SUM(F79:G79)<Inputs!$D$254,1/Inputs!$D$254*SUM(F79:G79),IF(SUM(F79:G79)>Inputs!$D$257,1/Inputs!$D$257*SUM(F79:G79),1)))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",H79=0,Inputs!$D$247=0,O79=\"E\",O79=\"M\"),0,IF(SUM(F79:H79)<Inputs!$D$258,1/Inputs!$D$258*SUM(F79:H79),IF(SUM(F79:H79)>Inputs!$D$261,1/Inputs!$D$261*SUM(F79:H79),1)))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",G79=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G79)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",H79=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H79)","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,'At-Risk'!S79/100)","v":0.75},{"$f":"IF(OR($J79=\"T\",$K79=\"T\"),0,IF(AND(O79=\"E\",'At-Risk'!S79/100<1/Inputs!$D$253*F79),1/Inputs!$D$253*F79-'At-Risk'!S79/100,IF(AND(O79=\"M\",'At-Risk'!S79/100<1/Inputs!$D$256*SUM(F79:G79)),1/Inputs!$D$256* SUM(F79:G79)-'At-Risk'!S79/100,IF(AND(O79=\"H\",'At-Risk'!S79/100<1/Inputs!$D$260*SUM(F79:H79)),1/Inputs!$D$260*SUM(F79:H79)-'At-Risk'!S79/100,0))))","v":0.12659953703703708},0,{"$f":"IF(OR(J79=\"T\",K79=\"T\"),0,IF(O79=\"E\",2/Inputs!$D$253*F79,IF(O79=\"M\",2/Inputs!$D$256*SUM(F79:G79),IF(O79=\"H\",5/Inputs!$D$261*SUM(F79:H79),0))))","v":1.7531990740740742},4.4529976851851858,{"$f":"IF(OR($J79=\"T\",$K79=\"T\",F79=0,O79=\"M\",O79=\"H\"),0,IF(F79<Inputs!$D$251,1/Inputs!$D$251*F79,1))","v":1},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",G79=0,O79=\"E\",O79=\"H\"),0,IF(SUM(F79:G79)<Inputs!$D$254,1/Inputs!$D$254*SUM(F79:G79),1))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",H79=0,O79=\"E\",O79=\"M\"),0,IF(SUM(F79:H79)<Inputs!$D$258,1/Inputs!$D$258*SUM(F79:H79),1))","v":0},0,{"$f":"IF(OR($J79=\"T\",$K79=\"T\",F79=0),0,IF(AND(O79=\"E\",F79>Inputs!$D$253),(F79-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",G79=0),0,IF(AND(O79=\"M\",SUM(F79:G79)>Inputs!$D$256),(SUM(F79:G79)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",H79=0),0,IF(AND(O79=\"H\",SUM(F79:H79)>Inputs!$D$260),(SUM(F79:H79)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K79=\"T\",$J79=\"T\",O79=\"M\",O79=\"H\"),0,IF(F79<Inputs!$D$251,1/Inputs!$D$251*F79,IF(F79>Inputs!$D$253,1/Inputs!$D$253*F79,1)))","v":1},{"$f":"IF(OR($K79=\"T\",$J79=\"T\",O79=\"E\",O79=\"H\"),0,IF(SUM(F79:G79)<Inputs!$D$254,1/Inputs!$D$254*SUM(F79:G79),IF(SUM(F79:G79)>Inputs!$D$256,1/Inputs!$D$256*SUM(F79:G79),1)))","v":0},{"$f":"IF(OR($K79=\"T\",$J79=\"T\",O79=\"E\",O79=\"M\"),0,IF(SUM(F79:H79)<Inputs!$D$258,1/Inputs!$D$258*SUM(F79:H79),IF(SUM(F79:H79)>Inputs!$D$261,1/Inputs!$D$261*SUM(F79:H79),1)))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",F79=0,O79=\"M\",O79=\"H\"),0,1/Inputs!$D$253*F79)","v":0.87659953703703708},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",G79=0,O79=\"E\",O79=\"H\"),0,1/Inputs!$D$256*SUM(F79:G79))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",H79=0,O79=\"E\",O79=\"M\"),0,4/Inputs!$D$261*SUM(F79:H79))","v":0},2.8765995370370372,0,0,0,0,596568.09901174903,575436.23790995008,0,0,0,0,0,0,0,1172004.3369216991,0,0,1172004.3369216991,234400.86738433986,0,0,0,234400.86738433986,0,0,0,0,0,0,0,0,0,0,0,0,55707.893941473609,0,0,9403.4581097318951,5199.4034345375376,0,0,65111.352051205504,0,0,0,0,55707.893941473609,9403.4581097318951,0,63201.400357560306,{"$f":"0.05*($AF79+AK79+AP79+AT79+SUM(AU79:BD79))*175*Inputs!$D$228*(1+0.0765)","v":18779.805526901171},282514.66547261551,110011.32429612007,0,0,0,0,0,0,54084.270416774016,0,0,39124.104090708577,0,0,203219.69880360266,{"$f":"Inputs!$D$152*F79+Inputs!$D$153*G79+Inputs!$D$154*H79","v":84809.620270933185},{"$f":"Inputs!$D$155*I79","v":74245.911922587431},{"$f":"'Voc Ed'!L79","v":0},{"$f":"Inputs!$D$156*$I79","v":7424.5911922587438},{"$f":"Inputs!$D$157*$I79","v":29698.364769034975},{"$f":"Inputs!$D$158*$I79","v":9516.6825498296839},{"$f":"IF(Inputs!$D$100=1,0,Activities!R79)","v":6117.2166260833346},211812.38733072736,2103951.9559129844]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!U13","v":"0501011"},{"$f":"'School Reference Sheet'!V13","v":"White Elementary"},{"$f":"'School Reference Sheet'!W13","v":"K-8"},{"$f":"IF(M80=1,SUM(ADM!F80:J80),IF(N80=1,SUM(ADM!F80:L80),SUM(ADM!F80:K80,0)))","v":7.719333333333334},{"$f":"ADM!S80-'School Resources'!H80-'School Resources'!F80","v":2.9543333333333317},{"$f":"IF(SUM(ADM!N80:R80)=ADM!S80,SUM(ADM!N80:R80),IF(OR(SUM(ADM!F80:O80)=ADM!S80,SUM(ADM!G80:O80)=ADM!S80,SUM(ADM!H80:O80)=ADM!S80,SUM(ADM!I80:O80)=ADM!S80,SUM(ADM!J80:O80)=ADM!S80,SUM(ADM!K80:O80)=ADM!S80,SUM(ADM!L80:O80)=ADM!S80,SUM(ADM!M80:O80)=ADM!S80,SUM(ADM!N80:O80)=ADM!S80),0,SUM(ADM!O80:R80)))","v":0},{"$f":"SUM(ADM!$F80:$R80)","v":10.673666666666666},"F",{"$f":"IF(I80<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F80:J80)=0,SUM(ADM!O80:R80)=0,ADM!K80>0,ADM!N80>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M80:R80)=0,ADM!L80>0),1,0)","v":0},"M",{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!F80/Inputs!$D$80)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!G80/Inputs!$D$81)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!H80/Inputs!$D$82)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!I80/Inputs!$D$83)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!J80/Inputs!$D$84)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(M80=1,ADM!K80/Inputs!$D$95,ADM!K80/Inputs!$D$85))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(N80=1,ADM!L80/Inputs!$D$96,ADM!L80/Inputs!$D$86))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!M80/Inputs!$D$87)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!N80/Inputs!$D$88)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!O80/Inputs!$D$89)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!P80/Inputs!$D$90)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!Q80/Inputs!$D$91)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,ADM!R80/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N80:R80)=ADM!S80,SUM(X80:AB80),IF(OR(SUM(ADM!F80:O80)=ADM!S80,SUM(ADM!G80:O80)=ADM!S80,SUM(ADM!H80:O80)=ADM!S80,SUM(ADM!I80:O80)=ADM!S80,SUM(ADM!J80:O80)=ADM!S80,SUM(ADM!K80:O80)=ADM!S80,SUM(ADM!L80:O80)=ADM!S80,SUM(ADM!M80:O80)=ADM!S80,SUM(ADM!N80:O80)=ADM!S80),SUM(Z80:AB80),SUM(Y80:AB80)))","v":0},0,{"$f":"Inputs!$D$39*AC80","v":0},{"$f":"Inputs!$D$40*AD80","v":0},{"$f":"Inputs!$D$41*AE80","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'Voc Ed'!H80)","v":0},0,{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$72=1,$F80=0,Inputs!$D$74<=$AC80+$AG80),0,IF(AND($F80>0,$F80<=Inputs!$D$104,Inputs!$D$72=2),$F80/Inputs!$D$94-($AC80+$AG80),Inputs!$D$74-($AC80+$AG80)))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$72=1,$G80=0,Inputs!$D$75<=$AD80+$AH80),0,IF(Inputs!$D$72=2,IF(AND($G80>0,$G80<=Inputs!$D$104),$G80/Inputs!$D$94-($AD80+$AH80),Inputs!$D$75-($AD80+$AH80))))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$72=1,$H80=0,Inputs!$D$76<=$AE80+$AI80+AJ80),0,IF(Inputs!$D$72=2,IF(AND($H80>0,$H80<=Inputs!$D$104),$H80/Inputs!$D$94-($AE80+$AI80+$AJ80),Inputs!$D$76-($AE80+$AI80+$AJ80))))","v":0},{"$f":"IF(OR(J80=\"T\",K80=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O80=\"EM\",(AD80+AH80+AJ80)<Inputs!$D$75),Inputs!$D$75-(AD80+AH80+AJ80),IF(AND(O80=\"M\",(AD80+AH80+AJ80)<Inputs!$D$75),Inputs!$D$75-(AD80+AH80+AJ80),IF(AND(OR(O80=\"MH\",O80=\"H\",O80=\"EMH\"),(AD80+AE80+AH80+AI80+AJ80)<Inputs!$D$76),Inputs!$D$76-(AD80+AE80+AH80+AI80+AJ80),0)))),0))","v":0},0,{"$f":"IF($J80=\"T\",$I80/Inputs!$D$93,0)","v":0},{"$f":"IF(L80=1,(I80/7)*1.5,IF($J80=\"T\",0,IF(AND($K80=\"T\",($I80/Inputs!$D$94)>=1),$I80/Inputs!$D$94,IF(AND($K80=\"T\",($I80/Inputs!$D$94)<1),1,0))))","v":1.5248095238095236},{"$f":"'Small District Adjustment'!L80","v":0},1.5248095238095236,{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$234=0,O80=\"M\",O80=\"H\"), 0,(F80*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$234=0,O80=\"E\",O80=\"H\"), 0,(SUM(F80:G80)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",Inputs!$D$234=0,O80=\"E\",O80=\"M\"), 0,(SUM(F80:H80)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'At-Risk'!T80/100)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'At-Risk'!U80/100)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'At-Risk'!V80/100)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(AND(O80=\"E\", SUM(AX80:AZ80)<1/Inputs!$D$253*F80),1/Inputs!$D$253*F80-SUM(AX80:AZ80),IF(AND(O80=\"M\", SUM(AX80:AZ80)<1/Inputs!$D$256*SUM(F80:G80)),1/Inputs!$D$256* SUM(F80:G80)-SUM(AX80:AZ80),IF(AND(O80=\"H\",SUM(AX80:AZ80)<1/Inputs!$D$260*SUM(F80:H80)),1/Inputs!$D$260*SUM(F80:H80)-SUM(AX80:AZ80),0))))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'At-Risk'!AJ80/100)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F80:$R80)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F80:$K80)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J80:$K80)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L80:$N80)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O80:$R80)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F80:$R80)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F80:$K80)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J80:$K80)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L80:$N80)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O80:$R80)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",F80=0,Inputs!$D$247=0,O80=\"M\",O80=\"H\"),0,1/Inputs!$D$253*F80)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",G80=0,Inputs!$D$247=0,O80=\"H\",O80=\"E\"),0,IF(SUM(F80:G80)<Inputs!$D$254,1/Inputs!$D$254*SUM(F80:G80),IF(SUM(F80:G80)>Inputs!$D$257,1/Inputs!$D$257*SUM(F80:G80),1)))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",H80=0,Inputs!$D$247=0,O80=\"E\",O80=\"M\"),0,IF(SUM(F80:H80)<Inputs!$D$258,1/Inputs!$D$258*SUM(F80:H80),IF(SUM(F80:H80)>Inputs!$D$261,1/Inputs!$D$261*SUM(F80:H80),1)))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",G80=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G80)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",H80=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H80)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,'At-Risk'!S80/100)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\"),0,IF(AND(O80=\"E\",'At-Risk'!S80/100<1/Inputs!$D$253*F80),1/Inputs!$D$253*F80-'At-Risk'!S80/100,IF(AND(O80=\"M\",'At-Risk'!S80/100<1/Inputs!$D$256*SUM(F80:G80)),1/Inputs!$D$256* SUM(F80:G80)-'At-Risk'!S80/100,IF(AND(O80=\"H\",'At-Risk'!S80/100<1/Inputs!$D$260*SUM(F80:H80)),1/Inputs!$D$260*SUM(F80:H80)-'At-Risk'!S80/100,0))))","v":0},0,{"$f":"IF(OR(J80=\"T\",K80=\"T\"),0,IF(O80=\"E\",2/Inputs!$D$253*F80,IF(O80=\"M\",2/Inputs!$D$256*SUM(F80:G80),IF(O80=\"H\",5/Inputs!$D$261*SUM(F80:H80),0))))","v":0},0,{"$f":"IF(OR($J80=\"T\",$K80=\"T\",F80=0,O80=\"M\",O80=\"H\"),0,IF(F80<Inputs!$D$251,1/Inputs!$D$251*F80,1))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",G80=0,O80=\"E\",O80=\"H\"),0,IF(SUM(F80:G80)<Inputs!$D$254,1/Inputs!$D$254*SUM(F80:G80),1))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",H80=0,O80=\"E\",O80=\"M\"),0,IF(SUM(F80:H80)<Inputs!$D$258,1/Inputs!$D$258*SUM(F80:H80),1))","v":0},1,{"$f":"IF(OR($J80=\"T\",$K80=\"T\",F80=0),0,IF(AND(O80=\"E\",F80>Inputs!$D$253),(F80-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",G80=0),0,IF(AND(O80=\"M\",SUM(F80:G80)>Inputs!$D$256),(SUM(F80:G80)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",H80=0),0,IF(AND(O80=\"H\",SUM(F80:H80)>Inputs!$D$260),(SUM(F80:H80)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K80=\"T\",$J80=\"T\",O80=\"M\",O80=\"H\"),0,IF(F80<Inputs!$D$251,1/Inputs!$D$251*F80,IF(F80>Inputs!$D$253,1/Inputs!$D$253*F80,1)))","v":0},{"$f":"IF(OR($K80=\"T\",$J80=\"T\",O80=\"E\",O80=\"H\"),0,IF(SUM(F80:G80)<Inputs!$D$254,1/Inputs!$D$254*SUM(F80:G80),IF(SUM(F80:G80)>Inputs!$D$256,1/Inputs!$D$256*SUM(F80:G80),1)))","v":0},{"$f":"IF(OR($K80=\"T\",$J80=\"T\",O80=\"E\",O80=\"M\"),0,IF(SUM(F80:H80)<Inputs!$D$258,1/Inputs!$D$258*SUM(F80:H80),IF(SUM(F80:H80)>Inputs!$D$261,1/Inputs!$D$261*SUM(F80:H80),1)))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",F80=0,O80=\"M\",O80=\"H\"),0,1/Inputs!$D$253*F80)","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",G80=0,O80=\"E\",O80=\"H\"),0,1/Inputs!$D$256*SUM(F80:G80))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",H80=0,O80=\"E\",O80=\"M\"),0,4/Inputs!$D$261*SUM(F80:H80))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113258.56964443976,0,113258.56964443976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF80+AK80+AP80+AT80+SUM(AU80:BD80))*175*Inputs!$D$228*(1+0.0765)","v":1440.340573333734},1440.340573333734,0,0,0,93650.895390618389,0,0,0,0,0,0,0,0,0,93650.895390618389,{"$f":"Inputs!$D$152*F80+Inputs!$D$153*G80+Inputs!$D$154*H80","v":3585.6263427115391},{"$f":"Inputs!$D$155*I80","v":3139.0082490383606},{"$f":"'Voc Ed'!L80","v":0},{"$f":"Inputs!$D$156*$I80","v":313.90082490383605},{"$f":"Inputs!$D$157*$I80","v":1255.6032996153442},{"$f":"Inputs!$D$158*$I80","v":402.35137873371195},{"$f":"IF(Inputs!$D$100=1,0,Activities!R80)","v":1776.1055821242219},10472.595677127016,218822.40128551889]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!X13","v":"0501013"},{"$f":"'School Reference Sheet'!Y13","v":"Douglas Intermediate School"},{"$f":"'School Reference Sheet'!Z13","v":"2-3"},{"$f":"IF(M81=1,SUM(ADM!F81:J81),IF(N81=1,SUM(ADM!F81:L81),SUM(ADM!F81:K81,0)))","v":269.42200000000003},{"$f":"ADM!S81-'School Resources'!H81-'School Resources'!F81","v":0},{"$f":"IF(SUM(ADM!N81:R81)=ADM!S81,SUM(ADM!N81:R81),IF(OR(SUM(ADM!F81:O81)=ADM!S81,SUM(ADM!G81:O81)=ADM!S81,SUM(ADM!H81:O81)=ADM!S81,SUM(ADM!I81:O81)=ADM!S81,SUM(ADM!J81:O81)=ADM!S81,SUM(ADM!K81:O81)=ADM!S81,SUM(ADM!L81:O81)=ADM!S81,SUM(ADM!M81:O81)=ADM!S81,SUM(ADM!N81:O81)=ADM!S81),0,SUM(ADM!O81:R81)))","v":0},{"$f":"SUM(ADM!$F81:$R81)","v":269.42200000000003},"F",{"$f":"IF(I81<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F81:J81)=0,SUM(ADM!O81:R81)=0,ADM!K81>0,ADM!N81>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M81:R81)=0,ADM!L81>0),1,0)","v":0},{"$f":"IF(H81>0,\"H\",IF(G81>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!F81/Inputs!$D$80)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!G81/Inputs!$D$81)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!H81/Inputs!$D$82)","v":8.3456875000000004},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!I81/Inputs!$D$83)","v":8.4931874999999994},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!J81/Inputs!$D$84)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(M81=1,ADM!K81/Inputs!$D$95,ADM!K81/Inputs!$D$85))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(N81=1,ADM!L81/Inputs!$D$96,ADM!L81/Inputs!$D$86))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!M81/Inputs!$D$87)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!N81/Inputs!$D$88)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!O81/Inputs!$D$89)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!P81/Inputs!$D$90)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!Q81/Inputs!$D$91)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,ADM!R81/Inputs!$D$92)","v":0},{"$f":"IF(M81=1,SUM(P81:T81),IF(N81=1,SUM(P81:V81),SUM(P81:U81)))","v":16.838875000000002},{"$f":"SUM(P81:AB81)-AC81-AE81","v":0},{"$f":"IF(SUM(ADM!N81:R81)=ADM!S81,SUM(X81:AB81),IF(OR(SUM(ADM!F81:O81)=ADM!S81,SUM(ADM!G81:O81)=ADM!S81,SUM(ADM!H81:O81)=ADM!S81,SUM(ADM!I81:O81)=ADM!S81,SUM(ADM!J81:O81)=ADM!S81,SUM(ADM!K81:O81)=ADM!S81,SUM(ADM!L81:O81)=ADM!S81,SUM(ADM!M81:O81)=ADM!S81,SUM(ADM!N81:O81)=ADM!S81),SUM(Z81:AB81),SUM(Y81:AB81)))","v":0},{"$f":"SUM(P81:AB81)","v":16.838875000000002},{"$f":"Inputs!$D$39*AC81","v":3.3677750000000004},{"$f":"Inputs!$D$40*AD81","v":0},{"$f":"Inputs!$D$41*AE81","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'Voc Ed'!H81)","v":0},{"$f":"SUM(AG81:AJ81)","v":3.3677750000000004},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$72=1,$F81=0,Inputs!$D$74<=$AC81+$AG81),0,IF(AND($F81>0,$F81<=Inputs!$D$104,Inputs!$D$72=2),$F81/Inputs!$D$94-($AC81+$AG81),Inputs!$D$74-($AC81+$AG81)))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$72=1,$G81=0,Inputs!$D$75<=$AD81+$AH81),0,IF(Inputs!$D$72=2,IF(AND($G81>0,$G81<=Inputs!$D$104),$G81/Inputs!$D$94-($AD81+$AH81),Inputs!$D$75-($AD81+$AH81))))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$72=1,$H81=0,Inputs!$D$76<=$AE81+$AI81+AJ81),0,IF(Inputs!$D$72=2,IF(AND($H81>0,$H81<=Inputs!$D$104),$H81/Inputs!$D$94-($AE81+$AI81+$AJ81),Inputs!$D$76-($AE81+$AI81+$AJ81))))","v":0},{"$f":"IF(OR(J81=\"T\",K81=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O81=\"EM\",(AD81+AH81+AJ81)<Inputs!$D$75),Inputs!$D$75-(AD81+AH81+AJ81),IF(AND(O81=\"M\",(AD81+AH81+AJ81)<Inputs!$D$75),Inputs!$D$75-(AD81+AH81+AJ81),IF(AND(OR(O81=\"MH\",O81=\"H\",O81=\"EMH\"),(AD81+AE81+AH81+AI81+AJ81)<Inputs!$D$76),Inputs!$D$76-(AD81+AE81+AH81+AI81+AJ81),0)))),0))","v":0},{"$f":"SUM(AL81:AO81)","v":0},{"$f":"IF($J81=\"T\",$I81/Inputs!$D$93,0)","v":0},{"$f":"IF(L81=1,(I81/7)*1.5,IF($J81=\"T\",0,IF(AND($K81=\"T\",($I81/Inputs!$D$94)>=1),$I81/Inputs!$D$94,IF(AND($K81=\"T\",($I81/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L81","v":0},{"$f":"SUM(AQ81:AR81)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$234=0,O81=\"M\",O81=\"H\"), 0,(F81*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$234=0,O81=\"E\",O81=\"H\"), 0,(SUM(F81:G81)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",Inputs!$D$234=0,O81=\"E\",O81=\"M\"), 0,(SUM(F81:H81)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'At-Risk'!T81/100)","v":0.86},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'At-Risk'!U81/100)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'At-Risk'!V81/100)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(AND(O81=\"E\", SUM(AX81:AZ81)<1/Inputs!$D$253*F81),1/Inputs!$D$253*F81-SUM(AX81:AZ81),IF(AND(O81=\"M\", SUM(AX81:AZ81)<1/Inputs!$D$256*SUM(F81:G81)),1/Inputs!$D$256* SUM(F81:G81)-SUM(AX81:AZ81),IF(AND(O81=\"H\",SUM(AX81:AZ81)<1/Inputs!$D$260*SUM(F81:H81)),1/Inputs!$D$260*SUM(F81:H81)-SUM(AX81:AZ81),0))))","v":7.5493055555555633E-2},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'At-Risk'!AJ81/100)","v":0.18},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F81:$R81)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F81:$K81)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J81:$K81)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L81:$N81)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O81:$R81)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F81:$R81)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F81:$K81)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J81:$K81)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L81:$N81)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O81:$R81)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",F81=0,Inputs!$D$247=0,O81=\"M\",O81=\"H\"),0,1/Inputs!$D$253*F81)","v":0.93549305555555562},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",G81=0,Inputs!$D$247=0,O81=\"H\",O81=\"E\"),0,IF(SUM(F81:G81)<Inputs!$D$254,1/Inputs!$D$254*SUM(F81:G81),IF(SUM(F81:G81)>Inputs!$D$257,1/Inputs!$D$257*SUM(F81:G81),1)))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",H81=0,Inputs!$D$247=0,O81=\"E\",O81=\"M\"),0,IF(SUM(F81:H81)<Inputs!$D$258,1/Inputs!$D$258*SUM(F81:H81),IF(SUM(F81:H81)>Inputs!$D$261,1/Inputs!$D$261*SUM(F81:H81),1)))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",G81=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G81)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",H81=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H81)","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,'At-Risk'!S81/100)","v":0.86},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,IF(AND(O81=\"E\",'At-Risk'!S81/100<1/Inputs!$D$253*F81),1/Inputs!$D$253*F81-'At-Risk'!S81/100,IF(AND(O81=\"M\",'At-Risk'!S81/100<1/Inputs!$D$256*SUM(F81:G81)),1/Inputs!$D$256* SUM(F81:G81)-'At-Risk'!S81/100,IF(AND(O81=\"H\",'At-Risk'!S81/100<1/Inputs!$D$260*SUM(F81:H81)),1/Inputs!$D$260*SUM(F81:H81)-'At-Risk'!S81/100,0))))","v":7.5493055555555633E-2},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,SUM(G81:H81)/250)","v":0},{"$f":"IF(OR(J81=\"T\",K81=\"T\"),0,IF(O81=\"E\",2/Inputs!$D$253*F81,IF(O81=\"M\",2/Inputs!$D$256*SUM(F81:G81),IF(O81=\"H\",5/Inputs!$D$261*SUM(F81:H81),0))))","v":1.8709861111111112},{"$f":"SUM(AU81:BM81)","v":4.857465277777778},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",F81=0,O81=\"M\",O81=\"H\"),0,IF(F81<Inputs!$D$251,1/Inputs!$D$251*F81,1))","v":1},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",G81=0,O81=\"E\",O81=\"H\"),0,IF(SUM(F81:G81)<Inputs!$D$254,1/Inputs!$D$254*SUM(F81:G81),1))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",H81=0,O81=\"E\",O81=\"M\"),0,IF(SUM(F81:H81)<Inputs!$D$258,1/Inputs!$D$258*SUM(F81:H81),1))","v":0},0,{"$f":"IF(OR($J81=\"T\",$K81=\"T\",F81=0),0,IF(AND(O81=\"E\",F81>Inputs!$D$253),(F81-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",G81=0),0,IF(AND(O81=\"M\",SUM(F81:G81)>Inputs!$D$256),(SUM(F81:G81)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",H81=0),0,IF(AND(O81=\"H\",SUM(F81:H81)>Inputs!$D$260),(SUM(F81:H81)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K81=\"T\",$J81=\"T\",O81=\"M\",O81=\"H\"),0,IF(F81<Inputs!$D$251,1/Inputs!$D$251*F81,IF(F81>Inputs!$D$253,1/Inputs!$D$253*F81,1)))","v":1},{"$f":"IF(OR($K81=\"T\",$J81=\"T\",O81=\"E\",O81=\"H\"),0,IF(SUM(F81:G81)<Inputs!$D$254,1/Inputs!$D$254*SUM(F81:G81),IF(SUM(F81:G81)>Inputs!$D$256,1/Inputs!$D$256*SUM(F81:G81),1)))","v":0},{"$f":"IF(OR($K81=\"T\",$J81=\"T\",O81=\"E\",O81=\"M\"),0,IF(SUM(F81:H81)<Inputs!$D$258,1/Inputs!$D$258*SUM(F81:H81),IF(SUM(F81:H81)>Inputs!$D$261,1/Inputs!$D$261*SUM(F81:H81),1)))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",F81=0,O81=\"M\",O81=\"H\"),0,1/Inputs!$D$253*F81)","v":0.93549305555555562},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",G81=0,O81=\"E\",O81=\"H\"),0,1/Inputs!$D$256*SUM(F81:G81))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",H81=0,O81=\"E\",O81=\"M\"),0,4/Inputs!$D$261*SUM(F81:H81))","v":0},{"$f":"SUM(BO81:CA81)","v":2.9354930555555558},{"$f":"P81*(VLOOKUP($A81,Salaries,35))","v":0},0,619894.23215824272,630850.11796673248,0,0,0,0,0,0,0,0,0,1250744.3501249754,0,0,{"$f":"SUM(CP81:CR81)","v":1250744.3501249754},{"$f":"AG81*(VLOOKUP($A81,Salaries,35))","v":250148.87002499506},{"$f":"AH81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AI81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AJ81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"SUM(CT81:CW81)","v":250148.87002499506},{"$f":"AL81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AM81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AN81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AO81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"SUM(CY81:DB81)","v":0},{"$f":"AQ81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AR81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"AS81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"SUM(DD81:DF81)","v":0},{"$f":"AU81*(VLOOKUP($A81,Salaries,35))","v":0},0,0,63878.385052889738,0,0,5607.4121762755576,13369.894545953666,0,0,69485.797229165299,0,0,{"$f":"BH81*(VLOOKUP($A81,Salaries,41))","v":0},{"$f":"BI81*(VLOOKUP($A81,Salaries,41))","v":0},{"$f":"BJ81*(VLOOKUP($A81,Salaries,35))","v":63878.385052889738},{"$f":"BK81*(VLOOKUP($A81,Salaries,35))","v":5607.4121762755576},{"$f":"BL81*(VLOOKUP($A81,Salaries,35))","v":0},{"$f":"BM81*(VLOOKUP($A81,Salaries,62))","v":67447.527220615011},{"$f":"0.05*($AF81+AK81+AP81+AT81+SUM(AU81:BD81))*175*Inputs!$D$228*(1+0.0765)","v":20140.973199469052},{"$f":"SUM(DH81:EA81)","v":309415.78665353358},{"$f":"BO81*(VLOOKUP($A81,Salaries,19))","v":110011.32429612007},{"$f":"BP81*(VLOOKUP($A81,Salaries,19))","v":0},{"$f":"BQ81*(VLOOKUP($A81,Salaries,19))","v":0},{"$f":"BR81*(VLOOKUP($A81,Salaries,26))","v":0},{"$f":"BS81*(VLOOKUP($A81,Salaries,26))","v":0},{"$f":"BT81*(VLOOKUP($A81,Salaries,26))","v":0},{"$f":"BU81*(VLOOKUP($A81,Salaries,26))","v":0},{"$f":"BV81*(VLOOKUP($A81,Salaries,51))","v":54084.270416774016},{"$f":"BW81*(VLOOKUP($A81,Salaries,51))","v":0},{"$f":"BX81*(VLOOKUP($A81,Salaries,51))","v":0},{"$f":"BY81*(VLOOKUP($A81,Salaries,56))","v":41752.620364598915},{"$f":"BZ81*(VLOOKUP($A81,Salaries,56))","v":0},{"$f":"CA81*(VLOOKUP($A81,Salaries,56))","v":0},{"$f":"SUM(EC81:EO81)","v":205848.21507749299},{"$f":"Inputs!$D$152*F81+Inputs!$D$153*G81+Inputs!$D$154*H81","v":90507.475141878313},{"$f":"Inputs!$D$155*I81","v":79234.053946386441},{"$f":"'Voc Ed'!L81","v":0},{"$f":"Inputs!$D$156*$I81","v":7923.4053946386439},{"$f":"Inputs!$D$157*$I81","v":31693.621578554576},{"$f":"Inputs!$D$158*$I81","v":10156.051949769917},{"$f":"IF(Inputs!$D$100=1,0,Activities!R81)","v":6528.1960932500015},{"$f":"SUM(EQ81:EW81)","v":226042.80410447789},{"$f":"CS81+CX81+DC81+DG81+EB81+EP81+EX81","v":2242200.0259854752}]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!AA13","v":"0501050"},{"$f":"'School Reference Sheet'!AB13","v":"Douglas Middle School"},{"$f":"'School Reference Sheet'!AC13","v":"6-8"},{"$f":"IF(M82=1,SUM(ADM!F82:J82),IF(N82=1,SUM(ADM!F82:L82),SUM(ADM!F82:K82,0)))","v":0},{"$f":"ADM!S82-'School Resources'!H82-'School Resources'!F82","v":371.21366666666665},{"$f":"IF(SUM(ADM!N82:R82)=ADM!S82,SUM(ADM!N82:R82),IF(OR(SUM(ADM!F82:O82)=ADM!S82,SUM(ADM!G82:O82)=ADM!S82,SUM(ADM!H82:O82)=ADM!S82,SUM(ADM!I82:O82)=ADM!S82,SUM(ADM!J82:O82)=ADM!S82,SUM(ADM!K82:O82)=ADM!S82,SUM(ADM!L82:O82)=ADM!S82,SUM(ADM!M82:O82)=ADM!S82,SUM(ADM!N82:O82)=ADM!S82),0,SUM(ADM!O82:R82)))","v":0},{"$f":"SUM(ADM!$F82:$R82)","v":371.21366666666665},"F",{"$f":"IF(I82<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F82:J82)=0,SUM(ADM!O82:R82)=0,ADM!K82>0,ADM!N82>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M82:R82)=0,ADM!L82>0),1,0)","v":0},"M",{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!F82/Inputs!$D$80)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!G82/Inputs!$D$81)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!H82/Inputs!$D$82)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!I82/Inputs!$D$83)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!J82/Inputs!$D$84)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(M82=1,ADM!K82/Inputs!$D$95,ADM!K82/Inputs!$D$85))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(N82=1,ADM!L82/Inputs!$D$96,ADM!L82/Inputs!$D$86))","v":5.8856190476190475},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!M82/Inputs!$D$87)","v":5.8746507936507939},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!N82/Inputs!$D$88)","v":5.9165714285714284},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!O82/Inputs!$D$89)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!P82/Inputs!$D$90)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!Q82/Inputs!$D$91)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,ADM!R82/Inputs!$D$92)","v":0},0,17.676841269841269,{"$f":"IF(SUM(ADM!N82:R82)=ADM!S82,SUM(X82:AB82),IF(OR(SUM(ADM!F82:O82)=ADM!S82,SUM(ADM!G82:O82)=ADM!S82,SUM(ADM!H82:O82)=ADM!S82,SUM(ADM!I82:O82)=ADM!S82,SUM(ADM!J82:O82)=ADM!S82,SUM(ADM!K82:O82)=ADM!S82,SUM(ADM!L82:O82)=ADM!S82,SUM(ADM!M82:O82)=ADM!S82,SUM(ADM!N82:O82)=ADM!S82),SUM(Z82:AB82),SUM(Y82:AB82)))","v":0},17.676841269841269,{"$f":"Inputs!$D$39*AC82","v":0},{"$f":"Inputs!$D$40*AD82","v":5.8333576190476188},{"$f":"Inputs!$D$41*AE82","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'Voc Ed'!H82)","v":0},5.8333576190476188,{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$72=1,$F82=0,Inputs!$D$74<=$AC82+$AG82),0,IF(AND($F82>0,$F82<=Inputs!$D$104,Inputs!$D$72=2),$F82/Inputs!$D$94-($AC82+$AG82),Inputs!$D$74-($AC82+$AG82)))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$72=1,$G82=0,Inputs!$D$75<=$AD82+$AH82),0,IF(Inputs!$D$72=2,IF(AND($G82>0,$G82<=Inputs!$D$104),$G82/Inputs!$D$94-($AD82+$AH82),Inputs!$D$75-($AD82+$AH82))))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$72=1,$H82=0,Inputs!$D$76<=$AE82+$AI82+AJ82),0,IF(Inputs!$D$72=2,IF(AND($H82>0,$H82<=Inputs!$D$104),$H82/Inputs!$D$94-($AE82+$AI82+$AJ82),Inputs!$D$76-($AE82+$AI82+$AJ82))))","v":0},{"$f":"IF(OR(J82=\"T\",K82=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O82=\"EM\",(AD82+AH82+AJ82)<Inputs!$D$75),Inputs!$D$75-(AD82+AH82+AJ82),IF(AND(O82=\"M\",(AD82+AH82+AJ82)<Inputs!$D$75),Inputs!$D$75-(AD82+AH82+AJ82),IF(AND(OR(O82=\"MH\",O82=\"H\",O82=\"EMH\"),(AD82+AE82+AH82+AI82+AJ82)<Inputs!$D$76),Inputs!$D$76-(AD82+AE82+AH82+AI82+AJ82),0)))),0))","v":0},0,{"$f":"IF($J82=\"T\",$I82/Inputs!$D$93,0)","v":0},{"$f":"IF(L82=1,(I82/7)*1.5,IF($J82=\"T\",0,IF(AND($K82=\"T\",($I82/Inputs!$D$94)>=1),$I82/Inputs!$D$94,IF(AND($K82=\"T\",($I82/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L82","v":0},0,{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$234=0,O82=\"M\",O82=\"H\"), 0,(F82*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$234=0,O82=\"E\",O82=\"H\"), 0,(SUM(F82:G82)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",Inputs!$D$234=0,O82=\"E\",O82=\"M\"), 0,(SUM(F82:H82)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'At-Risk'!T82/100)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'At-Risk'!U82/100)","v":0.9},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'At-Risk'!V82/100)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(AND(O82=\"E\", SUM(AX82:AZ82)<1/Inputs!$D$253*F82),1/Inputs!$D$253*F82-SUM(AX82:AZ82),IF(AND(O82=\"M\", SUM(AX82:AZ82)<1/Inputs!$D$256*SUM(F82:G82)),1/Inputs!$D$256* SUM(F82:G82)-SUM(AX82:AZ82),IF(AND(O82=\"H\",SUM(AX82:AZ82)<1/Inputs!$D$260*SUM(F82:H82)),1/Inputs!$D$260*SUM(F82:H82)-SUM(AX82:AZ82),0))))","v":0.27845608465608451},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'At-Risk'!AJ82/100)","v":0.09},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F82:$R82)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F82:$K82)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J82:$K82)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L82:$N82)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O82:$R82)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F82:$R82)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F82:$K82)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J82:$K82)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L82:$N82)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O82:$R82)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",F82=0,Inputs!$D$247=0,O82=\"M\",O82=\"H\"),0,1/Inputs!$D$253*F82)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",G82=0,Inputs!$D$247=0,O82=\"H\",O82=\"E\"),0,IF(SUM(F82:G82)<Inputs!$D$254,1/Inputs!$D$254*SUM(F82:G82),IF(SUM(F82:G82)>Inputs!$D$257,1/Inputs!$D$257*SUM(F82:G82),1)))","v":1},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",H82=0,Inputs!$D$247=0,O82=\"E\",O82=\"M\"),0,IF(SUM(F82:H82)<Inputs!$D$258,1/Inputs!$D$258*SUM(F82:H82),IF(SUM(F82:H82)>Inputs!$D$261,1/Inputs!$D$261*SUM(F82:H82),1)))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",G82=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G82)","v":1.1784560846560845},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",H82=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H82)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,'At-Risk'!S82/100)","v":0.9},{"$f":"IF(OR($J82=\"T\",$K82=\"T\"),0,IF(AND(O82=\"E\",'At-Risk'!S82/100<1/Inputs!$D$253*F82),1/Inputs!$D$253*F82-'At-Risk'!S82/100,IF(AND(O82=\"M\",'At-Risk'!S82/100<1/Inputs!$D$256*SUM(F82:G82)),1/Inputs!$D$256* SUM(F82:G82)-'At-Risk'!S82/100,IF(AND(O82=\"H\",'At-Risk'!S82/100<1/Inputs!$D$260*SUM(F82:H82)),1/Inputs!$D$260*SUM(F82:H82)-'At-Risk'!S82/100,0))))","v":0.27845608465608451},1.4848546666666667,{"$f":"IF(OR(J82=\"T\",K82=\"T\"),0,IF(O82=\"E\",2/Inputs!$D$253*F82,IF(O82=\"M\",2/Inputs!$D$256*SUM(F82:G82),IF(O82=\"H\",5/Inputs!$D$261*SUM(F82:H82),0))))","v":2.3569121693121691},8.4671350899470887,{"$f":"IF(OR($J82=\"T\",$K82=\"T\",F82=0,O82=\"M\",O82=\"H\"),0,IF(F82<Inputs!$D$251,1/Inputs!$D$251*F82,1))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",G82=0,O82=\"E\",O82=\"H\"),0,IF(SUM(F82:G82)<Inputs!$D$254,1/Inputs!$D$254*SUM(F82:G82),1))","v":1},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",H82=0,O82=\"E\",O82=\"M\"),0,IF(SUM(F82:H82)<Inputs!$D$258,1/Inputs!$D$258*SUM(F82:H82),1))","v":0},0,{"$f":"IF(OR($J82=\"T\",$K82=\"T\",F82=0),0,IF(AND(O82=\"E\",F82>Inputs!$D$253),(F82-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",G82=0),0,IF(AND(O82=\"M\",SUM(F82:G82)>Inputs!$D$256),(SUM(F82:G82)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.17845608465608462},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",H82=0),0,IF(AND(O82=\"H\",SUM(F82:H82)>Inputs!$D$260),(SUM(F82:H82)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K82=\"T\",$J82=\"T\",O82=\"M\",O82=\"H\"),0,IF(F82<Inputs!$D$251,1/Inputs!$D$251*F82,IF(F82>Inputs!$D$253,1/Inputs!$D$253*F82,1)))","v":0},{"$f":"IF(OR($K82=\"T\",$J82=\"T\",O82=\"E\",O82=\"H\"),0,IF(SUM(F82:G82)<Inputs!$D$254,1/Inputs!$D$254*SUM(F82:G82),IF(SUM(F82:G82)>Inputs!$D$256,1/Inputs!$D$256*SUM(F82:G82),1)))","v":1.1784560846560845},{"$f":"IF(OR($K82=\"T\",$J82=\"T\",O82=\"E\",O82=\"M\"),0,IF(SUM(F82:H82)<Inputs!$D$258,1/Inputs!$D$258*SUM(F82:H82),IF(SUM(F82:H82)>Inputs!$D$261,1/Inputs!$D$261*SUM(F82:H82),1)))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",F82=0,O82=\"M\",O82=\"H\"),0,1/Inputs!$D$253*F82)","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",G82=0,O82=\"E\",O82=\"H\"),0,1/Inputs!$D$256*SUM(F82:G82))","v":1.1784560846560845},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",H82=0,O82=\"E\",O82=\"M\"),0,4/Inputs!$D$261*SUM(F82:H82))","v":0},3.5353682539682536,0,0,0,0,0,0,437167.25557957176,436352.56447452289,439466.31152001349,0,0,0,0,0,1312986.131574108,0,1312986.131574108,0,433285.42341945571,0,0,433285.42341945571,0,0,0,0,0,0,0,0,0,0,0,0,0,66849.472729768328,0,20682.936041838871,6684.9472729768331,0,0,0,74277.191921964812,0,87328.400150984424,0,66849.472729768328,20682.936041838871,110290.83505222508,84964.766308113307,{"$f":"0.05*($AF82+AK82+AP82+AT82+SUM(AU82:BD82))*175*Inputs!$D$228*(1+0.0765)","v":23406.006818391852},562016.96506787068,0,110011.32429612007,0,0,0,16712.572115946321,0,0,63735.93755683241,0,0,52596.466886413044,0,243056.30085531186,{"$f":"Inputs!$D$152*F82+Inputs!$D$153*G82+Inputs!$D$154*H82","v":124702.55475855287},{"$f":"Inputs!$D$155*I82","v":109169.86619616281},{"$f":"'Voc Ed'!L82","v":0},{"$f":"Inputs!$D$156*$I82","v":10916.98661961628},{"$f":"Inputs!$D$157*$I82","v":43667.946478465121},{"$f":"Inputs!$D$158*$I82","v":13993.160481071476},{"$f":"IF(Inputs!$D$100=1,0,Activities!R82)","v":109941.64029813795},412392.15483200649,2963736.9757487527]
["0501000","Converse #1",{"$f":"'School Reference Sheet'!AD13","v":"0501055"},{"$f":"'School Reference Sheet'!AE13","v":"Douglas High School"},{"$f":"'School Reference Sheet'!AF13","v":"9-12"},{"$f":"IF(M83=1,SUM(ADM!F83:J83),IF(N83=1,SUM(ADM!F83:L83),SUM(ADM!F83:K83,0)))","v":0},{"$f":"ADM!S83-'School Resources'!H83-'School Resources'!F83","v":0},{"$f":"IF(SUM(ADM!N83:R83)=ADM!S83,SUM(ADM!N83:R83),IF(OR(SUM(ADM!F83:O83)=ADM!S83,SUM(ADM!G83:O83)=ADM!S83,SUM(ADM!H83:O83)=ADM!S83,SUM(ADM!I83:O83)=ADM!S83,SUM(ADM!J83:O83)=ADM!S83,SUM(ADM!K83:O83)=ADM!S83,SUM(ADM!L83:O83)=ADM!S83,SUM(ADM!M83:O83)=ADM!S83,SUM(ADM!N83:O83)=ADM!S83),0,SUM(ADM!O83:R83)))","v":522.2940000000001},{"$f":"SUM(ADM!$F83:$R83)","v":522.2940000000001},"F",{"$f":"IF(I83<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F83:J83)=0,SUM(ADM!O83:R83)=0,ADM!K83>0,ADM!N83>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M83:R83)=0,ADM!L83>0),1,0)","v":0},"H",{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!F83/Inputs!$D$80)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!G83/Inputs!$D$81)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!H83/Inputs!$D$82)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!I83/Inputs!$D$83)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!J83/Inputs!$D$84)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(M83=1,ADM!K83/Inputs!$D$95,ADM!K83/Inputs!$D$85))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(N83=1,ADM!L83/Inputs!$D$96,ADM!L83/Inputs!$D$86))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!M83/Inputs!$D$87)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!N83/Inputs!$D$88)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!O83/Inputs!$D$89)","v":6.7207142857142852},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!P83/Inputs!$D$90)","v":6.0470952380952383},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!Q83/Inputs!$D$91)","v":6.1689047619047619},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,ADM!R83/Inputs!$D$92)","v":5.9344285714285716},0,0,{"$f":"IF(SUM(ADM!N83:R83)=ADM!S83,SUM(X83:AB83),IF(OR(SUM(ADM!F83:O83)=ADM!S83,SUM(ADM!G83:O83)=ADM!S83,SUM(ADM!H83:O83)=ADM!S83,SUM(ADM!I83:O83)=ADM!S83,SUM(ADM!J83:O83)=ADM!S83,SUM(ADM!K83:O83)=ADM!S83,SUM(ADM!L83:O83)=ADM!S83,SUM(ADM!M83:O83)=ADM!S83,SUM(ADM!N83:O83)=ADM!S83),SUM(Z83:AB83),SUM(Y83:AB83)))","v":24.871142857142857},24.871142857142857,{"$f":"Inputs!$D$39*AC83","v":0},{"$f":"Inputs!$D$40*AD83","v":0},{"$f":"Inputs!$D$41*AE83","v":8.2074771428571438},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'Voc Ed'!H83)","v":0.82525714285714269},9.0327342857142874,{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$72=1,$F83=0,Inputs!$D$74<=$AC83+$AG83),0,IF(AND($F83>0,$F83<=Inputs!$D$104,Inputs!$D$72=2),$F83/Inputs!$D$94-($AC83+$AG83),Inputs!$D$74-($AC83+$AG83)))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$72=1,$G83=0,Inputs!$D$75<=$AD83+$AH83),0,IF(Inputs!$D$72=2,IF(AND($G83>0,$G83<=Inputs!$D$104),$G83/Inputs!$D$94-($AD83+$AH83),Inputs!$D$75-($AD83+$AH83))))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$72=1,$H83=0,Inputs!$D$76<=$AE83+$AI83+AJ83),0,IF(Inputs!$D$72=2,IF(AND($H83>0,$H83<=Inputs!$D$104),$H83/Inputs!$D$94-($AE83+$AI83+$AJ83),Inputs!$D$76-($AE83+$AI83+$AJ83))))","v":0},{"$f":"IF(OR(J83=\"T\",K83=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O83=\"EM\",(AD83+AH83+AJ83)<Inputs!$D$75),Inputs!$D$75-(AD83+AH83+AJ83),IF(AND(O83=\"M\",(AD83+AH83+AJ83)<Inputs!$D$75),Inputs!$D$75-(AD83+AH83+AJ83),IF(AND(OR(O83=\"MH\",O83=\"H\",O83=\"EMH\"),(AD83+AE83+AH83+AI83+AJ83)<Inputs!$D$76),Inputs!$D$76-(AD83+AE83+AH83+AI83+AJ83),0)))),0))","v":0},0,{"$f":"IF($J83=\"T\",$I83/Inputs!$D$93,0)","v":0},{"$f":"IF(L83=1,(I83/7)*1.5,IF($J83=\"T\",0,IF(AND($K83=\"T\",($I83/Inputs!$D$94)>=1),$I83/Inputs!$D$94,IF(AND($K83=\"T\",($I83/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L83","v":0},0,{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$234=0,O83=\"M\",O83=\"H\"), 0,(F83*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$234=0,O83=\"E\",O83=\"H\"), 0,(SUM(F83:G83)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",Inputs!$D$234=0,O83=\"E\",O83=\"M\"), 0,(SUM(F83:H83)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'At-Risk'!T83/100)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'At-Risk'!U83/100)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'At-Risk'!V83/100)","v":1.24},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(AND(O83=\"E\", SUM(AX83:AZ83)<1/Inputs!$D$253*F83),1/Inputs!$D$253*F83-SUM(AX83:AZ83),IF(AND(O83=\"M\", SUM(AX83:AZ83)<1/Inputs!$D$256*SUM(F83:G83)),1/Inputs!$D$256* SUM(F83:G83)-SUM(AX83:AZ83),IF(AND(O83=\"H\",SUM(AX83:AZ83)<1/Inputs!$D$260*SUM(F83:H83)),1/Inputs!$D$260*SUM(F83:H83)-SUM(AX83:AZ83),0))))","v":0.41807619047619071},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'At-Risk'!AJ83/100)","v":0.09},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F83:$R83)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F83:$K83)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J83:$K83)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L83:$N83)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O83:$R83)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F83:$R83)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F83:$K83)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J83:$K83)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L83:$N83)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O83:$R83)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",F83=0,Inputs!$D$247=0,O83=\"M\",O83=\"H\"),0,1/Inputs!$D$253*F83)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",G83=0,Inputs!$D$247=0,O83=\"H\",O83=\"E\"),0,IF(SUM(F83:G83)<Inputs!$D$254,1/Inputs!$D$254*SUM(F83:G83),IF(SUM(F83:G83)>Inputs!$D$257,1/Inputs!$D$257*SUM(F83:G83),1)))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",H83=0,Inputs!$D$247=0,O83=\"E\",O83=\"M\"),0,IF(SUM(F83:H83)<Inputs!$D$258,1/Inputs!$D$258*SUM(F83:H83),IF(SUM(F83:H83)>Inputs!$D$261,1/Inputs!$D$261*SUM(F83:H83),1)))","v":1},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",G83=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G83)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",H83=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H83)","v":1.6580761904761907},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,'At-Risk'!S83/100)","v":1.24},{"$f":"IF(OR($J83=\"T\",$K83=\"T\"),0,IF(AND(O83=\"E\",'At-Risk'!S83/100<1/Inputs!$D$253*F83),1/Inputs!$D$253*F83-'At-Risk'!S83/100,IF(AND(O83=\"M\",'At-Risk'!S83/100<1/Inputs!$D$256*SUM(F83:G83)),1/Inputs!$D$256* SUM(F83:G83)-'At-Risk'!S83/100,IF(AND(O83=\"H\",'At-Risk'!S83/100<1/Inputs!$D$260*SUM(F83:H83)),1/Inputs!$D$260*SUM(F83:H83)-'At-Risk'!S83/100,0))))","v":0.41807619047619071},2.0891760000000006,{"$f":"IF(OR(J83=\"T\",K83=\"T\"),0,IF(O83=\"E\",2/Inputs!$D$253*F83,IF(O83=\"M\",2/Inputs!$D$256*SUM(F83:G83),IF(O83=\"H\",5/Inputs!$D$261*SUM(F83:H83),0))))","v":4.1451904761904768},12.298595047619049,{"$f":"IF(OR($J83=\"T\",$K83=\"T\",F83=0,O83=\"M\",O83=\"H\"),0,IF(F83<Inputs!$D$251,1/Inputs!$D$251*F83,1))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",G83=0,O83=\"E\",O83=\"H\"),0,IF(SUM(F83:G83)<Inputs!$D$254,1/Inputs!$D$254*SUM(F83:G83),1))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",H83=0,O83=\"E\",O83=\"M\"),0,IF(SUM(F83:H83)<Inputs!$D$258,1/Inputs!$D$258*SUM(F83:H83),1))","v":1},0,{"$f":"IF(OR($J83=\"T\",$K83=\"T\",F83=0),0,IF(AND(O83=\"E\",F83>Inputs!$D$253),(F83-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",G83=0),0,IF(AND(O83=\"M\",SUM(F83:G83)>Inputs!$D$256),(SUM(F83:G83)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",H83=0),0,IF(AND(O83=\"H\",SUM(F83:H83)>Inputs!$D$260),(SUM(F83:H83)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.65807619047619081},{"$f":"IF(OR($K83=\"T\",$J83=\"T\",O83=\"M\",O83=\"H\"),0,IF(F83<Inputs!$D$251,1/Inputs!$D$251*F83,IF(F83>Inputs!$D$253,1/Inputs!$D$253*F83,1)))","v":0},{"$f":"IF(OR($K83=\"T\",$J83=\"T\",O83=\"E\",O83=\"H\"),0,IF(SUM(F83:G83)<Inputs!$D$254,1/Inputs!$D$254*SUM(F83:G83),IF(SUM(F83:G83)>Inputs!$D$256,1/Inputs!$D$256*SUM(F83:G83),1)))","v":0},{"$f":"IF(OR($K83=\"T\",$J83=\"T\",O83=\"E\",O83=\"M\"),0,IF(SUM(F83:H83)<Inputs!$D$258,1/Inputs!$D$258*SUM(F83:H83),IF(SUM(F83:H83)>Inputs!$D$261,1/Inputs!$D$261*SUM(F83:H83),1)))","v":1},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",F83=0,O83=\"M\",O83=\"H\"),0,1/Inputs!$D$253*F83)","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",G83=0,O83=\"E\",O83=\"H\"),0,1/Inputs!$D$256*SUM(F83:G83))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",H83=0,O83=\"E\",O83=\"M\"),0,4/Inputs!$D$261*SUM(F83:H83))","v":3.3161523809523814},5.9742285714285721,0,0,0,0,0,0,0,0,0,499195.78485269059,449161.25357039954,458208.92294832267,440792.68994719145,0,0,1847358.6513186041,1847358.6513186041,0,0,609628.35493513942,61297.783184972322,670926.13812011178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92103.717983236362,31053.525438003933,6684.9472729768331,0,0,0,0,74277.191921964812,0,122870.20528642068,92103.717983236362,31053.525438003933,155178.12671076279,149430.74447060277,{"$f":"0.05*($AF83+AK83+AP83+AT83+SUM(AU83:BD83))*175*Inputs!$D$228*(1+0.0765)","v":33676.963648749828},788432.66615395842,0,0,110011.32429612007,0,0,0,61629.424473342406,0,0,54084.270416774016,0,0,148005.42944794,373730.44863417652,{"$f":"Inputs!$D$152*F83+Inputs!$D$153*G83+Inputs!$D$154*H83","v":214832.90253657434},{"$f":"Inputs!$D$155*I83","v":153600.93448892058},{"$f":"'Voc Ed'!L83","v":48749.059219410243},{"$f":"Inputs!$D$156*$I83","v":15360.093448892059},{"$f":"Inputs!$D$157*$I83","v":61440.373795568237},{"$f":"Inputs!$D$158*$I83","v":19688.239999157933},{"$f":"IF(Inputs!$D$100=1,0,Activities!R83)","v":433531.99148862867},947203.59497715207,4627651.4992040033]
["0502000","Converse #2",{"$f":"'School Reference Sheet'!C14","v":"0502001"},{"$f":"'School Reference Sheet'!D14","v":"Boxelder Elementary"},{"$f":"'School Reference Sheet'!E14","v":"K-6"},{"$f":"IF(M84=1,SUM(ADM!F84:J84),IF(N84=1,SUM(ADM!F84:L84),SUM(ADM!F84:K84,0)))","v":3},{"$f":"ADM!S84-'School Resources'!H84-'School Resources'!F84","v":0},{"$f":"IF(SUM(ADM!N84:R84)=ADM!S84,SUM(ADM!N84:R84),IF(OR(SUM(ADM!F84:O84)=ADM!S84,SUM(ADM!G84:O84)=ADM!S84,SUM(ADM!H84:O84)=ADM!S84,SUM(ADM!I84:O84)=ADM!S84,SUM(ADM!J84:O84)=ADM!S84,SUM(ADM!K84:O84)=ADM!S84,SUM(ADM!L84:O84)=ADM!S84,SUM(ADM!M84:O84)=ADM!S84,SUM(ADM!N84:O84)=ADM!S84),0,SUM(ADM!O84:R84)))","v":0},{"$f":"SUM(ADM!$F84:$R84)","v":3},"F",{"$f":"IF(I84<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F84:J84)=0,SUM(ADM!O84:R84)=0,ADM!K84>0,ADM!N84>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M84:R84)=0,ADM!L84>0),1,0)","v":0},"E",{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!F84/Inputs!$D$80)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!G84/Inputs!$D$81)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!H84/Inputs!$D$82)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!I84/Inputs!$D$83)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!J84/Inputs!$D$84)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(M84=1,ADM!K84/Inputs!$D$95,ADM!K84/Inputs!$D$85))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(N84=1,ADM!L84/Inputs!$D$96,ADM!L84/Inputs!$D$86))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!M84/Inputs!$D$87)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!N84/Inputs!$D$88)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!O84/Inputs!$D$89)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!P84/Inputs!$D$90)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!Q84/Inputs!$D$91)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,ADM!R84/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N84:R84)=ADM!S84,SUM(X84:AB84),IF(OR(SUM(ADM!F84:O84)=ADM!S84,SUM(ADM!G84:O84)=ADM!S84,SUM(ADM!H84:O84)=ADM!S84,SUM(ADM!I84:O84)=ADM!S84,SUM(ADM!J84:O84)=ADM!S84,SUM(ADM!K84:O84)=ADM!S84,SUM(ADM!L84:O84)=ADM!S84,SUM(ADM!M84:O84)=ADM!S84,SUM(ADM!N84:O84)=ADM!S84),SUM(Z84:AB84),SUM(Y84:AB84)))","v":0},0,{"$f":"Inputs!$D$39*AC84","v":0},{"$f":"Inputs!$D$40*AD84","v":0},{"$f":"Inputs!$D$41*AE84","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'Voc Ed'!H84)","v":0},0,{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$72=1,$F84=0,Inputs!$D$74<=$AC84+$AG84),0,IF(AND($F84>0,$F84<=Inputs!$D$104,Inputs!$D$72=2),$F84/Inputs!$D$94-($AC84+$AG84),Inputs!$D$74-($AC84+$AG84)))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$72=1,$G84=0,Inputs!$D$75<=$AD84+$AH84),0,IF(Inputs!$D$72=2,IF(AND($G84>0,$G84<=Inputs!$D$104),$G84/Inputs!$D$94-($AD84+$AH84),Inputs!$D$75-($AD84+$AH84))))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$72=1,$H84=0,Inputs!$D$76<=$AE84+$AI84+AJ84),0,IF(Inputs!$D$72=2,IF(AND($H84>0,$H84<=Inputs!$D$104),$H84/Inputs!$D$94-($AE84+$AI84+$AJ84),Inputs!$D$76-($AE84+$AI84+$AJ84))))","v":0},{"$f":"IF(OR(J84=\"T\",K84=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O84=\"EM\",(AD84+AH84+AJ84)<Inputs!$D$75),Inputs!$D$75-(AD84+AH84+AJ84),IF(AND(O84=\"M\",(AD84+AH84+AJ84)<Inputs!$D$75),Inputs!$D$75-(AD84+AH84+AJ84),IF(AND(OR(O84=\"MH\",O84=\"H\",O84=\"EMH\"),(AD84+AE84+AH84+AI84+AJ84)<Inputs!$D$76),Inputs!$D$76-(AD84+AE84+AH84+AI84+AJ84),0)))),0))","v":0},0,{"$f":"IF($J84=\"T\",$I84/Inputs!$D$93,0)","v":0},{"$f":"IF(L84=1,(I84/7)*1.5,IF($J84=\"T\",0,IF(AND($K84=\"T\",($I84/Inputs!$D$94)>=1),$I84/Inputs!$D$94,IF(AND($K84=\"T\",($I84/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L84","v":0},1,{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$234=0,O84=\"M\",O84=\"H\"), 0,(F84*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$234=0,O84=\"E\",O84=\"H\"), 0,(SUM(F84:G84)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",Inputs!$D$234=0,O84=\"E\",O84=\"M\"), 0,(SUM(F84:H84)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'At-Risk'!T84/100)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'At-Risk'!U84/100)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'At-Risk'!V84/100)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(AND(O84=\"E\", SUM(AX84:AZ84)<1/Inputs!$D$253*F84),1/Inputs!$D$253*F84-SUM(AX84:AZ84),IF(AND(O84=\"M\", SUM(AX84:AZ84)<1/Inputs!$D$256*SUM(F84:G84)),1/Inputs!$D$256* SUM(F84:G84)-SUM(AX84:AZ84),IF(AND(O84=\"H\",SUM(AX84:AZ84)<1/Inputs!$D$260*SUM(F84:H84)),1/Inputs!$D$260*SUM(F84:H84)-SUM(AX84:AZ84),0))))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'At-Risk'!AJ84/100)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F84:$R84)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F84:$K84)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J84:$K84)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L84:$N84)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O84:$R84)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F84:$R84)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F84:$K84)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J84:$K84)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L84:$N84)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O84:$R84)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",F84=0,Inputs!$D$247=0,O84=\"M\",O84=\"H\"),0,1/Inputs!$D$253*F84)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",G84=0,Inputs!$D$247=0,O84=\"H\",O84=\"E\"),0,IF(SUM(F84:G84)<Inputs!$D$254,1/Inputs!$D$254*SUM(F84:G84),IF(SUM(F84:G84)>Inputs!$D$257,1/Inputs!$D$257*SUM(F84:G84),1)))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",H84=0,Inputs!$D$247=0,O84=\"E\",O84=\"M\"),0,IF(SUM(F84:H84)<Inputs!$D$258,1/Inputs!$D$258*SUM(F84:H84),IF(SUM(F84:H84)>Inputs!$D$261,1/Inputs!$D$261*SUM(F84:H84),1)))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",G84=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G84)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",H84=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H84)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,'At-Risk'!S84/100)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\"),0,IF(AND(O84=\"E\",'At-Risk'!S84/100<1/Inputs!$D$253*F84),1/Inputs!$D$253*F84-'At-Risk'!S84/100,IF(AND(O84=\"M\",'At-Risk'!S84/100<1/Inputs!$D$256*SUM(F84:G84)),1/Inputs!$D$256* SUM(F84:G84)-'At-Risk'!S84/100,IF(AND(O84=\"H\",'At-Risk'!S84/100<1/Inputs!$D$260*SUM(F84:H84)),1/Inputs!$D$260*SUM(F84:H84)-'At-Risk'!S84/100,0))))","v":0},0,{"$f":"IF(OR(J84=\"T\",K84=\"T\"),0,IF(O84=\"E\",2/Inputs!$D$253*F84,IF(O84=\"M\",2/Inputs!$D$256*SUM(F84:G84),IF(O84=\"H\",5/Inputs!$D$261*SUM(F84:H84),0))))","v":0},0,{"$f":"IF(OR($J84=\"T\",$K84=\"T\",F84=0,O84=\"M\",O84=\"H\"),0,IF(F84<Inputs!$D$251,1/Inputs!$D$251*F84,1))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",G84=0,O84=\"E\",O84=\"H\"),0,IF(SUM(F84:G84)<Inputs!$D$254,1/Inputs!$D$254*SUM(F84:G84),1))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",H84=0,O84=\"E\",O84=\"M\"),0,IF(SUM(F84:H84)<Inputs!$D$258,1/Inputs!$D$258*SUM(F84:H84),1))","v":0},1,{"$f":"IF(OR($J84=\"T\",$K84=\"T\",F84=0),0,IF(AND(O84=\"E\",F84>Inputs!$D$253),(F84-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",G84=0),0,IF(AND(O84=\"M\",SUM(F84:G84)>Inputs!$D$256),(SUM(F84:G84)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",H84=0),0,IF(AND(O84=\"H\",SUM(F84:H84)>Inputs!$D$260),(SUM(F84:H84)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K84=\"T\",$J84=\"T\",O84=\"M\",O84=\"H\"),0,IF(F84<Inputs!$D$251,1/Inputs!$D$251*F84,IF(F84>Inputs!$D$253,1/Inputs!$D$253*F84,1)))","v":0},{"$f":"IF(OR($K84=\"T\",$J84=\"T\",O84=\"E\",O84=\"H\"),0,IF(SUM(F84:G84)<Inputs!$D$254,1/Inputs!$D$254*SUM(F84:G84),IF(SUM(F84:G84)>Inputs!$D$256,1/Inputs!$D$256*SUM(F84:G84),1)))","v":0},{"$f":"IF(OR($K84=\"T\",$J84=\"T\",O84=\"E\",O84=\"M\"),0,IF(SUM(F84:H84)<Inputs!$D$258,1/Inputs!$D$258*SUM(F84:H84),IF(SUM(F84:H84)>Inputs!$D$261,1/Inputs!$D$261*SUM(F84:H84),1)))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",F84=0,O84=\"M\",O84=\"H\"),0,1/Inputs!$D$253*F84)","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",G84=0,O84=\"E\",O84=\"H\"),0,1/Inputs!$D$256*SUM(F84:G84))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",H84=0,O84=\"E\",O84=\"M\"),0,4/Inputs!$D$261*SUM(F84:H84))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74408.693033396543,0,74408.693033396543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF84+AK84+AP84+AT84+SUM(AU84:BD84))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,93963.917367336398,0,0,0,0,0,0,0,0,0,93963.917367336398,{"$f":"Inputs!$D$152*F84+Inputs!$D$153*G84+Inputs!$D$154*H84","v":1007.7960427345758},{"$f":"Inputs!$D$155*I84","v":882.26708226929986},{"$f":"'Voc Ed'!L84","v":0},{"$f":"Inputs!$D$156*$I84","v":88.226708226929986},{"$f":"Inputs!$D$157*$I84","v":352.90683290771995},{"$f":"Inputs!$D$158*$I84","v":113.08711185170381},{"$f":"IF(Inputs!$D$100=1,0,Activities!R84)","v":72.691125},2516.9749029902296,171834.18890885756]
["0502000","Converse #2",{"$f":"'School Reference Sheet'!F14","v":"0502004"},{"$f":"'School Reference Sheet'!G14","v":"Grant Elementary"},{"$f":"'School Reference Sheet'!H14","v":"K-4"},{"$f":"IF(M85=1,SUM(ADM!F85:J85),IF(N85=1,SUM(ADM!F85:L85),SUM(ADM!F85:K85,0)))","v":267.49099999999999},{"$f":"ADM!S85-'School Resources'!H85-'School Resources'!F85","v":0},{"$f":"IF(SUM(ADM!N85:R85)=ADM!S85,SUM(ADM!N85:R85),IF(OR(SUM(ADM!F85:O85)=ADM!S85,SUM(ADM!G85:O85)=ADM!S85,SUM(ADM!H85:O85)=ADM!S85,SUM(ADM!I85:O85)=ADM!S85,SUM(ADM!J85:O85)=ADM!S85,SUM(ADM!K85:O85)=ADM!S85,SUM(ADM!L85:O85)=ADM!S85,SUM(ADM!M85:O85)=ADM!S85,SUM(ADM!N85:O85)=ADM!S85),0,SUM(ADM!O85:R85)))","v":0},{"$f":"SUM(ADM!$F85:$R85)","v":267.49099999999999},"F",{"$f":"IF(I85<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F85:J85)=0,SUM(ADM!O85:R85)=0,ADM!K85>0,ADM!N85>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M85:R85)=0,ADM!L85>0),1,0)","v":0},"E",{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!F85/Inputs!$D$80)","v":3.6363124999999998},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!G85/Inputs!$D$81)","v":3.8153125000000001},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!H85/Inputs!$D$82)","v":3.4088750000000001},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!I85/Inputs!$D$83)","v":3.2404375000000001},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!J85/Inputs!$D$84)","v":2.6172499999999999},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(M85=1,ADM!K85/Inputs!$D$95,ADM!K85/Inputs!$D$85))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(N85=1,ADM!L85/Inputs!$D$96,ADM!L85/Inputs!$D$86))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!M85/Inputs!$D$87)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!N85/Inputs!$D$88)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!O85/Inputs!$D$89)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!P85/Inputs!$D$90)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!Q85/Inputs!$D$91)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,ADM!R85/Inputs!$D$92)","v":0},16.718187499999999,0,{"$f":"IF(SUM(ADM!N85:R85)=ADM!S85,SUM(X85:AB85),IF(OR(SUM(ADM!F85:O85)=ADM!S85,SUM(ADM!G85:O85)=ADM!S85,SUM(ADM!H85:O85)=ADM!S85,SUM(ADM!I85:O85)=ADM!S85,SUM(ADM!J85:O85)=ADM!S85,SUM(ADM!K85:O85)=ADM!S85,SUM(ADM!L85:O85)=ADM!S85,SUM(ADM!M85:O85)=ADM!S85,SUM(ADM!N85:O85)=ADM!S85),SUM(Z85:AB85),SUM(Y85:AB85)))","v":0},16.718187499999999,{"$f":"Inputs!$D$39*AC85","v":3.3436374999999998},{"$f":"Inputs!$D$40*AD85","v":0},{"$f":"Inputs!$D$41*AE85","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'Voc Ed'!H85)","v":0},3.3436374999999998,{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$72=1,$F85=0,Inputs!$D$74<=$AC85+$AG85),0,IF(AND($F85>0,$F85<=Inputs!$D$104,Inputs!$D$72=2),$F85/Inputs!$D$94-($AC85+$AG85),Inputs!$D$74-($AC85+$AG85)))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$72=1,$G85=0,Inputs!$D$75<=$AD85+$AH85),0,IF(Inputs!$D$72=2,IF(AND($G85>0,$G85<=Inputs!$D$104),$G85/Inputs!$D$94-($AD85+$AH85),Inputs!$D$75-($AD85+$AH85))))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$72=1,$H85=0,Inputs!$D$76<=$AE85+$AI85+AJ85),0,IF(Inputs!$D$72=2,IF(AND($H85>0,$H85<=Inputs!$D$104),$H85/Inputs!$D$94-($AE85+$AI85+$AJ85),Inputs!$D$76-($AE85+$AI85+$AJ85))))","v":0},{"$f":"IF(OR(J85=\"T\",K85=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O85=\"EM\",(AD85+AH85+AJ85)<Inputs!$D$75),Inputs!$D$75-(AD85+AH85+AJ85),IF(AND(O85=\"M\",(AD85+AH85+AJ85)<Inputs!$D$75),Inputs!$D$75-(AD85+AH85+AJ85),IF(AND(OR(O85=\"MH\",O85=\"H\",O85=\"EMH\"),(AD85+AE85+AH85+AI85+AJ85)<Inputs!$D$76),Inputs!$D$76-(AD85+AE85+AH85+AI85+AJ85),0)))),0))","v":0},0,{"$f":"IF($J85=\"T\",$I85/Inputs!$D$93,0)","v":0},{"$f":"IF(L85=1,(I85/7)*1.5,IF($J85=\"T\",0,IF(AND($K85=\"T\",($I85/Inputs!$D$94)>=1),$I85/Inputs!$D$94,IF(AND($K85=\"T\",($I85/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L85","v":0},0,{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$234=0,O85=\"M\",O85=\"H\"), 0,(F85*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$234=0,O85=\"E\",O85=\"H\"), 0,(SUM(F85:G85)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",Inputs!$D$234=0,O85=\"E\",O85=\"M\"), 0,(SUM(F85:H85)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'At-Risk'!T85/100)","v":0.92},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'At-Risk'!U85/100)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'At-Risk'!V85/100)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(AND(O85=\"E\", SUM(AX85:AZ85)<1/Inputs!$D$253*F85),1/Inputs!$D$253*F85-SUM(AX85:AZ85),IF(AND(O85=\"M\", SUM(AX85:AZ85)<1/Inputs!$D$256*SUM(F85:G85)),1/Inputs!$D$256* SUM(F85:G85)-SUM(AX85:AZ85),IF(AND(O85=\"H\",SUM(AX85:AZ85)<1/Inputs!$D$260*SUM(F85:H85)),1/Inputs!$D$260*SUM(F85:H85)-SUM(AX85:AZ85),0))))","v":8.7881944444443416E-3},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'At-Risk'!AJ85/100)","v":0.01},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F85:$R85)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F85:$K85)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J85:$K85)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L85:$N85)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O85:$R85)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F85:$R85)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F85:$K85)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J85:$K85)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L85:$N85)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O85:$R85)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",F85=0,Inputs!$D$247=0,O85=\"M\",O85=\"H\"),0,1/Inputs!$D$253*F85)","v":0.92878819444444438},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",G85=0,Inputs!$D$247=0,O85=\"H\",O85=\"E\"),0,IF(SUM(F85:G85)<Inputs!$D$254,1/Inputs!$D$254*SUM(F85:G85),IF(SUM(F85:G85)>Inputs!$D$257,1/Inputs!$D$257*SUM(F85:G85),1)))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",H85=0,Inputs!$D$247=0,O85=\"E\",O85=\"M\"),0,IF(SUM(F85:H85)<Inputs!$D$258,1/Inputs!$D$258*SUM(F85:H85),IF(SUM(F85:H85)>Inputs!$D$261,1/Inputs!$D$261*SUM(F85:H85),1)))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",G85=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G85)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",H85=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H85)","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,'At-Risk'!S85/100)","v":0.92},{"$f":"IF(OR($J85=\"T\",$K85=\"T\"),0,IF(AND(O85=\"E\",'At-Risk'!S85/100<1/Inputs!$D$253*F85),1/Inputs!$D$253*F85-'At-Risk'!S85/100,IF(AND(O85=\"M\",'At-Risk'!S85/100<1/Inputs!$D$256*SUM(F85:G85)),1/Inputs!$D$256* SUM(F85:G85)-'At-Risk'!S85/100,IF(AND(O85=\"H\",'At-Risk'!S85/100<1/Inputs!$D$260*SUM(F85:H85)),1/Inputs!$D$260*SUM(F85:H85)-'At-Risk'!S85/100,0))))","v":8.7881944444443416E-3},0,{"$f":"IF(OR(J85=\"T\",K85=\"T\"),0,IF(O85=\"E\",2/Inputs!$D$253*F85,IF(O85=\"M\",2/Inputs!$D$256*SUM(F85:G85),IF(O85=\"H\",5/Inputs!$D$261*SUM(F85:H85),0))))","v":1.8575763888888888},4.6539409722222222,{"$f":"IF(OR($J85=\"T\",$K85=\"T\",F85=0,O85=\"M\",O85=\"H\"),0,IF(F85<Inputs!$D$251,1/Inputs!$D$251*F85,1))","v":1},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",G85=0,O85=\"E\",O85=\"H\"),0,IF(SUM(F85:G85)<Inputs!$D$254,1/Inputs!$D$254*SUM(F85:G85),1))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",H85=0,O85=\"E\",O85=\"M\"),0,IF(SUM(F85:H85)<Inputs!$D$258,1/Inputs!$D$258*SUM(F85:H85),1))","v":0},0,{"$f":"IF(OR($J85=\"T\",$K85=\"T\",F85=0),0,IF(AND(O85=\"E\",F85>Inputs!$D$253),(F85-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",G85=0),0,IF(AND(O85=\"M\",SUM(F85:G85)>Inputs!$D$256),(SUM(F85:G85)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",H85=0),0,IF(AND(O85=\"H\",SUM(F85:H85)>Inputs!$D$260),(SUM(F85:H85)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K85=\"T\",$J85=\"T\",O85=\"M\",O85=\"H\"),0,IF(F85<Inputs!$D$251,1/Inputs!$D$251*F85,IF(F85>Inputs!$D$253,1/Inputs!$D$253*F85,1)))","v":1},{"$f":"IF(OR($K85=\"T\",$J85=\"T\",O85=\"E\",O85=\"H\"),0,IF(SUM(F85:G85)<Inputs!$D$254,1/Inputs!$D$254*SUM(F85:G85),IF(SUM(F85:G85)>Inputs!$D$256,1/Inputs!$D$256*SUM(F85:G85),1)))","v":0},{"$f":"IF(OR($K85=\"T\",$J85=\"T\",O85=\"E\",O85=\"M\"),0,IF(SUM(F85:H85)<Inputs!$D$258,1/Inputs!$D$258*SUM(F85:H85),IF(SUM(F85:H85)>Inputs!$D$261,1/Inputs!$D$261*SUM(F85:H85),1)))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",F85=0,O85=\"M\",O85=\"H\"),0,1/Inputs!$D$253*F85)","v":0.92878819444444438},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",G85=0,O85=\"E\",O85=\"H\"),0,1/Inputs!$D$256*SUM(F85:G85))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",H85=0,O85=\"E\",O85=\"M\"),0,4/Inputs!$D$261*SUM(F85:H85))","v":0},2.9287881944444445,270573.26058600273,283892.41663898074,253649.93346421965,241116.71923140693,194746.15184165709,0,0,0,0,0,0,0,0,1243978.4817622672,0,0,1243978.4817622672,248795.69635245341,0,0,0,248795.69635245341,0,0,0,0,0,0,0,0,0,0,0,0,68455.997590724815,0,0,653.91806273445991,744.08693033396548,0,0,69109.915653459277,0,0,0,0,68455.997590724815,653.91806273445991,0,67461.67166056663,{"$f":"0.05*($AF85+AK85+AP85+AT85+SUM(AU85:BD85))*175*Inputs!$D$228*(1+0.0765)","v":19837.254933505134},295372.76048478356,110324.34627283808,0,0,0,0,0,0,50926.632154642968,0,0,39199.937911574023,0,0,200450.91633905508,{"$f":"Inputs!$D$152*F85+Inputs!$D$153*G85+Inputs!$D$154*H85","v":89858.790422371472},{"$f":"Inputs!$D$155*I85","v":78666.168034432427},{"$f":"'Voc Ed'!L85","v":0},{"$f":"Inputs!$D$156*$I85","v":7866.6168034432421},{"$f":"Inputs!$D$157*$I85","v":31466.467213772969},{"$f":"Inputs!$D$158*$I85","v":10083.261545441368},{"$f":"IF(Inputs!$D$100=1,0,Activities!R85)","v":6481.4072391250002},224422.71125858647,2213020.5661971457]
["0502000","Converse #2",{"$f":"'School Reference Sheet'!I14","v":"0502007"},{"$f":"'School Reference Sheet'!J14","v":"Glenrock Intermediate School"},{"$f":"'School Reference Sheet'!K14","v":"5-6"},{"$f":"IF(M86=1,SUM(ADM!F86:J86),IF(N86=1,SUM(ADM!F86:L86),SUM(ADM!F86:K86,0)))","v":101.58966666666667},{"$f":"ADM!S86-'School Resources'!H86-'School Resources'!F86","v":0},{"$f":"IF(SUM(ADM!N86:R86)=ADM!S86,SUM(ADM!N86:R86),IF(OR(SUM(ADM!F86:O86)=ADM!S86,SUM(ADM!G86:O86)=ADM!S86,SUM(ADM!H86:O86)=ADM!S86,SUM(ADM!I86:O86)=ADM!S86,SUM(ADM!J86:O86)=ADM!S86,SUM(ADM!K86:O86)=ADM!S86,SUM(ADM!L86:O86)=ADM!S86,SUM(ADM!M86:O86)=ADM!S86,SUM(ADM!N86:O86)=ADM!S86),0,SUM(ADM!O86:R86)))","v":0},{"$f":"SUM(ADM!$F86:$R86)","v":101.58966666666667},"F",{"$f":"IF(I86<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F86:J86)=0,SUM(ADM!O86:R86)=0,ADM!K86>0,ADM!N86>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M86:R86)=0,ADM!L86>0),1,0)","v":1},"E",{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!F86/Inputs!$D$80)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!G86/Inputs!$D$81)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!H86/Inputs!$D$82)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!I86/Inputs!$D$83)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!J86/Inputs!$D$84)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(M86=1,ADM!K86/Inputs!$D$95,ADM!K86/Inputs!$D$85))","v":3.153375},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(N86=1,ADM!L86/Inputs!$D$96,ADM!L86/Inputs!$D$86))","v":3.195979166666667},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!M86/Inputs!$D$87)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!N86/Inputs!$D$88)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!O86/Inputs!$D$89)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!P86/Inputs!$D$90)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!Q86/Inputs!$D$91)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,ADM!R86/Inputs!$D$92)","v":0},6.3493541666666671,0,{"$f":"IF(SUM(ADM!N86:R86)=ADM!S86,SUM(X86:AB86),IF(OR(SUM(ADM!F86:O86)=ADM!S86,SUM(ADM!G86:O86)=ADM!S86,SUM(ADM!H86:O86)=ADM!S86,SUM(ADM!I86:O86)=ADM!S86,SUM(ADM!J86:O86)=ADM!S86,SUM(ADM!K86:O86)=ADM!S86,SUM(ADM!L86:O86)=ADM!S86,SUM(ADM!M86:O86)=ADM!S86,SUM(ADM!N86:O86)=ADM!S86),SUM(Z86:AB86),SUM(Y86:AB86)))","v":0},6.3493541666666671,{"$f":"Inputs!$D$39*AC86","v":1.2698708333333335},{"$f":"Inputs!$D$40*AD86","v":0},{"$f":"Inputs!$D$41*AE86","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'Voc Ed'!H86)","v":0},1.2698708333333335,{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$72=1,$F86=0,Inputs!$D$74<=$AC86+$AG86),0,IF(AND($F86>0,$F86<=Inputs!$D$104,Inputs!$D$72=2),$F86/Inputs!$D$94-($AC86+$AG86),Inputs!$D$74-($AC86+$AG86)))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$72=1,$G86=0,Inputs!$D$75<=$AD86+$AH86),0,IF(Inputs!$D$72=2,IF(AND($G86>0,$G86<=Inputs!$D$104),$G86/Inputs!$D$94-($AD86+$AH86),Inputs!$D$75-($AD86+$AH86))))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$72=1,$H86=0,Inputs!$D$76<=$AE86+$AI86+AJ86),0,IF(Inputs!$D$72=2,IF(AND($H86>0,$H86<=Inputs!$D$104),$H86/Inputs!$D$94-($AE86+$AI86+$AJ86),Inputs!$D$76-($AE86+$AI86+$AJ86))))","v":0},{"$f":"IF(OR(J86=\"T\",K86=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O86=\"EM\",(AD86+AH86+AJ86)<Inputs!$D$75),Inputs!$D$75-(AD86+AH86+AJ86),IF(AND(O86=\"M\",(AD86+AH86+AJ86)<Inputs!$D$75),Inputs!$D$75-(AD86+AH86+AJ86),IF(AND(OR(O86=\"MH\",O86=\"H\",O86=\"EMH\"),(AD86+AE86+AH86+AI86+AJ86)<Inputs!$D$76),Inputs!$D$76-(AD86+AE86+AH86+AI86+AJ86),0)))),0))","v":0},0,{"$f":"IF($J86=\"T\",$I86/Inputs!$D$93,0)","v":0},{"$f":"IF(L86=1,(I86/7)*1.5,IF($J86=\"T\",0,IF(AND($K86=\"T\",($I86/Inputs!$D$94)>=1),$I86/Inputs!$D$94,IF(AND($K86=\"T\",($I86/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L86","v":0},0,{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$234=0,O86=\"M\",O86=\"H\"), 0,(F86*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$234=0,O86=\"E\",O86=\"H\"), 0,(SUM(F86:G86)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",Inputs!$D$234=0,O86=\"E\",O86=\"M\"), 0,(SUM(F86:H86)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'At-Risk'!T86/100)","v":0.28999999999999998},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'At-Risk'!U86/100)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'At-Risk'!V86/100)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(AND(O86=\"E\", SUM(AX86:AZ86)<1/Inputs!$D$253*F86),1/Inputs!$D$253*F86-SUM(AX86:AZ86),IF(AND(O86=\"M\", SUM(AX86:AZ86)<1/Inputs!$D$256*SUM(F86:G86)),1/Inputs!$D$256* SUM(F86:G86)-SUM(AX86:AZ86),IF(AND(O86=\"H\",SUM(AX86:AZ86)<1/Inputs!$D$260*SUM(F86:H86)),1/Inputs!$D$260*SUM(F86:H86)-SUM(AX86:AZ86),0))))","v":6.2741898148148179E-2},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'At-Risk'!AJ86/100)","v":0.01},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F86:$R86)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F86:$K86)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J86:$K86)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L86:$N86)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O86:$R86)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F86:$R86)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F86:$K86)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J86:$K86)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L86:$N86)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O86:$R86)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",F86=0,Inputs!$D$247=0,O86=\"M\",O86=\"H\"),0,1/Inputs!$D$253*F86)","v":0.35274189814814816},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",G86=0,Inputs!$D$247=0,O86=\"H\",O86=\"E\"),0,IF(SUM(F86:G86)<Inputs!$D$254,1/Inputs!$D$254*SUM(F86:G86),IF(SUM(F86:G86)>Inputs!$D$257,1/Inputs!$D$257*SUM(F86:G86),1)))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",H86=0,Inputs!$D$247=0,O86=\"E\",O86=\"M\"),0,IF(SUM(F86:H86)<Inputs!$D$258,1/Inputs!$D$258*SUM(F86:H86),IF(SUM(F86:H86)>Inputs!$D$261,1/Inputs!$D$261*SUM(F86:H86),1)))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",G86=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G86)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",H86=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H86)","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,'At-Risk'!S86/100)","v":0.28999999999999998},{"$f":"IF(OR($J86=\"T\",$K86=\"T\"),0,IF(AND(O86=\"E\",'At-Risk'!S86/100<1/Inputs!$D$253*F86),1/Inputs!$D$253*F86-'At-Risk'!S86/100,IF(AND(O86=\"M\",'At-Risk'!S86/100<1/Inputs!$D$256*SUM(F86:G86)),1/Inputs!$D$256* SUM(F86:G86)-'At-Risk'!S86/100,IF(AND(O86=\"H\",'At-Risk'!S86/100<1/Inputs!$D$260*SUM(F86:H86)),1/Inputs!$D$260*SUM(F86:H86)-'At-Risk'!S86/100,0))))","v":6.2741898148148179E-2},0,{"$f":"IF(OR(J86=\"T\",K86=\"T\"),0,IF(O86=\"E\",2/Inputs!$D$253*F86,IF(O86=\"M\",2/Inputs!$D$256*SUM(F86:G86),IF(O86=\"H\",5/Inputs!$D$261*SUM(F86:H86),0))))","v":0.70548379629629632},1.7737094907407409,{"$f":"IF(OR($J86=\"T\",$K86=\"T\",F86=0,O86=\"M\",O86=\"H\"),0,IF(F86<Inputs!$D$251,1/Inputs!$D$251*F86,1))","v":1},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",G86=0,O86=\"E\",O86=\"H\"),0,IF(SUM(F86:G86)<Inputs!$D$254,1/Inputs!$D$254*SUM(F86:G86),1))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",H86=0,O86=\"E\",O86=\"M\"),0,IF(SUM(F86:H86)<Inputs!$D$258,1/Inputs!$D$258*SUM(F86:H86),1))","v":0},0,{"$f":"IF(OR($J86=\"T\",$K86=\"T\",F86=0),0,IF(AND(O86=\"E\",F86>Inputs!$D$253),(F86-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",G86=0),0,IF(AND(O86=\"M\",SUM(F86:G86)>Inputs!$D$256),(SUM(F86:G86)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",H86=0),0,IF(AND(O86=\"H\",SUM(F86:H86)>Inputs!$D$260),(SUM(F86:H86)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K86=\"T\",$J86=\"T\",O86=\"M\",O86=\"H\"),0,IF(F86<Inputs!$D$251,1/Inputs!$D$251*F86,IF(F86>Inputs!$D$253,1/Inputs!$D$253*F86,1)))","v":1},{"$f":"IF(OR($K86=\"T\",$J86=\"T\",O86=\"E\",O86=\"H\"),0,IF(SUM(F86:G86)<Inputs!$D$254,1/Inputs!$D$254*SUM(F86:G86),IF(SUM(F86:G86)>Inputs!$D$256,1/Inputs!$D$256*SUM(F86:G86),1)))","v":0},{"$f":"IF(OR($K86=\"T\",$J86=\"T\",O86=\"E\",O86=\"M\"),0,IF(SUM(F86:H86)<Inputs!$D$258,1/Inputs!$D$258*SUM(F86:H86),IF(SUM(F86:H86)>Inputs!$D$261,1/Inputs!$D$261*SUM(F86:H86),1)))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",F86=0,O86=\"M\",O86=\"H\"),0,1/Inputs!$D$253*F86)","v":0.35274189814814816},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",G86=0,O86=\"E\",O86=\"H\"),0,1/Inputs!$D$256*SUM(F86:G86))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",H86=0,O86=\"E\",O86=\"M\"),0,4/Inputs!$D$261*SUM(F86:H86))","v":0},2.3527418981481483,0,0,0,0,0,234638.51239418684,237808.63275363052,0,0,0,0,0,0,472447.14514781733,0,0,472447.14514781733,94489.429029563471,0,0,0,94489.429029563471,0,0,0,0,0,0,0,0,0,0,0,0,21578.520979684996,0,0,4668.542639638189,744.08693033396548,0,0,26247.063619323184,0,0,0,0,21578.520979684996,4668.542639638189,0,25621.081594420291,{"$f":"0.05*($AF86+AK86+AP86+AT86+SUM(AU86:BD86))*175*Inputs!$D$228*(1+0.0765)","v":7539.7947080541353},112646.15409077794,110324.34627283808,0,0,0,0,0,0,50926.632154642968,0,0,14887.635942109584,0,0,176138.61436959065,{"$f":"Inputs!$D$152*F86+Inputs!$D$153*G86+Inputs!$D$154*H86","v":34127.22134979711},{"$f":"Inputs!$D$155*I86","v":29876.406266236918},{"$f":"'Voc Ed'!L86","v":0},{"$f":"Inputs!$D$156*$I86","v":2987.6406266236918},{"$f":"Inputs!$D$157*$I86","v":11950.562506494767},{"$f":"Inputs!$D$158*$I86","v":3829.4939991035471},{"$f":"IF(Inputs!$D$100=1,0,Activities!R86)","v":35690.173078097258},118461.4978263533,974182.84046410269]
["0502000","Converse #2",{"$f":"'School Reference Sheet'!L14","v":"0502050"},{"$f":"'School Reference Sheet'!M14","v":"Glenrock Middle School"},{"$f":"'School Reference Sheet'!N14","v":"7-8"},{"$f":"IF(M87=1,SUM(ADM!F87:J87),IF(N87=1,SUM(ADM!F87:L87),SUM(ADM!F87:K87,0)))","v":0},{"$f":"ADM!S87-'School Resources'!H87-'School Resources'!F87","v":107.05499999999999},{"$f":"IF(SUM(ADM!N87:R87)=ADM!S87,SUM(ADM!N87:R87),IF(OR(SUM(ADM!F87:O87)=ADM!S87,SUM(ADM!G87:O87)=ADM!S87,SUM(ADM!H87:O87)=ADM!S87,SUM(ADM!I87:O87)=ADM!S87,SUM(ADM!J87:O87)=ADM!S87,SUM(ADM!K87:O87)=ADM!S87,SUM(ADM!L87:O87)=ADM!S87,SUM(ADM!M87:O87)=ADM!S87,SUM(ADM!N87:O87)=ADM!S87),0,SUM(ADM!O87:R87)))","v":0},{"$f":"SUM(ADM!$F87:$R87)","v":107.05499999999999},"F",{"$f":"IF(I87<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F87:J87)=0,SUM(ADM!O87:R87)=0,ADM!K87>0,ADM!N87>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M87:R87)=0,ADM!L87>0),1,0)","v":0},"M",{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!F87/Inputs!$D$80)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!G87/Inputs!$D$81)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!H87/Inputs!$D$82)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!I87/Inputs!$D$83)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!J87/Inputs!$D$84)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(M87=1,ADM!K87/Inputs!$D$95,ADM!K87/Inputs!$D$85))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(N87=1,ADM!L87/Inputs!$D$96,ADM!L87/Inputs!$D$86))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!M87/Inputs!$D$87)","v":2.4280476190476188},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!N87/Inputs!$D$88)","v":2.6698095238095236},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!O87/Inputs!$D$89)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!P87/Inputs!$D$90)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!Q87/Inputs!$D$91)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,ADM!R87/Inputs!$D$92)","v":0},0,5.0978571428571424,{"$f":"IF(SUM(ADM!N87:R87)=ADM!S87,SUM(X87:AB87),IF(OR(SUM(ADM!F87:O87)=ADM!S87,SUM(ADM!G87:O87)=ADM!S87,SUM(ADM!H87:O87)=ADM!S87,SUM(ADM!I87:O87)=ADM!S87,SUM(ADM!J87:O87)=ADM!S87,SUM(ADM!K87:O87)=ADM!S87,SUM(ADM!L87:O87)=ADM!S87,SUM(ADM!M87:O87)=ADM!S87,SUM(ADM!N87:O87)=ADM!S87),SUM(Z87:AB87),SUM(Y87:AB87)))","v":0},5.0978571428571424,{"$f":"Inputs!$D$39*AC87","v":0},{"$f":"Inputs!$D$40*AD87","v":1.682292857142857},{"$f":"Inputs!$D$41*AE87","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'Voc Ed'!H87)","v":0},1.682292857142857,{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$72=1,$F87=0,Inputs!$D$74<=$AC87+$AG87),0,IF(AND($F87>0,$F87<=Inputs!$D$104,Inputs!$D$72=2),$F87/Inputs!$D$94-($AC87+$AG87),Inputs!$D$74-($AC87+$AG87)))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$72=1,$G87=0,Inputs!$D$75<=$AD87+$AH87),0,IF(Inputs!$D$72=2,IF(AND($G87>0,$G87<=Inputs!$D$104),$G87/Inputs!$D$94-($AD87+$AH87),Inputs!$D$75-($AD87+$AH87))))","v":1.219850000000001},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$72=1,$H87=0,Inputs!$D$76<=$AE87+$AI87+AJ87),0,IF(Inputs!$D$72=2,IF(AND($H87>0,$H87<=Inputs!$D$104),$H87/Inputs!$D$94-($AE87+$AI87+$AJ87),Inputs!$D$76-($AE87+$AI87+$AJ87))))","v":0},{"$f":"IF(OR(J87=\"T\",K87=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O87=\"EM\",(AD87+AH87+AJ87)<Inputs!$D$75),Inputs!$D$75-(AD87+AH87+AJ87),IF(AND(O87=\"M\",(AD87+AH87+AJ87)<Inputs!$D$75),Inputs!$D$75-(AD87+AH87+AJ87),IF(AND(OR(O87=\"MH\",O87=\"H\",O87=\"EMH\"),(AD87+AE87+AH87+AI87+AJ87)<Inputs!$D$76),Inputs!$D$76-(AD87+AE87+AH87+AI87+AJ87),0)))),0))","v":0},1.219850000000001,{"$f":"IF($J87=\"T\",$I87/Inputs!$D$93,0)","v":0},{"$f":"IF(L87=1,(I87/7)*1.5,IF($J87=\"T\",0,IF(AND($K87=\"T\",($I87/Inputs!$D$94)>=1),$I87/Inputs!$D$94,IF(AND($K87=\"T\",($I87/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L87","v":0},0,{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$234=0,O87=\"M\",O87=\"H\"), 0,(F87*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$234=0,O87=\"E\",O87=\"H\"), 0,(SUM(F87:G87)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",Inputs!$D$234=0,O87=\"E\",O87=\"M\"), 0,(SUM(F87:H87)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'At-Risk'!T87/100)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'At-Risk'!U87/100)","v":0.33},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'At-Risk'!V87/100)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(AND(O87=\"E\", SUM(AX87:AZ87)<1/Inputs!$D$253*F87),1/Inputs!$D$253*F87-SUM(AX87:AZ87),IF(AND(O87=\"M\", SUM(AX87:AZ87)<1/Inputs!$D$256*SUM(F87:G87)),1/Inputs!$D$256* SUM(F87:G87)-SUM(AX87:AZ87),IF(AND(O87=\"H\",SUM(AX87:AZ87)<1/Inputs!$D$260*SUM(F87:H87)),1/Inputs!$D$260*SUM(F87:H87)-SUM(AX87:AZ87),0))))","v":9.8571428571428421E-3},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'At-Risk'!AJ87/100)","v":0.02},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F87:$R87)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F87:$K87)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J87:$K87)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L87:$N87)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O87:$R87)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F87:$R87)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F87:$K87)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J87:$K87)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L87:$N87)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O87:$R87)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",F87=0,Inputs!$D$247=0,O87=\"M\",O87=\"H\"),0,1/Inputs!$D$253*F87)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",G87=0,Inputs!$D$247=0,O87=\"H\",O87=\"E\"),0,IF(SUM(F87:G87)<Inputs!$D$254,1/Inputs!$D$254*SUM(F87:G87),IF(SUM(F87:G87)>Inputs!$D$257,1/Inputs!$D$257*SUM(F87:G87),1)))","v":1},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",H87=0,Inputs!$D$247=0,O87=\"E\",O87=\"M\"),0,IF(SUM(F87:H87)<Inputs!$D$258,1/Inputs!$D$258*SUM(F87:H87),IF(SUM(F87:H87)>Inputs!$D$261,1/Inputs!$D$261*SUM(F87:H87),1)))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",G87=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G87)","v":0.33985714285714286},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",H87=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H87)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,'At-Risk'!S87/100)","v":0.33},{"$f":"IF(OR($J87=\"T\",$K87=\"T\"),0,IF(AND(O87=\"E\",'At-Risk'!S87/100<1/Inputs!$D$253*F87),1/Inputs!$D$253*F87-'At-Risk'!S87/100,IF(AND(O87=\"M\",'At-Risk'!S87/100<1/Inputs!$D$256*SUM(F87:G87)),1/Inputs!$D$256* SUM(F87:G87)-'At-Risk'!S87/100,IF(AND(O87=\"H\",'At-Risk'!S87/100<1/Inputs!$D$260*SUM(F87:H87)),1/Inputs!$D$260*SUM(F87:H87)-'At-Risk'!S87/100,0))))","v":9.8571428571428421E-3},0.42821999999999999,{"$f":"IF(OR(J87=\"T\",K87=\"T\"),0,IF(O87=\"E\",2/Inputs!$D$253*F87,IF(O87=\"M\",2/Inputs!$D$256*SUM(F87:G87),IF(O87=\"H\",5/Inputs!$D$261*SUM(F87:H87),0))))","v":0.67971428571428572},3.1475057142857144,{"$f":"IF(OR($J87=\"T\",$K87=\"T\",F87=0,O87=\"M\",O87=\"H\"),0,IF(F87<Inputs!$D$251,1/Inputs!$D$251*F87,1))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",G87=0,O87=\"E\",O87=\"H\"),0,IF(SUM(F87:G87)<Inputs!$D$254,1/Inputs!$D$254*SUM(F87:G87),1))","v":1},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",H87=0,O87=\"E\",O87=\"M\"),0,IF(SUM(F87:H87)<Inputs!$D$258,1/Inputs!$D$258*SUM(F87:H87),1))","v":0},0,{"$f":"IF(OR($J87=\"T\",$K87=\"T\",F87=0),0,IF(AND(O87=\"E\",F87>Inputs!$D$253),(F87-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",G87=0),0,IF(AND(O87=\"M\",SUM(F87:G87)>Inputs!$D$256),(SUM(F87:G87)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",H87=0),0,IF(AND(O87=\"H\",SUM(F87:H87)>Inputs!$D$260),(SUM(F87:H87)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K87=\"T\",$J87=\"T\",O87=\"M\",O87=\"H\"),0,IF(F87<Inputs!$D$251,1/Inputs!$D$251*F87,IF(F87>Inputs!$D$253,1/Inputs!$D$253*F87,1)))","v":0},{"$f":"IF(OR($K87=\"T\",$J87=\"T\",O87=\"E\",O87=\"H\"),0,IF(SUM(F87:G87)<Inputs!$D$254,1/Inputs!$D$254*SUM(F87:G87),IF(SUM(F87:G87)>Inputs!$D$256,1/Inputs!$D$256*SUM(F87:G87),1)))","v":1},{"$f":"IF(OR($K87=\"T\",$J87=\"T\",O87=\"E\",O87=\"M\"),0,IF(SUM(F87:H87)<Inputs!$D$258,1/Inputs!$D$258*SUM(F87:H87),IF(SUM(F87:H87)>Inputs!$D$261,1/Inputs!$D$261*SUM(F87:H87),1)))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",F87=0,O87=\"M\",O87=\"H\"),0,1/Inputs!$D$253*F87)","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",G87=0,O87=\"E\",O87=\"H\"),0,1/Inputs!$D$256*SUM(F87:G87))","v":0.33985714285714286},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",H87=0,O87=\"E\",O87=\"M\"),0,4/Inputs!$D$261*SUM(F87:H87))","v":0},2.3398571428571429,0,0,0,0,0,0,0,180667.84995618361,198657.03731478145,0,0,0,0,0,379324.88727096503,0,379324.88727096503,0,125177.21279941847,0,0,125177.21279941847,0,90767.444196788842,0,0,90767.444196788842,0,0,0,0,0,0,0,0,24554.86870102086,0,733.45711704347912,1488.173860667931,0,0,0,74408.693033396543,0,20444.751559262244,0,24554.86870102086,733.45711704347912,31863.290530761067,24685.209308286772,{"$f":"0.05*($AF87+AK87+AP87+AT87+SUM(AU87:BD87))*175*Inputs!$D$228*(1+0.0765)","v":7896.7511955513701},211363.52112405459,0,110324.34627283808,0,0,0,0,0,0,50926.632154642968,0,0,14343.828849777465,0,175594.80727725851,{"$f":"Inputs!$D$152*F87+Inputs!$D$153*G87+Inputs!$D$154*H87","v":35963.201784983336},{"$f":"Inputs!$D$155*I87","v":31483.700830779962},{"$f":"'Voc Ed'!L87","v":0},{"$f":"Inputs!$D$156*$I87","v":3148.3700830779962},{"$f":"Inputs!$D$157*$I87","v":12593.480332311985},{"$f":"Inputs!$D$158*$I87","v":4035.5135864280505},{"$f":"IF(Inputs!$D$100=1,0,Activities!R87)","v":57972.556146370436},145196.82276395179,1127424.6954324371]
["0502000","Converse #2",{"$f":"'School Reference Sheet'!O14","v":"0502055"},{"$f":"'School Reference Sheet'!P14","v":"Glenrock High School"},{"$f":"'School Reference Sheet'!Q14","v":"9-12"},{"$f":"IF(M88=1,SUM(ADM!F88:J88),IF(N88=1,SUM(ADM!F88:L88),SUM(ADM!F88:K88,0)))","v":0},{"$f":"ADM!S88-'School Resources'!H88-'School Resources'!F88","v":0},{"$f":"IF(SUM(ADM!N88:R88)=ADM!S88,SUM(ADM!N88:R88),IF(OR(SUM(ADM!F88:O88)=ADM!S88,SUM(ADM!G88:O88)=ADM!S88,SUM(ADM!H88:O88)=ADM!S88,SUM(ADM!I88:O88)=ADM!S88,SUM(ADM!J88:O88)=ADM!S88,SUM(ADM!K88:O88)=ADM!S88,SUM(ADM!L88:O88)=ADM!S88,SUM(ADM!M88:O88)=ADM!S88,SUM(ADM!N88:O88)=ADM!S88),0,SUM(ADM!O88:R88)))","v":209.10466666666667},{"$f":"SUM(ADM!$F88:$R88)","v":209.10466666666667},"F",{"$f":"IF(I88<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F88:J88)=0,SUM(ADM!O88:R88)=0,ADM!K88>0,ADM!N88>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M88:R88)=0,ADM!L88>0),1,0)","v":0},"H",{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!F88/Inputs!$D$80)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!G88/Inputs!$D$81)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!H88/Inputs!$D$82)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!I88/Inputs!$D$83)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!J88/Inputs!$D$84)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(M88=1,ADM!K88/Inputs!$D$95,ADM!K88/Inputs!$D$85))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(N88=1,ADM!L88/Inputs!$D$96,ADM!L88/Inputs!$D$86))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!M88/Inputs!$D$87)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!N88/Inputs!$D$88)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!O88/Inputs!$D$89)","v":2.6053492063492065},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!P88/Inputs!$D$90)","v":2.7111428571428573},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!Q88/Inputs!$D$91)","v":2.2321428571428572},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,ADM!R88/Inputs!$D$92)","v":2.4087301587301591},0,0,{"$f":"IF(SUM(ADM!N88:R88)=ADM!S88,SUM(X88:AB88),IF(OR(SUM(ADM!F88:O88)=ADM!S88,SUM(ADM!G88:O88)=ADM!S88,SUM(ADM!H88:O88)=ADM!S88,SUM(ADM!I88:O88)=ADM!S88,SUM(ADM!J88:O88)=ADM!S88,SUM(ADM!K88:O88)=ADM!S88,SUM(ADM!L88:O88)=ADM!S88,SUM(ADM!M88:O88)=ADM!S88,SUM(ADM!N88:O88)=ADM!S88),SUM(Z88:AB88),SUM(Y88:AB88)))","v":9.9573650793650792},9.9573650793650792,{"$f":"Inputs!$D$39*AC88","v":0},{"$f":"Inputs!$D$40*AD88","v":0},{"$f":"Inputs!$D$41*AE88","v":3.2859304761904764},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'Voc Ed'!H88)","v":0.48540476190476184},3.7713352380952383,{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$72=1,$F88=0,Inputs!$D$74<=$AC88+$AG88),0,IF(AND($F88>0,$F88<=Inputs!$D$104,Inputs!$D$72=2),$F88/Inputs!$D$94-($AC88+$AG88),Inputs!$D$74-($AC88+$AG88)))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$72=1,$G88=0,Inputs!$D$75<=$AD88+$AH88),0,IF(Inputs!$D$72=2,IF(AND($G88>0,$G88<=Inputs!$D$104),$G88/Inputs!$D$94-($AD88+$AH88),Inputs!$D$75-($AD88+$AH88))))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$72=1,$H88=0,Inputs!$D$76<=$AE88+$AI88+AJ88),0,IF(Inputs!$D$72=2,IF(AND($H88>0,$H88<=Inputs!$D$104),$H88/Inputs!$D$94-($AE88+$AI88+$AJ88),Inputs!$D$76-($AE88+$AI88+$AJ88))))","v":0},{"$f":"IF(OR(J88=\"T\",K88=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O88=\"EM\",(AD88+AH88+AJ88)<Inputs!$D$75),Inputs!$D$75-(AD88+AH88+AJ88),IF(AND(O88=\"M\",(AD88+AH88+AJ88)<Inputs!$D$75),Inputs!$D$75-(AD88+AH88+AJ88),IF(AND(OR(O88=\"MH\",O88=\"H\",O88=\"EMH\"),(AD88+AE88+AH88+AI88+AJ88)<Inputs!$D$76),Inputs!$D$76-(AD88+AE88+AH88+AI88+AJ88),0)))),0))","v":0},0,{"$f":"IF($J88=\"T\",$I88/Inputs!$D$93,0)","v":0},{"$f":"IF(L88=1,(I88/7)*1.5,IF($J88=\"T\",0,IF(AND($K88=\"T\",($I88/Inputs!$D$94)>=1),$I88/Inputs!$D$94,IF(AND($K88=\"T\",($I88/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L88","v":0},0,{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$234=0,O88=\"M\",O88=\"H\"), 0,(F88*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$234=0,O88=\"E\",O88=\"H\"), 0,(SUM(F88:G88)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",Inputs!$D$234=0,O88=\"E\",O88=\"M\"), 0,(SUM(F88:H88)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'At-Risk'!T88/100)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'At-Risk'!U88/100)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'At-Risk'!V88/100)","v":0.78},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(AND(O88=\"E\", SUM(AX88:AZ88)<1/Inputs!$D$253*F88),1/Inputs!$D$253*F88-SUM(AX88:AZ88),IF(AND(O88=\"M\", SUM(AX88:AZ88)<1/Inputs!$D$256*SUM(F88:G88)),1/Inputs!$D$256* SUM(F88:G88)-SUM(AX88:AZ88),IF(AND(O88=\"H\",SUM(AX88:AZ88)<1/Inputs!$D$260*SUM(F88:H88)),1/Inputs!$D$260*SUM(F88:H88)-SUM(AX88:AZ88),0))))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'At-Risk'!AJ88/100)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F88:$R88)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F88:$K88)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J88:$K88)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L88:$N88)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O88:$R88)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F88:$R88)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F88:$K88)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J88:$K88)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L88:$N88)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O88:$R88)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",F88=0,Inputs!$D$247=0,O88=\"M\",O88=\"H\"),0,1/Inputs!$D$253*F88)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",G88=0,Inputs!$D$247=0,O88=\"H\",O88=\"E\"),0,IF(SUM(F88:G88)<Inputs!$D$254,1/Inputs!$D$254*SUM(F88:G88),IF(SUM(F88:G88)>Inputs!$D$257,1/Inputs!$D$257*SUM(F88:G88),1)))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",H88=0,Inputs!$D$247=0,O88=\"E\",O88=\"M\"),0,IF(SUM(F88:H88)<Inputs!$D$258,1/Inputs!$D$258*SUM(F88:H88),IF(SUM(F88:H88)>Inputs!$D$261,1/Inputs!$D$261*SUM(F88:H88),1)))","v":1},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",G88=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G88)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",H88=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H88)","v":0.66382433862433865},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,'At-Risk'!S88/100)","v":0.78},{"$f":"IF(OR($J88=\"T\",$K88=\"T\"),0,IF(AND(O88=\"E\",'At-Risk'!S88/100<1/Inputs!$D$253*F88),1/Inputs!$D$253*F88-'At-Risk'!S88/100,IF(AND(O88=\"M\",'At-Risk'!S88/100<1/Inputs!$D$256*SUM(F88:G88)),1/Inputs!$D$256* SUM(F88:G88)-'At-Risk'!S88/100,IF(AND(O88=\"H\",'At-Risk'!S88/100<1/Inputs!$D$260*SUM(F88:H88)),1/Inputs!$D$260*SUM(F88:H88)-'At-Risk'!S88/100,0))))","v":0},0.83641866666666664,{"$f":"IF(OR(J88=\"T\",K88=\"T\"),0,IF(O88=\"E\",2/Inputs!$D$253*F88,IF(O88=\"M\",2/Inputs!$D$256*SUM(F88:G88),IF(O88=\"H\",5/Inputs!$D$261*SUM(F88:H88),0))))","v":1.6595608465608465},5.7198038518518519,{"$f":"IF(OR($J88=\"T\",$K88=\"T\",F88=0,O88=\"M\",O88=\"H\"),0,IF(F88<Inputs!$D$251,1/Inputs!$D$251*F88,1))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",G88=0,O88=\"E\",O88=\"H\"),0,IF(SUM(F88:G88)<Inputs!$D$254,1/Inputs!$D$254*SUM(F88:G88),1))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",H88=0,O88=\"E\",O88=\"M\"),0,IF(SUM(F88:H88)<Inputs!$D$258,1/Inputs!$D$258*SUM(F88:H88),1))","v":1},0,{"$f":"IF(OR($J88=\"T\",$K88=\"T\",F88=0),0,IF(AND(O88=\"E\",F88>Inputs!$D$253),(F88-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",G88=0),0,IF(AND(O88=\"M\",SUM(F88:G88)>Inputs!$D$256),(SUM(F88:G88)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",H88=0),0,IF(AND(O88=\"H\",SUM(F88:H88)>Inputs!$D$260),(SUM(F88:H88)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K88=\"T\",$J88=\"T\",O88=\"M\",O88=\"H\"),0,IF(F88<Inputs!$D$251,1/Inputs!$D$251*F88,IF(F88>Inputs!$D$253,1/Inputs!$D$253*F88,1)))","v":0},{"$f":"IF(OR($K88=\"T\",$J88=\"T\",O88=\"E\",O88=\"H\"),0,IF(SUM(F88:G88)<Inputs!$D$254,1/Inputs!$D$254*SUM(F88:G88),IF(SUM(F88:G88)>Inputs!$D$256,1/Inputs!$D$256*SUM(F88:G88),1)))","v":0},{"$f":"IF(OR($K88=\"T\",$J88=\"T\",O88=\"E\",O88=\"M\"),0,IF(SUM(F88:H88)<Inputs!$D$258,1/Inputs!$D$258*SUM(F88:H88),IF(SUM(F88:H88)>Inputs!$D$261,1/Inputs!$D$261*SUM(F88:H88),1)))","v":1},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",F88=0,O88=\"M\",O88=\"H\"),0,1/Inputs!$D$253*F88)","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",G88=0,O88=\"E\",O88=\"H\"),0,1/Inputs!$D$256*SUM(F88:G88))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",H88=0,O88=\"E\",O88=\"M\"),0,4/Inputs!$D$261*SUM(F88:H88))","v":1.3276486772486773},3.3276486772486775,0,0,0,0,0,0,0,0,0,193860.62934004143,201732.59662682851,166090.83266383156,179230.46298123692,0,0,740914.52161193837,740914.52161193837,0,0,244501.7921319397,36118.333925520361,280620.12605746009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58038.780566049303,0,0,0,0,0,0,74408.693033396543,0,39933.613188383024,58038.780566049303,0,62236.819815402821,60270.333753750434,{"$f":"0.05*($AF88+AK88+AP88+AT88+SUM(AU88:BD88))*175*Inputs!$D$228*(1+0.0765)","v":13704.970625687536},366631.99154871888,0,0,110324.34627283808,0,0,0,0,0,0,50926.632154642968,0,0,56034.03017806611,217285.00860554716,{"$f":"Inputs!$D$152*F88+Inputs!$D$153*G88+Inputs!$D$154*H88","v":86010.106326978406},{"$f":"Inputs!$D$155*I88","v":61495.388049631503},{"$f":"'Voc Ed'!L88","v":45474.868674822988},{"$f":"Inputs!$D$156*$I88","v":6149.5388049631511},{"$f":"Inputs!$D$157*$I88","v":24598.155219852604},{"$f":"Inputs!$D$158*$I88","v":7882.3476093488589},{"$f":"IF(Inputs!$D$100=1,0,Activities!R88)","v":266395.39523439558},498005.79991999309,2103457.4477436575]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!C15","v":"0601005"},{"$f":"'School Reference Sheet'!D15","v":"Moorcroft Elementary"},{"$f":"'School Reference Sheet'!E15","v":"K-6"},{"$f":"IF(M89=1,SUM(ADM!F89:J89),IF(N89=1,SUM(ADM!F89:L89),SUM(ADM!F89:K89,0)))","v":317.279},{"$f":"ADM!S89-'School Resources'!H89-'School Resources'!F89","v":0},{"$f":"IF(SUM(ADM!N89:R89)=ADM!S89,SUM(ADM!N89:R89),IF(OR(SUM(ADM!F89:O89)=ADM!S89,SUM(ADM!G89:O89)=ADM!S89,SUM(ADM!H89:O89)=ADM!S89,SUM(ADM!I89:O89)=ADM!S89,SUM(ADM!J89:O89)=ADM!S89,SUM(ADM!K89:O89)=ADM!S89,SUM(ADM!L89:O89)=ADM!S89,SUM(ADM!M89:O89)=ADM!S89,SUM(ADM!N89:O89)=ADM!S89),0,SUM(ADM!O89:R89)))","v":0},{"$f":"SUM(ADM!$F89:$R89)","v":317.279},"F",{"$f":"IF(I89<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F89:J89)=0,SUM(ADM!O89:R89)=0,ADM!K89>0,ADM!N89>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M89:R89)=0,ADM!L89>0),1,0)","v":1},"E",{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!F89/Inputs!$D$80)","v":3.4769375},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!G89/Inputs!$D$81)","v":3.0431249999999999},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!H89/Inputs!$D$82)","v":3.2309999999999999},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!I89/Inputs!$D$83)","v":2.3828125},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!J89/Inputs!$D$84)","v":2.171875},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(M89=1,ADM!K89/Inputs!$D$95,ADM!K89/Inputs!$D$85))","v":2.5483750000000001},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(N89=1,ADM!L89/Inputs!$D$96,ADM!L89/Inputs!$D$86))","v":2.9758125},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!M89/Inputs!$D$87)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!N89/Inputs!$D$88)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!O89/Inputs!$D$89)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!P89/Inputs!$D$90)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!Q89/Inputs!$D$91)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,ADM!R89/Inputs!$D$92)","v":0},19.8299375,0,{"$f":"IF(SUM(ADM!N89:R89)=ADM!S89,SUM(X89:AB89),IF(OR(SUM(ADM!F89:O89)=ADM!S89,SUM(ADM!G89:O89)=ADM!S89,SUM(ADM!H89:O89)=ADM!S89,SUM(ADM!I89:O89)=ADM!S89,SUM(ADM!J89:O89)=ADM!S89,SUM(ADM!K89:O89)=ADM!S89,SUM(ADM!L89:O89)=ADM!S89,SUM(ADM!M89:O89)=ADM!S89,SUM(ADM!N89:O89)=ADM!S89),SUM(Z89:AB89),SUM(Y89:AB89)))","v":0},19.8299375,{"$f":"Inputs!$D$39*AC89","v":3.9659875000000002},{"$f":"Inputs!$D$40*AD89","v":0},{"$f":"Inputs!$D$41*AE89","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'Voc Ed'!H89)","v":0},3.9659875000000002,{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$72=1,$F89=0,Inputs!$D$74<=$AC89+$AG89),0,IF(AND($F89>0,$F89<=Inputs!$D$104,Inputs!$D$72=2),$F89/Inputs!$D$94-($AC89+$AG89),Inputs!$D$74-($AC89+$AG89)))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$72=1,$G89=0,Inputs!$D$75<=$AD89+$AH89),0,IF(Inputs!$D$72=2,IF(AND($G89>0,$G89<=Inputs!$D$104),$G89/Inputs!$D$94-($AD89+$AH89),Inputs!$D$75-($AD89+$AH89))))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$72=1,$H89=0,Inputs!$D$76<=$AE89+$AI89+AJ89),0,IF(Inputs!$D$72=2,IF(AND($H89>0,$H89<=Inputs!$D$104),$H89/Inputs!$D$94-($AE89+$AI89+$AJ89),Inputs!$D$76-($AE89+$AI89+$AJ89))))","v":0},{"$f":"IF(OR(J89=\"T\",K89=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O89=\"EM\",(AD89+AH89+AJ89)<Inputs!$D$75),Inputs!$D$75-(AD89+AH89+AJ89),IF(AND(O89=\"M\",(AD89+AH89+AJ89)<Inputs!$D$75),Inputs!$D$75-(AD89+AH89+AJ89),IF(AND(OR(O89=\"MH\",O89=\"H\",O89=\"EMH\"),(AD89+AE89+AH89+AI89+AJ89)<Inputs!$D$76),Inputs!$D$76-(AD89+AE89+AH89+AI89+AJ89),0)))),0))","v":0},0,{"$f":"IF($J89=\"T\",$I89/Inputs!$D$93,0)","v":0},{"$f":"IF(L89=1,(I89/7)*1.5,IF($J89=\"T\",0,IF(AND($K89=\"T\",($I89/Inputs!$D$94)>=1),$I89/Inputs!$D$94,IF(AND($K89=\"T\",($I89/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L89","v":0},0,{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$234=0,O89=\"M\",O89=\"H\"), 0,(F89*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$234=0,O89=\"E\",O89=\"H\"), 0,(SUM(F89:G89)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",Inputs!$D$234=0,O89=\"E\",O89=\"M\"), 0,(SUM(F89:H89)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'At-Risk'!T89/100)","v":1.53},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'At-Risk'!U89/100)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'At-Risk'!V89/100)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(AND(O89=\"E\", SUM(AX89:AZ89)<1/Inputs!$D$253*F89),1/Inputs!$D$253*F89-SUM(AX89:AZ89),IF(AND(O89=\"M\", SUM(AX89:AZ89)<1/Inputs!$D$256*SUM(F89:G89)),1/Inputs!$D$256* SUM(F89:G89)-SUM(AX89:AZ89),IF(AND(O89=\"H\",SUM(AX89:AZ89)<1/Inputs!$D$260*SUM(F89:H89)),1/Inputs!$D$260*SUM(F89:H89)-SUM(AX89:AZ89),0))))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'At-Risk'!AJ89/100)","v":0.01},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F89:$R89)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F89:$K89)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J89:$K89)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L89:$N89)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O89:$R89)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F89:$R89)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F89:$K89)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J89:$K89)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L89:$N89)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O89:$R89)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",F89=0,Inputs!$D$247=0,O89=\"M\",O89=\"H\"),0,1/Inputs!$D$253*F89)","v":1.1016631944444444},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",G89=0,Inputs!$D$247=0,O89=\"H\",O89=\"E\"),0,IF(SUM(F89:G89)<Inputs!$D$254,1/Inputs!$D$254*SUM(F89:G89),IF(SUM(F89:G89)>Inputs!$D$257,1/Inputs!$D$257*SUM(F89:G89),1)))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",H89=0,Inputs!$D$247=0,O89=\"E\",O89=\"M\"),0,IF(SUM(F89:H89)<Inputs!$D$258,1/Inputs!$D$258*SUM(F89:H89),IF(SUM(F89:H89)>Inputs!$D$261,1/Inputs!$D$261*SUM(F89:H89),1)))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",G89=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G89)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",H89=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H89)","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,'At-Risk'!S89/100)","v":1.53},{"$f":"IF(OR($J89=\"T\",$K89=\"T\"),0,IF(AND(O89=\"E\",'At-Risk'!S89/100<1/Inputs!$D$253*F89),1/Inputs!$D$253*F89-'At-Risk'!S89/100,IF(AND(O89=\"M\",'At-Risk'!S89/100<1/Inputs!$D$256*SUM(F89:G89)),1/Inputs!$D$256* SUM(F89:G89)-'At-Risk'!S89/100,IF(AND(O89=\"H\",'At-Risk'!S89/100<1/Inputs!$D$260*SUM(F89:H89)),1/Inputs!$D$260*SUM(F89:H89)-'At-Risk'!S89/100,0))))","v":0},0,{"$f":"IF(OR(J89=\"T\",K89=\"T\"),0,IF(O89=\"E\",2/Inputs!$D$253*F89,IF(O89=\"M\",2/Inputs!$D$256*SUM(F89:G89),IF(O89=\"H\",5/Inputs!$D$261*SUM(F89:H89),0))))","v":2.2033263888888888},6.374989583333333,{"$f":"IF(OR($J89=\"T\",$K89=\"T\",F89=0,O89=\"M\",O89=\"H\"),0,IF(F89<Inputs!$D$251,1/Inputs!$D$251*F89,1))","v":1},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",G89=0,O89=\"E\",O89=\"H\"),0,IF(SUM(F89:G89)<Inputs!$D$254,1/Inputs!$D$254*SUM(F89:G89),1))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",H89=0,O89=\"E\",O89=\"M\"),0,IF(SUM(F89:H89)<Inputs!$D$258,1/Inputs!$D$258*SUM(F89:H89),1))","v":0},0,{"$f":"IF(OR($J89=\"T\",$K89=\"T\",F89=0),0,IF(AND(O89=\"E\",F89>Inputs!$D$253),(F89-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.10166319444444444},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",G89=0),0,IF(AND(O89=\"M\",SUM(F89:G89)>Inputs!$D$256),(SUM(F89:G89)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",H89=0),0,IF(AND(O89=\"H\",SUM(F89:H89)>Inputs!$D$260),(SUM(F89:H89)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K89=\"T\",$J89=\"T\",O89=\"M\",O89=\"H\"),0,IF(F89<Inputs!$D$251,1/Inputs!$D$251*F89,IF(F89>Inputs!$D$253,1/Inputs!$D$253*F89,1)))","v":1.1016631944444444},{"$f":"IF(OR($K89=\"T\",$J89=\"T\",O89=\"E\",O89=\"H\"),0,IF(SUM(F89:G89)<Inputs!$D$254,1/Inputs!$D$254*SUM(F89:G89),IF(SUM(F89:G89)>Inputs!$D$256,1/Inputs!$D$256*SUM(F89:G89),1)))","v":0},{"$f":"IF(OR($K89=\"T\",$J89=\"T\",O89=\"E\",O89=\"M\"),0,IF(SUM(F89:H89)<Inputs!$D$258,1/Inputs!$D$258*SUM(F89:H89),IF(SUM(F89:H89)>Inputs!$D$261,1/Inputs!$D$261*SUM(F89:H89),1)))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",F89=0,O89=\"M\",O89=\"H\"),0,1/Inputs!$D$253*F89)","v":1.1016631944444444},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",G89=0,O89=\"E\",O89=\"H\"),0,1/Inputs!$D$256*SUM(F89:G89))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",H89=0,O89=\"E\",O89=\"M\"),0,4/Inputs!$D$261*SUM(F89:H89))","v":0},3.3049895833333331,261182.41162222778,228595.05710640238,242707.94972628009,178993.35699695194,163148.04342672997,191430.16755917954,223538.64148710488,0,0,0,0,0,0,1489595.6279248765,0,0,1489595.6279248765,297919.12558497535,0,0,0,297919.12558497535,0,0,0,0,0,0,0,0,0,0,0,0,114931.34109601007,0,0,0,751.18523592163444,0,0,82755.312662493146,0,0,0,0,114931.34109601007,0,0,80518.393982797847,{"$f":"0.05*($AF89+AK89+AP89+AT89+SUM(AU89:BD89))*175*Inputs!$D$228*(1+0.0765)","v":23932.406094414611},417819.98016764736,106366.15712546834,0,0,0,9150.2698491402898,0,0,61968.360274719191,0,0,51002.159735233887,0,0,228486.94698456168,{"$f":"Inputs!$D$152*F89+Inputs!$D$153*G89+Inputs!$D$154*H89","v":106584.1735475945},{"$f":"Inputs!$D$155*I89","v":93308.27253177372},{"$f":"'Voc Ed'!L89","v":0},{"$f":"Inputs!$D$156*$I89","v":9330.8272531773728},{"$f":"Inputs!$D$157*$I89","v":37323.309012709491},{"$f":"Inputs!$D$158*$I89","v":11960.055253732246},{"$f":"IF(Inputs!$D$100=1,0,Activities!R89)","v":38753.818921596321},297260.45652058371,2731082.1371826446]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!F15","v":"0601007"},{"$f":"'School Reference Sheet'!G15","v":"Sundance Elementary"},{"$f":"'School Reference Sheet'!H15","v":"K-6"},{"$f":"IF(M90=1,SUM(ADM!F90:J90),IF(N90=1,SUM(ADM!F90:L90),SUM(ADM!F90:K90,0)))","v":206.834},{"$f":"ADM!S90-'School Resources'!H90-'School Resources'!F90","v":0},{"$f":"IF(SUM(ADM!N90:R90)=ADM!S90,SUM(ADM!N90:R90),IF(OR(SUM(ADM!F90:O90)=ADM!S90,SUM(ADM!G90:O90)=ADM!S90,SUM(ADM!H90:O90)=ADM!S90,SUM(ADM!I90:O90)=ADM!S90,SUM(ADM!J90:O90)=ADM!S90,SUM(ADM!K90:O90)=ADM!S90,SUM(ADM!L90:O90)=ADM!S90,SUM(ADM!M90:O90)=ADM!S90,SUM(ADM!N90:O90)=ADM!S90),0,SUM(ADM!O90:R90)))","v":0},{"$f":"SUM(ADM!$F90:$R90)","v":206.834},"F",{"$f":"IF(I90<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F90:J90)=0,SUM(ADM!O90:R90)=0,ADM!K90>0,ADM!N90>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M90:R90)=0,ADM!L90>0),1,0)","v":1},"E",{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!F90/Inputs!$D$80)","v":2.3311250000000001},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!G90/Inputs!$D$81)","v":1.7172499999999999},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!H90/Inputs!$D$82)","v":2.1659375000000001},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!I90/Inputs!$D$83)","v":1.437125},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!J90/Inputs!$D$84)","v":1.313625},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(M90=1,ADM!K90/Inputs!$D$95,ADM!K90/Inputs!$D$85))","v":2.1015625},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(N90=1,ADM!L90/Inputs!$D$96,ADM!L90/Inputs!$D$86))","v":1.8605},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!M90/Inputs!$D$87)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!N90/Inputs!$D$88)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!O90/Inputs!$D$89)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!P90/Inputs!$D$90)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!Q90/Inputs!$D$91)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,ADM!R90/Inputs!$D$92)","v":0},12.927125,0,{"$f":"IF(SUM(ADM!N90:R90)=ADM!S90,SUM(X90:AB90),IF(OR(SUM(ADM!F90:O90)=ADM!S90,SUM(ADM!G90:O90)=ADM!S90,SUM(ADM!H90:O90)=ADM!S90,SUM(ADM!I90:O90)=ADM!S90,SUM(ADM!J90:O90)=ADM!S90,SUM(ADM!K90:O90)=ADM!S90,SUM(ADM!L90:O90)=ADM!S90,SUM(ADM!M90:O90)=ADM!S90,SUM(ADM!N90:O90)=ADM!S90),SUM(Z90:AB90),SUM(Y90:AB90)))","v":0},12.927125,{"$f":"Inputs!$D$39*AC90","v":2.5854250000000003},{"$f":"Inputs!$D$40*AD90","v":0},{"$f":"Inputs!$D$41*AE90","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'Voc Ed'!H90)","v":0},2.5854250000000003,{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$72=1,$F90=0,Inputs!$D$74<=$AC90+$AG90),0,IF(AND($F90>0,$F90<=Inputs!$D$104,Inputs!$D$72=2),$F90/Inputs!$D$94-($AC90+$AG90),Inputs!$D$74-($AC90+$AG90)))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$72=1,$G90=0,Inputs!$D$75<=$AD90+$AH90),0,IF(Inputs!$D$72=2,IF(AND($G90>0,$G90<=Inputs!$D$104),$G90/Inputs!$D$94-($AD90+$AH90),Inputs!$D$75-($AD90+$AH90))))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$72=1,$H90=0,Inputs!$D$76<=$AE90+$AI90+AJ90),0,IF(Inputs!$D$72=2,IF(AND($H90>0,$H90<=Inputs!$D$104),$H90/Inputs!$D$94-($AE90+$AI90+$AJ90),Inputs!$D$76-($AE90+$AI90+$AJ90))))","v":0},{"$f":"IF(OR(J90=\"T\",K90=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O90=\"EM\",(AD90+AH90+AJ90)<Inputs!$D$75),Inputs!$D$75-(AD90+AH90+AJ90),IF(AND(O90=\"M\",(AD90+AH90+AJ90)<Inputs!$D$75),Inputs!$D$75-(AD90+AH90+AJ90),IF(AND(OR(O90=\"MH\",O90=\"H\",O90=\"EMH\"),(AD90+AE90+AH90+AI90+AJ90)<Inputs!$D$76),Inputs!$D$76-(AD90+AE90+AH90+AI90+AJ90),0)))),0))","v":0},0,{"$f":"IF($J90=\"T\",$I90/Inputs!$D$93,0)","v":0},{"$f":"IF(L90=1,(I90/7)*1.5,IF($J90=\"T\",0,IF(AND($K90=\"T\",($I90/Inputs!$D$94)>=1),$I90/Inputs!$D$94,IF(AND($K90=\"T\",($I90/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L90","v":0},0,{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$234=0,O90=\"M\",O90=\"H\"), 0,(F90*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$234=0,O90=\"E\",O90=\"H\"), 0,(SUM(F90:G90)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",Inputs!$D$234=0,O90=\"E\",O90=\"M\"), 0,(SUM(F90:H90)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'At-Risk'!T90/100)","v":0.56000000000000005},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'At-Risk'!U90/100)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'At-Risk'!V90/100)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(AND(O90=\"E\", SUM(AX90:AZ90)<1/Inputs!$D$253*F90),1/Inputs!$D$253*F90-SUM(AX90:AZ90),IF(AND(O90=\"M\", SUM(AX90:AZ90)<1/Inputs!$D$256*SUM(F90:G90)),1/Inputs!$D$256* SUM(F90:G90)-SUM(AX90:AZ90),IF(AND(O90=\"H\",SUM(AX90:AZ90)<1/Inputs!$D$260*SUM(F90:H90)),1/Inputs!$D$260*SUM(F90:H90)-SUM(AX90:AZ90),0))))","v":0.15817361111111106},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'At-Risk'!AJ90/100)","v":0.01},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F90:$R90)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F90:$K90)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J90:$K90)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L90:$N90)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O90:$R90)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F90:$R90)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F90:$K90)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J90:$K90)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L90:$N90)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O90:$R90)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",F90=0,Inputs!$D$247=0,O90=\"M\",O90=\"H\"),0,1/Inputs!$D$253*F90)","v":0.71817361111111111},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",G90=0,Inputs!$D$247=0,O90=\"H\",O90=\"E\"),0,IF(SUM(F90:G90)<Inputs!$D$254,1/Inputs!$D$254*SUM(F90:G90),IF(SUM(F90:G90)>Inputs!$D$257,1/Inputs!$D$257*SUM(F90:G90),1)))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",H90=0,Inputs!$D$247=0,O90=\"E\",O90=\"M\"),0,IF(SUM(F90:H90)<Inputs!$D$258,1/Inputs!$D$258*SUM(F90:H90),IF(SUM(F90:H90)>Inputs!$D$261,1/Inputs!$D$261*SUM(F90:H90),1)))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",G90=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G90)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",H90=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H90)","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,'At-Risk'!S90/100)","v":0.56000000000000005},{"$f":"IF(OR($J90=\"T\",$K90=\"T\"),0,IF(AND(O90=\"E\",'At-Risk'!S90/100<1/Inputs!$D$253*F90),1/Inputs!$D$253*F90-'At-Risk'!S90/100,IF(AND(O90=\"M\",'At-Risk'!S90/100<1/Inputs!$D$256*SUM(F90:G90)),1/Inputs!$D$256* SUM(F90:G90)-'At-Risk'!S90/100,IF(AND(O90=\"H\",'At-Risk'!S90/100<1/Inputs!$D$260*SUM(F90:H90)),1/Inputs!$D$260*SUM(F90:H90)-'At-Risk'!S90/100,0))))","v":0.15817361111111106},0,{"$f":"IF(OR(J90=\"T\",K90=\"T\"),0,IF(O90=\"E\",2/Inputs!$D$253*F90,IF(O90=\"M\",2/Inputs!$D$256*SUM(F90:G90),IF(O90=\"H\",5/Inputs!$D$261*SUM(F90:H90),0))))","v":1.4363472222222222},3.6008680555555559,{"$f":"IF(OR($J90=\"T\",$K90=\"T\",F90=0,O90=\"M\",O90=\"H\"),0,IF(F90<Inputs!$D$251,1/Inputs!$D$251*F90,1))","v":1},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",G90=0,O90=\"E\",O90=\"H\"),0,IF(SUM(F90:G90)<Inputs!$D$254,1/Inputs!$D$254*SUM(F90:G90),1))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",H90=0,O90=\"E\",O90=\"M\"),0,IF(SUM(F90:H90)<Inputs!$D$258,1/Inputs!$D$258*SUM(F90:H90),1))","v":0},0,{"$f":"IF(OR($J90=\"T\",$K90=\"T\",F90=0),0,IF(AND(O90=\"E\",F90>Inputs!$D$253),(F90-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",G90=0),0,IF(AND(O90=\"M\",SUM(F90:G90)>Inputs!$D$256),(SUM(F90:G90)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",H90=0),0,IF(AND(O90=\"H\",SUM(F90:H90)>Inputs!$D$260),(SUM(F90:H90)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K90=\"T\",$J90=\"T\",O90=\"M\",O90=\"H\"),0,IF(F90<Inputs!$D$251,1/Inputs!$D$251*F90,IF(F90>Inputs!$D$253,1/Inputs!$D$253*F90,1)))","v":1},{"$f":"IF(OR($K90=\"T\",$J90=\"T\",O90=\"E\",O90=\"H\"),0,IF(SUM(F90:G90)<Inputs!$D$254,1/Inputs!$D$254*SUM(F90:G90),IF(SUM(F90:G90)>Inputs!$D$256,1/Inputs!$D$256*SUM(F90:G90),1)))","v":0},{"$f":"IF(OR($K90=\"T\",$J90=\"T\",O90=\"E\",O90=\"M\"),0,IF(SUM(F90:H90)<Inputs!$D$258,1/Inputs!$D$258*SUM(F90:H90),IF(SUM(F90:H90)>Inputs!$D$261,1/Inputs!$D$261*SUM(F90:H90),1)))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",F90=0,O90=\"M\",O90=\"H\"),0,1/Inputs!$D$253*F90)","v":0.71817361111111111},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",G90=0,O90=\"E\",O90=\"H\"),0,1/Inputs!$D$256*SUM(F90:G90))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",H90=0,O90=\"E\",O90=\"M\"),0,4/Inputs!$D$261*SUM(F90:H90))","v":0},2.7181736111111112,175110.66830878201,128997.28463864267,162702.02719290153,107954.70821738789,98677.570553755708,157866.27223665599,139758.0131432201,0,0,0,0,0,0,971066.54429134587,0,0,971066.54429134587,194213.30885826919,0,0,0,194213.30885826919,0,0,0,0,0,0,0,0,0,0,0,0,42066.373211611535,0,0,11881.768137907682,751.18523592163444,0,0,53948.141349519217,0,0,0,0,42066.373211611535,11881.768137907682,0,52489.895331988599,{"$f":"0.05*($AF90+AK90+AP90+AT90+SUM(AU90:BD90))*175*Inputs!$D$228*(1+0.0765)","v":15341.046073046824},230426.55068951473,106366.15712546834,0,0,0,0,0,0,56249.823527933229,0,0,33248.278980573457,0,0,195864.25963397505,{"$f":"Inputs!$D$152*F90+Inputs!$D$153*G90+Inputs!$D$154*H90","v":69482.162234321091},{"$f":"Inputs!$D$155*I90","v":60827.609898029456},{"$f":"'Voc Ed'!L90","v":0},{"$f":"Inputs!$D$156*$I90","v":6082.760989802945},{"$f":"Inputs!$D$157*$I90","v":24331.04395921178},{"$f":"Inputs!$D$158*$I90","v":7796.7532309117696},{"$f":"IF(Inputs!$D$100=1,0,Activities!R90)","v":25435.090561665016},193955.42087394206,1785526.0843470469]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!I15","v":"0601048"},{"$f":"'School Reference Sheet'!J15","v":"Sundance Secondary School"},{"$f":"'School Reference Sheet'!K15","v":"7-12"},{"$f":"IF(M91=1,SUM(ADM!F91:J91),IF(N91=1,SUM(ADM!F91:L91),SUM(ADM!F91:K91,0)))","v":0},{"$f":"ADM!S91-'School Resources'!H91-'School Resources'!F91","v":51.952333333333328},{"$f":"IF(SUM(ADM!N91:R91)=ADM!S91,SUM(ADM!N91:R91),IF(OR(SUM(ADM!F91:O91)=ADM!S91,SUM(ADM!G91:O91)=ADM!S91,SUM(ADM!H91:O91)=ADM!S91,SUM(ADM!I91:O91)=ADM!S91,SUM(ADM!J91:O91)=ADM!S91,SUM(ADM!K91:O91)=ADM!S91,SUM(ADM!L91:O91)=ADM!S91,SUM(ADM!M91:O91)=ADM!S91,SUM(ADM!N91:O91)=ADM!S91),0,SUM(ADM!O91:R91)))","v":111.52033333333334},{"$f":"SUM(ADM!$F91:$R91)","v":163.47266666666667},"F",{"$f":"IF(I91<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F91:J91)=0,SUM(ADM!O91:R91)=0,ADM!K91>0,ADM!N91>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M91:R91)=0,ADM!L91>0),1,0)","v":0},"H",{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!F91/Inputs!$D$80)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!G91/Inputs!$D$81)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!H91/Inputs!$D$82)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!I91/Inputs!$D$83)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!J91/Inputs!$D$84)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(M91=1,ADM!K91/Inputs!$D$95,ADM!K91/Inputs!$D$85))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(N91=1,ADM!L91/Inputs!$D$96,ADM!L91/Inputs!$D$86))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!M91/Inputs!$D$87)","v":1.3094285714285714},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!N91/Inputs!$D$88)","v":1.1644920634920635},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!O91/Inputs!$D$89)","v":1.1894444444444445},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!P91/Inputs!$D$90)","v":1.3469365079365079},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!Q91/Inputs!$D$91)","v":1.3822857142857143},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,ADM!R91/Inputs!$D$92)","v":1.3918253968253969},0,2.4739206349206349,{"$f":"IF(SUM(ADM!N91:R91)=ADM!S91,SUM(X91:AB91),IF(OR(SUM(ADM!F91:O91)=ADM!S91,SUM(ADM!G91:O91)=ADM!S91,SUM(ADM!H91:O91)=ADM!S91,SUM(ADM!I91:O91)=ADM!S91,SUM(ADM!J91:O91)=ADM!S91,SUM(ADM!K91:O91)=ADM!S91,SUM(ADM!L91:O91)=ADM!S91,SUM(ADM!M91:O91)=ADM!S91,SUM(ADM!N91:O91)=ADM!S91),SUM(Z91:AB91),SUM(Y91:AB91)))","v":5.3104920634920632},7.784412698412698,{"$f":"Inputs!$D$39*AC91","v":0},{"$f":"Inputs!$D$40*AD91","v":0.81639380952380958},{"$f":"Inputs!$D$41*AE91","v":1.7524623809523809},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'Voc Ed'!H91)","v":0.50984761904761899},3.0787038095238097,{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$72=1,$F91=0,Inputs!$D$74<=$AC91+$AG91),0,IF(AND($F91>0,$F91<=Inputs!$D$104,Inputs!$D$72=2),$F91/Inputs!$D$94-($AC91+$AG91),Inputs!$D$74-($AC91+$AG91)))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$72=1,$G91=0,Inputs!$D$75<=$AD91+$AH91),0,IF(Inputs!$D$72=2,IF(AND($G91>0,$G91<=Inputs!$D$104),$G91/Inputs!$D$94-($AD91+$AH91),Inputs!$D$75-($AD91+$AH91))))","v":4.7096855555555557},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$72=1,$H91=0,Inputs!$D$76<=$AE91+$AI91+AJ91),0,IF(Inputs!$D$72=2,IF(AND($H91>0,$H91<=Inputs!$D$104),$H91/Inputs!$D$94-($AE91+$AI91+$AJ91),Inputs!$D$76-($AE91+$AI91+$AJ91))))","v":2.4271979365079366},{"$f":"IF(OR(J91=\"T\",K91=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O91=\"EM\",(AD91+AH91+AJ91)<Inputs!$D$75),Inputs!$D$75-(AD91+AH91+AJ91),IF(AND(O91=\"M\",(AD91+AH91+AJ91)<Inputs!$D$75),Inputs!$D$75-(AD91+AH91+AJ91),IF(AND(OR(O91=\"MH\",O91=\"H\",O91=\"EMH\"),(AD91+AE91+AH91+AI91+AJ91)<Inputs!$D$76),Inputs!$D$76-(AD91+AE91+AH91+AI91+AJ91),0)))),0))","v":0},7.1368834920634923,{"$f":"IF($J91=\"T\",$I91/Inputs!$D$93,0)","v":0},{"$f":"IF(L91=1,(I91/7)*1.5,IF($J91=\"T\",0,IF(AND($K91=\"T\",($I91/Inputs!$D$94)>=1),$I91/Inputs!$D$94,IF(AND($K91=\"T\",($I91/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L91","v":0},0,{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$234=0,O91=\"M\",O91=\"H\"), 0,(F91*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$234=0,O91=\"E\",O91=\"H\"), 0,(SUM(F91:G91)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",Inputs!$D$234=0,O91=\"E\",O91=\"M\"), 0,(SUM(F91:H91)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'At-Risk'!T91/100)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'At-Risk'!U91/100)","v":0.15},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'At-Risk'!V91/100)","v":0.23},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(AND(O91=\"E\", SUM(AX91:AZ91)<1/Inputs!$D$253*F91),1/Inputs!$D$253*F91-SUM(AX91:AZ91),IF(AND(O91=\"M\", SUM(AX91:AZ91)<1/Inputs!$D$256*SUM(F91:G91)),1/Inputs!$D$256* SUM(F91:G91)-SUM(AX91:AZ91),IF(AND(O91=\"H\",SUM(AX91:AZ91)<1/Inputs!$D$260*SUM(F91:H91)),1/Inputs!$D$260*SUM(F91:H91)-SUM(AX91:AZ91),0))))","v":0.13896084656084662},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'At-Risk'!AJ91/100)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F91:$R91)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F91:$K91)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J91:$K91)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L91:$N91)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O91:$R91)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F91:$R91)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F91:$K91)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J91:$K91)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L91:$N91)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O91:$R91)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",F91=0,Inputs!$D$247=0,O91=\"M\",O91=\"H\"),0,1/Inputs!$D$253*F91)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",G91=0,Inputs!$D$247=0,O91=\"H\",O91=\"E\"),0,IF(SUM(F91:G91)<Inputs!$D$254,1/Inputs!$D$254*SUM(F91:G91),IF(SUM(F91:G91)>Inputs!$D$257,1/Inputs!$D$257*SUM(F91:G91),1)))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",H91=0,Inputs!$D$247=0,O91=\"E\",O91=\"M\"),0,IF(SUM(F91:H91)<Inputs!$D$258,1/Inputs!$D$258*SUM(F91:H91),IF(SUM(F91:H91)>Inputs!$D$261,1/Inputs!$D$261*SUM(F91:H91),1)))","v":1},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",G91=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G91)","v":0.16492804232804231},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",H91=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H91)","v":0.35403280423280425},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,'At-Risk'!S91/100)","v":0.38},{"$f":"IF(OR($J91=\"T\",$K91=\"T\"),0,IF(AND(O91=\"E\",'At-Risk'!S91/100<1/Inputs!$D$253*F91),1/Inputs!$D$253*F91-'At-Risk'!S91/100,IF(AND(O91=\"M\",'At-Risk'!S91/100<1/Inputs!$D$256*SUM(F91:G91)),1/Inputs!$D$256* SUM(F91:G91)-'At-Risk'!S91/100,IF(AND(O91=\"H\",'At-Risk'!S91/100<1/Inputs!$D$260*SUM(F91:H91)),1/Inputs!$D$260*SUM(F91:H91)-'At-Risk'!S91/100,0))))","v":0.13896084656084662},0.65389066666666662,{"$f":"IF(OR(J91=\"T\",K91=\"T\"),0,IF(O91=\"E\",2/Inputs!$D$253*F91,IF(O91=\"M\",2/Inputs!$D$256*SUM(F91:G91),IF(O91=\"H\",5/Inputs!$D$261*SUM(F91:H91),0))))","v":1.2974021164021163},4.508175322751323,{"$f":"IF(OR($J91=\"T\",$K91=\"T\",F91=0,O91=\"M\",O91=\"H\"),0,IF(F91<Inputs!$D$251,1/Inputs!$D$251*F91,1))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",G91=0,O91=\"E\",O91=\"H\"),0,IF(SUM(F91:G91)<Inputs!$D$254,1/Inputs!$D$254*SUM(F91:G91),1))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",H91=0,O91=\"E\",O91=\"M\"),0,IF(SUM(F91:H91)<Inputs!$D$258,1/Inputs!$D$258*SUM(F91:H91),1))","v":1},0,{"$f":"IF(OR($J91=\"T\",$K91=\"T\",F91=0),0,IF(AND(O91=\"E\",F91>Inputs!$D$253),(F91-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",G91=0),0,IF(AND(O91=\"M\",SUM(F91:G91)>Inputs!$D$256),(SUM(F91:G91)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",H91=0),0,IF(AND(O91=\"H\",SUM(F91:H91)>Inputs!$D$260),(SUM(F91:H91)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K91=\"T\",$J91=\"T\",O91=\"M\",O91=\"H\"),0,IF(F91<Inputs!$D$251,1/Inputs!$D$251*F91,IF(F91>Inputs!$D$253,1/Inputs!$D$253*F91,1)))","v":0},{"$f":"IF(OR($K91=\"T\",$J91=\"T\",O91=\"E\",O91=\"H\"),0,IF(SUM(F91:G91)<Inputs!$D$254,1/Inputs!$D$254*SUM(F91:G91),IF(SUM(F91:G91)>Inputs!$D$256,1/Inputs!$D$256*SUM(F91:G91),1)))","v":0},{"$f":"IF(OR($K91=\"T\",$J91=\"T\",O91=\"E\",O91=\"M\"),0,IF(SUM(F91:H91)<Inputs!$D$258,1/Inputs!$D$258*SUM(F91:H91),IF(SUM(F91:H91)>Inputs!$D$261,1/Inputs!$D$261*SUM(F91:H91),1)))","v":1},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",F91=0,O91=\"M\",O91=\"H\"),0,1/Inputs!$D$253*F91)","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",G91=0,O91=\"E\",O91=\"H\"),0,1/Inputs!$D$256*SUM(F91:G91))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",H91=0,O91=\"E\",O91=\"M\"),0,4/Inputs!$D$261*SUM(F91:H91))","v":1.0379216931216932},3.0379216931216932,0,0,0,0,0,0,0,98362.341035110017,87474.924544315669,89349.310561567749,101179.88184857481,103835.26203968193,104551.86890760082,0,185837.26557942567,398916.32335742528,584753.58893685089,0,61326.297641210476,131642.38670795035,38299.000399836928,231267.68474899774,0,353784.6255166714,182327.52545642186,0,536112.15097309323,0,0,0,0,0,0,0,0,11267.778538824516,17277.260426197594,10438.533630767961,0,0,0,0,0,75118.523592163445,11777.216849198956,25280.850050269491,28545.038965022108,10438.533630767961,49119.301470695478,47412.283213864503,{"$f":"0.05*($AF91+AK91+AP91+AT91+SUM(AU91:BD91))*175*Inputs!$D$228*(1+0.0765)","v":17493.07717900406},304168.3975467761,0,0,106366.15712546834,0,0,0,0,0,0,56249.823527933229,0,0,48051.20862002849,210667.18927343006,{"$f":"Inputs!$D$152*F91+Inputs!$D$153*G91+Inputs!$D$154*H91","v":63323.622053886909},{"$f":"Inputs!$D$155*I91","v":48075.517550260607},{"$f":"'Voc Ed'!L91","v":50022.355542305289},{"$f":"Inputs!$D$156*$I91","v":4807.5517550260611},{"$f":"Inputs!$D$157*$I91","v":19230.207020104244},{"$f":"Inputs!$D$158*$I91","v":6162.2172466765423},{"$f":"IF(Inputs!$D$100=1,0,Activities!R91)","v":207319.80912824901},398941.28029650869,2265910.2917756569]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!L15","v":"0601049"},{"$f":"'School Reference Sheet'!M15","v":"Hulett School"},{"$f":"'School Reference Sheet'!N15","v":"K-12"},{"$f":"IF(M92=1,SUM(ADM!F92:J92),IF(N92=1,SUM(ADM!F92:L92),SUM(ADM!F92:K92,0)))","v":65.423000000000002},{"$f":"ADM!S92-'School Resources'!H92-'School Resources'!F92","v":35.999999999999986},{"$f":"IF(SUM(ADM!N92:R92)=ADM!S92,SUM(ADM!N92:R92),IF(OR(SUM(ADM!F92:O92)=ADM!S92,SUM(ADM!G92:O92)=ADM!S92,SUM(ADM!H92:O92)=ADM!S92,SUM(ADM!I92:O92)=ADM!S92,SUM(ADM!J92:O92)=ADM!S92,SUM(ADM!K92:O92)=ADM!S92,SUM(ADM!L92:O92)=ADM!S92,SUM(ADM!M92:O92)=ADM!S92,SUM(ADM!N92:O92)=ADM!S92),0,SUM(ADM!O92:R92)))","v":62.414000000000001},{"$f":"SUM(ADM!$F92:$R92)","v":163.83699999999999},"F",{"$f":"IF(I92<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F92:J92)=0,SUM(ADM!O92:R92)=0,ADM!K92>0,ADM!N92>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M92:R92)=0,ADM!L92>0),1,0)","v":0},"H",{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!F92/Inputs!$D$80)","v":0.38356249999999997},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!G92/Inputs!$D$81)","v":0.581125},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!H92/Inputs!$D$82)","v":0.68937499999999996},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!I92/Inputs!$D$83)","v":0.875},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!J92/Inputs!$D$84)","v":0.88056250000000003},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(M92=1,ADM!K92/Inputs!$D$95,ADM!K92/Inputs!$D$85))","v":0.67931249999999999},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(N92=1,ADM!L92/Inputs!$D$96,ADM!L92/Inputs!$D$86))","v":0.76333333333333342},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!M92/Inputs!$D$87)","v":0.373},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!N92/Inputs!$D$88)","v":0.577952380952381},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!O92/Inputs!$D$89)","v":0.5235238095238095},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!P92/Inputs!$D$90)","v":0.78190476190476199},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!Q92/Inputs!$D$91)","v":0.90476190476190477},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,ADM!R92/Inputs!$D$92)","v":0.76190476190476186},4.0889375000000001,1.7142857142857162,{"$f":"IF(SUM(ADM!N92:R92)=ADM!S92,SUM(X92:AB92),IF(OR(SUM(ADM!F92:O92)=ADM!S92,SUM(ADM!G92:O92)=ADM!S92,SUM(ADM!H92:O92)=ADM!S92,SUM(ADM!I92:O92)=ADM!S92,SUM(ADM!J92:O92)=ADM!S92,SUM(ADM!K92:O92)=ADM!S92,SUM(ADM!L92:O92)=ADM!S92,SUM(ADM!M92:O92)=ADM!S92,SUM(ADM!N92:O92)=ADM!S92),SUM(Z92:AB92),SUM(Y92:AB92)))","v":2.9720952380952381},8.7753184523809544,{"$f":"Inputs!$D$39*AC92","v":0.81778750000000011},{"$f":"Inputs!$D$40*AD92","v":0.56571428571428639},{"$f":"Inputs!$D$41*AE92","v":0.98079142857142865},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'Voc Ed'!H92)","v":0.37865714285714286},2.742950357142858,{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$72=1,$F92=0,Inputs!$D$74<=$AC92+$AG92),0,IF(AND($F92>0,$F92<=Inputs!$D$104,Inputs!$D$72=2),$F92/Inputs!$D$94-($AC92+$AG92),Inputs!$D$74-($AC92+$AG92)))","v":1.0932750000000002},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$72=1,$G92=0,Inputs!$D$75<=$AD92+$AH92),0,IF(Inputs!$D$72=2,IF(AND($G92>0,$G92<=Inputs!$D$104),$G92/Inputs!$D$94-($AD92+$AH92),Inputs!$D$75-($AD92+$AH92))))","v":2.8628571428571381},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$72=1,$H92=0,Inputs!$D$76<=$AE92+$AI92+AJ92),0,IF(Inputs!$D$72=2,IF(AND($H92>0,$H92<=Inputs!$D$104),$H92/Inputs!$D$94-($AE92+$AI92+$AJ92),Inputs!$D$76-($AE92+$AI92+$AJ92))))","v":5.6684561904761903},{"$f":"IF(OR(J92=\"T\",K92=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O92=\"EM\",(AD92+AH92+AJ92)<Inputs!$D$75),Inputs!$D$75-(AD92+AH92+AJ92),IF(AND(O92=\"M\",(AD92+AH92+AJ92)<Inputs!$D$75),Inputs!$D$75-(AD92+AH92+AJ92),IF(AND(OR(O92=\"MH\",O92=\"H\",O92=\"EMH\"),(AD92+AE92+AH92+AI92+AJ92)<Inputs!$D$76),Inputs!$D$76-(AD92+AE92+AH92+AI92+AJ92),0)))),0))","v":0},9.6245883333333282,{"$f":"IF($J92=\"T\",$I92/Inputs!$D$93,0)","v":0},{"$f":"IF(L92=1,(I92/7)*1.5,IF($J92=\"T\",0,IF(AND($K92=\"T\",($I92/Inputs!$D$94)>=1),$I92/Inputs!$D$94,IF(AND($K92=\"T\",($I92/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L92","v":0},0,{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$234=0,O92=\"M\",O92=\"H\"), 0,(F92*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$234=0,O92=\"E\",O92=\"H\"), 0,(SUM(F92:G92)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",Inputs!$D$234=0,O92=\"E\",O92=\"M\"), 0,(SUM(F92:H92)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'At-Risk'!T92/100)","v":0.27},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'At-Risk'!U92/100)","v":0.15},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'At-Risk'!V92/100)","v":0.26},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(AND(O92=\"E\", SUM(AX92:AZ92)<1/Inputs!$D$253*F92),1/Inputs!$D$253*F92-SUM(AX92:AZ92),IF(AND(O92=\"M\", SUM(AX92:AZ92)<1/Inputs!$D$256*SUM(F92:G92)),1/Inputs!$D$256* SUM(F92:G92)-SUM(AX92:AZ92),IF(AND(O92=\"H\",SUM(AX92:AZ92)<1/Inputs!$D$260*SUM(F92:H92)),1/Inputs!$D$260*SUM(F92:H92)-SUM(AX92:AZ92),0))))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'At-Risk'!AJ92/100)","v":0.02},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F92:$R92)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F92:$K92)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J92:$K92)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L92:$N92)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O92:$R92)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F92:$R92)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F92:$K92)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J92:$K92)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L92:$N92)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O92:$R92)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",F92=0,Inputs!$D$247=0,O92=\"M\",O92=\"H\"),0,1/Inputs!$D$253*F92)","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",G92=0,Inputs!$D$247=0,O92=\"H\",O92=\"E\"),0,IF(SUM(F92:G92)<Inputs!$D$254,1/Inputs!$D$254*SUM(F92:G92),IF(SUM(F92:G92)>Inputs!$D$257,1/Inputs!$D$257*SUM(F92:G92),1)))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",H92=0,Inputs!$D$247=0,O92=\"E\",O92=\"M\"),0,IF(SUM(F92:H92)<Inputs!$D$258,1/Inputs!$D$258*SUM(F92:H92),IF(SUM(F92:H92)>Inputs!$D$261,1/Inputs!$D$261*SUM(F92:H92),1)))","v":1},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",G92=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G92)","v":0.11428571428571424},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",H92=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H92)","v":0.19813968253968253},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,'At-Risk'!S92/100)","v":0.68},{"$f":"IF(OR($J92=\"T\",$K92=\"T\"),0,IF(AND(O92=\"E\",'At-Risk'!S92/100<1/Inputs!$D$253*F92),1/Inputs!$D$253*F92-'At-Risk'!S92/100,IF(AND(O92=\"M\",'At-Risk'!S92/100<1/Inputs!$D$256*SUM(F92:G92)),1/Inputs!$D$256* SUM(F92:G92)-'At-Risk'!S92/100,IF(AND(O92=\"H\",'At-Risk'!S92/100<1/Inputs!$D$260*SUM(F92:H92)),1/Inputs!$D$260*SUM(F92:H92)-'At-Risk'!S92/100,0))))","v":0},0.39365599999999995,{"$f":"IF(OR(J92=\"T\",K92=\"T\"),0,IF(O92=\"E\",2/Inputs!$D$253*F92,IF(O92=\"M\",2/Inputs!$D$256*SUM(F92:G92),IF(O92=\"H\",5/Inputs!$D$261*SUM(F92:H92),0))))","v":1.3002936507936507},4.3863750476190475,{"$f":"IF(OR($J92=\"T\",$K92=\"T\",F92=0,O92=\"M\",O92=\"H\"),0,IF(F92<Inputs!$D$251,1/Inputs!$D$251*F92,1))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",G92=0,O92=\"E\",O92=\"H\"),0,IF(SUM(F92:G92)<Inputs!$D$254,1/Inputs!$D$254*SUM(F92:G92),1))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",H92=0,O92=\"E\",O92=\"M\"),0,IF(SUM(F92:H92)<Inputs!$D$258,1/Inputs!$D$258*SUM(F92:H92),1))","v":1},0,{"$f":"IF(OR($J92=\"T\",$K92=\"T\",F92=0),0,IF(AND(O92=\"E\",F92>Inputs!$D$253),(F92-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",G92=0),0,IF(AND(O92=\"M\",SUM(F92:G92)>Inputs!$D$256),(SUM(F92:G92)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",H92=0),0,IF(AND(O92=\"H\",SUM(F92:H92)>Inputs!$D$260),(SUM(F92:H92)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K92=\"T\",$J92=\"T\",O92=\"M\",O92=\"H\"),0,IF(F92<Inputs!$D$251,1/Inputs!$D$251*F92,IF(F92>Inputs!$D$253,1/Inputs!$D$253*F92,1)))","v":0},{"$f":"IF(OR($K92=\"T\",$J92=\"T\",O92=\"E\",O92=\"H\"),0,IF(SUM(F92:G92)<Inputs!$D$254,1/Inputs!$D$254*SUM(F92:G92),IF(SUM(F92:G92)>Inputs!$D$256,1/Inputs!$D$256*SUM(F92:G92),1)))","v":0},{"$f":"IF(OR($K92=\"T\",$J92=\"T\",O92=\"E\",O92=\"M\"),0,IF(SUM(F92:H92)<Inputs!$D$258,1/Inputs!$D$258*SUM(F92:H92),IF(SUM(F92:H92)>Inputs!$D$261,1/Inputs!$D$261*SUM(F92:H92),1)))","v":1},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",F92=0,O92=\"M\",O92=\"H\"),0,1/Inputs!$D$253*F92)","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",G92=0,O92=\"E\",O92=\"H\"),0,1/Inputs!$D$256*SUM(F92:G92))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",H92=0,O92=\"E\",O92=\"M\"),0,4/Inputs!$D$261*SUM(F92:H92))","v":1.0402349206349206},3.0402349206349206,28812.648705319189,43653.252022495981,51784.832201347672,65728.708143143012,66146.554930624421,51028.952057701528,57340.47300868477,28019.209299876966,43414.92956371847,39326.335636773569,58735.531303967808,67964.378488147879,57233.160832124529,307154.94806063181,128774.61187228034,223259.40626101376,659188.96619392582,61430.989612126374,42495.621917852513,73675.604066134547,28444.165519055488,206046.38111516892,82125.2038802225,215053.60182670757,425806.06007543061,0,722984.86578236066,0,0,0,0,0,0,0,20282.001369884132,11267.778538824516,19530.816133962497,0,1502.3704718432689,0,0,0,0,75118.523592163445,8160.9386791320685,14148.800742204141,51080.596042671146,0,29570.85752319669,47517.951491849308,{"$f":"0.05*($AF92+AK92+AP92+AT92+SUM(AU92:BD92))*175*Inputs!$D$228*(1+0.0765)","v":20632.841603578392},298813.47618930967,0,0,106366.15712546834,0,0,0,0,0,0,56249.823527933229,0,0,48158.300878105656,210774.28153150724,{"$f":"Inputs!$D$152*F92+Inputs!$D$153*G92+Inputs!$D$154*H92","v":59743.709827569677},{"$f":"Inputs!$D$155*I92","v":48182.663985918422},{"$f":"'Voc Ed'!L92","v":39835.984959144931},{"$f":"Inputs!$D$156*$I92","v":4818.2663985918425},{"$f":"Inputs!$D$157*$I92","v":19273.06559436737},{"$f":"Inputs!$D$158*$I92","v":6175.9510481491989},{"$f":"IF(Inputs!$D$100=1,0,Activities!R92)","v":137145.13288828664},315174.77470202802,2412982.7455143002]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!O15","v":"0601058"},{"$f":"'School Reference Sheet'!P15","v":"Bear Lodge High School"},{"$f":"'School Reference Sheet'!Q15","v":"8-12"},{"$f":"IF(M93=1,SUM(ADM!F93:J93),IF(N93=1,SUM(ADM!F93:L93),SUM(ADM!F93:K93,0)))","v":0},{"$f":"ADM!S93-'School Resources'!H93-'School Resources'!F93","v":0},{"$f":"IF(SUM(ADM!N93:R93)=ADM!S93,SUM(ADM!N93:R93),IF(OR(SUM(ADM!F93:O93)=ADM!S93,SUM(ADM!G93:O93)=ADM!S93,SUM(ADM!H93:O93)=ADM!S93,SUM(ADM!I93:O93)=ADM!S93,SUM(ADM!J93:O93)=ADM!S93,SUM(ADM!K93:O93)=ADM!S93,SUM(ADM!L93:O93)=ADM!S93,SUM(ADM!M93:O93)=ADM!S93,SUM(ADM!N93:O93)=ADM!S93),0,SUM(ADM!O93:R93)))","v":16.408666666666669},{"$f":"SUM(ADM!$F93:$R93)","v":16.408666666666669},"T",{"$f":"IF(I93<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F93:J93)=0,SUM(ADM!O93:R93)=0,ADM!K93>0,ADM!N93>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M93:R93)=0,ADM!L93>0),1,0)","v":0},"H",{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!F93/Inputs!$D$80)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!G93/Inputs!$D$81)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!H93/Inputs!$D$82)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!I93/Inputs!$D$83)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!J93/Inputs!$D$84)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(M93=1,ADM!K93/Inputs!$D$95,ADM!K93/Inputs!$D$85))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(N93=1,ADM!L93/Inputs!$D$96,ADM!L93/Inputs!$D$86))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!M93/Inputs!$D$87)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!N93/Inputs!$D$88)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!O93/Inputs!$D$89)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!P93/Inputs!$D$90)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!Q93/Inputs!$D$91)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,ADM!R93/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N93:R93)=ADM!S93,SUM(X93:AB93),IF(OR(SUM(ADM!F93:O93)=ADM!S93,SUM(ADM!G93:O93)=ADM!S93,SUM(ADM!H93:O93)=ADM!S93,SUM(ADM!I93:O93)=ADM!S93,SUM(ADM!J93:O93)=ADM!S93,SUM(ADM!K93:O93)=ADM!S93,SUM(ADM!L93:O93)=ADM!S93,SUM(ADM!M93:O93)=ADM!S93,SUM(ADM!N93:O93)=ADM!S93),SUM(Z93:AB93),SUM(Y93:AB93)))","v":0},0,{"$f":"Inputs!$D$39*AC93","v":0},{"$f":"Inputs!$D$40*AD93","v":0},{"$f":"Inputs!$D$41*AE93","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'Voc Ed'!H93)","v":0},0,{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$72=1,$F93=0,Inputs!$D$74<=$AC93+$AG93),0,IF(AND($F93>0,$F93<=Inputs!$D$104,Inputs!$D$72=2),$F93/Inputs!$D$94-($AC93+$AG93),Inputs!$D$74-($AC93+$AG93)))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$72=1,$G93=0,Inputs!$D$75<=$AD93+$AH93),0,IF(Inputs!$D$72=2,IF(AND($G93>0,$G93<=Inputs!$D$104),$G93/Inputs!$D$94-($AD93+$AH93),Inputs!$D$75-($AD93+$AH93))))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$72=1,$H93=0,Inputs!$D$76<=$AE93+$AI93+AJ93),0,IF(Inputs!$D$72=2,IF(AND($H93>0,$H93<=Inputs!$D$104),$H93/Inputs!$D$94-($AE93+$AI93+$AJ93),Inputs!$D$76-($AE93+$AI93+$AJ93))))","v":0},{"$f":"IF(OR(J93=\"T\",K93=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O93=\"EM\",(AD93+AH93+AJ93)<Inputs!$D$75),Inputs!$D$75-(AD93+AH93+AJ93),IF(AND(O93=\"M\",(AD93+AH93+AJ93)<Inputs!$D$75),Inputs!$D$75-(AD93+AH93+AJ93),IF(AND(OR(O93=\"MH\",O93=\"H\",O93=\"EMH\"),(AD93+AE93+AH93+AI93+AJ93)<Inputs!$D$76),Inputs!$D$76-(AD93+AE93+AH93+AI93+AJ93),0)))),0))","v":0},0,{"$f":"IF($J93=\"T\",$I93/Inputs!$D$93,0)","v":2.3440952380952385},{"$f":"IF(L93=1,(I93/7)*1.5,IF($J93=\"T\",0,IF(AND($K93=\"T\",($I93/Inputs!$D$94)>=1),$I93/Inputs!$D$94,IF(AND($K93=\"T\",($I93/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L93","v":0},2.3440952380952385,{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$234=0,O93=\"M\",O93=\"H\"), 0,(F93*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$234=0,O93=\"E\",O93=\"H\"), 0,(SUM(F93:G93)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",Inputs!$D$234=0,O93=\"E\",O93=\"M\"), 0,(SUM(F93:H93)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'At-Risk'!T93/100)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'At-Risk'!U93/100)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'At-Risk'!V93/100)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(AND(O93=\"E\", SUM(AX93:AZ93)<1/Inputs!$D$253*F93),1/Inputs!$D$253*F93-SUM(AX93:AZ93),IF(AND(O93=\"M\", SUM(AX93:AZ93)<1/Inputs!$D$256*SUM(F93:G93)),1/Inputs!$D$256* SUM(F93:G93)-SUM(AX93:AZ93),IF(AND(O93=\"H\",SUM(AX93:AZ93)<1/Inputs!$D$260*SUM(F93:H93)),1/Inputs!$D$260*SUM(F93:H93)-SUM(AX93:AZ93),0))))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'At-Risk'!AJ93/100)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F93:$R93)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F93:$K93)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J93:$K93)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L93:$N93)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O93:$R93)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F93:$R93)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F93:$K93)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J93:$K93)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L93:$N93)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O93:$R93)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",F93=0,Inputs!$D$247=0,O93=\"M\",O93=\"H\"),0,1/Inputs!$D$253*F93)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",G93=0,Inputs!$D$247=0,O93=\"H\",O93=\"E\"),0,IF(SUM(F93:G93)<Inputs!$D$254,1/Inputs!$D$254*SUM(F93:G93),IF(SUM(F93:G93)>Inputs!$D$257,1/Inputs!$D$257*SUM(F93:G93),1)))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",H93=0,Inputs!$D$247=0,O93=\"E\",O93=\"M\"),0,IF(SUM(F93:H93)<Inputs!$D$258,1/Inputs!$D$258*SUM(F93:H93),IF(SUM(F93:H93)>Inputs!$D$261,1/Inputs!$D$261*SUM(F93:H93),1)))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",G93=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G93)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",H93=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H93)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,'At-Risk'!S93/100)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\"),0,IF(AND(O93=\"E\",'At-Risk'!S93/100<1/Inputs!$D$253*F93),1/Inputs!$D$253*F93-'At-Risk'!S93/100,IF(AND(O93=\"M\",'At-Risk'!S93/100<1/Inputs!$D$256*SUM(F93:G93)),1/Inputs!$D$256* SUM(F93:G93)-'At-Risk'!S93/100,IF(AND(O93=\"H\",'At-Risk'!S93/100<1/Inputs!$D$260*SUM(F93:H93)),1/Inputs!$D$260*SUM(F93:H93)-'At-Risk'!S93/100,0))))","v":0},0,{"$f":"IF(OR(J93=\"T\",K93=\"T\"),0,IF(O93=\"E\",2/Inputs!$D$253*F93,IF(O93=\"M\",2/Inputs!$D$256*SUM(F93:G93),IF(O93=\"H\",5/Inputs!$D$261*SUM(F93:H93),0))))","v":0},0,{"$f":"IF(OR($J93=\"T\",$K93=\"T\",F93=0,O93=\"M\",O93=\"H\"),0,IF(F93<Inputs!$D$251,1/Inputs!$D$251*F93,1))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",G93=0,O93=\"E\",O93=\"H\"),0,IF(SUM(F93:G93)<Inputs!$D$254,1/Inputs!$D$254*SUM(F93:G93),1))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",H93=0,O93=\"E\",O93=\"M\"),0,IF(SUM(F93:H93)<Inputs!$D$258,1/Inputs!$D$258*SUM(F93:H93),1))","v":0},1,{"$f":"IF(OR($J93=\"T\",$K93=\"T\",F93=0),0,IF(AND(O93=\"E\",F93>Inputs!$D$253),(F93-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",G93=0),0,IF(AND(O93=\"M\",SUM(F93:G93)>Inputs!$D$256),(SUM(F93:G93)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",H93=0),0,IF(AND(O93=\"H\",SUM(F93:H93)>Inputs!$D$260),(SUM(F93:H93)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K93=\"T\",$J93=\"T\",O93=\"M\",O93=\"H\"),0,IF(F93<Inputs!$D$251,1/Inputs!$D$251*F93,IF(F93>Inputs!$D$253,1/Inputs!$D$253*F93,1)))","v":0},{"$f":"IF(OR($K93=\"T\",$J93=\"T\",O93=\"E\",O93=\"H\"),0,IF(SUM(F93:G93)<Inputs!$D$254,1/Inputs!$D$254*SUM(F93:G93),IF(SUM(F93:G93)>Inputs!$D$256,1/Inputs!$D$256*SUM(F93:G93),1)))","v":0},{"$f":"IF(OR($K93=\"T\",$J93=\"T\",O93=\"E\",O93=\"M\"),0,IF(SUM(F93:H93)<Inputs!$D$258,1/Inputs!$D$258*SUM(F93:H93),IF(SUM(F93:H93)>Inputs!$D$261,1/Inputs!$D$261*SUM(F93:H93),1)))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",F93=0,O93=\"M\",O93=\"H\"),0,1/Inputs!$D$253*F93)","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",G93=0,O93=\"E\",O93=\"H\"),0,1/Inputs!$D$256*SUM(F93:G93))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",H93=0,O93=\"E\",O93=\"M\"),0,4/Inputs!$D$261*SUM(F93:H93))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176084.97344513517,0,0,176084.97344513517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF93+AK93+AP93+AT93+SUM(AU93:BD93))*175*Inputs!$D$228*(1+0.0765)","v":2214.2408126831274},2214.2408126831274,0,0,0,90005.728219966652,0,0,0,0,0,0,0,0,0,90005.728219966652,{"$f":"Inputs!$D$152*F93+Inputs!$D$153*G93+Inputs!$D$154*H93","v":6749.3049637850254},{"$f":"Inputs!$D$155*I93","v":4825.6088213098401},{"$f":"'Voc Ed'!L93","v":3456.090019286547},{"$f":"Inputs!$D$156*$I93","v":482.560882130984},{"$f":"Inputs!$D$157*$I93","v":1930.243528523936},{"$f":"Inputs!$D$158*$I93","v":618.53624089021923},{"$f":"IF(Inputs!$D$100=1,0,Activities!R93)","v":4777.3527330967418},22839.697189023289,291144.63966680825]
["0601000","Crook #1",{"$f":"'School Reference Sheet'!R15","v":"0601059"},{"$f":"'School Reference Sheet'!S15","v":"Moorcroft Secondary School"},{"$f":"'School Reference Sheet'!T15","v":"7-12"},{"$f":"IF(M94=1,SUM(ADM!F94:J94),IF(N94=1,SUM(ADM!F94:L94),SUM(ADM!F94:K94,0)))","v":0},{"$f":"ADM!S94-'School Resources'!H94-'School Resources'!F94","v":96.488},{"$f":"IF(SUM(ADM!N94:R94)=ADM!S94,SUM(ADM!N94:R94),IF(OR(SUM(ADM!F94:O94)=ADM!S94,SUM(ADM!G94:O94)=ADM!S94,SUM(ADM!H94:O94)=ADM!S94,SUM(ADM!I94:O94)=ADM!S94,SUM(ADM!J94:O94)=ADM!S94,SUM(ADM!K94:O94)=ADM!S94,SUM(ADM!L94:O94)=ADM!S94,SUM(ADM!M94:O94)=ADM!S94,SUM(ADM!N94:O94)=ADM!S94),0,SUM(ADM!O94:R94)))","v":152.65600000000001},{"$f":"SUM(ADM!$F94:$R94)","v":249.14400000000001},"F",{"$f":"IF(I94<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F94:J94)=0,SUM(ADM!O94:R94)=0,ADM!K94>0,ADM!N94>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M94:R94)=0,ADM!L94>0),1,0)","v":0},"H",{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!F94/Inputs!$D$80)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!G94/Inputs!$D$81)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!H94/Inputs!$D$82)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!I94/Inputs!$D$83)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!J94/Inputs!$D$84)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(M94=1,ADM!K94/Inputs!$D$95,ADM!K94/Inputs!$D$85))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(N94=1,ADM!L94/Inputs!$D$96,ADM!L94/Inputs!$D$86))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!M94/Inputs!$D$87)","v":2.0076666666666667},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!N94/Inputs!$D$88)","v":2.5869999999999997},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!O94/Inputs!$D$89)","v":2.139761904761905},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!P94/Inputs!$D$90)","v":1.9019047619047618},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!Q94/Inputs!$D$91)","v":1.3854761904761905},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,ADM!R94/Inputs!$D$92)","v":1.8421904761904762},0,4.5946666666666651,{"$f":"IF(SUM(ADM!N94:R94)=ADM!S94,SUM(X94:AB94),IF(OR(SUM(ADM!F94:O94)=ADM!S94,SUM(ADM!G94:O94)=ADM!S94,SUM(ADM!H94:O94)=ADM!S94,SUM(ADM!I94:O94)=ADM!S94,SUM(ADM!J94:O94)=ADM!S94,SUM(ADM!K94:O94)=ADM!S94,SUM(ADM!L94:O94)=ADM!S94,SUM(ADM!M94:O94)=ADM!S94,SUM(ADM!N94:O94)=ADM!S94),SUM(Z94:AB94),SUM(Y94:AB94)))","v":7.2693333333333339},11.863999999999999,{"$f":"Inputs!$D$39*AC94","v":0},{"$f":"Inputs!$D$40*AD94","v":1.5162399999999996},{"$f":"Inputs!$D$41*AE94","v":2.3988800000000001},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'Voc Ed'!H94)","v":0.93379999999999996},4.8489199999999997,{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$72=1,$F94=0,Inputs!$D$74<=$AC94+$AG94),0,IF(AND($F94>0,$F94<=Inputs!$D$104,Inputs!$D$72=2),$F94/Inputs!$D$94-($AC94+$AG94),Inputs!$D$74-($AC94+$AG94)))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$72=1,$G94=0,Inputs!$D$75<=$AD94+$AH94),0,IF(Inputs!$D$72=2,IF(AND($G94>0,$G94<=Inputs!$D$104),$G94/Inputs!$D$94-($AD94+$AH94),Inputs!$D$75-($AD94+$AH94))))","v":1.8890933333333351},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$72=1,$H94=0,Inputs!$D$76<=$AE94+$AI94+AJ94),0,IF(Inputs!$D$72=2,IF(AND($H94>0,$H94<=Inputs!$D$104),$H94/Inputs!$D$94-($AE94+$AI94+$AJ94),Inputs!$D$76-($AE94+$AI94+$AJ94))))","v":0},{"$f":"IF(OR(J94=\"T\",K94=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O94=\"EM\",(AD94+AH94+AJ94)<Inputs!$D$75),Inputs!$D$75-(AD94+AH94+AJ94),IF(AND(O94=\"M\",(AD94+AH94+AJ94)<Inputs!$D$75),Inputs!$D$75-(AD94+AH94+AJ94),IF(AND(OR(O94=\"MH\",O94=\"H\",O94=\"EMH\"),(AD94+AE94+AH94+AI94+AJ94)<Inputs!$D$76),Inputs!$D$76-(AD94+AE94+AH94+AI94+AJ94),0)))),0))","v":0},1.8890933333333351,{"$f":"IF($J94=\"T\",$I94/Inputs!$D$93,0)","v":0},{"$f":"IF(L94=1,(I94/7)*1.5,IF($J94=\"T\",0,IF(AND($K94=\"T\",($I94/Inputs!$D$94)>=1),$I94/Inputs!$D$94,IF(AND($K94=\"T\",($I94/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L94","v":0},0,{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$234=0,O94=\"M\",O94=\"H\"), 0,(F94*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$234=0,O94=\"E\",O94=\"H\"), 0,(SUM(F94:G94)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",Inputs!$D$234=0,O94=\"E\",O94=\"M\"), 0,(SUM(F94:H94)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'At-Risk'!T94/100)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'At-Risk'!U94/100)","v":0.46},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'At-Risk'!V94/100)","v":0.41},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(AND(O94=\"E\", SUM(AX94:AZ94)<1/Inputs!$D$253*F94),1/Inputs!$D$253*F94-SUM(AX94:AZ94),IF(AND(O94=\"M\", SUM(AX94:AZ94)<1/Inputs!$D$256*SUM(F94:G94)),1/Inputs!$D$256* SUM(F94:G94)-SUM(AX94:AZ94),IF(AND(O94=\"H\",SUM(AX94:AZ94)<1/Inputs!$D$260*SUM(F94:H94)),1/Inputs!$D$260*SUM(F94:H94)-SUM(AX94:AZ94),0))))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'At-Risk'!AJ94/100)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F94:$R94)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F94:$K94)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J94:$K94)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L94:$N94)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O94:$R94)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F94:$R94)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F94:$K94)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J94:$K94)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L94:$N94)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O94:$R94)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",F94=0,Inputs!$D$247=0,O94=\"M\",O94=\"H\"),0,1/Inputs!$D$253*F94)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",G94=0,Inputs!$D$247=0,O94=\"H\",O94=\"E\"),0,IF(SUM(F94:G94)<Inputs!$D$254,1/Inputs!$D$254*SUM(F94:G94),IF(SUM(F94:G94)>Inputs!$D$257,1/Inputs!$D$257*SUM(F94:G94),1)))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",H94=0,Inputs!$D$247=0,O94=\"E\",O94=\"M\"),0,IF(SUM(F94:H94)<Inputs!$D$258,1/Inputs!$D$258*SUM(F94:H94),IF(SUM(F94:H94)>Inputs!$D$261,1/Inputs!$D$261*SUM(F94:H94),1)))","v":1},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",G94=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G94)","v":0.30631111111111109},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",H94=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H94)","v":0.48462222222222223},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,'At-Risk'!S94/100)","v":0.87},{"$f":"IF(OR($J94=\"T\",$K94=\"T\"),0,IF(AND(O94=\"E\",'At-Risk'!S94/100<1/Inputs!$D$253*F94),1/Inputs!$D$253*F94-'At-Risk'!S94/100,IF(AND(O94=\"M\",'At-Risk'!S94/100<1/Inputs!$D$256*SUM(F94:G94)),1/Inputs!$D$256* SUM(F94:G94)-'At-Risk'!S94/100,IF(AND(O94=\"H\",'At-Risk'!S94/100<1/Inputs!$D$260*SUM(F94:H94)),1/Inputs!$D$260*SUM(F94:H94)-'At-Risk'!S94/100,0))))","v":0},0.99657600000000002,{"$f":"IF(OR(J94=\"T\",K94=\"T\"),0,IF(O94=\"E\",2/Inputs!$D$253*F94,IF(O94=\"M\",2/Inputs!$D$256*SUM(F94:G94),IF(O94=\"H\",5/Inputs!$D$261*SUM(F94:H94),0))))","v":1.9773333333333332},6.5048426666666668,{"$f":"IF(OR($J94=\"T\",$K94=\"T\",F94=0,O94=\"M\",O94=\"H\"),0,IF(F94<Inputs!$D$251,1/Inputs!$D$251*F94,1))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",G94=0,O94=\"E\",O94=\"H\"),0,IF(SUM(F94:G94)<Inputs!$D$254,1/Inputs!$D$254*SUM(F94:G94),1))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",H94=0,O94=\"E\",O94=\"M\"),0,IF(SUM(F94:H94)<Inputs!$D$258,1/Inputs!$D$258*SUM(F94:H94),1))","v":1},0,{"$f":"IF(OR($J94=\"T\",$K94=\"T\",F94=0),0,IF(AND(O94=\"E\",F94>Inputs!$D$253),(F94-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",G94=0),0,IF(AND(O94=\"M\",SUM(F94:G94)>Inputs!$D$256),(SUM(F94:G94)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",H94=0),0,IF(AND(O94=\"H\",SUM(F94:H94)>Inputs!$D$260),(SUM(F94:H94)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K94=\"T\",$J94=\"T\",O94=\"M\",O94=\"H\"),0,IF(F94<Inputs!$D$251,1/Inputs!$D$251*F94,IF(F94>Inputs!$D$253,1/Inputs!$D$253*F94,1)))","v":0},{"$f":"IF(OR($K94=\"T\",$J94=\"T\",O94=\"E\",O94=\"H\"),0,IF(SUM(F94:G94)<Inputs!$D$254,1/Inputs!$D$254*SUM(F94:G94),IF(SUM(F94:G94)>Inputs!$D$256,1/Inputs!$D$256*SUM(F94:G94),1)))","v":0},{"$f":"IF(OR($K94=\"T\",$J94=\"T\",O94=\"E\",O94=\"M\"),0,IF(SUM(F94:H94)<Inputs!$D$258,1/Inputs!$D$258*SUM(F94:H94),IF(SUM(F94:H94)>Inputs!$D$261,1/Inputs!$D$261*SUM(F94:H94),1)))","v":1},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",F94=0,O94=\"M\",O94=\"H\"),0,1/Inputs!$D$253*F94)","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",G94=0,O94=\"E\",O94=\"H\"),0,1/Inputs!$D$256*SUM(F94:G94))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",H94=0,O94=\"E\",O94=\"M\"),0,4/Inputs!$D$261*SUM(F94:H94))","v":1.5818666666666668},3.5818666666666665,0,0,0,0,0,0,0,150812.95586520014,194331.62053292681,160735.75512446975,142868.27772719084,104074.92590066645,138382.62874697309,0,345144.57639812684,546061.58749930013,891206.16389742703,0,113897.71021138187,180200.32387476906,70145.677330362218,364243.71141651314,0,141905.90212779882,0,0,141905.90212779882,0,0,0,0,0,0,0,0,34554.520852395188,30798.59467278701,0,0,0,0,0,0,75118.523592163445,21873.129202002645,34606.007083377379,65353.115525182198,0,74861.31776738388,72259.700229406692,{"$f":"0.05*($AF94+AK94+AP94+AT94+SUM(AU94:BD94))*175*Inputs!$D$228*(1+0.0765)","v":18393.333993891647},427818.24291859014,0,0,106366.15712546834,0,0,0,0,0,0,56249.823527933229,0,0,73233.468105341017,235849.4487587426,{"$f":"Inputs!$D$152*F94+Inputs!$D$153*G94+Inputs!$D$154*H94","v":95204.731792917999},{"$f":"Inputs!$D$155*I94","v":73270.516648300807},{"$f":"'Voc Ed'!L94","v":52296.098976046429},{"$f":"Inputs!$D$156*$I94","v":7327.0516648300818},{"$f":"Inputs!$D$157*$I94","v":29308.206659320327},{"$f":"Inputs!$D$158*$I94","v":9391.6584650602981},{"$f":"IF(Inputs!$D$100=1,0,Activities!R94)","v":273142.64302124764},539940.90722772363,2600964.3763467954]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!C16","v":"0701006"},{"$f":"'School Reference Sheet'!D16","v":"Jeffrey City Elementary"},{"$f":"'School Reference Sheet'!E16","v":"K-6"},{"$f":"IF(M95=1,SUM(ADM!F95:J95),IF(N95=1,SUM(ADM!F95:L95),SUM(ADM!F95:K95,0)))","v":2.4060000000000001},{"$f":"ADM!S95-'School Resources'!H95-'School Resources'!F95","v":0},{"$f":"IF(SUM(ADM!N95:R95)=ADM!S95,SUM(ADM!N95:R95),IF(OR(SUM(ADM!F95:O95)=ADM!S95,SUM(ADM!G95:O95)=ADM!S95,SUM(ADM!H95:O95)=ADM!S95,SUM(ADM!I95:O95)=ADM!S95,SUM(ADM!J95:O95)=ADM!S95,SUM(ADM!K95:O95)=ADM!S95,SUM(ADM!L95:O95)=ADM!S95,SUM(ADM!M95:O95)=ADM!S95,SUM(ADM!N95:O95)=ADM!S95),0,SUM(ADM!O95:R95)))","v":0},{"$f":"SUM(ADM!$F95:$R95)","v":2.4060000000000001},"F",{"$f":"IF(I95<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F95:J95)=0,SUM(ADM!O95:R95)=0,ADM!K95>0,ADM!N95>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M95:R95)=0,ADM!L95>0),1,0)","v":0},"E",{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!F95/Inputs!$D$80)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!G95/Inputs!$D$81)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!H95/Inputs!$D$82)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!I95/Inputs!$D$83)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!J95/Inputs!$D$84)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(M95=1,ADM!K95/Inputs!$D$95,ADM!K95/Inputs!$D$85))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(N95=1,ADM!L95/Inputs!$D$96,ADM!L95/Inputs!$D$86))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!M95/Inputs!$D$87)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!N95/Inputs!$D$88)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!O95/Inputs!$D$89)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!P95/Inputs!$D$90)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!Q95/Inputs!$D$91)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,ADM!R95/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N95:R95)=ADM!S95,SUM(X95:AB95),IF(OR(SUM(ADM!F95:O95)=ADM!S95,SUM(ADM!G95:O95)=ADM!S95,SUM(ADM!H95:O95)=ADM!S95,SUM(ADM!I95:O95)=ADM!S95,SUM(ADM!J95:O95)=ADM!S95,SUM(ADM!K95:O95)=ADM!S95,SUM(ADM!L95:O95)=ADM!S95,SUM(ADM!M95:O95)=ADM!S95,SUM(ADM!N95:O95)=ADM!S95),SUM(Z95:AB95),SUM(Y95:AB95)))","v":0},0,{"$f":"Inputs!$D$39*AC95","v":0},{"$f":"Inputs!$D$40*AD95","v":0},{"$f":"Inputs!$D$41*AE95","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'Voc Ed'!H95)","v":0},0,{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$72=1,$F95=0,Inputs!$D$74<=$AC95+$AG95),0,IF(AND($F95>0,$F95<=Inputs!$D$104,Inputs!$D$72=2),$F95/Inputs!$D$94-($AC95+$AG95),Inputs!$D$74-($AC95+$AG95)))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$72=1,$G95=0,Inputs!$D$75<=$AD95+$AH95),0,IF(Inputs!$D$72=2,IF(AND($G95>0,$G95<=Inputs!$D$104),$G95/Inputs!$D$94-($AD95+$AH95),Inputs!$D$75-($AD95+$AH95))))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$72=1,$H95=0,Inputs!$D$76<=$AE95+$AI95+AJ95),0,IF(Inputs!$D$72=2,IF(AND($H95>0,$H95<=Inputs!$D$104),$H95/Inputs!$D$94-($AE95+$AI95+$AJ95),Inputs!$D$76-($AE95+$AI95+$AJ95))))","v":0},{"$f":"IF(OR(J95=\"T\",K95=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O95=\"EM\",(AD95+AH95+AJ95)<Inputs!$D$75),Inputs!$D$75-(AD95+AH95+AJ95),IF(AND(O95=\"M\",(AD95+AH95+AJ95)<Inputs!$D$75),Inputs!$D$75-(AD95+AH95+AJ95),IF(AND(OR(O95=\"MH\",O95=\"H\",O95=\"EMH\"),(AD95+AE95+AH95+AI95+AJ95)<Inputs!$D$76),Inputs!$D$76-(AD95+AE95+AH95+AI95+AJ95),0)))),0))","v":0},0,{"$f":"IF($J95=\"T\",$I95/Inputs!$D$93,0)","v":0},{"$f":"IF(L95=1,(I95/7)*1.5,IF($J95=\"T\",0,IF(AND($K95=\"T\",($I95/Inputs!$D$94)>=1),$I95/Inputs!$D$94,IF(AND($K95=\"T\",($I95/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L95","v":0},1,{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$234=0,O95=\"M\",O95=\"H\"), 0,(F95*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$234=0,O95=\"E\",O95=\"H\"), 0,(SUM(F95:G95)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",Inputs!$D$234=0,O95=\"E\",O95=\"M\"), 0,(SUM(F95:H95)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'At-Risk'!T95/100)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'At-Risk'!U95/100)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'At-Risk'!V95/100)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(AND(O95=\"E\", SUM(AX95:AZ95)<1/Inputs!$D$253*F95),1/Inputs!$D$253*F95-SUM(AX95:AZ95),IF(AND(O95=\"M\", SUM(AX95:AZ95)<1/Inputs!$D$256*SUM(F95:G95)),1/Inputs!$D$256* SUM(F95:G95)-SUM(AX95:AZ95),IF(AND(O95=\"H\",SUM(AX95:AZ95)<1/Inputs!$D$260*SUM(F95:H95)),1/Inputs!$D$260*SUM(F95:H95)-SUM(AX95:AZ95),0))))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'At-Risk'!AJ95/100)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F95:$R95)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F95:$K95)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J95:$K95)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L95:$N95)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O95:$R95)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F95:$R95)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F95:$K95)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J95:$K95)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L95:$N95)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O95:$R95)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",F95=0,Inputs!$D$247=0,O95=\"M\",O95=\"H\"),0,1/Inputs!$D$253*F95)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",G95=0,Inputs!$D$247=0,O95=\"H\",O95=\"E\"),0,IF(SUM(F95:G95)<Inputs!$D$254,1/Inputs!$D$254*SUM(F95:G95),IF(SUM(F95:G95)>Inputs!$D$257,1/Inputs!$D$257*SUM(F95:G95),1)))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",H95=0,Inputs!$D$247=0,O95=\"E\",O95=\"M\"),0,IF(SUM(F95:H95)<Inputs!$D$258,1/Inputs!$D$258*SUM(F95:H95),IF(SUM(F95:H95)>Inputs!$D$261,1/Inputs!$D$261*SUM(F95:H95),1)))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",G95=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G95)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",H95=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H95)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,'At-Risk'!S95/100)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\"),0,IF(AND(O95=\"E\",'At-Risk'!S95/100<1/Inputs!$D$253*F95),1/Inputs!$D$253*F95-'At-Risk'!S95/100,IF(AND(O95=\"M\",'At-Risk'!S95/100<1/Inputs!$D$256*SUM(F95:G95)),1/Inputs!$D$256* SUM(F95:G95)-'At-Risk'!S95/100,IF(AND(O95=\"H\",'At-Risk'!S95/100<1/Inputs!$D$260*SUM(F95:H95)),1/Inputs!$D$260*SUM(F95:H95)-'At-Risk'!S95/100,0))))","v":0},0,{"$f":"IF(OR(J95=\"T\",K95=\"T\"),0,IF(O95=\"E\",2/Inputs!$D$253*F95,IF(O95=\"M\",2/Inputs!$D$256*SUM(F95:G95),IF(O95=\"H\",5/Inputs!$D$261*SUM(F95:H95),0))))","v":0},0,{"$f":"IF(OR($J95=\"T\",$K95=\"T\",F95=0,O95=\"M\",O95=\"H\"),0,IF(F95<Inputs!$D$251,1/Inputs!$D$251*F95,1))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",G95=0,O95=\"E\",O95=\"H\"),0,IF(SUM(F95:G95)<Inputs!$D$254,1/Inputs!$D$254*SUM(F95:G95),1))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",H95=0,O95=\"E\",O95=\"M\"),0,IF(SUM(F95:H95)<Inputs!$D$258,1/Inputs!$D$258*SUM(F95:H95),1))","v":0},1,{"$f":"IF(OR($J95=\"T\",$K95=\"T\",F95=0),0,IF(AND(O95=\"E\",F95>Inputs!$D$253),(F95-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",G95=0),0,IF(AND(O95=\"M\",SUM(F95:G95)>Inputs!$D$256),(SUM(F95:G95)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",H95=0),0,IF(AND(O95=\"H\",SUM(F95:H95)>Inputs!$D$260),(SUM(F95:H95)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K95=\"T\",$J95=\"T\",O95=\"M\",O95=\"H\"),0,IF(F95<Inputs!$D$251,1/Inputs!$D$251*F95,IF(F95>Inputs!$D$253,1/Inputs!$D$253*F95,1)))","v":0},{"$f":"IF(OR($K95=\"T\",$J95=\"T\",O95=\"E\",O95=\"H\"),0,IF(SUM(F95:G95)<Inputs!$D$254,1/Inputs!$D$254*SUM(F95:G95),IF(SUM(F95:G95)>Inputs!$D$256,1/Inputs!$D$256*SUM(F95:G95),1)))","v":0},{"$f":"IF(OR($K95=\"T\",$J95=\"T\",O95=\"E\",O95=\"M\"),0,IF(SUM(F95:H95)<Inputs!$D$258,1/Inputs!$D$258*SUM(F95:H95),IF(SUM(F95:H95)>Inputs!$D$261,1/Inputs!$D$261*SUM(F95:H95),1)))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",F95=0,O95=\"M\",O95=\"H\"),0,1/Inputs!$D$253*F95)","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",G95=0,O95=\"E\",O95=\"H\"),0,1/Inputs!$D$256*SUM(F95:G95))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",H95=0,O95=\"E\",O95=\"M\"),0,4/Inputs!$D$261*SUM(F95:H95))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77135.203116794553,0,77135.203116794553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF95+AK95+AP95+AT95+SUM(AU95:BD95))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,98641.881143445979,0,0,0,0,0,0,0,0,0,98641.881143445979,{"$f":"Inputs!$D$152*F95+Inputs!$D$153*G95+Inputs!$D$154*H95","v":808.25242627312991},{"$f":"Inputs!$D$155*I95","v":707.57819997997854},{"$f":"'Voc Ed'!L95","v":0},{"$f":"Inputs!$D$156*$I95","v":70.757819997997856},{"$f":"Inputs!$D$157*$I95","v":283.03127999199143},{"$f":"Inputs!$D$158*$I95","v":90.695863705066472},{"$f":"IF(Inputs!$D$100=1,0,Activities!R95)","v":58.298282250000007},2018.613872198164,178740.30173757309]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!F16","v":"0701008"},{"$f":"'School Reference Sheet'!G16","v":"Gannett Peak Elementary"},{"$f":"'School Reference Sheet'!H16","v":"K-3"},{"$f":"IF(M96=1,SUM(ADM!F96:J96),IF(N96=1,SUM(ADM!F96:L96),SUM(ADM!F96:K96,0)))","v":552.23599999999999},{"$f":"ADM!S96-'School Resources'!H96-'School Resources'!F96","v":0},{"$f":"IF(SUM(ADM!N96:R96)=ADM!S96,SUM(ADM!N96:R96),IF(OR(SUM(ADM!F96:O96)=ADM!S96,SUM(ADM!G96:O96)=ADM!S96,SUM(ADM!H96:O96)=ADM!S96,SUM(ADM!I96:O96)=ADM!S96,SUM(ADM!J96:O96)=ADM!S96,SUM(ADM!K96:O96)=ADM!S96,SUM(ADM!L96:O96)=ADM!S96,SUM(ADM!M96:O96)=ADM!S96,SUM(ADM!N96:O96)=ADM!S96),0,SUM(ADM!O96:R96)))","v":0},{"$f":"SUM(ADM!$F96:$R96)","v":552.23599999999999},"F",{"$f":"IF(I96<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F96:J96)=0,SUM(ADM!O96:R96)=0,ADM!K96>0,ADM!N96>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M96:R96)=0,ADM!L96>0),1,0)","v":0},"E",{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!F96/Inputs!$D$80)","v":9.0008541666666666},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!G96/Inputs!$D$81)","v":8.7707708333333336},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!H96/Inputs!$D$82)","v":8.4588333333333328},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!I96/Inputs!$D$83)","v":8.2842916666666664},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!J96/Inputs!$D$84)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(M96=1,ADM!K96/Inputs!$D$95,ADM!K96/Inputs!$D$85))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(N96=1,ADM!L96/Inputs!$D$96,ADM!L96/Inputs!$D$86))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!M96/Inputs!$D$87)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!N96/Inputs!$D$88)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!O96/Inputs!$D$89)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!P96/Inputs!$D$90)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!Q96/Inputs!$D$91)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,ADM!R96/Inputs!$D$92)","v":0},34.514749999999999,0,{"$f":"IF(SUM(ADM!N96:R96)=ADM!S96,SUM(X96:AB96),IF(OR(SUM(ADM!F96:O96)=ADM!S96,SUM(ADM!G96:O96)=ADM!S96,SUM(ADM!H96:O96)=ADM!S96,SUM(ADM!I96:O96)=ADM!S96,SUM(ADM!J96:O96)=ADM!S96,SUM(ADM!K96:O96)=ADM!S96,SUM(ADM!L96:O96)=ADM!S96,SUM(ADM!M96:O96)=ADM!S96,SUM(ADM!N96:O96)=ADM!S96),SUM(Z96:AB96),SUM(Y96:AB96)))","v":0},34.514749999999999,{"$f":"Inputs!$D$39*AC96","v":6.9029500000000006},{"$f":"Inputs!$D$40*AD96","v":0},{"$f":"Inputs!$D$41*AE96","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'Voc Ed'!H96)","v":0},6.9029500000000006,{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$72=1,$F96=0,Inputs!$D$74<=$AC96+$AG96),0,IF(AND($F96>0,$F96<=Inputs!$D$104,Inputs!$D$72=2),$F96/Inputs!$D$94-($AC96+$AG96),Inputs!$D$74-($AC96+$AG96)))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$72=1,$G96=0,Inputs!$D$75<=$AD96+$AH96),0,IF(Inputs!$D$72=2,IF(AND($G96>0,$G96<=Inputs!$D$104),$G96/Inputs!$D$94-($AD96+$AH96),Inputs!$D$75-($AD96+$AH96))))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$72=1,$H96=0,Inputs!$D$76<=$AE96+$AI96+AJ96),0,IF(Inputs!$D$72=2,IF(AND($H96>0,$H96<=Inputs!$D$104),$H96/Inputs!$D$94-($AE96+$AI96+$AJ96),Inputs!$D$76-($AE96+$AI96+$AJ96))))","v":0},{"$f":"IF(OR(J96=\"T\",K96=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O96=\"EM\",(AD96+AH96+AJ96)<Inputs!$D$75),Inputs!$D$75-(AD96+AH96+AJ96),IF(AND(O96=\"M\",(AD96+AH96+AJ96)<Inputs!$D$75),Inputs!$D$75-(AD96+AH96+AJ96),IF(AND(OR(O96=\"MH\",O96=\"H\",O96=\"EMH\"),(AD96+AE96+AH96+AI96+AJ96)<Inputs!$D$76),Inputs!$D$76-(AD96+AE96+AH96+AI96+AJ96),0)))),0))","v":0},0,{"$f":"IF($J96=\"T\",$I96/Inputs!$D$93,0)","v":0},{"$f":"IF(L96=1,(I96/7)*1.5,IF($J96=\"T\",0,IF(AND($K96=\"T\",($I96/Inputs!$D$94)>=1),$I96/Inputs!$D$94,IF(AND($K96=\"T\",($I96/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L96","v":0},0,{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$234=0,O96=\"M\",O96=\"H\"), 0,(F96*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$234=0,O96=\"E\",O96=\"H\"), 0,(SUM(F96:G96)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",Inputs!$D$234=0,O96=\"E\",O96=\"M\"), 0,(SUM(F96:H96)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'At-Risk'!T96/100)","v":2.11},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'At-Risk'!U96/100)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'At-Risk'!V96/100)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(AND(O96=\"E\", SUM(AX96:AZ96)<1/Inputs!$D$253*F96),1/Inputs!$D$253*F96-SUM(AX96:AZ96),IF(AND(O96=\"M\", SUM(AX96:AZ96)<1/Inputs!$D$256*SUM(F96:G96)),1/Inputs!$D$256* SUM(F96:G96)-SUM(AX96:AZ96),IF(AND(O96=\"H\",SUM(AX96:AZ96)<1/Inputs!$D$260*SUM(F96:H96)),1/Inputs!$D$260*SUM(F96:H96)-SUM(AX96:AZ96),0))))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'At-Risk'!AJ96/100)","v":0.01},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F96:$R96)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F96:$K96)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J96:$K96)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L96:$N96)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O96:$R96)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F96:$R96)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F96:$K96)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J96:$K96)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L96:$N96)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O96:$R96)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",F96=0,Inputs!$D$247=0,O96=\"M\",O96=\"H\"),0,1/Inputs!$D$253*F96)","v":1.917486111111111},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",G96=0,Inputs!$D$247=0,O96=\"H\",O96=\"E\"),0,IF(SUM(F96:G96)<Inputs!$D$254,1/Inputs!$D$254*SUM(F96:G96),IF(SUM(F96:G96)>Inputs!$D$257,1/Inputs!$D$257*SUM(F96:G96),1)))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",H96=0,Inputs!$D$247=0,O96=\"E\",O96=\"M\"),0,IF(SUM(F96:H96)<Inputs!$D$258,1/Inputs!$D$258*SUM(F96:H96),IF(SUM(F96:H96)>Inputs!$D$261,1/Inputs!$D$261*SUM(F96:H96),1)))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",G96=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G96)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",H96=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H96)","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,'At-Risk'!S96/100)","v":2.11},{"$f":"IF(OR($J96=\"T\",$K96=\"T\"),0,IF(AND(O96=\"E\",'At-Risk'!S96/100<1/Inputs!$D$253*F96),1/Inputs!$D$253*F96-'At-Risk'!S96/100,IF(AND(O96=\"M\",'At-Risk'!S96/100<1/Inputs!$D$256*SUM(F96:G96)),1/Inputs!$D$256* SUM(F96:G96)-'At-Risk'!S96/100,IF(AND(O96=\"H\",'At-Risk'!S96/100<1/Inputs!$D$260*SUM(F96:H96)),1/Inputs!$D$260*SUM(F96:H96)-'At-Risk'!S96/100,0))))","v":0},0,{"$f":"IF(OR(J96=\"T\",K96=\"T\"),0,IF(O96=\"E\",2/Inputs!$D$253*F96,IF(O96=\"M\",2/Inputs!$D$256*SUM(F96:G96),IF(O96=\"H\",5/Inputs!$D$261*SUM(F96:H96),0))))","v":3.834972222222222},9.9824583333333319,{"$f":"IF(OR($J96=\"T\",$K96=\"T\",F96=0,O96=\"M\",O96=\"H\"),0,IF(F96<Inputs!$D$251,1/Inputs!$D$251*F96,1))","v":1},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",G96=0,O96=\"E\",O96=\"H\"),0,IF(SUM(F96:G96)<Inputs!$D$254,1/Inputs!$D$254*SUM(F96:G96),1))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",H96=0,O96=\"E\",O96=\"M\"),0,IF(SUM(F96:H96)<Inputs!$D$258,1/Inputs!$D$258*SUM(F96:H96),1))","v":0},0,{"$f":"IF(OR($J96=\"T\",$K96=\"T\",F96=0),0,IF(AND(O96=\"E\",F96>Inputs!$D$253),(F96-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.91748611111111111},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",G96=0),0,IF(AND(O96=\"M\",SUM(F96:G96)>Inputs!$D$256),(SUM(F96:G96)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",H96=0),0,IF(AND(O96=\"H\",SUM(F96:H96)>Inputs!$D$260),(SUM(F96:H96)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K96=\"T\",$J96=\"T\",O96=\"M\",O96=\"H\"),0,IF(F96<Inputs!$D$251,1/Inputs!$D$251*F96,IF(F96>Inputs!$D$253,1/Inputs!$D$253*F96,1)))","v":1.917486111111111},{"$f":"IF(OR($K96=\"T\",$J96=\"T\",O96=\"E\",O96=\"H\"),0,IF(SUM(F96:G96)<Inputs!$D$254,1/Inputs!$D$254*SUM(F96:G96),IF(SUM(F96:G96)>Inputs!$D$256,1/Inputs!$D$256*SUM(F96:G96),1)))","v":0},{"$f":"IF(OR($K96=\"T\",$J96=\"T\",O96=\"E\",O96=\"M\"),0,IF(SUM(F96:H96)<Inputs!$D$258,1/Inputs!$D$258*SUM(F96:H96),IF(SUM(F96:H96)>Inputs!$D$261,1/Inputs!$D$261*SUM(F96:H96),1)))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",F96=0,O96=\"M\",O96=\"H\"),0,1/Inputs!$D$253*F96)","v":1.917486111111111},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",G96=0,O96=\"E\",O96=\"H\"),0,1/Inputs!$D$256*SUM(F96:G96))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",H96=0,O96=\"E\",O96=\"M\"),0,4/Inputs!$D$261*SUM(F96:H96))","v":0},5.7524583333333332,694282.71437047992,676535.18972002412,652473.82729777892,639010.5203871018,0,0,0,0,0,0,0,0,0,2662302.2517753849,0,0,2662302.2517753849,532460.45035507705,0,0,0,532460.45035507705,0,0,0,0,0,0,0,0,0,0,0,0,162755.27857643651,0,0,0,771.3520311679456,0,0,147905.68065418804,0,0,0,0,162755.27857643651,0,0,143036.2470548038,{"$f":"0.05*($AF96+AK96+AP96+AT96+SUM(AU96:BD96))*175*Inputs!$D$228*(1+0.0765)","v":41125.868379259693},658349.70527229249,115493.12291611273,0,0,0,90502.555922984699,0,0,106127.83651845418,0,0,87443.554420631233,0,0,399567.06977818289,{"$f":"Inputs!$D$152*F96+Inputs!$D$153*G96+Inputs!$D$154*H96","v":185513.75181852374},{"$f":"Inputs!$D$155*I96","v":162406.54814802302},{"$f":"'Voc Ed'!L96","v":0},{"$f":"Inputs!$D$156*$I96","v":16240.654814802301},{"$f":"Inputs!$D$157*$I96","v":64962.619259209205},{"$f":"Inputs!$D$158*$I96","v":20816.924766845837},{"$f":"IF(Inputs!$D$100=1,0,Activities!R96)","v":13380.885368500001},463321.3841759041,4716000.8613568414]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!I16","v":"0701009"},{"$f":"'School Reference Sheet'!J16","v":"Baldwin Creek Elementary"},{"$f":"'School Reference Sheet'!K16","v":"4-5"},{"$f":"IF(M97=1,SUM(ADM!F97:J97),IF(N97=1,SUM(ADM!F97:L97),SUM(ADM!F97:K97,0)))","v":266.80899999999997},{"$f":"ADM!S97-'School Resources'!H97-'School Resources'!F97","v":0},{"$f":"IF(SUM(ADM!N97:R97)=ADM!S97,SUM(ADM!N97:R97),IF(OR(SUM(ADM!F97:O97)=ADM!S97,SUM(ADM!G97:O97)=ADM!S97,SUM(ADM!H97:O97)=ADM!S97,SUM(ADM!I97:O97)=ADM!S97,SUM(ADM!J97:O97)=ADM!S97,SUM(ADM!K97:O97)=ADM!S97,SUM(ADM!L97:O97)=ADM!S97,SUM(ADM!M97:O97)=ADM!S97,SUM(ADM!N97:O97)=ADM!S97),0,SUM(ADM!O97:R97)))","v":0},{"$f":"SUM(ADM!$F97:$R97)","v":266.80899999999997},"F",{"$f":"IF(I97<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F97:J97)=0,SUM(ADM!O97:R97)=0,ADM!K97>0,ADM!N97>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M97:R97)=0,ADM!L97>0),1,0)","v":0},"E",{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!F97/Inputs!$D$80)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!G97/Inputs!$D$81)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!H97/Inputs!$D$82)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!I97/Inputs!$D$83)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!J97/Inputs!$D$84)","v":8.1412499999999994},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(M97=1,ADM!K97/Inputs!$D$95,ADM!K97/Inputs!$D$85))","v":8.5343125000000004},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(N97=1,ADM!L97/Inputs!$D$96,ADM!L97/Inputs!$D$86))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!M97/Inputs!$D$87)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!N97/Inputs!$D$88)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!O97/Inputs!$D$89)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!P97/Inputs!$D$90)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!Q97/Inputs!$D$91)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,ADM!R97/Inputs!$D$92)","v":0},16.675562499999998,0,{"$f":"IF(SUM(ADM!N97:R97)=ADM!S97,SUM(X97:AB97),IF(OR(SUM(ADM!F97:O97)=ADM!S97,SUM(ADM!G97:O97)=ADM!S97,SUM(ADM!H97:O97)=ADM!S97,SUM(ADM!I97:O97)=ADM!S97,SUM(ADM!J97:O97)=ADM!S97,SUM(ADM!K97:O97)=ADM!S97,SUM(ADM!L97:O97)=ADM!S97,SUM(ADM!M97:O97)=ADM!S97,SUM(ADM!N97:O97)=ADM!S97),SUM(Z97:AB97),SUM(Y97:AB97)))","v":0},16.675562499999998,{"$f":"Inputs!$D$39*AC97","v":3.3351124999999997},{"$f":"Inputs!$D$40*AD97","v":0},{"$f":"Inputs!$D$41*AE97","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'Voc Ed'!H97)","v":0},3.3351124999999997,{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$72=1,$F97=0,Inputs!$D$74<=$AC97+$AG97),0,IF(AND($F97>0,$F97<=Inputs!$D$104,Inputs!$D$72=2),$F97/Inputs!$D$94-($AC97+$AG97),Inputs!$D$74-($AC97+$AG97)))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$72=1,$G97=0,Inputs!$D$75<=$AD97+$AH97),0,IF(Inputs!$D$72=2,IF(AND($G97>0,$G97<=Inputs!$D$104),$G97/Inputs!$D$94-($AD97+$AH97),Inputs!$D$75-($AD97+$AH97))))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$72=1,$H97=0,Inputs!$D$76<=$AE97+$AI97+AJ97),0,IF(Inputs!$D$72=2,IF(AND($H97>0,$H97<=Inputs!$D$104),$H97/Inputs!$D$94-($AE97+$AI97+$AJ97),Inputs!$D$76-($AE97+$AI97+$AJ97))))","v":0},{"$f":"IF(OR(J97=\"T\",K97=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O97=\"EM\",(AD97+AH97+AJ97)<Inputs!$D$75),Inputs!$D$75-(AD97+AH97+AJ97),IF(AND(O97=\"M\",(AD97+AH97+AJ97)<Inputs!$D$75),Inputs!$D$75-(AD97+AH97+AJ97),IF(AND(OR(O97=\"MH\",O97=\"H\",O97=\"EMH\"),(AD97+AE97+AH97+AI97+AJ97)<Inputs!$D$76),Inputs!$D$76-(AD97+AE97+AH97+AI97+AJ97),0)))),0))","v":0},0,{"$f":"IF($J97=\"T\",$I97/Inputs!$D$93,0)","v":0},{"$f":"IF(L97=1,(I97/7)*1.5,IF($J97=\"T\",0,IF(AND($K97=\"T\",($I97/Inputs!$D$94)>=1),$I97/Inputs!$D$94,IF(AND($K97=\"T\",($I97/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L97","v":0},0,{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$234=0,O97=\"M\",O97=\"H\"), 0,(F97*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$234=0,O97=\"E\",O97=\"H\"), 0,(SUM(F97:G97)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",Inputs!$D$234=0,O97=\"E\",O97=\"M\"), 0,(SUM(F97:H97)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'At-Risk'!T97/100)","v":1},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'At-Risk'!U97/100)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'At-Risk'!V97/100)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(AND(O97=\"E\", SUM(AX97:AZ97)<1/Inputs!$D$253*F97),1/Inputs!$D$253*F97-SUM(AX97:AZ97),IF(AND(O97=\"M\", SUM(AX97:AZ97)<1/Inputs!$D$256*SUM(F97:G97)),1/Inputs!$D$256* SUM(F97:G97)-SUM(AX97:AZ97),IF(AND(O97=\"H\",SUM(AX97:AZ97)<1/Inputs!$D$260*SUM(F97:H97)),1/Inputs!$D$260*SUM(F97:H97)-SUM(AX97:AZ97),0))))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'At-Risk'!AJ97/100)","v":0.06},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F97:$R97)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F97:$K97)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J97:$K97)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L97:$N97)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O97:$R97)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F97:$R97)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F97:$K97)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J97:$K97)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L97:$N97)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O97:$R97)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",F97=0,Inputs!$D$247=0,O97=\"M\",O97=\"H\"),0,1/Inputs!$D$253*F97)","v":0.92642013888888874},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",G97=0,Inputs!$D$247=0,O97=\"H\",O97=\"E\"),0,IF(SUM(F97:G97)<Inputs!$D$254,1/Inputs!$D$254*SUM(F97:G97),IF(SUM(F97:G97)>Inputs!$D$257,1/Inputs!$D$257*SUM(F97:G97),1)))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",H97=0,Inputs!$D$247=0,O97=\"E\",O97=\"M\"),0,IF(SUM(F97:H97)<Inputs!$D$258,1/Inputs!$D$258*SUM(F97:H97),IF(SUM(F97:H97)>Inputs!$D$261,1/Inputs!$D$261*SUM(F97:H97),1)))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",G97=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G97)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",H97=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H97)","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,'At-Risk'!S97/100)","v":1},{"$f":"IF(OR($J97=\"T\",$K97=\"T\"),0,IF(AND(O97=\"E\",'At-Risk'!S97/100<1/Inputs!$D$253*F97),1/Inputs!$D$253*F97-'At-Risk'!S97/100,IF(AND(O97=\"M\",'At-Risk'!S97/100<1/Inputs!$D$256*SUM(F97:G97)),1/Inputs!$D$256* SUM(F97:G97)-'At-Risk'!S97/100,IF(AND(O97=\"H\",'At-Risk'!S97/100<1/Inputs!$D$260*SUM(F97:H97)),1/Inputs!$D$260*SUM(F97:H97)-'At-Risk'!S97/100,0))))","v":0},0,{"$f":"IF(OR(J97=\"T\",K97=\"T\"),0,IF(O97=\"E\",2/Inputs!$D$253*F97,IF(O97=\"M\",2/Inputs!$D$256*SUM(F97:G97),IF(O97=\"H\",5/Inputs!$D$261*SUM(F97:H97),0))))","v":1.8528402777777775},4.839260416666666,{"$f":"IF(OR($J97=\"T\",$K97=\"T\",F97=0,O97=\"M\",O97=\"H\"),0,IF(F97<Inputs!$D$251,1/Inputs!$D$251*F97,1))","v":1},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",G97=0,O97=\"E\",O97=\"H\"),0,IF(SUM(F97:G97)<Inputs!$D$254,1/Inputs!$D$254*SUM(F97:G97),1))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",H97=0,O97=\"E\",O97=\"M\"),0,IF(SUM(F97:H97)<Inputs!$D$258,1/Inputs!$D$258*SUM(F97:H97),1))","v":0},0,{"$f":"IF(OR($J97=\"T\",$K97=\"T\",F97=0),0,IF(AND(O97=\"E\",F97>Inputs!$D$253),(F97-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",G97=0),0,IF(AND(O97=\"M\",SUM(F97:G97)>Inputs!$D$256),(SUM(F97:G97)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",H97=0),0,IF(AND(O97=\"H\",SUM(F97:H97)>Inputs!$D$260),(SUM(F97:H97)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K97=\"T\",$J97=\"T\",O97=\"M\",O97=\"H\"),0,IF(F97<Inputs!$D$251,1/Inputs!$D$251*F97,IF(F97>Inputs!$D$253,1/Inputs!$D$253*F97,1)))","v":1},{"$f":"IF(OR($K97=\"T\",$J97=\"T\",O97=\"E\",O97=\"H\"),0,IF(SUM(F97:G97)<Inputs!$D$254,1/Inputs!$D$254*SUM(F97:G97),IF(SUM(F97:G97)>Inputs!$D$256,1/Inputs!$D$256*SUM(F97:G97),1)))","v":0},{"$f":"IF(OR($K97=\"T\",$J97=\"T\",O97=\"E\",O97=\"M\"),0,IF(SUM(F97:H97)<Inputs!$D$258,1/Inputs!$D$258*SUM(F97:H97),IF(SUM(F97:H97)>Inputs!$D$261,1/Inputs!$D$261*SUM(F97:H97),1)))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",F97=0,O97=\"M\",O97=\"H\"),0,1/Inputs!$D$253*F97)","v":0.92642013888888874},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",G97=0,O97=\"E\",O97=\"H\"),0,1/Inputs!$D$256*SUM(F97:G97))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",H97=0,O97=\"E\",O97=\"M\"),0,4/Inputs!$D$261*SUM(F97:H97))","v":0},2.9264201388888886,0,0,0,0,627976.97237460362,658295.92814969877,0,0,0,0,0,0,0,1286272.9005243022,0,0,1286272.9005243022,257254.58010486045,0,0,0,257254.58010486045,0,0,0,0,0,0,0,0,0,0,0,0,77135.203116794553,0,0,0,4628.1121870076731,0,0,71459.60558468345,0,0,0,0,77135.203116794553,0,0,69106.972454612056,{"$f":"0.05*($AF97+AK97+AP97+AT97+SUM(AU97:BD97))*175*Inputs!$D$228*(1+0.0765)","v":19903.435567615139},319368.53202750743,115493.12291611273,0,0,0,0,0,0,55347.382128863028,0,0,42247.747903820462,0,0,213088.2529487962,{"$f":"Inputs!$D$152*F97+Inputs!$D$153*G97+Inputs!$D$154*H97","v":89629.684788656479},{"$f":"Inputs!$D$155*I97","v":78465.599317729866},{"$f":"'Voc Ed'!L97","v":0},{"$f":"Inputs!$D$156*$I97","v":7846.5599317729866},{"$f":"Inputs!$D$157*$I97","v":31386.239727091946},{"$f":"Inputs!$D$158*$I97","v":10057.553075347079},{"$f":"IF(Inputs!$D$100=1,0,Activities!R97)","v":6464.8821233749995},223850.51896397336,2299834.7845694395]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!L16","v":"0701050"},{"$f":"'School Reference Sheet'!M16","v":"Lander Middle School"},{"$f":"'School Reference Sheet'!N16","v":"6-8"},{"$f":"IF(M98=1,SUM(ADM!F98:J98),IF(N98=1,SUM(ADM!F98:L98),SUM(ADM!F98:K98,0)))","v":0},{"$f":"ADM!S98-'School Resources'!H98-'School Resources'!F98","v":368.495},{"$f":"IF(SUM(ADM!N98:R98)=ADM!S98,SUM(ADM!N98:R98),IF(OR(SUM(ADM!F98:O98)=ADM!S98,SUM(ADM!G98:O98)=ADM!S98,SUM(ADM!H98:O98)=ADM!S98,SUM(ADM!I98:O98)=ADM!S98,SUM(ADM!J98:O98)=ADM!S98,SUM(ADM!K98:O98)=ADM!S98,SUM(ADM!L98:O98)=ADM!S98,SUM(ADM!M98:O98)=ADM!S98,SUM(ADM!N98:O98)=ADM!S98),0,SUM(ADM!O98:R98)))","v":0},{"$f":"SUM(ADM!$F98:$R98)","v":368.495},"F",{"$f":"IF(I98<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F98:J98)=0,SUM(ADM!O98:R98)=0,ADM!K98>0,ADM!N98>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M98:R98)=0,ADM!L98>0),1,0)","v":0},"M",{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!F98/Inputs!$D$80)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!G98/Inputs!$D$81)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!H98/Inputs!$D$82)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!I98/Inputs!$D$83)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!J98/Inputs!$D$84)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(M98=1,ADM!K98/Inputs!$D$95,ADM!K98/Inputs!$D$85))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(N98=1,ADM!L98/Inputs!$D$96,ADM!L98/Inputs!$D$86))","v":6.265714285714286},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!M98/Inputs!$D$87)","v":5.324523809523809},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!N98/Inputs!$D$88)","v":5.9571428571428573},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!O98/Inputs!$D$89)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!P98/Inputs!$D$90)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!Q98/Inputs!$D$91)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,ADM!R98/Inputs!$D$92)","v":0},0,17.547380952380955,{"$f":"IF(SUM(ADM!N98:R98)=ADM!S98,SUM(X98:AB98),IF(OR(SUM(ADM!F98:O98)=ADM!S98,SUM(ADM!G98:O98)=ADM!S98,SUM(ADM!H98:O98)=ADM!S98,SUM(ADM!I98:O98)=ADM!S98,SUM(ADM!J98:O98)=ADM!S98,SUM(ADM!K98:O98)=ADM!S98,SUM(ADM!L98:O98)=ADM!S98,SUM(ADM!M98:O98)=ADM!S98,SUM(ADM!N98:O98)=ADM!S98),SUM(Z98:AB98),SUM(Y98:AB98)))","v":0},17.547380952380955,{"$f":"Inputs!$D$39*AC98","v":0},{"$f":"Inputs!$D$40*AD98","v":5.790635714285715},{"$f":"Inputs!$D$41*AE98","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'Voc Ed'!H98)","v":0},5.790635714285715,{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$72=1,$F98=0,Inputs!$D$74<=$AC98+$AG98),0,IF(AND($F98>0,$F98<=Inputs!$D$104,Inputs!$D$72=2),$F98/Inputs!$D$94-($AC98+$AG98),Inputs!$D$74-($AC98+$AG98)))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$72=1,$G98=0,Inputs!$D$75<=$AD98+$AH98),0,IF(Inputs!$D$72=2,IF(AND($G98>0,$G98<=Inputs!$D$104),$G98/Inputs!$D$94-($AD98+$AH98),Inputs!$D$75-($AD98+$AH98))))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$72=1,$H98=0,Inputs!$D$76<=$AE98+$AI98+AJ98),0,IF(Inputs!$D$72=2,IF(AND($H98>0,$H98<=Inputs!$D$104),$H98/Inputs!$D$94-($AE98+$AI98+$AJ98),Inputs!$D$76-($AE98+$AI98+$AJ98))))","v":0},{"$f":"IF(OR(J98=\"T\",K98=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O98=\"EM\",(AD98+AH98+AJ98)<Inputs!$D$75),Inputs!$D$75-(AD98+AH98+AJ98),IF(AND(O98=\"M\",(AD98+AH98+AJ98)<Inputs!$D$75),Inputs!$D$75-(AD98+AH98+AJ98),IF(AND(OR(O98=\"MH\",O98=\"H\",O98=\"EMH\"),(AD98+AE98+AH98+AI98+AJ98)<Inputs!$D$76),Inputs!$D$76-(AD98+AE98+AH98+AI98+AJ98),0)))),0))","v":0},0,{"$f":"IF($J98=\"T\",$I98/Inputs!$D$93,0)","v":0},{"$f":"IF(L98=1,(I98/7)*1.5,IF($J98=\"T\",0,IF(AND($K98=\"T\",($I98/Inputs!$D$94)>=1),$I98/Inputs!$D$94,IF(AND($K98=\"T\",($I98/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L98","v":0},0,{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$234=0,O98=\"M\",O98=\"H\"), 0,(F98*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$234=0,O98=\"E\",O98=\"H\"), 0,(SUM(F98:G98)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",Inputs!$D$234=0,O98=\"E\",O98=\"M\"), 0,(SUM(F98:H98)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'At-Risk'!T98/100)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'At-Risk'!U98/100)","v":1.4},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'At-Risk'!V98/100)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(AND(O98=\"E\", SUM(AX98:AZ98)<1/Inputs!$D$253*F98),1/Inputs!$D$253*F98-SUM(AX98:AZ98),IF(AND(O98=\"M\", SUM(AX98:AZ98)<1/Inputs!$D$256*SUM(F98:G98)),1/Inputs!$D$256* SUM(F98:G98)-SUM(AX98:AZ98),IF(AND(O98=\"H\",SUM(AX98:AZ98)<1/Inputs!$D$260*SUM(F98:H98)),1/Inputs!$D$260*SUM(F98:H98)-SUM(AX98:AZ98),0))))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'At-Risk'!AJ98/100)","v":0.01},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F98:$R98)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F98:$K98)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J98:$K98)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L98:$N98)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O98:$R98)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F98:$R98)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F98:$K98)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J98:$K98)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L98:$N98)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O98:$R98)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",F98=0,Inputs!$D$247=0,O98=\"M\",O98=\"H\"),0,1/Inputs!$D$253*F98)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",G98=0,Inputs!$D$247=0,O98=\"H\",O98=\"E\"),0,IF(SUM(F98:G98)<Inputs!$D$254,1/Inputs!$D$254*SUM(F98:G98),IF(SUM(F98:G98)>Inputs!$D$257,1/Inputs!$D$257*SUM(F98:G98),1)))","v":1},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",H98=0,Inputs!$D$247=0,O98=\"E\",O98=\"M\"),0,IF(SUM(F98:H98)<Inputs!$D$258,1/Inputs!$D$258*SUM(F98:H98),IF(SUM(F98:H98)>Inputs!$D$261,1/Inputs!$D$261*SUM(F98:H98),1)))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",G98=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G98)","v":1.1698253968253969},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",H98=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H98)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,'At-Risk'!S98/100)","v":1.4},{"$f":"IF(OR($J98=\"T\",$K98=\"T\"),0,IF(AND(O98=\"E\",'At-Risk'!S98/100<1/Inputs!$D$253*F98),1/Inputs!$D$253*F98-'At-Risk'!S98/100,IF(AND(O98=\"M\",'At-Risk'!S98/100<1/Inputs!$D$256*SUM(F98:G98)),1/Inputs!$D$256* SUM(F98:G98)-'At-Risk'!S98/100,IF(AND(O98=\"H\",'At-Risk'!S98/100<1/Inputs!$D$260*SUM(F98:H98)),1/Inputs!$D$260*SUM(F98:H98)-'At-Risk'!S98/100,0))))","v":0},1.4739800000000001,{"$f":"IF(OR(J98=\"T\",K98=\"T\"),0,IF(O98=\"E\",2/Inputs!$D$253*F98,IF(O98=\"M\",2/Inputs!$D$256*SUM(F98:G98),IF(O98=\"H\",5/Inputs!$D$261*SUM(F98:H98),0))))","v":2.3396507936507938},8.7934561904761921,{"$f":"IF(OR($J98=\"T\",$K98=\"T\",F98=0,O98=\"M\",O98=\"H\"),0,IF(F98<Inputs!$D$251,1/Inputs!$D$251*F98,1))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",G98=0,O98=\"E\",O98=\"H\"),0,IF(SUM(F98:G98)<Inputs!$D$254,1/Inputs!$D$254*SUM(F98:G98),1))","v":1},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",H98=0,O98=\"E\",O98=\"M\"),0,IF(SUM(F98:H98)<Inputs!$D$258,1/Inputs!$D$258*SUM(F98:H98),1))","v":0},0,{"$f":"IF(OR($J98=\"T\",$K98=\"T\",F98=0),0,IF(AND(O98=\"E\",F98>Inputs!$D$253),(F98-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",G98=0),0,IF(AND(O98=\"M\",SUM(F98:G98)>Inputs!$D$256),(SUM(F98:G98)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.16982539682539685},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",H98=0),0,IF(AND(O98=\"H\",SUM(F98:H98)>Inputs!$D$260),(SUM(F98:H98)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K98=\"T\",$J98=\"T\",O98=\"M\",O98=\"H\"),0,IF(F98<Inputs!$D$251,1/Inputs!$D$251*F98,IF(F98>Inputs!$D$253,1/Inputs!$D$253*F98,1)))","v":0},{"$f":"IF(OR($K98=\"T\",$J98=\"T\",O98=\"E\",O98=\"H\"),0,IF(SUM(F98:G98)<Inputs!$D$254,1/Inputs!$D$254*SUM(F98:G98),IF(SUM(F98:G98)>Inputs!$D$256,1/Inputs!$D$256*SUM(F98:G98),1)))","v":1.1698253968253969},{"$f":"IF(OR($K98=\"T\",$J98=\"T\",O98=\"E\",O98=\"M\"),0,IF(SUM(F98:H98)<Inputs!$D$258,1/Inputs!$D$258*SUM(F98:H98),IF(SUM(F98:H98)>Inputs!$D$261,1/Inputs!$D$261*SUM(F98:H98),1)))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",F98=0,O98=\"M\",O98=\"H\"),0,1/Inputs!$D$253*F98)","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",G98=0,O98=\"E\",O98=\"H\"),0,1/Inputs!$D$256*SUM(F98:G98))","v":1.1698253968253969},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",H98=0,O98=\"E\",O98=\"M\"),0,4/Inputs!$D$261*SUM(F98:H98))","v":0},3.5094761904761906,0,0,0,0,0,0,483307.14410037274,410708.22554782772,459505.42428147612,0,0,0,0,0,1353520.7939296768,0,1353520.7939296768,0,446661.86199679336,0,0,446661.86199679336,0,0,0,0,0,0,0,0,0,0,0,0,0,107989.28436351237,0,0,771.3520311679456,0,0,0,77135.203116794553,0,90927.071240816571,0,107989.28436351237,0,113695.74669009284,87263.961653595194,{"$f":"0.05*($AF98+AK98+AP98+AT98+SUM(AU98:BD98))*175*Inputs!$D$228*(1+0.0765)","v":23377.065763259397},609148.96922275121,0,115493.12291611273,0,0,0,16751.896608789346,0,0,64746.773262144074,0,0,53347.813137829078,0,250339.60592487521,{"$f":"Inputs!$D$152*F98+Inputs!$D$153*G98+Inputs!$D$154*H98","v":123789.26758915918},{"$f":"Inputs!$D$155*I98","v":108370.33616027521},{"$f":"'Voc Ed'!L98","v":0},{"$f":"Inputs!$D$156*$I98","v":10837.033616027522},{"$f":"Inputs!$D$157*$I98","v":43348.134464110088},{"$f":"Inputs!$D$158*$I98","v":13890.678427264533},{"$f":"IF(Inputs!$D$100=1,0,Activities!R98)","v":109179.97074299253},409415.42099982913,3069086.6520739254]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!O16","v":"0701055"},{"$f":"'School Reference Sheet'!P16","v":"Lander Valley High School"},{"$f":"'School Reference Sheet'!Q16","v":"9-12"},{"$f":"IF(M99=1,SUM(ADM!F99:J99),IF(N99=1,SUM(ADM!F99:L99),SUM(ADM!F99:K99,0)))","v":0},{"$f":"ADM!S99-'School Resources'!H99-'School Resources'!F99","v":0},{"$f":"IF(SUM(ADM!N99:R99)=ADM!S99,SUM(ADM!N99:R99),IF(OR(SUM(ADM!F99:O99)=ADM!S99,SUM(ADM!G99:O99)=ADM!S99,SUM(ADM!H99:O99)=ADM!S99,SUM(ADM!I99:O99)=ADM!S99,SUM(ADM!J99:O99)=ADM!S99,SUM(ADM!K99:O99)=ADM!S99,SUM(ADM!L99:O99)=ADM!S99,SUM(ADM!M99:O99)=ADM!S99,SUM(ADM!N99:O99)=ADM!S99),0,SUM(ADM!O99:R99)))","v":468.73933333333332},{"$f":"SUM(ADM!$F99:$R99)","v":468.73933333333332},"F",{"$f":"IF(I99<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F99:J99)=0,SUM(ADM!O99:R99)=0,ADM!K99>0,ADM!N99>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M99:R99)=0,ADM!L99>0),1,0)","v":0},"H",{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!F99/Inputs!$D$80)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!G99/Inputs!$D$81)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!H99/Inputs!$D$82)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!I99/Inputs!$D$83)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!J99/Inputs!$D$84)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(M99=1,ADM!K99/Inputs!$D$95,ADM!K99/Inputs!$D$85))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(N99=1,ADM!L99/Inputs!$D$96,ADM!L99/Inputs!$D$86))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!M99/Inputs!$D$87)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!N99/Inputs!$D$88)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!O99/Inputs!$D$89)","v":6.3357936507936499},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!P99/Inputs!$D$90)","v":5.8618730158730159},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!Q99/Inputs!$D$91)","v":5.1717460317460322},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,ADM!R99/Inputs!$D$92)","v":4.9515079365079364},0,0,{"$f":"IF(SUM(ADM!N99:R99)=ADM!S99,SUM(X99:AB99),IF(OR(SUM(ADM!F99:O99)=ADM!S99,SUM(ADM!G99:O99)=ADM!S99,SUM(ADM!H99:O99)=ADM!S99,SUM(ADM!I99:O99)=ADM!S99,SUM(ADM!J99:O99)=ADM!S99,SUM(ADM!K99:O99)=ADM!S99,SUM(ADM!L99:O99)=ADM!S99,SUM(ADM!M99:O99)=ADM!S99,SUM(ADM!N99:O99)=ADM!S99),SUM(Z99:AB99),SUM(Y99:AB99)))","v":22.320920634920636},22.320920634920636,{"$f":"Inputs!$D$39*AC99","v":0},{"$f":"Inputs!$D$40*AD99","v":0},{"$f":"Inputs!$D$41*AE99","v":7.3659038095238101},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'Voc Ed'!H99)","v":0.73300952380952378},8.0989133333333339,{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$72=1,$F99=0,Inputs!$D$74<=$AC99+$AG99),0,IF(AND($F99>0,$F99<=Inputs!$D$104,Inputs!$D$72=2),$F99/Inputs!$D$94-($AC99+$AG99),Inputs!$D$74-($AC99+$AG99)))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$72=1,$G99=0,Inputs!$D$75<=$AD99+$AH99),0,IF(Inputs!$D$72=2,IF(AND($G99>0,$G99<=Inputs!$D$104),$G99/Inputs!$D$94-($AD99+$AH99),Inputs!$D$75-($AD99+$AH99))))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$72=1,$H99=0,Inputs!$D$76<=$AE99+$AI99+AJ99),0,IF(Inputs!$D$72=2,IF(AND($H99>0,$H99<=Inputs!$D$104),$H99/Inputs!$D$94-($AE99+$AI99+$AJ99),Inputs!$D$76-($AE99+$AI99+$AJ99))))","v":0},{"$f":"IF(OR(J99=\"T\",K99=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O99=\"EM\",(AD99+AH99+AJ99)<Inputs!$D$75),Inputs!$D$75-(AD99+AH99+AJ99),IF(AND(O99=\"M\",(AD99+AH99+AJ99)<Inputs!$D$75),Inputs!$D$75-(AD99+AH99+AJ99),IF(AND(OR(O99=\"MH\",O99=\"H\",O99=\"EMH\"),(AD99+AE99+AH99+AI99+AJ99)<Inputs!$D$76),Inputs!$D$76-(AD99+AE99+AH99+AI99+AJ99),0)))),0))","v":0},0,{"$f":"IF($J99=\"T\",$I99/Inputs!$D$93,0)","v":0},{"$f":"IF(L99=1,(I99/7)*1.5,IF($J99=\"T\",0,IF(AND($K99=\"T\",($I99/Inputs!$D$94)>=1),$I99/Inputs!$D$94,IF(AND($K99=\"T\",($I99/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L99","v":0},0,{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$234=0,O99=\"M\",O99=\"H\"), 0,(F99*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$234=0,O99=\"E\",O99=\"H\"), 0,(SUM(F99:G99)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",Inputs!$D$234=0,O99=\"E\",O99=\"M\"), 0,(SUM(F99:H99)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'At-Risk'!T99/100)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'At-Risk'!U99/100)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'At-Risk'!V99/100)","v":1.4},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(AND(O99=\"E\", SUM(AX99:AZ99)<1/Inputs!$D$253*F99),1/Inputs!$D$253*F99-SUM(AX99:AZ99),IF(AND(O99=\"M\", SUM(AX99:AZ99)<1/Inputs!$D$256*SUM(F99:G99)),1/Inputs!$D$256* SUM(F99:G99)-SUM(AX99:AZ99),IF(AND(O99=\"H\",SUM(AX99:AZ99)<1/Inputs!$D$260*SUM(F99:H99)),1/Inputs!$D$260*SUM(F99:H99)-SUM(AX99:AZ99),0))))","v":8.8061375661375729E-2},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'At-Risk'!AJ99/100)","v":0.03},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F99:$R99)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F99:$K99)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J99:$K99)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L99:$N99)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O99:$R99)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F99:$R99)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F99:$K99)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J99:$K99)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L99:$N99)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O99:$R99)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",F99=0,Inputs!$D$247=0,O99=\"M\",O99=\"H\"),0,1/Inputs!$D$253*F99)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",G99=0,Inputs!$D$247=0,O99=\"H\",O99=\"E\"),0,IF(SUM(F99:G99)<Inputs!$D$254,1/Inputs!$D$254*SUM(F99:G99),IF(SUM(F99:G99)>Inputs!$D$257,1/Inputs!$D$257*SUM(F99:G99),1)))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",H99=0,Inputs!$D$247=0,O99=\"E\",O99=\"M\"),0,IF(SUM(F99:H99)<Inputs!$D$258,1/Inputs!$D$258*SUM(F99:H99),IF(SUM(F99:H99)>Inputs!$D$261,1/Inputs!$D$261*SUM(F99:H99),1)))","v":1},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",G99=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G99)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",H99=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H99)","v":1.4880613756613756},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,'At-Risk'!S99/100)","v":1.4},{"$f":"IF(OR($J99=\"T\",$K99=\"T\"),0,IF(AND(O99=\"E\",'At-Risk'!S99/100<1/Inputs!$D$253*F99),1/Inputs!$D$253*F99-'At-Risk'!S99/100,IF(AND(O99=\"M\",'At-Risk'!S99/100<1/Inputs!$D$256*SUM(F99:G99)),1/Inputs!$D$256* SUM(F99:G99)-'At-Risk'!S99/100,IF(AND(O99=\"H\",'At-Risk'!S99/100<1/Inputs!$D$260*SUM(F99:H99)),1/Inputs!$D$260*SUM(F99:H99)-'At-Risk'!S99/100,0))))","v":8.8061375661375729E-2},1.8749573333333334,{"$f":"IF(OR(J99=\"T\",K99=\"T\"),0,IF(O99=\"E\",2/Inputs!$D$253*F99,IF(O99=\"M\",2/Inputs!$D$256*SUM(F99:G99),IF(O99=\"H\",5/Inputs!$D$261*SUM(F99:H99),0))))","v":3.7201534391534388},11.0892948994709,{"$f":"IF(OR($J99=\"T\",$K99=\"T\",F99=0,O99=\"M\",O99=\"H\"),0,IF(F99<Inputs!$D$251,1/Inputs!$D$251*F99,1))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",G99=0,O99=\"E\",O99=\"H\"),0,IF(SUM(F99:G99)<Inputs!$D$254,1/Inputs!$D$254*SUM(F99:G99),1))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",H99=0,O99=\"E\",O99=\"M\"),0,IF(SUM(F99:H99)<Inputs!$D$258,1/Inputs!$D$258*SUM(F99:H99),1))","v":1},0,{"$f":"IF(OR($J99=\"T\",$K99=\"T\",F99=0),0,IF(AND(O99=\"E\",F99>Inputs!$D$253),(F99-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",G99=0),0,IF(AND(O99=\"M\",SUM(F99:G99)>Inputs!$D$256),(SUM(F99:G99)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",H99=0),0,IF(AND(O99=\"H\",SUM(F99:H99)>Inputs!$D$260),(SUM(F99:H99)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.48806137566137564},{"$f":"IF(OR($K99=\"T\",$J99=\"T\",O99=\"M\",O99=\"H\"),0,IF(F99<Inputs!$D$251,1/Inputs!$D$251*F99,IF(F99>Inputs!$D$253,1/Inputs!$D$253*F99,1)))","v":0},{"$f":"IF(OR($K99=\"T\",$J99=\"T\",O99=\"E\",O99=\"H\"),0,IF(SUM(F99:G99)<Inputs!$D$254,1/Inputs!$D$254*SUM(F99:G99),IF(SUM(F99:G99)>Inputs!$D$256,1/Inputs!$D$256*SUM(F99:G99),1)))","v":0},{"$f":"IF(OR($K99=\"T\",$J99=\"T\",O99=\"E\",O99=\"M\"),0,IF(SUM(F99:H99)<Inputs!$D$258,1/Inputs!$D$258*SUM(F99:H99),IF(SUM(F99:H99)>Inputs!$D$261,1/Inputs!$D$261*SUM(F99:H99),1)))","v":1},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",F99=0,O99=\"M\",O99=\"H\"),0,1/Inputs!$D$253*F99)","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",G99=0,O99=\"E\",O99=\"H\"),0,1/Inputs!$D$256*SUM(F99:G99))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",H99=0,O99=\"E\",O99=\"M\"),0,4/Inputs!$D$261*SUM(F99:H99))","v":2.9761227513227513},5.4641841269841276,0,0,0,0,0,0,0,0,0,488712.73016006546,452156.76572422212,398923.6806272064,381935.57041695993,0,0,1721728.7469284541,1721728.7469284541,0,0,568170.48648638988,56540.838505592466,624711.32499198231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,107989.28436351237,6792.6320983845653,2314.0560935038366,0,0,0,0,77135.203116794553,0,115662.61348287728,107989.28436351237,6792.6320983845653,144625.21474199014,138753.75245773947,{"$f":"0.05*($AF99+AK99+AP99+AT99+SUM(AU99:BD99))*175*Inputs!$D$228*(1+0.0765)","v":30168.651082267399},738223.32389896642,0,0,115493.12291611273,0,0,0,48143.292208696155,0,0,55347.382128863028,0,0,135720.80144923131,354704.59870290325,{"$f":"Inputs!$D$152*F99+Inputs!$D$153*G99+Inputs!$D$154*H99","v":192804.49615170539},{"$f":"Inputs!$D$155*I99","v":137851.09465495223},{"$f":"'Voc Ed'!L99","v":33378.553607320071},{"$f":"Inputs!$D$156*$I99","v":13785.109465495225},{"$f":"Inputs!$D$157*$I99","v":55140.437861980899},{"$f":"Inputs!$D$158*$I99","v":17669.459139319915},{"$f":"IF(Inputs!$D$100=1,0,Activities!R99)","v":412976.56522758969},863605.71610836335,4302973.7106306693]
["0701000","Fremont #1",{"$f":"'School Reference Sheet'!R16","v":"0701056"},{"$f":"'School Reference Sheet'!S16","v":"Pathfinder High School"},{"$f":"'School Reference Sheet'!T16","v":"9-12"},{"$f":"IF(M100=1,SUM(ADM!F100:J100),IF(N100=1,SUM(ADM!F100:L100),SUM(ADM!F100:K100,0)))","v":0},{"$f":"ADM!S100-'School Resources'!H100-'School Resources'!F100","v":0},{"$f":"IF(SUM(ADM!N100:R100)=ADM!S100,SUM(ADM!N100:R100),IF(OR(SUM(ADM!F100:O100)=ADM!S100,SUM(ADM!G100:O100)=ADM!S100,SUM(ADM!H100:O100)=ADM!S100,SUM(ADM!I100:O100)=ADM!S100,SUM(ADM!J100:O100)=ADM!S100,SUM(ADM!K100:O100)=ADM!S100,SUM(ADM!L100:O100)=ADM!S100,SUM(ADM!M100:O100)=ADM!S100,SUM(ADM!N100:O100)=ADM!S100),0,SUM(ADM!O100:R100)))","v":29.48833333333333},{"$f":"SUM(ADM!$F100:$R100)","v":29.48833333333333},"T",{"$f":"IF(I100<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F100:J100)=0,SUM(ADM!O100:R100)=0,ADM!K100>0,ADM!N100>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M100:R100)=0,ADM!L100>0),1,0)","v":0},"H",{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!F100/Inputs!$D$80)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!G100/Inputs!$D$81)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!H100/Inputs!$D$82)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!I100/Inputs!$D$83)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!J100/Inputs!$D$84)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(M100=1,ADM!K100/Inputs!$D$95,ADM!K100/Inputs!$D$85))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(N100=1,ADM!L100/Inputs!$D$96,ADM!L100/Inputs!$D$86))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!M100/Inputs!$D$87)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!N100/Inputs!$D$88)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!O100/Inputs!$D$89)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!P100/Inputs!$D$90)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!Q100/Inputs!$D$91)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,ADM!R100/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N100:R100)=ADM!S100,SUM(X100:AB100),IF(OR(SUM(ADM!F100:O100)=ADM!S100,SUM(ADM!G100:O100)=ADM!S100,SUM(ADM!H100:O100)=ADM!S100,SUM(ADM!I100:O100)=ADM!S100,SUM(ADM!J100:O100)=ADM!S100,SUM(ADM!K100:O100)=ADM!S100,SUM(ADM!L100:O100)=ADM!S100,SUM(ADM!M100:O100)=ADM!S100,SUM(ADM!N100:O100)=ADM!S100),SUM(Z100:AB100),SUM(Y100:AB100)))","v":0},0,{"$f":"Inputs!$D$39*AC100","v":0},{"$f":"Inputs!$D$40*AD100","v":0},{"$f":"Inputs!$D$41*AE100","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'Voc Ed'!H100)","v":0},0,{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$72=1,$F100=0,Inputs!$D$74<=$AC100+$AG100),0,IF(AND($F100>0,$F100<=Inputs!$D$104,Inputs!$D$72=2),$F100/Inputs!$D$94-($AC100+$AG100),Inputs!$D$74-($AC100+$AG100)))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$72=1,$G100=0,Inputs!$D$75<=$AD100+$AH100),0,IF(Inputs!$D$72=2,IF(AND($G100>0,$G100<=Inputs!$D$104),$G100/Inputs!$D$94-($AD100+$AH100),Inputs!$D$75-($AD100+$AH100))))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$72=1,$H100=0,Inputs!$D$76<=$AE100+$AI100+AJ100),0,IF(Inputs!$D$72=2,IF(AND($H100>0,$H100<=Inputs!$D$104),$H100/Inputs!$D$94-($AE100+$AI100+$AJ100),Inputs!$D$76-($AE100+$AI100+$AJ100))))","v":0},{"$f":"IF(OR(J100=\"T\",K100=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O100=\"EM\",(AD100+AH100+AJ100)<Inputs!$D$75),Inputs!$D$75-(AD100+AH100+AJ100),IF(AND(O100=\"M\",(AD100+AH100+AJ100)<Inputs!$D$75),Inputs!$D$75-(AD100+AH100+AJ100),IF(AND(OR(O100=\"MH\",O100=\"H\",O100=\"EMH\"),(AD100+AE100+AH100+AI100+AJ100)<Inputs!$D$76),Inputs!$D$76-(AD100+AE100+AH100+AI100+AJ100),0)))),0))","v":0},0,{"$f":"IF($J100=\"T\",$I100/Inputs!$D$93,0)","v":4.2126190476190475},{"$f":"IF(L100=1,(I100/7)*1.5,IF($J100=\"T\",0,IF(AND($K100=\"T\",($I100/Inputs!$D$94)>=1),$I100/Inputs!$D$94,IF(AND($K100=\"T\",($I100/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L100","v":0},4.2126190476190475,{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$234=0,O100=\"M\",O100=\"H\"), 0,(F100*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$234=0,O100=\"E\",O100=\"H\"), 0,(SUM(F100:G100)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",Inputs!$D$234=0,O100=\"E\",O100=\"M\"), 0,(SUM(F100:H100)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'At-Risk'!T100/100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'At-Risk'!U100/100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'At-Risk'!V100/100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(AND(O100=\"E\", SUM(AX100:AZ100)<1/Inputs!$D$253*F100),1/Inputs!$D$253*F100-SUM(AX100:AZ100),IF(AND(O100=\"M\", SUM(AX100:AZ100)<1/Inputs!$D$256*SUM(F100:G100)),1/Inputs!$D$256* SUM(F100:G100)-SUM(AX100:AZ100),IF(AND(O100=\"H\",SUM(AX100:AZ100)<1/Inputs!$D$260*SUM(F100:H100)),1/Inputs!$D$260*SUM(F100:H100)-SUM(AX100:AZ100),0))))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'At-Risk'!AJ100/100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F100:$R100)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F100:$K100)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J100:$K100)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L100:$N100)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O100:$R100)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F100:$R100)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F100:$K100)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J100:$K100)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L100:$N100)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O100:$R100)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",F100=0,Inputs!$D$247=0,O100=\"M\",O100=\"H\"),0,1/Inputs!$D$253*F100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",G100=0,Inputs!$D$247=0,O100=\"H\",O100=\"E\"),0,IF(SUM(F100:G100)<Inputs!$D$254,1/Inputs!$D$254*SUM(F100:G100),IF(SUM(F100:G100)>Inputs!$D$257,1/Inputs!$D$257*SUM(F100:G100),1)))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",H100=0,Inputs!$D$247=0,O100=\"E\",O100=\"M\"),0,IF(SUM(F100:H100)<Inputs!$D$258,1/Inputs!$D$258*SUM(F100:H100),IF(SUM(F100:H100)>Inputs!$D$261,1/Inputs!$D$261*SUM(F100:H100),1)))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",G100=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",H100=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,'At-Risk'!S100/100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\"),0,IF(AND(O100=\"E\",'At-Risk'!S100/100<1/Inputs!$D$253*F100),1/Inputs!$D$253*F100-'At-Risk'!S100/100,IF(AND(O100=\"M\",'At-Risk'!S100/100<1/Inputs!$D$256*SUM(F100:G100)),1/Inputs!$D$256* SUM(F100:G100)-'At-Risk'!S100/100,IF(AND(O100=\"H\",'At-Risk'!S100/100<1/Inputs!$D$260*SUM(F100:H100)),1/Inputs!$D$260*SUM(F100:H100)-'At-Risk'!S100/100,0))))","v":0},0,{"$f":"IF(OR(J100=\"T\",K100=\"T\"),0,IF(O100=\"E\",2/Inputs!$D$253*F100,IF(O100=\"M\",2/Inputs!$D$256*SUM(F100:G100),IF(O100=\"H\",5/Inputs!$D$261*SUM(F100:H100),0))))","v":0},0,{"$f":"IF(OR($J100=\"T\",$K100=\"T\",F100=0,O100=\"M\",O100=\"H\"),0,IF(F100<Inputs!$D$251,1/Inputs!$D$251*F100,1))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",G100=0,O100=\"E\",O100=\"H\"),0,IF(SUM(F100:G100)<Inputs!$D$254,1/Inputs!$D$254*SUM(F100:G100),1))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",H100=0,O100=\"E\",O100=\"M\"),0,IF(SUM(F100:H100)<Inputs!$D$258,1/Inputs!$D$258*SUM(F100:H100),1))","v":0},1,{"$f":"IF(OR($J100=\"T\",$K100=\"T\",F100=0),0,IF(AND(O100=\"E\",F100>Inputs!$D$253),(F100-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",G100=0),0,IF(AND(O100=\"M\",SUM(F100:G100)>Inputs!$D$256),(SUM(F100:G100)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",H100=0),0,IF(AND(O100=\"H\",SUM(F100:H100)>Inputs!$D$260),(SUM(F100:H100)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K100=\"T\",$J100=\"T\",O100=\"M\",O100=\"H\"),0,IF(F100<Inputs!$D$251,1/Inputs!$D$251*F100,IF(F100>Inputs!$D$253,1/Inputs!$D$253*F100,1)))","v":0},{"$f":"IF(OR($K100=\"T\",$J100=\"T\",O100=\"E\",O100=\"H\"),0,IF(SUM(F100:G100)<Inputs!$D$254,1/Inputs!$D$254*SUM(F100:G100),IF(SUM(F100:G100)>Inputs!$D$256,1/Inputs!$D$256*SUM(F100:G100),1)))","v":0},{"$f":"IF(OR($K100=\"T\",$J100=\"T\",O100=\"E\",O100=\"M\"),0,IF(SUM(F100:H100)<Inputs!$D$258,1/Inputs!$D$258*SUM(F100:H100),IF(SUM(F100:H100)>Inputs!$D$261,1/Inputs!$D$261*SUM(F100:H100),1)))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",F100=0,O100=\"M\",O100=\"H\"),0,1/Inputs!$D$253*F100)","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",G100=0,O100=\"E\",O100=\"H\"),0,1/Inputs!$D$256*SUM(F100:G100))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",H100=0,O100=\"E\",O100=\"M\"),0,4/Inputs!$D$261*SUM(F100:H100))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324941.22589177283,0,0,324941.22589177283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF100+AK100+AP100+AT100+SUM(AU100:BD100))*175*Inputs!$D$228*(1+0.0765)","v":3979.2551394387683},3979.2551394387683,0,0,0,98641.881143445979,0,0,0,0,0,0,0,0,0,98641.881143445979,{"$f":"Inputs!$D$152*F100+Inputs!$D$153*G100+Inputs!$D$154*H100","v":12129.306943916672},{"$f":"Inputs!$D$155*I100","v":8672.1952703281768},{"$f":"'Voc Ed'!L100","v":2819.441857839025},{"$f":"Inputs!$D$156*$I100","v":867.21952703281772},{"$f":"Inputs!$D$157*$I100","v":3468.8781081312709},{"$f":"Inputs!$D$158*$I100","v":1111.5834833289975},{"$f":"IF(Inputs!$D$100=1,0,Activities!R100)","v":8585.4733176248956},37654.09850820186,465216.46068285941]
["0702000","Fremont #2",{"$f":"'School Reference Sheet'!C17","v":"0702001"},{"$f":"'School Reference Sheet'!D17","v":"Dubois Elementary"},{"$f":"'School Reference Sheet'!E17","v":"K-5"},{"$f":"IF(M101=1,SUM(ADM!F101:J101),IF(N101=1,SUM(ADM!F101:L101),SUM(ADM!F101:K101,0)))","v":75.271999999999991},{"$f":"ADM!S101-'School Resources'!H101-'School Resources'!F101","v":0},{"$f":"IF(SUM(ADM!N101:R101)=ADM!S101,SUM(ADM!N101:R101),IF(OR(SUM(ADM!F101:O101)=ADM!S101,SUM(ADM!G101:O101)=ADM!S101,SUM(ADM!H101:O101)=ADM!S101,SUM(ADM!I101:O101)=ADM!S101,SUM(ADM!J101:O101)=ADM!S101,SUM(ADM!K101:O101)=ADM!S101,SUM(ADM!L101:O101)=ADM!S101,SUM(ADM!M101:O101)=ADM!S101,SUM(ADM!N101:O101)=ADM!S101),0,SUM(ADM!O101:R101)))","v":0},{"$f":"SUM(ADM!$F101:$R101)","v":75.271999999999991},"F",{"$f":"IF(I101<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F101:J101)=0,SUM(ADM!O101:R101)=0,ADM!K101>0,ADM!N101>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M101:R101)=0,ADM!L101>0),1,0)","v":0},"E",{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!F101/Inputs!$D$80)","v":0.8858125},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!G101/Inputs!$D$81)","v":0.87106249999999996},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!H101/Inputs!$D$82)","v":0.75537500000000002},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!I101/Inputs!$D$83)","v":0.76756250000000004},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!J101/Inputs!$D$84)","v":0.92900000000000005},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(M101=1,ADM!K101/Inputs!$D$95,ADM!K101/Inputs!$D$85))","v":0.4956875},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(N101=1,ADM!L101/Inputs!$D$96,ADM!L101/Inputs!$D$86))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!M101/Inputs!$D$87)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!N101/Inputs!$D$88)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!O101/Inputs!$D$89)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!P101/Inputs!$D$90)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!Q101/Inputs!$D$91)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,ADM!R101/Inputs!$D$92)","v":0},4.7044999999999995,0,{"$f":"IF(SUM(ADM!N101:R101)=ADM!S101,SUM(X101:AB101),IF(OR(SUM(ADM!F101:O101)=ADM!S101,SUM(ADM!G101:O101)=ADM!S101,SUM(ADM!H101:O101)=ADM!S101,SUM(ADM!I101:O101)=ADM!S101,SUM(ADM!J101:O101)=ADM!S101,SUM(ADM!K101:O101)=ADM!S101,SUM(ADM!L101:O101)=ADM!S101,SUM(ADM!M101:O101)=ADM!S101,SUM(ADM!N101:O101)=ADM!S101),SUM(Z101:AB101),SUM(Y101:AB101)))","v":0},4.7044999999999995,{"$f":"Inputs!$D$39*AC101","v":0.94089999999999996},{"$f":"Inputs!$D$40*AD101","v":0},{"$f":"Inputs!$D$41*AE101","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'Voc Ed'!H101)","v":0},0.94089999999999996,{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$72=1,$F101=0,Inputs!$D$74<=$AC101+$AG101),0,IF(AND($F101>0,$F101<=Inputs!$D$104,Inputs!$D$72=2),$F101/Inputs!$D$94-($AC101+$AG101),Inputs!$D$74-($AC101+$AG101)))","v":0.35460000000000047},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$72=1,$G101=0,Inputs!$D$75<=$AD101+$AH101),0,IF(Inputs!$D$72=2,IF(AND($G101>0,$G101<=Inputs!$D$104),$G101/Inputs!$D$94-($AD101+$AH101),Inputs!$D$75-($AD101+$AH101))))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$72=1,$H101=0,Inputs!$D$76<=$AE101+$AI101+AJ101),0,IF(Inputs!$D$72=2,IF(AND($H101>0,$H101<=Inputs!$D$104),$H101/Inputs!$D$94-($AE101+$AI101+$AJ101),Inputs!$D$76-($AE101+$AI101+$AJ101))))","v":0},{"$f":"IF(OR(J101=\"T\",K101=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O101=\"EM\",(AD101+AH101+AJ101)<Inputs!$D$75),Inputs!$D$75-(AD101+AH101+AJ101),IF(AND(O101=\"M\",(AD101+AH101+AJ101)<Inputs!$D$75),Inputs!$D$75-(AD101+AH101+AJ101),IF(AND(OR(O101=\"MH\",O101=\"H\",O101=\"EMH\"),(AD101+AE101+AH101+AI101+AJ101)<Inputs!$D$76),Inputs!$D$76-(AD101+AE101+AH101+AI101+AJ101),0)))),0))","v":0},0.35460000000000047,{"$f":"IF($J101=\"T\",$I101/Inputs!$D$93,0)","v":0},{"$f":"IF(L101=1,(I101/7)*1.5,IF($J101=\"T\",0,IF(AND($K101=\"T\",($I101/Inputs!$D$94)>=1),$I101/Inputs!$D$94,IF(AND($K101=\"T\",($I101/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L101","v":1.1999999999999993},0,{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$234=0,O101=\"M\",O101=\"H\"), 0,(F101*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$234=0,O101=\"E\",O101=\"H\"), 0,(SUM(F101:G101)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",Inputs!$D$234=0,O101=\"E\",O101=\"M\"), 0,(SUM(F101:H101)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'At-Risk'!T101/100)","v":0.3},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'At-Risk'!U101/100)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'At-Risk'!V101/100)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(AND(O101=\"E\", SUM(AX101:AZ101)<1/Inputs!$D$253*F101),1/Inputs!$D$253*F101-SUM(AX101:AZ101),IF(AND(O101=\"M\", SUM(AX101:AZ101)<1/Inputs!$D$256*SUM(F101:G101)),1/Inputs!$D$256* SUM(F101:G101)-SUM(AX101:AZ101),IF(AND(O101=\"H\",SUM(AX101:AZ101)<1/Inputs!$D$260*SUM(F101:H101)),1/Inputs!$D$260*SUM(F101:H101)-SUM(AX101:AZ101),0))))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'At-Risk'!AJ101/100)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F101:$R101)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F101:$K101)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J101:$K101)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L101:$N101)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O101:$R101)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F101:$R101)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F101:$K101)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J101:$K101)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L101:$N101)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O101:$R101)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",F101=0,Inputs!$D$247=0,O101=\"M\",O101=\"H\"),0,1/Inputs!$D$253*F101)","v":0.26136111111111104},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",G101=0,Inputs!$D$247=0,O101=\"H\",O101=\"E\"),0,IF(SUM(F101:G101)<Inputs!$D$254,1/Inputs!$D$254*SUM(F101:G101),IF(SUM(F101:G101)>Inputs!$D$257,1/Inputs!$D$257*SUM(F101:G101),1)))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",H101=0,Inputs!$D$247=0,O101=\"E\",O101=\"M\"),0,IF(SUM(F101:H101)<Inputs!$D$258,1/Inputs!$D$258*SUM(F101:H101),IF(SUM(F101:H101)>Inputs!$D$261,1/Inputs!$D$261*SUM(F101:H101),1)))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",G101=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G101)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",H101=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H101)","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,'At-Risk'!S101/100)","v":0.3},{"$f":"IF(OR($J101=\"T\",$K101=\"T\"),0,IF(AND(O101=\"E\",'At-Risk'!S101/100<1/Inputs!$D$253*F101),1/Inputs!$D$253*F101-'At-Risk'!S101/100,IF(AND(O101=\"M\",'At-Risk'!S101/100<1/Inputs!$D$256*SUM(F101:G101)),1/Inputs!$D$256* SUM(F101:G101)-'At-Risk'!S101/100,IF(AND(O101=\"H\",'At-Risk'!S101/100<1/Inputs!$D$260*SUM(F101:H101)),1/Inputs!$D$260*SUM(F101:H101)-'At-Risk'!S101/100,0))))","v":0},0,{"$f":"IF(OR(J101=\"T\",K101=\"T\"),0,IF(O101=\"E\",2/Inputs!$D$253*F101,IF(O101=\"M\",2/Inputs!$D$256*SUM(F101:G101),IF(O101=\"H\",5/Inputs!$D$261*SUM(F101:H101),0))))","v":0.52272222222222209},1.3840833333333331,{"$f":"IF(OR($J101=\"T\",$K101=\"T\",F101=0,O101=\"M\",O101=\"H\"),0,IF(F101<Inputs!$D$251,1/Inputs!$D$251*F101,1))","v":0.78408333333333324},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",G101=0,O101=\"E\",O101=\"H\"),0,IF(SUM(F101:G101)<Inputs!$D$254,1/Inputs!$D$254*SUM(F101:G101),1))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",H101=0,O101=\"E\",O101=\"M\"),0,IF(SUM(F101:H101)<Inputs!$D$258,1/Inputs!$D$258*SUM(F101:H101),1))","v":0},0,{"$f":"IF(OR($J101=\"T\",$K101=\"T\",F101=0),0,IF(AND(O101=\"E\",F101>Inputs!$D$253),(F101-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",G101=0),0,IF(AND(O101=\"M\",SUM(F101:G101)>Inputs!$D$256),(SUM(F101:G101)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",H101=0),0,IF(AND(O101=\"H\",SUM(F101:H101)>Inputs!$D$260),(SUM(F101:H101)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K101=\"T\",$J101=\"T\",O101=\"M\",O101=\"H\"),0,IF(F101<Inputs!$D$251,1/Inputs!$D$251*F101,IF(F101>Inputs!$D$253,1/Inputs!$D$253*F101,1)))","v":0.78408333333333324},{"$f":"IF(OR($K101=\"T\",$J101=\"T\",O101=\"E\",O101=\"H\"),0,IF(SUM(F101:G101)<Inputs!$D$254,1/Inputs!$D$254*SUM(F101:G101),IF(SUM(F101:G101)>Inputs!$D$256,1/Inputs!$D$256*SUM(F101:G101),1)))","v":0},{"$f":"IF(OR($K101=\"T\",$J101=\"T\",O101=\"E\",O101=\"M\"),0,IF(SUM(F101:H101)<Inputs!$D$258,1/Inputs!$D$258*SUM(F101:H101),IF(SUM(F101:H101)>Inputs!$D$261,1/Inputs!$D$261*SUM(F101:H101),1)))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",F101=0,O101=\"M\",O101=\"H\"),0,1/Inputs!$D$253*F101)","v":0.26136111111111104},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",G101=0,O101=\"E\",O101=\"H\"),0,1/Inputs!$D$256*SUM(F101:G101))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",H101=0,O101=\"E\",O101=\"M\"),0,4/Inputs!$D$261*SUM(F101:H101))","v":0},1.8295277777777774,67412.640928705747,66290.127469369356,57486.007074320019,58413.507602161524,70699.322286338967,37723.111211851072,0,0,0,0,0,0,0,358024.71657274663,0,0,358024.71657274663,71604.943314549339,0,0,0,71604.943314549339,26985.984588520809,0,0,0,26985.984588520809,0,0,91323.128895163303,91323.128895163303,0,0,0,22830.78222379084,0,0,0,0,0,0,19890.262031819257,0,0,0,0,22830.78222379084,0,0,20033.599131914027,{"$f":"0.05*($AF101+AK101+AP101+AT101+SUM(AU101:BD101))*175*Inputs!$D$228*(1+0.0765)","v":5951.0027123466798},91536.428323661661,90190.963838664014,0,0,0,0,0,0,41373.915379750841,0,0,11400.67736455012,0,0,142965.55658296499,{"$f":"Inputs!$D$152*F101+Inputs!$D$153*G101+Inputs!$D$154*H101","v":25286.274576238997},{"$f":"Inputs!$D$155*I101","v":22136.669272191575},{"$f":"'Voc Ed'!L101","v":0},{"$f":"Inputs!$D$156*$I101","v":2213.6669272191575},{"$f":"Inputs!$D$157*$I101","v":8854.6677088766301},{"$f":"Inputs!$D$158*$I101","v":2837.4310277671498},{"$f":"IF(Inputs!$D$100=1,0,Activities!R101)","v":1823.8687869999999},63152.578299293506,845593.33657690021]
["0702000","Fremont #2",{"$f":"'School Reference Sheet'!F17","v":"0702050"},{"$f":"'School Reference Sheet'!G17","v":"Dubois Middle School"},{"$f":"'School Reference Sheet'!H17","v":"6-8"},{"$f":"IF(M102=1,SUM(ADM!F102:J102),IF(N102=1,SUM(ADM!F102:L102),SUM(ADM!F102:K102,0)))","v":0},{"$f":"ADM!S102-'School Resources'!H102-'School Resources'!F102","v":39.366999999999997},{"$f":"IF(SUM(ADM!N102:R102)=ADM!S102,SUM(ADM!N102:R102),IF(OR(SUM(ADM!F102:O102)=ADM!S102,SUM(ADM!G102:O102)=ADM!S102,SUM(ADM!H102:O102)=ADM!S102,SUM(ADM!I102:O102)=ADM!S102,SUM(ADM!J102:O102)=ADM!S102,SUM(ADM!K102:O102)=ADM!S102,SUM(ADM!L102:O102)=ADM!S102,SUM(ADM!M102:O102)=ADM!S102,SUM(ADM!N102:O102)=ADM!S102),0,SUM(ADM!O102:R102)))","v":0},{"$f":"SUM(ADM!$F102:$R102)","v":39.366999999999997},"F",{"$f":"IF(I102<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F102:J102)=0,SUM(ADM!O102:R102)=0,ADM!K102>0,ADM!N102>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M102:R102)=0,ADM!L102>0),1,0)","v":0},"M",{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!F102/Inputs!$D$80)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!G102/Inputs!$D$81)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!H102/Inputs!$D$82)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!I102/Inputs!$D$83)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!J102/Inputs!$D$84)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(M102=1,ADM!K102/Inputs!$D$95,ADM!K102/Inputs!$D$85))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(N102=1,ADM!L102/Inputs!$D$96,ADM!L102/Inputs!$D$86))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!M102/Inputs!$D$87)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!N102/Inputs!$D$88)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!O102/Inputs!$D$89)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!P102/Inputs!$D$90)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!Q102/Inputs!$D$91)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,ADM!R102/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N102:R102)=ADM!S102,SUM(X102:AB102),IF(OR(SUM(ADM!F102:O102)=ADM!S102,SUM(ADM!G102:O102)=ADM!S102,SUM(ADM!H102:O102)=ADM!S102,SUM(ADM!I102:O102)=ADM!S102,SUM(ADM!J102:O102)=ADM!S102,SUM(ADM!K102:O102)=ADM!S102,SUM(ADM!L102:O102)=ADM!S102,SUM(ADM!M102:O102)=ADM!S102,SUM(ADM!N102:O102)=ADM!S102),SUM(Z102:AB102),SUM(Y102:AB102)))","v":0},0,{"$f":"Inputs!$D$39*AC102","v":0},{"$f":"Inputs!$D$40*AD102","v":0},{"$f":"Inputs!$D$41*AE102","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'Voc Ed'!H102)","v":0},0,{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$72=1,$F102=0,Inputs!$D$74<=$AC102+$AG102),0,IF(AND($F102>0,$F102<=Inputs!$D$104,Inputs!$D$72=2),$F102/Inputs!$D$94-($AC102+$AG102),Inputs!$D$74-($AC102+$AG102)))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$72=1,$G102=0,Inputs!$D$75<=$AD102+$AH102),0,IF(Inputs!$D$72=2,IF(AND($G102>0,$G102<=Inputs!$D$104),$G102/Inputs!$D$94-($AD102+$AH102),Inputs!$D$75-($AD102+$AH102))))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$72=1,$H102=0,Inputs!$D$76<=$AE102+$AI102+AJ102),0,IF(Inputs!$D$72=2,IF(AND($H102>0,$H102<=Inputs!$D$104),$H102/Inputs!$D$94-($AE102+$AI102+$AJ102),Inputs!$D$76-($AE102+$AI102+$AJ102))))","v":0},{"$f":"IF(OR(J102=\"T\",K102=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O102=\"EM\",(AD102+AH102+AJ102)<Inputs!$D$75),Inputs!$D$75-(AD102+AH102+AJ102),IF(AND(O102=\"M\",(AD102+AH102+AJ102)<Inputs!$D$75),Inputs!$D$75-(AD102+AH102+AJ102),IF(AND(OR(O102=\"MH\",O102=\"H\",O102=\"EMH\"),(AD102+AE102+AH102+AI102+AJ102)<Inputs!$D$76),Inputs!$D$76-(AD102+AE102+AH102+AI102+AJ102),0)))),0))","v":0},0,{"$f":"IF($J102=\"T\",$I102/Inputs!$D$93,0)","v":0},{"$f":"IF(L102=1,(I102/7)*1.5,IF($J102=\"T\",0,IF(AND($K102=\"T\",($I102/Inputs!$D$94)>=1),$I102/Inputs!$D$94,IF(AND($K102=\"T\",($I102/Inputs!$D$94)<1),1,0))))","v":5.6238571428571422},{"$f":"'Small District Adjustment'!L102","v":0},5.6238571428571422,{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$234=0,O102=\"M\",O102=\"H\"), 0,(F102*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$234=0,O102=\"E\",O102=\"H\"), 0,(SUM(F102:G102)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",Inputs!$D$234=0,O102=\"E\",O102=\"M\"), 0,(SUM(F102:H102)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'At-Risk'!T102/100)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'At-Risk'!U102/100)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'At-Risk'!V102/100)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(AND(O102=\"E\", SUM(AX102:AZ102)<1/Inputs!$D$253*F102),1/Inputs!$D$253*F102-SUM(AX102:AZ102),IF(AND(O102=\"M\", SUM(AX102:AZ102)<1/Inputs!$D$256*SUM(F102:G102)),1/Inputs!$D$256* SUM(F102:G102)-SUM(AX102:AZ102),IF(AND(O102=\"H\",SUM(AX102:AZ102)<1/Inputs!$D$260*SUM(F102:H102)),1/Inputs!$D$260*SUM(F102:H102)-SUM(AX102:AZ102),0))))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'At-Risk'!AJ102/100)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F102:$R102)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F102:$K102)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J102:$K102)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L102:$N102)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O102:$R102)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F102:$R102)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F102:$K102)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J102:$K102)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L102:$N102)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O102:$R102)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",F102=0,Inputs!$D$247=0,O102=\"M\",O102=\"H\"),0,1/Inputs!$D$253*F102)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",G102=0,Inputs!$D$247=0,O102=\"H\",O102=\"E\"),0,IF(SUM(F102:G102)<Inputs!$D$254,1/Inputs!$D$254*SUM(F102:G102),IF(SUM(F102:G102)>Inputs!$D$257,1/Inputs!$D$257*SUM(F102:G102),1)))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",H102=0,Inputs!$D$247=0,O102=\"E\",O102=\"M\"),0,IF(SUM(F102:H102)<Inputs!$D$258,1/Inputs!$D$258*SUM(F102:H102),IF(SUM(F102:H102)>Inputs!$D$261,1/Inputs!$D$261*SUM(F102:H102),1)))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",G102=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G102)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",H102=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H102)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,'At-Risk'!S102/100)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\"),0,IF(AND(O102=\"E\",'At-Risk'!S102/100<1/Inputs!$D$253*F102),1/Inputs!$D$253*F102-'At-Risk'!S102/100,IF(AND(O102=\"M\",'At-Risk'!S102/100<1/Inputs!$D$256*SUM(F102:G102)),1/Inputs!$D$256* SUM(F102:G102)-'At-Risk'!S102/100,IF(AND(O102=\"H\",'At-Risk'!S102/100<1/Inputs!$D$260*SUM(F102:H102)),1/Inputs!$D$260*SUM(F102:H102)-'At-Risk'!S102/100,0))))","v":0},0,{"$f":"IF(OR(J102=\"T\",K102=\"T\"),0,IF(O102=\"E\",2/Inputs!$D$253*F102,IF(O102=\"M\",2/Inputs!$D$256*SUM(F102:G102),IF(O102=\"H\",5/Inputs!$D$261*SUM(F102:H102),0))))","v":0},0,{"$f":"IF(OR($J102=\"T\",$K102=\"T\",F102=0,O102=\"M\",O102=\"H\"),0,IF(F102<Inputs!$D$251,1/Inputs!$D$251*F102,1))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",G102=0,O102=\"E\",O102=\"H\"),0,IF(SUM(F102:G102)<Inputs!$D$254,1/Inputs!$D$254*SUM(F102:G102),1))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",H102=0,O102=\"E\",O102=\"M\"),0,IF(SUM(F102:H102)<Inputs!$D$258,1/Inputs!$D$258*SUM(F102:H102),1))","v":0},1,{"$f":"IF(OR($J102=\"T\",$K102=\"T\",F102=0),0,IF(AND(O102=\"E\",F102>Inputs!$D$253),(F102-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",G102=0),0,IF(AND(O102=\"M\",SUM(F102:G102)>Inputs!$D$256),(SUM(F102:G102)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",H102=0),0,IF(AND(O102=\"H\",SUM(F102:H102)>Inputs!$D$260),(SUM(F102:H102)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K102=\"T\",$J102=\"T\",O102=\"M\",O102=\"H\"),0,IF(F102<Inputs!$D$251,1/Inputs!$D$251*F102,IF(F102>Inputs!$D$253,1/Inputs!$D$253*F102,1)))","v":0},{"$f":"IF(OR($K102=\"T\",$J102=\"T\",O102=\"E\",O102=\"H\"),0,IF(SUM(F102:G102)<Inputs!$D$254,1/Inputs!$D$254*SUM(F102:G102),IF(SUM(F102:G102)>Inputs!$D$256,1/Inputs!$D$256*SUM(F102:G102),1)))","v":0},{"$f":"IF(OR($K102=\"T\",$J102=\"T\",O102=\"E\",O102=\"M\"),0,IF(SUM(F102:H102)<Inputs!$D$258,1/Inputs!$D$258*SUM(F102:H102),IF(SUM(F102:H102)>Inputs!$D$261,1/Inputs!$D$261*SUM(F102:H102),1)))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",F102=0,O102=\"M\",O102=\"H\"),0,1/Inputs!$D$253*F102)","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",G102=0,O102=\"E\",O102=\"H\"),0,1/Inputs!$D$256*SUM(F102:G102))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",H102=0,O102=\"E\",O102=\"M\"),0,4/Inputs!$D$261*SUM(F102:H102))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427990.19228760665,0,427990.19228760665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF102+AK102+AP102+AT102+SUM(AU102:BD102))*175*Inputs!$D$228*(1+0.0765)","v":5312.3157319036673},5312.3157319036673,0,0,0,98339.630670705243,0,0,0,0,0,0,0,0,0,98339.630670705243,{"$f":"Inputs!$D$152*F102+Inputs!$D$153*G102+Inputs!$D$154*H102","v":13224.63560477735},{"$f":"Inputs!$D$155*I102","v":11577.402742565175},{"$f":"'Voc Ed'!L102","v":0},{"$f":"Inputs!$D$156*$I102","v":1157.7402742565175},{"$f":"Inputs!$D$157*$I102","v":4630.9610970260701},{"$f":"Inputs!$D$158*$I102","v":1483.9667774220079},{"$f":"IF(Inputs!$D$100=1,0,Activities!R102)","v":27491.278534740923},59565.985030788041,591208.12372100353]
["0702000","Fremont #2",{"$f":"'School Reference Sheet'!I17","v":"0702055"},{"$f":"'School Reference Sheet'!J17","v":"Dubois High School"},{"$f":"'School Reference Sheet'!K17","v":"9-12"},{"$f":"IF(M103=1,SUM(ADM!F103:J103),IF(N103=1,SUM(ADM!F103:L103),SUM(ADM!F103:K103,0)))","v":0},{"$f":"ADM!S103-'School Resources'!H103-'School Resources'!F103","v":0},{"$f":"IF(SUM(ADM!N103:R103)=ADM!S103,SUM(ADM!N103:R103),IF(OR(SUM(ADM!F103:O103)=ADM!S103,SUM(ADM!G103:O103)=ADM!S103,SUM(ADM!H103:O103)=ADM!S103,SUM(ADM!I103:O103)=ADM!S103,SUM(ADM!J103:O103)=ADM!S103,SUM(ADM!K103:O103)=ADM!S103,SUM(ADM!L103:O103)=ADM!S103,SUM(ADM!M103:O103)=ADM!S103,SUM(ADM!N103:O103)=ADM!S103),0,SUM(ADM!O103:R103)))","v":46.206333333333333},{"$f":"SUM(ADM!$F103:$R103)","v":46.206333333333333},"F",{"$f":"IF(I103<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F103:J103)=0,SUM(ADM!O103:R103)=0,ADM!K103>0,ADM!N103>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M103:R103)=0,ADM!L103>0),1,0)","v":0},"H",{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!F103/Inputs!$D$80)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!G103/Inputs!$D$81)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!H103/Inputs!$D$82)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!I103/Inputs!$D$83)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!J103/Inputs!$D$84)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(M103=1,ADM!K103/Inputs!$D$95,ADM!K103/Inputs!$D$85))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(N103=1,ADM!L103/Inputs!$D$96,ADM!L103/Inputs!$D$86))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!M103/Inputs!$D$87)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!N103/Inputs!$D$88)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!O103/Inputs!$D$89)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!P103/Inputs!$D$90)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!Q103/Inputs!$D$91)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,ADM!R103/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N103:R103)=ADM!S103,SUM(X103:AB103),IF(OR(SUM(ADM!F103:O103)=ADM!S103,SUM(ADM!G103:O103)=ADM!S103,SUM(ADM!H103:O103)=ADM!S103,SUM(ADM!I103:O103)=ADM!S103,SUM(ADM!J103:O103)=ADM!S103,SUM(ADM!K103:O103)=ADM!S103,SUM(ADM!L103:O103)=ADM!S103,SUM(ADM!M103:O103)=ADM!S103,SUM(ADM!N103:O103)=ADM!S103),SUM(Z103:AB103),SUM(Y103:AB103)))","v":0},0,{"$f":"Inputs!$D$39*AC103","v":0},{"$f":"Inputs!$D$40*AD103","v":0},{"$f":"Inputs!$D$41*AE103","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'Voc Ed'!H103)","v":0},0,{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$72=1,$F103=0,Inputs!$D$74<=$AC103+$AG103),0,IF(AND($F103>0,$F103<=Inputs!$D$104,Inputs!$D$72=2),$F103/Inputs!$D$94-($AC103+$AG103),Inputs!$D$74-($AC103+$AG103)))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$72=1,$G103=0,Inputs!$D$75<=$AD103+$AH103),0,IF(Inputs!$D$72=2,IF(AND($G103>0,$G103<=Inputs!$D$104),$G103/Inputs!$D$94-($AD103+$AH103),Inputs!$D$75-($AD103+$AH103))))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$72=1,$H103=0,Inputs!$D$76<=$AE103+$AI103+AJ103),0,IF(Inputs!$D$72=2,IF(AND($H103>0,$H103<=Inputs!$D$104),$H103/Inputs!$D$94-($AE103+$AI103+$AJ103),Inputs!$D$76-($AE103+$AI103+$AJ103))))","v":0},{"$f":"IF(OR(J103=\"T\",K103=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O103=\"EM\",(AD103+AH103+AJ103)<Inputs!$D$75),Inputs!$D$75-(AD103+AH103+AJ103),IF(AND(O103=\"M\",(AD103+AH103+AJ103)<Inputs!$D$75),Inputs!$D$75-(AD103+AH103+AJ103),IF(AND(OR(O103=\"MH\",O103=\"H\",O103=\"EMH\"),(AD103+AE103+AH103+AI103+AJ103)<Inputs!$D$76),Inputs!$D$76-(AD103+AE103+AH103+AI103+AJ103),0)))),0))","v":0},0,{"$f":"IF($J103=\"T\",$I103/Inputs!$D$93,0)","v":0},{"$f":"IF(L103=1,(I103/7)*1.5,IF($J103=\"T\",0,IF(AND($K103=\"T\",($I103/Inputs!$D$94)>=1),$I103/Inputs!$D$94,IF(AND($K103=\"T\",($I103/Inputs!$D$94)<1),1,0))))","v":6.6009047619047623},{"$f":"'Small District Adjustment'!L103","v":0},6.6009047619047623,{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$234=0,O103=\"M\",O103=\"H\"), 0,(F103*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$234=0,O103=\"E\",O103=\"H\"), 0,(SUM(F103:G103)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",Inputs!$D$234=0,O103=\"E\",O103=\"M\"), 0,(SUM(F103:H103)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'At-Risk'!T103/100)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'At-Risk'!U103/100)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'At-Risk'!V103/100)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(AND(O103=\"E\", SUM(AX103:AZ103)<1/Inputs!$D$253*F103),1/Inputs!$D$253*F103-SUM(AX103:AZ103),IF(AND(O103=\"M\", SUM(AX103:AZ103)<1/Inputs!$D$256*SUM(F103:G103)),1/Inputs!$D$256* SUM(F103:G103)-SUM(AX103:AZ103),IF(AND(O103=\"H\",SUM(AX103:AZ103)<1/Inputs!$D$260*SUM(F103:H103)),1/Inputs!$D$260*SUM(F103:H103)-SUM(AX103:AZ103),0))))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'At-Risk'!AJ103/100)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F103:$R103)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F103:$K103)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J103:$K103)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L103:$N103)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O103:$R103)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F103:$R103)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F103:$K103)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J103:$K103)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L103:$N103)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O103:$R103)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",F103=0,Inputs!$D$247=0,O103=\"M\",O103=\"H\"),0,1/Inputs!$D$253*F103)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",G103=0,Inputs!$D$247=0,O103=\"H\",O103=\"E\"),0,IF(SUM(F103:G103)<Inputs!$D$254,1/Inputs!$D$254*SUM(F103:G103),IF(SUM(F103:G103)>Inputs!$D$257,1/Inputs!$D$257*SUM(F103:G103),1)))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",H103=0,Inputs!$D$247=0,O103=\"E\",O103=\"M\"),0,IF(SUM(F103:H103)<Inputs!$D$258,1/Inputs!$D$258*SUM(F103:H103),IF(SUM(F103:H103)>Inputs!$D$261,1/Inputs!$D$261*SUM(F103:H103),1)))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",G103=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G103)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",H103=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H103)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,'At-Risk'!S103/100)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\"),0,IF(AND(O103=\"E\",'At-Risk'!S103/100<1/Inputs!$D$253*F103),1/Inputs!$D$253*F103-'At-Risk'!S103/100,IF(AND(O103=\"M\",'At-Risk'!S103/100<1/Inputs!$D$256*SUM(F103:G103)),1/Inputs!$D$256* SUM(F103:G103)-'At-Risk'!S103/100,IF(AND(O103=\"H\",'At-Risk'!S103/100<1/Inputs!$D$260*SUM(F103:H103)),1/Inputs!$D$260*SUM(F103:H103)-'At-Risk'!S103/100,0))))","v":0},0,{"$f":"IF(OR(J103=\"T\",K103=\"T\"),0,IF(O103=\"E\",2/Inputs!$D$253*F103,IF(O103=\"M\",2/Inputs!$D$256*SUM(F103:G103),IF(O103=\"H\",5/Inputs!$D$261*SUM(F103:H103),0))))","v":0},0,{"$f":"IF(OR($J103=\"T\",$K103=\"T\",F103=0,O103=\"M\",O103=\"H\"),0,IF(F103<Inputs!$D$251,1/Inputs!$D$251*F103,1))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",G103=0,O103=\"E\",O103=\"H\"),0,IF(SUM(F103:G103)<Inputs!$D$254,1/Inputs!$D$254*SUM(F103:G103),1))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",H103=0,O103=\"E\",O103=\"M\"),0,IF(SUM(F103:H103)<Inputs!$D$258,1/Inputs!$D$258*SUM(F103:H103),1))","v":0},1,{"$f":"IF(OR($J103=\"T\",$K103=\"T\",F103=0),0,IF(AND(O103=\"E\",F103>Inputs!$D$253),(F103-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",G103=0),0,IF(AND(O103=\"M\",SUM(F103:G103)>Inputs!$D$256),(SUM(F103:G103)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",H103=0),0,IF(AND(O103=\"H\",SUM(F103:H103)>Inputs!$D$260),(SUM(F103:H103)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K103=\"T\",$J103=\"T\",O103=\"M\",O103=\"H\"),0,IF(F103<Inputs!$D$251,1/Inputs!$D$251*F103,IF(F103>Inputs!$D$253,1/Inputs!$D$253*F103,1)))","v":0},{"$f":"IF(OR($K103=\"T\",$J103=\"T\",O103=\"E\",O103=\"H\"),0,IF(SUM(F103:G103)<Inputs!$D$254,1/Inputs!$D$254*SUM(F103:G103),IF(SUM(F103:G103)>Inputs!$D$256,1/Inputs!$D$256*SUM(F103:G103),1)))","v":0},{"$f":"IF(OR($K103=\"T\",$J103=\"T\",O103=\"E\",O103=\"M\"),0,IF(SUM(F103:H103)<Inputs!$D$258,1/Inputs!$D$258*SUM(F103:H103),IF(SUM(F103:H103)>Inputs!$D$261,1/Inputs!$D$261*SUM(F103:H103),1)))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",F103=0,O103=\"M\",O103=\"H\"),0,1/Inputs!$D$253*F103)","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",G103=0,O103=\"E\",O103=\"H\"),0,1/Inputs!$D$256*SUM(F103:G103))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",H103=0,O103=\"E\",O103=\"M\"),0,4/Inputs!$D$261*SUM(F103:H103))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,502346.06366343854,0,502346.06366343854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF103+AK103+AP103+AT103+SUM(AU103:BD103))*175*Inputs!$D$228*(1+0.0765)","v":6235.238435244024},6235.238435244024,0,0,0,98339.630670705243,0,0,0,0,0,0,0,0,0,98339.630670705243,{"$f":"Inputs!$D$152*F103+Inputs!$D$153*G103+Inputs!$D$154*H103","v":19005.848632326743},{"$f":"Inputs!$D$155*I103","v":13588.775630787562},{"$f":"'Voc Ed'!L103","v":9822.571633761765},{"$f":"Inputs!$D$156*$I103","v":1358.8775630787563},{"$f":"Inputs!$D$157*$I103","v":5435.5102523150254},{"$f":"Inputs!$D$158*$I103","v":1741.7802619745923},{"$f":"IF(Inputs!$D$100=1,0,Activities!R103)","v":84950.7361892263},135904.10016347075,742825.03293285856]
["0706000","Fremont #6",{"$f":"'School Reference Sheet'!C18","v":"0706001"},{"$f":"'School Reference Sheet'!D18","v":"Crowheart Elementary"},{"$f":"'School Reference Sheet'!E18","v":"P-3"},{"$f":"IF(M104=1,SUM(ADM!F104:J104),IF(N104=1,SUM(ADM!F104:L104),SUM(ADM!F104:K104,0)))","v":4.3506666666666671},{"$f":"ADM!S104-'School Resources'!H104-'School Resources'!F104","v":0},{"$f":"IF(SUM(ADM!N104:R104)=ADM!S104,SUM(ADM!N104:R104),IF(OR(SUM(ADM!F104:O104)=ADM!S104,SUM(ADM!G104:O104)=ADM!S104,SUM(ADM!H104:O104)=ADM!S104,SUM(ADM!I104:O104)=ADM!S104,SUM(ADM!J104:O104)=ADM!S104,SUM(ADM!K104:O104)=ADM!S104,SUM(ADM!L104:O104)=ADM!S104,SUM(ADM!M104:O104)=ADM!S104,SUM(ADM!N104:O104)=ADM!S104),0,SUM(ADM!O104:R104)))","v":0},{"$f":"SUM(ADM!$F104:$R104)","v":4.3506666666666671},"F",{"$f":"IF(I104<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F104:J104)=0,SUM(ADM!O104:R104)=0,ADM!K104>0,ADM!N104>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M104:R104)=0,ADM!L104>0),1,0)","v":0},"E",{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!F104/Inputs!$D$80)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!G104/Inputs!$D$81)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!H104/Inputs!$D$82)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!I104/Inputs!$D$83)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!J104/Inputs!$D$84)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(M104=1,ADM!K104/Inputs!$D$95,ADM!K104/Inputs!$D$85))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(N104=1,ADM!L104/Inputs!$D$96,ADM!L104/Inputs!$D$86))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!M104/Inputs!$D$87)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!N104/Inputs!$D$88)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!O104/Inputs!$D$89)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!P104/Inputs!$D$90)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!Q104/Inputs!$D$91)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,ADM!R104/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N104:R104)=ADM!S104,SUM(X104:AB104),IF(OR(SUM(ADM!F104:O104)=ADM!S104,SUM(ADM!G104:O104)=ADM!S104,SUM(ADM!H104:O104)=ADM!S104,SUM(ADM!I104:O104)=ADM!S104,SUM(ADM!J104:O104)=ADM!S104,SUM(ADM!K104:O104)=ADM!S104,SUM(ADM!L104:O104)=ADM!S104,SUM(ADM!M104:O104)=ADM!S104,SUM(ADM!N104:O104)=ADM!S104),SUM(Z104:AB104),SUM(Y104:AB104)))","v":0},0,{"$f":"Inputs!$D$39*AC104","v":0},{"$f":"Inputs!$D$40*AD104","v":0},{"$f":"Inputs!$D$41*AE104","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'Voc Ed'!H104)","v":0},0,{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$72=1,$F104=0,Inputs!$D$74<=$AC104+$AG104),0,IF(AND($F104>0,$F104<=Inputs!$D$104,Inputs!$D$72=2),$F104/Inputs!$D$94-($AC104+$AG104),Inputs!$D$74-($AC104+$AG104)))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$72=1,$G104=0,Inputs!$D$75<=$AD104+$AH104),0,IF(Inputs!$D$72=2,IF(AND($G104>0,$G104<=Inputs!$D$104),$G104/Inputs!$D$94-($AD104+$AH104),Inputs!$D$75-($AD104+$AH104))))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$72=1,$H104=0,Inputs!$D$76<=$AE104+$AI104+AJ104),0,IF(Inputs!$D$72=2,IF(AND($H104>0,$H104<=Inputs!$D$104),$H104/Inputs!$D$94-($AE104+$AI104+$AJ104),Inputs!$D$76-($AE104+$AI104+$AJ104))))","v":0},{"$f":"IF(OR(J104=\"T\",K104=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O104=\"EM\",(AD104+AH104+AJ104)<Inputs!$D$75),Inputs!$D$75-(AD104+AH104+AJ104),IF(AND(O104=\"M\",(AD104+AH104+AJ104)<Inputs!$D$75),Inputs!$D$75-(AD104+AH104+AJ104),IF(AND(OR(O104=\"MH\",O104=\"H\",O104=\"EMH\"),(AD104+AE104+AH104+AI104+AJ104)<Inputs!$D$76),Inputs!$D$76-(AD104+AE104+AH104+AI104+AJ104),0)))),0))","v":0},0,{"$f":"IF($J104=\"T\",$I104/Inputs!$D$93,0)","v":0},{"$f":"IF(L104=1,(I104/7)*1.5,IF($J104=\"T\",0,IF(AND($K104=\"T\",($I104/Inputs!$D$94)>=1),$I104/Inputs!$D$94,IF(AND($K104=\"T\",($I104/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L104","v":0},1,{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$234=0,O104=\"M\",O104=\"H\"), 0,(F104*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$234=0,O104=\"E\",O104=\"H\"), 0,(SUM(F104:G104)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",Inputs!$D$234=0,O104=\"E\",O104=\"M\"), 0,(SUM(F104:H104)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'At-Risk'!T104/100)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'At-Risk'!U104/100)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'At-Risk'!V104/100)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(AND(O104=\"E\", SUM(AX104:AZ104)<1/Inputs!$D$253*F104),1/Inputs!$D$253*F104-SUM(AX104:AZ104),IF(AND(O104=\"M\", SUM(AX104:AZ104)<1/Inputs!$D$256*SUM(F104:G104)),1/Inputs!$D$256* SUM(F104:G104)-SUM(AX104:AZ104),IF(AND(O104=\"H\",SUM(AX104:AZ104)<1/Inputs!$D$260*SUM(F104:H104)),1/Inputs!$D$260*SUM(F104:H104)-SUM(AX104:AZ104),0))))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'At-Risk'!AJ104/100)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F104:$R104)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F104:$K104)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J104:$K104)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L104:$N104)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O104:$R104)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F104:$R104)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F104:$K104)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J104:$K104)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L104:$N104)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O104:$R104)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",F104=0,Inputs!$D$247=0,O104=\"M\",O104=\"H\"),0,1/Inputs!$D$253*F104)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",G104=0,Inputs!$D$247=0,O104=\"H\",O104=\"E\"),0,IF(SUM(F104:G104)<Inputs!$D$254,1/Inputs!$D$254*SUM(F104:G104),IF(SUM(F104:G104)>Inputs!$D$257,1/Inputs!$D$257*SUM(F104:G104),1)))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",H104=0,Inputs!$D$247=0,O104=\"E\",O104=\"M\"),0,IF(SUM(F104:H104)<Inputs!$D$258,1/Inputs!$D$258*SUM(F104:H104),IF(SUM(F104:H104)>Inputs!$D$261,1/Inputs!$D$261*SUM(F104:H104),1)))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",G104=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G104)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",H104=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H104)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,'At-Risk'!S104/100)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\"),0,IF(AND(O104=\"E\",'At-Risk'!S104/100<1/Inputs!$D$253*F104),1/Inputs!$D$253*F104-'At-Risk'!S104/100,IF(AND(O104=\"M\",'At-Risk'!S104/100<1/Inputs!$D$256*SUM(F104:G104)),1/Inputs!$D$256* SUM(F104:G104)-'At-Risk'!S104/100,IF(AND(O104=\"H\",'At-Risk'!S104/100<1/Inputs!$D$260*SUM(F104:H104)),1/Inputs!$D$260*SUM(F104:H104)-'At-Risk'!S104/100,0))))","v":0},0,{"$f":"IF(OR(J104=\"T\",K104=\"T\"),0,IF(O104=\"E\",2/Inputs!$D$253*F104,IF(O104=\"M\",2/Inputs!$D$256*SUM(F104:G104),IF(O104=\"H\",5/Inputs!$D$261*SUM(F104:H104),0))))","v":0},0,{"$f":"IF(OR($J104=\"T\",$K104=\"T\",F104=0,O104=\"M\",O104=\"H\"),0,IF(F104<Inputs!$D$251,1/Inputs!$D$251*F104,1))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",G104=0,O104=\"E\",O104=\"H\"),0,IF(SUM(F104:G104)<Inputs!$D$254,1/Inputs!$D$254*SUM(F104:G104),1))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",H104=0,O104=\"E\",O104=\"M\"),0,IF(SUM(F104:H104)<Inputs!$D$258,1/Inputs!$D$258*SUM(F104:H104),1))","v":0},1,{"$f":"IF(OR($J104=\"T\",$K104=\"T\",F104=0),0,IF(AND(O104=\"E\",F104>Inputs!$D$253),(F104-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",G104=0),0,IF(AND(O104=\"M\",SUM(F104:G104)>Inputs!$D$256),(SUM(F104:G104)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",H104=0),0,IF(AND(O104=\"H\",SUM(F104:H104)>Inputs!$D$260),(SUM(F104:H104)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K104=\"T\",$J104=\"T\",O104=\"M\",O104=\"H\"),0,IF(F104<Inputs!$D$251,1/Inputs!$D$251*F104,IF(F104>Inputs!$D$253,1/Inputs!$D$253*F104,1)))","v":0},{"$f":"IF(OR($K104=\"T\",$J104=\"T\",O104=\"E\",O104=\"H\"),0,IF(SUM(F104:G104)<Inputs!$D$254,1/Inputs!$D$254*SUM(F104:G104),IF(SUM(F104:G104)>Inputs!$D$256,1/Inputs!$D$256*SUM(F104:G104),1)))","v":0},{"$f":"IF(OR($K104=\"T\",$J104=\"T\",O104=\"E\",O104=\"M\"),0,IF(SUM(F104:H104)<Inputs!$D$258,1/Inputs!$D$258*SUM(F104:H104),IF(SUM(F104:H104)>Inputs!$D$261,1/Inputs!$D$261*SUM(F104:H104),1)))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",F104=0,O104=\"M\",O104=\"H\"),0,1/Inputs!$D$253*F104)","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",G104=0,O104=\"E\",O104=\"H\"),0,1/Inputs!$D$256*SUM(F104:G104))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",H104=0,O104=\"E\",O104=\"M\"),0,4/Inputs!$D$261*SUM(F104:H104))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73247.179838114622,0,73247.179838114622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF104+AK104+AP104+AT104+SUM(AU104:BD104))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,88727.200085662233,0,0,0,0,0,0,0,0,0,88727.200085662233,{"$f":"Inputs!$D$152*F104+Inputs!$D$153*G104+Inputs!$D$154*H104","v":1461.5282166412985},{"$f":"Inputs!$D$155*I104","v":1279.4833286421003},{"$f":"'Voc Ed'!L104","v":0},{"$f":"Inputs!$D$156*$I104","v":127.94833286421003},{"$f":"Inputs!$D$157*$I104","v":511.79333145684012},{"$f":"Inputs!$D$158*$I104","v":164.00144265427093},{"$f":"IF(Inputs!$D$100=1,0,Activities!R104)","v":105.41828483333336},3650.1729370920534,166569.1564660033]
["0706000","Fremont #6",{"$f":"'School Reference Sheet'!F18","v":"0706002"},{"$f":"'School Reference Sheet'!G18","v":"Wind River Elementary"},{"$f":"'School Reference Sheet'!H18","v":"P-5"},{"$f":"IF(M105=1,SUM(ADM!F105:J105),IF(N105=1,SUM(ADM!F105:L105),SUM(ADM!F105:K105,0)))","v":165.66400000000002},{"$f":"ADM!S105-'School Resources'!H105-'School Resources'!F105","v":0},{"$f":"IF(SUM(ADM!N105:R105)=ADM!S105,SUM(ADM!N105:R105),IF(OR(SUM(ADM!F105:O105)=ADM!S105,SUM(ADM!G105:O105)=ADM!S105,SUM(ADM!H105:O105)=ADM!S105,SUM(ADM!I105:O105)=ADM!S105,SUM(ADM!J105:O105)=ADM!S105,SUM(ADM!K105:O105)=ADM!S105,SUM(ADM!L105:O105)=ADM!S105,SUM(ADM!M105:O105)=ADM!S105,SUM(ADM!N105:O105)=ADM!S105),0,SUM(ADM!O105:R105)))","v":0},{"$f":"SUM(ADM!$F105:$R105)","v":165.66400000000002},"F",{"$f":"IF(I105<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F105:J105)=0,SUM(ADM!O105:R105)=0,ADM!K105>0,ADM!N105>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M105:R105)=0,ADM!L105>0),1,0)","v":0},"E",{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!F105/Inputs!$D$80)","v":1.9959374999999999},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!G105/Inputs!$D$81)","v":1.9596875},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!H105/Inputs!$D$82)","v":1.939125},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!I105/Inputs!$D$83)","v":1.2625},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!J105/Inputs!$D$84)","v":1.5850625},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(M105=1,ADM!K105/Inputs!$D$95,ADM!K105/Inputs!$D$85))","v":1.6116874999999999},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(N105=1,ADM!L105/Inputs!$D$96,ADM!L105/Inputs!$D$86))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!M105/Inputs!$D$87)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!N105/Inputs!$D$88)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!O105/Inputs!$D$89)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!P105/Inputs!$D$90)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!Q105/Inputs!$D$91)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,ADM!R105/Inputs!$D$92)","v":0},10.354000000000001,0,{"$f":"IF(SUM(ADM!N105:R105)=ADM!S105,SUM(X105:AB105),IF(OR(SUM(ADM!F105:O105)=ADM!S105,SUM(ADM!G105:O105)=ADM!S105,SUM(ADM!H105:O105)=ADM!S105,SUM(ADM!I105:O105)=ADM!S105,SUM(ADM!J105:O105)=ADM!S105,SUM(ADM!K105:O105)=ADM!S105,SUM(ADM!L105:O105)=ADM!S105,SUM(ADM!M105:O105)=ADM!S105,SUM(ADM!N105:O105)=ADM!S105),SUM(Z105:AB105),SUM(Y105:AB105)))","v":0},10.354000000000001,{"$f":"Inputs!$D$39*AC105","v":2.0708000000000002},{"$f":"Inputs!$D$40*AD105","v":0},{"$f":"Inputs!$D$41*AE105","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'Voc Ed'!H105)","v":0},2.0708000000000002,{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$72=1,$F105=0,Inputs!$D$74<=$AC105+$AG105),0,IF(AND($F105>0,$F105<=Inputs!$D$104,Inputs!$D$72=2),$F105/Inputs!$D$94-($AC105+$AG105),Inputs!$D$74-($AC105+$AG105)))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$72=1,$G105=0,Inputs!$D$75<=$AD105+$AH105),0,IF(Inputs!$D$72=2,IF(AND($G105>0,$G105<=Inputs!$D$104),$G105/Inputs!$D$94-($AD105+$AH105),Inputs!$D$75-($AD105+$AH105))))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$72=1,$H105=0,Inputs!$D$76<=$AE105+$AI105+AJ105),0,IF(Inputs!$D$72=2,IF(AND($H105>0,$H105<=Inputs!$D$104),$H105/Inputs!$D$94-($AE105+$AI105+$AJ105),Inputs!$D$76-($AE105+$AI105+$AJ105))))","v":0},{"$f":"IF(OR(J105=\"T\",K105=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O105=\"EM\",(AD105+AH105+AJ105)<Inputs!$D$75),Inputs!$D$75-(AD105+AH105+AJ105),IF(AND(O105=\"M\",(AD105+AH105+AJ105)<Inputs!$D$75),Inputs!$D$75-(AD105+AH105+AJ105),IF(AND(OR(O105=\"MH\",O105=\"H\",O105=\"EMH\"),(AD105+AE105+AH105+AI105+AJ105)<Inputs!$D$76),Inputs!$D$76-(AD105+AE105+AH105+AI105+AJ105),0)))),0))","v":0},0,{"$f":"IF($J105=\"T\",$I105/Inputs!$D$93,0)","v":0},{"$f":"IF(L105=1,(I105/7)*1.5,IF($J105=\"T\",0,IF(AND($K105=\"T\",($I105/Inputs!$D$94)>=1),$I105/Inputs!$D$94,IF(AND($K105=\"T\",($I105/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L105","v":0},0,{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$234=0,O105=\"M\",O105=\"H\"), 0,(F105*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$234=0,O105=\"E\",O105=\"H\"), 0,(SUM(F105:G105)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",Inputs!$D$234=0,O105=\"E\",O105=\"M\"), 0,(SUM(F105:H105)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'At-Risk'!T105/100)","v":0.78},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'At-Risk'!U105/100)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'At-Risk'!V105/100)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(AND(O105=\"E\", SUM(AX105:AZ105)<1/Inputs!$D$253*F105),1/Inputs!$D$253*F105-SUM(AX105:AZ105),IF(AND(O105=\"M\", SUM(AX105:AZ105)<1/Inputs!$D$256*SUM(F105:G105)),1/Inputs!$D$256* SUM(F105:G105)-SUM(AX105:AZ105),IF(AND(O105=\"H\",SUM(AX105:AZ105)<1/Inputs!$D$260*SUM(F105:H105)),1/Inputs!$D$260*SUM(F105:H105)-SUM(AX105:AZ105),0))))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'At-Risk'!AJ105/100)","v":0.03},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F105:$R105)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F105:$K105)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J105:$K105)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L105:$N105)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O105:$R105)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F105:$R105)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F105:$K105)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J105:$K105)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L105:$N105)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O105:$R105)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",F105=0,Inputs!$D$247=0,O105=\"M\",O105=\"H\"),0,1/Inputs!$D$253*F105)","v":0.57522222222222219},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",G105=0,Inputs!$D$247=0,O105=\"H\",O105=\"E\"),0,IF(SUM(F105:G105)<Inputs!$D$254,1/Inputs!$D$254*SUM(F105:G105),IF(SUM(F105:G105)>Inputs!$D$257,1/Inputs!$D$257*SUM(F105:G105),1)))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",H105=0,Inputs!$D$247=0,O105=\"E\",O105=\"M\"),0,IF(SUM(F105:H105)<Inputs!$D$258,1/Inputs!$D$258*SUM(F105:H105),IF(SUM(F105:H105)>Inputs!$D$261,1/Inputs!$D$261*SUM(F105:H105),1)))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",G105=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G105)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",H105=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H105)","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,'At-Risk'!S105/100)","v":0.78},{"$f":"IF(OR($J105=\"T\",$K105=\"T\"),0,IF(AND(O105=\"E\",'At-Risk'!S105/100<1/Inputs!$D$253*F105),1/Inputs!$D$253*F105-'At-Risk'!S105/100,IF(AND(O105=\"M\",'At-Risk'!S105/100<1/Inputs!$D$256*SUM(F105:G105)),1/Inputs!$D$256* SUM(F105:G105)-'At-Risk'!S105/100,IF(AND(O105=\"H\",'At-Risk'!S105/100<1/Inputs!$D$260*SUM(F105:H105)),1/Inputs!$D$260*SUM(F105:H105)-'At-Risk'!S105/100,0))))","v":0},0,{"$f":"IF(OR(J105=\"T\",K105=\"T\"),0,IF(O105=\"E\",2/Inputs!$D$253*F105,IF(O105=\"M\",2/Inputs!$D$256*SUM(F105:G105),IF(O105=\"H\",5/Inputs!$D$261*SUM(F105:H105),0))))","v":1.1504444444444444},3.3156666666666661,{"$f":"IF(OR($J105=\"T\",$K105=\"T\",F105=0,O105=\"M\",O105=\"H\"),0,IF(F105<Inputs!$D$251,1/Inputs!$D$251*F105,1))","v":1},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",G105=0,O105=\"E\",O105=\"H\"),0,IF(SUM(F105:G105)<Inputs!$D$254,1/Inputs!$D$254*SUM(F105:G105),1))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",H105=0,O105=\"E\",O105=\"M\"),0,IF(SUM(F105:H105)<Inputs!$D$258,1/Inputs!$D$258*SUM(F105:H105),1))","v":0},0,{"$f":"IF(OR($J105=\"T\",$K105=\"T\",F105=0),0,IF(AND(O105=\"E\",F105>Inputs!$D$253),(F105-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",G105=0),0,IF(AND(O105=\"M\",SUM(F105:G105)>Inputs!$D$256),(SUM(F105:G105)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",H105=0),0,IF(AND(O105=\"H\",SUM(F105:H105)>Inputs!$D$260),(SUM(F105:H105)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K105=\"T\",$J105=\"T\",O105=\"M\",O105=\"H\"),0,IF(F105<Inputs!$D$251,1/Inputs!$D$251*F105,IF(F105>Inputs!$D$253,1/Inputs!$D$253*F105,1)))","v":1},{"$f":"IF(OR($K105=\"T\",$J105=\"T\",O105=\"E\",O105=\"H\"),0,IF(SUM(F105:G105)<Inputs!$D$254,1/Inputs!$D$254*SUM(F105:G105),IF(SUM(F105:G105)>Inputs!$D$256,1/Inputs!$D$256*SUM(F105:G105),1)))","v":0},{"$f":"IF(OR($K105=\"T\",$J105=\"T\",O105=\"E\",O105=\"M\"),0,IF(SUM(F105:H105)<Inputs!$D$258,1/Inputs!$D$258*SUM(F105:H105),IF(SUM(F105:H105)>Inputs!$D$261,1/Inputs!$D$261*SUM(F105:H105),1)))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",F105=0,O105=\"M\",O105=\"H\"),0,1/Inputs!$D$253*F105)","v":0.57522222222222219},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",G105=0,O105=\"E\",O105=\"H\"),0,1/Inputs!$D$256*SUM(F105:G105))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",H105=0,O105=\"E\",O105=\"M\"),0,4/Inputs!$D$261*SUM(F105:H105))","v":0},2.5752222222222221,146196.79300813688,143541.58273900524,142035.43760358403,92474.564545619709,116101.35799215156,118051.56415534136,0,0,0,0,0,0,0,758401.30004383891,0,0,758401.30004383891,151680.26000876777,0,0,0,151680.26000876777,0,0,0,0,0,0,0,0,0,0,0,0,57132.800273729408,0,0,0,2197.4153951434387,0,0,42133.405557991042,0,0,0,0,57132.800273729408,0,0,43081.740800904598,{"$f":"0.05*($AF105+AK105+AP105+AT105+SUM(AU105:BD105))*175*Inputs!$D$228*(1+0.0765)","v":12501.639793232674},214179.80209473058,105087.62899116392,0,0,0,0,0,0,54331.213735893238,0,0,25782.27393337003,0,0,185201.11666042719,{"$f":"Inputs!$D$152*F105+Inputs!$D$153*G105+Inputs!$D$154*H105","v":55651.841207860263},{"$f":"Inputs!$D$155*I105","v":48719.964639020429},{"$f":"'Voc Ed'!L105","v":0},{"$f":"Inputs!$D$156*$I105","v":4871.9964639020436},{"$f":"Inputs!$D$157*$I105","v":19487.985855608174},{"$f":"Inputs!$D$158*$I105","v":6244.8210992668874},{"$f":"IF(Inputs!$D$100=1,0,Activities!R105)","v":4014.100844000001},138990.71010965778,1448453.1889174224]
["0706000","Fremont #6",{"$f":"'School Reference Sheet'!I18","v":"0706050"},{"$f":"'School Reference Sheet'!J18","v":"Wind River Middle School"},{"$f":"'School Reference Sheet'!K18","v":"6-8"},{"$f":"IF(M106=1,SUM(ADM!F106:J106),IF(N106=1,SUM(ADM!F106:L106),SUM(ADM!F106:K106,0)))","v":0},{"$f":"ADM!S106-'School Resources'!H106-'School Resources'!F106","v":93.775000000000006},{"$f":"IF(SUM(ADM!N106:R106)=ADM!S106,SUM(ADM!N106:R106),IF(OR(SUM(ADM!F106:O106)=ADM!S106,SUM(ADM!G106:O106)=ADM!S106,SUM(ADM!H106:O106)=ADM!S106,SUM(ADM!I106:O106)=ADM!S106,SUM(ADM!J106:O106)=ADM!S106,SUM(ADM!K106:O106)=ADM!S106,SUM(ADM!L106:O106)=ADM!S106,SUM(ADM!M106:O106)=ADM!S106,SUM(ADM!N106:O106)=ADM!S106),0,SUM(ADM!O106:R106)))","v":0},{"$f":"SUM(ADM!$F106:$R106)","v":93.775000000000006},"F",{"$f":"IF(I106<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F106:J106)=0,SUM(ADM!O106:R106)=0,ADM!K106>0,ADM!N106>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M106:R106)=0,ADM!L106>0),1,0)","v":0},"M",{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!F106/Inputs!$D$80)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!G106/Inputs!$D$81)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!H106/Inputs!$D$82)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!I106/Inputs!$D$83)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!J106/Inputs!$D$84)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(M106=1,ADM!K106/Inputs!$D$95,ADM!K106/Inputs!$D$85))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(N106=1,ADM!L106/Inputs!$D$96,ADM!L106/Inputs!$D$86))","v":1.805857142857143},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!M106/Inputs!$D$87)","v":1.4215238095238096},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!N106/Inputs!$D$88)","v":1.2380952380952381},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!O106/Inputs!$D$89)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!P106/Inputs!$D$90)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!Q106/Inputs!$D$91)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,ADM!R106/Inputs!$D$92)","v":0},0,4.465476190476191,{"$f":"IF(SUM(ADM!N106:R106)=ADM!S106,SUM(X106:AB106),IF(OR(SUM(ADM!F106:O106)=ADM!S106,SUM(ADM!G106:O106)=ADM!S106,SUM(ADM!H106:O106)=ADM!S106,SUM(ADM!I106:O106)=ADM!S106,SUM(ADM!J106:O106)=ADM!S106,SUM(ADM!K106:O106)=ADM!S106,SUM(ADM!L106:O106)=ADM!S106,SUM(ADM!M106:O106)=ADM!S106,SUM(ADM!N106:O106)=ADM!S106),SUM(Z106:AB106),SUM(Y106:AB106)))","v":0},4.465476190476191,{"$f":"Inputs!$D$39*AC106","v":0},{"$f":"Inputs!$D$40*AD106","v":1.4736071428571431},{"$f":"Inputs!$D$41*AE106","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'Voc Ed'!H106)","v":0},1.4736071428571431,{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$72=1,$F106=0,Inputs!$D$74<=$AC106+$AG106),0,IF(AND($F106>0,$F106<=Inputs!$D$104,Inputs!$D$72=2),$F106/Inputs!$D$94-($AC106+$AG106),Inputs!$D$74-($AC106+$AG106)))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$72=1,$G106=0,Inputs!$D$75<=$AD106+$AH106),0,IF(Inputs!$D$72=2,IF(AND($G106>0,$G106<=Inputs!$D$104),$G106/Inputs!$D$94-($AD106+$AH106),Inputs!$D$75-($AD106+$AH106))))","v":2.0609166666666656},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$72=1,$H106=0,Inputs!$D$76<=$AE106+$AI106+AJ106),0,IF(Inputs!$D$72=2,IF(AND($H106>0,$H106<=Inputs!$D$104),$H106/Inputs!$D$94-($AE106+$AI106+$AJ106),Inputs!$D$76-($AE106+$AI106+$AJ106))))","v":0},{"$f":"IF(OR(J106=\"T\",K106=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O106=\"EM\",(AD106+AH106+AJ106)<Inputs!$D$75),Inputs!$D$75-(AD106+AH106+AJ106),IF(AND(O106=\"M\",(AD106+AH106+AJ106)<Inputs!$D$75),Inputs!$D$75-(AD106+AH106+AJ106),IF(AND(OR(O106=\"MH\",O106=\"H\",O106=\"EMH\"),(AD106+AE106+AH106+AI106+AJ106)<Inputs!$D$76),Inputs!$D$76-(AD106+AE106+AH106+AI106+AJ106),0)))),0))","v":0},2.0609166666666656,{"$f":"IF($J106=\"T\",$I106/Inputs!$D$93,0)","v":0},{"$f":"IF(L106=1,(I106/7)*1.5,IF($J106=\"T\",0,IF(AND($K106=\"T\",($I106/Inputs!$D$94)>=1),$I106/Inputs!$D$94,IF(AND($K106=\"T\",($I106/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L106","v":0},0,{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$234=0,O106=\"M\",O106=\"H\"), 0,(F106*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$234=0,O106=\"E\",O106=\"H\"), 0,(SUM(F106:G106)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",Inputs!$D$234=0,O106=\"E\",O106=\"M\"), 0,(SUM(F106:H106)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'At-Risk'!T106/100)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'At-Risk'!U106/100)","v":0.48},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'At-Risk'!V106/100)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(AND(O106=\"E\", SUM(AX106:AZ106)<1/Inputs!$D$253*F106),1/Inputs!$D$253*F106-SUM(AX106:AZ106),IF(AND(O106=\"M\", SUM(AX106:AZ106)<1/Inputs!$D$256*SUM(F106:G106)),1/Inputs!$D$256* SUM(F106:G106)-SUM(AX106:AZ106),IF(AND(O106=\"H\",SUM(AX106:AZ106)<1/Inputs!$D$260*SUM(F106:H106)),1/Inputs!$D$260*SUM(F106:H106)-SUM(AX106:AZ106),0))))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'At-Risk'!AJ106/100)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F106:$R106)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F106:$K106)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J106:$K106)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L106:$N106)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O106:$R106)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F106:$R106)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F106:$K106)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J106:$K106)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L106:$N106)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O106:$R106)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",F106=0,Inputs!$D$247=0,O106=\"M\",O106=\"H\"),0,1/Inputs!$D$253*F106)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",G106=0,Inputs!$D$247=0,O106=\"H\",O106=\"E\"),0,IF(SUM(F106:G106)<Inputs!$D$254,1/Inputs!$D$254*SUM(F106:G106),IF(SUM(F106:G106)>Inputs!$D$257,1/Inputs!$D$257*SUM(F106:G106),1)))","v":0.89309523809523828},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",H106=0,Inputs!$D$247=0,O106=\"E\",O106=\"M\"),0,IF(SUM(F106:H106)<Inputs!$D$258,1/Inputs!$D$258*SUM(F106:H106),IF(SUM(F106:H106)>Inputs!$D$261,1/Inputs!$D$261*SUM(F106:H106),1)))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",G106=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G106)","v":0.29769841269841274},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",H106=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H106)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,'At-Risk'!S106/100)","v":0.48},{"$f":"IF(OR($J106=\"T\",$K106=\"T\"),0,IF(AND(O106=\"E\",'At-Risk'!S106/100<1/Inputs!$D$253*F106),1/Inputs!$D$253*F106-'At-Risk'!S106/100,IF(AND(O106=\"M\",'At-Risk'!S106/100<1/Inputs!$D$256*SUM(F106:G106)),1/Inputs!$D$256* SUM(F106:G106)-'At-Risk'!S106/100,IF(AND(O106=\"H\",'At-Risk'!S106/100<1/Inputs!$D$260*SUM(F106:H106)),1/Inputs!$D$260*SUM(F106:H106)-'At-Risk'!S106/100,0))))","v":0},0.37510000000000004,{"$f":"IF(OR(J106=\"T\",K106=\"T\"),0,IF(O106=\"E\",2/Inputs!$D$253*F106,IF(O106=\"M\",2/Inputs!$D$256*SUM(F106:G106),IF(O106=\"H\",5/Inputs!$D$261*SUM(F106:H106),0))))","v":0.59539682539682548},3.1212904761904769,{"$f":"IF(OR($J106=\"T\",$K106=\"T\",F106=0,O106=\"M\",O106=\"H\"),0,IF(F106<Inputs!$D$251,1/Inputs!$D$251*F106,1))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",G106=0,O106=\"E\",O106=\"H\"),0,IF(SUM(F106:G106)<Inputs!$D$254,1/Inputs!$D$254*SUM(F106:G106),1))","v":0.89309523809523828},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",H106=0,O106=\"E\",O106=\"M\"),0,IF(SUM(F106:H106)<Inputs!$D$258,1/Inputs!$D$258*SUM(F106:H106),1))","v":0},0,{"$f":"IF(OR($J106=\"T\",$K106=\"T\",F106=0),0,IF(AND(O106=\"E\",F106>Inputs!$D$253),(F106-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",G106=0),0,IF(AND(O106=\"M\",SUM(F106:G106)>Inputs!$D$256),(SUM(F106:G106)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",H106=0),0,IF(AND(O106=\"H\",SUM(F106:H106)>Inputs!$D$260),(SUM(F106:H106)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K106=\"T\",$J106=\"T\",O106=\"M\",O106=\"H\"),0,IF(F106<Inputs!$D$251,1/Inputs!$D$251*F106,IF(F106>Inputs!$D$253,1/Inputs!$D$253*F106,1)))","v":0},{"$f":"IF(OR($K106=\"T\",$J106=\"T\",O106=\"E\",O106=\"H\"),0,IF(SUM(F106:G106)<Inputs!$D$254,1/Inputs!$D$254*SUM(F106:G106),IF(SUM(F106:G106)>Inputs!$D$256,1/Inputs!$D$256*SUM(F106:G106),1)))","v":0.89309523809523828},{"$f":"IF(OR($K106=\"T\",$J106=\"T\",O106=\"E\",O106=\"M\"),0,IF(SUM(F106:H106)<Inputs!$D$258,1/Inputs!$D$258*SUM(F106:H106),IF(SUM(F106:H106)>Inputs!$D$261,1/Inputs!$D$261*SUM(F106:H106),1)))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",F106=0,O106=\"M\",O106=\"H\"),0,1/Inputs!$D$253*F106)","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",G106=0,O106=\"E\",O106=\"H\"),0,1/Inputs!$D$256*SUM(F106:G106))","v":0.29769841269841274},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",H106=0,O106=\"E\",O106=\"M\"),0,4/Inputs!$D$261*SUM(F106:H106))","v":0},2.0838888888888891,0,0,0,0,0,0,132273.94290480099,104122.61012035228,90686.984561475256,0,0,0,0,0,327083.53758662858,0,327083.53758662858,0,107937.56740358743,0,0,107937.56740358743,0,150956.33371470097,0,0,150956.33371470097,0,0,0,0,0,0,0,0,35158.646322295019,0,0,0,0,0,0,65416.707517325718,0,23907.037671665181,0,35158.646322295019,0,27475.017157276798,22296.367138192716,{"$f":"0.05*($AF106+AK106+AP106+AT106+SUM(AU106:BD106))*175*Inputs!$D$228*(1+0.0765)","v":8010.2385715396586},217422.66070059015,0,93853.261034727606,0,0,0,0,0,0,48522.948267460852,0,0,13343.264097253099,0,155719.47339944154,{"$f":"Inputs!$D$152*F106+Inputs!$D$153*G106+Inputs!$D$154*H106","v":31502.02463581162},{"$f":"Inputs!$D$155*I106","v":27578.198546601197},{"$f":"'Voc Ed'!L106","v":0},{"$f":"Inputs!$D$156*$I106","v":2757.8198546601197},{"$f":"Inputs!$D$157*$I106","v":11031.279418640479},{"$f":"Inputs!$D$158*$I106","v":3534.9146379645085},{"$f":"IF(Inputs!$D$100=1,0,Activities!R106)","v":53391.071476273202},129795.30856995113,1088914.8813748998]
["0706000","Fremont #6",{"$f":"'School Reference Sheet'!L18","v":"0706056"},{"$f":"'School Reference Sheet'!M18","v":"Wind River High School"},{"$f":"'School Reference Sheet'!N18","v":"9-12"},{"$f":"IF(M107=1,SUM(ADM!F107:J107),IF(N107=1,SUM(ADM!F107:L107),SUM(ADM!F107:K107,0)))","v":0},{"$f":"ADM!S107-'School Resources'!H107-'School Resources'!F107","v":0},{"$f":"IF(SUM(ADM!N107:R107)=ADM!S107,SUM(ADM!N107:R107),IF(OR(SUM(ADM!F107:O107)=ADM!S107,SUM(ADM!G107:O107)=ADM!S107,SUM(ADM!H107:O107)=ADM!S107,SUM(ADM!I107:O107)=ADM!S107,SUM(ADM!J107:O107)=ADM!S107,SUM(ADM!K107:O107)=ADM!S107,SUM(ADM!L107:O107)=ADM!S107,SUM(ADM!M107:O107)=ADM!S107,SUM(ADM!N107:O107)=ADM!S107),0,SUM(ADM!O107:R107)))","v":120.03766666666667},{"$f":"SUM(ADM!$F107:$R107)","v":120.03766666666667},"F",{"$f":"IF(I107<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F107:J107)=0,SUM(ADM!O107:R107)=0,ADM!K107>0,ADM!N107>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M107:R107)=0,ADM!L107>0),1,0)","v":0},{"$f":"IF(H107>0,\"H\",IF(G107>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!F107/Inputs!$D$80)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!G107/Inputs!$D$81)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!H107/Inputs!$D$82)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!I107/Inputs!$D$83)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!J107/Inputs!$D$84)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(M107=1,ADM!K107/Inputs!$D$95,ADM!K107/Inputs!$D$85))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(N107=1,ADM!L107/Inputs!$D$96,ADM!L107/Inputs!$D$86))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!M107/Inputs!$D$87)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!N107/Inputs!$D$88)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!O107/Inputs!$D$89)","v":1.6011428571428572},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!P107/Inputs!$D$90)","v":1.5945714285714285},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!Q107/Inputs!$D$91)","v":1.2455555555555555},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,ADM!R107/Inputs!$D$92)","v":1.2748095238095236},{"$f":"IF(M107=1,SUM(P107:T107),IF(N107=1,SUM(P107:V107),SUM(P107:U107)))","v":0},{"$f":"SUM(P107:AB107)-AC107-AE107","v":0},{"$f":"IF(SUM(ADM!N107:R107)=ADM!S107,SUM(X107:AB107),IF(OR(SUM(ADM!F107:O107)=ADM!S107,SUM(ADM!G107:O107)=ADM!S107,SUM(ADM!H107:O107)=ADM!S107,SUM(ADM!I107:O107)=ADM!S107,SUM(ADM!J107:O107)=ADM!S107,SUM(ADM!K107:O107)=ADM!S107,SUM(ADM!L107:O107)=ADM!S107,SUM(ADM!M107:O107)=ADM!S107,SUM(ADM!N107:O107)=ADM!S107),SUM(Z107:AB107),SUM(Y107:AB107)))","v":5.7160793650793646},{"$f":"SUM(P107:AB107)","v":5.7160793650793646},{"$f":"Inputs!$D$39*AC107","v":0},{"$f":"Inputs!$D$40*AD107","v":0},{"$f":"Inputs!$D$41*AE107","v":1.8863061904761904},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'Voc Ed'!H107)","v":0.14555238095238093},{"$f":"SUM(AG107:AJ107)","v":2.0318585714285713},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$72=1,$F107=0,Inputs!$D$74<=$AC107+$AG107),0,IF(AND($F107>0,$F107<=Inputs!$D$104,Inputs!$D$72=2),$F107/Inputs!$D$94-($AC107+$AG107),Inputs!$D$74-($AC107+$AG107)))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$72=1,$G107=0,Inputs!$D$75<=$AD107+$AH107),0,IF(Inputs!$D$72=2,IF(AND($G107>0,$G107<=Inputs!$D$104),$G107/Inputs!$D$94-($AD107+$AH107),Inputs!$D$75-($AD107+$AH107))))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$72=1,$H107=0,Inputs!$D$76<=$AE107+$AI107+AJ107),0,IF(Inputs!$D$72=2,IF(AND($H107>0,$H107<=Inputs!$D$104),$H107/Inputs!$D$94-($AE107+$AI107+$AJ107),Inputs!$D$76-($AE107+$AI107+$AJ107))))","v":2.2520620634920636},{"$f":"IF(OR(J107=\"T\",K107=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O107=\"EM\",(AD107+AH107+AJ107)<Inputs!$D$75),Inputs!$D$75-(AD107+AH107+AJ107),IF(AND(O107=\"M\",(AD107+AH107+AJ107)<Inputs!$D$75),Inputs!$D$75-(AD107+AH107+AJ107),IF(AND(OR(O107=\"MH\",O107=\"H\",O107=\"EMH\"),(AD107+AE107+AH107+AI107+AJ107)<Inputs!$D$76),Inputs!$D$76-(AD107+AE107+AH107+AI107+AJ107),0)))),0))","v":0},{"$f":"SUM(AL107:AO107)","v":2.2520620634920636},{"$f":"IF($J107=\"T\",$I107/Inputs!$D$93,0)","v":0},{"$f":"IF(L107=1,(I107/7)*1.5,IF($J107=\"T\",0,IF(AND($K107=\"T\",($I107/Inputs!$D$94)>=1),$I107/Inputs!$D$94,IF(AND($K107=\"T\",($I107/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L107","v":0},{"$f":"SUM(AQ107:AR107)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$234=0,O107=\"M\",O107=\"H\"), 0,(F107*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$234=0,O107=\"E\",O107=\"H\"), 0,(SUM(F107:G107)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",Inputs!$D$234=0,O107=\"E\",O107=\"M\"), 0,(SUM(F107:H107)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'At-Risk'!T107/100)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'At-Risk'!U107/100)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'At-Risk'!V107/100)","v":0.59},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(AND(O107=\"E\", SUM(AX107:AZ107)<1/Inputs!$D$253*F107),1/Inputs!$D$253*F107-SUM(AX107:AZ107),IF(AND(O107=\"M\", SUM(AX107:AZ107)<1/Inputs!$D$256*SUM(F107:G107)),1/Inputs!$D$256* SUM(F107:G107)-SUM(AX107:AZ107),IF(AND(O107=\"H\",SUM(AX107:AZ107)<1/Inputs!$D$260*SUM(F107:H107)),1/Inputs!$D$260*SUM(F107:H107)-SUM(AX107:AZ107),0))))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'At-Risk'!AJ107/100)","v":0.05},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F107:$R107)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F107:$K107)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J107:$K107)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L107:$N107)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O107:$R107)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F107:$R107)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F107:$K107)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J107:$K107)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L107:$N107)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O107:$R107)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",F107=0,Inputs!$D$247=0,O107=\"M\",O107=\"H\"),0,1/Inputs!$D$253*F107)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",G107=0,Inputs!$D$247=0,O107=\"H\",O107=\"E\"),0,IF(SUM(F107:G107)<Inputs!$D$254,1/Inputs!$D$254*SUM(F107:G107),IF(SUM(F107:G107)>Inputs!$D$257,1/Inputs!$D$257*SUM(F107:G107),1)))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",H107=0,Inputs!$D$247=0,O107=\"E\",O107=\"M\"),0,IF(SUM(F107:H107)<Inputs!$D$258,1/Inputs!$D$258*SUM(F107:H107),IF(SUM(F107:H107)>Inputs!$D$261,1/Inputs!$D$261*SUM(F107:H107),1)))","v":1},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",G107=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G107)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",H107=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H107)","v":0.38107195767195767},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,'At-Risk'!S107/100)","v":0.59},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,IF(AND(O107=\"E\",'At-Risk'!S107/100<1/Inputs!$D$253*F107),1/Inputs!$D$253*F107-'At-Risk'!S107/100,IF(AND(O107=\"M\",'At-Risk'!S107/100<1/Inputs!$D$256*SUM(F107:G107)),1/Inputs!$D$256* SUM(F107:G107)-'At-Risk'!S107/100,IF(AND(O107=\"H\",'At-Risk'!S107/100<1/Inputs!$D$260*SUM(F107:H107)),1/Inputs!$D$260*SUM(F107:H107)-'At-Risk'!S107/100,0))))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,SUM(G107:H107)/250)","v":0.48015066666666667},{"$f":"IF(OR(J107=\"T\",K107=\"T\"),0,IF(O107=\"E\",2/Inputs!$D$253*F107,IF(O107=\"M\",2/Inputs!$D$256*SUM(F107:G107),IF(O107=\"H\",5/Inputs!$D$261*SUM(F107:H107),0))))","v":0.95267989417989407},{"$f":"SUM(AU107:BM107)","v":4.0439025185185189},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",F107=0,O107=\"M\",O107=\"H\"),0,IF(F107<Inputs!$D$251,1/Inputs!$D$251*F107,1))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",G107=0,O107=\"E\",O107=\"H\"),0,IF(SUM(F107:G107)<Inputs!$D$254,1/Inputs!$D$254*SUM(F107:G107),1))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",H107=0,O107=\"E\",O107=\"M\"),0,IF(SUM(F107:H107)<Inputs!$D$258,1/Inputs!$D$258*SUM(F107:H107),1))","v":1},0,{"$f":"IF(OR($J107=\"T\",$K107=\"T\",F107=0),0,IF(AND(O107=\"E\",F107>Inputs!$D$253),(F107-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",G107=0),0,IF(AND(O107=\"M\",SUM(F107:G107)>Inputs!$D$256),(SUM(F107:G107)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",H107=0),0,IF(AND(O107=\"H\",SUM(F107:H107)>Inputs!$D$260),(SUM(F107:H107)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K107=\"T\",$J107=\"T\",O107=\"M\",O107=\"H\"),0,IF(F107<Inputs!$D$251,1/Inputs!$D$251*F107,IF(F107>Inputs!$D$253,1/Inputs!$D$253*F107,1)))","v":0},{"$f":"IF(OR($K107=\"T\",$J107=\"T\",O107=\"E\",O107=\"H\"),0,IF(SUM(F107:G107)<Inputs!$D$254,1/Inputs!$D$254*SUM(F107:G107),IF(SUM(F107:G107)>Inputs!$D$256,1/Inputs!$D$256*SUM(F107:G107),1)))","v":0},{"$f":"IF(OR($K107=\"T\",$J107=\"T\",O107=\"E\",O107=\"M\"),0,IF(SUM(F107:H107)<Inputs!$D$258,1/Inputs!$D$258*SUM(F107:H107),IF(SUM(F107:H107)>Inputs!$D$261,1/Inputs!$D$261*SUM(F107:H107),1)))","v":1},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",F107=0,O107=\"M\",O107=\"H\"),0,1/Inputs!$D$253*F107)","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",G107=0,O107=\"E\",O107=\"H\"),0,1/Inputs!$D$256*SUM(F107:G107))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",H107=0,O107=\"E\",O107=\"M\"),0,4/Inputs!$D$261*SUM(F107:H107))","v":0.76214391534391535},{"$f":"SUM(BO107:CA107)","v":2.7621439153439153},{"$f":"P107*(VLOOKUP($A107,Salaries,35))","v":0},0,0,0,0,0,0,0,0,117279.19880365553,116797.86019329078,91233.43177614054,93376.202449817443,0,0,418686.69322290429,{"$f":"SUM(CP107:CR107)","v":418686.69322290429},{"$f":"AG107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AH107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AI107*(VLOOKUP($A107,Salaries,35))","v":138166.60876355841},{"$f":"AJ107*(VLOOKUP($A107,Salaries,35))","v":10661.301423484816},{"$f":"SUM(CT107:CW107)","v":148827.91018704322},{"$f":"AL107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AM107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AN107*(VLOOKUP($A107,Salaries,35))","v":164957.19497119868},{"$f":"AO107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"SUM(CY107:DB107)","v":164957.19497119868},{"$f":"AQ107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AR107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"AS107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"SUM(DD107:DF107)","v":0},{"$f":"AU107*(VLOOKUP($A107,Salaries,35))","v":0},0,0,0,0,43215.836104487622,0,3662.3589919057313,0,0,0,0,73247.179838114622,{"$f":"BH107*(VLOOKUP($A107,Salaries,41))","v":0},{"$f":"BI107*(VLOOKUP($A107,Salaries,41))","v":30602.452882098503},{"$f":"BJ107*(VLOOKUP($A107,Salaries,35))","v":43215.836104487622},{"$f":"BK107*(VLOOKUP($A107,Salaries,35))","v":0},{"$f":"BL107*(VLOOKUP($A107,Salaries,35))","v":35169.682230723964},{"$f":"BM107*(VLOOKUP($A107,Salaries,62))","v":35675.871586403584},{"$f":"0.05*($AF107+AK107+AP107+AT107+SUM(AU107:BD107))*175*Inputs!$D$228*(1+0.0765)","v":10050.58235862995},{"$f":"SUM(DH107:EA107)","v":274839.8000968516},{"$f":"BO107*(VLOOKUP($A107,Salaries,19))","v":0},{"$f":"BP107*(VLOOKUP($A107,Salaries,19))","v":0},{"$f":"BQ107*(VLOOKUP($A107,Salaries,19))","v":105087.62899116392},{"$f":"BR107*(VLOOKUP($A107,Salaries,26))","v":0},{"$f":"BS107*(VLOOKUP($A107,Salaries,26))","v":0},{"$f":"BT107*(VLOOKUP($A107,Salaries,26))","v":0},{"$f":"BU107*(VLOOKUP($A107,Salaries,26))","v":0},{"$f":"BV107*(VLOOKUP($A107,Salaries,51))","v":0},{"$f":"BW107*(VLOOKUP($A107,Salaries,51))","v":0},{"$f":"BX107*(VLOOKUP($A107,Salaries,51))","v":54331.213735893238},{"$f":"BY107*(VLOOKUP($A107,Salaries,56))","v":0},{"$f":"BZ107*(VLOOKUP($A107,Salaries,56))","v":0},{"$f":"CA107*(VLOOKUP($A107,Salaries,56))","v":34160.368711306175},{"$f":"SUM(EC107:EO107)","v":193579.21143836336},{"$f":"Inputs!$D$152*F107+Inputs!$D$153*G107+Inputs!$D$154*H107","v":49374.567472951618},{"$f":"Inputs!$D$155*I107","v":35301.76064413826},{"$f":"'Voc Ed'!L107","v":23465.032236208663},{"$f":"Inputs!$D$156*$I107","v":3530.1760644138262},{"$f":"Inputs!$D$157*$I107","v":14120.704257655305},{"$f":"Inputs!$D$158*$I107","v":4524.9043455836245},{"$f":"IF(Inputs!$D$100=1,0,Activities!R107)","v":183752.74491543128},{"$f":"SUM(EQ107:EW107)","v":314069.88993638253},{"$f":"CS107+CX107+DC107+DG107+EB107+EP107+EX107","v":1514960.6998527437}]
["0714000","Fremont #14",{"$f":"'School Reference Sheet'!C19","v":"0714001"},{"$f":"'School Reference Sheet'!D19","v":"Wyoming Indian Elementary"},{"$f":"'School Reference Sheet'!E19","v":"P-5"},{"$f":"IF(M108=1,SUM(ADM!F108:J108),IF(N108=1,SUM(ADM!F108:L108),SUM(ADM!F108:K108,0)))","v":318.79866666666669},{"$f":"ADM!S108-'School Resources'!H108-'School Resources'!F108","v":0},{"$f":"IF(SUM(ADM!N108:R108)=ADM!S108,SUM(ADM!N108:R108),IF(OR(SUM(ADM!F108:O108)=ADM!S108,SUM(ADM!G108:O108)=ADM!S108,SUM(ADM!H108:O108)=ADM!S108,SUM(ADM!I108:O108)=ADM!S108,SUM(ADM!J108:O108)=ADM!S108,SUM(ADM!K108:O108)=ADM!S108,SUM(ADM!L108:O108)=ADM!S108,SUM(ADM!M108:O108)=ADM!S108,SUM(ADM!N108:O108)=ADM!S108),0,SUM(ADM!O108:R108)))","v":0},{"$f":"SUM(ADM!$F108:$R108)","v":318.79866666666669},"F",{"$f":"IF(I108<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F108:J108)=0,SUM(ADM!O108:R108)=0,ADM!K108>0,ADM!N108>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M108:R108)=0,ADM!L108>0),1,0)","v":0},"E",{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!F108/Inputs!$D$80)","v":3.6810416666666668},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!G108/Inputs!$D$81)","v":3.4540000000000002},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!H108/Inputs!$D$82)","v":3.2638750000000001},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!I108/Inputs!$D$83)","v":3.0844374999999999},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!J108/Inputs!$D$84)","v":3.1515208333333331},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(M108=1,ADM!K108/Inputs!$D$95,ADM!K108/Inputs!$D$85))","v":3.2900416666666668},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(N108=1,ADM!L108/Inputs!$D$96,ADM!L108/Inputs!$D$86))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!M108/Inputs!$D$87)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!N108/Inputs!$D$88)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!O108/Inputs!$D$89)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!P108/Inputs!$D$90)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!Q108/Inputs!$D$91)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,ADM!R108/Inputs!$D$92)","v":0},19.924916666666668,0,{"$f":"IF(SUM(ADM!N108:R108)=ADM!S108,SUM(X108:AB108),IF(OR(SUM(ADM!F108:O108)=ADM!S108,SUM(ADM!G108:O108)=ADM!S108,SUM(ADM!H108:O108)=ADM!S108,SUM(ADM!I108:O108)=ADM!S108,SUM(ADM!J108:O108)=ADM!S108,SUM(ADM!K108:O108)=ADM!S108,SUM(ADM!L108:O108)=ADM!S108,SUM(ADM!M108:O108)=ADM!S108,SUM(ADM!N108:O108)=ADM!S108),SUM(Z108:AB108),SUM(Y108:AB108)))","v":0},19.924916666666668,{"$f":"Inputs!$D$39*AC108","v":3.984983333333334},{"$f":"Inputs!$D$40*AD108","v":0},{"$f":"Inputs!$D$41*AE108","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'Voc Ed'!H108)","v":0},3.984983333333334,{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$72=1,$F108=0,Inputs!$D$74<=$AC108+$AG108),0,IF(AND($F108>0,$F108<=Inputs!$D$104,Inputs!$D$72=2),$F108/Inputs!$D$94-($AC108+$AG108),Inputs!$D$74-($AC108+$AG108)))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$72=1,$G108=0,Inputs!$D$75<=$AD108+$AH108),0,IF(Inputs!$D$72=2,IF(AND($G108>0,$G108<=Inputs!$D$104),$G108/Inputs!$D$94-($AD108+$AH108),Inputs!$D$75-($AD108+$AH108))))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$72=1,$H108=0,Inputs!$D$76<=$AE108+$AI108+AJ108),0,IF(Inputs!$D$72=2,IF(AND($H108>0,$H108<=Inputs!$D$104),$H108/Inputs!$D$94-($AE108+$AI108+$AJ108),Inputs!$D$76-($AE108+$AI108+$AJ108))))","v":0},{"$f":"IF(OR(J108=\"T\",K108=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O108=\"EM\",(AD108+AH108+AJ108)<Inputs!$D$75),Inputs!$D$75-(AD108+AH108+AJ108),IF(AND(O108=\"M\",(AD108+AH108+AJ108)<Inputs!$D$75),Inputs!$D$75-(AD108+AH108+AJ108),IF(AND(OR(O108=\"MH\",O108=\"H\",O108=\"EMH\"),(AD108+AE108+AH108+AI108+AJ108)<Inputs!$D$76),Inputs!$D$76-(AD108+AE108+AH108+AI108+AJ108),0)))),0))","v":0},0,{"$f":"IF($J108=\"T\",$I108/Inputs!$D$93,0)","v":0},{"$f":"IF(L108=1,(I108/7)*1.5,IF($J108=\"T\",0,IF(AND($K108=\"T\",($I108/Inputs!$D$94)>=1),$I108/Inputs!$D$94,IF(AND($K108=\"T\",($I108/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L108","v":0},0,{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$234=0,O108=\"M\",O108=\"H\"), 0,(F108*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$234=0,O108=\"E\",O108=\"H\"), 0,(SUM(F108:G108)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",Inputs!$D$234=0,O108=\"E\",O108=\"M\"), 0,(SUM(F108:H108)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'At-Risk'!T108/100)","v":2.4300000000000002},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'At-Risk'!U108/100)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'At-Risk'!V108/100)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(AND(O108=\"E\", SUM(AX108:AZ108)<1/Inputs!$D$253*F108),1/Inputs!$D$253*F108-SUM(AX108:AZ108),IF(AND(O108=\"M\", SUM(AX108:AZ108)<1/Inputs!$D$256*SUM(F108:G108)),1/Inputs!$D$256* SUM(F108:G108)-SUM(AX108:AZ108),IF(AND(O108=\"H\",SUM(AX108:AZ108)<1/Inputs!$D$260*SUM(F108:H108)),1/Inputs!$D$260*SUM(F108:H108)-SUM(AX108:AZ108),0))))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'At-Risk'!AJ108/100)","v":0.21},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F108:$R108)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F108:$K108)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J108:$K108)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L108:$N108)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O108:$R108)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F108:$R108)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F108:$K108)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J108:$K108)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L108:$N108)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O108:$R108)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",F108=0,Inputs!$D$247=0,O108=\"M\",O108=\"H\"),0,1/Inputs!$D$253*F108)","v":1.1069398148148148},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",G108=0,Inputs!$D$247=0,O108=\"H\",O108=\"E\"),0,IF(SUM(F108:G108)<Inputs!$D$254,1/Inputs!$D$254*SUM(F108:G108),IF(SUM(F108:G108)>Inputs!$D$257,1/Inputs!$D$257*SUM(F108:G108),1)))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",H108=0,Inputs!$D$247=0,O108=\"E\",O108=\"M\"),0,IF(SUM(F108:H108)<Inputs!$D$258,1/Inputs!$D$258*SUM(F108:H108),IF(SUM(F108:H108)>Inputs!$D$261,1/Inputs!$D$261*SUM(F108:H108),1)))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",G108=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G108)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",H108=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H108)","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,'At-Risk'!S108/100)","v":2.4300000000000002},{"$f":"IF(OR($J108=\"T\",$K108=\"T\"),0,IF(AND(O108=\"E\",'At-Risk'!S108/100<1/Inputs!$D$253*F108),1/Inputs!$D$253*F108-'At-Risk'!S108/100,IF(AND(O108=\"M\",'At-Risk'!S108/100<1/Inputs!$D$256*SUM(F108:G108)),1/Inputs!$D$256* SUM(F108:G108)-'At-Risk'!S108/100,IF(AND(O108=\"H\",'At-Risk'!S108/100<1/Inputs!$D$260*SUM(F108:H108)),1/Inputs!$D$260*SUM(F108:H108)-'At-Risk'!S108/100,0))))","v":0},0,{"$f":"IF(OR(J108=\"T\",K108=\"T\"),0,IF(O108=\"E\",2/Inputs!$D$253*F108,IF(O108=\"M\",2/Inputs!$D$256*SUM(F108:G108),IF(O108=\"H\",5/Inputs!$D$261*SUM(F108:H108),0))))","v":2.2138796296296297},8.3908194444444462,{"$f":"IF(OR($J108=\"T\",$K108=\"T\",F108=0,O108=\"M\",O108=\"H\"),0,IF(F108<Inputs!$D$251,1/Inputs!$D$251*F108,1))","v":1},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",G108=0,O108=\"E\",O108=\"H\"),0,IF(SUM(F108:G108)<Inputs!$D$254,1/Inputs!$D$254*SUM(F108:G108),1))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",H108=0,O108=\"E\",O108=\"M\"),0,IF(SUM(F108:H108)<Inputs!$D$258,1/Inputs!$D$258*SUM(F108:H108),1))","v":0},0,{"$f":"IF(OR($J108=\"T\",$K108=\"T\",F108=0),0,IF(AND(O108=\"E\",F108>Inputs!$D$253),(F108-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.1069398148148149},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",G108=0),0,IF(AND(O108=\"M\",SUM(F108:G108)>Inputs!$D$256),(SUM(F108:G108)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",H108=0),0,IF(AND(O108=\"H\",SUM(F108:H108)>Inputs!$D$260),(SUM(F108:H108)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K108=\"T\",$J108=\"T\",O108=\"M\",O108=\"H\"),0,IF(F108<Inputs!$D$251,1/Inputs!$D$251*F108,IF(F108>Inputs!$D$253,1/Inputs!$D$253*F108,1)))","v":1.1069398148148148},{"$f":"IF(OR($K108=\"T\",$J108=\"T\",O108=\"E\",O108=\"H\"),0,IF(SUM(F108:G108)<Inputs!$D$254,1/Inputs!$D$254*SUM(F108:G108),IF(SUM(F108:G108)>Inputs!$D$256,1/Inputs!$D$256*SUM(F108:G108),1)))","v":0},{"$f":"IF(OR($K108=\"T\",$J108=\"T\",O108=\"E\",O108=\"M\"),0,IF(SUM(F108:H108)<Inputs!$D$258,1/Inputs!$D$258*SUM(F108:H108),IF(SUM(F108:H108)>Inputs!$D$261,1/Inputs!$D$261*SUM(F108:H108),1)))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",F108=0,O108=\"M\",O108=\"H\"),0,1/Inputs!$D$253*F108)","v":1.1069398148148148},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",G108=0,O108=\"E\",O108=\"H\"),0,1/Inputs!$D$256*SUM(F108:G108))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",H108=0,O108=\"E\",O108=\"M\"),0,4/Inputs!$D$261*SUM(F108:H108))","v":0},3.3208194444444445,277790.95154449396,260657.18172202582,246309.33960422032,232768.03299007844,237830.49755498461,248284.0152233266,0,0,0,0,0,0,0,1503640.0186391298,0,0,1503640.0186391298,300728.003727826,0,0,0,300728.003727826,0,0,0,0,0,0,0,0,0,0,0,0,183380.70399088672,0,0,0,15847.715159706258,0,0,83535.556591062763,0,0,0,0,183380.70399088672,0,0,88587.405794844148,{"$f":"0.05*($AF108+AK108+AP108+AT108+SUM(AU108:BD108))*175*Inputs!$D$228*(1+0.0765)","v":25079.13125595764},579811.21678334428,115690.82250111364,0,0,0,10552.390647099606,0,0,63994.21716787992,0,0,52576.494216922438,0,0,242813.92453301558,{"$f":"Inputs!$D$152*F108+Inputs!$D$153*G108+Inputs!$D$154*H108","v":107094.67823190862},{"$f":"Inputs!$D$155*I108","v":93755.189823781038},{"$f":"'Voc Ed'!L108","v":0},{"$f":"Inputs!$D$156*$I108","v":9375.5189823781038},{"$f":"Inputs!$D$157*$I108","v":37502.075929512415},{"$f":"Inputs!$D$158*$I108","v":12017.340158502459},{"$f":"IF(Inputs!$D$100=1,0,Activities!R108)","v":7724.6112428333345},267469.41436891595,2894462.5780522316]
["0714000","Fremont #14",{"$f":"'School Reference Sheet'!F19","v":"0714050"},{"$f":"'School Reference Sheet'!G19","v":"Wyoming Indian Middle School"},{"$f":"'School Reference Sheet'!H19","v":"6-8"},{"$f":"IF(M109=1,SUM(ADM!F109:J109),IF(N109=1,SUM(ADM!F109:L109),SUM(ADM!F109:K109,0)))","v":0},{"$f":"ADM!S109-'School Resources'!H109-'School Resources'!F109","v":150.983},{"$f":"IF(SUM(ADM!N109:R109)=ADM!S109,SUM(ADM!N109:R109),IF(OR(SUM(ADM!F109:O109)=ADM!S109,SUM(ADM!G109:O109)=ADM!S109,SUM(ADM!H109:O109)=ADM!S109,SUM(ADM!I109:O109)=ADM!S109,SUM(ADM!J109:O109)=ADM!S109,SUM(ADM!K109:O109)=ADM!S109,SUM(ADM!L109:O109)=ADM!S109,SUM(ADM!M109:O109)=ADM!S109,SUM(ADM!N109:O109)=ADM!S109),0,SUM(ADM!O109:R109)))","v":0},{"$f":"SUM(ADM!$F109:$R109)","v":150.983},"F",{"$f":"IF(I109<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F109:J109)=0,SUM(ADM!O109:R109)=0,ADM!K109>0,ADM!N109>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M109:R109)=0,ADM!L109>0),1,0)","v":0},"M",{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!F109/Inputs!$D$80)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!G109/Inputs!$D$81)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!H109/Inputs!$D$82)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!I109/Inputs!$D$83)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!J109/Inputs!$D$84)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(M109=1,ADM!K109/Inputs!$D$95,ADM!K109/Inputs!$D$85))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(N109=1,ADM!L109/Inputs!$D$96,ADM!L109/Inputs!$D$86))","v":3.0892380952380951},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!M109/Inputs!$D$87)","v":2.3142857142857145},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!N109/Inputs!$D$88)","v":1.7861428571428573},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!O109/Inputs!$D$89)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!P109/Inputs!$D$90)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!Q109/Inputs!$D$91)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,ADM!R109/Inputs!$D$92)","v":0},0,7.1896666666666667,{"$f":"IF(SUM(ADM!N109:R109)=ADM!S109,SUM(X109:AB109),IF(OR(SUM(ADM!F109:O109)=ADM!S109,SUM(ADM!G109:O109)=ADM!S109,SUM(ADM!H109:O109)=ADM!S109,SUM(ADM!I109:O109)=ADM!S109,SUM(ADM!J109:O109)=ADM!S109,SUM(ADM!K109:O109)=ADM!S109,SUM(ADM!L109:O109)=ADM!S109,SUM(ADM!M109:O109)=ADM!S109,SUM(ADM!N109:O109)=ADM!S109),SUM(Z109:AB109),SUM(Y109:AB109)))","v":0},7.1896666666666667,{"$f":"Inputs!$D$39*AC109","v":0},{"$f":"Inputs!$D$40*AD109","v":2.3725900000000002},{"$f":"Inputs!$D$41*AE109","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'Voc Ed'!H109)","v":0},2.3725900000000002,{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$72=1,$F109=0,Inputs!$D$74<=$AC109+$AG109),0,IF(AND($F109>0,$F109<=Inputs!$D$104,Inputs!$D$72=2),$F109/Inputs!$D$94-($AC109+$AG109),Inputs!$D$74-($AC109+$AG109)))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$72=1,$G109=0,Inputs!$D$75<=$AD109+$AH109),0,IF(Inputs!$D$72=2,IF(AND($G109>0,$G109<=Inputs!$D$104),$G109/Inputs!$D$94-($AD109+$AH109),Inputs!$D$75-($AD109+$AH109))))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$72=1,$H109=0,Inputs!$D$76<=$AE109+$AI109+AJ109),0,IF(Inputs!$D$72=2,IF(AND($H109>0,$H109<=Inputs!$D$104),$H109/Inputs!$D$94-($AE109+$AI109+$AJ109),Inputs!$D$76-($AE109+$AI109+$AJ109))))","v":0},{"$f":"IF(OR(J109=\"T\",K109=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O109=\"EM\",(AD109+AH109+AJ109)<Inputs!$D$75),Inputs!$D$75-(AD109+AH109+AJ109),IF(AND(O109=\"M\",(AD109+AH109+AJ109)<Inputs!$D$75),Inputs!$D$75-(AD109+AH109+AJ109),IF(AND(OR(O109=\"MH\",O109=\"H\",O109=\"EMH\"),(AD109+AE109+AH109+AI109+AJ109)<Inputs!$D$76),Inputs!$D$76-(AD109+AE109+AH109+AI109+AJ109),0)))),0))","v":0},0,{"$f":"IF($J109=\"T\",$I109/Inputs!$D$93,0)","v":0},{"$f":"IF(L109=1,(I109/7)*1.5,IF($J109=\"T\",0,IF(AND($K109=\"T\",($I109/Inputs!$D$94)>=1),$I109/Inputs!$D$94,IF(AND($K109=\"T\",($I109/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L109","v":0},0,{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$234=0,O109=\"M\",O109=\"H\"), 0,(F109*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$234=0,O109=\"E\",O109=\"H\"), 0,(SUM(F109:G109)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",Inputs!$D$234=0,O109=\"E\",O109=\"M\"), 0,(SUM(F109:H109)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'At-Risk'!T109/100)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'At-Risk'!U109/100)","v":1.33},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'At-Risk'!V109/100)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(AND(O109=\"E\", SUM(AX109:AZ109)<1/Inputs!$D$253*F109),1/Inputs!$D$253*F109-SUM(AX109:AZ109),IF(AND(O109=\"M\", SUM(AX109:AZ109)<1/Inputs!$D$256*SUM(F109:G109)),1/Inputs!$D$256* SUM(F109:G109)-SUM(AX109:AZ109),IF(AND(O109=\"H\",SUM(AX109:AZ109)<1/Inputs!$D$260*SUM(F109:H109)),1/Inputs!$D$260*SUM(F109:H109)-SUM(AX109:AZ109),0))))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'At-Risk'!AJ109/100)","v":0.52},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F109:$R109)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F109:$K109)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J109:$K109)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L109:$N109)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O109:$R109)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F109:$R109)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F109:$K109)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J109:$K109)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L109:$N109)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O109:$R109)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",F109=0,Inputs!$D$247=0,O109=\"M\",O109=\"H\"),0,1/Inputs!$D$253*F109)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",G109=0,Inputs!$D$247=0,O109=\"H\",O109=\"E\"),0,IF(SUM(F109:G109)<Inputs!$D$254,1/Inputs!$D$254*SUM(F109:G109),IF(SUM(F109:G109)>Inputs!$D$257,1/Inputs!$D$257*SUM(F109:G109),1)))","v":1},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",H109=0,Inputs!$D$247=0,O109=\"E\",O109=\"M\"),0,IF(SUM(F109:H109)<Inputs!$D$258,1/Inputs!$D$258*SUM(F109:H109),IF(SUM(F109:H109)>Inputs!$D$261,1/Inputs!$D$261*SUM(F109:H109),1)))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",G109=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G109)","v":0.47931111111111113},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",H109=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H109)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,'At-Risk'!S109/100)","v":1.33},{"$f":"IF(OR($J109=\"T\",$K109=\"T\"),0,IF(AND(O109=\"E\",'At-Risk'!S109/100<1/Inputs!$D$253*F109),1/Inputs!$D$253*F109-'At-Risk'!S109/100,IF(AND(O109=\"M\",'At-Risk'!S109/100<1/Inputs!$D$256*SUM(F109:G109)),1/Inputs!$D$256* SUM(F109:G109)-'At-Risk'!S109/100,IF(AND(O109=\"H\",'At-Risk'!S109/100<1/Inputs!$D$260*SUM(F109:H109)),1/Inputs!$D$260*SUM(F109:H109)-'At-Risk'!S109/100,0))))","v":0},0.60393200000000002,{"$f":"IF(OR(J109=\"T\",K109=\"T\"),0,IF(O109=\"E\",2/Inputs!$D$253*F109,IF(O109=\"M\",2/Inputs!$D$256*SUM(F109:G109),IF(O109=\"H\",5/Inputs!$D$261*SUM(F109:H109),0))))","v":0.95862222222222226},6.2218653333333336,{"$f":"IF(OR($J109=\"T\",$K109=\"T\",F109=0,O109=\"M\",O109=\"H\"),0,IF(F109<Inputs!$D$251,1/Inputs!$D$251*F109,1))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",G109=0,O109=\"E\",O109=\"H\"),0,IF(SUM(F109:G109)<Inputs!$D$254,1/Inputs!$D$254*SUM(F109:G109),1))","v":1},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",H109=0,O109=\"E\",O109=\"M\"),0,IF(SUM(F109:H109)<Inputs!$D$258,1/Inputs!$D$258*SUM(F109:H109),1))","v":0},0,{"$f":"IF(OR($J109=\"T\",$K109=\"T\",F109=0),0,IF(AND(O109=\"E\",F109>Inputs!$D$253),(F109-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",G109=0),0,IF(AND(O109=\"M\",SUM(F109:G109)>Inputs!$D$256),(SUM(F109:G109)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",H109=0),0,IF(AND(O109=\"H\",SUM(F109:H109)>Inputs!$D$260),(SUM(F109:H109)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K109=\"T\",$J109=\"T\",O109=\"M\",O109=\"H\"),0,IF(F109<Inputs!$D$251,1/Inputs!$D$251*F109,IF(F109>Inputs!$D$253,1/Inputs!$D$253*F109,1)))","v":0},{"$f":"IF(OR($K109=\"T\",$J109=\"T\",O109=\"E\",O109=\"H\"),0,IF(SUM(F109:G109)<Inputs!$D$254,1/Inputs!$D$254*SUM(F109:G109),IF(SUM(F109:G109)>Inputs!$D$256,1/Inputs!$D$256*SUM(F109:G109),1)))","v":1},{"$f":"IF(OR($K109=\"T\",$J109=\"T\",O109=\"E\",O109=\"M\"),0,IF(SUM(F109:H109)<Inputs!$D$258,1/Inputs!$D$258*SUM(F109:H109),IF(SUM(F109:H109)>Inputs!$D$261,1/Inputs!$D$261*SUM(F109:H109),1)))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",F109=0,O109=\"M\",O109=\"H\"),0,1/Inputs!$D$253*F109)","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",G109=0,O109=\"E\",O109=\"H\"),0,1/Inputs!$D$256*SUM(F109:G109))","v":0.47931111111111113},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",H109=0,O109=\"E\",O109=\"M\"),0,4/Inputs!$D$261*SUM(F109:H109))","v":0},2.479311111111111,0,0,0,0,0,0,233130.31139927072,174648.28951513022,134791.82492639957,0,0,0,0,0,542570.42584080051,0,542570.42584080051,0,179048.24052746416,0,0,179048.24052746416,0,0,0,0,0,0,0,0,0,0,0,0,0,100368.86267813965,0,0,39241.961347844073,0,0,0,75465.310284315521,0,29735.51161211975,0,100368.86267813965,0,45575.915770627245,38358.840592504232,{"$f":"0.05*($AF109+AK109+AP109+AT109+SUM(AU109:BD109))*175*Inputs!$D$228*(1+0.0765)","v":10780.058790052351},439895.3237537425,0,115690.82250111364,0,0,0,0,0,0,57811.830698840487,0,0,22765.915114956733,0,196268.56831491087,{"$f":"Inputs!$D$152*F109+Inputs!$D$153*G109+Inputs!$D$154*H109","v":50720.023306731491},{"$f":"Inputs!$D$155*I109","v":44402.443627421897},{"$f":"'Voc Ed'!L109","v":0},{"$f":"Inputs!$D$156*$I109","v":4440.2443627421899},{"$f":"Inputs!$D$157*$I109","v":17760.97745096876},{"$f":"Inputs!$D$158*$I109","v":5691.4104695685992},{"$f":"IF(Inputs!$D$100=1,0,Activities!R109)","v":70854.083171205057},193869.18238863797,1551651.740825556]
["0714000","Fremont #14",{"$f":"'School Reference Sheet'!I19","v":"0714055"},{"$f":"'School Reference Sheet'!J19","v":"Wyoming Indian High School"},{"$f":"'School Reference Sheet'!K19","v":"9-12"},{"$f":"IF(M110=1,SUM(ADM!F110:J110),IF(N110=1,SUM(ADM!F110:L110),SUM(ADM!F110:K110,0)))","v":0},{"$f":"ADM!S110-'School Resources'!H110-'School Resources'!F110","v":0},{"$f":"IF(SUM(ADM!N110:R110)=ADM!S110,SUM(ADM!N110:R110),IF(OR(SUM(ADM!F110:O110)=ADM!S110,SUM(ADM!G110:O110)=ADM!S110,SUM(ADM!H110:O110)=ADM!S110,SUM(ADM!I110:O110)=ADM!S110,SUM(ADM!J110:O110)=ADM!S110,SUM(ADM!K110:O110)=ADM!S110,SUM(ADM!L110:O110)=ADM!S110,SUM(ADM!M110:O110)=ADM!S110,SUM(ADM!N110:O110)=ADM!S110),0,SUM(ADM!O110:R110)))","v":148.886},{"$f":"SUM(ADM!$F110:$R110)","v":148.886},"F",{"$f":"IF(I110<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F110:J110)=0,SUM(ADM!O110:R110)=0,ADM!K110>0,ADM!N110>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M110:R110)=0,ADM!L110>0),1,0)","v":0},"H",{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!F110/Inputs!$D$80)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!G110/Inputs!$D$81)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!H110/Inputs!$D$82)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!I110/Inputs!$D$83)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!J110/Inputs!$D$84)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(M110=1,ADM!K110/Inputs!$D$95,ADM!K110/Inputs!$D$85))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(N110=1,ADM!L110/Inputs!$D$96,ADM!L110/Inputs!$D$86))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!M110/Inputs!$D$87)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!N110/Inputs!$D$88)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!O110/Inputs!$D$89)","v":2.9150952380952382},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!P110/Inputs!$D$90)","v":1.7896666666666665},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!Q110/Inputs!$D$91)","v":0.86476190476190473},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,ADM!R110/Inputs!$D$92)","v":1.5202857142857142},0,0,{"$f":"IF(SUM(ADM!N110:R110)=ADM!S110,SUM(X110:AB110),IF(OR(SUM(ADM!F110:O110)=ADM!S110,SUM(ADM!G110:O110)=ADM!S110,SUM(ADM!H110:O110)=ADM!S110,SUM(ADM!I110:O110)=ADM!S110,SUM(ADM!J110:O110)=ADM!S110,SUM(ADM!K110:O110)=ADM!S110,SUM(ADM!L110:O110)=ADM!S110,SUM(ADM!M110:O110)=ADM!S110,SUM(ADM!N110:O110)=ADM!S110),SUM(Z110:AB110),SUM(Y110:AB110)))","v":7.0898095238095244},7.0898095238095244,{"$f":"Inputs!$D$39*AC110","v":0},{"$f":"Inputs!$D$40*AD110","v":0},{"$f":"Inputs!$D$41*AE110","v":2.3396371428571432},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'Voc Ed'!H110)","v":0.18366666666666664},2.5233038095238101,{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$72=1,$F110=0,Inputs!$D$74<=$AC110+$AG110),0,IF(AND($F110>0,$F110<=Inputs!$D$104,Inputs!$D$72=2),$F110/Inputs!$D$94-($AC110+$AG110),Inputs!$D$74-($AC110+$AG110)))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$72=1,$G110=0,Inputs!$D$75<=$AD110+$AH110),0,IF(Inputs!$D$72=2,IF(AND($G110>0,$G110<=Inputs!$D$104),$G110/Inputs!$D$94-($AD110+$AH110),Inputs!$D$75-($AD110+$AH110))))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$72=1,$H110=0,Inputs!$D$76<=$AE110+$AI110+AJ110),0,IF(Inputs!$D$72=2,IF(AND($H110>0,$H110<=Inputs!$D$104),$H110/Inputs!$D$94-($AE110+$AI110+$AJ110),Inputs!$D$76-($AE110+$AI110+$AJ110))))","v":0.38688666666666549},{"$f":"IF(OR(J110=\"T\",K110=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O110=\"EM\",(AD110+AH110+AJ110)<Inputs!$D$75),Inputs!$D$75-(AD110+AH110+AJ110),IF(AND(O110=\"M\",(AD110+AH110+AJ110)<Inputs!$D$75),Inputs!$D$75-(AD110+AH110+AJ110),IF(AND(OR(O110=\"MH\",O110=\"H\",O110=\"EMH\"),(AD110+AE110+AH110+AI110+AJ110)<Inputs!$D$76),Inputs!$D$76-(AD110+AE110+AH110+AI110+AJ110),0)))),0))","v":0},0.38688666666666549,{"$f":"IF($J110=\"T\",$I110/Inputs!$D$93,0)","v":0},{"$f":"IF(L110=1,(I110/7)*1.5,IF($J110=\"T\",0,IF(AND($K110=\"T\",($I110/Inputs!$D$94)>=1),$I110/Inputs!$D$94,IF(AND($K110=\"T\",($I110/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L110","v":0},0,{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$234=0,O110=\"M\",O110=\"H\"), 0,(F110*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$234=0,O110=\"E\",O110=\"H\"), 0,(SUM(F110:G110)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",Inputs!$D$234=0,O110=\"E\",O110=\"M\"), 0,(SUM(F110:H110)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'At-Risk'!T110/100)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'At-Risk'!U110/100)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'At-Risk'!V110/100)","v":1.2},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(AND(O110=\"E\", SUM(AX110:AZ110)<1/Inputs!$D$253*F110),1/Inputs!$D$253*F110-SUM(AX110:AZ110),IF(AND(O110=\"M\", SUM(AX110:AZ110)<1/Inputs!$D$256*SUM(F110:G110)),1/Inputs!$D$256* SUM(F110:G110)-SUM(AX110:AZ110),IF(AND(O110=\"H\",SUM(AX110:AZ110)<1/Inputs!$D$260*SUM(F110:H110)),1/Inputs!$D$260*SUM(F110:H110)-SUM(AX110:AZ110),0))))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'At-Risk'!AJ110/100)","v":0.38},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F110:$R110)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F110:$K110)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J110:$K110)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L110:$N110)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O110:$R110)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F110:$R110)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F110:$K110)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J110:$K110)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L110:$N110)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O110:$R110)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",F110=0,Inputs!$D$247=0,O110=\"M\",O110=\"H\"),0,1/Inputs!$D$253*F110)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",G110=0,Inputs!$D$247=0,O110=\"H\",O110=\"E\"),0,IF(SUM(F110:G110)<Inputs!$D$254,1/Inputs!$D$254*SUM(F110:G110),IF(SUM(F110:G110)>Inputs!$D$257,1/Inputs!$D$257*SUM(F110:G110),1)))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",H110=0,Inputs!$D$247=0,O110=\"E\",O110=\"M\"),0,IF(SUM(F110:H110)<Inputs!$D$258,1/Inputs!$D$258*SUM(F110:H110),IF(SUM(F110:H110)>Inputs!$D$261,1/Inputs!$D$261*SUM(F110:H110),1)))","v":1},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",G110=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G110)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",H110=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H110)","v":0.47265396825396822},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,'At-Risk'!S110/100)","v":1.2},{"$f":"IF(OR($J110=\"T\",$K110=\"T\"),0,IF(AND(O110=\"E\",'At-Risk'!S110/100<1/Inputs!$D$253*F110),1/Inputs!$D$253*F110-'At-Risk'!S110/100,IF(AND(O110=\"M\",'At-Risk'!S110/100<1/Inputs!$D$256*SUM(F110:G110)),1/Inputs!$D$256* SUM(F110:G110)-'At-Risk'!S110/100,IF(AND(O110=\"H\",'At-Risk'!S110/100<1/Inputs!$D$260*SUM(F110:H110)),1/Inputs!$D$260*SUM(F110:H110)-'At-Risk'!S110/100,0))))","v":0},0.59554399999999996,{"$f":"IF(OR(J110=\"T\",K110=\"T\"),0,IF(O110=\"E\",2/Inputs!$D$253*F110,IF(O110=\"M\",2/Inputs!$D$256*SUM(F110:G110),IF(O110=\"H\",5/Inputs!$D$261*SUM(F110:H110),0))))","v":1.1816349206349206},6.0298328888888886,{"$f":"IF(OR($J110=\"T\",$K110=\"T\",F110=0,O110=\"M\",O110=\"H\"),0,IF(F110<Inputs!$D$251,1/Inputs!$D$251*F110,1))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",G110=0,O110=\"E\",O110=\"H\"),0,IF(SUM(F110:G110)<Inputs!$D$254,1/Inputs!$D$254*SUM(F110:G110),1))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",H110=0,O110=\"E\",O110=\"M\"),0,IF(SUM(F110:H110)<Inputs!$D$258,1/Inputs!$D$258*SUM(F110:H110),1))","v":1},0,{"$f":"IF(OR($J110=\"T\",$K110=\"T\",F110=0),0,IF(AND(O110=\"E\",F110>Inputs!$D$253),(F110-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",G110=0),0,IF(AND(O110=\"M\",SUM(F110:G110)>Inputs!$D$256),(SUM(F110:G110)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",H110=0),0,IF(AND(O110=\"H\",SUM(F110:H110)>Inputs!$D$260),(SUM(F110:H110)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K110=\"T\",$J110=\"T\",O110=\"M\",O110=\"H\"),0,IF(F110<Inputs!$D$251,1/Inputs!$D$251*F110,IF(F110>Inputs!$D$253,1/Inputs!$D$253*F110,1)))","v":0},{"$f":"IF(OR($K110=\"T\",$J110=\"T\",O110=\"E\",O110=\"H\"),0,IF(SUM(F110:G110)<Inputs!$D$254,1/Inputs!$D$254*SUM(F110:G110),IF(SUM(F110:G110)>Inputs!$D$256,1/Inputs!$D$256*SUM(F110:G110),1)))","v":0},{"$f":"IF(OR($K110=\"T\",$J110=\"T\",O110=\"E\",O110=\"M\"),0,IF(SUM(F110:H110)<Inputs!$D$258,1/Inputs!$D$258*SUM(F110:H110),IF(SUM(F110:H110)>Inputs!$D$261,1/Inputs!$D$261*SUM(F110:H110),1)))","v":1},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",F110=0,O110=\"M\",O110=\"H\"),0,1/Inputs!$D$253*F110)","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",G110=0,O110=\"E\",O110=\"H\"),0,1/Inputs!$D$256*SUM(F110:G110))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",H110=0,O110=\"E\",O110=\"M\"),0,4/Inputs!$D$261*SUM(F110:H110))","v":0.94530793650793643},2.9453079365079367,0,0,0,0,0,0,0,0,0,219988.56665118778,135057.75030549668,65259.525464912847,114728.83314938367,0,0,535034.67557098099,535034.67557098099,0,0,176561.44293842374,13860.461988885949,190421.90492730969,0,0,29196.522344864461,0,29196.522344864461,0,0,0,0,0,0,0,0,0,90558.37234117862,0,28676.817908039899,0,0,0,0,75465.310284315521,0,29322.515659922377,90558.37234117862,0,44942.9127479624,47282.594236235076,{"$f":"0.05*($AF110+AK110+AP110+AT110+SUM(AU110:BD110))*175*Inputs!$D$228*(1+0.0765)","v":10938.509747456279},417745.40526628884,0,0,115690.82250111364,0,0,0,0,0,0,57811.830698840487,0,0,44899.439510480624,218402.09271043475,{"$f":"Inputs!$D$152*F110+Inputs!$D$153*G110+Inputs!$D$154*H110","v":61240.626021092336},{"$f":"Inputs!$D$155*I110","v":43785.738936915659},{"$f":"'Voc Ed'!L110","v":15006.706662691584},{"$f":"Inputs!$D$156*$I110","v":4378.5738936915659},{"$f":"Inputs!$D$157*$I110","v":17514.295574766264},{"$f":"Inputs!$D$158*$I110","v":5612.3625783842581},{"$f":"IF(Inputs!$D$100=1,0,Activities!R110)","v":214678.12500731667},362216.4286748583,1753017.029494737]
["0721000","Fremont #21",{"$f":"'School Reference Sheet'!C20","v":"0721001"},{"$f":"'School Reference Sheet'!D20","v":"Ft. Washakie Elementary"},{"$f":"'School Reference Sheet'!E20","v":"P-6"},{"$f":"IF(M111=1,SUM(ADM!F111:J111),IF(N111=1,SUM(ADM!F111:L111),SUM(ADM!F111:K111,0)))","v":353.56199999999995},{"$f":"ADM!S111-'School Resources'!H111-'School Resources'!F111","v":0},{"$f":"IF(SUM(ADM!N111:R111)=ADM!S111,SUM(ADM!N111:R111),IF(OR(SUM(ADM!F111:O111)=ADM!S111,SUM(ADM!G111:O111)=ADM!S111,SUM(ADM!H111:O111)=ADM!S111,SUM(ADM!I111:O111)=ADM!S111,SUM(ADM!J111:O111)=ADM!S111,SUM(ADM!K111:O111)=ADM!S111,SUM(ADM!L111:O111)=ADM!S111,SUM(ADM!M111:O111)=ADM!S111,SUM(ADM!N111:O111)=ADM!S111),0,SUM(ADM!O111:R111)))","v":0},{"$f":"SUM(ADM!$F111:$R111)","v":353.56199999999995},"F",{"$f":"IF(I111<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F111:J111)=0,SUM(ADM!O111:R111)=0,ADM!K111>0,ADM!N111>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M111:R111)=0,ADM!L111>0),1,0)","v":1},"E",{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!F111/Inputs!$D$80)","v":2.8309375000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!G111/Inputs!$D$81)","v":3.2716875000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!H111/Inputs!$D$82)","v":2.8856250000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!I111/Inputs!$D$83)","v":4.1381249999999996},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!J111/Inputs!$D$84)","v":2.9961250000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(M111=1,ADM!K111/Inputs!$D$95,ADM!K111/Inputs!$D$85))","v":3.6281875000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(N111=1,ADM!L111/Inputs!$D$96,ADM!L111/Inputs!$D$86))","v":2.3469375000000001},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!M111/Inputs!$D$87)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!N111/Inputs!$D$88)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!O111/Inputs!$D$89)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!P111/Inputs!$D$90)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!Q111/Inputs!$D$91)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,ADM!R111/Inputs!$D$92)","v":0},22.097624999999997,0,{"$f":"IF(SUM(ADM!N111:R111)=ADM!S111,SUM(X111:AB111),IF(OR(SUM(ADM!F111:O111)=ADM!S111,SUM(ADM!G111:O111)=ADM!S111,SUM(ADM!H111:O111)=ADM!S111,SUM(ADM!I111:O111)=ADM!S111,SUM(ADM!J111:O111)=ADM!S111,SUM(ADM!K111:O111)=ADM!S111,SUM(ADM!L111:O111)=ADM!S111,SUM(ADM!M111:O111)=ADM!S111,SUM(ADM!N111:O111)=ADM!S111),SUM(Z111:AB111),SUM(Y111:AB111)))","v":0},22.097624999999997,{"$f":"Inputs!$D$39*AC111","v":4.4195249999999993},{"$f":"Inputs!$D$40*AD111","v":0},{"$f":"Inputs!$D$41*AE111","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'Voc Ed'!H111)","v":0},4.4195249999999993,{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$72=1,$F111=0,Inputs!$D$74<=$AC111+$AG111),0,IF(AND($F111>0,$F111<=Inputs!$D$104,Inputs!$D$72=2),$F111/Inputs!$D$94-($AC111+$AG111),Inputs!$D$74-($AC111+$AG111)))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$72=1,$G111=0,Inputs!$D$75<=$AD111+$AH111),0,IF(Inputs!$D$72=2,IF(AND($G111>0,$G111<=Inputs!$D$104),$G111/Inputs!$D$94-($AD111+$AH111),Inputs!$D$75-($AD111+$AH111))))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$72=1,$H111=0,Inputs!$D$76<=$AE111+$AI111+AJ111),0,IF(Inputs!$D$72=2,IF(AND($H111>0,$H111<=Inputs!$D$104),$H111/Inputs!$D$94-($AE111+$AI111+$AJ111),Inputs!$D$76-($AE111+$AI111+$AJ111))))","v":0},{"$f":"IF(OR(J111=\"T\",K111=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O111=\"EM\",(AD111+AH111+AJ111)<Inputs!$D$75),Inputs!$D$75-(AD111+AH111+AJ111),IF(AND(O111=\"M\",(AD111+AH111+AJ111)<Inputs!$D$75),Inputs!$D$75-(AD111+AH111+AJ111),IF(AND(OR(O111=\"MH\",O111=\"H\",O111=\"EMH\"),(AD111+AE111+AH111+AI111+AJ111)<Inputs!$D$76),Inputs!$D$76-(AD111+AE111+AH111+AI111+AJ111),0)))),0))","v":0},0,{"$f":"IF($J111=\"T\",$I111/Inputs!$D$93,0)","v":0},{"$f":"IF(L111=1,(I111/7)*1.5,IF($J111=\"T\",0,IF(AND($K111=\"T\",($I111/Inputs!$D$94)>=1),$I111/Inputs!$D$94,IF(AND($K111=\"T\",($I111/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L111","v":0},0,{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$234=0,O111=\"M\",O111=\"H\"), 0,(F111*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$234=0,O111=\"E\",O111=\"H\"), 0,(SUM(F111:G111)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",Inputs!$D$234=0,O111=\"E\",O111=\"M\"), 0,(SUM(F111:H111)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'At-Risk'!T111/100)","v":2.7096272499999996},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'At-Risk'!U111/100)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'At-Risk'!V111/100)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(AND(O111=\"E\", SUM(AX111:AZ111)<1/Inputs!$D$253*F111),1/Inputs!$D$253*F111-SUM(AX111:AZ111),IF(AND(O111=\"M\", SUM(AX111:AZ111)<1/Inputs!$D$256*SUM(F111:G111)),1/Inputs!$D$256* SUM(F111:G111)-SUM(AX111:AZ111),IF(AND(O111=\"H\",SUM(AX111:AZ111)<1/Inputs!$D$260*SUM(F111:H111)),1/Inputs!$D$260*SUM(F111:H111)-SUM(AX111:AZ111),0))))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'At-Risk'!AJ111/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F111:$R111)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F111:$K111)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J111:$K111)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L111:$N111)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O111:$R111)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F111:$R111)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F111:$K111)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J111:$K111)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L111:$N111)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O111:$R111)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",F111=0,Inputs!$D$247=0,O111=\"M\",O111=\"H\"),0,1/Inputs!$D$253*F111)","v":1.2276458333333331},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",G111=0,Inputs!$D$247=0,O111=\"H\",O111=\"E\"),0,IF(SUM(F111:G111)<Inputs!$D$254,1/Inputs!$D$254*SUM(F111:G111),IF(SUM(F111:G111)>Inputs!$D$257,1/Inputs!$D$257*SUM(F111:G111),1)))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",H111=0,Inputs!$D$247=0,O111=\"E\",O111=\"M\"),0,IF(SUM(F111:H111)<Inputs!$D$258,1/Inputs!$D$258*SUM(F111:H111),IF(SUM(F111:H111)>Inputs!$D$261,1/Inputs!$D$261*SUM(F111:H111),1)))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",G111=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G111)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",H111=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H111)","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,'At-Risk'!S111/100)","v":2.7096272499999996},{"$f":"IF(OR($J111=\"T\",$K111=\"T\"),0,IF(AND(O111=\"E\",'At-Risk'!S111/100<1/Inputs!$D$253*F111),1/Inputs!$D$253*F111-'At-Risk'!S111/100,IF(AND(O111=\"M\",'At-Risk'!S111/100<1/Inputs!$D$256*SUM(F111:G111)),1/Inputs!$D$256* SUM(F111:G111)-'At-Risk'!S111/100,IF(AND(O111=\"H\",'At-Risk'!S111/100<1/Inputs!$D$260*SUM(F111:H111)),1/Inputs!$D$260*SUM(F111:H111)-'At-Risk'!S111/100,0))))","v":0},0,{"$f":"IF(OR(J111=\"T\",K111=\"T\"),0,IF(O111=\"E\",2/Inputs!$D$253*F111,IF(O111=\"M\",2/Inputs!$D$256*SUM(F111:G111),IF(O111=\"H\",5/Inputs!$D$261*SUM(F111:H111),0))))","v":2.4552916666666662},9.172191999999999,{"$f":"IF(OR($J111=\"T\",$K111=\"T\",F111=0,O111=\"M\",O111=\"H\"),0,IF(F111<Inputs!$D$251,1/Inputs!$D$251*F111,1))","v":1},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",G111=0,O111=\"E\",O111=\"H\"),0,IF(SUM(F111:G111)<Inputs!$D$254,1/Inputs!$D$254*SUM(F111:G111),1))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",H111=0,O111=\"E\",O111=\"M\"),0,IF(SUM(F111:H111)<Inputs!$D$258,1/Inputs!$D$258*SUM(F111:H111),1))","v":0},0,{"$f":"IF(OR($J111=\"T\",$K111=\"T\",F111=0),0,IF(AND(O111=\"E\",F111>Inputs!$D$253),(F111-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.22764583333333319},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",G111=0),0,IF(AND(O111=\"M\",SUM(F111:G111)>Inputs!$D$256),(SUM(F111:G111)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",H111=0),0,IF(AND(O111=\"H\",SUM(F111:H111)>Inputs!$D$260),(SUM(F111:H111)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K111=\"T\",$J111=\"T\",O111=\"M\",O111=\"H\"),0,IF(F111<Inputs!$D$251,1/Inputs!$D$251*F111,IF(F111>Inputs!$D$253,1/Inputs!$D$253*F111,1)))","v":1.2276458333333331},{"$f":"IF(OR($K111=\"T\",$J111=\"T\",O111=\"E\",O111=\"H\"),0,IF(SUM(F111:G111)<Inputs!$D$254,1/Inputs!$D$254*SUM(F111:G111),IF(SUM(F111:G111)>Inputs!$D$256,1/Inputs!$D$256*SUM(F111:G111),1)))","v":0},{"$f":"IF(OR($K111=\"T\",$J111=\"T\",O111=\"E\",O111=\"M\"),0,IF(SUM(F111:H111)<Inputs!$D$258,1/Inputs!$D$258*SUM(F111:H111),IF(SUM(F111:H111)>Inputs!$D$261,1/Inputs!$D$261*SUM(F111:H111),1)))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",F111=0,O111=\"M\",O111=\"H\"),0,1/Inputs!$D$253*F111)","v":1.2276458333333331},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",G111=0,O111=\"E\",O111=\"H\"),0,1/Inputs!$D$256*SUM(F111:G111))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",H111=0,O111=\"E\",O111=\"M\"),0,4/Inputs!$D$261*SUM(F111:H111))","v":0},3.6829374999999995,211395.49733801864,244307.76242749227,215479.19443859856,309007.52574787976,223730.59612297025,270928.8004408725,175253.61122728643,0,0,0,0,0,0,1650102.9877431181,0,0,1650102.9877431181,330020.59754862363,0,0,0,330020.59754862363,0,0,0,0,0,0,0,0,0,0,0,0,202336.85841329867,0,0,0,5227.1322887422648,0,0,91672.388207951008,0,0,0,0,202336.85841329867,0,0,91256.851145336317,{"$f":"0.05*($AF111+AK111+AP111+AT111+SUM(AU111:BD111))*175*Inputs!$D$228*(1+0.0765)","v":27673.841409169287},620503.92987779621,110362.33085683089,0,0,0,21287.409800472098,0,0,66389.688312742204,0,0,54788.04617717315,0,0,252827.47514721833,{"$f":"Inputs!$D$152*F111+Inputs!$D$153*G111+Inputs!$D$154*H111","v":118772.7948204407},{"$f":"Inputs!$D$155*I111","v":103978.70471376604},{"$f":"'Voc Ed'!L111","v":0},{"$f":"Inputs!$D$156*$I111","v":10397.870471376606},{"$f":"Inputs!$D$157*$I111","v":41591.481885506422},{"$f":"Inputs!$D$158*$I111","v":13327.7684801707},{"$f":"IF(Inputs!$D$100=1,0,Activities!R111)","v":33917.788498317997},321986.4088695785,3175441.3991863346]
["0721000","Fremont #21",{"$f":"'School Reference Sheet'!F20","v":"0721050"},{"$f":"'School Reference Sheet'!G20","v":"Ft. Washakie Middle School"},{"$f":"'School Reference Sheet'!H20","v":"7-8"},{"$f":"IF(M112=1,SUM(ADM!F112:J112),IF(N112=1,SUM(ADM!F112:L112),SUM(ADM!F112:K112,0)))","v":0},{"$f":"ADM!S112-'School Resources'!H112-'School Resources'!F112","v":75.615666666666669},{"$f":"IF(SUM(ADM!N112:R112)=ADM!S112,SUM(ADM!N112:R112),IF(OR(SUM(ADM!F112:O112)=ADM!S112,SUM(ADM!G112:O112)=ADM!S112,SUM(ADM!H112:O112)=ADM!S112,SUM(ADM!I112:O112)=ADM!S112,SUM(ADM!J112:O112)=ADM!S112,SUM(ADM!K112:O112)=ADM!S112,SUM(ADM!L112:O112)=ADM!S112,SUM(ADM!M112:O112)=ADM!S112,SUM(ADM!N112:O112)=ADM!S112),0,SUM(ADM!O112:R112)))","v":0},{"$f":"SUM(ADM!$F112:$R112)","v":75.615666666666669},"F",{"$f":"IF(I112<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F112:J112)=0,SUM(ADM!O112:R112)=0,ADM!K112>0,ADM!N112>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M112:R112)=0,ADM!L112>0),1,0)","v":0},"M",{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!F112/Inputs!$D$80)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!G112/Inputs!$D$81)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!H112/Inputs!$D$82)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!I112/Inputs!$D$83)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!J112/Inputs!$D$84)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(M112=1,ADM!K112/Inputs!$D$95,ADM!K112/Inputs!$D$85))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(N112=1,ADM!L112/Inputs!$D$96,ADM!L112/Inputs!$D$86))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!M112/Inputs!$D$87)","v":1.7927619047619046},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!N112/Inputs!$D$88)","v":1.807984126984127},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!O112/Inputs!$D$89)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!P112/Inputs!$D$90)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!Q112/Inputs!$D$91)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,ADM!R112/Inputs!$D$92)","v":0},0,3.6007460317460316,{"$f":"IF(SUM(ADM!N112:R112)=ADM!S112,SUM(X112:AB112),IF(OR(SUM(ADM!F112:O112)=ADM!S112,SUM(ADM!G112:O112)=ADM!S112,SUM(ADM!H112:O112)=ADM!S112,SUM(ADM!I112:O112)=ADM!S112,SUM(ADM!J112:O112)=ADM!S112,SUM(ADM!K112:O112)=ADM!S112,SUM(ADM!L112:O112)=ADM!S112,SUM(ADM!M112:O112)=ADM!S112,SUM(ADM!N112:O112)=ADM!S112),SUM(Z112:AB112),SUM(Y112:AB112)))","v":0},3.6007460317460316,{"$f":"Inputs!$D$39*AC112","v":0},{"$f":"Inputs!$D$40*AD112","v":1.1882461904761905},{"$f":"Inputs!$D$41*AE112","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'Voc Ed'!H112)","v":0},1.1882461904761905,{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$72=1,$F112=0,Inputs!$D$74<=$AC112+$AG112),0,IF(AND($F112>0,$F112<=Inputs!$D$104,Inputs!$D$72=2),$F112/Inputs!$D$94-($AC112+$AG112),Inputs!$D$74-($AC112+$AG112)))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$72=1,$G112=0,Inputs!$D$75<=$AD112+$AH112),0,IF(Inputs!$D$72=2,IF(AND($G112>0,$G112<=Inputs!$D$104),$G112/Inputs!$D$94-($AD112+$AH112),Inputs!$D$75-($AD112+$AH112))))","v":3.2110077777777777},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$72=1,$H112=0,Inputs!$D$76<=$AE112+$AI112+AJ112),0,IF(Inputs!$D$72=2,IF(AND($H112>0,$H112<=Inputs!$D$104),$H112/Inputs!$D$94-($AE112+$AI112+$AJ112),Inputs!$D$76-($AE112+$AI112+$AJ112))))","v":0},{"$f":"IF(OR(J112=\"T\",K112=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O112=\"EM\",(AD112+AH112+AJ112)<Inputs!$D$75),Inputs!$D$75-(AD112+AH112+AJ112),IF(AND(O112=\"M\",(AD112+AH112+AJ112)<Inputs!$D$75),Inputs!$D$75-(AD112+AH112+AJ112),IF(AND(OR(O112=\"MH\",O112=\"H\",O112=\"EMH\"),(AD112+AE112+AH112+AI112+AJ112)<Inputs!$D$76),Inputs!$D$76-(AD112+AE112+AH112+AI112+AJ112),0)))),0))","v":0},3.2110077777777777,{"$f":"IF($J112=\"T\",$I112/Inputs!$D$93,0)","v":0},{"$f":"IF(L112=1,(I112/7)*1.5,IF($J112=\"T\",0,IF(AND($K112=\"T\",($I112/Inputs!$D$94)>=1),$I112/Inputs!$D$94,IF(AND($K112=\"T\",($I112/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L112","v":0},0,{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$234=0,O112=\"M\",O112=\"H\"), 0,(F112*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$234=0,O112=\"E\",O112=\"H\"), 0,(SUM(F112:G112)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",Inputs!$D$234=0,O112=\"E\",O112=\"M\"), 0,(SUM(F112:H112)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'At-Risk'!T112/100)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'At-Risk'!U112/100)","v":0.65713960000000005},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'At-Risk'!V112/100)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(AND(O112=\"E\", SUM(AX112:AZ112)<1/Inputs!$D$253*F112),1/Inputs!$D$253*F112-SUM(AX112:AZ112),IF(AND(O112=\"M\", SUM(AX112:AZ112)<1/Inputs!$D$256*SUM(F112:G112)),1/Inputs!$D$256* SUM(F112:G112)-SUM(AX112:AZ112),IF(AND(O112=\"H\",SUM(AX112:AZ112)<1/Inputs!$D$260*SUM(F112:H112)),1/Inputs!$D$260*SUM(F112:H112)-SUM(AX112:AZ112),0))))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'At-Risk'!AJ112/100)","v":0.04},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F112:$R112)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F112:$K112)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J112:$K112)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L112:$N112)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O112:$R112)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F112:$R112)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F112:$K112)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J112:$K112)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L112:$N112)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O112:$R112)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",F112=0,Inputs!$D$247=0,O112=\"M\",O112=\"H\"),0,1/Inputs!$D$253*F112)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",G112=0,Inputs!$D$247=0,O112=\"H\",O112=\"E\"),0,IF(SUM(F112:G112)<Inputs!$D$254,1/Inputs!$D$254*SUM(F112:G112),IF(SUM(F112:G112)>Inputs!$D$257,1/Inputs!$D$257*SUM(F112:G112),1)))","v":0.72014920634920643},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",H112=0,Inputs!$D$247=0,O112=\"E\",O112=\"M\"),0,IF(SUM(F112:H112)<Inputs!$D$258,1/Inputs!$D$258*SUM(F112:H112),IF(SUM(F112:H112)>Inputs!$D$261,1/Inputs!$D$261*SUM(F112:H112),1)))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",G112=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G112)","v":0.24004973544973546},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",H112=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H112)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,'At-Risk'!S112/100)","v":0.65713960000000005},{"$f":"IF(OR($J112=\"T\",$K112=\"T\"),0,IF(AND(O112=\"E\",'At-Risk'!S112/100<1/Inputs!$D$253*F112),1/Inputs!$D$253*F112-'At-Risk'!S112/100,IF(AND(O112=\"M\",'At-Risk'!S112/100<1/Inputs!$D$256*SUM(F112:G112)),1/Inputs!$D$256* SUM(F112:G112)-'At-Risk'!S112/100,IF(AND(O112=\"H\",'At-Risk'!S112/100<1/Inputs!$D$260*SUM(F112:H112)),1/Inputs!$D$260*SUM(F112:H112)-'At-Risk'!S112/100,0))))","v":0},0.30246266666666666,{"$f":"IF(OR(J112=\"T\",K112=\"T\"),0,IF(O112=\"E\",2/Inputs!$D$253*F112,IF(O112=\"M\",2/Inputs!$D$256*SUM(F112:G112),IF(O112=\"H\",5/Inputs!$D$261*SUM(F112:H112),0))))","v":0.48009947089947091},3.0970402793650798,{"$f":"IF(OR($J112=\"T\",$K112=\"T\",F112=0,O112=\"M\",O112=\"H\"),0,IF(F112<Inputs!$D$251,1/Inputs!$D$251*F112,1))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",G112=0,O112=\"E\",O112=\"H\"),0,IF(SUM(F112:G112)<Inputs!$D$254,1/Inputs!$D$254*SUM(F112:G112),1))","v":0.72014920634920643},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",H112=0,O112=\"E\",O112=\"M\"),0,IF(SUM(F112:H112)<Inputs!$D$258,1/Inputs!$D$258*SUM(F112:H112),1))","v":0},0,{"$f":"IF(OR($J112=\"T\",$K112=\"T\",F112=0),0,IF(AND(O112=\"E\",F112>Inputs!$D$253),(F112-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",G112=0),0,IF(AND(O112=\"M\",SUM(F112:G112)>Inputs!$D$256),(SUM(F112:G112)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",H112=0),0,IF(AND(O112=\"H\",SUM(F112:H112)>Inputs!$D$260),(SUM(F112:H112)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K112=\"T\",$J112=\"T\",O112=\"M\",O112=\"H\"),0,IF(F112<Inputs!$D$251,1/Inputs!$D$251*F112,IF(F112>Inputs!$D$253,1/Inputs!$D$253*F112,1)))","v":0},{"$f":"IF(OR($K112=\"T\",$J112=\"T\",O112=\"E\",O112=\"H\"),0,IF(SUM(F112:G112)<Inputs!$D$254,1/Inputs!$D$254*SUM(F112:G112),IF(SUM(F112:G112)>Inputs!$D$256,1/Inputs!$D$256*SUM(F112:G112),1)))","v":0.72014920634920643},{"$f":"IF(OR($K112=\"T\",$J112=\"T\",O112=\"E\",O112=\"M\"),0,IF(SUM(F112:H112)<Inputs!$D$258,1/Inputs!$D$258*SUM(F112:H112),IF(SUM(F112:H112)>Inputs!$D$261,1/Inputs!$D$261*SUM(F112:H112),1)))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",F112=0,O112=\"M\",O112=\"H\"),0,1/Inputs!$D$253*F112)","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",G112=0,O112=\"E\",O112=\"H\"),0,1/Inputs!$D$256*SUM(F112:G112))","v":0.24004973544973546},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",H112=0,O112=\"E\",O112=\"M\"),0,4/Inputs!$D$261*SUM(F112:H112))","v":0},1.6803481481481484,0,0,0,0,0,0,0,133871.48054868623,135008.17439560322,0,0,0,0,0,268879.65494428942,0,268879.65494428942,0,88730.286131615518,0,0,88730.286131615518,0,239776.60620892525,0,0,239776.60620892525,0,0,0,0,0,0,0,0,49070.794591016805,0,0,2986.9327364241512,0,0,0,53775.930988857901,0,20402.855069247442,0,49070.794591016805,0,22585.891015320314,17844.057610600674,{"$f":"0.05*($AF112+AK112+AP112+AT112+SUM(AU112:BD112))*175*Inputs!$D$228*(1+0.0765)","v":8215.3494205170973},223952.60602300119,0,79477.344977395303,0,0,0,0,0,0,38944.848791101525,0,0,10713.070197882784,0,129135.26396637961,{"$f":"Inputs!$D$152*F112+Inputs!$D$153*G112+Inputs!$D$154*H112","v":25401.723211801149},{"$f":"Inputs!$D$155*I112","v":22237.737867949319},{"$f":"'Voc Ed'!L112","v":0},{"$f":"Inputs!$D$156*$I112","v":2223.7737867949318},{"$f":"Inputs!$D$157*$I112","v":8895.0951471797271},{"$f":"Inputs!$D$158*$I112","v":2850.3857846914952},{"$f":"IF(Inputs!$D$100=1,0,Activities!R112)","v":46327.49158312803},107936.20738154466,1058410.6246557557]
["0721000","Fremont #21",{"$f":"'School Reference Sheet'!I20","v":"0721056"},{"$f":"'School Reference Sheet'!J20","v":"Ft. Washakie High School"},{"$f":"'School Reference Sheet'!K20","v":"9-12"},{"$f":"IF(M113=1,SUM(ADM!F113:J113),IF(N113=1,SUM(ADM!F113:L113),SUM(ADM!F113:K113,0)))","v":0},{"$f":"ADM!S113-'School Resources'!H113-'School Resources'!F113","v":0},{"$f":"IF(SUM(ADM!N113:R113)=ADM!S113,SUM(ADM!N113:R113),IF(OR(SUM(ADM!F113:O113)=ADM!S113,SUM(ADM!G113:O113)=ADM!S113,SUM(ADM!H113:O113)=ADM!S113,SUM(ADM!I113:O113)=ADM!S113,SUM(ADM!J113:O113)=ADM!S113,SUM(ADM!K113:O113)=ADM!S113,SUM(ADM!L113:O113)=ADM!S113,SUM(ADM!M113:O113)=ADM!S113,SUM(ADM!N113:O113)=ADM!S113),0,SUM(ADM!O113:R113)))","v":51.886666666666663},{"$f":"SUM(ADM!$F113:$R113)","v":51.886666666666663},"F",{"$f":"IF(I113<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F113:J113)=0,SUM(ADM!O113:R113)=0,ADM!K113>0,ADM!N113>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M113:R113)=0,ADM!L113>0),1,0)","v":0},"H",{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!F113/Inputs!$D$80)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!G113/Inputs!$D$81)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!H113/Inputs!$D$82)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!I113/Inputs!$D$83)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!J113/Inputs!$D$84)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(M113=1,ADM!K113/Inputs!$D$95,ADM!K113/Inputs!$D$85))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(N113=1,ADM!L113/Inputs!$D$96,ADM!L113/Inputs!$D$86))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!M113/Inputs!$D$87)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!N113/Inputs!$D$88)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!O113/Inputs!$D$89)","v":0.97799999999999987},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!P113/Inputs!$D$90)","v":0.89909523809523806},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!Q113/Inputs!$D$91)","v":0.38192063492063494},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,ADM!R113/Inputs!$D$92)","v":0.21177777777777779},0,0,{"$f":"IF(SUM(ADM!N113:R113)=ADM!S113,SUM(X113:AB113),IF(OR(SUM(ADM!F113:O113)=ADM!S113,SUM(ADM!G113:O113)=ADM!S113,SUM(ADM!H113:O113)=ADM!S113,SUM(ADM!I113:O113)=ADM!S113,SUM(ADM!J113:O113)=ADM!S113,SUM(ADM!K113:O113)=ADM!S113,SUM(ADM!L113:O113)=ADM!S113,SUM(ADM!M113:O113)=ADM!S113,SUM(ADM!N113:O113)=ADM!S113),SUM(Z113:AB113),SUM(Y113:AB113)))","v":2.4707936507936505},2.4707936507936505,{"$f":"Inputs!$D$39*AC113","v":0},{"$f":"Inputs!$D$40*AD113","v":0},{"$f":"Inputs!$D$41*AE113","v":0.81536190476190473},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'Voc Ed'!H113)","v":0},0.81536190476190473,{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$72=1,$F113=0,Inputs!$D$74<=$AC113+$AG113),0,IF(AND($F113>0,$F113<=Inputs!$D$104,Inputs!$D$72=2),$F113/Inputs!$D$94-($AC113+$AG113),Inputs!$D$74-($AC113+$AG113)))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$72=1,$G113=0,Inputs!$D$75<=$AD113+$AH113),0,IF(Inputs!$D$72=2,IF(AND($G113>0,$G113<=Inputs!$D$104),$G113/Inputs!$D$94-($AD113+$AH113),Inputs!$D$75-($AD113+$AH113))))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$72=1,$H113=0,Inputs!$D$76<=$AE113+$AI113+AJ113),0,IF(Inputs!$D$72=2,IF(AND($H113>0,$H113<=Inputs!$D$104),$H113/Inputs!$D$94-($AE113+$AI113+$AJ113),Inputs!$D$76-($AE113+$AI113+$AJ113))))","v":6.7138444444444447},{"$f":"IF(OR(J113=\"T\",K113=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O113=\"EM\",(AD113+AH113+AJ113)<Inputs!$D$75),Inputs!$D$75-(AD113+AH113+AJ113),IF(AND(O113=\"M\",(AD113+AH113+AJ113)<Inputs!$D$75),Inputs!$D$75-(AD113+AH113+AJ113),IF(AND(OR(O113=\"MH\",O113=\"H\",O113=\"EMH\"),(AD113+AE113+AH113+AI113+AJ113)<Inputs!$D$76),Inputs!$D$76-(AD113+AE113+AH113+AI113+AJ113),0)))),0))","v":0},6.7138444444444447,{"$f":"IF($J113=\"T\",$I113/Inputs!$D$93,0)","v":0},{"$f":"IF(L113=1,(I113/7)*1.5,IF($J113=\"T\",0,IF(AND($K113=\"T\",($I113/Inputs!$D$94)>=1),$I113/Inputs!$D$94,IF(AND($K113=\"T\",($I113/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L113","v":0},0,{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$234=0,O113=\"M\",O113=\"H\"), 0,(F113*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$234=0,O113=\"E\",O113=\"H\"), 0,(SUM(F113:G113)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",Inputs!$D$234=0,O113=\"E\",O113=\"M\"), 0,(SUM(F113:H113)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'At-Risk'!T113/100)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'At-Risk'!U113/100)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'At-Risk'!V113/100)","v":0.55749715},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(AND(O113=\"E\", SUM(AX113:AZ113)<1/Inputs!$D$253*F113),1/Inputs!$D$253*F113-SUM(AX113:AZ113),IF(AND(O113=\"M\", SUM(AX113:AZ113)<1/Inputs!$D$256*SUM(F113:G113)),1/Inputs!$D$256* SUM(F113:G113)-SUM(AX113:AZ113),IF(AND(O113=\"H\",SUM(AX113:AZ113)<1/Inputs!$D$260*SUM(F113:H113)),1/Inputs!$D$260*SUM(F113:H113)-SUM(AX113:AZ113),0))))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'At-Risk'!AJ113/100)","v":0.04},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F113:$R113)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F113:$K113)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J113:$K113)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L113:$N113)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O113:$R113)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F113:$R113)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F113:$K113)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J113:$K113)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L113:$N113)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O113:$R113)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",F113=0,Inputs!$D$247=0,O113=\"M\",O113=\"H\"),0,1/Inputs!$D$253*F113)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",G113=0,Inputs!$D$247=0,O113=\"H\",O113=\"E\"),0,IF(SUM(F113:G113)<Inputs!$D$254,1/Inputs!$D$254*SUM(F113:G113),IF(SUM(F113:G113)>Inputs!$D$257,1/Inputs!$D$257*SUM(F113:G113),1)))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",H113=0,Inputs!$D$247=0,O113=\"E\",O113=\"M\"),0,IF(SUM(F113:H113)<Inputs!$D$258,1/Inputs!$D$258*SUM(F113:H113),IF(SUM(F113:H113)>Inputs!$D$261,1/Inputs!$D$261*SUM(F113:H113),1)))","v":0.49415873015873019},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",G113=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G113)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",H113=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H113)","v":0.16471957671957671},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,'At-Risk'!S113/100)","v":0.55749715},{"$f":"IF(OR($J113=\"T\",$K113=\"T\"),0,IF(AND(O113=\"E\",'At-Risk'!S113/100<1/Inputs!$D$253*F113),1/Inputs!$D$253*F113-'At-Risk'!S113/100,IF(AND(O113=\"M\",'At-Risk'!S113/100<1/Inputs!$D$256*SUM(F113:G113)),1/Inputs!$D$256* SUM(F113:G113)-'At-Risk'!S113/100,IF(AND(O113=\"H\",'At-Risk'!S113/100<1/Inputs!$D$260*SUM(F113:H113)),1/Inputs!$D$260*SUM(F113:H113)-'At-Risk'!S113/100,0))))","v":0},0.20754666666666666,{"$f":"IF(OR(J113=\"T\",K113=\"T\"),0,IF(O113=\"E\",2/Inputs!$D$253*F113,IF(O113=\"M\",2/Inputs!$D$256*SUM(F113:G113),IF(O113=\"H\",5/Inputs!$D$261*SUM(F113:H113),0))))","v":0.41179894179894178},2.4332182153439152,{"$f":"IF(OR($J113=\"T\",$K113=\"T\",F113=0,O113=\"M\",O113=\"H\"),0,IF(F113<Inputs!$D$251,1/Inputs!$D$251*F113,1))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",G113=0,O113=\"E\",O113=\"H\"),0,IF(SUM(F113:G113)<Inputs!$D$254,1/Inputs!$D$254*SUM(F113:G113),1))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",H113=0,O113=\"E\",O113=\"M\"),0,IF(SUM(F113:H113)<Inputs!$D$258,1/Inputs!$D$258*SUM(F113:H113),1))","v":0.49415873015873019},0,{"$f":"IF(OR($J113=\"T\",$K113=\"T\",F113=0),0,IF(AND(O113=\"E\",F113>Inputs!$D$253),(F113-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",G113=0),0,IF(AND(O113=\"M\",SUM(F113:G113)>Inputs!$D$256),(SUM(F113:G113)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",H113=0),0,IF(AND(O113=\"H\",SUM(F113:H113)>Inputs!$D$260),(SUM(F113:H113)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K113=\"T\",$J113=\"T\",O113=\"M\",O113=\"H\"),0,IF(F113<Inputs!$D$251,1/Inputs!$D$251*F113,IF(F113>Inputs!$D$253,1/Inputs!$D$253*F113,1)))","v":0},{"$f":"IF(OR($K113=\"T\",$J113=\"T\",O113=\"E\",O113=\"H\"),0,IF(SUM(F113:G113)<Inputs!$D$254,1/Inputs!$D$254*SUM(F113:G113),IF(SUM(F113:G113)>Inputs!$D$256,1/Inputs!$D$256*SUM(F113:G113),1)))","v":0},{"$f":"IF(OR($K113=\"T\",$J113=\"T\",O113=\"E\",O113=\"M\"),0,IF(SUM(F113:H113)<Inputs!$D$258,1/Inputs!$D$258*SUM(F113:H113),IF(SUM(F113:H113)>Inputs!$D$261,1/Inputs!$D$261*SUM(F113:H113),1)))","v":0.49415873015873019},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",F113=0,O113=\"M\",O113=\"H\"),0,1/Inputs!$D$253*F113)","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",G113=0,O113=\"E\",O113=\"H\"),0,1/Inputs!$D$256*SUM(F113:G113))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",H113=0,O113=\"E\",O113=\"M\"),0,4/Inputs!$D$261*SUM(F113:H113))","v":0.32943915343915342},1.3177566137566137,0,0,0,0,0,0,0,0,0,73030.505405570482,67138.424995743335,28519.281179008532,15814.149432290091,0,0,184502.36101261244,184502.36101261244,0,0,60885.779134162105,0,60885.779134162105,0,0,501345.04395926325,0,501345.04395926325,0,0,0,0,0,0,0,0,0,41630.162194954137,0,2986.9327364241512,0,0,0,0,36900.472202522491,0,14000.222264694075,41630.162194954137,0,15498.198325059446,15305.503310965654,{"$f":"0.05*($AF113+AK113+AP113+AT113+SUM(AU113:BD113))*175*Inputs!$D$228*(1+0.0765)","v":10010.434013291462},177962.08724286556,0,0,54536.509273569194,0,0,0,0,0,0,26723.541253897401,0,0,14702.389778153856,95962.440305620446,{"$f":"Inputs!$D$152*F113+Inputs!$D$153*G113+Inputs!$D$154*H113","v":21342.315253377827},{"$f":"Inputs!$D$155*I113","v":15259.299336226577},{"$f":"'Voc Ed'!L113","v":0},{"$f":"Inputs!$D$156*$I113","v":1525.9299336226577},{"$f":"Inputs!$D$157*$I113","v":6103.7197344906308},{"$f":"Inputs!$D$158*$I113","v":1955.9044256484683},{"$f":"IF(Inputs!$D$100=1,0,Activities!R113)","v":93007.941823729911},139195.11050709608,1159852.8221616198]
["0724000","Fremont #24",{"$f":"'School Reference Sheet'!C21","v":"0724001"},{"$f":"'School Reference Sheet'!D21","v":"Shoshoni Elementary"},{"$f":"'School Reference Sheet'!E21","v":"P-6"},{"$f":"IF(M114=1,SUM(ADM!F114:J114),IF(N114=1,SUM(ADM!F114:L114),SUM(ADM!F114:K114,0)))","v":192.44499999999999},{"$f":"ADM!S114-'School Resources'!H114-'School Resources'!F114","v":0},{"$f":"IF(SUM(ADM!N114:R114)=ADM!S114,SUM(ADM!N114:R114),IF(OR(SUM(ADM!F114:O114)=ADM!S114,SUM(ADM!G114:O114)=ADM!S114,SUM(ADM!H114:O114)=ADM!S114,SUM(ADM!I114:O114)=ADM!S114,SUM(ADM!J114:O114)=ADM!S114,SUM(ADM!K114:O114)=ADM!S114,SUM(ADM!L114:O114)=ADM!S114,SUM(ADM!M114:O114)=ADM!S114,SUM(ADM!N114:O114)=ADM!S114),0,SUM(ADM!O114:R114)))","v":0},{"$f":"SUM(ADM!$F114:$R114)","v":192.44499999999999},"F",{"$f":"IF(I114<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F114:J114)=0,SUM(ADM!O114:R114)=0,ADM!K114>0,ADM!N114>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M114:R114)=0,ADM!L114>0),1,0)","v":1},"E",{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!F114/Inputs!$D$80)","v":2.3143750000000001},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!G114/Inputs!$D$81)","v":1.469875},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!H114/Inputs!$D$82)","v":1.7686875},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!I114/Inputs!$D$83)","v":1.9195625000000001},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!J114/Inputs!$D$84)","v":1.6856249999999999},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(M114=1,ADM!K114/Inputs!$D$95,ADM!K114/Inputs!$D$85))","v":1.3125},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(N114=1,ADM!L114/Inputs!$D$96,ADM!L114/Inputs!$D$86))","v":1.5571874999999999},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!M114/Inputs!$D$87)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!N114/Inputs!$D$88)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!O114/Inputs!$D$89)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!P114/Inputs!$D$90)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!Q114/Inputs!$D$91)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,ADM!R114/Inputs!$D$92)","v":0},12.0278125,0,{"$f":"IF(SUM(ADM!N114:R114)=ADM!S114,SUM(X114:AB114),IF(OR(SUM(ADM!F114:O114)=ADM!S114,SUM(ADM!G114:O114)=ADM!S114,SUM(ADM!H114:O114)=ADM!S114,SUM(ADM!I114:O114)=ADM!S114,SUM(ADM!J114:O114)=ADM!S114,SUM(ADM!K114:O114)=ADM!S114,SUM(ADM!L114:O114)=ADM!S114,SUM(ADM!M114:O114)=ADM!S114,SUM(ADM!N114:O114)=ADM!S114),SUM(Z114:AB114),SUM(Y114:AB114)))","v":0},12.0278125,{"$f":"Inputs!$D$39*AC114","v":2.4055625000000003},{"$f":"Inputs!$D$40*AD114","v":0},{"$f":"Inputs!$D$41*AE114","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'Voc Ed'!H114)","v":0},2.4055625000000003,{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$72=1,$F114=0,Inputs!$D$74<=$AC114+$AG114),0,IF(AND($F114>0,$F114<=Inputs!$D$104,Inputs!$D$72=2),$F114/Inputs!$D$94-($AC114+$AG114),Inputs!$D$74-($AC114+$AG114)))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$72=1,$G114=0,Inputs!$D$75<=$AD114+$AH114),0,IF(Inputs!$D$72=2,IF(AND($G114>0,$G114<=Inputs!$D$104),$G114/Inputs!$D$94-($AD114+$AH114),Inputs!$D$75-($AD114+$AH114))))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$72=1,$H114=0,Inputs!$D$76<=$AE114+$AI114+AJ114),0,IF(Inputs!$D$72=2,IF(AND($H114>0,$H114<=Inputs!$D$104),$H114/Inputs!$D$94-($AE114+$AI114+$AJ114),Inputs!$D$76-($AE114+$AI114+$AJ114))))","v":0},{"$f":"IF(OR(J114=\"T\",K114=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O114=\"EM\",(AD114+AH114+AJ114)<Inputs!$D$75),Inputs!$D$75-(AD114+AH114+AJ114),IF(AND(O114=\"M\",(AD114+AH114+AJ114)<Inputs!$D$75),Inputs!$D$75-(AD114+AH114+AJ114),IF(AND(OR(O114=\"MH\",O114=\"H\",O114=\"EMH\"),(AD114+AE114+AH114+AI114+AJ114)<Inputs!$D$76),Inputs!$D$76-(AD114+AE114+AH114+AI114+AJ114),0)))),0))","v":0},0,{"$f":"IF($J114=\"T\",$I114/Inputs!$D$93,0)","v":0},{"$f":"IF(L114=1,(I114/7)*1.5,IF($J114=\"T\",0,IF(AND($K114=\"T\",($I114/Inputs!$D$94)>=1),$I114/Inputs!$D$94,IF(AND($K114=\"T\",($I114/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L114","v":0},0,{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$234=0,O114=\"M\",O114=\"H\"), 0,(F114*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$234=0,O114=\"E\",O114=\"H\"), 0,(SUM(F114:G114)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",Inputs!$D$234=0,O114=\"E\",O114=\"M\"), 0,(SUM(F114:H114)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'At-Risk'!T114/100)","v":0.67},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'At-Risk'!U114/100)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'At-Risk'!V114/100)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(AND(O114=\"E\", SUM(AX114:AZ114)<1/Inputs!$D$253*F114),1/Inputs!$D$253*F114-SUM(AX114:AZ114),IF(AND(O114=\"M\", SUM(AX114:AZ114)<1/Inputs!$D$256*SUM(F114:G114)),1/Inputs!$D$256* SUM(F114:G114)-SUM(AX114:AZ114),IF(AND(O114=\"H\",SUM(AX114:AZ114)<1/Inputs!$D$260*SUM(F114:H114)),1/Inputs!$D$260*SUM(F114:H114)-SUM(AX114:AZ114),0))))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'At-Risk'!AJ114/100)","v":0.02},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F114:$R114)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F114:$K114)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J114:$K114)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L114:$N114)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O114:$R114)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F114:$R114)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F114:$K114)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J114:$K114)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L114:$N114)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O114:$R114)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",F114=0,Inputs!$D$247=0,O114=\"M\",O114=\"H\"),0,1/Inputs!$D$253*F114)","v":0.66821180555555548},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",G114=0,Inputs!$D$247=0,O114=\"H\",O114=\"E\"),0,IF(SUM(F114:G114)<Inputs!$D$254,1/Inputs!$D$254*SUM(F114:G114),IF(SUM(F114:G114)>Inputs!$D$257,1/Inputs!$D$257*SUM(F114:G114),1)))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",H114=0,Inputs!$D$247=0,O114=\"E\",O114=\"M\"),0,IF(SUM(F114:H114)<Inputs!$D$258,1/Inputs!$D$258*SUM(F114:H114),IF(SUM(F114:H114)>Inputs!$D$261,1/Inputs!$D$261*SUM(F114:H114),1)))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",G114=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G114)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",H114=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H114)","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,'At-Risk'!S114/100)","v":0.67},{"$f":"IF(OR($J114=\"T\",$K114=\"T\"),0,IF(AND(O114=\"E\",'At-Risk'!S114/100<1/Inputs!$D$253*F114),1/Inputs!$D$253*F114-'At-Risk'!S114/100,IF(AND(O114=\"M\",'At-Risk'!S114/100<1/Inputs!$D$256*SUM(F114:G114)),1/Inputs!$D$256* SUM(F114:G114)-'At-Risk'!S114/100,IF(AND(O114=\"H\",'At-Risk'!S114/100<1/Inputs!$D$260*SUM(F114:H114)),1/Inputs!$D$260*SUM(F114:H114)-'At-Risk'!S114/100,0))))","v":0},0,{"$f":"IF(OR(J114=\"T\",K114=\"T\"),0,IF(O114=\"E\",2/Inputs!$D$253*F114,IF(O114=\"M\",2/Inputs!$D$256*SUM(F114:G114),IF(O114=\"H\",5/Inputs!$D$261*SUM(F114:H114),0))))","v":1.336423611111111},3.3646354166666663,{"$f":"IF(OR($J114=\"T\",$K114=\"T\",F114=0,O114=\"M\",O114=\"H\"),0,IF(F114<Inputs!$D$251,1/Inputs!$D$251*F114,1))","v":1},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",G114=0,O114=\"E\",O114=\"H\"),0,IF(SUM(F114:G114)<Inputs!$D$254,1/Inputs!$D$254*SUM(F114:G114),1))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",H114=0,O114=\"E\",O114=\"M\"),0,IF(SUM(F114:H114)<Inputs!$D$258,1/Inputs!$D$258*SUM(F114:H114),1))","v":0},0,{"$f":"IF(OR($J114=\"T\",$K114=\"T\",F114=0),0,IF(AND(O114=\"E\",F114>Inputs!$D$253),(F114-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",G114=0),0,IF(AND(O114=\"M\",SUM(F114:G114)>Inputs!$D$256),(SUM(F114:G114)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",H114=0),0,IF(AND(O114=\"H\",SUM(F114:H114)>Inputs!$D$260),(SUM(F114:H114)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K114=\"T\",$J114=\"T\",O114=\"M\",O114=\"H\"),0,IF(F114<Inputs!$D$251,1/Inputs!$D$251*F114,IF(F114>Inputs!$D$253,1/Inputs!$D$253*F114,1)))","v":1},{"$f":"IF(OR($K114=\"T\",$J114=\"T\",O114=\"E\",O114=\"H\"),0,IF(SUM(F114:G114)<Inputs!$D$254,1/Inputs!$D$254*SUM(F114:G114),IF(SUM(F114:G114)>Inputs!$D$256,1/Inputs!$D$256*SUM(F114:G114),1)))","v":0},{"$f":"IF(OR($K114=\"T\",$J114=\"T\",O114=\"E\",O114=\"M\"),0,IF(SUM(F114:H114)<Inputs!$D$258,1/Inputs!$D$258*SUM(F114:H114),IF(SUM(F114:H114)>Inputs!$D$261,1/Inputs!$D$261*SUM(F114:H114),1)))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",F114=0,O114=\"M\",O114=\"H\"),0,1/Inputs!$D$253*F114)","v":0.66821180555555548},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",G114=0,O114=\"E\",O114=\"H\"),0,1/Inputs!$D$256*SUM(F114:G114))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",H114=0,O114=\"E\",O114=\"M\"),0,4/Inputs!$D$261*SUM(F114:H114))","v":0},2.6682118055555555,164385.84125219943,104402.54427678169,125626.65194696169,136343.02841962734,119726.87384747011,93224.484642079071,110604.19213606666,0,0,0,0,0,0,854313.61652118596,0,0,854313.61652118596,170862.72330423721,0,0,0,170862.72330423721,0,0,0,0,0,0,0,0,0,0,0,0,47588.879779194649,0,0,0,1420.5635754983477,0,0,47461.867584510328,0,0,0,0,47588.879779194649,0,0,47553.712643667124,{"$f":"0.05*($AF114+AK114+AP114+AT114+SUM(AU114:BD114))*175*Inputs!$D$228*(1+0.0765)","v":14285.594546799361},205899.49790886446,103011.23419855765,0,0,0,0,0,0,53337.016800097168,0,0,29439.749814946379,0,0,185788.00081360119,{"$f":"Inputs!$D$152*F114+Inputs!$D$153*G114+Inputs!$D$154*H114","v":64648.436481351819},{"$f":"Inputs!$D$155*I114","v":56595.962882438464},{"$f":"'Voc Ed'!L114","v":0},{"$f":"Inputs!$D$156*$I114","v":5659.5962882438471},{"$f":"Inputs!$D$157*$I114","v":22638.385152975388},{"$f":"Inputs!$D$158*$I114","v":7254.3497467670468},{"$f":"IF(Inputs!$D$100=1,0,Activities!R114)","v":21849.071491671166},178645.80204344774,1595509.6405913364]
["0724000","Fremont #24",{"$f":"'School Reference Sheet'!F21","v":"0724050"},{"$f":"'School Reference Sheet'!G21","v":"Shoshoni Junior High School"},{"$f":"'School Reference Sheet'!H21","v":"7-8"},{"$f":"IF(M115=1,SUM(ADM!F115:J115),IF(N115=1,SUM(ADM!F115:L115),SUM(ADM!F115:K115,0)))","v":0},{"$f":"ADM!S115-'School Resources'!H115-'School Resources'!F115","v":58.641666666666666},{"$f":"IF(SUM(ADM!N115:R115)=ADM!S115,SUM(ADM!N115:R115),IF(OR(SUM(ADM!F115:O115)=ADM!S115,SUM(ADM!G115:O115)=ADM!S115,SUM(ADM!H115:O115)=ADM!S115,SUM(ADM!I115:O115)=ADM!S115,SUM(ADM!J115:O115)=ADM!S115,SUM(ADM!K115:O115)=ADM!S115,SUM(ADM!L115:O115)=ADM!S115,SUM(ADM!M115:O115)=ADM!S115,SUM(ADM!N115:O115)=ADM!S115),0,SUM(ADM!O115:R115)))","v":0},{"$f":"SUM(ADM!$F115:$R115)","v":58.641666666666666},"F",{"$f":"IF(I115<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F115:J115)=0,SUM(ADM!O115:R115)=0,ADM!K115>0,ADM!N115>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M115:R115)=0,ADM!L115>0),1,0)","v":0},"M",{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!F115/Inputs!$D$80)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!G115/Inputs!$D$81)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!H115/Inputs!$D$82)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!I115/Inputs!$D$83)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!J115/Inputs!$D$84)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(M115=1,ADM!K115/Inputs!$D$95,ADM!K115/Inputs!$D$85))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(N115=1,ADM!L115/Inputs!$D$96,ADM!L115/Inputs!$D$86))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!M115/Inputs!$D$87)","v":1.3623015873015873},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!N115/Inputs!$D$88)","v":1.4301587301587302},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!O115/Inputs!$D$89)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!P115/Inputs!$D$90)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!Q115/Inputs!$D$91)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,ADM!R115/Inputs!$D$92)","v":0},0,2.7924603174603178,{"$f":"IF(SUM(ADM!N115:R115)=ADM!S115,SUM(X115:AB115),IF(OR(SUM(ADM!F115:O115)=ADM!S115,SUM(ADM!G115:O115)=ADM!S115,SUM(ADM!H115:O115)=ADM!S115,SUM(ADM!I115:O115)=ADM!S115,SUM(ADM!J115:O115)=ADM!S115,SUM(ADM!K115:O115)=ADM!S115,SUM(ADM!L115:O115)=ADM!S115,SUM(ADM!M115:O115)=ADM!S115,SUM(ADM!N115:O115)=ADM!S115),SUM(Z115:AB115),SUM(Y115:AB115)))","v":0},2.7924603174603178,{"$f":"Inputs!$D$39*AC115","v":0},{"$f":"Inputs!$D$40*AD115","v":0.92151190476190492},{"$f":"Inputs!$D$41*AE115","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'Voc Ed'!H115)","v":0},0.92151190476190492,{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$72=1,$F115=0,Inputs!$D$74<=$AC115+$AG115),0,IF(AND($F115>0,$F115<=Inputs!$D$104,Inputs!$D$72=2),$F115/Inputs!$D$94-($AC115+$AG115),Inputs!$D$74-($AC115+$AG115)))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$72=1,$G115=0,Inputs!$D$75<=$AD115+$AH115),0,IF(Inputs!$D$72=2,IF(AND($G115>0,$G115<=Inputs!$D$104),$G115/Inputs!$D$94-($AD115+$AH115),Inputs!$D$75-($AD115+$AH115))))","v":4.2860277777777771},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$72=1,$H115=0,Inputs!$D$76<=$AE115+$AI115+AJ115),0,IF(Inputs!$D$72=2,IF(AND($H115>0,$H115<=Inputs!$D$104),$H115/Inputs!$D$94-($AE115+$AI115+$AJ115),Inputs!$D$76-($AE115+$AI115+$AJ115))))","v":0},{"$f":"IF(OR(J115=\"T\",K115=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O115=\"EM\",(AD115+AH115+AJ115)<Inputs!$D$75),Inputs!$D$75-(AD115+AH115+AJ115),IF(AND(O115=\"M\",(AD115+AH115+AJ115)<Inputs!$D$75),Inputs!$D$75-(AD115+AH115+AJ115),IF(AND(OR(O115=\"MH\",O115=\"H\",O115=\"EMH\"),(AD115+AE115+AH115+AI115+AJ115)<Inputs!$D$76),Inputs!$D$76-(AD115+AE115+AH115+AI115+AJ115),0)))),0))","v":0},4.2860277777777771,{"$f":"IF($J115=\"T\",$I115/Inputs!$D$93,0)","v":0},{"$f":"IF(L115=1,(I115/7)*1.5,IF($J115=\"T\",0,IF(AND($K115=\"T\",($I115/Inputs!$D$94)>=1),$I115/Inputs!$D$94,IF(AND($K115=\"T\",($I115/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L115","v":0},0,{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$234=0,O115=\"M\",O115=\"H\"), 0,(F115*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$234=0,O115=\"E\",O115=\"H\"), 0,(SUM(F115:G115)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",Inputs!$D$234=0,O115=\"E\",O115=\"M\"), 0,(SUM(F115:H115)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'At-Risk'!T115/100)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'At-Risk'!U115/100)","v":0.14000000000000001},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'At-Risk'!V115/100)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(AND(O115=\"E\", SUM(AX115:AZ115)<1/Inputs!$D$253*F115),1/Inputs!$D$253*F115-SUM(AX115:AZ115),IF(AND(O115=\"M\", SUM(AX115:AZ115)<1/Inputs!$D$256*SUM(F115:G115)),1/Inputs!$D$256* SUM(F115:G115)-SUM(AX115:AZ115),IF(AND(O115=\"H\",SUM(AX115:AZ115)<1/Inputs!$D$260*SUM(F115:H115)),1/Inputs!$D$260*SUM(F115:H115)-SUM(AX115:AZ115),0))))","v":4.6164021164021157E-2},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'At-Risk'!AJ115/100)","v":0.01},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F115:$R115)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F115:$K115)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J115:$K115)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L115:$N115)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O115:$R115)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F115:$R115)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F115:$K115)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J115:$K115)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L115:$N115)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O115:$R115)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",F115=0,Inputs!$D$247=0,O115=\"M\",O115=\"H\"),0,1/Inputs!$D$253*F115)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",G115=0,Inputs!$D$247=0,O115=\"H\",O115=\"E\"),0,IF(SUM(F115:G115)<Inputs!$D$254,1/Inputs!$D$254*SUM(F115:G115),IF(SUM(F115:G115)>Inputs!$D$257,1/Inputs!$D$257*SUM(F115:G115),1)))","v":0.55849206349206348},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",H115=0,Inputs!$D$247=0,O115=\"E\",O115=\"M\"),0,IF(SUM(F115:H115)<Inputs!$D$258,1/Inputs!$D$258*SUM(F115:H115),IF(SUM(F115:H115)>Inputs!$D$261,1/Inputs!$D$261*SUM(F115:H115),1)))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",G115=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G115)","v":0.18616402116402117},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",H115=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H115)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,'At-Risk'!S115/100)","v":0.14000000000000001},{"$f":"IF(OR($J115=\"T\",$K115=\"T\"),0,IF(AND(O115=\"E\",'At-Risk'!S115/100<1/Inputs!$D$253*F115),1/Inputs!$D$253*F115-'At-Risk'!S115/100,IF(AND(O115=\"M\",'At-Risk'!S115/100<1/Inputs!$D$256*SUM(F115:G115)),1/Inputs!$D$256* SUM(F115:G115)-'At-Risk'!S115/100,IF(AND(O115=\"H\",'At-Risk'!S115/100<1/Inputs!$D$260*SUM(F115:H115)),1/Inputs!$D$260*SUM(F115:H115)-'At-Risk'!S115/100,0))))","v":4.6164021164021157E-2},0.23456666666666667,{"$f":"IF(OR(J115=\"T\",K115=\"T\"),0,IF(O115=\"E\",2/Inputs!$D$253*F115,IF(O115=\"M\",2/Inputs!$D$256*SUM(F115:G115),IF(O115=\"H\",5/Inputs!$D$261*SUM(F115:H115),0))))","v":0.37232804232804234},1.733878835978836,{"$f":"IF(OR($J115=\"T\",$K115=\"T\",F115=0,O115=\"M\",O115=\"H\"),0,IF(F115<Inputs!$D$251,1/Inputs!$D$251*F115,1))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",G115=0,O115=\"E\",O115=\"H\"),0,IF(SUM(F115:G115)<Inputs!$D$254,1/Inputs!$D$254*SUM(F115:G115),1))","v":0.55849206349206348},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",H115=0,O115=\"E\",O115=\"M\"),0,IF(SUM(F115:H115)<Inputs!$D$258,1/Inputs!$D$258*SUM(F115:H115),1))","v":0},0,{"$f":"IF(OR($J115=\"T\",$K115=\"T\",F115=0),0,IF(AND(O115=\"E\",F115>Inputs!$D$253),(F115-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",G115=0),0,IF(AND(O115=\"M\",SUM(F115:G115)>Inputs!$D$256),(SUM(F115:G115)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",H115=0),0,IF(AND(O115=\"H\",SUM(F115:H115)>Inputs!$D$260),(SUM(F115:H115)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K115=\"T\",$J115=\"T\",O115=\"M\",O115=\"H\"),0,IF(F115<Inputs!$D$251,1/Inputs!$D$251*F115,IF(F115>Inputs!$D$253,1/Inputs!$D$253*F115,1)))","v":0},{"$f":"IF(OR($K115=\"T\",$J115=\"T\",O115=\"E\",O115=\"H\"),0,IF(SUM(F115:G115)<Inputs!$D$254,1/Inputs!$D$254*SUM(F115:G115),IF(SUM(F115:G115)>Inputs!$D$256,1/Inputs!$D$256*SUM(F115:G115),1)))","v":0.55849206349206348},{"$f":"IF(OR($K115=\"T\",$J115=\"T\",O115=\"E\",O115=\"M\"),0,IF(SUM(F115:H115)<Inputs!$D$258,1/Inputs!$D$258*SUM(F115:H115),IF(SUM(F115:H115)>Inputs!$D$261,1/Inputs!$D$261*SUM(F115:H115),1)))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",F115=0,O115=\"M\",O115=\"H\"),0,1/Inputs!$D$253*F115)","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",G115=0,O115=\"E\",O115=\"H\"),0,1/Inputs!$D$256*SUM(F115:G115))","v":0.18616402116402117},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",H115=0,O115=\"E\",O115=\"M\"),0,4/Inputs!$D$261*SUM(F115:H115))","v":0},1.3031481481481482,0,0,0,0,0,0,0,96761.80068821086,101581.56996222312,0,0,0,0,0,198343.37065043399,0,198343.37065043399,0,65453.312314643226,0,0,65453.312314643226,0,304428.74723426183,0,0,304428.74723426183,0,0,0,0,0,0,0,0,9943.9450284884351,0,3278.9463482071642,710.28178774917387,0,0,0,39668.674130086794,0,12586.364350288542,0,9943.9450284884351,3278.9463482071642,16660.843134636456,13248.479439334602,{"$f":"0.05*($AF115+AK115+AP115+AT115+SUM(AU115:BD115))*175*Inputs!$D$228*(1+0.0765)","v":7742.1260826643438},117062.55167815111,0,57530.956750416677,0,0,0,0,0,0,29788.300573197124,0,0,8201.923644639206,0,95521.180968253,{"$f":"Inputs!$D$152*F115+Inputs!$D$153*G115+Inputs!$D$154*H115","v":19699.613202008917},{"$f":"Inputs!$D$155*I115","v":17245.870716469617},{"$f":"'Voc Ed'!L115","v":0},{"$f":"Inputs!$D$156*$I115","v":1724.5870716469619},{"$f":"Inputs!$D$157*$I115","v":6898.3482865878477},{"$f":"Inputs!$D$158*$I115","v":2210.538905834555},{"$f":"IF(Inputs!$D$100=1,0,Activities!R115)","v":38215.033057015833},85993.991239563737,866803.15408530692]
["0724000","Fremont #24",{"$f":"'School Reference Sheet'!I21","v":"0724055"},{"$f":"'School Reference Sheet'!J21","v":"Shoshoni High School"},{"$f":"'School Reference Sheet'!K21","v":"9-12"},{"$f":"IF(M116=1,SUM(ADM!F116:J116),IF(N116=1,SUM(ADM!F116:L116),SUM(ADM!F116:K116,0)))","v":0},{"$f":"ADM!S116-'School Resources'!H116-'School Resources'!F116","v":0},{"$f":"IF(SUM(ADM!N116:R116)=ADM!S116,SUM(ADM!N116:R116),IF(OR(SUM(ADM!F116:O116)=ADM!S116,SUM(ADM!G116:O116)=ADM!S116,SUM(ADM!H116:O116)=ADM!S116,SUM(ADM!I116:O116)=ADM!S116,SUM(ADM!J116:O116)=ADM!S116,SUM(ADM!K116:O116)=ADM!S116,SUM(ADM!L116:O116)=ADM!S116,SUM(ADM!M116:O116)=ADM!S116,SUM(ADM!N116:O116)=ADM!S116),0,SUM(ADM!O116:R116)))","v":108.905},{"$f":"SUM(ADM!$F116:$R116)","v":108.905},"F",{"$f":"IF(I116<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F116:J116)=0,SUM(ADM!O116:R116)=0,ADM!K116>0,ADM!N116>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M116:R116)=0,ADM!L116>0),1,0)","v":0},"H",{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!F116/Inputs!$D$80)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!G116/Inputs!$D$81)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!H116/Inputs!$D$82)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!I116/Inputs!$D$83)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!J116/Inputs!$D$84)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(M116=1,ADM!K116/Inputs!$D$95,ADM!K116/Inputs!$D$85))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(N116=1,ADM!L116/Inputs!$D$96,ADM!L116/Inputs!$D$86))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!M116/Inputs!$D$87)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!N116/Inputs!$D$88)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!O116/Inputs!$D$89)","v":1.6136666666666666},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!P116/Inputs!$D$90)","v":1.2811904761904762},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!Q116/Inputs!$D$91)","v":0.97252380952380946},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,ADM!R116/Inputs!$D$92)","v":1.3185714285714287},0,0,{"$f":"IF(SUM(ADM!N116:R116)=ADM!S116,SUM(X116:AB116),IF(OR(SUM(ADM!F116:O116)=ADM!S116,SUM(ADM!G116:O116)=ADM!S116,SUM(ADM!H116:O116)=ADM!S116,SUM(ADM!I116:O116)=ADM!S116,SUM(ADM!J116:O116)=ADM!S116,SUM(ADM!K116:O116)=ADM!S116,SUM(ADM!L116:O116)=ADM!S116,SUM(ADM!M116:O116)=ADM!S116,SUM(ADM!N116:O116)=ADM!S116),SUM(Z116:AB116),SUM(Y116:AB116)))","v":5.1859523809523811},5.1859523809523811,{"$f":"Inputs!$D$39*AC116","v":0},{"$f":"Inputs!$D$40*AD116","v":0},{"$f":"Inputs!$D$41*AE116","v":1.7113642857142859},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'Voc Ed'!H116)","v":9.9428571428571436E-2},1.8107928571428573,{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$72=1,$F116=0,Inputs!$D$74<=$AC116+$AG116),0,IF(AND($F116>0,$F116<=Inputs!$D$104,Inputs!$D$72=2),$F116/Inputs!$D$94-($AC116+$AG116),Inputs!$D$74-($AC116+$AG116)))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$72=1,$G116=0,Inputs!$D$75<=$AD116+$AH116),0,IF(Inputs!$D$72=2,IF(AND($G116>0,$G116<=Inputs!$D$104),$G116/Inputs!$D$94-($AD116+$AH116),Inputs!$D$75-($AD116+$AH116))))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$72=1,$H116=0,Inputs!$D$76<=$AE116+$AI116+AJ116),0,IF(Inputs!$D$72=2,IF(AND($H116>0,$H116<=Inputs!$D$104),$H116/Inputs!$D$94-($AE116+$AI116+$AJ116),Inputs!$D$76-($AE116+$AI116+$AJ116))))","v":3.0032547619047616},{"$f":"IF(OR(J116=\"T\",K116=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O116=\"EM\",(AD116+AH116+AJ116)<Inputs!$D$75),Inputs!$D$75-(AD116+AH116+AJ116),IF(AND(O116=\"M\",(AD116+AH116+AJ116)<Inputs!$D$75),Inputs!$D$75-(AD116+AH116+AJ116),IF(AND(OR(O116=\"MH\",O116=\"H\",O116=\"EMH\"),(AD116+AE116+AH116+AI116+AJ116)<Inputs!$D$76),Inputs!$D$76-(AD116+AE116+AH116+AI116+AJ116),0)))),0))","v":0},3.0032547619047616,{"$f":"IF($J116=\"T\",$I116/Inputs!$D$93,0)","v":0},{"$f":"IF(L116=1,(I116/7)*1.5,IF($J116=\"T\",0,IF(AND($K116=\"T\",($I116/Inputs!$D$94)>=1),$I116/Inputs!$D$94,IF(AND($K116=\"T\",($I116/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L116","v":0},0,{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$234=0,O116=\"M\",O116=\"H\"), 0,(F116*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$234=0,O116=\"E\",O116=\"H\"), 0,(SUM(F116:G116)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",Inputs!$D$234=0,O116=\"E\",O116=\"M\"), 0,(SUM(F116:H116)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'At-Risk'!T116/100)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'At-Risk'!U116/100)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'At-Risk'!V116/100)","v":0.4},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(AND(O116=\"E\", SUM(AX116:AZ116)<1/Inputs!$D$253*F116),1/Inputs!$D$253*F116-SUM(AX116:AZ116),IF(AND(O116=\"M\", SUM(AX116:AZ116)<1/Inputs!$D$256*SUM(F116:G116)),1/Inputs!$D$256* SUM(F116:G116)-SUM(AX116:AZ116),IF(AND(O116=\"H\",SUM(AX116:AZ116)<1/Inputs!$D$260*SUM(F116:H116)),1/Inputs!$D$260*SUM(F116:H116)-SUM(AX116:AZ116),0))))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'At-Risk'!AJ116/100)","v":0.04},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F116:$R116)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F116:$K116)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J116:$K116)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L116:$N116)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O116:$R116)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F116:$R116)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F116:$K116)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J116:$K116)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L116:$N116)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O116:$R116)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",F116=0,Inputs!$D$247=0,O116=\"M\",O116=\"H\"),0,1/Inputs!$D$253*F116)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",G116=0,Inputs!$D$247=0,O116=\"H\",O116=\"E\"),0,IF(SUM(F116:G116)<Inputs!$D$254,1/Inputs!$D$254*SUM(F116:G116),IF(SUM(F116:G116)>Inputs!$D$257,1/Inputs!$D$257*SUM(F116:G116),1)))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",H116=0,Inputs!$D$247=0,O116=\"E\",O116=\"M\"),0,IF(SUM(F116:H116)<Inputs!$D$258,1/Inputs!$D$258*SUM(F116:H116),IF(SUM(F116:H116)>Inputs!$D$261,1/Inputs!$D$261*SUM(F116:H116),1)))","v":1},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",G116=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G116)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",H116=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H116)","v":0.34573015873015872},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,'At-Risk'!S116/100)","v":0.4},{"$f":"IF(OR($J116=\"T\",$K116=\"T\"),0,IF(AND(O116=\"E\",'At-Risk'!S116/100<1/Inputs!$D$253*F116),1/Inputs!$D$253*F116-'At-Risk'!S116/100,IF(AND(O116=\"M\",'At-Risk'!S116/100<1/Inputs!$D$256*SUM(F116:G116)),1/Inputs!$D$256* SUM(F116:G116)-'At-Risk'!S116/100,IF(AND(O116=\"H\",'At-Risk'!S116/100<1/Inputs!$D$260*SUM(F116:H116)),1/Inputs!$D$260*SUM(F116:H116)-'At-Risk'!S116/100,0))))","v":0},0.43562000000000001,{"$f":"IF(OR(J116=\"T\",K116=\"T\"),0,IF(O116=\"E\",2/Inputs!$D$253*F116,IF(O116=\"M\",2/Inputs!$D$256*SUM(F116:G116),IF(O116=\"H\",5/Inputs!$D$261*SUM(F116:H116),0))))","v":0.86432539682539677},3.4856755555555559,{"$f":"IF(OR($J116=\"T\",$K116=\"T\",F116=0,O116=\"M\",O116=\"H\"),0,IF(F116<Inputs!$D$251,1/Inputs!$D$251*F116,1))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",G116=0,O116=\"E\",O116=\"H\"),0,IF(SUM(F116:G116)<Inputs!$D$254,1/Inputs!$D$254*SUM(F116:G116),1))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",H116=0,O116=\"E\",O116=\"M\"),0,IF(SUM(F116:H116)<Inputs!$D$258,1/Inputs!$D$258*SUM(F116:H116),1))","v":1},0,{"$f":"IF(OR($J116=\"T\",$K116=\"T\",F116=0),0,IF(AND(O116=\"E\",F116>Inputs!$D$253),(F116-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",G116=0),0,IF(AND(O116=\"M\",SUM(F116:G116)>Inputs!$D$256),(SUM(F116:G116)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",H116=0),0,IF(AND(O116=\"H\",SUM(F116:H116)>Inputs!$D$260),(SUM(F116:H116)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K116=\"T\",$J116=\"T\",O116=\"M\",O116=\"H\"),0,IF(F116<Inputs!$D$251,1/Inputs!$D$251*F116,IF(F116>Inputs!$D$253,1/Inputs!$D$253*F116,1)))","v":0},{"$f":"IF(OR($K116=\"T\",$J116=\"T\",O116=\"E\",O116=\"H\"),0,IF(SUM(F116:G116)<Inputs!$D$254,1/Inputs!$D$254*SUM(F116:G116),IF(SUM(F116:G116)>Inputs!$D$256,1/Inputs!$D$256*SUM(F116:G116),1)))","v":0},{"$f":"IF(OR($K116=\"T\",$J116=\"T\",O116=\"E\",O116=\"M\"),0,IF(SUM(F116:H116)<Inputs!$D$258,1/Inputs!$D$258*SUM(F116:H116),IF(SUM(F116:H116)>Inputs!$D$261,1/Inputs!$D$261*SUM(F116:H116),1)))","v":1},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",F116=0,O116=\"M\",O116=\"H\"),0,1/Inputs!$D$253*F116)","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",G116=0,O116=\"E\",O116=\"H\"),0,1/Inputs!$D$256*SUM(F116:G116))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",H116=0,O116=\"E\",O116=\"M\"),0,4/Inputs!$D$261*SUM(F116:H116))","v":0.69146031746031744},2.6914603174603173,0,0,0,0,0,0,0,0,0,114615.80448312502,91000.626187578673,69076.595005720839,93655.727156069639,0,0,368348.75283249415,368348.75283249415,0,0,121555.08843472309,7062.2303467632146,128617.3187814863,0,0,213315.71613519333,0,213315.71613519333,0,0,0,0,0,0,0,0,0,28411.271509966955,0,2841.1271509966955,0,0,0,0,71028.178774917382,0,23374.472239332223,28411.271509966955,0,30941.295237929509,30755.129742945886,{"$f":"0.05*($AF116+AK116+AP116+AT116+SUM(AU116:BD116))*175*Inputs!$D$228*(1+0.0765)","v":9861.6616376030706},225624.40780365869,0,0,103011.23419855765,0,0,0,0,0,0,53337.016800097168,0,0,30464.021413196511,186812.27241185133,{"$f":"Inputs!$D$152*F116+Inputs!$D$153*G116+Inputs!$D$154*H116","v":44795.416471844641},{"$f":"Inputs!$D$155*I116","v":32027.765531512698},{"$f":"'Voc Ed'!L116","v":9094.9737349645966},{"$f":"Inputs!$D$156*$I116","v":3202.77655315127},{"$f":"Inputs!$D$157*$I116","v":12811.10621260508},{"$f":"Inputs!$D$158*$I116","v":4105.2506387366011},{"$f":"IF(Inputs!$D$100=1,0,Activities!R116)","v":169114.81054535127},275152.09968816617,1397870.5676528499]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!C22","v":"0725001"},{"$f":"'School Reference Sheet'!D22","v":"Ashgrove Elementary"},{"$f":"'School Reference Sheet'!E22","v":"K-2"},{"$f":"IF(M117=1,SUM(ADM!F117:J117),IF(N117=1,SUM(ADM!F117:L117),SUM(ADM!F117:K117,0)))","v":218.70799999999997},{"$f":"ADM!S117-'School Resources'!H117-'School Resources'!F117","v":0},{"$f":"IF(SUM(ADM!N117:R117)=ADM!S117,SUM(ADM!N117:R117),IF(OR(SUM(ADM!F117:O117)=ADM!S117,SUM(ADM!G117:O117)=ADM!S117,SUM(ADM!H117:O117)=ADM!S117,SUM(ADM!I117:O117)=ADM!S117,SUM(ADM!J117:O117)=ADM!S117,SUM(ADM!K117:O117)=ADM!S117,SUM(ADM!L117:O117)=ADM!S117,SUM(ADM!M117:O117)=ADM!S117,SUM(ADM!N117:O117)=ADM!S117),0,SUM(ADM!O117:R117)))","v":0},{"$f":"SUM(ADM!$F117:$R117)","v":218.70799999999997},"F",{"$f":"IF(I117<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F117:J117)=0,SUM(ADM!O117:R117)=0,ADM!K117>0,ADM!N117>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M117:R117)=0,ADM!L117>0),1,0)","v":0},"E",{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!F117/Inputs!$D$80)","v":4.709625},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!G117/Inputs!$D$81)","v":4.3560625000000002},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!H117/Inputs!$D$82)","v":4.6035624999999998},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!I117/Inputs!$D$83)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!J117/Inputs!$D$84)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(M117=1,ADM!K117/Inputs!$D$95,ADM!K117/Inputs!$D$85))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(N117=1,ADM!L117/Inputs!$D$96,ADM!L117/Inputs!$D$86))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!M117/Inputs!$D$87)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!N117/Inputs!$D$88)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!O117/Inputs!$D$89)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!P117/Inputs!$D$90)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!Q117/Inputs!$D$91)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,ADM!R117/Inputs!$D$92)","v":0},13.669249999999998,0,{"$f":"IF(SUM(ADM!N117:R117)=ADM!S117,SUM(X117:AB117),IF(OR(SUM(ADM!F117:O117)=ADM!S117,SUM(ADM!G117:O117)=ADM!S117,SUM(ADM!H117:O117)=ADM!S117,SUM(ADM!I117:O117)=ADM!S117,SUM(ADM!J117:O117)=ADM!S117,SUM(ADM!K117:O117)=ADM!S117,SUM(ADM!L117:O117)=ADM!S117,SUM(ADM!M117:O117)=ADM!S117,SUM(ADM!N117:O117)=ADM!S117),SUM(Z117:AB117),SUM(Y117:AB117)))","v":0},13.669249999999998,{"$f":"Inputs!$D$39*AC117","v":2.7338499999999999},{"$f":"Inputs!$D$40*AD117","v":0},{"$f":"Inputs!$D$41*AE117","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'Voc Ed'!H117)","v":0},2.7338499999999999,{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$72=1,$F117=0,Inputs!$D$74<=$AC117+$AG117),0,IF(AND($F117>0,$F117<=Inputs!$D$104,Inputs!$D$72=2),$F117/Inputs!$D$94-($AC117+$AG117),Inputs!$D$74-($AC117+$AG117)))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$72=1,$G117=0,Inputs!$D$75<=$AD117+$AH117),0,IF(Inputs!$D$72=2,IF(AND($G117>0,$G117<=Inputs!$D$104),$G117/Inputs!$D$94-($AD117+$AH117),Inputs!$D$75-($AD117+$AH117))))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$72=1,$H117=0,Inputs!$D$76<=$AE117+$AI117+AJ117),0,IF(Inputs!$D$72=2,IF(AND($H117>0,$H117<=Inputs!$D$104),$H117/Inputs!$D$94-($AE117+$AI117+$AJ117),Inputs!$D$76-($AE117+$AI117+$AJ117))))","v":0},{"$f":"IF(OR(J117=\"T\",K117=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O117=\"EM\",(AD117+AH117+AJ117)<Inputs!$D$75),Inputs!$D$75-(AD117+AH117+AJ117),IF(AND(O117=\"M\",(AD117+AH117+AJ117)<Inputs!$D$75),Inputs!$D$75-(AD117+AH117+AJ117),IF(AND(OR(O117=\"MH\",O117=\"H\",O117=\"EMH\"),(AD117+AE117+AH117+AI117+AJ117)<Inputs!$D$76),Inputs!$D$76-(AD117+AE117+AH117+AI117+AJ117),0)))),0))","v":0},0,{"$f":"IF($J117=\"T\",$I117/Inputs!$D$93,0)","v":0},{"$f":"IF(L117=1,(I117/7)*1.5,IF($J117=\"T\",0,IF(AND($K117=\"T\",($I117/Inputs!$D$94)>=1),$I117/Inputs!$D$94,IF(AND($K117=\"T\",($I117/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L117","v":0},0,{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$234=0,O117=\"M\",O117=\"H\"), 0,(F117*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$234=0,O117=\"E\",O117=\"H\"), 0,(SUM(F117:G117)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",Inputs!$D$234=0,O117=\"E\",O117=\"M\"), 0,(SUM(F117:H117)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'At-Risk'!T117/100)","v":1.1200000000000001},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'At-Risk'!U117/100)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'At-Risk'!V117/100)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(AND(O117=\"E\", SUM(AX117:AZ117)<1/Inputs!$D$253*F117),1/Inputs!$D$253*F117-SUM(AX117:AZ117),IF(AND(O117=\"M\", SUM(AX117:AZ117)<1/Inputs!$D$256*SUM(F117:G117)),1/Inputs!$D$256* SUM(F117:G117)-SUM(AX117:AZ117),IF(AND(O117=\"H\",SUM(AX117:AZ117)<1/Inputs!$D$260*SUM(F117:H117)),1/Inputs!$D$260*SUM(F117:H117)-SUM(AX117:AZ117),0))))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'At-Risk'!AJ117/100)","v":0.06},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F117:$R117)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F117:$K117)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J117:$K117)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L117:$N117)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O117:$R117)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F117:$R117)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F117:$K117)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J117:$K117)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L117:$N117)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O117:$R117)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",F117=0,Inputs!$D$247=0,O117=\"M\",O117=\"H\"),0,1/Inputs!$D$253*F117)","v":0.75940277777777765},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",G117=0,Inputs!$D$247=0,O117=\"H\",O117=\"E\"),0,IF(SUM(F117:G117)<Inputs!$D$254,1/Inputs!$D$254*SUM(F117:G117),IF(SUM(F117:G117)>Inputs!$D$257,1/Inputs!$D$257*SUM(F117:G117),1)))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",H117=0,Inputs!$D$247=0,O117=\"E\",O117=\"M\"),0,IF(SUM(F117:H117)<Inputs!$D$258,1/Inputs!$D$258*SUM(F117:H117),IF(SUM(F117:H117)>Inputs!$D$261,1/Inputs!$D$261*SUM(F117:H117),1)))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",G117=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G117)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",H117=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H117)","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,'At-Risk'!S117/100)","v":1.1200000000000001},{"$f":"IF(OR($J117=\"T\",$K117=\"T\"),0,IF(AND(O117=\"E\",'At-Risk'!S117/100<1/Inputs!$D$253*F117),1/Inputs!$D$253*F117-'At-Risk'!S117/100,IF(AND(O117=\"M\",'At-Risk'!S117/100<1/Inputs!$D$256*SUM(F117:G117)),1/Inputs!$D$256* SUM(F117:G117)-'At-Risk'!S117/100,IF(AND(O117=\"H\",'At-Risk'!S117/100<1/Inputs!$D$260*SUM(F117:H117)),1/Inputs!$D$260*SUM(F117:H117)-'At-Risk'!S117/100,0))))","v":0},0,{"$f":"IF(OR(J117=\"T\",K117=\"T\"),0,IF(O117=\"E\",2/Inputs!$D$253*F117,IF(O117=\"M\",2/Inputs!$D$256*SUM(F117:G117),IF(O117=\"H\",5/Inputs!$D$261*SUM(F117:H117),0))))","v":1.5188055555555553},4.5782083333333325,{"$f":"IF(OR($J117=\"T\",$K117=\"T\",F117=0,O117=\"M\",O117=\"H\"),0,IF(F117<Inputs!$D$251,1/Inputs!$D$251*F117,1))","v":1},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",G117=0,O117=\"E\",O117=\"H\"),0,IF(SUM(F117:G117)<Inputs!$D$254,1/Inputs!$D$254*SUM(F117:G117),1))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",H117=0,O117=\"E\",O117=\"M\"),0,IF(SUM(F117:H117)<Inputs!$D$258,1/Inputs!$D$258*SUM(F117:H117),1))","v":0},0,{"$f":"IF(OR($J117=\"T\",$K117=\"T\",F117=0),0,IF(AND(O117=\"E\",F117>Inputs!$D$253),(F117-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",G117=0),0,IF(AND(O117=\"M\",SUM(F117:G117)>Inputs!$D$256),(SUM(F117:G117)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",H117=0),0,IF(AND(O117=\"H\",SUM(F117:H117)>Inputs!$D$260),(SUM(F117:H117)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K117=\"T\",$J117=\"T\",O117=\"M\",O117=\"H\"),0,IF(F117<Inputs!$D$251,1/Inputs!$D$251*F117,IF(F117>Inputs!$D$253,1/Inputs!$D$253*F117,1)))","v":1},{"$f":"IF(OR($K117=\"T\",$J117=\"T\",O117=\"E\",O117=\"H\"),0,IF(SUM(F117:G117)<Inputs!$D$254,1/Inputs!$D$254*SUM(F117:G117),IF(SUM(F117:G117)>Inputs!$D$256,1/Inputs!$D$256*SUM(F117:G117),1)))","v":0},{"$f":"IF(OR($K117=\"T\",$J117=\"T\",O117=\"E\",O117=\"M\"),0,IF(SUM(F117:H117)<Inputs!$D$258,1/Inputs!$D$258*SUM(F117:H117),IF(SUM(F117:H117)>Inputs!$D$261,1/Inputs!$D$261*SUM(F117:H117),1)))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",F117=0,O117=\"M\",O117=\"H\"),0,1/Inputs!$D$253*F117)","v":0.75940277777777765},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",G117=0,O117=\"E\",O117=\"H\"),0,1/Inputs!$D$256*SUM(F117:G117))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",H117=0,O117=\"E\",O117=\"M\"),0,4/Inputs!$D$261*SUM(F117:H117))","v":0},2.7594027777777779,348862.72609921003,322672.79004348331,341006.2082475982,0,0,0,0,0,0,0,0,0,0,1012541.7243902914,0,0,1012541.7243902914,202508.3448780583,0,0,0,202508.3448780583,0,0,0,0,0,0,0,0,0,0,0,0,82963.347024681425,0,0,0,4444.4650191793617,0,0,56252.318021682855,0,0,0,0,82963.347024681425,0,0,54658.035213787283,{"$f":"0.05*($AF117+AK117+AP117+AT117+SUM(AU117:BD117))*175*Inputs!$D$228*(1+0.0765)","v":16609.059649438554},297890.57195345085,113602.33703814665,0,0,0,0,0,0,54877.47752727061,0,0,34356.249740231564,0,0,202836.06430564885,{"$f":"Inputs!$D$152*F117+Inputs!$D$153*G117+Inputs!$D$154*H117","v":73471.018971464538},{"$f":"Inputs!$D$155*I117","v":64319.623009651332},{"$f":"'Voc Ed'!L117","v":0},{"$f":"Inputs!$D$156*$I117","v":6431.9623009651332},{"$f":"Inputs!$D$157*$I117","v":25727.849203860533},{"$f":"Inputs!$D$158*$I117","v":8244.3520196208119},{"$f":"IF(Inputs!$D$100=1,0,Activities!R117)","v":5299.3768554999997},183494.18236106235,1899270.8878885116]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!F22","v":"0725003"},{"$f":"'School Reference Sheet'!G22","v":"Jackson Elementary"},{"$f":"'School Reference Sheet'!H22","v":"K-2"},{"$f":"IF(M118=1,SUM(ADM!F118:J118),IF(N118=1,SUM(ADM!F118:L118),SUM(ADM!F118:K118,0)))","v":171.786},{"$f":"ADM!S118-'School Resources'!H118-'School Resources'!F118","v":0},{"$f":"IF(SUM(ADM!N118:R118)=ADM!S118,SUM(ADM!N118:R118),IF(OR(SUM(ADM!F118:O118)=ADM!S118,SUM(ADM!G118:O118)=ADM!S118,SUM(ADM!H118:O118)=ADM!S118,SUM(ADM!I118:O118)=ADM!S118,SUM(ADM!J118:O118)=ADM!S118,SUM(ADM!K118:O118)=ADM!S118,SUM(ADM!L118:O118)=ADM!S118,SUM(ADM!M118:O118)=ADM!S118,SUM(ADM!N118:O118)=ADM!S118),0,SUM(ADM!O118:R118)))","v":0},{"$f":"SUM(ADM!$F118:$R118)","v":171.786},"F",{"$f":"IF(I118<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F118:J118)=0,SUM(ADM!O118:R118)=0,ADM!K118>0,ADM!N118>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M118:R118)=0,ADM!L118>0),1,0)","v":0},"E",{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!F118/Inputs!$D$80)","v":3.4108125},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!G118/Inputs!$D$81)","v":3.4006249999999998},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!H118/Inputs!$D$82)","v":3.9251874999999998},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!I118/Inputs!$D$83)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!J118/Inputs!$D$84)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(M118=1,ADM!K118/Inputs!$D$95,ADM!K118/Inputs!$D$85))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(N118=1,ADM!L118/Inputs!$D$96,ADM!L118/Inputs!$D$86))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!M118/Inputs!$D$87)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!N118/Inputs!$D$88)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!O118/Inputs!$D$89)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!P118/Inputs!$D$90)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!Q118/Inputs!$D$91)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,ADM!R118/Inputs!$D$92)","v":0},10.736625,0,{"$f":"IF(SUM(ADM!N118:R118)=ADM!S118,SUM(X118:AB118),IF(OR(SUM(ADM!F118:O118)=ADM!S118,SUM(ADM!G118:O118)=ADM!S118,SUM(ADM!H118:O118)=ADM!S118,SUM(ADM!I118:O118)=ADM!S118,SUM(ADM!J118:O118)=ADM!S118,SUM(ADM!K118:O118)=ADM!S118,SUM(ADM!L118:O118)=ADM!S118,SUM(ADM!M118:O118)=ADM!S118,SUM(ADM!N118:O118)=ADM!S118),SUM(Z118:AB118),SUM(Y118:AB118)))","v":0},10.736625,{"$f":"Inputs!$D$39*AC118","v":2.1473249999999999},{"$f":"Inputs!$D$40*AD118","v":0},{"$f":"Inputs!$D$41*AE118","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'Voc Ed'!H118)","v":0},2.1473249999999999,{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$72=1,$F118=0,Inputs!$D$74<=$AC118+$AG118),0,IF(AND($F118>0,$F118<=Inputs!$D$104,Inputs!$D$72=2),$F118/Inputs!$D$94-($AC118+$AG118),Inputs!$D$74-($AC118+$AG118)))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$72=1,$G118=0,Inputs!$D$75<=$AD118+$AH118),0,IF(Inputs!$D$72=2,IF(AND($G118>0,$G118<=Inputs!$D$104),$G118/Inputs!$D$94-($AD118+$AH118),Inputs!$D$75-($AD118+$AH118))))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$72=1,$H118=0,Inputs!$D$76<=$AE118+$AI118+AJ118),0,IF(Inputs!$D$72=2,IF(AND($H118>0,$H118<=Inputs!$D$104),$H118/Inputs!$D$94-($AE118+$AI118+$AJ118),Inputs!$D$76-($AE118+$AI118+$AJ118))))","v":0},{"$f":"IF(OR(J118=\"T\",K118=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O118=\"EM\",(AD118+AH118+AJ118)<Inputs!$D$75),Inputs!$D$75-(AD118+AH118+AJ118),IF(AND(O118=\"M\",(AD118+AH118+AJ118)<Inputs!$D$75),Inputs!$D$75-(AD118+AH118+AJ118),IF(AND(OR(O118=\"MH\",O118=\"H\",O118=\"EMH\"),(AD118+AE118+AH118+AI118+AJ118)<Inputs!$D$76),Inputs!$D$76-(AD118+AE118+AH118+AI118+AJ118),0)))),0))","v":0},0,{"$f":"IF($J118=\"T\",$I118/Inputs!$D$93,0)","v":0},{"$f":"IF(L118=1,(I118/7)*1.5,IF($J118=\"T\",0,IF(AND($K118=\"T\",($I118/Inputs!$D$94)>=1),$I118/Inputs!$D$94,IF(AND($K118=\"T\",($I118/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L118","v":0},0,{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$234=0,O118=\"M\",O118=\"H\"), 0,(F118*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$234=0,O118=\"E\",O118=\"H\"), 0,(SUM(F118:G118)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",Inputs!$D$234=0,O118=\"E\",O118=\"M\"), 0,(SUM(F118:H118)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'At-Risk'!T118/100)","v":0.77},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'At-Risk'!U118/100)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'At-Risk'!V118/100)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(AND(O118=\"E\", SUM(AX118:AZ118)<1/Inputs!$D$253*F118),1/Inputs!$D$253*F118-SUM(AX118:AZ118),IF(AND(O118=\"M\", SUM(AX118:AZ118)<1/Inputs!$D$256*SUM(F118:G118)),1/Inputs!$D$256* SUM(F118:G118)-SUM(AX118:AZ118),IF(AND(O118=\"H\",SUM(AX118:AZ118)<1/Inputs!$D$260*SUM(F118:H118)),1/Inputs!$D$260*SUM(F118:H118)-SUM(AX118:AZ118),0))))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'At-Risk'!AJ118/100)","v":0.06},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F118:$R118)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F118:$K118)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J118:$K118)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L118:$N118)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O118:$R118)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F118:$R118)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F118:$K118)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J118:$K118)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L118:$N118)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O118:$R118)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",F118=0,Inputs!$D$247=0,O118=\"M\",O118=\"H\"),0,1/Inputs!$D$253*F118)","v":0.59647916666666667},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",G118=0,Inputs!$D$247=0,O118=\"H\",O118=\"E\"),0,IF(SUM(F118:G118)<Inputs!$D$254,1/Inputs!$D$254*SUM(F118:G118),IF(SUM(F118:G118)>Inputs!$D$257,1/Inputs!$D$257*SUM(F118:G118),1)))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",H118=0,Inputs!$D$247=0,O118=\"E\",O118=\"M\"),0,IF(SUM(F118:H118)<Inputs!$D$258,1/Inputs!$D$258*SUM(F118:H118),IF(SUM(F118:H118)>Inputs!$D$261,1/Inputs!$D$261*SUM(F118:H118),1)))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",G118=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G118)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",H118=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H118)","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,'At-Risk'!S118/100)","v":0.77},{"$f":"IF(OR($J118=\"T\",$K118=\"T\"),0,IF(AND(O118=\"E\",'At-Risk'!S118/100<1/Inputs!$D$253*F118),1/Inputs!$D$253*F118-'At-Risk'!S118/100,IF(AND(O118=\"M\",'At-Risk'!S118/100<1/Inputs!$D$256*SUM(F118:G118)),1/Inputs!$D$256* SUM(F118:G118)-'At-Risk'!S118/100,IF(AND(O118=\"H\",'At-Risk'!S118/100<1/Inputs!$D$260*SUM(F118:H118)),1/Inputs!$D$260*SUM(F118:H118)-'At-Risk'!S118/100,0))))","v":0},0,{"$f":"IF(OR(J118=\"T\",K118=\"T\"),0,IF(O118=\"E\",2/Inputs!$D$253*F118,IF(O118=\"M\",2/Inputs!$D$256*SUM(F118:G118),IF(O118=\"H\",5/Inputs!$D$261*SUM(F118:H118),0))))","v":1.1929583333333333},3.3894375000000001,{"$f":"IF(OR($J118=\"T\",$K118=\"T\",F118=0,O118=\"M\",O118=\"H\"),0,IF(F118<Inputs!$D$251,1/Inputs!$D$251*F118,1))","v":1},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",G118=0,O118=\"E\",O118=\"H\"),0,IF(SUM(F118:G118)<Inputs!$D$254,1/Inputs!$D$254*SUM(F118:G118),1))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",H118=0,O118=\"E\",O118=\"M\"),0,IF(SUM(F118:H118)<Inputs!$D$258,1/Inputs!$D$258*SUM(F118:H118),1))","v":0},0,{"$f":"IF(OR($J118=\"T\",$K118=\"T\",F118=0),0,IF(AND(O118=\"E\",F118>Inputs!$D$253),(F118-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",G118=0),0,IF(AND(O118=\"M\",SUM(F118:G118)>Inputs!$D$256),(SUM(F118:G118)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",H118=0),0,IF(AND(O118=\"H\",SUM(F118:H118)>Inputs!$D$260),(SUM(F118:H118)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K118=\"T\",$J118=\"T\",O118=\"M\",O118=\"H\"),0,IF(F118<Inputs!$D$251,1/Inputs!$D$251*F118,IF(F118>Inputs!$D$253,1/Inputs!$D$253*F118,1)))","v":1},{"$f":"IF(OR($K118=\"T\",$J118=\"T\",O118=\"E\",O118=\"H\"),0,IF(SUM(F118:G118)<Inputs!$D$254,1/Inputs!$D$254*SUM(F118:G118),IF(SUM(F118:G118)>Inputs!$D$256,1/Inputs!$D$256*SUM(F118:G118),1)))","v":0},{"$f":"IF(OR($K118=\"T\",$J118=\"T\",O118=\"E\",O118=\"M\"),0,IF(SUM(F118:H118)<Inputs!$D$258,1/Inputs!$D$258*SUM(F118:H118),IF(SUM(F118:H118)>Inputs!$D$261,1/Inputs!$D$261*SUM(F118:H118),1)))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",F118=0,O118=\"M\",O118=\"H\"),0,1/Inputs!$D$253*F118)","v":0.59647916666666667},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",G118=0,O118=\"E\",O118=\"H\"),0,1/Inputs!$D$256*SUM(F118:G118))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",H118=0,O118=\"E\",O118=\"M\"),0,4/Inputs!$D$261*SUM(F118:H118))","v":0},2.5964791666666667,252653.94738716178,251899.31426411361,290755.97562450153,0,0,0,0,0,0,0,0,0,0,795309.23727577692,0,0,795309.23727577692,159061.8474551554,0,0,0,159061.8474551554,0,0,0,0,0,0,0,0,0,0,0,0,57037.301079468481,0,0,0,4444.4650191793617,0,0,44183.84651532094,0,0,0,0,57037.301079468481,0,0,42931.603952464764,{"$f":"0.05*($AF118+AK118+AP118+AT118+SUM(AU118:BD118))*175*Inputs!$D$228*(1+0.0765)","v":12954.246610632817},218588.76425653484,113602.33703814665,0,0,0,0,0,0,54877.47752727061,0,0,26985.399335531489,0,0,195465.21390094876,{"$f":"Inputs!$D$152*F118+Inputs!$D$153*G118+Inputs!$D$154*H118","v":57708.416999067289},{"$f":"Inputs!$D$155*I118","v":50520.377664904649},{"$f":"'Voc Ed'!L118","v":0},{"$f":"Inputs!$D$156*$I118","v":5052.0377664904645},{"$f":"Inputs!$D$157*$I118","v":20208.151065961858},{"$f":"Inputs!$D$158*$I118","v":6475.5941988522636},{"$f":"IF(Inputs!$D$100=1,0,Activities!R118)","v":4162.4391997500006},144127.01689502649,1512552.0797834424]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!I22","v":"0725005"},{"$f":"'School Reference Sheet'!J22","v":"Aspen Park Elementary"},{"$f":"'School Reference Sheet'!K22","v":"K-2"},{"$f":"IF(M119=1,SUM(ADM!F119:J119),IF(N119=1,SUM(ADM!F119:L119),SUM(ADM!F119:K119,0)))","v":289.02800000000002},{"$f":"ADM!S119-'School Resources'!H119-'School Resources'!F119","v":0},{"$f":"IF(SUM(ADM!N119:R119)=ADM!S119,SUM(ADM!N119:R119),IF(OR(SUM(ADM!F119:O119)=ADM!S119,SUM(ADM!G119:O119)=ADM!S119,SUM(ADM!H119:O119)=ADM!S119,SUM(ADM!I119:O119)=ADM!S119,SUM(ADM!J119:O119)=ADM!S119,SUM(ADM!K119:O119)=ADM!S119,SUM(ADM!L119:O119)=ADM!S119,SUM(ADM!M119:O119)=ADM!S119,SUM(ADM!N119:O119)=ADM!S119),0,SUM(ADM!O119:R119)))","v":0},{"$f":"SUM(ADM!$F119:$R119)","v":289.02800000000002},"F",{"$f":"IF(I119<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F119:J119)=0,SUM(ADM!O119:R119)=0,ADM!K119>0,ADM!N119>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M119:R119)=0,ADM!L119>0),1,0)","v":0},"E",{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!F119/Inputs!$D$80)","v":6.7984375000000004},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!G119/Inputs!$D$81)","v":5.4438124999999999},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!H119/Inputs!$D$82)","v":5.8220000000000001},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!I119/Inputs!$D$83)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!J119/Inputs!$D$84)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(M119=1,ADM!K119/Inputs!$D$95,ADM!K119/Inputs!$D$85))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(N119=1,ADM!L119/Inputs!$D$96,ADM!L119/Inputs!$D$86))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!M119/Inputs!$D$87)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!N119/Inputs!$D$88)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!O119/Inputs!$D$89)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!P119/Inputs!$D$90)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!Q119/Inputs!$D$91)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,ADM!R119/Inputs!$D$92)","v":0},18.064250000000001,0,{"$f":"IF(SUM(ADM!N119:R119)=ADM!S119,SUM(X119:AB119),IF(OR(SUM(ADM!F119:O119)=ADM!S119,SUM(ADM!G119:O119)=ADM!S119,SUM(ADM!H119:O119)=ADM!S119,SUM(ADM!I119:O119)=ADM!S119,SUM(ADM!J119:O119)=ADM!S119,SUM(ADM!K119:O119)=ADM!S119,SUM(ADM!L119:O119)=ADM!S119,SUM(ADM!M119:O119)=ADM!S119,SUM(ADM!N119:O119)=ADM!S119),SUM(Z119:AB119),SUM(Y119:AB119)))","v":0},18.064250000000001,{"$f":"Inputs!$D$39*AC119","v":3.6128500000000003},{"$f":"Inputs!$D$40*AD119","v":0},{"$f":"Inputs!$D$41*AE119","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'Voc Ed'!H119)","v":0},3.6128500000000003,{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$72=1,$F119=0,Inputs!$D$74<=$AC119+$AG119),0,IF(AND($F119>0,$F119<=Inputs!$D$104,Inputs!$D$72=2),$F119/Inputs!$D$94-($AC119+$AG119),Inputs!$D$74-($AC119+$AG119)))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$72=1,$G119=0,Inputs!$D$75<=$AD119+$AH119),0,IF(Inputs!$D$72=2,IF(AND($G119>0,$G119<=Inputs!$D$104),$G119/Inputs!$D$94-($AD119+$AH119),Inputs!$D$75-($AD119+$AH119))))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$72=1,$H119=0,Inputs!$D$76<=$AE119+$AI119+AJ119),0,IF(Inputs!$D$72=2,IF(AND($H119>0,$H119<=Inputs!$D$104),$H119/Inputs!$D$94-($AE119+$AI119+$AJ119),Inputs!$D$76-($AE119+$AI119+$AJ119))))","v":0},{"$f":"IF(OR(J119=\"T\",K119=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O119=\"EM\",(AD119+AH119+AJ119)<Inputs!$D$75),Inputs!$D$75-(AD119+AH119+AJ119),IF(AND(O119=\"M\",(AD119+AH119+AJ119)<Inputs!$D$75),Inputs!$D$75-(AD119+AH119+AJ119),IF(AND(OR(O119=\"MH\",O119=\"H\",O119=\"EMH\"),(AD119+AE119+AH119+AI119+AJ119)<Inputs!$D$76),Inputs!$D$76-(AD119+AE119+AH119+AI119+AJ119),0)))),0))","v":0},0,{"$f":"IF($J119=\"T\",$I119/Inputs!$D$93,0)","v":0},{"$f":"IF(L119=1,(I119/7)*1.5,IF($J119=\"T\",0,IF(AND($K119=\"T\",($I119/Inputs!$D$94)>=1),$I119/Inputs!$D$94,IF(AND($K119=\"T\",($I119/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L119","v":0},0,{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$234=0,O119=\"M\",O119=\"H\"), 0,(F119*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$234=0,O119=\"E\",O119=\"H\"), 0,(SUM(F119:G119)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",Inputs!$D$234=0,O119=\"E\",O119=\"M\"), 0,(SUM(F119:H119)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'At-Risk'!T119/100)","v":1.77},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'At-Risk'!U119/100)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'At-Risk'!V119/100)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(AND(O119=\"E\", SUM(AX119:AZ119)<1/Inputs!$D$253*F119),1/Inputs!$D$253*F119-SUM(AX119:AZ119),IF(AND(O119=\"M\", SUM(AX119:AZ119)<1/Inputs!$D$256*SUM(F119:G119)),1/Inputs!$D$256* SUM(F119:G119)-SUM(AX119:AZ119),IF(AND(O119=\"H\",SUM(AX119:AZ119)<1/Inputs!$D$260*SUM(F119:H119)),1/Inputs!$D$260*SUM(F119:H119)-SUM(AX119:AZ119),0))))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'At-Risk'!AJ119/100)","v":0.09},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F119:$R119)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F119:$K119)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J119:$K119)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L119:$N119)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O119:$R119)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F119:$R119)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F119:$K119)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J119:$K119)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L119:$N119)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O119:$R119)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",F119=0,Inputs!$D$247=0,O119=\"M\",O119=\"H\"),0,1/Inputs!$D$253*F119)","v":1.0035694444444445},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",G119=0,Inputs!$D$247=0,O119=\"H\",O119=\"E\"),0,IF(SUM(F119:G119)<Inputs!$D$254,1/Inputs!$D$254*SUM(F119:G119),IF(SUM(F119:G119)>Inputs!$D$257,1/Inputs!$D$257*SUM(F119:G119),1)))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",H119=0,Inputs!$D$247=0,O119=\"E\",O119=\"M\"),0,IF(SUM(F119:H119)<Inputs!$D$258,1/Inputs!$D$258*SUM(F119:H119),IF(SUM(F119:H119)>Inputs!$D$261,1/Inputs!$D$261*SUM(F119:H119),1)))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",G119=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G119)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",H119=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H119)","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,'At-Risk'!S119/100)","v":1.77},{"$f":"IF(OR($J119=\"T\",$K119=\"T\"),0,IF(AND(O119=\"E\",'At-Risk'!S119/100<1/Inputs!$D$253*F119),1/Inputs!$D$253*F119-'At-Risk'!S119/100,IF(AND(O119=\"M\",'At-Risk'!S119/100<1/Inputs!$D$256*SUM(F119:G119)),1/Inputs!$D$256* SUM(F119:G119)-'At-Risk'!S119/100,IF(AND(O119=\"H\",'At-Risk'!S119/100<1/Inputs!$D$260*SUM(F119:H119)),1/Inputs!$D$260*SUM(F119:H119)-'At-Risk'!S119/100,0))))","v":0},0,{"$f":"IF(OR(J119=\"T\",K119=\"T\"),0,IF(O119=\"E\",2/Inputs!$D$253*F119,IF(O119=\"M\",2/Inputs!$D$256*SUM(F119:G119),IF(O119=\"H\",5/Inputs!$D$261*SUM(F119:H119),0))))","v":2.007138888888889},6.6407083333333343,{"$f":"IF(OR($J119=\"T\",$K119=\"T\",F119=0,O119=\"M\",O119=\"H\"),0,IF(F119<Inputs!$D$251,1/Inputs!$D$251*F119,1))","v":1},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",G119=0,O119=\"E\",O119=\"H\"),0,IF(SUM(F119:G119)<Inputs!$D$254,1/Inputs!$D$254*SUM(F119:G119),1))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",H119=0,O119=\"E\",O119=\"M\"),0,IF(SUM(F119:H119)<Inputs!$D$258,1/Inputs!$D$258*SUM(F119:H119),1))","v":0},0,{"$f":"IF(OR($J119=\"T\",$K119=\"T\",F119=0),0,IF(AND(O119=\"E\",F119>Inputs!$D$253),(F119-Inputs!$D$253)*1/Inputs!$D$253,0))","v":3.5694444444445139E-3},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",G119=0),0,IF(AND(O119=\"M\",SUM(F119:G119)>Inputs!$D$256),(SUM(F119:G119)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",H119=0),0,IF(AND(O119=\"H\",SUM(F119:H119)>Inputs!$D$260),(SUM(F119:H119)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K119=\"T\",$J119=\"T\",O119=\"M\",O119=\"H\"),0,IF(F119<Inputs!$D$251,1/Inputs!$D$251*F119,IF(F119>Inputs!$D$253,1/Inputs!$D$253*F119,1)))","v":1.0035694444444445},{"$f":"IF(OR($K119=\"T\",$J119=\"T\",O119=\"E\",O119=\"H\"),0,IF(SUM(F119:G119)<Inputs!$D$254,1/Inputs!$D$254*SUM(F119:G119),IF(SUM(F119:G119)>Inputs!$D$256,1/Inputs!$D$256*SUM(F119:G119),1)))","v":0},{"$f":"IF(OR($K119=\"T\",$J119=\"T\",O119=\"E\",O119=\"M\"),0,IF(SUM(F119:H119)<Inputs!$D$258,1/Inputs!$D$258*SUM(F119:H119),IF(SUM(F119:H119)>Inputs!$D$261,1/Inputs!$D$261*SUM(F119:H119),1)))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",F119=0,O119=\"M\",O119=\"H\"),0,1/Inputs!$D$253*F119)","v":1.0035694444444445},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",G119=0,O119=\"E\",O119=\"H\"),0,1/Inputs!$D$256*SUM(F119:G119))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",H119=0,O119=\"E\",O119=\"M\"),0,4/Inputs!$D$261*SUM(F119:H119))","v":0},3.0107083333333335,503590.29423045326,403247.23712035583,431261.25569437078,0,0,0,0,0,0,0,0,0,0,1338098.7870451799,0,0,1338098.7870451799,267619.75740903598,0,0,0,267619.75740903598,0,0,0,0,0,0,0,0,0,0,0,0,131111.71806579118,0,0,0,6666.6975287690429,0,0,74338.821502509993,0,0,0,0,131111.71806579118,0,0,72231.937568678404,{"$f":"0.05*($AF119+AK119+AP119+AT119+SUM(AU119:BD119))*175*Inputs!$D$228*(1+0.0765)","v":22233.22951440874},437694.12224594853,113602.33703814665,0,0,0,347.09958875125335,0,0,55073.359634555454,0,0,45402.628847228501,0,0,214425.42510868187,{"$f":"Inputs!$D$152*F119+Inputs!$D$153*G119+Inputs!$D$154*H119","v":97093.758213163004},{"$f":"Inputs!$D$155*I119","v":84999.963418043728},{"$f":"'Voc Ed'!L119","v":0},{"$f":"Inputs!$D$156*$I119","v":8499.9963418043735},{"$f":"Inputs!$D$157*$I119","v":33999.985367217494},{"$f":"Inputs!$D$158*$I119","v":10895.113921424751},{"$f":"IF(Inputs!$D$100=1,0,Activities!R119)","v":7003.2568255000015},242492.07408715333,2500330.1658959994]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!L22","v":"0725007"},{"$f":"'School Reference Sheet'!M22","v":"Rendezvous Elementary"},{"$f":"'School Reference Sheet'!N22","v":"3-5"},{"$f":"IF(M120=1,SUM(ADM!F120:J120),IF(N120=1,SUM(ADM!F120:L120),SUM(ADM!F120:K120,0)))","v":590.88200000000006},{"$f":"ADM!S120-'School Resources'!H120-'School Resources'!F120","v":0},{"$f":"IF(SUM(ADM!N120:R120)=ADM!S120,SUM(ADM!N120:R120),IF(OR(SUM(ADM!F120:O120)=ADM!S120,SUM(ADM!G120:O120)=ADM!S120,SUM(ADM!H120:O120)=ADM!S120,SUM(ADM!I120:O120)=ADM!S120,SUM(ADM!J120:O120)=ADM!S120,SUM(ADM!K120:O120)=ADM!S120,SUM(ADM!L120:O120)=ADM!S120,SUM(ADM!M120:O120)=ADM!S120,SUM(ADM!N120:O120)=ADM!S120),0,SUM(ADM!O120:R120)))","v":0},{"$f":"SUM(ADM!$F120:$R120)","v":590.88200000000006},"F",{"$f":"IF(I120<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F120:J120)=0,SUM(ADM!O120:R120)=0,ADM!K120>0,ADM!N120>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M120:R120)=0,ADM!L120>0),1,0)","v":0},"E",{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!F120/Inputs!$D$80)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!G120/Inputs!$D$81)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!H120/Inputs!$D$82)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!I120/Inputs!$D$83)","v":13.4954375},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!J120/Inputs!$D$84)","v":11.762625},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(M120=1,ADM!K120/Inputs!$D$95,ADM!K120/Inputs!$D$85))","v":11.672062499999999},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(N120=1,ADM!L120/Inputs!$D$96,ADM!L120/Inputs!$D$86))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!M120/Inputs!$D$87)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!N120/Inputs!$D$88)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!O120/Inputs!$D$89)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!P120/Inputs!$D$90)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!Q120/Inputs!$D$91)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,ADM!R120/Inputs!$D$92)","v":0},36.930125000000004,0,{"$f":"IF(SUM(ADM!N120:R120)=ADM!S120,SUM(X120:AB120),IF(OR(SUM(ADM!F120:O120)=ADM!S120,SUM(ADM!G120:O120)=ADM!S120,SUM(ADM!H120:O120)=ADM!S120,SUM(ADM!I120:O120)=ADM!S120,SUM(ADM!J120:O120)=ADM!S120,SUM(ADM!K120:O120)=ADM!S120,SUM(ADM!L120:O120)=ADM!S120,SUM(ADM!M120:O120)=ADM!S120,SUM(ADM!N120:O120)=ADM!S120),SUM(Z120:AB120),SUM(Y120:AB120)))","v":0},36.930125000000004,{"$f":"Inputs!$D$39*AC120","v":7.386025000000001},{"$f":"Inputs!$D$40*AD120","v":0},{"$f":"Inputs!$D$41*AE120","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'Voc Ed'!H120)","v":0},7.386025000000001,{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$72=1,$F120=0,Inputs!$D$74<=$AC120+$AG120),0,IF(AND($F120>0,$F120<=Inputs!$D$104,Inputs!$D$72=2),$F120/Inputs!$D$94-($AC120+$AG120),Inputs!$D$74-($AC120+$AG120)))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$72=1,$G120=0,Inputs!$D$75<=$AD120+$AH120),0,IF(Inputs!$D$72=2,IF(AND($G120>0,$G120<=Inputs!$D$104),$G120/Inputs!$D$94-($AD120+$AH120),Inputs!$D$75-($AD120+$AH120))))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$72=1,$H120=0,Inputs!$D$76<=$AE120+$AI120+AJ120),0,IF(Inputs!$D$72=2,IF(AND($H120>0,$H120<=Inputs!$D$104),$H120/Inputs!$D$94-($AE120+$AI120+$AJ120),Inputs!$D$76-($AE120+$AI120+$AJ120))))","v":0},{"$f":"IF(OR(J120=\"T\",K120=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O120=\"EM\",(AD120+AH120+AJ120)<Inputs!$D$75),Inputs!$D$75-(AD120+AH120+AJ120),IF(AND(O120=\"M\",(AD120+AH120+AJ120)<Inputs!$D$75),Inputs!$D$75-(AD120+AH120+AJ120),IF(AND(OR(O120=\"MH\",O120=\"H\",O120=\"EMH\"),(AD120+AE120+AH120+AI120+AJ120)<Inputs!$D$76),Inputs!$D$76-(AD120+AE120+AH120+AI120+AJ120),0)))),0))","v":0},0,{"$f":"IF($J120=\"T\",$I120/Inputs!$D$93,0)","v":0},{"$f":"IF(L120=1,(I120/7)*1.5,IF($J120=\"T\",0,IF(AND($K120=\"T\",($I120/Inputs!$D$94)>=1),$I120/Inputs!$D$94,IF(AND($K120=\"T\",($I120/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L120","v":0},0,{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$234=0,O120=\"M\",O120=\"H\"), 0,(F120*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$234=0,O120=\"E\",O120=\"H\"), 0,(SUM(F120:G120)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",Inputs!$D$234=0,O120=\"E\",O120=\"M\"), 0,(SUM(F120:H120)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'At-Risk'!T120/100)","v":3.34},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'At-Risk'!U120/100)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'At-Risk'!V120/100)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(AND(O120=\"E\", SUM(AX120:AZ120)<1/Inputs!$D$253*F120),1/Inputs!$D$253*F120-SUM(AX120:AZ120),IF(AND(O120=\"M\", SUM(AX120:AZ120)<1/Inputs!$D$256*SUM(F120:G120)),1/Inputs!$D$256* SUM(F120:G120)-SUM(AX120:AZ120),IF(AND(O120=\"H\",SUM(AX120:AZ120)<1/Inputs!$D$260*SUM(F120:H120)),1/Inputs!$D$260*SUM(F120:H120)-SUM(AX120:AZ120),0))))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'At-Risk'!AJ120/100)","v":0.49},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F120:$R120)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F120:$K120)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J120:$K120)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L120:$N120)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O120:$R120)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F120:$R120)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F120:$K120)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J120:$K120)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L120:$N120)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O120:$R120)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",F120=0,Inputs!$D$247=0,O120=\"M\",O120=\"H\"),0,1/Inputs!$D$253*F120)","v":2.0516736111111111},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",G120=0,Inputs!$D$247=0,O120=\"H\",O120=\"E\"),0,IF(SUM(F120:G120)<Inputs!$D$254,1/Inputs!$D$254*SUM(F120:G120),IF(SUM(F120:G120)>Inputs!$D$257,1/Inputs!$D$257*SUM(F120:G120),1)))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",H120=0,Inputs!$D$247=0,O120=\"E\",O120=\"M\"),0,IF(SUM(F120:H120)<Inputs!$D$258,1/Inputs!$D$258*SUM(F120:H120),IF(SUM(F120:H120)>Inputs!$D$261,1/Inputs!$D$261*SUM(F120:H120),1)))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",G120=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G120)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",H120=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H120)","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,'At-Risk'!S120/100)","v":3.34},{"$f":"IF(OR($J120=\"T\",$K120=\"T\"),0,IF(AND(O120=\"E\",'At-Risk'!S120/100<1/Inputs!$D$253*F120),1/Inputs!$D$253*F120-'At-Risk'!S120/100,IF(AND(O120=\"M\",'At-Risk'!S120/100<1/Inputs!$D$256*SUM(F120:G120)),1/Inputs!$D$256* SUM(F120:G120)-'At-Risk'!S120/100,IF(AND(O120=\"H\",'At-Risk'!S120/100<1/Inputs!$D$260*SUM(F120:H120)),1/Inputs!$D$260*SUM(F120:H120)-'At-Risk'!S120/100,0))))","v":0},0,{"$f":"IF(OR(J120=\"T\",K120=\"T\"),0,IF(O120=\"E\",2/Inputs!$D$253*F120,IF(O120=\"M\",2/Inputs!$D$256*SUM(F120:G120),IF(O120=\"H\",5/Inputs!$D$261*SUM(F120:H120),0))))","v":4.1033472222222223},13.325020833333333,{"$f":"IF(OR($J120=\"T\",$K120=\"T\",F120=0,O120=\"M\",O120=\"H\"),0,IF(F120<Inputs!$D$251,1/Inputs!$D$251*F120,1))","v":1},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",G120=0,O120=\"E\",O120=\"H\"),0,IF(SUM(F120:G120)<Inputs!$D$254,1/Inputs!$D$254*SUM(F120:G120),1))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",H120=0,O120=\"E\",O120=\"M\"),0,IF(SUM(F120:H120)<Inputs!$D$258,1/Inputs!$D$258*SUM(F120:H120),1))","v":0},0,{"$f":"IF(OR($J120=\"T\",$K120=\"T\",F120=0),0,IF(AND(O120=\"E\",F120>Inputs!$D$253),(F120-Inputs!$D$253)*1/Inputs!$D$253,0))","v":1.0516736111111114},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",G120=0),0,IF(AND(O120=\"M\",SUM(F120:G120)>Inputs!$D$256),(SUM(F120:G120)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",H120=0),0,IF(AND(O120=\"H\",SUM(F120:H120)>Inputs!$D$260),(SUM(F120:H120)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K120=\"T\",$J120=\"T\",O120=\"M\",O120=\"H\"),0,IF(F120<Inputs!$D$251,1/Inputs!$D$251*F120,IF(F120>Inputs!$D$253,1/Inputs!$D$253*F120,1)))","v":2.0516736111111111},{"$f":"IF(OR($K120=\"T\",$J120=\"T\",O120=\"E\",O120=\"H\"),0,IF(SUM(F120:G120)<Inputs!$D$254,1/Inputs!$D$254*SUM(F120:G120),IF(SUM(F120:G120)>Inputs!$D$256,1/Inputs!$D$256*SUM(F120:G120),1)))","v":0},{"$f":"IF(OR($K120=\"T\",$J120=\"T\",O120=\"E\",O120=\"M\"),0,IF(SUM(F120:H120)<Inputs!$D$258,1/Inputs!$D$258*SUM(F120:H120),IF(SUM(F120:H120)>Inputs!$D$261,1/Inputs!$D$261*SUM(F120:H120),1)))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",F120=0,O120=\"M\",O120=\"H\"),0,1/Inputs!$D$253*F120)","v":2.0516736111111111},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",G120=0,O120=\"E\",O120=\"H\"),0,1/Inputs!$D$256*SUM(F120:G120))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",H120=0,O120=\"E\",O120=\"M\"),0,4/Inputs!$D$261*SUM(F120:H120))","v":0},6.1550208333333334,0,0,0,999666.66478785628,871309.58910374402,864601.22471542016,0,0,0,0,0,0,0,2735577.4786070208,0,0,2735577.4786070208,547115.49572140421,0,0,0,547115.49572140421,0,0,0,0,0,0,0,0,0,0,0,0,247408.55273431781,0,0,0,36296.464323298125,0,0,151976.52658927892,0,0,0,0,247408.55273431781,0,0,147669.26295879926,{"$f":"0.05*($AF120+AK120+AP120+AT120+SUM(AU120:BD120))*175*Inputs!$D$228*(1+0.0765)","v":45479.026863341292},876238.38620335329,113602.33703814665,0,0,0,102266.74867719368,0,0,112590.67248704414,0,0,92820.059435445946,0,0,421279.81763783039,{"$f":"Inputs!$D$152*F120+Inputs!$D$153*G120+Inputs!$D$154*H120","v":198496.18044103059},{"$f":"Inputs!$D$155*I120","v":173771.91270181615},{"$f":"'Voc Ed'!L120","v":0},{"$f":"Inputs!$D$156*$I120","v":17377.191270181615},{"$f":"Inputs!$D$157*$I120","v":69508.765080726458},{"$f":"Inputs!$D$158*$I120","v":22273.712941719488},{"$f":"IF(Inputs!$D$100=1,0,Activities!R120)","v":14317.292440750003},495745.05487622431,5075956.2330458323]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!O22","v":"0725050"},{"$f":"'School Reference Sheet'!P22","v":"Riverton Middle School"},{"$f":"'School Reference Sheet'!Q22","v":"6-8"},{"$f":"IF(M121=1,SUM(ADM!F121:J121),IF(N121=1,SUM(ADM!F121:L121),SUM(ADM!F121:K121,0)))","v":0},{"$f":"ADM!S121-'School Resources'!H121-'School Resources'!F121","v":563.53133333333335},{"$f":"IF(SUM(ADM!N121:R121)=ADM!S121,SUM(ADM!N121:R121),IF(OR(SUM(ADM!F121:O121)=ADM!S121,SUM(ADM!G121:O121)=ADM!S121,SUM(ADM!H121:O121)=ADM!S121,SUM(ADM!I121:O121)=ADM!S121,SUM(ADM!J121:O121)=ADM!S121,SUM(ADM!K121:O121)=ADM!S121,SUM(ADM!L121:O121)=ADM!S121,SUM(ADM!M121:O121)=ADM!S121,SUM(ADM!N121:O121)=ADM!S121),0,SUM(ADM!O121:R121)))","v":0},{"$f":"SUM(ADM!$F121:$R121)","v":563.53133333333335},"F",{"$f":"IF(I121<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F121:J121)=0,SUM(ADM!O121:R121)=0,ADM!K121>0,ADM!N121>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M121:R121)=0,ADM!L121>0),1,0)","v":0},"M",{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!F121/Inputs!$D$80)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!G121/Inputs!$D$81)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!H121/Inputs!$D$82)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!I121/Inputs!$D$83)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!J121/Inputs!$D$84)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(M121=1,ADM!K121/Inputs!$D$95,ADM!K121/Inputs!$D$85))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(N121=1,ADM!L121/Inputs!$D$96,ADM!L121/Inputs!$D$86))","v":8.7247301587301589},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!M121/Inputs!$D$87)","v":9.0692063492063504},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!N121/Inputs!$D$88)","v":9.0408888888888885},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!O121/Inputs!$D$89)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!P121/Inputs!$D$90)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!Q121/Inputs!$D$91)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,ADM!R121/Inputs!$D$92)","v":0},0,26.834825396825394,{"$f":"IF(SUM(ADM!N121:R121)=ADM!S121,SUM(X121:AB121),IF(OR(SUM(ADM!F121:O121)=ADM!S121,SUM(ADM!G121:O121)=ADM!S121,SUM(ADM!H121:O121)=ADM!S121,SUM(ADM!I121:O121)=ADM!S121,SUM(ADM!J121:O121)=ADM!S121,SUM(ADM!K121:O121)=ADM!S121,SUM(ADM!L121:O121)=ADM!S121,SUM(ADM!M121:O121)=ADM!S121,SUM(ADM!N121:O121)=ADM!S121),SUM(Z121:AB121),SUM(Y121:AB121)))","v":0},26.834825396825394,{"$f":"Inputs!$D$39*AC121","v":0},{"$f":"Inputs!$D$40*AD121","v":8.8554923809523807},{"$f":"Inputs!$D$41*AE121","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'Voc Ed'!H121)","v":0},8.8554923809523807,{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$72=1,$F121=0,Inputs!$D$74<=$AC121+$AG121),0,IF(AND($F121>0,$F121<=Inputs!$D$104,Inputs!$D$72=2),$F121/Inputs!$D$94-($AC121+$AG121),Inputs!$D$74-($AC121+$AG121)))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$72=1,$G121=0,Inputs!$D$75<=$AD121+$AH121),0,IF(Inputs!$D$72=2,IF(AND($G121>0,$G121<=Inputs!$D$104),$G121/Inputs!$D$94-($AD121+$AH121),Inputs!$D$75-($AD121+$AH121))))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$72=1,$H121=0,Inputs!$D$76<=$AE121+$AI121+AJ121),0,IF(Inputs!$D$72=2,IF(AND($H121>0,$H121<=Inputs!$D$104),$H121/Inputs!$D$94-($AE121+$AI121+$AJ121),Inputs!$D$76-($AE121+$AI121+$AJ121))))","v":0},{"$f":"IF(OR(J121=\"T\",K121=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O121=\"EM\",(AD121+AH121+AJ121)<Inputs!$D$75),Inputs!$D$75-(AD121+AH121+AJ121),IF(AND(O121=\"M\",(AD121+AH121+AJ121)<Inputs!$D$75),Inputs!$D$75-(AD121+AH121+AJ121),IF(AND(OR(O121=\"MH\",O121=\"H\",O121=\"EMH\"),(AD121+AE121+AH121+AI121+AJ121)<Inputs!$D$76),Inputs!$D$76-(AD121+AE121+AH121+AI121+AJ121),0)))),0))","v":0},0,{"$f":"IF($J121=\"T\",$I121/Inputs!$D$93,0)","v":0},{"$f":"IF(L121=1,(I121/7)*1.5,IF($J121=\"T\",0,IF(AND($K121=\"T\",($I121/Inputs!$D$94)>=1),$I121/Inputs!$D$94,IF(AND($K121=\"T\",($I121/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L121","v":0},0,{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$234=0,O121=\"M\",O121=\"H\"), 0,(F121*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$234=0,O121=\"E\",O121=\"H\"), 0,(SUM(F121:G121)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",Inputs!$D$234=0,O121=\"E\",O121=\"M\"), 0,(SUM(F121:H121)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'At-Risk'!T121/100)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'At-Risk'!U121/100)","v":2.82},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'At-Risk'!V121/100)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(AND(O121=\"E\", SUM(AX121:AZ121)<1/Inputs!$D$253*F121),1/Inputs!$D$253*F121-SUM(AX121:AZ121),IF(AND(O121=\"M\", SUM(AX121:AZ121)<1/Inputs!$D$256*SUM(F121:G121)),1/Inputs!$D$256* SUM(F121:G121)-SUM(AX121:AZ121),IF(AND(O121=\"H\",SUM(AX121:AZ121)<1/Inputs!$D$260*SUM(F121:H121)),1/Inputs!$D$260*SUM(F121:H121)-SUM(AX121:AZ121),0))))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'At-Risk'!AJ121/100)","v":0.21},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F121:$R121)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F121:$K121)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J121:$K121)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L121:$N121)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O121:$R121)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F121:$R121)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F121:$K121)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J121:$K121)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L121:$N121)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O121:$R121)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",F121=0,Inputs!$D$247=0,O121=\"M\",O121=\"H\"),0,1/Inputs!$D$253*F121)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",G121=0,Inputs!$D$247=0,O121=\"H\",O121=\"E\"),0,IF(SUM(F121:G121)<Inputs!$D$254,1/Inputs!$D$254*SUM(F121:G121),IF(SUM(F121:G121)>Inputs!$D$257,1/Inputs!$D$257*SUM(F121:G121),1)))","v":1},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",H121=0,Inputs!$D$247=0,O121=\"E\",O121=\"M\"),0,IF(SUM(F121:H121)<Inputs!$D$258,1/Inputs!$D$258*SUM(F121:H121),IF(SUM(F121:H121)>Inputs!$D$261,1/Inputs!$D$261*SUM(F121:H121),1)))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",G121=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G121)","v":1.7889883597883598},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",H121=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H121)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,'At-Risk'!S121/100)","v":2.82},{"$f":"IF(OR($J121=\"T\",$K121=\"T\"),0,IF(AND(O121=\"E\",'At-Risk'!S121/100<1/Inputs!$D$253*F121),1/Inputs!$D$253*F121-'At-Risk'!S121/100,IF(AND(O121=\"M\",'At-Risk'!S121/100<1/Inputs!$D$256*SUM(F121:G121)),1/Inputs!$D$256* SUM(F121:G121)-'At-Risk'!S121/100,IF(AND(O121=\"H\",'At-Risk'!S121/100<1/Inputs!$D$260*SUM(F121:H121)),1/Inputs!$D$260*SUM(F121:H121)-'At-Risk'!S121/100,0))))","v":0},2.2541253333333335,{"$f":"IF(OR(J121=\"T\",K121=\"T\"),0,IF(O121=\"E\",2/Inputs!$D$253*F121,IF(O121=\"M\",2/Inputs!$D$256*SUM(F121:G121),IF(O121=\"H\",5/Inputs!$D$261*SUM(F121:H121),0))))","v":3.5779767195767196},14.471090412698411,{"$f":"IF(OR($J121=\"T\",$K121=\"T\",F121=0,O121=\"M\",O121=\"H\"),0,IF(F121<Inputs!$D$251,1/Inputs!$D$251*F121,1))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",G121=0,O121=\"E\",O121=\"H\"),0,IF(SUM(F121:G121)<Inputs!$D$254,1/Inputs!$D$254*SUM(F121:G121),1))","v":1},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",H121=0,O121=\"E\",O121=\"M\"),0,IF(SUM(F121:H121)<Inputs!$D$258,1/Inputs!$D$258*SUM(F121:H121),1))","v":0},0,{"$f":"IF(OR($J121=\"T\",$K121=\"T\",F121=0),0,IF(AND(O121=\"E\",F121>Inputs!$D$253),(F121-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",G121=0),0,IF(AND(O121=\"M\",SUM(F121:G121)>Inputs!$D$256),(SUM(F121:G121)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.78898835978835979},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",H121=0),0,IF(AND(O121=\"H\",SUM(F121:H121)>Inputs!$D$260),(SUM(F121:H121)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K121=\"T\",$J121=\"T\",O121=\"M\",O121=\"H\"),0,IF(F121<Inputs!$D$251,1/Inputs!$D$251*F121,IF(F121>Inputs!$D$253,1/Inputs!$D$253*F121,1)))","v":0},{"$f":"IF(OR($K121=\"T\",$J121=\"T\",O121=\"E\",O121=\"H\"),0,IF(SUM(F121:G121)<Inputs!$D$254,1/Inputs!$D$254*SUM(F121:G121),IF(SUM(F121:G121)>Inputs!$D$256,1/Inputs!$D$256*SUM(F121:G121),1)))","v":1.7889883597883598},{"$f":"IF(OR($K121=\"T\",$J121=\"T\",O121=\"E\",O121=\"M\"),0,IF(SUM(F121:H121)<Inputs!$D$258,1/Inputs!$D$258*SUM(F121:H121),IF(SUM(F121:H121)>Inputs!$D$261,1/Inputs!$D$261*SUM(F121:H121),1)))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",F121=0,O121=\"M\",O121=\"H\"),0,1/Inputs!$D$253*F121)","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",G121=0,O121=\"E\",O121=\"H\"),0,1/Inputs!$D$256*SUM(F121:G121))","v":1.7889883597883598},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",H121=0,O121=\"E\",O121=\"M\"),0,4/Inputs!$D$261*SUM(F121:H121))","v":0},5.3669650793650794,0,0,0,0,0,0,646279.29987092328,671796.17284611659,669698.57348256721,0,0,0,0,0,1987774.0461996067,0,1987774.0461996067,0,655965.43524587026,0,0,655965.43524587026,0,0,0,0,0,0,0,0,0,0,0,0,0,208889.85590143001,0,0,15555.627567127767,0,0,0,74074.4169863227,0,127374.2917981958,0,208889.85590143001,0,166973.01988076701,128762.4849786652,{"$f":"0.05*($AF121+AK121+AP121+AT121+SUM(AU121:BD121))*175*Inputs!$D$228*(1+0.0765)","v":36575.35176483824},967094.90477877669,0,113602.33703814665,0,0,0,76722.733600265914,0,0,98175.168510834425,0,0,80935.878390007536,0,369436.11753925448,{"$f":"Inputs!$D$152*F121+Inputs!$D$153*G121+Inputs!$D$154*H121","v":189308.21589675752},{"$f":"Inputs!$D$155*I121","v":165728.38174244275},{"$f":"'Voc Ed'!L121","v":0},{"$f":"Inputs!$D$156*$I121","v":16572.838174244276},{"$f":"Inputs!$D$157*$I121","v":66291.352696977105},{"$f":"Inputs!$D$158*$I121","v":21242.710308202153},{"$f":"IF(Inputs!$D$100=1,0,Activities!R121)","v":154369.78768708627},613513.2865057101,4593783.7902692184]
["0725000","Fremont #25",{"$f":"'School Reference Sheet'!R22","v":"0725056"},{"$f":"'School Reference Sheet'!S22","v":"Riverton High School"},{"$f":"'School Reference Sheet'!T22","v":"9-12"},{"$f":"IF(M122=1,SUM(ADM!F122:J122),IF(N122=1,SUM(ADM!F122:L122),SUM(ADM!F122:K122,0)))","v":0},{"$f":"ADM!S122-'School Resources'!H122-'School Resources'!F122","v":0},{"$f":"IF(SUM(ADM!N122:R122)=ADM!S122,SUM(ADM!N122:R122),IF(OR(SUM(ADM!F122:O122)=ADM!S122,SUM(ADM!G122:O122)=ADM!S122,SUM(ADM!H122:O122)=ADM!S122,SUM(ADM!I122:O122)=ADM!S122,SUM(ADM!J122:O122)=ADM!S122,SUM(ADM!K122:O122)=ADM!S122,SUM(ADM!L122:O122)=ADM!S122,SUM(ADM!M122:O122)=ADM!S122,SUM(ADM!N122:O122)=ADM!S122),0,SUM(ADM!O122:R122)))","v":770.34299999999996},{"$f":"SUM(ADM!$F122:$R122)","v":770.34299999999996},"F",{"$f":"IF(I122<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F122:J122)=0,SUM(ADM!O122:R122)=0,ADM!K122>0,ADM!N122>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M122:R122)=0,ADM!L122>0),1,0)","v":0},"H",{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!F122/Inputs!$D$80)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!G122/Inputs!$D$81)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!H122/Inputs!$D$82)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!I122/Inputs!$D$83)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!J122/Inputs!$D$84)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(M122=1,ADM!K122/Inputs!$D$95,ADM!K122/Inputs!$D$85))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(N122=1,ADM!L122/Inputs!$D$96,ADM!L122/Inputs!$D$86))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!M122/Inputs!$D$87)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!N122/Inputs!$D$88)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!O122/Inputs!$D$89)","v":10.375047619047619},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!P122/Inputs!$D$90)","v":10.234095238095238},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!Q122/Inputs!$D$91)","v":8.1674761904761901},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,ADM!R122/Inputs!$D$92)","v":7.9063809523809523},0,0,{"$f":"IF(SUM(ADM!N122:R122)=ADM!S122,SUM(X122:AB122),IF(OR(SUM(ADM!F122:O122)=ADM!S122,SUM(ADM!G122:O122)=ADM!S122,SUM(ADM!H122:O122)=ADM!S122,SUM(ADM!I122:O122)=ADM!S122,SUM(ADM!J122:O122)=ADM!S122,SUM(ADM!K122:O122)=ADM!S122,SUM(ADM!L122:O122)=ADM!S122,SUM(ADM!M122:O122)=ADM!S122,SUM(ADM!N122:O122)=ADM!S122),SUM(Z122:AB122),SUM(Y122:AB122)))","v":36.683},36.683,{"$f":"Inputs!$D$39*AC122","v":0},{"$f":"Inputs!$D$40*AD122","v":0},{"$f":"Inputs!$D$41*AE122","v":12.10539},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'Voc Ed'!H122)","v":1.2649523809523808},13.37034238095238,{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$72=1,$F122=0,Inputs!$D$74<=$AC122+$AG122),0,IF(AND($F122>0,$F122<=Inputs!$D$104,Inputs!$D$72=2),$F122/Inputs!$D$94-($AC122+$AG122),Inputs!$D$74-($AC122+$AG122)))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$72=1,$G122=0,Inputs!$D$75<=$AD122+$AH122),0,IF(Inputs!$D$72=2,IF(AND($G122>0,$G122<=Inputs!$D$104),$G122/Inputs!$D$94-($AD122+$AH122),Inputs!$D$75-($AD122+$AH122))))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$72=1,$H122=0,Inputs!$D$76<=$AE122+$AI122+AJ122),0,IF(Inputs!$D$72=2,IF(AND($H122>0,$H122<=Inputs!$D$104),$H122/Inputs!$D$94-($AE122+$AI122+$AJ122),Inputs!$D$76-($AE122+$AI122+$AJ122))))","v":0},{"$f":"IF(OR(J122=\"T\",K122=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O122=\"EM\",(AD122+AH122+AJ122)<Inputs!$D$75),Inputs!$D$75-(AD122+AH122+AJ122),IF(AND(O122=\"M\",(AD122+AH122+AJ122)<Inputs!$D$75),Inputs!$D$75-(AD122+AH122+AJ122),IF(AND(OR(O122=\"MH\",O122=\"H\",O122=\"EMH\"),(AD122+AE122+AH122+AI122+AJ122)<Inputs!$D$76),Inputs!$D$76-(AD122+AE122+AH122+AI122+AJ122),0)))),0))","v":0},0,{"$f":"IF($J122=\"T\",$I122/Inputs!$D$93,0)","v":0},{"$f":"IF(L122=1,(I122/7)*1.5,IF($J122=\"T\",0,IF(AND($K122=\"T\",($I122/Inputs!$D$94)>=1),$I122/Inputs!$D$94,IF(AND($K122=\"T\",($I122/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L122","v":0},0,{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$234=0,O122=\"M\",O122=\"H\"), 0,(F122*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$234=0,O122=\"E\",O122=\"H\"), 0,(SUM(F122:G122)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",Inputs!$D$234=0,O122=\"E\",O122=\"M\"), 0,(SUM(F122:H122)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'At-Risk'!T122/100)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'At-Risk'!U122/100)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'At-Risk'!V122/100)","v":3.47},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(AND(O122=\"E\", SUM(AX122:AZ122)<1/Inputs!$D$253*F122),1/Inputs!$D$253*F122-SUM(AX122:AZ122),IF(AND(O122=\"M\", SUM(AX122:AZ122)<1/Inputs!$D$256*SUM(F122:G122)),1/Inputs!$D$256* SUM(F122:G122)-SUM(AX122:AZ122),IF(AND(O122=\"H\",SUM(AX122:AZ122)<1/Inputs!$D$260*SUM(F122:H122)),1/Inputs!$D$260*SUM(F122:H122)-SUM(AX122:AZ122),0))))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'At-Risk'!AJ122/100)","v":0.33},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F122:$R122)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F122:$K122)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J122:$K122)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L122:$N122)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O122:$R122)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F122:$R122)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F122:$K122)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J122:$K122)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L122:$N122)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O122:$R122)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",F122=0,Inputs!$D$247=0,O122=\"M\",O122=\"H\"),0,1/Inputs!$D$253*F122)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",G122=0,Inputs!$D$247=0,O122=\"H\",O122=\"E\"),0,IF(SUM(F122:G122)<Inputs!$D$254,1/Inputs!$D$254*SUM(F122:G122),IF(SUM(F122:G122)>Inputs!$D$257,1/Inputs!$D$257*SUM(F122:G122),1)))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",H122=0,Inputs!$D$247=0,O122=\"E\",O122=\"M\"),0,IF(SUM(F122:H122)<Inputs!$D$258,1/Inputs!$D$258*SUM(F122:H122),IF(SUM(F122:H122)>Inputs!$D$261,1/Inputs!$D$261*SUM(F122:H122),1)))","v":1.2227666666666666},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",G122=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G122)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",H122=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H122)","v":2.4455333333333331},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,'At-Risk'!S122/100)","v":3.47},{"$f":"IF(OR($J122=\"T\",$K122=\"T\"),0,IF(AND(O122=\"E\",'At-Risk'!S122/100<1/Inputs!$D$253*F122),1/Inputs!$D$253*F122-'At-Risk'!S122/100,IF(AND(O122=\"M\",'At-Risk'!S122/100<1/Inputs!$D$256*SUM(F122:G122)),1/Inputs!$D$256* SUM(F122:G122)-'At-Risk'!S122/100,IF(AND(O122=\"H\",'At-Risk'!S122/100<1/Inputs!$D$260*SUM(F122:H122)),1/Inputs!$D$260*SUM(F122:H122)-'At-Risk'!S122/100,0))))","v":0},3.081372,{"$f":"IF(OR(J122=\"T\",K122=\"T\"),0,IF(O122=\"E\",2/Inputs!$D$253*F122,IF(O122=\"M\",2/Inputs!$D$256*SUM(F122:G122),IF(O122=\"H\",5/Inputs!$D$261*SUM(F122:H122),0))))","v":6.113833333333333},20.133505333333332,{"$f":"IF(OR($J122=\"T\",$K122=\"T\",F122=0,O122=\"M\",O122=\"H\"),0,IF(F122<Inputs!$D$251,1/Inputs!$D$251*F122,1))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",G122=0,O122=\"E\",O122=\"H\"),0,IF(SUM(F122:G122)<Inputs!$D$254,1/Inputs!$D$254*SUM(F122:G122),1))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",H122=0,O122=\"E\",O122=\"M\"),0,IF(SUM(F122:H122)<Inputs!$D$258,1/Inputs!$D$258*SUM(F122:H122),1))","v":1},0,{"$f":"IF(OR($J122=\"T\",$K122=\"T\",F122=0),0,IF(AND(O122=\"E\",F122>Inputs!$D$253),(F122-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",G122=0),0,IF(AND(O122=\"M\",SUM(F122:G122)>Inputs!$D$256),(SUM(F122:G122)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",H122=0),0,IF(AND(O122=\"H\",SUM(F122:H122)>Inputs!$D$260),(SUM(F122:H122)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.4455333333333331},{"$f":"IF(OR($K122=\"T\",$J122=\"T\",O122=\"M\",O122=\"H\"),0,IF(F122<Inputs!$D$251,1/Inputs!$D$251*F122,IF(F122>Inputs!$D$253,1/Inputs!$D$253*F122,1)))","v":0},{"$f":"IF(OR($K122=\"T\",$J122=\"T\",O122=\"E\",O122=\"H\"),0,IF(SUM(F122:G122)<Inputs!$D$254,1/Inputs!$D$254*SUM(F122:G122),IF(SUM(F122:G122)>Inputs!$D$256,1/Inputs!$D$256*SUM(F122:G122),1)))","v":0},{"$f":"IF(OR($K122=\"T\",$J122=\"T\",O122=\"E\",O122=\"M\"),0,IF(SUM(F122:H122)<Inputs!$D$258,1/Inputs!$D$258*SUM(F122:H122),IF(SUM(F122:H122)>Inputs!$D$261,1/Inputs!$D$261*SUM(F122:H122),1)))","v":1.2227666666666666},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",F122=0,O122=\"M\",O122=\"H\"),0,1/Inputs!$D$253*F122)","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",G122=0,O122=\"E\",O122=\"H\"),0,1/Inputs!$D$256*SUM(F122:G122))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",H122=0,O122=\"E\",O122=\"M\"),0,4/Inputs!$D$261*SUM(F122:H122))","v":4.8910666666666662},8.5593666666666657,0,0,0,0,0,0,0,0,0,768525.60358628782,758084.63814440614,605001.03705919569,585660.5595193858,0,0,2717271.8383092755,2717271.8383092755,0,0,896699.70664206089,93700.610134508388,990400.31677656923,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257038.2269425398,0,24444.557605486491,0,0,0,0,90575.727943642516,0,174119.67758083408,257038.2269425398,0,228250.83441797915,220021.65873190109,{"$f":"0.05*($AF122+AK122+AP122+AT122+SUM(AU122:BD122))*175*Inputs!$D$228*(1+0.0765)","v":50870.061361584449},1302358.9715265073,0,0,113602.33703814665,0,0,0,140566.41960267603,0,0,67102.35027109558,0,0,221277.44697991441,542548.55389183271,{"$f":"Inputs!$D$152*F122+Inputs!$D$153*G122+Inputs!$D$154*H122","v":316861.81085505913},{"$f":"Inputs!$D$155*I122","v":226549.42365219307},{"$f":"'Voc Ed'!L122","v":71213.644344772794},{"$f":"Inputs!$D$156*$I122","v":22654.942365219307},{"$f":"Inputs!$D$157*$I122","v":90619.769460877229},{"$f":"Inputs!$D$158*$I122","v":29038.621668392356},{"$f":"IF(Inputs!$D$100=1,0,Activities!R122)","v":538829.73753961688},1295767.9498861309,6848347.6303903162]
["0738000","Fremont #38",{"$f":"'School Reference Sheet'!C23","v":"0738001"},{"$f":"'School Reference Sheet'!D23","v":"Arapahoe Elementary"},{"$f":"'School Reference Sheet'!E23","v":"P-8"},{"$f":"IF(M123=1,SUM(ADM!F123:J123),IF(N123=1,SUM(ADM!F123:L123),SUM(ADM!F123:K123,0)))","v":289.96099999999996},{"$f":"ADM!S123-'School Resources'!H123-'School Resources'!F123","v":103.815},{"$f":"IF(SUM(ADM!N123:R123)=ADM!S123,SUM(ADM!N123:R123),IF(OR(SUM(ADM!F123:O123)=ADM!S123,SUM(ADM!G123:O123)=ADM!S123,SUM(ADM!H123:O123)=ADM!S123,SUM(ADM!I123:O123)=ADM!S123,SUM(ADM!J123:O123)=ADM!S123,SUM(ADM!K123:O123)=ADM!S123,SUM(ADM!L123:O123)=ADM!S123,SUM(ADM!M123:O123)=ADM!S123,SUM(ADM!N123:O123)=ADM!S123),0,SUM(ADM!O123:R123)))","v":0},{"$f":"SUM(ADM!$F123:$R123)","v":393.77599999999995},"F",{"$f":"IF(I123<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F123:J123)=0,SUM(ADM!O123:R123)=0,ADM!K123>0,ADM!N123>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M123:R123)=0,ADM!L123>0),1,0)","v":0},"M",{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!F123/Inputs!$D$80)","v":3.5505624999999998},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!G123/Inputs!$D$81)","v":3.3567499999999999},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!H123/Inputs!$D$82)","v":3.1657500000000001},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!I123/Inputs!$D$83)","v":2.9445000000000001},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!J123/Inputs!$D$84)","v":2.5958749999999999},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(M123=1,ADM!K123/Inputs!$D$95,ADM!K123/Inputs!$D$85))","v":2.509125},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(N123=1,ADM!L123/Inputs!$D$96,ADM!L123/Inputs!$D$86))","v":1.6985238095238093},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!M123/Inputs!$D$87)","v":1.9561428571428572},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!N123/Inputs!$D$88)","v":1.288904761904762},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!O123/Inputs!$D$89)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!P123/Inputs!$D$90)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!Q123/Inputs!$D$91)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,ADM!R123/Inputs!$D$92)","v":0},18.122562499999997,4.9435714285714276,{"$f":"IF(SUM(ADM!N123:R123)=ADM!S123,SUM(X123:AB123),IF(OR(SUM(ADM!F123:O123)=ADM!S123,SUM(ADM!G123:O123)=ADM!S123,SUM(ADM!H123:O123)=ADM!S123,SUM(ADM!I123:O123)=ADM!S123,SUM(ADM!J123:O123)=ADM!S123,SUM(ADM!K123:O123)=ADM!S123,SUM(ADM!L123:O123)=ADM!S123,SUM(ADM!M123:O123)=ADM!S123,SUM(ADM!N123:O123)=ADM!S123),SUM(Z123:AB123),SUM(Y123:AB123)))","v":0},23.066133928571425,{"$f":"Inputs!$D$39*AC123","v":3.6245124999999998},{"$f":"Inputs!$D$40*AD123","v":1.6313785714285711},{"$f":"Inputs!$D$41*AE123","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'Voc Ed'!H123)","v":0},5.2558910714285707,{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$72=1,$F123=0,Inputs!$D$74<=$AC123+$AG123),0,IF(AND($F123>0,$F123<=Inputs!$D$104,Inputs!$D$72=2),$F123/Inputs!$D$94-($AC123+$AG123),Inputs!$D$74-($AC123+$AG123)))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$72=1,$G123=0,Inputs!$D$75<=$AD123+$AH123),0,IF(Inputs!$D$72=2,IF(AND($G123>0,$G123<=Inputs!$D$104),$G123/Inputs!$D$94-($AD123+$AH123),Inputs!$D$75-($AD123+$AH123))))","v":1.4250500000000015},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$72=1,$H123=0,Inputs!$D$76<=$AE123+$AI123+AJ123),0,IF(Inputs!$D$72=2,IF(AND($H123>0,$H123<=Inputs!$D$104),$H123/Inputs!$D$94-($AE123+$AI123+$AJ123),Inputs!$D$76-($AE123+$AI123+$AJ123))))","v":0},{"$f":"IF(OR(J123=\"T\",K123=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O123=\"EM\",(AD123+AH123+AJ123)<Inputs!$D$75),Inputs!$D$75-(AD123+AH123+AJ123),IF(AND(O123=\"M\",(AD123+AH123+AJ123)<Inputs!$D$75),Inputs!$D$75-(AD123+AH123+AJ123),IF(AND(OR(O123=\"MH\",O123=\"H\",O123=\"EMH\"),(AD123+AE123+AH123+AI123+AJ123)<Inputs!$D$76),Inputs!$D$76-(AD123+AE123+AH123+AI123+AJ123),0)))),0))","v":0},1.4250500000000015,{"$f":"IF($J123=\"T\",$I123/Inputs!$D$93,0)","v":0},{"$f":"IF(L123=1,(I123/7)*1.5,IF($J123=\"T\",0,IF(AND($K123=\"T\",($I123/Inputs!$D$94)>=1),$I123/Inputs!$D$94,IF(AND($K123=\"T\",($I123/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L123","v":0},0,{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$234=0,O123=\"M\",O123=\"H\"), 0,(F123*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$234=0,O123=\"E\",O123=\"H\"), 0,(SUM(F123:G123)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",Inputs!$D$234=0,O123=\"E\",O123=\"M\"), 0,(SUM(F123:H123)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'At-Risk'!T123/100)","v":2.6},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'At-Risk'!U123/100)","v":1.1299999999999999},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'At-Risk'!V123/100)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(AND(O123=\"E\", SUM(AX123:AZ123)<1/Inputs!$D$253*F123),1/Inputs!$D$253*F123-SUM(AX123:AZ123),IF(AND(O123=\"M\", SUM(AX123:AZ123)<1/Inputs!$D$256*SUM(F123:G123)),1/Inputs!$D$256* SUM(F123:G123)-SUM(AX123:AZ123),IF(AND(O123=\"H\",SUM(AX123:AZ123)<1/Inputs!$D$260*SUM(F123:H123)),1/Inputs!$D$260*SUM(F123:H123)-SUM(AX123:AZ123),0))))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'At-Risk'!AJ123/100)","v":1.76},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F123:$R123)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F123:$K123)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J123:$K123)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L123:$N123)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O123:$R123)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F123:$R123)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F123:$K123)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J123:$K123)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L123:$N123)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O123:$R123)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",F123=0,Inputs!$D$247=0,O123=\"M\",O123=\"H\"),0,1/Inputs!$D$253*F123)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",G123=0,Inputs!$D$247=0,O123=\"H\",O123=\"E\"),0,IF(SUM(F123:G123)<Inputs!$D$254,1/Inputs!$D$254*SUM(F123:G123),IF(SUM(F123:G123)>Inputs!$D$257,1/Inputs!$D$257*SUM(F123:G123),1)))","v":1},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",H123=0,Inputs!$D$247=0,O123=\"E\",O123=\"M\"),0,IF(SUM(F123:H123)<Inputs!$D$258,1/Inputs!$D$258*SUM(F123:H123),IF(SUM(F123:H123)>Inputs!$D$261,1/Inputs!$D$261*SUM(F123:H123),1)))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",G123=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G123)","v":0.32957142857142857},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",H123=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H123)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,'At-Risk'!S123/100)","v":3.73},{"$f":"IF(OR($J123=\"T\",$K123=\"T\"),0,IF(AND(O123=\"E\",'At-Risk'!S123/100<1/Inputs!$D$253*F123),1/Inputs!$D$253*F123-'At-Risk'!S123/100,IF(AND(O123=\"M\",'At-Risk'!S123/100<1/Inputs!$D$256*SUM(F123:G123)),1/Inputs!$D$256* SUM(F123:G123)-'At-Risk'!S123/100,IF(AND(O123=\"H\",'At-Risk'!S123/100<1/Inputs!$D$260*SUM(F123:H123)),1/Inputs!$D$260*SUM(F123:H123)-'At-Risk'!S123/100,0))))","v":0},0.41526000000000002,{"$f":"IF(OR(J123=\"T\",K123=\"T\"),0,IF(O123=\"E\",2/Inputs!$D$253*F123,IF(O123=\"M\",2/Inputs!$D$256*SUM(F123:G123),IF(O123=\"H\",5/Inputs!$D$261*SUM(F123:H123),0))))","v":2.5001650793650789},13.464996507936508,{"$f":"IF(OR($J123=\"T\",$K123=\"T\",F123=0,O123=\"M\",O123=\"H\"),0,IF(F123<Inputs!$D$251,1/Inputs!$D$251*F123,1))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",G123=0,O123=\"E\",O123=\"H\"),0,IF(SUM(F123:G123)<Inputs!$D$254,1/Inputs!$D$254*SUM(F123:G123),1))","v":1},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",H123=0,O123=\"E\",O123=\"M\"),0,IF(SUM(F123:H123)<Inputs!$D$258,1/Inputs!$D$258*SUM(F123:H123),1))","v":0},0,{"$f":"IF(OR($J123=\"T\",$K123=\"T\",F123=0),0,IF(AND(O123=\"E\",F123>Inputs!$D$253),(F123-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",G123=0),0,IF(AND(O123=\"M\",SUM(F123:G123)>Inputs!$D$256),(SUM(F123:G123)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.25008253968253952},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",H123=0),0,IF(AND(O123=\"H\",SUM(F123:H123)>Inputs!$D$260),(SUM(F123:H123)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K123=\"T\",$J123=\"T\",O123=\"M\",O123=\"H\"),0,IF(F123<Inputs!$D$251,1/Inputs!$D$251*F123,IF(F123>Inputs!$D$253,1/Inputs!$D$253*F123,1)))","v":0},{"$f":"IF(OR($K123=\"T\",$J123=\"T\",O123=\"E\",O123=\"H\"),0,IF(SUM(F123:G123)<Inputs!$D$254,1/Inputs!$D$254*SUM(F123:G123),IF(SUM(F123:G123)>Inputs!$D$256,1/Inputs!$D$256*SUM(F123:G123),1)))","v":1.2500825396825395},{"$f":"IF(OR($K123=\"T\",$J123=\"T\",O123=\"E\",O123=\"M\"),0,IF(SUM(F123:H123)<Inputs!$D$258,1/Inputs!$D$258*SUM(F123:H123),IF(SUM(F123:H123)>Inputs!$D$261,1/Inputs!$D$261*SUM(F123:H123),1)))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",F123=0,O123=\"M\",O123=\"H\"),0,1/Inputs!$D$253*F123)","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",G123=0,O123=\"E\",O123=\"H\"),0,1/Inputs!$D$256*SUM(F123:G123))","v":1.2500825396825395},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",H123=0,O123=\"E\",O123=\"M\"),0,4/Inputs!$D$261*SUM(F123:H123))","v":0},3.7502476190476184,266759.28072187665,252197.84627454364,237847.71932483403,221224.86284513111,195032.12458417547,188514.46221303771,127612.73452236179,146968.05409302478,96837.418635699549,0,0,0,0,1361576.2959635984,371418.20725108607,0,1732994.5032146845,272315.25919271971,122568.00839285839,0,0,394883.26758557808,0,107066.22204022904,0,0,107066.22204022904,0,0,0,0,0,0,0,195342.04224735638,84898.65682288949,0,0,132231.53629051815,0,0,0,75131.554710521683,0,20135.976648818414,0,280240.6990702459,0,31199.129409091234,95178.437016498501,{"$f":"0.05*($AF123+AK123+AP123+AT123+SUM(AU123:BD123))*175*Inputs!$D$228*(1+0.0765)","v":33285.068079391014},947643.10029533075,0,109840.1859644471,0,0,0,23295.825901988195,0,0,66941.917967355883,0,0,55280.95501327073,0,255358.88484706188,{"$f":"Inputs!$D$152*F123+Inputs!$D$153*G123+Inputs!$D$154*H123","v":132281.96484128345},{"$f":"Inputs!$D$155*I123","v":115805.20086255859},{"$f":"'Voc Ed'!L123","v":0},{"$f":"Inputs!$D$156*$I123","v":11580.520086255859},{"$f":"Inputs!$D$157*$I123","v":46322.080345023438},{"$f":"Inputs!$D$158*$I123","v":14843.663518838839},{"$f":"IF(Inputs!$D$100=1,0,Activities!R123)","v":63662.887593093525},384496.31724705367,3822442.2952299379]
["0738000","Fremont #38",{"$f":"'School Reference Sheet'!F23","v":"0738055"},{"$f":"'School Reference Sheet'!G23","v":"Arapahoe Charter High School"},{"$f":"'School Reference Sheet'!H23","v":"9-12"},{"$f":"IF(M124=1,SUM(ADM!F124:J124),IF(N124=1,SUM(ADM!F124:L124),SUM(ADM!F124:K124,0)))","v":0},{"$f":"ADM!S124-'School Resources'!H124-'School Resources'!F124","v":0},{"$f":"IF(SUM(ADM!N124:R124)=ADM!S124,SUM(ADM!N124:R124),IF(OR(SUM(ADM!F124:O124)=ADM!S124,SUM(ADM!G124:O124)=ADM!S124,SUM(ADM!H124:O124)=ADM!S124,SUM(ADM!I124:O124)=ADM!S124,SUM(ADM!J124:O124)=ADM!S124,SUM(ADM!K124:O124)=ADM!S124,SUM(ADM!L124:O124)=ADM!S124,SUM(ADM!M124:O124)=ADM!S124,SUM(ADM!N124:O124)=ADM!S124),0,SUM(ADM!O124:R124)))","v":39.466000000000001},{"$f":"SUM(ADM!$F124:$R124)","v":39.466000000000001},"F",{"$f":"IF(I124<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F124:J124)=0,SUM(ADM!O124:R124)=0,ADM!K124>0,ADM!N124>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M124:R124)=0,ADM!L124>0),1,0)","v":0},"H",{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!F124/Inputs!$D$80)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!G124/Inputs!$D$81)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!H124/Inputs!$D$82)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!I124/Inputs!$D$83)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!J124/Inputs!$D$84)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(M124=1,ADM!K124/Inputs!$D$95,ADM!K124/Inputs!$D$85))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(N124=1,ADM!L124/Inputs!$D$96,ADM!L124/Inputs!$D$86))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!M124/Inputs!$D$87)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!N124/Inputs!$D$88)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!O124/Inputs!$D$89)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!P124/Inputs!$D$90)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!Q124/Inputs!$D$91)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,ADM!R124/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N124:R124)=ADM!S124,SUM(X124:AB124),IF(OR(SUM(ADM!F124:O124)=ADM!S124,SUM(ADM!G124:O124)=ADM!S124,SUM(ADM!H124:O124)=ADM!S124,SUM(ADM!I124:O124)=ADM!S124,SUM(ADM!J124:O124)=ADM!S124,SUM(ADM!K124:O124)=ADM!S124,SUM(ADM!L124:O124)=ADM!S124,SUM(ADM!M124:O124)=ADM!S124,SUM(ADM!N124:O124)=ADM!S124),SUM(Z124:AB124),SUM(Y124:AB124)))","v":0},0,{"$f":"Inputs!$D$39*AC124","v":0},{"$f":"Inputs!$D$40*AD124","v":0},{"$f":"Inputs!$D$41*AE124","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'Voc Ed'!H124)","v":0},0,{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$72=1,$F124=0,Inputs!$D$74<=$AC124+$AG124),0,IF(AND($F124>0,$F124<=Inputs!$D$104,Inputs!$D$72=2),$F124/Inputs!$D$94-($AC124+$AG124),Inputs!$D$74-($AC124+$AG124)))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$72=1,$G124=0,Inputs!$D$75<=$AD124+$AH124),0,IF(Inputs!$D$72=2,IF(AND($G124>0,$G124<=Inputs!$D$104),$G124/Inputs!$D$94-($AD124+$AH124),Inputs!$D$75-($AD124+$AH124))))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$72=1,$H124=0,Inputs!$D$76<=$AE124+$AI124+AJ124),0,IF(Inputs!$D$72=2,IF(AND($H124>0,$H124<=Inputs!$D$104),$H124/Inputs!$D$94-($AE124+$AI124+$AJ124),Inputs!$D$76-($AE124+$AI124+$AJ124))))","v":0},{"$f":"IF(OR(J124=\"T\",K124=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O124=\"EM\",(AD124+AH124+AJ124)<Inputs!$D$75),Inputs!$D$75-(AD124+AH124+AJ124),IF(AND(O124=\"M\",(AD124+AH124+AJ124)<Inputs!$D$75),Inputs!$D$75-(AD124+AH124+AJ124),IF(AND(OR(O124=\"MH\",O124=\"H\",O124=\"EMH\"),(AD124+AE124+AH124+AI124+AJ124)<Inputs!$D$76),Inputs!$D$76-(AD124+AE124+AH124+AI124+AJ124),0)))),0))","v":0},0,{"$f":"IF($J124=\"T\",$I124/Inputs!$D$93,0)","v":0},{"$f":"IF(L124=1,(I124/7)*1.5,IF($J124=\"T\",0,IF(AND($K124=\"T\",($I124/Inputs!$D$94)>=1),$I124/Inputs!$D$94,IF(AND($K124=\"T\",($I124/Inputs!$D$94)<1),1,0))))","v":5.6379999999999999},{"$f":"'Small District Adjustment'!L124","v":0},5.6379999999999999,{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$234=0,O124=\"M\",O124=\"H\"), 0,(F124*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$234=0,O124=\"E\",O124=\"H\"), 0,(SUM(F124:G124)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",Inputs!$D$234=0,O124=\"E\",O124=\"M\"), 0,(SUM(F124:H124)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'At-Risk'!T124/100)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'At-Risk'!U124/100)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'At-Risk'!V124/100)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(AND(O124=\"E\", SUM(AX124:AZ124)<1/Inputs!$D$253*F124),1/Inputs!$D$253*F124-SUM(AX124:AZ124),IF(AND(O124=\"M\", SUM(AX124:AZ124)<1/Inputs!$D$256*SUM(F124:G124)),1/Inputs!$D$256* SUM(F124:G124)-SUM(AX124:AZ124),IF(AND(O124=\"H\",SUM(AX124:AZ124)<1/Inputs!$D$260*SUM(F124:H124)),1/Inputs!$D$260*SUM(F124:H124)-SUM(AX124:AZ124),0))))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'At-Risk'!AJ124/100)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F124:$R124)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F124:$K124)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J124:$K124)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L124:$N124)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O124:$R124)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F124:$R124)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F124:$K124)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J124:$K124)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L124:$N124)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O124:$R124)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",F124=0,Inputs!$D$247=0,O124=\"M\",O124=\"H\"),0,1/Inputs!$D$253*F124)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",G124=0,Inputs!$D$247=0,O124=\"H\",O124=\"E\"),0,IF(SUM(F124:G124)<Inputs!$D$254,1/Inputs!$D$254*SUM(F124:G124),IF(SUM(F124:G124)>Inputs!$D$257,1/Inputs!$D$257*SUM(F124:G124),1)))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",H124=0,Inputs!$D$247=0,O124=\"E\",O124=\"M\"),0,IF(SUM(F124:H124)<Inputs!$D$258,1/Inputs!$D$258*SUM(F124:H124),IF(SUM(F124:H124)>Inputs!$D$261,1/Inputs!$D$261*SUM(F124:H124),1)))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",G124=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G124)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",H124=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H124)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,'At-Risk'!S124/100)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\"),0,IF(AND(O124=\"E\",'At-Risk'!S124/100<1/Inputs!$D$253*F124),1/Inputs!$D$253*F124-'At-Risk'!S124/100,IF(AND(O124=\"M\",'At-Risk'!S124/100<1/Inputs!$D$256*SUM(F124:G124)),1/Inputs!$D$256* SUM(F124:G124)-'At-Risk'!S124/100,IF(AND(O124=\"H\",'At-Risk'!S124/100<1/Inputs!$D$260*SUM(F124:H124)),1/Inputs!$D$260*SUM(F124:H124)-'At-Risk'!S124/100,0))))","v":0},0,{"$f":"IF(OR(J124=\"T\",K124=\"T\"),0,IF(O124=\"E\",2/Inputs!$D$253*F124,IF(O124=\"M\",2/Inputs!$D$256*SUM(F124:G124),IF(O124=\"H\",5/Inputs!$D$261*SUM(F124:H124),0))))","v":0},0,{"$f":"IF(OR($J124=\"T\",$K124=\"T\",F124=0,O124=\"M\",O124=\"H\"),0,IF(F124<Inputs!$D$251,1/Inputs!$D$251*F124,1))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",G124=0,O124=\"E\",O124=\"H\"),0,IF(SUM(F124:G124)<Inputs!$D$254,1/Inputs!$D$254*SUM(F124:G124),1))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",H124=0,O124=\"E\",O124=\"M\"),0,IF(SUM(F124:H124)<Inputs!$D$258,1/Inputs!$D$258*SUM(F124:H124),1))","v":0},1,{"$f":"IF(OR($J124=\"T\",$K124=\"T\",F124=0),0,IF(AND(O124=\"E\",F124>Inputs!$D$253),(F124-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",G124=0),0,IF(AND(O124=\"M\",SUM(F124:G124)>Inputs!$D$256),(SUM(F124:G124)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",H124=0),0,IF(AND(O124=\"H\",SUM(F124:H124)>Inputs!$D$260),(SUM(F124:H124)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K124=\"T\",$J124=\"T\",O124=\"M\",O124=\"H\"),0,IF(F124<Inputs!$D$251,1/Inputs!$D$251*F124,IF(F124>Inputs!$D$253,1/Inputs!$D$253*F124,1)))","v":0},{"$f":"IF(OR($K124=\"T\",$J124=\"T\",O124=\"E\",O124=\"H\"),0,IF(SUM(F124:G124)<Inputs!$D$254,1/Inputs!$D$254*SUM(F124:G124),IF(SUM(F124:G124)>Inputs!$D$256,1/Inputs!$D$256*SUM(F124:G124),1)))","v":0},{"$f":"IF(OR($K124=\"T\",$J124=\"T\",O124=\"E\",O124=\"M\"),0,IF(SUM(F124:H124)<Inputs!$D$258,1/Inputs!$D$258*SUM(F124:H124),IF(SUM(F124:H124)>Inputs!$D$261,1/Inputs!$D$261*SUM(F124:H124),1)))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",F124=0,O124=\"M\",O124=\"H\"),0,1/Inputs!$D$253*F124)","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",G124=0,O124=\"E\",O124=\"H\"),0,1/Inputs!$D$256*SUM(F124:G124))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",H124=0,O124=\"E\",O124=\"M\"),0,4/Inputs!$D$261*SUM(F124:H124))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,423591.70545792126,0,423591.70545792126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF124+AK124+AP124+AT124+SUM(AU124:BD124))*175*Inputs!$D$228*(1+0.0765)","v":5325.6751257477108},5325.6751257477108,0,0,0,93152.548480835365,0,0,0,0,0,0,0,0,0,93152.548480835365,{"$f":"Inputs!$D$152*F124+Inputs!$D$153*G124+Inputs!$D$154*H124","v":16233.376855771732},{"$f":"Inputs!$D$155*I124","v":11606.517556280063},{"$f":"'Voc Ed'!L124","v":5275.0847662794658},{"$f":"Inputs!$D$156*$I124","v":1160.6517556280062},{"$f":"Inputs!$D$157*$I124","v":4642.6070225120247},{"$f":"Inputs!$D$158*$I124","v":1487.6986521131143},{"$f":"IF(Inputs!$D$100=1,0,Activities!R124)","v":73283.072288325071},113689.00889690948,635758.93796141376]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!C24","v":"0801002"},{"$f":"'School Reference Sheet'!D24","v":"Southeast Elementary"},{"$f":"'School Reference Sheet'!E24","v":"K-6"},{"$f":"IF(M125=1,SUM(ADM!F125:J125),IF(N125=1,SUM(ADM!F125:L125),SUM(ADM!F125:K125,0)))","v":125.71999999999998},{"$f":"ADM!S125-'School Resources'!H125-'School Resources'!F125","v":0},{"$f":"IF(SUM(ADM!N125:R125)=ADM!S125,SUM(ADM!N125:R125),IF(OR(SUM(ADM!F125:O125)=ADM!S125,SUM(ADM!G125:O125)=ADM!S125,SUM(ADM!H125:O125)=ADM!S125,SUM(ADM!I125:O125)=ADM!S125,SUM(ADM!J125:O125)=ADM!S125,SUM(ADM!K125:O125)=ADM!S125,SUM(ADM!L125:O125)=ADM!S125,SUM(ADM!M125:O125)=ADM!S125,SUM(ADM!N125:O125)=ADM!S125),0,SUM(ADM!O125:R125)))","v":0},{"$f":"SUM(ADM!$F125:$R125)","v":125.71999999999998},"F",{"$f":"IF(I125<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F125:J125)=0,SUM(ADM!O125:R125)=0,ADM!K125>0,ADM!N125>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M125:R125)=0,ADM!L125>0),1,0)","v":1},"E",{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!F125/Inputs!$D$80)","v":0.889625},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!G125/Inputs!$D$81)","v":1.0889374999999999},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!H125/Inputs!$D$82)","v":1.04},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!I125/Inputs!$D$83)","v":0.87462499999999999},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!J125/Inputs!$D$84)","v":0.90393749999999995},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(M125=1,ADM!K125/Inputs!$D$95,ADM!K125/Inputs!$D$85))","v":1.9075},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(N125=1,ADM!L125/Inputs!$D$96,ADM!L125/Inputs!$D$86))","v":1.1528750000000001},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!M125/Inputs!$D$87)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!N125/Inputs!$D$88)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!O125/Inputs!$D$89)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!P125/Inputs!$D$90)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!Q125/Inputs!$D$91)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,ADM!R125/Inputs!$D$92)","v":0},7.857499999999999,0,{"$f":"IF(SUM(ADM!N125:R125)=ADM!S125,SUM(X125:AB125),IF(OR(SUM(ADM!F125:O125)=ADM!S125,SUM(ADM!G125:O125)=ADM!S125,SUM(ADM!H125:O125)=ADM!S125,SUM(ADM!I125:O125)=ADM!S125,SUM(ADM!J125:O125)=ADM!S125,SUM(ADM!K125:O125)=ADM!S125,SUM(ADM!L125:O125)=ADM!S125,SUM(ADM!M125:O125)=ADM!S125,SUM(ADM!N125:O125)=ADM!S125),SUM(Z125:AB125),SUM(Y125:AB125)))","v":0},7.857499999999999,{"$f":"Inputs!$D$39*AC125","v":1.5714999999999999},{"$f":"Inputs!$D$40*AD125","v":0},{"$f":"Inputs!$D$41*AE125","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'Voc Ed'!H125)","v":0},1.5714999999999999,{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$72=1,$F125=0,Inputs!$D$74<=$AC125+$AG125),0,IF(AND($F125>0,$F125<=Inputs!$D$104,Inputs!$D$72=2),$F125/Inputs!$D$94-($AC125+$AG125),Inputs!$D$74-($AC125+$AG125)))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$72=1,$G125=0,Inputs!$D$75<=$AD125+$AH125),0,IF(Inputs!$D$72=2,IF(AND($G125>0,$G125<=Inputs!$D$104),$G125/Inputs!$D$94-($AD125+$AH125),Inputs!$D$75-($AD125+$AH125))))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$72=1,$H125=0,Inputs!$D$76<=$AE125+$AI125+AJ125),0,IF(Inputs!$D$72=2,IF(AND($H125>0,$H125<=Inputs!$D$104),$H125/Inputs!$D$94-($AE125+$AI125+$AJ125),Inputs!$D$76-($AE125+$AI125+$AJ125))))","v":0},{"$f":"IF(OR(J125=\"T\",K125=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O125=\"EM\",(AD125+AH125+AJ125)<Inputs!$D$75),Inputs!$D$75-(AD125+AH125+AJ125),IF(AND(O125=\"M\",(AD125+AH125+AJ125)<Inputs!$D$75),Inputs!$D$75-(AD125+AH125+AJ125),IF(AND(OR(O125=\"MH\",O125=\"H\",O125=\"EMH\"),(AD125+AE125+AH125+AI125+AJ125)<Inputs!$D$76),Inputs!$D$76-(AD125+AE125+AH125+AI125+AJ125),0)))),0))","v":0},0,{"$f":"IF($J125=\"T\",$I125/Inputs!$D$93,0)","v":0},{"$f":"IF(L125=1,(I125/7)*1.5,IF($J125=\"T\",0,IF(AND($K125=\"T\",($I125/Inputs!$D$94)>=1),$I125/Inputs!$D$94,IF(AND($K125=\"T\",($I125/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L125","v":0},0,{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$234=0,O125=\"M\",O125=\"H\"), 0,(F125*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$234=0,O125=\"E\",O125=\"H\"), 0,(SUM(F125:G125)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",Inputs!$D$234=0,O125=\"E\",O125=\"M\"), 0,(SUM(F125:H125)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'At-Risk'!T125/100)","v":0.51},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'At-Risk'!U125/100)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'At-Risk'!V125/100)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(AND(O125=\"E\", SUM(AX125:AZ125)<1/Inputs!$D$253*F125),1/Inputs!$D$253*F125-SUM(AX125:AZ125),IF(AND(O125=\"M\", SUM(AX125:AZ125)<1/Inputs!$D$256*SUM(F125:G125)),1/Inputs!$D$256* SUM(F125:G125)-SUM(AX125:AZ125),IF(AND(O125=\"H\",SUM(AX125:AZ125)<1/Inputs!$D$260*SUM(F125:H125)),1/Inputs!$D$260*SUM(F125:H125)-SUM(AX125:AZ125),0))))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'At-Risk'!AJ125/100)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F125:$R125)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F125:$K125)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J125:$K125)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L125:$N125)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O125:$R125)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F125:$R125)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F125:$K125)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J125:$K125)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L125:$N125)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O125:$R125)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",F125=0,Inputs!$D$247=0,O125=\"M\",O125=\"H\"),0,1/Inputs!$D$253*F125)","v":0.43652777777777768},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",G125=0,Inputs!$D$247=0,O125=\"H\",O125=\"E\"),0,IF(SUM(F125:G125)<Inputs!$D$254,1/Inputs!$D$254*SUM(F125:G125),IF(SUM(F125:G125)>Inputs!$D$257,1/Inputs!$D$257*SUM(F125:G125),1)))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",H125=0,Inputs!$D$247=0,O125=\"E\",O125=\"M\"),0,IF(SUM(F125:H125)<Inputs!$D$258,1/Inputs!$D$258*SUM(F125:H125),IF(SUM(F125:H125)>Inputs!$D$261,1/Inputs!$D$261*SUM(F125:H125),1)))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",G125=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G125)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",H125=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H125)","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,'At-Risk'!S125/100)","v":0.51},{"$f":"IF(OR($J125=\"T\",$K125=\"T\"),0,IF(AND(O125=\"E\",'At-Risk'!S125/100<1/Inputs!$D$253*F125),1/Inputs!$D$253*F125-'At-Risk'!S125/100,IF(AND(O125=\"M\",'At-Risk'!S125/100<1/Inputs!$D$256*SUM(F125:G125)),1/Inputs!$D$256* SUM(F125:G125)-'At-Risk'!S125/100,IF(AND(O125=\"H\",'At-Risk'!S125/100<1/Inputs!$D$260*SUM(F125:H125)),1/Inputs!$D$260*SUM(F125:H125)-'At-Risk'!S125/100,0))))","v":0},0,{"$f":"IF(OR(J125=\"T\",K125=\"T\"),0,IF(O125=\"E\",2/Inputs!$D$253*F125,IF(O125=\"M\",2/Inputs!$D$256*SUM(F125:G125),IF(O125=\"H\",5/Inputs!$D$261*SUM(F125:H125),0))))","v":0.87305555555555536},2.3295833333333329,{"$f":"IF(OR($J125=\"T\",$K125=\"T\",F125=0,O125=\"M\",O125=\"H\"),0,IF(F125<Inputs!$D$251,1/Inputs!$D$251*F125,1))","v":1},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",G125=0,O125=\"E\",O125=\"H\"),0,IF(SUM(F125:G125)<Inputs!$D$254,1/Inputs!$D$254*SUM(F125:G125),1))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",H125=0,O125=\"E\",O125=\"M\"),0,IF(SUM(F125:H125)<Inputs!$D$258,1/Inputs!$D$258*SUM(F125:H125),1))","v":0},0,{"$f":"IF(OR($J125=\"T\",$K125=\"T\",F125=0),0,IF(AND(O125=\"E\",F125>Inputs!$D$253),(F125-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",G125=0),0,IF(AND(O125=\"M\",SUM(F125:G125)>Inputs!$D$256),(SUM(F125:G125)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",H125=0),0,IF(AND(O125=\"H\",SUM(F125:H125)>Inputs!$D$260),(SUM(F125:H125)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K125=\"T\",$J125=\"T\",O125=\"M\",O125=\"H\"),0,IF(F125<Inputs!$D$251,1/Inputs!$D$251*F125,IF(F125>Inputs!$D$253,1/Inputs!$D$253*F125,1)))","v":1},{"$f":"IF(OR($K125=\"T\",$J125=\"T\",O125=\"E\",O125=\"H\"),0,IF(SUM(F125:G125)<Inputs!$D$254,1/Inputs!$D$254*SUM(F125:G125),IF(SUM(F125:G125)>Inputs!$D$256,1/Inputs!$D$256*SUM(F125:G125),1)))","v":0},{"$f":"IF(OR($K125=\"T\",$J125=\"T\",O125=\"E\",O125=\"M\"),0,IF(SUM(F125:H125)<Inputs!$D$258,1/Inputs!$D$258*SUM(F125:H125),IF(SUM(F125:H125)>Inputs!$D$261,1/Inputs!$D$261*SUM(F125:H125),1)))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",F125=0,O125=\"M\",O125=\"H\"),0,1/Inputs!$D$253*F125)","v":0.43652777777777768},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",G125=0,O125=\"E\",O125=\"H\"),0,1/Inputs!$D$256*SUM(F125:G125))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",H125=0,O125=\"E\",O125=\"M\"),0,4/Inputs!$D$261*SUM(F125:H125))","v":0},2.4365277777777776,67608.168343263635,82755.171915461717,79036.105187010457,66468.224518450981,68695.864742772363,144962.85638867543,87614.182468725659,0,0,0,0,0,0,597140.57356436015,0,0,597140.57356436015,119428.11471287203,0,0,0,119428.11471287203,0,0,0,0,0,0,0,0,0,0,0,0,38758.090043630131,0,0,0,0,0,0,33174.476309131118,0,0,0,0,38758.090043630131,0,0,32139.051102752597,{"$f":"0.05*($AF125+AK125+AP125+AT125+SUM(AU125:BD125))*175*Inputs!$D$228*(1+0.0765)","v":9388.4152314307375},152218.12273057472,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,19316.44952839307,0,0,184434.78824530778,{"$f":"Inputs!$D$152*F125+Inputs!$D$153*G125+Inputs!$D$154*H125","v":42233.37283086362},{"$f":"Inputs!$D$155*I125","v":36972.87252763212},{"$f":"'Voc Ed'!L125","v":0},{"$f":"Inputs!$D$156*$I125","v":3697.2872527632121},{"$f":"Inputs!$D$157*$I125","v":14789.149011052848},{"$f":"Inputs!$D$158*$I125","v":4739.1039006654009},{"$f":"IF(Inputs!$D$100=1,0,Activities!R125)","v":16203.22089380736},118635.00641678457,1171856.6056698994]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!F24","v":"0801004"},{"$f":"'School Reference Sheet'!G24","v":"La Grange Elementary"},{"$f":"'School Reference Sheet'!H24","v":"K-6"},{"$f":"IF(M126=1,SUM(ADM!F126:J126),IF(N126=1,SUM(ADM!F126:L126),SUM(ADM!F126:K126,0)))","v":22.158666666666669},{"$f":"ADM!S126-'School Resources'!H126-'School Resources'!F126","v":0},{"$f":"IF(SUM(ADM!N126:R126)=ADM!S126,SUM(ADM!N126:R126),IF(OR(SUM(ADM!F126:O126)=ADM!S126,SUM(ADM!G126:O126)=ADM!S126,SUM(ADM!H126:O126)=ADM!S126,SUM(ADM!I126:O126)=ADM!S126,SUM(ADM!J126:O126)=ADM!S126,SUM(ADM!K126:O126)=ADM!S126,SUM(ADM!L126:O126)=ADM!S126,SUM(ADM!M126:O126)=ADM!S126,SUM(ADM!N126:O126)=ADM!S126),0,SUM(ADM!O126:R126)))","v":0},{"$f":"SUM(ADM!$F126:$R126)","v":22.158666666666669},"F",{"$f":"IF(I126<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F126:J126)=0,SUM(ADM!O126:R126)=0,ADM!K126>0,ADM!N126>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M126:R126)=0,ADM!L126>0),1,0)","v":1},"E",{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!F126/Inputs!$D$80)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!G126/Inputs!$D$81)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!H126/Inputs!$D$82)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!I126/Inputs!$D$83)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!J126/Inputs!$D$84)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(M126=1,ADM!K126/Inputs!$D$95,ADM!K126/Inputs!$D$85))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(N126=1,ADM!L126/Inputs!$D$96,ADM!L126/Inputs!$D$86))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!M126/Inputs!$D$87)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!N126/Inputs!$D$88)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!O126/Inputs!$D$89)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!P126/Inputs!$D$90)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!Q126/Inputs!$D$91)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,ADM!R126/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N126:R126)=ADM!S126,SUM(X126:AB126),IF(OR(SUM(ADM!F126:O126)=ADM!S126,SUM(ADM!G126:O126)=ADM!S126,SUM(ADM!H126:O126)=ADM!S126,SUM(ADM!I126:O126)=ADM!S126,SUM(ADM!J126:O126)=ADM!S126,SUM(ADM!K126:O126)=ADM!S126,SUM(ADM!L126:O126)=ADM!S126,SUM(ADM!M126:O126)=ADM!S126,SUM(ADM!N126:O126)=ADM!S126),SUM(Z126:AB126),SUM(Y126:AB126)))","v":0},0,{"$f":"Inputs!$D$39*AC126","v":0},{"$f":"Inputs!$D$40*AD126","v":0},{"$f":"Inputs!$D$41*AE126","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'Voc Ed'!H126)","v":0},0,{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$72=1,$F126=0,Inputs!$D$74<=$AC126+$AG126),0,IF(AND($F126>0,$F126<=Inputs!$D$104,Inputs!$D$72=2),$F126/Inputs!$D$94-($AC126+$AG126),Inputs!$D$74-($AC126+$AG126)))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$72=1,$G126=0,Inputs!$D$75<=$AD126+$AH126),0,IF(Inputs!$D$72=2,IF(AND($G126>0,$G126<=Inputs!$D$104),$G126/Inputs!$D$94-($AD126+$AH126),Inputs!$D$75-($AD126+$AH126))))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$72=1,$H126=0,Inputs!$D$76<=$AE126+$AI126+AJ126),0,IF(Inputs!$D$72=2,IF(AND($H126>0,$H126<=Inputs!$D$104),$H126/Inputs!$D$94-($AE126+$AI126+$AJ126),Inputs!$D$76-($AE126+$AI126+$AJ126))))","v":0},{"$f":"IF(OR(J126=\"T\",K126=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O126=\"EM\",(AD126+AH126+AJ126)<Inputs!$D$75),Inputs!$D$75-(AD126+AH126+AJ126),IF(AND(O126=\"M\",(AD126+AH126+AJ126)<Inputs!$D$75),Inputs!$D$75-(AD126+AH126+AJ126),IF(AND(OR(O126=\"MH\",O126=\"H\",O126=\"EMH\"),(AD126+AE126+AH126+AI126+AJ126)<Inputs!$D$76),Inputs!$D$76-(AD126+AE126+AH126+AI126+AJ126),0)))),0))","v":0},0,{"$f":"IF($J126=\"T\",$I126/Inputs!$D$93,0)","v":0},{"$f":"IF(L126=1,(I126/7)*1.5,IF($J126=\"T\",0,IF(AND($K126=\"T\",($I126/Inputs!$D$94)>=1),$I126/Inputs!$D$94,IF(AND($K126=\"T\",($I126/Inputs!$D$94)<1),1,0))))","v":3.1655238095238096},{"$f":"'Small District Adjustment'!L126","v":0},3.1655238095238096,{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$234=0,O126=\"M\",O126=\"H\"), 0,(F126*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$234=0,O126=\"E\",O126=\"H\"), 0,(SUM(F126:G126)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",Inputs!$D$234=0,O126=\"E\",O126=\"M\"), 0,(SUM(F126:H126)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'At-Risk'!T126/100)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'At-Risk'!U126/100)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'At-Risk'!V126/100)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(AND(O126=\"E\", SUM(AX126:AZ126)<1/Inputs!$D$253*F126),1/Inputs!$D$253*F126-SUM(AX126:AZ126),IF(AND(O126=\"M\", SUM(AX126:AZ126)<1/Inputs!$D$256*SUM(F126:G126)),1/Inputs!$D$256* SUM(F126:G126)-SUM(AX126:AZ126),IF(AND(O126=\"H\",SUM(AX126:AZ126)<1/Inputs!$D$260*SUM(F126:H126)),1/Inputs!$D$260*SUM(F126:H126)-SUM(AX126:AZ126),0))))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'At-Risk'!AJ126/100)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F126:$R126)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F126:$K126)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J126:$K126)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L126:$N126)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O126:$R126)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F126:$R126)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F126:$K126)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J126:$K126)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L126:$N126)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O126:$R126)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",F126=0,Inputs!$D$247=0,O126=\"M\",O126=\"H\"),0,1/Inputs!$D$253*F126)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",G126=0,Inputs!$D$247=0,O126=\"H\",O126=\"E\"),0,IF(SUM(F126:G126)<Inputs!$D$254,1/Inputs!$D$254*SUM(F126:G126),IF(SUM(F126:G126)>Inputs!$D$257,1/Inputs!$D$257*SUM(F126:G126),1)))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",H126=0,Inputs!$D$247=0,O126=\"E\",O126=\"M\"),0,IF(SUM(F126:H126)<Inputs!$D$258,1/Inputs!$D$258*SUM(F126:H126),IF(SUM(F126:H126)>Inputs!$D$261,1/Inputs!$D$261*SUM(F126:H126),1)))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",G126=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G126)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",H126=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H126)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,'At-Risk'!S126/100)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\"),0,IF(AND(O126=\"E\",'At-Risk'!S126/100<1/Inputs!$D$253*F126),1/Inputs!$D$253*F126-'At-Risk'!S126/100,IF(AND(O126=\"M\",'At-Risk'!S126/100<1/Inputs!$D$256*SUM(F126:G126)),1/Inputs!$D$256* SUM(F126:G126)-'At-Risk'!S126/100,IF(AND(O126=\"H\",'At-Risk'!S126/100<1/Inputs!$D$260*SUM(F126:H126)),1/Inputs!$D$260*SUM(F126:H126)-'At-Risk'!S126/100,0))))","v":0},0,{"$f":"IF(OR(J126=\"T\",K126=\"T\"),0,IF(O126=\"E\",2/Inputs!$D$253*F126,IF(O126=\"M\",2/Inputs!$D$256*SUM(F126:G126),IF(O126=\"H\",5/Inputs!$D$261*SUM(F126:H126),0))))","v":0},0,{"$f":"IF(OR($J126=\"T\",$K126=\"T\",F126=0,O126=\"M\",O126=\"H\"),0,IF(F126<Inputs!$D$251,1/Inputs!$D$251*F126,1))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",G126=0,O126=\"E\",O126=\"H\"),0,IF(SUM(F126:G126)<Inputs!$D$254,1/Inputs!$D$254*SUM(F126:G126),1))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",H126=0,O126=\"E\",O126=\"M\"),0,IF(SUM(F126:H126)<Inputs!$D$258,1/Inputs!$D$258*SUM(F126:H126),1))","v":0},1,{"$f":"IF(OR($J126=\"T\",$K126=\"T\",F126=0),0,IF(AND(O126=\"E\",F126>Inputs!$D$253),(F126-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",G126=0),0,IF(AND(O126=\"M\",SUM(F126:G126)>Inputs!$D$256),(SUM(F126:G126)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",H126=0),0,IF(AND(O126=\"H\",SUM(F126:H126)>Inputs!$D$260),(SUM(F126:H126)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K126=\"T\",$J126=\"T\",O126=\"M\",O126=\"H\"),0,IF(F126<Inputs!$D$251,1/Inputs!$D$251*F126,IF(F126>Inputs!$D$253,1/Inputs!$D$253*F126,1)))","v":0},{"$f":"IF(OR($K126=\"T\",$J126=\"T\",O126=\"E\",O126=\"H\"),0,IF(SUM(F126:G126)<Inputs!$D$254,1/Inputs!$D$254*SUM(F126:G126),IF(SUM(F126:G126)>Inputs!$D$256,1/Inputs!$D$256*SUM(F126:G126),1)))","v":0},{"$f":"IF(OR($K126=\"T\",$J126=\"T\",O126=\"E\",O126=\"M\"),0,IF(SUM(F126:H126)<Inputs!$D$258,1/Inputs!$D$258*SUM(F126:H126),IF(SUM(F126:H126)>Inputs!$D$261,1/Inputs!$D$261*SUM(F126:H126),1)))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",F126=0,O126=\"M\",O126=\"H\"),0,1/Inputs!$D$253*F126)","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",G126=0,O126=\"E\",O126=\"H\"),0,1/Inputs!$D$256*SUM(F126:G126))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",H126=0,O126=\"E\",O126=\"M\"),0,4/Inputs!$D$261*SUM(F126:H126))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240567.95459760563,0,240567.95459760563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF126+AK126+AP126+AT126+SUM(AU126:BD126))*175*Inputs!$D$228*(1+0.0765)","v":2990.16520261495},2990.16520261495,0,0,0,95170.091565044015,0,0,0,0,0,0,0,0,0,95170.091565044015,{"$f":"Inputs!$D$152*F126+Inputs!$D$153*G126+Inputs!$D$154*H126","v":7443.8055263137412},{"$f":"Inputs!$D$155*I126","v":6516.6207289926642},{"$f":"'Voc Ed'!L126","v":0},{"$f":"Inputs!$D$156*$I126","v":651.66207289926649},{"$f":"Inputs!$D$157*$I126","v":2606.648291597066},{"$f":"Inputs!$D$158*$I126","v":835.2865386059849},{"$f":"IF(Inputs!$D$100=1,0,Activities!R126)","v":2822.409007308097},20876.432165716818,359604.64353098144]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!I24","v":"0801005"},{"$f":"'School Reference Sheet'!J24","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Reference Sheet'!K24","v":"K-5"},{"$f":"IF(M127=1,SUM(ADM!F127:J127),IF(N127=1,SUM(ADM!F127:L127),SUM(ADM!F127:K127,0)))","v":111.389},{"$f":"ADM!S127-'School Resources'!H127-'School Resources'!F127","v":0},{"$f":"IF(SUM(ADM!N127:R127)=ADM!S127,SUM(ADM!N127:R127),IF(OR(SUM(ADM!F127:O127)=ADM!S127,SUM(ADM!G127:O127)=ADM!S127,SUM(ADM!H127:O127)=ADM!S127,SUM(ADM!I127:O127)=ADM!S127,SUM(ADM!J127:O127)=ADM!S127,SUM(ADM!K127:O127)=ADM!S127,SUM(ADM!L127:O127)=ADM!S127,SUM(ADM!M127:O127)=ADM!S127,SUM(ADM!N127:O127)=ADM!S127),0,SUM(ADM!O127:R127)))","v":0},{"$f":"SUM(ADM!$F127:$R127)","v":111.389},"F",{"$f":"IF(I127<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F127:J127)=0,SUM(ADM!O127:R127)=0,ADM!K127>0,ADM!N127>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M127:R127)=0,ADM!L127>0),1,0)","v":0},"E",{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!F127/Inputs!$D$80)","v":1.305375},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!G127/Inputs!$D$81)","v":1.7089375},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!H127/Inputs!$D$82)","v":1.1085624999999999},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!I127/Inputs!$D$83)","v":0.81287500000000001},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!J127/Inputs!$D$84)","v":1.25},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(M127=1,ADM!K127/Inputs!$D$95,ADM!K127/Inputs!$D$85))","v":0.77606249999999999},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(N127=1,ADM!L127/Inputs!$D$96,ADM!L127/Inputs!$D$86))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!M127/Inputs!$D$87)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!N127/Inputs!$D$88)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!O127/Inputs!$D$89)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!P127/Inputs!$D$90)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!Q127/Inputs!$D$91)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,ADM!R127/Inputs!$D$92)","v":0},6.9618124999999997,0,{"$f":"IF(SUM(ADM!N127:R127)=ADM!S127,SUM(X127:AB127),IF(OR(SUM(ADM!F127:O127)=ADM!S127,SUM(ADM!G127:O127)=ADM!S127,SUM(ADM!H127:O127)=ADM!S127,SUM(ADM!I127:O127)=ADM!S127,SUM(ADM!J127:O127)=ADM!S127,SUM(ADM!K127:O127)=ADM!S127,SUM(ADM!L127:O127)=ADM!S127,SUM(ADM!M127:O127)=ADM!S127,SUM(ADM!N127:O127)=ADM!S127),SUM(Z127:AB127),SUM(Y127:AB127)))","v":0},6.9618124999999997,{"$f":"Inputs!$D$39*AC127","v":1.3923624999999999},{"$f":"Inputs!$D$40*AD127","v":0},{"$f":"Inputs!$D$41*AE127","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'Voc Ed'!H127)","v":0},1.3923624999999999,{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$72=1,$F127=0,Inputs!$D$74<=$AC127+$AG127),0,IF(AND($F127>0,$F127<=Inputs!$D$104,Inputs!$D$72=2),$F127/Inputs!$D$94-($AC127+$AG127),Inputs!$D$74-($AC127+$AG127)))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$72=1,$G127=0,Inputs!$D$75<=$AD127+$AH127),0,IF(Inputs!$D$72=2,IF(AND($G127>0,$G127<=Inputs!$D$104),$G127/Inputs!$D$94-($AD127+$AH127),Inputs!$D$75-($AD127+$AH127))))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$72=1,$H127=0,Inputs!$D$76<=$AE127+$AI127+AJ127),0,IF(Inputs!$D$72=2,IF(AND($H127>0,$H127<=Inputs!$D$104),$H127/Inputs!$D$94-($AE127+$AI127+$AJ127),Inputs!$D$76-($AE127+$AI127+$AJ127))))","v":0},{"$f":"IF(OR(J127=\"T\",K127=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O127=\"EM\",(AD127+AH127+AJ127)<Inputs!$D$75),Inputs!$D$75-(AD127+AH127+AJ127),IF(AND(O127=\"M\",(AD127+AH127+AJ127)<Inputs!$D$75),Inputs!$D$75-(AD127+AH127+AJ127),IF(AND(OR(O127=\"MH\",O127=\"H\",O127=\"EMH\"),(AD127+AE127+AH127+AI127+AJ127)<Inputs!$D$76),Inputs!$D$76-(AD127+AE127+AH127+AI127+AJ127),0)))),0))","v":0},0,{"$f":"IF($J127=\"T\",$I127/Inputs!$D$93,0)","v":0},{"$f":"IF(L127=1,(I127/7)*1.5,IF($J127=\"T\",0,IF(AND($K127=\"T\",($I127/Inputs!$D$94)>=1),$I127/Inputs!$D$94,IF(AND($K127=\"T\",($I127/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L127","v":0},0,{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$234=0,O127=\"M\",O127=\"H\"), 0,(F127*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$234=0,O127=\"E\",O127=\"H\"), 0,(SUM(F127:G127)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",Inputs!$D$234=0,O127=\"E\",O127=\"M\"), 0,(SUM(F127:H127)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'At-Risk'!T127/100)","v":0.55000000000000004},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'At-Risk'!U127/100)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'At-Risk'!V127/100)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(AND(O127=\"E\", SUM(AX127:AZ127)<1/Inputs!$D$253*F127),1/Inputs!$D$253*F127-SUM(AX127:AZ127),IF(AND(O127=\"M\", SUM(AX127:AZ127)<1/Inputs!$D$256*SUM(F127:G127)),1/Inputs!$D$256* SUM(F127:G127)-SUM(AX127:AZ127),IF(AND(O127=\"H\",SUM(AX127:AZ127)<1/Inputs!$D$260*SUM(F127:H127)),1/Inputs!$D$260*SUM(F127:H127)-SUM(AX127:AZ127),0))))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'At-Risk'!AJ127/100)","v":0.01},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F127:$R127)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F127:$K127)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J127:$K127)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L127:$N127)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O127:$R127)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F127:$R127)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F127:$K127)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J127:$K127)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L127:$N127)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O127:$R127)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",F127=0,Inputs!$D$247=0,O127=\"M\",O127=\"H\"),0,1/Inputs!$D$253*F127)","v":0.3867673611111111},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",G127=0,Inputs!$D$247=0,O127=\"H\",O127=\"E\"),0,IF(SUM(F127:G127)<Inputs!$D$254,1/Inputs!$D$254*SUM(F127:G127),IF(SUM(F127:G127)>Inputs!$D$257,1/Inputs!$D$257*SUM(F127:G127),1)))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",H127=0,Inputs!$D$247=0,O127=\"E\",O127=\"M\"),0,IF(SUM(F127:H127)<Inputs!$D$258,1/Inputs!$D$258*SUM(F127:H127),IF(SUM(F127:H127)>Inputs!$D$261,1/Inputs!$D$261*SUM(F127:H127),1)))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",G127=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G127)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",H127=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H127)","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,'At-Risk'!S127/100)","v":0.55000000000000004},{"$f":"IF(OR($J127=\"T\",$K127=\"T\"),0,IF(AND(O127=\"E\",'At-Risk'!S127/100<1/Inputs!$D$253*F127),1/Inputs!$D$253*F127-'At-Risk'!S127/100,IF(AND(O127=\"M\",'At-Risk'!S127/100<1/Inputs!$D$256*SUM(F127:G127)),1/Inputs!$D$256* SUM(F127:G127)-'At-Risk'!S127/100,IF(AND(O127=\"H\",'At-Risk'!S127/100<1/Inputs!$D$260*SUM(F127:H127)),1/Inputs!$D$260*SUM(F127:H127)-'At-Risk'!S127/100,0))))","v":0},0,{"$f":"IF(OR(J127=\"T\",K127=\"T\"),0,IF(O127=\"E\",2/Inputs!$D$253*F127,IF(O127=\"M\",2/Inputs!$D$256*SUM(F127:G127),IF(O127=\"H\",5/Inputs!$D$261*SUM(F127:H127),0))))","v":0.77353472222222219},2.2703020833333332,{"$f":"IF(OR($J127=\"T\",$K127=\"T\",F127=0,O127=\"M\",O127=\"H\"),0,IF(F127<Inputs!$D$251,1/Inputs!$D$251*F127,1))","v":1},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",G127=0,O127=\"E\",O127=\"H\"),0,IF(SUM(F127:G127)<Inputs!$D$254,1/Inputs!$D$254*SUM(F127:G127),1))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",H127=0,O127=\"E\",O127=\"M\"),0,IF(SUM(F127:H127)<Inputs!$D$258,1/Inputs!$D$258*SUM(F127:H127),1))","v":0},0,{"$f":"IF(OR($J127=\"T\",$K127=\"T\",F127=0),0,IF(AND(O127=\"E\",F127>Inputs!$D$253),(F127-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",G127=0),0,IF(AND(O127=\"M\",SUM(F127:G127)>Inputs!$D$256),(SUM(F127:G127)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",H127=0),0,IF(AND(O127=\"H\",SUM(F127:H127)>Inputs!$D$260),(SUM(F127:H127)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K127=\"T\",$J127=\"T\",O127=\"M\",O127=\"H\"),0,IF(F127<Inputs!$D$251,1/Inputs!$D$251*F127,IF(F127>Inputs!$D$253,1/Inputs!$D$253*F127,1)))","v":1},{"$f":"IF(OR($K127=\"T\",$J127=\"T\",O127=\"E\",O127=\"H\"),0,IF(SUM(F127:G127)<Inputs!$D$254,1/Inputs!$D$254*SUM(F127:G127),IF(SUM(F127:G127)>Inputs!$D$256,1/Inputs!$D$256*SUM(F127:G127),1)))","v":0},{"$f":"IF(OR($K127=\"T\",$J127=\"T\",O127=\"E\",O127=\"M\"),0,IF(SUM(F127:H127)<Inputs!$D$258,1/Inputs!$D$258*SUM(F127:H127),IF(SUM(F127:H127)>Inputs!$D$261,1/Inputs!$D$261*SUM(F127:H127),1)))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",F127=0,O127=\"M\",O127=\"H\"),0,1/Inputs!$D$253*F127)","v":0.3867673611111111},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",G127=0,O127=\"E\",O127=\"H\"),0,1/Inputs!$D$256*SUM(F127:G127))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",H127=0,O127=\"E\",O127=\"M\"),0,4/Inputs!$D$261*SUM(F127:H127))","v":0},2.3867673611111111,99203.611354320936,129872.85000771796,84246.59841959161,61775.455772972236,94995.318734387562,58977.843636244521,0,0,0,0,0,0,0,529071.67792523478,0,0,529071.67792523478,105814.33558504697,0,0,0,105814.33558504697,0,0,0,0,0,0,0,0,0,0,0,0,41797.940243130535,0,0,0,759.96254987510054,0,0,29392.870995846377,0,0,0,0,41797.940243130535,0,0,28475.475368155501,{"$f":"0.05*($AF127+AK127+AP127+AT127+SUM(AU127:BD127))*175*Inputs!$D$228*(1+0.0765)","v":8420.3618417988837},150644.55124193692,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,17114.540220475472,0,0,182232.87893739017,{"$f":"Inputs!$D$152*F127+Inputs!$D$153*G127+Inputs!$D$154*H127","v":37419.131134720556},{"$f":"Inputs!$D$155*I127","v":32758.282675631679},{"$f":"'Voc Ed'!L127","v":0},{"$f":"Inputs!$D$156*$I127","v":3275.8282675631676},{"$f":"Inputs!$D$157*$I127","v":13103.313070252671},{"$f":"Inputs!$D$158*$I127","v":4198.8867673498116},{"$f":"IF(Inputs!$D$100=1,0,Activities!R127)","v":2698.997240875},93454.439156392895,1061217.8828460015]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!L24","v":"0801006"},{"$f":"'School Reference Sheet'!M24","v":"Trail Elementary"},{"$f":"'School Reference Sheet'!N24","v":"3-5"},{"$f":"IF(M128=1,SUM(ADM!F128:J128),IF(N128=1,SUM(ADM!F128:L128),SUM(ADM!F128:K128,0)))","v":260.339},{"$f":"ADM!S128-'School Resources'!H128-'School Resources'!F128","v":0},{"$f":"IF(SUM(ADM!N128:R128)=ADM!S128,SUM(ADM!N128:R128),IF(OR(SUM(ADM!F128:O128)=ADM!S128,SUM(ADM!G128:O128)=ADM!S128,SUM(ADM!H128:O128)=ADM!S128,SUM(ADM!I128:O128)=ADM!S128,SUM(ADM!J128:O128)=ADM!S128,SUM(ADM!K128:O128)=ADM!S128,SUM(ADM!L128:O128)=ADM!S128,SUM(ADM!M128:O128)=ADM!S128,SUM(ADM!N128:O128)=ADM!S128),0,SUM(ADM!O128:R128)))","v":0},{"$f":"SUM(ADM!$F128:$R128)","v":260.339},"F",{"$f":"IF(I128<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F128:J128)=0,SUM(ADM!O128:R128)=0,ADM!K128>0,ADM!N128>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M128:R128)=0,ADM!L128>0),1,0)","v":0},"E",{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!F128/Inputs!$D$80)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!G128/Inputs!$D$81)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!H128/Inputs!$D$82)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!I128/Inputs!$D$83)","v":5.409604166666667},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!J128/Inputs!$D$84)","v":5.4666666666666659},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(M128=1,ADM!K128/Inputs!$D$95,ADM!K128/Inputs!$D$85))","v":5.394916666666667},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(N128=1,ADM!L128/Inputs!$D$96,ADM!L128/Inputs!$D$86))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!M128/Inputs!$D$87)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!N128/Inputs!$D$88)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!O128/Inputs!$D$89)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!P128/Inputs!$D$90)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!Q128/Inputs!$D$91)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,ADM!R128/Inputs!$D$92)","v":0},16.2711875,0,{"$f":"IF(SUM(ADM!N128:R128)=ADM!S128,SUM(X128:AB128),IF(OR(SUM(ADM!F128:O128)=ADM!S128,SUM(ADM!G128:O128)=ADM!S128,SUM(ADM!H128:O128)=ADM!S128,SUM(ADM!I128:O128)=ADM!S128,SUM(ADM!J128:O128)=ADM!S128,SUM(ADM!K128:O128)=ADM!S128,SUM(ADM!L128:O128)=ADM!S128,SUM(ADM!M128:O128)=ADM!S128,SUM(ADM!N128:O128)=ADM!S128),SUM(Z128:AB128),SUM(Y128:AB128)))","v":0},16.2711875,{"$f":"Inputs!$D$39*AC128","v":3.2542375000000003},{"$f":"Inputs!$D$40*AD128","v":0},{"$f":"Inputs!$D$41*AE128","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'Voc Ed'!H128)","v":0},3.2542375000000003,{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$72=1,$F128=0,Inputs!$D$74<=$AC128+$AG128),0,IF(AND($F128>0,$F128<=Inputs!$D$104,Inputs!$D$72=2),$F128/Inputs!$D$94-($AC128+$AG128),Inputs!$D$74-($AC128+$AG128)))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$72=1,$G128=0,Inputs!$D$75<=$AD128+$AH128),0,IF(Inputs!$D$72=2,IF(AND($G128>0,$G128<=Inputs!$D$104),$G128/Inputs!$D$94-($AD128+$AH128),Inputs!$D$75-($AD128+$AH128))))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$72=1,$H128=0,Inputs!$D$76<=$AE128+$AI128+AJ128),0,IF(Inputs!$D$72=2,IF(AND($H128>0,$H128<=Inputs!$D$104),$H128/Inputs!$D$94-($AE128+$AI128+$AJ128),Inputs!$D$76-($AE128+$AI128+$AJ128))))","v":0},{"$f":"IF(OR(J128=\"T\",K128=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O128=\"EM\",(AD128+AH128+AJ128)<Inputs!$D$75),Inputs!$D$75-(AD128+AH128+AJ128),IF(AND(O128=\"M\",(AD128+AH128+AJ128)<Inputs!$D$75),Inputs!$D$75-(AD128+AH128+AJ128),IF(AND(OR(O128=\"MH\",O128=\"H\",O128=\"EMH\"),(AD128+AE128+AH128+AI128+AJ128)<Inputs!$D$76),Inputs!$D$76-(AD128+AE128+AH128+AI128+AJ128),0)))),0))","v":0},0,{"$f":"IF($J128=\"T\",$I128/Inputs!$D$93,0)","v":0},{"$f":"IF(L128=1,(I128/7)*1.5,IF($J128=\"T\",0,IF(AND($K128=\"T\",($I128/Inputs!$D$94)>=1),$I128/Inputs!$D$94,IF(AND($K128=\"T\",($I128/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L128","v":0},0,{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$234=0,O128=\"M\",O128=\"H\"), 0,(F128*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$234=0,O128=\"E\",O128=\"H\"), 0,(SUM(F128:G128)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",Inputs!$D$234=0,O128=\"E\",O128=\"M\"), 0,(SUM(F128:H128)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'At-Risk'!T128/100)","v":1.44},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'At-Risk'!U128/100)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'At-Risk'!V128/100)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(AND(O128=\"E\", SUM(AX128:AZ128)<1/Inputs!$D$253*F128),1/Inputs!$D$253*F128-SUM(AX128:AZ128),IF(AND(O128=\"M\", SUM(AX128:AZ128)<1/Inputs!$D$256*SUM(F128:G128)),1/Inputs!$D$256* SUM(F128:G128)-SUM(AX128:AZ128),IF(AND(O128=\"H\",SUM(AX128:AZ128)<1/Inputs!$D$260*SUM(F128:H128)),1/Inputs!$D$260*SUM(F128:H128)-SUM(AX128:AZ128),0))))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'At-Risk'!AJ128/100)","v":0.04},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F128:$R128)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F128:$K128)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J128:$K128)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L128:$N128)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O128:$R128)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F128:$R128)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F128:$K128)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J128:$K128)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L128:$N128)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O128:$R128)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",F128=0,Inputs!$D$247=0,O128=\"M\",O128=\"H\"),0,1/Inputs!$D$253*F128)","v":0.90395486111111101},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",G128=0,Inputs!$D$247=0,O128=\"H\",O128=\"E\"),0,IF(SUM(F128:G128)<Inputs!$D$254,1/Inputs!$D$254*SUM(F128:G128),IF(SUM(F128:G128)>Inputs!$D$257,1/Inputs!$D$257*SUM(F128:G128),1)))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",H128=0,Inputs!$D$247=0,O128=\"E\",O128=\"M\"),0,IF(SUM(F128:H128)<Inputs!$D$258,1/Inputs!$D$258*SUM(F128:H128),IF(SUM(F128:H128)>Inputs!$D$261,1/Inputs!$D$261*SUM(F128:H128),1)))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",G128=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G128)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",H128=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H128)","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,'At-Risk'!S128/100)","v":1.44},{"$f":"IF(OR($J128=\"T\",$K128=\"T\"),0,IF(AND(O128=\"E\",'At-Risk'!S128/100<1/Inputs!$D$253*F128),1/Inputs!$D$253*F128-'At-Risk'!S128/100,IF(AND(O128=\"M\",'At-Risk'!S128/100<1/Inputs!$D$256*SUM(F128:G128)),1/Inputs!$D$256* SUM(F128:G128)-'At-Risk'!S128/100,IF(AND(O128=\"H\",'At-Risk'!S128/100<1/Inputs!$D$260*SUM(F128:H128)),1/Inputs!$D$260*SUM(F128:H128)-'At-Risk'!S128/100,0))))","v":0},0,{"$f":"IF(OR(J128=\"T\",K128=\"T\"),0,IF(O128=\"E\",2/Inputs!$D$253*F128,IF(O128=\"M\",2/Inputs!$D$256*SUM(F128:G128),IF(O128=\"H\",5/Inputs!$D$261*SUM(F128:H128),0))))","v":1.807909722222222},5.631864583333333,{"$f":"IF(OR($J128=\"T\",$K128=\"T\",F128=0,O128=\"M\",O128=\"H\"),0,IF(F128<Inputs!$D$251,1/Inputs!$D$251*F128,1))","v":1},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",G128=0,O128=\"E\",O128=\"H\"),0,IF(SUM(F128:G128)<Inputs!$D$254,1/Inputs!$D$254*SUM(F128:G128),1))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",H128=0,O128=\"E\",O128=\"M\"),0,IF(SUM(F128:H128)<Inputs!$D$258,1/Inputs!$D$258*SUM(F128:H128),1))","v":0},0,{"$f":"IF(OR($J128=\"T\",$K128=\"T\",F128=0),0,IF(AND(O128=\"E\",F128>Inputs!$D$253),(F128-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",G128=0),0,IF(AND(O128=\"M\",SUM(F128:G128)>Inputs!$D$256),(SUM(F128:G128)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",H128=0),0,IF(AND(O128=\"H\",SUM(F128:H128)>Inputs!$D$260),(SUM(F128:H128)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K128=\"T\",$J128=\"T\",O128=\"M\",O128=\"H\"),0,IF(F128<Inputs!$D$251,1/Inputs!$D$251*F128,IF(F128>Inputs!$D$253,1/Inputs!$D$253*F128,1)))","v":1},{"$f":"IF(OR($K128=\"T\",$J128=\"T\",O128=\"E\",O128=\"H\"),0,IF(SUM(F128:G128)<Inputs!$D$254,1/Inputs!$D$254*SUM(F128:G128),IF(SUM(F128:G128)>Inputs!$D$256,1/Inputs!$D$256*SUM(F128:G128),1)))","v":0},{"$f":"IF(OR($K128=\"T\",$J128=\"T\",O128=\"E\",O128=\"M\"),0,IF(SUM(F128:H128)<Inputs!$D$258,1/Inputs!$D$258*SUM(F128:H128),IF(SUM(F128:H128)>Inputs!$D$261,1/Inputs!$D$261*SUM(F128:H128),1)))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",F128=0,O128=\"M\",O128=\"H\"),0,1/Inputs!$D$253*F128)","v":0.90395486111111101},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",G128=0,O128=\"E\",O128=\"H\"),0,1/Inputs!$D$256*SUM(F128:G128))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",H128=0,O128=\"E\",O128=\"M\"),0,4/Inputs!$D$261*SUM(F128:H128))","v":0},2.903954861111111,0,0,0,411109.65763149684,415446.19393172156,409993.46263636783,0,0,0,0,0,0,0,1236549.3141995862,0,0,1236549.3141995862,247309.86283991727,0,0,0,247309.86283991727,0,0,0,0,0,0,0,0,0,0,0,0,109434.60718201447,0,0,0,3039.8501995004021,0,0,68697.184122199222,0,0,0,0,109434.60718201447,0,0,66553.041879092503,{"$f":"0.05*($AF128+AK128+AP128+AT128+SUM(AU128:BD128))*175*Inputs!$D$228*(1+0.0765)","v":19841.800182380124},377001.09074720117,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,40000.200077730864,0,0,205118.53879464557,{"$f":"Inputs!$D$152*F128+Inputs!$D$153*G128+Inputs!$D$154*H128","v":87456.204656492249},{"$f":"Inputs!$D$155*I128","v":76562.843310302414},{"$f":"'Voc Ed'!L128","v":0},{"$f":"Inputs!$D$156*$I128","v":7656.2843310302414},{"$f":"Inputs!$D$157*$I128","v":30625.137324120966},{"$f":"Inputs!$D$158*$I128","v":9813.6618707869075},{"$f":"IF(Inputs!$D$100=1,0,Activities!R128)","v":6308.1115971250001},218422.2430898578,2284401.049671208]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!O24","v":"0801007"},{"$f":"'School Reference Sheet'!P24","v":"Lincoln Elementary"},{"$f":"'School Reference Sheet'!Q24","v":"K-2"},{"$f":"IF(M129=1,SUM(ADM!F129:J129),IF(N129=1,SUM(ADM!F129:L129),SUM(ADM!F129:K129,0)))","v":262.62299999999999},{"$f":"ADM!S129-'School Resources'!H129-'School Resources'!F129","v":0},{"$f":"IF(SUM(ADM!N129:R129)=ADM!S129,SUM(ADM!N129:R129),IF(OR(SUM(ADM!F129:O129)=ADM!S129,SUM(ADM!G129:O129)=ADM!S129,SUM(ADM!H129:O129)=ADM!S129,SUM(ADM!I129:O129)=ADM!S129,SUM(ADM!J129:O129)=ADM!S129,SUM(ADM!K129:O129)=ADM!S129,SUM(ADM!L129:O129)=ADM!S129,SUM(ADM!M129:O129)=ADM!S129,SUM(ADM!N129:O129)=ADM!S129),0,SUM(ADM!O129:R129)))","v":0},{"$f":"SUM(ADM!$F129:$R129)","v":262.62299999999999},"F",{"$f":"IF(I129<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F129:J129)=0,SUM(ADM!O129:R129)=0,ADM!K129>0,ADM!N129>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M129:R129)=0,ADM!L129>0),1,0)","v":0},"E",{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!F129/Inputs!$D$80)","v":5.1849999999999996},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!G129/Inputs!$D$81)","v":6.5028750000000004},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!H129/Inputs!$D$82)","v":4.7260625000000003},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!I129/Inputs!$D$83)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!J129/Inputs!$D$84)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(M129=1,ADM!K129/Inputs!$D$95,ADM!K129/Inputs!$D$85))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(N129=1,ADM!L129/Inputs!$D$96,ADM!L129/Inputs!$D$86))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!M129/Inputs!$D$87)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!N129/Inputs!$D$88)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!O129/Inputs!$D$89)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!P129/Inputs!$D$90)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!Q129/Inputs!$D$91)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,ADM!R129/Inputs!$D$92)","v":0},16.413937499999999,0,{"$f":"IF(SUM(ADM!N129:R129)=ADM!S129,SUM(X129:AB129),IF(OR(SUM(ADM!F129:O129)=ADM!S129,SUM(ADM!G129:O129)=ADM!S129,SUM(ADM!H129:O129)=ADM!S129,SUM(ADM!I129:O129)=ADM!S129,SUM(ADM!J129:O129)=ADM!S129,SUM(ADM!K129:O129)=ADM!S129,SUM(ADM!L129:O129)=ADM!S129,SUM(ADM!M129:O129)=ADM!S129,SUM(ADM!N129:O129)=ADM!S129),SUM(Z129:AB129),SUM(Y129:AB129)))","v":0},16.413937499999999,{"$f":"Inputs!$D$39*AC129","v":3.2827875},{"$f":"Inputs!$D$40*AD129","v":0},{"$f":"Inputs!$D$41*AE129","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'Voc Ed'!H129)","v":0},3.2827875,{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$72=1,$F129=0,Inputs!$D$74<=$AC129+$AG129),0,IF(AND($F129>0,$F129<=Inputs!$D$104,Inputs!$D$72=2),$F129/Inputs!$D$94-($AC129+$AG129),Inputs!$D$74-($AC129+$AG129)))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$72=1,$G129=0,Inputs!$D$75<=$AD129+$AH129),0,IF(Inputs!$D$72=2,IF(AND($G129>0,$G129<=Inputs!$D$104),$G129/Inputs!$D$94-($AD129+$AH129),Inputs!$D$75-($AD129+$AH129))))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$72=1,$H129=0,Inputs!$D$76<=$AE129+$AI129+AJ129),0,IF(Inputs!$D$72=2,IF(AND($H129>0,$H129<=Inputs!$D$104),$H129/Inputs!$D$94-($AE129+$AI129+$AJ129),Inputs!$D$76-($AE129+$AI129+$AJ129))))","v":0},{"$f":"IF(OR(J129=\"T\",K129=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O129=\"EM\",(AD129+AH129+AJ129)<Inputs!$D$75),Inputs!$D$75-(AD129+AH129+AJ129),IF(AND(O129=\"M\",(AD129+AH129+AJ129)<Inputs!$D$75),Inputs!$D$75-(AD129+AH129+AJ129),IF(AND(OR(O129=\"MH\",O129=\"H\",O129=\"EMH\"),(AD129+AE129+AH129+AI129+AJ129)<Inputs!$D$76),Inputs!$D$76-(AD129+AE129+AH129+AI129+AJ129),0)))),0))","v":0},0,{"$f":"IF($J129=\"T\",$I129/Inputs!$D$93,0)","v":0},{"$f":"IF(L129=1,(I129/7)*1.5,IF($J129=\"T\",0,IF(AND($K129=\"T\",($I129/Inputs!$D$94)>=1),$I129/Inputs!$D$94,IF(AND($K129=\"T\",($I129/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L129","v":0},0,{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$234=0,O129=\"M\",O129=\"H\"), 0,(F129*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$234=0,O129=\"E\",O129=\"H\"), 0,(SUM(F129:G129)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",Inputs!$D$234=0,O129=\"E\",O129=\"M\"), 0,(SUM(F129:H129)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'At-Risk'!T129/100)","v":1.65},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'At-Risk'!U129/100)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'At-Risk'!V129/100)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(AND(O129=\"E\", SUM(AX129:AZ129)<1/Inputs!$D$253*F129),1/Inputs!$D$253*F129-SUM(AX129:AZ129),IF(AND(O129=\"M\", SUM(AX129:AZ129)<1/Inputs!$D$256*SUM(F129:G129)),1/Inputs!$D$256* SUM(F129:G129)-SUM(AX129:AZ129),IF(AND(O129=\"H\",SUM(AX129:AZ129)<1/Inputs!$D$260*SUM(F129:H129)),1/Inputs!$D$260*SUM(F129:H129)-SUM(AX129:AZ129),0))))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'At-Risk'!AJ129/100)","v":0.05},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F129:$R129)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F129:$K129)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J129:$K129)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L129:$N129)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O129:$R129)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F129:$R129)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F129:$K129)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J129:$K129)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L129:$N129)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O129:$R129)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",F129=0,Inputs!$D$247=0,O129=\"M\",O129=\"H\"),0,1/Inputs!$D$253*F129)","v":0.91188541666666656},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",G129=0,Inputs!$D$247=0,O129=\"H\",O129=\"E\"),0,IF(SUM(F129:G129)<Inputs!$D$254,1/Inputs!$D$254*SUM(F129:G129),IF(SUM(F129:G129)>Inputs!$D$257,1/Inputs!$D$257*SUM(F129:G129),1)))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",H129=0,Inputs!$D$247=0,O129=\"E\",O129=\"M\"),0,IF(SUM(F129:H129)<Inputs!$D$258,1/Inputs!$D$258*SUM(F129:H129),IF(SUM(F129:H129)>Inputs!$D$261,1/Inputs!$D$261*SUM(F129:H129),1)))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",G129=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G129)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",H129=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H129)","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,'At-Risk'!S129/100)","v":1.65},{"$f":"IF(OR($J129=\"T\",$K129=\"T\"),0,IF(AND(O129=\"E\",'At-Risk'!S129/100<1/Inputs!$D$253*F129),1/Inputs!$D$253*F129-'At-Risk'!S129/100,IF(AND(O129=\"M\",'At-Risk'!S129/100<1/Inputs!$D$256*SUM(F129:G129)),1/Inputs!$D$256* SUM(F129:G129)-'At-Risk'!S129/100,IF(AND(O129=\"H\",'At-Risk'!S129/100<1/Inputs!$D$260*SUM(F129:H129)),1/Inputs!$D$260*SUM(F129:H129)-'At-Risk'!S129/100,0))))","v":0},0,{"$f":"IF(OR(J129=\"T\",K129=\"T\"),0,IF(O129=\"E\",2/Inputs!$D$253*F129,IF(O129=\"M\",2/Inputs!$D$256*SUM(F129:G129),IF(O129=\"H\",5/Inputs!$D$261*SUM(F129:H129),0))))","v":1.8237708333333331},6.0856562499999995,{"$f":"IF(OR($J129=\"T\",$K129=\"T\",F129=0,O129=\"M\",O129=\"H\"),0,IF(F129<Inputs!$D$251,1/Inputs!$D$251*F129,1))","v":1},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",G129=0,O129=\"E\",O129=\"H\"),0,IF(SUM(F129:G129)<Inputs!$D$254,1/Inputs!$D$254*SUM(F129:G129),1))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",H129=0,O129=\"E\",O129=\"M\"),0,IF(SUM(F129:H129)<Inputs!$D$258,1/Inputs!$D$258*SUM(F129:H129),1))","v":0},0,{"$f":"IF(OR($J129=\"T\",$K129=\"T\",F129=0),0,IF(AND(O129=\"E\",F129>Inputs!$D$253),(F129-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",G129=0),0,IF(AND(O129=\"M\",SUM(F129:G129)>Inputs!$D$256),(SUM(F129:G129)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",H129=0),0,IF(AND(O129=\"H\",SUM(F129:H129)>Inputs!$D$260),(SUM(F129:H129)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K129=\"T\",$J129=\"T\",O129=\"M\",O129=\"H\"),0,IF(F129<Inputs!$D$251,1/Inputs!$D$251*F129,IF(F129>Inputs!$D$253,1/Inputs!$D$253*F129,1)))","v":1},{"$f":"IF(OR($K129=\"T\",$J129=\"T\",O129=\"E\",O129=\"H\"),0,IF(SUM(F129:G129)<Inputs!$D$254,1/Inputs!$D$254*SUM(F129:G129),IF(SUM(F129:G129)>Inputs!$D$256,1/Inputs!$D$256*SUM(F129:G129),1)))","v":0},{"$f":"IF(OR($K129=\"T\",$J129=\"T\",O129=\"E\",O129=\"M\"),0,IF(SUM(F129:H129)<Inputs!$D$258,1/Inputs!$D$258*SUM(F129:H129),IF(SUM(F129:H129)>Inputs!$D$261,1/Inputs!$D$261*SUM(F129:H129),1)))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",F129=0,O129=\"M\",O129=\"H\"),0,1/Inputs!$D$253*F129)","v":0.91188541666666656},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",G129=0,O129=\"E\",O129=\"H\"),0,1/Inputs!$D$256*SUM(F129:G129))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",H129=0,O129=\"E\",O129=\"M\"),0,4/Inputs!$D$261*SUM(F129:H129))","v":0},2.9118854166666663,394040.5821102396,494194.14665190445,359163.05083690927,0,0,0,0,0,0,0,0,0,0,1247397.7795990533,0,0,1247397.7795990533,249479.55591981066,0,0,0,249479.55591981066,0,0,0,0,0,0,0,0,0,0,0,0,125393.82072939158,0,0,0,3799.8127493755028,0,0,69299.876644391843,0,0,0,0,125393.82072939158,0,0,67136.923462919149,{"$f":"0.05*($AF129+AK129+AP129+AT129+SUM(AU129:BD129))*175*Inputs!$D$228*(1+0.0765)","v":20211.423573069209},411235.67788853886,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,40351.128893534631,0,0,205469.46761044933,{"$f":"Inputs!$D$152*F129+Inputs!$D$153*G129+Inputs!$D$154*H129","v":88223.473377027505},{"$f":"Inputs!$D$155*I129","v":77234.542648936767},{"$f":"'Voc Ed'!L129","v":0},{"$f":"Inputs!$D$156*$I129","v":7723.4542648936776},{"$f":"Inputs!$D$157*$I129","v":30893.817059574711},{"$f":"Inputs!$D$158*$I129","v":9899.7588586100028},{"$f":"IF(Inputs!$D$100=1,0,Activities!R129)","v":6363.4537736250004},220338.49998266768,2333920.9810005198]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!R24","v":"0801050"},{"$f":"'School Reference Sheet'!S24","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Reference Sheet'!T24","v":"6-8"},{"$f":"IF(M130=1,SUM(ADM!F130:J130),IF(N130=1,SUM(ADM!F130:L130),SUM(ADM!F130:K130,0)))","v":0},{"$f":"ADM!S130-'School Resources'!H130-'School Resources'!F130","v":57.286333333333332},{"$f":"IF(SUM(ADM!N130:R130)=ADM!S130,SUM(ADM!N130:R130),IF(OR(SUM(ADM!F130:O130)=ADM!S130,SUM(ADM!G130:O130)=ADM!S130,SUM(ADM!H130:O130)=ADM!S130,SUM(ADM!I130:O130)=ADM!S130,SUM(ADM!J130:O130)=ADM!S130,SUM(ADM!K130:O130)=ADM!S130,SUM(ADM!L130:O130)=ADM!S130,SUM(ADM!M130:O130)=ADM!S130,SUM(ADM!N130:O130)=ADM!S130),0,SUM(ADM!O130:R130)))","v":0},{"$f":"SUM(ADM!$F130:$R130)","v":57.286333333333332},"F",{"$f":"IF(I130<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F130:J130)=0,SUM(ADM!O130:R130)=0,ADM!K130>0,ADM!N130>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M130:R130)=0,ADM!L130>0),1,0)","v":0},"M",{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!F130/Inputs!$D$80)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!G130/Inputs!$D$81)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!H130/Inputs!$D$82)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!I130/Inputs!$D$83)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!J130/Inputs!$D$84)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(M130=1,ADM!K130/Inputs!$D$95,ADM!K130/Inputs!$D$85))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(N130=1,ADM!L130/Inputs!$D$96,ADM!L130/Inputs!$D$86))","v":0.86366666666666669},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!M130/Inputs!$D$87)","v":0.82365079365079363},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!N130/Inputs!$D$88)","v":1.0406031746031748},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!O130/Inputs!$D$89)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!P130/Inputs!$D$90)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!Q130/Inputs!$D$91)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,ADM!R130/Inputs!$D$92)","v":0},0,2.7279206349206353,{"$f":"IF(SUM(ADM!N130:R130)=ADM!S130,SUM(X130:AB130),IF(OR(SUM(ADM!F130:O130)=ADM!S130,SUM(ADM!G130:O130)=ADM!S130,SUM(ADM!H130:O130)=ADM!S130,SUM(ADM!I130:O130)=ADM!S130,SUM(ADM!J130:O130)=ADM!S130,SUM(ADM!K130:O130)=ADM!S130,SUM(ADM!L130:O130)=ADM!S130,SUM(ADM!M130:O130)=ADM!S130,SUM(ADM!N130:O130)=ADM!S130),SUM(Z130:AB130),SUM(Y130:AB130)))","v":0},2.7279206349206353,{"$f":"Inputs!$D$39*AC130","v":0},{"$f":"Inputs!$D$40*AD130","v":0.90021380952380969},{"$f":"Inputs!$D$41*AE130","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'Voc Ed'!H130)","v":0},0.90021380952380969,{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$72=1,$F130=0,Inputs!$D$74<=$AC130+$AG130),0,IF(AND($F130>0,$F130<=Inputs!$D$104,Inputs!$D$72=2),$F130/Inputs!$D$94-($AC130+$AG130),Inputs!$D$74-($AC130+$AG130)))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$72=1,$G130=0,Inputs!$D$75<=$AD130+$AH130),0,IF(Inputs!$D$72=2,IF(AND($G130>0,$G130<=Inputs!$D$104),$G130/Inputs!$D$94-($AD130+$AH130),Inputs!$D$75-($AD130+$AH130))))","v":4.371865555555555},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$72=1,$H130=0,Inputs!$D$76<=$AE130+$AI130+AJ130),0,IF(Inputs!$D$72=2,IF(AND($H130>0,$H130<=Inputs!$D$104),$H130/Inputs!$D$94-($AE130+$AI130+$AJ130),Inputs!$D$76-($AE130+$AI130+$AJ130))))","v":0},{"$f":"IF(OR(J130=\"T\",K130=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O130=\"EM\",(AD130+AH130+AJ130)<Inputs!$D$75),Inputs!$D$75-(AD130+AH130+AJ130),IF(AND(O130=\"M\",(AD130+AH130+AJ130)<Inputs!$D$75),Inputs!$D$75-(AD130+AH130+AJ130),IF(AND(OR(O130=\"MH\",O130=\"H\",O130=\"EMH\"),(AD130+AE130+AH130+AI130+AJ130)<Inputs!$D$76),Inputs!$D$76-(AD130+AE130+AH130+AI130+AJ130),0)))),0))","v":0},4.371865555555555,{"$f":"IF($J130=\"T\",$I130/Inputs!$D$93,0)","v":0},{"$f":"IF(L130=1,(I130/7)*1.5,IF($J130=\"T\",0,IF(AND($K130=\"T\",($I130/Inputs!$D$94)>=1),$I130/Inputs!$D$94,IF(AND($K130=\"T\",($I130/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L130","v":0},0,{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$234=0,O130=\"M\",O130=\"H\"), 0,(F130*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$234=0,O130=\"E\",O130=\"H\"), 0,(SUM(F130:G130)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",Inputs!$D$234=0,O130=\"E\",O130=\"M\"), 0,(SUM(F130:H130)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'At-Risk'!T130/100)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'At-Risk'!U130/100)","v":0.31},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'At-Risk'!V130/100)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(AND(O130=\"E\", SUM(AX130:AZ130)<1/Inputs!$D$253*F130),1/Inputs!$D$253*F130-SUM(AX130:AZ130),IF(AND(O130=\"M\", SUM(AX130:AZ130)<1/Inputs!$D$256*SUM(F130:G130)),1/Inputs!$D$256* SUM(F130:G130)-SUM(AX130:AZ130),IF(AND(O130=\"H\",SUM(AX130:AZ130)<1/Inputs!$D$260*SUM(F130:H130)),1/Inputs!$D$260*SUM(F130:H130)-SUM(AX130:AZ130),0))))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'At-Risk'!AJ130/100)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F130:$R130)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F130:$K130)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J130:$K130)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L130:$N130)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O130:$R130)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F130:$R130)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F130:$K130)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J130:$K130)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L130:$N130)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O130:$R130)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",F130=0,Inputs!$D$247=0,O130=\"M\",O130=\"H\"),0,1/Inputs!$D$253*F130)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",G130=0,Inputs!$D$247=0,O130=\"H\",O130=\"E\"),0,IF(SUM(F130:G130)<Inputs!$D$254,1/Inputs!$D$254*SUM(F130:G130),IF(SUM(F130:G130)>Inputs!$D$257,1/Inputs!$D$257*SUM(F130:G130),1)))","v":0.54558412698412706},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",H130=0,Inputs!$D$247=0,O130=\"E\",O130=\"M\"),0,IF(SUM(F130:H130)<Inputs!$D$258,1/Inputs!$D$258*SUM(F130:H130),IF(SUM(F130:H130)>Inputs!$D$261,1/Inputs!$D$261*SUM(F130:H130),1)))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",G130=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G130)","v":0.18186137566137567},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",H130=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H130)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,'At-Risk'!S130/100)","v":0.31},{"$f":"IF(OR($J130=\"T\",$K130=\"T\"),0,IF(AND(O130=\"E\",'At-Risk'!S130/100<1/Inputs!$D$253*F130),1/Inputs!$D$253*F130-'At-Risk'!S130/100,IF(AND(O130=\"M\",'At-Risk'!S130/100<1/Inputs!$D$256*SUM(F130:G130)),1/Inputs!$D$256* SUM(F130:G130)-'At-Risk'!S130/100,IF(AND(O130=\"H\",'At-Risk'!S130/100<1/Inputs!$D$260*SUM(F130:H130)),1/Inputs!$D$260*SUM(F130:H130)-'At-Risk'!S130/100,0))))","v":0},0.22914533333333334,{"$f":"IF(OR(J130=\"T\",K130=\"T\"),0,IF(O130=\"E\",2/Inputs!$D$253*F130,IF(O130=\"M\",2/Inputs!$D$256*SUM(F130:G130),IF(O130=\"H\",5/Inputs!$D$261*SUM(F130:H130),0))))","v":0.36372275132275134},1.9403135873015875,{"$f":"IF(OR($J130=\"T\",$K130=\"T\",F130=0,O130=\"M\",O130=\"H\"),0,IF(F130<Inputs!$D$251,1/Inputs!$D$251*F130,1))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",G130=0,O130=\"E\",O130=\"H\"),0,IF(SUM(F130:G130)<Inputs!$D$254,1/Inputs!$D$254*SUM(F130:G130),1))","v":0.54558412698412706},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",H130=0,O130=\"E\",O130=\"M\"),0,IF(SUM(F130:H130)<Inputs!$D$258,1/Inputs!$D$258*SUM(F130:H130),1))","v":0},0,{"$f":"IF(OR($J130=\"T\",$K130=\"T\",F130=0),0,IF(AND(O130=\"E\",F130>Inputs!$D$253),(F130-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",G130=0),0,IF(AND(O130=\"M\",SUM(F130:G130)>Inputs!$D$256),(SUM(F130:G130)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",H130=0),0,IF(AND(O130=\"H\",SUM(F130:H130)>Inputs!$D$260),(SUM(F130:H130)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K130=\"T\",$J130=\"T\",O130=\"M\",O130=\"H\"),0,IF(F130<Inputs!$D$251,1/Inputs!$D$251*F130,IF(F130>Inputs!$D$253,1/Inputs!$D$253*F130,1)))","v":0},{"$f":"IF(OR($K130=\"T\",$J130=\"T\",O130=\"E\",O130=\"H\"),0,IF(SUM(F130:G130)<Inputs!$D$254,1/Inputs!$D$254*SUM(F130:G130),IF(SUM(F130:G130)>Inputs!$D$256,1/Inputs!$D$256*SUM(F130:G130),1)))","v":0.54558412698412706},{"$f":"IF(OR($K130=\"T\",$J130=\"T\",O130=\"E\",O130=\"M\"),0,IF(SUM(F130:H130)<Inputs!$D$258,1/Inputs!$D$258*SUM(F130:H130),IF(SUM(F130:H130)>Inputs!$D$261,1/Inputs!$D$261*SUM(F130:H130),1)))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",F130=0,O130=\"M\",O130=\"H\"),0,1/Inputs!$D$253*F130)","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",G130=0,O130=\"E\",O130=\"H\"),0,1/Inputs!$D$256*SUM(F130:G130))","v":0.18186137566137567},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",H130=0,O130=\"E\",O130=\"M\"),0,4/Inputs!$D$261*SUM(F130:H130))","v":0},1.2730296296296297,0,0,0,0,0,0,65635.432224212855,62594.375734950736,79081.944197955308,0,0,0,0,0,207311.75215711893,0,207311.75215711893,0,68412.878211849253,0,0,68412.878211849253,0,332245.40953111224,0,0,332245.40953111224,0,0,0,0,0,0,0,0,23558.839046128116,0,0,0,0,0,0,41462.350431423787,0,12874.967831425356,0,23558.839046128116,0,17414.187181197987,13389.416077373355,{"$f":"0.05*($AF130+AK130+AP130+AT130+SUM(AU130:BD130))*175*Inputs!$D$228*(1+0.0765)","v":7849.6559586668118},140108.25557234351,0,60849.281643007998,0,0,0,0,0,0,29236.663034929305,0,0,8047.4056015638216,0,98133.35027950113,{"$f":"Inputs!$D$152*F130+Inputs!$D$153*G130+Inputs!$D$154*H130","v":19244.313345369053},{"$f":"Inputs!$D$155*I130","v":16847.282054635511},{"$f":"'Voc Ed'!L130","v":0},{"$f":"Inputs!$D$156*$I130","v":1684.7282054635511},{"$f":"Inputs!$D$157*$I130","v":6738.9128218542046},{"$f":"Inputs!$D$158*$I130","v":2159.4486617468851},{"$f":"IF(Inputs!$D$100=1,0,Activities!R130)","v":37694.22726928394},84368.912358353147,930580.55811027822]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!U24","v":"0801051"},{"$f":"'School Reference Sheet'!V24","v":"Southeast Junior High School"},{"$f":"'School Reference Sheet'!W24","v":"7-8"},{"$f":"IF(M131=1,SUM(ADM!F131:J131),IF(N131=1,SUM(ADM!F131:L131),SUM(ADM!F131:K131,0)))","v":0},{"$f":"ADM!S131-'School Resources'!H131-'School Resources'!F131","v":57.364999999999995},{"$f":"IF(SUM(ADM!N131:R131)=ADM!S131,SUM(ADM!N131:R131),IF(OR(SUM(ADM!F131:O131)=ADM!S131,SUM(ADM!G131:O131)=ADM!S131,SUM(ADM!H131:O131)=ADM!S131,SUM(ADM!I131:O131)=ADM!S131,SUM(ADM!J131:O131)=ADM!S131,SUM(ADM!K131:O131)=ADM!S131,SUM(ADM!L131:O131)=ADM!S131,SUM(ADM!M131:O131)=ADM!S131,SUM(ADM!N131:O131)=ADM!S131),0,SUM(ADM!O131:R131)))","v":0},{"$f":"SUM(ADM!$F131:$R131)","v":57.364999999999995},"F",{"$f":"IF(I131<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F131:J131)=0,SUM(ADM!O131:R131)=0,ADM!K131>0,ADM!N131>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M131:R131)=0,ADM!L131>0),1,0)","v":0},"M",{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!F131/Inputs!$D$80)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!G131/Inputs!$D$81)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!H131/Inputs!$D$82)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!I131/Inputs!$D$83)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!J131/Inputs!$D$84)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(M131=1,ADM!K131/Inputs!$D$95,ADM!K131/Inputs!$D$85))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(N131=1,ADM!L131/Inputs!$D$96,ADM!L131/Inputs!$D$86))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!M131/Inputs!$D$87)","v":1.4778095238095237},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!N131/Inputs!$D$88)","v":1.2538571428571428},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!O131/Inputs!$D$89)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!P131/Inputs!$D$90)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!Q131/Inputs!$D$91)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,ADM!R131/Inputs!$D$92)","v":0},0,2.7316666666666665,{"$f":"IF(SUM(ADM!N131:R131)=ADM!S131,SUM(X131:AB131),IF(OR(SUM(ADM!F131:O131)=ADM!S131,SUM(ADM!G131:O131)=ADM!S131,SUM(ADM!H131:O131)=ADM!S131,SUM(ADM!I131:O131)=ADM!S131,SUM(ADM!J131:O131)=ADM!S131,SUM(ADM!K131:O131)=ADM!S131,SUM(ADM!L131:O131)=ADM!S131,SUM(ADM!M131:O131)=ADM!S131,SUM(ADM!N131:O131)=ADM!S131),SUM(Z131:AB131),SUM(Y131:AB131)))","v":0},2.7316666666666665,{"$f":"Inputs!$D$39*AC131","v":0},{"$f":"Inputs!$D$40*AD131","v":0.90144999999999997},{"$f":"Inputs!$D$41*AE131","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'Voc Ed'!H131)","v":0},0.90144999999999997,{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$72=1,$F131=0,Inputs!$D$74<=$AC131+$AG131),0,IF(AND($F131>0,$F131<=Inputs!$D$104,Inputs!$D$72=2),$F131/Inputs!$D$94-($AC131+$AG131),Inputs!$D$74-($AC131+$AG131)))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$72=1,$G131=0,Inputs!$D$75<=$AD131+$AH131),0,IF(Inputs!$D$72=2,IF(AND($G131>0,$G131<=Inputs!$D$104),$G131/Inputs!$D$94-($AD131+$AH131),Inputs!$D$75-($AD131+$AH131))))","v":4.3668833333333339},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$72=1,$H131=0,Inputs!$D$76<=$AE131+$AI131+AJ131),0,IF(Inputs!$D$72=2,IF(AND($H131>0,$H131<=Inputs!$D$104),$H131/Inputs!$D$94-($AE131+$AI131+$AJ131),Inputs!$D$76-($AE131+$AI131+$AJ131))))","v":0},{"$f":"IF(OR(J131=\"T\",K131=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O131=\"EM\",(AD131+AH131+AJ131)<Inputs!$D$75),Inputs!$D$75-(AD131+AH131+AJ131),IF(AND(O131=\"M\",(AD131+AH131+AJ131)<Inputs!$D$75),Inputs!$D$75-(AD131+AH131+AJ131),IF(AND(OR(O131=\"MH\",O131=\"H\",O131=\"EMH\"),(AD131+AE131+AH131+AI131+AJ131)<Inputs!$D$76),Inputs!$D$76-(AD131+AE131+AH131+AI131+AJ131),0)))),0))","v":0},4.3668833333333339,{"$f":"IF($J131=\"T\",$I131/Inputs!$D$93,0)","v":0},{"$f":"IF(L131=1,(I131/7)*1.5,IF($J131=\"T\",0,IF(AND($K131=\"T\",($I131/Inputs!$D$94)>=1),$I131/Inputs!$D$94,IF(AND($K131=\"T\",($I131/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L131","v":0},0,{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$234=0,O131=\"M\",O131=\"H\"), 0,(F131*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$234=0,O131=\"E\",O131=\"H\"), 0,(SUM(F131:G131)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",Inputs!$D$234=0,O131=\"E\",O131=\"M\"), 0,(SUM(F131:H131)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'At-Risk'!T131/100)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'At-Risk'!U131/100)","v":0.23},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'At-Risk'!V131/100)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(AND(O131=\"E\", SUM(AX131:AZ131)<1/Inputs!$D$253*F131),1/Inputs!$D$253*F131-SUM(AX131:AZ131),IF(AND(O131=\"M\", SUM(AX131:AZ131)<1/Inputs!$D$256*SUM(F131:G131)),1/Inputs!$D$256* SUM(F131:G131)-SUM(AX131:AZ131),IF(AND(O131=\"H\",SUM(AX131:AZ131)<1/Inputs!$D$260*SUM(F131:H131)),1/Inputs!$D$260*SUM(F131:H131)-SUM(AX131:AZ131),0))))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'At-Risk'!AJ131/100)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F131:$R131)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F131:$K131)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J131:$K131)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L131:$N131)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O131:$R131)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F131:$R131)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F131:$K131)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J131:$K131)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L131:$N131)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O131:$R131)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",F131=0,Inputs!$D$247=0,O131=\"M\",O131=\"H\"),0,1/Inputs!$D$253*F131)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",G131=0,Inputs!$D$247=0,O131=\"H\",O131=\"E\"),0,IF(SUM(F131:G131)<Inputs!$D$254,1/Inputs!$D$254*SUM(F131:G131),IF(SUM(F131:G131)>Inputs!$D$257,1/Inputs!$D$257*SUM(F131:G131),1)))","v":0.54633333333333334},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",H131=0,Inputs!$D$247=0,O131=\"E\",O131=\"M\"),0,IF(SUM(F131:H131)<Inputs!$D$258,1/Inputs!$D$258*SUM(F131:H131),IF(SUM(F131:H131)>Inputs!$D$261,1/Inputs!$D$261*SUM(F131:H131),1)))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",G131=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G131)","v":0.18211111111111108},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",H131=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H131)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,'At-Risk'!S131/100)","v":0.23},{"$f":"IF(OR($J131=\"T\",$K131=\"T\"),0,IF(AND(O131=\"E\",'At-Risk'!S131/100<1/Inputs!$D$253*F131),1/Inputs!$D$253*F131-'At-Risk'!S131/100,IF(AND(O131=\"M\",'At-Risk'!S131/100<1/Inputs!$D$256*SUM(F131:G131)),1/Inputs!$D$256* SUM(F131:G131)-'At-Risk'!S131/100,IF(AND(O131=\"H\",'At-Risk'!S131/100<1/Inputs!$D$260*SUM(F131:H131)),1/Inputs!$D$260*SUM(F131:H131)-'At-Risk'!S131/100,0))))","v":0},0.22945999999999997,{"$f":"IF(OR(J131=\"T\",K131=\"T\"),0,IF(O131=\"E\",2/Inputs!$D$253*F131,IF(O131=\"M\",2/Inputs!$D$256*SUM(F131:G131),IF(O131=\"H\",5/Inputs!$D$261*SUM(F131:H131),0))))","v":0.36422222222222217},1.7821266666666666,{"$f":"IF(OR($J131=\"T\",$K131=\"T\",F131=0,O131=\"M\",O131=\"H\"),0,IF(F131<Inputs!$D$251,1/Inputs!$D$251*F131,1))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",G131=0,O131=\"E\",O131=\"H\"),0,IF(SUM(F131:G131)<Inputs!$D$254,1/Inputs!$D$254*SUM(F131:G131),1))","v":0.54633333333333334},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",H131=0,O131=\"E\",O131=\"M\"),0,IF(SUM(F131:H131)<Inputs!$D$258,1/Inputs!$D$258*SUM(F131:H131),1))","v":0},0,{"$f":"IF(OR($J131=\"T\",$K131=\"T\",F131=0),0,IF(AND(O131=\"E\",F131>Inputs!$D$253),(F131-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",G131=0),0,IF(AND(O131=\"M\",SUM(F131:G131)>Inputs!$D$256),(SUM(F131:G131)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",H131=0),0,IF(AND(O131=\"H\",SUM(F131:H131)>Inputs!$D$260),(SUM(F131:H131)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K131=\"T\",$J131=\"T\",O131=\"M\",O131=\"H\"),0,IF(F131<Inputs!$D$251,1/Inputs!$D$251*F131,IF(F131>Inputs!$D$253,1/Inputs!$D$253*F131,1)))","v":0},{"$f":"IF(OR($K131=\"T\",$J131=\"T\",O131=\"E\",O131=\"H\"),0,IF(SUM(F131:G131)<Inputs!$D$254,1/Inputs!$D$254*SUM(F131:G131),IF(SUM(F131:G131)>Inputs!$D$256,1/Inputs!$D$256*SUM(F131:G131),1)))","v":0.54633333333333334},{"$f":"IF(OR($K131=\"T\",$J131=\"T\",O131=\"E\",O131=\"M\"),0,IF(SUM(F131:H131)<Inputs!$D$258,1/Inputs!$D$258*SUM(F131:H131),IF(SUM(F131:H131)>Inputs!$D$261,1/Inputs!$D$261*SUM(F131:H131),1)))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",F131=0,O131=\"M\",O131=\"H\"),0,1/Inputs!$D$253*F131)","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",G131=0,O131=\"E\",O131=\"H\"),0,1/Inputs!$D$256*SUM(F131:G131))","v":0.18211111111111108},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",H131=0,O131=\"E\",O131=\"M\"),0,4/Inputs!$D$261*SUM(F131:H131))","v":0},1.2747777777777778,0,0,0,0,0,0,0,112307.98939439937,95288.447146482242,0,0,0,0,0,207596.43654088161,0,207596.43654088161,0,68506.824058490936,0,0,68506.824058490936,0,331866.77930070792,0,0,331866.77930070792,0,0,0,0,0,0,0,0,17479.138647127314,0,0,0,0,0,0,41519.287308176325,0,12892.647978570492,0,17479.138647127314,0,17438.100669434054,13407.802674492272,{"$f":"0.05*($AF131+AK131+AP131+AT131+SUM(AU131:BD131))*175*Inputs!$D$228*(1+0.0765)","v":7774.0876702560599},127990.20359518382,0,60932.84101707481,0,0,0,0,0,0,29276.811368599596,0,0,8058.4564497706006,0,98268.108835445004,{"$f":"Inputs!$D$152*F131+Inputs!$D$153*G131+Inputs!$D$154*H131","v":19270.739997156314},{"$f":"Inputs!$D$155*I131","v":16870.417058126128},{"$f":"'Voc Ed'!L131","v":0},{"$f":"Inputs!$D$156*$I131","v":1687.0417058126127},{"$f":"Inputs!$D$157*$I131","v":6748.1668232504508},{"$f":"Inputs!$D$158*$I131","v":2162.4140571243297},{"$f":"IF(Inputs!$D$100=1,0,Activities!R131)","v":37694.22726928394},84433.006910753786,918661.35924146313]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!X24","v":"0801052"},{"$f":"'School Reference Sheet'!Y24","v":"Torrington Middle School"},{"$f":"'School Reference Sheet'!Z24","v":"6-8"},{"$f":"IF(M132=1,SUM(ADM!F132:J132),IF(N132=1,SUM(ADM!F132:L132),SUM(ADM!F132:K132,0)))","v":0},{"$f":"ADM!S132-'School Resources'!H132-'School Resources'!F132","v":282.33233333333334},{"$f":"IF(SUM(ADM!N132:R132)=ADM!S132,SUM(ADM!N132:R132),IF(OR(SUM(ADM!F132:O132)=ADM!S132,SUM(ADM!G132:O132)=ADM!S132,SUM(ADM!H132:O132)=ADM!S132,SUM(ADM!I132:O132)=ADM!S132,SUM(ADM!J132:O132)=ADM!S132,SUM(ADM!K132:O132)=ADM!S132,SUM(ADM!L132:O132)=ADM!S132,SUM(ADM!M132:O132)=ADM!S132,SUM(ADM!N132:O132)=ADM!S132),0,SUM(ADM!O132:R132)))","v":0},{"$f":"SUM(ADM!$F132:$R132)","v":282.33233333333334},"F",{"$f":"IF(I132<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F132:J132)=0,SUM(ADM!O132:R132)=0,ADM!K132>0,ADM!N132>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M132:R132)=0,ADM!L132>0),1,0)","v":0},"M",{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!F132/Inputs!$D$80)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!G132/Inputs!$D$81)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!H132/Inputs!$D$82)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!I132/Inputs!$D$83)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!J132/Inputs!$D$84)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(M132=1,ADM!K132/Inputs!$D$95,ADM!K132/Inputs!$D$85))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(N132=1,ADM!L132/Inputs!$D$96,ADM!L132/Inputs!$D$86))","v":4.4856031746031748},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!M132/Inputs!$D$87)","v":4.4276984126984127},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!N132/Inputs!$D$88)","v":4.5310952380952383},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!O132/Inputs!$D$89)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!P132/Inputs!$D$90)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!Q132/Inputs!$D$91)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,ADM!R132/Inputs!$D$92)","v":0},0,13.444396825396826,{"$f":"IF(SUM(ADM!N132:R132)=ADM!S132,SUM(X132:AB132),IF(OR(SUM(ADM!F132:O132)=ADM!S132,SUM(ADM!G132:O132)=ADM!S132,SUM(ADM!H132:O132)=ADM!S132,SUM(ADM!I132:O132)=ADM!S132,SUM(ADM!J132:O132)=ADM!S132,SUM(ADM!K132:O132)=ADM!S132,SUM(ADM!L132:O132)=ADM!S132,SUM(ADM!M132:O132)=ADM!S132,SUM(ADM!N132:O132)=ADM!S132),SUM(Z132:AB132),SUM(Y132:AB132)))","v":0},13.444396825396826,{"$f":"Inputs!$D$39*AC132","v":0},{"$f":"Inputs!$D$40*AD132","v":4.436650952380953},{"$f":"Inputs!$D$41*AE132","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'Voc Ed'!H132)","v":0},4.436650952380953,{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$72=1,$F132=0,Inputs!$D$74<=$AC132+$AG132),0,IF(AND($F132>0,$F132<=Inputs!$D$104,Inputs!$D$72=2),$F132/Inputs!$D$94-($AC132+$AG132),Inputs!$D$74-($AC132+$AG132)))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$72=1,$G132=0,Inputs!$D$75<=$AD132+$AH132),0,IF(Inputs!$D$72=2,IF(AND($G132>0,$G132<=Inputs!$D$104),$G132/Inputs!$D$94-($AD132+$AH132),Inputs!$D$75-($AD132+$AH132))))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$72=1,$H132=0,Inputs!$D$76<=$AE132+$AI132+AJ132),0,IF(Inputs!$D$72=2,IF(AND($H132>0,$H132<=Inputs!$D$104),$H132/Inputs!$D$94-($AE132+$AI132+$AJ132),Inputs!$D$76-($AE132+$AI132+$AJ132))))","v":0},{"$f":"IF(OR(J132=\"T\",K132=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O132=\"EM\",(AD132+AH132+AJ132)<Inputs!$D$75),Inputs!$D$75-(AD132+AH132+AJ132),IF(AND(O132=\"M\",(AD132+AH132+AJ132)<Inputs!$D$75),Inputs!$D$75-(AD132+AH132+AJ132),IF(AND(OR(O132=\"MH\",O132=\"H\",O132=\"EMH\"),(AD132+AE132+AH132+AI132+AJ132)<Inputs!$D$76),Inputs!$D$76-(AD132+AE132+AH132+AI132+AJ132),0)))),0))","v":0},0,{"$f":"IF($J132=\"T\",$I132/Inputs!$D$93,0)","v":0},{"$f":"IF(L132=1,(I132/7)*1.5,IF($J132=\"T\",0,IF(AND($K132=\"T\",($I132/Inputs!$D$94)>=1),$I132/Inputs!$D$94,IF(AND($K132=\"T\",($I132/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L132","v":0},0,{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$234=0,O132=\"M\",O132=\"H\"), 0,(F132*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$234=0,O132=\"E\",O132=\"H\"), 0,(SUM(F132:G132)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",Inputs!$D$234=0,O132=\"E\",O132=\"M\"), 0,(SUM(F132:H132)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'At-Risk'!T132/100)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'At-Risk'!U132/100)","v":1.64},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'At-Risk'!V132/100)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(AND(O132=\"E\", SUM(AX132:AZ132)<1/Inputs!$D$253*F132),1/Inputs!$D$253*F132-SUM(AX132:AZ132),IF(AND(O132=\"M\", SUM(AX132:AZ132)<1/Inputs!$D$256*SUM(F132:G132)),1/Inputs!$D$256* SUM(F132:G132)-SUM(AX132:AZ132),IF(AND(O132=\"H\",SUM(AX132:AZ132)<1/Inputs!$D$260*SUM(F132:H132)),1/Inputs!$D$260*SUM(F132:H132)-SUM(AX132:AZ132),0))))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'At-Risk'!AJ132/100)","v":0.05},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F132:$R132)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F132:$K132)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J132:$K132)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L132:$N132)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O132:$R132)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F132:$R132)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F132:$K132)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J132:$K132)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L132:$N132)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O132:$R132)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",F132=0,Inputs!$D$247=0,O132=\"M\",O132=\"H\"),0,1/Inputs!$D$253*F132)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",G132=0,Inputs!$D$247=0,O132=\"H\",O132=\"E\"),0,IF(SUM(F132:G132)<Inputs!$D$254,1/Inputs!$D$254*SUM(F132:G132),IF(SUM(F132:G132)>Inputs!$D$257,1/Inputs!$D$257*SUM(F132:G132),1)))","v":1},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",H132=0,Inputs!$D$247=0,O132=\"E\",O132=\"M\"),0,IF(SUM(F132:H132)<Inputs!$D$258,1/Inputs!$D$258*SUM(F132:H132),IF(SUM(F132:H132)>Inputs!$D$261,1/Inputs!$D$261*SUM(F132:H132),1)))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",G132=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G132)","v":0.8962931216931217},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",H132=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H132)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,'At-Risk'!S132/100)","v":1.64},{"$f":"IF(OR($J132=\"T\",$K132=\"T\"),0,IF(AND(O132=\"E\",'At-Risk'!S132/100<1/Inputs!$D$253*F132),1/Inputs!$D$253*F132-'At-Risk'!S132/100,IF(AND(O132=\"M\",'At-Risk'!S132/100<1/Inputs!$D$256*SUM(F132:G132)),1/Inputs!$D$256* SUM(F132:G132)-'At-Risk'!S132/100,IF(AND(O132=\"H\",'At-Risk'!S132/100<1/Inputs!$D$260*SUM(F132:H132)),1/Inputs!$D$260*SUM(F132:H132)-'At-Risk'!S132/100,0))))","v":0},1.1293293333333334,{"$f":"IF(OR(J132=\"T\",K132=\"T\"),0,IF(O132=\"E\",2/Inputs!$D$253*F132,IF(O132=\"M\",2/Inputs!$D$256*SUM(F132:G132),IF(O132=\"H\",5/Inputs!$D$261*SUM(F132:H132),0))))","v":1.7925862433862434},8.1482086984126987,{"$f":"IF(OR($J132=\"T\",$K132=\"T\",F132=0,O132=\"M\",O132=\"H\"),0,IF(F132<Inputs!$D$251,1/Inputs!$D$251*F132,1))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",G132=0,O132=\"E\",O132=\"H\"),0,IF(SUM(F132:G132)<Inputs!$D$254,1/Inputs!$D$254*SUM(F132:G132),1))","v":1},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",H132=0,O132=\"E\",O132=\"M\"),0,IF(SUM(F132:H132)<Inputs!$D$258,1/Inputs!$D$258*SUM(F132:H132),1))","v":0},0,{"$f":"IF(OR($J132=\"T\",$K132=\"T\",F132=0),0,IF(AND(O132=\"E\",F132>Inputs!$D$253),(F132-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",G132=0),0,IF(AND(O132=\"M\",SUM(F132:G132)>Inputs!$D$256),(SUM(F132:G132)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",H132=0),0,IF(AND(O132=\"H\",SUM(F132:H132)>Inputs!$D$260),(SUM(F132:H132)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K132=\"T\",$J132=\"T\",O132=\"M\",O132=\"H\"),0,IF(F132<Inputs!$D$251,1/Inputs!$D$251*F132,IF(F132>Inputs!$D$253,1/Inputs!$D$253*F132,1)))","v":0},{"$f":"IF(OR($K132=\"T\",$J132=\"T\",O132=\"E\",O132=\"H\"),0,IF(SUM(F132:G132)<Inputs!$D$254,1/Inputs!$D$254*SUM(F132:G132),IF(SUM(F132:G132)>Inputs!$D$256,1/Inputs!$D$256*SUM(F132:G132),1)))","v":1},{"$f":"IF(OR($K132=\"T\",$J132=\"T\",O132=\"E\",O132=\"M\"),0,IF(SUM(F132:H132)<Inputs!$D$258,1/Inputs!$D$258*SUM(F132:H132),IF(SUM(F132:H132)>Inputs!$D$261,1/Inputs!$D$261*SUM(F132:H132),1)))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",F132=0,O132=\"M\",O132=\"H\"),0,1/Inputs!$D$253*F132)","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",G132=0,O132=\"E\",O132=\"H\"),0,1/Inputs!$D$256*SUM(F132:G132))","v":0.8962931216931217},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",H132=0,O132=\"E\",O132=\"M\"),0,4/Inputs!$D$261*SUM(F132:H132))","v":0},2.8962931216931218,0,0,0,0,0,0,340889.04262992745,336488.49757922208,344346.26908697828,0,0,0,0,0,1021723.8092961279,0,1021723.8092961279,0,337168.85706772225,0,0,337168.85706772225,0,0,0,0,0,0,0,0,0,0,0,0,0,124633.85817951648,0,0,3799.8127493755028,0,0,0,75996.254987510052,0,63453.523692758492,0,124633.85817951648,0,85824.799980874741,65988.951694627569,{"$f":"0.05*($AF132+AK132+AP132+AT132+SUM(AU132:BD132))*175*Inputs!$D$228*(1+0.0765)","v":18486.88228714636},562817.94175132574,0,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,39661.166434738661,0,204779.50515165337,{"$f":"Inputs!$D$152*F132+Inputs!$D$153*G132+Inputs!$D$154*H132","v":94844.469423117509},{"$f":"Inputs!$D$155*I132","v":83030.841320094463},{"$f":"'Voc Ed'!L132","v":0},{"$f":"Inputs!$D$156*$I132","v":8303.084132009446},{"$f":"Inputs!$D$157*$I132","v":33212.336528037784},{"$f":"Inputs!$D$158*$I132","v":10642.716053006397},{"$f":"IF(Inputs!$D$100=1,0,Activities!R132)","v":91829.775212957175},321863.22266922274,2448353.3359360523]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!AA24","v":"0801055"},{"$f":"'School Reference Sheet'!AB24","v":"Southeast High School"},{"$f":"'School Reference Sheet'!AC24","v":"9-12"},{"$f":"IF(M133=1,SUM(ADM!F133:J133),IF(N133=1,SUM(ADM!F133:L133),SUM(ADM!F133:K133,0)))","v":0},{"$f":"ADM!S133-'School Resources'!H133-'School Resources'!F133","v":0},{"$f":"IF(SUM(ADM!N133:R133)=ADM!S133,SUM(ADM!N133:R133),IF(OR(SUM(ADM!F133:O133)=ADM!S133,SUM(ADM!G133:O133)=ADM!S133,SUM(ADM!H133:O133)=ADM!S133,SUM(ADM!I133:O133)=ADM!S133,SUM(ADM!J133:O133)=ADM!S133,SUM(ADM!K133:O133)=ADM!S133,SUM(ADM!L133:O133)=ADM!S133,SUM(ADM!M133:O133)=ADM!S133,SUM(ADM!N133:O133)=ADM!S133),0,SUM(ADM!O133:R133)))","v":111.52533333333332},{"$f":"SUM(ADM!$F133:$R133)","v":111.52533333333332},"F",{"$f":"IF(I133<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F133:J133)=0,SUM(ADM!O133:R133)=0,ADM!K133>0,ADM!N133>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M133:R133)=0,ADM!L133>0),1,0)","v":0},"H",{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!F133/Inputs!$D$80)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!G133/Inputs!$D$81)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!H133/Inputs!$D$82)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!I133/Inputs!$D$83)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!J133/Inputs!$D$84)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(M133=1,ADM!K133/Inputs!$D$95,ADM!K133/Inputs!$D$85))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(N133=1,ADM!L133/Inputs!$D$96,ADM!L133/Inputs!$D$86))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!M133/Inputs!$D$87)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!N133/Inputs!$D$88)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!O133/Inputs!$D$89)","v":1.3614603174603173},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!P133/Inputs!$D$90)","v":1.3088412698412697},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!Q133/Inputs!$D$91)","v":1.2844285714285715},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,ADM!R133/Inputs!$D$92)","v":1.3559999999999999},0,0,{"$f":"IF(SUM(ADM!N133:R133)=ADM!S133,SUM(X133:AB133),IF(OR(SUM(ADM!F133:O133)=ADM!S133,SUM(ADM!G133:O133)=ADM!S133,SUM(ADM!H133:O133)=ADM!S133,SUM(ADM!I133:O133)=ADM!S133,SUM(ADM!J133:O133)=ADM!S133,SUM(ADM!K133:O133)=ADM!S133,SUM(ADM!L133:O133)=ADM!S133,SUM(ADM!M133:O133)=ADM!S133,SUM(ADM!N133:O133)=ADM!S133),SUM(Z133:AB133),SUM(Y133:AB133)))","v":5.3107301587301583},5.3107301587301583,{"$f":"Inputs!$D$39*AC133","v":0},{"$f":"Inputs!$D$40*AD133","v":0},{"$f":"Inputs!$D$41*AE133","v":1.7525409523809523},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'Voc Ed'!H133)","v":0.30325714285714284},2.055798095238095,{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$72=1,$F133=0,Inputs!$D$74<=$AC133+$AG133),0,IF(AND($F133>0,$F133<=Inputs!$D$104,Inputs!$D$72=2),$F133/Inputs!$D$94-($AC133+$AG133),Inputs!$D$74-($AC133+$AG133)))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$72=1,$G133=0,Inputs!$D$75<=$AD133+$AH133),0,IF(Inputs!$D$72=2,IF(AND($G133>0,$G133<=Inputs!$D$104),$G133/Inputs!$D$94-($AD133+$AH133),Inputs!$D$75-($AD133+$AH133))))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$72=1,$H133=0,Inputs!$D$76<=$AE133+$AI133+AJ133),0,IF(Inputs!$D$72=2,IF(AND($H133>0,$H133<=Inputs!$D$104),$H133/Inputs!$D$94-($AE133+$AI133+$AJ133),Inputs!$D$76-($AE133+$AI133+$AJ133))))","v":2.6334717460317467},{"$f":"IF(OR(J133=\"T\",K133=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O133=\"EM\",(AD133+AH133+AJ133)<Inputs!$D$75),Inputs!$D$75-(AD133+AH133+AJ133),IF(AND(O133=\"M\",(AD133+AH133+AJ133)<Inputs!$D$75),Inputs!$D$75-(AD133+AH133+AJ133),IF(AND(OR(O133=\"MH\",O133=\"H\",O133=\"EMH\"),(AD133+AE133+AH133+AI133+AJ133)<Inputs!$D$76),Inputs!$D$76-(AD133+AE133+AH133+AI133+AJ133),0)))),0))","v":0},2.6334717460317467,{"$f":"IF($J133=\"T\",$I133/Inputs!$D$93,0)","v":0},{"$f":"IF(L133=1,(I133/7)*1.5,IF($J133=\"T\",0,IF(AND($K133=\"T\",($I133/Inputs!$D$94)>=1),$I133/Inputs!$D$94,IF(AND($K133=\"T\",($I133/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L133","v":0},0,{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$234=0,O133=\"M\",O133=\"H\"), 0,(F133*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$234=0,O133=\"E\",O133=\"H\"), 0,(SUM(F133:G133)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",Inputs!$D$234=0,O133=\"E\",O133=\"M\"), 0,(SUM(F133:H133)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'At-Risk'!T133/100)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'At-Risk'!U133/100)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'At-Risk'!V133/100)","v":0.37},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(AND(O133=\"E\", SUM(AX133:AZ133)<1/Inputs!$D$253*F133),1/Inputs!$D$253*F133-SUM(AX133:AZ133),IF(AND(O133=\"M\", SUM(AX133:AZ133)<1/Inputs!$D$256*SUM(F133:G133)),1/Inputs!$D$256* SUM(F133:G133)-SUM(AX133:AZ133),IF(AND(O133=\"H\",SUM(AX133:AZ133)<1/Inputs!$D$260*SUM(F133:H133)),1/Inputs!$D$260*SUM(F133:H133)-SUM(AX133:AZ133),0))))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'At-Risk'!AJ133/100)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F133:$R133)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F133:$K133)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J133:$K133)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L133:$N133)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O133:$R133)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F133:$R133)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F133:$K133)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J133:$K133)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L133:$N133)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O133:$R133)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",F133=0,Inputs!$D$247=0,O133=\"M\",O133=\"H\"),0,1/Inputs!$D$253*F133)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",G133=0,Inputs!$D$247=0,O133=\"H\",O133=\"E\"),0,IF(SUM(F133:G133)<Inputs!$D$254,1/Inputs!$D$254*SUM(F133:G133),IF(SUM(F133:G133)>Inputs!$D$257,1/Inputs!$D$257*SUM(F133:G133),1)))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",H133=0,Inputs!$D$247=0,O133=\"E\",O133=\"M\"),0,IF(SUM(F133:H133)<Inputs!$D$258,1/Inputs!$D$258*SUM(F133:H133),IF(SUM(F133:H133)>Inputs!$D$261,1/Inputs!$D$261*SUM(F133:H133),1)))","v":1},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",G133=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G133)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",H133=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H133)","v":0.35404867724867722},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,'At-Risk'!S133/100)","v":0.37},{"$f":"IF(OR($J133=\"T\",$K133=\"T\"),0,IF(AND(O133=\"E\",'At-Risk'!S133/100<1/Inputs!$D$253*F133),1/Inputs!$D$253*F133-'At-Risk'!S133/100,IF(AND(O133=\"M\",'At-Risk'!S133/100<1/Inputs!$D$256*SUM(F133:G133)),1/Inputs!$D$256* SUM(F133:G133)-'At-Risk'!S133/100,IF(AND(O133=\"H\",'At-Risk'!S133/100<1/Inputs!$D$260*SUM(F133:H133)),1/Inputs!$D$260*SUM(F133:H133)-'At-Risk'!S133/100,0))))","v":0},0.44610133333333329,{"$f":"IF(OR(J133=\"T\",K133=\"T\"),0,IF(O133=\"E\",2/Inputs!$D$253*F133,IF(O133=\"M\",2/Inputs!$D$256*SUM(F133:G133),IF(O133=\"H\",5/Inputs!$D$261*SUM(F133:H133),0))))","v":0.88512169312169298},3.4252717037037037,{"$f":"IF(OR($J133=\"T\",$K133=\"T\",F133=0,O133=\"M\",O133=\"H\"),0,IF(F133<Inputs!$D$251,1/Inputs!$D$251*F133,1))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",G133=0,O133=\"E\",O133=\"H\"),0,IF(SUM(F133:G133)<Inputs!$D$254,1/Inputs!$D$254*SUM(F133:G133),1))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",H133=0,O133=\"E\",O133=\"M\"),0,IF(SUM(F133:H133)<Inputs!$D$258,1/Inputs!$D$258*SUM(F133:H133),1))","v":1},0,{"$f":"IF(OR($J133=\"T\",$K133=\"T\",F133=0),0,IF(AND(O133=\"E\",F133>Inputs!$D$253),(F133-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",G133=0),0,IF(AND(O133=\"M\",SUM(F133:G133)>Inputs!$D$256),(SUM(F133:G133)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",H133=0),0,IF(AND(O133=\"H\",SUM(F133:H133)>Inputs!$D$260),(SUM(F133:H133)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K133=\"T\",$J133=\"T\",O133=\"M\",O133=\"H\"),0,IF(F133<Inputs!$D$251,1/Inputs!$D$251*F133,IF(F133>Inputs!$D$253,1/Inputs!$D$253*F133,1)))","v":0},{"$f":"IF(OR($K133=\"T\",$J133=\"T\",O133=\"E\",O133=\"H\"),0,IF(SUM(F133:G133)<Inputs!$D$254,1/Inputs!$D$254*SUM(F133:G133),IF(SUM(F133:G133)>Inputs!$D$256,1/Inputs!$D$256*SUM(F133:G133),1)))","v":0},{"$f":"IF(OR($K133=\"T\",$J133=\"T\",O133=\"E\",O133=\"M\"),0,IF(SUM(F133:H133)<Inputs!$D$258,1/Inputs!$D$258*SUM(F133:H133),IF(SUM(F133:H133)>Inputs!$D$261,1/Inputs!$D$261*SUM(F133:H133),1)))","v":1},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",F133=0,O133=\"M\",O133=\"H\"),0,1/Inputs!$D$253*F133)","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",G133=0,O133=\"E\",O133=\"H\"),0,1/Inputs!$D$256*SUM(F133:G133))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",H133=0,O133=\"E\",O133=\"M\"),0,4/Inputs!$D$261*SUM(F133:H133))","v":0.70809735449735445},2.7080973544973546,0,0,0,0,0,0,0,0,0,103465.88544109065,99467.034881033585,97611.761227528987,103050.92176306363,0,0,403595.60331271682,403595.60331271682,0,0,133186.54909319658,23046.407155355191,156232.95624855178,0,0,200133.99031383195,0,200133.99031383195,0,0,0,0,0,0,0,0,0,28118.614345378719,0,0,0,0,0,0,75996.254987510052,0,25065.054708609787,28118.614345378719,0,33902.030678268216,32583.231555397644,{"$f":"0.05*($AF133+AK133+AP133+AT133+SUM(AU133:BD133))*175*Inputs!$D$228*(1+0.0765)","v":9795.5393852436609},233579.34000578683,0,0,111530.52047054571,0,0,0,0,0,0,53587.818246368995,0,0,31333.462623997777,196451.80134091247,{"$f":"Inputs!$D$152*F133+Inputs!$D$153*G133+Inputs!$D$154*H133","v":45873.22670059192},{"$f":"Inputs!$D$155*I133","v":32798.376813037023},{"$f":"'Voc Ed'!L133","v":24283.579872355469},{"$f":"Inputs!$D$156*$I133","v":3279.8376813037025},{"$f":"Inputs!$D$157*$I133","v":13119.35072521481},{"$f":"Inputs!$D$158*$I133","v":4204.0259483217387},{"$f":"IF(Inputs!$D$100=1,0,Activities!R133)","v":172852.15539040175},296410.55313122645,1486404.2443530264]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!AD24","v":"0801058"},{"$f":"'School Reference Sheet'!AE24","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Reference Sheet'!AF24","v":"9-12"},{"$f":"IF(M134=1,SUM(ADM!F134:J134),IF(N134=1,SUM(ADM!F134:L134),SUM(ADM!F134:K134,0)))","v":0},{"$f":"ADM!S134-'School Resources'!H134-'School Resources'!F134","v":0},{"$f":"IF(SUM(ADM!N134:R134)=ADM!S134,SUM(ADM!N134:R134),IF(OR(SUM(ADM!F134:O134)=ADM!S134,SUM(ADM!G134:O134)=ADM!S134,SUM(ADM!H134:O134)=ADM!S134,SUM(ADM!I134:O134)=ADM!S134,SUM(ADM!J134:O134)=ADM!S134,SUM(ADM!K134:O134)=ADM!S134,SUM(ADM!L134:O134)=ADM!S134,SUM(ADM!M134:O134)=ADM!S134,SUM(ADM!N134:O134)=ADM!S134),0,SUM(ADM!O134:R134)))","v":87.724000000000004},{"$f":"SUM(ADM!$F134:$R134)","v":87.724000000000004},"F",{"$f":"IF(I134<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F134:J134)=0,SUM(ADM!O134:R134)=0,ADM!K134>0,ADM!N134>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M134:R134)=0,ADM!L134>0),1,0)","v":0},"H",{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!F134/Inputs!$D$80)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!G134/Inputs!$D$81)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!H134/Inputs!$D$82)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!I134/Inputs!$D$83)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!J134/Inputs!$D$84)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(M134=1,ADM!K134/Inputs!$D$95,ADM!K134/Inputs!$D$85))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(N134=1,ADM!L134/Inputs!$D$96,ADM!L134/Inputs!$D$86))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!M134/Inputs!$D$87)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!N134/Inputs!$D$88)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!O134/Inputs!$D$89)","v":1.0635555555555554},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!P134/Inputs!$D$90)","v":1.0883492063492064},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!Q134/Inputs!$D$91)","v":0.99201587301587302},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,ADM!R134/Inputs!$D$92)","v":1.0334126984126983},0,0,{"$f":"IF(SUM(ADM!N134:R134)=ADM!S134,SUM(X134:AB134),IF(OR(SUM(ADM!F134:O134)=ADM!S134,SUM(ADM!G134:O134)=ADM!S134,SUM(ADM!H134:O134)=ADM!S134,SUM(ADM!I134:O134)=ADM!S134,SUM(ADM!J134:O134)=ADM!S134,SUM(ADM!K134:O134)=ADM!S134,SUM(ADM!L134:O134)=ADM!S134,SUM(ADM!M134:O134)=ADM!S134,SUM(ADM!N134:O134)=ADM!S134),SUM(Z134:AB134),SUM(Y134:AB134)))","v":4.1773333333333333},4.1773333333333333,{"$f":"Inputs!$D$39*AC134","v":0},{"$f":"Inputs!$D$40*AD134","v":0},{"$f":"Inputs!$D$41*AE134","v":1.37852},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'Voc Ed'!H134)","v":0.18421904761904762},1.5627390476190475,{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$72=1,$F134=0,Inputs!$D$74<=$AC134+$AG134),0,IF(AND($F134>0,$F134<=Inputs!$D$104,Inputs!$D$72=2),$F134/Inputs!$D$94-($AC134+$AG134),Inputs!$D$74-($AC134+$AG134)))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$72=1,$G134=0,Inputs!$D$75<=$AD134+$AH134),0,IF(Inputs!$D$72=2,IF(AND($G134>0,$G134<=Inputs!$D$104),$G134/Inputs!$D$94-($AD134+$AH134),Inputs!$D$75-($AD134+$AH134))))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$72=1,$H134=0,Inputs!$D$76<=$AE134+$AI134+AJ134),0,IF(Inputs!$D$72=2,IF(AND($H134>0,$H134<=Inputs!$D$104),$H134/Inputs!$D$94-($AE134+$AI134+$AJ134),Inputs!$D$76-($AE134+$AI134+$AJ134))))","v":4.2599276190476187},{"$f":"IF(OR(J134=\"T\",K134=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O134=\"EM\",(AD134+AH134+AJ134)<Inputs!$D$75),Inputs!$D$75-(AD134+AH134+AJ134),IF(AND(O134=\"M\",(AD134+AH134+AJ134)<Inputs!$D$75),Inputs!$D$75-(AD134+AH134+AJ134),IF(AND(OR(O134=\"MH\",O134=\"H\",O134=\"EMH\"),(AD134+AE134+AH134+AI134+AJ134)<Inputs!$D$76),Inputs!$D$76-(AD134+AE134+AH134+AI134+AJ134),0)))),0))","v":0},4.2599276190476187,{"$f":"IF($J134=\"T\",$I134/Inputs!$D$93,0)","v":0},{"$f":"IF(L134=1,(I134/7)*1.5,IF($J134=\"T\",0,IF(AND($K134=\"T\",($I134/Inputs!$D$94)>=1),$I134/Inputs!$D$94,IF(AND($K134=\"T\",($I134/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L134","v":0},0,{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$234=0,O134=\"M\",O134=\"H\"), 0,(F134*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$234=0,O134=\"E\",O134=\"H\"), 0,(SUM(F134:G134)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",Inputs!$D$234=0,O134=\"E\",O134=\"M\"), 0,(SUM(F134:H134)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'At-Risk'!T134/100)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'At-Risk'!U134/100)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'At-Risk'!V134/100)","v":0.25},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(AND(O134=\"E\", SUM(AX134:AZ134)<1/Inputs!$D$253*F134),1/Inputs!$D$253*F134-SUM(AX134:AZ134),IF(AND(O134=\"M\", SUM(AX134:AZ134)<1/Inputs!$D$256*SUM(F134:G134)),1/Inputs!$D$256* SUM(F134:G134)-SUM(AX134:AZ134),IF(AND(O134=\"H\",SUM(AX134:AZ134)<1/Inputs!$D$260*SUM(F134:H134)),1/Inputs!$D$260*SUM(F134:H134)-SUM(AX134:AZ134),0))))","v":2.8488888888888897E-2},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'At-Risk'!AJ134/100)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F134:$R134)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F134:$K134)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J134:$K134)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L134:$N134)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O134:$R134)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F134:$R134)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F134:$K134)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J134:$K134)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L134:$N134)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O134:$R134)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",F134=0,Inputs!$D$247=0,O134=\"M\",O134=\"H\"),0,1/Inputs!$D$253*F134)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",G134=0,Inputs!$D$247=0,O134=\"H\",O134=\"E\"),0,IF(SUM(F134:G134)<Inputs!$D$254,1/Inputs!$D$254*SUM(F134:G134),IF(SUM(F134:G134)>Inputs!$D$257,1/Inputs!$D$257*SUM(F134:G134),1)))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",H134=0,Inputs!$D$247=0,O134=\"E\",O134=\"M\"),0,IF(SUM(F134:H134)<Inputs!$D$258,1/Inputs!$D$258*SUM(F134:H134),IF(SUM(F134:H134)>Inputs!$D$261,1/Inputs!$D$261*SUM(F134:H134),1)))","v":0.8354666666666668},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",G134=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G134)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",H134=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H134)","v":0.2784888888888889},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,'At-Risk'!S134/100)","v":0.25},{"$f":"IF(OR($J134=\"T\",$K134=\"T\"),0,IF(AND(O134=\"E\",'At-Risk'!S134/100<1/Inputs!$D$253*F134),1/Inputs!$D$253*F134-'At-Risk'!S134/100,IF(AND(O134=\"M\",'At-Risk'!S134/100<1/Inputs!$D$256*SUM(F134:G134)),1/Inputs!$D$256* SUM(F134:G134)-'At-Risk'!S134/100,IF(AND(O134=\"H\",'At-Risk'!S134/100<1/Inputs!$D$260*SUM(F134:H134)),1/Inputs!$D$260*SUM(F134:H134)-'At-Risk'!S134/100,0))))","v":2.8488888888888897E-2},0.35089600000000004,{"$f":"IF(OR(J134=\"T\",K134=\"T\"),0,IF(O134=\"E\",2/Inputs!$D$253*F134,IF(O134=\"M\",2/Inputs!$D$256*SUM(F134:G134),IF(O134=\"H\",5/Inputs!$D$261*SUM(F134:H134),0))))","v":0.69622222222222219},2.7180515555555558,{"$f":"IF(OR($J134=\"T\",$K134=\"T\",F134=0,O134=\"M\",O134=\"H\"),0,IF(F134<Inputs!$D$251,1/Inputs!$D$251*F134,1))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",G134=0,O134=\"E\",O134=\"H\"),0,IF(SUM(F134:G134)<Inputs!$D$254,1/Inputs!$D$254*SUM(F134:G134),1))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",H134=0,O134=\"E\",O134=\"M\"),0,IF(SUM(F134:H134)<Inputs!$D$258,1/Inputs!$D$258*SUM(F134:H134),1))","v":0.8354666666666668},0,{"$f":"IF(OR($J134=\"T\",$K134=\"T\",F134=0),0,IF(AND(O134=\"E\",F134>Inputs!$D$253),(F134-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",G134=0),0,IF(AND(O134=\"M\",SUM(F134:G134)>Inputs!$D$256),(SUM(F134:G134)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",H134=0),0,IF(AND(O134=\"H\",SUM(F134:H134)>Inputs!$D$260),(SUM(F134:H134)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K134=\"T\",$J134=\"T\",O134=\"M\",O134=\"H\"),0,IF(F134<Inputs!$D$251,1/Inputs!$D$251*F134,IF(F134>Inputs!$D$253,1/Inputs!$D$253*F134,1)))","v":0},{"$f":"IF(OR($K134=\"T\",$J134=\"T\",O134=\"E\",O134=\"H\"),0,IF(SUM(F134:G134)<Inputs!$D$254,1/Inputs!$D$254*SUM(F134:G134),IF(SUM(F134:G134)>Inputs!$D$256,1/Inputs!$D$256*SUM(F134:G134),1)))","v":0},{"$f":"IF(OR($K134=\"T\",$J134=\"T\",O134=\"E\",O134=\"M\"),0,IF(SUM(F134:H134)<Inputs!$D$258,1/Inputs!$D$258*SUM(F134:H134),IF(SUM(F134:H134)>Inputs!$D$261,1/Inputs!$D$261*SUM(F134:H134),1)))","v":0.8354666666666668},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",F134=0,O134=\"M\",O134=\"H\"),0,1/Inputs!$D$253*F134)","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",G134=0,O134=\"E\",O134=\"H\"),0,1/Inputs!$D$256*SUM(F134:G134))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",H134=0,O134=\"E\",O134=\"M\"),0,4/Inputs!$D$261*SUM(F134:H134))","v":0.55697777777777779},2.2279111111111112,0,0,0,0,0,0,0,0,0,80826.239193382906,82710.463801168487,75389.49123737168,78535.494935902243,0,0,317461.68916782533,317461.68916782533,0,0,104762.35742538236,13999.957716413399,118762.31514179576,0,0,323738.54556547944,0,323738.54556547944,0,0,0,0,0,0,0,0,0,18999.063746877513,2165.0488643108424,0,0,0,0,0,63492.337833565078,0,19715.761374917078,18999.063746877513,2165.0488643108424,26666.781890097329,25629.436106884863,{"$f":"0.05*($AF134+AK134+AP134+AT134+SUM(AU134:BD134))*175*Inputs!$D$228*(1+0.0765)","v":9709.0976597782537},187541.64008761931,0,0,93180.032169125276,0,0,0,0,0,0,44770.835884233093,0,0,24646.38834131182,162597.2563946702,{"$f":"Inputs!$D$152*F134+Inputs!$D$153*G134+Inputs!$D$154*H134","v":36083.12854851567},{"$f":"Inputs!$D$155*I134","v":25798.66584166402},{"$f":"'Voc Ed'!L134","v":19736.093004873175},{"$f":"Inputs!$D$156*$I134","v":2579.8665841664019},{"$f":"Inputs!$D$157*$I134","v":10319.466336665608},{"$f":"Inputs!$D$158*$I134","v":3306.8179333596222},{"$f":"IF(Inputs!$D$100=1,0,Activities!R134)","v":144209.55817082303},242033.59642006754,1352135.0427774575]
["0801000","Goshen #1",{"$f":"'School Reference Sheet'!AG24","v":"0801059"},{"$f":"'School Reference Sheet'!AH24","v":"Torrington High School"},{"$f":"'School Reference Sheet'!AI24","v":"9-12"},{"$f":"IF(M135=1,SUM(ADM!F135:J135),IF(N135=1,SUM(ADM!F135:L135),SUM(ADM!F135:K135,0)))","v":0},{"$f":"ADM!S135-'School Resources'!H135-'School Resources'!F135","v":0},{"$f":"IF(SUM(ADM!N135:R135)=ADM!S135,SUM(ADM!N135:R135),IF(OR(SUM(ADM!F135:O135)=ADM!S135,SUM(ADM!G135:O135)=ADM!S135,SUM(ADM!H135:O135)=ADM!S135,SUM(ADM!I135:O135)=ADM!S135,SUM(ADM!J135:O135)=ADM!S135,SUM(ADM!K135:O135)=ADM!S135,SUM(ADM!L135:O135)=ADM!S135,SUM(ADM!M135:O135)=ADM!S135,SUM(ADM!N135:O135)=ADM!S135),0,SUM(ADM!O135:R135)))","v":351.49099999999999},{"$f":"SUM(ADM!$F135:$R135)","v":351.49099999999999},"F",{"$f":"IF(I135<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F135:J135)=0,SUM(ADM!O135:R135)=0,ADM!K135>0,ADM!N135>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M135:R135)=0,ADM!L135>0),1,0)","v":0},"H",{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!F135/Inputs!$D$80)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!G135/Inputs!$D$81)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!H135/Inputs!$D$82)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!I135/Inputs!$D$83)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!J135/Inputs!$D$84)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(M135=1,ADM!K135/Inputs!$D$95,ADM!K135/Inputs!$D$85))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(N135=1,ADM!L135/Inputs!$D$96,ADM!L135/Inputs!$D$86))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!M135/Inputs!$D$87)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!N135/Inputs!$D$88)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!O135/Inputs!$D$89)","v":5.2254920634920641},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!P135/Inputs!$D$90)","v":4.1802698412698405},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!Q135/Inputs!$D$91)","v":3.699761904761905},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,ADM!R135/Inputs!$D$92)","v":3.6321428571428567},0,0,{"$f":"IF(SUM(ADM!N135:R135)=ADM!S135,SUM(X135:AB135),IF(OR(SUM(ADM!F135:O135)=ADM!S135,SUM(ADM!G135:O135)=ADM!S135,SUM(ADM!H135:O135)=ADM!S135,SUM(ADM!I135:O135)=ADM!S135,SUM(ADM!J135:O135)=ADM!S135,SUM(ADM!K135:O135)=ADM!S135,SUM(ADM!L135:O135)=ADM!S135,SUM(ADM!M135:O135)=ADM!S135,SUM(ADM!N135:O135)=ADM!S135),SUM(Z135:AB135),SUM(Y135:AB135)))","v":16.737666666666666},16.737666666666666,{"$f":"Inputs!$D$39*AC135","v":0},{"$f":"Inputs!$D$40*AD135","v":0},{"$f":"Inputs!$D$41*AE135","v":5.5234300000000003},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'Voc Ed'!H135)","v":0.65747142857142848},6.1809014285714285,{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$72=1,$F135=0,Inputs!$D$74<=$AC135+$AG135),0,IF(AND($F135>0,$F135<=Inputs!$D$104,Inputs!$D$72=2),$F135/Inputs!$D$94-($AC135+$AG135),Inputs!$D$74-($AC135+$AG135)))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$72=1,$G135=0,Inputs!$D$75<=$AD135+$AH135),0,IF(Inputs!$D$72=2,IF(AND($G135>0,$G135<=Inputs!$D$104),$G135/Inputs!$D$94-($AD135+$AH135),Inputs!$D$75-($AD135+$AH135))))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$72=1,$H135=0,Inputs!$D$76<=$AE135+$AI135+AJ135),0,IF(Inputs!$D$72=2,IF(AND($H135>0,$H135<=Inputs!$D$104),$H135/Inputs!$D$94-($AE135+$AI135+$AJ135),Inputs!$D$76-($AE135+$AI135+$AJ135))))","v":0},{"$f":"IF(OR(J135=\"T\",K135=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O135=\"EM\",(AD135+AH135+AJ135)<Inputs!$D$75),Inputs!$D$75-(AD135+AH135+AJ135),IF(AND(O135=\"M\",(AD135+AH135+AJ135)<Inputs!$D$75),Inputs!$D$75-(AD135+AH135+AJ135),IF(AND(OR(O135=\"MH\",O135=\"H\",O135=\"EMH\"),(AD135+AE135+AH135+AI135+AJ135)<Inputs!$D$76),Inputs!$D$76-(AD135+AE135+AH135+AI135+AJ135),0)))),0))","v":0},0,{"$f":"IF($J135=\"T\",$I135/Inputs!$D$93,0)","v":0},{"$f":"IF(L135=1,(I135/7)*1.5,IF($J135=\"T\",0,IF(AND($K135=\"T\",($I135/Inputs!$D$94)>=1),$I135/Inputs!$D$94,IF(AND($K135=\"T\",($I135/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L135","v":0},0,{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$234=0,O135=\"M\",O135=\"H\"), 0,(F135*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$234=0,O135=\"E\",O135=\"H\"), 0,(SUM(F135:G135)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",Inputs!$D$234=0,O135=\"E\",O135=\"M\"), 0,(SUM(F135:H135)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'At-Risk'!T135/100)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'At-Risk'!U135/100)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'At-Risk'!V135/100)","v":1.6},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(AND(O135=\"E\", SUM(AX135:AZ135)<1/Inputs!$D$253*F135),1/Inputs!$D$253*F135-SUM(AX135:AZ135),IF(AND(O135=\"M\", SUM(AX135:AZ135)<1/Inputs!$D$256*SUM(F135:G135)),1/Inputs!$D$256* SUM(F135:G135)-SUM(AX135:AZ135),IF(AND(O135=\"H\",SUM(AX135:AZ135)<1/Inputs!$D$260*SUM(F135:H135)),1/Inputs!$D$260*SUM(F135:H135)-SUM(AX135:AZ135),0))))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'At-Risk'!AJ135/100)","v":0.08},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F135:$R135)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F135:$K135)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J135:$K135)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L135:$N135)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O135:$R135)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F135:$R135)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F135:$K135)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J135:$K135)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L135:$N135)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O135:$R135)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",F135=0,Inputs!$D$247=0,O135=\"M\",O135=\"H\"),0,1/Inputs!$D$253*F135)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",G135=0,Inputs!$D$247=0,O135=\"H\",O135=\"E\"),0,IF(SUM(F135:G135)<Inputs!$D$254,1/Inputs!$D$254*SUM(F135:G135),IF(SUM(F135:G135)>Inputs!$D$257,1/Inputs!$D$257*SUM(F135:G135),1)))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",H135=0,Inputs!$D$247=0,O135=\"E\",O135=\"M\"),0,IF(SUM(F135:H135)<Inputs!$D$258,1/Inputs!$D$258*SUM(F135:H135),IF(SUM(F135:H135)>Inputs!$D$261,1/Inputs!$D$261*SUM(F135:H135),1)))","v":1},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",G135=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G135)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",H135=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H135)","v":1.1158444444444444},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,'At-Risk'!S135/100)","v":1.6},{"$f":"IF(OR($J135=\"T\",$K135=\"T\"),0,IF(AND(O135=\"E\",'At-Risk'!S135/100<1/Inputs!$D$253*F135),1/Inputs!$D$253*F135-'At-Risk'!S135/100,IF(AND(O135=\"M\",'At-Risk'!S135/100<1/Inputs!$D$256*SUM(F135:G135)),1/Inputs!$D$256* SUM(F135:G135)-'At-Risk'!S135/100,IF(AND(O135=\"H\",'At-Risk'!S135/100<1/Inputs!$D$260*SUM(F135:H135)),1/Inputs!$D$260*SUM(F135:H135)-'At-Risk'!S135/100,0))))","v":0},1.405964,{"$f":"IF(OR(J135=\"T\",K135=\"T\"),0,IF(O135=\"E\",2/Inputs!$D$253*F135,IF(O135=\"M\",2/Inputs!$D$256*SUM(F135:G135),IF(O135=\"H\",5/Inputs!$D$261*SUM(F135:H135),0))))","v":2.7896111111111108},9.5914195555555555,{"$f":"IF(OR($J135=\"T\",$K135=\"T\",F135=0,O135=\"M\",O135=\"H\"),0,IF(F135<Inputs!$D$251,1/Inputs!$D$251*F135,1))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",G135=0,O135=\"E\",O135=\"H\"),0,IF(SUM(F135:G135)<Inputs!$D$254,1/Inputs!$D$254*SUM(F135:G135),1))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",H135=0,O135=\"E\",O135=\"M\"),0,IF(SUM(F135:H135)<Inputs!$D$258,1/Inputs!$D$258*SUM(F135:H135),1))","v":1},0,{"$f":"IF(OR($J135=\"T\",$K135=\"T\",F135=0),0,IF(AND(O135=\"E\",F135>Inputs!$D$253),(F135-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",G135=0),0,IF(AND(O135=\"M\",SUM(F135:G135)>Inputs!$D$256),(SUM(F135:G135)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",H135=0),0,IF(AND(O135=\"H\",SUM(F135:H135)>Inputs!$D$260),(SUM(F135:H135)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.1158444444444444},{"$f":"IF(OR($K135=\"T\",$J135=\"T\",O135=\"M\",O135=\"H\"),0,IF(F135<Inputs!$D$251,1/Inputs!$D$251*F135,IF(F135>Inputs!$D$253,1/Inputs!$D$253*F135,1)))","v":0},{"$f":"IF(OR($K135=\"T\",$J135=\"T\",O135=\"E\",O135=\"H\"),0,IF(SUM(F135:G135)<Inputs!$D$254,1/Inputs!$D$254*SUM(F135:G135),IF(SUM(F135:G135)>Inputs!$D$256,1/Inputs!$D$256*SUM(F135:G135),1)))","v":0},{"$f":"IF(OR($K135=\"T\",$J135=\"T\",O135=\"E\",O135=\"M\"),0,IF(SUM(F135:H135)<Inputs!$D$258,1/Inputs!$D$258*SUM(F135:H135),IF(SUM(F135:H135)>Inputs!$D$261,1/Inputs!$D$261*SUM(F135:H135),1)))","v":1},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",F135=0,O135=\"M\",O135=\"H\"),0,1/Inputs!$D$253*F135)","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",G135=0,O135=\"E\",O135=\"H\"),0,1/Inputs!$D$256*SUM(F135:G135))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",H135=0,O135=\"E\",O135=\"M\"),0,4/Inputs!$D$261*SUM(F135:H135))","v":2.2316888888888888},4.3475333333333328,0,0,0,0,0,0,0,0,0,397117.82729235297,317684.85277374095,281168.04910736164,276029.25472249184,0,0,1271999.9838959475,1271999.9838959475,0,0,419759.99468566268,49965.366332716781,469725.36101837945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121594.00798001609,0,6079.7003990008043,0,0,0,0,75996.254987510052,0,78996.770341422845,121594.00798001609,0,106847.99864725958,102691.57957508853,{"$f":"0.05*($AF135+AK135+AP135+AT135+SUM(AU135:BD135))*175*Inputs!$D$228*(1+0.0765)","v":23235.896103905776},637036.21601421968,0,0,111530.52047054571,0,0,0,11024.926385079429,0,0,53587.818246368995,0,0,98752.720857188819,274895.98595918296,{"$f":"Inputs!$D$152*F135+Inputs!$D$153*G135+Inputs!$D$154*H135","v":144577.25293701063},{"$f":"Inputs!$D$155*I135","v":103369.64633797281},{"$f":"'Voc Ed'!L135","v":50022.355542305289},{"$f":"Inputs!$D$156*$I135","v":10336.964633797283},{"$f":"Inputs!$D$157*$I135","v":41347.858535189131},{"$f":"Inputs!$D$158*$I135","v":13249.700677289075},{"$f":"IF(Inputs!$D$100=1,0,Activities!R135)","v":349208.07895364426},712111.8576172085,3365769.4045049381]
["0901000","Hot Springs #1",{"$f":"'School Reference Sheet'!C25","v":"0901004"},{"$f":"'School Reference Sheet'!D25","v":"Ralph Witters Elementary"},{"$f":"'School Reference Sheet'!E25","v":"K-4"},{"$f":"IF(M136=1,SUM(ADM!F136:J136),IF(N136=1,SUM(ADM!F136:L136),SUM(ADM!F136:K136,0)))","v":231.63366666666667},{"$f":"ADM!S136-'School Resources'!H136-'School Resources'!F136","v":0},{"$f":"IF(SUM(ADM!N136:R136)=ADM!S136,SUM(ADM!N136:R136),IF(OR(SUM(ADM!F136:O136)=ADM!S136,SUM(ADM!G136:O136)=ADM!S136,SUM(ADM!H136:O136)=ADM!S136,SUM(ADM!I136:O136)=ADM!S136,SUM(ADM!J136:O136)=ADM!S136,SUM(ADM!K136:O136)=ADM!S136,SUM(ADM!L136:O136)=ADM!S136,SUM(ADM!M136:O136)=ADM!S136,SUM(ADM!N136:O136)=ADM!S136),0,SUM(ADM!O136:R136)))","v":0},{"$f":"SUM(ADM!$F136:$R136)","v":231.63366666666667},"F",{"$f":"IF(I136<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F136:J136)=0,SUM(ADM!O136:R136)=0,ADM!K136>0,ADM!N136>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M136:R136)=0,ADM!L136>0),1,0)","v":0},"E",{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!F136/Inputs!$D$80)","v":3.0182499999999997},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!G136/Inputs!$D$81)","v":2.8272083333333331},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!H136/Inputs!$D$82)","v":2.8865000000000003},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!I136/Inputs!$D$83)","v":2.565291666666667},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!J136/Inputs!$D$84)","v":3.1798541666666669},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(M136=1,ADM!K136/Inputs!$D$95,ADM!K136/Inputs!$D$85))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(N136=1,ADM!L136/Inputs!$D$96,ADM!L136/Inputs!$D$86))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!M136/Inputs!$D$87)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!N136/Inputs!$D$88)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!O136/Inputs!$D$89)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!P136/Inputs!$D$90)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!Q136/Inputs!$D$91)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,ADM!R136/Inputs!$D$92)","v":0},14.477104166666667,0,{"$f":"IF(SUM(ADM!N136:R136)=ADM!S136,SUM(X136:AB136),IF(OR(SUM(ADM!F136:O136)=ADM!S136,SUM(ADM!G136:O136)=ADM!S136,SUM(ADM!H136:O136)=ADM!S136,SUM(ADM!I136:O136)=ADM!S136,SUM(ADM!J136:O136)=ADM!S136,SUM(ADM!K136:O136)=ADM!S136,SUM(ADM!L136:O136)=ADM!S136,SUM(ADM!M136:O136)=ADM!S136,SUM(ADM!N136:O136)=ADM!S136),SUM(Z136:AB136),SUM(Y136:AB136)))","v":0},14.477104166666667,{"$f":"Inputs!$D$39*AC136","v":2.8954208333333336},{"$f":"Inputs!$D$40*AD136","v":0},{"$f":"Inputs!$D$41*AE136","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'Voc Ed'!H136)","v":0},2.8954208333333336,{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$72=1,$F136=0,Inputs!$D$74<=$AC136+$AG136),0,IF(AND($F136>0,$F136<=Inputs!$D$104,Inputs!$D$72=2),$F136/Inputs!$D$94-($AC136+$AG136),Inputs!$D$74-($AC136+$AG136)))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$72=1,$G136=0,Inputs!$D$75<=$AD136+$AH136),0,IF(Inputs!$D$72=2,IF(AND($G136>0,$G136<=Inputs!$D$104),$G136/Inputs!$D$94-($AD136+$AH136),Inputs!$D$75-($AD136+$AH136))))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$72=1,$H136=0,Inputs!$D$76<=$AE136+$AI136+AJ136),0,IF(Inputs!$D$72=2,IF(AND($H136>0,$H136<=Inputs!$D$104),$H136/Inputs!$D$94-($AE136+$AI136+$AJ136),Inputs!$D$76-($AE136+$AI136+$AJ136))))","v":0},{"$f":"IF(OR(J136=\"T\",K136=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O136=\"EM\",(AD136+AH136+AJ136)<Inputs!$D$75),Inputs!$D$75-(AD136+AH136+AJ136),IF(AND(O136=\"M\",(AD136+AH136+AJ136)<Inputs!$D$75),Inputs!$D$75-(AD136+AH136+AJ136),IF(AND(OR(O136=\"MH\",O136=\"H\",O136=\"EMH\"),(AD136+AE136+AH136+AI136+AJ136)<Inputs!$D$76),Inputs!$D$76-(AD136+AE136+AH136+AI136+AJ136),0)))),0))","v":0},0,{"$f":"IF($J136=\"T\",$I136/Inputs!$D$93,0)","v":0},{"$f":"IF(L136=1,(I136/7)*1.5,IF($J136=\"T\",0,IF(AND($K136=\"T\",($I136/Inputs!$D$94)>=1),$I136/Inputs!$D$94,IF(AND($K136=\"T\",($I136/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L136","v":0},0,{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$234=0,O136=\"M\",O136=\"H\"), 0,(F136*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$234=0,O136=\"E\",O136=\"H\"), 0,(SUM(F136:G136)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",Inputs!$D$234=0,O136=\"E\",O136=\"M\"), 0,(SUM(F136:H136)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'At-Risk'!T136/100)","v":0.9},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'At-Risk'!U136/100)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'At-Risk'!V136/100)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(AND(O136=\"E\", SUM(AX136:AZ136)<1/Inputs!$D$253*F136),1/Inputs!$D$253*F136-SUM(AX136:AZ136),IF(AND(O136=\"M\", SUM(AX136:AZ136)<1/Inputs!$D$256*SUM(F136:G136)),1/Inputs!$D$256* SUM(F136:G136)-SUM(AX136:AZ136),IF(AND(O136=\"H\",SUM(AX136:AZ136)<1/Inputs!$D$260*SUM(F136:H136)),1/Inputs!$D$260*SUM(F136:H136)-SUM(AX136:AZ136),0))))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'At-Risk'!AJ136/100)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F136:$R136)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F136:$K136)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J136:$K136)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L136:$N136)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O136:$R136)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F136:$R136)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F136:$K136)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J136:$K136)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L136:$N136)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O136:$R136)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",F136=0,Inputs!$D$247=0,O136=\"M\",O136=\"H\"),0,1/Inputs!$D$253*F136)","v":0.80428356481481478},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",G136=0,Inputs!$D$247=0,O136=\"H\",O136=\"E\"),0,IF(SUM(F136:G136)<Inputs!$D$254,1/Inputs!$D$254*SUM(F136:G136),IF(SUM(F136:G136)>Inputs!$D$257,1/Inputs!$D$257*SUM(F136:G136),1)))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",H136=0,Inputs!$D$247=0,O136=\"E\",O136=\"M\"),0,IF(SUM(F136:H136)<Inputs!$D$258,1/Inputs!$D$258*SUM(F136:H136),IF(SUM(F136:H136)>Inputs!$D$261,1/Inputs!$D$261*SUM(F136:H136),1)))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",G136=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G136)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",H136=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H136)","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,'At-Risk'!S136/100)","v":0.9},{"$f":"IF(OR($J136=\"T\",$K136=\"T\"),0,IF(AND(O136=\"E\",'At-Risk'!S136/100<1/Inputs!$D$253*F136),1/Inputs!$D$253*F136-'At-Risk'!S136/100,IF(AND(O136=\"M\",'At-Risk'!S136/100<1/Inputs!$D$256*SUM(F136:G136)),1/Inputs!$D$256* SUM(F136:G136)-'At-Risk'!S136/100,IF(AND(O136=\"H\",'At-Risk'!S136/100<1/Inputs!$D$260*SUM(F136:H136)),1/Inputs!$D$260*SUM(F136:H136)-'At-Risk'!S136/100,0))))","v":0},0,{"$f":"IF(OR(J136=\"T\",K136=\"T\"),0,IF(O136=\"E\",2/Inputs!$D$253*F136,IF(O136=\"M\",2/Inputs!$D$256*SUM(F136:G136),IF(O136=\"H\",5/Inputs!$D$261*SUM(F136:H136),0))))","v":1.6085671296296296},4.2128506944444446,{"$f":"IF(OR($J136=\"T\",$K136=\"T\",F136=0,O136=\"M\",O136=\"H\"),0,IF(F136<Inputs!$D$251,1/Inputs!$D$251*F136,1))","v":1},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",G136=0,O136=\"E\",O136=\"H\"),0,IF(SUM(F136:G136)<Inputs!$D$254,1/Inputs!$D$254*SUM(F136:G136),1))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",H136=0,O136=\"E\",O136=\"M\"),0,IF(SUM(F136:H136)<Inputs!$D$258,1/Inputs!$D$258*SUM(F136:H136),1))","v":0},0,{"$f":"IF(OR($J136=\"T\",$K136=\"T\",F136=0),0,IF(AND(O136=\"E\",F136>Inputs!$D$253),(F136-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",G136=0),0,IF(AND(O136=\"M\",SUM(F136:G136)>Inputs!$D$256),(SUM(F136:G136)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",H136=0),0,IF(AND(O136=\"H\",SUM(F136:H136)>Inputs!$D$260),(SUM(F136:H136)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K136=\"T\",$J136=\"T\",O136=\"M\",O136=\"H\"),0,IF(F136<Inputs!$D$251,1/Inputs!$D$251*F136,IF(F136>Inputs!$D$253,1/Inputs!$D$253*F136,1)))","v":1},{"$f":"IF(OR($K136=\"T\",$J136=\"T\",O136=\"E\",O136=\"H\"),0,IF(SUM(F136:G136)<Inputs!$D$254,1/Inputs!$D$254*SUM(F136:G136),IF(SUM(F136:G136)>Inputs!$D$256,1/Inputs!$D$256*SUM(F136:G136),1)))","v":0},{"$f":"IF(OR($K136=\"T\",$J136=\"T\",O136=\"E\",O136=\"M\"),0,IF(SUM(F136:H136)<Inputs!$D$258,1/Inputs!$D$258*SUM(F136:H136),IF(SUM(F136:H136)>Inputs!$D$261,1/Inputs!$D$261*SUM(F136:H136),1)))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",F136=0,O136=\"M\",O136=\"H\"),0,1/Inputs!$D$253*F136)","v":0.80428356481481478},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",G136=0,O136=\"E\",O136=\"H\"),0,1/Inputs!$D$256*SUM(F136:G136))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",H136=0,O136=\"E\",O136=\"M\"),0,4/Inputs!$D$261*SUM(F136:H136))","v":0},2.8042835648148148,219614.98090706975,205714.33915192861,210028.54050799535,186656.66541739926,231373.68080833805,0,0,0,0,0,0,0,0,1053388.2067927311,0,0,1053388.2067927311,210677.64135854621,0,0,0,210677.64135854621,0,0,0,0,0,0,0,0,0,0,0,0,65486.120373184065,0,0,0,0,0,0,58521.56704404061,0,0,0,0,65486.120373184065,0,0,57403.49158006459,{"$f":"0.05*($AF136+AK136+AP136+AT136+SUM(AU136:BD136))*175*Inputs!$D$228*(1+0.0765)","v":17260.292989908336},264157.59236038162,106009.02177596846,0,0,0,0,0,0,52635.048611502614,0,0,35000.930299754924,0,0,193645.00068722598,{"$f":"Inputs!$D$152*F136+Inputs!$D$153*G136+Inputs!$D$154*H136","v":77813.164210255505},{"$f":"Inputs!$D$155*I136","v":68120.919748446526},{"$f":"'Voc Ed'!L136","v":0},{"$f":"Inputs!$D$156*$I136","v":6812.0919748446522},{"$f":"Inputs!$D$157*$I136","v":27248.367899378609},{"$f":"Inputs!$D$158*$I136","v":8731.5941236512044},{"$f":"IF(Inputs!$D$100=1,0,Activities!R136)","v":5612.5706059583335},194338.70856253488,1916207.1497614197]
["0901000","Hot Springs #1",{"$f":"'School Reference Sheet'!F25","v":"0901050"},{"$f":"'School Reference Sheet'!G25","v":"Thermopolis Middle School"},{"$f":"'School Reference Sheet'!H25","v":"5-8"},{"$f":"IF(M137=1,SUM(ADM!F137:J137),IF(N137=1,SUM(ADM!F137:L137),SUM(ADM!F137:K137,0)))","v":0},{"$f":"ADM!S137-'School Resources'!H137-'School Resources'!F137","v":217.71166666666667},{"$f":"IF(SUM(ADM!N137:R137)=ADM!S137,SUM(ADM!N137:R137),IF(OR(SUM(ADM!F137:O137)=ADM!S137,SUM(ADM!G137:O137)=ADM!S137,SUM(ADM!H137:O137)=ADM!S137,SUM(ADM!I137:O137)=ADM!S137,SUM(ADM!J137:O137)=ADM!S137,SUM(ADM!K137:O137)=ADM!S137,SUM(ADM!L137:O137)=ADM!S137,SUM(ADM!M137:O137)=ADM!S137,SUM(ADM!N137:O137)=ADM!S137),0,SUM(ADM!O137:R137)))","v":0},{"$f":"SUM(ADM!$F137:$R137)","v":217.71166666666667},"F",{"$f":"IF(I137<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F137:J137)=0,SUM(ADM!O137:R137)=0,ADM!K137>0,ADM!N137>0),1,0)","v":1},{"$f":"IF(AND(SUM(ADM!M137:R137)=0,ADM!L137>0),1,0)","v":0},"M",{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!F137/Inputs!$D$80)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!G137/Inputs!$D$81)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!H137/Inputs!$D$82)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!I137/Inputs!$D$83)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!J137/Inputs!$D$84)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(M137=1,ADM!K137/Inputs!$D$95,ADM!K137/Inputs!$D$85))","v":2.4398095238095237},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(N137=1,ADM!L137/Inputs!$D$96,ADM!L137/Inputs!$D$86))","v":2.7247619047619045},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!M137/Inputs!$D$87)","v":2.6587619047619051},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!N137/Inputs!$D$88)","v":2.5438888888888891},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!O137/Inputs!$D$89)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!P137/Inputs!$D$90)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!Q137/Inputs!$D$91)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,ADM!R137/Inputs!$D$92)","v":0},0,10.367222222222221,{"$f":"IF(SUM(ADM!N137:R137)=ADM!S137,SUM(X137:AB137),IF(OR(SUM(ADM!F137:O137)=ADM!S137,SUM(ADM!G137:O137)=ADM!S137,SUM(ADM!H137:O137)=ADM!S137,SUM(ADM!I137:O137)=ADM!S137,SUM(ADM!J137:O137)=ADM!S137,SUM(ADM!K137:O137)=ADM!S137,SUM(ADM!L137:O137)=ADM!S137,SUM(ADM!M137:O137)=ADM!S137,SUM(ADM!N137:O137)=ADM!S137),SUM(Z137:AB137),SUM(Y137:AB137)))","v":0},10.367222222222221,{"$f":"Inputs!$D$39*AC137","v":0},{"$f":"Inputs!$D$40*AD137","v":3.421183333333333},{"$f":"Inputs!$D$41*AE137","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'Voc Ed'!H137)","v":0},3.421183333333333,{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$72=1,$F137=0,Inputs!$D$74<=$AC137+$AG137),0,IF(AND($F137>0,$F137<=Inputs!$D$104,Inputs!$D$72=2),$F137/Inputs!$D$94-($AC137+$AG137),Inputs!$D$74-($AC137+$AG137)))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$72=1,$G137=0,Inputs!$D$75<=$AD137+$AH137),0,IF(Inputs!$D$72=2,IF(AND($G137>0,$G137<=Inputs!$D$104),$G137/Inputs!$D$94-($AD137+$AH137),Inputs!$D$75-($AD137+$AH137))))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$72=1,$H137=0,Inputs!$D$76<=$AE137+$AI137+AJ137),0,IF(Inputs!$D$72=2,IF(AND($H137>0,$H137<=Inputs!$D$104),$H137/Inputs!$D$94-($AE137+$AI137+$AJ137),Inputs!$D$76-($AE137+$AI137+$AJ137))))","v":0},{"$f":"IF(OR(J137=\"T\",K137=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O137=\"EM\",(AD137+AH137+AJ137)<Inputs!$D$75),Inputs!$D$75-(AD137+AH137+AJ137),IF(AND(O137=\"M\",(AD137+AH137+AJ137)<Inputs!$D$75),Inputs!$D$75-(AD137+AH137+AJ137),IF(AND(OR(O137=\"MH\",O137=\"H\",O137=\"EMH\"),(AD137+AE137+AH137+AI137+AJ137)<Inputs!$D$76),Inputs!$D$76-(AD137+AE137+AH137+AI137+AJ137),0)))),0))","v":0},0,{"$f":"IF($J137=\"T\",$I137/Inputs!$D$93,0)","v":0},{"$f":"IF(L137=1,(I137/7)*1.5,IF($J137=\"T\",0,IF(AND($K137=\"T\",($I137/Inputs!$D$94)>=1),$I137/Inputs!$D$94,IF(AND($K137=\"T\",($I137/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L137","v":0},0,{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$234=0,O137=\"M\",O137=\"H\"), 0,(F137*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$234=0,O137=\"E\",O137=\"H\"), 0,(SUM(F137:G137)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",Inputs!$D$234=0,O137=\"E\",O137=\"M\"), 0,(SUM(F137:H137)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'At-Risk'!T137/100)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'At-Risk'!U137/100)","v":0.96},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'At-Risk'!V137/100)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(AND(O137=\"E\", SUM(AX137:AZ137)<1/Inputs!$D$253*F137),1/Inputs!$D$253*F137-SUM(AX137:AZ137),IF(AND(O137=\"M\", SUM(AX137:AZ137)<1/Inputs!$D$256*SUM(F137:G137)),1/Inputs!$D$256* SUM(F137:G137)-SUM(AX137:AZ137),IF(AND(O137=\"H\",SUM(AX137:AZ137)<1/Inputs!$D$260*SUM(F137:H137)),1/Inputs!$D$260*SUM(F137:H137)-SUM(AX137:AZ137),0))))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'At-Risk'!AJ137/100)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F137:$R137)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F137:$K137)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J137:$K137)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L137:$N137)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O137:$R137)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F137:$R137)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F137:$K137)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J137:$K137)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L137:$N137)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O137:$R137)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",F137=0,Inputs!$D$247=0,O137=\"M\",O137=\"H\"),0,1/Inputs!$D$253*F137)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",G137=0,Inputs!$D$247=0,O137=\"H\",O137=\"E\"),0,IF(SUM(F137:G137)<Inputs!$D$254,1/Inputs!$D$254*SUM(F137:G137),IF(SUM(F137:G137)>Inputs!$D$257,1/Inputs!$D$257*SUM(F137:G137),1)))","v":1},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",H137=0,Inputs!$D$247=0,O137=\"E\",O137=\"M\"),0,IF(SUM(F137:H137)<Inputs!$D$258,1/Inputs!$D$258*SUM(F137:H137),IF(SUM(F137:H137)>Inputs!$D$261,1/Inputs!$D$261*SUM(F137:H137),1)))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",G137=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G137)","v":0.69114814814814818},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",H137=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H137)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,'At-Risk'!S137/100)","v":0.96},{"$f":"IF(OR($J137=\"T\",$K137=\"T\"),0,IF(AND(O137=\"E\",'At-Risk'!S137/100<1/Inputs!$D$253*F137),1/Inputs!$D$253*F137-'At-Risk'!S137/100,IF(AND(O137=\"M\",'At-Risk'!S137/100<1/Inputs!$D$256*SUM(F137:G137)),1/Inputs!$D$256* SUM(F137:G137)-'At-Risk'!S137/100,IF(AND(O137=\"H\",'At-Risk'!S137/100<1/Inputs!$D$260*SUM(F137:H137)),1/Inputs!$D$260*SUM(F137:H137)-'At-Risk'!S137/100,0))))","v":0},0.87084666666666666,{"$f":"IF(OR(J137=\"T\",K137=\"T\"),0,IF(O137=\"E\",2/Inputs!$D$253*F137,IF(O137=\"M\",2/Inputs!$D$256*SUM(F137:G137),IF(O137=\"H\",5/Inputs!$D$261*SUM(F137:H137),0))))","v":1.3822962962962964},5.8642911111111111,{"$f":"IF(OR($J137=\"T\",$K137=\"T\",F137=0,O137=\"M\",O137=\"H\"),0,IF(F137<Inputs!$D$251,1/Inputs!$D$251*F137,1))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",G137=0,O137=\"E\",O137=\"H\"),0,IF(SUM(F137:G137)<Inputs!$D$254,1/Inputs!$D$254*SUM(F137:G137),1))","v":1},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",H137=0,O137=\"E\",O137=\"M\"),0,IF(SUM(F137:H137)<Inputs!$D$258,1/Inputs!$D$258*SUM(F137:H137),1))","v":0},{"$f":"IF(OR($K137=\"T\",$J137=\"T\"),1,0)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",F137=0),0,IF(AND(O137=\"E\",F137>Inputs!$D$253),(F137-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",G137=0),0,IF(AND(O137=\"M\",SUM(F137:G137)>Inputs!$D$256),(SUM(F137:G137)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",H137=0),0,IF(AND(O137=\"H\",SUM(F137:H137)>Inputs!$D$260),(SUM(F137:H137)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K137=\"T\",$J137=\"T\",O137=\"M\",O137=\"H\"),0,IF(F137<Inputs!$D$251,1/Inputs!$D$251*F137,IF(F137>Inputs!$D$253,1/Inputs!$D$253*F137,1)))","v":0},{"$f":"IF(OR($K137=\"T\",$J137=\"T\",O137=\"E\",O137=\"H\"),0,IF(SUM(F137:G137)<Inputs!$D$254,1/Inputs!$D$254*SUM(F137:G137),IF(SUM(F137:G137)>Inputs!$D$256,1/Inputs!$D$256*SUM(F137:G137),1)))","v":1},{"$f":"IF(OR($K137=\"T\",$J137=\"T\",O137=\"E\",O137=\"M\"),0,IF(SUM(F137:H137)<Inputs!$D$258,1/Inputs!$D$258*SUM(F137:H137),IF(SUM(F137:H137)>Inputs!$D$261,1/Inputs!$D$261*SUM(F137:H137),1)))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",F137=0,O137=\"M\",O137=\"H\"),0,1/Inputs!$D$253*F137)","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",G137=0,O137=\"E\",O137=\"H\"),0,1/Inputs!$D$256*SUM(F137:G137))","v":0.69114814814814818},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",H137=0,O137=\"E\",O137=\"M\"),0,4/Inputs!$D$261*SUM(F137:H137))","v":0},2.6911481481481481,0,0,0,0,0,177526.28907092373,198260.0956483382,193457.78015430472,185099.34888198139,0,0,0,0,0,754343.51375554793,0,754343.51375554793,0,248933.35953933082,0,0,248933.35953933082,0,0,0,0,0,0,0,0,0,0,0,0,0,69851.861731396333,0,0,0,0,0,0,72762.355970204517,0,{"$f":"BH137*(VLOOKUP($A137,Salaries,41))","v":45703.158570691063},{"$f":"BI137*(VLOOKUP($A137,Salaries,41))","v":0},69851.861731396333,0,63364.855155466037,{"$f":"BM137*(VLOOKUP($A137,Salaries,62))","v":49328.767412939014},{"$f":"0.05*($AF137+AK137+AP137+AT137+SUM(AU137:BD137))*175*Inputs!$D$228*(1+0.0765)","v":13931.397057761897},384794.25762985519,0,106009.02177596846,0,0,0,0,0,0,52635.048611502614,0,0,30077.486620913271,0,188721.55700838432,{"$f":"Inputs!$D$152*F137+Inputs!$D$153*G137+Inputs!$D$154*H137","v":73136.318707938583},{"$f":"Inputs!$D$155*I137","v":64026.61230866213},{"$f":"'Voc Ed'!L137","v":0},{"$f":"Inputs!$D$156*$I137","v":6402.6612308662125},{"$f":"Inputs!$D$157*$I137","v":25610.64492346485},{"$f":"Inputs!$D$158*$I137","v":8206.7945332513973},{"$f":"IF(Inputs!$D$100=1,0,Activities!R137)","v":75364.24793719445},252747.27964137765,1829539.9675744958]
["0901000","Hot Springs #1",{"$f":"'School Reference Sheet'!I25","v":"0901055"},{"$f":"'School Reference Sheet'!J25","v":"Hot Springs County High School"},{"$f":"'School Reference Sheet'!K25","v":"9-12"},{"$f":"IF(M138=1,SUM(ADM!F138:J138),IF(N138=1,SUM(ADM!F138:L138),SUM(ADM!F138:K138,0)))","v":0},{"$f":"ADM!S138-'School Resources'!H138-'School Resources'!F138","v":0},{"$f":"IF(SUM(ADM!N138:R138)=ADM!S138,SUM(ADM!N138:R138),IF(OR(SUM(ADM!F138:O138)=ADM!S138,SUM(ADM!G138:O138)=ADM!S138,SUM(ADM!H138:O138)=ADM!S138,SUM(ADM!I138:O138)=ADM!S138,SUM(ADM!J138:O138)=ADM!S138,SUM(ADM!K138:O138)=ADM!S138,SUM(ADM!L138:O138)=ADM!S138,SUM(ADM!M138:O138)=ADM!S138,SUM(ADM!N138:O138)=ADM!S138),0,SUM(ADM!O138:R138)))","v":189.74800000000002},{"$f":"SUM(ADM!$F138:$R138)","v":189.74800000000002},"F",{"$f":"IF(I138<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F138:J138)=0,SUM(ADM!O138:R138)=0,ADM!K138>0,ADM!N138>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M138:R138)=0,ADM!L138>0),1,0)","v":0},{"$f":"IF(H138>0,\"H\",IF(G138>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!F138/Inputs!$D$80)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!G138/Inputs!$D$81)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!H138/Inputs!$D$82)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!I138/Inputs!$D$83)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!J138/Inputs!$D$84)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(M138=1,ADM!K138/Inputs!$D$95,ADM!K138/Inputs!$D$85))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(N138=1,ADM!L138/Inputs!$D$96,ADM!L138/Inputs!$D$86))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!M138/Inputs!$D$87)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!N138/Inputs!$D$88)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!O138/Inputs!$D$89)","v":2.3351111111111118},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!P138/Inputs!$D$90)","v":2.1470952380952379},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!Q138/Inputs!$D$91)","v":2.1791428571428573},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,ADM!R138/Inputs!$D$92)","v":2.3742698412698413},{"$f":"IF(M138=1,SUM(P138:T138),IF(N138=1,SUM(P138:V138),SUM(P138:U138)))","v":0},{"$f":"SUM(P138:AB138)-AC138-AE138","v":0},{"$f":"IF(SUM(ADM!N138:R138)=ADM!S138,SUM(X138:AB138),IF(OR(SUM(ADM!F138:O138)=ADM!S138,SUM(ADM!G138:O138)=ADM!S138,SUM(ADM!H138:O138)=ADM!S138,SUM(ADM!I138:O138)=ADM!S138,SUM(ADM!J138:O138)=ADM!S138,SUM(ADM!K138:O138)=ADM!S138,SUM(ADM!L138:O138)=ADM!S138,SUM(ADM!M138:O138)=ADM!S138,SUM(ADM!N138:O138)=ADM!S138),SUM(Z138:AB138),SUM(Y138:AB138)))","v":9.0356190476190488},{"$f":"SUM(P138:AB138)","v":9.0356190476190488},{"$f":"Inputs!$D$39*AC138","v":0},{"$f":"Inputs!$D$40*AD138","v":0},{"$f":"Inputs!$D$41*AE138","v":2.981754285714286},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'Voc Ed'!H138)","v":0.23987142857142857},{"$f":"SUM(AG138:AJ138)","v":3.2216257142857145},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$72=1,$F138=0,Inputs!$D$74<=$AC138+$AG138),0,IF(AND($F138>0,$F138<=Inputs!$D$104,Inputs!$D$72=2),$F138/Inputs!$D$94-($AC138+$AG138),Inputs!$D$74-($AC138+$AG138)))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$72=1,$G138=0,Inputs!$D$75<=$AD138+$AH138),0,IF(Inputs!$D$72=2,IF(AND($G138>0,$G138<=Inputs!$D$104),$G138/Inputs!$D$94-($AD138+$AH138),Inputs!$D$75-($AD138+$AH138))))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$72=1,$H138=0,Inputs!$D$76<=$AE138+$AI138+AJ138),0,IF(Inputs!$D$72=2,IF(AND($H138>0,$H138<=Inputs!$D$104),$H138/Inputs!$D$94-($AE138+$AI138+$AJ138),Inputs!$D$76-($AE138+$AI138+$AJ138))))","v":0},{"$f":"IF(OR(J138=\"T\",K138=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O138=\"EM\",(AD138+AH138+AJ138)<Inputs!$D$75),Inputs!$D$75-(AD138+AH138+AJ138),IF(AND(O138=\"M\",(AD138+AH138+AJ138)<Inputs!$D$75),Inputs!$D$75-(AD138+AH138+AJ138),IF(AND(OR(O138=\"MH\",O138=\"H\",O138=\"EMH\"),(AD138+AE138+AH138+AI138+AJ138)<Inputs!$D$76),Inputs!$D$76-(AD138+AE138+AH138+AI138+AJ138),0)))),0))","v":0},{"$f":"SUM(AL138:AO138)","v":0},{"$f":"IF($J138=\"T\",$I138/Inputs!$D$93,0)","v":0},{"$f":"IF(L138=1,(I138/7)*1.5,IF($J138=\"T\",0,IF(AND($K138=\"T\",($I138/Inputs!$D$94)>=1),$I138/Inputs!$D$94,IF(AND($K138=\"T\",($I138/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L138","v":0},{"$f":"SUM(AQ138:AR138)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$234=0,O138=\"M\",O138=\"H\"), 0,(F138*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$234=0,O138=\"E\",O138=\"H\"), 0,(SUM(F138:G138)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",Inputs!$D$234=0,O138=\"E\",O138=\"M\"), 0,(SUM(F138:H138)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'At-Risk'!T138/100)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'At-Risk'!U138/100)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'At-Risk'!V138/100)","v":0.76},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(AND(O138=\"E\", SUM(AX138:AZ138)<1/Inputs!$D$253*F138),1/Inputs!$D$253*F138-SUM(AX138:AZ138),IF(AND(O138=\"M\", SUM(AX138:AZ138)<1/Inputs!$D$256*SUM(F138:G138)),1/Inputs!$D$256* SUM(F138:G138)-SUM(AX138:AZ138),IF(AND(O138=\"H\",SUM(AX138:AZ138)<1/Inputs!$D$260*SUM(F138:H138)),1/Inputs!$D$260*SUM(F138:H138)-SUM(AX138:AZ138),0))))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'At-Risk'!AJ138/100)","v":0.03},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F138:$R138)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F138:$K138)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J138:$K138)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L138:$N138)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O138:$R138)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F138:$R138)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F138:$K138)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J138:$K138)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L138:$N138)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O138:$R138)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",F138=0,Inputs!$D$247=0,O138=\"M\",O138=\"H\"),0,1/Inputs!$D$253*F138)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",G138=0,Inputs!$D$247=0,O138=\"H\",O138=\"E\"),0,IF(SUM(F138:G138)<Inputs!$D$254,1/Inputs!$D$254*SUM(F138:G138),IF(SUM(F138:G138)>Inputs!$D$257,1/Inputs!$D$257*SUM(F138:G138),1)))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",H138=0,Inputs!$D$247=0,O138=\"E\",O138=\"M\"),0,IF(SUM(F138:H138)<Inputs!$D$258,1/Inputs!$D$258*SUM(F138:H138),IF(SUM(F138:H138)>Inputs!$D$261,1/Inputs!$D$261*SUM(F138:H138),1)))","v":1},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",G138=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G138)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",H138=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H138)","v":0.60237460317460323},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,'At-Risk'!S138/100)","v":0.76},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,IF(AND(O138=\"E\",'At-Risk'!S138/100<1/Inputs!$D$253*F138),1/Inputs!$D$253*F138-'At-Risk'!S138/100,IF(AND(O138=\"M\",'At-Risk'!S138/100<1/Inputs!$D$256*SUM(F138:G138)),1/Inputs!$D$256* SUM(F138:G138)-'At-Risk'!S138/100,IF(AND(O138=\"H\",'At-Risk'!S138/100<1/Inputs!$D$260*SUM(F138:H138)),1/Inputs!$D$260*SUM(F138:H138)-'At-Risk'!S138/100,0))))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,SUM(G138:H138)/250)","v":0.75899200000000011},{"$f":"IF(OR(J138=\"T\",K138=\"T\"),0,IF(O138=\"E\",2/Inputs!$D$253*F138,IF(O138=\"M\",2/Inputs!$D$256*SUM(F138:G138),IF(O138=\"H\",5/Inputs!$D$261*SUM(F138:H138),0))))","v":1.5059365079365079},{"$f":"SUM(AU138:BM138)","v":5.4173031111111118},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",F138=0,O138=\"M\",O138=\"H\"),0,IF(F138<Inputs!$D$251,1/Inputs!$D$251*F138,1))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",G138=0,O138=\"E\",O138=\"H\"),0,IF(SUM(F138:G138)<Inputs!$D$254,1/Inputs!$D$254*SUM(F138:G138),1))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",H138=0,O138=\"E\",O138=\"M\"),0,IF(SUM(F138:H138)<Inputs!$D$258,1/Inputs!$D$258*SUM(F138:H138),1))","v":1},0,{"$f":"IF(OR($J138=\"T\",$K138=\"T\",F138=0),0,IF(AND(O138=\"E\",F138>Inputs!$D$253),(F138-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",G138=0),0,IF(AND(O138=\"M\",SUM(F138:G138)>Inputs!$D$256),(SUM(F138:G138)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",H138=0),0,IF(AND(O138=\"H\",SUM(F138:H138)>Inputs!$D$260),(SUM(F138:H138)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K138=\"T\",$J138=\"T\",O138=\"M\",O138=\"H\"),0,IF(F138<Inputs!$D$251,1/Inputs!$D$251*F138,IF(F138>Inputs!$D$253,1/Inputs!$D$253*F138,1)))","v":0},{"$f":"IF(OR($K138=\"T\",$J138=\"T\",O138=\"E\",O138=\"H\"),0,IF(SUM(F138:G138)<Inputs!$D$254,1/Inputs!$D$254*SUM(F138:G138),IF(SUM(F138:G138)>Inputs!$D$256,1/Inputs!$D$256*SUM(F138:G138),1)))","v":0},{"$f":"IF(OR($K138=\"T\",$J138=\"T\",O138=\"E\",O138=\"M\"),0,IF(SUM(F138:H138)<Inputs!$D$258,1/Inputs!$D$258*SUM(F138:H138),IF(SUM(F138:H138)>Inputs!$D$261,1/Inputs!$D$261*SUM(F138:H138),1)))","v":1},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",F138=0,O138=\"M\",O138=\"H\"),0,1/Inputs!$D$253*F138)","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",G138=0,O138=\"E\",O138=\"H\"),0,1/Inputs!$D$256*SUM(F138:G138))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",H138=0,O138=\"E\",O138=\"M\"),0,4/Inputs!$D$261*SUM(F138:H138))","v":1.2047492063492065},{"$f":"SUM(BO138:CA138)","v":3.2047492063492067},{"$f":"P138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"Q138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"R138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"S138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"T138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"U138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"V138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"W138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"X138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"Y138*(VLOOKUP($A138,Salaries,35))","v":169908.18589664652},{"$f":"Z138*(VLOOKUP($A138,Salaries,35))","v":156227.70801621673},{"$f":"AA138*(VLOOKUP($A138,Salaries,35))","v":158559.56828135712},{"$f":"AB138*(VLOOKUP($A138,Salaries,35))","v":172757.46735979716},{"$f":"AC138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AD138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AE138*(VLOOKUP($A138,Salaries,35))","v":657452.92955401749},{"$f":"SUM(CP138:CR138)","v":657452.92955401749},{"$f":"AG138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AH138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AI138*(VLOOKUP($A138,Salaries,35))","v":216959.46675282577},{"$f":"AJ138*(VLOOKUP($A138,Salaries,35))","v":17453.610272795773},{"$f":"SUM(CT138:CW138)","v":234413.07702562155},{"$f":"AL138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AM138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AN138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AO138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"SUM(CY138:DB138)","v":0},{"$f":"AQ138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AR138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AS138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"SUM(DD138:DF138)","v":0},{"$f":"AU138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AV138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AW138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AX138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AY138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"AZ138*(VLOOKUP($A138,Salaries,35))","v":55299.39053735543},{"$f":"BA138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BB138*(VLOOKUP($A138,Salaries,35))","v":2182.8706791061354},{"$f":"BC138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BD138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BE138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BF138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BG138*(VLOOKUP($A138,Salaries,35))","v":72762.355970204517},0,39832.881100254104,{"$f":"BJ138*(VLOOKUP($A138,Salaries,35))","v":55299.39053735543},{"$f":"BK138*(VLOOKUP($A138,Salaries,35))","v":0},{"$f":"BL138*(VLOOKUP($A138,Salaries,35))","v":55226.046082537476},53741.004687413508,{"$f":"0.05*($AF138+AK138+AP138+AT138+SUM(AU138:BD138))*175*Inputs!$D$228*(1+0.0765)","v":12324.474439166075},{"$f":"SUM(DH138:EA138)","v":346668.41403339268},{"$f":"BO138*(VLOOKUP($A138,Salaries,19))","v":0},{"$f":"BP138*(VLOOKUP($A138,Salaries,19))","v":0},{"$f":"BQ138*(VLOOKUP($A138,Salaries,19))","v":106009.02177596846},{"$f":"BR138*(VLOOKUP($A138,Salaries,26))","v":0},{"$f":"BS138*(VLOOKUP($A138,Salaries,26))","v":0},{"$f":"BT138*(VLOOKUP($A138,Salaries,26))","v":0},{"$f":"BU138*(VLOOKUP($A138,Salaries,26))","v":0},{"$f":"BV138*(VLOOKUP($A138,Salaries,51))","v":0},{"$f":"BW138*(VLOOKUP($A138,Salaries,51))","v":0},{"$f":"BX138*(VLOOKUP($A138,Salaries,51))","v":52635.048611502614},{"$f":"BY138*(VLOOKUP($A138,Salaries,56))","v":0},{"$f":"BZ138*(VLOOKUP($A138,Salaries,56))","v":0},{"$f":"CA138*(VLOOKUP($A138,Salaries,56))","v":52428.452904943559},{"$f":"SUM(EC138:EO138)","v":211072.52329241461},{"$f":"Inputs!$D$152*F138+Inputs!$D$153*G138+Inputs!$D$154*H138","v":78048.213440150386},{"$f":"Inputs!$D$155*I138","v":55802.804775478369},{"$f":"'Voc Ed'!L138","v":27284.921204893788},{"$f":"Inputs!$D$156*$I138","v":5580.2804775478371},{"$f":"Inputs!$D$157*$I138","v":22321.121910191348},{"$f":"Inputs!$D$158*$I138","v":7152.6844332123655},{"$f":"IF(Inputs!$D$100=1,0,Activities!R138)","v":251803.58826958196},{"$f":"SUM(EQ138:EW138)","v":447993.61451105605},{"$f":"CS138+CX138+DC138+DG138+EB138+EP138+EX138","v":1897600.5584165026}]
["1001000","Johnson #1",{"$f":"'School Reference Sheet'!C26","v":"1001002"},{"$f":"'School Reference Sheet'!D26","v":"Cloud Peak Elementary"},{"$f":"'School Reference Sheet'!E26","v":"3-5"},{"$f":"IF(M139=1,SUM(ADM!F139:J139),IF(N139=1,SUM(ADM!F139:L139),SUM(ADM!F139:K139,0)))","v":262.78399999999999},{"$f":"ADM!S139-'School Resources'!H139-'School Resources'!F139","v":0},{"$f":"IF(SUM(ADM!N139:R139)=ADM!S139,SUM(ADM!N139:R139),IF(OR(SUM(ADM!F139:O139)=ADM!S139,SUM(ADM!G139:O139)=ADM!S139,SUM(ADM!H139:O139)=ADM!S139,SUM(ADM!I139:O139)=ADM!S139,SUM(ADM!J139:O139)=ADM!S139,SUM(ADM!K139:O139)=ADM!S139,SUM(ADM!L139:O139)=ADM!S139,SUM(ADM!M139:O139)=ADM!S139,SUM(ADM!N139:O139)=ADM!S139),0,SUM(ADM!O139:R139)))","v":0},{"$f":"SUM(ADM!$F139:$R139)","v":262.78399999999999},"F",{"$f":"IF(I139<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F139:J139)=0,SUM(ADM!O139:R139)=0,ADM!K139>0,ADM!N139>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M139:R139)=0,ADM!L139>0),1,0)","v":0},"E",{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!F139/Inputs!$D$80)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!G139/Inputs!$D$81)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!H139/Inputs!$D$82)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!I139/Inputs!$D$83)","v":5.1553125},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!J139/Inputs!$D$84)","v":6.3183749999999996},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(M139=1,ADM!K139/Inputs!$D$95,ADM!K139/Inputs!$D$85))","v":4.9503124999999999},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(N139=1,ADM!L139/Inputs!$D$96,ADM!L139/Inputs!$D$86))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!M139/Inputs!$D$87)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!N139/Inputs!$D$88)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!O139/Inputs!$D$89)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!P139/Inputs!$D$90)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!Q139/Inputs!$D$91)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,ADM!R139/Inputs!$D$92)","v":0},16.423999999999999,0,{"$f":"IF(SUM(ADM!N139:R139)=ADM!S139,SUM(X139:AB139),IF(OR(SUM(ADM!F139:O139)=ADM!S139,SUM(ADM!G139:O139)=ADM!S139,SUM(ADM!H139:O139)=ADM!S139,SUM(ADM!I139:O139)=ADM!S139,SUM(ADM!J139:O139)=ADM!S139,SUM(ADM!K139:O139)=ADM!S139,SUM(ADM!L139:O139)=ADM!S139,SUM(ADM!M139:O139)=ADM!S139,SUM(ADM!N139:O139)=ADM!S139),SUM(Z139:AB139),SUM(Y139:AB139)))","v":0},16.423999999999999,{"$f":"Inputs!$D$39*AC139","v":3.2848000000000002},{"$f":"Inputs!$D$40*AD139","v":0},{"$f":"Inputs!$D$41*AE139","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'Voc Ed'!H139)","v":0},3.2848000000000002,{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$72=1,$F139=0,Inputs!$D$74<=$AC139+$AG139),0,IF(AND($F139>0,$F139<=Inputs!$D$104,Inputs!$D$72=2),$F139/Inputs!$D$94-($AC139+$AG139),Inputs!$D$74-($AC139+$AG139)))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$72=1,$G139=0,Inputs!$D$75<=$AD139+$AH139),0,IF(Inputs!$D$72=2,IF(AND($G139>0,$G139<=Inputs!$D$104),$G139/Inputs!$D$94-($AD139+$AH139),Inputs!$D$75-($AD139+$AH139))))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$72=1,$H139=0,Inputs!$D$76<=$AE139+$AI139+AJ139),0,IF(Inputs!$D$72=2,IF(AND($H139>0,$H139<=Inputs!$D$104),$H139/Inputs!$D$94-($AE139+$AI139+$AJ139),Inputs!$D$76-($AE139+$AI139+$AJ139))))","v":0},{"$f":"IF(OR(J139=\"T\",K139=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O139=\"EM\",(AD139+AH139+AJ139)<Inputs!$D$75),Inputs!$D$75-(AD139+AH139+AJ139),IF(AND(O139=\"M\",(AD139+AH139+AJ139)<Inputs!$D$75),Inputs!$D$75-(AD139+AH139+AJ139),IF(AND(OR(O139=\"MH\",O139=\"H\",O139=\"EMH\"),(AD139+AE139+AH139+AI139+AJ139)<Inputs!$D$76),Inputs!$D$76-(AD139+AE139+AH139+AI139+AJ139),0)))),0))","v":0},0,{"$f":"IF($J139=\"T\",$I139/Inputs!$D$93,0)","v":0},{"$f":"IF(L139=1,(I139/7)*1.5,IF($J139=\"T\",0,IF(AND($K139=\"T\",($I139/Inputs!$D$94)>=1),$I139/Inputs!$D$94,IF(AND($K139=\"T\",($I139/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L139","v":0},0,{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$234=0,O139=\"M\",O139=\"H\"), 0,(F139*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$234=0,O139=\"E\",O139=\"H\"), 0,(SUM(F139:G139)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",Inputs!$D$234=0,O139=\"E\",O139=\"M\"), 0,(SUM(F139:H139)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'At-Risk'!T139/100)","v":1.08},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'At-Risk'!U139/100)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'At-Risk'!V139/100)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(AND(O139=\"E\", SUM(AX139:AZ139)<1/Inputs!$D$253*F139),1/Inputs!$D$253*F139-SUM(AX139:AZ139),IF(AND(O139=\"M\", SUM(AX139:AZ139)<1/Inputs!$D$256*SUM(F139:G139)),1/Inputs!$D$256* SUM(F139:G139)-SUM(AX139:AZ139),IF(AND(O139=\"H\",SUM(AX139:AZ139)<1/Inputs!$D$260*SUM(F139:H139)),1/Inputs!$D$260*SUM(F139:H139)-SUM(AX139:AZ139),0))))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'At-Risk'!AJ139/100)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F139:$R139)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F139:$K139)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J139:$K139)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L139:$N139)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O139:$R139)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F139:$R139)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F139:$K139)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J139:$K139)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L139:$N139)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O139:$R139)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",F139=0,Inputs!$D$247=0,O139=\"M\",O139=\"H\"),0,1/Inputs!$D$253*F139)","v":0.91244444444444439},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",G139=0,Inputs!$D$247=0,O139=\"H\",O139=\"E\"),0,IF(SUM(F139:G139)<Inputs!$D$254,1/Inputs!$D$254*SUM(F139:G139),IF(SUM(F139:G139)>Inputs!$D$257,1/Inputs!$D$257*SUM(F139:G139),1)))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",H139=0,Inputs!$D$247=0,O139=\"E\",O139=\"M\"),0,IF(SUM(F139:H139)<Inputs!$D$258,1/Inputs!$D$258*SUM(F139:H139),IF(SUM(F139:H139)>Inputs!$D$261,1/Inputs!$D$261*SUM(F139:H139),1)))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",G139=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G139)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",H139=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H139)","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,'At-Risk'!S139/100)","v":1.08},{"$f":"IF(OR($J139=\"T\",$K139=\"T\"),0,IF(AND(O139=\"E\",'At-Risk'!S139/100<1/Inputs!$D$253*F139),1/Inputs!$D$253*F139-'At-Risk'!S139/100,IF(AND(O139=\"M\",'At-Risk'!S139/100<1/Inputs!$D$256*SUM(F139:G139)),1/Inputs!$D$256* SUM(F139:G139)-'At-Risk'!S139/100,IF(AND(O139=\"H\",'At-Risk'!S139/100<1/Inputs!$D$260*SUM(F139:H139)),1/Inputs!$D$260*SUM(F139:H139)-'At-Risk'!S139/100,0))))","v":0},0,{"$f":"IF(OR(J139=\"T\",K139=\"T\"),0,IF(O139=\"E\",2/Inputs!$D$253*F139,IF(O139=\"M\",2/Inputs!$D$256*SUM(F139:G139),IF(O139=\"H\",5/Inputs!$D$261*SUM(F139:H139),0))))","v":1.8248888888888888},4.897333333333334,{"$f":"IF(OR($J139=\"T\",$K139=\"T\",F139=0,O139=\"M\",O139=\"H\"),0,IF(F139<Inputs!$D$251,1/Inputs!$D$251*F139,1))","v":1},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",G139=0,O139=\"E\",O139=\"H\"),0,IF(SUM(F139:G139)<Inputs!$D$254,1/Inputs!$D$254*SUM(F139:G139),1))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",H139=0,O139=\"E\",O139=\"M\"),0,IF(SUM(F139:H139)<Inputs!$D$258,1/Inputs!$D$258*SUM(F139:H139),1))","v":0},0,{"$f":"IF(OR($J139=\"T\",$K139=\"T\",F139=0),0,IF(AND(O139=\"E\",F139>Inputs!$D$253),(F139-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",G139=0),0,IF(AND(O139=\"M\",SUM(F139:G139)>Inputs!$D$256),(SUM(F139:G139)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",H139=0),0,IF(AND(O139=\"H\",SUM(F139:H139)>Inputs!$D$260),(SUM(F139:H139)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K139=\"T\",$J139=\"T\",O139=\"M\",O139=\"H\"),0,IF(F139<Inputs!$D$251,1/Inputs!$D$251*F139,IF(F139>Inputs!$D$253,1/Inputs!$D$253*F139,1)))","v":1},{"$f":"IF(OR($K139=\"T\",$J139=\"T\",O139=\"E\",O139=\"H\"),0,IF(SUM(F139:G139)<Inputs!$D$254,1/Inputs!$D$254*SUM(F139:G139),IF(SUM(F139:G139)>Inputs!$D$256,1/Inputs!$D$256*SUM(F139:G139),1)))","v":0},{"$f":"IF(OR($K139=\"T\",$J139=\"T\",O139=\"E\",O139=\"M\"),0,IF(SUM(F139:H139)<Inputs!$D$258,1/Inputs!$D$258*SUM(F139:H139),IF(SUM(F139:H139)>Inputs!$D$261,1/Inputs!$D$261*SUM(F139:H139),1)))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",F139=0,O139=\"M\",O139=\"H\"),0,1/Inputs!$D$253*F139)","v":0.91244444444444439},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",G139=0,O139=\"E\",O139=\"H\"),0,1/Inputs!$D$256*SUM(F139:G139))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",H139=0,O139=\"E\",O139=\"M\"),0,4/Inputs!$D$261*SUM(F139:H139))","v":0},2.9124444444444446,0,0,0,394712.18229374633,483761.0881591076,379016.52904862916,0,0,0,0,0,0,0,1257489.7995014831,0,0,1257489.7995014831,251497.95990029664,0,0,0,251497.95990029664,0,0,0,0,0,0,0,0,0,0,0,0,82689.295145007418,0,0,0,0,0,0,69860.544416749064,0,0,0,0,82689.295145007418,0,0,66742.38508206181,{"$f":"0.05*($AF139+AK139+AP139+AT139+SUM(AU139:BD139))*175*Inputs!$D$228*(1+0.0765)","v":19637.175426417882},321618.69521524361,109784.97400944913,0,0,0,0,0,0,53172.118097130908,0,0,40085.048802312187,0,0,203042.14090889221,{"$f":"Inputs!$D$152*F139+Inputs!$D$153*G139+Inputs!$D$154*H139","v":88277.558431320926},{"$f":"Inputs!$D$155*I139","v":77281.890982351892},{"$f":"'Voc Ed'!L139","v":0},{"$f":"Inputs!$D$156*$I139","v":7728.1890982351897},{"$f":"Inputs!$D$157*$I139","v":30912.756392940759},{"$f":"Inputs!$D$158*$I139","v":9905.8278669460451},{"$f":"IF(Inputs!$D$100=1,0,Activities!R139)","v":6367.3548640000008},220473.57763579482,2254122.1731617101]
["1001000","Johnson #1",{"$f":"'School Reference Sheet'!F26","v":"1001006"},{"$f":"'School Reference Sheet'!G26","v":"Meadowlark Elementary"},{"$f":"'School Reference Sheet'!H26","v":"K-2"},{"$f":"IF(M140=1,SUM(ADM!F140:J140),IF(N140=1,SUM(ADM!F140:L140),SUM(ADM!F140:K140,0)))","v":276.65700000000004},{"$f":"ADM!S140-'School Resources'!H140-'School Resources'!F140","v":0},{"$f":"IF(SUM(ADM!N140:R140)=ADM!S140,SUM(ADM!N140:R140),IF(OR(SUM(ADM!F140:O140)=ADM!S140,SUM(ADM!G140:O140)=ADM!S140,SUM(ADM!H140:O140)=ADM!S140,SUM(ADM!I140:O140)=ADM!S140,SUM(ADM!J140:O140)=ADM!S140,SUM(ADM!K140:O140)=ADM!S140,SUM(ADM!L140:O140)=ADM!S140,SUM(ADM!M140:O140)=ADM!S140,SUM(ADM!N140:O140)=ADM!S140),0,SUM(ADM!O140:R140)))","v":0},{"$f":"SUM(ADM!$F140:$R140)","v":276.65700000000004},"F",{"$f":"IF(I140<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F140:J140)=0,SUM(ADM!O140:R140)=0,ADM!K140>0,ADM!N140>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M140:R140)=0,ADM!L140>0),1,0)","v":0},"E",{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!F140/Inputs!$D$80)","v":5.5488541666666675},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!G140/Inputs!$D$81)","v":5.8933958333333338},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!H140/Inputs!$D$82)","v":5.8488125000000002},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!I140/Inputs!$D$83)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!J140/Inputs!$D$84)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(M140=1,ADM!K140/Inputs!$D$95,ADM!K140/Inputs!$D$85))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(N140=1,ADM!L140/Inputs!$D$96,ADM!L140/Inputs!$D$86))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!M140/Inputs!$D$87)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!N140/Inputs!$D$88)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!O140/Inputs!$D$89)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!P140/Inputs!$D$90)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!Q140/Inputs!$D$91)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,ADM!R140/Inputs!$D$92)","v":0},17.291062500000002,0,{"$f":"IF(SUM(ADM!N140:R140)=ADM!S140,SUM(X140:AB140),IF(OR(SUM(ADM!F140:O140)=ADM!S140,SUM(ADM!G140:O140)=ADM!S140,SUM(ADM!H140:O140)=ADM!S140,SUM(ADM!I140:O140)=ADM!S140,SUM(ADM!J140:O140)=ADM!S140,SUM(ADM!K140:O140)=ADM!S140,SUM(ADM!L140:O140)=ADM!S140,SUM(ADM!M140:O140)=ADM!S140,SUM(ADM!N140:O140)=ADM!S140),SUM(Z140:AB140),SUM(Y140:AB140)))","v":0},17.291062500000002,{"$f":"Inputs!$D$39*AC140","v":3.4582125000000006},{"$f":"Inputs!$D$40*AD140","v":0},{"$f":"Inputs!$D$41*AE140","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'Voc Ed'!H140)","v":0},3.4582125000000006,{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$72=1,$F140=0,Inputs!$D$74<=$AC140+$AG140),0,IF(AND($F140>0,$F140<=Inputs!$D$104,Inputs!$D$72=2),$F140/Inputs!$D$94-($AC140+$AG140),Inputs!$D$74-($AC140+$AG140)))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$72=1,$G140=0,Inputs!$D$75<=$AD140+$AH140),0,IF(Inputs!$D$72=2,IF(AND($G140>0,$G140<=Inputs!$D$104),$G140/Inputs!$D$94-($AD140+$AH140),Inputs!$D$75-($AD140+$AH140))))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$72=1,$H140=0,Inputs!$D$76<=$AE140+$AI140+AJ140),0,IF(Inputs!$D$72=2,IF(AND($H140>0,$H140<=Inputs!$D$104),$H140/Inputs!$D$94-($AE140+$AI140+$AJ140),Inputs!$D$76-($AE140+$AI140+$AJ140))))","v":0},{"$f":"IF(OR(J140=\"T\",K140=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O140=\"EM\",(AD140+AH140+AJ140)<Inputs!$D$75),Inputs!$D$75-(AD140+AH140+AJ140),IF(AND(O140=\"M\",(AD140+AH140+AJ140)<Inputs!$D$75),Inputs!$D$75-(AD140+AH140+AJ140),IF(AND(OR(O140=\"MH\",O140=\"H\",O140=\"EMH\"),(AD140+AE140+AH140+AI140+AJ140)<Inputs!$D$76),Inputs!$D$76-(AD140+AE140+AH140+AI140+AJ140),0)))),0))","v":0},0,{"$f":"IF($J140=\"T\",$I140/Inputs!$D$93,0)","v":0},{"$f":"IF(L140=1,(I140/7)*1.5,IF($J140=\"T\",0,IF(AND($K140=\"T\",($I140/Inputs!$D$94)>=1),$I140/Inputs!$D$94,IF(AND($K140=\"T\",($I140/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L140","v":0},0,{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$234=0,O140=\"M\",O140=\"H\"), 0,(F140*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$234=0,O140=\"E\",O140=\"H\"), 0,(SUM(F140:G140)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",Inputs!$D$234=0,O140=\"E\",O140=\"M\"), 0,(SUM(F140:H140)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'At-Risk'!T140/100)","v":1.18},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'At-Risk'!U140/100)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'At-Risk'!V140/100)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(AND(O140=\"E\", SUM(AX140:AZ140)<1/Inputs!$D$253*F140),1/Inputs!$D$253*F140-SUM(AX140:AZ140),IF(AND(O140=\"M\", SUM(AX140:AZ140)<1/Inputs!$D$256*SUM(F140:G140)),1/Inputs!$D$256* SUM(F140:G140)-SUM(AX140:AZ140),IF(AND(O140=\"H\",SUM(AX140:AZ140)<1/Inputs!$D$260*SUM(F140:H140)),1/Inputs!$D$260*SUM(F140:H140)-SUM(AX140:AZ140),0))))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'At-Risk'!AJ140/100)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F140:$R140)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F140:$K140)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J140:$K140)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L140:$N140)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O140:$R140)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F140:$R140)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F140:$K140)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J140:$K140)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L140:$N140)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O140:$R140)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",F140=0,Inputs!$D$247=0,O140=\"M\",O140=\"H\"),0,1/Inputs!$D$253*F140)","v":0.96061458333333338},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",G140=0,Inputs!$D$247=0,O140=\"H\",O140=\"E\"),0,IF(SUM(F140:G140)<Inputs!$D$254,1/Inputs!$D$254*SUM(F140:G140),IF(SUM(F140:G140)>Inputs!$D$257,1/Inputs!$D$257*SUM(F140:G140),1)))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",H140=0,Inputs!$D$247=0,O140=\"E\",O140=\"M\"),0,IF(SUM(F140:H140)<Inputs!$D$258,1/Inputs!$D$258*SUM(F140:H140),IF(SUM(F140:H140)>Inputs!$D$261,1/Inputs!$D$261*SUM(F140:H140),1)))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",G140=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G140)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",H140=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H140)","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,'At-Risk'!S140/100)","v":1.18},{"$f":"IF(OR($J140=\"T\",$K140=\"T\"),0,IF(AND(O140=\"E\",'At-Risk'!S140/100<1/Inputs!$D$253*F140),1/Inputs!$D$253*F140-'At-Risk'!S140/100,IF(AND(O140=\"M\",'At-Risk'!S140/100<1/Inputs!$D$256*SUM(F140:G140)),1/Inputs!$D$256* SUM(F140:G140)-'At-Risk'!S140/100,IF(AND(O140=\"H\",'At-Risk'!S140/100<1/Inputs!$D$260*SUM(F140:H140)),1/Inputs!$D$260*SUM(F140:H140)-'At-Risk'!S140/100,0))))","v":0},0,{"$f":"IF(OR(J140=\"T\",K140=\"T\"),0,IF(O140=\"E\",2/Inputs!$D$253*F140,IF(O140=\"M\",2/Inputs!$D$256*SUM(F140:G140),IF(O140=\"H\",5/Inputs!$D$261*SUM(F140:H140),0))))","v":1.9212291666666668},5.2418437500000001,{"$f":"IF(OR($J140=\"T\",$K140=\"T\",F140=0,O140=\"M\",O140=\"H\"),0,IF(F140<Inputs!$D$251,1/Inputs!$D$251*F140,1))","v":1},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",G140=0,O140=\"E\",O140=\"H\"),0,IF(SUM(F140:G140)<Inputs!$D$254,1/Inputs!$D$254*SUM(F140:G140),1))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",H140=0,O140=\"E\",O140=\"M\"),0,IF(SUM(F140:H140)<Inputs!$D$258,1/Inputs!$D$258*SUM(F140:H140),1))","v":0},0,{"$f":"IF(OR($J140=\"T\",$K140=\"T\",F140=0),0,IF(AND(O140=\"E\",F140>Inputs!$D$253),(F140-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",G140=0),0,IF(AND(O140=\"M\",SUM(F140:G140)>Inputs!$D$256),(SUM(F140:G140)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",H140=0),0,IF(AND(O140=\"H\",SUM(F140:H140)>Inputs!$D$260),(SUM(F140:H140)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K140=\"T\",$J140=\"T\",O140=\"M\",O140=\"H\"),0,IF(F140<Inputs!$D$251,1/Inputs!$D$251*F140,IF(F140>Inputs!$D$253,1/Inputs!$D$253*F140,1)))","v":1},{"$f":"IF(OR($K140=\"T\",$J140=\"T\",O140=\"E\",O140=\"H\"),0,IF(SUM(F140:G140)<Inputs!$D$254,1/Inputs!$D$254*SUM(F140:G140),IF(SUM(F140:G140)>Inputs!$D$256,1/Inputs!$D$256*SUM(F140:G140),1)))","v":0},{"$f":"IF(OR($K140=\"T\",$J140=\"T\",O140=\"E\",O140=\"M\"),0,IF(SUM(F140:H140)<Inputs!$D$258,1/Inputs!$D$258*SUM(F140:H140),IF(SUM(F140:H140)>Inputs!$D$261,1/Inputs!$D$261*SUM(F140:H140),1)))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",F140=0,O140=\"M\",O140=\"H\"),0,1/Inputs!$D$253*F140)","v":0.96061458333333338},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",G140=0,O140=\"E\",O140=\"H\"),0,1/Inputs!$D$256*SUM(F140:G140))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",H140=0,O140=\"E\",O140=\"M\"),0,4/Inputs!$D$261*SUM(F140:H140))","v":0},2.9606145833333333,424843.37028157798,451222.91432301572,447809.42875954509,0,0,0,0,0,0,0,0,0,0,1323875.713364139,0,0,1323875.713364139,264775.14267282776,0,0,0,264775.14267282776,0,0,0,0,0,0,0,0,0,0,0,0,90345.711362137721,0,0,0,0,0,0,73548.650742452155,0,0,0,0,90345.711362137721,0,0,70265.87626966626,{"$f":"0.05*($AF140+AK140+AP140+AT140+SUM(AU140:BD140))*175*Inputs!$D$228*(1+0.0765)","v":20714.472222983539},345220.42195937742,109784.97400944913,0,0,0,0,0,0,53172.118097130908,0,0,42201.235031437544,0,0,205158.32713801757,{"$f":"Inputs!$D$152*F140+Inputs!$D$153*G140+Inputs!$D$154*H140","v":92937.943264939866},{"$f":"Inputs!$D$155*I140","v":81361.788059792569},{"$f":"'Voc Ed'!L140","v":0},{"$f":"Inputs!$D$156*$I140","v":8136.178805979257},{"$f":"Inputs!$D$157*$I140","v":32544.715223917028},{"$f":"Inputs!$D$158*$I140","v":10428.780367852276},{"$f":"IF(Inputs!$D$100=1,0,Activities!R140)","v":6703.502856375002},232112.908578856,2371142.5137132173]
["1001000","Johnson #1",{"$f":"'School Reference Sheet'!I26","v":"1001049"},{"$f":"'School Reference Sheet'!J26","v":"Kaycee School"},{"$f":"'School Reference Sheet'!K26","v":"K-12"},{"$f":"IF(M141=1,SUM(ADM!F141:J141),IF(N141=1,SUM(ADM!F141:L141),SUM(ADM!F141:K141,0)))","v":70.487333333333325},{"$f":"ADM!S141-'School Resources'!H141-'School Resources'!F141","v":33.262666666666675},{"$f":"IF(SUM(ADM!N141:R141)=ADM!S141,SUM(ADM!N141:R141),IF(OR(SUM(ADM!F141:O141)=ADM!S141,SUM(ADM!G141:O141)=ADM!S141,SUM(ADM!H141:O141)=ADM!S141,SUM(ADM!I141:O141)=ADM!S141,SUM(ADM!J141:O141)=ADM!S141,SUM(ADM!K141:O141)=ADM!S141,SUM(ADM!L141:O141)=ADM!S141,SUM(ADM!M141:O141)=ADM!S141,SUM(ADM!N141:O141)=ADM!S141),0,SUM(ADM!O141:R141)))","v":50.78},{"$f":"SUM(ADM!$F141:$R141)","v":154.53},"F",{"$f":"IF(I141<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F141:J141)=0,SUM(ADM!O141:R141)=0,ADM!K141>0,ADM!N141>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M141:R141)=0,ADM!L141>0),1,0)","v":0},"H",{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!F141/Inputs!$D$80)","v":0.74289583333333331},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!G141/Inputs!$D$81)","v":0.88112499999999994},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!H141/Inputs!$D$82)","v":0.77583333333333337},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!I141/Inputs!$D$83)","v":0.65868750000000009},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!J141/Inputs!$D$84)","v":0.64968749999999997},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(M141=1,ADM!K141/Inputs!$D$95,ADM!K141/Inputs!$D$85))","v":0.69722916666666668},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(N141=1,ADM!L141/Inputs!$D$96,ADM!L141/Inputs!$D$86))","v":0.57663492063492061},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!M141/Inputs!$D$87)","v":0.50403174603174605},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!N141/Inputs!$D$88)","v":0.50326984126984131},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!O141/Inputs!$D$89)","v":0.56041269841269836},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!P141/Inputs!$D$90)","v":0.62371428571428567},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!Q141/Inputs!$D$91)","v":0.54130158730158739},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,ADM!R141/Inputs!$D$92)","v":0.69266666666666665},4.4054583333333328,1.5839365079365084,{"$f":"IF(SUM(ADM!N141:R141)=ADM!S141,SUM(X141:AB141),IF(OR(SUM(ADM!F141:O141)=ADM!S141,SUM(ADM!G141:O141)=ADM!S141,SUM(ADM!H141:O141)=ADM!S141,SUM(ADM!I141:O141)=ADM!S141,SUM(ADM!J141:O141)=ADM!S141,SUM(ADM!K141:O141)=ADM!S141,SUM(ADM!L141:O141)=ADM!S141,SUM(ADM!M141:O141)=ADM!S141,SUM(ADM!N141:O141)=ADM!S141),SUM(Z141:AB141),SUM(Y141:AB141)))","v":2.4180952380952379},8.4074900793650791,{"$f":"Inputs!$D$39*AC141","v":0.88109166666666661},{"$f":"Inputs!$D$40*AD141","v":0.52269904761904784},{"$f":"Inputs!$D$41*AE141","v":0.79797142857142855},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'Voc Ed'!H141)","v":8.9761904761904751E-2},2.2915240476190477,{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$72=1,$F141=0,Inputs!$D$74<=$AC141+$AG141),0,IF(AND($F141>0,$F141<=Inputs!$D$104,Inputs!$D$72=2),$F141/Inputs!$D$94-($AC141+$AG141),Inputs!$D$74-($AC141+$AG141)))","v":0.71345000000000081},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$72=1,$G141=0,Inputs!$D$75<=$AD141+$AH141),0,IF(Inputs!$D$72=2,IF(AND($G141>0,$G141<=Inputs!$D$104),$G141/Inputs!$D$94-($AD141+$AH141),Inputs!$D$75-($AD141+$AH141))))","v":2.6451739682539692},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$72=1,$H141=0,Inputs!$D$76<=$AE141+$AI141+AJ141),0,IF(Inputs!$D$72=2,IF(AND($H141>0,$H141<=Inputs!$D$104),$H141/Inputs!$D$94-($AE141+$AI141+$AJ141),Inputs!$D$76-($AE141+$AI141+$AJ141))))","v":6.6941714285714289},{"$f":"IF(OR(J141=\"T\",K141=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O141=\"EM\",(AD141+AH141+AJ141)<Inputs!$D$75),Inputs!$D$75-(AD141+AH141+AJ141),IF(AND(O141=\"M\",(AD141+AH141+AJ141)<Inputs!$D$75),Inputs!$D$75-(AD141+AH141+AJ141),IF(AND(OR(O141=\"MH\",O141=\"H\",O141=\"EMH\"),(AD141+AE141+AH141+AI141+AJ141)<Inputs!$D$76),Inputs!$D$76-(AD141+AE141+AH141+AI141+AJ141),0)))),0))","v":0},10.052795396825399,{"$f":"IF($J141=\"T\",$I141/Inputs!$D$93,0)","v":0},{"$f":"IF(L141=1,(I141/7)*1.5,IF($J141=\"T\",0,IF(AND($K141=\"T\",($I141/Inputs!$D$94)>=1),$I141/Inputs!$D$94,IF(AND($K141=\"T\",($I141/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L141","v":0},0,{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$234=0,O141=\"M\",O141=\"H\"), 0,(F141*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$234=0,O141=\"E\",O141=\"H\"), 0,(SUM(F141:G141)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",Inputs!$D$234=0,O141=\"E\",O141=\"M\"), 0,(SUM(F141:H141)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'At-Risk'!T141/100)","v":0.25},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'At-Risk'!U141/100)","v":0.15},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'At-Risk'!V141/100)","v":0.13},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(AND(O141=\"E\", SUM(AX141:AZ141)<1/Inputs!$D$253*F141),1/Inputs!$D$253*F141-SUM(AX141:AZ141),IF(AND(O141=\"M\", SUM(AX141:AZ141)<1/Inputs!$D$256*SUM(F141:G141)),1/Inputs!$D$256* SUM(F141:G141)-SUM(AX141:AZ141),IF(AND(O141=\"H\",SUM(AX141:AZ141)<1/Inputs!$D$260*SUM(F141:H141)),1/Inputs!$D$260*SUM(F141:H141)-SUM(AX141:AZ141),0))))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'At-Risk'!AJ141/100)","v":0.04},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F141:$R141)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F141:$K141)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J141:$K141)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L141:$N141)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O141:$R141)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F141:$R141)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F141:$K141)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J141:$K141)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L141:$N141)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O141:$R141)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",F141=0,Inputs!$D$247=0,O141=\"M\",O141=\"H\"),0,1/Inputs!$D$253*F141)","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",G141=0,Inputs!$D$247=0,O141=\"H\",O141=\"E\"),0,IF(SUM(F141:G141)<Inputs!$D$254,1/Inputs!$D$254*SUM(F141:G141),IF(SUM(F141:G141)>Inputs!$D$257,1/Inputs!$D$257*SUM(F141:G141),1)))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",H141=0,Inputs!$D$247=0,O141=\"E\",O141=\"M\"),0,IF(SUM(F141:H141)<Inputs!$D$258,1/Inputs!$D$258*SUM(F141:H141),IF(SUM(F141:H141)>Inputs!$D$261,1/Inputs!$D$261*SUM(F141:H141),1)))","v":1},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",G141=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G141)","v":0.10559576719576723},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",H141=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H141)","v":0.16120634920634921},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,'At-Risk'!S141/100)","v":0.53},{"$f":"IF(OR($J141=\"T\",$K141=\"T\"),0,IF(AND(O141=\"E\",'At-Risk'!S141/100<1/Inputs!$D$253*F141),1/Inputs!$D$253*F141-'At-Risk'!S141/100,IF(AND(O141=\"M\",'At-Risk'!S141/100<1/Inputs!$D$256*SUM(F141:G141)),1/Inputs!$D$256* SUM(F141:G141)-'At-Risk'!S141/100,IF(AND(O141=\"H\",'At-Risk'!S141/100<1/Inputs!$D$260*SUM(F141:H141)),1/Inputs!$D$260*SUM(F141:H141)-'At-Risk'!S141/100,0))))","v":0},0.33617066666666673,{"$f":"IF(OR(J141=\"T\",K141=\"T\"),0,IF(O141=\"E\",2/Inputs!$D$253*F141,IF(O141=\"M\",2/Inputs!$D$256*SUM(F141:G141),IF(O141=\"H\",5/Inputs!$D$261*SUM(F141:H141),0))))","v":1.2264285714285714},3.9294013544973545,{"$f":"IF(OR($J141=\"T\",$K141=\"T\",F141=0,O141=\"M\",O141=\"H\"),0,IF(F141<Inputs!$D$251,1/Inputs!$D$251*F141,1))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",G141=0,O141=\"E\",O141=\"H\"),0,IF(SUM(F141:G141)<Inputs!$D$254,1/Inputs!$D$254*SUM(F141:G141),1))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",H141=0,O141=\"E\",O141=\"M\"),0,IF(SUM(F141:H141)<Inputs!$D$258,1/Inputs!$D$258*SUM(F141:H141),1))","v":1},0,{"$f":"IF(OR($J141=\"T\",$K141=\"T\",F141=0),0,IF(AND(O141=\"E\",F141>Inputs!$D$253),(F141-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",G141=0),0,IF(AND(O141=\"M\",SUM(F141:G141)>Inputs!$D$256),(SUM(F141:G141)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",H141=0),0,IF(AND(O141=\"H\",SUM(F141:H141)>Inputs!$D$260),(SUM(F141:H141)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K141=\"T\",$J141=\"T\",O141=\"M\",O141=\"H\"),0,IF(F141<Inputs!$D$251,1/Inputs!$D$251*F141,IF(F141>Inputs!$D$253,1/Inputs!$D$253*F141,1)))","v":0},{"$f":"IF(OR($K141=\"T\",$J141=\"T\",O141=\"E\",O141=\"H\"),0,IF(SUM(F141:G141)<Inputs!$D$254,1/Inputs!$D$254*SUM(F141:G141),IF(SUM(F141:G141)>Inputs!$D$256,1/Inputs!$D$256*SUM(F141:G141),1)))","v":0},{"$f":"IF(OR($K141=\"T\",$J141=\"T\",O141=\"E\",O141=\"M\"),0,IF(SUM(F141:H141)<Inputs!$D$258,1/Inputs!$D$258*SUM(F141:H141),IF(SUM(F141:H141)>Inputs!$D$261,1/Inputs!$D$261*SUM(F141:H141),1)))","v":1},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",F141=0,O141=\"M\",O141=\"H\"),0,1/Inputs!$D$253*F141)","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",G141=0,O141=\"E\",O141=\"H\"),0,1/Inputs!$D$256*SUM(F141:G141))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",H141=0,O141=\"E\",O141=\"M\"),0,4/Inputs!$D$261*SUM(F141:H141))","v":0.98114285714285709},2.9811428571428573,56879.197059718739,67462.597393189499,59401.029151236042,50431.856570210257,49742.779110668525,53382.766987229232,44149.56957712859,38590.768342659692,38532.433742910129,42907.528724127449,47754.161719987082,41444.302513742557,53033.442997322658,337300.22627225227,121272.77166269845,185139.43595517974,643712.43389013049,67460.045254450451,40020.014648690492,61096.013865209316,6872.5450329955447,175448.61880134579,54624.701501116302,202525.52867670642,512533.62685964705,0,769683.85703746974,0,0,0,0,0,0,0,19141.040542825791,11484.624325695475,9953.3410822694113,0,3062.5664868521267,0,0,0,0,76564.162171303164,7152.6837156235242,10919.547813746016,40579.005950790677,0,25738.625439901771,44854.658542946789,{"$f":"0.05*($AF141+AK141+AP141+AT141+SUM(AU141:BD141))*175*Inputs!$D$228*(1+0.0765)","v":20140.658144179328},269590.91421613412,0,0,109784.97400944913,0,0,0,0,0,0,53172.118097130908,0,0,43103.072795360808,206060.16490194085,{"$f":"Inputs!$D$152*F141+Inputs!$D$153*G141+Inputs!$D$154*H141","v":55740.06138025265},{"$f":"Inputs!$D$155*I141","v":45445.577407691635},{"$f":"'Voc Ed'!L141","v":12096.315067502914},{"$f":"Inputs!$D$156*$I141","v":4544.5577407691635},{"$f":"Inputs!$D$157*$I141","v":18178.230963076654},{"$f":"Inputs!$D$158*$I141","v":5825.1171314812636},{"$f":"IF(Inputs!$D$100=1,0,Activities!R141)","v":116864.36807991692},258694.22777069118,2323190.2166177123]
["1001000","Johnson #1",{"$f":"'School Reference Sheet'!L26","v":"1001050"},{"$f":"'School Reference Sheet'!M26","v":"Clear Creek Middle School"},{"$f":"'School Reference Sheet'!N26","v":"6-8"},{"$f":"IF(M142=1,SUM(ADM!F142:J142),IF(N142=1,SUM(ADM!F142:L142),SUM(ADM!F142:K142,0)))","v":0},{"$f":"ADM!S142-'School Resources'!H142-'School Resources'!F142","v":244.69900000000001},{"$f":"IF(SUM(ADM!N142:R142)=ADM!S142,SUM(ADM!N142:R142),IF(OR(SUM(ADM!F142:O142)=ADM!S142,SUM(ADM!G142:O142)=ADM!S142,SUM(ADM!H142:O142)=ADM!S142,SUM(ADM!I142:O142)=ADM!S142,SUM(ADM!J142:O142)=ADM!S142,SUM(ADM!K142:O142)=ADM!S142,SUM(ADM!L142:O142)=ADM!S142,SUM(ADM!M142:O142)=ADM!S142,SUM(ADM!N142:O142)=ADM!S142),0,SUM(ADM!O142:R142)))","v":0},{"$f":"SUM(ADM!$F142:$R142)","v":244.69900000000001},"F",{"$f":"IF(I142<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F142:J142)=0,SUM(ADM!O142:R142)=0,ADM!K142>0,ADM!N142>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M142:R142)=0,ADM!L142>0),1,0)","v":0},"M",{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!F142/Inputs!$D$80)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!G142/Inputs!$D$81)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!H142/Inputs!$D$82)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!I142/Inputs!$D$83)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!J142/Inputs!$D$84)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(M142=1,ADM!K142/Inputs!$D$95,ADM!K142/Inputs!$D$85))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(N142=1,ADM!L142/Inputs!$D$96,ADM!L142/Inputs!$D$86))","v":4.2582857142857149},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!M142/Inputs!$D$87)","v":3.6135714285714289},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!N142/Inputs!$D$88)","v":3.7804761904761905},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!O142/Inputs!$D$89)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!P142/Inputs!$D$90)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!Q142/Inputs!$D$91)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,ADM!R142/Inputs!$D$92)","v":0},0,11.652333333333335,{"$f":"IF(SUM(ADM!N142:R142)=ADM!S142,SUM(X142:AB142),IF(OR(SUM(ADM!F142:O142)=ADM!S142,SUM(ADM!G142:O142)=ADM!S142,SUM(ADM!H142:O142)=ADM!S142,SUM(ADM!I142:O142)=ADM!S142,SUM(ADM!J142:O142)=ADM!S142,SUM(ADM!K142:O142)=ADM!S142,SUM(ADM!L142:O142)=ADM!S142,SUM(ADM!M142:O142)=ADM!S142,SUM(ADM!N142:O142)=ADM!S142),SUM(Z142:AB142),SUM(Y142:AB142)))","v":0},11.652333333333335,{"$f":"Inputs!$D$39*AC142","v":0},{"$f":"Inputs!$D$40*AD142","v":3.8452700000000006},{"$f":"Inputs!$D$41*AE142","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'Voc Ed'!H142)","v":0},3.8452700000000006,{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$72=1,$F142=0,Inputs!$D$74<=$AC142+$AG142),0,IF(AND($F142>0,$F142<=Inputs!$D$104,Inputs!$D$72=2),$F142/Inputs!$D$94-($AC142+$AG142),Inputs!$D$74-($AC142+$AG142)))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$72=1,$G142=0,Inputs!$D$75<=$AD142+$AH142),0,IF(Inputs!$D$72=2,IF(AND($G142>0,$G142<=Inputs!$D$104),$G142/Inputs!$D$94-($AD142+$AH142),Inputs!$D$75-($AD142+$AH142))))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$72=1,$H142=0,Inputs!$D$76<=$AE142+$AI142+AJ142),0,IF(Inputs!$D$72=2,IF(AND($H142>0,$H142<=Inputs!$D$104),$H142/Inputs!$D$94-($AE142+$AI142+$AJ142),Inputs!$D$76-($AE142+$AI142+$AJ142))))","v":0},{"$f":"IF(OR(J142=\"T\",K142=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O142=\"EM\",(AD142+AH142+AJ142)<Inputs!$D$75),Inputs!$D$75-(AD142+AH142+AJ142),IF(AND(O142=\"M\",(AD142+AH142+AJ142)<Inputs!$D$75),Inputs!$D$75-(AD142+AH142+AJ142),IF(AND(OR(O142=\"MH\",O142=\"H\",O142=\"EMH\"),(AD142+AE142+AH142+AI142+AJ142)<Inputs!$D$76),Inputs!$D$76-(AD142+AE142+AH142+AI142+AJ142),0)))),0))","v":0},0,{"$f":"IF($J142=\"T\",$I142/Inputs!$D$93,0)","v":0},{"$f":"IF(L142=1,(I142/7)*1.5,IF($J142=\"T\",0,IF(AND($K142=\"T\",($I142/Inputs!$D$94)>=1),$I142/Inputs!$D$94,IF(AND($K142=\"T\",($I142/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L142","v":0},0,{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$234=0,O142=\"M\",O142=\"H\"), 0,(F142*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$234=0,O142=\"E\",O142=\"H\"), 0,(SUM(F142:G142)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",Inputs!$D$234=0,O142=\"E\",O142=\"M\"), 0,(SUM(F142:H142)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'At-Risk'!T142/100)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'At-Risk'!U142/100)","v":0.91},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'At-Risk'!V142/100)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(AND(O142=\"E\", SUM(AX142:AZ142)<1/Inputs!$D$253*F142),1/Inputs!$D$253*F142-SUM(AX142:AZ142),IF(AND(O142=\"M\", SUM(AX142:AZ142)<1/Inputs!$D$256*SUM(F142:G142)),1/Inputs!$D$256* SUM(F142:G142)-SUM(AX142:AZ142),IF(AND(O142=\"H\",SUM(AX142:AZ142)<1/Inputs!$D$260*SUM(F142:H142)),1/Inputs!$D$260*SUM(F142:H142)-SUM(AX142:AZ142),0))))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'At-Risk'!AJ142/100)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F142:$R142)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F142:$K142)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J142:$K142)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L142:$N142)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O142:$R142)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F142:$R142)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F142:$K142)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J142:$K142)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L142:$N142)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O142:$R142)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",F142=0,Inputs!$D$247=0,O142=\"M\",O142=\"H\"),0,1/Inputs!$D$253*F142)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",G142=0,Inputs!$D$247=0,O142=\"H\",O142=\"E\"),0,IF(SUM(F142:G142)<Inputs!$D$254,1/Inputs!$D$254*SUM(F142:G142),IF(SUM(F142:G142)>Inputs!$D$257,1/Inputs!$D$257*SUM(F142:G142),1)))","v":1},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",H142=0,Inputs!$D$247=0,O142=\"E\",O142=\"M\"),0,IF(SUM(F142:H142)<Inputs!$D$258,1/Inputs!$D$258*SUM(F142:H142),IF(SUM(F142:H142)>Inputs!$D$261,1/Inputs!$D$261*SUM(F142:H142),1)))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",G142=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G142)","v":0.7768222222222223},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",H142=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H142)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,'At-Risk'!S142/100)","v":0.91},{"$f":"IF(OR($J142=\"T\",$K142=\"T\"),0,IF(AND(O142=\"E\",'At-Risk'!S142/100<1/Inputs!$D$253*F142),1/Inputs!$D$253*F142-'At-Risk'!S142/100,IF(AND(O142=\"M\",'At-Risk'!S142/100<1/Inputs!$D$256*SUM(F142:G142)),1/Inputs!$D$256* SUM(F142:G142)-'At-Risk'!S142/100,IF(AND(O142=\"H\",'At-Risk'!S142/100<1/Inputs!$D$260*SUM(F142:H142)),1/Inputs!$D$260*SUM(F142:H142)-'At-Risk'!S142/100,0))))","v":0},0.978796,{"$f":"IF(OR(J142=\"T\",K142=\"T\"),0,IF(O142=\"E\",2/Inputs!$D$253*F142,IF(O142=\"M\",2/Inputs!$D$256*SUM(F142:G142),IF(O142=\"H\",5/Inputs!$D$261*SUM(F142:H142),0))))","v":1.5536444444444446},6.1292626666666674,{"$f":"IF(OR($J142=\"T\",$K142=\"T\",F142=0,O142=\"M\",O142=\"H\"),0,IF(F142<Inputs!$D$251,1/Inputs!$D$251*F142,1))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",G142=0,O142=\"E\",O142=\"H\"),0,IF(SUM(F142:G142)<Inputs!$D$254,1/Inputs!$D$254*SUM(F142:G142),1))","v":1},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",H142=0,O142=\"E\",O142=\"M\"),0,IF(SUM(F142:H142)<Inputs!$D$258,1/Inputs!$D$258*SUM(F142:H142),1))","v":0},0,{"$f":"IF(OR($J142=\"T\",$K142=\"T\",F142=0),0,IF(AND(O142=\"E\",F142>Inputs!$D$253),(F142-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",G142=0),0,IF(AND(O142=\"M\",SUM(F142:G142)>Inputs!$D$256),(SUM(F142:G142)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",H142=0),0,IF(AND(O142=\"H\",SUM(F142:H142)>Inputs!$D$260),(SUM(F142:H142)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K142=\"T\",$J142=\"T\",O142=\"M\",O142=\"H\"),0,IF(F142<Inputs!$D$251,1/Inputs!$D$251*F142,IF(F142>Inputs!$D$253,1/Inputs!$D$253*F142,1)))","v":0},{"$f":"IF(OR($K142=\"T\",$J142=\"T\",O142=\"E\",O142=\"H\"),0,IF(SUM(F142:G142)<Inputs!$D$254,1/Inputs!$D$254*SUM(F142:G142),IF(SUM(F142:G142)>Inputs!$D$256,1/Inputs!$D$256*SUM(F142:G142),1)))","v":1},{"$f":"IF(OR($K142=\"T\",$J142=\"T\",O142=\"E\",O142=\"M\"),0,IF(SUM(F142:H142)<Inputs!$D$258,1/Inputs!$D$258*SUM(F142:H142),IF(SUM(F142:H142)>Inputs!$D$261,1/Inputs!$D$261*SUM(F142:H142),1)))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",F142=0,O142=\"M\",O142=\"H\"),0,1/Inputs!$D$253*F142)","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",G142=0,O142=\"E\",O142=\"H\"),0,1/Inputs!$D$256*SUM(F142:G142))","v":0.7768222222222223},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",H142=0,O142=\"E\",O142=\"M\"),0,4/Inputs!$D$261*SUM(F142:H142))","v":0},2.7768222222222221,0,0,0,0,0,0,326032.078000315,276670.06887473055,289448.99213236943,0,0,0,0,0,892151.13900741504,0,892151.13900741504,0,294409.87587244698,0,0,294409.87587244698,0,0,0,0,0,0,0,0,0,0,0,0,0,69673.387575885878,0,0,0,0,0,0,76564.162171303164,0,52619.189257105878,0,69673.387575885878,0,74940.695676622854,56822.054440176209,{"$f":"0.05*($AF142+AK142+AP142+AT142+SUM(AU142:BD142))*175*Inputs!$D$228*(1+0.0765)","v":15498.681260281764},415791.55795726163,0,109784.97400944913,0,0,0,0,0,0,53172.118097130908,0,0,34126.961787199885,0,197084.05389377993,{"$f":"Inputs!$D$152*F142+Inputs!$D$153*G142+Inputs!$D$154*H142","v":82202.227953702662},{"$f":"Inputs!$D$155*I142","v":71963.290921405132},{"$f":"'Voc Ed'!L142","v":0},{"$f":"Inputs!$D$156*$I142","v":7196.3290921405132},{"$f":"Inputs!$D$157*$I142","v":28785.316368562053},{"$f":"Inputs!$D$158*$I142","v":9224.1010610000249},{"$f":"IF(Inputs!$D$100=1,0,Activities!R142)","v":85872.724052870079},285243.98944968049,2084680.6161805841]
["1001000","Johnson #1",{"$f":"'School Reference Sheet'!O26","v":"1001055"},{"$f":"'School Reference Sheet'!P26","v":"Buffalo High School"},{"$f":"'School Reference Sheet'!Q26","v":"9-12"},{"$f":"IF(M143=1,SUM(ADM!F143:J143),IF(N143=1,SUM(ADM!F143:L143),SUM(ADM!F143:K143,0)))","v":0},{"$f":"ADM!S143-'School Resources'!H143-'School Resources'!F143","v":0},{"$f":"IF(SUM(ADM!N143:R143)=ADM!S143,SUM(ADM!N143:R143),IF(OR(SUM(ADM!F143:O143)=ADM!S143,SUM(ADM!G143:O143)=ADM!S143,SUM(ADM!H143:O143)=ADM!S143,SUM(ADM!I143:O143)=ADM!S143,SUM(ADM!J143:O143)=ADM!S143,SUM(ADM!K143:O143)=ADM!S143,SUM(ADM!L143:O143)=ADM!S143,SUM(ADM!M143:O143)=ADM!S143,SUM(ADM!N143:O143)=ADM!S143),0,SUM(ADM!O143:R143)))","v":338.55066666666664},{"$f":"SUM(ADM!$F143:$R143)","v":338.55066666666664},"F",{"$f":"IF(I143<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F143:J143)=0,SUM(ADM!O143:R143)=0,ADM!K143>0,ADM!N143>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M143:R143)=0,ADM!L143>0),1,0)","v":0},"H",{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!F143/Inputs!$D$80)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!G143/Inputs!$D$81)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!H143/Inputs!$D$82)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!I143/Inputs!$D$83)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!J143/Inputs!$D$84)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(M143=1,ADM!K143/Inputs!$D$95,ADM!K143/Inputs!$D$85))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(N143=1,ADM!L143/Inputs!$D$96,ADM!L143/Inputs!$D$86))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!M143/Inputs!$D$87)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!N143/Inputs!$D$88)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!O143/Inputs!$D$89)","v":4.0546984126984125},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!P143/Inputs!$D$90)","v":4.1163492063492066},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!Q143/Inputs!$D$91)","v":4.14847619047619},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,ADM!R143/Inputs!$D$92)","v":3.8019365079365079},0,0,{"$f":"IF(SUM(ADM!N143:R143)=ADM!S143,SUM(X143:AB143),IF(OR(SUM(ADM!F143:O143)=ADM!S143,SUM(ADM!G143:O143)=ADM!S143,SUM(ADM!H143:O143)=ADM!S143,SUM(ADM!I143:O143)=ADM!S143,SUM(ADM!J143:O143)=ADM!S143,SUM(ADM!K143:O143)=ADM!S143,SUM(ADM!L143:O143)=ADM!S143,SUM(ADM!M143:O143)=ADM!S143,SUM(ADM!N143:O143)=ADM!S143),SUM(Z143:AB143),SUM(Y143:AB143)))","v":16.121460317460318},16.121460317460318,{"$f":"Inputs!$D$39*AC143","v":0},{"$f":"Inputs!$D$40*AD143","v":0},{"$f":"Inputs!$D$41*AE143","v":5.3200819047619055},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'Voc Ed'!H143)","v":0.79998571428571419},6.12006761904762,{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$72=1,$F143=0,Inputs!$D$74<=$AC143+$AG143),0,IF(AND($F143>0,$F143<=Inputs!$D$104,Inputs!$D$72=2),$F143/Inputs!$D$94-($AC143+$AG143),Inputs!$D$74-($AC143+$AG143)))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$72=1,$G143=0,Inputs!$D$75<=$AD143+$AH143),0,IF(Inputs!$D$72=2,IF(AND($G143>0,$G143<=Inputs!$D$104),$G143/Inputs!$D$94-($AD143+$AH143),Inputs!$D$75-($AD143+$AH143))))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$72=1,$H143=0,Inputs!$D$76<=$AE143+$AI143+AJ143),0,IF(Inputs!$D$72=2,IF(AND($H143>0,$H143<=Inputs!$D$104),$H143/Inputs!$D$94-($AE143+$AI143+$AJ143),Inputs!$D$76-($AE143+$AI143+$AJ143))))","v":0},{"$f":"IF(OR(J143=\"T\",K143=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O143=\"EM\",(AD143+AH143+AJ143)<Inputs!$D$75),Inputs!$D$75-(AD143+AH143+AJ143),IF(AND(O143=\"M\",(AD143+AH143+AJ143)<Inputs!$D$75),Inputs!$D$75-(AD143+AH143+AJ143),IF(AND(OR(O143=\"MH\",O143=\"H\",O143=\"EMH\"),(AD143+AE143+AH143+AI143+AJ143)<Inputs!$D$76),Inputs!$D$76-(AD143+AE143+AH143+AI143+AJ143),0)))),0))","v":0},0,{"$f":"IF($J143=\"T\",$I143/Inputs!$D$93,0)","v":0},{"$f":"IF(L143=1,(I143/7)*1.5,IF($J143=\"T\",0,IF(AND($K143=\"T\",($I143/Inputs!$D$94)>=1),$I143/Inputs!$D$94,IF(AND($K143=\"T\",($I143/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L143","v":0},0,{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$234=0,O143=\"M\",O143=\"H\"), 0,(F143*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$234=0,O143=\"E\",O143=\"H\"), 0,(SUM(F143:G143)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",Inputs!$D$234=0,O143=\"E\",O143=\"M\"), 0,(SUM(F143:H143)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'At-Risk'!T143/100)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'At-Risk'!U143/100)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'At-Risk'!V143/100)","v":0.94},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(AND(O143=\"E\", SUM(AX143:AZ143)<1/Inputs!$D$253*F143),1/Inputs!$D$253*F143-SUM(AX143:AZ143),IF(AND(O143=\"M\", SUM(AX143:AZ143)<1/Inputs!$D$256*SUM(F143:G143)),1/Inputs!$D$256* SUM(F143:G143)-SUM(AX143:AZ143),IF(AND(O143=\"H\",SUM(AX143:AZ143)<1/Inputs!$D$260*SUM(F143:H143)),1/Inputs!$D$260*SUM(F143:H143)-SUM(AX143:AZ143),0))))","v":0.13476402116402109},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'At-Risk'!AJ143/100)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F143:$R143)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F143:$K143)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J143:$K143)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L143:$N143)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O143:$R143)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F143:$R143)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F143:$K143)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J143:$K143)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L143:$N143)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O143:$R143)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",F143=0,Inputs!$D$247=0,O143=\"M\",O143=\"H\"),0,1/Inputs!$D$253*F143)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",G143=0,Inputs!$D$247=0,O143=\"H\",O143=\"E\"),0,IF(SUM(F143:G143)<Inputs!$D$254,1/Inputs!$D$254*SUM(F143:G143),IF(SUM(F143:G143)>Inputs!$D$257,1/Inputs!$D$257*SUM(F143:G143),1)))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",H143=0,Inputs!$D$247=0,O143=\"E\",O143=\"M\"),0,IF(SUM(F143:H143)<Inputs!$D$258,1/Inputs!$D$258*SUM(F143:H143),IF(SUM(F143:H143)>Inputs!$D$261,1/Inputs!$D$261*SUM(F143:H143),1)))","v":1},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",G143=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G143)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",H143=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H143)","v":1.074764021164021},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,'At-Risk'!S143/100)","v":0.94},{"$f":"IF(OR($J143=\"T\",$K143=\"T\"),0,IF(AND(O143=\"E\",'At-Risk'!S143/100<1/Inputs!$D$253*F143),1/Inputs!$D$253*F143-'At-Risk'!S143/100,IF(AND(O143=\"M\",'At-Risk'!S143/100<1/Inputs!$D$256*SUM(F143:G143)),1/Inputs!$D$256* SUM(F143:G143)-'At-Risk'!S143/100,IF(AND(O143=\"H\",'At-Risk'!S143/100<1/Inputs!$D$260*SUM(F143:H143)),1/Inputs!$D$260*SUM(F143:H143)-'At-Risk'!S143/100,0))))","v":0.13476402116402109},1.3542026666666667,{"$f":"IF(OR(J143=\"T\",K143=\"T\"),0,IF(O143=\"E\",2/Inputs!$D$253*F143,IF(O143=\"M\",2/Inputs!$D$256*SUM(F143:G143),IF(O143=\"H\",5/Inputs!$D$261*SUM(F143:H143),0))))","v":2.6869100529100525},8.2654047830687816,{"$f":"IF(OR($J143=\"T\",$K143=\"T\",F143=0,O143=\"M\",O143=\"H\"),0,IF(F143<Inputs!$D$251,1/Inputs!$D$251*F143,1))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",G143=0,O143=\"E\",O143=\"H\"),0,IF(SUM(F143:G143)<Inputs!$D$254,1/Inputs!$D$254*SUM(F143:G143),1))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",H143=0,O143=\"E\",O143=\"M\"),0,IF(SUM(F143:H143)<Inputs!$D$258,1/Inputs!$D$258*SUM(F143:H143),1))","v":1},0,{"$f":"IF(OR($J143=\"T\",$K143=\"T\",F143=0),0,IF(AND(O143=\"E\",F143>Inputs!$D$253),(F143-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",G143=0),0,IF(AND(O143=\"M\",SUM(F143:G143)>Inputs!$D$256),(SUM(F143:G143)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",H143=0),0,IF(AND(O143=\"H\",SUM(F143:H143)>Inputs!$D$260),(SUM(F143:H143)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":7.4764021164021088E-2},{"$f":"IF(OR($K143=\"T\",$J143=\"T\",O143=\"M\",O143=\"H\"),0,IF(F143<Inputs!$D$251,1/Inputs!$D$251*F143,IF(F143>Inputs!$D$253,1/Inputs!$D$253*F143,1)))","v":0},{"$f":"IF(OR($K143=\"T\",$J143=\"T\",O143=\"E\",O143=\"H\"),0,IF(SUM(F143:G143)<Inputs!$D$254,1/Inputs!$D$254*SUM(F143:G143),IF(SUM(F143:G143)>Inputs!$D$256,1/Inputs!$D$256*SUM(F143:G143),1)))","v":0},{"$f":"IF(OR($K143=\"T\",$J143=\"T\",O143=\"E\",O143=\"M\"),0,IF(SUM(F143:H143)<Inputs!$D$258,1/Inputs!$D$258*SUM(F143:H143),IF(SUM(F143:H143)>Inputs!$D$261,1/Inputs!$D$261*SUM(F143:H143),1)))","v":1},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",F143=0,O143=\"M\",O143=\"H\"),0,1/Inputs!$D$253*F143)","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",G143=0,O143=\"E\",O143=\"H\"),0,1/Inputs!$D$256*SUM(F143:G143))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",H143=0,O143=\"E\",O143=\"M\"),0,4/Inputs!$D$261*SUM(F143:H143))","v":2.1495280423280421},4.2242920634920633,0,0,0,0,0,0,0,0,0,310444.58682556677,315164.8281886357,317624.60381140898,291092.08335864882,0,0,1234326.1021842605,1234326.1021842605,0,0,407327.61372080597,61250.235963297222,468577.84968410316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71970.312441024973,10318.094371259042,0,0,0,0,0,76564.162171303164,0,72800.712722376047,71970.312441024973,10318.094371259042,103683.39258347786,98269.426990359978,{"$f":"0.05*($AF143+AK143+AP143+AT143+SUM(AU143:BD143))*175*Inputs!$D$228*(1+0.0765)","v":22024.653441583003},537919.16153366806,0,0,109784.97400944913,0,0,0,6960.3312383317007,0,0,53172.118097130908,0,0,94431.981040906394,264349.40438581811,{"$f":"Inputs!$D$152*F143+Inputs!$D$153*G143+Inputs!$D$154*H143","v":139254.56232637604},{"$f":"Inputs!$D$155*I143","v":99564.036293442085},{"$f":"'Voc Ed'!L143","v":54569.842409787576},{"$f":"Inputs!$D$156*$I143","v":9956.4036293442095},{"$f":"Inputs!$D$157*$I143","v":39825.614517376838},{"$f":"Inputs!$D$158*$I143","v":12761.905702934075},{"$f":"IF(Inputs!$D$100=1,0,Activities!R143)","v":340498.17903707613},696430.54391633696,3201603.0617041867]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!C27","v":"1101001"},{"$f":"'School Reference Sheet'!D27","v":"Alta Vista Elementary"},{"$f":"'School Reference Sheet'!E27","v":"K-6"},{"$f":"IF(M144=1,SUM(ADM!F144:J144),IF(N144=1,SUM(ADM!F144:L144),SUM(ADM!F144:K144,0)))","v":294.68866666666668},{"$f":"ADM!S144-'School Resources'!H144-'School Resources'!F144","v":0},{"$f":"IF(SUM(ADM!N144:R144)=ADM!S144,SUM(ADM!N144:R144),IF(OR(SUM(ADM!F144:O144)=ADM!S144,SUM(ADM!G144:O144)=ADM!S144,SUM(ADM!H144:O144)=ADM!S144,SUM(ADM!I144:O144)=ADM!S144,SUM(ADM!J144:O144)=ADM!S144,SUM(ADM!K144:O144)=ADM!S144,SUM(ADM!L144:O144)=ADM!S144,SUM(ADM!M144:O144)=ADM!S144,SUM(ADM!N144:O144)=ADM!S144),0,SUM(ADM!O144:R144)))","v":0},{"$f":"SUM(ADM!$F144:$R144)","v":294.68866666666668},"F",{"$f":"IF(I144<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F144:J144)=0,SUM(ADM!O144:R144)=0,ADM!K144>0,ADM!N144>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M144:R144)=0,ADM!L144>0),1,0)","v":1},"E",{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!F144/Inputs!$D$80)","v":2.6709791666666667},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!G144/Inputs!$D$81)","v":2.7082083333333333},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!H144/Inputs!$D$82)","v":2.6187499999999999},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!I144/Inputs!$D$83)","v":2.5845000000000002},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!J144/Inputs!$D$84)","v":2.62575},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(M144=1,ADM!K144/Inputs!$D$95,ADM!K144/Inputs!$D$85))","v":2.6432291666666665},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(N144=1,ADM!L144/Inputs!$D$96,ADM!L144/Inputs!$D$86))","v":2.5666250000000002},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!M144/Inputs!$D$87)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!N144/Inputs!$D$88)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!O144/Inputs!$D$89)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!P144/Inputs!$D$90)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!Q144/Inputs!$D$91)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,ADM!R144/Inputs!$D$92)","v":0},18.418041666666667,0,{"$f":"IF(SUM(ADM!N144:R144)=ADM!S144,SUM(X144:AB144),IF(OR(SUM(ADM!F144:O144)=ADM!S144,SUM(ADM!G144:O144)=ADM!S144,SUM(ADM!H144:O144)=ADM!S144,SUM(ADM!I144:O144)=ADM!S144,SUM(ADM!J144:O144)=ADM!S144,SUM(ADM!K144:O144)=ADM!S144,SUM(ADM!L144:O144)=ADM!S144,SUM(ADM!M144:O144)=ADM!S144,SUM(ADM!N144:O144)=ADM!S144),SUM(Z144:AB144),SUM(Y144:AB144)))","v":0},18.418041666666667,{"$f":"Inputs!$D$39*AC144","v":3.6836083333333338},{"$f":"Inputs!$D$40*AD144","v":0},{"$f":"Inputs!$D$41*AE144","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'Voc Ed'!H144)","v":0},3.6836083333333338,{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$72=1,$F144=0,Inputs!$D$74<=$AC144+$AG144),0,IF(AND($F144>0,$F144<=Inputs!$D$104,Inputs!$D$72=2),$F144/Inputs!$D$94-($AC144+$AG144),Inputs!$D$74-($AC144+$AG144)))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$72=1,$G144=0,Inputs!$D$75<=$AD144+$AH144),0,IF(Inputs!$D$72=2,IF(AND($G144>0,$G144<=Inputs!$D$104),$G144/Inputs!$D$94-($AD144+$AH144),Inputs!$D$75-($AD144+$AH144))))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$72=1,$H144=0,Inputs!$D$76<=$AE144+$AI144+AJ144),0,IF(Inputs!$D$72=2,IF(AND($H144>0,$H144<=Inputs!$D$104),$H144/Inputs!$D$94-($AE144+$AI144+$AJ144),Inputs!$D$76-($AE144+$AI144+$AJ144))))","v":0},{"$f":"IF(OR(J144=\"T\",K144=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O144=\"EM\",(AD144+AH144+AJ144)<Inputs!$D$75),Inputs!$D$75-(AD144+AH144+AJ144),IF(AND(O144=\"M\",(AD144+AH144+AJ144)<Inputs!$D$75),Inputs!$D$75-(AD144+AH144+AJ144),IF(AND(OR(O144=\"MH\",O144=\"H\",O144=\"EMH\"),(AD144+AE144+AH144+AI144+AJ144)<Inputs!$D$76),Inputs!$D$76-(AD144+AE144+AH144+AI144+AJ144),0)))),0))","v":0},0,{"$f":"IF($J144=\"T\",$I144/Inputs!$D$93,0)","v":0},{"$f":"IF(L144=1,(I144/7)*1.5,IF($J144=\"T\",0,IF(AND($K144=\"T\",($I144/Inputs!$D$94)>=1),$I144/Inputs!$D$94,IF(AND($K144=\"T\",($I144/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L144","v":0},0,{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$234=0,O144=\"M\",O144=\"H\"), 0,(F144*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$234=0,O144=\"E\",O144=\"H\"), 0,(SUM(F144:G144)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",Inputs!$D$234=0,O144=\"E\",O144=\"M\"), 0,(SUM(F144:H144)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'At-Risk'!T144/100)","v":1.84},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'At-Risk'!U144/100)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'At-Risk'!V144/100)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(AND(O144=\"E\", SUM(AX144:AZ144)<1/Inputs!$D$253*F144),1/Inputs!$D$253*F144-SUM(AX144:AZ144),IF(AND(O144=\"M\", SUM(AX144:AZ144)<1/Inputs!$D$256*SUM(F144:G144)),1/Inputs!$D$256* SUM(F144:G144)-SUM(AX144:AZ144),IF(AND(O144=\"H\",SUM(AX144:AZ144)<1/Inputs!$D$260*SUM(F144:H144)),1/Inputs!$D$260*SUM(F144:H144)-SUM(AX144:AZ144),0))))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'At-Risk'!AJ144/100)","v":0.04},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F144:$R144)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F144:$K144)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J144:$K144)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L144:$N144)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O144:$R144)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F144:$R144)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F144:$K144)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J144:$K144)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L144:$N144)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O144:$R144)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",F144=0,Inputs!$D$247=0,O144=\"M\",O144=\"H\"),0,1/Inputs!$D$253*F144)","v":1.023224537037037},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",G144=0,Inputs!$D$247=0,O144=\"H\",O144=\"E\"),0,IF(SUM(F144:G144)<Inputs!$D$254,1/Inputs!$D$254*SUM(F144:G144),IF(SUM(F144:G144)>Inputs!$D$257,1/Inputs!$D$257*SUM(F144:G144),1)))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",H144=0,Inputs!$D$247=0,O144=\"E\",O144=\"M\"),0,IF(SUM(F144:H144)<Inputs!$D$258,1/Inputs!$D$258*SUM(F144:H144),IF(SUM(F144:H144)>Inputs!$D$261,1/Inputs!$D$261*SUM(F144:H144),1)))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",G144=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G144)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",H144=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H144)","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,'At-Risk'!S144/100)","v":1.84},{"$f":"IF(OR($J144=\"T\",$K144=\"T\"),0,IF(AND(O144=\"E\",'At-Risk'!S144/100<1/Inputs!$D$253*F144),1/Inputs!$D$253*F144-'At-Risk'!S144/100,IF(AND(O144=\"M\",'At-Risk'!S144/100<1/Inputs!$D$256*SUM(F144:G144)),1/Inputs!$D$256* SUM(F144:G144)-'At-Risk'!S144/100,IF(AND(O144=\"H\",'At-Risk'!S144/100<1/Inputs!$D$260*SUM(F144:H144)),1/Inputs!$D$260*SUM(F144:H144)-'At-Risk'!S144/100,0))))","v":0},0,{"$f":"IF(OR(J144=\"T\",K144=\"T\"),0,IF(O144=\"E\",2/Inputs!$D$253*F144,IF(O144=\"M\",2/Inputs!$D$256*SUM(F144:G144),IF(O144=\"H\",5/Inputs!$D$261*SUM(F144:H144),0))))","v":2.0464490740740739},6.7896736111111107,{"$f":"IF(OR($J144=\"T\",$K144=\"T\",F144=0,O144=\"M\",O144=\"H\"),0,IF(F144<Inputs!$D$251,1/Inputs!$D$251*F144,1))","v":1},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",G144=0,O144=\"E\",O144=\"H\"),0,IF(SUM(F144:G144)<Inputs!$D$254,1/Inputs!$D$254*SUM(F144:G144),1))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",H144=0,O144=\"E\",O144=\"M\"),0,IF(SUM(F144:H144)<Inputs!$D$258,1/Inputs!$D$258*SUM(F144:H144),1))","v":0},0,{"$f":"IF(OR($J144=\"T\",$K144=\"T\",F144=0),0,IF(AND(O144=\"E\",F144>Inputs!$D$253),(F144-Inputs!$D$253)*1/Inputs!$D$253,0))","v":2.3224537037037071E-2},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",G144=0),0,IF(AND(O144=\"M\",SUM(F144:G144)>Inputs!$D$256),(SUM(F144:G144)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",H144=0),0,IF(AND(O144=\"H\",SUM(F144:H144)>Inputs!$D$260),(SUM(F144:H144)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K144=\"T\",$J144=\"T\",O144=\"M\",O144=\"H\"),0,IF(F144<Inputs!$D$251,1/Inputs!$D$251*F144,IF(F144>Inputs!$D$253,1/Inputs!$D$253*F144,1)))","v":1.023224537037037},{"$f":"IF(OR($K144=\"T\",$J144=\"T\",O144=\"E\",O144=\"H\"),0,IF(SUM(F144:G144)<Inputs!$D$254,1/Inputs!$D$254*SUM(F144:G144),IF(SUM(F144:G144)>Inputs!$D$256,1/Inputs!$D$256*SUM(F144:G144),1)))","v":0},{"$f":"IF(OR($K144=\"T\",$J144=\"T\",O144=\"E\",O144=\"M\"),0,IF(SUM(F144:H144)<Inputs!$D$258,1/Inputs!$D$258*SUM(F144:H144),IF(SUM(F144:H144)>Inputs!$D$261,1/Inputs!$D$261*SUM(F144:H144),1)))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",F144=0,O144=\"M\",O144=\"H\"),0,1/Inputs!$D$253*F144)","v":1.023224537037037},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",G144=0,O144=\"E\",O144=\"H\"),0,1/Inputs!$D$256*SUM(F144:G144))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",H144=0,O144=\"E\",O144=\"M\"),0,4/Inputs!$D$261*SUM(F144:H144))","v":0},3.0696736111111109,211448.51582568066,214395.769078471,207313.78504518518,204602.37802359185,207867.94122478092,209251.68239942618,203187.30063640993,0,0,0,0,0,0,1458067.3722335456,0,0,1458067.3722335456,291613.47444670915,0,0,0,291613.47444670915,0,0,0,0,0,0,0,0,0,0,0,0,145663.91006516115,0,0,0,3166.6067405469817,0,0,81003.742901863647,0,0,0,0,145663.91006516115,0,0,76929.30213826157,{"$f":"0.05*($AF144+AK144+AP144+AT144+SUM(AU144:BD144))*175*Inputs!$D$228*(1+0.0765)","v":22653.153047071231},475080.62495806575,124788.03808958524,0,0,0,2495.3832221096709,0,0,56963.815229197447,0,0,46917.731780610775,0,0,231164.96832150314,{"$f":"Inputs!$D$152*F144+Inputs!$D$153*G144+Inputs!$D$154*H144","v":98995.357368465062},{"$f":"Inputs!$D$155*I144","v":86664.703372610093},{"$f":"'Voc Ed'!L144","v":0},{"$f":"Inputs!$D$156*$I144","v":8666.4703372610093},{"$f":"Inputs!$D$157*$I144","v":34665.881349044037},{"$f":"Inputs!$D$158*$I144","v":11108.496736254265},{"$f":"IF(Inputs!$D$100=1,0,Activities!R144)","v":34847.827107113546},274948.73627074796,2730875.1762305717]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!F27","v":"1101002"},{"$f":"'School Reference Sheet'!G27","v":"Arp Elementary"},{"$f":"'School Reference Sheet'!H27","v":"K-6"},{"$f":"IF(M145=1,SUM(ADM!F145:J145),IF(N145=1,SUM(ADM!F145:L145),SUM(ADM!F145:K145,0)))","v":360.255},{"$f":"ADM!S145-'School Resources'!H145-'School Resources'!F145","v":0},{"$f":"IF(SUM(ADM!N145:R145)=ADM!S145,SUM(ADM!N145:R145),IF(OR(SUM(ADM!F145:O145)=ADM!S145,SUM(ADM!G145:O145)=ADM!S145,SUM(ADM!H145:O145)=ADM!S145,SUM(ADM!I145:O145)=ADM!S145,SUM(ADM!J145:O145)=ADM!S145,SUM(ADM!K145:O145)=ADM!S145,SUM(ADM!L145:O145)=ADM!S145,SUM(ADM!M145:O145)=ADM!S145,SUM(ADM!N145:O145)=ADM!S145),0,SUM(ADM!O145:R145)))","v":0},{"$f":"SUM(ADM!$F145:$R145)","v":360.255},"F",{"$f":"IF(I145<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F145:J145)=0,SUM(ADM!O145:R145)=0,ADM!K145>0,ADM!N145>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M145:R145)=0,ADM!L145>0),1,0)","v":1},"E",{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!F145/Inputs!$D$80)","v":3.594125},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!G145/Inputs!$D$81)","v":2.7826875000000002},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!H145/Inputs!$D$82)","v":3.7059375000000001},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!I145/Inputs!$D$83)","v":3.265625},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!J145/Inputs!$D$84)","v":3.2965},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(M145=1,ADM!K145/Inputs!$D$95,ADM!K145/Inputs!$D$85))","v":2.8621875000000001},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(N145=1,ADM!L145/Inputs!$D$96,ADM!L145/Inputs!$D$86))","v":3.0088750000000002},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!M145/Inputs!$D$87)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!N145/Inputs!$D$88)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!O145/Inputs!$D$89)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!P145/Inputs!$D$90)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!Q145/Inputs!$D$91)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,ADM!R145/Inputs!$D$92)","v":0},22.5159375,0,{"$f":"IF(SUM(ADM!N145:R145)=ADM!S145,SUM(X145:AB145),IF(OR(SUM(ADM!F145:O145)=ADM!S145,SUM(ADM!G145:O145)=ADM!S145,SUM(ADM!H145:O145)=ADM!S145,SUM(ADM!I145:O145)=ADM!S145,SUM(ADM!J145:O145)=ADM!S145,SUM(ADM!K145:O145)=ADM!S145,SUM(ADM!L145:O145)=ADM!S145,SUM(ADM!M145:O145)=ADM!S145,SUM(ADM!N145:O145)=ADM!S145),SUM(Z145:AB145),SUM(Y145:AB145)))","v":0},22.5159375,{"$f":"Inputs!$D$39*AC145","v":4.5031875000000001},{"$f":"Inputs!$D$40*AD145","v":0},{"$f":"Inputs!$D$41*AE145","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'Voc Ed'!H145)","v":0},4.5031875000000001,{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$72=1,$F145=0,Inputs!$D$74<=$AC145+$AG145),0,IF(AND($F145>0,$F145<=Inputs!$D$104,Inputs!$D$72=2),$F145/Inputs!$D$94-($AC145+$AG145),Inputs!$D$74-($AC145+$AG145)))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$72=1,$G145=0,Inputs!$D$75<=$AD145+$AH145),0,IF(Inputs!$D$72=2,IF(AND($G145>0,$G145<=Inputs!$D$104),$G145/Inputs!$D$94-($AD145+$AH145),Inputs!$D$75-($AD145+$AH145))))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$72=1,$H145=0,Inputs!$D$76<=$AE145+$AI145+AJ145),0,IF(Inputs!$D$72=2,IF(AND($H145>0,$H145<=Inputs!$D$104),$H145/Inputs!$D$94-($AE145+$AI145+$AJ145),Inputs!$D$76-($AE145+$AI145+$AJ145))))","v":0},{"$f":"IF(OR(J145=\"T\",K145=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O145=\"EM\",(AD145+AH145+AJ145)<Inputs!$D$75),Inputs!$D$75-(AD145+AH145+AJ145),IF(AND(O145=\"M\",(AD145+AH145+AJ145)<Inputs!$D$75),Inputs!$D$75-(AD145+AH145+AJ145),IF(AND(OR(O145=\"MH\",O145=\"H\",O145=\"EMH\"),(AD145+AE145+AH145+AI145+AJ145)<Inputs!$D$76),Inputs!$D$76-(AD145+AE145+AH145+AI145+AJ145),0)))),0))","v":0},0,{"$f":"IF($J145=\"T\",$I145/Inputs!$D$93,0)","v":0},{"$f":"IF(L145=1,(I145/7)*1.5,IF($J145=\"T\",0,IF(AND($K145=\"T\",($I145/Inputs!$D$94)>=1),$I145/Inputs!$D$94,IF(AND($K145=\"T\",($I145/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L145","v":0},0,{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$234=0,O145=\"M\",O145=\"H\"), 0,(F145*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$234=0,O145=\"E\",O145=\"H\"), 0,(SUM(F145:G145)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",Inputs!$D$234=0,O145=\"E\",O145=\"M\"), 0,(SUM(F145:H145)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'At-Risk'!T145/100)","v":2.86},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'At-Risk'!U145/100)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'At-Risk'!V145/100)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(AND(O145=\"E\", SUM(AX145:AZ145)<1/Inputs!$D$253*F145),1/Inputs!$D$253*F145-SUM(AX145:AZ145),IF(AND(O145=\"M\", SUM(AX145:AZ145)<1/Inputs!$D$256*SUM(F145:G145)),1/Inputs!$D$256* SUM(F145:G145)-SUM(AX145:AZ145),IF(AND(O145=\"H\",SUM(AX145:AZ145)<1/Inputs!$D$260*SUM(F145:H145)),1/Inputs!$D$260*SUM(F145:H145)-SUM(AX145:AZ145),0))))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'At-Risk'!AJ145/100)","v":0.55000000000000004},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F145:$R145)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F145:$K145)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J145:$K145)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L145:$N145)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O145:$R145)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F145:$R145)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F145:$K145)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J145:$K145)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L145:$N145)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O145:$R145)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",F145=0,Inputs!$D$247=0,O145=\"M\",O145=\"H\"),0,1/Inputs!$D$253*F145)","v":1.2508854166666665},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",G145=0,Inputs!$D$247=0,O145=\"H\",O145=\"E\"),0,IF(SUM(F145:G145)<Inputs!$D$254,1/Inputs!$D$254*SUM(F145:G145),IF(SUM(F145:G145)>Inputs!$D$257,1/Inputs!$D$257*SUM(F145:G145),1)))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",H145=0,Inputs!$D$247=0,O145=\"E\",O145=\"M\"),0,IF(SUM(F145:H145)<Inputs!$D$258,1/Inputs!$D$258*SUM(F145:H145),IF(SUM(F145:H145)>Inputs!$D$261,1/Inputs!$D$261*SUM(F145:H145),1)))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",G145=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G145)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",H145=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H145)","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,'At-Risk'!S145/100)","v":2.86},{"$f":"IF(OR($J145=\"T\",$K145=\"T\"),0,IF(AND(O145=\"E\",'At-Risk'!S145/100<1/Inputs!$D$253*F145),1/Inputs!$D$253*F145-'At-Risk'!S145/100,IF(AND(O145=\"M\",'At-Risk'!S145/100<1/Inputs!$D$256*SUM(F145:G145)),1/Inputs!$D$256* SUM(F145:G145)-'At-Risk'!S145/100,IF(AND(O145=\"H\",'At-Risk'!S145/100<1/Inputs!$D$260*SUM(F145:H145)),1/Inputs!$D$260*SUM(F145:H145)-'At-Risk'!S145/100,0))))","v":0},0,{"$f":"IF(OR(J145=\"T\",K145=\"T\"),0,IF(O145=\"E\",2/Inputs!$D$253*F145,IF(O145=\"M\",2/Inputs!$D$256*SUM(F145:G145),IF(O145=\"H\",5/Inputs!$D$261*SUM(F145:H145),0))))","v":2.5017708333333331},10.022656250000001,{"$f":"IF(OR($J145=\"T\",$K145=\"T\",F145=0,O145=\"M\",O145=\"H\"),0,IF(F145<Inputs!$D$251,1/Inputs!$D$251*F145,1))","v":1},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",G145=0,O145=\"E\",O145=\"H\"),0,IF(SUM(F145:G145)<Inputs!$D$254,1/Inputs!$D$254*SUM(F145:G145),1))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",H145=0,O145=\"E\",O145=\"M\"),0,IF(SUM(F145:H145)<Inputs!$D$258,1/Inputs!$D$258*SUM(F145:H145),1))","v":0},0,{"$f":"IF(OR($J145=\"T\",$K145=\"T\",F145=0),0,IF(AND(O145=\"E\",F145>Inputs!$D$253),(F145-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.25088541666666664},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",G145=0),0,IF(AND(O145=\"M\",SUM(F145:G145)>Inputs!$D$256),(SUM(F145:G145)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",H145=0),0,IF(AND(O145=\"H\",SUM(F145:H145)>Inputs!$D$260),(SUM(F145:H145)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K145=\"T\",$J145=\"T\",O145=\"M\",O145=\"H\"),0,IF(F145<Inputs!$D$251,1/Inputs!$D$251*F145,IF(F145>Inputs!$D$253,1/Inputs!$D$253*F145,1)))","v":1.2508854166666665},{"$f":"IF(OR($K145=\"T\",$J145=\"T\",O145=\"E\",O145=\"H\"),0,IF(SUM(F145:G145)<Inputs!$D$254,1/Inputs!$D$254*SUM(F145:G145),IF(SUM(F145:G145)>Inputs!$D$256,1/Inputs!$D$256*SUM(F145:G145),1)))","v":0},{"$f":"IF(OR($K145=\"T\",$J145=\"T\",O145=\"E\",O145=\"M\"),0,IF(SUM(F145:H145)<Inputs!$D$258,1/Inputs!$D$258*SUM(F145:H145),IF(SUM(F145:H145)>Inputs!$D$261,1/Inputs!$D$261*SUM(F145:H145),1)))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",F145=0,O145=\"M\",O145=\"H\"),0,1/Inputs!$D$253*F145)","v":1.2508854166666665},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",G145=0,O145=\"E\",O145=\"H\"),0,1/Inputs!$D$256*SUM(F145:G145))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",H145=0,O145=\"E\",O145=\"M\"),0,4/Inputs!$D$261*SUM(F145:H145))","v":0},3.7526562500000002,284529.51128421049,220291.92485839574,293381.16668864572,258523.75342746841,260967.9780053281,226585.55575523284,238198.09641158249,0,0,0,0,0,0,1782477.9864308638,0,0,1782477.9864308638,356495.59728617274,0,0,0,356495.59728617274,0,0,0,0,0,0,0,0,0,0,0,0,226412.38194910917,0,0,0,43540.842682520997,0,0,99026.554801714636,0,0,0,0,226412.38194910917,0,0,94045.577168965057,{"$f":"0.05*($AF145+AK145+AP145+AT145+SUM(AU145:BD145))*175*Inputs!$D$228*(1+0.0765)","v":28743.4611760851},718181.19972750405,124788.03808958524,0,0,0,26956.630326951163,0,0,69637.897811004572,0,0,57356.62539660139,0,0,278739.19162414235,{"$f":"Inputs!$D$152*F145+Inputs!$D$153*G145+Inputs!$D$154*H145","v":121021.18779178154},{"$f":"Inputs!$D$155*I145","v":105947.04257430887},{"$f":"'Voc Ed'!L145","v":0},{"$f":"Inputs!$D$156*$I145","v":10594.704257430887},{"$f":"Inputs!$D$157*$I145","v":42378.817029723548},{"$f":"Inputs!$D$158*$I145","v":13580.065826711852},{"$f":"IF(Inputs!$D$100=1,0,Activities!R145)","v":40351.578486974788},333873.39596693148,3469767.3710356141]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!I27","v":"1101003"},{"$f":"'School Reference Sheet'!J27","v":"Baggs Elementary"},{"$f":"'School Reference Sheet'!K27","v":"K-6"},{"$f":"IF(M146=1,SUM(ADM!F146:J146),IF(N146=1,SUM(ADM!F146:L146),SUM(ADM!F146:K146,0)))","v":345.60199999999998},{"$f":"ADM!S146-'School Resources'!H146-'School Resources'!F146","v":0},{"$f":"IF(SUM(ADM!N146:R146)=ADM!S146,SUM(ADM!N146:R146),IF(OR(SUM(ADM!F146:O146)=ADM!S146,SUM(ADM!G146:O146)=ADM!S146,SUM(ADM!H146:O146)=ADM!S146,SUM(ADM!I146:O146)=ADM!S146,SUM(ADM!J146:O146)=ADM!S146,SUM(ADM!K146:O146)=ADM!S146,SUM(ADM!L146:O146)=ADM!S146,SUM(ADM!M146:O146)=ADM!S146,SUM(ADM!N146:O146)=ADM!S146),0,SUM(ADM!O146:R146)))","v":0},{"$f":"SUM(ADM!$F146:$R146)","v":345.60199999999998},"F",{"$f":"IF(I146<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F146:J146)=0,SUM(ADM!O146:R146)=0,ADM!K146>0,ADM!N146>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M146:R146)=0,ADM!L146>0),1,0)","v":1},"E",{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!F146/Inputs!$D$80)","v":3.2595624999999999},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!G146/Inputs!$D$81)","v":3.1583749999999999},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!H146/Inputs!$D$82)","v":3.4282499999999998},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!I146/Inputs!$D$83)","v":3.0031875000000001},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!J146/Inputs!$D$84)","v":2.9424999999999999},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(M146=1,ADM!K146/Inputs!$D$95,ADM!K146/Inputs!$D$85))","v":2.7773750000000001},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(N146=1,ADM!L146/Inputs!$D$96,ADM!L146/Inputs!$D$86))","v":3.030875},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!M146/Inputs!$D$87)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!N146/Inputs!$D$88)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!O146/Inputs!$D$89)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!P146/Inputs!$D$90)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!Q146/Inputs!$D$91)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,ADM!R146/Inputs!$D$92)","v":0},21.600124999999998,0,{"$f":"IF(SUM(ADM!N146:R146)=ADM!S146,SUM(X146:AB146),IF(OR(SUM(ADM!F146:O146)=ADM!S146,SUM(ADM!G146:O146)=ADM!S146,SUM(ADM!H146:O146)=ADM!S146,SUM(ADM!I146:O146)=ADM!S146,SUM(ADM!J146:O146)=ADM!S146,SUM(ADM!K146:O146)=ADM!S146,SUM(ADM!L146:O146)=ADM!S146,SUM(ADM!M146:O146)=ADM!S146,SUM(ADM!N146:O146)=ADM!S146),SUM(Z146:AB146),SUM(Y146:AB146)))","v":0},21.600124999999998,{"$f":"Inputs!$D$39*AC146","v":4.3200250000000002},{"$f":"Inputs!$D$40*AD146","v":0},{"$f":"Inputs!$D$41*AE146","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'Voc Ed'!H146)","v":0},4.3200250000000002,{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$72=1,$F146=0,Inputs!$D$74<=$AC146+$AG146),0,IF(AND($F146>0,$F146<=Inputs!$D$104,Inputs!$D$72=2),$F146/Inputs!$D$94-($AC146+$AG146),Inputs!$D$74-($AC146+$AG146)))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$72=1,$G146=0,Inputs!$D$75<=$AD146+$AH146),0,IF(Inputs!$D$72=2,IF(AND($G146>0,$G146<=Inputs!$D$104),$G146/Inputs!$D$94-($AD146+$AH146),Inputs!$D$75-($AD146+$AH146))))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$72=1,$H146=0,Inputs!$D$76<=$AE146+$AI146+AJ146),0,IF(Inputs!$D$72=2,IF(AND($H146>0,$H146<=Inputs!$D$104),$H146/Inputs!$D$94-($AE146+$AI146+$AJ146),Inputs!$D$76-($AE146+$AI146+$AJ146))))","v":0},{"$f":"IF(OR(J146=\"T\",K146=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O146=\"EM\",(AD146+AH146+AJ146)<Inputs!$D$75),Inputs!$D$75-(AD146+AH146+AJ146),IF(AND(O146=\"M\",(AD146+AH146+AJ146)<Inputs!$D$75),Inputs!$D$75-(AD146+AH146+AJ146),IF(AND(OR(O146=\"MH\",O146=\"H\",O146=\"EMH\"),(AD146+AE146+AH146+AI146+AJ146)<Inputs!$D$76),Inputs!$D$76-(AD146+AE146+AH146+AI146+AJ146),0)))),0))","v":0},0,{"$f":"IF($J146=\"T\",$I146/Inputs!$D$93,0)","v":0},{"$f":"IF(L146=1,(I146/7)*1.5,IF($J146=\"T\",0,IF(AND($K146=\"T\",($I146/Inputs!$D$94)>=1),$I146/Inputs!$D$94,IF(AND($K146=\"T\",($I146/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L146","v":0},0,{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$234=0,O146=\"M\",O146=\"H\"), 0,(F146*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$234=0,O146=\"E\",O146=\"H\"), 0,(SUM(F146:G146)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",Inputs!$D$234=0,O146=\"E\",O146=\"M\"), 0,(SUM(F146:H146)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'At-Risk'!T146/100)","v":2.39},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'At-Risk'!U146/100)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'At-Risk'!V146/100)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(AND(O146=\"E\", SUM(AX146:AZ146)<1/Inputs!$D$253*F146),1/Inputs!$D$253*F146-SUM(AX146:AZ146),IF(AND(O146=\"M\", SUM(AX146:AZ146)<1/Inputs!$D$256*SUM(F146:G146)),1/Inputs!$D$256* SUM(F146:G146)-SUM(AX146:AZ146),IF(AND(O146=\"H\",SUM(AX146:AZ146)<1/Inputs!$D$260*SUM(F146:H146)),1/Inputs!$D$260*SUM(F146:H146)-SUM(AX146:AZ146),0))))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'At-Risk'!AJ146/100)","v":0.26},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F146:$R146)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F146:$K146)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J146:$K146)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L146:$N146)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O146:$R146)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F146:$R146)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F146:$K146)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J146:$K146)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L146:$N146)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O146:$R146)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",F146=0,Inputs!$D$247=0,O146=\"M\",O146=\"H\"),0,1/Inputs!$D$253*F146)","v":1.2000069444444443},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",G146=0,Inputs!$D$247=0,O146=\"H\",O146=\"E\"),0,IF(SUM(F146:G146)<Inputs!$D$254,1/Inputs!$D$254*SUM(F146:G146),IF(SUM(F146:G146)>Inputs!$D$257,1/Inputs!$D$257*SUM(F146:G146),1)))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",H146=0,Inputs!$D$247=0,O146=\"E\",O146=\"M\"),0,IF(SUM(F146:H146)<Inputs!$D$258,1/Inputs!$D$258*SUM(F146:H146),IF(SUM(F146:H146)>Inputs!$D$261,1/Inputs!$D$261*SUM(F146:H146),1)))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",G146=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G146)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",H146=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H146)","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,'At-Risk'!S146/100)","v":2.39},{"$f":"IF(OR($J146=\"T\",$K146=\"T\"),0,IF(AND(O146=\"E\",'At-Risk'!S146/100<1/Inputs!$D$253*F146),1/Inputs!$D$253*F146-'At-Risk'!S146/100,IF(AND(O146=\"M\",'At-Risk'!S146/100<1/Inputs!$D$256*SUM(F146:G146)),1/Inputs!$D$256* SUM(F146:G146)-'At-Risk'!S146/100,IF(AND(O146=\"H\",'At-Risk'!S146/100<1/Inputs!$D$260*SUM(F146:H146)),1/Inputs!$D$260*SUM(F146:H146)-'At-Risk'!S146/100,0))))","v":0},0,{"$f":"IF(OR(J146=\"T\",K146=\"T\"),0,IF(O146=\"E\",2/Inputs!$D$253*F146,IF(O146=\"M\",2/Inputs!$D$256*SUM(F146:G146),IF(O146=\"H\",5/Inputs!$D$261*SUM(F146:H146),0))))","v":2.4000138888888887},8.6400208333333346,{"$f":"IF(OR($J146=\"T\",$K146=\"T\",F146=0,O146=\"M\",O146=\"H\"),0,IF(F146<Inputs!$D$251,1/Inputs!$D$251*F146,1))","v":1},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",G146=0,O146=\"E\",O146=\"H\"),0,IF(SUM(F146:G146)<Inputs!$D$254,1/Inputs!$D$254*SUM(F146:G146),1))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",H146=0,O146=\"E\",O146=\"M\"),0,IF(SUM(F146:H146)<Inputs!$D$258,1/Inputs!$D$258*SUM(F146:H146),1))","v":0},0,{"$f":"IF(OR($J146=\"T\",$K146=\"T\",F146=0),0,IF(AND(O146=\"E\",F146>Inputs!$D$253),(F146-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.20000694444444436},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",G146=0),0,IF(AND(O146=\"M\",SUM(F146:G146)>Inputs!$D$256),(SUM(F146:G146)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",H146=0),0,IF(AND(O146=\"H\",SUM(F146:H146)>Inputs!$D$260),(SUM(F146:H146)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K146=\"T\",$J146=\"T\",O146=\"M\",O146=\"H\"),0,IF(F146<Inputs!$D$251,1/Inputs!$D$251*F146,IF(F146>Inputs!$D$253,1/Inputs!$D$253*F146,1)))","v":1.2000069444444443},{"$f":"IF(OR($K146=\"T\",$J146=\"T\",O146=\"E\",O146=\"H\"),0,IF(SUM(F146:G146)<Inputs!$D$254,1/Inputs!$D$254*SUM(F146:G146),IF(SUM(F146:G146)>Inputs!$D$256,1/Inputs!$D$256*SUM(F146:G146),1)))","v":0},{"$f":"IF(OR($K146=\"T\",$J146=\"T\",O146=\"E\",O146=\"M\"),0,IF(SUM(F146:H146)<Inputs!$D$258,1/Inputs!$D$258*SUM(F146:H146),IF(SUM(F146:H146)>Inputs!$D$261,1/Inputs!$D$261*SUM(F146:H146),1)))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",F146=0,O146=\"M\",O146=\"H\"),0,1/Inputs!$D$253*F146)","v":1.2000069444444443},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",G146=0,O146=\"E\",O146=\"H\"),0,1/Inputs!$D$256*SUM(F146:G146))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",H146=0,O146=\"E\",O146=\"M\"),0,4/Inputs!$D$261*SUM(F146:H146))","v":0},3.6000208333333328,258043.81459335424,250033.2891043768,271397.98895700474,237747.84451566095,232943.50835148731,219871.35990066684,239939.73011888331,0,0,0,0,0,0,1709977.5355414341,0,0,1709977.5355414341,341995.50710828684,0,0,0,341995.50710828684,0,0,0,0,0,0,0,0,0,0,0,0,189204.75274768216,0,0,0,20582.943813555379,0,0,94998.751974524115,0,0,0,0,189204.75274768216,0,0,90220.370461891333,{"$f":"0.05*($AF146+AK146+AP146+AT146+SUM(AU146:BD146))*175*Inputs!$D$228*(1+0.0765)","v":26987.466689230394},611199.03843456553,124788.03808958524,0,0,0,21489.942842613527,0,0,66805.448249930763,0,0,55023.703905056791,0,0,268107.13308718632,{"$f":"Inputs!$D$152*F146+Inputs!$D$153*G146+Inputs!$D$154*H146","v":116098.77598705163},{"$f":"Inputs!$D$155*I146","v":101637.75605547818},{"$f":"'Voc Ed'!L146","v":0},{"$f":"Inputs!$D$156*$I146","v":10163.775605547818},{"$f":"Inputs!$D$157*$I146","v":40655.102422191274},{"$f":"Inputs!$D$158*$I146","v":13027.71067672418},{"$f":"IF(Inputs!$D$100=1,0,Activities!R146)","v":39988.001710099794},321571.12245709292,3252850.3366285656]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!L27","v":"1101004"},{"$f":"'School Reference Sheet'!M27","v":"Bain Elementary"},{"$f":"'School Reference Sheet'!N27","v":"K-6"},{"$f":"IF(M147=1,SUM(ADM!F147:J147),IF(N147=1,SUM(ADM!F147:L147),SUM(ADM!F147:K147,0)))","v":312.53900000000004},{"$f":"ADM!S147-'School Resources'!H147-'School Resources'!F147","v":0},{"$f":"IF(SUM(ADM!N147:R147)=ADM!S147,SUM(ADM!N147:R147),IF(OR(SUM(ADM!F147:O147)=ADM!S147,SUM(ADM!G147:O147)=ADM!S147,SUM(ADM!H147:O147)=ADM!S147,SUM(ADM!I147:O147)=ADM!S147,SUM(ADM!J147:O147)=ADM!S147,SUM(ADM!K147:O147)=ADM!S147,SUM(ADM!L147:O147)=ADM!S147,SUM(ADM!M147:O147)=ADM!S147,SUM(ADM!N147:O147)=ADM!S147),0,SUM(ADM!O147:R147)))","v":0},{"$f":"SUM(ADM!$F147:$R147)","v":312.53900000000004},"F",{"$f":"IF(I147<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F147:J147)=0,SUM(ADM!O147:R147)=0,ADM!K147>0,ADM!N147>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M147:R147)=0,ADM!L147>0),1,0)","v":1},"E",{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!F147/Inputs!$D$80)","v":2.7918750000000001},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!G147/Inputs!$D$81)","v":2.6488125},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!H147/Inputs!$D$82)","v":3.0017499999999999},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!I147/Inputs!$D$83)","v":2.8959375000000001},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!J147/Inputs!$D$84)","v":2.2567499999999998},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(M147=1,ADM!K147/Inputs!$D$95,ADM!K147/Inputs!$D$85))","v":2.7610000000000001},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(N147=1,ADM!L147/Inputs!$D$96,ADM!L147/Inputs!$D$86))","v":3.1775625000000001},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!M147/Inputs!$D$87)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!N147/Inputs!$D$88)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!O147/Inputs!$D$89)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!P147/Inputs!$D$90)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!Q147/Inputs!$D$91)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,ADM!R147/Inputs!$D$92)","v":0},19.533687500000003,0,{"$f":"IF(SUM(ADM!N147:R147)=ADM!S147,SUM(X147:AB147),IF(OR(SUM(ADM!F147:O147)=ADM!S147,SUM(ADM!G147:O147)=ADM!S147,SUM(ADM!H147:O147)=ADM!S147,SUM(ADM!I147:O147)=ADM!S147,SUM(ADM!J147:O147)=ADM!S147,SUM(ADM!K147:O147)=ADM!S147,SUM(ADM!L147:O147)=ADM!S147,SUM(ADM!M147:O147)=ADM!S147,SUM(ADM!N147:O147)=ADM!S147),SUM(Z147:AB147),SUM(Y147:AB147)))","v":0},19.533687500000003,{"$f":"Inputs!$D$39*AC147","v":3.9067375000000006},{"$f":"Inputs!$D$40*AD147","v":0},{"$f":"Inputs!$D$41*AE147","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'Voc Ed'!H147)","v":0},3.9067375000000006,{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$72=1,$F147=0,Inputs!$D$74<=$AC147+$AG147),0,IF(AND($F147>0,$F147<=Inputs!$D$104,Inputs!$D$72=2),$F147/Inputs!$D$94-($AC147+$AG147),Inputs!$D$74-($AC147+$AG147)))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$72=1,$G147=0,Inputs!$D$75<=$AD147+$AH147),0,IF(Inputs!$D$72=2,IF(AND($G147>0,$G147<=Inputs!$D$104),$G147/Inputs!$D$94-($AD147+$AH147),Inputs!$D$75-($AD147+$AH147))))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$72=1,$H147=0,Inputs!$D$76<=$AE147+$AI147+AJ147),0,IF(Inputs!$D$72=2,IF(AND($H147>0,$H147<=Inputs!$D$104),$H147/Inputs!$D$94-($AE147+$AI147+$AJ147),Inputs!$D$76-($AE147+$AI147+$AJ147))))","v":0},{"$f":"IF(OR(J147=\"T\",K147=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O147=\"EM\",(AD147+AH147+AJ147)<Inputs!$D$75),Inputs!$D$75-(AD147+AH147+AJ147),IF(AND(O147=\"M\",(AD147+AH147+AJ147)<Inputs!$D$75),Inputs!$D$75-(AD147+AH147+AJ147),IF(AND(OR(O147=\"MH\",O147=\"H\",O147=\"EMH\"),(AD147+AE147+AH147+AI147+AJ147)<Inputs!$D$76),Inputs!$D$76-(AD147+AE147+AH147+AI147+AJ147),0)))),0))","v":0},0,{"$f":"IF($J147=\"T\",$I147/Inputs!$D$93,0)","v":0},{"$f":"IF(L147=1,(I147/7)*1.5,IF($J147=\"T\",0,IF(AND($K147=\"T\",($I147/Inputs!$D$94)>=1),$I147/Inputs!$D$94,IF(AND($K147=\"T\",($I147/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L147","v":0},0,{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$234=0,O147=\"M\",O147=\"H\"), 0,(F147*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$234=0,O147=\"E\",O147=\"H\"), 0,(SUM(F147:G147)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",Inputs!$D$234=0,O147=\"E\",O147=\"M\"), 0,(SUM(F147:H147)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'At-Risk'!T147/100)","v":1.5},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'At-Risk'!U147/100)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'At-Risk'!V147/100)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(AND(O147=\"E\", SUM(AX147:AZ147)<1/Inputs!$D$253*F147),1/Inputs!$D$253*F147-SUM(AX147:AZ147),IF(AND(O147=\"M\", SUM(AX147:AZ147)<1/Inputs!$D$256*SUM(F147:G147)),1/Inputs!$D$256* SUM(F147:G147)-SUM(AX147:AZ147),IF(AND(O147=\"H\",SUM(AX147:AZ147)<1/Inputs!$D$260*SUM(F147:H147)),1/Inputs!$D$260*SUM(F147:H147)-SUM(AX147:AZ147),0))))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'At-Risk'!AJ147/100)","v":0.05},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F147:$R147)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F147:$K147)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J147:$K147)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L147:$N147)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O147:$R147)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F147:$R147)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F147:$K147)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J147:$K147)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L147:$N147)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O147:$R147)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",F147=0,Inputs!$D$247=0,O147=\"M\",O147=\"H\"),0,1/Inputs!$D$253*F147)","v":1.0852048611111111},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",G147=0,Inputs!$D$247=0,O147=\"H\",O147=\"E\"),0,IF(SUM(F147:G147)<Inputs!$D$254,1/Inputs!$D$254*SUM(F147:G147),IF(SUM(F147:G147)>Inputs!$D$257,1/Inputs!$D$257*SUM(F147:G147),1)))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",H147=0,Inputs!$D$247=0,O147=\"E\",O147=\"M\"),0,IF(SUM(F147:H147)<Inputs!$D$258,1/Inputs!$D$258*SUM(F147:H147),IF(SUM(F147:H147)>Inputs!$D$261,1/Inputs!$D$261*SUM(F147:H147),1)))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",G147=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G147)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",H147=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H147)","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,'At-Risk'!S147/100)","v":1.5},{"$f":"IF(OR($J147=\"T\",$K147=\"T\"),0,IF(AND(O147=\"E\",'At-Risk'!S147/100<1/Inputs!$D$253*F147),1/Inputs!$D$253*F147-'At-Risk'!S147/100,IF(AND(O147=\"M\",'At-Risk'!S147/100<1/Inputs!$D$256*SUM(F147:G147)),1/Inputs!$D$256* SUM(F147:G147)-'At-Risk'!S147/100,IF(AND(O147=\"H\",'At-Risk'!S147/100<1/Inputs!$D$260*SUM(F147:H147)),1/Inputs!$D$260*SUM(F147:H147)-'At-Risk'!S147/100,0))))","v":0},0,{"$f":"IF(OR(J147=\"T\",K147=\"T\"),0,IF(O147=\"E\",2/Inputs!$D$253*F147,IF(O147=\"M\",2/Inputs!$D$256*SUM(F147:G147),IF(O147=\"H\",5/Inputs!$D$261*SUM(F147:H147),0))))","v":2.1704097222222223},6.3056145833333339,{"$f":"IF(OR($J147=\"T\",$K147=\"T\",F147=0,O147=\"M\",O147=\"H\"),0,IF(F147<Inputs!$D$251,1/Inputs!$D$251*F147,1))","v":1},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",G147=0,O147=\"E\",O147=\"H\"),0,IF(SUM(F147:G147)<Inputs!$D$254,1/Inputs!$D$254*SUM(F147:G147),1))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",H147=0,O147=\"E\",O147=\"M\"),0,IF(SUM(F147:H147)<Inputs!$D$258,1/Inputs!$D$258*SUM(F147:H147),1))","v":0},0,{"$f":"IF(OR($J147=\"T\",$K147=\"T\",F147=0),0,IF(AND(O147=\"E\",F147>Inputs!$D$253),(F147-Inputs!$D$253)*1/Inputs!$D$253,0))","v":8.5204861111111266E-2},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",G147=0),0,IF(AND(O147=\"M\",SUM(F147:G147)>Inputs!$D$256),(SUM(F147:G147)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",H147=0),0,IF(AND(O147=\"H\",SUM(F147:H147)>Inputs!$D$260),(SUM(F147:H147)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K147=\"T\",$J147=\"T\",O147=\"M\",O147=\"H\"),0,IF(F147<Inputs!$D$251,1/Inputs!$D$251*F147,IF(F147>Inputs!$D$253,1/Inputs!$D$253*F147,1)))","v":1.0852048611111111},{"$f":"IF(OR($K147=\"T\",$J147=\"T\",O147=\"E\",O147=\"H\"),0,IF(SUM(F147:G147)<Inputs!$D$254,1/Inputs!$D$254*SUM(F147:G147),IF(SUM(F147:G147)>Inputs!$D$256,1/Inputs!$D$256*SUM(F147:G147),1)))","v":0},{"$f":"IF(OR($K147=\"T\",$J147=\"T\",O147=\"E\",O147=\"M\"),0,IF(SUM(F147:H147)<Inputs!$D$258,1/Inputs!$D$258*SUM(F147:H147),IF(SUM(F147:H147)>Inputs!$D$261,1/Inputs!$D$261*SUM(F147:H147),1)))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",F147=0,O147=\"M\",O147=\"H\"),0,1/Inputs!$D$253*F147)","v":1.0852048611111111},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",G147=0,O147=\"E\",O147=\"H\"),0,1/Inputs!$D$256*SUM(F147:G147))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",H147=0,O147=\"E\",O147=\"M\"),0,4/Inputs!$D$261*SUM(F147:H147))","v":0},3.2556145833333341,221019.25484411512,209693.68792362753,237634.04458592253,229257.38019256937,178655.994043235,218575.0302662554,251552.27077523296,0,0,0,0,0,0,1546387.662630958,0,0,1546387.662630958,309277.53252619162,0,0,0,309277.53252619162,0,0,0,0,0,0,0,0,0,0,0,0,118747.75277051181,0,0,0,3958.2584256837272,0,0,85910.425701719883,0,0,0,0,118747.75277051181,0,0,81589.181670792008,{"$f":"0.05*($AF147+AK147+AP147+AT147+SUM(AU147:BD147))*175*Inputs!$D$228*(1+0.0765)","v":23606.045548840688},432559.41688805993,124788.03808958524,0,0,0,9154.920096783002,0,0,60414.314704732933,0,0,49759.704500502157,0,0,244116.97739160334,{"$f":"Inputs!$D$152*F147+Inputs!$D$153*G147+Inputs!$D$154*H147","v":104991.85580007388},{"$f":"Inputs!$D$155*I147","v":91914.290541788243},{"$f":"'Voc Ed'!L147","v":0},{"$f":"Inputs!$D$156*$I147","v":9191.429054178825},{"$f":"Inputs!$D$157*$I147","v":36765.7162167153},{"$f":"Inputs!$D$158*$I147","v":11781.377617006554},{"$f":"IF(Inputs!$D$100=1,0,Activities!R147)","v":40253.975691850253},294898.64492161304,2827240.2343584257]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!O27","v":"1101005"},{"$f":"'School Reference Sheet'!P27","v":"Buffalo Ridge Elementary"},{"$f":"'School Reference Sheet'!Q27","v":"K-6"},{"$f":"IF(M148=1,SUM(ADM!F148:J148),IF(N148=1,SUM(ADM!F148:L148),SUM(ADM!F148:K148,0)))","v":295.89133333333331},{"$f":"ADM!S148-'School Resources'!H148-'School Resources'!F148","v":0},{"$f":"IF(SUM(ADM!N148:R148)=ADM!S148,SUM(ADM!N148:R148),IF(OR(SUM(ADM!F148:O148)=ADM!S148,SUM(ADM!G148:O148)=ADM!S148,SUM(ADM!H148:O148)=ADM!S148,SUM(ADM!I148:O148)=ADM!S148,SUM(ADM!J148:O148)=ADM!S148,SUM(ADM!K148:O148)=ADM!S148,SUM(ADM!L148:O148)=ADM!S148,SUM(ADM!M148:O148)=ADM!S148,SUM(ADM!N148:O148)=ADM!S148),0,SUM(ADM!O148:R148)))","v":0},{"$f":"SUM(ADM!$F148:$R148)","v":295.89133333333331},"F",{"$f":"IF(I148<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F148:J148)=0,SUM(ADM!O148:R148)=0,ADM!K148>0,ADM!N148>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M148:R148)=0,ADM!L148>0),1,0)","v":1},"E",{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!F148/Inputs!$D$80)","v":2.9256666666666669},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!G148/Inputs!$D$81)","v":2.9275000000000002},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!H148/Inputs!$D$82)","v":2.4474583333333331},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!I148/Inputs!$D$83)","v":2.2545833333333332},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!J148/Inputs!$D$84)","v":2.6315208333333331},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(M148=1,ADM!K148/Inputs!$D$95,ADM!K148/Inputs!$D$85))","v":2.7722083333333334},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(N148=1,ADM!L148/Inputs!$D$96,ADM!L148/Inputs!$D$86))","v":2.5342708333333337},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!M148/Inputs!$D$87)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!N148/Inputs!$D$88)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!O148/Inputs!$D$89)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!P148/Inputs!$D$90)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!Q148/Inputs!$D$91)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,ADM!R148/Inputs!$D$92)","v":0},18.493208333333332,0,{"$f":"IF(SUM(ADM!N148:R148)=ADM!S148,SUM(X148:AB148),IF(OR(SUM(ADM!F148:O148)=ADM!S148,SUM(ADM!G148:O148)=ADM!S148,SUM(ADM!H148:O148)=ADM!S148,SUM(ADM!I148:O148)=ADM!S148,SUM(ADM!J148:O148)=ADM!S148,SUM(ADM!K148:O148)=ADM!S148,SUM(ADM!L148:O148)=ADM!S148,SUM(ADM!M148:O148)=ADM!S148,SUM(ADM!N148:O148)=ADM!S148),SUM(Z148:AB148),SUM(Y148:AB148)))","v":0},18.493208333333332,{"$f":"Inputs!$D$39*AC148","v":3.6986416666666666},{"$f":"Inputs!$D$40*AD148","v":0},{"$f":"Inputs!$D$41*AE148","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'Voc Ed'!H148)","v":0},3.6986416666666666,{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$72=1,$F148=0,Inputs!$D$74<=$AC148+$AG148),0,IF(AND($F148>0,$F148<=Inputs!$D$104,Inputs!$D$72=2),$F148/Inputs!$D$94-($AC148+$AG148),Inputs!$D$74-($AC148+$AG148)))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$72=1,$G148=0,Inputs!$D$75<=$AD148+$AH148),0,IF(Inputs!$D$72=2,IF(AND($G148>0,$G148<=Inputs!$D$104),$G148/Inputs!$D$94-($AD148+$AH148),Inputs!$D$75-($AD148+$AH148))))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$72=1,$H148=0,Inputs!$D$76<=$AE148+$AI148+AJ148),0,IF(Inputs!$D$72=2,IF(AND($H148>0,$H148<=Inputs!$D$104),$H148/Inputs!$D$94-($AE148+$AI148+$AJ148),Inputs!$D$76-($AE148+$AI148+$AJ148))))","v":0},{"$f":"IF(OR(J148=\"T\",K148=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O148=\"EM\",(AD148+AH148+AJ148)<Inputs!$D$75),Inputs!$D$75-(AD148+AH148+AJ148),IF(AND(O148=\"M\",(AD148+AH148+AJ148)<Inputs!$D$75),Inputs!$D$75-(AD148+AH148+AJ148),IF(AND(OR(O148=\"MH\",O148=\"H\",O148=\"EMH\"),(AD148+AE148+AH148+AI148+AJ148)<Inputs!$D$76),Inputs!$D$76-(AD148+AE148+AH148+AI148+AJ148),0)))),0))","v":0},0,{"$f":"IF($J148=\"T\",$I148/Inputs!$D$93,0)","v":0},{"$f":"IF(L148=1,(I148/7)*1.5,IF($J148=\"T\",0,IF(AND($K148=\"T\",($I148/Inputs!$D$94)>=1),$I148/Inputs!$D$94,IF(AND($K148=\"T\",($I148/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L148","v":0},0,{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$234=0,O148=\"M\",O148=\"H\"), 0,(F148*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$234=0,O148=\"E\",O148=\"H\"), 0,(SUM(F148:G148)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",Inputs!$D$234=0,O148=\"E\",O148=\"M\"), 0,(SUM(F148:H148)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'At-Risk'!T148/100)","v":1.32},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'At-Risk'!U148/100)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'At-Risk'!V148/100)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(AND(O148=\"E\", SUM(AX148:AZ148)<1/Inputs!$D$253*F148),1/Inputs!$D$253*F148-SUM(AX148:AZ148),IF(AND(O148=\"M\", SUM(AX148:AZ148)<1/Inputs!$D$256*SUM(F148:G148)),1/Inputs!$D$256* SUM(F148:G148)-SUM(AX148:AZ148),IF(AND(O148=\"H\",SUM(AX148:AZ148)<1/Inputs!$D$260*SUM(F148:H148)),1/Inputs!$D$260*SUM(F148:H148)-SUM(AX148:AZ148),0))))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'At-Risk'!AJ148/100)","v":0.13},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F148:$R148)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F148:$K148)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J148:$K148)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L148:$N148)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O148:$R148)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F148:$R148)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F148:$K148)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J148:$K148)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L148:$N148)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O148:$R148)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",F148=0,Inputs!$D$247=0,O148=\"M\",O148=\"H\"),0,1/Inputs!$D$253*F148)","v":1.0274004629629627},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",G148=0,Inputs!$D$247=0,O148=\"H\",O148=\"E\"),0,IF(SUM(F148:G148)<Inputs!$D$254,1/Inputs!$D$254*SUM(F148:G148),IF(SUM(F148:G148)>Inputs!$D$257,1/Inputs!$D$257*SUM(F148:G148),1)))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",H148=0,Inputs!$D$247=0,O148=\"E\",O148=\"M\"),0,IF(SUM(F148:H148)<Inputs!$D$258,1/Inputs!$D$258*SUM(F148:H148),IF(SUM(F148:H148)>Inputs!$D$261,1/Inputs!$D$261*SUM(F148:H148),1)))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",G148=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G148)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",H148=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H148)","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,'At-Risk'!S148/100)","v":1.32},{"$f":"IF(OR($J148=\"T\",$K148=\"T\"),0,IF(AND(O148=\"E\",'At-Risk'!S148/100<1/Inputs!$D$253*F148),1/Inputs!$D$253*F148-'At-Risk'!S148/100,IF(AND(O148=\"M\",'At-Risk'!S148/100<1/Inputs!$D$256*SUM(F148:G148)),1/Inputs!$D$256* SUM(F148:G148)-'At-Risk'!S148/100,IF(AND(O148=\"H\",'At-Risk'!S148/100<1/Inputs!$D$260*SUM(F148:H148)),1/Inputs!$D$260*SUM(F148:H148)-'At-Risk'!S148/100,0))))","v":0},0,{"$f":"IF(OR(J148=\"T\",K148=\"T\"),0,IF(O148=\"E\",2/Inputs!$D$253*F148,IF(O148=\"M\",2/Inputs!$D$256*SUM(F148:G148),IF(O148=\"H\",5/Inputs!$D$261*SUM(F148:H148),0))))","v":2.0548009259259254},5.8522013888888882,{"$f":"IF(OR($J148=\"T\",$K148=\"T\",F148=0,O148=\"M\",O148=\"H\"),0,IF(F148<Inputs!$D$251,1/Inputs!$D$251*F148,1))","v":1},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",G148=0,O148=\"E\",O148=\"H\"),0,IF(SUM(F148:G148)<Inputs!$D$254,1/Inputs!$D$254*SUM(F148:G148),1))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",H148=0,O148=\"E\",O148=\"M\"),0,IF(SUM(F148:H148)<Inputs!$D$258,1/Inputs!$D$258*SUM(F148:H148),1))","v":0},0,{"$f":"IF(OR($J148=\"T\",$K148=\"T\",F148=0),0,IF(AND(O148=\"E\",F148>Inputs!$D$253),(F148-Inputs!$D$253)*1/Inputs!$D$253,0))","v":2.7400462962962873E-2},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",G148=0),0,IF(AND(O148=\"M\",SUM(F148:G148)>Inputs!$D$256),(SUM(F148:G148)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",H148=0),0,IF(AND(O148=\"H\",SUM(F148:H148)>Inputs!$D$260),(SUM(F148:H148)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K148=\"T\",$J148=\"T\",O148=\"M\",O148=\"H\"),0,IF(F148<Inputs!$D$251,1/Inputs!$D$251*F148,IF(F148>Inputs!$D$253,1/Inputs!$D$253*F148,1)))","v":1.0274004629629627},{"$f":"IF(OR($K148=\"T\",$J148=\"T\",O148=\"E\",O148=\"H\"),0,IF(SUM(F148:G148)<Inputs!$D$254,1/Inputs!$D$254*SUM(F148:G148),IF(SUM(F148:G148)>Inputs!$D$256,1/Inputs!$D$256*SUM(F148:G148),1)))","v":0},{"$f":"IF(OR($K148=\"T\",$J148=\"T\",O148=\"E\",O148=\"M\"),0,IF(SUM(F148:H148)<Inputs!$D$258,1/Inputs!$D$258*SUM(F148:H148),IF(SUM(F148:H148)>Inputs!$D$261,1/Inputs!$D$261*SUM(F148:H148),1)))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",F148=0,O148=\"M\",O148=\"H\"),0,1/Inputs!$D$253*F148)","v":1.0274004629629627},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",G148=0,O148=\"E\",O148=\"H\"),0,1/Inputs!$D$256*SUM(F148:G148))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",H148=0,O148=\"E\",O148=\"M\"),0,4/Inputs!$D$261*SUM(F148:H148))","v":0},3.0822013888888882,231610.89468150714,231756.03082378223,193753.45138853035,178484.46951145536,208324.79021807856,219462.33986334616,200625.97758012376,0,0,0,0,0,0,1464017.9540668235,0,0,1464017.9540668235,292803.59081336472,0,0,0,292803.59081336472,0,0,0,0,0,0,0,0,0,0,0,0,104498.02243805039,0,0,0,10291.47190677769,0,0,81334.330781490178,0,0,0,0,104498.02243805039,0,0,77243.261641414996,{"$f":"0.05*($AF148+AK148+AP148+AT148+SUM(AU148:BD148))*175*Inputs!$D$228*(1+0.0765)","v":22332.176742046566},400197.28594783018,124788.03808958524,0,0,0,2944.0696900340913,0,0,57196.292719958241,0,0,47109.209765585241,0,0,232037.61026516283,{"$f":"Inputs!$D$152*F148+Inputs!$D$153*G148+Inputs!$D$154*H148","v":99399.371604263535},{"$f":"Inputs!$D$155*I148","v":87018.394442924269},{"$f":"'Voc Ed'!L148","v":0},{"$f":"Inputs!$D$156*$I148","v":8701.8394442924273},{"$f":"Inputs!$D$157*$I148","v":34807.357777169709},{"$f":"Inputs!$D$158*$I148","v":11153.832102872148},{"$f":"IF(Inputs!$D$100=1,0,Activities!R148)","v":34286.345656136655},275367.14102765871,2664423.58212084]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!R27","v":"1101007"},{"$f":"'School Reference Sheet'!S27","v":"Cole Elementary"},{"$f":"'School Reference Sheet'!T27","v":"P-6"},{"$f":"IF(M149=1,SUM(ADM!F149:J149),IF(N149=1,SUM(ADM!F149:L149),SUM(ADM!F149:K149,0)))","v":217.44399999999999},{"$f":"ADM!S149-'School Resources'!H149-'School Resources'!F149","v":0},{"$f":"IF(SUM(ADM!N149:R149)=ADM!S149,SUM(ADM!N149:R149),IF(OR(SUM(ADM!F149:O149)=ADM!S149,SUM(ADM!G149:O149)=ADM!S149,SUM(ADM!H149:O149)=ADM!S149,SUM(ADM!I149:O149)=ADM!S149,SUM(ADM!J149:O149)=ADM!S149,SUM(ADM!K149:O149)=ADM!S149,SUM(ADM!L149:O149)=ADM!S149,SUM(ADM!M149:O149)=ADM!S149,SUM(ADM!N149:O149)=ADM!S149),0,SUM(ADM!O149:R149)))","v":0},{"$f":"SUM(ADM!$F149:$R149)","v":217.44399999999999},"F",{"$f":"IF(I149<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F149:J149)=0,SUM(ADM!O149:R149)=0,ADM!K149>0,ADM!N149>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M149:R149)=0,ADM!L149>0),1,0)","v":1},"E",{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!F149/Inputs!$D$80)","v":2.6629999999999998},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!G149/Inputs!$D$81)","v":1.834875},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!H149/Inputs!$D$82)","v":2.8654375000000001},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!I149/Inputs!$D$83)","v":1.9563124999999999},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!J149/Inputs!$D$84)","v":1.3149999999999999},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(M149=1,ADM!K149/Inputs!$D$95,ADM!K149/Inputs!$D$85))","v":1.5749375000000001},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(N149=1,ADM!L149/Inputs!$D$96,ADM!L149/Inputs!$D$86))","v":1.3806875000000001},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!M149/Inputs!$D$87)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!N149/Inputs!$D$88)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!O149/Inputs!$D$89)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!P149/Inputs!$D$90)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!Q149/Inputs!$D$91)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,ADM!R149/Inputs!$D$92)","v":0},13.590249999999999,0,{"$f":"IF(SUM(ADM!N149:R149)=ADM!S149,SUM(X149:AB149),IF(OR(SUM(ADM!F149:O149)=ADM!S149,SUM(ADM!G149:O149)=ADM!S149,SUM(ADM!H149:O149)=ADM!S149,SUM(ADM!I149:O149)=ADM!S149,SUM(ADM!J149:O149)=ADM!S149,SUM(ADM!K149:O149)=ADM!S149,SUM(ADM!L149:O149)=ADM!S149,SUM(ADM!M149:O149)=ADM!S149,SUM(ADM!N149:O149)=ADM!S149),SUM(Z149:AB149),SUM(Y149:AB149)))","v":0},13.590249999999999,{"$f":"Inputs!$D$39*AC149","v":2.7180499999999999},{"$f":"Inputs!$D$40*AD149","v":0},{"$f":"Inputs!$D$41*AE149","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'Voc Ed'!H149)","v":0},2.7180499999999999,{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$72=1,$F149=0,Inputs!$D$74<=$AC149+$AG149),0,IF(AND($F149>0,$F149<=Inputs!$D$104,Inputs!$D$72=2),$F149/Inputs!$D$94-($AC149+$AG149),Inputs!$D$74-($AC149+$AG149)))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$72=1,$G149=0,Inputs!$D$75<=$AD149+$AH149),0,IF(Inputs!$D$72=2,IF(AND($G149>0,$G149<=Inputs!$D$104),$G149/Inputs!$D$94-($AD149+$AH149),Inputs!$D$75-($AD149+$AH149))))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$72=1,$H149=0,Inputs!$D$76<=$AE149+$AI149+AJ149),0,IF(Inputs!$D$72=2,IF(AND($H149>0,$H149<=Inputs!$D$104),$H149/Inputs!$D$94-($AE149+$AI149+$AJ149),Inputs!$D$76-($AE149+$AI149+$AJ149))))","v":0},{"$f":"IF(OR(J149=\"T\",K149=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O149=\"EM\",(AD149+AH149+AJ149)<Inputs!$D$75),Inputs!$D$75-(AD149+AH149+AJ149),IF(AND(O149=\"M\",(AD149+AH149+AJ149)<Inputs!$D$75),Inputs!$D$75-(AD149+AH149+AJ149),IF(AND(OR(O149=\"MH\",O149=\"H\",O149=\"EMH\"),(AD149+AE149+AH149+AI149+AJ149)<Inputs!$D$76),Inputs!$D$76-(AD149+AE149+AH149+AI149+AJ149),0)))),0))","v":0},0,{"$f":"IF($J149=\"T\",$I149/Inputs!$D$93,0)","v":0},{"$f":"IF(L149=1,(I149/7)*1.5,IF($J149=\"T\",0,IF(AND($K149=\"T\",($I149/Inputs!$D$94)>=1),$I149/Inputs!$D$94,IF(AND($K149=\"T\",($I149/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L149","v":0},0,{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$234=0,O149=\"M\",O149=\"H\"), 0,(F149*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$234=0,O149=\"E\",O149=\"H\"), 0,(SUM(F149:G149)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",Inputs!$D$234=0,O149=\"E\",O149=\"M\"), 0,(SUM(F149:H149)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'At-Risk'!T149/100)","v":1.67},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'At-Risk'!U149/100)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'At-Risk'!V149/100)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(AND(O149=\"E\", SUM(AX149:AZ149)<1/Inputs!$D$253*F149),1/Inputs!$D$253*F149-SUM(AX149:AZ149),IF(AND(O149=\"M\", SUM(AX149:AZ149)<1/Inputs!$D$256*SUM(F149:G149)),1/Inputs!$D$256* SUM(F149:G149)-SUM(AX149:AZ149),IF(AND(O149=\"H\",SUM(AX149:AZ149)<1/Inputs!$D$260*SUM(F149:H149)),1/Inputs!$D$260*SUM(F149:H149)-SUM(AX149:AZ149),0))))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'At-Risk'!AJ149/100)","v":0.14000000000000001},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F149:$R149)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F149:$K149)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J149:$K149)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L149:$N149)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O149:$R149)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F149:$R149)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F149:$K149)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J149:$K149)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L149:$N149)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O149:$R149)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",F149=0,Inputs!$D$247=0,O149=\"M\",O149=\"H\"),0,1/Inputs!$D$253*F149)","v":0.75501388888888876},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",G149=0,Inputs!$D$247=0,O149=\"H\",O149=\"E\"),0,IF(SUM(F149:G149)<Inputs!$D$254,1/Inputs!$D$254*SUM(F149:G149),IF(SUM(F149:G149)>Inputs!$D$257,1/Inputs!$D$257*SUM(F149:G149),1)))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",H149=0,Inputs!$D$247=0,O149=\"E\",O149=\"M\"),0,IF(SUM(F149:H149)<Inputs!$D$258,1/Inputs!$D$258*SUM(F149:H149),IF(SUM(F149:H149)>Inputs!$D$261,1/Inputs!$D$261*SUM(F149:H149),1)))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",G149=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G149)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",H149=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H149)","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,'At-Risk'!S149/100)","v":1.67},{"$f":"IF(OR($J149=\"T\",$K149=\"T\"),0,IF(AND(O149=\"E\",'At-Risk'!S149/100<1/Inputs!$D$253*F149),1/Inputs!$D$253*F149-'At-Risk'!S149/100,IF(AND(O149=\"M\",'At-Risk'!S149/100<1/Inputs!$D$256*SUM(F149:G149)),1/Inputs!$D$256* SUM(F149:G149)-'At-Risk'!S149/100,IF(AND(O149=\"H\",'At-Risk'!S149/100<1/Inputs!$D$260*SUM(F149:H149)),1/Inputs!$D$260*SUM(F149:H149)-'At-Risk'!S149/100,0))))","v":0},0,{"$f":"IF(OR(J149=\"T\",K149=\"T\"),0,IF(O149=\"E\",2/Inputs!$D$253*F149,IF(O149=\"M\",2/Inputs!$D$256*SUM(F149:G149),IF(O149=\"H\",5/Inputs!$D$261*SUM(F149:H149),0))))","v":1.5100277777777775},5.7450416666666655,{"$f":"IF(OR($J149=\"T\",$K149=\"T\",F149=0,O149=\"M\",O149=\"H\"),0,IF(F149<Inputs!$D$251,1/Inputs!$D$251*F149,1))","v":1},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",G149=0,O149=\"E\",O149=\"H\"),0,IF(SUM(F149:G149)<Inputs!$D$254,1/Inputs!$D$254*SUM(F149:G149),1))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",H149=0,O149=\"E\",O149=\"M\"),0,IF(SUM(F149:H149)<Inputs!$D$258,1/Inputs!$D$258*SUM(F149:H149),1))","v":0},0,{"$f":"IF(OR($J149=\"T\",$K149=\"T\",F149=0),0,IF(AND(O149=\"E\",F149>Inputs!$D$253),(F149-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",G149=0),0,IF(AND(O149=\"M\",SUM(F149:G149)>Inputs!$D$256),(SUM(F149:G149)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",H149=0),0,IF(AND(O149=\"H\",SUM(F149:H149)>Inputs!$D$260),(SUM(F149:H149)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K149=\"T\",$J149=\"T\",O149=\"M\",O149=\"H\"),0,IF(F149<Inputs!$D$251,1/Inputs!$D$251*F149,IF(F149>Inputs!$D$253,1/Inputs!$D$253*F149,1)))","v":1},{"$f":"IF(OR($K149=\"T\",$J149=\"T\",O149=\"E\",O149=\"H\"),0,IF(SUM(F149:G149)<Inputs!$D$254,1/Inputs!$D$254*SUM(F149:G149),IF(SUM(F149:G149)>Inputs!$D$256,1/Inputs!$D$256*SUM(F149:G149),1)))","v":0},{"$f":"IF(OR($K149=\"T\",$J149=\"T\",O149=\"E\",O149=\"M\"),0,IF(SUM(F149:H149)<Inputs!$D$258,1/Inputs!$D$258*SUM(F149:H149),IF(SUM(F149:H149)>Inputs!$D$261,1/Inputs!$D$261*SUM(F149:H149),1)))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",F149=0,O149=\"M\",O149=\"H\"),0,1/Inputs!$D$253*F149)","v":0.75501388888888876},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",G149=0,O149=\"E\",O149=\"H\"),0,1/Inputs!$D$256*SUM(F149:G149))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",H149=0,O149=\"E\",O149=\"M\"),0,4/Inputs!$D$261*SUM(F149:H149))","v":0},2.7550138888888887,210816.84375191526,145258.18857652857,226842.84255290229,154871.80872790792,104102.196595482,124680.1925860053,109302.35860222402,0,0,0,0,0,0,1075874.4313929654,0,0,1075874.4313929654,215174.88627859307,0,0,0,215174.88627859307,0,0,0,0,0,0,0,0,0,0,0,0,132205.83141783648,0,0,0,11083.123591914436,0,0,59770.80174405362,0,0,0,0,132205.83141783648,0,0,56764.36546870532,{"$f":"0.05*($AF149+AK149+AP149+AT149+SUM(AU149:BD149))*175*Inputs!$D$228*(1+0.0765)","v":17114.611498906484},409144.56513925281,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,34619.516877596681,0,0,215078.43967265254,{"$f":"Inputs!$D$152*F149+Inputs!$D$153*G149+Inputs!$D$154*H149","v":73046.400905459042},{"$f":"Inputs!$D$155*I149","v":63947.894478988535},{"$f":"'Voc Ed'!L149","v":0},{"$f":"Inputs!$D$156*$I149","v":6394.7894478988537},{"$f":"Inputs!$D$157*$I149","v":25579.157791595415},{"$f":"Inputs!$D$158*$I149","v":8196.7046498272939},{"$f":"IF(Inputs!$D$100=1,0,Activities!R149)","v":21147.336994683526},198312.28426845267,2113584.6067519165]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!U27","v":"1101009"},{"$f":"'School Reference Sheet'!V27","v":"Davis Elementary"},{"$f":"'School Reference Sheet'!W27","v":"K-6"},{"$f":"IF(M150=1,SUM(ADM!F150:J150),IF(N150=1,SUM(ADM!F150:L150),SUM(ADM!F150:K150,0)))","v":323.76966666666669},{"$f":"ADM!S150-'School Resources'!H150-'School Resources'!F150","v":0},{"$f":"IF(SUM(ADM!N150:R150)=ADM!S150,SUM(ADM!N150:R150),IF(OR(SUM(ADM!F150:O150)=ADM!S150,SUM(ADM!G150:O150)=ADM!S150,SUM(ADM!H150:O150)=ADM!S150,SUM(ADM!I150:O150)=ADM!S150,SUM(ADM!J150:O150)=ADM!S150,SUM(ADM!K150:O150)=ADM!S150,SUM(ADM!L150:O150)=ADM!S150,SUM(ADM!M150:O150)=ADM!S150,SUM(ADM!N150:O150)=ADM!S150),0,SUM(ADM!O150:R150)))","v":0},{"$f":"SUM(ADM!$F150:$R150)","v":323.76966666666669},"F",{"$f":"IF(I150<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F150:J150)=0,SUM(ADM!O150:R150)=0,ADM!K150>0,ADM!N150>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M150:R150)=0,ADM!L150>0),1,0)","v":1},"E",{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!F150/Inputs!$D$80)","v":2.6978333333333331},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!G150/Inputs!$D$81)","v":2.7260416666666667},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!H150/Inputs!$D$82)","v":2.9616875},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!I150/Inputs!$D$83)","v":2.8888750000000001},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!J150/Inputs!$D$84)","v":2.9077291666666674},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(M150=1,ADM!K150/Inputs!$D$95,ADM!K150/Inputs!$D$85))","v":2.9246874999999997},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(N150=1,ADM!L150/Inputs!$D$96,ADM!L150/Inputs!$D$86))","v":3.1287500000000001},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!M150/Inputs!$D$87)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!N150/Inputs!$D$88)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!O150/Inputs!$D$89)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!P150/Inputs!$D$90)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!Q150/Inputs!$D$91)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,ADM!R150/Inputs!$D$92)","v":0},20.235604166666668,0,{"$f":"IF(SUM(ADM!N150:R150)=ADM!S150,SUM(X150:AB150),IF(OR(SUM(ADM!F150:O150)=ADM!S150,SUM(ADM!G150:O150)=ADM!S150,SUM(ADM!H150:O150)=ADM!S150,SUM(ADM!I150:O150)=ADM!S150,SUM(ADM!J150:O150)=ADM!S150,SUM(ADM!K150:O150)=ADM!S150,SUM(ADM!L150:O150)=ADM!S150,SUM(ADM!M150:O150)=ADM!S150,SUM(ADM!N150:O150)=ADM!S150),SUM(Z150:AB150),SUM(Y150:AB150)))","v":0},20.235604166666668,{"$f":"Inputs!$D$39*AC150","v":4.0471208333333335},{"$f":"Inputs!$D$40*AD150","v":0},{"$f":"Inputs!$D$41*AE150","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'Voc Ed'!H150)","v":0},4.0471208333333335,{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$72=1,$F150=0,Inputs!$D$74<=$AC150+$AG150),0,IF(AND($F150>0,$F150<=Inputs!$D$104,Inputs!$D$72=2),$F150/Inputs!$D$94-($AC150+$AG150),Inputs!$D$74-($AC150+$AG150)))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$72=1,$G150=0,Inputs!$D$75<=$AD150+$AH150),0,IF(Inputs!$D$72=2,IF(AND($G150>0,$G150<=Inputs!$D$104),$G150/Inputs!$D$94-($AD150+$AH150),Inputs!$D$75-($AD150+$AH150))))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$72=1,$H150=0,Inputs!$D$76<=$AE150+$AI150+AJ150),0,IF(Inputs!$D$72=2,IF(AND($H150>0,$H150<=Inputs!$D$104),$H150/Inputs!$D$94-($AE150+$AI150+$AJ150),Inputs!$D$76-($AE150+$AI150+$AJ150))))","v":0},{"$f":"IF(OR(J150=\"T\",K150=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O150=\"EM\",(AD150+AH150+AJ150)<Inputs!$D$75),Inputs!$D$75-(AD150+AH150+AJ150),IF(AND(O150=\"M\",(AD150+AH150+AJ150)<Inputs!$D$75),Inputs!$D$75-(AD150+AH150+AJ150),IF(AND(OR(O150=\"MH\",O150=\"H\",O150=\"EMH\"),(AD150+AE150+AH150+AI150+AJ150)<Inputs!$D$76),Inputs!$D$76-(AD150+AE150+AH150+AI150+AJ150),0)))),0))","v":0},0,{"$f":"IF($J150=\"T\",$I150/Inputs!$D$93,0)","v":0},{"$f":"IF(L150=1,(I150/7)*1.5,IF($J150=\"T\",0,IF(AND($K150=\"T\",($I150/Inputs!$D$94)>=1),$I150/Inputs!$D$94,IF(AND($K150=\"T\",($I150/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L150","v":0},0,{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$234=0,O150=\"M\",O150=\"H\"), 0,(F150*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$234=0,O150=\"E\",O150=\"H\"), 0,(SUM(F150:G150)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",Inputs!$D$234=0,O150=\"E\",O150=\"M\"), 0,(SUM(F150:H150)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'At-Risk'!T150/100)","v":0.96},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'At-Risk'!U150/100)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'At-Risk'!V150/100)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(AND(O150=\"E\", SUM(AX150:AZ150)<1/Inputs!$D$253*F150),1/Inputs!$D$253*F150-SUM(AX150:AZ150),IF(AND(O150=\"M\", SUM(AX150:AZ150)<1/Inputs!$D$256*SUM(F150:G150)),1/Inputs!$D$256* SUM(F150:G150)-SUM(AX150:AZ150),IF(AND(O150=\"H\",SUM(AX150:AZ150)<1/Inputs!$D$260*SUM(F150:H150)),1/Inputs!$D$260*SUM(F150:H150)-SUM(AX150:AZ150),0))))","v":0.16420023148148144},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'At-Risk'!AJ150/100)","v":0.04},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F150:$R150)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F150:$K150)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J150:$K150)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L150:$N150)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O150:$R150)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F150:$R150)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F150:$K150)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J150:$K150)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L150:$N150)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O150:$R150)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",F150=0,Inputs!$D$247=0,O150=\"M\",O150=\"H\"),0,1/Inputs!$D$253*F150)","v":1.1242002314814814},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",G150=0,Inputs!$D$247=0,O150=\"H\",O150=\"E\"),0,IF(SUM(F150:G150)<Inputs!$D$254,1/Inputs!$D$254*SUM(F150:G150),IF(SUM(F150:G150)>Inputs!$D$257,1/Inputs!$D$257*SUM(F150:G150),1)))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",H150=0,Inputs!$D$247=0,O150=\"E\",O150=\"M\"),0,IF(SUM(F150:H150)<Inputs!$D$258,1/Inputs!$D$258*SUM(F150:H150),IF(SUM(F150:H150)>Inputs!$D$261,1/Inputs!$D$261*SUM(F150:H150),1)))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",G150=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G150)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",H150=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H150)","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,'At-Risk'!S150/100)","v":0.96},{"$f":"IF(OR($J150=\"T\",$K150=\"T\"),0,IF(AND(O150=\"E\",'At-Risk'!S150/100<1/Inputs!$D$253*F150),1/Inputs!$D$253*F150-'At-Risk'!S150/100,IF(AND(O150=\"M\",'At-Risk'!S150/100<1/Inputs!$D$256*SUM(F150:G150)),1/Inputs!$D$256* SUM(F150:G150)-'At-Risk'!S150/100,IF(AND(O150=\"H\",'At-Risk'!S150/100<1/Inputs!$D$260*SUM(F150:H150)),1/Inputs!$D$260*SUM(F150:H150)-'At-Risk'!S150/100,0))))","v":0.16420023148148144},0,{"$f":"IF(OR(J150=\"T\",K150=\"T\"),0,IF(O150=\"E\",2/Inputs!$D$253*F150,IF(O150=\"M\",2/Inputs!$D$256*SUM(F150:G150),IF(O150=\"H\",5/Inputs!$D$261*SUM(F150:H150),0))))","v":2.2484004629629628},5.6610011574074068,{"$f":"IF(OR($J150=\"T\",$K150=\"T\",F150=0,O150=\"M\",O150=\"H\"),0,IF(F150<Inputs!$D$251,1/Inputs!$D$251*F150,1))","v":1},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",G150=0,O150=\"E\",O150=\"H\"),0,IF(SUM(F150:G150)<Inputs!$D$254,1/Inputs!$D$254*SUM(F150:G150),1))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",H150=0,O150=\"E\",O150=\"M\"),0,IF(SUM(F150:H150)<Inputs!$D$258,1/Inputs!$D$258*SUM(F150:H150),1))","v":0},0,{"$f":"IF(OR($J150=\"T\",$K150=\"T\",F150=0),0,IF(AND(O150=\"E\",F150>Inputs!$D$253),(F150-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.12420023148148157},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",G150=0),0,IF(AND(O150=\"M\",SUM(F150:G150)>Inputs!$D$256),(SUM(F150:G150)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",H150=0),0,IF(AND(O150=\"H\",SUM(F150:H150)>Inputs!$D$260),(SUM(F150:H150)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K150=\"T\",$J150=\"T\",O150=\"M\",O150=\"H\"),0,IF(F150<Inputs!$D$251,1/Inputs!$D$251*F150,IF(F150>Inputs!$D$253,1/Inputs!$D$253*F150,1)))","v":1.1242002314814814},{"$f":"IF(OR($K150=\"T\",$J150=\"T\",O150=\"E\",O150=\"H\"),0,IF(SUM(F150:G150)<Inputs!$D$254,1/Inputs!$D$254*SUM(F150:G150),IF(SUM(F150:G150)>Inputs!$D$256,1/Inputs!$D$256*SUM(F150:G150),1)))","v":0},{"$f":"IF(OR($K150=\"T\",$J150=\"T\",O150=\"E\",O150=\"M\"),0,IF(SUM(F150:H150)<Inputs!$D$258,1/Inputs!$D$258*SUM(F150:H150),IF(SUM(F150:H150)>Inputs!$D$261,1/Inputs!$D$261*SUM(F150:H150),1)))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",F150=0,O150=\"M\",O150=\"H\"),0,1/Inputs!$D$253*F150)","v":1.1242002314814814},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",G150=0,O150=\"E\",O150=\"H\"),0,1/Inputs!$D$256*SUM(F150:G150))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",H150=0,O150=\"E\",O150=\"M\"),0,4/Inputs!$D$261*SUM(F150:H150))","v":0},3.3726006944444444,213574.43045514161,215807.54791696486,234462.49002234347,228698.27618994153,230190.86947129315,231533.37878733748,247688.02098715922,0,0,0,0,0,0,1601955.0138301814,0,0,1601955.0138301814,320391.00276603625,0,0,0,320391.00276603625,0,0,0,0,0,0,0,0,0,0,0,0,75998.561773127556,0,0,12998.938995215845,3166.6067405469817,0,0,88997.500768343394,0,0,0,0,75998.561773127556,12998.938995215845,0,84520.978671968725,{"$f":"0.05*($AF150+AK150+AP150+AT150+SUM(AU150:BD150))*175*Inputs!$D$228*(1+0.0765)","v":24037.257313242775},378717.34503078868,124788.03808958524,0,0,0,13344.816016214816,0,0,62585.221472668942,0,0,51547.752247109689,0,0,252265.82782557872,{"$f":"Inputs!$D$152*F150+Inputs!$D$153*G150+Inputs!$D$154*H150","v":108764.59627471981},{"$f":"Inputs!$D$155*I150","v":95217.106379101271},{"$f":"'Voc Ed'!L150","v":0},{"$f":"Inputs!$D$156*$I150","v":9521.710637910126},{"$f":"Inputs!$D$157*$I150","v":38086.842551640504},{"$f":"Inputs!$D$158*$I150","v":12204.725502840733},{"$f":"IF(Inputs!$D$100=1,0,Activities!R150)","v":40545.022879558586},304340.00422577106,2857669.1936783562]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!X27","v":"1101010"},{"$f":"'School Reference Sheet'!Y27","v":"Deming Elementary"},{"$f":"'School Reference Sheet'!Z27","v":"K-3"},{"$f":"IF(M151=1,SUM(ADM!F151:J151),IF(N151=1,SUM(ADM!F151:L151),SUM(ADM!F151:K151,0)))","v":122.97800000000001},{"$f":"ADM!S151-'School Resources'!H151-'School Resources'!F151","v":0},{"$f":"IF(SUM(ADM!N151:R151)=ADM!S151,SUM(ADM!N151:R151),IF(OR(SUM(ADM!F151:O151)=ADM!S151,SUM(ADM!G151:O151)=ADM!S151,SUM(ADM!H151:O151)=ADM!S151,SUM(ADM!I151:O151)=ADM!S151,SUM(ADM!J151:O151)=ADM!S151,SUM(ADM!K151:O151)=ADM!S151,SUM(ADM!L151:O151)=ADM!S151,SUM(ADM!M151:O151)=ADM!S151,SUM(ADM!N151:O151)=ADM!S151),0,SUM(ADM!O151:R151)))","v":0},{"$f":"SUM(ADM!$F151:$R151)","v":122.97800000000001},"F",{"$f":"IF(I151<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F151:J151)=0,SUM(ADM!O151:R151)=0,ADM!K151>0,ADM!N151>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M151:R151)=0,ADM!L151>0),1,0)","v":0},"E",{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!F151/Inputs!$D$80)","v":2.0138750000000001},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!G151/Inputs!$D$81)","v":1.9158124999999999},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!H151/Inputs!$D$82)","v":1.9456875},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!I151/Inputs!$D$83)","v":1.8107500000000001},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!J151/Inputs!$D$84)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(M151=1,ADM!K151/Inputs!$D$95,ADM!K151/Inputs!$D$85))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(N151=1,ADM!L151/Inputs!$D$96,ADM!L151/Inputs!$D$86))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!M151/Inputs!$D$87)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!N151/Inputs!$D$88)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!O151/Inputs!$D$89)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!P151/Inputs!$D$90)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!Q151/Inputs!$D$91)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,ADM!R151/Inputs!$D$92)","v":0},7.6861250000000005,0,{"$f":"IF(SUM(ADM!N151:R151)=ADM!S151,SUM(X151:AB151),IF(OR(SUM(ADM!F151:O151)=ADM!S151,SUM(ADM!G151:O151)=ADM!S151,SUM(ADM!H151:O151)=ADM!S151,SUM(ADM!I151:O151)=ADM!S151,SUM(ADM!J151:O151)=ADM!S151,SUM(ADM!K151:O151)=ADM!S151,SUM(ADM!L151:O151)=ADM!S151,SUM(ADM!M151:O151)=ADM!S151,SUM(ADM!N151:O151)=ADM!S151),SUM(Z151:AB151),SUM(Y151:AB151)))","v":0},7.6861250000000005,{"$f":"Inputs!$D$39*AC151","v":1.5372250000000003},{"$f":"Inputs!$D$40*AD151","v":0},{"$f":"Inputs!$D$41*AE151","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'Voc Ed'!H151)","v":0},1.5372250000000003,{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$72=1,$F151=0,Inputs!$D$74<=$AC151+$AG151),0,IF(AND($F151>0,$F151<=Inputs!$D$104,Inputs!$D$72=2),$F151/Inputs!$D$94-($AC151+$AG151),Inputs!$D$74-($AC151+$AG151)))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$72=1,$G151=0,Inputs!$D$75<=$AD151+$AH151),0,IF(Inputs!$D$72=2,IF(AND($G151>0,$G151<=Inputs!$D$104),$G151/Inputs!$D$94-($AD151+$AH151),Inputs!$D$75-($AD151+$AH151))))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$72=1,$H151=0,Inputs!$D$76<=$AE151+$AI151+AJ151),0,IF(Inputs!$D$72=2,IF(AND($H151>0,$H151<=Inputs!$D$104),$H151/Inputs!$D$94-($AE151+$AI151+$AJ151),Inputs!$D$76-($AE151+$AI151+$AJ151))))","v":0},{"$f":"IF(OR(J151=\"T\",K151=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O151=\"EM\",(AD151+AH151+AJ151)<Inputs!$D$75),Inputs!$D$75-(AD151+AH151+AJ151),IF(AND(O151=\"M\",(AD151+AH151+AJ151)<Inputs!$D$75),Inputs!$D$75-(AD151+AH151+AJ151),IF(AND(OR(O151=\"MH\",O151=\"H\",O151=\"EMH\"),(AD151+AE151+AH151+AI151+AJ151)<Inputs!$D$76),Inputs!$D$76-(AD151+AE151+AH151+AI151+AJ151),0)))),0))","v":0},0,{"$f":"IF($J151=\"T\",$I151/Inputs!$D$93,0)","v":0},{"$f":"IF(L151=1,(I151/7)*1.5,IF($J151=\"T\",0,IF(AND($K151=\"T\",($I151/Inputs!$D$94)>=1),$I151/Inputs!$D$94,IF(AND($K151=\"T\",($I151/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L151","v":0},0,{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$234=0,O151=\"M\",O151=\"H\"), 0,(F151*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$234=0,O151=\"E\",O151=\"H\"), 0,(SUM(F151:G151)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",Inputs!$D$234=0,O151=\"E\",O151=\"M\"), 0,(SUM(F151:H151)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'At-Risk'!T151/100)","v":0.43},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'At-Risk'!U151/100)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'At-Risk'!V151/100)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(AND(O151=\"E\", SUM(AX151:AZ151)<1/Inputs!$D$253*F151),1/Inputs!$D$253*F151-SUM(AX151:AZ151),IF(AND(O151=\"M\", SUM(AX151:AZ151)<1/Inputs!$D$256*SUM(F151:G151)),1/Inputs!$D$256* SUM(F151:G151)-SUM(AX151:AZ151),IF(AND(O151=\"H\",SUM(AX151:AZ151)<1/Inputs!$D$260*SUM(F151:H151)),1/Inputs!$D$260*SUM(F151:H151)-SUM(AX151:AZ151),0))))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'At-Risk'!AJ151/100)","v":0.02},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F151:$R151)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F151:$K151)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J151:$K151)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L151:$N151)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O151:$R151)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F151:$R151)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F151:$K151)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J151:$K151)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L151:$N151)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O151:$R151)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",F151=0,Inputs!$D$247=0,O151=\"M\",O151=\"H\"),0,1/Inputs!$D$253*F151)","v":0.42700694444444443},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",G151=0,Inputs!$D$247=0,O151=\"H\",O151=\"E\"),0,IF(SUM(F151:G151)<Inputs!$D$254,1/Inputs!$D$254*SUM(F151:G151),IF(SUM(F151:G151)>Inputs!$D$257,1/Inputs!$D$257*SUM(F151:G151),1)))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",H151=0,Inputs!$D$247=0,O151=\"E\",O151=\"M\"),0,IF(SUM(F151:H151)<Inputs!$D$258,1/Inputs!$D$258*SUM(F151:H151),IF(SUM(F151:H151)>Inputs!$D$261,1/Inputs!$D$261*SUM(F151:H151),1)))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",G151=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G151)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",H151=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H151)","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,'At-Risk'!S151/100)","v":0.43},{"$f":"IF(OR($J151=\"T\",$K151=\"T\"),0,IF(AND(O151=\"E\",'At-Risk'!S151/100<1/Inputs!$D$253*F151),1/Inputs!$D$253*F151-'At-Risk'!S151/100,IF(AND(O151=\"M\",'At-Risk'!S151/100<1/Inputs!$D$256*SUM(F151:G151)),1/Inputs!$D$256* SUM(F151:G151)-'At-Risk'!S151/100,IF(AND(O151=\"H\",'At-Risk'!S151/100<1/Inputs!$D$260*SUM(F151:H151)),1/Inputs!$D$260*SUM(F151:H151)-'At-Risk'!S151/100,0))))","v":0},0,{"$f":"IF(OR(J151=\"T\",K151=\"T\"),0,IF(O151=\"E\",2/Inputs!$D$253*F151,IF(O151=\"M\",2/Inputs!$D$256*SUM(F151:G151),IF(O151=\"H\",5/Inputs!$D$261*SUM(F151:H151),0))))","v":0.85401388888888885},2.1610208333333332,{"$f":"IF(OR($J151=\"T\",$K151=\"T\",F151=0,O151=\"M\",O151=\"H\"),0,IF(F151<Inputs!$D$251,1/Inputs!$D$251*F151,1))","v":1},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",G151=0,O151=\"E\",O151=\"H\"),0,IF(SUM(F151:G151)<Inputs!$D$254,1/Inputs!$D$254*SUM(F151:G151),1))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",H151=0,O151=\"E\",O151=\"M\"),0,IF(SUM(F151:H151)<Inputs!$D$258,1/Inputs!$D$258*SUM(F151:H151),1))","v":0},0,{"$f":"IF(OR($J151=\"T\",$K151=\"T\",F151=0),0,IF(AND(O151=\"E\",F151>Inputs!$D$253),(F151-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",G151=0),0,IF(AND(O151=\"M\",SUM(F151:G151)>Inputs!$D$256),(SUM(F151:G151)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",H151=0),0,IF(AND(O151=\"H\",SUM(F151:H151)>Inputs!$D$260),(SUM(F151:H151)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K151=\"T\",$J151=\"T\",O151=\"M\",O151=\"H\"),0,IF(F151<Inputs!$D$251,1/Inputs!$D$251*F151,IF(F151>Inputs!$D$253,1/Inputs!$D$253*F151,1)))","v":1},{"$f":"IF(OR($K151=\"T\",$J151=\"T\",O151=\"E\",O151=\"H\"),0,IF(SUM(F151:G151)<Inputs!$D$254,1/Inputs!$D$254*SUM(F151:G151),IF(SUM(F151:G151)>Inputs!$D$256,1/Inputs!$D$256*SUM(F151:G151),1)))","v":0},{"$f":"IF(OR($K151=\"T\",$J151=\"T\",O151=\"E\",O151=\"M\"),0,IF(SUM(F151:H151)<Inputs!$D$258,1/Inputs!$D$258*SUM(F151:H151),IF(SUM(F151:H151)>Inputs!$D$261,1/Inputs!$D$261*SUM(F151:H151),1)))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",F151=0,O151=\"M\",O151=\"H\"),0,1/Inputs!$D$253*F151)","v":0.42700694444444443},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",G151=0,O151=\"E\",O151=\"H\"),0,1/Inputs!$D$256*SUM(F151:G151))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",H151=0,O151=\"E\",O151=\"M\"),0,4/Inputs!$D$261*SUM(F151:H151))","v":0},2.4270069444444444,159428.75374047633,151665.61940310409,154030.67881245012,143348.32888613618,0,0,0,0,0,0,0,0,0,608473.38084216672,0,0,608473.38084216672,121694.67616843336,0,0,0,121694.67616843336,0,0,0,0,0,0,0,0,0,0,0,0,34041.022460880049,0,0,0,1583.3033702734908,0,0,33804.076713453702,0,0,0,0,34041.022460880049,0,0,32103.751479049522,{"$f":"0.05*($AF151+AK151+AP151+AT151+SUM(AU151:BD151))*175*Inputs!$D$228*(1+0.0765)","v":9137.4812837267855},144710.6577682636,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,19579.473089959185,0,0,200038.39588501505,{"$f":"Inputs!$D$152*F151+Inputs!$D$153*G151+Inputs!$D$154*H151","v":41312.247247804225},{"$f":"Inputs!$D$155*I151","v":36166.480414437989},{"$f":"'Voc Ed'!L151","v":0},{"$f":"Inputs!$D$156*$I151","v":3616.6480414437988},{"$f":"Inputs!$D$157*$I151","v":14466.592165775195},{"$f":"Inputs!$D$158*$I151","v":4635.7422804329444},{"$f":"IF(Inputs!$D$100=1,0,Activities!R151)","v":2979.8030567500005},103177.51320664414,1178094.6238705229]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AA27","v":"1101011"},{"$f":"'School Reference Sheet'!AB27","v":"Dildine Elementary"},{"$f":"'School Reference Sheet'!AC27","v":"K-6"},{"$f":"IF(M152=1,SUM(ADM!F152:J152),IF(N152=1,SUM(ADM!F152:L152),SUM(ADM!F152:K152,0)))","v":479.63700000000006},{"$f":"ADM!S152-'School Resources'!H152-'School Resources'!F152","v":0},{"$f":"IF(SUM(ADM!N152:R152)=ADM!S152,SUM(ADM!N152:R152),IF(OR(SUM(ADM!F152:O152)=ADM!S152,SUM(ADM!G152:O152)=ADM!S152,SUM(ADM!H152:O152)=ADM!S152,SUM(ADM!I152:O152)=ADM!S152,SUM(ADM!J152:O152)=ADM!S152,SUM(ADM!K152:O152)=ADM!S152,SUM(ADM!L152:O152)=ADM!S152,SUM(ADM!M152:O152)=ADM!S152,SUM(ADM!N152:O152)=ADM!S152),0,SUM(ADM!O152:R152)))","v":0},{"$f":"SUM(ADM!$F152:$R152)","v":479.63700000000006},"F",{"$f":"IF(I152<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F152:J152)=0,SUM(ADM!O152:R152)=0,ADM!K152>0,ADM!N152>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M152:R152)=0,ADM!L152>0),1,0)","v":1},"E",{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!F152/Inputs!$D$80)","v":4.3192500000000003},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!G152/Inputs!$D$81)","v":4.1672500000000001},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!H152/Inputs!$D$82)","v":3.8036249999999998},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!I152/Inputs!$D$83)","v":4.04725},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!J152/Inputs!$D$84)","v":4.5994374999999996},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(M152=1,ADM!K152/Inputs!$D$95,ADM!K152/Inputs!$D$85))","v":4.3014999999999999},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(N152=1,ADM!L152/Inputs!$D$96,ADM!L152/Inputs!$D$86))","v":4.7389999999999999},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!M152/Inputs!$D$87)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!N152/Inputs!$D$88)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!O152/Inputs!$D$89)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!P152/Inputs!$D$90)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!Q152/Inputs!$D$91)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,ADM!R152/Inputs!$D$92)","v":0},29.977312500000004,0,{"$f":"IF(SUM(ADM!N152:R152)=ADM!S152,SUM(X152:AB152),IF(OR(SUM(ADM!F152:O152)=ADM!S152,SUM(ADM!G152:O152)=ADM!S152,SUM(ADM!H152:O152)=ADM!S152,SUM(ADM!I152:O152)=ADM!S152,SUM(ADM!J152:O152)=ADM!S152,SUM(ADM!K152:O152)=ADM!S152,SUM(ADM!L152:O152)=ADM!S152,SUM(ADM!M152:O152)=ADM!S152,SUM(ADM!N152:O152)=ADM!S152),SUM(Z152:AB152),SUM(Y152:AB152)))","v":0},29.977312500000004,{"$f":"Inputs!$D$39*AC152","v":5.9954625000000012},{"$f":"Inputs!$D$40*AD152","v":0},{"$f":"Inputs!$D$41*AE152","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'Voc Ed'!H152)","v":0},5.9954625000000012,{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$72=1,$F152=0,Inputs!$D$74<=$AC152+$AG152),0,IF(AND($F152>0,$F152<=Inputs!$D$104,Inputs!$D$72=2),$F152/Inputs!$D$94-($AC152+$AG152),Inputs!$D$74-($AC152+$AG152)))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$72=1,$G152=0,Inputs!$D$75<=$AD152+$AH152),0,IF(Inputs!$D$72=2,IF(AND($G152>0,$G152<=Inputs!$D$104),$G152/Inputs!$D$94-($AD152+$AH152),Inputs!$D$75-($AD152+$AH152))))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$72=1,$H152=0,Inputs!$D$76<=$AE152+$AI152+AJ152),0,IF(Inputs!$D$72=2,IF(AND($H152>0,$H152<=Inputs!$D$104),$H152/Inputs!$D$94-($AE152+$AI152+$AJ152),Inputs!$D$76-($AE152+$AI152+$AJ152))))","v":0},{"$f":"IF(OR(J152=\"T\",K152=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O152=\"EM\",(AD152+AH152+AJ152)<Inputs!$D$75),Inputs!$D$75-(AD152+AH152+AJ152),IF(AND(O152=\"M\",(AD152+AH152+AJ152)<Inputs!$D$75),Inputs!$D$75-(AD152+AH152+AJ152),IF(AND(OR(O152=\"MH\",O152=\"H\",O152=\"EMH\"),(AD152+AE152+AH152+AI152+AJ152)<Inputs!$D$76),Inputs!$D$76-(AD152+AE152+AH152+AI152+AJ152),0)))),0))","v":0},0,{"$f":"IF($J152=\"T\",$I152/Inputs!$D$93,0)","v":0},{"$f":"IF(L152=1,(I152/7)*1.5,IF($J152=\"T\",0,IF(AND($K152=\"T\",($I152/Inputs!$D$94)>=1),$I152/Inputs!$D$94,IF(AND($K152=\"T\",($I152/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L152","v":0},0,{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$234=0,O152=\"M\",O152=\"H\"), 0,(F152*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$234=0,O152=\"E\",O152=\"H\"), 0,(SUM(F152:G152)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",Inputs!$D$234=0,O152=\"E\",O152=\"M\"), 0,(SUM(F152:H152)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'At-Risk'!T152/100)","v":1.92},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'At-Risk'!U152/100)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'At-Risk'!V152/100)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(AND(O152=\"E\", SUM(AX152:AZ152)<1/Inputs!$D$253*F152),1/Inputs!$D$253*F152-SUM(AX152:AZ152),IF(AND(O152=\"M\", SUM(AX152:AZ152)<1/Inputs!$D$256*SUM(F152:G152)),1/Inputs!$D$256* SUM(F152:G152)-SUM(AX152:AZ152),IF(AND(O152=\"H\",SUM(AX152:AZ152)<1/Inputs!$D$260*SUM(F152:H152)),1/Inputs!$D$260*SUM(F152:H152)-SUM(AX152:AZ152),0))))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'At-Risk'!AJ152/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F152:$R152)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F152:$K152)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J152:$K152)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L152:$N152)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O152:$R152)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F152:$R152)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F152:$K152)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J152:$K152)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L152:$N152)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O152:$R152)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",F152=0,Inputs!$D$247=0,O152=\"M\",O152=\"H\"),0,1/Inputs!$D$253*F152)","v":1.6654062500000002},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",G152=0,Inputs!$D$247=0,O152=\"H\",O152=\"E\"),0,IF(SUM(F152:G152)<Inputs!$D$254,1/Inputs!$D$254*SUM(F152:G152),IF(SUM(F152:G152)>Inputs!$D$257,1/Inputs!$D$257*SUM(F152:G152),1)))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",H152=0,Inputs!$D$247=0,O152=\"E\",O152=\"M\"),0,IF(SUM(F152:H152)<Inputs!$D$258,1/Inputs!$D$258*SUM(F152:H152),IF(SUM(F152:H152)>Inputs!$D$261,1/Inputs!$D$261*SUM(F152:H152),1)))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",G152=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G152)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",H152=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H152)","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,'At-Risk'!S152/100)","v":1.92},{"$f":"IF(OR($J152=\"T\",$K152=\"T\"),0,IF(AND(O152=\"E\",'At-Risk'!S152/100<1/Inputs!$D$253*F152),1/Inputs!$D$253*F152-'At-Risk'!S152/100,IF(AND(O152=\"M\",'At-Risk'!S152/100<1/Inputs!$D$256*SUM(F152:G152)),1/Inputs!$D$256* SUM(F152:G152)-'At-Risk'!S152/100,IF(AND(O152=\"H\",'At-Risk'!S152/100<1/Inputs!$D$260*SUM(F152:H152)),1/Inputs!$D$260*SUM(F152:H152)-'At-Risk'!S152/100,0))))","v":0},0,{"$f":"IF(OR(J152=\"T\",K152=\"T\"),0,IF(O152=\"E\",2/Inputs!$D$253*F152,IF(O152=\"M\",2/Inputs!$D$256*SUM(F152:G152),IF(O152=\"H\",5/Inputs!$D$261*SUM(F152:H152),0))))","v":3.3308125000000004},8.9062187500000007,{"$f":"IF(OR($J152=\"T\",$K152=\"T\",F152=0,O152=\"M\",O152=\"H\"),0,IF(F152<Inputs!$D$251,1/Inputs!$D$251*F152,1))","v":1},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",G152=0,O152=\"E\",O152=\"H\"),0,IF(SUM(F152:G152)<Inputs!$D$254,1/Inputs!$D$254*SUM(F152:G152),1))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",H152=0,O152=\"E\",O152=\"M\"),0,IF(SUM(F152:H152)<Inputs!$D$258,1/Inputs!$D$258*SUM(F152:H152),1))","v":0},0,{"$f":"IF(OR($J152=\"T\",$K152=\"T\",F152=0),0,IF(AND(O152=\"E\",F152>Inputs!$D$253),(F152-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.6654062500000002},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",G152=0),0,IF(AND(O152=\"M\",SUM(F152:G152)>Inputs!$D$256),(SUM(F152:G152)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",H152=0),0,IF(AND(O152=\"H\",SUM(F152:H152)>Inputs!$D$260),(SUM(F152:H152)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K152=\"T\",$J152=\"T\",O152=\"M\",O152=\"H\"),0,IF(F152<Inputs!$D$251,1/Inputs!$D$251*F152,IF(F152>Inputs!$D$253,1/Inputs!$D$253*F152,1)))","v":1.6654062500000002},{"$f":"IF(OR($K152=\"T\",$J152=\"T\",O152=\"E\",O152=\"H\"),0,IF(SUM(F152:G152)<Inputs!$D$254,1/Inputs!$D$254*SUM(F152:G152),IF(SUM(F152:G152)>Inputs!$D$256,1/Inputs!$D$256*SUM(F152:G152),1)))","v":0},{"$f":"IF(OR($K152=\"T\",$J152=\"T\",O152=\"E\",O152=\"M\"),0,IF(SUM(F152:H152)<Inputs!$D$258,1/Inputs!$D$258*SUM(F152:H152),IF(SUM(F152:H152)>Inputs!$D$261,1/Inputs!$D$261*SUM(F152:H152),1)))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",F152=0,O152=\"M\",O152=\"H\"),0,1/Inputs!$D$253*F152)","v":1.6654062500000002},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",G152=0,O152=\"E\",O152=\"H\"),0,1/Inputs!$D$256*SUM(F152:G152))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",H152=0,O152=\"E\",O152=\"M\"),0,4/Inputs!$D$261*SUM(F152:H152))","v":0},4.9962187500000006,341934.15410268877,329901.04848861025,301114.61408782529,320401.22826696926,364115.24475561391,340528.97236157098,375163.7335863036,0,0,0,0,0,0,2373158.9956495822,0,0,2373158.9956495822,474631.79912991653,0,0,0,474631.79912991653,0,0,0,0,0,0,0,0,0,0,0,0,151997.12354625511,0,0,0,5541.5617959572182,0,0,131842.16642497681,0,0,0,0,151997.12354625511,0,0,125210.58277217778,{"$f":"0.05*($AF152+AK152+AP152+AT152+SUM(AU152:BD152))*175*Inputs!$D$228*(1+0.0765)","v":35859.774125905838},602448.33221152786,124788.03808958524,0,0,0,71495.228924862531,0,0,92714.6393315202,0,0,76363.575065855315,0,0,365361.4814118233,{"$f":"Inputs!$D$152*F152+Inputs!$D$153*G152+Inputs!$D$154*H152","v":161125.42351636128},{"$f":"Inputs!$D$155*I152","v":141055.9788461334},{"$f":"'Voc Ed'!L152","v":0},{"$f":"Inputs!$D$156*$I152","v":14105.59788461334},{"$f":"Inputs!$D$157*$I152","v":56422.391538453361},{"$f":"Inputs!$D$158*$I152","v":18080.254355738558},{"$f":"IF(Inputs!$D$100=1,0,Activities!R152)","v":56112.032003003034},446901.67814430298,4262502.2865471533]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AD27","v":"1101013"},{"$f":"'School Reference Sheet'!AE27","v":"Fairview Elementary"},{"$f":"'School Reference Sheet'!AF27","v":"3-6"},{"$f":"IF(M153=1,SUM(ADM!F153:J153),IF(N153=1,SUM(ADM!F153:L153),SUM(ADM!F153:K153,0)))","v":118.49900000000001},{"$f":"ADM!S153-'School Resources'!H153-'School Resources'!F153","v":0},{"$f":"IF(SUM(ADM!N153:R153)=ADM!S153,SUM(ADM!N153:R153),IF(OR(SUM(ADM!F153:O153)=ADM!S153,SUM(ADM!G153:O153)=ADM!S153,SUM(ADM!H153:O153)=ADM!S153,SUM(ADM!I153:O153)=ADM!S153,SUM(ADM!J153:O153)=ADM!S153,SUM(ADM!K153:O153)=ADM!S153,SUM(ADM!L153:O153)=ADM!S153,SUM(ADM!M153:O153)=ADM!S153,SUM(ADM!N153:O153)=ADM!S153),0,SUM(ADM!O153:R153)))","v":0},{"$f":"SUM(ADM!$F153:$R153)","v":118.49900000000001},"F",{"$f":"IF(I153<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F153:J153)=0,SUM(ADM!O153:R153)=0,ADM!K153>0,ADM!N153>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M153:R153)=0,ADM!L153>0),1,0)","v":1},"E",{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!F153/Inputs!$D$80)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!G153/Inputs!$D$81)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!H153/Inputs!$D$82)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!I153/Inputs!$D$83)","v":2.1356250000000001},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!J153/Inputs!$D$84)","v":2.1015625},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(M153=1,ADM!K153/Inputs!$D$95,ADM!K153/Inputs!$D$85))","v":1.6114999999999999},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(N153=1,ADM!L153/Inputs!$D$96,ADM!L153/Inputs!$D$86))","v":1.5575000000000001},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!M153/Inputs!$D$87)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!N153/Inputs!$D$88)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!O153/Inputs!$D$89)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!P153/Inputs!$D$90)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!Q153/Inputs!$D$91)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,ADM!R153/Inputs!$D$92)","v":0},7.4061875000000006,0,{"$f":"IF(SUM(ADM!N153:R153)=ADM!S153,SUM(X153:AB153),IF(OR(SUM(ADM!F153:O153)=ADM!S153,SUM(ADM!G153:O153)=ADM!S153,SUM(ADM!H153:O153)=ADM!S153,SUM(ADM!I153:O153)=ADM!S153,SUM(ADM!J153:O153)=ADM!S153,SUM(ADM!K153:O153)=ADM!S153,SUM(ADM!L153:O153)=ADM!S153,SUM(ADM!M153:O153)=ADM!S153,SUM(ADM!N153:O153)=ADM!S153),SUM(Z153:AB153),SUM(Y153:AB153)))","v":0},7.4061875000000006,{"$f":"Inputs!$D$39*AC153","v":1.4812375000000002},{"$f":"Inputs!$D$40*AD153","v":0},{"$f":"Inputs!$D$41*AE153","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'Voc Ed'!H153)","v":0},1.4812375000000002,{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$72=1,$F153=0,Inputs!$D$74<=$AC153+$AG153),0,IF(AND($F153>0,$F153<=Inputs!$D$104,Inputs!$D$72=2),$F153/Inputs!$D$94-($AC153+$AG153),Inputs!$D$74-($AC153+$AG153)))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$72=1,$G153=0,Inputs!$D$75<=$AD153+$AH153),0,IF(Inputs!$D$72=2,IF(AND($G153>0,$G153<=Inputs!$D$104),$G153/Inputs!$D$94-($AD153+$AH153),Inputs!$D$75-($AD153+$AH153))))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$72=1,$H153=0,Inputs!$D$76<=$AE153+$AI153+AJ153),0,IF(Inputs!$D$72=2,IF(AND($H153>0,$H153<=Inputs!$D$104),$H153/Inputs!$D$94-($AE153+$AI153+$AJ153),Inputs!$D$76-($AE153+$AI153+$AJ153))))","v":0},{"$f":"IF(OR(J153=\"T\",K153=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O153=\"EM\",(AD153+AH153+AJ153)<Inputs!$D$75),Inputs!$D$75-(AD153+AH153+AJ153),IF(AND(O153=\"M\",(AD153+AH153+AJ153)<Inputs!$D$75),Inputs!$D$75-(AD153+AH153+AJ153),IF(AND(OR(O153=\"MH\",O153=\"H\",O153=\"EMH\"),(AD153+AE153+AH153+AI153+AJ153)<Inputs!$D$76),Inputs!$D$76-(AD153+AE153+AH153+AI153+AJ153),0)))),0))","v":0},0,{"$f":"IF($J153=\"T\",$I153/Inputs!$D$93,0)","v":0},{"$f":"IF(L153=1,(I153/7)*1.5,IF($J153=\"T\",0,IF(AND($K153=\"T\",($I153/Inputs!$D$94)>=1),$I153/Inputs!$D$94,IF(AND($K153=\"T\",($I153/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L153","v":0},0,{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$234=0,O153=\"M\",O153=\"H\"), 0,(F153*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$234=0,O153=\"E\",O153=\"H\"), 0,(SUM(F153:G153)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",Inputs!$D$234=0,O153=\"E\",O153=\"M\"), 0,(SUM(F153:H153)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'At-Risk'!T153/100)","v":0.71},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'At-Risk'!U153/100)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'At-Risk'!V153/100)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(AND(O153=\"E\", SUM(AX153:AZ153)<1/Inputs!$D$253*F153),1/Inputs!$D$253*F153-SUM(AX153:AZ153),IF(AND(O153=\"M\", SUM(AX153:AZ153)<1/Inputs!$D$256*SUM(F153:G153)),1/Inputs!$D$256* SUM(F153:G153)-SUM(AX153:AZ153),IF(AND(O153=\"H\",SUM(AX153:AZ153)<1/Inputs!$D$260*SUM(F153:H153)),1/Inputs!$D$260*SUM(F153:H153)-SUM(AX153:AZ153),0))))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'At-Risk'!AJ153/100)","v":0.03},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F153:$R153)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F153:$K153)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J153:$K153)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L153:$N153)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O153:$R153)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F153:$R153)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F153:$K153)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J153:$K153)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L153:$N153)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O153:$R153)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",F153=0,Inputs!$D$247=0,O153=\"M\",O153=\"H\"),0,1/Inputs!$D$253*F153)","v":0.41145486111111113},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",G153=0,Inputs!$D$247=0,O153=\"H\",O153=\"E\"),0,IF(SUM(F153:G153)<Inputs!$D$254,1/Inputs!$D$254*SUM(F153:G153),IF(SUM(F153:G153)>Inputs!$D$257,1/Inputs!$D$257*SUM(F153:G153),1)))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",H153=0,Inputs!$D$247=0,O153=\"E\",O153=\"M\"),0,IF(SUM(F153:H153)<Inputs!$D$258,1/Inputs!$D$258*SUM(F153:H153),IF(SUM(F153:H153)>Inputs!$D$261,1/Inputs!$D$261*SUM(F153:H153),1)))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",G153=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G153)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",H153=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H153)","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,'At-Risk'!S153/100)","v":0.71},{"$f":"IF(OR($J153=\"T\",$K153=\"T\"),0,IF(AND(O153=\"E\",'At-Risk'!S153/100<1/Inputs!$D$253*F153),1/Inputs!$D$253*F153-'At-Risk'!S153/100,IF(AND(O153=\"M\",'At-Risk'!S153/100<1/Inputs!$D$256*SUM(F153:G153)),1/Inputs!$D$256* SUM(F153:G153)-'At-Risk'!S153/100,IF(AND(O153=\"H\",'At-Risk'!S153/100<1/Inputs!$D$260*SUM(F153:H153)),1/Inputs!$D$260*SUM(F153:H153)-'At-Risk'!S153/100,0))))","v":0},0,{"$f":"IF(OR(J153=\"T\",K153=\"T\"),0,IF(O153=\"E\",2/Inputs!$D$253*F153,IF(O153=\"M\",2/Inputs!$D$256*SUM(F153:G153),IF(O153=\"H\",5/Inputs!$D$261*SUM(F153:H153),0))))","v":0.82290972222222225},2.6843645833333332,{"$f":"IF(OR($J153=\"T\",$K153=\"T\",F153=0,O153=\"M\",O153=\"H\"),0,IF(F153<Inputs!$D$251,1/Inputs!$D$251*F153,1))","v":1},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",G153=0,O153=\"E\",O153=\"H\"),0,IF(SUM(F153:G153)<Inputs!$D$254,1/Inputs!$D$254*SUM(F153:G153),1))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",H153=0,O153=\"E\",O153=\"M\"),0,IF(SUM(F153:H153)<Inputs!$D$258,1/Inputs!$D$258*SUM(F153:H153),1))","v":0},0,{"$f":"IF(OR($J153=\"T\",$K153=\"T\",F153=0),0,IF(AND(O153=\"E\",F153>Inputs!$D$253),(F153-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",G153=0),0,IF(AND(O153=\"M\",SUM(F153:G153)>Inputs!$D$256),(SUM(F153:G153)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",H153=0),0,IF(AND(O153=\"H\",SUM(F153:H153)>Inputs!$D$260),(SUM(F153:H153)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K153=\"T\",$J153=\"T\",O153=\"M\",O153=\"H\"),0,IF(F153<Inputs!$D$251,1/Inputs!$D$251*F153,IF(F153>Inputs!$D$253,1/Inputs!$D$253*F153,1)))","v":1},{"$f":"IF(OR($K153=\"T\",$J153=\"T\",O153=\"E\",O153=\"H\"),0,IF(SUM(F153:G153)<Inputs!$D$254,1/Inputs!$D$254*SUM(F153:G153),IF(SUM(F153:G153)>Inputs!$D$256,1/Inputs!$D$256*SUM(F153:G153),1)))","v":0},{"$f":"IF(OR($K153=\"T\",$J153=\"T\",O153=\"E\",O153=\"M\"),0,IF(SUM(F153:H153)<Inputs!$D$258,1/Inputs!$D$258*SUM(F153:H153),IF(SUM(F153:H153)>Inputs!$D$261,1/Inputs!$D$261*SUM(F153:H153),1)))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",F153=0,O153=\"M\",O153=\"H\"),0,1/Inputs!$D$253*F153)","v":0.41145486111111113},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",G153=0,O153=\"E\",O153=\"H\"),0,1/Inputs!$D$256*SUM(F153:G153))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",H153=0,O153=\"E\",O153=\"M\"),0,4/Inputs!$D$261*SUM(F153:H153))","v":0},2.4114548611111113,0,0,0,169067.11300701619,166370.54945451915,127574.66905978651,123299.7499600481,0,0,0,0,0,0,586312.08148137003,0,0,586312.08148137003,117262.41629627401,0,0,0,117262.41629627401,0,0,0,0,0,0,0,0,0,0,0,0,56207.269644708918,0,0,0,2374.9550554102361,0,0,32572.893415631665,0,0,0,0,56207.269644708918,0,0,30934.495979084793,{"$f":"0.05*($AF153+AK153+AP153+AT153+SUM(AU153:BD153))*175*Inputs!$D$228*(1+0.0765)","v":9094.1003631609892},187390.98410270552,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,18866.366193035126,0,0,199325.28898809099,{"$f":"Inputs!$D$152*F153+Inputs!$D$153*G153+Inputs!$D$154*H153","v":39807.607756001504},{"$f":"Inputs!$D$155*I153","v":34849.255660609924},{"$f":"'Voc Ed'!L153","v":0},{"$f":"Inputs!$D$156*$I153","v":3484.9255660609924},{"$f":"Inputs!$D$157*$I153","v":13939.70226424397},{"$f":"Inputs!$D$158*$I153","v":4466.9032224383509},{"$f":"IF(Inputs!$D$100=1,0,Activities!R153)","v":20057.211030046165},116605.6054994009,1206896.3763678416]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AG27","v":"1101014"},{"$f":"'School Reference Sheet'!AH27","v":"Gilchrist Elementary"},{"$f":"'School Reference Sheet'!AI27","v":"K-6"},{"$f":"IF(M154=1,SUM(ADM!F154:J154),IF(N154=1,SUM(ADM!F154:L154),SUM(ADM!F154:K154,0)))","v":120.56833333333333},{"$f":"ADM!S154-'School Resources'!H154-'School Resources'!F154","v":0},{"$f":"IF(SUM(ADM!N154:R154)=ADM!S154,SUM(ADM!N154:R154),IF(OR(SUM(ADM!F154:O154)=ADM!S154,SUM(ADM!G154:O154)=ADM!S154,SUM(ADM!H154:O154)=ADM!S154,SUM(ADM!I154:O154)=ADM!S154,SUM(ADM!J154:O154)=ADM!S154,SUM(ADM!K154:O154)=ADM!S154,SUM(ADM!L154:O154)=ADM!S154,SUM(ADM!M154:O154)=ADM!S154,SUM(ADM!N154:O154)=ADM!S154),0,SUM(ADM!O154:R154)))","v":0},{"$f":"SUM(ADM!$F154:$R154)","v":120.56833333333333},"F",{"$f":"IF(I154<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F154:J154)=0,SUM(ADM!O154:R154)=0,ADM!K154>0,ADM!N154>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M154:R154)=0,ADM!L154>0),1,0)","v":1},"E",{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!F154/Inputs!$D$80)","v":0.87343749999999998},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!G154/Inputs!$D$81)","v":0.97397916666666662},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!H154/Inputs!$D$82)","v":1.0086041666666665},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!I154/Inputs!$D$83)","v":0.96731249999999991},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!J154/Inputs!$D$84)","v":1.1658333333333333},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(M154=1,ADM!K154/Inputs!$D$95,ADM!K154/Inputs!$D$85))","v":1.2614791666666665},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(N154=1,ADM!L154/Inputs!$D$96,ADM!L154/Inputs!$D$86))","v":1.2848750000000002},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!M154/Inputs!$D$87)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!N154/Inputs!$D$88)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!O154/Inputs!$D$89)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!P154/Inputs!$D$90)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!Q154/Inputs!$D$91)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,ADM!R154/Inputs!$D$92)","v":0},7.535520833333333,0,{"$f":"IF(SUM(ADM!N154:R154)=ADM!S154,SUM(X154:AB154),IF(OR(SUM(ADM!F154:O154)=ADM!S154,SUM(ADM!G154:O154)=ADM!S154,SUM(ADM!H154:O154)=ADM!S154,SUM(ADM!I154:O154)=ADM!S154,SUM(ADM!J154:O154)=ADM!S154,SUM(ADM!K154:O154)=ADM!S154,SUM(ADM!L154:O154)=ADM!S154,SUM(ADM!M154:O154)=ADM!S154,SUM(ADM!N154:O154)=ADM!S154),SUM(Z154:AB154),SUM(Y154:AB154)))","v":0},7.535520833333333,{"$f":"Inputs!$D$39*AC154","v":1.5071041666666667},{"$f":"Inputs!$D$40*AD154","v":0},{"$f":"Inputs!$D$41*AE154","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'Voc Ed'!H154)","v":0},1.5071041666666667,{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$72=1,$F154=0,Inputs!$D$74<=$AC154+$AG154),0,IF(AND($F154>0,$F154<=Inputs!$D$104,Inputs!$D$72=2),$F154/Inputs!$D$94-($AC154+$AG154),Inputs!$D$74-($AC154+$AG154)))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$72=1,$G154=0,Inputs!$D$75<=$AD154+$AH154),0,IF(Inputs!$D$72=2,IF(AND($G154>0,$G154<=Inputs!$D$104),$G154/Inputs!$D$94-($AD154+$AH154),Inputs!$D$75-($AD154+$AH154))))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$72=1,$H154=0,Inputs!$D$76<=$AE154+$AI154+AJ154),0,IF(Inputs!$D$72=2,IF(AND($H154>0,$H154<=Inputs!$D$104),$H154/Inputs!$D$94-($AE154+$AI154+$AJ154),Inputs!$D$76-($AE154+$AI154+$AJ154))))","v":0},{"$f":"IF(OR(J154=\"T\",K154=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O154=\"EM\",(AD154+AH154+AJ154)<Inputs!$D$75),Inputs!$D$75-(AD154+AH154+AJ154),IF(AND(O154=\"M\",(AD154+AH154+AJ154)<Inputs!$D$75),Inputs!$D$75-(AD154+AH154+AJ154),IF(AND(OR(O154=\"MH\",O154=\"H\",O154=\"EMH\"),(AD154+AE154+AH154+AI154+AJ154)<Inputs!$D$76),Inputs!$D$76-(AD154+AE154+AH154+AI154+AJ154),0)))),0))","v":0},0,{"$f":"IF($J154=\"T\",$I154/Inputs!$D$93,0)","v":0},{"$f":"IF(L154=1,(I154/7)*1.5,IF($J154=\"T\",0,IF(AND($K154=\"T\",($I154/Inputs!$D$94)>=1),$I154/Inputs!$D$94,IF(AND($K154=\"T\",($I154/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L154","v":0},0,{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$234=0,O154=\"M\",O154=\"H\"), 0,(F154*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$234=0,O154=\"E\",O154=\"H\"), 0,(SUM(F154:G154)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",Inputs!$D$234=0,O154=\"E\",O154=\"M\"), 0,(SUM(F154:H154)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'At-Risk'!T154/100)","v":0.39},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'At-Risk'!U154/100)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'At-Risk'!V154/100)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(AND(O154=\"E\", SUM(AX154:AZ154)<1/Inputs!$D$253*F154),1/Inputs!$D$253*F154-SUM(AX154:AZ154),IF(AND(O154=\"M\", SUM(AX154:AZ154)<1/Inputs!$D$256*SUM(F154:G154)),1/Inputs!$D$256* SUM(F154:G154)-SUM(AX154:AZ154),IF(AND(O154=\"H\",SUM(AX154:AZ154)<1/Inputs!$D$260*SUM(F154:H154)),1/Inputs!$D$260*SUM(F154:H154)-SUM(AX154:AZ154),0))))","v":2.864004629629624E-2},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'At-Risk'!AJ154/100)","v":0.01},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F154:$R154)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F154:$K154)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J154:$K154)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L154:$N154)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O154:$R154)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F154:$R154)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F154:$K154)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J154:$K154)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L154:$N154)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O154:$R154)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",F154=0,Inputs!$D$247=0,O154=\"M\",O154=\"H\"),0,1/Inputs!$D$253*F154)","v":0.41864004629629625},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",G154=0,Inputs!$D$247=0,O154=\"H\",O154=\"E\"),0,IF(SUM(F154:G154)<Inputs!$D$254,1/Inputs!$D$254*SUM(F154:G154),IF(SUM(F154:G154)>Inputs!$D$257,1/Inputs!$D$257*SUM(F154:G154),1)))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",H154=0,Inputs!$D$247=0,O154=\"E\",O154=\"M\"),0,IF(SUM(F154:H154)<Inputs!$D$258,1/Inputs!$D$258*SUM(F154:H154),IF(SUM(F154:H154)>Inputs!$D$261,1/Inputs!$D$261*SUM(F154:H154),1)))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",G154=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G154)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",H154=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H154)","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,'At-Risk'!S154/100)","v":0.39},{"$f":"IF(OR($J154=\"T\",$K154=\"T\"),0,IF(AND(O154=\"E\",'At-Risk'!S154/100<1/Inputs!$D$253*F154),1/Inputs!$D$253*F154-'At-Risk'!S154/100,IF(AND(O154=\"M\",'At-Risk'!S154/100<1/Inputs!$D$256*SUM(F154:G154)),1/Inputs!$D$256* SUM(F154:G154)-'At-Risk'!S154/100,IF(AND(O154=\"H\",'At-Risk'!S154/100<1/Inputs!$D$260*SUM(F154:H154)),1/Inputs!$D$260*SUM(F154:H154)-'At-Risk'!S154/100,0))))","v":2.864004629629624E-2},0,{"$f":"IF(OR(J154=\"T\",K154=\"T\"),0,IF(O154=\"E\",2/Inputs!$D$253*F154,IF(O154=\"M\",2/Inputs!$D$256*SUM(F154:G154),IF(O154=\"H\",5/Inputs!$D$261*SUM(F154:H154),0))))","v":0.83728009259259251},2.1032002314814813,{"$f":"IF(OR($J154=\"T\",$K154=\"T\",F154=0,O154=\"M\",O154=\"H\"),0,IF(F154<Inputs!$D$251,1/Inputs!$D$251*F154,1))","v":1},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",G154=0,O154=\"E\",O154=\"H\"),0,IF(SUM(F154:G154)<Inputs!$D$254,1/Inputs!$D$254*SUM(F154:G154),1))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",H154=0,O154=\"E\",O154=\"M\"),0,IF(SUM(F154:H154)<Inputs!$D$258,1/Inputs!$D$258*SUM(F154:H154),1))","v":0},0,{"$f":"IF(OR($J154=\"T\",$K154=\"T\",F154=0),0,IF(AND(O154=\"E\",F154>Inputs!$D$253),(F154-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",G154=0),0,IF(AND(O154=\"M\",SUM(F154:G154)>Inputs!$D$256),(SUM(F154:G154)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",H154=0),0,IF(AND(O154=\"H\",SUM(F154:H154)>Inputs!$D$260),(SUM(F154:H154)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K154=\"T\",$J154=\"T\",O154=\"M\",O154=\"H\"),0,IF(F154<Inputs!$D$251,1/Inputs!$D$251*F154,IF(F154>Inputs!$D$253,1/Inputs!$D$253*F154,1)))","v":1},{"$f":"IF(OR($K154=\"T\",$J154=\"T\",O154=\"E\",O154=\"H\"),0,IF(SUM(F154:G154)<Inputs!$D$254,1/Inputs!$D$254*SUM(F154:G154),IF(SUM(F154:G154)>Inputs!$D$256,1/Inputs!$D$256*SUM(F154:G154),1)))","v":0},{"$f":"IF(OR($K154=\"T\",$J154=\"T\",O154=\"E\",O154=\"M\"),0,IF(SUM(F154:H154)<Inputs!$D$258,1/Inputs!$D$258*SUM(F154:H154),IF(SUM(F154:H154)>Inputs!$D$261,1/Inputs!$D$261*SUM(F154:H154),1)))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",F154=0,O154=\"M\",O154=\"H\"),0,1/Inputs!$D$253*F154)","v":0.41864004629629625},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",G154=0,O154=\"E\",O154=\"H\"),0,1/Inputs!$D$256*SUM(F154:G154))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",H154=0,O154=\"E\",O154=\"M\"),0,4/Inputs!$D$261*SUM(F154:H154))","v":0},2.4186400462962965,69145.826873662605,77105.224857974958,79846.318817760926,76577.457067883792,92293.39229219222,99865.210805656374,101717.34589400758,0,0,0,0,0,0,596550.77660913847,0,0,596550.77660913847,119310.1553218277,0,0,0,119310.1553218277,0,0,0,0,0,0,0,0,0,0,0,0,30874.415720333069,0,0,2267.2940912857321,791.65168513674541,0,0,33141.709811618799,0,0,0,0,30874.415720333069,2267.2940912857321,0,31474.701243934163,{"$f":"0.05*($AF154+AK154+AP154+AT154+SUM(AU154:BD154))*175*Inputs!$D$228*(1+0.0765)","v":8946.59110791485},140638.07347184216,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,19195.827204875903,0,0,199654.74999993178,{"$f":"Inputs!$D$152*F154+Inputs!$D$153*G154+Inputs!$D$154*H154","v":40502.763070812194},{"$f":"Inputs!$D$155*I154","v":35457.823888024119},{"$f":"'Voc Ed'!L154","v":0},{"$f":"Inputs!$D$156*$I154","v":3545.7823888024118},{"$f":"Inputs!$D$157*$I154","v":14183.129555209647},{"$f":"Inputs!$D$158*$I154","v":4544.9081991467256},{"$f":"IF(Inputs!$D$100=1,0,Activities!R154)","v":17441.873387228923},115676.28048922401,1171830.0358919641]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AJ27","v":"1101015"},{"$f":"'School Reference Sheet'!AK27","v":"Goins Elementary"},{"$f":"'School Reference Sheet'!AL27","v":"K-6"},{"$f":"IF(M155=1,SUM(ADM!F155:J155),IF(N155=1,SUM(ADM!F155:L155),SUM(ADM!F155:K155,0)))","v":357.41399999999999},{"$f":"ADM!S155-'School Resources'!H155-'School Resources'!F155","v":0},{"$f":"IF(SUM(ADM!N155:R155)=ADM!S155,SUM(ADM!N155:R155),IF(OR(SUM(ADM!F155:O155)=ADM!S155,SUM(ADM!G155:O155)=ADM!S155,SUM(ADM!H155:O155)=ADM!S155,SUM(ADM!I155:O155)=ADM!S155,SUM(ADM!J155:O155)=ADM!S155,SUM(ADM!K155:O155)=ADM!S155,SUM(ADM!L155:O155)=ADM!S155,SUM(ADM!M155:O155)=ADM!S155,SUM(ADM!N155:O155)=ADM!S155),0,SUM(ADM!O155:R155)))","v":0},{"$f":"SUM(ADM!$F155:$R155)","v":357.41399999999999},"F",{"$f":"IF(I155<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F155:J155)=0,SUM(ADM!O155:R155)=0,ADM!K155>0,ADM!N155>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M155:R155)=0,ADM!L155>0),1,0)","v":1},"E",{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!F155/Inputs!$D$80)","v":3.5798749999999999},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!G155/Inputs!$D$81)","v":3.1992500000000001},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!H155/Inputs!$D$82)","v":3.0692499999999998},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!I155/Inputs!$D$83)","v":3.2126874999999999},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!J155/Inputs!$D$84)","v":3.2371875000000001},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(M155=1,ADM!K155/Inputs!$D$95,ADM!K155/Inputs!$D$85))","v":3.1910625000000001},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(N155=1,ADM!L155/Inputs!$D$96,ADM!L155/Inputs!$D$86))","v":2.8490625000000001},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!M155/Inputs!$D$87)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!N155/Inputs!$D$88)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!O155/Inputs!$D$89)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!P155/Inputs!$D$90)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!Q155/Inputs!$D$91)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,ADM!R155/Inputs!$D$92)","v":0},22.338374999999999,0,{"$f":"IF(SUM(ADM!N155:R155)=ADM!S155,SUM(X155:AB155),IF(OR(SUM(ADM!F155:O155)=ADM!S155,SUM(ADM!G155:O155)=ADM!S155,SUM(ADM!H155:O155)=ADM!S155,SUM(ADM!I155:O155)=ADM!S155,SUM(ADM!J155:O155)=ADM!S155,SUM(ADM!K155:O155)=ADM!S155,SUM(ADM!L155:O155)=ADM!S155,SUM(ADM!M155:O155)=ADM!S155,SUM(ADM!N155:O155)=ADM!S155),SUM(Z155:AB155),SUM(Y155:AB155)))","v":0},22.338374999999999,{"$f":"Inputs!$D$39*AC155","v":4.4676749999999998},{"$f":"Inputs!$D$40*AD155","v":0},{"$f":"Inputs!$D$41*AE155","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'Voc Ed'!H155)","v":0},4.4676749999999998,{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$72=1,$F155=0,Inputs!$D$74<=$AC155+$AG155),0,IF(AND($F155>0,$F155<=Inputs!$D$104,Inputs!$D$72=2),$F155/Inputs!$D$94-($AC155+$AG155),Inputs!$D$74-($AC155+$AG155)))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$72=1,$G155=0,Inputs!$D$75<=$AD155+$AH155),0,IF(Inputs!$D$72=2,IF(AND($G155>0,$G155<=Inputs!$D$104),$G155/Inputs!$D$94-($AD155+$AH155),Inputs!$D$75-($AD155+$AH155))))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$72=1,$H155=0,Inputs!$D$76<=$AE155+$AI155+AJ155),0,IF(Inputs!$D$72=2,IF(AND($H155>0,$H155<=Inputs!$D$104),$H155/Inputs!$D$94-($AE155+$AI155+$AJ155),Inputs!$D$76-($AE155+$AI155+$AJ155))))","v":0},{"$f":"IF(OR(J155=\"T\",K155=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O155=\"EM\",(AD155+AH155+AJ155)<Inputs!$D$75),Inputs!$D$75-(AD155+AH155+AJ155),IF(AND(O155=\"M\",(AD155+AH155+AJ155)<Inputs!$D$75),Inputs!$D$75-(AD155+AH155+AJ155),IF(AND(OR(O155=\"MH\",O155=\"H\",O155=\"EMH\"),(AD155+AE155+AH155+AI155+AJ155)<Inputs!$D$76),Inputs!$D$76-(AD155+AE155+AH155+AI155+AJ155),0)))),0))","v":0},0,{"$f":"IF($J155=\"T\",$I155/Inputs!$D$93,0)","v":0},{"$f":"IF(L155=1,(I155/7)*1.5,IF($J155=\"T\",0,IF(AND($K155=\"T\",($I155/Inputs!$D$94)>=1),$I155/Inputs!$D$94,IF(AND($K155=\"T\",($I155/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L155","v":0},0,{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$234=0,O155=\"M\",O155=\"H\"), 0,(F155*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$234=0,O155=\"E\",O155=\"H\"), 0,(SUM(F155:G155)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",Inputs!$D$234=0,O155=\"E\",O155=\"M\"), 0,(SUM(F155:H155)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'At-Risk'!T155/100)","v":2.5299999999999998},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'At-Risk'!U155/100)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'At-Risk'!V155/100)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(AND(O155=\"E\", SUM(AX155:AZ155)<1/Inputs!$D$253*F155),1/Inputs!$D$253*F155-SUM(AX155:AZ155),IF(AND(O155=\"M\", SUM(AX155:AZ155)<1/Inputs!$D$256*SUM(F155:G155)),1/Inputs!$D$256* SUM(F155:G155)-SUM(AX155:AZ155),IF(AND(O155=\"H\",SUM(AX155:AZ155)<1/Inputs!$D$260*SUM(F155:H155)),1/Inputs!$D$260*SUM(F155:H155)-SUM(AX155:AZ155),0))))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'At-Risk'!AJ155/100)","v":0.13},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F155:$R155)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F155:$K155)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J155:$K155)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L155:$N155)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O155:$R155)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F155:$R155)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F155:$K155)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J155:$K155)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L155:$N155)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O155:$R155)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",F155=0,Inputs!$D$247=0,O155=\"M\",O155=\"H\"),0,1/Inputs!$D$253*F155)","v":1.2410208333333332},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",G155=0,Inputs!$D$247=0,O155=\"H\",O155=\"E\"),0,IF(SUM(F155:G155)<Inputs!$D$254,1/Inputs!$D$254*SUM(F155:G155),IF(SUM(F155:G155)>Inputs!$D$257,1/Inputs!$D$257*SUM(F155:G155),1)))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",H155=0,Inputs!$D$247=0,O155=\"E\",O155=\"M\"),0,IF(SUM(F155:H155)<Inputs!$D$258,1/Inputs!$D$258*SUM(F155:H155),IF(SUM(F155:H155)>Inputs!$D$261,1/Inputs!$D$261*SUM(F155:H155),1)))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",G155=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G155)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",H155=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H155)","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,'At-Risk'!S155/100)","v":2.5299999999999998},{"$f":"IF(OR($J155=\"T\",$K155=\"T\"),0,IF(AND(O155=\"E\",'At-Risk'!S155/100<1/Inputs!$D$253*F155),1/Inputs!$D$253*F155-'At-Risk'!S155/100,IF(AND(O155=\"M\",'At-Risk'!S155/100<1/Inputs!$D$256*SUM(F155:G155)),1/Inputs!$D$256* SUM(F155:G155)-'At-Risk'!S155/100,IF(AND(O155=\"H\",'At-Risk'!S155/100<1/Inputs!$D$260*SUM(F155:H155)),1/Inputs!$D$260*SUM(F155:H155)-'At-Risk'!S155/100,0))))","v":0},0,{"$f":"IF(OR(J155=\"T\",K155=\"T\"),0,IF(O155=\"E\",2/Inputs!$D$253*F155,IF(O155=\"M\",2/Inputs!$D$256*SUM(F155:G155),IF(O155=\"H\",5/Inputs!$D$261*SUM(F155:H155),0))))","v":2.4820416666666665},8.9130624999999988,{"$f":"IF(OR($J155=\"T\",$K155=\"T\",F155=0,O155=\"M\",O155=\"H\"),0,IF(F155<Inputs!$D$251,1/Inputs!$D$251*F155,1))","v":1},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",G155=0,O155=\"E\",O155=\"H\"),0,IF(SUM(F155:G155)<Inputs!$D$254,1/Inputs!$D$254*SUM(F155:G155),1))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",H155=0,O155=\"E\",O155=\"M\"),0,IF(SUM(F155:H155)<Inputs!$D$258,1/Inputs!$D$258*SUM(F155:H155),1))","v":0},0,{"$f":"IF(OR($J155=\"T\",$K155=\"T\",F155=0),0,IF(AND(O155=\"E\",F155>Inputs!$D$253),(F155-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.2410208333333333},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",G155=0),0,IF(AND(O155=\"M\",SUM(F155:G155)>Inputs!$D$256),(SUM(F155:G155)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",H155=0),0,IF(AND(O155=\"H\",SUM(F155:H155)>Inputs!$D$260),(SUM(F155:H155)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K155=\"T\",$J155=\"T\",O155=\"M\",O155=\"H\"),0,IF(F155<Inputs!$D$251,1/Inputs!$D$251*F155,IF(F155>Inputs!$D$253,1/Inputs!$D$253*F155,1)))","v":1.2410208333333332},{"$f":"IF(OR($K155=\"T\",$J155=\"T\",O155=\"E\",O155=\"H\"),0,IF(SUM(F155:G155)<Inputs!$D$254,1/Inputs!$D$254*SUM(F155:G155),IF(SUM(F155:G155)>Inputs!$D$256,1/Inputs!$D$256*SUM(F155:G155),1)))","v":0},{"$f":"IF(OR($K155=\"T\",$J155=\"T\",O155=\"E\",O155=\"M\"),0,IF(SUM(F155:H155)<Inputs!$D$258,1/Inputs!$D$258*SUM(F155:H155),IF(SUM(F155:H155)>Inputs!$D$261,1/Inputs!$D$261*SUM(F155:H155),1)))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",F155=0,O155=\"M\",O155=\"H\"),0,1/Inputs!$D$253*F155)","v":1.2410208333333332},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",G155=0,O155=\"E\",O155=\"H\"),0,1/Inputs!$D$256*SUM(F155:G155))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",H155=0,O155=\"E\",O155=\"M\"),0,4/Inputs!$D$261*SUM(F155:H155))","v":0},3.7230624999999997,283401.40763289062,253269.16536737327,242977.69346059556,254332.94731927576,256272.49394786078,252621.00055016755,225546.51291849086,0,0,0,0,0,0,1768421.2211966543,0,0,1768421.2211966543,353684.24423933087,0,0,0,353684.24423933087,0,0,0,0,0,0,0,0,0,0,0,0,200287.87633959655,0,0,0,10291.47190677769,0,0,98245.623399814125,0,0,0,0,200287.87633959655,0,0,93303.926158605653,{"$f":"0.05*($AF155+AK155+AP155+AT155+SUM(AU155:BD155))*175*Inputs!$D$228*(1+0.0765)","v":27833.737059070299},630250.51120346074,124788.03808958524,0,0,0,25896.720469379114,0,0,69088.727729587074,0,0,56904.306420454646,0,0,276677.79270900605,{"$f":"Inputs!$D$152*F155+Inputs!$D$153*G155+Inputs!$D$154*H155","v":120066.8049393119},{"$f":"Inputs!$D$155*I155","v":105111.53564739984},{"$f":"'Voc Ed'!L155","v":0},{"$f":"Inputs!$D$156*$I155","v":10511.153564739983},{"$f":"Inputs!$D$157*$I155","v":42044.614258959933},{"$f":"Inputs!$D$158*$I155","v":13472.972331788289},{"$f":"IF(Inputs!$D$100=1,0,Activities!R155)","v":38622.404432207913},329829.48517440783,3358863.2545228596]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AM27","v":"1101016"},{"$f":"'School Reference Sheet'!AN27","v":"Hebard Elementary"},{"$f":"'School Reference Sheet'!AO27","v":"K-6"},{"$f":"IF(M156=1,SUM(ADM!F156:J156),IF(N156=1,SUM(ADM!F156:L156),SUM(ADM!F156:K156,0)))","v":183.32300000000001},{"$f":"ADM!S156-'School Resources'!H156-'School Resources'!F156","v":0},{"$f":"IF(SUM(ADM!N156:R156)=ADM!S156,SUM(ADM!N156:R156),IF(OR(SUM(ADM!F156:O156)=ADM!S156,SUM(ADM!G156:O156)=ADM!S156,SUM(ADM!H156:O156)=ADM!S156,SUM(ADM!I156:O156)=ADM!S156,SUM(ADM!J156:O156)=ADM!S156,SUM(ADM!K156:O156)=ADM!S156,SUM(ADM!L156:O156)=ADM!S156,SUM(ADM!M156:O156)=ADM!S156,SUM(ADM!N156:O156)=ADM!S156),0,SUM(ADM!O156:R156)))","v":0},{"$f":"SUM(ADM!$F156:$R156)","v":183.32300000000001},"F",{"$f":"IF(I156<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F156:J156)=0,SUM(ADM!O156:R156)=0,ADM!K156>0,ADM!N156>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M156:R156)=0,ADM!L156>0),1,0)","v":1},"E",{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!F156/Inputs!$D$80)","v":1.82775},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!G156/Inputs!$D$81)","v":1.631375},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!H156/Inputs!$D$82)","v":2.0681875000000001},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!I156/Inputs!$D$83)","v":1.6448750000000001},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!J156/Inputs!$D$84)","v":1.5021249999999999},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(M156=1,ADM!K156/Inputs!$D$95,ADM!K156/Inputs!$D$85))","v":1.540125},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(N156=1,ADM!L156/Inputs!$D$96,ADM!L156/Inputs!$D$86))","v":1.24325},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!M156/Inputs!$D$87)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!N156/Inputs!$D$88)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!O156/Inputs!$D$89)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!P156/Inputs!$D$90)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!Q156/Inputs!$D$91)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,ADM!R156/Inputs!$D$92)","v":0},11.4576875,0,{"$f":"IF(SUM(ADM!N156:R156)=ADM!S156,SUM(X156:AB156),IF(OR(SUM(ADM!F156:O156)=ADM!S156,SUM(ADM!G156:O156)=ADM!S156,SUM(ADM!H156:O156)=ADM!S156,SUM(ADM!I156:O156)=ADM!S156,SUM(ADM!J156:O156)=ADM!S156,SUM(ADM!K156:O156)=ADM!S156,SUM(ADM!L156:O156)=ADM!S156,SUM(ADM!M156:O156)=ADM!S156,SUM(ADM!N156:O156)=ADM!S156),SUM(Z156:AB156),SUM(Y156:AB156)))","v":0},11.4576875,{"$f":"Inputs!$D$39*AC156","v":2.2915375},{"$f":"Inputs!$D$40*AD156","v":0},{"$f":"Inputs!$D$41*AE156","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'Voc Ed'!H156)","v":0},2.2915375,{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$72=1,$F156=0,Inputs!$D$74<=$AC156+$AG156),0,IF(AND($F156>0,$F156<=Inputs!$D$104,Inputs!$D$72=2),$F156/Inputs!$D$94-($AC156+$AG156),Inputs!$D$74-($AC156+$AG156)))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$72=1,$G156=0,Inputs!$D$75<=$AD156+$AH156),0,IF(Inputs!$D$72=2,IF(AND($G156>0,$G156<=Inputs!$D$104),$G156/Inputs!$D$94-($AD156+$AH156),Inputs!$D$75-($AD156+$AH156))))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$72=1,$H156=0,Inputs!$D$76<=$AE156+$AI156+AJ156),0,IF(Inputs!$D$72=2,IF(AND($H156>0,$H156<=Inputs!$D$104),$H156/Inputs!$D$94-($AE156+$AI156+$AJ156),Inputs!$D$76-($AE156+$AI156+$AJ156))))","v":0},{"$f":"IF(OR(J156=\"T\",K156=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O156=\"EM\",(AD156+AH156+AJ156)<Inputs!$D$75),Inputs!$D$75-(AD156+AH156+AJ156),IF(AND(O156=\"M\",(AD156+AH156+AJ156)<Inputs!$D$75),Inputs!$D$75-(AD156+AH156+AJ156),IF(AND(OR(O156=\"MH\",O156=\"H\",O156=\"EMH\"),(AD156+AE156+AH156+AI156+AJ156)<Inputs!$D$76),Inputs!$D$76-(AD156+AE156+AH156+AI156+AJ156),0)))),0))","v":0},0,{"$f":"IF($J156=\"T\",$I156/Inputs!$D$93,0)","v":0},{"$f":"IF(L156=1,(I156/7)*1.5,IF($J156=\"T\",0,IF(AND($K156=\"T\",($I156/Inputs!$D$94)>=1),$I156/Inputs!$D$94,IF(AND($K156=\"T\",($I156/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L156","v":0},0,{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$234=0,O156=\"M\",O156=\"H\"), 0,(F156*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$234=0,O156=\"E\",O156=\"H\"), 0,(SUM(F156:G156)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",Inputs!$D$234=0,O156=\"E\",O156=\"M\"), 0,(SUM(F156:H156)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'At-Risk'!T156/100)","v":1.56},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'At-Risk'!U156/100)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'At-Risk'!V156/100)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(AND(O156=\"E\", SUM(AX156:AZ156)<1/Inputs!$D$253*F156),1/Inputs!$D$253*F156-SUM(AX156:AZ156),IF(AND(O156=\"M\", SUM(AX156:AZ156)<1/Inputs!$D$256*SUM(F156:G156)),1/Inputs!$D$256* SUM(F156:G156)-SUM(AX156:AZ156),IF(AND(O156=\"H\",SUM(AX156:AZ156)<1/Inputs!$D$260*SUM(F156:H156)),1/Inputs!$D$260*SUM(F156:H156)-SUM(AX156:AZ156),0))))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'At-Risk'!AJ156/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F156:$R156)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F156:$K156)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J156:$K156)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L156:$N156)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O156:$R156)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F156:$R156)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F156:$K156)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J156:$K156)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L156:$N156)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O156:$R156)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",F156=0,Inputs!$D$247=0,O156=\"M\",O156=\"H\"),0,1/Inputs!$D$253*F156)","v":0.63653819444444448},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",G156=0,Inputs!$D$247=0,O156=\"H\",O156=\"E\"),0,IF(SUM(F156:G156)<Inputs!$D$254,1/Inputs!$D$254*SUM(F156:G156),IF(SUM(F156:G156)>Inputs!$D$257,1/Inputs!$D$257*SUM(F156:G156),1)))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",H156=0,Inputs!$D$247=0,O156=\"E\",O156=\"M\"),0,IF(SUM(F156:H156)<Inputs!$D$258,1/Inputs!$D$258*SUM(F156:H156),IF(SUM(F156:H156)>Inputs!$D$261,1/Inputs!$D$261*SUM(F156:H156),1)))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",G156=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G156)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",H156=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H156)","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,'At-Risk'!S156/100)","v":1.56},{"$f":"IF(OR($J156=\"T\",$K156=\"T\"),0,IF(AND(O156=\"E\",'At-Risk'!S156/100<1/Inputs!$D$253*F156),1/Inputs!$D$253*F156-'At-Risk'!S156/100,IF(AND(O156=\"M\",'At-Risk'!S156/100<1/Inputs!$D$256*SUM(F156:G156)),1/Inputs!$D$256* SUM(F156:G156)-'At-Risk'!S156/100,IF(AND(O156=\"H\",'At-Risk'!S156/100<1/Inputs!$D$260*SUM(F156:H156)),1/Inputs!$D$260*SUM(F156:H156)-'At-Risk'!S156/100,0))))","v":0},0,{"$f":"IF(OR(J156=\"T\",K156=\"T\"),0,IF(O156=\"E\",2/Inputs!$D$253*F156,IF(O156=\"M\",2/Inputs!$D$256*SUM(F156:G156),IF(O156=\"H\",5/Inputs!$D$261*SUM(F156:H156),0))))","v":1.273076388888889},5.0996145833333335,{"$f":"IF(OR($J156=\"T\",$K156=\"T\",F156=0,O156=\"M\",O156=\"H\"),0,IF(F156<Inputs!$D$251,1/Inputs!$D$251*F156,1))","v":1},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",G156=0,O156=\"E\",O156=\"H\"),0,IF(SUM(F156:G156)<Inputs!$D$254,1/Inputs!$D$254*SUM(F156:G156),1))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",H156=0,O156=\"E\",O156=\"M\"),0,IF(SUM(F156:H156)<Inputs!$D$258,1/Inputs!$D$258*SUM(F156:H156),1))","v":0},0,{"$f":"IF(OR($J156=\"T\",$K156=\"T\",F156=0),0,IF(AND(O156=\"E\",F156>Inputs!$D$253),(F156-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",G156=0),0,IF(AND(O156=\"M\",SUM(F156:G156)>Inputs!$D$256),(SUM(F156:G156)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",H156=0),0,IF(AND(O156=\"H\",SUM(F156:H156)>Inputs!$D$260),(SUM(F156:H156)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K156=\"T\",$J156=\"T\",O156=\"M\",O156=\"H\"),0,IF(F156<Inputs!$D$251,1/Inputs!$D$251*F156,IF(F156>Inputs!$D$253,1/Inputs!$D$253*F156,1)))","v":1},{"$f":"IF(OR($K156=\"T\",$J156=\"T\",O156=\"E\",O156=\"H\"),0,IF(SUM(F156:G156)<Inputs!$D$254,1/Inputs!$D$254*SUM(F156:G156),IF(SUM(F156:G156)>Inputs!$D$256,1/Inputs!$D$256*SUM(F156:G156),1)))","v":0},{"$f":"IF(OR($K156=\"T\",$J156=\"T\",O156=\"E\",O156=\"M\"),0,IF(SUM(F156:H156)<Inputs!$D$258,1/Inputs!$D$258*SUM(F156:H156),IF(SUM(F156:H156)>Inputs!$D$261,1/Inputs!$D$261*SUM(F156:H156),1)))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",F156=0,O156=\"M\",O156=\"H\"),0,1/Inputs!$D$253*F156)","v":0.63653819444444448},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",G156=0,O156=\"E\",O156=\"H\"),0,1/Inputs!$D$256*SUM(F156:G156))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",H156=0,O156=\"E\",O156=\"M\"),0,4/Inputs!$D$261*SUM(F156:H156))","v":0},2.6365381944444444,144694.13675086864,129148.0767839958,163728.41195537525,130216.80655893042,118915.97875360335,121924.255157123,98422.095754625858,0,0,0,0,0,0,907049.76171452238,0,0,907049.76171452238,181409.95234290446,0,0,0,181409.95234290446,0,0,0,0,0,0,0,0,0,0,0,0,123497.66288133227,0,0,0,5541.5617959572182,0,0,50391.653428584577,0,0,0,0,123497.66288133227,0,0,47856.982813135648,{"$f":"0.05*($AF156+AK156+AP156+AT156+SUM(AU156:BD156))*175*Inputs!$D$228*(1+0.0765)","v":14527.271379172998},365312.79517951497,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,29187.072039475253,0,0,209645.99483453113,{"$f":"Inputs!$D$152*F156+Inputs!$D$153*G156+Inputs!$D$154*H156","v":61584.064647410225},{"$f":"Inputs!$D$155*I156","v":53913.282774284955},{"$f":"'Voc Ed'!L156","v":0},{"$f":"Inputs!$D$156*$I156","v":5391.3282774284953},{"$f":"Inputs!$D$157*$I156","v":21565.313109713981},{"$f":"Inputs!$D$158*$I156","v":6910.4895353299662},{"$f":"IF(Inputs!$D$100=1,0,Activities!R156)","v":18273.675345498388},167638.15368966604,1831056.6577611389]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AP27","v":"1101017"},{"$f":"'School Reference Sheet'!AQ27","v":"Henderson Elementary"},{"$f":"'School Reference Sheet'!AR27","v":"K-6"},{"$f":"IF(M157=1,SUM(ADM!F157:J157),IF(N157=1,SUM(ADM!F157:L157),SUM(ADM!F157:K157,0)))","v":303.6876666666667},{"$f":"ADM!S157-'School Resources'!H157-'School Resources'!F157","v":0},{"$f":"IF(SUM(ADM!N157:R157)=ADM!S157,SUM(ADM!N157:R157),IF(OR(SUM(ADM!F157:O157)=ADM!S157,SUM(ADM!G157:O157)=ADM!S157,SUM(ADM!H157:O157)=ADM!S157,SUM(ADM!I157:O157)=ADM!S157,SUM(ADM!J157:O157)=ADM!S157,SUM(ADM!K157:O157)=ADM!S157,SUM(ADM!L157:O157)=ADM!S157,SUM(ADM!M157:O157)=ADM!S157,SUM(ADM!N157:O157)=ADM!S157),0,SUM(ADM!O157:R157)))","v":0},{"$f":"SUM(ADM!$F157:$R157)","v":303.6876666666667},"F",{"$f":"IF(I157<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F157:J157)=0,SUM(ADM!O157:R157)=0,ADM!K157>0,ADM!N157>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M157:R157)=0,ADM!L157>0),1,0)","v":1},"E",{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!F157/Inputs!$D$80)","v":2.437583333333333},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!G157/Inputs!$D$81)","v":2.7908124999999999},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!H157/Inputs!$D$82)","v":2.6848750000000003},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!I157/Inputs!$D$83)","v":2.4564999999999997},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!J157/Inputs!$D$84)","v":2.8055625000000002},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(M157=1,ADM!K157/Inputs!$D$95,ADM!K157/Inputs!$D$85))","v":2.8282708333333333},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(N157=1,ADM!L157/Inputs!$D$96,ADM!L157/Inputs!$D$86))","v":2.9768750000000002},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!M157/Inputs!$D$87)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!N157/Inputs!$D$88)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!O157/Inputs!$D$89)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!P157/Inputs!$D$90)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!Q157/Inputs!$D$91)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,ADM!R157/Inputs!$D$92)","v":0},18.980479166666669,0,{"$f":"IF(SUM(ADM!N157:R157)=ADM!S157,SUM(X157:AB157),IF(OR(SUM(ADM!F157:O157)=ADM!S157,SUM(ADM!G157:O157)=ADM!S157,SUM(ADM!H157:O157)=ADM!S157,SUM(ADM!I157:O157)=ADM!S157,SUM(ADM!J157:O157)=ADM!S157,SUM(ADM!K157:O157)=ADM!S157,SUM(ADM!L157:O157)=ADM!S157,SUM(ADM!M157:O157)=ADM!S157,SUM(ADM!N157:O157)=ADM!S157),SUM(Z157:AB157),SUM(Y157:AB157)))","v":0},18.980479166666669,{"$f":"Inputs!$D$39*AC157","v":3.7960958333333341},{"$f":"Inputs!$D$40*AD157","v":0},{"$f":"Inputs!$D$41*AE157","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'Voc Ed'!H157)","v":0},3.7960958333333341,{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$72=1,$F157=0,Inputs!$D$74<=$AC157+$AG157),0,IF(AND($F157>0,$F157<=Inputs!$D$104,Inputs!$D$72=2),$F157/Inputs!$D$94-($AC157+$AG157),Inputs!$D$74-($AC157+$AG157)))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$72=1,$G157=0,Inputs!$D$75<=$AD157+$AH157),0,IF(Inputs!$D$72=2,IF(AND($G157>0,$G157<=Inputs!$D$104),$G157/Inputs!$D$94-($AD157+$AH157),Inputs!$D$75-($AD157+$AH157))))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$72=1,$H157=0,Inputs!$D$76<=$AE157+$AI157+AJ157),0,IF(Inputs!$D$72=2,IF(AND($H157>0,$H157<=Inputs!$D$104),$H157/Inputs!$D$94-($AE157+$AI157+$AJ157),Inputs!$D$76-($AE157+$AI157+$AJ157))))","v":0},{"$f":"IF(OR(J157=\"T\",K157=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O157=\"EM\",(AD157+AH157+AJ157)<Inputs!$D$75),Inputs!$D$75-(AD157+AH157+AJ157),IF(AND(O157=\"M\",(AD157+AH157+AJ157)<Inputs!$D$75),Inputs!$D$75-(AD157+AH157+AJ157),IF(AND(OR(O157=\"MH\",O157=\"H\",O157=\"EMH\"),(AD157+AE157+AH157+AI157+AJ157)<Inputs!$D$76),Inputs!$D$76-(AD157+AE157+AH157+AI157+AJ157),0)))),0))","v":0},0,{"$f":"IF($J157=\"T\",$I157/Inputs!$D$93,0)","v":0},{"$f":"IF(L157=1,(I157/7)*1.5,IF($J157=\"T\",0,IF(AND($K157=\"T\",($I157/Inputs!$D$94)>=1),$I157/Inputs!$D$94,IF(AND($K157=\"T\",($I157/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L157","v":0},0,{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$234=0,O157=\"M\",O157=\"H\"), 0,(F157*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$234=0,O157=\"E\",O157=\"H\"), 0,(SUM(F157:G157)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",Inputs!$D$234=0,O157=\"E\",O157=\"M\"), 0,(SUM(F157:H157)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'At-Risk'!T157/100)","v":1.5},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'At-Risk'!U157/100)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'At-Risk'!V157/100)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(AND(O157=\"E\", SUM(AX157:AZ157)<1/Inputs!$D$253*F157),1/Inputs!$D$253*F157-SUM(AX157:AZ157),IF(AND(O157=\"M\", SUM(AX157:AZ157)<1/Inputs!$D$256*SUM(F157:G157)),1/Inputs!$D$256* SUM(F157:G157)-SUM(AX157:AZ157),IF(AND(O157=\"H\",SUM(AX157:AZ157)<1/Inputs!$D$260*SUM(F157:H157)),1/Inputs!$D$260*SUM(F157:H157)-SUM(AX157:AZ157),0))))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'At-Risk'!AJ157/100)","v":0.04},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F157:$R157)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F157:$K157)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J157:$K157)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L157:$N157)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O157:$R157)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F157:$R157)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F157:$K157)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J157:$K157)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L157:$N157)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O157:$R157)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",F157=0,Inputs!$D$247=0,O157=\"M\",O157=\"H\"),0,1/Inputs!$D$253*F157)","v":1.0544710648148148},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",G157=0,Inputs!$D$247=0,O157=\"H\",O157=\"E\"),0,IF(SUM(F157:G157)<Inputs!$D$254,1/Inputs!$D$254*SUM(F157:G157),IF(SUM(F157:G157)>Inputs!$D$257,1/Inputs!$D$257*SUM(F157:G157),1)))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",H157=0,Inputs!$D$247=0,O157=\"E\",O157=\"M\"),0,IF(SUM(F157:H157)<Inputs!$D$258,1/Inputs!$D$258*SUM(F157:H157),IF(SUM(F157:H157)>Inputs!$D$261,1/Inputs!$D$261*SUM(F157:H157),1)))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",G157=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G157)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",H157=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H157)","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,'At-Risk'!S157/100)","v":1.5},{"$f":"IF(OR($J157=\"T\",$K157=\"T\"),0,IF(AND(O157=\"E\",'At-Risk'!S157/100<1/Inputs!$D$253*F157),1/Inputs!$D$253*F157-'At-Risk'!S157/100,IF(AND(O157=\"M\",'At-Risk'!S157/100<1/Inputs!$D$256*SUM(F157:G157)),1/Inputs!$D$256* SUM(F157:G157)-'At-Risk'!S157/100,IF(AND(O157=\"H\",'At-Risk'!S157/100<1/Inputs!$D$260*SUM(F157:H157)),1/Inputs!$D$260*SUM(F157:H157)-'At-Risk'!S157/100,0))))","v":0},0,{"$f":"IF(OR(J157=\"T\",K157=\"T\"),0,IF(O157=\"E\",2/Inputs!$D$253*F157,IF(O157=\"M\",2/Inputs!$D$256*SUM(F157:G157),IF(O157=\"H\",5/Inputs!$D$261*SUM(F157:H157),0))))","v":2.1089421296296296},6.2034131944444448,{"$f":"IF(OR($J157=\"T\",$K157=\"T\",F157=0,O157=\"M\",O157=\"H\"),0,IF(F157<Inputs!$D$251,1/Inputs!$D$251*F157,1))","v":1},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",G157=0,O157=\"E\",O157=\"H\"),0,IF(SUM(F157:G157)<Inputs!$D$254,1/Inputs!$D$254*SUM(F157:G157),1))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",H157=0,O157=\"E\",O157=\"M\"),0,IF(SUM(F157:H157)<Inputs!$D$258,1/Inputs!$D$258*SUM(F157:H157),1))","v":0},0,{"$f":"IF(OR($J157=\"T\",$K157=\"T\",F157=0),0,IF(AND(O157=\"E\",F157>Inputs!$D$253),(F157-Inputs!$D$253)*1/Inputs!$D$253,0))","v":5.447106481481493E-2},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",G157=0),0,IF(AND(O157=\"M\",SUM(F157:G157)>Inputs!$D$256),(SUM(F157:G157)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",H157=0),0,IF(AND(O157=\"H\",SUM(F157:H157)>Inputs!$D$260),(SUM(F157:H157)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K157=\"T\",$J157=\"T\",O157=\"M\",O157=\"H\"),0,IF(F157<Inputs!$D$251,1/Inputs!$D$251*F157,IF(F157>Inputs!$D$253,1/Inputs!$D$253*F157,1)))","v":1.0544710648148148},{"$f":"IF(OR($K157=\"T\",$J157=\"T\",O157=\"E\",O157=\"H\"),0,IF(SUM(F157:G157)<Inputs!$D$254,1/Inputs!$D$254*SUM(F157:G157),IF(SUM(F157:G157)>Inputs!$D$256,1/Inputs!$D$256*SUM(F157:G157),1)))","v":0},{"$f":"IF(OR($K157=\"T\",$J157=\"T\",O157=\"E\",O157=\"M\"),0,IF(SUM(F157:H157)<Inputs!$D$258,1/Inputs!$D$258*SUM(F157:H157),IF(SUM(F157:H157)>Inputs!$D$261,1/Inputs!$D$261*SUM(F157:H157),1)))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",F157=0,O157=\"M\",O157=\"H\"),0,1/Inputs!$D$253*F157)","v":1.0544710648148148},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",G157=0,O157=\"E\",O157=\"H\"),0,1/Inputs!$D$256*SUM(F157:G157))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",H157=0,O157=\"E\",O157=\"M\"),0,4/Inputs!$D$261*SUM(F157:H157))","v":0},3.1634131944444444,192971.69534945779,220935.1418525693,212548.58181315195,194469.23645384147,222102.82808814602,223900.53712314405,235664.81101914489,0,0,0,0,0,0,1502592.8316994556,0,0,1502592.8316994556,300518.56633989117,0,0,0,300518.56633989117,0,0,0,0,0,0,0,0,0,0,0,0,118747.75277051181,0,0,0,3166.6067405469817,0,0,83477.37953885863,0,0,0,0,118747.75277051181,0,0,79278.516303071272,{"$f":"0.05*($AF157+AK157+AP157+AT157+SUM(AU157:BD157))*175*Inputs!$D$228*(1+0.0765)","v":22969.524409520865},426387.53253302135,124788.03808958524,0,0,0,5852.6971285830523,0,0,58703.337074560397,0,0,48350.473233037577,0,0,237694.54552576627,{"$f":"Inputs!$D$152*F157+Inputs!$D$153*G157+Inputs!$D$154*H157","v":102018.40956465456},{"$f":"Inputs!$D$155*I157","v":89311.21053039057},{"$f":"'Voc Ed'!L157","v":0},{"$f":"Inputs!$D$156*$I157","v":8931.1210530390581},{"$f":"Inputs!$D$157*$I157","v":35724.484212156232},{"$f":"Inputs!$D$158*$I157","v":11447.720376105428},{"$f":"IF(Inputs!$D$100=1,0,Activities!R157)","v":38424.083901804654},285857.02963815053,2753050.5057362854]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AS27","v":"1101018"},{"$f":"'School Reference Sheet'!AT27","v":"Hobbs Elementary"},{"$f":"'School Reference Sheet'!AU27","v":"K-6"},{"$f":"IF(M158=1,SUM(ADM!F158:J158),IF(N158=1,SUM(ADM!F158:L158),SUM(ADM!F158:K158,0)))","v":439.72799999999995},{"$f":"ADM!S158-'School Resources'!H158-'School Resources'!F158","v":0},{"$f":"IF(SUM(ADM!N158:R158)=ADM!S158,SUM(ADM!N158:R158),IF(OR(SUM(ADM!F158:O158)=ADM!S158,SUM(ADM!G158:O158)=ADM!S158,SUM(ADM!H158:O158)=ADM!S158,SUM(ADM!I158:O158)=ADM!S158,SUM(ADM!J158:O158)=ADM!S158,SUM(ADM!K158:O158)=ADM!S158,SUM(ADM!L158:O158)=ADM!S158,SUM(ADM!M158:O158)=ADM!S158,SUM(ADM!N158:O158)=ADM!S158),0,SUM(ADM!O158:R158)))","v":0},{"$f":"SUM(ADM!$F158:$R158)","v":439.72799999999995},"F",{"$f":"IF(I158<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F158:J158)=0,SUM(ADM!O158:R158)=0,ADM!K158>0,ADM!N158>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M158:R158)=0,ADM!L158>0),1,0)","v":1},"E",{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!F158/Inputs!$D$80)","v":3.8878958333333338},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!G158/Inputs!$D$81)","v":3.5062083333333334},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!H158/Inputs!$D$82)","v":4.1463124999999996},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!I158/Inputs!$D$83)","v":4.0921458333333334},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!J158/Inputs!$D$84)","v":3.8138125000000005},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(M158=1,ADM!K158/Inputs!$D$95,ADM!K158/Inputs!$D$85))","v":3.9965208333333333},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(N158=1,ADM!L158/Inputs!$D$96,ADM!L158/Inputs!$D$86))","v":4.0401041666666666},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!M158/Inputs!$D$87)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!N158/Inputs!$D$88)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!O158/Inputs!$D$89)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!P158/Inputs!$D$90)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!Q158/Inputs!$D$91)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,ADM!R158/Inputs!$D$92)","v":0},27.482999999999997,0,{"$f":"IF(SUM(ADM!N158:R158)=ADM!S158,SUM(X158:AB158),IF(OR(SUM(ADM!F158:O158)=ADM!S158,SUM(ADM!G158:O158)=ADM!S158,SUM(ADM!H158:O158)=ADM!S158,SUM(ADM!I158:O158)=ADM!S158,SUM(ADM!J158:O158)=ADM!S158,SUM(ADM!K158:O158)=ADM!S158,SUM(ADM!L158:O158)=ADM!S158,SUM(ADM!M158:O158)=ADM!S158,SUM(ADM!N158:O158)=ADM!S158),SUM(Z158:AB158),SUM(Y158:AB158)))","v":0},27.482999999999997,{"$f":"Inputs!$D$39*AC158","v":5.4965999999999999},{"$f":"Inputs!$D$40*AD158","v":0},{"$f":"Inputs!$D$41*AE158","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'Voc Ed'!H158)","v":0},5.4965999999999999,{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$72=1,$F158=0,Inputs!$D$74<=$AC158+$AG158),0,IF(AND($F158>0,$F158<=Inputs!$D$104,Inputs!$D$72=2),$F158/Inputs!$D$94-($AC158+$AG158),Inputs!$D$74-($AC158+$AG158)))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$72=1,$G158=0,Inputs!$D$75<=$AD158+$AH158),0,IF(Inputs!$D$72=2,IF(AND($G158>0,$G158<=Inputs!$D$104),$G158/Inputs!$D$94-($AD158+$AH158),Inputs!$D$75-($AD158+$AH158))))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$72=1,$H158=0,Inputs!$D$76<=$AE158+$AI158+AJ158),0,IF(Inputs!$D$72=2,IF(AND($H158>0,$H158<=Inputs!$D$104),$H158/Inputs!$D$94-($AE158+$AI158+$AJ158),Inputs!$D$76-($AE158+$AI158+$AJ158))))","v":0},{"$f":"IF(OR(J158=\"T\",K158=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O158=\"EM\",(AD158+AH158+AJ158)<Inputs!$D$75),Inputs!$D$75-(AD158+AH158+AJ158),IF(AND(O158=\"M\",(AD158+AH158+AJ158)<Inputs!$D$75),Inputs!$D$75-(AD158+AH158+AJ158),IF(AND(OR(O158=\"MH\",O158=\"H\",O158=\"EMH\"),(AD158+AE158+AH158+AI158+AJ158)<Inputs!$D$76),Inputs!$D$76-(AD158+AE158+AH158+AI158+AJ158),0)))),0))","v":0},0,{"$f":"IF($J158=\"T\",$I158/Inputs!$D$93,0)","v":0},{"$f":"IF(L158=1,(I158/7)*1.5,IF($J158=\"T\",0,IF(AND($K158=\"T\",($I158/Inputs!$D$94)>=1),$I158/Inputs!$D$94,IF(AND($K158=\"T\",($I158/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L158","v":0},0,{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$234=0,O158=\"M\",O158=\"H\"), 0,(F158*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$234=0,O158=\"E\",O158=\"H\"), 0,(SUM(F158:G158)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",Inputs!$D$234=0,O158=\"E\",O158=\"M\"), 0,(SUM(F158:H158)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'At-Risk'!T158/100)","v":1.31},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'At-Risk'!U158/100)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'At-Risk'!V158/100)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(AND(O158=\"E\", SUM(AX158:AZ158)<1/Inputs!$D$253*F158),1/Inputs!$D$253*F158-SUM(AX158:AZ158),IF(AND(O158=\"M\", SUM(AX158:AZ158)<1/Inputs!$D$256*SUM(F158:G158)),1/Inputs!$D$256* SUM(F158:G158)-SUM(AX158:AZ158),IF(AND(O158=\"H\",SUM(AX158:AZ158)<1/Inputs!$D$260*SUM(F158:H158)),1/Inputs!$D$260*SUM(F158:H158)-SUM(AX158:AZ158),0))))","v":0.21683333333333299},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'At-Risk'!AJ158/100)","v":0.05},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F158:$R158)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F158:$K158)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J158:$K158)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L158:$N158)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O158:$R158)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F158:$R158)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F158:$K158)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J158:$K158)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L158:$N158)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O158:$R158)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",F158=0,Inputs!$D$247=0,O158=\"M\",O158=\"H\"),0,1/Inputs!$D$253*F158)","v":1.526833333333333},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",G158=0,Inputs!$D$247=0,O158=\"H\",O158=\"E\"),0,IF(SUM(F158:G158)<Inputs!$D$254,1/Inputs!$D$254*SUM(F158:G158),IF(SUM(F158:G158)>Inputs!$D$257,1/Inputs!$D$257*SUM(F158:G158),1)))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",H158=0,Inputs!$D$247=0,O158=\"E\",O158=\"M\"),0,IF(SUM(F158:H158)<Inputs!$D$258,1/Inputs!$D$258*SUM(F158:H158),IF(SUM(F158:H158)>Inputs!$D$261,1/Inputs!$D$261*SUM(F158:H158),1)))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",G158=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G158)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",H158=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H158)","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,'At-Risk'!S158/100)","v":1.31},{"$f":"IF(OR($J158=\"T\",$K158=\"T\"),0,IF(AND(O158=\"E\",'At-Risk'!S158/100<1/Inputs!$D$253*F158),1/Inputs!$D$253*F158-'At-Risk'!S158/100,IF(AND(O158=\"M\",'At-Risk'!S158/100<1/Inputs!$D$256*SUM(F158:G158)),1/Inputs!$D$256* SUM(F158:G158)-'At-Risk'!S158/100,IF(AND(O158=\"H\",'At-Risk'!S158/100<1/Inputs!$D$260*SUM(F158:H158)),1/Inputs!$D$260*SUM(F158:H158)-'At-Risk'!S158/100,0))))","v":0.21683333333333299},0,{"$f":"IF(OR(J158=\"T\",K158=\"T\"),0,IF(O158=\"E\",2/Inputs!$D$253*F158,IF(O158=\"M\",2/Inputs!$D$256*SUM(F158:G158),IF(O158=\"H\",5/Inputs!$D$261*SUM(F158:H158),0))))","v":3.0536666666666661},7.6841666666666644,{"$f":"IF(OR($J158=\"T\",$K158=\"T\",F158=0,O158=\"M\",O158=\"H\"),0,IF(F158<Inputs!$D$251,1/Inputs!$D$251*F158,1))","v":1},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",G158=0,O158=\"E\",O158=\"H\"),0,IF(SUM(F158:G158)<Inputs!$D$254,1/Inputs!$D$254*SUM(F158:G158),1))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",H158=0,O158=\"E\",O158=\"M\"),0,IF(SUM(F158:H158)<Inputs!$D$258,1/Inputs!$D$258*SUM(F158:H158),1))","v":0},0,{"$f":"IF(OR($J158=\"T\",$K158=\"T\",F158=0),0,IF(AND(O158=\"E\",F158>Inputs!$D$253),(F158-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.52683333333333315},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",G158=0),0,IF(AND(O158=\"M\",SUM(F158:G158)>Inputs!$D$256),(SUM(F158:G158)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",H158=0),0,IF(AND(O158=\"H\",SUM(F158:H158)>Inputs!$D$260),(SUM(F158:H158)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K158=\"T\",$J158=\"T\",O158=\"M\",O158=\"H\"),0,IF(F158<Inputs!$D$251,1/Inputs!$D$251*F158,IF(F158>Inputs!$D$253,1/Inputs!$D$253*F158,1)))","v":1.526833333333333},{"$f":"IF(OR($K158=\"T\",$J158=\"T\",O158=\"E\",O158=\"H\"),0,IF(SUM(F158:G158)<Inputs!$D$254,1/Inputs!$D$254*SUM(F158:G158),IF(SUM(F158:G158)>Inputs!$D$256,1/Inputs!$D$256*SUM(F158:G158),1)))","v":0},{"$f":"IF(OR($K158=\"T\",$J158=\"T\",O158=\"E\",O158=\"M\"),0,IF(SUM(F158:H158)<Inputs!$D$258,1/Inputs!$D$258*SUM(F158:H158),IF(SUM(F158:H158)>Inputs!$D$261,1/Inputs!$D$261*SUM(F158:H158),1)))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",F158=0,O158=\"M\",O158=\"H\"),0,1/Inputs!$D$253*F158)","v":1.526833333333333},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",G158=0,O158=\"E\",O158=\"H\"),0,1/Inputs!$D$256*SUM(F158:G158))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",H158=0,O158=\"E\",O158=\"M\"),0,4/Inputs!$D$261*SUM(F158:H158))","v":0},4.5804999999999998,307785.92880944646,277569.57355238328,328243.52777285513,323955.41447836446,301921.10924205842,316385.24523924431,319835.5271669653,0,0,0,0,0,0,2175696.3262613169,0,0,2175696.3262613169,435139.26525226346,0,0,0,435139.26525226346,0,0,0,0,0,0,0,0,0,0,0,0,103706.37075291364,0,0,17165.64737271507,3958.2584256837272,0,0,120872.01812562872,0,0,0,0,103706.37075291364,17165.64737271507,0,114792.22649888179,{"$f":"0.05*($AF158+AK158+AP158+AT158+SUM(AU158:BD158))*175*Inputs!$D$228*(1+0.0765)","v":32642.131507252994},514008.67080870463,124788.03808958524,0,0,0,56606.125614111756,0,0,85000.16246446938,0,0,70009.615889846726,0,0,336403.94205801305,{"$f":"Inputs!$D$152*F158+Inputs!$D$153*G158+Inputs!$D$154*H158","v":147718.71275986318},{"$f":"Inputs!$D$155*I158","v":129319.17985070488},{"$f":"'Voc Ed'!L158","v":0},{"$f":"Inputs!$D$156*$I158","v":12931.917985070488},{"$f":"Inputs!$D$157*$I158","v":51727.671940281951},{"$f":"Inputs!$D$158*$I158","v":16575.856506775337},{"$f":"IF(Inputs!$D$100=1,0,Activities!R158)","v":50326.611492403579},408599.95053509937,3869848.1549153975]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AV27","v":"1101019"},{"$f":"'School Reference Sheet'!AW27","v":"Clawson Elementary"},{"$f":"'School Reference Sheet'!AX27","v":"K-6"},{"$f":"IF(M159=1,SUM(ADM!F159:J159),IF(N159=1,SUM(ADM!F159:L159),SUM(ADM!F159:K159,0)))","v":24.053000000000004},{"$f":"ADM!S159-'School Resources'!H159-'School Resources'!F159","v":0},{"$f":"IF(SUM(ADM!N159:R159)=ADM!S159,SUM(ADM!N159:R159),IF(OR(SUM(ADM!F159:O159)=ADM!S159,SUM(ADM!G159:O159)=ADM!S159,SUM(ADM!H159:O159)=ADM!S159,SUM(ADM!I159:O159)=ADM!S159,SUM(ADM!J159:O159)=ADM!S159,SUM(ADM!K159:O159)=ADM!S159,SUM(ADM!L159:O159)=ADM!S159,SUM(ADM!M159:O159)=ADM!S159,SUM(ADM!N159:O159)=ADM!S159),0,SUM(ADM!O159:R159)))","v":0},{"$f":"SUM(ADM!$F159:$R159)","v":24.053000000000004},"F",{"$f":"IF(I159<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F159:J159)=0,SUM(ADM!O159:R159)=0,ADM!K159>0,ADM!N159>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M159:R159)=0,ADM!L159>0),1,0)","v":1},"E",{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!F159/Inputs!$D$80)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!G159/Inputs!$D$81)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!H159/Inputs!$D$82)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!I159/Inputs!$D$83)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!J159/Inputs!$D$84)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(M159=1,ADM!K159/Inputs!$D$95,ADM!K159/Inputs!$D$85))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(N159=1,ADM!L159/Inputs!$D$96,ADM!L159/Inputs!$D$86))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!M159/Inputs!$D$87)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!N159/Inputs!$D$88)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!O159/Inputs!$D$89)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!P159/Inputs!$D$90)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!Q159/Inputs!$D$91)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,ADM!R159/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N159:R159)=ADM!S159,SUM(X159:AB159),IF(OR(SUM(ADM!F159:O159)=ADM!S159,SUM(ADM!G159:O159)=ADM!S159,SUM(ADM!H159:O159)=ADM!S159,SUM(ADM!I159:O159)=ADM!S159,SUM(ADM!J159:O159)=ADM!S159,SUM(ADM!K159:O159)=ADM!S159,SUM(ADM!L159:O159)=ADM!S159,SUM(ADM!M159:O159)=ADM!S159,SUM(ADM!N159:O159)=ADM!S159),SUM(Z159:AB159),SUM(Y159:AB159)))","v":0},0,{"$f":"Inputs!$D$39*AC159","v":0},{"$f":"Inputs!$D$40*AD159","v":0},{"$f":"Inputs!$D$41*AE159","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'Voc Ed'!H159)","v":0},0,{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$72=1,$F159=0,Inputs!$D$74<=$AC159+$AG159),0,IF(AND($F159>0,$F159<=Inputs!$D$104,Inputs!$D$72=2),$F159/Inputs!$D$94-($AC159+$AG159),Inputs!$D$74-($AC159+$AG159)))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$72=1,$G159=0,Inputs!$D$75<=$AD159+$AH159),0,IF(Inputs!$D$72=2,IF(AND($G159>0,$G159<=Inputs!$D$104),$G159/Inputs!$D$94-($AD159+$AH159),Inputs!$D$75-($AD159+$AH159))))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$72=1,$H159=0,Inputs!$D$76<=$AE159+$AI159+AJ159),0,IF(Inputs!$D$72=2,IF(AND($H159>0,$H159<=Inputs!$D$104),$H159/Inputs!$D$94-($AE159+$AI159+$AJ159),Inputs!$D$76-($AE159+$AI159+$AJ159))))","v":0},{"$f":"IF(OR(J159=\"T\",K159=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O159=\"EM\",(AD159+AH159+AJ159)<Inputs!$D$75),Inputs!$D$75-(AD159+AH159+AJ159),IF(AND(O159=\"M\",(AD159+AH159+AJ159)<Inputs!$D$75),Inputs!$D$75-(AD159+AH159+AJ159),IF(AND(OR(O159=\"MH\",O159=\"H\",O159=\"EMH\"),(AD159+AE159+AH159+AI159+AJ159)<Inputs!$D$76),Inputs!$D$76-(AD159+AE159+AH159+AI159+AJ159),0)))),0))","v":0},0,{"$f":"IF($J159=\"T\",$I159/Inputs!$D$93,0)","v":0},{"$f":"IF(L159=1,(I159/7)*1.5,IF($J159=\"T\",0,IF(AND($K159=\"T\",($I159/Inputs!$D$94)>=1),$I159/Inputs!$D$94,IF(AND($K159=\"T\",($I159/Inputs!$D$94)<1),1,0))))","v":3.4361428571428578},{"$f":"'Small District Adjustment'!L159","v":0},3.4361428571428578,{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$234=0,O159=\"M\",O159=\"H\"), 0,(F159*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$234=0,O159=\"E\",O159=\"H\"), 0,(SUM(F159:G159)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",Inputs!$D$234=0,O159=\"E\",O159=\"M\"), 0,(SUM(F159:H159)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'At-Risk'!T159/100)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'At-Risk'!U159/100)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'At-Risk'!V159/100)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(AND(O159=\"E\", SUM(AX159:AZ159)<1/Inputs!$D$253*F159),1/Inputs!$D$253*F159-SUM(AX159:AZ159),IF(AND(O159=\"M\", SUM(AX159:AZ159)<1/Inputs!$D$256*SUM(F159:G159)),1/Inputs!$D$256* SUM(F159:G159)-SUM(AX159:AZ159),IF(AND(O159=\"H\",SUM(AX159:AZ159)<1/Inputs!$D$260*SUM(F159:H159)),1/Inputs!$D$260*SUM(F159:H159)-SUM(AX159:AZ159),0))))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'At-Risk'!AJ159/100)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F159:$R159)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F159:$K159)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J159:$K159)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L159:$N159)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O159:$R159)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F159:$R159)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F159:$K159)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J159:$K159)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L159:$N159)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O159:$R159)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",F159=0,Inputs!$D$247=0,O159=\"M\",O159=\"H\"),0,1/Inputs!$D$253*F159)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",G159=0,Inputs!$D$247=0,O159=\"H\",O159=\"E\"),0,IF(SUM(F159:G159)<Inputs!$D$254,1/Inputs!$D$254*SUM(F159:G159),IF(SUM(F159:G159)>Inputs!$D$257,1/Inputs!$D$257*SUM(F159:G159),1)))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",H159=0,Inputs!$D$247=0,O159=\"E\",O159=\"M\"),0,IF(SUM(F159:H159)<Inputs!$D$258,1/Inputs!$D$258*SUM(F159:H159),IF(SUM(F159:H159)>Inputs!$D$261,1/Inputs!$D$261*SUM(F159:H159),1)))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",G159=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G159)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",H159=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H159)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,'At-Risk'!S159/100)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\"),0,IF(AND(O159=\"E\",'At-Risk'!S159/100<1/Inputs!$D$253*F159),1/Inputs!$D$253*F159-'At-Risk'!S159/100,IF(AND(O159=\"M\",'At-Risk'!S159/100<1/Inputs!$D$256*SUM(F159:G159)),1/Inputs!$D$256* SUM(F159:G159)-'At-Risk'!S159/100,IF(AND(O159=\"H\",'At-Risk'!S159/100<1/Inputs!$D$260*SUM(F159:H159)),1/Inputs!$D$260*SUM(F159:H159)-'At-Risk'!S159/100,0))))","v":0},0,{"$f":"IF(OR(J159=\"T\",K159=\"T\"),0,IF(O159=\"E\",2/Inputs!$D$253*F159,IF(O159=\"M\",2/Inputs!$D$256*SUM(F159:G159),IF(O159=\"H\",5/Inputs!$D$261*SUM(F159:H159),0))))","v":0},0,{"$f":"IF(OR($J159=\"T\",$K159=\"T\",F159=0,O159=\"M\",O159=\"H\"),0,IF(F159<Inputs!$D$251,1/Inputs!$D$251*F159,1))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",G159=0,O159=\"E\",O159=\"H\"),0,IF(SUM(F159:G159)<Inputs!$D$254,1/Inputs!$D$254*SUM(F159:G159),1))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",H159=0,O159=\"E\",O159=\"M\"),0,IF(SUM(F159:H159)<Inputs!$D$258,1/Inputs!$D$258*SUM(F159:H159),1))","v":0},1,{"$f":"IF(OR($J159=\"T\",$K159=\"T\",F159=0),0,IF(AND(O159=\"E\",F159>Inputs!$D$253),(F159-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",G159=0),0,IF(AND(O159=\"M\",SUM(F159:G159)>Inputs!$D$256),(SUM(F159:G159)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",H159=0),0,IF(AND(O159=\"H\",SUM(F159:H159)>Inputs!$D$260),(SUM(F159:H159)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K159=\"T\",$J159=\"T\",O159=\"M\",O159=\"H\"),0,IF(F159<Inputs!$D$251,1/Inputs!$D$251*F159,IF(F159>Inputs!$D$253,1/Inputs!$D$253*F159,1)))","v":0},{"$f":"IF(OR($K159=\"T\",$J159=\"T\",O159=\"E\",O159=\"H\"),0,IF(SUM(F159:G159)<Inputs!$D$254,1/Inputs!$D$254*SUM(F159:G159),IF(SUM(F159:G159)>Inputs!$D$256,1/Inputs!$D$256*SUM(F159:G159),1)))","v":0},{"$f":"IF(OR($K159=\"T\",$J159=\"T\",O159=\"E\",O159=\"M\"),0,IF(SUM(F159:H159)<Inputs!$D$258,1/Inputs!$D$258*SUM(F159:H159),IF(SUM(F159:H159)>Inputs!$D$261,1/Inputs!$D$261*SUM(F159:H159),1)))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",F159=0,O159=\"M\",O159=\"H\"),0,1/Inputs!$D$253*F159)","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",G159=0,O159=\"E\",O159=\"H\"),0,1/Inputs!$D$256*SUM(F159:G159))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",H159=0,O159=\"E\",O159=\"M\"),0,4/Inputs!$D$261*SUM(F159:H159))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272022.82832277345,0,272022.82832277345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF159+AK159+AP159+AT159+SUM(AU159:BD159))*175*Inputs!$D$228*(1+0.0765)","v":3245.7929306139395},3245.7929306139395,0,0,0,107445.98344975345,0,0,0,0,0,0,0,0,0,107445.98344975345,{"$f":"Inputs!$D$152*F159+Inputs!$D$153*G159+Inputs!$D$154*H159","v":8080.1727386315861},{"$f":"Inputs!$D$155*I159","v":7073.7233766078243},{"$f":"'Voc Ed'!L159","v":0},{"$f":"Inputs!$D$156*$I159","v":707.37233766078236},{"$f":"Inputs!$D$157*$I159","v":2829.4893506431295},{"$f":"Inputs!$D$158*$I159","v":906.69476712301082},{"$f":"IF(Inputs!$D$100=1,0,Activities!R159)","v":564.13966754166677},20161.592238208003,402876.19694134878]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!AY27","v":"1101020"},{"$f":"'School Reference Sheet'!AZ27","v":"Jessup Elementary"},{"$f":"'School Reference Sheet'!BA27","v":"K-6"},{"$f":"IF(M160=1,SUM(ADM!F160:J160),IF(N160=1,SUM(ADM!F160:L160),SUM(ADM!F160:K160,0)))","v":342.267},{"$f":"ADM!S160-'School Resources'!H160-'School Resources'!F160","v":0},{"$f":"IF(SUM(ADM!N160:R160)=ADM!S160,SUM(ADM!N160:R160),IF(OR(SUM(ADM!F160:O160)=ADM!S160,SUM(ADM!G160:O160)=ADM!S160,SUM(ADM!H160:O160)=ADM!S160,SUM(ADM!I160:O160)=ADM!S160,SUM(ADM!J160:O160)=ADM!S160,SUM(ADM!K160:O160)=ADM!S160,SUM(ADM!L160:O160)=ADM!S160,SUM(ADM!M160:O160)=ADM!S160,SUM(ADM!N160:O160)=ADM!S160),0,SUM(ADM!O160:R160)))","v":0},{"$f":"SUM(ADM!$F160:$R160)","v":342.267},"F",{"$f":"IF(I160<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F160:J160)=0,SUM(ADM!O160:R160)=0,ADM!K160>0,ADM!N160>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M160:R160)=0,ADM!L160>0),1,0)","v":1},"E",{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!F160/Inputs!$D$80)","v":3.2734375},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!G160/Inputs!$D$81)","v":2.7212499999999999},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!H160/Inputs!$D$82)","v":2.9928750000000002},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!I160/Inputs!$D$83)","v":3.0625},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!J160/Inputs!$D$84)","v":3.0998125000000001},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(M160=1,ADM!K160/Inputs!$D$95,ADM!K160/Inputs!$D$85))","v":3.1182500000000002},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(N160=1,ADM!L160/Inputs!$D$96,ADM!L160/Inputs!$D$86))","v":3.1235624999999998},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!M160/Inputs!$D$87)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!N160/Inputs!$D$88)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!O160/Inputs!$D$89)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!P160/Inputs!$D$90)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!Q160/Inputs!$D$91)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,ADM!R160/Inputs!$D$92)","v":0},21.3916875,0,{"$f":"IF(SUM(ADM!N160:R160)=ADM!S160,SUM(X160:AB160),IF(OR(SUM(ADM!F160:O160)=ADM!S160,SUM(ADM!G160:O160)=ADM!S160,SUM(ADM!H160:O160)=ADM!S160,SUM(ADM!I160:O160)=ADM!S160,SUM(ADM!J160:O160)=ADM!S160,SUM(ADM!K160:O160)=ADM!S160,SUM(ADM!L160:O160)=ADM!S160,SUM(ADM!M160:O160)=ADM!S160,SUM(ADM!N160:O160)=ADM!S160),SUM(Z160:AB160),SUM(Y160:AB160)))","v":0},21.3916875,{"$f":"Inputs!$D$39*AC160","v":4.2783375000000001},{"$f":"Inputs!$D$40*AD160","v":0},{"$f":"Inputs!$D$41*AE160","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'Voc Ed'!H160)","v":0},4.2783375000000001,{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$72=1,$F160=0,Inputs!$D$74<=$AC160+$AG160),0,IF(AND($F160>0,$F160<=Inputs!$D$104,Inputs!$D$72=2),$F160/Inputs!$D$94-($AC160+$AG160),Inputs!$D$74-($AC160+$AG160)))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$72=1,$G160=0,Inputs!$D$75<=$AD160+$AH160),0,IF(Inputs!$D$72=2,IF(AND($G160>0,$G160<=Inputs!$D$104),$G160/Inputs!$D$94-($AD160+$AH160),Inputs!$D$75-($AD160+$AH160))))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$72=1,$H160=0,Inputs!$D$76<=$AE160+$AI160+AJ160),0,IF(Inputs!$D$72=2,IF(AND($H160>0,$H160<=Inputs!$D$104),$H160/Inputs!$D$94-($AE160+$AI160+$AJ160),Inputs!$D$76-($AE160+$AI160+$AJ160))))","v":0},{"$f":"IF(OR(J160=\"T\",K160=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O160=\"EM\",(AD160+AH160+AJ160)<Inputs!$D$75),Inputs!$D$75-(AD160+AH160+AJ160),IF(AND(O160=\"M\",(AD160+AH160+AJ160)<Inputs!$D$75),Inputs!$D$75-(AD160+AH160+AJ160),IF(AND(OR(O160=\"MH\",O160=\"H\",O160=\"EMH\"),(AD160+AE160+AH160+AI160+AJ160)<Inputs!$D$76),Inputs!$D$76-(AD160+AE160+AH160+AI160+AJ160),0)))),0))","v":0},0,{"$f":"IF($J160=\"T\",$I160/Inputs!$D$93,0)","v":0},{"$f":"IF(L160=1,(I160/7)*1.5,IF($J160=\"T\",0,IF(AND($K160=\"T\",($I160/Inputs!$D$94)>=1),$I160/Inputs!$D$94,IF(AND($K160=\"T\",($I160/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L160","v":0},0,{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$234=0,O160=\"M\",O160=\"H\"), 0,(F160*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$234=0,O160=\"E\",O160=\"H\"), 0,(SUM(F160:G160)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",Inputs!$D$234=0,O160=\"E\",O160=\"M\"), 0,(SUM(F160:H160)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'At-Risk'!T160/100)","v":0.4},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'At-Risk'!U160/100)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'At-Risk'!V160/100)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(AND(O160=\"E\", SUM(AX160:AZ160)<1/Inputs!$D$253*F160),1/Inputs!$D$253*F160-SUM(AX160:AZ160),IF(AND(O160=\"M\", SUM(AX160:AZ160)<1/Inputs!$D$256*SUM(F160:G160)),1/Inputs!$D$256* SUM(F160:G160)-SUM(AX160:AZ160),IF(AND(O160=\"H\",SUM(AX160:AZ160)<1/Inputs!$D$260*SUM(F160:H160)),1/Inputs!$D$260*SUM(F160:H160)-SUM(AX160:AZ160),0))))","v":0.78842708333333322},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'At-Risk'!AJ160/100)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F160:$R160)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F160:$K160)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J160:$K160)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L160:$N160)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O160:$R160)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F160:$R160)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F160:$K160)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J160:$K160)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L160:$N160)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O160:$R160)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",F160=0,Inputs!$D$247=0,O160=\"M\",O160=\"H\"),0,1/Inputs!$D$253*F160)","v":1.1884270833333332},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",G160=0,Inputs!$D$247=0,O160=\"H\",O160=\"E\"),0,IF(SUM(F160:G160)<Inputs!$D$254,1/Inputs!$D$254*SUM(F160:G160),IF(SUM(F160:G160)>Inputs!$D$257,1/Inputs!$D$257*SUM(F160:G160),1)))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",H160=0,Inputs!$D$247=0,O160=\"E\",O160=\"M\"),0,IF(SUM(F160:H160)<Inputs!$D$258,1/Inputs!$D$258*SUM(F160:H160),IF(SUM(F160:H160)>Inputs!$D$261,1/Inputs!$D$261*SUM(F160:H160),1)))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",G160=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G160)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",H160=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H160)","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,'At-Risk'!S160/100)","v":0.4},{"$f":"IF(OR($J160=\"T\",$K160=\"T\"),0,IF(AND(O160=\"E\",'At-Risk'!S160/100<1/Inputs!$D$253*F160),1/Inputs!$D$253*F160-'At-Risk'!S160/100,IF(AND(O160=\"M\",'At-Risk'!S160/100<1/Inputs!$D$256*SUM(F160:G160)),1/Inputs!$D$256* SUM(F160:G160)-'At-Risk'!S160/100,IF(AND(O160=\"H\",'At-Risk'!S160/100<1/Inputs!$D$260*SUM(F160:H160)),1/Inputs!$D$260*SUM(F160:H160)-'At-Risk'!S160/100,0))))","v":0.78842708333333322},0,{"$f":"IF(OR(J160=\"T\",K160=\"T\"),0,IF(O160=\"E\",2/Inputs!$D$253*F160,IF(O160=\"M\",2/Inputs!$D$256*SUM(F160:G160),IF(O160=\"H\",5/Inputs!$D$261*SUM(F160:H160),0))))","v":2.3768541666666665},5.942135416666666,{"$f":"IF(OR($J160=\"T\",$K160=\"T\",F160=0,O160=\"M\",O160=\"H\"),0,IF(F160<Inputs!$D$251,1/Inputs!$D$251*F160,1))","v":1},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",G160=0,O160=\"E\",O160=\"H\"),0,IF(SUM(F160:G160)<Inputs!$D$254,1/Inputs!$D$254*SUM(F160:G160),1))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",H160=0,O160=\"E\",O160=\"M\"),0,IF(SUM(F160:H160)<Inputs!$D$258,1/Inputs!$D$258*SUM(F160:H160),1))","v":0},0,{"$f":"IF(OR($J160=\"T\",$K160=\"T\",F160=0),0,IF(AND(O160=\"E\",F160>Inputs!$D$253),(F160-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.18842708333333333},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",G160=0),0,IF(AND(O160=\"M\",SUM(F160:G160)>Inputs!$D$256),(SUM(F160:G160)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",H160=0),0,IF(AND(O160=\"H\",SUM(F160:H160)>Inputs!$D$260),(SUM(F160:H160)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K160=\"T\",$J160=\"T\",O160=\"M\",O160=\"H\"),0,IF(F160<Inputs!$D$251,1/Inputs!$D$251*F160,IF(F160>Inputs!$D$253,1/Inputs!$D$253*F160,1)))","v":1.1884270833333332},{"$f":"IF(OR($K160=\"T\",$J160=\"T\",O160=\"E\",O160=\"H\"),0,IF(SUM(F160:G160)<Inputs!$D$254,1/Inputs!$D$254*SUM(F160:G160),IF(SUM(F160:G160)>Inputs!$D$256,1/Inputs!$D$256*SUM(F160:G160),1)))","v":0},{"$f":"IF(OR($K160=\"T\",$J160=\"T\",O160=\"E\",O160=\"M\"),0,IF(SUM(F160:H160)<Inputs!$D$258,1/Inputs!$D$258*SUM(F160:H160),IF(SUM(F160:H160)>Inputs!$D$261,1/Inputs!$D$261*SUM(F160:H160),1)))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",F160=0,O160=\"M\",O160=\"H\"),0,1/Inputs!$D$253*F160)","v":1.1884270833333332},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",G160=0,O160=\"E\",O160=\"H\"),0,1/Inputs!$D$256*SUM(F160:G160))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",H160=0,O160=\"E\",O160=\"M\"),0,4/Inputs!$D$261*SUM(F160:H160))","v":0},3.56528125,259142.2313064815,215428.21481783682,236931.45371536369,242443.32857312827,245397.17892329476,246856.78671776564,247277.35167549452,0,0,0,0,0,0,1693476.5457293652,0,0,1693476.5457293652,338695.30914587306,0,0,0,338695.30914587306,0,0,0,0,0,0,0,0,0,0,0,0,31666.067405469817,0,0,62415.962912828239,0,0,0,94082.030318298057,0,0,0,0,31666.067405469817,62415.962912828239,0,89349.759367365245,{"$f":"0.05*($AF160+AK160+AP160+AT160+SUM(AU160:BD160))*175*Inputs!$D$228*(1+0.0765)","v":25370.590666246033},396966.44098850549,124788.03808958524,0,0,0,20245.733277318646,0,0,66160.787137108724,0,0,54492.734603596255,0,0,265687.29310760886,{"$f":"Inputs!$D$152*F160+Inputs!$D$153*G160+Inputs!$D$154*H160","v":114978.44271954503},{"$f":"Inputs!$D$155*I160","v":100656.96914902214},{"$f":"'Voc Ed'!L160","v":0},{"$f":"Inputs!$D$156*$I160","v":10065.696914902215},{"$f":"Inputs!$D$157*$I160","v":40262.787659608861},{"$f":"Inputs!$D$158*$I160","v":12901.995504049037},{"$f":"IF(Inputs!$D$100=1,0,Activities!R160)","v":40435.667896101098},319301.55984322837,3014127.1488145809]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BB27","v":"1101021"},{"$f":"'School Reference Sheet'!BC27","v":"Lebhart Elementary"},{"$f":"'School Reference Sheet'!BD27","v":"K-2"},{"$f":"IF(M161=1,SUM(ADM!F161:J161),IF(N161=1,SUM(ADM!F161:L161),SUM(ADM!F161:K161,0)))","v":128.90600000000001},{"$f":"ADM!S161-'School Resources'!H161-'School Resources'!F161","v":0},{"$f":"IF(SUM(ADM!N161:R161)=ADM!S161,SUM(ADM!N161:R161),IF(OR(SUM(ADM!F161:O161)=ADM!S161,SUM(ADM!G161:O161)=ADM!S161,SUM(ADM!H161:O161)=ADM!S161,SUM(ADM!I161:O161)=ADM!S161,SUM(ADM!J161:O161)=ADM!S161,SUM(ADM!K161:O161)=ADM!S161,SUM(ADM!L161:O161)=ADM!S161,SUM(ADM!M161:O161)=ADM!S161,SUM(ADM!N161:O161)=ADM!S161),0,SUM(ADM!O161:R161)))","v":0},{"$f":"SUM(ADM!$F161:$R161)","v":128.90600000000001},"F",{"$f":"IF(I161<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F161:J161)=0,SUM(ADM!O161:R161)=0,ADM!K161>0,ADM!N161>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M161:R161)=0,ADM!L161>0),1,0)","v":0},"E",{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!F161/Inputs!$D$80)","v":3.2690625000000004},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!G161/Inputs!$D$81)","v":2.5002291666666667},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!H161/Inputs!$D$82)","v":2.2873333333333332},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!I161/Inputs!$D$83)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!J161/Inputs!$D$84)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(M161=1,ADM!K161/Inputs!$D$95,ADM!K161/Inputs!$D$85))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(N161=1,ADM!L161/Inputs!$D$96,ADM!L161/Inputs!$D$86))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!M161/Inputs!$D$87)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!N161/Inputs!$D$88)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!O161/Inputs!$D$89)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!P161/Inputs!$D$90)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!Q161/Inputs!$D$91)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,ADM!R161/Inputs!$D$92)","v":0},8.0566250000000004,0,{"$f":"IF(SUM(ADM!N161:R161)=ADM!S161,SUM(X161:AB161),IF(OR(SUM(ADM!F161:O161)=ADM!S161,SUM(ADM!G161:O161)=ADM!S161,SUM(ADM!H161:O161)=ADM!S161,SUM(ADM!I161:O161)=ADM!S161,SUM(ADM!J161:O161)=ADM!S161,SUM(ADM!K161:O161)=ADM!S161,SUM(ADM!L161:O161)=ADM!S161,SUM(ADM!M161:O161)=ADM!S161,SUM(ADM!N161:O161)=ADM!S161),SUM(Z161:AB161),SUM(Y161:AB161)))","v":0},8.0566250000000004,{"$f":"Inputs!$D$39*AC161","v":1.6113250000000001},{"$f":"Inputs!$D$40*AD161","v":0},{"$f":"Inputs!$D$41*AE161","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'Voc Ed'!H161)","v":0},1.6113250000000001,{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$72=1,$F161=0,Inputs!$D$74<=$AC161+$AG161),0,IF(AND($F161>0,$F161<=Inputs!$D$104,Inputs!$D$72=2),$F161/Inputs!$D$94-($AC161+$AG161),Inputs!$D$74-($AC161+$AG161)))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$72=1,$G161=0,Inputs!$D$75<=$AD161+$AH161),0,IF(Inputs!$D$72=2,IF(AND($G161>0,$G161<=Inputs!$D$104),$G161/Inputs!$D$94-($AD161+$AH161),Inputs!$D$75-($AD161+$AH161))))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$72=1,$H161=0,Inputs!$D$76<=$AE161+$AI161+AJ161),0,IF(Inputs!$D$72=2,IF(AND($H161>0,$H161<=Inputs!$D$104),$H161/Inputs!$D$94-($AE161+$AI161+$AJ161),Inputs!$D$76-($AE161+$AI161+$AJ161))))","v":0},{"$f":"IF(OR(J161=\"T\",K161=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O161=\"EM\",(AD161+AH161+AJ161)<Inputs!$D$75),Inputs!$D$75-(AD161+AH161+AJ161),IF(AND(O161=\"M\",(AD161+AH161+AJ161)<Inputs!$D$75),Inputs!$D$75-(AD161+AH161+AJ161),IF(AND(OR(O161=\"MH\",O161=\"H\",O161=\"EMH\"),(AD161+AE161+AH161+AI161+AJ161)<Inputs!$D$76),Inputs!$D$76-(AD161+AE161+AH161+AI161+AJ161),0)))),0))","v":0},0,{"$f":"IF($J161=\"T\",$I161/Inputs!$D$93,0)","v":0},{"$f":"IF(L161=1,(I161/7)*1.5,IF($J161=\"T\",0,IF(AND($K161=\"T\",($I161/Inputs!$D$94)>=1),$I161/Inputs!$D$94,IF(AND($K161=\"T\",($I161/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L161","v":0},0,{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$234=0,O161=\"M\",O161=\"H\"), 0,(F161*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$234=0,O161=\"E\",O161=\"H\"), 0,(SUM(F161:G161)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",Inputs!$D$234=0,O161=\"E\",O161=\"M\"), 0,(SUM(F161:H161)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'At-Risk'!T161/100)","v":0.69},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'At-Risk'!U161/100)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'At-Risk'!V161/100)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(AND(O161=\"E\", SUM(AX161:AZ161)<1/Inputs!$D$253*F161),1/Inputs!$D$253*F161-SUM(AX161:AZ161),IF(AND(O161=\"M\", SUM(AX161:AZ161)<1/Inputs!$D$256*SUM(F161:G161)),1/Inputs!$D$256* SUM(F161:G161)-SUM(AX161:AZ161),IF(AND(O161=\"H\",SUM(AX161:AZ161)<1/Inputs!$D$260*SUM(F161:H161)),1/Inputs!$D$260*SUM(F161:H161)-SUM(AX161:AZ161),0))))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'At-Risk'!AJ161/100)","v":0.03},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F161:$R161)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F161:$K161)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J161:$K161)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L161:$N161)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O161:$R161)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F161:$R161)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F161:$K161)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J161:$K161)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L161:$N161)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O161:$R161)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",F161=0,Inputs!$D$247=0,O161=\"M\",O161=\"H\"),0,1/Inputs!$D$253*F161)","v":0.44759027777777777},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",G161=0,Inputs!$D$247=0,O161=\"H\",O161=\"E\"),0,IF(SUM(F161:G161)<Inputs!$D$254,1/Inputs!$D$254*SUM(F161:G161),IF(SUM(F161:G161)>Inputs!$D$257,1/Inputs!$D$257*SUM(F161:G161),1)))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",H161=0,Inputs!$D$247=0,O161=\"E\",O161=\"M\"),0,IF(SUM(F161:H161)<Inputs!$D$258,1/Inputs!$D$258*SUM(F161:H161),IF(SUM(F161:H161)>Inputs!$D$261,1/Inputs!$D$261*SUM(F161:H161),1)))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",G161=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G161)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",H161=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H161)","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,'At-Risk'!S161/100)","v":0.69},{"$f":"IF(OR($J161=\"T\",$K161=\"T\"),0,IF(AND(O161=\"E\",'At-Risk'!S161/100<1/Inputs!$D$253*F161),1/Inputs!$D$253*F161-'At-Risk'!S161/100,IF(AND(O161=\"M\",'At-Risk'!S161/100<1/Inputs!$D$256*SUM(F161:G161)),1/Inputs!$D$256* SUM(F161:G161)-'At-Risk'!S161/100,IF(AND(O161=\"H\",'At-Risk'!S161/100<1/Inputs!$D$260*SUM(F161:H161)),1/Inputs!$D$260*SUM(F161:H161)-'At-Risk'!S161/100,0))))","v":0},0,{"$f":"IF(OR(J161=\"T\",K161=\"T\"),0,IF(O161=\"E\",2/Inputs!$D$253*F161,IF(O161=\"M\",2/Inputs!$D$256*SUM(F161:G161),IF(O161=\"H\",5/Inputs!$D$261*SUM(F161:H161),0))))","v":0.89518055555555553},2.7527708333333334,{"$f":"IF(OR($J161=\"T\",$K161=\"T\",F161=0,O161=\"M\",O161=\"H\"),0,IF(F161<Inputs!$D$251,1/Inputs!$D$251*F161,1))","v":1},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",G161=0,O161=\"E\",O161=\"H\"),0,IF(SUM(F161:G161)<Inputs!$D$254,1/Inputs!$D$254*SUM(F161:G161),1))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",H161=0,O161=\"E\",O161=\"M\"),0,IF(SUM(F161:H161)<Inputs!$D$258,1/Inputs!$D$258*SUM(F161:H161),1))","v":0},0,{"$f":"IF(OR($J161=\"T\",$K161=\"T\",F161=0),0,IF(AND(O161=\"E\",F161>Inputs!$D$253),(F161-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",G161=0),0,IF(AND(O161=\"M\",SUM(F161:G161)>Inputs!$D$256),(SUM(F161:G161)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",H161=0),0,IF(AND(O161=\"H\",SUM(F161:H161)>Inputs!$D$260),(SUM(F161:H161)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K161=\"T\",$J161=\"T\",O161=\"M\",O161=\"H\"),0,IF(F161<Inputs!$D$251,1/Inputs!$D$251*F161,IF(F161>Inputs!$D$253,1/Inputs!$D$253*F161,1)))","v":1},{"$f":"IF(OR($K161=\"T\",$J161=\"T\",O161=\"E\",O161=\"H\"),0,IF(SUM(F161:G161)<Inputs!$D$254,1/Inputs!$D$254*SUM(F161:G161),IF(SUM(F161:G161)>Inputs!$D$256,1/Inputs!$D$256*SUM(F161:G161),1)))","v":0},{"$f":"IF(OR($K161=\"T\",$J161=\"T\",O161=\"E\",O161=\"M\"),0,IF(SUM(F161:H161)<Inputs!$D$258,1/Inputs!$D$258*SUM(F161:H161),IF(SUM(F161:H161)>Inputs!$D$261,1/Inputs!$D$261*SUM(F161:H161),1)))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",F161=0,O161=\"M\",O161=\"H\"),0,1/Inputs!$D$253*F161)","v":0.44759027777777777},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",G161=0,O161=\"E\",O161=\"H\"),0,1/Inputs!$D$256*SUM(F161:G161))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",H161=0,O161=\"E\",O161=\"M\"),0,4/Inputs!$D$261*SUM(F161:H161))","v":0},2.4475902777777776,258795.88369423419,197931.06330197072,181077.1287802782,0,0,0,0,0,0,0,0,0,0,637804.07577648317,0,0,637804.07577648317,127560.81515529663,0,0,0,127560.81515529663,0,0,0,0,0,0,0,0,0,0,0,0,54623.966274435428,0,0,0,2374.9550554102361,0,0,35433.559765360173,0,0,0,0,54623.966274435428,0,0,33651.272489049727,{"$f":"0.05*($AF161+AK161+AP161+AT161+SUM(AU161:BD161))*175*Inputs!$D$228*(1+0.0765)","v":9812.4950199558261},190520.21487864683,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,20523.276993724721,0,0,200982.19978878059,{"$f":"Inputs!$D$152*F161+Inputs!$D$153*G161+Inputs!$D$154*H161","v":43303.652228247753},{"$f":"Inputs!$D$155*I161","v":37909.84016900212},{"$f":"'Voc Ed'!L161","v":0},{"$f":"Inputs!$D$156*$I161","v":3790.9840169002123},{"$f":"Inputs!$D$157*$I161","v":15163.936067600849},{"$f":"Inputs!$D$158*$I161","v":4859.2024134519106},{"$f":"IF(Inputs!$D$100=1,0,Activities!R161)","v":3123.4407197500004},108151.05561495286,1265018.3612141602]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BE27","v":"1101022"},{"$f":"'School Reference Sheet'!BF27","v":"Miller Elementary"},{"$f":"'School Reference Sheet'!BG27","v":"4-6"},{"$f":"IF(M162=1,SUM(ADM!F162:J162),IF(N162=1,SUM(ADM!F162:L162),SUM(ADM!F162:K162,0)))","v":84.489000000000004},{"$f":"ADM!S162-'School Resources'!H162-'School Resources'!F162","v":0},{"$f":"IF(SUM(ADM!N162:R162)=ADM!S162,SUM(ADM!N162:R162),IF(OR(SUM(ADM!F162:O162)=ADM!S162,SUM(ADM!G162:O162)=ADM!S162,SUM(ADM!H162:O162)=ADM!S162,SUM(ADM!I162:O162)=ADM!S162,SUM(ADM!J162:O162)=ADM!S162,SUM(ADM!K162:O162)=ADM!S162,SUM(ADM!L162:O162)=ADM!S162,SUM(ADM!M162:O162)=ADM!S162,SUM(ADM!N162:O162)=ADM!S162),0,SUM(ADM!O162:R162)))","v":0},{"$f":"SUM(ADM!$F162:$R162)","v":84.489000000000004},"F",{"$f":"IF(I162<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F162:J162)=0,SUM(ADM!O162:R162)=0,ADM!K162>0,ADM!N162>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M162:R162)=0,ADM!L162>0),1,0)","v":1},"E",{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!F162/Inputs!$D$80)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!G162/Inputs!$D$81)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!H162/Inputs!$D$82)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!I162/Inputs!$D$83)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!J162/Inputs!$D$84)","v":2.2510625000000002},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(M162=1,ADM!K162/Inputs!$D$95,ADM!K162/Inputs!$D$85))","v":1.5458125},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(N162=1,ADM!L162/Inputs!$D$96,ADM!L162/Inputs!$D$86))","v":1.4836875},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!M162/Inputs!$D$87)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!N162/Inputs!$D$88)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!O162/Inputs!$D$89)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!P162/Inputs!$D$90)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!Q162/Inputs!$D$91)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,ADM!R162/Inputs!$D$92)","v":0},5.2805625000000003,0,{"$f":"IF(SUM(ADM!N162:R162)=ADM!S162,SUM(X162:AB162),IF(OR(SUM(ADM!F162:O162)=ADM!S162,SUM(ADM!G162:O162)=ADM!S162,SUM(ADM!H162:O162)=ADM!S162,SUM(ADM!I162:O162)=ADM!S162,SUM(ADM!J162:O162)=ADM!S162,SUM(ADM!K162:O162)=ADM!S162,SUM(ADM!L162:O162)=ADM!S162,SUM(ADM!M162:O162)=ADM!S162,SUM(ADM!N162:O162)=ADM!S162),SUM(Z162:AB162),SUM(Y162:AB162)))","v":0},5.2805625000000003,{"$f":"Inputs!$D$39*AC162","v":1.0561125},{"$f":"Inputs!$D$40*AD162","v":0},{"$f":"Inputs!$D$41*AE162","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'Voc Ed'!H162)","v":0},1.0561125,{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$72=1,$F162=0,Inputs!$D$74<=$AC162+$AG162),0,IF(AND($F162>0,$F162<=Inputs!$D$104,Inputs!$D$72=2),$F162/Inputs!$D$94-($AC162+$AG162),Inputs!$D$74-($AC162+$AG162)))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$72=1,$G162=0,Inputs!$D$75<=$AD162+$AH162),0,IF(Inputs!$D$72=2,IF(AND($G162>0,$G162<=Inputs!$D$104),$G162/Inputs!$D$94-($AD162+$AH162),Inputs!$D$75-($AD162+$AH162))))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$72=1,$H162=0,Inputs!$D$76<=$AE162+$AI162+AJ162),0,IF(Inputs!$D$72=2,IF(AND($H162>0,$H162<=Inputs!$D$104),$H162/Inputs!$D$94-($AE162+$AI162+$AJ162),Inputs!$D$76-($AE162+$AI162+$AJ162))))","v":0},{"$f":"IF(OR(J162=\"T\",K162=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O162=\"EM\",(AD162+AH162+AJ162)<Inputs!$D$75),Inputs!$D$75-(AD162+AH162+AJ162),IF(AND(O162=\"M\",(AD162+AH162+AJ162)<Inputs!$D$75),Inputs!$D$75-(AD162+AH162+AJ162),IF(AND(OR(O162=\"MH\",O162=\"H\",O162=\"EMH\"),(AD162+AE162+AH162+AI162+AJ162)<Inputs!$D$76),Inputs!$D$76-(AD162+AE162+AH162+AI162+AJ162),0)))),0))","v":0},0,{"$f":"IF($J162=\"T\",$I162/Inputs!$D$93,0)","v":0},{"$f":"IF(L162=1,(I162/7)*1.5,IF($J162=\"T\",0,IF(AND($K162=\"T\",($I162/Inputs!$D$94)>=1),$I162/Inputs!$D$94,IF(AND($K162=\"T\",($I162/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L162","v":0},0,{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$234=0,O162=\"M\",O162=\"H\"), 0,(F162*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$234=0,O162=\"E\",O162=\"H\"), 0,(SUM(F162:G162)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",Inputs!$D$234=0,O162=\"E\",O162=\"M\"), 0,(SUM(F162:H162)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'At-Risk'!T162/100)","v":0.23},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'At-Risk'!U162/100)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'At-Risk'!V162/100)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(AND(O162=\"E\", SUM(AX162:AZ162)<1/Inputs!$D$253*F162),1/Inputs!$D$253*F162-SUM(AX162:AZ162),IF(AND(O162=\"M\", SUM(AX162:AZ162)<1/Inputs!$D$256*SUM(F162:G162)),1/Inputs!$D$256* SUM(F162:G162)-SUM(AX162:AZ162),IF(AND(O162=\"H\",SUM(AX162:AZ162)<1/Inputs!$D$260*SUM(F162:H162)),1/Inputs!$D$260*SUM(F162:H162)-SUM(AX162:AZ162),0))))","v":6.3364583333333308E-2},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'At-Risk'!AJ162/100)","v":0.01},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F162:$R162)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F162:$K162)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J162:$K162)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L162:$N162)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O162:$R162)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F162:$R162)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F162:$K162)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J162:$K162)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L162:$N162)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O162:$R162)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",F162=0,Inputs!$D$247=0,O162=\"M\",O162=\"H\"),0,1/Inputs!$D$253*F162)","v":0.29336458333333332},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",G162=0,Inputs!$D$247=0,O162=\"H\",O162=\"E\"),0,IF(SUM(F162:G162)<Inputs!$D$254,1/Inputs!$D$254*SUM(F162:G162),IF(SUM(F162:G162)>Inputs!$D$257,1/Inputs!$D$257*SUM(F162:G162),1)))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",H162=0,Inputs!$D$247=0,O162=\"E\",O162=\"M\"),0,IF(SUM(F162:H162)<Inputs!$D$258,1/Inputs!$D$258*SUM(F162:H162),IF(SUM(F162:H162)>Inputs!$D$261,1/Inputs!$D$261*SUM(F162:H162),1)))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",G162=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G162)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",H162=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H162)","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,'At-Risk'!S162/100)","v":0.23},{"$f":"IF(OR($J162=\"T\",$K162=\"T\"),0,IF(AND(O162=\"E\",'At-Risk'!S162/100<1/Inputs!$D$253*F162),1/Inputs!$D$253*F162-'At-Risk'!S162/100,IF(AND(O162=\"M\",'At-Risk'!S162/100<1/Inputs!$D$256*SUM(F162:G162)),1/Inputs!$D$256* SUM(F162:G162)-'At-Risk'!S162/100,IF(AND(O162=\"H\",'At-Risk'!S162/100<1/Inputs!$D$260*SUM(F162:H162)),1/Inputs!$D$260*SUM(F162:H162)-'At-Risk'!S162/100,0))))","v":6.3364583333333308E-2},0,{"$f":"IF(OR(J162=\"T\",K162=\"T\"),0,IF(O162=\"E\",2/Inputs!$D$253*F162,IF(O162=\"M\",2/Inputs!$D$256*SUM(F162:G162),IF(O162=\"H\",5/Inputs!$D$261*SUM(F162:H162),0))))","v":0.58672916666666663},1.4768229166666664,{"$f":"IF(OR($J162=\"T\",$K162=\"T\",F162=0,O162=\"M\",O162=\"H\"),0,IF(F162<Inputs!$D$251,1/Inputs!$D$251*F162,1))","v":0.88009375000000001},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",G162=0,O162=\"E\",O162=\"H\"),0,IF(SUM(F162:G162)<Inputs!$D$254,1/Inputs!$D$254*SUM(F162:G162),1))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",H162=0,O162=\"E\",O162=\"M\"),0,IF(SUM(F162:H162)<Inputs!$D$258,1/Inputs!$D$258*SUM(F162:H162),1))","v":0},0,{"$f":"IF(OR($J162=\"T\",$K162=\"T\",F162=0),0,IF(AND(O162=\"E\",F162>Inputs!$D$253),(F162-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",G162=0),0,IF(AND(O162=\"M\",SUM(F162:G162)>Inputs!$D$256),(SUM(F162:G162)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",H162=0),0,IF(AND(O162=\"H\",SUM(F162:H162)>Inputs!$D$260),(SUM(F162:H162)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K162=\"T\",$J162=\"T\",O162=\"M\",O162=\"H\"),0,IF(F162<Inputs!$D$251,1/Inputs!$D$251*F162,IF(F162>Inputs!$D$253,1/Inputs!$D$253*F162,1)))","v":0.88009375000000001},{"$f":"IF(OR($K162=\"T\",$J162=\"T\",O162=\"E\",O162=\"H\"),0,IF(SUM(F162:G162)<Inputs!$D$254,1/Inputs!$D$254*SUM(F162:G162),IF(SUM(F162:G162)>Inputs!$D$256,1/Inputs!$D$256*SUM(F162:G162),1)))","v":0},{"$f":"IF(OR($K162=\"T\",$J162=\"T\",O162=\"E\",O162=\"M\"),0,IF(SUM(F162:H162)<Inputs!$D$258,1/Inputs!$D$258*SUM(F162:H162),IF(SUM(F162:H162)>Inputs!$D$261,1/Inputs!$D$261*SUM(F162:H162),1)))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",F162=0,O162=\"M\",O162=\"H\"),0,1/Inputs!$D$253*F162)","v":0.29336458333333332},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",G162=0,O162=\"E\",O162=\"H\"),0,1/Inputs!$D$256*SUM(F162:G162))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",H162=0,O162=\"E\",O162=\"M\"),0,4/Inputs!$D$261*SUM(F162:H162))","v":0},2.0535520833333334,0,0,0,0,178205.74214731349,122374.50705304452,117456.37095913249,0,0,0,0,0,0,418036.6201594905,0,0,418036.6201594905,83607.324031898097,0,0,0,83607.324031898097,0,0,0,0,0,0,0,0,0,0,0,0,18207.988758145144,0,0,5016.2679173821043,791.65168513674541,0,0,23224.256675527249,0,0,0,0,18207.988758145144,5016.2679173821043,0,22056.090184532313,{"$f":"0.05*($AF162+AK162+AP162+AT162+SUM(AU162:BD162))*175*Inputs!$D$228*(1+0.0765)","v":6272.205328651743},98792.717224902561,109825.17239740591,0,0,0,0,0,0,48995.597686255293,0,0,13451.593796431569,0,0,172272.36388009277,{"$f":"Inputs!$D$152*F162+Inputs!$D$153*G162+Inputs!$D$154*H162","v":28382.559951533862},{"$f":"Inputs!$D$155*I162","v":24847.287837950291},{"$f":"'Voc Ed'!L162","v":0},{"$f":"Inputs!$D$156*$I162","v":2484.7287837950294},{"$f":"Inputs!$D$157*$I162","v":9938.9151351801174},{"$f":"Inputs!$D$158*$I162","v":3184.8723310795349},{"$f":"IF(Inputs!$D$100=1,0,Activities!R162)","v":18576.226291365921},87414.590330904743,860123.61562728859]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BH27","v":"1101023"},{"$f":"'School Reference Sheet'!BI27","v":"Pioneer Park Elementary"},{"$f":"'School Reference Sheet'!BJ27","v":"K-6"},{"$f":"IF(M163=1,SUM(ADM!F163:J163),IF(N163=1,SUM(ADM!F163:L163),SUM(ADM!F163:K163,0)))","v":385.94566666666663},{"$f":"ADM!S163-'School Resources'!H163-'School Resources'!F163","v":0},{"$f":"IF(SUM(ADM!N163:R163)=ADM!S163,SUM(ADM!N163:R163),IF(OR(SUM(ADM!F163:O163)=ADM!S163,SUM(ADM!G163:O163)=ADM!S163,SUM(ADM!H163:O163)=ADM!S163,SUM(ADM!I163:O163)=ADM!S163,SUM(ADM!J163:O163)=ADM!S163,SUM(ADM!K163:O163)=ADM!S163,SUM(ADM!L163:O163)=ADM!S163,SUM(ADM!M163:O163)=ADM!S163,SUM(ADM!N163:O163)=ADM!S163),0,SUM(ADM!O163:R163)))","v":0},{"$f":"SUM(ADM!$F163:$R163)","v":385.94566666666663},"F",{"$f":"IF(I163<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F163:J163)=0,SUM(ADM!O163:R163)=0,ADM!K163>0,ADM!N163>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M163:R163)=0,ADM!L163>0),1,0)","v":1},"E",{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!F163/Inputs!$D$80)","v":4.1615208333333333},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!G163/Inputs!$D$81)","v":3.6948333333333334},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!H163/Inputs!$D$82)","v":3.6438541666666668},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!I163/Inputs!$D$83)","v":3.4435000000000002},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!J163/Inputs!$D$84)","v":3.1138333333333335},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(M163=1,ADM!K163/Inputs!$D$95,ADM!K163/Inputs!$D$85))","v":3.145},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(N163=1,ADM!L163/Inputs!$D$96,ADM!L163/Inputs!$D$86))","v":2.9190624999999994},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!M163/Inputs!$D$87)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!N163/Inputs!$D$88)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!O163/Inputs!$D$89)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!P163/Inputs!$D$90)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!Q163/Inputs!$D$91)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,ADM!R163/Inputs!$D$92)","v":0},24.121604166666664,0,{"$f":"IF(SUM(ADM!N163:R163)=ADM!S163,SUM(X163:AB163),IF(OR(SUM(ADM!F163:O163)=ADM!S163,SUM(ADM!G163:O163)=ADM!S163,SUM(ADM!H163:O163)=ADM!S163,SUM(ADM!I163:O163)=ADM!S163,SUM(ADM!J163:O163)=ADM!S163,SUM(ADM!K163:O163)=ADM!S163,SUM(ADM!L163:O163)=ADM!S163,SUM(ADM!M163:O163)=ADM!S163,SUM(ADM!N163:O163)=ADM!S163),SUM(Z163:AB163),SUM(Y163:AB163)))","v":0},24.121604166666664,{"$f":"Inputs!$D$39*AC163","v":4.8243208333333332},{"$f":"Inputs!$D$40*AD163","v":0},{"$f":"Inputs!$D$41*AE163","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'Voc Ed'!H163)","v":0},4.8243208333333332,{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$72=1,$F163=0,Inputs!$D$74<=$AC163+$AG163),0,IF(AND($F163>0,$F163<=Inputs!$D$104,Inputs!$D$72=2),$F163/Inputs!$D$94-($AC163+$AG163),Inputs!$D$74-($AC163+$AG163)))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$72=1,$G163=0,Inputs!$D$75<=$AD163+$AH163),0,IF(Inputs!$D$72=2,IF(AND($G163>0,$G163<=Inputs!$D$104),$G163/Inputs!$D$94-($AD163+$AH163),Inputs!$D$75-($AD163+$AH163))))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$72=1,$H163=0,Inputs!$D$76<=$AE163+$AI163+AJ163),0,IF(Inputs!$D$72=2,IF(AND($H163>0,$H163<=Inputs!$D$104),$H163/Inputs!$D$94-($AE163+$AI163+$AJ163),Inputs!$D$76-($AE163+$AI163+$AJ163))))","v":0},{"$f":"IF(OR(J163=\"T\",K163=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O163=\"EM\",(AD163+AH163+AJ163)<Inputs!$D$75),Inputs!$D$75-(AD163+AH163+AJ163),IF(AND(O163=\"M\",(AD163+AH163+AJ163)<Inputs!$D$75),Inputs!$D$75-(AD163+AH163+AJ163),IF(AND(OR(O163=\"MH\",O163=\"H\",O163=\"EMH\"),(AD163+AE163+AH163+AI163+AJ163)<Inputs!$D$76),Inputs!$D$76-(AD163+AE163+AH163+AI163+AJ163),0)))),0))","v":0},0,{"$f":"IF($J163=\"T\",$I163/Inputs!$D$93,0)","v":0},{"$f":"IF(L163=1,(I163/7)*1.5,IF($J163=\"T\",0,IF(AND($K163=\"T\",($I163/Inputs!$D$94)>=1),$I163/Inputs!$D$94,IF(AND($K163=\"T\",($I163/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L163","v":0},0,{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$234=0,O163=\"M\",O163=\"H\"), 0,(F163*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$234=0,O163=\"E\",O163=\"H\"), 0,(SUM(F163:G163)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",Inputs!$D$234=0,O163=\"E\",O163=\"M\"), 0,(SUM(F163:H163)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'At-Risk'!T163/100)","v":1.66},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'At-Risk'!U163/100)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'At-Risk'!V163/100)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(AND(O163=\"E\", SUM(AX163:AZ163)<1/Inputs!$D$253*F163),1/Inputs!$D$253*F163-SUM(AX163:AZ163),IF(AND(O163=\"M\", SUM(AX163:AZ163)<1/Inputs!$D$256*SUM(F163:G163)),1/Inputs!$D$256* SUM(F163:G163)-SUM(AX163:AZ163),IF(AND(O163=\"H\",SUM(AX163:AZ163)<1/Inputs!$D$260*SUM(F163:H163)),1/Inputs!$D$260*SUM(F163:H163)-SUM(AX163:AZ163),0))))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'At-Risk'!AJ163/100)","v":0.06},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F163:$R163)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F163:$K163)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J163:$K163)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L163:$N163)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O163:$R163)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F163:$R163)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F163:$K163)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J163:$K163)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L163:$N163)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O163:$R163)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",F163=0,Inputs!$D$247=0,O163=\"M\",O163=\"H\"),0,1/Inputs!$D$253*F163)","v":1.3400891203703702},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",G163=0,Inputs!$D$247=0,O163=\"H\",O163=\"E\"),0,IF(SUM(F163:G163)<Inputs!$D$254,1/Inputs!$D$254*SUM(F163:G163),IF(SUM(F163:G163)>Inputs!$D$257,1/Inputs!$D$257*SUM(F163:G163),1)))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",H163=0,Inputs!$D$247=0,O163=\"E\",O163=\"M\"),0,IF(SUM(F163:H163)<Inputs!$D$258,1/Inputs!$D$258*SUM(F163:H163),IF(SUM(F163:H163)>Inputs!$D$261,1/Inputs!$D$261*SUM(F163:H163),1)))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",G163=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G163)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",H163=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H163)","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,'At-Risk'!S163/100)","v":1.66},{"$f":"IF(OR($J163=\"T\",$K163=\"T\"),0,IF(AND(O163=\"E\",'At-Risk'!S163/100<1/Inputs!$D$253*F163),1/Inputs!$D$253*F163-'At-Risk'!S163/100,IF(AND(O163=\"M\",'At-Risk'!S163/100<1/Inputs!$D$256*SUM(F163:G163)),1/Inputs!$D$256* SUM(F163:G163)-'At-Risk'!S163/100,IF(AND(O163=\"H\",'At-Risk'!S163/100<1/Inputs!$D$260*SUM(F163:H163)),1/Inputs!$D$260*SUM(F163:H163)-'At-Risk'!S163/100,0))))","v":0},0,{"$f":"IF(OR(J163=\"T\",K163=\"T\"),0,IF(O163=\"E\",2/Inputs!$D$253*F163,IF(O163=\"M\",2/Inputs!$D$256*SUM(F163:G163),IF(O163=\"H\",5/Inputs!$D$261*SUM(F163:H163),0))))","v":2.6801782407407404},7.4002673611111103,{"$f":"IF(OR($J163=\"T\",$K163=\"T\",F163=0,O163=\"M\",O163=\"H\"),0,IF(F163<Inputs!$D$251,1/Inputs!$D$251*F163,1))","v":1},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",G163=0,O163=\"E\",O163=\"H\"),0,IF(SUM(F163:G163)<Inputs!$D$254,1/Inputs!$D$254*SUM(F163:G163),1))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",H163=0,O163=\"E\",O163=\"M\"),0,IF(SUM(F163:H163)<Inputs!$D$258,1/Inputs!$D$258*SUM(F163:H163),1))","v":0},0,{"$f":"IF(OR($J163=\"T\",$K163=\"T\",F163=0),0,IF(AND(O163=\"E\",F163>Inputs!$D$253),(F163-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.3400891203703702},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",G163=0),0,IF(AND(O163=\"M\",SUM(F163:G163)>Inputs!$D$256),(SUM(F163:G163)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",H163=0),0,IF(AND(O163=\"H\",SUM(F163:H163)>Inputs!$D$260),(SUM(F163:H163)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K163=\"T\",$J163=\"T\",O163=\"M\",O163=\"H\"),0,IF(F163<Inputs!$D$251,1/Inputs!$D$251*F163,IF(F163>Inputs!$D$253,1/Inputs!$D$253*F163,1)))","v":1.3400891203703702},{"$f":"IF(OR($K163=\"T\",$J163=\"T\",O163=\"E\",O163=\"H\"),0,IF(SUM(F163:G163)<Inputs!$D$254,1/Inputs!$D$254*SUM(F163:G163),IF(SUM(F163:G163)>Inputs!$D$256,1/Inputs!$D$256*SUM(F163:G163),1)))","v":0},{"$f":"IF(OR($K163=\"T\",$J163=\"T\",O163=\"E\",O163=\"M\"),0,IF(SUM(F163:H163)<Inputs!$D$258,1/Inputs!$D$258*SUM(F163:H163),IF(SUM(F163:H163)>Inputs!$D$261,1/Inputs!$D$261*SUM(F163:H163),1)))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",F163=0,O163=\"M\",O163=\"H\"),0,1/Inputs!$D$253*F163)","v":1.3400891203703702},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",G163=0,O163=\"E\",O163=\"H\"),0,1/Inputs!$D$256*SUM(F163:G163))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",H163=0,O163=\"E\",O163=\"M\"),0,4/Inputs!$D$261*SUM(F163:H163))","v":0},4.0202673611111104,329447.49804400059,292502.10346327513,288466.32914342178,272605.25777683826,246507.14055683024,248974.45497550641,231088.07471444804,0,0,0,0,0,0,1909590.8586743204,0,0,1909590.8586743204,381918.17173486407,0,0,0,381918.17173486407,0,0,0,0,0,0,0,0,0,0,0,0,131414.17973269973,0,0,0,4749.9101108204723,0,0,106088.38103746224,0,0,0,0,131414.17973269973,0,0,100752.19768643784,{"$f":"0.05*($AF163+AK163+AP163+AT163+SUM(AU163:BD163))*175*Inputs!$D$228*(1+0.0765)","v":28967.143309780928},503385.9916099009,124788.03808958524,0,0,0,36541.209998756007,0,0,74603.946915194436,0,0,61446.866876078297,0,0,297380.06187961402,{"$f":"Inputs!$D$152*F163+Inputs!$D$153*G163+Inputs!$D$154*H163","v":129651.50519240812},{"$f":"Inputs!$D$155*I163","v":113502.38574815991},{"$f":"'Voc Ed'!L163","v":0},{"$f":"Inputs!$D$156*$I163","v":11350.23857481599},{"$f":"Inputs!$D$157*$I163","v":45400.954299263962},{"$f":"Inputs!$D$158*$I163","v":14548.493591671242},{"$f":"IF(Inputs!$D$100=1,0,Activities!R163)","v":39865.541642674041},354319.11904899322,3446594.202947692]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BK27","v":"1101024"},{"$f":"'School Reference Sheet'!BL27","v":"Rossman Elementary"},{"$f":"'School Reference Sheet'!BM27","v":"K-6"},{"$f":"IF(M164=1,SUM(ADM!F164:J164),IF(N164=1,SUM(ADM!F164:L164),SUM(ADM!F164:K164,0)))","v":338.30033333333336},{"$f":"ADM!S164-'School Resources'!H164-'School Resources'!F164","v":0},{"$f":"IF(SUM(ADM!N164:R164)=ADM!S164,SUM(ADM!N164:R164),IF(OR(SUM(ADM!F164:O164)=ADM!S164,SUM(ADM!G164:O164)=ADM!S164,SUM(ADM!H164:O164)=ADM!S164,SUM(ADM!I164:O164)=ADM!S164,SUM(ADM!J164:O164)=ADM!S164,SUM(ADM!K164:O164)=ADM!S164,SUM(ADM!L164:O164)=ADM!S164,SUM(ADM!M164:O164)=ADM!S164,SUM(ADM!N164:O164)=ADM!S164),0,SUM(ADM!O164:R164)))","v":0},{"$f":"SUM(ADM!$F164:$R164)","v":338.30033333333336},"F",{"$f":"IF(I164<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F164:J164)=0,SUM(ADM!O164:R164)=0,ADM!K164>0,ADM!N164>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M164:R164)=0,ADM!L164>0),1,0)","v":1},"E",{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!F164/Inputs!$D$80)","v":3.7581666666666664},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!G164/Inputs!$D$81)","v":3.1514375000000001},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!H164/Inputs!$D$82)","v":2.8793541666666669},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!I164/Inputs!$D$83)","v":2.7717291666666664},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!J164/Inputs!$D$84)","v":2.8276249999999998},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(M164=1,ADM!K164/Inputs!$D$95,ADM!K164/Inputs!$D$85))","v":2.9399375000000005},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(N164=1,ADM!L164/Inputs!$D$96,ADM!L164/Inputs!$D$86))","v":2.8155208333333328},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!M164/Inputs!$D$87)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!N164/Inputs!$D$88)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!O164/Inputs!$D$89)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!P164/Inputs!$D$90)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!Q164/Inputs!$D$91)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,ADM!R164/Inputs!$D$92)","v":0},21.143770833333335,0,{"$f":"IF(SUM(ADM!N164:R164)=ADM!S164,SUM(X164:AB164),IF(OR(SUM(ADM!F164:O164)=ADM!S164,SUM(ADM!G164:O164)=ADM!S164,SUM(ADM!H164:O164)=ADM!S164,SUM(ADM!I164:O164)=ADM!S164,SUM(ADM!J164:O164)=ADM!S164,SUM(ADM!K164:O164)=ADM!S164,SUM(ADM!L164:O164)=ADM!S164,SUM(ADM!M164:O164)=ADM!S164,SUM(ADM!N164:O164)=ADM!S164),SUM(Z164:AB164),SUM(Y164:AB164)))","v":0},21.143770833333335,{"$f":"Inputs!$D$39*AC164","v":4.2287541666666675},{"$f":"Inputs!$D$40*AD164","v":0},{"$f":"Inputs!$D$41*AE164","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'Voc Ed'!H164)","v":0},4.2287541666666675,{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$72=1,$F164=0,Inputs!$D$74<=$AC164+$AG164),0,IF(AND($F164>0,$F164<=Inputs!$D$104,Inputs!$D$72=2),$F164/Inputs!$D$94-($AC164+$AG164),Inputs!$D$74-($AC164+$AG164)))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$72=1,$G164=0,Inputs!$D$75<=$AD164+$AH164),0,IF(Inputs!$D$72=2,IF(AND($G164>0,$G164<=Inputs!$D$104),$G164/Inputs!$D$94-($AD164+$AH164),Inputs!$D$75-($AD164+$AH164))))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$72=1,$H164=0,Inputs!$D$76<=$AE164+$AI164+AJ164),0,IF(Inputs!$D$72=2,IF(AND($H164>0,$H164<=Inputs!$D$104),$H164/Inputs!$D$94-($AE164+$AI164+$AJ164),Inputs!$D$76-($AE164+$AI164+$AJ164))))","v":0},{"$f":"IF(OR(J164=\"T\",K164=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O164=\"EM\",(AD164+AH164+AJ164)<Inputs!$D$75),Inputs!$D$75-(AD164+AH164+AJ164),IF(AND(O164=\"M\",(AD164+AH164+AJ164)<Inputs!$D$75),Inputs!$D$75-(AD164+AH164+AJ164),IF(AND(OR(O164=\"MH\",O164=\"H\",O164=\"EMH\"),(AD164+AE164+AH164+AI164+AJ164)<Inputs!$D$76),Inputs!$D$76-(AD164+AE164+AH164+AI164+AJ164),0)))),0))","v":0},0,{"$f":"IF($J164=\"T\",$I164/Inputs!$D$93,0)","v":0},{"$f":"IF(L164=1,(I164/7)*1.5,IF($J164=\"T\",0,IF(AND($K164=\"T\",($I164/Inputs!$D$94)>=1),$I164/Inputs!$D$94,IF(AND($K164=\"T\",($I164/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L164","v":0},0,{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$234=0,O164=\"M\",O164=\"H\"), 0,(F164*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$234=0,O164=\"E\",O164=\"H\"), 0,(SUM(F164:G164)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",Inputs!$D$234=0,O164=\"E\",O164=\"M\"), 0,(SUM(F164:H164)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'At-Risk'!T164/100)","v":2.4},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'At-Risk'!U164/100)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'At-Risk'!V164/100)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(AND(O164=\"E\", SUM(AX164:AZ164)<1/Inputs!$D$253*F164),1/Inputs!$D$253*F164-SUM(AX164:AZ164),IF(AND(O164=\"M\", SUM(AX164:AZ164)<1/Inputs!$D$256*SUM(F164:G164)),1/Inputs!$D$256* SUM(F164:G164)-SUM(AX164:AZ164),IF(AND(O164=\"H\",SUM(AX164:AZ164)<1/Inputs!$D$260*SUM(F164:H164)),1/Inputs!$D$260*SUM(F164:H164)-SUM(AX164:AZ164),0))))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'At-Risk'!AJ164/100)","v":0.28000000000000003},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F164:$R164)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F164:$K164)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J164:$K164)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L164:$N164)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O164:$R164)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F164:$R164)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F164:$K164)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J164:$K164)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L164:$N164)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O164:$R164)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",F164=0,Inputs!$D$247=0,O164=\"M\",O164=\"H\"),0,1/Inputs!$D$253*F164)","v":1.1746539351851852},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",G164=0,Inputs!$D$247=0,O164=\"H\",O164=\"E\"),0,IF(SUM(F164:G164)<Inputs!$D$254,1/Inputs!$D$254*SUM(F164:G164),IF(SUM(F164:G164)>Inputs!$D$257,1/Inputs!$D$257*SUM(F164:G164),1)))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",H164=0,Inputs!$D$247=0,O164=\"E\",O164=\"M\"),0,IF(SUM(F164:H164)<Inputs!$D$258,1/Inputs!$D$258*SUM(F164:H164),IF(SUM(F164:H164)>Inputs!$D$261,1/Inputs!$D$261*SUM(F164:H164),1)))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",G164=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G164)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",H164=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H164)","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,'At-Risk'!S164/100)","v":2.4},{"$f":"IF(OR($J164=\"T\",$K164=\"T\"),0,IF(AND(O164=\"E\",'At-Risk'!S164/100<1/Inputs!$D$253*F164),1/Inputs!$D$253*F164-'At-Risk'!S164/100,IF(AND(O164=\"M\",'At-Risk'!S164/100<1/Inputs!$D$256*SUM(F164:G164)),1/Inputs!$D$256* SUM(F164:G164)-'At-Risk'!S164/100,IF(AND(O164=\"H\",'At-Risk'!S164/100<1/Inputs!$D$260*SUM(F164:H164)),1/Inputs!$D$260*SUM(F164:H164)-'At-Risk'!S164/100,0))))","v":0},0,{"$f":"IF(OR(J164=\"T\",K164=\"T\"),0,IF(O164=\"E\",2/Inputs!$D$253*F164,IF(O164=\"M\",2/Inputs!$D$256*SUM(F164:G164),IF(O164=\"H\",5/Inputs!$D$261*SUM(F164:H164),0))))","v":2.3493078703703705},8.6039618055555565,{"$f":"IF(OR($J164=\"T\",$K164=\"T\",F164=0,O164=\"M\",O164=\"H\"),0,IF(F164<Inputs!$D$251,1/Inputs!$D$251*F164,1))","v":1},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",G164=0,O164=\"E\",O164=\"H\"),0,IF(SUM(F164:G164)<Inputs!$D$254,1/Inputs!$D$254*SUM(F164:G164),1))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",H164=0,O164=\"E\",O164=\"M\"),0,IF(SUM(F164:H164)<Inputs!$D$258,1/Inputs!$D$258*SUM(F164:H164),1))","v":0},0,{"$f":"IF(OR($J164=\"T\",$K164=\"T\",F164=0),0,IF(AND(O164=\"E\",F164>Inputs!$D$253),(F164-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.17465393518518527},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",G164=0),0,IF(AND(O164=\"M\",SUM(F164:G164)>Inputs!$D$256),(SUM(F164:G164)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",H164=0),0,IF(AND(O164=\"H\",SUM(F164:H164)>Inputs!$D$260),(SUM(F164:H164)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K164=\"T\",$J164=\"T\",O164=\"M\",O164=\"H\"),0,IF(F164<Inputs!$D$251,1/Inputs!$D$251*F164,IF(F164>Inputs!$D$253,1/Inputs!$D$253*F164,1)))","v":1.1746539351851852},{"$f":"IF(OR($K164=\"T\",$J164=\"T\",O164=\"E\",O164=\"H\"),0,IF(SUM(F164:G164)<Inputs!$D$254,1/Inputs!$D$254*SUM(F164:G164),IF(SUM(F164:G164)>Inputs!$D$256,1/Inputs!$D$256*SUM(F164:G164),1)))","v":0},{"$f":"IF(OR($K164=\"T\",$J164=\"T\",O164=\"E\",O164=\"M\"),0,IF(SUM(F164:H164)<Inputs!$D$258,1/Inputs!$D$258*SUM(F164:H164),IF(SUM(F164:H164)>Inputs!$D$261,1/Inputs!$D$261*SUM(F164:H164),1)))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",F164=0,O164=\"M\",O164=\"H\"),0,1/Inputs!$D$253*F164)","v":1.1746539351851852},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",G164=0,O164=\"E\",O164=\"H\"),0,1/Inputs!$D$256*SUM(F164:G164))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",H164=0,O164=\"E\",O164=\"M\"),0,4/Inputs!$D$261*SUM(F164:H164))","v":0},3.5239618055555555,297515.89746914117,249484.08074781322,227944.55781471761,219424.40655343333,223849.40961847894,232740.64760717106,222891.18122459465,0,0,0,0,0,0,1673850.1810353501,0,0,1673850.1810353501,334770.03620707005,0,0,0,334770.03620707005,0,0,0,0,0,0,0,0,0,0,0,0,189996.40443281888,0,0,0,22166.247183828873,0,0,92991.676724186109,0,0,0,0,189996.40443281888,0,0,88314.249919603069,{"$f":"0.05*($AF164+AK164+AP164+AT164+SUM(AU164:BD164))*175*Inputs!$D$228*(1+0.0765)","v":26498.516248122709},609963.49894137855,124788.03808958524,0,0,0,18765.863829341728,0,0,65394.023794521818,0,0,53861.196903708165,0,0,262809.12261715694,{"$f":"Inputs!$D$152*F164+Inputs!$D$153*G164+Inputs!$D$154*H164","v":113645.91239637377},{"$f":"Inputs!$D$155*I164","v":99490.416006910527},{"$f":"'Voc Ed'!L164","v":0},{"$f":"Inputs!$D$156*$I164","v":9949.0416006910527},{"$f":"Inputs!$D$157*$I164","v":39796.166402764211},{"$f":"Inputs!$D$158*$I164","v":12752.469211711785},{"$f":"IF(Inputs!$D$100=1,0,Activities!R164)","v":38172.276755832907},313806.28237428423,3195199.1211752398]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BN27","v":"1101025"},{"$f":"'School Reference Sheet'!BO27","v":"Willadsen Elementary"},{"$f":"'School Reference Sheet'!BP27","v":"K-6"},{"$f":"IF(M165=1,SUM(ADM!F165:J165),IF(N165=1,SUM(ADM!F165:L165),SUM(ADM!F165:K165,0)))","v":22.731333333333335},{"$f":"ADM!S165-'School Resources'!H165-'School Resources'!F165","v":0},{"$f":"IF(SUM(ADM!N165:R165)=ADM!S165,SUM(ADM!N165:R165),IF(OR(SUM(ADM!F165:O165)=ADM!S165,SUM(ADM!G165:O165)=ADM!S165,SUM(ADM!H165:O165)=ADM!S165,SUM(ADM!I165:O165)=ADM!S165,SUM(ADM!J165:O165)=ADM!S165,SUM(ADM!K165:O165)=ADM!S165,SUM(ADM!L165:O165)=ADM!S165,SUM(ADM!M165:O165)=ADM!S165,SUM(ADM!N165:O165)=ADM!S165),0,SUM(ADM!O165:R165)))","v":0},{"$f":"SUM(ADM!$F165:$R165)","v":22.731333333333335},"F",{"$f":"IF(I165<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F165:J165)=0,SUM(ADM!O165:R165)=0,ADM!K165>0,ADM!N165>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M165:R165)=0,ADM!L165>0),1,0)","v":1},"E",{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!F165/Inputs!$D$80)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!G165/Inputs!$D$81)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!H165/Inputs!$D$82)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!I165/Inputs!$D$83)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!J165/Inputs!$D$84)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(M165=1,ADM!K165/Inputs!$D$95,ADM!K165/Inputs!$D$85))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(N165=1,ADM!L165/Inputs!$D$96,ADM!L165/Inputs!$D$86))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!M165/Inputs!$D$87)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!N165/Inputs!$D$88)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!O165/Inputs!$D$89)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!P165/Inputs!$D$90)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!Q165/Inputs!$D$91)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,ADM!R165/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N165:R165)=ADM!S165,SUM(X165:AB165),IF(OR(SUM(ADM!F165:O165)=ADM!S165,SUM(ADM!G165:O165)=ADM!S165,SUM(ADM!H165:O165)=ADM!S165,SUM(ADM!I165:O165)=ADM!S165,SUM(ADM!J165:O165)=ADM!S165,SUM(ADM!K165:O165)=ADM!S165,SUM(ADM!L165:O165)=ADM!S165,SUM(ADM!M165:O165)=ADM!S165,SUM(ADM!N165:O165)=ADM!S165),SUM(Z165:AB165),SUM(Y165:AB165)))","v":0},0,{"$f":"Inputs!$D$39*AC165","v":0},{"$f":"Inputs!$D$40*AD165","v":0},{"$f":"Inputs!$D$41*AE165","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'Voc Ed'!H165)","v":0},0,{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$72=1,$F165=0,Inputs!$D$74<=$AC165+$AG165),0,IF(AND($F165>0,$F165<=Inputs!$D$104,Inputs!$D$72=2),$F165/Inputs!$D$94-($AC165+$AG165),Inputs!$D$74-($AC165+$AG165)))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$72=1,$G165=0,Inputs!$D$75<=$AD165+$AH165),0,IF(Inputs!$D$72=2,IF(AND($G165>0,$G165<=Inputs!$D$104),$G165/Inputs!$D$94-($AD165+$AH165),Inputs!$D$75-($AD165+$AH165))))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$72=1,$H165=0,Inputs!$D$76<=$AE165+$AI165+AJ165),0,IF(Inputs!$D$72=2,IF(AND($H165>0,$H165<=Inputs!$D$104),$H165/Inputs!$D$94-($AE165+$AI165+$AJ165),Inputs!$D$76-($AE165+$AI165+$AJ165))))","v":0},{"$f":"IF(OR(J165=\"T\",K165=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O165=\"EM\",(AD165+AH165+AJ165)<Inputs!$D$75),Inputs!$D$75-(AD165+AH165+AJ165),IF(AND(O165=\"M\",(AD165+AH165+AJ165)<Inputs!$D$75),Inputs!$D$75-(AD165+AH165+AJ165),IF(AND(OR(O165=\"MH\",O165=\"H\",O165=\"EMH\"),(AD165+AE165+AH165+AI165+AJ165)<Inputs!$D$76),Inputs!$D$76-(AD165+AE165+AH165+AI165+AJ165),0)))),0))","v":0},0,{"$f":"IF($J165=\"T\",$I165/Inputs!$D$93,0)","v":0},{"$f":"IF(L165=1,(I165/7)*1.5,IF($J165=\"T\",0,IF(AND($K165=\"T\",($I165/Inputs!$D$94)>=1),$I165/Inputs!$D$94,IF(AND($K165=\"T\",($I165/Inputs!$D$94)<1),1,0))))","v":3.2473333333333336},{"$f":"'Small District Adjustment'!L165","v":0},3.2473333333333336,{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$234=0,O165=\"M\",O165=\"H\"), 0,(F165*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$234=0,O165=\"E\",O165=\"H\"), 0,(SUM(F165:G165)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",Inputs!$D$234=0,O165=\"E\",O165=\"M\"), 0,(SUM(F165:H165)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'At-Risk'!T165/100)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'At-Risk'!U165/100)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'At-Risk'!V165/100)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(AND(O165=\"E\", SUM(AX165:AZ165)<1/Inputs!$D$253*F165),1/Inputs!$D$253*F165-SUM(AX165:AZ165),IF(AND(O165=\"M\", SUM(AX165:AZ165)<1/Inputs!$D$256*SUM(F165:G165)),1/Inputs!$D$256* SUM(F165:G165)-SUM(AX165:AZ165),IF(AND(O165=\"H\",SUM(AX165:AZ165)<1/Inputs!$D$260*SUM(F165:H165)),1/Inputs!$D$260*SUM(F165:H165)-SUM(AX165:AZ165),0))))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'At-Risk'!AJ165/100)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F165:$R165)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F165:$K165)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J165:$K165)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L165:$N165)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O165:$R165)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F165:$R165)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F165:$K165)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J165:$K165)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L165:$N165)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O165:$R165)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",F165=0,Inputs!$D$247=0,O165=\"M\",O165=\"H\"),0,1/Inputs!$D$253*F165)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",G165=0,Inputs!$D$247=0,O165=\"H\",O165=\"E\"),0,IF(SUM(F165:G165)<Inputs!$D$254,1/Inputs!$D$254*SUM(F165:G165),IF(SUM(F165:G165)>Inputs!$D$257,1/Inputs!$D$257*SUM(F165:G165),1)))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",H165=0,Inputs!$D$247=0,O165=\"E\",O165=\"M\"),0,IF(SUM(F165:H165)<Inputs!$D$258,1/Inputs!$D$258*SUM(F165:H165),IF(SUM(F165:H165)>Inputs!$D$261,1/Inputs!$D$261*SUM(F165:H165),1)))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",G165=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G165)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",H165=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H165)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,'At-Risk'!S165/100)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\"),0,IF(AND(O165=\"E\",'At-Risk'!S165/100<1/Inputs!$D$253*F165),1/Inputs!$D$253*F165-'At-Risk'!S165/100,IF(AND(O165=\"M\",'At-Risk'!S165/100<1/Inputs!$D$256*SUM(F165:G165)),1/Inputs!$D$256* SUM(F165:G165)-'At-Risk'!S165/100,IF(AND(O165=\"H\",'At-Risk'!S165/100<1/Inputs!$D$260*SUM(F165:H165)),1/Inputs!$D$260*SUM(F165:H165)-'At-Risk'!S165/100,0))))","v":0},0,{"$f":"IF(OR(J165=\"T\",K165=\"T\"),0,IF(O165=\"E\",2/Inputs!$D$253*F165,IF(O165=\"M\",2/Inputs!$D$256*SUM(F165:G165),IF(O165=\"H\",5/Inputs!$D$261*SUM(F165:H165),0))))","v":0},0,{"$f":"IF(OR($J165=\"T\",$K165=\"T\",F165=0,O165=\"M\",O165=\"H\"),0,IF(F165<Inputs!$D$251,1/Inputs!$D$251*F165,1))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",G165=0,O165=\"E\",O165=\"H\"),0,IF(SUM(F165:G165)<Inputs!$D$254,1/Inputs!$D$254*SUM(F165:G165),1))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",H165=0,O165=\"E\",O165=\"M\"),0,IF(SUM(F165:H165)<Inputs!$D$258,1/Inputs!$D$258*SUM(F165:H165),1))","v":0},1,{"$f":"IF(OR($J165=\"T\",$K165=\"T\",F165=0),0,IF(AND(O165=\"E\",F165>Inputs!$D$253),(F165-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",G165=0),0,IF(AND(O165=\"M\",SUM(F165:G165)>Inputs!$D$256),(SUM(F165:G165)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",H165=0),0,IF(AND(O165=\"H\",SUM(F165:H165)>Inputs!$D$260),(SUM(F165:H165)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K165=\"T\",$J165=\"T\",O165=\"M\",O165=\"H\"),0,IF(F165<Inputs!$D$251,1/Inputs!$D$251*F165,IF(F165>Inputs!$D$253,1/Inputs!$D$253*F165,1)))","v":0},{"$f":"IF(OR($K165=\"T\",$J165=\"T\",O165=\"E\",O165=\"H\"),0,IF(SUM(F165:G165)<Inputs!$D$254,1/Inputs!$D$254*SUM(F165:G165),IF(SUM(F165:G165)>Inputs!$D$256,1/Inputs!$D$256*SUM(F165:G165),1)))","v":0},{"$f":"IF(OR($K165=\"T\",$J165=\"T\",O165=\"E\",O165=\"M\"),0,IF(SUM(F165:H165)<Inputs!$D$258,1/Inputs!$D$258*SUM(F165:H165),IF(SUM(F165:H165)>Inputs!$D$261,1/Inputs!$D$261*SUM(F165:H165),1)))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",F165=0,O165=\"M\",O165=\"H\"),0,1/Inputs!$D$253*F165)","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",G165=0,O165=\"E\",O165=\"H\"),0,1/Inputs!$D$256*SUM(F165:G165))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",H165=0,O165=\"E\",O165=\"M\"),0,4/Inputs!$D$261*SUM(F165:H165))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257075.69055340579,0,257075.69055340579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF165+AK165+AP165+AT165+SUM(AU165:BD165))*175*Inputs!$D$228*(1+0.0765)","v":3067.4427737397546},3067.4427737397546,0,0,0,107445.98344975345,0,0,0,0,0,0,0,0,0,107445.98344975345,{"$f":"Inputs!$D$152*F165+Inputs!$D$153*G165+Inputs!$D$154*H165","v":7636.1825931379635},{"$f":"Inputs!$D$155*I165","v":6685.0357120302933},{"$f":"'Voc Ed'!L165","v":0},{"$f":"Inputs!$D$156*$I165","v":668.50357120302931},{"$f":"Inputs!$D$157*$I165","v":2674.0142848121172},{"$f":"Inputs!$D$158*$I165","v":856.87361173501006},{"$f":"IF(Inputs!$D$100=1,0,Activities!R165)","v":5848.859107605359},24369.468880523771,391958.58565742272]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BQ27","v":"1101026"},{"$f":"'School Reference Sheet'!BR27","v":"Anderson Elementary"},{"$f":"'School Reference Sheet'!BS27","v":"K-6"},{"$f":"IF(M166=1,SUM(ADM!F166:J166),IF(N166=1,SUM(ADM!F166:L166),SUM(ADM!F166:K166,0)))","v":476.97300000000001},{"$f":"ADM!S166-'School Resources'!H166-'School Resources'!F166","v":0},{"$f":"IF(SUM(ADM!N166:R166)=ADM!S166,SUM(ADM!N166:R166),IF(OR(SUM(ADM!F166:O166)=ADM!S166,SUM(ADM!G166:O166)=ADM!S166,SUM(ADM!H166:O166)=ADM!S166,SUM(ADM!I166:O166)=ADM!S166,SUM(ADM!J166:O166)=ADM!S166,SUM(ADM!K166:O166)=ADM!S166,SUM(ADM!L166:O166)=ADM!S166,SUM(ADM!M166:O166)=ADM!S166,SUM(ADM!N166:O166)=ADM!S166),0,SUM(ADM!O166:R166)))","v":0},{"$f":"SUM(ADM!$F166:$R166)","v":476.97300000000001},"F",{"$f":"IF(I166<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F166:J166)=0,SUM(ADM!O166:R166)=0,ADM!K166>0,ADM!N166>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M166:R166)=0,ADM!L166>0),1,0)","v":1},"E",{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!F166/Inputs!$D$80)","v":4.0884375000000004},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!G166/Inputs!$D$81)","v":4.4648750000000001},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!H166/Inputs!$D$82)","v":4.4332500000000001},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!I166/Inputs!$D$83)","v":4.5365624999999996},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!J166/Inputs!$D$84)","v":4.3973750000000003},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(M166=1,ADM!K166/Inputs!$D$95,ADM!K166/Inputs!$D$85))","v":4.85975},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(N166=1,ADM!L166/Inputs!$D$96,ADM!L166/Inputs!$D$86))","v":3.0305624999999998},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!M166/Inputs!$D$87)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!N166/Inputs!$D$88)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!O166/Inputs!$D$89)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!P166/Inputs!$D$90)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!Q166/Inputs!$D$91)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,ADM!R166/Inputs!$D$92)","v":0},29.810812500000001,0,{"$f":"IF(SUM(ADM!N166:R166)=ADM!S166,SUM(X166:AB166),IF(OR(SUM(ADM!F166:O166)=ADM!S166,SUM(ADM!G166:O166)=ADM!S166,SUM(ADM!H166:O166)=ADM!S166,SUM(ADM!I166:O166)=ADM!S166,SUM(ADM!J166:O166)=ADM!S166,SUM(ADM!K166:O166)=ADM!S166,SUM(ADM!L166:O166)=ADM!S166,SUM(ADM!M166:O166)=ADM!S166,SUM(ADM!N166:O166)=ADM!S166),SUM(Z166:AB166),SUM(Y166:AB166)))","v":0},29.810812500000001,{"$f":"Inputs!$D$39*AC166","v":5.9621625000000007},{"$f":"Inputs!$D$40*AD166","v":0},{"$f":"Inputs!$D$41*AE166","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'Voc Ed'!H166)","v":0},5.9621625000000007,{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$72=1,$F166=0,Inputs!$D$74<=$AC166+$AG166),0,IF(AND($F166>0,$F166<=Inputs!$D$104,Inputs!$D$72=2),$F166/Inputs!$D$94-($AC166+$AG166),Inputs!$D$74-($AC166+$AG166)))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$72=1,$G166=0,Inputs!$D$75<=$AD166+$AH166),0,IF(Inputs!$D$72=2,IF(AND($G166>0,$G166<=Inputs!$D$104),$G166/Inputs!$D$94-($AD166+$AH166),Inputs!$D$75-($AD166+$AH166))))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$72=1,$H166=0,Inputs!$D$76<=$AE166+$AI166+AJ166),0,IF(Inputs!$D$72=2,IF(AND($H166>0,$H166<=Inputs!$D$104),$H166/Inputs!$D$94-($AE166+$AI166+$AJ166),Inputs!$D$76-($AE166+$AI166+$AJ166))))","v":0},{"$f":"IF(OR(J166=\"T\",K166=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O166=\"EM\",(AD166+AH166+AJ166)<Inputs!$D$75),Inputs!$D$75-(AD166+AH166+AJ166),IF(AND(O166=\"M\",(AD166+AH166+AJ166)<Inputs!$D$75),Inputs!$D$75-(AD166+AH166+AJ166),IF(AND(OR(O166=\"MH\",O166=\"H\",O166=\"EMH\"),(AD166+AE166+AH166+AI166+AJ166)<Inputs!$D$76),Inputs!$D$76-(AD166+AE166+AH166+AI166+AJ166),0)))),0))","v":0},0,{"$f":"IF($J166=\"T\",$I166/Inputs!$D$93,0)","v":0},{"$f":"IF(L166=1,(I166/7)*1.5,IF($J166=\"T\",0,IF(AND($K166=\"T\",($I166/Inputs!$D$94)>=1),$I166/Inputs!$D$94,IF(AND($K166=\"T\",($I166/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L166","v":0},0,{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$234=0,O166=\"M\",O166=\"H\"), 0,(F166*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$234=0,O166=\"E\",O166=\"H\"), 0,(SUM(F166:G166)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",Inputs!$D$234=0,O166=\"E\",O166=\"M\"), 0,(SUM(F166:H166)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'At-Risk'!T166/100)","v":0.98},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'At-Risk'!U166/100)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'At-Risk'!V166/100)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(AND(O166=\"E\", SUM(AX166:AZ166)<1/Inputs!$D$253*F166),1/Inputs!$D$253*F166-SUM(AX166:AZ166),IF(AND(O166=\"M\", SUM(AX166:AZ166)<1/Inputs!$D$256*SUM(F166:G166)),1/Inputs!$D$256* SUM(F166:G166)-SUM(AX166:AZ166),IF(AND(O166=\"H\",SUM(AX166:AZ166)<1/Inputs!$D$260*SUM(F166:H166)),1/Inputs!$D$260*SUM(F166:H166)-SUM(AX166:AZ166),0))))","v":0.67615625000000001},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'At-Risk'!AJ166/100)","v":0.14000000000000001},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F166:$R166)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F166:$K166)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J166:$K166)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L166:$N166)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O166:$R166)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F166:$R166)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F166:$K166)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J166:$K166)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L166:$N166)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O166:$R166)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",F166=0,Inputs!$D$247=0,O166=\"M\",O166=\"H\"),0,1/Inputs!$D$253*F166)","v":1.65615625},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",G166=0,Inputs!$D$247=0,O166=\"H\",O166=\"E\"),0,IF(SUM(F166:G166)<Inputs!$D$254,1/Inputs!$D$254*SUM(F166:G166),IF(SUM(F166:G166)>Inputs!$D$257,1/Inputs!$D$257*SUM(F166:G166),1)))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",H166=0,Inputs!$D$247=0,O166=\"E\",O166=\"M\"),0,IF(SUM(F166:H166)<Inputs!$D$258,1/Inputs!$D$258*SUM(F166:H166),IF(SUM(F166:H166)>Inputs!$D$261,1/Inputs!$D$261*SUM(F166:H166),1)))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",G166=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G166)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",H166=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H166)","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,'At-Risk'!S166/100)","v":0.98},{"$f":"IF(OR($J166=\"T\",$K166=\"T\"),0,IF(AND(O166=\"E\",'At-Risk'!S166/100<1/Inputs!$D$253*F166),1/Inputs!$D$253*F166-'At-Risk'!S166/100,IF(AND(O166=\"M\",'At-Risk'!S166/100<1/Inputs!$D$256*SUM(F166:G166)),1/Inputs!$D$256* SUM(F166:G166)-'At-Risk'!S166/100,IF(AND(O166=\"H\",'At-Risk'!S166/100<1/Inputs!$D$260*SUM(F166:H166)),1/Inputs!$D$260*SUM(F166:H166)-'At-Risk'!S166/100,0))))","v":0.67615625000000001},0,{"$f":"IF(OR(J166=\"T\",K166=\"T\"),0,IF(O166=\"E\",2/Inputs!$D$253*F166,IF(O166=\"M\",2/Inputs!$D$256*SUM(F166:G166),IF(O166=\"H\",5/Inputs!$D$261*SUM(F166:H166),0))))","v":3.3123125},8.420781250000001,{"$f":"IF(OR($J166=\"T\",$K166=\"T\",F166=0,O166=\"M\",O166=\"H\"),0,IF(F166<Inputs!$D$251,1/Inputs!$D$251*F166,1))","v":1},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",G166=0,O166=\"E\",O166=\"H\"),0,IF(SUM(F166:G166)<Inputs!$D$254,1/Inputs!$D$254*SUM(F166:G166),1))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",H166=0,O166=\"E\",O166=\"M\"),0,IF(SUM(F166:H166)<Inputs!$D$258,1/Inputs!$D$258*SUM(F166:H166),1))","v":0},0,{"$f":"IF(OR($J166=\"T\",$K166=\"T\",F166=0),0,IF(AND(O166=\"E\",F166>Inputs!$D$253),(F166-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.65615625},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",G166=0),0,IF(AND(O166=\"M\",SUM(F166:G166)>Inputs!$D$256),(SUM(F166:G166)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",H166=0),0,IF(AND(O166=\"H\",SUM(F166:H166)>Inputs!$D$260),(SUM(F166:H166)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K166=\"T\",$J166=\"T\",O166=\"M\",O166=\"H\"),0,IF(F166<Inputs!$D$251,1/Inputs!$D$251*F166,IF(F166>Inputs!$D$253,1/Inputs!$D$253*F166,1)))","v":1.65615625},{"$f":"IF(OR($K166=\"T\",$J166=\"T\",O166=\"E\",O166=\"H\"),0,IF(SUM(F166:G166)<Inputs!$D$254,1/Inputs!$D$254*SUM(F166:G166),IF(SUM(F166:G166)>Inputs!$D$256,1/Inputs!$D$256*SUM(F166:G166),1)))","v":0},{"$f":"IF(OR($K166=\"T\",$J166=\"T\",O166=\"E\",O166=\"M\"),0,IF(SUM(F166:H166)<Inputs!$D$258,1/Inputs!$D$258*SUM(F166:H166),IF(SUM(F166:H166)>Inputs!$D$261,1/Inputs!$D$261*SUM(F166:H166),1)))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",F166=0,O166=\"M\",O166=\"H\"),0,1/Inputs!$D$253*F166)","v":1.65615625},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",G166=0,O166=\"E\",O166=\"H\"),0,1/Inputs!$D$256*SUM(F166:G166))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",H166=0,O166=\"E\",O166=\"M\"),0,4/Inputs!$D$261*SUM(F166:H166))","v":0},4.9684687499999995,323661.84364512627,353462.58176749258,350958.98331324768,359137.73478531663,348118.93289281958,384722.92768432986,239914.99100372277,0,0,0,0,0,0,2359977.9950920553,0,0,2359977.9950920553,471995.59901841113,0,0,0,471995.59901841113,0,0,0,0,0,0,0,0,0,0,0,0,77581.865143401039,0,0,53528.02347282425,11083.123591914436,0,0,131109.8886162253,0,0,0,0,77581.865143401039,53528.02347282425,0,124515.13810776471,{"$f":"0.05*($AF166+AK166+AP166+AT166+SUM(AU166:BD166))*175*Inputs!$D$228*(1+0.0765)","v":35487.936820517214},564415.86436887213,124788.03808958524,0,0,0,70501.353577952279,0,0,92199.683647994592,0,0,75939.436469426262,0,0,363428.51178495836,{"$f":"Inputs!$D$152*F166+Inputs!$D$153*G166+Inputs!$D$154*H166","v":160230.50063041295},{"$f":"Inputs!$D$155*I166","v":140272.52567707826},{"$f":"'Voc Ed'!L166","v":0},{"$f":"Inputs!$D$156*$I166","v":14027.252567707825},{"$f":"Inputs!$D$157*$I166","v":56109.010270831299},{"$f":"Inputs!$D$158*$I166","v":17979.833000414241},{"$f":"IF(Inputs!$D$100=1,0,Activities!R166)","v":43171.291456099789},431790.4136025444,4191608.3838668414]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BT27","v":"1101027"},{"$f":"'School Reference Sheet'!BU27","v":"Afflerbach Elementary"},{"$f":"'School Reference Sheet'!BV27","v":"K-6"},{"$f":"IF(M167=1,SUM(ADM!F167:J167),IF(N167=1,SUM(ADM!F167:L167),SUM(ADM!F167:K167,0)))","v":447.62599999999998},{"$f":"ADM!S167-'School Resources'!H167-'School Resources'!F167","v":0},{"$f":"IF(SUM(ADM!N167:R167)=ADM!S167,SUM(ADM!N167:R167),IF(OR(SUM(ADM!F167:O167)=ADM!S167,SUM(ADM!G167:O167)=ADM!S167,SUM(ADM!H167:O167)=ADM!S167,SUM(ADM!I167:O167)=ADM!S167,SUM(ADM!J167:O167)=ADM!S167,SUM(ADM!K167:O167)=ADM!S167,SUM(ADM!L167:O167)=ADM!S167,SUM(ADM!M167:O167)=ADM!S167,SUM(ADM!N167:O167)=ADM!S167),0,SUM(ADM!O167:R167)))","v":0},{"$f":"SUM(ADM!$F167:$R167)","v":447.62599999999998},"F",{"$f":"IF(I167<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F167:J167)=0,SUM(ADM!O167:R167)=0,ADM!K167>0,ADM!N167>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M167:R167)=0,ADM!L167>0),1,0)","v":1},"E",{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!F167/Inputs!$D$80)","v":4.1143749999999999},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!G167/Inputs!$D$81)","v":4.2915625000000004},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!H167/Inputs!$D$82)","v":4.2151874999999999},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!I167/Inputs!$D$83)","v":4.7837500000000004},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!J167/Inputs!$D$84)","v":3.8508749999999998},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(M167=1,ADM!K167/Inputs!$D$95,ADM!K167/Inputs!$D$85))","v":3.5916250000000001},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(N167=1,ADM!L167/Inputs!$D$96,ADM!L167/Inputs!$D$86))","v":3.1292499999999999},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!M167/Inputs!$D$87)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!N167/Inputs!$D$88)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!O167/Inputs!$D$89)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!P167/Inputs!$D$90)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!Q167/Inputs!$D$91)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,ADM!R167/Inputs!$D$92)","v":0},27.976624999999999,0,{"$f":"IF(SUM(ADM!N167:R167)=ADM!S167,SUM(X167:AB167),IF(OR(SUM(ADM!F167:O167)=ADM!S167,SUM(ADM!G167:O167)=ADM!S167,SUM(ADM!H167:O167)=ADM!S167,SUM(ADM!I167:O167)=ADM!S167,SUM(ADM!J167:O167)=ADM!S167,SUM(ADM!K167:O167)=ADM!S167,SUM(ADM!L167:O167)=ADM!S167,SUM(ADM!M167:O167)=ADM!S167,SUM(ADM!N167:O167)=ADM!S167),SUM(Z167:AB167),SUM(Y167:AB167)))","v":0},27.976624999999999,{"$f":"Inputs!$D$39*AC167","v":5.5953249999999999},{"$f":"Inputs!$D$40*AD167","v":0},{"$f":"Inputs!$D$41*AE167","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'Voc Ed'!H167)","v":0},5.5953249999999999,{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$72=1,$F167=0,Inputs!$D$74<=$AC167+$AG167),0,IF(AND($F167>0,$F167<=Inputs!$D$104,Inputs!$D$72=2),$F167/Inputs!$D$94-($AC167+$AG167),Inputs!$D$74-($AC167+$AG167)))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$72=1,$G167=0,Inputs!$D$75<=$AD167+$AH167),0,IF(Inputs!$D$72=2,IF(AND($G167>0,$G167<=Inputs!$D$104),$G167/Inputs!$D$94-($AD167+$AH167),Inputs!$D$75-($AD167+$AH167))))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$72=1,$H167=0,Inputs!$D$76<=$AE167+$AI167+AJ167),0,IF(Inputs!$D$72=2,IF(AND($H167>0,$H167<=Inputs!$D$104),$H167/Inputs!$D$94-($AE167+$AI167+$AJ167),Inputs!$D$76-($AE167+$AI167+$AJ167))))","v":0},{"$f":"IF(OR(J167=\"T\",K167=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O167=\"EM\",(AD167+AH167+AJ167)<Inputs!$D$75),Inputs!$D$75-(AD167+AH167+AJ167),IF(AND(O167=\"M\",(AD167+AH167+AJ167)<Inputs!$D$75),Inputs!$D$75-(AD167+AH167+AJ167),IF(AND(OR(O167=\"MH\",O167=\"H\",O167=\"EMH\"),(AD167+AE167+AH167+AI167+AJ167)<Inputs!$D$76),Inputs!$D$76-(AD167+AE167+AH167+AI167+AJ167),0)))),0))","v":0},0,{"$f":"IF($J167=\"T\",$I167/Inputs!$D$93,0)","v":0},{"$f":"IF(L167=1,(I167/7)*1.5,IF($J167=\"T\",0,IF(AND($K167=\"T\",($I167/Inputs!$D$94)>=1),$I167/Inputs!$D$94,IF(AND($K167=\"T\",($I167/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L167","v":0},0,{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$234=0,O167=\"M\",O167=\"H\"), 0,(F167*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$234=0,O167=\"E\",O167=\"H\"), 0,(SUM(F167:G167)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",Inputs!$D$234=0,O167=\"E\",O167=\"M\"), 0,(SUM(F167:H167)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'At-Risk'!T167/100)","v":3.29},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'At-Risk'!U167/100)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'At-Risk'!V167/100)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(AND(O167=\"E\", SUM(AX167:AZ167)<1/Inputs!$D$253*F167),1/Inputs!$D$253*F167-SUM(AX167:AZ167),IF(AND(O167=\"M\", SUM(AX167:AZ167)<1/Inputs!$D$256*SUM(F167:G167)),1/Inputs!$D$256* SUM(F167:G167)-SUM(AX167:AZ167),IF(AND(O167=\"H\",SUM(AX167:AZ167)<1/Inputs!$D$260*SUM(F167:H167)),1/Inputs!$D$260*SUM(F167:H167)-SUM(AX167:AZ167),0))))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'At-Risk'!AJ167/100)","v":0.4},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F167:$R167)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F167:$K167)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J167:$K167)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L167:$N167)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O167:$R167)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F167:$R167)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F167:$K167)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J167:$K167)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L167:$N167)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O167:$R167)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",F167=0,Inputs!$D$247=0,O167=\"M\",O167=\"H\"),0,1/Inputs!$D$253*F167)","v":1.5542569444444443},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",G167=0,Inputs!$D$247=0,O167=\"H\",O167=\"E\"),0,IF(SUM(F167:G167)<Inputs!$D$254,1/Inputs!$D$254*SUM(F167:G167),IF(SUM(F167:G167)>Inputs!$D$257,1/Inputs!$D$257*SUM(F167:G167),1)))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",H167=0,Inputs!$D$247=0,O167=\"E\",O167=\"M\"),0,IF(SUM(F167:H167)<Inputs!$D$258,1/Inputs!$D$258*SUM(F167:H167),IF(SUM(F167:H167)>Inputs!$D$261,1/Inputs!$D$261*SUM(F167:H167),1)))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",G167=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G167)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",H167=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H167)","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,'At-Risk'!S167/100)","v":3.29},{"$f":"IF(OR($J167=\"T\",$K167=\"T\"),0,IF(AND(O167=\"E\",'At-Risk'!S167/100<1/Inputs!$D$253*F167),1/Inputs!$D$253*F167-'At-Risk'!S167/100,IF(AND(O167=\"M\",'At-Risk'!S167/100<1/Inputs!$D$256*SUM(F167:G167)),1/Inputs!$D$256* SUM(F167:G167)-'At-Risk'!S167/100,IF(AND(O167=\"H\",'At-Risk'!S167/100<1/Inputs!$D$260*SUM(F167:H167)),1/Inputs!$D$260*SUM(F167:H167)-'At-Risk'!S167/100,0))))","v":0},0,{"$f":"IF(OR(J167=\"T\",K167=\"T\"),0,IF(O167=\"E\",2/Inputs!$D$253*F167,IF(O167=\"M\",2/Inputs!$D$256*SUM(F167:G167),IF(O167=\"H\",5/Inputs!$D$261*SUM(F167:H167),0))))","v":3.1085138888888886},11.642770833333332,{"$f":"IF(OR($J167=\"T\",$K167=\"T\",F167=0,O167=\"M\",O167=\"H\"),0,IF(F167<Inputs!$D$251,1/Inputs!$D$251*F167,1))","v":1},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",G167=0,O167=\"E\",O167=\"H\"),0,IF(SUM(F167:G167)<Inputs!$D$254,1/Inputs!$D$254*SUM(F167:G167),1))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",H167=0,O167=\"E\",O167=\"M\"),0,IF(SUM(F167:H167)<Inputs!$D$258,1/Inputs!$D$258*SUM(F167:H167),1))","v":0},0,{"$f":"IF(OR($J167=\"T\",$K167=\"T\",F167=0),0,IF(AND(O167=\"E\",F167>Inputs!$D$253),(F167-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.5542569444444444},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",G167=0),0,IF(AND(O167=\"M\",SUM(F167:G167)>Inputs!$D$256),(SUM(F167:G167)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",H167=0),0,IF(AND(O167=\"H\",SUM(F167:H167)>Inputs!$D$260),(SUM(F167:H167)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K167=\"T\",$J167=\"T\",O167=\"M\",O167=\"H\"),0,IF(F167<Inputs!$D$251,1/Inputs!$D$251*F167,IF(F167>Inputs!$D$253,1/Inputs!$D$253*F167,1)))","v":1.5542569444444443},{"$f":"IF(OR($K167=\"T\",$J167=\"T\",O167=\"E\",O167=\"H\"),0,IF(SUM(F167:G167)<Inputs!$D$254,1/Inputs!$D$254*SUM(F167:G167),IF(SUM(F167:G167)>Inputs!$D$256,1/Inputs!$D$256*SUM(F167:G167),1)))","v":0},{"$f":"IF(OR($K167=\"T\",$J167=\"T\",O167=\"E\",O167=\"M\"),0,IF(SUM(F167:H167)<Inputs!$D$258,1/Inputs!$D$258*SUM(F167:H167),IF(SUM(F167:H167)>Inputs!$D$261,1/Inputs!$D$261*SUM(F167:H167),1)))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",F167=0,O167=\"M\",O167=\"H\"),0,1/Inputs!$D$253*F167)","v":1.5542569444444443},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",G167=0,O167=\"E\",O167=\"H\"),0,1/Inputs!$D$256*SUM(F167:G167))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",H167=0,O167=\"E\",O167=\"M\"),0,4/Inputs!$D$261*SUM(F167:H167))","v":0},4.6627708333333331,325715.19020344969,339742.26849946642,333696.02875423449,378706.37487729057,304855.16830009641,284331.59836292634,247727.60357141602,0,0,0,0,0,0,2214774.2325688796,0,0,2214774.2325688796,442954.84651377599,0,0,0,442954.84651377599,0,0,0,0,0,0,0,0,0,0,0,0,260453.40440998922,0,0,0,31666.067405469817,0,0,123043.01292049332,0,0,0,0,260453.40440998922,0,0,116854.02152873701,{"$f":"0.05*($AF167+AK167+AP167+AT167+SUM(AU167:BD167))*175*Inputs!$D$228*(1+0.0765)","v":35197.772304337515},827667.6829790161,124788.03808958524,0,0,0,59552.682479688687,0,0,86526.859156843726,0,0,71267.065827758372,0,0,342134.64555387606,{"$f":"Inputs!$D$152*F167+Inputs!$D$153*G167+Inputs!$D$154*H167","v":150371.9038083691},{"$f":"Inputs!$D$155*I167","v":131641.89498929252},{"$f":"'Voc Ed'!L167","v":0},{"$f":"Inputs!$D$156*$I167","v":13164.189498929252},{"$f":"Inputs!$D$157*$I167","v":52656.757995717009},{"$f":"Inputs!$D$158*$I167","v":16873.577176576924},{"$f":"IF(Inputs!$D$100=1,0,Activities!R167)","v":43545.91443935025},408254.23790823505,4235785.6455237828]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BW27","v":"1101028"},{"$f":"'School Reference Sheet'!BX27","v":"Freedom Elementary"},{"$f":"'School Reference Sheet'!BY27","v":"K-6"},{"$f":"IF(M168=1,SUM(ADM!F168:J168),IF(N168=1,SUM(ADM!F168:L168),SUM(ADM!F168:K168,0)))","v":327.02899999999994},{"$f":"ADM!S168-'School Resources'!H168-'School Resources'!F168","v":0},{"$f":"IF(SUM(ADM!N168:R168)=ADM!S168,SUM(ADM!N168:R168),IF(OR(SUM(ADM!F168:O168)=ADM!S168,SUM(ADM!G168:O168)=ADM!S168,SUM(ADM!H168:O168)=ADM!S168,SUM(ADM!I168:O168)=ADM!S168,SUM(ADM!J168:O168)=ADM!S168,SUM(ADM!K168:O168)=ADM!S168,SUM(ADM!L168:O168)=ADM!S168,SUM(ADM!M168:O168)=ADM!S168,SUM(ADM!N168:O168)=ADM!S168),0,SUM(ADM!O168:R168)))","v":0},{"$f":"SUM(ADM!$F168:$R168)","v":327.02899999999994},"F",{"$f":"IF(I168<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F168:J168)=0,SUM(ADM!O168:R168)=0,ADM!K168>0,ADM!N168>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M168:R168)=0,ADM!L168>0),1,0)","v":1},"E",{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!F168/Inputs!$D$80)","v":3.5238125},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!G168/Inputs!$D$81)","v":2.9673124999999998},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!H168/Inputs!$D$82)","v":3.5898750000000001},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!I168/Inputs!$D$83)","v":2.5238125},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!J168/Inputs!$D$84)","v":2.6598125000000001},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(M168=1,ADM!K168/Inputs!$D$95,ADM!K168/Inputs!$D$85))","v":2.5443750000000001},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(N168=1,ADM!L168/Inputs!$D$96,ADM!L168/Inputs!$D$86))","v":2.6303125000000001},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!M168/Inputs!$D$87)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!N168/Inputs!$D$88)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!O168/Inputs!$D$89)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!P168/Inputs!$D$90)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!Q168/Inputs!$D$91)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,ADM!R168/Inputs!$D$92)","v":0},20.439312499999996,0,{"$f":"IF(SUM(ADM!N168:R168)=ADM!S168,SUM(X168:AB168),IF(OR(SUM(ADM!F168:O168)=ADM!S168,SUM(ADM!G168:O168)=ADM!S168,SUM(ADM!H168:O168)=ADM!S168,SUM(ADM!I168:O168)=ADM!S168,SUM(ADM!J168:O168)=ADM!S168,SUM(ADM!K168:O168)=ADM!S168,SUM(ADM!L168:O168)=ADM!S168,SUM(ADM!M168:O168)=ADM!S168,SUM(ADM!N168:O168)=ADM!S168),SUM(Z168:AB168),SUM(Y168:AB168)))","v":0},20.439312499999996,{"$f":"Inputs!$D$39*AC168","v":4.0878624999999991},{"$f":"Inputs!$D$40*AD168","v":0},{"$f":"Inputs!$D$41*AE168","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'Voc Ed'!H168)","v":0},4.0878624999999991,{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$72=1,$F168=0,Inputs!$D$74<=$AC168+$AG168),0,IF(AND($F168>0,$F168<=Inputs!$D$104,Inputs!$D$72=2),$F168/Inputs!$D$94-($AC168+$AG168),Inputs!$D$74-($AC168+$AG168)))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$72=1,$G168=0,Inputs!$D$75<=$AD168+$AH168),0,IF(Inputs!$D$72=2,IF(AND($G168>0,$G168<=Inputs!$D$104),$G168/Inputs!$D$94-($AD168+$AH168),Inputs!$D$75-($AD168+$AH168))))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$72=1,$H168=0,Inputs!$D$76<=$AE168+$AI168+AJ168),0,IF(Inputs!$D$72=2,IF(AND($H168>0,$H168<=Inputs!$D$104),$H168/Inputs!$D$94-($AE168+$AI168+$AJ168),Inputs!$D$76-($AE168+$AI168+$AJ168))))","v":0},{"$f":"IF(OR(J168=\"T\",K168=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O168=\"EM\",(AD168+AH168+AJ168)<Inputs!$D$75),Inputs!$D$75-(AD168+AH168+AJ168),IF(AND(O168=\"M\",(AD168+AH168+AJ168)<Inputs!$D$75),Inputs!$D$75-(AD168+AH168+AJ168),IF(AND(OR(O168=\"MH\",O168=\"H\",O168=\"EMH\"),(AD168+AE168+AH168+AI168+AJ168)<Inputs!$D$76),Inputs!$D$76-(AD168+AE168+AH168+AI168+AJ168),0)))),0))","v":0},0,{"$f":"IF($J168=\"T\",$I168/Inputs!$D$93,0)","v":0},{"$f":"IF(L168=1,(I168/7)*1.5,IF($J168=\"T\",0,IF(AND($K168=\"T\",($I168/Inputs!$D$94)>=1),$I168/Inputs!$D$94,IF(AND($K168=\"T\",($I168/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L168","v":0},0,{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$234=0,O168=\"M\",O168=\"H\"), 0,(F168*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$234=0,O168=\"E\",O168=\"H\"), 0,(SUM(F168:G168)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",Inputs!$D$234=0,O168=\"E\",O168=\"M\"), 0,(SUM(F168:H168)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'At-Risk'!T168/100)","v":1.32},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'At-Risk'!U168/100)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'At-Risk'!V168/100)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(AND(O168=\"E\", SUM(AX168:AZ168)<1/Inputs!$D$253*F168),1/Inputs!$D$253*F168-SUM(AX168:AZ168),IF(AND(O168=\"M\", SUM(AX168:AZ168)<1/Inputs!$D$256*SUM(F168:G168)),1/Inputs!$D$256* SUM(F168:G168)-SUM(AX168:AZ168),IF(AND(O168=\"H\",SUM(AX168:AZ168)<1/Inputs!$D$260*SUM(F168:H168)),1/Inputs!$D$260*SUM(F168:H168)-SUM(AX168:AZ168),0))))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'At-Risk'!AJ168/100)","v":0.04},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F168:$R168)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F168:$K168)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J168:$K168)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L168:$N168)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O168:$R168)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F168:$R168)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F168:$K168)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J168:$K168)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L168:$N168)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O168:$R168)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",F168=0,Inputs!$D$247=0,O168=\"M\",O168=\"H\"),0,1/Inputs!$D$253*F168)","v":1.1355173611111109},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",G168=0,Inputs!$D$247=0,O168=\"H\",O168=\"E\"),0,IF(SUM(F168:G168)<Inputs!$D$254,1/Inputs!$D$254*SUM(F168:G168),IF(SUM(F168:G168)>Inputs!$D$257,1/Inputs!$D$257*SUM(F168:G168),1)))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",H168=0,Inputs!$D$247=0,O168=\"E\",O168=\"M\"),0,IF(SUM(F168:H168)<Inputs!$D$258,1/Inputs!$D$258*SUM(F168:H168),IF(SUM(F168:H168)>Inputs!$D$261,1/Inputs!$D$261*SUM(F168:H168),1)))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",G168=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G168)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",H168=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H168)","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,'At-Risk'!S168/100)","v":1.32},{"$f":"IF(OR($J168=\"T\",$K168=\"T\"),0,IF(AND(O168=\"E\",'At-Risk'!S168/100<1/Inputs!$D$253*F168),1/Inputs!$D$253*F168-'At-Risk'!S168/100,IF(AND(O168=\"M\",'At-Risk'!S168/100<1/Inputs!$D$256*SUM(F168:G168)),1/Inputs!$D$256* SUM(F168:G168)-'At-Risk'!S168/100,IF(AND(O168=\"H\",'At-Risk'!S168/100<1/Inputs!$D$260*SUM(F168:H168)),1/Inputs!$D$260*SUM(F168:H168)-'At-Risk'!S168/100,0))))","v":0},0,{"$f":"IF(OR(J168=\"T\",K168=\"T\"),0,IF(O168=\"E\",2/Inputs!$D$253*F168,IF(O168=\"M\",2/Inputs!$D$256*SUM(F168:G168),IF(O168=\"H\",5/Inputs!$D$261*SUM(F168:H168),0))))","v":2.2710347222222218},6.0865520833333333,{"$f":"IF(OR($J168=\"T\",$K168=\"T\",F168=0,O168=\"M\",O168=\"H\"),0,IF(F168<Inputs!$D$251,1/Inputs!$D$251*F168,1))","v":1},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",G168=0,O168=\"E\",O168=\"H\"),0,IF(SUM(F168:G168)<Inputs!$D$254,1/Inputs!$D$254*SUM(F168:G168),1))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",H168=0,O168=\"E\",O168=\"M\"),0,IF(SUM(F168:H168)<Inputs!$D$258,1/Inputs!$D$258*SUM(F168:H168),1))","v":0},0,{"$f":"IF(OR($J168=\"T\",$K168=\"T\",F168=0),0,IF(AND(O168=\"E\",F168>Inputs!$D$253),(F168-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.1355173611111109},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",G168=0),0,IF(AND(O168=\"M\",SUM(F168:G168)>Inputs!$D$256),(SUM(F168:G168)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",H168=0),0,IF(AND(O168=\"H\",SUM(F168:H168)>Inputs!$D$260),(SUM(F168:H168)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K168=\"T\",$J168=\"T\",O168=\"M\",O168=\"H\"),0,IF(F168<Inputs!$D$251,1/Inputs!$D$251*F168,IF(F168>Inputs!$D$253,1/Inputs!$D$253*F168,1)))","v":1.1355173611111109},{"$f":"IF(OR($K168=\"T\",$J168=\"T\",O168=\"E\",O168=\"H\"),0,IF(SUM(F168:G168)<Inputs!$D$254,1/Inputs!$D$254*SUM(F168:G168),IF(SUM(F168:G168)>Inputs!$D$256,1/Inputs!$D$256*SUM(F168:G168),1)))","v":0},{"$f":"IF(OR($K168=\"T\",$J168=\"T\",O168=\"E\",O168=\"M\"),0,IF(SUM(F168:H168)<Inputs!$D$258,1/Inputs!$D$258*SUM(F168:H168),IF(SUM(F168:H168)>Inputs!$D$261,1/Inputs!$D$261*SUM(F168:H168),1)))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",F168=0,O168=\"M\",O168=\"H\"),0,1/Inputs!$D$253*F168)","v":1.1355173611111109},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",G168=0,O168=\"E\",O168=\"H\"),0,1/Inputs!$D$256*SUM(F168:G168))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",H168=0,O168=\"E\",O168=\"M\"),0,4/Inputs!$D$261*SUM(F168:H168))","v":0},3.4065520833333327,278963.21037309273,234907.79409523285,284193.0593180274,199798.04185941821,210564.50477727797,201425.87563698067,208229.13230612455,0,0,0,0,0,0,1618081.6183661541,0,0,1618081.6183661541,323616.32367323083,0,0,0,323616.32367323083,0,0,0,0,0,0,0,0,0,0,0,0,104498.02243805039,0,0,0,3166.6067405469817,0,0,89893.423242564109,0,0,0,0,104498.02243805039,0,0,85371.836771146744,{"$f":"0.05*($AF168+AK168+AP168+AT168+SUM(AU168:BD168))*175*Inputs!$D$228*(1+0.0765)","v":24453.118831744941},411881.0304621036,124788.03808958524,0,0,0,14560.796139098684,0,0,63215.256091476913,0,0,52066.674568916889,0,0,254630.76488907775,{"$f":"Inputs!$D$152*F168+Inputs!$D$153*G168+Inputs!$D$154*H168","v":109859.51068648185},{"$f":"Inputs!$D$155*I168","v":96175.640549148928},{"$f":"'Voc Ed'!L168","v":0},{"$f":"Inputs!$D$156*$I168","v":9617.5640549148939},{"$f":"Inputs!$D$157*$I168","v":38470.256219659575},{"$f":"Inputs!$D$158*$I168","v":12327.58836725028},{"$f":"IF(Inputs!$D$100=1,0,Activities!R168)","v":36205.075827046625},302655.63570450217,2910865.3730950681]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!BZ27","v":"1101029"},{"$f":"'School Reference Sheet'!CA27","v":"Sunrise Elementary"},{"$f":"'School Reference Sheet'!CB27","v":"K-6"},{"$f":"IF(M169=1,SUM(ADM!F169:J169),IF(N169=1,SUM(ADM!F169:L169),SUM(ADM!F169:K169,0)))","v":361.71600000000001},{"$f":"ADM!S169-'School Resources'!H169-'School Resources'!F169","v":0},{"$f":"IF(SUM(ADM!N169:R169)=ADM!S169,SUM(ADM!N169:R169),IF(OR(SUM(ADM!F169:O169)=ADM!S169,SUM(ADM!G169:O169)=ADM!S169,SUM(ADM!H169:O169)=ADM!S169,SUM(ADM!I169:O169)=ADM!S169,SUM(ADM!J169:O169)=ADM!S169,SUM(ADM!K169:O169)=ADM!S169,SUM(ADM!L169:O169)=ADM!S169,SUM(ADM!M169:O169)=ADM!S169,SUM(ADM!N169:O169)=ADM!S169),0,SUM(ADM!O169:R169)))","v":0},{"$f":"SUM(ADM!$F169:$R169)","v":361.71600000000001},"F",{"$f":"IF(I169<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F169:J169)=0,SUM(ADM!O169:R169)=0,ADM!K169>0,ADM!N169>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M169:R169)=0,ADM!L169>0),1,0)","v":1},"E",{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!F169/Inputs!$D$80)","v":2.9073125000000002},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!G169/Inputs!$D$81)","v":3.6750625000000001},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!H169/Inputs!$D$82)","v":2.9943124999999999},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!I169/Inputs!$D$83)","v":2.9119375000000001},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!J169/Inputs!$D$84)","v":4.2006249999999996},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(M169=1,ADM!K169/Inputs!$D$95,ADM!K169/Inputs!$D$85))","v":2.8192499999999998},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(N169=1,ADM!L169/Inputs!$D$96,ADM!L169/Inputs!$D$86))","v":3.0987499999999999},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!M169/Inputs!$D$87)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!N169/Inputs!$D$88)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!O169/Inputs!$D$89)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!P169/Inputs!$D$90)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!Q169/Inputs!$D$91)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,ADM!R169/Inputs!$D$92)","v":0},22.607250000000001,0,{"$f":"IF(SUM(ADM!N169:R169)=ADM!S169,SUM(X169:AB169),IF(OR(SUM(ADM!F169:O169)=ADM!S169,SUM(ADM!G169:O169)=ADM!S169,SUM(ADM!H169:O169)=ADM!S169,SUM(ADM!I169:O169)=ADM!S169,SUM(ADM!J169:O169)=ADM!S169,SUM(ADM!K169:O169)=ADM!S169,SUM(ADM!L169:O169)=ADM!S169,SUM(ADM!M169:O169)=ADM!S169,SUM(ADM!N169:O169)=ADM!S169),SUM(Z169:AB169),SUM(Y169:AB169)))","v":0},22.607250000000001,{"$f":"Inputs!$D$39*AC169","v":4.5214500000000006},{"$f":"Inputs!$D$40*AD169","v":0},{"$f":"Inputs!$D$41*AE169","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'Voc Ed'!H169)","v":0},4.5214500000000006,{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$72=1,$F169=0,Inputs!$D$74<=$AC169+$AG169),0,IF(AND($F169>0,$F169<=Inputs!$D$104,Inputs!$D$72=2),$F169/Inputs!$D$94-($AC169+$AG169),Inputs!$D$74-($AC169+$AG169)))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$72=1,$G169=0,Inputs!$D$75<=$AD169+$AH169),0,IF(Inputs!$D$72=2,IF(AND($G169>0,$G169<=Inputs!$D$104),$G169/Inputs!$D$94-($AD169+$AH169),Inputs!$D$75-($AD169+$AH169))))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$72=1,$H169=0,Inputs!$D$76<=$AE169+$AI169+AJ169),0,IF(Inputs!$D$72=2,IF(AND($H169>0,$H169<=Inputs!$D$104),$H169/Inputs!$D$94-($AE169+$AI169+$AJ169),Inputs!$D$76-($AE169+$AI169+$AJ169))))","v":0},{"$f":"IF(OR(J169=\"T\",K169=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O169=\"EM\",(AD169+AH169+AJ169)<Inputs!$D$75),Inputs!$D$75-(AD169+AH169+AJ169),IF(AND(O169=\"M\",(AD169+AH169+AJ169)<Inputs!$D$75),Inputs!$D$75-(AD169+AH169+AJ169),IF(AND(OR(O169=\"MH\",O169=\"H\",O169=\"EMH\"),(AD169+AE169+AH169+AI169+AJ169)<Inputs!$D$76),Inputs!$D$76-(AD169+AE169+AH169+AI169+AJ169),0)))),0))","v":0},0,{"$f":"IF($J169=\"T\",$I169/Inputs!$D$93,0)","v":0},{"$f":"IF(L169=1,(I169/7)*1.5,IF($J169=\"T\",0,IF(AND($K169=\"T\",($I169/Inputs!$D$94)>=1),$I169/Inputs!$D$94,IF(AND($K169=\"T\",($I169/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L169","v":0},0,{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$234=0,O169=\"M\",O169=\"H\"), 0,(F169*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$234=0,O169=\"E\",O169=\"H\"), 0,(SUM(F169:G169)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",Inputs!$D$234=0,O169=\"E\",O169=\"M\"), 0,(SUM(F169:H169)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'At-Risk'!T169/100)","v":1.86},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'At-Risk'!U169/100)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'At-Risk'!V169/100)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(AND(O169=\"E\", SUM(AX169:AZ169)<1/Inputs!$D$253*F169),1/Inputs!$D$253*F169-SUM(AX169:AZ169),IF(AND(O169=\"M\", SUM(AX169:AZ169)<1/Inputs!$D$256*SUM(F169:G169)),1/Inputs!$D$256* SUM(F169:G169)-SUM(AX169:AZ169),IF(AND(O169=\"H\",SUM(AX169:AZ169)<1/Inputs!$D$260*SUM(F169:H169)),1/Inputs!$D$260*SUM(F169:H169)-SUM(AX169:AZ169),0))))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'At-Risk'!AJ169/100)","v":0.23},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F169:$R169)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F169:$K169)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J169:$K169)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L169:$N169)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O169:$R169)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F169:$R169)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F169:$K169)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J169:$K169)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L169:$N169)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O169:$R169)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",F169=0,Inputs!$D$247=0,O169=\"M\",O169=\"H\"),0,1/Inputs!$D$253*F169)","v":1.2559583333333333},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",G169=0,Inputs!$D$247=0,O169=\"H\",O169=\"E\"),0,IF(SUM(F169:G169)<Inputs!$D$254,1/Inputs!$D$254*SUM(F169:G169),IF(SUM(F169:G169)>Inputs!$D$257,1/Inputs!$D$257*SUM(F169:G169),1)))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",H169=0,Inputs!$D$247=0,O169=\"E\",O169=\"M\"),0,IF(SUM(F169:H169)<Inputs!$D$258,1/Inputs!$D$258*SUM(F169:H169),IF(SUM(F169:H169)>Inputs!$D$261,1/Inputs!$D$261*SUM(F169:H169),1)))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",G169=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G169)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",H169=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H169)","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,'At-Risk'!S169/100)","v":1.86},{"$f":"IF(OR($J169=\"T\",$K169=\"T\"),0,IF(AND(O169=\"E\",'At-Risk'!S169/100<1/Inputs!$D$253*F169),1/Inputs!$D$253*F169-'At-Risk'!S169/100,IF(AND(O169=\"M\",'At-Risk'!S169/100<1/Inputs!$D$256*SUM(F169:G169)),1/Inputs!$D$256* SUM(F169:G169)-'At-Risk'!S169/100,IF(AND(O169=\"H\",'At-Risk'!S169/100<1/Inputs!$D$260*SUM(F169:H169)),1/Inputs!$D$260*SUM(F169:H169)-'At-Risk'!S169/100,0))))","v":0},0,{"$f":"IF(OR(J169=\"T\",K169=\"T\"),0,IF(O169=\"E\",2/Inputs!$D$253*F169,IF(O169=\"M\",2/Inputs!$D$256*SUM(F169:G169),IF(O169=\"H\",5/Inputs!$D$261*SUM(F169:H169),0))))","v":2.5119166666666666},7.7178750000000012,{"$f":"IF(OR($J169=\"T\",$K169=\"T\",F169=0,O169=\"M\",O169=\"H\"),0,IF(F169<Inputs!$D$251,1/Inputs!$D$251*F169,1))","v":1},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",G169=0,O169=\"E\",O169=\"H\"),0,IF(SUM(F169:G169)<Inputs!$D$254,1/Inputs!$D$254*SUM(F169:G169),1))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",H169=0,O169=\"E\",O169=\"M\"),0,IF(SUM(F169:H169)<Inputs!$D$258,1/Inputs!$D$258*SUM(F169:H169),1))","v":0},0,{"$f":"IF(OR($J169=\"T\",$K169=\"T\",F169=0),0,IF(AND(O169=\"E\",F169>Inputs!$D$253),(F169-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.25595833333333334},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",G169=0),0,IF(AND(O169=\"M\",SUM(F169:G169)>Inputs!$D$256),(SUM(F169:G169)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",H169=0),0,IF(AND(O169=\"H\",SUM(F169:H169)>Inputs!$D$260),(SUM(F169:H169)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K169=\"T\",$J169=\"T\",O169=\"M\",O169=\"H\"),0,IF(F169<Inputs!$D$251,1/Inputs!$D$251*F169,IF(F169>Inputs!$D$253,1/Inputs!$D$253*F169,1)))","v":1.2559583333333333},{"$f":"IF(OR($K169=\"T\",$J169=\"T\",O169=\"E\",O169=\"H\"),0,IF(SUM(F169:G169)<Inputs!$D$254,1/Inputs!$D$254*SUM(F169:G169),IF(SUM(F169:G169)>Inputs!$D$256,1/Inputs!$D$256*SUM(F169:G169),1)))","v":0},{"$f":"IF(OR($K169=\"T\",$J169=\"T\",O169=\"E\",O169=\"M\"),0,IF(SUM(F169:H169)<Inputs!$D$258,1/Inputs!$D$258*SUM(F169:H169),IF(SUM(F169:H169)>Inputs!$D$261,1/Inputs!$D$261*SUM(F169:H169),1)))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",F169=0,O169=\"M\",O169=\"H\"),0,1/Inputs!$D$253*F169)","v":1.2559583333333333},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",G169=0,O169=\"E\",O169=\"H\"),0,1/Inputs!$D$256*SUM(F169:G169))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",H169=0,O169=\"E\",O169=\"M\"),0,4/Inputs!$D$261*SUM(F169:H169))","v":0},3.7678750000000001,230157.88398441242,290936.94211078604,237045.25364510209,230524.02288878814,332543.18598775408,223186.40133217693,245313.06593174895,0,0,0,0,0,0,1789706.7558807686,0,0,1789706.7558807686,357941.35117615381,0,0,0,357941.35117615381,0,0,0,0,0,0,0,0,0,0,0,0,147247.21343543465,0,0,0,18207.988758145144,0,0,99428.153104487137,0,0,0,0,147247.21343543465,0,0,94426.975312624025,{"$f":"0.05*($AF169+AK169+AP169+AT169+SUM(AU169:BD169))*175*Inputs!$D$228*(1+0.0765)","v":27600.089357340308},534157.63340346597,124788.03808958524,0,0,0,27501.694847159812,0,0,69920.311569875048,0,0,57589.232937661014,0,0,279799.27744428109,{"$f":"Inputs!$D$152*F169+Inputs!$D$153*G169+Inputs!$D$154*H169","v":121511.98446459329},{"$f":"Inputs!$D$155*I169","v":106376.70664337403},{"$f":"'Voc Ed'!L169","v":0},{"$f":"Inputs!$D$156*$I169","v":10637.670664337402},{"$f":"Inputs!$D$157*$I169","v":42550.682657349607},{"$f":"Inputs!$D$158*$I169","v":13635.139250183633},{"$f":"IF(Inputs!$D$100=1,0,Activities!R169)","v":40916.543918351097},335628.72759818909,3297233.7455028584]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CC27","v":"1101030"},{"$f":"'School Reference Sheet'!CD27","v":"Saddle Ridge Elementary"},{"$f":"'School Reference Sheet'!CE27","v":"K-6"},{"$f":"IF(M170=1,SUM(ADM!F170:J170),IF(N170=1,SUM(ADM!F170:L170),SUM(ADM!F170:K170,0)))","v":420.21500000000003},{"$f":"ADM!S170-'School Resources'!H170-'School Resources'!F170","v":0},{"$f":"IF(SUM(ADM!N170:R170)=ADM!S170,SUM(ADM!N170:R170),IF(OR(SUM(ADM!F170:O170)=ADM!S170,SUM(ADM!G170:O170)=ADM!S170,SUM(ADM!H170:O170)=ADM!S170,SUM(ADM!I170:O170)=ADM!S170,SUM(ADM!J170:O170)=ADM!S170,SUM(ADM!K170:O170)=ADM!S170,SUM(ADM!L170:O170)=ADM!S170,SUM(ADM!M170:O170)=ADM!S170,SUM(ADM!N170:O170)=ADM!S170),0,SUM(ADM!O170:R170)))","v":0},{"$f":"SUM(ADM!$F170:$R170)","v":420.21500000000003},"F",{"$f":"IF(I170<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F170:J170)=0,SUM(ADM!O170:R170)=0,ADM!K170>0,ADM!N170>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M170:R170)=0,ADM!L170>0),1,0)","v":1},"E",{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!F170/Inputs!$D$80)","v":4.4805000000000001},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!G170/Inputs!$D$81)","v":3.7283124999999999},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!H170/Inputs!$D$82)","v":4.2510624999999997},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!I170/Inputs!$D$83)","v":4.0443749999999996},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!J170/Inputs!$D$84)","v":3.2261875},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(M170=1,ADM!K170/Inputs!$D$95,ADM!K170/Inputs!$D$85))","v":3.25},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(N170=1,ADM!L170/Inputs!$D$96,ADM!L170/Inputs!$D$86))","v":3.2829999999999999},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!M170/Inputs!$D$87)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!N170/Inputs!$D$88)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!O170/Inputs!$D$89)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!P170/Inputs!$D$90)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!Q170/Inputs!$D$91)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,ADM!R170/Inputs!$D$92)","v":0},26.263437500000002,0,{"$f":"IF(SUM(ADM!N170:R170)=ADM!S170,SUM(X170:AB170),IF(OR(SUM(ADM!F170:O170)=ADM!S170,SUM(ADM!G170:O170)=ADM!S170,SUM(ADM!H170:O170)=ADM!S170,SUM(ADM!I170:O170)=ADM!S170,SUM(ADM!J170:O170)=ADM!S170,SUM(ADM!K170:O170)=ADM!S170,SUM(ADM!L170:O170)=ADM!S170,SUM(ADM!M170:O170)=ADM!S170,SUM(ADM!N170:O170)=ADM!S170),SUM(Z170:AB170),SUM(Y170:AB170)))","v":0},26.263437500000002,{"$f":"Inputs!$D$39*AC170","v":5.2526875000000004},{"$f":"Inputs!$D$40*AD170","v":0},{"$f":"Inputs!$D$41*AE170","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'Voc Ed'!H170)","v":0},5.2526875000000004,{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$72=1,$F170=0,Inputs!$D$74<=$AC170+$AG170),0,IF(AND($F170>0,$F170<=Inputs!$D$104,Inputs!$D$72=2),$F170/Inputs!$D$94-($AC170+$AG170),Inputs!$D$74-($AC170+$AG170)))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$72=1,$G170=0,Inputs!$D$75<=$AD170+$AH170),0,IF(Inputs!$D$72=2,IF(AND($G170>0,$G170<=Inputs!$D$104),$G170/Inputs!$D$94-($AD170+$AH170),Inputs!$D$75-($AD170+$AH170))))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$72=1,$H170=0,Inputs!$D$76<=$AE170+$AI170+AJ170),0,IF(Inputs!$D$72=2,IF(AND($H170>0,$H170<=Inputs!$D$104),$H170/Inputs!$D$94-($AE170+$AI170+$AJ170),Inputs!$D$76-($AE170+$AI170+$AJ170))))","v":0},{"$f":"IF(OR(J170=\"T\",K170=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O170=\"EM\",(AD170+AH170+AJ170)<Inputs!$D$75),Inputs!$D$75-(AD170+AH170+AJ170),IF(AND(O170=\"M\",(AD170+AH170+AJ170)<Inputs!$D$75),Inputs!$D$75-(AD170+AH170+AJ170),IF(AND(OR(O170=\"MH\",O170=\"H\",O170=\"EMH\"),(AD170+AE170+AH170+AI170+AJ170)<Inputs!$D$76),Inputs!$D$76-(AD170+AE170+AH170+AI170+AJ170),0)))),0))","v":0},0,{"$f":"IF($J170=\"T\",$I170/Inputs!$D$93,0)","v":0},{"$f":"IF(L170=1,(I170/7)*1.5,IF($J170=\"T\",0,IF(AND($K170=\"T\",($I170/Inputs!$D$94)>=1),$I170/Inputs!$D$94,IF(AND($K170=\"T\",($I170/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L170","v":0},0,{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$234=0,O170=\"M\",O170=\"H\"), 0,(F170*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$234=0,O170=\"E\",O170=\"H\"), 0,(SUM(F170:G170)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",Inputs!$D$234=0,O170=\"E\",O170=\"M\"), 0,(SUM(F170:H170)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'At-Risk'!T170/100)","v":0.77},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'At-Risk'!U170/100)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'At-Risk'!V170/100)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(AND(O170=\"E\", SUM(AX170:AZ170)<1/Inputs!$D$253*F170),1/Inputs!$D$253*F170-SUM(AX170:AZ170),IF(AND(O170=\"M\", SUM(AX170:AZ170)<1/Inputs!$D$256*SUM(F170:G170)),1/Inputs!$D$256* SUM(F170:G170)-SUM(AX170:AZ170),IF(AND(O170=\"H\",SUM(AX170:AZ170)<1/Inputs!$D$260*SUM(F170:H170)),1/Inputs!$D$260*SUM(F170:H170)-SUM(AX170:AZ170),0))))","v":0.68907986111111108},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'At-Risk'!AJ170/100)","v":0.05},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F170:$R170)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F170:$K170)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J170:$K170)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L170:$N170)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O170:$R170)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F170:$R170)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F170:$K170)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J170:$K170)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L170:$N170)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O170:$R170)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",F170=0,Inputs!$D$247=0,O170=\"M\",O170=\"H\"),0,1/Inputs!$D$253*F170)","v":1.4590798611111111},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",G170=0,Inputs!$D$247=0,O170=\"H\",O170=\"E\"),0,IF(SUM(F170:G170)<Inputs!$D$254,1/Inputs!$D$254*SUM(F170:G170),IF(SUM(F170:G170)>Inputs!$D$257,1/Inputs!$D$257*SUM(F170:G170),1)))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",H170=0,Inputs!$D$247=0,O170=\"E\",O170=\"M\"),0,IF(SUM(F170:H170)<Inputs!$D$258,1/Inputs!$D$258*SUM(F170:H170),IF(SUM(F170:H170)>Inputs!$D$261,1/Inputs!$D$261*SUM(F170:H170),1)))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",G170=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G170)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",H170=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H170)","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,'At-Risk'!S170/100)","v":0.77},{"$f":"IF(OR($J170=\"T\",$K170=\"T\"),0,IF(AND(O170=\"E\",'At-Risk'!S170/100<1/Inputs!$D$253*F170),1/Inputs!$D$253*F170-'At-Risk'!S170/100,IF(AND(O170=\"M\",'At-Risk'!S170/100<1/Inputs!$D$256*SUM(F170:G170)),1/Inputs!$D$256* SUM(F170:G170)-'At-Risk'!S170/100,IF(AND(O170=\"H\",'At-Risk'!S170/100<1/Inputs!$D$260*SUM(F170:H170)),1/Inputs!$D$260*SUM(F170:H170)-'At-Risk'!S170/100,0))))","v":0.68907986111111108},0,{"$f":"IF(OR(J170=\"T\",K170=\"T\"),0,IF(O170=\"E\",2/Inputs!$D$253*F170,IF(O170=\"M\",2/Inputs!$D$256*SUM(F170:G170),IF(O170=\"H\",5/Inputs!$D$261*SUM(F170:H170),0))))","v":2.9181597222222222},7.3453993055555564,{"$f":"IF(OR($J170=\"T\",$K170=\"T\",F170=0,O170=\"M\",O170=\"H\"),0,IF(F170<Inputs!$D$251,1/Inputs!$D$251*F170,1))","v":1},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",G170=0,O170=\"E\",O170=\"H\"),0,IF(SUM(F170:G170)<Inputs!$D$254,1/Inputs!$D$254*SUM(F170:G170),1))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",H170=0,O170=\"E\",O170=\"M\"),0,IF(SUM(F170:H170)<Inputs!$D$258,1/Inputs!$D$258*SUM(F170:H170),1))","v":0},0,{"$f":"IF(OR($J170=\"T\",$K170=\"T\",F170=0),0,IF(AND(O170=\"E\",F170>Inputs!$D$253),(F170-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.45907986111111121},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",G170=0),0,IF(AND(O170=\"M\",SUM(F170:G170)>Inputs!$D$256),(SUM(F170:G170)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",H170=0),0,IF(AND(O170=\"H\",SUM(F170:H170)>Inputs!$D$260),(SUM(F170:H170)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K170=\"T\",$J170=\"T\",O170=\"M\",O170=\"H\"),0,IF(F170<Inputs!$D$251,1/Inputs!$D$251*F170,IF(F170>Inputs!$D$253,1/Inputs!$D$253*F170,1)))","v":1.4590798611111111},{"$f":"IF(OR($K170=\"T\",$J170=\"T\",O170=\"E\",O170=\"H\"),0,IF(SUM(F170:G170)<Inputs!$D$254,1/Inputs!$D$254*SUM(F170:G170),IF(SUM(F170:G170)>Inputs!$D$256,1/Inputs!$D$256*SUM(F170:G170),1)))","v":0},{"$f":"IF(OR($K170=\"T\",$J170=\"T\",O170=\"E\",O170=\"M\"),0,IF(SUM(F170:H170)<Inputs!$D$258,1/Inputs!$D$258*SUM(F170:H170),IF(SUM(F170:H170)>Inputs!$D$261,1/Inputs!$D$261*SUM(F170:H170),1)))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",F170=0,O170=\"M\",O170=\"H\"),0,1/Inputs!$D$253*F170)","v":1.4590798611111111},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",G170=0,O170=\"E\",O170=\"H\"),0,1/Inputs!$D$256*SUM(F170:G170))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",H170=0,O170=\"E\",O170=\"M\"),0,4/Inputs!$D$261*SUM(F170:H170))","v":0},4.377239583333334,354699.5375255188,295152.48733413918,336536.07917466253,320173.62840749242,255401.67709421038,257286.79766944225,259899.24823039351,0,0,0,0,0,0,2079149.4554358593,0,0,2079149.4554358593,415829.89108717185,0,0,0,415829.89108717185,0,0,0,0,0,0,0,0,0,0,0,0,60957.179755529396,0,0,54551.123324240551,3958.2584256837272,0,0,115508.30307976995,0,0,0,0,60957.179755529396,54551.123324240551,0,109698.30317429781,{"$f":"0.05*($AF170+AK170+AP170+AT170+SUM(AU170:BD170))*175*Inputs!$D$228*(1+0.0765)","v":31195.727572107458},491377.1984113988,124788.03808958524,0,0,0,49326.287159059568,0,0,81228.266723990761,0,0,66902.928039951847,0,0,322245.52001258743,{"$f":"Inputs!$D$152*F170+Inputs!$D$153*G170+Inputs!$D$154*H170","v":141163.67136590328},{"$f":"Inputs!$D$155*I170","v":123580.62065859795},{"$f":"'Voc Ed'!L170","v":0},{"$f":"Inputs!$D$156*$I170","v":12358.062065859795},{"$f":"Inputs!$D$157*$I170","v":49432.248263439178},{"$f":"Inputs!$D$158*$I170","v":15840.300235587907},{"$f":"IF(Inputs!$D$100=1,0,Activities!R170)","v":43926.721648217099},386301.62423760525,3694903.6891846228]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CF27","v":"1101040"},{"$f":"'School Reference Sheet'!CG27","v":"PODER Academy"},{"$f":"'School Reference Sheet'!CH27","v":"K-4"},{"$f":"IF(M171=1,SUM(ADM!F171:J171),IF(N171=1,SUM(ADM!F171:L171),SUM(ADM!F171:K171,0)))","v":172},{"$f":"ADM!S171-'School Resources'!H171-'School Resources'!F171","v":0},{"$f":"IF(SUM(ADM!N171:R171)=ADM!S171,SUM(ADM!N171:R171),IF(OR(SUM(ADM!F171:O171)=ADM!S171,SUM(ADM!G171:O171)=ADM!S171,SUM(ADM!H171:O171)=ADM!S171,SUM(ADM!I171:O171)=ADM!S171,SUM(ADM!J171:O171)=ADM!S171,SUM(ADM!K171:O171)=ADM!S171,SUM(ADM!L171:O171)=ADM!S171,SUM(ADM!M171:O171)=ADM!S171,SUM(ADM!N171:O171)=ADM!S171),0,SUM(ADM!O171:R171)))","v":0},{"$f":"SUM(ADM!$F171:$R171)","v":172},"F",{"$f":"IF(I171<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F171:J171)=0,SUM(ADM!O171:R171)=0,ADM!K171>0,ADM!N171>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M171:R171)=0,ADM!L171>0),1,0)","v":0},"E",{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!F171/Inputs!$D$80)","v":2.0625},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!G171/Inputs!$D$81)","v":2.25},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!H171/Inputs!$D$82)","v":2.375},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!I171/Inputs!$D$83)","v":1.375},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!J171/Inputs!$D$84)","v":1.625},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(M171=1,ADM!K171/Inputs!$D$95,ADM!K171/Inputs!$D$85))","v":1.0625},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(N171=1,ADM!L171/Inputs!$D$96,ADM!L171/Inputs!$D$86))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!M171/Inputs!$D$87)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!N171/Inputs!$D$88)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!O171/Inputs!$D$89)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!P171/Inputs!$D$90)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!Q171/Inputs!$D$91)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,ADM!R171/Inputs!$D$92)","v":0},10.75,0,{"$f":"IF(SUM(ADM!N171:R171)=ADM!S171,SUM(X171:AB171),IF(OR(SUM(ADM!F171:O171)=ADM!S171,SUM(ADM!G171:O171)=ADM!S171,SUM(ADM!H171:O171)=ADM!S171,SUM(ADM!I171:O171)=ADM!S171,SUM(ADM!J171:O171)=ADM!S171,SUM(ADM!K171:O171)=ADM!S171,SUM(ADM!L171:O171)=ADM!S171,SUM(ADM!M171:O171)=ADM!S171,SUM(ADM!N171:O171)=ADM!S171),SUM(Z171:AB171),SUM(Y171:AB171)))","v":0},10.75,{"$f":"Inputs!$D$39*AC171","v":2.15},{"$f":"Inputs!$D$40*AD171","v":0},{"$f":"Inputs!$D$41*AE171","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'Voc Ed'!H171)","v":0},2.15,{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$72=1,$F171=0,Inputs!$D$74<=$AC171+$AG171),0,IF(AND($F171>0,$F171<=Inputs!$D$104,Inputs!$D$72=2),$F171/Inputs!$D$94-($AC171+$AG171),Inputs!$D$74-($AC171+$AG171)))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$72=1,$G171=0,Inputs!$D$75<=$AD171+$AH171),0,IF(Inputs!$D$72=2,IF(AND($G171>0,$G171<=Inputs!$D$104),$G171/Inputs!$D$94-($AD171+$AH171),Inputs!$D$75-($AD171+$AH171))))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$72=1,$H171=0,Inputs!$D$76<=$AE171+$AI171+AJ171),0,IF(Inputs!$D$72=2,IF(AND($H171>0,$H171<=Inputs!$D$104),$H171/Inputs!$D$94-($AE171+$AI171+$AJ171),Inputs!$D$76-($AE171+$AI171+$AJ171))))","v":0},{"$f":"IF(OR(J171=\"T\",K171=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O171=\"EM\",(AD171+AH171+AJ171)<Inputs!$D$75),Inputs!$D$75-(AD171+AH171+AJ171),IF(AND(O171=\"M\",(AD171+AH171+AJ171)<Inputs!$D$75),Inputs!$D$75-(AD171+AH171+AJ171),IF(AND(OR(O171=\"MH\",O171=\"H\",O171=\"EMH\"),(AD171+AE171+AH171+AI171+AJ171)<Inputs!$D$76),Inputs!$D$76-(AD171+AE171+AH171+AI171+AJ171),0)))),0))","v":0},0,{"$f":"IF($J171=\"T\",$I171/Inputs!$D$93,0)","v":0},{"$f":"IF(L171=1,(I171/7)*1.5,IF($J171=\"T\",0,IF(AND($K171=\"T\",($I171/Inputs!$D$94)>=1),$I171/Inputs!$D$94,IF(AND($K171=\"T\",($I171/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L171","v":0},0,{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$234=0,O171=\"M\",O171=\"H\"), 0,(F171*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$234=0,O171=\"E\",O171=\"H\"), 0,(SUM(F171:G171)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",Inputs!$D$234=0,O171=\"E\",O171=\"M\"), 0,(SUM(F171:H171)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'At-Risk'!T171/100)","v":1.2},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'At-Risk'!U171/100)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'At-Risk'!V171/100)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(AND(O171=\"E\", SUM(AX171:AZ171)<1/Inputs!$D$253*F171),1/Inputs!$D$253*F171-SUM(AX171:AZ171),IF(AND(O171=\"M\", SUM(AX171:AZ171)<1/Inputs!$D$256*SUM(F171:G171)),1/Inputs!$D$256* SUM(F171:G171)-SUM(AX171:AZ171),IF(AND(O171=\"H\",SUM(AX171:AZ171)<1/Inputs!$D$260*SUM(F171:H171)),1/Inputs!$D$260*SUM(F171:H171)-SUM(AX171:AZ171),0))))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'At-Risk'!AJ171/100)","v":0.12},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F171:$R171)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F171:$K171)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J171:$K171)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L171:$N171)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O171:$R171)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F171:$R171)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F171:$K171)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J171:$K171)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L171:$N171)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O171:$R171)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",F171=0,Inputs!$D$247=0,O171=\"M\",O171=\"H\"),0,1/Inputs!$D$253*F171)","v":0.59722222222222221},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",G171=0,Inputs!$D$247=0,O171=\"H\",O171=\"E\"),0,IF(SUM(F171:G171)<Inputs!$D$254,1/Inputs!$D$254*SUM(F171:G171),IF(SUM(F171:G171)>Inputs!$D$257,1/Inputs!$D$257*SUM(F171:G171),1)))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",H171=0,Inputs!$D$247=0,O171=\"E\",O171=\"M\"),0,IF(SUM(F171:H171)<Inputs!$D$258,1/Inputs!$D$258*SUM(F171:H171),IF(SUM(F171:H171)>Inputs!$D$261,1/Inputs!$D$261*SUM(F171:H171),1)))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",G171=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G171)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",H171=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H171)","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,'At-Risk'!S171/100)","v":1.2},{"$f":"IF(OR($J171=\"T\",$K171=\"T\"),0,IF(AND(O171=\"E\",'At-Risk'!S171/100<1/Inputs!$D$253*F171),1/Inputs!$D$253*F171-'At-Risk'!S171/100,IF(AND(O171=\"M\",'At-Risk'!S171/100<1/Inputs!$D$256*SUM(F171:G171)),1/Inputs!$D$256* SUM(F171:G171)-'At-Risk'!S171/100,IF(AND(O171=\"H\",'At-Risk'!S171/100<1/Inputs!$D$260*SUM(F171:H171)),1/Inputs!$D$260*SUM(F171:H171)-'At-Risk'!S171/100,0))))","v":0},0,{"$f":"IF(OR(J171=\"T\",K171=\"T\"),0,IF(O171=\"E\",2/Inputs!$D$253*F171,IF(O171=\"M\",2/Inputs!$D$256*SUM(F171:G171),IF(O171=\"H\",5/Inputs!$D$261*SUM(F171:H171),0))))","v":1.1944444444444444},4.3116666666666665,{"$f":"IF(OR($J171=\"T\",$K171=\"T\",F171=0,O171=\"M\",O171=\"H\"),0,IF(F171<Inputs!$D$251,1/Inputs!$D$251*F171,1))","v":1},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",G171=0,O171=\"E\",O171=\"H\"),0,IF(SUM(F171:G171)<Inputs!$D$254,1/Inputs!$D$254*SUM(F171:G171),1))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",H171=0,O171=\"E\",O171=\"M\"),0,IF(SUM(F171:H171)<Inputs!$D$258,1/Inputs!$D$258*SUM(F171:H171),1))","v":0},0,{"$f":"IF(OR($J171=\"T\",$K171=\"T\",F171=0),0,IF(AND(O171=\"E\",F171>Inputs!$D$253),(F171-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",G171=0),0,IF(AND(O171=\"M\",SUM(F171:G171)>Inputs!$D$256),(SUM(F171:G171)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",H171=0),0,IF(AND(O171=\"H\",SUM(F171:H171)>Inputs!$D$260),(SUM(F171:H171)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K171=\"T\",$J171=\"T\",O171=\"M\",O171=\"H\"),0,IF(F171<Inputs!$D$251,1/Inputs!$D$251*F171,IF(F171>Inputs!$D$253,1/Inputs!$D$253*F171,1)))","v":1},{"$f":"IF(OR($K171=\"T\",$J171=\"T\",O171=\"E\",O171=\"H\"),0,IF(SUM(F171:G171)<Inputs!$D$254,1/Inputs!$D$254*SUM(F171:G171),IF(SUM(F171:G171)>Inputs!$D$256,1/Inputs!$D$256*SUM(F171:G171),1)))","v":0},{"$f":"IF(OR($K171=\"T\",$J171=\"T\",O171=\"E\",O171=\"M\"),0,IF(SUM(F171:H171)<Inputs!$D$258,1/Inputs!$D$258*SUM(F171:H171),IF(SUM(F171:H171)>Inputs!$D$261,1/Inputs!$D$261*SUM(F171:H171),1)))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",F171=0,O171=\"M\",O171=\"H\"),0,1/Inputs!$D$253*F171)","v":0.59722222222222221},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",G171=0,O171=\"E\",O171=\"H\"),0,1/Inputs!$D$256*SUM(F171:G171))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",H171=0,O171=\"E\",O171=\"M\"),0,4/Inputs!$D$261*SUM(F171:H171))","v":0},2.5972222222222223,163278.16005945374,178121.6291557677,188017.27521997702,108852.10670630248,128643.39883472113,84112.991545779194,0,0,0,0,0,0,0,851025.56152200128,0,0,851025.56152200128,170205.11230440025,0,0,0,170205.11230440025,0,0,0,0,0,0,0,0,0,0,0,0,94998.202216409438,0,0,0,9499.8202216409445,0,0,47279.1978623334,0,0,0,0,94998.202216409438,0,0,44901.08193657823,{"$f":"0.05*($AF171+AK171+AP171+AT171+SUM(AU171:BD171))*175*Inputs!$D$228*(1+0.0765)","v":13432.263265011079},305108.76771838253,124788.03808958524,0,0,0,0,0,0,55670.884705470628,0,0,27384.32379346696,0,0,207843.24658852283,{"$f":"Inputs!$D$152*F171+Inputs!$D$153*G171+Inputs!$D$154*H171","v":57780.306450115684},{"$f":"Inputs!$D$155*I171","v":50583.312716773187},{"$f":"'Voc Ed'!L171","v":0},{"$f":"Inputs!$D$156*$I171","v":5058.3312716773189},{"$f":"Inputs!$D$157*$I171","v":20233.325086709276},{"$f":"Inputs!$D$158*$I171","v":6483.6610794976859},{"$f":"IF(Inputs!$D$100=1,0,Activities!R171)","v":4167.6245000000008},144306.56110477317,1678489.2492380801]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CI27","v":"1101050"},{"$f":"'School Reference Sheet'!CJ27","v":"Carey Junior High School"},{"$f":"'School Reference Sheet'!CK27","v":"7-8"},{"$f":"IF(M172=1,SUM(ADM!F172:J172),IF(N172=1,SUM(ADM!F172:L172),SUM(ADM!F172:K172,0)))","v":0},{"$f":"ADM!S172-'School Resources'!H172-'School Resources'!F172","v":718.57400000000007},{"$f":"IF(SUM(ADM!N172:R172)=ADM!S172,SUM(ADM!N172:R172),IF(OR(SUM(ADM!F172:O172)=ADM!S172,SUM(ADM!G172:O172)=ADM!S172,SUM(ADM!H172:O172)=ADM!S172,SUM(ADM!I172:O172)=ADM!S172,SUM(ADM!J172:O172)=ADM!S172,SUM(ADM!K172:O172)=ADM!S172,SUM(ADM!L172:O172)=ADM!S172,SUM(ADM!M172:O172)=ADM!S172,SUM(ADM!N172:O172)=ADM!S172),0,SUM(ADM!O172:R172)))","v":0},{"$f":"SUM(ADM!$F172:$R172)","v":718.57400000000007},"F",{"$f":"IF(I172<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F172:J172)=0,SUM(ADM!O172:R172)=0,ADM!K172>0,ADM!N172>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M172:R172)=0,ADM!L172>0),1,0)","v":0},"M",{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!F172/Inputs!$D$80)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!G172/Inputs!$D$81)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!H172/Inputs!$D$82)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!I172/Inputs!$D$83)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!J172/Inputs!$D$84)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(M172=1,ADM!K172/Inputs!$D$95,ADM!K172/Inputs!$D$85))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(N172=1,ADM!L172/Inputs!$D$96,ADM!L172/Inputs!$D$86))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!M172/Inputs!$D$87)","v":16.488904761904763},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!N172/Inputs!$D$88)","v":17.728904761904762},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!O172/Inputs!$D$89)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!P172/Inputs!$D$90)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!Q172/Inputs!$D$91)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,ADM!R172/Inputs!$D$92)","v":0},0,34.217809523809521,{"$f":"IF(SUM(ADM!N172:R172)=ADM!S172,SUM(X172:AB172),IF(OR(SUM(ADM!F172:O172)=ADM!S172,SUM(ADM!G172:O172)=ADM!S172,SUM(ADM!H172:O172)=ADM!S172,SUM(ADM!I172:O172)=ADM!S172,SUM(ADM!J172:O172)=ADM!S172,SUM(ADM!K172:O172)=ADM!S172,SUM(ADM!L172:O172)=ADM!S172,SUM(ADM!M172:O172)=ADM!S172,SUM(ADM!N172:O172)=ADM!S172),SUM(Z172:AB172),SUM(Y172:AB172)))","v":0},34.217809523809521,{"$f":"Inputs!$D$39*AC172","v":0},{"$f":"Inputs!$D$40*AD172","v":11.291877142857143},{"$f":"Inputs!$D$41*AE172","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'Voc Ed'!H172)","v":0},11.291877142857143,{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$72=1,$F172=0,Inputs!$D$74<=$AC172+$AG172),0,IF(AND($F172>0,$F172<=Inputs!$D$104,Inputs!$D$72=2),$F172/Inputs!$D$94-($AC172+$AG172),Inputs!$D$74-($AC172+$AG172)))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$72=1,$G172=0,Inputs!$D$75<=$AD172+$AH172),0,IF(Inputs!$D$72=2,IF(AND($G172>0,$G172<=Inputs!$D$104),$G172/Inputs!$D$94-($AD172+$AH172),Inputs!$D$75-($AD172+$AH172))))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$72=1,$H172=0,Inputs!$D$76<=$AE172+$AI172+AJ172),0,IF(Inputs!$D$72=2,IF(AND($H172>0,$H172<=Inputs!$D$104),$H172/Inputs!$D$94-($AE172+$AI172+$AJ172),Inputs!$D$76-($AE172+$AI172+$AJ172))))","v":0},{"$f":"IF(OR(J172=\"T\",K172=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O172=\"EM\",(AD172+AH172+AJ172)<Inputs!$D$75),Inputs!$D$75-(AD172+AH172+AJ172),IF(AND(O172=\"M\",(AD172+AH172+AJ172)<Inputs!$D$75),Inputs!$D$75-(AD172+AH172+AJ172),IF(AND(OR(O172=\"MH\",O172=\"H\",O172=\"EMH\"),(AD172+AE172+AH172+AI172+AJ172)<Inputs!$D$76),Inputs!$D$76-(AD172+AE172+AH172+AI172+AJ172),0)))),0))","v":0},0,{"$f":"IF($J172=\"T\",$I172/Inputs!$D$93,0)","v":0},{"$f":"IF(L172=1,(I172/7)*1.5,IF($J172=\"T\",0,IF(AND($K172=\"T\",($I172/Inputs!$D$94)>=1),$I172/Inputs!$D$94,IF(AND($K172=\"T\",($I172/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L172","v":0},0,{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$234=0,O172=\"M\",O172=\"H\"), 0,(F172*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$234=0,O172=\"E\",O172=\"H\"), 0,(SUM(F172:G172)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",Inputs!$D$234=0,O172=\"E\",O172=\"M\"), 0,(SUM(F172:H172)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'At-Risk'!T172/100)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'At-Risk'!U172/100)","v":2.99},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'At-Risk'!V172/100)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(AND(O172=\"E\", SUM(AX172:AZ172)<1/Inputs!$D$253*F172),1/Inputs!$D$253*F172-SUM(AX172:AZ172),IF(AND(O172=\"M\", SUM(AX172:AZ172)<1/Inputs!$D$256*SUM(F172:G172)),1/Inputs!$D$256* SUM(F172:G172)-SUM(AX172:AZ172),IF(AND(O172=\"H\",SUM(AX172:AZ172)<1/Inputs!$D$260*SUM(F172:H172)),1/Inputs!$D$260*SUM(F172:H172)-SUM(AX172:AZ172),0))))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'At-Risk'!AJ172/100)","v":0.16},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F172:$R172)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F172:$K172)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J172:$K172)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L172:$N172)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O172:$R172)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F172:$R172)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F172:$K172)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J172:$K172)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L172:$N172)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O172:$R172)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",F172=0,Inputs!$D$247=0,O172=\"M\",O172=\"H\"),0,1/Inputs!$D$253*F172)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",G172=0,Inputs!$D$247=0,O172=\"H\",O172=\"E\"),0,IF(SUM(F172:G172)<Inputs!$D$254,1/Inputs!$D$254*SUM(F172:G172),IF(SUM(F172:G172)>Inputs!$D$257,1/Inputs!$D$257*SUM(F172:G172),1)))","v":1.1405936507936509},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",H172=0,Inputs!$D$247=0,O172=\"E\",O172=\"M\"),0,IF(SUM(F172:H172)<Inputs!$D$258,1/Inputs!$D$258*SUM(F172:H172),IF(SUM(F172:H172)>Inputs!$D$261,1/Inputs!$D$261*SUM(F172:H172),1)))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",G172=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G172)","v":2.2811873015873019},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",H172=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H172)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,'At-Risk'!S172/100)","v":2.99},{"$f":"IF(OR($J172=\"T\",$K172=\"T\"),0,IF(AND(O172=\"E\",'At-Risk'!S172/100<1/Inputs!$D$253*F172),1/Inputs!$D$253*F172-'At-Risk'!S172/100,IF(AND(O172=\"M\",'At-Risk'!S172/100<1/Inputs!$D$256*SUM(F172:G172)),1/Inputs!$D$256* SUM(F172:G172)-'At-Risk'!S172/100,IF(AND(O172=\"H\",'At-Risk'!S172/100<1/Inputs!$D$260*SUM(F172:H172)),1/Inputs!$D$260*SUM(F172:H172)-'At-Risk'!S172/100,0))))","v":0},2.8742960000000002,{"$f":"IF(OR(J172=\"T\",K172=\"T\"),0,IF(O172=\"E\",2/Inputs!$D$253*F172,IF(O172=\"M\",2/Inputs!$D$256*SUM(F172:G172),IF(O172=\"H\",5/Inputs!$D$261*SUM(F172:H172),0))))","v":4.5623746031746037},16.998451555555558,{"$f":"IF(OR($J172=\"T\",$K172=\"T\",F172=0,O172=\"M\",O172=\"H\"),0,IF(F172<Inputs!$D$251,1/Inputs!$D$251*F172,1))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",G172=0,O172=\"E\",O172=\"H\"),0,IF(SUM(F172:G172)<Inputs!$D$254,1/Inputs!$D$254*SUM(F172:G172),1))","v":1},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",H172=0,O172=\"E\",O172=\"M\"),0,IF(SUM(F172:H172)<Inputs!$D$258,1/Inputs!$D$258*SUM(F172:H172),1))","v":0},0,{"$f":"IF(OR($J172=\"T\",$K172=\"T\",F172=0),0,IF(AND(O172=\"E\",F172>Inputs!$D$253),(F172-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",G172=0),0,IF(AND(O172=\"M\",SUM(F172:G172)>Inputs!$D$256),(SUM(F172:G172)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.2811873015873019},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",H172=0),0,IF(AND(O172=\"H\",SUM(F172:H172)>Inputs!$D$260),(SUM(F172:H172)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K172=\"T\",$J172=\"T\",O172=\"M\",O172=\"H\"),0,IF(F172<Inputs!$D$251,1/Inputs!$D$251*F172,IF(F172>Inputs!$D$253,1/Inputs!$D$253*F172,1)))","v":0},{"$f":"IF(OR($K172=\"T\",$J172=\"T\",O172=\"E\",O172=\"H\"),0,IF(SUM(F172:G172)<Inputs!$D$254,1/Inputs!$D$254*SUM(F172:G172),IF(SUM(F172:G172)>Inputs!$D$256,1/Inputs!$D$256*SUM(F172:G172),1)))","v":2.2811873015873019},{"$f":"IF(OR($K172=\"T\",$J172=\"T\",O172=\"E\",O172=\"M\"),0,IF(SUM(F172:H172)<Inputs!$D$258,1/Inputs!$D$258*SUM(F172:H172),IF(SUM(F172:H172)>Inputs!$D$261,1/Inputs!$D$261*SUM(F172:H172),1)))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",F172=0,O172=\"M\",O172=\"H\"),0,1/Inputs!$D$253*F172)","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",G172=0,O172=\"E\",O172=\"H\"),0,1/Inputs!$D$256*SUM(F172:G172))","v":2.2811873015873019},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",H172=0,O172=\"E\",O172=\"M\"),0,4/Inputs!$D$261*SUM(F172:H172))","v":0},6.8435619047619056,0,0,0,0,0,0,0,1305346.9240821211,1403511.7330390774,0,0,0,0,0,2708858.6571211983,0,2708858.6571211983,0,893923.35684999544,0,0,893923.35684999544,0,0,0,0,0,0,0,0,0,0,0,0,0,236703.85385588687,0,0,12666.426962187927,0,0,0,90295.288570706631,0,153826.47737518646,0,236703.85385588687,0,227544.12719818068,171506.9770179124,{"$f":"0.05*($AF172+AK172+AP172+AT172+SUM(AU172:BD172))*175*Inputs!$D$228*(1+0.0765)","v":45964.115450043326},1175211.1202859911,0,124788.03808958524,0,0,0,137658.42960238352,0,0,126995.71525825033,0,0,104598.87354454075,0,494041.05649475986,{"$f":"Inputs!$D$152*F172+Inputs!$D$153*G172+Inputs!$D$154*H172","v":241392.01120398508},{"$f":"Inputs!$D$155*I172","v":211324.72879152664},{"$f":"'Voc Ed'!L172","v":0},{"$f":"Inputs!$D$156*$I172","v":21132.472879152665},{"$f":"Inputs!$D$157*$I172","v":84529.89151661066},{"$f":"Inputs!$D$158*$I172","v":27087.152770575409},{"$f":"IF(Inputs!$D$100=1,0,Activities!R172)","v":185246.87332746852},770713.13048931898,6042747.3212412624]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CL27","v":"1101051"},{"$f":"'School Reference Sheet'!CM27","v":"Johnson Junior High School"},{"$f":"'School Reference Sheet'!CN27","v":"7-8"},{"$f":"IF(M173=1,SUM(ADM!F173:J173),IF(N173=1,SUM(ADM!F173:L173),SUM(ADM!F173:K173,0)))","v":0},{"$f":"ADM!S173-'School Resources'!H173-'School Resources'!F173","v":670.75599999999997},{"$f":"IF(SUM(ADM!N173:R173)=ADM!S173,SUM(ADM!N173:R173),IF(OR(SUM(ADM!F173:O173)=ADM!S173,SUM(ADM!G173:O173)=ADM!S173,SUM(ADM!H173:O173)=ADM!S173,SUM(ADM!I173:O173)=ADM!S173,SUM(ADM!J173:O173)=ADM!S173,SUM(ADM!K173:O173)=ADM!S173,SUM(ADM!L173:O173)=ADM!S173,SUM(ADM!M173:O173)=ADM!S173,SUM(ADM!N173:O173)=ADM!S173),0,SUM(ADM!O173:R173)))","v":0},{"$f":"SUM(ADM!$F173:$R173)","v":670.75599999999997},"F",{"$f":"IF(I173<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F173:J173)=0,SUM(ADM!O173:R173)=0,ADM!K173>0,ADM!N173>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M173:R173)=0,ADM!L173>0),1,0)","v":0},"M",{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!F173/Inputs!$D$80)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!G173/Inputs!$D$81)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!H173/Inputs!$D$82)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!I173/Inputs!$D$83)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!J173/Inputs!$D$84)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(M173=1,ADM!K173/Inputs!$D$95,ADM!K173/Inputs!$D$85))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(N173=1,ADM!L173/Inputs!$D$96,ADM!L173/Inputs!$D$86))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!M173/Inputs!$D$87)","v":16.609571428571428},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!N173/Inputs!$D$88)","v":15.331190476190475},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!O173/Inputs!$D$89)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!P173/Inputs!$D$90)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!Q173/Inputs!$D$91)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,ADM!R173/Inputs!$D$92)","v":0},0,31.940761904761903,{"$f":"IF(SUM(ADM!N173:R173)=ADM!S173,SUM(X173:AB173),IF(OR(SUM(ADM!F173:O173)=ADM!S173,SUM(ADM!G173:O173)=ADM!S173,SUM(ADM!H173:O173)=ADM!S173,SUM(ADM!I173:O173)=ADM!S173,SUM(ADM!J173:O173)=ADM!S173,SUM(ADM!K173:O173)=ADM!S173,SUM(ADM!L173:O173)=ADM!S173,SUM(ADM!M173:O173)=ADM!S173,SUM(ADM!N173:O173)=ADM!S173),SUM(Z173:AB173),SUM(Y173:AB173)))","v":0},31.940761904761903,{"$f":"Inputs!$D$39*AC173","v":0},{"$f":"Inputs!$D$40*AD173","v":10.540451428571428},{"$f":"Inputs!$D$41*AE173","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'Voc Ed'!H173)","v":0},10.540451428571428,{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$72=1,$F173=0,Inputs!$D$74<=$AC173+$AG173),0,IF(AND($F173>0,$F173<=Inputs!$D$104,Inputs!$D$72=2),$F173/Inputs!$D$94-($AC173+$AG173),Inputs!$D$74-($AC173+$AG173)))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$72=1,$G173=0,Inputs!$D$75<=$AD173+$AH173),0,IF(Inputs!$D$72=2,IF(AND($G173>0,$G173<=Inputs!$D$104),$G173/Inputs!$D$94-($AD173+$AH173),Inputs!$D$75-($AD173+$AH173))))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$72=1,$H173=0,Inputs!$D$76<=$AE173+$AI173+AJ173),0,IF(Inputs!$D$72=2,IF(AND($H173>0,$H173<=Inputs!$D$104),$H173/Inputs!$D$94-($AE173+$AI173+$AJ173),Inputs!$D$76-($AE173+$AI173+$AJ173))))","v":0},{"$f":"IF(OR(J173=\"T\",K173=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O173=\"EM\",(AD173+AH173+AJ173)<Inputs!$D$75),Inputs!$D$75-(AD173+AH173+AJ173),IF(AND(O173=\"M\",(AD173+AH173+AJ173)<Inputs!$D$75),Inputs!$D$75-(AD173+AH173+AJ173),IF(AND(OR(O173=\"MH\",O173=\"H\",O173=\"EMH\"),(AD173+AE173+AH173+AI173+AJ173)<Inputs!$D$76),Inputs!$D$76-(AD173+AE173+AH173+AI173+AJ173),0)))),0))","v":0},0,{"$f":"IF($J173=\"T\",$I173/Inputs!$D$93,0)","v":0},{"$f":"IF(L173=1,(I173/7)*1.5,IF($J173=\"T\",0,IF(AND($K173=\"T\",($I173/Inputs!$D$94)>=1),$I173/Inputs!$D$94,IF(AND($K173=\"T\",($I173/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L173","v":0},0,{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$234=0,O173=\"M\",O173=\"H\"), 0,(F173*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$234=0,O173=\"E\",O173=\"H\"), 0,(SUM(F173:G173)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",Inputs!$D$234=0,O173=\"E\",O173=\"M\"), 0,(SUM(F173:H173)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'At-Risk'!T173/100)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'At-Risk'!U173/100)","v":4.6900000000000004},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'At-Risk'!V173/100)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(AND(O173=\"E\", SUM(AX173:AZ173)<1/Inputs!$D$253*F173),1/Inputs!$D$253*F173-SUM(AX173:AZ173),IF(AND(O173=\"M\", SUM(AX173:AZ173)<1/Inputs!$D$256*SUM(F173:G173)),1/Inputs!$D$256* SUM(F173:G173)-SUM(AX173:AZ173),IF(AND(O173=\"H\",SUM(AX173:AZ173)<1/Inputs!$D$260*SUM(F173:H173)),1/Inputs!$D$260*SUM(F173:H173)-SUM(AX173:AZ173),0))))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'At-Risk'!AJ173/100)","v":0.37},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F173:$R173)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F173:$K173)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J173:$K173)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L173:$N173)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O173:$R173)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F173:$R173)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F173:$K173)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J173:$K173)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L173:$N173)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O173:$R173)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",F173=0,Inputs!$D$247=0,O173=\"M\",O173=\"H\"),0,1/Inputs!$D$253*F173)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",G173=0,Inputs!$D$247=0,O173=\"H\",O173=\"E\"),0,IF(SUM(F173:G173)<Inputs!$D$254,1/Inputs!$D$254*SUM(F173:G173),IF(SUM(F173:G173)>Inputs!$D$257,1/Inputs!$D$257*SUM(F173:G173),1)))","v":1.0646920634920634},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",H173=0,Inputs!$D$247=0,O173=\"E\",O173=\"M\"),0,IF(SUM(F173:H173)<Inputs!$D$258,1/Inputs!$D$258*SUM(F173:H173),IF(SUM(F173:H173)>Inputs!$D$261,1/Inputs!$D$261*SUM(F173:H173),1)))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",G173=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G173)","v":2.1293841269841267},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",H173=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H173)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,'At-Risk'!S173/100)","v":4.6900000000000004},{"$f":"IF(OR($J173=\"T\",$K173=\"T\"),0,IF(AND(O173=\"E\",'At-Risk'!S173/100<1/Inputs!$D$253*F173),1/Inputs!$D$253*F173-'At-Risk'!S173/100,IF(AND(O173=\"M\",'At-Risk'!S173/100<1/Inputs!$D$256*SUM(F173:G173)),1/Inputs!$D$256* SUM(F173:G173)-'At-Risk'!S173/100,IF(AND(O173=\"H\",'At-Risk'!S173/100<1/Inputs!$D$260*SUM(F173:H173)),1/Inputs!$D$260*SUM(F173:H173)-'At-Risk'!S173/100,0))))","v":0},2.6830240000000001,{"$f":"IF(OR(J173=\"T\",K173=\"T\"),0,IF(O173=\"E\",2/Inputs!$D$253*F173,IF(O173=\"M\",2/Inputs!$D$256*SUM(F173:G173),IF(O173=\"H\",5/Inputs!$D$261*SUM(F173:H173),0))))","v":4.2587682539682534},19.885868444444444,{"$f":"IF(OR($J173=\"T\",$K173=\"T\",F173=0,O173=\"M\",O173=\"H\"),0,IF(F173<Inputs!$D$251,1/Inputs!$D$251*F173,1))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",G173=0,O173=\"E\",O173=\"H\"),0,IF(SUM(F173:G173)<Inputs!$D$254,1/Inputs!$D$254*SUM(F173:G173),1))","v":1},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",H173=0,O173=\"E\",O173=\"M\"),0,IF(SUM(F173:H173)<Inputs!$D$258,1/Inputs!$D$258*SUM(F173:H173),1))","v":0},0,{"$f":"IF(OR($J173=\"T\",$K173=\"T\",F173=0),0,IF(AND(O173=\"E\",F173>Inputs!$D$253),(F173-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",G173=0),0,IF(AND(O173=\"M\",SUM(F173:G173)>Inputs!$D$256),(SUM(F173:G173)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.1293841269841269},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",H173=0),0,IF(AND(O173=\"H\",SUM(F173:H173)>Inputs!$D$260),(SUM(F173:H173)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K173=\"T\",$J173=\"T\",O173=\"M\",O173=\"H\"),0,IF(F173<Inputs!$D$251,1/Inputs!$D$251*F173,IF(F173>Inputs!$D$253,1/Inputs!$D$253*F173,1)))","v":0},{"$f":"IF(OR($K173=\"T\",$J173=\"T\",O173=\"E\",O173=\"H\"),0,IF(SUM(F173:G173)<Inputs!$D$254,1/Inputs!$D$254*SUM(F173:G173),IF(SUM(F173:G173)>Inputs!$D$256,1/Inputs!$D$256*SUM(F173:G173),1)))","v":2.1293841269841267},{"$f":"IF(OR($K173=\"T\",$J173=\"T\",O173=\"E\",O173=\"M\"),0,IF(SUM(F173:H173)<Inputs!$D$258,1/Inputs!$D$258*SUM(F173:H173),IF(SUM(F173:H173)>Inputs!$D$261,1/Inputs!$D$261*SUM(F173:H173),1)))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",F173=0,O173=\"M\",O173=\"H\"),0,1/Inputs!$D$253*F173)","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",G173=0,O173=\"E\",O173=\"H\"),0,1/Inputs!$D$256*SUM(F173:G173))","v":2.1293841269841267},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",H173=0,O173=\"E\",O173=\"M\"),0,4/Inputs!$D$261*SUM(F173:H173))","v":0},6.3881523809523806,0,0,0,0,0,0,0,1314899.521082771,1213696.2775628611,0,0,0,0,0,2528595.7986456319,0,2528595.7986456319,0,834436.61355305859,0,0,834436.61355305859,0,0,0,0,0,0,0,0,0,0,0,0,0,371284.6403291336,0,0,29291.112350059579,0,0,0,84286.526621521058,0,143589.98886443223,0,371284.6403291336,0,212402.04708623313,160093.9275239945,{"$f":"0.05*($AF173+AK173+AP173+AT173+SUM(AU173:BD173))*175*Inputs!$D$228*(1+0.0765)","v":44907.601507129963},1417140.4846116379,0,124788.03808958524,0,0,0,121347.78821635075,0,0,118544.69822699255,0,0,97638.26971646896,0,462318.79424939747,{"$f":"Inputs!$D$152*F173+Inputs!$D$153*G173+Inputs!$D$154*H173","v":225328.41414682439},{"$f":"Inputs!$D$155*I173","v":197261.97967820882},{"$f":"'Voc Ed'!L173","v":0},{"$f":"Inputs!$D$156*$I173","v":19726.197967820881},{"$f":"Inputs!$D$157*$I173","v":78904.791871283524},{"$f":"Inputs!$D$158*$I173","v":25284.619599067148},{"$f":"IF(Inputs!$D$100=1,0,Activities!R173)","v":175954.0613391934},722460.06460239808,5964951.7556621246]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CO27","v":"1101052"},{"$f":"'School Reference Sheet'!CP27","v":"McCormick Junior High School"},{"$f":"'School Reference Sheet'!CQ27","v":"7-8"},{"$f":"IF(M174=1,SUM(ADM!F174:J174),IF(N174=1,SUM(ADM!F174:L174),SUM(ADM!F174:K174,0)))","v":0},{"$f":"ADM!S174-'School Resources'!H174-'School Resources'!F174","v":653.1880000000001},{"$f":"IF(SUM(ADM!N174:R174)=ADM!S174,SUM(ADM!N174:R174),IF(OR(SUM(ADM!F174:O174)=ADM!S174,SUM(ADM!G174:O174)=ADM!S174,SUM(ADM!H174:O174)=ADM!S174,SUM(ADM!I174:O174)=ADM!S174,SUM(ADM!J174:O174)=ADM!S174,SUM(ADM!K174:O174)=ADM!S174,SUM(ADM!L174:O174)=ADM!S174,SUM(ADM!M174:O174)=ADM!S174,SUM(ADM!N174:O174)=ADM!S174),0,SUM(ADM!O174:R174)))","v":0},{"$f":"SUM(ADM!$F174:$R174)","v":653.1880000000001},"F",{"$f":"IF(I174<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F174:J174)=0,SUM(ADM!O174:R174)=0,ADM!K174>0,ADM!N174>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M174:R174)=0,ADM!L174>0),1,0)","v":0},"M",{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!F174/Inputs!$D$80)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!G174/Inputs!$D$81)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!H174/Inputs!$D$82)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!I174/Inputs!$D$83)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!J174/Inputs!$D$84)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(M174=1,ADM!K174/Inputs!$D$95,ADM!K174/Inputs!$D$85))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(N174=1,ADM!L174/Inputs!$D$96,ADM!L174/Inputs!$D$86))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!M174/Inputs!$D$87)","v":15.255476190476191},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!N174/Inputs!$D$88)","v":15.848714285714287},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!O174/Inputs!$D$89)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!P174/Inputs!$D$90)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!Q174/Inputs!$D$91)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,ADM!R174/Inputs!$D$92)","v":0},0,31.104190476190478,{"$f":"IF(SUM(ADM!N174:R174)=ADM!S174,SUM(X174:AB174),IF(OR(SUM(ADM!F174:O174)=ADM!S174,SUM(ADM!G174:O174)=ADM!S174,SUM(ADM!H174:O174)=ADM!S174,SUM(ADM!I174:O174)=ADM!S174,SUM(ADM!J174:O174)=ADM!S174,SUM(ADM!K174:O174)=ADM!S174,SUM(ADM!L174:O174)=ADM!S174,SUM(ADM!M174:O174)=ADM!S174,SUM(ADM!N174:O174)=ADM!S174),SUM(Z174:AB174),SUM(Y174:AB174)))","v":0},31.104190476190478,{"$f":"Inputs!$D$39*AC174","v":0},{"$f":"Inputs!$D$40*AD174","v":10.264382857142857},{"$f":"Inputs!$D$41*AE174","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'Voc Ed'!H174)","v":0},10.264382857142857,{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$72=1,$F174=0,Inputs!$D$74<=$AC174+$AG174),0,IF(AND($F174>0,$F174<=Inputs!$D$104,Inputs!$D$72=2),$F174/Inputs!$D$94-($AC174+$AG174),Inputs!$D$74-($AC174+$AG174)))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$72=1,$G174=0,Inputs!$D$75<=$AD174+$AH174),0,IF(Inputs!$D$72=2,IF(AND($G174>0,$G174<=Inputs!$D$104),$G174/Inputs!$D$94-($AD174+$AH174),Inputs!$D$75-($AD174+$AH174))))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$72=1,$H174=0,Inputs!$D$76<=$AE174+$AI174+AJ174),0,IF(Inputs!$D$72=2,IF(AND($H174>0,$H174<=Inputs!$D$104),$H174/Inputs!$D$94-($AE174+$AI174+$AJ174),Inputs!$D$76-($AE174+$AI174+$AJ174))))","v":0},{"$f":"IF(OR(J174=\"T\",K174=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O174=\"EM\",(AD174+AH174+AJ174)<Inputs!$D$75),Inputs!$D$75-(AD174+AH174+AJ174),IF(AND(O174=\"M\",(AD174+AH174+AJ174)<Inputs!$D$75),Inputs!$D$75-(AD174+AH174+AJ174),IF(AND(OR(O174=\"MH\",O174=\"H\",O174=\"EMH\"),(AD174+AE174+AH174+AI174+AJ174)<Inputs!$D$76),Inputs!$D$76-(AD174+AE174+AH174+AI174+AJ174),0)))),0))","v":0},0,{"$f":"IF($J174=\"T\",$I174/Inputs!$D$93,0)","v":0},{"$f":"IF(L174=1,(I174/7)*1.5,IF($J174=\"T\",0,IF(AND($K174=\"T\",($I174/Inputs!$D$94)>=1),$I174/Inputs!$D$94,IF(AND($K174=\"T\",($I174/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L174","v":0},0,{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$234=0,O174=\"M\",O174=\"H\"), 0,(F174*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$234=0,O174=\"E\",O174=\"H\"), 0,(SUM(F174:G174)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",Inputs!$D$234=0,O174=\"E\",O174=\"M\"), 0,(SUM(F174:H174)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'At-Risk'!T174/100)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'At-Risk'!U174/100)","v":1.79},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'At-Risk'!V174/100)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(AND(O174=\"E\", SUM(AX174:AZ174)<1/Inputs!$D$253*F174),1/Inputs!$D$253*F174-SUM(AX174:AZ174),IF(AND(O174=\"M\", SUM(AX174:AZ174)<1/Inputs!$D$256*SUM(F174:G174)),1/Inputs!$D$256* SUM(F174:G174)-SUM(AX174:AZ174),IF(AND(O174=\"H\",SUM(AX174:AZ174)<1/Inputs!$D$260*SUM(F174:H174)),1/Inputs!$D$260*SUM(F174:H174)-SUM(AX174:AZ174),0))))","v":0.28361269841269854},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'At-Risk'!AJ174/100)","v":0.04},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F174:$R174)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F174:$K174)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J174:$K174)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L174:$N174)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O174:$R174)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F174:$R174)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F174:$K174)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J174:$K174)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L174:$N174)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O174:$R174)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",F174=0,Inputs!$D$247=0,O174=\"M\",O174=\"H\"),0,1/Inputs!$D$253*F174)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",G174=0,Inputs!$D$247=0,O174=\"H\",O174=\"E\"),0,IF(SUM(F174:G174)<Inputs!$D$254,1/Inputs!$D$254*SUM(F174:G174),IF(SUM(F174:G174)>Inputs!$D$257,1/Inputs!$D$257*SUM(F174:G174),1)))","v":1.0368063492063493},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",H174=0,Inputs!$D$247=0,O174=\"E\",O174=\"M\"),0,IF(SUM(F174:H174)<Inputs!$D$258,1/Inputs!$D$258*SUM(F174:H174),IF(SUM(F174:H174)>Inputs!$D$261,1/Inputs!$D$261*SUM(F174:H174),1)))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",G174=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G174)","v":2.0736126984126986},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",H174=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H174)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,'At-Risk'!S174/100)","v":1.79},{"$f":"IF(OR($J174=\"T\",$K174=\"T\"),0,IF(AND(O174=\"E\",'At-Risk'!S174/100<1/Inputs!$D$253*F174),1/Inputs!$D$253*F174-'At-Risk'!S174/100,IF(AND(O174=\"M\",'At-Risk'!S174/100<1/Inputs!$D$256*SUM(F174:G174)),1/Inputs!$D$256* SUM(F174:G174)-'At-Risk'!S174/100,IF(AND(O174=\"H\",'At-Risk'!S174/100<1/Inputs!$D$260*SUM(F174:H174)),1/Inputs!$D$260*SUM(F174:H174)-'At-Risk'!S174/100,0))))","v":0.28361269841269854},2.6127520000000004,{"$f":"IF(OR(J174=\"T\",K174=\"T\"),0,IF(O174=\"E\",2/Inputs!$D$253*F174,IF(O174=\"M\",2/Inputs!$D$256*SUM(F174:G174),IF(O174=\"H\",5/Inputs!$D$261*SUM(F174:H174),0))))","v":4.1472253968253971},14.057621841269842,{"$f":"IF(OR($J174=\"T\",$K174=\"T\",F174=0,O174=\"M\",O174=\"H\"),0,IF(F174<Inputs!$D$251,1/Inputs!$D$251*F174,1))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",G174=0,O174=\"E\",O174=\"H\"),0,IF(SUM(F174:G174)<Inputs!$D$254,1/Inputs!$D$254*SUM(F174:G174),1))","v":1},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",H174=0,O174=\"E\",O174=\"M\"),0,IF(SUM(F174:H174)<Inputs!$D$258,1/Inputs!$D$258*SUM(F174:H174),1))","v":0},0,{"$f":"IF(OR($J174=\"T\",$K174=\"T\",F174=0),0,IF(AND(O174=\"E\",F174>Inputs!$D$253),(F174-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",G174=0),0,IF(AND(O174=\"M\",SUM(F174:G174)>Inputs!$D$256),(SUM(F174:G174)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.0736126984126988},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",H174=0),0,IF(AND(O174=\"H\",SUM(F174:H174)>Inputs!$D$260),(SUM(F174:H174)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K174=\"T\",$J174=\"T\",O174=\"M\",O174=\"H\"),0,IF(F174<Inputs!$D$251,1/Inputs!$D$251*F174,IF(F174>Inputs!$D$253,1/Inputs!$D$253*F174,1)))","v":0},{"$f":"IF(OR($K174=\"T\",$J174=\"T\",O174=\"E\",O174=\"H\"),0,IF(SUM(F174:G174)<Inputs!$D$254,1/Inputs!$D$254*SUM(F174:G174),IF(SUM(F174:G174)>Inputs!$D$256,1/Inputs!$D$256*SUM(F174:G174),1)))","v":2.0736126984126986},{"$f":"IF(OR($K174=\"T\",$J174=\"T\",O174=\"E\",O174=\"M\"),0,IF(SUM(F174:H174)<Inputs!$D$258,1/Inputs!$D$258*SUM(F174:H174),IF(SUM(F174:H174)>Inputs!$D$261,1/Inputs!$D$261*SUM(F174:H174),1)))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",F174=0,O174=\"M\",O174=\"H\"),0,1/Inputs!$D$253*F174)","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",G174=0,O174=\"E\",O174=\"H\"),0,1/Inputs!$D$256*SUM(F174:G174))","v":2.0736126984126986},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",H174=0,O174=\"E\",O174=\"M\"),0,4/Inputs!$D$261*SUM(F174:H174))","v":0},6.2208380952380971,0,0,0,0,0,0,0,1207702.3433753974,1254666.1371536525,0,0,0,0,0,2462368.4805290499,0,2462368.4805290499,0,812581.59857458645,0,0,812581.59857458645,0,0,0,0,0,0,0,0,0,0,0,0,0,141705.65163947744,0,22452.247062459235,3166.6067405469817,0,0,0,82078.949350968323,0,139829.1743143271,0,141705.65163947744,22452.247062459235,206838.95236444019,155900.85266705469,{"$f":"0.05*($AF174+AK174+AP174+AT174+SUM(AU174:BD174))*175*Inputs!$D$228*(1+0.0765)","v":41073.429684711678},957203.76252592239,0,124788.03808958524,0,0,0,115355.37222509597,0,0,115439.85345713318,0,0,95080.992372130757,0,450664.25614394515,{"$f":"Inputs!$D$152*F174+Inputs!$D$153*G174+Inputs!$D$154*H174","v":219426.76052057077},{"$f":"Inputs!$D$155*I174","v":192095.42364443984},{"$f":"'Voc Ed'!L174","v":0},{"$f":"Inputs!$D$156*$I174","v":19209.542364443983},{"$f":"Inputs!$D$157*$I174","v":76838.169457775934},{"$f":"Inputs!$D$158*$I174","v":24622.381472063575},{"$f":"IF(Inputs!$D$100=1,0,Activities!R174)","v":172556.63896489385},704748.91642418795,5387567.0141976923]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CR27","v":"1101055"},{"$f":"'School Reference Sheet'!CS27","v":"Central High School"},{"$f":"'School Reference Sheet'!CT27","v":"9-12"},{"$f":"IF(M175=1,SUM(ADM!F175:J175),IF(N175=1,SUM(ADM!F175:L175),SUM(ADM!F175:K175,0)))","v":0},{"$f":"ADM!S175-'School Resources'!H175-'School Resources'!F175","v":0},{"$f":"IF(SUM(ADM!N175:R175)=ADM!S175,SUM(ADM!N175:R175),IF(OR(SUM(ADM!F175:O175)=ADM!S175,SUM(ADM!G175:O175)=ADM!S175,SUM(ADM!H175:O175)=ADM!S175,SUM(ADM!I175:O175)=ADM!S175,SUM(ADM!J175:O175)=ADM!S175,SUM(ADM!K175:O175)=ADM!S175,SUM(ADM!L175:O175)=ADM!S175,SUM(ADM!M175:O175)=ADM!S175,SUM(ADM!N175:O175)=ADM!S175),0,SUM(ADM!O175:R175)))","v":1185.8556666666666},{"$f":"SUM(ADM!$F175:$R175)","v":1185.8556666666666},"F",{"$f":"IF(I175<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F175:J175)=0,SUM(ADM!O175:R175)=0,ADM!K175>0,ADM!N175>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M175:R175)=0,ADM!L175>0),1,0)","v":0},"H",{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!F175/Inputs!$D$80)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!G175/Inputs!$D$81)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!H175/Inputs!$D$82)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!I175/Inputs!$D$83)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!J175/Inputs!$D$84)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(M175=1,ADM!K175/Inputs!$D$95,ADM!K175/Inputs!$D$85))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(N175=1,ADM!L175/Inputs!$D$96,ADM!L175/Inputs!$D$86))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!M175/Inputs!$D$87)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!N175/Inputs!$D$88)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!O175/Inputs!$D$89)","v":14.639603174603176},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!P175/Inputs!$D$90)","v":14.832031746031744},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!Q175/Inputs!$D$91)","v":13.323841269841271},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,ADM!R175/Inputs!$D$92)","v":13.673841269841271},0,0,{"$f":"IF(SUM(ADM!N175:R175)=ADM!S175,SUM(X175:AB175),IF(OR(SUM(ADM!F175:O175)=ADM!S175,SUM(ADM!G175:O175)=ADM!S175,SUM(ADM!H175:O175)=ADM!S175,SUM(ADM!I175:O175)=ADM!S175,SUM(ADM!J175:O175)=ADM!S175,SUM(ADM!K175:O175)=ADM!S175,SUM(ADM!L175:O175)=ADM!S175,SUM(ADM!M175:O175)=ADM!S175,SUM(ADM!N175:O175)=ADM!S175),SUM(Z175:AB175),SUM(Y175:AB175)))","v":56.469317460317463},56.469317460317463,{"$f":"Inputs!$D$39*AC175","v":0},{"$f":"Inputs!$D$40*AD175","v":0},{"$f":"Inputs!$D$41*AE175","v":18.634874761904765},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'Voc Ed'!H175)","v":2.0935238095238096},20.728398571428574,{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$72=1,$F175=0,Inputs!$D$74<=$AC175+$AG175),0,IF(AND($F175>0,$F175<=Inputs!$D$104,Inputs!$D$72=2),$F175/Inputs!$D$94-($AC175+$AG175),Inputs!$D$74-($AC175+$AG175)))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$72=1,$G175=0,Inputs!$D$75<=$AD175+$AH175),0,IF(Inputs!$D$72=2,IF(AND($G175>0,$G175<=Inputs!$D$104),$G175/Inputs!$D$94-($AD175+$AH175),Inputs!$D$75-($AD175+$AH175))))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$72=1,$H175=0,Inputs!$D$76<=$AE175+$AI175+AJ175),0,IF(Inputs!$D$72=2,IF(AND($H175>0,$H175<=Inputs!$D$104),$H175/Inputs!$D$94-($AE175+$AI175+$AJ175),Inputs!$D$76-($AE175+$AI175+$AJ175))))","v":0},{"$f":"IF(OR(J175=\"T\",K175=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O175=\"EM\",(AD175+AH175+AJ175)<Inputs!$D$75),Inputs!$D$75-(AD175+AH175+AJ175),IF(AND(O175=\"M\",(AD175+AH175+AJ175)<Inputs!$D$75),Inputs!$D$75-(AD175+AH175+AJ175),IF(AND(OR(O175=\"MH\",O175=\"H\",O175=\"EMH\"),(AD175+AE175+AH175+AI175+AJ175)<Inputs!$D$76),Inputs!$D$76-(AD175+AE175+AH175+AI175+AJ175),0)))),0))","v":0},0,{"$f":"IF($J175=\"T\",$I175/Inputs!$D$93,0)","v":0},{"$f":"IF(L175=1,(I175/7)*1.5,IF($J175=\"T\",0,IF(AND($K175=\"T\",($I175/Inputs!$D$94)>=1),$I175/Inputs!$D$94,IF(AND($K175=\"T\",($I175/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L175","v":0},0,{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$234=0,O175=\"M\",O175=\"H\"), 0,(F175*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$234=0,O175=\"E\",O175=\"H\"), 0,(SUM(F175:G175)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",Inputs!$D$234=0,O175=\"E\",O175=\"M\"), 0,(SUM(F175:H175)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'At-Risk'!T175/100)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'At-Risk'!U175/100)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'At-Risk'!V175/100)","v":2.46},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(AND(O175=\"E\", SUM(AX175:AZ175)<1/Inputs!$D$253*F175),1/Inputs!$D$253*F175-SUM(AX175:AZ175),IF(AND(O175=\"M\", SUM(AX175:AZ175)<1/Inputs!$D$256*SUM(F175:G175)),1/Inputs!$D$256* SUM(F175:G175)-SUM(AX175:AZ175),IF(AND(O175=\"H\",SUM(AX175:AZ175)<1/Inputs!$D$260*SUM(F175:H175)),1/Inputs!$D$260*SUM(F175:H175)-SUM(AX175:AZ175),0))))","v":1.3046211640211638},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'At-Risk'!AJ175/100)","v":0.06},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F175:$R175)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F175:$K175)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J175:$K175)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L175:$N175)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O175:$R175)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F175:$R175)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F175:$K175)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J175:$K175)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L175:$N175)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O175:$R175)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",F175=0,Inputs!$D$247=0,O175=\"M\",O175=\"H\"),0,1/Inputs!$D$253*F175)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",G175=0,Inputs!$D$247=0,O175=\"H\",O175=\"E\"),0,IF(SUM(F175:G175)<Inputs!$D$254,1/Inputs!$D$254*SUM(F175:G175),IF(SUM(F175:G175)>Inputs!$D$257,1/Inputs!$D$257*SUM(F175:G175),1)))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",H175=0,Inputs!$D$247=0,O175=\"E\",O175=\"M\"),0,IF(SUM(F175:H175)<Inputs!$D$258,1/Inputs!$D$258*SUM(F175:H175),IF(SUM(F175:H175)>Inputs!$D$261,1/Inputs!$D$261*SUM(F175:H175),1)))","v":1.8823105820105819},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",G175=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G175)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",H175=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H175)","v":3.7646211640211638},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,'At-Risk'!S175/100)","v":2.46},{"$f":"IF(OR($J175=\"T\",$K175=\"T\"),0,IF(AND(O175=\"E\",'At-Risk'!S175/100<1/Inputs!$D$253*F175),1/Inputs!$D$253*F175-'At-Risk'!S175/100,IF(AND(O175=\"M\",'At-Risk'!S175/100<1/Inputs!$D$256*SUM(F175:G175)),1/Inputs!$D$256* SUM(F175:G175)-'At-Risk'!S175/100,IF(AND(O175=\"H\",'At-Risk'!S175/100<1/Inputs!$D$260*SUM(F175:H175)),1/Inputs!$D$260*SUM(F175:H175)-'At-Risk'!S175/100,0))))","v":1.3046211640211638},4.7434226666666666,{"$f":"IF(OR(J175=\"T\",K175=\"T\"),0,IF(O175=\"E\",2/Inputs!$D$253*F175,IF(O175=\"M\",2/Inputs!$D$256*SUM(F175:G175),IF(O175=\"H\",5/Inputs!$D$261*SUM(F175:H175),0))))","v":9.4115529100529081},27.39114965079365,{"$f":"IF(OR($J175=\"T\",$K175=\"T\",F175=0,O175=\"M\",O175=\"H\"),0,IF(F175<Inputs!$D$251,1/Inputs!$D$251*F175,1))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",G175=0,O175=\"E\",O175=\"H\"),0,IF(SUM(F175:G175)<Inputs!$D$254,1/Inputs!$D$254*SUM(F175:G175),1))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",H175=0,O175=\"E\",O175=\"M\"),0,IF(SUM(F175:H175)<Inputs!$D$258,1/Inputs!$D$258*SUM(F175:H175),1))","v":1},0,{"$f":"IF(OR($J175=\"T\",$K175=\"T\",F175=0),0,IF(AND(O175=\"E\",F175>Inputs!$D$253),(F175-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",G175=0),0,IF(AND(O175=\"M\",SUM(F175:G175)>Inputs!$D$256),(SUM(F175:G175)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",H175=0),0,IF(AND(O175=\"H\",SUM(F175:H175)>Inputs!$D$260),(SUM(F175:H175)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":2.7646211640211638},{"$f":"IF(OR($K175=\"T\",$J175=\"T\",O175=\"M\",O175=\"H\"),0,IF(F175<Inputs!$D$251,1/Inputs!$D$251*F175,IF(F175>Inputs!$D$253,1/Inputs!$D$253*F175,1)))","v":0},{"$f":"IF(OR($K175=\"T\",$J175=\"T\",O175=\"E\",O175=\"H\"),0,IF(SUM(F175:G175)<Inputs!$D$254,1/Inputs!$D$254*SUM(F175:G175),IF(SUM(F175:G175)>Inputs!$D$256,1/Inputs!$D$256*SUM(F175:G175),1)))","v":0},{"$f":"IF(OR($K175=\"T\",$J175=\"T\",O175=\"E\",O175=\"M\"),0,IF(SUM(F175:H175)<Inputs!$D$258,1/Inputs!$D$258*SUM(F175:H175),IF(SUM(F175:H175)>Inputs!$D$261,1/Inputs!$D$261*SUM(F175:H175),1)))","v":1.8823105820105819},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",F175=0,O175=\"M\",O175=\"H\"),0,1/Inputs!$D$253*F175)","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",G175=0,O175=\"E\",O175=\"H\"),0,1/Inputs!$D$256*SUM(F175:G175))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",H175=0,O175=\"E\",O175=\"M\"),0,4/Inputs!$D$261*SUM(F175:H175))","v":7.5292423280423275},13.176174074074073,0,0,0,0,0,0,0,0,0,1158946.6522907852,1174180.2925747733,1054784.1393764354,1082491.9483562217,0,0,4470403.0325982161,4470403.0325982161,0,0,1475233.0007574114,165734.16516834227,1640967.1659257535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,194746.31454363937,103280.55429624167,4749.9101108204723,0,0,0,0,149013.43441994052,0,253858.33592467388,194746.31454363937,103280.55429624167,375513.85473825008,353795.36514256208,{"$f":"0.05*($AF175+AK175+AP175+AT175+SUM(AU175:BD175))*175*Inputs!$D$228*(1+0.0765)","v":76533.991811536194},1809518.6298275455,0,0,124788.03808958524,0,0,0,297047.43983425607,0,0,104789.89539099841,0,0,345237.0025070312,871862.37582187098,{"$f":"Inputs!$D$152*F175+Inputs!$D$153*G175+Inputs!$D$154*H175","v":487772.81542473077},{"$f":"Inputs!$D$155*I175","v":348747.13967417175},{"$f":"'Voc Ed'!L175","v":118234.65855453975},{"$f":"Inputs!$D$156*$I175","v":34874.713967417178},{"$f":"Inputs!$D$157*$I175","v":139498.85586966871},{"$f":"Inputs!$D$158*$I175","v":44701.664138770044},{"$f":"IF(Inputs!$D$100=1,0,Activities!R175)","v":734652.53205034439},1908482.3796796426,10701233.583853029]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CU27","v":"1101056"},{"$f":"'School Reference Sheet'!CV27","v":"East High School"},{"$f":"'School Reference Sheet'!CW27","v":"9-12"},{"$f":"IF(M176=1,SUM(ADM!F176:J176),IF(N176=1,SUM(ADM!F176:L176),SUM(ADM!F176:K176,0)))","v":0},{"$f":"ADM!S176-'School Resources'!H176-'School Resources'!F176","v":0},{"$f":"IF(SUM(ADM!N176:R176)=ADM!S176,SUM(ADM!N176:R176),IF(OR(SUM(ADM!F176:O176)=ADM!S176,SUM(ADM!G176:O176)=ADM!S176,SUM(ADM!H176:O176)=ADM!S176,SUM(ADM!I176:O176)=ADM!S176,SUM(ADM!J176:O176)=ADM!S176,SUM(ADM!K176:O176)=ADM!S176,SUM(ADM!L176:O176)=ADM!S176,SUM(ADM!M176:O176)=ADM!S176,SUM(ADM!N176:O176)=ADM!S176),0,SUM(ADM!O176:R176)))","v":1475.9643333333336},{"$f":"SUM(ADM!$F176:$R176)","v":1475.9643333333336},"F",{"$f":"IF(I176<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F176:J176)=0,SUM(ADM!O176:R176)=0,ADM!K176>0,ADM!N176>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M176:R176)=0,ADM!L176>0),1,0)","v":0},"H",{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!F176/Inputs!$D$80)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!G176/Inputs!$D$81)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!H176/Inputs!$D$82)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!I176/Inputs!$D$83)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!J176/Inputs!$D$84)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(M176=1,ADM!K176/Inputs!$D$95,ADM!K176/Inputs!$D$85))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(N176=1,ADM!L176/Inputs!$D$96,ADM!L176/Inputs!$D$86))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!M176/Inputs!$D$87)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!N176/Inputs!$D$88)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!O176/Inputs!$D$89)","v":18.227746031746033},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!P176/Inputs!$D$90)","v":17.893936507936509},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!Q176/Inputs!$D$91)","v":17.139428571428574},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,ADM!R176/Inputs!$D$92)","v":17.022904761904762},0,0,{"$f":"IF(SUM(ADM!N176:R176)=ADM!S176,SUM(X176:AB176),IF(OR(SUM(ADM!F176:O176)=ADM!S176,SUM(ADM!G176:O176)=ADM!S176,SUM(ADM!H176:O176)=ADM!S176,SUM(ADM!I176:O176)=ADM!S176,SUM(ADM!J176:O176)=ADM!S176,SUM(ADM!K176:O176)=ADM!S176,SUM(ADM!L176:O176)=ADM!S176,SUM(ADM!M176:O176)=ADM!S176,SUM(ADM!N176:O176)=ADM!S176),SUM(Z176:AB176),SUM(Y176:AB176)))","v":70.284015873015875},70.284015873015875,{"$f":"Inputs!$D$39*AC176","v":0},{"$f":"Inputs!$D$40*AD176","v":0},{"$f":"Inputs!$D$41*AE176","v":23.19372523809524},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'Voc Ed'!H176)","v":1.9871904761904762},25.180915714285717,{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$72=1,$F176=0,Inputs!$D$74<=$AC176+$AG176),0,IF(AND($F176>0,$F176<=Inputs!$D$104,Inputs!$D$72=2),$F176/Inputs!$D$94-($AC176+$AG176),Inputs!$D$74-($AC176+$AG176)))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$72=1,$G176=0,Inputs!$D$75<=$AD176+$AH176),0,IF(Inputs!$D$72=2,IF(AND($G176>0,$G176<=Inputs!$D$104),$G176/Inputs!$D$94-($AD176+$AH176),Inputs!$D$75-($AD176+$AH176))))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$72=1,$H176=0,Inputs!$D$76<=$AE176+$AI176+AJ176),0,IF(Inputs!$D$72=2,IF(AND($H176>0,$H176<=Inputs!$D$104),$H176/Inputs!$D$94-($AE176+$AI176+$AJ176),Inputs!$D$76-($AE176+$AI176+$AJ176))))","v":0},{"$f":"IF(OR(J176=\"T\",K176=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O176=\"EM\",(AD176+AH176+AJ176)<Inputs!$D$75),Inputs!$D$75-(AD176+AH176+AJ176),IF(AND(O176=\"M\",(AD176+AH176+AJ176)<Inputs!$D$75),Inputs!$D$75-(AD176+AH176+AJ176),IF(AND(OR(O176=\"MH\",O176=\"H\",O176=\"EMH\"),(AD176+AE176+AH176+AI176+AJ176)<Inputs!$D$76),Inputs!$D$76-(AD176+AE176+AH176+AI176+AJ176),0)))),0))","v":0},0,{"$f":"IF($J176=\"T\",$I176/Inputs!$D$93,0)","v":0},{"$f":"IF(L176=1,(I176/7)*1.5,IF($J176=\"T\",0,IF(AND($K176=\"T\",($I176/Inputs!$D$94)>=1),$I176/Inputs!$D$94,IF(AND($K176=\"T\",($I176/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L176","v":0},0,{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$234=0,O176=\"M\",O176=\"H\"), 0,(F176*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$234=0,O176=\"E\",O176=\"H\"), 0,(SUM(F176:G176)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",Inputs!$D$234=0,O176=\"E\",O176=\"M\"), 0,(SUM(F176:H176)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'At-Risk'!T176/100)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'At-Risk'!U176/100)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'At-Risk'!V176/100)","v":4.4800000000000004},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(AND(O176=\"E\", SUM(AX176:AZ176)<1/Inputs!$D$253*F176),1/Inputs!$D$253*F176-SUM(AX176:AZ176),IF(AND(O176=\"M\", SUM(AX176:AZ176)<1/Inputs!$D$256*SUM(F176:G176)),1/Inputs!$D$256* SUM(F176:G176)-SUM(AX176:AZ176),IF(AND(O176=\"H\",SUM(AX176:AZ176)<1/Inputs!$D$260*SUM(F176:H176)),1/Inputs!$D$260*SUM(F176:H176)-SUM(AX176:AZ176),0))))","v":0.20560105820105878},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'At-Risk'!AJ176/100)","v":0.17},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F176:$R176)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F176:$K176)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J176:$K176)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L176:$N176)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O176:$R176)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F176:$R176)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F176:$K176)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J176:$K176)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L176:$N176)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O176:$R176)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",F176=0,Inputs!$D$247=0,O176=\"M\",O176=\"H\"),0,1/Inputs!$D$253*F176)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",G176=0,Inputs!$D$247=0,O176=\"H\",O176=\"E\"),0,IF(SUM(F176:G176)<Inputs!$D$254,1/Inputs!$D$254*SUM(F176:G176),IF(SUM(F176:G176)>Inputs!$D$257,1/Inputs!$D$257*SUM(F176:G176),1)))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",H176=0,Inputs!$D$247=0,O176=\"E\",O176=\"M\"),0,IF(SUM(F176:H176)<Inputs!$D$258,1/Inputs!$D$258*SUM(F176:H176),IF(SUM(F176:H176)>Inputs!$D$261,1/Inputs!$D$261*SUM(F176:H176),1)))","v":2.3428005291005296},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",G176=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G176)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",H176=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H176)","v":4.6856010582010592},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,'At-Risk'!S176/100)","v":4.4800000000000004},{"$f":"IF(OR($J176=\"T\",$K176=\"T\"),0,IF(AND(O176=\"E\",'At-Risk'!S176/100<1/Inputs!$D$253*F176),1/Inputs!$D$253*F176-'At-Risk'!S176/100,IF(AND(O176=\"M\",'At-Risk'!S176/100<1/Inputs!$D$256*SUM(F176:G176)),1/Inputs!$D$256* SUM(F176:G176)-'At-Risk'!S176/100,IF(AND(O176=\"H\",'At-Risk'!S176/100<1/Inputs!$D$260*SUM(F176:H176)),1/Inputs!$D$260*SUM(F176:H176)-'At-Risk'!S176/100,0))))","v":0.20560105820105878},5.9038573333333346,{"$f":"IF(OR(J176=\"T\",K176=\"T\"),0,IF(O176=\"E\",2/Inputs!$D$253*F176,IF(O176=\"M\",2/Inputs!$D$256*SUM(F176:G176),IF(O176=\"H\",5/Inputs!$D$261*SUM(F176:H176),0))))","v":11.714002645502648},34.187463682539686,{"$f":"IF(OR($J176=\"T\",$K176=\"T\",F176=0,O176=\"M\",O176=\"H\"),0,IF(F176<Inputs!$D$251,1/Inputs!$D$251*F176,1))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",G176=0,O176=\"E\",O176=\"H\"),0,IF(SUM(F176:G176)<Inputs!$D$254,1/Inputs!$D$254*SUM(F176:G176),1))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",H176=0,O176=\"E\",O176=\"M\"),0,IF(SUM(F176:H176)<Inputs!$D$258,1/Inputs!$D$258*SUM(F176:H176),1))","v":1},0,{"$f":"IF(OR($J176=\"T\",$K176=\"T\",F176=0),0,IF(AND(O176=\"E\",F176>Inputs!$D$253),(F176-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",G176=0),0,IF(AND(O176=\"M\",SUM(F176:G176)>Inputs!$D$256),(SUM(F176:G176)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",H176=0),0,IF(AND(O176=\"H\",SUM(F176:H176)>Inputs!$D$260),(SUM(F176:H176)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":3.6856010582010588},{"$f":"IF(OR($K176=\"T\",$J176=\"T\",O176=\"M\",O176=\"H\"),0,IF(F176<Inputs!$D$251,1/Inputs!$D$251*F176,IF(F176>Inputs!$D$253,1/Inputs!$D$253*F176,1)))","v":0},{"$f":"IF(OR($K176=\"T\",$J176=\"T\",O176=\"E\",O176=\"H\"),0,IF(SUM(F176:G176)<Inputs!$D$254,1/Inputs!$D$254*SUM(F176:G176),IF(SUM(F176:G176)>Inputs!$D$256,1/Inputs!$D$256*SUM(F176:G176),1)))","v":0},{"$f":"IF(OR($K176=\"T\",$J176=\"T\",O176=\"E\",O176=\"M\"),0,IF(SUM(F176:H176)<Inputs!$D$258,1/Inputs!$D$258*SUM(F176:H176),IF(SUM(F176:H176)>Inputs!$D$261,1/Inputs!$D$261*SUM(F176:H176),1)))","v":2.3428005291005296},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",F176=0,O176=\"M\",O176=\"H\"),0,1/Inputs!$D$253*F176)","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",G176=0,O176=\"E\",O176=\"H\"),0,1/Inputs!$D$256*SUM(F176:G176))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",H176=0,O176=\"E\",O176=\"M\"),0,4/Inputs!$D$261*SUM(F176:H176))","v":9.3712021164021184},16.399603703703704,0,0,0,0,0,0,0,0,0,1443002.586227637,1416576.4990237865,1356845.7510852311,1347621.1240684232,0,0,5564045.9604050778,5564045.9604050778,0,0,1836135.1669336758,157316.26891638819,1993451.435850064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354659.95494126197,16276.442419076624,13458.078647324672,0,0,0,0,185468.1986801693,0,315962.43967647338,354659.95494126197,16276.442419076624,467379.8606740266,440348.14263433276,{"$f":"0.05*($AF176+AK176+AP176+AT176+SUM(AU176:BD176))*175*Inputs!$D$228*(1+0.0765)","v":94763.136805944421},2259252.6518389485,0,0,124788.03808958524,0,0,0,396003.03030186472,0,0,130425.77814347117,0,0,429696.05540580582,1080912.9019407269,{"$f":"Inputs!$D$152*F176+Inputs!$D$153*G176+Inputs!$D$154*H176","v":607101.94214457739},{"$f":"Inputs!$D$155*I176","v":434064.91530118417},{"$f":"'Voc Ed'!L176","v":128875.77782444833},{"$f":"Inputs!$D$156*$I176","v":43406.491530118416},{"$f":"Inputs!$D$157*$I176","v":173625.96612047366},{"$f":"Inputs!$D$158*$I176","v":55637.514550930719},{"$f":"IF(Inputs!$D$100=1,0,Activities!R176)","v":893242.48477272992},2335955.092244463,13233618.042279281]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!CX27","v":"1101057"},{"$f":"'School Reference Sheet'!CY27","v":"Triumph High School"},{"$f":"'School Reference Sheet'!CZ27","v":"9-12"},{"$f":"IF(M177=1,SUM(ADM!F177:J177),IF(N177=1,SUM(ADM!F177:L177),SUM(ADM!F177:K177,0)))","v":0},{"$f":"ADM!S177-'School Resources'!H177-'School Resources'!F177","v":0},{"$f":"IF(SUM(ADM!N177:R177)=ADM!S177,SUM(ADM!N177:R177),IF(OR(SUM(ADM!F177:O177)=ADM!S177,SUM(ADM!G177:O177)=ADM!S177,SUM(ADM!H177:O177)=ADM!S177,SUM(ADM!I177:O177)=ADM!S177,SUM(ADM!J177:O177)=ADM!S177,SUM(ADM!K177:O177)=ADM!S177,SUM(ADM!L177:O177)=ADM!S177,SUM(ADM!M177:O177)=ADM!S177,SUM(ADM!N177:O177)=ADM!S177),0,SUM(ADM!O177:R177)))","v":204.90999999999997},{"$f":"SUM(ADM!$F177:$R177)","v":204.90999999999997},"T",{"$f":"IF(I177<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F177:J177)=0,SUM(ADM!O177:R177)=0,ADM!K177>0,ADM!N177>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M177:R177)=0,ADM!L177>0),1,0)","v":0},"H",{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!F177/Inputs!$D$80)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!G177/Inputs!$D$81)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!H177/Inputs!$D$82)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!I177/Inputs!$D$83)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!J177/Inputs!$D$84)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(M177=1,ADM!K177/Inputs!$D$95,ADM!K177/Inputs!$D$85))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(N177=1,ADM!L177/Inputs!$D$96,ADM!L177/Inputs!$D$86))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!M177/Inputs!$D$87)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!N177/Inputs!$D$88)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!O177/Inputs!$D$89)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!P177/Inputs!$D$90)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!Q177/Inputs!$D$91)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,ADM!R177/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N177:R177)=ADM!S177,SUM(X177:AB177),IF(OR(SUM(ADM!F177:O177)=ADM!S177,SUM(ADM!G177:O177)=ADM!S177,SUM(ADM!H177:O177)=ADM!S177,SUM(ADM!I177:O177)=ADM!S177,SUM(ADM!J177:O177)=ADM!S177,SUM(ADM!K177:O177)=ADM!S177,SUM(ADM!L177:O177)=ADM!S177,SUM(ADM!M177:O177)=ADM!S177,SUM(ADM!N177:O177)=ADM!S177),SUM(Z177:AB177),SUM(Y177:AB177)))","v":0},0,{"$f":"Inputs!$D$39*AC177","v":0},{"$f":"Inputs!$D$40*AD177","v":0},{"$f":"Inputs!$D$41*AE177","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'Voc Ed'!H177)","v":0},0,{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$72=1,$F177=0,Inputs!$D$74<=$AC177+$AG177),0,IF(AND($F177>0,$F177<=Inputs!$D$104,Inputs!$D$72=2),$F177/Inputs!$D$94-($AC177+$AG177),Inputs!$D$74-($AC177+$AG177)))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$72=1,$G177=0,Inputs!$D$75<=$AD177+$AH177),0,IF(Inputs!$D$72=2,IF(AND($G177>0,$G177<=Inputs!$D$104),$G177/Inputs!$D$94-($AD177+$AH177),Inputs!$D$75-($AD177+$AH177))))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$72=1,$H177=0,Inputs!$D$76<=$AE177+$AI177+AJ177),0,IF(Inputs!$D$72=2,IF(AND($H177>0,$H177<=Inputs!$D$104),$H177/Inputs!$D$94-($AE177+$AI177+$AJ177),Inputs!$D$76-($AE177+$AI177+$AJ177))))","v":0},{"$f":"IF(OR(J177=\"T\",K177=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O177=\"EM\",(AD177+AH177+AJ177)<Inputs!$D$75),Inputs!$D$75-(AD177+AH177+AJ177),IF(AND(O177=\"M\",(AD177+AH177+AJ177)<Inputs!$D$75),Inputs!$D$75-(AD177+AH177+AJ177),IF(AND(OR(O177=\"MH\",O177=\"H\",O177=\"EMH\"),(AD177+AE177+AH177+AI177+AJ177)<Inputs!$D$76),Inputs!$D$76-(AD177+AE177+AH177+AI177+AJ177),0)))),0))","v":0},0,{"$f":"IF($J177=\"T\",$I177/Inputs!$D$93,0)","v":29.272857142857138},{"$f":"IF(L177=1,(I177/7)*1.5,IF($J177=\"T\",0,IF(AND($K177=\"T\",($I177/Inputs!$D$94)>=1),$I177/Inputs!$D$94,IF(AND($K177=\"T\",($I177/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L177","v":0},29.272857142857138,{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$234=0,O177=\"M\",O177=\"H\"), 0,(F177*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$234=0,O177=\"E\",O177=\"H\"), 0,(SUM(F177:G177)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",Inputs!$D$234=0,O177=\"E\",O177=\"M\"), 0,(SUM(F177:H177)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'At-Risk'!T177/100)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'At-Risk'!U177/100)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'At-Risk'!V177/100)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(AND(O177=\"E\", SUM(AX177:AZ177)<1/Inputs!$D$253*F177),1/Inputs!$D$253*F177-SUM(AX177:AZ177),IF(AND(O177=\"M\", SUM(AX177:AZ177)<1/Inputs!$D$256*SUM(F177:G177)),1/Inputs!$D$256* SUM(F177:G177)-SUM(AX177:AZ177),IF(AND(O177=\"H\",SUM(AX177:AZ177)<1/Inputs!$D$260*SUM(F177:H177)),1/Inputs!$D$260*SUM(F177:H177)-SUM(AX177:AZ177),0))))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'At-Risk'!AJ177/100)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F177:$R177)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F177:$K177)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J177:$K177)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L177:$N177)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O177:$R177)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F177:$R177)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F177:$K177)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J177:$K177)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L177:$N177)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O177:$R177)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",F177=0,Inputs!$D$247=0,O177=\"M\",O177=\"H\"),0,1/Inputs!$D$253*F177)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",G177=0,Inputs!$D$247=0,O177=\"H\",O177=\"E\"),0,IF(SUM(F177:G177)<Inputs!$D$254,1/Inputs!$D$254*SUM(F177:G177),IF(SUM(F177:G177)>Inputs!$D$257,1/Inputs!$D$257*SUM(F177:G177),1)))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",H177=0,Inputs!$D$247=0,O177=\"E\",O177=\"M\"),0,IF(SUM(F177:H177)<Inputs!$D$258,1/Inputs!$D$258*SUM(F177:H177),IF(SUM(F177:H177)>Inputs!$D$261,1/Inputs!$D$261*SUM(F177:H177),1)))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",G177=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G177)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",H177=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H177)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,'At-Risk'!S177/100)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\"),0,IF(AND(O177=\"E\",'At-Risk'!S177/100<1/Inputs!$D$253*F177),1/Inputs!$D$253*F177-'At-Risk'!S177/100,IF(AND(O177=\"M\",'At-Risk'!S177/100<1/Inputs!$D$256*SUM(F177:G177)),1/Inputs!$D$256* SUM(F177:G177)-'At-Risk'!S177/100,IF(AND(O177=\"H\",'At-Risk'!S177/100<1/Inputs!$D$260*SUM(F177:H177)),1/Inputs!$D$260*SUM(F177:H177)-'At-Risk'!S177/100,0))))","v":0},0,{"$f":"IF(OR(J177=\"T\",K177=\"T\"),0,IF(O177=\"E\",2/Inputs!$D$253*F177,IF(O177=\"M\",2/Inputs!$D$256*SUM(F177:G177),IF(O177=\"H\",5/Inputs!$D$261*SUM(F177:H177),0))))","v":0},0,{"$f":"IF(OR($J177=\"T\",$K177=\"T\",F177=0,O177=\"M\",O177=\"H\"),0,IF(F177<Inputs!$D$251,1/Inputs!$D$251*F177,1))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",G177=0,O177=\"E\",O177=\"H\"),0,IF(SUM(F177:G177)<Inputs!$D$254,1/Inputs!$D$254*SUM(F177:G177),1))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",H177=0,O177=\"E\",O177=\"M\"),0,IF(SUM(F177:H177)<Inputs!$D$258,1/Inputs!$D$258*SUM(F177:H177),1))","v":0},1,{"$f":"IF(OR($J177=\"T\",$K177=\"T\",F177=0),0,IF(AND(O177=\"E\",F177>Inputs!$D$253),(F177-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",G177=0),0,IF(AND(O177=\"M\",SUM(F177:G177)>Inputs!$D$256),(SUM(F177:G177)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",H177=0),0,IF(AND(O177=\"H\",SUM(F177:H177)>Inputs!$D$260),(SUM(F177:H177)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K177=\"T\",$J177=\"T\",O177=\"M\",O177=\"H\"),0,IF(F177<Inputs!$D$251,1/Inputs!$D$251*F177,IF(F177>Inputs!$D$253,1/Inputs!$D$253*F177,1)))","v":0},{"$f":"IF(OR($K177=\"T\",$J177=\"T\",O177=\"E\",O177=\"H\"),0,IF(SUM(F177:G177)<Inputs!$D$254,1/Inputs!$D$254*SUM(F177:G177),IF(SUM(F177:G177)>Inputs!$D$256,1/Inputs!$D$256*SUM(F177:G177),1)))","v":0},{"$f":"IF(OR($K177=\"T\",$J177=\"T\",O177=\"E\",O177=\"M\"),0,IF(SUM(F177:H177)<Inputs!$D$258,1/Inputs!$D$258*SUM(F177:H177),IF(SUM(F177:H177)>Inputs!$D$261,1/Inputs!$D$261*SUM(F177:H177),1)))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",F177=0,O177=\"M\",O177=\"H\"),0,1/Inputs!$D$253*F177)","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",G177=0,O177=\"E\",O177=\"H\"),0,1/Inputs!$D$256*SUM(F177:G177))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",H177=0,O177=\"E\",O177=\"M\"),0,4/Inputs!$D$261*SUM(F177:H177))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2317390.6685910067,0,0,2317390.6685910067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF177+AK177+AP177+AT177+SUM(AU177:BD177))*175*Inputs!$D$228*(1+0.0765)","v":27651.246389726941},27651.246389726941,0,0,0,107445.98344975345,0,0,0,0,0,0,0,0,0,107445.98344975345,{"$f":"Inputs!$D$152*F177+Inputs!$D$153*G177+Inputs!$D$154*H177","v":84284.732466330141},{"$f":"Inputs!$D$155*I177","v":60261.7826092674},{"$f":"'Voc Ed'!L177","v":10641.119269908579},{"$f":"Inputs!$D$156*$I177","v":6026.1782609267402},{"$f":"Inputs!$D$157*$I177","v":24104.713043706961},{"$f":"Inputs!$D$158*$I177","v":7724.2266965108756},{"$f":"IF(Inputs!$D$100=1,0,Activities!R177)","v":59659.164783174725},252701.91712982542,2705189.8155603125]
["1101000","Laramie #1",{"$f":"'School Reference Sheet'!DA27","v":"1101058"},{"$f":"'School Reference Sheet'!DB27","v":"South High School"},{"$f":"'School Reference Sheet'!DC27","v":"9-12"},{"$f":"IF(M178=1,SUM(ADM!F178:J178),IF(N178=1,SUM(ADM!F178:L178),SUM(ADM!F178:K178,0)))","v":0},{"$f":"ADM!S178-'School Resources'!H178-'School Resources'!F178","v":0},{"$f":"IF(SUM(ADM!N178:R178)=ADM!S178,SUM(ADM!N178:R178),IF(OR(SUM(ADM!F178:O178)=ADM!S178,SUM(ADM!G178:O178)=ADM!S178,SUM(ADM!H178:O178)=ADM!S178,SUM(ADM!I178:O178)=ADM!S178,SUM(ADM!J178:O178)=ADM!S178,SUM(ADM!K178:O178)=ADM!S178,SUM(ADM!L178:O178)=ADM!S178,SUM(ADM!M178:O178)=ADM!S178,SUM(ADM!N178:O178)=ADM!S178),0,SUM(ADM!O178:R178)))","v":974.27800000000002},{"$f":"SUM(ADM!$F178:$R178)","v":974.27800000000002},"F",{"$f":"IF(I178<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F178:J178)=0,SUM(ADM!O178:R178)=0,ADM!K178>0,ADM!N178>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M178:R178)=0,ADM!L178>0),1,0)","v":0},{"$f":"IF(H178>0,\"H\",IF(G178>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!F178/Inputs!$D$80)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!G178/Inputs!$D$81)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!H178/Inputs!$D$82)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!I178/Inputs!$D$83)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!J178/Inputs!$D$84)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(M178=1,ADM!K178/Inputs!$D$95,ADM!K178/Inputs!$D$85))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(N178=1,ADM!L178/Inputs!$D$96,ADM!L178/Inputs!$D$86))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!M178/Inputs!$D$87)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!N178/Inputs!$D$88)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!O178/Inputs!$D$89)","v":15.178285714285716},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!P178/Inputs!$D$90)","v":12.635},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!Q178/Inputs!$D$91)","v":8.7339047619047623},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,ADM!R178/Inputs!$D$92)","v":9.8469999999999995},{"$f":"IF(M178=1,SUM(P178:T178),IF(N178=1,SUM(P178:V178),SUM(P178:U178)))","v":0},{"$f":"SUM(P178:AB178)-AC178-AE178","v":0},{"$f":"IF(SUM(ADM!N178:R178)=ADM!S178,SUM(X178:AB178),IF(OR(SUM(ADM!F178:O178)=ADM!S178,SUM(ADM!G178:O178)=ADM!S178,SUM(ADM!H178:O178)=ADM!S178,SUM(ADM!I178:O178)=ADM!S178,SUM(ADM!J178:O178)=ADM!S178,SUM(ADM!K178:O178)=ADM!S178,SUM(ADM!L178:O178)=ADM!S178,SUM(ADM!M178:O178)=ADM!S178,SUM(ADM!N178:O178)=ADM!S178),SUM(Z178:AB178),SUM(Y178:AB178)))","v":46.394190476190481},{"$f":"SUM(P178:AB178)","v":46.394190476190481},{"$f":"Inputs!$D$39*AC178","v":0},{"$f":"Inputs!$D$40*AD178","v":0},{"$f":"Inputs!$D$41*AE178","v":15.310082857142859},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'Voc Ed'!H178)","v":1.3685238095238095},{"$f":"SUM(AG178:AJ178)","v":16.678606666666667},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$72=1,$F178=0,Inputs!$D$74<=$AC178+$AG178),0,IF(AND($F178>0,$F178<=Inputs!$D$104,Inputs!$D$72=2),$F178/Inputs!$D$94-($AC178+$AG178),Inputs!$D$74-($AC178+$AG178)))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$72=1,$G178=0,Inputs!$D$75<=$AD178+$AH178),0,IF(Inputs!$D$72=2,IF(AND($G178>0,$G178<=Inputs!$D$104),$G178/Inputs!$D$94-($AD178+$AH178),Inputs!$D$75-($AD178+$AH178))))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$72=1,$H178=0,Inputs!$D$76<=$AE178+$AI178+AJ178),0,IF(Inputs!$D$72=2,IF(AND($H178>0,$H178<=Inputs!$D$104),$H178/Inputs!$D$94-($AE178+$AI178+$AJ178),Inputs!$D$76-($AE178+$AI178+$AJ178))))","v":0},{"$f":"IF(OR(J178=\"T\",K178=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O178=\"EM\",(AD178+AH178+AJ178)<Inputs!$D$75),Inputs!$D$75-(AD178+AH178+AJ178),IF(AND(O178=\"M\",(AD178+AH178+AJ178)<Inputs!$D$75),Inputs!$D$75-(AD178+AH178+AJ178),IF(AND(OR(O178=\"MH\",O178=\"H\",O178=\"EMH\"),(AD178+AE178+AH178+AI178+AJ178)<Inputs!$D$76),Inputs!$D$76-(AD178+AE178+AH178+AI178+AJ178),0)))),0))","v":0},{"$f":"SUM(AL178:AO178)","v":0},{"$f":"IF($J178=\"T\",$I178/Inputs!$D$93,0)","v":0},{"$f":"IF(L178=1,(I178/7)*1.5,IF($J178=\"T\",0,IF(AND($K178=\"T\",($I178/Inputs!$D$94)>=1),$I178/Inputs!$D$94,IF(AND($K178=\"T\",($I178/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L178","v":0},{"$f":"SUM(AQ178:AR178)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$234=0,O178=\"M\",O178=\"H\"), 0,(F178*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$234=0,O178=\"E\",O178=\"H\"), 0,(SUM(F178:G178)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",Inputs!$D$234=0,O178=\"E\",O178=\"M\"), 0,(SUM(F178:H178)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'At-Risk'!T178/100)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'At-Risk'!U178/100)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'At-Risk'!V178/100)","v":6.53},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(AND(O178=\"E\", SUM(AX178:AZ178)<1/Inputs!$D$253*F178),1/Inputs!$D$253*F178-SUM(AX178:AZ178),IF(AND(O178=\"M\", SUM(AX178:AZ178)<1/Inputs!$D$256*SUM(F178:G178)),1/Inputs!$D$256* SUM(F178:G178)-SUM(AX178:AZ178),IF(AND(O178=\"H\",SUM(AX178:AZ178)<1/Inputs!$D$260*SUM(F178:H178)),1/Inputs!$D$260*SUM(F178:H178)-SUM(AX178:AZ178),0))))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'At-Risk'!AJ178/100)","v":0.41},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F178:$R178)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F178:$K178)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J178:$K178)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L178:$N178)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O178:$R178)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F178:$R178)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F178:$K178)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J178:$K178)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L178:$N178)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O178:$R178)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",F178=0,Inputs!$D$247=0,O178=\"M\",O178=\"H\"),0,1/Inputs!$D$253*F178)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",G178=0,Inputs!$D$247=0,O178=\"H\",O178=\"E\"),0,IF(SUM(F178:G178)<Inputs!$D$254,1/Inputs!$D$254*SUM(F178:G178),IF(SUM(F178:G178)>Inputs!$D$257,1/Inputs!$D$257*SUM(F178:G178),1)))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",H178=0,Inputs!$D$247=0,O178=\"E\",O178=\"M\"),0,IF(SUM(F178:H178)<Inputs!$D$258,1/Inputs!$D$258*SUM(F178:H178),IF(SUM(F178:H178)>Inputs!$D$261,1/Inputs!$D$261*SUM(F178:H178),1)))","v":1.546473015873016},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",G178=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G178)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",H178=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H178)","v":3.092946031746032},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,'At-Risk'!S178/100)","v":6.53},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,IF(AND(O178=\"E\",'At-Risk'!S178/100<1/Inputs!$D$253*F178),1/Inputs!$D$253*F178-'At-Risk'!S178/100,IF(AND(O178=\"M\",'At-Risk'!S178/100<1/Inputs!$D$256*SUM(F178:G178)),1/Inputs!$D$256* SUM(F178:G178)-'At-Risk'!S178/100,IF(AND(O178=\"H\",'At-Risk'!S178/100<1/Inputs!$D$260*SUM(F178:H178)),1/Inputs!$D$260*SUM(F178:H178)-'At-Risk'!S178/100,0))))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,SUM(G178:H178)/250)","v":3.8971119999999999},{"$f":"IF(OR(J178=\"T\",K178=\"T\"),0,IF(O178=\"E\",2/Inputs!$D$253*F178,IF(O178=\"M\",2/Inputs!$D$256*SUM(F178:G178),IF(O178=\"H\",5/Inputs!$D$261*SUM(F178:H178),0))))","v":7.7323650793650787},{"$f":"SUM(AU178:BM178)","v":29.738896126984127},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",F178=0,O178=\"M\",O178=\"H\"),0,IF(F178<Inputs!$D$251,1/Inputs!$D$251*F178,1))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",G178=0,O178=\"E\",O178=\"H\"),0,IF(SUM(F178:G178)<Inputs!$D$254,1/Inputs!$D$254*SUM(F178:G178),1))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",H178=0,O178=\"E\",O178=\"M\"),0,IF(SUM(F178:H178)<Inputs!$D$258,1/Inputs!$D$258*SUM(F178:H178),1))","v":1},0,{"$f":"IF(OR($J178=\"T\",$K178=\"T\",F178=0),0,IF(AND(O178=\"E\",F178>Inputs!$D$253),(F178-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",G178=0),0,IF(AND(O178=\"M\",SUM(F178:G178)>Inputs!$D$256),(SUM(F178:G178)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",H178=0),0,IF(AND(O178=\"H\",SUM(F178:H178)>Inputs!$D$260),(SUM(F178:H178)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":2.092946031746032},{"$f":"IF(OR($K178=\"T\",$J178=\"T\",O178=\"M\",O178=\"H\"),0,IF(F178<Inputs!$D$251,1/Inputs!$D$251*F178,IF(F178>Inputs!$D$253,1/Inputs!$D$253*F178,1)))","v":0},{"$f":"IF(OR($K178=\"T\",$J178=\"T\",O178=\"E\",O178=\"H\"),0,IF(SUM(F178:G178)<Inputs!$D$254,1/Inputs!$D$254*SUM(F178:G178),IF(SUM(F178:G178)>Inputs!$D$256,1/Inputs!$D$256*SUM(F178:G178),1)))","v":0},{"$f":"IF(OR($K178=\"T\",$J178=\"T\",O178=\"E\",O178=\"M\"),0,IF(SUM(F178:H178)<Inputs!$D$258,1/Inputs!$D$258*SUM(F178:H178),IF(SUM(F178:H178)>Inputs!$D$261,1/Inputs!$D$261*SUM(F178:H178),1)))","v":1.546473015873016},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",F178=0,O178=\"M\",O178=\"H\"),0,1/Inputs!$D$253*F178)","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",G178=0,O178=\"E\",O178=\"H\"),0,1/Inputs!$D$256*SUM(F178:G178))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",H178=0,O178=\"E\",O178=\"M\"),0,4/Inputs!$D$261*SUM(F178:H178))","v":6.185892063492064},{"$f":"SUM(BO178:CA178)","v":10.825311111111112},{"$f":"P178*(VLOOKUP($A178,Salaries,35))","v":0},0,0,0,0,0,0,0,0,1201591.5463201276,1000251.9041702778,691421.04225857498,779539.41435415309,0,0,3672803.9071031339,{"$f":"SUM(CP178:CR178)","v":3672803.9071031339},{"$f":"AG178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AH178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AI178*(VLOOKUP($A178,Salaries,35))","v":1212025.2893440342},{"$f":"AJ178*(VLOOKUP($A178,Salaries,35))","v":108339.4179959282},{"$f":"SUM(CT178:CW178)","v":1320364.7073399625},{"$f":"AL178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AM178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AN178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AO178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"SUM(CY178:DB178)","v":0},{"$f":"AQ178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AR178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"AS178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"SUM(DD178:DF178)","v":0},{"$f":"AU178*(VLOOKUP($A178,Salaries,35))","v":0},0,0,0,0,516948.55039429473,0,32457.719090606559,0,0,0,0,122426.79690343779,{"$f":"BH178*(VLOOKUP($A178,Salaries,41))","v":0},{"$f":"BI178*(VLOOKUP($A178,Salaries,41))","v":208565.50991845224},{"$f":"BJ178*(VLOOKUP($A178,Salaries,35))","v":516948.55039429473},{"$f":"BK178*(VLOOKUP($A178,Salaries,35))","v":0},{"$f":"BL178*(VLOOKUP($A178,Salaries,35))","v":308515.52819666319},{"$f":"BM178*(VLOOKUP($A178,Salaries,62))","v":290672.00203990407},{"$f":"0.05*($AF178+AK178+AP178+AT178+SUM(AU178:BD178))*175*Inputs!$D$228*(1+0.0765)","v":66134.340586685837},{"$f":"SUM(DH178:EA178)","v":2062668.997524339},{"$f":"BO178*(VLOOKUP($A178,Salaries,19))","v":0},{"$f":"BP178*(VLOOKUP($A178,Salaries,19))","v":0},{"$f":"BQ178*(VLOOKUP($A178,Salaries,19))","v":124788.03808958524},{"$f":"BR178*(VLOOKUP($A178,Salaries,26))","v":0},{"$f":"BS178*(VLOOKUP($A178,Salaries,26))","v":0},{"$f":"BT178*(VLOOKUP($A178,Salaries,26))","v":0},{"$f":"BU178*(VLOOKUP($A178,Salaries,26))","v":224878.64468821129},{"$f":"BV178*(VLOOKUP($A178,Salaries,51))","v":0},{"$f":"BW178*(VLOOKUP($A178,Salaries,51))","v":0},{"$f":"BX178*(VLOOKUP($A178,Salaries,51))","v":86093.520966788128},{"$f":"BY178*(VLOOKUP($A178,Salaries,56))","v":0},{"$f":"BZ178*(VLOOKUP($A178,Salaries,56))","v":0},{"$f":"CA178*(VLOOKUP($A178,Salaries,56))","v":283640.60296984884},{"$f":"SUM(EC178:EO178)","v":719400.80671443348},{"$f":"Inputs!$D$152*F178+Inputs!$D$153*G178+Inputs!$D$154*H178","v":400745.50084344938},{"$f":"Inputs!$D$155*I178","v":286524.46945972298},{"$f":"'Voc Ed'!L178","v":100044.71108461058},{"$f":"Inputs!$D$156*$I178","v":28652.446945972297},{"$f":"Inputs!$D$157*$I178","v":114609.78778388919},{"$f":"Inputs!$D$158*$I178","v":36726.095053551435},{"$f":"IF(Inputs!$D$100=1,0,Activities!R178)","v":643368.47589079686},{"$f":"SUM(EQ178:EW178)","v":1610671.4870619928},{"$f":"CS178+CX178+DC178+DG178+EB178+EP178+EX178","v":9385909.9057438616}]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!C28","v":"1102001"},{"$f":"'School Reference Sheet'!D28","v":"Albin Elementary"},{"$f":"'School Reference Sheet'!E28","v":"K-6"},{"$f":"IF(M179=1,SUM(ADM!F179:J179),IF(N179=1,SUM(ADM!F179:L179),SUM(ADM!F179:K179,0)))","v":69.981666666666669},{"$f":"ADM!S179-'School Resources'!H179-'School Resources'!F179","v":0},{"$f":"IF(SUM(ADM!N179:R179)=ADM!S179,SUM(ADM!N179:R179),IF(OR(SUM(ADM!F179:O179)=ADM!S179,SUM(ADM!G179:O179)=ADM!S179,SUM(ADM!H179:O179)=ADM!S179,SUM(ADM!I179:O179)=ADM!S179,SUM(ADM!J179:O179)=ADM!S179,SUM(ADM!K179:O179)=ADM!S179,SUM(ADM!L179:O179)=ADM!S179,SUM(ADM!M179:O179)=ADM!S179,SUM(ADM!N179:O179)=ADM!S179),0,SUM(ADM!O179:R179)))","v":0},{"$f":"SUM(ADM!$F179:$R179)","v":69.981666666666669},"F",{"$f":"IF(I179<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F179:J179)=0,SUM(ADM!O179:R179)=0,ADM!K179>0,ADM!N179>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M179:R179)=0,ADM!L179>0),1,0)","v":1},"E",{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!F179/Inputs!$D$80)","v":0.76137500000000002},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!G179/Inputs!$D$81)","v":0.60118749999999999},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!H179/Inputs!$D$82)","v":0.73135416666666664},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!I179/Inputs!$D$83)","v":0.71795833333333337},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!J179/Inputs!$D$84)","v":0.67860416666666667},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(M179=1,ADM!K179/Inputs!$D$95,ADM!K179/Inputs!$D$85))","v":0.45875000000000005},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(N179=1,ADM!L179/Inputs!$D$96,ADM!L179/Inputs!$D$86))","v":0.42462500000000003},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!M179/Inputs!$D$87)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!N179/Inputs!$D$88)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!O179/Inputs!$D$89)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!P179/Inputs!$D$90)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!Q179/Inputs!$D$91)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,ADM!R179/Inputs!$D$92)","v":0},4.3738541666666668,0,{"$f":"IF(SUM(ADM!N179:R179)=ADM!S179,SUM(X179:AB179),IF(OR(SUM(ADM!F179:O179)=ADM!S179,SUM(ADM!G179:O179)=ADM!S179,SUM(ADM!H179:O179)=ADM!S179,SUM(ADM!I179:O179)=ADM!S179,SUM(ADM!J179:O179)=ADM!S179,SUM(ADM!K179:O179)=ADM!S179,SUM(ADM!L179:O179)=ADM!S179,SUM(ADM!M179:O179)=ADM!S179,SUM(ADM!N179:O179)=ADM!S179),SUM(Z179:AB179),SUM(Y179:AB179)))","v":0},4.3738541666666668,{"$f":"Inputs!$D$39*AC179","v":0.87477083333333339},{"$f":"Inputs!$D$40*AD179","v":0},{"$f":"Inputs!$D$41*AE179","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'Voc Ed'!H179)","v":0},0.87477083333333339,{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$72=1,$F179=0,Inputs!$D$74<=$AC179+$AG179),0,IF(AND($F179>0,$F179<=Inputs!$D$104,Inputs!$D$72=2),$F179/Inputs!$D$94-($AC179+$AG179),Inputs!$D$74-($AC179+$AG179)))","v":0.75137499999999946},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$72=1,$G179=0,Inputs!$D$75<=$AD179+$AH179),0,IF(Inputs!$D$72=2,IF(AND($G179>0,$G179<=Inputs!$D$104),$G179/Inputs!$D$94-($AD179+$AH179),Inputs!$D$75-($AD179+$AH179))))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$72=1,$H179=0,Inputs!$D$76<=$AE179+$AI179+AJ179),0,IF(Inputs!$D$72=2,IF(AND($H179>0,$H179<=Inputs!$D$104),$H179/Inputs!$D$94-($AE179+$AI179+$AJ179),Inputs!$D$76-($AE179+$AI179+$AJ179))))","v":0},{"$f":"IF(OR(J179=\"T\",K179=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O179=\"EM\",(AD179+AH179+AJ179)<Inputs!$D$75),Inputs!$D$75-(AD179+AH179+AJ179),IF(AND(O179=\"M\",(AD179+AH179+AJ179)<Inputs!$D$75),Inputs!$D$75-(AD179+AH179+AJ179),IF(AND(OR(O179=\"MH\",O179=\"H\",O179=\"EMH\"),(AD179+AE179+AH179+AI179+AJ179)<Inputs!$D$76),Inputs!$D$76-(AD179+AE179+AH179+AI179+AJ179),0)))),0))","v":0},0.75137499999999946,{"$f":"IF($J179=\"T\",$I179/Inputs!$D$93,0)","v":0},{"$f":"IF(L179=1,(I179/7)*1.5,IF($J179=\"T\",0,IF(AND($K179=\"T\",($I179/Inputs!$D$94)>=1),$I179/Inputs!$D$94,IF(AND($K179=\"T\",($I179/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L179","v":0},0,{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$234=0,O179=\"M\",O179=\"H\"), 0,(F179*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$234=0,O179=\"E\",O179=\"H\"), 0,(SUM(F179:G179)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",Inputs!$D$234=0,O179=\"E\",O179=\"M\"), 0,(SUM(F179:H179)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'At-Risk'!T179/100)","v":0.52},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'At-Risk'!U179/100)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'At-Risk'!V179/100)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(AND(O179=\"E\", SUM(AX179:AZ179)<1/Inputs!$D$253*F179),1/Inputs!$D$253*F179-SUM(AX179:AZ179),IF(AND(O179=\"M\", SUM(AX179:AZ179)<1/Inputs!$D$256*SUM(F179:G179)),1/Inputs!$D$256* SUM(F179:G179)-SUM(AX179:AZ179),IF(AND(O179=\"H\",SUM(AX179:AZ179)<1/Inputs!$D$260*SUM(F179:H179)),1/Inputs!$D$260*SUM(F179:H179)-SUM(AX179:AZ179),0))))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'At-Risk'!AJ179/100)","v":0.27},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F179:$R179)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F179:$K179)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J179:$K179)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L179:$N179)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O179:$R179)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F179:$R179)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F179:$K179)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J179:$K179)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L179:$N179)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O179:$R179)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",F179=0,Inputs!$D$247=0,O179=\"M\",O179=\"H\"),0,1/Inputs!$D$253*F179)","v":0.24299189814814814},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",G179=0,Inputs!$D$247=0,O179=\"H\",O179=\"E\"),0,IF(SUM(F179:G179)<Inputs!$D$254,1/Inputs!$D$254*SUM(F179:G179),IF(SUM(F179:G179)>Inputs!$D$257,1/Inputs!$D$257*SUM(F179:G179),1)))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",H179=0,Inputs!$D$247=0,O179=\"E\",O179=\"M\"),0,IF(SUM(F179:H179)<Inputs!$D$258,1/Inputs!$D$258*SUM(F179:H179),IF(SUM(F179:H179)>Inputs!$D$261,1/Inputs!$D$261*SUM(F179:H179),1)))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",G179=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G179)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",H179=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H179)","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,'At-Risk'!S179/100)","v":0.52},{"$f":"IF(OR($J179=\"T\",$K179=\"T\"),0,IF(AND(O179=\"E\",'At-Risk'!S179/100<1/Inputs!$D$253*F179),1/Inputs!$D$253*F179-'At-Risk'!S179/100,IF(AND(O179=\"M\",'At-Risk'!S179/100<1/Inputs!$D$256*SUM(F179:G179)),1/Inputs!$D$256* SUM(F179:G179)-'At-Risk'!S179/100,IF(AND(O179=\"H\",'At-Risk'!S179/100<1/Inputs!$D$260*SUM(F179:H179)),1/Inputs!$D$260*SUM(F179:H179)-'At-Risk'!S179/100,0))))","v":0},0,{"$f":"IF(OR(J179=\"T\",K179=\"T\"),0,IF(O179=\"E\",2/Inputs!$D$253*F179,IF(O179=\"M\",2/Inputs!$D$256*SUM(F179:G179),IF(O179=\"H\",5/Inputs!$D$261*SUM(F179:H179),0))))","v":0.48598379629629629},2.0389756944444448,{"$f":"IF(OR($J179=\"T\",$K179=\"T\",F179=0,O179=\"M\",O179=\"H\"),0,IF(F179<Inputs!$D$251,1/Inputs!$D$251*F179,1))","v":0.72897569444444443},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",G179=0,O179=\"E\",O179=\"H\"),0,IF(SUM(F179:G179)<Inputs!$D$254,1/Inputs!$D$254*SUM(F179:G179),1))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",H179=0,O179=\"E\",O179=\"M\"),0,IF(SUM(F179:H179)<Inputs!$D$258,1/Inputs!$D$258*SUM(F179:H179),1))","v":0},0,{"$f":"IF(OR($J179=\"T\",$K179=\"T\",F179=0),0,IF(AND(O179=\"E\",F179>Inputs!$D$253),(F179-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",G179=0),0,IF(AND(O179=\"M\",SUM(F179:G179)>Inputs!$D$256),(SUM(F179:G179)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",H179=0),0,IF(AND(O179=\"H\",SUM(F179:H179)>Inputs!$D$260),(SUM(F179:H179)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K179=\"T\",$J179=\"T\",O179=\"M\",O179=\"H\"),0,IF(F179<Inputs!$D$251,1/Inputs!$D$251*F179,IF(F179>Inputs!$D$253,1/Inputs!$D$253*F179,1)))","v":0.72897569444444443},{"$f":"IF(OR($K179=\"T\",$J179=\"T\",O179=\"E\",O179=\"H\"),0,IF(SUM(F179:G179)<Inputs!$D$254,1/Inputs!$D$254*SUM(F179:G179),IF(SUM(F179:G179)>Inputs!$D$256,1/Inputs!$D$256*SUM(F179:G179),1)))","v":0},{"$f":"IF(OR($K179=\"T\",$J179=\"T\",O179=\"E\",O179=\"M\"),0,IF(SUM(F179:H179)<Inputs!$D$258,1/Inputs!$D$258*SUM(F179:H179),IF(SUM(F179:H179)>Inputs!$D$261,1/Inputs!$D$261*SUM(F179:H179),1)))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",F179=0,O179=\"M\",O179=\"H\"),0,1/Inputs!$D$253*F179)","v":0.24299189814814814},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",G179=0,O179=\"E\",O179=\"H\"),0,1/Inputs!$D$256*SUM(F179:G179))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",H179=0,O179=\"E\",O179=\"M\"),0,4/Inputs!$D$261*SUM(F179:H179))","v":0},1.7009432870370369,56394.093086894631,44529.205500150994,54170.487544886877,53178.274940090923,50263.3610824555,33979.038192234984,31451.44216322132,0,0,0,0,0,0,323965.90250993526,0,0,323965.90250993526,64793.180501987052,0,0,0,64793.180501987052,55653.405605864944,0,0,0,55653.405605864944,0,0,0,0,0,0,0,38515.749013541565,0,0,0,19998.561987800429,0,0,17998.1056949964,0,0,0,0,38515.749013541565,0,0,17546.314408194336,{"$f":"0.05*($AF179+AK179+AP179+AT179+SUM(AU179:BD179))*175*Inputs!$D$228*(1+0.0765)","v":6413.858478862533},138988.33859693681,78704.514800196717,0,0,0,0,0,0,39222.06046625309,0,0,10792.871522588362,0,0,128719.44678903816,{"$f":"Inputs!$D$152*F179+Inputs!$D$153*G179+Inputs!$D$154*H179","v":23509.082243545618},{"$f":"Inputs!$D$155*I179","v":20580.840287447572},{"$f":"'Voc Ed'!L179","v":0},{"$f":"Inputs!$D$156*$I179","v":2058.0840287447572},{"$f":"Inputs!$D$157*$I179","v":8232.3361149790289},{"$f":"Inputs!$D$158*$I179","v":2638.0081886339954},{"$f":"IF(Inputs!$D$100=1,0,Activities!R179)","v":6240.1141208051122},63258.464984156089,775378.73898791824]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!F28","v":"1102002"},{"$f":"'School Reference Sheet'!G28","v":"Carpenter Elementary"},{"$f":"'School Reference Sheet'!H28","v":"K-6"},{"$f":"IF(M180=1,SUM(ADM!F180:J180),IF(N180=1,SUM(ADM!F180:L180),SUM(ADM!F180:K180,0)))","v":97.799000000000007},{"$f":"ADM!S180-'School Resources'!H180-'School Resources'!F180","v":0},{"$f":"IF(SUM(ADM!N180:R180)=ADM!S180,SUM(ADM!N180:R180),IF(OR(SUM(ADM!F180:O180)=ADM!S180,SUM(ADM!G180:O180)=ADM!S180,SUM(ADM!H180:O180)=ADM!S180,SUM(ADM!I180:O180)=ADM!S180,SUM(ADM!J180:O180)=ADM!S180,SUM(ADM!K180:O180)=ADM!S180,SUM(ADM!L180:O180)=ADM!S180,SUM(ADM!M180:O180)=ADM!S180,SUM(ADM!N180:O180)=ADM!S180),0,SUM(ADM!O180:R180)))","v":0},{"$f":"SUM(ADM!$F180:$R180)","v":97.799000000000007},"F",{"$f":"IF(I180<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F180:J180)=0,SUM(ADM!O180:R180)=0,ADM!K180>0,ADM!N180>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M180:R180)=0,ADM!L180>0),1,0)","v":1},"E",{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!F180/Inputs!$D$80)","v":1.0735625},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!G180/Inputs!$D$81)","v":0.91500000000000004},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!H180/Inputs!$D$82)","v":0.75431250000000005},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!I180/Inputs!$D$83)","v":0.84818749999999998},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!J180/Inputs!$D$84)","v":0.77318750000000003},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(M180=1,ADM!K180/Inputs!$D$95,ADM!K180/Inputs!$D$85))","v":1.2481875},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(N180=1,ADM!L180/Inputs!$D$96,ADM!L180/Inputs!$D$86))","v":0.5},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!M180/Inputs!$D$87)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!N180/Inputs!$D$88)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!O180/Inputs!$D$89)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!P180/Inputs!$D$90)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!Q180/Inputs!$D$91)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,ADM!R180/Inputs!$D$92)","v":0},6.1124375000000004,0,{"$f":"IF(SUM(ADM!N180:R180)=ADM!S180,SUM(X180:AB180),IF(OR(SUM(ADM!F180:O180)=ADM!S180,SUM(ADM!G180:O180)=ADM!S180,SUM(ADM!H180:O180)=ADM!S180,SUM(ADM!I180:O180)=ADM!S180,SUM(ADM!J180:O180)=ADM!S180,SUM(ADM!K180:O180)=ADM!S180,SUM(ADM!L180:O180)=ADM!S180,SUM(ADM!M180:O180)=ADM!S180,SUM(ADM!N180:O180)=ADM!S180),SUM(Z180:AB180),SUM(Y180:AB180)))","v":0},6.1124375000000004,{"$f":"Inputs!$D$39*AC180","v":1.2224875000000002},{"$f":"Inputs!$D$40*AD180","v":0},{"$f":"Inputs!$D$41*AE180","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'Voc Ed'!H180)","v":0},1.2224875000000002,{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$72=1,$F180=0,Inputs!$D$74<=$AC180+$AG180),0,IF(AND($F180>0,$F180<=Inputs!$D$104,Inputs!$D$72=2),$F180/Inputs!$D$94-($AC180+$AG180),Inputs!$D$74-($AC180+$AG180)))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$72=1,$G180=0,Inputs!$D$75<=$AD180+$AH180),0,IF(Inputs!$D$72=2,IF(AND($G180>0,$G180<=Inputs!$D$104),$G180/Inputs!$D$94-($AD180+$AH180),Inputs!$D$75-($AD180+$AH180))))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$72=1,$H180=0,Inputs!$D$76<=$AE180+$AI180+AJ180),0,IF(Inputs!$D$72=2,IF(AND($H180>0,$H180<=Inputs!$D$104),$H180/Inputs!$D$94-($AE180+$AI180+$AJ180),Inputs!$D$76-($AE180+$AI180+$AJ180))))","v":0},{"$f":"IF(OR(J180=\"T\",K180=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O180=\"EM\",(AD180+AH180+AJ180)<Inputs!$D$75),Inputs!$D$75-(AD180+AH180+AJ180),IF(AND(O180=\"M\",(AD180+AH180+AJ180)<Inputs!$D$75),Inputs!$D$75-(AD180+AH180+AJ180),IF(AND(OR(O180=\"MH\",O180=\"H\",O180=\"EMH\"),(AD180+AE180+AH180+AI180+AJ180)<Inputs!$D$76),Inputs!$D$76-(AD180+AE180+AH180+AI180+AJ180),0)))),0))","v":0},0,{"$f":"IF($J180=\"T\",$I180/Inputs!$D$93,0)","v":0},{"$f":"IF(L180=1,(I180/7)*1.5,IF($J180=\"T\",0,IF(AND($K180=\"T\",($I180/Inputs!$D$94)>=1),$I180/Inputs!$D$94,IF(AND($K180=\"T\",($I180/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L180","v":0},0,{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$234=0,O180=\"M\",O180=\"H\"), 0,(F180*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$234=0,O180=\"E\",O180=\"H\"), 0,(SUM(F180:G180)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",Inputs!$D$234=0,O180=\"E\",O180=\"M\"), 0,(SUM(F180:H180)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'At-Risk'!T180/100)","v":0.43},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'At-Risk'!U180/100)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'At-Risk'!V180/100)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(AND(O180=\"E\", SUM(AX180:AZ180)<1/Inputs!$D$253*F180),1/Inputs!$D$253*F180-SUM(AX180:AZ180),IF(AND(O180=\"M\", SUM(AX180:AZ180)<1/Inputs!$D$256*SUM(F180:G180)),1/Inputs!$D$256* SUM(F180:G180)-SUM(AX180:AZ180),IF(AND(O180=\"H\",SUM(AX180:AZ180)<1/Inputs!$D$260*SUM(F180:H180)),1/Inputs!$D$260*SUM(F180:H180)-SUM(AX180:AZ180),0))))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'At-Risk'!AJ180/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F180:$R180)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F180:$K180)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J180:$K180)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L180:$N180)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O180:$R180)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F180:$R180)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F180:$K180)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J180:$K180)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L180:$N180)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O180:$R180)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",F180=0,Inputs!$D$247=0,O180=\"M\",O180=\"H\"),0,1/Inputs!$D$253*F180)","v":0.3395798611111111},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",G180=0,Inputs!$D$247=0,O180=\"H\",O180=\"E\"),0,IF(SUM(F180:G180)<Inputs!$D$254,1/Inputs!$D$254*SUM(F180:G180),IF(SUM(F180:G180)>Inputs!$D$257,1/Inputs!$D$257*SUM(F180:G180),1)))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",H180=0,Inputs!$D$247=0,O180=\"E\",O180=\"M\"),0,IF(SUM(F180:H180)<Inputs!$D$258,1/Inputs!$D$258*SUM(F180:H180),IF(SUM(F180:H180)>Inputs!$D$261,1/Inputs!$D$261*SUM(F180:H180),1)))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",G180=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G180)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",H180=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H180)","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,'At-Risk'!S180/100)","v":0.43},{"$f":"IF(OR($J180=\"T\",$K180=\"T\"),0,IF(AND(O180=\"E\",'At-Risk'!S180/100<1/Inputs!$D$253*F180),1/Inputs!$D$253*F180-'At-Risk'!S180/100,IF(AND(O180=\"M\",'At-Risk'!S180/100<1/Inputs!$D$256*SUM(F180:G180)),1/Inputs!$D$256* SUM(F180:G180)-'At-Risk'!S180/100,IF(AND(O180=\"H\",'At-Risk'!S180/100<1/Inputs!$D$260*SUM(F180:H180)),1/Inputs!$D$260*SUM(F180:H180)-'At-Risk'!S180/100,0))))","v":0},0,{"$f":"IF(OR(J180=\"T\",K180=\"T\"),0,IF(O180=\"E\",2/Inputs!$D$253*F180,IF(O180=\"M\",2/Inputs!$D$256*SUM(F180:G180),IF(O180=\"H\",5/Inputs!$D$261*SUM(F180:H180),0))))","v":0.67915972222222221},1.9487395833333334,{"$f":"IF(OR($J180=\"T\",$K180=\"T\",F180=0,O180=\"M\",O180=\"H\"),0,IF(F180<Inputs!$D$251,1/Inputs!$D$251*F180,1))","v":1},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",G180=0,O180=\"E\",O180=\"H\"),0,IF(SUM(F180:G180)<Inputs!$D$254,1/Inputs!$D$254*SUM(F180:G180),1))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",H180=0,O180=\"E\",O180=\"M\"),0,IF(SUM(F180:H180)<Inputs!$D$258,1/Inputs!$D$258*SUM(F180:H180),1))","v":0},0,{"$f":"IF(OR($J180=\"T\",$K180=\"T\",F180=0),0,IF(AND(O180=\"E\",F180>Inputs!$D$253),(F180-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",G180=0),0,IF(AND(O180=\"M\",SUM(F180:G180)>Inputs!$D$256),(SUM(F180:G180)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",H180=0),0,IF(AND(O180=\"H\",SUM(F180:H180)>Inputs!$D$260),(SUM(F180:H180)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K180=\"T\",$J180=\"T\",O180=\"M\",O180=\"H\"),0,IF(F180<Inputs!$D$251,1/Inputs!$D$251*F180,IF(F180>Inputs!$D$253,1/Inputs!$D$253*F180,1)))","v":1},{"$f":"IF(OR($K180=\"T\",$J180=\"T\",O180=\"E\",O180=\"H\"),0,IF(SUM(F180:G180)<Inputs!$D$254,1/Inputs!$D$254*SUM(F180:G180),IF(SUM(F180:G180)>Inputs!$D$256,1/Inputs!$D$256*SUM(F180:G180),1)))","v":0},{"$f":"IF(OR($K180=\"T\",$J180=\"T\",O180=\"E\",O180=\"M\"),0,IF(SUM(F180:H180)<Inputs!$D$258,1/Inputs!$D$258*SUM(F180:H180),IF(SUM(F180:H180)>Inputs!$D$261,1/Inputs!$D$261*SUM(F180:H180),1)))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",F180=0,O180=\"M\",O180=\"H\"),0,1/Inputs!$D$253*F180)","v":0.3395798611111111},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",G180=0,O180=\"E\",O180=\"H\"),0,1/Inputs!$D$256*SUM(F180:G180))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",H180=0,O180=\"E\",O180=\"M\"),0,4/Inputs!$D$261*SUM(F180:H180))","v":0},2.3395798611111109,79517.43038528887,67772.904514212554,55870.982553417445,62824.186281583236,57269.030173860898,92451.685522769054,37034.374051482271,0,0,0,0,0,0,452740.59348261438,0,0,452740.59348261438,90548.118696522884,0,0,0,90548.118696522884,0,0,0,0,0,0,0,0,0,0,0,0,31849.561684274751,0,0,0,5184.812367207518,0,0,25152.255193478573,0,0,0,0,31849.561684274751,0,0,24520.879318016589,{"$f":"0.05*($AF180+AK180+AP180+AT180+SUM(AU180:BD180))*175*Inputs!$D$228*(1+0.0765)","v":7400.8984009575888},125957.96864820977,107965.89707998121,0,0,0,0,0,0,53804.345968138754,0,0,15082.979476114495,0,0,176853.22252423447,{"$f":"Inputs!$D$152*F180+Inputs!$D$153*G180+Inputs!$D$154*H180","v":32853.815061132933},{"$f":"Inputs!$D$155*I180","v":28761.612792951753},{"$f":"'Voc Ed'!L180","v":0},{"$f":"Inputs!$D$156*$I180","v":2876.1612792951755},{"$f":"Inputs!$D$157*$I180","v":11504.645117180702},{"$f":"Inputs!$D$158*$I180","v":3686.6021506615939},{"$f":"IF(Inputs!$D$100=1,0,Activities!R180)","v":8415.8434874034483},88098.6798886256,934198.58324020717]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!I28","v":"1102004"},{"$f":"'School Reference Sheet'!J28","v":"Pine Bluffs Elementary"},{"$f":"'School Reference Sheet'!K28","v":"K-6"},{"$f":"IF(M181=1,SUM(ADM!F181:J181),IF(N181=1,SUM(ADM!F181:L181),SUM(ADM!F181:K181,0)))","v":153.24233333333333},{"$f":"ADM!S181-'School Resources'!H181-'School Resources'!F181","v":0},{"$f":"IF(SUM(ADM!N181:R181)=ADM!S181,SUM(ADM!N181:R181),IF(OR(SUM(ADM!F181:O181)=ADM!S181,SUM(ADM!G181:O181)=ADM!S181,SUM(ADM!H181:O181)=ADM!S181,SUM(ADM!I181:O181)=ADM!S181,SUM(ADM!J181:O181)=ADM!S181,SUM(ADM!K181:O181)=ADM!S181,SUM(ADM!L181:O181)=ADM!S181,SUM(ADM!M181:O181)=ADM!S181,SUM(ADM!N181:O181)=ADM!S181),0,SUM(ADM!O181:R181)))","v":0},{"$f":"SUM(ADM!$F181:$R181)","v":153.24233333333333},"F",{"$f":"IF(I181<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F181:J181)=0,SUM(ADM!O181:R181)=0,ADM!K181>0,ADM!N181>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M181:R181)=0,ADM!L181>0),1,0)","v":1},"E",{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!F181/Inputs!$D$80)","v":1.2448958333333333},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!G181/Inputs!$D$81)","v":1.2737291666666666},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!H181/Inputs!$D$82)","v":1.3684166666666666},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!I181/Inputs!$D$83)","v":1.3180624999999999},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!J181/Inputs!$D$84)","v":1.2802916666666666},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(M181=1,ADM!K181/Inputs!$D$95,ADM!K181/Inputs!$D$85))","v":1.5548124999999999},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(N181=1,ADM!L181/Inputs!$D$96,ADM!L181/Inputs!$D$86))","v":1.5374375},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!M181/Inputs!$D$87)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!N181/Inputs!$D$88)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!O181/Inputs!$D$89)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!P181/Inputs!$D$90)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!Q181/Inputs!$D$91)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,ADM!R181/Inputs!$D$92)","v":0},9.5776458333333334,0,{"$f":"IF(SUM(ADM!N181:R181)=ADM!S181,SUM(X181:AB181),IF(OR(SUM(ADM!F181:O181)=ADM!S181,SUM(ADM!G181:O181)=ADM!S181,SUM(ADM!H181:O181)=ADM!S181,SUM(ADM!I181:O181)=ADM!S181,SUM(ADM!J181:O181)=ADM!S181,SUM(ADM!K181:O181)=ADM!S181,SUM(ADM!L181:O181)=ADM!S181,SUM(ADM!M181:O181)=ADM!S181,SUM(ADM!N181:O181)=ADM!S181),SUM(Z181:AB181),SUM(Y181:AB181)))","v":0},9.5776458333333334,{"$f":"Inputs!$D$39*AC181","v":1.9155291666666667},{"$f":"Inputs!$D$40*AD181","v":0},{"$f":"Inputs!$D$41*AE181","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'Voc Ed'!H181)","v":0},1.9155291666666667,{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$72=1,$F181=0,Inputs!$D$74<=$AC181+$AG181),0,IF(AND($F181>0,$F181<=Inputs!$D$104,Inputs!$D$72=2),$F181/Inputs!$D$94-($AC181+$AG181),Inputs!$D$74-($AC181+$AG181)))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$72=1,$G181=0,Inputs!$D$75<=$AD181+$AH181),0,IF(Inputs!$D$72=2,IF(AND($G181>0,$G181<=Inputs!$D$104),$G181/Inputs!$D$94-($AD181+$AH181),Inputs!$D$75-($AD181+$AH181))))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$72=1,$H181=0,Inputs!$D$76<=$AE181+$AI181+AJ181),0,IF(Inputs!$D$72=2,IF(AND($H181>0,$H181<=Inputs!$D$104),$H181/Inputs!$D$94-($AE181+$AI181+$AJ181),Inputs!$D$76-($AE181+$AI181+$AJ181))))","v":0},{"$f":"IF(OR(J181=\"T\",K181=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O181=\"EM\",(AD181+AH181+AJ181)<Inputs!$D$75),Inputs!$D$75-(AD181+AH181+AJ181),IF(AND(O181=\"M\",(AD181+AH181+AJ181)<Inputs!$D$75),Inputs!$D$75-(AD181+AH181+AJ181),IF(AND(OR(O181=\"MH\",O181=\"H\",O181=\"EMH\"),(AD181+AE181+AH181+AI181+AJ181)<Inputs!$D$76),Inputs!$D$76-(AD181+AE181+AH181+AI181+AJ181),0)))),0))","v":0},0,{"$f":"IF($J181=\"T\",$I181/Inputs!$D$93,0)","v":0},{"$f":"IF(L181=1,(I181/7)*1.5,IF($J181=\"T\",0,IF(AND($K181=\"T\",($I181/Inputs!$D$94)>=1),$I181/Inputs!$D$94,IF(AND($K181=\"T\",($I181/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L181","v":0},0,{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$234=0,O181=\"M\",O181=\"H\"), 0,(F181*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$234=0,O181=\"E\",O181=\"H\"), 0,(SUM(F181:G181)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",Inputs!$D$234=0,O181=\"E\",O181=\"M\"), 0,(SUM(F181:H181)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'At-Risk'!T181/100)","v":0.64},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'At-Risk'!U181/100)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'At-Risk'!V181/100)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(AND(O181=\"E\", SUM(AX181:AZ181)<1/Inputs!$D$253*F181),1/Inputs!$D$253*F181-SUM(AX181:AZ181),IF(AND(O181=\"M\", SUM(AX181:AZ181)<1/Inputs!$D$256*SUM(F181:G181)),1/Inputs!$D$256* SUM(F181:G181)-SUM(AX181:AZ181),IF(AND(O181=\"H\",SUM(AX181:AZ181)<1/Inputs!$D$260*SUM(F181:H181)),1/Inputs!$D$260*SUM(F181:H181)-SUM(AX181:AZ181),0))))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'At-Risk'!AJ181/100)","v":0.05},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F181:$R181)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F181:$K181)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J181:$K181)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L181:$N181)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O181:$R181)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F181:$R181)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F181:$K181)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J181:$K181)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L181:$N181)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O181:$R181)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",F181=0,Inputs!$D$247=0,O181=\"M\",O181=\"H\"),0,1/Inputs!$D$253*F181)","v":0.5320914351851852},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",G181=0,Inputs!$D$247=0,O181=\"H\",O181=\"E\"),0,IF(SUM(F181:G181)<Inputs!$D$254,1/Inputs!$D$254*SUM(F181:G181),IF(SUM(F181:G181)>Inputs!$D$257,1/Inputs!$D$257*SUM(F181:G181),1)))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",H181=0,Inputs!$D$247=0,O181=\"E\",O181=\"M\"),0,IF(SUM(F181:H181)<Inputs!$D$258,1/Inputs!$D$258*SUM(F181:H181),IF(SUM(F181:H181)>Inputs!$D$261,1/Inputs!$D$261*SUM(F181:H181),1)))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",G181=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G181)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",H181=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H181)","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,'At-Risk'!S181/100)","v":0.64},{"$f":"IF(OR($J181=\"T\",$K181=\"T\"),0,IF(AND(O181=\"E\",'At-Risk'!S181/100<1/Inputs!$D$253*F181),1/Inputs!$D$253*F181-'At-Risk'!S181/100,IF(AND(O181=\"M\",'At-Risk'!S181/100<1/Inputs!$D$256*SUM(F181:G181)),1/Inputs!$D$256* SUM(F181:G181)-'At-Risk'!S181/100,IF(AND(O181=\"H\",'At-Risk'!S181/100<1/Inputs!$D$260*SUM(F181:H181)),1/Inputs!$D$260*SUM(F181:H181)-'At-Risk'!S181/100,0))))","v":0},0,{"$f":"IF(OR(J181=\"T\",K181=\"T\"),0,IF(O181=\"E\",2/Inputs!$D$253*F181,IF(O181=\"M\",2/Inputs!$D$256*SUM(F181:G181),IF(O181=\"H\",5/Inputs!$D$261*SUM(F181:H181),0))))","v":1.0641828703703704},2.9262743055555553,{"$f":"IF(OR($J181=\"T\",$K181=\"T\",F181=0,O181=\"M\",O181=\"H\"),0,IF(F181<Inputs!$D$251,1/Inputs!$D$251*F181,1))","v":1},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",G181=0,O181=\"E\",O181=\"H\"),0,IF(SUM(F181:G181)<Inputs!$D$254,1/Inputs!$D$254*SUM(F181:G181),1))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",H181=0,O181=\"E\",O181=\"M\"),0,IF(SUM(F181:H181)<Inputs!$D$258,1/Inputs!$D$258*SUM(F181:H181),1))","v":0},0,{"$f":"IF(OR($J181=\"T\",$K181=\"T\",F181=0),0,IF(AND(O181=\"E\",F181>Inputs!$D$253),(F181-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",G181=0),0,IF(AND(O181=\"M\",SUM(F181:G181)>Inputs!$D$256),(SUM(F181:G181)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",H181=0),0,IF(AND(O181=\"H\",SUM(F181:H181)>Inputs!$D$260),(SUM(F181:H181)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K181=\"T\",$J181=\"T\",O181=\"M\",O181=\"H\"),0,IF(F181<Inputs!$D$251,1/Inputs!$D$251*F181,IF(F181>Inputs!$D$253,1/Inputs!$D$253*F181,1)))","v":1},{"$f":"IF(OR($K181=\"T\",$J181=\"T\",O181=\"E\",O181=\"H\"),0,IF(SUM(F181:G181)<Inputs!$D$254,1/Inputs!$D$254*SUM(F181:G181),IF(SUM(F181:G181)>Inputs!$D$256,1/Inputs!$D$256*SUM(F181:G181),1)))","v":0},{"$f":"IF(OR($K181=\"T\",$J181=\"T\",O181=\"E\",O181=\"M\"),0,IF(SUM(F181:H181)<Inputs!$D$258,1/Inputs!$D$258*SUM(F181:H181),IF(SUM(F181:H181)>Inputs!$D$261,1/Inputs!$D$261*SUM(F181:H181),1)))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",F181=0,O181=\"M\",O181=\"H\"),0,1/Inputs!$D$253*F181)","v":0.5320914351851852},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",G181=0,O181=\"E\",O181=\"H\"),0,1/Inputs!$D$256*SUM(F181:G181))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",H181=0,O181=\"E\",O181=\"M\"),0,4/Inputs!$D$261*SUM(F181:H181))","v":0},2.5320914351851851,92207.875893596793,94343.524797232269,101356.90938323173,97627.239296463697,94829.600956657974,115163.01540984055,113876.07091155155,0,0,0,0,0,0,709404.23664857459,0,0,709404.23664857459,141880.84732971492,0,0,0,141880.84732971492,0,0,0,0,0,0,0,0,0,0,0,0,47403.998785897311,0,0,0,3703.4374051482273,0,0,39411.346480476364,0,0,0,0,47403.998785897311,0,0,38422.036647388399,{"$f":"0.05*($AF181+AK181+AP181+AT181+SUM(AU181:BD181))*175*Inputs!$D$228*(1+0.0765)","v":11508.271026983219},187853.08913179082,107965.89707998121,0,0,0,0,0,0,53804.345968138754,0,0,23633.687139322108,0,0,185403.93018744208,{"$f":"Inputs!$D$152*F181+Inputs!$D$153*G181+Inputs!$D$154*H181","v":51479.00570424871},{"$f":"Inputs!$D$155*I181","v":45066.888770046491},{"$f":"'Voc Ed'!L181","v":0},{"$f":"Inputs!$D$156*$I181","v":4506.6888770046489},{"$f":"Inputs!$D$157*$I181","v":18026.755508018596},{"$f":"Inputs!$D$158*$I181","v":5776.577630027582},{"$f":"IF(Inputs!$D$100=1,0,Activities!R181)","v":20906.832975837831},145762.74946518385,1370304.8527627061]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!L28","v":"1102005"},{"$f":"'School Reference Sheet'!M28","v":"Burns Elementary"},{"$f":"'School Reference Sheet'!N28","v":"K-6"},{"$f":"IF(M182=1,SUM(ADM!F182:J182),IF(N182=1,SUM(ADM!F182:L182),SUM(ADM!F182:K182,0)))","v":233.22899999999998},{"$f":"ADM!S182-'School Resources'!H182-'School Resources'!F182","v":0},{"$f":"IF(SUM(ADM!N182:R182)=ADM!S182,SUM(ADM!N182:R182),IF(OR(SUM(ADM!F182:O182)=ADM!S182,SUM(ADM!G182:O182)=ADM!S182,SUM(ADM!H182:O182)=ADM!S182,SUM(ADM!I182:O182)=ADM!S182,SUM(ADM!J182:O182)=ADM!S182,SUM(ADM!K182:O182)=ADM!S182,SUM(ADM!L182:O182)=ADM!S182,SUM(ADM!M182:O182)=ADM!S182,SUM(ADM!N182:O182)=ADM!S182),0,SUM(ADM!O182:R182)))","v":0},{"$f":"SUM(ADM!$F182:$R182)","v":233.22899999999998},"F",{"$f":"IF(I182<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F182:J182)=0,SUM(ADM!O182:R182)=0,ADM!K182>0,ADM!N182>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M182:R182)=0,ADM!L182>0),1,0)","v":1},"E",{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!F182/Inputs!$D$80)","v":2.272125},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!G182/Inputs!$D$81)","v":1.5918125000000001},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!H182/Inputs!$D$82)","v":2.0553750000000002},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!I182/Inputs!$D$83)","v":2.3496250000000001},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!J182/Inputs!$D$84)","v":2.1724999999999999},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(M182=1,ADM!K182/Inputs!$D$95,ADM!K182/Inputs!$D$85))","v":1.5285625},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(N182=1,ADM!L182/Inputs!$D$96,ADM!L182/Inputs!$D$86))","v":2.6068125000000002},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!M182/Inputs!$D$87)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!N182/Inputs!$D$88)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!O182/Inputs!$D$89)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!P182/Inputs!$D$90)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!Q182/Inputs!$D$91)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,ADM!R182/Inputs!$D$92)","v":0},14.576812499999999,0,{"$f":"IF(SUM(ADM!N182:R182)=ADM!S182,SUM(X182:AB182),IF(OR(SUM(ADM!F182:O182)=ADM!S182,SUM(ADM!G182:O182)=ADM!S182,SUM(ADM!H182:O182)=ADM!S182,SUM(ADM!I182:O182)=ADM!S182,SUM(ADM!J182:O182)=ADM!S182,SUM(ADM!K182:O182)=ADM!S182,SUM(ADM!L182:O182)=ADM!S182,SUM(ADM!M182:O182)=ADM!S182,SUM(ADM!N182:O182)=ADM!S182),SUM(Z182:AB182),SUM(Y182:AB182)))","v":0},14.576812499999999,{"$f":"Inputs!$D$39*AC182","v":2.9153625000000001},{"$f":"Inputs!$D$40*AD182","v":0},{"$f":"Inputs!$D$41*AE182","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'Voc Ed'!H182)","v":0},2.9153625000000001,{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$72=1,$F182=0,Inputs!$D$74<=$AC182+$AG182),0,IF(AND($F182>0,$F182<=Inputs!$D$104,Inputs!$D$72=2),$F182/Inputs!$D$94-($AC182+$AG182),Inputs!$D$74-($AC182+$AG182)))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$72=1,$G182=0,Inputs!$D$75<=$AD182+$AH182),0,IF(Inputs!$D$72=2,IF(AND($G182>0,$G182<=Inputs!$D$104),$G182/Inputs!$D$94-($AD182+$AH182),Inputs!$D$75-($AD182+$AH182))))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$72=1,$H182=0,Inputs!$D$76<=$AE182+$AI182+AJ182),0,IF(Inputs!$D$72=2,IF(AND($H182>0,$H182<=Inputs!$D$104),$H182/Inputs!$D$94-($AE182+$AI182+$AJ182),Inputs!$D$76-($AE182+$AI182+$AJ182))))","v":0},{"$f":"IF(OR(J182=\"T\",K182=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O182=\"EM\",(AD182+AH182+AJ182)<Inputs!$D$75),Inputs!$D$75-(AD182+AH182+AJ182),IF(AND(O182=\"M\",(AD182+AH182+AJ182)<Inputs!$D$75),Inputs!$D$75-(AD182+AH182+AJ182),IF(AND(OR(O182=\"MH\",O182=\"H\",O182=\"EMH\"),(AD182+AE182+AH182+AI182+AJ182)<Inputs!$D$76),Inputs!$D$76-(AD182+AE182+AH182+AI182+AJ182),0)))),0))","v":0},0,{"$f":"IF($J182=\"T\",$I182/Inputs!$D$93,0)","v":0},{"$f":"IF(L182=1,(I182/7)*1.5,IF($J182=\"T\",0,IF(AND($K182=\"T\",($I182/Inputs!$D$94)>=1),$I182/Inputs!$D$94,IF(AND($K182=\"T\",($I182/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L182","v":0},0,{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$234=0,O182=\"M\",O182=\"H\"), 0,(F182*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$234=0,O182=\"E\",O182=\"H\"), 0,(SUM(F182:G182)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",Inputs!$D$234=0,O182=\"E\",O182=\"M\"), 0,(SUM(F182:H182)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'At-Risk'!T182/100)","v":0.86},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'At-Risk'!U182/100)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'At-Risk'!V182/100)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(AND(O182=\"E\", SUM(AX182:AZ182)<1/Inputs!$D$253*F182),1/Inputs!$D$253*F182-SUM(AX182:AZ182),IF(AND(O182=\"M\", SUM(AX182:AZ182)<1/Inputs!$D$256*SUM(F182:G182)),1/Inputs!$D$256* SUM(F182:G182)-SUM(AX182:AZ182),IF(AND(O182=\"H\",SUM(AX182:AZ182)<1/Inputs!$D$260*SUM(F182:H182)),1/Inputs!$D$260*SUM(F182:H182)-SUM(AX182:AZ182),0))))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'At-Risk'!AJ182/100)","v":0.01},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F182:$R182)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F182:$K182)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J182:$K182)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L182:$N182)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O182:$R182)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F182:$R182)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F182:$K182)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J182:$K182)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L182:$N182)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O182:$R182)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",F182=0,Inputs!$D$247=0,O182=\"M\",O182=\"H\"),0,1/Inputs!$D$253*F182)","v":0.80982291666666661},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",G182=0,Inputs!$D$247=0,O182=\"H\",O182=\"E\"),0,IF(SUM(F182:G182)<Inputs!$D$254,1/Inputs!$D$254*SUM(F182:G182),IF(SUM(F182:G182)>Inputs!$D$257,1/Inputs!$D$257*SUM(F182:G182),1)))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",H182=0,Inputs!$D$247=0,O182=\"E\",O182=\"M\"),0,IF(SUM(F182:H182)<Inputs!$D$258,1/Inputs!$D$258*SUM(F182:H182),IF(SUM(F182:H182)>Inputs!$D$261,1/Inputs!$D$261*SUM(F182:H182),1)))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",G182=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G182)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",H182=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H182)","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,'At-Risk'!S182/100)","v":0.86},{"$f":"IF(OR($J182=\"T\",$K182=\"T\"),0,IF(AND(O182=\"E\",'At-Risk'!S182/100<1/Inputs!$D$253*F182),1/Inputs!$D$253*F182-'At-Risk'!S182/100,IF(AND(O182=\"M\",'At-Risk'!S182/100<1/Inputs!$D$256*SUM(F182:G182)),1/Inputs!$D$256* SUM(F182:G182)-'At-Risk'!S182/100,IF(AND(O182=\"H\",'At-Risk'!S182/100<1/Inputs!$D$260*SUM(F182:H182)),1/Inputs!$D$260*SUM(F182:H182)-'At-Risk'!S182/100,0))))","v":0},0,{"$f":"IF(OR(J182=\"T\",K182=\"T\"),0,IF(O182=\"E\",2/Inputs!$D$253*F182,IF(O182=\"M\",2/Inputs!$D$256*SUM(F182:G182),IF(O182=\"H\",5/Inputs!$D$261*SUM(F182:H182),0))))","v":1.6196458333333332},4.1594687500000003,{"$f":"IF(OR($J182=\"T\",$K182=\"T\",F182=0,O182=\"M\",O182=\"H\"),0,IF(F182<Inputs!$D$251,1/Inputs!$D$251*F182,1))","v":1},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",G182=0,O182=\"E\",O182=\"H\"),0,IF(SUM(F182:G182)<Inputs!$D$254,1/Inputs!$D$254*SUM(F182:G182),1))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",H182=0,O182=\"E\",O182=\"M\"),0,IF(SUM(F182:H182)<Inputs!$D$258,1/Inputs!$D$258*SUM(F182:H182),1))","v":0},0,{"$f":"IF(OR($J182=\"T\",$K182=\"T\",F182=0),0,IF(AND(O182=\"E\",F182>Inputs!$D$253),(F182-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",G182=0),0,IF(AND(O182=\"M\",SUM(F182:G182)>Inputs!$D$256),(SUM(F182:G182)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",H182=0),0,IF(AND(O182=\"H\",SUM(F182:H182)>Inputs!$D$260),(SUM(F182:H182)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K182=\"T\",$J182=\"T\",O182=\"M\",O182=\"H\"),0,IF(F182<Inputs!$D$251,1/Inputs!$D$251*F182,IF(F182>Inputs!$D$253,1/Inputs!$D$253*F182,1)))","v":1},{"$f":"IF(OR($K182=\"T\",$J182=\"T\",O182=\"E\",O182=\"H\"),0,IF(SUM(F182:G182)<Inputs!$D$254,1/Inputs!$D$254*SUM(F182:G182),IF(SUM(F182:G182)>Inputs!$D$256,1/Inputs!$D$256*SUM(F182:G182),1)))","v":0},{"$f":"IF(OR($K182=\"T\",$J182=\"T\",O182=\"E\",O182=\"M\"),0,IF(SUM(F182:H182)<Inputs!$D$258,1/Inputs!$D$258*SUM(F182:H182),IF(SUM(F182:H182)>Inputs!$D$261,1/Inputs!$D$261*SUM(F182:H182),1)))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",F182=0,O182=\"M\",O182=\"H\"),0,1/Inputs!$D$253*F182)","v":0.80982291666666661},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",G182=0,O182=\"E\",O182=\"H\"),0,1/Inputs!$D$256*SUM(F182:G182))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",H182=0,O182=\"E\",O182=\"M\"),0,4/Inputs!$D$261*SUM(F182:H182))","v":0},2.8098229166666666,168293.45428344831,117903.55908965025,152239.05313213076,174033.78226142807,160914.35525369045,113218.71077213774,193083.33841415928,0,0,0,0,0,0,1079686.2532066447,0,0,1079686.2532066447,215937.25064132898,0,0,0,215937.25064132898,0,0,0,0,0,0,0,0,0,0,0,0,63699.123368549503,0,0,0,740.68748102964548,0,0,59982.569622591378,0,0,0,0,63699.123368549503,0,0,58476.877702856786,{"$f":"0.05*($AF182+AK182+AP182+AT182+SUM(AU182:BD182))*175*Inputs!$D$228*(1+0.0765)","v":17344.976703108634},263943.35824668541,107965.89707998121,0,0,0,0,0,0,53804.345968138754,0,0,35969.572492916159,0,0,197739.81554103614,{"$f":"Inputs!$D$152*F182+Inputs!$D$153*G182+Inputs!$D$154*H182","v":78349.087750314124},{"$f":"Inputs!$D$155*I182","v":68590.089776862165},{"$f":"'Voc Ed'!L182","v":0},{"$f":"Inputs!$D$156*$I182","v":6859.0089776862169},{"$f":"Inputs!$D$157*$I182","v":27436.035910744868},{"$f":"Inputs!$D$158*$I182","v":8791.7313366870094},{"$f":"IF(Inputs!$D$100=1,0,Activities!R182)","v":33343.056205280212},223369.0099575746,1980675.6875932699]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!O28","v":"1102056"},{"$f":"'School Reference Sheet'!P28","v":"Burns Jr & Sr High School"},{"$f":"'School Reference Sheet'!Q28","v":"7-12"},{"$f":"IF(M183=1,SUM(ADM!F183:J183),IF(N183=1,SUM(ADM!F183:L183),SUM(ADM!F183:K183,0)))","v":0},{"$f":"ADM!S183-'School Resources'!H183-'School Resources'!F183","v":86.445000000000022},{"$f":"IF(SUM(ADM!N183:R183)=ADM!S183,SUM(ADM!N183:R183),IF(OR(SUM(ADM!F183:O183)=ADM!S183,SUM(ADM!G183:O183)=ADM!S183,SUM(ADM!H183:O183)=ADM!S183,SUM(ADM!I183:O183)=ADM!S183,SUM(ADM!J183:O183)=ADM!S183,SUM(ADM!K183:O183)=ADM!S183,SUM(ADM!L183:O183)=ADM!S183,SUM(ADM!M183:O183)=ADM!S183,SUM(ADM!N183:O183)=ADM!S183),0,SUM(ADM!O183:R183)))","v":173.696},{"$f":"SUM(ADM!$F183:$R183)","v":260.14100000000002},"F",{"$f":"IF(I183<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F183:J183)=0,SUM(ADM!O183:R183)=0,ADM!K183>0,ADM!N183>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M183:R183)=0,ADM!L183>0),1,0)","v":0},"H",{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!F183/Inputs!$D$80)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!G183/Inputs!$D$81)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!H183/Inputs!$D$82)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!I183/Inputs!$D$83)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!J183/Inputs!$D$84)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(M183=1,ADM!K183/Inputs!$D$95,ADM!K183/Inputs!$D$85))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(N183=1,ADM!L183/Inputs!$D$96,ADM!L183/Inputs!$D$86))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!M183/Inputs!$D$87)","v":2.2252857142857145},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!N183/Inputs!$D$88)","v":1.891142857142857},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!O183/Inputs!$D$89)","v":1.9760476190476191},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!P183/Inputs!$D$90)","v":2.1148095238095239},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!Q183/Inputs!$D$91)","v":2.0225714285714282},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,ADM!R183/Inputs!$D$92)","v":2.1578095238095236},0,4.1164285714285711,{"$f":"IF(SUM(ADM!N183:R183)=ADM!S183,SUM(X183:AB183),IF(OR(SUM(ADM!F183:O183)=ADM!S183,SUM(ADM!G183:O183)=ADM!S183,SUM(ADM!H183:O183)=ADM!S183,SUM(ADM!I183:O183)=ADM!S183,SUM(ADM!J183:O183)=ADM!S183,SUM(ADM!K183:O183)=ADM!S183,SUM(ADM!L183:O183)=ADM!S183,SUM(ADM!M183:O183)=ADM!S183,SUM(ADM!N183:O183)=ADM!S183),SUM(Z183:AB183),SUM(Y183:AB183)))","v":8.2712380952380951},12.387666666666666,{"$f":"Inputs!$D$39*AC183","v":0},{"$f":"Inputs!$D$40*AD183","v":1.3584214285714284},{"$f":"Inputs!$D$41*AE183","v":2.7295085714285716},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'Voc Ed'!H183)","v":0.41373333333333334},4.5016633333333331,{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$72=1,$F183=0,Inputs!$D$74<=$AC183+$AG183),0,IF(AND($F183>0,$F183<=Inputs!$D$104,Inputs!$D$72=2),$F183/Inputs!$D$94-($AC183+$AG183),Inputs!$D$74-($AC183+$AG183)))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$72=1,$G183=0,Inputs!$D$75<=$AD183+$AH183),0,IF(Inputs!$D$72=2,IF(AND($G183>0,$G183<=Inputs!$D$104),$G183/Inputs!$D$94-($AD183+$AH183),Inputs!$D$75-($AD183+$AH183))))","v":2.52515},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$72=1,$H183=0,Inputs!$D$76<=$AE183+$AI183+AJ183),0,IF(Inputs!$D$72=2,IF(AND($H183>0,$H183<=Inputs!$D$104),$H183/Inputs!$D$94-($AE183+$AI183+$AJ183),Inputs!$D$76-($AE183+$AI183+$AJ183))))","v":0},{"$f":"IF(OR(J183=\"T\",K183=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O183=\"EM\",(AD183+AH183+AJ183)<Inputs!$D$75),Inputs!$D$75-(AD183+AH183+AJ183),IF(AND(O183=\"M\",(AD183+AH183+AJ183)<Inputs!$D$75),Inputs!$D$75-(AD183+AH183+AJ183),IF(AND(OR(O183=\"MH\",O183=\"H\",O183=\"EMH\"),(AD183+AE183+AH183+AI183+AJ183)<Inputs!$D$76),Inputs!$D$76-(AD183+AE183+AH183+AI183+AJ183),0)))),0))","v":0},2.52515,{"$f":"IF($J183=\"T\",$I183/Inputs!$D$93,0)","v":0},{"$f":"IF(L183=1,(I183/7)*1.5,IF($J183=\"T\",0,IF(AND($K183=\"T\",($I183/Inputs!$D$94)>=1),$I183/Inputs!$D$94,IF(AND($K183=\"T\",($I183/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L183","v":0},0,{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$234=0,O183=\"M\",O183=\"H\"), 0,(F183*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$234=0,O183=\"E\",O183=\"H\"), 0,(SUM(F183:G183)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",Inputs!$D$234=0,O183=\"E\",O183=\"M\"), 0,(SUM(F183:H183)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'At-Risk'!T183/100)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'At-Risk'!U183/100)","v":0.34},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'At-Risk'!V183/100)","v":0.6},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(AND(O183=\"E\", SUM(AX183:AZ183)<1/Inputs!$D$253*F183),1/Inputs!$D$253*F183-SUM(AX183:AZ183),IF(AND(O183=\"M\", SUM(AX183:AZ183)<1/Inputs!$D$256*SUM(F183:G183)),1/Inputs!$D$256* SUM(F183:G183)-SUM(AX183:AZ183),IF(AND(O183=\"H\",SUM(AX183:AZ183)<1/Inputs!$D$260*SUM(F183:H183)),1/Inputs!$D$260*SUM(F183:H183)-SUM(AX183:AZ183),0))))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'At-Risk'!AJ183/100)","v":0.03},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F183:$R183)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F183:$K183)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J183:$K183)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L183:$N183)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O183:$R183)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F183:$R183)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F183:$K183)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J183:$K183)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L183:$N183)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O183:$R183)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",F183=0,Inputs!$D$247=0,O183=\"M\",O183=\"H\"),0,1/Inputs!$D$253*F183)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",G183=0,Inputs!$D$247=0,O183=\"H\",O183=\"E\"),0,IF(SUM(F183:G183)<Inputs!$D$254,1/Inputs!$D$254*SUM(F183:G183),IF(SUM(F183:G183)>Inputs!$D$257,1/Inputs!$D$257*SUM(F183:G183),1)))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",H183=0,Inputs!$D$247=0,O183=\"E\",O183=\"M\"),0,IF(SUM(F183:H183)<Inputs!$D$258,1/Inputs!$D$258*SUM(F183:H183),IF(SUM(F183:H183)>Inputs!$D$261,1/Inputs!$D$261*SUM(F183:H183),1)))","v":1},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",G183=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G183)","v":0.27442857142857152},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",H183=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H183)","v":0.55141587301587303},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,'At-Risk'!S183/100)","v":0.94},{"$f":"IF(OR($J183=\"T\",$K183=\"T\"),0,IF(AND(O183=\"E\",'At-Risk'!S183/100<1/Inputs!$D$253*F183),1/Inputs!$D$253*F183-'At-Risk'!S183/100,IF(AND(O183=\"M\",'At-Risk'!S183/100<1/Inputs!$D$256*SUM(F183:G183)),1/Inputs!$D$256* SUM(F183:G183)-'At-Risk'!S183/100,IF(AND(O183=\"H\",'At-Risk'!S183/100<1/Inputs!$D$260*SUM(F183:H183)),1/Inputs!$D$260*SUM(F183:H183)-'At-Risk'!S183/100,0))))","v":0},1.040564,{"$f":"IF(OR(J183=\"T\",K183=\"T\"),0,IF(O183=\"E\",2/Inputs!$D$253*F183,IF(O183=\"M\",2/Inputs!$D$256*SUM(F183:G183),IF(O183=\"H\",5/Inputs!$D$261*SUM(F183:H183),0))))","v":2.0646111111111112},6.8410195555555564,{"$f":"IF(OR($J183=\"T\",$K183=\"T\",F183=0,O183=\"M\",O183=\"H\"),0,IF(F183<Inputs!$D$251,1/Inputs!$D$251*F183,1))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",G183=0,O183=\"E\",O183=\"H\"),0,IF(SUM(F183:G183)<Inputs!$D$254,1/Inputs!$D$254*SUM(F183:G183),1))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",H183=0,O183=\"E\",O183=\"M\"),0,IF(SUM(F183:H183)<Inputs!$D$258,1/Inputs!$D$258*SUM(F183:H183),1))","v":1},0,{"$f":"IF(OR($J183=\"T\",$K183=\"T\",F183=0),0,IF(AND(O183=\"E\",F183>Inputs!$D$253),(F183-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",G183=0),0,IF(AND(O183=\"M\",SUM(F183:G183)>Inputs!$D$256),(SUM(F183:G183)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",H183=0),0,IF(AND(O183=\"H\",SUM(F183:H183)>Inputs!$D$260),(SUM(F183:H183)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K183=\"T\",$J183=\"T\",O183=\"M\",O183=\"H\"),0,IF(F183<Inputs!$D$251,1/Inputs!$D$251*F183,IF(F183>Inputs!$D$253,1/Inputs!$D$253*F183,1)))","v":0},{"$f":"IF(OR($K183=\"T\",$J183=\"T\",O183=\"E\",O183=\"H\"),0,IF(SUM(F183:G183)<Inputs!$D$254,1/Inputs!$D$254*SUM(F183:G183),IF(SUM(F183:G183)>Inputs!$D$256,1/Inputs!$D$256*SUM(F183:G183),1)))","v":0},{"$f":"IF(OR($K183=\"T\",$J183=\"T\",O183=\"E\",O183=\"M\"),0,IF(SUM(F183:H183)<Inputs!$D$258,1/Inputs!$D$258*SUM(F183:H183),IF(SUM(F183:H183)>Inputs!$D$261,1/Inputs!$D$261*SUM(F183:H183),1)))","v":1},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",F183=0,O183=\"M\",O183=\"H\"),0,1/Inputs!$D$253*F183)","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",G183=0,O183=\"E\",O183=\"H\"),0,1/Inputs!$D$256*SUM(F183:G183))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",H183=0,O183=\"E\",O183=\"M\"),0,4/Inputs!$D$261*SUM(F183:H183))","v":1.651688888888889},3.6516888888888888,0,0,0,0,0,0,0,164824.12702855412,140074.58391243493,146363.37333470094,156641.29390479802,149809.33366311027,159826.25007322547,0,304898.71094098903,612640.25097583467,917538.96191682364,0,100616.57461052637,202171.28282202547,30644.710048466532,333432.56748101837,0,187034.6992722009,0,0,187034.6992722009,0,0,0,0,0,0,0,0,25183.374355007945,44441.248861778724,0,2222.0624430889361,0,0,0,0,74068.748102964542,20146.297984801389,40480.436980369726,69624.623216786669,0,77073.272801013198,74542.22951935709,{"$f":"0.05*($AF183+AK183+AP183+AT183+SUM(AU183:BD183))*175*Inputs!$D$228*(1+0.0765)","v":19255.253296789942},447037.54756195814,0,0,107965.89707998121,0,0,0,0,0,0,53804.345968138754,0,0,73362.388248006537,235132.63129612652,{"$f":"Inputs!$D$152*F183+Inputs!$D$153*G183+Inputs!$D$154*H183","v":100485.25758499147},{"$f":"Inputs!$D$155*I183","v":76504.613682872645},{"$f":"'Voc Ed'!L183","v":33378.553607320071},{"$f":"Inputs!$D$156*$I183","v":7650.461368287265},{"$f":"Inputs!$D$157*$I183","v":30601.84547314906},{"$f":"Inputs!$D$158*$I183","v":9806.1981214046955},{"$f":"IF(Inputs!$D$100=1,0,Activities!R183)","v":289299.74752638064},547726.67736440583,2667903.0848925333]
["1102000","Laramie #2",{"$f":"'School Reference Sheet'!R28","v":"1102057"},{"$f":"'School Reference Sheet'!S28","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Reference Sheet'!T28","v":"7-12"},{"$f":"IF(M184=1,SUM(ADM!F184:J184),IF(N184=1,SUM(ADM!F184:L184),SUM(ADM!F184:K184,0)))","v":0},{"$f":"ADM!S184-'School Resources'!H184-'School Resources'!F184","v":55.391333333333336},{"$f":"IF(SUM(ADM!N184:R184)=ADM!S184,SUM(ADM!N184:R184),IF(OR(SUM(ADM!F184:O184)=ADM!S184,SUM(ADM!G184:O184)=ADM!S184,SUM(ADM!H184:O184)=ADM!S184,SUM(ADM!I184:O184)=ADM!S184,SUM(ADM!J184:O184)=ADM!S184,SUM(ADM!K184:O184)=ADM!S184,SUM(ADM!L184:O184)=ADM!S184,SUM(ADM!M184:O184)=ADM!S184,SUM(ADM!N184:O184)=ADM!S184),0,SUM(ADM!O184:R184)))","v":97.418666666666667},{"$f":"SUM(ADM!$F184:$R184)","v":152.81},"F",{"$f":"IF(I184<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F184:J184)=0,SUM(ADM!O184:R184)=0,ADM!K184>0,ADM!N184>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M184:R184)=0,ADM!L184>0),1,0)","v":0},"H",{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!F184/Inputs!$D$80)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!G184/Inputs!$D$81)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!H184/Inputs!$D$82)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!I184/Inputs!$D$83)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!J184/Inputs!$D$84)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(M184=1,ADM!K184/Inputs!$D$95,ADM!K184/Inputs!$D$85))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(N184=1,ADM!L184/Inputs!$D$96,ADM!L184/Inputs!$D$86))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!M184/Inputs!$D$87)","v":1.3164126984126985},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!N184/Inputs!$D$88)","v":1.3212698412698414},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!O184/Inputs!$D$89)","v":1.221079365079365},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!P184/Inputs!$D$90)","v":1.1426666666666665},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!Q184/Inputs!$D$91)","v":1.0924444444444443},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,ADM!R184/Inputs!$D$92)","v":1.182793650793651},0,2.6376825396825394,{"$f":"IF(SUM(ADM!N184:R184)=ADM!S184,SUM(X184:AB184),IF(OR(SUM(ADM!F184:O184)=ADM!S184,SUM(ADM!G184:O184)=ADM!S184,SUM(ADM!H184:O184)=ADM!S184,SUM(ADM!I184:O184)=ADM!S184,SUM(ADM!J184:O184)=ADM!S184,SUM(ADM!K184:O184)=ADM!S184,SUM(ADM!L184:O184)=ADM!S184,SUM(ADM!M184:O184)=ADM!S184,SUM(ADM!N184:O184)=ADM!S184),SUM(Z184:AB184),SUM(Y184:AB184)))","v":4.638984126984127},7.2766666666666664,{"$f":"Inputs!$D$39*AC184","v":0},{"$f":"Inputs!$D$40*AD184","v":0.87043523809523804},{"$f":"Inputs!$D$41*AE184","v":1.530864761904762},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'Voc Ed'!H184)","v":0.36816190476190475},2.7694619047619047,{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$72=1,$F184=0,Inputs!$D$74<=$AC184+$AG184),0,IF(AND($F184>0,$F184<=Inputs!$D$104,Inputs!$D$72=2),$F184/Inputs!$D$94-($AC184+$AG184),Inputs!$D$74-($AC184+$AG184)))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$72=1,$G184=0,Inputs!$D$75<=$AD184+$AH184),0,IF(Inputs!$D$72=2,IF(AND($G184>0,$G184<=Inputs!$D$104),$G184/Inputs!$D$94-($AD184+$AH184),Inputs!$D$75-($AD184+$AH184))))","v":4.4918822222222223},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$72=1,$H184=0,Inputs!$D$76<=$AE184+$AI184+AJ184),0,IF(Inputs!$D$72=2,IF(AND($H184>0,$H184<=Inputs!$D$104),$H184/Inputs!$D$94-($AE184+$AI184+$AJ184),Inputs!$D$76-($AE184+$AI184+$AJ184))))","v":3.4619892063492061},{"$f":"IF(OR(J184=\"T\",K184=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O184=\"EM\",(AD184+AH184+AJ184)<Inputs!$D$75),Inputs!$D$75-(AD184+AH184+AJ184),IF(AND(O184=\"M\",(AD184+AH184+AJ184)<Inputs!$D$75),Inputs!$D$75-(AD184+AH184+AJ184),IF(AND(OR(O184=\"MH\",O184=\"H\",O184=\"EMH\"),(AD184+AE184+AH184+AI184+AJ184)<Inputs!$D$76),Inputs!$D$76-(AD184+AE184+AH184+AI184+AJ184),0)))),0))","v":0},7.9538714285714285,{"$f":"IF($J184=\"T\",$I184/Inputs!$D$93,0)","v":0},{"$f":"IF(L184=1,(I184/7)*1.5,IF($J184=\"T\",0,IF(AND($K184=\"T\",($I184/Inputs!$D$94)>=1),$I184/Inputs!$D$94,IF(AND($K184=\"T\",($I184/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L184","v":0},0,{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$234=0,O184=\"M\",O184=\"H\"), 0,(F184*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$234=0,O184=\"E\",O184=\"H\"), 0,(SUM(F184:G184)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",Inputs!$D$234=0,O184=\"E\",O184=\"M\"), 0,(SUM(F184:H184)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'At-Risk'!T184/100)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'At-Risk'!U184/100)","v":0.26},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'At-Risk'!V184/100)","v":0.26},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(AND(O184=\"E\", SUM(AX184:AZ184)<1/Inputs!$D$253*F184),1/Inputs!$D$253*F184-SUM(AX184:AZ184),IF(AND(O184=\"M\", SUM(AX184:AZ184)<1/Inputs!$D$256*SUM(F184:G184)),1/Inputs!$D$256* SUM(F184:G184)-SUM(AX184:AZ184),IF(AND(O184=\"H\",SUM(AX184:AZ184)<1/Inputs!$D$260*SUM(F184:H184)),1/Inputs!$D$260*SUM(F184:H184)-SUM(AX184:AZ184),0))))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'At-Risk'!AJ184/100)","v":0.06},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F184:$R184)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F184:$K184)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J184:$K184)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L184:$N184)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O184:$R184)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F184:$R184)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F184:$K184)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J184:$K184)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L184:$N184)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O184:$R184)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",F184=0,Inputs!$D$247=0,O184=\"M\",O184=\"H\"),0,1/Inputs!$D$253*F184)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",G184=0,Inputs!$D$247=0,O184=\"H\",O184=\"E\"),0,IF(SUM(F184:G184)<Inputs!$D$254,1/Inputs!$D$254*SUM(F184:G184),IF(SUM(F184:G184)>Inputs!$D$257,1/Inputs!$D$257*SUM(F184:G184),1)))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",H184=0,Inputs!$D$247=0,O184=\"E\",O184=\"M\"),0,IF(SUM(F184:H184)<Inputs!$D$258,1/Inputs!$D$258*SUM(F184:H184),IF(SUM(F184:H184)>Inputs!$D$261,1/Inputs!$D$261*SUM(F184:H184),1)))","v":1},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",G184=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G184)","v":0.17584550264550267},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",H184=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H184)","v":0.30926560846560847},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,'At-Risk'!S184/100)","v":0.52},{"$f":"IF(OR($J184=\"T\",$K184=\"T\"),0,IF(AND(O184=\"E\",'At-Risk'!S184/100<1/Inputs!$D$253*F184),1/Inputs!$D$253*F184-'At-Risk'!S184/100,IF(AND(O184=\"M\",'At-Risk'!S184/100<1/Inputs!$D$256*SUM(F184:G184)),1/Inputs!$D$256* SUM(F184:G184)-'At-Risk'!S184/100,IF(AND(O184=\"H\",'At-Risk'!S184/100<1/Inputs!$D$260*SUM(F184:H184)),1/Inputs!$D$260*SUM(F184:H184)-'At-Risk'!S184/100,0))))","v":0},0.61124000000000001,{"$f":"IF(OR(J184=\"T\",K184=\"T\"),0,IF(O184=\"E\",2/Inputs!$D$253*F184,IF(O184=\"M\",2/Inputs!$D$256*SUM(F184:G184),IF(O184=\"H\",5/Inputs!$D$261*SUM(F184:H184),0))))","v":1.2127777777777777},4.4091288888888887,{"$f":"IF(OR($J184=\"T\",$K184=\"T\",F184=0,O184=\"M\",O184=\"H\"),0,IF(F184<Inputs!$D$251,1/Inputs!$D$251*F184,1))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",G184=0,O184=\"E\",O184=\"H\"),0,IF(SUM(F184:G184)<Inputs!$D$254,1/Inputs!$D$254*SUM(F184:G184),1))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",H184=0,O184=\"E\",O184=\"M\"),0,IF(SUM(F184:H184)<Inputs!$D$258,1/Inputs!$D$258*SUM(F184:H184),1))","v":1},0,{"$f":"IF(OR($J184=\"T\",$K184=\"T\",F184=0),0,IF(AND(O184=\"E\",F184>Inputs!$D$253),(F184-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",G184=0),0,IF(AND(O184=\"M\",SUM(F184:G184)>Inputs!$D$256),(SUM(F184:G184)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",H184=0),0,IF(AND(O184=\"H\",SUM(F184:H184)>Inputs!$D$260),(SUM(F184:H184)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K184=\"T\",$J184=\"T\",O184=\"M\",O184=\"H\"),0,IF(F184<Inputs!$D$251,1/Inputs!$D$251*F184,IF(F184>Inputs!$D$253,1/Inputs!$D$253*F184,1)))","v":0},{"$f":"IF(OR($K184=\"T\",$J184=\"T\",O184=\"E\",O184=\"H\"),0,IF(SUM(F184:G184)<Inputs!$D$254,1/Inputs!$D$254*SUM(F184:G184),IF(SUM(F184:G184)>Inputs!$D$256,1/Inputs!$D$256*SUM(F184:G184),1)))","v":0},{"$f":"IF(OR($K184=\"T\",$J184=\"T\",O184=\"E\",O184=\"M\"),0,IF(SUM(F184:H184)<Inputs!$D$258,1/Inputs!$D$258*SUM(F184:H184),IF(SUM(F184:H184)>Inputs!$D$261,1/Inputs!$D$261*SUM(F184:H184),1)))","v":1},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",F184=0,O184=\"M\",O184=\"H\"),0,1/Inputs!$D$253*F184)","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",G184=0,O184=\"E\",O184=\"H\"),0,1/Inputs!$D$256*SUM(F184:G184))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",H184=0,O184=\"E\",O184=\"M\"),0,4/Inputs!$D$261*SUM(F184:H184))","v":0.97022222222222221},2.9702222222222221,0,0,0,0,0,0,0,97505.040558273991,97864.803049059832,90443.819905791359,84635.889498987468,80915.992372038585,87608.044978420745,0,195369.84360733378,343603.74675523816,538973.59036257188,0,64472.048390420154,113389.23642922861,27269.291384917145,205130.57620456594,0,332708.09282596241,256425.20646026148,0,589133.29928622395,0,0,0,0,0,0,0,0,19257.874506770782,19257.874506770782,0,4444.1248861778722,0,0,0,0,74068.748102964542,12909.136527373417,22703.747908481742,38515.749013541565,0,45273.781590456048,43787.015860064188,{"$f":"0.05*($AF184+AK184+AP184+AT184+SUM(AU184:BD184))*175*Inputs!$D$228*(1+0.0765)","v":17550.734983397033},297768.78788599797,0,0,107965.89707998121,0,0,0,0,0,0,53804.345968138754,0,0,43093.962690148335,204864.2057382683,{"$f":"Inputs!$D$152*F184+Inputs!$D$153*G184+Inputs!$D$154*H184","v":58678.515488738602},{"$f":"Inputs!$D$155*I184","v":44939.744280523904},{"$f":"'Voc Ed'!L184","v":33014.754657921483},{"$f":"Inputs!$D$156*$I184","v":4493.9744280523901},{"$f":"Inputs!$D$157*$I184","v":17975.89771220956},{"$f":"Inputs!$D$158*$I184","v":5760.2805206862868},{"$f":"IF(Inputs!$D$100=1,0,Activities!R184)","v":192947.87088818345},357811.03797631571,2193681.4974539438]
["1201000","Lincoln #1",{"$f":"'School Reference Sheet'!C29","v":"1201001"},{"$f":"'School Reference Sheet'!D29","v":"Kemmerer Elementary"},{"$f":"'School Reference Sheet'!E29","v":"K-4"},{"$f":"IF(M185=1,SUM(ADM!F185:J185),IF(N185=1,SUM(ADM!F185:L185),SUM(ADM!F185:K185,0)))","v":269.39299999999997},{"$f":"ADM!S185-'School Resources'!H185-'School Resources'!F185","v":0},{"$f":"IF(SUM(ADM!N185:R185)=ADM!S185,SUM(ADM!N185:R185),IF(OR(SUM(ADM!F185:O185)=ADM!S185,SUM(ADM!G185:O185)=ADM!S185,SUM(ADM!H185:O185)=ADM!S185,SUM(ADM!I185:O185)=ADM!S185,SUM(ADM!J185:O185)=ADM!S185,SUM(ADM!K185:O185)=ADM!S185,SUM(ADM!L185:O185)=ADM!S185,SUM(ADM!M185:O185)=ADM!S185,SUM(ADM!N185:O185)=ADM!S185),0,SUM(ADM!O185:R185)))","v":0},{"$f":"SUM(ADM!$F185:$R185)","v":269.39299999999997},"F",{"$f":"IF(I185<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F185:J185)=0,SUM(ADM!O185:R185)=0,ADM!K185>0,ADM!N185>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M185:R185)=0,ADM!L185>0),1,0)","v":0},"E",{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!F185/Inputs!$D$80)","v":3.6356875},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!G185/Inputs!$D$81)","v":3.8235625},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!H185/Inputs!$D$82)","v":3.2685624999999998},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!I185/Inputs!$D$83)","v":3.5506875},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!J185/Inputs!$D$84)","v":2.5585624999999999},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(M185=1,ADM!K185/Inputs!$D$95,ADM!K185/Inputs!$D$85))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(N185=1,ADM!L185/Inputs!$D$96,ADM!L185/Inputs!$D$86))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!M185/Inputs!$D$87)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!N185/Inputs!$D$88)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!O185/Inputs!$D$89)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!P185/Inputs!$D$90)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!Q185/Inputs!$D$91)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,ADM!R185/Inputs!$D$92)","v":0},16.837062499999998,0,{"$f":"IF(SUM(ADM!N185:R185)=ADM!S185,SUM(X185:AB185),IF(OR(SUM(ADM!F185:O185)=ADM!S185,SUM(ADM!G185:O185)=ADM!S185,SUM(ADM!H185:O185)=ADM!S185,SUM(ADM!I185:O185)=ADM!S185,SUM(ADM!J185:O185)=ADM!S185,SUM(ADM!K185:O185)=ADM!S185,SUM(ADM!L185:O185)=ADM!S185,SUM(ADM!M185:O185)=ADM!S185,SUM(ADM!N185:O185)=ADM!S185),SUM(Z185:AB185),SUM(Y185:AB185)))","v":0},16.837062499999998,{"$f":"Inputs!$D$39*AC185","v":3.3674124999999999},{"$f":"Inputs!$D$40*AD185","v":0},{"$f":"Inputs!$D$41*AE185","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'Voc Ed'!H185)","v":0},3.3674124999999999,{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$72=1,$F185=0,Inputs!$D$74<=$AC185+$AG185),0,IF(AND($F185>0,$F185<=Inputs!$D$104,Inputs!$D$72=2),$F185/Inputs!$D$94-($AC185+$AG185),Inputs!$D$74-($AC185+$AG185)))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$72=1,$G185=0,Inputs!$D$75<=$AD185+$AH185),0,IF(Inputs!$D$72=2,IF(AND($G185>0,$G185<=Inputs!$D$104),$G185/Inputs!$D$94-($AD185+$AH185),Inputs!$D$75-($AD185+$AH185))))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$72=1,$H185=0,Inputs!$D$76<=$AE185+$AI185+AJ185),0,IF(Inputs!$D$72=2,IF(AND($H185>0,$H185<=Inputs!$D$104),$H185/Inputs!$D$94-($AE185+$AI185+$AJ185),Inputs!$D$76-($AE185+$AI185+$AJ185))))","v":0},{"$f":"IF(OR(J185=\"T\",K185=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O185=\"EM\",(AD185+AH185+AJ185)<Inputs!$D$75),Inputs!$D$75-(AD185+AH185+AJ185),IF(AND(O185=\"M\",(AD185+AH185+AJ185)<Inputs!$D$75),Inputs!$D$75-(AD185+AH185+AJ185),IF(AND(OR(O185=\"MH\",O185=\"H\",O185=\"EMH\"),(AD185+AE185+AH185+AI185+AJ185)<Inputs!$D$76),Inputs!$D$76-(AD185+AE185+AH185+AI185+AJ185),0)))),0))","v":0},0,{"$f":"IF($J185=\"T\",$I185/Inputs!$D$93,0)","v":0},{"$f":"IF(L185=1,(I185/7)*1.5,IF($J185=\"T\",0,IF(AND($K185=\"T\",($I185/Inputs!$D$94)>=1),$I185/Inputs!$D$94,IF(AND($K185=\"T\",($I185/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L185","v":0},0,{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$234=0,O185=\"M\",O185=\"H\"), 0,(F185*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$234=0,O185=\"E\",O185=\"H\"), 0,(SUM(F185:G185)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",Inputs!$D$234=0,O185=\"E\",O185=\"M\"), 0,(SUM(F185:H185)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'At-Risk'!T185/100)","v":0.88},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'At-Risk'!U185/100)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'At-Risk'!V185/100)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(AND(O185=\"E\", SUM(AX185:AZ185)<1/Inputs!$D$253*F185),1/Inputs!$D$253*F185-SUM(AX185:AZ185),IF(AND(O185=\"M\", SUM(AX185:AZ185)<1/Inputs!$D$256*SUM(F185:G185)),1/Inputs!$D$256* SUM(F185:G185)-SUM(AX185:AZ185),IF(AND(O185=\"H\",SUM(AX185:AZ185)<1/Inputs!$D$260*SUM(F185:H185)),1/Inputs!$D$260*SUM(F185:H185)-SUM(AX185:AZ185),0))))","v":5.539236111111101E-2},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'At-Risk'!AJ185/100)","v":0.05},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F185:$R185)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F185:$K185)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J185:$K185)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L185:$N185)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O185:$R185)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F185:$R185)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F185:$K185)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J185:$K185)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L185:$N185)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O185:$R185)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",F185=0,Inputs!$D$247=0,O185=\"M\",O185=\"H\"),0,1/Inputs!$D$253*F185)","v":0.93539236111111101},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",G185=0,Inputs!$D$247=0,O185=\"H\",O185=\"E\"),0,IF(SUM(F185:G185)<Inputs!$D$254,1/Inputs!$D$254*SUM(F185:G185),IF(SUM(F185:G185)>Inputs!$D$257,1/Inputs!$D$257*SUM(F185:G185),1)))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",H185=0,Inputs!$D$247=0,O185=\"E\",O185=\"M\"),0,IF(SUM(F185:H185)<Inputs!$D$258,1/Inputs!$D$258*SUM(F185:H185),IF(SUM(F185:H185)>Inputs!$D$261,1/Inputs!$D$261*SUM(F185:H185),1)))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",G185=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G185)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",H185=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H185)","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,'At-Risk'!S185/100)","v":0.88},{"$f":"IF(OR($J185=\"T\",$K185=\"T\"),0,IF(AND(O185=\"E\",'At-Risk'!S185/100<1/Inputs!$D$253*F185),1/Inputs!$D$253*F185-'At-Risk'!S185/100,IF(AND(O185=\"M\",'At-Risk'!S185/100<1/Inputs!$D$256*SUM(F185:G185)),1/Inputs!$D$256* SUM(F185:G185)-'At-Risk'!S185/100,IF(AND(O185=\"H\",'At-Risk'!S185/100<1/Inputs!$D$260*SUM(F185:H185)),1/Inputs!$D$260*SUM(F185:H185)-'At-Risk'!S185/100,0))))","v":5.539236111111101E-2},0,{"$f":"IF(OR(J185=\"T\",K185=\"T\"),0,IF(O185=\"E\",2/Inputs!$D$253*F185,IF(O185=\"M\",2/Inputs!$D$256*SUM(F185:G185),IF(O185=\"H\",5/Inputs!$D$261*SUM(F185:H185),0))))","v":1.870784722222222},4.7269618055555558,{"$f":"IF(OR($J185=\"T\",$K185=\"T\",F185=0,O185=\"M\",O185=\"H\"),0,IF(F185<Inputs!$D$251,1/Inputs!$D$251*F185,1))","v":1},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",G185=0,O185=\"E\",O185=\"H\"),0,IF(SUM(F185:G185)<Inputs!$D$254,1/Inputs!$D$254*SUM(F185:G185),1))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",H185=0,O185=\"E\",O185=\"M\"),0,IF(SUM(F185:H185)<Inputs!$D$258,1/Inputs!$D$258*SUM(F185:H185),1))","v":0},0,{"$f":"IF(OR($J185=\"T\",$K185=\"T\",F185=0),0,IF(AND(O185=\"E\",F185>Inputs!$D$253),(F185-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",G185=0),0,IF(AND(O185=\"M\",SUM(F185:G185)>Inputs!$D$256),(SUM(F185:G185)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",H185=0),0,IF(AND(O185=\"H\",SUM(F185:H185)>Inputs!$D$260),(SUM(F185:H185)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K185=\"T\",$J185=\"T\",O185=\"M\",O185=\"H\"),0,IF(F185<Inputs!$D$251,1/Inputs!$D$251*F185,IF(F185>Inputs!$D$253,1/Inputs!$D$253*F185,1)))","v":1},{"$f":"IF(OR($K185=\"T\",$J185=\"T\",O185=\"E\",O185=\"H\"),0,IF(SUM(F185:G185)<Inputs!$D$254,1/Inputs!$D$254*SUM(F185:G185),IF(SUM(F185:G185)>Inputs!$D$256,1/Inputs!$D$256*SUM(F185:G185),1)))","v":0},{"$f":"IF(OR($K185=\"T\",$J185=\"T\",O185=\"E\",O185=\"M\"),0,IF(SUM(F185:H185)<Inputs!$D$258,1/Inputs!$D$258*SUM(F185:H185),IF(SUM(F185:H185)>Inputs!$D$261,1/Inputs!$D$261*SUM(F185:H185),1)))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",F185=0,O185=\"M\",O185=\"H\"),0,1/Inputs!$D$253*F185)","v":0.93539236111111101},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",G185=0,O185=\"E\",O185=\"H\"),0,1/Inputs!$D$256*SUM(F185:G185))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",H185=0,O185=\"E\",O185=\"M\"),0,4/Inputs!$D$261*SUM(F185:H185))","v":0},2.935392361111111,259626.13158952497,273042.3725267293,233409.56496772254,253556.24214355098,182708.13547782201,0,0,0,0,0,0,0,0,1202342.4467053497,0,0,1202342.4467053497,240468.48934106997,0,0,0,240468.48934106997,0,0,0,0,0,0,0,0,0,0,0,0,62841.208381848548,0,0,3955.5942128931033,3570.5232035141221,0,0,66796.802594741646,0,0,0,0,62841.208381848548,3955.5942128931033,0,67597.171444486798,{"$f":"0.05*($AF185+AK185+AP185+AT185+SUM(AU185:BD185))*175*Inputs!$D$228*(1+0.0765)","v":20016.025101625171},291574.12753385107,107115.01942685897,0,0,0,0,0,0,52704.508787520303,0,0,40756.46453984081,0,0,200575.99275422009,{"$f":"Inputs!$D$152*F185+Inputs!$D$153*G185+Inputs!$D$154*H185","v":90497.73311346519},{"$f":"Inputs!$D$155*I185","v":79225.525364591158},{"$f":"'Voc Ed'!L185","v":0},{"$f":"Inputs!$D$156*$I185","v":7922.5525364591158},{"$f":"Inputs!$D$157*$I185","v":31690.210145836463},{"$f":"Inputs!$D$158*$I185","v":10154.958774355347},{"$f":"IF(Inputs!$D$100=1,0,Activities!R185)","v":6527.4934123749999},226018.4733470823,2160979.5296815732]
["1201000","Lincoln #1",{"$f":"'School Reference Sheet'!F29","v":"1201050"},{"$f":"'School Reference Sheet'!G29","v":"Kemmerer Middle School"},{"$f":"'School Reference Sheet'!H29","v":"5-8"},{"$f":"IF(M186=1,SUM(ADM!F186:J186),IF(N186=1,SUM(ADM!F186:L186),SUM(ADM!F186:K186,0)))","v":0},{"$f":"ADM!S186-'School Resources'!H186-'School Resources'!F186","v":176.14400000000001},{"$f":"IF(SUM(ADM!N186:R186)=ADM!S186,SUM(ADM!N186:R186),IF(OR(SUM(ADM!F186:O186)=ADM!S186,SUM(ADM!G186:O186)=ADM!S186,SUM(ADM!H186:O186)=ADM!S186,SUM(ADM!I186:O186)=ADM!S186,SUM(ADM!J186:O186)=ADM!S186,SUM(ADM!K186:O186)=ADM!S186,SUM(ADM!L186:O186)=ADM!S186,SUM(ADM!M186:O186)=ADM!S186,SUM(ADM!N186:O186)=ADM!S186),0,SUM(ADM!O186:R186)))","v":0},{"$f":"SUM(ADM!$F186:$R186)","v":176.14400000000001},"F",{"$f":"IF(I186<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F186:J186)=0,SUM(ADM!O186:R186)=0,ADM!K186>0,ADM!N186>0),1,0)","v":1},{"$f":"IF(AND(SUM(ADM!M186:R186)=0,ADM!L186>0),1,0)","v":0},"M",{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!F186/Inputs!$D$80)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!G186/Inputs!$D$81)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!H186/Inputs!$D$82)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!I186/Inputs!$D$83)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!J186/Inputs!$D$84)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(M186=1,ADM!K186/Inputs!$D$95,ADM!K186/Inputs!$D$85))","v":1.9842063492063491},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(N186=1,ADM!L186/Inputs!$D$96,ADM!L186/Inputs!$D$86))","v":2.0879841269841273},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!M186/Inputs!$D$87)","v":1.9821904761904761},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!N186/Inputs!$D$88)","v":2.3334285714285716},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!O186/Inputs!$D$89)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!P186/Inputs!$D$90)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!Q186/Inputs!$D$91)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,ADM!R186/Inputs!$D$92)","v":0},0,8.3878095238095245,{"$f":"IF(SUM(ADM!N186:R186)=ADM!S186,SUM(X186:AB186),IF(OR(SUM(ADM!F186:O186)=ADM!S186,SUM(ADM!G186:O186)=ADM!S186,SUM(ADM!H186:O186)=ADM!S186,SUM(ADM!I186:O186)=ADM!S186,SUM(ADM!J186:O186)=ADM!S186,SUM(ADM!K186:O186)=ADM!S186,SUM(ADM!L186:O186)=ADM!S186,SUM(ADM!M186:O186)=ADM!S186,SUM(ADM!N186:O186)=ADM!S186),SUM(Z186:AB186),SUM(Y186:AB186)))","v":0},8.3878095238095245,{"$f":"Inputs!$D$39*AC186","v":0},{"$f":"Inputs!$D$40*AD186","v":2.7679771428571431},{"$f":"Inputs!$D$41*AE186","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'Voc Ed'!H186)","v":0},2.7679771428571431,{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$72=1,$F186=0,Inputs!$D$74<=$AC186+$AG186),0,IF(AND($F186>0,$F186<=Inputs!$D$104,Inputs!$D$72=2),$F186/Inputs!$D$94-($AC186+$AG186),Inputs!$D$74-($AC186+$AG186)))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$72=1,$G186=0,Inputs!$D$75<=$AD186+$AH186),0,IF(Inputs!$D$72=2,IF(AND($G186>0,$G186<=Inputs!$D$104),$G186/Inputs!$D$94-($AD186+$AH186),Inputs!$D$75-($AD186+$AH186))))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$72=1,$H186=0,Inputs!$D$76<=$AE186+$AI186+AJ186),0,IF(Inputs!$D$72=2,IF(AND($H186>0,$H186<=Inputs!$D$104),$H186/Inputs!$D$94-($AE186+$AI186+$AJ186),Inputs!$D$76-($AE186+$AI186+$AJ186))))","v":0},{"$f":"IF(OR(J186=\"T\",K186=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O186=\"EM\",(AD186+AH186+AJ186)<Inputs!$D$75),Inputs!$D$75-(AD186+AH186+AJ186),IF(AND(O186=\"M\",(AD186+AH186+AJ186)<Inputs!$D$75),Inputs!$D$75-(AD186+AH186+AJ186),IF(AND(OR(O186=\"MH\",O186=\"H\",O186=\"EMH\"),(AD186+AE186+AH186+AI186+AJ186)<Inputs!$D$76),Inputs!$D$76-(AD186+AE186+AH186+AI186+AJ186),0)))),0))","v":0},0,{"$f":"IF($J186=\"T\",$I186/Inputs!$D$93,0)","v":0},{"$f":"IF(L186=1,(I186/7)*1.5,IF($J186=\"T\",0,IF(AND($K186=\"T\",($I186/Inputs!$D$94)>=1),$I186/Inputs!$D$94,IF(AND($K186=\"T\",($I186/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L186","v":0},0,{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$234=0,O186=\"M\",O186=\"H\"), 0,(F186*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$234=0,O186=\"E\",O186=\"H\"), 0,(SUM(F186:G186)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",Inputs!$D$234=0,O186=\"E\",O186=\"M\"), 0,(SUM(F186:H186)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'At-Risk'!T186/100)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'At-Risk'!U186/100)","v":0.54},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'At-Risk'!V186/100)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(AND(O186=\"E\", SUM(AX186:AZ186)<1/Inputs!$D$253*F186),1/Inputs!$D$253*F186-SUM(AX186:AZ186),IF(AND(O186=\"M\", SUM(AX186:AZ186)<1/Inputs!$D$256*SUM(F186:G186)),1/Inputs!$D$256* SUM(F186:G186)-SUM(AX186:AZ186),IF(AND(O186=\"H\",SUM(AX186:AZ186)<1/Inputs!$D$260*SUM(F186:H186)),1/Inputs!$D$260*SUM(F186:H186)-SUM(AX186:AZ186),0))))","v":1.9187301587301531E-2},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'At-Risk'!AJ186/100)","v":0.03},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F186:$R186)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F186:$K186)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J186:$K186)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L186:$N186)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O186:$R186)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F186:$R186)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F186:$K186)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J186:$K186)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L186:$N186)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O186:$R186)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",F186=0,Inputs!$D$247=0,O186=\"M\",O186=\"H\"),0,1/Inputs!$D$253*F186)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",G186=0,Inputs!$D$247=0,O186=\"H\",O186=\"E\"),0,IF(SUM(F186:G186)<Inputs!$D$254,1/Inputs!$D$254*SUM(F186:G186),IF(SUM(F186:G186)>Inputs!$D$257,1/Inputs!$D$257*SUM(F186:G186),1)))","v":1},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",H186=0,Inputs!$D$247=0,O186=\"E\",O186=\"M\"),0,IF(SUM(F186:H186)<Inputs!$D$258,1/Inputs!$D$258*SUM(F186:H186),IF(SUM(F186:H186)>Inputs!$D$261,1/Inputs!$D$261*SUM(F186:H186),1)))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",G186=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G186)","v":0.55918730158730157},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",H186=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H186)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,'At-Risk'!S186/100)","v":0.54},{"$f":"IF(OR($J186=\"T\",$K186=\"T\"),0,IF(AND(O186=\"E\",'At-Risk'!S186/100<1/Inputs!$D$253*F186),1/Inputs!$D$253*F186-'At-Risk'!S186/100,IF(AND(O186=\"M\",'At-Risk'!S186/100<1/Inputs!$D$256*SUM(F186:G186)),1/Inputs!$D$256* SUM(F186:G186)-'At-Risk'!S186/100,IF(AND(O186=\"H\",'At-Risk'!S186/100<1/Inputs!$D$260*SUM(F186:H186)),1/Inputs!$D$260*SUM(F186:H186)-'At-Risk'!S186/100,0))))","v":1.9187301587301531E-2},0.70457599999999998,{"$f":"IF(OR(J186=\"T\",K186=\"T\"),0,IF(O186=\"E\",2/Inputs!$D$253*F186,IF(O186=\"M\",2/Inputs!$D$256*SUM(F186:G186),IF(O186=\"H\",5/Inputs!$D$261*SUM(F186:H186),0))))","v":1.1183746031746031},4.5305125079365078,{"$f":"IF(OR($J186=\"T\",$K186=\"T\",F186=0,O186=\"M\",O186=\"H\"),0,IF(F186<Inputs!$D$251,1/Inputs!$D$251*F186,1))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",G186=0,O186=\"E\",O186=\"H\"),0,IF(SUM(F186:G186)<Inputs!$D$254,1/Inputs!$D$254*SUM(F186:G186),1))","v":1},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",H186=0,O186=\"E\",O186=\"M\"),0,IF(SUM(F186:H186)<Inputs!$D$258,1/Inputs!$D$258*SUM(F186:H186),1))","v":0},0,{"$f":"IF(OR($J186=\"T\",$K186=\"T\",F186=0),0,IF(AND(O186=\"E\",F186>Inputs!$D$253),(F186-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",G186=0),0,IF(AND(O186=\"M\",SUM(F186:G186)>Inputs!$D$256),(SUM(F186:G186)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",H186=0),0,IF(AND(O186=\"H\",SUM(F186:H186)>Inputs!$D$260),(SUM(F186:H186)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K186=\"T\",$J186=\"T\",O186=\"M\",O186=\"H\"),0,IF(F186<Inputs!$D$251,1/Inputs!$D$251*F186,IF(F186>Inputs!$D$253,1/Inputs!$D$253*F186,1)))","v":0},{"$f":"IF(OR($K186=\"T\",$J186=\"T\",O186=\"E\",O186=\"H\"),0,IF(SUM(F186:G186)<Inputs!$D$254,1/Inputs!$D$254*SUM(F186:G186),IF(SUM(F186:G186)>Inputs!$D$256,1/Inputs!$D$256*SUM(F186:G186),1)))","v":1},{"$f":"IF(OR($K186=\"T\",$J186=\"T\",O186=\"E\",O186=\"M\"),0,IF(SUM(F186:H186)<Inputs!$D$258,1/Inputs!$D$258*SUM(F186:H186),IF(SUM(F186:H186)>Inputs!$D$261,1/Inputs!$D$261*SUM(F186:H186),1)))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",F186=0,O186=\"M\",O186=\"H\"),0,1/Inputs!$D$253*F186)","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",G186=0,O186=\"E\",O186=\"H\"),0,1/Inputs!$D$256*SUM(F186:G186))","v":0.55918730158730157},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",H186=0,O186=\"E\",O186=\"M\"),0,4/Inputs!$D$261*SUM(F186:H186))","v":0},2.5591873015873015,0,0,0,0,0,141693.09620802628,149103.91547932007,141549.14178045603,166631.21716057049,0,0,0,0,0,598977.37062837288,0,598977.37062837288,0,197662.53230736306,0,0,197662.53230736306,0,0,0,0,0,0,0,0,0,0,0,0,0,38561.650597952517,0,1370.1741106056693,2142.313922108473,0,0,0,71410.46407028244,0,34595.218851914949,0,38561.650597952517,1370.1741106056693,50314.099132783318,40410.293547914429,{"$f":"0.05*($AF186+AK186+AP186+AT186+SUM(AU186:BD186))*175*Inputs!$D$228*(1+0.0765)","v":11094.344752622304},289830.38369474228,0,107115.01942685897,0,0,0,0,0,0,52704.508787520303,0,0,24364.639242082656,0,184184.16745646193,{"$f":"Inputs!$D$152*F186+Inputs!$D$153*G186+Inputs!$D$154*H186","v":59172.408717146383},{"$f":"Inputs!$D$155*I186","v":51802.017646414519},{"$f":"'Voc Ed'!L186","v":0},{"$f":"Inputs!$D$156*$I186","v":5180.2017646414515},{"$f":"Inputs!$D$157*$I186","v":20720.807058565806},{"$f":"Inputs!$D$158*$I186","v":6639.8720766688393},{"$f":"IF(Inputs!$D$100=1,0,Activities!R186)","v":67768.216258047178},211283.52352148417,1481937.9776084244]
["1201000","Lincoln #1",{"$f":"'School Reference Sheet'!I29","v":"1201055"},{"$f":"'School Reference Sheet'!J29","v":"Kemmerer High School"},{"$f":"'School Reference Sheet'!K29","v":"9-12"},{"$f":"IF(M187=1,SUM(ADM!F187:J187),IF(N187=1,SUM(ADM!F187:L187),SUM(ADM!F187:K187,0)))","v":0},{"$f":"ADM!S187-'School Resources'!H187-'School Resources'!F187","v":0},{"$f":"IF(SUM(ADM!N187:R187)=ADM!S187,SUM(ADM!N187:R187),IF(OR(SUM(ADM!F187:O187)=ADM!S187,SUM(ADM!G187:O187)=ADM!S187,SUM(ADM!H187:O187)=ADM!S187,SUM(ADM!I187:O187)=ADM!S187,SUM(ADM!J187:O187)=ADM!S187,SUM(ADM!K187:O187)=ADM!S187,SUM(ADM!L187:O187)=ADM!S187,SUM(ADM!M187:O187)=ADM!S187,SUM(ADM!N187:O187)=ADM!S187),0,SUM(ADM!O187:R187)))","v":152.857},{"$f":"SUM(ADM!$F187:$R187)","v":152.857},"F",{"$f":"IF(I187<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F187:J187)=0,SUM(ADM!O187:R187)=0,ADM!K187>0,ADM!N187>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M187:R187)=0,ADM!L187>0),1,0)","v":0},"H",{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!F187/Inputs!$D$80)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!G187/Inputs!$D$81)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!H187/Inputs!$D$82)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!I187/Inputs!$D$83)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!J187/Inputs!$D$84)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(M187=1,ADM!K187/Inputs!$D$95,ADM!K187/Inputs!$D$85))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(N187=1,ADM!L187/Inputs!$D$96,ADM!L187/Inputs!$D$86))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!M187/Inputs!$D$87)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!N187/Inputs!$D$88)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!O187/Inputs!$D$89)","v":1.7399523809523809},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!P187/Inputs!$D$90)","v":1.915904761904762},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!Q187/Inputs!$D$91)","v":1.6871904761904761},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,ADM!R187/Inputs!$D$92)","v":1.9358571428571427},0,0,{"$f":"IF(SUM(ADM!N187:R187)=ADM!S187,SUM(X187:AB187),IF(OR(SUM(ADM!F187:O187)=ADM!S187,SUM(ADM!G187:O187)=ADM!S187,SUM(ADM!H187:O187)=ADM!S187,SUM(ADM!I187:O187)=ADM!S187,SUM(ADM!J187:O187)=ADM!S187,SUM(ADM!K187:O187)=ADM!S187,SUM(ADM!L187:O187)=ADM!S187,SUM(ADM!M187:O187)=ADM!S187,SUM(ADM!N187:O187)=ADM!S187),SUM(Z187:AB187),SUM(Y187:AB187)))","v":7.2789047619047613},7.2789047619047613,{"$f":"Inputs!$D$39*AC187","v":0},{"$f":"Inputs!$D$40*AD187","v":0},{"$f":"Inputs!$D$41*AE187","v":2.4020385714285712},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'Voc Ed'!H187)","v":0.1951285714285714},2.5971671428571428,{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$72=1,$F187=0,Inputs!$D$74<=$AC187+$AG187),0,IF(AND($F187>0,$F187<=Inputs!$D$104,Inputs!$D$72=2),$F187/Inputs!$D$94-($AC187+$AG187),Inputs!$D$74-($AC187+$AG187)))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$72=1,$G187=0,Inputs!$D$75<=$AD187+$AH187),0,IF(Inputs!$D$72=2,IF(AND($G187>0,$G187<=Inputs!$D$104),$G187/Inputs!$D$94-($AD187+$AH187),Inputs!$D$75-($AD187+$AH187))))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$72=1,$H187=0,Inputs!$D$76<=$AE187+$AI187+AJ187),0,IF(Inputs!$D$72=2,IF(AND($H187>0,$H187<=Inputs!$D$104),$H187/Inputs!$D$94-($AE187+$AI187+$AJ187),Inputs!$D$76-($AE187+$AI187+$AJ187))))","v":0.12392809523809767},{"$f":"IF(OR(J187=\"T\",K187=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O187=\"EM\",(AD187+AH187+AJ187)<Inputs!$D$75),Inputs!$D$75-(AD187+AH187+AJ187),IF(AND(O187=\"M\",(AD187+AH187+AJ187)<Inputs!$D$75),Inputs!$D$75-(AD187+AH187+AJ187),IF(AND(OR(O187=\"MH\",O187=\"H\",O187=\"EMH\"),(AD187+AE187+AH187+AI187+AJ187)<Inputs!$D$76),Inputs!$D$76-(AD187+AE187+AH187+AI187+AJ187),0)))),0))","v":0},0.12392809523809767,{"$f":"IF($J187=\"T\",$I187/Inputs!$D$93,0)","v":0},{"$f":"IF(L187=1,(I187/7)*1.5,IF($J187=\"T\",0,IF(AND($K187=\"T\",($I187/Inputs!$D$94)>=1),$I187/Inputs!$D$94,IF(AND($K187=\"T\",($I187/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L187","v":0},0,{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$234=0,O187=\"M\",O187=\"H\"), 0,(F187*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$234=0,O187=\"E\",O187=\"H\"), 0,(SUM(F187:G187)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",Inputs!$D$234=0,O187=\"E\",O187=\"M\"), 0,(SUM(F187:H187)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'At-Risk'!T187/100)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'At-Risk'!U187/100)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'At-Risk'!V187/100)","v":0.3},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(AND(O187=\"E\", SUM(AX187:AZ187)<1/Inputs!$D$253*F187),1/Inputs!$D$253*F187-SUM(AX187:AZ187),IF(AND(O187=\"M\", SUM(AX187:AZ187)<1/Inputs!$D$256*SUM(F187:G187)),1/Inputs!$D$256* SUM(F187:G187)-SUM(AX187:AZ187),IF(AND(O187=\"H\",SUM(AX187:AZ187)<1/Inputs!$D$260*SUM(F187:H187)),1/Inputs!$D$260*SUM(F187:H187)-SUM(AX187:AZ187),0))))","v":0.18526031746031746},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'At-Risk'!AJ187/100)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F187:$R187)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F187:$K187)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J187:$K187)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L187:$N187)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O187:$R187)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F187:$R187)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F187:$K187)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J187:$K187)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L187:$N187)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O187:$R187)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",F187=0,Inputs!$D$247=0,O187=\"M\",O187=\"H\"),0,1/Inputs!$D$253*F187)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",G187=0,Inputs!$D$247=0,O187=\"H\",O187=\"E\"),0,IF(SUM(F187:G187)<Inputs!$D$254,1/Inputs!$D$254*SUM(F187:G187),IF(SUM(F187:G187)>Inputs!$D$257,1/Inputs!$D$257*SUM(F187:G187),1)))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",H187=0,Inputs!$D$247=0,O187=\"E\",O187=\"M\"),0,IF(SUM(F187:H187)<Inputs!$D$258,1/Inputs!$D$258*SUM(F187:H187),IF(SUM(F187:H187)>Inputs!$D$261,1/Inputs!$D$261*SUM(F187:H187),1)))","v":1},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",G187=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G187)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",H187=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H187)","v":0.48526031746031745},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,'At-Risk'!S187/100)","v":0.3},{"$f":"IF(OR($J187=\"T\",$K187=\"T\"),0,IF(AND(O187=\"E\",'At-Risk'!S187/100<1/Inputs!$D$253*F187),1/Inputs!$D$253*F187-'At-Risk'!S187/100,IF(AND(O187=\"M\",'At-Risk'!S187/100<1/Inputs!$D$256*SUM(F187:G187)),1/Inputs!$D$256* SUM(F187:G187)-'At-Risk'!S187/100,IF(AND(O187=\"H\",'At-Risk'!S187/100<1/Inputs!$D$260*SUM(F187:H187)),1/Inputs!$D$260*SUM(F187:H187)-'At-Risk'!S187/100,0))))","v":0.18526031746031746},0.61142799999999997,{"$f":"IF(OR(J187=\"T\",K187=\"T\"),0,IF(O187=\"E\",2/Inputs!$D$253*F187,IF(O187=\"M\",2/Inputs!$D$256*SUM(F187:G187),IF(O187=\"H\",5/Inputs!$D$261*SUM(F187:H187),0))))","v":1.2131507936507935},4.2803597460317455,{"$f":"IF(OR($J187=\"T\",$K187=\"T\",F187=0,O187=\"M\",O187=\"H\"),0,IF(F187<Inputs!$D$251,1/Inputs!$D$251*F187,1))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",G187=0,O187=\"E\",O187=\"H\"),0,IF(SUM(F187:G187)<Inputs!$D$254,1/Inputs!$D$254*SUM(F187:G187),1))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",H187=0,O187=\"E\",O187=\"M\"),0,IF(SUM(F187:H187)<Inputs!$D$258,1/Inputs!$D$258*SUM(F187:H187),1))","v":1},0,{"$f":"IF(OR($J187=\"T\",$K187=\"T\",F187=0),0,IF(AND(O187=\"E\",F187>Inputs!$D$253),(F187-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",G187=0),0,IF(AND(O187=\"M\",SUM(F187:G187)>Inputs!$D$256),(SUM(F187:G187)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",H187=0),0,IF(AND(O187=\"H\",SUM(F187:H187)>Inputs!$D$260),(SUM(F187:H187)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K187=\"T\",$J187=\"T\",O187=\"M\",O187=\"H\"),0,IF(F187<Inputs!$D$251,1/Inputs!$D$251*F187,IF(F187>Inputs!$D$253,1/Inputs!$D$253*F187,1)))","v":0},{"$f":"IF(OR($K187=\"T\",$J187=\"T\",O187=\"E\",O187=\"H\"),0,IF(SUM(F187:G187)<Inputs!$D$254,1/Inputs!$D$254*SUM(F187:G187),IF(SUM(F187:G187)>Inputs!$D$256,1/Inputs!$D$256*SUM(F187:G187),1)))","v":0},{"$f":"IF(OR($K187=\"T\",$J187=\"T\",O187=\"E\",O187=\"M\"),0,IF(SUM(F187:H187)<Inputs!$D$258,1/Inputs!$D$258*SUM(F187:H187),IF(SUM(F187:H187)>Inputs!$D$261,1/Inputs!$D$261*SUM(F187:H187),1)))","v":1},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",F187=0,O187=\"M\",O187=\"H\"),0,1/Inputs!$D$253*F187)","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",G187=0,O187=\"E\",O187=\"H\"),0,1/Inputs!$D$256*SUM(F187:G187))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",H187=0,O187=\"E\",O187=\"M\"),0,4/Inputs!$D$261*SUM(F187:H187))","v":0.97052063492063489},2.9705206349206348,0,0,0,0,0,0,0,0,0,124250.80698400238,136815.64816208303,120483.05487972271,138240.45694519961,0,0,519789.9669710077,519789.9669710077,0,0,171530.68910043256,13934.22183908554,185464.9109395181,0,0,8849.762792298714,0,8849.762792298714,0,0,0,0,0,0,0,0,0,21423.13922108473,13229.525243649119,0,0,0,0,0,71410.46407028244,0,30021.581024883977,21423.13922108473,13229.525243649119,43662.35722556465,43834.847063010624,{"$f":"0.05*($AF187+AK187+AP187+AT187+SUM(AU187:BD187))*175*Inputs!$D$228*(1+0.0765)","v":9904.4146966456155},268138.99300985504,0,0,107115.01942685897,0,0,0,0,0,0,52704.508787520303,0,0,42287.056733434336,202106.58494781359,{"$f":"Inputs!$D$152*F187+Inputs!$D$153*G187+Inputs!$D$154*H187","v":62874.00005175847},{"$f":"Inputs!$D$155*I187","v":44953.566464812786},{"$f":"'Voc Ed'!L187","v":19736.093004873175},{"$f":"Inputs!$D$156*$I187","v":4495.3566464812784},{"$f":"Inputs!$D$157*$I187","v":17981.426585925114},{"$f":"Inputs!$D$158*$I187","v":5762.0522187719635},{"$f":"IF(Inputs!$D$100=1,0,Activities!R187)","v":218726.9164370182},374529.41140964103,1558879.6300701341]
["1201000","Lincoln #1",{"$f":"'School Reference Sheet'!L29","v":"1201056"},{"$f":"'School Reference Sheet'!M29","v":"New Frontier High School"},{"$f":"'School Reference Sheet'!N29","v":"7-12"},{"$f":"IF(M188=1,SUM(ADM!F188:J188),IF(N188=1,SUM(ADM!F188:L188),SUM(ADM!F188:K188,0)))","v":0},{"$f":"ADM!S188-'School Resources'!H188-'School Resources'!F188","v":0},{"$f":"IF(SUM(ADM!N188:R188)=ADM!S188,SUM(ADM!N188:R188),IF(OR(SUM(ADM!F188:O188)=ADM!S188,SUM(ADM!G188:O188)=ADM!S188,SUM(ADM!H188:O188)=ADM!S188,SUM(ADM!I188:O188)=ADM!S188,SUM(ADM!J188:O188)=ADM!S188,SUM(ADM!K188:O188)=ADM!S188,SUM(ADM!L188:O188)=ADM!S188,SUM(ADM!M188:O188)=ADM!S188,SUM(ADM!N188:O188)=ADM!S188),0,SUM(ADM!O188:R188)))","v":21.274000000000001},{"$f":"SUM(ADM!$F188:$R188)","v":21.274000000000001},"T",{"$f":"IF(I188<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F188:J188)=0,SUM(ADM!O188:R188)=0,ADM!K188>0,ADM!N188>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M188:R188)=0,ADM!L188>0),1,0)","v":0},"H",{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!F188/Inputs!$D$80)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!G188/Inputs!$D$81)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!H188/Inputs!$D$82)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!I188/Inputs!$D$83)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!J188/Inputs!$D$84)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(M188=1,ADM!K188/Inputs!$D$95,ADM!K188/Inputs!$D$85))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(N188=1,ADM!L188/Inputs!$D$96,ADM!L188/Inputs!$D$86))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!M188/Inputs!$D$87)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!N188/Inputs!$D$88)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!O188/Inputs!$D$89)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!P188/Inputs!$D$90)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!Q188/Inputs!$D$91)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,ADM!R188/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N188:R188)=ADM!S188,SUM(X188:AB188),IF(OR(SUM(ADM!F188:O188)=ADM!S188,SUM(ADM!G188:O188)=ADM!S188,SUM(ADM!H188:O188)=ADM!S188,SUM(ADM!I188:O188)=ADM!S188,SUM(ADM!J188:O188)=ADM!S188,SUM(ADM!K188:O188)=ADM!S188,SUM(ADM!L188:O188)=ADM!S188,SUM(ADM!M188:O188)=ADM!S188,SUM(ADM!N188:O188)=ADM!S188),SUM(Z188:AB188),SUM(Y188:AB188)))","v":0},0,{"$f":"Inputs!$D$39*AC188","v":0},{"$f":"Inputs!$D$40*AD188","v":0},{"$f":"Inputs!$D$41*AE188","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'Voc Ed'!H188)","v":0},0,{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$72=1,$F188=0,Inputs!$D$74<=$AC188+$AG188),0,IF(AND($F188>0,$F188<=Inputs!$D$104,Inputs!$D$72=2),$F188/Inputs!$D$94-($AC188+$AG188),Inputs!$D$74-($AC188+$AG188)))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$72=1,$G188=0,Inputs!$D$75<=$AD188+$AH188),0,IF(Inputs!$D$72=2,IF(AND($G188>0,$G188<=Inputs!$D$104),$G188/Inputs!$D$94-($AD188+$AH188),Inputs!$D$75-($AD188+$AH188))))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$72=1,$H188=0,Inputs!$D$76<=$AE188+$AI188+AJ188),0,IF(Inputs!$D$72=2,IF(AND($H188>0,$H188<=Inputs!$D$104),$H188/Inputs!$D$94-($AE188+$AI188+$AJ188),Inputs!$D$76-($AE188+$AI188+$AJ188))))","v":0},{"$f":"IF(OR(J188=\"T\",K188=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O188=\"EM\",(AD188+AH188+AJ188)<Inputs!$D$75),Inputs!$D$75-(AD188+AH188+AJ188),IF(AND(O188=\"M\",(AD188+AH188+AJ188)<Inputs!$D$75),Inputs!$D$75-(AD188+AH188+AJ188),IF(AND(OR(O188=\"MH\",O188=\"H\",O188=\"EMH\"),(AD188+AE188+AH188+AI188+AJ188)<Inputs!$D$76),Inputs!$D$76-(AD188+AE188+AH188+AI188+AJ188),0)))),0))","v":0},0,{"$f":"IF($J188=\"T\",$I188/Inputs!$D$93,0)","v":3.0391428571428571},{"$f":"IF(L188=1,(I188/7)*1.5,IF($J188=\"T\",0,IF(AND($K188=\"T\",($I188/Inputs!$D$94)>=1),$I188/Inputs!$D$94,IF(AND($K188=\"T\",($I188/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L188","v":0},3.0391428571428571,{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$234=0,O188=\"M\",O188=\"H\"), 0,(F188*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$234=0,O188=\"E\",O188=\"H\"), 0,(SUM(F188:G188)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",Inputs!$D$234=0,O188=\"E\",O188=\"M\"), 0,(SUM(F188:H188)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'At-Risk'!T188/100)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'At-Risk'!U188/100)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'At-Risk'!V188/100)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(AND(O188=\"E\", SUM(AX188:AZ188)<1/Inputs!$D$253*F188),1/Inputs!$D$253*F188-SUM(AX188:AZ188),IF(AND(O188=\"M\", SUM(AX188:AZ188)<1/Inputs!$D$256*SUM(F188:G188)),1/Inputs!$D$256* SUM(F188:G188)-SUM(AX188:AZ188),IF(AND(O188=\"H\",SUM(AX188:AZ188)<1/Inputs!$D$260*SUM(F188:H188)),1/Inputs!$D$260*SUM(F188:H188)-SUM(AX188:AZ188),0))))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'At-Risk'!AJ188/100)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F188:$R188)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F188:$K188)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J188:$K188)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L188:$N188)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O188:$R188)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F188:$R188)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F188:$K188)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J188:$K188)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L188:$N188)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O188:$R188)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",F188=0,Inputs!$D$247=0,O188=\"M\",O188=\"H\"),0,1/Inputs!$D$253*F188)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",G188=0,Inputs!$D$247=0,O188=\"H\",O188=\"E\"),0,IF(SUM(F188:G188)<Inputs!$D$254,1/Inputs!$D$254*SUM(F188:G188),IF(SUM(F188:G188)>Inputs!$D$257,1/Inputs!$D$257*SUM(F188:G188),1)))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",H188=0,Inputs!$D$247=0,O188=\"E\",O188=\"M\"),0,IF(SUM(F188:H188)<Inputs!$D$258,1/Inputs!$D$258*SUM(F188:H188),IF(SUM(F188:H188)>Inputs!$D$261,1/Inputs!$D$261*SUM(F188:H188),1)))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",G188=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G188)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",H188=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H188)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,'At-Risk'!S188/100)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\"),0,IF(AND(O188=\"E\",'At-Risk'!S188/100<1/Inputs!$D$253*F188),1/Inputs!$D$253*F188-'At-Risk'!S188/100,IF(AND(O188=\"M\",'At-Risk'!S188/100<1/Inputs!$D$256*SUM(F188:G188)),1/Inputs!$D$256* SUM(F188:G188)-'At-Risk'!S188/100,IF(AND(O188=\"H\",'At-Risk'!S188/100<1/Inputs!$D$260*SUM(F188:H188)),1/Inputs!$D$260*SUM(F188:H188)-'At-Risk'!S188/100,0))))","v":0},0,{"$f":"IF(OR(J188=\"T\",K188=\"T\"),0,IF(O188=\"E\",2/Inputs!$D$253*F188,IF(O188=\"M\",2/Inputs!$D$256*SUM(F188:G188),IF(O188=\"H\",5/Inputs!$D$261*SUM(F188:H188),0))))","v":0},0,{"$f":"IF(OR($J188=\"T\",$K188=\"T\",F188=0,O188=\"M\",O188=\"H\"),0,IF(F188<Inputs!$D$251,1/Inputs!$D$251*F188,1))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",G188=0,O188=\"E\",O188=\"H\"),0,IF(SUM(F188:G188)<Inputs!$D$254,1/Inputs!$D$254*SUM(F188:G188),1))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",H188=0,O188=\"E\",O188=\"M\"),0,IF(SUM(F188:H188)<Inputs!$D$258,1/Inputs!$D$258*SUM(F188:H188),1))","v":0},1,{"$f":"IF(OR($J188=\"T\",$K188=\"T\",F188=0),0,IF(AND(O188=\"E\",F188>Inputs!$D$253),(F188-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",G188=0),0,IF(AND(O188=\"M\",SUM(F188:G188)>Inputs!$D$256),(SUM(F188:G188)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",H188=0),0,IF(AND(O188=\"H\",SUM(F188:H188)>Inputs!$D$260),(SUM(F188:H188)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K188=\"T\",$J188=\"T\",O188=\"M\",O188=\"H\"),0,IF(F188<Inputs!$D$251,1/Inputs!$D$251*F188,IF(F188>Inputs!$D$253,1/Inputs!$D$253*F188,1)))","v":0},{"$f":"IF(OR($K188=\"T\",$J188=\"T\",O188=\"E\",O188=\"H\"),0,IF(SUM(F188:G188)<Inputs!$D$254,1/Inputs!$D$254*SUM(F188:G188),IF(SUM(F188:G188)>Inputs!$D$256,1/Inputs!$D$256*SUM(F188:G188),1)))","v":0},{"$f":"IF(OR($K188=\"T\",$J188=\"T\",O188=\"E\",O188=\"M\"),0,IF(SUM(F188:H188)<Inputs!$D$258,1/Inputs!$D$258*SUM(F188:H188),IF(SUM(F188:H188)>Inputs!$D$261,1/Inputs!$D$261*SUM(F188:H188),1)))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",F188=0,O188=\"M\",O188=\"H\"),0,1/Inputs!$D$253*F188)","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",G188=0,O188=\"E\",O188=\"H\"),0,1/Inputs!$D$256*SUM(F188:G188))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",H188=0,O188=\"E\",O188=\"M\"),0,4/Inputs!$D$261*SUM(F188:H188))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217026.60180445551,0,0,217026.60180445551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF188+AK188+AP188+AT188+SUM(AU188:BD188))*175*Inputs!$D$228*(1+0.0765)","v":2870.7852993755846},2870.7852993755846,0,0,0,90754.59052135727,0,0,0,0,0,0,0,0,0,90754.59052135727,{"$f":"Inputs!$D$152*F188+Inputs!$D$153*G188+Inputs!$D$154*H188","v":8750.5412058401616},{"$f":"Inputs!$D$155*I188","v":6256.4499693990283},{"$f":"'Voc Ed'!L188","v":0},{"$f":"Inputs!$D$156*$I188","v":625.64499693990285},{"$f":"Inputs!$D$157*$I188","v":2502.5799877596114},{"$f":"Inputs!$D$158*$I188","v":801.93840584438237},{"$f":"IF(Inputs!$D$100=1,0,Activities!R188)","v":6193.8854697050383},25131.040035488124,335783.0176606765]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!C30","v":"1202001"},{"$f":"'School Reference Sheet'!D30","v":"Afton Elementary"},{"$f":"'School Reference Sheet'!E30","v":"K-3"},{"$f":"IF(M189=1,SUM(ADM!F189:J189),IF(N189=1,SUM(ADM!F189:L189),SUM(ADM!F189:K189,0)))","v":392.91999999999996},{"$f":"ADM!S189-'School Resources'!H189-'School Resources'!F189","v":0},{"$f":"IF(SUM(ADM!N189:R189)=ADM!S189,SUM(ADM!N189:R189),IF(OR(SUM(ADM!F189:O189)=ADM!S189,SUM(ADM!G189:O189)=ADM!S189,SUM(ADM!H189:O189)=ADM!S189,SUM(ADM!I189:O189)=ADM!S189,SUM(ADM!J189:O189)=ADM!S189,SUM(ADM!K189:O189)=ADM!S189,SUM(ADM!L189:O189)=ADM!S189,SUM(ADM!M189:O189)=ADM!S189,SUM(ADM!N189:O189)=ADM!S189),0,SUM(ADM!O189:R189)))","v":0},{"$f":"SUM(ADM!$F189:$R189)","v":392.91999999999996},"F",{"$f":"IF(I189<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F189:J189)=0,SUM(ADM!O189:R189)=0,ADM!K189>0,ADM!N189>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M189:R189)=0,ADM!L189>0),1,0)","v":0},"E",{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!F189/Inputs!$D$80)","v":6.0039375000000001},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!G189/Inputs!$D$81)","v":7.3035625},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!H189/Inputs!$D$82)","v":6.0071250000000003},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!I189/Inputs!$D$83)","v":5.2428749999999997},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!J189/Inputs!$D$84)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(M189=1,ADM!K189/Inputs!$D$95,ADM!K189/Inputs!$D$85))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(N189=1,ADM!L189/Inputs!$D$96,ADM!L189/Inputs!$D$86))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!M189/Inputs!$D$87)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!N189/Inputs!$D$88)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!O189/Inputs!$D$89)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!P189/Inputs!$D$90)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!Q189/Inputs!$D$91)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,ADM!R189/Inputs!$D$92)","v":0},24.557499999999997,0,{"$f":"IF(SUM(ADM!N189:R189)=ADM!S189,SUM(X189:AB189),IF(OR(SUM(ADM!F189:O189)=ADM!S189,SUM(ADM!G189:O189)=ADM!S189,SUM(ADM!H189:O189)=ADM!S189,SUM(ADM!I189:O189)=ADM!S189,SUM(ADM!J189:O189)=ADM!S189,SUM(ADM!K189:O189)=ADM!S189,SUM(ADM!L189:O189)=ADM!S189,SUM(ADM!M189:O189)=ADM!S189,SUM(ADM!N189:O189)=ADM!S189),SUM(Z189:AB189),SUM(Y189:AB189)))","v":0},24.557499999999997,{"$f":"Inputs!$D$39*AC189","v":4.9115000000000002},{"$f":"Inputs!$D$40*AD189","v":0},{"$f":"Inputs!$D$41*AE189","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'Voc Ed'!H189)","v":0},4.9115000000000002,{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$72=1,$F189=0,Inputs!$D$74<=$AC189+$AG189),0,IF(AND($F189>0,$F189<=Inputs!$D$104,Inputs!$D$72=2),$F189/Inputs!$D$94-($AC189+$AG189),Inputs!$D$74-($AC189+$AG189)))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$72=1,$G189=0,Inputs!$D$75<=$AD189+$AH189),0,IF(Inputs!$D$72=2,IF(AND($G189>0,$G189<=Inputs!$D$104),$G189/Inputs!$D$94-($AD189+$AH189),Inputs!$D$75-($AD189+$AH189))))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$72=1,$H189=0,Inputs!$D$76<=$AE189+$AI189+AJ189),0,IF(Inputs!$D$72=2,IF(AND($H189>0,$H189<=Inputs!$D$104),$H189/Inputs!$D$94-($AE189+$AI189+$AJ189),Inputs!$D$76-($AE189+$AI189+$AJ189))))","v":0},{"$f":"IF(OR(J189=\"T\",K189=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O189=\"EM\",(AD189+AH189+AJ189)<Inputs!$D$75),Inputs!$D$75-(AD189+AH189+AJ189),IF(AND(O189=\"M\",(AD189+AH189+AJ189)<Inputs!$D$75),Inputs!$D$75-(AD189+AH189+AJ189),IF(AND(OR(O189=\"MH\",O189=\"H\",O189=\"EMH\"),(AD189+AE189+AH189+AI189+AJ189)<Inputs!$D$76),Inputs!$D$76-(AD189+AE189+AH189+AI189+AJ189),0)))),0))","v":0},0,{"$f":"IF($J189=\"T\",$I189/Inputs!$D$93,0)","v":0},{"$f":"IF(L189=1,(I189/7)*1.5,IF($J189=\"T\",0,IF(AND($K189=\"T\",($I189/Inputs!$D$94)>=1),$I189/Inputs!$D$94,IF(AND($K189=\"T\",($I189/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L189","v":0},0,{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$234=0,O189=\"M\",O189=\"H\"), 0,(F189*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$234=0,O189=\"E\",O189=\"H\"), 0,(SUM(F189:G189)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",Inputs!$D$234=0,O189=\"E\",O189=\"M\"), 0,(SUM(F189:H189)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'At-Risk'!T189/100)","v":1.56},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'At-Risk'!U189/100)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'At-Risk'!V189/100)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(AND(O189=\"E\", SUM(AX189:AZ189)<1/Inputs!$D$253*F189),1/Inputs!$D$253*F189-SUM(AX189:AZ189),IF(AND(O189=\"M\", SUM(AX189:AZ189)<1/Inputs!$D$256*SUM(F189:G189)),1/Inputs!$D$256* SUM(F189:G189)-SUM(AX189:AZ189),IF(AND(O189=\"H\",SUM(AX189:AZ189)<1/Inputs!$D$260*SUM(F189:H189)),1/Inputs!$D$260*SUM(F189:H189)-SUM(AX189:AZ189),0))))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'At-Risk'!AJ189/100)","v":0.05},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F189:$R189)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F189:$K189)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J189:$K189)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L189:$N189)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O189:$R189)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F189:$R189)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F189:$K189)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J189:$K189)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L189:$N189)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O189:$R189)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",F189=0,Inputs!$D$247=0,O189=\"M\",O189=\"H\"),0,1/Inputs!$D$253*F189)","v":1.3643055555555554},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",G189=0,Inputs!$D$247=0,O189=\"H\",O189=\"E\"),0,IF(SUM(F189:G189)<Inputs!$D$254,1/Inputs!$D$254*SUM(F189:G189),IF(SUM(F189:G189)>Inputs!$D$257,1/Inputs!$D$257*SUM(F189:G189),1)))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",H189=0,Inputs!$D$247=0,O189=\"E\",O189=\"M\"),0,IF(SUM(F189:H189)<Inputs!$D$258,1/Inputs!$D$258*SUM(F189:H189),IF(SUM(F189:H189)>Inputs!$D$261,1/Inputs!$D$261*SUM(F189:H189),1)))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",G189=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G189)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",H189=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H189)","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,'At-Risk'!S189/100)","v":1.56},{"$f":"IF(OR($J189=\"T\",$K189=\"T\"),0,IF(AND(O189=\"E\",'At-Risk'!S189/100<1/Inputs!$D$253*F189),1/Inputs!$D$253*F189-'At-Risk'!S189/100,IF(AND(O189=\"M\",'At-Risk'!S189/100<1/Inputs!$D$256*SUM(F189:G189)),1/Inputs!$D$256* SUM(F189:G189)-'At-Risk'!S189/100,IF(AND(O189=\"H\",'At-Risk'!S189/100<1/Inputs!$D$260*SUM(F189:H189)),1/Inputs!$D$260*SUM(F189:H189)-'At-Risk'!S189/100,0))))","v":0},0,{"$f":"IF(OR(J189=\"T\",K189=\"T\"),0,IF(O189=\"E\",2/Inputs!$D$253*F189,IF(O189=\"M\",2/Inputs!$D$256*SUM(F189:G189),IF(O189=\"H\",5/Inputs!$D$261*SUM(F189:H189),0))))","v":2.7286111111111109},7.2629166666666656,{"$f":"IF(OR($J189=\"T\",$K189=\"T\",F189=0,O189=\"M\",O189=\"H\"),0,IF(F189<Inputs!$D$251,1/Inputs!$D$251*F189,1))","v":1},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",G189=0,O189=\"E\",O189=\"H\"),0,IF(SUM(F189:G189)<Inputs!$D$254,1/Inputs!$D$254*SUM(F189:G189),1))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",H189=0,O189=\"E\",O189=\"M\"),0,IF(SUM(F189:H189)<Inputs!$D$258,1/Inputs!$D$258*SUM(F189:H189),1))","v":0},0,{"$f":"IF(OR($J189=\"T\",$K189=\"T\",F189=0),0,IF(AND(O189=\"E\",F189>Inputs!$D$253),(F189-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.36430555555555544},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",G189=0),0,IF(AND(O189=\"M\",SUM(F189:G189)>Inputs!$D$256),(SUM(F189:G189)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",H189=0),0,IF(AND(O189=\"H\",SUM(F189:H189)>Inputs!$D$260),(SUM(F189:H189)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K189=\"T\",$J189=\"T\",O189=\"M\",O189=\"H\"),0,IF(F189<Inputs!$D$251,1/Inputs!$D$251*F189,IF(F189>Inputs!$D$253,1/Inputs!$D$253*F189,1)))","v":1.3643055555555554},{"$f":"IF(OR($K189=\"T\",$J189=\"T\",O189=\"E\",O189=\"H\"),0,IF(SUM(F189:G189)<Inputs!$D$254,1/Inputs!$D$254*SUM(F189:G189),IF(SUM(F189:G189)>Inputs!$D$256,1/Inputs!$D$256*SUM(F189:G189),1)))","v":0},{"$f":"IF(OR($K189=\"T\",$J189=\"T\",O189=\"E\",O189=\"M\"),0,IF(SUM(F189:H189)<Inputs!$D$258,1/Inputs!$D$258*SUM(F189:H189),IF(SUM(F189:H189)>Inputs!$D$261,1/Inputs!$D$261*SUM(F189:H189),1)))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",F189=0,O189=\"M\",O189=\"H\"),0,1/Inputs!$D$253*F189)","v":1.3643055555555554},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",G189=0,O189=\"E\",O189=\"H\"),0,1/Inputs!$D$256*SUM(F189:G189))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",H189=0,O189=\"E\",O189=\"M\"),0,4/Inputs!$D$261*SUM(F189:H189))","v":0},4.0929166666666665,445341.71707518963,541741.32634058315,445578.14970347355,388889.95012199658,0,0,0,0,0,0,0,0,0,1821551.1432412427,0,0,1821551.1432412427,364310.22864824859,0,0,0,364310.22864824859,0,0,0,0,0,0,0,0,0,0,0,0,115712.90984246519,0,0,0,3708.7471103354228,0,0,101197.28573562459,0,0,0,0,115712.90984246519,0,0,99716.380982593968,{"$f":"0.05*($AF189+AK189+AP189+AT189+SUM(AU189:BD189))*175*Inputs!$D$228*(1+0.0765)","v":29357.335443971817},465405.56895745615,115600.21176398499,0,0,0,36153.604227472446,0,0,72398.234607495804,0,0,59823.804178436869,0,0,283975.85477739014,{"$f":"Inputs!$D$152*F189+Inputs!$D$153*G189+Inputs!$D$154*H189","v":131994.40703708984},{"$f":"Inputs!$D$155*I189","v":115553.46065508442},{"$f":"'Voc Ed'!L189","v":0},{"$f":"Inputs!$D$156*$I189","v":11555.346065508442},{"$f":"Inputs!$D$157*$I189","v":46221.384262033767},{"$f":"Inputs!$D$158*$I189","v":14811.395996257153},{"$f":"IF(Inputs!$D$100=1,0,Activities!R189)","v":9520.5989449999997},329656.59296097356,3264899.3885853118]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!F30","v":"1202002"},{"$f":"'School Reference Sheet'!G30","v":"Cokeville Elementary"},{"$f":"'School Reference Sheet'!H30","v":"K-6"},{"$f":"IF(M190=1,SUM(ADM!F190:J190),IF(N190=1,SUM(ADM!F190:L190),SUM(ADM!F190:K190,0)))","v":137.58333333333334},{"$f":"ADM!S190-'School Resources'!H190-'School Resources'!F190","v":0},{"$f":"IF(SUM(ADM!N190:R190)=ADM!S190,SUM(ADM!N190:R190),IF(OR(SUM(ADM!F190:O190)=ADM!S190,SUM(ADM!G190:O190)=ADM!S190,SUM(ADM!H190:O190)=ADM!S190,SUM(ADM!I190:O190)=ADM!S190,SUM(ADM!J190:O190)=ADM!S190,SUM(ADM!K190:O190)=ADM!S190,SUM(ADM!L190:O190)=ADM!S190,SUM(ADM!M190:O190)=ADM!S190,SUM(ADM!N190:O190)=ADM!S190),0,SUM(ADM!O190:R190)))","v":0},{"$f":"SUM(ADM!$F190:$R190)","v":137.58333333333334},"F",{"$f":"IF(I190<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F190:J190)=0,SUM(ADM!O190:R190)=0,ADM!K190>0,ADM!N190>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M190:R190)=0,ADM!L190>0),1,0)","v":1},"E",{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!F190/Inputs!$D$80)","v":1.2457708333333333},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!G190/Inputs!$D$81)","v":1.2470000000000001},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!H190/Inputs!$D$82)","v":1.1244375},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!I190/Inputs!$D$83)","v":1.2562708333333334},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!J190/Inputs!$D$84)","v":1.2998333333333332},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(M190=1,ADM!K190/Inputs!$D$95,ADM!K190/Inputs!$D$85))","v":1.2401875},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(N190=1,ADM!L190/Inputs!$D$96,ADM!L190/Inputs!$D$86))","v":1.1854583333333333},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!M190/Inputs!$D$87)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!N190/Inputs!$D$88)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!O190/Inputs!$D$89)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!P190/Inputs!$D$90)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!Q190/Inputs!$D$91)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,ADM!R190/Inputs!$D$92)","v":0},8.5989583333333339,0,{"$f":"IF(SUM(ADM!N190:R190)=ADM!S190,SUM(X190:AB190),IF(OR(SUM(ADM!F190:O190)=ADM!S190,SUM(ADM!G190:O190)=ADM!S190,SUM(ADM!H190:O190)=ADM!S190,SUM(ADM!I190:O190)=ADM!S190,SUM(ADM!J190:O190)=ADM!S190,SUM(ADM!K190:O190)=ADM!S190,SUM(ADM!L190:O190)=ADM!S190,SUM(ADM!M190:O190)=ADM!S190,SUM(ADM!N190:O190)=ADM!S190),SUM(Z190:AB190),SUM(Y190:AB190)))","v":0},8.5989583333333339,{"$f":"Inputs!$D$39*AC190","v":1.7197916666666668},{"$f":"Inputs!$D$40*AD190","v":0},{"$f":"Inputs!$D$41*AE190","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'Voc Ed'!H190)","v":0},1.7197916666666668,{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$72=1,$F190=0,Inputs!$D$74<=$AC190+$AG190),0,IF(AND($F190>0,$F190<=Inputs!$D$104,Inputs!$D$72=2),$F190/Inputs!$D$94-($AC190+$AG190),Inputs!$D$74-($AC190+$AG190)))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$72=1,$G190=0,Inputs!$D$75<=$AD190+$AH190),0,IF(Inputs!$D$72=2,IF(AND($G190>0,$G190<=Inputs!$D$104),$G190/Inputs!$D$94-($AD190+$AH190),Inputs!$D$75-($AD190+$AH190))))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$72=1,$H190=0,Inputs!$D$76<=$AE190+$AI190+AJ190),0,IF(Inputs!$D$72=2,IF(AND($H190>0,$H190<=Inputs!$D$104),$H190/Inputs!$D$94-($AE190+$AI190+$AJ190),Inputs!$D$76-($AE190+$AI190+$AJ190))))","v":0},{"$f":"IF(OR(J190=\"T\",K190=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O190=\"EM\",(AD190+AH190+AJ190)<Inputs!$D$75),Inputs!$D$75-(AD190+AH190+AJ190),IF(AND(O190=\"M\",(AD190+AH190+AJ190)<Inputs!$D$75),Inputs!$D$75-(AD190+AH190+AJ190),IF(AND(OR(O190=\"MH\",O190=\"H\",O190=\"EMH\"),(AD190+AE190+AH190+AI190+AJ190)<Inputs!$D$76),Inputs!$D$76-(AD190+AE190+AH190+AI190+AJ190),0)))),0))","v":0},0,{"$f":"IF($J190=\"T\",$I190/Inputs!$D$93,0)","v":0},{"$f":"IF(L190=1,(I190/7)*1.5,IF($J190=\"T\",0,IF(AND($K190=\"T\",($I190/Inputs!$D$94)>=1),$I190/Inputs!$D$94,IF(AND($K190=\"T\",($I190/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L190","v":0},0,{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$234=0,O190=\"M\",O190=\"H\"), 0,(F190*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$234=0,O190=\"E\",O190=\"H\"), 0,(SUM(F190:G190)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",Inputs!$D$234=0,O190=\"E\",O190=\"M\"), 0,(SUM(F190:H190)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'At-Risk'!T190/100)","v":0.43},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'At-Risk'!U190/100)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'At-Risk'!V190/100)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(AND(O190=\"E\", SUM(AX190:AZ190)<1/Inputs!$D$253*F190),1/Inputs!$D$253*F190-SUM(AX190:AZ190),IF(AND(O190=\"M\", SUM(AX190:AZ190)<1/Inputs!$D$256*SUM(F190:G190)),1/Inputs!$D$256* SUM(F190:G190)-SUM(AX190:AZ190),IF(AND(O190=\"H\",SUM(AX190:AZ190)<1/Inputs!$D$260*SUM(F190:H190)),1/Inputs!$D$260*SUM(F190:H190)-SUM(AX190:AZ190),0))))","v":4.7719907407407447E-2},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'At-Risk'!AJ190/100)","v":0.03},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F190:$R190)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F190:$K190)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J190:$K190)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L190:$N190)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O190:$R190)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F190:$R190)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F190:$K190)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J190:$K190)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L190:$N190)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O190:$R190)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",F190=0,Inputs!$D$247=0,O190=\"M\",O190=\"H\"),0,1/Inputs!$D$253*F190)","v":0.47771990740740744},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",G190=0,Inputs!$D$247=0,O190=\"H\",O190=\"E\"),0,IF(SUM(F190:G190)<Inputs!$D$254,1/Inputs!$D$254*SUM(F190:G190),IF(SUM(F190:G190)>Inputs!$D$257,1/Inputs!$D$257*SUM(F190:G190),1)))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",H190=0,Inputs!$D$247=0,O190=\"E\",O190=\"M\"),0,IF(SUM(F190:H190)<Inputs!$D$258,1/Inputs!$D$258*SUM(F190:H190),IF(SUM(F190:H190)>Inputs!$D$261,1/Inputs!$D$261*SUM(F190:H190),1)))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",G190=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G190)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",H190=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H190)","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,'At-Risk'!S190/100)","v":0.43},{"$f":"IF(OR($J190=\"T\",$K190=\"T\"),0,IF(AND(O190=\"E\",'At-Risk'!S190/100<1/Inputs!$D$253*F190),1/Inputs!$D$253*F190-'At-Risk'!S190/100,IF(AND(O190=\"M\",'At-Risk'!S190/100<1/Inputs!$D$256*SUM(F190:G190)),1/Inputs!$D$256* SUM(F190:G190)-'At-Risk'!S190/100,IF(AND(O190=\"H\",'At-Risk'!S190/100<1/Inputs!$D$260*SUM(F190:H190)),1/Inputs!$D$260*SUM(F190:H190)-'At-Risk'!S190/100,0))))","v":4.7719907407407447E-2},0,{"$f":"IF(OR(J190=\"T\",K190=\"T\"),0,IF(O190=\"E\",2/Inputs!$D$253*F190,IF(O190=\"M\",2/Inputs!$D$256*SUM(F190:G190),IF(O190=\"H\",5/Inputs!$D$261*SUM(F190:H190),0))))","v":0.95543981481481488},2.4185995370370375,{"$f":"IF(OR($J190=\"T\",$K190=\"T\",F190=0,O190=\"M\",O190=\"H\"),0,IF(F190<Inputs!$D$251,1/Inputs!$D$251*F190,1))","v":1},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",G190=0,O190=\"E\",O190=\"H\"),0,IF(SUM(F190:G190)<Inputs!$D$254,1/Inputs!$D$254*SUM(F190:G190),1))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",H190=0,O190=\"E\",O190=\"M\"),0,IF(SUM(F190:H190)<Inputs!$D$258,1/Inputs!$D$258*SUM(F190:H190),1))","v":0},0,{"$f":"IF(OR($J190=\"T\",$K190=\"T\",F190=0),0,IF(AND(O190=\"E\",F190>Inputs!$D$253),(F190-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",G190=0),0,IF(AND(O190=\"M\",SUM(F190:G190)>Inputs!$D$256),(SUM(F190:G190)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",H190=0),0,IF(AND(O190=\"H\",SUM(F190:H190)>Inputs!$D$260),(SUM(F190:H190)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K190=\"T\",$J190=\"T\",O190=\"M\",O190=\"H\"),0,IF(F190<Inputs!$D$251,1/Inputs!$D$251*F190,IF(F190>Inputs!$D$253,1/Inputs!$D$253*F190,1)))","v":1},{"$f":"IF(OR($K190=\"T\",$J190=\"T\",O190=\"E\",O190=\"H\"),0,IF(SUM(F190:G190)<Inputs!$D$254,1/Inputs!$D$254*SUM(F190:G190),IF(SUM(F190:G190)>Inputs!$D$256,1/Inputs!$D$256*SUM(F190:G190),1)))","v":0},{"$f":"IF(OR($K190=\"T\",$J190=\"T\",O190=\"E\",O190=\"M\"),0,IF(SUM(F190:H190)<Inputs!$D$258,1/Inputs!$D$258*SUM(F190:H190),IF(SUM(F190:H190)>Inputs!$D$261,1/Inputs!$D$261*SUM(F190:H190),1)))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",F190=0,O190=\"M\",O190=\"H\"),0,1/Inputs!$D$253*F190)","v":0.47771990740740744},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",G190=0,O190=\"E\",O190=\"H\"),0,1/Inputs!$D$256*SUM(F190:G190))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",H190=0,O190=\"E\",O190=\"M\"),0,4/Inputs!$D$261*SUM(F190:H190))","v":0},2.4777199074074074,92404.979565303016,92496.152931765449,83405.086577555732,93183.816458473477,96415.062378353192,91990.836137982245,87931.303363460916,0,0,0,0,0,0,637827.23741289403,0,0,637827.23741289403,127565.44748257882,0,0,0,127565.44748257882,0,0,0,0,0,0,0,0,0,0,0,0,31895.225148884634,0,0,3539.621374053926,2225.2482662012535,0,0,35434.846522938562,0,0,0,0,31895.225148884634,3539.621374053926,0,34916.29869571895,{"$f":"0.05*($AF190+AK190+AP190+AT190+SUM(AU190:BD190))*175*Inputs!$D$228*(1+0.0765)","v":10226.722505416066},153672.80903615197,115600.21176398499,0,0,0,0,0,0,53065.997065455544,0,0,20947.669733151633,0,0,189613.87856259214,{"$f":"Inputs!$D$152*F190+Inputs!$D$153*G190+Inputs!$D$154*H190","v":46218.646293188467},{"$f":"Inputs!$D$155*I190","v":40461.74868962817},{"$f":"'Voc Ed'!L190","v":0},{"$f":"Inputs!$D$156*$I190","v":4046.1748689628171},{"$f":"Inputs!$D$157*$I190","v":16184.699475851268},{"$f":"Inputs!$D$158*$I190","v":5186.3006018656397},{"$f":"IF(Inputs!$D$100=1,0,Activities!R190)","v":16478.041807057361},128575.61173655374,1237254.9842307707]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!I30","v":"1202003"},{"$f":"'School Reference Sheet'!J30","v":"Thayne Elementary"},{"$f":"'School Reference Sheet'!K30","v":"K-3"},{"$f":"IF(M191=1,SUM(ADM!F191:J191),IF(N191=1,SUM(ADM!F191:L191),SUM(ADM!F191:K191,0)))","v":384.80600000000004},{"$f":"ADM!S191-'School Resources'!H191-'School Resources'!F191","v":0},{"$f":"IF(SUM(ADM!N191:R191)=ADM!S191,SUM(ADM!N191:R191),IF(OR(SUM(ADM!F191:O191)=ADM!S191,SUM(ADM!G191:O191)=ADM!S191,SUM(ADM!H191:O191)=ADM!S191,SUM(ADM!I191:O191)=ADM!S191,SUM(ADM!J191:O191)=ADM!S191,SUM(ADM!K191:O191)=ADM!S191,SUM(ADM!L191:O191)=ADM!S191,SUM(ADM!M191:O191)=ADM!S191,SUM(ADM!N191:O191)=ADM!S191),0,SUM(ADM!O191:R191)))","v":0},{"$f":"SUM(ADM!$F191:$R191)","v":384.80600000000004},"F",{"$f":"IF(I191<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F191:J191)=0,SUM(ADM!O191:R191)=0,ADM!K191>0,ADM!N191>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M191:R191)=0,ADM!L191>0),1,0)","v":0},"E",{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!F191/Inputs!$D$80)","v":6.1171249999999997},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!G191/Inputs!$D$81)","v":6.3493124999999999},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!H191/Inputs!$D$82)","v":5.6071249999999999},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!I191/Inputs!$D$83)","v":5.9768125000000003},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!J191/Inputs!$D$84)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(M191=1,ADM!K191/Inputs!$D$95,ADM!K191/Inputs!$D$85))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(N191=1,ADM!L191/Inputs!$D$96,ADM!L191/Inputs!$D$86))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!M191/Inputs!$D$87)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!N191/Inputs!$D$88)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!O191/Inputs!$D$89)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!P191/Inputs!$D$90)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!Q191/Inputs!$D$91)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,ADM!R191/Inputs!$D$92)","v":0},24.050375000000003,0,{"$f":"IF(SUM(ADM!N191:R191)=ADM!S191,SUM(X191:AB191),IF(OR(SUM(ADM!F191:O191)=ADM!S191,SUM(ADM!G191:O191)=ADM!S191,SUM(ADM!H191:O191)=ADM!S191,SUM(ADM!I191:O191)=ADM!S191,SUM(ADM!J191:O191)=ADM!S191,SUM(ADM!K191:O191)=ADM!S191,SUM(ADM!L191:O191)=ADM!S191,SUM(ADM!M191:O191)=ADM!S191,SUM(ADM!N191:O191)=ADM!S191),SUM(Z191:AB191),SUM(Y191:AB191)))","v":0},24.050375000000003,{"$f":"Inputs!$D$39*AC191","v":4.8100750000000012},{"$f":"Inputs!$D$40*AD191","v":0},{"$f":"Inputs!$D$41*AE191","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'Voc Ed'!H191)","v":0},4.8100750000000012,{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$72=1,$F191=0,Inputs!$D$74<=$AC191+$AG191),0,IF(AND($F191>0,$F191<=Inputs!$D$104,Inputs!$D$72=2),$F191/Inputs!$D$94-($AC191+$AG191),Inputs!$D$74-($AC191+$AG191)))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$72=1,$G191=0,Inputs!$D$75<=$AD191+$AH191),0,IF(Inputs!$D$72=2,IF(AND($G191>0,$G191<=Inputs!$D$104),$G191/Inputs!$D$94-($AD191+$AH191),Inputs!$D$75-($AD191+$AH191))))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$72=1,$H191=0,Inputs!$D$76<=$AE191+$AI191+AJ191),0,IF(Inputs!$D$72=2,IF(AND($H191>0,$H191<=Inputs!$D$104),$H191/Inputs!$D$94-($AE191+$AI191+$AJ191),Inputs!$D$76-($AE191+$AI191+$AJ191))))","v":0},{"$f":"IF(OR(J191=\"T\",K191=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O191=\"EM\",(AD191+AH191+AJ191)<Inputs!$D$75),Inputs!$D$75-(AD191+AH191+AJ191),IF(AND(O191=\"M\",(AD191+AH191+AJ191)<Inputs!$D$75),Inputs!$D$75-(AD191+AH191+AJ191),IF(AND(OR(O191=\"MH\",O191=\"H\",O191=\"EMH\"),(AD191+AE191+AH191+AI191+AJ191)<Inputs!$D$76),Inputs!$D$76-(AD191+AE191+AH191+AI191+AJ191),0)))),0))","v":0},0,{"$f":"IF($J191=\"T\",$I191/Inputs!$D$93,0)","v":0},{"$f":"IF(L191=1,(I191/7)*1.5,IF($J191=\"T\",0,IF(AND($K191=\"T\",($I191/Inputs!$D$94)>=1),$I191/Inputs!$D$94,IF(AND($K191=\"T\",($I191/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L191","v":0},0,{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$234=0,O191=\"M\",O191=\"H\"), 0,(F191*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$234=0,O191=\"E\",O191=\"H\"), 0,(SUM(F191:G191)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",Inputs!$D$234=0,O191=\"E\",O191=\"M\"), 0,(SUM(F191:H191)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'At-Risk'!T191/100)","v":1.61},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'At-Risk'!U191/100)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'At-Risk'!V191/100)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(AND(O191=\"E\", SUM(AX191:AZ191)<1/Inputs!$D$253*F191),1/Inputs!$D$253*F191-SUM(AX191:AZ191),IF(AND(O191=\"M\", SUM(AX191:AZ191)<1/Inputs!$D$256*SUM(F191:G191)),1/Inputs!$D$256* SUM(F191:G191)-SUM(AX191:AZ191),IF(AND(O191=\"H\",SUM(AX191:AZ191)<1/Inputs!$D$260*SUM(F191:H191)),1/Inputs!$D$260*SUM(F191:H191)-SUM(AX191:AZ191),0))))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'At-Risk'!AJ191/100)","v":0.1},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F191:$R191)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F191:$K191)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J191:$K191)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L191:$N191)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O191:$R191)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F191:$R191)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F191:$K191)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J191:$K191)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L191:$N191)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O191:$R191)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",F191=0,Inputs!$D$247=0,O191=\"M\",O191=\"H\"),0,1/Inputs!$D$253*F191)","v":1.3361319444444446},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",G191=0,Inputs!$D$247=0,O191=\"H\",O191=\"E\"),0,IF(SUM(F191:G191)<Inputs!$D$254,1/Inputs!$D$254*SUM(F191:G191),IF(SUM(F191:G191)>Inputs!$D$257,1/Inputs!$D$257*SUM(F191:G191),1)))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",H191=0,Inputs!$D$247=0,O191=\"E\",O191=\"M\"),0,IF(SUM(F191:H191)<Inputs!$D$258,1/Inputs!$D$258*SUM(F191:H191),IF(SUM(F191:H191)>Inputs!$D$261,1/Inputs!$D$261*SUM(F191:H191),1)))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",G191=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G191)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",H191=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H191)","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,'At-Risk'!S191/100)","v":1.61},{"$f":"IF(OR($J191=\"T\",$K191=\"T\"),0,IF(AND(O191=\"E\",'At-Risk'!S191/100<1/Inputs!$D$253*F191),1/Inputs!$D$253*F191-'At-Risk'!S191/100,IF(AND(O191=\"M\",'At-Risk'!S191/100<1/Inputs!$D$256*SUM(F191:G191)),1/Inputs!$D$256* SUM(F191:G191)-'At-Risk'!S191/100,IF(AND(O191=\"H\",'At-Risk'!S191/100<1/Inputs!$D$260*SUM(F191:H191)),1/Inputs!$D$260*SUM(F191:H191)-'At-Risk'!S191/100,0))))","v":0},0,{"$f":"IF(OR(J191=\"T\",K191=\"T\"),0,IF(O191=\"E\",2/Inputs!$D$253*F191,IF(O191=\"M\",2/Inputs!$D$256*SUM(F191:G191),IF(O191=\"H\",5/Inputs!$D$261*SUM(F191:H191),0))))","v":2.6722638888888892},7.3283958333333334,{"$f":"IF(OR($J191=\"T\",$K191=\"T\",F191=0,O191=\"M\",O191=\"H\"),0,IF(F191<Inputs!$D$251,1/Inputs!$D$251*F191,1))","v":1},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",G191=0,O191=\"E\",O191=\"H\"),0,IF(SUM(F191:G191)<Inputs!$D$254,1/Inputs!$D$254*SUM(F191:G191),1))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",H191=0,O191=\"E\",O191=\"M\"),0,IF(SUM(F191:H191)<Inputs!$D$258,1/Inputs!$D$258*SUM(F191:H191),1))","v":0},0,{"$f":"IF(OR($J191=\"T\",$K191=\"T\",F191=0),0,IF(AND(O191=\"E\",F191>Inputs!$D$253),(F191-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.33613194444444461},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",G191=0),0,IF(AND(O191=\"M\",SUM(F191:G191)>Inputs!$D$256),(SUM(F191:G191)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",H191=0),0,IF(AND(O191=\"H\",SUM(F191:H191)>Inputs!$D$260),(SUM(F191:H191)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K191=\"T\",$J191=\"T\",O191=\"M\",O191=\"H\"),0,IF(F191<Inputs!$D$251,1/Inputs!$D$251*F191,IF(F191>Inputs!$D$253,1/Inputs!$D$253*F191,1)))","v":1.3361319444444446},{"$f":"IF(OR($K191=\"T\",$J191=\"T\",O191=\"E\",O191=\"H\"),0,IF(SUM(F191:G191)<Inputs!$D$254,1/Inputs!$D$254*SUM(F191:G191),IF(SUM(F191:G191)>Inputs!$D$256,1/Inputs!$D$256*SUM(F191:G191),1)))","v":0},{"$f":"IF(OR($K191=\"T\",$J191=\"T\",O191=\"E\",O191=\"M\"),0,IF(SUM(F191:H191)<Inputs!$D$258,1/Inputs!$D$258*SUM(F191:H191),IF(SUM(F191:H191)>Inputs!$D$261,1/Inputs!$D$261*SUM(F191:H191),1)))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",F191=0,O191=\"M\",O191=\"H\"),0,1/Inputs!$D$253*F191)","v":1.3361319444444446},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",G191=0,O191=\"E\",O191=\"H\"),0,1/Inputs!$D$256*SUM(F191:G191))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",H191=0,O191=\"E\",O191=\"M\"),0,4/Inputs!$D$261*SUM(F191:H191))","v":0},4.008395833333334,453737.39334621141,470959.88773983158,415908.17282079015,443329.7217678327,0,0,0,0,0,0,0,0,0,1783935.175674666,0,0,1783935.175674666,356787.03513493325,0,0,0,356787.03513493325,0,0,0,0,0,0,0,0,0,0,0,0,119421.65695280062,0,0,0,7417.4942206708456,0,0,99107.509759703666,0,0,0,0,119421.65695280062,0,0,97657.186451155605,{"$f":"0.05*($AF191+AK191+AP191+AT191+SUM(AU191:BD191))*175*Inputs!$D$228*(1+0.0765)","v":28876.957280580726},471902.46161771211,115600.21176398499,0,0,0,33357.661178466456,0,0,70903.173842950302,0,0,58588.411866760616,0,0,278449.4586521624,{"$f":"Inputs!$D$152*F191+Inputs!$D$153*G191+Inputs!$D$154*H191","v":129268.65467350709},{"$f":"Inputs!$D$155*I191","v":113167.22228657341},{"$f":"'Voc Ed'!L191","v":0},{"$f":"Inputs!$D$156*$I191","v":11316.722228657341},{"$f":"Inputs!$D$157*$I191","v":45266.888914629366},{"$f":"Inputs!$D$158*$I191","v":14505.533054402247},{"$f":"IF(Inputs!$D$100=1,0,Activities!R191)","v":9323.9936822500022},322849.01484001952,3213923.1459194929]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!L30","v":"1202004"},{"$f":"'School Reference Sheet'!M30","v":"Etna Elementary"},{"$f":"'School Reference Sheet'!N30","v":"4-6"},{"$f":"IF(M192=1,SUM(ADM!F192:J192),IF(N192=1,SUM(ADM!F192:L192),SUM(ADM!F192:K192,0)))","v":247.07999999999998},{"$f":"ADM!S192-'School Resources'!H192-'School Resources'!F192","v":0},{"$f":"IF(SUM(ADM!N192:R192)=ADM!S192,SUM(ADM!N192:R192),IF(OR(SUM(ADM!F192:O192)=ADM!S192,SUM(ADM!G192:O192)=ADM!S192,SUM(ADM!H192:O192)=ADM!S192,SUM(ADM!I192:O192)=ADM!S192,SUM(ADM!J192:O192)=ADM!S192,SUM(ADM!K192:O192)=ADM!S192,SUM(ADM!L192:O192)=ADM!S192,SUM(ADM!M192:O192)=ADM!S192,SUM(ADM!N192:O192)=ADM!S192),0,SUM(ADM!O192:R192)))","v":0},{"$f":"SUM(ADM!$F192:$R192)","v":247.07999999999998},"F",{"$f":"IF(I192<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F192:J192)=0,SUM(ADM!O192:R192)=0,ADM!K192>0,ADM!N192>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M192:R192)=0,ADM!L192>0),1,0)","v":1},"E",{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!F192/Inputs!$D$80)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!G192/Inputs!$D$81)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!H192/Inputs!$D$82)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!I192/Inputs!$D$83)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!J192/Inputs!$D$84)","v":5.4414375000000001},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(M192=1,ADM!K192/Inputs!$D$95,ADM!K192/Inputs!$D$85))","v":5.5489375000000001},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(N192=1,ADM!L192/Inputs!$D$96,ADM!L192/Inputs!$D$86))","v":4.4521249999999997},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!M192/Inputs!$D$87)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!N192/Inputs!$D$88)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!O192/Inputs!$D$89)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!P192/Inputs!$D$90)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!Q192/Inputs!$D$91)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,ADM!R192/Inputs!$D$92)","v":0},15.442499999999999,0,{"$f":"IF(SUM(ADM!N192:R192)=ADM!S192,SUM(X192:AB192),IF(OR(SUM(ADM!F192:O192)=ADM!S192,SUM(ADM!G192:O192)=ADM!S192,SUM(ADM!H192:O192)=ADM!S192,SUM(ADM!I192:O192)=ADM!S192,SUM(ADM!J192:O192)=ADM!S192,SUM(ADM!K192:O192)=ADM!S192,SUM(ADM!L192:O192)=ADM!S192,SUM(ADM!M192:O192)=ADM!S192,SUM(ADM!N192:O192)=ADM!S192),SUM(Z192:AB192),SUM(Y192:AB192)))","v":0},15.442499999999999,{"$f":"Inputs!$D$39*AC192","v":3.0884999999999998},{"$f":"Inputs!$D$40*AD192","v":0},{"$f":"Inputs!$D$41*AE192","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'Voc Ed'!H192)","v":0},3.0884999999999998,{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$72=1,$F192=0,Inputs!$D$74<=$AC192+$AG192),0,IF(AND($F192>0,$F192<=Inputs!$D$104,Inputs!$D$72=2),$F192/Inputs!$D$94-($AC192+$AG192),Inputs!$D$74-($AC192+$AG192)))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$72=1,$G192=0,Inputs!$D$75<=$AD192+$AH192),0,IF(Inputs!$D$72=2,IF(AND($G192>0,$G192<=Inputs!$D$104),$G192/Inputs!$D$94-($AD192+$AH192),Inputs!$D$75-($AD192+$AH192))))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$72=1,$H192=0,Inputs!$D$76<=$AE192+$AI192+AJ192),0,IF(Inputs!$D$72=2,IF(AND($H192>0,$H192<=Inputs!$D$104),$H192/Inputs!$D$94-($AE192+$AI192+$AJ192),Inputs!$D$76-($AE192+$AI192+$AJ192))))","v":0},{"$f":"IF(OR(J192=\"T\",K192=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O192=\"EM\",(AD192+AH192+AJ192)<Inputs!$D$75),Inputs!$D$75-(AD192+AH192+AJ192),IF(AND(O192=\"M\",(AD192+AH192+AJ192)<Inputs!$D$75),Inputs!$D$75-(AD192+AH192+AJ192),IF(AND(OR(O192=\"MH\",O192=\"H\",O192=\"EMH\"),(AD192+AE192+AH192+AI192+AJ192)<Inputs!$D$76),Inputs!$D$76-(AD192+AE192+AH192+AI192+AJ192),0)))),0))","v":0},0,{"$f":"IF($J192=\"T\",$I192/Inputs!$D$93,0)","v":0},{"$f":"IF(L192=1,(I192/7)*1.5,IF($J192=\"T\",0,IF(AND($K192=\"T\",($I192/Inputs!$D$94)>=1),$I192/Inputs!$D$94,IF(AND($K192=\"T\",($I192/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L192","v":0},0,{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$234=0,O192=\"M\",O192=\"H\"), 0,(F192*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$234=0,O192=\"E\",O192=\"H\"), 0,(SUM(F192:G192)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",Inputs!$D$234=0,O192=\"E\",O192=\"M\"), 0,(SUM(F192:H192)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'At-Risk'!T192/100)","v":1},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'At-Risk'!U192/100)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'At-Risk'!V192/100)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(AND(O192=\"E\", SUM(AX192:AZ192)<1/Inputs!$D$253*F192),1/Inputs!$D$253*F192-SUM(AX192:AZ192),IF(AND(O192=\"M\", SUM(AX192:AZ192)<1/Inputs!$D$256*SUM(F192:G192)),1/Inputs!$D$256* SUM(F192:G192)-SUM(AX192:AZ192),IF(AND(O192=\"H\",SUM(AX192:AZ192)<1/Inputs!$D$260*SUM(F192:H192)),1/Inputs!$D$260*SUM(F192:H192)-SUM(AX192:AZ192),0))))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'At-Risk'!AJ192/100)","v":0.06},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F192:$R192)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F192:$K192)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J192:$K192)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L192:$N192)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O192:$R192)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F192:$R192)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F192:$K192)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J192:$K192)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L192:$N192)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O192:$R192)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",F192=0,Inputs!$D$247=0,O192=\"M\",O192=\"H\"),0,1/Inputs!$D$253*F192)","v":0.85791666666666655},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",G192=0,Inputs!$D$247=0,O192=\"H\",O192=\"E\"),0,IF(SUM(F192:G192)<Inputs!$D$254,1/Inputs!$D$254*SUM(F192:G192),IF(SUM(F192:G192)>Inputs!$D$257,1/Inputs!$D$257*SUM(F192:G192),1)))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",H192=0,Inputs!$D$247=0,O192=\"E\",O192=\"M\"),0,IF(SUM(F192:H192)<Inputs!$D$258,1/Inputs!$D$258*SUM(F192:H192),IF(SUM(F192:H192)>Inputs!$D$261,1/Inputs!$D$261*SUM(F192:H192),1)))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",G192=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G192)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",H192=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H192)","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,'At-Risk'!S192/100)","v":1},{"$f":"IF(OR($J192=\"T\",$K192=\"T\"),0,IF(AND(O192=\"E\",'At-Risk'!S192/100<1/Inputs!$D$253*F192),1/Inputs!$D$253*F192-'At-Risk'!S192/100,IF(AND(O192=\"M\",'At-Risk'!S192/100<1/Inputs!$D$256*SUM(F192:G192)),1/Inputs!$D$256* SUM(F192:G192)-'At-Risk'!S192/100,IF(AND(O192=\"H\",'At-Risk'!S192/100<1/Inputs!$D$260*SUM(F192:H192)),1/Inputs!$D$260*SUM(F192:H192)-'At-Risk'!S192/100,0))))","v":0},0,{"$f":"IF(OR(J192=\"T\",K192=\"T\"),0,IF(O192=\"E\",2/Inputs!$D$253*F192,IF(O192=\"M\",2/Inputs!$D$256*SUM(F192:G192),IF(O192=\"H\",5/Inputs!$D$261*SUM(F192:H192),0))))","v":1.7158333333333331},4.63375,{"$f":"IF(OR($J192=\"T\",$K192=\"T\",F192=0,O192=\"M\",O192=\"H\"),0,IF(F192<Inputs!$D$251,1/Inputs!$D$251*F192,1))","v":1},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",G192=0,O192=\"E\",O192=\"H\"),0,IF(SUM(F192:G192)<Inputs!$D$254,1/Inputs!$D$254*SUM(F192:G192),1))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",H192=0,O192=\"E\",O192=\"M\"),0,IF(SUM(F192:H192)<Inputs!$D$258,1/Inputs!$D$258*SUM(F192:H192),1))","v":0},0,{"$f":"IF(OR($J192=\"T\",$K192=\"T\",F192=0),0,IF(AND(O192=\"E\",F192>Inputs!$D$253),(F192-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",G192=0),0,IF(AND(O192=\"M\",SUM(F192:G192)>Inputs!$D$256),(SUM(F192:G192)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",H192=0),0,IF(AND(O192=\"H\",SUM(F192:H192)>Inputs!$D$260),(SUM(F192:H192)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K192=\"T\",$J192=\"T\",O192=\"M\",O192=\"H\"),0,IF(F192<Inputs!$D$251,1/Inputs!$D$251*F192,IF(F192>Inputs!$D$253,1/Inputs!$D$253*F192,1)))","v":1},{"$f":"IF(OR($K192=\"T\",$J192=\"T\",O192=\"E\",O192=\"H\"),0,IF(SUM(F192:G192)<Inputs!$D$254,1/Inputs!$D$254*SUM(F192:G192),IF(SUM(F192:G192)>Inputs!$D$256,1/Inputs!$D$256*SUM(F192:G192),1)))","v":0},{"$f":"IF(OR($K192=\"T\",$J192=\"T\",O192=\"E\",O192=\"M\"),0,IF(SUM(F192:H192)<Inputs!$D$258,1/Inputs!$D$258*SUM(F192:H192),IF(SUM(F192:H192)>Inputs!$D$261,1/Inputs!$D$261*SUM(F192:H192),1)))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",F192=0,O192=\"M\",O192=\"H\"),0,1/Inputs!$D$253*F192)","v":0.85791666666666655},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",G192=0,O192=\"E\",O192=\"H\"),0,1/Inputs!$D$256*SUM(F192:G192))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",H192=0,O192=\"E\",O192=\"M\"),0,4/Inputs!$D$261*SUM(F192:H192))","v":0},2.8579166666666667,0,0,0,0,403618.31208391616,411592.1183711373,330236.11457204184,0,0,0,0,0,0,1145446.5450270951,0,0,1145446.5450270951,229089.30900541905,0,0,0,229089.30900541905,0,0,0,0,0,0,0,0,0,0,0,0,74174.942206708452,0,0,0,4450.496532402507,0,0,63635.919168171953,0,0,0,0,74174.942206708452,0,0,62704.681393615283,{"$f":"0.05*($AF192+AK192+AP192+AT192+SUM(AU192:BD192))*175*Inputs!$D$228*(1+0.0765)","v":18505.729228187902},297646.71073579451,115600.21176398499,0,0,0,0,0,0,53065.997065455544,0,0,37619.020503940192,0,0,206285.2293333807,{"$f":"Inputs!$D$152*F192+Inputs!$D$153*G192+Inputs!$D$154*H192","v":83002.082079619664},{"$f":"Inputs!$D$155*I192","v":72663.516895699533},{"$f":"'Voc Ed'!L192","v":0},{"$f":"Inputs!$D$156*$I192","v":7266.3516895699531},{"$f":"Inputs!$D$157*$I192","v":29065.406758279812},{"$f":"Inputs!$D$158*$I192","v":9313.8545321063266},{"$f":"IF(Inputs!$D$100=1,0,Activities!R192)","v":48805.454664584191},250116.66661985943,2128584.4607215491]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!O30","v":"1202005"},{"$f":"'School Reference Sheet'!P30","v":"Osmond Elementary"},{"$f":"'School Reference Sheet'!Q30","v":"4-6"},{"$f":"IF(M193=1,SUM(ADM!F193:J193),IF(N193=1,SUM(ADM!F193:L193),SUM(ADM!F193:K193,0)))","v":297.10899999999998},{"$f":"ADM!S193-'School Resources'!H193-'School Resources'!F193","v":0},{"$f":"IF(SUM(ADM!N193:R193)=ADM!S193,SUM(ADM!N193:R193),IF(OR(SUM(ADM!F193:O193)=ADM!S193,SUM(ADM!G193:O193)=ADM!S193,SUM(ADM!H193:O193)=ADM!S193,SUM(ADM!I193:O193)=ADM!S193,SUM(ADM!J193:O193)=ADM!S193,SUM(ADM!K193:O193)=ADM!S193,SUM(ADM!L193:O193)=ADM!S193,SUM(ADM!M193:O193)=ADM!S193,SUM(ADM!N193:O193)=ADM!S193),0,SUM(ADM!O193:R193)))","v":0},{"$f":"SUM(ADM!$F193:$R193)","v":297.10899999999998},"F",{"$f":"IF(I193<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F193:J193)=0,SUM(ADM!O193:R193)=0,ADM!K193>0,ADM!N193>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M193:R193)=0,ADM!L193>0),1,0)","v":1},"E",{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!F193/Inputs!$D$80)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!G193/Inputs!$D$81)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!H193/Inputs!$D$82)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!I193/Inputs!$D$83)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!J193/Inputs!$D$84)","v":6.0674999999999999},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(M193=1,ADM!K193/Inputs!$D$95,ADM!K193/Inputs!$D$85))","v":5.6828750000000001},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(N193=1,ADM!L193/Inputs!$D$96,ADM!L193/Inputs!$D$86))","v":6.8189374999999997},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!M193/Inputs!$D$87)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!N193/Inputs!$D$88)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!O193/Inputs!$D$89)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!P193/Inputs!$D$90)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!Q193/Inputs!$D$91)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,ADM!R193/Inputs!$D$92)","v":0},18.569312499999999,0,{"$f":"IF(SUM(ADM!N193:R193)=ADM!S193,SUM(X193:AB193),IF(OR(SUM(ADM!F193:O193)=ADM!S193,SUM(ADM!G193:O193)=ADM!S193,SUM(ADM!H193:O193)=ADM!S193,SUM(ADM!I193:O193)=ADM!S193,SUM(ADM!J193:O193)=ADM!S193,SUM(ADM!K193:O193)=ADM!S193,SUM(ADM!L193:O193)=ADM!S193,SUM(ADM!M193:O193)=ADM!S193,SUM(ADM!N193:O193)=ADM!S193),SUM(Z193:AB193),SUM(Y193:AB193)))","v":0},18.569312499999999,{"$f":"Inputs!$D$39*AC193","v":3.7138624999999998},{"$f":"Inputs!$D$40*AD193","v":0},{"$f":"Inputs!$D$41*AE193","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'Voc Ed'!H193)","v":0},3.7138624999999998,{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$72=1,$F193=0,Inputs!$D$74<=$AC193+$AG193),0,IF(AND($F193>0,$F193<=Inputs!$D$104,Inputs!$D$72=2),$F193/Inputs!$D$94-($AC193+$AG193),Inputs!$D$74-($AC193+$AG193)))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$72=1,$G193=0,Inputs!$D$75<=$AD193+$AH193),0,IF(Inputs!$D$72=2,IF(AND($G193>0,$G193<=Inputs!$D$104),$G193/Inputs!$D$94-($AD193+$AH193),Inputs!$D$75-($AD193+$AH193))))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$72=1,$H193=0,Inputs!$D$76<=$AE193+$AI193+AJ193),0,IF(Inputs!$D$72=2,IF(AND($H193>0,$H193<=Inputs!$D$104),$H193/Inputs!$D$94-($AE193+$AI193+$AJ193),Inputs!$D$76-($AE193+$AI193+$AJ193))))","v":0},{"$f":"IF(OR(J193=\"T\",K193=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O193=\"EM\",(AD193+AH193+AJ193)<Inputs!$D$75),Inputs!$D$75-(AD193+AH193+AJ193),IF(AND(O193=\"M\",(AD193+AH193+AJ193)<Inputs!$D$75),Inputs!$D$75-(AD193+AH193+AJ193),IF(AND(OR(O193=\"MH\",O193=\"H\",O193=\"EMH\"),(AD193+AE193+AH193+AI193+AJ193)<Inputs!$D$76),Inputs!$D$76-(AD193+AE193+AH193+AI193+AJ193),0)))),0))","v":0},0,{"$f":"IF($J193=\"T\",$I193/Inputs!$D$93,0)","v":0},{"$f":"IF(L193=1,(I193/7)*1.5,IF($J193=\"T\",0,IF(AND($K193=\"T\",($I193/Inputs!$D$94)>=1),$I193/Inputs!$D$94,IF(AND($K193=\"T\",($I193/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L193","v":0},0,{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$234=0,O193=\"M\",O193=\"H\"), 0,(F193*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$234=0,O193=\"E\",O193=\"H\"), 0,(SUM(F193:G193)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",Inputs!$D$234=0,O193=\"E\",O193=\"M\"), 0,(SUM(F193:H193)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'At-Risk'!T193/100)","v":1.21},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'At-Risk'!U193/100)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'At-Risk'!V193/100)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(AND(O193=\"E\", SUM(AX193:AZ193)<1/Inputs!$D$253*F193),1/Inputs!$D$253*F193-SUM(AX193:AZ193),IF(AND(O193=\"M\", SUM(AX193:AZ193)<1/Inputs!$D$256*SUM(F193:G193)),1/Inputs!$D$256* SUM(F193:G193)-SUM(AX193:AZ193),IF(AND(O193=\"H\",SUM(AX193:AZ193)<1/Inputs!$D$260*SUM(F193:H193)),1/Inputs!$D$260*SUM(F193:H193)-SUM(AX193:AZ193),0))))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'At-Risk'!AJ193/100)","v":0.05},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F193:$R193)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F193:$K193)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J193:$K193)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L193:$N193)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O193:$R193)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F193:$R193)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F193:$K193)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J193:$K193)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L193:$N193)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O193:$R193)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",F193=0,Inputs!$D$247=0,O193=\"M\",O193=\"H\"),0,1/Inputs!$D$253*F193)","v":1.0316284722222222},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",G193=0,Inputs!$D$247=0,O193=\"H\",O193=\"E\"),0,IF(SUM(F193:G193)<Inputs!$D$254,1/Inputs!$D$254*SUM(F193:G193),IF(SUM(F193:G193)>Inputs!$D$257,1/Inputs!$D$257*SUM(F193:G193),1)))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",H193=0,Inputs!$D$247=0,O193=\"E\",O193=\"M\"),0,IF(SUM(F193:H193)<Inputs!$D$258,1/Inputs!$D$258*SUM(F193:H193),IF(SUM(F193:H193)>Inputs!$D$261,1/Inputs!$D$261*SUM(F193:H193),1)))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",G193=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G193)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",H193=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H193)","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,'At-Risk'!S193/100)","v":1.21},{"$f":"IF(OR($J193=\"T\",$K193=\"T\"),0,IF(AND(O193=\"E\",'At-Risk'!S193/100<1/Inputs!$D$253*F193),1/Inputs!$D$253*F193-'At-Risk'!S193/100,IF(AND(O193=\"M\",'At-Risk'!S193/100<1/Inputs!$D$256*SUM(F193:G193)),1/Inputs!$D$256* SUM(F193:G193)-'At-Risk'!S193/100,IF(AND(O193=\"H\",'At-Risk'!S193/100<1/Inputs!$D$260*SUM(F193:H193)),1/Inputs!$D$260*SUM(F193:H193)-'At-Risk'!S193/100,0))))","v":0},0,{"$f":"IF(OR(J193=\"T\",K193=\"T\"),0,IF(O193=\"E\",2/Inputs!$D$253*F193,IF(O193=\"M\",2/Inputs!$D$256*SUM(F193:G193),IF(O193=\"H\",5/Inputs!$D$261*SUM(F193:H193),0))))","v":2.0632569444444444},5.5648854166666668,{"$f":"IF(OR($J193=\"T\",$K193=\"T\",F193=0,O193=\"M\",O193=\"H\"),0,IF(F193<Inputs!$D$251,1/Inputs!$D$251*F193,1))","v":1},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",G193=0,O193=\"E\",O193=\"H\"),0,IF(SUM(F193:G193)<Inputs!$D$254,1/Inputs!$D$254*SUM(F193:G193),1))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",H193=0,O193=\"E\",O193=\"M\"),0,IF(SUM(F193:H193)<Inputs!$D$258,1/Inputs!$D$258*SUM(F193:H193),1))","v":0},0,{"$f":"IF(OR($J193=\"T\",$K193=\"T\",F193=0),0,IF(AND(O193=\"E\",F193>Inputs!$D$253),(F193-Inputs!$D$253)*1/Inputs!$D$253,0))","v":3.1628472222222155E-2},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",G193=0),0,IF(AND(O193=\"M\",SUM(F193:G193)>Inputs!$D$256),(SUM(F193:G193)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",H193=0),0,IF(AND(O193=\"H\",SUM(F193:H193)>Inputs!$D$260),(SUM(F193:H193)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K193=\"T\",$J193=\"T\",O193=\"M\",O193=\"H\"),0,IF(F193<Inputs!$D$251,1/Inputs!$D$251*F193,IF(F193>Inputs!$D$253,1/Inputs!$D$253*F193,1)))","v":1.0316284722222222},{"$f":"IF(OR($K193=\"T\",$J193=\"T\",O193=\"E\",O193=\"H\"),0,IF(SUM(F193:G193)<Inputs!$D$254,1/Inputs!$D$254*SUM(F193:G193),IF(SUM(F193:G193)>Inputs!$D$256,1/Inputs!$D$256*SUM(F193:G193),1)))","v":0},{"$f":"IF(OR($K193=\"T\",$J193=\"T\",O193=\"E\",O193=\"M\"),0,IF(SUM(F193:H193)<Inputs!$D$258,1/Inputs!$D$258*SUM(F193:H193),IF(SUM(F193:H193)>Inputs!$D$261,1/Inputs!$D$261*SUM(F193:H193),1)))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",F193=0,O193=\"M\",O193=\"H\"),0,1/Inputs!$D$253*F193)","v":1.0316284722222222},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",G193=0,O193=\"E\",O193=\"H\"),0,1/Inputs!$D$256*SUM(F193:G193))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",H193=0,O193=\"E\",O193=\"M\"),0,4/Inputs!$D$261*SUM(F193:H193))","v":0},3.0948854166666666,0,0,0,0,450056.46183920355,421526.92469294829,505794.294973657,0,0,0,0,0,0,1377377.6815058088,0,0,1377377.6815058088,275475.53630116174,0,0,0,275475.53630116174,0,0,0,0,0,0,0,0,0,0,0,0,89751.680070117218,0,0,0,3708.7471103354228,0,0,76520.982305878264,0,0,0,0,89751.680070117218,0,0,75401.186596145562,{"$f":"0.05*($AF193+AK193+AP193+AT193+SUM(AU193:BD193))*175*Inputs!$D$228*(1+0.0765)","v":22238.967981309928},357373.24413390359,115600.21176398499,0,0,0,3138.8027154788974,0,0,54744.393479584833,0,0,45236.15656024433,0,0,218719.56451929305,{"$f":"Inputs!$D$152*F193+Inputs!$D$153*G193+Inputs!$D$154*H193","v":99808.424820275701},{"$f":"Inputs!$D$155*I193","v":87376.496848649796},{"$f":"'Voc Ed'!L193","v":0},{"$f":"Inputs!$D$156*$I193","v":8737.6496848649804},{"$f":"Inputs!$D$157*$I193","v":34950.598739459921},{"$f":"Inputs!$D$158*$I193","v":11199.73290504929},{"$f":"IF(Inputs!$D$100=1,0,Activities!R193)","v":63259.5714466504},305332.47444495012,2534278.5009051175]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!R30","v":"1202051"},{"$f":"'School Reference Sheet'!S30","v":"Star Valley Middle School"},{"$f":"'School Reference Sheet'!T30","v":"7-8"},{"$f":"IF(M194=1,SUM(ADM!F194:J194),IF(N194=1,SUM(ADM!F194:L194),SUM(ADM!F194:K194,0)))","v":0},{"$f":"ADM!S194-'School Resources'!H194-'School Resources'!F194","v":366.43833333333333},{"$f":"IF(SUM(ADM!N194:R194)=ADM!S194,SUM(ADM!N194:R194),IF(OR(SUM(ADM!F194:O194)=ADM!S194,SUM(ADM!G194:O194)=ADM!S194,SUM(ADM!H194:O194)=ADM!S194,SUM(ADM!I194:O194)=ADM!S194,SUM(ADM!J194:O194)=ADM!S194,SUM(ADM!K194:O194)=ADM!S194,SUM(ADM!L194:O194)=ADM!S194,SUM(ADM!M194:O194)=ADM!S194,SUM(ADM!N194:O194)=ADM!S194),0,SUM(ADM!O194:R194)))","v":0},{"$f":"SUM(ADM!$F194:$R194)","v":366.43833333333333},"F",{"$f":"IF(I194<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F194:J194)=0,SUM(ADM!O194:R194)=0,ADM!K194>0,ADM!N194>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M194:R194)=0,ADM!L194>0),1,0)","v":0},"M",{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!F194/Inputs!$D$80)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!G194/Inputs!$D$81)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!H194/Inputs!$D$82)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!I194/Inputs!$D$83)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!J194/Inputs!$D$84)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(M194=1,ADM!K194/Inputs!$D$95,ADM!K194/Inputs!$D$85))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(N194=1,ADM!L194/Inputs!$D$96,ADM!L194/Inputs!$D$86))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!M194/Inputs!$D$87)","v":8.6477142857142866},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!N194/Inputs!$D$88)","v":8.8017301587301588},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!O194/Inputs!$D$89)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!P194/Inputs!$D$90)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!Q194/Inputs!$D$91)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,ADM!R194/Inputs!$D$92)","v":0},0,17.449444444444445,{"$f":"IF(SUM(ADM!N194:R194)=ADM!S194,SUM(X194:AB194),IF(OR(SUM(ADM!F194:O194)=ADM!S194,SUM(ADM!G194:O194)=ADM!S194,SUM(ADM!H194:O194)=ADM!S194,SUM(ADM!I194:O194)=ADM!S194,SUM(ADM!J194:O194)=ADM!S194,SUM(ADM!K194:O194)=ADM!S194,SUM(ADM!L194:O194)=ADM!S194,SUM(ADM!M194:O194)=ADM!S194,SUM(ADM!N194:O194)=ADM!S194),SUM(Z194:AB194),SUM(Y194:AB194)))","v":0},17.449444444444445,{"$f":"Inputs!$D$39*AC194","v":0},{"$f":"Inputs!$D$40*AD194","v":5.7583166666666674},{"$f":"Inputs!$D$41*AE194","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'Voc Ed'!H194)","v":0},5.7583166666666674,{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$72=1,$F194=0,Inputs!$D$74<=$AC194+$AG194),0,IF(AND($F194>0,$F194<=Inputs!$D$104,Inputs!$D$72=2),$F194/Inputs!$D$94-($AC194+$AG194),Inputs!$D$74-($AC194+$AG194)))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$72=1,$G194=0,Inputs!$D$75<=$AD194+$AH194),0,IF(Inputs!$D$72=2,IF(AND($G194>0,$G194<=Inputs!$D$104),$G194/Inputs!$D$94-($AD194+$AH194),Inputs!$D$75-($AD194+$AH194))))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$72=1,$H194=0,Inputs!$D$76<=$AE194+$AI194+AJ194),0,IF(Inputs!$D$72=2,IF(AND($H194>0,$H194<=Inputs!$D$104),$H194/Inputs!$D$94-($AE194+$AI194+$AJ194),Inputs!$D$76-($AE194+$AI194+$AJ194))))","v":0},{"$f":"IF(OR(J194=\"T\",K194=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O194=\"EM\",(AD194+AH194+AJ194)<Inputs!$D$75),Inputs!$D$75-(AD194+AH194+AJ194),IF(AND(O194=\"M\",(AD194+AH194+AJ194)<Inputs!$D$75),Inputs!$D$75-(AD194+AH194+AJ194),IF(AND(OR(O194=\"MH\",O194=\"H\",O194=\"EMH\"),(AD194+AE194+AH194+AI194+AJ194)<Inputs!$D$76),Inputs!$D$76-(AD194+AE194+AH194+AI194+AJ194),0)))),0))","v":0},0,{"$f":"IF($J194=\"T\",$I194/Inputs!$D$93,0)","v":0},{"$f":"IF(L194=1,(I194/7)*1.5,IF($J194=\"T\",0,IF(AND($K194=\"T\",($I194/Inputs!$D$94)>=1),$I194/Inputs!$D$94,IF(AND($K194=\"T\",($I194/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L194","v":0},0,{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$234=0,O194=\"M\",O194=\"H\"), 0,(F194*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$234=0,O194=\"E\",O194=\"H\"), 0,(SUM(F194:G194)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",Inputs!$D$234=0,O194=\"E\",O194=\"M\"), 0,(SUM(F194:H194)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'At-Risk'!T194/100)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'At-Risk'!U194/100)","v":1.52},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'At-Risk'!V194/100)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(AND(O194=\"E\", SUM(AX194:AZ194)<1/Inputs!$D$253*F194),1/Inputs!$D$253*F194-SUM(AX194:AZ194),IF(AND(O194=\"M\", SUM(AX194:AZ194)<1/Inputs!$D$256*SUM(F194:G194)),1/Inputs!$D$256* SUM(F194:G194)-SUM(AX194:AZ194),IF(AND(O194=\"H\",SUM(AX194:AZ194)<1/Inputs!$D$260*SUM(F194:H194)),1/Inputs!$D$260*SUM(F194:H194)-SUM(AX194:AZ194),0))))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'At-Risk'!AJ194/100)","v":0.06},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F194:$R194)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F194:$K194)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J194:$K194)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L194:$N194)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O194:$R194)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F194:$R194)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F194:$K194)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J194:$K194)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L194:$N194)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O194:$R194)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",F194=0,Inputs!$D$247=0,O194=\"M\",O194=\"H\"),0,1/Inputs!$D$253*F194)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",G194=0,Inputs!$D$247=0,O194=\"H\",O194=\"E\"),0,IF(SUM(F194:G194)<Inputs!$D$254,1/Inputs!$D$254*SUM(F194:G194),IF(SUM(F194:G194)>Inputs!$D$257,1/Inputs!$D$257*SUM(F194:G194),1)))","v":1},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",H194=0,Inputs!$D$247=0,O194=\"E\",O194=\"M\"),0,IF(SUM(F194:H194)<Inputs!$D$258,1/Inputs!$D$258*SUM(F194:H194),IF(SUM(F194:H194)>Inputs!$D$261,1/Inputs!$D$261*SUM(F194:H194),1)))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",G194=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G194)","v":1.1632962962962963},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",H194=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H194)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,'At-Risk'!S194/100)","v":1.52},{"$f":"IF(OR($J194=\"T\",$K194=\"T\"),0,IF(AND(O194=\"E\",'At-Risk'!S194/100<1/Inputs!$D$253*F194),1/Inputs!$D$253*F194-'At-Risk'!S194/100,IF(AND(O194=\"M\",'At-Risk'!S194/100<1/Inputs!$D$256*SUM(F194:G194)),1/Inputs!$D$256* SUM(F194:G194)-'At-Risk'!S194/100,IF(AND(O194=\"H\",'At-Risk'!S194/100<1/Inputs!$D$260*SUM(F194:H194)),1/Inputs!$D$260*SUM(F194:H194)-'At-Risk'!S194/100,0))))","v":0},1.4657533333333332,{"$f":"IF(OR(J194=\"T\",K194=\"T\"),0,IF(O194=\"E\",2/Inputs!$D$253*F194,IF(O194=\"M\",2/Inputs!$D$256*SUM(F194:G194),IF(O194=\"H\",5/Inputs!$D$261*SUM(F194:H194),0))))","v":2.3265925925925925},9.0556422222222217,{"$f":"IF(OR($J194=\"T\",$K194=\"T\",F194=0,O194=\"M\",O194=\"H\"),0,IF(F194<Inputs!$D$251,1/Inputs!$D$251*F194,1))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",G194=0,O194=\"E\",O194=\"H\"),0,IF(SUM(F194:G194)<Inputs!$D$254,1/Inputs!$D$254*SUM(F194:G194),1))","v":1},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",H194=0,O194=\"E\",O194=\"M\"),0,IF(SUM(F194:H194)<Inputs!$D$258,1/Inputs!$D$258*SUM(F194:H194),1))","v":0},0,{"$f":"IF(OR($J194=\"T\",$K194=\"T\",F194=0),0,IF(AND(O194=\"E\",F194>Inputs!$D$253),(F194-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",G194=0),0,IF(AND(O194=\"M\",SUM(F194:G194)>Inputs!$D$256),(SUM(F194:G194)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.1632962962962963},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",H194=0),0,IF(AND(O194=\"H\",SUM(F194:H194)>Inputs!$D$260),(SUM(F194:H194)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K194=\"T\",$J194=\"T\",O194=\"M\",O194=\"H\"),0,IF(F194<Inputs!$D$251,1/Inputs!$D$251*F194,IF(F194>Inputs!$D$253,1/Inputs!$D$253*F194,1)))","v":0},{"$f":"IF(OR($K194=\"T\",$J194=\"T\",O194=\"E\",O194=\"H\"),0,IF(SUM(F194:G194)<Inputs!$D$254,1/Inputs!$D$254*SUM(F194:G194),IF(SUM(F194:G194)>Inputs!$D$256,1/Inputs!$D$256*SUM(F194:G194),1)))","v":1.1632962962962963},{"$f":"IF(OR($K194=\"T\",$J194=\"T\",O194=\"E\",O194=\"M\"),0,IF(SUM(F194:H194)<Inputs!$D$258,1/Inputs!$D$258*SUM(F194:H194),IF(SUM(F194:H194)>Inputs!$D$261,1/Inputs!$D$261*SUM(F194:H194),1)))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",F194=0,O194=\"M\",O194=\"H\"),0,1/Inputs!$D$253*F194)","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",G194=0,O194=\"E\",O194=\"H\"),0,1/Inputs!$D$256*SUM(F194:G194))","v":1.1632962962962963},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",H194=0,O194=\"E\",O194=\"M\"),0,4/Inputs!$D$261*SUM(F194:H194))","v":0},3.4898888888888888,0,0,0,0,0,0,0,641443.70736298431,652867.82584285235,0,0,0,0,0,1294311.5332058365,0,1294311.5332058365,0,427122.80595792609,0,0,427122.80595792609,0,0,0,0,0,0,0,0,0,0,0,0,0,112745.91215419685,0,0,4450.496532402507,0,0,0,74174.942206708452,0,84085.848065359009,0,112745.91215419685,0,108722.16878929027,85024.719136239277,{"$f":"0.05*($AF194+AK194+AP194+AT194+SUM(AU194:BD194))*175*Inputs!$D$228*(1+0.0765)","v":23414.608508765679},605364.60754715884,0,115600.21176398499,0,0,0,16205.488986038996,0,0,61731.477845514557,0,0,51009.694674146354,0,244546.8732696849,{"$f":"Inputs!$D$152*F194+Inputs!$D$153*G194+Inputs!$D$154*H194","v":123098.36741319559},{"$f":"Inputs!$D$155*I194","v":107765.4930605417},{"$f":"'Voc Ed'!L194","v":0},{"$f":"Inputs!$D$156*$I194","v":10776.54930605417},{"$f":"Inputs!$D$157*$I194","v":43106.197224216681},{"$f":"Inputs!$D$158*$I194","v":13813.150929472864},{"$f":"IF(Inputs!$D$100=1,0,Activities!R194)","v":108671.0375395248},407230.7954730058,2978576.6154536121]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!U30","v":"1202055"},{"$f":"'School Reference Sheet'!V30","v":"Cokeville High School"},{"$f":"'School Reference Sheet'!W30","v":"7-12"},{"$f":"IF(M195=1,SUM(ADM!F195:J195),IF(N195=1,SUM(ADM!F195:L195),SUM(ADM!F195:K195,0)))","v":0},{"$f":"ADM!S195-'School Resources'!H195-'School Resources'!F195","v":38.798000000000002},{"$f":"IF(SUM(ADM!N195:R195)=ADM!S195,SUM(ADM!N195:R195),IF(OR(SUM(ADM!F195:O195)=ADM!S195,SUM(ADM!G195:O195)=ADM!S195,SUM(ADM!H195:O195)=ADM!S195,SUM(ADM!I195:O195)=ADM!S195,SUM(ADM!J195:O195)=ADM!S195,SUM(ADM!K195:O195)=ADM!S195,SUM(ADM!L195:O195)=ADM!S195,SUM(ADM!M195:O195)=ADM!S195,SUM(ADM!N195:O195)=ADM!S195),0,SUM(ADM!O195:R195)))","v":66.536000000000001},{"$f":"SUM(ADM!$F195:$R195)","v":105.334},"F",{"$f":"IF(I195<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F195:J195)=0,SUM(ADM!O195:R195)=0,ADM!K195>0,ADM!N195>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M195:R195)=0,ADM!L195>0),1,0)","v":0},"H",{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!F195/Inputs!$D$80)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!G195/Inputs!$D$81)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!H195/Inputs!$D$82)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!I195/Inputs!$D$83)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!J195/Inputs!$D$84)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(M195=1,ADM!K195/Inputs!$D$95,ADM!K195/Inputs!$D$85))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(N195=1,ADM!L195/Inputs!$D$96,ADM!L195/Inputs!$D$86))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!M195/Inputs!$D$87)","v":0.98757142857142866},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!N195/Inputs!$D$88)","v":0.85995238095238102},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!O195/Inputs!$D$89)","v":0.7146190476190476},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!P195/Inputs!$D$90)","v":0.80952380952380953},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!Q195/Inputs!$D$91)","v":1.0251904761904762},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,ADM!R195/Inputs!$D$92)","v":0.61904761904761907},0,1.84752380952381,{"$f":"IF(SUM(ADM!N195:R195)=ADM!S195,SUM(X195:AB195),IF(OR(SUM(ADM!F195:O195)=ADM!S195,SUM(ADM!G195:O195)=ADM!S195,SUM(ADM!H195:O195)=ADM!S195,SUM(ADM!I195:O195)=ADM!S195,SUM(ADM!J195:O195)=ADM!S195,SUM(ADM!K195:O195)=ADM!S195,SUM(ADM!L195:O195)=ADM!S195,SUM(ADM!M195:O195)=ADM!S195,SUM(ADM!N195:O195)=ADM!S195),SUM(Z195:AB195),SUM(Y195:AB195)))","v":3.1683809523809523},5.0159047619047623,{"$f":"Inputs!$D$39*AC195","v":0},{"$f":"Inputs!$D$40*AD195","v":0.6096828571428573},{"$f":"Inputs!$D$41*AE195","v":1.0455657142857142},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'Voc Ed'!H195)","v":6.531904761904761E-2},1.7205676190476189,{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$72=1,$F195=0,Inputs!$D$74<=$AC195+$AG195),0,IF(AND($F195>0,$F195<=Inputs!$D$104,Inputs!$D$72=2),$F195/Inputs!$D$94-($AC195+$AG195),Inputs!$D$74-($AC195+$AG195)))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$72=1,$G195=0,Inputs!$D$75<=$AD195+$AH195),0,IF(Inputs!$D$72=2,IF(AND($G195>0,$G195<=Inputs!$D$104),$G195/Inputs!$D$94-($AD195+$AH195),Inputs!$D$75-($AD195+$AH195))))","v":3.0853647619047613},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$72=1,$H195=0,Inputs!$D$76<=$AE195+$AI195+AJ195),0,IF(Inputs!$D$72=2,IF(AND($H195>0,$H195<=Inputs!$D$104),$H195/Inputs!$D$94-($AE195+$AI195+$AJ195),Inputs!$D$76-($AE195+$AI195+$AJ195))))","v":5.7207342857142853},{"$f":"IF(OR(J195=\"T\",K195=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O195=\"EM\",(AD195+AH195+AJ195)<Inputs!$D$75),Inputs!$D$75-(AD195+AH195+AJ195),IF(AND(O195=\"M\",(AD195+AH195+AJ195)<Inputs!$D$75),Inputs!$D$75-(AD195+AH195+AJ195),IF(AND(OR(O195=\"MH\",O195=\"H\",O195=\"EMH\"),(AD195+AE195+AH195+AI195+AJ195)<Inputs!$D$76),Inputs!$D$76-(AD195+AE195+AH195+AI195+AJ195),0)))),0))","v":0},8.8060990476190462,{"$f":"IF($J195=\"T\",$I195/Inputs!$D$93,0)","v":0},{"$f":"IF(L195=1,(I195/7)*1.5,IF($J195=\"T\",0,IF(AND($K195=\"T\",($I195/Inputs!$D$94)>=1),$I195/Inputs!$D$94,IF(AND($K195=\"T\",($I195/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L195","v":0},0,{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$234=0,O195=\"M\",O195=\"H\"), 0,(F195*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$234=0,O195=\"E\",O195=\"H\"), 0,(SUM(F195:G195)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",Inputs!$D$234=0,O195=\"E\",O195=\"M\"), 0,(SUM(F195:H195)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'At-Risk'!T195/100)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'At-Risk'!U195/100)","v":0.16},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'At-Risk'!V195/100)","v":0.17},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(AND(O195=\"E\", SUM(AX195:AZ195)<1/Inputs!$D$253*F195),1/Inputs!$D$253*F195-SUM(AX195:AZ195),IF(AND(O195=\"M\", SUM(AX195:AZ195)<1/Inputs!$D$256*SUM(F195:G195)),1/Inputs!$D$256* SUM(F195:G195)-SUM(AX195:AZ195),IF(AND(O195=\"H\",SUM(AX195:AZ195)<1/Inputs!$D$260*SUM(F195:H195)),1/Inputs!$D$260*SUM(F195:H195)-SUM(AX195:AZ195),0))))","v":4.3936507936507829E-3},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'At-Risk'!AJ195/100)","v":0.01},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F195:$R195)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F195:$K195)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J195:$K195)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L195:$N195)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O195:$R195)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F195:$R195)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F195:$K195)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J195:$K195)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L195:$N195)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O195:$R195)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",F195=0,Inputs!$D$247=0,O195=\"M\",O195=\"H\"),0,1/Inputs!$D$253*F195)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",G195=0,Inputs!$D$247=0,O195=\"H\",O195=\"E\"),0,IF(SUM(F195:G195)<Inputs!$D$254,1/Inputs!$D$254*SUM(F195:G195),IF(SUM(F195:G195)>Inputs!$D$257,1/Inputs!$D$257*SUM(F195:G195),1)))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",H195=0,Inputs!$D$247=0,O195=\"E\",O195=\"M\"),0,IF(SUM(F195:H195)<Inputs!$D$258,1/Inputs!$D$258*SUM(F195:H195),IF(SUM(F195:H195)>Inputs!$D$261,1/Inputs!$D$261*SUM(F195:H195),1)))","v":1},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",G195=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G195)","v":0.12316825396825397},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",H195=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H195)","v":0.21122539682539682},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,'At-Risk'!S195/100)","v":0.33},{"$f":"IF(OR($J195=\"T\",$K195=\"T\"),0,IF(AND(O195=\"E\",'At-Risk'!S195/100<1/Inputs!$D$253*F195),1/Inputs!$D$253*F195-'At-Risk'!S195/100,IF(AND(O195=\"M\",'At-Risk'!S195/100<1/Inputs!$D$256*SUM(F195:G195)),1/Inputs!$D$256* SUM(F195:G195)-'At-Risk'!S195/100,IF(AND(O195=\"H\",'At-Risk'!S195/100<1/Inputs!$D$260*SUM(F195:H195)),1/Inputs!$D$260*SUM(F195:H195)-'At-Risk'!S195/100,0))))","v":4.3936507936507829E-3},0.42133599999999999,{"$f":"IF(OR(J195=\"T\",K195=\"T\"),0,IF(O195=\"E\",2/Inputs!$D$253*F195,IF(O195=\"M\",2/Inputs!$D$256*SUM(F195:G195),IF(O195=\"H\",5/Inputs!$D$261*SUM(F195:H195),0))))","v":0.83598412698412694},3.2705010793650793,{"$f":"IF(OR($J195=\"T\",$K195=\"T\",F195=0,O195=\"M\",O195=\"H\"),0,IF(F195<Inputs!$D$251,1/Inputs!$D$251*F195,1))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",G195=0,O195=\"E\",O195=\"H\"),0,IF(SUM(F195:G195)<Inputs!$D$254,1/Inputs!$D$254*SUM(F195:G195),1))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",H195=0,O195=\"E\",O195=\"M\"),0,IF(SUM(F195:H195)<Inputs!$D$258,1/Inputs!$D$258*SUM(F195:H195),1))","v":1},0,{"$f":"IF(OR($J195=\"T\",$K195=\"T\",F195=0),0,IF(AND(O195=\"E\",F195>Inputs!$D$253),(F195-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",G195=0),0,IF(AND(O195=\"M\",SUM(F195:G195)>Inputs!$D$256),(SUM(F195:G195)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",H195=0),0,IF(AND(O195=\"H\",SUM(F195:H195)>Inputs!$D$260),(SUM(F195:H195)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K195=\"T\",$J195=\"T\",O195=\"M\",O195=\"H\"),0,IF(F195<Inputs!$D$251,1/Inputs!$D$251*F195,IF(F195>Inputs!$D$253,1/Inputs!$D$253*F195,1)))","v":0},{"$f":"IF(OR($K195=\"T\",$J195=\"T\",O195=\"E\",O195=\"H\"),0,IF(SUM(F195:G195)<Inputs!$D$254,1/Inputs!$D$254*SUM(F195:G195),IF(SUM(F195:G195)>Inputs!$D$256,1/Inputs!$D$256*SUM(F195:G195),1)))","v":0},{"$f":"IF(OR($K195=\"T\",$J195=\"T\",O195=\"E\",O195=\"M\"),0,IF(SUM(F195:H195)<Inputs!$D$258,1/Inputs!$D$258*SUM(F195:H195),IF(SUM(F195:H195)>Inputs!$D$261,1/Inputs!$D$261*SUM(F195:H195),1)))","v":1},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",F195=0,O195=\"M\",O195=\"H\"),0,1/Inputs!$D$253*F195)","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",G195=0,O195=\"E\",O195=\"H\"),0,1/Inputs!$D$256*SUM(F195:G195))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",H195=0,O195=\"E\",O195=\"M\"),0,4/Inputs!$D$261*SUM(F195:H195))","v":0.6687873015873016},2.6687873015873018,0,0,0,0,0,0,0,73253.053639282225,63786.918157664193,53006.826556955893,60046.381786383034,76043.444322296491,45917.821366057615,0,137039.97179694645,235014.47403169301,372054.44582863944,0,45223.190692992328,77554.776430458689,4845.0365821400937,127623.00370559111,0,228856.75290090046,424335.13502279267,0,653191.88792369317,0,0,0,0,0,0,0,0,11867.990753073353,12609.740175140438,325.89879369550556,741.74942206708454,0,0,0,0,74174.942206708452,8902.8969855950254,15267.878597699641,24477.73092821379,325.89879369550556,31252.573449605712,30550.821757742189,{"$f":"0.05*($AF195+AK195+AP195+AT195+SUM(AU195:BD195))*175*Inputs!$D$228*(1+0.0765)","v":15006.884488612472},225505.00635184918,0,0,115600.21176398499,0,0,0,0,0,0,53065.997065455544,0,0,29325.835700267162,197992.04452970769,{"$f":"Inputs!$D$152*F195+Inputs!$D$153*G195+Inputs!$D$154*H195","v":40401.451634529934},{"$f":"Inputs!$D$155*I195","v":30977.57361458481},{"$f":"'Voc Ed'!L195","v":15188.606137390876},{"$f":"Inputs!$D$156*$I195","v":3097.7573614584812},{"$f":"Inputs!$D$157*$I195","v":12391.029445833925},{"$f":"Inputs!$D$158*$I195","v":3970.6392799291234},{"$f":"IF(Inputs!$D$100=1,0,Activities!R195)","v":142673.78203422239},248700.83950794954,1825067.2278474299]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!X30","v":"1202056"},{"$f":"'School Reference Sheet'!Y30","v":"Star Valley High School"},{"$f":"'School Reference Sheet'!Z30","v":"9-12"},{"$f":"IF(M196=1,SUM(ADM!F196:J196),IF(N196=1,SUM(ADM!F196:L196),SUM(ADM!F196:K196,0)))","v":0},{"$f":"ADM!S196-'School Resources'!H196-'School Resources'!F196","v":0},{"$f":"IF(SUM(ADM!N196:R196)=ADM!S196,SUM(ADM!N196:R196),IF(OR(SUM(ADM!F196:O196)=ADM!S196,SUM(ADM!G196:O196)=ADM!S196,SUM(ADM!H196:O196)=ADM!S196,SUM(ADM!I196:O196)=ADM!S196,SUM(ADM!J196:O196)=ADM!S196,SUM(ADM!K196:O196)=ADM!S196,SUM(ADM!L196:O196)=ADM!S196,SUM(ADM!M196:O196)=ADM!S196,SUM(ADM!N196:O196)=ADM!S196),0,SUM(ADM!O196:R196)))","v":673.62299999999993},{"$f":"SUM(ADM!$F196:$R196)","v":673.62299999999993},"F",{"$f":"IF(I196<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F196:J196)=0,SUM(ADM!O196:R196)=0,ADM!K196>0,ADM!N196>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M196:R196)=0,ADM!L196>0),1,0)","v":0},"H",{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!F196/Inputs!$D$80)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!G196/Inputs!$D$81)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!H196/Inputs!$D$82)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!I196/Inputs!$D$83)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!J196/Inputs!$D$84)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(M196=1,ADM!K196/Inputs!$D$95,ADM!K196/Inputs!$D$85))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(N196=1,ADM!L196/Inputs!$D$96,ADM!L196/Inputs!$D$86))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!M196/Inputs!$D$87)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!N196/Inputs!$D$88)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!O196/Inputs!$D$89)","v":9.0411428571428569},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!P196/Inputs!$D$90)","v":8.3503809523809522},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!Q196/Inputs!$D$91)","v":7.9132857142857143},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,ADM!R196/Inputs!$D$92)","v":6.7724761904761905},0,0,{"$f":"IF(SUM(ADM!N196:R196)=ADM!S196,SUM(X196:AB196),IF(OR(SUM(ADM!F196:O196)=ADM!S196,SUM(ADM!G196:O196)=ADM!S196,SUM(ADM!H196:O196)=ADM!S196,SUM(ADM!I196:O196)=ADM!S196,SUM(ADM!J196:O196)=ADM!S196,SUM(ADM!K196:O196)=ADM!S196,SUM(ADM!L196:O196)=ADM!S196,SUM(ADM!M196:O196)=ADM!S196,SUM(ADM!N196:O196)=ADM!S196),SUM(Z196:AB196),SUM(Y196:AB196)))","v":32.077285714285715},32.077285714285715,{"$f":"Inputs!$D$39*AC196","v":0},{"$f":"Inputs!$D$40*AD196","v":0},{"$f":"Inputs!$D$41*AE196","v":10.585504285714286},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'Voc Ed'!H196)","v":0.71657619047619048},11.302080476190477,{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$72=1,$F196=0,Inputs!$D$74<=$AC196+$AG196),0,IF(AND($F196>0,$F196<=Inputs!$D$104,Inputs!$D$72=2),$F196/Inputs!$D$94-($AC196+$AG196),Inputs!$D$74-($AC196+$AG196)))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$72=1,$G196=0,Inputs!$D$75<=$AD196+$AH196),0,IF(Inputs!$D$72=2,IF(AND($G196>0,$G196<=Inputs!$D$104),$G196/Inputs!$D$94-($AD196+$AH196),Inputs!$D$75-($AD196+$AH196))))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$72=1,$H196=0,Inputs!$D$76<=$AE196+$AI196+AJ196),0,IF(Inputs!$D$72=2,IF(AND($H196>0,$H196<=Inputs!$D$104),$H196/Inputs!$D$94-($AE196+$AI196+$AJ196),Inputs!$D$76-($AE196+$AI196+$AJ196))))","v":0},{"$f":"IF(OR(J196=\"T\",K196=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O196=\"EM\",(AD196+AH196+AJ196)<Inputs!$D$75),Inputs!$D$75-(AD196+AH196+AJ196),IF(AND(O196=\"M\",(AD196+AH196+AJ196)<Inputs!$D$75),Inputs!$D$75-(AD196+AH196+AJ196),IF(AND(OR(O196=\"MH\",O196=\"H\",O196=\"EMH\"),(AD196+AE196+AH196+AI196+AJ196)<Inputs!$D$76),Inputs!$D$76-(AD196+AE196+AH196+AI196+AJ196),0)))),0))","v":0},0,{"$f":"IF($J196=\"T\",$I196/Inputs!$D$93,0)","v":0},{"$f":"IF(L196=1,(I196/7)*1.5,IF($J196=\"T\",0,IF(AND($K196=\"T\",($I196/Inputs!$D$94)>=1),$I196/Inputs!$D$94,IF(AND($K196=\"T\",($I196/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L196","v":0},0,{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$234=0,O196=\"M\",O196=\"H\"), 0,(F196*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$234=0,O196=\"E\",O196=\"H\"), 0,(SUM(F196:G196)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",Inputs!$D$234=0,O196=\"E\",O196=\"M\"), 0,(SUM(F196:H196)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'At-Risk'!T196/100)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'At-Risk'!U196/100)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'At-Risk'!V196/100)","v":2.4300000000000002},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(AND(O196=\"E\", SUM(AX196:AZ196)<1/Inputs!$D$253*F196),1/Inputs!$D$253*F196-SUM(AX196:AZ196),IF(AND(O196=\"M\", SUM(AX196:AZ196)<1/Inputs!$D$256*SUM(F196:G196)),1/Inputs!$D$256* SUM(F196:G196)-SUM(AX196:AZ196),IF(AND(O196=\"H\",SUM(AX196:AZ196)<1/Inputs!$D$260*SUM(F196:H196)),1/Inputs!$D$260*SUM(F196:H196)-SUM(AX196:AZ196),0))))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'At-Risk'!AJ196/100)","v":0.05},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F196:$R196)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F196:$K196)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J196:$K196)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L196:$N196)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O196:$R196)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F196:$R196)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F196:$K196)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J196:$K196)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L196:$N196)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O196:$R196)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",F196=0,Inputs!$D$247=0,O196=\"M\",O196=\"H\"),0,1/Inputs!$D$253*F196)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",G196=0,Inputs!$D$247=0,O196=\"H\",O196=\"E\"),0,IF(SUM(F196:G196)<Inputs!$D$254,1/Inputs!$D$254*SUM(F196:G196),IF(SUM(F196:G196)>Inputs!$D$257,1/Inputs!$D$257*SUM(F196:G196),1)))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",H196=0,Inputs!$D$247=0,O196=\"E\",O196=\"M\"),0,IF(SUM(F196:H196)<Inputs!$D$258,1/Inputs!$D$258*SUM(F196:H196),IF(SUM(F196:H196)>Inputs!$D$261,1/Inputs!$D$261*SUM(F196:H196),1)))","v":1.0692428571428569},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",G196=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G196)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",H196=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H196)","v":2.1384857142857139},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,'At-Risk'!S196/100)","v":2.4300000000000002},{"$f":"IF(OR($J196=\"T\",$K196=\"T\"),0,IF(AND(O196=\"E\",'At-Risk'!S196/100<1/Inputs!$D$253*F196),1/Inputs!$D$253*F196-'At-Risk'!S196/100,IF(AND(O196=\"M\",'At-Risk'!S196/100<1/Inputs!$D$256*SUM(F196:G196)),1/Inputs!$D$256* SUM(F196:G196)-'At-Risk'!S196/100,IF(AND(O196=\"H\",'At-Risk'!S196/100<1/Inputs!$D$260*SUM(F196:H196)),1/Inputs!$D$260*SUM(F196:H196)-'At-Risk'!S196/100,0))))","v":0},2.6944919999999999,{"$f":"IF(OR(J196=\"T\",K196=\"T\"),0,IF(O196=\"E\",2/Inputs!$D$253*F196,IF(O196=\"M\",2/Inputs!$D$256*SUM(F196:G196),IF(O196=\"H\",5/Inputs!$D$261*SUM(F196:H196),0))))","v":5.3462142857142849},16.158434857142854,{"$f":"IF(OR($J196=\"T\",$K196=\"T\",F196=0,O196=\"M\",O196=\"H\"),0,IF(F196<Inputs!$D$251,1/Inputs!$D$251*F196,1))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",G196=0,O196=\"E\",O196=\"H\"),0,IF(SUM(F196:G196)<Inputs!$D$254,1/Inputs!$D$254*SUM(F196:G196),1))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",H196=0,O196=\"E\",O196=\"M\"),0,IF(SUM(F196:H196)<Inputs!$D$258,1/Inputs!$D$258*SUM(F196:H196),1))","v":1},0,{"$f":"IF(OR($J196=\"T\",$K196=\"T\",F196=0),0,IF(AND(O196=\"E\",F196>Inputs!$D$253),(F196-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",G196=0),0,IF(AND(O196=\"M\",SUM(F196:G196)>Inputs!$D$256),(SUM(F196:G196)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",H196=0),0,IF(AND(O196=\"H\",SUM(F196:H196)>Inputs!$D$260),(SUM(F196:H196)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.1384857142857141},{"$f":"IF(OR($K196=\"T\",$J196=\"T\",O196=\"M\",O196=\"H\"),0,IF(F196<Inputs!$D$251,1/Inputs!$D$251*F196,IF(F196>Inputs!$D$253,1/Inputs!$D$253*F196,1)))","v":0},{"$f":"IF(OR($K196=\"T\",$J196=\"T\",O196=\"E\",O196=\"H\"),0,IF(SUM(F196:G196)<Inputs!$D$254,1/Inputs!$D$254*SUM(F196:G196),IF(SUM(F196:G196)>Inputs!$D$256,1/Inputs!$D$256*SUM(F196:G196),1)))","v":0},{"$f":"IF(OR($K196=\"T\",$J196=\"T\",O196=\"E\",O196=\"M\"),0,IF(SUM(F196:H196)<Inputs!$D$258,1/Inputs!$D$258*SUM(F196:H196),IF(SUM(F196:H196)>Inputs!$D$261,1/Inputs!$D$261*SUM(F196:H196),1)))","v":1.0692428571428569},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",F196=0,O196=\"M\",O196=\"H\"),0,1/Inputs!$D$253*F196)","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",G196=0,O196=\"E\",O196=\"H\"),0,1/Inputs!$D$256*SUM(F196:G196))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",H196=0,O196=\"E\",O196=\"M\"),0,4/Inputs!$D$261*SUM(F196:H196))","v":4.2769714285714278},7.4846999999999992,0,0,0,0,0,0,0,0,0,670626.24891116633,619389.02454685618,586967.51052231446,502348.03002488049,0,0,2379330.8140052175,2379330.8140052175,0,0,785179.16862172179,53151.997515274736,838331.16613699659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180245.10956230154,0,3708.7471103354228,0,0,0,0,79311.027133507232,0,154574.87953315832,180245.10956230154,0,199863.78837643826,195376.00589473071,{"$f":"0.05*($AF196+AK196+AP196+AT196+SUM(AU196:BD196))*175*Inputs!$D$228*(1+0.0765)","v":43318.922632702132},1036643.5898054751,0,0,115600.21176398499,0,0,0,112983.07507319954,0,0,56740.43831940215,0,0,187542.07968861965,472865.80484520632,{"$f":"Inputs!$D$152*F196+Inputs!$D$153*G196+Inputs!$D$154*H196","v":277078.39704341762},{"$f":"Inputs!$D$155*I196","v":198105.13291983082},{"$f":"'Voc Ed'!L196","v":102500.353993051},{"$f":"Inputs!$D$156*$I196","v":19810.513291983083},{"$f":"Inputs!$D$157*$I196","v":79242.053167932332},{"$f":"Inputs!$D$158*$I196","v":25392.693182293424},{"$f":"IF(Inputs!$D$100=1,0,Activities!R196)","v":483506.993520886},1185636.1371193943,5912807.51191229]
["1202000","Lincoln #2",{"$f":"'School Reference Sheet'!AA30","v":"1202057"},{"$f":"'School Reference Sheet'!AB30","v":"Swift Creek High School"},{"$f":"'School Reference Sheet'!AC30","v":"9-12"},{"$f":"IF(M197=1,SUM(ADM!F197:J197),IF(N197=1,SUM(ADM!F197:L197),SUM(ADM!F197:K197,0)))","v":0},{"$f":"ADM!S197-'School Resources'!H197-'School Resources'!F197","v":0},{"$f":"IF(SUM(ADM!N197:R197)=ADM!S197,SUM(ADM!N197:R197),IF(OR(SUM(ADM!F197:O197)=ADM!S197,SUM(ADM!G197:O197)=ADM!S197,SUM(ADM!H197:O197)=ADM!S197,SUM(ADM!I197:O197)=ADM!S197,SUM(ADM!J197:O197)=ADM!S197,SUM(ADM!K197:O197)=ADM!S197,SUM(ADM!L197:O197)=ADM!S197,SUM(ADM!M197:O197)=ADM!S197,SUM(ADM!N197:O197)=ADM!S197),0,SUM(ADM!O197:R197)))","v":24.442666666666668},{"$f":"SUM(ADM!$F197:$R197)","v":24.442666666666668},"T",{"$f":"IF(I197<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F197:J197)=0,SUM(ADM!O197:R197)=0,ADM!K197>0,ADM!N197>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M197:R197)=0,ADM!L197>0),1,0)","v":0},"H",{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!F197/Inputs!$D$80)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!G197/Inputs!$D$81)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!H197/Inputs!$D$82)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!I197/Inputs!$D$83)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!J197/Inputs!$D$84)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(M197=1,ADM!K197/Inputs!$D$95,ADM!K197/Inputs!$D$85))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(N197=1,ADM!L197/Inputs!$D$96,ADM!L197/Inputs!$D$86))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!M197/Inputs!$D$87)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!N197/Inputs!$D$88)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!O197/Inputs!$D$89)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!P197/Inputs!$D$90)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!Q197/Inputs!$D$91)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,ADM!R197/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N197:R197)=ADM!S197,SUM(X197:AB197),IF(OR(SUM(ADM!F197:O197)=ADM!S197,SUM(ADM!G197:O197)=ADM!S197,SUM(ADM!H197:O197)=ADM!S197,SUM(ADM!I197:O197)=ADM!S197,SUM(ADM!J197:O197)=ADM!S197,SUM(ADM!K197:O197)=ADM!S197,SUM(ADM!L197:O197)=ADM!S197,SUM(ADM!M197:O197)=ADM!S197,SUM(ADM!N197:O197)=ADM!S197),SUM(Z197:AB197),SUM(Y197:AB197)))","v":0},0,{"$f":"Inputs!$D$39*AC197","v":0},{"$f":"Inputs!$D$40*AD197","v":0},{"$f":"Inputs!$D$41*AE197","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'Voc Ed'!H197)","v":0},0,{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$72=1,$F197=0,Inputs!$D$74<=$AC197+$AG197),0,IF(AND($F197>0,$F197<=Inputs!$D$104,Inputs!$D$72=2),$F197/Inputs!$D$94-($AC197+$AG197),Inputs!$D$74-($AC197+$AG197)))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$72=1,$G197=0,Inputs!$D$75<=$AD197+$AH197),0,IF(Inputs!$D$72=2,IF(AND($G197>0,$G197<=Inputs!$D$104),$G197/Inputs!$D$94-($AD197+$AH197),Inputs!$D$75-($AD197+$AH197))))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$72=1,$H197=0,Inputs!$D$76<=$AE197+$AI197+AJ197),0,IF(Inputs!$D$72=2,IF(AND($H197>0,$H197<=Inputs!$D$104),$H197/Inputs!$D$94-($AE197+$AI197+$AJ197),Inputs!$D$76-($AE197+$AI197+$AJ197))))","v":0},{"$f":"IF(OR(J197=\"T\",K197=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O197=\"EM\",(AD197+AH197+AJ197)<Inputs!$D$75),Inputs!$D$75-(AD197+AH197+AJ197),IF(AND(O197=\"M\",(AD197+AH197+AJ197)<Inputs!$D$75),Inputs!$D$75-(AD197+AH197+AJ197),IF(AND(OR(O197=\"MH\",O197=\"H\",O197=\"EMH\"),(AD197+AE197+AH197+AI197+AJ197)<Inputs!$D$76),Inputs!$D$76-(AD197+AE197+AH197+AI197+AJ197),0)))),0))","v":0},0,{"$f":"IF($J197=\"T\",$I197/Inputs!$D$93,0)","v":3.4918095238095241},{"$f":"IF(L197=1,(I197/7)*1.5,IF($J197=\"T\",0,IF(AND($K197=\"T\",($I197/Inputs!$D$94)>=1),$I197/Inputs!$D$94,IF(AND($K197=\"T\",($I197/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L197","v":0},3.4918095238095241,{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$234=0,O197=\"M\",O197=\"H\"), 0,(F197*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$234=0,O197=\"E\",O197=\"H\"), 0,(SUM(F197:G197)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",Inputs!$D$234=0,O197=\"E\",O197=\"M\"), 0,(SUM(F197:H197)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'At-Risk'!T197/100)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'At-Risk'!U197/100)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'At-Risk'!V197/100)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(AND(O197=\"E\", SUM(AX197:AZ197)<1/Inputs!$D$253*F197),1/Inputs!$D$253*F197-SUM(AX197:AZ197),IF(AND(O197=\"M\", SUM(AX197:AZ197)<1/Inputs!$D$256*SUM(F197:G197)),1/Inputs!$D$256* SUM(F197:G197)-SUM(AX197:AZ197),IF(AND(O197=\"H\",SUM(AX197:AZ197)<1/Inputs!$D$260*SUM(F197:H197)),1/Inputs!$D$260*SUM(F197:H197)-SUM(AX197:AZ197),0))))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'At-Risk'!AJ197/100)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F197:$R197)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F197:$K197)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J197:$K197)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L197:$N197)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O197:$R197)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F197:$R197)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F197:$K197)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J197:$K197)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L197:$N197)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O197:$R197)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",F197=0,Inputs!$D$247=0,O197=\"M\",O197=\"H\"),0,1/Inputs!$D$253*F197)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",G197=0,Inputs!$D$247=0,O197=\"H\",O197=\"E\"),0,IF(SUM(F197:G197)<Inputs!$D$254,1/Inputs!$D$254*SUM(F197:G197),IF(SUM(F197:G197)>Inputs!$D$257,1/Inputs!$D$257*SUM(F197:G197),1)))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",H197=0,Inputs!$D$247=0,O197=\"E\",O197=\"M\"),0,IF(SUM(F197:H197)<Inputs!$D$258,1/Inputs!$D$258*SUM(F197:H197),IF(SUM(F197:H197)>Inputs!$D$261,1/Inputs!$D$261*SUM(F197:H197),1)))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",G197=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G197)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",H197=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H197)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,'At-Risk'!S197/100)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\"),0,IF(AND(O197=\"E\",'At-Risk'!S197/100<1/Inputs!$D$253*F197),1/Inputs!$D$253*F197-'At-Risk'!S197/100,IF(AND(O197=\"M\",'At-Risk'!S197/100<1/Inputs!$D$256*SUM(F197:G197)),1/Inputs!$D$256* SUM(F197:G197)-'At-Risk'!S197/100,IF(AND(O197=\"H\",'At-Risk'!S197/100<1/Inputs!$D$260*SUM(F197:H197)),1/Inputs!$D$260*SUM(F197:H197)-'At-Risk'!S197/100,0))))","v":0},0,{"$f":"IF(OR(J197=\"T\",K197=\"T\"),0,IF(O197=\"E\",2/Inputs!$D$253*F197,IF(O197=\"M\",2/Inputs!$D$256*SUM(F197:G197),IF(O197=\"H\",5/Inputs!$D$261*SUM(F197:H197),0))))","v":0},0,{"$f":"IF(OR($J197=\"T\",$K197=\"T\",F197=0,O197=\"M\",O197=\"H\"),0,IF(F197<Inputs!$D$251,1/Inputs!$D$251*F197,1))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",G197=0,O197=\"E\",O197=\"H\"),0,IF(SUM(F197:G197)<Inputs!$D$254,1/Inputs!$D$254*SUM(F197:G197),1))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",H197=0,O197=\"E\",O197=\"M\"),0,IF(SUM(F197:H197)<Inputs!$D$258,1/Inputs!$D$258*SUM(F197:H197),1))","v":0},1,{"$f":"IF(OR($J197=\"T\",$K197=\"T\",F197=0),0,IF(AND(O197=\"E\",F197>Inputs!$D$253),(F197-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",G197=0),0,IF(AND(O197=\"M\",SUM(F197:G197)>Inputs!$D$256),(SUM(F197:G197)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",H197=0),0,IF(AND(O197=\"H\",SUM(F197:H197)>Inputs!$D$260),(SUM(F197:H197)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K197=\"T\",$J197=\"T\",O197=\"M\",O197=\"H\"),0,IF(F197<Inputs!$D$251,1/Inputs!$D$251*F197,IF(F197>Inputs!$D$253,1/Inputs!$D$253*F197,1)))","v":0},{"$f":"IF(OR($K197=\"T\",$J197=\"T\",O197=\"E\",O197=\"H\"),0,IF(SUM(F197:G197)<Inputs!$D$254,1/Inputs!$D$254*SUM(F197:G197),IF(SUM(F197:G197)>Inputs!$D$256,1/Inputs!$D$256*SUM(F197:G197),1)))","v":0},{"$f":"IF(OR($K197=\"T\",$J197=\"T\",O197=\"E\",O197=\"M\"),0,IF(SUM(F197:H197)<Inputs!$D$258,1/Inputs!$D$258*SUM(F197:H197),IF(SUM(F197:H197)>Inputs!$D$261,1/Inputs!$D$261*SUM(F197:H197),1)))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",F197=0,O197=\"M\",O197=\"H\"),0,1/Inputs!$D$253*F197)","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",G197=0,O197=\"E\",O197=\"H\"),0,1/Inputs!$D$256*SUM(F197:G197))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",H197=0,O197=\"E\",O197=\"M\"),0,4/Inputs!$D$261*SUM(F197:H197))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259004.76962540561,0,0,259004.76962540561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF197+AK197+AP197+AT197+SUM(AU197:BD197))*175*Inputs!$D$228*(1+0.0765)","v":3298.3758646330871},3298.3758646330871,0,0,0,99239.782858483304,0,0,0,0,0,0,0,0,0,99239.782858483304,{"$f":"Inputs!$D$152*F197+Inputs!$D$153*G197+Inputs!$D$154*H197","v":10053.894982010082},{"$f":"Inputs!$D$155*I197","v":7188.3200676270244},{"$f":"'Voc Ed'!L197","v":0},{"$f":"Inputs!$D$156*$I197","v":718.83200676270246},{"$f":"Inputs!$D$157*$I197","v":2875.3280270508099},{"$f":"Inputs!$D$158*$I197","v":921.38352642908194},{"$f":"IF(Inputs!$D$100=1,0,Activities!R197)","v":7116.4368669507548},28874.195476830457,390417.12382535246]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!C31","v":"1301001"},{"$f":"'School Reference Sheet'!D31","v":"Alcova Elementary"},{"$f":"'School Reference Sheet'!E31","v":"K-6"},{"$f":"IF(M198=1,SUM(ADM!F198:J198),IF(N198=1,SUM(ADM!F198:L198),SUM(ADM!F198:K198,0)))","v":4.2096666666666671},{"$f":"ADM!S198-'School Resources'!H198-'School Resources'!F198","v":0},{"$f":"IF(SUM(ADM!N198:R198)=ADM!S198,SUM(ADM!N198:R198),IF(OR(SUM(ADM!F198:O198)=ADM!S198,SUM(ADM!G198:O198)=ADM!S198,SUM(ADM!H198:O198)=ADM!S198,SUM(ADM!I198:O198)=ADM!S198,SUM(ADM!J198:O198)=ADM!S198,SUM(ADM!K198:O198)=ADM!S198,SUM(ADM!L198:O198)=ADM!S198,SUM(ADM!M198:O198)=ADM!S198,SUM(ADM!N198:O198)=ADM!S198),0,SUM(ADM!O198:R198)))","v":0},{"$f":"SUM(ADM!$F198:$R198)","v":4.2096666666666671},"F",{"$f":"IF(I198<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F198:J198)=0,SUM(ADM!O198:R198)=0,ADM!K198>0,ADM!N198>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M198:R198)=0,ADM!L198>0),1,0)","v":0},"E",{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!F198/Inputs!$D$80)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!G198/Inputs!$D$81)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!H198/Inputs!$D$82)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!I198/Inputs!$D$83)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!J198/Inputs!$D$84)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(M198=1,ADM!K198/Inputs!$D$95,ADM!K198/Inputs!$D$85))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(N198=1,ADM!L198/Inputs!$D$96,ADM!L198/Inputs!$D$86))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!M198/Inputs!$D$87)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!N198/Inputs!$D$88)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!O198/Inputs!$D$89)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!P198/Inputs!$D$90)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!Q198/Inputs!$D$91)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,ADM!R198/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N198:R198)=ADM!S198,SUM(X198:AB198),IF(OR(SUM(ADM!F198:O198)=ADM!S198,SUM(ADM!G198:O198)=ADM!S198,SUM(ADM!H198:O198)=ADM!S198,SUM(ADM!I198:O198)=ADM!S198,SUM(ADM!J198:O198)=ADM!S198,SUM(ADM!K198:O198)=ADM!S198,SUM(ADM!L198:O198)=ADM!S198,SUM(ADM!M198:O198)=ADM!S198,SUM(ADM!N198:O198)=ADM!S198),SUM(Z198:AB198),SUM(Y198:AB198)))","v":0},0,{"$f":"Inputs!$D$39*AC198","v":0},{"$f":"Inputs!$D$40*AD198","v":0},{"$f":"Inputs!$D$41*AE198","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'Voc Ed'!H198)","v":0},0,{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$72=1,$F198=0,Inputs!$D$74<=$AC198+$AG198),0,IF(AND($F198>0,$F198<=Inputs!$D$104,Inputs!$D$72=2),$F198/Inputs!$D$94-($AC198+$AG198),Inputs!$D$74-($AC198+$AG198)))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$72=1,$G198=0,Inputs!$D$75<=$AD198+$AH198),0,IF(Inputs!$D$72=2,IF(AND($G198>0,$G198<=Inputs!$D$104),$G198/Inputs!$D$94-($AD198+$AH198),Inputs!$D$75-($AD198+$AH198))))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$72=1,$H198=0,Inputs!$D$76<=$AE198+$AI198+AJ198),0,IF(Inputs!$D$72=2,IF(AND($H198>0,$H198<=Inputs!$D$104),$H198/Inputs!$D$94-($AE198+$AI198+$AJ198),Inputs!$D$76-($AE198+$AI198+$AJ198))))","v":0},{"$f":"IF(OR(J198=\"T\",K198=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O198=\"EM\",(AD198+AH198+AJ198)<Inputs!$D$75),Inputs!$D$75-(AD198+AH198+AJ198),IF(AND(O198=\"M\",(AD198+AH198+AJ198)<Inputs!$D$75),Inputs!$D$75-(AD198+AH198+AJ198),IF(AND(OR(O198=\"MH\",O198=\"H\",O198=\"EMH\"),(AD198+AE198+AH198+AI198+AJ198)<Inputs!$D$76),Inputs!$D$76-(AD198+AE198+AH198+AI198+AJ198),0)))),0))","v":0},0,{"$f":"IF($J198=\"T\",$I198/Inputs!$D$93,0)","v":0},{"$f":"IF(L198=1,(I198/7)*1.5,IF($J198=\"T\",0,IF(AND($K198=\"T\",($I198/Inputs!$D$94)>=1),$I198/Inputs!$D$94,IF(AND($K198=\"T\",($I198/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L198","v":0},1,{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$234=0,O198=\"M\",O198=\"H\"), 0,(F198*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$234=0,O198=\"E\",O198=\"H\"), 0,(SUM(F198:G198)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",Inputs!$D$234=0,O198=\"E\",O198=\"M\"), 0,(SUM(F198:H198)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'At-Risk'!T198/100)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'At-Risk'!U198/100)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'At-Risk'!V198/100)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(AND(O198=\"E\", SUM(AX198:AZ198)<1/Inputs!$D$253*F198),1/Inputs!$D$253*F198-SUM(AX198:AZ198),IF(AND(O198=\"M\", SUM(AX198:AZ198)<1/Inputs!$D$256*SUM(F198:G198)),1/Inputs!$D$256* SUM(F198:G198)-SUM(AX198:AZ198),IF(AND(O198=\"H\",SUM(AX198:AZ198)<1/Inputs!$D$260*SUM(F198:H198)),1/Inputs!$D$260*SUM(F198:H198)-SUM(AX198:AZ198),0))))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'At-Risk'!AJ198/100)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F198:$R198)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F198:$K198)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J198:$K198)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L198:$N198)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O198:$R198)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F198:$R198)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F198:$K198)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J198:$K198)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L198:$N198)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O198:$R198)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",F198=0,Inputs!$D$247=0,O198=\"M\",O198=\"H\"),0,1/Inputs!$D$253*F198)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",G198=0,Inputs!$D$247=0,O198=\"H\",O198=\"E\"),0,IF(SUM(F198:G198)<Inputs!$D$254,1/Inputs!$D$254*SUM(F198:G198),IF(SUM(F198:G198)>Inputs!$D$257,1/Inputs!$D$257*SUM(F198:G198),1)))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",H198=0,Inputs!$D$247=0,O198=\"E\",O198=\"M\"),0,IF(SUM(F198:H198)<Inputs!$D$258,1/Inputs!$D$258*SUM(F198:H198),IF(SUM(F198:H198)>Inputs!$D$261,1/Inputs!$D$261*SUM(F198:H198),1)))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",G198=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G198)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",H198=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H198)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,'At-Risk'!S198/100)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\"),0,IF(AND(O198=\"E\",'At-Risk'!S198/100<1/Inputs!$D$253*F198),1/Inputs!$D$253*F198-'At-Risk'!S198/100,IF(AND(O198=\"M\",'At-Risk'!S198/100<1/Inputs!$D$256*SUM(F198:G198)),1/Inputs!$D$256* SUM(F198:G198)-'At-Risk'!S198/100,IF(AND(O198=\"H\",'At-Risk'!S198/100<1/Inputs!$D$260*SUM(F198:H198)),1/Inputs!$D$260*SUM(F198:H198)-'At-Risk'!S198/100,0))))","v":0},0,{"$f":"IF(OR(J198=\"T\",K198=\"T\"),0,IF(O198=\"E\",2/Inputs!$D$253*F198,IF(O198=\"M\",2/Inputs!$D$256*SUM(F198:G198),IF(O198=\"H\",5/Inputs!$D$261*SUM(F198:H198),0))))","v":0},0,{"$f":"IF(OR($J198=\"T\",$K198=\"T\",F198=0,O198=\"M\",O198=\"H\"),0,IF(F198<Inputs!$D$251,1/Inputs!$D$251*F198,1))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",G198=0,O198=\"E\",O198=\"H\"),0,IF(SUM(F198:G198)<Inputs!$D$254,1/Inputs!$D$254*SUM(F198:G198),1))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",H198=0,O198=\"E\",O198=\"M\"),0,IF(SUM(F198:H198)<Inputs!$D$258,1/Inputs!$D$258*SUM(F198:H198),1))","v":0},1,{"$f":"IF(OR($J198=\"T\",$K198=\"T\",F198=0),0,IF(AND(O198=\"E\",F198>Inputs!$D$253),(F198-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",G198=0),0,IF(AND(O198=\"M\",SUM(F198:G198)>Inputs!$D$256),(SUM(F198:G198)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",H198=0),0,IF(AND(O198=\"H\",SUM(F198:H198)>Inputs!$D$260),(SUM(F198:H198)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K198=\"T\",$J198=\"T\",O198=\"M\",O198=\"H\"),0,IF(F198<Inputs!$D$251,1/Inputs!$D$251*F198,IF(F198>Inputs!$D$253,1/Inputs!$D$253*F198,1)))","v":0},{"$f":"IF(OR($K198=\"T\",$J198=\"T\",O198=\"E\",O198=\"H\"),0,IF(SUM(F198:G198)<Inputs!$D$254,1/Inputs!$D$254*SUM(F198:G198),IF(SUM(F198:G198)>Inputs!$D$256,1/Inputs!$D$256*SUM(F198:G198),1)))","v":0},{"$f":"IF(OR($K198=\"T\",$J198=\"T\",O198=\"E\",O198=\"M\"),0,IF(SUM(F198:H198)<Inputs!$D$258,1/Inputs!$D$258*SUM(F198:H198),IF(SUM(F198:H198)>Inputs!$D$261,1/Inputs!$D$261*SUM(F198:H198),1)))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",F198=0,O198=\"M\",O198=\"H\"),0,1/Inputs!$D$253*F198)","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",G198=0,O198=\"E\",O198=\"H\"),0,1/Inputs!$D$256*SUM(F198:G198))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",H198=0,O198=\"E\",O198=\"M\"),0,4/Inputs!$D$261*SUM(F198:H198))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77944.845004550574,0,77944.845004550574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF198+AK198+AP198+AT198+SUM(AU198:BD198))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,108968.38758927652,0,0,0,0,0,0,0,0,0,108968.38758927652,{"$f":"Inputs!$D$152*F198+Inputs!$D$153*G198+Inputs!$D$154*H198","v":1414.1618026327733},{"$f":"Inputs!$D$155*I198","v":1238.0167757754432},{"$f":"'Voc Ed'!L198","v":0},{"$f":"Inputs!$D$156*$I198","v":123.80167757754433},{"$f":"Inputs!$D$157*$I198","v":495.2067103101773},{"$f":"Inputs!$D$158*$I198","v":158.68634839724086},{"$f":"IF(Inputs!$D$100=1,0,Activities!R198)","v":102.00180195833336},3531.8751166515126,191389.71131561298]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!F31","v":"1301002"},{"$f":"'School Reference Sheet'!G31","v":"Crest Hill Elementary"},{"$f":"'School Reference Sheet'!H31","v":"K-5"},{"$f":"IF(M199=1,SUM(ADM!F199:J199),IF(N199=1,SUM(ADM!F199:L199),SUM(ADM!F199:K199,0)))","v":339.42600000000004},{"$f":"ADM!S199-'School Resources'!H199-'School Resources'!F199","v":0},{"$f":"IF(SUM(ADM!N199:R199)=ADM!S199,SUM(ADM!N199:R199),IF(OR(SUM(ADM!F199:O199)=ADM!S199,SUM(ADM!G199:O199)=ADM!S199,SUM(ADM!H199:O199)=ADM!S199,SUM(ADM!I199:O199)=ADM!S199,SUM(ADM!J199:O199)=ADM!S199,SUM(ADM!K199:O199)=ADM!S199,SUM(ADM!L199:O199)=ADM!S199,SUM(ADM!M199:O199)=ADM!S199,SUM(ADM!N199:O199)=ADM!S199),0,SUM(ADM!O199:R199)))","v":0},{"$f":"SUM(ADM!$F199:$R199)","v":339.42600000000004},"F",{"$f":"IF(I199<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F199:J199)=0,SUM(ADM!O199:R199)=0,ADM!K199>0,ADM!N199>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M199:R199)=0,ADM!L199>0),1,0)","v":0},"E",{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!F199/Inputs!$D$80)","v":3.3718124999999999},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!G199/Inputs!$D$81)","v":3.2435624999999999},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!H199/Inputs!$D$82)","v":3.4818125000000002},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!I199/Inputs!$D$83)","v":3.2581875},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!J199/Inputs!$D$84)","v":3.2718124999999998},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(M199=1,ADM!K199/Inputs!$D$95,ADM!K199/Inputs!$D$85))","v":4.5869375000000003},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(N199=1,ADM!L199/Inputs!$D$96,ADM!L199/Inputs!$D$86))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!M199/Inputs!$D$87)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!N199/Inputs!$D$88)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!O199/Inputs!$D$89)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!P199/Inputs!$D$90)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!Q199/Inputs!$D$91)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,ADM!R199/Inputs!$D$92)","v":0},21.214125000000003,0,{"$f":"IF(SUM(ADM!N199:R199)=ADM!S199,SUM(X199:AB199),IF(OR(SUM(ADM!F199:O199)=ADM!S199,SUM(ADM!G199:O199)=ADM!S199,SUM(ADM!H199:O199)=ADM!S199,SUM(ADM!I199:O199)=ADM!S199,SUM(ADM!J199:O199)=ADM!S199,SUM(ADM!K199:O199)=ADM!S199,SUM(ADM!L199:O199)=ADM!S199,SUM(ADM!M199:O199)=ADM!S199,SUM(ADM!N199:O199)=ADM!S199),SUM(Z199:AB199),SUM(Y199:AB199)))","v":0},21.214125000000003,{"$f":"Inputs!$D$39*AC199","v":4.2428250000000007},{"$f":"Inputs!$D$40*AD199","v":0},{"$f":"Inputs!$D$41*AE199","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'Voc Ed'!H199)","v":0},4.2428250000000007,{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$72=1,$F199=0,Inputs!$D$74<=$AC199+$AG199),0,IF(AND($F199>0,$F199<=Inputs!$D$104,Inputs!$D$72=2),$F199/Inputs!$D$94-($AC199+$AG199),Inputs!$D$74-($AC199+$AG199)))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$72=1,$G199=0,Inputs!$D$75<=$AD199+$AH199),0,IF(Inputs!$D$72=2,IF(AND($G199>0,$G199<=Inputs!$D$104),$G199/Inputs!$D$94-($AD199+$AH199),Inputs!$D$75-($AD199+$AH199))))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$72=1,$H199=0,Inputs!$D$76<=$AE199+$AI199+AJ199),0,IF(Inputs!$D$72=2,IF(AND($H199>0,$H199<=Inputs!$D$104),$H199/Inputs!$D$94-($AE199+$AI199+$AJ199),Inputs!$D$76-($AE199+$AI199+$AJ199))))","v":0},{"$f":"IF(OR(J199=\"T\",K199=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O199=\"EM\",(AD199+AH199+AJ199)<Inputs!$D$75),Inputs!$D$75-(AD199+AH199+AJ199),IF(AND(O199=\"M\",(AD199+AH199+AJ199)<Inputs!$D$75),Inputs!$D$75-(AD199+AH199+AJ199),IF(AND(OR(O199=\"MH\",O199=\"H\",O199=\"EMH\"),(AD199+AE199+AH199+AI199+AJ199)<Inputs!$D$76),Inputs!$D$76-(AD199+AE199+AH199+AI199+AJ199),0)))),0))","v":0},0,{"$f":"IF($J199=\"T\",$I199/Inputs!$D$93,0)","v":0},{"$f":"IF(L199=1,(I199/7)*1.5,IF($J199=\"T\",0,IF(AND($K199=\"T\",($I199/Inputs!$D$94)>=1),$I199/Inputs!$D$94,IF(AND($K199=\"T\",($I199/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L199","v":0},0,{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$234=0,O199=\"M\",O199=\"H\"), 0,(F199*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$234=0,O199=\"E\",O199=\"H\"), 0,(SUM(F199:G199)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",Inputs!$D$234=0,O199=\"E\",O199=\"M\"), 0,(SUM(F199:H199)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'At-Risk'!T199/100)","v":0.92},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'At-Risk'!U199/100)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'At-Risk'!V199/100)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(AND(O199=\"E\", SUM(AX199:AZ199)<1/Inputs!$D$253*F199),1/Inputs!$D$253*F199-SUM(AX199:AZ199),IF(AND(O199=\"M\", SUM(AX199:AZ199)<1/Inputs!$D$256*SUM(F199:G199)),1/Inputs!$D$256* SUM(F199:G199)-SUM(AX199:AZ199),IF(AND(O199=\"H\",SUM(AX199:AZ199)<1/Inputs!$D$260*SUM(F199:H199)),1/Inputs!$D$260*SUM(F199:H199)-SUM(AX199:AZ199),0))))","v":0.25856250000000014},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'At-Risk'!AJ199/100)","v":0.03},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F199:$R199)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F199:$K199)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J199:$K199)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L199:$N199)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O199:$R199)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F199:$R199)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F199:$K199)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J199:$K199)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L199:$N199)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O199:$R199)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",F199=0,Inputs!$D$247=0,O199=\"M\",O199=\"H\"),0,1/Inputs!$D$253*F199)","v":1.1785625000000002},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",G199=0,Inputs!$D$247=0,O199=\"H\",O199=\"E\"),0,IF(SUM(F199:G199)<Inputs!$D$254,1/Inputs!$D$254*SUM(F199:G199),IF(SUM(F199:G199)>Inputs!$D$257,1/Inputs!$D$257*SUM(F199:G199),1)))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",H199=0,Inputs!$D$247=0,O199=\"E\",O199=\"M\"),0,IF(SUM(F199:H199)<Inputs!$D$258,1/Inputs!$D$258*SUM(F199:H199),IF(SUM(F199:H199)>Inputs!$D$261,1/Inputs!$D$261*SUM(F199:H199),1)))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",G199=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G199)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",H199=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H199)","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,'At-Risk'!S199/100)","v":0.92},{"$f":"IF(OR($J199=\"T\",$K199=\"T\"),0,IF(AND(O199=\"E\",'At-Risk'!S199/100<1/Inputs!$D$253*F199),1/Inputs!$D$253*F199-'At-Risk'!S199/100,IF(AND(O199=\"M\",'At-Risk'!S199/100<1/Inputs!$D$256*SUM(F199:G199)),1/Inputs!$D$256* SUM(F199:G199)-'At-Risk'!S199/100,IF(AND(O199=\"H\",'At-Risk'!S199/100<1/Inputs!$D$260*SUM(F199:H199)),1/Inputs!$D$260*SUM(F199:H199)-'At-Risk'!S199/100,0))))","v":0.25856250000000014},0,{"$f":"IF(OR(J199=\"T\",K199=\"T\"),0,IF(O199=\"E\",2/Inputs!$D$253*F199,IF(O199=\"M\",2/Inputs!$D$256*SUM(F199:G199),IF(O199=\"H\",5/Inputs!$D$261*SUM(F199:H199),0))))","v":2.3571250000000004},5.9228125000000009,{"$f":"IF(OR($J199=\"T\",$K199=\"T\",F199=0,O199=\"M\",O199=\"H\"),0,IF(F199<Inputs!$D$251,1/Inputs!$D$251*F199,1))","v":1},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",G199=0,O199=\"E\",O199=\"H\"),0,IF(SUM(F199:G199)<Inputs!$D$254,1/Inputs!$D$254*SUM(F199:G199),1))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",H199=0,O199=\"E\",O199=\"M\"),0,IF(SUM(F199:H199)<Inputs!$D$258,1/Inputs!$D$258*SUM(F199:H199),1))","v":0},0,{"$f":"IF(OR($J199=\"T\",$K199=\"T\",F199=0),0,IF(AND(O199=\"E\",F199>Inputs!$D$253),(F199-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.17856250000000015},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",G199=0),0,IF(AND(O199=\"M\",SUM(F199:G199)>Inputs!$D$256),(SUM(F199:G199)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",H199=0),0,IF(AND(O199=\"H\",SUM(F199:H199)>Inputs!$D$260),(SUM(F199:H199)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K199=\"T\",$J199=\"T\",O199=\"M\",O199=\"H\"),0,IF(F199<Inputs!$D$251,1/Inputs!$D$251*F199,IF(F199>Inputs!$D$253,1/Inputs!$D$253*F199,1)))","v":1.1785625000000002},{"$f":"IF(OR($K199=\"T\",$J199=\"T\",O199=\"E\",O199=\"H\"),0,IF(SUM(F199:G199)<Inputs!$D$254,1/Inputs!$D$254*SUM(F199:G199),IF(SUM(F199:G199)>Inputs!$D$256,1/Inputs!$D$256*SUM(F199:G199),1)))","v":0},{"$f":"IF(OR($K199=\"T\",$J199=\"T\",O199=\"E\",O199=\"M\"),0,IF(SUM(F199:H199)<Inputs!$D$258,1/Inputs!$D$258*SUM(F199:H199),IF(SUM(F199:H199)>Inputs!$D$261,1/Inputs!$D$261*SUM(F199:H199),1)))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",F199=0,O199=\"M\",O199=\"H\"),0,1/Inputs!$D$253*F199)","v":1.1785625000000002},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",G199=0,O199=\"E\",O199=\"H\"),0,1/Inputs!$D$256*SUM(F199:G199))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",H199=0,O199=\"E\",O199=\"M\"),0,4/Inputs!$D$261*SUM(F199:H199))","v":0},3.5356875000000008,262815.40269690618,252818.97632507255,271389.33564740676,253958.91968326413,255020.91819645112,357528.1324830607,0,0,0,0,0,0,0,1653531.6850321617,0,0,1653531.6850321617,330706.33700643235,0,0,0,330706.33700643235,0,0,0,0,0,0,0,0,0,0,0,0,71709.25740418653,0,0,20153.613986489119,2338.345350136517,0,0,91862.871390675646,0,0,0,0,71709.25740418653,20153.613986489119,0,88205.378935621193,{"$f":"0.05*($AF199+AK199+AP199+AT199+SUM(AU199:BD199))*175*Inputs!$D$228*(1+0.0765)","v":25188.339240256239},391320.67769804085,126310.44222910832,0,0,0,19457.667708910205,0,0,65093.875217321845,0,0,53642.602689493382,0,0,264504.58784483373,{"$f":"Inputs!$D$152*F199+Inputs!$D$153*G199+Inputs!$D$154*H199","v":114024.0598670754},{"$f":"Inputs!$D$155*I199","v":99821.462222113129},{"$f":"'Voc Ed'!L199","v":0},{"$f":"Inputs!$D$156*$I199","v":9982.1462222113132},{"$f":"Inputs!$D$157*$I199","v":39928.584888845253},{"$f":"Inputs!$D$158*$I199","v":12794.902009125475},{"$f":"IF(Inputs!$D$100=1,0,Activities!R199)","v":8224.4192647500022},284775.57447412051,2924838.862055589]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!I31","v":"1301003"},{"$f":"'School Reference Sheet'!J31","v":"Evansville Elementary"},{"$f":"'School Reference Sheet'!K31","v":"P-5"},{"$f":"IF(M200=1,SUM(ADM!F200:J200),IF(N200=1,SUM(ADM!F200:L200),SUM(ADM!F200:K200,0)))","v":280.17500000000001},{"$f":"ADM!S200-'School Resources'!H200-'School Resources'!F200","v":0},{"$f":"IF(SUM(ADM!N200:R200)=ADM!S200,SUM(ADM!N200:R200),IF(OR(SUM(ADM!F200:O200)=ADM!S200,SUM(ADM!G200:O200)=ADM!S200,SUM(ADM!H200:O200)=ADM!S200,SUM(ADM!I200:O200)=ADM!S200,SUM(ADM!J200:O200)=ADM!S200,SUM(ADM!K200:O200)=ADM!S200,SUM(ADM!L200:O200)=ADM!S200,SUM(ADM!M200:O200)=ADM!S200,SUM(ADM!N200:O200)=ADM!S200),0,SUM(ADM!O200:R200)))","v":0},{"$f":"SUM(ADM!$F200:$R200)","v":280.17500000000001},"F",{"$f":"IF(I200<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F200:J200)=0,SUM(ADM!O200:R200)=0,ADM!K200>0,ADM!N200>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M200:R200)=0,ADM!L200>0),1,0)","v":0},"E",{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!F200/Inputs!$D$80)","v":3.0916875000000004},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!G200/Inputs!$D$81)","v":3.1032083333333333},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!H200/Inputs!$D$82)","v":3.1169166666666666},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!I200/Inputs!$D$83)","v":2.8025000000000002},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!J200/Inputs!$D$84)","v":2.7704583333333335},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(M200=1,ADM!K200/Inputs!$D$95,ADM!K200/Inputs!$D$85))","v":2.6261666666666668},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(N200=1,ADM!L200/Inputs!$D$96,ADM!L200/Inputs!$D$86))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!M200/Inputs!$D$87)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!N200/Inputs!$D$88)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!O200/Inputs!$D$89)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!P200/Inputs!$D$90)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!Q200/Inputs!$D$91)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,ADM!R200/Inputs!$D$92)","v":0},17.510937500000001,0,{"$f":"IF(SUM(ADM!N200:R200)=ADM!S200,SUM(X200:AB200),IF(OR(SUM(ADM!F200:O200)=ADM!S200,SUM(ADM!G200:O200)=ADM!S200,SUM(ADM!H200:O200)=ADM!S200,SUM(ADM!I200:O200)=ADM!S200,SUM(ADM!J200:O200)=ADM!S200,SUM(ADM!K200:O200)=ADM!S200,SUM(ADM!L200:O200)=ADM!S200,SUM(ADM!M200:O200)=ADM!S200,SUM(ADM!N200:O200)=ADM!S200),SUM(Z200:AB200),SUM(Y200:AB200)))","v":0},17.510937500000001,{"$f":"Inputs!$D$39*AC200","v":3.5021875000000002},{"$f":"Inputs!$D$40*AD200","v":0},{"$f":"Inputs!$D$41*AE200","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'Voc Ed'!H200)","v":0},3.5021875000000002,{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$72=1,$F200=0,Inputs!$D$74<=$AC200+$AG200),0,IF(AND($F200>0,$F200<=Inputs!$D$104,Inputs!$D$72=2),$F200/Inputs!$D$94-($AC200+$AG200),Inputs!$D$74-($AC200+$AG200)))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$72=1,$G200=0,Inputs!$D$75<=$AD200+$AH200),0,IF(Inputs!$D$72=2,IF(AND($G200>0,$G200<=Inputs!$D$104),$G200/Inputs!$D$94-($AD200+$AH200),Inputs!$D$75-($AD200+$AH200))))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$72=1,$H200=0,Inputs!$D$76<=$AE200+$AI200+AJ200),0,IF(Inputs!$D$72=2,IF(AND($H200>0,$H200<=Inputs!$D$104),$H200/Inputs!$D$94-($AE200+$AI200+$AJ200),Inputs!$D$76-($AE200+$AI200+$AJ200))))","v":0},{"$f":"IF(OR(J200=\"T\",K200=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O200=\"EM\",(AD200+AH200+AJ200)<Inputs!$D$75),Inputs!$D$75-(AD200+AH200+AJ200),IF(AND(O200=\"M\",(AD200+AH200+AJ200)<Inputs!$D$75),Inputs!$D$75-(AD200+AH200+AJ200),IF(AND(OR(O200=\"MH\",O200=\"H\",O200=\"EMH\"),(AD200+AE200+AH200+AI200+AJ200)<Inputs!$D$76),Inputs!$D$76-(AD200+AE200+AH200+AI200+AJ200),0)))),0))","v":0},0,{"$f":"IF($J200=\"T\",$I200/Inputs!$D$93,0)","v":0},{"$f":"IF(L200=1,(I200/7)*1.5,IF($J200=\"T\",0,IF(AND($K200=\"T\",($I200/Inputs!$D$94)>=1),$I200/Inputs!$D$94,IF(AND($K200=\"T\",($I200/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L200","v":0},0,{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$234=0,O200=\"M\",O200=\"H\"), 0,(F200*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$234=0,O200=\"E\",O200=\"H\"), 0,(SUM(F200:G200)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",Inputs!$D$234=0,O200=\"E\",O200=\"M\"), 0,(SUM(F200:H200)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'At-Risk'!T200/100)","v":2.23},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'At-Risk'!U200/100)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'At-Risk'!V200/100)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(AND(O200=\"E\", SUM(AX200:AZ200)<1/Inputs!$D$253*F200),1/Inputs!$D$253*F200-SUM(AX200:AZ200),IF(AND(O200=\"M\", SUM(AX200:AZ200)<1/Inputs!$D$256*SUM(F200:G200)),1/Inputs!$D$256* SUM(F200:G200)-SUM(AX200:AZ200),IF(AND(O200=\"H\",SUM(AX200:AZ200)<1/Inputs!$D$260*SUM(F200:H200)),1/Inputs!$D$260*SUM(F200:H200)-SUM(AX200:AZ200),0))))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'At-Risk'!AJ200/100)","v":0.37},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F200:$R200)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F200:$K200)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J200:$K200)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L200:$N200)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O200:$R200)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F200:$R200)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F200:$K200)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J200:$K200)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L200:$N200)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O200:$R200)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",F200=0,Inputs!$D$247=0,O200=\"M\",O200=\"H\"),0,1/Inputs!$D$253*F200)","v":0.97282986111111114},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",G200=0,Inputs!$D$247=0,O200=\"H\",O200=\"E\"),0,IF(SUM(F200:G200)<Inputs!$D$254,1/Inputs!$D$254*SUM(F200:G200),IF(SUM(F200:G200)>Inputs!$D$257,1/Inputs!$D$257*SUM(F200:G200),1)))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",H200=0,Inputs!$D$247=0,O200=\"E\",O200=\"M\"),0,IF(SUM(F200:H200)<Inputs!$D$258,1/Inputs!$D$258*SUM(F200:H200),IF(SUM(F200:H200)>Inputs!$D$261,1/Inputs!$D$261*SUM(F200:H200),1)))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",G200=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G200)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",H200=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H200)","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,'At-Risk'!S200/100)","v":2.23},{"$f":"IF(OR($J200=\"T\",$K200=\"T\"),0,IF(AND(O200=\"E\",'At-Risk'!S200/100<1/Inputs!$D$253*F200),1/Inputs!$D$253*F200-'At-Risk'!S200/100,IF(AND(O200=\"M\",'At-Risk'!S200/100<1/Inputs!$D$256*SUM(F200:G200)),1/Inputs!$D$256* SUM(F200:G200)-'At-Risk'!S200/100,IF(AND(O200=\"H\",'At-Risk'!S200/100<1/Inputs!$D$260*SUM(F200:H200)),1/Inputs!$D$260*SUM(F200:H200)-'At-Risk'!S200/100,0))))","v":0},0,{"$f":"IF(OR(J200=\"T\",K200=\"T\"),0,IF(O200=\"E\",2/Inputs!$D$253*F200,IF(O200=\"M\",2/Inputs!$D$256*SUM(F200:G200),IF(O200=\"H\",5/Inputs!$D$261*SUM(F200:H200),0))))","v":1.9456597222222223},7.7484895833333338,{"$f":"IF(OR($J200=\"T\",$K200=\"T\",F200=0,O200=\"M\",O200=\"H\"),0,IF(F200<Inputs!$D$251,1/Inputs!$D$251*F200,1))","v":1},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",G200=0,O200=\"E\",O200=\"H\"),0,IF(SUM(F200:G200)<Inputs!$D$254,1/Inputs!$D$254*SUM(F200:G200),1))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",H200=0,O200=\"E\",O200=\"M\"),0,IF(SUM(F200:H200)<Inputs!$D$258,1/Inputs!$D$258*SUM(F200:H200),1))","v":0},0,{"$f":"IF(OR($J200=\"T\",$K200=\"T\",F200=0),0,IF(AND(O200=\"E\",F200>Inputs!$D$253),(F200-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",G200=0),0,IF(AND(O200=\"M\",SUM(F200:G200)>Inputs!$D$256),(SUM(F200:G200)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",H200=0),0,IF(AND(O200=\"H\",SUM(F200:H200)>Inputs!$D$260),(SUM(F200:H200)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K200=\"T\",$J200=\"T\",O200=\"M\",O200=\"H\"),0,IF(F200<Inputs!$D$251,1/Inputs!$D$251*F200,IF(F200>Inputs!$D$253,1/Inputs!$D$253*F200,1)))","v":1},{"$f":"IF(OR($K200=\"T\",$J200=\"T\",O200=\"E\",O200=\"H\"),0,IF(SUM(F200:G200)<Inputs!$D$254,1/Inputs!$D$254*SUM(F200:G200),IF(SUM(F200:G200)>Inputs!$D$256,1/Inputs!$D$256*SUM(F200:G200),1)))","v":0},{"$f":"IF(OR($K200=\"T\",$J200=\"T\",O200=\"E\",O200=\"M\"),0,IF(SUM(F200:H200)<Inputs!$D$258,1/Inputs!$D$258*SUM(F200:H200),IF(SUM(F200:H200)>Inputs!$D$261,1/Inputs!$D$261*SUM(F200:H200),1)))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",F200=0,O200=\"M\",O200=\"H\"),0,1/Inputs!$D$253*F200)","v":0.97282986111111114},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",G200=0,O200=\"E\",O200=\"H\"),0,1/Inputs!$D$256*SUM(F200:G200))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",H200=0,O200=\"E\",O200=\"M\"),0,4/Inputs!$D$261*SUM(F200:H200))","v":0},2.9728298611111112,240981.10299000648,241879.09255849637,242947.58647543375,218440.42812525301,215942.94538323217,204696.15378945056,0,0,0,0,0,0,0,1364887.3093218724,0,0,1364887.3093218724,272977.46186437446,0,0,0,272977.46186437446,0,0,0,0,0,0,0,0,0,0,0,0,173817.00436014778,0,0,0,28839.592651683713,0,0,75827.07274010402,0,0,0,0,173817.00436014778,0,0,72808.040760836433,{"$f":"0.05*($AF200+AK200+AP200+AT200+SUM(AU200:BD200))*175*Inputs!$D$228*(1+0.0765)","v":22305.043003489085},547413.75787640875,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,44278.62393726116,0,0,225820.651438531,{"$f":"Inputs!$D$152*F200+Inputs!$D$153*G200+Inputs!$D$154*H200","v":94119.752091053277},{"$f":"Inputs!$D$155*I200","v":82396.393258267024},{"$f":"'Voc Ed'!L200","v":0},{"$f":"Inputs!$D$156*$I200","v":8239.6393258267035},{"$f":"Inputs!$D$157*$I200","v":32958.557303306814},{"$f":"Inputs!$D$158*$I200","v":10561.393854350372},{"$f":"IF(Inputs!$D$100=1,0,Activities!R200)","v":6788.7453156250012},235064.48114842921,2646163.661649616]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!L31","v":"1301005"},{"$f":"'School Reference Sheet'!M31","v":"Cottonwood Elementary"},{"$f":"'School Reference Sheet'!N31","v":"P-5"},{"$f":"IF(M201=1,SUM(ADM!F201:J201),IF(N201=1,SUM(ADM!F201:L201),SUM(ADM!F201:K201,0)))","v":314.45100000000002},{"$f":"ADM!S201-'School Resources'!H201-'School Resources'!F201","v":0},{"$f":"IF(SUM(ADM!N201:R201)=ADM!S201,SUM(ADM!N201:R201),IF(OR(SUM(ADM!F201:O201)=ADM!S201,SUM(ADM!G201:O201)=ADM!S201,SUM(ADM!H201:O201)=ADM!S201,SUM(ADM!I201:O201)=ADM!S201,SUM(ADM!J201:O201)=ADM!S201,SUM(ADM!K201:O201)=ADM!S201,SUM(ADM!L201:O201)=ADM!S201,SUM(ADM!M201:O201)=ADM!S201,SUM(ADM!N201:O201)=ADM!S201),0,SUM(ADM!O201:R201)))","v":0},{"$f":"SUM(ADM!$F201:$R201)","v":314.45100000000002},"F",{"$f":"IF(I201<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F201:J201)=0,SUM(ADM!O201:R201)=0,ADM!K201>0,ADM!N201>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M201:R201)=0,ADM!L201>0),1,0)","v":0},"E",{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!F201/Inputs!$D$80)","v":3.4296250000000001},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!G201/Inputs!$D$81)","v":3.3414375000000001},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!H201/Inputs!$D$82)","v":3.1103749999999999},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!I201/Inputs!$D$83)","v":3.374625},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!J201/Inputs!$D$84)","v":3.1981875},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(M201=1,ADM!K201/Inputs!$D$95,ADM!K201/Inputs!$D$85))","v":3.1989375},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(N201=1,ADM!L201/Inputs!$D$96,ADM!L201/Inputs!$D$86))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!M201/Inputs!$D$87)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!N201/Inputs!$D$88)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!O201/Inputs!$D$89)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!P201/Inputs!$D$90)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!Q201/Inputs!$D$91)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,ADM!R201/Inputs!$D$92)","v":0},19.653187500000001,0,{"$f":"IF(SUM(ADM!N201:R201)=ADM!S201,SUM(X201:AB201),IF(OR(SUM(ADM!F201:O201)=ADM!S201,SUM(ADM!G201:O201)=ADM!S201,SUM(ADM!H201:O201)=ADM!S201,SUM(ADM!I201:O201)=ADM!S201,SUM(ADM!J201:O201)=ADM!S201,SUM(ADM!K201:O201)=ADM!S201,SUM(ADM!L201:O201)=ADM!S201,SUM(ADM!M201:O201)=ADM!S201,SUM(ADM!N201:O201)=ADM!S201),SUM(Z201:AB201),SUM(Y201:AB201)))","v":0},19.653187500000001,{"$f":"Inputs!$D$39*AC201","v":3.9306375000000005},{"$f":"Inputs!$D$40*AD201","v":0},{"$f":"Inputs!$D$41*AE201","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'Voc Ed'!H201)","v":0},3.9306375000000005,{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$72=1,$F201=0,Inputs!$D$74<=$AC201+$AG201),0,IF(AND($F201>0,$F201<=Inputs!$D$104,Inputs!$D$72=2),$F201/Inputs!$D$94-($AC201+$AG201),Inputs!$D$74-($AC201+$AG201)))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$72=1,$G201=0,Inputs!$D$75<=$AD201+$AH201),0,IF(Inputs!$D$72=2,IF(AND($G201>0,$G201<=Inputs!$D$104),$G201/Inputs!$D$94-($AD201+$AH201),Inputs!$D$75-($AD201+$AH201))))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$72=1,$H201=0,Inputs!$D$76<=$AE201+$AI201+AJ201),0,IF(Inputs!$D$72=2,IF(AND($H201>0,$H201<=Inputs!$D$104),$H201/Inputs!$D$94-($AE201+$AI201+$AJ201),Inputs!$D$76-($AE201+$AI201+$AJ201))))","v":0},{"$f":"IF(OR(J201=\"T\",K201=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O201=\"EM\",(AD201+AH201+AJ201)<Inputs!$D$75),Inputs!$D$75-(AD201+AH201+AJ201),IF(AND(O201=\"M\",(AD201+AH201+AJ201)<Inputs!$D$75),Inputs!$D$75-(AD201+AH201+AJ201),IF(AND(OR(O201=\"MH\",O201=\"H\",O201=\"EMH\"),(AD201+AE201+AH201+AI201+AJ201)<Inputs!$D$76),Inputs!$D$76-(AD201+AE201+AH201+AI201+AJ201),0)))),0))","v":0},0,{"$f":"IF($J201=\"T\",$I201/Inputs!$D$93,0)","v":0},{"$f":"IF(L201=1,(I201/7)*1.5,IF($J201=\"T\",0,IF(AND($K201=\"T\",($I201/Inputs!$D$94)>=1),$I201/Inputs!$D$94,IF(AND($K201=\"T\",($I201/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L201","v":0},0,{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$234=0,O201=\"M\",O201=\"H\"), 0,(F201*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$234=0,O201=\"E\",O201=\"H\"), 0,(SUM(F201:G201)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",Inputs!$D$234=0,O201=\"E\",O201=\"M\"), 0,(SUM(F201:H201)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'At-Risk'!T201/100)","v":2.0499999999999998},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'At-Risk'!U201/100)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'At-Risk'!V201/100)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(AND(O201=\"E\", SUM(AX201:AZ201)<1/Inputs!$D$253*F201),1/Inputs!$D$253*F201-SUM(AX201:AZ201),IF(AND(O201=\"M\", SUM(AX201:AZ201)<1/Inputs!$D$256*SUM(F201:G201)),1/Inputs!$D$256* SUM(F201:G201)-SUM(AX201:AZ201),IF(AND(O201=\"H\",SUM(AX201:AZ201)<1/Inputs!$D$260*SUM(F201:H201)),1/Inputs!$D$260*SUM(F201:H201)-SUM(AX201:AZ201),0))))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'At-Risk'!AJ201/100)","v":0.12},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F201:$R201)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F201:$K201)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J201:$K201)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L201:$N201)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O201:$R201)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F201:$R201)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F201:$K201)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J201:$K201)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L201:$N201)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O201:$R201)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",F201=0,Inputs!$D$247=0,O201=\"M\",O201=\"H\"),0,1/Inputs!$D$253*F201)","v":1.09184375},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",G201=0,Inputs!$D$247=0,O201=\"H\",O201=\"E\"),0,IF(SUM(F201:G201)<Inputs!$D$254,1/Inputs!$D$254*SUM(F201:G201),IF(SUM(F201:G201)>Inputs!$D$257,1/Inputs!$D$257*SUM(F201:G201),1)))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",H201=0,Inputs!$D$247=0,O201=\"E\",O201=\"M\"),0,IF(SUM(F201:H201)<Inputs!$D$258,1/Inputs!$D$258*SUM(F201:H201),IF(SUM(F201:H201)>Inputs!$D$261,1/Inputs!$D$261*SUM(F201:H201),1)))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",G201=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G201)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",H201=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H201)","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,'At-Risk'!S201/100)","v":2.0499999999999998},{"$f":"IF(OR($J201=\"T\",$K201=\"T\"),0,IF(AND(O201=\"E\",'At-Risk'!S201/100<1/Inputs!$D$253*F201),1/Inputs!$D$253*F201-'At-Risk'!S201/100,IF(AND(O201=\"M\",'At-Risk'!S201/100<1/Inputs!$D$256*SUM(F201:G201)),1/Inputs!$D$256* SUM(F201:G201)-'At-Risk'!S201/100,IF(AND(O201=\"H\",'At-Risk'!S201/100<1/Inputs!$D$260*SUM(F201:H201)),1/Inputs!$D$260*SUM(F201:H201)-'At-Risk'!S201/100,0))))","v":0},0,{"$f":"IF(OR(J201=\"T\",K201=\"T\"),0,IF(O201=\"E\",2/Inputs!$D$253*F201,IF(O201=\"M\",2/Inputs!$D$256*SUM(F201:G201),IF(O201=\"H\",5/Inputs!$D$261*SUM(F201:H201),0))))","v":2.1836875},7.4955312499999991,{"$f":"IF(OR($J201=\"T\",$K201=\"T\",F201=0,O201=\"M\",O201=\"H\"),0,IF(F201<Inputs!$D$251,1/Inputs!$D$251*F201,1))","v":1},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",G201=0,O201=\"E\",O201=\"H\"),0,IF(SUM(F201:G201)<Inputs!$D$254,1/Inputs!$D$254*SUM(F201:G201),1))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",H201=0,O201=\"E\",O201=\"M\"),0,IF(SUM(F201:H201)<Inputs!$D$258,1/Inputs!$D$258*SUM(F201:H201),1))","v":0},0,{"$f":"IF(OR($J201=\"T\",$K201=\"T\",F201=0),0,IF(AND(O201=\"E\",F201>Inputs!$D$253),(F201-Inputs!$D$253)*1/Inputs!$D$253,0))","v":9.1843750000000071E-2},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",G201=0),0,IF(AND(O201=\"M\",SUM(F201:G201)>Inputs!$D$256),(SUM(F201:G201)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",H201=0),0,IF(AND(O201=\"H\",SUM(F201:H201)>Inputs!$D$260),(SUM(F201:H201)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K201=\"T\",$J201=\"T\",O201=\"M\",O201=\"H\"),0,IF(F201<Inputs!$D$251,1/Inputs!$D$251*F201,IF(F201>Inputs!$D$253,1/Inputs!$D$253*F201,1)))","v":1.09184375},{"$f":"IF(OR($K201=\"T\",$J201=\"T\",O201=\"E\",O201=\"H\"),0,IF(SUM(F201:G201)<Inputs!$D$254,1/Inputs!$D$254*SUM(F201:G201),IF(SUM(F201:G201)>Inputs!$D$256,1/Inputs!$D$256*SUM(F201:G201),1)))","v":0},{"$f":"IF(OR($K201=\"T\",$J201=\"T\",O201=\"E\",O201=\"M\"),0,IF(SUM(F201:H201)<Inputs!$D$258,1/Inputs!$D$258*SUM(F201:H201),IF(SUM(F201:H201)>Inputs!$D$261,1/Inputs!$D$261*SUM(F201:H201),1)))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",F201=0,O201=\"M\",O201=\"H\"),0,1/Inputs!$D$253*F201)","v":1.09184375},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",G201=0,O201=\"E\",O201=\"H\"),0,1/Inputs!$D$256*SUM(F201:G201))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",H201=0,O201=\"E\",O201=\"M\"),0,4/Inputs!$D$261*SUM(F201:H201))","v":0},3.2755312500000002,267321.58904873178,260447.82802989296,242437.69728102899,263034.62257348147,249282.22898299107,249340.68761674452,0,0,0,0,0,0,0,1531864.6535328708,0,0,1531864.6535328708,306372.93070657417,0,0,0,306372.93070657417,0,0,0,0,0,0,0,0,0,0,0,0,159786.93225932866,0,0,0,9353.3814005460681,0,0,85103.591862937261,0,0,0,0,159786.93225932866,0,0,81715.218079006954,{"$f":"0.05*($AF201+AK201+AP201+AT201+SUM(AU201:BD201))*175*Inputs!$D$228*(1+0.0765)","v":24327.155941000274},520073.21180214785,126310.44222910832,0,0,0,10008.065347652624,0,0,60304.261182001581,0,0,49695.574464872698,0,0,246318.34322363522,{"$f":"Inputs!$D$152*F201+Inputs!$D$153*G201+Inputs!$D$154*H201","v":105634.15781131005},{"$f":"Inputs!$D$155*I201","v":92476.588762221203},{"$f":"'Voc Ed'!L201","v":0},{"$f":"Inputs!$D$156*$I201","v":9247.6588762221199},{"$f":"Inputs!$D$157*$I201","v":36990.63550488848},{"$f":"Inputs!$D$158*$I201","v":11853.45180296004},{"$f":"IF(Inputs!$D$100=1,0,Activities!R201)","v":7619.2656491250009},263821.75840672688,2868450.8976719547]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!O31","v":"1301006"},{"$f":"'School Reference Sheet'!P31","v":"Ft. Caspar Academy"},{"$f":"'School Reference Sheet'!Q31","v":"K-6"},{"$f":"IF(M202=1,SUM(ADM!F202:J202),IF(N202=1,SUM(ADM!F202:L202),SUM(ADM!F202:K202,0)))","v":469.39400000000001},{"$f":"ADM!S202-'School Resources'!H202-'School Resources'!F202","v":0},{"$f":"IF(SUM(ADM!N202:R202)=ADM!S202,SUM(ADM!N202:R202),IF(OR(SUM(ADM!F202:O202)=ADM!S202,SUM(ADM!G202:O202)=ADM!S202,SUM(ADM!H202:O202)=ADM!S202,SUM(ADM!I202:O202)=ADM!S202,SUM(ADM!J202:O202)=ADM!S202,SUM(ADM!K202:O202)=ADM!S202,SUM(ADM!L202:O202)=ADM!S202,SUM(ADM!M202:O202)=ADM!S202,SUM(ADM!N202:O202)=ADM!S202),0,SUM(ADM!O202:R202)))","v":0},{"$f":"SUM(ADM!$F202:$R202)","v":469.39400000000001},"F",{"$f":"IF(I202<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F202:J202)=0,SUM(ADM!O202:R202)=0,ADM!K202>0,ADM!N202>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M202:R202)=0,ADM!L202>0),1,0)","v":0},"E",{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!F202/Inputs!$D$80)","v":5.1866666666666665},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!G202/Inputs!$D$81)","v":5.2649999999999997},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!H202/Inputs!$D$82)","v":5.1086875000000003},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!I202/Inputs!$D$83)","v":4.8032083333333331},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!J202/Inputs!$D$84)","v":4.6609375000000002},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(M202=1,ADM!K202/Inputs!$D$95,ADM!K202/Inputs!$D$85))","v":4.3126250000000006},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(N202=1,ADM!L202/Inputs!$D$96,ADM!L202/Inputs!$D$86))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!M202/Inputs!$D$87)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!N202/Inputs!$D$88)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!O202/Inputs!$D$89)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!P202/Inputs!$D$90)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!Q202/Inputs!$D$91)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,ADM!R202/Inputs!$D$92)","v":0},29.337125,0,{"$f":"IF(SUM(ADM!N202:R202)=ADM!S202,SUM(X202:AB202),IF(OR(SUM(ADM!F202:O202)=ADM!S202,SUM(ADM!G202:O202)=ADM!S202,SUM(ADM!H202:O202)=ADM!S202,SUM(ADM!I202:O202)=ADM!S202,SUM(ADM!J202:O202)=ADM!S202,SUM(ADM!K202:O202)=ADM!S202,SUM(ADM!L202:O202)=ADM!S202,SUM(ADM!M202:O202)=ADM!S202,SUM(ADM!N202:O202)=ADM!S202),SUM(Z202:AB202),SUM(Y202:AB202)))","v":0},29.337125,{"$f":"Inputs!$D$39*AC202","v":5.8674250000000008},{"$f":"Inputs!$D$40*AD202","v":0},{"$f":"Inputs!$D$41*AE202","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'Voc Ed'!H202)","v":0},5.8674250000000008,{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$72=1,$F202=0,Inputs!$D$74<=$AC202+$AG202),0,IF(AND($F202>0,$F202<=Inputs!$D$104,Inputs!$D$72=2),$F202/Inputs!$D$94-($AC202+$AG202),Inputs!$D$74-($AC202+$AG202)))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$72=1,$G202=0,Inputs!$D$75<=$AD202+$AH202),0,IF(Inputs!$D$72=2,IF(AND($G202>0,$G202<=Inputs!$D$104),$G202/Inputs!$D$94-($AD202+$AH202),Inputs!$D$75-($AD202+$AH202))))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$72=1,$H202=0,Inputs!$D$76<=$AE202+$AI202+AJ202),0,IF(Inputs!$D$72=2,IF(AND($H202>0,$H202<=Inputs!$D$104),$H202/Inputs!$D$94-($AE202+$AI202+$AJ202),Inputs!$D$76-($AE202+$AI202+$AJ202))))","v":0},{"$f":"IF(OR(J202=\"T\",K202=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O202=\"EM\",(AD202+AH202+AJ202)<Inputs!$D$75),Inputs!$D$75-(AD202+AH202+AJ202),IF(AND(O202=\"M\",(AD202+AH202+AJ202)<Inputs!$D$75),Inputs!$D$75-(AD202+AH202+AJ202),IF(AND(OR(O202=\"MH\",O202=\"H\",O202=\"EMH\"),(AD202+AE202+AH202+AI202+AJ202)<Inputs!$D$76),Inputs!$D$76-(AD202+AE202+AH202+AI202+AJ202),0)))),0))","v":0},0,{"$f":"IF($J202=\"T\",$I202/Inputs!$D$93,0)","v":0},{"$f":"IF(L202=1,(I202/7)*1.5,IF($J202=\"T\",0,IF(AND($K202=\"T\",($I202/Inputs!$D$94)>=1),$I202/Inputs!$D$94,IF(AND($K202=\"T\",($I202/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L202","v":0},0,{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$234=0,O202=\"M\",O202=\"H\"), 0,(F202*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$234=0,O202=\"E\",O202=\"H\"), 0,(SUM(F202:G202)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",Inputs!$D$234=0,O202=\"E\",O202=\"M\"), 0,(SUM(F202:H202)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'At-Risk'!T202/100)","v":1.07},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'At-Risk'!U202/100)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'At-Risk'!V202/100)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(AND(O202=\"E\", SUM(AX202:AZ202)<1/Inputs!$D$253*F202),1/Inputs!$D$253*F202-SUM(AX202:AZ202),IF(AND(O202=\"M\", SUM(AX202:AZ202)<1/Inputs!$D$256*SUM(F202:G202)),1/Inputs!$D$256* SUM(F202:G202)-SUM(AX202:AZ202),IF(AND(O202=\"H\",SUM(AX202:AZ202)<1/Inputs!$D$260*SUM(F202:H202)),1/Inputs!$D$260*SUM(F202:H202)-SUM(AX202:AZ202),0))))","v":0.55984027777777756},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'At-Risk'!AJ202/100)","v":0.23},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F202:$R202)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F202:$K202)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J202:$K202)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L202:$N202)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O202:$R202)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F202:$R202)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F202:$K202)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J202:$K202)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L202:$N202)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O202:$R202)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",F202=0,Inputs!$D$247=0,O202=\"M\",O202=\"H\"),0,1/Inputs!$D$253*F202)","v":1.6298402777777776},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",G202=0,Inputs!$D$247=0,O202=\"H\",O202=\"E\"),0,IF(SUM(F202:G202)<Inputs!$D$254,1/Inputs!$D$254*SUM(F202:G202),IF(SUM(F202:G202)>Inputs!$D$257,1/Inputs!$D$257*SUM(F202:G202),1)))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",H202=0,Inputs!$D$247=0,O202=\"E\",O202=\"M\"),0,IF(SUM(F202:H202)<Inputs!$D$258,1/Inputs!$D$258*SUM(F202:H202),IF(SUM(F202:H202)>Inputs!$D$261,1/Inputs!$D$261*SUM(F202:H202),1)))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",G202=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G202)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",H202=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H202)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,'At-Risk'!S202/100)","v":1.07},{"$f":"IF(OR($J202=\"T\",$K202=\"T\"),0,IF(AND(O202=\"E\",'At-Risk'!S202/100<1/Inputs!$D$253*F202),1/Inputs!$D$253*F202-'At-Risk'!S202/100,IF(AND(O202=\"M\",'At-Risk'!S202/100<1/Inputs!$D$256*SUM(F202:G202)),1/Inputs!$D$256* SUM(F202:G202)-'At-Risk'!S202/100,IF(AND(O202=\"H\",'At-Risk'!S202/100<1/Inputs!$D$260*SUM(F202:H202)),1/Inputs!$D$260*SUM(F202:H202)-'At-Risk'!S202/100,0))))","v":0.55984027777777756},0,{"$f":"IF(OR(J202=\"T\",K202=\"T\"),0,IF(O202=\"E\",2/Inputs!$D$253*F202,IF(O202=\"M\",2/Inputs!$D$256*SUM(F202:G202),IF(O202=\"H\",5/Inputs!$D$261*SUM(F202:H202),0))))","v":3.2596805555555552},8.3792013888888874,{"$f":"IF(OR($J202=\"T\",$K202=\"T\",F202=0,O202=\"M\",O202=\"H\"),0,IF(F202<Inputs!$D$251,1/Inputs!$D$251*F202,1))","v":1},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",G202=0,O202=\"E\",O202=\"H\"),0,IF(SUM(F202:G202)<Inputs!$D$254,1/Inputs!$D$254*SUM(F202:G202),1))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",H202=0,O202=\"E\",O202=\"M\"),0,IF(SUM(F202:H202)<Inputs!$D$258,1/Inputs!$D$258*SUM(F202:H202),1))","v":0},{"$f":"IF(OR($K202=\"T\",$J202=\"T\"),1,0)","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",F202=0),0,IF(AND(O202=\"E\",F202>Inputs!$D$253),(F202-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.62984027777777785},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",G202=0),0,IF(AND(O202=\"M\",SUM(F202:G202)>Inputs!$D$256),(SUM(F202:G202)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",H202=0),0,IF(AND(O202=\"H\",SUM(F202:H202)>Inputs!$D$260),(SUM(F202:H202)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K202=\"T\",$J202=\"T\",O202=\"M\",O202=\"H\"),0,IF(F202<Inputs!$D$251,1/Inputs!$D$251*F202,IF(F202>Inputs!$D$253,1/Inputs!$D$253*F202,1)))","v":1.6298402777777776},{"$f":"IF(OR($K202=\"T\",$J202=\"T\",O202=\"E\",O202=\"H\"),0,IF(SUM(F202:G202)<Inputs!$D$254,1/Inputs!$D$254*SUM(F202:G202),IF(SUM(F202:G202)>Inputs!$D$256,1/Inputs!$D$256*SUM(F202:G202),1)))","v":0},{"$f":"IF(OR($K202=\"T\",$J202=\"T\",O202=\"E\",O202=\"M\"),0,IF(SUM(F202:H202)<Inputs!$D$258,1/Inputs!$D$258*SUM(F202:H202),IF(SUM(F202:H202)>Inputs!$D$261,1/Inputs!$D$261*SUM(F202:H202),1)))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",F202=0,O202=\"M\",O202=\"H\"),0,1/Inputs!$D$253*F202)","v":1.6298402777777776},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",G202=0,O202=\"E\",O202=\"H\"),0,1/Inputs!$D$256*SUM(F202:G202))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",H202=0,O202=\"E\",O202=\"M\"),0,4/Inputs!$D$261*SUM(F202:H202))","v":0},4.8895208333333331,404273.9294236023,410379.60894895875,398195.855364185,374385.32906623231,363296.05101339746,336146.88718774996,0,0,0,0,0,0,0,2286677.6610041256,0,0,2286677.6610041256,457335.53220082523,0,0,0,457335.53220082523,0,0,0,0,0,0,0,0,0,0,0,0,83400.984154869118,0,0,43636.66367869341,17927.314351046633,0,0,127037.64783356253,0,0,{"$f":"BH202*(VLOOKUP($A202,Salaries,41))","v":0},{"$f":"BI202*(VLOOKUP($A202,Salaries,41))","v":0},83400.984154869118,43636.66367869341,0,{"$f":"BM202*(VLOOKUP($A202,Salaries,62))","v":121979.68228747051},{"$f":"0.05*($AF202+AK202+AP202+AT202+SUM(AU202:BD202))*175*Inputs!$D$228*(1+0.0765)","v":35011.156678497056},556031.09681770171,126310.44222910832,0,0,0,68632.679508226487,0,0,90018.66228208672,0,0,74182.63729599987,0,0,359144.42131542141,{"$f":"Inputs!$D$152*F202+Inputs!$D$153*G202+Inputs!$D$154*H202","v":157684.47189445118},{"$f":"Inputs!$D$155*I202","v":138043.62493823859},{"$f":"'Voc Ed'!L202","v":0},{"$f":"Inputs!$D$156*$I202","v":13804.362493823857},{"$f":"Inputs!$D$157*$I202","v":55217.449975295429},{"$f":"Inputs!$D$158*$I202","v":17694.137260172887},{"$f":"IF(Inputs!$D$100=1,0,Activities!R202)","v":11373.592642750002},393817.63920473191,4053006.3505428061]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!R31","v":"1301008"},{"$f":"'School Reference Sheet'!S31","v":"Grant Elementary"},{"$f":"'School Reference Sheet'!T31","v":"P-5"},{"$f":"IF(M203=1,SUM(ADM!F203:J203),IF(N203=1,SUM(ADM!F203:L203),SUM(ADM!F203:K203,0)))","v":195.16533333333331},{"$f":"ADM!S203-'School Resources'!H203-'School Resources'!F203","v":0},{"$f":"IF(SUM(ADM!N203:R203)=ADM!S203,SUM(ADM!N203:R203),IF(OR(SUM(ADM!F203:O203)=ADM!S203,SUM(ADM!G203:O203)=ADM!S203,SUM(ADM!H203:O203)=ADM!S203,SUM(ADM!I203:O203)=ADM!S203,SUM(ADM!J203:O203)=ADM!S203,SUM(ADM!K203:O203)=ADM!S203,SUM(ADM!L203:O203)=ADM!S203,SUM(ADM!M203:O203)=ADM!S203,SUM(ADM!N203:O203)=ADM!S203),0,SUM(ADM!O203:R203)))","v":0},{"$f":"SUM(ADM!$F203:$R203)","v":195.16533333333331},"F",{"$f":"IF(I203<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F203:J203)=0,SUM(ADM!O203:R203)=0,ADM!K203>0,ADM!N203>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M203:R203)=0,ADM!L203>0),1,0)","v":0},{"$f":"IF(H203>0,\"H\",IF(G203>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!F203/Inputs!$D$80)","v":2.1638124999999997},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!G203/Inputs!$D$81)","v":2.0693958333333331},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!H203/Inputs!$D$82)","v":2.0113125000000003},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!I203/Inputs!$D$83)","v":1.9965416666666667},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!J203/Inputs!$D$84)","v":2.0247499999999996},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(M203=1,ADM!K203/Inputs!$D$95,ADM!K203/Inputs!$D$85))","v":1.9320208333333333},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(N203=1,ADM!L203/Inputs!$D$96,ADM!L203/Inputs!$D$86))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!M203/Inputs!$D$87)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!N203/Inputs!$D$88)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!O203/Inputs!$D$89)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!P203/Inputs!$D$90)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!Q203/Inputs!$D$91)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,ADM!R203/Inputs!$D$92)","v":0},{"$f":"IF(M203=1,SUM(P203:T203),IF(N203=1,SUM(P203:V203),SUM(P203:U203)))","v":12.197833333333332},{"$f":"SUM(P203:AB203)-AC203-AE203","v":0},{"$f":"IF(SUM(ADM!N203:R203)=ADM!S203,SUM(X203:AB203),IF(OR(SUM(ADM!F203:O203)=ADM!S203,SUM(ADM!G203:O203)=ADM!S203,SUM(ADM!H203:O203)=ADM!S203,SUM(ADM!I203:O203)=ADM!S203,SUM(ADM!J203:O203)=ADM!S203,SUM(ADM!K203:O203)=ADM!S203,SUM(ADM!L203:O203)=ADM!S203,SUM(ADM!M203:O203)=ADM!S203,SUM(ADM!N203:O203)=ADM!S203),SUM(Z203:AB203),SUM(Y203:AB203)))","v":0},{"$f":"SUM(P203:AB203)","v":12.197833333333332},{"$f":"Inputs!$D$39*AC203","v":2.4395666666666664},{"$f":"Inputs!$D$40*AD203","v":0},{"$f":"Inputs!$D$41*AE203","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'Voc Ed'!H203)","v":0},{"$f":"SUM(AG203:AJ203)","v":2.4395666666666664},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$72=1,$F203=0,Inputs!$D$74<=$AC203+$AG203),0,IF(AND($F203>0,$F203<=Inputs!$D$104,Inputs!$D$72=2),$F203/Inputs!$D$94-($AC203+$AG203),Inputs!$D$74-($AC203+$AG203)))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$72=1,$G203=0,Inputs!$D$75<=$AD203+$AH203),0,IF(Inputs!$D$72=2,IF(AND($G203>0,$G203<=Inputs!$D$104),$G203/Inputs!$D$94-($AD203+$AH203),Inputs!$D$75-($AD203+$AH203))))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$72=1,$H203=0,Inputs!$D$76<=$AE203+$AI203+AJ203),0,IF(Inputs!$D$72=2,IF(AND($H203>0,$H203<=Inputs!$D$104),$H203/Inputs!$D$94-($AE203+$AI203+$AJ203),Inputs!$D$76-($AE203+$AI203+$AJ203))))","v":0},{"$f":"IF(OR(J203=\"T\",K203=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O203=\"EM\",(AD203+AH203+AJ203)<Inputs!$D$75),Inputs!$D$75-(AD203+AH203+AJ203),IF(AND(O203=\"M\",(AD203+AH203+AJ203)<Inputs!$D$75),Inputs!$D$75-(AD203+AH203+AJ203),IF(AND(OR(O203=\"MH\",O203=\"H\",O203=\"EMH\"),(AD203+AE203+AH203+AI203+AJ203)<Inputs!$D$76),Inputs!$D$76-(AD203+AE203+AH203+AI203+AJ203),0)))),0))","v":0},{"$f":"SUM(AL203:AO203)","v":0},{"$f":"IF($J203=\"T\",$I203/Inputs!$D$93,0)","v":0},{"$f":"IF(L203=1,(I203/7)*1.5,IF($J203=\"T\",0,IF(AND($K203=\"T\",($I203/Inputs!$D$94)>=1),$I203/Inputs!$D$94,IF(AND($K203=\"T\",($I203/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L203","v":0},{"$f":"SUM(AQ203:AR203)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$234=0,O203=\"M\",O203=\"H\"), 0,(F203*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$234=0,O203=\"E\",O203=\"H\"), 0,(SUM(F203:G203)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",Inputs!$D$234=0,O203=\"E\",O203=\"M\"), 0,(SUM(F203:H203)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'At-Risk'!T203/100)","v":1.37},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'At-Risk'!U203/100)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'At-Risk'!V203/100)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(AND(O203=\"E\", SUM(AX203:AZ203)<1/Inputs!$D$253*F203),1/Inputs!$D$253*F203-SUM(AX203:AZ203),IF(AND(O203=\"M\", SUM(AX203:AZ203)<1/Inputs!$D$256*SUM(F203:G203)),1/Inputs!$D$256* SUM(F203:G203)-SUM(AX203:AZ203),IF(AND(O203=\"H\",SUM(AX203:AZ203)<1/Inputs!$D$260*SUM(F203:H203)),1/Inputs!$D$260*SUM(F203:H203)-SUM(AX203:AZ203),0))))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'At-Risk'!AJ203/100)","v":0.04},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F203:$R203)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F203:$K203)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J203:$K203)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L203:$N203)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O203:$R203)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F203:$R203)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F203:$K203)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J203:$K203)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L203:$N203)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O203:$R203)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",F203=0,Inputs!$D$247=0,O203=\"M\",O203=\"H\"),0,1/Inputs!$D$253*F203)","v":0.67765740740740732},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",G203=0,Inputs!$D$247=0,O203=\"H\",O203=\"E\"),0,IF(SUM(F203:G203)<Inputs!$D$254,1/Inputs!$D$254*SUM(F203:G203),IF(SUM(F203:G203)>Inputs!$D$257,1/Inputs!$D$257*SUM(F203:G203),1)))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",H203=0,Inputs!$D$247=0,O203=\"E\",O203=\"M\"),0,IF(SUM(F203:H203)<Inputs!$D$258,1/Inputs!$D$258*SUM(F203:H203),IF(SUM(F203:H203)>Inputs!$D$261,1/Inputs!$D$261*SUM(F203:H203),1)))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",G203=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G203)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",H203=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H203)","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,'At-Risk'!S203/100)","v":1.37},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,IF(AND(O203=\"E\",'At-Risk'!S203/100<1/Inputs!$D$253*F203),1/Inputs!$D$253*F203-'At-Risk'!S203/100,IF(AND(O203=\"M\",'At-Risk'!S203/100<1/Inputs!$D$256*SUM(F203:G203)),1/Inputs!$D$256* SUM(F203:G203)-'At-Risk'!S203/100,IF(AND(O203=\"H\",'At-Risk'!S203/100<1/Inputs!$D$260*SUM(F203:H203)),1/Inputs!$D$260*SUM(F203:H203)-'At-Risk'!S203/100,0))))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,SUM(G203:H203)/250)","v":0},{"$f":"IF(OR(J203=\"T\",K203=\"T\"),0,IF(O203=\"E\",2/Inputs!$D$253*F203,IF(O203=\"M\",2/Inputs!$D$256*SUM(F203:G203),IF(O203=\"H\",5/Inputs!$D$261*SUM(F203:H203),0))))","v":1.3553148148148146},{"$f":"SUM(AU203:BM203)","v":4.8129722222222222},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",F203=0,O203=\"M\",O203=\"H\"),0,IF(F203<Inputs!$D$251,1/Inputs!$D$251*F203,1))","v":1},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",G203=0,O203=\"E\",O203=\"H\"),0,IF(SUM(F203:G203)<Inputs!$D$254,1/Inputs!$D$254*SUM(F203:G203),1))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",H203=0,O203=\"E\",O203=\"M\"),0,IF(SUM(F203:H203)<Inputs!$D$258,1/Inputs!$D$258*SUM(F203:H203),1))","v":0},0,{"$f":"IF(OR($J203=\"T\",$K203=\"T\",F203=0),0,IF(AND(O203=\"E\",F203>Inputs!$D$253),(F203-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",G203=0),0,IF(AND(O203=\"M\",SUM(F203:G203)>Inputs!$D$256),(SUM(F203:G203)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",H203=0),0,IF(AND(O203=\"H\",SUM(F203:H203)>Inputs!$D$260),(SUM(F203:H203)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K203=\"T\",$J203=\"T\",O203=\"M\",O203=\"H\"),0,IF(F203<Inputs!$D$251,1/Inputs!$D$251*F203,IF(F203>Inputs!$D$253,1/Inputs!$D$253*F203,1)))","v":1},{"$f":"IF(OR($K203=\"T\",$J203=\"T\",O203=\"E\",O203=\"H\"),0,IF(SUM(F203:G203)<Inputs!$D$254,1/Inputs!$D$254*SUM(F203:G203),IF(SUM(F203:G203)>Inputs!$D$256,1/Inputs!$D$256*SUM(F203:G203),1)))","v":0},{"$f":"IF(OR($K203=\"T\",$J203=\"T\",O203=\"E\",O203=\"M\"),0,IF(SUM(F203:H203)<Inputs!$D$258,1/Inputs!$D$258*SUM(F203:H203),IF(SUM(F203:H203)>Inputs!$D$261,1/Inputs!$D$261*SUM(F203:H203),1)))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",F203=0,O203=\"M\",O203=\"H\"),0,1/Inputs!$D$253*F203)","v":0.67765740740740732},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",G203=0,O203=\"E\",O203=\"H\"),0,1/Inputs!$D$256*SUM(F203:G203))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",H203=0,O203=\"E\",O203=\"M\"),0,4/Inputs!$D$261*SUM(F203:H203))","v":0},{"$f":"SUM(BO203:CA203)","v":2.6776574074074073},{"$f":"P203*(VLOOKUP($A203,Salaries,35))","v":168658.02993140905},{"$f":"Q203*(VLOOKUP($A203,Salaries,35))","v":161298.73748222942},{"$f":"R203*(VLOOKUP($A203,Salaries,35))","v":156771.44106821515},{"$f":"S203*(VLOOKUP($A203,Salaries,35))","v":155620.1307534604},{"$f":"T203*(VLOOKUP($A203,Salaries,35))","v":157818.82492296374},{"$f":"U203*(VLOOKUP($A203,Salaries,35))","v":150591.06439972931},{"$f":"V203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"W203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"X203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"Y203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"Z203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AA203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AB203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AC203*(VLOOKUP($A203,Salaries,35))","v":950758.22855800705},{"$f":"AD203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AE203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"SUM(CP203:CR203)","v":950758.22855800705},{"$f":"AG203*(VLOOKUP($A203,Salaries,35))","v":190151.64571160142},{"$f":"AH203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AI203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AJ203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"SUM(CT203:CW203)","v":190151.64571160142},{"$f":"AL203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AM203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AN203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AO203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"SUM(CY203:DB203)","v":0},{"$f":"AQ203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AR203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AS203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"SUM(DD203:DF203)","v":0},{"$f":"AU203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AV203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AW203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AX203*(VLOOKUP($A203,Salaries,35))","v":106784.43765623429},{"$f":"AY203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"AZ203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BA203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BB203*(VLOOKUP($A203,Salaries,35))","v":3117.793800182023},{"$f":"BC203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BD203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BE203*(VLOOKUP($A203,Salaries,35))","v":52819.901586555949},{"$f":"BF203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BG203*(VLOOKUP($A203,Salaries,35))","v":0},0,0,{"$f":"BJ203*(VLOOKUP($A203,Salaries,35))","v":106784.43765623429},{"$f":"BK203*(VLOOKUP($A203,Salaries,35))","v":0},{"$f":"BL203*(VLOOKUP($A203,Salaries,35))","v":0},50716.893171894561,{"$f":"0.05*($AF203+AK203+AP203+AT203+SUM(AU203:BD203))*175*Inputs!$D$228*(1+0.0765)","v":15158.431893033665},{"$f":"SUM(DH203:EA203)","v":335381.89576413477},{"$f":"BO203*(VLOOKUP($A203,Salaries,19))","v":126310.44222910832},{"$f":"BP203*(VLOOKUP($A203,Salaries,19))","v":0},{"$f":"BQ203*(VLOOKUP($A203,Salaries,19))","v":0},{"$f":"BR203*(VLOOKUP($A203,Salaries,26))","v":0},{"$f":"BS203*(VLOOKUP($A203,Salaries,26))","v":0},{"$f":"BT203*(VLOOKUP($A203,Salaries,26))","v":0},{"$f":"BU203*(VLOOKUP($A203,Salaries,26))","v":0},{"$f":"BV203*(VLOOKUP($A203,Salaries,51))","v":55231.585272161501},{"$f":"BW203*(VLOOKUP($A203,Salaries,51))","v":0},{"$f":"BX203*(VLOOKUP($A203,Salaries,51))","v":0},{"$f":"BY203*(VLOOKUP($A203,Salaries,56))","v":30843.766932299048},{"$f":"BZ203*(VLOOKUP($A203,Salaries,56))","v":0},{"$f":"CA203*(VLOOKUP($A203,Salaries,56))","v":0},{"$f":"SUM(EC203:EO203)","v":212385.79443356887},{"$f":"Inputs!$D$152*F203+Inputs!$D$153*G203+Inputs!$D$154*H203","v":65562.283537435913},{"$f":"Inputs!$D$155*I203","v":57395.983066705099},{"$f":"'Voc Ed'!L203","v":0},{"$f":"Inputs!$D$156*$I203","v":5739.5983066705103},{"$f":"Inputs!$D$157*$I203","v":22958.393226682041},{"$f":"Inputs!$D$158*$I203","v":7356.8946267472411},{"$f":"IF(Inputs!$D$100=1,0,Activities!R203)","v":4728.9292136666663},{"$f":"SUM(EQ203:EW203)","v":163742.08197790748},{"$f":"CS203+CX203+DC203+DG203+EB203+EP203+EX203","v":1852419.6464452196}]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!U31","v":"1301009"},{"$f":"'School Reference Sheet'!V31","v":"Sagewood Elementary"},{"$f":"'School Reference Sheet'!W31","v":"K-5"},{"$f":"IF(M204=1,SUM(ADM!F204:J204),IF(N204=1,SUM(ADM!F204:L204),SUM(ADM!F204:K204,0)))","v":300.41799999999995},{"$f":"ADM!S204-'School Resources'!H204-'School Resources'!F204","v":0},{"$f":"IF(SUM(ADM!N204:R204)=ADM!S204,SUM(ADM!N204:R204),IF(OR(SUM(ADM!F204:O204)=ADM!S204,SUM(ADM!G204:O204)=ADM!S204,SUM(ADM!H204:O204)=ADM!S204,SUM(ADM!I204:O204)=ADM!S204,SUM(ADM!J204:O204)=ADM!S204,SUM(ADM!K204:O204)=ADM!S204,SUM(ADM!L204:O204)=ADM!S204,SUM(ADM!M204:O204)=ADM!S204,SUM(ADM!N204:O204)=ADM!S204),0,SUM(ADM!O204:R204)))","v":0},{"$f":"SUM(ADM!$F204:$R204)","v":300.41799999999995},"F",{"$f":"IF(I204<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F204:J204)=0,SUM(ADM!O204:R204)=0,ADM!K204>0,ADM!N204>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M204:R204)=0,ADM!L204>0),1,0)","v":0},"E",{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!F204/Inputs!$D$80)","v":3.2013333333333329},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!G204/Inputs!$D$81)","v":3.2051250000000002},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!H204/Inputs!$D$82)","v":3.1591666666666662},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!I204/Inputs!$D$83)","v":3.1522708333333331},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!J204/Inputs!$D$84)","v":3.0231041666666667},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(M204=1,ADM!K204/Inputs!$D$95,ADM!K204/Inputs!$D$85))","v":3.0351250000000003},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(N204=1,ADM!L204/Inputs!$D$96,ADM!L204/Inputs!$D$86))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!M204/Inputs!$D$87)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!N204/Inputs!$D$88)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!O204/Inputs!$D$89)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!P204/Inputs!$D$90)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!Q204/Inputs!$D$91)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,ADM!R204/Inputs!$D$92)","v":0},18.776124999999997,0,{"$f":"IF(SUM(ADM!N204:R204)=ADM!S204,SUM(X204:AB204),IF(OR(SUM(ADM!F204:O204)=ADM!S204,SUM(ADM!G204:O204)=ADM!S204,SUM(ADM!H204:O204)=ADM!S204,SUM(ADM!I204:O204)=ADM!S204,SUM(ADM!J204:O204)=ADM!S204,SUM(ADM!K204:O204)=ADM!S204,SUM(ADM!L204:O204)=ADM!S204,SUM(ADM!M204:O204)=ADM!S204,SUM(ADM!N204:O204)=ADM!S204),SUM(Z204:AB204),SUM(Y204:AB204)))","v":0},18.776124999999997,{"$f":"Inputs!$D$39*AC204","v":3.7552249999999994},{"$f":"Inputs!$D$40*AD204","v":0},{"$f":"Inputs!$D$41*AE204","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'Voc Ed'!H204)","v":0},3.7552249999999994,{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$72=1,$F204=0,Inputs!$D$74<=$AC204+$AG204),0,IF(AND($F204>0,$F204<=Inputs!$D$104,Inputs!$D$72=2),$F204/Inputs!$D$94-($AC204+$AG204),Inputs!$D$74-($AC204+$AG204)))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$72=1,$G204=0,Inputs!$D$75<=$AD204+$AH204),0,IF(Inputs!$D$72=2,IF(AND($G204>0,$G204<=Inputs!$D$104),$G204/Inputs!$D$94-($AD204+$AH204),Inputs!$D$75-($AD204+$AH204))))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$72=1,$H204=0,Inputs!$D$76<=$AE204+$AI204+AJ204),0,IF(Inputs!$D$72=2,IF(AND($H204>0,$H204<=Inputs!$D$104),$H204/Inputs!$D$94-($AE204+$AI204+$AJ204),Inputs!$D$76-($AE204+$AI204+$AJ204))))","v":0},{"$f":"IF(OR(J204=\"T\",K204=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O204=\"EM\",(AD204+AH204+AJ204)<Inputs!$D$75),Inputs!$D$75-(AD204+AH204+AJ204),IF(AND(O204=\"M\",(AD204+AH204+AJ204)<Inputs!$D$75),Inputs!$D$75-(AD204+AH204+AJ204),IF(AND(OR(O204=\"MH\",O204=\"H\",O204=\"EMH\"),(AD204+AE204+AH204+AI204+AJ204)<Inputs!$D$76),Inputs!$D$76-(AD204+AE204+AH204+AI204+AJ204),0)))),0))","v":0},0,{"$f":"IF($J204=\"T\",$I204/Inputs!$D$93,0)","v":0},{"$f":"IF(L204=1,(I204/7)*1.5,IF($J204=\"T\",0,IF(AND($K204=\"T\",($I204/Inputs!$D$94)>=1),$I204/Inputs!$D$94,IF(AND($K204=\"T\",($I204/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L204","v":0},0,{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$234=0,O204=\"M\",O204=\"H\"), 0,(F204*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$234=0,O204=\"E\",O204=\"H\"), 0,(SUM(F204:G204)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",Inputs!$D$234=0,O204=\"E\",O204=\"M\"), 0,(SUM(F204:H204)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'At-Risk'!T204/100)","v":1.41},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'At-Risk'!U204/100)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'At-Risk'!V204/100)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(AND(O204=\"E\", SUM(AX204:AZ204)<1/Inputs!$D$253*F204),1/Inputs!$D$253*F204-SUM(AX204:AZ204),IF(AND(O204=\"M\", SUM(AX204:AZ204)<1/Inputs!$D$256*SUM(F204:G204)),1/Inputs!$D$256* SUM(F204:G204)-SUM(AX204:AZ204),IF(AND(O204=\"H\",SUM(AX204:AZ204)<1/Inputs!$D$260*SUM(F204:H204)),1/Inputs!$D$260*SUM(F204:H204)-SUM(AX204:AZ204),0))))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'At-Risk'!AJ204/100)","v":0.06},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F204:$R204)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F204:$K204)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J204:$K204)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L204:$N204)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O204:$R204)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F204:$R204)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F204:$K204)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J204:$K204)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L204:$N204)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O204:$R204)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",F204=0,Inputs!$D$247=0,O204=\"M\",O204=\"H\"),0,1/Inputs!$D$253*F204)","v":1.0431180555555553},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",G204=0,Inputs!$D$247=0,O204=\"H\",O204=\"E\"),0,IF(SUM(F204:G204)<Inputs!$D$254,1/Inputs!$D$254*SUM(F204:G204),IF(SUM(F204:G204)>Inputs!$D$257,1/Inputs!$D$257*SUM(F204:G204),1)))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",H204=0,Inputs!$D$247=0,O204=\"E\",O204=\"M\"),0,IF(SUM(F204:H204)<Inputs!$D$258,1/Inputs!$D$258*SUM(F204:H204),IF(SUM(F204:H204)>Inputs!$D$261,1/Inputs!$D$261*SUM(F204:H204),1)))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",G204=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G204)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",H204=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H204)","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,'At-Risk'!S204/100)","v":1.41},{"$f":"IF(OR($J204=\"T\",$K204=\"T\"),0,IF(AND(O204=\"E\",'At-Risk'!S204/100<1/Inputs!$D$253*F204),1/Inputs!$D$253*F204-'At-Risk'!S204/100,IF(AND(O204=\"M\",'At-Risk'!S204/100<1/Inputs!$D$256*SUM(F204:G204)),1/Inputs!$D$256* SUM(F204:G204)-'At-Risk'!S204/100,IF(AND(O204=\"H\",'At-Risk'!S204/100<1/Inputs!$D$260*SUM(F204:H204)),1/Inputs!$D$260*SUM(F204:H204)-'At-Risk'!S204/100,0))))","v":0},0,{"$f":"IF(OR(J204=\"T\",K204=\"T\"),0,IF(O204=\"E\",2/Inputs!$D$253*F204,IF(O204=\"M\",2/Inputs!$D$256*SUM(F204:G204),IF(O204=\"H\",5/Inputs!$D$261*SUM(F204:H204),0))))","v":2.0862361111111105},6.0093541666666663,{"$f":"IF(OR($J204=\"T\",$K204=\"T\",F204=0,O204=\"M\",O204=\"H\"),0,IF(F204<Inputs!$D$251,1/Inputs!$D$251*F204,1))","v":1},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",G204=0,O204=\"E\",O204=\"H\"),0,IF(SUM(F204:G204)<Inputs!$D$254,1/Inputs!$D$254*SUM(F204:G204),1))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",H204=0,O204=\"E\",O204=\"M\"),0,IF(SUM(F204:H204)<Inputs!$D$258,1/Inputs!$D$258*SUM(F204:H204),1))","v":0},0,{"$f":"IF(OR($J204=\"T\",$K204=\"T\",F204=0),0,IF(AND(O204=\"E\",F204>Inputs!$D$253),(F204-Inputs!$D$253)*1/Inputs!$D$253,0))","v":4.3118055555555382E-2},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",G204=0),0,IF(AND(O204=\"M\",SUM(F204:G204)>Inputs!$D$256),(SUM(F204:G204)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",H204=0),0,IF(AND(O204=\"H\",SUM(F204:H204)>Inputs!$D$260),(SUM(F204:H204)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K204=\"T\",$J204=\"T\",O204=\"M\",O204=\"H\"),0,IF(F204<Inputs!$D$251,1/Inputs!$D$251*F204,IF(F204>Inputs!$D$253,1/Inputs!$D$253*F204,1)))","v":1.0431180555555553},{"$f":"IF(OR($K204=\"T\",$J204=\"T\",O204=\"E\",O204=\"H\"),0,IF(SUM(F204:G204)<Inputs!$D$254,1/Inputs!$D$254*SUM(F204:G204),IF(SUM(F204:G204)>Inputs!$D$256,1/Inputs!$D$256*SUM(F204:G204),1)))","v":0},{"$f":"IF(OR($K204=\"T\",$J204=\"T\",O204=\"E\",O204=\"M\"),0,IF(SUM(F204:H204)<Inputs!$D$258,1/Inputs!$D$258*SUM(F204:H204),IF(SUM(F204:H204)>Inputs!$D$261,1/Inputs!$D$261*SUM(F204:H204),1)))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",F204=0,O204=\"M\",O204=\"H\"),0,1/Inputs!$D$253*F204)","v":1.0431180555555553},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",G204=0,O204=\"E\",O204=\"H\"),0,1/Inputs!$D$256*SUM(F204:G204))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",H204=0,O204=\"E\",O204=\"M\"),0,4/Inputs!$D$261*SUM(F204:H204))","v":0},3.1293541666666664,249527.43047456787,249822.97134521019,246240.75617687599,245703.26151653213,235635.38570344436,236572.34769443658,0,0,0,0,0,0,0,1463502.152911067,0,0,1463502.152911067,292700.43058221339,0,0,0,292700.43058221339,0,0,0,0,0,0,0,0,0,0,0,0,109902.23145641631,0,0,0,4676.6907002730341,0,0,81305.675161725929,0,0,0,0,109902.23145641631,0,0,78068.51428317641,{"$f":"0.05*($AF204+AK204+AP204+AT204+SUM(AU204:BD204))*175*Inputs!$D$228*(1+0.0765)","v":22671.761738092373},406527.10479610035,126310.44222910832,0,0,0,4698.504989873717,0,0,57613.063834347951,0,0,47477.810818181919,0,0,236099.8218715119,{"$f":"Inputs!$D$152*F204+Inputs!$D$153*G204+Inputs!$D$154*H204","v":100920.02385541193},{"$f":"Inputs!$D$155*I204","v":88349.63744039282},{"$f":"'Voc Ed'!L204","v":0},{"$f":"Inputs!$D$156*$I204","v":8834.9637440392817},{"$f":"Inputs!$D$157*$I204","v":35339.854976157127},{"$f":"Inputs!$D$158*$I204","v":11324.467989421717},{"$f":"IF(Inputs!$D$100=1,0,Activities!R204)","v":7279.2407967499994},252048.18880217287,2650877.6989630656]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!X31","v":"1301011"},{"$f":"'School Reference Sheet'!Y31","v":"Manor Heights Elementary"},{"$f":"'School Reference Sheet'!Z31","v":"K-6"},{"$f":"IF(M205=1,SUM(ADM!F205:J205),IF(N205=1,SUM(ADM!F205:L205),SUM(ADM!F205:K205,0)))","v":324.35399999999998},{"$f":"ADM!S205-'School Resources'!H205-'School Resources'!F205","v":0},{"$f":"IF(SUM(ADM!N205:R205)=ADM!S205,SUM(ADM!N205:R205),IF(OR(SUM(ADM!F205:O205)=ADM!S205,SUM(ADM!G205:O205)=ADM!S205,SUM(ADM!H205:O205)=ADM!S205,SUM(ADM!I205:O205)=ADM!S205,SUM(ADM!J205:O205)=ADM!S205,SUM(ADM!K205:O205)=ADM!S205,SUM(ADM!L205:O205)=ADM!S205,SUM(ADM!M205:O205)=ADM!S205,SUM(ADM!N205:O205)=ADM!S205),0,SUM(ADM!O205:R205)))","v":0},{"$f":"SUM(ADM!$F205:$R205)","v":324.35399999999998},"F",{"$f":"IF(I205<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F205:J205)=0,SUM(ADM!O205:R205)=0,ADM!K205>0,ADM!N205>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M205:R205)=0,ADM!L205>0),1,0)","v":0},"E",{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!F205/Inputs!$D$80)","v":3.4021249999999998},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!G205/Inputs!$D$81)","v":3.4325000000000001},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!H205/Inputs!$D$82)","v":3.4418125000000002},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!I205/Inputs!$D$83)","v":3.4375},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!J205/Inputs!$D$84)","v":3.2246250000000001},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(M205=1,ADM!K205/Inputs!$D$95,ADM!K205/Inputs!$D$85))","v":3.3335625000000002},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(N205=1,ADM!L205/Inputs!$D$96,ADM!L205/Inputs!$D$86))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!M205/Inputs!$D$87)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!N205/Inputs!$D$88)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!O205/Inputs!$D$89)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!P205/Inputs!$D$90)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!Q205/Inputs!$D$91)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,ADM!R205/Inputs!$D$92)","v":0},20.272124999999999,0,{"$f":"IF(SUM(ADM!N205:R205)=ADM!S205,SUM(X205:AB205),IF(OR(SUM(ADM!F205:O205)=ADM!S205,SUM(ADM!G205:O205)=ADM!S205,SUM(ADM!H205:O205)=ADM!S205,SUM(ADM!I205:O205)=ADM!S205,SUM(ADM!J205:O205)=ADM!S205,SUM(ADM!K205:O205)=ADM!S205,SUM(ADM!L205:O205)=ADM!S205,SUM(ADM!M205:O205)=ADM!S205,SUM(ADM!N205:O205)=ADM!S205),SUM(Z205:AB205),SUM(Y205:AB205)))","v":0},20.272124999999999,{"$f":"Inputs!$D$39*AC205","v":4.0544250000000002},{"$f":"Inputs!$D$40*AD205","v":0},{"$f":"Inputs!$D$41*AE205","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'Voc Ed'!H205)","v":0},4.0544250000000002,{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$72=1,$F205=0,Inputs!$D$74<=$AC205+$AG205),0,IF(AND($F205>0,$F205<=Inputs!$D$104,Inputs!$D$72=2),$F205/Inputs!$D$94-($AC205+$AG205),Inputs!$D$74-($AC205+$AG205)))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$72=1,$G205=0,Inputs!$D$75<=$AD205+$AH205),0,IF(Inputs!$D$72=2,IF(AND($G205>0,$G205<=Inputs!$D$104),$G205/Inputs!$D$94-($AD205+$AH205),Inputs!$D$75-($AD205+$AH205))))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$72=1,$H205=0,Inputs!$D$76<=$AE205+$AI205+AJ205),0,IF(Inputs!$D$72=2,IF(AND($H205>0,$H205<=Inputs!$D$104),$H205/Inputs!$D$94-($AE205+$AI205+$AJ205),Inputs!$D$76-($AE205+$AI205+$AJ205))))","v":0},{"$f":"IF(OR(J205=\"T\",K205=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O205=\"EM\",(AD205+AH205+AJ205)<Inputs!$D$75),Inputs!$D$75-(AD205+AH205+AJ205),IF(AND(O205=\"M\",(AD205+AH205+AJ205)<Inputs!$D$75),Inputs!$D$75-(AD205+AH205+AJ205),IF(AND(OR(O205=\"MH\",O205=\"H\",O205=\"EMH\"),(AD205+AE205+AH205+AI205+AJ205)<Inputs!$D$76),Inputs!$D$76-(AD205+AE205+AH205+AI205+AJ205),0)))),0))","v":0},0,{"$f":"IF($J205=\"T\",$I205/Inputs!$D$93,0)","v":0},{"$f":"IF(L205=1,(I205/7)*1.5,IF($J205=\"T\",0,IF(AND($K205=\"T\",($I205/Inputs!$D$94)>=1),$I205/Inputs!$D$94,IF(AND($K205=\"T\",($I205/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L205","v":0},0,{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$234=0,O205=\"M\",O205=\"H\"), 0,(F205*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$234=0,O205=\"E\",O205=\"H\"), 0,(SUM(F205:G205)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",Inputs!$D$234=0,O205=\"E\",O205=\"M\"), 0,(SUM(F205:H205)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'At-Risk'!T205/100)","v":1.21},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'At-Risk'!U205/100)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'At-Risk'!V205/100)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(AND(O205=\"E\", SUM(AX205:AZ205)<1/Inputs!$D$253*F205),1/Inputs!$D$253*F205-SUM(AX205:AZ205),IF(AND(O205=\"M\", SUM(AX205:AZ205)<1/Inputs!$D$256*SUM(F205:G205)),1/Inputs!$D$256* SUM(F205:G205)-SUM(AX205:AZ205),IF(AND(O205=\"H\",SUM(AX205:AZ205)<1/Inputs!$D$260*SUM(F205:H205)),1/Inputs!$D$260*SUM(F205:H205)-SUM(AX205:AZ205),0))))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'At-Risk'!AJ205/100)","v":0.03},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F205:$R205)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F205:$K205)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J205:$K205)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L205:$N205)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O205:$R205)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F205:$R205)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F205:$K205)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J205:$K205)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L205:$N205)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O205:$R205)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",F205=0,Inputs!$D$247=0,O205=\"M\",O205=\"H\"),0,1/Inputs!$D$253*F205)","v":1.1262291666666666},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",G205=0,Inputs!$D$247=0,O205=\"H\",O205=\"E\"),0,IF(SUM(F205:G205)<Inputs!$D$254,1/Inputs!$D$254*SUM(F205:G205),IF(SUM(F205:G205)>Inputs!$D$257,1/Inputs!$D$257*SUM(F205:G205),1)))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",H205=0,Inputs!$D$247=0,O205=\"E\",O205=\"M\"),0,IF(SUM(F205:H205)<Inputs!$D$258,1/Inputs!$D$258*SUM(F205:H205),IF(SUM(F205:H205)>Inputs!$D$261,1/Inputs!$D$261*SUM(F205:H205),1)))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",G205=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G205)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",H205=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H205)","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,'At-Risk'!S205/100)","v":1.21},{"$f":"IF(OR($J205=\"T\",$K205=\"T\"),0,IF(AND(O205=\"E\",'At-Risk'!S205/100<1/Inputs!$D$253*F205),1/Inputs!$D$253*F205-'At-Risk'!S205/100,IF(AND(O205=\"M\",'At-Risk'!S205/100<1/Inputs!$D$256*SUM(F205:G205)),1/Inputs!$D$256* SUM(F205:G205)-'At-Risk'!S205/100,IF(AND(O205=\"H\",'At-Risk'!S205/100<1/Inputs!$D$260*SUM(F205:H205)),1/Inputs!$D$260*SUM(F205:H205)-'At-Risk'!S205/100,0))))","v":0},0,{"$f":"IF(OR(J205=\"T\",K205=\"T\"),0,IF(O205=\"E\",2/Inputs!$D$253*F205,IF(O205=\"M\",2/Inputs!$D$256*SUM(F205:G205),IF(O205=\"H\",5/Inputs!$D$261*SUM(F205:H205),0))))","v":2.2524583333333332},5.8286875,{"$f":"IF(OR($J205=\"T\",$K205=\"T\",F205=0,O205=\"M\",O205=\"H\"),0,IF(F205<Inputs!$D$251,1/Inputs!$D$251*F205,1))","v":1},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",G205=0,O205=\"E\",O205=\"H\"),0,IF(SUM(F205:G205)<Inputs!$D$254,1/Inputs!$D$254*SUM(F205:G205),1))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",H205=0,O205=\"E\",O205=\"M\"),0,IF(SUM(F205:H205)<Inputs!$D$258,1/Inputs!$D$258*SUM(F205:H205),1))","v":0},0,{"$f":"IF(OR($J205=\"T\",$K205=\"T\",F205=0),0,IF(AND(O205=\"E\",F205>Inputs!$D$253),(F205-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.12622916666666661},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",G205=0),0,IF(AND(O205=\"M\",SUM(F205:G205)>Inputs!$D$256),(SUM(F205:G205)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",H205=0),0,IF(AND(O205=\"H\",SUM(F205:H205)>Inputs!$D$260),(SUM(F205:H205)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K205=\"T\",$J205=\"T\",O205=\"M\",O205=\"H\"),0,IF(F205<Inputs!$D$251,1/Inputs!$D$251*F205,IF(F205>Inputs!$D$253,1/Inputs!$D$253*F205,1)))","v":1.1262291666666666},{"$f":"IF(OR($K205=\"T\",$J205=\"T\",O205=\"E\",O205=\"H\"),0,IF(SUM(F205:G205)<Inputs!$D$254,1/Inputs!$D$254*SUM(F205:G205),IF(SUM(F205:G205)>Inputs!$D$256,1/Inputs!$D$256*SUM(F205:G205),1)))","v":0},{"$f":"IF(OR($K205=\"T\",$J205=\"T\",O205=\"E\",O205=\"M\"),0,IF(SUM(F205:H205)<Inputs!$D$258,1/Inputs!$D$258*SUM(F205:H205),IF(SUM(F205:H205)>Inputs!$D$261,1/Inputs!$D$261*SUM(F205:H205),1)))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",F205=0,O205=\"M\",O205=\"H\"),0,1/Inputs!$D$253*F205)","v":1.1262291666666666},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",G205=0,O205=\"E\",O205=\"H\"),0,1/Inputs!$D$256*SUM(F205:G205))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",H205=0,O205=\"E\",O205=\"M\"),0,4/Inputs!$D$261*SUM(F205:H205))","v":0},3.3786874999999998,265178.10581110662,267545.68047811987,268271.54184722475,267935.40470314259,251342.89582279889,259834.01237548213,0,0,0,0,0,0,0,1580107.6410378746,0,0,1580107.6410378746,316021.52820757497,0,0,0,316021.52820757497,0,0,0,0,0,0,0,0,0,0,0,0,94313.262455506192,0,0,0,2338.345350136517,0,0,87783.757835437485,0,0,0,0,94313.262455506192,0,0,84288.674053503477,{"$f":"0.05*($AF205+AK205+AP205+AT205+SUM(AU205:BD205))*175*Inputs!$D$228*(1+0.0765)","v":24150.255300848727},387187.55745093862,126310.44222910832,0,0,0,13754.988758404712,0,0,62203.422254745383,0,0,51260.636347091662,0,0,253529.48958935009,{"$f":"Inputs!$D$152*F205+Inputs!$D$153*G205+Inputs!$D$154*H205","v":108960.89254837687},{"$f":"Inputs!$D$155*I205","v":95388.952400792157},{"$f":"'Voc Ed'!L205","v":0},{"$f":"Inputs!$D$156*$I205","v":9538.895240079215},{"$f":"Inputs!$D$157*$I205","v":38155.58096031686},{"$f":"Inputs!$D$158*$I205","v":12226.752359182512},{"$f":"IF(Inputs!$D$100=1,0,Activities!R205)","v":7859.2190527500006},272130.2925614976,2808976.5088472362]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AA31","v":"1301014"},{"$f":"'School Reference Sheet'!AB31","v":"Mills Elementary"},{"$f":"'School Reference Sheet'!AC31","v":"P-5"},{"$f":"IF(M206=1,SUM(ADM!F206:J206),IF(N206=1,SUM(ADM!F206:L206),SUM(ADM!F206:K206,0)))","v":199.38900000000004},{"$f":"ADM!S206-'School Resources'!H206-'School Resources'!F206","v":0},{"$f":"IF(SUM(ADM!N206:R206)=ADM!S206,SUM(ADM!N206:R206),IF(OR(SUM(ADM!F206:O206)=ADM!S206,SUM(ADM!G206:O206)=ADM!S206,SUM(ADM!H206:O206)=ADM!S206,SUM(ADM!I206:O206)=ADM!S206,SUM(ADM!J206:O206)=ADM!S206,SUM(ADM!K206:O206)=ADM!S206,SUM(ADM!L206:O206)=ADM!S206,SUM(ADM!M206:O206)=ADM!S206,SUM(ADM!N206:O206)=ADM!S206),0,SUM(ADM!O206:R206)))","v":0},{"$f":"SUM(ADM!$F206:$R206)","v":199.38900000000004},"F",{"$f":"IF(I206<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F206:J206)=0,SUM(ADM!O206:R206)=0,ADM!K206>0,ADM!N206>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M206:R206)=0,ADM!L206>0),1,0)","v":0},"E",{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!F206/Inputs!$D$80)","v":2.2193125},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!G206/Inputs!$D$81)","v":1.8610625000000001},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!H206/Inputs!$D$82)","v":2.1693125000000002},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!I206/Inputs!$D$83)","v":2.122125},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!J206/Inputs!$D$84)","v":2.1293125000000002},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(M206=1,ADM!K206/Inputs!$D$95,ADM!K206/Inputs!$D$85))","v":1.9606874999999999},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(N206=1,ADM!L206/Inputs!$D$96,ADM!L206/Inputs!$D$86))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!M206/Inputs!$D$87)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!N206/Inputs!$D$88)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!O206/Inputs!$D$89)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!P206/Inputs!$D$90)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!Q206/Inputs!$D$91)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,ADM!R206/Inputs!$D$92)","v":0},12.461812500000002,0,{"$f":"IF(SUM(ADM!N206:R206)=ADM!S206,SUM(X206:AB206),IF(OR(SUM(ADM!F206:O206)=ADM!S206,SUM(ADM!G206:O206)=ADM!S206,SUM(ADM!H206:O206)=ADM!S206,SUM(ADM!I206:O206)=ADM!S206,SUM(ADM!J206:O206)=ADM!S206,SUM(ADM!K206:O206)=ADM!S206,SUM(ADM!L206:O206)=ADM!S206,SUM(ADM!M206:O206)=ADM!S206,SUM(ADM!N206:O206)=ADM!S206),SUM(Z206:AB206),SUM(Y206:AB206)))","v":0},12.461812500000002,{"$f":"Inputs!$D$39*AC206","v":2.4923625000000005},{"$f":"Inputs!$D$40*AD206","v":0},{"$f":"Inputs!$D$41*AE206","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'Voc Ed'!H206)","v":0},2.4923625000000005,{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$72=1,$F206=0,Inputs!$D$74<=$AC206+$AG206),0,IF(AND($F206>0,$F206<=Inputs!$D$104,Inputs!$D$72=2),$F206/Inputs!$D$94-($AC206+$AG206),Inputs!$D$74-($AC206+$AG206)))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$72=1,$G206=0,Inputs!$D$75<=$AD206+$AH206),0,IF(Inputs!$D$72=2,IF(AND($G206>0,$G206<=Inputs!$D$104),$G206/Inputs!$D$94-($AD206+$AH206),Inputs!$D$75-($AD206+$AH206))))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$72=1,$H206=0,Inputs!$D$76<=$AE206+$AI206+AJ206),0,IF(Inputs!$D$72=2,IF(AND($H206>0,$H206<=Inputs!$D$104),$H206/Inputs!$D$94-($AE206+$AI206+$AJ206),Inputs!$D$76-($AE206+$AI206+$AJ206))))","v":0},{"$f":"IF(OR(J206=\"T\",K206=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O206=\"EM\",(AD206+AH206+AJ206)<Inputs!$D$75),Inputs!$D$75-(AD206+AH206+AJ206),IF(AND(O206=\"M\",(AD206+AH206+AJ206)<Inputs!$D$75),Inputs!$D$75-(AD206+AH206+AJ206),IF(AND(OR(O206=\"MH\",O206=\"H\",O206=\"EMH\"),(AD206+AE206+AH206+AI206+AJ206)<Inputs!$D$76),Inputs!$D$76-(AD206+AE206+AH206+AI206+AJ206),0)))),0))","v":0},0,{"$f":"IF($J206=\"T\",$I206/Inputs!$D$93,0)","v":0},{"$f":"IF(L206=1,(I206/7)*1.5,IF($J206=\"T\",0,IF(AND($K206=\"T\",($I206/Inputs!$D$94)>=1),$I206/Inputs!$D$94,IF(AND($K206=\"T\",($I206/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L206","v":0},0,{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$234=0,O206=\"M\",O206=\"H\"), 0,(F206*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$234=0,O206=\"E\",O206=\"H\"), 0,(SUM(F206:G206)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",Inputs!$D$234=0,O206=\"E\",O206=\"M\"), 0,(SUM(F206:H206)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'At-Risk'!T206/100)","v":1.58},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'At-Risk'!U206/100)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'At-Risk'!V206/100)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(AND(O206=\"E\", SUM(AX206:AZ206)<1/Inputs!$D$253*F206),1/Inputs!$D$253*F206-SUM(AX206:AZ206),IF(AND(O206=\"M\", SUM(AX206:AZ206)<1/Inputs!$D$256*SUM(F206:G206)),1/Inputs!$D$256* SUM(F206:G206)-SUM(AX206:AZ206),IF(AND(O206=\"H\",SUM(AX206:AZ206)<1/Inputs!$D$260*SUM(F206:H206)),1/Inputs!$D$260*SUM(F206:H206)-SUM(AX206:AZ206),0))))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'At-Risk'!AJ206/100)","v":0.05},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F206:$R206)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F206:$K206)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J206:$K206)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L206:$N206)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O206:$R206)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F206:$R206)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F206:$K206)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J206:$K206)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L206:$N206)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O206:$R206)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",F206=0,Inputs!$D$247=0,O206=\"M\",O206=\"H\"),0,1/Inputs!$D$253*F206)","v":0.69232291666666679},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",G206=0,Inputs!$D$247=0,O206=\"H\",O206=\"E\"),0,IF(SUM(F206:G206)<Inputs!$D$254,1/Inputs!$D$254*SUM(F206:G206),IF(SUM(F206:G206)>Inputs!$D$257,1/Inputs!$D$257*SUM(F206:G206),1)))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",H206=0,Inputs!$D$247=0,O206=\"E\",O206=\"M\"),0,IF(SUM(F206:H206)<Inputs!$D$258,1/Inputs!$D$258*SUM(F206:H206),IF(SUM(F206:H206)>Inputs!$D$261,1/Inputs!$D$261*SUM(F206:H206),1)))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",G206=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G206)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",H206=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H206)","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,'At-Risk'!S206/100)","v":1.58},{"$f":"IF(OR($J206=\"T\",$K206=\"T\"),0,IF(AND(O206=\"E\",'At-Risk'!S206/100<1/Inputs!$D$253*F206),1/Inputs!$D$253*F206-'At-Risk'!S206/100,IF(AND(O206=\"M\",'At-Risk'!S206/100<1/Inputs!$D$256*SUM(F206:G206)),1/Inputs!$D$256* SUM(F206:G206)-'At-Risk'!S206/100,IF(AND(O206=\"H\",'At-Risk'!S206/100<1/Inputs!$D$260*SUM(F206:H206)),1/Inputs!$D$260*SUM(F206:H206)-'At-Risk'!S206/100,0))))","v":0},0,{"$f":"IF(OR(J206=\"T\",K206=\"T\"),0,IF(O206=\"E\",2/Inputs!$D$253*F206,IF(O206=\"M\",2/Inputs!$D$256*SUM(F206:G206),IF(O206=\"H\",5/Inputs!$D$261*SUM(F206:H206),0))))","v":1.3846458333333336},5.2869687500000007,{"$f":"IF(OR($J206=\"T\",$K206=\"T\",F206=0,O206=\"M\",O206=\"H\"),0,IF(F206<Inputs!$D$251,1/Inputs!$D$251*F206,1))","v":1},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",G206=0,O206=\"E\",O206=\"H\"),0,IF(SUM(F206:G206)<Inputs!$D$254,1/Inputs!$D$254*SUM(F206:G206),1))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",H206=0,O206=\"E\",O206=\"M\"),0,IF(SUM(F206:H206)<Inputs!$D$258,1/Inputs!$D$258*SUM(F206:H206),1))","v":0},0,{"$f":"IF(OR($J206=\"T\",$K206=\"T\",F206=0),0,IF(AND(O206=\"E\",F206>Inputs!$D$253),(F206-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",G206=0),0,IF(AND(O206=\"M\",SUM(F206:G206)>Inputs!$D$256),(SUM(F206:G206)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",H206=0),0,IF(AND(O206=\"H\",SUM(F206:H206)>Inputs!$D$260),(SUM(F206:H206)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K206=\"T\",$J206=\"T\",O206=\"M\",O206=\"H\"),0,IF(F206<Inputs!$D$251,1/Inputs!$D$251*F206,IF(F206>Inputs!$D$253,1/Inputs!$D$253*F206,1)))","v":1},{"$f":"IF(OR($K206=\"T\",$J206=\"T\",O206=\"E\",O206=\"H\"),0,IF(SUM(F206:G206)<Inputs!$D$254,1/Inputs!$D$254*SUM(F206:G206),IF(SUM(F206:G206)>Inputs!$D$256,1/Inputs!$D$256*SUM(F206:G206),1)))","v":0},{"$f":"IF(OR($K206=\"T\",$J206=\"T\",O206=\"E\",O206=\"M\"),0,IF(SUM(F206:H206)<Inputs!$D$258,1/Inputs!$D$258*SUM(F206:H206),IF(SUM(F206:H206)>Inputs!$D$261,1/Inputs!$D$261*SUM(F206:H206),1)))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",F206=0,O206=\"M\",O206=\"H\"),0,1/Inputs!$D$253*F206)","v":0.69232291666666679},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",G206=0,O206=\"E\",O206=\"H\"),0,1/Inputs!$D$256*SUM(F206:G206))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",H206=0,O206=\"E\",O206=\"M\"),0,4/Inputs!$D$261*SUM(F206:H206))","v":0},2.6923229166666669,172983.96882916166,145060.2281062814,169086.72657893415,165408.70420528189,165968.93277875212,152825.48328985975,0,0,0,0,0,0,0,971334.04378827114,0,0,971334.04378827114,194266.80875765422,0,0,0,194266.80875765422,0,0,0,0,0,0,0,0,0,0,0,0,123152.85510718991,0,0,0,3897.242250227529,0,0,53963.002432681729,0,0,0,0,123152.85510718991,0,0,51814.481803381517,{"$f":"0.05*($AF206+AK206+AP206+AT206+SUM(AU206:BD206))*175*Inputs!$D$228*(1+0.0765)","v":15665.471493179686},371645.90819385025,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,31511.271698854525,0,0,213053.29920012434,{"$f":"Inputs!$D$152*F206+Inputs!$D$153*G206+Inputs!$D$154*H206","v":66981.148388268135},{"$f":"Inputs!$D$155*I206","v":58638.117088864485},{"$f":"'Voc Ed'!L206","v":0},{"$f":"Inputs!$D$156*$I206","v":5863.8117088864483},{"$f":"Inputs!$D$157*$I206","v":23455.246835545793},{"$f":"Inputs!$D$158*$I206","v":7516.108714999792},{"$f":"IF(Inputs!$D$100=1,0,Activities!R206)","v":4831.270240875001},167285.70297743965,1917585.7629173396]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AD31","v":"1301015"},{"$f":"'School Reference Sheet'!AE31","v":"Mountain View Elementary"},{"$f":"'School Reference Sheet'!AF31","v":"P-5"},{"$f":"IF(M207=1,SUM(ADM!F207:J207),IF(N207=1,SUM(ADM!F207:L207),SUM(ADM!F207:K207,0)))","v":224.39233333333331},{"$f":"ADM!S207-'School Resources'!H207-'School Resources'!F207","v":0},{"$f":"IF(SUM(ADM!N207:R207)=ADM!S207,SUM(ADM!N207:R207),IF(OR(SUM(ADM!F207:O207)=ADM!S207,SUM(ADM!G207:O207)=ADM!S207,SUM(ADM!H207:O207)=ADM!S207,SUM(ADM!I207:O207)=ADM!S207,SUM(ADM!J207:O207)=ADM!S207,SUM(ADM!K207:O207)=ADM!S207,SUM(ADM!L207:O207)=ADM!S207,SUM(ADM!M207:O207)=ADM!S207,SUM(ADM!N207:O207)=ADM!S207),0,SUM(ADM!O207:R207)))","v":0},{"$f":"SUM(ADM!$F207:$R207)","v":224.39233333333331},"F",{"$f":"IF(I207<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F207:J207)=0,SUM(ADM!O207:R207)=0,ADM!K207>0,ADM!N207>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M207:R207)=0,ADM!L207>0),1,0)","v":0},"E",{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!F207/Inputs!$D$80)","v":2.7960624999999997},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!G207/Inputs!$D$81)","v":2.6404791666666667},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!H207/Inputs!$D$82)","v":2.3976249999999997},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!I207/Inputs!$D$83)","v":2.3675000000000002},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!J207/Inputs!$D$84)","v":2.1518958333333331},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(M207=1,ADM!K207/Inputs!$D$95,ADM!K207/Inputs!$D$85))","v":1.6709583333333333},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(N207=1,ADM!L207/Inputs!$D$96,ADM!L207/Inputs!$D$86))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!M207/Inputs!$D$87)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!N207/Inputs!$D$88)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!O207/Inputs!$D$89)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!P207/Inputs!$D$90)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!Q207/Inputs!$D$91)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,ADM!R207/Inputs!$D$92)","v":0},14.024520833333332,0,{"$f":"IF(SUM(ADM!N207:R207)=ADM!S207,SUM(X207:AB207),IF(OR(SUM(ADM!F207:O207)=ADM!S207,SUM(ADM!G207:O207)=ADM!S207,SUM(ADM!H207:O207)=ADM!S207,SUM(ADM!I207:O207)=ADM!S207,SUM(ADM!J207:O207)=ADM!S207,SUM(ADM!K207:O207)=ADM!S207,SUM(ADM!L207:O207)=ADM!S207,SUM(ADM!M207:O207)=ADM!S207,SUM(ADM!N207:O207)=ADM!S207),SUM(Z207:AB207),SUM(Y207:AB207)))","v":0},14.024520833333332,{"$f":"Inputs!$D$39*AC207","v":2.8049041666666668},{"$f":"Inputs!$D$40*AD207","v":0},{"$f":"Inputs!$D$41*AE207","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'Voc Ed'!H207)","v":0},2.8049041666666668,{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$72=1,$F207=0,Inputs!$D$74<=$AC207+$AG207),0,IF(AND($F207>0,$F207<=Inputs!$D$104,Inputs!$D$72=2),$F207/Inputs!$D$94-($AC207+$AG207),Inputs!$D$74-($AC207+$AG207)))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$72=1,$G207=0,Inputs!$D$75<=$AD207+$AH207),0,IF(Inputs!$D$72=2,IF(AND($G207>0,$G207<=Inputs!$D$104),$G207/Inputs!$D$94-($AD207+$AH207),Inputs!$D$75-($AD207+$AH207))))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$72=1,$H207=0,Inputs!$D$76<=$AE207+$AI207+AJ207),0,IF(Inputs!$D$72=2,IF(AND($H207>0,$H207<=Inputs!$D$104),$H207/Inputs!$D$94-($AE207+$AI207+$AJ207),Inputs!$D$76-($AE207+$AI207+$AJ207))))","v":0},{"$f":"IF(OR(J207=\"T\",K207=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O207=\"EM\",(AD207+AH207+AJ207)<Inputs!$D$75),Inputs!$D$75-(AD207+AH207+AJ207),IF(AND(O207=\"M\",(AD207+AH207+AJ207)<Inputs!$D$75),Inputs!$D$75-(AD207+AH207+AJ207),IF(AND(OR(O207=\"MH\",O207=\"H\",O207=\"EMH\"),(AD207+AE207+AH207+AI207+AJ207)<Inputs!$D$76),Inputs!$D$76-(AD207+AE207+AH207+AI207+AJ207),0)))),0))","v":0},0,{"$f":"IF($J207=\"T\",$I207/Inputs!$D$93,0)","v":0},{"$f":"IF(L207=1,(I207/7)*1.5,IF($J207=\"T\",0,IF(AND($K207=\"T\",($I207/Inputs!$D$94)>=1),$I207/Inputs!$D$94,IF(AND($K207=\"T\",($I207/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L207","v":0},0,{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$234=0,O207=\"M\",O207=\"H\"), 0,(F207*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$234=0,O207=\"E\",O207=\"H\"), 0,(SUM(F207:G207)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",Inputs!$D$234=0,O207=\"E\",O207=\"M\"), 0,(SUM(F207:H207)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'At-Risk'!T207/100)","v":1.65},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'At-Risk'!U207/100)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'At-Risk'!V207/100)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(AND(O207=\"E\", SUM(AX207:AZ207)<1/Inputs!$D$253*F207),1/Inputs!$D$253*F207-SUM(AX207:AZ207),IF(AND(O207=\"M\", SUM(AX207:AZ207)<1/Inputs!$D$256*SUM(F207:G207)),1/Inputs!$D$256* SUM(F207:G207)-SUM(AX207:AZ207),IF(AND(O207=\"H\",SUM(AX207:AZ207)<1/Inputs!$D$260*SUM(F207:H207)),1/Inputs!$D$260*SUM(F207:H207)-SUM(AX207:AZ207),0))))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'At-Risk'!AJ207/100)","v":0.01},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F207:$R207)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F207:$K207)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J207:$K207)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L207:$N207)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O207:$R207)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F207:$R207)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F207:$K207)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J207:$K207)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L207:$N207)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O207:$R207)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",F207=0,Inputs!$D$247=0,O207=\"M\",O207=\"H\"),0,1/Inputs!$D$253*F207)","v":0.77914004629629618},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",G207=0,Inputs!$D$247=0,O207=\"H\",O207=\"E\"),0,IF(SUM(F207:G207)<Inputs!$D$254,1/Inputs!$D$254*SUM(F207:G207),IF(SUM(F207:G207)>Inputs!$D$257,1/Inputs!$D$257*SUM(F207:G207),1)))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",H207=0,Inputs!$D$247=0,O207=\"E\",O207=\"M\"),0,IF(SUM(F207:H207)<Inputs!$D$258,1/Inputs!$D$258*SUM(F207:H207),IF(SUM(F207:H207)>Inputs!$D$261,1/Inputs!$D$261*SUM(F207:H207),1)))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",G207=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G207)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",H207=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H207)","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,'At-Risk'!S207/100)","v":1.65},{"$f":"IF(OR($J207=\"T\",$K207=\"T\"),0,IF(AND(O207=\"E\",'At-Risk'!S207/100<1/Inputs!$D$253*F207),1/Inputs!$D$253*F207-'At-Risk'!S207/100,IF(AND(O207=\"M\",'At-Risk'!S207/100<1/Inputs!$D$256*SUM(F207:G207)),1/Inputs!$D$256* SUM(F207:G207)-'At-Risk'!S207/100,IF(AND(O207=\"H\",'At-Risk'!S207/100<1/Inputs!$D$260*SUM(F207:H207)),1/Inputs!$D$260*SUM(F207:H207)-'At-Risk'!S207/100,0))))","v":0},0,{"$f":"IF(OR(J207=\"T\",K207=\"T\"),0,IF(O207=\"E\",2/Inputs!$D$253*F207,IF(O207=\"M\",2/Inputs!$D$256*SUM(F207:G207),IF(O207=\"H\",5/Inputs!$D$261*SUM(F207:H207),0))))","v":1.5582800925925924},5.6474201388888883,{"$f":"IF(OR($J207=\"T\",$K207=\"T\",F207=0,O207=\"M\",O207=\"H\"),0,IF(F207<Inputs!$D$251,1/Inputs!$D$251*F207,1))","v":1},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",G207=0,O207=\"E\",O207=\"H\"),0,IF(SUM(F207:G207)<Inputs!$D$254,1/Inputs!$D$254*SUM(F207:G207),1))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",H207=0,O207=\"E\",O207=\"M\"),0,IF(SUM(F207:H207)<Inputs!$D$258,1/Inputs!$D$258*SUM(F207:H207),1))","v":0},0,{"$f":"IF(OR($J207=\"T\",$K207=\"T\",F207=0),0,IF(AND(O207=\"E\",F207>Inputs!$D$253),(F207-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",G207=0),0,IF(AND(O207=\"M\",SUM(F207:G207)>Inputs!$D$256),(SUM(F207:G207)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",H207=0),0,IF(AND(O207=\"H\",SUM(F207:H207)>Inputs!$D$260),(SUM(F207:H207)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K207=\"T\",$J207=\"T\",O207=\"M\",O207=\"H\"),0,IF(F207<Inputs!$D$251,1/Inputs!$D$251*F207,IF(F207>Inputs!$D$253,1/Inputs!$D$253*F207,1)))","v":1},{"$f":"IF(OR($K207=\"T\",$J207=\"T\",O207=\"E\",O207=\"H\"),0,IF(SUM(F207:G207)<Inputs!$D$254,1/Inputs!$D$254*SUM(F207:G207),IF(SUM(F207:G207)>Inputs!$D$256,1/Inputs!$D$256*SUM(F207:G207),1)))","v":0},{"$f":"IF(OR($K207=\"T\",$J207=\"T\",O207=\"E\",O207=\"M\"),0,IF(SUM(F207:H207)<Inputs!$D$258,1/Inputs!$D$258*SUM(F207:H207),IF(SUM(F207:H207)>Inputs!$D$261,1/Inputs!$D$261*SUM(F207:H207),1)))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",F207=0,O207=\"M\",O207=\"H\"),0,1/Inputs!$D$253*F207)","v":0.77914004629629618},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",G207=0,O207=\"E\",O207=\"H\"),0,1/Inputs!$D$256*SUM(F207:G207))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",H207=0,O207=\"E\",O207=\"M\"),0,4/Inputs!$D$261*SUM(F207:H207))","v":0},2.7791400462962961,217938.65818553616,205811.73938357821,186882.50900403556,184534.42054827348,167729.18719510484,130242.58830072882,0,0,0,0,0,0,0,1093139.102617257,0,0,1093139.102617257,218627.82052345143,0,0,0,218627.82052345143,0,0,0,0,0,0,0,0,0,0,0,0,128608.99425750844,0,0,0,779.44845004550575,0,0,60729.950145403163,0,0,0,0,128608.99425750844,0,0,58312.00553851173,{"$f":"0.05*($AF207+AK207+AP207+AT207+SUM(AU207:BD207))*175*Inputs!$D$228*(1+0.0765)","v":17465.177511861988},394504.5701608393,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,35462.77769990619,0,0,217004.80520117603,{"$f":"Inputs!$D$152*F207+Inputs!$D$153*G207+Inputs!$D$154*H207","v":75380.5685177704},{"$f":"Inputs!$D$155*I207","v":65991.323071200037},{"$f":"'Voc Ed'!L207","v":0},{"$f":"Inputs!$D$156*$I207","v":6599.132307120004},{"$f":"Inputs!$D$157*$I207","v":26396.529228480016},{"$f":"Inputs!$D$158*$I207","v":8458.6269661104907},{"$f":"IF(Inputs!$D$100=1,0,Activities!R207)","v":5437.1103837916662},188263.29047447263,2111539.5889771963]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AG31","v":"1301016"},{"$f":"'School Reference Sheet'!AH31","v":"North Casper Elementary"},{"$f":"'School Reference Sheet'!AI31","v":"P-5"},{"$f":"IF(M208=1,SUM(ADM!F208:J208),IF(N208=1,SUM(ADM!F208:L208),SUM(ADM!F208:K208,0)))","v":268.47299999999996},{"$f":"ADM!S208-'School Resources'!H208-'School Resources'!F208","v":0},{"$f":"IF(SUM(ADM!N208:R208)=ADM!S208,SUM(ADM!N208:R208),IF(OR(SUM(ADM!F208:O208)=ADM!S208,SUM(ADM!G208:O208)=ADM!S208,SUM(ADM!H208:O208)=ADM!S208,SUM(ADM!I208:O208)=ADM!S208,SUM(ADM!J208:O208)=ADM!S208,SUM(ADM!K208:O208)=ADM!S208,SUM(ADM!L208:O208)=ADM!S208,SUM(ADM!M208:O208)=ADM!S208,SUM(ADM!N208:O208)=ADM!S208),0,SUM(ADM!O208:R208)))","v":0},{"$f":"SUM(ADM!$F208:$R208)","v":268.47299999999996},"F",{"$f":"IF(I208<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F208:J208)=0,SUM(ADM!O208:R208)=0,ADM!K208>0,ADM!N208>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M208:R208)=0,ADM!L208>0),1,0)","v":0},"E",{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!F208/Inputs!$D$80)","v":3.6381874999999999},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!G208/Inputs!$D$81)","v":4.0135624999999999},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!H208/Inputs!$D$82)","v":2.209625},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!I208/Inputs!$D$83)","v":2.2156875},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!J208/Inputs!$D$84)","v":2.2021250000000001},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(M208=1,ADM!K208/Inputs!$D$95,ADM!K208/Inputs!$D$85))","v":2.500375},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(N208=1,ADM!L208/Inputs!$D$96,ADM!L208/Inputs!$D$86))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!M208/Inputs!$D$87)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!N208/Inputs!$D$88)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!O208/Inputs!$D$89)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!P208/Inputs!$D$90)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!Q208/Inputs!$D$91)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,ADM!R208/Inputs!$D$92)","v":0},16.779562499999997,0,{"$f":"IF(SUM(ADM!N208:R208)=ADM!S208,SUM(X208:AB208),IF(OR(SUM(ADM!F208:O208)=ADM!S208,SUM(ADM!G208:O208)=ADM!S208,SUM(ADM!H208:O208)=ADM!S208,SUM(ADM!I208:O208)=ADM!S208,SUM(ADM!J208:O208)=ADM!S208,SUM(ADM!K208:O208)=ADM!S208,SUM(ADM!L208:O208)=ADM!S208,SUM(ADM!M208:O208)=ADM!S208,SUM(ADM!N208:O208)=ADM!S208),SUM(Z208:AB208),SUM(Y208:AB208)))","v":0},16.779562499999997,{"$f":"Inputs!$D$39*AC208","v":3.3559124999999996},{"$f":"Inputs!$D$40*AD208","v":0},{"$f":"Inputs!$D$41*AE208","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'Voc Ed'!H208)","v":0},3.3559124999999996,{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$72=1,$F208=0,Inputs!$D$74<=$AC208+$AG208),0,IF(AND($F208>0,$F208<=Inputs!$D$104,Inputs!$D$72=2),$F208/Inputs!$D$94-($AC208+$AG208),Inputs!$D$74-($AC208+$AG208)))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$72=1,$G208=0,Inputs!$D$75<=$AD208+$AH208),0,IF(Inputs!$D$72=2,IF(AND($G208>0,$G208<=Inputs!$D$104),$G208/Inputs!$D$94-($AD208+$AH208),Inputs!$D$75-($AD208+$AH208))))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$72=1,$H208=0,Inputs!$D$76<=$AE208+$AI208+AJ208),0,IF(Inputs!$D$72=2,IF(AND($H208>0,$H208<=Inputs!$D$104),$H208/Inputs!$D$94-($AE208+$AI208+$AJ208),Inputs!$D$76-($AE208+$AI208+$AJ208))))","v":0},{"$f":"IF(OR(J208=\"T\",K208=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O208=\"EM\",(AD208+AH208+AJ208)<Inputs!$D$75),Inputs!$D$75-(AD208+AH208+AJ208),IF(AND(O208=\"M\",(AD208+AH208+AJ208)<Inputs!$D$75),Inputs!$D$75-(AD208+AH208+AJ208),IF(AND(OR(O208=\"MH\",O208=\"H\",O208=\"EMH\"),(AD208+AE208+AH208+AI208+AJ208)<Inputs!$D$76),Inputs!$D$76-(AD208+AE208+AH208+AI208+AJ208),0)))),0))","v":0},0,{"$f":"IF($J208=\"T\",$I208/Inputs!$D$93,0)","v":0},{"$f":"IF(L208=1,(I208/7)*1.5,IF($J208=\"T\",0,IF(AND($K208=\"T\",($I208/Inputs!$D$94)>=1),$I208/Inputs!$D$94,IF(AND($K208=\"T\",($I208/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L208","v":0},0,{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$234=0,O208=\"M\",O208=\"H\"), 0,(F208*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$234=0,O208=\"E\",O208=\"H\"), 0,(SUM(F208:G208)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",Inputs!$D$234=0,O208=\"E\",O208=\"M\"), 0,(SUM(F208:H208)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'At-Risk'!T208/100)","v":2.39},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'At-Risk'!U208/100)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'At-Risk'!V208/100)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(AND(O208=\"E\", SUM(AX208:AZ208)<1/Inputs!$D$253*F208),1/Inputs!$D$253*F208-SUM(AX208:AZ208),IF(AND(O208=\"M\", SUM(AX208:AZ208)<1/Inputs!$D$256*SUM(F208:G208)),1/Inputs!$D$256* SUM(F208:G208)-SUM(AX208:AZ208),IF(AND(O208=\"H\",SUM(AX208:AZ208)<1/Inputs!$D$260*SUM(F208:H208)),1/Inputs!$D$260*SUM(F208:H208)-SUM(AX208:AZ208),0))))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'At-Risk'!AJ208/100)","v":0.72},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F208:$R208)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F208:$K208)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J208:$K208)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L208:$N208)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O208:$R208)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F208:$R208)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F208:$K208)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J208:$K208)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L208:$N208)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O208:$R208)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",F208=0,Inputs!$D$247=0,O208=\"M\",O208=\"H\"),0,1/Inputs!$D$253*F208)","v":0.93219791666666652},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",G208=0,Inputs!$D$247=0,O208=\"H\",O208=\"E\"),0,IF(SUM(F208:G208)<Inputs!$D$254,1/Inputs!$D$254*SUM(F208:G208),IF(SUM(F208:G208)>Inputs!$D$257,1/Inputs!$D$257*SUM(F208:G208),1)))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",H208=0,Inputs!$D$247=0,O208=\"E\",O208=\"M\"),0,IF(SUM(F208:H208)<Inputs!$D$258,1/Inputs!$D$258*SUM(F208:H208),IF(SUM(F208:H208)>Inputs!$D$261,1/Inputs!$D$261*SUM(F208:H208),1)))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",G208=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G208)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",H208=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H208)","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,'At-Risk'!S208/100)","v":2.39},{"$f":"IF(OR($J208=\"T\",$K208=\"T\"),0,IF(AND(O208=\"E\",'At-Risk'!S208/100<1/Inputs!$D$253*F208),1/Inputs!$D$253*F208-'At-Risk'!S208/100,IF(AND(O208=\"M\",'At-Risk'!S208/100<1/Inputs!$D$256*SUM(F208:G208)),1/Inputs!$D$256* SUM(F208:G208)-'At-Risk'!S208/100,IF(AND(O208=\"H\",'At-Risk'!S208/100<1/Inputs!$D$260*SUM(F208:H208)),1/Inputs!$D$260*SUM(F208:H208)-'At-Risk'!S208/100,0))))","v":0},0,{"$f":"IF(OR(J208=\"T\",K208=\"T\"),0,IF(O208=\"E\",2/Inputs!$D$253*F208,IF(O208=\"M\",2/Inputs!$D$256*SUM(F208:G208),IF(O208=\"H\",5/Inputs!$D$261*SUM(F208:H208),0))))","v":1.864395833333333},8.2965937499999995,{"$f":"IF(OR($J208=\"T\",$K208=\"T\",F208=0,O208=\"M\",O208=\"H\"),0,IF(F208<Inputs!$D$251,1/Inputs!$D$251*F208,1))","v":1},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",G208=0,O208=\"E\",O208=\"H\"),0,IF(SUM(F208:G208)<Inputs!$D$254,1/Inputs!$D$254*SUM(F208:G208),1))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",H208=0,O208=\"E\",O208=\"M\"),0,IF(SUM(F208:H208)<Inputs!$D$258,1/Inputs!$D$258*SUM(F208:H208),1))","v":0},0,{"$f":"IF(OR($J208=\"T\",$K208=\"T\",F208=0),0,IF(AND(O208=\"E\",F208>Inputs!$D$253),(F208-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",G208=0),0,IF(AND(O208=\"M\",SUM(F208:G208)>Inputs!$D$256),(SUM(F208:G208)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",H208=0),0,IF(AND(O208=\"H\",SUM(F208:H208)>Inputs!$D$260),(SUM(F208:H208)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K208=\"T\",$J208=\"T\",O208=\"M\",O208=\"H\"),0,IF(F208<Inputs!$D$251,1/Inputs!$D$251*F208,IF(F208>Inputs!$D$253,1/Inputs!$D$253*F208,1)))","v":1},{"$f":"IF(OR($K208=\"T\",$J208=\"T\",O208=\"E\",O208=\"H\"),0,IF(SUM(F208:G208)<Inputs!$D$254,1/Inputs!$D$254*SUM(F208:G208),IF(SUM(F208:G208)>Inputs!$D$256,1/Inputs!$D$256*SUM(F208:G208),1)))","v":0},{"$f":"IF(OR($K208=\"T\",$J208=\"T\",O208=\"E\",O208=\"M\"),0,IF(SUM(F208:H208)<Inputs!$D$258,1/Inputs!$D$258*SUM(F208:H208),IF(SUM(F208:H208)>Inputs!$D$261,1/Inputs!$D$261*SUM(F208:H208),1)))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",F208=0,O208=\"M\",O208=\"H\"),0,1/Inputs!$D$253*F208)","v":0.93219791666666652},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",G208=0,O208=\"E\",O208=\"H\"),0,1/Inputs!$D$256*SUM(F208:G208))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",H208=0,O208=\"E\",O208=\"M\"),0,4/Inputs!$D$261*SUM(F208:H208))","v":0},2.9321979166666665,283577.96078499331,312836.50697857648,172228.87814318005,172701.41876602016,171644.29180564595,194891.34182825315,0,0,0,0,0,0,0,1307880.398306669,0,0,1307880.398306669,261576.07966133379,0,0,0,261576.07966133379,0,0,0,0,0,0,0,0,0,0,0,0,186288.17956087587,0,0,0,56120.288403276412,0,0,72660.022128148281,0,0,0,0,186288.17956087587,0,0,69767.085311623217,{"$f":"0.05*($AF208+AK208+AP208+AT208+SUM(AU208:BD208))*175*Inputs!$D$228*(1+0.0765)","v":21957.759488061416},593081.51445286104,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,42429.249591534979,0,0,223971.27709280481,{"$f":"Inputs!$D$152*F208+Inputs!$D$153*G208+Inputs!$D$154*H208","v":90188.675660359921},{"$f":"Inputs!$D$155*I208","v":78954.963459361898},{"$f":"'Voc Ed'!L208","v":0},{"$f":"Inputs!$D$156*$I208","v":7895.4963459361898},{"$f":"Inputs!$D$157*$I208","v":31581.985383744759},{"$f":"Inputs!$D$158*$I208","v":10120.278726720824},{"$f":"IF(Inputs!$D$100=1,0,Activities!R208)","v":6505.2014673749991},225246.60104349864,2611755.8705571671]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AJ31","v":"1301017"},{"$f":"'School Reference Sheet'!AK31","v":"Paradise Valley Elementary"},{"$f":"'School Reference Sheet'!AL31","v":"P-6"},{"$f":"IF(M209=1,SUM(ADM!F209:J209),IF(N209=1,SUM(ADM!F209:L209),SUM(ADM!F209:K209,0)))","v":388.13400000000001},{"$f":"ADM!S209-'School Resources'!H209-'School Resources'!F209","v":0},{"$f":"IF(SUM(ADM!N209:R209)=ADM!S209,SUM(ADM!N209:R209),IF(OR(SUM(ADM!F209:O209)=ADM!S209,SUM(ADM!G209:O209)=ADM!S209,SUM(ADM!H209:O209)=ADM!S209,SUM(ADM!I209:O209)=ADM!S209,SUM(ADM!J209:O209)=ADM!S209,SUM(ADM!K209:O209)=ADM!S209,SUM(ADM!L209:O209)=ADM!S209,SUM(ADM!M209:O209)=ADM!S209,SUM(ADM!N209:O209)=ADM!S209),0,SUM(ADM!O209:R209)))","v":0},{"$f":"SUM(ADM!$F209:$R209)","v":388.13400000000001},"F",{"$f":"IF(I209<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F209:J209)=0,SUM(ADM!O209:R209)=0,ADM!K209>0,ADM!N209>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M209:R209)=0,ADM!L209>0),1,0)","v":0},"E",{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!F209/Inputs!$D$80)","v":4.8956875000000002},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!G209/Inputs!$D$81)","v":4.4314375000000004},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!H209/Inputs!$D$82)","v":4.2233749999999999},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!I209/Inputs!$D$83)","v":4.3466250000000004},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!J209/Inputs!$D$84)","v":3.2005625000000002},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(M209=1,ADM!K209/Inputs!$D$95,ADM!K209/Inputs!$D$85))","v":3.1606874999999999},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(N209=1,ADM!L209/Inputs!$D$96,ADM!L209/Inputs!$D$86))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!M209/Inputs!$D$87)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!N209/Inputs!$D$88)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!O209/Inputs!$D$89)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!P209/Inputs!$D$90)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!Q209/Inputs!$D$91)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,ADM!R209/Inputs!$D$92)","v":0},24.258375000000001,0,{"$f":"IF(SUM(ADM!N209:R209)=ADM!S209,SUM(X209:AB209),IF(OR(SUM(ADM!F209:O209)=ADM!S209,SUM(ADM!G209:O209)=ADM!S209,SUM(ADM!H209:O209)=ADM!S209,SUM(ADM!I209:O209)=ADM!S209,SUM(ADM!J209:O209)=ADM!S209,SUM(ADM!K209:O209)=ADM!S209,SUM(ADM!L209:O209)=ADM!S209,SUM(ADM!M209:O209)=ADM!S209,SUM(ADM!N209:O209)=ADM!S209),SUM(Z209:AB209),SUM(Y209:AB209)))","v":0},24.258375000000001,{"$f":"Inputs!$D$39*AC209","v":4.8516750000000002},{"$f":"Inputs!$D$40*AD209","v":0},{"$f":"Inputs!$D$41*AE209","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'Voc Ed'!H209)","v":0},4.8516750000000002,{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$72=1,$F209=0,Inputs!$D$74<=$AC209+$AG209),0,IF(AND($F209>0,$F209<=Inputs!$D$104,Inputs!$D$72=2),$F209/Inputs!$D$94-($AC209+$AG209),Inputs!$D$74-($AC209+$AG209)))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$72=1,$G209=0,Inputs!$D$75<=$AD209+$AH209),0,IF(Inputs!$D$72=2,IF(AND($G209>0,$G209<=Inputs!$D$104),$G209/Inputs!$D$94-($AD209+$AH209),Inputs!$D$75-($AD209+$AH209))))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$72=1,$H209=0,Inputs!$D$76<=$AE209+$AI209+AJ209),0,IF(Inputs!$D$72=2,IF(AND($H209>0,$H209<=Inputs!$D$104),$H209/Inputs!$D$94-($AE209+$AI209+$AJ209),Inputs!$D$76-($AE209+$AI209+$AJ209))))","v":0},{"$f":"IF(OR(J209=\"T\",K209=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O209=\"EM\",(AD209+AH209+AJ209)<Inputs!$D$75),Inputs!$D$75-(AD209+AH209+AJ209),IF(AND(O209=\"M\",(AD209+AH209+AJ209)<Inputs!$D$75),Inputs!$D$75-(AD209+AH209+AJ209),IF(AND(OR(O209=\"MH\",O209=\"H\",O209=\"EMH\"),(AD209+AE209+AH209+AI209+AJ209)<Inputs!$D$76),Inputs!$D$76-(AD209+AE209+AH209+AI209+AJ209),0)))),0))","v":0},0,{"$f":"IF($J209=\"T\",$I209/Inputs!$D$93,0)","v":0},{"$f":"IF(L209=1,(I209/7)*1.5,IF($J209=\"T\",0,IF(AND($K209=\"T\",($I209/Inputs!$D$94)>=1),$I209/Inputs!$D$94,IF(AND($K209=\"T\",($I209/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L209","v":0},0,{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$234=0,O209=\"M\",O209=\"H\"), 0,(F209*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$234=0,O209=\"E\",O209=\"H\"), 0,(SUM(F209:G209)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",Inputs!$D$234=0,O209=\"E\",O209=\"M\"), 0,(SUM(F209:H209)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'At-Risk'!T209/100)","v":1.71},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'At-Risk'!U209/100)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'At-Risk'!V209/100)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(AND(O209=\"E\", SUM(AX209:AZ209)<1/Inputs!$D$253*F209),1/Inputs!$D$253*F209-SUM(AX209:AZ209),IF(AND(O209=\"M\", SUM(AX209:AZ209)<1/Inputs!$D$256*SUM(F209:G209)),1/Inputs!$D$256* SUM(F209:G209)-SUM(AX209:AZ209),IF(AND(O209=\"H\",SUM(AX209:AZ209)<1/Inputs!$D$260*SUM(F209:H209)),1/Inputs!$D$260*SUM(F209:H209)-SUM(AX209:AZ209),0))))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'At-Risk'!AJ209/100)","v":0.02},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F209:$R209)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F209:$K209)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J209:$K209)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L209:$N209)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O209:$R209)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F209:$R209)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F209:$K209)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J209:$K209)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L209:$N209)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O209:$R209)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",F209=0,Inputs!$D$247=0,O209=\"M\",O209=\"H\"),0,1/Inputs!$D$253*F209)","v":1.3476874999999999},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",G209=0,Inputs!$D$247=0,O209=\"H\",O209=\"E\"),0,IF(SUM(F209:G209)<Inputs!$D$254,1/Inputs!$D$254*SUM(F209:G209),IF(SUM(F209:G209)>Inputs!$D$257,1/Inputs!$D$257*SUM(F209:G209),1)))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",H209=0,Inputs!$D$247=0,O209=\"E\",O209=\"M\"),0,IF(SUM(F209:H209)<Inputs!$D$258,1/Inputs!$D$258*SUM(F209:H209),IF(SUM(F209:H209)>Inputs!$D$261,1/Inputs!$D$261*SUM(F209:H209),1)))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",G209=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G209)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",H209=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H209)","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,'At-Risk'!S209/100)","v":1.71},{"$f":"IF(OR($J209=\"T\",$K209=\"T\"),0,IF(AND(O209=\"E\",'At-Risk'!S209/100<1/Inputs!$D$253*F209),1/Inputs!$D$253*F209-'At-Risk'!S209/100,IF(AND(O209=\"M\",'At-Risk'!S209/100<1/Inputs!$D$256*SUM(F209:G209)),1/Inputs!$D$256* SUM(F209:G209)-'At-Risk'!S209/100,IF(AND(O209=\"H\",'At-Risk'!S209/100<1/Inputs!$D$260*SUM(F209:H209)),1/Inputs!$D$260*SUM(F209:H209)-'At-Risk'!S209/100,0))))","v":0},0,{"$f":"IF(OR(J209=\"T\",K209=\"T\"),0,IF(O209=\"E\",2/Inputs!$D$253*F209,IF(O209=\"M\",2/Inputs!$D$256*SUM(F209:G209),IF(O209=\"H\",5/Inputs!$D$261*SUM(F209:H209),0))))","v":2.6953749999999999},7.4830624999999991,{"$f":"IF(OR($J209=\"T\",$K209=\"T\",F209=0,O209=\"M\",O209=\"H\"),0,IF(F209<Inputs!$D$251,1/Inputs!$D$251*F209,1))","v":1},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",G209=0,O209=\"E\",O209=\"H\"),0,IF(SUM(F209:G209)<Inputs!$D$254,1/Inputs!$D$254*SUM(F209:G209),1))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",H209=0,O209=\"E\",O209=\"M\"),0,IF(SUM(F209:H209)<Inputs!$D$258,1/Inputs!$D$258*SUM(F209:H209),1))","v":0},0,{"$f":"IF(OR($J209=\"T\",$K209=\"T\",F209=0),0,IF(AND(O209=\"E\",F209>Inputs!$D$253),(F209-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.34768750000000004},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",G209=0),0,IF(AND(O209=\"M\",SUM(F209:G209)>Inputs!$D$256),(SUM(F209:G209)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",H209=0),0,IF(AND(O209=\"H\",SUM(F209:H209)>Inputs!$D$260),(SUM(F209:H209)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K209=\"T\",$J209=\"T\",O209=\"M\",O209=\"H\"),0,IF(F209<Inputs!$D$251,1/Inputs!$D$251*F209,IF(F209>Inputs!$D$253,1/Inputs!$D$253*F209,1)))","v":1.3476874999999999},{"$f":"IF(OR($K209=\"T\",$J209=\"T\",O209=\"E\",O209=\"H\"),0,IF(SUM(F209:G209)<Inputs!$D$254,1/Inputs!$D$254*SUM(F209:G209),IF(SUM(F209:G209)>Inputs!$D$256,1/Inputs!$D$256*SUM(F209:G209),1)))","v":0},{"$f":"IF(OR($K209=\"T\",$J209=\"T\",O209=\"E\",O209=\"M\"),0,IF(SUM(F209:H209)<Inputs!$D$258,1/Inputs!$D$258*SUM(F209:H209),IF(SUM(F209:H209)>Inputs!$D$261,1/Inputs!$D$261*SUM(F209:H209),1)))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",F209=0,O209=\"M\",O209=\"H\"),0,1/Inputs!$D$253*F209)","v":1.3476874999999999},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",G209=0,O209=\"E\",O209=\"H\"),0,1/Inputs!$D$256*SUM(F209:G209))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",H209=0,O209=\"E\",O209=\"M\"),0,4/Inputs!$D$261*SUM(F209:H209))","v":0},4.0430625000000004,381593.60337821569,345407.70908485312,329190.30977109377,338797.01191790466,249467.3479898769,246359.29729532043,0,0,0,0,0,0,0,1890815.2794372647,0,0,1890815.2794372647,378163.05588745291,0,0,0,378163.05588745291,0,0,0,0,0,0,0,0,0,0,0,0,133285.68495778149,0,0,0,1558.8969000910115,0,0,105045.29330207025,0,0,0,0,133285.68495778149,0,0,100862.94670354773,{"$f":"0.05*($AF209+AK209+AP209+AT209+SUM(AU209:BD209))*175*Inputs!$D$228*(1+0.0765)","v":29131.622412524961},503170.12923379691,126310.44222910832,0,0,0,37886.946259946584,0,0,74434.917076476151,0,0,61340.374491888717,0,0,299972.68005741976,{"$f":"Inputs!$D$152*F209+Inputs!$D$153*G209+Inputs!$D$154*H209","v":130386.63641691397},{"$f":"Inputs!$D$155*I209","v":114145.95056983747},{"$f":"'Voc Ed'!L209","v":0},{"$f":"Inputs!$D$156*$I209","v":11414.595056983748},{"$f":"Inputs!$D$157*$I209","v":45658.380227934991},{"$f":"Inputs!$D$158*$I209","v":14630.984357149737},{"$f":"IF(Inputs!$D$100=1,0,Activities!R209)","v":9404.6323702500013},325641.17899906996,3397762.3236150048]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AM31","v":"1301018"},{"$f":"'School Reference Sheet'!AN31","v":"Park Elementary"},{"$f":"'School Reference Sheet'!AO31","v":"K-6"},{"$f":"IF(M210=1,SUM(ADM!F210:J210),IF(N210=1,SUM(ADM!F210:L210),SUM(ADM!F210:K210,0)))","v":268.95400000000001},{"$f":"ADM!S210-'School Resources'!H210-'School Resources'!F210","v":0},{"$f":"IF(SUM(ADM!N210:R210)=ADM!S210,SUM(ADM!N210:R210),IF(OR(SUM(ADM!F210:O210)=ADM!S210,SUM(ADM!G210:O210)=ADM!S210,SUM(ADM!H210:O210)=ADM!S210,SUM(ADM!I210:O210)=ADM!S210,SUM(ADM!J210:O210)=ADM!S210,SUM(ADM!K210:O210)=ADM!S210,SUM(ADM!L210:O210)=ADM!S210,SUM(ADM!M210:O210)=ADM!S210,SUM(ADM!N210:O210)=ADM!S210),0,SUM(ADM!O210:R210)))","v":0},{"$f":"SUM(ADM!$F210:$R210)","v":268.95400000000001},"F",{"$f":"IF(I210<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F210:J210)=0,SUM(ADM!O210:R210)=0,ADM!K210>0,ADM!N210>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M210:R210)=0,ADM!L210>0),1,0)","v":0},"E",{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!F210/Inputs!$D$80)","v":3.2639374999999999},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!G210/Inputs!$D$81)","v":3.3268125},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!H210/Inputs!$D$82)","v":3.2785625},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!I210/Inputs!$D$83)","v":2.2385625},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!J210/Inputs!$D$84)","v":2.4535624999999999},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(M210=1,ADM!K210/Inputs!$D$95,ADM!K210/Inputs!$D$85))","v":2.2481874999999998},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(N210=1,ADM!L210/Inputs!$D$96,ADM!L210/Inputs!$D$86))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!M210/Inputs!$D$87)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!N210/Inputs!$D$88)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!O210/Inputs!$D$89)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!P210/Inputs!$D$90)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!Q210/Inputs!$D$91)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,ADM!R210/Inputs!$D$92)","v":0},16.809625,0,{"$f":"IF(SUM(ADM!N210:R210)=ADM!S210,SUM(X210:AB210),IF(OR(SUM(ADM!F210:O210)=ADM!S210,SUM(ADM!G210:O210)=ADM!S210,SUM(ADM!H210:O210)=ADM!S210,SUM(ADM!I210:O210)=ADM!S210,SUM(ADM!J210:O210)=ADM!S210,SUM(ADM!K210:O210)=ADM!S210,SUM(ADM!L210:O210)=ADM!S210,SUM(ADM!M210:O210)=ADM!S210,SUM(ADM!N210:O210)=ADM!S210),SUM(Z210:AB210),SUM(Y210:AB210)))","v":0},16.809625,{"$f":"Inputs!$D$39*AC210","v":3.3619250000000003},{"$f":"Inputs!$D$40*AD210","v":0},{"$f":"Inputs!$D$41*AE210","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'Voc Ed'!H210)","v":0},3.3619250000000003,{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$72=1,$F210=0,Inputs!$D$74<=$AC210+$AG210),0,IF(AND($F210>0,$F210<=Inputs!$D$104,Inputs!$D$72=2),$F210/Inputs!$D$94-($AC210+$AG210),Inputs!$D$74-($AC210+$AG210)))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$72=1,$G210=0,Inputs!$D$75<=$AD210+$AH210),0,IF(Inputs!$D$72=2,IF(AND($G210>0,$G210<=Inputs!$D$104),$G210/Inputs!$D$94-($AD210+$AH210),Inputs!$D$75-($AD210+$AH210))))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$72=1,$H210=0,Inputs!$D$76<=$AE210+$AI210+AJ210),0,IF(Inputs!$D$72=2,IF(AND($H210>0,$H210<=Inputs!$D$104),$H210/Inputs!$D$94-($AE210+$AI210+$AJ210),Inputs!$D$76-($AE210+$AI210+$AJ210))))","v":0},{"$f":"IF(OR(J210=\"T\",K210=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O210=\"EM\",(AD210+AH210+AJ210)<Inputs!$D$75),Inputs!$D$75-(AD210+AH210+AJ210),IF(AND(O210=\"M\",(AD210+AH210+AJ210)<Inputs!$D$75),Inputs!$D$75-(AD210+AH210+AJ210),IF(AND(OR(O210=\"MH\",O210=\"H\",O210=\"EMH\"),(AD210+AE210+AH210+AI210+AJ210)<Inputs!$D$76),Inputs!$D$76-(AD210+AE210+AH210+AI210+AJ210),0)))),0))","v":0},0,{"$f":"IF($J210=\"T\",$I210/Inputs!$D$93,0)","v":0},{"$f":"IF(L210=1,(I210/7)*1.5,IF($J210=\"T\",0,IF(AND($K210=\"T\",($I210/Inputs!$D$94)>=1),$I210/Inputs!$D$94,IF(AND($K210=\"T\",($I210/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L210","v":0},0,{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$234=0,O210=\"M\",O210=\"H\"), 0,(F210*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$234=0,O210=\"E\",O210=\"H\"), 0,(SUM(F210:G210)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",Inputs!$D$234=0,O210=\"E\",O210=\"M\"), 0,(SUM(F210:H210)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'At-Risk'!T210/100)","v":0.84},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'At-Risk'!U210/100)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'At-Risk'!V210/100)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(AND(O210=\"E\", SUM(AX210:AZ210)<1/Inputs!$D$253*F210),1/Inputs!$D$253*F210-SUM(AX210:AZ210),IF(AND(O210=\"M\", SUM(AX210:AZ210)<1/Inputs!$D$256*SUM(F210:G210)),1/Inputs!$D$256* SUM(F210:G210)-SUM(AX210:AZ210),IF(AND(O210=\"H\",SUM(AX210:AZ210)<1/Inputs!$D$260*SUM(F210:H210)),1/Inputs!$D$260*SUM(F210:H210)-SUM(AX210:AZ210),0))))","v":9.3868055555555552E-2},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'At-Risk'!AJ210/100)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F210:$R210)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F210:$K210)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J210:$K210)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L210:$N210)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O210:$R210)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F210:$R210)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F210:$K210)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J210:$K210)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L210:$N210)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O210:$R210)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",F210=0,Inputs!$D$247=0,O210=\"M\",O210=\"H\"),0,1/Inputs!$D$253*F210)","v":0.93386805555555552},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",G210=0,Inputs!$D$247=0,O210=\"H\",O210=\"E\"),0,IF(SUM(F210:G210)<Inputs!$D$254,1/Inputs!$D$254*SUM(F210:G210),IF(SUM(F210:G210)>Inputs!$D$257,1/Inputs!$D$257*SUM(F210:G210),1)))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",H210=0,Inputs!$D$247=0,O210=\"E\",O210=\"M\"),0,IF(SUM(F210:H210)<Inputs!$D$258,1/Inputs!$D$258*SUM(F210:H210),IF(SUM(F210:H210)>Inputs!$D$261,1/Inputs!$D$261*SUM(F210:H210),1)))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",G210=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G210)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",H210=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H210)","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,'At-Risk'!S210/100)","v":0.84},{"$f":"IF(OR($J210=\"T\",$K210=\"T\"),0,IF(AND(O210=\"E\",'At-Risk'!S210/100<1/Inputs!$D$253*F210),1/Inputs!$D$253*F210-'At-Risk'!S210/100,IF(AND(O210=\"M\",'At-Risk'!S210/100<1/Inputs!$D$256*SUM(F210:G210)),1/Inputs!$D$256* SUM(F210:G210)-'At-Risk'!S210/100,IF(AND(O210=\"H\",'At-Risk'!S210/100<1/Inputs!$D$260*SUM(F210:H210)),1/Inputs!$D$260*SUM(F210:H210)-'At-Risk'!S210/100,0))))","v":9.3868055555555552E-2},0,{"$f":"IF(OR(J210=\"T\",K210=\"T\"),0,IF(O210=\"E\",2/Inputs!$D$253*F210,IF(O210=\"M\",2/Inputs!$D$256*SUM(F210:G210),IF(O210=\"H\",5/Inputs!$D$261*SUM(F210:H210),0))))","v":1.867736111111111},4.6693402777777777,{"$f":"IF(OR($J210=\"T\",$K210=\"T\",F210=0,O210=\"M\",O210=\"H\"),0,IF(F210<Inputs!$D$251,1/Inputs!$D$251*F210,1))","v":1},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",G210=0,O210=\"E\",O210=\"H\"),0,IF(SUM(F210:G210)<Inputs!$D$254,1/Inputs!$D$254*SUM(F210:G210),1))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",H210=0,O210=\"E\",O210=\"M\"),0,IF(SUM(F210:H210)<Inputs!$D$258,1/Inputs!$D$258*SUM(F210:H210),1))","v":0},0,{"$f":"IF(OR($J210=\"T\",$K210=\"T\",F210=0),0,IF(AND(O210=\"E\",F210>Inputs!$D$253),(F210-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",G210=0),0,IF(AND(O210=\"M\",SUM(F210:G210)>Inputs!$D$256),(SUM(F210:G210)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",H210=0),0,IF(AND(O210=\"H\",SUM(F210:H210)>Inputs!$D$260),(SUM(F210:H210)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K210=\"T\",$J210=\"T\",O210=\"M\",O210=\"H\"),0,IF(F210<Inputs!$D$251,1/Inputs!$D$251*F210,IF(F210>Inputs!$D$253,1/Inputs!$D$253*F210,1)))","v":1},{"$f":"IF(OR($K210=\"T\",$J210=\"T\",O210=\"E\",O210=\"H\"),0,IF(SUM(F210:G210)<Inputs!$D$254,1/Inputs!$D$254*SUM(F210:G210),IF(SUM(F210:G210)>Inputs!$D$256,1/Inputs!$D$256*SUM(F210:G210),1)))","v":0},{"$f":"IF(OR($K210=\"T\",$J210=\"T\",O210=\"E\",O210=\"M\"),0,IF(SUM(F210:H210)<Inputs!$D$258,1/Inputs!$D$258*SUM(F210:H210),IF(SUM(F210:H210)>Inputs!$D$261,1/Inputs!$D$261*SUM(F210:H210),1)))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",F210=0,O210=\"M\",O210=\"H\"),0,1/Inputs!$D$253*F210)","v":0.93386805555555552},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",G210=0,O210=\"E\",O210=\"H\"),0,1/Inputs!$D$256*SUM(F210:G210))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",H210=0,O210=\"E\",O210=\"M\"),0,4/Inputs!$D$261*SUM(F210:H210))","v":0},2.9338680555555556,254407.10254204029,259307.88467170141,255547.04590023184,174484.40709549925,191242.5487714776,175234.62622866803,0,0,0,0,0,0,0,1310223.6152096186,0,0,1310223.6152096186,262044.72304192372,0,0,0,262044.72304192372,0,0,0,0,0,0,0,0,0,0,0,0,65473.669803822479,0,0,7316.5310411563196,0,0,0,72790.200844978797,0,0,0,0,65473.669803822479,7316.5310411563196,0,69892.08100219506,{"$f":"0.05*($AF210+AK210+AP210+AT210+SUM(AU210:BD210))*175*Inputs!$D$228*(1+0.0765)","v":19936.253983146304},308198.93752027774,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,42505.266431416567,0,0,224047.29393268639,{"$f":"Inputs!$D$152*F210+Inputs!$D$153*G210+Inputs!$D$154*H210","v":90350.258959211715},{"$f":"Inputs!$D$155*I210","v":79096.420281552419},{"$f":"'Voc Ed'!L210","v":0},{"$f":"Inputs!$D$156*$I210","v":7909.6420281552428},{"$f":"Inputs!$D$157*$I210","v":31638.568112620971},{"$f":"Inputs!$D$158*$I210","v":10138.41036032105},{"$f":"IF(Inputs!$D$100=1,0,Activities!R210)","v":6516.856277750001},225650.15601961137,2330164.7257241178]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AP31","v":"1301019"},{"$f":"'School Reference Sheet'!AQ31","v":"Pineview Elementary"},{"$f":"'School Reference Sheet'!AR31","v":"P-6"},{"$f":"IF(M211=1,SUM(ADM!F211:J211),IF(N211=1,SUM(ADM!F211:L211),SUM(ADM!F211:K211,0)))","v":347.93700000000001},{"$f":"ADM!S211-'School Resources'!H211-'School Resources'!F211","v":0},{"$f":"IF(SUM(ADM!N211:R211)=ADM!S211,SUM(ADM!N211:R211),IF(OR(SUM(ADM!F211:O211)=ADM!S211,SUM(ADM!G211:O211)=ADM!S211,SUM(ADM!H211:O211)=ADM!S211,SUM(ADM!I211:O211)=ADM!S211,SUM(ADM!J211:O211)=ADM!S211,SUM(ADM!K211:O211)=ADM!S211,SUM(ADM!L211:O211)=ADM!S211,SUM(ADM!M211:O211)=ADM!S211,SUM(ADM!N211:O211)=ADM!S211),0,SUM(ADM!O211:R211)))","v":0},{"$f":"SUM(ADM!$F211:$R211)","v":347.93700000000001},"F",{"$f":"IF(I211<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F211:J211)=0,SUM(ADM!O211:R211)=0,ADM!K211>0,ADM!N211>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M211:R211)=0,ADM!L211>0),1,0)","v":0},"E",{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!F211/Inputs!$D$80)","v":3.2646250000000001},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!G211/Inputs!$D$81)","v":4.1728750000000003},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!H211/Inputs!$D$82)","v":2.7556875000000001},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!I211/Inputs!$D$83)","v":3.4068125},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!J211/Inputs!$D$84)","v":3.7275},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(M211=1,ADM!K211/Inputs!$D$95,ADM!K211/Inputs!$D$85))","v":4.4185625000000002},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(N211=1,ADM!L211/Inputs!$D$96,ADM!L211/Inputs!$D$86))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!M211/Inputs!$D$87)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!N211/Inputs!$D$88)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!O211/Inputs!$D$89)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!P211/Inputs!$D$90)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!Q211/Inputs!$D$91)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,ADM!R211/Inputs!$D$92)","v":0},21.746062500000001,0,{"$f":"IF(SUM(ADM!N211:R211)=ADM!S211,SUM(X211:AB211),IF(OR(SUM(ADM!F211:O211)=ADM!S211,SUM(ADM!G211:O211)=ADM!S211,SUM(ADM!H211:O211)=ADM!S211,SUM(ADM!I211:O211)=ADM!S211,SUM(ADM!J211:O211)=ADM!S211,SUM(ADM!K211:O211)=ADM!S211,SUM(ADM!L211:O211)=ADM!S211,SUM(ADM!M211:O211)=ADM!S211,SUM(ADM!N211:O211)=ADM!S211),SUM(Z211:AB211),SUM(Y211:AB211)))","v":0},21.746062500000001,{"$f":"Inputs!$D$39*AC211","v":4.3492125000000001},{"$f":"Inputs!$D$40*AD211","v":0},{"$f":"Inputs!$D$41*AE211","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'Voc Ed'!H211)","v":0},4.3492125000000001,{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$72=1,$F211=0,Inputs!$D$74<=$AC211+$AG211),0,IF(AND($F211>0,$F211<=Inputs!$D$104,Inputs!$D$72=2),$F211/Inputs!$D$94-($AC211+$AG211),Inputs!$D$74-($AC211+$AG211)))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$72=1,$G211=0,Inputs!$D$75<=$AD211+$AH211),0,IF(Inputs!$D$72=2,IF(AND($G211>0,$G211<=Inputs!$D$104),$G211/Inputs!$D$94-($AD211+$AH211),Inputs!$D$75-($AD211+$AH211))))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$72=1,$H211=0,Inputs!$D$76<=$AE211+$AI211+AJ211),0,IF(Inputs!$D$72=2,IF(AND($H211>0,$H211<=Inputs!$D$104),$H211/Inputs!$D$94-($AE211+$AI211+$AJ211),Inputs!$D$76-($AE211+$AI211+$AJ211))))","v":0},{"$f":"IF(OR(J211=\"T\",K211=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O211=\"EM\",(AD211+AH211+AJ211)<Inputs!$D$75),Inputs!$D$75-(AD211+AH211+AJ211),IF(AND(O211=\"M\",(AD211+AH211+AJ211)<Inputs!$D$75),Inputs!$D$75-(AD211+AH211+AJ211),IF(AND(OR(O211=\"MH\",O211=\"H\",O211=\"EMH\"),(AD211+AE211+AH211+AI211+AJ211)<Inputs!$D$76),Inputs!$D$76-(AD211+AE211+AH211+AI211+AJ211),0)))),0))","v":0},0,{"$f":"IF($J211=\"T\",$I211/Inputs!$D$93,0)","v":0},{"$f":"IF(L211=1,(I211/7)*1.5,IF($J211=\"T\",0,IF(AND($K211=\"T\",($I211/Inputs!$D$94)>=1),$I211/Inputs!$D$94,IF(AND($K211=\"T\",($I211/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L211","v":0},0,{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$234=0,O211=\"M\",O211=\"H\"), 0,(F211*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$234=0,O211=\"E\",O211=\"H\"), 0,(SUM(F211:G211)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",Inputs!$D$234=0,O211=\"E\",O211=\"M\"), 0,(SUM(F211:H211)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'At-Risk'!T211/100)","v":1.86},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'At-Risk'!U211/100)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'At-Risk'!V211/100)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(AND(O211=\"E\", SUM(AX211:AZ211)<1/Inputs!$D$253*F211),1/Inputs!$D$253*F211-SUM(AX211:AZ211),IF(AND(O211=\"M\", SUM(AX211:AZ211)<1/Inputs!$D$256*SUM(F211:G211)),1/Inputs!$D$256* SUM(F211:G211)-SUM(AX211:AZ211),IF(AND(O211=\"H\",SUM(AX211:AZ211)<1/Inputs!$D$260*SUM(F211:H211)),1/Inputs!$D$260*SUM(F211:H211)-SUM(AX211:AZ211),0))))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'At-Risk'!AJ211/100)","v":0.03},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F211:$R211)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F211:$K211)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J211:$K211)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L211:$N211)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O211:$R211)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F211:$R211)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F211:$K211)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J211:$K211)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L211:$N211)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O211:$R211)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",F211=0,Inputs!$D$247=0,O211=\"M\",O211=\"H\"),0,1/Inputs!$D$253*F211)","v":1.2081145833333333},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",G211=0,Inputs!$D$247=0,O211=\"H\",O211=\"E\"),0,IF(SUM(F211:G211)<Inputs!$D$254,1/Inputs!$D$254*SUM(F211:G211),IF(SUM(F211:G211)>Inputs!$D$257,1/Inputs!$D$257*SUM(F211:G211),1)))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",H211=0,Inputs!$D$247=0,O211=\"E\",O211=\"M\"),0,IF(SUM(F211:H211)<Inputs!$D$258,1/Inputs!$D$258*SUM(F211:H211),IF(SUM(F211:H211)>Inputs!$D$261,1/Inputs!$D$261*SUM(F211:H211),1)))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",G211=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G211)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",H211=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H211)","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,'At-Risk'!S211/100)","v":1.86},{"$f":"IF(OR($J211=\"T\",$K211=\"T\"),0,IF(AND(O211=\"E\",'At-Risk'!S211/100<1/Inputs!$D$253*F211),1/Inputs!$D$253*F211-'At-Risk'!S211/100,IF(AND(O211=\"M\",'At-Risk'!S211/100<1/Inputs!$D$256*SUM(F211:G211)),1/Inputs!$D$256* SUM(F211:G211)-'At-Risk'!S211/100,IF(AND(O211=\"H\",'At-Risk'!S211/100<1/Inputs!$D$260*SUM(F211:H211)),1/Inputs!$D$260*SUM(F211:H211)-'At-Risk'!S211/100,0))))","v":0},0,{"$f":"IF(OR(J211=\"T\",K211=\"T\"),0,IF(O211=\"E\",2/Inputs!$D$253*F211,IF(O211=\"M\",2/Inputs!$D$256*SUM(F211:G211),IF(O211=\"H\",5/Inputs!$D$261*SUM(F211:H211),0))))","v":2.4162291666666667},7.3743437500000004,{"$f":"IF(OR($J211=\"T\",$K211=\"T\",F211=0,O211=\"M\",O211=\"H\"),0,IF(F211<Inputs!$D$251,1/Inputs!$D$251*F211,1))","v":1},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",G211=0,O211=\"E\",O211=\"H\"),0,IF(SUM(F211:G211)<Inputs!$D$254,1/Inputs!$D$254*SUM(F211:G211),1))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",H211=0,O211=\"E\",O211=\"M\"),0,IF(SUM(F211:H211)<Inputs!$D$258,1/Inputs!$D$258*SUM(F211:H211),1))","v":0},0,{"$f":"IF(OR($J211=\"T\",$K211=\"T\",F211=0),0,IF(AND(O211=\"E\",F211>Inputs!$D$253),(F211-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.20811458333333338},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",G211=0),0,IF(AND(O211=\"M\",SUM(F211:G211)>Inputs!$D$256),(SUM(F211:G211)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",H211=0),0,IF(AND(O211=\"H\",SUM(F211:H211)>Inputs!$D$260),(SUM(F211:H211)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K211=\"T\",$J211=\"T\",O211=\"M\",O211=\"H\"),0,IF(F211<Inputs!$D$251,1/Inputs!$D$251*F211,IF(F211>Inputs!$D$253,1/Inputs!$D$253*F211,1)))","v":1.2081145833333333},{"$f":"IF(OR($K211=\"T\",$J211=\"T\",O211=\"E\",O211=\"H\"),0,IF(SUM(F211:G211)<Inputs!$D$254,1/Inputs!$D$254*SUM(F211:G211),IF(SUM(F211:G211)>Inputs!$D$256,1/Inputs!$D$256*SUM(F211:G211),1)))","v":0},{"$f":"IF(OR($K211=\"T\",$J211=\"T\",O211=\"E\",O211=\"M\"),0,IF(SUM(F211:H211)<Inputs!$D$258,1/Inputs!$D$258*SUM(F211:H211),IF(SUM(F211:H211)>Inputs!$D$261,1/Inputs!$D$261*SUM(F211:H211),1)))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",F211=0,O211=\"M\",O211=\"H\"),0,1/Inputs!$D$253*F211)","v":1.2081145833333333},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",G211=0,O211=\"E\",O211=\"H\"),0,1/Inputs!$D$256*SUM(F211:G211))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",H211=0,O211=\"E\",O211=\"M\"),0,4/Inputs!$D$261*SUM(F211:H211))","v":0},3.62434375,254460.68962298092,325254.09509836399,214791.63506847745,265543.47227206547,290539.40975446225,344404.16920541949,0,0,0,0,0,0,0,1694993.4710217696,0,0,1694993.4710217696,338998.6942043539,0,0,0,338998.6942043539,0,0,0,0,0,0,0,0,0,0,0,0,144977.41170846409,0,0,0,2338.345350136517,0,0,94166.303945653868,0,0,0,0,144977.41170846409,0,0,90417.101019731039,{"$f":"0.05*($AF211+AK211+AP211+AT211+SUM(AU211:BD211))*175*Inputs!$D$228*(1+0.0765)","v":26434.991655677422},503311.565388127,126310.44222910832,0,0,0,22677.910579647458,0,0,66726.083627916858,0,0,54987.674049643385,0,0,270702.11048631603,{"$f":"Inputs!$D$152*F211+Inputs!$D$153*G211+Inputs!$D$154*H211","v":116883.17724031338},{"$f":"Inputs!$D$155*I211","v":102324.45393451113},{"$f":"'Voc Ed'!L211","v":0},{"$f":"Inputs!$D$156*$I211","v":10232.445393451113},{"$f":"Inputs!$D$157*$I211","v":40929.781573804452},{"$f":"Inputs!$D$158*$I211","v":13115.730145448757},{"$f":"IF(Inputs!$D$100=1,0,Activities!R211)","v":8430.6439863750002},291916.23227390385,3099922.0733744702]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AS31","v":"1301020"},{"$f":"'School Reference Sheet'!AT31","v":"Poison Spider Elementary"},{"$f":"'School Reference Sheet'!AU31","v":"K-8"},{"$f":"IF(M212=1,SUM(ADM!F212:J212),IF(N212=1,SUM(ADM!F212:L212),SUM(ADM!F212:K212,0)))","v":151.25},{"$f":"ADM!S212-'School Resources'!H212-'School Resources'!F212","v":67.348666666666645},{"$f":"IF(SUM(ADM!N212:R212)=ADM!S212,SUM(ADM!N212:R212),IF(OR(SUM(ADM!F212:O212)=ADM!S212,SUM(ADM!G212:O212)=ADM!S212,SUM(ADM!H212:O212)=ADM!S212,SUM(ADM!I212:O212)=ADM!S212,SUM(ADM!J212:O212)=ADM!S212,SUM(ADM!K212:O212)=ADM!S212,SUM(ADM!L212:O212)=ADM!S212,SUM(ADM!M212:O212)=ADM!S212,SUM(ADM!N212:O212)=ADM!S212),0,SUM(ADM!O212:R212)))","v":0},{"$f":"SUM(ADM!$F212:$R212)","v":218.59866666666665},"F",{"$f":"IF(I212<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F212:J212)=0,SUM(ADM!O212:R212)=0,ADM!K212>0,ADM!N212>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M212:R212)=0,ADM!L212>0),1,0)","v":0},"M",{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!F212/Inputs!$D$80)","v":1.5570208333333333},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!G212/Inputs!$D$81)","v":1.3422708333333333},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!H212/Inputs!$D$82)","v":1.4575000000000002},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!I212/Inputs!$D$83)","v":1.6994166666666668},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!J212/Inputs!$D$84)","v":1.6607083333333332},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(M212=1,ADM!K212/Inputs!$D$95,ADM!K212/Inputs!$D$85))","v":1.7362083333333331},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(N212=1,ADM!L212/Inputs!$D$96,ADM!L212/Inputs!$D$86))","v":1.1133809523809524},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!M212/Inputs!$D$87)","v":1.0026349206349205},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!N212/Inputs!$D$88)","v":1.0910634920634923},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!O212/Inputs!$D$89)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!P212/Inputs!$D$90)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!Q212/Inputs!$D$91)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,ADM!R212/Inputs!$D$92)","v":0},9.453125,3.2070793650793643,{"$f":"IF(SUM(ADM!N212:R212)=ADM!S212,SUM(X212:AB212),IF(OR(SUM(ADM!F212:O212)=ADM!S212,SUM(ADM!G212:O212)=ADM!S212,SUM(ADM!H212:O212)=ADM!S212,SUM(ADM!I212:O212)=ADM!S212,SUM(ADM!J212:O212)=ADM!S212,SUM(ADM!K212:O212)=ADM!S212,SUM(ADM!L212:O212)=ADM!S212,SUM(ADM!M212:O212)=ADM!S212,SUM(ADM!N212:O212)=ADM!S212),SUM(Z212:AB212),SUM(Y212:AB212)))","v":0},12.660204365079364,{"$f":"Inputs!$D$39*AC212","v":1.890625},{"$f":"Inputs!$D$40*AD212","v":1.0583361904761903},{"$f":"Inputs!$D$41*AE212","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'Voc Ed'!H212)","v":0},2.9489611904761901,{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$72=1,$F212=0,Inputs!$D$74<=$AC212+$AG212),0,IF(AND($F212>0,$F212<=Inputs!$D$104,Inputs!$D$72=2),$F212/Inputs!$D$94-($AC212+$AG212),Inputs!$D$74-($AC212+$AG212)))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$72=1,$G212=0,Inputs!$D$75<=$AD212+$AH212),0,IF(Inputs!$D$72=2,IF(AND($G212>0,$G212<=Inputs!$D$104),$G212/Inputs!$D$94-($AD212+$AH212),Inputs!$D$75-($AD212+$AH212))))","v":3.7345844444444456},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$72=1,$H212=0,Inputs!$D$76<=$AE212+$AI212+AJ212),0,IF(Inputs!$D$72=2,IF(AND($H212>0,$H212<=Inputs!$D$104),$H212/Inputs!$D$94-($AE212+$AI212+$AJ212),Inputs!$D$76-($AE212+$AI212+$AJ212))))","v":0},{"$f":"IF(OR(J212=\"T\",K212=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O212=\"EM\",(AD212+AH212+AJ212)<Inputs!$D$75),Inputs!$D$75-(AD212+AH212+AJ212),IF(AND(O212=\"M\",(AD212+AH212+AJ212)<Inputs!$D$75),Inputs!$D$75-(AD212+AH212+AJ212),IF(AND(OR(O212=\"MH\",O212=\"H\",O212=\"EMH\"),(AD212+AE212+AH212+AI212+AJ212)<Inputs!$D$76),Inputs!$D$76-(AD212+AE212+AH212+AI212+AJ212),0)))),0))","v":0},3.7345844444444456,{"$f":"IF($J212=\"T\",$I212/Inputs!$D$93,0)","v":0},{"$f":"IF(L212=1,(I212/7)*1.5,IF($J212=\"T\",0,IF(AND($K212=\"T\",($I212/Inputs!$D$94)>=1),$I212/Inputs!$D$94,IF(AND($K212=\"T\",($I212/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L212","v":0},0,{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$234=0,O212=\"M\",O212=\"H\"), 0,(F212*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$234=0,O212=\"E\",O212=\"H\"), 0,(SUM(F212:G212)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",Inputs!$D$234=0,O212=\"E\",O212=\"M\"), 0,(SUM(F212:H212)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'At-Risk'!T212/100)","v":0.42},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'At-Risk'!U212/100)","v":0.36},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'At-Risk'!V212/100)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(AND(O212=\"E\", SUM(AX212:AZ212)<1/Inputs!$D$253*F212),1/Inputs!$D$253*F212-SUM(AX212:AZ212),IF(AND(O212=\"M\", SUM(AX212:AZ212)<1/Inputs!$D$256*SUM(F212:G212)),1/Inputs!$D$256* SUM(F212:G212)-SUM(AX212:AZ212),IF(AND(O212=\"H\",SUM(AX212:AZ212)<1/Inputs!$D$260*SUM(F212:H212)),1/Inputs!$D$260*SUM(F212:H212)-SUM(AX212:AZ212),0))))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'At-Risk'!AJ212/100)","v":0.01},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F212:$R212)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F212:$K212)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J212:$K212)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L212:$N212)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O212:$R212)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F212:$R212)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F212:$K212)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J212:$K212)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L212:$N212)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O212:$R212)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",F212=0,Inputs!$D$247=0,O212=\"M\",O212=\"H\"),0,1/Inputs!$D$253*F212)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",G212=0,Inputs!$D$247=0,O212=\"H\",O212=\"E\"),0,IF(SUM(F212:G212)<Inputs!$D$254,1/Inputs!$D$254*SUM(F212:G212),IF(SUM(F212:G212)>Inputs!$D$257,1/Inputs!$D$257*SUM(F212:G212),1)))","v":1},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",H212=0,Inputs!$D$247=0,O212=\"E\",O212=\"M\"),0,IF(SUM(F212:H212)<Inputs!$D$258,1/Inputs!$D$258*SUM(F212:H212),IF(SUM(F212:H212)>Inputs!$D$261,1/Inputs!$D$261*SUM(F212:H212),1)))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",G212=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G212)","v":0.21380529100529094},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",H212=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H212)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,'At-Risk'!S212/100)","v":0.78},{"$f":"IF(OR($J212=\"T\",$K212=\"T\"),0,IF(AND(O212=\"E\",'At-Risk'!S212/100<1/Inputs!$D$253*F212),1/Inputs!$D$253*F212-'At-Risk'!S212/100,IF(AND(O212=\"M\",'At-Risk'!S212/100<1/Inputs!$D$256*SUM(F212:G212)),1/Inputs!$D$256* SUM(F212:G212)-'At-Risk'!S212/100,IF(AND(O212=\"H\",'At-Risk'!S212/100<1/Inputs!$D$260*SUM(F212:H212)),1/Inputs!$D$260*SUM(F212:H212)-'At-Risk'!S212/100,0))))","v":0},0.26939466666666656,{"$f":"IF(OR(J212=\"T\",K212=\"T\"),0,IF(O212=\"E\",2/Inputs!$D$253*F212,IF(O212=\"M\",2/Inputs!$D$256*SUM(F212:G212),IF(O212=\"H\",5/Inputs!$D$261*SUM(F212:H212),0))))","v":1.3879280423280422},4.441128,{"$f":"IF(OR($J212=\"T\",$K212=\"T\",F212=0,O212=\"M\",O212=\"H\"),0,IF(F212<Inputs!$D$251,1/Inputs!$D$251*F212,1))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",G212=0,O212=\"E\",O212=\"H\"),0,IF(SUM(F212:G212)<Inputs!$D$254,1/Inputs!$D$254*SUM(F212:G212),1))","v":1},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",H212=0,O212=\"E\",O212=\"M\"),0,IF(SUM(F212:H212)<Inputs!$D$258,1/Inputs!$D$258*SUM(F212:H212),1))","v":0},0,{"$f":"IF(OR($J212=\"T\",$K212=\"T\",F212=0),0,IF(AND(O212=\"E\",F212>Inputs!$D$253),(F212-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",G212=0),0,IF(AND(O212=\"M\",SUM(F212:G212)>Inputs!$D$256),(SUM(F212:G212)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",H212=0),0,IF(AND(O212=\"H\",SUM(F212:H212)>Inputs!$D$260),(SUM(F212:H212)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K212=\"T\",$J212=\"T\",O212=\"M\",O212=\"H\"),0,IF(F212<Inputs!$D$251,1/Inputs!$D$251*F212,IF(F212>Inputs!$D$253,1/Inputs!$D$253*F212,1)))","v":0},{"$f":"IF(OR($K212=\"T\",$J212=\"T\",O212=\"E\",O212=\"H\"),0,IF(SUM(F212:G212)<Inputs!$D$254,1/Inputs!$D$254*SUM(F212:G212),IF(SUM(F212:G212)>Inputs!$D$256,1/Inputs!$D$256*SUM(F212:G212),1)))","v":1},{"$f":"IF(OR($K212=\"T\",$J212=\"T\",O212=\"E\",O212=\"M\"),0,IF(SUM(F212:H212)<Inputs!$D$258,1/Inputs!$D$258*SUM(F212:H212),IF(SUM(F212:H212)>Inputs!$D$261,1/Inputs!$D$261*SUM(F212:H212),1)))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",F212=0,O212=\"M\",O212=\"H\"),0,1/Inputs!$D$253*F212)","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",G212=0,O212=\"E\",O212=\"H\"),0,1/Inputs!$D$256*SUM(F212:G212))","v":0.69396402116402112},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",H212=0,O212=\"E\",O212=\"M\"),0,4/Inputs!$D$261*SUM(F212:H212))","v":0},2.693964021164021,121361.74752302283,104623.0920582956,113604.61159413248,132460.76868148334,129443.65363943217,135328.48943727574,86782.305764352233,78150.223485038747,85042.774779012601,0,0,0,0,736822.36293364211,249975.30402840351,0,986797.66696204559,147364.47258672843,82491.850329373163,0,0,229856.32291610161,0,291091.60567862791,0,0,291091.60567862791,0,0,0,0,0,0,0,32736.834901911239,28060.144201638206,0,0,779.44845004550575,0,0,0,77944.845004550574,0,14931.435613649135,0,60796.979103549449,0,20997.925538385891,51937.304516697179,{"$f":"0.05*($AF212+AK212+AP212+AT212+SUM(AU212:BD212))*175*Inputs!$D$228*(1+0.0765)","v":19018.412834874598},307203.33016530174,0,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,31585.967030263357,0,213127.99453153319,{"$f":"Inputs!$D$152*F212+Inputs!$D$153*G212+Inputs!$D$154*H212","v":73434.290404573767},{"$f":"Inputs!$D$155*I212","v":64287.469275986412},{"$f":"'Voc Ed'!L212","v":0},{"$f":"Inputs!$D$156*$I212","v":6428.7469275986414},{"$f":"Inputs!$D$157*$I212","v":25714.987710394566},{"$f":"Inputs!$D$158*$I212","v":8240.2306226555502},{"$f":"IF(Inputs!$D$100=1,0,Activities!R212)","v":46349.117640255834},224454.84258146476,2252531.7628350747]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AV31","v":"1301021"},{"$f":"'School Reference Sheet'!AW31","v":"Powder River Elementary"},{"$f":"'School Reference Sheet'!AX31","v":"K-6"},{"$f":"IF(M213=1,SUM(ADM!F213:J213),IF(N213=1,SUM(ADM!F213:L213),SUM(ADM!F213:K213,0)))","v":3.468},{"$f":"ADM!S213-'School Resources'!H213-'School Resources'!F213","v":0},{"$f":"IF(SUM(ADM!N213:R213)=ADM!S213,SUM(ADM!N213:R213),IF(OR(SUM(ADM!F213:O213)=ADM!S213,SUM(ADM!G213:O213)=ADM!S213,SUM(ADM!H213:O213)=ADM!S213,SUM(ADM!I213:O213)=ADM!S213,SUM(ADM!J213:O213)=ADM!S213,SUM(ADM!K213:O213)=ADM!S213,SUM(ADM!L213:O213)=ADM!S213,SUM(ADM!M213:O213)=ADM!S213,SUM(ADM!N213:O213)=ADM!S213),0,SUM(ADM!O213:R213)))","v":0},{"$f":"SUM(ADM!$F213:$R213)","v":3.468},"F",{"$f":"IF(I213<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F213:J213)=0,SUM(ADM!O213:R213)=0,ADM!K213>0,ADM!N213>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M213:R213)=0,ADM!L213>0),1,0)","v":0},"E",{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!F213/Inputs!$D$80)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!G213/Inputs!$D$81)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!H213/Inputs!$D$82)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!I213/Inputs!$D$83)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!J213/Inputs!$D$84)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(M213=1,ADM!K213/Inputs!$D$95,ADM!K213/Inputs!$D$85))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(N213=1,ADM!L213/Inputs!$D$96,ADM!L213/Inputs!$D$86))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!M213/Inputs!$D$87)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!N213/Inputs!$D$88)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!O213/Inputs!$D$89)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!P213/Inputs!$D$90)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!Q213/Inputs!$D$91)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,ADM!R213/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N213:R213)=ADM!S213,SUM(X213:AB213),IF(OR(SUM(ADM!F213:O213)=ADM!S213,SUM(ADM!G213:O213)=ADM!S213,SUM(ADM!H213:O213)=ADM!S213,SUM(ADM!I213:O213)=ADM!S213,SUM(ADM!J213:O213)=ADM!S213,SUM(ADM!K213:O213)=ADM!S213,SUM(ADM!L213:O213)=ADM!S213,SUM(ADM!M213:O213)=ADM!S213,SUM(ADM!N213:O213)=ADM!S213),SUM(Z213:AB213),SUM(Y213:AB213)))","v":0},0,{"$f":"Inputs!$D$39*AC213","v":0},{"$f":"Inputs!$D$40*AD213","v":0},{"$f":"Inputs!$D$41*AE213","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'Voc Ed'!H213)","v":0},0,{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$72=1,$F213=0,Inputs!$D$74<=$AC213+$AG213),0,IF(AND($F213>0,$F213<=Inputs!$D$104,Inputs!$D$72=2),$F213/Inputs!$D$94-($AC213+$AG213),Inputs!$D$74-($AC213+$AG213)))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$72=1,$G213=0,Inputs!$D$75<=$AD213+$AH213),0,IF(Inputs!$D$72=2,IF(AND($G213>0,$G213<=Inputs!$D$104),$G213/Inputs!$D$94-($AD213+$AH213),Inputs!$D$75-($AD213+$AH213))))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$72=1,$H213=0,Inputs!$D$76<=$AE213+$AI213+AJ213),0,IF(Inputs!$D$72=2,IF(AND($H213>0,$H213<=Inputs!$D$104),$H213/Inputs!$D$94-($AE213+$AI213+$AJ213),Inputs!$D$76-($AE213+$AI213+$AJ213))))","v":0},{"$f":"IF(OR(J213=\"T\",K213=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O213=\"EM\",(AD213+AH213+AJ213)<Inputs!$D$75),Inputs!$D$75-(AD213+AH213+AJ213),IF(AND(O213=\"M\",(AD213+AH213+AJ213)<Inputs!$D$75),Inputs!$D$75-(AD213+AH213+AJ213),IF(AND(OR(O213=\"MH\",O213=\"H\",O213=\"EMH\"),(AD213+AE213+AH213+AI213+AJ213)<Inputs!$D$76),Inputs!$D$76-(AD213+AE213+AH213+AI213+AJ213),0)))),0))","v":0},0,{"$f":"IF($J213=\"T\",$I213/Inputs!$D$93,0)","v":0},{"$f":"IF(L213=1,(I213/7)*1.5,IF($J213=\"T\",0,IF(AND($K213=\"T\",($I213/Inputs!$D$94)>=1),$I213/Inputs!$D$94,IF(AND($K213=\"T\",($I213/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L213","v":0},1,{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$234=0,O213=\"M\",O213=\"H\"), 0,(F213*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$234=0,O213=\"E\",O213=\"H\"), 0,(SUM(F213:G213)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",Inputs!$D$234=0,O213=\"E\",O213=\"M\"), 0,(SUM(F213:H213)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'At-Risk'!T213/100)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'At-Risk'!U213/100)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'At-Risk'!V213/100)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(AND(O213=\"E\", SUM(AX213:AZ213)<1/Inputs!$D$253*F213),1/Inputs!$D$253*F213-SUM(AX213:AZ213),IF(AND(O213=\"M\", SUM(AX213:AZ213)<1/Inputs!$D$256*SUM(F213:G213)),1/Inputs!$D$256* SUM(F213:G213)-SUM(AX213:AZ213),IF(AND(O213=\"H\",SUM(AX213:AZ213)<1/Inputs!$D$260*SUM(F213:H213)),1/Inputs!$D$260*SUM(F213:H213)-SUM(AX213:AZ213),0))))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'At-Risk'!AJ213/100)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F213:$R213)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F213:$K213)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J213:$K213)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L213:$N213)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O213:$R213)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F213:$R213)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F213:$K213)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J213:$K213)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L213:$N213)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O213:$R213)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",F213=0,Inputs!$D$247=0,O213=\"M\",O213=\"H\"),0,1/Inputs!$D$253*F213)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",G213=0,Inputs!$D$247=0,O213=\"H\",O213=\"E\"),0,IF(SUM(F213:G213)<Inputs!$D$254,1/Inputs!$D$254*SUM(F213:G213),IF(SUM(F213:G213)>Inputs!$D$257,1/Inputs!$D$257*SUM(F213:G213),1)))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",H213=0,Inputs!$D$247=0,O213=\"E\",O213=\"M\"),0,IF(SUM(F213:H213)<Inputs!$D$258,1/Inputs!$D$258*SUM(F213:H213),IF(SUM(F213:H213)>Inputs!$D$261,1/Inputs!$D$261*SUM(F213:H213),1)))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",G213=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G213)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",H213=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H213)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,'At-Risk'!S213/100)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\"),0,IF(AND(O213=\"E\",'At-Risk'!S213/100<1/Inputs!$D$253*F213),1/Inputs!$D$253*F213-'At-Risk'!S213/100,IF(AND(O213=\"M\",'At-Risk'!S213/100<1/Inputs!$D$256*SUM(F213:G213)),1/Inputs!$D$256* SUM(F213:G213)-'At-Risk'!S213/100,IF(AND(O213=\"H\",'At-Risk'!S213/100<1/Inputs!$D$260*SUM(F213:H213)),1/Inputs!$D$260*SUM(F213:H213)-'At-Risk'!S213/100,0))))","v":0},0,{"$f":"IF(OR(J213=\"T\",K213=\"T\"),0,IF(O213=\"E\",2/Inputs!$D$253*F213,IF(O213=\"M\",2/Inputs!$D$256*SUM(F213:G213),IF(O213=\"H\",5/Inputs!$D$261*SUM(F213:H213),0))))","v":0},0,{"$f":"IF(OR($J213=\"T\",$K213=\"T\",F213=0,O213=\"M\",O213=\"H\"),0,IF(F213<Inputs!$D$251,1/Inputs!$D$251*F213,1))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",G213=0,O213=\"E\",O213=\"H\"),0,IF(SUM(F213:G213)<Inputs!$D$254,1/Inputs!$D$254*SUM(F213:G213),1))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",H213=0,O213=\"E\",O213=\"M\"),0,IF(SUM(F213:H213)<Inputs!$D$258,1/Inputs!$D$258*SUM(F213:H213),1))","v":0},1,{"$f":"IF(OR($J213=\"T\",$K213=\"T\",F213=0),0,IF(AND(O213=\"E\",F213>Inputs!$D$253),(F213-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",G213=0),0,IF(AND(O213=\"M\",SUM(F213:G213)>Inputs!$D$256),(SUM(F213:G213)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",H213=0),0,IF(AND(O213=\"H\",SUM(F213:H213)>Inputs!$D$260),(SUM(F213:H213)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K213=\"T\",$J213=\"T\",O213=\"M\",O213=\"H\"),0,IF(F213<Inputs!$D$251,1/Inputs!$D$251*F213,IF(F213>Inputs!$D$253,1/Inputs!$D$253*F213,1)))","v":0},{"$f":"IF(OR($K213=\"T\",$J213=\"T\",O213=\"E\",O213=\"H\"),0,IF(SUM(F213:G213)<Inputs!$D$254,1/Inputs!$D$254*SUM(F213:G213),IF(SUM(F213:G213)>Inputs!$D$256,1/Inputs!$D$256*SUM(F213:G213),1)))","v":0},{"$f":"IF(OR($K213=\"T\",$J213=\"T\",O213=\"E\",O213=\"M\"),0,IF(SUM(F213:H213)<Inputs!$D$258,1/Inputs!$D$258*SUM(F213:H213),IF(SUM(F213:H213)>Inputs!$D$261,1/Inputs!$D$261*SUM(F213:H213),1)))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",F213=0,O213=\"M\",O213=\"H\"),0,1/Inputs!$D$253*F213)","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",G213=0,O213=\"E\",O213=\"H\"),0,1/Inputs!$D$256*SUM(F213:G213))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",H213=0,O213=\"E\",O213=\"M\"),0,4/Inputs!$D$261*SUM(F213:H213))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77944.845004550574,0,77944.845004550574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF213+AK213+AP213+AT213+SUM(AU213:BD213))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,108968.38758927652,0,0,0,0,0,0,0,0,0,108968.38758927652,{"$f":"Inputs!$D$152*F213+Inputs!$D$153*G213+Inputs!$D$154*H213","v":1165.0122254011696},{"$f":"Inputs!$D$155*I213","v":1019.9007471033106},{"$f":"'Voc Ed'!L213","v":0},{"$f":"Inputs!$D$156*$I213","v":101.99007471033106},{"$f":"Inputs!$D$157*$I213","v":407.96029884132423},{"$f":"Inputs!$D$158*$I213","v":130.72870130056961},{"$f":"IF(Inputs!$D$100=1,0,Activities!R213)","v":84.030940500000014},2909.6229878567055,190767.45918681819]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!AY31","v":"1301022"},{"$f":"'School Reference Sheet'!AZ31","v":"Red Creek Elementary"},{"$f":"'School Reference Sheet'!BA31","v":"K-6"},{"$f":"IF(M214=1,SUM(ADM!F214:J214),IF(N214=1,SUM(ADM!F214:L214),SUM(ADM!F214:K214,0)))","v":5.6460000000000008},{"$f":"ADM!S214-'School Resources'!H214-'School Resources'!F214","v":0},{"$f":"IF(SUM(ADM!N214:R214)=ADM!S214,SUM(ADM!N214:R214),IF(OR(SUM(ADM!F214:O214)=ADM!S214,SUM(ADM!G214:O214)=ADM!S214,SUM(ADM!H214:O214)=ADM!S214,SUM(ADM!I214:O214)=ADM!S214,SUM(ADM!J214:O214)=ADM!S214,SUM(ADM!K214:O214)=ADM!S214,SUM(ADM!L214:O214)=ADM!S214,SUM(ADM!M214:O214)=ADM!S214,SUM(ADM!N214:O214)=ADM!S214),0,SUM(ADM!O214:R214)))","v":0},{"$f":"SUM(ADM!$F214:$R214)","v":5.6460000000000008},"F",{"$f":"IF(I214<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F214:J214)=0,SUM(ADM!O214:R214)=0,ADM!K214>0,ADM!N214>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M214:R214)=0,ADM!L214>0),1,0)","v":0},"E",{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!F214/Inputs!$D$80)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!G214/Inputs!$D$81)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!H214/Inputs!$D$82)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!I214/Inputs!$D$83)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!J214/Inputs!$D$84)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(M214=1,ADM!K214/Inputs!$D$95,ADM!K214/Inputs!$D$85))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(N214=1,ADM!L214/Inputs!$D$96,ADM!L214/Inputs!$D$86))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!M214/Inputs!$D$87)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!N214/Inputs!$D$88)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!O214/Inputs!$D$89)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!P214/Inputs!$D$90)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!Q214/Inputs!$D$91)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,ADM!R214/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N214:R214)=ADM!S214,SUM(X214:AB214),IF(OR(SUM(ADM!F214:O214)=ADM!S214,SUM(ADM!G214:O214)=ADM!S214,SUM(ADM!H214:O214)=ADM!S214,SUM(ADM!I214:O214)=ADM!S214,SUM(ADM!J214:O214)=ADM!S214,SUM(ADM!K214:O214)=ADM!S214,SUM(ADM!L214:O214)=ADM!S214,SUM(ADM!M214:O214)=ADM!S214,SUM(ADM!N214:O214)=ADM!S214),SUM(Z214:AB214),SUM(Y214:AB214)))","v":0},0,{"$f":"Inputs!$D$39*AC214","v":0},{"$f":"Inputs!$D$40*AD214","v":0},{"$f":"Inputs!$D$41*AE214","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'Voc Ed'!H214)","v":0},0,{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$72=1,$F214=0,Inputs!$D$74<=$AC214+$AG214),0,IF(AND($F214>0,$F214<=Inputs!$D$104,Inputs!$D$72=2),$F214/Inputs!$D$94-($AC214+$AG214),Inputs!$D$74-($AC214+$AG214)))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$72=1,$G214=0,Inputs!$D$75<=$AD214+$AH214),0,IF(Inputs!$D$72=2,IF(AND($G214>0,$G214<=Inputs!$D$104),$G214/Inputs!$D$94-($AD214+$AH214),Inputs!$D$75-($AD214+$AH214))))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$72=1,$H214=0,Inputs!$D$76<=$AE214+$AI214+AJ214),0,IF(Inputs!$D$72=2,IF(AND($H214>0,$H214<=Inputs!$D$104),$H214/Inputs!$D$94-($AE214+$AI214+$AJ214),Inputs!$D$76-($AE214+$AI214+$AJ214))))","v":0},{"$f":"IF(OR(J214=\"T\",K214=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O214=\"EM\",(AD214+AH214+AJ214)<Inputs!$D$75),Inputs!$D$75-(AD214+AH214+AJ214),IF(AND(O214=\"M\",(AD214+AH214+AJ214)<Inputs!$D$75),Inputs!$D$75-(AD214+AH214+AJ214),IF(AND(OR(O214=\"MH\",O214=\"H\",O214=\"EMH\"),(AD214+AE214+AH214+AI214+AJ214)<Inputs!$D$76),Inputs!$D$76-(AD214+AE214+AH214+AI214+AJ214),0)))),0))","v":0},0,{"$f":"IF($J214=\"T\",$I214/Inputs!$D$93,0)","v":0},{"$f":"IF(L214=1,(I214/7)*1.5,IF($J214=\"T\",0,IF(AND($K214=\"T\",($I214/Inputs!$D$94)>=1),$I214/Inputs!$D$94,IF(AND($K214=\"T\",($I214/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L214","v":0},1,{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$234=0,O214=\"M\",O214=\"H\"), 0,(F214*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$234=0,O214=\"E\",O214=\"H\"), 0,(SUM(F214:G214)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",Inputs!$D$234=0,O214=\"E\",O214=\"M\"), 0,(SUM(F214:H214)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'At-Risk'!T214/100)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'At-Risk'!U214/100)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'At-Risk'!V214/100)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(AND(O214=\"E\", SUM(AX214:AZ214)<1/Inputs!$D$253*F214),1/Inputs!$D$253*F214-SUM(AX214:AZ214),IF(AND(O214=\"M\", SUM(AX214:AZ214)<1/Inputs!$D$256*SUM(F214:G214)),1/Inputs!$D$256* SUM(F214:G214)-SUM(AX214:AZ214),IF(AND(O214=\"H\",SUM(AX214:AZ214)<1/Inputs!$D$260*SUM(F214:H214)),1/Inputs!$D$260*SUM(F214:H214)-SUM(AX214:AZ214),0))))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'At-Risk'!AJ214/100)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F214:$R214)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F214:$K214)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J214:$K214)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L214:$N214)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O214:$R214)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F214:$R214)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F214:$K214)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J214:$K214)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L214:$N214)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O214:$R214)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",F214=0,Inputs!$D$247=0,O214=\"M\",O214=\"H\"),0,1/Inputs!$D$253*F214)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",G214=0,Inputs!$D$247=0,O214=\"H\",O214=\"E\"),0,IF(SUM(F214:G214)<Inputs!$D$254,1/Inputs!$D$254*SUM(F214:G214),IF(SUM(F214:G214)>Inputs!$D$257,1/Inputs!$D$257*SUM(F214:G214),1)))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",H214=0,Inputs!$D$247=0,O214=\"E\",O214=\"M\"),0,IF(SUM(F214:H214)<Inputs!$D$258,1/Inputs!$D$258*SUM(F214:H214),IF(SUM(F214:H214)>Inputs!$D$261,1/Inputs!$D$261*SUM(F214:H214),1)))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",G214=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G214)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",H214=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H214)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,'At-Risk'!S214/100)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\"),0,IF(AND(O214=\"E\",'At-Risk'!S214/100<1/Inputs!$D$253*F214),1/Inputs!$D$253*F214-'At-Risk'!S214/100,IF(AND(O214=\"M\",'At-Risk'!S214/100<1/Inputs!$D$256*SUM(F214:G214)),1/Inputs!$D$256* SUM(F214:G214)-'At-Risk'!S214/100,IF(AND(O214=\"H\",'At-Risk'!S214/100<1/Inputs!$D$260*SUM(F214:H214)),1/Inputs!$D$260*SUM(F214:H214)-'At-Risk'!S214/100,0))))","v":0},0,{"$f":"IF(OR(J214=\"T\",K214=\"T\"),0,IF(O214=\"E\",2/Inputs!$D$253*F214,IF(O214=\"M\",2/Inputs!$D$256*SUM(F214:G214),IF(O214=\"H\",5/Inputs!$D$261*SUM(F214:H214),0))))","v":0},0,{"$f":"IF(OR($J214=\"T\",$K214=\"T\",F214=0,O214=\"M\",O214=\"H\"),0,IF(F214<Inputs!$D$251,1/Inputs!$D$251*F214,1))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",G214=0,O214=\"E\",O214=\"H\"),0,IF(SUM(F214:G214)<Inputs!$D$254,1/Inputs!$D$254*SUM(F214:G214),1))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",H214=0,O214=\"E\",O214=\"M\"),0,IF(SUM(F214:H214)<Inputs!$D$258,1/Inputs!$D$258*SUM(F214:H214),1))","v":0},1,{"$f":"IF(OR($J214=\"T\",$K214=\"T\",F214=0),0,IF(AND(O214=\"E\",F214>Inputs!$D$253),(F214-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",G214=0),0,IF(AND(O214=\"M\",SUM(F214:G214)>Inputs!$D$256),(SUM(F214:G214)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",H214=0),0,IF(AND(O214=\"H\",SUM(F214:H214)>Inputs!$D$260),(SUM(F214:H214)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K214=\"T\",$J214=\"T\",O214=\"M\",O214=\"H\"),0,IF(F214<Inputs!$D$251,1/Inputs!$D$251*F214,IF(F214>Inputs!$D$253,1/Inputs!$D$253*F214,1)))","v":0},{"$f":"IF(OR($K214=\"T\",$J214=\"T\",O214=\"E\",O214=\"H\"),0,IF(SUM(F214:G214)<Inputs!$D$254,1/Inputs!$D$254*SUM(F214:G214),IF(SUM(F214:G214)>Inputs!$D$256,1/Inputs!$D$256*SUM(F214:G214),1)))","v":0},{"$f":"IF(OR($K214=\"T\",$J214=\"T\",O214=\"E\",O214=\"M\"),0,IF(SUM(F214:H214)<Inputs!$D$258,1/Inputs!$D$258*SUM(F214:H214),IF(SUM(F214:H214)>Inputs!$D$261,1/Inputs!$D$261*SUM(F214:H214),1)))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",F214=0,O214=\"M\",O214=\"H\"),0,1/Inputs!$D$253*F214)","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",G214=0,O214=\"E\",O214=\"H\"),0,1/Inputs!$D$256*SUM(F214:G214))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",H214=0,O214=\"E\",O214=\"M\"),0,4/Inputs!$D$261*SUM(F214:H214))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77944.845004550574,0,77944.845004550574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF214+AK214+AP214+AT214+SUM(AU214:BD214))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,108968.38758927652,0,0,0,0,0,0,0,0,0,108968.38758927652,{"$f":"Inputs!$D$152*F214+Inputs!$D$153*G214+Inputs!$D$154*H214","v":1896.6721524264722},{"$f":"Inputs!$D$155*I214","v":1660.4266488308224},{"$f":"'Voc Ed'!L214","v":0},{"$f":"Inputs!$D$156*$I214","v":166.04266488308224},{"$f":"Inputs!$D$157*$I214","v":664.17065953232895},{"$f":"Inputs!$D$158*$I214","v":212.82994450490662},{"$f":"IF(Inputs!$D$100=1,0,Activities!R214)","v":136.80469725000003},4736.946767427612,192594.78296638909]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BB31","v":"1301023"},{"$f":"'School Reference Sheet'!BC31","v":"Southridge Elementary"},{"$f":"'School Reference Sheet'!BD31","v":"K-5"},{"$f":"IF(M215=1,SUM(ADM!F215:J215),IF(N215=1,SUM(ADM!F215:L215),SUM(ADM!F215:K215,0)))","v":312.65100000000001},{"$f":"ADM!S215-'School Resources'!H215-'School Resources'!F215","v":0},{"$f":"IF(SUM(ADM!N215:R215)=ADM!S215,SUM(ADM!N215:R215),IF(OR(SUM(ADM!F215:O215)=ADM!S215,SUM(ADM!G215:O215)=ADM!S215,SUM(ADM!H215:O215)=ADM!S215,SUM(ADM!I215:O215)=ADM!S215,SUM(ADM!J215:O215)=ADM!S215,SUM(ADM!K215:O215)=ADM!S215,SUM(ADM!L215:O215)=ADM!S215,SUM(ADM!M215:O215)=ADM!S215,SUM(ADM!N215:O215)=ADM!S215),0,SUM(ADM!O215:R215)))","v":0},{"$f":"SUM(ADM!$F215:$R215)","v":312.65100000000001},"F",{"$f":"IF(I215<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F215:J215)=0,SUM(ADM!O215:R215)=0,ADM!K215>0,ADM!N215>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M215:R215)=0,ADM!L215>0),1,0)","v":0},"E",{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!F215/Inputs!$D$80)","v":3.190375},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!G215/Inputs!$D$81)","v":3.3178749999999999},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!H215/Inputs!$D$82)","v":3.3435625},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!I215/Inputs!$D$83)","v":3.29},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!J215/Inputs!$D$84)","v":3.1931875000000001},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(M215=1,ADM!K215/Inputs!$D$95,ADM!K215/Inputs!$D$85))","v":3.2056874999999998},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(N215=1,ADM!L215/Inputs!$D$96,ADM!L215/Inputs!$D$86))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!M215/Inputs!$D$87)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!N215/Inputs!$D$88)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!O215/Inputs!$D$89)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!P215/Inputs!$D$90)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!Q215/Inputs!$D$91)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,ADM!R215/Inputs!$D$92)","v":0},19.540687500000001,0,{"$f":"IF(SUM(ADM!N215:R215)=ADM!S215,SUM(X215:AB215),IF(OR(SUM(ADM!F215:O215)=ADM!S215,SUM(ADM!G215:O215)=ADM!S215,SUM(ADM!H215:O215)=ADM!S215,SUM(ADM!I215:O215)=ADM!S215,SUM(ADM!J215:O215)=ADM!S215,SUM(ADM!K215:O215)=ADM!S215,SUM(ADM!L215:O215)=ADM!S215,SUM(ADM!M215:O215)=ADM!S215,SUM(ADM!N215:O215)=ADM!S215),SUM(Z215:AB215),SUM(Y215:AB215)))","v":0},19.540687500000001,{"$f":"Inputs!$D$39*AC215","v":3.9081375000000005},{"$f":"Inputs!$D$40*AD215","v":0},{"$f":"Inputs!$D$41*AE215","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'Voc Ed'!H215)","v":0},3.9081375000000005,{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$72=1,$F215=0,Inputs!$D$74<=$AC215+$AG215),0,IF(AND($F215>0,$F215<=Inputs!$D$104,Inputs!$D$72=2),$F215/Inputs!$D$94-($AC215+$AG215),Inputs!$D$74-($AC215+$AG215)))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$72=1,$G215=0,Inputs!$D$75<=$AD215+$AH215),0,IF(Inputs!$D$72=2,IF(AND($G215>0,$G215<=Inputs!$D$104),$G215/Inputs!$D$94-($AD215+$AH215),Inputs!$D$75-($AD215+$AH215))))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$72=1,$H215=0,Inputs!$D$76<=$AE215+$AI215+AJ215),0,IF(Inputs!$D$72=2,IF(AND($H215>0,$H215<=Inputs!$D$104),$H215/Inputs!$D$94-($AE215+$AI215+$AJ215),Inputs!$D$76-($AE215+$AI215+$AJ215))))","v":0},{"$f":"IF(OR(J215=\"T\",K215=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O215=\"EM\",(AD215+AH215+AJ215)<Inputs!$D$75),Inputs!$D$75-(AD215+AH215+AJ215),IF(AND(O215=\"M\",(AD215+AH215+AJ215)<Inputs!$D$75),Inputs!$D$75-(AD215+AH215+AJ215),IF(AND(OR(O215=\"MH\",O215=\"H\",O215=\"EMH\"),(AD215+AE215+AH215+AI215+AJ215)<Inputs!$D$76),Inputs!$D$76-(AD215+AE215+AH215+AI215+AJ215),0)))),0))","v":0},0,{"$f":"IF($J215=\"T\",$I215/Inputs!$D$93,0)","v":0},{"$f":"IF(L215=1,(I215/7)*1.5,IF($J215=\"T\",0,IF(AND($K215=\"T\",($I215/Inputs!$D$94)>=1),$I215/Inputs!$D$94,IF(AND($K215=\"T\",($I215/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L215","v":0},0,{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$234=0,O215=\"M\",O215=\"H\"), 0,(F215*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$234=0,O215=\"E\",O215=\"H\"), 0,(SUM(F215:G215)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",Inputs!$D$234=0,O215=\"E\",O215=\"M\"), 0,(SUM(F215:H215)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'At-Risk'!T215/100)","v":0.89},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'At-Risk'!U215/100)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'At-Risk'!V215/100)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(AND(O215=\"E\", SUM(AX215:AZ215)<1/Inputs!$D$253*F215),1/Inputs!$D$253*F215-SUM(AX215:AZ215),IF(AND(O215=\"M\", SUM(AX215:AZ215)<1/Inputs!$D$256*SUM(F215:G215)),1/Inputs!$D$256* SUM(F215:G215)-SUM(AX215:AZ215),IF(AND(O215=\"H\",SUM(AX215:AZ215)<1/Inputs!$D$260*SUM(F215:H215)),1/Inputs!$D$260*SUM(F215:H215)-SUM(AX215:AZ215),0))))","v":0.1955937499999999},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'At-Risk'!AJ215/100)","v":0.05},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F215:$R215)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F215:$K215)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J215:$K215)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L215:$N215)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O215:$R215)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F215:$R215)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F215:$K215)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J215:$K215)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L215:$N215)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O215:$R215)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",F215=0,Inputs!$D$247=0,O215=\"M\",O215=\"H\"),0,1/Inputs!$D$253*F215)","v":1.0855937499999999},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",G215=0,Inputs!$D$247=0,O215=\"H\",O215=\"E\"),0,IF(SUM(F215:G215)<Inputs!$D$254,1/Inputs!$D$254*SUM(F215:G215),IF(SUM(F215:G215)>Inputs!$D$257,1/Inputs!$D$257*SUM(F215:G215),1)))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",H215=0,Inputs!$D$247=0,O215=\"E\",O215=\"M\"),0,IF(SUM(F215:H215)<Inputs!$D$258,1/Inputs!$D$258*SUM(F215:H215),IF(SUM(F215:H215)>Inputs!$D$261,1/Inputs!$D$261*SUM(F215:H215),1)))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",G215=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G215)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",H215=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H215)","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,'At-Risk'!S215/100)","v":0.89},{"$f":"IF(OR($J215=\"T\",$K215=\"T\"),0,IF(AND(O215=\"E\",'At-Risk'!S215/100<1/Inputs!$D$253*F215),1/Inputs!$D$253*F215-'At-Risk'!S215/100,IF(AND(O215=\"M\",'At-Risk'!S215/100<1/Inputs!$D$256*SUM(F215:G215)),1/Inputs!$D$256* SUM(F215:G215)-'At-Risk'!S215/100,IF(AND(O215=\"H\",'At-Risk'!S215/100<1/Inputs!$D$260*SUM(F215:H215)),1/Inputs!$D$260*SUM(F215:H215)-'At-Risk'!S215/100,0))))","v":0.1955937499999999},0,{"$f":"IF(OR(J215=\"T\",K215=\"T\"),0,IF(O215=\"E\",2/Inputs!$D$253*F215,IF(O215=\"M\",2/Inputs!$D$256*SUM(F215:G215),IF(O215=\"H\",5/Inputs!$D$261*SUM(F215:H215),0))))","v":2.1711874999999998},5.4779687500000005,{"$f":"IF(OR($J215=\"T\",$K215=\"T\",F215=0,O215=\"M\",O215=\"H\"),0,IF(F215<Inputs!$D$251,1/Inputs!$D$251*F215,1))","v":1},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",G215=0,O215=\"E\",O215=\"H\"),0,IF(SUM(F215:G215)<Inputs!$D$254,1/Inputs!$D$254*SUM(F215:G215),1))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",H215=0,O215=\"E\",O215=\"M\"),0,IF(SUM(F215:H215)<Inputs!$D$258,1/Inputs!$D$258*SUM(F215:H215),1))","v":0},0,{"$f":"IF(OR($J215=\"T\",$K215=\"T\",F215=0),0,IF(AND(O215=\"E\",F215>Inputs!$D$253),(F215-Inputs!$D$253)*1/Inputs!$D$253,0))","v":8.5593750000000038E-2},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",G215=0),0,IF(AND(O215=\"M\",SUM(F215:G215)>Inputs!$D$256),(SUM(F215:G215)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",H215=0),0,IF(AND(O215=\"H\",SUM(F215:H215)>Inputs!$D$260),(SUM(F215:H215)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K215=\"T\",$J215=\"T\",O215=\"M\",O215=\"H\"),0,IF(F215<Inputs!$D$251,1/Inputs!$D$251*F215,IF(F215>Inputs!$D$253,1/Inputs!$D$253*F215,1)))","v":1.0855937499999999},{"$f":"IF(OR($K215=\"T\",$J215=\"T\",O215=\"E\",O215=\"H\"),0,IF(SUM(F215:G215)<Inputs!$D$254,1/Inputs!$D$254*SUM(F215:G215),IF(SUM(F215:G215)>Inputs!$D$256,1/Inputs!$D$256*SUM(F215:G215),1)))","v":0},{"$f":"IF(OR($K215=\"T\",$J215=\"T\",O215=\"E\",O215=\"M\"),0,IF(SUM(F215:H215)<Inputs!$D$258,1/Inputs!$D$258*SUM(F215:H215),IF(SUM(F215:H215)>Inputs!$D$261,1/Inputs!$D$261*SUM(F215:H215),1)))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",F215=0,O215=\"M\",O215=\"H\"),0,1/Inputs!$D$253*F215)","v":1.0855937499999999},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",G215=0,O215=\"E\",O215=\"H\"),0,1/Inputs!$D$256*SUM(F215:G215))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",H215=0,O215=\"E\",O215=\"M\"),0,4/Inputs!$D$261*SUM(F215:H215))","v":0},3.2567812500000004,248673.28488139305,258611.25261947323,260613.46082552764,256438.5400649714,248892.50475796833,249866.8153205252,0,0,0,0,0,0,0,1523095.858469859,0,0,1523095.858469859,304619.17169397179,0,0,0,304619.17169397179,0,0,0,0,0,0,0,0,0,0,0,0,69370.912054050015,0,0,15245.524527608806,3897.242250227529,0,0,84616.436581658825,0,0,0,0,69370.912054050015,15245.524527608806,0,81247.458737989713,{"$f":"0.05*($AF215+AK215+AP215+AT215+SUM(AU215:BD215))*175*Inputs!$D$228*(1+0.0765)","v":23222.530581383584},362216.54131457728,126310.44222910832,0,0,0,9327.0129252196421,0,0,59959.06377405057,0,0,49411.103962197332,0,0,245007.62289057585,{"$f":"Inputs!$D$152*F215+Inputs!$D$153*G215+Inputs!$D$154*H215","v":105029.48018566929},{"$f":"Inputs!$D$155*I215","v":91947.228512859627},{"$f":"'Voc Ed'!L215","v":0},{"$f":"Inputs!$D$156*$I215","v":9194.722851285962},{"$f":"Inputs!$D$157*$I215","v":36778.891405143848},{"$f":"Inputs!$D$158*$I215","v":11785.599535849016},{"$f":"IF(Inputs!$D$100=1,0,Activities!R215)","v":7575.6509741250011},262311.57346493279,2697250.7678339169]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BE31","v":"1301024"},{"$f":"'School Reference Sheet'!BF31","v":"University Park Elementary"},{"$f":"'School Reference Sheet'!BG31","v":"P-5"},{"$f":"IF(M216=1,SUM(ADM!F216:J216),IF(N216=1,SUM(ADM!F216:L216),SUM(ADM!F216:K216,0)))","v":216.10300000000001},{"$f":"ADM!S216-'School Resources'!H216-'School Resources'!F216","v":0},{"$f":"IF(SUM(ADM!N216:R216)=ADM!S216,SUM(ADM!N216:R216),IF(OR(SUM(ADM!F216:O216)=ADM!S216,SUM(ADM!G216:O216)=ADM!S216,SUM(ADM!H216:O216)=ADM!S216,SUM(ADM!I216:O216)=ADM!S216,SUM(ADM!J216:O216)=ADM!S216,SUM(ADM!K216:O216)=ADM!S216,SUM(ADM!L216:O216)=ADM!S216,SUM(ADM!M216:O216)=ADM!S216,SUM(ADM!N216:O216)=ADM!S216),0,SUM(ADM!O216:R216)))","v":0},{"$f":"SUM(ADM!$F216:$R216)","v":216.10300000000001},"F",{"$f":"IF(I216<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F216:J216)=0,SUM(ADM!O216:R216)=0,ADM!K216>0,ADM!N216>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M216:R216)=0,ADM!L216>0),1,0)","v":0},"E",{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!F216/Inputs!$D$80)","v":2.1828750000000001},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!G216/Inputs!$D$81)","v":2.2206874999999999},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!H216/Inputs!$D$82)","v":2.17},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!I216/Inputs!$D$83)","v":2.1724999999999999},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!J216/Inputs!$D$84)","v":2.3164375000000001},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(M216=1,ADM!K216/Inputs!$D$95,ADM!K216/Inputs!$D$85))","v":2.4439375000000001},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(N216=1,ADM!L216/Inputs!$D$96,ADM!L216/Inputs!$D$86))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!M216/Inputs!$D$87)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!N216/Inputs!$D$88)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!O216/Inputs!$D$89)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!P216/Inputs!$D$90)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!Q216/Inputs!$D$91)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,ADM!R216/Inputs!$D$92)","v":0},13.506437500000001,0,{"$f":"IF(SUM(ADM!N216:R216)=ADM!S216,SUM(X216:AB216),IF(OR(SUM(ADM!F216:O216)=ADM!S216,SUM(ADM!G216:O216)=ADM!S216,SUM(ADM!H216:O216)=ADM!S216,SUM(ADM!I216:O216)=ADM!S216,SUM(ADM!J216:O216)=ADM!S216,SUM(ADM!K216:O216)=ADM!S216,SUM(ADM!L216:O216)=ADM!S216,SUM(ADM!M216:O216)=ADM!S216,SUM(ADM!N216:O216)=ADM!S216),SUM(Z216:AB216),SUM(Y216:AB216)))","v":0},13.506437500000001,{"$f":"Inputs!$D$39*AC216","v":2.7012875000000003},{"$f":"Inputs!$D$40*AD216","v":0},{"$f":"Inputs!$D$41*AE216","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'Voc Ed'!H216)","v":0},2.7012875000000003,{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$72=1,$F216=0,Inputs!$D$74<=$AC216+$AG216),0,IF(AND($F216>0,$F216<=Inputs!$D$104,Inputs!$D$72=2),$F216/Inputs!$D$94-($AC216+$AG216),Inputs!$D$74-($AC216+$AG216)))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$72=1,$G216=0,Inputs!$D$75<=$AD216+$AH216),0,IF(Inputs!$D$72=2,IF(AND($G216>0,$G216<=Inputs!$D$104),$G216/Inputs!$D$94-($AD216+$AH216),Inputs!$D$75-($AD216+$AH216))))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$72=1,$H216=0,Inputs!$D$76<=$AE216+$AI216+AJ216),0,IF(Inputs!$D$72=2,IF(AND($H216>0,$H216<=Inputs!$D$104),$H216/Inputs!$D$94-($AE216+$AI216+$AJ216),Inputs!$D$76-($AE216+$AI216+$AJ216))))","v":0},{"$f":"IF(OR(J216=\"T\",K216=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O216=\"EM\",(AD216+AH216+AJ216)<Inputs!$D$75),Inputs!$D$75-(AD216+AH216+AJ216),IF(AND(O216=\"M\",(AD216+AH216+AJ216)<Inputs!$D$75),Inputs!$D$75-(AD216+AH216+AJ216),IF(AND(OR(O216=\"MH\",O216=\"H\",O216=\"EMH\"),(AD216+AE216+AH216+AI216+AJ216)<Inputs!$D$76),Inputs!$D$76-(AD216+AE216+AH216+AI216+AJ216),0)))),0))","v":0},0,{"$f":"IF($J216=\"T\",$I216/Inputs!$D$93,0)","v":0},{"$f":"IF(L216=1,(I216/7)*1.5,IF($J216=\"T\",0,IF(AND($K216=\"T\",($I216/Inputs!$D$94)>=1),$I216/Inputs!$D$94,IF(AND($K216=\"T\",($I216/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L216","v":0},0,{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$234=0,O216=\"M\",O216=\"H\"), 0,(F216*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$234=0,O216=\"E\",O216=\"H\"), 0,(SUM(F216:G216)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",Inputs!$D$234=0,O216=\"E\",O216=\"M\"), 0,(SUM(F216:H216)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'At-Risk'!T216/100)","v":1.22},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'At-Risk'!U216/100)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'At-Risk'!V216/100)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(AND(O216=\"E\", SUM(AX216:AZ216)<1/Inputs!$D$253*F216),1/Inputs!$D$253*F216-SUM(AX216:AZ216),IF(AND(O216=\"M\", SUM(AX216:AZ216)<1/Inputs!$D$256*SUM(F216:G216)),1/Inputs!$D$256* SUM(F216:G216)-SUM(AX216:AZ216),IF(AND(O216=\"H\",SUM(AX216:AZ216)<1/Inputs!$D$260*SUM(F216:H216)),1/Inputs!$D$260*SUM(F216:H216)-SUM(AX216:AZ216),0))))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'At-Risk'!AJ216/100)","v":0.12},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F216:$R216)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F216:$K216)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J216:$K216)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L216:$N216)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O216:$R216)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F216:$R216)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F216:$K216)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J216:$K216)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L216:$N216)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O216:$R216)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",F216=0,Inputs!$D$247=0,O216=\"M\",O216=\"H\"),0,1/Inputs!$D$253*F216)","v":0.75035763888888884},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",G216=0,Inputs!$D$247=0,O216=\"H\",O216=\"E\"),0,IF(SUM(F216:G216)<Inputs!$D$254,1/Inputs!$D$254*SUM(F216:G216),IF(SUM(F216:G216)>Inputs!$D$257,1/Inputs!$D$257*SUM(F216:G216),1)))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",H216=0,Inputs!$D$247=0,O216=\"E\",O216=\"M\"),0,IF(SUM(F216:H216)<Inputs!$D$258,1/Inputs!$D$258*SUM(F216:H216),IF(SUM(F216:H216)>Inputs!$D$261,1/Inputs!$D$261*SUM(F216:H216),1)))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",G216=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G216)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",H216=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H216)","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,'At-Risk'!S216/100)","v":1.22},{"$f":"IF(OR($J216=\"T\",$K216=\"T\"),0,IF(AND(O216=\"E\",'At-Risk'!S216/100<1/Inputs!$D$253*F216),1/Inputs!$D$253*F216-'At-Risk'!S216/100,IF(AND(O216=\"M\",'At-Risk'!S216/100<1/Inputs!$D$256*SUM(F216:G216)),1/Inputs!$D$256* SUM(F216:G216)-'At-Risk'!S216/100,IF(AND(O216=\"H\",'At-Risk'!S216/100<1/Inputs!$D$260*SUM(F216:H216)),1/Inputs!$D$260*SUM(F216:H216)-'At-Risk'!S216/100,0))))","v":0},0,{"$f":"IF(OR(J216=\"T\",K216=\"T\"),0,IF(O216=\"E\",2/Inputs!$D$253*F216,IF(O216=\"M\",2/Inputs!$D$256*SUM(F216:G216),IF(O216=\"H\",5/Inputs!$D$261*SUM(F216:H216),0))))","v":1.5007152777777777},4.8110729166666655,{"$f":"IF(OR($J216=\"T\",$K216=\"T\",F216=0,O216=\"M\",O216=\"H\"),0,IF(F216<Inputs!$D$251,1/Inputs!$D$251*F216,1))","v":1},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",G216=0,O216=\"E\",O216=\"H\"),0,IF(SUM(F216:G216)<Inputs!$D$254,1/Inputs!$D$254*SUM(F216:G216),1))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",H216=0,O216=\"E\",O216=\"M\"),0,IF(SUM(F216:H216)<Inputs!$D$258,1/Inputs!$D$258*SUM(F216:H216),1))","v":0},0,{"$f":"IF(OR($J216=\"T\",$K216=\"T\",F216=0),0,IF(AND(O216=\"E\",F216>Inputs!$D$253),(F216-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",G216=0),0,IF(AND(O216=\"M\",SUM(F216:G216)>Inputs!$D$256),(SUM(F216:G216)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",H216=0),0,IF(AND(O216=\"H\",SUM(F216:H216)>Inputs!$D$260),(SUM(F216:H216)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K216=\"T\",$J216=\"T\",O216=\"M\",O216=\"H\"),0,IF(F216<Inputs!$D$251,1/Inputs!$D$251*F216,IF(F216>Inputs!$D$253,1/Inputs!$D$253*F216,1)))","v":1},{"$f":"IF(OR($K216=\"T\",$J216=\"T\",O216=\"E\",O216=\"H\"),0,IF(SUM(F216:G216)<Inputs!$D$254,1/Inputs!$D$254*SUM(F216:G216),IF(SUM(F216:G216)>Inputs!$D$256,1/Inputs!$D$256*SUM(F216:G216),1)))","v":0},{"$f":"IF(OR($K216=\"T\",$J216=\"T\",O216=\"E\",O216=\"M\"),0,IF(SUM(F216:H216)<Inputs!$D$258,1/Inputs!$D$258*SUM(F216:H216),IF(SUM(F216:H216)>Inputs!$D$261,1/Inputs!$D$261*SUM(F216:H216),1)))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",F216=0,O216=\"M\",O216=\"H\"),0,1/Inputs!$D$253*F216)","v":0.75035763888888884},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",G216=0,O216=\"E\",O216=\"H\"),0,1/Inputs!$D$256*SUM(F216:G216))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",H216=0,O216=\"E\",O216=\"M\"),0,4/Inputs!$D$261*SUM(F216:H216))","v":0},2.7503576388888886,170143.85353930836,173091.1429910429,169140.31365987475,169335.17577238611,180554.36190022863,190492.32963830882,0,0,0,0,0,0,0,1052757.1775011495,0,0,1052757.1775011495,210551.43550022994,0,0,0,210551.43550022994,0,0,0,0,0,0,0,0,0,0,0,0,95092.710905551692,0,0,0,9353.3814005460681,0,0,58486.509861174971,0,0,0,0,95092.710905551692,0,0,56157.887151027157,{"$f":"0.05*($AF216+AK216+AP216+AT216+SUM(AU216:BD216))*175*Inputs!$D$228*(1+0.0765)","v":16575.644296906929},330758.84452075855,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,34152.738355363428,0,0,215694.76585663325,{"$f":"Inputs!$D$152*F216+Inputs!$D$153*G216+Inputs!$D$154*H216","v":72595.91607435669},{"$f":"Inputs!$D$155*I216","v":63553.521093214171},{"$f":"'Voc Ed'!L216","v":0},{"$f":"Inputs!$D$156*$I216","v":6355.3521093214167},{"$f":"Inputs!$D$157*$I216","v":25421.408437285667},{"$f":"Inputs!$D$158*$I216","v":8146.1547108295836},{"$f":"IF(Inputs!$D$100=1,0,Activities!R216)","v":5236.2567286250005},181308.60915363254,1991070.8325324038]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BH31","v":"1301025"},{"$f":"'School Reference Sheet'!BI31","v":"Verda James Elementary"},{"$f":"'School Reference Sheet'!BJ31","v":"K-5"},{"$f":"IF(M217=1,SUM(ADM!F217:J217),IF(N217=1,SUM(ADM!F217:L217),SUM(ADM!F217:K217,0)))","v":437.22899999999998},{"$f":"ADM!S217-'School Resources'!H217-'School Resources'!F217","v":0},{"$f":"IF(SUM(ADM!N217:R217)=ADM!S217,SUM(ADM!N217:R217),IF(OR(SUM(ADM!F217:O217)=ADM!S217,SUM(ADM!G217:O217)=ADM!S217,SUM(ADM!H217:O217)=ADM!S217,SUM(ADM!I217:O217)=ADM!S217,SUM(ADM!J217:O217)=ADM!S217,SUM(ADM!K217:O217)=ADM!S217,SUM(ADM!L217:O217)=ADM!S217,SUM(ADM!M217:O217)=ADM!S217,SUM(ADM!N217:O217)=ADM!S217),0,SUM(ADM!O217:R217)))","v":0},{"$f":"SUM(ADM!$F217:$R217)","v":437.22899999999998},"F",{"$f":"IF(I217<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F217:J217)=0,SUM(ADM!O217:R217)=0,ADM!K217>0,ADM!N217>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M217:R217)=0,ADM!L217>0),1,0)","v":0},"E",{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!F217/Inputs!$D$80)","v":4.437875},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!G217/Inputs!$D$81)","v":4.4464375},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!H217/Inputs!$D$82)","v":4.4589375000000002},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!I217/Inputs!$D$83)","v":4.4974999999999996},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!J217/Inputs!$D$84)","v":4.8314374999999998},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(M217=1,ADM!K217/Inputs!$D$95,ADM!K217/Inputs!$D$85))","v":4.6546250000000002},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(N217=1,ADM!L217/Inputs!$D$96,ADM!L217/Inputs!$D$86))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!M217/Inputs!$D$87)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!N217/Inputs!$D$88)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!O217/Inputs!$D$89)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!P217/Inputs!$D$90)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!Q217/Inputs!$D$91)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,ADM!R217/Inputs!$D$92)","v":0},27.326812499999999,0,{"$f":"IF(SUM(ADM!N217:R217)=ADM!S217,SUM(X217:AB217),IF(OR(SUM(ADM!F217:O217)=ADM!S217,SUM(ADM!G217:O217)=ADM!S217,SUM(ADM!H217:O217)=ADM!S217,SUM(ADM!I217:O217)=ADM!S217,SUM(ADM!J217:O217)=ADM!S217,SUM(ADM!K217:O217)=ADM!S217,SUM(ADM!L217:O217)=ADM!S217,SUM(ADM!M217:O217)=ADM!S217,SUM(ADM!N217:O217)=ADM!S217),SUM(Z217:AB217),SUM(Y217:AB217)))","v":0},27.326812499999999,{"$f":"Inputs!$D$39*AC217","v":5.4653625000000003},{"$f":"Inputs!$D$40*AD217","v":0},{"$f":"Inputs!$D$41*AE217","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'Voc Ed'!H217)","v":0},5.4653625000000003,{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$72=1,$F217=0,Inputs!$D$74<=$AC217+$AG217),0,IF(AND($F217>0,$F217<=Inputs!$D$104,Inputs!$D$72=2),$F217/Inputs!$D$94-($AC217+$AG217),Inputs!$D$74-($AC217+$AG217)))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$72=1,$G217=0,Inputs!$D$75<=$AD217+$AH217),0,IF(Inputs!$D$72=2,IF(AND($G217>0,$G217<=Inputs!$D$104),$G217/Inputs!$D$94-($AD217+$AH217),Inputs!$D$75-($AD217+$AH217))))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$72=1,$H217=0,Inputs!$D$76<=$AE217+$AI217+AJ217),0,IF(Inputs!$D$72=2,IF(AND($H217>0,$H217<=Inputs!$D$104),$H217/Inputs!$D$94-($AE217+$AI217+$AJ217),Inputs!$D$76-($AE217+$AI217+$AJ217))))","v":0},{"$f":"IF(OR(J217=\"T\",K217=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O217=\"EM\",(AD217+AH217+AJ217)<Inputs!$D$75),Inputs!$D$75-(AD217+AH217+AJ217),IF(AND(O217=\"M\",(AD217+AH217+AJ217)<Inputs!$D$75),Inputs!$D$75-(AD217+AH217+AJ217),IF(AND(OR(O217=\"MH\",O217=\"H\",O217=\"EMH\"),(AD217+AE217+AH217+AI217+AJ217)<Inputs!$D$76),Inputs!$D$76-(AD217+AE217+AH217+AI217+AJ217),0)))),0))","v":0},0,{"$f":"IF($J217=\"T\",$I217/Inputs!$D$93,0)","v":0},{"$f":"IF(L217=1,(I217/7)*1.5,IF($J217=\"T\",0,IF(AND($K217=\"T\",($I217/Inputs!$D$94)>=1),$I217/Inputs!$D$94,IF(AND($K217=\"T\",($I217/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L217","v":0},0,{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$234=0,O217=\"M\",O217=\"H\"), 0,(F217*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$234=0,O217=\"E\",O217=\"H\"), 0,(SUM(F217:G217)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",Inputs!$D$234=0,O217=\"E\",O217=\"M\"), 0,(SUM(F217:H217)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'At-Risk'!T217/100)","v":1.08},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'At-Risk'!U217/100)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'At-Risk'!V217/100)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(AND(O217=\"E\", SUM(AX217:AZ217)<1/Inputs!$D$253*F217),1/Inputs!$D$253*F217-SUM(AX217:AZ217),IF(AND(O217=\"M\", SUM(AX217:AZ217)<1/Inputs!$D$256*SUM(F217:G217)),1/Inputs!$D$256* SUM(F217:G217)-SUM(AX217:AZ217),IF(AND(O217=\"H\",SUM(AX217:AZ217)<1/Inputs!$D$260*SUM(F217:H217)),1/Inputs!$D$260*SUM(F217:H217)-SUM(AX217:AZ217),0))))","v":0.4381562499999998},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'At-Risk'!AJ217/100)","v":0.01},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F217:$R217)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F217:$K217)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J217:$K217)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L217:$N217)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O217:$R217)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F217:$R217)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F217:$K217)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J217:$K217)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L217:$N217)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O217:$R217)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",F217=0,Inputs!$D$247=0,O217=\"M\",O217=\"H\"),0,1/Inputs!$D$253*F217)","v":1.5181562499999999},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",G217=0,Inputs!$D$247=0,O217=\"H\",O217=\"E\"),0,IF(SUM(F217:G217)<Inputs!$D$254,1/Inputs!$D$254*SUM(F217:G217),IF(SUM(F217:G217)>Inputs!$D$257,1/Inputs!$D$257*SUM(F217:G217),1)))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",H217=0,Inputs!$D$247=0,O217=\"E\",O217=\"M\"),0,IF(SUM(F217:H217)<Inputs!$D$258,1/Inputs!$D$258*SUM(F217:H217),IF(SUM(F217:H217)>Inputs!$D$261,1/Inputs!$D$261*SUM(F217:H217),1)))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",G217=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G217)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",H217=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H217)","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,'At-Risk'!S217/100)","v":1.08},{"$f":"IF(OR($J217=\"T\",$K217=\"T\"),0,IF(AND(O217=\"E\",'At-Risk'!S217/100<1/Inputs!$D$253*F217),1/Inputs!$D$253*F217-'At-Risk'!S217/100,IF(AND(O217=\"M\",'At-Risk'!S217/100<1/Inputs!$D$256*SUM(F217:G217)),1/Inputs!$D$256* SUM(F217:G217)-'At-Risk'!S217/100,IF(AND(O217=\"H\",'At-Risk'!S217/100<1/Inputs!$D$260*SUM(F217:H217)),1/Inputs!$D$260*SUM(F217:H217)-'At-Risk'!S217/100,0))))","v":0.4381562499999998},0,{"$f":"IF(OR(J217=\"T\",K217=\"T\"),0,IF(O217=\"E\",2/Inputs!$D$253*F217,IF(O217=\"M\",2/Inputs!$D$256*SUM(F217:G217),IF(O217=\"H\",5/Inputs!$D$261*SUM(F217:H217),0))))","v":3.0363124999999997},7.6007812499999989,{"$f":"IF(OR($J217=\"T\",$K217=\"T\",F217=0,O217=\"M\",O217=\"H\"),0,IF(F217<Inputs!$D$251,1/Inputs!$D$251*F217,1))","v":1},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",G217=0,O217=\"E\",O217=\"H\"),0,IF(SUM(F217:G217)<Inputs!$D$254,1/Inputs!$D$254*SUM(F217:G217),1))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",H217=0,O217=\"E\",O217=\"M\"),0,IF(SUM(F217:H217)<Inputs!$D$258,1/Inputs!$D$258*SUM(F217:H217),1))","v":0},0,{"$f":"IF(OR($J217=\"T\",$K217=\"T\",F217=0),0,IF(AND(O217=\"E\",F217>Inputs!$D$253),(F217-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.51815624999999998},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",G217=0),0,IF(AND(O217=\"M\",SUM(F217:G217)>Inputs!$D$256),(SUM(F217:G217)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",H217=0),0,IF(AND(O217=\"H\",SUM(F217:H217)>Inputs!$D$260),(SUM(F217:H217)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K217=\"T\",$J217=\"T\",O217=\"M\",O217=\"H\"),0,IF(F217<Inputs!$D$251,1/Inputs!$D$251*F217,IF(F217>Inputs!$D$253,1/Inputs!$D$253*F217,1)))","v":1.5181562499999999},{"$f":"IF(OR($K217=\"T\",$J217=\"T\",O217=\"E\",O217=\"H\"),0,IF(SUM(F217:G217)<Inputs!$D$254,1/Inputs!$D$254*SUM(F217:G217),IF(SUM(F217:G217)>Inputs!$D$256,1/Inputs!$D$256*SUM(F217:G217),1)))","v":0},{"$f":"IF(OR($K217=\"T\",$J217=\"T\",O217=\"E\",O217=\"M\"),0,IF(SUM(F217:H217)<Inputs!$D$258,1/Inputs!$D$258*SUM(F217:H217),IF(SUM(F217:H217)>Inputs!$D$261,1/Inputs!$D$261*SUM(F217:H217),1)))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",F217=0,O217=\"M\",O217=\"H\"),0,1/Inputs!$D$253*F217)","v":1.5181562499999999},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",G217=0,O217=\"E\",O217=\"H\"),0,1/Inputs!$D$256*SUM(F217:G217))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",H217=0,O217=\"E\",O217=\"M\"),0,4/Inputs!$D$261*SUM(F217:H217))","v":0},4.5544687499999998,345909.47902456985,346576.88175992132,347551.19232247822,350556.94040796621,376585.6470866733,362804.02417930623,0,0,0,0,0,0,0,2129984.1647809152,0,0,2129984.1647809152,425996.83295618306,0,0,0,425996.83295618306,0,0,0,0,0,0,0,0,0,0,0,0,84180.432604914633,0,0,34152.020994025101,779.44845004550575,0,0,118332.45359893973,0,0,0,0,84180.432604914633,34152.020994025101,0,113621.08272979298,{"$f":"0.05*($AF217+AK217+AP217+AT217+SUM(AU217:BD217))*175*Inputs!$D$228*(1+0.0765)","v":32419.108628156591},501817.00060481427,126310.44222910832,0,0,0,56462.651081806063,0,0,83850.176378339922,0,0,69099.307452359266,0,0,335722.57714161358,{"$f":"Inputs!$D$152*F217+Inputs!$D$153*G217+Inputs!$D$154*H217","v":146879.21865626529},{"$f":"Inputs!$D$155*I217","v":128584.25137117456},{"$f":"'Voc Ed'!L217","v":0},{"$f":"Inputs!$D$156*$I217","v":12858.425137117456},{"$f":"Inputs!$D$157*$I217","v":51433.700548469824},{"$f":"Inputs!$D$158*$I217","v":16481.654942602869},{"$f":"IF(Inputs!$D$100=1,0,Activities!R217)","v":10594.222630875001},366831.47328650503,3760352.0487700314]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BK31","v":"1301027"},{"$f":"'School Reference Sheet'!BL31","v":"Willard Elementary"},{"$f":"'School Reference Sheet'!BM31","v":"P-5"},{"$f":"IF(M218=1,SUM(ADM!F218:J218),IF(N218=1,SUM(ADM!F218:L218),SUM(ADM!F218:K218,0)))","v":212.54899999999998},{"$f":"ADM!S218-'School Resources'!H218-'School Resources'!F218","v":0},{"$f":"IF(SUM(ADM!N218:R218)=ADM!S218,SUM(ADM!N218:R218),IF(OR(SUM(ADM!F218:O218)=ADM!S218,SUM(ADM!G218:O218)=ADM!S218,SUM(ADM!H218:O218)=ADM!S218,SUM(ADM!I218:O218)=ADM!S218,SUM(ADM!J218:O218)=ADM!S218,SUM(ADM!K218:O218)=ADM!S218,SUM(ADM!L218:O218)=ADM!S218,SUM(ADM!M218:O218)=ADM!S218,SUM(ADM!N218:O218)=ADM!S218),0,SUM(ADM!O218:R218)))","v":0},{"$f":"SUM(ADM!$F218:$R218)","v":212.54899999999998},"F",{"$f":"IF(I218<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F218:J218)=0,SUM(ADM!O218:R218)=0,ADM!K218>0,ADM!N218>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M218:R218)=0,ADM!L218>0),1,0)","v":0},"E",{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!F218/Inputs!$D$80)","v":2.2843125},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!G218/Inputs!$D$81)","v":2.3356875000000001},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!H218/Inputs!$D$82)","v":2.1175000000000002},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!I218/Inputs!$D$83)","v":2.210375},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!J218/Inputs!$D$84)","v":2.0485625000000001},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(M218=1,ADM!K218/Inputs!$D$95,ADM!K218/Inputs!$D$85))","v":2.2878750000000001},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(N218=1,ADM!L218/Inputs!$D$96,ADM!L218/Inputs!$D$86))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!M218/Inputs!$D$87)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!N218/Inputs!$D$88)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!O218/Inputs!$D$89)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!P218/Inputs!$D$90)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!Q218/Inputs!$D$91)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,ADM!R218/Inputs!$D$92)","v":0},13.284312499999999,0,{"$f":"IF(SUM(ADM!N218:R218)=ADM!S218,SUM(X218:AB218),IF(OR(SUM(ADM!F218:O218)=ADM!S218,SUM(ADM!G218:O218)=ADM!S218,SUM(ADM!H218:O218)=ADM!S218,SUM(ADM!I218:O218)=ADM!S218,SUM(ADM!J218:O218)=ADM!S218,SUM(ADM!K218:O218)=ADM!S218,SUM(ADM!L218:O218)=ADM!S218,SUM(ADM!M218:O218)=ADM!S218,SUM(ADM!N218:O218)=ADM!S218),SUM(Z218:AB218),SUM(Y218:AB218)))","v":0},13.284312499999999,{"$f":"Inputs!$D$39*AC218","v":2.6568624999999999},{"$f":"Inputs!$D$40*AD218","v":0},{"$f":"Inputs!$D$41*AE218","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'Voc Ed'!H218)","v":0},2.6568624999999999,{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$72=1,$F218=0,Inputs!$D$74<=$AC218+$AG218),0,IF(AND($F218>0,$F218<=Inputs!$D$104,Inputs!$D$72=2),$F218/Inputs!$D$94-($AC218+$AG218),Inputs!$D$74-($AC218+$AG218)))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$72=1,$G218=0,Inputs!$D$75<=$AD218+$AH218),0,IF(Inputs!$D$72=2,IF(AND($G218>0,$G218<=Inputs!$D$104),$G218/Inputs!$D$94-($AD218+$AH218),Inputs!$D$75-($AD218+$AH218))))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$72=1,$H218=0,Inputs!$D$76<=$AE218+$AI218+AJ218),0,IF(Inputs!$D$72=2,IF(AND($H218>0,$H218<=Inputs!$D$104),$H218/Inputs!$D$94-($AE218+$AI218+$AJ218),Inputs!$D$76-($AE218+$AI218+$AJ218))))","v":0},{"$f":"IF(OR(J218=\"T\",K218=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O218=\"EM\",(AD218+AH218+AJ218)<Inputs!$D$75),Inputs!$D$75-(AD218+AH218+AJ218),IF(AND(O218=\"M\",(AD218+AH218+AJ218)<Inputs!$D$75),Inputs!$D$75-(AD218+AH218+AJ218),IF(AND(OR(O218=\"MH\",O218=\"H\",O218=\"EMH\"),(AD218+AE218+AH218+AI218+AJ218)<Inputs!$D$76),Inputs!$D$76-(AD218+AE218+AH218+AI218+AJ218),0)))),0))","v":0},0,{"$f":"IF($J218=\"T\",$I218/Inputs!$D$93,0)","v":0},{"$f":"IF(L218=1,(I218/7)*1.5,IF($J218=\"T\",0,IF(AND($K218=\"T\",($I218/Inputs!$D$94)>=1),$I218/Inputs!$D$94,IF(AND($K218=\"T\",($I218/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L218","v":0},0,{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$234=0,O218=\"M\",O218=\"H\"), 0,(F218*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$234=0,O218=\"E\",O218=\"H\"), 0,(SUM(F218:G218)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",Inputs!$D$234=0,O218=\"E\",O218=\"M\"), 0,(SUM(F218:H218)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'At-Risk'!T218/100)","v":1.52},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'At-Risk'!U218/100)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'At-Risk'!V218/100)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(AND(O218=\"E\", SUM(AX218:AZ218)<1/Inputs!$D$253*F218),1/Inputs!$D$253*F218-SUM(AX218:AZ218),IF(AND(O218=\"M\", SUM(AX218:AZ218)<1/Inputs!$D$256*SUM(F218:G218)),1/Inputs!$D$256* SUM(F218:G218)-SUM(AX218:AZ218),IF(AND(O218=\"H\",SUM(AX218:AZ218)<1/Inputs!$D$260*SUM(F218:H218)),1/Inputs!$D$260*SUM(F218:H218)-SUM(AX218:AZ218),0))))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'At-Risk'!AJ218/100)","v":0.1},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F218:$R218)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F218:$K218)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J218:$K218)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L218:$N218)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O218:$R218)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F218:$R218)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F218:$K218)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J218:$K218)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L218:$N218)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O218:$R218)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",F218=0,Inputs!$D$247=0,O218=\"M\",O218=\"H\"),0,1/Inputs!$D$253*F218)","v":0.73801736111111105},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",G218=0,Inputs!$D$247=0,O218=\"H\",O218=\"E\"),0,IF(SUM(F218:G218)<Inputs!$D$254,1/Inputs!$D$254*SUM(F218:G218),IF(SUM(F218:G218)>Inputs!$D$257,1/Inputs!$D$257*SUM(F218:G218),1)))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",H218=0,Inputs!$D$247=0,O218=\"E\",O218=\"M\"),0,IF(SUM(F218:H218)<Inputs!$D$258,1/Inputs!$D$258*SUM(F218:H218),IF(SUM(F218:H218)>Inputs!$D$261,1/Inputs!$D$261*SUM(F218:H218),1)))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",G218=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G218)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",H218=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H218)","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,'At-Risk'!S218/100)","v":1.52},{"$f":"IF(OR($J218=\"T\",$K218=\"T\"),0,IF(AND(O218=\"E\",'At-Risk'!S218/100<1/Inputs!$D$253*F218),1/Inputs!$D$253*F218-'At-Risk'!S218/100,IF(AND(O218=\"M\",'At-Risk'!S218/100<1/Inputs!$D$256*SUM(F218:G218)),1/Inputs!$D$256* SUM(F218:G218)-'At-Risk'!S218/100,IF(AND(O218=\"H\",'At-Risk'!S218/100<1/Inputs!$D$260*SUM(F218:H218)),1/Inputs!$D$260*SUM(F218:H218)-'At-Risk'!S218/100,0))))","v":0},0,{"$f":"IF(OR(J218=\"T\",K218=\"T\"),0,IF(O218=\"E\",2/Inputs!$D$253*F218,IF(O218=\"M\",2/Inputs!$D$256*SUM(F218:G218),IF(O218=\"H\",5/Inputs!$D$261*SUM(F218:H218),0))))","v":1.4760347222222221},5.3540520833333334,{"$f":"IF(OR($J218=\"T\",$K218=\"T\",F218=0,O218=\"M\",O218=\"H\"),0,IF(F218<Inputs!$D$251,1/Inputs!$D$251*F218,1))","v":1},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",G218=0,O218=\"E\",O218=\"H\"),0,IF(SUM(F218:G218)<Inputs!$D$254,1/Inputs!$D$254*SUM(F218:G218),1))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",H218=0,O218=\"E\",O218=\"M\"),0,IF(SUM(F218:H218)<Inputs!$D$258,1/Inputs!$D$258*SUM(F218:H218),1))","v":0},0,{"$f":"IF(OR($J218=\"T\",$K218=\"T\",F218=0),0,IF(AND(O218=\"E\",F218>Inputs!$D$253),(F218-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",G218=0),0,IF(AND(O218=\"M\",SUM(F218:G218)>Inputs!$D$256),(SUM(F218:G218)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",H218=0),0,IF(AND(O218=\"H\",SUM(F218:H218)>Inputs!$D$260),(SUM(F218:H218)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K218=\"T\",$J218=\"T\",O218=\"M\",O218=\"H\"),0,IF(F218<Inputs!$D$251,1/Inputs!$D$251*F218,IF(F218>Inputs!$D$253,1/Inputs!$D$253*F218,1)))","v":1},{"$f":"IF(OR($K218=\"T\",$J218=\"T\",O218=\"E\",O218=\"H\"),0,IF(SUM(F218:G218)<Inputs!$D$254,1/Inputs!$D$254*SUM(F218:G218),IF(SUM(F218:G218)>Inputs!$D$256,1/Inputs!$D$256*SUM(F218:G218),1)))","v":0},{"$f":"IF(OR($K218=\"T\",$J218=\"T\",O218=\"E\",O218=\"M\"),0,IF(SUM(F218:H218)<Inputs!$D$258,1/Inputs!$D$258*SUM(F218:H218),IF(SUM(F218:H218)>Inputs!$D$261,1/Inputs!$D$261*SUM(F218:H218),1)))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",F218=0,O218=\"M\",O218=\"H\"),0,1/Inputs!$D$253*F218)","v":0.73801736111111105},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",G218=0,O218=\"E\",O218=\"H\"),0,1/Inputs!$D$256*SUM(F218:G218))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",H218=0,O218=\"E\",O218=\"M\"),0,4/Inputs!$D$261*SUM(F218:H218))","v":0},2.7380173611111109,178050.38375445743,182054.80016656622,165048.20929713585,172287.33677693349,159674.88654463465,178328.06226478616,0,0,0,0,0,0,0,1035443.6788045136,0,0,1035443.6788045136,207088.73576090275,0,0,0,207088.73576090275,0,0,0,0,0,0,0,0,0,0,0,0,118476.16440691687,0,0,0,7794.484500455058,0,0,57524.648822472984,0,0,0,0,118476.16440691687,0,0,55234.322318818668,{"$f":"0.05*($AF218+AK218+AP218+AT218+SUM(AU218:BD218))*175*Inputs!$D$228*(1+0.0765)","v":16588.349215395985},374094.13367097644,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,33591.067151747731,0,0,215133.09465301756,{"$f":"Inputs!$D$152*F218+Inputs!$D$153*G218+Inputs!$D$154*H218","v":71402.013695730449},{"$f":"Inputs!$D$155*I218","v":62508.328689752459},{"$f":"'Voc Ed'!L218","v":0},{"$f":"Inputs!$D$156*$I218","v":6250.8328689752461},{"$f":"Inputs!$D$157*$I218","v":25003.331475900985},{"$f":"Inputs!$D$158*$I218","v":8012.1841789892642},{"$f":"IF(Inputs!$D$100=1,0,Activities!R218)","v":5150.1419758749998},178326.83288522341,2010086.4757746339]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BN31","v":"1301028"},{"$f":"'School Reference Sheet'!BO31","v":"Willow Creek Elementary"},{"$f":"'School Reference Sheet'!BP31","v":"K-6"},{"$f":"IF(M219=1,SUM(ADM!F219:J219),IF(N219=1,SUM(ADM!F219:L219),SUM(ADM!F219:K219,0)))","v":3.1733333333333333},{"$f":"ADM!S219-'School Resources'!H219-'School Resources'!F219","v":0},{"$f":"IF(SUM(ADM!N219:R219)=ADM!S219,SUM(ADM!N219:R219),IF(OR(SUM(ADM!F219:O219)=ADM!S219,SUM(ADM!G219:O219)=ADM!S219,SUM(ADM!H219:O219)=ADM!S219,SUM(ADM!I219:O219)=ADM!S219,SUM(ADM!J219:O219)=ADM!S219,SUM(ADM!K219:O219)=ADM!S219,SUM(ADM!L219:O219)=ADM!S219,SUM(ADM!M219:O219)=ADM!S219,SUM(ADM!N219:O219)=ADM!S219),0,SUM(ADM!O219:R219)))","v":0},{"$f":"SUM(ADM!$F219:$R219)","v":3.1733333333333333},"F",{"$f":"IF(I219<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F219:J219)=0,SUM(ADM!O219:R219)=0,ADM!K219>0,ADM!N219>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M219:R219)=0,ADM!L219>0),1,0)","v":0},"E",{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!F219/Inputs!$D$80)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!G219/Inputs!$D$81)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!H219/Inputs!$D$82)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!I219/Inputs!$D$83)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!J219/Inputs!$D$84)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(M219=1,ADM!K219/Inputs!$D$95,ADM!K219/Inputs!$D$85))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(N219=1,ADM!L219/Inputs!$D$96,ADM!L219/Inputs!$D$86))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!M219/Inputs!$D$87)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!N219/Inputs!$D$88)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!O219/Inputs!$D$89)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!P219/Inputs!$D$90)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!Q219/Inputs!$D$91)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,ADM!R219/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N219:R219)=ADM!S219,SUM(X219:AB219),IF(OR(SUM(ADM!F219:O219)=ADM!S219,SUM(ADM!G219:O219)=ADM!S219,SUM(ADM!H219:O219)=ADM!S219,SUM(ADM!I219:O219)=ADM!S219,SUM(ADM!J219:O219)=ADM!S219,SUM(ADM!K219:O219)=ADM!S219,SUM(ADM!L219:O219)=ADM!S219,SUM(ADM!M219:O219)=ADM!S219,SUM(ADM!N219:O219)=ADM!S219),SUM(Z219:AB219),SUM(Y219:AB219)))","v":0},0,{"$f":"Inputs!$D$39*AC219","v":0},{"$f":"Inputs!$D$40*AD219","v":0},{"$f":"Inputs!$D$41*AE219","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'Voc Ed'!H219)","v":0},0,{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$72=1,$F219=0,Inputs!$D$74<=$AC219+$AG219),0,IF(AND($F219>0,$F219<=Inputs!$D$104,Inputs!$D$72=2),$F219/Inputs!$D$94-($AC219+$AG219),Inputs!$D$74-($AC219+$AG219)))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$72=1,$G219=0,Inputs!$D$75<=$AD219+$AH219),0,IF(Inputs!$D$72=2,IF(AND($G219>0,$G219<=Inputs!$D$104),$G219/Inputs!$D$94-($AD219+$AH219),Inputs!$D$75-($AD219+$AH219))))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$72=1,$H219=0,Inputs!$D$76<=$AE219+$AI219+AJ219),0,IF(Inputs!$D$72=2,IF(AND($H219>0,$H219<=Inputs!$D$104),$H219/Inputs!$D$94-($AE219+$AI219+$AJ219),Inputs!$D$76-($AE219+$AI219+$AJ219))))","v":0},{"$f":"IF(OR(J219=\"T\",K219=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O219=\"EM\",(AD219+AH219+AJ219)<Inputs!$D$75),Inputs!$D$75-(AD219+AH219+AJ219),IF(AND(O219=\"M\",(AD219+AH219+AJ219)<Inputs!$D$75),Inputs!$D$75-(AD219+AH219+AJ219),IF(AND(OR(O219=\"MH\",O219=\"H\",O219=\"EMH\"),(AD219+AE219+AH219+AI219+AJ219)<Inputs!$D$76),Inputs!$D$76-(AD219+AE219+AH219+AI219+AJ219),0)))),0))","v":0},0,{"$f":"IF($J219=\"T\",$I219/Inputs!$D$93,0)","v":0},{"$f":"IF(L219=1,(I219/7)*1.5,IF($J219=\"T\",0,IF(AND($K219=\"T\",($I219/Inputs!$D$94)>=1),$I219/Inputs!$D$94,IF(AND($K219=\"T\",($I219/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L219","v":0},1,{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$234=0,O219=\"M\",O219=\"H\"), 0,(F219*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$234=0,O219=\"E\",O219=\"H\"), 0,(SUM(F219:G219)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",Inputs!$D$234=0,O219=\"E\",O219=\"M\"), 0,(SUM(F219:H219)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'At-Risk'!T219/100)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'At-Risk'!U219/100)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'At-Risk'!V219/100)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(AND(O219=\"E\", SUM(AX219:AZ219)<1/Inputs!$D$253*F219),1/Inputs!$D$253*F219-SUM(AX219:AZ219),IF(AND(O219=\"M\", SUM(AX219:AZ219)<1/Inputs!$D$256*SUM(F219:G219)),1/Inputs!$D$256* SUM(F219:G219)-SUM(AX219:AZ219),IF(AND(O219=\"H\",SUM(AX219:AZ219)<1/Inputs!$D$260*SUM(F219:H219)),1/Inputs!$D$260*SUM(F219:H219)-SUM(AX219:AZ219),0))))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'At-Risk'!AJ219/100)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F219:$R219)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F219:$K219)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J219:$K219)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L219:$N219)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O219:$R219)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F219:$R219)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F219:$K219)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J219:$K219)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L219:$N219)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O219:$R219)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",F219=0,Inputs!$D$247=0,O219=\"M\",O219=\"H\"),0,1/Inputs!$D$253*F219)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",G219=0,Inputs!$D$247=0,O219=\"H\",O219=\"E\"),0,IF(SUM(F219:G219)<Inputs!$D$254,1/Inputs!$D$254*SUM(F219:G219),IF(SUM(F219:G219)>Inputs!$D$257,1/Inputs!$D$257*SUM(F219:G219),1)))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",H219=0,Inputs!$D$247=0,O219=\"E\",O219=\"M\"),0,IF(SUM(F219:H219)<Inputs!$D$258,1/Inputs!$D$258*SUM(F219:H219),IF(SUM(F219:H219)>Inputs!$D$261,1/Inputs!$D$261*SUM(F219:H219),1)))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",G219=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G219)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",H219=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H219)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,'At-Risk'!S219/100)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\"),0,IF(AND(O219=\"E\",'At-Risk'!S219/100<1/Inputs!$D$253*F219),1/Inputs!$D$253*F219-'At-Risk'!S219/100,IF(AND(O219=\"M\",'At-Risk'!S219/100<1/Inputs!$D$256*SUM(F219:G219)),1/Inputs!$D$256* SUM(F219:G219)-'At-Risk'!S219/100,IF(AND(O219=\"H\",'At-Risk'!S219/100<1/Inputs!$D$260*SUM(F219:H219)),1/Inputs!$D$260*SUM(F219:H219)-'At-Risk'!S219/100,0))))","v":0},0,{"$f":"IF(OR(J219=\"T\",K219=\"T\"),0,IF(O219=\"E\",2/Inputs!$D$253*F219,IF(O219=\"M\",2/Inputs!$D$256*SUM(F219:G219),IF(O219=\"H\",5/Inputs!$D$261*SUM(F219:H219),0))))","v":0},0,{"$f":"IF(OR($J219=\"T\",$K219=\"T\",F219=0,O219=\"M\",O219=\"H\"),0,IF(F219<Inputs!$D$251,1/Inputs!$D$251*F219,1))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",G219=0,O219=\"E\",O219=\"H\"),0,IF(SUM(F219:G219)<Inputs!$D$254,1/Inputs!$D$254*SUM(F219:G219),1))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",H219=0,O219=\"E\",O219=\"M\"),0,IF(SUM(F219:H219)<Inputs!$D$258,1/Inputs!$D$258*SUM(F219:H219),1))","v":0},1,{"$f":"IF(OR($J219=\"T\",$K219=\"T\",F219=0),0,IF(AND(O219=\"E\",F219>Inputs!$D$253),(F219-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",G219=0),0,IF(AND(O219=\"M\",SUM(F219:G219)>Inputs!$D$256),(SUM(F219:G219)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",H219=0),0,IF(AND(O219=\"H\",SUM(F219:H219)>Inputs!$D$260),(SUM(F219:H219)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K219=\"T\",$J219=\"T\",O219=\"M\",O219=\"H\"),0,IF(F219<Inputs!$D$251,1/Inputs!$D$251*F219,IF(F219>Inputs!$D$253,1/Inputs!$D$253*F219,1)))","v":0},{"$f":"IF(OR($K219=\"T\",$J219=\"T\",O219=\"E\",O219=\"H\"),0,IF(SUM(F219:G219)<Inputs!$D$254,1/Inputs!$D$254*SUM(F219:G219),IF(SUM(F219:G219)>Inputs!$D$256,1/Inputs!$D$256*SUM(F219:G219),1)))","v":0},{"$f":"IF(OR($K219=\"T\",$J219=\"T\",O219=\"E\",O219=\"M\"),0,IF(SUM(F219:H219)<Inputs!$D$258,1/Inputs!$D$258*SUM(F219:H219),IF(SUM(F219:H219)>Inputs!$D$261,1/Inputs!$D$261*SUM(F219:H219),1)))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",F219=0,O219=\"M\",O219=\"H\"),0,1/Inputs!$D$253*F219)","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",G219=0,O219=\"E\",O219=\"H\"),0,1/Inputs!$D$256*SUM(F219:G219))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",H219=0,O219=\"E\",O219=\"M\"),0,4/Inputs!$D$261*SUM(F219:H219))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77944.845004550574,0,77944.845004550574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF219+AK219+AP219+AT219+SUM(AU219:BD219))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,108968.38758927652,0,0,0,0,0,0,0,0,0,108968.38758927652,{"$f":"Inputs!$D$152*F219+Inputs!$D$153*G219+Inputs!$D$154*H219","v":1066.0242585370181},{"$f":"Inputs!$D$155*I219","v":933.24251368930379},{"$f":"'Voc Ed'!L219","v":0},{"$f":"Inputs!$D$156*$I219","v":93.324251368930376},{"$f":"Inputs!$D$157*$I219","v":373.29700547572151},{"$f":"Inputs!$D$158*$I219","v":119.62103386980226},{"$f":"IF(Inputs!$D$100=1,0,Activities!R219)","v":76.891056666666671},2662.4001196074428,190520.23631856893]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BQ31","v":"1301029"},{"$f":"'School Reference Sheet'!BR31","v":"Woods Learning Center"},{"$f":"'School Reference Sheet'!BS31","v":"K-8"},{"$f":"IF(M220=1,SUM(ADM!F220:J220),IF(N220=1,SUM(ADM!F220:L220),SUM(ADM!F220:K220,0)))","v":107.051},{"$f":"ADM!S220-'School Resources'!H220-'School Resources'!F220","v":48.737000000000009},{"$f":"IF(SUM(ADM!N220:R220)=ADM!S220,SUM(ADM!N220:R220),IF(OR(SUM(ADM!F220:O220)=ADM!S220,SUM(ADM!G220:O220)=ADM!S220,SUM(ADM!H220:O220)=ADM!S220,SUM(ADM!I220:O220)=ADM!S220,SUM(ADM!J220:O220)=ADM!S220,SUM(ADM!K220:O220)=ADM!S220,SUM(ADM!L220:O220)=ADM!S220,SUM(ADM!M220:O220)=ADM!S220,SUM(ADM!N220:O220)=ADM!S220),0,SUM(ADM!O220:R220)))","v":0},{"$f":"SUM(ADM!$F220:$R220)","v":155.78800000000001},"F",{"$f":"IF(I220<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F220:J220)=0,SUM(ADM!O220:R220)=0,ADM!K220>0,ADM!N220>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M220:R220)=0,ADM!L220>0),1,0)","v":0},"M",{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!F220/Inputs!$D$80)","v":1.1260625},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!G220/Inputs!$D$81)","v":1.095},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!H220/Inputs!$D$82)","v":1.125},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!I220/Inputs!$D$83)","v":1.094625},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!J220/Inputs!$D$84)","v":1.125},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(M220=1,ADM!K220/Inputs!$D$95,ADM!K220/Inputs!$D$85))","v":1.125},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(N220=1,ADM!L220/Inputs!$D$96,ADM!L220/Inputs!$D$86))","v":0.8571428571428571},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!M220/Inputs!$D$87)","v":0.70176190476190481},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!N220/Inputs!$D$88)","v":0.76190476190476186},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!O220/Inputs!$D$89)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!P220/Inputs!$D$90)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!Q220/Inputs!$D$91)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,ADM!R220/Inputs!$D$92)","v":0},6.6906875000000001,2.3208095238095252,{"$f":"IF(SUM(ADM!N220:R220)=ADM!S220,SUM(X220:AB220),IF(OR(SUM(ADM!F220:O220)=ADM!S220,SUM(ADM!G220:O220)=ADM!S220,SUM(ADM!H220:O220)=ADM!S220,SUM(ADM!I220:O220)=ADM!S220,SUM(ADM!J220:O220)=ADM!S220,SUM(ADM!K220:O220)=ADM!S220,SUM(ADM!L220:O220)=ADM!S220,SUM(ADM!M220:O220)=ADM!S220,SUM(ADM!N220:O220)=ADM!S220),SUM(Z220:AB220),SUM(Y220:AB220)))","v":0},9.0114970238095253,{"$f":"Inputs!$D$39*AC220","v":1.3381375000000002},{"$f":"Inputs!$D$40*AD220","v":0.7658671428571433},{"$f":"Inputs!$D$41*AE220","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'Voc Ed'!H220)","v":0},2.1040046428571433,{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$72=1,$F220=0,Inputs!$D$74<=$AC220+$AG220),0,IF(AND($F220>0,$F220<=Inputs!$D$104,Inputs!$D$72=2),$F220/Inputs!$D$94-($AC220+$AG220),Inputs!$D$74-($AC220+$AG220)))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$72=1,$G220=0,Inputs!$D$75<=$AD220+$AH220),0,IF(Inputs!$D$72=2,IF(AND($G220>0,$G220<=Inputs!$D$104),$G220/Inputs!$D$94-($AD220+$AH220),Inputs!$D$75-($AD220+$AH220))))","v":3.8757519047619047},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$72=1,$H220=0,Inputs!$D$76<=$AE220+$AI220+AJ220),0,IF(Inputs!$D$72=2,IF(AND($H220>0,$H220<=Inputs!$D$104),$H220/Inputs!$D$94-($AE220+$AI220+$AJ220),Inputs!$D$76-($AE220+$AI220+$AJ220))))","v":0},{"$f":"IF(OR(J220=\"T\",K220=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O220=\"EM\",(AD220+AH220+AJ220)<Inputs!$D$75),Inputs!$D$75-(AD220+AH220+AJ220),IF(AND(O220=\"M\",(AD220+AH220+AJ220)<Inputs!$D$75),Inputs!$D$75-(AD220+AH220+AJ220),IF(AND(OR(O220=\"MH\",O220=\"H\",O220=\"EMH\"),(AD220+AE220+AH220+AI220+AJ220)<Inputs!$D$76),Inputs!$D$76-(AD220+AE220+AH220+AI220+AJ220),0)))),0))","v":0},3.8757519047619047,{"$f":"IF($J220=\"T\",$I220/Inputs!$D$93,0)","v":0},{"$f":"IF(L220=1,(I220/7)*1.5,IF($J220=\"T\",0,IF(AND($K220=\"T\",($I220/Inputs!$D$94)>=1),$I220/Inputs!$D$94,IF(AND($K220=\"T\",($I220/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L220","v":0},0,{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$234=0,O220=\"M\",O220=\"H\"), 0,(F220*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$234=0,O220=\"E\",O220=\"H\"), 0,(SUM(F220:G220)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",Inputs!$D$234=0,O220=\"E\",O220=\"M\"), 0,(SUM(F220:H220)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'At-Risk'!T220/100)","v":0.28000000000000003},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'At-Risk'!U220/100)","v":0.12},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'At-Risk'!V220/100)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(AND(O220=\"E\", SUM(AX220:AZ220)<1/Inputs!$D$253*F220),1/Inputs!$D$253*F220-SUM(AX220:AZ220),IF(AND(O220=\"M\", SUM(AX220:AZ220)<1/Inputs!$D$256*SUM(F220:G220)),1/Inputs!$D$256* SUM(F220:G220)-SUM(AX220:AZ220),IF(AND(O220=\"H\",SUM(AX220:AZ220)<1/Inputs!$D$260*SUM(F220:H220)),1/Inputs!$D$260*SUM(F220:H220)-SUM(AX220:AZ220),0))))","v":9.4565079365079352E-2},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'At-Risk'!AJ220/100)","v":0.02},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F220:$R220)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F220:$K220)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J220:$K220)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L220:$N220)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O220:$R220)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F220:$R220)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F220:$K220)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J220:$K220)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L220:$N220)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O220:$R220)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",F220=0,Inputs!$D$247=0,O220=\"M\",O220=\"H\"),0,1/Inputs!$D$253*F220)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",G220=0,Inputs!$D$247=0,O220=\"H\",O220=\"E\"),0,IF(SUM(F220:G220)<Inputs!$D$254,1/Inputs!$D$254*SUM(F220:G220),IF(SUM(F220:G220)>Inputs!$D$257,1/Inputs!$D$257*SUM(F220:G220),1)))","v":1},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",H220=0,Inputs!$D$247=0,O220=\"E\",O220=\"M\"),0,IF(SUM(F220:H220)<Inputs!$D$258,1/Inputs!$D$258*SUM(F220:H220),IF(SUM(F220:H220)>Inputs!$D$261,1/Inputs!$D$261*SUM(F220:H220),1)))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",G220=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G220)","v":0.15472063492063495},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",H220=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H220)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,'At-Risk'!S220/100)","v":0.4},{"$f":"IF(OR($J220=\"T\",$K220=\"T\"),0,IF(AND(O220=\"E\",'At-Risk'!S220/100<1/Inputs!$D$253*F220),1/Inputs!$D$253*F220-'At-Risk'!S220/100,IF(AND(O220=\"M\",'At-Risk'!S220/100<1/Inputs!$D$256*SUM(F220:G220)),1/Inputs!$D$256* SUM(F220:G220)-'At-Risk'!S220/100,IF(AND(O220=\"H\",'At-Risk'!S220/100<1/Inputs!$D$260*SUM(F220:H220)),1/Inputs!$D$260*SUM(F220:H220)-'At-Risk'!S220/100,0))))","v":9.4565079365079352E-2},0.19494800000000004,{"$f":"IF(OR(J220=\"T\",K220=\"T\"),0,IF(O220=\"E\",2/Inputs!$D$253*F220,IF(O220=\"M\",2/Inputs!$D$256*SUM(F220:G220),IF(O220=\"H\",5/Inputs!$D$261*SUM(F220:H220),0))))","v":0.98913015873015875},3.3479289523809523,{"$f":"IF(OR($J220=\"T\",$K220=\"T\",F220=0,O220=\"M\",O220=\"H\"),0,IF(F220<Inputs!$D$251,1/Inputs!$D$251*F220,1))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",G220=0,O220=\"E\",O220=\"H\"),0,IF(SUM(F220:G220)<Inputs!$D$254,1/Inputs!$D$254*SUM(F220:G220),1))","v":1},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",H220=0,O220=\"E\",O220=\"M\"),0,IF(SUM(F220:H220)<Inputs!$D$258,1/Inputs!$D$258*SUM(F220:H220),1))","v":0},0,{"$f":"IF(OR($J220=\"T\",$K220=\"T\",F220=0),0,IF(AND(O220=\"E\",F220>Inputs!$D$253),(F220-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",G220=0),0,IF(AND(O220=\"M\",SUM(F220:G220)>Inputs!$D$256),(SUM(F220:G220)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",H220=0),0,IF(AND(O220=\"H\",SUM(F220:H220)>Inputs!$D$260),(SUM(F220:H220)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K220=\"T\",$J220=\"T\",O220=\"M\",O220=\"H\"),0,IF(F220<Inputs!$D$251,1/Inputs!$D$251*F220,IF(F220>Inputs!$D$253,1/Inputs!$D$253*F220,1)))","v":0},{"$f":"IF(OR($K220=\"T\",$J220=\"T\",O220=\"E\",O220=\"H\"),0,IF(SUM(F220:G220)<Inputs!$D$254,1/Inputs!$D$254*SUM(F220:G220),IF(SUM(F220:G220)>Inputs!$D$256,1/Inputs!$D$256*SUM(F220:G220),1)))","v":1},{"$f":"IF(OR($K220=\"T\",$J220=\"T\",O220=\"E\",O220=\"M\"),0,IF(SUM(F220:H220)<Inputs!$D$258,1/Inputs!$D$258*SUM(F220:H220),IF(SUM(F220:H220)>Inputs!$D$261,1/Inputs!$D$261*SUM(F220:H220),1)))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",F220=0,O220=\"M\",O220=\"H\"),0,1/Inputs!$D$253*F220)","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",G220=0,O220=\"E\",O220=\"H\"),0,1/Inputs!$D$256*SUM(F220:G220))","v":0.49456507936507937},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",H220=0,O220=\"E\",O220=\"M\"),0,4/Inputs!$D$261*SUM(F220:H220))","v":0},2.4945650793650795,87770.76702793673,85349.605279982876,87687.950630119391,85320.375963106169,87687.950630119391,87687.950630119391,66809.867146757635,54698.722896764855,59386.548574895671,0,0,0,0,521504.60016138398,180895.13861841828,0,702399.73877980222,104300.92003227682,59695.395744078029,0,0,163996.31577635484,0,302094.88149275834,0,0,302094.88149275834,0,0,0,0,0,0,0,21824.556601274162,9353.3814005460681,0,7370.8604539541338,1558.8969000910115,0,0,0,77944.845004550574,0,10805.163836488991,0,31177.938001820232,7370.8604539541338,15195.191643947128,37013.989698231861,{"$f":"0.05*($AF220+AK220+AP220+AT220+SUM(AU220:BD220))*175*Inputs!$D$228*(1+0.0765)","v":14646.852198099803},234262.5361929581,0,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,22510.26827722646,0,204052.29577849628,{"$f":"Inputs!$D$152*F220+Inputs!$D$153*G220+Inputs!$D$154*H220","v":52334.176635178039},{"$f":"Inputs!$D$155*I220","v":45815.541404189898},{"$f":"'Voc Ed'!L220","v":0},{"$f":"Inputs!$D$156*$I220","v":4581.5541404189898},{"$f":"Inputs!$D$157*$I220","v":18326.216561675959},{"$f":"Inputs!$D$158*$I220","v":5872.5383270510783},{"$f":"IF(Inputs!$D$100=1,0,Activities!R220)","v":35382.849328724791},162312.87639723875,1769118.6444176084]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BT31","v":"1301031"},{"$f":"'School Reference Sheet'!BU31","v":"Oregon Trail Elementary"},{"$f":"'School Reference Sheet'!BV31","v":"K-5"},{"$f":"IF(M221=1,SUM(ADM!F221:J221),IF(N221=1,SUM(ADM!F221:L221),SUM(ADM!F221:K221,0)))","v":343.05800000000005},{"$f":"ADM!S221-'School Resources'!H221-'School Resources'!F221","v":0},{"$f":"IF(SUM(ADM!N221:R221)=ADM!S221,SUM(ADM!N221:R221),IF(OR(SUM(ADM!F221:O221)=ADM!S221,SUM(ADM!G221:O221)=ADM!S221,SUM(ADM!H221:O221)=ADM!S221,SUM(ADM!I221:O221)=ADM!S221,SUM(ADM!J221:O221)=ADM!S221,SUM(ADM!K221:O221)=ADM!S221,SUM(ADM!L221:O221)=ADM!S221,SUM(ADM!M221:O221)=ADM!S221,SUM(ADM!N221:O221)=ADM!S221),0,SUM(ADM!O221:R221)))","v":0},{"$f":"SUM(ADM!$F221:$R221)","v":343.05800000000005},"F",{"$f":"IF(I221<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F221:J221)=0,SUM(ADM!O221:R221)=0,ADM!K221>0,ADM!N221>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M221:R221)=0,ADM!L221>0),1,0)","v":0},"E",{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!F221/Inputs!$D$80)","v":4.3618125000000001},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!G221/Inputs!$D$81)","v":4.4368125000000003},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!H221/Inputs!$D$82)","v":3.2456874999999998},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!I221/Inputs!$D$83)","v":3.1389374999999999},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!J221/Inputs!$D$84)","v":3.1918125000000002},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(M221=1,ADM!K221/Inputs!$D$95,ADM!K221/Inputs!$D$85))","v":3.0660625000000001},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(N221=1,ADM!L221/Inputs!$D$96,ADM!L221/Inputs!$D$86))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!M221/Inputs!$D$87)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!N221/Inputs!$D$88)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!O221/Inputs!$D$89)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!P221/Inputs!$D$90)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!Q221/Inputs!$D$91)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,ADM!R221/Inputs!$D$92)","v":0},21.441125000000003,0,{"$f":"IF(SUM(ADM!N221:R221)=ADM!S221,SUM(X221:AB221),IF(OR(SUM(ADM!F221:O221)=ADM!S221,SUM(ADM!G221:O221)=ADM!S221,SUM(ADM!H221:O221)=ADM!S221,SUM(ADM!I221:O221)=ADM!S221,SUM(ADM!J221:O221)=ADM!S221,SUM(ADM!K221:O221)=ADM!S221,SUM(ADM!L221:O221)=ADM!S221,SUM(ADM!M221:O221)=ADM!S221,SUM(ADM!N221:O221)=ADM!S221),SUM(Z221:AB221),SUM(Y221:AB221)))","v":0},21.441125000000003,{"$f":"Inputs!$D$39*AC221","v":4.2882250000000006},{"$f":"Inputs!$D$40*AD221","v":0},{"$f":"Inputs!$D$41*AE221","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'Voc Ed'!H221)","v":0},4.2882250000000006,{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$72=1,$F221=0,Inputs!$D$74<=$AC221+$AG221),0,IF(AND($F221>0,$F221<=Inputs!$D$104,Inputs!$D$72=2),$F221/Inputs!$D$94-($AC221+$AG221),Inputs!$D$74-($AC221+$AG221)))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$72=1,$G221=0,Inputs!$D$75<=$AD221+$AH221),0,IF(Inputs!$D$72=2,IF(AND($G221>0,$G221<=Inputs!$D$104),$G221/Inputs!$D$94-($AD221+$AH221),Inputs!$D$75-($AD221+$AH221))))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$72=1,$H221=0,Inputs!$D$76<=$AE221+$AI221+AJ221),0,IF(Inputs!$D$72=2,IF(AND($H221>0,$H221<=Inputs!$D$104),$H221/Inputs!$D$94-($AE221+$AI221+$AJ221),Inputs!$D$76-($AE221+$AI221+$AJ221))))","v":0},{"$f":"IF(OR(J221=\"T\",K221=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O221=\"EM\",(AD221+AH221+AJ221)<Inputs!$D$75),Inputs!$D$75-(AD221+AH221+AJ221),IF(AND(O221=\"M\",(AD221+AH221+AJ221)<Inputs!$D$75),Inputs!$D$75-(AD221+AH221+AJ221),IF(AND(OR(O221=\"MH\",O221=\"H\",O221=\"EMH\"),(AD221+AE221+AH221+AI221+AJ221)<Inputs!$D$76),Inputs!$D$76-(AD221+AE221+AH221+AI221+AJ221),0)))),0))","v":0},0,{"$f":"IF($J221=\"T\",$I221/Inputs!$D$93,0)","v":0},{"$f":"IF(L221=1,(I221/7)*1.5,IF($J221=\"T\",0,IF(AND($K221=\"T\",($I221/Inputs!$D$94)>=1),$I221/Inputs!$D$94,IF(AND($K221=\"T\",($I221/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L221","v":0},0,{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$234=0,O221=\"M\",O221=\"H\"), 0,(F221*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$234=0,O221=\"E\",O221=\"H\"), 0,(SUM(F221:G221)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",Inputs!$D$234=0,O221=\"E\",O221=\"M\"), 0,(SUM(F221:H221)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'At-Risk'!T221/100)","v":1.1599999999999999},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'At-Risk'!U221/100)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'At-Risk'!V221/100)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(AND(O221=\"E\", SUM(AX221:AZ221)<1/Inputs!$D$253*F221),1/Inputs!$D$253*F221-SUM(AX221:AZ221),IF(AND(O221=\"M\", SUM(AX221:AZ221)<1/Inputs!$D$256*SUM(F221:G221)),1/Inputs!$D$256* SUM(F221:G221)-SUM(AX221:AZ221),IF(AND(O221=\"H\",SUM(AX221:AZ221)<1/Inputs!$D$260*SUM(F221:H221)),1/Inputs!$D$260*SUM(F221:H221)-SUM(AX221:AZ221),0))))","v":3.1173611111111388E-2},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'At-Risk'!AJ221/100)","v":0.06},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F221:$R221)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F221:$K221)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J221:$K221)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L221:$N221)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O221:$R221)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F221:$R221)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F221:$K221)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J221:$K221)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L221:$N221)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O221:$R221)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",F221=0,Inputs!$D$247=0,O221=\"M\",O221=\"H\"),0,1/Inputs!$D$253*F221)","v":1.1911736111111113},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",G221=0,Inputs!$D$247=0,O221=\"H\",O221=\"E\"),0,IF(SUM(F221:G221)<Inputs!$D$254,1/Inputs!$D$254*SUM(F221:G221),IF(SUM(F221:G221)>Inputs!$D$257,1/Inputs!$D$257*SUM(F221:G221),1)))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",H221=0,Inputs!$D$247=0,O221=\"E\",O221=\"M\"),0,IF(SUM(F221:H221)<Inputs!$D$258,1/Inputs!$D$258*SUM(F221:H221),IF(SUM(F221:H221)>Inputs!$D$261,1/Inputs!$D$261*SUM(F221:H221),1)))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",G221=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G221)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",H221=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H221)","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,'At-Risk'!S221/100)","v":1.1599999999999999},{"$f":"IF(OR($J221=\"T\",$K221=\"T\"),0,IF(AND(O221=\"E\",'At-Risk'!S221/100<1/Inputs!$D$253*F221),1/Inputs!$D$253*F221-'At-Risk'!S221/100,IF(AND(O221=\"M\",'At-Risk'!S221/100<1/Inputs!$D$256*SUM(F221:G221)),1/Inputs!$D$256* SUM(F221:G221)-'At-Risk'!S221/100,IF(AND(O221=\"H\",'At-Risk'!S221/100<1/Inputs!$D$260*SUM(F221:H221)),1/Inputs!$D$260*SUM(F221:H221)-'At-Risk'!S221/100,0))))","v":3.1173611111111388E-2},0,{"$f":"IF(OR(J221=\"T\",K221=\"T\"),0,IF(O221=\"E\",2/Inputs!$D$253*F221,IF(O221=\"M\",2/Inputs!$D$256*SUM(F221:G221),IF(O221=\"H\",5/Inputs!$D$261*SUM(F221:H221),0))))","v":2.3823472222222226},6.0158680555555568,{"$f":"IF(OR($J221=\"T\",$K221=\"T\",F221=0,O221=\"M\",O221=\"H\"),0,IF(F221<Inputs!$D$251,1/Inputs!$D$251*F221,1))","v":1},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",G221=0,O221=\"E\",O221=\"H\"),0,IF(SUM(F221:G221)<Inputs!$D$254,1/Inputs!$D$254*SUM(F221:G221),1))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",H221=0,O221=\"E\",O221=\"M\"),0,IF(SUM(F221:H221)<Inputs!$D$258,1/Inputs!$D$258*SUM(F221:H221),1))","v":0},0,{"$f":"IF(OR($J221=\"T\",$K221=\"T\",F221=0),0,IF(AND(O221=\"E\",F221>Inputs!$D$253),(F221-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.19117361111111128},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",G221=0),0,IF(AND(O221=\"M\",SUM(F221:G221)>Inputs!$D$256),(SUM(F221:G221)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",H221=0),0,IF(AND(O221=\"H\",SUM(F221:H221)>Inputs!$D$260),(SUM(F221:H221)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K221=\"T\",$J221=\"T\",O221=\"M\",O221=\"H\"),0,IF(F221<Inputs!$D$251,1/Inputs!$D$251*F221,IF(F221>Inputs!$D$253,1/Inputs!$D$253*F221,1)))","v":1.1911736111111113},{"$f":"IF(OR($K221=\"T\",$J221=\"T\",O221=\"E\",O221=\"H\"),0,IF(SUM(F221:G221)<Inputs!$D$254,1/Inputs!$D$254*SUM(F221:G221),IF(SUM(F221:G221)>Inputs!$D$256,1/Inputs!$D$256*SUM(F221:G221),1)))","v":0},{"$f":"IF(OR($K221=\"T\",$J221=\"T\",O221=\"E\",O221=\"M\"),0,IF(SUM(F221:H221)<Inputs!$D$258,1/Inputs!$D$258*SUM(F221:H221),IF(SUM(F221:H221)>Inputs!$D$261,1/Inputs!$D$261*SUM(F221:H221),1)))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",F221=0,O221=\"M\",O221=\"H\"),0,1/Inputs!$D$253*F221)","v":1.1911736111111113},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",G221=0,O221=\"E\",O221=\"H\"),0,1/Inputs!$D$256*SUM(F221:G221))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",H221=0,O221=\"E\",O221=\"M\"),0,4/Inputs!$D$261*SUM(F221:H221))","v":0},3.5735208333333341,339980.79925141128,345826.66262675257,252984.60912070723,244663.99691647146,248785.33059608709,238983.76633676485,0,0,0,0,0,0,0,1671225.1648481947,0,0,1671225.1648481947,334245.03296963894,0,0,0,334245.03296963894,0,0,0,0,0,0,0,0,0,0,0,0,90416.020205278663,0,0,2429.8222862877128,4676.6907002730341,0,0,92845.842491566378,0,0,0,0,90416.020205278663,2429.8222862877128,0,89149.21333927376,{"$f":"0.05*($AF221+AK221+AP221+AT221+SUM(AU221:BD221))*175*Inputs!$D$228*(1+0.0765)","v":25485.899871469188},397849.33138571511,126310.44222910832,0,0,0,20831.880152397196,0,0,65790.406876031891,0,0,54216.600948225008,0,0,267149.33020576241,{"$f":"Inputs!$D$152*F221+Inputs!$D$153*G221+Inputs!$D$154*H221","v":115244.16494281273},{"$f":"Inputs!$D$155*I221","v":100889.59356971383},{"$f":"'Voc Ed'!L221","v":0},{"$f":"Inputs!$D$156*$I221","v":10088.959356971383},{"$f":"Inputs!$D$157*$I221","v":40355.837427885534},{"$f":"Inputs!$D$158*$I221","v":12931.812805873938},{"$f":"IF(Inputs!$D$100=1,0,Activities!R221)","v":8312.4239867500019},287822.7920900074,2958291.6514993184]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BW31","v":"1301033"},{"$f":"'School Reference Sheet'!BX31","v":"Bar Nunn Elementary"},{"$f":"'School Reference Sheet'!BY31","v":"P-6"},{"$f":"IF(M222=1,SUM(ADM!F222:J222),IF(N222=1,SUM(ADM!F222:L222),SUM(ADM!F222:K222,0)))","v":230.17699999999999},{"$f":"ADM!S222-'School Resources'!H222-'School Resources'!F222","v":0},{"$f":"IF(SUM(ADM!N222:R222)=ADM!S222,SUM(ADM!N222:R222),IF(OR(SUM(ADM!F222:O222)=ADM!S222,SUM(ADM!G222:O222)=ADM!S222,SUM(ADM!H222:O222)=ADM!S222,SUM(ADM!I222:O222)=ADM!S222,SUM(ADM!J222:O222)=ADM!S222,SUM(ADM!K222:O222)=ADM!S222,SUM(ADM!L222:O222)=ADM!S222,SUM(ADM!M222:O222)=ADM!S222,SUM(ADM!N222:O222)=ADM!S222),0,SUM(ADM!O222:R222)))","v":0},{"$f":"SUM(ADM!$F222:$R222)","v":230.17699999999999},"F",{"$f":"IF(I222<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F222:J222)=0,SUM(ADM!O222:R222)=0,ADM!K222>0,ADM!N222>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M222:R222)=0,ADM!L222>0),1,0)","v":0},"E",{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!F222/Inputs!$D$80)","v":2.3675000000000002},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!G222/Inputs!$D$81)","v":2.5325000000000002},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!H222/Inputs!$D$82)","v":2.3046250000000001},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!I222/Inputs!$D$83)","v":2.2335625000000001},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!J222/Inputs!$D$84)","v":2.2678750000000001},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(M222=1,ADM!K222/Inputs!$D$95,ADM!K222/Inputs!$D$85))","v":2.68},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(N222=1,ADM!L222/Inputs!$D$96,ADM!L222/Inputs!$D$86))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!M222/Inputs!$D$87)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!N222/Inputs!$D$88)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!O222/Inputs!$D$89)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!P222/Inputs!$D$90)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!Q222/Inputs!$D$91)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,ADM!R222/Inputs!$D$92)","v":0},14.3860625,0,{"$f":"IF(SUM(ADM!N222:R222)=ADM!S222,SUM(X222:AB222),IF(OR(SUM(ADM!F222:O222)=ADM!S222,SUM(ADM!G222:O222)=ADM!S222,SUM(ADM!H222:O222)=ADM!S222,SUM(ADM!I222:O222)=ADM!S222,SUM(ADM!J222:O222)=ADM!S222,SUM(ADM!K222:O222)=ADM!S222,SUM(ADM!L222:O222)=ADM!S222,SUM(ADM!M222:O222)=ADM!S222,SUM(ADM!N222:O222)=ADM!S222),SUM(Z222:AB222),SUM(Y222:AB222)))","v":0},14.3860625,{"$f":"Inputs!$D$39*AC222","v":2.8772125000000002},{"$f":"Inputs!$D$40*AD222","v":0},{"$f":"Inputs!$D$41*AE222","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'Voc Ed'!H222)","v":0},2.8772125000000002,{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$72=1,$F222=0,Inputs!$D$74<=$AC222+$AG222),0,IF(AND($F222>0,$F222<=Inputs!$D$104,Inputs!$D$72=2),$F222/Inputs!$D$94-($AC222+$AG222),Inputs!$D$74-($AC222+$AG222)))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$72=1,$G222=0,Inputs!$D$75<=$AD222+$AH222),0,IF(Inputs!$D$72=2,IF(AND($G222>0,$G222<=Inputs!$D$104),$G222/Inputs!$D$94-($AD222+$AH222),Inputs!$D$75-($AD222+$AH222))))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$72=1,$H222=0,Inputs!$D$76<=$AE222+$AI222+AJ222),0,IF(Inputs!$D$72=2,IF(AND($H222>0,$H222<=Inputs!$D$104),$H222/Inputs!$D$94-($AE222+$AI222+$AJ222),Inputs!$D$76-($AE222+$AI222+$AJ222))))","v":0},{"$f":"IF(OR(J222=\"T\",K222=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O222=\"EM\",(AD222+AH222+AJ222)<Inputs!$D$75),Inputs!$D$75-(AD222+AH222+AJ222),IF(AND(O222=\"M\",(AD222+AH222+AJ222)<Inputs!$D$75),Inputs!$D$75-(AD222+AH222+AJ222),IF(AND(OR(O222=\"MH\",O222=\"H\",O222=\"EMH\"),(AD222+AE222+AH222+AI222+AJ222)<Inputs!$D$76),Inputs!$D$76-(AD222+AE222+AH222+AI222+AJ222),0)))),0))","v":0},0,{"$f":"IF($J222=\"T\",$I222/Inputs!$D$93,0)","v":0},{"$f":"IF(L222=1,(I222/7)*1.5,IF($J222=\"T\",0,IF(AND($K222=\"T\",($I222/Inputs!$D$94)>=1),$I222/Inputs!$D$94,IF(AND($K222=\"T\",($I222/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L222","v":0},0,{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$234=0,O222=\"M\",O222=\"H\"), 0,(F222*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$234=0,O222=\"E\",O222=\"H\"), 0,(SUM(F222:G222)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",Inputs!$D$234=0,O222=\"E\",O222=\"M\"), 0,(SUM(F222:H222)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'At-Risk'!T222/100)","v":1.36},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'At-Risk'!U222/100)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'At-Risk'!V222/100)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(AND(O222=\"E\", SUM(AX222:AZ222)<1/Inputs!$D$253*F222),1/Inputs!$D$253*F222-SUM(AX222:AZ222),IF(AND(O222=\"M\", SUM(AX222:AZ222)<1/Inputs!$D$256*SUM(F222:G222)),1/Inputs!$D$256* SUM(F222:G222)-SUM(AX222:AZ222),IF(AND(O222=\"H\",SUM(AX222:AZ222)<1/Inputs!$D$260*SUM(F222:H222)),1/Inputs!$D$260*SUM(F222:H222)-SUM(AX222:AZ222),0))))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'At-Risk'!AJ222/100)","v":0.05},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F222:$R222)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F222:$K222)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J222:$K222)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L222:$N222)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O222:$R222)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F222:$R222)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F222:$K222)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J222:$K222)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L222:$N222)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O222:$R222)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",F222=0,Inputs!$D$247=0,O222=\"M\",O222=\"H\"),0,1/Inputs!$D$253*F222)","v":0.79922569444444436},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",G222=0,Inputs!$D$247=0,O222=\"H\",O222=\"E\"),0,IF(SUM(F222:G222)<Inputs!$D$254,1/Inputs!$D$254*SUM(F222:G222),IF(SUM(F222:G222)>Inputs!$D$257,1/Inputs!$D$257*SUM(F222:G222),1)))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",H222=0,Inputs!$D$247=0,O222=\"E\",O222=\"M\"),0,IF(SUM(F222:H222)<Inputs!$D$258,1/Inputs!$D$258*SUM(F222:H222),IF(SUM(F222:H222)>Inputs!$D$261,1/Inputs!$D$261*SUM(F222:H222),1)))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",G222=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G222)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",H222=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H222)","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,'At-Risk'!S222/100)","v":1.36},{"$f":"IF(OR($J222=\"T\",$K222=\"T\"),0,IF(AND(O222=\"E\",'At-Risk'!S222/100<1/Inputs!$D$253*F222),1/Inputs!$D$253*F222-'At-Risk'!S222/100,IF(AND(O222=\"M\",'At-Risk'!S222/100<1/Inputs!$D$256*SUM(F222:G222)),1/Inputs!$D$256* SUM(F222:G222)-'At-Risk'!S222/100,IF(AND(O222=\"H\",'At-Risk'!S222/100<1/Inputs!$D$260*SUM(F222:H222)),1/Inputs!$D$260*SUM(F222:H222)-'At-Risk'!S222/100,0))))","v":0},0,{"$f":"IF(OR(J222=\"T\",K222=\"T\"),0,IF(O222=\"E\",2/Inputs!$D$253*F222,IF(O222=\"M\",2/Inputs!$D$256*SUM(F222:G222),IF(O222=\"H\",5/Inputs!$D$261*SUM(F222:H222),0))))","v":1.5984513888888887},5.1676770833333334,{"$f":"IF(OR($J222=\"T\",$K222=\"T\",F222=0,O222=\"M\",O222=\"H\"),0,IF(F222<Inputs!$D$251,1/Inputs!$D$251*F222,1))","v":1},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",G222=0,O222=\"E\",O222=\"H\"),0,IF(SUM(F222:G222)<Inputs!$D$254,1/Inputs!$D$254*SUM(F222:G222),1))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",H222=0,O222=\"E\",O222=\"M\"),0,IF(SUM(F222:H222)<Inputs!$D$258,1/Inputs!$D$258*SUM(F222:H222),1))","v":0},0,{"$f":"IF(OR($J222=\"T\",$K222=\"T\",F222=0),0,IF(AND(O222=\"E\",F222>Inputs!$D$253),(F222-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",G222=0),0,IF(AND(O222=\"M\",SUM(F222:G222)>Inputs!$D$256),(SUM(F222:G222)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",H222=0),0,IF(AND(O222=\"H\",SUM(F222:H222)>Inputs!$D$260),(SUM(F222:H222)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K222=\"T\",$J222=\"T\",O222=\"M\",O222=\"H\"),0,IF(F222<Inputs!$D$251,1/Inputs!$D$251*F222,IF(F222>Inputs!$D$253,1/Inputs!$D$253*F222,1)))","v":1},{"$f":"IF(OR($K222=\"T\",$J222=\"T\",O222=\"E\",O222=\"H\"),0,IF(SUM(F222:G222)<Inputs!$D$254,1/Inputs!$D$254*SUM(F222:G222),IF(SUM(F222:G222)>Inputs!$D$256,1/Inputs!$D$256*SUM(F222:G222),1)))","v":0},{"$f":"IF(OR($K222=\"T\",$J222=\"T\",O222=\"E\",O222=\"M\"),0,IF(SUM(F222:H222)<Inputs!$D$258,1/Inputs!$D$258*SUM(F222:H222),IF(SUM(F222:H222)>Inputs!$D$261,1/Inputs!$D$261*SUM(F222:H222),1)))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",F222=0,O222=\"M\",O222=\"H\"),0,1/Inputs!$D$253*F222)","v":0.79922569444444436},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",G222=0,O222=\"E\",O222=\"H\"),0,1/Inputs!$D$256*SUM(F222:G222))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",H222=0,O222=\"E\",O222=\"M\"),0,4/Inputs!$D$261*SUM(F222:H222))","v":0},2.7992256944444445,184534.42054827348,197395.31997402434,179633.63841861239,174094.68287047651,176769.16536469513,208892.18461219556,0,0,0,0,0,0,0,1121319.4117882773,0,0,1121319.4117882773,224263.88235765547,0,0,0,224263.88235765547,0,0,0,0,0,0,0,0,0,0,0,0,106004.98920618879,0,0,0,3897.242250227529,0,0,62295.52287712651,0,0,0,0,106004.98920618879,0,0,59815.245465180844,{"$f":"0.05*($AF222+AK222+AP222+AT222+SUM(AU222:BD222))*175*Inputs!$D$228*(1+0.0765)","v":17638.842884665944},355656.83188957837,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,36376.981607948466,0,0,217919.00910921828,{"$f":"Inputs!$D$152*F222+Inputs!$D$153*G222+Inputs!$D$154*H222","v":77323.823242838829},{"$f":"Inputs!$D$155*I222","v":67692.530065166866},{"$f":"'Voc Ed'!L222","v":0},{"$f":"Inputs!$D$156*$I222","v":6769.2530065166875},{"$f":"Inputs!$D$157*$I222","v":27077.01202606675},{"$f":"Inputs!$D$158*$I222","v":8676.6840482298758},{"$f":"IF(Inputs!$D$100=1,0,Activities!R222)","v":5577.2750263750004},193116.57741519401,2112275.7125599235]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!BZ31","v":"1301038"},{"$f":"'School Reference Sheet'!CA31","v":"Casper Classical Academy"},{"$f":"'School Reference Sheet'!CB31","v":"6-9"},{"$f":"IF(M223=1,SUM(ADM!F223:J223),IF(N223=1,SUM(ADM!F223:L223),SUM(ADM!F223:K223,0)))","v":0},{"$f":"ADM!S223-'School Resources'!H223-'School Resources'!F223","v":361.66899999999998},{"$f":"IF(SUM(ADM!N223:R223)=ADM!S223,SUM(ADM!N223:R223),IF(OR(SUM(ADM!F223:O223)=ADM!S223,SUM(ADM!G223:O223)=ADM!S223,SUM(ADM!H223:O223)=ADM!S223,SUM(ADM!I223:O223)=ADM!S223,SUM(ADM!J223:O223)=ADM!S223,SUM(ADM!K223:O223)=ADM!S223,SUM(ADM!L223:O223)=ADM!S223,SUM(ADM!M223:O223)=ADM!S223,SUM(ADM!N223:O223)=ADM!S223),0,SUM(ADM!O223:R223)))","v":0},{"$f":"SUM(ADM!$F223:$R223)","v":361.66899999999998},"F",{"$f":"IF(I223<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F223:J223)=0,SUM(ADM!O223:R223)=0,ADM!K223>0,ADM!N223>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M223:R223)=0,ADM!L223>0),1,0)","v":0},"M",{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!F223/Inputs!$D$80)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!G223/Inputs!$D$81)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!H223/Inputs!$D$82)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!I223/Inputs!$D$83)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!J223/Inputs!$D$84)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(M223=1,ADM!K223/Inputs!$D$95,ADM!K223/Inputs!$D$85))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(N223=1,ADM!L223/Inputs!$D$96,ADM!L223/Inputs!$D$86))","v":5.2980476190476189},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!M223/Inputs!$D$87)","v":5.7896666666666663},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!N223/Inputs!$D$88)","v":4.2209047619047615},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!O223/Inputs!$D$89)","v":1.9137142857142859},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!P223/Inputs!$D$90)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!Q223/Inputs!$D$91)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,ADM!R223/Inputs!$D$92)","v":0},0,17.222333333333331,{"$f":"IF(SUM(ADM!N223:R223)=ADM!S223,SUM(X223:AB223),IF(OR(SUM(ADM!F223:O223)=ADM!S223,SUM(ADM!G223:O223)=ADM!S223,SUM(ADM!H223:O223)=ADM!S223,SUM(ADM!I223:O223)=ADM!S223,SUM(ADM!J223:O223)=ADM!S223,SUM(ADM!K223:O223)=ADM!S223,SUM(ADM!L223:O223)=ADM!S223,SUM(ADM!M223:O223)=ADM!S223,SUM(ADM!N223:O223)=ADM!S223),SUM(Z223:AB223),SUM(Y223:AB223)))","v":0},17.222333333333331,{"$f":"Inputs!$D$39*AC223","v":0},{"$f":"Inputs!$D$40*AD223","v":5.68337},{"$f":"Inputs!$D$41*AE223","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'Voc Ed'!H223)","v":0},5.68337,{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$72=1,$F223=0,Inputs!$D$74<=$AC223+$AG223),0,IF(AND($F223>0,$F223<=Inputs!$D$104,Inputs!$D$72=2),$F223/Inputs!$D$94-($AC223+$AG223),Inputs!$D$74-($AC223+$AG223)))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$72=1,$G223=0,Inputs!$D$75<=$AD223+$AH223),0,IF(Inputs!$D$72=2,IF(AND($G223>0,$G223<=Inputs!$D$104),$G223/Inputs!$D$94-($AD223+$AH223),Inputs!$D$75-($AD223+$AH223))))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$72=1,$H223=0,Inputs!$D$76<=$AE223+$AI223+AJ223),0,IF(Inputs!$D$72=2,IF(AND($H223>0,$H223<=Inputs!$D$104),$H223/Inputs!$D$94-($AE223+$AI223+$AJ223),Inputs!$D$76-($AE223+$AI223+$AJ223))))","v":0},{"$f":"IF(OR(J223=\"T\",K223=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O223=\"EM\",(AD223+AH223+AJ223)<Inputs!$D$75),Inputs!$D$75-(AD223+AH223+AJ223),IF(AND(O223=\"M\",(AD223+AH223+AJ223)<Inputs!$D$75),Inputs!$D$75-(AD223+AH223+AJ223),IF(AND(OR(O223=\"MH\",O223=\"H\",O223=\"EMH\"),(AD223+AE223+AH223+AI223+AJ223)<Inputs!$D$76),Inputs!$D$76-(AD223+AE223+AH223+AI223+AJ223),0)))),0))","v":0},0,{"$f":"IF($J223=\"T\",$I223/Inputs!$D$93,0)","v":0},{"$f":"IF(L223=1,(I223/7)*1.5,IF($J223=\"T\",0,IF(AND($K223=\"T\",($I223/Inputs!$D$94)>=1),$I223/Inputs!$D$94,IF(AND($K223=\"T\",($I223/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L223","v":0},0,{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$234=0,O223=\"M\",O223=\"H\"), 0,(F223*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$234=0,O223=\"E\",O223=\"H\"), 0,(SUM(F223:G223)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",Inputs!$D$234=0,O223=\"E\",O223=\"M\"), 0,(SUM(F223:H223)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'At-Risk'!T223/100)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'At-Risk'!U223/100)","v":1.06},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'At-Risk'!V223/100)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(AND(O223=\"E\", SUM(AX223:AZ223)<1/Inputs!$D$253*F223),1/Inputs!$D$253*F223-SUM(AX223:AZ223),IF(AND(O223=\"M\", SUM(AX223:AZ223)<1/Inputs!$D$256*SUM(F223:G223)),1/Inputs!$D$256* SUM(F223:G223)-SUM(AX223:AZ223),IF(AND(O223=\"H\",SUM(AX223:AZ223)<1/Inputs!$D$260*SUM(F223:H223)),1/Inputs!$D$260*SUM(F223:H223)-SUM(AX223:AZ223),0))))","v":8.8155555555555543E-2},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'At-Risk'!AJ223/100)","v":0.03},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F223:$R223)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F223:$K223)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J223:$K223)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L223:$N223)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O223:$R223)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F223:$R223)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F223:$K223)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J223:$K223)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L223:$N223)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O223:$R223)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",F223=0,Inputs!$D$247=0,O223=\"M\",O223=\"H\"),0,1/Inputs!$D$253*F223)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",G223=0,Inputs!$D$247=0,O223=\"H\",O223=\"E\"),0,IF(SUM(F223:G223)<Inputs!$D$254,1/Inputs!$D$254*SUM(F223:G223),IF(SUM(F223:G223)>Inputs!$D$257,1/Inputs!$D$257*SUM(F223:G223),1)))","v":1},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",H223=0,Inputs!$D$247=0,O223=\"E\",O223=\"M\"),0,IF(SUM(F223:H223)<Inputs!$D$258,1/Inputs!$D$258*SUM(F223:H223),IF(SUM(F223:H223)>Inputs!$D$261,1/Inputs!$D$261*SUM(F223:H223),1)))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",G223=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G223)","v":1.1481555555555556},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",H223=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H223)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,'At-Risk'!S223/100)","v":1.06},{"$f":"IF(OR($J223=\"T\",$K223=\"T\"),0,IF(AND(O223=\"E\",'At-Risk'!S223/100<1/Inputs!$D$253*F223),1/Inputs!$D$253*F223-'At-Risk'!S223/100,IF(AND(O223=\"M\",'At-Risk'!S223/100<1/Inputs!$D$256*SUM(F223:G223)),1/Inputs!$D$256* SUM(F223:G223)-'At-Risk'!S223/100,IF(AND(O223=\"H\",'At-Risk'!S223/100<1/Inputs!$D$260*SUM(F223:H223)),1/Inputs!$D$260*SUM(F223:H223)-'At-Risk'!S223/100,0))))","v":8.8155555555555543E-2},1.4466759999999999,{"$f":"IF(OR(J223=\"T\",K223=\"T\"),0,IF(O223=\"E\",2/Inputs!$D$253*F223,IF(O223=\"M\",2/Inputs!$D$256*SUM(F223:G223),IF(O223=\"H\",5/Inputs!$D$261*SUM(F223:H223),0))))","v":2.2963111111111112},8.2174537777777772,{"$f":"IF(OR($J223=\"T\",$K223=\"T\",F223=0,O223=\"M\",O223=\"H\"),0,IF(F223<Inputs!$D$251,1/Inputs!$D$251*F223,1))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",G223=0,O223=\"E\",O223=\"H\"),0,IF(SUM(F223:G223)<Inputs!$D$254,1/Inputs!$D$254*SUM(F223:G223),1))","v":1},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",H223=0,O223=\"E\",O223=\"M\"),0,IF(SUM(F223:H223)<Inputs!$D$258,1/Inputs!$D$258*SUM(F223:H223),1))","v":0},0,{"$f":"IF(OR($J223=\"T\",$K223=\"T\",F223=0),0,IF(AND(O223=\"E\",F223>Inputs!$D$253),(F223-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",G223=0),0,IF(AND(O223=\"M\",SUM(F223:G223)>Inputs!$D$256),(SUM(F223:G223)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.14815555555555551},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",H223=0),0,IF(AND(O223=\"H\",SUM(F223:H223)>Inputs!$D$260),(SUM(F223:H223)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K223=\"T\",$J223=\"T\",O223=\"M\",O223=\"H\"),0,IF(F223<Inputs!$D$251,1/Inputs!$D$251*F223,IF(F223>Inputs!$D$253,1/Inputs!$D$253*F223,1)))","v":0},{"$f":"IF(OR($K223=\"T\",$J223=\"T\",O223=\"E\",O223=\"H\"),0,IF(SUM(F223:G223)<Inputs!$D$254,1/Inputs!$D$254*SUM(F223:G223),IF(SUM(F223:G223)>Inputs!$D$256,1/Inputs!$D$256*SUM(F223:G223),1)))","v":1.1481555555555556},{"$f":"IF(OR($K223=\"T\",$J223=\"T\",O223=\"E\",O223=\"M\"),0,IF(SUM(F223:H223)<Inputs!$D$258,1/Inputs!$D$258*SUM(F223:H223),IF(SUM(F223:H223)>Inputs!$D$261,1/Inputs!$D$261*SUM(F223:H223),1)))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",F223=0,O223=\"M\",O223=\"H\"),0,1/Inputs!$D$253*F223)","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",G223=0,O223=\"E\",O223=\"H\"),0,1/Inputs!$D$256*SUM(F223:G223))","v":1.1481555555555556},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",H223=0,O223=\"E\",O223=\"M\"),0,4/Inputs!$D$261*SUM(F223:H223))","v":0},3.444466666666667,0,0,0,0,0,0,412955.50049339485,451274.6709613463,328997.7674456361,149164.16338299424,0,0,0,0,1342392.1022833714,0,1342392.1022833714,0,442989.39375351259,0,0,442989.39375351259,0,0,0,0,0,0,0,0,0,0,0,0,0,82621.535704823618,0,6871.2711140678239,2338.345350136517,0,0,0,77944.845004550574,0,80183.285790654671,0,82621.535704823618,6871.2711140678239,112760.9365918032,85929.677768312191,{"$f":"0.05*($AF223+AK223+AP223+AT223+SUM(AU223:BD223))*175*Inputs!$D$228*(1+0.0765)","v":22749.699931992454},560892.40407523245,0,126310.44222910832,0,0,0,16144.272001282363,0,0,63414.451472372632,0,0,52258.622086144103,0,258127.78778890742,{"$f":"Inputs!$D$152*F223+Inputs!$D$153*G223+Inputs!$D$154*H223","v":121496.19565992377},{"$f":"Inputs!$D$155*I223","v":106362.88445908512},{"$f":"'Voc Ed'!L223","v":0},{"$f":"Inputs!$D$156*$I223","v":10636.288445908513},{"$f":"Inputs!$D$157*$I223","v":42545.15378363405},{"$f":"Inputs!$D$158*$I223","v":13633.367552097956},{"$f":"IF(Inputs!$D$100=1,0,Activities!R223)","v":171953.64062149648},466627.53052214591,3071029.2184231696]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CC31","v":"1301039"},{"$f":"'School Reference Sheet'!CD31","v":"Summit Elementary School"},{"$f":"'School Reference Sheet'!CE31","v":"P-5"},{"$f":"IF(M224=1,SUM(ADM!F224:J224),IF(N224=1,SUM(ADM!F224:L224),SUM(ADM!F224:K224,0)))","v":359.726},{"$f":"ADM!S224-'School Resources'!H224-'School Resources'!F224","v":0},{"$f":"IF(SUM(ADM!N224:R224)=ADM!S224,SUM(ADM!N224:R224),IF(OR(SUM(ADM!F224:O224)=ADM!S224,SUM(ADM!G224:O224)=ADM!S224,SUM(ADM!H224:O224)=ADM!S224,SUM(ADM!I224:O224)=ADM!S224,SUM(ADM!J224:O224)=ADM!S224,SUM(ADM!K224:O224)=ADM!S224,SUM(ADM!L224:O224)=ADM!S224,SUM(ADM!M224:O224)=ADM!S224,SUM(ADM!N224:O224)=ADM!S224),0,SUM(ADM!O224:R224)))","v":0},{"$f":"SUM(ADM!$F224:$R224)","v":359.726},"F",{"$f":"IF(I224<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F224:J224)=0,SUM(ADM!O224:R224)=0,ADM!K224>0,ADM!N224>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M224:R224)=0,ADM!L224>0),1,0)","v":0},"E",{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!F224/Inputs!$D$80)","v":4.4293125},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!G224/Inputs!$D$81)","v":4.5},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!H224/Inputs!$D$82)","v":4.4839374999999997},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!I224/Inputs!$D$83)","v":4.4256875000000004},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!J224/Inputs!$D$84)","v":3.0646249999999999},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(M224=1,ADM!K224/Inputs!$D$95,ADM!K224/Inputs!$D$85))","v":1.5793124999999999},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(N224=1,ADM!L224/Inputs!$D$96,ADM!L224/Inputs!$D$86))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!M224/Inputs!$D$87)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!N224/Inputs!$D$88)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!O224/Inputs!$D$89)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!P224/Inputs!$D$90)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!Q224/Inputs!$D$91)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,ADM!R224/Inputs!$D$92)","v":0},22.482875,0,{"$f":"IF(SUM(ADM!N224:R224)=ADM!S224,SUM(X224:AB224),IF(OR(SUM(ADM!F224:O224)=ADM!S224,SUM(ADM!G224:O224)=ADM!S224,SUM(ADM!H224:O224)=ADM!S224,SUM(ADM!I224:O224)=ADM!S224,SUM(ADM!J224:O224)=ADM!S224,SUM(ADM!K224:O224)=ADM!S224,SUM(ADM!L224:O224)=ADM!S224,SUM(ADM!M224:O224)=ADM!S224,SUM(ADM!N224:O224)=ADM!S224),SUM(Z224:AB224),SUM(Y224:AB224)))","v":0},22.482875,{"$f":"Inputs!$D$39*AC224","v":4.496575},{"$f":"Inputs!$D$40*AD224","v":0},{"$f":"Inputs!$D$41*AE224","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'Voc Ed'!H224)","v":0},4.496575,{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$72=1,$F224=0,Inputs!$D$74<=$AC224+$AG224),0,IF(AND($F224>0,$F224<=Inputs!$D$104,Inputs!$D$72=2),$F224/Inputs!$D$94-($AC224+$AG224),Inputs!$D$74-($AC224+$AG224)))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$72=1,$G224=0,Inputs!$D$75<=$AD224+$AH224),0,IF(Inputs!$D$72=2,IF(AND($G224>0,$G224<=Inputs!$D$104),$G224/Inputs!$D$94-($AD224+$AH224),Inputs!$D$75-($AD224+$AH224))))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$72=1,$H224=0,Inputs!$D$76<=$AE224+$AI224+AJ224),0,IF(Inputs!$D$72=2,IF(AND($H224>0,$H224<=Inputs!$D$104),$H224/Inputs!$D$94-($AE224+$AI224+$AJ224),Inputs!$D$76-($AE224+$AI224+$AJ224))))","v":0},{"$f":"IF(OR(J224=\"T\",K224=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O224=\"EM\",(AD224+AH224+AJ224)<Inputs!$D$75),Inputs!$D$75-(AD224+AH224+AJ224),IF(AND(O224=\"M\",(AD224+AH224+AJ224)<Inputs!$D$75),Inputs!$D$75-(AD224+AH224+AJ224),IF(AND(OR(O224=\"MH\",O224=\"H\",O224=\"EMH\"),(AD224+AE224+AH224+AI224+AJ224)<Inputs!$D$76),Inputs!$D$76-(AD224+AE224+AH224+AI224+AJ224),0)))),0))","v":0},0,{"$f":"IF($J224=\"T\",$I224/Inputs!$D$93,0)","v":0},{"$f":"IF(L224=1,(I224/7)*1.5,IF($J224=\"T\",0,IF(AND($K224=\"T\",($I224/Inputs!$D$94)>=1),$I224/Inputs!$D$94,IF(AND($K224=\"T\",($I224/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L224","v":0},0,{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$234=0,O224=\"M\",O224=\"H\"), 0,(F224*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$234=0,O224=\"E\",O224=\"H\"), 0,(SUM(F224:G224)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",Inputs!$D$234=0,O224=\"E\",O224=\"M\"), 0,(SUM(F224:H224)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'At-Risk'!T224/100)","v":0.85},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'At-Risk'!U224/100)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'At-Risk'!V224/100)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(AND(O224=\"E\", SUM(AX224:AZ224)<1/Inputs!$D$253*F224),1/Inputs!$D$253*F224-SUM(AX224:AZ224),IF(AND(O224=\"M\", SUM(AX224:AZ224)<1/Inputs!$D$256*SUM(F224:G224)),1/Inputs!$D$256* SUM(F224:G224)-SUM(AX224:AZ224),IF(AND(O224=\"H\",SUM(AX224:AZ224)<1/Inputs!$D$260*SUM(F224:H224)),1/Inputs!$D$260*SUM(F224:H224)-SUM(AX224:AZ224),0))))","v":0.39904861111111101},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'At-Risk'!AJ224/100)","v":0.06},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F224:$R224)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F224:$K224)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J224:$K224)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L224:$N224)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O224:$R224)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F224:$R224)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F224:$K224)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J224:$K224)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L224:$N224)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O224:$R224)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",F224=0,Inputs!$D$247=0,O224=\"M\",O224=\"H\"),0,1/Inputs!$D$253*F224)","v":1.249048611111111},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",G224=0,Inputs!$D$247=0,O224=\"H\",O224=\"E\"),0,IF(SUM(F224:G224)<Inputs!$D$254,1/Inputs!$D$254*SUM(F224:G224),IF(SUM(F224:G224)>Inputs!$D$257,1/Inputs!$D$257*SUM(F224:G224),1)))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",H224=0,Inputs!$D$247=0,O224=\"E\",O224=\"M\"),0,IF(SUM(F224:H224)<Inputs!$D$258,1/Inputs!$D$258*SUM(F224:H224),IF(SUM(F224:H224)>Inputs!$D$261,1/Inputs!$D$261*SUM(F224:H224),1)))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",G224=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G224)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",H224=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H224)","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,'At-Risk'!S224/100)","v":0.85},{"$f":"IF(OR($J224=\"T\",$K224=\"T\"),0,IF(AND(O224=\"E\",'At-Risk'!S224/100<1/Inputs!$D$253*F224),1/Inputs!$D$253*F224-'At-Risk'!S224/100,IF(AND(O224=\"M\",'At-Risk'!S224/100<1/Inputs!$D$256*SUM(F224:G224)),1/Inputs!$D$256* SUM(F224:G224)-'At-Risk'!S224/100,IF(AND(O224=\"H\",'At-Risk'!S224/100<1/Inputs!$D$260*SUM(F224:H224)),1/Inputs!$D$260*SUM(F224:H224)-'At-Risk'!S224/100,0))))","v":0.39904861111111101},0,{"$f":"IF(OR(J224=\"T\",K224=\"T\"),0,IF(O224=\"E\",2/Inputs!$D$253*F224,IF(O224=\"M\",2/Inputs!$D$256*SUM(F224:G224),IF(O224=\"H\",5/Inputs!$D$261*SUM(F224:H224),0))))","v":2.498097222222222},6.3052430555555556,{"$f":"IF(OR($J224=\"T\",$K224=\"T\",F224=0,O224=\"M\",O224=\"H\"),0,IF(F224<Inputs!$D$251,1/Inputs!$D$251*F224,1))","v":1},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",G224=0,O224=\"E\",O224=\"H\"),0,IF(SUM(F224:G224)<Inputs!$D$254,1/Inputs!$D$254*SUM(F224:G224),1))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",H224=0,O224=\"E\",O224=\"M\"),0,IF(SUM(F224:H224)<Inputs!$D$258,1/Inputs!$D$258*SUM(F224:H224),1))","v":0},0,{"$f":"IF(OR($J224=\"T\",$K224=\"T\",F224=0),0,IF(AND(O224=\"E\",F224>Inputs!$D$253),(F224-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.2490486111111111},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",G224=0),0,IF(AND(O224=\"M\",SUM(F224:G224)>Inputs!$D$256),(SUM(F224:G224)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",H224=0),0,IF(AND(O224=\"H\",SUM(F224:H224)>Inputs!$D$260),(SUM(F224:H224)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K224=\"T\",$J224=\"T\",O224=\"M\",O224=\"H\"),0,IF(F224<Inputs!$D$251,1/Inputs!$D$251*F224,IF(F224>Inputs!$D$253,1/Inputs!$D$253*F224,1)))","v":1.249048611111111},{"$f":"IF(OR($K224=\"T\",$J224=\"T\",O224=\"E\",O224=\"H\"),0,IF(SUM(F224:G224)<Inputs!$D$254,1/Inputs!$D$254*SUM(F224:G224),IF(SUM(F224:G224)>Inputs!$D$256,1/Inputs!$D$256*SUM(F224:G224),1)))","v":0},{"$f":"IF(OR($K224=\"T\",$J224=\"T\",O224=\"E\",O224=\"M\"),0,IF(SUM(F224:H224)<Inputs!$D$258,1/Inputs!$D$258*SUM(F224:H224),IF(SUM(F224:H224)>Inputs!$D$261,1/Inputs!$D$261*SUM(F224:H224),1)))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",F224=0,O224=\"M\",O224=\"H\"),0,1/Inputs!$D$253*F224)","v":1.249048611111111},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",G224=0,O224=\"E\",O224=\"H\"),0,1/Inputs!$D$256*SUM(F224:G224))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",H224=0,O224=\"E\",O224=\"M\"),0,4/Inputs!$D$261*SUM(F224:H224))","v":0},3.7471458333333336,345242.07628921844,350751.80252047756,349499.81344759197,344959.52622607694,238871.7206220708,123099.26802624926,0,0,0,0,0,0,0,1752424.207131685,0,0,1752424.207131685,350484.84142633702,0,0,0,350484.84142633702,0,0,0,0,0,0,0,0,0,0,0,0,66253.118253867986,0,0,31103.782142336724,4676.6907002730341,0,0,97356.900396204714,0,0,0,0,66253.118253867986,31103.782142336724,0,93480.664837093398,{"$f":"0.05*($AF224+AK224+AP224+AT224+SUM(AU224:BD224))*175*Inputs!$D$228*(1+0.0765)","v":26721.417771894845},416949.47449787537,126310.44222910832,0,0,0,27138.425584126551,0,0,68986.934873658218,0,0,56850.797802998859,0,0,279286.60048989195,{"$f":"Inputs!$D$152*F224+Inputs!$D$153*G224+Inputs!$D$154*H224","v":120843.47975624602},{"$f":"Inputs!$D$155*I224","v":105791.46947880204},{"$f":"'Voc Ed'!L224","v":0},{"$f":"Inputs!$D$156*$I224","v":10579.146947880205},{"$f":"Inputs!$D$157*$I224","v":42316.587791520818},{"$f":"Inputs!$D$158*$I224","v":13560.124799322002},{"$f":"IF(Inputs!$D$100=1,0,Activities!R224)","v":8716.2958772500006},301807.10465102113,3100952.2281968105]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CF31","v":"1301048"},{"$f":"'School Reference Sheet'!CG31","v":"Frontier Middle School"},{"$f":"'School Reference Sheet'!CH31","v":"6-8"},{"$f":"IF(M225=1,SUM(ADM!F225:J225),IF(N225=1,SUM(ADM!F225:L225),SUM(ADM!F225:K225,0)))","v":0},{"$f":"ADM!S225-'School Resources'!H225-'School Resources'!F225","v":155.71233333333333},{"$f":"IF(SUM(ADM!N225:R225)=ADM!S225,SUM(ADM!N225:R225),IF(OR(SUM(ADM!F225:O225)=ADM!S225,SUM(ADM!G225:O225)=ADM!S225,SUM(ADM!H225:O225)=ADM!S225,SUM(ADM!I225:O225)=ADM!S225,SUM(ADM!J225:O225)=ADM!S225,SUM(ADM!K225:O225)=ADM!S225,SUM(ADM!L225:O225)=ADM!S225,SUM(ADM!M225:O225)=ADM!S225,SUM(ADM!N225:O225)=ADM!S225),0,SUM(ADM!O225:R225)))","v":0},{"$f":"SUM(ADM!$F225:$R225)","v":155.71233333333333},"F",{"$f":"IF(I225<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F225:J225)=0,SUM(ADM!O225:R225)=0,ADM!K225>0,ADM!N225>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M225:R225)=0,ADM!L225>0),1,0)","v":0},"M",{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!F225/Inputs!$D$80)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!G225/Inputs!$D$81)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!H225/Inputs!$D$82)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!I225/Inputs!$D$83)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!J225/Inputs!$D$84)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(M225=1,ADM!K225/Inputs!$D$95,ADM!K225/Inputs!$D$85))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(N225=1,ADM!L225/Inputs!$D$96,ADM!L225/Inputs!$D$86))","v":1.873920634920635},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!M225/Inputs!$D$87)","v":2.5929206349206346},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!N225/Inputs!$D$88)","v":2.948031746031746},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!O225/Inputs!$D$89)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!P225/Inputs!$D$90)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!Q225/Inputs!$D$91)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,ADM!R225/Inputs!$D$92)","v":0},0,7.4148730158730158,{"$f":"IF(SUM(ADM!N225:R225)=ADM!S225,SUM(X225:AB225),IF(OR(SUM(ADM!F225:O225)=ADM!S225,SUM(ADM!G225:O225)=ADM!S225,SUM(ADM!H225:O225)=ADM!S225,SUM(ADM!I225:O225)=ADM!S225,SUM(ADM!J225:O225)=ADM!S225,SUM(ADM!K225:O225)=ADM!S225,SUM(ADM!L225:O225)=ADM!S225,SUM(ADM!M225:O225)=ADM!S225,SUM(ADM!N225:O225)=ADM!S225),SUM(Z225:AB225),SUM(Y225:AB225)))","v":0},7.4148730158730158,{"$f":"Inputs!$D$39*AC225","v":0},{"$f":"Inputs!$D$40*AD225","v":2.4469080952380953},{"$f":"Inputs!$D$41*AE225","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'Voc Ed'!H225)","v":0},2.4469080952380953,{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$72=1,$F225=0,Inputs!$D$74<=$AC225+$AG225),0,IF(AND($F225>0,$F225<=Inputs!$D$104,Inputs!$D$72=2),$F225/Inputs!$D$94-($AC225+$AG225),Inputs!$D$74-($AC225+$AG225)))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$72=1,$G225=0,Inputs!$D$75<=$AD225+$AH225),0,IF(Inputs!$D$72=2,IF(AND($G225>0,$G225<=Inputs!$D$104),$G225/Inputs!$D$94-($AD225+$AH225),Inputs!$D$75-($AD225+$AH225))))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$72=1,$H225=0,Inputs!$D$76<=$AE225+$AI225+AJ225),0,IF(Inputs!$D$72=2,IF(AND($H225>0,$H225<=Inputs!$D$104),$H225/Inputs!$D$94-($AE225+$AI225+$AJ225),Inputs!$D$76-($AE225+$AI225+$AJ225))))","v":0},{"$f":"IF(OR(J225=\"T\",K225=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O225=\"EM\",(AD225+AH225+AJ225)<Inputs!$D$75),Inputs!$D$75-(AD225+AH225+AJ225),IF(AND(O225=\"M\",(AD225+AH225+AJ225)<Inputs!$D$75),Inputs!$D$75-(AD225+AH225+AJ225),IF(AND(OR(O225=\"MH\",O225=\"H\",O225=\"EMH\"),(AD225+AE225+AH225+AI225+AJ225)<Inputs!$D$76),Inputs!$D$76-(AD225+AE225+AH225+AI225+AJ225),0)))),0))","v":0},0,{"$f":"IF($J225=\"T\",$I225/Inputs!$D$93,0)","v":0},{"$f":"IF(L225=1,(I225/7)*1.5,IF($J225=\"T\",0,IF(AND($K225=\"T\",($I225/Inputs!$D$94)>=1),$I225/Inputs!$D$94,IF(AND($K225=\"T\",($I225/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L225","v":0},0,{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$234=0,O225=\"M\",O225=\"H\"), 0,(F225*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$234=0,O225=\"E\",O225=\"H\"), 0,(SUM(F225:G225)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",Inputs!$D$234=0,O225=\"E\",O225=\"M\"), 0,(SUM(F225:H225)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'At-Risk'!T225/100)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'At-Risk'!U225/100)","v":1.2},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'At-Risk'!V225/100)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(AND(O225=\"E\", SUM(AX225:AZ225)<1/Inputs!$D$253*F225),1/Inputs!$D$253*F225-SUM(AX225:AZ225),IF(AND(O225=\"M\", SUM(AX225:AZ225)<1/Inputs!$D$256*SUM(F225:G225)),1/Inputs!$D$256* SUM(F225:G225)-SUM(AX225:AZ225),IF(AND(O225=\"H\",SUM(AX225:AZ225)<1/Inputs!$D$260*SUM(F225:H225)),1/Inputs!$D$260*SUM(F225:H225)-SUM(AX225:AZ225),0))))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'At-Risk'!AJ225/100)","v":0.05},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F225:$R225)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F225:$K225)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J225:$K225)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L225:$N225)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O225:$R225)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F225:$R225)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F225:$K225)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J225:$K225)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L225:$N225)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O225:$R225)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",F225=0,Inputs!$D$247=0,O225=\"M\",O225=\"H\"),0,1/Inputs!$D$253*F225)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",G225=0,Inputs!$D$247=0,O225=\"H\",O225=\"E\"),0,IF(SUM(F225:G225)<Inputs!$D$254,1/Inputs!$D$254*SUM(F225:G225),IF(SUM(F225:G225)>Inputs!$D$257,1/Inputs!$D$257*SUM(F225:G225),1)))","v":1},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",H225=0,Inputs!$D$247=0,O225=\"E\",O225=\"M\"),0,IF(SUM(F225:H225)<Inputs!$D$258,1/Inputs!$D$258*SUM(F225:H225),IF(SUM(F225:H225)>Inputs!$D$261,1/Inputs!$D$261*SUM(F225:H225),1)))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",G225=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G225)","v":0.49432486772486772},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",H225=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H225)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,'At-Risk'!S225/100)","v":1.2},{"$f":"IF(OR($J225=\"T\",$K225=\"T\"),0,IF(AND(O225=\"E\",'At-Risk'!S225/100<1/Inputs!$D$253*F225),1/Inputs!$D$253*F225-'At-Risk'!S225/100,IF(AND(O225=\"M\",'At-Risk'!S225/100<1/Inputs!$D$256*SUM(F225:G225)),1/Inputs!$D$256* SUM(F225:G225)-'At-Risk'!S225/100,IF(AND(O225=\"H\",'At-Risk'!S225/100<1/Inputs!$D$260*SUM(F225:H225)),1/Inputs!$D$260*SUM(F225:H225)-'At-Risk'!S225/100,0))))","v":0},0.62284933333333337,{"$f":"IF(OR(J225=\"T\",K225=\"T\"),0,IF(O225=\"E\",2/Inputs!$D$253*F225,IF(O225=\"M\",2/Inputs!$D$256*SUM(F225:G225),IF(O225=\"H\",5/Inputs!$D$261*SUM(F225:H225),0))))","v":0.98864973544973545},5.5558239365079363,{"$f":"IF(OR($J225=\"T\",$K225=\"T\",F225=0,O225=\"M\",O225=\"H\"),0,IF(F225<Inputs!$D$251,1/Inputs!$D$251*F225,1))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",G225=0,O225=\"E\",O225=\"H\"),0,IF(SUM(F225:G225)<Inputs!$D$254,1/Inputs!$D$254*SUM(F225:G225),1))","v":1},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",H225=0,O225=\"E\",O225=\"M\"),0,IF(SUM(F225:H225)<Inputs!$D$258,1/Inputs!$D$258*SUM(F225:H225),1))","v":0},0,{"$f":"IF(OR($J225=\"T\",$K225=\"T\",F225=0),0,IF(AND(O225=\"E\",F225>Inputs!$D$253),(F225-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",G225=0),0,IF(AND(O225=\"M\",SUM(F225:G225)>Inputs!$D$256),(SUM(F225:G225)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",H225=0),0,IF(AND(O225=\"H\",SUM(F225:H225)>Inputs!$D$260),(SUM(F225:H225)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K225=\"T\",$J225=\"T\",O225=\"M\",O225=\"H\"),0,IF(F225<Inputs!$D$251,1/Inputs!$D$251*F225,IF(F225>Inputs!$D$253,1/Inputs!$D$253*F225,1)))","v":0},{"$f":"IF(OR($K225=\"T\",$J225=\"T\",O225=\"E\",O225=\"H\"),0,IF(SUM(F225:G225)<Inputs!$D$254,1/Inputs!$D$254*SUM(F225:G225),IF(SUM(F225:G225)>Inputs!$D$256,1/Inputs!$D$256*SUM(F225:G225),1)))","v":1},{"$f":"IF(OR($K225=\"T\",$J225=\"T\",O225=\"E\",O225=\"M\"),0,IF(SUM(F225:H225)<Inputs!$D$258,1/Inputs!$D$258*SUM(F225:H225),IF(SUM(F225:H225)>Inputs!$D$261,1/Inputs!$D$261*SUM(F225:H225),1)))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",F225=0,O225=\"M\",O225=\"H\"),0,1/Inputs!$D$253*F225)","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",G225=0,O225=\"E\",O225=\"H\"),0,1/Inputs!$D$256*SUM(F225:G225))","v":0.49432486772486772},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",H225=0,O225=\"E\",O225=\"M\"),0,4/Inputs!$D$261*SUM(F225:H225))","v":0},2.4943248677248677,0,0,0,0,0,0,146062.45343971791,202104.79699798973,229783.87751293904,0,0,0,0,0,577951.12795064668,0,577951.12795064668,0,190723.87222371341,0,0,190723.87222371341,0,0,0,0,0,0,0,0,0,0,0,0,0,93533.814005460692,0,0,3897.242250227529,0,0,0,77944.845004550574,0,34521.970433729046,0,93533.814005460692,0,48547.894747854327,36996.011900067053,{"$f":"0.05*($AF225+AK225+AP225+AT225+SUM(AU225:BD225))*175*Inputs!$D$228*(1+0.0765)","v":10496.228497019811},399471.82084436971,0,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,22499.334977060145,0,204041.36247832997,{"$f":"Inputs!$D$152*F225+Inputs!$D$153*G225+Inputs!$D$154*H225","v":52308.757779433508},{"$f":"Inputs!$D$155*I225","v":45793.288667781548},{"$f":"'Voc Ed'!L225","v":0},{"$f":"Inputs!$D$156*$I225","v":4579.3288667781544},{"$f":"Inputs!$D$157*$I225","v":18317.315467112618},{"$f":"Inputs!$D$158*$I225","v":5869.6860187854854},{"$f":"IF(Inputs!$D$100=1,0,Activities!R225)","v":71964.368440074497},198832.74523996582,1571020.9287370257]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CI31","v":"1301049"},{"$f":"'School Reference Sheet'!CJ31","v":"Midwest School"},{"$f":"'School Reference Sheet'!CK31","v":"P-12"},{"$f":"IF(M226=1,SUM(ADM!F226:J226),IF(N226=1,SUM(ADM!F226:L226),SUM(ADM!F226:K226,0)))","v":75.37700000000001},{"$f":"ADM!S226-'School Resources'!H226-'School Resources'!F226","v":47.588000000000008},{"$f":"IF(SUM(ADM!N226:R226)=ADM!S226,SUM(ADM!N226:R226),IF(OR(SUM(ADM!F226:O226)=ADM!S226,SUM(ADM!G226:O226)=ADM!S226,SUM(ADM!H226:O226)=ADM!S226,SUM(ADM!I226:O226)=ADM!S226,SUM(ADM!J226:O226)=ADM!S226,SUM(ADM!K226:O226)=ADM!S226,SUM(ADM!L226:O226)=ADM!S226,SUM(ADM!M226:O226)=ADM!S226,SUM(ADM!N226:O226)=ADM!S226),0,SUM(ADM!O226:R226)))","v":64.503},{"$f":"SUM(ADM!$F226:$R226)","v":187.46800000000002},"F",{"$f":"IF(I226<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F226:J226)=0,SUM(ADM!O226:R226)=0,ADM!K226>0,ADM!N226>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M226:R226)=0,ADM!L226>0),1,0)","v":0},"H",{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!F226/Inputs!$D$80)","v":0.51431249999999995},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!G226/Inputs!$D$81)","v":0.91143750000000001},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!H226/Inputs!$D$82)","v":0.99787499999999996},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!I226/Inputs!$D$83)","v":0.65318750000000003},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!J226/Inputs!$D$84)","v":0.93962500000000004},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(M226=1,ADM!K226/Inputs!$D$95,ADM!K226/Inputs!$D$85))","v":0.69462500000000005},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(N226=1,ADM!L226/Inputs!$D$96,ADM!L226/Inputs!$D$86))","v":0.59590476190476183},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!M226/Inputs!$D$87)","v":0.88542857142857145},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!N226/Inputs!$D$88)","v":0.78476190476190477},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!O226/Inputs!$D$89)","v":0.76190476190476186},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!P226/Inputs!$D$90)","v":0.78423809523809529},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!Q226/Inputs!$D$91)","v":0.79238095238095241},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,ADM!R226/Inputs!$D$92)","v":0.73304761904761906},4.7110625000000006,2.2660952380952386,{"$f":"IF(SUM(ADM!N226:R226)=ADM!S226,SUM(X226:AB226),IF(OR(SUM(ADM!F226:O226)=ADM!S226,SUM(ADM!G226:O226)=ADM!S226,SUM(ADM!H226:O226)=ADM!S226,SUM(ADM!I226:O226)=ADM!S226,SUM(ADM!J226:O226)=ADM!S226,SUM(ADM!K226:O226)=ADM!S226,SUM(ADM!L226:O226)=ADM!S226,SUM(ADM!M226:O226)=ADM!S226,SUM(ADM!N226:O226)=ADM!S226),SUM(Z226:AB226),SUM(Y226:AB226)))","v":3.0715714285714286},10.048729166666668,{"$f":"Inputs!$D$39*AC226","v":0.94221250000000012},{"$f":"Inputs!$D$40*AD226","v":0.74781142857142879},{"$f":"Inputs!$D$41*AE226","v":1.0136185714285715},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'Voc Ed'!H226)","v":0.17109999999999997},2.8747425000000004,{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$72=1,$F226=0,Inputs!$D$74<=$AC226+$AG226),0,IF(AND($F226>0,$F226<=Inputs!$D$104,Inputs!$D$72=2),$F226/Inputs!$D$94-($AC226+$AG226),Inputs!$D$74-($AC226+$AG226)))","v":0.34672499999999928},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$72=1,$G226=0,Inputs!$D$75<=$AD226+$AH226),0,IF(Inputs!$D$72=2,IF(AND($G226>0,$G226<=Inputs!$D$104),$G226/Inputs!$D$94-($AD226+$AH226),Inputs!$D$75-($AD226+$AH226))))","v":3.7843790476190486},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$72=1,$H226=0,Inputs!$D$76<=$AE226+$AI226+AJ226),0,IF(Inputs!$D$72=2,IF(AND($H226>0,$H226<=Inputs!$D$104),$H226/Inputs!$D$94-($AE226+$AI226+$AJ226),Inputs!$D$76-($AE226+$AI226+$AJ226))))","v":5.7437100000000001},{"$f":"IF(OR(J226=\"T\",K226=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O226=\"EM\",(AD226+AH226+AJ226)<Inputs!$D$75),Inputs!$D$75-(AD226+AH226+AJ226),IF(AND(O226=\"M\",(AD226+AH226+AJ226)<Inputs!$D$75),Inputs!$D$75-(AD226+AH226+AJ226),IF(AND(OR(O226=\"MH\",O226=\"H\",O226=\"EMH\"),(AD226+AE226+AH226+AI226+AJ226)<Inputs!$D$76),Inputs!$D$76-(AD226+AE226+AH226+AI226+AJ226),0)))),0))","v":0},9.8748140476190471,{"$f":"IF($J226=\"T\",$I226/Inputs!$D$93,0)","v":0},{"$f":"IF(L226=1,(I226/7)*1.5,IF($J226=\"T\",0,IF(AND($K226=\"T\",($I226/Inputs!$D$94)>=1),$I226/Inputs!$D$94,IF(AND($K226=\"T\",($I226/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L226","v":0},0,{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$234=0,O226=\"M\",O226=\"H\"), 0,(F226*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$234=0,O226=\"E\",O226=\"H\"), 0,(SUM(F226:G226)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",Inputs!$D$234=0,O226=\"E\",O226=\"M\"), 0,(SUM(F226:H226)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'At-Risk'!T226/100)","v":0.55000000000000004},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'At-Risk'!U226/100)","v":0.38},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'At-Risk'!V226/100)","v":0.34},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(AND(O226=\"E\", SUM(AX226:AZ226)<1/Inputs!$D$253*F226),1/Inputs!$D$253*F226-SUM(AX226:AZ226),IF(AND(O226=\"M\", SUM(AX226:AZ226)<1/Inputs!$D$256*SUM(F226:G226)),1/Inputs!$D$256* SUM(F226:G226)-SUM(AX226:AZ226),IF(AND(O226=\"H\",SUM(AX226:AZ226)<1/Inputs!$D$260*SUM(F226:H226)),1/Inputs!$D$260*SUM(F226:H226)-SUM(AX226:AZ226),0))))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'At-Risk'!AJ226/100)","v":0.25},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F226:$R226)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F226:$K226)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J226:$K226)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L226:$N226)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O226:$R226)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F226:$R226)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F226:$K226)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J226:$K226)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L226:$N226)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O226:$R226)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",F226=0,Inputs!$D$247=0,O226=\"M\",O226=\"H\"),0,1/Inputs!$D$253*F226)","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",G226=0,Inputs!$D$247=0,O226=\"H\",O226=\"E\"),0,IF(SUM(F226:G226)<Inputs!$D$254,1/Inputs!$D$254*SUM(F226:G226),IF(SUM(F226:G226)>Inputs!$D$257,1/Inputs!$D$257*SUM(F226:G226),1)))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",H226=0,Inputs!$D$247=0,O226=\"E\",O226=\"M\"),0,IF(SUM(F226:H226)<Inputs!$D$258,1/Inputs!$D$258*SUM(F226:H226),IF(SUM(F226:H226)>Inputs!$D$261,1/Inputs!$D$261*SUM(F226:H226),1)))","v":1},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",G226=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G226)","v":0.15107301587301589},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",H226=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H226)","v":0.20477142857142858},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,'At-Risk'!S226/100)","v":1.27},{"$f":"IF(OR($J226=\"T\",$K226=\"T\"),0,IF(AND(O226=\"E\",'At-Risk'!S226/100<1/Inputs!$D$253*F226),1/Inputs!$D$253*F226-'At-Risk'!S226/100,IF(AND(O226=\"M\",'At-Risk'!S226/100<1/Inputs!$D$256*SUM(F226:G226)),1/Inputs!$D$256* SUM(F226:G226)-'At-Risk'!S226/100,IF(AND(O226=\"H\",'At-Risk'!S226/100<1/Inputs!$D$260*SUM(F226:H226)),1/Inputs!$D$260*SUM(F226:H226)-'At-Risk'!S226/100,0))))","v":0},0.44836400000000004,{"$f":"IF(OR(J226=\"T\",K226=\"T\"),0,IF(O226=\"E\",2/Inputs!$D$253*F226,IF(O226=\"M\",2/Inputs!$D$256*SUM(F226:G226),IF(O226=\"H\",5/Inputs!$D$261*SUM(F226:H226),0))))","v":1.48784126984127},6.0820497142857137,{"$f":"IF(OR($J226=\"T\",$K226=\"T\",F226=0,O226=\"M\",O226=\"H\"),0,IF(F226<Inputs!$D$251,1/Inputs!$D$251*F226,1))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",G226=0,O226=\"E\",O226=\"H\"),0,IF(SUM(F226:G226)<Inputs!$D$254,1/Inputs!$D$254*SUM(F226:G226),1))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",H226=0,O226=\"E\",O226=\"M\"),0,IF(SUM(F226:H226)<Inputs!$D$258,1/Inputs!$D$258*SUM(F226:H226),1))","v":1},0,{"$f":"IF(OR($J226=\"T\",$K226=\"T\",F226=0),0,IF(AND(O226=\"E\",F226>Inputs!$D$253),(F226-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",G226=0),0,IF(AND(O226=\"M\",SUM(F226:G226)>Inputs!$D$256),(SUM(F226:G226)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",H226=0),0,IF(AND(O226=\"H\",SUM(F226:H226)>Inputs!$D$260),(SUM(F226:H226)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K226=\"T\",$J226=\"T\",O226=\"M\",O226=\"H\"),0,IF(F226<Inputs!$D$251,1/Inputs!$D$251*F226,IF(F226>Inputs!$D$253,1/Inputs!$D$253*F226,1)))","v":0},{"$f":"IF(OR($K226=\"T\",$J226=\"T\",O226=\"E\",O226=\"H\"),0,IF(SUM(F226:G226)<Inputs!$D$254,1/Inputs!$D$254*SUM(F226:G226),IF(SUM(F226:G226)>Inputs!$D$256,1/Inputs!$D$256*SUM(F226:G226),1)))","v":0},{"$f":"IF(OR($K226=\"T\",$J226=\"T\",O226=\"E\",O226=\"M\"),0,IF(SUM(F226:H226)<Inputs!$D$258,1/Inputs!$D$258*SUM(F226:H226),IF(SUM(F226:H226)>Inputs!$D$261,1/Inputs!$D$261*SUM(F226:H226),1)))","v":1},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",F226=0,O226=\"M\",O226=\"H\"),0,1/Inputs!$D$253*F226)","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",G226=0,O226=\"E\",O226=\"H\"),0,1/Inputs!$D$256*SUM(F226:G226))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",H226=0,O226=\"E\",O226=\"M\"),0,4/Inputs!$D$261*SUM(F226:H226))","v":1.1902730158730159},3.1902730158730161,40088.008096402911,71041.854668835062,77779.212208915895,50912.59844640988,73238.924987400838,54142.437961285948,46447.704304140272,69014.592762600645,61168.145032142544,59386.548574895671,61127.316779997309,61762.010517891504,57137.283047621502,367203.03636925056,176630.4420988835,239413.15892040599,783246.63738854008,73440.607273850124,58288.045892631562,79006.342443733985,13336.362980278602,224071.35859049432,27025.426384202743,294972.83830513549,447692.5857010872,0,769690.85039042542,0,0,0,0,0,0,0,42869.664752502817,29619.041101729217,26501.247301547199,0,19486.211251137644,0,0,0,0,77944.845004550574,10550.42650657279,14300.541332971856,98989.953155779236,0,34947.66248562032,55676.13215353663,{"$f":"0.05*($AF226+AK226+AP226+AT226+SUM(AU226:BD226))*175*Inputs!$D$228*(1+0.0765)","v":22971.140356402509},433856.86540235078,0,0,126310.44222910832,0,0,0,0,0,0,55231.585272161501,0,0,54175.610103410923,235717.63760468076,{"$f":"Inputs!$D$152*F226+Inputs!$D$153*G226+Inputs!$D$154*H226","v":67839.616495269889},{"$f":"Inputs!$D$155*I226","v":55132.281792953705},{"$f":"'Voc Ed'!L226","v":28012.51910369096},{"$f":"Inputs!$D$156*$I226","v":5513.2281792953709},{"$f":"Inputs!$D$157*$I226","v":22052.912717181483},{"$f":"Inputs!$D$158*$I226","v":7066.7382282050712},{"$f":"IF(Inputs!$D$100=1,0,Activities!R226)","v":146923.12403157123},332540.42054816772,2779123.7699246588]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CL31","v":"1301050"},{"$f":"'School Reference Sheet'!CM31","v":"C Y Junior High School"},{"$f":"'School Reference Sheet'!CN31","v":"6-9"},{"$f":"IF(M227=1,SUM(ADM!F227:J227),IF(N227=1,SUM(ADM!F227:L227),SUM(ADM!F227:K227,0)))","v":0},{"$f":"ADM!S227-'School Resources'!H227-'School Resources'!F227","v":747.25700000000006},{"$f":"IF(SUM(ADM!N227:R227)=ADM!S227,SUM(ADM!N227:R227),IF(OR(SUM(ADM!F227:O227)=ADM!S227,SUM(ADM!G227:O227)=ADM!S227,SUM(ADM!H227:O227)=ADM!S227,SUM(ADM!I227:O227)=ADM!S227,SUM(ADM!J227:O227)=ADM!S227,SUM(ADM!K227:O227)=ADM!S227,SUM(ADM!L227:O227)=ADM!S227,SUM(ADM!M227:O227)=ADM!S227,SUM(ADM!N227:O227)=ADM!S227),0,SUM(ADM!O227:R227)))","v":0},{"$f":"SUM(ADM!$F227:$R227)","v":747.25700000000006},"F",{"$f":"IF(I227<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F227:J227)=0,SUM(ADM!O227:R227)=0,ADM!K227>0,ADM!N227>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M227:R227)=0,ADM!L227>0),1,0)","v":0},"M",{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!F227/Inputs!$D$80)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!G227/Inputs!$D$81)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!H227/Inputs!$D$82)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!I227/Inputs!$D$83)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!J227/Inputs!$D$84)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(M227=1,ADM!K227/Inputs!$D$95,ADM!K227/Inputs!$D$85))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(N227=1,ADM!L227/Inputs!$D$96,ADM!L227/Inputs!$D$86))","v":11.836476190476191},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!M227/Inputs!$D$87)","v":11.978761904761905},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!N227/Inputs!$D$88)","v":11.768428571428572},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!O227/Inputs!$D$89)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!P227/Inputs!$D$90)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!Q227/Inputs!$D$91)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,ADM!R227/Inputs!$D$92)","v":0},0,35.583666666666666,{"$f":"IF(SUM(ADM!N227:R227)=ADM!S227,SUM(X227:AB227),IF(OR(SUM(ADM!F227:O227)=ADM!S227,SUM(ADM!G227:O227)=ADM!S227,SUM(ADM!H227:O227)=ADM!S227,SUM(ADM!I227:O227)=ADM!S227,SUM(ADM!J227:O227)=ADM!S227,SUM(ADM!K227:O227)=ADM!S227,SUM(ADM!L227:O227)=ADM!S227,SUM(ADM!M227:O227)=ADM!S227,SUM(ADM!N227:O227)=ADM!S227),SUM(Z227:AB227),SUM(Y227:AB227)))","v":0},35.583666666666666,{"$f":"Inputs!$D$39*AC227","v":0},{"$f":"Inputs!$D$40*AD227","v":11.742610000000001},{"$f":"Inputs!$D$41*AE227","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'Voc Ed'!H227)","v":0},11.742610000000001,{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$72=1,$F227=0,Inputs!$D$74<=$AC227+$AG227),0,IF(AND($F227>0,$F227<=Inputs!$D$104,Inputs!$D$72=2),$F227/Inputs!$D$94-($AC227+$AG227),Inputs!$D$74-($AC227+$AG227)))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$72=1,$G227=0,Inputs!$D$75<=$AD227+$AH227),0,IF(Inputs!$D$72=2,IF(AND($G227>0,$G227<=Inputs!$D$104),$G227/Inputs!$D$94-($AD227+$AH227),Inputs!$D$75-($AD227+$AH227))))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$72=1,$H227=0,Inputs!$D$76<=$AE227+$AI227+AJ227),0,IF(Inputs!$D$72=2,IF(AND($H227>0,$H227<=Inputs!$D$104),$H227/Inputs!$D$94-($AE227+$AI227+$AJ227),Inputs!$D$76-($AE227+$AI227+$AJ227))))","v":0},{"$f":"IF(OR(J227=\"T\",K227=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O227=\"EM\",(AD227+AH227+AJ227)<Inputs!$D$75),Inputs!$D$75-(AD227+AH227+AJ227),IF(AND(O227=\"M\",(AD227+AH227+AJ227)<Inputs!$D$75),Inputs!$D$75-(AD227+AH227+AJ227),IF(AND(OR(O227=\"MH\",O227=\"H\",O227=\"EMH\"),(AD227+AE227+AH227+AI227+AJ227)<Inputs!$D$76),Inputs!$D$76-(AD227+AE227+AH227+AI227+AJ227),0)))),0))","v":0},0,{"$f":"IF($J227=\"T\",$I227/Inputs!$D$93,0)","v":0},{"$f":"IF(L227=1,(I227/7)*1.5,IF($J227=\"T\",0,IF(AND($K227=\"T\",($I227/Inputs!$D$94)>=1),$I227/Inputs!$D$94,IF(AND($K227=\"T\",($I227/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L227","v":0},0,{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$234=0,O227=\"M\",O227=\"H\"), 0,(F227*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$234=0,O227=\"E\",O227=\"H\"), 0,(SUM(F227:G227)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",Inputs!$D$234=0,O227=\"E\",O227=\"M\"), 0,(SUM(F227:H227)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'At-Risk'!T227/100)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'At-Risk'!U227/100)","v":3.46},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'At-Risk'!V227/100)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(AND(O227=\"E\", SUM(AX227:AZ227)<1/Inputs!$D$253*F227),1/Inputs!$D$253*F227-SUM(AX227:AZ227),IF(AND(O227=\"M\", SUM(AX227:AZ227)<1/Inputs!$D$256*SUM(F227:G227)),1/Inputs!$D$256* SUM(F227:G227)-SUM(AX227:AZ227),IF(AND(O227=\"H\",SUM(AX227:AZ227)<1/Inputs!$D$260*SUM(F227:H227)),1/Inputs!$D$260*SUM(F227:H227)-SUM(AX227:AZ227),0))))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'At-Risk'!AJ227/100)","v":0.04},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F227:$R227)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F227:$K227)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J227:$K227)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L227:$N227)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O227:$R227)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F227:$R227)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F227:$K227)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J227:$K227)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L227:$N227)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O227:$R227)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",F227=0,Inputs!$D$247=0,O227=\"M\",O227=\"H\"),0,1/Inputs!$D$253*F227)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",G227=0,Inputs!$D$247=0,O227=\"H\",O227=\"E\"),0,IF(SUM(F227:G227)<Inputs!$D$254,1/Inputs!$D$254*SUM(F227:G227),IF(SUM(F227:G227)>Inputs!$D$257,1/Inputs!$D$257*SUM(F227:G227),1)))","v":1.1861222222222223},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",H227=0,Inputs!$D$247=0,O227=\"E\",O227=\"M\"),0,IF(SUM(F227:H227)<Inputs!$D$258,1/Inputs!$D$258*SUM(F227:H227),IF(SUM(F227:H227)>Inputs!$D$261,1/Inputs!$D$261*SUM(F227:H227),1)))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",G227=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G227)","v":2.3722444444444446},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",H227=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H227)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,'At-Risk'!S227/100)","v":3.46},{"$f":"IF(OR($J227=\"T\",$K227=\"T\"),0,IF(AND(O227=\"E\",'At-Risk'!S227/100<1/Inputs!$D$253*F227),1/Inputs!$D$253*F227-'At-Risk'!S227/100,IF(AND(O227=\"M\",'At-Risk'!S227/100<1/Inputs!$D$256*SUM(F227:G227)),1/Inputs!$D$256* SUM(F227:G227)-'At-Risk'!S227/100,IF(AND(O227=\"H\",'At-Risk'!S227/100<1/Inputs!$D$260*SUM(F227:H227)),1/Inputs!$D$260*SUM(F227:H227)-'At-Risk'!S227/100,0))))","v":0},2.9890280000000002,{"$f":"IF(OR(J227=\"T\",K227=\"T\"),0,IF(O227=\"E\",2/Inputs!$D$253*F227,IF(O227=\"M\",2/Inputs!$D$256*SUM(F227:G227),IF(O227=\"H\",5/Inputs!$D$261*SUM(F227:H227),0))))","v":4.7444888888888892},18.251883555555555,{"$f":"IF(OR($J227=\"T\",$K227=\"T\",F227=0,O227=\"M\",O227=\"H\"),0,IF(F227<Inputs!$D$251,1/Inputs!$D$251*F227,1))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",G227=0,O227=\"E\",O227=\"H\"),0,IF(SUM(F227:G227)<Inputs!$D$254,1/Inputs!$D$254*SUM(F227:G227),1))","v":1},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",H227=0,O227=\"E\",O227=\"M\"),0,IF(SUM(F227:H227)<Inputs!$D$258,1/Inputs!$D$258*SUM(F227:H227),1))","v":0},0,{"$f":"IF(OR($J227=\"T\",$K227=\"T\",F227=0),0,IF(AND(O227=\"E\",F227>Inputs!$D$253),(F227-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",G227=0),0,IF(AND(O227=\"M\",SUM(F227:G227)>Inputs!$D$256),(SUM(F227:G227)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.3722444444444446},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",H227=0),0,IF(AND(O227=\"H\",SUM(F227:H227)>Inputs!$D$260),(SUM(F227:H227)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K227=\"T\",$J227=\"T\",O227=\"M\",O227=\"H\"),0,IF(F227<Inputs!$D$251,1/Inputs!$D$251*F227,IF(F227>Inputs!$D$253,1/Inputs!$D$253*F227,1)))","v":0},{"$f":"IF(OR($K227=\"T\",$J227=\"T\",O227=\"E\",O227=\"H\"),0,IF(SUM(F227:G227)<Inputs!$D$254,1/Inputs!$D$254*SUM(F227:G227),IF(SUM(F227:G227)>Inputs!$D$256,1/Inputs!$D$256*SUM(F227:G227),1)))","v":2.3722444444444446},{"$f":"IF(OR($K227=\"T\",$J227=\"T\",O227=\"E\",O227=\"M\"),0,IF(SUM(F227:H227)<Inputs!$D$258,1/Inputs!$D$258*SUM(F227:H227),IF(SUM(F227:H227)>Inputs!$D$261,1/Inputs!$D$261*SUM(F227:H227),1)))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",F227=0,O227=\"M\",O227=\"H\"),0,1/Inputs!$D$253*F227)","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",G227=0,O227=\"E\",O227=\"H\"),0,1/Inputs!$D$256*SUM(F227:G227))","v":2.3722444444444446},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",H227=0,O227=\"E\",O227=\"M\"),0,4/Inputs!$D$261*SUM(F227:H227))","v":0},7.1167333333333342,0,0,0,0,0,0,922592.30206671986,933682.7400130817,917288.34094712464,0,0,0,0,0,2773563.3830269258,0,2773563.3830269258,0,915275.91639888566,0,0,915275.91639888566,0,0,0,0,0,0,0,0,0,0,0,0,0,269689.16371574497,0,0,3117.793800182023,0,0,0,92452.112767564206,0,165669.49777301133,0,269689.16371574497,0,232979.32417426183,177542.3196904232,{"$f":"0.05*($AF227+AK227+AP227+AT227+SUM(AU227:BD227))*175*Inputs!$D$228*(1+0.0765)","v":48010.684174891452},1259150.059811824,0,126310.44222910832,0,0,0,149531.26448945366,0,0,131022.82131974473,0,0,107973.37113279209,0,514837.89917109883,{"$f":"Inputs!$D$152*F227+Inputs!$D$153*G227+Inputs!$D$154*H227","v":251027.54916857035},{"$f":"Inputs!$D$155*I227","v":219760.08436510339},{"$f":"'Voc Ed'!L227","v":0},{"$f":"Inputs!$D$156*$I227","v":21976.008436510339},{"$f":"Inputs!$D$157*$I227","v":87904.033746041358},{"$f":"Inputs!$D$158*$I227","v":28168.378646989549},{"$f":"IF(Inputs!$D$100=1,0,Activities!R227)","v":190646.63343840872},799482.68780162372,6262309.9462103583]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CO31","v":"1301051"},{"$f":"'School Reference Sheet'!CP31","v":"Dean Morgan Junior High School"},{"$f":"'School Reference Sheet'!CQ31","v":"6-9"},{"$f":"IF(M228=1,SUM(ADM!F228:J228),IF(N228=1,SUM(ADM!F228:L228),SUM(ADM!F228:K228,0)))","v":0},{"$f":"ADM!S228-'School Resources'!H228-'School Resources'!F228","v":836.57099999999991},{"$f":"IF(SUM(ADM!N228:R228)=ADM!S228,SUM(ADM!N228:R228),IF(OR(SUM(ADM!F228:O228)=ADM!S228,SUM(ADM!G228:O228)=ADM!S228,SUM(ADM!H228:O228)=ADM!S228,SUM(ADM!I228:O228)=ADM!S228,SUM(ADM!J228:O228)=ADM!S228,SUM(ADM!K228:O228)=ADM!S228,SUM(ADM!L228:O228)=ADM!S228,SUM(ADM!M228:O228)=ADM!S228,SUM(ADM!N228:O228)=ADM!S228),0,SUM(ADM!O228:R228)))","v":0},{"$f":"SUM(ADM!$F228:$R228)","v":836.57099999999991},"F",{"$f":"IF(I228<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F228:J228)=0,SUM(ADM!O228:R228)=0,ADM!K228>0,ADM!N228>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M228:R228)=0,ADM!L228>0),1,0)","v":0},"M",{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!F228/Inputs!$D$80)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!G228/Inputs!$D$81)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!H228/Inputs!$D$82)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!I228/Inputs!$D$83)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!J228/Inputs!$D$84)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(M228=1,ADM!K228/Inputs!$D$95,ADM!K228/Inputs!$D$85))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(N228=1,ADM!L228/Inputs!$D$96,ADM!L228/Inputs!$D$86))","v":13.503380952380954},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!M228/Inputs!$D$87)","v":13.197285714285712},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!N228/Inputs!$D$88)","v":13.13604761904762},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!O228/Inputs!$D$89)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!P228/Inputs!$D$90)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!Q228/Inputs!$D$91)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,ADM!R228/Inputs!$D$92)","v":0},0,39.836714285714287,{"$f":"IF(SUM(ADM!N228:R228)=ADM!S228,SUM(X228:AB228),IF(OR(SUM(ADM!F228:O228)=ADM!S228,SUM(ADM!G228:O228)=ADM!S228,SUM(ADM!H228:O228)=ADM!S228,SUM(ADM!I228:O228)=ADM!S228,SUM(ADM!J228:O228)=ADM!S228,SUM(ADM!K228:O228)=ADM!S228,SUM(ADM!L228:O228)=ADM!S228,SUM(ADM!M228:O228)=ADM!S228,SUM(ADM!N228:O228)=ADM!S228),SUM(Z228:AB228),SUM(Y228:AB228)))","v":0},39.836714285714287,{"$f":"Inputs!$D$39*AC228","v":0},{"$f":"Inputs!$D$40*AD228","v":13.146115714285715},{"$f":"Inputs!$D$41*AE228","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'Voc Ed'!H228)","v":0},13.146115714285715,{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$72=1,$F228=0,Inputs!$D$74<=$AC228+$AG228),0,IF(AND($F228>0,$F228<=Inputs!$D$104,Inputs!$D$72=2),$F228/Inputs!$D$94-($AC228+$AG228),Inputs!$D$74-($AC228+$AG228)))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$72=1,$G228=0,Inputs!$D$75<=$AD228+$AH228),0,IF(Inputs!$D$72=2,IF(AND($G228>0,$G228<=Inputs!$D$104),$G228/Inputs!$D$94-($AD228+$AH228),Inputs!$D$75-($AD228+$AH228))))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$72=1,$H228=0,Inputs!$D$76<=$AE228+$AI228+AJ228),0,IF(Inputs!$D$72=2,IF(AND($H228>0,$H228<=Inputs!$D$104),$H228/Inputs!$D$94-($AE228+$AI228+$AJ228),Inputs!$D$76-($AE228+$AI228+$AJ228))))","v":0},{"$f":"IF(OR(J228=\"T\",K228=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O228=\"EM\",(AD228+AH228+AJ228)<Inputs!$D$75),Inputs!$D$75-(AD228+AH228+AJ228),IF(AND(O228=\"M\",(AD228+AH228+AJ228)<Inputs!$D$75),Inputs!$D$75-(AD228+AH228+AJ228),IF(AND(OR(O228=\"MH\",O228=\"H\",O228=\"EMH\"),(AD228+AE228+AH228+AI228+AJ228)<Inputs!$D$76),Inputs!$D$76-(AD228+AE228+AH228+AI228+AJ228),0)))),0))","v":0},0,{"$f":"IF($J228=\"T\",$I228/Inputs!$D$93,0)","v":0},{"$f":"IF(L228=1,(I228/7)*1.5,IF($J228=\"T\",0,IF(AND($K228=\"T\",($I228/Inputs!$D$94)>=1),$I228/Inputs!$D$94,IF(AND($K228=\"T\",($I228/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L228","v":0},0,{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$234=0,O228=\"M\",O228=\"H\"), 0,(F228*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$234=0,O228=\"E\",O228=\"H\"), 0,(SUM(F228:G228)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",Inputs!$D$234=0,O228=\"E\",O228=\"M\"), 0,(SUM(F228:H228)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'At-Risk'!T228/100)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'At-Risk'!U228/100)","v":3.56},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'At-Risk'!V228/100)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(AND(O228=\"E\", SUM(AX228:AZ228)<1/Inputs!$D$253*F228),1/Inputs!$D$253*F228-SUM(AX228:AZ228),IF(AND(O228=\"M\", SUM(AX228:AZ228)<1/Inputs!$D$256*SUM(F228:G228)),1/Inputs!$D$256* SUM(F228:G228)-SUM(AX228:AZ228),IF(AND(O228=\"H\",SUM(AX228:AZ228)<1/Inputs!$D$260*SUM(F228:H228)),1/Inputs!$D$260*SUM(F228:H228)-SUM(AX228:AZ228),0))))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'At-Risk'!AJ228/100)","v":0.18},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F228:$R228)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F228:$K228)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J228:$K228)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L228:$N228)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O228:$R228)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F228:$R228)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F228:$K228)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J228:$K228)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L228:$N228)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O228:$R228)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",F228=0,Inputs!$D$247=0,O228=\"M\",O228=\"H\"),0,1/Inputs!$D$253*F228)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",G228=0,Inputs!$D$247=0,O228=\"H\",O228=\"E\"),0,IF(SUM(F228:G228)<Inputs!$D$254,1/Inputs!$D$254*SUM(F228:G228),IF(SUM(F228:G228)>Inputs!$D$257,1/Inputs!$D$257*SUM(F228:G228),1)))","v":1.327890476190476},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",H228=0,Inputs!$D$247=0,O228=\"E\",O228=\"M\"),0,IF(SUM(F228:H228)<Inputs!$D$258,1/Inputs!$D$258*SUM(F228:H228),IF(SUM(F228:H228)>Inputs!$D$261,1/Inputs!$D$261*SUM(F228:H228),1)))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",G228=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G228)","v":2.6557809523809519},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",H228=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H228)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,'At-Risk'!S228/100)","v":3.56},{"$f":"IF(OR($J228=\"T\",$K228=\"T\"),0,IF(AND(O228=\"E\",'At-Risk'!S228/100<1/Inputs!$D$253*F228),1/Inputs!$D$253*F228-'At-Risk'!S228/100,IF(AND(O228=\"M\",'At-Risk'!S228/100<1/Inputs!$D$256*SUM(F228:G228)),1/Inputs!$D$256* SUM(F228:G228)-'At-Risk'!S228/100,IF(AND(O228=\"H\",'At-Risk'!S228/100<1/Inputs!$D$260*SUM(F228:H228)),1/Inputs!$D$260*SUM(F228:H228)-'At-Risk'!S228/100,0))))","v":0},3.3462839999999998,{"$f":"IF(OR(J228=\"T\",K228=\"T\"),0,IF(O228=\"E\",2/Inputs!$D$253*F228,IF(O228=\"M\",2/Inputs!$D$256*SUM(F228:G228),IF(O228=\"H\",5/Inputs!$D$261*SUM(F228:H228),0))))","v":5.3115619047619038},19.94151733333333,{"$f":"IF(OR($J228=\"T\",$K228=\"T\",F228=0,O228=\"M\",O228=\"H\"),0,IF(F228<Inputs!$D$251,1/Inputs!$D$251*F228,1))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",G228=0,O228=\"E\",O228=\"H\"),0,IF(SUM(F228:G228)<Inputs!$D$254,1/Inputs!$D$254*SUM(F228:G228),1))","v":1},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",H228=0,O228=\"E\",O228=\"M\"),0,IF(SUM(F228:H228)<Inputs!$D$258,1/Inputs!$D$258*SUM(F228:H228),1))","v":0},0,{"$f":"IF(OR($J228=\"T\",$K228=\"T\",F228=0),0,IF(AND(O228=\"E\",F228>Inputs!$D$253),(F228-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",G228=0),0,IF(AND(O228=\"M\",SUM(F228:G228)>Inputs!$D$256),(SUM(F228:G228)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.6557809523809521},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",H228=0),0,IF(AND(O228=\"H\",SUM(F228:H228)>Inputs!$D$260),(SUM(F228:H228)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K228=\"T\",$J228=\"T\",O228=\"M\",O228=\"H\"),0,IF(F228<Inputs!$D$251,1/Inputs!$D$251*F228,IF(F228>Inputs!$D$253,1/Inputs!$D$253*F228,1)))","v":0},{"$f":"IF(OR($K228=\"T\",$J228=\"T\",O228=\"E\",O228=\"H\"),0,IF(SUM(F228:G228)<Inputs!$D$254,1/Inputs!$D$254*SUM(F228:G228),IF(SUM(F228:G228)>Inputs!$D$256,1/Inputs!$D$256*SUM(F228:G228),1)))","v":2.6557809523809519},{"$f":"IF(OR($K228=\"T\",$J228=\"T\",O228=\"E\",O228=\"M\"),0,IF(SUM(F228:H228)<Inputs!$D$258,1/Inputs!$D$258*SUM(F228:H228),IF(SUM(F228:H228)>Inputs!$D$261,1/Inputs!$D$261*SUM(F228:H228),1)))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",F228=0,O228=\"M\",O228=\"H\"),0,1/Inputs!$D$253*F228)","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",G228=0,O228=\"E\",O228=\"H\"),0,1/Inputs!$D$256*SUM(F228:G228))","v":2.6557809523809519},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",H228=0,O228=\"E\",O228=\"M\"),0,4/Inputs!$D$261*SUM(F228:H228))","v":0},7.9673428571428557,0,0,0,0,0,0,1052518.935370734,1028660.3894807694,1023887.1956390623,0,0,0,0,0,3105066.5204905658,0,3105066.5204905658,0,1024671.9517618867,0,0,1024671.9517618867,0,0,0,0,0,0,0,0,0,0,0,0,0,277483.64821620006,0,0,14030.072100819103,0,0,0,103502.2173496855,0,185470.72482621888,0,277483.64821620006,0,260825.5877212075,198762.61570749685,{"$f":"0.05*($AF228+AK228+AP228+AT228+SUM(AU228:BD228))*175*Inputs!$D$228*(1+0.0765)","v":53580.589711425338},1371139.1038492534,0,126310.44222910832,0,0,0,180427.78058198901,0,0,146682.99213561084,0,0,120878.61480311459,0,574299.82974982273,{"$f":"Inputs!$D$152*F228+Inputs!$D$153*G228+Inputs!$D$154*H228","v":281030.98108883563},{"$f":"Inputs!$D$155*I228","v":246026.3517603701},{"$f":"'Voc Ed'!L228","v":0},{"$f":"Inputs!$D$156*$I228","v":24602.635176037013},{"$f":"Inputs!$D$157*$I228","v":98410.54070414805},{"$f":"Inputs!$D$158*$I228","v":31535.132749630568},{"$f":"IF(Inputs!$D$100=1,0,Activities!R228)","v":206208.80623745095},887814.4477164722,6962991.8535680007]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CR31","v":"1301054"},{"$f":"'School Reference Sheet'!CS31","v":"Centennial Junior High School"},{"$f":"'School Reference Sheet'!CT31","v":"6-9"},{"$f":"IF(M229=1,SUM(ADM!F229:J229),IF(N229=1,SUM(ADM!F229:L229),SUM(ADM!F229:K229,0)))","v":0},{"$f":"ADM!S229-'School Resources'!H229-'School Resources'!F229","v":631.89400000000001},{"$f":"IF(SUM(ADM!N229:R229)=ADM!S229,SUM(ADM!N229:R229),IF(OR(SUM(ADM!F229:O229)=ADM!S229,SUM(ADM!G229:O229)=ADM!S229,SUM(ADM!H229:O229)=ADM!S229,SUM(ADM!I229:O229)=ADM!S229,SUM(ADM!J229:O229)=ADM!S229,SUM(ADM!K229:O229)=ADM!S229,SUM(ADM!L229:O229)=ADM!S229,SUM(ADM!M229:O229)=ADM!S229,SUM(ADM!N229:O229)=ADM!S229),0,SUM(ADM!O229:R229)))","v":0},{"$f":"SUM(ADM!$F229:$R229)","v":631.89400000000001},"F",{"$f":"IF(I229<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F229:J229)=0,SUM(ADM!O229:R229)=0,ADM!K229>0,ADM!N229>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M229:R229)=0,ADM!L229>0),1,0)","v":0},"M",{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!F229/Inputs!$D$80)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!G229/Inputs!$D$81)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!H229/Inputs!$D$82)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!I229/Inputs!$D$83)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!J229/Inputs!$D$84)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(M229=1,ADM!K229/Inputs!$D$95,ADM!K229/Inputs!$D$85))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(N229=1,ADM!L229/Inputs!$D$96,ADM!L229/Inputs!$D$86))","v":10.166666666666666},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!M229/Inputs!$D$87)","v":10.797809523809523},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!N229/Inputs!$D$88)","v":9.1257142857142846},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!O229/Inputs!$D$89)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!P229/Inputs!$D$90)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!Q229/Inputs!$D$91)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,ADM!R229/Inputs!$D$92)","v":0},0,30.090190476190475,{"$f":"IF(SUM(ADM!N229:R229)=ADM!S229,SUM(X229:AB229),IF(OR(SUM(ADM!F229:O229)=ADM!S229,SUM(ADM!G229:O229)=ADM!S229,SUM(ADM!H229:O229)=ADM!S229,SUM(ADM!I229:O229)=ADM!S229,SUM(ADM!J229:O229)=ADM!S229,SUM(ADM!K229:O229)=ADM!S229,SUM(ADM!L229:O229)=ADM!S229,SUM(ADM!M229:O229)=ADM!S229,SUM(ADM!N229:O229)=ADM!S229),SUM(Z229:AB229),SUM(Y229:AB229)))","v":0},30.090190476190475,{"$f":"Inputs!$D$39*AC229","v":0},{"$f":"Inputs!$D$40*AD229","v":9.9297628571428564},{"$f":"Inputs!$D$41*AE229","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'Voc Ed'!H229)","v":0},9.9297628571428564,{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$72=1,$F229=0,Inputs!$D$74<=$AC229+$AG229),0,IF(AND($F229>0,$F229<=Inputs!$D$104,Inputs!$D$72=2),$F229/Inputs!$D$94-($AC229+$AG229),Inputs!$D$74-($AC229+$AG229)))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$72=1,$G229=0,Inputs!$D$75<=$AD229+$AH229),0,IF(Inputs!$D$72=2,IF(AND($G229>0,$G229<=Inputs!$D$104),$G229/Inputs!$D$94-($AD229+$AH229),Inputs!$D$75-($AD229+$AH229))))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$72=1,$H229=0,Inputs!$D$76<=$AE229+$AI229+AJ229),0,IF(Inputs!$D$72=2,IF(AND($H229>0,$H229<=Inputs!$D$104),$H229/Inputs!$D$94-($AE229+$AI229+$AJ229),Inputs!$D$76-($AE229+$AI229+$AJ229))))","v":0},{"$f":"IF(OR(J229=\"T\",K229=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O229=\"EM\",(AD229+AH229+AJ229)<Inputs!$D$75),Inputs!$D$75-(AD229+AH229+AJ229),IF(AND(O229=\"M\",(AD229+AH229+AJ229)<Inputs!$D$75),Inputs!$D$75-(AD229+AH229+AJ229),IF(AND(OR(O229=\"MH\",O229=\"H\",O229=\"EMH\"),(AD229+AE229+AH229+AI229+AJ229)<Inputs!$D$76),Inputs!$D$76-(AD229+AE229+AH229+AI229+AJ229),0)))),0))","v":0},0,{"$f":"IF($J229=\"T\",$I229/Inputs!$D$93,0)","v":0},{"$f":"IF(L229=1,(I229/7)*1.5,IF($J229=\"T\",0,IF(AND($K229=\"T\",($I229/Inputs!$D$94)>=1),$I229/Inputs!$D$94,IF(AND($K229=\"T\",($I229/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L229","v":0},0,{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$234=0,O229=\"M\",O229=\"H\"), 0,(F229*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$234=0,O229=\"E\",O229=\"H\"), 0,(SUM(F229:G229)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",Inputs!$D$234=0,O229=\"E\",O229=\"M\"), 0,(SUM(F229:H229)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'At-Risk'!T229/100)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'At-Risk'!U229/100)","v":3.08},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'At-Risk'!V229/100)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(AND(O229=\"E\", SUM(AX229:AZ229)<1/Inputs!$D$253*F229),1/Inputs!$D$253*F229-SUM(AX229:AZ229),IF(AND(O229=\"M\", SUM(AX229:AZ229)<1/Inputs!$D$256*SUM(F229:G229)),1/Inputs!$D$256* SUM(F229:G229)-SUM(AX229:AZ229),IF(AND(O229=\"H\",SUM(AX229:AZ229)<1/Inputs!$D$260*SUM(F229:H229)),1/Inputs!$D$260*SUM(F229:H229)-SUM(AX229:AZ229),0))))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'At-Risk'!AJ229/100)","v":0.22},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F229:$R229)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F229:$K229)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J229:$K229)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L229:$N229)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O229:$R229)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F229:$R229)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F229:$K229)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J229:$K229)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L229:$N229)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O229:$R229)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",F229=0,Inputs!$D$247=0,O229=\"M\",O229=\"H\"),0,1/Inputs!$D$253*F229)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",G229=0,Inputs!$D$247=0,O229=\"H\",O229=\"E\"),0,IF(SUM(F229:G229)<Inputs!$D$254,1/Inputs!$D$254*SUM(F229:G229),IF(SUM(F229:G229)>Inputs!$D$257,1/Inputs!$D$257*SUM(F229:G229),1)))","v":1.0030063492063492},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",H229=0,Inputs!$D$247=0,O229=\"E\",O229=\"M\"),0,IF(SUM(F229:H229)<Inputs!$D$258,1/Inputs!$D$258*SUM(F229:H229),IF(SUM(F229:H229)>Inputs!$D$261,1/Inputs!$D$261*SUM(F229:H229),1)))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",G229=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G229)","v":2.0060126984126985},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",H229=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H229)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,'At-Risk'!S229/100)","v":3.08},{"$f":"IF(OR($J229=\"T\",$K229=\"T\"),0,IF(AND(O229=\"E\",'At-Risk'!S229/100<1/Inputs!$D$253*F229),1/Inputs!$D$253*F229-'At-Risk'!S229/100,IF(AND(O229=\"M\",'At-Risk'!S229/100<1/Inputs!$D$256*SUM(F229:G229)),1/Inputs!$D$256* SUM(F229:G229)-'At-Risk'!S229/100,IF(AND(O229=\"H\",'At-Risk'!S229/100<1/Inputs!$D$260*SUM(F229:H229)),1/Inputs!$D$260*SUM(F229:H229)-'At-Risk'!S229/100,0))))","v":0},2.5275759999999998,{"$f":"IF(OR(J229=\"T\",K229=\"T\"),0,IF(O229=\"E\",2/Inputs!$D$253*F229,IF(O229=\"M\",2/Inputs!$D$256*SUM(F229:G229),IF(O229=\"H\",5/Inputs!$D$261*SUM(F229:H229),0))))","v":4.0120253968253969},15.928620444444444,{"$f":"IF(OR($J229=\"T\",$K229=\"T\",F229=0,O229=\"M\",O229=\"H\"),0,IF(F229<Inputs!$D$251,1/Inputs!$D$251*F229,1))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",G229=0,O229=\"E\",O229=\"H\"),0,IF(SUM(F229:G229)<Inputs!$D$254,1/Inputs!$D$254*SUM(F229:G229),1))","v":1},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",H229=0,O229=\"E\",O229=\"M\"),0,IF(SUM(F229:H229)<Inputs!$D$258,1/Inputs!$D$258*SUM(F229:H229),1))","v":0},0,{"$f":"IF(OR($J229=\"T\",$K229=\"T\",F229=0),0,IF(AND(O229=\"E\",F229>Inputs!$D$253),(F229-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",G229=0),0,IF(AND(O229=\"M\",SUM(F229:G229)>Inputs!$D$256),(SUM(F229:G229)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.0060126984126985},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",H229=0),0,IF(AND(O229=\"H\",SUM(F229:H229)>Inputs!$D$260),(SUM(F229:H229)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K229=\"T\",$J229=\"T\",O229=\"M\",O229=\"H\"),0,IF(F229<Inputs!$D$251,1/Inputs!$D$251*F229,IF(F229>Inputs!$D$253,1/Inputs!$D$253*F229,1)))","v":0},{"$f":"IF(OR($K229=\"T\",$J229=\"T\",O229=\"E\",O229=\"H\"),0,IF(SUM(F229:G229)<Inputs!$D$254,1/Inputs!$D$254*SUM(F229:G229),IF(SUM(F229:G229)>Inputs!$D$256,1/Inputs!$D$256*SUM(F229:G229),1)))","v":2.0060126984126985},{"$f":"IF(OR($K229=\"T\",$J229=\"T\",O229=\"E\",O229=\"M\"),0,IF(SUM(F229:H229)<Inputs!$D$258,1/Inputs!$D$258*SUM(F229:H229),IF(SUM(F229:H229)>Inputs!$D$261,1/Inputs!$D$261*SUM(F229:H229),1)))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",F229=0,O229=\"M\",O229=\"H\"),0,1/Inputs!$D$253*F229)","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",G229=0,O229=\"E\",O229=\"H\"),0,1/Inputs!$D$256*SUM(F229:G229))","v":2.0060126984126985},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",H229=0,O229=\"E\",O229=\"M\"),0,4/Inputs!$D$261*SUM(F229:H229))","v":0},6.0180380952380954,0,0,0,0,0,0,792439.2575462641,841633.58972199331,711302.38555581286,0,0,0,0,0,2345375.2328240704,0,2345375.2328240704,0,773973.82683194324,0,0,773973.82683194324,0,0,0,0,0,0,0,0,0,0,0,0,0,240070.12261401577,0,0,17147.865901001125,0,0,0,78179.174427469014,0,140093.11605749992,0,240070.12261401577,0,197011.51955722191,150132.98846107867,{"$f":"0.05*($AF229+AK229+AP229+AT229+SUM(AU229:BD229))*175*Inputs!$D$228*(1+0.0765)","v":40920.184092920361},1103625.0937252224,0,126310.44222910832,0,0,0,109623.58164036888,0,0,110795.26140941975,0,0,91304.230510499765,0,438033.51578939671,{"$f":"Inputs!$D$152*F229+Inputs!$D$153*G229+Inputs!$D$154*H229","v":212273.42420924071},{"$f":"Inputs!$D$155*I229","v":185833.0918944923},{"$f":"'Voc Ed'!L229","v":0},{"$f":"Inputs!$D$156*$I229","v":18583.309189449232},{"$f":"Inputs!$D$157*$I229","v":74333.236757796927},{"$f":"Inputs!$D$158*$I229","v":23819.689152140178},{"$f":"IF(Inputs!$D$100=1,0,Activities!R229)","v":168077.49946311998},682920.2506662393,5343927.9198368723]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CU31","v":"1301055"},{"$f":"'School Reference Sheet'!CV31","v":"Kelly Walsh High School"},{"$f":"'School Reference Sheet'!CW31","v":"9-12"},{"$f":"IF(M230=1,SUM(ADM!F230:J230),IF(N230=1,SUM(ADM!F230:L230),SUM(ADM!F230:K230,0)))","v":0},{"$f":"ADM!S230-'School Resources'!H230-'School Resources'!F230","v":0},{"$f":"IF(SUM(ADM!N230:R230)=ADM!S230,SUM(ADM!N230:R230),IF(OR(SUM(ADM!F230:O230)=ADM!S230,SUM(ADM!G230:O230)=ADM!S230,SUM(ADM!H230:O230)=ADM!S230,SUM(ADM!I230:O230)=ADM!S230,SUM(ADM!J230:O230)=ADM!S230,SUM(ADM!K230:O230)=ADM!S230,SUM(ADM!L230:O230)=ADM!S230,SUM(ADM!M230:O230)=ADM!S230,SUM(ADM!N230:O230)=ADM!S230),0,SUM(ADM!O230:R230)))","v":1600.527},{"$f":"SUM(ADM!$F230:$R230)","v":1600.527},"F",{"$f":"IF(I230<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F230:J230)=0,SUM(ADM!O230:R230)=0,ADM!K230>0,ADM!N230>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M230:R230)=0,ADM!L230>0),1,0)","v":0},"H",{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!F230/Inputs!$D$80)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!G230/Inputs!$D$81)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!H230/Inputs!$D$82)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!I230/Inputs!$D$83)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!J230/Inputs!$D$84)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(M230=1,ADM!K230/Inputs!$D$95,ADM!K230/Inputs!$D$85))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(N230=1,ADM!L230/Inputs!$D$96,ADM!L230/Inputs!$D$86))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!M230/Inputs!$D$87)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!N230/Inputs!$D$88)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!O230/Inputs!$D$89)","v":21.565285714285714},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!P230/Inputs!$D$90)","v":18.260523809523811},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!Q230/Inputs!$D$91)","v":19.092571428571429},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,ADM!R230/Inputs!$D$92)","v":17.297190476190476},0,0,{"$f":"IF(SUM(ADM!N230:R230)=ADM!S230,SUM(X230:AB230),IF(OR(SUM(ADM!F230:O230)=ADM!S230,SUM(ADM!G230:O230)=ADM!S230,SUM(ADM!H230:O230)=ADM!S230,SUM(ADM!I230:O230)=ADM!S230,SUM(ADM!J230:O230)=ADM!S230,SUM(ADM!K230:O230)=ADM!S230,SUM(ADM!L230:O230)=ADM!S230,SUM(ADM!M230:O230)=ADM!S230,SUM(ADM!N230:O230)=ADM!S230),SUM(Z230:AB230),SUM(Y230:AB230)))","v":76.215571428571437},76.215571428571437,{"$f":"Inputs!$D$39*AC230","v":0},{"$f":"Inputs!$D$40*AD230","v":0},{"$f":"Inputs!$D$41*AE230","v":25.151138571428575},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'Voc Ed'!H230)","v":2.1716857142857142},27.32282428571429,{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$72=1,$F230=0,Inputs!$D$74<=$AC230+$AG230),0,IF(AND($F230>0,$F230<=Inputs!$D$104,Inputs!$D$72=2),$F230/Inputs!$D$94-($AC230+$AG230),Inputs!$D$74-($AC230+$AG230)))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$72=1,$G230=0,Inputs!$D$75<=$AD230+$AH230),0,IF(Inputs!$D$72=2,IF(AND($G230>0,$G230<=Inputs!$D$104),$G230/Inputs!$D$94-($AD230+$AH230),Inputs!$D$75-($AD230+$AH230))))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$72=1,$H230=0,Inputs!$D$76<=$AE230+$AI230+AJ230),0,IF(Inputs!$D$72=2,IF(AND($H230>0,$H230<=Inputs!$D$104),$H230/Inputs!$D$94-($AE230+$AI230+$AJ230),Inputs!$D$76-($AE230+$AI230+$AJ230))))","v":0},{"$f":"IF(OR(J230=\"T\",K230=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O230=\"EM\",(AD230+AH230+AJ230)<Inputs!$D$75),Inputs!$D$75-(AD230+AH230+AJ230),IF(AND(O230=\"M\",(AD230+AH230+AJ230)<Inputs!$D$75),Inputs!$D$75-(AD230+AH230+AJ230),IF(AND(OR(O230=\"MH\",O230=\"H\",O230=\"EMH\"),(AD230+AE230+AH230+AI230+AJ230)<Inputs!$D$76),Inputs!$D$76-(AD230+AE230+AH230+AI230+AJ230),0)))),0))","v":0},0,{"$f":"IF($J230=\"T\",$I230/Inputs!$D$93,0)","v":0},{"$f":"IF(L230=1,(I230/7)*1.5,IF($J230=\"T\",0,IF(AND($K230=\"T\",($I230/Inputs!$D$94)>=1),$I230/Inputs!$D$94,IF(AND($K230=\"T\",($I230/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L230","v":0},0,{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$234=0,O230=\"M\",O230=\"H\"), 0,(F230*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$234=0,O230=\"E\",O230=\"H\"), 0,(SUM(F230:G230)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",Inputs!$D$234=0,O230=\"E\",O230=\"M\"), 0,(SUM(F230:H230)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'At-Risk'!T230/100)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'At-Risk'!U230/100)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'At-Risk'!V230/100)","v":6.04},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(AND(O230=\"E\", SUM(AX230:AZ230)<1/Inputs!$D$253*F230),1/Inputs!$D$253*F230-SUM(AX230:AZ230),IF(AND(O230=\"M\", SUM(AX230:AZ230)<1/Inputs!$D$256*SUM(F230:G230)),1/Inputs!$D$256* SUM(F230:G230)-SUM(AX230:AZ230),IF(AND(O230=\"H\",SUM(AX230:AZ230)<1/Inputs!$D$260*SUM(F230:H230)),1/Inputs!$D$260*SUM(F230:H230)-SUM(AX230:AZ230),0))))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'At-Risk'!AJ230/100)","v":0.33},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F230:$R230)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F230:$K230)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J230:$K230)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L230:$N230)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O230:$R230)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F230:$R230)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F230:$K230)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J230:$K230)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L230:$N230)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O230:$R230)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",F230=0,Inputs!$D$247=0,O230=\"M\",O230=\"H\"),0,1/Inputs!$D$253*F230)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",G230=0,Inputs!$D$247=0,O230=\"H\",O230=\"E\"),0,IF(SUM(F230:G230)<Inputs!$D$254,1/Inputs!$D$254*SUM(F230:G230),IF(SUM(F230:G230)>Inputs!$D$257,1/Inputs!$D$257*SUM(F230:G230),1)))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",H230=0,Inputs!$D$247=0,O230=\"E\",O230=\"M\"),0,IF(SUM(F230:H230)<Inputs!$D$258,1/Inputs!$D$258*SUM(F230:H230),IF(SUM(F230:H230)>Inputs!$D$261,1/Inputs!$D$261*SUM(F230:H230),1)))","v":2.5405190476190476},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",G230=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G230)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",H230=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H230)","v":5.0810380952380951},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,'At-Risk'!S230/100)","v":6.04},{"$f":"IF(OR($J230=\"T\",$K230=\"T\"),0,IF(AND(O230=\"E\",'At-Risk'!S230/100<1/Inputs!$D$253*F230),1/Inputs!$D$253*F230-'At-Risk'!S230/100,IF(AND(O230=\"M\",'At-Risk'!S230/100<1/Inputs!$D$256*SUM(F230:G230)),1/Inputs!$D$256* SUM(F230:G230)-'At-Risk'!S230/100,IF(AND(O230=\"H\",'At-Risk'!S230/100<1/Inputs!$D$260*SUM(F230:H230)),1/Inputs!$D$260*SUM(F230:H230)-'At-Risk'!S230/100,0))))","v":0},6.4021080000000001,{"$f":"IF(OR(J230=\"T\",K230=\"T\"),0,IF(O230=\"E\",2/Inputs!$D$253*F230,IF(O230=\"M\",2/Inputs!$D$256*SUM(F230:G230),IF(O230=\"H\",5/Inputs!$D$261*SUM(F230:H230),0))))","v":12.702595238095238},39.136260380952379,{"$f":"IF(OR($J230=\"T\",$K230=\"T\",F230=0,O230=\"M\",O230=\"H\"),0,IF(F230<Inputs!$D$251,1/Inputs!$D$251*F230,1))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",G230=0,O230=\"E\",O230=\"H\"),0,IF(SUM(F230:G230)<Inputs!$D$254,1/Inputs!$D$254*SUM(F230:G230),1))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",H230=0,O230=\"E\",O230=\"M\"),0,IF(SUM(F230:H230)<Inputs!$D$258,1/Inputs!$D$258*SUM(F230:H230),1))","v":1},0,{"$f":"IF(OR($J230=\"T\",$K230=\"T\",F230=0),0,IF(AND(O230=\"E\",F230>Inputs!$D$253),(F230-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",G230=0),0,IF(AND(O230=\"M\",SUM(F230:G230)>Inputs!$D$256),(SUM(F230:G230)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",H230=0),0,IF(AND(O230=\"H\",SUM(F230:H230)>Inputs!$D$260),(SUM(F230:H230)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":4.0810380952380951},{"$f":"IF(OR($K230=\"T\",$J230=\"T\",O230=\"M\",O230=\"H\"),0,IF(F230<Inputs!$D$251,1/Inputs!$D$251*F230,IF(F230>Inputs!$D$253,1/Inputs!$D$253*F230,1)))","v":0},{"$f":"IF(OR($K230=\"T\",$J230=\"T\",O230=\"E\",O230=\"H\"),0,IF(SUM(F230:G230)<Inputs!$D$254,1/Inputs!$D$254*SUM(F230:G230),IF(SUM(F230:G230)>Inputs!$D$256,1/Inputs!$D$256*SUM(F230:G230),1)))","v":0},{"$f":"IF(OR($K230=\"T\",$J230=\"T\",O230=\"E\",O230=\"M\"),0,IF(SUM(F230:H230)<Inputs!$D$258,1/Inputs!$D$258*SUM(F230:H230),IF(SUM(F230:H230)>Inputs!$D$261,1/Inputs!$D$261*SUM(F230:H230),1)))","v":2.5405190476190476},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",F230=0,O230=\"M\",O230=\"H\"),0,1/Inputs!$D$253*F230)","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",G230=0,O230=\"E\",O230=\"H\"),0,1/Inputs!$D$256*SUM(F230:G230))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",H230=0,O230=\"E\",O230=\"M\"),0,4/Inputs!$D$261*SUM(F230:H230))","v":10.16207619047619},17.783633333333334,0,0,0,0,0,0,0,0,0,1680902.8524788488,1423313.6980352388,1488167.5207383106,1348226.8306808551,0,0,5940610.9019332537,5940610.9019332537,0,0,1960401.5976379737,169271.7063985967,2129673.3040365702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,470786.86382748547,0,25721.798851501691,0,0,0,0,198020.3633977751,0,354842.44946804713,470786.86382748547,0,499011.31576239329,475340.606222414,{"$f":"0.05*($AF230+AK230+AP230+AT230+SUM(AU230:BD230))*175*Inputs!$D$228*(1+0.0765)","v":103819.86682625183},2598330.1281833537,0,0,126310.44222910832,0,0,0,444704.14092850755,0,0,140316.89441412195,0,0,462529.74754081748,1173861.2251125553,{"$f":"Inputs!$D$152*F230+Inputs!$D$153*G230+Inputs!$D$154*H230","v":658337.75804078858},{"$f":"Inputs!$D$155*I230","v":470697.42879441188},{"$f":"'Voc Ed'!L230","v":130330.97362204267},{"$f":"Inputs!$D$156*$I230","v":47069.74287944119},{"$f":"Inputs!$D$157*$I230","v":188278.97151776476},{"$f":"Inputs!$D$158*$I230","v":60332.991956890655},{"$f":"IF(Inputs!$D$100=1,0,Activities!R230)","v":968941.00043143588},2523988.8672427759,14366464.426508509]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!CX31","v":"1301057"},{"$f":"'School Reference Sheet'!CY31","v":"Natrona County High School"},{"$f":"'School Reference Sheet'!CZ31","v":"9-12"},{"$f":"IF(M231=1,SUM(ADM!F231:J231),IF(N231=1,SUM(ADM!F231:L231),SUM(ADM!F231:K231,0)))","v":0},{"$f":"ADM!S231-'School Resources'!H231-'School Resources'!F231","v":0},{"$f":"IF(SUM(ADM!N231:R231)=ADM!S231,SUM(ADM!N231:R231),IF(OR(SUM(ADM!F231:O231)=ADM!S231,SUM(ADM!G231:O231)=ADM!S231,SUM(ADM!H231:O231)=ADM!S231,SUM(ADM!I231:O231)=ADM!S231,SUM(ADM!J231:O231)=ADM!S231,SUM(ADM!K231:O231)=ADM!S231,SUM(ADM!L231:O231)=ADM!S231,SUM(ADM!M231:O231)=ADM!S231,SUM(ADM!N231:O231)=ADM!S231),0,SUM(ADM!O231:R231)))","v":1731.9483333333333},{"$f":"SUM(ADM!$F231:$R231)","v":1731.9483333333333},"F",{"$f":"IF(I231<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F231:J231)=0,SUM(ADM!O231:R231)=0,ADM!K231>0,ADM!N231>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M231:R231)=0,ADM!L231>0),1,0)","v":0},"H",{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!F231/Inputs!$D$80)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!G231/Inputs!$D$81)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!H231/Inputs!$D$82)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!I231/Inputs!$D$83)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!J231/Inputs!$D$84)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(M231=1,ADM!K231/Inputs!$D$95,ADM!K231/Inputs!$D$85))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(N231=1,ADM!L231/Inputs!$D$96,ADM!L231/Inputs!$D$86))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!M231/Inputs!$D$87)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!N231/Inputs!$D$88)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!O231/Inputs!$D$89)","v":20.369603174603171},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!P231/Inputs!$D$90)","v":21.385968253968255},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!Q231/Inputs!$D$91)","v":20.46663492063492},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,ADM!R231/Inputs!$D$92)","v":20.25152380952381},0,0,{"$f":"IF(SUM(ADM!N231:R231)=ADM!S231,SUM(X231:AB231),IF(OR(SUM(ADM!F231:O231)=ADM!S231,SUM(ADM!G231:O231)=ADM!S231,SUM(ADM!H231:O231)=ADM!S231,SUM(ADM!I231:O231)=ADM!S231,SUM(ADM!J231:O231)=ADM!S231,SUM(ADM!K231:O231)=ADM!S231,SUM(ADM!L231:O231)=ADM!S231,SUM(ADM!M231:O231)=ADM!S231,SUM(ADM!N231:O231)=ADM!S231),SUM(Z231:AB231),SUM(Y231:AB231)))","v":82.473730158730149},82.473730158730149,{"$f":"Inputs!$D$39*AC231","v":0},{"$f":"Inputs!$D$40*AD231","v":0},{"$f":"Inputs!$D$41*AE231","v":27.21633095238095},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'Voc Ed'!H231)","v":2.0630047619047618},29.279335714285711,{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$72=1,$F231=0,Inputs!$D$74<=$AC231+$AG231),0,IF(AND($F231>0,$F231<=Inputs!$D$104,Inputs!$D$72=2),$F231/Inputs!$D$94-($AC231+$AG231),Inputs!$D$74-($AC231+$AG231)))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$72=1,$G231=0,Inputs!$D$75<=$AD231+$AH231),0,IF(Inputs!$D$72=2,IF(AND($G231>0,$G231<=Inputs!$D$104),$G231/Inputs!$D$94-($AD231+$AH231),Inputs!$D$75-($AD231+$AH231))))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$72=1,$H231=0,Inputs!$D$76<=$AE231+$AI231+AJ231),0,IF(Inputs!$D$72=2,IF(AND($H231>0,$H231<=Inputs!$D$104),$H231/Inputs!$D$94-($AE231+$AI231+$AJ231),Inputs!$D$76-($AE231+$AI231+$AJ231))))","v":0},{"$f":"IF(OR(J231=\"T\",K231=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O231=\"EM\",(AD231+AH231+AJ231)<Inputs!$D$75),Inputs!$D$75-(AD231+AH231+AJ231),IF(AND(O231=\"M\",(AD231+AH231+AJ231)<Inputs!$D$75),Inputs!$D$75-(AD231+AH231+AJ231),IF(AND(OR(O231=\"MH\",O231=\"H\",O231=\"EMH\"),(AD231+AE231+AH231+AI231+AJ231)<Inputs!$D$76),Inputs!$D$76-(AD231+AE231+AH231+AI231+AJ231),0)))),0))","v":0},0,{"$f":"IF($J231=\"T\",$I231/Inputs!$D$93,0)","v":0},{"$f":"IF(L231=1,(I231/7)*1.5,IF($J231=\"T\",0,IF(AND($K231=\"T\",($I231/Inputs!$D$94)>=1),$I231/Inputs!$D$94,IF(AND($K231=\"T\",($I231/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L231","v":0},0,{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$234=0,O231=\"M\",O231=\"H\"), 0,(F231*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$234=0,O231=\"E\",O231=\"H\"), 0,(SUM(F231:G231)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",Inputs!$D$234=0,O231=\"E\",O231=\"M\"), 0,(SUM(F231:H231)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'At-Risk'!T231/100)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'At-Risk'!U231/100)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'At-Risk'!V231/100)","v":5.75},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(AND(O231=\"E\", SUM(AX231:AZ231)<1/Inputs!$D$253*F231),1/Inputs!$D$253*F231-SUM(AX231:AZ231),IF(AND(O231=\"M\", SUM(AX231:AZ231)<1/Inputs!$D$256*SUM(F231:G231)),1/Inputs!$D$256* SUM(F231:G231)-SUM(AX231:AZ231),IF(AND(O231=\"H\",SUM(AX231:AZ231)<1/Inputs!$D$260*SUM(F231:H231)),1/Inputs!$D$260*SUM(F231:H231)-SUM(AX231:AZ231),0))))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'At-Risk'!AJ231/100)","v":0.25},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F231:$R231)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F231:$K231)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J231:$K231)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L231:$N231)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O231:$R231)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F231:$R231)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F231:$K231)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J231:$K231)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L231:$N231)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O231:$R231)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",F231=0,Inputs!$D$247=0,O231=\"M\",O231=\"H\"),0,1/Inputs!$D$253*F231)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",G231=0,Inputs!$D$247=0,O231=\"H\",O231=\"E\"),0,IF(SUM(F231:G231)<Inputs!$D$254,1/Inputs!$D$254*SUM(F231:G231),IF(SUM(F231:G231)>Inputs!$D$257,1/Inputs!$D$257*SUM(F231:G231),1)))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",H231=0,Inputs!$D$247=0,O231=\"E\",O231=\"M\"),0,IF(SUM(F231:H231)<Inputs!$D$258,1/Inputs!$D$258*SUM(F231:H231),IF(SUM(F231:H231)>Inputs!$D$261,1/Inputs!$D$261*SUM(F231:H231),1)))","v":2.7491243386243385},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",G231=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G231)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",H231=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H231)","v":5.4982486772486769},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,'At-Risk'!S231/100)","v":5.75},{"$f":"IF(OR($J231=\"T\",$K231=\"T\"),0,IF(AND(O231=\"E\",'At-Risk'!S231/100<1/Inputs!$D$253*F231),1/Inputs!$D$253*F231-'At-Risk'!S231/100,IF(AND(O231=\"M\",'At-Risk'!S231/100<1/Inputs!$D$256*SUM(F231:G231)),1/Inputs!$D$256* SUM(F231:G231)-'At-Risk'!S231/100,IF(AND(O231=\"H\",'At-Risk'!S231/100<1/Inputs!$D$260*SUM(F231:H231)),1/Inputs!$D$260*SUM(F231:H231)-'At-Risk'!S231/100,0))))","v":0},6.9277933333333328,{"$f":"IF(OR(J231=\"T\",K231=\"T\"),0,IF(O231=\"E\",2/Inputs!$D$253*F231,IF(O231=\"M\",2/Inputs!$D$256*SUM(F231:G231),IF(O231=\"H\",5/Inputs!$D$261*SUM(F231:H231),0))))","v":13.745621693121691},40.670788042328041,{"$f":"IF(OR($J231=\"T\",$K231=\"T\",F231=0,O231=\"M\",O231=\"H\"),0,IF(F231<Inputs!$D$251,1/Inputs!$D$251*F231,1))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",G231=0,O231=\"E\",O231=\"H\"),0,IF(SUM(F231:G231)<Inputs!$D$254,1/Inputs!$D$254*SUM(F231:G231),1))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",H231=0,O231=\"E\",O231=\"M\"),0,IF(SUM(F231:H231)<Inputs!$D$258,1/Inputs!$D$258*SUM(F231:H231),1))","v":1},0,{"$f":"IF(OR($J231=\"T\",$K231=\"T\",F231=0),0,IF(AND(O231=\"E\",F231>Inputs!$D$253),(F231-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",G231=0),0,IF(AND(O231=\"M\",SUM(F231:G231)>Inputs!$D$256),(SUM(F231:G231)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",H231=0),0,IF(AND(O231=\"H\",SUM(F231:H231)>Inputs!$D$260),(SUM(F231:H231)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":4.4982486772486769},{"$f":"IF(OR($K231=\"T\",$J231=\"T\",O231=\"M\",O231=\"H\"),0,IF(F231<Inputs!$D$251,1/Inputs!$D$251*F231,IF(F231>Inputs!$D$253,1/Inputs!$D$253*F231,1)))","v":0},{"$f":"IF(OR($K231=\"T\",$J231=\"T\",O231=\"E\",O231=\"H\"),0,IF(SUM(F231:G231)<Inputs!$D$254,1/Inputs!$D$254*SUM(F231:G231),IF(SUM(F231:G231)>Inputs!$D$256,1/Inputs!$D$256*SUM(F231:G231),1)))","v":0},{"$f":"IF(OR($K231=\"T\",$J231=\"T\",O231=\"E\",O231=\"M\"),0,IF(SUM(F231:H231)<Inputs!$D$258,1/Inputs!$D$258*SUM(F231:H231),IF(SUM(F231:H231)>Inputs!$D$261,1/Inputs!$D$261*SUM(F231:H231),1)))","v":2.7491243386243385},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",F231=0,O231=\"M\",O231=\"H\"),0,1/Inputs!$D$253*F231)","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",G231=0,O231=\"E\",O231=\"H\"),0,1/Inputs!$D$256*SUM(F231:G231))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",H231=0,O231=\"E\",O231=\"M\"),0,4/Inputs!$D$261*SUM(F231:H231))","v":10.996497354497354},19.24387037037037,0,0,0,0,0,0,0,0,0,1587705.5622486456,1666925.9808277946,1595268.686653611,1578501.8844392989,0,0,6428402.1141693499,6428402.1141693499,0,0,2121372.6976758856,160800.58641031641,2282173.2840862023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,448182.85877616581,0,19486.211251137644,0,0,0,0,214280.07047231167,0,383979.02000534936,448182.85877616581,0,539985.77759022545,514371.43560375186,{"$f":"0.05*($AF231+AK231+AP231+AT231+SUM(AU231:BD231))*175*Inputs!$D$228*(1+0.0765)","v":111229.97053927851},2679698.2030143859,0,0,126310.44222910832,0,0,0,490166.90533538425,0,0,151838.49533250474,0,0,500508.66081634752,1268824.5037133449,{"$f":"Inputs!$D$152*F231+Inputs!$D$153*G231+Inputs!$D$154*H231","v":712394.71924506559},{"$f":"Inputs!$D$155*I231","v":509347.00089705887},{"$f":"'Voc Ed'!L231","v":128875.77782444833},{"$f":"Inputs!$D$156*$I231","v":50934.70008970589},{"$f":"Inputs!$D$157*$I231","v":203738.80035882356},{"$f":"Inputs!$D$158*$I231","v":65287.011631012887},{"$f":"IF(Inputs!$D$100=1,0,Activities!R231)","v":1048273.0448417597},2718851.054887875,15377949.159871157]
["1301000","Natrona #1",{"$f":"'School Reference Sheet'!DA31","v":"1301058"},{"$f":"'School Reference Sheet'!DB31","v":"Roosevelt High School"},{"$f":"'School Reference Sheet'!DC31","v":"7-12"},{"$f":"IF(M232=1,SUM(ADM!F232:J232),IF(N232=1,SUM(ADM!F232:L232),SUM(ADM!F232:K232,0)))","v":0},{"$f":"ADM!S232-'School Resources'!H232-'School Resources'!F232","v":0},{"$f":"IF(SUM(ADM!N232:R232)=ADM!S232,SUM(ADM!N232:R232),IF(OR(SUM(ADM!F232:O232)=ADM!S232,SUM(ADM!G232:O232)=ADM!S232,SUM(ADM!H232:O232)=ADM!S232,SUM(ADM!I232:O232)=ADM!S232,SUM(ADM!J232:O232)=ADM!S232,SUM(ADM!K232:O232)=ADM!S232,SUM(ADM!L232:O232)=ADM!S232,SUM(ADM!M232:O232)=ADM!S232,SUM(ADM!N232:O232)=ADM!S232),0,SUM(ADM!O232:R232)))","v":149.35233333333332},{"$f":"SUM(ADM!$F232:$R232)","v":149.35233333333332},"T",{"$f":"IF(I232<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F232:J232)=0,SUM(ADM!O232:R232)=0,ADM!K232>0,ADM!N232>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M232:R232)=0,ADM!L232>0),1,0)","v":0},"H",{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!F232/Inputs!$D$80)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!G232/Inputs!$D$81)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!H232/Inputs!$D$82)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!I232/Inputs!$D$83)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!J232/Inputs!$D$84)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(M232=1,ADM!K232/Inputs!$D$95,ADM!K232/Inputs!$D$85))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(N232=1,ADM!L232/Inputs!$D$96,ADM!L232/Inputs!$D$86))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!M232/Inputs!$D$87)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!N232/Inputs!$D$88)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!O232/Inputs!$D$89)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!P232/Inputs!$D$90)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!Q232/Inputs!$D$91)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,ADM!R232/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N232:R232)=ADM!S232,SUM(X232:AB232),IF(OR(SUM(ADM!F232:O232)=ADM!S232,SUM(ADM!G232:O232)=ADM!S232,SUM(ADM!H232:O232)=ADM!S232,SUM(ADM!I232:O232)=ADM!S232,SUM(ADM!J232:O232)=ADM!S232,SUM(ADM!K232:O232)=ADM!S232,SUM(ADM!L232:O232)=ADM!S232,SUM(ADM!M232:O232)=ADM!S232,SUM(ADM!N232:O232)=ADM!S232),SUM(Z232:AB232),SUM(Y232:AB232)))","v":0},0,{"$f":"Inputs!$D$39*AC232","v":0},{"$f":"Inputs!$D$40*AD232","v":0},{"$f":"Inputs!$D$41*AE232","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'Voc Ed'!H232)","v":0},0,{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$72=1,$F232=0,Inputs!$D$74<=$AC232+$AG232),0,IF(AND($F232>0,$F232<=Inputs!$D$104,Inputs!$D$72=2),$F232/Inputs!$D$94-($AC232+$AG232),Inputs!$D$74-($AC232+$AG232)))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$72=1,$G232=0,Inputs!$D$75<=$AD232+$AH232),0,IF(Inputs!$D$72=2,IF(AND($G232>0,$G232<=Inputs!$D$104),$G232/Inputs!$D$94-($AD232+$AH232),Inputs!$D$75-($AD232+$AH232))))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$72=1,$H232=0,Inputs!$D$76<=$AE232+$AI232+AJ232),0,IF(Inputs!$D$72=2,IF(AND($H232>0,$H232<=Inputs!$D$104),$H232/Inputs!$D$94-($AE232+$AI232+$AJ232),Inputs!$D$76-($AE232+$AI232+$AJ232))))","v":0},{"$f":"IF(OR(J232=\"T\",K232=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O232=\"EM\",(AD232+AH232+AJ232)<Inputs!$D$75),Inputs!$D$75-(AD232+AH232+AJ232),IF(AND(O232=\"M\",(AD232+AH232+AJ232)<Inputs!$D$75),Inputs!$D$75-(AD232+AH232+AJ232),IF(AND(OR(O232=\"MH\",O232=\"H\",O232=\"EMH\"),(AD232+AE232+AH232+AI232+AJ232)<Inputs!$D$76),Inputs!$D$76-(AD232+AE232+AH232+AI232+AJ232),0)))),0))","v":0},0,{"$f":"IF($J232=\"T\",$I232/Inputs!$D$93,0)","v":21.336047619047616},{"$f":"IF(L232=1,(I232/7)*1.5,IF($J232=\"T\",0,IF(AND($K232=\"T\",($I232/Inputs!$D$94)>=1),$I232/Inputs!$D$94,IF(AND($K232=\"T\",($I232/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L232","v":0},21.336047619047616,{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$234=0,O232=\"M\",O232=\"H\"), 0,(F232*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$234=0,O232=\"E\",O232=\"H\"), 0,(SUM(F232:G232)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",Inputs!$D$234=0,O232=\"E\",O232=\"M\"), 0,(SUM(F232:H232)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'At-Risk'!T232/100)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'At-Risk'!U232/100)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'At-Risk'!V232/100)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(AND(O232=\"E\", SUM(AX232:AZ232)<1/Inputs!$D$253*F232),1/Inputs!$D$253*F232-SUM(AX232:AZ232),IF(AND(O232=\"M\", SUM(AX232:AZ232)<1/Inputs!$D$256*SUM(F232:G232)),1/Inputs!$D$256* SUM(F232:G232)-SUM(AX232:AZ232),IF(AND(O232=\"H\",SUM(AX232:AZ232)<1/Inputs!$D$260*SUM(F232:H232)),1/Inputs!$D$260*SUM(F232:H232)-SUM(AX232:AZ232),0))))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'At-Risk'!AJ232/100)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F232:$R232)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F232:$K232)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J232:$K232)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L232:$N232)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O232:$R232)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F232:$R232)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F232:$K232)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J232:$K232)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L232:$N232)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O232:$R232)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",F232=0,Inputs!$D$247=0,O232=\"M\",O232=\"H\"),0,1/Inputs!$D$253*F232)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",G232=0,Inputs!$D$247=0,O232=\"H\",O232=\"E\"),0,IF(SUM(F232:G232)<Inputs!$D$254,1/Inputs!$D$254*SUM(F232:G232),IF(SUM(F232:G232)>Inputs!$D$257,1/Inputs!$D$257*SUM(F232:G232),1)))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",H232=0,Inputs!$D$247=0,O232=\"E\",O232=\"M\"),0,IF(SUM(F232:H232)<Inputs!$D$258,1/Inputs!$D$258*SUM(F232:H232),IF(SUM(F232:H232)>Inputs!$D$261,1/Inputs!$D$261*SUM(F232:H232),1)))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",G232=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G232)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",H232=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H232)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,'At-Risk'!S232/100)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\"),0,IF(AND(O232=\"E\",'At-Risk'!S232/100<1/Inputs!$D$253*F232),1/Inputs!$D$253*F232-'At-Risk'!S232/100,IF(AND(O232=\"M\",'At-Risk'!S232/100<1/Inputs!$D$256*SUM(F232:G232)),1/Inputs!$D$256* SUM(F232:G232)-'At-Risk'!S232/100,IF(AND(O232=\"H\",'At-Risk'!S232/100<1/Inputs!$D$260*SUM(F232:H232)),1/Inputs!$D$260*SUM(F232:H232)-'At-Risk'!S232/100,0))))","v":0},0,{"$f":"IF(OR(J232=\"T\",K232=\"T\"),0,IF(O232=\"E\",2/Inputs!$D$253*F232,IF(O232=\"M\",2/Inputs!$D$256*SUM(F232:G232),IF(O232=\"H\",5/Inputs!$D$261*SUM(F232:H232),0))))","v":0},0,{"$f":"IF(OR($J232=\"T\",$K232=\"T\",F232=0,O232=\"M\",O232=\"H\"),0,IF(F232<Inputs!$D$251,1/Inputs!$D$251*F232,1))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",G232=0,O232=\"E\",O232=\"H\"),0,IF(SUM(F232:G232)<Inputs!$D$254,1/Inputs!$D$254*SUM(F232:G232),1))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",H232=0,O232=\"E\",O232=\"M\"),0,IF(SUM(F232:H232)<Inputs!$D$258,1/Inputs!$D$258*SUM(F232:H232),1))","v":0},1,{"$f":"IF(OR($J232=\"T\",$K232=\"T\",F232=0),0,IF(AND(O232=\"E\",F232>Inputs!$D$253),(F232-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",G232=0),0,IF(AND(O232=\"M\",SUM(F232:G232)>Inputs!$D$256),(SUM(F232:G232)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",H232=0),0,IF(AND(O232=\"H\",SUM(F232:H232)>Inputs!$D$260),(SUM(F232:H232)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K232=\"T\",$J232=\"T\",O232=\"M\",O232=\"H\"),0,IF(F232<Inputs!$D$251,1/Inputs!$D$251*F232,IF(F232>Inputs!$D$253,1/Inputs!$D$253*F232,1)))","v":0},{"$f":"IF(OR($K232=\"T\",$J232=\"T\",O232=\"E\",O232=\"H\"),0,IF(SUM(F232:G232)<Inputs!$D$254,1/Inputs!$D$254*SUM(F232:G232),IF(SUM(F232:G232)>Inputs!$D$256,1/Inputs!$D$256*SUM(F232:G232),1)))","v":0},{"$f":"IF(OR($K232=\"T\",$J232=\"T\",O232=\"E\",O232=\"M\"),0,IF(SUM(F232:H232)<Inputs!$D$258,1/Inputs!$D$258*SUM(F232:H232),IF(SUM(F232:H232)>Inputs!$D$261,1/Inputs!$D$261*SUM(F232:H232),1)))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",F232=0,O232=\"M\",O232=\"H\"),0,1/Inputs!$D$253*F232)","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",G232=0,O232=\"E\",O232=\"H\"),0,1/Inputs!$D$256*SUM(F232:G232))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",H232=0,O232=\"E\",O232=\"M\"),0,4/Inputs!$D$261*SUM(F232:H232))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1663034.9246763766,0,0,1663034.9246763766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF232+AK232+AP232+AT232+SUM(AU232:BD232))*175*Inputs!$D$228*(1+0.0765)","v":20154.107500271475},20154.107500271475,0,0,0,108968.38758927652,0,0,0,0,0,0,0,0,0,108968.38758927652,{"$f":"Inputs!$D$152*F232+Inputs!$D$153*G232+Inputs!$D$154*H232","v":61432.440867806166},{"$f":"Inputs!$D$155*I232","v":43922.882453370628},{"$f":"'Voc Ed'!L232","v":16643.801934985211},{"$f":"Inputs!$D$156*$I232","v":4392.288245337063},{"$f":"Inputs!$D$157*$I232","v":17569.152981348252},{"$f":"Inputs!$D$158*$I232","v":5629.9413416598727},{"$f":"IF(Inputs!$D$100=1,0,Activities!R232)","v":43483.653628836924},193074.1614533441,1985231.5812192687]
["1401000","Niobrara #1",{"$f":"'School Reference Sheet'!C32","v":"1401003"},{"$f":"'School Reference Sheet'!D32","v":"Lance Creek Elementary"},{"$f":"'School Reference Sheet'!E32","v":"K-8"},{"$f":"IF(M233=1,SUM(ADM!F233:J233),IF(N233=1,SUM(ADM!F233:L233),SUM(ADM!F233:K233,0)))","v":4.7469999999999999},{"$f":"ADM!S233-'School Resources'!H233-'School Resources'!F233","v":19.923333333333336},{"$f":"IF(SUM(ADM!N233:R233)=ADM!S233,SUM(ADM!N233:R233),IF(OR(SUM(ADM!F233:O233)=ADM!S233,SUM(ADM!G233:O233)=ADM!S233,SUM(ADM!H233:O233)=ADM!S233,SUM(ADM!I233:O233)=ADM!S233,SUM(ADM!J233:O233)=ADM!S233,SUM(ADM!K233:O233)=ADM!S233,SUM(ADM!L233:O233)=ADM!S233,SUM(ADM!M233:O233)=ADM!S233,SUM(ADM!N233:O233)=ADM!S233),0,SUM(ADM!O233:R233)))","v":0},{"$f":"SUM(ADM!$F233:$R233)","v":24.670333333333335},"F",{"$f":"IF(I233<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F233:J233)=0,SUM(ADM!O233:R233)=0,ADM!K233>0,ADM!N233>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M233:R233)=0,ADM!L233>0),1,0)","v":0},"M",{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!F233/Inputs!$D$80)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!G233/Inputs!$D$81)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!H233/Inputs!$D$82)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!I233/Inputs!$D$83)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!J233/Inputs!$D$84)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(M233=1,ADM!K233/Inputs!$D$95,ADM!K233/Inputs!$D$85))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(N233=1,ADM!L233/Inputs!$D$96,ADM!L233/Inputs!$D$86))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!M233/Inputs!$D$87)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!N233/Inputs!$D$88)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!O233/Inputs!$D$89)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!P233/Inputs!$D$90)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!Q233/Inputs!$D$91)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,ADM!R233/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N233:R233)=ADM!S233,SUM(X233:AB233),IF(OR(SUM(ADM!F233:O233)=ADM!S233,SUM(ADM!G233:O233)=ADM!S233,SUM(ADM!H233:O233)=ADM!S233,SUM(ADM!I233:O233)=ADM!S233,SUM(ADM!J233:O233)=ADM!S233,SUM(ADM!K233:O233)=ADM!S233,SUM(ADM!L233:O233)=ADM!S233,SUM(ADM!M233:O233)=ADM!S233,SUM(ADM!N233:O233)=ADM!S233),SUM(Z233:AB233),SUM(Y233:AB233)))","v":0},0,{"$f":"Inputs!$D$39*AC233","v":0},{"$f":"Inputs!$D$40*AD233","v":0},{"$f":"Inputs!$D$41*AE233","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'Voc Ed'!H233)","v":0},0,{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$72=1,$F233=0,Inputs!$D$74<=$AC233+$AG233),0,IF(AND($F233>0,$F233<=Inputs!$D$104,Inputs!$D$72=2),$F233/Inputs!$D$94-($AC233+$AG233),Inputs!$D$74-($AC233+$AG233)))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$72=1,$G233=0,Inputs!$D$75<=$AD233+$AH233),0,IF(Inputs!$D$72=2,IF(AND($G233>0,$G233<=Inputs!$D$104),$G233/Inputs!$D$94-($AD233+$AH233),Inputs!$D$75-($AD233+$AH233))))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$72=1,$H233=0,Inputs!$D$76<=$AE233+$AI233+AJ233),0,IF(Inputs!$D$72=2,IF(AND($H233>0,$H233<=Inputs!$D$104),$H233/Inputs!$D$94-($AE233+$AI233+$AJ233),Inputs!$D$76-($AE233+$AI233+$AJ233))))","v":0},{"$f":"IF(OR(J233=\"T\",K233=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O233=\"EM\",(AD233+AH233+AJ233)<Inputs!$D$75),Inputs!$D$75-(AD233+AH233+AJ233),IF(AND(O233=\"M\",(AD233+AH233+AJ233)<Inputs!$D$75),Inputs!$D$75-(AD233+AH233+AJ233),IF(AND(OR(O233=\"MH\",O233=\"H\",O233=\"EMH\"),(AD233+AE233+AH233+AI233+AJ233)<Inputs!$D$76),Inputs!$D$76-(AD233+AE233+AH233+AI233+AJ233),0)))),0))","v":0},0,{"$f":"IF($J233=\"T\",$I233/Inputs!$D$93,0)","v":0},{"$f":"IF(L233=1,(I233/7)*1.5,IF($J233=\"T\",0,IF(AND($K233=\"T\",($I233/Inputs!$D$94)>=1),$I233/Inputs!$D$94,IF(AND($K233=\"T\",($I233/Inputs!$D$94)<1),1,0))))","v":3.5243333333333338},{"$f":"'Small District Adjustment'!L233","v":0},3.5243333333333338,{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$234=0,O233=\"M\",O233=\"H\"), 0,(F233*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$234=0,O233=\"E\",O233=\"H\"), 0,(SUM(F233:G233)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",Inputs!$D$234=0,O233=\"E\",O233=\"M\"), 0,(SUM(F233:H233)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'At-Risk'!T233/100)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'At-Risk'!U233/100)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'At-Risk'!V233/100)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(AND(O233=\"E\", SUM(AX233:AZ233)<1/Inputs!$D$253*F233),1/Inputs!$D$253*F233-SUM(AX233:AZ233),IF(AND(O233=\"M\", SUM(AX233:AZ233)<1/Inputs!$D$256*SUM(F233:G233)),1/Inputs!$D$256* SUM(F233:G233)-SUM(AX233:AZ233),IF(AND(O233=\"H\",SUM(AX233:AZ233)<1/Inputs!$D$260*SUM(F233:H233)),1/Inputs!$D$260*SUM(F233:H233)-SUM(AX233:AZ233),0))))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'At-Risk'!AJ233/100)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F233:$R233)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F233:$K233)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J233:$K233)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L233:$N233)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O233:$R233)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F233:$R233)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F233:$K233)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J233:$K233)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L233:$N233)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O233:$R233)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",F233=0,Inputs!$D$247=0,O233=\"M\",O233=\"H\"),0,1/Inputs!$D$253*F233)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",G233=0,Inputs!$D$247=0,O233=\"H\",O233=\"E\"),0,IF(SUM(F233:G233)<Inputs!$D$254,1/Inputs!$D$254*SUM(F233:G233),IF(SUM(F233:G233)>Inputs!$D$257,1/Inputs!$D$257*SUM(F233:G233),1)))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",H233=0,Inputs!$D$247=0,O233=\"E\",O233=\"M\"),0,IF(SUM(F233:H233)<Inputs!$D$258,1/Inputs!$D$258*SUM(F233:H233),IF(SUM(F233:H233)>Inputs!$D$261,1/Inputs!$D$261*SUM(F233:H233),1)))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",G233=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G233)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",H233=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H233)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,'At-Risk'!S233/100)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\"),0,IF(AND(O233=\"E\",'At-Risk'!S233/100<1/Inputs!$D$253*F233),1/Inputs!$D$253*F233-'At-Risk'!S233/100,IF(AND(O233=\"M\",'At-Risk'!S233/100<1/Inputs!$D$256*SUM(F233:G233)),1/Inputs!$D$256* SUM(F233:G233)-'At-Risk'!S233/100,IF(AND(O233=\"H\",'At-Risk'!S233/100<1/Inputs!$D$260*SUM(F233:H233)),1/Inputs!$D$260*SUM(F233:H233)-'At-Risk'!S233/100,0))))","v":0},0,{"$f":"IF(OR(J233=\"T\",K233=\"T\"),0,IF(O233=\"E\",2/Inputs!$D$253*F233,IF(O233=\"M\",2/Inputs!$D$256*SUM(F233:G233),IF(O233=\"H\",5/Inputs!$D$261*SUM(F233:H233),0))))","v":0},0,{"$f":"IF(OR($J233=\"T\",$K233=\"T\",F233=0,O233=\"M\",O233=\"H\"),0,IF(F233<Inputs!$D$251,1/Inputs!$D$251*F233,1))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",G233=0,O233=\"E\",O233=\"H\"),0,IF(SUM(F233:G233)<Inputs!$D$254,1/Inputs!$D$254*SUM(F233:G233),1))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",H233=0,O233=\"E\",O233=\"M\"),0,IF(SUM(F233:H233)<Inputs!$D$258,1/Inputs!$D$258*SUM(F233:H233),1))","v":0},1,{"$f":"IF(OR($J233=\"T\",$K233=\"T\",F233=0),0,IF(AND(O233=\"E\",F233>Inputs!$D$253),(F233-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",G233=0),0,IF(AND(O233=\"M\",SUM(F233:G233)>Inputs!$D$256),(SUM(F233:G233)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",H233=0),0,IF(AND(O233=\"H\",SUM(F233:H233)>Inputs!$D$260),(SUM(F233:H233)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K233=\"T\",$J233=\"T\",O233=\"M\",O233=\"H\"),0,IF(F233<Inputs!$D$251,1/Inputs!$D$251*F233,IF(F233>Inputs!$D$253,1/Inputs!$D$253*F233,1)))","v":0},{"$f":"IF(OR($K233=\"T\",$J233=\"T\",O233=\"E\",O233=\"H\"),0,IF(SUM(F233:G233)<Inputs!$D$254,1/Inputs!$D$254*SUM(F233:G233),IF(SUM(F233:G233)>Inputs!$D$256,1/Inputs!$D$256*SUM(F233:G233),1)))","v":0},{"$f":"IF(OR($K233=\"T\",$J233=\"T\",O233=\"E\",O233=\"M\"),0,IF(SUM(F233:H233)<Inputs!$D$258,1/Inputs!$D$258*SUM(F233:H233),IF(SUM(F233:H233)>Inputs!$D$261,1/Inputs!$D$261*SUM(F233:H233),1)))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",F233=0,O233=\"M\",O233=\"H\"),0,1/Inputs!$D$253*F233)","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",G233=0,O233=\"E\",O233=\"H\"),0,1/Inputs!$D$256*SUM(F233:G233))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",H233=0,O233=\"E\",O233=\"M\"),0,4/Inputs!$D$261*SUM(F233:H233))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257097.00944141715,0,257097.00944141715,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF233+AK233+AP233+AT233+SUM(AU233:BD233))*175*Inputs!$D$228*(1+0.0765)","v":3329.0979723619816},3329.0979723619816,0,0,0,94757.18068870304,0,0,0,0,0,0,0,0,0,94757.18068870304,{"$f":"Inputs!$D$152*F233+Inputs!$D$153*G233+Inputs!$D$154*H233","v":8287.5547687587441},{"$f":"Inputs!$D$155*I233","v":7255.2743362036836},{"$f":"'Voc Ed'!L233","v":0},{"$f":"Inputs!$D$156*$I233","v":725.52743362036836},{"$f":"Inputs!$D$157*$I233","v":2902.1097344814734},{"$f":"Inputs!$D$158*$I233","v":929.96558169516129},{"$f":"IF(Inputs!$D$100=1,0,Activities!R233)","v":14428.702518998387},34529.134373757814,389712.42247623997]
["1401000","Niobrara #1",{"$f":"'School Reference Sheet'!F32","v":"1401004"},{"$f":"'School Reference Sheet'!G32","v":"Lusk Elementary"},{"$f":"'School Reference Sheet'!H32","v":"K-5"},{"$f":"IF(M234=1,SUM(ADM!F234:J234),IF(N234=1,SUM(ADM!F234:L234),SUM(ADM!F234:K234,0)))","v":357.06600000000003},{"$f":"ADM!S234-'School Resources'!H234-'School Resources'!F234","v":0},{"$f":"IF(SUM(ADM!N234:R234)=ADM!S234,SUM(ADM!N234:R234),IF(OR(SUM(ADM!F234:O234)=ADM!S234,SUM(ADM!G234:O234)=ADM!S234,SUM(ADM!H234:O234)=ADM!S234,SUM(ADM!I234:O234)=ADM!S234,SUM(ADM!J234:O234)=ADM!S234,SUM(ADM!K234:O234)=ADM!S234,SUM(ADM!L234:O234)=ADM!S234,SUM(ADM!M234:O234)=ADM!S234,SUM(ADM!N234:O234)=ADM!S234),0,SUM(ADM!O234:R234)))","v":0},{"$f":"SUM(ADM!$F234:$R234)","v":357.06600000000003},"F",{"$f":"IF(I234<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F234:J234)=0,SUM(ADM!O234:R234)=0,ADM!K234>0,ADM!N234>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M234:R234)=0,ADM!L234>0),1,0)","v":0},"E",{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!F234/Inputs!$D$80)","v":3.76},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!G234/Inputs!$D$81)","v":3.0692499999999998},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!H234/Inputs!$D$82)","v":3.8910624999999999},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!I234/Inputs!$D$83)","v":3.2870625000000002},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!J234/Inputs!$D$84)","v":4.0917500000000002},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(M234=1,ADM!K234/Inputs!$D$95,ADM!K234/Inputs!$D$85))","v":4.2175000000000002},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(N234=1,ADM!L234/Inputs!$D$96,ADM!L234/Inputs!$D$86))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!M234/Inputs!$D$87)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!N234/Inputs!$D$88)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!O234/Inputs!$D$89)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!P234/Inputs!$D$90)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!Q234/Inputs!$D$91)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,ADM!R234/Inputs!$D$92)","v":0},22.316625000000002,0,{"$f":"IF(SUM(ADM!N234:R234)=ADM!S234,SUM(X234:AB234),IF(OR(SUM(ADM!F234:O234)=ADM!S234,SUM(ADM!G234:O234)=ADM!S234,SUM(ADM!H234:O234)=ADM!S234,SUM(ADM!I234:O234)=ADM!S234,SUM(ADM!J234:O234)=ADM!S234,SUM(ADM!K234:O234)=ADM!S234,SUM(ADM!L234:O234)=ADM!S234,SUM(ADM!M234:O234)=ADM!S234,SUM(ADM!N234:O234)=ADM!S234),SUM(Z234:AB234),SUM(Y234:AB234)))","v":0},22.316625000000002,{"$f":"Inputs!$D$39*AC234","v":4.4633250000000002},{"$f":"Inputs!$D$40*AD234","v":0},{"$f":"Inputs!$D$41*AE234","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'Voc Ed'!H234)","v":0},4.4633250000000002,{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$72=1,$F234=0,Inputs!$D$74<=$AC234+$AG234),0,IF(AND($F234>0,$F234<=Inputs!$D$104,Inputs!$D$72=2),$F234/Inputs!$D$94-($AC234+$AG234),Inputs!$D$74-($AC234+$AG234)))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$72=1,$G234=0,Inputs!$D$75<=$AD234+$AH234),0,IF(Inputs!$D$72=2,IF(AND($G234>0,$G234<=Inputs!$D$104),$G234/Inputs!$D$94-($AD234+$AH234),Inputs!$D$75-($AD234+$AH234))))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$72=1,$H234=0,Inputs!$D$76<=$AE234+$AI234+AJ234),0,IF(Inputs!$D$72=2,IF(AND($H234>0,$H234<=Inputs!$D$104),$H234/Inputs!$D$94-($AE234+$AI234+$AJ234),Inputs!$D$76-($AE234+$AI234+$AJ234))))","v":0},{"$f":"IF(OR(J234=\"T\",K234=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O234=\"EM\",(AD234+AH234+AJ234)<Inputs!$D$75),Inputs!$D$75-(AD234+AH234+AJ234),IF(AND(O234=\"M\",(AD234+AH234+AJ234)<Inputs!$D$75),Inputs!$D$75-(AD234+AH234+AJ234),IF(AND(OR(O234=\"MH\",O234=\"H\",O234=\"EMH\"),(AD234+AE234+AH234+AI234+AJ234)<Inputs!$D$76),Inputs!$D$76-(AD234+AE234+AH234+AI234+AJ234),0)))),0))","v":0},0,{"$f":"IF($J234=\"T\",$I234/Inputs!$D$93,0)","v":0},{"$f":"IF(L234=1,(I234/7)*1.5,IF($J234=\"T\",0,IF(AND($K234=\"T\",($I234/Inputs!$D$94)>=1),$I234/Inputs!$D$94,IF(AND($K234=\"T\",($I234/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L234","v":0},0,{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$234=0,O234=\"M\",O234=\"H\"), 0,(F234*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$234=0,O234=\"E\",O234=\"H\"), 0,(SUM(F234:G234)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",Inputs!$D$234=0,O234=\"E\",O234=\"M\"), 0,(SUM(F234:H234)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'At-Risk'!T234/100)","v":0.52},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'At-Risk'!U234/100)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'At-Risk'!V234/100)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(AND(O234=\"E\", SUM(AX234:AZ234)<1/Inputs!$D$253*F234),1/Inputs!$D$253*F234-SUM(AX234:AZ234),IF(AND(O234=\"M\", SUM(AX234:AZ234)<1/Inputs!$D$256*SUM(F234:G234)),1/Inputs!$D$256* SUM(F234:G234)-SUM(AX234:AZ234),IF(AND(O234=\"H\",SUM(AX234:AZ234)<1/Inputs!$D$260*SUM(F234:H234)),1/Inputs!$D$260*SUM(F234:H234)-SUM(AX234:AZ234),0))))","v":0.71981249999999997},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'At-Risk'!AJ234/100)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F234:$R234)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F234:$K234)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J234:$K234)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L234:$N234)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O234:$R234)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F234:$R234)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F234:$K234)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J234:$K234)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L234:$N234)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O234:$R234)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",F234=0,Inputs!$D$247=0,O234=\"M\",O234=\"H\"),0,1/Inputs!$D$253*F234)","v":1.2398125},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",G234=0,Inputs!$D$247=0,O234=\"H\",O234=\"E\"),0,IF(SUM(F234:G234)<Inputs!$D$254,1/Inputs!$D$254*SUM(F234:G234),IF(SUM(F234:G234)>Inputs!$D$257,1/Inputs!$D$257*SUM(F234:G234),1)))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",H234=0,Inputs!$D$247=0,O234=\"E\",O234=\"M\"),0,IF(SUM(F234:H234)<Inputs!$D$258,1/Inputs!$D$258*SUM(F234:H234),IF(SUM(F234:H234)>Inputs!$D$261,1/Inputs!$D$261*SUM(F234:H234),1)))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",G234=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G234)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",H234=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H234)","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,'At-Risk'!S234/100)","v":0.52},{"$f":"IF(OR($J234=\"T\",$K234=\"T\"),0,IF(AND(O234=\"E\",'At-Risk'!S234/100<1/Inputs!$D$253*F234),1/Inputs!$D$253*F234-'At-Risk'!S234/100,IF(AND(O234=\"M\",'At-Risk'!S234/100<1/Inputs!$D$256*SUM(F234:G234)),1/Inputs!$D$256* SUM(F234:G234)-'At-Risk'!S234/100,IF(AND(O234=\"H\",'At-Risk'!S234/100<1/Inputs!$D$260*SUM(F234:H234)),1/Inputs!$D$260*SUM(F234:H234)-'At-Risk'!S234/100,0))))","v":0.71981249999999997},0,{"$f":"IF(OR(J234=\"T\",K234=\"T\"),0,IF(O234=\"E\",2/Inputs!$D$253*F234,IF(O234=\"M\",2/Inputs!$D$256*SUM(F234:G234),IF(O234=\"H\",5/Inputs!$D$261*SUM(F234:H234),0))))","v":2.479625},6.1990625000000001,{"$f":"IF(OR($J234=\"T\",$K234=\"T\",F234=0,O234=\"M\",O234=\"H\"),0,IF(F234<Inputs!$D$251,1/Inputs!$D$251*F234,1))","v":1},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",G234=0,O234=\"E\",O234=\"H\"),0,IF(SUM(F234:G234)<Inputs!$D$254,1/Inputs!$D$254*SUM(F234:G234),1))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",H234=0,O234=\"E\",O234=\"M\"),0,IF(SUM(F234:H234)<Inputs!$D$258,1/Inputs!$D$258*SUM(F234:H234),1))","v":0},0,{"$f":"IF(OR($J234=\"T\",$K234=\"T\",F234=0),0,IF(AND(O234=\"E\",F234>Inputs!$D$253),(F234-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.2398125000000001},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",G234=0),0,IF(AND(O234=\"M\",SUM(F234:G234)>Inputs!$D$256),(SUM(F234:G234)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",H234=0),0,IF(AND(O234=\"H\",SUM(F234:H234)>Inputs!$D$260),(SUM(F234:H234)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K234=\"T\",$J234=\"T\",O234=\"M\",O234=\"H\"),0,IF(F234<Inputs!$D$251,1/Inputs!$D$251*F234,IF(F234>Inputs!$D$253,1/Inputs!$D$253*F234,1)))","v":1.2398125},{"$f":"IF(OR($K234=\"T\",$J234=\"T\",O234=\"E\",O234=\"H\"),0,IF(SUM(F234:G234)<Inputs!$D$254,1/Inputs!$D$254*SUM(F234:G234),IF(SUM(F234:G234)>Inputs!$D$256,1/Inputs!$D$256*SUM(F234:G234),1)))","v":0},{"$f":"IF(OR($K234=\"T\",$J234=\"T\",O234=\"E\",O234=\"M\"),0,IF(SUM(F234:H234)<Inputs!$D$258,1/Inputs!$D$258*SUM(F234:H234),IF(SUM(F234:H234)>Inputs!$D$261,1/Inputs!$D$261*SUM(F234:H234),1)))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",F234=0,O234=\"M\",O234=\"H\"),0,1/Inputs!$D$253*F234)","v":1.2398125},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",G234=0,O234=\"E\",O234=\"H\"),0,1/Inputs!$D$256*SUM(F234:G234))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",H234=0,O234=\"E\",O234=\"M\"),0,4/Inputs!$D$261*SUM(F234:H234))","v":0},3.7194375000000006,274288.68499944999,223899.08149855371,283849.57882331713,239788.31133936296,298489.55501236697,307662.90664499486,0,0,0,0,0,0,0,1627978.1183180457,0,0,1627978.1183180457,325595.62366360915,0,0,0,325595.62366360915,0,0,0,0,0,0,0,0,0,0,0,0,37933.541542477134,0,0,52509.687252969845,0,0,0,90443.228795446979,0,0,0,0,37933.541542477134,52509.687252969845,0,94464.455204744969,{"$f":"0.05*($AF234+AK234+AP234+AT234+SUM(AU234:BD234))*175*Inputs!$D$228*(1+0.0765)","v":26467.568672509497},392261.71026359545,111117.60959420472,0,0,0,22723.956393909608,0,0,62254.798041744041,0,0,51647.111561461723,0,0,247743.47559132011,{"$f":"Inputs!$D$152*F234+Inputs!$D$153*G234+Inputs!$D$154*H234","v":119949.90059835471},{"$f":"Inputs!$D$155*I234","v":105009.19266585661},{"$f":"'Voc Ed'!L234","v":0},{"$f":"Inputs!$D$156*$I234","v":10500.919266585661},{"$f":"Inputs!$D$157*$I234","v":42003.677066342643},{"$f":"Inputs!$D$158*$I234","v":13459.854226813493},{"$f":"IF(Inputs!$D$100=1,0,Activities!R234)","v":8651.8430797500023},299575.3869037031,2893154.3147402736]
["1401000","Niobrara #1",{"$f":"'School Reference Sheet'!I32","v":"1401050"},{"$f":"'School Reference Sheet'!J32","v":"Lusk Middle School"},{"$f":"'School Reference Sheet'!K32","v":"6-8"},{"$f":"IF(M235=1,SUM(ADM!F235:J235),IF(N235=1,SUM(ADM!F235:L235),SUM(ADM!F235:K235,0)))","v":0},{"$f":"ADM!S235-'School Resources'!H235-'School Resources'!F235","v":242.929},{"$f":"IF(SUM(ADM!N235:R235)=ADM!S235,SUM(ADM!N235:R235),IF(OR(SUM(ADM!F235:O235)=ADM!S235,SUM(ADM!G235:O235)=ADM!S235,SUM(ADM!H235:O235)=ADM!S235,SUM(ADM!I235:O235)=ADM!S235,SUM(ADM!J235:O235)=ADM!S235,SUM(ADM!K235:O235)=ADM!S235,SUM(ADM!L235:O235)=ADM!S235,SUM(ADM!M235:O235)=ADM!S235,SUM(ADM!N235:O235)=ADM!S235),0,SUM(ADM!O235:R235)))","v":0},{"$f":"SUM(ADM!$F235:$R235)","v":242.929},"F",{"$f":"IF(I235<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F235:J235)=0,SUM(ADM!O235:R235)=0,ADM!K235>0,ADM!N235>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M235:R235)=0,ADM!L235>0),1,0)","v":0},"M",{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!F235/Inputs!$D$80)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!G235/Inputs!$D$81)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!H235/Inputs!$D$82)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!I235/Inputs!$D$83)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!J235/Inputs!$D$84)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(M235=1,ADM!K235/Inputs!$D$95,ADM!K235/Inputs!$D$85))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(N235=1,ADM!L235/Inputs!$D$96,ADM!L235/Inputs!$D$86))","v":2.9901904761904761},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!M235/Inputs!$D$87)","v":3.6138571428571433},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!N235/Inputs!$D$88)","v":4.9640000000000004},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!O235/Inputs!$D$89)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!P235/Inputs!$D$90)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!Q235/Inputs!$D$91)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,ADM!R235/Inputs!$D$92)","v":0},0,11.56804761904762,{"$f":"IF(SUM(ADM!N235:R235)=ADM!S235,SUM(X235:AB235),IF(OR(SUM(ADM!F235:O235)=ADM!S235,SUM(ADM!G235:O235)=ADM!S235,SUM(ADM!H235:O235)=ADM!S235,SUM(ADM!I235:O235)=ADM!S235,SUM(ADM!J235:O235)=ADM!S235,SUM(ADM!K235:O235)=ADM!S235,SUM(ADM!L235:O235)=ADM!S235,SUM(ADM!M235:O235)=ADM!S235,SUM(ADM!N235:O235)=ADM!S235),SUM(Z235:AB235),SUM(Y235:AB235)))","v":0},11.56804761904762,{"$f":"Inputs!$D$39*AC235","v":0},{"$f":"Inputs!$D$40*AD235","v":3.8174557142857148},{"$f":"Inputs!$D$41*AE235","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'Voc Ed'!H235)","v":0},3.8174557142857148,{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$72=1,$F235=0,Inputs!$D$74<=$AC235+$AG235),0,IF(AND($F235>0,$F235<=Inputs!$D$104,Inputs!$D$72=2),$F235/Inputs!$D$94-($AC235+$AG235),Inputs!$D$74-($AC235+$AG235)))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$72=1,$G235=0,Inputs!$D$75<=$AD235+$AH235),0,IF(Inputs!$D$72=2,IF(AND($G235>0,$G235<=Inputs!$D$104),$G235/Inputs!$D$94-($AD235+$AH235),Inputs!$D$75-($AD235+$AH235))))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$72=1,$H235=0,Inputs!$D$76<=$AE235+$AI235+AJ235),0,IF(Inputs!$D$72=2,IF(AND($H235>0,$H235<=Inputs!$D$104),$H235/Inputs!$D$94-($AE235+$AI235+$AJ235),Inputs!$D$76-($AE235+$AI235+$AJ235))))","v":0},{"$f":"IF(OR(J235=\"T\",K235=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O235=\"EM\",(AD235+AH235+AJ235)<Inputs!$D$75),Inputs!$D$75-(AD235+AH235+AJ235),IF(AND(O235=\"M\",(AD235+AH235+AJ235)<Inputs!$D$75),Inputs!$D$75-(AD235+AH235+AJ235),IF(AND(OR(O235=\"MH\",O235=\"H\",O235=\"EMH\"),(AD235+AE235+AH235+AI235+AJ235)<Inputs!$D$76),Inputs!$D$76-(AD235+AE235+AH235+AI235+AJ235),0)))),0))","v":0},0,{"$f":"IF($J235=\"T\",$I235/Inputs!$D$93,0)","v":0},{"$f":"IF(L235=1,(I235/7)*1.5,IF($J235=\"T\",0,IF(AND($K235=\"T\",($I235/Inputs!$D$94)>=1),$I235/Inputs!$D$94,IF(AND($K235=\"T\",($I235/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L235","v":0},0,{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$234=0,O235=\"M\",O235=\"H\"), 0,(F235*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$234=0,O235=\"E\",O235=\"H\"), 0,(SUM(F235:G235)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",Inputs!$D$234=0,O235=\"E\",O235=\"M\"), 0,(SUM(F235:H235)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'At-Risk'!T235/100)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'At-Risk'!U235/100)","v":0.82},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'At-Risk'!V235/100)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(AND(O235=\"E\", SUM(AX235:AZ235)<1/Inputs!$D$253*F235),1/Inputs!$D$253*F235-SUM(AX235:AZ235),IF(AND(O235=\"M\", SUM(AX235:AZ235)<1/Inputs!$D$256*SUM(F235:G235)),1/Inputs!$D$256* SUM(F235:G235)-SUM(AX235:AZ235),IF(AND(O235=\"H\",SUM(AX235:AZ235)<1/Inputs!$D$260*SUM(F235:H235)),1/Inputs!$D$260*SUM(F235:H235)-SUM(AX235:AZ235),0))))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'At-Risk'!AJ235/100)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F235:$R235)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F235:$K235)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J235:$K235)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L235:$N235)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O235:$R235)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F235:$R235)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F235:$K235)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J235:$K235)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L235:$N235)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O235:$R235)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",F235=0,Inputs!$D$247=0,O235=\"M\",O235=\"H\"),0,1/Inputs!$D$253*F235)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",G235=0,Inputs!$D$247=0,O235=\"H\",O235=\"E\"),0,IF(SUM(F235:G235)<Inputs!$D$254,1/Inputs!$D$254*SUM(F235:G235),IF(SUM(F235:G235)>Inputs!$D$257,1/Inputs!$D$257*SUM(F235:G235),1)))","v":1},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",H235=0,Inputs!$D$247=0,O235=\"E\",O235=\"M\"),0,IF(SUM(F235:H235)<Inputs!$D$258,1/Inputs!$D$258*SUM(F235:H235),IF(SUM(F235:H235)>Inputs!$D$261,1/Inputs!$D$261*SUM(F235:H235),1)))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",G235=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G235)","v":0.77120317460317456},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",H235=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H235)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,'At-Risk'!S235/100)","v":0.82},{"$f":"IF(OR($J235=\"T\",$K235=\"T\"),0,IF(AND(O235=\"E\",'At-Risk'!S235/100<1/Inputs!$D$253*F235),1/Inputs!$D$253*F235-'At-Risk'!S235/100,IF(AND(O235=\"M\",'At-Risk'!S235/100<1/Inputs!$D$256*SUM(F235:G235)),1/Inputs!$D$256* SUM(F235:G235)-'At-Risk'!S235/100,IF(AND(O235=\"H\",'At-Risk'!S235/100<1/Inputs!$D$260*SUM(F235:H235)),1/Inputs!$D$260*SUM(F235:H235)-'At-Risk'!S235/100,0))))","v":0},0.97171600000000002,{"$f":"IF(OR(J235=\"T\",K235=\"T\"),0,IF(O235=\"E\",2/Inputs!$D$253*F235,IF(O235=\"M\",2/Inputs!$D$256*SUM(F235:G235),IF(O235=\"H\",5/Inputs!$D$261*SUM(F235:H235),0))))","v":1.5424063492063491},5.9253255238095228,{"$f":"IF(OR($J235=\"T\",$K235=\"T\",F235=0,O235=\"M\",O235=\"H\"),0,IF(F235<Inputs!$D$251,1/Inputs!$D$251*F235,1))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",G235=0,O235=\"E\",O235=\"H\"),0,IF(SUM(F235:G235)<Inputs!$D$254,1/Inputs!$D$254*SUM(F235:G235),1))","v":1},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",H235=0,O235=\"E\",O235=\"M\"),0,IF(SUM(F235:H235)<Inputs!$D$258,1/Inputs!$D$258*SUM(F235:H235),1))","v":0},0,{"$f":"IF(OR($J235=\"T\",$K235=\"T\",F235=0),0,IF(AND(O235=\"E\",F235>Inputs!$D$253),(F235-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",G235=0),0,IF(AND(O235=\"M\",SUM(F235:G235)>Inputs!$D$256),(SUM(F235:G235)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",H235=0),0,IF(AND(O235=\"H\",SUM(F235:H235)>Inputs!$D$260),(SUM(F235:H235)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K235=\"T\",$J235=\"T\",O235=\"M\",O235=\"H\"),0,IF(F235<Inputs!$D$251,1/Inputs!$D$251*F235,IF(F235>Inputs!$D$253,1/Inputs!$D$253*F235,1)))","v":0},{"$f":"IF(OR($K235=\"T\",$J235=\"T\",O235=\"E\",O235=\"H\"),0,IF(SUM(F235:G235)<Inputs!$D$254,1/Inputs!$D$254*SUM(F235:G235),IF(SUM(F235:G235)>Inputs!$D$256,1/Inputs!$D$256*SUM(F235:G235),1)))","v":1},{"$f":"IF(OR($K235=\"T\",$J235=\"T\",O235=\"E\",O235=\"M\"),0,IF(SUM(F235:H235)<Inputs!$D$258,1/Inputs!$D$258*SUM(F235:H235),IF(SUM(F235:H235)>Inputs!$D$261,1/Inputs!$D$261*SUM(F235:H235),1)))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",F235=0,O235=\"M\",O235=\"H\"),0,1/Inputs!$D$253*F235)","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",G235=0,O235=\"E\",O235=\"H\"),0,1/Inputs!$D$256*SUM(F235:G235))","v":0.77120317460317456},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",H235=0,O235=\"E\",O235=\"M\"),0,4/Inputs!$D$261*SUM(F235:H235))","v":0},2.7712031746031744,0,0,0,0,0,0,218131.75893940558,263627.69241759455,362119.42349395482,0,0,0,0,0,843878.87485095498,0,843878.87485095498,0,278480.02870081516,0,0,278480.02870081516,0,0,0,0,0,0,0,0,0,0,0,0,0,59818.277047752395,0,0,0,0,0,0,72949.118350917561,0,46393.190897576169,0,59818.277047752395,0,70885.825487480208,58759.923569941981,{"$f":"0.05*($AF235+AK235+AP235+AT235+SUM(AU235:BD235))*175*Inputs!$D$228*(1+0.0765)","v":15307.776871684104},383932.38927310484,0,111117.60959420472,0,0,0,0,0,0,50213.074994601237,0,0,32126.161331075142,0,193456.84591988107,{"$f":"Inputs!$D$152*F235+Inputs!$D$153*G235+Inputs!$D$154*H235","v":81607.628288489257},{"$f":"Inputs!$D$155*I235","v":71442.753342866243},{"$f":"'Voc Ed'!L235","v":0},{"$f":"Inputs!$D$156*$I235","v":7144.2753342866245},{"$f":"Inputs!$D$157*$I235","v":28577.101337146498},{"$f":"Inputs!$D$158*$I235","v":9157.3796650075183},{"$f":"IF(Inputs!$D$100=1,0,Activities!R235)","v":85503.826848856814},283432.96481665294,1983181.1035614091]
["1401000","Niobrara #1",{"$f":"'School Reference Sheet'!L32","v":"1401055"},{"$f":"'School Reference Sheet'!M32","v":"Niobrara County High School"},{"$f":"'School Reference Sheet'!N32","v":"9-12"},{"$f":"IF(M236=1,SUM(ADM!F236:J236),IF(N236=1,SUM(ADM!F236:L236),SUM(ADM!F236:K236,0)))","v":0},{"$f":"ADM!S236-'School Resources'!H236-'School Resources'!F236","v":0},{"$f":"IF(SUM(ADM!N236:R236)=ADM!S236,SUM(ADM!N236:R236),IF(OR(SUM(ADM!F236:O236)=ADM!S236,SUM(ADM!G236:O236)=ADM!S236,SUM(ADM!H236:O236)=ADM!S236,SUM(ADM!I236:O236)=ADM!S236,SUM(ADM!J236:O236)=ADM!S236,SUM(ADM!K236:O236)=ADM!S236,SUM(ADM!L236:O236)=ADM!S236,SUM(ADM!M236:O236)=ADM!S236,SUM(ADM!N236:O236)=ADM!S236),0,SUM(ADM!O236:R236)))","v":309.09699999999998},{"$f":"SUM(ADM!$F236:$R236)","v":309.09699999999998},"F",{"$f":"IF(I236<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F236:J236)=0,SUM(ADM!O236:R236)=0,ADM!K236>0,ADM!N236>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M236:R236)=0,ADM!L236>0),1,0)","v":0},"H",{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!F236/Inputs!$D$80)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!G236/Inputs!$D$81)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!H236/Inputs!$D$82)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!I236/Inputs!$D$83)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!J236/Inputs!$D$84)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(M236=1,ADM!K236/Inputs!$D$95,ADM!K236/Inputs!$D$85))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(N236=1,ADM!L236/Inputs!$D$96,ADM!L236/Inputs!$D$86))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!M236/Inputs!$D$87)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!N236/Inputs!$D$88)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!O236/Inputs!$D$89)","v":4.2038095238095234},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!P236/Inputs!$D$90)","v":3.9276190476190478},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!Q236/Inputs!$D$91)","v":3.7727619047619045},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,ADM!R236/Inputs!$D$92)","v":2.8147142857142859},0,0,{"$f":"IF(SUM(ADM!N236:R236)=ADM!S236,SUM(X236:AB236),IF(OR(SUM(ADM!F236:O236)=ADM!S236,SUM(ADM!G236:O236)=ADM!S236,SUM(ADM!H236:O236)=ADM!S236,SUM(ADM!I236:O236)=ADM!S236,SUM(ADM!J236:O236)=ADM!S236,SUM(ADM!K236:O236)=ADM!S236,SUM(ADM!L236:O236)=ADM!S236,SUM(ADM!M236:O236)=ADM!S236,SUM(ADM!N236:O236)=ADM!S236),SUM(Z236:AB236),SUM(Y236:AB236)))","v":14.718904761904762},14.718904761904762,{"$f":"Inputs!$D$39*AC236","v":0},{"$f":"Inputs!$D$40*AD236","v":0},{"$f":"Inputs!$D$41*AE236","v":4.8572385714285717},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'Voc Ed'!H236)","v":0.36912857142857142},5.2263671428571428,{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$72=1,$F236=0,Inputs!$D$74<=$AC236+$AG236),0,IF(AND($F236>0,$F236<=Inputs!$D$104,Inputs!$D$72=2),$F236/Inputs!$D$94-($AC236+$AG236),Inputs!$D$74-($AC236+$AG236)))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$72=1,$G236=0,Inputs!$D$75<=$AD236+$AH236),0,IF(Inputs!$D$72=2,IF(AND($G236>0,$G236<=Inputs!$D$104),$G236/Inputs!$D$94-($AD236+$AH236),Inputs!$D$75-($AD236+$AH236))))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$72=1,$H236=0,Inputs!$D$76<=$AE236+$AI236+AJ236),0,IF(Inputs!$D$72=2,IF(AND($H236>0,$H236<=Inputs!$D$104),$H236/Inputs!$D$94-($AE236+$AI236+$AJ236),Inputs!$D$76-($AE236+$AI236+$AJ236))))","v":0},{"$f":"IF(OR(J236=\"T\",K236=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O236=\"EM\",(AD236+AH236+AJ236)<Inputs!$D$75),Inputs!$D$75-(AD236+AH236+AJ236),IF(AND(O236=\"M\",(AD236+AH236+AJ236)<Inputs!$D$75),Inputs!$D$75-(AD236+AH236+AJ236),IF(AND(OR(O236=\"MH\",O236=\"H\",O236=\"EMH\"),(AD236+AE236+AH236+AI236+AJ236)<Inputs!$D$76),Inputs!$D$76-(AD236+AE236+AH236+AI236+AJ236),0)))),0))","v":0},0,{"$f":"IF($J236=\"T\",$I236/Inputs!$D$93,0)","v":0},{"$f":"IF(L236=1,(I236/7)*1.5,IF($J236=\"T\",0,IF(AND($K236=\"T\",($I236/Inputs!$D$94)>=1),$I236/Inputs!$D$94,IF(AND($K236=\"T\",($I236/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L236","v":0},0,{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$234=0,O236=\"M\",O236=\"H\"), 0,(F236*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$234=0,O236=\"E\",O236=\"H\"), 0,(SUM(F236:G236)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",Inputs!$D$234=0,O236=\"E\",O236=\"M\"), 0,(SUM(F236:H236)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'At-Risk'!T236/100)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'At-Risk'!U236/100)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'At-Risk'!V236/100)","v":0.82},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(AND(O236=\"E\", SUM(AX236:AZ236)<1/Inputs!$D$253*F236),1/Inputs!$D$253*F236-SUM(AX236:AZ236),IF(AND(O236=\"M\", SUM(AX236:AZ236)<1/Inputs!$D$256*SUM(F236:G236)),1/Inputs!$D$256* SUM(F236:G236)-SUM(AX236:AZ236),IF(AND(O236=\"H\",SUM(AX236:AZ236)<1/Inputs!$D$260*SUM(F236:H236)),1/Inputs!$D$260*SUM(F236:H236)-SUM(AX236:AZ236),0))))","v":0.16126031746031744},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'At-Risk'!AJ236/100)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F236:$R236)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F236:$K236)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J236:$K236)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L236:$N236)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O236:$R236)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F236:$R236)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F236:$K236)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J236:$K236)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L236:$N236)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O236:$R236)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",F236=0,Inputs!$D$247=0,O236=\"M\",O236=\"H\"),0,1/Inputs!$D$253*F236)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",G236=0,Inputs!$D$247=0,O236=\"H\",O236=\"E\"),0,IF(SUM(F236:G236)<Inputs!$D$254,1/Inputs!$D$254*SUM(F236:G236),IF(SUM(F236:G236)>Inputs!$D$257,1/Inputs!$D$257*SUM(F236:G236),1)))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",H236=0,Inputs!$D$247=0,O236=\"E\",O236=\"M\"),0,IF(SUM(F236:H236)<Inputs!$D$258,1/Inputs!$D$258*SUM(F236:H236),IF(SUM(F236:H236)>Inputs!$D$261,1/Inputs!$D$261*SUM(F236:H236),1)))","v":1},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",G236=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G236)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",H236=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H236)","v":0.98126031746031739},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,'At-Risk'!S236/100)","v":0.82},{"$f":"IF(OR($J236=\"T\",$K236=\"T\"),0,IF(AND(O236=\"E\",'At-Risk'!S236/100<1/Inputs!$D$253*F236),1/Inputs!$D$253*F236-'At-Risk'!S236/100,IF(AND(O236=\"M\",'At-Risk'!S236/100<1/Inputs!$D$256*SUM(F236:G236)),1/Inputs!$D$256* SUM(F236:G236)-'At-Risk'!S236/100,IF(AND(O236=\"H\",'At-Risk'!S236/100<1/Inputs!$D$260*SUM(F236:H236)),1/Inputs!$D$260*SUM(F236:H236)-'At-Risk'!S236/100,0))))","v":0.16126031746031744},1.2363879999999998,{"$f":"IF(OR(J236=\"T\",K236=\"T\"),0,IF(O236=\"E\",2/Inputs!$D$253*F236,IF(O236=\"M\",2/Inputs!$D$256*SUM(F236:G236),IF(O236=\"H\",5/Inputs!$D$261*SUM(F236:H236),0))))","v":2.4531507936507935},7.633319746031745,{"$f":"IF(OR($J236=\"T\",$K236=\"T\",F236=0,O236=\"M\",O236=\"H\"),0,IF(F236<Inputs!$D$251,1/Inputs!$D$251*F236,1))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",G236=0,O236=\"E\",O236=\"H\"),0,IF(SUM(F236:G236)<Inputs!$D$254,1/Inputs!$D$254*SUM(F236:G236),1))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",H236=0,O236=\"E\",O236=\"M\"),0,IF(SUM(F236:H236)<Inputs!$D$258,1/Inputs!$D$258*SUM(F236:H236),1))","v":1},0,{"$f":"IF(OR($J236=\"T\",$K236=\"T\",F236=0),0,IF(AND(O236=\"E\",F236>Inputs!$D$253),(F236-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",G236=0),0,IF(AND(O236=\"M\",SUM(F236:G236)>Inputs!$D$256),(SUM(F236:G236)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",H236=0),0,IF(AND(O236=\"H\",SUM(F236:H236)>Inputs!$D$260),(SUM(F236:H236)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K236=\"T\",$J236=\"T\",O236=\"M\",O236=\"H\"),0,IF(F236<Inputs!$D$251,1/Inputs!$D$251*F236,IF(F236>Inputs!$D$253,1/Inputs!$D$253*F236,1)))","v":0},{"$f":"IF(OR($K236=\"T\",$J236=\"T\",O236=\"E\",O236=\"H\"),0,IF(SUM(F236:G236)<Inputs!$D$254,1/Inputs!$D$254*SUM(F236:G236),IF(SUM(F236:G236)>Inputs!$D$256,1/Inputs!$D$256*SUM(F236:G236),1)))","v":0},{"$f":"IF(OR($K236=\"T\",$J236=\"T\",O236=\"E\",O236=\"M\"),0,IF(SUM(F236:H236)<Inputs!$D$258,1/Inputs!$D$258*SUM(F236:H236),IF(SUM(F236:H236)>Inputs!$D$261,1/Inputs!$D$261*SUM(F236:H236),1)))","v":1},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",F236=0,O236=\"M\",O236=\"H\"),0,1/Inputs!$D$253*F236)","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",G236=0,O236=\"E\",O236=\"H\"),0,1/Inputs!$D$256*SUM(F236:G236))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",H236=0,O236=\"E\",O236=\"M\"),0,4/Inputs!$D$261*SUM(F236:H236))","v":1.9625206349206348},3.9625206349206348,0,0,0,0,0,0,0,0,0,306664.19847709534,286516.34674208006,275219.65470030933,205330.92555258982,0,0,1073731.1254720746,1073731.1254720746,0,0,354331.27140578465,26927.603843847985,381258.87524963263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59818.277047752395,11763.797983719234,0,0,0,0,0,72949.118350917561,0,59029.577065184072,59818.277047752395,11763.797983719234,90193.414539654244,93455.886780182467,{"$f":"0.05*($AF236+AK236+AP236+AT236+SUM(AU236:BD236))*175*Inputs!$D$228*(1+0.0765)","v":19767.277780072167},478559.42457895377,0,0,111117.60959420472,0,0,0,0,0,0,50213.074994601237,0,0,81753.105548957377,243083.79013776331,{"$f":"Inputs!$D$152*F236+Inputs!$D$153*G236+Inputs!$D$154*H236","v":127139.51467056391},{"$f":"Inputs!$D$155*I236","v":90902.036109397915},{"$f":"'Voc Ed'!L236","v":18189.947469929193},{"$f":"Inputs!$D$156*$I236","v":9090.2036109397923},{"$f":"Inputs!$D$157*$I236","v":36360.814443759169},{"$f":"Inputs!$D$158*$I236","v":11651.629004008697},{"$f":"IF(Inputs!$D$100=1,0,Activities!R236)","v":322392.69519384607},615726.84050244477,2792360.0559408688]
["1501000","Park #1",{"$f":"'School Reference Sheet'!C33","v":"1501001"},{"$f":"'School Reference Sheet'!D33","v":"Clark Elementary"},{"$f":"'School Reference Sheet'!E33","v":"K-5"},{"$f":"IF(M237=1,SUM(ADM!F237:J237),IF(N237=1,SUM(ADM!F237:L237),SUM(ADM!F237:K237,0)))","v":12.076000000000001},{"$f":"ADM!S237-'School Resources'!H237-'School Resources'!F237","v":0},{"$f":"IF(SUM(ADM!N237:R237)=ADM!S237,SUM(ADM!N237:R237),IF(OR(SUM(ADM!F237:O237)=ADM!S237,SUM(ADM!G237:O237)=ADM!S237,SUM(ADM!H237:O237)=ADM!S237,SUM(ADM!I237:O237)=ADM!S237,SUM(ADM!J237:O237)=ADM!S237,SUM(ADM!K237:O237)=ADM!S237,SUM(ADM!L237:O237)=ADM!S237,SUM(ADM!M237:O237)=ADM!S237,SUM(ADM!N237:O237)=ADM!S237),0,SUM(ADM!O237:R237)))","v":0},{"$f":"SUM(ADM!$F237:$R237)","v":12.076000000000001},"F",{"$f":"IF(I237<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F237:J237)=0,SUM(ADM!O237:R237)=0,ADM!K237>0,ADM!N237>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M237:R237)=0,ADM!L237>0),1,0)","v":0},"E",{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!F237/Inputs!$D$80)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!G237/Inputs!$D$81)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!H237/Inputs!$D$82)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!I237/Inputs!$D$83)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!J237/Inputs!$D$84)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(M237=1,ADM!K237/Inputs!$D$95,ADM!K237/Inputs!$D$85))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(N237=1,ADM!L237/Inputs!$D$96,ADM!L237/Inputs!$D$86))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!M237/Inputs!$D$87)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!N237/Inputs!$D$88)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!O237/Inputs!$D$89)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!P237/Inputs!$D$90)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!Q237/Inputs!$D$91)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,ADM!R237/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N237:R237)=ADM!S237,SUM(X237:AB237),IF(OR(SUM(ADM!F237:O237)=ADM!S237,SUM(ADM!G237:O237)=ADM!S237,SUM(ADM!H237:O237)=ADM!S237,SUM(ADM!I237:O237)=ADM!S237,SUM(ADM!J237:O237)=ADM!S237,SUM(ADM!K237:O237)=ADM!S237,SUM(ADM!L237:O237)=ADM!S237,SUM(ADM!M237:O237)=ADM!S237,SUM(ADM!N237:O237)=ADM!S237),SUM(Z237:AB237),SUM(Y237:AB237)))","v":0},0,{"$f":"Inputs!$D$39*AC237","v":0},{"$f":"Inputs!$D$40*AD237","v":0},{"$f":"Inputs!$D$41*AE237","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'Voc Ed'!H237)","v":0},0,{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$72=1,$F237=0,Inputs!$D$74<=$AC237+$AG237),0,IF(AND($F237>0,$F237<=Inputs!$D$104,Inputs!$D$72=2),$F237/Inputs!$D$94-($AC237+$AG237),Inputs!$D$74-($AC237+$AG237)))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$72=1,$G237=0,Inputs!$D$75<=$AD237+$AH237),0,IF(Inputs!$D$72=2,IF(AND($G237>0,$G237<=Inputs!$D$104),$G237/Inputs!$D$94-($AD237+$AH237),Inputs!$D$75-($AD237+$AH237))))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$72=1,$H237=0,Inputs!$D$76<=$AE237+$AI237+AJ237),0,IF(Inputs!$D$72=2,IF(AND($H237>0,$H237<=Inputs!$D$104),$H237/Inputs!$D$94-($AE237+$AI237+$AJ237),Inputs!$D$76-($AE237+$AI237+$AJ237))))","v":0},{"$f":"IF(OR(J237=\"T\",K237=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O237=\"EM\",(AD237+AH237+AJ237)<Inputs!$D$75),Inputs!$D$75-(AD237+AH237+AJ237),IF(AND(O237=\"M\",(AD237+AH237+AJ237)<Inputs!$D$75),Inputs!$D$75-(AD237+AH237+AJ237),IF(AND(OR(O237=\"MH\",O237=\"H\",O237=\"EMH\"),(AD237+AE237+AH237+AI237+AJ237)<Inputs!$D$76),Inputs!$D$76-(AD237+AE237+AH237+AI237+AJ237),0)))),0))","v":0},0,{"$f":"IF($J237=\"T\",$I237/Inputs!$D$93,0)","v":0},{"$f":"IF(L237=1,(I237/7)*1.5,IF($J237=\"T\",0,IF(AND($K237=\"T\",($I237/Inputs!$D$94)>=1),$I237/Inputs!$D$94,IF(AND($K237=\"T\",($I237/Inputs!$D$94)<1),1,0))))","v":1.7251428571428573},{"$f":"'Small District Adjustment'!L237","v":0},1.7251428571428573,{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$234=0,O237=\"M\",O237=\"H\"), 0,(F237*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$234=0,O237=\"E\",O237=\"H\"), 0,(SUM(F237:G237)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",Inputs!$D$234=0,O237=\"E\",O237=\"M\"), 0,(SUM(F237:H237)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'At-Risk'!T237/100)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'At-Risk'!U237/100)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'At-Risk'!V237/100)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(AND(O237=\"E\", SUM(AX237:AZ237)<1/Inputs!$D$253*F237),1/Inputs!$D$253*F237-SUM(AX237:AZ237),IF(AND(O237=\"M\", SUM(AX237:AZ237)<1/Inputs!$D$256*SUM(F237:G237)),1/Inputs!$D$256* SUM(F237:G237)-SUM(AX237:AZ237),IF(AND(O237=\"H\",SUM(AX237:AZ237)<1/Inputs!$D$260*SUM(F237:H237)),1/Inputs!$D$260*SUM(F237:H237)-SUM(AX237:AZ237),0))))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'At-Risk'!AJ237/100)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F237:$R237)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F237:$K237)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J237:$K237)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L237:$N237)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O237:$R237)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F237:$R237)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F237:$K237)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J237:$K237)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L237:$N237)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O237:$R237)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",F237=0,Inputs!$D$247=0,O237=\"M\",O237=\"H\"),0,1/Inputs!$D$253*F237)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",G237=0,Inputs!$D$247=0,O237=\"H\",O237=\"E\"),0,IF(SUM(F237:G237)<Inputs!$D$254,1/Inputs!$D$254*SUM(F237:G237),IF(SUM(F237:G237)>Inputs!$D$257,1/Inputs!$D$257*SUM(F237:G237),1)))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",H237=0,Inputs!$D$247=0,O237=\"E\",O237=\"M\"),0,IF(SUM(F237:H237)<Inputs!$D$258,1/Inputs!$D$258*SUM(F237:H237),IF(SUM(F237:H237)>Inputs!$D$261,1/Inputs!$D$261*SUM(F237:H237),1)))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",G237=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G237)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",H237=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H237)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,'At-Risk'!S237/100)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\"),0,IF(AND(O237=\"E\",'At-Risk'!S237/100<1/Inputs!$D$253*F237),1/Inputs!$D$253*F237-'At-Risk'!S237/100,IF(AND(O237=\"M\",'At-Risk'!S237/100<1/Inputs!$D$256*SUM(F237:G237)),1/Inputs!$D$256* SUM(F237:G237)-'At-Risk'!S237/100,IF(AND(O237=\"H\",'At-Risk'!S237/100<1/Inputs!$D$260*SUM(F237:H237)),1/Inputs!$D$260*SUM(F237:H237)-'At-Risk'!S237/100,0))))","v":0},0,{"$f":"IF(OR(J237=\"T\",K237=\"T\"),0,IF(O237=\"E\",2/Inputs!$D$253*F237,IF(O237=\"M\",2/Inputs!$D$256*SUM(F237:G237),IF(O237=\"H\",5/Inputs!$D$261*SUM(F237:H237),0))))","v":0},0,{"$f":"IF(OR($J237=\"T\",$K237=\"T\",F237=0,O237=\"M\",O237=\"H\"),0,IF(F237<Inputs!$D$251,1/Inputs!$D$251*F237,1))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",G237=0,O237=\"E\",O237=\"H\"),0,IF(SUM(F237:G237)<Inputs!$D$254,1/Inputs!$D$254*SUM(F237:G237),1))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",H237=0,O237=\"E\",O237=\"M\"),0,IF(SUM(F237:H237)<Inputs!$D$258,1/Inputs!$D$258*SUM(F237:H237),1))","v":0},1,{"$f":"IF(OR($J237=\"T\",$K237=\"T\",F237=0),0,IF(AND(O237=\"E\",F237>Inputs!$D$253),(F237-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",G237=0),0,IF(AND(O237=\"M\",SUM(F237:G237)>Inputs!$D$256),(SUM(F237:G237)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",H237=0),0,IF(AND(O237=\"H\",SUM(F237:H237)>Inputs!$D$260),(SUM(F237:H237)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K237=\"T\",$J237=\"T\",O237=\"M\",O237=\"H\"),0,IF(F237<Inputs!$D$251,1/Inputs!$D$251*F237,IF(F237>Inputs!$D$253,1/Inputs!$D$253*F237,1)))","v":0},{"$f":"IF(OR($K237=\"T\",$J237=\"T\",O237=\"E\",O237=\"H\"),0,IF(SUM(F237:G237)<Inputs!$D$254,1/Inputs!$D$254*SUM(F237:G237),IF(SUM(F237:G237)>Inputs!$D$256,1/Inputs!$D$256*SUM(F237:G237),1)))","v":0},{"$f":"IF(OR($K237=\"T\",$J237=\"T\",O237=\"E\",O237=\"M\"),0,IF(SUM(F237:H237)<Inputs!$D$258,1/Inputs!$D$258*SUM(F237:H237),IF(SUM(F237:H237)>Inputs!$D$261,1/Inputs!$D$261*SUM(F237:H237),1)))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",F237=0,O237=\"M\",O237=\"H\"),0,1/Inputs!$D$253*F237)","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",G237=0,O237=\"E\",O237=\"H\"),0,1/Inputs!$D$256*SUM(F237:G237))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",H237=0,O237=\"E\",O237=\"M\"),0,4/Inputs!$D$261*SUM(F237:H237))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136708.80336131182,0,136708.80336131182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF237+AK237+AP237+AT237+SUM(AU237:BD237))*175*Inputs!$D$228*(1+0.0765)","v":1629.5761622289911},1629.5761622289911,0,0,0,101465.38222683773,0,0,0,0,0,0,0,0,0,101465.38222683773,{"$f":"Inputs!$D$152*F237+Inputs!$D$153*G237+Inputs!$D$154*H237","v":4056.7150040209131},{"$f":"Inputs!$D$155*I237","v":3551.419095161355},{"$f":"'Voc Ed'!L237","v":0},{"$f":"Inputs!$D$156*$I237","v":355.14190951613551},{"$f":"Inputs!$D$157*$I237","v":1420.5676380645421},{"$f":"Inputs!$D$158*$I237","v":455.21332090705846},{"$f":"IF(Inputs!$D$100=1,0,Activities!R237)","v":292.60600850000003},10131.662976170004,249935.42472654855]
["1501000","Park #1",{"$f":"'School Reference Sheet'!F33","v":"1501002"},{"$f":"'School Reference Sheet'!G33","v":"Parkside Elementary"},{"$f":"'School Reference Sheet'!H33","v":"K-5"},{"$f":"IF(M238=1,SUM(ADM!F238:J238),IF(N238=1,SUM(ADM!F238:L238),SUM(ADM!F238:K238,0)))","v":219.78333333333333},{"$f":"ADM!S238-'School Resources'!H238-'School Resources'!F238","v":0},{"$f":"IF(SUM(ADM!N238:R238)=ADM!S238,SUM(ADM!N238:R238),IF(OR(SUM(ADM!F238:O238)=ADM!S238,SUM(ADM!G238:O238)=ADM!S238,SUM(ADM!H238:O238)=ADM!S238,SUM(ADM!I238:O238)=ADM!S238,SUM(ADM!J238:O238)=ADM!S238,SUM(ADM!K238:O238)=ADM!S238,SUM(ADM!L238:O238)=ADM!S238,SUM(ADM!M238:O238)=ADM!S238,SUM(ADM!N238:O238)=ADM!S238),0,SUM(ADM!O238:R238)))","v":0},{"$f":"SUM(ADM!$F238:$R238)","v":219.78333333333333},"F",{"$f":"IF(I238<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F238:J238)=0,SUM(ADM!O238:R238)=0,ADM!K238>0,ADM!N238>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M238:R238)=0,ADM!L238>0),1,0)","v":0},"E",{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!F238/Inputs!$D$80)","v":2.1763333333333335},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!G238/Inputs!$D$81)","v":2.3727083333333332},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!H238/Inputs!$D$82)","v":2.1762708333333332},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!I238/Inputs!$D$83)","v":2.3952916666666666},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!J238/Inputs!$D$84)","v":2.2411041666666667},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(M238=1,ADM!K238/Inputs!$D$95,ADM!K238/Inputs!$D$85))","v":2.3747500000000001},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(N238=1,ADM!L238/Inputs!$D$96,ADM!L238/Inputs!$D$86))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!M238/Inputs!$D$87)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!N238/Inputs!$D$88)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!O238/Inputs!$D$89)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!P238/Inputs!$D$90)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!Q238/Inputs!$D$91)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,ADM!R238/Inputs!$D$92)","v":0},13.736458333333333,0,{"$f":"IF(SUM(ADM!N238:R238)=ADM!S238,SUM(X238:AB238),IF(OR(SUM(ADM!F238:O238)=ADM!S238,SUM(ADM!G238:O238)=ADM!S238,SUM(ADM!H238:O238)=ADM!S238,SUM(ADM!I238:O238)=ADM!S238,SUM(ADM!J238:O238)=ADM!S238,SUM(ADM!K238:O238)=ADM!S238,SUM(ADM!L238:O238)=ADM!S238,SUM(ADM!M238:O238)=ADM!S238,SUM(ADM!N238:O238)=ADM!S238),SUM(Z238:AB238),SUM(Y238:AB238)))","v":0},13.736458333333333,{"$f":"Inputs!$D$39*AC238","v":2.7472916666666669},{"$f":"Inputs!$D$40*AD238","v":0},{"$f":"Inputs!$D$41*AE238","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'Voc Ed'!H238)","v":0},2.7472916666666669,{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$72=1,$F238=0,Inputs!$D$74<=$AC238+$AG238),0,IF(AND($F238>0,$F238<=Inputs!$D$104,Inputs!$D$72=2),$F238/Inputs!$D$94-($AC238+$AG238),Inputs!$D$74-($AC238+$AG238)))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$72=1,$G238=0,Inputs!$D$75<=$AD238+$AH238),0,IF(Inputs!$D$72=2,IF(AND($G238>0,$G238<=Inputs!$D$104),$G238/Inputs!$D$94-($AD238+$AH238),Inputs!$D$75-($AD238+$AH238))))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$72=1,$H238=0,Inputs!$D$76<=$AE238+$AI238+AJ238),0,IF(Inputs!$D$72=2,IF(AND($H238>0,$H238<=Inputs!$D$104),$H238/Inputs!$D$94-($AE238+$AI238+$AJ238),Inputs!$D$76-($AE238+$AI238+$AJ238))))","v":0},{"$f":"IF(OR(J238=\"T\",K238=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O238=\"EM\",(AD238+AH238+AJ238)<Inputs!$D$75),Inputs!$D$75-(AD238+AH238+AJ238),IF(AND(O238=\"M\",(AD238+AH238+AJ238)<Inputs!$D$75),Inputs!$D$75-(AD238+AH238+AJ238),IF(AND(OR(O238=\"MH\",O238=\"H\",O238=\"EMH\"),(AD238+AE238+AH238+AI238+AJ238)<Inputs!$D$76),Inputs!$D$76-(AD238+AE238+AH238+AI238+AJ238),0)))),0))","v":0},0,{"$f":"IF($J238=\"T\",$I238/Inputs!$D$93,0)","v":0},{"$f":"IF(L238=1,(I238/7)*1.5,IF($J238=\"T\",0,IF(AND($K238=\"T\",($I238/Inputs!$D$94)>=1),$I238/Inputs!$D$94,IF(AND($K238=\"T\",($I238/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L238","v":0},0,{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$234=0,O238=\"M\",O238=\"H\"), 0,(F238*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$234=0,O238=\"E\",O238=\"H\"), 0,(SUM(F238:G238)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",Inputs!$D$234=0,O238=\"E\",O238=\"M\"), 0,(SUM(F238:H238)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'At-Risk'!T238/100)","v":0.97},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'At-Risk'!U238/100)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'At-Risk'!V238/100)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(AND(O238=\"E\", SUM(AX238:AZ238)<1/Inputs!$D$253*F238),1/Inputs!$D$253*F238-SUM(AX238:AZ238),IF(AND(O238=\"M\", SUM(AX238:AZ238)<1/Inputs!$D$256*SUM(F238:G238)),1/Inputs!$D$256* SUM(F238:G238)-SUM(AX238:AZ238),IF(AND(O238=\"H\",SUM(AX238:AZ238)<1/Inputs!$D$260*SUM(F238:H238)),1/Inputs!$D$260*SUM(F238:H238)-SUM(AX238:AZ238),0))))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'At-Risk'!AJ238/100)","v":0.03},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F238:$R238)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F238:$K238)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J238:$K238)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L238:$N238)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O238:$R238)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F238:$R238)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F238:$K238)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J238:$K238)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L238:$N238)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O238:$R238)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",F238=0,Inputs!$D$247=0,O238=\"M\",O238=\"H\"),0,1/Inputs!$D$253*F238)","v":0.76313657407407398},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",G238=0,Inputs!$D$247=0,O238=\"H\",O238=\"E\"),0,IF(SUM(F238:G238)<Inputs!$D$254,1/Inputs!$D$254*SUM(F238:G238),IF(SUM(F238:G238)>Inputs!$D$257,1/Inputs!$D$257*SUM(F238:G238),1)))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",H238=0,Inputs!$D$247=0,O238=\"E\",O238=\"M\"),0,IF(SUM(F238:H238)<Inputs!$D$258,1/Inputs!$D$258*SUM(F238:H238),IF(SUM(F238:H238)>Inputs!$D$261,1/Inputs!$D$261*SUM(F238:H238),1)))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",G238=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G238)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",H238=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H238)","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,'At-Risk'!S238/100)","v":0.97},{"$f":"IF(OR($J238=\"T\",$K238=\"T\"),0,IF(AND(O238=\"E\",'At-Risk'!S238/100<1/Inputs!$D$253*F238),1/Inputs!$D$253*F238-'At-Risk'!S238/100,IF(AND(O238=\"M\",'At-Risk'!S238/100<1/Inputs!$D$256*SUM(F238:G238)),1/Inputs!$D$256* SUM(F238:G238)-'At-Risk'!S238/100,IF(AND(O238=\"H\",'At-Risk'!S238/100<1/Inputs!$D$260*SUM(F238:H238)),1/Inputs!$D$260*SUM(F238:H238)-'At-Risk'!S238/100,0))))","v":0},0,{"$f":"IF(OR(J238=\"T\",K238=\"T\"),0,IF(O238=\"E\",2/Inputs!$D$253*F238,IF(O238=\"M\",2/Inputs!$D$256*SUM(F238:G238),IF(O238=\"H\",5/Inputs!$D$261*SUM(F238:H238),0))))","v":1.526273148148148},4.2594097222222214,{"$f":"IF(OR($J238=\"T\",$K238=\"T\",F238=0,O238=\"M\",O238=\"H\"),0,IF(F238<Inputs!$D$251,1/Inputs!$D$251*F238,1))","v":1},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",G238=0,O238=\"E\",O238=\"H\"),0,IF(SUM(F238:G238)<Inputs!$D$254,1/Inputs!$D$254*SUM(F238:G238),1))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",H238=0,O238=\"E\",O238=\"M\"),0,IF(SUM(F238:H238)<Inputs!$D$258,1/Inputs!$D$258*SUM(F238:H238),1))","v":0},0,{"$f":"IF(OR($J238=\"T\",$K238=\"T\",F238=0),0,IF(AND(O238=\"E\",F238>Inputs!$D$253),(F238-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",G238=0),0,IF(AND(O238=\"M\",SUM(F238:G238)>Inputs!$D$256),(SUM(F238:G238)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",H238=0),0,IF(AND(O238=\"H\",SUM(F238:H238)>Inputs!$D$260),(SUM(F238:H238)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K238=\"T\",$J238=\"T\",O238=\"M\",O238=\"H\"),0,IF(F238<Inputs!$D$251,1/Inputs!$D$251*F238,IF(F238>Inputs!$D$253,1/Inputs!$D$253*F238,1)))","v":1},{"$f":"IF(OR($K238=\"T\",$J238=\"T\",O238=\"E\",O238=\"H\"),0,IF(SUM(F238:G238)<Inputs!$D$254,1/Inputs!$D$254*SUM(F238:G238),IF(SUM(F238:G238)>Inputs!$D$256,1/Inputs!$D$256*SUM(F238:G238),1)))","v":0},{"$f":"IF(OR($K238=\"T\",$J238=\"T\",O238=\"E\",O238=\"M\"),0,IF(SUM(F238:H238)<Inputs!$D$258,1/Inputs!$D$258*SUM(F238:H238),IF(SUM(F238:H238)>Inputs!$D$261,1/Inputs!$D$261*SUM(F238:H238),1)))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",F238=0,O238=\"M\",O238=\"H\"),0,1/Inputs!$D$253*F238)","v":0.76313657407407398},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",G238=0,O238=\"E\",O238=\"H\"),0,1/Inputs!$D$256*SUM(F238:G238))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",H238=0,O238=\"E\",O238=\"M\"),0,4/Inputs!$D$261*SUM(F238:H238))","v":0},2.7631365740740739,172463.35541630874,188025.07608710561,172458.40260896602,189814.69047360506,177596.11475913788,188186.86779363418,0,0,0,0,0,0,0,1088544.5071387575,0,0,1088544.5071387575,217708.90142775152,0,0,0,217708.90142775152,0,0,0,0,0,0,0,0,0,0,0,0,76867.569958869411,0,0,0,2377.3475245011159,0,0,60474.694841042074,0,0,0,0,76867.569958869411,0,0,57116.590025056124,{"$f":"0.05*($AF238+AK238+AP238+AT238+SUM(AU238:BD238))*175*Inputs!$D$228*(1+0.0765)","v":16515.213281268458},290218.98558960669,118316.62399950446,0,0,0,0,0,0,54604.146569481651,0,0,34365.683241046529,0,0,207286.45381003263,{"$f":"Inputs!$D$152*F238+Inputs!$D$153*G238+Inputs!$D$154*H238","v":73832.257864115847},{"$f":"Inputs!$D$155*I238","v":64635.866743806982},{"$f":"'Voc Ed'!L238","v":0},{"$f":"Inputs!$D$156*$I238","v":6463.5866743806982},{"$f":"Inputs!$D$157*$I238","v":25854.346697522793},{"$f":"Inputs!$D$158*$I238","v":8284.8874666023239},{"$f":"IF(Inputs!$D$100=1,0,Activities!R238)","v":5325.4325854166673},184396.37803184532,1988155.2259979937]
["1501000","Park #1",{"$f":"'School Reference Sheet'!I33","v":"1501003"},{"$f":"'School Reference Sheet'!J33","v":"Southside Elementary"},{"$f":"'School Reference Sheet'!K33","v":"K-5"},{"$f":"IF(M239=1,SUM(ADM!F239:J239),IF(N239=1,SUM(ADM!F239:L239),SUM(ADM!F239:K239,0)))","v":319.54966666666667},{"$f":"ADM!S239-'School Resources'!H239-'School Resources'!F239","v":0},{"$f":"IF(SUM(ADM!N239:R239)=ADM!S239,SUM(ADM!N239:R239),IF(OR(SUM(ADM!F239:O239)=ADM!S239,SUM(ADM!G239:O239)=ADM!S239,SUM(ADM!H239:O239)=ADM!S239,SUM(ADM!I239:O239)=ADM!S239,SUM(ADM!J239:O239)=ADM!S239,SUM(ADM!K239:O239)=ADM!S239,SUM(ADM!L239:O239)=ADM!S239,SUM(ADM!M239:O239)=ADM!S239,SUM(ADM!N239:O239)=ADM!S239),0,SUM(ADM!O239:R239)))","v":0},{"$f":"SUM(ADM!$F239:$R239)","v":319.54966666666667},"F",{"$f":"IF(I239<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F239:J239)=0,SUM(ADM!O239:R239)=0,ADM!K239>0,ADM!N239>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M239:R239)=0,ADM!L239>0),1,0)","v":0},"E",{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!F239/Inputs!$D$80)","v":3.3579583333333329},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!G239/Inputs!$D$81)","v":3.5006249999999999},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!H239/Inputs!$D$82)","v":3.2353541666666668},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!I239/Inputs!$D$83)","v":3.5095416666666668},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!J239/Inputs!$D$84)","v":3.2278541666666669},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(M239=1,ADM!K239/Inputs!$D$95,ADM!K239/Inputs!$D$85))","v":3.1405208333333334},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(N239=1,ADM!L239/Inputs!$D$96,ADM!L239/Inputs!$D$86))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!M239/Inputs!$D$87)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!N239/Inputs!$D$88)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!O239/Inputs!$D$89)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!P239/Inputs!$D$90)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!Q239/Inputs!$D$91)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,ADM!R239/Inputs!$D$92)","v":0},19.971854166666667,0,{"$f":"IF(SUM(ADM!N239:R239)=ADM!S239,SUM(X239:AB239),IF(OR(SUM(ADM!F239:O239)=ADM!S239,SUM(ADM!G239:O239)=ADM!S239,SUM(ADM!H239:O239)=ADM!S239,SUM(ADM!I239:O239)=ADM!S239,SUM(ADM!J239:O239)=ADM!S239,SUM(ADM!K239:O239)=ADM!S239,SUM(ADM!L239:O239)=ADM!S239,SUM(ADM!M239:O239)=ADM!S239,SUM(ADM!N239:O239)=ADM!S239),SUM(Z239:AB239),SUM(Y239:AB239)))","v":0},19.971854166666667,{"$f":"Inputs!$D$39*AC239","v":3.9943708333333334},{"$f":"Inputs!$D$40*AD239","v":0},{"$f":"Inputs!$D$41*AE239","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'Voc Ed'!H239)","v":0},3.9943708333333334,{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$72=1,$F239=0,Inputs!$D$74<=$AC239+$AG239),0,IF(AND($F239>0,$F239<=Inputs!$D$104,Inputs!$D$72=2),$F239/Inputs!$D$94-($AC239+$AG239),Inputs!$D$74-($AC239+$AG239)))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$72=1,$G239=0,Inputs!$D$75<=$AD239+$AH239),0,IF(Inputs!$D$72=2,IF(AND($G239>0,$G239<=Inputs!$D$104),$G239/Inputs!$D$94-($AD239+$AH239),Inputs!$D$75-($AD239+$AH239))))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$72=1,$H239=0,Inputs!$D$76<=$AE239+$AI239+AJ239),0,IF(Inputs!$D$72=2,IF(AND($H239>0,$H239<=Inputs!$D$104),$H239/Inputs!$D$94-($AE239+$AI239+$AJ239),Inputs!$D$76-($AE239+$AI239+$AJ239))))","v":0},{"$f":"IF(OR(J239=\"T\",K239=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O239=\"EM\",(AD239+AH239+AJ239)<Inputs!$D$75),Inputs!$D$75-(AD239+AH239+AJ239),IF(AND(O239=\"M\",(AD239+AH239+AJ239)<Inputs!$D$75),Inputs!$D$75-(AD239+AH239+AJ239),IF(AND(OR(O239=\"MH\",O239=\"H\",O239=\"EMH\"),(AD239+AE239+AH239+AI239+AJ239)<Inputs!$D$76),Inputs!$D$76-(AD239+AE239+AH239+AI239+AJ239),0)))),0))","v":0},0,{"$f":"IF($J239=\"T\",$I239/Inputs!$D$93,0)","v":0},{"$f":"IF(L239=1,(I239/7)*1.5,IF($J239=\"T\",0,IF(AND($K239=\"T\",($I239/Inputs!$D$94)>=1),$I239/Inputs!$D$94,IF(AND($K239=\"T\",($I239/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L239","v":0},0,{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$234=0,O239=\"M\",O239=\"H\"), 0,(F239*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$234=0,O239=\"E\",O239=\"H\"), 0,(SUM(F239:G239)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",Inputs!$D$234=0,O239=\"E\",O239=\"M\"), 0,(SUM(F239:H239)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'At-Risk'!T239/100)","v":1.51},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'At-Risk'!U239/100)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'At-Risk'!V239/100)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(AND(O239=\"E\", SUM(AX239:AZ239)<1/Inputs!$D$253*F239),1/Inputs!$D$253*F239-SUM(AX239:AZ239),IF(AND(O239=\"M\", SUM(AX239:AZ239)<1/Inputs!$D$256*SUM(F239:G239)),1/Inputs!$D$256* SUM(F239:G239)-SUM(AX239:AZ239),IF(AND(O239=\"H\",SUM(AX239:AZ239)<1/Inputs!$D$260*SUM(F239:H239)),1/Inputs!$D$260*SUM(F239:H239)-SUM(AX239:AZ239),0))))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'At-Risk'!AJ239/100)","v":0.11},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F239:$R239)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F239:$K239)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J239:$K239)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L239:$N239)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O239:$R239)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F239:$R239)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F239:$K239)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J239:$K239)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L239:$N239)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O239:$R239)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",F239=0,Inputs!$D$247=0,O239=\"M\",O239=\"H\"),0,1/Inputs!$D$253*F239)","v":1.1095474537037036},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",G239=0,Inputs!$D$247=0,O239=\"H\",O239=\"E\"),0,IF(SUM(F239:G239)<Inputs!$D$254,1/Inputs!$D$254*SUM(F239:G239),IF(SUM(F239:G239)>Inputs!$D$257,1/Inputs!$D$257*SUM(F239:G239),1)))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",H239=0,Inputs!$D$247=0,O239=\"E\",O239=\"M\"),0,IF(SUM(F239:H239)<Inputs!$D$258,1/Inputs!$D$258*SUM(F239:H239),IF(SUM(F239:H239)>Inputs!$D$261,1/Inputs!$D$261*SUM(F239:H239),1)))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",G239=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G239)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",H239=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H239)","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,'At-Risk'!S239/100)","v":1.51},{"$f":"IF(OR($J239=\"T\",$K239=\"T\"),0,IF(AND(O239=\"E\",'At-Risk'!S239/100<1/Inputs!$D$253*F239),1/Inputs!$D$253*F239-'At-Risk'!S239/100,IF(AND(O239=\"M\",'At-Risk'!S239/100<1/Inputs!$D$256*SUM(F239:G239)),1/Inputs!$D$256* SUM(F239:G239)-'At-Risk'!S239/100,IF(AND(O239=\"H\",'At-Risk'!S239/100<1/Inputs!$D$260*SUM(F239:H239)),1/Inputs!$D$260*SUM(F239:H239)-'At-Risk'!S239/100,0))))","v":0},0,{"$f":"IF(OR(J239=\"T\",K239=\"T\"),0,IF(O239=\"E\",2/Inputs!$D$253*F239,IF(O239=\"M\",2/Inputs!$D$256*SUM(F239:G239),IF(O239=\"H\",5/Inputs!$D$261*SUM(F239:H239),0))))","v":2.2190949074074071},6.458642361111111,{"$f":"IF(OR($J239=\"T\",$K239=\"T\",F239=0,O239=\"M\",O239=\"H\"),0,IF(F239<Inputs!$D$251,1/Inputs!$D$251*F239,1))","v":1},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",G239=0,O239=\"E\",O239=\"H\"),0,IF(SUM(F239:G239)<Inputs!$D$254,1/Inputs!$D$254*SUM(F239:G239),1))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",H239=0,O239=\"E\",O239=\"M\"),0,IF(SUM(F239:H239)<Inputs!$D$258,1/Inputs!$D$258*SUM(F239:H239),1))","v":0},0,{"$f":"IF(OR($J239=\"T\",$K239=\"T\",F239=0),0,IF(AND(O239=\"E\",F239>Inputs!$D$253),(F239-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.10954745370370371},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",G239=0),0,IF(AND(O239=\"M\",SUM(F239:G239)>Inputs!$D$256),(SUM(F239:G239)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",H239=0),0,IF(AND(O239=\"H\",SUM(F239:H239)>Inputs!$D$260),(SUM(F239:H239)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K239=\"T\",$J239=\"T\",O239=\"M\",O239=\"H\"),0,IF(F239<Inputs!$D$251,1/Inputs!$D$251*F239,IF(F239>Inputs!$D$253,1/Inputs!$D$253*F239,1)))","v":1.1095474537037036},{"$f":"IF(OR($K239=\"T\",$J239=\"T\",O239=\"E\",O239=\"H\"),0,IF(SUM(F239:G239)<Inputs!$D$254,1/Inputs!$D$254*SUM(F239:G239),IF(SUM(F239:G239)>Inputs!$D$256,1/Inputs!$D$256*SUM(F239:G239),1)))","v":0},{"$f":"IF(OR($K239=\"T\",$J239=\"T\",O239=\"E\",O239=\"M\"),0,IF(SUM(F239:H239)<Inputs!$D$258,1/Inputs!$D$258*SUM(F239:H239),IF(SUM(F239:H239)>Inputs!$D$261,1/Inputs!$D$261*SUM(F239:H239),1)))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",F239=0,O239=\"M\",O239=\"H\"),0,1/Inputs!$D$253*F239)","v":1.1095474537037036},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",G239=0,O239=\"E\",O239=\"H\"),0,1/Inputs!$D$256*SUM(F239:G239))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",H239=0,O239=\"E\",O239=\"M\"),0,4/Inputs!$D$261*SUM(F239:H239))","v":0},3.3286423611111107,266101.13103759644,277406.73926522397,256385.37396697904,278113.33977945067,255791.03708585378,248870.31429230608,0,0,0,0,0,0,0,1582667.9354274101,0,0,1582667.9354274101,316533.58708548202,0,0,0,316533.58708548202,0,0,0,0,0,0,0,0,0,0,0,0,119659.82539988951,0,0,0,8716.9409231707596,0,0,87925.996412633875,0,0,0,0,119659.82539988951,0,0,83043.54578134531,{"$f":"0.05*($AF239+AK239+AP239+AT239+SUM(AU239:BD239))*175*Inputs!$D$228*(1+0.0765)","v":24168.840376779754},443174.97429370863,118316.62399950446,0,0,0,11115.274262023107,0,0,60585.891787832188,0,0,49965.311099334205,0,0,239983.10114869397,{"$f":"Inputs!$D$152*F239+Inputs!$D$153*G239+Inputs!$D$154*H239","v":107346.9631746065},{"$f":"Inputs!$D$155*I239","v":93976.050683375783},{"$f":"'Voc Ed'!L239","v":0},{"$f":"Inputs!$D$156*$I239","v":9397.6050683375779},{"$f":"Inputs!$D$157*$I239","v":37590.420273350312},{"$f":"Inputs!$D$158*$I239","v":12045.649632169334},{"$f":"IF(Inputs!$D$100=1,0,Activities!R239)","v":7742.808254458334},268099.4970862979,2850459.0950415921]
["1501000","Park #1",{"$f":"'School Reference Sheet'!L33","v":"1501004"},{"$f":"'School Reference Sheet'!M33","v":"Westside Elementary"},{"$f":"'School Reference Sheet'!N33","v":"K-5"},{"$f":"IF(M240=1,SUM(ADM!F240:J240),IF(N240=1,SUM(ADM!F240:L240),SUM(ADM!F240:K240,0)))","v":316.90899999999999},{"$f":"ADM!S240-'School Resources'!H240-'School Resources'!F240","v":0},{"$f":"IF(SUM(ADM!N240:R240)=ADM!S240,SUM(ADM!N240:R240),IF(OR(SUM(ADM!F240:O240)=ADM!S240,SUM(ADM!G240:O240)=ADM!S240,SUM(ADM!H240:O240)=ADM!S240,SUM(ADM!I240:O240)=ADM!S240,SUM(ADM!J240:O240)=ADM!S240,SUM(ADM!K240:O240)=ADM!S240,SUM(ADM!L240:O240)=ADM!S240,SUM(ADM!M240:O240)=ADM!S240,SUM(ADM!N240:O240)=ADM!S240),0,SUM(ADM!O240:R240)))","v":0},{"$f":"SUM(ADM!$F240:$R240)","v":316.90899999999999},"F",{"$f":"IF(I240<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F240:J240)=0,SUM(ADM!O240:R240)=0,ADM!K240>0,ADM!N240>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M240:R240)=0,ADM!L240>0),1,0)","v":0},"E",{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!F240/Inputs!$D$80)","v":3.2214375},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!G240/Inputs!$D$81)","v":3.9260625},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!H240/Inputs!$D$82)","v":3.415375},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!I240/Inputs!$D$83)","v":3.1364375},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!J240/Inputs!$D$84)","v":2.9918125},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(M240=1,ADM!K240/Inputs!$D$95,ADM!K240/Inputs!$D$85))","v":3.1156874999999999},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(N240=1,ADM!L240/Inputs!$D$96,ADM!L240/Inputs!$D$86))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!M240/Inputs!$D$87)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!N240/Inputs!$D$88)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!O240/Inputs!$D$89)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!P240/Inputs!$D$90)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!Q240/Inputs!$D$91)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,ADM!R240/Inputs!$D$92)","v":0},19.806812499999999,0,{"$f":"IF(SUM(ADM!N240:R240)=ADM!S240,SUM(X240:AB240),IF(OR(SUM(ADM!F240:O240)=ADM!S240,SUM(ADM!G240:O240)=ADM!S240,SUM(ADM!H240:O240)=ADM!S240,SUM(ADM!I240:O240)=ADM!S240,SUM(ADM!J240:O240)=ADM!S240,SUM(ADM!K240:O240)=ADM!S240,SUM(ADM!L240:O240)=ADM!S240,SUM(ADM!M240:O240)=ADM!S240,SUM(ADM!N240:O240)=ADM!S240),SUM(Z240:AB240),SUM(Y240:AB240)))","v":0},19.806812499999999,{"$f":"Inputs!$D$39*AC240","v":3.9613624999999999},{"$f":"Inputs!$D$40*AD240","v":0},{"$f":"Inputs!$D$41*AE240","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'Voc Ed'!H240)","v":0},3.9613624999999999,{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$72=1,$F240=0,Inputs!$D$74<=$AC240+$AG240),0,IF(AND($F240>0,$F240<=Inputs!$D$104,Inputs!$D$72=2),$F240/Inputs!$D$94-($AC240+$AG240),Inputs!$D$74-($AC240+$AG240)))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$72=1,$G240=0,Inputs!$D$75<=$AD240+$AH240),0,IF(Inputs!$D$72=2,IF(AND($G240>0,$G240<=Inputs!$D$104),$G240/Inputs!$D$94-($AD240+$AH240),Inputs!$D$75-($AD240+$AH240))))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$72=1,$H240=0,Inputs!$D$76<=$AE240+$AI240+AJ240),0,IF(Inputs!$D$72=2,IF(AND($H240>0,$H240<=Inputs!$D$104),$H240/Inputs!$D$94-($AE240+$AI240+$AJ240),Inputs!$D$76-($AE240+$AI240+$AJ240))))","v":0},{"$f":"IF(OR(J240=\"T\",K240=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O240=\"EM\",(AD240+AH240+AJ240)<Inputs!$D$75),Inputs!$D$75-(AD240+AH240+AJ240),IF(AND(O240=\"M\",(AD240+AH240+AJ240)<Inputs!$D$75),Inputs!$D$75-(AD240+AH240+AJ240),IF(AND(OR(O240=\"MH\",O240=\"H\",O240=\"EMH\"),(AD240+AE240+AH240+AI240+AJ240)<Inputs!$D$76),Inputs!$D$76-(AD240+AE240+AH240+AI240+AJ240),0)))),0))","v":0},0,{"$f":"IF($J240=\"T\",$I240/Inputs!$D$93,0)","v":0},{"$f":"IF(L240=1,(I240/7)*1.5,IF($J240=\"T\",0,IF(AND($K240=\"T\",($I240/Inputs!$D$94)>=1),$I240/Inputs!$D$94,IF(AND($K240=\"T\",($I240/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L240","v":0},0,{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$234=0,O240=\"M\",O240=\"H\"), 0,(F240*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$234=0,O240=\"E\",O240=\"H\"), 0,(SUM(F240:G240)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",Inputs!$D$234=0,O240=\"E\",O240=\"M\"), 0,(SUM(F240:H240)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'At-Risk'!T240/100)","v":1.25},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'At-Risk'!U240/100)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'At-Risk'!V240/100)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(AND(O240=\"E\", SUM(AX240:AZ240)<1/Inputs!$D$253*F240),1/Inputs!$D$253*F240-SUM(AX240:AZ240),IF(AND(O240=\"M\", SUM(AX240:AZ240)<1/Inputs!$D$256*SUM(F240:G240)),1/Inputs!$D$256* SUM(F240:G240)-SUM(AX240:AZ240),IF(AND(O240=\"H\",SUM(AX240:AZ240)<1/Inputs!$D$260*SUM(F240:H240)),1/Inputs!$D$260*SUM(F240:H240)-SUM(AX240:AZ240),0))))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'At-Risk'!AJ240/100)","v":0.12},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F240:$R240)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F240:$K240)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J240:$K240)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L240:$N240)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O240:$R240)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F240:$R240)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F240:$K240)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J240:$K240)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L240:$N240)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O240:$R240)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",F240=0,Inputs!$D$247=0,O240=\"M\",O240=\"H\"),0,1/Inputs!$D$253*F240)","v":1.1003784722222221},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",G240=0,Inputs!$D$247=0,O240=\"H\",O240=\"E\"),0,IF(SUM(F240:G240)<Inputs!$D$254,1/Inputs!$D$254*SUM(F240:G240),IF(SUM(F240:G240)>Inputs!$D$257,1/Inputs!$D$257*SUM(F240:G240),1)))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",H240=0,Inputs!$D$247=0,O240=\"E\",O240=\"M\"),0,IF(SUM(F240:H240)<Inputs!$D$258,1/Inputs!$D$258*SUM(F240:H240),IF(SUM(F240:H240)>Inputs!$D$261,1/Inputs!$D$261*SUM(F240:H240),1)))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",G240=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G240)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",H240=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H240)","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,'At-Risk'!S240/100)","v":1.25},{"$f":"IF(OR($J240=\"T\",$K240=\"T\"),0,IF(AND(O240=\"E\",'At-Risk'!S240/100<1/Inputs!$D$253*F240),1/Inputs!$D$253*F240-'At-Risk'!S240/100,IF(AND(O240=\"M\",'At-Risk'!S240/100<1/Inputs!$D$256*SUM(F240:G240)),1/Inputs!$D$256* SUM(F240:G240)-'At-Risk'!S240/100,IF(AND(O240=\"H\",'At-Risk'!S240/100<1/Inputs!$D$260*SUM(F240:H240)),1/Inputs!$D$260*SUM(F240:H240)-'At-Risk'!S240/100,0))))","v":0},0,{"$f":"IF(OR(J240=\"T\",K240=\"T\"),0,IF(O240=\"E\",2/Inputs!$D$253*F240,IF(O240=\"M\",2/Inputs!$D$256*SUM(F240:G240),IF(O240=\"H\",5/Inputs!$D$261*SUM(F240:H240),0))))","v":2.2007569444444441},5.921135416666667,{"$f":"IF(OR($J240=\"T\",$K240=\"T\",F240=0,O240=\"M\",O240=\"H\"),0,IF(F240<Inputs!$D$251,1/Inputs!$D$251*F240,1))","v":1},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",G240=0,O240=\"E\",O240=\"H\"),0,IF(SUM(F240:G240)<Inputs!$D$254,1/Inputs!$D$254*SUM(F240:G240),1))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",H240=0,O240=\"E\",O240=\"M\"),0,IF(SUM(F240:H240)<Inputs!$D$258,1/Inputs!$D$258*SUM(F240:H240),1))","v":0},0,{"$f":"IF(OR($J240=\"T\",$K240=\"T\",F240=0),0,IF(AND(O240=\"E\",F240>Inputs!$D$253),(F240-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.1003784722222222},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",G240=0),0,IF(AND(O240=\"M\",SUM(F240:G240)>Inputs!$D$256),(SUM(F240:G240)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",H240=0),0,IF(AND(O240=\"H\",SUM(F240:H240)>Inputs!$D$260),(SUM(F240:H240)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K240=\"T\",$J240=\"T\",O240=\"M\",O240=\"H\"),0,IF(F240<Inputs!$D$251,1/Inputs!$D$251*F240,IF(F240>Inputs!$D$253,1/Inputs!$D$253*F240,1)))","v":1.1003784722222221},{"$f":"IF(OR($K240=\"T\",$J240=\"T\",O240=\"E\",O240=\"H\"),0,IF(SUM(F240:G240)<Inputs!$D$254,1/Inputs!$D$254*SUM(F240:G240),IF(SUM(F240:G240)>Inputs!$D$256,1/Inputs!$D$256*SUM(F240:G240),1)))","v":0},{"$f":"IF(OR($K240=\"T\",$J240=\"T\",O240=\"E\",O240=\"M\"),0,IF(SUM(F240:H240)<Inputs!$D$258,1/Inputs!$D$258*SUM(F240:H240),IF(SUM(F240:H240)>Inputs!$D$261,1/Inputs!$D$261*SUM(F240:H240),1)))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",F240=0,O240=\"M\",O240=\"H\"),0,1/Inputs!$D$253*F240)","v":1.1003784722222221},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",G240=0,O240=\"E\",O240=\"H\"),0,1/Inputs!$D$256*SUM(F240:G240))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",H240=0,O240=\"E\",O240=\"M\"),0,4/Inputs!$D$261*SUM(F240:H240))","v":0},3.3011354166666669,255282.54886533547,311120.49884705542,270651.11004976666,248546.73087924896,237085.93468821651,246902.39884146902,0,0,0,0,0,0,0,1569589.2221710919,0,0,1569589.2221710919,313917.84443421842,0,0,0,313917.84443421842,0,0,0,0,0,0,0,0,0,0,0,0,99056.146854213162,0,0,0,9509.3900980044637,0,0,87199.401231727315,0,0,0,0,99056.146854213162,0,0,82357.29777015475,{"$f":"0.05*($AF240+AK240+AP240+AT240+SUM(AU240:BD240))*175*Inputs!$D$228*(1+0.0765)","v":23745.610731499288},400923.99353981216,118316.62399950446,0,0,0,10184.940051373789,0,0,60085.22737912451,0,0,49552.412119072476,0,0,238139.20354907526,{"$f":"Inputs!$D$152*F240+Inputs!$D$153*G240+Inputs!$D$154*H240","v":106459.8787023239},{"$f":"Inputs!$D$155*I240","v":93199.459591627179},{"$f":"'Voc Ed'!L240","v":0},{"$f":"Inputs!$D$156*$I240","v":9319.9459591627183},{"$f":"Inputs!$D$157*$I240","v":37279.783836650873},{"$f":"Inputs!$D$158*$I240","v":11946.107843270534},{"$f":"IF(Inputs!$D$100=1,0,Activities!R240)","v":7678.8239108750004},265883.99984391016,2788454.2635381082]
["1501000","Park #1",{"$f":"'School Reference Sheet'!O33","v":"1501050"},{"$f":"'School Reference Sheet'!P33","v":"Powell Middle School"},{"$f":"'School Reference Sheet'!Q33","v":"6-8"},{"$f":"IF(M241=1,SUM(ADM!F241:J241),IF(N241=1,SUM(ADM!F241:L241),SUM(ADM!F241:K241,0)))","v":0},{"$f":"ADM!S241-'School Resources'!H241-'School Resources'!F241","v":380.99800000000005},{"$f":"IF(SUM(ADM!N241:R241)=ADM!S241,SUM(ADM!N241:R241),IF(OR(SUM(ADM!F241:O241)=ADM!S241,SUM(ADM!G241:O241)=ADM!S241,SUM(ADM!H241:O241)=ADM!S241,SUM(ADM!I241:O241)=ADM!S241,SUM(ADM!J241:O241)=ADM!S241,SUM(ADM!K241:O241)=ADM!S241,SUM(ADM!L241:O241)=ADM!S241,SUM(ADM!M241:O241)=ADM!S241,SUM(ADM!N241:O241)=ADM!S241),0,SUM(ADM!O241:R241)))","v":0},{"$f":"SUM(ADM!$F241:$R241)","v":380.99800000000005},"F",{"$f":"IF(I241<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F241:J241)=0,SUM(ADM!O241:R241)=0,ADM!K241>0,ADM!N241>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M241:R241)=0,ADM!L241>0),1,0)","v":0},"M",{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!F241/Inputs!$D$80)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!G241/Inputs!$D$81)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!H241/Inputs!$D$82)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!I241/Inputs!$D$83)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!J241/Inputs!$D$84)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(M241=1,ADM!K241/Inputs!$D$95,ADM!K241/Inputs!$D$85))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(N241=1,ADM!L241/Inputs!$D$96,ADM!L241/Inputs!$D$86))","v":6.4394761904761912},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!M241/Inputs!$D$87)","v":6.1281428571428576},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!N241/Inputs!$D$88)","v":5.5751428571428576},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!O241/Inputs!$D$89)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!P241/Inputs!$D$90)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!Q241/Inputs!$D$91)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,ADM!R241/Inputs!$D$92)","v":0},0,18.142761904761905,{"$f":"IF(SUM(ADM!N241:R241)=ADM!S241,SUM(X241:AB241),IF(OR(SUM(ADM!F241:O241)=ADM!S241,SUM(ADM!G241:O241)=ADM!S241,SUM(ADM!H241:O241)=ADM!S241,SUM(ADM!I241:O241)=ADM!S241,SUM(ADM!J241:O241)=ADM!S241,SUM(ADM!K241:O241)=ADM!S241,SUM(ADM!L241:O241)=ADM!S241,SUM(ADM!M241:O241)=ADM!S241,SUM(ADM!N241:O241)=ADM!S241),SUM(Z241:AB241),SUM(Y241:AB241)))","v":0},18.142761904761905,{"$f":"Inputs!$D$39*AC241","v":0},{"$f":"Inputs!$D$40*AD241","v":5.9871114285714286},{"$f":"Inputs!$D$41*AE241","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'Voc Ed'!H241)","v":0},5.9871114285714286,{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$72=1,$F241=0,Inputs!$D$74<=$AC241+$AG241),0,IF(AND($F241>0,$F241<=Inputs!$D$104,Inputs!$D$72=2),$F241/Inputs!$D$94-($AC241+$AG241),Inputs!$D$74-($AC241+$AG241)))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$72=1,$G241=0,Inputs!$D$75<=$AD241+$AH241),0,IF(Inputs!$D$72=2,IF(AND($G241>0,$G241<=Inputs!$D$104),$G241/Inputs!$D$94-($AD241+$AH241),Inputs!$D$75-($AD241+$AH241))))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$72=1,$H241=0,Inputs!$D$76<=$AE241+$AI241+AJ241),0,IF(Inputs!$D$72=2,IF(AND($H241>0,$H241<=Inputs!$D$104),$H241/Inputs!$D$94-($AE241+$AI241+$AJ241),Inputs!$D$76-($AE241+$AI241+$AJ241))))","v":0},{"$f":"IF(OR(J241=\"T\",K241=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O241=\"EM\",(AD241+AH241+AJ241)<Inputs!$D$75),Inputs!$D$75-(AD241+AH241+AJ241),IF(AND(O241=\"M\",(AD241+AH241+AJ241)<Inputs!$D$75),Inputs!$D$75-(AD241+AH241+AJ241),IF(AND(OR(O241=\"MH\",O241=\"H\",O241=\"EMH\"),(AD241+AE241+AH241+AI241+AJ241)<Inputs!$D$76),Inputs!$D$76-(AD241+AE241+AH241+AI241+AJ241),0)))),0))","v":0},0,{"$f":"IF($J241=\"T\",$I241/Inputs!$D$93,0)","v":0},{"$f":"IF(L241=1,(I241/7)*1.5,IF($J241=\"T\",0,IF(AND($K241=\"T\",($I241/Inputs!$D$94)>=1),$I241/Inputs!$D$94,IF(AND($K241=\"T\",($I241/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L241","v":0},0,{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$234=0,O241=\"M\",O241=\"H\"), 0,(F241*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$234=0,O241=\"E\",O241=\"H\"), 0,(SUM(F241:G241)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",Inputs!$D$234=0,O241=\"E\",O241=\"M\"), 0,(SUM(F241:H241)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'At-Risk'!T241/100)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'At-Risk'!U241/100)","v":1.51},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'At-Risk'!V241/100)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(AND(O241=\"E\", SUM(AX241:AZ241)<1/Inputs!$D$253*F241),1/Inputs!$D$253*F241-SUM(AX241:AZ241),IF(AND(O241=\"M\", SUM(AX241:AZ241)<1/Inputs!$D$256*SUM(F241:G241)),1/Inputs!$D$256* SUM(F241:G241)-SUM(AX241:AZ241),IF(AND(O241=\"H\",SUM(AX241:AZ241)<1/Inputs!$D$260*SUM(F241:H241)),1/Inputs!$D$260*SUM(F241:H241)-SUM(AX241:AZ241),0))))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'At-Risk'!AJ241/100)","v":0.12},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F241:$R241)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F241:$K241)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J241:$K241)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L241:$N241)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O241:$R241)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F241:$R241)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F241:$K241)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J241:$K241)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L241:$N241)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O241:$R241)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",F241=0,Inputs!$D$247=0,O241=\"M\",O241=\"H\"),0,1/Inputs!$D$253*F241)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",G241=0,Inputs!$D$247=0,O241=\"H\",O241=\"E\"),0,IF(SUM(F241:G241)<Inputs!$D$254,1/Inputs!$D$254*SUM(F241:G241),IF(SUM(F241:G241)>Inputs!$D$257,1/Inputs!$D$257*SUM(F241:G241),1)))","v":1},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",H241=0,Inputs!$D$247=0,O241=\"E\",O241=\"M\"),0,IF(SUM(F241:H241)<Inputs!$D$258,1/Inputs!$D$258*SUM(F241:H241),IF(SUM(F241:H241)>Inputs!$D$261,1/Inputs!$D$261*SUM(F241:H241),1)))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",G241=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G241)","v":1.2095174603174605},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",H241=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H241)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,'At-Risk'!S241/100)","v":1.51},{"$f":"IF(OR($J241=\"T\",$K241=\"T\"),0,IF(AND(O241=\"E\",'At-Risk'!S241/100<1/Inputs!$D$253*F241),1/Inputs!$D$253*F241-'At-Risk'!S241/100,IF(AND(O241=\"M\",'At-Risk'!S241/100<1/Inputs!$D$256*SUM(F241:G241)),1/Inputs!$D$256* SUM(F241:G241)-'At-Risk'!S241/100,IF(AND(O241=\"H\",'At-Risk'!S241/100<1/Inputs!$D$260*SUM(F241:H241)),1/Inputs!$D$260*SUM(F241:H241)-'At-Risk'!S241/100,0))))","v":0},1.5239920000000002,{"$f":"IF(OR(J241=\"T\",K241=\"T\"),0,IF(O241=\"E\",2/Inputs!$D$253*F241,IF(O241=\"M\",2/Inputs!$D$256*SUM(F241:G241),IF(O241=\"H\",5/Inputs!$D$261*SUM(F241:H241),0))))","v":2.4190349206349211},9.292544380952382,{"$f":"IF(OR($J241=\"T\",$K241=\"T\",F241=0,O241=\"M\",O241=\"H\"),0,IF(F241<Inputs!$D$251,1/Inputs!$D$251*F241,1))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",G241=0,O241=\"E\",O241=\"H\"),0,IF(SUM(F241:G241)<Inputs!$D$254,1/Inputs!$D$254*SUM(F241:G241),1))","v":1},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",H241=0,O241=\"E\",O241=\"M\"),0,IF(SUM(F241:H241)<Inputs!$D$258,1/Inputs!$D$258*SUM(F241:H241),1))","v":0},0,{"$f":"IF(OR($J241=\"T\",$K241=\"T\",F241=0),0,IF(AND(O241=\"E\",F241>Inputs!$D$253),(F241-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",G241=0),0,IF(AND(O241=\"M\",SUM(F241:G241)>Inputs!$D$256),(SUM(F241:G241)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.20951746031746046},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",H241=0),0,IF(AND(O241=\"H\",SUM(F241:H241)>Inputs!$D$260),(SUM(F241:H241)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K241=\"T\",$J241=\"T\",O241=\"M\",O241=\"H\"),0,IF(F241<Inputs!$D$251,1/Inputs!$D$251*F241,IF(F241>Inputs!$D$253,1/Inputs!$D$253*F241,1)))","v":0},{"$f":"IF(OR($K241=\"T\",$J241=\"T\",O241=\"E\",O241=\"H\"),0,IF(SUM(F241:G241)<Inputs!$D$254,1/Inputs!$D$254*SUM(F241:G241),IF(SUM(F241:G241)>Inputs!$D$256,1/Inputs!$D$256*SUM(F241:G241),1)))","v":1.2095174603174605},{"$f":"IF(OR($K241=\"T\",$J241=\"T\",O241=\"E\",O241=\"M\"),0,IF(SUM(F241:H241)<Inputs!$D$258,1/Inputs!$D$258*SUM(F241:H241),IF(SUM(F241:H241)>Inputs!$D$261,1/Inputs!$D$261*SUM(F241:H241),1)))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",F241=0,O241=\"M\",O241=\"H\"),0,1/Inputs!$D$253*F241)","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",G241=0,O241=\"E\",O241=\"H\"),0,1/Inputs!$D$256*SUM(F241:G241))","v":1.2095174603174605},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",H241=0,O241=\"E\",O241=\"M\"),0,4/Inputs!$D$261*SUM(F241:H241))","v":0},3.6285523809523816,0,0,0,0,0,0,510295.75935041503,485624.17504059226,441801.7356722884,0,0,0,0,0,1437721.6700632956,0,1437721.6700632956,0,474448.15112088755,0,0,474448.15112088755,0,0,0,0,0,0,0,0,0,0,0,0,0,119659.82539988951,0,0,9509.3900980044637,0,0,0,79244.917483370533,0,95262.984454418212,0,119659.82539988951,0,120768.62028531685,90525.752867918345,{"$f":"0.05*($AF241+AK241+AP241+AT241+SUM(AU241:BD241))*175*Inputs!$D$228*(1+0.0765)","v":24332.869218471998},658964.1852072794,0,118316.62399950446,0,0,0,21258.769194307431,0,0,66044.668681521827,0,0,54467.175768921159,0,260087.23764425487,{"$f":"Inputs!$D$152*F241+Inputs!$D$153*G241+Inputs!$D$154*H241","v":127989.42556326266},{"$f":"Inputs!$D$155*I241","v":112047.33127014624},{"$f":"'Voc Ed'!L241","v":0},{"$f":"Inputs!$D$156*$I241","v":11204.733127014624},{"$f":"Inputs!$D$157*$I241","v":44818.932508058497},{"$f":"Inputs!$D$158*$I241","v":14361.987813758486},{"$f":"IF(Inputs!$D$100=1,0,Activities!R241)","v":112214.19116316925},422636.60144540982,3253857.8454811275]
["1501000","Park #1",{"$f":"'School Reference Sheet'!R33","v":"1501055"},{"$f":"'School Reference Sheet'!S33","v":"Powell High School"},{"$f":"'School Reference Sheet'!T33","v":"9-12"},{"$f":"IF(M242=1,SUM(ADM!F242:J242),IF(N242=1,SUM(ADM!F242:L242),SUM(ADM!F242:K242,0)))","v":0},{"$f":"ADM!S242-'School Resources'!H242-'School Resources'!F242","v":0},{"$f":"IF(SUM(ADM!N242:R242)=ADM!S242,SUM(ADM!N242:R242),IF(OR(SUM(ADM!F242:O242)=ADM!S242,SUM(ADM!G242:O242)=ADM!S242,SUM(ADM!H242:O242)=ADM!S242,SUM(ADM!I242:O242)=ADM!S242,SUM(ADM!J242:O242)=ADM!S242,SUM(ADM!K242:O242)=ADM!S242,SUM(ADM!L242:O242)=ADM!S242,SUM(ADM!M242:O242)=ADM!S242,SUM(ADM!N242:O242)=ADM!S242),0,SUM(ADM!O242:R242)))","v":448.19900000000001},{"$f":"SUM(ADM!$F242:$R242)","v":448.19900000000001},"F",{"$f":"IF(I242<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F242:J242)=0,SUM(ADM!O242:R242)=0,ADM!K242>0,ADM!N242>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M242:R242)=0,ADM!L242>0),1,0)","v":0},"H",{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!F242/Inputs!$D$80)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!G242/Inputs!$D$81)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!H242/Inputs!$D$82)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!I242/Inputs!$D$83)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!J242/Inputs!$D$84)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(M242=1,ADM!K242/Inputs!$D$95,ADM!K242/Inputs!$D$85))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(N242=1,ADM!L242/Inputs!$D$96,ADM!L242/Inputs!$D$86))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!M242/Inputs!$D$87)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!N242/Inputs!$D$88)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!O242/Inputs!$D$89)","v":5.6551111111111121},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!P242/Inputs!$D$90)","v":5.3523333333333332},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!Q242/Inputs!$D$91)","v":5.3502063492063492},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,ADM!R242/Inputs!$D$92)","v":4.9851587301587301},0,0,{"$f":"IF(SUM(ADM!N242:R242)=ADM!S242,SUM(X242:AB242),IF(OR(SUM(ADM!F242:O242)=ADM!S242,SUM(ADM!G242:O242)=ADM!S242,SUM(ADM!H242:O242)=ADM!S242,SUM(ADM!I242:O242)=ADM!S242,SUM(ADM!J242:O242)=ADM!S242,SUM(ADM!K242:O242)=ADM!S242,SUM(ADM!L242:O242)=ADM!S242,SUM(ADM!M242:O242)=ADM!S242,SUM(ADM!N242:O242)=ADM!S242),SUM(Z242:AB242),SUM(Y242:AB242)))","v":21.342809523809525},21.342809523809525,{"$f":"Inputs!$D$39*AC242","v":0},{"$f":"Inputs!$D$40*AD242","v":0},{"$f":"Inputs!$D$41*AE242","v":7.0431271428571431},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'Voc Ed'!H242)","v":0.89803333333333324},7.9411604761904764,{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$72=1,$F242=0,Inputs!$D$74<=$AC242+$AG242),0,IF(AND($F242>0,$F242<=Inputs!$D$104,Inputs!$D$72=2),$F242/Inputs!$D$94-($AC242+$AG242),Inputs!$D$74-($AC242+$AG242)))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$72=1,$G242=0,Inputs!$D$75<=$AD242+$AH242),0,IF(Inputs!$D$72=2,IF(AND($G242>0,$G242<=Inputs!$D$104),$G242/Inputs!$D$94-($AD242+$AH242),Inputs!$D$75-($AD242+$AH242))))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$72=1,$H242=0,Inputs!$D$76<=$AE242+$AI242+AJ242),0,IF(Inputs!$D$72=2,IF(AND($H242>0,$H242<=Inputs!$D$104),$H242/Inputs!$D$94-($AE242+$AI242+$AJ242),Inputs!$D$76-($AE242+$AI242+$AJ242))))","v":0},{"$f":"IF(OR(J242=\"T\",K242=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O242=\"EM\",(AD242+AH242+AJ242)<Inputs!$D$75),Inputs!$D$75-(AD242+AH242+AJ242),IF(AND(O242=\"M\",(AD242+AH242+AJ242)<Inputs!$D$75),Inputs!$D$75-(AD242+AH242+AJ242),IF(AND(OR(O242=\"MH\",O242=\"H\",O242=\"EMH\"),(AD242+AE242+AH242+AI242+AJ242)<Inputs!$D$76),Inputs!$D$76-(AD242+AE242+AH242+AI242+AJ242),0)))),0))","v":0},0,{"$f":"IF($J242=\"T\",$I242/Inputs!$D$93,0)","v":0},{"$f":"IF(L242=1,(I242/7)*1.5,IF($J242=\"T\",0,IF(AND($K242=\"T\",($I242/Inputs!$D$94)>=1),$I242/Inputs!$D$94,IF(AND($K242=\"T\",($I242/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L242","v":0},0,{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$234=0,O242=\"M\",O242=\"H\"), 0,(F242*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$234=0,O242=\"E\",O242=\"H\"), 0,(SUM(F242:G242)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",Inputs!$D$234=0,O242=\"E\",O242=\"M\"), 0,(SUM(F242:H242)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'At-Risk'!T242/100)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'At-Risk'!U242/100)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'At-Risk'!V242/100)","v":1.45},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(AND(O242=\"E\", SUM(AX242:AZ242)<1/Inputs!$D$253*F242),1/Inputs!$D$253*F242-SUM(AX242:AZ242),IF(AND(O242=\"M\", SUM(AX242:AZ242)<1/Inputs!$D$256*SUM(F242:G242)),1/Inputs!$D$256* SUM(F242:G242)-SUM(AX242:AZ242),IF(AND(O242=\"H\",SUM(AX242:AZ242)<1/Inputs!$D$260*SUM(F242:H242)),1/Inputs!$D$260*SUM(F242:H242)-SUM(AX242:AZ242),0))))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'At-Risk'!AJ242/100)","v":0.09},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F242:$R242)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F242:$K242)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J242:$K242)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L242:$N242)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O242:$R242)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F242:$R242)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F242:$K242)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J242:$K242)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L242:$N242)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O242:$R242)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",F242=0,Inputs!$D$247=0,O242=\"M\",O242=\"H\"),0,1/Inputs!$D$253*F242)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",G242=0,Inputs!$D$247=0,O242=\"H\",O242=\"E\"),0,IF(SUM(F242:G242)<Inputs!$D$254,1/Inputs!$D$254*SUM(F242:G242),IF(SUM(F242:G242)>Inputs!$D$257,1/Inputs!$D$257*SUM(F242:G242),1)))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",H242=0,Inputs!$D$247=0,O242=\"E\",O242=\"M\"),0,IF(SUM(F242:H242)<Inputs!$D$258,1/Inputs!$D$258*SUM(F242:H242),IF(SUM(F242:H242)>Inputs!$D$261,1/Inputs!$D$261*SUM(F242:H242),1)))","v":1},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",G242=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G242)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",H242=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H242)","v":1.4228539682539683},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,'At-Risk'!S242/100)","v":1.45},{"$f":"IF(OR($J242=\"T\",$K242=\"T\"),0,IF(AND(O242=\"E\",'At-Risk'!S242/100<1/Inputs!$D$253*F242),1/Inputs!$D$253*F242-'At-Risk'!S242/100,IF(AND(O242=\"M\",'At-Risk'!S242/100<1/Inputs!$D$256*SUM(F242:G242)),1/Inputs!$D$256* SUM(F242:G242)-'At-Risk'!S242/100,IF(AND(O242=\"H\",'At-Risk'!S242/100<1/Inputs!$D$260*SUM(F242:H242)),1/Inputs!$D$260*SUM(F242:H242)-'At-Risk'!S242/100,0))))","v":0},1.7927960000000001,{"$f":"IF(OR(J242=\"T\",K242=\"T\"),0,IF(O242=\"E\",2/Inputs!$D$253*F242,IF(O242=\"M\",2/Inputs!$D$256*SUM(F242:G242),IF(O242=\"H\",5/Inputs!$D$261*SUM(F242:H242),0))))","v":3.5571349206349203},10.76278488888889,{"$f":"IF(OR($J242=\"T\",$K242=\"T\",F242=0,O242=\"M\",O242=\"H\"),0,IF(F242<Inputs!$D$251,1/Inputs!$D$251*F242,1))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",G242=0,O242=\"E\",O242=\"H\"),0,IF(SUM(F242:G242)<Inputs!$D$254,1/Inputs!$D$254*SUM(F242:G242),1))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",H242=0,O242=\"E\",O242=\"M\"),0,IF(SUM(F242:H242)<Inputs!$D$258,1/Inputs!$D$258*SUM(F242:H242),1))","v":1},0,{"$f":"IF(OR($J242=\"T\",$K242=\"T\",F242=0),0,IF(AND(O242=\"E\",F242>Inputs!$D$253),(F242-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",G242=0),0,IF(AND(O242=\"M\",SUM(F242:G242)>Inputs!$D$256),(SUM(F242:G242)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",H242=0),0,IF(AND(O242=\"H\",SUM(F242:H242)>Inputs!$D$260),(SUM(F242:H242)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.42285396825396832},{"$f":"IF(OR($K242=\"T\",$J242=\"T\",O242=\"M\",O242=\"H\"),0,IF(F242<Inputs!$D$251,1/Inputs!$D$251*F242,IF(F242>Inputs!$D$253,1/Inputs!$D$253*F242,1)))","v":0},{"$f":"IF(OR($K242=\"T\",$J242=\"T\",O242=\"E\",O242=\"H\"),0,IF(SUM(F242:G242)<Inputs!$D$254,1/Inputs!$D$254*SUM(F242:G242),IF(SUM(F242:G242)>Inputs!$D$256,1/Inputs!$D$256*SUM(F242:G242),1)))","v":0},{"$f":"IF(OR($K242=\"T\",$J242=\"T\",O242=\"E\",O242=\"M\"),0,IF(SUM(F242:H242)<Inputs!$D$258,1/Inputs!$D$258*SUM(F242:H242),IF(SUM(F242:H242)>Inputs!$D$261,1/Inputs!$D$261*SUM(F242:H242),1)))","v":1},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",F242=0,O242=\"M\",O242=\"H\"),0,1/Inputs!$D$253*F242)","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",G242=0,O242=\"E\",O242=\"H\"),0,1/Inputs!$D$256*SUM(F242:G242))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",H242=0,O242=\"E\",O242=\"M\"),0,4/Inputs!$D$261*SUM(F242:H242))","v":2.8457079365079365},5.2685619047619046,0,0,0,0,0,0,0,0,0,448138.81335929193,424145.21334349352,423976.66066186223,395048.49221293279,0,0,1691309.1795775804,1691309.1795775804,0,0,558132.02926060162,71164.57739731617,629296.60665791784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114905.13035088727,0,7132.0425735033477,0,0,0,0,79244.917483370533,0,112065.61286275987,114905.13035088727,0,142069.97108451676,133116.02655935244,{"$f":"0.05*($AF242+AK242+AP242+AT242+SUM(AU242:BD242))*175*Inputs!$D$228*(1+0.0765)","v":29116.433186554397},732555.26445183181,0,0,118316.62399950446,0,0,0,42905.039515024,0,0,54604.146569481651,0,0,128148.35622472921,343974.16630873934,{"$f":"Inputs!$D$152*F242+Inputs!$D$153*G242+Inputs!$D$154*H242","v":184355.7308412313},{"$f":"Inputs!$D$155*I242","v":131810.40800200598},{"$f":"'Voc Ed'!L242","v":50022.355542305289},{"$f":"Inputs!$D$156*$I242","v":13181.040800200597},{"$f":"Inputs!$D$157*$I242","v":52724.163200802388},{"$f":"Inputs!$D$158*$I242","v":16895.176814940602},{"$f":"IF(Inputs!$D$100=1,0,Activities!R242)","v":403940.79434393207},852929.66954541823,4250064.8865414876]
["1501000","Park #1",{"$f":"'School Reference Sheet'!U33","v":"1501056"},{"$f":"'School Reference Sheet'!V33","v":"Shoshone Learning Center"},{"$f":"'School Reference Sheet'!W33","v":"9-12"},{"$f":"IF(M243=1,SUM(ADM!F243:J243),IF(N243=1,SUM(ADM!F243:L243),SUM(ADM!F243:K243,0)))","v":0},{"$f":"ADM!S243-'School Resources'!H243-'School Resources'!F243","v":0},{"$f":"IF(SUM(ADM!N243:R243)=ADM!S243,SUM(ADM!N243:R243),IF(OR(SUM(ADM!F243:O243)=ADM!S243,SUM(ADM!G243:O243)=ADM!S243,SUM(ADM!H243:O243)=ADM!S243,SUM(ADM!I243:O243)=ADM!S243,SUM(ADM!J243:O243)=ADM!S243,SUM(ADM!K243:O243)=ADM!S243,SUM(ADM!L243:O243)=ADM!S243,SUM(ADM!M243:O243)=ADM!S243,SUM(ADM!N243:O243)=ADM!S243),0,SUM(ADM!O243:R243)))","v":11.753},{"$f":"SUM(ADM!$F243:$R243)","v":11.753},"T",{"$f":"IF(I243<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F243:J243)=0,SUM(ADM!O243:R243)=0,ADM!K243>0,ADM!N243>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M243:R243)=0,ADM!L243>0),1,0)","v":0},"H",{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!F243/Inputs!$D$80)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!G243/Inputs!$D$81)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!H243/Inputs!$D$82)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!I243/Inputs!$D$83)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!J243/Inputs!$D$84)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(M243=1,ADM!K243/Inputs!$D$95,ADM!K243/Inputs!$D$85))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(N243=1,ADM!L243/Inputs!$D$96,ADM!L243/Inputs!$D$86))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!M243/Inputs!$D$87)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!N243/Inputs!$D$88)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!O243/Inputs!$D$89)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!P243/Inputs!$D$90)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!Q243/Inputs!$D$91)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,ADM!R243/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N243:R243)=ADM!S243,SUM(X243:AB243),IF(OR(SUM(ADM!F243:O243)=ADM!S243,SUM(ADM!G243:O243)=ADM!S243,SUM(ADM!H243:O243)=ADM!S243,SUM(ADM!I243:O243)=ADM!S243,SUM(ADM!J243:O243)=ADM!S243,SUM(ADM!K243:O243)=ADM!S243,SUM(ADM!L243:O243)=ADM!S243,SUM(ADM!M243:O243)=ADM!S243,SUM(ADM!N243:O243)=ADM!S243),SUM(Z243:AB243),SUM(Y243:AB243)))","v":0},0,{"$f":"Inputs!$D$39*AC243","v":0},{"$f":"Inputs!$D$40*AD243","v":0},{"$f":"Inputs!$D$41*AE243","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'Voc Ed'!H243)","v":0},0,{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$72=1,$F243=0,Inputs!$D$74<=$AC243+$AG243),0,IF(AND($F243>0,$F243<=Inputs!$D$104,Inputs!$D$72=2),$F243/Inputs!$D$94-($AC243+$AG243),Inputs!$D$74-($AC243+$AG243)))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$72=1,$G243=0,Inputs!$D$75<=$AD243+$AH243),0,IF(Inputs!$D$72=2,IF(AND($G243>0,$G243<=Inputs!$D$104),$G243/Inputs!$D$94-($AD243+$AH243),Inputs!$D$75-($AD243+$AH243))))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$72=1,$H243=0,Inputs!$D$76<=$AE243+$AI243+AJ243),0,IF(Inputs!$D$72=2,IF(AND($H243>0,$H243<=Inputs!$D$104),$H243/Inputs!$D$94-($AE243+$AI243+$AJ243),Inputs!$D$76-($AE243+$AI243+$AJ243))))","v":0},{"$f":"IF(OR(J243=\"T\",K243=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O243=\"EM\",(AD243+AH243+AJ243)<Inputs!$D$75),Inputs!$D$75-(AD243+AH243+AJ243),IF(AND(O243=\"M\",(AD243+AH243+AJ243)<Inputs!$D$75),Inputs!$D$75-(AD243+AH243+AJ243),IF(AND(OR(O243=\"MH\",O243=\"H\",O243=\"EMH\"),(AD243+AE243+AH243+AI243+AJ243)<Inputs!$D$76),Inputs!$D$76-(AD243+AE243+AH243+AI243+AJ243),0)))),0))","v":0},0,{"$f":"IF($J243=\"T\",$I243/Inputs!$D$93,0)","v":1.679},{"$f":"IF(L243=1,(I243/7)*1.5,IF($J243=\"T\",0,IF(AND($K243=\"T\",($I243/Inputs!$D$94)>=1),$I243/Inputs!$D$94,IF(AND($K243=\"T\",($I243/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L243","v":0},1.679,{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$234=0,O243=\"M\",O243=\"H\"), 0,(F243*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$234=0,O243=\"E\",O243=\"H\"), 0,(SUM(F243:G243)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",Inputs!$D$234=0,O243=\"E\",O243=\"M\"), 0,(SUM(F243:H243)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'At-Risk'!T243/100)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'At-Risk'!U243/100)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'At-Risk'!V243/100)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(AND(O243=\"E\", SUM(AX243:AZ243)<1/Inputs!$D$253*F243),1/Inputs!$D$253*F243-SUM(AX243:AZ243),IF(AND(O243=\"M\", SUM(AX243:AZ243)<1/Inputs!$D$256*SUM(F243:G243)),1/Inputs!$D$256* SUM(F243:G243)-SUM(AX243:AZ243),IF(AND(O243=\"H\",SUM(AX243:AZ243)<1/Inputs!$D$260*SUM(F243:H243)),1/Inputs!$D$260*SUM(F243:H243)-SUM(AX243:AZ243),0))))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'At-Risk'!AJ243/100)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F243:$R243)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F243:$K243)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J243:$K243)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L243:$N243)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O243:$R243)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F243:$R243)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F243:$K243)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J243:$K243)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L243:$N243)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O243:$R243)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",F243=0,Inputs!$D$247=0,O243=\"M\",O243=\"H\"),0,1/Inputs!$D$253*F243)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",G243=0,Inputs!$D$247=0,O243=\"H\",O243=\"E\"),0,IF(SUM(F243:G243)<Inputs!$D$254,1/Inputs!$D$254*SUM(F243:G243),IF(SUM(F243:G243)>Inputs!$D$257,1/Inputs!$D$257*SUM(F243:G243),1)))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",H243=0,Inputs!$D$247=0,O243=\"E\",O243=\"M\"),0,IF(SUM(F243:H243)<Inputs!$D$258,1/Inputs!$D$258*SUM(F243:H243),IF(SUM(F243:H243)>Inputs!$D$261,1/Inputs!$D$261*SUM(F243:H243),1)))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",G243=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G243)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",H243=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H243)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,'At-Risk'!S243/100)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\"),0,IF(AND(O243=\"E\",'At-Risk'!S243/100<1/Inputs!$D$253*F243),1/Inputs!$D$253*F243-'At-Risk'!S243/100,IF(AND(O243=\"M\",'At-Risk'!S243/100<1/Inputs!$D$256*SUM(F243:G243)),1/Inputs!$D$256* SUM(F243:G243)-'At-Risk'!S243/100,IF(AND(O243=\"H\",'At-Risk'!S243/100<1/Inputs!$D$260*SUM(F243:H243)),1/Inputs!$D$260*SUM(F243:H243)-'At-Risk'!S243/100,0))))","v":0},0,{"$f":"IF(OR(J243=\"T\",K243=\"T\"),0,IF(O243=\"E\",2/Inputs!$D$253*F243,IF(O243=\"M\",2/Inputs!$D$256*SUM(F243:G243),IF(O243=\"H\",5/Inputs!$D$261*SUM(F243:H243),0))))","v":0},0,{"$f":"IF(OR($J243=\"T\",$K243=\"T\",F243=0,O243=\"M\",O243=\"H\"),0,IF(F243<Inputs!$D$251,1/Inputs!$D$251*F243,1))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",G243=0,O243=\"E\",O243=\"H\"),0,IF(SUM(F243:G243)<Inputs!$D$254,1/Inputs!$D$254*SUM(F243:G243),1))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",H243=0,O243=\"E\",O243=\"M\"),0,IF(SUM(F243:H243)<Inputs!$D$258,1/Inputs!$D$258*SUM(F243:H243),1))","v":0},1,{"$f":"IF(OR($J243=\"T\",$K243=\"T\",F243=0),0,IF(AND(O243=\"E\",F243>Inputs!$D$253),(F243-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",G243=0),0,IF(AND(O243=\"M\",SUM(F243:G243)>Inputs!$D$256),(SUM(F243:G243)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",H243=0),0,IF(AND(O243=\"H\",SUM(F243:H243)>Inputs!$D$260),(SUM(F243:H243)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K243=\"T\",$J243=\"T\",O243=\"M\",O243=\"H\"),0,IF(F243<Inputs!$D$251,1/Inputs!$D$251*F243,IF(F243>Inputs!$D$253,1/Inputs!$D$253*F243,1)))","v":0},{"$f":"IF(OR($K243=\"T\",$J243=\"T\",O243=\"E\",O243=\"H\"),0,IF(SUM(F243:G243)<Inputs!$D$254,1/Inputs!$D$254*SUM(F243:G243),IF(SUM(F243:G243)>Inputs!$D$256,1/Inputs!$D$256*SUM(F243:G243),1)))","v":0},{"$f":"IF(OR($K243=\"T\",$J243=\"T\",O243=\"E\",O243=\"M\"),0,IF(SUM(F243:H243)<Inputs!$D$258,1/Inputs!$D$258*SUM(F243:H243),IF(SUM(F243:H243)>Inputs!$D$261,1/Inputs!$D$261*SUM(F243:H243),1)))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",F243=0,O243=\"M\",O243=\"H\"),0,1/Inputs!$D$253*F243)","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",G243=0,O243=\"E\",O243=\"H\"),0,1/Inputs!$D$256*SUM(F243:G243))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",H243=0,O243=\"E\",O243=\"M\"),0,4/Inputs!$D$261*SUM(F243:H243))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133052.21645457912,0,0,133052.21645457912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF243+AK243+AP243+AT243+SUM(AU243:BD243))*175*Inputs!$D$228*(1+0.0765)","v":1585.989453020647},1585.989453020647,0,0,0,101465.38222683773,0,0,0,0,0,0,0,0,0,101465.38222683773,{"$f":"Inputs!$D$152*F243+Inputs!$D$153*G243+Inputs!$D$154*H243","v":4834.3099930544058},{"$f":"Inputs!$D$155*I243","v":3456.4283393036935},{"$f":"'Voc Ed'!L243","v":0},{"$f":"Inputs!$D$156*$I243","v":345.64283393036936},{"$f":"Inputs!$D$157*$I243","v":1382.5713357214775},{"$f":"Inputs!$D$158*$I243","v":443.037608531025},{"$f":"IF(Inputs!$D$100=1,0,Activities!R243)","v":3421.864055910657},13883.854166451629,249987.44230088915]
["1506000","Park #6",{"$f":"'School Reference Sheet'!C34","v":"1506001"},{"$f":"'School Reference Sheet'!D34","v":"Eastside Elementary"},{"$f":"'School Reference Sheet'!E34","v":"K-5"},{"$f":"IF(M244=1,SUM(ADM!F244:J244),IF(N244=1,SUM(ADM!F244:L244),SUM(ADM!F244:K244,0)))","v":300.54133333333328},{"$f":"ADM!S244-'School Resources'!H244-'School Resources'!F244","v":0},{"$f":"IF(SUM(ADM!N244:R244)=ADM!S244,SUM(ADM!N244:R244),IF(OR(SUM(ADM!F244:O244)=ADM!S244,SUM(ADM!G244:O244)=ADM!S244,SUM(ADM!H244:O244)=ADM!S244,SUM(ADM!I244:O244)=ADM!S244,SUM(ADM!J244:O244)=ADM!S244,SUM(ADM!K244:O244)=ADM!S244,SUM(ADM!L244:O244)=ADM!S244,SUM(ADM!M244:O244)=ADM!S244,SUM(ADM!N244:O244)=ADM!S244),0,SUM(ADM!O244:R244)))","v":0},{"$f":"SUM(ADM!$F244:$R244)","v":300.54133333333328},"F",{"$f":"IF(I244<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F244:J244)=0,SUM(ADM!O244:R244)=0,ADM!K244>0,ADM!N244>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M244:R244)=0,ADM!L244>0),1,0)","v":0},"E",{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!F244/Inputs!$D$80)","v":3.1654791666666671},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!G244/Inputs!$D$81)","v":2.9788333333333328},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!H244/Inputs!$D$82)","v":3.0180833333333332},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!I244/Inputs!$D$83)","v":3.2245208333333331},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!J244/Inputs!$D$84)","v":3.1834583333333328},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(M244=1,ADM!K244/Inputs!$D$95,ADM!K244/Inputs!$D$85))","v":3.2134583333333331},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(N244=1,ADM!L244/Inputs!$D$96,ADM!L244/Inputs!$D$86))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!M244/Inputs!$D$87)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!N244/Inputs!$D$88)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!O244/Inputs!$D$89)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!P244/Inputs!$D$90)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!Q244/Inputs!$D$91)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,ADM!R244/Inputs!$D$92)","v":0},18.78383333333333,0,{"$f":"IF(SUM(ADM!N244:R244)=ADM!S244,SUM(X244:AB244),IF(OR(SUM(ADM!F244:O244)=ADM!S244,SUM(ADM!G244:O244)=ADM!S244,SUM(ADM!H244:O244)=ADM!S244,SUM(ADM!I244:O244)=ADM!S244,SUM(ADM!J244:O244)=ADM!S244,SUM(ADM!K244:O244)=ADM!S244,SUM(ADM!L244:O244)=ADM!S244,SUM(ADM!M244:O244)=ADM!S244,SUM(ADM!N244:O244)=ADM!S244),SUM(Z244:AB244),SUM(Y244:AB244)))","v":0},18.78383333333333,{"$f":"Inputs!$D$39*AC244","v":3.7567666666666661},{"$f":"Inputs!$D$40*AD244","v":0},{"$f":"Inputs!$D$41*AE244","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'Voc Ed'!H244)","v":0},3.7567666666666661,{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$72=1,$F244=0,Inputs!$D$74<=$AC244+$AG244),0,IF(AND($F244>0,$F244<=Inputs!$D$104,Inputs!$D$72=2),$F244/Inputs!$D$94-($AC244+$AG244),Inputs!$D$74-($AC244+$AG244)))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$72=1,$G244=0,Inputs!$D$75<=$AD244+$AH244),0,IF(Inputs!$D$72=2,IF(AND($G244>0,$G244<=Inputs!$D$104),$G244/Inputs!$D$94-($AD244+$AH244),Inputs!$D$75-($AD244+$AH244))))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$72=1,$H244=0,Inputs!$D$76<=$AE244+$AI244+AJ244),0,IF(Inputs!$D$72=2,IF(AND($H244>0,$H244<=Inputs!$D$104),$H244/Inputs!$D$94-($AE244+$AI244+$AJ244),Inputs!$D$76-($AE244+$AI244+$AJ244))))","v":0},{"$f":"IF(OR(J244=\"T\",K244=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O244=\"EM\",(AD244+AH244+AJ244)<Inputs!$D$75),Inputs!$D$75-(AD244+AH244+AJ244),IF(AND(O244=\"M\",(AD244+AH244+AJ244)<Inputs!$D$75),Inputs!$D$75-(AD244+AH244+AJ244),IF(AND(OR(O244=\"MH\",O244=\"H\",O244=\"EMH\"),(AD244+AE244+AH244+AI244+AJ244)<Inputs!$D$76),Inputs!$D$76-(AD244+AE244+AH244+AI244+AJ244),0)))),0))","v":0},0,{"$f":"IF($J244=\"T\",$I244/Inputs!$D$93,0)","v":0},{"$f":"IF(L244=1,(I244/7)*1.5,IF($J244=\"T\",0,IF(AND($K244=\"T\",($I244/Inputs!$D$94)>=1),$I244/Inputs!$D$94,IF(AND($K244=\"T\",($I244/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L244","v":0},0,{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$234=0,O244=\"M\",O244=\"H\"), 0,(F244*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$234=0,O244=\"E\",O244=\"H\"), 0,(SUM(F244:G244)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",Inputs!$D$234=0,O244=\"E\",O244=\"M\"), 0,(SUM(F244:H244)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'At-Risk'!T244/100)","v":1.44},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'At-Risk'!U244/100)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'At-Risk'!V244/100)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(AND(O244=\"E\", SUM(AX244:AZ244)<1/Inputs!$D$253*F244),1/Inputs!$D$253*F244-SUM(AX244:AZ244),IF(AND(O244=\"M\", SUM(AX244:AZ244)<1/Inputs!$D$256*SUM(F244:G244)),1/Inputs!$D$256* SUM(F244:G244)-SUM(AX244:AZ244),IF(AND(O244=\"H\",SUM(AX244:AZ244)<1/Inputs!$D$260*SUM(F244:H244)),1/Inputs!$D$260*SUM(F244:H244)-SUM(AX244:AZ244),0))))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'At-Risk'!AJ244/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F244:$R244)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F244:$K244)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J244:$K244)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L244:$N244)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O244:$R244)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F244:$R244)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F244:$K244)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J244:$K244)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L244:$N244)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O244:$R244)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",F244=0,Inputs!$D$247=0,O244=\"M\",O244=\"H\"),0,1/Inputs!$D$253*F244)","v":1.043546296296296},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",G244=0,Inputs!$D$247=0,O244=\"H\",O244=\"E\"),0,IF(SUM(F244:G244)<Inputs!$D$254,1/Inputs!$D$254*SUM(F244:G244),IF(SUM(F244:G244)>Inputs!$D$257,1/Inputs!$D$257*SUM(F244:G244),1)))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",H244=0,Inputs!$D$247=0,O244=\"E\",O244=\"M\"),0,IF(SUM(F244:H244)<Inputs!$D$258,1/Inputs!$D$258*SUM(F244:H244),IF(SUM(F244:H244)>Inputs!$D$261,1/Inputs!$D$261*SUM(F244:H244),1)))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",G244=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G244)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",H244=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H244)","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,'At-Risk'!S244/100)","v":1.44},{"$f":"IF(OR($J244=\"T\",$K244=\"T\"),0,IF(AND(O244=\"E\",'At-Risk'!S244/100<1/Inputs!$D$253*F244),1/Inputs!$D$253*F244-'At-Risk'!S244/100,IF(AND(O244=\"M\",'At-Risk'!S244/100<1/Inputs!$D$256*SUM(F244:G244)),1/Inputs!$D$256* SUM(F244:G244)-'At-Risk'!S244/100,IF(AND(O244=\"H\",'At-Risk'!S244/100<1/Inputs!$D$260*SUM(F244:H244)),1/Inputs!$D$260*SUM(F244:H244)-'At-Risk'!S244/100,0))))","v":0},0,{"$f":"IF(OR(J244=\"T\",K244=\"T\"),0,IF(O244=\"E\",2/Inputs!$D$253*F244,IF(O244=\"M\",2/Inputs!$D$256*SUM(F244:G244),IF(O244=\"H\",5/Inputs!$D$261*SUM(F244:H244),0))))","v":2.0870925925925921},6.0806388888888883,{"$f":"IF(OR($J244=\"T\",$K244=\"T\",F244=0,O244=\"M\",O244=\"H\"),0,IF(F244<Inputs!$D$251,1/Inputs!$D$251*F244,1))","v":1},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",G244=0,O244=\"E\",O244=\"H\"),0,IF(SUM(F244:G244)<Inputs!$D$254,1/Inputs!$D$254*SUM(F244:G244),1))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",H244=0,O244=\"E\",O244=\"M\"),0,IF(SUM(F244:H244)<Inputs!$D$258,1/Inputs!$D$258*SUM(F244:H244),1))","v":0},0,{"$f":"IF(OR($J244=\"T\",$K244=\"T\",F244=0),0,IF(AND(O244=\"E\",F244>Inputs!$D$253),(F244-Inputs!$D$253)*1/Inputs!$D$253,0))","v":4.3546296296296125E-2},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",G244=0),0,IF(AND(O244=\"M\",SUM(F244:G244)>Inputs!$D$256),(SUM(F244:G244)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",H244=0),0,IF(AND(O244=\"H\",SUM(F244:H244)>Inputs!$D$260),(SUM(F244:H244)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K244=\"T\",$J244=\"T\",O244=\"M\",O244=\"H\"),0,IF(F244<Inputs!$D$251,1/Inputs!$D$251*F244,IF(F244>Inputs!$D$253,1/Inputs!$D$253*F244,1)))","v":1.043546296296296},{"$f":"IF(OR($K244=\"T\",$J244=\"T\",O244=\"E\",O244=\"H\"),0,IF(SUM(F244:G244)<Inputs!$D$254,1/Inputs!$D$254*SUM(F244:G244),IF(SUM(F244:G244)>Inputs!$D$256,1/Inputs!$D$256*SUM(F244:G244),1)))","v":0},{"$f":"IF(OR($K244=\"T\",$J244=\"T\",O244=\"E\",O244=\"M\"),0,IF(SUM(F244:H244)<Inputs!$D$258,1/Inputs!$D$258*SUM(F244:H244),IF(SUM(F244:H244)>Inputs!$D$261,1/Inputs!$D$261*SUM(F244:H244),1)))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",F244=0,O244=\"M\",O244=\"H\"),0,1/Inputs!$D$253*F244)","v":1.043546296296296},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",G244=0,O244=\"E\",O244=\"H\"),0,1/Inputs!$D$256*SUM(F244:G244))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",H244=0,O244=\"E\",O244=\"M\"),0,4/Inputs!$D$261*SUM(F244:H244))","v":0},3.1306388888888881,253905.26445593729,238934.27359580714,242082.54313263998,258641.03720932585,255347.38579897687,257753.70646407202,0,0,0,0,0,0,0,1506664.2106567591,0,0,1506664.2106567591,301332.84213135182,0,0,0,301332.84213135182,0,0,0,0,0,0,0,0,0,0,0,0,115503.39192456633,0,0,0,5614.7482185553081,0,0,83703.567258708819,0,0,0,0,115503.39192456633,0,0,77381.231082254948,{"$f":"0.05*($AF244+AK244+AP244+AT244+SUM(AU244:BD244))*175*Inputs!$D$228*(1+0.0765)","v":22718.283465645251},420424.61387429707,118590.76343075726,0,0,0,4423.254994320112,0,0,57983.850928387932,0,0,47763.312597278309,0,0,228761.1819507436,{"$f":"Inputs!$D$152*F244+Inputs!$D$153*G244+Inputs!$D$154*H244","v":100961.45547050213},{"$f":"Inputs!$D$155*I244","v":88385.908420441672},{"$f":"'Voc Ed'!L244","v":0},{"$f":"Inputs!$D$156*$I244","v":8838.5908420441665},{"$f":"Inputs!$D$157*$I244","v":35354.363368176666},{"$f":"Inputs!$D$158*$I244","v":11329.117126242287},{"$f":"IF(Inputs!$D$100=1,0,Activities!R244)","v":7282.2292096666661},252151.6644370736,2709334.5130502256]
["1506000","Park #6",{"$f":"'School Reference Sheet'!F34","v":"1506002"},{"$f":"'School Reference Sheet'!G34","v":"Sunset Elementary"},{"$f":"'School Reference Sheet'!H34","v":"K-5"},{"$f":"IF(M245=1,SUM(ADM!F245:J245),IF(N245=1,SUM(ADM!F245:L245),SUM(ADM!F245:K245,0)))","v":320.24933333333331},{"$f":"ADM!S245-'School Resources'!H245-'School Resources'!F245","v":0},{"$f":"IF(SUM(ADM!N245:R245)=ADM!S245,SUM(ADM!N245:R245),IF(OR(SUM(ADM!F245:O245)=ADM!S245,SUM(ADM!G245:O245)=ADM!S245,SUM(ADM!H245:O245)=ADM!S245,SUM(ADM!I245:O245)=ADM!S245,SUM(ADM!J245:O245)=ADM!S245,SUM(ADM!K245:O245)=ADM!S245,SUM(ADM!L245:O245)=ADM!S245,SUM(ADM!M245:O245)=ADM!S245,SUM(ADM!N245:O245)=ADM!S245),0,SUM(ADM!O245:R245)))","v":0},{"$f":"SUM(ADM!$F245:$R245)","v":320.24933333333331},"F",{"$f":"IF(I245<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F245:J245)=0,SUM(ADM!O245:R245)=0,ADM!K245>0,ADM!N245>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M245:R245)=0,ADM!L245>0),1,0)","v":0},"E",{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!F245/Inputs!$D$80)","v":3.8374999999999999},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!G245/Inputs!$D$81)","v":3.5400000000000005},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!H245/Inputs!$D$82)","v":3.2618958333333334},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!I245/Inputs!$D$83)","v":3.1723750000000002},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!J245/Inputs!$D$84)","v":3.2528541666666668},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(M245=1,ADM!K245/Inputs!$D$95,ADM!K245/Inputs!$D$85))","v":2.9509583333333338},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(N245=1,ADM!L245/Inputs!$D$96,ADM!L245/Inputs!$D$86))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!M245/Inputs!$D$87)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!N245/Inputs!$D$88)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!O245/Inputs!$D$89)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!P245/Inputs!$D$90)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!Q245/Inputs!$D$91)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,ADM!R245/Inputs!$D$92)","v":0},20.015583333333332,0,{"$f":"IF(SUM(ADM!N245:R245)=ADM!S245,SUM(X245:AB245),IF(OR(SUM(ADM!F245:O245)=ADM!S245,SUM(ADM!G245:O245)=ADM!S245,SUM(ADM!H245:O245)=ADM!S245,SUM(ADM!I245:O245)=ADM!S245,SUM(ADM!J245:O245)=ADM!S245,SUM(ADM!K245:O245)=ADM!S245,SUM(ADM!L245:O245)=ADM!S245,SUM(ADM!M245:O245)=ADM!S245,SUM(ADM!N245:O245)=ADM!S245),SUM(Z245:AB245),SUM(Y245:AB245)))","v":0},20.015583333333332,{"$f":"Inputs!$D$39*AC245","v":4.0031166666666662},{"$f":"Inputs!$D$40*AD245","v":0},{"$f":"Inputs!$D$41*AE245","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'Voc Ed'!H245)","v":0},4.0031166666666662,{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$72=1,$F245=0,Inputs!$D$74<=$AC245+$AG245),0,IF(AND($F245>0,$F245<=Inputs!$D$104,Inputs!$D$72=2),$F245/Inputs!$D$94-($AC245+$AG245),Inputs!$D$74-($AC245+$AG245)))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$72=1,$G245=0,Inputs!$D$75<=$AD245+$AH245),0,IF(Inputs!$D$72=2,IF(AND($G245>0,$G245<=Inputs!$D$104),$G245/Inputs!$D$94-($AD245+$AH245),Inputs!$D$75-($AD245+$AH245))))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$72=1,$H245=0,Inputs!$D$76<=$AE245+$AI245+AJ245),0,IF(Inputs!$D$72=2,IF(AND($H245>0,$H245<=Inputs!$D$104),$H245/Inputs!$D$94-($AE245+$AI245+$AJ245),Inputs!$D$76-($AE245+$AI245+$AJ245))))","v":0},{"$f":"IF(OR(J245=\"T\",K245=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O245=\"EM\",(AD245+AH245+AJ245)<Inputs!$D$75),Inputs!$D$75-(AD245+AH245+AJ245),IF(AND(O245=\"M\",(AD245+AH245+AJ245)<Inputs!$D$75),Inputs!$D$75-(AD245+AH245+AJ245),IF(AND(OR(O245=\"MH\",O245=\"H\",O245=\"EMH\"),(AD245+AE245+AH245+AI245+AJ245)<Inputs!$D$76),Inputs!$D$76-(AD245+AE245+AH245+AI245+AJ245),0)))),0))","v":0},0,{"$f":"IF($J245=\"T\",$I245/Inputs!$D$93,0)","v":0},{"$f":"IF(L245=1,(I245/7)*1.5,IF($J245=\"T\",0,IF(AND($K245=\"T\",($I245/Inputs!$D$94)>=1),$I245/Inputs!$D$94,IF(AND($K245=\"T\",($I245/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L245","v":0},0,{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$234=0,O245=\"M\",O245=\"H\"), 0,(F245*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$234=0,O245=\"E\",O245=\"H\"), 0,(SUM(F245:G245)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",Inputs!$D$234=0,O245=\"E\",O245=\"M\"), 0,(SUM(F245:H245)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'At-Risk'!T245/100)","v":1.08},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'At-Risk'!U245/100)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'At-Risk'!V245/100)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(AND(O245=\"E\", SUM(AX245:AZ245)<1/Inputs!$D$253*F245),1/Inputs!$D$253*F245-SUM(AX245:AZ245),IF(AND(O245=\"M\", SUM(AX245:AZ245)<1/Inputs!$D$256*SUM(F245:G245)),1/Inputs!$D$256* SUM(F245:G245)-SUM(AX245:AZ245),IF(AND(O245=\"H\",SUM(AX245:AZ245)<1/Inputs!$D$260*SUM(F245:H245)),1/Inputs!$D$260*SUM(F245:H245)-SUM(AX245:AZ245),0))))","v":3.1976851851851729E-2},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'At-Risk'!AJ245/100)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F245:$R245)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F245:$K245)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J245:$K245)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L245:$N245)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O245:$R245)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F245:$R245)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F245:$K245)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J245:$K245)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L245:$N245)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O245:$R245)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",F245=0,Inputs!$D$247=0,O245=\"M\",O245=\"H\"),0,1/Inputs!$D$253*F245)","v":1.1119768518518518},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",G245=0,Inputs!$D$247=0,O245=\"H\",O245=\"E\"),0,IF(SUM(F245:G245)<Inputs!$D$254,1/Inputs!$D$254*SUM(F245:G245),IF(SUM(F245:G245)>Inputs!$D$257,1/Inputs!$D$257*SUM(F245:G245),1)))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",H245=0,Inputs!$D$247=0,O245=\"E\",O245=\"M\"),0,IF(SUM(F245:H245)<Inputs!$D$258,1/Inputs!$D$258*SUM(F245:H245),IF(SUM(F245:H245)>Inputs!$D$261,1/Inputs!$D$261*SUM(F245:H245),1)))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",G245=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G245)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",H245=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H245)","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,'At-Risk'!S245/100)","v":1.08},{"$f":"IF(OR($J245=\"T\",$K245=\"T\"),0,IF(AND(O245=\"E\",'At-Risk'!S245/100<1/Inputs!$D$253*F245),1/Inputs!$D$253*F245-'At-Risk'!S245/100,IF(AND(O245=\"M\",'At-Risk'!S245/100<1/Inputs!$D$256*SUM(F245:G245)),1/Inputs!$D$256* SUM(F245:G245)-'At-Risk'!S245/100,IF(AND(O245=\"H\",'At-Risk'!S245/100<1/Inputs!$D$260*SUM(F245:H245)),1/Inputs!$D$260*SUM(F245:H245)-'At-Risk'!S245/100,0))))","v":3.1976851851851729E-2},0,{"$f":"IF(OR(J245=\"T\",K245=\"T\"),0,IF(O245=\"E\",2/Inputs!$D$253*F245,IF(O245=\"M\",2/Inputs!$D$256*SUM(F245:G245),IF(O245=\"H\",5/Inputs!$D$261*SUM(F245:H245),0))))","v":2.2239537037037036},5.5598842592592597,{"$f":"IF(OR($J245=\"T\",$K245=\"T\",F245=0,O245=\"M\",O245=\"H\"),0,IF(F245<Inputs!$D$251,1/Inputs!$D$251*F245,1))","v":1},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",G245=0,O245=\"E\",O245=\"H\"),0,IF(SUM(F245:G245)<Inputs!$D$254,1/Inputs!$D$254*SUM(F245:G245),1))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",H245=0,O245=\"E\",O245=\"M\"),0,IF(SUM(F245:H245)<Inputs!$D$258,1/Inputs!$D$258*SUM(F245:H245),1))","v":0},0,{"$f":"IF(OR($J245=\"T\",$K245=\"T\",F245=0),0,IF(AND(O245=\"E\",F245>Inputs!$D$253),(F245-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.11197685185185177},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",G245=0),0,IF(AND(O245=\"M\",SUM(F245:G245)>Inputs!$D$256),(SUM(F245:G245)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",H245=0),0,IF(AND(O245=\"H\",SUM(F245:H245)>Inputs!$D$260),(SUM(F245:H245)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K245=\"T\",$J245=\"T\",O245=\"M\",O245=\"H\"),0,IF(F245<Inputs!$D$251,1/Inputs!$D$251*F245,IF(F245>Inputs!$D$253,1/Inputs!$D$253*F245,1)))","v":1.1119768518518518},{"$f":"IF(OR($K245=\"T\",$J245=\"T\",O245=\"E\",O245=\"H\"),0,IF(SUM(F245:G245)<Inputs!$D$254,1/Inputs!$D$254*SUM(F245:G245),IF(SUM(F245:G245)>Inputs!$D$256,1/Inputs!$D$256*SUM(F245:G245),1)))","v":0},{"$f":"IF(OR($K245=\"T\",$J245=\"T\",O245=\"E\",O245=\"M\"),0,IF(SUM(F245:H245)<Inputs!$D$258,1/Inputs!$D$258*SUM(F245:H245),IF(SUM(F245:H245)>Inputs!$D$261,1/Inputs!$D$261*SUM(F245:H245),1)))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",F245=0,O245=\"M\",O245=\"H\"),0,1/Inputs!$D$253*F245)","v":1.1119768518518518},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",G245=0,O245=\"E\",O245=\"H\"),0,1/Inputs!$D$256*SUM(F245:G245))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",H245=0,O245=\"E\",O245=\"M\"),0,4/Inputs!$D$261*SUM(F245:H245))","v":0},3.3359305555555556,307808.51841008564,283945.8384812256,261638.91170459022,254458.38399770565,260913.67339302684,236698.40064448968,0,0,0,0,0,0,0,1605463.7266311233,0,0,1605463.7266311233,321092.74532622466,0,0,0,321092.74532622466,0,0,0,0,0,0,0,0,0,0,0,0,86627.543943424753,0,0,2564.8853138598784,0,0,0,89192.429257284632,0,0,0,0,86627.543943424753,2564.8853138598784,0,82455.505842584374,{"$f":"0.05*($AF245+AK245+AP245+AT245+SUM(AU245:BD245))*175*Inputs!$D$228*(1+0.0765)","v":23738.527953726716},373771.32156816492,118590.76343075726,0,0,0,11374.151450948424,0,0,61786.142351741815,0,0,50895.392149288338,0,0,242646.44938273582,{"$f":"Inputs!$D$152*F245+Inputs!$D$153*G245+Inputs!$D$154*H245","v":107582.00360723981},{"$f":"Inputs!$D$155*I245","v":94181.814972896129},{"$f":"'Voc Ed'!L245","v":0},{"$f":"Inputs!$D$156*$I245","v":9418.1814972896136},{"$f":"Inputs!$D$157*$I245","v":37672.725989158454},{"$f":"Inputs!$D$158*$I245","v":12072.024059700081},{"$f":"IF(Inputs!$D$100=1,0,Activities!R245)","v":7759.7614401666669},268686.51156645076,2811660.7544746995]
["1506000","Park #6",{"$f":"'School Reference Sheet'!I34","v":"1506003"},{"$f":"'School Reference Sheet'!J34","v":"Valley Elementary"},{"$f":"'School Reference Sheet'!K34","v":"K-5"},{"$f":"IF(M246=1,SUM(ADM!F246:J246),IF(N246=1,SUM(ADM!F246:L246),SUM(ADM!F246:K246,0)))","v":6.0019999999999998},{"$f":"ADM!S246-'School Resources'!H246-'School Resources'!F246","v":0},{"$f":"IF(SUM(ADM!N246:R246)=ADM!S246,SUM(ADM!N246:R246),IF(OR(SUM(ADM!F246:O246)=ADM!S246,SUM(ADM!G246:O246)=ADM!S246,SUM(ADM!H246:O246)=ADM!S246,SUM(ADM!I246:O246)=ADM!S246,SUM(ADM!J246:O246)=ADM!S246,SUM(ADM!K246:O246)=ADM!S246,SUM(ADM!L246:O246)=ADM!S246,SUM(ADM!M246:O246)=ADM!S246,SUM(ADM!N246:O246)=ADM!S246),0,SUM(ADM!O246:R246)))","v":0},{"$f":"SUM(ADM!$F246:$R246)","v":6.0019999999999998},"F",{"$f":"IF(I246<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F246:J246)=0,SUM(ADM!O246:R246)=0,ADM!K246>0,ADM!N246>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M246:R246)=0,ADM!L246>0),1,0)","v":0},"E",{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!F246/Inputs!$D$80)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!G246/Inputs!$D$81)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!H246/Inputs!$D$82)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!I246/Inputs!$D$83)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!J246/Inputs!$D$84)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(M246=1,ADM!K246/Inputs!$D$95,ADM!K246/Inputs!$D$85))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(N246=1,ADM!L246/Inputs!$D$96,ADM!L246/Inputs!$D$86))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!M246/Inputs!$D$87)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!N246/Inputs!$D$88)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!O246/Inputs!$D$89)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!P246/Inputs!$D$90)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!Q246/Inputs!$D$91)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,ADM!R246/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N246:R246)=ADM!S246,SUM(X246:AB246),IF(OR(SUM(ADM!F246:O246)=ADM!S246,SUM(ADM!G246:O246)=ADM!S246,SUM(ADM!H246:O246)=ADM!S246,SUM(ADM!I246:O246)=ADM!S246,SUM(ADM!J246:O246)=ADM!S246,SUM(ADM!K246:O246)=ADM!S246,SUM(ADM!L246:O246)=ADM!S246,SUM(ADM!M246:O246)=ADM!S246,SUM(ADM!N246:O246)=ADM!S246),SUM(Z246:AB246),SUM(Y246:AB246)))","v":0},0,{"$f":"Inputs!$D$39*AC246","v":0},{"$f":"Inputs!$D$40*AD246","v":0},{"$f":"Inputs!$D$41*AE246","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'Voc Ed'!H246)","v":0},0,{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$72=1,$F246=0,Inputs!$D$74<=$AC246+$AG246),0,IF(AND($F246>0,$F246<=Inputs!$D$104,Inputs!$D$72=2),$F246/Inputs!$D$94-($AC246+$AG246),Inputs!$D$74-($AC246+$AG246)))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$72=1,$G246=0,Inputs!$D$75<=$AD246+$AH246),0,IF(Inputs!$D$72=2,IF(AND($G246>0,$G246<=Inputs!$D$104),$G246/Inputs!$D$94-($AD246+$AH246),Inputs!$D$75-($AD246+$AH246))))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$72=1,$H246=0,Inputs!$D$76<=$AE246+$AI246+AJ246),0,IF(Inputs!$D$72=2,IF(AND($H246>0,$H246<=Inputs!$D$104),$H246/Inputs!$D$94-($AE246+$AI246+$AJ246),Inputs!$D$76-($AE246+$AI246+$AJ246))))","v":0},{"$f":"IF(OR(J246=\"T\",K246=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O246=\"EM\",(AD246+AH246+AJ246)<Inputs!$D$75),Inputs!$D$75-(AD246+AH246+AJ246),IF(AND(O246=\"M\",(AD246+AH246+AJ246)<Inputs!$D$75),Inputs!$D$75-(AD246+AH246+AJ246),IF(AND(OR(O246=\"MH\",O246=\"H\",O246=\"EMH\"),(AD246+AE246+AH246+AI246+AJ246)<Inputs!$D$76),Inputs!$D$76-(AD246+AE246+AH246+AI246+AJ246),0)))),0))","v":0},0,{"$f":"IF($J246=\"T\",$I246/Inputs!$D$93,0)","v":0},{"$f":"IF(L246=1,(I246/7)*1.5,IF($J246=\"T\",0,IF(AND($K246=\"T\",($I246/Inputs!$D$94)>=1),$I246/Inputs!$D$94,IF(AND($K246=\"T\",($I246/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L246","v":0},1,{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$234=0,O246=\"M\",O246=\"H\"), 0,(F246*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$234=0,O246=\"E\",O246=\"H\"), 0,(SUM(F246:G246)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",Inputs!$D$234=0,O246=\"E\",O246=\"M\"), 0,(SUM(F246:H246)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'At-Risk'!T246/100)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'At-Risk'!U246/100)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'At-Risk'!V246/100)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(AND(O246=\"E\", SUM(AX246:AZ246)<1/Inputs!$D$253*F246),1/Inputs!$D$253*F246-SUM(AX246:AZ246),IF(AND(O246=\"M\", SUM(AX246:AZ246)<1/Inputs!$D$256*SUM(F246:G246)),1/Inputs!$D$256* SUM(F246:G246)-SUM(AX246:AZ246),IF(AND(O246=\"H\",SUM(AX246:AZ246)<1/Inputs!$D$260*SUM(F246:H246)),1/Inputs!$D$260*SUM(F246:H246)-SUM(AX246:AZ246),0))))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'At-Risk'!AJ246/100)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F246:$R246)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F246:$K246)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J246:$K246)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L246:$N246)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O246:$R246)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F246:$R246)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F246:$K246)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J246:$K246)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L246:$N246)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O246:$R246)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",F246=0,Inputs!$D$247=0,O246=\"M\",O246=\"H\"),0,1/Inputs!$D$253*F246)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",G246=0,Inputs!$D$247=0,O246=\"H\",O246=\"E\"),0,IF(SUM(F246:G246)<Inputs!$D$254,1/Inputs!$D$254*SUM(F246:G246),IF(SUM(F246:G246)>Inputs!$D$257,1/Inputs!$D$257*SUM(F246:G246),1)))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",H246=0,Inputs!$D$247=0,O246=\"E\",O246=\"M\"),0,IF(SUM(F246:H246)<Inputs!$D$258,1/Inputs!$D$258*SUM(F246:H246),IF(SUM(F246:H246)>Inputs!$D$261,1/Inputs!$D$261*SUM(F246:H246),1)))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",G246=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G246)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",H246=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H246)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,'At-Risk'!S246/100)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\"),0,IF(AND(O246=\"E\",'At-Risk'!S246/100<1/Inputs!$D$253*F246),1/Inputs!$D$253*F246-'At-Risk'!S246/100,IF(AND(O246=\"M\",'At-Risk'!S246/100<1/Inputs!$D$256*SUM(F246:G246)),1/Inputs!$D$256* SUM(F246:G246)-'At-Risk'!S246/100,IF(AND(O246=\"H\",'At-Risk'!S246/100<1/Inputs!$D$260*SUM(F246:H246)),1/Inputs!$D$260*SUM(F246:H246)-'At-Risk'!S246/100,0))))","v":0},0,{"$f":"IF(OR(J246=\"T\",K246=\"T\"),0,IF(O246=\"E\",2/Inputs!$D$253*F246,IF(O246=\"M\",2/Inputs!$D$256*SUM(F246:G246),IF(O246=\"H\",5/Inputs!$D$261*SUM(F246:H246),0))))","v":0},0,{"$f":"IF(OR($J246=\"T\",$K246=\"T\",F246=0,O246=\"M\",O246=\"H\"),0,IF(F246<Inputs!$D$251,1/Inputs!$D$251*F246,1))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",G246=0,O246=\"E\",O246=\"H\"),0,IF(SUM(F246:G246)<Inputs!$D$254,1/Inputs!$D$254*SUM(F246:G246),1))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",H246=0,O246=\"E\",O246=\"M\"),0,IF(SUM(F246:H246)<Inputs!$D$258,1/Inputs!$D$258*SUM(F246:H246),1))","v":0},1,{"$f":"IF(OR($J246=\"T\",$K246=\"T\",F246=0),0,IF(AND(O246=\"E\",F246>Inputs!$D$253),(F246-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",G246=0),0,IF(AND(O246=\"M\",SUM(F246:G246)>Inputs!$D$256),(SUM(F246:G246)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",H246=0),0,IF(AND(O246=\"H\",SUM(F246:H246)>Inputs!$D$260),(SUM(F246:H246)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K246=\"T\",$J246=\"T\",O246=\"M\",O246=\"H\"),0,IF(F246<Inputs!$D$251,1/Inputs!$D$251*F246,IF(F246>Inputs!$D$253,1/Inputs!$D$253*F246,1)))","v":0},{"$f":"IF(OR($K246=\"T\",$J246=\"T\",O246=\"E\",O246=\"H\"),0,IF(SUM(F246:G246)<Inputs!$D$254,1/Inputs!$D$254*SUM(F246:G246),IF(SUM(F246:G246)>Inputs!$D$256,1/Inputs!$D$256*SUM(F246:G246),1)))","v":0},{"$f":"IF(OR($K246=\"T\",$J246=\"T\",O246=\"E\",O246=\"M\"),0,IF(SUM(F246:H246)<Inputs!$D$258,1/Inputs!$D$258*SUM(F246:H246),IF(SUM(F246:H246)>Inputs!$D$261,1/Inputs!$D$261*SUM(F246:H246),1)))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",F246=0,O246=\"M\",O246=\"H\"),0,1/Inputs!$D$253*F246)","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",G246=0,O246=\"E\",O246=\"H\"),0,1/Inputs!$D$256*SUM(F246:G246))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",H246=0,O246=\"E\",O246=\"M\"),0,4/Inputs!$D$261*SUM(F246:H246))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80210.6888365044,0,80210.6888365044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF246+AK246+AP246+AT246+SUM(AU246:BD246))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,101575.91736903549,0,0,0,0,0,0,0,0,0,101575.91736903549,{"$f":"Inputs!$D$152*F246+Inputs!$D$153*G246+Inputs!$D$154*H246","v":2016.2639494976415},{"$f":"Inputs!$D$155*I246","v":1765.1223425934456},{"$f":"'Voc Ed'!L246","v":0},{"$f":"Inputs!$D$156*$I246","v":176.51223425934458},{"$f":"Inputs!$D$157*$I246","v":706.04893703737832},{"$f":"Inputs!$D$158*$I246","v":226.24961511130877},{"$f":"IF(Inputs!$D$100=1,0,Activities!R246)","v":145.43071075},5035.6277892491189,187766.83759992343]
["1506000","Park #6",{"$f":"'School Reference Sheet'!L34","v":"1506004"},{"$f":"'School Reference Sheet'!M34","v":"Wapiti Elementary"},{"$f":"'School Reference Sheet'!N34","v":"K-5"},{"$f":"IF(M247=1,SUM(ADM!F247:J247),IF(N247=1,SUM(ADM!F247:L247),SUM(ADM!F247:K247,0)))","v":17.513999999999999},{"$f":"ADM!S247-'School Resources'!H247-'School Resources'!F247","v":0},{"$f":"IF(SUM(ADM!N247:R247)=ADM!S247,SUM(ADM!N247:R247),IF(OR(SUM(ADM!F247:O247)=ADM!S247,SUM(ADM!G247:O247)=ADM!S247,SUM(ADM!H247:O247)=ADM!S247,SUM(ADM!I247:O247)=ADM!S247,SUM(ADM!J247:O247)=ADM!S247,SUM(ADM!K247:O247)=ADM!S247,SUM(ADM!L247:O247)=ADM!S247,SUM(ADM!M247:O247)=ADM!S247,SUM(ADM!N247:O247)=ADM!S247),0,SUM(ADM!O247:R247)))","v":0},{"$f":"SUM(ADM!$F247:$R247)","v":17.513999999999999},"F",{"$f":"IF(I247<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F247:J247)=0,SUM(ADM!O247:R247)=0,ADM!K247>0,ADM!N247>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M247:R247)=0,ADM!L247>0),1,0)","v":0},"E",{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!F247/Inputs!$D$80)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!G247/Inputs!$D$81)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!H247/Inputs!$D$82)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!I247/Inputs!$D$83)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!J247/Inputs!$D$84)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(M247=1,ADM!K247/Inputs!$D$95,ADM!K247/Inputs!$D$85))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(N247=1,ADM!L247/Inputs!$D$96,ADM!L247/Inputs!$D$86))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!M247/Inputs!$D$87)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!N247/Inputs!$D$88)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!O247/Inputs!$D$89)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!P247/Inputs!$D$90)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!Q247/Inputs!$D$91)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,ADM!R247/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N247:R247)=ADM!S247,SUM(X247:AB247),IF(OR(SUM(ADM!F247:O247)=ADM!S247,SUM(ADM!G247:O247)=ADM!S247,SUM(ADM!H247:O247)=ADM!S247,SUM(ADM!I247:O247)=ADM!S247,SUM(ADM!J247:O247)=ADM!S247,SUM(ADM!K247:O247)=ADM!S247,SUM(ADM!L247:O247)=ADM!S247,SUM(ADM!M247:O247)=ADM!S247,SUM(ADM!N247:O247)=ADM!S247),SUM(Z247:AB247),SUM(Y247:AB247)))","v":0},0,{"$f":"Inputs!$D$39*AC247","v":0},{"$f":"Inputs!$D$40*AD247","v":0},{"$f":"Inputs!$D$41*AE247","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'Voc Ed'!H247)","v":0},0,{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$72=1,$F247=0,Inputs!$D$74<=$AC247+$AG247),0,IF(AND($F247>0,$F247<=Inputs!$D$104,Inputs!$D$72=2),$F247/Inputs!$D$94-($AC247+$AG247),Inputs!$D$74-($AC247+$AG247)))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$72=1,$G247=0,Inputs!$D$75<=$AD247+$AH247),0,IF(Inputs!$D$72=2,IF(AND($G247>0,$G247<=Inputs!$D$104),$G247/Inputs!$D$94-($AD247+$AH247),Inputs!$D$75-($AD247+$AH247))))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$72=1,$H247=0,Inputs!$D$76<=$AE247+$AI247+AJ247),0,IF(Inputs!$D$72=2,IF(AND($H247>0,$H247<=Inputs!$D$104),$H247/Inputs!$D$94-($AE247+$AI247+$AJ247),Inputs!$D$76-($AE247+$AI247+$AJ247))))","v":0},{"$f":"IF(OR(J247=\"T\",K247=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O247=\"EM\",(AD247+AH247+AJ247)<Inputs!$D$75),Inputs!$D$75-(AD247+AH247+AJ247),IF(AND(O247=\"M\",(AD247+AH247+AJ247)<Inputs!$D$75),Inputs!$D$75-(AD247+AH247+AJ247),IF(AND(OR(O247=\"MH\",O247=\"H\",O247=\"EMH\"),(AD247+AE247+AH247+AI247+AJ247)<Inputs!$D$76),Inputs!$D$76-(AD247+AE247+AH247+AI247+AJ247),0)))),0))","v":0},0,{"$f":"IF($J247=\"T\",$I247/Inputs!$D$93,0)","v":0},{"$f":"IF(L247=1,(I247/7)*1.5,IF($J247=\"T\",0,IF(AND($K247=\"T\",($I247/Inputs!$D$94)>=1),$I247/Inputs!$D$94,IF(AND($K247=\"T\",($I247/Inputs!$D$94)<1),1,0))))","v":2.5019999999999998},{"$f":"'Small District Adjustment'!L247","v":0},2.5019999999999998,{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$234=0,O247=\"M\",O247=\"H\"), 0,(F247*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$234=0,O247=\"E\",O247=\"H\"), 0,(SUM(F247:G247)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",Inputs!$D$234=0,O247=\"E\",O247=\"M\"), 0,(SUM(F247:H247)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'At-Risk'!T247/100)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'At-Risk'!U247/100)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'At-Risk'!V247/100)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(AND(O247=\"E\", SUM(AX247:AZ247)<1/Inputs!$D$253*F247),1/Inputs!$D$253*F247-SUM(AX247:AZ247),IF(AND(O247=\"M\", SUM(AX247:AZ247)<1/Inputs!$D$256*SUM(F247:G247)),1/Inputs!$D$256* SUM(F247:G247)-SUM(AX247:AZ247),IF(AND(O247=\"H\",SUM(AX247:AZ247)<1/Inputs!$D$260*SUM(F247:H247)),1/Inputs!$D$260*SUM(F247:H247)-SUM(AX247:AZ247),0))))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'At-Risk'!AJ247/100)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F247:$R247)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F247:$K247)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J247:$K247)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L247:$N247)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O247:$R247)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F247:$R247)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F247:$K247)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J247:$K247)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L247:$N247)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O247:$R247)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",F247=0,Inputs!$D$247=0,O247=\"M\",O247=\"H\"),0,1/Inputs!$D$253*F247)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",G247=0,Inputs!$D$247=0,O247=\"H\",O247=\"E\"),0,IF(SUM(F247:G247)<Inputs!$D$254,1/Inputs!$D$254*SUM(F247:G247),IF(SUM(F247:G247)>Inputs!$D$257,1/Inputs!$D$257*SUM(F247:G247),1)))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",H247=0,Inputs!$D$247=0,O247=\"E\",O247=\"M\"),0,IF(SUM(F247:H247)<Inputs!$D$258,1/Inputs!$D$258*SUM(F247:H247),IF(SUM(F247:H247)>Inputs!$D$261,1/Inputs!$D$261*SUM(F247:H247),1)))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",G247=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G247)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",H247=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H247)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,'At-Risk'!S247/100)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\"),0,IF(AND(O247=\"E\",'At-Risk'!S247/100<1/Inputs!$D$253*F247),1/Inputs!$D$253*F247-'At-Risk'!S247/100,IF(AND(O247=\"M\",'At-Risk'!S247/100<1/Inputs!$D$256*SUM(F247:G247)),1/Inputs!$D$256* SUM(F247:G247)-'At-Risk'!S247/100,IF(AND(O247=\"H\",'At-Risk'!S247/100<1/Inputs!$D$260*SUM(F247:H247)),1/Inputs!$D$260*SUM(F247:H247)-'At-Risk'!S247/100,0))))","v":0},0,{"$f":"IF(OR(J247=\"T\",K247=\"T\"),0,IF(O247=\"E\",2/Inputs!$D$253*F247,IF(O247=\"M\",2/Inputs!$D$256*SUM(F247:G247),IF(O247=\"H\",5/Inputs!$D$261*SUM(F247:H247),0))))","v":0},0,{"$f":"IF(OR($J247=\"T\",$K247=\"T\",F247=0,O247=\"M\",O247=\"H\"),0,IF(F247<Inputs!$D$251,1/Inputs!$D$251*F247,1))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",G247=0,O247=\"E\",O247=\"H\"),0,IF(SUM(F247:G247)<Inputs!$D$254,1/Inputs!$D$254*SUM(F247:G247),1))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",H247=0,O247=\"E\",O247=\"M\"),0,IF(SUM(F247:H247)<Inputs!$D$258,1/Inputs!$D$258*SUM(F247:H247),1))","v":0},1,{"$f":"IF(OR($J247=\"T\",$K247=\"T\",F247=0),0,IF(AND(O247=\"E\",F247>Inputs!$D$253),(F247-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",G247=0),0,IF(AND(O247=\"M\",SUM(F247:G247)>Inputs!$D$256),(SUM(F247:G247)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",H247=0),0,IF(AND(O247=\"H\",SUM(F247:H247)>Inputs!$D$260),(SUM(F247:H247)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K247=\"T\",$J247=\"T\",O247=\"M\",O247=\"H\"),0,IF(F247<Inputs!$D$251,1/Inputs!$D$251*F247,IF(F247>Inputs!$D$253,1/Inputs!$D$253*F247,1)))","v":0},{"$f":"IF(OR($K247=\"T\",$J247=\"T\",O247=\"E\",O247=\"H\"),0,IF(SUM(F247:G247)<Inputs!$D$254,1/Inputs!$D$254*SUM(F247:G247),IF(SUM(F247:G247)>Inputs!$D$256,1/Inputs!$D$256*SUM(F247:G247),1)))","v":0},{"$f":"IF(OR($K247=\"T\",$J247=\"T\",O247=\"E\",O247=\"M\"),0,IF(SUM(F247:H247)<Inputs!$D$258,1/Inputs!$D$258*SUM(F247:H247),IF(SUM(F247:H247)>Inputs!$D$261,1/Inputs!$D$261*SUM(F247:H247),1)))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",F247=0,O247=\"M\",O247=\"H\"),0,1/Inputs!$D$253*F247)","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",G247=0,O247=\"E\",O247=\"H\"),0,1/Inputs!$D$256*SUM(F247:G247))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",H247=0,O247=\"E\",O247=\"M\"),0,4/Inputs!$D$261*SUM(F247:H247))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200687.14346893399,0,200687.14346893399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF247+AK247+AP247+AT247+SUM(AU247:BD247))*175*Inputs!$D$228*(1+0.0765)","v":2363.3982200462528},2363.3982200462528,0,0,0,101575.91736903549,0,0,0,0,0,0,0,0,0,101575.91736903549,{"$f":"Inputs!$D$152*F247+Inputs!$D$153*G247+Inputs!$D$154*H247","v":5883.5132974844537},{"$f":"Inputs!$D$155*I247","v":5150.6752262881719},{"$f":"'Voc Ed'!L247","v":0},{"$f":"Inputs!$D$156*$I247","v":515.06752262881719},{"$f":"Inputs!$D$157*$I247","v":2060.2700905152687},{"$f":"Inputs!$D$158*$I247","v":660.20255899024687},{"$f":"IF(Inputs!$D$100=1,0,Activities!R247)","v":424.37078775000003},14694.099483656957,319320.55854167265]
["1506000","Park #6",{"$f":"'School Reference Sheet'!O34","v":"1506005"},{"$f":"'School Reference Sheet'!P34","v":"Glenn Livingston Elementary"},{"$f":"'School Reference Sheet'!Q34","v":"K-5"},{"$f":"IF(M248=1,SUM(ADM!F248:J248),IF(N248=1,SUM(ADM!F248:L248),SUM(ADM!F248:K248,0)))","v":337.80600000000004},{"$f":"ADM!S248-'School Resources'!H248-'School Resources'!F248","v":0},{"$f":"IF(SUM(ADM!N248:R248)=ADM!S248,SUM(ADM!N248:R248),IF(OR(SUM(ADM!F248:O248)=ADM!S248,SUM(ADM!G248:O248)=ADM!S248,SUM(ADM!H248:O248)=ADM!S248,SUM(ADM!I248:O248)=ADM!S248,SUM(ADM!J248:O248)=ADM!S248,SUM(ADM!K248:O248)=ADM!S248,SUM(ADM!L248:O248)=ADM!S248,SUM(ADM!M248:O248)=ADM!S248,SUM(ADM!N248:O248)=ADM!S248),0,SUM(ADM!O248:R248)))","v":0},{"$f":"SUM(ADM!$F248:$R248)","v":337.80600000000004},"F",{"$f":"IF(I248<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F248:J248)=0,SUM(ADM!O248:R248)=0,ADM!K248>0,ADM!N248>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M248:R248)=0,ADM!L248>0),1,0)","v":0},"E",{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!F248/Inputs!$D$80)","v":3.5935625},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!G248/Inputs!$D$81)","v":3.6543125000000001},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!H248/Inputs!$D$82)","v":3.167125},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!I248/Inputs!$D$83)","v":4.2010624999999999},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!J248/Inputs!$D$84)","v":3.2143125000000001},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(M248=1,ADM!K248/Inputs!$D$95,ADM!K248/Inputs!$D$85))","v":3.2825000000000002},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(N248=1,ADM!L248/Inputs!$D$96,ADM!L248/Inputs!$D$86))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!M248/Inputs!$D$87)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!N248/Inputs!$D$88)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!O248/Inputs!$D$89)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!P248/Inputs!$D$90)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!Q248/Inputs!$D$91)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,ADM!R248/Inputs!$D$92)","v":0},21.112875000000003,0,{"$f":"IF(SUM(ADM!N248:R248)=ADM!S248,SUM(X248:AB248),IF(OR(SUM(ADM!F248:O248)=ADM!S248,SUM(ADM!G248:O248)=ADM!S248,SUM(ADM!H248:O248)=ADM!S248,SUM(ADM!I248:O248)=ADM!S248,SUM(ADM!J248:O248)=ADM!S248,SUM(ADM!K248:O248)=ADM!S248,SUM(ADM!L248:O248)=ADM!S248,SUM(ADM!M248:O248)=ADM!S248,SUM(ADM!N248:O248)=ADM!S248),SUM(Z248:AB248),SUM(Y248:AB248)))","v":0},21.112875000000003,{"$f":"Inputs!$D$39*AC248","v":4.2225750000000009},{"$f":"Inputs!$D$40*AD248","v":0},{"$f":"Inputs!$D$41*AE248","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'Voc Ed'!H248)","v":0},4.2225750000000009,{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$72=1,$F248=0,Inputs!$D$74<=$AC248+$AG248),0,IF(AND($F248>0,$F248<=Inputs!$D$104,Inputs!$D$72=2),$F248/Inputs!$D$94-($AC248+$AG248),Inputs!$D$74-($AC248+$AG248)))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$72=1,$G248=0,Inputs!$D$75<=$AD248+$AH248),0,IF(Inputs!$D$72=2,IF(AND($G248>0,$G248<=Inputs!$D$104),$G248/Inputs!$D$94-($AD248+$AH248),Inputs!$D$75-($AD248+$AH248))))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$72=1,$H248=0,Inputs!$D$76<=$AE248+$AI248+AJ248),0,IF(Inputs!$D$72=2,IF(AND($H248>0,$H248<=Inputs!$D$104),$H248/Inputs!$D$94-($AE248+$AI248+$AJ248),Inputs!$D$76-($AE248+$AI248+$AJ248))))","v":0},{"$f":"IF(OR(J248=\"T\",K248=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O248=\"EM\",(AD248+AH248+AJ248)<Inputs!$D$75),Inputs!$D$75-(AD248+AH248+AJ248),IF(AND(O248=\"M\",(AD248+AH248+AJ248)<Inputs!$D$75),Inputs!$D$75-(AD248+AH248+AJ248),IF(AND(OR(O248=\"MH\",O248=\"H\",O248=\"EMH\"),(AD248+AE248+AH248+AI248+AJ248)<Inputs!$D$76),Inputs!$D$76-(AD248+AE248+AH248+AI248+AJ248),0)))),0))","v":0},0,{"$f":"IF($J248=\"T\",$I248/Inputs!$D$93,0)","v":0},{"$f":"IF(L248=1,(I248/7)*1.5,IF($J248=\"T\",0,IF(AND($K248=\"T\",($I248/Inputs!$D$94)>=1),$I248/Inputs!$D$94,IF(AND($K248=\"T\",($I248/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L248","v":0},0,{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$234=0,O248=\"M\",O248=\"H\"), 0,(F248*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$234=0,O248=\"E\",O248=\"H\"), 0,(SUM(F248:G248)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",Inputs!$D$234=0,O248=\"E\",O248=\"M\"), 0,(SUM(F248:H248)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'At-Risk'!T248/100)","v":0.89},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'At-Risk'!U248/100)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'At-Risk'!V248/100)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(AND(O248=\"E\", SUM(AX248:AZ248)<1/Inputs!$D$253*F248),1/Inputs!$D$253*F248-SUM(AX248:AZ248),IF(AND(O248=\"M\", SUM(AX248:AZ248)<1/Inputs!$D$256*SUM(F248:G248)),1/Inputs!$D$256* SUM(F248:G248)-SUM(AX248:AZ248),IF(AND(O248=\"H\",SUM(AX248:AZ248)<1/Inputs!$D$260*SUM(F248:H248)),1/Inputs!$D$260*SUM(F248:H248)-SUM(AX248:AZ248),0))))","v":0.28293749999999995},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'At-Risk'!AJ248/100)","v":0.02},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F248:$R248)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F248:$K248)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J248:$K248)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L248:$N248)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O248:$R248)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F248:$R248)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F248:$K248)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J248:$K248)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L248:$N248)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O248:$R248)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",F248=0,Inputs!$D$247=0,O248=\"M\",O248=\"H\"),0,1/Inputs!$D$253*F248)","v":1.1729375},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",G248=0,Inputs!$D$247=0,O248=\"H\",O248=\"E\"),0,IF(SUM(F248:G248)<Inputs!$D$254,1/Inputs!$D$254*SUM(F248:G248),IF(SUM(F248:G248)>Inputs!$D$257,1/Inputs!$D$257*SUM(F248:G248),1)))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",H248=0,Inputs!$D$247=0,O248=\"E\",O248=\"M\"),0,IF(SUM(F248:H248)<Inputs!$D$258,1/Inputs!$D$258*SUM(F248:H248),IF(SUM(F248:H248)>Inputs!$D$261,1/Inputs!$D$261*SUM(F248:H248),1)))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",G248=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G248)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",H248=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H248)","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,'At-Risk'!S248/100)","v":0.89},{"$f":"IF(OR($J248=\"T\",$K248=\"T\"),0,IF(AND(O248=\"E\",'At-Risk'!S248/100<1/Inputs!$D$253*F248),1/Inputs!$D$253*F248-'At-Risk'!S248/100,IF(AND(O248=\"M\",'At-Risk'!S248/100<1/Inputs!$D$256*SUM(F248:G248)),1/Inputs!$D$256* SUM(F248:G248)-'At-Risk'!S248/100,IF(AND(O248=\"H\",'At-Risk'!S248/100<1/Inputs!$D$260*SUM(F248:H248)),1/Inputs!$D$260*SUM(F248:H248)-'At-Risk'!S248/100,0))))","v":0.28293749999999995},0,{"$f":"IF(OR(J248=\"T\",K248=\"T\"),0,IF(O248=\"E\",2/Inputs!$D$253*F248,IF(O248=\"M\",2/Inputs!$D$256*SUM(F248:G248),IF(O248=\"H\",5/Inputs!$D$261*SUM(F248:H248),0))))","v":2.3458749999999999},5.8846875000000001,{"$f":"IF(OR($J248=\"T\",$K248=\"T\",F248=0,O248=\"M\",O248=\"H\"),0,IF(F248<Inputs!$D$251,1/Inputs!$D$251*F248,1))","v":1},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",G248=0,O248=\"E\",O248=\"H\"),0,IF(SUM(F248:G248)<Inputs!$D$254,1/Inputs!$D$254*SUM(F248:G248),1))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",H248=0,O248=\"E\",O248=\"M\"),0,IF(SUM(F248:H248)<Inputs!$D$258,1/Inputs!$D$258*SUM(F248:H248),1))","v":0},0,{"$f":"IF(OR($J248=\"T\",$K248=\"T\",F248=0),0,IF(AND(O248=\"E\",F248>Inputs!$D$253),(F248-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.17293750000000013},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",G248=0),0,IF(AND(O248=\"M\",SUM(F248:G248)>Inputs!$D$256),(SUM(F248:G248)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",H248=0),0,IF(AND(O248=\"H\",SUM(F248:H248)>Inputs!$D$260),(SUM(F248:H248)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K248=\"T\",$J248=\"T\",O248=\"M\",O248=\"H\"),0,IF(F248<Inputs!$D$251,1/Inputs!$D$251*F248,IF(F248>Inputs!$D$253,1/Inputs!$D$253*F248,1)))","v":1.1729375},{"$f":"IF(OR($K248=\"T\",$J248=\"T\",O248=\"E\",O248=\"H\"),0,IF(SUM(F248:G248)<Inputs!$D$254,1/Inputs!$D$254*SUM(F248:G248),IF(SUM(F248:G248)>Inputs!$D$256,1/Inputs!$D$256*SUM(F248:G248),1)))","v":0},{"$f":"IF(OR($K248=\"T\",$J248=\"T\",O248=\"E\",O248=\"M\"),0,IF(SUM(F248:H248)<Inputs!$D$258,1/Inputs!$D$258*SUM(F248:H248),IF(SUM(F248:H248)>Inputs!$D$261,1/Inputs!$D$261*SUM(F248:H248),1)))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",F248=0,O248=\"M\",O248=\"H\"),0,1/Inputs!$D$253*F248)","v":1.1729375},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",G248=0,O248=\"E\",O248=\"H\"),0,1/Inputs!$D$256*SUM(F248:G248))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",H248=0,O248=\"E\",O248=\"M\"),0,4/Inputs!$D$261*SUM(F248:H248))","v":0},3.5188125000000001,288242.12350203085,293114.92284884851,254037.27788131399,336970.11697020725,257822.21976078657,263291.58610582573,0,0,0,0,0,0,0,1693478.2470690131,0,0,1693478.2470690131,338695.64941380266,0,0,0,338695.64941380266,0,0,0,0,0,0,0,0,0,0,0,0,71387.513064488914,0,0,22694.611772678461,1604.2137767300881,0,0,94082.124837167372,0,0,0,0,71387.513064488914,22694.611772678461,0,86975.870696561615,{"$f":"0.05*($AF248+AK248+AP248+AT248+SUM(AU248:BD248))*175*Inputs!$D$228*(1+0.0765)","v":25058.81047090219},395885.26945569605,118590.76343075726,0,0,0,17566.285210007591,0,0,65173.374089581746,0,0,53685.572617530808,0,0,255015.99534787738,{"$f":"Inputs!$D$152*F248+Inputs!$D$153*G248+Inputs!$D$154*H248","v":113479.85000399873},{"$f":"Inputs!$D$155*I248","v":99345.037997687716},{"$f":"'Voc Ed'!L248","v":0},{"$f":"Inputs!$D$156*$I248","v":9934.5037997687705},{"$f":"Inputs!$D$157*$I248","v":39738.015199075082},{"$f":"Inputs!$D$158*$I248","v":12733.834968725554},{"$f":"IF(Inputs!$D$100=1,0,Activities!R248)","v":8185.1660572500014},283416.40802650584,2966491.5693128952]
["1506000","Park #6",{"$f":"'School Reference Sheet'!R34","v":"1506050"},{"$f":"'School Reference Sheet'!S34","v":"Cody Middle School"},{"$f":"'School Reference Sheet'!T34","v":"6-8"},{"$f":"IF(M249=1,SUM(ADM!F249:J249),IF(N249=1,SUM(ADM!F249:L249),SUM(ADM!F249:K249,0)))","v":0},{"$f":"ADM!S249-'School Resources'!H249-'School Resources'!F249","v":475.42100000000005},{"$f":"IF(SUM(ADM!N249:R249)=ADM!S249,SUM(ADM!N249:R249),IF(OR(SUM(ADM!F249:O249)=ADM!S249,SUM(ADM!G249:O249)=ADM!S249,SUM(ADM!H249:O249)=ADM!S249,SUM(ADM!I249:O249)=ADM!S249,SUM(ADM!J249:O249)=ADM!S249,SUM(ADM!K249:O249)=ADM!S249,SUM(ADM!L249:O249)=ADM!S249,SUM(ADM!M249:O249)=ADM!S249,SUM(ADM!N249:O249)=ADM!S249),0,SUM(ADM!O249:R249)))","v":0},{"$f":"SUM(ADM!$F249:$R249)","v":475.42100000000005},"F",{"$f":"IF(I249<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F249:J249)=0,SUM(ADM!O249:R249)=0,ADM!K249>0,ADM!N249>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M249:R249)=0,ADM!L249>0),1,0)","v":0},"M",{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!F249/Inputs!$D$80)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!G249/Inputs!$D$81)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!H249/Inputs!$D$82)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!I249/Inputs!$D$83)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!J249/Inputs!$D$84)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(M249=1,ADM!K249/Inputs!$D$95,ADM!K249/Inputs!$D$85))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(N249=1,ADM!L249/Inputs!$D$96,ADM!L249/Inputs!$D$86))","v":7.4599682539682544},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!M249/Inputs!$D$87)","v":7.2508730158730161},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!N249/Inputs!$D$88)","v":7.9282539682539674},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!O249/Inputs!$D$89)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!P249/Inputs!$D$90)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!Q249/Inputs!$D$91)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,ADM!R249/Inputs!$D$92)","v":0},0,22.639095238095237,{"$f":"IF(SUM(ADM!N249:R249)=ADM!S249,SUM(X249:AB249),IF(OR(SUM(ADM!F249:O249)=ADM!S249,SUM(ADM!G249:O249)=ADM!S249,SUM(ADM!H249:O249)=ADM!S249,SUM(ADM!I249:O249)=ADM!S249,SUM(ADM!J249:O249)=ADM!S249,SUM(ADM!K249:O249)=ADM!S249,SUM(ADM!L249:O249)=ADM!S249,SUM(ADM!M249:O249)=ADM!S249,SUM(ADM!N249:O249)=ADM!S249),SUM(Z249:AB249),SUM(Y249:AB249)))","v":0},22.639095238095237,{"$f":"Inputs!$D$39*AC249","v":0},{"$f":"Inputs!$D$40*AD249","v":7.4709014285714286},{"$f":"Inputs!$D$41*AE249","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'Voc Ed'!H249)","v":0},7.4709014285714286,{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$72=1,$F249=0,Inputs!$D$74<=$AC249+$AG249),0,IF(AND($F249>0,$F249<=Inputs!$D$104,Inputs!$D$72=2),$F249/Inputs!$D$94-($AC249+$AG249),Inputs!$D$74-($AC249+$AG249)))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$72=1,$G249=0,Inputs!$D$75<=$AD249+$AH249),0,IF(Inputs!$D$72=2,IF(AND($G249>0,$G249<=Inputs!$D$104),$G249/Inputs!$D$94-($AD249+$AH249),Inputs!$D$75-($AD249+$AH249))))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$72=1,$H249=0,Inputs!$D$76<=$AE249+$AI249+AJ249),0,IF(Inputs!$D$72=2,IF(AND($H249>0,$H249<=Inputs!$D$104),$H249/Inputs!$D$94-($AE249+$AI249+$AJ249),Inputs!$D$76-($AE249+$AI249+$AJ249))))","v":0},{"$f":"IF(OR(J249=\"T\",K249=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O249=\"EM\",(AD249+AH249+AJ249)<Inputs!$D$75),Inputs!$D$75-(AD249+AH249+AJ249),IF(AND(O249=\"M\",(AD249+AH249+AJ249)<Inputs!$D$75),Inputs!$D$75-(AD249+AH249+AJ249),IF(AND(OR(O249=\"MH\",O249=\"H\",O249=\"EMH\"),(AD249+AE249+AH249+AI249+AJ249)<Inputs!$D$76),Inputs!$D$76-(AD249+AE249+AH249+AI249+AJ249),0)))),0))","v":0},0,{"$f":"IF($J249=\"T\",$I249/Inputs!$D$93,0)","v":0},{"$f":"IF(L249=1,(I249/7)*1.5,IF($J249=\"T\",0,IF(AND($K249=\"T\",($I249/Inputs!$D$94)>=1),$I249/Inputs!$D$94,IF(AND($K249=\"T\",($I249/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L249","v":0},0,{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$234=0,O249=\"M\",O249=\"H\"), 0,(F249*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$234=0,O249=\"E\",O249=\"H\"), 0,(SUM(F249:G249)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",Inputs!$D$234=0,O249=\"E\",O249=\"M\"), 0,(SUM(F249:H249)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'At-Risk'!T249/100)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'At-Risk'!U249/100)","v":1.6},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'At-Risk'!V249/100)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(AND(O249=\"E\", SUM(AX249:AZ249)<1/Inputs!$D$253*F249),1/Inputs!$D$253*F249-SUM(AX249:AZ249),IF(AND(O249=\"M\", SUM(AX249:AZ249)<1/Inputs!$D$256*SUM(F249:G249)),1/Inputs!$D$256* SUM(F249:G249)-SUM(AX249:AZ249),IF(AND(O249=\"H\",SUM(AX249:AZ249)<1/Inputs!$D$260*SUM(F249:H249)),1/Inputs!$D$260*SUM(F249:H249)-SUM(AX249:AZ249),0))))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'At-Risk'!AJ249/100)","v":0.03},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F249:$R249)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F249:$K249)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J249:$K249)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L249:$N249)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O249:$R249)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F249:$R249)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F249:$K249)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J249:$K249)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L249:$N249)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O249:$R249)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",F249=0,Inputs!$D$247=0,O249=\"M\",O249=\"H\"),0,1/Inputs!$D$253*F249)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",G249=0,Inputs!$D$247=0,O249=\"H\",O249=\"E\"),0,IF(SUM(F249:G249)<Inputs!$D$254,1/Inputs!$D$254*SUM(F249:G249),IF(SUM(F249:G249)>Inputs!$D$257,1/Inputs!$D$257*SUM(F249:G249),1)))","v":1},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",H249=0,Inputs!$D$247=0,O249=\"E\",O249=\"M\"),0,IF(SUM(F249:H249)<Inputs!$D$258,1/Inputs!$D$258*SUM(F249:H249),IF(SUM(F249:H249)>Inputs!$D$261,1/Inputs!$D$261*SUM(F249:H249),1)))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",G249=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G249)","v":1.5092730158730161},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",H249=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H249)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,'At-Risk'!S249/100)","v":1.6},{"$f":"IF(OR($J249=\"T\",$K249=\"T\"),0,IF(AND(O249=\"E\",'At-Risk'!S249/100<1/Inputs!$D$253*F249),1/Inputs!$D$253*F249-'At-Risk'!S249/100,IF(AND(O249=\"M\",'At-Risk'!S249/100<1/Inputs!$D$256*SUM(F249:G249)),1/Inputs!$D$256* SUM(F249:G249)-'At-Risk'!S249/100,IF(AND(O249=\"H\",'At-Risk'!S249/100<1/Inputs!$D$260*SUM(F249:H249)),1/Inputs!$D$260*SUM(F249:H249)-'At-Risk'!S249/100,0))))","v":0},1.9016840000000002,{"$f":"IF(OR(J249=\"T\",K249=\"T\"),0,IF(O249=\"E\",2/Inputs!$D$253*F249,IF(O249=\"M\",2/Inputs!$D$256*SUM(F249:G249),IF(O249=\"H\",5/Inputs!$D$261*SUM(F249:H249),0))))","v":3.0185460317460322},10.659503047619047,{"$f":"IF(OR($J249=\"T\",$K249=\"T\",F249=0,O249=\"M\",O249=\"H\"),0,IF(F249<Inputs!$D$251,1/Inputs!$D$251*F249,1))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",G249=0,O249=\"E\",O249=\"H\"),0,IF(SUM(F249:G249)<Inputs!$D$254,1/Inputs!$D$254*SUM(F249:G249),1))","v":1},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",H249=0,O249=\"E\",O249=\"M\"),0,IF(SUM(F249:H249)<Inputs!$D$258,1/Inputs!$D$258*SUM(F249:H249),1))","v":0},0,{"$f":"IF(OR($J249=\"T\",$K249=\"T\",F249=0),0,IF(AND(O249=\"E\",F249>Inputs!$D$253),(F249-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",G249=0),0,IF(AND(O249=\"M\",SUM(F249:G249)>Inputs!$D$256),(SUM(F249:G249)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.50927301587301599},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",H249=0),0,IF(AND(O249=\"H\",SUM(F249:H249)>Inputs!$D$260),(SUM(F249:H249)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K249=\"T\",$J249=\"T\",O249=\"M\",O249=\"H\"),0,IF(F249<Inputs!$D$251,1/Inputs!$D$251*F249,IF(F249>Inputs!$D$253,1/Inputs!$D$253*F249,1)))","v":0},{"$f":"IF(OR($K249=\"T\",$J249=\"T\",O249=\"E\",O249=\"H\"),0,IF(SUM(F249:G249)<Inputs!$D$254,1/Inputs!$D$254*SUM(F249:G249),IF(SUM(F249:G249)>Inputs!$D$256,1/Inputs!$D$256*SUM(F249:G249),1)))","v":1.5092730158730161},{"$f":"IF(OR($K249=\"T\",$J249=\"T\",O249=\"E\",O249=\"M\"),0,IF(SUM(F249:H249)<Inputs!$D$258,1/Inputs!$D$258*SUM(F249:H249),IF(SUM(F249:H249)>Inputs!$D$261,1/Inputs!$D$261*SUM(F249:H249),1)))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",F249=0,O249=\"M\",O249=\"H\"),0,1/Inputs!$D$253*F249)","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",G249=0,O249=\"E\",O249=\"H\"),0,1/Inputs!$D$256*SUM(F249:G249))","v":1.5092730158730161},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",H249=0,O249=\"E\",O249=\"M\"),0,4/Inputs!$D$261*SUM(F249:H249))","v":0},4.5278190476190483,0,0,0,0,0,0,598369.19234924868,581597.51926919678,635930.7120644002,0,0,0,0,0,1815897.4236828454,0,1815897.4236828454,0,599246.14981533901,0,0,599246.14981533901,0,0,0,0,0,0,0,0,0,0,0,0,0,128337.10213840705,0,0,2406.320665095132,0,0,0,80210.6888365044,0,100332.93036146928,0,128337.10213840705,0,152535.38358935906,111915.88185592245,{"$f":"0.05*($AF249+AK249+AP249+AT249+SUM(AU249:BD249))*175*Inputs!$D$228*(1+0.0765)","v":29981.715278286974},734057.12486345135,0,118590.76343075726,0,0,0,51729.873778596972,0,0,83861.599502789642,0,0,69079.713193013726,0,323261.94990515761,{"$f":"Inputs!$D$152*F249+Inputs!$D$153*G249+Inputs!$D$154*H249","v":159709.13414430496},{"$f":"Inputs!$D$155*I249","v":139816.09950651761},{"$f":"'Voc Ed'!L249","v":0},{"$f":"Inputs!$D$156*$I249","v":13981.609950651762},{"$f":"Inputs!$D$157*$I249","v":55926.439802607048},{"$f":"Inputs!$D$158*$I249","v":17921.32926788296},{"$f":"IF(Inputs!$D$100=1,0,Activities!R249)","v":135062.57003479448},522417.18270675885,3994879.8309735521]
["1506000","Park #6",{"$f":"'School Reference Sheet'!U34","v":"1506055"},{"$f":"'School Reference Sheet'!V34","v":"Cody High School"},{"$f":"'School Reference Sheet'!W34","v":"9-12"},{"$f":"IF(M250=1,SUM(ADM!F250:J250),IF(N250=1,SUM(ADM!F250:L250),SUM(ADM!F250:K250,0)))","v":0},{"$f":"ADM!S250-'School Resources'!H250-'School Resources'!F250","v":0},{"$f":"IF(SUM(ADM!N250:R250)=ADM!S250,SUM(ADM!N250:R250),IF(OR(SUM(ADM!F250:O250)=ADM!S250,SUM(ADM!G250:O250)=ADM!S250,SUM(ADM!H250:O250)=ADM!S250,SUM(ADM!I250:O250)=ADM!S250,SUM(ADM!J250:O250)=ADM!S250,SUM(ADM!K250:O250)=ADM!S250,SUM(ADM!L250:O250)=ADM!S250,SUM(ADM!M250:O250)=ADM!S250,SUM(ADM!N250:O250)=ADM!S250),0,SUM(ADM!O250:R250)))","v":674.8420000000001},{"$f":"SUM(ADM!$F250:$R250)","v":674.8420000000001},"F",{"$f":"IF(I250<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F250:J250)=0,SUM(ADM!O250:R250)=0,ADM!K250>0,ADM!N250>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M250:R250)=0,ADM!L250>0),1,0)","v":0},"H",{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!F250/Inputs!$D$80)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!G250/Inputs!$D$81)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!H250/Inputs!$D$82)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!I250/Inputs!$D$83)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!J250/Inputs!$D$84)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(M250=1,ADM!K250/Inputs!$D$95,ADM!K250/Inputs!$D$85))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(N250=1,ADM!L250/Inputs!$D$96,ADM!L250/Inputs!$D$86))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!M250/Inputs!$D$87)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!N250/Inputs!$D$88)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!O250/Inputs!$D$89)","v":8.3261746031746018},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!P250/Inputs!$D$90)","v":8.6532539682539689},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!Q250/Inputs!$D$91)","v":7.6337301587301587},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,ADM!R250/Inputs!$D$92)","v":7.5221746031746033},0,0,{"$f":"IF(SUM(ADM!N250:R250)=ADM!S250,SUM(X250:AB250),IF(OR(SUM(ADM!F250:O250)=ADM!S250,SUM(ADM!G250:O250)=ADM!S250,SUM(ADM!H250:O250)=ADM!S250,SUM(ADM!I250:O250)=ADM!S250,SUM(ADM!J250:O250)=ADM!S250,SUM(ADM!K250:O250)=ADM!S250,SUM(ADM!L250:O250)=ADM!S250,SUM(ADM!M250:O250)=ADM!S250,SUM(ADM!N250:O250)=ADM!S250),SUM(Z250:AB250),SUM(Y250:AB250)))","v":32.135333333333335},32.135333333333335,{"$f":"Inputs!$D$39*AC250","v":0},{"$f":"Inputs!$D$40*AD250","v":0},{"$f":"Inputs!$D$41*AE250","v":10.604660000000001},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'Voc Ed'!H250)","v":1.2849761904761903},11.889636190476191,{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$72=1,$F250=0,Inputs!$D$74<=$AC250+$AG250),0,IF(AND($F250>0,$F250<=Inputs!$D$104,Inputs!$D$72=2),$F250/Inputs!$D$94-($AC250+$AG250),Inputs!$D$74-($AC250+$AG250)))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$72=1,$G250=0,Inputs!$D$75<=$AD250+$AH250),0,IF(Inputs!$D$72=2,IF(AND($G250>0,$G250<=Inputs!$D$104),$G250/Inputs!$D$94-($AD250+$AH250),Inputs!$D$75-($AD250+$AH250))))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$72=1,$H250=0,Inputs!$D$76<=$AE250+$AI250+AJ250),0,IF(Inputs!$D$72=2,IF(AND($H250>0,$H250<=Inputs!$D$104),$H250/Inputs!$D$94-($AE250+$AI250+$AJ250),Inputs!$D$76-($AE250+$AI250+$AJ250))))","v":0},{"$f":"IF(OR(J250=\"T\",K250=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O250=\"EM\",(AD250+AH250+AJ250)<Inputs!$D$75),Inputs!$D$75-(AD250+AH250+AJ250),IF(AND(O250=\"M\",(AD250+AH250+AJ250)<Inputs!$D$75),Inputs!$D$75-(AD250+AH250+AJ250),IF(AND(OR(O250=\"MH\",O250=\"H\",O250=\"EMH\"),(AD250+AE250+AH250+AI250+AJ250)<Inputs!$D$76),Inputs!$D$76-(AD250+AE250+AH250+AI250+AJ250),0)))),0))","v":0},0,{"$f":"IF($J250=\"T\",$I250/Inputs!$D$93,0)","v":0},{"$f":"IF(L250=1,(I250/7)*1.5,IF($J250=\"T\",0,IF(AND($K250=\"T\",($I250/Inputs!$D$94)>=1),$I250/Inputs!$D$94,IF(AND($K250=\"T\",($I250/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L250","v":0},0,{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$234=0,O250=\"M\",O250=\"H\"), 0,(F250*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$234=0,O250=\"E\",O250=\"H\"), 0,(SUM(F250:G250)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",Inputs!$D$234=0,O250=\"E\",O250=\"M\"), 0,(SUM(F250:H250)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'At-Risk'!T250/100)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'At-Risk'!U250/100)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'At-Risk'!V250/100)","v":1.65},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(AND(O250=\"E\", SUM(AX250:AZ250)<1/Inputs!$D$253*F250),1/Inputs!$D$253*F250-SUM(AX250:AZ250),IF(AND(O250=\"M\", SUM(AX250:AZ250)<1/Inputs!$D$256*SUM(F250:G250)),1/Inputs!$D$256* SUM(F250:G250)-SUM(AX250:AZ250),IF(AND(O250=\"H\",SUM(AX250:AZ250)<1/Inputs!$D$260*SUM(F250:H250)),1/Inputs!$D$260*SUM(F250:H250)-SUM(AX250:AZ250),0))))","v":0.4923555555555561},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'At-Risk'!AJ250/100)","v":0.02},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F250:$R250)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F250:$K250)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J250:$K250)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L250:$N250)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O250:$R250)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F250:$R250)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F250:$K250)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J250:$K250)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L250:$N250)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O250:$R250)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",F250=0,Inputs!$D$247=0,O250=\"M\",O250=\"H\"),0,1/Inputs!$D$253*F250)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",G250=0,Inputs!$D$247=0,O250=\"H\",O250=\"E\"),0,IF(SUM(F250:G250)<Inputs!$D$254,1/Inputs!$D$254*SUM(F250:G250),IF(SUM(F250:G250)>Inputs!$D$257,1/Inputs!$D$257*SUM(F250:G250),1)))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",H250=0,Inputs!$D$247=0,O250=\"E\",O250=\"M\"),0,IF(SUM(F250:H250)<Inputs!$D$258,1/Inputs!$D$258*SUM(F250:H250),IF(SUM(F250:H250)>Inputs!$D$261,1/Inputs!$D$261*SUM(F250:H250),1)))","v":1.071177777777778},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",G250=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G250)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",H250=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H250)","v":2.142355555555556},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,'At-Risk'!S250/100)","v":1.65},{"$f":"IF(OR($J250=\"T\",$K250=\"T\"),0,IF(AND(O250=\"E\",'At-Risk'!S250/100<1/Inputs!$D$253*F250),1/Inputs!$D$253*F250-'At-Risk'!S250/100,IF(AND(O250=\"M\",'At-Risk'!S250/100<1/Inputs!$D$256*SUM(F250:G250)),1/Inputs!$D$256* SUM(F250:G250)-'At-Risk'!S250/100,IF(AND(O250=\"H\",'At-Risk'!S250/100<1/Inputs!$D$260*SUM(F250:H250)),1/Inputs!$D$260*SUM(F250:H250)-'At-Risk'!S250/100,0))))","v":0.4923555555555561},2.6993680000000002,{"$f":"IF(OR(J250=\"T\",K250=\"T\"),0,IF(O250=\"E\",2/Inputs!$D$253*F250,IF(O250=\"M\",2/Inputs!$D$256*SUM(F250:G250),IF(O250=\"H\",5/Inputs!$D$261*SUM(F250:H250),0))))","v":5.3558888888888898},15.573501333333336,{"$f":"IF(OR($J250=\"T\",$K250=\"T\",F250=0,O250=\"M\",O250=\"H\"),0,IF(F250<Inputs!$D$251,1/Inputs!$D$251*F250,1))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",G250=0,O250=\"E\",O250=\"H\"),0,IF(SUM(F250:G250)<Inputs!$D$254,1/Inputs!$D$254*SUM(F250:G250),1))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",H250=0,O250=\"E\",O250=\"M\"),0,IF(SUM(F250:H250)<Inputs!$D$258,1/Inputs!$D$258*SUM(F250:H250),1))","v":1},0,{"$f":"IF(OR($J250=\"T\",$K250=\"T\",F250=0),0,IF(AND(O250=\"E\",F250>Inputs!$D$253),(F250-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",G250=0),0,IF(AND(O250=\"M\",SUM(F250:G250)>Inputs!$D$256),(SUM(F250:G250)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",H250=0),0,IF(AND(O250=\"H\",SUM(F250:H250)>Inputs!$D$260),(SUM(F250:H250)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.1423555555555558},{"$f":"IF(OR($K250=\"T\",$J250=\"T\",O250=\"M\",O250=\"H\"),0,IF(F250<Inputs!$D$251,1/Inputs!$D$251*F250,IF(F250>Inputs!$D$253,1/Inputs!$D$253*F250,1)))","v":0},{"$f":"IF(OR($K250=\"T\",$J250=\"T\",O250=\"E\",O250=\"H\"),0,IF(SUM(F250:G250)<Inputs!$D$254,1/Inputs!$D$254*SUM(F250:G250),IF(SUM(F250:G250)>Inputs!$D$256,1/Inputs!$D$256*SUM(F250:G250),1)))","v":0},{"$f":"IF(OR($K250=\"T\",$J250=\"T\",O250=\"E\",O250=\"M\"),0,IF(SUM(F250:H250)<Inputs!$D$258,1/Inputs!$D$258*SUM(F250:H250),IF(SUM(F250:H250)>Inputs!$D$261,1/Inputs!$D$261*SUM(F250:H250),1)))","v":1.071177777777778},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",F250=0,O250=\"M\",O250=\"H\"),0,1/Inputs!$D$253*F250)","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",G250=0,O250=\"E\",O250=\"H\"),0,1/Inputs!$D$256*SUM(F250:G250))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",H250=0,O250=\"E\",O250=\"M\"),0,4/Inputs!$D$261*SUM(F250:H250))","v":4.284711111111112},7.4982444444444454,0,0,0,0,0,0,0,0,0,667848.20029364352,694083.46147086599,612306.75442374405,603358.80646909401,0,0,2577597.222657348,2577597.222657348,0,0,850607.0834769248,103068.8253766025,953675.90885352727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,132347.63658023224,39492.178263590962,1604.2137767300881,0,0,0,0,85919.907421911616,0,142418.77281608229,132347.63658023224,39492.178263590962,216518.16670321723,198575.41406304733,{"$f":"0.05*($AF250+AK250+AP250+AT250+SUM(AU250:BD250))*175*Inputs!$D$228*(1+0.0765)","v":43628.713781482453},1032344.8182501175,0,0,118590.76343075726,0,0,0,116035.81351716976,0,0,59519.173039959926,0,0,196112.04305489143,490257.79304277839,{"$f":"Inputs!$D$152*F250+Inputs!$D$153*G250+Inputs!$D$154*H250","v":277579.80297224724},{"$f":"Inputs!$D$155*I250","v":198463.62744425965},{"$f":"'Voc Ed'!L250","v":77307.276747199066},{"$f":"Inputs!$D$156*$I250","v":19846.362744425966},{"$f":"Inputs!$D$157*$I250","v":79385.450977703862},{"$f":"Inputs!$D$158*$I250","v":25438.644245409174},{"$f":"IF(Inputs!$D$100=1,0,Activities!R250)","v":484095.79522779374},1162116.9603590388,6215992.7031628098]
["1516000","Park #16",{"$f":"'School Reference Sheet'!C35","v":"1516049"},{"$f":"'School Reference Sheet'!D35","v":"Meeteetse School"},{"$f":"'School Reference Sheet'!E35","v":"K-12"},{"$f":"IF(M251=1,SUM(ADM!F251:J251),IF(N251=1,SUM(ADM!F251:L251),SUM(ADM!F251:K251,0)))","v":51.801666666666669},{"$f":"ADM!S251-'School Resources'!H251-'School Resources'!F251","v":28.330999999999996},{"$f":"IF(SUM(ADM!N251:R251)=ADM!S251,SUM(ADM!N251:R251),IF(OR(SUM(ADM!F251:O251)=ADM!S251,SUM(ADM!G251:O251)=ADM!S251,SUM(ADM!H251:O251)=ADM!S251,SUM(ADM!I251:O251)=ADM!S251,SUM(ADM!J251:O251)=ADM!S251,SUM(ADM!K251:O251)=ADM!S251,SUM(ADM!L251:O251)=ADM!S251,SUM(ADM!M251:O251)=ADM!S251,SUM(ADM!N251:O251)=ADM!S251),0,SUM(ADM!O251:R251)))","v":36.643333333333338},{"$f":"SUM(ADM!$F251:$R251)","v":116.776},"F",{"$f":"IF(I251<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F251:J251)=0,SUM(ADM!O251:R251)=0,ADM!K251>0,ADM!N251>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M251:R251)=0,ADM!L251>0),1,0)","v":0},"H",{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!F251/Inputs!$D$80)","v":0.34825},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!G251/Inputs!$D$81)","v":0.48858333333333331},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!H251/Inputs!$D$82)","v":0.63189583333333332},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!I251/Inputs!$D$83)","v":0.64893749999999994},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!J251/Inputs!$D$84)","v":0.59910416666666666},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(M251=1,ADM!K251/Inputs!$D$95,ADM!K251/Inputs!$D$85))","v":0.52083333333333337},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(N251=1,ADM!L251/Inputs!$D$96,ADM!L251/Inputs!$D$86))","v":0.37826984126984126},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!M251/Inputs!$D$87)","v":0.46031746031746029},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!N251/Inputs!$D$88)","v":0.51050793650793647},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!O251/Inputs!$D$89)","v":0.51147619047619042},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!P251/Inputs!$D$90)","v":0.48830158730158729},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!Q251/Inputs!$D$91)","v":0.38499999999999995},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,ADM!R251/Inputs!$D$92)","v":0.36014285714285715},3.2376041666666668,1.3490952380952383,{"$f":"IF(SUM(ADM!N251:R251)=ADM!S251,SUM(X251:AB251),IF(OR(SUM(ADM!F251:O251)=ADM!S251,SUM(ADM!G251:O251)=ADM!S251,SUM(ADM!H251:O251)=ADM!S251,SUM(ADM!I251:O251)=ADM!S251,SUM(ADM!J251:O251)=ADM!S251,SUM(ADM!K251:O251)=ADM!S251,SUM(ADM!L251:O251)=ADM!S251,SUM(ADM!M251:O251)=ADM!S251,SUM(ADM!N251:O251)=ADM!S251),SUM(Z251:AB251),SUM(Y251:AB251)))","v":1.7449206349206348},6.3316200396825399,{"$f":"Inputs!$D$39*AC251","v":0.64752083333333343},{"$f":"Inputs!$D$40*AD251","v":0.44520142857142869},{"$f":"Inputs!$D$41*AE251","v":0.57582380952380952},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'Voc Ed'!H251)","v":8.5895238095238094E-2},1.7544413095238096,{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$72=1,$F251=0,Inputs!$D$74<=$AC251+$AG251),0,IF(AND($F251>0,$F251<=Inputs!$D$104,Inputs!$D$72=2),$F251/Inputs!$D$94-($AC251+$AG251),Inputs!$D$74-($AC251+$AG251)))","v":2.1148749999999996},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$72=1,$G251=0,Inputs!$D$75<=$AD251+$AH251),0,IF(Inputs!$D$72=2,IF(AND($G251>0,$G251<=Inputs!$D$104),$G251/Inputs!$D$94-($AD251+$AH251),Inputs!$D$75-($AD251+$AH251))))","v":2.2529890476190468},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$72=1,$H251=0,Inputs!$D$76<=$AE251+$AI251+AJ251),0,IF(Inputs!$D$72=2,IF(AND($H251>0,$H251<=Inputs!$D$104),$H251/Inputs!$D$94-($AE251+$AI251+$AJ251),Inputs!$D$76-($AE251+$AI251+$AJ251))))","v":2.8281222222222229},{"$f":"IF(OR(J251=\"T\",K251=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O251=\"EM\",(AD251+AH251+AJ251)<Inputs!$D$75),Inputs!$D$75-(AD251+AH251+AJ251),IF(AND(O251=\"M\",(AD251+AH251+AJ251)<Inputs!$D$75),Inputs!$D$75-(AD251+AH251+AJ251),IF(AND(OR(O251=\"MH\",O251=\"H\",O251=\"EMH\"),(AD251+AE251+AH251+AI251+AJ251)<Inputs!$D$76),Inputs!$D$76-(AD251+AE251+AH251+AI251+AJ251),0)))),0))","v":0},7.1959862698412689,{"$f":"IF($J251=\"T\",$I251/Inputs!$D$93,0)","v":0},{"$f":"IF(L251=1,(I251/7)*1.5,IF($J251=\"T\",0,IF(AND($K251=\"T\",($I251/Inputs!$D$94)>=1),$I251/Inputs!$D$94,IF(AND($K251=\"T\",($I251/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L251","v":1.2279523809523791},0,{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$234=0,O251=\"M\",O251=\"H\"), 0,(F251*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$234=0,O251=\"E\",O251=\"H\"), 0,(SUM(F251:G251)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",Inputs!$D$234=0,O251=\"E\",O251=\"M\"), 0,(SUM(F251:H251)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'At-Risk'!T251/100)","v":0.21},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'At-Risk'!U251/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'At-Risk'!V251/100)","v":0.16},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(AND(O251=\"E\", SUM(AX251:AZ251)<1/Inputs!$D$253*F251),1/Inputs!$D$253*F251-SUM(AX251:AZ251),IF(AND(O251=\"M\", SUM(AX251:AZ251)<1/Inputs!$D$256*SUM(F251:G251)),1/Inputs!$D$256* SUM(F251:G251)-SUM(AX251:AZ251),IF(AND(O251=\"H\",SUM(AX251:AZ251)<1/Inputs!$D$260*SUM(F251:H251)),1/Inputs!$D$260*SUM(F251:H251)-SUM(AX251:AZ251),0))))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'At-Risk'!AJ251/100)","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F251:$R251)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F251:$K251)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J251:$K251)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L251:$N251)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O251:$R251)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F251:$R251)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F251:$K251)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J251:$K251)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L251:$N251)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O251:$R251)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",F251=0,Inputs!$D$247=0,O251=\"M\",O251=\"H\"),0,1/Inputs!$D$253*F251)","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",G251=0,Inputs!$D$247=0,O251=\"H\",O251=\"E\"),0,IF(SUM(F251:G251)<Inputs!$D$254,1/Inputs!$D$254*SUM(F251:G251),IF(SUM(F251:G251)>Inputs!$D$257,1/Inputs!$D$257*SUM(F251:G251),1)))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",H251=0,Inputs!$D$247=0,O251=\"E\",O251=\"M\"),0,IF(SUM(F251:H251)<Inputs!$D$258,1/Inputs!$D$258*SUM(F251:H251),IF(SUM(F251:H251)>Inputs!$D$261,1/Inputs!$D$261*SUM(F251:H251),1)))","v":1},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",G251=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G251)","v":8.9939682539682528E-2},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",H251=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H251)","v":0.11632804232804234},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,'At-Risk'!S251/100)","v":0.44},{"$f":"IF(OR($J251=\"T\",$K251=\"T\"),0,IF(AND(O251=\"E\",'At-Risk'!S251/100<1/Inputs!$D$253*F251),1/Inputs!$D$253*F251-'At-Risk'!S251/100,IF(AND(O251=\"M\",'At-Risk'!S251/100<1/Inputs!$D$256*SUM(F251:G251)),1/Inputs!$D$256* SUM(F251:G251)-'At-Risk'!S251/100,IF(AND(O251=\"H\",'At-Risk'!S251/100<1/Inputs!$D$260*SUM(F251:H251)),1/Inputs!$D$260*SUM(F251:H251)-'At-Risk'!S251/100,0))))","v":0},0.25989733333333331,{"$f":"IF(OR(J251=\"T\",K251=\"T\"),0,IF(O251=\"E\",2/Inputs!$D$253*F251,IF(O251=\"M\",2/Inputs!$D$256*SUM(F251:G251),IF(O251=\"H\",5/Inputs!$D$261*SUM(F251:H251),0))))","v":0.92679365079365084},3.2729587089947092,{"$f":"IF(OR($J251=\"T\",$K251=\"T\",F251=0,O251=\"M\",O251=\"H\"),0,IF(F251<Inputs!$D$251,1/Inputs!$D$251*F251,1))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",G251=0,O251=\"E\",O251=\"H\"),0,IF(SUM(F251:G251)<Inputs!$D$254,1/Inputs!$D$254*SUM(F251:G251),1))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",H251=0,O251=\"E\",O251=\"M\"),0,IF(SUM(F251:H251)<Inputs!$D$258,1/Inputs!$D$258*SUM(F251:H251),1))","v":1},0,{"$f":"IF(OR($J251=\"T\",$K251=\"T\",F251=0),0,IF(AND(O251=\"E\",F251>Inputs!$D$253),(F251-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",G251=0),0,IF(AND(O251=\"M\",SUM(F251:G251)>Inputs!$D$256),(SUM(F251:G251)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",H251=0),0,IF(AND(O251=\"H\",SUM(F251:H251)>Inputs!$D$260),(SUM(F251:H251)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K251=\"T\",$J251=\"T\",O251=\"M\",O251=\"H\"),0,IF(F251<Inputs!$D$251,1/Inputs!$D$251*F251,IF(F251>Inputs!$D$253,1/Inputs!$D$253*F251,1)))","v":0},{"$f":"IF(OR($K251=\"T\",$J251=\"T\",O251=\"E\",O251=\"H\"),0,IF(SUM(F251:G251)<Inputs!$D$254,1/Inputs!$D$254*SUM(F251:G251),IF(SUM(F251:G251)>Inputs!$D$256,1/Inputs!$D$256*SUM(F251:G251),1)))","v":0},{"$f":"IF(OR($K251=\"T\",$J251=\"T\",O251=\"E\",O251=\"M\"),0,IF(SUM(F251:H251)<Inputs!$D$258,1/Inputs!$D$258*SUM(F251:H251),IF(SUM(F251:H251)>Inputs!$D$261,1/Inputs!$D$261*SUM(F251:H251),1)))","v":1},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",F251=0,O251=\"M\",O251=\"H\"),0,1/Inputs!$D$253*F251)","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",G251=0,O251=\"E\",O251=\"H\"),0,1/Inputs!$D$256*SUM(F251:G251))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",H251=0,O251=\"E\",O251=\"M\"),0,4/Inputs!$D$261*SUM(F251:H251))","v":0.74143492063492067},2.7414349206349207,24578.372851053176,34482.651358153809,44597.18993451148,45799.936344667105,42282.858822549424,36758.75336661459,26697.077378431761,32487.736308779367,36030.019833205588,36098.356106130945,34462.766622999297,27172.070488601501,25417.732727927418,228499.76267754962,95214.833520416738,123150.92594565917,446865.52214362554,45699.952535509925,31420.895061737527,40639.80556206753,6062.2115952182303,123822.86475453322,149261.12357034051,159008.77197909588,199599.83473403263,0,507869.73028346902,0,0,86664.957537361275,86664.957537361275,0,0,0,14821.129357419,4940.3764524730013,11292.289034224001,0,0,0,0,0,0,70576.806463900008,5459.9148829521118,7061.8573656998315,31053.794844116004,0,18342.723795150374,35602.661880846579,{"$f":"0.05*($AF251+AK251+AP251+AT251+SUM(AU251:BD251))*175*Inputs!$D$228*(1+0.0765)","v":14851.102861046991},214002.65693782791,0,0,106052.28809724108,0,0,0,0,0,0,55021.029889767095,0,0,33625.397589695684,194698.71557670383,{"$f":"Inputs!$D$152*F251+Inputs!$D$153*G251+Inputs!$D$154*H251","v":41991.46986371337},{"$f":"Inputs!$D$155*I251","v":34342.540266359916},{"$f":"'Voc Ed'!L251","v":12551.063754251143},{"$f":"Inputs!$D$156*$I251","v":3434.254026635992},{"$f":"Inputs!$D$157*$I251","v":13737.016106543968},{"$f":"Inputs!$D$158*$I251","v":4401.9535245315219},{"$f":"IF(Inputs!$D$100=1,0,Activities!R251)","v":89882.811455804826},200341.10899784073,1774265.5562313613]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!C36","v":"1601001"},{"$f":"'School Reference Sheet'!D36","v":"Chugwater Elementary"},{"$f":"'School Reference Sheet'!E36","v":"K-6"},{"$f":"IF(M252=1,SUM(ADM!F252:J252),IF(N252=1,SUM(ADM!F252:L252),SUM(ADM!F252:K252,0)))","v":30.01466666666667},{"$f":"ADM!S252-'School Resources'!H252-'School Resources'!F252","v":0},{"$f":"IF(SUM(ADM!N252:R252)=ADM!S252,SUM(ADM!N252:R252),IF(OR(SUM(ADM!F252:O252)=ADM!S252,SUM(ADM!G252:O252)=ADM!S252,SUM(ADM!H252:O252)=ADM!S252,SUM(ADM!I252:O252)=ADM!S252,SUM(ADM!J252:O252)=ADM!S252,SUM(ADM!K252:O252)=ADM!S252,SUM(ADM!L252:O252)=ADM!S252,SUM(ADM!M252:O252)=ADM!S252,SUM(ADM!N252:O252)=ADM!S252),0,SUM(ADM!O252:R252)))","v":0},{"$f":"SUM(ADM!$F252:$R252)","v":30.01466666666667},"F",{"$f":"IF(I252<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F252:J252)=0,SUM(ADM!O252:R252)=0,ADM!K252>0,ADM!N252>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M252:R252)=0,ADM!L252>0),1,0)","v":1},"E",{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!F252/Inputs!$D$80)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!G252/Inputs!$D$81)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!H252/Inputs!$D$82)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!I252/Inputs!$D$83)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!J252/Inputs!$D$84)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(M252=1,ADM!K252/Inputs!$D$95,ADM!K252/Inputs!$D$85))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(N252=1,ADM!L252/Inputs!$D$96,ADM!L252/Inputs!$D$86))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!M252/Inputs!$D$87)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!N252/Inputs!$D$88)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!O252/Inputs!$D$89)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!P252/Inputs!$D$90)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!Q252/Inputs!$D$91)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,ADM!R252/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N252:R252)=ADM!S252,SUM(X252:AB252),IF(OR(SUM(ADM!F252:O252)=ADM!S252,SUM(ADM!G252:O252)=ADM!S252,SUM(ADM!H252:O252)=ADM!S252,SUM(ADM!I252:O252)=ADM!S252,SUM(ADM!J252:O252)=ADM!S252,SUM(ADM!K252:O252)=ADM!S252,SUM(ADM!L252:O252)=ADM!S252,SUM(ADM!M252:O252)=ADM!S252,SUM(ADM!N252:O252)=ADM!S252),SUM(Z252:AB252),SUM(Y252:AB252)))","v":0},0,{"$f":"Inputs!$D$39*AC252","v":0},{"$f":"Inputs!$D$40*AD252","v":0},{"$f":"Inputs!$D$41*AE252","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'Voc Ed'!H252)","v":0},0,{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$72=1,$F252=0,Inputs!$D$74<=$AC252+$AG252),0,IF(AND($F252>0,$F252<=Inputs!$D$104,Inputs!$D$72=2),$F252/Inputs!$D$94-($AC252+$AG252),Inputs!$D$74-($AC252+$AG252)))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$72=1,$G252=0,Inputs!$D$75<=$AD252+$AH252),0,IF(Inputs!$D$72=2,IF(AND($G252>0,$G252<=Inputs!$D$104),$G252/Inputs!$D$94-($AD252+$AH252),Inputs!$D$75-($AD252+$AH252))))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$72=1,$H252=0,Inputs!$D$76<=$AE252+$AI252+AJ252),0,IF(Inputs!$D$72=2,IF(AND($H252>0,$H252<=Inputs!$D$104),$H252/Inputs!$D$94-($AE252+$AI252+$AJ252),Inputs!$D$76-($AE252+$AI252+$AJ252))))","v":0},{"$f":"IF(OR(J252=\"T\",K252=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O252=\"EM\",(AD252+AH252+AJ252)<Inputs!$D$75),Inputs!$D$75-(AD252+AH252+AJ252),IF(AND(O252=\"M\",(AD252+AH252+AJ252)<Inputs!$D$75),Inputs!$D$75-(AD252+AH252+AJ252),IF(AND(OR(O252=\"MH\",O252=\"H\",O252=\"EMH\"),(AD252+AE252+AH252+AI252+AJ252)<Inputs!$D$76),Inputs!$D$76-(AD252+AE252+AH252+AI252+AJ252),0)))),0))","v":0},0,{"$f":"IF($J252=\"T\",$I252/Inputs!$D$93,0)","v":0},{"$f":"IF(L252=1,(I252/7)*1.5,IF($J252=\"T\",0,IF(AND($K252=\"T\",($I252/Inputs!$D$94)>=1),$I252/Inputs!$D$94,IF(AND($K252=\"T\",($I252/Inputs!$D$94)<1),1,0))))","v":4.287809523809524},{"$f":"'Small District Adjustment'!L252","v":0},4.287809523809524,{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$234=0,O252=\"M\",O252=\"H\"), 0,(F252*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$234=0,O252=\"E\",O252=\"H\"), 0,(SUM(F252:G252)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",Inputs!$D$234=0,O252=\"E\",O252=\"M\"), 0,(SUM(F252:H252)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'At-Risk'!T252/100)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'At-Risk'!U252/100)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'At-Risk'!V252/100)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(AND(O252=\"E\", SUM(AX252:AZ252)<1/Inputs!$D$253*F252),1/Inputs!$D$253*F252-SUM(AX252:AZ252),IF(AND(O252=\"M\", SUM(AX252:AZ252)<1/Inputs!$D$256*SUM(F252:G252)),1/Inputs!$D$256* SUM(F252:G252)-SUM(AX252:AZ252),IF(AND(O252=\"H\",SUM(AX252:AZ252)<1/Inputs!$D$260*SUM(F252:H252)),1/Inputs!$D$260*SUM(F252:H252)-SUM(AX252:AZ252),0))))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'At-Risk'!AJ252/100)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F252:$R252)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F252:$K252)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J252:$K252)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L252:$N252)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O252:$R252)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F252:$R252)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F252:$K252)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J252:$K252)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L252:$N252)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O252:$R252)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",F252=0,Inputs!$D$247=0,O252=\"M\",O252=\"H\"),0,1/Inputs!$D$253*F252)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",G252=0,Inputs!$D$247=0,O252=\"H\",O252=\"E\"),0,IF(SUM(F252:G252)<Inputs!$D$254,1/Inputs!$D$254*SUM(F252:G252),IF(SUM(F252:G252)>Inputs!$D$257,1/Inputs!$D$257*SUM(F252:G252),1)))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",H252=0,Inputs!$D$247=0,O252=\"E\",O252=\"M\"),0,IF(SUM(F252:H252)<Inputs!$D$258,1/Inputs!$D$258*SUM(F252:H252),IF(SUM(F252:H252)>Inputs!$D$261,1/Inputs!$D$261*SUM(F252:H252),1)))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",G252=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G252)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",H252=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H252)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,'At-Risk'!S252/100)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\"),0,IF(AND(O252=\"E\",'At-Risk'!S252/100<1/Inputs!$D$253*F252),1/Inputs!$D$253*F252-'At-Risk'!S252/100,IF(AND(O252=\"M\",'At-Risk'!S252/100<1/Inputs!$D$256*SUM(F252:G252)),1/Inputs!$D$256* SUM(F252:G252)-'At-Risk'!S252/100,IF(AND(O252=\"H\",'At-Risk'!S252/100<1/Inputs!$D$260*SUM(F252:H252)),1/Inputs!$D$260*SUM(F252:H252)-'At-Risk'!S252/100,0))))","v":0},0,{"$f":"IF(OR(J252=\"T\",K252=\"T\"),0,IF(O252=\"E\",2/Inputs!$D$253*F252,IF(O252=\"M\",2/Inputs!$D$256*SUM(F252:G252),IF(O252=\"H\",5/Inputs!$D$261*SUM(F252:H252),0))))","v":0},0,{"$f":"IF(OR($J252=\"T\",$K252=\"T\",F252=0,O252=\"M\",O252=\"H\"),0,IF(F252<Inputs!$D$251,1/Inputs!$D$251*F252,1))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",G252=0,O252=\"E\",O252=\"H\"),0,IF(SUM(F252:G252)<Inputs!$D$254,1/Inputs!$D$254*SUM(F252:G252),1))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",H252=0,O252=\"E\",O252=\"M\"),0,IF(SUM(F252:H252)<Inputs!$D$258,1/Inputs!$D$258*SUM(F252:H252),1))","v":0},1,{"$f":"IF(OR($J252=\"T\",$K252=\"T\",F252=0),0,IF(AND(O252=\"E\",F252>Inputs!$D$253),(F252-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",G252=0),0,IF(AND(O252=\"M\",SUM(F252:G252)>Inputs!$D$256),(SUM(F252:G252)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",H252=0),0,IF(AND(O252=\"H\",SUM(F252:H252)>Inputs!$D$260),(SUM(F252:H252)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K252=\"T\",$J252=\"T\",O252=\"M\",O252=\"H\"),0,IF(F252<Inputs!$D$251,1/Inputs!$D$251*F252,IF(F252>Inputs!$D$253,1/Inputs!$D$253*F252,1)))","v":0},{"$f":"IF(OR($K252=\"T\",$J252=\"T\",O252=\"E\",O252=\"H\"),0,IF(SUM(F252:G252)<Inputs!$D$254,1/Inputs!$D$254*SUM(F252:G252),IF(SUM(F252:G252)>Inputs!$D$256,1/Inputs!$D$256*SUM(F252:G252),1)))","v":0},{"$f":"IF(OR($K252=\"T\",$J252=\"T\",O252=\"E\",O252=\"M\"),0,IF(SUM(F252:H252)<Inputs!$D$258,1/Inputs!$D$258*SUM(F252:H252),IF(SUM(F252:H252)>Inputs!$D$261,1/Inputs!$D$261*SUM(F252:H252),1)))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",F252=0,O252=\"M\",O252=\"H\"),0,1/Inputs!$D$253*F252)","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",G252=0,O252=\"E\",O252=\"H\"),0,1/Inputs!$D$256*SUM(F252:G252))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",H252=0,O252=\"E\",O252=\"M\"),0,4/Inputs!$D$261*SUM(F252:H252))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321655.83123107767,0,321655.83123107767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF252+AK252+AP252+AT252+SUM(AU252:BD252))*175*Inputs!$D$228*(1+0.0765)","v":4050.2803343200644},4050.2803343200644,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F252+Inputs!$D$153*G252+Inputs!$D$154*H252","v":10082.887430221352},{"$f":"Inputs!$D$155*I252","v":8826.9841284285376},{"$f":"'Voc Ed'!L252","v":0},{"$f":"Inputs!$D$156*$I252","v":882.69841284285383},{"$f":"Inputs!$D$157*$I252","v":3530.7936513714153},{"$f":"Inputs!$D$158*$I252","v":1131.4239888416466},{"$f":"IF(Inputs!$D$100=1,0,Activities!R252)","v":2244.4706540825555},26699.258265788354,444835.94984939112]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!F36","v":"1601002"},{"$f":"'School Reference Sheet'!G36","v":"Glendo Elementary"},{"$f":"'School Reference Sheet'!H36","v":"K-6"},{"$f":"IF(M253=1,SUM(ADM!F253:J253),IF(N253=1,SUM(ADM!F253:L253),SUM(ADM!F253:K253,0)))","v":28.311333333333334},{"$f":"ADM!S253-'School Resources'!H253-'School Resources'!F253","v":0},{"$f":"IF(SUM(ADM!N253:R253)=ADM!S253,SUM(ADM!N253:R253),IF(OR(SUM(ADM!F253:O253)=ADM!S253,SUM(ADM!G253:O253)=ADM!S253,SUM(ADM!H253:O253)=ADM!S253,SUM(ADM!I253:O253)=ADM!S253,SUM(ADM!J253:O253)=ADM!S253,SUM(ADM!K253:O253)=ADM!S253,SUM(ADM!L253:O253)=ADM!S253,SUM(ADM!M253:O253)=ADM!S253,SUM(ADM!N253:O253)=ADM!S253),0,SUM(ADM!O253:R253)))","v":0},{"$f":"SUM(ADM!$F253:$R253)","v":28.311333333333334},"F",{"$f":"IF(I253<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F253:J253)=0,SUM(ADM!O253:R253)=0,ADM!K253>0,ADM!N253>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M253:R253)=0,ADM!L253>0),1,0)","v":1},"E",{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!F253/Inputs!$D$80)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!G253/Inputs!$D$81)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!H253/Inputs!$D$82)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!I253/Inputs!$D$83)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!J253/Inputs!$D$84)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(M253=1,ADM!K253/Inputs!$D$95,ADM!K253/Inputs!$D$85))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(N253=1,ADM!L253/Inputs!$D$96,ADM!L253/Inputs!$D$86))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!M253/Inputs!$D$87)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!N253/Inputs!$D$88)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!O253/Inputs!$D$89)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!P253/Inputs!$D$90)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!Q253/Inputs!$D$91)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,ADM!R253/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N253:R253)=ADM!S253,SUM(X253:AB253),IF(OR(SUM(ADM!F253:O253)=ADM!S253,SUM(ADM!G253:O253)=ADM!S253,SUM(ADM!H253:O253)=ADM!S253,SUM(ADM!I253:O253)=ADM!S253,SUM(ADM!J253:O253)=ADM!S253,SUM(ADM!K253:O253)=ADM!S253,SUM(ADM!L253:O253)=ADM!S253,SUM(ADM!M253:O253)=ADM!S253,SUM(ADM!N253:O253)=ADM!S253),SUM(Z253:AB253),SUM(Y253:AB253)))","v":0},0,{"$f":"Inputs!$D$39*AC253","v":0},{"$f":"Inputs!$D$40*AD253","v":0},{"$f":"Inputs!$D$41*AE253","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'Voc Ed'!H253)","v":0},0,{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$72=1,$F253=0,Inputs!$D$74<=$AC253+$AG253),0,IF(AND($F253>0,$F253<=Inputs!$D$104,Inputs!$D$72=2),$F253/Inputs!$D$94-($AC253+$AG253),Inputs!$D$74-($AC253+$AG253)))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$72=1,$G253=0,Inputs!$D$75<=$AD253+$AH253),0,IF(Inputs!$D$72=2,IF(AND($G253>0,$G253<=Inputs!$D$104),$G253/Inputs!$D$94-($AD253+$AH253),Inputs!$D$75-($AD253+$AH253))))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$72=1,$H253=0,Inputs!$D$76<=$AE253+$AI253+AJ253),0,IF(Inputs!$D$72=2,IF(AND($H253>0,$H253<=Inputs!$D$104),$H253/Inputs!$D$94-($AE253+$AI253+$AJ253),Inputs!$D$76-($AE253+$AI253+$AJ253))))","v":0},{"$f":"IF(OR(J253=\"T\",K253=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O253=\"EM\",(AD253+AH253+AJ253)<Inputs!$D$75),Inputs!$D$75-(AD253+AH253+AJ253),IF(AND(O253=\"M\",(AD253+AH253+AJ253)<Inputs!$D$75),Inputs!$D$75-(AD253+AH253+AJ253),IF(AND(OR(O253=\"MH\",O253=\"H\",O253=\"EMH\"),(AD253+AE253+AH253+AI253+AJ253)<Inputs!$D$76),Inputs!$D$76-(AD253+AE253+AH253+AI253+AJ253),0)))),0))","v":0},0,{"$f":"IF($J253=\"T\",$I253/Inputs!$D$93,0)","v":0},{"$f":"IF(L253=1,(I253/7)*1.5,IF($J253=\"T\",0,IF(AND($K253=\"T\",($I253/Inputs!$D$94)>=1),$I253/Inputs!$D$94,IF(AND($K253=\"T\",($I253/Inputs!$D$94)<1),1,0))))","v":4.0444761904761908},{"$f":"'Small District Adjustment'!L253","v":0},4.0444761904761908,{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$234=0,O253=\"M\",O253=\"H\"), 0,(F253*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$234=0,O253=\"E\",O253=\"H\"), 0,(SUM(F253:G253)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",Inputs!$D$234=0,O253=\"E\",O253=\"M\"), 0,(SUM(F253:H253)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'At-Risk'!T253/100)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'At-Risk'!U253/100)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'At-Risk'!V253/100)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(AND(O253=\"E\", SUM(AX253:AZ253)<1/Inputs!$D$253*F253),1/Inputs!$D$253*F253-SUM(AX253:AZ253),IF(AND(O253=\"M\", SUM(AX253:AZ253)<1/Inputs!$D$256*SUM(F253:G253)),1/Inputs!$D$256* SUM(F253:G253)-SUM(AX253:AZ253),IF(AND(O253=\"H\",SUM(AX253:AZ253)<1/Inputs!$D$260*SUM(F253:H253)),1/Inputs!$D$260*SUM(F253:H253)-SUM(AX253:AZ253),0))))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'At-Risk'!AJ253/100)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F253:$R253)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F253:$K253)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J253:$K253)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L253:$N253)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O253:$R253)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F253:$R253)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F253:$K253)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J253:$K253)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L253:$N253)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O253:$R253)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",F253=0,Inputs!$D$247=0,O253=\"M\",O253=\"H\"),0,1/Inputs!$D$253*F253)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",G253=0,Inputs!$D$247=0,O253=\"H\",O253=\"E\"),0,IF(SUM(F253:G253)<Inputs!$D$254,1/Inputs!$D$254*SUM(F253:G253),IF(SUM(F253:G253)>Inputs!$D$257,1/Inputs!$D$257*SUM(F253:G253),1)))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",H253=0,Inputs!$D$247=0,O253=\"E\",O253=\"M\"),0,IF(SUM(F253:H253)<Inputs!$D$258,1/Inputs!$D$258*SUM(F253:H253),IF(SUM(F253:H253)>Inputs!$D$261,1/Inputs!$D$261*SUM(F253:H253),1)))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",G253=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G253)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",H253=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H253)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,'At-Risk'!S253/100)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\"),0,IF(AND(O253=\"E\",'At-Risk'!S253/100<1/Inputs!$D$253*F253),1/Inputs!$D$253*F253-'At-Risk'!S253/100,IF(AND(O253=\"M\",'At-Risk'!S253/100<1/Inputs!$D$256*SUM(F253:G253)),1/Inputs!$D$256* SUM(F253:G253)-'At-Risk'!S253/100,IF(AND(O253=\"H\",'At-Risk'!S253/100<1/Inputs!$D$260*SUM(F253:H253)),1/Inputs!$D$260*SUM(F253:H253)-'At-Risk'!S253/100,0))))","v":0},0,{"$f":"IF(OR(J253=\"T\",K253=\"T\"),0,IF(O253=\"E\",2/Inputs!$D$253*F253,IF(O253=\"M\",2/Inputs!$D$256*SUM(F253:G253),IF(O253=\"H\",5/Inputs!$D$261*SUM(F253:H253),0))))","v":0},0,{"$f":"IF(OR($J253=\"T\",$K253=\"T\",F253=0,O253=\"M\",O253=\"H\"),0,IF(F253<Inputs!$D$251,1/Inputs!$D$251*F253,1))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",G253=0,O253=\"E\",O253=\"H\"),0,IF(SUM(F253:G253)<Inputs!$D$254,1/Inputs!$D$254*SUM(F253:G253),1))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",H253=0,O253=\"E\",O253=\"M\"),0,IF(SUM(F253:H253)<Inputs!$D$258,1/Inputs!$D$258*SUM(F253:H253),1))","v":0},1,{"$f":"IF(OR($J253=\"T\",$K253=\"T\",F253=0),0,IF(AND(O253=\"E\",F253>Inputs!$D$253),(F253-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",G253=0),0,IF(AND(O253=\"M\",SUM(F253:G253)>Inputs!$D$256),(SUM(F253:G253)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",H253=0),0,IF(AND(O253=\"H\",SUM(F253:H253)>Inputs!$D$260),(SUM(F253:H253)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K253=\"T\",$J253=\"T\",O253=\"M\",O253=\"H\"),0,IF(F253<Inputs!$D$251,1/Inputs!$D$251*F253,IF(F253>Inputs!$D$253,1/Inputs!$D$253*F253,1)))","v":0},{"$f":"IF(OR($K253=\"T\",$J253=\"T\",O253=\"E\",O253=\"H\"),0,IF(SUM(F253:G253)<Inputs!$D$254,1/Inputs!$D$254*SUM(F253:G253),IF(SUM(F253:G253)>Inputs!$D$256,1/Inputs!$D$256*SUM(F253:G253),1)))","v":0},{"$f":"IF(OR($K253=\"T\",$J253=\"T\",O253=\"E\",O253=\"M\"),0,IF(SUM(F253:H253)<Inputs!$D$258,1/Inputs!$D$258*SUM(F253:H253),IF(SUM(F253:H253)>Inputs!$D$261,1/Inputs!$D$261*SUM(F253:H253),1)))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",F253=0,O253=\"M\",O253=\"H\"),0,1/Inputs!$D$253*F253)","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",G253=0,O253=\"E\",O253=\"H\"),0,1/Inputs!$D$256*SUM(F253:G253))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",H253=0,O253=\"E\",O253=\"M\"),0,4/Inputs!$D$261*SUM(F253:H253))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303401.85209209222,0,303401.85209209222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF253+AK253+AP253+AT253+SUM(AU253:BD253))*175*Inputs!$D$228*(1+0.0765)","v":3820.4267904040289},3820.4267904040289,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F253+Inputs!$D$153*G253+Inputs!$D$154*H253","v":9510.6832326242748},{"$f":"Inputs!$D$155*I253","v":8326.0524850511902},{"$f":"'Voc Ed'!L253","v":0},{"$f":"Inputs!$D$156*$I253","v":832.60524850511899},{"$f":"Inputs!$D$157*$I253","v":3330.420994020476},{"$f":"Inputs!$D$158*$I253","v":1067.2156397791791},{"$f":"IF(Inputs!$D$100=1,0,Activities!R253)","v":3747.2711629898149},26814.248762970055,426467.10766367131]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!I36","v":"1601003"},{"$f":"'School Reference Sheet'!J36","v":"Libbey Elementary"},{"$f":"'School Reference Sheet'!K36","v":"K-2"},{"$f":"IF(M254=1,SUM(ADM!F254:J254),IF(N254=1,SUM(ADM!F254:L254),SUM(ADM!F254:K254,0)))","v":229.27500000000001},{"$f":"ADM!S254-'School Resources'!H254-'School Resources'!F254","v":0},{"$f":"IF(SUM(ADM!N254:R254)=ADM!S254,SUM(ADM!N254:R254),IF(OR(SUM(ADM!F254:O254)=ADM!S254,SUM(ADM!G254:O254)=ADM!S254,SUM(ADM!H254:O254)=ADM!S254,SUM(ADM!I254:O254)=ADM!S254,SUM(ADM!J254:O254)=ADM!S254,SUM(ADM!K254:O254)=ADM!S254,SUM(ADM!L254:O254)=ADM!S254,SUM(ADM!M254:O254)=ADM!S254,SUM(ADM!N254:O254)=ADM!S254),0,SUM(ADM!O254:R254)))","v":0},{"$f":"SUM(ADM!$F254:$R254)","v":229.27500000000001},"F",{"$f":"IF(I254<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F254:J254)=0,SUM(ADM!O254:R254)=0,ADM!K254>0,ADM!N254>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M254:R254)=0,ADM!L254>0),1,0)","v":0},"E",{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!F254/Inputs!$D$80)","v":4.0903749999999999},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!G254/Inputs!$D$81)","v":5.47},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!H254/Inputs!$D$82)","v":4.7693124999999998},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!I254/Inputs!$D$83)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!J254/Inputs!$D$84)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(M254=1,ADM!K254/Inputs!$D$95,ADM!K254/Inputs!$D$85))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(N254=1,ADM!L254/Inputs!$D$96,ADM!L254/Inputs!$D$86))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!M254/Inputs!$D$87)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!N254/Inputs!$D$88)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!O254/Inputs!$D$89)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!P254/Inputs!$D$90)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!Q254/Inputs!$D$91)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,ADM!R254/Inputs!$D$92)","v":0},14.3296875,0,{"$f":"IF(SUM(ADM!N254:R254)=ADM!S254,SUM(X254:AB254),IF(OR(SUM(ADM!F254:O254)=ADM!S254,SUM(ADM!G254:O254)=ADM!S254,SUM(ADM!H254:O254)=ADM!S254,SUM(ADM!I254:O254)=ADM!S254,SUM(ADM!J254:O254)=ADM!S254,SUM(ADM!K254:O254)=ADM!S254,SUM(ADM!L254:O254)=ADM!S254,SUM(ADM!M254:O254)=ADM!S254,SUM(ADM!N254:O254)=ADM!S254),SUM(Z254:AB254),SUM(Y254:AB254)))","v":0},14.3296875,{"$f":"Inputs!$D$39*AC254","v":2.8659375000000002},{"$f":"Inputs!$D$40*AD254","v":0},{"$f":"Inputs!$D$41*AE254","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'Voc Ed'!H254)","v":0},2.8659375000000002,{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$72=1,$F254=0,Inputs!$D$74<=$AC254+$AG254),0,IF(AND($F254>0,$F254<=Inputs!$D$104,Inputs!$D$72=2),$F254/Inputs!$D$94-($AC254+$AG254),Inputs!$D$74-($AC254+$AG254)))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$72=1,$G254=0,Inputs!$D$75<=$AD254+$AH254),0,IF(Inputs!$D$72=2,IF(AND($G254>0,$G254<=Inputs!$D$104),$G254/Inputs!$D$94-($AD254+$AH254),Inputs!$D$75-($AD254+$AH254))))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$72=1,$H254=0,Inputs!$D$76<=$AE254+$AI254+AJ254),0,IF(Inputs!$D$72=2,IF(AND($H254>0,$H254<=Inputs!$D$104),$H254/Inputs!$D$94-($AE254+$AI254+$AJ254),Inputs!$D$76-($AE254+$AI254+$AJ254))))","v":0},{"$f":"IF(OR(J254=\"T\",K254=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O254=\"EM\",(AD254+AH254+AJ254)<Inputs!$D$75),Inputs!$D$75-(AD254+AH254+AJ254),IF(AND(O254=\"M\",(AD254+AH254+AJ254)<Inputs!$D$75),Inputs!$D$75-(AD254+AH254+AJ254),IF(AND(OR(O254=\"MH\",O254=\"H\",O254=\"EMH\"),(AD254+AE254+AH254+AI254+AJ254)<Inputs!$D$76),Inputs!$D$76-(AD254+AE254+AH254+AI254+AJ254),0)))),0))","v":0},0,{"$f":"IF($J254=\"T\",$I254/Inputs!$D$93,0)","v":0},{"$f":"IF(L254=1,(I254/7)*1.5,IF($J254=\"T\",0,IF(AND($K254=\"T\",($I254/Inputs!$D$94)>=1),$I254/Inputs!$D$94,IF(AND($K254=\"T\",($I254/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L254","v":0},0,{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$234=0,O254=\"M\",O254=\"H\"), 0,(F254*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$234=0,O254=\"E\",O254=\"H\"), 0,(SUM(F254:G254)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",Inputs!$D$234=0,O254=\"E\",O254=\"M\"), 0,(SUM(F254:H254)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'At-Risk'!T254/100)","v":1.02},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'At-Risk'!U254/100)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'At-Risk'!V254/100)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(AND(O254=\"E\", SUM(AX254:AZ254)<1/Inputs!$D$253*F254),1/Inputs!$D$253*F254-SUM(AX254:AZ254),IF(AND(O254=\"M\", SUM(AX254:AZ254)<1/Inputs!$D$256*SUM(F254:G254)),1/Inputs!$D$256* SUM(F254:G254)-SUM(AX254:AZ254),IF(AND(O254=\"H\",SUM(AX254:AZ254)<1/Inputs!$D$260*SUM(F254:H254)),1/Inputs!$D$260*SUM(F254:H254)-SUM(AX254:AZ254),0))))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'At-Risk'!AJ254/100)","v":0.05},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F254:$R254)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F254:$K254)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J254:$K254)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L254:$N254)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O254:$R254)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F254:$R254)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F254:$K254)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J254:$K254)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L254:$N254)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O254:$R254)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",F254=0,Inputs!$D$247=0,O254=\"M\",O254=\"H\"),0,1/Inputs!$D$253*F254)","v":0.79609374999999993},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",G254=0,Inputs!$D$247=0,O254=\"H\",O254=\"E\"),0,IF(SUM(F254:G254)<Inputs!$D$254,1/Inputs!$D$254*SUM(F254:G254),IF(SUM(F254:G254)>Inputs!$D$257,1/Inputs!$D$257*SUM(F254:G254),1)))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",H254=0,Inputs!$D$247=0,O254=\"E\",O254=\"M\"),0,IF(SUM(F254:H254)<Inputs!$D$258,1/Inputs!$D$258*SUM(F254:H254),IF(SUM(F254:H254)>Inputs!$D$261,1/Inputs!$D$261*SUM(F254:H254),1)))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",G254=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G254)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",H254=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H254)","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,'At-Risk'!S254/100)","v":1.02},{"$f":"IF(OR($J254=\"T\",$K254=\"T\"),0,IF(AND(O254=\"E\",'At-Risk'!S254/100<1/Inputs!$D$253*F254),1/Inputs!$D$253*F254-'At-Risk'!S254/100,IF(AND(O254=\"M\",'At-Risk'!S254/100<1/Inputs!$D$256*SUM(F254:G254)),1/Inputs!$D$256* SUM(F254:G254)-'At-Risk'!S254/100,IF(AND(O254=\"H\",'At-Risk'!S254/100<1/Inputs!$D$260*SUM(F254:H254)),1/Inputs!$D$260*SUM(F254:H254)-'At-Risk'!S254/100,0))))","v":0},0,{"$f":"IF(OR(J254=\"T\",K254=\"T\"),0,IF(O254=\"E\",2/Inputs!$D$253*F254,IF(O254=\"M\",2/Inputs!$D$256*SUM(F254:G254),IF(O254=\"H\",5/Inputs!$D$261*SUM(F254:H254),0))))","v":1.5921874999999999},4.4782812500000002,{"$f":"IF(OR($J254=\"T\",$K254=\"T\",F254=0,O254=\"M\",O254=\"H\"),0,IF(F254<Inputs!$D$251,1/Inputs!$D$251*F254,1))","v":1},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",G254=0,O254=\"E\",O254=\"H\"),0,IF(SUM(F254:G254)<Inputs!$D$254,1/Inputs!$D$254*SUM(F254:G254),1))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",H254=0,O254=\"E\",O254=\"M\"),0,IF(SUM(F254:H254)<Inputs!$D$258,1/Inputs!$D$258*SUM(F254:H254),1))","v":0},0,{"$f":"IF(OR($J254=\"T\",$K254=\"T\",F254=0),0,IF(AND(O254=\"E\",F254>Inputs!$D$253),(F254-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",G254=0),0,IF(AND(O254=\"M\",SUM(F254:G254)>Inputs!$D$256),(SUM(F254:G254)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",H254=0),0,IF(AND(O254=\"H\",SUM(F254:H254)>Inputs!$D$260),(SUM(F254:H254)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K254=\"T\",$J254=\"T\",O254=\"M\",O254=\"H\"),0,IF(F254<Inputs!$D$251,1/Inputs!$D$251*F254,IF(F254>Inputs!$D$253,1/Inputs!$D$253*F254,1)))","v":1},{"$f":"IF(OR($K254=\"T\",$J254=\"T\",O254=\"E\",O254=\"H\"),0,IF(SUM(F254:G254)<Inputs!$D$254,1/Inputs!$D$254*SUM(F254:G254),IF(SUM(F254:G254)>Inputs!$D$256,1/Inputs!$D$256*SUM(F254:G254),1)))","v":0},{"$f":"IF(OR($K254=\"T\",$J254=\"T\",O254=\"E\",O254=\"M\"),0,IF(SUM(F254:H254)<Inputs!$D$258,1/Inputs!$D$258*SUM(F254:H254),IF(SUM(F254:H254)>Inputs!$D$261,1/Inputs!$D$261*SUM(F254:H254),1)))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",F254=0,O254=\"M\",O254=\"H\"),0,1/Inputs!$D$253*F254)","v":0.79609374999999993},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",G254=0,O254=\"E\",O254=\"H\"),0,1/Inputs!$D$256*SUM(F254:G254))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",H254=0,O254=\"E\",O254=\"M\"),0,4/Inputs!$D$261*SUM(F254:H254))","v":0},2.7960937499999998,306845.01337244239,410339.44886404299,357776.42828343529,0,0,0,0,0,0,0,0,0,0,1074960.8905199207,0,0,1074960.8905199207,214992.17810398416,0,0,0,214992.17810398416,0,0,0,0,0,0,0,0,0,0,0,0,76516.679678486995,0,0,0,3750.8176312983824,0,0,59720.049473328923,0,0,0,0,76516.679678486995,0,0,56066.999737144062,{"$f":"0.05*($AF254+AK254+AP254+AT254+SUM(AU254:BD254))*175*Inputs!$D$228*(1+0.0765)","v":17253.77522503291},289825.0014237783,108791.00892370674,0,0,0,0,0,0,55508.846694260923,0,0,36402.39211530178,0,0,200702.24773326944,{"$f":"Inputs!$D$152*F254+Inputs!$D$153*G254+Inputs!$D$154*H254","v":77020.812565989967},{"$f":"Inputs!$D$155*I254","v":67427.261762431241},{"$f":"'Voc Ed'!L254","v":0},{"$f":"Inputs!$D$156*$I254","v":6742.7261762431244},{"$f":"Inputs!$D$157*$I254","v":26970.904704972498},{"$f":"Inputs!$D$158*$I254","v":8642.6825232664651},{"$f":"IF(Inputs!$D$100=1,0,Activities!R254)","v":5555.4192281250007},192359.80696102831,1972840.1247419808]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!L36","v":"1601005"},{"$f":"'School Reference Sheet'!M36","v":"West Elementary"},{"$f":"'School Reference Sheet'!N36","v":"3-5"},{"$f":"IF(M255=1,SUM(ADM!F255:J255),IF(N255=1,SUM(ADM!F255:L255),SUM(ADM!F255:K255,0)))","v":197.86333333333334},{"$f":"ADM!S255-'School Resources'!H255-'School Resources'!F255","v":0},{"$f":"IF(SUM(ADM!N255:R255)=ADM!S255,SUM(ADM!N255:R255),IF(OR(SUM(ADM!F255:O255)=ADM!S255,SUM(ADM!G255:O255)=ADM!S255,SUM(ADM!H255:O255)=ADM!S255,SUM(ADM!I255:O255)=ADM!S255,SUM(ADM!J255:O255)=ADM!S255,SUM(ADM!K255:O255)=ADM!S255,SUM(ADM!L255:O255)=ADM!S255,SUM(ADM!M255:O255)=ADM!S255,SUM(ADM!N255:O255)=ADM!S255),0,SUM(ADM!O255:R255)))","v":0},{"$f":"SUM(ADM!$F255:$R255)","v":197.86333333333334},"F",{"$f":"IF(I255<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F255:J255)=0,SUM(ADM!O255:R255)=0,ADM!K255>0,ADM!N255>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M255:R255)=0,ADM!L255>0),1,0)","v":0},"E",{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!F255/Inputs!$D$80)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!G255/Inputs!$D$81)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!H255/Inputs!$D$82)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!I255/Inputs!$D$83)","v":3.9474999999999998},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!J255/Inputs!$D$84)","v":4.0223958333333334},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(M255=1,ADM!K255/Inputs!$D$95,ADM!K255/Inputs!$D$85))","v":4.3965625000000008},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(N255=1,ADM!L255/Inputs!$D$96,ADM!L255/Inputs!$D$86))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!M255/Inputs!$D$87)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!N255/Inputs!$D$88)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!O255/Inputs!$D$89)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!P255/Inputs!$D$90)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!Q255/Inputs!$D$91)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,ADM!R255/Inputs!$D$92)","v":0},12.366458333333334,0,{"$f":"IF(SUM(ADM!N255:R255)=ADM!S255,SUM(X255:AB255),IF(OR(SUM(ADM!F255:O255)=ADM!S255,SUM(ADM!G255:O255)=ADM!S255,SUM(ADM!H255:O255)=ADM!S255,SUM(ADM!I255:O255)=ADM!S255,SUM(ADM!J255:O255)=ADM!S255,SUM(ADM!K255:O255)=ADM!S255,SUM(ADM!L255:O255)=ADM!S255,SUM(ADM!M255:O255)=ADM!S255,SUM(ADM!N255:O255)=ADM!S255),SUM(Z255:AB255),SUM(Y255:AB255)))","v":0},12.366458333333334,{"$f":"Inputs!$D$39*AC255","v":2.4732916666666669},{"$f":"Inputs!$D$40*AD255","v":0},{"$f":"Inputs!$D$41*AE255","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'Voc Ed'!H255)","v":0},2.4732916666666669,{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$72=1,$F255=0,Inputs!$D$74<=$AC255+$AG255),0,IF(AND($F255>0,$F255<=Inputs!$D$104,Inputs!$D$72=2),$F255/Inputs!$D$94-($AC255+$AG255),Inputs!$D$74-($AC255+$AG255)))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$72=1,$G255=0,Inputs!$D$75<=$AD255+$AH255),0,IF(Inputs!$D$72=2,IF(AND($G255>0,$G255<=Inputs!$D$104),$G255/Inputs!$D$94-($AD255+$AH255),Inputs!$D$75-($AD255+$AH255))))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$72=1,$H255=0,Inputs!$D$76<=$AE255+$AI255+AJ255),0,IF(Inputs!$D$72=2,IF(AND($H255>0,$H255<=Inputs!$D$104),$H255/Inputs!$D$94-($AE255+$AI255+$AJ255),Inputs!$D$76-($AE255+$AI255+$AJ255))))","v":0},{"$f":"IF(OR(J255=\"T\",K255=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O255=\"EM\",(AD255+AH255+AJ255)<Inputs!$D$75),Inputs!$D$75-(AD255+AH255+AJ255),IF(AND(O255=\"M\",(AD255+AH255+AJ255)<Inputs!$D$75),Inputs!$D$75-(AD255+AH255+AJ255),IF(AND(OR(O255=\"MH\",O255=\"H\",O255=\"EMH\"),(AD255+AE255+AH255+AI255+AJ255)<Inputs!$D$76),Inputs!$D$76-(AD255+AE255+AH255+AI255+AJ255),0)))),0))","v":0},0,{"$f":"IF($J255=\"T\",$I255/Inputs!$D$93,0)","v":0},{"$f":"IF(L255=1,(I255/7)*1.5,IF($J255=\"T\",0,IF(AND($K255=\"T\",($I255/Inputs!$D$94)>=1),$I255/Inputs!$D$94,IF(AND($K255=\"T\",($I255/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L255","v":0},0,{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$234=0,O255=\"M\",O255=\"H\"), 0,(F255*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$234=0,O255=\"E\",O255=\"H\"), 0,(SUM(F255:G255)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",Inputs!$D$234=0,O255=\"E\",O255=\"M\"), 0,(SUM(F255:H255)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'At-Risk'!T255/100)","v":0.88},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'At-Risk'!U255/100)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'At-Risk'!V255/100)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(AND(O255=\"E\", SUM(AX255:AZ255)<1/Inputs!$D$253*F255),1/Inputs!$D$253*F255-SUM(AX255:AZ255),IF(AND(O255=\"M\", SUM(AX255:AZ255)<1/Inputs!$D$256*SUM(F255:G255)),1/Inputs!$D$256* SUM(F255:G255)-SUM(AX255:AZ255),IF(AND(O255=\"H\",SUM(AX255:AZ255)<1/Inputs!$D$260*SUM(F255:H255)),1/Inputs!$D$260*SUM(F255:H255)-SUM(AX255:AZ255),0))))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'At-Risk'!AJ255/100)","v":0.1},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F255:$R255)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F255:$K255)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J255:$K255)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L255:$N255)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O255:$R255)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F255:$R255)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F255:$K255)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J255:$K255)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L255:$N255)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O255:$R255)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",F255=0,Inputs!$D$247=0,O255=\"M\",O255=\"H\"),0,1/Inputs!$D$253*F255)","v":0.68702546296296296},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",G255=0,Inputs!$D$247=0,O255=\"H\",O255=\"E\"),0,IF(SUM(F255:G255)<Inputs!$D$254,1/Inputs!$D$254*SUM(F255:G255),IF(SUM(F255:G255)>Inputs!$D$257,1/Inputs!$D$257*SUM(F255:G255),1)))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",H255=0,Inputs!$D$247=0,O255=\"E\",O255=\"M\"),0,IF(SUM(F255:H255)<Inputs!$D$258,1/Inputs!$D$258*SUM(F255:H255),IF(SUM(F255:H255)>Inputs!$D$261,1/Inputs!$D$261*SUM(F255:H255),1)))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",G255=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G255)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",H255=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H255)","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,'At-Risk'!S255/100)","v":0.88},{"$f":"IF(OR($J255=\"T\",$K255=\"T\"),0,IF(AND(O255=\"E\",'At-Risk'!S255/100<1/Inputs!$D$253*F255),1/Inputs!$D$253*F255-'At-Risk'!S255/100,IF(AND(O255=\"M\",'At-Risk'!S255/100<1/Inputs!$D$256*SUM(F255:G255)),1/Inputs!$D$256* SUM(F255:G255)-'At-Risk'!S255/100,IF(AND(O255=\"H\",'At-Risk'!S255/100<1/Inputs!$D$260*SUM(F255:H255)),1/Inputs!$D$260*SUM(F255:H255)-'At-Risk'!S255/100,0))))","v":0},0,{"$f":"IF(OR(J255=\"T\",K255=\"T\"),0,IF(O255=\"E\",2/Inputs!$D$253*F255,IF(O255=\"M\",2/Inputs!$D$256*SUM(F255:G255),IF(O255=\"H\",5/Inputs!$D$261*SUM(F255:H255),0))))","v":1.3740509259259259},3.9210763888888884,{"$f":"IF(OR($J255=\"T\",$K255=\"T\",F255=0,O255=\"M\",O255=\"H\"),0,IF(F255<Inputs!$D$251,1/Inputs!$D$251*F255,1))","v":1},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",G255=0,O255=\"E\",O255=\"H\"),0,IF(SUM(F255:G255)<Inputs!$D$254,1/Inputs!$D$254*SUM(F255:G255),1))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",H255=0,O255=\"E\",O255=\"M\"),0,IF(SUM(F255:H255)<Inputs!$D$258,1/Inputs!$D$258*SUM(F255:H255),1))","v":0},0,{"$f":"IF(OR($J255=\"T\",$K255=\"T\",F255=0),0,IF(AND(O255=\"E\",F255>Inputs!$D$253),(F255-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",G255=0),0,IF(AND(O255=\"M\",SUM(F255:G255)>Inputs!$D$256),(SUM(F255:G255)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",H255=0),0,IF(AND(O255=\"H\",SUM(F255:H255)>Inputs!$D$260),(SUM(F255:H255)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K255=\"T\",$J255=\"T\",O255=\"M\",O255=\"H\"),0,IF(F255<Inputs!$D$251,1/Inputs!$D$251*F255,IF(F255>Inputs!$D$253,1/Inputs!$D$253*F255,1)))","v":1},{"$f":"IF(OR($K255=\"T\",$J255=\"T\",O255=\"E\",O255=\"H\"),0,IF(SUM(F255:G255)<Inputs!$D$254,1/Inputs!$D$254*SUM(F255:G255),IF(SUM(F255:G255)>Inputs!$D$256,1/Inputs!$D$256*SUM(F255:G255),1)))","v":0},{"$f":"IF(OR($K255=\"T\",$J255=\"T\",O255=\"E\",O255=\"M\"),0,IF(SUM(F255:H255)<Inputs!$D$258,1/Inputs!$D$258*SUM(F255:H255),IF(SUM(F255:H255)>Inputs!$D$261,1/Inputs!$D$261*SUM(F255:H255),1)))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",F255=0,O255=\"M\",O255=\"H\"),0,1/Inputs!$D$253*F255)","v":0.68702546296296296},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",G255=0,O255=\"E\",O255=\"H\"),0,1/Inputs!$D$256*SUM(F255:G255))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",H255=0,O255=\"E\",O255=\"M\"),0,4/Inputs!$D$261*SUM(F255:H255))","v":0},2.6870254629629629,0,0,0,296127.05199100723,301745.4642345563,329814.08284210594,0,0,0,0,0,0,0,927686.59906766948,0,0,927686.59906766948,185537.31981353392,0,0,0,185537.31981353392,0,0,0,0,0,0,0,0,0,0,0,0,66014.390310851522,0,0,0,7501.6352625967647,0,0,51538.144392648304,0,0,0,0,66014.390310851522,0,0,48385.578270594044,{"$f":"0.05*($AF255+AK255+AP255+AT255+SUM(AU255:BD255))*175*Inputs!$D$228*(1+0.0765)","v":14943.392882324824},254397.53142986697,108791.00892370674,0,0,0,0,0,0,55508.846694260923,0,0,31415.106946857104,0,0,195714.96256482476,{"$f":"Inputs!$D$152*F255+Inputs!$D$153*G255+Inputs!$D$154*H255","v":66468.628111868544},{"$f":"Inputs!$D$155*I255","v":58189.435262692634},{"$f":"'Voc Ed'!L255","v":0},{"$f":"Inputs!$D$156*$I255","v":5818.9435262692632},{"$f":"Inputs!$D$157*$I255","v":23275.774105077053},{"$f":"Inputs!$D$158*$I255","v":7458.5976360058748},{"$f":"IF(Inputs!$D$100=1,0,Activities!R255)","v":4794.3027654166672},166005.68140733003,1729342.0942832255]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!O36","v":"1601050"},{"$f":"'School Reference Sheet'!P36","v":"Wheatland Middle School"},{"$f":"'School Reference Sheet'!Q36","v":"6-8"},{"$f":"IF(M256=1,SUM(ADM!F256:J256),IF(N256=1,SUM(ADM!F256:L256),SUM(ADM!F256:K256,0)))","v":0},{"$f":"ADM!S256-'School Resources'!H256-'School Resources'!F256","v":210.55400000000003},{"$f":"IF(SUM(ADM!N256:R256)=ADM!S256,SUM(ADM!N256:R256),IF(OR(SUM(ADM!F256:O256)=ADM!S256,SUM(ADM!G256:O256)=ADM!S256,SUM(ADM!H256:O256)=ADM!S256,SUM(ADM!I256:O256)=ADM!S256,SUM(ADM!J256:O256)=ADM!S256,SUM(ADM!K256:O256)=ADM!S256,SUM(ADM!L256:O256)=ADM!S256,SUM(ADM!M256:O256)=ADM!S256,SUM(ADM!N256:O256)=ADM!S256),0,SUM(ADM!O256:R256)))","v":0},{"$f":"SUM(ADM!$F256:$R256)","v":210.55400000000003},"F",{"$f":"IF(I256<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F256:J256)=0,SUM(ADM!O256:R256)=0,ADM!K256>0,ADM!N256>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M256:R256)=0,ADM!L256>0),1,0)","v":0},"M",{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!F256/Inputs!$D$80)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!G256/Inputs!$D$81)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!H256/Inputs!$D$82)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!I256/Inputs!$D$83)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!J256/Inputs!$D$84)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(M256=1,ADM!K256/Inputs!$D$95,ADM!K256/Inputs!$D$85))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(N256=1,ADM!L256/Inputs!$D$96,ADM!L256/Inputs!$D$86))","v":3.1794126984126985},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!M256/Inputs!$D$87)","v":3.3883809523809525},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!N256/Inputs!$D$88)","v":3.4585873015873019},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!O256/Inputs!$D$89)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!P256/Inputs!$D$90)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!Q256/Inputs!$D$91)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,ADM!R256/Inputs!$D$92)","v":0},0,10.026380952380952,{"$f":"IF(SUM(ADM!N256:R256)=ADM!S256,SUM(X256:AB256),IF(OR(SUM(ADM!F256:O256)=ADM!S256,SUM(ADM!G256:O256)=ADM!S256,SUM(ADM!H256:O256)=ADM!S256,SUM(ADM!I256:O256)=ADM!S256,SUM(ADM!J256:O256)=ADM!S256,SUM(ADM!K256:O256)=ADM!S256,SUM(ADM!L256:O256)=ADM!S256,SUM(ADM!M256:O256)=ADM!S256,SUM(ADM!N256:O256)=ADM!S256),SUM(Z256:AB256),SUM(Y256:AB256)))","v":0},10.026380952380952,{"$f":"Inputs!$D$39*AC256","v":0},{"$f":"Inputs!$D$40*AD256","v":3.3087057142857144},{"$f":"Inputs!$D$41*AE256","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'Voc Ed'!H256)","v":0},3.3087057142857144,{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$72=1,$F256=0,Inputs!$D$74<=$AC256+$AG256),0,IF(AND($F256>0,$F256<=Inputs!$D$104,Inputs!$D$72=2),$F256/Inputs!$D$94-($AC256+$AG256),Inputs!$D$74-($AC256+$AG256)))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$72=1,$G256=0,Inputs!$D$75<=$AD256+$AH256),0,IF(Inputs!$D$72=2,IF(AND($G256>0,$G256<=Inputs!$D$104),$G256/Inputs!$D$94-($AD256+$AH256),Inputs!$D$75-($AD256+$AH256))))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$72=1,$H256=0,Inputs!$D$76<=$AE256+$AI256+AJ256),0,IF(Inputs!$D$72=2,IF(AND($H256>0,$H256<=Inputs!$D$104),$H256/Inputs!$D$94-($AE256+$AI256+$AJ256),Inputs!$D$76-($AE256+$AI256+$AJ256))))","v":0},{"$f":"IF(OR(J256=\"T\",K256=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O256=\"EM\",(AD256+AH256+AJ256)<Inputs!$D$75),Inputs!$D$75-(AD256+AH256+AJ256),IF(AND(O256=\"M\",(AD256+AH256+AJ256)<Inputs!$D$75),Inputs!$D$75-(AD256+AH256+AJ256),IF(AND(OR(O256=\"MH\",O256=\"H\",O256=\"EMH\"),(AD256+AE256+AH256+AI256+AJ256)<Inputs!$D$76),Inputs!$D$76-(AD256+AE256+AH256+AI256+AJ256),0)))),0))","v":0},0,{"$f":"IF($J256=\"T\",$I256/Inputs!$D$93,0)","v":0},{"$f":"IF(L256=1,(I256/7)*1.5,IF($J256=\"T\",0,IF(AND($K256=\"T\",($I256/Inputs!$D$94)>=1),$I256/Inputs!$D$94,IF(AND($K256=\"T\",($I256/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L256","v":0},0,{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$234=0,O256=\"M\",O256=\"H\"), 0,(F256*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$234=0,O256=\"E\",O256=\"H\"), 0,(SUM(F256:G256)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",Inputs!$D$234=0,O256=\"E\",O256=\"M\"), 0,(SUM(F256:H256)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'At-Risk'!T256/100)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'At-Risk'!U256/100)","v":0.89},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'At-Risk'!V256/100)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(AND(O256=\"E\", SUM(AX256:AZ256)<1/Inputs!$D$253*F256),1/Inputs!$D$253*F256-SUM(AX256:AZ256),IF(AND(O256=\"M\", SUM(AX256:AZ256)<1/Inputs!$D$256*SUM(F256:G256)),1/Inputs!$D$256* SUM(F256:G256)-SUM(AX256:AZ256),IF(AND(O256=\"H\",SUM(AX256:AZ256)<1/Inputs!$D$260*SUM(F256:H256)),1/Inputs!$D$260*SUM(F256:H256)-SUM(AX256:AZ256),0))))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'At-Risk'!AJ256/100)","v":0.03},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F256:$R256)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F256:$K256)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J256:$K256)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L256:$N256)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O256:$R256)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F256:$R256)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F256:$K256)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J256:$K256)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L256:$N256)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O256:$R256)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",F256=0,Inputs!$D$247=0,O256=\"M\",O256=\"H\"),0,1/Inputs!$D$253*F256)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",G256=0,Inputs!$D$247=0,O256=\"H\",O256=\"E\"),0,IF(SUM(F256:G256)<Inputs!$D$254,1/Inputs!$D$254*SUM(F256:G256),IF(SUM(F256:G256)>Inputs!$D$257,1/Inputs!$D$257*SUM(F256:G256),1)))","v":1},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",H256=0,Inputs!$D$247=0,O256=\"E\",O256=\"M\"),0,IF(SUM(F256:H256)<Inputs!$D$258,1/Inputs!$D$258*SUM(F256:H256),IF(SUM(F256:H256)>Inputs!$D$261,1/Inputs!$D$261*SUM(F256:H256),1)))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",G256=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G256)","v":0.66842539682539692},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",H256=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H256)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,'At-Risk'!S256/100)","v":0.89},{"$f":"IF(OR($J256=\"T\",$K256=\"T\"),0,IF(AND(O256=\"E\",'At-Risk'!S256/100<1/Inputs!$D$253*F256),1/Inputs!$D$253*F256-'At-Risk'!S256/100,IF(AND(O256=\"M\",'At-Risk'!S256/100<1/Inputs!$D$256*SUM(F256:G256)),1/Inputs!$D$256* SUM(F256:G256)-'At-Risk'!S256/100,IF(AND(O256=\"H\",'At-Risk'!S256/100<1/Inputs!$D$260*SUM(F256:H256)),1/Inputs!$D$260*SUM(F256:H256)-'At-Risk'!S256/100,0))))","v":0},0.84221600000000008,{"$f":"IF(OR(J256=\"T\",K256=\"T\"),0,IF(O256=\"E\",2/Inputs!$D$253*F256,IF(O256=\"M\",2/Inputs!$D$256*SUM(F256:G256),IF(O256=\"H\",5/Inputs!$D$261*SUM(F256:H256),0))))","v":1.3368507936507938},5.6574921904761917,{"$f":"IF(OR($J256=\"T\",$K256=\"T\",F256=0,O256=\"M\",O256=\"H\"),0,IF(F256<Inputs!$D$251,1/Inputs!$D$251*F256,1))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",G256=0,O256=\"E\",O256=\"H\"),0,IF(SUM(F256:G256)<Inputs!$D$254,1/Inputs!$D$254*SUM(F256:G256),1))","v":1},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",H256=0,O256=\"E\",O256=\"M\"),0,IF(SUM(F256:H256)<Inputs!$D$258,1/Inputs!$D$258*SUM(F256:H256),1))","v":0},0,{"$f":"IF(OR($J256=\"T\",$K256=\"T\",F256=0),0,IF(AND(O256=\"E\",F256>Inputs!$D$253),(F256-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",G256=0),0,IF(AND(O256=\"M\",SUM(F256:G256)>Inputs!$D$256),(SUM(F256:G256)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",H256=0),0,IF(AND(O256=\"H\",SUM(F256:H256)>Inputs!$D$260),(SUM(F256:H256)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K256=\"T\",$J256=\"T\",O256=\"M\",O256=\"H\"),0,IF(F256<Inputs!$D$251,1/Inputs!$D$251*F256,IF(F256>Inputs!$D$253,1/Inputs!$D$253*F256,1)))","v":0},{"$f":"IF(OR($K256=\"T\",$J256=\"T\",O256=\"E\",O256=\"H\"),0,IF(SUM(F256:G256)<Inputs!$D$254,1/Inputs!$D$254*SUM(F256:G256),IF(SUM(F256:G256)>Inputs!$D$256,1/Inputs!$D$256*SUM(F256:G256),1)))","v":1},{"$f":"IF(OR($K256=\"T\",$J256=\"T\",O256=\"E\",O256=\"M\"),0,IF(SUM(F256:H256)<Inputs!$D$258,1/Inputs!$D$258*SUM(F256:H256),IF(SUM(F256:H256)>Inputs!$D$261,1/Inputs!$D$261*SUM(F256:H256),1)))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",F256=0,O256=\"M\",O256=\"H\"),0,1/Inputs!$D$253*F256)","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",G256=0,O256=\"E\",O256=\"H\"),0,1/Inputs!$D$256*SUM(F256:G256))","v":0.66842539682539692},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",H256=0,O256=\"E\",O256=\"M\"),0,4/Inputs!$D$261*SUM(F256:H256))","v":0},2.668425396825397,0,0,0,0,0,0,238507.94412760632,254183.9803549216,259450.60460356693,0,0,0,0,0,752142.52908609482,0,752142.52908609482,0,248207.03459841129,0,0,248207.03459841129,0,0,0,0,0,0,0,0,0,0,0,0,0,66764.553837111205,0,0,2250.4905787790294,0,0,0,75016.352625967644,0,44405.7636462261,0,66764.553837111205,0,63179.972443231971,47075.619609009555,{"$f":"0.05*($AF256+AK256+AP256+AT256+SUM(AU256:BD256))*175*Inputs!$D$228*(1+0.0765)","v":13465.406256836561},378922.71283427323,0,108791.00892370674,0,0,0,0,0,0,55508.846694260923,0,0,30564.595432465456,0,194864.45105043313,{"$f":"Inputs!$D$152*F256+Inputs!$D$153*G256+Inputs!$D$154*H256","v":70731.829327311978},{"$f":"Inputs!$D$155*I256","v":61921.621080043391},{"$f":"'Voc Ed'!L256","v":0},{"$f":"Inputs!$D$156*$I256","v":6192.1621080043396},{"$f":"Inputs!$D$157*$I256","v":24768.648432017359},{"$f":"Inputs!$D$158*$I256","v":7936.981249607883},{"$f":"IF(Inputs!$D$100=1,0,Activities!R256)","v":78848.464124652019},250399.70632163697,1824536.4338908494]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!R36","v":"1601051"},{"$f":"'School Reference Sheet'!S36","v":"Chugwater Junior High School"},{"$f":"'School Reference Sheet'!T36","v":"7-8"},{"$f":"IF(M257=1,SUM(ADM!F257:J257),IF(N257=1,SUM(ADM!F257:L257),SUM(ADM!F257:K257,0)))","v":0},{"$f":"ADM!S257-'School Resources'!H257-'School Resources'!F257","v":6.5140000000000002},{"$f":"IF(SUM(ADM!N257:R257)=ADM!S257,SUM(ADM!N257:R257),IF(OR(SUM(ADM!F257:O257)=ADM!S257,SUM(ADM!G257:O257)=ADM!S257,SUM(ADM!H257:O257)=ADM!S257,SUM(ADM!I257:O257)=ADM!S257,SUM(ADM!J257:O257)=ADM!S257,SUM(ADM!K257:O257)=ADM!S257,SUM(ADM!L257:O257)=ADM!S257,SUM(ADM!M257:O257)=ADM!S257,SUM(ADM!N257:O257)=ADM!S257),0,SUM(ADM!O257:R257)))","v":0},{"$f":"SUM(ADM!$F257:$R257)","v":6.5140000000000002},"F",{"$f":"IF(I257<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F257:J257)=0,SUM(ADM!O257:R257)=0,ADM!K257>0,ADM!N257>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M257:R257)=0,ADM!L257>0),1,0)","v":0},"M",{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!F257/Inputs!$D$80)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!G257/Inputs!$D$81)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!H257/Inputs!$D$82)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!I257/Inputs!$D$83)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!J257/Inputs!$D$84)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(M257=1,ADM!K257/Inputs!$D$95,ADM!K257/Inputs!$D$85))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(N257=1,ADM!L257/Inputs!$D$96,ADM!L257/Inputs!$D$86))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!M257/Inputs!$D$87)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!N257/Inputs!$D$88)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!O257/Inputs!$D$89)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!P257/Inputs!$D$90)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!Q257/Inputs!$D$91)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,ADM!R257/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N257:R257)=ADM!S257,SUM(X257:AB257),IF(OR(SUM(ADM!F257:O257)=ADM!S257,SUM(ADM!G257:O257)=ADM!S257,SUM(ADM!H257:O257)=ADM!S257,SUM(ADM!I257:O257)=ADM!S257,SUM(ADM!J257:O257)=ADM!S257,SUM(ADM!K257:O257)=ADM!S257,SUM(ADM!L257:O257)=ADM!S257,SUM(ADM!M257:O257)=ADM!S257,SUM(ADM!N257:O257)=ADM!S257),SUM(Z257:AB257),SUM(Y257:AB257)))","v":0},0,{"$f":"Inputs!$D$39*AC257","v":0},{"$f":"Inputs!$D$40*AD257","v":0},{"$f":"Inputs!$D$41*AE257","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'Voc Ed'!H257)","v":0},0,{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$72=1,$F257=0,Inputs!$D$74<=$AC257+$AG257),0,IF(AND($F257>0,$F257<=Inputs!$D$104,Inputs!$D$72=2),$F257/Inputs!$D$94-($AC257+$AG257),Inputs!$D$74-($AC257+$AG257)))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$72=1,$G257=0,Inputs!$D$75<=$AD257+$AH257),0,IF(Inputs!$D$72=2,IF(AND($G257>0,$G257<=Inputs!$D$104),$G257/Inputs!$D$94-($AD257+$AH257),Inputs!$D$75-($AD257+$AH257))))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$72=1,$H257=0,Inputs!$D$76<=$AE257+$AI257+AJ257),0,IF(Inputs!$D$72=2,IF(AND($H257>0,$H257<=Inputs!$D$104),$H257/Inputs!$D$94-($AE257+$AI257+$AJ257),Inputs!$D$76-($AE257+$AI257+$AJ257))))","v":0},{"$f":"IF(OR(J257=\"T\",K257=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O257=\"EM\",(AD257+AH257+AJ257)<Inputs!$D$75),Inputs!$D$75-(AD257+AH257+AJ257),IF(AND(O257=\"M\",(AD257+AH257+AJ257)<Inputs!$D$75),Inputs!$D$75-(AD257+AH257+AJ257),IF(AND(OR(O257=\"MH\",O257=\"H\",O257=\"EMH\"),(AD257+AE257+AH257+AI257+AJ257)<Inputs!$D$76),Inputs!$D$76-(AD257+AE257+AH257+AI257+AJ257),0)))),0))","v":0},0,{"$f":"IF($J257=\"T\",$I257/Inputs!$D$93,0)","v":0},{"$f":"IF(L257=1,(I257/7)*1.5,IF($J257=\"T\",0,IF(AND($K257=\"T\",($I257/Inputs!$D$94)>=1),$I257/Inputs!$D$94,IF(AND($K257=\"T\",($I257/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L257","v":0},1,{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$234=0,O257=\"M\",O257=\"H\"), 0,(F257*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$234=0,O257=\"E\",O257=\"H\"), 0,(SUM(F257:G257)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",Inputs!$D$234=0,O257=\"E\",O257=\"M\"), 0,(SUM(F257:H257)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'At-Risk'!T257/100)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'At-Risk'!U257/100)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'At-Risk'!V257/100)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(AND(O257=\"E\", SUM(AX257:AZ257)<1/Inputs!$D$253*F257),1/Inputs!$D$253*F257-SUM(AX257:AZ257),IF(AND(O257=\"M\", SUM(AX257:AZ257)<1/Inputs!$D$256*SUM(F257:G257)),1/Inputs!$D$256* SUM(F257:G257)-SUM(AX257:AZ257),IF(AND(O257=\"H\",SUM(AX257:AZ257)<1/Inputs!$D$260*SUM(F257:H257)),1/Inputs!$D$260*SUM(F257:H257)-SUM(AX257:AZ257),0))))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'At-Risk'!AJ257/100)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F257:$R257)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F257:$K257)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J257:$K257)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L257:$N257)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O257:$R257)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F257:$R257)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F257:$K257)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J257:$K257)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L257:$N257)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O257:$R257)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",F257=0,Inputs!$D$247=0,O257=\"M\",O257=\"H\"),0,1/Inputs!$D$253*F257)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",G257=0,Inputs!$D$247=0,O257=\"H\",O257=\"E\"),0,IF(SUM(F257:G257)<Inputs!$D$254,1/Inputs!$D$254*SUM(F257:G257),IF(SUM(F257:G257)>Inputs!$D$257,1/Inputs!$D$257*SUM(F257:G257),1)))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",H257=0,Inputs!$D$247=0,O257=\"E\",O257=\"M\"),0,IF(SUM(F257:H257)<Inputs!$D$258,1/Inputs!$D$258*SUM(F257:H257),IF(SUM(F257:H257)>Inputs!$D$261,1/Inputs!$D$261*SUM(F257:H257),1)))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",G257=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G257)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",H257=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H257)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,'At-Risk'!S257/100)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\"),0,IF(AND(O257=\"E\",'At-Risk'!S257/100<1/Inputs!$D$253*F257),1/Inputs!$D$253*F257-'At-Risk'!S257/100,IF(AND(O257=\"M\",'At-Risk'!S257/100<1/Inputs!$D$256*SUM(F257:G257)),1/Inputs!$D$256* SUM(F257:G257)-'At-Risk'!S257/100,IF(AND(O257=\"H\",'At-Risk'!S257/100<1/Inputs!$D$260*SUM(F257:H257)),1/Inputs!$D$260*SUM(F257:H257)-'At-Risk'!S257/100,0))))","v":0},0,{"$f":"IF(OR(J257=\"T\",K257=\"T\"),0,IF(O257=\"E\",2/Inputs!$D$253*F257,IF(O257=\"M\",2/Inputs!$D$256*SUM(F257:G257),IF(O257=\"H\",5/Inputs!$D$261*SUM(F257:H257),0))))","v":0},0,{"$f":"IF(OR($J257=\"T\",$K257=\"T\",F257=0,O257=\"M\",O257=\"H\"),0,IF(F257<Inputs!$D$251,1/Inputs!$D$251*F257,1))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",G257=0,O257=\"E\",O257=\"H\"),0,IF(SUM(F257:G257)<Inputs!$D$254,1/Inputs!$D$254*SUM(F257:G257),1))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",H257=0,O257=\"E\",O257=\"M\"),0,IF(SUM(F257:H257)<Inputs!$D$258,1/Inputs!$D$258*SUM(F257:H257),1))","v":0},1,{"$f":"IF(OR($J257=\"T\",$K257=\"T\",F257=0),0,IF(AND(O257=\"E\",F257>Inputs!$D$253),(F257-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",G257=0),0,IF(AND(O257=\"M\",SUM(F257:G257)>Inputs!$D$256),(SUM(F257:G257)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",H257=0),0,IF(AND(O257=\"H\",SUM(F257:H257)>Inputs!$D$260),(SUM(F257:H257)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K257=\"T\",$J257=\"T\",O257=\"M\",O257=\"H\"),0,IF(F257<Inputs!$D$251,1/Inputs!$D$251*F257,IF(F257>Inputs!$D$253,1/Inputs!$D$253*F257,1)))","v":0},{"$f":"IF(OR($K257=\"T\",$J257=\"T\",O257=\"E\",O257=\"H\"),0,IF(SUM(F257:G257)<Inputs!$D$254,1/Inputs!$D$254*SUM(F257:G257),IF(SUM(F257:G257)>Inputs!$D$256,1/Inputs!$D$256*SUM(F257:G257),1)))","v":0},{"$f":"IF(OR($K257=\"T\",$J257=\"T\",O257=\"E\",O257=\"M\"),0,IF(SUM(F257:H257)<Inputs!$D$258,1/Inputs!$D$258*SUM(F257:H257),IF(SUM(F257:H257)>Inputs!$D$261,1/Inputs!$D$261*SUM(F257:H257),1)))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",F257=0,O257=\"M\",O257=\"H\"),0,1/Inputs!$D$253*F257)","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",G257=0,O257=\"E\",O257=\"H\"),0,1/Inputs!$D$256*SUM(F257:G257))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",H257=0,O257=\"E\",O257=\"M\"),0,4/Inputs!$D$261*SUM(F257:H257))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75016.352625967644,0,75016.352625967644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF257+AK257+AP257+AT257+SUM(AU257:BD257))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F257+Inputs!$D$153*G257+Inputs!$D$154*H257","v":2188.2611407910094},{"$f":"Inputs!$D$155*I257","v":1915.695924634073},{"$f":"'Voc Ed'!L257","v":0},{"$f":"Inputs!$D$156*$I257","v":191.5695924634073},{"$f":"Inputs!$D$157*$I257","v":766.27836985362921},{"$f":"Inputs!$D$158*$I257","v":245.54981553399958},{"$f":"IF(Inputs!$D$100=1,0,Activities!R257)","v":4709.0532620967788},10016.408105372897,178407.94435467999]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!U36","v":"1601052"},{"$f":"'School Reference Sheet'!V36","v":"Glendo Junior High School"},{"$f":"'School Reference Sheet'!W36","v":"7-8"},{"$f":"IF(M258=1,SUM(ADM!F258:J258),IF(N258=1,SUM(ADM!F258:L258),SUM(ADM!F258:K258,0)))","v":0},{"$f":"ADM!S258-'School Resources'!H258-'School Resources'!F258","v":8.8123333333333331},{"$f":"IF(SUM(ADM!N258:R258)=ADM!S258,SUM(ADM!N258:R258),IF(OR(SUM(ADM!F258:O258)=ADM!S258,SUM(ADM!G258:O258)=ADM!S258,SUM(ADM!H258:O258)=ADM!S258,SUM(ADM!I258:O258)=ADM!S258,SUM(ADM!J258:O258)=ADM!S258,SUM(ADM!K258:O258)=ADM!S258,SUM(ADM!L258:O258)=ADM!S258,SUM(ADM!M258:O258)=ADM!S258,SUM(ADM!N258:O258)=ADM!S258),0,SUM(ADM!O258:R258)))","v":0},{"$f":"SUM(ADM!$F258:$R258)","v":8.8123333333333331},"F",{"$f":"IF(I258<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F258:J258)=0,SUM(ADM!O258:R258)=0,ADM!K258>0,ADM!N258>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M258:R258)=0,ADM!L258>0),1,0)","v":0},"M",{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!F258/Inputs!$D$80)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!G258/Inputs!$D$81)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!H258/Inputs!$D$82)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!I258/Inputs!$D$83)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!J258/Inputs!$D$84)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(M258=1,ADM!K258/Inputs!$D$95,ADM!K258/Inputs!$D$85))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(N258=1,ADM!L258/Inputs!$D$96,ADM!L258/Inputs!$D$86))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!M258/Inputs!$D$87)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!N258/Inputs!$D$88)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!O258/Inputs!$D$89)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!P258/Inputs!$D$90)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!Q258/Inputs!$D$91)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,ADM!R258/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N258:R258)=ADM!S258,SUM(X258:AB258),IF(OR(SUM(ADM!F258:O258)=ADM!S258,SUM(ADM!G258:O258)=ADM!S258,SUM(ADM!H258:O258)=ADM!S258,SUM(ADM!I258:O258)=ADM!S258,SUM(ADM!J258:O258)=ADM!S258,SUM(ADM!K258:O258)=ADM!S258,SUM(ADM!L258:O258)=ADM!S258,SUM(ADM!M258:O258)=ADM!S258,SUM(ADM!N258:O258)=ADM!S258),SUM(Z258:AB258),SUM(Y258:AB258)))","v":0},0,{"$f":"Inputs!$D$39*AC258","v":0},{"$f":"Inputs!$D$40*AD258","v":0},{"$f":"Inputs!$D$41*AE258","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'Voc Ed'!H258)","v":0},0,{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$72=1,$F258=0,Inputs!$D$74<=$AC258+$AG258),0,IF(AND($F258>0,$F258<=Inputs!$D$104,Inputs!$D$72=2),$F258/Inputs!$D$94-($AC258+$AG258),Inputs!$D$74-($AC258+$AG258)))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$72=1,$G258=0,Inputs!$D$75<=$AD258+$AH258),0,IF(Inputs!$D$72=2,IF(AND($G258>0,$G258<=Inputs!$D$104),$G258/Inputs!$D$94-($AD258+$AH258),Inputs!$D$75-($AD258+$AH258))))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$72=1,$H258=0,Inputs!$D$76<=$AE258+$AI258+AJ258),0,IF(Inputs!$D$72=2,IF(AND($H258>0,$H258<=Inputs!$D$104),$H258/Inputs!$D$94-($AE258+$AI258+$AJ258),Inputs!$D$76-($AE258+$AI258+$AJ258))))","v":0},{"$f":"IF(OR(J258=\"T\",K258=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O258=\"EM\",(AD258+AH258+AJ258)<Inputs!$D$75),Inputs!$D$75-(AD258+AH258+AJ258),IF(AND(O258=\"M\",(AD258+AH258+AJ258)<Inputs!$D$75),Inputs!$D$75-(AD258+AH258+AJ258),IF(AND(OR(O258=\"MH\",O258=\"H\",O258=\"EMH\"),(AD258+AE258+AH258+AI258+AJ258)<Inputs!$D$76),Inputs!$D$76-(AD258+AE258+AH258+AI258+AJ258),0)))),0))","v":0},0,{"$f":"IF($J258=\"T\",$I258/Inputs!$D$93,0)","v":0},{"$f":"IF(L258=1,(I258/7)*1.5,IF($J258=\"T\",0,IF(AND($K258=\"T\",($I258/Inputs!$D$94)>=1),$I258/Inputs!$D$94,IF(AND($K258=\"T\",($I258/Inputs!$D$94)<1),1,0))))","v":1.258904761904762},{"$f":"'Small District Adjustment'!L258","v":0},1.258904761904762,{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$234=0,O258=\"M\",O258=\"H\"), 0,(F258*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$234=0,O258=\"E\",O258=\"H\"), 0,(SUM(F258:G258)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",Inputs!$D$234=0,O258=\"E\",O258=\"M\"), 0,(SUM(F258:H258)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'At-Risk'!T258/100)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'At-Risk'!U258/100)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'At-Risk'!V258/100)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(AND(O258=\"E\", SUM(AX258:AZ258)<1/Inputs!$D$253*F258),1/Inputs!$D$253*F258-SUM(AX258:AZ258),IF(AND(O258=\"M\", SUM(AX258:AZ258)<1/Inputs!$D$256*SUM(F258:G258)),1/Inputs!$D$256* SUM(F258:G258)-SUM(AX258:AZ258),IF(AND(O258=\"H\",SUM(AX258:AZ258)<1/Inputs!$D$260*SUM(F258:H258)),1/Inputs!$D$260*SUM(F258:H258)-SUM(AX258:AZ258),0))))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'At-Risk'!AJ258/100)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F258:$R258)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F258:$K258)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J258:$K258)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L258:$N258)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O258:$R258)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F258:$R258)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F258:$K258)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J258:$K258)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L258:$N258)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O258:$R258)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",F258=0,Inputs!$D$247=0,O258=\"M\",O258=\"H\"),0,1/Inputs!$D$253*F258)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",G258=0,Inputs!$D$247=0,O258=\"H\",O258=\"E\"),0,IF(SUM(F258:G258)<Inputs!$D$254,1/Inputs!$D$254*SUM(F258:G258),IF(SUM(F258:G258)>Inputs!$D$257,1/Inputs!$D$257*SUM(F258:G258),1)))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",H258=0,Inputs!$D$247=0,O258=\"E\",O258=\"M\"),0,IF(SUM(F258:H258)<Inputs!$D$258,1/Inputs!$D$258*SUM(F258:H258),IF(SUM(F258:H258)>Inputs!$D$261,1/Inputs!$D$261*SUM(F258:H258),1)))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",G258=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G258)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",H258=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H258)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,'At-Risk'!S258/100)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\"),0,IF(AND(O258=\"E\",'At-Risk'!S258/100<1/Inputs!$D$253*F258),1/Inputs!$D$253*F258-'At-Risk'!S258/100,IF(AND(O258=\"M\",'At-Risk'!S258/100<1/Inputs!$D$256*SUM(F258:G258)),1/Inputs!$D$256* SUM(F258:G258)-'At-Risk'!S258/100,IF(AND(O258=\"H\",'At-Risk'!S258/100<1/Inputs!$D$260*SUM(F258:H258)),1/Inputs!$D$260*SUM(F258:H258)-'At-Risk'!S258/100,0))))","v":0},0,{"$f":"IF(OR(J258=\"T\",K258=\"T\"),0,IF(O258=\"E\",2/Inputs!$D$253*F258,IF(O258=\"M\",2/Inputs!$D$256*SUM(F258:G258),IF(O258=\"H\",5/Inputs!$D$261*SUM(F258:H258),0))))","v":0},0,{"$f":"IF(OR($J258=\"T\",$K258=\"T\",F258=0,O258=\"M\",O258=\"H\"),0,IF(F258<Inputs!$D$251,1/Inputs!$D$251*F258,1))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",G258=0,O258=\"E\",O258=\"H\"),0,IF(SUM(F258:G258)<Inputs!$D$254,1/Inputs!$D$254*SUM(F258:G258),1))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",H258=0,O258=\"E\",O258=\"M\"),0,IF(SUM(F258:H258)<Inputs!$D$258,1/Inputs!$D$258*SUM(F258:H258),1))","v":0},1,{"$f":"IF(OR($J258=\"T\",$K258=\"T\",F258=0),0,IF(AND(O258=\"E\",F258>Inputs!$D$253),(F258-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",G258=0),0,IF(AND(O258=\"M\",SUM(F258:G258)>Inputs!$D$256),(SUM(F258:G258)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",H258=0),0,IF(AND(O258=\"H\",SUM(F258:H258)>Inputs!$D$260),(SUM(F258:H258)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K258=\"T\",$J258=\"T\",O258=\"M\",O258=\"H\"),0,IF(F258<Inputs!$D$251,1/Inputs!$D$251*F258,IF(F258>Inputs!$D$253,1/Inputs!$D$253*F258,1)))","v":0},{"$f":"IF(OR($K258=\"T\",$J258=\"T\",O258=\"E\",O258=\"H\"),0,IF(SUM(F258:G258)<Inputs!$D$254,1/Inputs!$D$254*SUM(F258:G258),IF(SUM(F258:G258)>Inputs!$D$256,1/Inputs!$D$256*SUM(F258:G258),1)))","v":0},{"$f":"IF(OR($K258=\"T\",$J258=\"T\",O258=\"E\",O258=\"M\"),0,IF(SUM(F258:H258)<Inputs!$D$258,1/Inputs!$D$258*SUM(F258:H258),IF(SUM(F258:H258)>Inputs!$D$261,1/Inputs!$D$261*SUM(F258:H258),1)))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",F258=0,O258=\"M\",O258=\"H\"),0,1/Inputs!$D$253*F258)","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",G258=0,O258=\"E\",O258=\"H\"),0,1/Inputs!$D$256*SUM(F258:G258))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",H258=0,O258=\"E\",O258=\"M\"),0,4/Inputs!$D$261*SUM(F258:H258))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94438.443541557455,0,94438.443541557455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF258+AK258+AP258+AT258+SUM(AU258:BD258))*175*Inputs!$D$228*(1+0.0765)","v":1189.1659766160935},1189.1659766160935,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F258+Inputs!$D$153*G258+Inputs!$D$154*H258","v":2960.3448868637756},{"$f":"Inputs!$D$155*I258","v":2591.6105393281641},{"$f":"'Voc Ed'!L258","v":0},{"$f":"Inputs!$D$156*$I258","v":259.16105393281646},{"$f":"Inputs!$D$157*$I258","v":1036.6442157312658},{"$f":"Inputs!$D$158*$I258","v":332.18710844705487},{"$f":"IF(Inputs!$D$100=1,0,Activities!R258)","v":6239.9800427784476},13419.927847081526,201478.11738346014]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!X36","v":"1601055"},{"$f":"'School Reference Sheet'!Y36","v":"Chugwater High School"},{"$f":"'School Reference Sheet'!Z36","v":"9-12"},{"$f":"IF(M259=1,SUM(ADM!F259:J259),IF(N259=1,SUM(ADM!F259:L259),SUM(ADM!F259:K259,0)))","v":0},{"$f":"ADM!S259-'School Resources'!H259-'School Resources'!F259","v":0},{"$f":"IF(SUM(ADM!N259:R259)=ADM!S259,SUM(ADM!N259:R259),IF(OR(SUM(ADM!F259:O259)=ADM!S259,SUM(ADM!G259:O259)=ADM!S259,SUM(ADM!H259:O259)=ADM!S259,SUM(ADM!I259:O259)=ADM!S259,SUM(ADM!J259:O259)=ADM!S259,SUM(ADM!K259:O259)=ADM!S259,SUM(ADM!L259:O259)=ADM!S259,SUM(ADM!M259:O259)=ADM!S259,SUM(ADM!N259:O259)=ADM!S259),0,SUM(ADM!O259:R259)))","v":14.663},{"$f":"SUM(ADM!$F259:$R259)","v":14.663},"F",{"$f":"IF(I259<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F259:J259)=0,SUM(ADM!O259:R259)=0,ADM!K259>0,ADM!N259>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M259:R259)=0,ADM!L259>0),1,0)","v":0},"H",{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!F259/Inputs!$D$80)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!G259/Inputs!$D$81)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!H259/Inputs!$D$82)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!I259/Inputs!$D$83)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!J259/Inputs!$D$84)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(M259=1,ADM!K259/Inputs!$D$95,ADM!K259/Inputs!$D$85))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(N259=1,ADM!L259/Inputs!$D$96,ADM!L259/Inputs!$D$86))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!M259/Inputs!$D$87)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!N259/Inputs!$D$88)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!O259/Inputs!$D$89)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!P259/Inputs!$D$90)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!Q259/Inputs!$D$91)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,ADM!R259/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N259:R259)=ADM!S259,SUM(X259:AB259),IF(OR(SUM(ADM!F259:O259)=ADM!S259,SUM(ADM!G259:O259)=ADM!S259,SUM(ADM!H259:O259)=ADM!S259,SUM(ADM!I259:O259)=ADM!S259,SUM(ADM!J259:O259)=ADM!S259,SUM(ADM!K259:O259)=ADM!S259,SUM(ADM!L259:O259)=ADM!S259,SUM(ADM!M259:O259)=ADM!S259,SUM(ADM!N259:O259)=ADM!S259),SUM(Z259:AB259),SUM(Y259:AB259)))","v":0},0,{"$f":"Inputs!$D$39*AC259","v":0},{"$f":"Inputs!$D$40*AD259","v":0},{"$f":"Inputs!$D$41*AE259","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'Voc Ed'!H259)","v":0},0,{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$72=1,$F259=0,Inputs!$D$74<=$AC259+$AG259),0,IF(AND($F259>0,$F259<=Inputs!$D$104,Inputs!$D$72=2),$F259/Inputs!$D$94-($AC259+$AG259),Inputs!$D$74-($AC259+$AG259)))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$72=1,$G259=0,Inputs!$D$75<=$AD259+$AH259),0,IF(Inputs!$D$72=2,IF(AND($G259>0,$G259<=Inputs!$D$104),$G259/Inputs!$D$94-($AD259+$AH259),Inputs!$D$75-($AD259+$AH259))))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$72=1,$H259=0,Inputs!$D$76<=$AE259+$AI259+AJ259),0,IF(Inputs!$D$72=2,IF(AND($H259>0,$H259<=Inputs!$D$104),$H259/Inputs!$D$94-($AE259+$AI259+$AJ259),Inputs!$D$76-($AE259+$AI259+$AJ259))))","v":0},{"$f":"IF(OR(J259=\"T\",K259=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O259=\"EM\",(AD259+AH259+AJ259)<Inputs!$D$75),Inputs!$D$75-(AD259+AH259+AJ259),IF(AND(O259=\"M\",(AD259+AH259+AJ259)<Inputs!$D$75),Inputs!$D$75-(AD259+AH259+AJ259),IF(AND(OR(O259=\"MH\",O259=\"H\",O259=\"EMH\"),(AD259+AE259+AH259+AI259+AJ259)<Inputs!$D$76),Inputs!$D$76-(AD259+AE259+AH259+AI259+AJ259),0)))),0))","v":0},0,{"$f":"IF($J259=\"T\",$I259/Inputs!$D$93,0)","v":0},{"$f":"IF(L259=1,(I259/7)*1.5,IF($J259=\"T\",0,IF(AND($K259=\"T\",($I259/Inputs!$D$94)>=1),$I259/Inputs!$D$94,IF(AND($K259=\"T\",($I259/Inputs!$D$94)<1),1,0))))","v":2.0947142857142858},{"$f":"'Small District Adjustment'!L259","v":0},2.0947142857142858,{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$234=0,O259=\"M\",O259=\"H\"), 0,(F259*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$234=0,O259=\"E\",O259=\"H\"), 0,(SUM(F259:G259)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",Inputs!$D$234=0,O259=\"E\",O259=\"M\"), 0,(SUM(F259:H259)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'At-Risk'!T259/100)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'At-Risk'!U259/100)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'At-Risk'!V259/100)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(AND(O259=\"E\", SUM(AX259:AZ259)<1/Inputs!$D$253*F259),1/Inputs!$D$253*F259-SUM(AX259:AZ259),IF(AND(O259=\"M\", SUM(AX259:AZ259)<1/Inputs!$D$256*SUM(F259:G259)),1/Inputs!$D$256* SUM(F259:G259)-SUM(AX259:AZ259),IF(AND(O259=\"H\",SUM(AX259:AZ259)<1/Inputs!$D$260*SUM(F259:H259)),1/Inputs!$D$260*SUM(F259:H259)-SUM(AX259:AZ259),0))))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'At-Risk'!AJ259/100)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F259:$R259)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F259:$K259)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J259:$K259)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L259:$N259)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O259:$R259)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F259:$R259)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F259:$K259)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J259:$K259)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L259:$N259)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O259:$R259)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",F259=0,Inputs!$D$247=0,O259=\"M\",O259=\"H\"),0,1/Inputs!$D$253*F259)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",G259=0,Inputs!$D$247=0,O259=\"H\",O259=\"E\"),0,IF(SUM(F259:G259)<Inputs!$D$254,1/Inputs!$D$254*SUM(F259:G259),IF(SUM(F259:G259)>Inputs!$D$257,1/Inputs!$D$257*SUM(F259:G259),1)))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",H259=0,Inputs!$D$247=0,O259=\"E\",O259=\"M\"),0,IF(SUM(F259:H259)<Inputs!$D$258,1/Inputs!$D$258*SUM(F259:H259),IF(SUM(F259:H259)>Inputs!$D$261,1/Inputs!$D$261*SUM(F259:H259),1)))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",G259=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G259)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",H259=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H259)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,'At-Risk'!S259/100)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\"),0,IF(AND(O259=\"E\",'At-Risk'!S259/100<1/Inputs!$D$253*F259),1/Inputs!$D$253*F259-'At-Risk'!S259/100,IF(AND(O259=\"M\",'At-Risk'!S259/100<1/Inputs!$D$256*SUM(F259:G259)),1/Inputs!$D$256* SUM(F259:G259)-'At-Risk'!S259/100,IF(AND(O259=\"H\",'At-Risk'!S259/100<1/Inputs!$D$260*SUM(F259:H259)),1/Inputs!$D$260*SUM(F259:H259)-'At-Risk'!S259/100,0))))","v":0},0,{"$f":"IF(OR(J259=\"T\",K259=\"T\"),0,IF(O259=\"E\",2/Inputs!$D$253*F259,IF(O259=\"M\",2/Inputs!$D$256*SUM(F259:G259),IF(O259=\"H\",5/Inputs!$D$261*SUM(F259:H259),0))))","v":0},0,{"$f":"IF(OR($J259=\"T\",$K259=\"T\",F259=0,O259=\"M\",O259=\"H\"),0,IF(F259<Inputs!$D$251,1/Inputs!$D$251*F259,1))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",G259=0,O259=\"E\",O259=\"H\"),0,IF(SUM(F259:G259)<Inputs!$D$254,1/Inputs!$D$254*SUM(F259:G259),1))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",H259=0,O259=\"E\",O259=\"M\"),0,IF(SUM(F259:H259)<Inputs!$D$258,1/Inputs!$D$258*SUM(F259:H259),1))","v":0},1,{"$f":"IF(OR($J259=\"T\",$K259=\"T\",F259=0),0,IF(AND(O259=\"E\",F259>Inputs!$D$253),(F259-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",G259=0),0,IF(AND(O259=\"M\",SUM(F259:G259)>Inputs!$D$256),(SUM(F259:G259)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",H259=0),0,IF(AND(O259=\"H\",SUM(F259:H259)>Inputs!$D$260),(SUM(F259:H259)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K259=\"T\",$J259=\"T\",O259=\"M\",O259=\"H\"),0,IF(F259<Inputs!$D$251,1/Inputs!$D$251*F259,IF(F259>Inputs!$D$253,1/Inputs!$D$253*F259,1)))","v":0},{"$f":"IF(OR($K259=\"T\",$J259=\"T\",O259=\"E\",O259=\"H\"),0,IF(SUM(F259:G259)<Inputs!$D$254,1/Inputs!$D$254*SUM(F259:G259),IF(SUM(F259:G259)>Inputs!$D$256,1/Inputs!$D$256*SUM(F259:G259),1)))","v":0},{"$f":"IF(OR($K259=\"T\",$J259=\"T\",O259=\"E\",O259=\"M\"),0,IF(SUM(F259:H259)<Inputs!$D$258,1/Inputs!$D$258*SUM(F259:H259),IF(SUM(F259:H259)>Inputs!$D$261,1/Inputs!$D$261*SUM(F259:H259),1)))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",F259=0,O259=\"M\",O259=\"H\"),0,1/Inputs!$D$253*F259)","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",G259=0,O259=\"E\",O259=\"H\"),0,1/Inputs!$D$256*SUM(F259:G259))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",H259=0,O259=\"E\",O259=\"M\"),0,4/Inputs!$D$261*SUM(F259:H259))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157137.8255077948,0,157137.8255077948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF259+AK259+AP259+AT259+SUM(AU259:BD259))*175*Inputs!$D$228*(1+0.0765)","v":1978.6746660122308},1978.6746660122308,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F259+Inputs!$D$153*G259+Inputs!$D$154*H259","v":6031.2675425982088},{"$f":"Inputs!$D$155*I259","v":4312.2274091049148},{"$f":"'Voc Ed'!L259","v":9094.9737349645966},{"$f":"Inputs!$D$156*$I259","v":431.22274091049144},{"$f":"Inputs!$D$157*$I259","v":1724.8909636419658},{"$f":"Inputs!$D$158*$I259","v":552.73210702717768},{"$f":"IF(Inputs!$D$100=1,0,Activities!R259)","v":27921.643950857175},50068.958449104539,301616.03864111658]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!AA36","v":"1601056"},{"$f":"'School Reference Sheet'!AB36","v":"Glendo High School"},{"$f":"'School Reference Sheet'!AC36","v":"9-12"},{"$f":"IF(M260=1,SUM(ADM!F260:J260),IF(N260=1,SUM(ADM!F260:L260),SUM(ADM!F260:K260,0)))","v":0},{"$f":"ADM!S260-'School Resources'!H260-'School Resources'!F260","v":0},{"$f":"IF(SUM(ADM!N260:R260)=ADM!S260,SUM(ADM!N260:R260),IF(OR(SUM(ADM!F260:O260)=ADM!S260,SUM(ADM!G260:O260)=ADM!S260,SUM(ADM!H260:O260)=ADM!S260,SUM(ADM!I260:O260)=ADM!S260,SUM(ADM!J260:O260)=ADM!S260,SUM(ADM!K260:O260)=ADM!S260,SUM(ADM!L260:O260)=ADM!S260,SUM(ADM!M260:O260)=ADM!S260,SUM(ADM!N260:O260)=ADM!S260),0,SUM(ADM!O260:R260)))","v":24.057000000000002},{"$f":"SUM(ADM!$F260:$R260)","v":24.057000000000002},"F",{"$f":"IF(I260<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F260:J260)=0,SUM(ADM!O260:R260)=0,ADM!K260>0,ADM!N260>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M260:R260)=0,ADM!L260>0),1,0)","v":0},"H",{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!F260/Inputs!$D$80)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!G260/Inputs!$D$81)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!H260/Inputs!$D$82)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!I260/Inputs!$D$83)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!J260/Inputs!$D$84)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(M260=1,ADM!K260/Inputs!$D$95,ADM!K260/Inputs!$D$85))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(N260=1,ADM!L260/Inputs!$D$96,ADM!L260/Inputs!$D$86))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!M260/Inputs!$D$87)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!N260/Inputs!$D$88)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!O260/Inputs!$D$89)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!P260/Inputs!$D$90)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!Q260/Inputs!$D$91)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,ADM!R260/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N260:R260)=ADM!S260,SUM(X260:AB260),IF(OR(SUM(ADM!F260:O260)=ADM!S260,SUM(ADM!G260:O260)=ADM!S260,SUM(ADM!H260:O260)=ADM!S260,SUM(ADM!I260:O260)=ADM!S260,SUM(ADM!J260:O260)=ADM!S260,SUM(ADM!K260:O260)=ADM!S260,SUM(ADM!L260:O260)=ADM!S260,SUM(ADM!M260:O260)=ADM!S260,SUM(ADM!N260:O260)=ADM!S260),SUM(Z260:AB260),SUM(Y260:AB260)))","v":0},0,{"$f":"Inputs!$D$39*AC260","v":0},{"$f":"Inputs!$D$40*AD260","v":0},{"$f":"Inputs!$D$41*AE260","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'Voc Ed'!H260)","v":0},0,{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$72=1,$F260=0,Inputs!$D$74<=$AC260+$AG260),0,IF(AND($F260>0,$F260<=Inputs!$D$104,Inputs!$D$72=2),$F260/Inputs!$D$94-($AC260+$AG260),Inputs!$D$74-($AC260+$AG260)))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$72=1,$G260=0,Inputs!$D$75<=$AD260+$AH260),0,IF(Inputs!$D$72=2,IF(AND($G260>0,$G260<=Inputs!$D$104),$G260/Inputs!$D$94-($AD260+$AH260),Inputs!$D$75-($AD260+$AH260))))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$72=1,$H260=0,Inputs!$D$76<=$AE260+$AI260+AJ260),0,IF(Inputs!$D$72=2,IF(AND($H260>0,$H260<=Inputs!$D$104),$H260/Inputs!$D$94-($AE260+$AI260+$AJ260),Inputs!$D$76-($AE260+$AI260+$AJ260))))","v":0},{"$f":"IF(OR(J260=\"T\",K260=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O260=\"EM\",(AD260+AH260+AJ260)<Inputs!$D$75),Inputs!$D$75-(AD260+AH260+AJ260),IF(AND(O260=\"M\",(AD260+AH260+AJ260)<Inputs!$D$75),Inputs!$D$75-(AD260+AH260+AJ260),IF(AND(OR(O260=\"MH\",O260=\"H\",O260=\"EMH\"),(AD260+AE260+AH260+AI260+AJ260)<Inputs!$D$76),Inputs!$D$76-(AD260+AE260+AH260+AI260+AJ260),0)))),0))","v":0},0,{"$f":"IF($J260=\"T\",$I260/Inputs!$D$93,0)","v":0},{"$f":"IF(L260=1,(I260/7)*1.5,IF($J260=\"T\",0,IF(AND($K260=\"T\",($I260/Inputs!$D$94)>=1),$I260/Inputs!$D$94,IF(AND($K260=\"T\",($I260/Inputs!$D$94)<1),1,0))))","v":3.4367142857142858},{"$f":"'Small District Adjustment'!L260","v":0},3.4367142857142858,{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$234=0,O260=\"M\",O260=\"H\"), 0,(F260*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$234=0,O260=\"E\",O260=\"H\"), 0,(SUM(F260:G260)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",Inputs!$D$234=0,O260=\"E\",O260=\"M\"), 0,(SUM(F260:H260)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'At-Risk'!T260/100)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'At-Risk'!U260/100)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'At-Risk'!V260/100)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(AND(O260=\"E\", SUM(AX260:AZ260)<1/Inputs!$D$253*F260),1/Inputs!$D$253*F260-SUM(AX260:AZ260),IF(AND(O260=\"M\", SUM(AX260:AZ260)<1/Inputs!$D$256*SUM(F260:G260)),1/Inputs!$D$256* SUM(F260:G260)-SUM(AX260:AZ260),IF(AND(O260=\"H\",SUM(AX260:AZ260)<1/Inputs!$D$260*SUM(F260:H260)),1/Inputs!$D$260*SUM(F260:H260)-SUM(AX260:AZ260),0))))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'At-Risk'!AJ260/100)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F260:$R260)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F260:$K260)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J260:$K260)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L260:$N260)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O260:$R260)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F260:$R260)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F260:$K260)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J260:$K260)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L260:$N260)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O260:$R260)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",F260=0,Inputs!$D$247=0,O260=\"M\",O260=\"H\"),0,1/Inputs!$D$253*F260)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",G260=0,Inputs!$D$247=0,O260=\"H\",O260=\"E\"),0,IF(SUM(F260:G260)<Inputs!$D$254,1/Inputs!$D$254*SUM(F260:G260),IF(SUM(F260:G260)>Inputs!$D$257,1/Inputs!$D$257*SUM(F260:G260),1)))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",H260=0,Inputs!$D$247=0,O260=\"E\",O260=\"M\"),0,IF(SUM(F260:H260)<Inputs!$D$258,1/Inputs!$D$258*SUM(F260:H260),IF(SUM(F260:H260)>Inputs!$D$261,1/Inputs!$D$261*SUM(F260:H260),1)))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",G260=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G260)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",H260=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H260)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,'At-Risk'!S260/100)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\"),0,IF(AND(O260=\"E\",'At-Risk'!S260/100<1/Inputs!$D$253*F260),1/Inputs!$D$253*F260-'At-Risk'!S260/100,IF(AND(O260=\"M\",'At-Risk'!S260/100<1/Inputs!$D$256*SUM(F260:G260)),1/Inputs!$D$256* SUM(F260:G260)-'At-Risk'!S260/100,IF(AND(O260=\"H\",'At-Risk'!S260/100<1/Inputs!$D$260*SUM(F260:H260)),1/Inputs!$D$260*SUM(F260:H260)-'At-Risk'!S260/100,0))))","v":0},0,{"$f":"IF(OR(J260=\"T\",K260=\"T\"),0,IF(O260=\"E\",2/Inputs!$D$253*F260,IF(O260=\"M\",2/Inputs!$D$256*SUM(F260:G260),IF(O260=\"H\",5/Inputs!$D$261*SUM(F260:H260),0))))","v":0},0,{"$f":"IF(OR($J260=\"T\",$K260=\"T\",F260=0,O260=\"M\",O260=\"H\"),0,IF(F260<Inputs!$D$251,1/Inputs!$D$251*F260,1))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",G260=0,O260=\"E\",O260=\"H\"),0,IF(SUM(F260:G260)<Inputs!$D$254,1/Inputs!$D$254*SUM(F260:G260),1))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",H260=0,O260=\"E\",O260=\"M\"),0,IF(SUM(F260:H260)<Inputs!$D$258,1/Inputs!$D$258*SUM(F260:H260),1))","v":0},1,{"$f":"IF(OR($J260=\"T\",$K260=\"T\",F260=0),0,IF(AND(O260=\"E\",F260>Inputs!$D$253),(F260-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",G260=0),0,IF(AND(O260=\"M\",SUM(F260:G260)>Inputs!$D$256),(SUM(F260:G260)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",H260=0),0,IF(AND(O260=\"H\",SUM(F260:H260)>Inputs!$D$260),(SUM(F260:H260)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K260=\"T\",$J260=\"T\",O260=\"M\",O260=\"H\"),0,IF(F260<Inputs!$D$251,1/Inputs!$D$251*F260,IF(F260>Inputs!$D$253,1/Inputs!$D$253*F260,1)))","v":0},{"$f":"IF(OR($K260=\"T\",$J260=\"T\",O260=\"E\",O260=\"H\"),0,IF(SUM(F260:G260)<Inputs!$D$254,1/Inputs!$D$254*SUM(F260:G260),IF(SUM(F260:G260)>Inputs!$D$256,1/Inputs!$D$256*SUM(F260:G260),1)))","v":0},{"$f":"IF(OR($K260=\"T\",$J260=\"T\",O260=\"E\",O260=\"M\"),0,IF(SUM(F260:H260)<Inputs!$D$258,1/Inputs!$D$258*SUM(F260:H260),IF(SUM(F260:H260)>Inputs!$D$261,1/Inputs!$D$261*SUM(F260:H260),1)))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",F260=0,O260=\"M\",O260=\"H\"),0,1/Inputs!$D$253*F260)","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",G260=0,O260=\"E\",O260=\"H\"),0,1/Inputs!$D$256*SUM(F260:G260))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",H260=0,O260=\"E\",O260=\"M\"),0,4/Inputs!$D$261*SUM(F260:H260))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,257809.77073184337,0,257809.77073184337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF260+AK260+AP260+AT260+SUM(AU260:BD260))*175*Inputs!$D$228*(1+0.0765)","v":3246.3327041025873},3246.3327041025873,0,0,0,92430.580018205059,0,0,0,0,0,0,0,0,0,92430.580018205059,{"$f":"Inputs!$D$152*F260+Inputs!$D$153*G260+Inputs!$D$154*H260","v":9895.2604018471757},{"$f":"Inputs!$D$155*I260","v":7074.8997327175157},{"$f":"'Voc Ed'!L260","v":10277.320320509994},{"$f":"Inputs!$D$156*$I260","v":707.48997327175164},{"$f":"Inputs!$D$157*$I260","v":2829.9598930870065},{"$f":"Inputs!$D$158*$I260","v":906.84554993881295},{"$f":"IF(Inputs!$D$100=1,0,Activities!R260)","v":46758.315308337515},78450.091179709765,431936.7746338608]
["1601000","Platte #1",{"$f":"'School Reference Sheet'!AD36","v":"1601057"},{"$f":"'School Reference Sheet'!AE36","v":"Wheatland High School"},{"$f":"'School Reference Sheet'!AF36","v":"9-12"},{"$f":"IF(M261=1,SUM(ADM!F261:J261),IF(N261=1,SUM(ADM!F261:L261),SUM(ADM!F261:K261,0)))","v":0},{"$f":"ADM!S261-'School Resources'!H261-'School Resources'!F261","v":0},{"$f":"IF(SUM(ADM!N261:R261)=ADM!S261,SUM(ADM!N261:R261),IF(OR(SUM(ADM!F261:O261)=ADM!S261,SUM(ADM!G261:O261)=ADM!S261,SUM(ADM!H261:O261)=ADM!S261,SUM(ADM!I261:O261)=ADM!S261,SUM(ADM!J261:O261)=ADM!S261,SUM(ADM!K261:O261)=ADM!S261,SUM(ADM!L261:O261)=ADM!S261,SUM(ADM!M261:O261)=ADM!S261,SUM(ADM!N261:O261)=ADM!S261),0,SUM(ADM!O261:R261)))","v":295.10599999999999},{"$f":"SUM(ADM!$F261:$R261)","v":295.10599999999999},"F",{"$f":"IF(I261<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F261:J261)=0,SUM(ADM!O261:R261)=0,ADM!K261>0,ADM!N261>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M261:R261)=0,ADM!L261>0),1,0)","v":0},"H",{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!F261/Inputs!$D$80)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!G261/Inputs!$D$81)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!H261/Inputs!$D$82)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!I261/Inputs!$D$83)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!J261/Inputs!$D$84)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(M261=1,ADM!K261/Inputs!$D$95,ADM!K261/Inputs!$D$85))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(N261=1,ADM!L261/Inputs!$D$96,ADM!L261/Inputs!$D$86))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!M261/Inputs!$D$87)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!N261/Inputs!$D$88)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!O261/Inputs!$D$89)","v":3.8680476190476192},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!P261/Inputs!$D$90)","v":3.7477619047619051},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!Q261/Inputs!$D$91)","v":3.1733333333333333},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,ADM!R261/Inputs!$D$92)","v":3.2635238095238099},0,0,{"$f":"IF(SUM(ADM!N261:R261)=ADM!S261,SUM(X261:AB261),IF(OR(SUM(ADM!F261:O261)=ADM!S261,SUM(ADM!G261:O261)=ADM!S261,SUM(ADM!H261:O261)=ADM!S261,SUM(ADM!I261:O261)=ADM!S261,SUM(ADM!J261:O261)=ADM!S261,SUM(ADM!K261:O261)=ADM!S261,SUM(ADM!L261:O261)=ADM!S261,SUM(ADM!M261:O261)=ADM!S261,SUM(ADM!N261:O261)=ADM!S261),SUM(Z261:AB261),SUM(Y261:AB261)))","v":14.052666666666667},14.052666666666667,{"$f":"Inputs!$D$39*AC261","v":0},{"$f":"Inputs!$D$40*AD261","v":0},{"$f":"Inputs!$D$41*AE261","v":4.6373800000000003},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'Voc Ed'!H261)","v":0.62405238095238091},5.2614323809523809,{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$72=1,$F261=0,Inputs!$D$74<=$AC261+$AG261),0,IF(AND($F261>0,$F261<=Inputs!$D$104,Inputs!$D$72=2),$F261/Inputs!$D$94-($AC261+$AG261),Inputs!$D$74-($AC261+$AG261)))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$72=1,$G261=0,Inputs!$D$75<=$AD261+$AH261),0,IF(Inputs!$D$72=2,IF(AND($G261>0,$G261<=Inputs!$D$104),$G261/Inputs!$D$94-($AD261+$AH261),Inputs!$D$75-($AD261+$AH261))))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$72=1,$H261=0,Inputs!$D$76<=$AE261+$AI261+AJ261),0,IF(Inputs!$D$72=2,IF(AND($H261>0,$H261<=Inputs!$D$104),$H261/Inputs!$D$94-($AE261+$AI261+$AJ261),Inputs!$D$76-($AE261+$AI261+$AJ261))))","v":0},{"$f":"IF(OR(J261=\"T\",K261=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O261=\"EM\",(AD261+AH261+AJ261)<Inputs!$D$75),Inputs!$D$75-(AD261+AH261+AJ261),IF(AND(O261=\"M\",(AD261+AH261+AJ261)<Inputs!$D$75),Inputs!$D$75-(AD261+AH261+AJ261),IF(AND(OR(O261=\"MH\",O261=\"H\",O261=\"EMH\"),(AD261+AE261+AH261+AI261+AJ261)<Inputs!$D$76),Inputs!$D$76-(AD261+AE261+AH261+AI261+AJ261),0)))),0))","v":0},0,{"$f":"IF($J261=\"T\",$I261/Inputs!$D$93,0)","v":0},{"$f":"IF(L261=1,(I261/7)*1.5,IF($J261=\"T\",0,IF(AND($K261=\"T\",($I261/Inputs!$D$94)>=1),$I261/Inputs!$D$94,IF(AND($K261=\"T\",($I261/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L261","v":0},0,{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$234=0,O261=\"M\",O261=\"H\"), 0,(F261*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$234=0,O261=\"E\",O261=\"H\"), 0,(SUM(F261:G261)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",Inputs!$D$234=0,O261=\"E\",O261=\"M\"), 0,(SUM(F261:H261)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'At-Risk'!T261/100)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'At-Risk'!U261/100)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'At-Risk'!V261/100)","v":0.23},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(AND(O261=\"E\", SUM(AX261:AZ261)<1/Inputs!$D$253*F261),1/Inputs!$D$253*F261-SUM(AX261:AZ261),IF(AND(O261=\"M\", SUM(AX261:AZ261)<1/Inputs!$D$256*SUM(F261:G261)),1/Inputs!$D$256* SUM(F261:G261)-SUM(AX261:AZ261),IF(AND(O261=\"H\",SUM(AX261:AZ261)<1/Inputs!$D$260*SUM(F261:H261)),1/Inputs!$D$260*SUM(F261:H261)-SUM(AX261:AZ261),0))))","v":0.7068444444444445},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'At-Risk'!AJ261/100)","v":0.08},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F261:$R261)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F261:$K261)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J261:$K261)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L261:$N261)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O261:$R261)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F261:$R261)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F261:$K261)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J261:$K261)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L261:$N261)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O261:$R261)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",F261=0,Inputs!$D$247=0,O261=\"M\",O261=\"H\"),0,1/Inputs!$D$253*F261)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",G261=0,Inputs!$D$247=0,O261=\"H\",O261=\"E\"),0,IF(SUM(F261:G261)<Inputs!$D$254,1/Inputs!$D$254*SUM(F261:G261),IF(SUM(F261:G261)>Inputs!$D$257,1/Inputs!$D$257*SUM(F261:G261),1)))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",H261=0,Inputs!$D$247=0,O261=\"E\",O261=\"M\"),0,IF(SUM(F261:H261)<Inputs!$D$258,1/Inputs!$D$258*SUM(F261:H261),IF(SUM(F261:H261)>Inputs!$D$261,1/Inputs!$D$261*SUM(F261:H261),1)))","v":1},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",G261=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G261)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",H261=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H261)","v":0.93684444444444448},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,'At-Risk'!S261/100)","v":0.23},{"$f":"IF(OR($J261=\"T\",$K261=\"T\"),0,IF(AND(O261=\"E\",'At-Risk'!S261/100<1/Inputs!$D$253*F261),1/Inputs!$D$253*F261-'At-Risk'!S261/100,IF(AND(O261=\"M\",'At-Risk'!S261/100<1/Inputs!$D$256*SUM(F261:G261)),1/Inputs!$D$256* SUM(F261:G261)-'At-Risk'!S261/100,IF(AND(O261=\"H\",'At-Risk'!S261/100<1/Inputs!$D$260*SUM(F261:H261)),1/Inputs!$D$260*SUM(F261:H261)-'At-Risk'!S261/100,0))))","v":0.7068444444444445},1.1804239999999999,{"$f":"IF(OR(J261=\"T\",K261=\"T\"),0,IF(O261=\"E\",2/Inputs!$D$253*F261,IF(O261=\"M\",2/Inputs!$D$256*SUM(F261:G261),IF(O261=\"H\",5/Inputs!$D$261*SUM(F261:H261),0))))","v":2.342111111111111},7.4130684444444448,{"$f":"IF(OR($J261=\"T\",$K261=\"T\",F261=0,O261=\"M\",O261=\"H\"),0,IF(F261<Inputs!$D$251,1/Inputs!$D$251*F261,1))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",G261=0,O261=\"E\",O261=\"H\"),0,IF(SUM(F261:G261)<Inputs!$D$254,1/Inputs!$D$254*SUM(F261:G261),1))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",H261=0,O261=\"E\",O261=\"M\"),0,IF(SUM(F261:H261)<Inputs!$D$258,1/Inputs!$D$258*SUM(F261:H261),1))","v":1},0,{"$f":"IF(OR($J261=\"T\",$K261=\"T\",F261=0),0,IF(AND(O261=\"E\",F261>Inputs!$D$253),(F261-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",G261=0),0,IF(AND(O261=\"M\",SUM(F261:G261)>Inputs!$D$256),(SUM(F261:G261)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",H261=0),0,IF(AND(O261=\"H\",SUM(F261:H261)>Inputs!$D$260),(SUM(F261:H261)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K261=\"T\",$J261=\"T\",O261=\"M\",O261=\"H\"),0,IF(F261<Inputs!$D$251,1/Inputs!$D$251*F261,IF(F261>Inputs!$D$253,1/Inputs!$D$253*F261,1)))","v":0},{"$f":"IF(OR($K261=\"T\",$J261=\"T\",O261=\"E\",O261=\"H\"),0,IF(SUM(F261:G261)<Inputs!$D$254,1/Inputs!$D$254*SUM(F261:G261),IF(SUM(F261:G261)>Inputs!$D$256,1/Inputs!$D$256*SUM(F261:G261),1)))","v":0},{"$f":"IF(OR($K261=\"T\",$J261=\"T\",O261=\"E\",O261=\"M\"),0,IF(SUM(F261:H261)<Inputs!$D$258,1/Inputs!$D$258*SUM(F261:H261),IF(SUM(F261:H261)>Inputs!$D$261,1/Inputs!$D$261*SUM(F261:H261),1)))","v":1},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",F261=0,O261=\"M\",O261=\"H\"),0,1/Inputs!$D$253*F261)","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",G261=0,O261=\"E\",O261=\"H\"),0,1/Inputs!$D$256*SUM(F261:G261))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",H261=0,O261=\"E\",O261=\"M\"),0,4/Inputs!$D$261*SUM(F261:H261))","v":1.873688888888889},3.8736888888888892,0,0,0,0,0,0,0,0,0,290166.82416451076,281143.42860578722,238051.89233307066,244817.6528984794,0,0,1054179.7980018479,1054179.7980018479,0,0,347879.33334060985,46814.133466598498,394693.46680720837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17253.76110397256,53024.892096150645,6001.3082100774118,0,0,0,0,75016.352625967644,0,62237.750347099543,17253.76110397256,53024.892096150645,88551.103032155224,82474.672770027944,{"$f":"0.05*($AF261+AK261+AP261+AT261+SUM(AU261:BD261))*175*Inputs!$D$228*(1+0.0765)","v":19204.682518386813},474043.17590396095,0,0,108791.00892370674,0,0,0,0,0,0,55508.846694260923,0,0,85676.790749101419,249976.6463670691,{"$f":"Inputs!$D$152*F261+Inputs!$D$153*G261+Inputs!$D$154*H261","v":121384.65794353044},{"$f":"Inputs!$D$155*I261","v":86787.436526721329},{"$f":"'Voc Ed'!L261","v":39835.984959144931},{"$f":"Inputs!$D$156*$I261","v":8678.7436526721322},{"$f":"Inputs!$D$157*$I261","v":34714.974610688529},{"$f":"Inputs!$D$158*$I261","v":11124.228410036301},{"$f":"IF(Inputs!$D$100=1,0,Activities!R261)","v":317313.81672449288},619839.84282728657,2792732.9299073732]
["1602000","Platte #2",{"$f":"'School Reference Sheet'!C37","v":"1602001"},{"$f":"'School Reference Sheet'!D37","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Reference Sheet'!E37","v":"K-6"},{"$f":"IF(M262=1,SUM(ADM!F262:J262),IF(N262=1,SUM(ADM!F262:L262),SUM(ADM!F262:K262,0)))","v":109.971},{"$f":"ADM!S262-'School Resources'!H262-'School Resources'!F262","v":0},{"$f":"IF(SUM(ADM!N262:R262)=ADM!S262,SUM(ADM!N262:R262),IF(OR(SUM(ADM!F262:O262)=ADM!S262,SUM(ADM!G262:O262)=ADM!S262,SUM(ADM!H262:O262)=ADM!S262,SUM(ADM!I262:O262)=ADM!S262,SUM(ADM!J262:O262)=ADM!S262,SUM(ADM!K262:O262)=ADM!S262,SUM(ADM!L262:O262)=ADM!S262,SUM(ADM!M262:O262)=ADM!S262,SUM(ADM!N262:O262)=ADM!S262),0,SUM(ADM!O262:R262)))","v":0},{"$f":"SUM(ADM!$F262:$R262)","v":109.971},"F",{"$f":"IF(I262<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F262:J262)=0,SUM(ADM!O262:R262)=0,ADM!K262>0,ADM!N262>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M262:R262)=0,ADM!L262>0),1,0)","v":1},"E",{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!F262/Inputs!$D$80)","v":1.1110625000000001},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!G262/Inputs!$D$81)","v":1.25},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!H262/Inputs!$D$82)","v":0.86681249999999999},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!I262/Inputs!$D$83)","v":0.82250000000000001},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!J262/Inputs!$D$84)","v":0.78749999999999998},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(M262=1,ADM!K262/Inputs!$D$95,ADM!K262/Inputs!$D$85))","v":1.2346250000000001},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(N262=1,ADM!L262/Inputs!$D$96,ADM!L262/Inputs!$D$86))","v":0.8006875},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!M262/Inputs!$D$87)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!N262/Inputs!$D$88)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!O262/Inputs!$D$89)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!P262/Inputs!$D$90)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!Q262/Inputs!$D$91)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,ADM!R262/Inputs!$D$92)","v":0},6.8731875000000002,0,{"$f":"IF(SUM(ADM!N262:R262)=ADM!S262,SUM(X262:AB262),IF(OR(SUM(ADM!F262:O262)=ADM!S262,SUM(ADM!G262:O262)=ADM!S262,SUM(ADM!H262:O262)=ADM!S262,SUM(ADM!I262:O262)=ADM!S262,SUM(ADM!J262:O262)=ADM!S262,SUM(ADM!K262:O262)=ADM!S262,SUM(ADM!L262:O262)=ADM!S262,SUM(ADM!M262:O262)=ADM!S262,SUM(ADM!N262:O262)=ADM!S262),SUM(Z262:AB262),SUM(Y262:AB262)))","v":0},6.8731875000000002,{"$f":"Inputs!$D$39*AC262","v":1.3746375000000002},{"$f":"Inputs!$D$40*AD262","v":0},{"$f":"Inputs!$D$41*AE262","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'Voc Ed'!H262)","v":0},1.3746375000000002,{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$72=1,$F262=0,Inputs!$D$74<=$AC262+$AG262),0,IF(AND($F262>0,$F262<=Inputs!$D$104,Inputs!$D$72=2),$F262/Inputs!$D$94-($AC262+$AG262),Inputs!$D$74-($AC262+$AG262)))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$72=1,$G262=0,Inputs!$D$75<=$AD262+$AH262),0,IF(Inputs!$D$72=2,IF(AND($G262>0,$G262<=Inputs!$D$104),$G262/Inputs!$D$94-($AD262+$AH262),Inputs!$D$75-($AD262+$AH262))))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$72=1,$H262=0,Inputs!$D$76<=$AE262+$AI262+AJ262),0,IF(Inputs!$D$72=2,IF(AND($H262>0,$H262<=Inputs!$D$104),$H262/Inputs!$D$94-($AE262+$AI262+$AJ262),Inputs!$D$76-($AE262+$AI262+$AJ262))))","v":0},{"$f":"IF(OR(J262=\"T\",K262=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O262=\"EM\",(AD262+AH262+AJ262)<Inputs!$D$75),Inputs!$D$75-(AD262+AH262+AJ262),IF(AND(O262=\"M\",(AD262+AH262+AJ262)<Inputs!$D$75),Inputs!$D$75-(AD262+AH262+AJ262),IF(AND(OR(O262=\"MH\",O262=\"H\",O262=\"EMH\"),(AD262+AE262+AH262+AI262+AJ262)<Inputs!$D$76),Inputs!$D$76-(AD262+AE262+AH262+AI262+AJ262),0)))),0))","v":0},0,{"$f":"IF($J262=\"T\",$I262/Inputs!$D$93,0)","v":0},{"$f":"IF(L262=1,(I262/7)*1.5,IF($J262=\"T\",0,IF(AND($K262=\"T\",($I262/Inputs!$D$94)>=1),$I262/Inputs!$D$94,IF(AND($K262=\"T\",($I262/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L262","v":0.15217499999999973},0,{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$234=0,O262=\"M\",O262=\"H\"), 0,(F262*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$234=0,O262=\"E\",O262=\"H\"), 0,(SUM(F262:G262)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",Inputs!$D$234=0,O262=\"E\",O262=\"M\"), 0,(SUM(F262:H262)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'At-Risk'!T262/100)","v":0.59},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'At-Risk'!U262/100)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'At-Risk'!V262/100)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(AND(O262=\"E\", SUM(AX262:AZ262)<1/Inputs!$D$253*F262),1/Inputs!$D$253*F262-SUM(AX262:AZ262),IF(AND(O262=\"M\", SUM(AX262:AZ262)<1/Inputs!$D$256*SUM(F262:G262)),1/Inputs!$D$256* SUM(F262:G262)-SUM(AX262:AZ262),IF(AND(O262=\"H\",SUM(AX262:AZ262)<1/Inputs!$D$260*SUM(F262:H262)),1/Inputs!$D$260*SUM(F262:H262)-SUM(AX262:AZ262),0))))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'At-Risk'!AJ262/100)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F262:$R262)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F262:$K262)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J262:$K262)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L262:$N262)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O262:$R262)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F262:$R262)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F262:$K262)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J262:$K262)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L262:$N262)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O262:$R262)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",F262=0,Inputs!$D$247=0,O262=\"M\",O262=\"H\"),0,1/Inputs!$D$253*F262)","v":0.38184374999999998},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",G262=0,Inputs!$D$247=0,O262=\"H\",O262=\"E\"),0,IF(SUM(F262:G262)<Inputs!$D$254,1/Inputs!$D$254*SUM(F262:G262),IF(SUM(F262:G262)>Inputs!$D$257,1/Inputs!$D$257*SUM(F262:G262),1)))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",H262=0,Inputs!$D$247=0,O262=\"E\",O262=\"M\"),0,IF(SUM(F262:H262)<Inputs!$D$258,1/Inputs!$D$258*SUM(F262:H262),IF(SUM(F262:H262)>Inputs!$D$261,1/Inputs!$D$261*SUM(F262:H262),1)))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",G262=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G262)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",H262=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H262)","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,'At-Risk'!S262/100)","v":0.59},{"$f":"IF(OR($J262=\"T\",$K262=\"T\"),0,IF(AND(O262=\"E\",'At-Risk'!S262/100<1/Inputs!$D$253*F262),1/Inputs!$D$253*F262-'At-Risk'!S262/100,IF(AND(O262=\"M\",'At-Risk'!S262/100<1/Inputs!$D$256*SUM(F262:G262)),1/Inputs!$D$256* SUM(F262:G262)-'At-Risk'!S262/100,IF(AND(O262=\"H\",'At-Risk'!S262/100<1/Inputs!$D$260*SUM(F262:H262)),1/Inputs!$D$260*SUM(F262:H262)-'At-Risk'!S262/100,0))))","v":0},0,{"$f":"IF(OR(J262=\"T\",K262=\"T\"),0,IF(O262=\"E\",2/Inputs!$D$253*F262,IF(O262=\"M\",2/Inputs!$D$256*SUM(F262:G262),IF(O262=\"H\",5/Inputs!$D$261*SUM(F262:H262),0))))","v":0.76368749999999996},2.32553125,{"$f":"IF(OR($J262=\"T\",$K262=\"T\",F262=0,O262=\"M\",O262=\"H\"),0,IF(F262<Inputs!$D$251,1/Inputs!$D$251*F262,1))","v":1},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",G262=0,O262=\"E\",O262=\"H\"),0,IF(SUM(F262:G262)<Inputs!$D$254,1/Inputs!$D$254*SUM(F262:G262),1))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",H262=0,O262=\"E\",O262=\"M\"),0,IF(SUM(F262:H262)<Inputs!$D$258,1/Inputs!$D$258*SUM(F262:H262),1))","v":0},0,{"$f":"IF(OR($J262=\"T\",$K262=\"T\",F262=0),0,IF(AND(O262=\"E\",F262>Inputs!$D$253),(F262-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",G262=0),0,IF(AND(O262=\"M\",SUM(F262:G262)>Inputs!$D$256),(SUM(F262:G262)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",H262=0),0,IF(AND(O262=\"H\",SUM(F262:H262)>Inputs!$D$260),(SUM(F262:H262)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K262=\"T\",$J262=\"T\",O262=\"M\",O262=\"H\"),0,IF(F262<Inputs!$D$251,1/Inputs!$D$251*F262,IF(F262>Inputs!$D$253,1/Inputs!$D$253*F262,1)))","v":1},{"$f":"IF(OR($K262=\"T\",$J262=\"T\",O262=\"E\",O262=\"H\"),0,IF(SUM(F262:G262)<Inputs!$D$254,1/Inputs!$D$254*SUM(F262:G262),IF(SUM(F262:G262)>Inputs!$D$256,1/Inputs!$D$256*SUM(F262:G262),1)))","v":0},{"$f":"IF(OR($K262=\"T\",$J262=\"T\",O262=\"E\",O262=\"M\"),0,IF(SUM(F262:H262)<Inputs!$D$258,1/Inputs!$D$258*SUM(F262:H262),IF(SUM(F262:H262)>Inputs!$D$261,1/Inputs!$D$261*SUM(F262:H262),1)))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",F262=0,O262=\"M\",O262=\"H\"),0,1/Inputs!$D$253*F262)","v":0.38184374999999998},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",G262=0,O262=\"E\",O262=\"H\"),0,1/Inputs!$D$256*SUM(F262:G262))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",H262=0,O262=\"E\",O262=\"M\"),0,4/Inputs!$D$261*SUM(F262:H262))","v":0},2.3818437499999998,84952.617567659632,95575.876208201196,66277.091356577119,62888.926544996386,60212.80201116675,94400.292930840325,61221.127505163269,0,0,0,0,0,0,525528.73412460461,0,0,525528.73412460461,105105.74682492095,0,0,0,105105.74682492095,0,0,0,0,0,0,0,11635.407169586391,11635.407169586391,0,0,0,45111.813570270962,0,0,0,0,0,0,29196.040784700257,0,0,0,0,45111.813570270962,0,0,28013.635493945068,{"$f":"0.05*($AF262+AK262+AP262+AT262+SUM(AU262:BD262))*175*Inputs!$D$228*(1+0.0765)","v":8348.2413565468742},155781.54477573413,111350.31709281936,0,0,0,0,0,0,53601.307017169114,0,0,16900.626878555391,0,0,181852.25098854388,{"$f":"Inputs!$D$152*F262+Inputs!$D$153*G262+Inputs!$D$154*H262","v":36942.779538521347},{"$f":"Inputs!$D$155*I262","v":32341.264434745724},{"$f":"'Voc Ed'!L262","v":0},{"$f":"Inputs!$D$156*$I262","v":3234.1264434745726},{"$f":"Inputs!$D$157*$I262","v":12936.50577389829},{"$f":"Inputs!$D$158*$I262","v":4145.4342591479071},{"$f":"IF(Inputs!$D$100=1,0,Activities!R262)","v":11597.920379115902},101198.03082890375,1081101.7147122938]
["1602000","Platte #2",{"$f":"'School Reference Sheet'!F37","v":"1602050"},{"$f":"'School Reference Sheet'!G37","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Reference Sheet'!H37","v":"7-8"},{"$f":"IF(M263=1,SUM(ADM!F263:J263),IF(N263=1,SUM(ADM!F263:L263),SUM(ADM!F263:K263,0)))","v":0},{"$f":"ADM!S263-'School Resources'!H263-'School Resources'!F263","v":38.051000000000002},{"$f":"IF(SUM(ADM!N263:R263)=ADM!S263,SUM(ADM!N263:R263),IF(OR(SUM(ADM!F263:O263)=ADM!S263,SUM(ADM!G263:O263)=ADM!S263,SUM(ADM!H263:O263)=ADM!S263,SUM(ADM!I263:O263)=ADM!S263,SUM(ADM!J263:O263)=ADM!S263,SUM(ADM!K263:O263)=ADM!S263,SUM(ADM!L263:O263)=ADM!S263,SUM(ADM!M263:O263)=ADM!S263,SUM(ADM!N263:O263)=ADM!S263),0,SUM(ADM!O263:R263)))","v":0},{"$f":"SUM(ADM!$F263:$R263)","v":38.051000000000002},"F",{"$f":"IF(I263<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F263:J263)=0,SUM(ADM!O263:R263)=0,ADM!K263>0,ADM!N263>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M263:R263)=0,ADM!L263>0),1,0)","v":0},"M",{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!F263/Inputs!$D$80)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!G263/Inputs!$D$81)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!H263/Inputs!$D$82)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!I263/Inputs!$D$83)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!J263/Inputs!$D$84)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(M263=1,ADM!K263/Inputs!$D$95,ADM!K263/Inputs!$D$85))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(N263=1,ADM!L263/Inputs!$D$96,ADM!L263/Inputs!$D$86))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!M263/Inputs!$D$87)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!N263/Inputs!$D$88)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!O263/Inputs!$D$89)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!P263/Inputs!$D$90)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!Q263/Inputs!$D$91)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,ADM!R263/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N263:R263)=ADM!S263,SUM(X263:AB263),IF(OR(SUM(ADM!F263:O263)=ADM!S263,SUM(ADM!G263:O263)=ADM!S263,SUM(ADM!H263:O263)=ADM!S263,SUM(ADM!I263:O263)=ADM!S263,SUM(ADM!J263:O263)=ADM!S263,SUM(ADM!K263:O263)=ADM!S263,SUM(ADM!L263:O263)=ADM!S263,SUM(ADM!M263:O263)=ADM!S263,SUM(ADM!N263:O263)=ADM!S263),SUM(Z263:AB263),SUM(Y263:AB263)))","v":0},0,{"$f":"Inputs!$D$39*AC263","v":0},{"$f":"Inputs!$D$40*AD263","v":0},{"$f":"Inputs!$D$41*AE263","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'Voc Ed'!H263)","v":0},0,{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$72=1,$F263=0,Inputs!$D$74<=$AC263+$AG263),0,IF(AND($F263>0,$F263<=Inputs!$D$104,Inputs!$D$72=2),$F263/Inputs!$D$94-($AC263+$AG263),Inputs!$D$74-($AC263+$AG263)))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$72=1,$G263=0,Inputs!$D$75<=$AD263+$AH263),0,IF(Inputs!$D$72=2,IF(AND($G263>0,$G263<=Inputs!$D$104),$G263/Inputs!$D$94-($AD263+$AH263),Inputs!$D$75-($AD263+$AH263))))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$72=1,$H263=0,Inputs!$D$76<=$AE263+$AI263+AJ263),0,IF(Inputs!$D$72=2,IF(AND($H263>0,$H263<=Inputs!$D$104),$H263/Inputs!$D$94-($AE263+$AI263+$AJ263),Inputs!$D$76-($AE263+$AI263+$AJ263))))","v":0},{"$f":"IF(OR(J263=\"T\",K263=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O263=\"EM\",(AD263+AH263+AJ263)<Inputs!$D$75),Inputs!$D$75-(AD263+AH263+AJ263),IF(AND(O263=\"M\",(AD263+AH263+AJ263)<Inputs!$D$75),Inputs!$D$75-(AD263+AH263+AJ263),IF(AND(OR(O263=\"MH\",O263=\"H\",O263=\"EMH\"),(AD263+AE263+AH263+AI263+AJ263)<Inputs!$D$76),Inputs!$D$76-(AD263+AE263+AH263+AI263+AJ263),0)))),0))","v":0},0,{"$f":"IF($J263=\"T\",$I263/Inputs!$D$93,0)","v":0},{"$f":"IF(L263=1,(I263/7)*1.5,IF($J263=\"T\",0,IF(AND($K263=\"T\",($I263/Inputs!$D$94)>=1),$I263/Inputs!$D$94,IF(AND($K263=\"T\",($I263/Inputs!$D$94)<1),1,0))))","v":5.4358571428571434},{"$f":"'Small District Adjustment'!L263","v":0},5.4358571428571434,{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$234=0,O263=\"M\",O263=\"H\"), 0,(F263*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$234=0,O263=\"E\",O263=\"H\"), 0,(SUM(F263:G263)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",Inputs!$D$234=0,O263=\"E\",O263=\"M\"), 0,(SUM(F263:H263)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'At-Risk'!T263/100)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'At-Risk'!U263/100)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'At-Risk'!V263/100)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(AND(O263=\"E\", SUM(AX263:AZ263)<1/Inputs!$D$253*F263),1/Inputs!$D$253*F263-SUM(AX263:AZ263),IF(AND(O263=\"M\", SUM(AX263:AZ263)<1/Inputs!$D$256*SUM(F263:G263)),1/Inputs!$D$256* SUM(F263:G263)-SUM(AX263:AZ263),IF(AND(O263=\"H\",SUM(AX263:AZ263)<1/Inputs!$D$260*SUM(F263:H263)),1/Inputs!$D$260*SUM(F263:H263)-SUM(AX263:AZ263),0))))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'At-Risk'!AJ263/100)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F263:$R263)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F263:$K263)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J263:$K263)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L263:$N263)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O263:$R263)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F263:$R263)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F263:$K263)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J263:$K263)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L263:$N263)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O263:$R263)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",F263=0,Inputs!$D$247=0,O263=\"M\",O263=\"H\"),0,1/Inputs!$D$253*F263)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",G263=0,Inputs!$D$247=0,O263=\"H\",O263=\"E\"),0,IF(SUM(F263:G263)<Inputs!$D$254,1/Inputs!$D$254*SUM(F263:G263),IF(SUM(F263:G263)>Inputs!$D$257,1/Inputs!$D$257*SUM(F263:G263),1)))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",H263=0,Inputs!$D$247=0,O263=\"E\",O263=\"M\"),0,IF(SUM(F263:H263)<Inputs!$D$258,1/Inputs!$D$258*SUM(F263:H263),IF(SUM(F263:H263)>Inputs!$D$261,1/Inputs!$D$261*SUM(F263:H263),1)))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",G263=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G263)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",H263=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H263)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,'At-Risk'!S263/100)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\"),0,IF(AND(O263=\"E\",'At-Risk'!S263/100<1/Inputs!$D$253*F263),1/Inputs!$D$253*F263-'At-Risk'!S263/100,IF(AND(O263=\"M\",'At-Risk'!S263/100<1/Inputs!$D$256*SUM(F263:G263)),1/Inputs!$D$256* SUM(F263:G263)-'At-Risk'!S263/100,IF(AND(O263=\"H\",'At-Risk'!S263/100<1/Inputs!$D$260*SUM(F263:H263)),1/Inputs!$D$260*SUM(F263:H263)-'At-Risk'!S263/100,0))))","v":0},0,{"$f":"IF(OR(J263=\"T\",K263=\"T\"),0,IF(O263=\"E\",2/Inputs!$D$253*F263,IF(O263=\"M\",2/Inputs!$D$256*SUM(F263:G263),IF(O263=\"H\",5/Inputs!$D$261*SUM(F263:H263),0))))","v":0},0,{"$f":"IF(OR($J263=\"T\",$K263=\"T\",F263=0,O263=\"M\",O263=\"H\"),0,IF(F263<Inputs!$D$251,1/Inputs!$D$251*F263,1))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",G263=0,O263=\"E\",O263=\"H\"),0,IF(SUM(F263:G263)<Inputs!$D$254,1/Inputs!$D$254*SUM(F263:G263),1))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",H263=0,O263=\"E\",O263=\"M\"),0,IF(SUM(F263:H263)<Inputs!$D$258,1/Inputs!$D$258*SUM(F263:H263),1))","v":0},1,{"$f":"IF(OR($J263=\"T\",$K263=\"T\",F263=0),0,IF(AND(O263=\"E\",F263>Inputs!$D$253),(F263-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",G263=0),0,IF(AND(O263=\"M\",SUM(F263:G263)>Inputs!$D$256),(SUM(F263:G263)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",H263=0),0,IF(AND(O263=\"H\",SUM(F263:H263)>Inputs!$D$260),(SUM(F263:H263)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K263=\"T\",$J263=\"T\",O263=\"M\",O263=\"H\"),0,IF(F263<Inputs!$D$251,1/Inputs!$D$251*F263,IF(F263>Inputs!$D$253,1/Inputs!$D$253*F263,1)))","v":0},{"$f":"IF(OR($K263=\"T\",$J263=\"T\",O263=\"E\",O263=\"H\"),0,IF(SUM(F263:G263)<Inputs!$D$254,1/Inputs!$D$254*SUM(F263:G263),IF(SUM(F263:G263)>Inputs!$D$256,1/Inputs!$D$256*SUM(F263:G263),1)))","v":0},{"$f":"IF(OR($K263=\"T\",$J263=\"T\",O263=\"E\",O263=\"M\"),0,IF(SUM(F263:H263)<Inputs!$D$258,1/Inputs!$D$258*SUM(F263:H263),IF(SUM(F263:H263)>Inputs!$D$261,1/Inputs!$D$261*SUM(F263:H263),1)))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",F263=0,O263=\"M\",O263=\"H\"),0,1/Inputs!$D$253*F263)","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",G263=0,O263=\"E\",O263=\"H\"),0,1/Inputs!$D$256*SUM(F263:G263))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",H263=0,O263=\"E\",O263=\"M\"),0,4/Inputs!$D$261*SUM(F263:H263))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,415629.44749694446,0,415629.44749694446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF263+AK263+AP263+AT263+SUM(AU263:BD263))*175*Inputs!$D$228*(1+0.0765)","v":5134.7302541384024},5134.7302541384024,0,0,0,94989.888187317658,0,0,0,0,0,0,0,0,0,94989.888187317658,{"$f":"Inputs!$D$152*F263+Inputs!$D$153*G263+Inputs!$D$154*H263","v":12782.549074031116},{"$f":"Inputs!$D$155*I263","v":11190.381582476377},{"$f":"'Voc Ed'!L263","v":0},{"$f":"Inputs!$D$156*$I263","v":1119.0381582476377},{"$f":"Inputs!$D$157*$I263","v":4476.152632990551},{"$f":"Inputs!$D$158*$I263","v":1434.3592310230608},{"$f":"IF(Inputs!$D$100=1,0,Activities!R263)","v":26878.423351968031},57880.904030736769,573634.96996913734]
["1602000","Platte #2",{"$f":"'School Reference Sheet'!I37","v":"1602055"},{"$f":"'School Reference Sheet'!J37","v":"Guernsey-Sunrise High School"},{"$f":"'School Reference Sheet'!K37","v":"9-12"},{"$f":"IF(M264=1,SUM(ADM!F264:J264),IF(N264=1,SUM(ADM!F264:L264),SUM(ADM!F264:K264,0)))","v":0},{"$f":"ADM!S264-'School Resources'!H264-'School Resources'!F264","v":0},{"$f":"IF(SUM(ADM!N264:R264)=ADM!S264,SUM(ADM!N264:R264),IF(OR(SUM(ADM!F264:O264)=ADM!S264,SUM(ADM!G264:O264)=ADM!S264,SUM(ADM!H264:O264)=ADM!S264,SUM(ADM!I264:O264)=ADM!S264,SUM(ADM!J264:O264)=ADM!S264,SUM(ADM!K264:O264)=ADM!S264,SUM(ADM!L264:O264)=ADM!S264,SUM(ADM!M264:O264)=ADM!S264,SUM(ADM!N264:O264)=ADM!S264),0,SUM(ADM!O264:R264)))","v":69.742999999999995},{"$f":"SUM(ADM!$F264:$R264)","v":69.742999999999995},"F",{"$f":"IF(I264<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F264:J264)=0,SUM(ADM!O264:R264)=0,ADM!K264>0,ADM!N264>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M264:R264)=0,ADM!L264>0),1,0)","v":0},"H",{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!F264/Inputs!$D$80)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!G264/Inputs!$D$81)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!H264/Inputs!$D$82)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!I264/Inputs!$D$83)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!J264/Inputs!$D$84)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(M264=1,ADM!K264/Inputs!$D$95,ADM!K264/Inputs!$D$85))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(N264=1,ADM!L264/Inputs!$D$96,ADM!L264/Inputs!$D$86))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!M264/Inputs!$D$87)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!N264/Inputs!$D$88)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!O264/Inputs!$D$89)","v":0.87428571428571422},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!P264/Inputs!$D$90)","v":0.86695238095238092},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!Q264/Inputs!$D$91)","v":1.0560476190476191},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,ADM!R264/Inputs!$D$92)","v":0.52380952380952384},0,0,{"$f":"IF(SUM(ADM!N264:R264)=ADM!S264,SUM(X264:AB264),IF(OR(SUM(ADM!F264:O264)=ADM!S264,SUM(ADM!G264:O264)=ADM!S264,SUM(ADM!H264:O264)=ADM!S264,SUM(ADM!I264:O264)=ADM!S264,SUM(ADM!J264:O264)=ADM!S264,SUM(ADM!K264:O264)=ADM!S264,SUM(ADM!L264:O264)=ADM!S264,SUM(ADM!M264:O264)=ADM!S264,SUM(ADM!N264:O264)=ADM!S264),SUM(Z264:AB264),SUM(Y264:AB264)))","v":3.3210952380952383},3.3210952380952383,{"$f":"Inputs!$D$39*AC264","v":0},{"$f":"Inputs!$D$40*AD264","v":0},{"$f":"Inputs!$D$41*AE264","v":1.0959614285714288},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'Voc Ed'!H264)","v":0.10743809523809522},1.2033995238095239,{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$72=1,$F264=0,Inputs!$D$74<=$AC264+$AG264),0,IF(AND($F264>0,$F264<=Inputs!$D$104,Inputs!$D$72=2),$F264/Inputs!$D$94-($AC264+$AG264),Inputs!$D$74-($AC264+$AG264)))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$72=1,$G264=0,Inputs!$D$75<=$AD264+$AH264),0,IF(Inputs!$D$72=2,IF(AND($G264>0,$G264<=Inputs!$D$104),$G264/Inputs!$D$94-($AD264+$AH264),Inputs!$D$75-($AD264+$AH264))))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$72=1,$H264=0,Inputs!$D$76<=$AE264+$AI264+AJ264),0,IF(Inputs!$D$72=2,IF(AND($H264>0,$H264<=Inputs!$D$104),$H264/Inputs!$D$94-($AE264+$AI264+$AJ264),Inputs!$D$76-($AE264+$AI264+$AJ264))))","v":5.4755052380952378},{"$f":"IF(OR(J264=\"T\",K264=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O264=\"EM\",(AD264+AH264+AJ264)<Inputs!$D$75),Inputs!$D$75-(AD264+AH264+AJ264),IF(AND(O264=\"M\",(AD264+AH264+AJ264)<Inputs!$D$75),Inputs!$D$75-(AD264+AH264+AJ264),IF(AND(OR(O264=\"MH\",O264=\"H\",O264=\"EMH\"),(AD264+AE264+AH264+AI264+AJ264)<Inputs!$D$76),Inputs!$D$76-(AD264+AE264+AH264+AI264+AJ264),0)))),0))","v":0},5.4755052380952378,{"$f":"IF($J264=\"T\",$I264/Inputs!$D$93,0)","v":0},{"$f":"IF(L264=1,(I264/7)*1.5,IF($J264=\"T\",0,IF(AND($K264=\"T\",($I264/Inputs!$D$94)>=1),$I264/Inputs!$D$94,IF(AND($K264=\"T\",($I264/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L264","v":0},0,{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$234=0,O264=\"M\",O264=\"H\"), 0,(F264*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$234=0,O264=\"E\",O264=\"H\"), 0,(SUM(F264:G264)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",Inputs!$D$234=0,O264=\"E\",O264=\"M\"), 0,(SUM(F264:H264)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'At-Risk'!T264/100)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'At-Risk'!U264/100)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'At-Risk'!V264/100)","v":0.28999999999999998},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(AND(O264=\"E\", SUM(AX264:AZ264)<1/Inputs!$D$253*F264),1/Inputs!$D$253*F264-SUM(AX264:AZ264),IF(AND(O264=\"M\", SUM(AX264:AZ264)<1/Inputs!$D$256*SUM(F264:G264)),1/Inputs!$D$256* SUM(F264:G264)-SUM(AX264:AZ264),IF(AND(O264=\"H\",SUM(AX264:AZ264)<1/Inputs!$D$260*SUM(F264:H264)),1/Inputs!$D$260*SUM(F264:H264)-SUM(AX264:AZ264),0))))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'At-Risk'!AJ264/100)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F264:$R264)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F264:$K264)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J264:$K264)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L264:$N264)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O264:$R264)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F264:$R264)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F264:$K264)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J264:$K264)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L264:$N264)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O264:$R264)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",F264=0,Inputs!$D$247=0,O264=\"M\",O264=\"H\"),0,1/Inputs!$D$253*F264)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",G264=0,Inputs!$D$247=0,O264=\"H\",O264=\"E\"),0,IF(SUM(F264:G264)<Inputs!$D$254,1/Inputs!$D$254*SUM(F264:G264),IF(SUM(F264:G264)>Inputs!$D$257,1/Inputs!$D$257*SUM(F264:G264),1)))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",H264=0,Inputs!$D$247=0,O264=\"E\",O264=\"M\"),0,IF(SUM(F264:H264)<Inputs!$D$258,1/Inputs!$D$258*SUM(F264:H264),IF(SUM(F264:H264)>Inputs!$D$261,1/Inputs!$D$261*SUM(F264:H264),1)))","v":0.6642190476190476},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",G264=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G264)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",H264=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H264)","v":0.22140634920634919},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,'At-Risk'!S264/100)","v":0.28999999999999998},{"$f":"IF(OR($J264=\"T\",$K264=\"T\"),0,IF(AND(O264=\"E\",'At-Risk'!S264/100<1/Inputs!$D$253*F264),1/Inputs!$D$253*F264-'At-Risk'!S264/100,IF(AND(O264=\"M\",'At-Risk'!S264/100<1/Inputs!$D$256*SUM(F264:G264)),1/Inputs!$D$256* SUM(F264:G264)-'At-Risk'!S264/100,IF(AND(O264=\"H\",'At-Risk'!S264/100<1/Inputs!$D$260*SUM(F264:H264)),1/Inputs!$D$260*SUM(F264:H264)-'At-Risk'!S264/100,0))))","v":0},0.278972,{"$f":"IF(OR(J264=\"T\",K264=\"T\"),0,IF(O264=\"E\",2/Inputs!$D$253*F264,IF(O264=\"M\",2/Inputs!$D$256*SUM(F264:G264),IF(O264=\"H\",5/Inputs!$D$261*SUM(F264:H264),0))))","v":0.55351587301587291},2.2981132698412696,{"$f":"IF(OR($J264=\"T\",$K264=\"T\",F264=0,O264=\"M\",O264=\"H\"),0,IF(F264<Inputs!$D$251,1/Inputs!$D$251*F264,1))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",G264=0,O264=\"E\",O264=\"H\"),0,IF(SUM(F264:G264)<Inputs!$D$254,1/Inputs!$D$254*SUM(F264:G264),1))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",H264=0,O264=\"E\",O264=\"M\"),0,IF(SUM(F264:H264)<Inputs!$D$258,1/Inputs!$D$258*SUM(F264:H264),1))","v":0.6642190476190476},0,{"$f":"IF(OR($J264=\"T\",$K264=\"T\",F264=0),0,IF(AND(O264=\"E\",F264>Inputs!$D$253),(F264-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",G264=0),0,IF(AND(O264=\"M\",SUM(F264:G264)>Inputs!$D$256),(SUM(F264:G264)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",H264=0),0,IF(AND(O264=\"H\",SUM(F264:H264)>Inputs!$D$260),(SUM(F264:H264)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K264=\"T\",$J264=\"T\",O264=\"M\",O264=\"H\"),0,IF(F264<Inputs!$D$251,1/Inputs!$D$251*F264,IF(F264>Inputs!$D$253,1/Inputs!$D$253*F264,1)))","v":0},{"$f":"IF(OR($K264=\"T\",$J264=\"T\",O264=\"E\",O264=\"H\"),0,IF(SUM(F264:G264)<Inputs!$D$254,1/Inputs!$D$254*SUM(F264:G264),IF(SUM(F264:G264)>Inputs!$D$256,1/Inputs!$D$256*SUM(F264:G264),1)))","v":0},{"$f":"IF(OR($K264=\"T\",$J264=\"T\",O264=\"E\",O264=\"M\"),0,IF(SUM(F264:H264)<Inputs!$D$258,1/Inputs!$D$258*SUM(F264:H264),IF(SUM(F264:H264)>Inputs!$D$261,1/Inputs!$D$261*SUM(F264:H264),1)))","v":0.6642190476190476},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",F264=0,O264=\"M\",O264=\"H\"),0,1/Inputs!$D$253*F264)","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",G264=0,O264=\"E\",O264=\"H\"),0,1/Inputs!$D$256*SUM(F264:G264))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",H264=0,O264=\"E\",O264=\"M\"),0,4/Inputs!$D$261*SUM(F264:H264))","v":0.44281269841269838},1.7712507936507935,0,0,0,0,0,0,0,0,0,66848.498559336134,66287.786752248023,80746.141206448679,40050.843363436688,0,0,253933.26988146955,253933.26988146955,0,0,83797.979060884958,8214.7920724168944,92012.771133301852,0,0,418660.96865083813,0,418660.96865083813,0,0,0,0,0,0,0,0,0,22173.603280302676,0,0,0,0,0,0,50786.653976293906,0,13319.119219070819,22173.603280302676,0,21330.394670043443,20304.105942259692,{"$f":"0.05*($AF264+AK264+AP264+AT264+SUM(AU264:BD264))*175*Inputs!$D$228*(1+0.0765)","v":9719.9710968329091},159807.45146510613,0,0,73961.001571471425,0,0,0,0,0,0,35603.009098080242,0,0,19599.148062418968,129163.15873197065,{"$f":"Inputs!$D$152*F264+Inputs!$D$153*G264+Inputs!$D$154*H264","v":28687.082604066483},{"$f":"Inputs!$D$155*I264","v":20510.651039569257},{"$f":"'Voc Ed'!L264","v":15188.606137390876},{"$f":"Inputs!$D$156*$I264","v":2051.0651039569257},{"$f":"Inputs!$D$157*$I264","v":8204.2604158277027},{"$f":"Inputs!$D$158*$I264","v":2629.0114806244596},{"$f":"IF(Inputs!$D$100=1,0,Activities!R264)","v":120103.6860458617},197374.36282729739,1250951.9826899837]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!C38","v":"1701001"},{"$f":"'School Reference Sheet'!D38","v":"Big Horn Elementary"},{"$f":"'School Reference Sheet'!E38","v":"K-5"},{"$f":"IF(M265=1,SUM(ADM!F265:J265),IF(N265=1,SUM(ADM!F265:L265),SUM(ADM!F265:K265,0)))","v":198.82500000000002},{"$f":"ADM!S265-'School Resources'!H265-'School Resources'!F265","v":0},{"$f":"IF(SUM(ADM!N265:R265)=ADM!S265,SUM(ADM!N265:R265),IF(OR(SUM(ADM!F265:O265)=ADM!S265,SUM(ADM!G265:O265)=ADM!S265,SUM(ADM!H265:O265)=ADM!S265,SUM(ADM!I265:O265)=ADM!S265,SUM(ADM!J265:O265)=ADM!S265,SUM(ADM!K265:O265)=ADM!S265,SUM(ADM!L265:O265)=ADM!S265,SUM(ADM!M265:O265)=ADM!S265,SUM(ADM!N265:O265)=ADM!S265),0,SUM(ADM!O265:R265)))","v":0},{"$f":"SUM(ADM!$F265:$R265)","v":198.82500000000002},"F",{"$f":"IF(I265<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F265:J265)=0,SUM(ADM!O265:R265)=0,ADM!K265>0,ADM!N265>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M265:R265)=0,ADM!L265>0),1,0)","v":0},"E",{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!F265/Inputs!$D$80)","v":2.1360000000000001},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!G265/Inputs!$D$81)","v":1.6744375},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!H265/Inputs!$D$82)","v":2.2588750000000002},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!I265/Inputs!$D$83)","v":1.3678125000000001},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!J265/Inputs!$D$84)","v":2.3103750000000001},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(M265=1,ADM!K265/Inputs!$D$95,ADM!K265/Inputs!$D$85))","v":2.6790625000000001},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(N265=1,ADM!L265/Inputs!$D$96,ADM!L265/Inputs!$D$86))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!M265/Inputs!$D$87)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!N265/Inputs!$D$88)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!O265/Inputs!$D$89)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!P265/Inputs!$D$90)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!Q265/Inputs!$D$91)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,ADM!R265/Inputs!$D$92)","v":0},12.426562500000001,0,{"$f":"IF(SUM(ADM!N265:R265)=ADM!S265,SUM(X265:AB265),IF(OR(SUM(ADM!F265:O265)=ADM!S265,SUM(ADM!G265:O265)=ADM!S265,SUM(ADM!H265:O265)=ADM!S265,SUM(ADM!I265:O265)=ADM!S265,SUM(ADM!J265:O265)=ADM!S265,SUM(ADM!K265:O265)=ADM!S265,SUM(ADM!L265:O265)=ADM!S265,SUM(ADM!M265:O265)=ADM!S265,SUM(ADM!N265:O265)=ADM!S265),SUM(Z265:AB265),SUM(Y265:AB265)))","v":0},12.426562500000001,{"$f":"Inputs!$D$39*AC265","v":2.4853125000000005},{"$f":"Inputs!$D$40*AD265","v":0},{"$f":"Inputs!$D$41*AE265","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'Voc Ed'!H265)","v":0},2.4853125000000005,{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$72=1,$F265=0,Inputs!$D$74<=$AC265+$AG265),0,IF(AND($F265>0,$F265<=Inputs!$D$104,Inputs!$D$72=2),$F265/Inputs!$D$94-($AC265+$AG265),Inputs!$D$74-($AC265+$AG265)))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$72=1,$G265=0,Inputs!$D$75<=$AD265+$AH265),0,IF(Inputs!$D$72=2,IF(AND($G265>0,$G265<=Inputs!$D$104),$G265/Inputs!$D$94-($AD265+$AH265),Inputs!$D$75-($AD265+$AH265))))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$72=1,$H265=0,Inputs!$D$76<=$AE265+$AI265+AJ265),0,IF(Inputs!$D$72=2,IF(AND($H265>0,$H265<=Inputs!$D$104),$H265/Inputs!$D$94-($AE265+$AI265+$AJ265),Inputs!$D$76-($AE265+$AI265+$AJ265))))","v":0},{"$f":"IF(OR(J265=\"T\",K265=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O265=\"EM\",(AD265+AH265+AJ265)<Inputs!$D$75),Inputs!$D$75-(AD265+AH265+AJ265),IF(AND(O265=\"M\",(AD265+AH265+AJ265)<Inputs!$D$75),Inputs!$D$75-(AD265+AH265+AJ265),IF(AND(OR(O265=\"MH\",O265=\"H\",O265=\"EMH\"),(AD265+AE265+AH265+AI265+AJ265)<Inputs!$D$76),Inputs!$D$76-(AD265+AE265+AH265+AI265+AJ265),0)))),0))","v":0},0,{"$f":"IF($J265=\"T\",$I265/Inputs!$D$93,0)","v":0},{"$f":"IF(L265=1,(I265/7)*1.5,IF($J265=\"T\",0,IF(AND($K265=\"T\",($I265/Inputs!$D$94)>=1),$I265/Inputs!$D$94,IF(AND($K265=\"T\",($I265/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L265","v":0},0,{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$234=0,O265=\"M\",O265=\"H\"), 0,(F265*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$234=0,O265=\"E\",O265=\"H\"), 0,(SUM(F265:G265)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",Inputs!$D$234=0,O265=\"E\",O265=\"M\"), 0,(SUM(F265:H265)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'At-Risk'!T265/100)","v":0.28000000000000003},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'At-Risk'!U265/100)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'At-Risk'!V265/100)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(AND(O265=\"E\", SUM(AX265:AZ265)<1/Inputs!$D$253*F265),1/Inputs!$D$253*F265-SUM(AX265:AZ265),IF(AND(O265=\"M\", SUM(AX265:AZ265)<1/Inputs!$D$256*SUM(F265:G265)),1/Inputs!$D$256* SUM(F265:G265)-SUM(AX265:AZ265),IF(AND(O265=\"H\",SUM(AX265:AZ265)<1/Inputs!$D$260*SUM(F265:H265)),1/Inputs!$D$260*SUM(F265:H265)-SUM(AX265:AZ265),0))))","v":0.41036458333333337},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'At-Risk'!AJ265/100)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F265:$R265)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F265:$K265)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J265:$K265)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L265:$N265)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O265:$R265)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F265:$R265)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F265:$K265)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J265:$K265)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L265:$N265)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O265:$R265)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",F265=0,Inputs!$D$247=0,O265=\"M\",O265=\"H\"),0,1/Inputs!$D$253*F265)","v":0.69036458333333339},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",G265=0,Inputs!$D$247=0,O265=\"H\",O265=\"E\"),0,IF(SUM(F265:G265)<Inputs!$D$254,1/Inputs!$D$254*SUM(F265:G265),IF(SUM(F265:G265)>Inputs!$D$257,1/Inputs!$D$257*SUM(F265:G265),1)))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",H265=0,Inputs!$D$247=0,O265=\"E\",O265=\"M\"),0,IF(SUM(F265:H265)<Inputs!$D$258,1/Inputs!$D$258*SUM(F265:H265),IF(SUM(F265:H265)>Inputs!$D$261,1/Inputs!$D$261*SUM(F265:H265),1)))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",G265=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G265)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",H265=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H265)","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,'At-Risk'!S265/100)","v":0.28000000000000003},{"$f":"IF(OR($J265=\"T\",$K265=\"T\"),0,IF(AND(O265=\"E\",'At-Risk'!S265/100<1/Inputs!$D$253*F265),1/Inputs!$D$253*F265-'At-Risk'!S265/100,IF(AND(O265=\"M\",'At-Risk'!S265/100<1/Inputs!$D$256*SUM(F265:G265)),1/Inputs!$D$256* SUM(F265:G265)-'At-Risk'!S265/100,IF(AND(O265=\"H\",'At-Risk'!S265/100<1/Inputs!$D$260*SUM(F265:H265)),1/Inputs!$D$260*SUM(F265:H265)-'At-Risk'!S265/100,0))))","v":0.41036458333333337},0,{"$f":"IF(OR(J265=\"T\",K265=\"T\"),0,IF(O265=\"E\",2/Inputs!$D$253*F265,IF(O265=\"M\",2/Inputs!$D$256*SUM(F265:G265),IF(O265=\"H\",5/Inputs!$D$261*SUM(F265:H265),0))))","v":1.3807291666666668},3.451822916666667,{"$f":"IF(OR($J265=\"T\",$K265=\"T\",F265=0,O265=\"M\",O265=\"H\"),0,IF(F265<Inputs!$D$251,1/Inputs!$D$251*F265,1))","v":1},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",G265=0,O265=\"E\",O265=\"H\"),0,IF(SUM(F265:G265)<Inputs!$D$254,1/Inputs!$D$254*SUM(F265:G265),1))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",H265=0,O265=\"E\",O265=\"M\"),0,IF(SUM(F265:H265)<Inputs!$D$258,1/Inputs!$D$258*SUM(F265:H265),1))","v":0},0,{"$f":"IF(OR($J265=\"T\",$K265=\"T\",F265=0),0,IF(AND(O265=\"E\",F265>Inputs!$D$253),(F265-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",G265=0),0,IF(AND(O265=\"M\",SUM(F265:G265)>Inputs!$D$256),(SUM(F265:G265)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",H265=0),0,IF(AND(O265=\"H\",SUM(F265:H265)>Inputs!$D$260),(SUM(F265:H265)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K265=\"T\",$J265=\"T\",O265=\"M\",O265=\"H\"),0,IF(F265<Inputs!$D$251,1/Inputs!$D$251*F265,IF(F265>Inputs!$D$253,1/Inputs!$D$253*F265,1)))","v":1},{"$f":"IF(OR($K265=\"T\",$J265=\"T\",O265=\"E\",O265=\"H\"),0,IF(SUM(F265:G265)<Inputs!$D$254,1/Inputs!$D$254*SUM(F265:G265),IF(SUM(F265:G265)>Inputs!$D$256,1/Inputs!$D$256*SUM(F265:G265),1)))","v":0},{"$f":"IF(OR($K265=\"T\",$J265=\"T\",O265=\"E\",O265=\"M\"),0,IF(SUM(F265:H265)<Inputs!$D$258,1/Inputs!$D$258*SUM(F265:H265),IF(SUM(F265:H265)>Inputs!$D$261,1/Inputs!$D$261*SUM(F265:H265),1)))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",F265=0,O265=\"M\",O265=\"H\"),0,1/Inputs!$D$253*F265)","v":0.69036458333333339},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",G265=0,O265=\"E\",O265=\"H\"),0,1/Inputs!$D$256*SUM(F265:G265))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",H265=0,O265=\"E\",O265=\"M\"),0,4/Inputs!$D$261*SUM(F265:H265))","v":0},2.6903645833333334,164545.15725805622,128989.03640275585,174010.74068412534,105368.40960301265,177978.00454123673,206379.56946004741,0,0,0,0,0,0,0,957270.91794923425,0,0,957270.91794923425,191454.18358984686,0,0,0,191454.18358984686,0,0,0,0,0,0,0,0,0,0,0,0,21569.589902741453,0,0,31612.127761104894,0,0,0,53181.717663846342,0,0,0,0,21569.589902741453,31612.127761104894,0,52035.978571543019,{"$f":"0.05*($AF265+AK265+AP265+AT265+SUM(AU265:BD265))*175*Inputs!$D$228*(1+0.0765)","v":14737.93175858721},226319.06332166927,109453.75634017636,0,0,0,0,0,0,54678.820546789735,0,0,31127.978179553334,0,0,195260.55506651942,{"$f":"Inputs!$D$152*F265+Inputs!$D$153*G265+Inputs!$D$154*H265","v":66791.682732234025},{"$f":"Inputs!$D$155*I265","v":58472.250877397848},{"$f":"'Voc Ed'!L265","v":0},{"$f":"Inputs!$D$156*$I265","v":5847.2250877397855},{"$f":"Inputs!$D$157*$I265","v":23388.900350959142},{"$f":"Inputs!$D$158*$I265","v":7494.8483379716708},{"$f":"IF(Inputs!$D$100=1,0,Activities!R265)","v":4817.6043093750004},166812.51169567747,1737117.2316229474]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!F38","v":"1701002"},{"$f":"'School Reference Sheet'!G38","v":"Slack Elementary"},{"$f":"'School Reference Sheet'!H38","v":"K-5"},{"$f":"IF(M266=1,SUM(ADM!F266:J266),IF(N266=1,SUM(ADM!F266:L266),SUM(ADM!F266:K266,0)))","v":7.6289999999999996},{"$f":"ADM!S266-'School Resources'!H266-'School Resources'!F266","v":0},{"$f":"IF(SUM(ADM!N266:R266)=ADM!S266,SUM(ADM!N266:R266),IF(OR(SUM(ADM!F266:O266)=ADM!S266,SUM(ADM!G266:O266)=ADM!S266,SUM(ADM!H266:O266)=ADM!S266,SUM(ADM!I266:O266)=ADM!S266,SUM(ADM!J266:O266)=ADM!S266,SUM(ADM!K266:O266)=ADM!S266,SUM(ADM!L266:O266)=ADM!S266,SUM(ADM!M266:O266)=ADM!S266,SUM(ADM!N266:O266)=ADM!S266),0,SUM(ADM!O266:R266)))","v":0},{"$f":"SUM(ADM!$F266:$R266)","v":7.6289999999999996},"F",{"$f":"IF(I266<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F266:J266)=0,SUM(ADM!O266:R266)=0,ADM!K266>0,ADM!N266>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M266:R266)=0,ADM!L266>0),1,0)","v":0},"E",{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!F266/Inputs!$D$80)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!G266/Inputs!$D$81)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!H266/Inputs!$D$82)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!I266/Inputs!$D$83)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!J266/Inputs!$D$84)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(M266=1,ADM!K266/Inputs!$D$95,ADM!K266/Inputs!$D$85))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(N266=1,ADM!L266/Inputs!$D$96,ADM!L266/Inputs!$D$86))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!M266/Inputs!$D$87)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!N266/Inputs!$D$88)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!O266/Inputs!$D$89)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!P266/Inputs!$D$90)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!Q266/Inputs!$D$91)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,ADM!R266/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N266:R266)=ADM!S266,SUM(X266:AB266),IF(OR(SUM(ADM!F266:O266)=ADM!S266,SUM(ADM!G266:O266)=ADM!S266,SUM(ADM!H266:O266)=ADM!S266,SUM(ADM!I266:O266)=ADM!S266,SUM(ADM!J266:O266)=ADM!S266,SUM(ADM!K266:O266)=ADM!S266,SUM(ADM!L266:O266)=ADM!S266,SUM(ADM!M266:O266)=ADM!S266,SUM(ADM!N266:O266)=ADM!S266),SUM(Z266:AB266),SUM(Y266:AB266)))","v":0},0,{"$f":"Inputs!$D$39*AC266","v":0},{"$f":"Inputs!$D$40*AD266","v":0},{"$f":"Inputs!$D$41*AE266","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'Voc Ed'!H266)","v":0},0,{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$72=1,$F266=0,Inputs!$D$74<=$AC266+$AG266),0,IF(AND($F266>0,$F266<=Inputs!$D$104,Inputs!$D$72=2),$F266/Inputs!$D$94-($AC266+$AG266),Inputs!$D$74-($AC266+$AG266)))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$72=1,$G266=0,Inputs!$D$75<=$AD266+$AH266),0,IF(Inputs!$D$72=2,IF(AND($G266>0,$G266<=Inputs!$D$104),$G266/Inputs!$D$94-($AD266+$AH266),Inputs!$D$75-($AD266+$AH266))))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$72=1,$H266=0,Inputs!$D$76<=$AE266+$AI266+AJ266),0,IF(Inputs!$D$72=2,IF(AND($H266>0,$H266<=Inputs!$D$104),$H266/Inputs!$D$94-($AE266+$AI266+$AJ266),Inputs!$D$76-($AE266+$AI266+$AJ266))))","v":0},{"$f":"IF(OR(J266=\"T\",K266=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O266=\"EM\",(AD266+AH266+AJ266)<Inputs!$D$75),Inputs!$D$75-(AD266+AH266+AJ266),IF(AND(O266=\"M\",(AD266+AH266+AJ266)<Inputs!$D$75),Inputs!$D$75-(AD266+AH266+AJ266),IF(AND(OR(O266=\"MH\",O266=\"H\",O266=\"EMH\"),(AD266+AE266+AH266+AI266+AJ266)<Inputs!$D$76),Inputs!$D$76-(AD266+AE266+AH266+AI266+AJ266),0)))),0))","v":0},0,{"$f":"IF($J266=\"T\",$I266/Inputs!$D$93,0)","v":0},{"$f":"IF(L266=1,(I266/7)*1.5,IF($J266=\"T\",0,IF(AND($K266=\"T\",($I266/Inputs!$D$94)>=1),$I266/Inputs!$D$94,IF(AND($K266=\"T\",($I266/Inputs!$D$94)<1),1,0))))","v":1.0898571428571429},{"$f":"'Small District Adjustment'!L266","v":0},1.0898571428571429,{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$234=0,O266=\"M\",O266=\"H\"), 0,(F266*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$234=0,O266=\"E\",O266=\"H\"), 0,(SUM(F266:G266)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",Inputs!$D$234=0,O266=\"E\",O266=\"M\"), 0,(SUM(F266:H266)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'At-Risk'!T266/100)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'At-Risk'!U266/100)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'At-Risk'!V266/100)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(AND(O266=\"E\", SUM(AX266:AZ266)<1/Inputs!$D$253*F266),1/Inputs!$D$253*F266-SUM(AX266:AZ266),IF(AND(O266=\"M\", SUM(AX266:AZ266)<1/Inputs!$D$256*SUM(F266:G266)),1/Inputs!$D$256* SUM(F266:G266)-SUM(AX266:AZ266),IF(AND(O266=\"H\",SUM(AX266:AZ266)<1/Inputs!$D$260*SUM(F266:H266)),1/Inputs!$D$260*SUM(F266:H266)-SUM(AX266:AZ266),0))))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'At-Risk'!AJ266/100)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F266:$R266)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F266:$K266)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J266:$K266)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L266:$N266)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O266:$R266)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F266:$R266)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F266:$K266)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J266:$K266)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L266:$N266)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O266:$R266)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",F266=0,Inputs!$D$247=0,O266=\"M\",O266=\"H\"),0,1/Inputs!$D$253*F266)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",G266=0,Inputs!$D$247=0,O266=\"H\",O266=\"E\"),0,IF(SUM(F266:G266)<Inputs!$D$254,1/Inputs!$D$254*SUM(F266:G266),IF(SUM(F266:G266)>Inputs!$D$257,1/Inputs!$D$257*SUM(F266:G266),1)))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",H266=0,Inputs!$D$247=0,O266=\"E\",O266=\"M\"),0,IF(SUM(F266:H266)<Inputs!$D$258,1/Inputs!$D$258*SUM(F266:H266),IF(SUM(F266:H266)>Inputs!$D$261,1/Inputs!$D$261*SUM(F266:H266),1)))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",G266=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G266)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",H266=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H266)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,'At-Risk'!S266/100)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\"),0,IF(AND(O266=\"E\",'At-Risk'!S266/100<1/Inputs!$D$253*F266),1/Inputs!$D$253*F266-'At-Risk'!S266/100,IF(AND(O266=\"M\",'At-Risk'!S266/100<1/Inputs!$D$256*SUM(F266:G266)),1/Inputs!$D$256* SUM(F266:G266)-'At-Risk'!S266/100,IF(AND(O266=\"H\",'At-Risk'!S266/100<1/Inputs!$D$260*SUM(F266:H266)),1/Inputs!$D$260*SUM(F266:H266)-'At-Risk'!S266/100,0))))","v":0},0,{"$f":"IF(OR(J266=\"T\",K266=\"T\"),0,IF(O266=\"E\",2/Inputs!$D$253*F266,IF(O266=\"M\",2/Inputs!$D$256*SUM(F266:G266),IF(O266=\"H\",5/Inputs!$D$261*SUM(F266:H266),0))))","v":0},0,{"$f":"IF(OR($J266=\"T\",$K266=\"T\",F266=0,O266=\"M\",O266=\"H\"),0,IF(F266<Inputs!$D$251,1/Inputs!$D$251*F266,1))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",G266=0,O266=\"E\",O266=\"H\"),0,IF(SUM(F266:G266)<Inputs!$D$254,1/Inputs!$D$254*SUM(F266:G266),1))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",H266=0,O266=\"E\",O266=\"M\"),0,IF(SUM(F266:H266)<Inputs!$D$258,1/Inputs!$D$258*SUM(F266:H266),1))","v":0},{"$f":"IF(OR($K266=\"T\",$J266=\"T\"),1,0)","v":1},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",F266=0),0,IF(AND(O266=\"E\",F266>Inputs!$D$253),(F266-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",G266=0),0,IF(AND(O266=\"M\",SUM(F266:G266)>Inputs!$D$256),(SUM(F266:G266)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",H266=0),0,IF(AND(O266=\"H\",SUM(F266:H266)>Inputs!$D$260),(SUM(F266:H266)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K266=\"T\",$J266=\"T\",O266=\"M\",O266=\"H\"),0,IF(F266<Inputs!$D$251,1/Inputs!$D$251*F266,IF(F266>Inputs!$D$253,1/Inputs!$D$253*F266,1)))","v":0},{"$f":"IF(OR($K266=\"T\",$J266=\"T\",O266=\"E\",O266=\"H\"),0,IF(SUM(F266:G266)<Inputs!$D$254,1/Inputs!$D$254*SUM(F266:G266),IF(SUM(F266:G266)>Inputs!$D$256,1/Inputs!$D$256*SUM(F266:G266),1)))","v":0},{"$f":"IF(OR($K266=\"T\",$J266=\"T\",O266=\"E\",O266=\"M\"),0,IF(SUM(F266:H266)<Inputs!$D$258,1/Inputs!$D$258*SUM(F266:H266),IF(SUM(F266:H266)>Inputs!$D$261,1/Inputs!$D$261*SUM(F266:H266),1)))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",F266=0,O266=\"M\",O266=\"H\"),0,1/Inputs!$D$253*F266)","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",G266=0,O266=\"E\",O266=\"H\"),0,1/Inputs!$D$256*SUM(F266:G266))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",H266=0,O266=\"E\",O266=\"M\"),0,4/Inputs!$D$261*SUM(F266:H266))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83956.327228578841,0,83956.327228578841,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH266*(VLOOKUP($A266,Salaries,41))","v":0},{"$f":"BI266*(VLOOKUP($A266,Salaries,41))","v":0},0,0,0,{"$f":"BM266*(VLOOKUP($A266,Salaries,62))","v":0},{"$f":"0.05*($AF266+AK266+AP266+AT266+SUM(AU266:BD266))*175*Inputs!$D$228*(1+0.0765)","v":1029.4829862243271},1029.4829862243271,0,0,0,92766.118856564615,0,0,0,0,0,0,0,0,0,92766.118856564615,{"$f":"Inputs!$D$152*F266+Inputs!$D$153*G266+Inputs!$D$154*H266","v":2562.8253366740264},{"$f":"Inputs!$D$155*I266","v":2243.6051902108293},{"$f":"'Voc Ed'!L266","v":0},{"$f":"Inputs!$D$156*$I266","v":224.36051902108292},{"$f":"Inputs!$D$157*$I266","v":897.44207608433169},{"$f":"Inputs!$D$158*$I266","v":287.58052543888277},{"$f":"IF(Inputs!$D$100=1,0,Activities!R266)","v":184.85353087500002},6400.667178304152,184152.59624967191]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!I38","v":"1701003"},{"$f":"'School Reference Sheet'!J38","v":"Tongue River Elementary"},{"$f":"'School Reference Sheet'!K38","v":"K-5"},{"$f":"IF(M267=1,SUM(ADM!F267:J267),IF(N267=1,SUM(ADM!F267:L267),SUM(ADM!F267:K267,0)))","v":242.73099999999999},{"$f":"ADM!S267-'School Resources'!H267-'School Resources'!F267","v":0},{"$f":"IF(SUM(ADM!N267:R267)=ADM!S267,SUM(ADM!N267:R267),IF(OR(SUM(ADM!F267:O267)=ADM!S267,SUM(ADM!G267:O267)=ADM!S267,SUM(ADM!H267:O267)=ADM!S267,SUM(ADM!I267:O267)=ADM!S267,SUM(ADM!J267:O267)=ADM!S267,SUM(ADM!K267:O267)=ADM!S267,SUM(ADM!L267:O267)=ADM!S267,SUM(ADM!M267:O267)=ADM!S267,SUM(ADM!N267:O267)=ADM!S267),0,SUM(ADM!O267:R267)))","v":0},{"$f":"SUM(ADM!$F267:$R267)","v":242.73099999999999},"F",{"$f":"IF(I267<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F267:J267)=0,SUM(ADM!O267:R267)=0,ADM!K267>0,ADM!N267>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M267:R267)=0,ADM!L267>0),1,0)","v":0},{"$f":"IF(H267>0,\"H\",IF(G267>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!F267/Inputs!$D$80)","v":2.515625},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!G267/Inputs!$D$81)","v":2.7901250000000002},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!H267/Inputs!$D$82)","v":2.3956875000000002},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!I267/Inputs!$D$83)","v":2.6727500000000002},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!J267/Inputs!$D$84)","v":2.3463124999999998},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(M267=1,ADM!K267/Inputs!$D$95,ADM!K267/Inputs!$D$85))","v":2.4501875000000002},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(N267=1,ADM!L267/Inputs!$D$96,ADM!L267/Inputs!$D$86))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!M267/Inputs!$D$87)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!N267/Inputs!$D$88)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!O267/Inputs!$D$89)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!P267/Inputs!$D$90)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!Q267/Inputs!$D$91)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,ADM!R267/Inputs!$D$92)","v":0},{"$f":"IF(M267=1,SUM(P267:T267),IF(N267=1,SUM(P267:V267),SUM(P267:U267)))","v":15.1706875},{"$f":"SUM(P267:AB267)-AC267-AE267","v":0},{"$f":"IF(SUM(ADM!N267:R267)=ADM!S267,SUM(X267:AB267),IF(OR(SUM(ADM!F267:O267)=ADM!S267,SUM(ADM!G267:O267)=ADM!S267,SUM(ADM!H267:O267)=ADM!S267,SUM(ADM!I267:O267)=ADM!S267,SUM(ADM!J267:O267)=ADM!S267,SUM(ADM!K267:O267)=ADM!S267,SUM(ADM!L267:O267)=ADM!S267,SUM(ADM!M267:O267)=ADM!S267,SUM(ADM!N267:O267)=ADM!S267),SUM(Z267:AB267),SUM(Y267:AB267)))","v":0},{"$f":"SUM(P267:AB267)","v":15.1706875},{"$f":"Inputs!$D$39*AC267","v":3.0341374999999999},{"$f":"Inputs!$D$40*AD267","v":0},{"$f":"Inputs!$D$41*AE267","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'Voc Ed'!H267)","v":0},{"$f":"SUM(AG267:AJ267)","v":3.0341374999999999},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$72=1,$F267=0,Inputs!$D$74<=$AC267+$AG267),0,IF(AND($F267>0,$F267<=Inputs!$D$104,Inputs!$D$72=2),$F267/Inputs!$D$94-($AC267+$AG267),Inputs!$D$74-($AC267+$AG267)))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$72=1,$G267=0,Inputs!$D$75<=$AD267+$AH267),0,IF(Inputs!$D$72=2,IF(AND($G267>0,$G267<=Inputs!$D$104),$G267/Inputs!$D$94-($AD267+$AH267),Inputs!$D$75-($AD267+$AH267))))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$72=1,$H267=0,Inputs!$D$76<=$AE267+$AI267+AJ267),0,IF(Inputs!$D$72=2,IF(AND($H267>0,$H267<=Inputs!$D$104),$H267/Inputs!$D$94-($AE267+$AI267+$AJ267),Inputs!$D$76-($AE267+$AI267+$AJ267))))","v":0},{"$f":"IF(OR(J267=\"T\",K267=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O267=\"EM\",(AD267+AH267+AJ267)<Inputs!$D$75),Inputs!$D$75-(AD267+AH267+AJ267),IF(AND(O267=\"M\",(AD267+AH267+AJ267)<Inputs!$D$75),Inputs!$D$75-(AD267+AH267+AJ267),IF(AND(OR(O267=\"MH\",O267=\"H\",O267=\"EMH\"),(AD267+AE267+AH267+AI267+AJ267)<Inputs!$D$76),Inputs!$D$76-(AD267+AE267+AH267+AI267+AJ267),0)))),0))","v":0},{"$f":"SUM(AL267:AO267)","v":0},{"$f":"IF($J267=\"T\",$I267/Inputs!$D$93,0)","v":0},{"$f":"IF(L267=1,(I267/7)*1.5,IF($J267=\"T\",0,IF(AND($K267=\"T\",($I267/Inputs!$D$94)>=1),$I267/Inputs!$D$94,IF(AND($K267=\"T\",($I267/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L267","v":0},{"$f":"SUM(AQ267:AR267)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$234=0,O267=\"M\",O267=\"H\"), 0,(F267*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$234=0,O267=\"E\",O267=\"H\"), 0,(SUM(F267:G267)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",Inputs!$D$234=0,O267=\"E\",O267=\"M\"), 0,(SUM(F267:H267)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'At-Risk'!T267/100)","v":1.07},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'At-Risk'!U267/100)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'At-Risk'!V267/100)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(AND(O267=\"E\", SUM(AX267:AZ267)<1/Inputs!$D$253*F267),1/Inputs!$D$253*F267-SUM(AX267:AZ267),IF(AND(O267=\"M\", SUM(AX267:AZ267)<1/Inputs!$D$256*SUM(F267:G267)),1/Inputs!$D$256* SUM(F267:G267)-SUM(AX267:AZ267),IF(AND(O267=\"H\",SUM(AX267:AZ267)<1/Inputs!$D$260*SUM(F267:H267)),1/Inputs!$D$260*SUM(F267:H267)-SUM(AX267:AZ267),0))))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'At-Risk'!AJ267/100)","v":0.01},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F267:$R267)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F267:$K267)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J267:$K267)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L267:$N267)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O267:$R267)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F267:$R267)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F267:$K267)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J267:$K267)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L267:$N267)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O267:$R267)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",F267=0,Inputs!$D$247=0,O267=\"M\",O267=\"H\"),0,1/Inputs!$D$253*F267)","v":0.84281597222222215},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",G267=0,Inputs!$D$247=0,O267=\"H\",O267=\"E\"),0,IF(SUM(F267:G267)<Inputs!$D$254,1/Inputs!$D$254*SUM(F267:G267),IF(SUM(F267:G267)>Inputs!$D$257,1/Inputs!$D$257*SUM(F267:G267),1)))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",H267=0,Inputs!$D$247=0,O267=\"E\",O267=\"M\"),0,IF(SUM(F267:H267)<Inputs!$D$258,1/Inputs!$D$258*SUM(F267:H267),IF(SUM(F267:H267)>Inputs!$D$261,1/Inputs!$D$261*SUM(F267:H267),1)))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",G267=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G267)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",H267=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H267)","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,'At-Risk'!S267/100)","v":1.07},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,IF(AND(O267=\"E\",'At-Risk'!S267/100<1/Inputs!$D$253*F267),1/Inputs!$D$253*F267-'At-Risk'!S267/100,IF(AND(O267=\"M\",'At-Risk'!S267/100<1/Inputs!$D$256*SUM(F267:G267)),1/Inputs!$D$256* SUM(F267:G267)-'At-Risk'!S267/100,IF(AND(O267=\"H\",'At-Risk'!S267/100<1/Inputs!$D$260*SUM(F267:H267)),1/Inputs!$D$260*SUM(F267:H267)-'At-Risk'!S267/100,0))))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,SUM(G267:H267)/250)","v":0},{"$f":"IF(OR(J267=\"T\",K267=\"T\"),0,IF(O267=\"E\",2/Inputs!$D$253*F267,IF(O267=\"M\",2/Inputs!$D$256*SUM(F267:G267),IF(O267=\"H\",5/Inputs!$D$261*SUM(F267:H267),0))))","v":1.6856319444444443},{"$f":"SUM(AU267:BM267)","v":4.6784479166666664},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",F267=0,O267=\"M\",O267=\"H\"),0,IF(F267<Inputs!$D$251,1/Inputs!$D$251*F267,1))","v":1},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",G267=0,O267=\"E\",O267=\"H\"),0,IF(SUM(F267:G267)<Inputs!$D$254,1/Inputs!$D$254*SUM(F267:G267),1))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",H267=0,O267=\"E\",O267=\"M\"),0,IF(SUM(F267:H267)<Inputs!$D$258,1/Inputs!$D$258*SUM(F267:H267),1))","v":0},0,{"$f":"IF(OR($J267=\"T\",$K267=\"T\",F267=0),0,IF(AND(O267=\"E\",F267>Inputs!$D$253),(F267-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",G267=0),0,IF(AND(O267=\"M\",SUM(F267:G267)>Inputs!$D$256),(SUM(F267:G267)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",H267=0),0,IF(AND(O267=\"H\",SUM(F267:H267)>Inputs!$D$260),(SUM(F267:H267)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K267=\"T\",$J267=\"T\",O267=\"M\",O267=\"H\"),0,IF(F267<Inputs!$D$251,1/Inputs!$D$251*F267,IF(F267>Inputs!$D$253,1/Inputs!$D$253*F267,1)))","v":1},{"$f":"IF(OR($K267=\"T\",$J267=\"T\",O267=\"E\",O267=\"H\"),0,IF(SUM(F267:G267)<Inputs!$D$254,1/Inputs!$D$254*SUM(F267:G267),IF(SUM(F267:G267)>Inputs!$D$256,1/Inputs!$D$256*SUM(F267:G267),1)))","v":0},{"$f":"IF(OR($K267=\"T\",$J267=\"T\",O267=\"E\",O267=\"M\"),0,IF(SUM(F267:H267)<Inputs!$D$258,1/Inputs!$D$258*SUM(F267:H267),IF(SUM(F267:H267)>Inputs!$D$261,1/Inputs!$D$261*SUM(F267:H267),1)))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",F267=0,O267=\"M\",O267=\"H\"),0,1/Inputs!$D$253*F267)","v":0.84281597222222215},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",G267=0,O267=\"E\",O267=\"H\"),0,1/Inputs!$D$256*SUM(F267:G267))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",H267=0,O267=\"E\",O267=\"M\"),0,4/Inputs!$D$261*SUM(F267:H267))","v":0},{"$f":"SUM(BO267:CA267)","v":2.8428159722222222},{"$f":"P267*(VLOOKUP($A267,Salaries,35))","v":193789.28428244274},{"$f":"Q267*(VLOOKUP($A267,Salaries,35))","v":214935.18581209463},{"$f":"R267*(VLOOKUP($A267,Salaries,35))","v":184549.98896472825},{"$f":"S267*(VLOOKUP($A267,Salaries,35))","v":205893.29075911507},{"$f":"T267*(VLOOKUP($A267,Salaries,35))","v":180746.42288812873},{"$f":"U267*(VLOOKUP($A267,Salaries,35))","v":188748.35557079758},{"$f":"V267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"W267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"X267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"Y267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"Z267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AA267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AB267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AC267*(VLOOKUP($A267,Salaries,35))","v":1168662.5282773068},{"$f":"AD267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AE267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"SUM(CP267:CR267)","v":1168662.5282773068},{"$f":"AG267*(VLOOKUP($A267,Salaries,35))","v":233732.5056554614},{"$f":"AH267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AI267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AJ267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"SUM(CT267:CW267)","v":233732.5056554614},{"$f":"AL267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AM267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AN267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AO267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"SUM(CY267:DB267)","v":0},{"$f":"AQ267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AR267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AS267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"SUM(DD267:DF267)","v":0},{"$f":"AU267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AV267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AW267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AX267*(VLOOKUP($A267,Salaries,35))","v":82426.64712833341},{"$f":"AY267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"AZ267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BA267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BB267*(VLOOKUP($A267,Salaries,35))","v":770.34249652648043},{"$f":"BC267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BD267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BE267*(VLOOKUP($A267,Salaries,35))","v":64925.696015405934},{"$f":"BF267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BG267*(VLOOKUP($A267,Salaries,35))","v":0},0,0,{"$f":"BJ267*(VLOOKUP($A267,Salaries,35))","v":82426.64712833341},{"$f":"BK267*(VLOOKUP($A267,Salaries,35))","v":0},{"$f":"BL267*(VLOOKUP($A267,Salaries,35))","v":0},63526.94638324761,{"$f":"0.05*($AF267+AK267+AP267+AT267+SUM(AU267:BD267))*175*Inputs!$D$228*(1+0.0765)","v":18216.515219385881},{"$f":"SUM(DH267:EA267)","v":312292.79437123274},{"$f":"BO267*(VLOOKUP($A267,Salaries,19))","v":109453.75634017636},{"$f":"BP267*(VLOOKUP($A267,Salaries,19))","v":0},{"$f":"BQ267*(VLOOKUP($A267,Salaries,19))","v":0},{"$f":"BR267*(VLOOKUP($A267,Salaries,26))","v":0},{"$f":"BS267*(VLOOKUP($A267,Salaries,26))","v":0},{"$f":"BT267*(VLOOKUP($A267,Salaries,26))","v":0},{"$f":"BU267*(VLOOKUP($A267,Salaries,26))","v":0},{"$f":"BV267*(VLOOKUP($A267,Salaries,51))","v":54678.820546789735},{"$f":"BW267*(VLOOKUP($A267,Salaries,51))","v":0},{"$f":"BX267*(VLOOKUP($A267,Salaries,51))","v":0},{"$f":"BY267*(VLOOKUP($A267,Salaries,56))","v":38001.887446252527},{"$f":"BZ267*(VLOOKUP($A267,Salaries,56))","v":0},{"$f":"CA267*(VLOOKUP($A267,Salaries,56))","v":0},{"$f":"SUM(EC267:EO267)","v":202134.46433321864},{"$f":"Inputs!$D$152*F267+Inputs!$D$153*G267+Inputs!$D$154*H267","v":81541.113749668773},{"$f":"Inputs!$D$155*I267","v":71384.523715436473},{"$f":"'Voc Ed'!L267","v":0},{"$f":"Inputs!$D$156*$I267","v":7138.4523715436471},{"$f":"Inputs!$D$157*$I267","v":28553.809486174589},{"$f":"Inputs!$D$158*$I267","v":9149.9159156253063},{"$f":"IF(Inputs!$D$100=1,0,Activities!R267)","v":5881.4631541250001},{"$f":"SUM(EQ267:EW267)","v":203649.27839257379},{"$f":"CS267+CX267+DC267+DG267+EB267+EP267+EX267","v":2120471.5710297935}]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!L38","v":"1701050"},{"$f":"'School Reference Sheet'!M38","v":"Big Horn Middle School"},{"$f":"'School Reference Sheet'!N38","v":"6-8"},{"$f":"IF(M268=1,SUM(ADM!F268:J268),IF(N268=1,SUM(ADM!F268:L268),SUM(ADM!F268:K268,0)))","v":0},{"$f":"ADM!S268-'School Resources'!H268-'School Resources'!F268","v":124.46599999999999},{"$f":"IF(SUM(ADM!N268:R268)=ADM!S268,SUM(ADM!N268:R268),IF(OR(SUM(ADM!F268:O268)=ADM!S268,SUM(ADM!G268:O268)=ADM!S268,SUM(ADM!H268:O268)=ADM!S268,SUM(ADM!I268:O268)=ADM!S268,SUM(ADM!J268:O268)=ADM!S268,SUM(ADM!K268:O268)=ADM!S268,SUM(ADM!L268:O268)=ADM!S268,SUM(ADM!M268:O268)=ADM!S268,SUM(ADM!N268:O268)=ADM!S268),0,SUM(ADM!O268:R268)))","v":0},{"$f":"SUM(ADM!$F268:$R268)","v":124.46599999999999},"F",{"$f":"IF(I268<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F268:J268)=0,SUM(ADM!O268:R268)=0,ADM!K268>0,ADM!N268>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M268:R268)=0,ADM!L268>0),1,0)","v":0},"M",{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!F268/Inputs!$D$80)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!G268/Inputs!$D$81)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!H268/Inputs!$D$82)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!I268/Inputs!$D$83)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!J268/Inputs!$D$84)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(M268=1,ADM!K268/Inputs!$D$95,ADM!K268/Inputs!$D$85))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(N268=1,ADM!L268/Inputs!$D$96,ADM!L268/Inputs!$D$86))","v":2.1190476190476191},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!M268/Inputs!$D$87)","v":2.0685238095238097},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!N268/Inputs!$D$88)","v":1.7393809523809525},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!O268/Inputs!$D$89)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!P268/Inputs!$D$90)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!Q268/Inputs!$D$91)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,ADM!R268/Inputs!$D$92)","v":0},0,5.9269523809523816,{"$f":"IF(SUM(ADM!N268:R268)=ADM!S268,SUM(X268:AB268),IF(OR(SUM(ADM!F268:O268)=ADM!S268,SUM(ADM!G268:O268)=ADM!S268,SUM(ADM!H268:O268)=ADM!S268,SUM(ADM!I268:O268)=ADM!S268,SUM(ADM!J268:O268)=ADM!S268,SUM(ADM!K268:O268)=ADM!S268,SUM(ADM!L268:O268)=ADM!S268,SUM(ADM!M268:O268)=ADM!S268,SUM(ADM!N268:O268)=ADM!S268),SUM(Z268:AB268),SUM(Y268:AB268)))","v":0},5.9269523809523816,{"$f":"Inputs!$D$39*AC268","v":0},{"$f":"Inputs!$D$40*AD268","v":1.955894285714286},{"$f":"Inputs!$D$41*AE268","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'Voc Ed'!H268)","v":0},1.955894285714286,{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$72=1,$F268=0,Inputs!$D$74<=$AC268+$AG268),0,IF(AND($F268>0,$F268<=Inputs!$D$104,Inputs!$D$72=2),$F268/Inputs!$D$94-($AC268+$AG268),Inputs!$D$74-($AC268+$AG268)))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$72=1,$G268=0,Inputs!$D$75<=$AD268+$AH268),0,IF(Inputs!$D$72=2,IF(AND($G268>0,$G268<=Inputs!$D$104),$G268/Inputs!$D$94-($AD268+$AH268),Inputs!$D$75-($AD268+$AH268))))","v":0.11715333333333255},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$72=1,$H268=0,Inputs!$D$76<=$AE268+$AI268+AJ268),0,IF(Inputs!$D$72=2,IF(AND($H268>0,$H268<=Inputs!$D$104),$H268/Inputs!$D$94-($AE268+$AI268+$AJ268),Inputs!$D$76-($AE268+$AI268+$AJ268))))","v":0},{"$f":"IF(OR(J268=\"T\",K268=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O268=\"EM\",(AD268+AH268+AJ268)<Inputs!$D$75),Inputs!$D$75-(AD268+AH268+AJ268),IF(AND(O268=\"M\",(AD268+AH268+AJ268)<Inputs!$D$75),Inputs!$D$75-(AD268+AH268+AJ268),IF(AND(OR(O268=\"MH\",O268=\"H\",O268=\"EMH\"),(AD268+AE268+AH268+AI268+AJ268)<Inputs!$D$76),Inputs!$D$76-(AD268+AE268+AH268+AI268+AJ268),0)))),0))","v":0},0.11715333333333255,{"$f":"IF($J268=\"T\",$I268/Inputs!$D$93,0)","v":0},{"$f":"IF(L268=1,(I268/7)*1.5,IF($J268=\"T\",0,IF(AND($K268=\"T\",($I268/Inputs!$D$94)>=1),$I268/Inputs!$D$94,IF(AND($K268=\"T\",($I268/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L268","v":0},0,{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$234=0,O268=\"M\",O268=\"H\"), 0,(F268*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$234=0,O268=\"E\",O268=\"H\"), 0,(SUM(F268:G268)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",Inputs!$D$234=0,O268=\"E\",O268=\"M\"), 0,(SUM(F268:H268)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'At-Risk'!T268/100)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'At-Risk'!U268/100)","v":0.28000000000000003},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'At-Risk'!V268/100)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(AND(O268=\"E\", SUM(AX268:AZ268)<1/Inputs!$D$253*F268),1/Inputs!$D$253*F268-SUM(AX268:AZ268),IF(AND(O268=\"M\", SUM(AX268:AZ268)<1/Inputs!$D$256*SUM(F268:G268)),1/Inputs!$D$256* SUM(F268:G268)-SUM(AX268:AZ268),IF(AND(O268=\"H\",SUM(AX268:AZ268)<1/Inputs!$D$260*SUM(F268:H268)),1/Inputs!$D$260*SUM(F268:H268)-SUM(AX268:AZ268),0))))","v":0.11513015873015869},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'At-Risk'!AJ268/100)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F268:$R268)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F268:$K268)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J268:$K268)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L268:$N268)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O268:$R268)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F268:$R268)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F268:$K268)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J268:$K268)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L268:$N268)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O268:$R268)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",F268=0,Inputs!$D$247=0,O268=\"M\",O268=\"H\"),0,1/Inputs!$D$253*F268)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",G268=0,Inputs!$D$247=0,O268=\"H\",O268=\"E\"),0,IF(SUM(F268:G268)<Inputs!$D$254,1/Inputs!$D$254*SUM(F268:G268),IF(SUM(F268:G268)>Inputs!$D$257,1/Inputs!$D$257*SUM(F268:G268),1)))","v":1},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",H268=0,Inputs!$D$247=0,O268=\"E\",O268=\"M\"),0,IF(SUM(F268:H268)<Inputs!$D$258,1/Inputs!$D$258*SUM(F268:H268),IF(SUM(F268:H268)>Inputs!$D$261,1/Inputs!$D$261*SUM(F268:H268),1)))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",G268=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G268)","v":0.39513015873015872},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",H268=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H268)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,'At-Risk'!S268/100)","v":0.28000000000000003},{"$f":"IF(OR($J268=\"T\",$K268=\"T\"),0,IF(AND(O268=\"E\",'At-Risk'!S268/100<1/Inputs!$D$253*F268),1/Inputs!$D$253*F268-'At-Risk'!S268/100,IF(AND(O268=\"M\",'At-Risk'!S268/100<1/Inputs!$D$256*SUM(F268:G268)),1/Inputs!$D$256* SUM(F268:G268)-'At-Risk'!S268/100,IF(AND(O268=\"H\",'At-Risk'!S268/100<1/Inputs!$D$260*SUM(F268:H268)),1/Inputs!$D$260*SUM(F268:H268)-'At-Risk'!S268/100,0))))","v":0.11513015873015869},0.49786399999999997,{"$f":"IF(OR(J268=\"T\",K268=\"T\"),0,IF(O268=\"E\",2/Inputs!$D$253*F268,IF(O268=\"M\",2/Inputs!$D$256*SUM(F268:G268),IF(O268=\"H\",5/Inputs!$D$261*SUM(F268:H268),0))))","v":0.79026031746031744},3.4735147936507937,{"$f":"IF(OR($J268=\"T\",$K268=\"T\",F268=0,O268=\"M\",O268=\"H\"),0,IF(F268<Inputs!$D$251,1/Inputs!$D$251*F268,1))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",G268=0,O268=\"E\",O268=\"H\"),0,IF(SUM(F268:G268)<Inputs!$D$254,1/Inputs!$D$254*SUM(F268:G268),1))","v":1},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",H268=0,O268=\"E\",O268=\"M\"),0,IF(SUM(F268:H268)<Inputs!$D$258,1/Inputs!$D$258*SUM(F268:H268),1))","v":0},0,{"$f":"IF(OR($J268=\"T\",$K268=\"T\",F268=0),0,IF(AND(O268=\"E\",F268>Inputs!$D$253),(F268-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",G268=0),0,IF(AND(O268=\"M\",SUM(F268:G268)>Inputs!$D$256),(SUM(F268:G268)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",H268=0),0,IF(AND(O268=\"H\",SUM(F268:H268)>Inputs!$D$260),(SUM(F268:H268)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K268=\"T\",$J268=\"T\",O268=\"M\",O268=\"H\"),0,IF(F268<Inputs!$D$251,1/Inputs!$D$251*F268,IF(F268>Inputs!$D$253,1/Inputs!$D$253*F268,1)))","v":0},{"$f":"IF(OR($K268=\"T\",$J268=\"T\",O268=\"E\",O268=\"H\"),0,IF(SUM(F268:G268)<Inputs!$D$254,1/Inputs!$D$254*SUM(F268:G268),IF(SUM(F268:G268)>Inputs!$D$256,1/Inputs!$D$256*SUM(F268:G268),1)))","v":1},{"$f":"IF(OR($K268=\"T\",$J268=\"T\",O268=\"E\",O268=\"M\"),0,IF(SUM(F268:H268)<Inputs!$D$258,1/Inputs!$D$258*SUM(F268:H268),IF(SUM(F268:H268)>Inputs!$D$261,1/Inputs!$D$261*SUM(F268:H268),1)))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",F268=0,O268=\"M\",O268=\"H\"),0,1/Inputs!$D$253*F268)","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",G268=0,O268=\"E\",O268=\"H\"),0,1/Inputs!$D$256*SUM(F268:G268))","v":0.39513015873015872},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",H268=0,O268=\"E\",O268=\"M\"),0,4/Inputs!$D$261*SUM(F268:H268))","v":0},2.3951301587301588,0,0,0,0,0,0,163239.24331156371,159347.17955530374,133991.90652677501,0,0,0,0,0,456578.32939364249,0,456578.32939364249,0,150670.84869990201,0,0,150670.84869990201,0,9024.8191276398338,0,0,9024.8191276398338,0,0,0,0,0,0,0,0,21569.589902741453,0,8868.9653901680413,0,0,0,0,77034.249652648039,0,28567.575572651538,0,21569.589902741453,8868.9653901680413,38352.579669065963,29782.791540923143,{"$f":"0.05*($AF268+AK268+AP268+AT268+SUM(AU268:BD268))*175*Inputs!$D$228*(1+0.0765)","v":7930.0702135089823},242544.37723461667,0,109453.75634017636,0,0,0,0,0,0,54678.820546789735,0,0,17816.097835796896,0,181948.67472276298,{"$f":"Inputs!$D$152*F268+Inputs!$D$153*G268+Inputs!$D$154*H268","v":41812.114085000576},{"$f":"Inputs!$D$155*I268","v":36604.084887243553},{"$f":"'Voc Ed'!L268","v":0},{"$f":"Inputs!$D$156*$I268","v":3660.4084887243557},{"$f":"Inputs!$D$157*$I268","v":14641.633954897423},{"$f":"Inputs!$D$158*$I268","v":4691.8334879113891},{"$f":"IF(Inputs!$D$100=1,0,Activities!R268)","v":63779.021569440069},165189.09647321736,1205956.1456517815]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!O38","v":"1701051"},{"$f":"'School Reference Sheet'!P38","v":"Tongue River Middle School"},{"$f":"'School Reference Sheet'!Q38","v":"6-8"},{"$f":"IF(M269=1,SUM(ADM!F269:J269),IF(N269=1,SUM(ADM!F269:L269),SUM(ADM!F269:K269,0)))","v":0},{"$f":"ADM!S269-'School Resources'!H269-'School Resources'!F269","v":113.274},{"$f":"IF(SUM(ADM!N269:R269)=ADM!S269,SUM(ADM!N269:R269),IF(OR(SUM(ADM!F269:O269)=ADM!S269,SUM(ADM!G269:O269)=ADM!S269,SUM(ADM!H269:O269)=ADM!S269,SUM(ADM!I269:O269)=ADM!S269,SUM(ADM!J269:O269)=ADM!S269,SUM(ADM!K269:O269)=ADM!S269,SUM(ADM!L269:O269)=ADM!S269,SUM(ADM!M269:O269)=ADM!S269,SUM(ADM!N269:O269)=ADM!S269),0,SUM(ADM!O269:R269)))","v":0},{"$f":"SUM(ADM!$F269:$R269)","v":113.274},"F",{"$f":"IF(I269<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F269:J269)=0,SUM(ADM!O269:R269)=0,ADM!K269>0,ADM!N269>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M269:R269)=0,ADM!L269>0),1,0)","v":0},"M",{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!F269/Inputs!$D$80)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!G269/Inputs!$D$81)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!H269/Inputs!$D$82)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!I269/Inputs!$D$83)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!J269/Inputs!$D$84)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(M269=1,ADM!K269/Inputs!$D$95,ADM!K269/Inputs!$D$85))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(N269=1,ADM!L269/Inputs!$D$96,ADM!L269/Inputs!$D$86))","v":2.2467619047619047},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!M269/Inputs!$D$87)","v":1.710952380952381},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!N269/Inputs!$D$88)","v":1.4362857142857142},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!O269/Inputs!$D$89)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!P269/Inputs!$D$90)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!Q269/Inputs!$D$91)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,ADM!R269/Inputs!$D$92)","v":0},0,5.3940000000000001,{"$f":"IF(SUM(ADM!N269:R269)=ADM!S269,SUM(X269:AB269),IF(OR(SUM(ADM!F269:O269)=ADM!S269,SUM(ADM!G269:O269)=ADM!S269,SUM(ADM!H269:O269)=ADM!S269,SUM(ADM!I269:O269)=ADM!S269,SUM(ADM!J269:O269)=ADM!S269,SUM(ADM!K269:O269)=ADM!S269,SUM(ADM!L269:O269)=ADM!S269,SUM(ADM!M269:O269)=ADM!S269,SUM(ADM!N269:O269)=ADM!S269),SUM(Z269:AB269),SUM(Y269:AB269)))","v":0},5.3940000000000001,{"$f":"Inputs!$D$39*AC269","v":0},{"$f":"Inputs!$D$40*AD269","v":1.7800200000000002},{"$f":"Inputs!$D$41*AE269","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'Voc Ed'!H269)","v":0},1.7800200000000002,{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$72=1,$F269=0,Inputs!$D$74<=$AC269+$AG269),0,IF(AND($F269>0,$F269<=Inputs!$D$104,Inputs!$D$72=2),$F269/Inputs!$D$94-($AC269+$AG269),Inputs!$D$74-($AC269+$AG269)))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$72=1,$G269=0,Inputs!$D$75<=$AD269+$AH269),0,IF(Inputs!$D$72=2,IF(AND($G269>0,$G269<=Inputs!$D$104),$G269/Inputs!$D$94-($AD269+$AH269),Inputs!$D$75-($AD269+$AH269))))","v":0.82597999999999949},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$72=1,$H269=0,Inputs!$D$76<=$AE269+$AI269+AJ269),0,IF(Inputs!$D$72=2,IF(AND($H269>0,$H269<=Inputs!$D$104),$H269/Inputs!$D$94-($AE269+$AI269+$AJ269),Inputs!$D$76-($AE269+$AI269+$AJ269))))","v":0},{"$f":"IF(OR(J269=\"T\",K269=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O269=\"EM\",(AD269+AH269+AJ269)<Inputs!$D$75),Inputs!$D$75-(AD269+AH269+AJ269),IF(AND(O269=\"M\",(AD269+AH269+AJ269)<Inputs!$D$75),Inputs!$D$75-(AD269+AH269+AJ269),IF(AND(OR(O269=\"MH\",O269=\"H\",O269=\"EMH\"),(AD269+AE269+AH269+AI269+AJ269)<Inputs!$D$76),Inputs!$D$76-(AD269+AE269+AH269+AI269+AJ269),0)))),0))","v":0},0.82597999999999949,{"$f":"IF($J269=\"T\",$I269/Inputs!$D$93,0)","v":0},{"$f":"IF(L269=1,(I269/7)*1.5,IF($J269=\"T\",0,IF(AND($K269=\"T\",($I269/Inputs!$D$94)>=1),$I269/Inputs!$D$94,IF(AND($K269=\"T\",($I269/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L269","v":0},0,{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$234=0,O269=\"M\",O269=\"H\"), 0,(F269*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$234=0,O269=\"E\",O269=\"H\"), 0,(SUM(F269:G269)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",Inputs!$D$234=0,O269=\"E\",O269=\"M\"), 0,(SUM(F269:H269)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'At-Risk'!T269/100)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'At-Risk'!U269/100)","v":0.46},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'At-Risk'!V269/100)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(AND(O269=\"E\", SUM(AX269:AZ269)<1/Inputs!$D$253*F269),1/Inputs!$D$253*F269-SUM(AX269:AZ269),IF(AND(O269=\"M\", SUM(AX269:AZ269)<1/Inputs!$D$256*SUM(F269:G269)),1/Inputs!$D$256* SUM(F269:G269)-SUM(AX269:AZ269),IF(AND(O269=\"H\",SUM(AX269:AZ269)<1/Inputs!$D$260*SUM(F269:H269)),1/Inputs!$D$260*SUM(F269:H269)-SUM(AX269:AZ269),0))))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'At-Risk'!AJ269/100)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F269:$R269)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F269:$K269)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J269:$K269)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L269:$N269)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O269:$R269)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F269:$R269)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F269:$K269)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J269:$K269)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L269:$N269)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O269:$R269)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",F269=0,Inputs!$D$247=0,O269=\"M\",O269=\"H\"),0,1/Inputs!$D$253*F269)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",G269=0,Inputs!$D$247=0,O269=\"H\",O269=\"E\"),0,IF(SUM(F269:G269)<Inputs!$D$254,1/Inputs!$D$254*SUM(F269:G269),IF(SUM(F269:G269)>Inputs!$D$257,1/Inputs!$D$257*SUM(F269:G269),1)))","v":1},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",H269=0,Inputs!$D$247=0,O269=\"E\",O269=\"M\"),0,IF(SUM(F269:H269)<Inputs!$D$258,1/Inputs!$D$258*SUM(F269:H269),IF(SUM(F269:H269)>Inputs!$D$261,1/Inputs!$D$261*SUM(F269:H269),1)))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",G269=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G269)","v":0.35959999999999998},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",H269=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H269)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,'At-Risk'!S269/100)","v":0.46},{"$f":"IF(OR($J269=\"T\",$K269=\"T\"),0,IF(AND(O269=\"E\",'At-Risk'!S269/100<1/Inputs!$D$253*F269),1/Inputs!$D$253*F269-'At-Risk'!S269/100,IF(AND(O269=\"M\",'At-Risk'!S269/100<1/Inputs!$D$256*SUM(F269:G269)),1/Inputs!$D$256* SUM(F269:G269)-'At-Risk'!S269/100,IF(AND(O269=\"H\",'At-Risk'!S269/100<1/Inputs!$D$260*SUM(F269:H269)),1/Inputs!$D$260*SUM(F269:H269)-'At-Risk'!S269/100,0))))","v":0},0.453096,{"$f":"IF(OR(J269=\"T\",K269=\"T\"),0,IF(O269=\"E\",2/Inputs!$D$253*F269,IF(O269=\"M\",2/Inputs!$D$256*SUM(F269:G269),IF(O269=\"H\",5/Inputs!$D$261*SUM(F269:H269),0))))","v":0.71919999999999995},3.4518959999999996,{"$f":"IF(OR($J269=\"T\",$K269=\"T\",F269=0,O269=\"M\",O269=\"H\"),0,IF(F269<Inputs!$D$251,1/Inputs!$D$251*F269,1))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",G269=0,O269=\"E\",O269=\"H\"),0,IF(SUM(F269:G269)<Inputs!$D$254,1/Inputs!$D$254*SUM(F269:G269),1))","v":1},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",H269=0,O269=\"E\",O269=\"M\"),0,IF(SUM(F269:H269)<Inputs!$D$258,1/Inputs!$D$258*SUM(F269:H269),1))","v":0},0,{"$f":"IF(OR($J269=\"T\",$K269=\"T\",F269=0),0,IF(AND(O269=\"E\",F269>Inputs!$D$253),(F269-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",G269=0),0,IF(AND(O269=\"M\",SUM(F269:G269)>Inputs!$D$256),(SUM(F269:G269)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",H269=0),0,IF(AND(O269=\"H\",SUM(F269:H269)>Inputs!$D$260),(SUM(F269:H269)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K269=\"T\",$J269=\"T\",O269=\"M\",O269=\"H\"),0,IF(F269<Inputs!$D$251,1/Inputs!$D$251*F269,IF(F269>Inputs!$D$253,1/Inputs!$D$253*F269,1)))","v":0},{"$f":"IF(OR($K269=\"T\",$J269=\"T\",O269=\"E\",O269=\"H\"),0,IF(SUM(F269:G269)<Inputs!$D$254,1/Inputs!$D$254*SUM(F269:G269),IF(SUM(F269:G269)>Inputs!$D$256,1/Inputs!$D$256*SUM(F269:G269),1)))","v":1},{"$f":"IF(OR($K269=\"T\",$J269=\"T\",O269=\"E\",O269=\"M\"),0,IF(SUM(F269:H269)<Inputs!$D$258,1/Inputs!$D$258*SUM(F269:H269),IF(SUM(F269:H269)>Inputs!$D$261,1/Inputs!$D$261*SUM(F269:H269),1)))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",F269=0,O269=\"M\",O269=\"H\"),0,1/Inputs!$D$253*F269)","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",G269=0,O269=\"E\",O269=\"H\"),0,1/Inputs!$D$256*SUM(F269:G269))","v":0.35959999999999998},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",H269=0,O269=\"E\",O269=\"M\"),0,4/Inputs!$D$261*SUM(F269:H269))","v":0},2.3595999999999999,0,0,0,0,0,0,173077.6174814876,131801.9328580783,110643.19228681762,0,0,0,0,0,415522.74262638355,0,415522.74262638355,0,137122.50506670657,0,0,137122.50506670657,0,63628.749528094188,0,0,63628.749528094188,0,0,0,0,0,0,0,0,35435.754840218098,0,0,0,0,0,0,77034.249652648039,0,25998.775211033779,0,35435.754840218098,0,34903.910380616217,27104.718790726205,{"$f":"0.05*($AF269+AK269+AP269+AT269+SUM(AU269:BD269))*175*Inputs!$D$228*(1+0.0765)","v":7991.3464994369706},243904.51021489743,0,109453.75634017636,0,0,0,0,0,0,54678.820546789735,0,0,16214.071844938035,0,180346.64873190413,{"$f":"Inputs!$D$152*F269+Inputs!$D$153*G269+Inputs!$D$154*H269","v":38052.362981572114},{"$f":"Inputs!$D$155*I269","v":33312.640492324223},{"$f":"'Voc Ed'!L269","v":0},{"$f":"Inputs!$D$156*$I269","v":3331.2640492324222},{"$f":"Inputs!$D$157*$I269","v":13325.056196929689},{"$f":"Inputs!$D$158*$I269","v":4269.9431692966327},{"$f":"IF(Inputs!$D$100=1,0,Activities!R269)","v":60128.477729384125},152419.74461873921,1192944.9007867251]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!R38","v":"1701055"},{"$f":"'School Reference Sheet'!S38","v":"Big Horn High School"},{"$f":"'School Reference Sheet'!T38","v":"9-12"},{"$f":"IF(M270=1,SUM(ADM!F270:J270),IF(N270=1,SUM(ADM!F270:L270),SUM(ADM!F270:K270,0)))","v":0},{"$f":"ADM!S270-'School Resources'!H270-'School Resources'!F270","v":0},{"$f":"IF(SUM(ADM!N270:R270)=ADM!S270,SUM(ADM!N270:R270),IF(OR(SUM(ADM!F270:O270)=ADM!S270,SUM(ADM!G270:O270)=ADM!S270,SUM(ADM!H270:O270)=ADM!S270,SUM(ADM!I270:O270)=ADM!S270,SUM(ADM!J270:O270)=ADM!S270,SUM(ADM!K270:O270)=ADM!S270,SUM(ADM!L270:O270)=ADM!S270,SUM(ADM!M270:O270)=ADM!S270,SUM(ADM!N270:O270)=ADM!S270),0,SUM(ADM!O270:R270)))","v":154.75},{"$f":"SUM(ADM!$F270:$R270)","v":154.75},"F",{"$f":"IF(I270<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F270:J270)=0,SUM(ADM!O270:R270)=0,ADM!K270>0,ADM!N270>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M270:R270)=0,ADM!L270>0),1,0)","v":0},"H",{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!F270/Inputs!$D$80)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!G270/Inputs!$D$81)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!H270/Inputs!$D$82)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!I270/Inputs!$D$83)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!J270/Inputs!$D$84)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(M270=1,ADM!K270/Inputs!$D$95,ADM!K270/Inputs!$D$85))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(N270=1,ADM!L270/Inputs!$D$96,ADM!L270/Inputs!$D$86))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!M270/Inputs!$D$87)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!N270/Inputs!$D$88)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!O270/Inputs!$D$89)","v":2.222952380952381},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!P270/Inputs!$D$90)","v":2.0238095238095237},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!Q270/Inputs!$D$91)","v":1.4179523809523811},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,ADM!R270/Inputs!$D$92)","v":1.7043333333333333},0,0,{"$f":"IF(SUM(ADM!N270:R270)=ADM!S270,SUM(X270:AB270),IF(OR(SUM(ADM!F270:O270)=ADM!S270,SUM(ADM!G270:O270)=ADM!S270,SUM(ADM!H270:O270)=ADM!S270,SUM(ADM!I270:O270)=ADM!S270,SUM(ADM!J270:O270)=ADM!S270,SUM(ADM!K270:O270)=ADM!S270,SUM(ADM!L270:O270)=ADM!S270,SUM(ADM!M270:O270)=ADM!S270,SUM(ADM!N270:O270)=ADM!S270),SUM(Z270:AB270),SUM(Y270:AB270)))","v":7.3690476190476195},7.3690476190476195,{"$f":"Inputs!$D$39*AC270","v":0},{"$f":"Inputs!$D$40*AD270","v":0},{"$f":"Inputs!$D$41*AE270","v":2.4317857142857147},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'Voc Ed'!H270)","v":0.11020000000000001},2.5419857142857145,{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$72=1,$F270=0,Inputs!$D$74<=$AC270+$AG270),0,IF(AND($F270>0,$F270<=Inputs!$D$104,Inputs!$D$72=2),$F270/Inputs!$D$94-($AC270+$AG270),Inputs!$D$74-($AC270+$AG270)))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$72=1,$G270=0,Inputs!$D$75<=$AD270+$AH270),0,IF(Inputs!$D$72=2,IF(AND($G270>0,$G270<=Inputs!$D$104),$G270/Inputs!$D$94-($AD270+$AH270),Inputs!$D$75-($AD270+$AH270))))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$72=1,$H270=0,Inputs!$D$76<=$AE270+$AI270+AJ270),0,IF(Inputs!$D$72=2,IF(AND($H270>0,$H270<=Inputs!$D$104),$H270/Inputs!$D$94-($AE270+$AI270+$AJ270),Inputs!$D$76-($AE270+$AI270+$AJ270))))","v":8.8966666666665972E-2},{"$f":"IF(OR(J270=\"T\",K270=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O270=\"EM\",(AD270+AH270+AJ270)<Inputs!$D$75),Inputs!$D$75-(AD270+AH270+AJ270),IF(AND(O270=\"M\",(AD270+AH270+AJ270)<Inputs!$D$75),Inputs!$D$75-(AD270+AH270+AJ270),IF(AND(OR(O270=\"MH\",O270=\"H\",O270=\"EMH\"),(AD270+AE270+AH270+AI270+AJ270)<Inputs!$D$76),Inputs!$D$76-(AD270+AE270+AH270+AI270+AJ270),0)))),0))","v":0},8.8966666666665972E-2,{"$f":"IF($J270=\"T\",$I270/Inputs!$D$93,0)","v":0},{"$f":"IF(L270=1,(I270/7)*1.5,IF($J270=\"T\",0,IF(AND($K270=\"T\",($I270/Inputs!$D$94)>=1),$I270/Inputs!$D$94,IF(AND($K270=\"T\",($I270/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L270","v":0},0,{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$234=0,O270=\"M\",O270=\"H\"), 0,(F270*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$234=0,O270=\"E\",O270=\"H\"), 0,(SUM(F270:G270)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",Inputs!$D$234=0,O270=\"E\",O270=\"M\"), 0,(SUM(F270:H270)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'At-Risk'!T270/100)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'At-Risk'!U270/100)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'At-Risk'!V270/100)","v":0.27},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(AND(O270=\"E\", SUM(AX270:AZ270)<1/Inputs!$D$253*F270),1/Inputs!$D$253*F270-SUM(AX270:AZ270),IF(AND(O270=\"M\", SUM(AX270:AZ270)<1/Inputs!$D$256*SUM(F270:G270)),1/Inputs!$D$256* SUM(F270:G270)-SUM(AX270:AZ270),IF(AND(O270=\"H\",SUM(AX270:AZ270)<1/Inputs!$D$260*SUM(F270:H270)),1/Inputs!$D$260*SUM(F270:H270)-SUM(AX270:AZ270),0))))","v":0.22126984126984123},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'At-Risk'!AJ270/100)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F270:$R270)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F270:$K270)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J270:$K270)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L270:$N270)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O270:$R270)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F270:$R270)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F270:$K270)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J270:$K270)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L270:$N270)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O270:$R270)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",F270=0,Inputs!$D$247=0,O270=\"M\",O270=\"H\"),0,1/Inputs!$D$253*F270)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",G270=0,Inputs!$D$247=0,O270=\"H\",O270=\"E\"),0,IF(SUM(F270:G270)<Inputs!$D$254,1/Inputs!$D$254*SUM(F270:G270),IF(SUM(F270:G270)>Inputs!$D$257,1/Inputs!$D$257*SUM(F270:G270),1)))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",H270=0,Inputs!$D$247=0,O270=\"E\",O270=\"M\"),0,IF(SUM(F270:H270)<Inputs!$D$258,1/Inputs!$D$258*SUM(F270:H270),IF(SUM(F270:H270)>Inputs!$D$261,1/Inputs!$D$261*SUM(F270:H270),1)))","v":1},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",G270=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G270)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",H270=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H270)","v":0.49126984126984125},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,'At-Risk'!S270/100)","v":0.27},{"$f":"IF(OR($J270=\"T\",$K270=\"T\"),0,IF(AND(O270=\"E\",'At-Risk'!S270/100<1/Inputs!$D$253*F270),1/Inputs!$D$253*F270-'At-Risk'!S270/100,IF(AND(O270=\"M\",'At-Risk'!S270/100<1/Inputs!$D$256*SUM(F270:G270)),1/Inputs!$D$256* SUM(F270:G270)-'At-Risk'!S270/100,IF(AND(O270=\"H\",'At-Risk'!S270/100<1/Inputs!$D$260*SUM(F270:H270)),1/Inputs!$D$260*SUM(F270:H270)-'At-Risk'!S270/100,0))))","v":0.22126984126984123},0.61899999999999999,{"$f":"IF(OR(J270=\"T\",K270=\"T\"),0,IF(O270=\"E\",2/Inputs!$D$253*F270,IF(O270=\"M\",2/Inputs!$D$256*SUM(F270:G270),IF(O270=\"H\",5/Inputs!$D$261*SUM(F270:H270),0))))","v":1.228174603174603},4.3209841269841265,{"$f":"IF(OR($J270=\"T\",$K270=\"T\",F270=0,O270=\"M\",O270=\"H\"),0,IF(F270<Inputs!$D$251,1/Inputs!$D$251*F270,1))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",G270=0,O270=\"E\",O270=\"H\"),0,IF(SUM(F270:G270)<Inputs!$D$254,1/Inputs!$D$254*SUM(F270:G270),1))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",H270=0,O270=\"E\",O270=\"M\"),0,IF(SUM(F270:H270)<Inputs!$D$258,1/Inputs!$D$258*SUM(F270:H270),1))","v":1},0,{"$f":"IF(OR($J270=\"T\",$K270=\"T\",F270=0),0,IF(AND(O270=\"E\",F270>Inputs!$D$253),(F270-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",G270=0),0,IF(AND(O270=\"M\",SUM(F270:G270)>Inputs!$D$256),(SUM(F270:G270)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",H270=0),0,IF(AND(O270=\"H\",SUM(F270:H270)>Inputs!$D$260),(SUM(F270:H270)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K270=\"T\",$J270=\"T\",O270=\"M\",O270=\"H\"),0,IF(F270<Inputs!$D$251,1/Inputs!$D$251*F270,IF(F270>Inputs!$D$253,1/Inputs!$D$253*F270,1)))","v":0},{"$f":"IF(OR($K270=\"T\",$J270=\"T\",O270=\"E\",O270=\"H\"),0,IF(SUM(F270:G270)<Inputs!$D$254,1/Inputs!$D$254*SUM(F270:G270),IF(SUM(F270:G270)>Inputs!$D$256,1/Inputs!$D$256*SUM(F270:G270),1)))","v":0},{"$f":"IF(OR($K270=\"T\",$J270=\"T\",O270=\"E\",O270=\"M\"),0,IF(SUM(F270:H270)<Inputs!$D$258,1/Inputs!$D$258*SUM(F270:H270),IF(SUM(F270:H270)>Inputs!$D$261,1/Inputs!$D$261*SUM(F270:H270),1)))","v":1},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",F270=0,O270=\"M\",O270=\"H\"),0,1/Inputs!$D$253*F270)","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",G270=0,O270=\"E\",O270=\"H\"),0,1/Inputs!$D$256*SUM(F270:G270))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",H270=0,O270=\"E\",O270=\"M\"),0,4/Inputs!$D$261*SUM(F270:H270))","v":0.98253968253968249},2.9825396825396826,0,0,0,0,0,0,0,0,0,171243.4686802341,155902.6481065496,109230.89770985242,131292.03949132981,0,0,567669.05398796592,567669.05398796592,0,0,187330.78781602878,8489.1743117218139,195819.96212775059,0,0,6853.4804107638674,0,6853.4804107638674,0,0,0,0,0,0,0,0,0,20799.24740621497,17045.356192982752,0,0,0,0,0,77034.249652648039,0,35518.393134412814,20799.24740621497,17045.356192982752,47684.200534989133,46286.606291656513,{"$f":"0.05*($AF270+AK270+AP270+AT270+SUM(AU270:BD270))*175*Inputs!$D$228*(1+0.0765)","v":9910.091314501231},292122.7481266032,0,0,109453.75634017636,0,0,0,0,0,0,54678.820546789735,0,0,44301.916026699168,208434.49291366525,{"$f":"Inputs!$D$152*F270+Inputs!$D$153*G270+Inputs!$D$154*H270","v":63652.639447389542},{"$f":"Inputs!$D$155*I270","v":45510.276993724714},{"$f":"'Voc Ed'!L270","v":11368.717168705747},{"$f":"Inputs!$D$156*$I270","v":4551.0276993724719},{"$f":"Inputs!$D$157*$I270","v":18204.110797489888},{"$f":"Inputs!$D$158*$I270","v":5833.4101863503884},{"$f":"IF(Inputs!$D$100=1,0,Activities!R270)","v":220716.7071507443},369836.88944377704,1640736.6270105259]
["1701000","Sheridan #1",{"$f":"'School Reference Sheet'!U38","v":"1701056"},{"$f":"'School Reference Sheet'!V38","v":"Tongue River High School"},{"$f":"'School Reference Sheet'!W38","v":"9-12"},{"$f":"IF(M271=1,SUM(ADM!F271:J271),IF(N271=1,SUM(ADM!F271:L271),SUM(ADM!F271:K271,0)))","v":0},{"$f":"ADM!S271-'School Resources'!H271-'School Resources'!F271","v":0},{"$f":"IF(SUM(ADM!N271:R271)=ADM!S271,SUM(ADM!N271:R271),IF(OR(SUM(ADM!F271:O271)=ADM!S271,SUM(ADM!G271:O271)=ADM!S271,SUM(ADM!H271:O271)=ADM!S271,SUM(ADM!I271:O271)=ADM!S271,SUM(ADM!J271:O271)=ADM!S271,SUM(ADM!K271:O271)=ADM!S271,SUM(ADM!L271:O271)=ADM!S271,SUM(ADM!M271:O271)=ADM!S271,SUM(ADM!N271:O271)=ADM!S271),0,SUM(ADM!O271:R271)))","v":125.583},{"$f":"SUM(ADM!$F271:$R271)","v":125.583},"F",{"$f":"IF(I271<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F271:J271)=0,SUM(ADM!O271:R271)=0,ADM!K271>0,ADM!N271>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M271:R271)=0,ADM!L271>0),1,0)","v":0},"H",{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!F271/Inputs!$D$80)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!G271/Inputs!$D$81)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!H271/Inputs!$D$82)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!I271/Inputs!$D$83)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!J271/Inputs!$D$84)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(M271=1,ADM!K271/Inputs!$D$95,ADM!K271/Inputs!$D$85))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(N271=1,ADM!L271/Inputs!$D$96,ADM!L271/Inputs!$D$86))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!M271/Inputs!$D$87)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!N271/Inputs!$D$88)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!O271/Inputs!$D$89)","v":1.5982222222222222},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!P271/Inputs!$D$90)","v":1.5213492063492065},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!Q271/Inputs!$D$91)","v":1.4726507936507938},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,ADM!R271/Inputs!$D$92)","v":1.3879206349206348},0,0,{"$f":"IF(SUM(ADM!N271:R271)=ADM!S271,SUM(X271:AB271),IF(OR(SUM(ADM!F271:O271)=ADM!S271,SUM(ADM!G271:O271)=ADM!S271,SUM(ADM!H271:O271)=ADM!S271,SUM(ADM!I271:O271)=ADM!S271,SUM(ADM!J271:O271)=ADM!S271,SUM(ADM!K271:O271)=ADM!S271,SUM(ADM!L271:O271)=ADM!S271,SUM(ADM!M271:O271)=ADM!S271,SUM(ADM!N271:O271)=ADM!S271),SUM(Z271:AB271),SUM(Y271:AB271)))","v":5.980142857142857},5.980142857142857,{"$f":"Inputs!$D$39*AC271","v":0},{"$f":"Inputs!$D$40*AD271","v":0},{"$f":"Inputs!$D$41*AE271","v":1.973447142857143},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'Voc Ed'!H271)","v":0.16764761904761905},2.1410947619047622,{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$72=1,$F271=0,Inputs!$D$74<=$AC271+$AG271),0,IF(AND($F271>0,$F271<=Inputs!$D$104,Inputs!$D$72=2),$F271/Inputs!$D$94-($AC271+$AG271),Inputs!$D$74-($AC271+$AG271)))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$72=1,$G271=0,Inputs!$D$75<=$AD271+$AH271),0,IF(Inputs!$D$72=2,IF(AND($G271>0,$G271<=Inputs!$D$104),$G271/Inputs!$D$94-($AD271+$AH271),Inputs!$D$75-($AD271+$AH271))))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$72=1,$H271=0,Inputs!$D$76<=$AE271+$AI271+AJ271),0,IF(Inputs!$D$72=2,IF(AND($H271>0,$H271<=Inputs!$D$104),$H271/Inputs!$D$94-($AE271+$AI271+$AJ271),Inputs!$D$76-($AE271+$AI271+$AJ271))))","v":1.8787623809523808},{"$f":"IF(OR(J271=\"T\",K271=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O271=\"EM\",(AD271+AH271+AJ271)<Inputs!$D$75),Inputs!$D$75-(AD271+AH271+AJ271),IF(AND(O271=\"M\",(AD271+AH271+AJ271)<Inputs!$D$75),Inputs!$D$75-(AD271+AH271+AJ271),IF(AND(OR(O271=\"MH\",O271=\"H\",O271=\"EMH\"),(AD271+AE271+AH271+AI271+AJ271)<Inputs!$D$76),Inputs!$D$76-(AD271+AE271+AH271+AI271+AJ271),0)))),0))","v":0},1.8787623809523808,{"$f":"IF($J271=\"T\",$I271/Inputs!$D$93,0)","v":0},{"$f":"IF(L271=1,(I271/7)*1.5,IF($J271=\"T\",0,IF(AND($K271=\"T\",($I271/Inputs!$D$94)>=1),$I271/Inputs!$D$94,IF(AND($K271=\"T\",($I271/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L271","v":0},0,{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$234=0,O271=\"M\",O271=\"H\"), 0,(F271*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$234=0,O271=\"E\",O271=\"H\"), 0,(SUM(F271:G271)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",Inputs!$D$234=0,O271=\"E\",O271=\"M\"), 0,(SUM(F271:H271)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'At-Risk'!T271/100)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'At-Risk'!U271/100)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'At-Risk'!V271/100)","v":0.39},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(AND(O271=\"E\", SUM(AX271:AZ271)<1/Inputs!$D$253*F271),1/Inputs!$D$253*F271-SUM(AX271:AZ271),IF(AND(O271=\"M\", SUM(AX271:AZ271)<1/Inputs!$D$256*SUM(F271:G271)),1/Inputs!$D$256* SUM(F271:G271)-SUM(AX271:AZ271),IF(AND(O271=\"H\",SUM(AX271:AZ271)<1/Inputs!$D$260*SUM(F271:H271)),1/Inputs!$D$260*SUM(F271:H271)-SUM(AX271:AZ271),0))))","v":8.6761904761904485E-3},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'At-Risk'!AJ271/100)","v":0.01},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F271:$R271)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F271:$K271)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J271:$K271)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L271:$N271)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O271:$R271)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F271:$R271)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F271:$K271)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J271:$K271)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L271:$N271)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O271:$R271)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",F271=0,Inputs!$D$247=0,O271=\"M\",O271=\"H\"),0,1/Inputs!$D$253*F271)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",G271=0,Inputs!$D$247=0,O271=\"H\",O271=\"E\"),0,IF(SUM(F271:G271)<Inputs!$D$254,1/Inputs!$D$254*SUM(F271:G271),IF(SUM(F271:G271)>Inputs!$D$257,1/Inputs!$D$257*SUM(F271:G271),1)))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",H271=0,Inputs!$D$247=0,O271=\"E\",O271=\"M\"),0,IF(SUM(F271:H271)<Inputs!$D$258,1/Inputs!$D$258*SUM(F271:H271),IF(SUM(F271:H271)>Inputs!$D$261,1/Inputs!$D$261*SUM(F271:H271),1)))","v":1},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",G271=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G271)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",H271=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H271)","v":0.39867619047619046},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,'At-Risk'!S271/100)","v":0.39},{"$f":"IF(OR($J271=\"T\",$K271=\"T\"),0,IF(AND(O271=\"E\",'At-Risk'!S271/100<1/Inputs!$D$253*F271),1/Inputs!$D$253*F271-'At-Risk'!S271/100,IF(AND(O271=\"M\",'At-Risk'!S271/100<1/Inputs!$D$256*SUM(F271:G271)),1/Inputs!$D$256* SUM(F271:G271)-'At-Risk'!S271/100,IF(AND(O271=\"H\",'At-Risk'!S271/100<1/Inputs!$D$260*SUM(F271:H271)),1/Inputs!$D$260*SUM(F271:H271)-'At-Risk'!S271/100,0))))","v":8.6761904761904485E-3},0.502332,{"$f":"IF(OR(J271=\"T\",K271=\"T\"),0,IF(O271=\"E\",2/Inputs!$D$253*F271,IF(O271=\"M\",2/Inputs!$D$256*SUM(F271:G271),IF(O271=\"H\",5/Inputs!$D$261*SUM(F271:H271),0))))","v":0.99669047619047613},3.705051047619047,{"$f":"IF(OR($J271=\"T\",$K271=\"T\",F271=0,O271=\"M\",O271=\"H\"),0,IF(F271<Inputs!$D$251,1/Inputs!$D$251*F271,1))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",G271=0,O271=\"E\",O271=\"H\"),0,IF(SUM(F271:G271)<Inputs!$D$254,1/Inputs!$D$254*SUM(F271:G271),1))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",H271=0,O271=\"E\",O271=\"M\"),0,IF(SUM(F271:H271)<Inputs!$D$258,1/Inputs!$D$258*SUM(F271:H271),1))","v":1},0,{"$f":"IF(OR($J271=\"T\",$K271=\"T\",F271=0),0,IF(AND(O271=\"E\",F271>Inputs!$D$253),(F271-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",G271=0),0,IF(AND(O271=\"M\",SUM(F271:G271)>Inputs!$D$256),(SUM(F271:G271)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",H271=0),0,IF(AND(O271=\"H\",SUM(F271:H271)>Inputs!$D$260),(SUM(F271:H271)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K271=\"T\",$J271=\"T\",O271=\"M\",O271=\"H\"),0,IF(F271<Inputs!$D$251,1/Inputs!$D$251*F271,IF(F271>Inputs!$D$253,1/Inputs!$D$253*F271,1)))","v":0},{"$f":"IF(OR($K271=\"T\",$J271=\"T\",O271=\"E\",O271=\"H\"),0,IF(SUM(F271:G271)<Inputs!$D$254,1/Inputs!$D$254*SUM(F271:G271),IF(SUM(F271:G271)>Inputs!$D$256,1/Inputs!$D$256*SUM(F271:G271),1)))","v":0},{"$f":"IF(OR($K271=\"T\",$J271=\"T\",O271=\"E\",O271=\"M\"),0,IF(SUM(F271:H271)<Inputs!$D$258,1/Inputs!$D$258*SUM(F271:H271),IF(SUM(F271:H271)>Inputs!$D$261,1/Inputs!$D$261*SUM(F271:H271),1)))","v":1},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",F271=0,O271=\"M\",O271=\"H\"),0,1/Inputs!$D$253*F271)","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",G271=0,O271=\"E\",O271=\"H\"),0,1/Inputs!$D$256*SUM(F271:G271))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",H271=0,O271=\"E\",O271=\"M\"),0,4/Inputs!$D$261*SUM(F271:H271))","v":0.79735238095238092},2.7973523809523808,0,0,0,0,0,0,0,0,0,123117.8496670766,117195.99457076273,113444.54888926551,106917.42468853795,0,0,460675.8178156428,460675.8178156428,0,0,152023.01987916214,12914.608539386318,164937.62841854844,0,0,144729.05029228915,0,144729.05029228915,0,0,0,0,0,0,0,0,0,30043.357364532738,668.36382317678226,770.34249652648043,0,0,0,0,77034.249652648039,0,28823.950662351952,30043.357364532738,668.36382317678226,38696.768696513995,37562.590487399677,{"$f":"0.05*($AF271+AK271+AP271+AT271+SUM(AU271:BD271))*175*Inputs!$D$228*(1+0.0765)","v":9832.0730542003366},254143.41742505948,0,0,109453.75634017636,0,0,0,0,0,0,54678.820546789735,0,0,35951.971052542562,200084.54793950866,{"$f":"Inputs!$D$152*F271+Inputs!$D$153*G271+Inputs!$D$154*H271","v":51655.50513551871},{"$f":"Inputs!$D$155*I271","v":36932.582330875157},{"$f":"'Voc Ed'!L271","v":18917.545368726362},{"$f":"Inputs!$D$156*$I271","v":3693.2582330875161},{"$f":"Inputs!$D$157*$I271","v":14773.032932350065},{"$f":"Inputs!$D$158*$I271","v":4733.9395892241737},{"$f":"IF(Inputs!$D$100=1,0,Activities!R271)","v":189606.76547833168},320312.62906811363,1544883.0909591622]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!C39","v":"1702002"},{"$f":"'School Reference Sheet'!D39","v":"Henry A. Coffeen Elementary"},{"$f":"'School Reference Sheet'!E39","v":"K-5"},{"$f":"IF(M272=1,SUM(ADM!F272:J272),IF(N272=1,SUM(ADM!F272:L272),SUM(ADM!F272:K272,0)))","v":302.10400000000004},{"$f":"ADM!S272-'School Resources'!H272-'School Resources'!F272","v":0},{"$f":"IF(SUM(ADM!N272:R272)=ADM!S272,SUM(ADM!N272:R272),IF(OR(SUM(ADM!F272:O272)=ADM!S272,SUM(ADM!G272:O272)=ADM!S272,SUM(ADM!H272:O272)=ADM!S272,SUM(ADM!I272:O272)=ADM!S272,SUM(ADM!J272:O272)=ADM!S272,SUM(ADM!K272:O272)=ADM!S272,SUM(ADM!L272:O272)=ADM!S272,SUM(ADM!M272:O272)=ADM!S272,SUM(ADM!N272:O272)=ADM!S272),0,SUM(ADM!O272:R272)))","v":0},{"$f":"SUM(ADM!$F272:$R272)","v":302.10400000000004},"F",{"$f":"IF(I272<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F272:J272)=0,SUM(ADM!O272:R272)=0,ADM!K272>0,ADM!N272>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M272:R272)=0,ADM!L272>0),1,0)","v":0},"E",{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!F272/Inputs!$D$80)","v":4.2643125},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!G272/Inputs!$D$81)","v":3.6596250000000001},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!H272/Inputs!$D$82)","v":2.6703749999999999},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!I272/Inputs!$D$83)","v":3.352875},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!J272/Inputs!$D$84)","v":2.6664374999999998},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(M272=1,ADM!K272/Inputs!$D$95,ADM!K272/Inputs!$D$85))","v":2.2678750000000001},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(N272=1,ADM!L272/Inputs!$D$96,ADM!L272/Inputs!$D$86))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!M272/Inputs!$D$87)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!N272/Inputs!$D$88)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!O272/Inputs!$D$89)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!P272/Inputs!$D$90)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!Q272/Inputs!$D$91)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,ADM!R272/Inputs!$D$92)","v":0},18.881500000000003,0,{"$f":"IF(SUM(ADM!N272:R272)=ADM!S272,SUM(X272:AB272),IF(OR(SUM(ADM!F272:O272)=ADM!S272,SUM(ADM!G272:O272)=ADM!S272,SUM(ADM!H272:O272)=ADM!S272,SUM(ADM!I272:O272)=ADM!S272,SUM(ADM!J272:O272)=ADM!S272,SUM(ADM!K272:O272)=ADM!S272,SUM(ADM!L272:O272)=ADM!S272,SUM(ADM!M272:O272)=ADM!S272,SUM(ADM!N272:O272)=ADM!S272),SUM(Z272:AB272),SUM(Y272:AB272)))","v":0},18.881500000000003,{"$f":"Inputs!$D$39*AC272","v":3.7763000000000009},{"$f":"Inputs!$D$40*AD272","v":0},{"$f":"Inputs!$D$41*AE272","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'Voc Ed'!H272)","v":0},3.7763000000000009,{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$72=1,$F272=0,Inputs!$D$74<=$AC272+$AG272),0,IF(AND($F272>0,$F272<=Inputs!$D$104,Inputs!$D$72=2),$F272/Inputs!$D$94-($AC272+$AG272),Inputs!$D$74-($AC272+$AG272)))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$72=1,$G272=0,Inputs!$D$75<=$AD272+$AH272),0,IF(Inputs!$D$72=2,IF(AND($G272>0,$G272<=Inputs!$D$104),$G272/Inputs!$D$94-($AD272+$AH272),Inputs!$D$75-($AD272+$AH272))))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$72=1,$H272=0,Inputs!$D$76<=$AE272+$AI272+AJ272),0,IF(Inputs!$D$72=2,IF(AND($H272>0,$H272<=Inputs!$D$104),$H272/Inputs!$D$94-($AE272+$AI272+$AJ272),Inputs!$D$76-($AE272+$AI272+$AJ272))))","v":0},{"$f":"IF(OR(J272=\"T\",K272=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O272=\"EM\",(AD272+AH272+AJ272)<Inputs!$D$75),Inputs!$D$75-(AD272+AH272+AJ272),IF(AND(O272=\"M\",(AD272+AH272+AJ272)<Inputs!$D$75),Inputs!$D$75-(AD272+AH272+AJ272),IF(AND(OR(O272=\"MH\",O272=\"H\",O272=\"EMH\"),(AD272+AE272+AH272+AI272+AJ272)<Inputs!$D$76),Inputs!$D$76-(AD272+AE272+AH272+AI272+AJ272),0)))),0))","v":0},0,{"$f":"IF($J272=\"T\",$I272/Inputs!$D$93,0)","v":0},{"$f":"IF(L272=1,(I272/7)*1.5,IF($J272=\"T\",0,IF(AND($K272=\"T\",($I272/Inputs!$D$94)>=1),$I272/Inputs!$D$94,IF(AND($K272=\"T\",($I272/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L272","v":0},0,{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$234=0,O272=\"M\",O272=\"H\"), 0,(F272*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$234=0,O272=\"E\",O272=\"H\"), 0,(SUM(F272:G272)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",Inputs!$D$234=0,O272=\"E\",O272=\"M\"), 0,(SUM(F272:H272)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'At-Risk'!T272/100)","v":1.92},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'At-Risk'!U272/100)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'At-Risk'!V272/100)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(AND(O272=\"E\", SUM(AX272:AZ272)<1/Inputs!$D$253*F272),1/Inputs!$D$253*F272-SUM(AX272:AZ272),IF(AND(O272=\"M\", SUM(AX272:AZ272)<1/Inputs!$D$256*SUM(F272:G272)),1/Inputs!$D$256* SUM(F272:G272)-SUM(AX272:AZ272),IF(AND(O272=\"H\",SUM(AX272:AZ272)<1/Inputs!$D$260*SUM(F272:H272)),1/Inputs!$D$260*SUM(F272:H272)-SUM(AX272:AZ272),0))))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'At-Risk'!AJ272/100)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F272:$R272)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F272:$K272)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J272:$K272)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L272:$N272)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O272:$R272)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F272:$R272)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F272:$K272)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J272:$K272)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L272:$N272)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O272:$R272)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",F272=0,Inputs!$D$247=0,O272=\"M\",O272=\"H\"),0,1/Inputs!$D$253*F272)","v":1.0489722222222224},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",G272=0,Inputs!$D$247=0,O272=\"H\",O272=\"E\"),0,IF(SUM(F272:G272)<Inputs!$D$254,1/Inputs!$D$254*SUM(F272:G272),IF(SUM(F272:G272)>Inputs!$D$257,1/Inputs!$D$257*SUM(F272:G272),1)))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",H272=0,Inputs!$D$247=0,O272=\"E\",O272=\"M\"),0,IF(SUM(F272:H272)<Inputs!$D$258,1/Inputs!$D$258*SUM(F272:H272),IF(SUM(F272:H272)>Inputs!$D$261,1/Inputs!$D$261*SUM(F272:H272),1)))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",G272=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G272)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",H272=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H272)","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,'At-Risk'!S272/100)","v":1.92},{"$f":"IF(OR($J272=\"T\",$K272=\"T\"),0,IF(AND(O272=\"E\",'At-Risk'!S272/100<1/Inputs!$D$253*F272),1/Inputs!$D$253*F272-'At-Risk'!S272/100,IF(AND(O272=\"M\",'At-Risk'!S272/100<1/Inputs!$D$256*SUM(F272:G272)),1/Inputs!$D$256* SUM(F272:G272)-'At-Risk'!S272/100,IF(AND(O272=\"H\",'At-Risk'!S272/100<1/Inputs!$D$260*SUM(F272:H272)),1/Inputs!$D$260*SUM(F272:H272)-'At-Risk'!S272/100,0))))","v":0},0,{"$f":"IF(OR(J272=\"T\",K272=\"T\"),0,IF(O272=\"E\",2/Inputs!$D$253*F272,IF(O272=\"M\",2/Inputs!$D$256*SUM(F272:G272),IF(O272=\"H\",5/Inputs!$D$261*SUM(F272:H272),0))))","v":2.0979444444444448},6.9869166666666667,{"$f":"IF(OR($J272=\"T\",$K272=\"T\",F272=0,O272=\"M\",O272=\"H\"),0,IF(F272<Inputs!$D$251,1/Inputs!$D$251*F272,1))","v":1},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",G272=0,O272=\"E\",O272=\"H\"),0,IF(SUM(F272:G272)<Inputs!$D$254,1/Inputs!$D$254*SUM(F272:G272),1))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",H272=0,O272=\"E\",O272=\"M\"),0,IF(SUM(F272:H272)<Inputs!$D$258,1/Inputs!$D$258*SUM(F272:H272),1))","v":0},0,{"$f":"IF(OR($J272=\"T\",$K272=\"T\",F272=0),0,IF(AND(O272=\"E\",F272>Inputs!$D$253),(F272-Inputs!$D$253)*1/Inputs!$D$253,0))","v":4.8972222222222368E-2},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",G272=0),0,IF(AND(O272=\"M\",SUM(F272:G272)>Inputs!$D$256),(SUM(F272:G272)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",H272=0),0,IF(AND(O272=\"H\",SUM(F272:H272)>Inputs!$D$260),(SUM(F272:H272)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K272=\"T\",$J272=\"T\",O272=\"M\",O272=\"H\"),0,IF(F272<Inputs!$D$251,1/Inputs!$D$251*F272,IF(F272>Inputs!$D$253,1/Inputs!$D$253*F272,1)))","v":1.0489722222222224},{"$f":"IF(OR($K272=\"T\",$J272=\"T\",O272=\"E\",O272=\"H\"),0,IF(SUM(F272:G272)<Inputs!$D$254,1/Inputs!$D$254*SUM(F272:G272),IF(SUM(F272:G272)>Inputs!$D$256,1/Inputs!$D$256*SUM(F272:G272),1)))","v":0},{"$f":"IF(OR($K272=\"T\",$J272=\"T\",O272=\"E\",O272=\"M\"),0,IF(SUM(F272:H272)<Inputs!$D$258,1/Inputs!$D$258*SUM(F272:H272),IF(SUM(F272:H272)>Inputs!$D$261,1/Inputs!$D$261*SUM(F272:H272),1)))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",F272=0,O272=\"M\",O272=\"H\"),0,1/Inputs!$D$253*F272)","v":1.0489722222222224},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",G272=0,O272=\"E\",O272=\"H\"),0,1/Inputs!$D$256*SUM(F272:G272))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",H272=0,O272=\"E\",O272=\"M\"),0,4/Inputs!$D$261*SUM(F272:H272))","v":0},3.1469166666666673,338911.74398988107,290853.4238752363,212231.50234814605,266474.07140777615,211918.56444972509,180242.29495400525,0,0,0,0,0,0,0,1500631.6010247702,0,0,1500631.6010247702,300126.32020495407,0,0,0,300126.32020495407,0,0,0,0,0,0,0,0,0,0,0,0,152594.47999192638,0,0,0,0,0,0,83368.422279153892,0,0,0,0,152594.47999192638,0,0,80967.943222296104,{"$f":"0.05*($AF272+AK272+AP272+AT272+SUM(AU272:BD272))*175*Inputs!$D$228*(1+0.0765)","v":23216.278486272106},492741.6039715748,120386.41351425482,0,0,0,5038.2991759445658,0,0,59879.208283959197,0,0,49237.404263098935,0,0,234541.32523725752,{"$f":"Inputs!$D$152*F272+Inputs!$D$153*G272+Inputs!$D$154*H272","v":101486.40523142878},{"$f":"Inputs!$D$155*I272","v":88845.47154062819},{"$f":"'Voc Ed'!L272","v":0},{"$f":"Inputs!$D$156*$I272","v":8884.5471540628205},{"$f":"Inputs!$D$157*$I272","v":35538.188616251282},{"$f":"Inputs!$D$158*$I272","v":11388.022946282379},{"$f":"IF(Inputs!$D$100=1,0,Activities!R272)","v":7320.0932090000015},253462.72869765348,2781503.57913621]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!F39","v":"1702003"},{"$f":"'School Reference Sheet'!G39","v":"Highland Park Elementary"},{"$f":"'School Reference Sheet'!H39","v":"K-5"},{"$f":"IF(M273=1,SUM(ADM!F273:J273),IF(N273=1,SUM(ADM!F273:L273),SUM(ADM!F273:K273,0)))","v":372.13699999999994},{"$f":"ADM!S273-'School Resources'!H273-'School Resources'!F273","v":0},{"$f":"IF(SUM(ADM!N273:R273)=ADM!S273,SUM(ADM!N273:R273),IF(OR(SUM(ADM!F273:O273)=ADM!S273,SUM(ADM!G273:O273)=ADM!S273,SUM(ADM!H273:O273)=ADM!S273,SUM(ADM!I273:O273)=ADM!S273,SUM(ADM!J273:O273)=ADM!S273,SUM(ADM!K273:O273)=ADM!S273,SUM(ADM!L273:O273)=ADM!S273,SUM(ADM!M273:O273)=ADM!S273,SUM(ADM!N273:O273)=ADM!S273),0,SUM(ADM!O273:R273)))","v":0},{"$f":"SUM(ADM!$F273:$R273)","v":372.13699999999994},"F",{"$f":"IF(I273<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F273:J273)=0,SUM(ADM!O273:R273)=0,ADM!K273>0,ADM!N273>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M273:R273)=0,ADM!L273>0),1,0)","v":0},"E",{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!F273/Inputs!$D$80)","v":3.81},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!G273/Inputs!$D$81)","v":4.2346250000000003},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!H273/Inputs!$D$82)","v":3.9560624999999998},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!I273/Inputs!$D$83)","v":3.4849999999999999},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!J273/Inputs!$D$84)","v":3.9543124999999999},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(M273=1,ADM!K273/Inputs!$D$95,ADM!K273/Inputs!$D$85))","v":3.8185625000000001},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(N273=1,ADM!L273/Inputs!$D$96,ADM!L273/Inputs!$D$86))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!M273/Inputs!$D$87)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!N273/Inputs!$D$88)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!O273/Inputs!$D$89)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!P273/Inputs!$D$90)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!Q273/Inputs!$D$91)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,ADM!R273/Inputs!$D$92)","v":0},23.258562499999996,0,{"$f":"IF(SUM(ADM!N273:R273)=ADM!S273,SUM(X273:AB273),IF(OR(SUM(ADM!F273:O273)=ADM!S273,SUM(ADM!G273:O273)=ADM!S273,SUM(ADM!H273:O273)=ADM!S273,SUM(ADM!I273:O273)=ADM!S273,SUM(ADM!J273:O273)=ADM!S273,SUM(ADM!K273:O273)=ADM!S273,SUM(ADM!L273:O273)=ADM!S273,SUM(ADM!M273:O273)=ADM!S273,SUM(ADM!N273:O273)=ADM!S273),SUM(Z273:AB273),SUM(Y273:AB273)))","v":0},23.258562499999996,{"$f":"Inputs!$D$39*AC273","v":4.6517124999999995},{"$f":"Inputs!$D$40*AD273","v":0},{"$f":"Inputs!$D$41*AE273","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'Voc Ed'!H273)","v":0},4.6517124999999995,{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$72=1,$F273=0,Inputs!$D$74<=$AC273+$AG273),0,IF(AND($F273>0,$F273<=Inputs!$D$104,Inputs!$D$72=2),$F273/Inputs!$D$94-($AC273+$AG273),Inputs!$D$74-($AC273+$AG273)))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$72=1,$G273=0,Inputs!$D$75<=$AD273+$AH273),0,IF(Inputs!$D$72=2,IF(AND($G273>0,$G273<=Inputs!$D$104),$G273/Inputs!$D$94-($AD273+$AH273),Inputs!$D$75-($AD273+$AH273))))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$72=1,$H273=0,Inputs!$D$76<=$AE273+$AI273+AJ273),0,IF(Inputs!$D$72=2,IF(AND($H273>0,$H273<=Inputs!$D$104),$H273/Inputs!$D$94-($AE273+$AI273+$AJ273),Inputs!$D$76-($AE273+$AI273+$AJ273))))","v":0},{"$f":"IF(OR(J273=\"T\",K273=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O273=\"EM\",(AD273+AH273+AJ273)<Inputs!$D$75),Inputs!$D$75-(AD273+AH273+AJ273),IF(AND(O273=\"M\",(AD273+AH273+AJ273)<Inputs!$D$75),Inputs!$D$75-(AD273+AH273+AJ273),IF(AND(OR(O273=\"MH\",O273=\"H\",O273=\"EMH\"),(AD273+AE273+AH273+AI273+AJ273)<Inputs!$D$76),Inputs!$D$76-(AD273+AE273+AH273+AI273+AJ273),0)))),0))","v":0},0,{"$f":"IF($J273=\"T\",$I273/Inputs!$D$93,0)","v":0},{"$f":"IF(L273=1,(I273/7)*1.5,IF($J273=\"T\",0,IF(AND($K273=\"T\",($I273/Inputs!$D$94)>=1),$I273/Inputs!$D$94,IF(AND($K273=\"T\",($I273/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L273","v":0},0,{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$234=0,O273=\"M\",O273=\"H\"), 0,(F273*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$234=0,O273=\"E\",O273=\"H\"), 0,(SUM(F273:G273)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",Inputs!$D$234=0,O273=\"E\",O273=\"M\"), 0,(SUM(F273:H273)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'At-Risk'!T273/100)","v":1.31},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'At-Risk'!U273/100)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'At-Risk'!V273/100)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(AND(O273=\"E\", SUM(AX273:AZ273)<1/Inputs!$D$253*F273),1/Inputs!$D$253*F273-SUM(AX273:AZ273),IF(AND(O273=\"M\", SUM(AX273:AZ273)<1/Inputs!$D$256*SUM(F273:G273)),1/Inputs!$D$256* SUM(F273:G273)-SUM(AX273:AZ273),IF(AND(O273=\"H\",SUM(AX273:AZ273)<1/Inputs!$D$260*SUM(F273:H273)),1/Inputs!$D$260*SUM(F273:H273)-SUM(AX273:AZ273),0))))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'At-Risk'!AJ273/100)","v":0.05},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F273:$R273)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F273:$K273)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J273:$K273)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L273:$N273)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O273:$R273)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F273:$R273)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F273:$K273)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J273:$K273)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L273:$N273)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O273:$R273)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",F273=0,Inputs!$D$247=0,O273=\"M\",O273=\"H\"),0,1/Inputs!$D$253*F273)","v":1.2921423611111109},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",G273=0,Inputs!$D$247=0,O273=\"H\",O273=\"E\"),0,IF(SUM(F273:G273)<Inputs!$D$254,1/Inputs!$D$254*SUM(F273:G273),IF(SUM(F273:G273)>Inputs!$D$257,1/Inputs!$D$257*SUM(F273:G273),1)))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",H273=0,Inputs!$D$247=0,O273=\"E\",O273=\"M\"),0,IF(SUM(F273:H273)<Inputs!$D$258,1/Inputs!$D$258*SUM(F273:H273),IF(SUM(F273:H273)>Inputs!$D$261,1/Inputs!$D$261*SUM(F273:H273),1)))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",G273=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G273)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",H273=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H273)","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,'At-Risk'!S273/100)","v":1.31},{"$f":"IF(OR($J273=\"T\",$K273=\"T\"),0,IF(AND(O273=\"E\",'At-Risk'!S273/100<1/Inputs!$D$253*F273),1/Inputs!$D$253*F273-'At-Risk'!S273/100,IF(AND(O273=\"M\",'At-Risk'!S273/100<1/Inputs!$D$256*SUM(F273:G273)),1/Inputs!$D$256* SUM(F273:G273)-'At-Risk'!S273/100,IF(AND(O273=\"H\",'At-Risk'!S273/100<1/Inputs!$D$260*SUM(F273:H273)),1/Inputs!$D$260*SUM(F273:H273)-'At-Risk'!S273/100,0))))","v":0},0,{"$f":"IF(OR(J273=\"T\",K273=\"T\"),0,IF(O273=\"E\",2/Inputs!$D$253*F273,IF(O273=\"M\",2/Inputs!$D$256*SUM(F273:G273),IF(O273=\"H\",5/Inputs!$D$261*SUM(F273:H273),0))))","v":2.5842847222222218},6.5464270833333327,{"$f":"IF(OR($J273=\"T\",$K273=\"T\",F273=0,O273=\"M\",O273=\"H\"),0,IF(F273<Inputs!$D$251,1/Inputs!$D$251*F273,1))","v":1},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",G273=0,O273=\"E\",O273=\"H\"),0,IF(SUM(F273:G273)<Inputs!$D$254,1/Inputs!$D$254*SUM(F273:G273),1))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",H273=0,O273=\"E\",O273=\"M\"),0,IF(SUM(F273:H273)<Inputs!$D$258,1/Inputs!$D$258*SUM(F273:H273),1))","v":0},0,{"$f":"IF(OR($J273=\"T\",$K273=\"T\",F273=0),0,IF(AND(O273=\"E\",F273>Inputs!$D$253),(F273-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.29214236111111092},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",G273=0),0,IF(AND(O273=\"M\",SUM(F273:G273)>Inputs!$D$256),(SUM(F273:G273)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",H273=0),0,IF(AND(O273=\"H\",SUM(F273:H273)>Inputs!$D$260),(SUM(F273:H273)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K273=\"T\",$J273=\"T\",O273=\"M\",O273=\"H\"),0,IF(F273<Inputs!$D$251,1/Inputs!$D$251*F273,IF(F273>Inputs!$D$253,1/Inputs!$D$253*F273,1)))","v":1.2921423611111109},{"$f":"IF(OR($K273=\"T\",$J273=\"T\",O273=\"E\",O273=\"H\"),0,IF(SUM(F273:G273)<Inputs!$D$254,1/Inputs!$D$254*SUM(F273:G273),IF(SUM(F273:G273)>Inputs!$D$256,1/Inputs!$D$256*SUM(F273:G273),1)))","v":0},{"$f":"IF(OR($K273=\"T\",$J273=\"T\",O273=\"E\",O273=\"M\"),0,IF(SUM(F273:H273)<Inputs!$D$258,1/Inputs!$D$258*SUM(F273:H273),IF(SUM(F273:H273)>Inputs!$D$261,1/Inputs!$D$261*SUM(F273:H273),1)))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",F273=0,O273=\"M\",O273=\"H\"),0,1/Inputs!$D$253*F273)","v":1.2921423611111109},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",G273=0,O273=\"E\",O273=\"H\"),0,1/Inputs!$D$256*SUM(F273:G273))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",H273=0,O273=\"E\",O273=\"M\"),0,4/Inputs!$D$261*SUM(F273:H273))","v":0},3.8764270833333327,302804.67123397894,336552.29158115172,314413.17708492721,276974.87644367886,314274.09357451793,303485.18698133877,0,0,0,0,0,0,0,1848504.2968995932,0,0,1848504.2968995932,369700.85937991866,0,0,0,369700.85937991866,0,0,0,0,0,0,0,0,0,0,0,0,104113.94207782479,0,0,0,3973.8145831230831,0,0,102694.68316108851,0,0,0,0,104113.94207782479,0,0,99737.731002951288,{"$f":"0.05*($AF273+AK273+AP273+AT273+SUM(AU273:BD273))*175*Inputs!$D$228*(1+0.0765)","v":27648.807288275108},442282.92019108753,120386.41351425482,0,0,0,30055.826557462166,0,0,73760.257835605342,0,0,60651.497200490041,0,0,284853.99510781234,{"$f":"Inputs!$D$152*F273+Inputs!$D$153*G273+Inputs!$D$154*H273","v":125012.73198503893},{"$f":"Inputs!$D$155*I273","v":109441.40839815012},{"$f":"'Voc Ed'!L273","v":0},{"$f":"Inputs!$D$156*$I273","v":10944.140839815012},{"$f":"Inputs!$D$157*$I273","v":43776.56335926005},{"$f":"Inputs!$D$158*$I273","v":14027.966181052499},{"$f":"IF(Inputs!$D$100=1,0,Activities!R273)","v":9017.0190613750001},312219.82982469164,3257561.9014031035]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!I39","v":"1702005"},{"$f":"'School Reference Sheet'!J39","v":"Story Elementary"},{"$f":"'School Reference Sheet'!K39","v":"K-5"},{"$f":"IF(M274=1,SUM(ADM!F274:J274),IF(N274=1,SUM(ADM!F274:L274),SUM(ADM!F274:K274,0)))","v":17.628999999999998},{"$f":"ADM!S274-'School Resources'!H274-'School Resources'!F274","v":0},{"$f":"IF(SUM(ADM!N274:R274)=ADM!S274,SUM(ADM!N274:R274),IF(OR(SUM(ADM!F274:O274)=ADM!S274,SUM(ADM!G274:O274)=ADM!S274,SUM(ADM!H274:O274)=ADM!S274,SUM(ADM!I274:O274)=ADM!S274,SUM(ADM!J274:O274)=ADM!S274,SUM(ADM!K274:O274)=ADM!S274,SUM(ADM!L274:O274)=ADM!S274,SUM(ADM!M274:O274)=ADM!S274,SUM(ADM!N274:O274)=ADM!S274),0,SUM(ADM!O274:R274)))","v":0},{"$f":"SUM(ADM!$F274:$R274)","v":17.628999999999998},"F",{"$f":"IF(I274<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F274:J274)=0,SUM(ADM!O274:R274)=0,ADM!K274>0,ADM!N274>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M274:R274)=0,ADM!L274>0),1,0)","v":0},"E",{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!F274/Inputs!$D$80)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!G274/Inputs!$D$81)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!H274/Inputs!$D$82)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!I274/Inputs!$D$83)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!J274/Inputs!$D$84)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(M274=1,ADM!K274/Inputs!$D$95,ADM!K274/Inputs!$D$85))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(N274=1,ADM!L274/Inputs!$D$96,ADM!L274/Inputs!$D$86))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!M274/Inputs!$D$87)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!N274/Inputs!$D$88)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!O274/Inputs!$D$89)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!P274/Inputs!$D$90)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!Q274/Inputs!$D$91)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,ADM!R274/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N274:R274)=ADM!S274,SUM(X274:AB274),IF(OR(SUM(ADM!F274:O274)=ADM!S274,SUM(ADM!G274:O274)=ADM!S274,SUM(ADM!H274:O274)=ADM!S274,SUM(ADM!I274:O274)=ADM!S274,SUM(ADM!J274:O274)=ADM!S274,SUM(ADM!K274:O274)=ADM!S274,SUM(ADM!L274:O274)=ADM!S274,SUM(ADM!M274:O274)=ADM!S274,SUM(ADM!N274:O274)=ADM!S274),SUM(Z274:AB274),SUM(Y274:AB274)))","v":0},0,{"$f":"Inputs!$D$39*AC274","v":0},{"$f":"Inputs!$D$40*AD274","v":0},{"$f":"Inputs!$D$41*AE274","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'Voc Ed'!H274)","v":0},0,{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$72=1,$F274=0,Inputs!$D$74<=$AC274+$AG274),0,IF(AND($F274>0,$F274<=Inputs!$D$104,Inputs!$D$72=2),$F274/Inputs!$D$94-($AC274+$AG274),Inputs!$D$74-($AC274+$AG274)))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$72=1,$G274=0,Inputs!$D$75<=$AD274+$AH274),0,IF(Inputs!$D$72=2,IF(AND($G274>0,$G274<=Inputs!$D$104),$G274/Inputs!$D$94-($AD274+$AH274),Inputs!$D$75-($AD274+$AH274))))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$72=1,$H274=0,Inputs!$D$76<=$AE274+$AI274+AJ274),0,IF(Inputs!$D$72=2,IF(AND($H274>0,$H274<=Inputs!$D$104),$H274/Inputs!$D$94-($AE274+$AI274+$AJ274),Inputs!$D$76-($AE274+$AI274+$AJ274))))","v":0},{"$f":"IF(OR(J274=\"T\",K274=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O274=\"EM\",(AD274+AH274+AJ274)<Inputs!$D$75),Inputs!$D$75-(AD274+AH274+AJ274),IF(AND(O274=\"M\",(AD274+AH274+AJ274)<Inputs!$D$75),Inputs!$D$75-(AD274+AH274+AJ274),IF(AND(OR(O274=\"MH\",O274=\"H\",O274=\"EMH\"),(AD274+AE274+AH274+AI274+AJ274)<Inputs!$D$76),Inputs!$D$76-(AD274+AE274+AH274+AI274+AJ274),0)))),0))","v":0},0,{"$f":"IF($J274=\"T\",$I274/Inputs!$D$93,0)","v":0},{"$f":"IF(L274=1,(I274/7)*1.5,IF($J274=\"T\",0,IF(AND($K274=\"T\",($I274/Inputs!$D$94)>=1),$I274/Inputs!$D$94,IF(AND($K274=\"T\",($I274/Inputs!$D$94)<1),1,0))))","v":2.5184285714285712},{"$f":"'Small District Adjustment'!L274","v":0},2.5184285714285712,{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$234=0,O274=\"M\",O274=\"H\"), 0,(F274*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$234=0,O274=\"E\",O274=\"H\"), 0,(SUM(F274:G274)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",Inputs!$D$234=0,O274=\"E\",O274=\"M\"), 0,(SUM(F274:H274)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'At-Risk'!T274/100)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'At-Risk'!U274/100)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'At-Risk'!V274/100)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(AND(O274=\"E\", SUM(AX274:AZ274)<1/Inputs!$D$253*F274),1/Inputs!$D$253*F274-SUM(AX274:AZ274),IF(AND(O274=\"M\", SUM(AX274:AZ274)<1/Inputs!$D$256*SUM(F274:G274)),1/Inputs!$D$256* SUM(F274:G274)-SUM(AX274:AZ274),IF(AND(O274=\"H\",SUM(AX274:AZ274)<1/Inputs!$D$260*SUM(F274:H274)),1/Inputs!$D$260*SUM(F274:H274)-SUM(AX274:AZ274),0))))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'At-Risk'!AJ274/100)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F274:$R274)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F274:$K274)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J274:$K274)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L274:$N274)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O274:$R274)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F274:$R274)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F274:$K274)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J274:$K274)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L274:$N274)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O274:$R274)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",F274=0,Inputs!$D$247=0,O274=\"M\",O274=\"H\"),0,1/Inputs!$D$253*F274)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",G274=0,Inputs!$D$247=0,O274=\"H\",O274=\"E\"),0,IF(SUM(F274:G274)<Inputs!$D$254,1/Inputs!$D$254*SUM(F274:G274),IF(SUM(F274:G274)>Inputs!$D$257,1/Inputs!$D$257*SUM(F274:G274),1)))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",H274=0,Inputs!$D$247=0,O274=\"E\",O274=\"M\"),0,IF(SUM(F274:H274)<Inputs!$D$258,1/Inputs!$D$258*SUM(F274:H274),IF(SUM(F274:H274)>Inputs!$D$261,1/Inputs!$D$261*SUM(F274:H274),1)))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",G274=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G274)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",H274=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H274)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,'At-Risk'!S274/100)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\"),0,IF(AND(O274=\"E\",'At-Risk'!S274/100<1/Inputs!$D$253*F274),1/Inputs!$D$253*F274-'At-Risk'!S274/100,IF(AND(O274=\"M\",'At-Risk'!S274/100<1/Inputs!$D$256*SUM(F274:G274)),1/Inputs!$D$256* SUM(F274:G274)-'At-Risk'!S274/100,IF(AND(O274=\"H\",'At-Risk'!S274/100<1/Inputs!$D$260*SUM(F274:H274)),1/Inputs!$D$260*SUM(F274:H274)-'At-Risk'!S274/100,0))))","v":0},0,{"$f":"IF(OR(J274=\"T\",K274=\"T\"),0,IF(O274=\"E\",2/Inputs!$D$253*F274,IF(O274=\"M\",2/Inputs!$D$256*SUM(F274:G274),IF(O274=\"H\",5/Inputs!$D$261*SUM(F274:H274),0))))","v":0},0,{"$f":"IF(OR($J274=\"T\",$K274=\"T\",F274=0,O274=\"M\",O274=\"H\"),0,IF(F274<Inputs!$D$251,1/Inputs!$D$251*F274,1))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",G274=0,O274=\"E\",O274=\"H\"),0,IF(SUM(F274:G274)<Inputs!$D$254,1/Inputs!$D$254*SUM(F274:G274),1))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",H274=0,O274=\"E\",O274=\"M\"),0,IF(SUM(F274:H274)<Inputs!$D$258,1/Inputs!$D$258*SUM(F274:H274),1))","v":0},1,{"$f":"IF(OR($J274=\"T\",$K274=\"T\",F274=0),0,IF(AND(O274=\"E\",F274>Inputs!$D$253),(F274-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",G274=0),0,IF(AND(O274=\"M\",SUM(F274:G274)>Inputs!$D$256),(SUM(F274:G274)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",H274=0),0,IF(AND(O274=\"H\",SUM(F274:H274)>Inputs!$D$260),(SUM(F274:H274)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K274=\"T\",$J274=\"T\",O274=\"M\",O274=\"H\"),0,IF(F274<Inputs!$D$251,1/Inputs!$D$251*F274,IF(F274>Inputs!$D$253,1/Inputs!$D$253*F274,1)))","v":0},{"$f":"IF(OR($K274=\"T\",$J274=\"T\",O274=\"E\",O274=\"H\"),0,IF(SUM(F274:G274)<Inputs!$D$254,1/Inputs!$D$254*SUM(F274:G274),IF(SUM(F274:G274)>Inputs!$D$256,1/Inputs!$D$256*SUM(F274:G274),1)))","v":0},{"$f":"IF(OR($K274=\"T\",$J274=\"T\",O274=\"E\",O274=\"M\"),0,IF(SUM(F274:H274)<Inputs!$D$258,1/Inputs!$D$258*SUM(F274:H274),IF(SUM(F274:H274)>Inputs!$D$261,1/Inputs!$D$261*SUM(F274:H274),1)))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",F274=0,O274=\"M\",O274=\"H\"),0,1/Inputs!$D$253*F274)","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",G274=0,O274=\"E\",O274=\"H\"),0,1/Inputs!$D$256*SUM(F274:G274))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",H274=0,O274=\"E\",O274=\"M\"),0,4/Inputs!$D$261*SUM(F274:H274))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200155.36367393378,0,200155.36367393378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF274+AK274+AP274+AT274+SUM(AU274:BD274))*175*Inputs!$D$228*(1+0.0765)","v":2378.9167078448891},2378.9167078448891,0,0,0,102880.75458536802,0,0,0,0,0,0,0,0,0,102880.75458536802,{"$f":"Inputs!$D$152*F274+Inputs!$D$153*G274+Inputs!$D$154*H274","v":5922.1454791226124},{"$f":"Inputs!$D$155*I274","v":5184.4954644418285},{"$f":"'Voc Ed'!L274","v":0},{"$f":"Inputs!$D$156*$I274","v":518.44954644418283},{"$f":"Inputs!$D$157*$I274","v":2073.7981857767313},{"$f":"Inputs!$D$158*$I274","v":664.53756494456206},{"$f":"IF(Inputs!$D$100=1,0,Activities!R274)","v":427.15728087499997},14790.583521604918,320205.61848875164]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!L39","v":"1702007"},{"$f":"'School Reference Sheet'!M39","v":"Woodland Park Elementary"},{"$f":"'School Reference Sheet'!N39","v":"K-5"},{"$f":"IF(M275=1,SUM(ADM!F275:J275),IF(N275=1,SUM(ADM!F275:L275),SUM(ADM!F275:K275,0)))","v":265.137},{"$f":"ADM!S275-'School Resources'!H275-'School Resources'!F275","v":0},{"$f":"IF(SUM(ADM!N275:R275)=ADM!S275,SUM(ADM!N275:R275),IF(OR(SUM(ADM!F275:O275)=ADM!S275,SUM(ADM!G275:O275)=ADM!S275,SUM(ADM!H275:O275)=ADM!S275,SUM(ADM!I275:O275)=ADM!S275,SUM(ADM!J275:O275)=ADM!S275,SUM(ADM!K275:O275)=ADM!S275,SUM(ADM!L275:O275)=ADM!S275,SUM(ADM!M275:O275)=ADM!S275,SUM(ADM!N275:O275)=ADM!S275),0,SUM(ADM!O275:R275)))","v":0},{"$f":"SUM(ADM!$F275:$R275)","v":265.137},"F",{"$f":"IF(I275<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F275:J275)=0,SUM(ADM!O275:R275)=0,ADM!K275>0,ADM!N275>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M275:R275)=0,ADM!L275>0),1,0)","v":0},"E",{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!F275/Inputs!$D$80)","v":4.0373749999999999},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!G275/Inputs!$D$81)","v":2.7620208333333331},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!H275/Inputs!$D$82)","v":2.28525},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!I275/Inputs!$D$83)","v":2.4771458333333332},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!J275/Inputs!$D$84)","v":2.4285625},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(M275=1,ADM!K275/Inputs!$D$95,ADM!K275/Inputs!$D$85))","v":2.5807083333333334},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(N275=1,ADM!L275/Inputs!$D$96,ADM!L275/Inputs!$D$86))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!M275/Inputs!$D$87)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!N275/Inputs!$D$88)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!O275/Inputs!$D$89)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!P275/Inputs!$D$90)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!Q275/Inputs!$D$91)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,ADM!R275/Inputs!$D$92)","v":0},16.5710625,0,{"$f":"IF(SUM(ADM!N275:R275)=ADM!S275,SUM(X275:AB275),IF(OR(SUM(ADM!F275:O275)=ADM!S275,SUM(ADM!G275:O275)=ADM!S275,SUM(ADM!H275:O275)=ADM!S275,SUM(ADM!I275:O275)=ADM!S275,SUM(ADM!J275:O275)=ADM!S275,SUM(ADM!K275:O275)=ADM!S275,SUM(ADM!L275:O275)=ADM!S275,SUM(ADM!M275:O275)=ADM!S275,SUM(ADM!N275:O275)=ADM!S275),SUM(Z275:AB275),SUM(Y275:AB275)))","v":0},16.5710625,{"$f":"Inputs!$D$39*AC275","v":3.3142125},{"$f":"Inputs!$D$40*AD275","v":0},{"$f":"Inputs!$D$41*AE275","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'Voc Ed'!H275)","v":0},3.3142125,{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$72=1,$F275=0,Inputs!$D$74<=$AC275+$AG275),0,IF(AND($F275>0,$F275<=Inputs!$D$104,Inputs!$D$72=2),$F275/Inputs!$D$94-($AC275+$AG275),Inputs!$D$74-($AC275+$AG275)))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$72=1,$G275=0,Inputs!$D$75<=$AD275+$AH275),0,IF(Inputs!$D$72=2,IF(AND($G275>0,$G275<=Inputs!$D$104),$G275/Inputs!$D$94-($AD275+$AH275),Inputs!$D$75-($AD275+$AH275))))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$72=1,$H275=0,Inputs!$D$76<=$AE275+$AI275+AJ275),0,IF(Inputs!$D$72=2,IF(AND($H275>0,$H275<=Inputs!$D$104),$H275/Inputs!$D$94-($AE275+$AI275+$AJ275),Inputs!$D$76-($AE275+$AI275+$AJ275))))","v":0},{"$f":"IF(OR(J275=\"T\",K275=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O275=\"EM\",(AD275+AH275+AJ275)<Inputs!$D$75),Inputs!$D$75-(AD275+AH275+AJ275),IF(AND(O275=\"M\",(AD275+AH275+AJ275)<Inputs!$D$75),Inputs!$D$75-(AD275+AH275+AJ275),IF(AND(OR(O275=\"MH\",O275=\"H\",O275=\"EMH\"),(AD275+AE275+AH275+AI275+AJ275)<Inputs!$D$76),Inputs!$D$76-(AD275+AE275+AH275+AI275+AJ275),0)))),0))","v":0},0,{"$f":"IF($J275=\"T\",$I275/Inputs!$D$93,0)","v":0},{"$f":"IF(L275=1,(I275/7)*1.5,IF($J275=\"T\",0,IF(AND($K275=\"T\",($I275/Inputs!$D$94)>=1),$I275/Inputs!$D$94,IF(AND($K275=\"T\",($I275/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L275","v":0},0,{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$234=0,O275=\"M\",O275=\"H\"), 0,(F275*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$234=0,O275=\"E\",O275=\"H\"), 0,(SUM(F275:G275)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",Inputs!$D$234=0,O275=\"E\",O275=\"M\"), 0,(SUM(F275:H275)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'At-Risk'!T275/100)","v":1.1399999999999999},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'At-Risk'!U275/100)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'At-Risk'!V275/100)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(AND(O275=\"E\", SUM(AX275:AZ275)<1/Inputs!$D$253*F275),1/Inputs!$D$253*F275-SUM(AX275:AZ275),IF(AND(O275=\"M\", SUM(AX275:AZ275)<1/Inputs!$D$256*SUM(F275:G275)),1/Inputs!$D$256* SUM(F275:G275)-SUM(AX275:AZ275),IF(AND(O275=\"H\",SUM(AX275:AZ275)<1/Inputs!$D$260*SUM(F275:H275)),1/Inputs!$D$260*SUM(F275:H275)-SUM(AX275:AZ275),0))))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'At-Risk'!AJ275/100)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F275:$R275)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F275:$K275)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J275:$K275)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L275:$N275)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O275:$R275)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F275:$R275)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F275:$K275)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J275:$K275)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L275:$N275)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O275:$R275)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",F275=0,Inputs!$D$247=0,O275=\"M\",O275=\"H\"),0,1/Inputs!$D$253*F275)","v":0.92061458333333324},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",G275=0,Inputs!$D$247=0,O275=\"H\",O275=\"E\"),0,IF(SUM(F275:G275)<Inputs!$D$254,1/Inputs!$D$254*SUM(F275:G275),IF(SUM(F275:G275)>Inputs!$D$257,1/Inputs!$D$257*SUM(F275:G275),1)))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",H275=0,Inputs!$D$247=0,O275=\"E\",O275=\"M\"),0,IF(SUM(F275:H275)<Inputs!$D$258,1/Inputs!$D$258*SUM(F275:H275),IF(SUM(F275:H275)>Inputs!$D$261,1/Inputs!$D$261*SUM(F275:H275),1)))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",G275=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G275)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",H275=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H275)","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,'At-Risk'!S275/100)","v":1.1399999999999999},{"$f":"IF(OR($J275=\"T\",$K275=\"T\"),0,IF(AND(O275=\"E\",'At-Risk'!S275/100<1/Inputs!$D$253*F275),1/Inputs!$D$253*F275-'At-Risk'!S275/100,IF(AND(O275=\"M\",'At-Risk'!S275/100<1/Inputs!$D$256*SUM(F275:G275)),1/Inputs!$D$256* SUM(F275:G275)-'At-Risk'!S275/100,IF(AND(O275=\"H\",'At-Risk'!S275/100<1/Inputs!$D$260*SUM(F275:H275)),1/Inputs!$D$260*SUM(F275:H275)-'At-Risk'!S275/100,0))))","v":0},0,{"$f":"IF(OR(J275=\"T\",K275=\"T\"),0,IF(O275=\"E\",2/Inputs!$D$253*F275,IF(O275=\"M\",2/Inputs!$D$256*SUM(F275:G275),IF(O275=\"H\",5/Inputs!$D$261*SUM(F275:H275),0))))","v":1.8412291666666665},5.0418437499999991,{"$f":"IF(OR($J275=\"T\",$K275=\"T\",F275=0,O275=\"M\",O275=\"H\"),0,IF(F275<Inputs!$D$251,1/Inputs!$D$251*F275,1))","v":1},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",G275=0,O275=\"E\",O275=\"H\"),0,IF(SUM(F275:G275)<Inputs!$D$254,1/Inputs!$D$254*SUM(F275:G275),1))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",H275=0,O275=\"E\",O275=\"M\"),0,IF(SUM(F275:H275)<Inputs!$D$258,1/Inputs!$D$258*SUM(F275:H275),1))","v":0},0,{"$f":"IF(OR($J275=\"T\",$K275=\"T\",F275=0),0,IF(AND(O275=\"E\",F275>Inputs!$D$253),(F275-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",G275=0),0,IF(AND(O275=\"M\",SUM(F275:G275)>Inputs!$D$256),(SUM(F275:G275)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",H275=0),0,IF(AND(O275=\"H\",SUM(F275:H275)>Inputs!$D$260),(SUM(F275:H275)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K275=\"T\",$J275=\"T\",O275=\"M\",O275=\"H\"),0,IF(F275<Inputs!$D$251,1/Inputs!$D$251*F275,IF(F275>Inputs!$D$253,1/Inputs!$D$253*F275,1)))","v":1},{"$f":"IF(OR($K275=\"T\",$J275=\"T\",O275=\"E\",O275=\"H\"),0,IF(SUM(F275:G275)<Inputs!$D$254,1/Inputs!$D$254*SUM(F275:G275),IF(SUM(F275:G275)>Inputs!$D$256,1/Inputs!$D$256*SUM(F275:G275),1)))","v":0},{"$f":"IF(OR($K275=\"T\",$J275=\"T\",O275=\"E\",O275=\"M\"),0,IF(SUM(F275:H275)<Inputs!$D$258,1/Inputs!$D$258*SUM(F275:H275),IF(SUM(F275:H275)>Inputs!$D$261,1/Inputs!$D$261*SUM(F275:H275),1)))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",F275=0,O275=\"M\",O275=\"H\"),0,1/Inputs!$D$253*F275)","v":0.92061458333333324},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",G275=0,O275=\"E\",O275=\"H\"),0,1/Inputs!$D$256*SUM(F275:G275))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",H275=0,O275=\"E\",O275=\"M\"),0,4/Inputs!$D$261*SUM(F275:H275))","v":0},2.9206145833333332,320875.59305073117,219515.1733277954,181623.1955216405,196874.36474045162,193013.14157051704,205105.12819574535,0,0,0,0,0,0,0,1317006.5964068812,0,0,1317006.5964068812,263401.3192813762,0,0,0,263401.3192813762,0,0,0,0,0,0,0,0,0,0,0,0,90602.972495206282,0,0,0,0,0,0,73167.033133715609,0,0,0,0,90602.972495206282,0,0,71060.289046586331,{"$f":"0.05*($AF275+AK275+AP275+AT275+SUM(AU275:BD275))*175*Inputs!$D$228*(1+0.0765)","v":19860.550563942041},345293.81773465656,120386.41351425482,0,0,0,0,0,0,57083.692985793787,0,0,43212.462112733563,0,0,220682.56861278217,{"$f":"Inputs!$D$152*F275+Inputs!$D$153*G275+Inputs!$D$154*H275","v":89068.006460839082},{"$f":"Inputs!$D$155*I275","v":77973.882463878443},{"$f":"'Voc Ed'!L275","v":0},{"$f":"Inputs!$D$156*$I275","v":7797.3882463878454},{"$f":"Inputs!$D$157*$I275","v":31189.552985551381},{"$f":"Inputs!$D$158*$I275","v":9994.5258583417308},{"$f":"IF(Inputs!$D$100=1,0,Activities!R275)","v":6424.3689363750009},222447.7249513735,2368832.0269870698]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!O39","v":"1702009"},{"$f":"'School Reference Sheet'!P39","v":"Meadowlark Elementary"},{"$f":"'School Reference Sheet'!Q39","v":"K-5"},{"$f":"IF(M276=1,SUM(ADM!F276:J276),IF(N276=1,SUM(ADM!F276:L276),SUM(ADM!F276:K276,0)))","v":338.01799999999997},{"$f":"ADM!S276-'School Resources'!H276-'School Resources'!F276","v":0},{"$f":"IF(SUM(ADM!N276:R276)=ADM!S276,SUM(ADM!N276:R276),IF(OR(SUM(ADM!F276:O276)=ADM!S276,SUM(ADM!G276:O276)=ADM!S276,SUM(ADM!H276:O276)=ADM!S276,SUM(ADM!I276:O276)=ADM!S276,SUM(ADM!J276:O276)=ADM!S276,SUM(ADM!K276:O276)=ADM!S276,SUM(ADM!L276:O276)=ADM!S276,SUM(ADM!M276:O276)=ADM!S276,SUM(ADM!N276:O276)=ADM!S276),0,SUM(ADM!O276:R276)))","v":0},{"$f":"SUM(ADM!$F276:$R276)","v":338.01799999999997},"F",{"$f":"IF(I276<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F276:J276)=0,SUM(ADM!O276:R276)=0,ADM!K276>0,ADM!N276>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M276:R276)=0,ADM!L276>0),1,0)","v":0},"E",{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!F276/Inputs!$D$80)","v":3.3221250000000002},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!G276/Inputs!$D$81)","v":3.3043125},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!H276/Inputs!$D$82)","v":3.8418125000000001},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!I276/Inputs!$D$83)","v":3.7810625},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!J276/Inputs!$D$84)","v":3.4203749999999999},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(M276=1,ADM!K276/Inputs!$D$95,ADM!K276/Inputs!$D$85))","v":3.4564374999999998},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(N276=1,ADM!L276/Inputs!$D$96,ADM!L276/Inputs!$D$86))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!M276/Inputs!$D$87)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!N276/Inputs!$D$88)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!O276/Inputs!$D$89)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!P276/Inputs!$D$90)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!Q276/Inputs!$D$91)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,ADM!R276/Inputs!$D$92)","v":0},21.126124999999998,0,{"$f":"IF(SUM(ADM!N276:R276)=ADM!S276,SUM(X276:AB276),IF(OR(SUM(ADM!F276:O276)=ADM!S276,SUM(ADM!G276:O276)=ADM!S276,SUM(ADM!H276:O276)=ADM!S276,SUM(ADM!I276:O276)=ADM!S276,SUM(ADM!J276:O276)=ADM!S276,SUM(ADM!K276:O276)=ADM!S276,SUM(ADM!L276:O276)=ADM!S276,SUM(ADM!M276:O276)=ADM!S276,SUM(ADM!N276:O276)=ADM!S276),SUM(Z276:AB276),SUM(Y276:AB276)))","v":0},21.126124999999998,{"$f":"Inputs!$D$39*AC276","v":4.225225},{"$f":"Inputs!$D$40*AD276","v":0},{"$f":"Inputs!$D$41*AE276","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'Voc Ed'!H276)","v":0},4.225225,{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$72=1,$F276=0,Inputs!$D$74<=$AC276+$AG276),0,IF(AND($F276>0,$F276<=Inputs!$D$104,Inputs!$D$72=2),$F276/Inputs!$D$94-($AC276+$AG276),Inputs!$D$74-($AC276+$AG276)))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$72=1,$G276=0,Inputs!$D$75<=$AD276+$AH276),0,IF(Inputs!$D$72=2,IF(AND($G276>0,$G276<=Inputs!$D$104),$G276/Inputs!$D$94-($AD276+$AH276),Inputs!$D$75-($AD276+$AH276))))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$72=1,$H276=0,Inputs!$D$76<=$AE276+$AI276+AJ276),0,IF(Inputs!$D$72=2,IF(AND($H276>0,$H276<=Inputs!$D$104),$H276/Inputs!$D$94-($AE276+$AI276+$AJ276),Inputs!$D$76-($AE276+$AI276+$AJ276))))","v":0},{"$f":"IF(OR(J276=\"T\",K276=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O276=\"EM\",(AD276+AH276+AJ276)<Inputs!$D$75),Inputs!$D$75-(AD276+AH276+AJ276),IF(AND(O276=\"M\",(AD276+AH276+AJ276)<Inputs!$D$75),Inputs!$D$75-(AD276+AH276+AJ276),IF(AND(OR(O276=\"MH\",O276=\"H\",O276=\"EMH\"),(AD276+AE276+AH276+AI276+AJ276)<Inputs!$D$76),Inputs!$D$76-(AD276+AE276+AH276+AI276+AJ276),0)))),0))","v":0},0,{"$f":"IF($J276=\"T\",$I276/Inputs!$D$93,0)","v":0},{"$f":"IF(L276=1,(I276/7)*1.5,IF($J276=\"T\",0,IF(AND($K276=\"T\",($I276/Inputs!$D$94)>=1),$I276/Inputs!$D$94,IF(AND($K276=\"T\",($I276/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L276","v":0},0,{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$234=0,O276=\"M\",O276=\"H\"), 0,(F276*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$234=0,O276=\"E\",O276=\"H\"), 0,(SUM(F276:G276)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",Inputs!$D$234=0,O276=\"E\",O276=\"M\"), 0,(SUM(F276:H276)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'At-Risk'!T276/100)","v":1.21},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'At-Risk'!U276/100)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'At-Risk'!V276/100)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(AND(O276=\"E\", SUM(AX276:AZ276)<1/Inputs!$D$253*F276),1/Inputs!$D$253*F276-SUM(AX276:AZ276),IF(AND(O276=\"M\", SUM(AX276:AZ276)<1/Inputs!$D$256*SUM(F276:G276)),1/Inputs!$D$256* SUM(F276:G276)-SUM(AX276:AZ276),IF(AND(O276=\"H\",SUM(AX276:AZ276)<1/Inputs!$D$260*SUM(F276:H276)),1/Inputs!$D$260*SUM(F276:H276)-SUM(AX276:AZ276),0))))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'At-Risk'!AJ276/100)","v":0.04},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F276:$R276)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F276:$K276)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J276:$K276)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L276:$N276)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O276:$R276)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F276:$R276)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F276:$K276)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J276:$K276)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L276:$N276)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O276:$R276)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",F276=0,Inputs!$D$247=0,O276=\"M\",O276=\"H\"),0,1/Inputs!$D$253*F276)","v":1.173673611111111},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",G276=0,Inputs!$D$247=0,O276=\"H\",O276=\"E\"),0,IF(SUM(F276:G276)<Inputs!$D$254,1/Inputs!$D$254*SUM(F276:G276),IF(SUM(F276:G276)>Inputs!$D$257,1/Inputs!$D$257*SUM(F276:G276),1)))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",H276=0,Inputs!$D$247=0,O276=\"E\",O276=\"M\"),0,IF(SUM(F276:H276)<Inputs!$D$258,1/Inputs!$D$258*SUM(F276:H276),IF(SUM(F276:H276)>Inputs!$D$261,1/Inputs!$D$261*SUM(F276:H276),1)))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",G276=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G276)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",H276=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H276)","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,'At-Risk'!S276/100)","v":1.21},{"$f":"IF(OR($J276=\"T\",$K276=\"T\"),0,IF(AND(O276=\"E\",'At-Risk'!S276/100<1/Inputs!$D$253*F276),1/Inputs!$D$253*F276-'At-Risk'!S276/100,IF(AND(O276=\"M\",'At-Risk'!S276/100<1/Inputs!$D$256*SUM(F276:G276)),1/Inputs!$D$256* SUM(F276:G276)-'At-Risk'!S276/100,IF(AND(O276=\"H\",'At-Risk'!S276/100<1/Inputs!$D$260*SUM(F276:H276)),1/Inputs!$D$260*SUM(F276:H276)-'At-Risk'!S276/100,0))))","v":0},0,{"$f":"IF(OR(J276=\"T\",K276=\"T\"),0,IF(O276=\"E\",2/Inputs!$D$253*F276,IF(O276=\"M\",2/Inputs!$D$256*SUM(F276:G276),IF(O276=\"H\",5/Inputs!$D$261*SUM(F276:H276),0))))","v":2.347347222222222},5.981020833333333,{"$f":"IF(OR($J276=\"T\",$K276=\"T\",F276=0,O276=\"M\",O276=\"H\"),0,IF(F276<Inputs!$D$251,1/Inputs!$D$251*F276,1))","v":1},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",G276=0,O276=\"E\",O276=\"H\"),0,IF(SUM(F276:G276)<Inputs!$D$254,1/Inputs!$D$254*SUM(F276:G276),1))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",H276=0,O276=\"E\",O276=\"M\"),0,IF(SUM(F276:H276)<Inputs!$D$258,1/Inputs!$D$258*SUM(F276:H276),1))","v":0},0,{"$f":"IF(OR($J276=\"T\",$K276=\"T\",F276=0),0,IF(AND(O276=\"E\",F276>Inputs!$D$253),(F276-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.17367361111111101},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",G276=0),0,IF(AND(O276=\"M\",SUM(F276:G276)>Inputs!$D$256),(SUM(F276:G276)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",H276=0),0,IF(AND(O276=\"H\",SUM(F276:H276)>Inputs!$D$260),(SUM(F276:H276)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K276=\"T\",$J276=\"T\",O276=\"M\",O276=\"H\"),0,IF(F276<Inputs!$D$251,1/Inputs!$D$251*F276,IF(F276>Inputs!$D$253,1/Inputs!$D$253*F276,1)))","v":1.173673611111111},{"$f":"IF(OR($K276=\"T\",$J276=\"T\",O276=\"E\",O276=\"H\"),0,IF(SUM(F276:G276)<Inputs!$D$254,1/Inputs!$D$254*SUM(F276:G276),IF(SUM(F276:G276)>Inputs!$D$256,1/Inputs!$D$256*SUM(F276:G276),1)))","v":0},{"$f":"IF(OR($K276=\"T\",$J276=\"T\",O276=\"E\",O276=\"M\"),0,IF(SUM(F276:H276)<Inputs!$D$258,1/Inputs!$D$258*SUM(F276:H276),IF(SUM(F276:H276)>Inputs!$D$261,1/Inputs!$D$261*SUM(F276:H276),1)))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",F276=0,O276=\"M\",O276=\"H\"),0,1/Inputs!$D$253*F276)","v":1.173673611111111},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",G276=0,O276=\"E\",O276=\"H\"),0,1/Inputs!$D$256*SUM(F276:G276))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",H276=0,O276=\"E\",O276=\"M\"),0,4/Inputs!$D$261*SUM(F276:H276))","v":0},3.521020833333333,264030.17543915549,262614.50399391784,305333.01076249103,300504.82604399644,271838.7210949923,274704.83486306982,0,0,0,0,0,0,0,1679026.0721976229,0,0,1679026.0721976229,335805.21443952457,0,0,0,335805.21443952457,0,0,0,0,0,0,0,0,0,0,0,0,96166.312911578614,0,0,0,3179.0516664984666,0,0,93279.226233201261,0,0,0,0,96166.312911578614,0,0,90593.379207538062,{"$f":"0.05*($AF276+AK276+AP276+AT276+SUM(AU276:BD276))*175*Inputs!$D$228*(1+0.0765)","v":25127.731111441801},404512.01404183678,120386.41351425482,0,0,0,17867.672162676856,0,0,66997.624082194598,0,0,55090.726750404407,0,0,260342.43650953064,{"$f":"Inputs!$D$152*F276+Inputs!$D$153*G276+Inputs!$D$154*H276","v":113551.06759101861},{"$f":"Inputs!$D$155*I276","v":99407.384871501388},{"$f":"'Voc Ed'!L276","v":0},{"$f":"Inputs!$D$156*$I276","v":9940.7384871501381},{"$f":"Inputs!$D$157*$I276","v":39762.953948600552},{"$f":"Inputs!$D$158*$I276","v":12741.826457963072},{"$f":"IF(Inputs!$D$100=1,0,Activities!R276)","v":8190.3028967500004},283594.27425298374,2963280.0114414985]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!R39","v":"1702010"},{"$f":"'School Reference Sheet'!S39","v":"Sagebrush Elementary"},{"$f":"'School Reference Sheet'!T39","v":"K-5"},{"$f":"IF(M277=1,SUM(ADM!F277:J277),IF(N277=1,SUM(ADM!F277:L277),SUM(ADM!F277:K277,0)))","v":360.41499999999996},{"$f":"ADM!S277-'School Resources'!H277-'School Resources'!F277","v":0},{"$f":"IF(SUM(ADM!N277:R277)=ADM!S277,SUM(ADM!N277:R277),IF(OR(SUM(ADM!F277:O277)=ADM!S277,SUM(ADM!G277:O277)=ADM!S277,SUM(ADM!H277:O277)=ADM!S277,SUM(ADM!I277:O277)=ADM!S277,SUM(ADM!J277:O277)=ADM!S277,SUM(ADM!K277:O277)=ADM!S277,SUM(ADM!L277:O277)=ADM!S277,SUM(ADM!M277:O277)=ADM!S277,SUM(ADM!N277:O277)=ADM!S277),0,SUM(ADM!O277:R277)))","v":0},{"$f":"SUM(ADM!$F277:$R277)","v":360.41499999999996},"F",{"$f":"IF(I277<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F277:J277)=0,SUM(ADM!O277:R277)=0,ADM!K277>0,ADM!N277>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M277:R277)=0,ADM!L277>0),1,0)","v":0},"E",{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!F277/Inputs!$D$80)","v":4.4186874999999999},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!G277/Inputs!$D$81)","v":3.8514166666666667},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!H277/Inputs!$D$82)","v":3.8027499999999996},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!I277/Inputs!$D$83)","v":3.6647500000000002},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!J277/Inputs!$D$84)","v":3.5113125000000003},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(M277=1,ADM!K277/Inputs!$D$95,ADM!K277/Inputs!$D$85))","v":3.2770208333333333},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(N277=1,ADM!L277/Inputs!$D$96,ADM!L277/Inputs!$D$86))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!M277/Inputs!$D$87)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!N277/Inputs!$D$88)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!O277/Inputs!$D$89)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!P277/Inputs!$D$90)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!Q277/Inputs!$D$91)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,ADM!R277/Inputs!$D$92)","v":0},22.525937499999998,0,{"$f":"IF(SUM(ADM!N277:R277)=ADM!S277,SUM(X277:AB277),IF(OR(SUM(ADM!F277:O277)=ADM!S277,SUM(ADM!G277:O277)=ADM!S277,SUM(ADM!H277:O277)=ADM!S277,SUM(ADM!I277:O277)=ADM!S277,SUM(ADM!J277:O277)=ADM!S277,SUM(ADM!K277:O277)=ADM!S277,SUM(ADM!L277:O277)=ADM!S277,SUM(ADM!M277:O277)=ADM!S277,SUM(ADM!N277:O277)=ADM!S277),SUM(Z277:AB277),SUM(Y277:AB277)))","v":0},22.525937499999998,{"$f":"Inputs!$D$39*AC277","v":4.5051874999999999},{"$f":"Inputs!$D$40*AD277","v":0},{"$f":"Inputs!$D$41*AE277","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'Voc Ed'!H277)","v":0},4.5051874999999999,{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$72=1,$F277=0,Inputs!$D$74<=$AC277+$AG277),0,IF(AND($F277>0,$F277<=Inputs!$D$104,Inputs!$D$72=2),$F277/Inputs!$D$94-($AC277+$AG277),Inputs!$D$74-($AC277+$AG277)))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$72=1,$G277=0,Inputs!$D$75<=$AD277+$AH277),0,IF(Inputs!$D$72=2,IF(AND($G277>0,$G277<=Inputs!$D$104),$G277/Inputs!$D$94-($AD277+$AH277),Inputs!$D$75-($AD277+$AH277))))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$72=1,$H277=0,Inputs!$D$76<=$AE277+$AI277+AJ277),0,IF(Inputs!$D$72=2,IF(AND($H277>0,$H277<=Inputs!$D$104),$H277/Inputs!$D$94-($AE277+$AI277+$AJ277),Inputs!$D$76-($AE277+$AI277+$AJ277))))","v":0},{"$f":"IF(OR(J277=\"T\",K277=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O277=\"EM\",(AD277+AH277+AJ277)<Inputs!$D$75),Inputs!$D$75-(AD277+AH277+AJ277),IF(AND(O277=\"M\",(AD277+AH277+AJ277)<Inputs!$D$75),Inputs!$D$75-(AD277+AH277+AJ277),IF(AND(OR(O277=\"MH\",O277=\"H\",O277=\"EMH\"),(AD277+AE277+AH277+AI277+AJ277)<Inputs!$D$76),Inputs!$D$76-(AD277+AE277+AH277+AI277+AJ277),0)))),0))","v":0},0,{"$f":"IF($J277=\"T\",$I277/Inputs!$D$93,0)","v":0},{"$f":"IF(L277=1,(I277/7)*1.5,IF($J277=\"T\",0,IF(AND($K277=\"T\",($I277/Inputs!$D$94)>=1),$I277/Inputs!$D$94,IF(AND($K277=\"T\",($I277/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L277","v":0},0,{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$234=0,O277=\"M\",O277=\"H\"), 0,(F277*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$234=0,O277=\"E\",O277=\"H\"), 0,(SUM(F277:G277)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",Inputs!$D$234=0,O277=\"E\",O277=\"M\"), 0,(SUM(F277:H277)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'At-Risk'!T277/100)","v":1.47},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'At-Risk'!U277/100)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'At-Risk'!V277/100)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(AND(O277=\"E\", SUM(AX277:AZ277)<1/Inputs!$D$253*F277),1/Inputs!$D$253*F277-SUM(AX277:AZ277),IF(AND(O277=\"M\", SUM(AX277:AZ277)<1/Inputs!$D$256*SUM(F277:G277)),1/Inputs!$D$256* SUM(F277:G277)-SUM(AX277:AZ277),IF(AND(O277=\"H\",SUM(AX277:AZ277)<1/Inputs!$D$260*SUM(F277:H277)),1/Inputs!$D$260*SUM(F277:H277)-SUM(AX277:AZ277),0))))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'At-Risk'!AJ277/100)","v":0.02},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F277:$R277)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F277:$K277)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J277:$K277)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L277:$N277)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O277:$R277)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F277:$R277)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F277:$K277)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J277:$K277)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L277:$N277)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O277:$R277)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",F277=0,Inputs!$D$247=0,O277=\"M\",O277=\"H\"),0,1/Inputs!$D$253*F277)","v":1.2514409722222219},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",G277=0,Inputs!$D$247=0,O277=\"H\",O277=\"E\"),0,IF(SUM(F277:G277)<Inputs!$D$254,1/Inputs!$D$254*SUM(F277:G277),IF(SUM(F277:G277)>Inputs!$D$257,1/Inputs!$D$257*SUM(F277:G277),1)))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",H277=0,Inputs!$D$247=0,O277=\"E\",O277=\"M\"),0,IF(SUM(F277:H277)<Inputs!$D$258,1/Inputs!$D$258*SUM(F277:H277),IF(SUM(F277:H277)>Inputs!$D$261,1/Inputs!$D$261*SUM(F277:H277),1)))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",G277=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G277)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",H277=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H277)","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,'At-Risk'!S277/100)","v":1.47},{"$f":"IF(OR($J277=\"T\",$K277=\"T\"),0,IF(AND(O277=\"E\",'At-Risk'!S277/100<1/Inputs!$D$253*F277),1/Inputs!$D$253*F277-'At-Risk'!S277/100,IF(AND(O277=\"M\",'At-Risk'!S277/100<1/Inputs!$D$256*SUM(F277:G277)),1/Inputs!$D$256* SUM(F277:G277)-'At-Risk'!S277/100,IF(AND(O277=\"H\",'At-Risk'!S277/100<1/Inputs!$D$260*SUM(F277:H277)),1/Inputs!$D$260*SUM(F277:H277)-'At-Risk'!S277/100,0))))","v":0},0,{"$f":"IF(OR(J277=\"T\",K277=\"T\"),0,IF(O277=\"E\",2/Inputs!$D$253*F277,IF(O277=\"M\",2/Inputs!$D$256*SUM(F277:G277),IF(O277=\"H\",5/Inputs!$D$261*SUM(F277:H277),0))))","v":2.5028819444444439},6.7143229166666654,{"$f":"IF(OR($J277=\"T\",$K277=\"T\",F277=0,O277=\"M\",O277=\"H\"),0,IF(F277<Inputs!$D$251,1/Inputs!$D$251*F277,1))","v":1},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",G277=0,O277=\"E\",O277=\"H\"),0,IF(SUM(F277:G277)<Inputs!$D$254,1/Inputs!$D$254*SUM(F277:G277),1))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",H277=0,O277=\"E\",O277=\"M\"),0,IF(SUM(F277:H277)<Inputs!$D$258,1/Inputs!$D$258*SUM(F277:H277),1))","v":0},0,{"$f":"IF(OR($J277=\"T\",$K277=\"T\",F277=0),0,IF(AND(O277=\"E\",F277>Inputs!$D$253),(F277-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.25144097222222211},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",G277=0),0,IF(AND(O277=\"M\",SUM(F277:G277)>Inputs!$D$256),(SUM(F277:G277)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",H277=0),0,IF(AND(O277=\"H\",SUM(F277:H277)>Inputs!$D$260),(SUM(F277:H277)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K277=\"T\",$J277=\"T\",O277=\"M\",O277=\"H\"),0,IF(F277<Inputs!$D$251,1/Inputs!$D$251*F277,IF(F277>Inputs!$D$253,1/Inputs!$D$253*F277,1)))","v":1.2514409722222219},{"$f":"IF(OR($K277=\"T\",$J277=\"T\",O277=\"E\",O277=\"H\"),0,IF(SUM(F277:G277)<Inputs!$D$254,1/Inputs!$D$254*SUM(F277:G277),IF(SUM(F277:G277)>Inputs!$D$256,1/Inputs!$D$256*SUM(F277:G277),1)))","v":0},{"$f":"IF(OR($K277=\"T\",$J277=\"T\",O277=\"E\",O277=\"M\"),0,IF(SUM(F277:H277)<Inputs!$D$258,1/Inputs!$D$258*SUM(F277:H277),IF(SUM(F277:H277)>Inputs!$D$261,1/Inputs!$D$261*SUM(F277:H277),1)))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",F277=0,O277=\"M\",O277=\"H\"),0,1/Inputs!$D$253*F277)","v":1.2514409722222219},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",G277=0,O277=\"E\",O277=\"H\"),0,1/Inputs!$D$256*SUM(F277:G277))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",H277=0,O277=\"E\",O277=\"M\"),0,4/Inputs!$D$261*SUM(F277:H277))","v":0},3.7543229166666658,351180.89651527355,306096.31431366591,302228.46811942605,291260.73987000639,279066.09636804747,260445.46353396316,0,0,0,0,0,0,0,1790277.9787203823,0,0,1790277.9787203823,358055.59574407648,0,0,0,358055.59574407648,0,0,0,0,0,0,0,0,0,0,0,0,116830.14874381865,0,0,0,1589.5258332492333,0,0,99459.887706687892,0,0,0,0,116830.14874381865,0,0,96596.077034610062,{"$f":"0.05*($AF277+AK277+AP277+AT277+SUM(AU277:BD277))*175*Inputs!$D$228*(1+0.0765)","v":26941.157497488679},458246.94555967313,120386.41351425482,0,0,0,25868.436955900772,0,0,71436.872248176602,0,0,58741.026459380861,0,0,276432.74917771306,{"$f":"Inputs!$D$152*F277+Inputs!$D$153*G277+Inputs!$D$154*H277","v":121074.93691406072},{"$f":"Inputs!$D$155*I277","v":105994.09681869655},{"$f":"'Voc Ed'!L277","v":0},{"$f":"Inputs!$D$156*$I277","v":10599.409681869656},{"$f":"Inputs!$D$157*$I277","v":42397.638727478625},{"$f":"Inputs!$D$158*$I277","v":13586.097139343943},{"$f":"IF(Inputs!$D$100=1,0,Activities!R277)","v":8732.9906056250002},302385.1698870745,3185398.4390889192]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!U39","v":"1702050"},{"$f":"'School Reference Sheet'!V39","v":"Sheridan Junior High School"},{"$f":"'School Reference Sheet'!W39","v":"6-8"},{"$f":"IF(M278=1,SUM(ADM!F278:J278),IF(N278=1,SUM(ADM!F278:L278),SUM(ADM!F278:K278,0)))","v":0},{"$f":"ADM!S278-'School Resources'!H278-'School Resources'!F278","v":717.04000000000008},{"$f":"IF(SUM(ADM!N278:R278)=ADM!S278,SUM(ADM!N278:R278),IF(OR(SUM(ADM!F278:O278)=ADM!S278,SUM(ADM!G278:O278)=ADM!S278,SUM(ADM!H278:O278)=ADM!S278,SUM(ADM!I278:O278)=ADM!S278,SUM(ADM!J278:O278)=ADM!S278,SUM(ADM!K278:O278)=ADM!S278,SUM(ADM!L278:O278)=ADM!S278,SUM(ADM!M278:O278)=ADM!S278,SUM(ADM!N278:O278)=ADM!S278),0,SUM(ADM!O278:R278)))","v":0},{"$f":"SUM(ADM!$F278:$R278)","v":717.04000000000008},"F",{"$f":"IF(I278<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F278:J278)=0,SUM(ADM!O278:R278)=0,ADM!K278>0,ADM!N278>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M278:R278)=0,ADM!L278>0),1,0)","v":0},"M",{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!F278/Inputs!$D$80)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!G278/Inputs!$D$81)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!H278/Inputs!$D$82)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!I278/Inputs!$D$83)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!J278/Inputs!$D$84)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(M278=1,ADM!K278/Inputs!$D$95,ADM!K278/Inputs!$D$85))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(N278=1,ADM!L278/Inputs!$D$96,ADM!L278/Inputs!$D$86))","v":11.097825396825398},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!M278/Inputs!$D$87)","v":11.754063492063491},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!N278/Inputs!$D$88)","v":11.292873015873017},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!O278/Inputs!$D$89)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!P278/Inputs!$D$90)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!Q278/Inputs!$D$91)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,ADM!R278/Inputs!$D$92)","v":0},0,34.144761904761907,{"$f":"IF(SUM(ADM!N278:R278)=ADM!S278,SUM(X278:AB278),IF(OR(SUM(ADM!F278:O278)=ADM!S278,SUM(ADM!G278:O278)=ADM!S278,SUM(ADM!H278:O278)=ADM!S278,SUM(ADM!I278:O278)=ADM!S278,SUM(ADM!J278:O278)=ADM!S278,SUM(ADM!K278:O278)=ADM!S278,SUM(ADM!L278:O278)=ADM!S278,SUM(ADM!M278:O278)=ADM!S278,SUM(ADM!N278:O278)=ADM!S278),SUM(Z278:AB278),SUM(Y278:AB278)))","v":0},34.144761904761907,{"$f":"Inputs!$D$39*AC278","v":0},{"$f":"Inputs!$D$40*AD278","v":11.267771428571431},{"$f":"Inputs!$D$41*AE278","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'Voc Ed'!H278)","v":0},11.267771428571431,{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$72=1,$F278=0,Inputs!$D$74<=$AC278+$AG278),0,IF(AND($F278>0,$F278<=Inputs!$D$104,Inputs!$D$72=2),$F278/Inputs!$D$94-($AC278+$AG278),Inputs!$D$74-($AC278+$AG278)))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$72=1,$G278=0,Inputs!$D$75<=$AD278+$AH278),0,IF(Inputs!$D$72=2,IF(AND($G278>0,$G278<=Inputs!$D$104),$G278/Inputs!$D$94-($AD278+$AH278),Inputs!$D$75-($AD278+$AH278))))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$72=1,$H278=0,Inputs!$D$76<=$AE278+$AI278+AJ278),0,IF(Inputs!$D$72=2,IF(AND($H278>0,$H278<=Inputs!$D$104),$H278/Inputs!$D$94-($AE278+$AI278+$AJ278),Inputs!$D$76-($AE278+$AI278+$AJ278))))","v":0},{"$f":"IF(OR(J278=\"T\",K278=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O278=\"EM\",(AD278+AH278+AJ278)<Inputs!$D$75),Inputs!$D$75-(AD278+AH278+AJ278),IF(AND(O278=\"M\",(AD278+AH278+AJ278)<Inputs!$D$75),Inputs!$D$75-(AD278+AH278+AJ278),IF(AND(OR(O278=\"MH\",O278=\"H\",O278=\"EMH\"),(AD278+AE278+AH278+AI278+AJ278)<Inputs!$D$76),Inputs!$D$76-(AD278+AE278+AH278+AI278+AJ278),0)))),0))","v":0},0,{"$f":"IF($J278=\"T\",$I278/Inputs!$D$93,0)","v":0},{"$f":"IF(L278=1,(I278/7)*1.5,IF($J278=\"T\",0,IF(AND($K278=\"T\",($I278/Inputs!$D$94)>=1),$I278/Inputs!$D$94,IF(AND($K278=\"T\",($I278/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L278","v":0},0,{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$234=0,O278=\"M\",O278=\"H\"), 0,(F278*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$234=0,O278=\"E\",O278=\"H\"), 0,(SUM(F278:G278)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",Inputs!$D$234=0,O278=\"E\",O278=\"M\"), 0,(SUM(F278:H278)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'At-Risk'!T278/100)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'At-Risk'!U278/100)","v":2.76},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'At-Risk'!V278/100)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(AND(O278=\"E\", SUM(AX278:AZ278)<1/Inputs!$D$253*F278),1/Inputs!$D$253*F278-SUM(AX278:AZ278),IF(AND(O278=\"M\", SUM(AX278:AZ278)<1/Inputs!$D$256*SUM(F278:G278)),1/Inputs!$D$256* SUM(F278:G278)-SUM(AX278:AZ278),IF(AND(O278=\"H\",SUM(AX278:AZ278)<1/Inputs!$D$260*SUM(F278:H278)),1/Inputs!$D$260*SUM(F278:H278)-SUM(AX278:AZ278),0))))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'At-Risk'!AJ278/100)","v":0.03},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F278:$R278)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F278:$K278)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J278:$K278)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L278:$N278)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O278:$R278)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F278:$R278)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F278:$K278)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J278:$K278)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L278:$N278)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O278:$R278)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",F278=0,Inputs!$D$247=0,O278=\"M\",O278=\"H\"),0,1/Inputs!$D$253*F278)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",G278=0,Inputs!$D$247=0,O278=\"H\",O278=\"E\"),0,IF(SUM(F278:G278)<Inputs!$D$254,1/Inputs!$D$254*SUM(F278:G278),IF(SUM(F278:G278)>Inputs!$D$257,1/Inputs!$D$257*SUM(F278:G278),1)))","v":1.1381587301587304},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",H278=0,Inputs!$D$247=0,O278=\"E\",O278=\"M\"),0,IF(SUM(F278:H278)<Inputs!$D$258,1/Inputs!$D$258*SUM(F278:H278),IF(SUM(F278:H278)>Inputs!$D$261,1/Inputs!$D$261*SUM(F278:H278),1)))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",G278=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G278)","v":2.2763174603174607},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",H278=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H278)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,'At-Risk'!S278/100)","v":2.76},{"$f":"IF(OR($J278=\"T\",$K278=\"T\"),0,IF(AND(O278=\"E\",'At-Risk'!S278/100<1/Inputs!$D$253*F278),1/Inputs!$D$253*F278-'At-Risk'!S278/100,IF(AND(O278=\"M\",'At-Risk'!S278/100<1/Inputs!$D$256*SUM(F278:G278)),1/Inputs!$D$256* SUM(F278:G278)-'At-Risk'!S278/100,IF(AND(O278=\"H\",'At-Risk'!S278/100<1/Inputs!$D$260*SUM(F278:H278)),1/Inputs!$D$260*SUM(F278:H278)-'At-Risk'!S278/100,0))))","v":0},2.8681600000000005,{"$f":"IF(OR(J278=\"T\",K278=\"T\"),0,IF(O278=\"E\",2/Inputs!$D$253*F278,IF(O278=\"M\",2/Inputs!$D$256*SUM(F278:G278),IF(O278=\"H\",5/Inputs!$D$261*SUM(F278:H278),0))))","v":4.5526349206349215},16.385271111111113,{"$f":"IF(OR($J278=\"T\",$K278=\"T\",F278=0,O278=\"M\",O278=\"H\"),0,IF(F278<Inputs!$D$251,1/Inputs!$D$251*F278,1))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",G278=0,O278=\"E\",O278=\"H\"),0,IF(SUM(F278:G278)<Inputs!$D$254,1/Inputs!$D$254*SUM(F278:G278),1))","v":1},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",H278=0,O278=\"E\",O278=\"M\"),0,IF(SUM(F278:H278)<Inputs!$D$258,1/Inputs!$D$258*SUM(F278:H278),1))","v":0},0,{"$f":"IF(OR($J278=\"T\",$K278=\"T\",F278=0),0,IF(AND(O278=\"E\",F278>Inputs!$D$253),(F278-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",G278=0),0,IF(AND(O278=\"M\",SUM(F278:G278)>Inputs!$D$256),(SUM(F278:G278)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.2763174603174605},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",H278=0),0,IF(AND(O278=\"H\",SUM(F278:H278)>Inputs!$D$260),(SUM(F278:H278)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K278=\"T\",$J278=\"T\",O278=\"M\",O278=\"H\"),0,IF(F278<Inputs!$D$251,1/Inputs!$D$251*F278,IF(F278>Inputs!$D$253,1/Inputs!$D$253*F278,1)))","v":0},{"$f":"IF(OR($K278=\"T\",$J278=\"T\",O278=\"E\",O278=\"H\"),0,IF(SUM(F278:G278)<Inputs!$D$254,1/Inputs!$D$254*SUM(F278:G278),IF(SUM(F278:G278)>Inputs!$D$256,1/Inputs!$D$256*SUM(F278:G278),1)))","v":2.2763174603174607},{"$f":"IF(OR($K278=\"T\",$J278=\"T\",O278=\"E\",O278=\"M\"),0,IF(SUM(F278:H278)<Inputs!$D$258,1/Inputs!$D$258*SUM(F278:H278),IF(SUM(F278:H278)>Inputs!$D$261,1/Inputs!$D$261*SUM(F278:H278),1)))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",F278=0,O278=\"M\",O278=\"H\"),0,1/Inputs!$D$253*F278)","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",G278=0,O278=\"E\",O278=\"H\"),0,1/Inputs!$D$256*SUM(F278:G278))","v":2.2763174603174607},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",H278=0,O278=\"E\",O278=\"M\"),0,4/Inputs!$D$261*SUM(F278:H278))","v":0},6.8289523809523818,0,0,0,0,0,0,882014.00805716962,934169.37831433059,897515.66951666691,0,0,0,0,0,2713699.0558881676,0,2713699.0558881676,0,895520.68844309531,0,0,895520.68844309531,0,0,0,0,0,0,0,0,0,0,0,0,0,219354.56498839418,0,0,2384.2887498738496,0,0,0,90456.635196272255,0,150994.60201228087,0,219354.56498839418,0,227950.72069460608,175704.12159480428,{"$f":"0.05*($AF278+AK278+AP278+AT278+SUM(AU278:BD278))*175*Inputs!$D$228*(1+0.0765)","v":45532.286763277451},1131731.784987903,0,120386.41351425482,0,0,0,131308.50340794085,0,0,129940.60704296376,0,0,106847.40801559338,0,488482.93198075279,{"$f":"Inputs!$D$152*F278+Inputs!$D$153*G278+Inputs!$D$154*H278","v":240876.69149413347},{"$f":"Inputs!$D$155*I278","v":210873.59622345961},{"$f":"'Voc Ed'!L278","v":0},{"$f":"Inputs!$D$156*$I278","v":21087.359622345961},{"$f":"Inputs!$D$157*$I278","v":84349.438489383843},{"$f":"Inputs!$D$158*$I278","v":27029.327560715239},{"$f":"IF(Inputs!$D$100=1,0,Activities!R278)","v":185057.79095285959},769274.20434289775,5998708.6656428166]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!X39","v":"1702052"},{"$f":"'School Reference Sheet'!Y39","v":"The Wright Place"},{"$f":"'School Reference Sheet'!Z39","v":"6-8"},{"$f":"IF(M279=1,SUM(ADM!F279:J279),IF(N279=1,SUM(ADM!F279:L279),SUM(ADM!F279:K279,0)))","v":0},{"$f":"ADM!S279-'School Resources'!H279-'School Resources'!F279","v":15.792333333333332},{"$f":"IF(SUM(ADM!N279:R279)=ADM!S279,SUM(ADM!N279:R279),IF(OR(SUM(ADM!F279:O279)=ADM!S279,SUM(ADM!G279:O279)=ADM!S279,SUM(ADM!H279:O279)=ADM!S279,SUM(ADM!I279:O279)=ADM!S279,SUM(ADM!J279:O279)=ADM!S279,SUM(ADM!K279:O279)=ADM!S279,SUM(ADM!L279:O279)=ADM!S279,SUM(ADM!M279:O279)=ADM!S279,SUM(ADM!N279:O279)=ADM!S279),0,SUM(ADM!O279:R279)))","v":0},{"$f":"SUM(ADM!$F279:$R279)","v":15.792333333333332},"T",{"$f":"IF(I279<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F279:J279)=0,SUM(ADM!O279:R279)=0,ADM!K279>0,ADM!N279>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M279:R279)=0,ADM!L279>0),1,0)","v":0},"M",{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!F279/Inputs!$D$80)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!G279/Inputs!$D$81)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!H279/Inputs!$D$82)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!I279/Inputs!$D$83)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!J279/Inputs!$D$84)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(M279=1,ADM!K279/Inputs!$D$95,ADM!K279/Inputs!$D$85))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(N279=1,ADM!L279/Inputs!$D$96,ADM!L279/Inputs!$D$86))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!M279/Inputs!$D$87)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!N279/Inputs!$D$88)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!O279/Inputs!$D$89)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!P279/Inputs!$D$90)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!Q279/Inputs!$D$91)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,ADM!R279/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N279:R279)=ADM!S279,SUM(X279:AB279),IF(OR(SUM(ADM!F279:O279)=ADM!S279,SUM(ADM!G279:O279)=ADM!S279,SUM(ADM!H279:O279)=ADM!S279,SUM(ADM!I279:O279)=ADM!S279,SUM(ADM!J279:O279)=ADM!S279,SUM(ADM!K279:O279)=ADM!S279,SUM(ADM!L279:O279)=ADM!S279,SUM(ADM!M279:O279)=ADM!S279,SUM(ADM!N279:O279)=ADM!S279),SUM(Z279:AB279),SUM(Y279:AB279)))","v":0},0,{"$f":"Inputs!$D$39*AC279","v":0},{"$f":"Inputs!$D$40*AD279","v":0},{"$f":"Inputs!$D$41*AE279","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'Voc Ed'!H279)","v":0},0,{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$72=1,$F279=0,Inputs!$D$74<=$AC279+$AG279),0,IF(AND($F279>0,$F279<=Inputs!$D$104,Inputs!$D$72=2),$F279/Inputs!$D$94-($AC279+$AG279),Inputs!$D$74-($AC279+$AG279)))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$72=1,$G279=0,Inputs!$D$75<=$AD279+$AH279),0,IF(Inputs!$D$72=2,IF(AND($G279>0,$G279<=Inputs!$D$104),$G279/Inputs!$D$94-($AD279+$AH279),Inputs!$D$75-($AD279+$AH279))))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$72=1,$H279=0,Inputs!$D$76<=$AE279+$AI279+AJ279),0,IF(Inputs!$D$72=2,IF(AND($H279>0,$H279<=Inputs!$D$104),$H279/Inputs!$D$94-($AE279+$AI279+$AJ279),Inputs!$D$76-($AE279+$AI279+$AJ279))))","v":0},{"$f":"IF(OR(J279=\"T\",K279=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O279=\"EM\",(AD279+AH279+AJ279)<Inputs!$D$75),Inputs!$D$75-(AD279+AH279+AJ279),IF(AND(O279=\"M\",(AD279+AH279+AJ279)<Inputs!$D$75),Inputs!$D$75-(AD279+AH279+AJ279),IF(AND(OR(O279=\"MH\",O279=\"H\",O279=\"EMH\"),(AD279+AE279+AH279+AI279+AJ279)<Inputs!$D$76),Inputs!$D$76-(AD279+AE279+AH279+AI279+AJ279),0)))),0))","v":0},0,{"$f":"IF($J279=\"T\",$I279/Inputs!$D$93,0)","v":2.2560476190476186},{"$f":"IF(L279=1,(I279/7)*1.5,IF($J279=\"T\",0,IF(AND($K279=\"T\",($I279/Inputs!$D$94)>=1),$I279/Inputs!$D$94,IF(AND($K279=\"T\",($I279/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L279","v":0},2.2560476190476186,{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$234=0,O279=\"M\",O279=\"H\"), 0,(F279*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$234=0,O279=\"E\",O279=\"H\"), 0,(SUM(F279:G279)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",Inputs!$D$234=0,O279=\"E\",O279=\"M\"), 0,(SUM(F279:H279)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'At-Risk'!T279/100)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'At-Risk'!U279/100)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'At-Risk'!V279/100)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(AND(O279=\"E\", SUM(AX279:AZ279)<1/Inputs!$D$253*F279),1/Inputs!$D$253*F279-SUM(AX279:AZ279),IF(AND(O279=\"M\", SUM(AX279:AZ279)<1/Inputs!$D$256*SUM(F279:G279)),1/Inputs!$D$256* SUM(F279:G279)-SUM(AX279:AZ279),IF(AND(O279=\"H\",SUM(AX279:AZ279)<1/Inputs!$D$260*SUM(F279:H279)),1/Inputs!$D$260*SUM(F279:H279)-SUM(AX279:AZ279),0))))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'At-Risk'!AJ279/100)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F279:$R279)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F279:$K279)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J279:$K279)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L279:$N279)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O279:$R279)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F279:$R279)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F279:$K279)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J279:$K279)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L279:$N279)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O279:$R279)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",F279=0,Inputs!$D$247=0,O279=\"M\",O279=\"H\"),0,1/Inputs!$D$253*F279)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",G279=0,Inputs!$D$247=0,O279=\"H\",O279=\"E\"),0,IF(SUM(F279:G279)<Inputs!$D$254,1/Inputs!$D$254*SUM(F279:G279),IF(SUM(F279:G279)>Inputs!$D$257,1/Inputs!$D$257*SUM(F279:G279),1)))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",H279=0,Inputs!$D$247=0,O279=\"E\",O279=\"M\"),0,IF(SUM(F279:H279)<Inputs!$D$258,1/Inputs!$D$258*SUM(F279:H279),IF(SUM(F279:H279)>Inputs!$D$261,1/Inputs!$D$261*SUM(F279:H279),1)))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",G279=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G279)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",H279=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H279)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,'At-Risk'!S279/100)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\"),0,IF(AND(O279=\"E\",'At-Risk'!S279/100<1/Inputs!$D$253*F279),1/Inputs!$D$253*F279-'At-Risk'!S279/100,IF(AND(O279=\"M\",'At-Risk'!S279/100<1/Inputs!$D$256*SUM(F279:G279)),1/Inputs!$D$256* SUM(F279:G279)-'At-Risk'!S279/100,IF(AND(O279=\"H\",'At-Risk'!S279/100<1/Inputs!$D$260*SUM(F279:H279)),1/Inputs!$D$260*SUM(F279:H279)-'At-Risk'!S279/100,0))))","v":0},0,{"$f":"IF(OR(J279=\"T\",K279=\"T\"),0,IF(O279=\"E\",2/Inputs!$D$253*F279,IF(O279=\"M\",2/Inputs!$D$256*SUM(F279:G279),IF(O279=\"H\",5/Inputs!$D$261*SUM(F279:H279),0))))","v":0},0,{"$f":"IF(OR($J279=\"T\",$K279=\"T\",F279=0,O279=\"M\",O279=\"H\"),0,IF(F279<Inputs!$D$251,1/Inputs!$D$251*F279,1))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",G279=0,O279=\"E\",O279=\"H\"),0,IF(SUM(F279:G279)<Inputs!$D$254,1/Inputs!$D$254*SUM(F279:G279),1))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",H279=0,O279=\"E\",O279=\"M\"),0,IF(SUM(F279:H279)<Inputs!$D$258,1/Inputs!$D$258*SUM(F279:H279),1))","v":0},1,{"$f":"IF(OR($J279=\"T\",$K279=\"T\",F279=0),0,IF(AND(O279=\"E\",F279>Inputs!$D$253),(F279-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",G279=0),0,IF(AND(O279=\"M\",SUM(F279:G279)>Inputs!$D$256),(SUM(F279:G279)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",H279=0),0,IF(AND(O279=\"H\",SUM(F279:H279)>Inputs!$D$260),(SUM(F279:H279)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K279=\"T\",$J279=\"T\",O279=\"M\",O279=\"H\"),0,IF(F279<Inputs!$D$251,1/Inputs!$D$251*F279,IF(F279>Inputs!$D$253,1/Inputs!$D$253*F279,1)))","v":0},{"$f":"IF(OR($K279=\"T\",$J279=\"T\",O279=\"E\",O279=\"H\"),0,IF(SUM(F279:G279)<Inputs!$D$254,1/Inputs!$D$254*SUM(F279:G279),IF(SUM(F279:G279)>Inputs!$D$256,1/Inputs!$D$256*SUM(F279:G279),1)))","v":0},{"$f":"IF(OR($K279=\"T\",$J279=\"T\",O279=\"E\",O279=\"M\"),0,IF(SUM(F279:H279)<Inputs!$D$258,1/Inputs!$D$258*SUM(F279:H279),IF(SUM(F279:H279)>Inputs!$D$261,1/Inputs!$D$261*SUM(F279:H279),1)))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",F279=0,O279=\"M\",O279=\"H\"),0,1/Inputs!$D$253*F279)","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",G279=0,O279=\"E\",O279=\"H\"),0,1/Inputs!$D$256*SUM(F279:G279))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",H279=0,O279=\"E\",O279=\"M\"),0,4/Inputs!$D$261*SUM(F279:H279))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179302.29857583073,0,0,179302.29857583073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF279+AK279+AP279+AT279+SUM(AU279:BD279))*175*Inputs!$D$228*(1+0.0765)","v":2131.0707143072459},2131.0707143072459,0,0,0,102880.75458536802,0,0,0,0,0,0,0,0,0,102880.75458536802,{"$f":"Inputs!$D$152*F279+Inputs!$D$153*G279+Inputs!$D$154*H279","v":5305.1503462928886},{"$f":"Inputs!$D$155*I279","v":4644.3519507414012},{"$f":"'Voc Ed'!L279","v":0},{"$f":"Inputs!$D$156*$I279","v":464.43519507414015},{"$f":"Inputs!$D$157*$I279","v":1857.7407802965606},{"$f":"Inputs!$D$158*$I279","v":595.30312202201901},{"$f":"IF(Inputs!$D$100=1,0,Activities!R279)","v":4597.9084312339874},17464.889825660997,301779.01370116696]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!AA39","v":"1702056"},{"$f":"'School Reference Sheet'!AB39","v":"Ft. Mackenzie"},{"$f":"'School Reference Sheet'!AC39","v":"9-12"},{"$f":"IF(M280=1,SUM(ADM!F280:J280),IF(N280=1,SUM(ADM!F280:L280),SUM(ADM!F280:K280,0)))","v":0},{"$f":"ADM!S280-'School Resources'!H280-'School Resources'!F280","v":0},{"$f":"IF(SUM(ADM!N280:R280)=ADM!S280,SUM(ADM!N280:R280),IF(OR(SUM(ADM!F280:O280)=ADM!S280,SUM(ADM!G280:O280)=ADM!S280,SUM(ADM!H280:O280)=ADM!S280,SUM(ADM!I280:O280)=ADM!S280,SUM(ADM!J280:O280)=ADM!S280,SUM(ADM!K280:O280)=ADM!S280,SUM(ADM!L280:O280)=ADM!S280,SUM(ADM!M280:O280)=ADM!S280,SUM(ADM!N280:O280)=ADM!S280),0,SUM(ADM!O280:R280)))","v":37.526000000000003},{"$f":"SUM(ADM!$F280:$R280)","v":37.526000000000003},"T",{"$f":"IF(I280<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F280:J280)=0,SUM(ADM!O280:R280)=0,ADM!K280>0,ADM!N280>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M280:R280)=0,ADM!L280>0),1,0)","v":0},"H",{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!F280/Inputs!$D$80)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!G280/Inputs!$D$81)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!H280/Inputs!$D$82)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!I280/Inputs!$D$83)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!J280/Inputs!$D$84)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(M280=1,ADM!K280/Inputs!$D$95,ADM!K280/Inputs!$D$85))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(N280=1,ADM!L280/Inputs!$D$96,ADM!L280/Inputs!$D$86))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!M280/Inputs!$D$87)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!N280/Inputs!$D$88)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!O280/Inputs!$D$89)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!P280/Inputs!$D$90)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!Q280/Inputs!$D$91)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,ADM!R280/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N280:R280)=ADM!S280,SUM(X280:AB280),IF(OR(SUM(ADM!F280:O280)=ADM!S280,SUM(ADM!G280:O280)=ADM!S280,SUM(ADM!H280:O280)=ADM!S280,SUM(ADM!I280:O280)=ADM!S280,SUM(ADM!J280:O280)=ADM!S280,SUM(ADM!K280:O280)=ADM!S280,SUM(ADM!L280:O280)=ADM!S280,SUM(ADM!M280:O280)=ADM!S280,SUM(ADM!N280:O280)=ADM!S280),SUM(Z280:AB280),SUM(Y280:AB280)))","v":0},0,{"$f":"Inputs!$D$39*AC280","v":0},{"$f":"Inputs!$D$40*AD280","v":0},{"$f":"Inputs!$D$41*AE280","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'Voc Ed'!H280)","v":0},0,{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$72=1,$F280=0,Inputs!$D$74<=$AC280+$AG280),0,IF(AND($F280>0,$F280<=Inputs!$D$104,Inputs!$D$72=2),$F280/Inputs!$D$94-($AC280+$AG280),Inputs!$D$74-($AC280+$AG280)))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$72=1,$G280=0,Inputs!$D$75<=$AD280+$AH280),0,IF(Inputs!$D$72=2,IF(AND($G280>0,$G280<=Inputs!$D$104),$G280/Inputs!$D$94-($AD280+$AH280),Inputs!$D$75-($AD280+$AH280))))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$72=1,$H280=0,Inputs!$D$76<=$AE280+$AI280+AJ280),0,IF(Inputs!$D$72=2,IF(AND($H280>0,$H280<=Inputs!$D$104),$H280/Inputs!$D$94-($AE280+$AI280+$AJ280),Inputs!$D$76-($AE280+$AI280+$AJ280))))","v":0},{"$f":"IF(OR(J280=\"T\",K280=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O280=\"EM\",(AD280+AH280+AJ280)<Inputs!$D$75),Inputs!$D$75-(AD280+AH280+AJ280),IF(AND(O280=\"M\",(AD280+AH280+AJ280)<Inputs!$D$75),Inputs!$D$75-(AD280+AH280+AJ280),IF(AND(OR(O280=\"MH\",O280=\"H\",O280=\"EMH\"),(AD280+AE280+AH280+AI280+AJ280)<Inputs!$D$76),Inputs!$D$76-(AD280+AE280+AH280+AI280+AJ280),0)))),0))","v":0},0,{"$f":"IF($J280=\"T\",$I280/Inputs!$D$93,0)","v":5.3608571428571432},{"$f":"IF(L280=1,(I280/7)*1.5,IF($J280=\"T\",0,IF(AND($K280=\"T\",($I280/Inputs!$D$94)>=1),$I280/Inputs!$D$94,IF(AND($K280=\"T\",($I280/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L280","v":0},5.3608571428571432,{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$234=0,O280=\"M\",O280=\"H\"), 0,(F280*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$234=0,O280=\"E\",O280=\"H\"), 0,(SUM(F280:G280)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",Inputs!$D$234=0,O280=\"E\",O280=\"M\"), 0,(SUM(F280:H280)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'At-Risk'!T280/100)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'At-Risk'!U280/100)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'At-Risk'!V280/100)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(AND(O280=\"E\", SUM(AX280:AZ280)<1/Inputs!$D$253*F280),1/Inputs!$D$253*F280-SUM(AX280:AZ280),IF(AND(O280=\"M\", SUM(AX280:AZ280)<1/Inputs!$D$256*SUM(F280:G280)),1/Inputs!$D$256* SUM(F280:G280)-SUM(AX280:AZ280),IF(AND(O280=\"H\",SUM(AX280:AZ280)<1/Inputs!$D$260*SUM(F280:H280)),1/Inputs!$D$260*SUM(F280:H280)-SUM(AX280:AZ280),0))))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'At-Risk'!AJ280/100)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F280:$R280)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F280:$K280)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J280:$K280)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L280:$N280)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O280:$R280)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F280:$R280)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F280:$K280)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J280:$K280)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L280:$N280)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O280:$R280)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",F280=0,Inputs!$D$247=0,O280=\"M\",O280=\"H\"),0,1/Inputs!$D$253*F280)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",G280=0,Inputs!$D$247=0,O280=\"H\",O280=\"E\"),0,IF(SUM(F280:G280)<Inputs!$D$254,1/Inputs!$D$254*SUM(F280:G280),IF(SUM(F280:G280)>Inputs!$D$257,1/Inputs!$D$257*SUM(F280:G280),1)))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",H280=0,Inputs!$D$247=0,O280=\"E\",O280=\"M\"),0,IF(SUM(F280:H280)<Inputs!$D$258,1/Inputs!$D$258*SUM(F280:H280),IF(SUM(F280:H280)>Inputs!$D$261,1/Inputs!$D$261*SUM(F280:H280),1)))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",G280=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G280)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",H280=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H280)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,'At-Risk'!S280/100)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\"),0,IF(AND(O280=\"E\",'At-Risk'!S280/100<1/Inputs!$D$253*F280),1/Inputs!$D$253*F280-'At-Risk'!S280/100,IF(AND(O280=\"M\",'At-Risk'!S280/100<1/Inputs!$D$256*SUM(F280:G280)),1/Inputs!$D$256* SUM(F280:G280)-'At-Risk'!S280/100,IF(AND(O280=\"H\",'At-Risk'!S280/100<1/Inputs!$D$260*SUM(F280:H280)),1/Inputs!$D$260*SUM(F280:H280)-'At-Risk'!S280/100,0))))","v":0},0,{"$f":"IF(OR(J280=\"T\",K280=\"T\"),0,IF(O280=\"E\",2/Inputs!$D$253*F280,IF(O280=\"M\",2/Inputs!$D$256*SUM(F280:G280),IF(O280=\"H\",5/Inputs!$D$261*SUM(F280:H280),0))))","v":0},0,{"$f":"IF(OR($J280=\"T\",$K280=\"T\",F280=0,O280=\"M\",O280=\"H\"),0,IF(F280<Inputs!$D$251,1/Inputs!$D$251*F280,1))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",G280=0,O280=\"E\",O280=\"H\"),0,IF(SUM(F280:G280)<Inputs!$D$254,1/Inputs!$D$254*SUM(F280:G280),1))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",H280=0,O280=\"E\",O280=\"M\"),0,IF(SUM(F280:H280)<Inputs!$D$258,1/Inputs!$D$258*SUM(F280:H280),1))","v":0},1,{"$f":"IF(OR($J280=\"T\",$K280=\"T\",F280=0),0,IF(AND(O280=\"E\",F280>Inputs!$D$253),(F280-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",G280=0),0,IF(AND(O280=\"M\",SUM(F280:G280)>Inputs!$D$256),(SUM(F280:G280)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",H280=0),0,IF(AND(O280=\"H\",SUM(F280:H280)>Inputs!$D$260),(SUM(F280:H280)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K280=\"T\",$J280=\"T\",O280=\"M\",O280=\"H\"),0,IF(F280<Inputs!$D$251,1/Inputs!$D$251*F280,IF(F280>Inputs!$D$253,1/Inputs!$D$253*F280,1)))","v":0},{"$f":"IF(OR($K280=\"T\",$J280=\"T\",O280=\"E\",O280=\"H\"),0,IF(SUM(F280:G280)<Inputs!$D$254,1/Inputs!$D$254*SUM(F280:G280),IF(SUM(F280:G280)>Inputs!$D$256,1/Inputs!$D$256*SUM(F280:G280),1)))","v":0},{"$f":"IF(OR($K280=\"T\",$J280=\"T\",O280=\"E\",O280=\"M\"),0,IF(SUM(F280:H280)<Inputs!$D$258,1/Inputs!$D$258*SUM(F280:H280),IF(SUM(F280:H280)>Inputs!$D$261,1/Inputs!$D$261*SUM(F280:H280),1)))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",F280=0,O280=\"M\",O280=\"H\"),0,1/Inputs!$D$253*F280)","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",G280=0,O280=\"E\",O280=\"H\"),0,1/Inputs!$D$256*SUM(F280:G280))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",H280=0,O280=\"E\",O280=\"M\"),0,4/Inputs!$D$261*SUM(F280:H280))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426061.04584650521,0,0,426061.04584650521,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF280+AK280+AP280+AT280+SUM(AU280:BD280))*175*Inputs!$D$228*(1+0.0765)","v":5063.8849837533226},5063.8849837533226,0,0,0,102880.75458536802,0,0,0,0,0,0,0,0,0,102880.75458536802,{"$f":"Inputs!$D$152*F280+Inputs!$D$153*G280+Inputs!$D$154*H280","v":15435.405156075865},{"$f":"Inputs!$D$155*I280","v":11035.98484307925},{"$f":"'Voc Ed'!L280","v":909.49737349645977},{"$f":"Inputs!$D$156*$I280","v":1103.598484307925},{"$f":"Inputs!$D$157*$I280","v":4414.3939372317},{"$f":"Inputs!$D$158*$I280","v":1414.5689864490125},{"$f":"IF(Inputs!$D$100=1,0,Activities!R280)","v":10925.624994648457},45239.073775288663,579244.75919091515]
["1702000","Sheridan #2",{"$f":"'School Reference Sheet'!AD39","v":"1702057"},{"$f":"'School Reference Sheet'!AE39","v":"Sheridan High School"},{"$f":"'School Reference Sheet'!AF39","v":"9-12"},{"$f":"IF(M281=1,SUM(ADM!F281:J281),IF(N281=1,SUM(ADM!F281:L281),SUM(ADM!F281:K281,0)))","v":0},{"$f":"ADM!S281-'School Resources'!H281-'School Resources'!F281","v":0},{"$f":"IF(SUM(ADM!N281:R281)=ADM!S281,SUM(ADM!N281:R281),IF(OR(SUM(ADM!F281:O281)=ADM!S281,SUM(ADM!G281:O281)=ADM!S281,SUM(ADM!H281:O281)=ADM!S281,SUM(ADM!I281:O281)=ADM!S281,SUM(ADM!J281:O281)=ADM!S281,SUM(ADM!K281:O281)=ADM!S281,SUM(ADM!L281:O281)=ADM!S281,SUM(ADM!M281:O281)=ADM!S281,SUM(ADM!N281:O281)=ADM!S281),0,SUM(ADM!O281:R281)))","v":906},{"$f":"SUM(ADM!$F281:$R281)","v":906},"F",{"$f":"IF(I281<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F281:J281)=0,SUM(ADM!O281:R281)=0,ADM!K281>0,ADM!N281>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M281:R281)=0,ADM!L281>0),1,0)","v":0},"H",{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!F281/Inputs!$D$80)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!G281/Inputs!$D$81)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!H281/Inputs!$D$82)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!I281/Inputs!$D$83)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!J281/Inputs!$D$84)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(M281=1,ADM!K281/Inputs!$D$95,ADM!K281/Inputs!$D$85))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(N281=1,ADM!L281/Inputs!$D$96,ADM!L281/Inputs!$D$86))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!M281/Inputs!$D$87)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!N281/Inputs!$D$88)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!O281/Inputs!$D$89)","v":11.401476190476192},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!P281/Inputs!$D$90)","v":10.717428571428572},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!Q281/Inputs!$D$91)","v":10.957285714285714},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,ADM!R281/Inputs!$D$92)","v":10.066666666666666},0,0,{"$f":"IF(SUM(ADM!N281:R281)=ADM!S281,SUM(X281:AB281),IF(OR(SUM(ADM!F281:O281)=ADM!S281,SUM(ADM!G281:O281)=ADM!S281,SUM(ADM!H281:O281)=ADM!S281,SUM(ADM!I281:O281)=ADM!S281,SUM(ADM!J281:O281)=ADM!S281,SUM(ADM!K281:O281)=ADM!S281,SUM(ADM!L281:O281)=ADM!S281,SUM(ADM!M281:O281)=ADM!S281,SUM(ADM!N281:O281)=ADM!S281),SUM(Z281:AB281),SUM(Y281:AB281)))","v":43.142857142857139},43.142857142857139,{"$f":"Inputs!$D$39*AC281","v":0},{"$f":"Inputs!$D$40*AD281","v":0},{"$f":"Inputs!$D$41*AE281","v":14.237142857142857},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'Voc Ed'!H281)","v":1.267852380952381},15.504995238095237,{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$72=1,$F281=0,Inputs!$D$74<=$AC281+$AG281),0,IF(AND($F281>0,$F281<=Inputs!$D$104,Inputs!$D$72=2),$F281/Inputs!$D$94-($AC281+$AG281),Inputs!$D$74-($AC281+$AG281)))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$72=1,$G281=0,Inputs!$D$75<=$AD281+$AH281),0,IF(Inputs!$D$72=2,IF(AND($G281>0,$G281<=Inputs!$D$104),$G281/Inputs!$D$94-($AD281+$AH281),Inputs!$D$75-($AD281+$AH281))))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$72=1,$H281=0,Inputs!$D$76<=$AE281+$AI281+AJ281),0,IF(Inputs!$D$72=2,IF(AND($H281>0,$H281<=Inputs!$D$104),$H281/Inputs!$D$94-($AE281+$AI281+$AJ281),Inputs!$D$76-($AE281+$AI281+$AJ281))))","v":0},{"$f":"IF(OR(J281=\"T\",K281=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O281=\"EM\",(AD281+AH281+AJ281)<Inputs!$D$75),Inputs!$D$75-(AD281+AH281+AJ281),IF(AND(O281=\"M\",(AD281+AH281+AJ281)<Inputs!$D$75),Inputs!$D$75-(AD281+AH281+AJ281),IF(AND(OR(O281=\"MH\",O281=\"H\",O281=\"EMH\"),(AD281+AE281+AH281+AI281+AJ281)<Inputs!$D$76),Inputs!$D$76-(AD281+AE281+AH281+AI281+AJ281),0)))),0))","v":0},0,{"$f":"IF($J281=\"T\",$I281/Inputs!$D$93,0)","v":0},{"$f":"IF(L281=1,(I281/7)*1.5,IF($J281=\"T\",0,IF(AND($K281=\"T\",($I281/Inputs!$D$94)>=1),$I281/Inputs!$D$94,IF(AND($K281=\"T\",($I281/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L281","v":0},0,{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$234=0,O281=\"M\",O281=\"H\"), 0,(F281*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$234=0,O281=\"E\",O281=\"H\"), 0,(SUM(F281:G281)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",Inputs!$D$234=0,O281=\"E\",O281=\"M\"), 0,(SUM(F281:H281)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'At-Risk'!T281/100)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'At-Risk'!U281/100)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'At-Risk'!V281/100)","v":3},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(AND(O281=\"E\", SUM(AX281:AZ281)<1/Inputs!$D$253*F281),1/Inputs!$D$253*F281-SUM(AX281:AZ281),IF(AND(O281=\"M\", SUM(AX281:AZ281)<1/Inputs!$D$256*SUM(F281:G281)),1/Inputs!$D$256* SUM(F281:G281)-SUM(AX281:AZ281),IF(AND(O281=\"H\",SUM(AX281:AZ281)<1/Inputs!$D$260*SUM(F281:H281)),1/Inputs!$D$260*SUM(F281:H281)-SUM(AX281:AZ281),0))))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'At-Risk'!AJ281/100)","v":0.03},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F281:$R281)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F281:$K281)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J281:$K281)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L281:$N281)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O281:$R281)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F281:$R281)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F281:$K281)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J281:$K281)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L281:$N281)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O281:$R281)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",F281=0,Inputs!$D$247=0,O281=\"M\",O281=\"H\"),0,1/Inputs!$D$253*F281)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",G281=0,Inputs!$D$247=0,O281=\"H\",O281=\"E\"),0,IF(SUM(F281:G281)<Inputs!$D$254,1/Inputs!$D$254*SUM(F281:G281),IF(SUM(F281:G281)>Inputs!$D$257,1/Inputs!$D$257*SUM(F281:G281),1)))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",H281=0,Inputs!$D$247=0,O281=\"E\",O281=\"M\"),0,IF(SUM(F281:H281)<Inputs!$D$258,1/Inputs!$D$258*SUM(F281:H281),IF(SUM(F281:H281)>Inputs!$D$261,1/Inputs!$D$261*SUM(F281:H281),1)))","v":1.4380952380952381},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",G281=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G281)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",H281=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H281)","v":2.8761904761904762},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,'At-Risk'!S281/100)","v":3},{"$f":"IF(OR($J281=\"T\",$K281=\"T\"),0,IF(AND(O281=\"E\",'At-Risk'!S281/100<1/Inputs!$D$253*F281),1/Inputs!$D$253*F281-'At-Risk'!S281/100,IF(AND(O281=\"M\",'At-Risk'!S281/100<1/Inputs!$D$256*SUM(F281:G281)),1/Inputs!$D$256* SUM(F281:G281)-'At-Risk'!S281/100,IF(AND(O281=\"H\",'At-Risk'!S281/100<1/Inputs!$D$260*SUM(F281:H281)),1/Inputs!$D$260*SUM(F281:H281)-'At-Risk'!S281/100,0))))","v":0},3.6240000000000001,{"$f":"IF(OR(J281=\"T\",K281=\"T\"),0,IF(O281=\"E\",2/Inputs!$D$253*F281,IF(O281=\"M\",2/Inputs!$D$256*SUM(F281:G281),IF(O281=\"H\",5/Inputs!$D$261*SUM(F281:H281),0))))","v":7.1904761904761898},21.158761904761903,{"$f":"IF(OR($J281=\"T\",$K281=\"T\",F281=0,O281=\"M\",O281=\"H\"),0,IF(F281<Inputs!$D$251,1/Inputs!$D$251*F281,1))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",G281=0,O281=\"E\",O281=\"H\"),0,IF(SUM(F281:G281)<Inputs!$D$254,1/Inputs!$D$254*SUM(F281:G281),1))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",H281=0,O281=\"E\",O281=\"M\"),0,IF(SUM(F281:H281)<Inputs!$D$258,1/Inputs!$D$258*SUM(F281:H281),1))","v":1},0,{"$f":"IF(OR($J281=\"T\",$K281=\"T\",F281=0),0,IF(AND(O281=\"E\",F281>Inputs!$D$253),(F281-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",G281=0),0,IF(AND(O281=\"M\",SUM(F281:G281)>Inputs!$D$256),(SUM(F281:G281)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",H281=0),0,IF(AND(O281=\"H\",SUM(F281:H281)>Inputs!$D$260),(SUM(F281:H281)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.8761904761904762},{"$f":"IF(OR($K281=\"T\",$J281=\"T\",O281=\"M\",O281=\"H\"),0,IF(F281<Inputs!$D$251,1/Inputs!$D$251*F281,IF(F281>Inputs!$D$253,1/Inputs!$D$253*F281,1)))","v":0},{"$f":"IF(OR($K281=\"T\",$J281=\"T\",O281=\"E\",O281=\"H\"),0,IF(SUM(F281:G281)<Inputs!$D$254,1/Inputs!$D$254*SUM(F281:G281),IF(SUM(F281:G281)>Inputs!$D$256,1/Inputs!$D$256*SUM(F281:G281),1)))","v":0},{"$f":"IF(OR($K281=\"T\",$J281=\"T\",O281=\"E\",O281=\"M\"),0,IF(SUM(F281:H281)<Inputs!$D$258,1/Inputs!$D$258*SUM(F281:H281),IF(SUM(F281:H281)>Inputs!$D$261,1/Inputs!$D$261*SUM(F281:H281),1)))","v":1.4380952380952381},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",F281=0,O281=\"M\",O281=\"H\"),0,1/Inputs!$D$253*F281)","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",G281=0,O281=\"E\",O281=\"H\"),0,1/Inputs!$D$256*SUM(F281:G281))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",H281=0,O281=\"E\",O281=\"M\"),0,4/Inputs!$D$261*SUM(F281:H281))","v":5.7523809523809524},10.066666666666666,0,0,0,0,0,0,0,0,0,906147.04709689808,851781.47901445697,870844.43525749596,800061.33606878074,0,0,3428834.2974376315,3428834.2974376315,0,0,1131515.3181544184,100764.20561351789,1232279.5237679363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238428.874987385,0,2384.2887498738496,0,0,0,0,114294.47658125439,0,190785.8828281915,238428.874987385,0,288022.08098476107,277508.81081406312,{"$f":"0.05*($AF281+AK281+AP281+AT281+SUM(AU281:BD281))*175*Inputs!$D$228*(1+0.0765)","v":58261.121715994559},1408114.4116489084,0,0,120386.41351425482,0,0,0,193023.89193635713,0,0,82091.787055760593,0,0,270009.34860573354,665511.4411121062,{"$f":"Inputs!$D$152*F281+Inputs!$D$153*G281+Inputs!$D$154*H281","v":372661.01027033874},{"$f":"Inputs!$D$155*I281","v":266444.65884532855},{"$f":"'Voc Ed'!L281","v":82764.260988177819},{"$f":"Inputs!$D$156*$I281","v":26644.465884532856},{"$f":"Inputs!$D$157*$I281","v":106577.86353813142},{"$f":"Inputs!$D$158*$I281","v":34152.307779214556},{"$f":"IF(Inputs!$D$100=1,0,Activities!R281)","v":610300.94189857726},1499545.5092043013,8234285.1831708839]
["1703000","Sheridan #3",{"$f":"'School Reference Sheet'!C40","v":"1703001"},{"$f":"'School Reference Sheet'!D40","v":"Arvada Elementary"},{"$f":"'School Reference Sheet'!E40","v":"K-6"},{"$f":"IF(M282=1,SUM(ADM!F282:J282),IF(N282=1,SUM(ADM!F282:L282),SUM(ADM!F282:K282,0)))","v":8},{"$f":"ADM!S282-'School Resources'!H282-'School Resources'!F282","v":0},{"$f":"IF(SUM(ADM!N282:R282)=ADM!S282,SUM(ADM!N282:R282),IF(OR(SUM(ADM!F282:O282)=ADM!S282,SUM(ADM!G282:O282)=ADM!S282,SUM(ADM!H282:O282)=ADM!S282,SUM(ADM!I282:O282)=ADM!S282,SUM(ADM!J282:O282)=ADM!S282,SUM(ADM!K282:O282)=ADM!S282,SUM(ADM!L282:O282)=ADM!S282,SUM(ADM!M282:O282)=ADM!S282,SUM(ADM!N282:O282)=ADM!S282),0,SUM(ADM!O282:R282)))","v":0},{"$f":"SUM(ADM!$F282:$R282)","v":8},"F",{"$f":"IF(I282<=Inputs!$D$104,\"T\",\"F\")","v":"T"},{"$f":"IF(Inputs!$D$106=1,1,0)","v":0},{"$f":"IF(AND(SUM(ADM!F282:J282)=0,SUM(ADM!O282:R282)=0,ADM!K282>0,ADM!N282>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M282:R282)=0,ADM!L282>0),1,0)","v":0},"E",{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!F282/Inputs!$D$80)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!G282/Inputs!$D$81)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!H282/Inputs!$D$82)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!I282/Inputs!$D$83)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!J282/Inputs!$D$84)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(M282=1,ADM!K282/Inputs!$D$95,ADM!K282/Inputs!$D$85))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(N282=1,ADM!L282/Inputs!$D$96,ADM!L282/Inputs!$D$86))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!M282/Inputs!$D$87)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!N282/Inputs!$D$88)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!O282/Inputs!$D$89)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!P282/Inputs!$D$90)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!Q282/Inputs!$D$91)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,ADM!R282/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N282:R282)=ADM!S282,SUM(X282:AB282),IF(OR(SUM(ADM!F282:O282)=ADM!S282,SUM(ADM!G282:O282)=ADM!S282,SUM(ADM!H282:O282)=ADM!S282,SUM(ADM!I282:O282)=ADM!S282,SUM(ADM!J282:O282)=ADM!S282,SUM(ADM!K282:O282)=ADM!S282,SUM(ADM!L282:O282)=ADM!S282,SUM(ADM!M282:O282)=ADM!S282,SUM(ADM!N282:O282)=ADM!S282),SUM(Z282:AB282),SUM(Y282:AB282)))","v":0},0,{"$f":"Inputs!$D$39*AC282","v":0},{"$f":"Inputs!$D$40*AD282","v":0},{"$f":"Inputs!$D$41*AE282","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'Voc Ed'!H282)","v":0},0,{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$72=1,$F282=0,Inputs!$D$74<=$AC282+$AG282),0,IF(AND($F282>0,$F282<=Inputs!$D$104,Inputs!$D$72=2),$F282/Inputs!$D$94-($AC282+$AG282),Inputs!$D$74-($AC282+$AG282)))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$72=1,$G282=0,Inputs!$D$75<=$AD282+$AH282),0,IF(Inputs!$D$72=2,IF(AND($G282>0,$G282<=Inputs!$D$104),$G282/Inputs!$D$94-($AD282+$AH282),Inputs!$D$75-($AD282+$AH282))))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$72=1,$H282=0,Inputs!$D$76<=$AE282+$AI282+AJ282),0,IF(Inputs!$D$72=2,IF(AND($H282>0,$H282<=Inputs!$D$104),$H282/Inputs!$D$94-($AE282+$AI282+$AJ282),Inputs!$D$76-($AE282+$AI282+$AJ282))))","v":0},{"$f":"IF(OR(J282=\"T\",K282=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O282=\"EM\",(AD282+AH282+AJ282)<Inputs!$D$75),Inputs!$D$75-(AD282+AH282+AJ282),IF(AND(O282=\"M\",(AD282+AH282+AJ282)<Inputs!$D$75),Inputs!$D$75-(AD282+AH282+AJ282),IF(AND(OR(O282=\"MH\",O282=\"H\",O282=\"EMH\"),(AD282+AE282+AH282+AI282+AJ282)<Inputs!$D$76),Inputs!$D$76-(AD282+AE282+AH282+AI282+AJ282),0)))),0))","v":0},0,{"$f":"IF($J282=\"T\",$I282/Inputs!$D$93,0)","v":0},{"$f":"IF(L282=1,(I282/7)*1.5,IF($J282=\"T\",0,IF(AND($K282=\"T\",($I282/Inputs!$D$94)>=1),$I282/Inputs!$D$94,IF(AND($K282=\"T\",($I282/Inputs!$D$94)<1),1,0))))","v":1.1428571428571428},{"$f":"'Small District Adjustment'!L282","v":4.8571428571428577},1.1428571428571428,{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$234=0,O282=\"M\",O282=\"H\"), 0,(F282*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$234=0,O282=\"E\",O282=\"H\"), 0,(SUM(F282:G282)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",Inputs!$D$234=0,O282=\"E\",O282=\"M\"), 0,(SUM(F282:H282)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'At-Risk'!T282/100)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'At-Risk'!U282/100)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'At-Risk'!V282/100)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(AND(O282=\"E\", SUM(AX282:AZ282)<1/Inputs!$D$253*F282),1/Inputs!$D$253*F282-SUM(AX282:AZ282),IF(AND(O282=\"M\", SUM(AX282:AZ282)<1/Inputs!$D$256*SUM(F282:G282)),1/Inputs!$D$256* SUM(F282:G282)-SUM(AX282:AZ282),IF(AND(O282=\"H\",SUM(AX282:AZ282)<1/Inputs!$D$260*SUM(F282:H282)),1/Inputs!$D$260*SUM(F282:H282)-SUM(AX282:AZ282),0))))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'At-Risk'!AJ282/100)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F282:$R282)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F282:$K282)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J282:$K282)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L282:$N282)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O282:$R282)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F282:$R282)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F282:$K282)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J282:$K282)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L282:$N282)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O282:$R282)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",F282=0,Inputs!$D$247=0,O282=\"M\",O282=\"H\"),0,1/Inputs!$D$253*F282)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",G282=0,Inputs!$D$247=0,O282=\"H\",O282=\"E\"),0,IF(SUM(F282:G282)<Inputs!$D$254,1/Inputs!$D$254*SUM(F282:G282),IF(SUM(F282:G282)>Inputs!$D$257,1/Inputs!$D$257*SUM(F282:G282),1)))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",H282=0,Inputs!$D$247=0,O282=\"E\",O282=\"M\"),0,IF(SUM(F282:H282)<Inputs!$D$258,1/Inputs!$D$258*SUM(F282:H282),IF(SUM(F282:H282)>Inputs!$D$261,1/Inputs!$D$261*SUM(F282:H282),1)))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",G282=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G282)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",H282=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H282)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,'At-Risk'!S282/100)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\"),0,IF(AND(O282=\"E\",'At-Risk'!S282/100<1/Inputs!$D$253*F282),1/Inputs!$D$253*F282-'At-Risk'!S282/100,IF(AND(O282=\"M\",'At-Risk'!S282/100<1/Inputs!$D$256*SUM(F282:G282)),1/Inputs!$D$256* SUM(F282:G282)-'At-Risk'!S282/100,IF(AND(O282=\"H\",'At-Risk'!S282/100<1/Inputs!$D$260*SUM(F282:H282)),1/Inputs!$D$260*SUM(F282:H282)-'At-Risk'!S282/100,0))))","v":0},0,{"$f":"IF(OR(J282=\"T\",K282=\"T\"),0,IF(O282=\"E\",2/Inputs!$D$253*F282,IF(O282=\"M\",2/Inputs!$D$256*SUM(F282:G282),IF(O282=\"H\",5/Inputs!$D$261*SUM(F282:H282),0))))","v":0},0,{"$f":"IF(OR($J282=\"T\",$K282=\"T\",F282=0,O282=\"M\",O282=\"H\"),0,IF(F282<Inputs!$D$251,1/Inputs!$D$251*F282,1))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",G282=0,O282=\"E\",O282=\"H\"),0,IF(SUM(F282:G282)<Inputs!$D$254,1/Inputs!$D$254*SUM(F282:G282),1))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",H282=0,O282=\"E\",O282=\"M\"),0,IF(SUM(F282:H282)<Inputs!$D$258,1/Inputs!$D$258*SUM(F282:H282),1))","v":0},1,{"$f":"IF(OR($J282=\"T\",$K282=\"T\",F282=0),0,IF(AND(O282=\"E\",F282>Inputs!$D$253),(F282-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",G282=0),0,IF(AND(O282=\"M\",SUM(F282:G282)>Inputs!$D$256),(SUM(F282:G282)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",H282=0),0,IF(AND(O282=\"H\",SUM(F282:H282)>Inputs!$D$260),(SUM(F282:H282)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K282=\"T\",$J282=\"T\",O282=\"M\",O282=\"H\"),0,IF(F282<Inputs!$D$251,1/Inputs!$D$251*F282,IF(F282>Inputs!$D$253,1/Inputs!$D$253*F282,1)))","v":0},{"$f":"IF(OR($K282=\"T\",$J282=\"T\",O282=\"E\",O282=\"H\"),0,IF(SUM(F282:G282)<Inputs!$D$254,1/Inputs!$D$254*SUM(F282:G282),IF(SUM(F282:G282)>Inputs!$D$256,1/Inputs!$D$256*SUM(F282:G282),1)))","v":0},{"$f":"IF(OR($K282=\"T\",$J282=\"T\",O282=\"E\",O282=\"M\"),0,IF(SUM(F282:H282)<Inputs!$D$258,1/Inputs!$D$258*SUM(F282:H282),IF(SUM(F282:H282)>Inputs!$D$261,1/Inputs!$D$261*SUM(F282:H282),1)))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",F282=0,O282=\"M\",O282=\"H\"),0,1/Inputs!$D$253*F282)","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",G282=0,O282=\"E\",O282=\"H\"),0,1/Inputs!$D$256*SUM(F282:G282))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",H282=0,O282=\"E\",O282=\"M\"),0,4/Inputs!$D$261*SUM(F282:H282))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89121.861689050274,378767.91217846377,467889.77386751404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF282+AK282+AP282+AT282+SUM(AU282:BD282))*175*Inputs!$D$228*(1+0.0765)","v":1079.5469772964498},1079.5469772964498,0,0,0,86356.080047629235,0,0,0,0,0,0,0,0,0,86356.080047629235,{"$f":"Inputs!$D$152*F282+Inputs!$D$153*G282+Inputs!$D$154*H282","v":2687.4561139588691},{"$f":"Inputs!$D$155*I282","v":2352.7122193847995},{"$f":"'Voc Ed'!L282","v":0},{"$f":"Inputs!$D$156*$I282","v":235.27122193847995},{"$f":"Inputs!$D$157*$I282","v":941.08488775391982},{"$f":"Inputs!$D$158*$I282","v":301.56563160454351},{"$f":"IF(Inputs!$D$100=1,0,Activities!R282)","v":193.84300000000002},6711.9330746406122,562037.33396708034]
["1703000","Sheridan #3",{"$f":"'School Reference Sheet'!F40","v":"1703002"},{"$f":"'School Reference Sheet'!G40","v":"Clearmont Elementary"},{"$f":"'School Reference Sheet'!H40","v":"K-6"},{"$f":"IF(M283=1,SUM(ADM!F283:J283),IF(N283=1,SUM(ADM!F283:L283),SUM(ADM!F283:K283,0)))","v":40.628},{"$f":"ADM!S283-'School Resources'!H283-'School Resources'!F283","v":0},{"$f":"IF(SUM(ADM!N283:R283)=ADM!S283,SUM(ADM!N283:R283),IF(OR(SUM(ADM!F283:O283)=ADM!S283,SUM(ADM!G283:O283)=ADM!S283,SUM(ADM!H283:O283)=ADM!S283,SUM(ADM!I283:O283)=ADM!S283,SUM(ADM!J283:O283)=ADM!S283,SUM(ADM!K283:O283)=ADM!S283,SUM(ADM!L283:O283)=ADM!S283,SUM(ADM!M283:O283)=ADM!S283,SUM(ADM!N283:O283)=ADM!S283),0,SUM(ADM!O283:R283)))","v":0},{"$f":"SUM(ADM!$F283:$R283)","v":40.628},"F",{"$f":"IF(I283<=Inputs!$D$104,\"T\",\"F\")","v":"T"},{"$f":"IF(Inputs!$D$106=1,1,0)","v":0},{"$f":"IF(AND(SUM(ADM!F283:J283)=0,SUM(ADM!O283:R283)=0,ADM!K283>0,ADM!N283>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M283:R283)=0,ADM!L283>0),1,0)","v":1},"E",{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!F283/Inputs!$D$80)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!G283/Inputs!$D$81)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!H283/Inputs!$D$82)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!I283/Inputs!$D$83)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!J283/Inputs!$D$84)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(M283=1,ADM!K283/Inputs!$D$95,ADM!K283/Inputs!$D$85))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(N283=1,ADM!L283/Inputs!$D$96,ADM!L283/Inputs!$D$86))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!M283/Inputs!$D$87)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!N283/Inputs!$D$88)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!O283/Inputs!$D$89)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!P283/Inputs!$D$90)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!Q283/Inputs!$D$91)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,ADM!R283/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N283:R283)=ADM!S283,SUM(X283:AB283),IF(OR(SUM(ADM!F283:O283)=ADM!S283,SUM(ADM!G283:O283)=ADM!S283,SUM(ADM!H283:O283)=ADM!S283,SUM(ADM!I283:O283)=ADM!S283,SUM(ADM!J283:O283)=ADM!S283,SUM(ADM!K283:O283)=ADM!S283,SUM(ADM!L283:O283)=ADM!S283,SUM(ADM!M283:O283)=ADM!S283,SUM(ADM!N283:O283)=ADM!S283),SUM(Z283:AB283),SUM(Y283:AB283)))","v":0},0,{"$f":"Inputs!$D$39*AC283","v":0},{"$f":"Inputs!$D$40*AD283","v":0},{"$f":"Inputs!$D$41*AE283","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'Voc Ed'!H283)","v":0},0,{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$72=1,$F283=0,Inputs!$D$74<=$AC283+$AG283),0,IF(AND($F283>0,$F283<=Inputs!$D$104,Inputs!$D$72=2),$F283/Inputs!$D$94-($AC283+$AG283),Inputs!$D$74-($AC283+$AG283)))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$72=1,$G283=0,Inputs!$D$75<=$AD283+$AH283),0,IF(Inputs!$D$72=2,IF(AND($G283>0,$G283<=Inputs!$D$104),$G283/Inputs!$D$94-($AD283+$AH283),Inputs!$D$75-($AD283+$AH283))))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$72=1,$H283=0,Inputs!$D$76<=$AE283+$AI283+AJ283),0,IF(Inputs!$D$72=2,IF(AND($H283>0,$H283<=Inputs!$D$104),$H283/Inputs!$D$94-($AE283+$AI283+$AJ283),Inputs!$D$76-($AE283+$AI283+$AJ283))))","v":0},{"$f":"IF(OR(J283=\"T\",K283=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O283=\"EM\",(AD283+AH283+AJ283)<Inputs!$D$75),Inputs!$D$75-(AD283+AH283+AJ283),IF(AND(O283=\"M\",(AD283+AH283+AJ283)<Inputs!$D$75),Inputs!$D$75-(AD283+AH283+AJ283),IF(AND(OR(O283=\"MH\",O283=\"H\",O283=\"EMH\"),(AD283+AE283+AH283+AI283+AJ283)<Inputs!$D$76),Inputs!$D$76-(AD283+AE283+AH283+AI283+AJ283),0)))),0))","v":0},0,{"$f":"IF($J283=\"T\",$I283/Inputs!$D$93,0)","v":0},{"$f":"IF(L283=1,(I283/7)*1.5,IF($J283=\"T\",0,IF(AND($K283=\"T\",($I283/Inputs!$D$94)>=1),$I283/Inputs!$D$94,IF(AND($K283=\"T\",($I283/Inputs!$D$94)<1),1,0))))","v":5.8040000000000003},{"$f":"'Small District Adjustment'!L283","v":2.5960000000000001},5.8040000000000003,{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$234=0,O283=\"M\",O283=\"H\"), 0,(F283*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$234=0,O283=\"E\",O283=\"H\"), 0,(SUM(F283:G283)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",Inputs!$D$234=0,O283=\"E\",O283=\"M\"), 0,(SUM(F283:H283)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'At-Risk'!T283/100)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'At-Risk'!U283/100)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'At-Risk'!V283/100)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(AND(O283=\"E\", SUM(AX283:AZ283)<1/Inputs!$D$253*F283),1/Inputs!$D$253*F283-SUM(AX283:AZ283),IF(AND(O283=\"M\", SUM(AX283:AZ283)<1/Inputs!$D$256*SUM(F283:G283)),1/Inputs!$D$256* SUM(F283:G283)-SUM(AX283:AZ283),IF(AND(O283=\"H\",SUM(AX283:AZ283)<1/Inputs!$D$260*SUM(F283:H283)),1/Inputs!$D$260*SUM(F283:H283)-SUM(AX283:AZ283),0))))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'At-Risk'!AJ283/100)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F283:$R283)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F283:$K283)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J283:$K283)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L283:$N283)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O283:$R283)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F283:$R283)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F283:$K283)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J283:$K283)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L283:$N283)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O283:$R283)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",F283=0,Inputs!$D$247=0,O283=\"M\",O283=\"H\"),0,1/Inputs!$D$253*F283)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",G283=0,Inputs!$D$247=0,O283=\"H\",O283=\"E\"),0,IF(SUM(F283:G283)<Inputs!$D$254,1/Inputs!$D$254*SUM(F283:G283),IF(SUM(F283:G283)>Inputs!$D$257,1/Inputs!$D$257*SUM(F283:G283),1)))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",H283=0,Inputs!$D$247=0,O283=\"E\",O283=\"M\"),0,IF(SUM(F283:H283)<Inputs!$D$258,1/Inputs!$D$258*SUM(F283:H283),IF(SUM(F283:H283)>Inputs!$D$261,1/Inputs!$D$261*SUM(F283:H283),1)))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",G283=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G283)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",H283=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H283)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,'At-Risk'!S283/100)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\"),0,IF(AND(O283=\"E\",'At-Risk'!S283/100<1/Inputs!$D$253*F283),1/Inputs!$D$253*F283-'At-Risk'!S283/100,IF(AND(O283=\"M\",'At-Risk'!S283/100<1/Inputs!$D$256*SUM(F283:G283)),1/Inputs!$D$256* SUM(F283:G283)-'At-Risk'!S283/100,IF(AND(O283=\"H\",'At-Risk'!S283/100<1/Inputs!$D$260*SUM(F283:H283)),1/Inputs!$D$260*SUM(F283:H283)-'At-Risk'!S283/100,0))))","v":0},0,{"$f":"IF(OR(J283=\"T\",K283=\"T\"),0,IF(O283=\"E\",2/Inputs!$D$253*F283,IF(O283=\"M\",2/Inputs!$D$256*SUM(F283:G283),IF(O283=\"H\",5/Inputs!$D$261*SUM(F283:H283),0))))","v":0},0,{"$f":"IF(OR($J283=\"T\",$K283=\"T\",F283=0,O283=\"M\",O283=\"H\"),0,IF(F283<Inputs!$D$251,1/Inputs!$D$251*F283,1))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",G283=0,O283=\"E\",O283=\"H\"),0,IF(SUM(F283:G283)<Inputs!$D$254,1/Inputs!$D$254*SUM(F283:G283),1))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",H283=0,O283=\"E\",O283=\"M\"),0,IF(SUM(F283:H283)<Inputs!$D$258,1/Inputs!$D$258*SUM(F283:H283),1))","v":0},1,{"$f":"IF(OR($J283=\"T\",$K283=\"T\",F283=0),0,IF(AND(O283=\"E\",F283>Inputs!$D$253),(F283-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",G283=0),0,IF(AND(O283=\"M\",SUM(F283:G283)>Inputs!$D$256),(SUM(F283:G283)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",H283=0),0,IF(AND(O283=\"H\",SUM(F283:H283)>Inputs!$D$260),(SUM(F283:H283)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K283=\"T\",$J283=\"T\",O283=\"M\",O283=\"H\"),0,IF(F283<Inputs!$D$251,1/Inputs!$D$251*F283,IF(F283>Inputs!$D$253,1/Inputs!$D$253*F283,1)))","v":0},{"$f":"IF(OR($K283=\"T\",$J283=\"T\",O283=\"E\",O283=\"H\"),0,IF(SUM(F283:G283)<Inputs!$D$254,1/Inputs!$D$254*SUM(F283:G283),IF(SUM(F283:G283)>Inputs!$D$256,1/Inputs!$D$256*SUM(F283:G283),1)))","v":0},{"$f":"IF(OR($K283=\"T\",$J283=\"T\",O283=\"E\",O283=\"M\"),0,IF(SUM(F283:H283)<Inputs!$D$258,1/Inputs!$D$258*SUM(F283:H283),IF(SUM(F283:H283)>Inputs!$D$261,1/Inputs!$D$261*SUM(F283:H283),1)))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",F283=0,O283=\"M\",O283=\"H\"),0,1/Inputs!$D$253*F283)","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",G283=0,O283=\"E\",O283=\"H\"),0,1/Inputs!$D$256*SUM(F283:G283))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",H283=0,O283=\"E\",O283=\"M\"),0,4/Inputs!$D$261*SUM(F283:H283))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,452605.37458784186,202440.30882667773,655045.68341451953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF283+AK283+AP283+AT283+SUM(AU283:BD283))*175*Inputs!$D$228*(1+0.0765)","v":5482.4793242000205},5482.4793242000205,0,0,0,86356.080047629235,0,0,0,0,0,0,0,0,0,86356.080047629235,{"$f":"Inputs!$D$152*F283+Inputs!$D$153*G283+Inputs!$D$154*H283","v":13648.245874740116},{"$f":"Inputs!$D$155*I283","v":11948.249006145705},{"$f":"'Voc Ed'!L283","v":0},{"$f":"Inputs!$D$156*$I283","v":1194.8249006145704},{"$f":"Inputs!$D$157*$I283","v":4779.2996024582817},{"$f":"Inputs!$D$158*$I283","v":1531.5010601036743},{"$f":"IF(Inputs!$D$100=1,0,Activities!R283)","v":6291.7580554386923},39393.878499501043,786278.12128584983]
["1703000","Sheridan #3",{"$f":"'School Reference Sheet'!I40","v":"1703051"},{"$f":"'School Reference Sheet'!J40","v":"Arvada-Clearmont Junior High"},{"$f":"'School Reference Sheet'!K40","v":"7-8"},{"$f":"IF(M284=1,SUM(ADM!F284:J284),IF(N284=1,SUM(ADM!F284:L284),SUM(ADM!F284:K284,0)))","v":0},{"$f":"ADM!S284-'School Resources'!H284-'School Resources'!F284","v":16.432000000000002},{"$f":"IF(SUM(ADM!N284:R284)=ADM!S284,SUM(ADM!N284:R284),IF(OR(SUM(ADM!F284:O284)=ADM!S284,SUM(ADM!G284:O284)=ADM!S284,SUM(ADM!H284:O284)=ADM!S284,SUM(ADM!I284:O284)=ADM!S284,SUM(ADM!J284:O284)=ADM!S284,SUM(ADM!K284:O284)=ADM!S284,SUM(ADM!L284:O284)=ADM!S284,SUM(ADM!M284:O284)=ADM!S284,SUM(ADM!N284:O284)=ADM!S284),0,SUM(ADM!O284:R284)))","v":0},{"$f":"SUM(ADM!$F284:$R284)","v":16.432000000000002},"F",{"$f":"IF(I284<=Inputs!$D$104,\"T\",\"F\")","v":"T"},{"$f":"IF(Inputs!$D$106=1,1,0)","v":0},{"$f":"IF(AND(SUM(ADM!F284:J284)=0,SUM(ADM!O284:R284)=0,ADM!K284>0,ADM!N284>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M284:R284)=0,ADM!L284>0),1,0)","v":0},"M",{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!F284/Inputs!$D$80)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!G284/Inputs!$D$81)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!H284/Inputs!$D$82)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!I284/Inputs!$D$83)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!J284/Inputs!$D$84)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(M284=1,ADM!K284/Inputs!$D$95,ADM!K284/Inputs!$D$85))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(N284=1,ADM!L284/Inputs!$D$96,ADM!L284/Inputs!$D$86))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!M284/Inputs!$D$87)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!N284/Inputs!$D$88)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!O284/Inputs!$D$89)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!P284/Inputs!$D$90)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!Q284/Inputs!$D$91)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,ADM!R284/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N284:R284)=ADM!S284,SUM(X284:AB284),IF(OR(SUM(ADM!F284:O284)=ADM!S284,SUM(ADM!G284:O284)=ADM!S284,SUM(ADM!H284:O284)=ADM!S284,SUM(ADM!I284:O284)=ADM!S284,SUM(ADM!J284:O284)=ADM!S284,SUM(ADM!K284:O284)=ADM!S284,SUM(ADM!L284:O284)=ADM!S284,SUM(ADM!M284:O284)=ADM!S284,SUM(ADM!N284:O284)=ADM!S284),SUM(Z284:AB284),SUM(Y284:AB284)))","v":0},0,{"$f":"Inputs!$D$39*AC284","v":0},{"$f":"Inputs!$D$40*AD284","v":0},{"$f":"Inputs!$D$41*AE284","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'Voc Ed'!H284)","v":0},0,{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$72=1,$F284=0,Inputs!$D$74<=$AC284+$AG284),0,IF(AND($F284>0,$F284<=Inputs!$D$104,Inputs!$D$72=2),$F284/Inputs!$D$94-($AC284+$AG284),Inputs!$D$74-($AC284+$AG284)))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$72=1,$G284=0,Inputs!$D$75<=$AD284+$AH284),0,IF(Inputs!$D$72=2,IF(AND($G284>0,$G284<=Inputs!$D$104),$G284/Inputs!$D$94-($AD284+$AH284),Inputs!$D$75-($AD284+$AH284))))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$72=1,$H284=0,Inputs!$D$76<=$AE284+$AI284+AJ284),0,IF(Inputs!$D$72=2,IF(AND($H284>0,$H284<=Inputs!$D$104),$H284/Inputs!$D$94-($AE284+$AI284+$AJ284),Inputs!$D$76-($AE284+$AI284+$AJ284))))","v":0},{"$f":"IF(OR(J284=\"T\",K284=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O284=\"EM\",(AD284+AH284+AJ284)<Inputs!$D$75),Inputs!$D$75-(AD284+AH284+AJ284),IF(AND(O284=\"M\",(AD284+AH284+AJ284)<Inputs!$D$75),Inputs!$D$75-(AD284+AH284+AJ284),IF(AND(OR(O284=\"MH\",O284=\"H\",O284=\"EMH\"),(AD284+AE284+AH284+AI284+AJ284)<Inputs!$D$76),Inputs!$D$76-(AD284+AE284+AH284+AI284+AJ284),0)))),0))","v":0},0,{"$f":"IF($J284=\"T\",$I284/Inputs!$D$93,0)","v":0},{"$f":"IF(L284=1,(I284/7)*1.5,IF($J284=\"T\",0,IF(AND($K284=\"T\",($I284/Inputs!$D$94)>=1),$I284/Inputs!$D$94,IF(AND($K284=\"T\",($I284/Inputs!$D$94)<1),1,0))))","v":2.3474285714285719},{"$f":"'Small District Adjustment'!L284","v":0.31257142857142828},2.3474285714285719,{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$234=0,O284=\"M\",O284=\"H\"), 0,(F284*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$234=0,O284=\"E\",O284=\"H\"), 0,(SUM(F284:G284)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",Inputs!$D$234=0,O284=\"E\",O284=\"M\"), 0,(SUM(F284:H284)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'At-Risk'!T284/100)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'At-Risk'!U284/100)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'At-Risk'!V284/100)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(AND(O284=\"E\", SUM(AX284:AZ284)<1/Inputs!$D$253*F284),1/Inputs!$D$253*F284-SUM(AX284:AZ284),IF(AND(O284=\"M\", SUM(AX284:AZ284)<1/Inputs!$D$256*SUM(F284:G284)),1/Inputs!$D$256* SUM(F284:G284)-SUM(AX284:AZ284),IF(AND(O284=\"H\",SUM(AX284:AZ284)<1/Inputs!$D$260*SUM(F284:H284)),1/Inputs!$D$260*SUM(F284:H284)-SUM(AX284:AZ284),0))))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'At-Risk'!AJ284/100)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F284:$R284)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F284:$K284)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J284:$K284)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L284:$N284)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O284:$R284)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F284:$R284)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F284:$K284)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J284:$K284)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L284:$N284)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O284:$R284)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",F284=0,Inputs!$D$247=0,O284=\"M\",O284=\"H\"),0,1/Inputs!$D$253*F284)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",G284=0,Inputs!$D$247=0,O284=\"H\",O284=\"E\"),0,IF(SUM(F284:G284)<Inputs!$D$254,1/Inputs!$D$254*SUM(F284:G284),IF(SUM(F284:G284)>Inputs!$D$257,1/Inputs!$D$257*SUM(F284:G284),1)))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",H284=0,Inputs!$D$247=0,O284=\"E\",O284=\"M\"),0,IF(SUM(F284:H284)<Inputs!$D$258,1/Inputs!$D$258*SUM(F284:H284),IF(SUM(F284:H284)>Inputs!$D$261,1/Inputs!$D$261*SUM(F284:H284),1)))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",G284=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G284)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",H284=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H284)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,'At-Risk'!S284/100)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\"),0,IF(AND(O284=\"E\",'At-Risk'!S284/100<1/Inputs!$D$253*F284),1/Inputs!$D$253*F284-'At-Risk'!S284/100,IF(AND(O284=\"M\",'At-Risk'!S284/100<1/Inputs!$D$256*SUM(F284:G284)),1/Inputs!$D$256* SUM(F284:G284)-'At-Risk'!S284/100,IF(AND(O284=\"H\",'At-Risk'!S284/100<1/Inputs!$D$260*SUM(F284:H284)),1/Inputs!$D$260*SUM(F284:H284)-'At-Risk'!S284/100,0))))","v":0},0,{"$f":"IF(OR(J284=\"T\",K284=\"T\"),0,IF(O284=\"E\",2/Inputs!$D$253*F284,IF(O284=\"M\",2/Inputs!$D$256*SUM(F284:G284),IF(O284=\"H\",5/Inputs!$D$261*SUM(F284:H284),0))))","v":0},0,{"$f":"IF(OR($J284=\"T\",$K284=\"T\",F284=0,O284=\"M\",O284=\"H\"),0,IF(F284<Inputs!$D$251,1/Inputs!$D$251*F284,1))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",G284=0,O284=\"E\",O284=\"H\"),0,IF(SUM(F284:G284)<Inputs!$D$254,1/Inputs!$D$254*SUM(F284:G284),1))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",H284=0,O284=\"E\",O284=\"M\"),0,IF(SUM(F284:H284)<Inputs!$D$258,1/Inputs!$D$258*SUM(F284:H284),1))","v":0},1,{"$f":"IF(OR($J284=\"T\",$K284=\"T\",F284=0),0,IF(AND(O284=\"E\",F284>Inputs!$D$253),(F284-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",G284=0),0,IF(AND(O284=\"M\",SUM(F284:G284)>Inputs!$D$256),(SUM(F284:G284)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",H284=0),0,IF(AND(O284=\"H\",SUM(F284:H284)>Inputs!$D$260),(SUM(F284:H284)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K284=\"T\",$J284=\"T\",O284=\"M\",O284=\"H\"),0,IF(F284<Inputs!$D$251,1/Inputs!$D$251*F284,IF(F284>Inputs!$D$253,1/Inputs!$D$253*F284,1)))","v":0},{"$f":"IF(OR($K284=\"T\",$J284=\"T\",O284=\"E\",O284=\"H\"),0,IF(SUM(F284:G284)<Inputs!$D$254,1/Inputs!$D$254*SUM(F284:G284),IF(SUM(F284:G284)>Inputs!$D$256,1/Inputs!$D$256*SUM(F284:G284),1)))","v":0},{"$f":"IF(OR($K284=\"T\",$J284=\"T\",O284=\"E\",O284=\"M\"),0,IF(SUM(F284:H284)<Inputs!$D$258,1/Inputs!$D$258*SUM(F284:H284),IF(SUM(F284:H284)>Inputs!$D$261,1/Inputs!$D$261*SUM(F284:H284),1)))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",F284=0,O284=\"M\",O284=\"H\"),0,1/Inputs!$D$253*F284)","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",G284=0,O284=\"E\",O284=\"H\"),0,1/Inputs!$D$256*SUM(F284:G284))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",H284=0,O284=\"E\",O284=\"M\"),0,4/Inputs!$D$261*SUM(F284:H284))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183056.30390930932,24374.829171955229,207431.13308126456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF284+AK284+AP284+AT284+SUM(AU284:BD284))*175*Inputs!$D$228*(1+0.0765)","v":2217.3894913669087},2217.3894913669087,0,0,0,86356.080047629235,0,0,0,0,0,0,0,0,0,86356.080047629235,{"$f":"Inputs!$D$152*F284+Inputs!$D$153*G284+Inputs!$D$154*H284","v":5520.0348580715181},{"$f":"Inputs!$D$155*I284","v":4832.4708986163787},{"$f":"'Voc Ed'!L284","v":0},{"$f":"Inputs!$D$156*$I284","v":483.2470898616379},{"$f":"Inputs!$D$157*$I284","v":1932.9883594465516},{"$f":"Inputs!$D$158*$I284","v":619.41580731573242},{"$f":"IF(Inputs!$D$100=1,0,Activities!R284)","v":12169.898965418835},25558.055978730656,321562.6585989914]
["1703000","Sheridan #3",{"$f":"'School Reference Sheet'!L40","v":"1703055"},{"$f":"'School Reference Sheet'!M40","v":"Arvada-Clearmont High School"},{"$f":"'School Reference Sheet'!N40","v":"9-12"},{"$f":"IF(M285=1,SUM(ADM!F285:J285),IF(N285=1,SUM(ADM!F285:L285),SUM(ADM!F285:K285,0)))","v":0},{"$f":"ADM!S285-'School Resources'!H285-'School Resources'!F285","v":0},{"$f":"IF(SUM(ADM!N285:R285)=ADM!S285,SUM(ADM!N285:R285),IF(OR(SUM(ADM!F285:O285)=ADM!S285,SUM(ADM!G285:O285)=ADM!S285,SUM(ADM!H285:O285)=ADM!S285,SUM(ADM!I285:O285)=ADM!S285,SUM(ADM!J285:O285)=ADM!S285,SUM(ADM!K285:O285)=ADM!S285,SUM(ADM!L285:O285)=ADM!S285,SUM(ADM!M285:O285)=ADM!S285,SUM(ADM!N285:O285)=ADM!S285),0,SUM(ADM!O285:R285)))","v":31.818333333333335},{"$f":"SUM(ADM!$F285:$R285)","v":31.818333333333335},"F",{"$f":"IF(I285<=Inputs!$D$104,\"T\",\"F\")","v":"T"},{"$f":"IF(Inputs!$D$106=1,1,0)","v":0},{"$f":"IF(AND(SUM(ADM!F285:J285)=0,SUM(ADM!O285:R285)=0,ADM!K285>0,ADM!N285>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M285:R285)=0,ADM!L285>0),1,0)","v":0},"H",{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!F285/Inputs!$D$80)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!G285/Inputs!$D$81)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!H285/Inputs!$D$82)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!I285/Inputs!$D$83)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!J285/Inputs!$D$84)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(M285=1,ADM!K285/Inputs!$D$95,ADM!K285/Inputs!$D$85))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(N285=1,ADM!L285/Inputs!$D$96,ADM!L285/Inputs!$D$86))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!M285/Inputs!$D$87)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!N285/Inputs!$D$88)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!O285/Inputs!$D$89)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!P285/Inputs!$D$90)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!Q285/Inputs!$D$91)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,ADM!R285/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N285:R285)=ADM!S285,SUM(X285:AB285),IF(OR(SUM(ADM!F285:O285)=ADM!S285,SUM(ADM!G285:O285)=ADM!S285,SUM(ADM!H285:O285)=ADM!S285,SUM(ADM!I285:O285)=ADM!S285,SUM(ADM!J285:O285)=ADM!S285,SUM(ADM!K285:O285)=ADM!S285,SUM(ADM!L285:O285)=ADM!S285,SUM(ADM!M285:O285)=ADM!S285,SUM(ADM!N285:O285)=ADM!S285),SUM(Z285:AB285),SUM(Y285:AB285)))","v":0},0,{"$f":"Inputs!$D$39*AC285","v":0},{"$f":"Inputs!$D$40*AD285","v":0},{"$f":"Inputs!$D$41*AE285","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'Voc Ed'!H285)","v":0},0,{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$72=1,$F285=0,Inputs!$D$74<=$AC285+$AG285),0,IF(AND($F285>0,$F285<=Inputs!$D$104,Inputs!$D$72=2),$F285/Inputs!$D$94-($AC285+$AG285),Inputs!$D$74-($AC285+$AG285)))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$72=1,$G285=0,Inputs!$D$75<=$AD285+$AH285),0,IF(Inputs!$D$72=2,IF(AND($G285>0,$G285<=Inputs!$D$104),$G285/Inputs!$D$94-($AD285+$AH285),Inputs!$D$75-($AD285+$AH285))))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$72=1,$H285=0,Inputs!$D$76<=$AE285+$AI285+AJ285),0,IF(Inputs!$D$72=2,IF(AND($H285>0,$H285<=Inputs!$D$104),$H285/Inputs!$D$94-($AE285+$AI285+$AJ285),Inputs!$D$76-($AE285+$AI285+$AJ285))))","v":0},{"$f":"IF(OR(J285=\"T\",K285=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O285=\"EM\",(AD285+AH285+AJ285)<Inputs!$D$75),Inputs!$D$75-(AD285+AH285+AJ285),IF(AND(O285=\"M\",(AD285+AH285+AJ285)<Inputs!$D$75),Inputs!$D$75-(AD285+AH285+AJ285),IF(AND(OR(O285=\"MH\",O285=\"H\",O285=\"EMH\"),(AD285+AE285+AH285+AI285+AJ285)<Inputs!$D$76),Inputs!$D$76-(AD285+AE285+AH285+AI285+AJ285),0)))),0))","v":0},0,{"$f":"IF($J285=\"T\",$I285/Inputs!$D$93,0)","v":0},{"$f":"IF(L285=1,(I285/7)*1.5,IF($J285=\"T\",0,IF(AND($K285=\"T\",($I285/Inputs!$D$94)>=1),$I285/Inputs!$D$94,IF(AND($K285=\"T\",($I285/Inputs!$D$94)<1),1,0))))","v":4.5454761904761911},{"$f":"'Small District Adjustment'!L285","v":0.77452380952380917},4.5454761904761911,{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$234=0,O285=\"M\",O285=\"H\"), 0,(F285*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$234=0,O285=\"E\",O285=\"H\"), 0,(SUM(F285:G285)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",Inputs!$D$234=0,O285=\"E\",O285=\"M\"), 0,(SUM(F285:H285)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'At-Risk'!T285/100)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'At-Risk'!U285/100)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'At-Risk'!V285/100)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(AND(O285=\"E\", SUM(AX285:AZ285)<1/Inputs!$D$253*F285),1/Inputs!$D$253*F285-SUM(AX285:AZ285),IF(AND(O285=\"M\", SUM(AX285:AZ285)<1/Inputs!$D$256*SUM(F285:G285)),1/Inputs!$D$256* SUM(F285:G285)-SUM(AX285:AZ285),IF(AND(O285=\"H\",SUM(AX285:AZ285)<1/Inputs!$D$260*SUM(F285:H285)),1/Inputs!$D$260*SUM(F285:H285)-SUM(AX285:AZ285),0))))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'At-Risk'!AJ285/100)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F285:$R285)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F285:$K285)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J285:$K285)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L285:$N285)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O285:$R285)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F285:$R285)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F285:$K285)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J285:$K285)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L285:$N285)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O285:$R285)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",F285=0,Inputs!$D$247=0,O285=\"M\",O285=\"H\"),0,1/Inputs!$D$253*F285)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",G285=0,Inputs!$D$247=0,O285=\"H\",O285=\"E\"),0,IF(SUM(F285:G285)<Inputs!$D$254,1/Inputs!$D$254*SUM(F285:G285),IF(SUM(F285:G285)>Inputs!$D$257,1/Inputs!$D$257*SUM(F285:G285),1)))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",H285=0,Inputs!$D$247=0,O285=\"E\",O285=\"M\"),0,IF(SUM(F285:H285)<Inputs!$D$258,1/Inputs!$D$258*SUM(F285:H285),IF(SUM(F285:H285)>Inputs!$D$261,1/Inputs!$D$261*SUM(F285:H285),1)))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",G285=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G285)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",H285=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H285)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,'At-Risk'!S285/100)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\"),0,IF(AND(O285=\"E\",'At-Risk'!S285/100<1/Inputs!$D$253*F285),1/Inputs!$D$253*F285-'At-Risk'!S285/100,IF(AND(O285=\"M\",'At-Risk'!S285/100<1/Inputs!$D$256*SUM(F285:G285)),1/Inputs!$D$256* SUM(F285:G285)-'At-Risk'!S285/100,IF(AND(O285=\"H\",'At-Risk'!S285/100<1/Inputs!$D$260*SUM(F285:H285)),1/Inputs!$D$260*SUM(F285:H285)-'At-Risk'!S285/100,0))))","v":0},0,{"$f":"IF(OR(J285=\"T\",K285=\"T\"),0,IF(O285=\"E\",2/Inputs!$D$253*F285,IF(O285=\"M\",2/Inputs!$D$256*SUM(F285:G285),IF(O285=\"H\",5/Inputs!$D$261*SUM(F285:H285),0))))","v":0},0,{"$f":"IF(OR($J285=\"T\",$K285=\"T\",F285=0,O285=\"M\",O285=\"H\"),0,IF(F285<Inputs!$D$251,1/Inputs!$D$251*F285,1))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",G285=0,O285=\"E\",O285=\"H\"),0,IF(SUM(F285:G285)<Inputs!$D$254,1/Inputs!$D$254*SUM(F285:G285),1))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",H285=0,O285=\"E\",O285=\"M\"),0,IF(SUM(F285:H285)<Inputs!$D$258,1/Inputs!$D$258*SUM(F285:H285),1))","v":0},1,{"$f":"IF(OR($J285=\"T\",$K285=\"T\",F285=0),0,IF(AND(O285=\"E\",F285>Inputs!$D$253),(F285-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",G285=0),0,IF(AND(O285=\"M\",SUM(F285:G285)>Inputs!$D$256),(SUM(F285:G285)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",H285=0),0,IF(AND(O285=\"H\",SUM(F285:H285)>Inputs!$D$260),(SUM(F285:H285)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K285=\"T\",$J285=\"T\",O285=\"M\",O285=\"H\"),0,IF(F285<Inputs!$D$251,1/Inputs!$D$251*F285,IF(F285>Inputs!$D$253,1/Inputs!$D$253*F285,1)))","v":0},{"$f":"IF(OR($K285=\"T\",$J285=\"T\",O285=\"E\",O285=\"H\"),0,IF(SUM(F285:G285)<Inputs!$D$254,1/Inputs!$D$254*SUM(F285:G285),IF(SUM(F285:G285)>Inputs!$D$256,1/Inputs!$D$256*SUM(F285:G285),1)))","v":0},{"$f":"IF(OR($K285=\"T\",$J285=\"T\",O285=\"E\",O285=\"M\"),0,IF(SUM(F285:H285)<Inputs!$D$258,1/Inputs!$D$258*SUM(F285:H285),IF(SUM(F285:H285)>Inputs!$D$261,1/Inputs!$D$261*SUM(F285:H285),1)))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",F285=0,O285=\"M\",O285=\"H\"),0,1/Inputs!$D$253*F285)","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",G285=0,O285=\"E\",O285=\"H\"),0,1/Inputs!$D$256*SUM(F285:G285))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",H285=0,O285=\"E\",O285=\"M\"),0,4/Inputs!$D$261*SUM(F285:H285))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,354463.637813679,60398.628348850092,414862.26616252912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF285+AK285+AP285+AT285+SUM(AU285:BD285))*175*Inputs!$D$228*(1+0.0765)","v":4293.6731965763602},4293.6731965763602,0,0,0,86356.080047629235,0,0,0,0,0,0,0,0,0,86356.080047629235,{"$f":"Inputs!$D$152*F285+Inputs!$D$153*G285+Inputs!$D$154*H285","v":13087.695634788517},{"$f":"Inputs!$D$155*I285","v":9357.4227042240018},{"$f":"'Voc Ed'!L285","v":14279.108763894417},{"$f":"Inputs!$D$156*$I285","v":935.74227042240022},{"$f":"Inputs!$D$157*$I285","v":3742.9690816896009},{"$f":"Inputs!$D$158*$I285","v":1199.4144735338209},{"$f":"IF(Inputs!$D$100=1,0,Activities!R285)","v":59394.919240729178},101997.27216928193,607509.29157601669]
["1801000","Sublette #1",{"$f":"'School Reference Sheet'!C41","v":"1801001"},{"$f":"'School Reference Sheet'!D41","v":"Bondurant Elementary"},{"$f":"'School Reference Sheet'!E41","v":"K-5"},{"$f":"IF(M286=1,SUM(ADM!F286:J286),IF(N286=1,SUM(ADM!F286:L286),SUM(ADM!F286:K286,0)))","v":4.7533333333333339},{"$f":"ADM!S286-'School Resources'!H286-'School Resources'!F286","v":0},{"$f":"IF(SUM(ADM!N286:R286)=ADM!S286,SUM(ADM!N286:R286),IF(OR(SUM(ADM!F286:O286)=ADM!S286,SUM(ADM!G286:O286)=ADM!S286,SUM(ADM!H286:O286)=ADM!S286,SUM(ADM!I286:O286)=ADM!S286,SUM(ADM!J286:O286)=ADM!S286,SUM(ADM!K286:O286)=ADM!S286,SUM(ADM!L286:O286)=ADM!S286,SUM(ADM!M286:O286)=ADM!S286,SUM(ADM!N286:O286)=ADM!S286),0,SUM(ADM!O286:R286)))","v":0},{"$f":"SUM(ADM!$F286:$R286)","v":4.7533333333333339},"F",{"$f":"IF(I286<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F286:J286)=0,SUM(ADM!O286:R286)=0,ADM!K286>0,ADM!N286>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M286:R286)=0,ADM!L286>0),1,0)","v":0},"E",{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!F286/Inputs!$D$80)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!G286/Inputs!$D$81)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!H286/Inputs!$D$82)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!I286/Inputs!$D$83)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!J286/Inputs!$D$84)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(M286=1,ADM!K286/Inputs!$D$95,ADM!K286/Inputs!$D$85))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(N286=1,ADM!L286/Inputs!$D$96,ADM!L286/Inputs!$D$86))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!M286/Inputs!$D$87)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!N286/Inputs!$D$88)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!O286/Inputs!$D$89)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!P286/Inputs!$D$90)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!Q286/Inputs!$D$91)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,ADM!R286/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N286:R286)=ADM!S286,SUM(X286:AB286),IF(OR(SUM(ADM!F286:O286)=ADM!S286,SUM(ADM!G286:O286)=ADM!S286,SUM(ADM!H286:O286)=ADM!S286,SUM(ADM!I286:O286)=ADM!S286,SUM(ADM!J286:O286)=ADM!S286,SUM(ADM!K286:O286)=ADM!S286,SUM(ADM!L286:O286)=ADM!S286,SUM(ADM!M286:O286)=ADM!S286,SUM(ADM!N286:O286)=ADM!S286),SUM(Z286:AB286),SUM(Y286:AB286)))","v":0},0,{"$f":"Inputs!$D$39*AC286","v":0},{"$f":"Inputs!$D$40*AD286","v":0},{"$f":"Inputs!$D$41*AE286","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'Voc Ed'!H286)","v":0},0,{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$72=1,$F286=0,Inputs!$D$74<=$AC286+$AG286),0,IF(AND($F286>0,$F286<=Inputs!$D$104,Inputs!$D$72=2),$F286/Inputs!$D$94-($AC286+$AG286),Inputs!$D$74-($AC286+$AG286)))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$72=1,$G286=0,Inputs!$D$75<=$AD286+$AH286),0,IF(Inputs!$D$72=2,IF(AND($G286>0,$G286<=Inputs!$D$104),$G286/Inputs!$D$94-($AD286+$AH286),Inputs!$D$75-($AD286+$AH286))))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$72=1,$H286=0,Inputs!$D$76<=$AE286+$AI286+AJ286),0,IF(Inputs!$D$72=2,IF(AND($H286>0,$H286<=Inputs!$D$104),$H286/Inputs!$D$94-($AE286+$AI286+$AJ286),Inputs!$D$76-($AE286+$AI286+$AJ286))))","v":0},{"$f":"IF(OR(J286=\"T\",K286=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O286=\"EM\",(AD286+AH286+AJ286)<Inputs!$D$75),Inputs!$D$75-(AD286+AH286+AJ286),IF(AND(O286=\"M\",(AD286+AH286+AJ286)<Inputs!$D$75),Inputs!$D$75-(AD286+AH286+AJ286),IF(AND(OR(O286=\"MH\",O286=\"H\",O286=\"EMH\"),(AD286+AE286+AH286+AI286+AJ286)<Inputs!$D$76),Inputs!$D$76-(AD286+AE286+AH286+AI286+AJ286),0)))),0))","v":0},0,{"$f":"IF($J286=\"T\",$I286/Inputs!$D$93,0)","v":0},{"$f":"IF(L286=1,(I286/7)*1.5,IF($J286=\"T\",0,IF(AND($K286=\"T\",($I286/Inputs!$D$94)>=1),$I286/Inputs!$D$94,IF(AND($K286=\"T\",($I286/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L286","v":0},1,{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$234=0,O286=\"M\",O286=\"H\"), 0,(F286*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$234=0,O286=\"E\",O286=\"H\"), 0,(SUM(F286:G286)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",Inputs!$D$234=0,O286=\"E\",O286=\"M\"), 0,(SUM(F286:H286)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'At-Risk'!T286/100)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'At-Risk'!U286/100)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'At-Risk'!V286/100)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(AND(O286=\"E\", SUM(AX286:AZ286)<1/Inputs!$D$253*F286),1/Inputs!$D$253*F286-SUM(AX286:AZ286),IF(AND(O286=\"M\", SUM(AX286:AZ286)<1/Inputs!$D$256*SUM(F286:G286)),1/Inputs!$D$256* SUM(F286:G286)-SUM(AX286:AZ286),IF(AND(O286=\"H\",SUM(AX286:AZ286)<1/Inputs!$D$260*SUM(F286:H286)),1/Inputs!$D$260*SUM(F286:H286)-SUM(AX286:AZ286),0))))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'At-Risk'!AJ286/100)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F286:$R286)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F286:$K286)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J286:$K286)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L286:$N286)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O286:$R286)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F286:$R286)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F286:$K286)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J286:$K286)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L286:$N286)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O286:$R286)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",F286=0,Inputs!$D$247=0,O286=\"M\",O286=\"H\"),0,1/Inputs!$D$253*F286)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",G286=0,Inputs!$D$247=0,O286=\"H\",O286=\"E\"),0,IF(SUM(F286:G286)<Inputs!$D$254,1/Inputs!$D$254*SUM(F286:G286),IF(SUM(F286:G286)>Inputs!$D$257,1/Inputs!$D$257*SUM(F286:G286),1)))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",H286=0,Inputs!$D$247=0,O286=\"E\",O286=\"M\"),0,IF(SUM(F286:H286)<Inputs!$D$258,1/Inputs!$D$258*SUM(F286:H286),IF(SUM(F286:H286)>Inputs!$D$261,1/Inputs!$D$261*SUM(F286:H286),1)))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",G286=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G286)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",H286=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H286)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,'At-Risk'!S286/100)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\"),0,IF(AND(O286=\"E\",'At-Risk'!S286/100<1/Inputs!$D$253*F286),1/Inputs!$D$253*F286-'At-Risk'!S286/100,IF(AND(O286=\"M\",'At-Risk'!S286/100<1/Inputs!$D$256*SUM(F286:G286)),1/Inputs!$D$256* SUM(F286:G286)-'At-Risk'!S286/100,IF(AND(O286=\"H\",'At-Risk'!S286/100<1/Inputs!$D$260*SUM(F286:H286)),1/Inputs!$D$260*SUM(F286:H286)-'At-Risk'!S286/100,0))))","v":0},0,{"$f":"IF(OR(J286=\"T\",K286=\"T\"),0,IF(O286=\"E\",2/Inputs!$D$253*F286,IF(O286=\"M\",2/Inputs!$D$256*SUM(F286:G286),IF(O286=\"H\",5/Inputs!$D$261*SUM(F286:H286),0))))","v":0},0,{"$f":"IF(OR($J286=\"T\",$K286=\"T\",F286=0,O286=\"M\",O286=\"H\"),0,IF(F286<Inputs!$D$251,1/Inputs!$D$251*F286,1))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",G286=0,O286=\"E\",O286=\"H\"),0,IF(SUM(F286:G286)<Inputs!$D$254,1/Inputs!$D$254*SUM(F286:G286),1))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",H286=0,O286=\"E\",O286=\"M\"),0,IF(SUM(F286:H286)<Inputs!$D$258,1/Inputs!$D$258*SUM(F286:H286),1))","v":0},1,{"$f":"IF(OR($J286=\"T\",$K286=\"T\",F286=0),0,IF(AND(O286=\"E\",F286>Inputs!$D$253),(F286-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",G286=0),0,IF(AND(O286=\"M\",SUM(F286:G286)>Inputs!$D$256),(SUM(F286:G286)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",H286=0),0,IF(AND(O286=\"H\",SUM(F286:H286)>Inputs!$D$260),(SUM(F286:H286)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K286=\"T\",$J286=\"T\",O286=\"M\",O286=\"H\"),0,IF(F286<Inputs!$D$251,1/Inputs!$D$251*F286,IF(F286>Inputs!$D$253,1/Inputs!$D$253*F286,1)))","v":0},{"$f":"IF(OR($K286=\"T\",$J286=\"T\",O286=\"E\",O286=\"H\"),0,IF(SUM(F286:G286)<Inputs!$D$254,1/Inputs!$D$254*SUM(F286:G286),IF(SUM(F286:G286)>Inputs!$D$256,1/Inputs!$D$256*SUM(F286:G286),1)))","v":0},{"$f":"IF(OR($K286=\"T\",$J286=\"T\",O286=\"E\",O286=\"M\"),0,IF(SUM(F286:H286)<Inputs!$D$258,1/Inputs!$D$258*SUM(F286:H286),IF(SUM(F286:H286)>Inputs!$D$261,1/Inputs!$D$261*SUM(F286:H286),1)))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",F286=0,O286=\"M\",O286=\"H\"),0,1/Inputs!$D$253*F286)","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",G286=0,O286=\"E\",O286=\"H\"),0,1/Inputs!$D$256*SUM(F286:G286))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",H286=0,O286=\"E\",O286=\"M\"),0,4/Inputs!$D$261*SUM(F286:H286))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79480.245807748477,0,79480.245807748477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF286+AK286+AP286+AT286+SUM(AU286:BD286))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,101603.22428248558,0,0,0,0,0,0,0,0,0,101603.22428248558,{"$f":"Inputs!$D$152*F286+Inputs!$D$153*G286+Inputs!$D$154*H286","v":1596.7968410438948},{"$f":"Inputs!$D$155*I286","v":1397.9031770178019},{"$f":"'Voc Ed'!L286","v":0},{"$f":"Inputs!$D$156*$I286","v":139.7903177017802},{"$f":"Inputs!$D$157*$I286","v":559.16127080712079},{"$f":"Inputs!$D$158*$I286","v":179.18024611169963},{"$f":"IF(Inputs!$D$100=1,0,Activities!R286)","v":115.1750491666667},3988.0069018489639,186016.08059721743]
["1801000","Sublette #1",{"$f":"'School Reference Sheet'!F41","v":"1801002"},{"$f":"'School Reference Sheet'!G41","v":"Pinedale Elementary"},{"$f":"'School Reference Sheet'!H41","v":"K-5"},{"$f":"IF(M287=1,SUM(ADM!F287:J287),IF(N287=1,SUM(ADM!F287:L287),SUM(ADM!F287:K287,0)))","v":499.14799999999997},{"$f":"ADM!S287-'School Resources'!H287-'School Resources'!F287","v":0},{"$f":"IF(SUM(ADM!N287:R287)=ADM!S287,SUM(ADM!N287:R287),IF(OR(SUM(ADM!F287:O287)=ADM!S287,SUM(ADM!G287:O287)=ADM!S287,SUM(ADM!H287:O287)=ADM!S287,SUM(ADM!I287:O287)=ADM!S287,SUM(ADM!J287:O287)=ADM!S287,SUM(ADM!K287:O287)=ADM!S287,SUM(ADM!L287:O287)=ADM!S287,SUM(ADM!M287:O287)=ADM!S287,SUM(ADM!N287:O287)=ADM!S287),0,SUM(ADM!O287:R287)))","v":0},{"$f":"SUM(ADM!$F287:$R287)","v":499.14799999999997},"F",{"$f":"IF(I287<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F287:J287)=0,SUM(ADM!O287:R287)=0,ADM!K287>0,ADM!N287>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M287:R287)=0,ADM!L287>0),1,0)","v":0},"E",{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!F287/Inputs!$D$80)","v":6.1211250000000001},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!G287/Inputs!$D$81)","v":5.1239375000000003},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!H287/Inputs!$D$82)","v":4.5944374999999997},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!I287/Inputs!$D$83)","v":4.594125},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!J287/Inputs!$D$84)","v":5.5646250000000004},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(M287=1,ADM!K287/Inputs!$D$95,ADM!K287/Inputs!$D$85))","v":5.1985000000000001},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(N287=1,ADM!L287/Inputs!$D$96,ADM!L287/Inputs!$D$86))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!M287/Inputs!$D$87)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!N287/Inputs!$D$88)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!O287/Inputs!$D$89)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!P287/Inputs!$D$90)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!Q287/Inputs!$D$91)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,ADM!R287/Inputs!$D$92)","v":0},31.196749999999998,0,{"$f":"IF(SUM(ADM!N287:R287)=ADM!S287,SUM(X287:AB287),IF(OR(SUM(ADM!F287:O287)=ADM!S287,SUM(ADM!G287:O287)=ADM!S287,SUM(ADM!H287:O287)=ADM!S287,SUM(ADM!I287:O287)=ADM!S287,SUM(ADM!J287:O287)=ADM!S287,SUM(ADM!K287:O287)=ADM!S287,SUM(ADM!L287:O287)=ADM!S287,SUM(ADM!M287:O287)=ADM!S287,SUM(ADM!N287:O287)=ADM!S287),SUM(Z287:AB287),SUM(Y287:AB287)))","v":0},31.196749999999998,{"$f":"Inputs!$D$39*AC287","v":6.23935},{"$f":"Inputs!$D$40*AD287","v":0},{"$f":"Inputs!$D$41*AE287","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'Voc Ed'!H287)","v":0},6.23935,{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$72=1,$F287=0,Inputs!$D$74<=$AC287+$AG287),0,IF(AND($F287>0,$F287<=Inputs!$D$104,Inputs!$D$72=2),$F287/Inputs!$D$94-($AC287+$AG287),Inputs!$D$74-($AC287+$AG287)))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$72=1,$G287=0,Inputs!$D$75<=$AD287+$AH287),0,IF(Inputs!$D$72=2,IF(AND($G287>0,$G287<=Inputs!$D$104),$G287/Inputs!$D$94-($AD287+$AH287),Inputs!$D$75-($AD287+$AH287))))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$72=1,$H287=0,Inputs!$D$76<=$AE287+$AI287+AJ287),0,IF(Inputs!$D$72=2,IF(AND($H287>0,$H287<=Inputs!$D$104),$H287/Inputs!$D$94-($AE287+$AI287+$AJ287),Inputs!$D$76-($AE287+$AI287+$AJ287))))","v":0},{"$f":"IF(OR(J287=\"T\",K287=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O287=\"EM\",(AD287+AH287+AJ287)<Inputs!$D$75),Inputs!$D$75-(AD287+AH287+AJ287),IF(AND(O287=\"M\",(AD287+AH287+AJ287)<Inputs!$D$75),Inputs!$D$75-(AD287+AH287+AJ287),IF(AND(OR(O287=\"MH\",O287=\"H\",O287=\"EMH\"),(AD287+AE287+AH287+AI287+AJ287)<Inputs!$D$76),Inputs!$D$76-(AD287+AE287+AH287+AI287+AJ287),0)))),0))","v":0},0,{"$f":"IF($J287=\"T\",$I287/Inputs!$D$93,0)","v":0},{"$f":"IF(L287=1,(I287/7)*1.5,IF($J287=\"T\",0,IF(AND($K287=\"T\",($I287/Inputs!$D$94)>=1),$I287/Inputs!$D$94,IF(AND($K287=\"T\",($I287/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L287","v":0},0,{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$234=0,O287=\"M\",O287=\"H\"), 0,(F287*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$234=0,O287=\"E\",O287=\"H\"), 0,(SUM(F287:G287)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",Inputs!$D$234=0,O287=\"E\",O287=\"M\"), 0,(SUM(F287:H287)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'At-Risk'!T287/100)","v":1.1000000000000001},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'At-Risk'!U287/100)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'At-Risk'!V287/100)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(AND(O287=\"E\", SUM(AX287:AZ287)<1/Inputs!$D$253*F287),1/Inputs!$D$253*F287-SUM(AX287:AZ287),IF(AND(O287=\"M\", SUM(AX287:AZ287)<1/Inputs!$D$256*SUM(F287:G287)),1/Inputs!$D$256* SUM(F287:G287)-SUM(AX287:AZ287),IF(AND(O287=\"H\",SUM(AX287:AZ287)<1/Inputs!$D$260*SUM(F287:H287)),1/Inputs!$D$260*SUM(F287:H287)-SUM(AX287:AZ287),0))))","v":0.63315277777777745},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'At-Risk'!AJ287/100)","v":0.31},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F287:$R287)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F287:$K287)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J287:$K287)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L287:$N287)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O287:$R287)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F287:$R287)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F287:$K287)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J287:$K287)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L287:$N287)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O287:$R287)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",F287=0,Inputs!$D$247=0,O287=\"M\",O287=\"H\"),0,1/Inputs!$D$253*F287)","v":1.7331527777777775},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",G287=0,Inputs!$D$247=0,O287=\"H\",O287=\"E\"),0,IF(SUM(F287:G287)<Inputs!$D$254,1/Inputs!$D$254*SUM(F287:G287),IF(SUM(F287:G287)>Inputs!$D$257,1/Inputs!$D$257*SUM(F287:G287),1)))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",H287=0,Inputs!$D$247=0,O287=\"E\",O287=\"M\"),0,IF(SUM(F287:H287)<Inputs!$D$258,1/Inputs!$D$258*SUM(F287:H287),IF(SUM(F287:H287)>Inputs!$D$261,1/Inputs!$D$261*SUM(F287:H287),1)))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",G287=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G287)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",H287=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H287)","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,'At-Risk'!S287/100)","v":1.1000000000000001},{"$f":"IF(OR($J287=\"T\",$K287=\"T\"),0,IF(AND(O287=\"E\",'At-Risk'!S287/100<1/Inputs!$D$253*F287),1/Inputs!$D$253*F287-'At-Risk'!S287/100,IF(AND(O287=\"M\",'At-Risk'!S287/100<1/Inputs!$D$256*SUM(F287:G287)),1/Inputs!$D$256* SUM(F287:G287)-'At-Risk'!S287/100,IF(AND(O287=\"H\",'At-Risk'!S287/100<1/Inputs!$D$260*SUM(F287:H287)),1/Inputs!$D$260*SUM(F287:H287)-'At-Risk'!S287/100,0))))","v":0.63315277777777745},0,{"$f":"IF(OR(J287=\"T\",K287=\"T\"),0,IF(O287=\"E\",2/Inputs!$D$253*F287,IF(O287=\"M\",2/Inputs!$D$256*SUM(F287:G287),IF(O287=\"H\",5/Inputs!$D$261*SUM(F287:H287),0))))","v":3.4663055555555551},8.9757638888888884,{"$f":"IF(OR($J287=\"T\",$K287=\"T\",F287=0,O287=\"M\",O287=\"H\"),0,IF(F287<Inputs!$D$251,1/Inputs!$D$251*F287,1))","v":1},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",G287=0,O287=\"E\",O287=\"H\"),0,IF(SUM(F287:G287)<Inputs!$D$254,1/Inputs!$D$254*SUM(F287:G287),1))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",H287=0,O287=\"E\",O287=\"M\"),0,IF(SUM(F287:H287)<Inputs!$D$258,1/Inputs!$D$258*SUM(F287:H287),1))","v":0},0,{"$f":"IF(OR($J287=\"T\",$K287=\"T\",F287=0),0,IF(AND(O287=\"E\",F287>Inputs!$D$253),(F287-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.73315277777777765},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",G287=0),0,IF(AND(O287=\"M\",SUM(F287:G287)>Inputs!$D$256),(SUM(F287:G287)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",H287=0),0,IF(AND(O287=\"H\",SUM(F287:H287)>Inputs!$D$260),(SUM(F287:H287)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K287=\"T\",$J287=\"T\",O287=\"M\",O287=\"H\"),0,IF(F287<Inputs!$D$251,1/Inputs!$D$251*F287,IF(F287>Inputs!$D$253,1/Inputs!$D$253*F287,1)))","v":1.7331527777777775},{"$f":"IF(OR($K287=\"T\",$J287=\"T\",O287=\"E\",O287=\"H\"),0,IF(SUM(F287:G287)<Inputs!$D$254,1/Inputs!$D$254*SUM(F287:G287),IF(SUM(F287:G287)>Inputs!$D$256,1/Inputs!$D$256*SUM(F287:G287),1)))","v":0},{"$f":"IF(OR($K287=\"T\",$J287=\"T\",O287=\"E\",O287=\"M\"),0,IF(SUM(F287:H287)<Inputs!$D$258,1/Inputs!$D$258*SUM(F287:H287),IF(SUM(F287:H287)>Inputs!$D$261,1/Inputs!$D$261*SUM(F287:H287),1)))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",F287=0,O287=\"M\",O287=\"H\"),0,1/Inputs!$D$253*F287)","v":1.7331527777777775},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",G287=0,O287=\"E\",O287=\"H\"),0,1/Inputs!$D$256*SUM(F287:G287))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",H287=0,O287=\"E\",O287=\"M\"),0,4/Inputs!$D$261*SUM(F287:H287))","v":0},5.1994583333333333,486508.5196199544,407251.81200354022,365167.02184833738,365142.18427152245,442277.76282794238,413178.05783158046,0,0,0,0,0,0,0,2479525.3584028771,0,0,2479525.3584028771,495905.07168057543,0,0,0,495905.07168057543,0,0,0,0,0,0,0,0,0,0,0,0,87428.270388523335,0,0,50323.138411636501,24638.876200402028,0,0,137751.40880015984,0,0,0,0,87428.270388523335,50323.138411636501,0,133081.43242792488,{"$f":"0.05*($AF287+AK287+AP287+AT287+SUM(AU287:BD287))*175*Inputs!$D$228*(1+0.0765)","v":37292.244501900903},608266.77953070728,119926.90465664749,0,0,0,74490.686113882854,0,0,102252.45374192324,0,0,83904.112767916857,0,0,380574.15728037048,{"$f":"Inputs!$D$152*F287+Inputs!$D$153*G287+Inputs!$D$154*H287","v":167679.79304629267},{"$f":"Inputs!$D$155*I287","v":146793.94986018547},{"$f":"'Voc Ed'!L287","v":0},{"$f":"Inputs!$D$156*$I287","v":14679.394986018548},{"$f":"Inputs!$D$157*$I287","v":58717.57994407419},{"$f":"Inputs!$D$158*$I287","v":18815.735235518085},{"$f":"IF(Inputs!$D$100=1,0,Activities!R287)","v":12094.5432205},418780.99629258894,4383052.3631871194]
["1801000","Sublette #1",{"$f":"'School Reference Sheet'!I41","v":"1801050"},{"$f":"'School Reference Sheet'!J41","v":"Pinedale Middle School"},{"$f":"'School Reference Sheet'!K41","v":"6-8"},{"$f":"IF(M288=1,SUM(ADM!F288:J288),IF(N288=1,SUM(ADM!F288:L288),SUM(ADM!F288:K288,0)))","v":0},{"$f":"ADM!S288-'School Resources'!H288-'School Resources'!F288","v":222.50933333333333},{"$f":"IF(SUM(ADM!N288:R288)=ADM!S288,SUM(ADM!N288:R288),IF(OR(SUM(ADM!F288:O288)=ADM!S288,SUM(ADM!G288:O288)=ADM!S288,SUM(ADM!H288:O288)=ADM!S288,SUM(ADM!I288:O288)=ADM!S288,SUM(ADM!J288:O288)=ADM!S288,SUM(ADM!K288:O288)=ADM!S288,SUM(ADM!L288:O288)=ADM!S288,SUM(ADM!M288:O288)=ADM!S288,SUM(ADM!N288:O288)=ADM!S288),0,SUM(ADM!O288:R288)))","v":0},{"$f":"SUM(ADM!$F288:$R288)","v":222.50933333333333},"F",{"$f":"IF(I288<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F288:J288)=0,SUM(ADM!O288:R288)=0,ADM!K288>0,ADM!N288>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M288:R288)=0,ADM!L288>0),1,0)","v":0},"M",{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!F288/Inputs!$D$80)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!G288/Inputs!$D$81)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!H288/Inputs!$D$82)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!I288/Inputs!$D$83)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!J288/Inputs!$D$84)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(M288=1,ADM!K288/Inputs!$D$95,ADM!K288/Inputs!$D$85))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(N288=1,ADM!L288/Inputs!$D$96,ADM!L288/Inputs!$D$86))","v":3.6203015873015878},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!M288/Inputs!$D$87)","v":3.6322222222222216},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!N288/Inputs!$D$88)","v":3.3431587301587302},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!O288/Inputs!$D$89)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!P288/Inputs!$D$90)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!Q288/Inputs!$D$91)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,ADM!R288/Inputs!$D$92)","v":0},0,10.59568253968254,{"$f":"IF(SUM(ADM!N288:R288)=ADM!S288,SUM(X288:AB288),IF(OR(SUM(ADM!F288:O288)=ADM!S288,SUM(ADM!G288:O288)=ADM!S288,SUM(ADM!H288:O288)=ADM!S288,SUM(ADM!I288:O288)=ADM!S288,SUM(ADM!J288:O288)=ADM!S288,SUM(ADM!K288:O288)=ADM!S288,SUM(ADM!L288:O288)=ADM!S288,SUM(ADM!M288:O288)=ADM!S288,SUM(ADM!N288:O288)=ADM!S288),SUM(Z288:AB288),SUM(Y288:AB288)))","v":0},10.59568253968254,{"$f":"Inputs!$D$39*AC288","v":0},{"$f":"Inputs!$D$40*AD288","v":3.4965752380952386},{"$f":"Inputs!$D$41*AE288","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'Voc Ed'!H288)","v":0},3.4965752380952386,{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$72=1,$F288=0,Inputs!$D$74<=$AC288+$AG288),0,IF(AND($F288>0,$F288<=Inputs!$D$104,Inputs!$D$72=2),$F288/Inputs!$D$94-($AC288+$AG288),Inputs!$D$74-($AC288+$AG288)))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$72=1,$G288=0,Inputs!$D$75<=$AD288+$AH288),0,IF(Inputs!$D$72=2,IF(AND($G288>0,$G288<=Inputs!$D$104),$G288/Inputs!$D$94-($AD288+$AH288),Inputs!$D$75-($AD288+$AH288))))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$72=1,$H288=0,Inputs!$D$76<=$AE288+$AI288+AJ288),0,IF(Inputs!$D$72=2,IF(AND($H288>0,$H288<=Inputs!$D$104),$H288/Inputs!$D$94-($AE288+$AI288+$AJ288),Inputs!$D$76-($AE288+$AI288+$AJ288))))","v":0},{"$f":"IF(OR(J288=\"T\",K288=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O288=\"EM\",(AD288+AH288+AJ288)<Inputs!$D$75),Inputs!$D$75-(AD288+AH288+AJ288),IF(AND(O288=\"M\",(AD288+AH288+AJ288)<Inputs!$D$75),Inputs!$D$75-(AD288+AH288+AJ288),IF(AND(OR(O288=\"MH\",O288=\"H\",O288=\"EMH\"),(AD288+AE288+AH288+AI288+AJ288)<Inputs!$D$76),Inputs!$D$76-(AD288+AE288+AH288+AI288+AJ288),0)))),0))","v":0},0,{"$f":"IF($J288=\"T\",$I288/Inputs!$D$93,0)","v":0},{"$f":"IF(L288=1,(I288/7)*1.5,IF($J288=\"T\",0,IF(AND($K288=\"T\",($I288/Inputs!$D$94)>=1),$I288/Inputs!$D$94,IF(AND($K288=\"T\",($I288/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L288","v":0},0,{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$234=0,O288=\"M\",O288=\"H\"), 0,(F288*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$234=0,O288=\"E\",O288=\"H\"), 0,(SUM(F288:G288)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",Inputs!$D$234=0,O288=\"E\",O288=\"M\"), 0,(SUM(F288:H288)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'At-Risk'!T288/100)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'At-Risk'!U288/100)","v":0.56000000000000005},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'At-Risk'!V288/100)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(AND(O288=\"E\", SUM(AX288:AZ288)<1/Inputs!$D$253*F288),1/Inputs!$D$253*F288-SUM(AX288:AZ288),IF(AND(O288=\"M\", SUM(AX288:AZ288)<1/Inputs!$D$256*SUM(F288:G288)),1/Inputs!$D$256* SUM(F288:G288)-SUM(AX288:AZ288),IF(AND(O288=\"H\",SUM(AX288:AZ288)<1/Inputs!$D$260*SUM(F288:H288)),1/Inputs!$D$260*SUM(F288:H288)-SUM(AX288:AZ288),0))))","v":0.14637883597883594},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'At-Risk'!AJ288/100)","v":0.15},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F288:$R288)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F288:$K288)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J288:$K288)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L288:$N288)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O288:$R288)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F288:$R288)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F288:$K288)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J288:$K288)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L288:$N288)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O288:$R288)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",F288=0,Inputs!$D$247=0,O288=\"M\",O288=\"H\"),0,1/Inputs!$D$253*F288)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",G288=0,Inputs!$D$247=0,O288=\"H\",O288=\"E\"),0,IF(SUM(F288:G288)<Inputs!$D$254,1/Inputs!$D$254*SUM(F288:G288),IF(SUM(F288:G288)>Inputs!$D$257,1/Inputs!$D$257*SUM(F288:G288),1)))","v":1},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",H288=0,Inputs!$D$247=0,O288=\"E\",O288=\"M\"),0,IF(SUM(F288:H288)<Inputs!$D$258,1/Inputs!$D$258*SUM(F288:H288),IF(SUM(F288:H288)>Inputs!$D$261,1/Inputs!$D$261*SUM(F288:H288),1)))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",G288=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G288)","v":0.70637883597883599},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",H288=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H288)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,'At-Risk'!S288/100)","v":0.56000000000000005},{"$f":"IF(OR($J288=\"T\",$K288=\"T\"),0,IF(AND(O288=\"E\",'At-Risk'!S288/100<1/Inputs!$D$253*F288),1/Inputs!$D$253*F288-'At-Risk'!S288/100,IF(AND(O288=\"M\",'At-Risk'!S288/100<1/Inputs!$D$256*SUM(F288:G288)),1/Inputs!$D$256* SUM(F288:G288)-'At-Risk'!S288/100,IF(AND(O288=\"H\",'At-Risk'!S288/100<1/Inputs!$D$260*SUM(F288:H288)),1/Inputs!$D$260*SUM(F288:H288)-'At-Risk'!S288/100,0))))","v":0.14637883597883594},0.89003733333333335,{"$f":"IF(OR(J288=\"T\",K288=\"T\"),0,IF(O288=\"E\",2/Inputs!$D$253*F288,IF(O288=\"M\",2/Inputs!$D$256*SUM(F288:G288),IF(O288=\"H\",5/Inputs!$D$261*SUM(F288:H288),0))))","v":1.412757671957672},5.5719315132275131,{"$f":"IF(OR($J288=\"T\",$K288=\"T\",F288=0,O288=\"M\",O288=\"H\"),0,IF(F288<Inputs!$D$251,1/Inputs!$D$251*F288,1))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",G288=0,O288=\"E\",O288=\"H\"),0,IF(SUM(F288:G288)<Inputs!$D$254,1/Inputs!$D$254*SUM(F288:G288),1))","v":1},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",H288=0,O288=\"E\",O288=\"M\"),0,IF(SUM(F288:H288)<Inputs!$D$258,1/Inputs!$D$258*SUM(F288:H288),1))","v":0},0,{"$f":"IF(OR($J288=\"T\",$K288=\"T\",F288=0),0,IF(AND(O288=\"E\",F288>Inputs!$D$253),(F288-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",G288=0),0,IF(AND(O288=\"M\",SUM(F288:G288)>Inputs!$D$256),(SUM(F288:G288)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",H288=0),0,IF(AND(O288=\"H\",SUM(F288:H288)>Inputs!$D$260),(SUM(F288:H288)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K288=\"T\",$J288=\"T\",O288=\"M\",O288=\"H\"),0,IF(F288<Inputs!$D$251,1/Inputs!$D$251*F288,IF(F288>Inputs!$D$253,1/Inputs!$D$253*F288,1)))","v":0},{"$f":"IF(OR($K288=\"T\",$J288=\"T\",O288=\"E\",O288=\"H\"),0,IF(SUM(F288:G288)<Inputs!$D$254,1/Inputs!$D$254*SUM(F288:G288),IF(SUM(F288:G288)>Inputs!$D$256,1/Inputs!$D$256*SUM(F288:G288),1)))","v":1},{"$f":"IF(OR($K288=\"T\",$J288=\"T\",O288=\"E\",O288=\"M\"),0,IF(SUM(F288:H288)<Inputs!$D$258,1/Inputs!$D$258*SUM(F288:H288),IF(SUM(F288:H288)>Inputs!$D$261,1/Inputs!$D$261*SUM(F288:H288),1)))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",F288=0,O288=\"M\",O288=\"H\"),0,1/Inputs!$D$253*F288)","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",G288=0,O288=\"E\",O288=\"H\"),0,1/Inputs!$D$256*SUM(F288:G288))","v":0.70637883597883599},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",H288=0,O288=\"E\",O288=\"M\"),0,4/Inputs!$D$261*SUM(F288:H288))","v":0},2.7063788359788359,0,0,0,0,0,0,287742.46005691215,288689.91505058861,265715.07764733612,0,0,0,0,0,842147.452754837,0,842147.452754837,0,277908.65940909623,0,0,277908.65940909623,0,0,0,0,0,0,0,0,0,0,0,0,0,44508.937652339155,0,11634.225864649978,11922.03687116227,0,0,0,79480.245807748477,0,48216.248499943511,0,44508.937652339155,11634.225864649978,70740.386031406306,54239.827287105443,{"$f":"0.05*($AF288+AK288+AP288+AT288+SUM(AU288:BD288))*175*Inputs!$D$228*(1+0.0765)","v":14120.53603719849},391005.60756854276,0,119926.90465664749,0,0,0,0,0,0,58997.945855084858,0,0,34196.690719228311,0,213121.54123096063,{"$f":"Inputs!$D$152*F288+Inputs!$D$153*G288+Inputs!$D$154*H288","v":74748.008534947337},{"$f":"Inputs!$D$155*I288","v":65437.553432562352},{"$f":"'Voc Ed'!L288","v":0},{"$f":"Inputs!$D$156*$I288","v":6543.7553432562354},{"$f":"Inputs!$D$157*$I288","v":26175.021373024942},{"$f":"Inputs!$D$158*$I288","v":8387.6459555715719},{"$f":"IF(Inputs!$D$100=1,0,Activities!R288)","v":81510.329732991799},262802.31437235425,1986985.5753357909]
["1801000","Sublette #1",{"$f":"'School Reference Sheet'!L41","v":"1801055"},{"$f":"'School Reference Sheet'!M41","v":"Pinedale High School"},{"$f":"'School Reference Sheet'!N41","v":"9-12"},{"$f":"IF(M289=1,SUM(ADM!F289:J289),IF(N289=1,SUM(ADM!F289:L289),SUM(ADM!F289:K289,0)))","v":0},{"$f":"ADM!S289-'School Resources'!H289-'School Resources'!F289","v":0},{"$f":"IF(SUM(ADM!N289:R289)=ADM!S289,SUM(ADM!N289:R289),IF(OR(SUM(ADM!F289:O289)=ADM!S289,SUM(ADM!G289:O289)=ADM!S289,SUM(ADM!H289:O289)=ADM!S289,SUM(ADM!I289:O289)=ADM!S289,SUM(ADM!J289:O289)=ADM!S289,SUM(ADM!K289:O289)=ADM!S289,SUM(ADM!L289:O289)=ADM!S289,SUM(ADM!M289:O289)=ADM!S289,SUM(ADM!N289:O289)=ADM!S289),0,SUM(ADM!O289:R289)))","v":286.33766666666668},{"$f":"SUM(ADM!$F289:$R289)","v":286.33766666666668},"F",{"$f":"IF(I289<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F289:J289)=0,SUM(ADM!O289:R289)=0,ADM!K289>0,ADM!N289>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M289:R289)=0,ADM!L289>0),1,0)","v":0},"H",{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!F289/Inputs!$D$80)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!G289/Inputs!$D$81)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!H289/Inputs!$D$82)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!I289/Inputs!$D$83)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!J289/Inputs!$D$84)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(M289=1,ADM!K289/Inputs!$D$95,ADM!K289/Inputs!$D$85))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(N289=1,ADM!L289/Inputs!$D$96,ADM!L289/Inputs!$D$86))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!M289/Inputs!$D$87)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!N289/Inputs!$D$88)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!O289/Inputs!$D$89)","v":4.0160634920634921},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!P289/Inputs!$D$90)","v":3.2517142857142858},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!Q289/Inputs!$D$91)","v":3.239555555555556},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,ADM!R289/Inputs!$D$92)","v":3.127793650793651},0,0,{"$f":"IF(SUM(ADM!N289:R289)=ADM!S289,SUM(X289:AB289),IF(OR(SUM(ADM!F289:O289)=ADM!S289,SUM(ADM!G289:O289)=ADM!S289,SUM(ADM!H289:O289)=ADM!S289,SUM(ADM!I289:O289)=ADM!S289,SUM(ADM!J289:O289)=ADM!S289,SUM(ADM!K289:O289)=ADM!S289,SUM(ADM!L289:O289)=ADM!S289,SUM(ADM!M289:O289)=ADM!S289,SUM(ADM!N289:O289)=ADM!S289),SUM(Z289:AB289),SUM(Y289:AB289)))","v":13.635126984126984},13.635126984126984,{"$f":"Inputs!$D$39*AC289","v":0},{"$f":"Inputs!$D$40*AD289","v":0},{"$f":"Inputs!$D$41*AE289","v":4.4995919047619051},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'Voc Ed'!H289)","v":0.36346666666666666},4.8630585714285717,{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$72=1,$F289=0,Inputs!$D$74<=$AC289+$AG289),0,IF(AND($F289>0,$F289<=Inputs!$D$104,Inputs!$D$72=2),$F289/Inputs!$D$94-($AC289+$AG289),Inputs!$D$74-($AC289+$AG289)))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$72=1,$G289=0,Inputs!$D$75<=$AD289+$AH289),0,IF(Inputs!$D$72=2,IF(AND($G289>0,$G289<=Inputs!$D$104),$G289/Inputs!$D$94-($AD289+$AH289),Inputs!$D$75-($AD289+$AH289))))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$72=1,$H289=0,Inputs!$D$76<=$AE289+$AI289+AJ289),0,IF(Inputs!$D$72=2,IF(AND($H289>0,$H289<=Inputs!$D$104),$H289/Inputs!$D$94-($AE289+$AI289+$AJ289),Inputs!$D$76-($AE289+$AI289+$AJ289))))","v":0},{"$f":"IF(OR(J289=\"T\",K289=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O289=\"EM\",(AD289+AH289+AJ289)<Inputs!$D$75),Inputs!$D$75-(AD289+AH289+AJ289),IF(AND(O289=\"M\",(AD289+AH289+AJ289)<Inputs!$D$75),Inputs!$D$75-(AD289+AH289+AJ289),IF(AND(OR(O289=\"MH\",O289=\"H\",O289=\"EMH\"),(AD289+AE289+AH289+AI289+AJ289)<Inputs!$D$76),Inputs!$D$76-(AD289+AE289+AH289+AI289+AJ289),0)))),0))","v":0},0,{"$f":"IF($J289=\"T\",$I289/Inputs!$D$93,0)","v":0},{"$f":"IF(L289=1,(I289/7)*1.5,IF($J289=\"T\",0,IF(AND($K289=\"T\",($I289/Inputs!$D$94)>=1),$I289/Inputs!$D$94,IF(AND($K289=\"T\",($I289/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L289","v":0},0,{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$234=0,O289=\"M\",O289=\"H\"), 0,(F289*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$234=0,O289=\"E\",O289=\"H\"), 0,(SUM(F289:G289)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",Inputs!$D$234=0,O289=\"E\",O289=\"M\"), 0,(SUM(F289:H289)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'At-Risk'!T289/100)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'At-Risk'!U289/100)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'At-Risk'!V289/100)","v":0.46},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(AND(O289=\"E\", SUM(AX289:AZ289)<1/Inputs!$D$253*F289),1/Inputs!$D$253*F289-SUM(AX289:AZ289),IF(AND(O289=\"M\", SUM(AX289:AZ289)<1/Inputs!$D$256*SUM(F289:G289)),1/Inputs!$D$256* SUM(F289:G289)-SUM(AX289:AZ289),IF(AND(O289=\"H\",SUM(AX289:AZ289)<1/Inputs!$D$260*SUM(F289:H289)),1/Inputs!$D$260*SUM(F289:H289)-SUM(AX289:AZ289),0))))","v":0.44900846560846558},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'At-Risk'!AJ289/100)","v":0.09},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F289:$R289)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F289:$K289)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J289:$K289)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L289:$N289)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O289:$R289)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F289:$R289)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F289:$K289)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J289:$K289)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L289:$N289)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O289:$R289)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",F289=0,Inputs!$D$247=0,O289=\"M\",O289=\"H\"),0,1/Inputs!$D$253*F289)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",G289=0,Inputs!$D$247=0,O289=\"H\",O289=\"E\"),0,IF(SUM(F289:G289)<Inputs!$D$254,1/Inputs!$D$254*SUM(F289:G289),IF(SUM(F289:G289)>Inputs!$D$257,1/Inputs!$D$257*SUM(F289:G289),1)))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",H289=0,Inputs!$D$247=0,O289=\"E\",O289=\"M\"),0,IF(SUM(F289:H289)<Inputs!$D$258,1/Inputs!$D$258*SUM(F289:H289),IF(SUM(F289:H289)>Inputs!$D$261,1/Inputs!$D$261*SUM(F289:H289),1)))","v":1},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",G289=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G289)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",H289=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H289)","v":0.9090084656084656},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,'At-Risk'!S289/100)","v":0.46},{"$f":"IF(OR($J289=\"T\",$K289=\"T\"),0,IF(AND(O289=\"E\",'At-Risk'!S289/100<1/Inputs!$D$253*F289),1/Inputs!$D$253*F289-'At-Risk'!S289/100,IF(AND(O289=\"M\",'At-Risk'!S289/100<1/Inputs!$D$256*SUM(F289:G289)),1/Inputs!$D$256* SUM(F289:G289)-'At-Risk'!S289/100,IF(AND(O289=\"H\",'At-Risk'!S289/100<1/Inputs!$D$260*SUM(F289:H289)),1/Inputs!$D$260*SUM(F289:H289)-'At-Risk'!S289/100,0))))","v":0.44900846560846558},1.1453506666666666,{"$f":"IF(OR(J289=\"T\",K289=\"T\"),0,IF(O289=\"E\",2/Inputs!$D$253*F289,IF(O289=\"M\",2/Inputs!$D$256*SUM(F289:G289),IF(O289=\"H\",5/Inputs!$D$261*SUM(F289:H289),0))))","v":2.272521164021164},7.2348972275132271,{"$f":"IF(OR($J289=\"T\",$K289=\"T\",F289=0,O289=\"M\",O289=\"H\"),0,IF(F289<Inputs!$D$251,1/Inputs!$D$251*F289,1))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",G289=0,O289=\"E\",O289=\"H\"),0,IF(SUM(F289:G289)<Inputs!$D$254,1/Inputs!$D$254*SUM(F289:G289),1))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",H289=0,O289=\"E\",O289=\"M\"),0,IF(SUM(F289:H289)<Inputs!$D$258,1/Inputs!$D$258*SUM(F289:H289),1))","v":1},0,{"$f":"IF(OR($J289=\"T\",$K289=\"T\",F289=0),0,IF(AND(O289=\"E\",F289>Inputs!$D$253),(F289-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",G289=0),0,IF(AND(O289=\"M\",SUM(F289:G289)>Inputs!$D$256),(SUM(F289:G289)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",H289=0),0,IF(AND(O289=\"H\",SUM(F289:H289)>Inputs!$D$260),(SUM(F289:H289)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K289=\"T\",$J289=\"T\",O289=\"M\",O289=\"H\"),0,IF(F289<Inputs!$D$251,1/Inputs!$D$251*F289,IF(F289>Inputs!$D$253,1/Inputs!$D$253*F289,1)))","v":0},{"$f":"IF(OR($K289=\"T\",$J289=\"T\",O289=\"E\",O289=\"H\"),0,IF(SUM(F289:G289)<Inputs!$D$254,1/Inputs!$D$254*SUM(F289:G289),IF(SUM(F289:G289)>Inputs!$D$256,1/Inputs!$D$256*SUM(F289:G289),1)))","v":0},{"$f":"IF(OR($K289=\"T\",$J289=\"T\",O289=\"E\",O289=\"M\"),0,IF(SUM(F289:H289)<Inputs!$D$258,1/Inputs!$D$258*SUM(F289:H289),IF(SUM(F289:H289)>Inputs!$D$261,1/Inputs!$D$261*SUM(F289:H289),1)))","v":1},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",F289=0,O289=\"M\",O289=\"H\"),0,1/Inputs!$D$253*F289)","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",G289=0,O289=\"E\",O289=\"H\"),0,1/Inputs!$D$256*SUM(F289:G289))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",H289=0,O289=\"E\",O289=\"M\"),0,4/Inputs!$D$261*SUM(F289:H289))","v":1.8180169312169312},3.8180169312169312,0,0,0,0,0,0,0,0,0,319197.71352873108,258447.05072513869,257480.67186341278,248597.80820099439,0,0,1083723.2443182769,1083723.2443182769,0,0,357628.6706250314,28888.420009589645,386517.09063462104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36560.913071564304,35687.303216320819,7153.2221226973625,0,0,0,0,79480.245807748477,0,62047.411153812238,36560.913071564304,35687.303216320819,91032.75252273526,87248.618704717839,{"$f":"0.05*($AF289+AK289+AP289+AT289+SUM(AU289:BD289))*175*Inputs!$D$228*(1+0.0765)","v":18417.11976239628},489875.80264987773,0,0,119926.90465664749,0,0,0,0,0,0,58997.945855084858,0,0,88012.493512770918,266937.34402450325,{"$f":"Inputs!$D$152*F289+Inputs!$D$153*G289+Inputs!$D$154*H289","v":117778.01781286039},{"$f":"Inputs!$D$155*I289","v":84208.765904599786},{"$f":"'Voc Ed'!L289","v":19736.093004873175},{"$f":"Inputs!$D$156*$I289","v":8420.8765904599786},{"$f":"Inputs!$D$157*$I289","v":33683.506361839914},{"$f":"Inputs!$D$158*$I289","v":10793.699912563072},{"$f":"IF(Inputs!$D$100=1,0,Activities!R289)","v":313571.27440724545},588192.23399444181,2815245.715621721]
["1809000","Sublette #9",{"$f":"'School Reference Sheet'!C42","v":"1809001"},{"$f":"'School Reference Sheet'!D42","v":"Big Piney Elementary"},{"$f":"'School Reference Sheet'!E42","v":"K-5"},{"$f":"IF(M290=1,SUM(ADM!F290:J290),IF(N290=1,SUM(ADM!F290:L290),SUM(ADM!F290:K290,0)))","v":242.61699999999996},{"$f":"ADM!S290-'School Resources'!H290-'School Resources'!F290","v":0},{"$f":"IF(SUM(ADM!N290:R290)=ADM!S290,SUM(ADM!N290:R290),IF(OR(SUM(ADM!F290:O290)=ADM!S290,SUM(ADM!G290:O290)=ADM!S290,SUM(ADM!H290:O290)=ADM!S290,SUM(ADM!I290:O290)=ADM!S290,SUM(ADM!J290:O290)=ADM!S290,SUM(ADM!K290:O290)=ADM!S290,SUM(ADM!L290:O290)=ADM!S290,SUM(ADM!M290:O290)=ADM!S290,SUM(ADM!N290:O290)=ADM!S290),0,SUM(ADM!O290:R290)))","v":0},{"$f":"SUM(ADM!$F290:$R290)","v":242.61699999999996},"F",{"$f":"IF(I290<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F290:J290)=0,SUM(ADM!O290:R290)=0,ADM!K290>0,ADM!N290>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M290:R290)=0,ADM!L290>0),1,0)","v":0},"E",{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!F290/Inputs!$D$80)","v":2.8871250000000002},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!G290/Inputs!$D$81)","v":2.749625},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!H290/Inputs!$D$82)","v":2.0238749999999999},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!I290/Inputs!$D$83)","v":2.6128749999999998},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!J290/Inputs!$D$84)","v":2.1308750000000001},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(M290=1,ADM!K290/Inputs!$D$95,ADM!K290/Inputs!$D$85))","v":2.7591874999999999},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(N290=1,ADM!L290/Inputs!$D$96,ADM!L290/Inputs!$D$86))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!M290/Inputs!$D$87)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!N290/Inputs!$D$88)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!O290/Inputs!$D$89)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!P290/Inputs!$D$90)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!Q290/Inputs!$D$91)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,ADM!R290/Inputs!$D$92)","v":0},15.163562499999998,0,{"$f":"IF(SUM(ADM!N290:R290)=ADM!S290,SUM(X290:AB290),IF(OR(SUM(ADM!F290:O290)=ADM!S290,SUM(ADM!G290:O290)=ADM!S290,SUM(ADM!H290:O290)=ADM!S290,SUM(ADM!I290:O290)=ADM!S290,SUM(ADM!J290:O290)=ADM!S290,SUM(ADM!K290:O290)=ADM!S290,SUM(ADM!L290:O290)=ADM!S290,SUM(ADM!M290:O290)=ADM!S290,SUM(ADM!N290:O290)=ADM!S290),SUM(Z290:AB290),SUM(Y290:AB290)))","v":0},15.163562499999998,{"$f":"Inputs!$D$39*AC290","v":3.0327124999999997},{"$f":"Inputs!$D$40*AD290","v":0},{"$f":"Inputs!$D$41*AE290","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'Voc Ed'!H290)","v":0},3.0327124999999997,{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$72=1,$F290=0,Inputs!$D$74<=$AC290+$AG290),0,IF(AND($F290>0,$F290<=Inputs!$D$104,Inputs!$D$72=2),$F290/Inputs!$D$94-($AC290+$AG290),Inputs!$D$74-($AC290+$AG290)))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$72=1,$G290=0,Inputs!$D$75<=$AD290+$AH290),0,IF(Inputs!$D$72=2,IF(AND($G290>0,$G290<=Inputs!$D$104),$G290/Inputs!$D$94-($AD290+$AH290),Inputs!$D$75-($AD290+$AH290))))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$72=1,$H290=0,Inputs!$D$76<=$AE290+$AI290+AJ290),0,IF(Inputs!$D$72=2,IF(AND($H290>0,$H290<=Inputs!$D$104),$H290/Inputs!$D$94-($AE290+$AI290+$AJ290),Inputs!$D$76-($AE290+$AI290+$AJ290))))","v":0},{"$f":"IF(OR(J290=\"T\",K290=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O290=\"EM\",(AD290+AH290+AJ290)<Inputs!$D$75),Inputs!$D$75-(AD290+AH290+AJ290),IF(AND(O290=\"M\",(AD290+AH290+AJ290)<Inputs!$D$75),Inputs!$D$75-(AD290+AH290+AJ290),IF(AND(OR(O290=\"MH\",O290=\"H\",O290=\"EMH\"),(AD290+AE290+AH290+AI290+AJ290)<Inputs!$D$76),Inputs!$D$76-(AD290+AE290+AH290+AI290+AJ290),0)))),0))","v":0},0,{"$f":"IF($J290=\"T\",$I290/Inputs!$D$93,0)","v":0},{"$f":"IF(L290=1,(I290/7)*1.5,IF($J290=\"T\",0,IF(AND($K290=\"T\",($I290/Inputs!$D$94)>=1),$I290/Inputs!$D$94,IF(AND($K290=\"T\",($I290/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L290","v":0},0,{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$234=0,O290=\"M\",O290=\"H\"), 0,(F290*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$234=0,O290=\"E\",O290=\"H\"), 0,(SUM(F290:G290)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",Inputs!$D$234=0,O290=\"E\",O290=\"M\"), 0,(SUM(F290:H290)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'At-Risk'!T290/100)","v":0.94},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'At-Risk'!U290/100)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'At-Risk'!V290/100)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(AND(O290=\"E\", SUM(AX290:AZ290)<1/Inputs!$D$253*F290),1/Inputs!$D$253*F290-SUM(AX290:AZ290),IF(AND(O290=\"M\", SUM(AX290:AZ290)<1/Inputs!$D$256*SUM(F290:G290)),1/Inputs!$D$256* SUM(F290:G290)-SUM(AX290:AZ290),IF(AND(O290=\"H\",SUM(AX290:AZ290)<1/Inputs!$D$260*SUM(F290:H290)),1/Inputs!$D$260*SUM(F290:H290)-SUM(AX290:AZ290),0))))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'At-Risk'!AJ290/100)","v":0.25},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F290:$R290)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F290:$K290)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J290:$K290)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L290:$N290)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O290:$R290)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F290:$R290)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F290:$K290)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J290:$K290)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L290:$N290)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O290:$R290)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",F290=0,Inputs!$D$247=0,O290=\"M\",O290=\"H\"),0,1/Inputs!$D$253*F290)","v":0.84242013888888867},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",G290=0,Inputs!$D$247=0,O290=\"H\",O290=\"E\"),0,IF(SUM(F290:G290)<Inputs!$D$254,1/Inputs!$D$254*SUM(F290:G290),IF(SUM(F290:G290)>Inputs!$D$257,1/Inputs!$D$257*SUM(F290:G290),1)))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",H290=0,Inputs!$D$247=0,O290=\"E\",O290=\"M\"),0,IF(SUM(F290:H290)<Inputs!$D$258,1/Inputs!$D$258*SUM(F290:H290),IF(SUM(F290:H290)>Inputs!$D$261,1/Inputs!$D$261*SUM(F290:H290),1)))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",G290=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G290)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",H290=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H290)","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,'At-Risk'!S290/100)","v":0.94},{"$f":"IF(OR($J290=\"T\",$K290=\"T\"),0,IF(AND(O290=\"E\",'At-Risk'!S290/100<1/Inputs!$D$253*F290),1/Inputs!$D$253*F290-'At-Risk'!S290/100,IF(AND(O290=\"M\",'At-Risk'!S290/100<1/Inputs!$D$256*SUM(F290:G290)),1/Inputs!$D$256* SUM(F290:G290)-'At-Risk'!S290/100,IF(AND(O290=\"H\",'At-Risk'!S290/100<1/Inputs!$D$260*SUM(F290:H290)),1/Inputs!$D$260*SUM(F290:H290)-'At-Risk'!S290/100,0))))","v":0},0,{"$f":"IF(OR(J290=\"T\",K290=\"T\"),0,IF(O290=\"E\",2/Inputs!$D$253*F290,IF(O290=\"M\",2/Inputs!$D$256*SUM(F290:G290),IF(O290=\"H\",5/Inputs!$D$261*SUM(F290:H290),0))))","v":1.6848402777777773},4.6572604166666656,{"$f":"IF(OR($J290=\"T\",$K290=\"T\",F290=0,O290=\"M\",O290=\"H\"),0,IF(F290<Inputs!$D$251,1/Inputs!$D$251*F290,1))","v":1},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",G290=0,O290=\"E\",O290=\"H\"),0,IF(SUM(F290:G290)<Inputs!$D$254,1/Inputs!$D$254*SUM(F290:G290),1))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",H290=0,O290=\"E\",O290=\"M\"),0,IF(SUM(F290:H290)<Inputs!$D$258,1/Inputs!$D$258*SUM(F290:H290),1))","v":0},0,{"$f":"IF(OR($J290=\"T\",$K290=\"T\",F290=0),0,IF(AND(O290=\"E\",F290>Inputs!$D$253),(F290-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",G290=0),0,IF(AND(O290=\"M\",SUM(F290:G290)>Inputs!$D$256),(SUM(F290:G290)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",H290=0),0,IF(AND(O290=\"H\",SUM(F290:H290)>Inputs!$D$260),(SUM(F290:H290)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K290=\"T\",$J290=\"T\",O290=\"M\",O290=\"H\"),0,IF(F290<Inputs!$D$251,1/Inputs!$D$251*F290,IF(F290>Inputs!$D$253,1/Inputs!$D$253*F290,1)))","v":1},{"$f":"IF(OR($K290=\"T\",$J290=\"T\",O290=\"E\",O290=\"H\"),0,IF(SUM(F290:G290)<Inputs!$D$254,1/Inputs!$D$254*SUM(F290:G290),IF(SUM(F290:G290)>Inputs!$D$256,1/Inputs!$D$256*SUM(F290:G290),1)))","v":0},{"$f":"IF(OR($K290=\"T\",$J290=\"T\",O290=\"E\",O290=\"M\"),0,IF(SUM(F290:H290)<Inputs!$D$258,1/Inputs!$D$258*SUM(F290:H290),IF(SUM(F290:H290)>Inputs!$D$261,1/Inputs!$D$261*SUM(F290:H290),1)))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",F290=0,O290=\"M\",O290=\"H\"),0,1/Inputs!$D$253*F290)","v":0.84242013888888867},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",G290=0,O290=\"E\",O290=\"H\"),0,1/Inputs!$D$256*SUM(F290:G290))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",H290=0,O290=\"E\",O290=\"M\"),0,4/Inputs!$D$261*SUM(F290:H290))","v":0},2.8424201388888886,235882.02748974474,224648.09103744704,165353.33190831955,213475.43060216191,174095.37700210756,225429.36025435684,0,0,0,0,0,0,0,1238883.6182941375,0,0,1238883.6182941375,247776.72365882751,0,0,0,247776.72365882751,0,0,0,0,0,0,0,0,0,0,0,0,76799.274655707675,0,0,0,20425.339004177575,0,0,68826.867683007629,0,0,0,0,76799.274655707675,0,0,65368.987957649726,{"$f":"0.05*($AF290+AK290+AP290+AT290+SUM(AU290:BD290))*175*Inputs!$D$228*(1+0.0765)","v":18312.345255126766},326532.08921137702,118774.35969272585,0,0,0,0,0,0,58188.076138168493,0,0,40258.406723354827,0,0,217220.84255424916,{"$f":"Inputs!$D$152*F290+Inputs!$D$153*G290+Inputs!$D$154*H290","v":81502.817500044854},{"$f":"Inputs!$D$155*I290","v":71350.997566310223},{"$f":"'Voc Ed'!L290","v":0},{"$f":"Inputs!$D$156*$I290","v":7135.0997566310225},{"$f":"Inputs!$D$157*$I290","v":28540.39902652409},{"$f":"Inputs!$D$158*$I290","v":9145.6186053749407},{"$f":"IF(Inputs!$D$100=1,0,Activities!R290)","v":5878.7008913749996},203553.63334626012,2233966.9070648514]
["1809000","Sublette #9",{"$f":"'School Reference Sheet'!F42","v":"1809002"},{"$f":"'School Reference Sheet'!G42","v":"La Barge Elementary"},{"$f":"'School Reference Sheet'!H42","v":"K-5"},{"$f":"IF(M291=1,SUM(ADM!F291:J291),IF(N291=1,SUM(ADM!F291:L291),SUM(ADM!F291:K291,0)))","v":62.547000000000004},{"$f":"ADM!S291-'School Resources'!H291-'School Resources'!F291","v":0},{"$f":"IF(SUM(ADM!N291:R291)=ADM!S291,SUM(ADM!N291:R291),IF(OR(SUM(ADM!F291:O291)=ADM!S291,SUM(ADM!G291:O291)=ADM!S291,SUM(ADM!H291:O291)=ADM!S291,SUM(ADM!I291:O291)=ADM!S291,SUM(ADM!J291:O291)=ADM!S291,SUM(ADM!K291:O291)=ADM!S291,SUM(ADM!L291:O291)=ADM!S291,SUM(ADM!M291:O291)=ADM!S291,SUM(ADM!N291:O291)=ADM!S291),0,SUM(ADM!O291:R291)))","v":0},{"$f":"SUM(ADM!$F291:$R291)","v":62.547000000000004},"F",{"$f":"IF(I291<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F291:J291)=0,SUM(ADM!O291:R291)=0,ADM!K291>0,ADM!N291>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M291:R291)=0,ADM!L291>0),1,0)","v":0},"E",{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!F291/Inputs!$D$80)","v":0.59668750000000004},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!G291/Inputs!$D$81)","v":0.52649999999999997},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!H291/Inputs!$D$82)","v":0.5625},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!I291/Inputs!$D$83)","v":0.70181249999999995},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!J291/Inputs!$D$84)","v":0.8125},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(M291=1,ADM!K291/Inputs!$D$95,ADM!K291/Inputs!$D$85))","v":0.70918749999999997},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(N291=1,ADM!L291/Inputs!$D$96,ADM!L291/Inputs!$D$86))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!M291/Inputs!$D$87)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!N291/Inputs!$D$88)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!O291/Inputs!$D$89)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!P291/Inputs!$D$90)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!Q291/Inputs!$D$91)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,ADM!R291/Inputs!$D$92)","v":0},3.9091875000000003,0,{"$f":"IF(SUM(ADM!N291:R291)=ADM!S291,SUM(X291:AB291),IF(OR(SUM(ADM!F291:O291)=ADM!S291,SUM(ADM!G291:O291)=ADM!S291,SUM(ADM!H291:O291)=ADM!S291,SUM(ADM!I291:O291)=ADM!S291,SUM(ADM!J291:O291)=ADM!S291,SUM(ADM!K291:O291)=ADM!S291,SUM(ADM!L291:O291)=ADM!S291,SUM(ADM!M291:O291)=ADM!S291,SUM(ADM!N291:O291)=ADM!S291),SUM(Z291:AB291),SUM(Y291:AB291)))","v":0},3.9091875000000003,{"$f":"Inputs!$D$39*AC291","v":0.78183750000000007},{"$f":"Inputs!$D$40*AD291","v":0},{"$f":"Inputs!$D$41*AE291","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'Voc Ed'!H291)","v":0},0.78183750000000007,{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$72=1,$F291=0,Inputs!$D$74<=$AC291+$AG291),0,IF(AND($F291>0,$F291<=Inputs!$D$104,Inputs!$D$72=2),$F291/Inputs!$D$94-($AC291+$AG291),Inputs!$D$74-($AC291+$AG291)))","v":1.3089749999999993},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$72=1,$G291=0,Inputs!$D$75<=$AD291+$AH291),0,IF(Inputs!$D$72=2,IF(AND($G291>0,$G291<=Inputs!$D$104),$G291/Inputs!$D$94-($AD291+$AH291),Inputs!$D$75-($AD291+$AH291))))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$72=1,$H291=0,Inputs!$D$76<=$AE291+$AI291+AJ291),0,IF(Inputs!$D$72=2,IF(AND($H291>0,$H291<=Inputs!$D$104),$H291/Inputs!$D$94-($AE291+$AI291+$AJ291),Inputs!$D$76-($AE291+$AI291+$AJ291))))","v":0},{"$f":"IF(OR(J291=\"T\",K291=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O291=\"EM\",(AD291+AH291+AJ291)<Inputs!$D$75),Inputs!$D$75-(AD291+AH291+AJ291),IF(AND(O291=\"M\",(AD291+AH291+AJ291)<Inputs!$D$75),Inputs!$D$75-(AD291+AH291+AJ291),IF(AND(OR(O291=\"MH\",O291=\"H\",O291=\"EMH\"),(AD291+AE291+AH291+AI291+AJ291)<Inputs!$D$76),Inputs!$D$76-(AD291+AE291+AH291+AI291+AJ291),0)))),0))","v":0},1.3089749999999993,{"$f":"IF($J291=\"T\",$I291/Inputs!$D$93,0)","v":0},{"$f":"IF(L291=1,(I291/7)*1.5,IF($J291=\"T\",0,IF(AND($K291=\"T\",($I291/Inputs!$D$94)>=1),$I291/Inputs!$D$94,IF(AND($K291=\"T\",($I291/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L291","v":0},0,{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$234=0,O291=\"M\",O291=\"H\"), 0,(F291*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$234=0,O291=\"E\",O291=\"H\"), 0,(SUM(F291:G291)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",Inputs!$D$234=0,O291=\"E\",O291=\"M\"), 0,(SUM(F291:H291)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'At-Risk'!T291/100)","v":0.15},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'At-Risk'!U291/100)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'At-Risk'!V291/100)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(AND(O291=\"E\", SUM(AX291:AZ291)<1/Inputs!$D$253*F291),1/Inputs!$D$253*F291-SUM(AX291:AZ291),IF(AND(O291=\"M\", SUM(AX291:AZ291)<1/Inputs!$D$256*SUM(F291:G291)),1/Inputs!$D$256* SUM(F291:G291)-SUM(AX291:AZ291),IF(AND(O291=\"H\",SUM(AX291:AZ291)<1/Inputs!$D$260*SUM(F291:H291)),1/Inputs!$D$260*SUM(F291:H291)-SUM(AX291:AZ291),0))))","v":6.7177083333333332E-2},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'At-Risk'!AJ291/100)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F291:$R291)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F291:$K291)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J291:$K291)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L291:$N291)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O291:$R291)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F291:$R291)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F291:$K291)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J291:$K291)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L291:$N291)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O291:$R291)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",F291=0,Inputs!$D$247=0,O291=\"M\",O291=\"H\"),0,1/Inputs!$D$253*F291)","v":0.21717708333333333},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",G291=0,Inputs!$D$247=0,O291=\"H\",O291=\"E\"),0,IF(SUM(F291:G291)<Inputs!$D$254,1/Inputs!$D$254*SUM(F291:G291),IF(SUM(F291:G291)>Inputs!$D$257,1/Inputs!$D$257*SUM(F291:G291),1)))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",H291=0,Inputs!$D$247=0,O291=\"E\",O291=\"M\"),0,IF(SUM(F291:H291)<Inputs!$D$258,1/Inputs!$D$258*SUM(F291:H291),IF(SUM(F291:H291)>Inputs!$D$261,1/Inputs!$D$261*SUM(F291:H291),1)))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",G291=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G291)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",H291=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H291)","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,'At-Risk'!S291/100)","v":0.15},{"$f":"IF(OR($J291=\"T\",$K291=\"T\"),0,IF(AND(O291=\"E\",'At-Risk'!S291/100<1/Inputs!$D$253*F291),1/Inputs!$D$253*F291-'At-Risk'!S291/100,IF(AND(O291=\"M\",'At-Risk'!S291/100<1/Inputs!$D$256*SUM(F291:G291)),1/Inputs!$D$256* SUM(F291:G291)-'At-Risk'!S291/100,IF(AND(O291=\"H\",'At-Risk'!S291/100<1/Inputs!$D$260*SUM(F291:H291)),1/Inputs!$D$260*SUM(F291:H291)-'At-Risk'!S291/100,0))))","v":6.7177083333333332E-2},0,{"$f":"IF(OR(J291=\"T\",K291=\"T\"),0,IF(O291=\"E\",2/Inputs!$D$253*F291,IF(O291=\"M\",2/Inputs!$D$256*SUM(F291:G291),IF(O291=\"H\",5/Inputs!$D$261*SUM(F291:H291),0))))","v":0.43435416666666665},1.0858854166666665,{"$f":"IF(OR($J291=\"T\",$K291=\"T\",F291=0,O291=\"M\",O291=\"H\"),0,IF(F291<Inputs!$D$251,1/Inputs!$D$251*F291,1))","v":0.65153125000000001},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",G291=0,O291=\"E\",O291=\"H\"),0,IF(SUM(F291:G291)<Inputs!$D$254,1/Inputs!$D$254*SUM(F291:G291),1))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",H291=0,O291=\"E\",O291=\"M\"),0,IF(SUM(F291:H291)<Inputs!$D$258,1/Inputs!$D$258*SUM(F291:H291),1))","v":0},0,{"$f":"IF(OR($J291=\"T\",$K291=\"T\",F291=0),0,IF(AND(O291=\"E\",F291>Inputs!$D$253),(F291-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",G291=0),0,IF(AND(O291=\"M\",SUM(F291:G291)>Inputs!$D$256),(SUM(F291:G291)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",H291=0),0,IF(AND(O291=\"H\",SUM(F291:H291)>Inputs!$D$260),(SUM(F291:H291)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K291=\"T\",$J291=\"T\",O291=\"M\",O291=\"H\"),0,IF(F291<Inputs!$D$251,1/Inputs!$D$251*F291,IF(F291>Inputs!$D$253,1/Inputs!$D$253*F291,1)))","v":0.65153125000000001},{"$f":"IF(OR($K291=\"T\",$J291=\"T\",O291=\"E\",O291=\"H\"),0,IF(SUM(F291:G291)<Inputs!$D$254,1/Inputs!$D$254*SUM(F291:G291),IF(SUM(F291:G291)>Inputs!$D$256,1/Inputs!$D$256*SUM(F291:G291),1)))","v":0},{"$f":"IF(OR($K291=\"T\",$J291=\"T\",O291=\"E\",O291=\"M\"),0,IF(SUM(F291:H291)<Inputs!$D$258,1/Inputs!$D$258*SUM(F291:H291),IF(SUM(F291:H291)>Inputs!$D$261,1/Inputs!$D$261*SUM(F291:H291),1)))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",F291=0,O291=\"M\",O291=\"H\"),0,1/Inputs!$D$253*F291)","v":0.21717708333333333},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",G291=0,O291=\"E\",O291=\"H\"),0,1/Inputs!$D$256*SUM(F291:G291))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",H291=0,O291=\"E\",O291=\"M\"),0,4/Inputs!$D$261*SUM(F291:H291))","v":0},1.5202395833333333,48750.177868220831,43015.763942797967,45957.012759399542,57339.032919477489,66382.351763577113,57941.580420100734,0,0,0,0,0,0,0,319385.91967357369,0,0,319385.91967357369,63877.183934714747,0,0,0,63877.183934714747,106945.03249197331,0,0,0,106945.03249197331,0,0,0,0,0,0,0,12255.203402506544,0,0,5488.4588015808822,0,0,0,17743.662204087428,0,0,0,0,12255.203402506544,5488.4588015808822,0,16852.216002123176,{"$f":"0.05*($AF291+AK291+AP291+AT291+SUM(AU291:BD291))*175*Inputs!$D$228*(1+0.0765)","v":5872.7678866756014},75955.970501061063,77385.207038551292,0,0,0,0,0,0,37911.349981396088,0,0,10378.673239408925,0,0,125675.23025935631,{"$f":"Inputs!$D$152*F291+Inputs!$D$153*G291+Inputs!$D$154*H291","v":21011.539694973173},{"$f":"Inputs!$D$155*I291","v":18394.386398232633},{"$f":"'Voc Ed'!L291","v":0},{"$f":"Inputs!$D$156*$I291","v":1839.4386398232634},{"$f":"Inputs!$D$157*$I291","v":7357.7545592930537},{"$f":"Inputs!$D$158*$I291","v":2357.7531949961731},{"$f":"IF(Inputs!$D$100=1,0,Activities!R291)","v":1515.5372651250002},52476.409752443295,744315.74661312241]
["1809000","Sublette #9",{"$f":"'School Reference Sheet'!I42","v":"1809050"},{"$f":"'School Reference Sheet'!J42","v":"Big Piney Middle School"},{"$f":"'School Reference Sheet'!K42","v":"6-8"},{"$f":"IF(M292=1,SUM(ADM!F292:J292),IF(N292=1,SUM(ADM!F292:L292),SUM(ADM!F292:K292,0)))","v":0},{"$f":"ADM!S292-'School Resources'!H292-'School Resources'!F292","v":150.95633333333333},{"$f":"IF(SUM(ADM!N292:R292)=ADM!S292,SUM(ADM!N292:R292),IF(OR(SUM(ADM!F292:O292)=ADM!S292,SUM(ADM!G292:O292)=ADM!S292,SUM(ADM!H292:O292)=ADM!S292,SUM(ADM!I292:O292)=ADM!S292,SUM(ADM!J292:O292)=ADM!S292,SUM(ADM!K292:O292)=ADM!S292,SUM(ADM!L292:O292)=ADM!S292,SUM(ADM!M292:O292)=ADM!S292,SUM(ADM!N292:O292)=ADM!S292),0,SUM(ADM!O292:R292)))","v":0},{"$f":"SUM(ADM!$F292:$R292)","v":150.95633333333333},"F",{"$f":"IF(I292<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F292:J292)=0,SUM(ADM!O292:R292)=0,ADM!K292>0,ADM!N292>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M292:R292)=0,ADM!L292>0),1,0)","v":0},"M",{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!F292/Inputs!$D$80)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!G292/Inputs!$D$81)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!H292/Inputs!$D$82)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!I292/Inputs!$D$83)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!J292/Inputs!$D$84)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(M292=1,ADM!K292/Inputs!$D$95,ADM!K292/Inputs!$D$85))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(N292=1,ADM!L292/Inputs!$D$96,ADM!L292/Inputs!$D$86))","v":2.3325079365079366},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!M292/Inputs!$D$87)","v":2.353650793650794},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!N292/Inputs!$D$88)","v":2.5022380952380949},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!O292/Inputs!$D$89)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!P292/Inputs!$D$90)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!Q292/Inputs!$D$91)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,ADM!R292/Inputs!$D$92)","v":0},0,7.1883968253968256,{"$f":"IF(SUM(ADM!N292:R292)=ADM!S292,SUM(X292:AB292),IF(OR(SUM(ADM!F292:O292)=ADM!S292,SUM(ADM!G292:O292)=ADM!S292,SUM(ADM!H292:O292)=ADM!S292,SUM(ADM!I292:O292)=ADM!S292,SUM(ADM!J292:O292)=ADM!S292,SUM(ADM!K292:O292)=ADM!S292,SUM(ADM!L292:O292)=ADM!S292,SUM(ADM!M292:O292)=ADM!S292,SUM(ADM!N292:O292)=ADM!S292),SUM(Z292:AB292),SUM(Y292:AB292)))","v":0},7.1883968253968256,{"$f":"Inputs!$D$39*AC292","v":0},{"$f":"Inputs!$D$40*AD292","v":2.3721709523809524},{"$f":"Inputs!$D$41*AE292","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'Voc Ed'!H292)","v":0},2.3721709523809524,{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$72=1,$F292=0,Inputs!$D$74<=$AC292+$AG292),0,IF(AND($F292>0,$F292<=Inputs!$D$104,Inputs!$D$72=2),$F292/Inputs!$D$94-($AC292+$AG292),Inputs!$D$74-($AC292+$AG292)))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$72=1,$G292=0,Inputs!$D$75<=$AD292+$AH292),0,IF(Inputs!$D$72=2,IF(AND($G292>0,$G292<=Inputs!$D$104),$G292/Inputs!$D$94-($AD292+$AH292),Inputs!$D$75-($AD292+$AH292))))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$72=1,$H292=0,Inputs!$D$76<=$AE292+$AI292+AJ292),0,IF(Inputs!$D$72=2,IF(AND($H292>0,$H292<=Inputs!$D$104),$H292/Inputs!$D$94-($AE292+$AI292+$AJ292),Inputs!$D$76-($AE292+$AI292+$AJ292))))","v":0},{"$f":"IF(OR(J292=\"T\",K292=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O292=\"EM\",(AD292+AH292+AJ292)<Inputs!$D$75),Inputs!$D$75-(AD292+AH292+AJ292),IF(AND(O292=\"M\",(AD292+AH292+AJ292)<Inputs!$D$75),Inputs!$D$75-(AD292+AH292+AJ292),IF(AND(OR(O292=\"MH\",O292=\"H\",O292=\"EMH\"),(AD292+AE292+AH292+AI292+AJ292)<Inputs!$D$76),Inputs!$D$76-(AD292+AE292+AH292+AI292+AJ292),0)))),0))","v":0},0,{"$f":"IF($J292=\"T\",$I292/Inputs!$D$93,0)","v":0},{"$f":"IF(L292=1,(I292/7)*1.5,IF($J292=\"T\",0,IF(AND($K292=\"T\",($I292/Inputs!$D$94)>=1),$I292/Inputs!$D$94,IF(AND($K292=\"T\",($I292/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L292","v":0},0,{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$234=0,O292=\"M\",O292=\"H\"), 0,(F292*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$234=0,O292=\"E\",O292=\"H\"), 0,(SUM(F292:G292)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",Inputs!$D$234=0,O292=\"E\",O292=\"M\"), 0,(SUM(F292:H292)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'At-Risk'!T292/100)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'At-Risk'!U292/100)","v":0.46},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'At-Risk'!V292/100)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(AND(O292=\"E\", SUM(AX292:AZ292)<1/Inputs!$D$253*F292),1/Inputs!$D$253*F292-SUM(AX292:AZ292),IF(AND(O292=\"M\", SUM(AX292:AZ292)<1/Inputs!$D$256*SUM(F292:G292)),1/Inputs!$D$256* SUM(F292:G292)-SUM(AX292:AZ292),IF(AND(O292=\"H\",SUM(AX292:AZ292)<1/Inputs!$D$260*SUM(F292:H292)),1/Inputs!$D$260*SUM(F292:H292)-SUM(AX292:AZ292),0))))","v":1.9226455026454981E-2},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'At-Risk'!AJ292/100)","v":0.14000000000000001},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F292:$R292)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F292:$K292)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J292:$K292)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L292:$N292)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O292:$R292)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F292:$R292)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F292:$K292)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J292:$K292)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L292:$N292)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O292:$R292)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",F292=0,Inputs!$D$247=0,O292=\"M\",O292=\"H\"),0,1/Inputs!$D$253*F292)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",G292=0,Inputs!$D$247=0,O292=\"H\",O292=\"E\"),0,IF(SUM(F292:G292)<Inputs!$D$254,1/Inputs!$D$254*SUM(F292:G292),IF(SUM(F292:G292)>Inputs!$D$257,1/Inputs!$D$257*SUM(F292:G292),1)))","v":1},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",H292=0,Inputs!$D$247=0,O292=\"E\",O292=\"M\"),0,IF(SUM(F292:H292)<Inputs!$D$258,1/Inputs!$D$258*SUM(F292:H292),IF(SUM(F292:H292)>Inputs!$D$261,1/Inputs!$D$261*SUM(F292:H292),1)))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",G292=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G292)","v":0.479226455026455},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",H292=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H292)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,'At-Risk'!S292/100)","v":0.46},{"$f":"IF(OR($J292=\"T\",$K292=\"T\"),0,IF(AND(O292=\"E\",'At-Risk'!S292/100<1/Inputs!$D$253*F292),1/Inputs!$D$253*F292-'At-Risk'!S292/100,IF(AND(O292=\"M\",'At-Risk'!S292/100<1/Inputs!$D$256*SUM(F292:G292)),1/Inputs!$D$256* SUM(F292:G292)-'At-Risk'!S292/100,IF(AND(O292=\"H\",'At-Risk'!S292/100<1/Inputs!$D$260*SUM(F292:H292)),1/Inputs!$D$260*SUM(F292:H292)-'At-Risk'!S292/100,0))))","v":1.9226455026454981E-2},0.60382533333333333,{"$f":"IF(OR(J292=\"T\",K292=\"T\"),0,IF(O292=\"E\",2/Inputs!$D$253*F292,IF(O292=\"M\",2/Inputs!$D$256*SUM(F292:G292),IF(O292=\"H\",5/Inputs!$D$261*SUM(F292:H292),0))))","v":0.95845291005291},4.1399576084656085,{"$f":"IF(OR($J292=\"T\",$K292=\"T\",F292=0,O292=\"M\",O292=\"H\"),0,IF(F292<Inputs!$D$251,1/Inputs!$D$251*F292,1))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",G292=0,O292=\"E\",O292=\"H\"),0,IF(SUM(F292:G292)<Inputs!$D$254,1/Inputs!$D$254*SUM(F292:G292),1))","v":1},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",H292=0,O292=\"E\",O292=\"M\"),0,IF(SUM(F292:H292)<Inputs!$D$258,1/Inputs!$D$258*SUM(F292:H292),1))","v":0},0,{"$f":"IF(OR($J292=\"T\",$K292=\"T\",F292=0),0,IF(AND(O292=\"E\",F292>Inputs!$D$253),(F292-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",G292=0),0,IF(AND(O292=\"M\",SUM(F292:G292)>Inputs!$D$256),(SUM(F292:G292)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",H292=0),0,IF(AND(O292=\"H\",SUM(F292:H292)>Inputs!$D$260),(SUM(F292:H292)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K292=\"T\",$J292=\"T\",O292=\"M\",O292=\"H\"),0,IF(F292<Inputs!$D$251,1/Inputs!$D$251*F292,IF(F292>Inputs!$D$253,1/Inputs!$D$253*F292,1)))","v":0},{"$f":"IF(OR($K292=\"T\",$J292=\"T\",O292=\"E\",O292=\"H\"),0,IF(SUM(F292:G292)<Inputs!$D$254,1/Inputs!$D$254*SUM(F292:G292),IF(SUM(F292:G292)>Inputs!$D$256,1/Inputs!$D$256*SUM(F292:G292),1)))","v":1},{"$f":"IF(OR($K292=\"T\",$J292=\"T\",O292=\"E\",O292=\"M\"),0,IF(SUM(F292:H292)<Inputs!$D$258,1/Inputs!$D$258*SUM(F292:H292),IF(SUM(F292:H292)>Inputs!$D$261,1/Inputs!$D$261*SUM(F292:H292),1)))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",F292=0,O292=\"M\",O292=\"H\"),0,1/Inputs!$D$253*F292)","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",G292=0,O292=\"E\",O292=\"H\"),0,1/Inputs!$D$256*SUM(F292:G292))","v":0.479226455026455},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",H292=0,O292=\"E\",O292=\"M\"),0,4/Inputs!$D$261*SUM(F292:H292))","v":0},2.4792264550264549,0,0,0,0,0,0,190569.06133243724,192296.46143107626,204436.24545762263,0,0,0,0,0,587301.76822113618,0,587301.76822113618,0,193809.58351297493,0,0,193809.58351297493,0,0,0,0,0,0,0,0,0,0,0,0,0,37582.623767686739,0,1570.8274470556676,11438.189842339443,0,0,0,81701.356016710299,0,40663.924890679395,0,37582.623767686739,1570.8274470556676,49333.348530575437,37186.371646966683,{"$f":"0.05*($AF292+AK292+AP292+AT292+SUM(AU292:BD292))*175*Inputs!$D$228*(1+0.0765)","v":9615.8703318331864},308245.96368858928,0,118774.35969272585,0,0,0,0,0,0,58188.076138168493,0,0,22901.747772189927,0,199864.18360308427,{"$f":"Inputs!$D$152*F292+Inputs!$D$153*G292+Inputs!$D$154*H292","v":50711.065119684965},{"$f":"Inputs!$D$155*I292","v":44394.601253357279},{"$f":"'Voc Ed'!L292","v":0},{"$f":"Inputs!$D$156*$I292","v":4439.4601253357287},{"$f":"Inputs!$D$157*$I292","v":17757.840501342915},{"$f":"Inputs!$D$158*$I292","v":5690.4052507965844},{"$f":"IF(Inputs!$D$100=1,0,Activities!R292)","v":70854.083171205057},193847.45542172252,1483068.9544475069]
["1809000","Sublette #9",{"$f":"'School Reference Sheet'!L42","v":"1809055"},{"$f":"'School Reference Sheet'!M42","v":"Big Piney High School"},{"$f":"'School Reference Sheet'!N42","v":"9-12"},{"$f":"IF(M293=1,SUM(ADM!F293:J293),IF(N293=1,SUM(ADM!F293:L293),SUM(ADM!F293:K293,0)))","v":0},{"$f":"ADM!S293-'School Resources'!H293-'School Resources'!F293","v":0},{"$f":"IF(SUM(ADM!N293:R293)=ADM!S293,SUM(ADM!N293:R293),IF(OR(SUM(ADM!F293:O293)=ADM!S293,SUM(ADM!G293:O293)=ADM!S293,SUM(ADM!H293:O293)=ADM!S293,SUM(ADM!I293:O293)=ADM!S293,SUM(ADM!J293:O293)=ADM!S293,SUM(ADM!K293:O293)=ADM!S293,SUM(ADM!L293:O293)=ADM!S293,SUM(ADM!M293:O293)=ADM!S293,SUM(ADM!N293:O293)=ADM!S293),0,SUM(ADM!O293:R293)))","v":188.63600000000002},{"$f":"SUM(ADM!$F293:$R293)","v":188.63600000000002},"F",{"$f":"IF(I293<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F293:J293)=0,SUM(ADM!O293:R293)=0,ADM!K293>0,ADM!N293>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M293:R293)=0,ADM!L293>0),1,0)","v":0},"H",{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!F293/Inputs!$D$80)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!G293/Inputs!$D$81)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!H293/Inputs!$D$82)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!I293/Inputs!$D$83)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!J293/Inputs!$D$84)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(M293=1,ADM!K293/Inputs!$D$95,ADM!K293/Inputs!$D$85))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(N293=1,ADM!L293/Inputs!$D$96,ADM!L293/Inputs!$D$86))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!M293/Inputs!$D$87)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!N293/Inputs!$D$88)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!O293/Inputs!$D$89)","v":2.433904761904762},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!P293/Inputs!$D$90)","v":2.488809523809524},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!Q293/Inputs!$D$91)","v":2.4291428571428573},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,ADM!R293/Inputs!$D$92)","v":1.6308095238095237},0,0,{"$f":"IF(SUM(ADM!N293:R293)=ADM!S293,SUM(X293:AB293),IF(OR(SUM(ADM!F293:O293)=ADM!S293,SUM(ADM!G293:O293)=ADM!S293,SUM(ADM!H293:O293)=ADM!S293,SUM(ADM!I293:O293)=ADM!S293,SUM(ADM!J293:O293)=ADM!S293,SUM(ADM!K293:O293)=ADM!S293,SUM(ADM!L293:O293)=ADM!S293,SUM(ADM!M293:O293)=ADM!S293,SUM(ADM!N293:O293)=ADM!S293),SUM(Z293:AB293),SUM(Y293:AB293)))","v":8.9826666666666668},8.9826666666666668,{"$f":"Inputs!$D$39*AC293","v":0},{"$f":"Inputs!$D$40*AD293","v":0},{"$f":"Inputs!$D$41*AE293","v":2.96428},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'Voc Ed'!H293)","v":0.47877619047619047},3.4430561904761907,{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$72=1,$F293=0,Inputs!$D$74<=$AC293+$AG293),0,IF(AND($F293>0,$F293<=Inputs!$D$104,Inputs!$D$72=2),$F293/Inputs!$D$94-($AC293+$AG293),Inputs!$D$74-($AC293+$AG293)))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$72=1,$G293=0,Inputs!$D$75<=$AD293+$AH293),0,IF(Inputs!$D$72=2,IF(AND($G293>0,$G293<=Inputs!$D$104),$G293/Inputs!$D$94-($AD293+$AH293),Inputs!$D$75-($AD293+$AH293))))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$72=1,$H293=0,Inputs!$D$76<=$AE293+$AI293+AJ293),0,IF(Inputs!$D$72=2,IF(AND($H293>0,$H293<=Inputs!$D$104),$H293/Inputs!$D$94-($AE293+$AI293+$AJ293),Inputs!$D$76-($AE293+$AI293+$AJ293))))","v":0},{"$f":"IF(OR(J293=\"T\",K293=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O293=\"EM\",(AD293+AH293+AJ293)<Inputs!$D$75),Inputs!$D$75-(AD293+AH293+AJ293),IF(AND(O293=\"M\",(AD293+AH293+AJ293)<Inputs!$D$75),Inputs!$D$75-(AD293+AH293+AJ293),IF(AND(OR(O293=\"MH\",O293=\"H\",O293=\"EMH\"),(AD293+AE293+AH293+AI293+AJ293)<Inputs!$D$76),Inputs!$D$76-(AD293+AE293+AH293+AI293+AJ293),0)))),0))","v":0},0,{"$f":"IF($J293=\"T\",$I293/Inputs!$D$93,0)","v":0},{"$f":"IF(L293=1,(I293/7)*1.5,IF($J293=\"T\",0,IF(AND($K293=\"T\",($I293/Inputs!$D$94)>=1),$I293/Inputs!$D$94,IF(AND($K293=\"T\",($I293/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L293","v":0},0,{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$234=0,O293=\"M\",O293=\"H\"), 0,(F293*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$234=0,O293=\"E\",O293=\"H\"), 0,(SUM(F293:G293)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",Inputs!$D$234=0,O293=\"E\",O293=\"M\"), 0,(SUM(F293:H293)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'At-Risk'!T293/100)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'At-Risk'!U293/100)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'At-Risk'!V293/100)","v":0.51},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(AND(O293=\"E\", SUM(AX293:AZ293)<1/Inputs!$D$253*F293),1/Inputs!$D$253*F293-SUM(AX293:AZ293),IF(AND(O293=\"M\", SUM(AX293:AZ293)<1/Inputs!$D$256*SUM(F293:G293)),1/Inputs!$D$256* SUM(F293:G293)-SUM(AX293:AZ293),IF(AND(O293=\"H\",SUM(AX293:AZ293)<1/Inputs!$D$260*SUM(F293:H293)),1/Inputs!$D$260*SUM(F293:H293)-SUM(AX293:AZ293),0))))","v":8.8844444444444504E-2},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'At-Risk'!AJ293/100)","v":0.08},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F293:$R293)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F293:$K293)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J293:$K293)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L293:$N293)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O293:$R293)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F293:$R293)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F293:$K293)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J293:$K293)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L293:$N293)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O293:$R293)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",F293=0,Inputs!$D$247=0,O293=\"M\",O293=\"H\"),0,1/Inputs!$D$253*F293)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",G293=0,Inputs!$D$247=0,O293=\"H\",O293=\"E\"),0,IF(SUM(F293:G293)<Inputs!$D$254,1/Inputs!$D$254*SUM(F293:G293),IF(SUM(F293:G293)>Inputs!$D$257,1/Inputs!$D$257*SUM(F293:G293),1)))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",H293=0,Inputs!$D$247=0,O293=\"E\",O293=\"M\"),0,IF(SUM(F293:H293)<Inputs!$D$258,1/Inputs!$D$258*SUM(F293:H293),IF(SUM(F293:H293)>Inputs!$D$261,1/Inputs!$D$261*SUM(F293:H293),1)))","v":1},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",G293=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G293)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",H293=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H293)","v":0.59884444444444451},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,'At-Risk'!S293/100)","v":0.51},{"$f":"IF(OR($J293=\"T\",$K293=\"T\"),0,IF(AND(O293=\"E\",'At-Risk'!S293/100<1/Inputs!$D$253*F293),1/Inputs!$D$253*F293-'At-Risk'!S293/100,IF(AND(O293=\"M\",'At-Risk'!S293/100<1/Inputs!$D$256*SUM(F293:G293)),1/Inputs!$D$256* SUM(F293:G293)-'At-Risk'!S293/100,IF(AND(O293=\"H\",'At-Risk'!S293/100<1/Inputs!$D$260*SUM(F293:H293)),1/Inputs!$D$260*SUM(F293:H293)-'At-Risk'!S293/100,0))))","v":8.8844444444444504E-2},0.7545440000000001,{"$f":"IF(OR(J293=\"T\",K293=\"T\"),0,IF(O293=\"E\",2/Inputs!$D$253*F293,IF(O293=\"M\",2/Inputs!$D$256*SUM(F293:G293),IF(O293=\"H\",5/Inputs!$D$261*SUM(F293:H293),0))))","v":1.4971111111111113},5.1281884444444454,{"$f":"IF(OR($J293=\"T\",$K293=\"T\",F293=0,O293=\"M\",O293=\"H\"),0,IF(F293<Inputs!$D$251,1/Inputs!$D$251*F293,1))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",G293=0,O293=\"E\",O293=\"H\"),0,IF(SUM(F293:G293)<Inputs!$D$254,1/Inputs!$D$254*SUM(F293:G293),1))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",H293=0,O293=\"E\",O293=\"M\"),0,IF(SUM(F293:H293)<Inputs!$D$258,1/Inputs!$D$258*SUM(F293:H293),1))","v":1},0,{"$f":"IF(OR($J293=\"T\",$K293=\"T\",F293=0),0,IF(AND(O293=\"E\",F293>Inputs!$D$253),(F293-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",G293=0),0,IF(AND(O293=\"M\",SUM(F293:G293)>Inputs!$D$256),(SUM(F293:G293)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",H293=0),0,IF(AND(O293=\"H\",SUM(F293:H293)>Inputs!$D$260),(SUM(F293:H293)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K293=\"T\",$J293=\"T\",O293=\"M\",O293=\"H\"),0,IF(F293<Inputs!$D$251,1/Inputs!$D$251*F293,IF(F293>Inputs!$D$253,1/Inputs!$D$253*F293,1)))","v":0},{"$f":"IF(OR($K293=\"T\",$J293=\"T\",O293=\"E\",O293=\"H\"),0,IF(SUM(F293:G293)<Inputs!$D$254,1/Inputs!$D$254*SUM(F293:G293),IF(SUM(F293:G293)>Inputs!$D$256,1/Inputs!$D$256*SUM(F293:G293),1)))","v":0},{"$f":"IF(OR($K293=\"T\",$J293=\"T\",O293=\"E\",O293=\"M\"),0,IF(SUM(F293:H293)<Inputs!$D$258,1/Inputs!$D$258*SUM(F293:H293),IF(SUM(F293:H293)>Inputs!$D$261,1/Inputs!$D$261*SUM(F293:H293),1)))","v":1},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",F293=0,O293=\"M\",O293=\"H\"),0,1/Inputs!$D$253*F293)","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",G293=0,O293=\"E\",O293=\"H\"),0,1/Inputs!$D$256*SUM(F293:G293))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",H293=0,O293=\"E\",O293=\"M\"),0,4/Inputs!$D$261*SUM(F293:H293))","v":1.197688888888889},3.197688888888889,0,0,0,0,0,0,0,0,0,198853.31946314746,203339.11296254114,198464.26538687744,133239.34950020368,0,0,733896.04731276969,733896.04731276969,0,0,242185.69561321402,39116.66399041954,281302.35960363358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41667.691568522256,7258.7115856623996,6536.1084813368243,0,0,0,0,81701.356016710299,0,50813.900724126841,41667.691568522256,7258.7115856623996,61647.267974272661,58085.409925363696,{"$f":"0.05*($AF293+AK293+AP293+AT293+SUM(AU293:BD293))*175*Inputs!$D$228*(1+0.0765)","v":12378.621516805659},369015.47094698524,0,0,118774.35969272585,0,0,0,0,0,0,58188.076138168493,0,0,57236.34109759979,234198.77692849413,{"$f":"Inputs!$D$152*F293+Inputs!$D$153*G293+Inputs!$D$154*H293","v":77590.819352489663},{"$f":"Inputs!$D$155*I293","v":55475.777776983887},{"$f":"'Voc Ed'!L293","v":27284.921204893788},{"$f":"Inputs!$D$156*$I293","v":5547.5777776983887},{"$f":"Inputs!$D$157*$I293","v":22190.311110793555},{"$f":"Inputs!$D$158*$I293","v":7110.7668104193344},{"$f":"IF(Inputs!$D$100=1,0,Activities!R293)","v":251013.43916937316},446213.61320265173,2064626.2679945345]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!C43","v":"1901001"},{"$f":"'School Reference Sheet'!D43","v":"Desert Elementary"},{"$f":"'School Reference Sheet'!E43","v":"K-6"},{"$f":"IF(M294=1,SUM(ADM!F294:J294),IF(N294=1,SUM(ADM!F294:L294),SUM(ADM!F294:K294,0)))","v":35.586999999999996},{"$f":"ADM!S294-'School Resources'!H294-'School Resources'!F294","v":0},{"$f":"IF(SUM(ADM!N294:R294)=ADM!S294,SUM(ADM!N294:R294),IF(OR(SUM(ADM!F294:O294)=ADM!S294,SUM(ADM!G294:O294)=ADM!S294,SUM(ADM!H294:O294)=ADM!S294,SUM(ADM!I294:O294)=ADM!S294,SUM(ADM!J294:O294)=ADM!S294,SUM(ADM!K294:O294)=ADM!S294,SUM(ADM!L294:O294)=ADM!S294,SUM(ADM!M294:O294)=ADM!S294,SUM(ADM!N294:O294)=ADM!S294),0,SUM(ADM!O294:R294)))","v":0},{"$f":"SUM(ADM!$F294:$R294)","v":35.586999999999996},"F",{"$f":"IF(I294<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F294:J294)=0,SUM(ADM!O294:R294)=0,ADM!K294>0,ADM!N294>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M294:R294)=0,ADM!L294>0),1,0)","v":1},"E",{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!F294/Inputs!$D$80)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!G294/Inputs!$D$81)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!H294/Inputs!$D$82)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!I294/Inputs!$D$83)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!J294/Inputs!$D$84)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(M294=1,ADM!K294/Inputs!$D$95,ADM!K294/Inputs!$D$85))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(N294=1,ADM!L294/Inputs!$D$96,ADM!L294/Inputs!$D$86))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!M294/Inputs!$D$87)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!N294/Inputs!$D$88)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!O294/Inputs!$D$89)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!P294/Inputs!$D$90)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!Q294/Inputs!$D$91)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,ADM!R294/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N294:R294)=ADM!S294,SUM(X294:AB294),IF(OR(SUM(ADM!F294:O294)=ADM!S294,SUM(ADM!G294:O294)=ADM!S294,SUM(ADM!H294:O294)=ADM!S294,SUM(ADM!I294:O294)=ADM!S294,SUM(ADM!J294:O294)=ADM!S294,SUM(ADM!K294:O294)=ADM!S294,SUM(ADM!L294:O294)=ADM!S294,SUM(ADM!M294:O294)=ADM!S294,SUM(ADM!N294:O294)=ADM!S294),SUM(Z294:AB294),SUM(Y294:AB294)))","v":0},0,{"$f":"Inputs!$D$39*AC294","v":0},{"$f":"Inputs!$D$40*AD294","v":0},{"$f":"Inputs!$D$41*AE294","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'Voc Ed'!H294)","v":0},0,{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$72=1,$F294=0,Inputs!$D$74<=$AC294+$AG294),0,IF(AND($F294>0,$F294<=Inputs!$D$104,Inputs!$D$72=2),$F294/Inputs!$D$94-($AC294+$AG294),Inputs!$D$74-($AC294+$AG294)))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$72=1,$G294=0,Inputs!$D$75<=$AD294+$AH294),0,IF(Inputs!$D$72=2,IF(AND($G294>0,$G294<=Inputs!$D$104),$G294/Inputs!$D$94-($AD294+$AH294),Inputs!$D$75-($AD294+$AH294))))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$72=1,$H294=0,Inputs!$D$76<=$AE294+$AI294+AJ294),0,IF(Inputs!$D$72=2,IF(AND($H294>0,$H294<=Inputs!$D$104),$H294/Inputs!$D$94-($AE294+$AI294+$AJ294),Inputs!$D$76-($AE294+$AI294+$AJ294))))","v":0},{"$f":"IF(OR(J294=\"T\",K294=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O294=\"EM\",(AD294+AH294+AJ294)<Inputs!$D$75),Inputs!$D$75-(AD294+AH294+AJ294),IF(AND(O294=\"M\",(AD294+AH294+AJ294)<Inputs!$D$75),Inputs!$D$75-(AD294+AH294+AJ294),IF(AND(OR(O294=\"MH\",O294=\"H\",O294=\"EMH\"),(AD294+AE294+AH294+AI294+AJ294)<Inputs!$D$76),Inputs!$D$76-(AD294+AE294+AH294+AI294+AJ294),0)))),0))","v":0},0,{"$f":"IF($J294=\"T\",$I294/Inputs!$D$93,0)","v":0},{"$f":"IF(L294=1,(I294/7)*1.5,IF($J294=\"T\",0,IF(AND($K294=\"T\",($I294/Inputs!$D$94)>=1),$I294/Inputs!$D$94,IF(AND($K294=\"T\",($I294/Inputs!$D$94)<1),1,0))))","v":5.0838571428571422},{"$f":"'Small District Adjustment'!L294","v":0},5.0838571428571422,{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$234=0,O294=\"M\",O294=\"H\"), 0,(F294*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$234=0,O294=\"E\",O294=\"H\"), 0,(SUM(F294:G294)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",Inputs!$D$234=0,O294=\"E\",O294=\"M\"), 0,(SUM(F294:H294)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'At-Risk'!T294/100)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'At-Risk'!U294/100)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'At-Risk'!V294/100)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(AND(O294=\"E\", SUM(AX294:AZ294)<1/Inputs!$D$253*F294),1/Inputs!$D$253*F294-SUM(AX294:AZ294),IF(AND(O294=\"M\", SUM(AX294:AZ294)<1/Inputs!$D$256*SUM(F294:G294)),1/Inputs!$D$256* SUM(F294:G294)-SUM(AX294:AZ294),IF(AND(O294=\"H\",SUM(AX294:AZ294)<1/Inputs!$D$260*SUM(F294:H294)),1/Inputs!$D$260*SUM(F294:H294)-SUM(AX294:AZ294),0))))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'At-Risk'!AJ294/100)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F294:$R294)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F294:$K294)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J294:$K294)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L294:$N294)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O294:$R294)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F294:$R294)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F294:$K294)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J294:$K294)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L294:$N294)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O294:$R294)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",F294=0,Inputs!$D$247=0,O294=\"M\",O294=\"H\"),0,1/Inputs!$D$253*F294)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",G294=0,Inputs!$D$247=0,O294=\"H\",O294=\"E\"),0,IF(SUM(F294:G294)<Inputs!$D$254,1/Inputs!$D$254*SUM(F294:G294),IF(SUM(F294:G294)>Inputs!$D$257,1/Inputs!$D$257*SUM(F294:G294),1)))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",H294=0,Inputs!$D$247=0,O294=\"E\",O294=\"M\"),0,IF(SUM(F294:H294)<Inputs!$D$258,1/Inputs!$D$258*SUM(F294:H294),IF(SUM(F294:H294)>Inputs!$D$261,1/Inputs!$D$261*SUM(F294:H294),1)))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",G294=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G294)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",H294=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H294)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,'At-Risk'!S294/100)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\"),0,IF(AND(O294=\"E\",'At-Risk'!S294/100<1/Inputs!$D$253*F294),1/Inputs!$D$253*F294-'At-Risk'!S294/100,IF(AND(O294=\"M\",'At-Risk'!S294/100<1/Inputs!$D$256*SUM(F294:G294)),1/Inputs!$D$256* SUM(F294:G294)-'At-Risk'!S294/100,IF(AND(O294=\"H\",'At-Risk'!S294/100<1/Inputs!$D$260*SUM(F294:H294)),1/Inputs!$D$260*SUM(F294:H294)-'At-Risk'!S294/100,0))))","v":0},0,{"$f":"IF(OR(J294=\"T\",K294=\"T\"),0,IF(O294=\"E\",2/Inputs!$D$253*F294,IF(O294=\"M\",2/Inputs!$D$256*SUM(F294:G294),IF(O294=\"H\",5/Inputs!$D$261*SUM(F294:H294),0))))","v":0},0,{"$f":"IF(OR($J294=\"T\",$K294=\"T\",F294=0,O294=\"M\",O294=\"H\"),0,IF(F294<Inputs!$D$251,1/Inputs!$D$251*F294,1))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",G294=0,O294=\"E\",O294=\"H\"),0,IF(SUM(F294:G294)<Inputs!$D$254,1/Inputs!$D$254*SUM(F294:G294),1))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",H294=0,O294=\"E\",O294=\"M\"),0,IF(SUM(F294:H294)<Inputs!$D$258,1/Inputs!$D$258*SUM(F294:H294),1))","v":0},1,{"$f":"IF(OR($J294=\"T\",$K294=\"T\",F294=0),0,IF(AND(O294=\"E\",F294>Inputs!$D$253),(F294-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",G294=0),0,IF(AND(O294=\"M\",SUM(F294:G294)>Inputs!$D$256),(SUM(F294:G294)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",H294=0),0,IF(AND(O294=\"H\",SUM(F294:H294)>Inputs!$D$260),(SUM(F294:H294)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K294=\"T\",$J294=\"T\",O294=\"M\",O294=\"H\"),0,IF(F294<Inputs!$D$251,1/Inputs!$D$251*F294,IF(F294>Inputs!$D$253,1/Inputs!$D$253*F294,1)))","v":0},{"$f":"IF(OR($K294=\"T\",$J294=\"T\",O294=\"E\",O294=\"H\"),0,IF(SUM(F294:G294)<Inputs!$D$254,1/Inputs!$D$254*SUM(F294:G294),IF(SUM(F294:G294)>Inputs!$D$256,1/Inputs!$D$256*SUM(F294:G294),1)))","v":0},{"$f":"IF(OR($K294=\"T\",$J294=\"T\",O294=\"E\",O294=\"M\"),0,IF(SUM(F294:H294)<Inputs!$D$258,1/Inputs!$D$258*SUM(F294:H294),IF(SUM(F294:H294)>Inputs!$D$261,1/Inputs!$D$261*SUM(F294:H294),1)))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",F294=0,O294=\"M\",O294=\"H\"),0,1/Inputs!$D$253*F294)","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",G294=0,O294=\"E\",O294=\"H\"),0,1/Inputs!$D$256*SUM(F294:G294))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",H294=0,O294=\"E\",O294=\"M\"),0,4/Inputs!$D$261*SUM(F294:H294))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383236.71158496343,0,383236.71158496343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF294+AK294+AP294+AT294+SUM(AU294:BD294))*175*Inputs!$D$228*(1+0.0765)","v":4802.229785131095},4802.229785131095,0,0,0,106422.71054762826,0,0,0,0,0,0,0,0,0,106422.71054762826,{"$f":"Inputs!$D$152*F294+Inputs!$D$153*G294+Inputs!$D$154*H294","v":11954.812590931782},{"$f":"Inputs!$D$155*I294","v":10465.746218905857},{"$f":"'Voc Ed'!L294","v":0},{"$f":"Inputs!$D$156*$I294","v":1046.5746218905856},{"$f":"Inputs!$D$157*$I294","v":4186.2984875623424},{"$f":"Inputs!$D$158*$I294","v":1341.4770164888612},{"$f":"IF(Inputs!$D$100=1,0,Activities!R294)","v":5406.8880620967784},34401.796997876205,528863.44891559903]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!F43","v":"1901002"},{"$f":"'School Reference Sheet'!G43","v":"Desert View Elementary"},{"$f":"'School Reference Sheet'!H43","v":"K-4"},{"$f":"IF(M295=1,SUM(ADM!F295:J295),IF(N295=1,SUM(ADM!F295:L295),SUM(ADM!F295:K295,0)))","v":369.45566666666667},{"$f":"ADM!S295-'School Resources'!H295-'School Resources'!F295","v":0},{"$f":"IF(SUM(ADM!N295:R295)=ADM!S295,SUM(ADM!N295:R295),IF(OR(SUM(ADM!F295:O295)=ADM!S295,SUM(ADM!G295:O295)=ADM!S295,SUM(ADM!H295:O295)=ADM!S295,SUM(ADM!I295:O295)=ADM!S295,SUM(ADM!J295:O295)=ADM!S295,SUM(ADM!K295:O295)=ADM!S295,SUM(ADM!L295:O295)=ADM!S295,SUM(ADM!M295:O295)=ADM!S295,SUM(ADM!N295:O295)=ADM!S295),0,SUM(ADM!O295:R295)))","v":0},{"$f":"SUM(ADM!$F295:$R295)","v":369.45566666666667},"F",{"$f":"IF(I295<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F295:J295)=0,SUM(ADM!O295:R295)=0,ADM!K295>0,ADM!N295>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M295:R295)=0,ADM!L295>0),1,0)","v":0},"E",{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!F295/Inputs!$D$80)","v":5.2561666666666671},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!G295/Inputs!$D$81)","v":5.2689375000000007},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!H295/Inputs!$D$82)","v":4.8063958333333332},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!I295/Inputs!$D$83)","v":3.7783541666666669},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!J295/Inputs!$D$84)","v":3.981125},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(M295=1,ADM!K295/Inputs!$D$95,ADM!K295/Inputs!$D$85))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(N295=1,ADM!L295/Inputs!$D$96,ADM!L295/Inputs!$D$86))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!M295/Inputs!$D$87)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!N295/Inputs!$D$88)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!O295/Inputs!$D$89)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!P295/Inputs!$D$90)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!Q295/Inputs!$D$91)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,ADM!R295/Inputs!$D$92)","v":0},23.090979166666667,0,{"$f":"IF(SUM(ADM!N295:R295)=ADM!S295,SUM(X295:AB295),IF(OR(SUM(ADM!F295:O295)=ADM!S295,SUM(ADM!G295:O295)=ADM!S295,SUM(ADM!H295:O295)=ADM!S295,SUM(ADM!I295:O295)=ADM!S295,SUM(ADM!J295:O295)=ADM!S295,SUM(ADM!K295:O295)=ADM!S295,SUM(ADM!L295:O295)=ADM!S295,SUM(ADM!M295:O295)=ADM!S295,SUM(ADM!N295:O295)=ADM!S295),SUM(Z295:AB295),SUM(Y295:AB295)))","v":0},23.090979166666667,{"$f":"Inputs!$D$39*AC295","v":4.6181958333333339},{"$f":"Inputs!$D$40*AD295","v":0},{"$f":"Inputs!$D$41*AE295","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'Voc Ed'!H295)","v":0},4.6181958333333339,{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$72=1,$F295=0,Inputs!$D$74<=$AC295+$AG295),0,IF(AND($F295>0,$F295<=Inputs!$D$104,Inputs!$D$72=2),$F295/Inputs!$D$94-($AC295+$AG295),Inputs!$D$74-($AC295+$AG295)))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$72=1,$G295=0,Inputs!$D$75<=$AD295+$AH295),0,IF(Inputs!$D$72=2,IF(AND($G295>0,$G295<=Inputs!$D$104),$G295/Inputs!$D$94-($AD295+$AH295),Inputs!$D$75-($AD295+$AH295))))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$72=1,$H295=0,Inputs!$D$76<=$AE295+$AI295+AJ295),0,IF(Inputs!$D$72=2,IF(AND($H295>0,$H295<=Inputs!$D$104),$H295/Inputs!$D$94-($AE295+$AI295+$AJ295),Inputs!$D$76-($AE295+$AI295+$AJ295))))","v":0},{"$f":"IF(OR(J295=\"T\",K295=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O295=\"EM\",(AD295+AH295+AJ295)<Inputs!$D$75),Inputs!$D$75-(AD295+AH295+AJ295),IF(AND(O295=\"M\",(AD295+AH295+AJ295)<Inputs!$D$75),Inputs!$D$75-(AD295+AH295+AJ295),IF(AND(OR(O295=\"MH\",O295=\"H\",O295=\"EMH\"),(AD295+AE295+AH295+AI295+AJ295)<Inputs!$D$76),Inputs!$D$76-(AD295+AE295+AH295+AI295+AJ295),0)))),0))","v":0},0,{"$f":"IF($J295=\"T\",$I295/Inputs!$D$93,0)","v":0},{"$f":"IF(L295=1,(I295/7)*1.5,IF($J295=\"T\",0,IF(AND($K295=\"T\",($I295/Inputs!$D$94)>=1),$I295/Inputs!$D$94,IF(AND($K295=\"T\",($I295/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L295","v":0},0,{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$234=0,O295=\"M\",O295=\"H\"), 0,(F295*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$234=0,O295=\"E\",O295=\"H\"), 0,(SUM(F295:G295)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",Inputs!$D$234=0,O295=\"E\",O295=\"M\"), 0,(SUM(F295:H295)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'At-Risk'!T295/100)","v":2.48},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'At-Risk'!U295/100)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'At-Risk'!V295/100)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(AND(O295=\"E\", SUM(AX295:AZ295)<1/Inputs!$D$253*F295),1/Inputs!$D$253*F295-SUM(AX295:AZ295),IF(AND(O295=\"M\", SUM(AX295:AZ295)<1/Inputs!$D$256*SUM(F295:G295)),1/Inputs!$D$256* SUM(F295:G295)-SUM(AX295:AZ295),IF(AND(O295=\"H\",SUM(AX295:AZ295)<1/Inputs!$D$260*SUM(F295:H295)),1/Inputs!$D$260*SUM(F295:H295)-SUM(AX295:AZ295),0))))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'At-Risk'!AJ295/100)","v":0.98},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F295:$R295)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F295:$K295)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J295:$K295)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L295:$N295)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O295:$R295)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F295:$R295)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F295:$K295)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J295:$K295)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L295:$N295)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O295:$R295)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",F295=0,Inputs!$D$247=0,O295=\"M\",O295=\"H\"),0,1/Inputs!$D$253*F295)","v":1.2828321759259258},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",G295=0,Inputs!$D$247=0,O295=\"H\",O295=\"E\"),0,IF(SUM(F295:G295)<Inputs!$D$254,1/Inputs!$D$254*SUM(F295:G295),IF(SUM(F295:G295)>Inputs!$D$257,1/Inputs!$D$257*SUM(F295:G295),1)))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",H295=0,Inputs!$D$247=0,O295=\"E\",O295=\"M\"),0,IF(SUM(F295:H295)<Inputs!$D$258,1/Inputs!$D$258*SUM(F295:H295),IF(SUM(F295:H295)>Inputs!$D$261,1/Inputs!$D$261*SUM(F295:H295),1)))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",G295=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G295)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",H295=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H295)","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,'At-Risk'!S295/100)","v":2.48},{"$f":"IF(OR($J295=\"T\",$K295=\"T\"),0,IF(AND(O295=\"E\",'At-Risk'!S295/100<1/Inputs!$D$253*F295),1/Inputs!$D$253*F295-'At-Risk'!S295/100,IF(AND(O295=\"M\",'At-Risk'!S295/100<1/Inputs!$D$256*SUM(F295:G295)),1/Inputs!$D$256* SUM(F295:G295)-'At-Risk'!S295/100,IF(AND(O295=\"H\",'At-Risk'!S295/100<1/Inputs!$D$260*SUM(F295:H295)),1/Inputs!$D$260*SUM(F295:H295)-'At-Risk'!S295/100,0))))","v":0},0,{"$f":"IF(OR(J295=\"T\",K295=\"T\"),0,IF(O295=\"E\",2/Inputs!$D$253*F295,IF(O295=\"M\",2/Inputs!$D$256*SUM(F295:G295),IF(O295=\"H\",5/Inputs!$D$261*SUM(F295:H295),0))))","v":2.5656643518518516},9.7884965277777773,{"$f":"IF(OR($J295=\"T\",$K295=\"T\",F295=0,O295=\"M\",O295=\"H\"),0,IF(F295<Inputs!$D$251,1/Inputs!$D$251*F295,1))","v":1},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",G295=0,O295=\"E\",O295=\"H\"),0,IF(SUM(F295:G295)<Inputs!$D$254,1/Inputs!$D$254*SUM(F295:G295),1))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",H295=0,O295=\"E\",O295=\"M\"),0,IF(SUM(F295:H295)<Inputs!$D$258,1/Inputs!$D$258*SUM(F295:H295),1))","v":0},0,{"$f":"IF(OR($J295=\"T\",$K295=\"T\",F295=0),0,IF(AND(O295=\"E\",F295>Inputs!$D$253),(F295-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.28283217592592597},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",G295=0),0,IF(AND(O295=\"M\",SUM(F295:G295)>Inputs!$D$256),(SUM(F295:G295)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",H295=0),0,IF(AND(O295=\"H\",SUM(F295:H295)>Inputs!$D$260),(SUM(F295:H295)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K295=\"T\",$J295=\"T\",O295=\"M\",O295=\"H\"),0,IF(F295<Inputs!$D$251,1/Inputs!$D$251*F295,IF(F295>Inputs!$D$253,1/Inputs!$D$253*F295,1)))","v":1.2828321759259258},{"$f":"IF(OR($K295=\"T\",$J295=\"T\",O295=\"E\",O295=\"H\"),0,IF(SUM(F295:G295)<Inputs!$D$254,1/Inputs!$D$254*SUM(F295:G295),IF(SUM(F295:G295)>Inputs!$D$256,1/Inputs!$D$256*SUM(F295:G295),1)))","v":0},{"$f":"IF(OR($K295=\"T\",$J295=\"T\",O295=\"E\",O295=\"M\"),0,IF(SUM(F295:H295)<Inputs!$D$258,1/Inputs!$D$258*SUM(F295:H295),IF(SUM(F295:H295)>Inputs!$D$261,1/Inputs!$D$261*SUM(F295:H295),1)))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",F295=0,O295=\"M\",O295=\"H\"),0,1/Inputs!$D$253*F295)","v":1.2828321759259258},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",G295=0,O295=\"E\",O295=\"H\"),0,1/Inputs!$D$256*SUM(F295:G295))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",H295=0,O295=\"E\",O295=\"M\"),0,4/Inputs!$D$261*SUM(F295:H295))","v":0},3.8484965277777774,396225.93087730987,397188.63538165315,362320.82884751051,284823.9014880925,300109.38752524275,0,0,0,0,0,0,0,0,1740668.6841198087,0,0,1740668.6841198087,348133.73682396178,0,0,0,348133.73682396178,0,0,0,0,0,0,0,0,0,0,0,0,186949.99053348036,0,0,0,73875.399485004338,0,0,96703.815784433813,0,0,0,0,186949.99053348036,0,0,94060.190556838555,{"$f":"0.05*($AF295+AK295+AP295+AT295+SUM(AU295:BD295))*175*Inputs!$D$228*(1+0.0765)","v":29442.515074064817},667981.9019673022,123601.16089840503,0,0,0,30099.766792120692,0,0,72239.681042997923,0,0,59453.61102918112,0,0,285394.21976270474,{"$f":"Inputs!$D$152*F295+Inputs!$D$153*G295+Inputs!$D$154*H295","v":124111.98627751041},{"$f":"Inputs!$D$155*I295","v":108652.857685953},{"$f":"'Voc Ed'!L295","v":0},{"$f":"Inputs!$D$156*$I295","v":10865.2857685953},{"$f":"Inputs!$D$157*$I295","v":43461.143074381202},{"$f":"Inputs!$D$158*$I295","v":13926.891433526378},{"$f":"IF(Inputs!$D$100=1,0,Activities!R295)","v":8952.0493492083351},309970.21358917461,3352148.756262952]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!I43","v":"1901003"},{"$f":"'School Reference Sheet'!J43","v":"Farson-Eden Elementary"},{"$f":"'School Reference Sheet'!K43","v":"K-5"},{"$f":"IF(M296=1,SUM(ADM!F296:J296),IF(N296=1,SUM(ADM!F296:L296),SUM(ADM!F296:K296,0)))","v":64.896666666666661},{"$f":"ADM!S296-'School Resources'!H296-'School Resources'!F296","v":0},{"$f":"IF(SUM(ADM!N296:R296)=ADM!S296,SUM(ADM!N296:R296),IF(OR(SUM(ADM!F296:O296)=ADM!S296,SUM(ADM!G296:O296)=ADM!S296,SUM(ADM!H296:O296)=ADM!S296,SUM(ADM!I296:O296)=ADM!S296,SUM(ADM!J296:O296)=ADM!S296,SUM(ADM!K296:O296)=ADM!S296,SUM(ADM!L296:O296)=ADM!S296,SUM(ADM!M296:O296)=ADM!S296,SUM(ADM!N296:O296)=ADM!S296),0,SUM(ADM!O296:R296)))","v":0},{"$f":"SUM(ADM!$F296:$R296)","v":64.896666666666661},"F",{"$f":"IF(I296<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F296:J296)=0,SUM(ADM!O296:R296)=0,ADM!K296>0,ADM!N296>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M296:R296)=0,ADM!L296>0),1,0)","v":0},"E",{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!F296/Inputs!$D$80)","v":0.76116666666666666},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!G296/Inputs!$D$81)","v":0.74039583333333336},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!H296/Inputs!$D$82)","v":0.70299999999999996},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!I296/Inputs!$D$83)","v":0.61543749999999997},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!J296/Inputs!$D$84)","v":0.58333333333333337},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(M296=1,ADM!K296/Inputs!$D$95,ADM!K296/Inputs!$D$85))","v":0.65270833333333333},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(N296=1,ADM!L296/Inputs!$D$96,ADM!L296/Inputs!$D$86))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!M296/Inputs!$D$87)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!N296/Inputs!$D$88)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!O296/Inputs!$D$89)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!P296/Inputs!$D$90)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!Q296/Inputs!$D$91)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,ADM!R296/Inputs!$D$92)","v":0},4.0560416666666663,0,{"$f":"IF(SUM(ADM!N296:R296)=ADM!S296,SUM(X296:AB296),IF(OR(SUM(ADM!F296:O296)=ADM!S296,SUM(ADM!G296:O296)=ADM!S296,SUM(ADM!H296:O296)=ADM!S296,SUM(ADM!I296:O296)=ADM!S296,SUM(ADM!J296:O296)=ADM!S296,SUM(ADM!K296:O296)=ADM!S296,SUM(ADM!L296:O296)=ADM!S296,SUM(ADM!M296:O296)=ADM!S296,SUM(ADM!N296:O296)=ADM!S296),SUM(Z296:AB296),SUM(Y296:AB296)))","v":0},4.0560416666666663,{"$f":"Inputs!$D$39*AC296","v":0.81120833333333331},{"$f":"Inputs!$D$40*AD296","v":0},{"$f":"Inputs!$D$41*AE296","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'Voc Ed'!H296)","v":0},0.81120833333333331,{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$72=1,$F296=0,Inputs!$D$74<=$AC296+$AG296),0,IF(AND($F296>0,$F296<=Inputs!$D$104,Inputs!$D$72=2),$F296/Inputs!$D$94-($AC296+$AG296),Inputs!$D$74-($AC296+$AG296)))","v":1.1327500000000006},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$72=1,$G296=0,Inputs!$D$75<=$AD296+$AH296),0,IF(Inputs!$D$72=2,IF(AND($G296>0,$G296<=Inputs!$D$104),$G296/Inputs!$D$94-($AD296+$AH296),Inputs!$D$75-($AD296+$AH296))))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$72=1,$H296=0,Inputs!$D$76<=$AE296+$AI296+AJ296),0,IF(Inputs!$D$72=2,IF(AND($H296>0,$H296<=Inputs!$D$104),$H296/Inputs!$D$94-($AE296+$AI296+$AJ296),Inputs!$D$76-($AE296+$AI296+$AJ296))))","v":0},{"$f":"IF(OR(J296=\"T\",K296=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O296=\"EM\",(AD296+AH296+AJ296)<Inputs!$D$75),Inputs!$D$75-(AD296+AH296+AJ296),IF(AND(O296=\"M\",(AD296+AH296+AJ296)<Inputs!$D$75),Inputs!$D$75-(AD296+AH296+AJ296),IF(AND(OR(O296=\"MH\",O296=\"H\",O296=\"EMH\"),(AD296+AE296+AH296+AI296+AJ296)<Inputs!$D$76),Inputs!$D$76-(AD296+AE296+AH296+AI296+AJ296),0)))),0))","v":0},1.1327500000000006,{"$f":"IF($J296=\"T\",$I296/Inputs!$D$93,0)","v":0},{"$f":"IF(L296=1,(I296/7)*1.5,IF($J296=\"T\",0,IF(AND($K296=\"T\",($I296/Inputs!$D$94)>=1),$I296/Inputs!$D$94,IF(AND($K296=\"T\",($I296/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L296","v":0},0,{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$234=0,O296=\"M\",O296=\"H\"), 0,(F296*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$234=0,O296=\"E\",O296=\"H\"), 0,(SUM(F296:G296)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",Inputs!$D$234=0,O296=\"E\",O296=\"M\"), 0,(SUM(F296:H296)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'At-Risk'!T296/100)","v":0.18},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'At-Risk'!U296/100)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'At-Risk'!V296/100)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(AND(O296=\"E\", SUM(AX296:AZ296)<1/Inputs!$D$253*F296),1/Inputs!$D$253*F296-SUM(AX296:AZ296),IF(AND(O296=\"M\", SUM(AX296:AZ296)<1/Inputs!$D$256*SUM(F296:G296)),1/Inputs!$D$256* SUM(F296:G296)-SUM(AX296:AZ296),IF(AND(O296=\"H\",SUM(AX296:AZ296)<1/Inputs!$D$260*SUM(F296:H296)),1/Inputs!$D$260*SUM(F296:H296)-SUM(AX296:AZ296),0))))","v":4.5335648148148111E-2},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'At-Risk'!AJ296/100)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F296:$R296)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F296:$K296)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J296:$K296)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L296:$N296)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O296:$R296)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F296:$R296)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F296:$K296)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J296:$K296)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L296:$N296)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O296:$R296)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",F296=0,Inputs!$D$247=0,O296=\"M\",O296=\"H\"),0,1/Inputs!$D$253*F296)","v":0.2253356481481481},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",G296=0,Inputs!$D$247=0,O296=\"H\",O296=\"E\"),0,IF(SUM(F296:G296)<Inputs!$D$254,1/Inputs!$D$254*SUM(F296:G296),IF(SUM(F296:G296)>Inputs!$D$257,1/Inputs!$D$257*SUM(F296:G296),1)))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",H296=0,Inputs!$D$247=0,O296=\"E\",O296=\"M\"),0,IF(SUM(F296:H296)<Inputs!$D$258,1/Inputs!$D$258*SUM(F296:H296),IF(SUM(F296:H296)>Inputs!$D$261,1/Inputs!$D$261*SUM(F296:H296),1)))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",G296=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G296)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",H296=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H296)","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,'At-Risk'!S296/100)","v":0.18},{"$f":"IF(OR($J296=\"T\",$K296=\"T\"),0,IF(AND(O296=\"E\",'At-Risk'!S296/100<1/Inputs!$D$253*F296),1/Inputs!$D$253*F296-'At-Risk'!S296/100,IF(AND(O296=\"M\",'At-Risk'!S296/100<1/Inputs!$D$256*SUM(F296:G296)),1/Inputs!$D$256* SUM(F296:G296)-'At-Risk'!S296/100,IF(AND(O296=\"H\",'At-Risk'!S296/100<1/Inputs!$D$260*SUM(F296:H296)),1/Inputs!$D$260*SUM(F296:H296)-'At-Risk'!S296/100,0))))","v":4.5335648148148111E-2},0,{"$f":"IF(OR(J296=\"T\",K296=\"T\"),0,IF(O296=\"E\",2/Inputs!$D$253*F296,IF(O296=\"M\",2/Inputs!$D$256*SUM(F296:G296),IF(O296=\"H\",5/Inputs!$D$261*SUM(F296:H296),0))))","v":0.45067129629629621},1.1266782407407405,{"$f":"IF(OR($J296=\"T\",$K296=\"T\",F296=0,O296=\"M\",O296=\"H\"),0,IF(F296<Inputs!$D$251,1/Inputs!$D$251*F296,1))","v":0.67600694444444431},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",G296=0,O296=\"E\",O296=\"H\"),0,IF(SUM(F296:G296)<Inputs!$D$254,1/Inputs!$D$254*SUM(F296:G296),1))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",H296=0,O296=\"E\",O296=\"M\"),0,IF(SUM(F296:H296)<Inputs!$D$258,1/Inputs!$D$258*SUM(F296:H296),1))","v":0},0,{"$f":"IF(OR($J296=\"T\",$K296=\"T\",F296=0),0,IF(AND(O296=\"E\",F296>Inputs!$D$253),(F296-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",G296=0),0,IF(AND(O296=\"M\",SUM(F296:G296)>Inputs!$D$256),(SUM(F296:G296)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",H296=0),0,IF(AND(O296=\"H\",SUM(F296:H296)>Inputs!$D$260),(SUM(F296:H296)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K296=\"T\",$J296=\"T\",O296=\"M\",O296=\"H\"),0,IF(F296<Inputs!$D$251,1/Inputs!$D$251*F296,IF(F296>Inputs!$D$253,1/Inputs!$D$253*F296,1)))","v":0.67600694444444431},{"$f":"IF(OR($K296=\"T\",$J296=\"T\",O296=\"E\",O296=\"H\"),0,IF(SUM(F296:G296)<Inputs!$D$254,1/Inputs!$D$254*SUM(F296:G296),IF(SUM(F296:G296)>Inputs!$D$256,1/Inputs!$D$256*SUM(F296:G296),1)))","v":0},{"$f":"IF(OR($K296=\"T\",$J296=\"T\",O296=\"E\",O296=\"M\"),0,IF(SUM(F296:H296)<Inputs!$D$258,1/Inputs!$D$258*SUM(F296:H296),IF(SUM(F296:H296)>Inputs!$D$261,1/Inputs!$D$261*SUM(F296:H296),1)))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",F296=0,O296=\"M\",O296=\"H\"),0,1/Inputs!$D$253*F296)","v":0.2253356481481481},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",G296=0,O296=\"E\",O296=\"H\"),0,1/Inputs!$D$256*SUM(F296:G296))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",H296=0,O296=\"E\",O296=\"M\"),0,4/Inputs!$D$261*SUM(F296:H296))","v":0},1.5773495370370367,57379.073035376663,55813.304045441524,52994.291671385763,46393.562418930975,43973.452074407345,49203.151910399356,0,0,0,0,0,0,0,305756.8351559416,0,0,305756.8351559416,61151.367031188325,0,0,0,61151.367031188325,85390.16200677419,0,0,0,85390.16200677419,0,0,0,0,0,0,0,13568.950925817122,0,0,3417.5399161796313,0,0,0,16986.490841996754,0,0,0,0,13568.950925817122,3417.5399161796313,0,16522.125342518226,{"$f":"0.05*($AF296+AK296+AP296+AT296+SUM(AU296:BD296))*175*Inputs!$D$228*(1+0.0765)","v":5880.4744964123975},73362.072364920881,83555.24310871691,0,0,0,0,0,0,38067.743361886263,0,0,10443.313028330213,0,0,132066.2994989334,{"$f":"Inputs!$D$152*F296+Inputs!$D$153*G296+Inputs!$D$154*H296","v":21800.867951110507},{"$f":"Inputs!$D$155*I296","v":19085.397583001108},{"$f":"'Voc Ed'!L296","v":0},{"$f":"Inputs!$D$156*$I296","v":1908.5397583001109},{"$f":"Inputs!$D$157*$I296","v":7634.1590332004434},{"$f":"Inputs!$D$158*$I296","v":2446.325534045357},{"$f":"IF(Inputs!$D$100=1,0,Activities!R296)","v":1572.4705695833334},54447.760429240858,712174.49648699921]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!L43","v":"1901004"},{"$f":"'School Reference Sheet'!M43","v":"Eastside Elementary"},{"$f":"'School Reference Sheet'!N43","v":"5-6"},{"$f":"IF(M297=1,SUM(ADM!F297:J297),IF(N297=1,SUM(ADM!F297:L297),SUM(ADM!F297:K297,0)))","v":449.86400000000003},{"$f":"ADM!S297-'School Resources'!H297-'School Resources'!F297","v":0},{"$f":"IF(SUM(ADM!N297:R297)=ADM!S297,SUM(ADM!N297:R297),IF(OR(SUM(ADM!F297:O297)=ADM!S297,SUM(ADM!G297:O297)=ADM!S297,SUM(ADM!H297:O297)=ADM!S297,SUM(ADM!I297:O297)=ADM!S297,SUM(ADM!J297:O297)=ADM!S297,SUM(ADM!K297:O297)=ADM!S297,SUM(ADM!L297:O297)=ADM!S297,SUM(ADM!M297:O297)=ADM!S297,SUM(ADM!N297:O297)=ADM!S297),0,SUM(ADM!O297:R297)))","v":0},{"$f":"SUM(ADM!$F297:$R297)","v":449.86400000000003},"F",{"$f":"IF(I297<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F297:J297)=0,SUM(ADM!O297:R297)=0,ADM!K297>0,ADM!N297>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M297:R297)=0,ADM!L297>0),1,0)","v":1},"E",{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!F297/Inputs!$D$80)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!G297/Inputs!$D$81)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!H297/Inputs!$D$82)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!I297/Inputs!$D$83)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!J297/Inputs!$D$84)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(M297=1,ADM!K297/Inputs!$D$95,ADM!K297/Inputs!$D$85))","v":14.853187500000001},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(N297=1,ADM!L297/Inputs!$D$96,ADM!L297/Inputs!$D$86))","v":13.2633125},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!M297/Inputs!$D$87)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!N297/Inputs!$D$88)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!O297/Inputs!$D$89)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!P297/Inputs!$D$90)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!Q297/Inputs!$D$91)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,ADM!R297/Inputs!$D$92)","v":0},28.116500000000002,0,{"$f":"IF(SUM(ADM!N297:R297)=ADM!S297,SUM(X297:AB297),IF(OR(SUM(ADM!F297:O297)=ADM!S297,SUM(ADM!G297:O297)=ADM!S297,SUM(ADM!H297:O297)=ADM!S297,SUM(ADM!I297:O297)=ADM!S297,SUM(ADM!J297:O297)=ADM!S297,SUM(ADM!K297:O297)=ADM!S297,SUM(ADM!L297:O297)=ADM!S297,SUM(ADM!M297:O297)=ADM!S297,SUM(ADM!N297:O297)=ADM!S297),SUM(Z297:AB297),SUM(Y297:AB297)))","v":0},28.116500000000002,{"$f":"Inputs!$D$39*AC297","v":5.6233000000000004},{"$f":"Inputs!$D$40*AD297","v":0},{"$f":"Inputs!$D$41*AE297","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'Voc Ed'!H297)","v":0},5.6233000000000004,{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$72=1,$F297=0,Inputs!$D$74<=$AC297+$AG297),0,IF(AND($F297>0,$F297<=Inputs!$D$104,Inputs!$D$72=2),$F297/Inputs!$D$94-($AC297+$AG297),Inputs!$D$74-($AC297+$AG297)))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$72=1,$G297=0,Inputs!$D$75<=$AD297+$AH297),0,IF(Inputs!$D$72=2,IF(AND($G297>0,$G297<=Inputs!$D$104),$G297/Inputs!$D$94-($AD297+$AH297),Inputs!$D$75-($AD297+$AH297))))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$72=1,$H297=0,Inputs!$D$76<=$AE297+$AI297+AJ297),0,IF(Inputs!$D$72=2,IF(AND($H297>0,$H297<=Inputs!$D$104),$H297/Inputs!$D$94-($AE297+$AI297+$AJ297),Inputs!$D$76-($AE297+$AI297+$AJ297))))","v":0},{"$f":"IF(OR(J297=\"T\",K297=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O297=\"EM\",(AD297+AH297+AJ297)<Inputs!$D$75),Inputs!$D$75-(AD297+AH297+AJ297),IF(AND(O297=\"M\",(AD297+AH297+AJ297)<Inputs!$D$75),Inputs!$D$75-(AD297+AH297+AJ297),IF(AND(OR(O297=\"MH\",O297=\"H\",O297=\"EMH\"),(AD297+AE297+AH297+AI297+AJ297)<Inputs!$D$76),Inputs!$D$76-(AD297+AE297+AH297+AI297+AJ297),0)))),0))","v":0},0,{"$f":"IF($J297=\"T\",$I297/Inputs!$D$93,0)","v":0},{"$f":"IF(L297=1,(I297/7)*1.5,IF($J297=\"T\",0,IF(AND($K297=\"T\",($I297/Inputs!$D$94)>=1),$I297/Inputs!$D$94,IF(AND($K297=\"T\",($I297/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L297","v":0},0,{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$234=0,O297=\"M\",O297=\"H\"), 0,(F297*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$234=0,O297=\"E\",O297=\"H\"), 0,(SUM(F297:G297)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",Inputs!$D$234=0,O297=\"E\",O297=\"M\"), 0,(SUM(F297:H297)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'At-Risk'!T297/100)","v":2.2000000000000002},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'At-Risk'!U297/100)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'At-Risk'!V297/100)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(AND(O297=\"E\", SUM(AX297:AZ297)<1/Inputs!$D$253*F297),1/Inputs!$D$253*F297-SUM(AX297:AZ297),IF(AND(O297=\"M\", SUM(AX297:AZ297)<1/Inputs!$D$256*SUM(F297:G297)),1/Inputs!$D$256* SUM(F297:G297)-SUM(AX297:AZ297),IF(AND(O297=\"H\",SUM(AX297:AZ297)<1/Inputs!$D$260*SUM(F297:H297)),1/Inputs!$D$260*SUM(F297:H297)-SUM(AX297:AZ297),0))))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'At-Risk'!AJ297/100)","v":0.34},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F297:$R297)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F297:$K297)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J297:$K297)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L297:$N297)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O297:$R297)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F297:$R297)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F297:$K297)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J297:$K297)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L297:$N297)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O297:$R297)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",F297=0,Inputs!$D$247=0,O297=\"M\",O297=\"H\"),0,1/Inputs!$D$253*F297)","v":1.5620277777777778},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",G297=0,Inputs!$D$247=0,O297=\"H\",O297=\"E\"),0,IF(SUM(F297:G297)<Inputs!$D$254,1/Inputs!$D$254*SUM(F297:G297),IF(SUM(F297:G297)>Inputs!$D$257,1/Inputs!$D$257*SUM(F297:G297),1)))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",H297=0,Inputs!$D$247=0,O297=\"E\",O297=\"M\"),0,IF(SUM(F297:H297)<Inputs!$D$258,1/Inputs!$D$258*SUM(F297:H297),IF(SUM(F297:H297)>Inputs!$D$261,1/Inputs!$D$261*SUM(F297:H297),1)))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",G297=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G297)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",H297=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H297)","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,'At-Risk'!S297/100)","v":2.2000000000000002},{"$f":"IF(OR($J297=\"T\",$K297=\"T\"),0,IF(AND(O297=\"E\",'At-Risk'!S297/100<1/Inputs!$D$253*F297),1/Inputs!$D$253*F297-'At-Risk'!S297/100,IF(AND(O297=\"M\",'At-Risk'!S297/100<1/Inputs!$D$256*SUM(F297:G297)),1/Inputs!$D$256* SUM(F297:G297)-'At-Risk'!S297/100,IF(AND(O297=\"H\",'At-Risk'!S297/100<1/Inputs!$D$260*SUM(F297:H297)),1/Inputs!$D$260*SUM(F297:H297)-'At-Risk'!S297/100,0))))","v":0},0,{"$f":"IF(OR(J297=\"T\",K297=\"T\"),0,IF(O297=\"E\",2/Inputs!$D$253*F297,IF(O297=\"M\",2/Inputs!$D$256*SUM(F297:G297),IF(O297=\"H\",5/Inputs!$D$261*SUM(F297:H297),0))))","v":3.1240555555555556},9.4260833333333345,{"$f":"IF(OR($J297=\"T\",$K297=\"T\",F297=0,O297=\"M\",O297=\"H\"),0,IF(F297<Inputs!$D$251,1/Inputs!$D$251*F297,1))","v":1},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",G297=0,O297=\"E\",O297=\"H\"),0,IF(SUM(F297:G297)<Inputs!$D$254,1/Inputs!$D$254*SUM(F297:G297),1))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",H297=0,O297=\"E\",O297=\"M\"),0,IF(SUM(F297:H297)<Inputs!$D$258,1/Inputs!$D$258*SUM(F297:H297),1))","v":0},0,{"$f":"IF(OR($J297=\"T\",$K297=\"T\",F297=0),0,IF(AND(O297=\"E\",F297>Inputs!$D$253),(F297-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.5620277777777779},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",G297=0),0,IF(AND(O297=\"M\",SUM(F297:G297)>Inputs!$D$256),(SUM(F297:G297)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",H297=0),0,IF(AND(O297=\"H\",SUM(F297:H297)>Inputs!$D$260),(SUM(F297:H297)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K297=\"T\",$J297=\"T\",O297=\"M\",O297=\"H\"),0,IF(F297<Inputs!$D$251,1/Inputs!$D$251*F297,IF(F297>Inputs!$D$253,1/Inputs!$D$253*F297,1)))","v":1.5620277777777778},{"$f":"IF(OR($K297=\"T\",$J297=\"T\",O297=\"E\",O297=\"H\"),0,IF(SUM(F297:G297)<Inputs!$D$254,1/Inputs!$D$254*SUM(F297:G297),IF(SUM(F297:G297)>Inputs!$D$256,1/Inputs!$D$256*SUM(F297:G297),1)))","v":0},{"$f":"IF(OR($K297=\"T\",$J297=\"T\",O297=\"E\",O297=\"M\"),0,IF(SUM(F297:H297)<Inputs!$D$258,1/Inputs!$D$258*SUM(F297:H297),IF(SUM(F297:H297)>Inputs!$D$261,1/Inputs!$D$261*SUM(F297:H297),1)))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",F297=0,O297=\"M\",O297=\"H\"),0,1/Inputs!$D$253*F297)","v":1.5620277777777778},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",G297=0,O297=\"E\",O297=\"H\"),0,1/Inputs!$D$256*SUM(F297:G297))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",H297=0,O297=\"E\",O297=\"M\"),0,4/Inputs!$D$261*SUM(F297:H297))","v":0},4.6860833333333334,0,0,0,0,0,1119678.7348858907,999829.09125709336,0,0,0,0,0,0,2119507.8261429844,0,0,2119507.8261429844,423901.56522859685,0,0,0,423901.56522859685,0,0,0,0,0,0,0,0,0,0,0,0,165842.73353776484,0,0,0,25630.240637654566,0,0,117750.43478572134,0,0,0,0,165842.73353776484,0,0,114531.45094899512,{"$f":"0.05*($AF297+AK297+AP297+AT297+SUM(AU297:BD297))*175*Inputs!$D$228*(1+0.0765)","v":34270.029873554777},623867.62332145544,123601.16089840503,0,0,0,59812.519514171196,0,0,87961.925624077281,0,0,72393.095261853363,0,0,343768.70129850687,{"$f":"Inputs!$D$152*F297+Inputs!$D$153*G297+Inputs!$D$154*H297","v":151123.7196562491},{"$f":"Inputs!$D$155*I297","v":132300.06623266544},{"$f":"'Voc Ed'!L297","v":0},{"$f":"Inputs!$D$156*$I297","v":13230.006623266545},{"$f":"Inputs!$D$157*$I297","v":52920.02649306618},{"$f":"Inputs!$D$158*$I297","v":16957.940162018298},{"$f":"IF(Inputs!$D$100=1,0,Activities!R297)","v":85064.323290730565},451596.08245799609,3962641.7984495396]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!O43","v":"1901006"},{"$f":"'School Reference Sheet'!P43","v":"Overland Elementary"},{"$f":"'School Reference Sheet'!Q43","v":"K-4"},{"$f":"IF(M298=1,SUM(ADM!F298:J298),IF(N298=1,SUM(ADM!F298:L298),SUM(ADM!F298:K298,0)))","v":317.05399999999997},{"$f":"ADM!S298-'School Resources'!H298-'School Resources'!F298","v":0},{"$f":"IF(SUM(ADM!N298:R298)=ADM!S298,SUM(ADM!N298:R298),IF(OR(SUM(ADM!F298:O298)=ADM!S298,SUM(ADM!G298:O298)=ADM!S298,SUM(ADM!H298:O298)=ADM!S298,SUM(ADM!I298:O298)=ADM!S298,SUM(ADM!J298:O298)=ADM!S298,SUM(ADM!K298:O298)=ADM!S298,SUM(ADM!L298:O298)=ADM!S298,SUM(ADM!M298:O298)=ADM!S298,SUM(ADM!N298:O298)=ADM!S298),0,SUM(ADM!O298:R298)))","v":0},{"$f":"SUM(ADM!$F298:$R298)","v":317.05399999999997},"F",{"$f":"IF(I298<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F298:J298)=0,SUM(ADM!O298:R298)=0,ADM!K298>0,ADM!N298>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M298:R298)=0,ADM!L298>0),1,0)","v":0},"E",{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!F298/Inputs!$D$80)","v":4.2152500000000002},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!G298/Inputs!$D$81)","v":4.1213125000000002},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!H298/Inputs!$D$82)","v":4.1176250000000003},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!I298/Inputs!$D$83)","v":4.2466875000000002},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!J298/Inputs!$D$84)","v":3.1150000000000002},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(M298=1,ADM!K298/Inputs!$D$95,ADM!K298/Inputs!$D$85))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(N298=1,ADM!L298/Inputs!$D$96,ADM!L298/Inputs!$D$86))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!M298/Inputs!$D$87)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!N298/Inputs!$D$88)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!O298/Inputs!$D$89)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!P298/Inputs!$D$90)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!Q298/Inputs!$D$91)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,ADM!R298/Inputs!$D$92)","v":0},19.815874999999998,0,{"$f":"IF(SUM(ADM!N298:R298)=ADM!S298,SUM(X298:AB298),IF(OR(SUM(ADM!F298:O298)=ADM!S298,SUM(ADM!G298:O298)=ADM!S298,SUM(ADM!H298:O298)=ADM!S298,SUM(ADM!I298:O298)=ADM!S298,SUM(ADM!J298:O298)=ADM!S298,SUM(ADM!K298:O298)=ADM!S298,SUM(ADM!L298:O298)=ADM!S298,SUM(ADM!M298:O298)=ADM!S298,SUM(ADM!N298:O298)=ADM!S298),SUM(Z298:AB298),SUM(Y298:AB298)))","v":0},19.815874999999998,{"$f":"Inputs!$D$39*AC298","v":3.9631749999999997},{"$f":"Inputs!$D$40*AD298","v":0},{"$f":"Inputs!$D$41*AE298","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'Voc Ed'!H298)","v":0},3.9631749999999997,{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$72=1,$F298=0,Inputs!$D$74<=$AC298+$AG298),0,IF(AND($F298>0,$F298<=Inputs!$D$104,Inputs!$D$72=2),$F298/Inputs!$D$94-($AC298+$AG298),Inputs!$D$74-($AC298+$AG298)))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$72=1,$G298=0,Inputs!$D$75<=$AD298+$AH298),0,IF(Inputs!$D$72=2,IF(AND($G298>0,$G298<=Inputs!$D$104),$G298/Inputs!$D$94-($AD298+$AH298),Inputs!$D$75-($AD298+$AH298))))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$72=1,$H298=0,Inputs!$D$76<=$AE298+$AI298+AJ298),0,IF(Inputs!$D$72=2,IF(AND($H298>0,$H298<=Inputs!$D$104),$H298/Inputs!$D$94-($AE298+$AI298+$AJ298),Inputs!$D$76-($AE298+$AI298+$AJ298))))","v":0},{"$f":"IF(OR(J298=\"T\",K298=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O298=\"EM\",(AD298+AH298+AJ298)<Inputs!$D$75),Inputs!$D$75-(AD298+AH298+AJ298),IF(AND(O298=\"M\",(AD298+AH298+AJ298)<Inputs!$D$75),Inputs!$D$75-(AD298+AH298+AJ298),IF(AND(OR(O298=\"MH\",O298=\"H\",O298=\"EMH\"),(AD298+AE298+AH298+AI298+AJ298)<Inputs!$D$76),Inputs!$D$76-(AD298+AE298+AH298+AI298+AJ298),0)))),0))","v":0},0,{"$f":"IF($J298=\"T\",$I298/Inputs!$D$93,0)","v":0},{"$f":"IF(L298=1,(I298/7)*1.5,IF($J298=\"T\",0,IF(AND($K298=\"T\",($I298/Inputs!$D$94)>=1),$I298/Inputs!$D$94,IF(AND($K298=\"T\",($I298/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L298","v":0},0,{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$234=0,O298=\"M\",O298=\"H\"), 0,(F298*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$234=0,O298=\"E\",O298=\"H\"), 0,(SUM(F298:G298)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",Inputs!$D$234=0,O298=\"E\",O298=\"M\"), 0,(SUM(F298:H298)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'At-Risk'!T298/100)","v":1.58},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'At-Risk'!U298/100)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'At-Risk'!V298/100)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(AND(O298=\"E\", SUM(AX298:AZ298)<1/Inputs!$D$253*F298),1/Inputs!$D$253*F298-SUM(AX298:AZ298),IF(AND(O298=\"M\", SUM(AX298:AZ298)<1/Inputs!$D$256*SUM(F298:G298)),1/Inputs!$D$256* SUM(F298:G298)-SUM(AX298:AZ298),IF(AND(O298=\"H\",SUM(AX298:AZ298)<1/Inputs!$D$260*SUM(F298:H298)),1/Inputs!$D$260*SUM(F298:H298)-SUM(AX298:AZ298),0))))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'At-Risk'!AJ298/100)","v":0.69},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F298:$R298)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F298:$K298)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J298:$K298)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L298:$N298)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O298:$R298)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F298:$R298)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F298:$K298)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J298:$K298)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L298:$N298)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O298:$R298)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",F298=0,Inputs!$D$247=0,O298=\"M\",O298=\"H\"),0,1/Inputs!$D$253*F298)","v":1.1008819444444442},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",G298=0,Inputs!$D$247=0,O298=\"H\",O298=\"E\"),0,IF(SUM(F298:G298)<Inputs!$D$254,1/Inputs!$D$254*SUM(F298:G298),IF(SUM(F298:G298)>Inputs!$D$257,1/Inputs!$D$257*SUM(F298:G298),1)))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",H298=0,Inputs!$D$247=0,O298=\"E\",O298=\"M\"),0,IF(SUM(F298:H298)<Inputs!$D$258,1/Inputs!$D$258*SUM(F298:H298),IF(SUM(F298:H298)>Inputs!$D$261,1/Inputs!$D$261*SUM(F298:H298),1)))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",G298=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G298)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",H298=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H298)","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,'At-Risk'!S298/100)","v":1.58},{"$f":"IF(OR($J298=\"T\",$K298=\"T\"),0,IF(AND(O298=\"E\",'At-Risk'!S298/100<1/Inputs!$D$253*F298),1/Inputs!$D$253*F298-'At-Risk'!S298/100,IF(AND(O298=\"M\",'At-Risk'!S298/100<1/Inputs!$D$256*SUM(F298:G298)),1/Inputs!$D$256* SUM(F298:G298)-'At-Risk'!S298/100,IF(AND(O298=\"H\",'At-Risk'!S298/100<1/Inputs!$D$260*SUM(F298:H298)),1/Inputs!$D$260*SUM(F298:H298)-'At-Risk'!S298/100,0))))","v":0},0,{"$f":"IF(OR(J298=\"T\",K298=\"T\"),0,IF(O298=\"E\",2/Inputs!$D$253*F298,IF(O298=\"M\",2/Inputs!$D$256*SUM(F298:G298),IF(O298=\"H\",5/Inputs!$D$261*SUM(F298:H298),0))))","v":2.2017638888888884},7.1526458333333327,{"$f":"IF(OR($J298=\"T\",$K298=\"T\",F298=0,O298=\"M\",O298=\"H\"),0,IF(F298<Inputs!$D$251,1/Inputs!$D$251*F298,1))","v":1},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",G298=0,O298=\"E\",O298=\"H\"),0,IF(SUM(F298:G298)<Inputs!$D$254,1/Inputs!$D$254*SUM(F298:G298),1))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",H298=0,O298=\"E\",O298=\"M\"),0,IF(SUM(F298:H298)<Inputs!$D$258,1/Inputs!$D$258*SUM(F298:H298),1))","v":0},0,{"$f":"IF(OR($J298=\"T\",$K298=\"T\",F298=0),0,IF(AND(O298=\"E\",F298>Inputs!$D$253),(F298-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.10088194444444436},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",G298=0),0,IF(AND(O298=\"M\",SUM(F298:G298)>Inputs!$D$256),(SUM(F298:G298)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",H298=0),0,IF(AND(O298=\"H\",SUM(F298:H298)>Inputs!$D$260),(SUM(F298:H298)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K298=\"T\",$J298=\"T\",O298=\"M\",O298=\"H\"),0,IF(F298<Inputs!$D$251,1/Inputs!$D$251*F298,IF(F298>Inputs!$D$253,1/Inputs!$D$253*F298,1)))","v":1.1008819444444442},{"$f":"IF(OR($K298=\"T\",$J298=\"T\",O298=\"E\",O298=\"H\"),0,IF(SUM(F298:G298)<Inputs!$D$254,1/Inputs!$D$254*SUM(F298:G298),IF(SUM(F298:G298)>Inputs!$D$256,1/Inputs!$D$256*SUM(F298:G298),1)))","v":0},{"$f":"IF(OR($K298=\"T\",$J298=\"T\",O298=\"E\",O298=\"M\"),0,IF(SUM(F298:H298)<Inputs!$D$258,1/Inputs!$D$258*SUM(F298:H298),IF(SUM(F298:H298)>Inputs!$D$261,1/Inputs!$D$261*SUM(F298:H298),1)))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",F298=0,O298=\"M\",O298=\"H\"),0,1/Inputs!$D$253*F298)","v":1.1008819444444442},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",G298=0,O298=\"E\",O298=\"H\"),0,1/Inputs!$D$256*SUM(F298:G298))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",H298=0,O298=\"E\",O298=\"M\"),0,4/Inputs!$D$261*SUM(F298:H298))","v":0},3.3026458333333326,317758.44661139237,310677.15034698159,310399.1753106541,320128.30158211669,234818.23407733522,0,0,0,0,0,0,0,0,1493781.3079284797,0,0,1493781.3079284797,298756.26158569596,0,0,0,298756.26158569596,0,0,0,0,0,0,0,0,0,0,0,0,119105.23590439475,0,0,0,52014.311882298964,0,0,82987.850440471084,0,0,0,0,119105.23590439475,0,0,80719.183240229686,{"$f":"0.05*($AF298+AK298+AP298+AT298+SUM(AU298:BD298))*175*Inputs!$D$228*(1+0.0765)","v":24606.026540326075},478537.84391211532,123601.16089840503,0,0,0,10736.129973093017,0,0,61993.581097434311,0,0,51021.020631016596,0,0,247351.89259994891,{"$f":"Inputs!$D$152*F298+Inputs!$D$153*G298+Inputs!$D$154*H298","v":106508.58884438941},{"$f":"Inputs!$D$155*I298","v":93242.10250060352},{"$f":"'Voc Ed'!L298","v":0},{"$f":"Inputs!$D$156*$I298","v":9324.2102500603523},{"$f":"Inputs!$D$157*$I298","v":37296.841000241409},{"$f":"Inputs!$D$158*$I298","v":11951.573720343365},{"$f":"IF(Inputs!$D$100=1,0,Activities!R298)","v":7682.3373152499998},266005.65363088803,2784432.959657128]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!R43","v":"1901010"},{"$f":"'School Reference Sheet'!S43","v":"Walnut Elementary"},{"$f":"'School Reference Sheet'!T43","v":"K-4"},{"$f":"IF(M299=1,SUM(ADM!F299:J299),IF(N299=1,SUM(ADM!F299:L299),SUM(ADM!F299:K299,0)))","v":323.52100000000002},{"$f":"ADM!S299-'School Resources'!H299-'School Resources'!F299","v":0},{"$f":"IF(SUM(ADM!N299:R299)=ADM!S299,SUM(ADM!N299:R299),IF(OR(SUM(ADM!F299:O299)=ADM!S299,SUM(ADM!G299:O299)=ADM!S299,SUM(ADM!H299:O299)=ADM!S299,SUM(ADM!I299:O299)=ADM!S299,SUM(ADM!J299:O299)=ADM!S299,SUM(ADM!K299:O299)=ADM!S299,SUM(ADM!L299:O299)=ADM!S299,SUM(ADM!M299:O299)=ADM!S299,SUM(ADM!N299:O299)=ADM!S299),0,SUM(ADM!O299:R299)))","v":0},{"$f":"SUM(ADM!$F299:$R299)","v":323.52100000000002},"F",{"$f":"IF(I299<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F299:J299)=0,SUM(ADM!O299:R299)=0,ADM!K299>0,ADM!N299>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M299:R299)=0,ADM!L299>0),1,0)","v":0},"E",{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!F299/Inputs!$D$80)","v":3.9445208333333333},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!G299/Inputs!$D$81)","v":4.1013958333333331},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!H299/Inputs!$D$82)","v":4.0160833333333334},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!I299/Inputs!$D$83)","v":4.0969791666666673},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!J299/Inputs!$D$84)","v":4.0610833333333334},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(M299=1,ADM!K299/Inputs!$D$95,ADM!K299/Inputs!$D$85))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(N299=1,ADM!L299/Inputs!$D$96,ADM!L299/Inputs!$D$86))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!M299/Inputs!$D$87)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!N299/Inputs!$D$88)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!O299/Inputs!$D$89)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!P299/Inputs!$D$90)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!Q299/Inputs!$D$91)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,ADM!R299/Inputs!$D$92)","v":0},20.220062500000001,0,{"$f":"IF(SUM(ADM!N299:R299)=ADM!S299,SUM(X299:AB299),IF(OR(SUM(ADM!F299:O299)=ADM!S299,SUM(ADM!G299:O299)=ADM!S299,SUM(ADM!H299:O299)=ADM!S299,SUM(ADM!I299:O299)=ADM!S299,SUM(ADM!J299:O299)=ADM!S299,SUM(ADM!K299:O299)=ADM!S299,SUM(ADM!L299:O299)=ADM!S299,SUM(ADM!M299:O299)=ADM!S299,SUM(ADM!N299:O299)=ADM!S299),SUM(Z299:AB299),SUM(Y299:AB299)))","v":0},20.220062500000001,{"$f":"Inputs!$D$39*AC299","v":4.0440125},{"$f":"Inputs!$D$40*AD299","v":0},{"$f":"Inputs!$D$41*AE299","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'Voc Ed'!H299)","v":0},4.0440125,{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$72=1,$F299=0,Inputs!$D$74<=$AC299+$AG299),0,IF(AND($F299>0,$F299<=Inputs!$D$104,Inputs!$D$72=2),$F299/Inputs!$D$94-($AC299+$AG299),Inputs!$D$74-($AC299+$AG299)))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$72=1,$G299=0,Inputs!$D$75<=$AD299+$AH299),0,IF(Inputs!$D$72=2,IF(AND($G299>0,$G299<=Inputs!$D$104),$G299/Inputs!$D$94-($AD299+$AH299),Inputs!$D$75-($AD299+$AH299))))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$72=1,$H299=0,Inputs!$D$76<=$AE299+$AI299+AJ299),0,IF(Inputs!$D$72=2,IF(AND($H299>0,$H299<=Inputs!$D$104),$H299/Inputs!$D$94-($AE299+$AI299+$AJ299),Inputs!$D$76-($AE299+$AI299+$AJ299))))","v":0},{"$f":"IF(OR(J299=\"T\",K299=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O299=\"EM\",(AD299+AH299+AJ299)<Inputs!$D$75),Inputs!$D$75-(AD299+AH299+AJ299),IF(AND(O299=\"M\",(AD299+AH299+AJ299)<Inputs!$D$75),Inputs!$D$75-(AD299+AH299+AJ299),IF(AND(OR(O299=\"MH\",O299=\"H\",O299=\"EMH\"),(AD299+AE299+AH299+AI299+AJ299)<Inputs!$D$76),Inputs!$D$76-(AD299+AE299+AH299+AI299+AJ299),0)))),0))","v":0},0,{"$f":"IF($J299=\"T\",$I299/Inputs!$D$93,0)","v":0},{"$f":"IF(L299=1,(I299/7)*1.5,IF($J299=\"T\",0,IF(AND($K299=\"T\",($I299/Inputs!$D$94)>=1),$I299/Inputs!$D$94,IF(AND($K299=\"T\",($I299/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L299","v":0},0,{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$234=0,O299=\"M\",O299=\"H\"), 0,(F299*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$234=0,O299=\"E\",O299=\"H\"), 0,(SUM(F299:G299)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",Inputs!$D$234=0,O299=\"E\",O299=\"M\"), 0,(SUM(F299:H299)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'At-Risk'!T299/100)","v":1.0900000000000001},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'At-Risk'!U299/100)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'At-Risk'!V299/100)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(AND(O299=\"E\", SUM(AX299:AZ299)<1/Inputs!$D$253*F299),1/Inputs!$D$253*F299-SUM(AX299:AZ299),IF(AND(O299=\"M\", SUM(AX299:AZ299)<1/Inputs!$D$256*SUM(F299:G299)),1/Inputs!$D$256* SUM(F299:G299)-SUM(AX299:AZ299),IF(AND(O299=\"H\",SUM(AX299:AZ299)<1/Inputs!$D$260*SUM(F299:H299)),1/Inputs!$D$260*SUM(F299:H299)-SUM(AX299:AZ299),0))))","v":3.3336805555555404E-2},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'At-Risk'!AJ299/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F299:$R299)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F299:$K299)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J299:$K299)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L299:$N299)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O299:$R299)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F299:$R299)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F299:$K299)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J299:$K299)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L299:$N299)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O299:$R299)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",F299=0,Inputs!$D$247=0,O299=\"M\",O299=\"H\"),0,1/Inputs!$D$253*F299)","v":1.1233368055555555},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",G299=0,Inputs!$D$247=0,O299=\"H\",O299=\"E\"),0,IF(SUM(F299:G299)<Inputs!$D$254,1/Inputs!$D$254*SUM(F299:G299),IF(SUM(F299:G299)>Inputs!$D$257,1/Inputs!$D$257*SUM(F299:G299),1)))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",H299=0,Inputs!$D$247=0,O299=\"E\",O299=\"M\"),0,IF(SUM(F299:H299)<Inputs!$D$258,1/Inputs!$D$258*SUM(F299:H299),IF(SUM(F299:H299)>Inputs!$D$261,1/Inputs!$D$261*SUM(F299:H299),1)))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",G299=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G299)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",H299=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H299)","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,'At-Risk'!S299/100)","v":1.0900000000000001},{"$f":"IF(OR($J299=\"T\",$K299=\"T\"),0,IF(AND(O299=\"E\",'At-Risk'!S299/100<1/Inputs!$D$253*F299),1/Inputs!$D$253*F299-'At-Risk'!S299/100,IF(AND(O299=\"M\",'At-Risk'!S299/100<1/Inputs!$D$256*SUM(F299:G299)),1/Inputs!$D$256* SUM(F299:G299)-'At-Risk'!S299/100,IF(AND(O299=\"H\",'At-Risk'!S299/100<1/Inputs!$D$260*SUM(F299:H299)),1/Inputs!$D$260*SUM(F299:H299)-'At-Risk'!S299/100,0))))","v":3.3336805555555404E-2},0,{"$f":"IF(OR(J299=\"T\",K299=\"T\"),0,IF(O299=\"E\",2/Inputs!$D$253*F299,IF(O299=\"M\",2/Inputs!$D$256*SUM(F299:G299),IF(O299=\"H\",5/Inputs!$D$261*SUM(F299:H299),0))))","v":2.246673611111111},5.686684027777777,{"$f":"IF(OR($J299=\"T\",$K299=\"T\",F299=0,O299=\"M\",O299=\"H\"),0,IF(F299<Inputs!$D$251,1/Inputs!$D$251*F299,1))","v":1},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",G299=0,O299=\"E\",O299=\"H\"),0,IF(SUM(F299:G299)<Inputs!$D$254,1/Inputs!$D$254*SUM(F299:G299),1))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",H299=0,O299=\"E\",O299=\"M\"),0,IF(SUM(F299:H299)<Inputs!$D$258,1/Inputs!$D$258*SUM(F299:H299),1))","v":0},0,{"$f":"IF(OR($J299=\"T\",$K299=\"T\",F299=0),0,IF(AND(O299=\"E\",F299>Inputs!$D$253),(F299-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.12333680555555561},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",G299=0),0,IF(AND(O299=\"M\",SUM(F299:G299)>Inputs!$D$256),(SUM(F299:G299)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",H299=0),0,IF(AND(O299=\"H\",SUM(F299:H299)>Inputs!$D$260),(SUM(F299:H299)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K299=\"T\",$J299=\"T\",O299=\"M\",O299=\"H\"),0,IF(F299<Inputs!$D$251,1/Inputs!$D$251*F299,IF(F299>Inputs!$D$253,1/Inputs!$D$253*F299,1)))","v":1.1233368055555555},{"$f":"IF(OR($K299=\"T\",$J299=\"T\",O299=\"E\",O299=\"H\"),0,IF(SUM(F299:G299)<Inputs!$D$254,1/Inputs!$D$254*SUM(F299:G299),IF(SUM(F299:G299)>Inputs!$D$256,1/Inputs!$D$256*SUM(F299:G299),1)))","v":0},{"$f":"IF(OR($K299=\"T\",$J299=\"T\",O299=\"E\",O299=\"M\"),0,IF(SUM(F299:H299)<Inputs!$D$258,1/Inputs!$D$258*SUM(F299:H299),IF(SUM(F299:H299)>Inputs!$D$261,1/Inputs!$D$261*SUM(F299:H299),1)))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",F299=0,O299=\"M\",O299=\"H\"),0,1/Inputs!$D$253*F299)","v":1.1233368055555555},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",G299=0,O299=\"E\",O299=\"H\"),0,1/Inputs!$D$256*SUM(F299:G299))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",H299=0,O299=\"E\",O299=\"M\"),0,4/Inputs!$D$261*SUM(F299:H299))","v":0},3.3700104166666671,297350.05340757367,309175.77105472679,302744.65368884476,308842.82920330635,306136.89142029901,0,0,0,0,0,0,0,0,1524250.1987747506,0,0,1524250.1987747506,304850.03975495009,0,0,0,304850.03975495009,0,0,0,0,0,0,0,0,0,0,0,0,82167.536161892582,0,0,2513.0304367046606,5276.8142489288821,0,0,84680.566598597245,0,0,0,0,82167.536161892582,2513.0304367046606,0,82365.625038833619,{"$f":"0.05*($AF299+AK299+AP299+AT299+SUM(AU299:BD299))*175*Inputs!$D$228*(1+0.0765)","v":24047.162968918652},365731.30205247295,123601.16089840503,0,0,0,13125.837157508004,0,0,63258.073861938501,0,0,52061.704364452497,0,0,252046.77628230402,{"$f":"Inputs!$D$152*F299+Inputs!$D$153*G299+Inputs!$D$154*H299","v":108681.06118051092},{"$f":"Inputs!$D$155*I299","v":95143.976240948716},{"$f":"'Voc Ed'!L299","v":0},{"$f":"Inputs!$D$156*$I299","v":9514.3976240948723},{"$f":"Inputs!$D$157*$I299","v":38057.590496379489},{"$f":"Inputs!$D$158*$I299","v":12195.351837791692},{"$f":"IF(Inputs!$D$100=1,0,Activities!R299)","v":7839.0351503750007},271431.41253010067,2718309.7293945784]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!U43","v":"1901013"},{"$f":"'School Reference Sheet'!V43","v":"Northpark Elementary"},{"$f":"'School Reference Sheet'!W43","v":"K-4"},{"$f":"IF(M300=1,SUM(ADM!F300:J300),IF(N300=1,SUM(ADM!F300:L300),SUM(ADM!F300:K300,0)))","v":313.81833333333333},{"$f":"ADM!S300-'School Resources'!H300-'School Resources'!F300","v":0},{"$f":"IF(SUM(ADM!N300:R300)=ADM!S300,SUM(ADM!N300:R300),IF(OR(SUM(ADM!F300:O300)=ADM!S300,SUM(ADM!G300:O300)=ADM!S300,SUM(ADM!H300:O300)=ADM!S300,SUM(ADM!I300:O300)=ADM!S300,SUM(ADM!J300:O300)=ADM!S300,SUM(ADM!K300:O300)=ADM!S300,SUM(ADM!L300:O300)=ADM!S300,SUM(ADM!M300:O300)=ADM!S300,SUM(ADM!N300:O300)=ADM!S300),0,SUM(ADM!O300:R300)))","v":0},{"$f":"SUM(ADM!$F300:$R300)","v":313.81833333333333},"F",{"$f":"IF(I300<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F300:J300)=0,SUM(ADM!O300:R300)=0,ADM!K300>0,ADM!N300>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M300:R300)=0,ADM!L300>0),1,0)","v":0},"E",{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!F300/Inputs!$D$80)","v":3.7917708333333331},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!G300/Inputs!$D$81)","v":3.9959375000000001},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!H300/Inputs!$D$82)","v":4.0454166666666671},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!I300/Inputs!$D$83)","v":3.8037291666666668},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!J300/Inputs!$D$84)","v":3.9767916666666667},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(M300=1,ADM!K300/Inputs!$D$95,ADM!K300/Inputs!$D$85))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(N300=1,ADM!L300/Inputs!$D$96,ADM!L300/Inputs!$D$86))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!M300/Inputs!$D$87)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!N300/Inputs!$D$88)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!O300/Inputs!$D$89)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!P300/Inputs!$D$90)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!Q300/Inputs!$D$91)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,ADM!R300/Inputs!$D$92)","v":0},19.613645833333333,0,{"$f":"IF(SUM(ADM!N300:R300)=ADM!S300,SUM(X300:AB300),IF(OR(SUM(ADM!F300:O300)=ADM!S300,SUM(ADM!G300:O300)=ADM!S300,SUM(ADM!H300:O300)=ADM!S300,SUM(ADM!I300:O300)=ADM!S300,SUM(ADM!J300:O300)=ADM!S300,SUM(ADM!K300:O300)=ADM!S300,SUM(ADM!L300:O300)=ADM!S300,SUM(ADM!M300:O300)=ADM!S300,SUM(ADM!N300:O300)=ADM!S300),SUM(Z300:AB300),SUM(Y300:AB300)))","v":0},19.613645833333333,{"$f":"Inputs!$D$39*AC300","v":3.9227291666666666},{"$f":"Inputs!$D$40*AD300","v":0},{"$f":"Inputs!$D$41*AE300","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'Voc Ed'!H300)","v":0},3.9227291666666666,{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$72=1,$F300=0,Inputs!$D$74<=$AC300+$AG300),0,IF(AND($F300>0,$F300<=Inputs!$D$104,Inputs!$D$72=2),$F300/Inputs!$D$94-($AC300+$AG300),Inputs!$D$74-($AC300+$AG300)))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$72=1,$G300=0,Inputs!$D$75<=$AD300+$AH300),0,IF(Inputs!$D$72=2,IF(AND($G300>0,$G300<=Inputs!$D$104),$G300/Inputs!$D$94-($AD300+$AH300),Inputs!$D$75-($AD300+$AH300))))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$72=1,$H300=0,Inputs!$D$76<=$AE300+$AI300+AJ300),0,IF(Inputs!$D$72=2,IF(AND($H300>0,$H300<=Inputs!$D$104),$H300/Inputs!$D$94-($AE300+$AI300+$AJ300),Inputs!$D$76-($AE300+$AI300+$AJ300))))","v":0},{"$f":"IF(OR(J300=\"T\",K300=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O300=\"EM\",(AD300+AH300+AJ300)<Inputs!$D$75),Inputs!$D$75-(AD300+AH300+AJ300),IF(AND(O300=\"M\",(AD300+AH300+AJ300)<Inputs!$D$75),Inputs!$D$75-(AD300+AH300+AJ300),IF(AND(OR(O300=\"MH\",O300=\"H\",O300=\"EMH\"),(AD300+AE300+AH300+AI300+AJ300)<Inputs!$D$76),Inputs!$D$76-(AD300+AE300+AH300+AI300+AJ300),0)))),0))","v":0},0,{"$f":"IF($J300=\"T\",$I300/Inputs!$D$93,0)","v":0},{"$f":"IF(L300=1,(I300/7)*1.5,IF($J300=\"T\",0,IF(AND($K300=\"T\",($I300/Inputs!$D$94)>=1),$I300/Inputs!$D$94,IF(AND($K300=\"T\",($I300/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L300","v":0},0,{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$234=0,O300=\"M\",O300=\"H\"), 0,(F300*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$234=0,O300=\"E\",O300=\"H\"), 0,(SUM(F300:G300)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",Inputs!$D$234=0,O300=\"E\",O300=\"M\"), 0,(SUM(F300:H300)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'At-Risk'!T300/100)","v":1.1200000000000001},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'At-Risk'!U300/100)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'At-Risk'!V300/100)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(AND(O300=\"E\", SUM(AX300:AZ300)<1/Inputs!$D$253*F300),1/Inputs!$D$253*F300-SUM(AX300:AZ300),IF(AND(O300=\"M\", SUM(AX300:AZ300)<1/Inputs!$D$256*SUM(F300:G300)),1/Inputs!$D$256* SUM(F300:G300)-SUM(AX300:AZ300),IF(AND(O300=\"H\",SUM(AX300:AZ300)<1/Inputs!$D$260*SUM(F300:H300)),1/Inputs!$D$260*SUM(F300:H300)-SUM(AX300:AZ300),0))))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'At-Risk'!AJ300/100)","v":7.0000000000000007E-2},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F300:$R300)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F300:$K300)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J300:$K300)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L300:$N300)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O300:$R300)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F300:$R300)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F300:$K300)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J300:$K300)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L300:$N300)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O300:$R300)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",F300=0,Inputs!$D$247=0,O300=\"M\",O300=\"H\"),0,1/Inputs!$D$253*F300)","v":1.0896469907407407},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",G300=0,Inputs!$D$247=0,O300=\"H\",O300=\"E\"),0,IF(SUM(F300:G300)<Inputs!$D$254,1/Inputs!$D$254*SUM(F300:G300),IF(SUM(F300:G300)>Inputs!$D$257,1/Inputs!$D$257*SUM(F300:G300),1)))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",H300=0,Inputs!$D$247=0,O300=\"E\",O300=\"M\"),0,IF(SUM(F300:H300)<Inputs!$D$258,1/Inputs!$D$258*SUM(F300:H300),IF(SUM(F300:H300)>Inputs!$D$261,1/Inputs!$D$261*SUM(F300:H300),1)))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",G300=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G300)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",H300=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H300)","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,'At-Risk'!S300/100)","v":1.1200000000000001},{"$f":"IF(OR($J300=\"T\",$K300=\"T\"),0,IF(AND(O300=\"E\",'At-Risk'!S300/100<1/Inputs!$D$253*F300),1/Inputs!$D$253*F300-'At-Risk'!S300/100,IF(AND(O300=\"M\",'At-Risk'!S300/100<1/Inputs!$D$256*SUM(F300:G300)),1/Inputs!$D$256* SUM(F300:G300)-'At-Risk'!S300/100,IF(AND(O300=\"H\",'At-Risk'!S300/100<1/Inputs!$D$260*SUM(F300:H300)),1/Inputs!$D$260*SUM(F300:H300)-'At-Risk'!S300/100,0))))","v":0},0,{"$f":"IF(OR(J300=\"T\",K300=\"T\"),0,IF(O300=\"E\",2/Inputs!$D$253*F300,IF(O300=\"M\",2/Inputs!$D$256*SUM(F300:G300),IF(O300=\"H\",5/Inputs!$D$261*SUM(F300:H300),0))))","v":2.1792939814814813},5.5789409722222221,{"$f":"IF(OR($J300=\"T\",$K300=\"T\",F300=0,O300=\"M\",O300=\"H\"),0,IF(F300<Inputs!$D$251,1/Inputs!$D$251*F300,1))","v":1},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",G300=0,O300=\"E\",O300=\"H\"),0,IF(SUM(F300:G300)<Inputs!$D$254,1/Inputs!$D$254*SUM(F300:G300),1))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",H300=0,O300=\"E\",O300=\"M\"),0,IF(SUM(F300:H300)<Inputs!$D$258,1/Inputs!$D$258*SUM(F300:H300),1))","v":0},0,{"$f":"IF(OR($J300=\"T\",$K300=\"T\",F300=0),0,IF(AND(O300=\"E\",F300>Inputs!$D$253),(F300-Inputs!$D$253)*1/Inputs!$D$253,0))","v":8.9646990740740728E-2},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",G300=0),0,IF(AND(O300=\"M\",SUM(F300:G300)>Inputs!$D$256),(SUM(F300:G300)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",H300=0),0,IF(AND(O300=\"H\",SUM(F300:H300)>Inputs!$D$260),(SUM(F300:H300)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K300=\"T\",$J300=\"T\",O300=\"M\",O300=\"H\"),0,IF(F300<Inputs!$D$251,1/Inputs!$D$251*F300,IF(F300>Inputs!$D$253,1/Inputs!$D$253*F300,1)))","v":1.0896469907407407},{"$f":"IF(OR($K300=\"T\",$J300=\"T\",O300=\"E\",O300=\"H\"),0,IF(SUM(F300:G300)<Inputs!$D$254,1/Inputs!$D$254*SUM(F300:G300),IF(SUM(F300:G300)>Inputs!$D$256,1/Inputs!$D$256*SUM(F300:G300),1)))","v":0},{"$f":"IF(OR($K300=\"T\",$J300=\"T\",O300=\"E\",O300=\"M\"),0,IF(SUM(F300:H300)<Inputs!$D$258,1/Inputs!$D$258*SUM(F300:H300),IF(SUM(F300:H300)>Inputs!$D$261,1/Inputs!$D$261*SUM(F300:H300),1)))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",F300=0,O300=\"M\",O300=\"H\"),0,1/Inputs!$D$253*F300)","v":1.0896469907407407},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",G300=0,O300=\"E\",O300=\"H\"),0,1/Inputs!$D$256*SUM(F300:G300))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",H300=0,O300=\"E\",O300=\"M\"),0,4/Inputs!$D$261*SUM(F300:H300))","v":0},3.268940972222222,285835.29088580387,301225.99911184644,304955.89013601496,286736.74665332923,299782.72759554716,0,0,0,0,0,0,0,0,1478536.6543825415,0,0,1478536.6543825415,295707.33087650832,0,0,0,295707.33087650832,0,0,0,0,0,0,0,0,0,0,0,0,84429.027982862113,0,0,0,5276.8142489288821,0,0,82140.925243474529,0,0,0,0,84429.027982862113,0,0,79895.410726490809,{"$f":"0.05*($AF300+AK300+AP300+AT300+SUM(AU300:BD300))*175*Inputs!$D$228*(1+0.0765)","v":23356.622966904946},359527.82915152342,123601.16089840503,0,0,0,9540.4757470677614,0,0,61360.911066763634,0,0,50500.330099576866,0,0,245002.87781181326,{"$f":"Inputs!$D$152*F300+Inputs!$D$153*G300+Inputs!$D$154*H300","v":105421.62482363112},{"$f":"Inputs!$D$155*I300","v":92290.528437538189},{"$f":"'Voc Ed'!L300","v":0},{"$f":"Inputs!$D$156*$I300","v":9229.0528437538178},{"$f":"Inputs!$D$157*$I300","v":36916.211375015271},{"$f":"Inputs!$D$158*$I300","v":11829.60298759398},{"$f":"IF(Inputs!$D$100=1,0,Activities!R300)","v":7603.9358985416675},263290.95636607404,2642065.6485884609]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!X43","v":"1901014"},{"$f":"'School Reference Sheet'!Y43","v":"Westridge Elementary"},{"$f":"'School Reference Sheet'!Z43","v":"K-4"},{"$f":"IF(M301=1,SUM(ADM!F301:J301),IF(N301=1,SUM(ADM!F301:L301),SUM(ADM!F301:K301,0)))","v":434.35566666666671},{"$f":"ADM!S301-'School Resources'!H301-'School Resources'!F301","v":0},{"$f":"IF(SUM(ADM!N301:R301)=ADM!S301,SUM(ADM!N301:R301),IF(OR(SUM(ADM!F301:O301)=ADM!S301,SUM(ADM!G301:O301)=ADM!S301,SUM(ADM!H301:O301)=ADM!S301,SUM(ADM!I301:O301)=ADM!S301,SUM(ADM!J301:O301)=ADM!S301,SUM(ADM!K301:O301)=ADM!S301,SUM(ADM!L301:O301)=ADM!S301,SUM(ADM!M301:O301)=ADM!S301,SUM(ADM!N301:O301)=ADM!S301),0,SUM(ADM!O301:R301)))","v":0},{"$f":"SUM(ADM!$F301:$R301)","v":434.35566666666671},"F",{"$f":"IF(I301<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F301:J301)=0,SUM(ADM!O301:R301)=0,ADM!K301>0,ADM!N301>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M301:R301)=0,ADM!L301>0),1,0)","v":0},"E",{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!F301/Inputs!$D$80)","v":5.5448750000000002},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!G301/Inputs!$D$81)","v":5.4468333333333332},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!H301/Inputs!$D$82)","v":5.2306874999999993},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!I301/Inputs!$D$83)","v":5.4683333333333337},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!J301/Inputs!$D$84)","v":5.456500000000001},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(M301=1,ADM!K301/Inputs!$D$95,ADM!K301/Inputs!$D$85))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(N301=1,ADM!L301/Inputs!$D$96,ADM!L301/Inputs!$D$86))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!M301/Inputs!$D$87)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!N301/Inputs!$D$88)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!O301/Inputs!$D$89)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!P301/Inputs!$D$90)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!Q301/Inputs!$D$91)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,ADM!R301/Inputs!$D$92)","v":0},27.147229166666669,0,{"$f":"IF(SUM(ADM!N301:R301)=ADM!S301,SUM(X301:AB301),IF(OR(SUM(ADM!F301:O301)=ADM!S301,SUM(ADM!G301:O301)=ADM!S301,SUM(ADM!H301:O301)=ADM!S301,SUM(ADM!I301:O301)=ADM!S301,SUM(ADM!J301:O301)=ADM!S301,SUM(ADM!K301:O301)=ADM!S301,SUM(ADM!L301:O301)=ADM!S301,SUM(ADM!M301:O301)=ADM!S301,SUM(ADM!N301:O301)=ADM!S301),SUM(Z301:AB301),SUM(Y301:AB301)))","v":0},27.147229166666669,{"$f":"Inputs!$D$39*AC301","v":5.4294458333333342},{"$f":"Inputs!$D$40*AD301","v":0},{"$f":"Inputs!$D$41*AE301","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'Voc Ed'!H301)","v":0},5.4294458333333342,{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$72=1,$F301=0,Inputs!$D$74<=$AC301+$AG301),0,IF(AND($F301>0,$F301<=Inputs!$D$104,Inputs!$D$72=2),$F301/Inputs!$D$94-($AC301+$AG301),Inputs!$D$74-($AC301+$AG301)))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$72=1,$G301=0,Inputs!$D$75<=$AD301+$AH301),0,IF(Inputs!$D$72=2,IF(AND($G301>0,$G301<=Inputs!$D$104),$G301/Inputs!$D$94-($AD301+$AH301),Inputs!$D$75-($AD301+$AH301))))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$72=1,$H301=0,Inputs!$D$76<=$AE301+$AI301+AJ301),0,IF(Inputs!$D$72=2,IF(AND($H301>0,$H301<=Inputs!$D$104),$H301/Inputs!$D$94-($AE301+$AI301+$AJ301),Inputs!$D$76-($AE301+$AI301+$AJ301))))","v":0},{"$f":"IF(OR(J301=\"T\",K301=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O301=\"EM\",(AD301+AH301+AJ301)<Inputs!$D$75),Inputs!$D$75-(AD301+AH301+AJ301),IF(AND(O301=\"M\",(AD301+AH301+AJ301)<Inputs!$D$75),Inputs!$D$75-(AD301+AH301+AJ301),IF(AND(OR(O301=\"MH\",O301=\"H\",O301=\"EMH\"),(AD301+AE301+AH301+AI301+AJ301)<Inputs!$D$76),Inputs!$D$76-(AD301+AE301+AH301+AI301+AJ301),0)))),0))","v":0},0,{"$f":"IF($J301=\"T\",$I301/Inputs!$D$93,0)","v":0},{"$f":"IF(L301=1,(I301/7)*1.5,IF($J301=\"T\",0,IF(AND($K301=\"T\",($I301/Inputs!$D$94)>=1),$I301/Inputs!$D$94,IF(AND($K301=\"T\",($I301/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L301","v":0},0,{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$234=0,O301=\"M\",O301=\"H\"), 0,(F301*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$234=0,O301=\"E\",O301=\"H\"), 0,(SUM(F301:G301)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",Inputs!$D$234=0,O301=\"E\",O301=\"M\"), 0,(SUM(F301:H301)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'At-Risk'!T301/100)","v":1.52},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'At-Risk'!U301/100)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'At-Risk'!V301/100)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(AND(O301=\"E\", SUM(AX301:AZ301)<1/Inputs!$D$253*F301),1/Inputs!$D$253*F301-SUM(AX301:AZ301),IF(AND(O301=\"M\", SUM(AX301:AZ301)<1/Inputs!$D$256*SUM(F301:G301)),1/Inputs!$D$256* SUM(F301:G301)-SUM(AX301:AZ301),IF(AND(O301=\"H\",SUM(AX301:AZ301)<1/Inputs!$D$260*SUM(F301:H301)),1/Inputs!$D$260*SUM(F301:H301)-SUM(AX301:AZ301),0))))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'At-Risk'!AJ301/100)","v":0.22},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F301:$R301)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F301:$K301)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J301:$K301)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L301:$N301)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O301:$R301)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F301:$R301)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F301:$K301)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J301:$K301)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L301:$N301)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O301:$R301)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",F301=0,Inputs!$D$247=0,O301=\"M\",O301=\"H\"),0,1/Inputs!$D$253*F301)","v":1.5081793981481482},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",G301=0,Inputs!$D$247=0,O301=\"H\",O301=\"E\"),0,IF(SUM(F301:G301)<Inputs!$D$254,1/Inputs!$D$254*SUM(F301:G301),IF(SUM(F301:G301)>Inputs!$D$257,1/Inputs!$D$257*SUM(F301:G301),1)))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",H301=0,Inputs!$D$247=0,O301=\"E\",O301=\"M\"),0,IF(SUM(F301:H301)<Inputs!$D$258,1/Inputs!$D$258*SUM(F301:H301),IF(SUM(F301:H301)>Inputs!$D$261,1/Inputs!$D$261*SUM(F301:H301),1)))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",G301=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G301)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",H301=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H301)","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,'At-Risk'!S301/100)","v":1.52},{"$f":"IF(OR($J301=\"T\",$K301=\"T\"),0,IF(AND(O301=\"E\",'At-Risk'!S301/100<1/Inputs!$D$253*F301),1/Inputs!$D$253*F301-'At-Risk'!S301/100,IF(AND(O301=\"M\",'At-Risk'!S301/100<1/Inputs!$D$256*SUM(F301:G301)),1/Inputs!$D$256* SUM(F301:G301)-'At-Risk'!S301/100,IF(AND(O301=\"H\",'At-Risk'!S301/100<1/Inputs!$D$260*SUM(F301:H301)),1/Inputs!$D$260*SUM(F301:H301)-'At-Risk'!S301/100,0))))","v":0},0,{"$f":"IF(OR(J301=\"T\",K301=\"T\"),0,IF(O301=\"E\",2/Inputs!$D$253*F301,IF(O301=\"M\",2/Inputs!$D$256*SUM(F301:G301),IF(O301=\"H\",5/Inputs!$D$261*SUM(F301:H301),0))))","v":3.0163587962962963},7.7845381944444441,{"$f":"IF(OR($J301=\"T\",$K301=\"T\",F301=0,O301=\"M\",O301=\"H\"),0,IF(F301<Inputs!$D$251,1/Inputs!$D$251*F301,1))","v":1},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",G301=0,O301=\"E\",O301=\"H\"),0,IF(SUM(F301:G301)<Inputs!$D$254,1/Inputs!$D$254*SUM(F301:G301),1))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",H301=0,O301=\"E\",O301=\"M\"),0,IF(SUM(F301:H301)<Inputs!$D$258,1/Inputs!$D$258*SUM(F301:H301),1))","v":0},0,{"$f":"IF(OR($J301=\"T\",$K301=\"T\",F301=0),0,IF(AND(O301=\"E\",F301>Inputs!$D$253),(F301-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.50817939814814828},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",G301=0),0,IF(AND(O301=\"M\",SUM(F301:G301)>Inputs!$D$256),(SUM(F301:G301)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",H301=0),0,IF(AND(O301=\"H\",SUM(F301:H301)>Inputs!$D$260),(SUM(F301:H301)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K301=\"T\",$J301=\"T\",O301=\"M\",O301=\"H\"),0,IF(F301<Inputs!$D$251,1/Inputs!$D$251*F301,IF(F301>Inputs!$D$253,1/Inputs!$D$253*F301,1)))","v":1.5081793981481482},{"$f":"IF(OR($K301=\"T\",$J301=\"T\",O301=\"E\",O301=\"H\"),0,IF(SUM(F301:G301)<Inputs!$D$254,1/Inputs!$D$254*SUM(F301:G301),IF(SUM(F301:G301)>Inputs!$D$256,1/Inputs!$D$256*SUM(F301:G301),1)))","v":0},{"$f":"IF(OR($K301=\"T\",$J301=\"T\",O301=\"E\",O301=\"M\"),0,IF(SUM(F301:H301)<Inputs!$D$258,1/Inputs!$D$258*SUM(F301:H301),IF(SUM(F301:H301)>Inputs!$D$261,1/Inputs!$D$261*SUM(F301:H301),1)))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",F301=0,O301=\"M\",O301=\"H\"),0,1/Inputs!$D$253*F301)","v":1.5081793981481482},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",G301=0,O301=\"E\",O301=\"H\"),0,1/Inputs!$D$256*SUM(F301:G301))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",H301=0,O301=\"E\",O301=\"M\"),0,4/Inputs!$D$261*SUM(F301:H301))","v":0},4.5245381944444452,417989.64869327901,410598.9677839161,394305.23330991692,412219.70358894428,411327.67070400633,0,0,0,0,0,0,0,0,2046441.2240800627,0,0,2046441.2240800627,409288.24481601256,0,0,0,409288.24481601256,0,0,0,0,0,0,0,0,0,0,0,0,114582.2522624557,0,0,0,16584.273353776483,0,0,113691.17911555903,0,0,0,0,114582.2522624557,0,0,110583.16453695207,{"$f":"0.05*($AF301+AK301+AP301+AT301+SUM(AU301:BD301))*175*Inputs!$D$228*(1+0.0765)","v":32415.654921225323},502438.7764524243,123601.16089840503,0,0,0,54081.828995388321,0,0,84929.580597091204,0,0,69897.46046477562,0,0,332510.03095566022,{"$f":"Inputs!$D$152*F301+Inputs!$D$153*G301+Inputs!$D$154*H301","v":145913.97400200175},{"$f":"Inputs!$D$155*I301","v":127739.2355657122},{"$f":"'Voc Ed'!L301","v":0},{"$f":"Inputs!$D$156*$I301","v":12773.923556571221},{"$f":"Inputs!$D$157*$I301","v":51095.694226284882},{"$f":"Inputs!$D$158*$I301","v":16373.34261991824},{"$f":"IF(Inputs!$D$100=1,0,Activities!R301)","v":10524.600686708336},364420.77065719664,3655099.0469613564]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AA43","v":"1901015"},{"$f":"'School Reference Sheet'!AB43","v":"Pilot Butte Elementary"},{"$f":"'School Reference Sheet'!AC43","v":"5-6"},{"$f":"IF(M302=1,SUM(ADM!F302:J302),IF(N302=1,SUM(ADM!F302:L302),SUM(ADM!F302:K302,0)))","v":476.53933333333327},{"$f":"ADM!S302-'School Resources'!H302-'School Resources'!F302","v":0},{"$f":"IF(SUM(ADM!N302:R302)=ADM!S302,SUM(ADM!N302:R302),IF(OR(SUM(ADM!F302:O302)=ADM!S302,SUM(ADM!G302:O302)=ADM!S302,SUM(ADM!H302:O302)=ADM!S302,SUM(ADM!I302:O302)=ADM!S302,SUM(ADM!J302:O302)=ADM!S302,SUM(ADM!K302:O302)=ADM!S302,SUM(ADM!L302:O302)=ADM!S302,SUM(ADM!M302:O302)=ADM!S302,SUM(ADM!N302:O302)=ADM!S302),0,SUM(ADM!O302:R302)))","v":0},{"$f":"SUM(ADM!$F302:$R302)","v":476.53933333333327},"F",{"$f":"IF(I302<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F302:J302)=0,SUM(ADM!O302:R302)=0,ADM!K302>0,ADM!N302>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M302:R302)=0,ADM!L302>0),1,0)","v":1},"E",{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!F302/Inputs!$D$80)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!G302/Inputs!$D$81)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!H302/Inputs!$D$82)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!I302/Inputs!$D$83)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!J302/Inputs!$D$84)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(M302=1,ADM!K302/Inputs!$D$95,ADM!K302/Inputs!$D$85))","v":13.955729166666666},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(N302=1,ADM!L302/Inputs!$D$96,ADM!L302/Inputs!$D$86))","v":15.827979166666665},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!M302/Inputs!$D$87)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!N302/Inputs!$D$88)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!O302/Inputs!$D$89)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!P302/Inputs!$D$90)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!Q302/Inputs!$D$91)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,ADM!R302/Inputs!$D$92)","v":0},29.78370833333333,0,{"$f":"IF(SUM(ADM!N302:R302)=ADM!S302,SUM(X302:AB302),IF(OR(SUM(ADM!F302:O302)=ADM!S302,SUM(ADM!G302:O302)=ADM!S302,SUM(ADM!H302:O302)=ADM!S302,SUM(ADM!I302:O302)=ADM!S302,SUM(ADM!J302:O302)=ADM!S302,SUM(ADM!K302:O302)=ADM!S302,SUM(ADM!L302:O302)=ADM!S302,SUM(ADM!M302:O302)=ADM!S302,SUM(ADM!N302:O302)=ADM!S302),SUM(Z302:AB302),SUM(Y302:AB302)))","v":0},29.78370833333333,{"$f":"Inputs!$D$39*AC302","v":5.9567416666666659},{"$f":"Inputs!$D$40*AD302","v":0},{"$f":"Inputs!$D$41*AE302","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'Voc Ed'!H302)","v":0},5.9567416666666659,{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$72=1,$F302=0,Inputs!$D$74<=$AC302+$AG302),0,IF(AND($F302>0,$F302<=Inputs!$D$104,Inputs!$D$72=2),$F302/Inputs!$D$94-($AC302+$AG302),Inputs!$D$74-($AC302+$AG302)))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$72=1,$G302=0,Inputs!$D$75<=$AD302+$AH302),0,IF(Inputs!$D$72=2,IF(AND($G302>0,$G302<=Inputs!$D$104),$G302/Inputs!$D$94-($AD302+$AH302),Inputs!$D$75-($AD302+$AH302))))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$72=1,$H302=0,Inputs!$D$76<=$AE302+$AI302+AJ302),0,IF(Inputs!$D$72=2,IF(AND($H302>0,$H302<=Inputs!$D$104),$H302/Inputs!$D$94-($AE302+$AI302+$AJ302),Inputs!$D$76-($AE302+$AI302+$AJ302))))","v":0},{"$f":"IF(OR(J302=\"T\",K302=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O302=\"EM\",(AD302+AH302+AJ302)<Inputs!$D$75),Inputs!$D$75-(AD302+AH302+AJ302),IF(AND(O302=\"M\",(AD302+AH302+AJ302)<Inputs!$D$75),Inputs!$D$75-(AD302+AH302+AJ302),IF(AND(OR(O302=\"MH\",O302=\"H\",O302=\"EMH\"),(AD302+AE302+AH302+AI302+AJ302)<Inputs!$D$76),Inputs!$D$76-(AD302+AE302+AH302+AI302+AJ302),0)))),0))","v":0},0,{"$f":"IF($J302=\"T\",$I302/Inputs!$D$93,0)","v":0},{"$f":"IF(L302=1,(I302/7)*1.5,IF($J302=\"T\",0,IF(AND($K302=\"T\",($I302/Inputs!$D$94)>=1),$I302/Inputs!$D$94,IF(AND($K302=\"T\",($I302/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L302","v":0},0,{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$234=0,O302=\"M\",O302=\"H\"), 0,(F302*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$234=0,O302=\"E\",O302=\"H\"), 0,(SUM(F302:G302)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",Inputs!$D$234=0,O302=\"E\",O302=\"M\"), 0,(SUM(F302:H302)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'At-Risk'!T302/100)","v":1.44},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'At-Risk'!U302/100)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'At-Risk'!V302/100)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(AND(O302=\"E\", SUM(AX302:AZ302)<1/Inputs!$D$253*F302),1/Inputs!$D$253*F302-SUM(AX302:AZ302),IF(AND(O302=\"M\", SUM(AX302:AZ302)<1/Inputs!$D$256*SUM(F302:G302)),1/Inputs!$D$256* SUM(F302:G302)-SUM(AX302:AZ302),IF(AND(O302=\"H\",SUM(AX302:AZ302)<1/Inputs!$D$260*SUM(F302:H302)),1/Inputs!$D$260*SUM(F302:H302)-SUM(AX302:AZ302),0))))","v":0.21465046296296264},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'At-Risk'!AJ302/100)","v":0.36},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F302:$R302)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F302:$K302)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J302:$K302)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L302:$N302)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O302:$R302)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F302:$R302)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F302:$K302)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J302:$K302)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L302:$N302)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O302:$R302)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",F302=0,Inputs!$D$247=0,O302=\"M\",O302=\"H\"),0,1/Inputs!$D$253*F302)","v":1.6546504629629626},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",G302=0,Inputs!$D$247=0,O302=\"H\",O302=\"E\"),0,IF(SUM(F302:G302)<Inputs!$D$254,1/Inputs!$D$254*SUM(F302:G302),IF(SUM(F302:G302)>Inputs!$D$257,1/Inputs!$D$257*SUM(F302:G302),1)))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",H302=0,Inputs!$D$247=0,O302=\"E\",O302=\"M\"),0,IF(SUM(F302:H302)<Inputs!$D$258,1/Inputs!$D$258*SUM(F302:H302),IF(SUM(F302:H302)>Inputs!$D$261,1/Inputs!$D$261*SUM(F302:H302),1)))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",G302=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G302)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",H302=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H302)","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,'At-Risk'!S302/100)","v":1.44},{"$f":"IF(OR($J302=\"T\",$K302=\"T\"),0,IF(AND(O302=\"E\",'At-Risk'!S302/100<1/Inputs!$D$253*F302),1/Inputs!$D$253*F302-'At-Risk'!S302/100,IF(AND(O302=\"M\",'At-Risk'!S302/100<1/Inputs!$D$256*SUM(F302:G302)),1/Inputs!$D$256* SUM(F302:G302)-'At-Risk'!S302/100,IF(AND(O302=\"H\",'At-Risk'!S302/100<1/Inputs!$D$260*SUM(F302:H302)),1/Inputs!$D$260*SUM(F302:H302)-'At-Risk'!S302/100,0))))","v":0.21465046296296264},0,{"$f":"IF(OR(J302=\"T\",K302=\"T\"),0,IF(O302=\"E\",2/Inputs!$D$253*F302,IF(O302=\"M\",2/Inputs!$D$256*SUM(F302:G302),IF(O302=\"H\",5/Inputs!$D$261*SUM(F302:H302),0))))","v":3.3093009259259252},8.633252314814813,{"$f":"IF(OR($J302=\"T\",$K302=\"T\",F302=0,O302=\"M\",O302=\"H\"),0,IF(F302<Inputs!$D$251,1/Inputs!$D$251*F302,1))","v":1},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",G302=0,O302=\"E\",O302=\"H\"),0,IF(SUM(F302:G302)<Inputs!$D$254,1/Inputs!$D$254*SUM(F302:G302),1))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",H302=0,O302=\"E\",O302=\"M\"),0,IF(SUM(F302:H302)<Inputs!$D$258,1/Inputs!$D$258*SUM(F302:H302),1))","v":0},0,{"$f":"IF(OR($J302=\"T\",$K302=\"T\",F302=0),0,IF(AND(O302=\"E\",F302>Inputs!$D$253),(F302-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.65465046296296281},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",G302=0),0,IF(AND(O302=\"M\",SUM(F302:G302)>Inputs!$D$256),(SUM(F302:G302)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",H302=0),0,IF(AND(O302=\"H\",SUM(F302:H302)>Inputs!$D$260),(SUM(F302:H302)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K302=\"T\",$J302=\"T\",O302=\"M\",O302=\"H\"),0,IF(F302<Inputs!$D$251,1/Inputs!$D$251*F302,IF(F302>Inputs!$D$253,1/Inputs!$D$253*F302,1)))","v":1.6546504629629626},{"$f":"IF(OR($K302=\"T\",$J302=\"T\",O302=\"E\",O302=\"H\"),0,IF(SUM(F302:G302)<Inputs!$D$254,1/Inputs!$D$254*SUM(F302:G302),IF(SUM(F302:G302)>Inputs!$D$256,1/Inputs!$D$256*SUM(F302:G302),1)))","v":0},{"$f":"IF(OR($K302=\"T\",$J302=\"T\",O302=\"E\",O302=\"M\"),0,IF(SUM(F302:H302)<Inputs!$D$258,1/Inputs!$D$258*SUM(F302:H302),IF(SUM(F302:H302)>Inputs!$D$261,1/Inputs!$D$261*SUM(F302:H302),1)))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",F302=0,O302=\"M\",O302=\"H\"),0,1/Inputs!$D$253*F302)","v":1.6546504629629626},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",G302=0,O302=\"E\",O302=\"H\"),0,1/Inputs!$D$256*SUM(F302:G302))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",H302=0,O302=\"E\",O302=\"M\"),0,4/Inputs!$D$261*SUM(F302:H302))","v":0},4.963951388888888,0,0,0,0,0,1052025.578869415,1193161.5142630877,0,0,0,0,0,0,2245187.0931325024,0,0,2245187.0931325024,449037.41862650047,0,0,0,449037.41862650047,0,0,0,0,0,0,0,0,0,0,0,0,108551.60740653698,0,0,16181.008878602033,27137.901851634244,0,0,124732.61628513901,0,0,0,0,108551.60740653698,16181.008878602033,0,121322.75816898771,{"$f":"0.05*($AF302+AK302+AP302+AT302+SUM(AU302:BD302))*175*Inputs!$D$228*(1+0.0765)","v":35663.604009526025},558322.11288556503,123601.16089840503,0,0,0,69669.676729778221,0,0,93177.754600532659,0,0,76685.748035006312,0,0,363134.34026372223,{"$f":"Inputs!$D$152*F302+Inputs!$D$153*G302+Inputs!$D$154*H302","v":160084.81811356876},{"$f":"Inputs!$D$155*I302","v":140144.98906885242},{"$f":"'Voc Ed'!L302","v":0},{"$f":"Inputs!$D$156*$I302","v":14014.498906885241},{"$f":"Inputs!$D$157*$I302","v":56057.995627540964},{"$f":"Inputs!$D$158*$I302","v":17963.485630134343},{"$f":"IF(Inputs!$D$100=1,0,Activities!R302)","v":92874.68414659852},481140.47149358026,4096821.4364018701]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AD43","v":"1901016"},{"$f":"'School Reference Sheet'!AE43","v":"Sage Elementary"},{"$f":"'School Reference Sheet'!AF43","v":"K-4"},{"$f":"IF(M303=1,SUM(ADM!F303:J303),IF(N303=1,SUM(ADM!F303:L303),SUM(ADM!F303:K303,0)))","v":443.37700000000001},{"$f":"ADM!S303-'School Resources'!H303-'School Resources'!F303","v":0},{"$f":"IF(SUM(ADM!N303:R303)=ADM!S303,SUM(ADM!N303:R303),IF(OR(SUM(ADM!F303:O303)=ADM!S303,SUM(ADM!G303:O303)=ADM!S303,SUM(ADM!H303:O303)=ADM!S303,SUM(ADM!I303:O303)=ADM!S303,SUM(ADM!J303:O303)=ADM!S303,SUM(ADM!K303:O303)=ADM!S303,SUM(ADM!L303:O303)=ADM!S303,SUM(ADM!M303:O303)=ADM!S303,SUM(ADM!N303:O303)=ADM!S303),0,SUM(ADM!O303:R303)))","v":0},{"$f":"SUM(ADM!$F303:$R303)","v":443.37700000000001},"F",{"$f":"IF(I303<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F303:J303)=0,SUM(ADM!O303:R303)=0,ADM!K303>0,ADM!N303>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M303:R303)=0,ADM!L303>0),1,0)","v":0},"E",{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!F303/Inputs!$D$80)","v":5.7584166666666663},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!G303/Inputs!$D$81)","v":5.229166666666667},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!H303/Inputs!$D$82)","v":5.5067708333333343},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!I303/Inputs!$D$83)","v":5.4644791666666661},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!J303/Inputs!$D$84)","v":5.7522291666666669},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(M303=1,ADM!K303/Inputs!$D$95,ADM!K303/Inputs!$D$85))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(N303=1,ADM!L303/Inputs!$D$96,ADM!L303/Inputs!$D$86))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!M303/Inputs!$D$87)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!N303/Inputs!$D$88)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!O303/Inputs!$D$89)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!P303/Inputs!$D$90)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!Q303/Inputs!$D$91)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,ADM!R303/Inputs!$D$92)","v":0},27.711062500000001,0,{"$f":"IF(SUM(ADM!N303:R303)=ADM!S303,SUM(X303:AB303),IF(OR(SUM(ADM!F303:O303)=ADM!S303,SUM(ADM!G303:O303)=ADM!S303,SUM(ADM!H303:O303)=ADM!S303,SUM(ADM!I303:O303)=ADM!S303,SUM(ADM!J303:O303)=ADM!S303,SUM(ADM!K303:O303)=ADM!S303,SUM(ADM!L303:O303)=ADM!S303,SUM(ADM!M303:O303)=ADM!S303,SUM(ADM!N303:O303)=ADM!S303),SUM(Z303:AB303),SUM(Y303:AB303)))","v":0},27.711062500000001,{"$f":"Inputs!$D$39*AC303","v":5.5422125000000007},{"$f":"Inputs!$D$40*AD303","v":0},{"$f":"Inputs!$D$41*AE303","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'Voc Ed'!H303)","v":0},5.5422125000000007,{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$72=1,$F303=0,Inputs!$D$74<=$AC303+$AG303),0,IF(AND($F303>0,$F303<=Inputs!$D$104,Inputs!$D$72=2),$F303/Inputs!$D$94-($AC303+$AG303),Inputs!$D$74-($AC303+$AG303)))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$72=1,$G303=0,Inputs!$D$75<=$AD303+$AH303),0,IF(Inputs!$D$72=2,IF(AND($G303>0,$G303<=Inputs!$D$104),$G303/Inputs!$D$94-($AD303+$AH303),Inputs!$D$75-($AD303+$AH303))))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$72=1,$H303=0,Inputs!$D$76<=$AE303+$AI303+AJ303),0,IF(Inputs!$D$72=2,IF(AND($H303>0,$H303<=Inputs!$D$104),$H303/Inputs!$D$94-($AE303+$AI303+$AJ303),Inputs!$D$76-($AE303+$AI303+$AJ303))))","v":0},{"$f":"IF(OR(J303=\"T\",K303=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O303=\"EM\",(AD303+AH303+AJ303)<Inputs!$D$75),Inputs!$D$75-(AD303+AH303+AJ303),IF(AND(O303=\"M\",(AD303+AH303+AJ303)<Inputs!$D$75),Inputs!$D$75-(AD303+AH303+AJ303),IF(AND(OR(O303=\"MH\",O303=\"H\",O303=\"EMH\"),(AD303+AE303+AH303+AI303+AJ303)<Inputs!$D$76),Inputs!$D$76-(AD303+AE303+AH303+AI303+AJ303),0)))),0))","v":0},0,{"$f":"IF($J303=\"T\",$I303/Inputs!$D$93,0)","v":0},{"$f":"IF(L303=1,(I303/7)*1.5,IF($J303=\"T\",0,IF(AND($K303=\"T\",($I303/Inputs!$D$94)>=1),$I303/Inputs!$D$94,IF(AND($K303=\"T\",($I303/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L303","v":0},0,{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$234=0,O303=\"M\",O303=\"H\"), 0,(F303*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$234=0,O303=\"E\",O303=\"H\"), 0,(SUM(F303:G303)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",Inputs!$D$234=0,O303=\"E\",O303=\"M\"), 0,(SUM(F303:H303)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'At-Risk'!T303/100)","v":1.63},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'At-Risk'!U303/100)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'At-Risk'!V303/100)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(AND(O303=\"E\", SUM(AX303:AZ303)<1/Inputs!$D$253*F303),1/Inputs!$D$253*F303-SUM(AX303:AZ303),IF(AND(O303=\"M\", SUM(AX303:AZ303)<1/Inputs!$D$256*SUM(F303:G303)),1/Inputs!$D$256* SUM(F303:G303)-SUM(AX303:AZ303),IF(AND(O303=\"H\",SUM(AX303:AZ303)<1/Inputs!$D$260*SUM(F303:H303)),1/Inputs!$D$260*SUM(F303:H303)-SUM(AX303:AZ303),0))))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'At-Risk'!AJ303/100)","v":0.82},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F303:$R303)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F303:$K303)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J303:$K303)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L303:$N303)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O303:$R303)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F303:$R303)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F303:$K303)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J303:$K303)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L303:$N303)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O303:$R303)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",F303=0,Inputs!$D$247=0,O303=\"M\",O303=\"H\"),0,1/Inputs!$D$253*F303)","v":1.5395034722222223},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",G303=0,Inputs!$D$247=0,O303=\"H\",O303=\"E\"),0,IF(SUM(F303:G303)<Inputs!$D$254,1/Inputs!$D$254*SUM(F303:G303),IF(SUM(F303:G303)>Inputs!$D$257,1/Inputs!$D$257*SUM(F303:G303),1)))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",H303=0,Inputs!$D$247=0,O303=\"E\",O303=\"M\"),0,IF(SUM(F303:H303)<Inputs!$D$258,1/Inputs!$D$258*SUM(F303:H303),IF(SUM(F303:H303)>Inputs!$D$261,1/Inputs!$D$261*SUM(F303:H303),1)))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",G303=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G303)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",H303=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H303)","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,'At-Risk'!S303/100)","v":1.63},{"$f":"IF(OR($J303=\"T\",$K303=\"T\"),0,IF(AND(O303=\"E\",'At-Risk'!S303/100<1/Inputs!$D$253*F303),1/Inputs!$D$253*F303-'At-Risk'!S303/100,IF(AND(O303=\"M\",'At-Risk'!S303/100<1/Inputs!$D$256*SUM(F303:G303)),1/Inputs!$D$256* SUM(F303:G303)-'At-Risk'!S303/100,IF(AND(O303=\"H\",'At-Risk'!S303/100<1/Inputs!$D$260*SUM(F303:H303)),1/Inputs!$D$260*SUM(F303:H303)-'At-Risk'!S303/100,0))))","v":0},0,{"$f":"IF(OR(J303=\"T\",K303=\"T\"),0,IF(O303=\"E\",2/Inputs!$D$253*F303,IF(O303=\"M\",2/Inputs!$D$256*SUM(F303:G303),IF(O303=\"H\",5/Inputs!$D$261*SUM(F303:H303),0))))","v":3.0790069444444446},8.6985104166666662,{"$f":"IF(OR($J303=\"T\",$K303=\"T\",F303=0,O303=\"M\",O303=\"H\"),0,IF(F303<Inputs!$D$251,1/Inputs!$D$251*F303,1))","v":1},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",G303=0,O303=\"E\",O303=\"H\"),0,IF(SUM(F303:G303)<Inputs!$D$254,1/Inputs!$D$254*SUM(F303:G303),1))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",H303=0,O303=\"E\",O303=\"M\"),0,IF(SUM(F303:H303)<Inputs!$D$258,1/Inputs!$D$258*SUM(F303:H303),1))","v":0},0,{"$f":"IF(OR($J303=\"T\",$K303=\"T\",F303=0),0,IF(AND(O303=\"E\",F303>Inputs!$D$253),(F303-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.53950347222222228},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",G303=0),0,IF(AND(O303=\"M\",SUM(F303:G303)>Inputs!$D$256),(SUM(F303:G303)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",H303=0),0,IF(AND(O303=\"H\",SUM(F303:H303)>Inputs!$D$260),(SUM(F303:H303)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K303=\"T\",$J303=\"T\",O303=\"M\",O303=\"H\"),0,IF(F303<Inputs!$D$251,1/Inputs!$D$251*F303,IF(F303>Inputs!$D$253,1/Inputs!$D$253*F303,1)))","v":1.5395034722222223},{"$f":"IF(OR($K303=\"T\",$J303=\"T\",O303=\"E\",O303=\"H\"),0,IF(SUM(F303:G303)<Inputs!$D$254,1/Inputs!$D$254*SUM(F303:G303),IF(SUM(F303:G303)>Inputs!$D$256,1/Inputs!$D$256*SUM(F303:G303),1)))","v":0},{"$f":"IF(OR($K303=\"T\",$J303=\"T\",O303=\"E\",O303=\"M\"),0,IF(SUM(F303:H303)<Inputs!$D$258,1/Inputs!$D$258*SUM(F303:H303),IF(SUM(F303:H303)>Inputs!$D$261,1/Inputs!$D$261*SUM(F303:H303),1)))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",F303=0,O303=\"M\",O303=\"H\"),0,1/Inputs!$D$253*F303)","v":1.5395034722222223},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",G303=0,O303=\"E\",O303=\"H\"),0,1/Inputs!$D$256*SUM(F303:G303))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",H303=0,O303=\"E\",O303=\"M\"),0,4/Inputs!$D$261*SUM(F303:H303))","v":0},4.6185104166666671,434087.07311337453,394190.58823843725,415117.23998456151,411929.16470916691,433620.64042529959,0,0,0,0,0,0,0,0,2088944.7064708399,0,0,2088944.7064708399,417788.94129416801,0,0,0,417788.94129416801,0,0,0,0,0,0,0,0,0,0,0,0,122874.38893934393,0,0,0,61814.109773166892,0,0,116052.48369282443,0,0,0,0,122874.38893934393,0,0,112879.91732481953,{"$f":"0.05*($AF303+AK303+AP303+AT303+SUM(AU303:BD303))*175*Inputs!$D$228*(1+0.0765)","v":33725.442280104675},570220.73094960349,123601.16089840503,0,0,0,57415.421863745963,0,0,86693.522258786019,0,0,71349.193084831757,0,0,339059.2981057688,{"$f":"Inputs!$D$152*F303+Inputs!$D$153*G303+Inputs!$D$154*H303","v":148944.52867984268},{"$f":"Inputs!$D$155*I303","v":130392.31071177179},{"$f":"'Voc Ed'!L303","v":0},{"$f":"Inputs!$D$156*$I303","v":13039.231071177179},{"$f":"Inputs!$D$157*$I303","v":52156.924284708715},{"$f":"Inputs!$D$158*$I303","v":16713.408130490963},{"$f":"IF(Inputs!$D$100=1,0,Activities!R303)","v":10743.190976375001},371989.59385436639,3788003.2706747465]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AG43","v":"1901017"},{"$f":"'School Reference Sheet'!AH43","v":"Lincoln Elementary "},{"$f":"'School Reference Sheet'!AI43","v":"K-4"},{"$f":"IF(M304=1,SUM(ADM!F304:J304),IF(N304=1,SUM(ADM!F304:L304),SUM(ADM!F304:K304,0)))","v":142.78},{"$f":"ADM!S304-'School Resources'!H304-'School Resources'!F304","v":0},{"$f":"IF(SUM(ADM!N304:R304)=ADM!S304,SUM(ADM!N304:R304),IF(OR(SUM(ADM!F304:O304)=ADM!S304,SUM(ADM!G304:O304)=ADM!S304,SUM(ADM!H304:O304)=ADM!S304,SUM(ADM!I304:O304)=ADM!S304,SUM(ADM!J304:O304)=ADM!S304,SUM(ADM!K304:O304)=ADM!S304,SUM(ADM!L304:O304)=ADM!S304,SUM(ADM!M304:O304)=ADM!S304,SUM(ADM!N304:O304)=ADM!S304),0,SUM(ADM!O304:R304)))","v":0},{"$f":"SUM(ADM!$F304:$R304)","v":142.78},"F",{"$f":"IF(I304<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F304:J304)=0,SUM(ADM!O304:R304)=0,ADM!K304>0,ADM!N304>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M304:R304)=0,ADM!L304>0),1,0)","v":0},"E",{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!F304/Inputs!$D$80)","v":2.8971874999999998},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!G304/Inputs!$D$81)","v":2.1811875000000001},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!H304/Inputs!$D$82)","v":2.4633750000000001},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!I304/Inputs!$D$83)","v":1.3819999999999999},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!J304/Inputs!$D$84)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(M304=1,ADM!K304/Inputs!$D$95,ADM!K304/Inputs!$D$85))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(N304=1,ADM!L304/Inputs!$D$96,ADM!L304/Inputs!$D$86))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!M304/Inputs!$D$87)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!N304/Inputs!$D$88)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!O304/Inputs!$D$89)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!P304/Inputs!$D$90)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!Q304/Inputs!$D$91)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,ADM!R304/Inputs!$D$92)","v":0},8.9237500000000001,0,{"$f":"IF(SUM(ADM!N304:R304)=ADM!S304,SUM(X304:AB304),IF(OR(SUM(ADM!F304:O304)=ADM!S304,SUM(ADM!G304:O304)=ADM!S304,SUM(ADM!H304:O304)=ADM!S304,SUM(ADM!I304:O304)=ADM!S304,SUM(ADM!J304:O304)=ADM!S304,SUM(ADM!K304:O304)=ADM!S304,SUM(ADM!L304:O304)=ADM!S304,SUM(ADM!M304:O304)=ADM!S304,SUM(ADM!N304:O304)=ADM!S304),SUM(Z304:AB304),SUM(Y304:AB304)))","v":0},8.9237500000000001,{"$f":"Inputs!$D$39*AC304","v":1.7847500000000001},{"$f":"Inputs!$D$40*AD304","v":0},{"$f":"Inputs!$D$41*AE304","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'Voc Ed'!H304)","v":0},1.7847500000000001,{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$72=1,$F304=0,Inputs!$D$74<=$AC304+$AG304),0,IF(AND($F304>0,$F304<=Inputs!$D$104,Inputs!$D$72=2),$F304/Inputs!$D$94-($AC304+$AG304),Inputs!$D$74-($AC304+$AG304)))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$72=1,$G304=0,Inputs!$D$75<=$AD304+$AH304),0,IF(Inputs!$D$72=2,IF(AND($G304>0,$G304<=Inputs!$D$104),$G304/Inputs!$D$94-($AD304+$AH304),Inputs!$D$75-($AD304+$AH304))))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$72=1,$H304=0,Inputs!$D$76<=$AE304+$AI304+AJ304),0,IF(Inputs!$D$72=2,IF(AND($H304>0,$H304<=Inputs!$D$104),$H304/Inputs!$D$94-($AE304+$AI304+$AJ304),Inputs!$D$76-($AE304+$AI304+$AJ304))))","v":0},{"$f":"IF(OR(J304=\"T\",K304=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O304=\"EM\",(AD304+AH304+AJ304)<Inputs!$D$75),Inputs!$D$75-(AD304+AH304+AJ304),IF(AND(O304=\"M\",(AD304+AH304+AJ304)<Inputs!$D$75),Inputs!$D$75-(AD304+AH304+AJ304),IF(AND(OR(O304=\"MH\",O304=\"H\",O304=\"EMH\"),(AD304+AE304+AH304+AI304+AJ304)<Inputs!$D$76),Inputs!$D$76-(AD304+AE304+AH304+AI304+AJ304),0)))),0))","v":0},0,{"$f":"IF($J304=\"T\",$I304/Inputs!$D$93,0)","v":0},{"$f":"IF(L304=1,(I304/7)*1.5,IF($J304=\"T\",0,IF(AND($K304=\"T\",($I304/Inputs!$D$94)>=1),$I304/Inputs!$D$94,IF(AND($K304=\"T\",($I304/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L304","v":0},0,{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$234=0,O304=\"M\",O304=\"H\"), 0,(F304*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$234=0,O304=\"E\",O304=\"H\"), 0,(SUM(F304:G304)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",Inputs!$D$234=0,O304=\"E\",O304=\"M\"), 0,(SUM(F304:H304)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'At-Risk'!T304/100)","v":0.56999999999999995},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'At-Risk'!U304/100)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'At-Risk'!V304/100)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(AND(O304=\"E\", SUM(AX304:AZ304)<1/Inputs!$D$253*F304),1/Inputs!$D$253*F304-SUM(AX304:AZ304),IF(AND(O304=\"M\", SUM(AX304:AZ304)<1/Inputs!$D$256*SUM(F304:G304)),1/Inputs!$D$256* SUM(F304:G304)-SUM(AX304:AZ304),IF(AND(O304=\"H\",SUM(AX304:AZ304)<1/Inputs!$D$260*SUM(F304:H304)),1/Inputs!$D$260*SUM(F304:H304)-SUM(AX304:AZ304),0))))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'At-Risk'!AJ304/100)","v":0.08},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F304:$R304)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F304:$K304)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J304:$K304)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L304:$N304)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O304:$R304)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F304:$R304)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F304:$K304)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J304:$K304)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L304:$N304)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O304:$R304)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",F304=0,Inputs!$D$247=0,O304=\"M\",O304=\"H\"),0,1/Inputs!$D$253*F304)","v":0.49576388888888889},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",G304=0,Inputs!$D$247=0,O304=\"H\",O304=\"E\"),0,IF(SUM(F304:G304)<Inputs!$D$254,1/Inputs!$D$254*SUM(F304:G304),IF(SUM(F304:G304)>Inputs!$D$257,1/Inputs!$D$257*SUM(F304:G304),1)))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",H304=0,Inputs!$D$247=0,O304=\"E\",O304=\"M\"),0,IF(SUM(F304:H304)<Inputs!$D$258,1/Inputs!$D$258*SUM(F304:H304),IF(SUM(F304:H304)>Inputs!$D$261,1/Inputs!$D$261*SUM(F304:H304),1)))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",G304=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G304)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",H304=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H304)","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,'At-Risk'!S304/100)","v":0.56999999999999995},{"$f":"IF(OR($J304=\"T\",$K304=\"T\"),0,IF(AND(O304=\"E\",'At-Risk'!S304/100<1/Inputs!$D$253*F304),1/Inputs!$D$253*F304-'At-Risk'!S304/100,IF(AND(O304=\"M\",'At-Risk'!S304/100<1/Inputs!$D$256*SUM(F304:G304)),1/Inputs!$D$256* SUM(F304:G304)-'At-Risk'!S304/100,IF(AND(O304=\"H\",'At-Risk'!S304/100<1/Inputs!$D$260*SUM(F304:H304)),1/Inputs!$D$260*SUM(F304:H304)-'At-Risk'!S304/100,0))))","v":0},0,{"$f":"IF(OR(J304=\"T\",K304=\"T\"),0,IF(O304=\"E\",2/Inputs!$D$253*F304,IF(O304=\"M\",2/Inputs!$D$256*SUM(F304:G304),IF(O304=\"H\",5/Inputs!$D$261*SUM(F304:H304),0))))","v":0.99152777777777779},2.7072916666666664,{"$f":"IF(OR($J304=\"T\",$K304=\"T\",F304=0,O304=\"M\",O304=\"H\"),0,IF(F304<Inputs!$D$251,1/Inputs!$D$251*F304,1))","v":1},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",G304=0,O304=\"E\",O304=\"H\"),0,IF(SUM(F304:G304)<Inputs!$D$254,1/Inputs!$D$254*SUM(F304:G304),1))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",H304=0,O304=\"E\",O304=\"M\"),0,IF(SUM(F304:H304)<Inputs!$D$258,1/Inputs!$D$258*SUM(F304:H304),1))","v":0},0,{"$f":"IF(OR($J304=\"T\",$K304=\"T\",F304=0),0,IF(AND(O304=\"E\",F304>Inputs!$D$253),(F304-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",G304=0),0,IF(AND(O304=\"M\",SUM(F304:G304)>Inputs!$D$256),(SUM(F304:G304)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",H304=0),0,IF(AND(O304=\"H\",SUM(F304:H304)>Inputs!$D$260),(SUM(F304:H304)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K304=\"T\",$J304=\"T\",O304=\"M\",O304=\"H\"),0,IF(F304<Inputs!$D$251,1/Inputs!$D$251*F304,IF(F304>Inputs!$D$253,1/Inputs!$D$253*F304,1)))","v":1},{"$f":"IF(OR($K304=\"T\",$J304=\"T\",O304=\"E\",O304=\"H\"),0,IF(SUM(F304:G304)<Inputs!$D$254,1/Inputs!$D$254*SUM(F304:G304),IF(SUM(F304:G304)>Inputs!$D$256,1/Inputs!$D$256*SUM(F304:G304),1)))","v":0},{"$f":"IF(OR($K304=\"T\",$J304=\"T\",O304=\"E\",O304=\"M\"),0,IF(SUM(F304:H304)<Inputs!$D$258,1/Inputs!$D$258*SUM(F304:H304),IF(SUM(F304:H304)>Inputs!$D$261,1/Inputs!$D$261*SUM(F304:H304),1)))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",F304=0,O304=\"M\",O304=\"H\"),0,1/Inputs!$D$253*F304)","v":0.49576388888888889},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",G304=0,O304=\"E\",O304=\"H\"),0,1/Inputs!$D$256*SUM(F304:G304))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",H304=0,O304=\"E\",O304=\"M\"),0,4/Inputs!$D$261*SUM(F304:H304))","v":0},2.4957638888888889,218398.86116883773,164424.58970836521,185696.74714935975,104179.3898859959,0,0,0,0,0,0,0,0,0,672699.58791255858,0,0,672699.58791255858,134539.91758251173,0,0,0,134539.91758251173,0,0,0,0,0,0,0,0,0,0,0,0,42968.344598420888,0,0,0,6030.6448559187211,0,0,37372.199328475479,0,0,0,0,42968.344598420888,0,0,36350.542756249721,{"$f":"0.05*($AF304+AK304+AP304+AT304+SUM(AU304:BD304))*175*Inputs!$D$228*(1+0.0765)","v":10729.28004891901},176419.35618640471,123601.16089840503,0,0,0,0,0,0,56312.651334034854,0,0,22976.468758307892,0,0,202890.28099074776,{"$f":"Inputs!$D$152*F304+Inputs!$D$153*G304+Inputs!$D$154*H304","v":47964.372993880919},{"$f":"Inputs!$D$155*I304","v":41990.031335470208},{"$f":"'Voc Ed'!L304","v":0},{"$f":"Inputs!$D$156*$I304","v":4199.0031335470212},{"$f":"Inputs!$D$157*$I304","v":16796.012534188085},{"$f":"Inputs!$D$158*$I304","v":5382.1926100620904},{"$f":"IF(Inputs!$D$100=1,0,Activities!R304)","v":3459.6129425000004},119791.22554964831,1306340.3682218711]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AJ43","v":"1901050"},{"$f":"'School Reference Sheet'!AK43","v":"Rock Springs Junior High"},{"$f":"'School Reference Sheet'!AL43","v":"7-8"},{"$f":"IF(M305=1,SUM(ADM!F305:J305),IF(N305=1,SUM(ADM!F305:L305),SUM(ADM!F305:K305,0)))","v":0},{"$f":"ADM!S305-'School Resources'!H305-'School Resources'!F305","v":778.85766666666666},{"$f":"IF(SUM(ADM!N305:R305)=ADM!S305,SUM(ADM!N305:R305),IF(OR(SUM(ADM!F305:O305)=ADM!S305,SUM(ADM!G305:O305)=ADM!S305,SUM(ADM!H305:O305)=ADM!S305,SUM(ADM!I305:O305)=ADM!S305,SUM(ADM!J305:O305)=ADM!S305,SUM(ADM!K305:O305)=ADM!S305,SUM(ADM!L305:O305)=ADM!S305,SUM(ADM!M305:O305)=ADM!S305,SUM(ADM!N305:O305)=ADM!S305),0,SUM(ADM!O305:R305)))","v":0},{"$f":"SUM(ADM!$F305:$R305)","v":778.85766666666666},"F",{"$f":"IF(I305<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F305:J305)=0,SUM(ADM!O305:R305)=0,ADM!K305>0,ADM!N305>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M305:R305)=0,ADM!L305>0),1,0)","v":0},"M",{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!F305/Inputs!$D$80)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!G305/Inputs!$D$81)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!H305/Inputs!$D$82)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!I305/Inputs!$D$83)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!J305/Inputs!$D$84)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(M305=1,ADM!K305/Inputs!$D$95,ADM!K305/Inputs!$D$85))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(N305=1,ADM!L305/Inputs!$D$96,ADM!L305/Inputs!$D$86))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!M305/Inputs!$D$87)","v":18.535698412698412},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!N305/Inputs!$D$88)","v":18.552761904761905},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!O305/Inputs!$D$89)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!P305/Inputs!$D$90)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!Q305/Inputs!$D$91)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,ADM!R305/Inputs!$D$92)","v":0},0,37.088460317460317,{"$f":"IF(SUM(ADM!N305:R305)=ADM!S305,SUM(X305:AB305),IF(OR(SUM(ADM!F305:O305)=ADM!S305,SUM(ADM!G305:O305)=ADM!S305,SUM(ADM!H305:O305)=ADM!S305,SUM(ADM!I305:O305)=ADM!S305,SUM(ADM!J305:O305)=ADM!S305,SUM(ADM!K305:O305)=ADM!S305,SUM(ADM!L305:O305)=ADM!S305,SUM(ADM!M305:O305)=ADM!S305,SUM(ADM!N305:O305)=ADM!S305),SUM(Z305:AB305),SUM(Y305:AB305)))","v":0},37.088460317460317,{"$f":"Inputs!$D$39*AC305","v":0},{"$f":"Inputs!$D$40*AD305","v":12.239191904761904},{"$f":"Inputs!$D$41*AE305","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'Voc Ed'!H305)","v":0},12.239191904761904,{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$72=1,$F305=0,Inputs!$D$74<=$AC305+$AG305),0,IF(AND($F305>0,$F305<=Inputs!$D$104,Inputs!$D$72=2),$F305/Inputs!$D$94-($AC305+$AG305),Inputs!$D$74-($AC305+$AG305)))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$72=1,$G305=0,Inputs!$D$75<=$AD305+$AH305),0,IF(Inputs!$D$72=2,IF(AND($G305>0,$G305<=Inputs!$D$104),$G305/Inputs!$D$94-($AD305+$AH305),Inputs!$D$75-($AD305+$AH305))))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$72=1,$H305=0,Inputs!$D$76<=$AE305+$AI305+AJ305),0,IF(Inputs!$D$72=2,IF(AND($H305>0,$H305<=Inputs!$D$104),$H305/Inputs!$D$94-($AE305+$AI305+$AJ305),Inputs!$D$76-($AE305+$AI305+$AJ305))))","v":0},{"$f":"IF(OR(J305=\"T\",K305=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O305=\"EM\",(AD305+AH305+AJ305)<Inputs!$D$75),Inputs!$D$75-(AD305+AH305+AJ305),IF(AND(O305=\"M\",(AD305+AH305+AJ305)<Inputs!$D$75),Inputs!$D$75-(AD305+AH305+AJ305),IF(AND(OR(O305=\"MH\",O305=\"H\",O305=\"EMH\"),(AD305+AE305+AH305+AI305+AJ305)<Inputs!$D$76),Inputs!$D$76-(AD305+AE305+AH305+AI305+AJ305),0)))),0))","v":0},0,{"$f":"IF($J305=\"T\",$I305/Inputs!$D$93,0)","v":0},{"$f":"IF(L305=1,(I305/7)*1.5,IF($J305=\"T\",0,IF(AND($K305=\"T\",($I305/Inputs!$D$94)>=1),$I305/Inputs!$D$94,IF(AND($K305=\"T\",($I305/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L305","v":0},0,{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$234=0,O305=\"M\",O305=\"H\"), 0,(F305*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$234=0,O305=\"E\",O305=\"H\"), 0,(SUM(F305:G305)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",Inputs!$D$234=0,O305=\"E\",O305=\"M\"), 0,(SUM(F305:H305)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'At-Risk'!T305/100)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'At-Risk'!U305/100)","v":3.27},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'At-Risk'!V305/100)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(AND(O305=\"E\", SUM(AX305:AZ305)<1/Inputs!$D$253*F305),1/Inputs!$D$253*F305-SUM(AX305:AZ305),IF(AND(O305=\"M\", SUM(AX305:AZ305)<1/Inputs!$D$256*SUM(F305:G305)),1/Inputs!$D$256* SUM(F305:G305)-SUM(AX305:AZ305),IF(AND(O305=\"H\",SUM(AX305:AZ305)<1/Inputs!$D$260*SUM(F305:H305)),1/Inputs!$D$260*SUM(F305:H305)-SUM(AX305:AZ305),0))))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'At-Risk'!AJ305/100)","v":0.42},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F305:$R305)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F305:$K305)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J305:$K305)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L305:$N305)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O305:$R305)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F305:$R305)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F305:$K305)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J305:$K305)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L305:$N305)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O305:$R305)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",F305=0,Inputs!$D$247=0,O305=\"M\",O305=\"H\"),0,1/Inputs!$D$253*F305)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",G305=0,Inputs!$D$247=0,O305=\"H\",O305=\"E\"),0,IF(SUM(F305:G305)<Inputs!$D$254,1/Inputs!$D$254*SUM(F305:G305),IF(SUM(F305:G305)>Inputs!$D$257,1/Inputs!$D$257*SUM(F305:G305),1)))","v":1.2362820105820105},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",H305=0,Inputs!$D$247=0,O305=\"E\",O305=\"M\"),0,IF(SUM(F305:H305)<Inputs!$D$258,1/Inputs!$D$258*SUM(F305:H305),IF(SUM(F305:H305)>Inputs!$D$261,1/Inputs!$D$261*SUM(F305:H305),1)))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",G305=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G305)","v":2.472564021164021},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",H305=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H305)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,'At-Risk'!S305/100)","v":3.27},{"$f":"IF(OR($J305=\"T\",$K305=\"T\"),0,IF(AND(O305=\"E\",'At-Risk'!S305/100<1/Inputs!$D$253*F305),1/Inputs!$D$253*F305-'At-Risk'!S305/100,IF(AND(O305=\"M\",'At-Risk'!S305/100<1/Inputs!$D$256*SUM(F305:G305)),1/Inputs!$D$256* SUM(F305:G305)-'At-Risk'!S305/100,IF(AND(O305=\"H\",'At-Risk'!S305/100<1/Inputs!$D$260*SUM(F305:H305)),1/Inputs!$D$260*SUM(F305:H305)-'At-Risk'!S305/100,0))))","v":0},3.1154306666666667,{"$f":"IF(OR(J305=\"T\",K305=\"T\"),0,IF(O305=\"E\",2/Inputs!$D$253*F305,IF(O305=\"M\",2/Inputs!$D$256*SUM(F305:G305),IF(O305=\"H\",5/Inputs!$D$261*SUM(F305:H305),0))))","v":4.9451280423280419},18.72940474074074,{"$f":"IF(OR($J305=\"T\",$K305=\"T\",F305=0,O305=\"M\",O305=\"H\"),0,IF(F305<Inputs!$D$251,1/Inputs!$D$251*F305,1))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",G305=0,O305=\"E\",O305=\"H\"),0,IF(SUM(F305:G305)<Inputs!$D$254,1/Inputs!$D$254*SUM(F305:G305),1))","v":1},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",H305=0,O305=\"E\",O305=\"M\"),0,IF(SUM(F305:H305)<Inputs!$D$258,1/Inputs!$D$258*SUM(F305:H305),1))","v":0},0,{"$f":"IF(OR($J305=\"T\",$K305=\"T\",F305=0),0,IF(AND(O305=\"E\",F305>Inputs!$D$253),(F305-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",G305=0),0,IF(AND(O305=\"M\",SUM(F305:G305)>Inputs!$D$256),(SUM(F305:G305)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.4725640211640212},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",H305=0),0,IF(AND(O305=\"H\",SUM(F305:H305)>Inputs!$D$260),(SUM(F305:H305)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K305=\"T\",$J305=\"T\",O305=\"M\",O305=\"H\"),0,IF(F305<Inputs!$D$251,1/Inputs!$D$251*F305,IF(F305>Inputs!$D$253,1/Inputs!$D$253*F305,1)))","v":0},{"$f":"IF(OR($K305=\"T\",$J305=\"T\",O305=\"E\",O305=\"H\"),0,IF(SUM(F305:G305)<Inputs!$D$254,1/Inputs!$D$254*SUM(F305:G305),IF(SUM(F305:G305)>Inputs!$D$256,1/Inputs!$D$256*SUM(F305:G305),1)))","v":2.472564021164021},{"$f":"IF(OR($K305=\"T\",$J305=\"T\",O305=\"E\",O305=\"M\"),0,IF(SUM(F305:H305)<Inputs!$D$258,1/Inputs!$D$258*SUM(F305:H305),IF(SUM(F305:H305)>Inputs!$D$261,1/Inputs!$D$261*SUM(F305:H305),1)))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",F305=0,O305=\"M\",O305=\"H\"),0,1/Inputs!$D$253*F305)","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",G305=0,O305=\"E\",O305=\"H\"),0,1/Inputs!$D$256*SUM(F305:G305))","v":2.472564021164021},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",H305=0,O305=\"E\",O305=\"M\"),0,4/Inputs!$D$261*SUM(F305:H305))","v":0},7.4176920634920629,0,0,0,0,0,0,0,1397277.6785425062,1398563.976800465,0,0,0,0,0,2795841.655342971,0,2795841.655342971,0,922627.74626318039,0,0,922627.74626318039,0,0,0,0,0,0,0,0,0,0,0,0,0,246502.60848567775,0,0,31660.885493573285,0,0,0,93194.721844765692,0,181542.5922252489,0,246502.60848567775,0,234850.69904880956,181294.05183246668,{"$f":"0.05*($AF305+AK305+AP305+AT305+SUM(AU305:BD305))*175*Inputs!$D$228*(1+0.0765)","v":50080.665424872604},1265628.8328410923,0,123601.16089840503,0,0,0,156714.25458719017,0,0,139236.63562488867,0,0,114592.4325237084,0,534144.48363419226,{"$f":"Inputs!$D$152*F305+Inputs!$D$153*G305+Inputs!$D$154*H305","v":261643.22477338402},{"$f":"Inputs!$D$155*I305","v":229053.49369102495},{"$f":"'Voc Ed'!L305","v":0},{"$f":"Inputs!$D$156*$I305","v":22905.349369102496},{"$f":"Inputs!$D$157*$I305","v":91621.397476409984},{"$f":"Inputs!$D$158*$I305","v":29359.588022296793},{"$f":"IF(Inputs!$D$100=1,0,Activities!R305)","v":196239.99829256849},830823.05162478681,6349065.7697062232]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AM43","v":"1901053"},{"$f":"'School Reference Sheet'!AN43","v":"Desert Middle School"},{"$f":"'School Reference Sheet'!AO43","v":"7-8"},{"$f":"IF(M306=1,SUM(ADM!F306:J306),IF(N306=1,SUM(ADM!F306:L306),SUM(ADM!F306:K306,0)))","v":0},{"$f":"ADM!S306-'School Resources'!H306-'School Resources'!F306","v":14.092999999999998},{"$f":"IF(SUM(ADM!N306:R306)=ADM!S306,SUM(ADM!N306:R306),IF(OR(SUM(ADM!F306:O306)=ADM!S306,SUM(ADM!G306:O306)=ADM!S306,SUM(ADM!H306:O306)=ADM!S306,SUM(ADM!I306:O306)=ADM!S306,SUM(ADM!J306:O306)=ADM!S306,SUM(ADM!K306:O306)=ADM!S306,SUM(ADM!L306:O306)=ADM!S306,SUM(ADM!M306:O306)=ADM!S306,SUM(ADM!N306:O306)=ADM!S306),0,SUM(ADM!O306:R306)))","v":0},{"$f":"SUM(ADM!$F306:$R306)","v":14.092999999999998},"F",{"$f":"IF(I306<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F306:J306)=0,SUM(ADM!O306:R306)=0,ADM!K306>0,ADM!N306>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M306:R306)=0,ADM!L306>0),1,0)","v":0},"M",{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!F306/Inputs!$D$80)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!G306/Inputs!$D$81)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!H306/Inputs!$D$82)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!I306/Inputs!$D$83)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!J306/Inputs!$D$84)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(M306=1,ADM!K306/Inputs!$D$95,ADM!K306/Inputs!$D$85))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(N306=1,ADM!L306/Inputs!$D$96,ADM!L306/Inputs!$D$86))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!M306/Inputs!$D$87)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!N306/Inputs!$D$88)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!O306/Inputs!$D$89)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!P306/Inputs!$D$90)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!Q306/Inputs!$D$91)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,ADM!R306/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N306:R306)=ADM!S306,SUM(X306:AB306),IF(OR(SUM(ADM!F306:O306)=ADM!S306,SUM(ADM!G306:O306)=ADM!S306,SUM(ADM!H306:O306)=ADM!S306,SUM(ADM!I306:O306)=ADM!S306,SUM(ADM!J306:O306)=ADM!S306,SUM(ADM!K306:O306)=ADM!S306,SUM(ADM!L306:O306)=ADM!S306,SUM(ADM!M306:O306)=ADM!S306,SUM(ADM!N306:O306)=ADM!S306),SUM(Z306:AB306),SUM(Y306:AB306)))","v":0},0,{"$f":"Inputs!$D$39*AC306","v":0},{"$f":"Inputs!$D$40*AD306","v":0},{"$f":"Inputs!$D$41*AE306","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'Voc Ed'!H306)","v":0},0,{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$72=1,$F306=0,Inputs!$D$74<=$AC306+$AG306),0,IF(AND($F306>0,$F306<=Inputs!$D$104,Inputs!$D$72=2),$F306/Inputs!$D$94-($AC306+$AG306),Inputs!$D$74-($AC306+$AG306)))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$72=1,$G306=0,Inputs!$D$75<=$AD306+$AH306),0,IF(Inputs!$D$72=2,IF(AND($G306>0,$G306<=Inputs!$D$104),$G306/Inputs!$D$94-($AD306+$AH306),Inputs!$D$75-($AD306+$AH306))))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$72=1,$H306=0,Inputs!$D$76<=$AE306+$AI306+AJ306),0,IF(Inputs!$D$72=2,IF(AND($H306>0,$H306<=Inputs!$D$104),$H306/Inputs!$D$94-($AE306+$AI306+$AJ306),Inputs!$D$76-($AE306+$AI306+$AJ306))))","v":0},{"$f":"IF(OR(J306=\"T\",K306=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O306=\"EM\",(AD306+AH306+AJ306)<Inputs!$D$75),Inputs!$D$75-(AD306+AH306+AJ306),IF(AND(O306=\"M\",(AD306+AH306+AJ306)<Inputs!$D$75),Inputs!$D$75-(AD306+AH306+AJ306),IF(AND(OR(O306=\"MH\",O306=\"H\",O306=\"EMH\"),(AD306+AE306+AH306+AI306+AJ306)<Inputs!$D$76),Inputs!$D$76-(AD306+AE306+AH306+AI306+AJ306),0)))),0))","v":0},0,{"$f":"IF($J306=\"T\",$I306/Inputs!$D$93,0)","v":0},{"$f":"IF(L306=1,(I306/7)*1.5,IF($J306=\"T\",0,IF(AND($K306=\"T\",($I306/Inputs!$D$94)>=1),$I306/Inputs!$D$94,IF(AND($K306=\"T\",($I306/Inputs!$D$94)<1),1,0))))","v":2.0132857142857139},{"$f":"'Small District Adjustment'!L306","v":0},2.0132857142857139,{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$234=0,O306=\"M\",O306=\"H\"), 0,(F306*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$234=0,O306=\"E\",O306=\"H\"), 0,(SUM(F306:G306)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",Inputs!$D$234=0,O306=\"E\",O306=\"M\"), 0,(SUM(F306:H306)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'At-Risk'!T306/100)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'At-Risk'!U306/100)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'At-Risk'!V306/100)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(AND(O306=\"E\", SUM(AX306:AZ306)<1/Inputs!$D$253*F306),1/Inputs!$D$253*F306-SUM(AX306:AZ306),IF(AND(O306=\"M\", SUM(AX306:AZ306)<1/Inputs!$D$256*SUM(F306:G306)),1/Inputs!$D$256* SUM(F306:G306)-SUM(AX306:AZ306),IF(AND(O306=\"H\",SUM(AX306:AZ306)<1/Inputs!$D$260*SUM(F306:H306)),1/Inputs!$D$260*SUM(F306:H306)-SUM(AX306:AZ306),0))))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'At-Risk'!AJ306/100)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F306:$R306)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F306:$K306)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J306:$K306)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L306:$N306)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O306:$R306)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F306:$R306)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F306:$K306)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J306:$K306)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L306:$N306)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O306:$R306)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",F306=0,Inputs!$D$247=0,O306=\"M\",O306=\"H\"),0,1/Inputs!$D$253*F306)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",G306=0,Inputs!$D$247=0,O306=\"H\",O306=\"E\"),0,IF(SUM(F306:G306)<Inputs!$D$254,1/Inputs!$D$254*SUM(F306:G306),IF(SUM(F306:G306)>Inputs!$D$257,1/Inputs!$D$257*SUM(F306:G306),1)))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",H306=0,Inputs!$D$247=0,O306=\"E\",O306=\"M\"),0,IF(SUM(F306:H306)<Inputs!$D$258,1/Inputs!$D$258*SUM(F306:H306),IF(SUM(F306:H306)>Inputs!$D$261,1/Inputs!$D$261*SUM(F306:H306),1)))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",G306=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G306)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",H306=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H306)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,'At-Risk'!S306/100)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\"),0,IF(AND(O306=\"E\",'At-Risk'!S306/100<1/Inputs!$D$253*F306),1/Inputs!$D$253*F306-'At-Risk'!S306/100,IF(AND(O306=\"M\",'At-Risk'!S306/100<1/Inputs!$D$256*SUM(F306:G306)),1/Inputs!$D$256* SUM(F306:G306)-'At-Risk'!S306/100,IF(AND(O306=\"H\",'At-Risk'!S306/100<1/Inputs!$D$260*SUM(F306:H306)),1/Inputs!$D$260*SUM(F306:H306)-'At-Risk'!S306/100,0))))","v":0},0,{"$f":"IF(OR(J306=\"T\",K306=\"T\"),0,IF(O306=\"E\",2/Inputs!$D$253*F306,IF(O306=\"M\",2/Inputs!$D$256*SUM(F306:G306),IF(O306=\"H\",5/Inputs!$D$261*SUM(F306:H306),0))))","v":0},0,{"$f":"IF(OR($J306=\"T\",$K306=\"T\",F306=0,O306=\"M\",O306=\"H\"),0,IF(F306<Inputs!$D$251,1/Inputs!$D$251*F306,1))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",G306=0,O306=\"E\",O306=\"H\"),0,IF(SUM(F306:G306)<Inputs!$D$254,1/Inputs!$D$254*SUM(F306:G306),1))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",H306=0,O306=\"E\",O306=\"M\"),0,IF(SUM(F306:H306)<Inputs!$D$258,1/Inputs!$D$258*SUM(F306:H306),1))","v":0},1,{"$f":"IF(OR($J306=\"T\",$K306=\"T\",F306=0),0,IF(AND(O306=\"E\",F306>Inputs!$D$253),(F306-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",G306=0),0,IF(AND(O306=\"M\",SUM(F306:G306)>Inputs!$D$256),(SUM(F306:G306)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",H306=0),0,IF(AND(O306=\"H\",SUM(F306:H306)>Inputs!$D$260),(SUM(F306:H306)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K306=\"T\",$J306=\"T\",O306=\"M\",O306=\"H\"),0,IF(F306<Inputs!$D$251,1/Inputs!$D$251*F306,IF(F306>Inputs!$D$253,1/Inputs!$D$253*F306,1)))","v":0},{"$f":"IF(OR($K306=\"T\",$J306=\"T\",O306=\"E\",O306=\"H\"),0,IF(SUM(F306:G306)<Inputs!$D$254,1/Inputs!$D$254*SUM(F306:G306),IF(SUM(F306:G306)>Inputs!$D$256,1/Inputs!$D$256*SUM(F306:G306),1)))","v":0},{"$f":"IF(OR($K306=\"T\",$J306=\"T\",O306=\"E\",O306=\"M\"),0,IF(SUM(F306:H306)<Inputs!$D$258,1/Inputs!$D$258*SUM(F306:H306),IF(SUM(F306:H306)>Inputs!$D$261,1/Inputs!$D$261*SUM(F306:H306),1)))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",F306=0,O306=\"M\",O306=\"H\"),0,1/Inputs!$D$253*F306)","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",G306=0,O306=\"E\",O306=\"H\"),0,1/Inputs!$D$256*SUM(F306:G306))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",H306=0,O306=\"E\",O306=\"M\"),0,4/Inputs!$D$261*SUM(F306:H306))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151767.63920439736,0,151767.63920439736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF306+AK306+AP306+AT306+SUM(AU306:BD306))*175*Inputs!$D$228*(1+0.0765)","v":1901.7569438798582},1901.7569438798582,0,0,0,106422.71054762826,0,0,0,0,0,0,0,0,0,106422.71054762826,{"$f":"Inputs!$D$152*F306+Inputs!$D$153*G306+Inputs!$D$154*H306","v":4734.2898767527922},{"$f":"Inputs!$D$155*I306","v":4144.596663473747},{"$f":"'Voc Ed'!L306","v":0},{"$f":"Inputs!$D$156*$I306","v":414.45966634737471},{"$f":"Inputs!$D$157*$I306","v":1657.8386653894988},{"$f":"Inputs!$D$158*$I306","v":531.24555577535386},{"$f":"IF(Inputs!$D$100=1,0,Activities!R306)","v":10716.487464771681},22198.91789251045,282291.02458841592]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AP43","v":"1901054"},{"$f":"'School Reference Sheet'!AQ43","v":"Farson-Eden Middle School"},{"$f":"'School Reference Sheet'!AR43","v":"6-8"},{"$f":"IF(M307=1,SUM(ADM!F307:J307),IF(N307=1,SUM(ADM!F307:L307),SUM(ADM!F307:K307,0)))","v":0},{"$f":"ADM!S307-'School Resources'!H307-'School Resources'!F307","v":34.128},{"$f":"IF(SUM(ADM!N307:R307)=ADM!S307,SUM(ADM!N307:R307),IF(OR(SUM(ADM!F307:O307)=ADM!S307,SUM(ADM!G307:O307)=ADM!S307,SUM(ADM!H307:O307)=ADM!S307,SUM(ADM!I307:O307)=ADM!S307,SUM(ADM!J307:O307)=ADM!S307,SUM(ADM!K307:O307)=ADM!S307,SUM(ADM!L307:O307)=ADM!S307,SUM(ADM!M307:O307)=ADM!S307,SUM(ADM!N307:O307)=ADM!S307),0,SUM(ADM!O307:R307)))","v":0},{"$f":"SUM(ADM!$F307:$R307)","v":34.128},"F",{"$f":"IF(I307<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F307:J307)=0,SUM(ADM!O307:R307)=0,ADM!K307>0,ADM!N307>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M307:R307)=0,ADM!L307>0),1,0)","v":0},"M",{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!F307/Inputs!$D$80)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!G307/Inputs!$D$81)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!H307/Inputs!$D$82)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!I307/Inputs!$D$83)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!J307/Inputs!$D$84)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(M307=1,ADM!K307/Inputs!$D$95,ADM!K307/Inputs!$D$85))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(N307=1,ADM!L307/Inputs!$D$96,ADM!L307/Inputs!$D$86))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!M307/Inputs!$D$87)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!N307/Inputs!$D$88)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!O307/Inputs!$D$89)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!P307/Inputs!$D$90)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!Q307/Inputs!$D$91)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,ADM!R307/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N307:R307)=ADM!S307,SUM(X307:AB307),IF(OR(SUM(ADM!F307:O307)=ADM!S307,SUM(ADM!G307:O307)=ADM!S307,SUM(ADM!H307:O307)=ADM!S307,SUM(ADM!I307:O307)=ADM!S307,SUM(ADM!J307:O307)=ADM!S307,SUM(ADM!K307:O307)=ADM!S307,SUM(ADM!L307:O307)=ADM!S307,SUM(ADM!M307:O307)=ADM!S307,SUM(ADM!N307:O307)=ADM!S307),SUM(Z307:AB307),SUM(Y307:AB307)))","v":0},0,{"$f":"Inputs!$D$39*AC307","v":0},{"$f":"Inputs!$D$40*AD307","v":0},{"$f":"Inputs!$D$41*AE307","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'Voc Ed'!H307)","v":0},0,{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$72=1,$F307=0,Inputs!$D$74<=$AC307+$AG307),0,IF(AND($F307>0,$F307<=Inputs!$D$104,Inputs!$D$72=2),$F307/Inputs!$D$94-($AC307+$AG307),Inputs!$D$74-($AC307+$AG307)))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$72=1,$G307=0,Inputs!$D$75<=$AD307+$AH307),0,IF(Inputs!$D$72=2,IF(AND($G307>0,$G307<=Inputs!$D$104),$G307/Inputs!$D$94-($AD307+$AH307),Inputs!$D$75-($AD307+$AH307))))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$72=1,$H307=0,Inputs!$D$76<=$AE307+$AI307+AJ307),0,IF(Inputs!$D$72=2,IF(AND($H307>0,$H307<=Inputs!$D$104),$H307/Inputs!$D$94-($AE307+$AI307+$AJ307),Inputs!$D$76-($AE307+$AI307+$AJ307))))","v":0},{"$f":"IF(OR(J307=\"T\",K307=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O307=\"EM\",(AD307+AH307+AJ307)<Inputs!$D$75),Inputs!$D$75-(AD307+AH307+AJ307),IF(AND(O307=\"M\",(AD307+AH307+AJ307)<Inputs!$D$75),Inputs!$D$75-(AD307+AH307+AJ307),IF(AND(OR(O307=\"MH\",O307=\"H\",O307=\"EMH\"),(AD307+AE307+AH307+AI307+AJ307)<Inputs!$D$76),Inputs!$D$76-(AD307+AE307+AH307+AI307+AJ307),0)))),0))","v":0},0,{"$f":"IF($J307=\"T\",$I307/Inputs!$D$93,0)","v":0},{"$f":"IF(L307=1,(I307/7)*1.5,IF($J307=\"T\",0,IF(AND($K307=\"T\",($I307/Inputs!$D$94)>=1),$I307/Inputs!$D$94,IF(AND($K307=\"T\",($I307/Inputs!$D$94)<1),1,0))))","v":4.8754285714285714},{"$f":"'Small District Adjustment'!L307","v":0},4.8754285714285714,{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$234=0,O307=\"M\",O307=\"H\"), 0,(F307*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$234=0,O307=\"E\",O307=\"H\"), 0,(SUM(F307:G307)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",Inputs!$D$234=0,O307=\"E\",O307=\"M\"), 0,(SUM(F307:H307)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'At-Risk'!T307/100)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'At-Risk'!U307/100)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'At-Risk'!V307/100)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(AND(O307=\"E\", SUM(AX307:AZ307)<1/Inputs!$D$253*F307),1/Inputs!$D$253*F307-SUM(AX307:AZ307),IF(AND(O307=\"M\", SUM(AX307:AZ307)<1/Inputs!$D$256*SUM(F307:G307)),1/Inputs!$D$256* SUM(F307:G307)-SUM(AX307:AZ307),IF(AND(O307=\"H\",SUM(AX307:AZ307)<1/Inputs!$D$260*SUM(F307:H307)),1/Inputs!$D$260*SUM(F307:H307)-SUM(AX307:AZ307),0))))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'At-Risk'!AJ307/100)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F307:$R307)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F307:$K307)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J307:$K307)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L307:$N307)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O307:$R307)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F307:$R307)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F307:$K307)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J307:$K307)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L307:$N307)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O307:$R307)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",F307=0,Inputs!$D$247=0,O307=\"M\",O307=\"H\"),0,1/Inputs!$D$253*F307)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",G307=0,Inputs!$D$247=0,O307=\"H\",O307=\"E\"),0,IF(SUM(F307:G307)<Inputs!$D$254,1/Inputs!$D$254*SUM(F307:G307),IF(SUM(F307:G307)>Inputs!$D$257,1/Inputs!$D$257*SUM(F307:G307),1)))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",H307=0,Inputs!$D$247=0,O307=\"E\",O307=\"M\"),0,IF(SUM(F307:H307)<Inputs!$D$258,1/Inputs!$D$258*SUM(F307:H307),IF(SUM(F307:H307)>Inputs!$D$261,1/Inputs!$D$261*SUM(F307:H307),1)))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",G307=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G307)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",H307=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H307)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,'At-Risk'!S307/100)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\"),0,IF(AND(O307=\"E\",'At-Risk'!S307/100<1/Inputs!$D$253*F307),1/Inputs!$D$253*F307-'At-Risk'!S307/100,IF(AND(O307=\"M\",'At-Risk'!S307/100<1/Inputs!$D$256*SUM(F307:G307)),1/Inputs!$D$256* SUM(F307:G307)-'At-Risk'!S307/100,IF(AND(O307=\"H\",'At-Risk'!S307/100<1/Inputs!$D$260*SUM(F307:H307)),1/Inputs!$D$260*SUM(F307:H307)-'At-Risk'!S307/100,0))))","v":0},0,{"$f":"IF(OR(J307=\"T\",K307=\"T\"),0,IF(O307=\"E\",2/Inputs!$D$253*F307,IF(O307=\"M\",2/Inputs!$D$256*SUM(F307:G307),IF(O307=\"H\",5/Inputs!$D$261*SUM(F307:H307),0))))","v":0},0,{"$f":"IF(OR($J307=\"T\",$K307=\"T\",F307=0,O307=\"M\",O307=\"H\"),0,IF(F307<Inputs!$D$251,1/Inputs!$D$251*F307,1))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",G307=0,O307=\"E\",O307=\"H\"),0,IF(SUM(F307:G307)<Inputs!$D$254,1/Inputs!$D$254*SUM(F307:G307),1))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",H307=0,O307=\"E\",O307=\"M\"),0,IF(SUM(F307:H307)<Inputs!$D$258,1/Inputs!$D$258*SUM(F307:H307),1))","v":0},1,{"$f":"IF(OR($J307=\"T\",$K307=\"T\",F307=0),0,IF(AND(O307=\"E\",F307>Inputs!$D$253),(F307-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",G307=0),0,IF(AND(O307=\"M\",SUM(F307:G307)>Inputs!$D$256),(SUM(F307:G307)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",H307=0),0,IF(AND(O307=\"H\",SUM(F307:H307)>Inputs!$D$260),(SUM(F307:H307)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K307=\"T\",$J307=\"T\",O307=\"M\",O307=\"H\"),0,IF(F307<Inputs!$D$251,1/Inputs!$D$251*F307,IF(F307>Inputs!$D$253,1/Inputs!$D$253*F307,1)))","v":0},{"$f":"IF(OR($K307=\"T\",$J307=\"T\",O307=\"E\",O307=\"H\"),0,IF(SUM(F307:G307)<Inputs!$D$254,1/Inputs!$D$254*SUM(F307:G307),IF(SUM(F307:G307)>Inputs!$D$256,1/Inputs!$D$256*SUM(F307:G307),1)))","v":0},{"$f":"IF(OR($K307=\"T\",$J307=\"T\",O307=\"E\",O307=\"M\"),0,IF(SUM(F307:H307)<Inputs!$D$258,1/Inputs!$D$258*SUM(F307:H307),IF(SUM(F307:H307)>Inputs!$D$261,1/Inputs!$D$261*SUM(F307:H307),1)))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",F307=0,O307=\"M\",O307=\"H\"),0,1/Inputs!$D$253*F307)","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",G307=0,O307=\"E\",O307=\"H\"),0,1/Inputs!$D$256*SUM(F307:G307))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",H307=0,O307=\"E\",O307=\"M\"),0,4/Inputs!$D$261*SUM(F307:H307))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,367524.72793356091,0,367524.72793356091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF307+AK307+AP307+AT307+SUM(AU307:BD307))*175*Inputs!$D$228*(1+0.0765)","v":4605.3474051466555},4605.3474051466555,0,0,0,106422.71054762826,0,0,0,0,0,0,0,0,0,106422.71054762826,{"$f":"Inputs!$D$152*F307+Inputs!$D$153*G307+Inputs!$D$154*H307","v":11464.687782148536},{"$f":"Inputs!$D$155*I307","v":10036.670327895554},{"$f":"'Voc Ed'!L307","v":0},{"$f":"Inputs!$D$156*$I307","v":1003.6670327895555},{"$f":"Inputs!$D$157*$I307","v":4014.668131158222},{"$f":"Inputs!$D$158*$I307","v":1286.4789844249826},{"$f":"IF(Inputs!$D$100=1,0,Activities!R307)","v":24378.555570854925},52184.727829271775,530737.51371560758]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AS43","v":"1901055"},{"$f":"'School Reference Sheet'!AT43","v":"Farson-Eden High School"},{"$f":"'School Reference Sheet'!AU43","v":"9-12"},{"$f":"IF(M308=1,SUM(ADM!F308:J308),IF(N308=1,SUM(ADM!F308:L308),SUM(ADM!F308:K308,0)))","v":0},{"$f":"ADM!S308-'School Resources'!H308-'School Resources'!F308","v":0},{"$f":"IF(SUM(ADM!N308:R308)=ADM!S308,SUM(ADM!N308:R308),IF(OR(SUM(ADM!F308:O308)=ADM!S308,SUM(ADM!G308:O308)=ADM!S308,SUM(ADM!H308:O308)=ADM!S308,SUM(ADM!I308:O308)=ADM!S308,SUM(ADM!J308:O308)=ADM!S308,SUM(ADM!K308:O308)=ADM!S308,SUM(ADM!L308:O308)=ADM!S308,SUM(ADM!M308:O308)=ADM!S308,SUM(ADM!N308:O308)=ADM!S308),0,SUM(ADM!O308:R308)))","v":48.860666666666667},{"$f":"SUM(ADM!$F308:$R308)","v":48.860666666666667},"F",{"$f":"IF(I308<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F308:J308)=0,SUM(ADM!O308:R308)=0,ADM!K308>0,ADM!N308>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M308:R308)=0,ADM!L308>0),1,0)","v":0},"H",{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!F308/Inputs!$D$80)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!G308/Inputs!$D$81)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!H308/Inputs!$D$82)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!I308/Inputs!$D$83)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!J308/Inputs!$D$84)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(M308=1,ADM!K308/Inputs!$D$95,ADM!K308/Inputs!$D$85))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(N308=1,ADM!L308/Inputs!$D$96,ADM!L308/Inputs!$D$86))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!M308/Inputs!$D$87)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!N308/Inputs!$D$88)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!O308/Inputs!$D$89)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!P308/Inputs!$D$90)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!Q308/Inputs!$D$91)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,ADM!R308/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N308:R308)=ADM!S308,SUM(X308:AB308),IF(OR(SUM(ADM!F308:O308)=ADM!S308,SUM(ADM!G308:O308)=ADM!S308,SUM(ADM!H308:O308)=ADM!S308,SUM(ADM!I308:O308)=ADM!S308,SUM(ADM!J308:O308)=ADM!S308,SUM(ADM!K308:O308)=ADM!S308,SUM(ADM!L308:O308)=ADM!S308,SUM(ADM!M308:O308)=ADM!S308,SUM(ADM!N308:O308)=ADM!S308),SUM(Z308:AB308),SUM(Y308:AB308)))","v":0},0,{"$f":"Inputs!$D$39*AC308","v":0},{"$f":"Inputs!$D$40*AD308","v":0},{"$f":"Inputs!$D$41*AE308","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'Voc Ed'!H308)","v":0},0,{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$72=1,$F308=0,Inputs!$D$74<=$AC308+$AG308),0,IF(AND($F308>0,$F308<=Inputs!$D$104,Inputs!$D$72=2),$F308/Inputs!$D$94-($AC308+$AG308),Inputs!$D$74-($AC308+$AG308)))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$72=1,$G308=0,Inputs!$D$75<=$AD308+$AH308),0,IF(Inputs!$D$72=2,IF(AND($G308>0,$G308<=Inputs!$D$104),$G308/Inputs!$D$94-($AD308+$AH308),Inputs!$D$75-($AD308+$AH308))))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$72=1,$H308=0,Inputs!$D$76<=$AE308+$AI308+AJ308),0,IF(Inputs!$D$72=2,IF(AND($H308>0,$H308<=Inputs!$D$104),$H308/Inputs!$D$94-($AE308+$AI308+$AJ308),Inputs!$D$76-($AE308+$AI308+$AJ308))))","v":0},{"$f":"IF(OR(J308=\"T\",K308=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O308=\"EM\",(AD308+AH308+AJ308)<Inputs!$D$75),Inputs!$D$75-(AD308+AH308+AJ308),IF(AND(O308=\"M\",(AD308+AH308+AJ308)<Inputs!$D$75),Inputs!$D$75-(AD308+AH308+AJ308),IF(AND(OR(O308=\"MH\",O308=\"H\",O308=\"EMH\"),(AD308+AE308+AH308+AI308+AJ308)<Inputs!$D$76),Inputs!$D$76-(AD308+AE308+AH308+AI308+AJ308),0)))),0))","v":0},0,{"$f":"IF($J308=\"T\",$I308/Inputs!$D$93,0)","v":0},{"$f":"IF(L308=1,(I308/7)*1.5,IF($J308=\"T\",0,IF(AND($K308=\"T\",($I308/Inputs!$D$94)>=1),$I308/Inputs!$D$94,IF(AND($K308=\"T\",($I308/Inputs!$D$94)<1),1,0))))","v":6.9800952380952381},{"$f":"'Small District Adjustment'!L308","v":0},6.9800952380952381,{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$234=0,O308=\"M\",O308=\"H\"), 0,(F308*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$234=0,O308=\"E\",O308=\"H\"), 0,(SUM(F308:G308)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",Inputs!$D$234=0,O308=\"E\",O308=\"M\"), 0,(SUM(F308:H308)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'At-Risk'!T308/100)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'At-Risk'!U308/100)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'At-Risk'!V308/100)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(AND(O308=\"E\", SUM(AX308:AZ308)<1/Inputs!$D$253*F308),1/Inputs!$D$253*F308-SUM(AX308:AZ308),IF(AND(O308=\"M\", SUM(AX308:AZ308)<1/Inputs!$D$256*SUM(F308:G308)),1/Inputs!$D$256* SUM(F308:G308)-SUM(AX308:AZ308),IF(AND(O308=\"H\",SUM(AX308:AZ308)<1/Inputs!$D$260*SUM(F308:H308)),1/Inputs!$D$260*SUM(F308:H308)-SUM(AX308:AZ308),0))))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'At-Risk'!AJ308/100)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F308:$R308)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F308:$K308)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J308:$K308)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L308:$N308)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O308:$R308)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F308:$R308)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F308:$K308)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J308:$K308)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L308:$N308)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O308:$R308)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",F308=0,Inputs!$D$247=0,O308=\"M\",O308=\"H\"),0,1/Inputs!$D$253*F308)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",G308=0,Inputs!$D$247=0,O308=\"H\",O308=\"E\"),0,IF(SUM(F308:G308)<Inputs!$D$254,1/Inputs!$D$254*SUM(F308:G308),IF(SUM(F308:G308)>Inputs!$D$257,1/Inputs!$D$257*SUM(F308:G308),1)))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",H308=0,Inputs!$D$247=0,O308=\"E\",O308=\"M\"),0,IF(SUM(F308:H308)<Inputs!$D$258,1/Inputs!$D$258*SUM(F308:H308),IF(SUM(F308:H308)>Inputs!$D$261,1/Inputs!$D$261*SUM(F308:H308),1)))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",G308=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G308)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",H308=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H308)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,'At-Risk'!S308/100)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\"),0,IF(AND(O308=\"E\",'At-Risk'!S308/100<1/Inputs!$D$253*F308),1/Inputs!$D$253*F308-'At-Risk'!S308/100,IF(AND(O308=\"M\",'At-Risk'!S308/100<1/Inputs!$D$256*SUM(F308:G308)),1/Inputs!$D$256* SUM(F308:G308)-'At-Risk'!S308/100,IF(AND(O308=\"H\",'At-Risk'!S308/100<1/Inputs!$D$260*SUM(F308:H308)),1/Inputs!$D$260*SUM(F308:H308)-'At-Risk'!S308/100,0))))","v":0},0,{"$f":"IF(OR(J308=\"T\",K308=\"T\"),0,IF(O308=\"E\",2/Inputs!$D$253*F308,IF(O308=\"M\",2/Inputs!$D$256*SUM(F308:G308),IF(O308=\"H\",5/Inputs!$D$261*SUM(F308:H308),0))))","v":0},0,{"$f":"IF(OR($J308=\"T\",$K308=\"T\",F308=0,O308=\"M\",O308=\"H\"),0,IF(F308<Inputs!$D$251,1/Inputs!$D$251*F308,1))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",G308=0,O308=\"E\",O308=\"H\"),0,IF(SUM(F308:G308)<Inputs!$D$254,1/Inputs!$D$254*SUM(F308:G308),1))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",H308=0,O308=\"E\",O308=\"M\"),0,IF(SUM(F308:H308)<Inputs!$D$258,1/Inputs!$D$258*SUM(F308:H308),1))","v":0},1,{"$f":"IF(OR($J308=\"T\",$K308=\"T\",F308=0),0,IF(AND(O308=\"E\",F308>Inputs!$D$253),(F308-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",G308=0),0,IF(AND(O308=\"M\",SUM(F308:G308)>Inputs!$D$256),(SUM(F308:G308)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",H308=0),0,IF(AND(O308=\"H\",SUM(F308:H308)>Inputs!$D$260),(SUM(F308:H308)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K308=\"T\",$J308=\"T\",O308=\"M\",O308=\"H\"),0,IF(F308<Inputs!$D$251,1/Inputs!$D$251*F308,IF(F308>Inputs!$D$253,1/Inputs!$D$253*F308,1)))","v":0},{"$f":"IF(OR($K308=\"T\",$J308=\"T\",O308=\"E\",O308=\"H\"),0,IF(SUM(F308:G308)<Inputs!$D$254,1/Inputs!$D$254*SUM(F308:G308),IF(SUM(F308:G308)>Inputs!$D$256,1/Inputs!$D$256*SUM(F308:G308),1)))","v":0},{"$f":"IF(OR($K308=\"T\",$J308=\"T\",O308=\"E\",O308=\"M\"),0,IF(SUM(F308:H308)<Inputs!$D$258,1/Inputs!$D$258*SUM(F308:H308),IF(SUM(F308:H308)>Inputs!$D$261,1/Inputs!$D$261*SUM(F308:H308),1)))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",F308=0,O308=\"M\",O308=\"H\"),0,1/Inputs!$D$253*F308)","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",G308=0,O308=\"E\",O308=\"H\"),0,1/Inputs!$D$256*SUM(F308:G308))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",H308=0,O308=\"E\",O308=\"M\"),0,4/Inputs!$D$261*SUM(F308:H308))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,526180.94301802258,0,526180.94301802258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF308+AK308+AP308+AT308+SUM(AU308:BD308))*175*Inputs!$D$228*(1+0.0765)","v":6593.4231260861761},6593.4231260861761,0,0,0,106422.71054762826,0,0,0,0,0,0,0,0,0,106422.71054762826,{"$f":"Inputs!$D$152*F308+Inputs!$D$153*G308+Inputs!$D$154*H308","v":20097.643932099632},{"$f":"Inputs!$D$155*I308","v":14369.385939244279},{"$f":"'Voc Ed'!L308","v":9094.9737349645966},{"$f":"Inputs!$D$156*$I308","v":1436.9385939244278},{"$f":"Inputs!$D$157*$I308","v":5747.7543756977111},{"$f":"Inputs!$D$158*$I308","v":1841.8372254940498},{"$f":"IF(Inputs!$D$100=1,0,Activities!R308)","v":88201.302443927474},140789.83624535217,779986.9129370891]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AV43","v":"1901056"},{"$f":"'School Reference Sheet'!AW43","v":"Rock Springs High School"},{"$f":"'School Reference Sheet'!AX43","v":"9-12"},{"$f":"IF(M309=1,SUM(ADM!F309:J309),IF(N309=1,SUM(ADM!F309:L309),SUM(ADM!F309:K309,0)))","v":0},{"$f":"ADM!S309-'School Resources'!H309-'School Resources'!F309","v":0},{"$f":"IF(SUM(ADM!N309:R309)=ADM!S309,SUM(ADM!N309:R309),IF(OR(SUM(ADM!F309:O309)=ADM!S309,SUM(ADM!G309:O309)=ADM!S309,SUM(ADM!H309:O309)=ADM!S309,SUM(ADM!I309:O309)=ADM!S309,SUM(ADM!J309:O309)=ADM!S309,SUM(ADM!K309:O309)=ADM!S309,SUM(ADM!L309:O309)=ADM!S309,SUM(ADM!M309:O309)=ADM!S309,SUM(ADM!N309:O309)=ADM!S309),0,SUM(ADM!O309:R309)))","v":1303.421},{"$f":"SUM(ADM!$F309:$R309)","v":1303.421},"F",{"$f":"IF(I309<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F309:J309)=0,SUM(ADM!O309:R309)=0,ADM!K309>0,ADM!N309>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M309:R309)=0,ADM!L309>0),1,0)","v":0},"H",{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!F309/Inputs!$D$80)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!G309/Inputs!$D$81)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!H309/Inputs!$D$82)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!I309/Inputs!$D$83)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!J309/Inputs!$D$84)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(M309=1,ADM!K309/Inputs!$D$95,ADM!K309/Inputs!$D$85))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(N309=1,ADM!L309/Inputs!$D$96,ADM!L309/Inputs!$D$86))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!M309/Inputs!$D$87)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!N309/Inputs!$D$88)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!O309/Inputs!$D$89)","v":17.803380952380952},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!P309/Inputs!$D$90)","v":17.159761904761904},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!Q309/Inputs!$D$91)","v":13.904476190476192},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,ADM!R309/Inputs!$D$92)","v":13.20004761904762},0,0,{"$f":"IF(SUM(ADM!N309:R309)=ADM!S309,SUM(X309:AB309),IF(OR(SUM(ADM!F309:O309)=ADM!S309,SUM(ADM!G309:O309)=ADM!S309,SUM(ADM!H309:O309)=ADM!S309,SUM(ADM!I309:O309)=ADM!S309,SUM(ADM!J309:O309)=ADM!S309,SUM(ADM!K309:O309)=ADM!S309,SUM(ADM!L309:O309)=ADM!S309,SUM(ADM!M309:O309)=ADM!S309,SUM(ADM!N309:O309)=ADM!S309),SUM(Z309:AB309),SUM(Y309:AB309)))","v":62.067666666666668},62.067666666666668,{"$f":"Inputs!$D$39*AC309","v":0},{"$f":"Inputs!$D$40*AD309","v":0},{"$f":"Inputs!$D$41*AE309","v":20.482330000000001},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'Voc Ed'!H309)","v":1.7274333333333334},22.209763333333335,{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$72=1,$F309=0,Inputs!$D$74<=$AC309+$AG309),0,IF(AND($F309>0,$F309<=Inputs!$D$104,Inputs!$D$72=2),$F309/Inputs!$D$94-($AC309+$AG309),Inputs!$D$74-($AC309+$AG309)))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$72=1,$G309=0,Inputs!$D$75<=$AD309+$AH309),0,IF(Inputs!$D$72=2,IF(AND($G309>0,$G309<=Inputs!$D$104),$G309/Inputs!$D$94-($AD309+$AH309),Inputs!$D$75-($AD309+$AH309))))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$72=1,$H309=0,Inputs!$D$76<=$AE309+$AI309+AJ309),0,IF(Inputs!$D$72=2,IF(AND($H309>0,$H309<=Inputs!$D$104),$H309/Inputs!$D$94-($AE309+$AI309+$AJ309),Inputs!$D$76-($AE309+$AI309+$AJ309))))","v":0},{"$f":"IF(OR(J309=\"T\",K309=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O309=\"EM\",(AD309+AH309+AJ309)<Inputs!$D$75),Inputs!$D$75-(AD309+AH309+AJ309),IF(AND(O309=\"M\",(AD309+AH309+AJ309)<Inputs!$D$75),Inputs!$D$75-(AD309+AH309+AJ309),IF(AND(OR(O309=\"MH\",O309=\"H\",O309=\"EMH\"),(AD309+AE309+AH309+AI309+AJ309)<Inputs!$D$76),Inputs!$D$76-(AD309+AE309+AH309+AI309+AJ309),0)))),0))","v":0},0,{"$f":"IF($J309=\"T\",$I309/Inputs!$D$93,0)","v":0},{"$f":"IF(L309=1,(I309/7)*1.5,IF($J309=\"T\",0,IF(AND($K309=\"T\",($I309/Inputs!$D$94)>=1),$I309/Inputs!$D$94,IF(AND($K309=\"T\",($I309/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L309","v":0},0,{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$234=0,O309=\"M\",O309=\"H\"), 0,(F309*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$234=0,O309=\"E\",O309=\"H\"), 0,(SUM(F309:G309)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",Inputs!$D$234=0,O309=\"E\",O309=\"M\"), 0,(SUM(F309:H309)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'At-Risk'!T309/100)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'At-Risk'!U309/100)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'At-Risk'!V309/100)","v":4.3099999999999996},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(AND(O309=\"E\", SUM(AX309:AZ309)<1/Inputs!$D$253*F309),1/Inputs!$D$253*F309-SUM(AX309:AZ309),IF(AND(O309=\"M\", SUM(AX309:AZ309)<1/Inputs!$D$256*SUM(F309:G309)),1/Inputs!$D$256* SUM(F309:G309)-SUM(AX309:AZ309),IF(AND(O309=\"H\",SUM(AX309:AZ309)<1/Inputs!$D$260*SUM(F309:H309)),1/Inputs!$D$260*SUM(F309:H309)-SUM(AX309:AZ309),0))))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'At-Risk'!AJ309/100)","v":0.57999999999999996},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F309:$R309)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F309:$K309)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J309:$K309)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L309:$N309)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O309:$R309)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F309:$R309)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F309:$K309)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J309:$K309)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L309:$N309)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O309:$R309)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",F309=0,Inputs!$D$247=0,O309=\"M\",O309=\"H\"),0,1/Inputs!$D$253*F309)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",G309=0,Inputs!$D$247=0,O309=\"H\",O309=\"E\"),0,IF(SUM(F309:G309)<Inputs!$D$254,1/Inputs!$D$254*SUM(F309:G309),IF(SUM(F309:G309)>Inputs!$D$257,1/Inputs!$D$257*SUM(F309:G309),1)))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",H309=0,Inputs!$D$247=0,O309=\"E\",O309=\"M\"),0,IF(SUM(F309:H309)<Inputs!$D$258,1/Inputs!$D$258*SUM(F309:H309),IF(SUM(F309:H309)>Inputs!$D$261,1/Inputs!$D$261*SUM(F309:H309),1)))","v":2.0689222222222221},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",G309=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G309)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",H309=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H309)","v":4.1378444444444442},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,'At-Risk'!S309/100)","v":4.3099999999999996},{"$f":"IF(OR($J309=\"T\",$K309=\"T\"),0,IF(AND(O309=\"E\",'At-Risk'!S309/100<1/Inputs!$D$253*F309),1/Inputs!$D$253*F309-'At-Risk'!S309/100,IF(AND(O309=\"M\",'At-Risk'!S309/100<1/Inputs!$D$256*SUM(F309:G309)),1/Inputs!$D$256* SUM(F309:G309)-'At-Risk'!S309/100,IF(AND(O309=\"H\",'At-Risk'!S309/100<1/Inputs!$D$260*SUM(F309:H309)),1/Inputs!$D$260*SUM(F309:H309)-'At-Risk'!S309/100,0))))","v":0},5.2136839999999998,{"$f":"IF(OR(J309=\"T\",K309=\"T\"),0,IF(O309=\"E\",2/Inputs!$D$253*F309,IF(O309=\"M\",2/Inputs!$D$256*SUM(F309:G309),IF(O309=\"H\",5/Inputs!$D$261*SUM(F309:H309),0))))","v":10.34461111111111},30.965061777777777,{"$f":"IF(OR($J309=\"T\",$K309=\"T\",F309=0,O309=\"M\",O309=\"H\"),0,IF(F309<Inputs!$D$251,1/Inputs!$D$251*F309,1))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",G309=0,O309=\"E\",O309=\"H\"),0,IF(SUM(F309:G309)<Inputs!$D$254,1/Inputs!$D$254*SUM(F309:G309),1))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",H309=0,O309=\"E\",O309=\"M\"),0,IF(SUM(F309:H309)<Inputs!$D$258,1/Inputs!$D$258*SUM(F309:H309),1))","v":1},0,{"$f":"IF(OR($J309=\"T\",$K309=\"T\",F309=0),0,IF(AND(O309=\"E\",F309>Inputs!$D$253),(F309-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",G309=0),0,IF(AND(O309=\"M\",SUM(F309:G309)>Inputs!$D$256),(SUM(F309:G309)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",H309=0),0,IF(AND(O309=\"H\",SUM(F309:H309)>Inputs!$D$260),(SUM(F309:H309)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":3.1378444444444447},{"$f":"IF(OR($K309=\"T\",$J309=\"T\",O309=\"M\",O309=\"H\"),0,IF(F309<Inputs!$D$251,1/Inputs!$D$251*F309,IF(F309>Inputs!$D$253,1/Inputs!$D$253*F309,1)))","v":0},{"$f":"IF(OR($K309=\"T\",$J309=\"T\",O309=\"E\",O309=\"H\"),0,IF(SUM(F309:G309)<Inputs!$D$254,1/Inputs!$D$254*SUM(F309:G309),IF(SUM(F309:G309)>Inputs!$D$256,1/Inputs!$D$256*SUM(F309:G309),1)))","v":0},{"$f":"IF(OR($K309=\"T\",$J309=\"T\",O309=\"E\",O309=\"M\"),0,IF(SUM(F309:H309)<Inputs!$D$258,1/Inputs!$D$258*SUM(F309:H309),IF(SUM(F309:H309)>Inputs!$D$261,1/Inputs!$D$261*SUM(F309:H309),1)))","v":2.0689222222222221},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",F309=0,O309=\"M\",O309=\"H\"),0,1/Inputs!$D$253*F309)","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",G309=0,O309=\"E\",O309=\"H\"),0,1/Inputs!$D$256*SUM(F309:G309))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",H309=0,O309=\"E\",O309=\"M\"),0,4/Inputs!$D$261*SUM(F309:H309))","v":8.2756888888888884},14.482455555555555,0,0,0,0,0,0,0,0,0,1342073.3469804691,1293555.3732467801,1048161.9726542449,995059.99089614616,0,0,4678850.6837776406,4678850.6837776406,0,0,1544020.7256466213,130219.21182011496,1674239.9374667362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324900.99161262106,0,43722.175205410727,0,0,0,0,155961.68945925467,0,303812.15622301487,324900.99161262106,0,393023.45743732178,379245.27876968571,{"$f":"0.05*($AF309+AK309+AP309+AT309+SUM(AU309:BD309))*175*Inputs!$D$228*(1+0.0765)","v":84227.875838568711},2009794.6161584987,0,0,123601.16089840503,0,0,0,333937.91105459456,0,0,116506.49573723658,0,0,383541.66463230859,957587.23232254479,{"$f":"Inputs!$D$152*F309+Inputs!$D$153*G309+Inputs!$D$154*H309","v":536130.44886045833},{"$f":"Inputs!$D$155*I309","v":383321.81421284436},{"$f":"'Voc Ed'!L309","v":77307.276747199066},{"$f":"Inputs!$D$156*$I309","v":38332.181421284433},{"$f":"Inputs!$D$157*$I309","v":153328.72568513773},{"$f":"Inputs!$D$158*$I309","v":49133.372138953215},{"$f":"IF(Inputs!$D$100=1,0,Activities!R309)","v":789081.32722635055},2026635.1462922278,11347107.616017647]
["1901000","Sweetwater #1",{"$f":"'School Reference Sheet'!AY43","v":"1901057"},{"$f":"'School Reference Sheet'!AZ43","v":"Independence High School"},{"$f":"'School Reference Sheet'!BA43","v":"9-12"},{"$f":"IF(M310=1,SUM(ADM!F310:J310),IF(N310=1,SUM(ADM!F310:L310),SUM(ADM!F310:K310,0)))","v":0},{"$f":"ADM!S310-'School Resources'!H310-'School Resources'!F310","v":0},{"$f":"IF(SUM(ADM!N310:R310)=ADM!S310,SUM(ADM!N310:R310),IF(OR(SUM(ADM!F310:O310)=ADM!S310,SUM(ADM!G310:O310)=ADM!S310,SUM(ADM!H310:O310)=ADM!S310,SUM(ADM!I310:O310)=ADM!S310,SUM(ADM!J310:O310)=ADM!S310,SUM(ADM!K310:O310)=ADM!S310,SUM(ADM!L310:O310)=ADM!S310,SUM(ADM!M310:O310)=ADM!S310,SUM(ADM!N310:O310)=ADM!S310),0,SUM(ADM!O310:R310)))","v":58.625999999999998},{"$f":"SUM(ADM!$F310:$R310)","v":58.625999999999998},"T",{"$f":"IF(I310<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F310:J310)=0,SUM(ADM!O310:R310)=0,ADM!K310>0,ADM!N310>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M310:R310)=0,ADM!L310>0),1,0)","v":0},{"$f":"IF(H310>0,\"H\",IF(G310>0,\"M\",\"E\"))","v":"H"},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!F310/Inputs!$D$80)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!G310/Inputs!$D$81)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!H310/Inputs!$D$82)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!I310/Inputs!$D$83)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!J310/Inputs!$D$84)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(M310=1,ADM!K310/Inputs!$D$95,ADM!K310/Inputs!$D$85))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(N310=1,ADM!L310/Inputs!$D$96,ADM!L310/Inputs!$D$86))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!M310/Inputs!$D$87)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!N310/Inputs!$D$88)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!O310/Inputs!$D$89)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!P310/Inputs!$D$90)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!Q310/Inputs!$D$91)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,ADM!R310/Inputs!$D$92)","v":0},{"$f":"IF(M310=1,SUM(P310:T310),IF(N310=1,SUM(P310:V310),SUM(P310:U310)))","v":0},{"$f":"SUM(P310:AB310)-AC310-AE310","v":0},{"$f":"IF(SUM(ADM!N310:R310)=ADM!S310,SUM(X310:AB310),IF(OR(SUM(ADM!F310:O310)=ADM!S310,SUM(ADM!G310:O310)=ADM!S310,SUM(ADM!H310:O310)=ADM!S310,SUM(ADM!I310:O310)=ADM!S310,SUM(ADM!J310:O310)=ADM!S310,SUM(ADM!K310:O310)=ADM!S310,SUM(ADM!L310:O310)=ADM!S310,SUM(ADM!M310:O310)=ADM!S310,SUM(ADM!N310:O310)=ADM!S310),SUM(Z310:AB310),SUM(Y310:AB310)))","v":0},{"$f":"SUM(P310:AB310)","v":0},{"$f":"Inputs!$D$39*AC310","v":0},{"$f":"Inputs!$D$40*AD310","v":0},{"$f":"Inputs!$D$41*AE310","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'Voc Ed'!H311)","v":0},{"$f":"SUM(AG310:AJ310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$72=1,$F310=0,Inputs!$D$74<=$AC310+$AG310),0,IF(AND($F310>0,$F310<=Inputs!$D$104,Inputs!$D$72=2),$F310/Inputs!$D$94-($AC310+$AG310),Inputs!$D$74-($AC310+$AG310)))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$72=1,$G310=0,Inputs!$D$75<=$AD310+$AH310),0,IF(Inputs!$D$72=2,IF(AND($G310>0,$G310<=Inputs!$D$104),$G310/Inputs!$D$94-($AD310+$AH310),Inputs!$D$75-($AD310+$AH310))))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$72=1,$H310=0,Inputs!$D$76<=$AE310+$AI310+AJ310),0,IF(Inputs!$D$72=2,IF(AND($H310>0,$H310<=Inputs!$D$104),$H310/Inputs!$D$94-($AE310+$AI310+$AJ310),Inputs!$D$76-($AE310+$AI310+$AJ310))))","v":0},{"$f":"IF(OR(J310=\"T\",K310=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O310=\"EM\",(AD310+AH310+AJ310)<Inputs!$D$75),Inputs!$D$75-(AD310+AH310+AJ310),IF(AND(O310=\"M\",(AD310+AH310+AJ310)<Inputs!$D$75),Inputs!$D$75-(AD310+AH310+AJ310),IF(AND(OR(O310=\"MH\",O310=\"H\",O310=\"EMH\"),(AD310+AE310+AH310+AI310+AJ310)<Inputs!$D$76),Inputs!$D$76-(AD310+AE310+AH310+AI310+AJ310),0)))),0))","v":0},{"$f":"SUM(AL310:AO310)","v":0},{"$f":"IF($J310=\"T\",$I310/Inputs!$D$93,0)","v":8.3751428571428566},{"$f":"IF(L310=1,(I310/7)*1.5,IF($J310=\"T\",0,IF(AND($K310=\"T\",($I310/Inputs!$D$94)>=1),$I310/Inputs!$D$94,IF(AND($K310=\"T\",($I310/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L311","v":0},{"$f":"SUM(AQ310:AR310)","v":8.3751428571428566},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$234=0,O310=\"M\",O310=\"H\"), 0,(F310*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$234=0,O310=\"E\",O310=\"H\"), 0,(SUM(F310:G310)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",Inputs!$D$234=0,O310=\"E\",O310=\"M\"), 0,(SUM(F310:H310)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'At-Risk'!T311/100)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'At-Risk'!U311/100)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'At-Risk'!V311/100)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(AND(O310=\"E\", SUM(AX310:AZ310)<1/Inputs!$D$253*F310),1/Inputs!$D$253*F310-SUM(AX310:AZ310),IF(AND(O310=\"M\", SUM(AX310:AZ310)<1/Inputs!$D$256*SUM(F310:G310)),1/Inputs!$D$256* SUM(F310:G310)-SUM(AX310:AZ310),IF(AND(O310=\"H\",SUM(AX310:AZ310)<1/Inputs!$D$260*SUM(F310:H310)),1/Inputs!$D$260*SUM(F310:H310)-SUM(AX310:AZ310),0))))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'At-Risk'!AJ311/100)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F311:$R311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F311:$K311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J311:$K311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L311:$N311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O311:$R311)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F311:$R311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F311:$K311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J311:$K311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L311:$N311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O311:$R311)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",F310=0,Inputs!$D$247=0,O310=\"M\",O310=\"H\"),0,1/Inputs!$D$253*F310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",G310=0,Inputs!$D$247=0,O310=\"H\",O310=\"E\"),0,IF(SUM(F310:G310)<Inputs!$D$254,1/Inputs!$D$254*SUM(F310:G310),IF(SUM(F310:G310)>Inputs!$D$257,1/Inputs!$D$257*SUM(F310:G310),1)))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",H310=0,Inputs!$D$247=0,O310=\"E\",O310=\"M\"),0,IF(SUM(F310:H310)<Inputs!$D$258,1/Inputs!$D$258*SUM(F310:H310),IF(SUM(F310:H310)>Inputs!$D$261,1/Inputs!$D$261*SUM(F310:H310),1)))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",G310=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",H310=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,'At-Risk'!S311/100)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,IF(AND(O310=\"E\",'At-Risk'!S311/100<1/Inputs!$D$253*F310),1/Inputs!$D$253*F310-'At-Risk'!S311/100,IF(AND(O310=\"M\",'At-Risk'!S311/100<1/Inputs!$D$256*SUM(F310:G310)),1/Inputs!$D$256* SUM(F310:G310)-'At-Risk'!S311/100,IF(AND(O310=\"H\",'At-Risk'!S311/100<1/Inputs!$D$260*SUM(F310:H310)),1/Inputs!$D$260*SUM(F310:H310)-'At-Risk'!S311/100,0))))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,SUM(G310:H310)/250)","v":0},{"$f":"IF(OR(J310=\"T\",K310=\"T\"),0,IF(O310=\"E\",2/Inputs!$D$253*F310,IF(O310=\"M\",2/Inputs!$D$256*SUM(F310:G310),IF(O310=\"H\",5/Inputs!$D$261*SUM(F310:H310),0))))","v":0},{"$f":"SUM(AU310:BM310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",F310=0,O310=\"M\",O310=\"H\"),0,IF(F310<Inputs!$D$251,1/Inputs!$D$251*F310,1))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",G310=0,O310=\"E\",O310=\"H\"),0,IF(SUM(F310:G310)<Inputs!$D$254,1/Inputs!$D$254*SUM(F310:G310),1))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",H310=0,O310=\"E\",O310=\"M\"),0,IF(SUM(F310:H310)<Inputs!$D$258,1/Inputs!$D$258*SUM(F310:H310),1))","v":0},1,{"$f":"IF(OR($J310=\"T\",$K310=\"T\",F310=0),0,IF(AND(O310=\"E\",F310>Inputs!$D$253),(F310-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",G310=0),0,IF(AND(O310=\"M\",SUM(F310:G310)>Inputs!$D$256),(SUM(F310:G310)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",H310=0),0,IF(AND(O310=\"H\",SUM(F310:H310)>Inputs!$D$260),(SUM(F310:H310)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K310=\"T\",$J310=\"T\",O310=\"M\",O310=\"H\"),0,IF(F310<Inputs!$D$251,1/Inputs!$D$251*F310,IF(F310>Inputs!$D$253,1/Inputs!$D$253*F310,1)))","v":0},{"$f":"IF(OR($K310=\"T\",$J310=\"T\",O310=\"E\",O310=\"H\"),0,IF(SUM(F310:G310)<Inputs!$D$254,1/Inputs!$D$254*SUM(F310:G310),IF(SUM(F310:G310)>Inputs!$D$256,1/Inputs!$D$256*SUM(F310:G310),1)))","v":0},{"$f":"IF(OR($K310=\"T\",$J310=\"T\",O310=\"E\",O310=\"M\"),0,IF(SUM(F310:H310)<Inputs!$D$258,1/Inputs!$D$258*SUM(F310:H310),IF(SUM(F310:H310)>Inputs!$D$261,1/Inputs!$D$261*SUM(F310:H310),1)))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",F310=0,O310=\"M\",O310=\"H\"),0,1/Inputs!$D$253*F310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",G310=0,O310=\"E\",O310=\"H\"),0,1/Inputs!$D$256*SUM(F310:G310))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",H310=0,O310=\"E\",O310=\"M\"),0,4/Inputs!$D$261*SUM(F310:H310))","v":0},{"$f":"SUM(BO310:CA310)","v":1},{"$f":"P310*(VLOOKUP($A310,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP310:CR310)","v":0},{"$f":"AG310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AH310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AI310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AJ310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"SUM(CT310:CW310)","v":0},{"$f":"AL310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AM310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AN310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AO310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"SUM(CY310:DB310)","v":0},{"$f":"AQ310*(VLOOKUP($A310,Salaries,35))","v":631343.90236266237},{"$f":"AR310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"AS310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"SUM(DD310:DF310)","v":631343.90236266237},{"$f":"AU310*(VLOOKUP($A310,Salaries,35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BH310*(VLOOKUP($A310,Salaries,41))","v":0},{"$f":"BI310*(VLOOKUP($A310,Salaries,41))","v":0},{"$f":"BJ310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"BK310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"BL310*(VLOOKUP($A310,Salaries,35))","v":0},{"$f":"BM310*(VLOOKUP($A310,Salaries,62))","v":0},{"$f":"0.05*($AF310+AK310+AP310+AT310+SUM(AU310:BD310))*175*Inputs!$D$228*(1+0.0765)","v":7911.1901363727084},{"$f":"SUM(DH310:EA310)","v":7911.1901363727084},{"$f":"BO310*(VLOOKUP($A310,Salaries,19))","v":0},{"$f":"BP310*(VLOOKUP($A310,Salaries,19))","v":0},{"$f":"BQ310*(VLOOKUP($A310,Salaries,19))","v":0},{"$f":"BR310*(VLOOKUP($A310,Salaries,26))","v":106422.71054762826},{"$f":"BS310*(VLOOKUP($A310,Salaries,26))","v":0},{"$f":"BT310*(VLOOKUP($A310,Salaries,26))","v":0},{"$f":"BU310*(VLOOKUP($A310,Salaries,26))","v":0},{"$f":"BV310*(VLOOKUP($A310,Salaries,51))","v":0},{"$f":"BW310*(VLOOKUP($A310,Salaries,51))","v":0},{"$f":"BX310*(VLOOKUP($A310,Salaries,51))","v":0},{"$f":"BY310*(VLOOKUP($A310,Salaries,56))","v":0},{"$f":"BZ310*(VLOOKUP($A310,Salaries,56))","v":0},{"$f":"CA310*(VLOOKUP($A310,Salaries,56))","v":0},{"$f":"SUM(EC310:EO310)","v":106422.71054762826},{"$f":"Inputs!$D$152*F310+Inputs!$D$153*G310+Inputs!$D$154*H310","v":24114.375704314436},{"$f":"Inputs!$D$155*I310","v":17241.263321706658},{"$f":"'Voc Ed'!L310","v":4547.4868674822983},{"$f":"Inputs!$D$156*$I310","v":1724.1263321706656},{"$f":"Inputs!$D$157*$I310","v":6896.5053286826624},{"$f":"Inputs!$D$158*$I310","v":2209.9483398059961},{"$f":"IF(Inputs!$D$100=1,0,Activities!R310)","v":17068.850688489591},{"$f":"SUM(EQ310:EW310)","v":73802.556582652309},{"$f":"CS310+CX310+DC310+DG310+EB310+EP310+EX310","v":819480.35962931556}]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!C44","v":"1902001"},{"$f":"'School Reference Sheet'!D44","v":"Granger Elementary"},{"$f":"'School Reference Sheet'!E44","v":"K-4"},{"$f":"IF(M311=1,SUM(ADM!F311:J311),IF(N311=1,SUM(ADM!F311:L311),SUM(ADM!F311:K311,0)))","v":8.1769999999999996},{"$f":"ADM!S311-'School Resources'!H311-'School Resources'!F311","v":0},{"$f":"IF(SUM(ADM!N311:R311)=ADM!S311,SUM(ADM!N311:R311),IF(OR(SUM(ADM!F311:O311)=ADM!S311,SUM(ADM!G311:O311)=ADM!S311,SUM(ADM!H311:O311)=ADM!S311,SUM(ADM!I311:O311)=ADM!S311,SUM(ADM!J311:O311)=ADM!S311,SUM(ADM!K311:O311)=ADM!S311,SUM(ADM!L311:O311)=ADM!S311,SUM(ADM!M311:O311)=ADM!S311,SUM(ADM!N311:O311)=ADM!S311),0,SUM(ADM!O311:R311)))","v":0},{"$f":"SUM(ADM!$F311:$R311)","v":8.1769999999999996},"F",{"$f":"IF(I311<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F311:J311)=0,SUM(ADM!O311:R311)=0,ADM!K311>0,ADM!N311>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M311:R311)=0,ADM!L311>0),1,0)","v":0},"E",{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!F311/Inputs!$D$80)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!G311/Inputs!$D$81)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!H311/Inputs!$D$82)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!I311/Inputs!$D$83)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!J311/Inputs!$D$84)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(M311=1,ADM!K311/Inputs!$D$95,ADM!K311/Inputs!$D$85))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(N311=1,ADM!L311/Inputs!$D$96,ADM!L311/Inputs!$D$86))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!M311/Inputs!$D$87)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!N311/Inputs!$D$88)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!O311/Inputs!$D$89)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!P311/Inputs!$D$90)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!Q311/Inputs!$D$91)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,ADM!R311/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N311:R311)=ADM!S311,SUM(X311:AB311),IF(OR(SUM(ADM!F311:O311)=ADM!S311,SUM(ADM!G311:O311)=ADM!S311,SUM(ADM!H311:O311)=ADM!S311,SUM(ADM!I311:O311)=ADM!S311,SUM(ADM!J311:O311)=ADM!S311,SUM(ADM!K311:O311)=ADM!S311,SUM(ADM!L311:O311)=ADM!S311,SUM(ADM!M311:O311)=ADM!S311,SUM(ADM!N311:O311)=ADM!S311),SUM(Z311:AB311),SUM(Y311:AB311)))","v":0},0,{"$f":"Inputs!$D$39*AC311","v":0},{"$f":"Inputs!$D$40*AD311","v":0},{"$f":"Inputs!$D$41*AE311","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'Voc Ed'!H311)","v":0},0,{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$72=1,$F311=0,Inputs!$D$74<=$AC311+$AG311),0,IF(AND($F311>0,$F311<=Inputs!$D$104,Inputs!$D$72=2),$F311/Inputs!$D$94-($AC311+$AG311),Inputs!$D$74-($AC311+$AG311)))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$72=1,$G311=0,Inputs!$D$75<=$AD311+$AH311),0,IF(Inputs!$D$72=2,IF(AND($G311>0,$G311<=Inputs!$D$104),$G311/Inputs!$D$94-($AD311+$AH311),Inputs!$D$75-($AD311+$AH311))))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$72=1,$H311=0,Inputs!$D$76<=$AE311+$AI311+AJ311),0,IF(Inputs!$D$72=2,IF(AND($H311>0,$H311<=Inputs!$D$104),$H311/Inputs!$D$94-($AE311+$AI311+$AJ311),Inputs!$D$76-($AE311+$AI311+$AJ311))))","v":0},{"$f":"IF(OR(J311=\"T\",K311=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O311=\"EM\",(AD311+AH311+AJ311)<Inputs!$D$75),Inputs!$D$75-(AD311+AH311+AJ311),IF(AND(O311=\"M\",(AD311+AH311+AJ311)<Inputs!$D$75),Inputs!$D$75-(AD311+AH311+AJ311),IF(AND(OR(O311=\"MH\",O311=\"H\",O311=\"EMH\"),(AD311+AE311+AH311+AI311+AJ311)<Inputs!$D$76),Inputs!$D$76-(AD311+AE311+AH311+AI311+AJ311),0)))),0))","v":0},0,{"$f":"IF($J311=\"T\",$I311/Inputs!$D$93,0)","v":0},{"$f":"IF(L311=1,(I311/7)*1.5,IF($J311=\"T\",0,IF(AND($K311=\"T\",($I311/Inputs!$D$94)>=1),$I311/Inputs!$D$94,IF(AND($K311=\"T\",($I311/Inputs!$D$94)<1),1,0))))","v":1.1681428571428571},{"$f":"'Small District Adjustment'!L311","v":0},1.1681428571428571,{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$234=0,O311=\"M\",O311=\"H\"), 0,(F311*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$234=0,O311=\"E\",O311=\"H\"), 0,(SUM(F311:G311)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",Inputs!$D$234=0,O311=\"E\",O311=\"M\"), 0,(SUM(F311:H311)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'At-Risk'!T311/100)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'At-Risk'!U311/100)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'At-Risk'!V311/100)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(AND(O311=\"E\", SUM(AX311:AZ311)<1/Inputs!$D$253*F311),1/Inputs!$D$253*F311-SUM(AX311:AZ311),IF(AND(O311=\"M\", SUM(AX311:AZ311)<1/Inputs!$D$256*SUM(F311:G311)),1/Inputs!$D$256* SUM(F311:G311)-SUM(AX311:AZ311),IF(AND(O311=\"H\",SUM(AX311:AZ311)<1/Inputs!$D$260*SUM(F311:H311)),1/Inputs!$D$260*SUM(F311:H311)-SUM(AX311:AZ311),0))))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'At-Risk'!AJ311/100)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F311:$R311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F311:$K311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J311:$K311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L311:$N311)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O311:$R311)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F311:$R311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F311:$K311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J311:$K311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L311:$N311)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O311:$R311)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",F311=0,Inputs!$D$247=0,O311=\"M\",O311=\"H\"),0,1/Inputs!$D$253*F311)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",G311=0,Inputs!$D$247=0,O311=\"H\",O311=\"E\"),0,IF(SUM(F311:G311)<Inputs!$D$254,1/Inputs!$D$254*SUM(F311:G311),IF(SUM(F311:G311)>Inputs!$D$257,1/Inputs!$D$257*SUM(F311:G311),1)))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",H311=0,Inputs!$D$247=0,O311=\"E\",O311=\"M\"),0,IF(SUM(F311:H311)<Inputs!$D$258,1/Inputs!$D$258*SUM(F311:H311),IF(SUM(F311:H311)>Inputs!$D$261,1/Inputs!$D$261*SUM(F311:H311),1)))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",G311=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G311)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",H311=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H311)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,'At-Risk'!S311/100)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\"),0,IF(AND(O311=\"E\",'At-Risk'!S311/100<1/Inputs!$D$253*F311),1/Inputs!$D$253*F311-'At-Risk'!S311/100,IF(AND(O311=\"M\",'At-Risk'!S311/100<1/Inputs!$D$256*SUM(F311:G311)),1/Inputs!$D$256* SUM(F311:G311)-'At-Risk'!S311/100,IF(AND(O311=\"H\",'At-Risk'!S311/100<1/Inputs!$D$260*SUM(F311:H311)),1/Inputs!$D$260*SUM(F311:H311)-'At-Risk'!S311/100,0))))","v":0},0,{"$f":"IF(OR(J311=\"T\",K311=\"T\"),0,IF(O311=\"E\",2/Inputs!$D$253*F311,IF(O311=\"M\",2/Inputs!$D$256*SUM(F311:G311),IF(O311=\"H\",5/Inputs!$D$261*SUM(F311:H311),0))))","v":0},0,{"$f":"IF(OR($J311=\"T\",$K311=\"T\",F311=0,O311=\"M\",O311=\"H\"),0,IF(F311<Inputs!$D$251,1/Inputs!$D$251*F311,1))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",G311=0,O311=\"E\",O311=\"H\"),0,IF(SUM(F311:G311)<Inputs!$D$254,1/Inputs!$D$254*SUM(F311:G311),1))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",H311=0,O311=\"E\",O311=\"M\"),0,IF(SUM(F311:H311)<Inputs!$D$258,1/Inputs!$D$258*SUM(F311:H311),1))","v":0},1,{"$f":"IF(OR($J311=\"T\",$K311=\"T\",F311=0),0,IF(AND(O311=\"E\",F311>Inputs!$D$253),(F311-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",G311=0),0,IF(AND(O311=\"M\",SUM(F311:G311)>Inputs!$D$256),(SUM(F311:G311)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",H311=0),0,IF(AND(O311=\"H\",SUM(F311:H311)>Inputs!$D$260),(SUM(F311:H311)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K311=\"T\",$J311=\"T\",O311=\"M\",O311=\"H\"),0,IF(F311<Inputs!$D$251,1/Inputs!$D$251*F311,IF(F311>Inputs!$D$253,1/Inputs!$D$253*F311,1)))","v":0},{"$f":"IF(OR($K311=\"T\",$J311=\"T\",O311=\"E\",O311=\"H\"),0,IF(SUM(F311:G311)<Inputs!$D$254,1/Inputs!$D$254*SUM(F311:G311),IF(SUM(F311:G311)>Inputs!$D$256,1/Inputs!$D$256*SUM(F311:G311),1)))","v":0},{"$f":"IF(OR($K311=\"T\",$J311=\"T\",O311=\"E\",O311=\"M\"),0,IF(SUM(F311:H311)<Inputs!$D$258,1/Inputs!$D$258*SUM(F311:H311),IF(SUM(F311:H311)>Inputs!$D$261,1/Inputs!$D$261*SUM(F311:H311),1)))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",F311=0,O311=\"M\",O311=\"H\"),0,1/Inputs!$D$253*F311)","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",G311=0,O311=\"E\",O311=\"H\"),0,1/Inputs!$D$256*SUM(F311:G311))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",H311=0,O311=\"E\",O311=\"M\"),0,4/Inputs!$D$261*SUM(F311:H311))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88172.604204115225,0,88172.604204115225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF311+AK311+AP311+AT311+SUM(AU311:BD311))*175*Inputs!$D$228*(1+0.0765)","v":1103.4319541691339},1103.4319541691339,0,0,0,96690.898589615026,0,0,0,0,0,0,0,0,0,96690.898589615026,{"$f":"Inputs!$D$152*F311+Inputs!$D$153*G311+Inputs!$D$154*H311","v":2746.9160804802091},{"$f":"Inputs!$D$155*I311","v":2404.7659772386883},{"$f":"'Voc Ed'!L311","v":0},{"$f":"Inputs!$D$156*$I311","v":240.47659772386882},{"$f":"Inputs!$D$157*$I311","v":961.90639089547528},{"$f":"Inputs!$D$158*$I311","v":308.23777120379401},{"$f":"IF(Inputs!$D$100=1,0,Activities!R311)","v":198.13177637500002},6860.4345939170353,192827.36934181643]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!F44","v":"1902002"},{"$f":"'School Reference Sheet'!G44","v":"Harrison Elementary"},{"$f":"'School Reference Sheet'!H44","v":"K-4"},{"$f":"IF(M312=1,SUM(ADM!F312:J312),IF(N312=1,SUM(ADM!F312:L312),SUM(ADM!F312:K312,0)))","v":282.45699999999999},{"$f":"ADM!S312-'School Resources'!H312-'School Resources'!F312","v":0},{"$f":"IF(SUM(ADM!N312:R312)=ADM!S312,SUM(ADM!N312:R312),IF(OR(SUM(ADM!F312:O312)=ADM!S312,SUM(ADM!G312:O312)=ADM!S312,SUM(ADM!H312:O312)=ADM!S312,SUM(ADM!I312:O312)=ADM!S312,SUM(ADM!J312:O312)=ADM!S312,SUM(ADM!K312:O312)=ADM!S312,SUM(ADM!L312:O312)=ADM!S312,SUM(ADM!M312:O312)=ADM!S312,SUM(ADM!N312:O312)=ADM!S312),0,SUM(ADM!O312:R312)))","v":0},{"$f":"SUM(ADM!$F312:$R312)","v":282.45699999999999},"F",{"$f":"IF(I312<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F312:J312)=0,SUM(ADM!O312:R312)=0,ADM!K312>0,ADM!N312>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M312:R312)=0,ADM!L312>0),1,0)","v":0},"E",{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!F312/Inputs!$D$80)","v":4.0385625000000003},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!G312/Inputs!$D$81)","v":3.665},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!H312/Inputs!$D$82)","v":3.5181874999999998},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!I312/Inputs!$D$83)","v":3.4128750000000001},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!J312/Inputs!$D$84)","v":3.0189374999999998},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(M312=1,ADM!K312/Inputs!$D$95,ADM!K312/Inputs!$D$85))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(N312=1,ADM!L312/Inputs!$D$96,ADM!L312/Inputs!$D$86))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!M312/Inputs!$D$87)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!N312/Inputs!$D$88)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!O312/Inputs!$D$89)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!P312/Inputs!$D$90)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!Q312/Inputs!$D$91)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,ADM!R312/Inputs!$D$92)","v":0},17.6535625,0,{"$f":"IF(SUM(ADM!N312:R312)=ADM!S312,SUM(X312:AB312),IF(OR(SUM(ADM!F312:O312)=ADM!S312,SUM(ADM!G312:O312)=ADM!S312,SUM(ADM!H312:O312)=ADM!S312,SUM(ADM!I312:O312)=ADM!S312,SUM(ADM!J312:O312)=ADM!S312,SUM(ADM!K312:O312)=ADM!S312,SUM(ADM!L312:O312)=ADM!S312,SUM(ADM!M312:O312)=ADM!S312,SUM(ADM!N312:O312)=ADM!S312),SUM(Z312:AB312),SUM(Y312:AB312)))","v":0},17.6535625,{"$f":"Inputs!$D$39*AC312","v":3.5307124999999999},{"$f":"Inputs!$D$40*AD312","v":0},{"$f":"Inputs!$D$41*AE312","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'Voc Ed'!H312)","v":0},3.5307124999999999,{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$72=1,$F312=0,Inputs!$D$74<=$AC312+$AG312),0,IF(AND($F312>0,$F312<=Inputs!$D$104,Inputs!$D$72=2),$F312/Inputs!$D$94-($AC312+$AG312),Inputs!$D$74-($AC312+$AG312)))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$72=1,$G312=0,Inputs!$D$75<=$AD312+$AH312),0,IF(Inputs!$D$72=2,IF(AND($G312>0,$G312<=Inputs!$D$104),$G312/Inputs!$D$94-($AD312+$AH312),Inputs!$D$75-($AD312+$AH312))))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$72=1,$H312=0,Inputs!$D$76<=$AE312+$AI312+AJ312),0,IF(Inputs!$D$72=2,IF(AND($H312>0,$H312<=Inputs!$D$104),$H312/Inputs!$D$94-($AE312+$AI312+$AJ312),Inputs!$D$76-($AE312+$AI312+$AJ312))))","v":0},{"$f":"IF(OR(J312=\"T\",K312=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O312=\"EM\",(AD312+AH312+AJ312)<Inputs!$D$75),Inputs!$D$75-(AD312+AH312+AJ312),IF(AND(O312=\"M\",(AD312+AH312+AJ312)<Inputs!$D$75),Inputs!$D$75-(AD312+AH312+AJ312),IF(AND(OR(O312=\"MH\",O312=\"H\",O312=\"EMH\"),(AD312+AE312+AH312+AI312+AJ312)<Inputs!$D$76),Inputs!$D$76-(AD312+AE312+AH312+AI312+AJ312),0)))),0))","v":0},0,{"$f":"IF($J312=\"T\",$I312/Inputs!$D$93,0)","v":0},{"$f":"IF(L312=1,(I312/7)*1.5,IF($J312=\"T\",0,IF(AND($K312=\"T\",($I312/Inputs!$D$94)>=1),$I312/Inputs!$D$94,IF(AND($K312=\"T\",($I312/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L312","v":0},0,{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$234=0,O312=\"M\",O312=\"H\"), 0,(F312*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$234=0,O312=\"E\",O312=\"H\"), 0,(SUM(F312:G312)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",Inputs!$D$234=0,O312=\"E\",O312=\"M\"), 0,(SUM(F312:H312)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'At-Risk'!T312/100)","v":0.78},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'At-Risk'!U312/100)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'At-Risk'!V312/100)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(AND(O312=\"E\", SUM(AX312:AZ312)<1/Inputs!$D$253*F312),1/Inputs!$D$253*F312-SUM(AX312:AZ312),IF(AND(O312=\"M\", SUM(AX312:AZ312)<1/Inputs!$D$256*SUM(F312:G312)),1/Inputs!$D$256* SUM(F312:G312)-SUM(AX312:AZ312),IF(AND(O312=\"H\",SUM(AX312:AZ312)<1/Inputs!$D$260*SUM(F312:H312)),1/Inputs!$D$260*SUM(F312:H312)-SUM(AX312:AZ312),0))))","v":0.20075347222222217},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'At-Risk'!AJ312/100)","v":0.05},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F312:$R312)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F312:$K312)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J312:$K312)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L312:$N312)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O312:$R312)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F312:$R312)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F312:$K312)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J312:$K312)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L312:$N312)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O312:$R312)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",F312=0,Inputs!$D$247=0,O312=\"M\",O312=\"H\"),0,1/Inputs!$D$253*F312)","v":0.9807534722222222},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",G312=0,Inputs!$D$247=0,O312=\"H\",O312=\"E\"),0,IF(SUM(F312:G312)<Inputs!$D$254,1/Inputs!$D$254*SUM(F312:G312),IF(SUM(F312:G312)>Inputs!$D$257,1/Inputs!$D$257*SUM(F312:G312),1)))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",H312=0,Inputs!$D$247=0,O312=\"E\",O312=\"M\"),0,IF(SUM(F312:H312)<Inputs!$D$258,1/Inputs!$D$258*SUM(F312:H312),IF(SUM(F312:H312)>Inputs!$D$261,1/Inputs!$D$261*SUM(F312:H312),1)))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",G312=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G312)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",H312=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H312)","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,'At-Risk'!S312/100)","v":0.78},{"$f":"IF(OR($J312=\"T\",$K312=\"T\"),0,IF(AND(O312=\"E\",'At-Risk'!S312/100<1/Inputs!$D$253*F312),1/Inputs!$D$253*F312-'At-Risk'!S312/100,IF(AND(O312=\"M\",'At-Risk'!S312/100<1/Inputs!$D$256*SUM(F312:G312)),1/Inputs!$D$256* SUM(F312:G312)-'At-Risk'!S312/100,IF(AND(O312=\"H\",'At-Risk'!S312/100<1/Inputs!$D$260*SUM(F312:H312)),1/Inputs!$D$260*SUM(F312:H312)-'At-Risk'!S312/100,0))))","v":0.20075347222222217},0,{"$f":"IF(OR(J312=\"T\",K312=\"T\"),0,IF(O312=\"E\",2/Inputs!$D$253*F312,IF(O312=\"M\",2/Inputs!$D$256*SUM(F312:G312),IF(O312=\"H\",5/Inputs!$D$261*SUM(F312:H312),0))))","v":1.9615069444444444},4.9537673611111108,{"$f":"IF(OR($J312=\"T\",$K312=\"T\",F312=0,O312=\"M\",O312=\"H\"),0,IF(F312<Inputs!$D$251,1/Inputs!$D$251*F312,1))","v":1},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",G312=0,O312=\"E\",O312=\"H\"),0,IF(SUM(F312:G312)<Inputs!$D$254,1/Inputs!$D$254*SUM(F312:G312),1))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",H312=0,O312=\"E\",O312=\"M\"),0,IF(SUM(F312:H312)<Inputs!$D$258,1/Inputs!$D$258*SUM(F312:H312),1))","v":0},0,{"$f":"IF(OR($J312=\"T\",$K312=\"T\",F312=0),0,IF(AND(O312=\"E\",F312>Inputs!$D$253),(F312-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",G312=0),0,IF(AND(O312=\"M\",SUM(F312:G312)>Inputs!$D$256),(SUM(F312:G312)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",H312=0),0,IF(AND(O312=\"H\",SUM(F312:H312)>Inputs!$D$260),(SUM(F312:H312)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K312=\"T\",$J312=\"T\",O312=\"M\",O312=\"H\"),0,IF(F312<Inputs!$D$251,1/Inputs!$D$251*F312,IF(F312>Inputs!$D$253,1/Inputs!$D$253*F312,1)))","v":1},{"$f":"IF(OR($K312=\"T\",$J312=\"T\",O312=\"E\",O312=\"H\"),0,IF(SUM(F312:G312)<Inputs!$D$254,1/Inputs!$D$254*SUM(F312:G312),IF(SUM(F312:G312)>Inputs!$D$256,1/Inputs!$D$256*SUM(F312:G312),1)))","v":0},{"$f":"IF(OR($K312=\"T\",$J312=\"T\",O312=\"E\",O312=\"M\"),0,IF(SUM(F312:H312)<Inputs!$D$258,1/Inputs!$D$258*SUM(F312:H312),IF(SUM(F312:H312)>Inputs!$D$261,1/Inputs!$D$261*SUM(F312:H312),1)))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",F312=0,O312=\"M\",O312=\"H\"),0,1/Inputs!$D$253*F312)","v":0.9807534722222222},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",G312=0,O312=\"E\",O312=\"H\"),0,1/Inputs!$D$256*SUM(F312:G312))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",H312=0,O312=\"E\",O312=\"M\"),0,4/Inputs!$D$261*SUM(F312:H312))","v":0},2.9807534722222222,304834.78171243425,276637.90642736654,265556.35045536986,257607.25645246892,227872.45556209216,0,0,0,0,0,0,0,0,1332508.7506097318,0,0,1332508.7506097318,266501.75012194633,0,0,0,266501.75012194633,0,0,0,0,0,0,0,0,0,0,0,0,58875.188816738308,0,0,15153.075106024562,3774.0505651755325,0,0,74028.263922762868,0,0,0,0,58875.188816738308,15153.075106024562,0,72233.567500593112,{"$f":"0.05*($AF312+AK312+AP312+AT312+SUM(AU312:BD312))*175*Inputs!$D$228*(1+0.0765)","v":20984.395983024311},319076.80581708159,113705.74465133679,0,0,0,0,0,0,54502.816359276891,0,0,44089.416866124455,0,0,212297.97787673815,{"$f":"Inputs!$D$152*F312+Inputs!$D$153*G312+Inputs!$D$154*H312","v":94886.348947560036},{"$f":"Inputs!$D$155*I312","v":83067.50441884654},{"$f":"'Voc Ed'!L312","v":0},{"$f":"Inputs!$D$156*$I312","v":8306.7504418846547},{"$f":"Inputs!$D$157*$I312","v":33227.001767538619},{"$f":"Inputs!$D$158*$I312","v":10647.415450765568},{"$f":"IF(Inputs!$D$100=1,0,Activities!R312)","v":6844.0390313750004},236979.06005797043,2367364.3444834682]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!I44","v":"1902004"},{"$f":"'School Reference Sheet'!J44","v":"McKinnon Elementary"},{"$f":"'School Reference Sheet'!K44","v":"K-5"},{"$f":"IF(M313=1,SUM(ADM!F313:J313),IF(N313=1,SUM(ADM!F313:L313),SUM(ADM!F313:K313,0)))","v":14.845000000000001},{"$f":"ADM!S313-'School Resources'!H313-'School Resources'!F313","v":0},{"$f":"IF(SUM(ADM!N313:R313)=ADM!S313,SUM(ADM!N313:R313),IF(OR(SUM(ADM!F313:O313)=ADM!S313,SUM(ADM!G313:O313)=ADM!S313,SUM(ADM!H313:O313)=ADM!S313,SUM(ADM!I313:O313)=ADM!S313,SUM(ADM!J313:O313)=ADM!S313,SUM(ADM!K313:O313)=ADM!S313,SUM(ADM!L313:O313)=ADM!S313,SUM(ADM!M313:O313)=ADM!S313,SUM(ADM!N313:O313)=ADM!S313),0,SUM(ADM!O313:R313)))","v":0},{"$f":"SUM(ADM!$F313:$R313)","v":14.845000000000001},"F",{"$f":"IF(I313<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F313:J313)=0,SUM(ADM!O313:R313)=0,ADM!K313>0,ADM!N313>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M313:R313)=0,ADM!L313>0),1,0)","v":0},"E",{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!F313/Inputs!$D$80)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!G313/Inputs!$D$81)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!H313/Inputs!$D$82)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!I313/Inputs!$D$83)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!J313/Inputs!$D$84)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(M313=1,ADM!K313/Inputs!$D$95,ADM!K313/Inputs!$D$85))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(N313=1,ADM!L313/Inputs!$D$96,ADM!L313/Inputs!$D$86))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!M313/Inputs!$D$87)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!N313/Inputs!$D$88)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!O313/Inputs!$D$89)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!P313/Inputs!$D$90)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!Q313/Inputs!$D$91)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,ADM!R313/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N313:R313)=ADM!S313,SUM(X313:AB313),IF(OR(SUM(ADM!F313:O313)=ADM!S313,SUM(ADM!G313:O313)=ADM!S313,SUM(ADM!H313:O313)=ADM!S313,SUM(ADM!I313:O313)=ADM!S313,SUM(ADM!J313:O313)=ADM!S313,SUM(ADM!K313:O313)=ADM!S313,SUM(ADM!L313:O313)=ADM!S313,SUM(ADM!M313:O313)=ADM!S313,SUM(ADM!N313:O313)=ADM!S313),SUM(Z313:AB313),SUM(Y313:AB313)))","v":0},0,{"$f":"Inputs!$D$39*AC313","v":0},{"$f":"Inputs!$D$40*AD313","v":0},{"$f":"Inputs!$D$41*AE313","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'Voc Ed'!H313)","v":0},0,{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$72=1,$F313=0,Inputs!$D$74<=$AC313+$AG313),0,IF(AND($F313>0,$F313<=Inputs!$D$104,Inputs!$D$72=2),$F313/Inputs!$D$94-($AC313+$AG313),Inputs!$D$74-($AC313+$AG313)))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$72=1,$G313=0,Inputs!$D$75<=$AD313+$AH313),0,IF(Inputs!$D$72=2,IF(AND($G313>0,$G313<=Inputs!$D$104),$G313/Inputs!$D$94-($AD313+$AH313),Inputs!$D$75-($AD313+$AH313))))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$72=1,$H313=0,Inputs!$D$76<=$AE313+$AI313+AJ313),0,IF(Inputs!$D$72=2,IF(AND($H313>0,$H313<=Inputs!$D$104),$H313/Inputs!$D$94-($AE313+$AI313+$AJ313),Inputs!$D$76-($AE313+$AI313+$AJ313))))","v":0},{"$f":"IF(OR(J313=\"T\",K313=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O313=\"EM\",(AD313+AH313+AJ313)<Inputs!$D$75),Inputs!$D$75-(AD313+AH313+AJ313),IF(AND(O313=\"M\",(AD313+AH313+AJ313)<Inputs!$D$75),Inputs!$D$75-(AD313+AH313+AJ313),IF(AND(OR(O313=\"MH\",O313=\"H\",O313=\"EMH\"),(AD313+AE313+AH313+AI313+AJ313)<Inputs!$D$76),Inputs!$D$76-(AD313+AE313+AH313+AI313+AJ313),0)))),0))","v":0},0,{"$f":"IF($J313=\"T\",$I313/Inputs!$D$93,0)","v":0},{"$f":"IF(L313=1,(I313/7)*1.5,IF($J313=\"T\",0,IF(AND($K313=\"T\",($I313/Inputs!$D$94)>=1),$I313/Inputs!$D$94,IF(AND($K313=\"T\",($I313/Inputs!$D$94)<1),1,0))))","v":2.120714285714286},{"$f":"'Small District Adjustment'!L313","v":0},2.120714285714286,{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$234=0,O313=\"M\",O313=\"H\"), 0,(F313*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$234=0,O313=\"E\",O313=\"H\"), 0,(SUM(F313:G313)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",Inputs!$D$234=0,O313=\"E\",O313=\"M\"), 0,(SUM(F313:H313)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'At-Risk'!T313/100)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'At-Risk'!U313/100)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'At-Risk'!V313/100)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(AND(O313=\"E\", SUM(AX313:AZ313)<1/Inputs!$D$253*F313),1/Inputs!$D$253*F313-SUM(AX313:AZ313),IF(AND(O313=\"M\", SUM(AX313:AZ313)<1/Inputs!$D$256*SUM(F313:G313)),1/Inputs!$D$256* SUM(F313:G313)-SUM(AX313:AZ313),IF(AND(O313=\"H\",SUM(AX313:AZ313)<1/Inputs!$D$260*SUM(F313:H313)),1/Inputs!$D$260*SUM(F313:H313)-SUM(AX313:AZ313),0))))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'At-Risk'!AJ313/100)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F313:$R313)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F313:$K313)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J313:$K313)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L313:$N313)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O313:$R313)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F313:$R313)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F313:$K313)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J313:$K313)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L313:$N313)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O313:$R313)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",F313=0,Inputs!$D$247=0,O313=\"M\",O313=\"H\"),0,1/Inputs!$D$253*F313)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",G313=0,Inputs!$D$247=0,O313=\"H\",O313=\"E\"),0,IF(SUM(F313:G313)<Inputs!$D$254,1/Inputs!$D$254*SUM(F313:G313),IF(SUM(F313:G313)>Inputs!$D$257,1/Inputs!$D$257*SUM(F313:G313),1)))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",H313=0,Inputs!$D$247=0,O313=\"E\",O313=\"M\"),0,IF(SUM(F313:H313)<Inputs!$D$258,1/Inputs!$D$258*SUM(F313:H313),IF(SUM(F313:H313)>Inputs!$D$261,1/Inputs!$D$261*SUM(F313:H313),1)))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",G313=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G313)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",H313=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H313)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,'At-Risk'!S313/100)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\"),0,IF(AND(O313=\"E\",'At-Risk'!S313/100<1/Inputs!$D$253*F313),1/Inputs!$D$253*F313-'At-Risk'!S313/100,IF(AND(O313=\"M\",'At-Risk'!S313/100<1/Inputs!$D$256*SUM(F313:G313)),1/Inputs!$D$256* SUM(F313:G313)-'At-Risk'!S313/100,IF(AND(O313=\"H\",'At-Risk'!S313/100<1/Inputs!$D$260*SUM(F313:H313)),1/Inputs!$D$260*SUM(F313:H313)-'At-Risk'!S313/100,0))))","v":0},0,{"$f":"IF(OR(J313=\"T\",K313=\"T\"),0,IF(O313=\"E\",2/Inputs!$D$253*F313,IF(O313=\"M\",2/Inputs!$D$256*SUM(F313:G313),IF(O313=\"H\",5/Inputs!$D$261*SUM(F313:H313),0))))","v":0},0,{"$f":"IF(OR($J313=\"T\",$K313=\"T\",F313=0,O313=\"M\",O313=\"H\"),0,IF(F313<Inputs!$D$251,1/Inputs!$D$251*F313,1))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",G313=0,O313=\"E\",O313=\"H\"),0,IF(SUM(F313:G313)<Inputs!$D$254,1/Inputs!$D$254*SUM(F313:G313),1))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",H313=0,O313=\"E\",O313=\"M\"),0,IF(SUM(F313:H313)<Inputs!$D$258,1/Inputs!$D$258*SUM(F313:H313),1))","v":0},1,{"$f":"IF(OR($J313=\"T\",$K313=\"T\",F313=0),0,IF(AND(O313=\"E\",F313>Inputs!$D$253),(F313-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",G313=0),0,IF(AND(O313=\"M\",SUM(F313:G313)>Inputs!$D$256),(SUM(F313:G313)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",H313=0),0,IF(AND(O313=\"H\",SUM(F313:H313)>Inputs!$D$260),(SUM(F313:H313)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K313=\"T\",$J313=\"T\",O313=\"M\",O313=\"H\"),0,IF(F313<Inputs!$D$251,1/Inputs!$D$251*F313,IF(F313>Inputs!$D$253,1/Inputs!$D$253*F313,1)))","v":0},{"$f":"IF(OR($K313=\"T\",$J313=\"T\",O313=\"E\",O313=\"H\"),0,IF(SUM(F313:G313)<Inputs!$D$254,1/Inputs!$D$254*SUM(F313:G313),IF(SUM(F313:G313)>Inputs!$D$256,1/Inputs!$D$256*SUM(F313:G313),1)))","v":0},{"$f":"IF(OR($K313=\"T\",$J313=\"T\",O313=\"E\",O313=\"M\"),0,IF(SUM(F313:H313)<Inputs!$D$258,1/Inputs!$D$258*SUM(F313:H313),IF(SUM(F313:H313)>Inputs!$D$261,1/Inputs!$D$261*SUM(F313:H313),1)))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",F313=0,O313=\"M\",O313=\"H\"),0,1/Inputs!$D$253*F313)","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",G313=0,O313=\"E\",O313=\"H\"),0,1/Inputs!$D$256*SUM(F313:G313))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",H313=0,O313=\"E\",O313=\"M\"),0,4/Inputs!$D$261*SUM(F313:H313))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160073.65897151653,0,160073.65897151653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF313+AK313+AP313+AT313+SUM(AU313:BD313))*175*Inputs!$D$228*(1+0.0765)","v":2003.2343597457248},2003.2343597457248,0,0,0,96690.898589615026,0,0,0,0,0,0,0,0,0,96690.898589615026,{"$f":"Inputs!$D$152*F313+Inputs!$D$153*G313+Inputs!$D$154*H313","v":4986.9107514649268},{"$f":"Inputs!$D$155*I313","v":4365.751612095919},{"$f":"'Voc Ed'!L313","v":0},{"$f":"Inputs!$D$156*$I313","v":436.5751612095919},{"$f":"Inputs!$D$157*$I313","v":1746.3006448383676},{"$f":"Inputs!$D$158*$I313","v":559.59272514618112},{"$f":"IF(Inputs!$D$100=1,0,Activities!R313)","v":359.69991687500004},12454.830811629987,271222.6227325073]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!L44","v":"1902006"},{"$f":"'School Reference Sheet'!M44","v":"Thoman Ranch Elementary"},{"$f":"'School Reference Sheet'!N44","v":"K-8"},{"$f":"IF(M314=1,SUM(ADM!F314:J314),IF(N314=1,SUM(ADM!F314:L314),SUM(ADM!F314:K314,0)))","v":1},{"$f":"ADM!S314-'School Resources'!H314-'School Resources'!F314","v":1},{"$f":"IF(SUM(ADM!N314:R314)=ADM!S314,SUM(ADM!N314:R314),IF(OR(SUM(ADM!F314:O314)=ADM!S314,SUM(ADM!G314:O314)=ADM!S314,SUM(ADM!H314:O314)=ADM!S314,SUM(ADM!I314:O314)=ADM!S314,SUM(ADM!J314:O314)=ADM!S314,SUM(ADM!K314:O314)=ADM!S314,SUM(ADM!L314:O314)=ADM!S314,SUM(ADM!M314:O314)=ADM!S314,SUM(ADM!N314:O314)=ADM!S314),0,SUM(ADM!O314:R314)))","v":0},{"$f":"SUM(ADM!$F314:$R314)","v":2},"F",{"$f":"IF(I314<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F314:J314)=0,SUM(ADM!O314:R314)=0,ADM!K314>0,ADM!N314>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M314:R314)=0,ADM!L314>0),1,0)","v":0},"M",{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!F314/Inputs!$D$80)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!G314/Inputs!$D$81)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!H314/Inputs!$D$82)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!I314/Inputs!$D$83)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!J314/Inputs!$D$84)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(M314=1,ADM!K314/Inputs!$D$95,ADM!K314/Inputs!$D$85))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(N314=1,ADM!L314/Inputs!$D$96,ADM!L314/Inputs!$D$86))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!M314/Inputs!$D$87)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!N314/Inputs!$D$88)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!O314/Inputs!$D$89)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!P314/Inputs!$D$90)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!Q314/Inputs!$D$91)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,ADM!R314/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N314:R314)=ADM!S314,SUM(X314:AB314),IF(OR(SUM(ADM!F314:O314)=ADM!S314,SUM(ADM!G314:O314)=ADM!S314,SUM(ADM!H314:O314)=ADM!S314,SUM(ADM!I314:O314)=ADM!S314,SUM(ADM!J314:O314)=ADM!S314,SUM(ADM!K314:O314)=ADM!S314,SUM(ADM!L314:O314)=ADM!S314,SUM(ADM!M314:O314)=ADM!S314,SUM(ADM!N314:O314)=ADM!S314),SUM(Z314:AB314),SUM(Y314:AB314)))","v":0},0,{"$f":"Inputs!$D$39*AC314","v":0},{"$f":"Inputs!$D$40*AD314","v":0},{"$f":"Inputs!$D$41*AE314","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'Voc Ed'!H314)","v":0},0,{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$72=1,$F314=0,Inputs!$D$74<=$AC314+$AG314),0,IF(AND($F314>0,$F314<=Inputs!$D$104,Inputs!$D$72=2),$F314/Inputs!$D$94-($AC314+$AG314),Inputs!$D$74-($AC314+$AG314)))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$72=1,$G314=0,Inputs!$D$75<=$AD314+$AH314),0,IF(Inputs!$D$72=2,IF(AND($G314>0,$G314<=Inputs!$D$104),$G314/Inputs!$D$94-($AD314+$AH314),Inputs!$D$75-($AD314+$AH314))))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$72=1,$H314=0,Inputs!$D$76<=$AE314+$AI314+AJ314),0,IF(Inputs!$D$72=2,IF(AND($H314>0,$H314<=Inputs!$D$104),$H314/Inputs!$D$94-($AE314+$AI314+$AJ314),Inputs!$D$76-($AE314+$AI314+$AJ314))))","v":0},{"$f":"IF(OR(J314=\"T\",K314=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O314=\"EM\",(AD314+AH314+AJ314)<Inputs!$D$75),Inputs!$D$75-(AD314+AH314+AJ314),IF(AND(O314=\"M\",(AD314+AH314+AJ314)<Inputs!$D$75),Inputs!$D$75-(AD314+AH314+AJ314),IF(AND(OR(O314=\"MH\",O314=\"H\",O314=\"EMH\"),(AD314+AE314+AH314+AI314+AJ314)<Inputs!$D$76),Inputs!$D$76-(AD314+AE314+AH314+AI314+AJ314),0)))),0))","v":0},0,{"$f":"IF($J314=\"T\",$I314/Inputs!$D$93,0)","v":0},{"$f":"IF(L314=1,(I314/7)*1.5,IF($J314=\"T\",0,IF(AND($K314=\"T\",($I314/Inputs!$D$94)>=1),$I314/Inputs!$D$94,IF(AND($K314=\"T\",($I314/Inputs!$D$94)<1),1,0))))","v":1},{"$f":"'Small District Adjustment'!L314","v":0},1,{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$234=0,O314=\"M\",O314=\"H\"), 0,(F314*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$234=0,O314=\"E\",O314=\"H\"), 0,(SUM(F314:G314)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",Inputs!$D$234=0,O314=\"E\",O314=\"M\"), 0,(SUM(F314:H314)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'At-Risk'!T314/100)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'At-Risk'!U314/100)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'At-Risk'!V314/100)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(AND(O314=\"E\", SUM(AX314:AZ314)<1/Inputs!$D$253*F314),1/Inputs!$D$253*F314-SUM(AX314:AZ314),IF(AND(O314=\"M\", SUM(AX314:AZ314)<1/Inputs!$D$256*SUM(F314:G314)),1/Inputs!$D$256* SUM(F314:G314)-SUM(AX314:AZ314),IF(AND(O314=\"H\",SUM(AX314:AZ314)<1/Inputs!$D$260*SUM(F314:H314)),1/Inputs!$D$260*SUM(F314:H314)-SUM(AX314:AZ314),0))))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'At-Risk'!AJ314/100)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F314:$R314)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F314:$K314)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J314:$K314)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L314:$N314)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O314:$R314)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F314:$R314)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F314:$K314)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J314:$K314)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L314:$N314)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O314:$R314)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",F314=0,Inputs!$D$247=0,O314=\"M\",O314=\"H\"),0,1/Inputs!$D$253*F314)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",G314=0,Inputs!$D$247=0,O314=\"H\",O314=\"E\"),0,IF(SUM(F314:G314)<Inputs!$D$254,1/Inputs!$D$254*SUM(F314:G314),IF(SUM(F314:G314)>Inputs!$D$257,1/Inputs!$D$257*SUM(F314:G314),1)))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",H314=0,Inputs!$D$247=0,O314=\"E\",O314=\"M\"),0,IF(SUM(F314:H314)<Inputs!$D$258,1/Inputs!$D$258*SUM(F314:H314),IF(SUM(F314:H314)>Inputs!$D$261,1/Inputs!$D$261*SUM(F314:H314),1)))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",G314=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G314)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",H314=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H314)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,'At-Risk'!S314/100)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\"),0,IF(AND(O314=\"E\",'At-Risk'!S314/100<1/Inputs!$D$253*F314),1/Inputs!$D$253*F314-'At-Risk'!S314/100,IF(AND(O314=\"M\",'At-Risk'!S314/100<1/Inputs!$D$256*SUM(F314:G314)),1/Inputs!$D$256* SUM(F314:G314)-'At-Risk'!S314/100,IF(AND(O314=\"H\",'At-Risk'!S314/100<1/Inputs!$D$260*SUM(F314:H314)),1/Inputs!$D$260*SUM(F314:H314)-'At-Risk'!S314/100,0))))","v":0},0,{"$f":"IF(OR(J314=\"T\",K314=\"T\"),0,IF(O314=\"E\",2/Inputs!$D$253*F314,IF(O314=\"M\",2/Inputs!$D$256*SUM(F314:G314),IF(O314=\"H\",5/Inputs!$D$261*SUM(F314:H314),0))))","v":0},0,{"$f":"IF(OR($J314=\"T\",$K314=\"T\",F314=0,O314=\"M\",O314=\"H\"),0,IF(F314<Inputs!$D$251,1/Inputs!$D$251*F314,1))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",G314=0,O314=\"E\",O314=\"H\"),0,IF(SUM(F314:G314)<Inputs!$D$254,1/Inputs!$D$254*SUM(F314:G314),1))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",H314=0,O314=\"E\",O314=\"M\"),0,IF(SUM(F314:H314)<Inputs!$D$258,1/Inputs!$D$258*SUM(F314:H314),1))","v":0},1,{"$f":"IF(OR($J314=\"T\",$K314=\"T\",F314=0),0,IF(AND(O314=\"E\",F314>Inputs!$D$253),(F314-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",G314=0),0,IF(AND(O314=\"M\",SUM(F314:G314)>Inputs!$D$256),(SUM(F314:G314)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",H314=0),0,IF(AND(O314=\"H\",SUM(F314:H314)>Inputs!$D$260),(SUM(F314:H314)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K314=\"T\",$J314=\"T\",O314=\"M\",O314=\"H\"),0,IF(F314<Inputs!$D$251,1/Inputs!$D$251*F314,IF(F314>Inputs!$D$253,1/Inputs!$D$253*F314,1)))","v":0},{"$f":"IF(OR($K314=\"T\",$J314=\"T\",O314=\"E\",O314=\"H\"),0,IF(SUM(F314:G314)<Inputs!$D$254,1/Inputs!$D$254*SUM(F314:G314),IF(SUM(F314:G314)>Inputs!$D$256,1/Inputs!$D$256*SUM(F314:G314),1)))","v":0},{"$f":"IF(OR($K314=\"T\",$J314=\"T\",O314=\"E\",O314=\"M\"),0,IF(SUM(F314:H314)<Inputs!$D$258,1/Inputs!$D$258*SUM(F314:H314),IF(SUM(F314:H314)>Inputs!$D$261,1/Inputs!$D$261*SUM(F314:H314),1)))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",F314=0,O314=\"M\",O314=\"H\"),0,1/Inputs!$D$253*F314)","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",G314=0,O314=\"E\",O314=\"H\"),0,1/Inputs!$D$256*SUM(F314:G314))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",H314=0,O314=\"E\",O314=\"M\"),0,4/Inputs!$D$261*SUM(F314:H314))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75481.011303510648,0,75481.011303510648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF314+AK314+AP314+AT314+SUM(AU314:BD314))*175*Inputs!$D$228*(1+0.0765)","v":944.60360513439366},944.60360513439366,0,0,0,96690.898589615026,0,0,0,0,0,0,0,0,0,96690.898589615026,{"$f":"Inputs!$D$152*F314+Inputs!$D$153*G314+Inputs!$D$154*H314","v":671.86402848971727},{"$f":"Inputs!$D$155*I314","v":588.17805484619987},{"$f":"'Voc Ed'!L314","v":0},{"$f":"Inputs!$D$156*$I314","v":58.817805484619988},{"$f":"Inputs!$D$157*$I314","v":235.27122193847995},{"$f":"Inputs!$D$158*$I314","v":75.391407901135878},{"$f":"IF(Inputs!$D$100=1,0,Activities!R314)","v":821.18434785485601},2450.7068665150091,175567.22036477507]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!O44","v":"1902007"},{"$f":"'School Reference Sheet'!P44","v":"Washington Elementary"},{"$f":"'School Reference Sheet'!Q44","v":"K-4"},{"$f":"IF(M315=1,SUM(ADM!F315:J315),IF(N315=1,SUM(ADM!F315:L315),SUM(ADM!F315:K315,0)))","v":233.66300000000001},{"$f":"ADM!S315-'School Resources'!H315-'School Resources'!F315","v":0},{"$f":"IF(SUM(ADM!N315:R315)=ADM!S315,SUM(ADM!N315:R315),IF(OR(SUM(ADM!F315:O315)=ADM!S315,SUM(ADM!G315:O315)=ADM!S315,SUM(ADM!H315:O315)=ADM!S315,SUM(ADM!I315:O315)=ADM!S315,SUM(ADM!J315:O315)=ADM!S315,SUM(ADM!K315:O315)=ADM!S315,SUM(ADM!L315:O315)=ADM!S315,SUM(ADM!M315:O315)=ADM!S315,SUM(ADM!N315:O315)=ADM!S315),0,SUM(ADM!O315:R315)))","v":0},{"$f":"SUM(ADM!$F315:$R315)","v":233.66300000000001},"F",{"$f":"IF(I315<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F315:J315)=0,SUM(ADM!O315:R315)=0,ADM!K315>0,ADM!N315>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M315:R315)=0,ADM!L315>0),1,0)","v":0},"E",{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!F315/Inputs!$D$80)","v":3.0758958333333335},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!G315/Inputs!$D$81)","v":3.1647083333333335},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!H315/Inputs!$D$82)","v":2.8134583333333332},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!I315/Inputs!$D$83)","v":2.7854791666666663},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!J315/Inputs!$D$84)","v":2.7643958333333334},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(M315=1,ADM!K315/Inputs!$D$95,ADM!K315/Inputs!$D$85))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(N315=1,ADM!L315/Inputs!$D$96,ADM!L315/Inputs!$D$86))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!M315/Inputs!$D$87)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!N315/Inputs!$D$88)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!O315/Inputs!$D$89)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!P315/Inputs!$D$90)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!Q315/Inputs!$D$91)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,ADM!R315/Inputs!$D$92)","v":0},14.603937500000001,0,{"$f":"IF(SUM(ADM!N315:R315)=ADM!S315,SUM(X315:AB315),IF(OR(SUM(ADM!F315:O315)=ADM!S315,SUM(ADM!G315:O315)=ADM!S315,SUM(ADM!H315:O315)=ADM!S315,SUM(ADM!I315:O315)=ADM!S315,SUM(ADM!J315:O315)=ADM!S315,SUM(ADM!K315:O315)=ADM!S315,SUM(ADM!L315:O315)=ADM!S315,SUM(ADM!M315:O315)=ADM!S315,SUM(ADM!N315:O315)=ADM!S315),SUM(Z315:AB315),SUM(Y315:AB315)))","v":0},14.603937500000001,{"$f":"Inputs!$D$39*AC315","v":2.9207875000000003},{"$f":"Inputs!$D$40*AD315","v":0},{"$f":"Inputs!$D$41*AE315","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'Voc Ed'!H315)","v":0},2.9207875000000003,{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$72=1,$F315=0,Inputs!$D$74<=$AC315+$AG315),0,IF(AND($F315>0,$F315<=Inputs!$D$104,Inputs!$D$72=2),$F315/Inputs!$D$94-($AC315+$AG315),Inputs!$D$74-($AC315+$AG315)))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$72=1,$G315=0,Inputs!$D$75<=$AD315+$AH315),0,IF(Inputs!$D$72=2,IF(AND($G315>0,$G315<=Inputs!$D$104),$G315/Inputs!$D$94-($AD315+$AH315),Inputs!$D$75-($AD315+$AH315))))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$72=1,$H315=0,Inputs!$D$76<=$AE315+$AI315+AJ315),0,IF(Inputs!$D$72=2,IF(AND($H315>0,$H315<=Inputs!$D$104),$H315/Inputs!$D$94-($AE315+$AI315+$AJ315),Inputs!$D$76-($AE315+$AI315+$AJ315))))","v":0},{"$f":"IF(OR(J315=\"T\",K315=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O315=\"EM\",(AD315+AH315+AJ315)<Inputs!$D$75),Inputs!$D$75-(AD315+AH315+AJ315),IF(AND(O315=\"M\",(AD315+AH315+AJ315)<Inputs!$D$75),Inputs!$D$75-(AD315+AH315+AJ315),IF(AND(OR(O315=\"MH\",O315=\"H\",O315=\"EMH\"),(AD315+AE315+AH315+AI315+AJ315)<Inputs!$D$76),Inputs!$D$76-(AD315+AE315+AH315+AI315+AJ315),0)))),0))","v":0},0,{"$f":"IF($J315=\"T\",$I315/Inputs!$D$93,0)","v":0},{"$f":"IF(L315=1,(I315/7)*1.5,IF($J315=\"T\",0,IF(AND($K315=\"T\",($I315/Inputs!$D$94)>=1),$I315/Inputs!$D$94,IF(AND($K315=\"T\",($I315/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L315","v":0},0,{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$234=0,O315=\"M\",O315=\"H\"), 0,(F315*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$234=0,O315=\"E\",O315=\"H\"), 0,(SUM(F315:G315)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",Inputs!$D$234=0,O315=\"E\",O315=\"M\"), 0,(SUM(F315:H315)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'At-Risk'!T315/100)","v":0.66},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'At-Risk'!U315/100)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'At-Risk'!V315/100)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(AND(O315=\"E\", SUM(AX315:AZ315)<1/Inputs!$D$253*F315),1/Inputs!$D$253*F315-SUM(AX315:AZ315),IF(AND(O315=\"M\", SUM(AX315:AZ315)<1/Inputs!$D$256*SUM(F315:G315)),1/Inputs!$D$256* SUM(F315:G315)-SUM(AX315:AZ315),IF(AND(O315=\"H\",SUM(AX315:AZ315)<1/Inputs!$D$260*SUM(F315:H315)),1/Inputs!$D$260*SUM(F315:H315)-SUM(AX315:AZ315),0))))","v":0.15132986111111102},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'At-Risk'!AJ315/100)","v":0.02},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F315:$R315)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F315:$K315)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J315:$K315)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L315:$N315)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O315:$R315)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F315:$R315)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F315:$K315)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J315:$K315)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L315:$N315)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O315:$R315)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",F315=0,Inputs!$D$247=0,O315=\"M\",O315=\"H\"),0,1/Inputs!$D$253*F315)","v":0.81132986111111105},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",G315=0,Inputs!$D$247=0,O315=\"H\",O315=\"E\"),0,IF(SUM(F315:G315)<Inputs!$D$254,1/Inputs!$D$254*SUM(F315:G315),IF(SUM(F315:G315)>Inputs!$D$257,1/Inputs!$D$257*SUM(F315:G315),1)))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",H315=0,Inputs!$D$247=0,O315=\"E\",O315=\"M\"),0,IF(SUM(F315:H315)<Inputs!$D$258,1/Inputs!$D$258*SUM(F315:H315),IF(SUM(F315:H315)>Inputs!$D$261,1/Inputs!$D$261*SUM(F315:H315),1)))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",G315=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G315)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",H315=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H315)","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,'At-Risk'!S315/100)","v":0.66},{"$f":"IF(OR($J315=\"T\",$K315=\"T\"),0,IF(AND(O315=\"E\",'At-Risk'!S315/100<1/Inputs!$D$253*F315),1/Inputs!$D$253*F315-'At-Risk'!S315/100,IF(AND(O315=\"M\",'At-Risk'!S315/100<1/Inputs!$D$256*SUM(F315:G315)),1/Inputs!$D$256* SUM(F315:G315)-'At-Risk'!S315/100,IF(AND(O315=\"H\",'At-Risk'!S315/100<1/Inputs!$D$260*SUM(F315:H315)),1/Inputs!$D$260*SUM(F315:H315)-'At-Risk'!S315/100,0))))","v":0.15132986111111102},0,{"$f":"IF(OR(J315=\"T\",K315=\"T\"),0,IF(O315=\"E\",2/Inputs!$D$253*F315,IF(O315=\"M\",2/Inputs!$D$256*SUM(F315:G315),IF(O315=\"H\",5/Inputs!$D$261*SUM(F315:H315),0))))","v":1.6226597222222221},4.0766493055555557,{"$f":"IF(OR($J315=\"T\",$K315=\"T\",F315=0,O315=\"M\",O315=\"H\"),0,IF(F315<Inputs!$D$251,1/Inputs!$D$251*F315,1))","v":1},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",G315=0,O315=\"E\",O315=\"H\"),0,IF(SUM(F315:G315)<Inputs!$D$254,1/Inputs!$D$254*SUM(F315:G315),1))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",H315=0,O315=\"E\",O315=\"M\"),0,IF(SUM(F315:H315)<Inputs!$D$258,1/Inputs!$D$258*SUM(F315:H315),1))","v":0},0,{"$f":"IF(OR($J315=\"T\",$K315=\"T\",F315=0),0,IF(AND(O315=\"E\",F315>Inputs!$D$253),(F315-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",G315=0),0,IF(AND(O315=\"M\",SUM(F315:G315)>Inputs!$D$256),(SUM(F315:G315)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",H315=0),0,IF(AND(O315=\"H\",SUM(F315:H315)>Inputs!$D$260),(SUM(F315:H315)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K315=\"T\",$J315=\"T\",O315=\"M\",O315=\"H\"),0,IF(F315<Inputs!$D$251,1/Inputs!$D$251*F315,IF(F315>Inputs!$D$253,1/Inputs!$D$253*F315,1)))","v":1},{"$f":"IF(OR($K315=\"T\",$J315=\"T\",O315=\"E\",O315=\"H\"),0,IF(SUM(F315:G315)<Inputs!$D$254,1/Inputs!$D$254*SUM(F315:G315),IF(SUM(F315:G315)>Inputs!$D$256,1/Inputs!$D$256*SUM(F315:G315),1)))","v":0},{"$f":"IF(OR($K315=\"T\",$J315=\"T\",O315=\"E\",O315=\"M\"),0,IF(SUM(F315:H315)<Inputs!$D$258,1/Inputs!$D$258*SUM(F315:H315),IF(SUM(F315:H315)>Inputs!$D$261,1/Inputs!$D$261*SUM(F315:H315),1)))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",F315=0,O315=\"M\",O315=\"H\"),0,1/Inputs!$D$253*F315)","v":0.81132986111111105},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",G315=0,O315=\"E\",O315=\"H\"),0,1/Inputs!$D$256*SUM(F315:G315))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",H315=0,O315=\"E\",O315=\"M\"),0,4/Inputs!$D$261*SUM(F315:H315))","v":0},2.8113298611111111,232171.72816425466,238875.38548064767,212362.68026028955,210250.78446486004,208659.39314321108,0,0,0,0,0,0,0,0,1102319.9715132632,0,0,1102319.9715132632,220463.99430265263,0,0,0,220463.99430265263,0,0,0,0,0,0,0,0,0,0,0,0,49817.467460317028,0,0,11422.530957086467,1509.620226070213,0,0,61239.998417403498,0,0,0,0,49817.467460317028,11422.530957086467,0,59755.332963569985,{"$f":"0.05*($AF315+AK315+AP315+AT315+SUM(AU315:BD315))*175*Inputs!$D$228*(1+0.0765)","v":17339.195597850266},262324.14403970097,113705.74465133679,0,0,0,0,0,0,54502.816359276891,0,0,36473.039836822027,0,0,204681.60084743571,{"$f":"Inputs!$D$152*F315+Inputs!$D$153*G315+Inputs!$D$154*H315","v":78494.882244496403},{"$f":"Inputs!$D$155*I315","v":68717.724414763798},{"$f":"'Voc Ed'!L315","v":0},{"$f":"Inputs!$D$156*$I315","v":6871.7724414763807},{"$f":"Inputs!$D$157*$I315","v":27487.089765905523},{"$f":"Inputs!$D$158*$I315","v":8808.0912722015564},{"$f":"IF(Inputs!$D$100=1,0,Activities!R315)","v":5661.7421136250005},196041.30225246865,1985831.012955521]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!R44","v":"1902010"},{"$f":"'School Reference Sheet'!S44","v":"Jackson Elementary"},{"$f":"'School Reference Sheet'!T44","v":"K-4"},{"$f":"IF(M316=1,SUM(ADM!F316:J316),IF(N316=1,SUM(ADM!F316:L316),SUM(ADM!F316:K316,0)))","v":279.96600000000001},{"$f":"ADM!S316-'School Resources'!H316-'School Resources'!F316","v":0},{"$f":"IF(SUM(ADM!N316:R316)=ADM!S316,SUM(ADM!N316:R316),IF(OR(SUM(ADM!F316:O316)=ADM!S316,SUM(ADM!G316:O316)=ADM!S316,SUM(ADM!H316:O316)=ADM!S316,SUM(ADM!I316:O316)=ADM!S316,SUM(ADM!J316:O316)=ADM!S316,SUM(ADM!K316:O316)=ADM!S316,SUM(ADM!L316:O316)=ADM!S316,SUM(ADM!M316:O316)=ADM!S316,SUM(ADM!N316:O316)=ADM!S316),0,SUM(ADM!O316:R316)))","v":0},{"$f":"SUM(ADM!$F316:$R316)","v":279.96600000000001},"F",{"$f":"IF(I316<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F316:J316)=0,SUM(ADM!O316:R316)=0,ADM!K316>0,ADM!N316>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M316:R316)=0,ADM!L316>0),1,0)","v":0},"E",{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!F316/Inputs!$D$80)","v":3.8081874999999998},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!G316/Inputs!$D$81)","v":4.147875},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!H316/Inputs!$D$82)","v":3.0360624999999999},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!I316/Inputs!$D$83)","v":3.5068125000000001},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!J316/Inputs!$D$84)","v":2.9989374999999998},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(M316=1,ADM!K316/Inputs!$D$95,ADM!K316/Inputs!$D$85))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(N316=1,ADM!L316/Inputs!$D$96,ADM!L316/Inputs!$D$86))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!M316/Inputs!$D$87)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!N316/Inputs!$D$88)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!O316/Inputs!$D$89)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!P316/Inputs!$D$90)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!Q316/Inputs!$D$91)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,ADM!R316/Inputs!$D$92)","v":0},17.497875000000001,0,{"$f":"IF(SUM(ADM!N316:R316)=ADM!S316,SUM(X316:AB316),IF(OR(SUM(ADM!F316:O316)=ADM!S316,SUM(ADM!G316:O316)=ADM!S316,SUM(ADM!H316:O316)=ADM!S316,SUM(ADM!I316:O316)=ADM!S316,SUM(ADM!J316:O316)=ADM!S316,SUM(ADM!K316:O316)=ADM!S316,SUM(ADM!L316:O316)=ADM!S316,SUM(ADM!M316:O316)=ADM!S316,SUM(ADM!N316:O316)=ADM!S316),SUM(Z316:AB316),SUM(Y316:AB316)))","v":0},17.497875000000001,{"$f":"Inputs!$D$39*AC316","v":3.4995750000000001},{"$f":"Inputs!$D$40*AD316","v":0},{"$f":"Inputs!$D$41*AE316","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'Voc Ed'!H316)","v":0},3.4995750000000001,{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$72=1,$F316=0,Inputs!$D$74<=$AC316+$AG316),0,IF(AND($F316>0,$F316<=Inputs!$D$104,Inputs!$D$72=2),$F316/Inputs!$D$94-($AC316+$AG316),Inputs!$D$74-($AC316+$AG316)))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$72=1,$G316=0,Inputs!$D$75<=$AD316+$AH316),0,IF(Inputs!$D$72=2,IF(AND($G316>0,$G316<=Inputs!$D$104),$G316/Inputs!$D$94-($AD316+$AH316),Inputs!$D$75-($AD316+$AH316))))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$72=1,$H316=0,Inputs!$D$76<=$AE316+$AI316+AJ316),0,IF(Inputs!$D$72=2,IF(AND($H316>0,$H316<=Inputs!$D$104),$H316/Inputs!$D$94-($AE316+$AI316+$AJ316),Inputs!$D$76-($AE316+$AI316+$AJ316))))","v":0},{"$f":"IF(OR(J316=\"T\",K316=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O316=\"EM\",(AD316+AH316+AJ316)<Inputs!$D$75),Inputs!$D$75-(AD316+AH316+AJ316),IF(AND(O316=\"M\",(AD316+AH316+AJ316)<Inputs!$D$75),Inputs!$D$75-(AD316+AH316+AJ316),IF(AND(OR(O316=\"MH\",O316=\"H\",O316=\"EMH\"),(AD316+AE316+AH316+AI316+AJ316)<Inputs!$D$76),Inputs!$D$76-(AD316+AE316+AH316+AI316+AJ316),0)))),0))","v":0},0,{"$f":"IF($J316=\"T\",$I316/Inputs!$D$93,0)","v":0},{"$f":"IF(L316=1,(I316/7)*1.5,IF($J316=\"T\",0,IF(AND($K316=\"T\",($I316/Inputs!$D$94)>=1),$I316/Inputs!$D$94,IF(AND($K316=\"T\",($I316/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L316","v":0},0,{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$234=0,O316=\"M\",O316=\"H\"), 0,(F316*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$234=0,O316=\"E\",O316=\"H\"), 0,(SUM(F316:G316)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",Inputs!$D$234=0,O316=\"E\",O316=\"M\"), 0,(SUM(F316:H316)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'At-Risk'!T316/100)","v":0.9},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'At-Risk'!U316/100)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'At-Risk'!V316/100)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(AND(O316=\"E\", SUM(AX316:AZ316)<1/Inputs!$D$253*F316),1/Inputs!$D$253*F316-SUM(AX316:AZ316),IF(AND(O316=\"M\", SUM(AX316:AZ316)<1/Inputs!$D$256*SUM(F316:G316)),1/Inputs!$D$256* SUM(F316:G316)-SUM(AX316:AZ316),IF(AND(O316=\"H\",SUM(AX316:AZ316)<1/Inputs!$D$260*SUM(F316:H316)),1/Inputs!$D$260*SUM(F316:H316)-SUM(AX316:AZ316),0))))","v":7.2104166666666636E-2},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'At-Risk'!AJ316/100)","v":0.5},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F316:$R316)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F316:$K316)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J316:$K316)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L316:$N316)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O316:$R316)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F316:$R316)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F316:$K316)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J316:$K316)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L316:$N316)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O316:$R316)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",F316=0,Inputs!$D$247=0,O316=\"M\",O316=\"H\"),0,1/Inputs!$D$253*F316)","v":0.97210416666666666},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",G316=0,Inputs!$D$247=0,O316=\"H\",O316=\"E\"),0,IF(SUM(F316:G316)<Inputs!$D$254,1/Inputs!$D$254*SUM(F316:G316),IF(SUM(F316:G316)>Inputs!$D$257,1/Inputs!$D$257*SUM(F316:G316),1)))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",H316=0,Inputs!$D$247=0,O316=\"E\",O316=\"M\"),0,IF(SUM(F316:H316)<Inputs!$D$258,1/Inputs!$D$258*SUM(F316:H316),IF(SUM(F316:H316)>Inputs!$D$261,1/Inputs!$D$261*SUM(F316:H316),1)))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",G316=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G316)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",H316=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H316)","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,'At-Risk'!S316/100)","v":0.9},{"$f":"IF(OR($J316=\"T\",$K316=\"T\"),0,IF(AND(O316=\"E\",'At-Risk'!S316/100<1/Inputs!$D$253*F316),1/Inputs!$D$253*F316-'At-Risk'!S316/100,IF(AND(O316=\"M\",'At-Risk'!S316/100<1/Inputs!$D$256*SUM(F316:G316)),1/Inputs!$D$256* SUM(F316:G316)-'At-Risk'!S316/100,IF(AND(O316=\"H\",'At-Risk'!S316/100<1/Inputs!$D$260*SUM(F316:H316)),1/Inputs!$D$260*SUM(F316:H316)-'At-Risk'!S316/100,0))))","v":7.2104166666666636E-2},0,{"$f":"IF(OR(J316=\"T\",K316=\"T\"),0,IF(O316=\"E\",2/Inputs!$D$253*F316,IF(O316=\"M\",2/Inputs!$D$256*SUM(F316:G316),IF(O316=\"H\",5/Inputs!$D$261*SUM(F316:H316),0))))","v":1.9442083333333333},5.3605208333333332,{"$f":"IF(OR($J316=\"T\",$K316=\"T\",F316=0,O316=\"M\",O316=\"H\"),0,IF(F316<Inputs!$D$251,1/Inputs!$D$251*F316,1))","v":1},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",G316=0,O316=\"E\",O316=\"H\"),0,IF(SUM(F316:G316)<Inputs!$D$254,1/Inputs!$D$254*SUM(F316:G316),1))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",H316=0,O316=\"E\",O316=\"M\"),0,IF(SUM(F316:H316)<Inputs!$D$258,1/Inputs!$D$258*SUM(F316:H316),1))","v":0},0,{"$f":"IF(OR($J316=\"T\",$K316=\"T\",F316=0),0,IF(AND(O316=\"E\",F316>Inputs!$D$253),(F316-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",G316=0),0,IF(AND(O316=\"M\",SUM(F316:G316)>Inputs!$D$256),(SUM(F316:G316)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",H316=0),0,IF(AND(O316=\"H\",SUM(F316:H316)>Inputs!$D$260),(SUM(F316:H316)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K316=\"T\",$J316=\"T\",O316=\"M\",O316=\"H\"),0,IF(F316<Inputs!$D$251,1/Inputs!$D$251*F316,IF(F316>Inputs!$D$253,1/Inputs!$D$253*F316,1)))","v":1},{"$f":"IF(OR($K316=\"T\",$J316=\"T\",O316=\"E\",O316=\"H\"),0,IF(SUM(F316:G316)<Inputs!$D$254,1/Inputs!$D$254*SUM(F316:G316),IF(SUM(F316:G316)>Inputs!$D$256,1/Inputs!$D$256*SUM(F316:G316),1)))","v":0},{"$f":"IF(OR($K316=\"T\",$J316=\"T\",O316=\"E\",O316=\"M\"),0,IF(SUM(F316:H316)<Inputs!$D$258,1/Inputs!$D$258*SUM(F316:H316),IF(SUM(F316:H316)>Inputs!$D$261,1/Inputs!$D$261*SUM(F316:H316),1)))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",F316=0,O316=\"M\",O316=\"H\"),0,1/Inputs!$D$253*F316)","v":0.97210416666666666},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",G316=0,O316=\"E\",O316=\"H\"),0,1/Inputs!$D$256*SUM(F316:G316))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",H316=0,O316=\"E\",O316=\"M\"),0,4/Inputs!$D$261*SUM(F316:H316))","v":0},2.9721041666666665,287445.84373338794,313085.79976054921,229165.06788066478,264697.75395179243,226362.83533602196,0,0,0,0,0,0,0,0,1320757.3006624165,0,0,1320757.3006624165,264151.46013248328,0,0,0,264151.46013248328,0,0,0,0,0,0,0,0,0,0,0,0,67932.910173159587,0,0,5442.49541919688,37740.505651755324,0,0,73375.405592356459,0,0,0,0,67932.910173159587,5442.49541919688,0,71596.536672382179,{"$f":"0.05*($AF316+AK316+AP316+AT316+SUM(AU316:BD316))*175*Inputs!$D$228*(1+0.0765)","v":21224.821871595872},350688.08097280277,113705.74465133679,0,0,0,0,0,0,54502.816359276891,0,0,43700.590469846386,0,0,211909.15148046007,{"$f":"Inputs!$D$152*F316+Inputs!$D$153*G316+Inputs!$D$154*H316","v":94049.542300076093},{"$f":"Inputs!$D$155*I316","v":82334.928651535593},{"$f":"'Voc Ed'!L316","v":0},{"$f":"Inputs!$D$156*$I316","v":8233.4928651535593},{"$f":"Inputs!$D$157*$I316","v":32933.971460614237},{"$f":"Inputs!$D$158*$I316","v":10553.515452224703},{"$f":"IF(Inputs!$D$100=1,0,Activities!R316)","v":6783.6811672500007},234889.1318968542,2382395.1251450172]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!U44","v":"1902011"},{"$f":"'School Reference Sheet'!V44","v":"Truman Elementary"},{"$f":"'School Reference Sheet'!W44","v":"K-4"},{"$f":"IF(M317=1,SUM(ADM!F317:J317),IF(N317=1,SUM(ADM!F317:L317),SUM(ADM!F317:K317,0)))","v":287.714},{"$f":"ADM!S317-'School Resources'!H317-'School Resources'!F317","v":0},{"$f":"IF(SUM(ADM!N317:R317)=ADM!S317,SUM(ADM!N317:R317),IF(OR(SUM(ADM!F317:O317)=ADM!S317,SUM(ADM!G317:O317)=ADM!S317,SUM(ADM!H317:O317)=ADM!S317,SUM(ADM!I317:O317)=ADM!S317,SUM(ADM!J317:O317)=ADM!S317,SUM(ADM!K317:O317)=ADM!S317,SUM(ADM!L317:O317)=ADM!S317,SUM(ADM!M317:O317)=ADM!S317,SUM(ADM!N317:O317)=ADM!S317),0,SUM(ADM!O317:R317)))","v":0},{"$f":"SUM(ADM!$F317:$R317)","v":287.714},"F",{"$f":"IF(I317<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F317:J317)=0,SUM(ADM!O317:R317)=0,ADM!K317>0,ADM!N317>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M317:R317)=0,ADM!L317>0),1,0)","v":0},"E",{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!F317/Inputs!$D$80)","v":4.4871249999999998},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!G317/Inputs!$D$81)","v":3.2603749999999998},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!H317/Inputs!$D$82)","v":2.8331875000000002},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!I317/Inputs!$D$83)","v":4.0778749999999997},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!J317/Inputs!$D$84)","v":3.3235625},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(M317=1,ADM!K317/Inputs!$D$95,ADM!K317/Inputs!$D$85))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(N317=1,ADM!L317/Inputs!$D$96,ADM!L317/Inputs!$D$86))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!M317/Inputs!$D$87)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!N317/Inputs!$D$88)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!O317/Inputs!$D$89)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!P317/Inputs!$D$90)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!Q317/Inputs!$D$91)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,ADM!R317/Inputs!$D$92)","v":0},17.982125,0,{"$f":"IF(SUM(ADM!N317:R317)=ADM!S317,SUM(X317:AB317),IF(OR(SUM(ADM!F317:O317)=ADM!S317,SUM(ADM!G317:O317)=ADM!S317,SUM(ADM!H317:O317)=ADM!S317,SUM(ADM!I317:O317)=ADM!S317,SUM(ADM!J317:O317)=ADM!S317,SUM(ADM!K317:O317)=ADM!S317,SUM(ADM!L317:O317)=ADM!S317,SUM(ADM!M317:O317)=ADM!S317,SUM(ADM!N317:O317)=ADM!S317),SUM(Z317:AB317),SUM(Y317:AB317)))","v":0},17.982125,{"$f":"Inputs!$D$39*AC317","v":3.596425},{"$f":"Inputs!$D$40*AD317","v":0},{"$f":"Inputs!$D$41*AE317","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'Voc Ed'!H317)","v":0},3.596425,{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$72=1,$F317=0,Inputs!$D$74<=$AC317+$AG317),0,IF(AND($F317>0,$F317<=Inputs!$D$104,Inputs!$D$72=2),$F317/Inputs!$D$94-($AC317+$AG317),Inputs!$D$74-($AC317+$AG317)))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$72=1,$G317=0,Inputs!$D$75<=$AD317+$AH317),0,IF(Inputs!$D$72=2,IF(AND($G317>0,$G317<=Inputs!$D$104),$G317/Inputs!$D$94-($AD317+$AH317),Inputs!$D$75-($AD317+$AH317))))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$72=1,$H317=0,Inputs!$D$76<=$AE317+$AI317+AJ317),0,IF(Inputs!$D$72=2,IF(AND($H317>0,$H317<=Inputs!$D$104),$H317/Inputs!$D$94-($AE317+$AI317+$AJ317),Inputs!$D$76-($AE317+$AI317+$AJ317))))","v":0},{"$f":"IF(OR(J317=\"T\",K317=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O317=\"EM\",(AD317+AH317+AJ317)<Inputs!$D$75),Inputs!$D$75-(AD317+AH317+AJ317),IF(AND(O317=\"M\",(AD317+AH317+AJ317)<Inputs!$D$75),Inputs!$D$75-(AD317+AH317+AJ317),IF(AND(OR(O317=\"MH\",O317=\"H\",O317=\"EMH\"),(AD317+AE317+AH317+AI317+AJ317)<Inputs!$D$76),Inputs!$D$76-(AD317+AE317+AH317+AI317+AJ317),0)))),0))","v":0},0,{"$f":"IF($J317=\"T\",$I317/Inputs!$D$93,0)","v":0},{"$f":"IF(L317=1,(I317/7)*1.5,IF($J317=\"T\",0,IF(AND($K317=\"T\",($I317/Inputs!$D$94)>=1),$I317/Inputs!$D$94,IF(AND($K317=\"T\",($I317/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L317","v":0},0,{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$234=0,O317=\"M\",O317=\"H\"), 0,(F317*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$234=0,O317=\"E\",O317=\"H\"), 0,(SUM(F317:G317)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",Inputs!$D$234=0,O317=\"E\",O317=\"M\"), 0,(SUM(F317:H317)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'At-Risk'!T317/100)","v":1.0900000000000001},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'At-Risk'!U317/100)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'At-Risk'!V317/100)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(AND(O317=\"E\", SUM(AX317:AZ317)<1/Inputs!$D$253*F317),1/Inputs!$D$253*F317-SUM(AX317:AZ317),IF(AND(O317=\"M\", SUM(AX317:AZ317)<1/Inputs!$D$256*SUM(F317:G317)),1/Inputs!$D$256* SUM(F317:G317)-SUM(AX317:AZ317),IF(AND(O317=\"H\",SUM(AX317:AZ317)<1/Inputs!$D$260*SUM(F317:H317)),1/Inputs!$D$260*SUM(F317:H317)-SUM(AX317:AZ317),0))))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'At-Risk'!AJ317/100)","v":0.02},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F317:$R317)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F317:$K317)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J317:$K317)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L317:$N317)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O317:$R317)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F317:$R317)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F317:$K317)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J317:$K317)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L317:$N317)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O317:$R317)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",F317=0,Inputs!$D$247=0,O317=\"M\",O317=\"H\"),0,1/Inputs!$D$253*F317)","v":0.99900694444444438},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",G317=0,Inputs!$D$247=0,O317=\"H\",O317=\"E\"),0,IF(SUM(F317:G317)<Inputs!$D$254,1/Inputs!$D$254*SUM(F317:G317),IF(SUM(F317:G317)>Inputs!$D$257,1/Inputs!$D$257*SUM(F317:G317),1)))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",H317=0,Inputs!$D$247=0,O317=\"E\",O317=\"M\"),0,IF(SUM(F317:H317)<Inputs!$D$258,1/Inputs!$D$258*SUM(F317:H317),IF(SUM(F317:H317)>Inputs!$D$261,1/Inputs!$D$261*SUM(F317:H317),1)))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",G317=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G317)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",H317=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H317)","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,'At-Risk'!S317/100)","v":1.0900000000000001},{"$f":"IF(OR($J317=\"T\",$K317=\"T\"),0,IF(AND(O317=\"E\",'At-Risk'!S317/100<1/Inputs!$D$253*F317),1/Inputs!$D$253*F317-'At-Risk'!S317/100,IF(AND(O317=\"M\",'At-Risk'!S317/100<1/Inputs!$D$256*SUM(F317:G317)),1/Inputs!$D$256* SUM(F317:G317)-'At-Risk'!S317/100,IF(AND(O317=\"H\",'At-Risk'!S317/100<1/Inputs!$D$260*SUM(F317:H317)),1/Inputs!$D$260*SUM(F317:H317)-'At-Risk'!S317/100,0))))","v":0},0,{"$f":"IF(OR(J317=\"T\",K317=\"T\"),0,IF(O317=\"E\",2/Inputs!$D$253*F317,IF(O317=\"M\",2/Inputs!$D$256*SUM(F317:G317),IF(O317=\"H\",5/Inputs!$D$261*SUM(F317:H317),0))))","v":1.9980138888888888},5.1970208333333332,{"$f":"IF(OR($J317=\"T\",$K317=\"T\",F317=0,O317=\"M\",O317=\"H\"),0,IF(F317<Inputs!$D$251,1/Inputs!$D$251*F317,1))","v":1},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",G317=0,O317=\"E\",O317=\"H\"),0,IF(SUM(F317:G317)<Inputs!$D$254,1/Inputs!$D$254*SUM(F317:G317),1))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",H317=0,O317=\"E\",O317=\"M\"),0,IF(SUM(F317:H317)<Inputs!$D$258,1/Inputs!$D$258*SUM(F317:H317),1))","v":0},0,{"$f":"IF(OR($J317=\"T\",$K317=\"T\",F317=0),0,IF(AND(O317=\"E\",F317>Inputs!$D$253),(F317-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",G317=0),0,IF(AND(O317=\"M\",SUM(F317:G317)>Inputs!$D$256),(SUM(F317:G317)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",H317=0),0,IF(AND(O317=\"H\",SUM(F317:H317)>Inputs!$D$260),(SUM(F317:H317)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K317=\"T\",$J317=\"T\",O317=\"M\",O317=\"H\"),0,IF(F317<Inputs!$D$251,1/Inputs!$D$251*F317,IF(F317>Inputs!$D$253,1/Inputs!$D$253*F317,1)))","v":1},{"$f":"IF(OR($K317=\"T\",$J317=\"T\",O317=\"E\",O317=\"H\"),0,IF(SUM(F317:G317)<Inputs!$D$254,1/Inputs!$D$254*SUM(F317:G317),IF(SUM(F317:G317)>Inputs!$D$256,1/Inputs!$D$256*SUM(F317:G317),1)))","v":0},{"$f":"IF(OR($K317=\"T\",$J317=\"T\",O317=\"E\",O317=\"M\"),0,IF(SUM(F317:H317)<Inputs!$D$258,1/Inputs!$D$258*SUM(F317:H317),IF(SUM(F317:H317)>Inputs!$D$261,1/Inputs!$D$261*SUM(F317:H317),1)))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",F317=0,O317=\"M\",O317=\"H\"),0,1/Inputs!$D$253*F317)","v":0.99900694444444438},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",G317=0,O317=\"E\",O317=\"H\"),0,1/Inputs!$D$256*SUM(F317:G317))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",H317=0,O317=\"E\",O317=\"M\"),0,4/Inputs!$D$261*SUM(F317:H317))","v":0},2.9990069444444445,338692.73284526519,246096.40222868352,213851.85771246508,307802.12896930345,250865.8586304241,0,0,0,0,0,0,0,0,1357308.9803861415,0,0,1357308.9803861415,271461.79607722827,0,0,0,271461.79607722827,0,0,0,0,0,0,0,0,0,0,0,0,82274.30232082661,0,0,0,1509.620226070213,0,0,75406.054465896741,0,0,0,0,82274.30232082661,0,0,73577.955723758467,{"$f":"0.05*($AF317+AK317+AP317+AT317+SUM(AU317:BD317))*175*Inputs!$D$228*(1+0.0765)","v":21431.686125271946},336473.92118265061,113705.74465133679,0,0,0,0,0,0,54502.816359276891,0,0,44909.995093837759,0,0,213118.55610445145,{"$f":"Inputs!$D$152*F317+Inputs!$D$153*G317+Inputs!$D$154*H317","v":96652.343546445263},{"$f":"Inputs!$D$155*I317","v":84613.53043600978},{"$f":"'Voc Ed'!L317","v":0},{"$f":"Inputs!$D$156*$I317","v":8461.3530436009769},{"$f":"Inputs!$D$157*$I317","v":33845.412174403908},{"$f":"Inputs!$D$158*$I317","v":10845.581766433705},{"$f":"IF(Inputs!$D$100=1,0,Activities!R317)","v":6971.4181127500005},241389.63907964362,2419752.8928301153]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!X44","v":"1902012"},{"$f":"'School Reference Sheet'!Y44","v":"Monroe Intermediate School"},{"$f":"'School Reference Sheet'!Z44","v":"5-6"},{"$f":"IF(M318=1,SUM(ADM!F318:J318),IF(N318=1,SUM(ADM!F318:L318),SUM(ADM!F318:K318,0)))","v":420.06066666666663},{"$f":"ADM!S318-'School Resources'!H318-'School Resources'!F318","v":0},{"$f":"IF(SUM(ADM!N318:R318)=ADM!S318,SUM(ADM!N318:R318),IF(OR(SUM(ADM!F318:O318)=ADM!S318,SUM(ADM!G318:O318)=ADM!S318,SUM(ADM!H318:O318)=ADM!S318,SUM(ADM!I318:O318)=ADM!S318,SUM(ADM!J318:O318)=ADM!S318,SUM(ADM!K318:O318)=ADM!S318,SUM(ADM!L318:O318)=ADM!S318,SUM(ADM!M318:O318)=ADM!S318,SUM(ADM!N318:O318)=ADM!S318),0,SUM(ADM!O318:R318)))","v":0},{"$f":"SUM(ADM!$F318:$R318)","v":420.06066666666663},"F",{"$f":"IF(I318<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F318:J318)=0,SUM(ADM!O318:R318)=0,ADM!K318>0,ADM!N318>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M318:R318)=0,ADM!L318>0),1,0)","v":1},"E",{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!F318/Inputs!$D$80)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!G318/Inputs!$D$81)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!H318/Inputs!$D$82)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!I318/Inputs!$D$83)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!J318/Inputs!$D$84)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(M318=1,ADM!K318/Inputs!$D$95,ADM!K318/Inputs!$D$85))","v":13.113791666666666},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(N318=1,ADM!L318/Inputs!$D$96,ADM!L318/Inputs!$D$86))","v":13.14},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!M318/Inputs!$D$87)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!N318/Inputs!$D$88)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!O318/Inputs!$D$89)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!P318/Inputs!$D$90)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!Q318/Inputs!$D$91)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,ADM!R318/Inputs!$D$92)","v":0},26.253791666666665,0,{"$f":"IF(SUM(ADM!N318:R318)=ADM!S318,SUM(X318:AB318),IF(OR(SUM(ADM!F318:O318)=ADM!S318,SUM(ADM!G318:O318)=ADM!S318,SUM(ADM!H318:O318)=ADM!S318,SUM(ADM!I318:O318)=ADM!S318,SUM(ADM!J318:O318)=ADM!S318,SUM(ADM!K318:O318)=ADM!S318,SUM(ADM!L318:O318)=ADM!S318,SUM(ADM!M318:O318)=ADM!S318,SUM(ADM!N318:O318)=ADM!S318),SUM(Z318:AB318),SUM(Y318:AB318)))","v":0},26.253791666666665,{"$f":"Inputs!$D$39*AC318","v":5.2507583333333336},{"$f":"Inputs!$D$40*AD318","v":0},{"$f":"Inputs!$D$41*AE318","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'Voc Ed'!H318)","v":0},5.2507583333333336,{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$72=1,$F318=0,Inputs!$D$74<=$AC318+$AG318),0,IF(AND($F318>0,$F318<=Inputs!$D$104,Inputs!$D$72=2),$F318/Inputs!$D$94-($AC318+$AG318),Inputs!$D$74-($AC318+$AG318)))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$72=1,$G318=0,Inputs!$D$75<=$AD318+$AH318),0,IF(Inputs!$D$72=2,IF(AND($G318>0,$G318<=Inputs!$D$104),$G318/Inputs!$D$94-($AD318+$AH318),Inputs!$D$75-($AD318+$AH318))))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$72=1,$H318=0,Inputs!$D$76<=$AE318+$AI318+AJ318),0,IF(Inputs!$D$72=2,IF(AND($H318>0,$H318<=Inputs!$D$104),$H318/Inputs!$D$94-($AE318+$AI318+$AJ318),Inputs!$D$76-($AE318+$AI318+$AJ318))))","v":0},{"$f":"IF(OR(J318=\"T\",K318=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O318=\"EM\",(AD318+AH318+AJ318)<Inputs!$D$75),Inputs!$D$75-(AD318+AH318+AJ318),IF(AND(O318=\"M\",(AD318+AH318+AJ318)<Inputs!$D$75),Inputs!$D$75-(AD318+AH318+AJ318),IF(AND(OR(O318=\"MH\",O318=\"H\",O318=\"EMH\"),(AD318+AE318+AH318+AI318+AJ318)<Inputs!$D$76),Inputs!$D$76-(AD318+AE318+AH318+AI318+AJ318),0)))),0))","v":0},0,{"$f":"IF($J318=\"T\",$I318/Inputs!$D$93,0)","v":0},{"$f":"IF(L318=1,(I318/7)*1.5,IF($J318=\"T\",0,IF(AND($K318=\"T\",($I318/Inputs!$D$94)>=1),$I318/Inputs!$D$94,IF(AND($K318=\"T\",($I318/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L318","v":0},0,{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$234=0,O318=\"M\",O318=\"H\"), 0,(F318*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$234=0,O318=\"E\",O318=\"H\"), 0,(SUM(F318:G318)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",Inputs!$D$234=0,O318=\"E\",O318=\"M\"), 0,(SUM(F318:H318)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'At-Risk'!T318/100)","v":1.25},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'At-Risk'!U318/100)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'At-Risk'!V318/100)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(AND(O318=\"E\", SUM(AX318:AZ318)<1/Inputs!$D$253*F318),1/Inputs!$D$253*F318-SUM(AX318:AZ318),IF(AND(O318=\"M\", SUM(AX318:AZ318)<1/Inputs!$D$256*SUM(F318:G318)),1/Inputs!$D$256* SUM(F318:G318)-SUM(AX318:AZ318),IF(AND(O318=\"H\",SUM(AX318:AZ318)<1/Inputs!$D$260*SUM(F318:H318)),1/Inputs!$D$260*SUM(F318:H318)-SUM(AX318:AZ318),0))))","v":0.20854398148148134},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'At-Risk'!AJ318/100)","v":0.21},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F318:$R318)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F318:$K318)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J318:$K318)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L318:$N318)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O318:$R318)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F318:$R318)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F318:$K318)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J318:$K318)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L318:$N318)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O318:$R318)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",F318=0,Inputs!$D$247=0,O318=\"M\",O318=\"H\"),0,1/Inputs!$D$253*F318)","v":1.4585439814814813},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",G318=0,Inputs!$D$247=0,O318=\"H\",O318=\"E\"),0,IF(SUM(F318:G318)<Inputs!$D$254,1/Inputs!$D$254*SUM(F318:G318),IF(SUM(F318:G318)>Inputs!$D$257,1/Inputs!$D$257*SUM(F318:G318),1)))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",H318=0,Inputs!$D$247=0,O318=\"E\",O318=\"M\"),0,IF(SUM(F318:H318)<Inputs!$D$258,1/Inputs!$D$258*SUM(F318:H318),IF(SUM(F318:H318)>Inputs!$D$261,1/Inputs!$D$261*SUM(F318:H318),1)))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",G318=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G318)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",H318=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H318)","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,'At-Risk'!S318/100)","v":1.25},{"$f":"IF(OR($J318=\"T\",$K318=\"T\"),0,IF(AND(O318=\"E\",'At-Risk'!S318/100<1/Inputs!$D$253*F318),1/Inputs!$D$253*F318-'At-Risk'!S318/100,IF(AND(O318=\"M\",'At-Risk'!S318/100<1/Inputs!$D$256*SUM(F318:G318)),1/Inputs!$D$256* SUM(F318:G318)-'At-Risk'!S318/100,IF(AND(O318=\"H\",'At-Risk'!S318/100<1/Inputs!$D$260*SUM(F318:H318)),1/Inputs!$D$260*SUM(F318:H318)-'At-Risk'!S318/100,0))))","v":0.20854398148148134},0,{"$f":"IF(OR(J318=\"T\",K318=\"T\"),0,IF(O318=\"E\",2/Inputs!$D$253*F318,IF(O318=\"M\",2/Inputs!$D$256*SUM(F318:G318),IF(O318=\"H\",5/Inputs!$D$261*SUM(F318:H318),0))))","v":2.9170879629629627},7.5027199074074069,{"$f":"IF(OR($J318=\"T\",$K318=\"T\",F318=0,O318=\"M\",O318=\"H\"),0,IF(F318<Inputs!$D$251,1/Inputs!$D$251*F318,1))","v":1},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",G318=0,O318=\"E\",O318=\"H\"),0,IF(SUM(F318:G318)<Inputs!$D$254,1/Inputs!$D$254*SUM(F318:G318),1))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",H318=0,O318=\"E\",O318=\"M\"),0,IF(SUM(F318:H318)<Inputs!$D$258,1/Inputs!$D$258*SUM(F318:H318),1))","v":0},0,{"$f":"IF(OR($J318=\"T\",$K318=\"T\",F318=0),0,IF(AND(O318=\"E\",F318>Inputs!$D$253),(F318-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.45854398148148134},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",G318=0),0,IF(AND(O318=\"M\",SUM(F318:G318)>Inputs!$D$256),(SUM(F318:G318)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",H318=0),0,IF(AND(O318=\"H\",SUM(F318:H318)>Inputs!$D$260),(SUM(F318:H318)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K318=\"T\",$J318=\"T\",O318=\"M\",O318=\"H\"),0,IF(F318<Inputs!$D$251,1/Inputs!$D$251*F318,IF(F318>Inputs!$D$253,1/Inputs!$D$253*F318,1)))","v":1.4585439814814813},{"$f":"IF(OR($K318=\"T\",$J318=\"T\",O318=\"E\",O318=\"H\"),0,IF(SUM(F318:G318)<Inputs!$D$254,1/Inputs!$D$254*SUM(F318:G318),IF(SUM(F318:G318)>Inputs!$D$256,1/Inputs!$D$256*SUM(F318:G318),1)))","v":0},{"$f":"IF(OR($K318=\"T\",$J318=\"T\",O318=\"E\",O318=\"M\"),0,IF(SUM(F318:H318)<Inputs!$D$258,1/Inputs!$D$258*SUM(F318:H318),IF(SUM(F318:H318)>Inputs!$D$261,1/Inputs!$D$261*SUM(F318:H318),1)))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",F318=0,O318=\"M\",O318=\"H\"),0,1/Inputs!$D$253*F318)","v":1.4585439814814813},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",G318=0,O318=\"E\",O318=\"H\"),0,1/Inputs!$D$256*SUM(F318:G318))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",H318=0,O318=\"E\",O318=\"M\"),0,4/Inputs!$D$261*SUM(F318:H318))","v":0},4.3756319444444438,0,0,0,0,0,989842.25702355034,991820.48852812999,0,0,0,0,0,0,1981662.7455516802,0,0,1981662.7455516802,396332.54911033611,0,0,0,396332.54911033611,0,0,0,0,0,0,0,0,0,0,0,0,94351.264129388306,0,0,15741.110623482809,15851.012373737236,0,0,110092.37475287112,0,0,0,0,94351.264129388306,15741.110623482809,0,107423.36185688728,{"$f":"0.05*($AF318+AK318+AP318+AT318+SUM(AU318:BD318))*175*Inputs!$D$228*(1+0.0765)","v":31335.42416836946},484886.9226576073,113705.74465133679,0,0,0,44337.029612304221,0,0,79494.754774613728,0,0,65568.316032984905,0,0,303105.84507123963,{"$f":"Inputs!$D$152*F318+Inputs!$D$153*G318+Inputs!$D$154*H318","v":141111.82585837148},{"$f":"Inputs!$D$155*I318","v":123535.23291869897},{"$f":"'Voc Ed'!L318","v":0},{"$f":"Inputs!$D$156*$I318","v":12353.523291869897},{"$f":"Inputs!$D$157*$I318","v":49414.093167479587},{"$f":"Inputs!$D$158*$I318","v":15834.482531944868},{"$f":"IF(Inputs!$D$100=1,0,Activities!R318)","v":83932.497560735355},426181.65532910009,3592169.7177199628]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!AA44","v":"1902050"},{"$f":"'School Reference Sheet'!AB44","v":"Lincoln Middle School"},{"$f":"'School Reference Sheet'!AC44","v":"7-8"},{"$f":"IF(M319=1,SUM(ADM!F319:J319),IF(N319=1,SUM(ADM!F319:L319),SUM(ADM!F319:K319,0)))","v":0},{"$f":"ADM!S319-'School Resources'!H319-'School Resources'!F319","v":419.18299999999999},{"$f":"IF(SUM(ADM!N319:R319)=ADM!S319,SUM(ADM!N319:R319),IF(OR(SUM(ADM!F319:O319)=ADM!S319,SUM(ADM!G319:O319)=ADM!S319,SUM(ADM!H319:O319)=ADM!S319,SUM(ADM!I319:O319)=ADM!S319,SUM(ADM!J319:O319)=ADM!S319,SUM(ADM!K319:O319)=ADM!S319,SUM(ADM!L319:O319)=ADM!S319,SUM(ADM!M319:O319)=ADM!S319,SUM(ADM!N319:O319)=ADM!S319),0,SUM(ADM!O319:R319)))","v":0},{"$f":"SUM(ADM!$F319:$R319)","v":419.18299999999999},"F",{"$f":"IF(I319<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F319:J319)=0,SUM(ADM!O319:R319)=0,ADM!K319>0,ADM!N319>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M319:R319)=0,ADM!L319>0),1,0)","v":0},"M",{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!F319/Inputs!$D$80)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!G319/Inputs!$D$81)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!H319/Inputs!$D$82)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!I319/Inputs!$D$83)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!J319/Inputs!$D$84)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(M319=1,ADM!K319/Inputs!$D$95,ADM!K319/Inputs!$D$85))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(N319=1,ADM!L319/Inputs!$D$96,ADM!L319/Inputs!$D$86))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!M319/Inputs!$D$87)","v":10.393761904761906},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!N319/Inputs!$D$88)","v":9.5673333333333321},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!O319/Inputs!$D$89)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!P319/Inputs!$D$90)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!Q319/Inputs!$D$91)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,ADM!R319/Inputs!$D$92)","v":0},0,19.96109523809524,{"$f":"IF(SUM(ADM!N319:R319)=ADM!S319,SUM(X319:AB319),IF(OR(SUM(ADM!F319:O319)=ADM!S319,SUM(ADM!G319:O319)=ADM!S319,SUM(ADM!H319:O319)=ADM!S319,SUM(ADM!I319:O319)=ADM!S319,SUM(ADM!J319:O319)=ADM!S319,SUM(ADM!K319:O319)=ADM!S319,SUM(ADM!L319:O319)=ADM!S319,SUM(ADM!M319:O319)=ADM!S319,SUM(ADM!N319:O319)=ADM!S319),SUM(Z319:AB319),SUM(Y319:AB319)))","v":0},19.96109523809524,{"$f":"Inputs!$D$39*AC319","v":0},{"$f":"Inputs!$D$40*AD319","v":6.5871614285714291},{"$f":"Inputs!$D$41*AE319","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'Voc Ed'!H319)","v":0},6.5871614285714291,{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$72=1,$F319=0,Inputs!$D$74<=$AC319+$AG319),0,IF(AND($F319>0,$F319<=Inputs!$D$104,Inputs!$D$72=2),$F319/Inputs!$D$94-($AC319+$AG319),Inputs!$D$74-($AC319+$AG319)))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$72=1,$G319=0,Inputs!$D$75<=$AD319+$AH319),0,IF(Inputs!$D$72=2,IF(AND($G319>0,$G319<=Inputs!$D$104),$G319/Inputs!$D$94-($AD319+$AH319),Inputs!$D$75-($AD319+$AH319))))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$72=1,$H319=0,Inputs!$D$76<=$AE319+$AI319+AJ319),0,IF(Inputs!$D$72=2,IF(AND($H319>0,$H319<=Inputs!$D$104),$H319/Inputs!$D$94-($AE319+$AI319+$AJ319),Inputs!$D$76-($AE319+$AI319+$AJ319))))","v":0},{"$f":"IF(OR(J319=\"T\",K319=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O319=\"EM\",(AD319+AH319+AJ319)<Inputs!$D$75),Inputs!$D$75-(AD319+AH319+AJ319),IF(AND(O319=\"M\",(AD319+AH319+AJ319)<Inputs!$D$75),Inputs!$D$75-(AD319+AH319+AJ319),IF(AND(OR(O319=\"MH\",O319=\"H\",O319=\"EMH\"),(AD319+AE319+AH319+AI319+AJ319)<Inputs!$D$76),Inputs!$D$76-(AD319+AE319+AH319+AI319+AJ319),0)))),0))","v":0},0,{"$f":"IF($J319=\"T\",$I319/Inputs!$D$93,0)","v":0},{"$f":"IF(L319=1,(I319/7)*1.5,IF($J319=\"T\",0,IF(AND($K319=\"T\",($I319/Inputs!$D$94)>=1),$I319/Inputs!$D$94,IF(AND($K319=\"T\",($I319/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L319","v":0},0,{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$234=0,O319=\"M\",O319=\"H\"), 0,(F319*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$234=0,O319=\"E\",O319=\"H\"), 0,(SUM(F319:G319)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",Inputs!$D$234=0,O319=\"E\",O319=\"M\"), 0,(SUM(F319:H319)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'At-Risk'!T319/100)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'At-Risk'!U319/100)","v":1.33},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'At-Risk'!V319/100)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(AND(O319=\"E\", SUM(AX319:AZ319)<1/Inputs!$D$253*F319),1/Inputs!$D$253*F319-SUM(AX319:AZ319),IF(AND(O319=\"M\", SUM(AX319:AZ319)<1/Inputs!$D$256*SUM(F319:G319)),1/Inputs!$D$256* SUM(F319:G319)-SUM(AX319:AZ319),IF(AND(O319=\"H\",SUM(AX319:AZ319)<1/Inputs!$D$260*SUM(F319:H319)),1/Inputs!$D$260*SUM(F319:H319)-SUM(AX319:AZ319),0))))","v":7.3968253968237363E-4},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'At-Risk'!AJ319/100)","v":0.21},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F319:$R319)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F319:$K319)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J319:$K319)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L319:$N319)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O319:$R319)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F319:$R319)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F319:$K319)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J319:$K319)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L319:$N319)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O319:$R319)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",F319=0,Inputs!$D$247=0,O319=\"M\",O319=\"H\"),0,1/Inputs!$D$253*F319)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",G319=0,Inputs!$D$247=0,O319=\"H\",O319=\"E\"),0,IF(SUM(F319:G319)<Inputs!$D$254,1/Inputs!$D$254*SUM(F319:G319),IF(SUM(F319:G319)>Inputs!$D$257,1/Inputs!$D$257*SUM(F319:G319),1)))","v":1},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",H319=0,Inputs!$D$247=0,O319=\"E\",O319=\"M\"),0,IF(SUM(F319:H319)<Inputs!$D$258,1/Inputs!$D$258*SUM(F319:H319),IF(SUM(F319:H319)>Inputs!$D$261,1/Inputs!$D$261*SUM(F319:H319),1)))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",G319=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G319)","v":1.3307396825396824},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",H319=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H319)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,'At-Risk'!S319/100)","v":1.33},{"$f":"IF(OR($J319=\"T\",$K319=\"T\"),0,IF(AND(O319=\"E\",'At-Risk'!S319/100<1/Inputs!$D$253*F319),1/Inputs!$D$253*F319-'At-Risk'!S319/100,IF(AND(O319=\"M\",'At-Risk'!S319/100<1/Inputs!$D$256*SUM(F319:G319)),1/Inputs!$D$256* SUM(F319:G319)-'At-Risk'!S319/100,IF(AND(O319=\"H\",'At-Risk'!S319/100<1/Inputs!$D$260*SUM(F319:H319)),1/Inputs!$D$260*SUM(F319:H319)-'At-Risk'!S319/100,0))))","v":7.3968253968237363E-4},1.6767319999999999,{"$f":"IF(OR(J319=\"T\",K319=\"T\"),0,IF(O319=\"E\",2/Inputs!$D$253*F319,IF(O319=\"M\",2/Inputs!$D$256*SUM(F319:G319),IF(O319=\"H\",5/Inputs!$D$261*SUM(F319:H319),0))))","v":2.6614793650793649},9.540430412698413,{"$f":"IF(OR($J319=\"T\",$K319=\"T\",F319=0,O319=\"M\",O319=\"H\"),0,IF(F319<Inputs!$D$251,1/Inputs!$D$251*F319,1))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",G319=0,O319=\"E\",O319=\"H\"),0,IF(SUM(F319:G319)<Inputs!$D$254,1/Inputs!$D$254*SUM(F319:G319),1))","v":1},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",H319=0,O319=\"E\",O319=\"M\"),0,IF(SUM(F319:H319)<Inputs!$D$258,1/Inputs!$D$258*SUM(F319:H319),1))","v":0},0,{"$f":"IF(OR($J319=\"T\",$K319=\"T\",F319=0),0,IF(AND(O319=\"E\",F319>Inputs!$D$253),(F319-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",G319=0),0,IF(AND(O319=\"M\",SUM(F319:G319)>Inputs!$D$256),(SUM(F319:G319)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.3307396825396825},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",H319=0),0,IF(AND(O319=\"H\",SUM(F319:H319)>Inputs!$D$260),(SUM(F319:H319)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K319=\"T\",$J319=\"T\",O319=\"M\",O319=\"H\"),0,IF(F319<Inputs!$D$251,1/Inputs!$D$251*F319,IF(F319>Inputs!$D$253,1/Inputs!$D$253*F319,1)))","v":0},{"$f":"IF(OR($K319=\"T\",$J319=\"T\",O319=\"E\",O319=\"H\"),0,IF(SUM(F319:G319)<Inputs!$D$254,1/Inputs!$D$254*SUM(F319:G319),IF(SUM(F319:G319)>Inputs!$D$256,1/Inputs!$D$256*SUM(F319:G319),1)))","v":1.3307396825396824},{"$f":"IF(OR($K319=\"T\",$J319=\"T\",O319=\"E\",O319=\"M\"),0,IF(SUM(F319:H319)<Inputs!$D$258,1/Inputs!$D$258*SUM(F319:H319),IF(SUM(F319:H319)>Inputs!$D$261,1/Inputs!$D$261*SUM(F319:H319),1)))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",F319=0,O319=\"M\",O319=\"H\"),0,1/Inputs!$D$253*F319)","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",G319=0,O319=\"E\",O319=\"H\"),0,1/Inputs!$D$256*SUM(F319:G319))","v":1.3307396825396824},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",H319=0,O319=\"E\",O319=\"M\"),0,4/Inputs!$D$261*SUM(F319:H319))","v":0},3.9922190476190473,0,0,0,0,0,0,0,784531.65981933184,722151.99547778745,0,0,0,0,0,1506683.6552971194,0,1506683.6552971194,0,497205.60624804936,0,0,497205.60624804936,0,0,0,0,0,0,0,0,0,0,0,0,0,100389.74503366917,0,55.83198613877471,15851.012373737236,0,0,0,75481.011303510648,0,93259.699115900119,0,100389.74503366917,55.83198613877471,126561.42704495801,98010.435248979586,{"$f":"0.05*($AF319+AK319+AP319+AT319+SUM(AU319:BD319))*175*Inputs!$D$228*(1+0.0765)","v":26532.967216067143},636587.70634276851,0,113705.74465133679,0,0,0,31979.517104005907,0,0,72529.060539462735,0,0,59822.920097184426,0,278037.24239198986,{"$f":"Inputs!$D$152*F319+Inputs!$D$153*G319+Inputs!$D$154*H319","v":140816.98952720256},{"$f":"Inputs!$D$155*I319","v":123277.12078229729},{"$f":"'Voc Ed'!L319","v":0},{"$f":"Inputs!$D$156*$I319","v":12327.71207822973},{"$f":"Inputs!$D$157*$I319","v":49310.848312918919},{"$f":"Inputs!$D$158*$I319","v":15801.39826911092},{"$f":"IF(Inputs!$D$100=1,0,Activities!R319)","v":121845.97637128711},463380.04534104653,3381894.2556209737]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!AD44","v":"1902055"},{"$f":"'School Reference Sheet'!AE44","v":"Green River High School"},{"$f":"'School Reference Sheet'!AF44","v":"9-12"},{"$f":"IF(M320=1,SUM(ADM!F320:J320),IF(N320=1,SUM(ADM!F320:L320),SUM(ADM!F320:K320,0)))","v":0},{"$f":"ADM!S320-'School Resources'!H320-'School Resources'!F320","v":0},{"$f":"IF(SUM(ADM!N320:R320)=ADM!S320,SUM(ADM!N320:R320),IF(OR(SUM(ADM!F320:O320)=ADM!S320,SUM(ADM!G320:O320)=ADM!S320,SUM(ADM!H320:O320)=ADM!S320,SUM(ADM!I320:O320)=ADM!S320,SUM(ADM!J320:O320)=ADM!S320,SUM(ADM!K320:O320)=ADM!S320,SUM(ADM!L320:O320)=ADM!S320,SUM(ADM!M320:O320)=ADM!S320,SUM(ADM!N320:O320)=ADM!S320),0,SUM(ADM!O320:R320)))","v":730.82299999999998},{"$f":"SUM(ADM!$F320:$R320)","v":730.82299999999998},"F",{"$f":"IF(I320<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F320:J320)=0,SUM(ADM!O320:R320)=0,ADM!K320>0,ADM!N320>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M320:R320)=0,ADM!L320>0),1,0)","v":0},"H",{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!F320/Inputs!$D$80)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!G320/Inputs!$D$81)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!H320/Inputs!$D$82)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!I320/Inputs!$D$83)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!J320/Inputs!$D$84)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(M320=1,ADM!K320/Inputs!$D$95,ADM!K320/Inputs!$D$85))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(N320=1,ADM!L320/Inputs!$D$96,ADM!L320/Inputs!$D$86))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!M320/Inputs!$D$87)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!N320/Inputs!$D$88)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!O320/Inputs!$D$89)","v":9.570904761904762},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!P320/Inputs!$D$90)","v":8.3363333333333323},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!Q320/Inputs!$D$91)","v":8.6748095238095235},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,ADM!R320/Inputs!$D$92)","v":8.2190476190476183},0,0,{"$f":"IF(SUM(ADM!N320:R320)=ADM!S320,SUM(X320:AB320),IF(OR(SUM(ADM!F320:O320)=ADM!S320,SUM(ADM!G320:O320)=ADM!S320,SUM(ADM!H320:O320)=ADM!S320,SUM(ADM!I320:O320)=ADM!S320,SUM(ADM!J320:O320)=ADM!S320,SUM(ADM!K320:O320)=ADM!S320,SUM(ADM!L320:O320)=ADM!S320,SUM(ADM!M320:O320)=ADM!S320,SUM(ADM!N320:O320)=ADM!S320),SUM(Z320:AB320),SUM(Y320:AB320)))","v":34.801095238095229},34.801095238095229,{"$f":"Inputs!$D$39*AC320","v":0},{"$f":"Inputs!$D$40*AD320","v":0},{"$f":"Inputs!$D$41*AE320","v":11.484361428571425},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'Voc Ed'!H320)","v":0.8952714285714285},12.379632857142854,{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$72=1,$F320=0,Inputs!$D$74<=$AC320+$AG320),0,IF(AND($F320>0,$F320<=Inputs!$D$104,Inputs!$D$72=2),$F320/Inputs!$D$94-($AC320+$AG320),Inputs!$D$74-($AC320+$AG320)))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$72=1,$G320=0,Inputs!$D$75<=$AD320+$AH320),0,IF(Inputs!$D$72=2,IF(AND($G320>0,$G320<=Inputs!$D$104),$G320/Inputs!$D$94-($AD320+$AH320),Inputs!$D$75-($AD320+$AH320))))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$72=1,$H320=0,Inputs!$D$76<=$AE320+$AI320+AJ320),0,IF(Inputs!$D$72=2,IF(AND($H320>0,$H320<=Inputs!$D$104),$H320/Inputs!$D$94-($AE320+$AI320+$AJ320),Inputs!$D$76-($AE320+$AI320+$AJ320))))","v":0},{"$f":"IF(OR(J320=\"T\",K320=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O320=\"EM\",(AD320+AH320+AJ320)<Inputs!$D$75),Inputs!$D$75-(AD320+AH320+AJ320),IF(AND(O320=\"M\",(AD320+AH320+AJ320)<Inputs!$D$75),Inputs!$D$75-(AD320+AH320+AJ320),IF(AND(OR(O320=\"MH\",O320=\"H\",O320=\"EMH\"),(AD320+AE320+AH320+AI320+AJ320)<Inputs!$D$76),Inputs!$D$76-(AD320+AE320+AH320+AI320+AJ320),0)))),0))","v":0},0,{"$f":"IF($J320=\"T\",$I320/Inputs!$D$93,0)","v":0},{"$f":"IF(L320=1,(I320/7)*1.5,IF($J320=\"T\",0,IF(AND($K320=\"T\",($I320/Inputs!$D$94)>=1),$I320/Inputs!$D$94,IF(AND($K320=\"T\",($I320/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L320","v":0},0,{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$234=0,O320=\"M\",O320=\"H\"), 0,(F320*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$234=0,O320=\"E\",O320=\"H\"), 0,(SUM(F320:G320)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",Inputs!$D$234=0,O320=\"E\",O320=\"M\"), 0,(SUM(F320:H320)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'At-Risk'!T320/100)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'At-Risk'!U320/100)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'At-Risk'!V320/100)","v":1.44},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(AND(O320=\"E\", SUM(AX320:AZ320)<1/Inputs!$D$253*F320),1/Inputs!$D$253*F320-SUM(AX320:AZ320),IF(AND(O320=\"M\", SUM(AX320:AZ320)<1/Inputs!$D$256*SUM(F320:G320)),1/Inputs!$D$256* SUM(F320:G320)-SUM(AX320:AZ320),IF(AND(O320=\"H\",SUM(AX320:AZ320)<1/Inputs!$D$260*SUM(F320:H320)),1/Inputs!$D$260*SUM(F320:H320)-SUM(AX320:AZ320),0))))","v":0.88007301587301567},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'At-Risk'!AJ320/100)","v":0.23},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F320:$R320)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F320:$K320)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J320:$K320)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L320:$N320)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O320:$R320)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F320:$R320)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F320:$K320)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J320:$K320)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L320:$N320)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O320:$R320)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",F320=0,Inputs!$D$247=0,O320=\"M\",O320=\"H\"),0,1/Inputs!$D$253*F320)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",G320=0,Inputs!$D$247=0,O320=\"H\",O320=\"E\"),0,IF(SUM(F320:G320)<Inputs!$D$254,1/Inputs!$D$254*SUM(F320:G320),IF(SUM(F320:G320)>Inputs!$D$257,1/Inputs!$D$257*SUM(F320:G320),1)))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",H320=0,Inputs!$D$247=0,O320=\"E\",O320=\"M\"),0,IF(SUM(F320:H320)<Inputs!$D$258,1/Inputs!$D$258*SUM(F320:H320),IF(SUM(F320:H320)>Inputs!$D$261,1/Inputs!$D$261*SUM(F320:H320),1)))","v":1.1600365079365078},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",G320=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G320)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",H320=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H320)","v":2.3200730158730156},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,'At-Risk'!S320/100)","v":1.44},{"$f":"IF(OR($J320=\"T\",$K320=\"T\"),0,IF(AND(O320=\"E\",'At-Risk'!S320/100<1/Inputs!$D$253*F320),1/Inputs!$D$253*F320-'At-Risk'!S320/100,IF(AND(O320=\"M\",'At-Risk'!S320/100<1/Inputs!$D$256*SUM(F320:G320)),1/Inputs!$D$256* SUM(F320:G320)-'At-Risk'!S320/100,IF(AND(O320=\"H\",'At-Risk'!S320/100<1/Inputs!$D$260*SUM(F320:H320)),1/Inputs!$D$260*SUM(F320:H320)-'At-Risk'!S320/100,0))))","v":0.88007301587301567},2.923292,{"$f":"IF(OR(J320=\"T\",K320=\"T\"),0,IF(O320=\"E\",2/Inputs!$D$253*F320,IF(O320=\"M\",2/Inputs!$D$256*SUM(F320:G320),IF(O320=\"H\",5/Inputs!$D$261*SUM(F320:H320),0))))","v":5.8001825396825391},17.073730095238094,{"$f":"IF(OR($J320=\"T\",$K320=\"T\",F320=0,O320=\"M\",O320=\"H\"),0,IF(F320<Inputs!$D$251,1/Inputs!$D$251*F320,1))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",G320=0,O320=\"E\",O320=\"H\"),0,IF(SUM(F320:G320)<Inputs!$D$254,1/Inputs!$D$254*SUM(F320:G320),1))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",H320=0,O320=\"E\",O320=\"M\"),0,IF(SUM(F320:H320)<Inputs!$D$258,1/Inputs!$D$258*SUM(F320:H320),1))","v":1},0,{"$f":"IF(OR($J320=\"T\",$K320=\"T\",F320=0),0,IF(AND(O320=\"E\",F320>Inputs!$D$253),(F320-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",G320=0),0,IF(AND(O320=\"M\",SUM(F320:G320)>Inputs!$D$256),(SUM(F320:G320)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",H320=0),0,IF(AND(O320=\"H\",SUM(F320:H320)>Inputs!$D$260),(SUM(F320:H320)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.3200730158730158},{"$f":"IF(OR($K320=\"T\",$J320=\"T\",O320=\"M\",O320=\"H\"),0,IF(F320<Inputs!$D$251,1/Inputs!$D$251*F320,IF(F320>Inputs!$D$253,1/Inputs!$D$253*F320,1)))","v":0},{"$f":"IF(OR($K320=\"T\",$J320=\"T\",O320=\"E\",O320=\"H\"),0,IF(SUM(F320:G320)<Inputs!$D$254,1/Inputs!$D$254*SUM(F320:G320),IF(SUM(F320:G320)>Inputs!$D$256,1/Inputs!$D$256*SUM(F320:G320),1)))","v":0},{"$f":"IF(OR($K320=\"T\",$J320=\"T\",O320=\"E\",O320=\"M\"),0,IF(SUM(F320:H320)<Inputs!$D$258,1/Inputs!$D$258*SUM(F320:H320),IF(SUM(F320:H320)>Inputs!$D$261,1/Inputs!$D$261*SUM(F320:H320),1)))","v":1.1600365079365078},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",F320=0,O320=\"M\",O320=\"H\"),0,1/Inputs!$D$253*F320)","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",G320=0,O320=\"E\",O320=\"H\"),0,1/Inputs!$D$256*SUM(F320:G320))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",H320=0,O320=\"E\",O320=\"M\"),0,4/Inputs!$D$261*SUM(F320:H320))","v":4.6401460317460312},8.1202555555555556,0,0,0,0,0,0,0,0,0,722421.57051815721,629234.87056316587,654783.3957224685,620382.02623742551,0,0,2626821.8630412165,2626821.8630412165,0,0,866851.2148036015,67575.992819710125,934427.20762331167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108692.65627705533,66428.8012590258,17360.63259980745,0,0,0,0,87560.728768040572,0,162593.26615578271,108692.65627705533,66428.8012590258,220653.03649546223,213594.89864798012,{"$f":"0.05*($AF320+AK320+AP320+AT320+SUM(AU320:BD320))*175*Inputs!$D$228*(1+0.0765)","v":46975.894015777063},1098981.3717550125,0,0,113705.74465133679,0,0,0,127639.04610866505,0,0,63225.256762120334,0,0,208596.08301951468,513166.13054163684,{"$f":"Inputs!$D$152*F320+Inputs!$D$153*G320+Inputs!$D$154*H320","v":300606.2224158938},{"$f":"Inputs!$D$155*I320","v":214927.02528843217},{"$f":"'Voc Ed'!L320","v":51568.501077249261},{"$f":"Inputs!$D$156*$I320","v":21492.702528843216},{"$f":"Inputs!$D$157*$I320","v":85970.810115372864},{"$f":"Inputs!$D$158*$I320","v":27548.887448265912},{"$f":"IF(Inputs!$D$100=1,0,Activities!R320)","v":516454.75816945574},1218568.9070435129,6391965.4800046906]
["1902000","Sweetwater #2",{"$f":"'School Reference Sheet'!AG44","v":"1902056"},{"$f":"'School Reference Sheet'!AH44","v":"Expedition Academy"},{"$f":"'School Reference Sheet'!AI44","v":"9-12"},{"$f":"IF(M321=1,SUM(ADM!F321:J321),IF(N321=1,SUM(ADM!F321:L321),SUM(ADM!F321:K321,0)))","v":0},{"$f":"ADM!S321-'School Resources'!H321-'School Resources'!F321","v":0},{"$f":"IF(SUM(ADM!N321:R321)=ADM!S321,SUM(ADM!N321:R321),IF(OR(SUM(ADM!F321:O321)=ADM!S321,SUM(ADM!G321:O321)=ADM!S321,SUM(ADM!H321:O321)=ADM!S321,SUM(ADM!I321:O321)=ADM!S321,SUM(ADM!J321:O321)=ADM!S321,SUM(ADM!K321:O321)=ADM!S321,SUM(ADM!L321:O321)=ADM!S321,SUM(ADM!M321:O321)=ADM!S321,SUM(ADM!N321:O321)=ADM!S321),0,SUM(ADM!O321:R321)))","v":46.524000000000001},{"$f":"SUM(ADM!$F321:$R321)","v":46.524000000000001},"T",{"$f":"IF(I321<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F321:J321)=0,SUM(ADM!O321:R321)=0,ADM!K321>0,ADM!N321>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M321:R321)=0,ADM!L321>0),1,0)","v":0},"H",{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!F321/Inputs!$D$80)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!G321/Inputs!$D$81)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!H321/Inputs!$D$82)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!I321/Inputs!$D$83)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!J321/Inputs!$D$84)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(M321=1,ADM!K321/Inputs!$D$95,ADM!K321/Inputs!$D$85))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(N321=1,ADM!L321/Inputs!$D$96,ADM!L321/Inputs!$D$86))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!M321/Inputs!$D$87)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!N321/Inputs!$D$88)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!O321/Inputs!$D$89)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!P321/Inputs!$D$90)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!Q321/Inputs!$D$91)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,ADM!R321/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N321:R321)=ADM!S321,SUM(X321:AB321),IF(OR(SUM(ADM!F321:O321)=ADM!S321,SUM(ADM!G321:O321)=ADM!S321,SUM(ADM!H321:O321)=ADM!S321,SUM(ADM!I321:O321)=ADM!S321,SUM(ADM!J321:O321)=ADM!S321,SUM(ADM!K321:O321)=ADM!S321,SUM(ADM!L321:O321)=ADM!S321,SUM(ADM!M321:O321)=ADM!S321,SUM(ADM!N321:O321)=ADM!S321),SUM(Z321:AB321),SUM(Y321:AB321)))","v":0},0,{"$f":"Inputs!$D$39*AC321","v":0},{"$f":"Inputs!$D$40*AD321","v":0},{"$f":"Inputs!$D$41*AE321","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'Voc Ed'!H321)","v":0},0,{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$72=1,$F321=0,Inputs!$D$74<=$AC321+$AG321),0,IF(AND($F321>0,$F321<=Inputs!$D$104,Inputs!$D$72=2),$F321/Inputs!$D$94-($AC321+$AG321),Inputs!$D$74-($AC321+$AG321)))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$72=1,$G321=0,Inputs!$D$75<=$AD321+$AH321),0,IF(Inputs!$D$72=2,IF(AND($G321>0,$G321<=Inputs!$D$104),$G321/Inputs!$D$94-($AD321+$AH321),Inputs!$D$75-($AD321+$AH321))))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$72=1,$H321=0,Inputs!$D$76<=$AE321+$AI321+AJ321),0,IF(Inputs!$D$72=2,IF(AND($H321>0,$H321<=Inputs!$D$104),$H321/Inputs!$D$94-($AE321+$AI321+$AJ321),Inputs!$D$76-($AE321+$AI321+$AJ321))))","v":0},{"$f":"IF(OR(J321=\"T\",K321=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O321=\"EM\",(AD321+AH321+AJ321)<Inputs!$D$75),Inputs!$D$75-(AD321+AH321+AJ321),IF(AND(O321=\"M\",(AD321+AH321+AJ321)<Inputs!$D$75),Inputs!$D$75-(AD321+AH321+AJ321),IF(AND(OR(O321=\"MH\",O321=\"H\",O321=\"EMH\"),(AD321+AE321+AH321+AI321+AJ321)<Inputs!$D$76),Inputs!$D$76-(AD321+AE321+AH321+AI321+AJ321),0)))),0))","v":0},0,{"$f":"IF($J321=\"T\",$I321/Inputs!$D$93,0)","v":6.6462857142857148},{"$f":"IF(L321=1,(I321/7)*1.5,IF($J321=\"T\",0,IF(AND($K321=\"T\",($I321/Inputs!$D$94)>=1),$I321/Inputs!$D$94,IF(AND($K321=\"T\",($I321/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L321","v":0},6.6462857142857148,{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$234=0,O321=\"M\",O321=\"H\"), 0,(F321*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$234=0,O321=\"E\",O321=\"H\"), 0,(SUM(F321:G321)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",Inputs!$D$234=0,O321=\"E\",O321=\"M\"), 0,(SUM(F321:H321)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'At-Risk'!T321/100)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'At-Risk'!U321/100)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'At-Risk'!V321/100)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(AND(O321=\"E\", SUM(AX321:AZ321)<1/Inputs!$D$253*F321),1/Inputs!$D$253*F321-SUM(AX321:AZ321),IF(AND(O321=\"M\", SUM(AX321:AZ321)<1/Inputs!$D$256*SUM(F321:G321)),1/Inputs!$D$256* SUM(F321:G321)-SUM(AX321:AZ321),IF(AND(O321=\"H\",SUM(AX321:AZ321)<1/Inputs!$D$260*SUM(F321:H321)),1/Inputs!$D$260*SUM(F321:H321)-SUM(AX321:AZ321),0))))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'At-Risk'!AJ321/100)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F321:$R321)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F321:$K321)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J321:$K321)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L321:$N321)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O321:$R321)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F321:$R321)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F321:$K321)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J321:$K321)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L321:$N321)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O321:$R321)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",F321=0,Inputs!$D$247=0,O321=\"M\",O321=\"H\"),0,1/Inputs!$D$253*F321)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",G321=0,Inputs!$D$247=0,O321=\"H\",O321=\"E\"),0,IF(SUM(F321:G321)<Inputs!$D$254,1/Inputs!$D$254*SUM(F321:G321),IF(SUM(F321:G321)>Inputs!$D$257,1/Inputs!$D$257*SUM(F321:G321),1)))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",H321=0,Inputs!$D$247=0,O321=\"E\",O321=\"M\"),0,IF(SUM(F321:H321)<Inputs!$D$258,1/Inputs!$D$258*SUM(F321:H321),IF(SUM(F321:H321)>Inputs!$D$261,1/Inputs!$D$261*SUM(F321:H321),1)))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",G321=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G321)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",H321=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H321)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,'At-Risk'!S321/100)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\"),0,IF(AND(O321=\"E\",'At-Risk'!S321/100<1/Inputs!$D$253*F321),1/Inputs!$D$253*F321-'At-Risk'!S321/100,IF(AND(O321=\"M\",'At-Risk'!S321/100<1/Inputs!$D$256*SUM(F321:G321)),1/Inputs!$D$256* SUM(F321:G321)-'At-Risk'!S321/100,IF(AND(O321=\"H\",'At-Risk'!S321/100<1/Inputs!$D$260*SUM(F321:H321)),1/Inputs!$D$260*SUM(F321:H321)-'At-Risk'!S321/100,0))))","v":0},0,{"$f":"IF(OR(J321=\"T\",K321=\"T\"),0,IF(O321=\"E\",2/Inputs!$D$253*F321,IF(O321=\"M\",2/Inputs!$D$256*SUM(F321:G321),IF(O321=\"H\",5/Inputs!$D$261*SUM(F321:H321),0))))","v":0},0,{"$f":"IF(OR($J321=\"T\",$K321=\"T\",F321=0,O321=\"M\",O321=\"H\"),0,IF(F321<Inputs!$D$251,1/Inputs!$D$251*F321,1))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",G321=0,O321=\"E\",O321=\"H\"),0,IF(SUM(F321:G321)<Inputs!$D$254,1/Inputs!$D$254*SUM(F321:G321),1))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",H321=0,O321=\"E\",O321=\"M\"),0,IF(SUM(F321:H321)<Inputs!$D$258,1/Inputs!$D$258*SUM(F321:H321),1))","v":0},1,{"$f":"IF(OR($J321=\"T\",$K321=\"T\",F321=0),0,IF(AND(O321=\"E\",F321>Inputs!$D$253),(F321-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",G321=0),0,IF(AND(O321=\"M\",SUM(F321:G321)>Inputs!$D$256),(SUM(F321:G321)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",H321=0),0,IF(AND(O321=\"H\",SUM(F321:H321)>Inputs!$D$260),(SUM(F321:H321)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K321=\"T\",$J321=\"T\",O321=\"M\",O321=\"H\"),0,IF(F321<Inputs!$D$251,1/Inputs!$D$251*F321,IF(F321>Inputs!$D$253,1/Inputs!$D$253*F321,1)))","v":0},{"$f":"IF(OR($K321=\"T\",$J321=\"T\",O321=\"E\",O321=\"H\"),0,IF(SUM(F321:G321)<Inputs!$D$254,1/Inputs!$D$254*SUM(F321:G321),IF(SUM(F321:G321)>Inputs!$D$256,1/Inputs!$D$256*SUM(F321:G321),1)))","v":0},{"$f":"IF(OR($K321=\"T\",$J321=\"T\",O321=\"E\",O321=\"M\"),0,IF(SUM(F321:H321)<Inputs!$D$258,1/Inputs!$D$258*SUM(F321:H321),IF(SUM(F321:H321)>Inputs!$D$261,1/Inputs!$D$261*SUM(F321:H321),1)))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",F321=0,O321=\"M\",O321=\"H\"),0,1/Inputs!$D$253*F321)","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",G321=0,O321=\"E\",O321=\"H\"),0,1/Inputs!$D$256*SUM(F321:G321))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",H321=0,O321=\"E\",O321=\"M\"),0,4/Inputs!$D$261*SUM(F321:H321))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,501668.36712636135,0,0,501668.36712636135,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF321+AK321+AP321+AT321+SUM(AU321:BD321))*175*Inputs!$D$228*(1+0.0765)","v":6278.1054464675053},6278.1054464675053,0,0,0,96690.898589615026,0,0,0,0,0,0,0,0,0,96690.898589615026,{"$f":"Inputs!$D$152*F321+Inputs!$D$153*G321+Inputs!$D$154*H321","v":19136.513070438457},{"$f":"Inputs!$D$155*I321","v":13682.197911832302},{"$f":"'Voc Ed'!L321","v":2273.7434337411491},{"$f":"Inputs!$D$156*$I321","v":1368.2197911832302},{"$f":"Inputs!$D$157*$I321","v":5472.8791647329208},{"$f":"Inputs!$D$158*$I321","v":1753.7549305962227},{"$f":"IF(Inputs!$D$100=1,0,Activities!R321)","v":13545.37593271398},57232.684235238259,661870.05539768212]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!C45","v":"2001001"},{"$f":"'School Reference Sheet'!D45","v":"Alta Elementary"},{"$f":"'School Reference Sheet'!E45","v":"K-6"},{"$f":"IF(M322=1,SUM(ADM!F322:J322),IF(N322=1,SUM(ADM!F322:L322),SUM(ADM!F322:K322,0)))","v":50.974999999999994},{"$f":"ADM!S322-'School Resources'!H322-'School Resources'!F322","v":0},{"$f":"IF(SUM(ADM!N322:R322)=ADM!S322,SUM(ADM!N322:R322),IF(OR(SUM(ADM!F322:O322)=ADM!S322,SUM(ADM!G322:O322)=ADM!S322,SUM(ADM!H322:O322)=ADM!S322,SUM(ADM!I322:O322)=ADM!S322,SUM(ADM!J322:O322)=ADM!S322,SUM(ADM!K322:O322)=ADM!S322,SUM(ADM!L322:O322)=ADM!S322,SUM(ADM!M322:O322)=ADM!S322,SUM(ADM!N322:O322)=ADM!S322),0,SUM(ADM!O322:R322)))","v":0},{"$f":"SUM(ADM!$F322:$R322)","v":50.974999999999994},"F",{"$f":"IF(I322<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F322:J322)=0,SUM(ADM!O322:R322)=0,ADM!K322>0,ADM!N322>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M322:R322)=0,ADM!L322>0),1,0)","v":1},"E",{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!F322/Inputs!$D$80)","v":0.25568750000000001},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!G322/Inputs!$D$81)","v":0.81806250000000003},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!H322/Inputs!$D$82)","v":0.48181249999999998},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!I322/Inputs!$D$83)","v":0.5625},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!J322/Inputs!$D$84)","v":0.2260625},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(M322=1,ADM!K322/Inputs!$D$95,ADM!K322/Inputs!$D$85))","v":0.52931249999999996},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(N322=1,ADM!L322/Inputs!$D$96,ADM!L322/Inputs!$D$86))","v":0.3125},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!M322/Inputs!$D$87)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!N322/Inputs!$D$88)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!O322/Inputs!$D$89)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!P322/Inputs!$D$90)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!Q322/Inputs!$D$91)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,ADM!R322/Inputs!$D$92)","v":0},3.1859374999999996,0,{"$f":"IF(SUM(ADM!N322:R322)=ADM!S322,SUM(X322:AB322),IF(OR(SUM(ADM!F322:O322)=ADM!S322,SUM(ADM!G322:O322)=ADM!S322,SUM(ADM!H322:O322)=ADM!S322,SUM(ADM!I322:O322)=ADM!S322,SUM(ADM!J322:O322)=ADM!S322,SUM(ADM!K322:O322)=ADM!S322,SUM(ADM!L322:O322)=ADM!S322,SUM(ADM!M322:O322)=ADM!S322,SUM(ADM!N322:O322)=ADM!S322),SUM(Z322:AB322),SUM(Y322:AB322)))","v":0},3.1859374999999996,{"$f":"Inputs!$D$39*AC322","v":0.63718750000000002},{"$f":"Inputs!$D$40*AD322","v":0},{"$f":"Inputs!$D$41*AE322","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'Voc Ed'!H322)","v":0},0.63718750000000002,{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$72=1,$F322=0,Inputs!$D$74<=$AC322+$AG322),0,IF(AND($F322>0,$F322<=Inputs!$D$104,Inputs!$D$72=2),$F322/Inputs!$D$94-($AC322+$AG322),Inputs!$D$74-($AC322+$AG322)))","v":2.1768750000000003},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$72=1,$G322=0,Inputs!$D$75<=$AD322+$AH322),0,IF(Inputs!$D$72=2,IF(AND($G322>0,$G322<=Inputs!$D$104),$G322/Inputs!$D$94-($AD322+$AH322),Inputs!$D$75-($AD322+$AH322))))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$72=1,$H322=0,Inputs!$D$76<=$AE322+$AI322+AJ322),0,IF(Inputs!$D$72=2,IF(AND($H322>0,$H322<=Inputs!$D$104),$H322/Inputs!$D$94-($AE322+$AI322+$AJ322),Inputs!$D$76-($AE322+$AI322+$AJ322))))","v":0},{"$f":"IF(OR(J322=\"T\",K322=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O322=\"EM\",(AD322+AH322+AJ322)<Inputs!$D$75),Inputs!$D$75-(AD322+AH322+AJ322),IF(AND(O322=\"M\",(AD322+AH322+AJ322)<Inputs!$D$75),Inputs!$D$75-(AD322+AH322+AJ322),IF(AND(OR(O322=\"MH\",O322=\"H\",O322=\"EMH\"),(AD322+AE322+AH322+AI322+AJ322)<Inputs!$D$76),Inputs!$D$76-(AD322+AE322+AH322+AI322+AJ322),0)))),0))","v":0},2.1768750000000003,{"$f":"IF($J322=\"T\",$I322/Inputs!$D$93,0)","v":0},{"$f":"IF(L322=1,(I322/7)*1.5,IF($J322=\"T\",0,IF(AND($K322=\"T\",($I322/Inputs!$D$94)>=1),$I322/Inputs!$D$94,IF(AND($K322=\"T\",($I322/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L322","v":0},0,{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$234=0,O322=\"M\",O322=\"H\"), 0,(F322*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$234=0,O322=\"E\",O322=\"H\"), 0,(SUM(F322:G322)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",Inputs!$D$234=0,O322=\"E\",O322=\"M\"), 0,(SUM(F322:H322)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'At-Risk'!T322/100)","v":0.11},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'At-Risk'!U322/100)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'At-Risk'!V322/100)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(AND(O322=\"E\", SUM(AX322:AZ322)<1/Inputs!$D$253*F322),1/Inputs!$D$253*F322-SUM(AX322:AZ322),IF(AND(O322=\"M\", SUM(AX322:AZ322)<1/Inputs!$D$256*SUM(F322:G322)),1/Inputs!$D$256* SUM(F322:G322)-SUM(AX322:AZ322),IF(AND(O322=\"H\",SUM(AX322:AZ322)<1/Inputs!$D$260*SUM(F322:H322)),1/Inputs!$D$260*SUM(F322:H322)-SUM(AX322:AZ322),0))))","v":6.6996527777777745E-2},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'At-Risk'!AJ322/100)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F322:$R322)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F322:$K322)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J322:$K322)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L322:$N322)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O322:$R322)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F322:$R322)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F322:$K322)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J322:$K322)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L322:$N322)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O322:$R322)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",F322=0,Inputs!$D$247=0,O322=\"M\",O322=\"H\"),0,1/Inputs!$D$253*F322)","v":0.17699652777777775},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",G322=0,Inputs!$D$247=0,O322=\"H\",O322=\"E\"),0,IF(SUM(F322:G322)<Inputs!$D$254,1/Inputs!$D$254*SUM(F322:G322),IF(SUM(F322:G322)>Inputs!$D$257,1/Inputs!$D$257*SUM(F322:G322),1)))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",H322=0,Inputs!$D$247=0,O322=\"E\",O322=\"M\"),0,IF(SUM(F322:H322)<Inputs!$D$258,1/Inputs!$D$258*SUM(F322:H322),IF(SUM(F322:H322)>Inputs!$D$261,1/Inputs!$D$261*SUM(F322:H322),1)))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",G322=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G322)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",H322=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H322)","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,'At-Risk'!S322/100)","v":0.11},{"$f":"IF(OR($J322=\"T\",$K322=\"T\"),0,IF(AND(O322=\"E\",'At-Risk'!S322/100<1/Inputs!$D$253*F322),1/Inputs!$D$253*F322-'At-Risk'!S322/100,IF(AND(O322=\"M\",'At-Risk'!S322/100<1/Inputs!$D$256*SUM(F322:G322)),1/Inputs!$D$256* SUM(F322:G322)-'At-Risk'!S322/100,IF(AND(O322=\"H\",'At-Risk'!S322/100<1/Inputs!$D$260*SUM(F322:H322)),1/Inputs!$D$260*SUM(F322:H322)-'At-Risk'!S322/100,0))))","v":6.6996527777777745E-2},0,{"$f":"IF(OR(J322=\"T\",K322=\"T\"),0,IF(O322=\"E\",2/Inputs!$D$253*F322,IF(O322=\"M\",2/Inputs!$D$256*SUM(F322:G322),IF(O322=\"H\",5/Inputs!$D$261*SUM(F322:H322),0))))","v":0.35399305555555549},0.88498263888888873,{"$f":"IF(OR($J322=\"T\",$K322=\"T\",F322=0,O322=\"M\",O322=\"H\"),0,IF(F322<Inputs!$D$251,1/Inputs!$D$251*F322,1))","v":0.53098958333333324},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",G322=0,O322=\"E\",O322=\"H\"),0,IF(SUM(F322:G322)<Inputs!$D$254,1/Inputs!$D$254*SUM(F322:G322),1))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",H322=0,O322=\"E\",O322=\"M\"),0,IF(SUM(F322:H322)<Inputs!$D$258,1/Inputs!$D$258*SUM(F322:H322),1))","v":0},0,{"$f":"IF(OR($J322=\"T\",$K322=\"T\",F322=0),0,IF(AND(O322=\"E\",F322>Inputs!$D$253),(F322-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",G322=0),0,IF(AND(O322=\"M\",SUM(F322:G322)>Inputs!$D$256),(SUM(F322:G322)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",H322=0),0,IF(AND(O322=\"H\",SUM(F322:H322)>Inputs!$D$260),(SUM(F322:H322)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K322=\"T\",$J322=\"T\",O322=\"M\",O322=\"H\"),0,IF(F322<Inputs!$D$251,1/Inputs!$D$251*F322,IF(F322>Inputs!$D$253,1/Inputs!$D$253*F322,1)))","v":0.53098958333333324},{"$f":"IF(OR($K322=\"T\",$J322=\"T\",O322=\"E\",O322=\"H\"),0,IF(SUM(F322:G322)<Inputs!$D$254,1/Inputs!$D$254*SUM(F322:G322),IF(SUM(F322:G322)>Inputs!$D$256,1/Inputs!$D$256*SUM(F322:G322),1)))","v":0},{"$f":"IF(OR($K322=\"T\",$J322=\"T\",O322=\"E\",O322=\"M\"),0,IF(SUM(F322:H322)<Inputs!$D$258,1/Inputs!$D$258*SUM(F322:H322),IF(SUM(F322:H322)>Inputs!$D$261,1/Inputs!$D$261*SUM(F322:H322),1)))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",F322=0,O322=\"M\",O322=\"H\"),0,1/Inputs!$D$253*F322)","v":0.17699652777777775},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",G322=0,O322=\"E\",O322=\"H\"),0,1/Inputs!$D$256*SUM(F322:G322))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",H322=0,O322=\"E\",O322=\"M\"),0,4/Inputs!$D$261*SUM(F322:H322))","v":0},1.2389756944444441,23791.81919692408,76121.027002820643,44832.836516521071,52340.839103475118,21035.201670807721,49252.729596370082,29078.243946375063,0,0,0,0,0,0,296452.69703329372,0,0,296452.69703329372,59290.539406658754,0,0,0,59290.539406658754,202559.04733044872,0,0,0,202559.04733044872,0,0,0,0,0,0,0,10235.541869124023,0,0,6234.0524105034065,0,0,0,16469.594279627428,0,0,0,0,10235.541869124023,6234.0524105034065,0,15886.311277527682,{"$f":"0.05*($AF322+AK322+AP322+AT322+SUM(AU322:BD322))*175*Inputs!$D$228*(1+0.0765)","v":5834.8131890415207},71129.907305451488,76287.490880042926,0,0,0,0,0,0,33909.138002979722,0,0,9231.100460801963,0,0,119427.7293438246,{"$f":"Inputs!$D$152*F322+Inputs!$D$153*G322+Inputs!$D$154*H322","v":17124.134426131666},{"$f":"Inputs!$D$155*I322","v":14991.188172892518},{"$f":"'Voc Ed'!L322","v":0},{"$f":"Inputs!$D$156*$I322","v":1499.1188172892519},{"$f":"Inputs!$D$157*$I322","v":5996.4752691570075},{"$f":"Inputs!$D$158*$I322","v":1921.5385088802004},{"$f":"IF(Inputs!$D$100=1,0,Activities!R322)","v":5050.3143048777092},46582.76949922835,795442.6899189055]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!F45","v":"2001003"},{"$f":"'School Reference Sheet'!G45","v":"Kelly Elementary"},{"$f":"'School Reference Sheet'!H45","v":"K-5"},{"$f":"IF(M323=1,SUM(ADM!F323:J323),IF(N323=1,SUM(ADM!F323:L323),SUM(ADM!F323:K323,0)))","v":41.31366666666667},{"$f":"ADM!S323-'School Resources'!H323-'School Resources'!F323","v":0},{"$f":"IF(SUM(ADM!N323:R323)=ADM!S323,SUM(ADM!N323:R323),IF(OR(SUM(ADM!F323:O323)=ADM!S323,SUM(ADM!G323:O323)=ADM!S323,SUM(ADM!H323:O323)=ADM!S323,SUM(ADM!I323:O323)=ADM!S323,SUM(ADM!J323:O323)=ADM!S323,SUM(ADM!K323:O323)=ADM!S323,SUM(ADM!L323:O323)=ADM!S323,SUM(ADM!M323:O323)=ADM!S323,SUM(ADM!N323:O323)=ADM!S323),0,SUM(ADM!O323:R323)))","v":0},{"$f":"SUM(ADM!$F323:$R323)","v":41.31366666666667},"F",{"$f":"IF(I323<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F323:J323)=0,SUM(ADM!O323:R323)=0,ADM!K323>0,ADM!N323>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M323:R323)=0,ADM!L323>0),1,0)","v":0},"E",{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!F323/Inputs!$D$80)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!G323/Inputs!$D$81)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!H323/Inputs!$D$82)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!I323/Inputs!$D$83)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!J323/Inputs!$D$84)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(M323=1,ADM!K323/Inputs!$D$95,ADM!K323/Inputs!$D$85))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(N323=1,ADM!L323/Inputs!$D$96,ADM!L323/Inputs!$D$86))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!M323/Inputs!$D$87)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!N323/Inputs!$D$88)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!O323/Inputs!$D$89)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!P323/Inputs!$D$90)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!Q323/Inputs!$D$91)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,ADM!R323/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N323:R323)=ADM!S323,SUM(X323:AB323),IF(OR(SUM(ADM!F323:O323)=ADM!S323,SUM(ADM!G323:O323)=ADM!S323,SUM(ADM!H323:O323)=ADM!S323,SUM(ADM!I323:O323)=ADM!S323,SUM(ADM!J323:O323)=ADM!S323,SUM(ADM!K323:O323)=ADM!S323,SUM(ADM!L323:O323)=ADM!S323,SUM(ADM!M323:O323)=ADM!S323,SUM(ADM!N323:O323)=ADM!S323),SUM(Z323:AB323),SUM(Y323:AB323)))","v":0},0,{"$f":"Inputs!$D$39*AC323","v":0},{"$f":"Inputs!$D$40*AD323","v":0},{"$f":"Inputs!$D$41*AE323","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'Voc Ed'!H323)","v":0},0,{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$72=1,$F323=0,Inputs!$D$74<=$AC323+$AG323),0,IF(AND($F323>0,$F323<=Inputs!$D$104,Inputs!$D$72=2),$F323/Inputs!$D$94-($AC323+$AG323),Inputs!$D$74-($AC323+$AG323)))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$72=1,$G323=0,Inputs!$D$75<=$AD323+$AH323),0,IF(Inputs!$D$72=2,IF(AND($G323>0,$G323<=Inputs!$D$104),$G323/Inputs!$D$94-($AD323+$AH323),Inputs!$D$75-($AD323+$AH323))))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$72=1,$H323=0,Inputs!$D$76<=$AE323+$AI323+AJ323),0,IF(Inputs!$D$72=2,IF(AND($H323>0,$H323<=Inputs!$D$104),$H323/Inputs!$D$94-($AE323+$AI323+$AJ323),Inputs!$D$76-($AE323+$AI323+$AJ323))))","v":0},{"$f":"IF(OR(J323=\"T\",K323=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O323=\"EM\",(AD323+AH323+AJ323)<Inputs!$D$75),Inputs!$D$75-(AD323+AH323+AJ323),IF(AND(O323=\"M\",(AD323+AH323+AJ323)<Inputs!$D$75),Inputs!$D$75-(AD323+AH323+AJ323),IF(AND(OR(O323=\"MH\",O323=\"H\",O323=\"EMH\"),(AD323+AE323+AH323+AI323+AJ323)<Inputs!$D$76),Inputs!$D$76-(AD323+AE323+AH323+AI323+AJ323),0)))),0))","v":0},0,{"$f":"IF($J323=\"T\",$I323/Inputs!$D$93,0)","v":0},{"$f":"IF(L323=1,(I323/7)*1.5,IF($J323=\"T\",0,IF(AND($K323=\"T\",($I323/Inputs!$D$94)>=1),$I323/Inputs!$D$94,IF(AND($K323=\"T\",($I323/Inputs!$D$94)<1),1,0))))","v":5.9019523809523813},{"$f":"'Small District Adjustment'!L323","v":0},5.9019523809523813,{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$234=0,O323=\"M\",O323=\"H\"), 0,(F323*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$234=0,O323=\"E\",O323=\"H\"), 0,(SUM(F323:G323)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",Inputs!$D$234=0,O323=\"E\",O323=\"M\"), 0,(SUM(F323:H323)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'At-Risk'!T323/100)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'At-Risk'!U323/100)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'At-Risk'!V323/100)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(AND(O323=\"E\", SUM(AX323:AZ323)<1/Inputs!$D$253*F323),1/Inputs!$D$253*F323-SUM(AX323:AZ323),IF(AND(O323=\"M\", SUM(AX323:AZ323)<1/Inputs!$D$256*SUM(F323:G323)),1/Inputs!$D$256* SUM(F323:G323)-SUM(AX323:AZ323),IF(AND(O323=\"H\",SUM(AX323:AZ323)<1/Inputs!$D$260*SUM(F323:H323)),1/Inputs!$D$260*SUM(F323:H323)-SUM(AX323:AZ323),0))))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'At-Risk'!AJ323/100)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F323:$R323)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F323:$K323)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J323:$K323)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L323:$N323)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O323:$R323)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F323:$R323)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F323:$K323)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J323:$K323)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L323:$N323)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O323:$R323)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",F323=0,Inputs!$D$247=0,O323=\"M\",O323=\"H\"),0,1/Inputs!$D$253*F323)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",G323=0,Inputs!$D$247=0,O323=\"H\",O323=\"E\"),0,IF(SUM(F323:G323)<Inputs!$D$254,1/Inputs!$D$254*SUM(F323:G323),IF(SUM(F323:G323)>Inputs!$D$257,1/Inputs!$D$257*SUM(F323:G323),1)))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",H323=0,Inputs!$D$247=0,O323=\"E\",O323=\"M\"),0,IF(SUM(F323:H323)<Inputs!$D$258,1/Inputs!$D$258*SUM(F323:H323),IF(SUM(F323:H323)>Inputs!$D$261,1/Inputs!$D$261*SUM(F323:H323),1)))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",G323=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G323)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",H323=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H323)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,'At-Risk'!S323/100)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\"),0,IF(AND(O323=\"E\",'At-Risk'!S323/100<1/Inputs!$D$253*F323),1/Inputs!$D$253*F323-'At-Risk'!S323/100,IF(AND(O323=\"M\",'At-Risk'!S323/100<1/Inputs!$D$256*SUM(F323:G323)),1/Inputs!$D$256* SUM(F323:G323)-'At-Risk'!S323/100,IF(AND(O323=\"H\",'At-Risk'!S323/100<1/Inputs!$D$260*SUM(F323:H323)),1/Inputs!$D$260*SUM(F323:H323)-'At-Risk'!S323/100,0))))","v":0},0,{"$f":"IF(OR(J323=\"T\",K323=\"T\"),0,IF(O323=\"E\",2/Inputs!$D$253*F323,IF(O323=\"M\",2/Inputs!$D$256*SUM(F323:G323),IF(O323=\"H\",5/Inputs!$D$261*SUM(F323:H323),0))))","v":0},0,{"$f":"IF(OR($J323=\"T\",$K323=\"T\",F323=0,O323=\"M\",O323=\"H\"),0,IF(F323<Inputs!$D$251,1/Inputs!$D$251*F323,1))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",G323=0,O323=\"E\",O323=\"H\"),0,IF(SUM(F323:G323)<Inputs!$D$254,1/Inputs!$D$254*SUM(F323:G323),1))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",H323=0,O323=\"E\",O323=\"M\"),0,IF(SUM(F323:H323)<Inputs!$D$258,1/Inputs!$D$258*SUM(F323:H323),1))","v":0},1,{"$f":"IF(OR($J323=\"T\",$K323=\"T\",F323=0),0,IF(AND(O323=\"E\",F323>Inputs!$D$253),(F323-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",G323=0),0,IF(AND(O323=\"M\",SUM(F323:G323)>Inputs!$D$256),(SUM(F323:G323)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",H323=0),0,IF(AND(O323=\"H\",SUM(F323:H323)>Inputs!$D$260),(SUM(F323:H323)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K323=\"T\",$J323=\"T\",O323=\"M\",O323=\"H\"),0,IF(F323<Inputs!$D$251,1/Inputs!$D$251*F323,IF(F323>Inputs!$D$253,1/Inputs!$D$253*F323,1)))","v":0},{"$f":"IF(OR($K323=\"T\",$J323=\"T\",O323=\"E\",O323=\"H\"),0,IF(SUM(F323:G323)<Inputs!$D$254,1/Inputs!$D$254*SUM(F323:G323),IF(SUM(F323:G323)>Inputs!$D$256,1/Inputs!$D$256*SUM(F323:G323),1)))","v":0},{"$f":"IF(OR($K323=\"T\",$J323=\"T\",O323=\"E\",O323=\"M\"),0,IF(SUM(F323:H323)<Inputs!$D$258,1/Inputs!$D$258*SUM(F323:H323),IF(SUM(F323:H323)>Inputs!$D$261,1/Inputs!$D$261*SUM(F323:H323),1)))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",F323=0,O323=\"M\",O323=\"H\"),0,1/Inputs!$D$253*F323)","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",G323=0,O323=\"E\",O323=\"H\"),0,1/Inputs!$D$256*SUM(F323:G323))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",H323=0,O323=\"E\",O323=\"M\"),0,4/Inputs!$D$261*SUM(F323:H323))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549178.91549831198,0,549178.91549831198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF323+AK323+AP323+AT323+SUM(AU323:BD323))*175*Inputs!$D$228*(1+0.0765)","v":5575.0054963791363},5575.0054963791363,0,0,0,122074.6433490854,0,0,0,0,0,0,0,0,0,122074.6433490854,{"$f":"Inputs!$D$152*F323+Inputs!$D$153*G323+Inputs!$D$154*H323","v":13878.583259174009},{"$f":"Inputs!$D$155*I323","v":12149.896049282144},{"$f":"'Voc Ed'!L323","v":0},{"$f":"Inputs!$D$156*$I323","v":1214.9896049282145},{"$f":"Inputs!$D$157*$I323","v":4859.9584197128579},{"$f":"Inputs!$D$158*$I323","v":1557.3477477791137},{"$f":"IF(Inputs!$D$100=1,0,Activities!R323)","v":1001.0456359583335},34661.820716834671,711490.38506061106]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!I45","v":"2001004"},{"$f":"'School Reference Sheet'!J45","v":"Moran Elementary"},{"$f":"'School Reference Sheet'!K45","v":"K-5"},{"$f":"IF(M324=1,SUM(ADM!F324:J324),IF(N324=1,SUM(ADM!F324:L324),SUM(ADM!F324:K324,0)))","v":12.474},{"$f":"ADM!S324-'School Resources'!H324-'School Resources'!F324","v":0},{"$f":"IF(SUM(ADM!N324:R324)=ADM!S324,SUM(ADM!N324:R324),IF(OR(SUM(ADM!F324:O324)=ADM!S324,SUM(ADM!G324:O324)=ADM!S324,SUM(ADM!H324:O324)=ADM!S324,SUM(ADM!I324:O324)=ADM!S324,SUM(ADM!J324:O324)=ADM!S324,SUM(ADM!K324:O324)=ADM!S324,SUM(ADM!L324:O324)=ADM!S324,SUM(ADM!M324:O324)=ADM!S324,SUM(ADM!N324:O324)=ADM!S324),0,SUM(ADM!O324:R324)))","v":0},{"$f":"SUM(ADM!$F324:$R324)","v":12.474},"F",{"$f":"IF(I324<=Inputs!$D$104,\"T\",\"F\")","v":"T"},null,{"$f":"IF(AND(SUM(ADM!F324:J324)=0,SUM(ADM!O324:R324)=0,ADM!K324>0,ADM!N324>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M324:R324)=0,ADM!L324>0),1,0)","v":0},"E",{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!F324/Inputs!$D$80)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!G324/Inputs!$D$81)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!H324/Inputs!$D$82)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!I324/Inputs!$D$83)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!J324/Inputs!$D$84)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(M324=1,ADM!K324/Inputs!$D$95,ADM!K324/Inputs!$D$85))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(N324=1,ADM!L324/Inputs!$D$96,ADM!L324/Inputs!$D$86))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!M324/Inputs!$D$87)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!N324/Inputs!$D$88)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!O324/Inputs!$D$89)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!P324/Inputs!$D$90)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!Q324/Inputs!$D$91)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,ADM!R324/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N324:R324)=ADM!S324,SUM(X324:AB324),IF(OR(SUM(ADM!F324:O324)=ADM!S324,SUM(ADM!G324:O324)=ADM!S324,SUM(ADM!H324:O324)=ADM!S324,SUM(ADM!I324:O324)=ADM!S324,SUM(ADM!J324:O324)=ADM!S324,SUM(ADM!K324:O324)=ADM!S324,SUM(ADM!L324:O324)=ADM!S324,SUM(ADM!M324:O324)=ADM!S324,SUM(ADM!N324:O324)=ADM!S324),SUM(Z324:AB324),SUM(Y324:AB324)))","v":0},0,{"$f":"Inputs!$D$39*AC324","v":0},{"$f":"Inputs!$D$40*AD324","v":0},{"$f":"Inputs!$D$41*AE324","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'Voc Ed'!H324)","v":0},0,{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$72=1,$F324=0,Inputs!$D$74<=$AC324+$AG324),0,IF(AND($F324>0,$F324<=Inputs!$D$104,Inputs!$D$72=2),$F324/Inputs!$D$94-($AC324+$AG324),Inputs!$D$74-($AC324+$AG324)))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$72=1,$G324=0,Inputs!$D$75<=$AD324+$AH324),0,IF(Inputs!$D$72=2,IF(AND($G324>0,$G324<=Inputs!$D$104),$G324/Inputs!$D$94-($AD324+$AH324),Inputs!$D$75-($AD324+$AH324))))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$72=1,$H324=0,Inputs!$D$76<=$AE324+$AI324+AJ324),0,IF(Inputs!$D$72=2,IF(AND($H324>0,$H324<=Inputs!$D$104),$H324/Inputs!$D$94-($AE324+$AI324+$AJ324),Inputs!$D$76-($AE324+$AI324+$AJ324))))","v":0},{"$f":"IF(OR(J324=\"T\",K324=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O324=\"EM\",(AD324+AH324+AJ324)<Inputs!$D$75),Inputs!$D$75-(AD324+AH324+AJ324),IF(AND(O324=\"M\",(AD324+AH324+AJ324)<Inputs!$D$75),Inputs!$D$75-(AD324+AH324+AJ324),IF(AND(OR(O324=\"MH\",O324=\"H\",O324=\"EMH\"),(AD324+AE324+AH324+AI324+AJ324)<Inputs!$D$76),Inputs!$D$76-(AD324+AE324+AH324+AI324+AJ324),0)))),0))","v":0},0,{"$f":"IF($J324=\"T\",$I324/Inputs!$D$93,0)","v":0},{"$f":"IF(L324=1,(I324/7)*1.5,IF($J324=\"T\",0,IF(AND($K324=\"T\",($I324/Inputs!$D$94)>=1),$I324/Inputs!$D$94,IF(AND($K324=\"T\",($I324/Inputs!$D$94)<1),1,0))))","v":1.782},{"$f":"'Small District Adjustment'!L324","v":0},1.782,{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$234=0,O324=\"M\",O324=\"H\"), 0,(F324*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$234=0,O324=\"E\",O324=\"H\"), 0,(SUM(F324:G324)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",Inputs!$D$234=0,O324=\"E\",O324=\"M\"), 0,(SUM(F324:H324)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'At-Risk'!T324/100)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'At-Risk'!U324/100)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'At-Risk'!V324/100)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(AND(O324=\"E\", SUM(AX324:AZ324)<1/Inputs!$D$253*F324),1/Inputs!$D$253*F324-SUM(AX324:AZ324),IF(AND(O324=\"M\", SUM(AX324:AZ324)<1/Inputs!$D$256*SUM(F324:G324)),1/Inputs!$D$256* SUM(F324:G324)-SUM(AX324:AZ324),IF(AND(O324=\"H\",SUM(AX324:AZ324)<1/Inputs!$D$260*SUM(F324:H324)),1/Inputs!$D$260*SUM(F324:H324)-SUM(AX324:AZ324),0))))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'At-Risk'!AJ324/100)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F324:$R324)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F324:$K324)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J324:$K324)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L324:$N324)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O324:$R324)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F324:$R324)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F324:$K324)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J324:$K324)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L324:$N324)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O324:$R324)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",F324=0,Inputs!$D$247=0,O324=\"M\",O324=\"H\"),0,1/Inputs!$D$253*F324)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",G324=0,Inputs!$D$247=0,O324=\"H\",O324=\"E\"),0,IF(SUM(F324:G324)<Inputs!$D$254,1/Inputs!$D$254*SUM(F324:G324),IF(SUM(F324:G324)>Inputs!$D$257,1/Inputs!$D$257*SUM(F324:G324),1)))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",H324=0,Inputs!$D$247=0,O324=\"E\",O324=\"M\"),0,IF(SUM(F324:H324)<Inputs!$D$258,1/Inputs!$D$258*SUM(F324:H324),IF(SUM(F324:H324)>Inputs!$D$261,1/Inputs!$D$261*SUM(F324:H324),1)))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",G324=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G324)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",H324=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H324)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,'At-Risk'!S324/100)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\"),0,IF(AND(O324=\"E\",'At-Risk'!S324/100<1/Inputs!$D$253*F324),1/Inputs!$D$253*F324-'At-Risk'!S324/100,IF(AND(O324=\"M\",'At-Risk'!S324/100<1/Inputs!$D$256*SUM(F324:G324)),1/Inputs!$D$256* SUM(F324:G324)-'At-Risk'!S324/100,IF(AND(O324=\"H\",'At-Risk'!S324/100<1/Inputs!$D$260*SUM(F324:H324)),1/Inputs!$D$260*SUM(F324:H324)-'At-Risk'!S324/100,0))))","v":0},0,{"$f":"IF(OR(J324=\"T\",K324=\"T\"),0,IF(O324=\"E\",2/Inputs!$D$253*F324,IF(O324=\"M\",2/Inputs!$D$256*SUM(F324:G324),IF(O324=\"H\",5/Inputs!$D$261*SUM(F324:H324),0))))","v":0},0,{"$f":"IF(OR($J324=\"T\",$K324=\"T\",F324=0,O324=\"M\",O324=\"H\"),0,IF(F324<Inputs!$D$251,1/Inputs!$D$251*F324,1))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",G324=0,O324=\"E\",O324=\"H\"),0,IF(SUM(F324:G324)<Inputs!$D$254,1/Inputs!$D$254*SUM(F324:G324),1))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",H324=0,O324=\"E\",O324=\"M\"),0,IF(SUM(F324:H324)<Inputs!$D$258,1/Inputs!$D$258*SUM(F324:H324),1))","v":0},1,{"$f":"IF(OR($J324=\"T\",$K324=\"T\",F324=0),0,IF(AND(O324=\"E\",F324>Inputs!$D$253),(F324-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",G324=0),0,IF(AND(O324=\"M\",SUM(F324:G324)>Inputs!$D$256),(SUM(F324:G324)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",H324=0),0,IF(AND(O324=\"H\",SUM(F324:H324)>Inputs!$D$260),(SUM(F324:H324)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K324=\"T\",$J324=\"T\",O324=\"M\",O324=\"H\"),0,IF(F324<Inputs!$D$251,1/Inputs!$D$251*F324,IF(F324>Inputs!$D$253,1/Inputs!$D$253*F324,1)))","v":0},{"$f":"IF(OR($K324=\"T\",$J324=\"T\",O324=\"E\",O324=\"H\"),0,IF(SUM(F324:G324)<Inputs!$D$254,1/Inputs!$D$254*SUM(F324:G324),IF(SUM(F324:G324)>Inputs!$D$256,1/Inputs!$D$256*SUM(F324:G324),1)))","v":0},{"$f":"IF(OR($K324=\"T\",$J324=\"T\",O324=\"E\",O324=\"M\"),0,IF(SUM(F324:H324)<Inputs!$D$258,1/Inputs!$D$258*SUM(F324:H324),IF(SUM(F324:H324)>Inputs!$D$261,1/Inputs!$D$261*SUM(F324:H324),1)))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",F324=0,O324=\"M\",O324=\"H\"),0,1/Inputs!$D$253*F324)","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",G324=0,O324=\"E\",O324=\"H\"),0,1/Inputs!$D$256*SUM(F324:G324))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",H324=0,O324=\"E\",O324=\"M\"),0,4/Inputs!$D$261*SUM(F324:H324))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,165815.77827980916,0,165815.77827980916,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF324+AK324+AP324+AT324+SUM(AU324:BD324))*175*Inputs!$D$228*(1+0.0765)","v":1683.2836243494899},1683.2836243494899,0,0,0,122074.6433490854,0,0,0,0,0,0,0,0,0,122074.6433490854,{"$f":"Inputs!$D$152*F324+Inputs!$D$153*G324+Inputs!$D$154*H324","v":4190.4159456903662},{"$f":"Inputs!$D$155*I324","v":3668.4665280757486},{"$f":"'Voc Ed'!L324","v":0},{"$f":"Inputs!$D$156*$I324","v":366.84665280757486},{"$f":"Inputs!$D$157*$I324","v":1467.3866112302994},{"$f":"Inputs!$D$158*$I324","v":470.21621107938449},{"$f":"IF(Inputs!$D$100=1,0,Activities!R324)","v":302.24969775000005},10465.581646633374,300039.28689987742]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!L45","v":"2001005"},{"$f":"'School Reference Sheet'!M45","v":"Wilson Elementary"},{"$f":"'School Reference Sheet'!N45","v":"K-5"},{"$f":"IF(M325=1,SUM(ADM!F325:J325),IF(N325=1,SUM(ADM!F325:L325),SUM(ADM!F325:K325,0)))","v":234.95500000000001},{"$f":"ADM!S325-'School Resources'!H325-'School Resources'!F325","v":0},{"$f":"IF(SUM(ADM!N325:R325)=ADM!S325,SUM(ADM!N325:R325),IF(OR(SUM(ADM!F325:O325)=ADM!S325,SUM(ADM!G325:O325)=ADM!S325,SUM(ADM!H325:O325)=ADM!S325,SUM(ADM!I325:O325)=ADM!S325,SUM(ADM!J325:O325)=ADM!S325,SUM(ADM!K325:O325)=ADM!S325,SUM(ADM!L325:O325)=ADM!S325,SUM(ADM!M325:O325)=ADM!S325,SUM(ADM!N325:O325)=ADM!S325),0,SUM(ADM!O325:R325)))","v":0},{"$f":"SUM(ADM!$F325:$R325)","v":234.95500000000001},"F",{"$f":"IF(I325<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F325:J325)=0,SUM(ADM!O325:R325)=0,ADM!K325>0,ADM!N325>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M325:R325)=0,ADM!L325>0),1,0)","v":0},"E",{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!F325/Inputs!$D$80)","v":1.9756875},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!G325/Inputs!$D$81)","v":2.7643125},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!H325/Inputs!$D$82)","v":2.352875},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!I325/Inputs!$D$83)","v":2.5703749999999999},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!J325/Inputs!$D$84)","v":2.4321250000000001},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(M325=1,ADM!K325/Inputs!$D$95,ADM!K325/Inputs!$D$85))","v":2.5893125000000001},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(N325=1,ADM!L325/Inputs!$D$96,ADM!L325/Inputs!$D$86))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!M325/Inputs!$D$87)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!N325/Inputs!$D$88)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!O325/Inputs!$D$89)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!P325/Inputs!$D$90)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!Q325/Inputs!$D$91)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,ADM!R325/Inputs!$D$92)","v":0},14.684687500000001,0,{"$f":"IF(SUM(ADM!N325:R325)=ADM!S325,SUM(X325:AB325),IF(OR(SUM(ADM!F325:O325)=ADM!S325,SUM(ADM!G325:O325)=ADM!S325,SUM(ADM!H325:O325)=ADM!S325,SUM(ADM!I325:O325)=ADM!S325,SUM(ADM!J325:O325)=ADM!S325,SUM(ADM!K325:O325)=ADM!S325,SUM(ADM!L325:O325)=ADM!S325,SUM(ADM!M325:O325)=ADM!S325,SUM(ADM!N325:O325)=ADM!S325),SUM(Z325:AB325),SUM(Y325:AB325)))","v":0},14.684687500000001,{"$f":"Inputs!$D$39*AC325","v":2.9369375000000004},{"$f":"Inputs!$D$40*AD325","v":0},{"$f":"Inputs!$D$41*AE325","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'Voc Ed'!H325)","v":0},2.9369375000000004,{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$72=1,$F325=0,Inputs!$D$74<=$AC325+$AG325),0,IF(AND($F325>0,$F325<=Inputs!$D$104,Inputs!$D$72=2),$F325/Inputs!$D$94-($AC325+$AG325),Inputs!$D$74-($AC325+$AG325)))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$72=1,$G325=0,Inputs!$D$75<=$AD325+$AH325),0,IF(Inputs!$D$72=2,IF(AND($G325>0,$G325<=Inputs!$D$104),$G325/Inputs!$D$94-($AD325+$AH325),Inputs!$D$75-($AD325+$AH325))))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$72=1,$H325=0,Inputs!$D$76<=$AE325+$AI325+AJ325),0,IF(Inputs!$D$72=2,IF(AND($H325>0,$H325<=Inputs!$D$104),$H325/Inputs!$D$94-($AE325+$AI325+$AJ325),Inputs!$D$76-($AE325+$AI325+$AJ325))))","v":0},{"$f":"IF(OR(J325=\"T\",K325=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O325=\"EM\",(AD325+AH325+AJ325)<Inputs!$D$75),Inputs!$D$75-(AD325+AH325+AJ325),IF(AND(O325=\"M\",(AD325+AH325+AJ325)<Inputs!$D$75),Inputs!$D$75-(AD325+AH325+AJ325),IF(AND(OR(O325=\"MH\",O325=\"H\",O325=\"EMH\"),(AD325+AE325+AH325+AI325+AJ325)<Inputs!$D$76),Inputs!$D$76-(AD325+AE325+AH325+AI325+AJ325),0)))),0))","v":0},0,{"$f":"IF($J325=\"T\",$I325/Inputs!$D$93,0)","v":0},{"$f":"IF(L325=1,(I325/7)*1.5,IF($J325=\"T\",0,IF(AND($K325=\"T\",($I325/Inputs!$D$94)>=1),$I325/Inputs!$D$94,IF(AND($K325=\"T\",($I325/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L325","v":0},0,{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$234=0,O325=\"M\",O325=\"H\"), 0,(F325*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$234=0,O325=\"E\",O325=\"H\"), 0,(SUM(F325:G325)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",Inputs!$D$234=0,O325=\"E\",O325=\"M\"), 0,(SUM(F325:H325)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'At-Risk'!T325/100)","v":0.09},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'At-Risk'!U325/100)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'At-Risk'!V325/100)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(AND(O325=\"E\", SUM(AX325:AZ325)<1/Inputs!$D$253*F325),1/Inputs!$D$253*F325-SUM(AX325:AZ325),IF(AND(O325=\"M\", SUM(AX325:AZ325)<1/Inputs!$D$256*SUM(F325:G325)),1/Inputs!$D$256* SUM(F325:G325)-SUM(AX325:AZ325),IF(AND(O325=\"H\",SUM(AX325:AZ325)<1/Inputs!$D$260*SUM(F325:H325)),1/Inputs!$D$260*SUM(F325:H325)-SUM(AX325:AZ325),0))))","v":0.72581597222222227},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'At-Risk'!AJ325/100)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F325:$R325)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F325:$K325)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J325:$K325)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L325:$N325)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O325:$R325)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F325:$R325)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F325:$K325)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J325:$K325)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L325:$N325)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O325:$R325)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",F325=0,Inputs!$D$247=0,O325=\"M\",O325=\"H\"),0,1/Inputs!$D$253*F325)","v":0.81581597222222224},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",G325=0,Inputs!$D$247=0,O325=\"H\",O325=\"E\"),0,IF(SUM(F325:G325)<Inputs!$D$254,1/Inputs!$D$254*SUM(F325:G325),IF(SUM(F325:G325)>Inputs!$D$257,1/Inputs!$D$257*SUM(F325:G325),1)))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",H325=0,Inputs!$D$247=0,O325=\"E\",O325=\"M\"),0,IF(SUM(F325:H325)<Inputs!$D$258,1/Inputs!$D$258*SUM(F325:H325),IF(SUM(F325:H325)>Inputs!$D$261,1/Inputs!$D$261*SUM(F325:H325),1)))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",G325=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G325)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",H325=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H325)","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,'At-Risk'!S325/100)","v":0.09},{"$f":"IF(OR($J325=\"T\",$K325=\"T\"),0,IF(AND(O325=\"E\",'At-Risk'!S325/100<1/Inputs!$D$253*F325),1/Inputs!$D$253*F325-'At-Risk'!S325/100,IF(AND(O325=\"M\",'At-Risk'!S325/100<1/Inputs!$D$256*SUM(F325:G325)),1/Inputs!$D$256* SUM(F325:G325)-'At-Risk'!S325/100,IF(AND(O325=\"H\",'At-Risk'!S325/100<1/Inputs!$D$260*SUM(F325:H325)),1/Inputs!$D$260*SUM(F325:H325)-'At-Risk'!S325/100,0))))","v":0.72581597222222227},0,{"$f":"IF(OR(J325=\"T\",K325=\"T\"),0,IF(O325=\"E\",2/Inputs!$D$253*F325,IF(O325=\"M\",2/Inputs!$D$256*SUM(F325:G325),IF(O325=\"H\",5/Inputs!$D$261*SUM(F325:H325),0))))","v":1.6316319444444445},4.0790798611111114,{"$f":"IF(OR($J325=\"T\",$K325=\"T\",F325=0,O325=\"M\",O325=\"H\"),0,IF(F325<Inputs!$D$251,1/Inputs!$D$251*F325,1))","v":1},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",G325=0,O325=\"E\",O325=\"H\"),0,IF(SUM(F325:G325)<Inputs!$D$254,1/Inputs!$D$254*SUM(F325:G325),1))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",H325=0,O325=\"E\",O325=\"M\"),0,IF(SUM(F325:H325)<Inputs!$D$258,1/Inputs!$D$258*SUM(F325:H325),1))","v":0},0,{"$f":"IF(OR($J325=\"T\",$K325=\"T\",F325=0),0,IF(AND(O325=\"E\",F325>Inputs!$D$253),(F325-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",G325=0),0,IF(AND(O325=\"M\",SUM(F325:G325)>Inputs!$D$256),(SUM(F325:G325)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",H325=0),0,IF(AND(O325=\"H\",SUM(F325:H325)>Inputs!$D$260),(SUM(F325:H325)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K325=\"T\",$J325=\"T\",O325=\"M\",O325=\"H\"),0,IF(F325<Inputs!$D$251,1/Inputs!$D$251*F325,IF(F325>Inputs!$D$253,1/Inputs!$D$253*F325,1)))","v":1},{"$f":"IF(OR($K325=\"T\",$J325=\"T\",O325=\"E\",O325=\"H\"),0,IF(SUM(F325:G325)<Inputs!$D$254,1/Inputs!$D$254*SUM(F325:G325),IF(SUM(F325:G325)>Inputs!$D$256,1/Inputs!$D$256*SUM(F325:G325),1)))","v":0},{"$f":"IF(OR($K325=\"T\",$J325=\"T\",O325=\"E\",O325=\"M\"),0,IF(SUM(F325:H325)<Inputs!$D$258,1/Inputs!$D$258*SUM(F325:H325),IF(SUM(F325:H325)>Inputs!$D$261,1/Inputs!$D$261*SUM(F325:H325),1)))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",F325=0,O325=\"M\",O325=\"H\"),0,1/Inputs!$D$253*F325)","v":0.81581597222222224},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",G325=0,O325=\"E\",O325=\"H\"),0,1/Inputs!$D$256*SUM(F325:G325))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",H325=0,O325=\"E\",O325=\"M\"),0,4/Inputs!$D$261*SUM(F325:H325))","v":0},2.8158159722222225,183838.47387777243,257220.33030084454,218935.91432104714,239174.37210772416,226310.15698584786,240936.51369087453,0,0,0,0,0,0,0,1366415.7612841108,0,0,1366415.7612841108,273283.15225682216,0,0,0,273283.15225682216,0,0,0,0,0,0,0,0,0,0,0,0,8374.5342565560186,0,0,67537.452481450135,0,0,0,75911.986738006148,0,0,0,0,8374.5342565560186,67537.452481450135,0,73223.506938921375,{"$f":"0.05*($AF325+AK325+AP325+AT325+SUM(AU325:BD325))*175*Inputs!$D$228*(1+0.0765)","v":17416.073211813691},318375.54036475351,143670.40950434766,0,0,0,0,0,0,63860.26970644539,0,0,42548.174767390396,0,0,250078.85397818344,{"$f":"Inputs!$D$152*F325+Inputs!$D$153*G325+Inputs!$D$154*H325","v":78928.906406900758},{"$f":"Inputs!$D$155*I325","v":69097.687438194451},{"$f":"'Voc Ed'!L325","v":0},{"$f":"Inputs!$D$156*$I325","v":6909.7687438194453},{"$f":"Inputs!$D$157*$I325","v":27639.074975277781},{"$f":"Inputs!$D$158*$I325","v":8856.7941217056905},{"$f":"IF(Inputs!$D$100=1,0,Activities!R325)","v":5693.0477581250007},197125.27944402312,2405278.5873278929]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!O45","v":"2001009"},{"$f":"'School Reference Sheet'!P45","v":"Colter Elementary"},{"$f":"'School Reference Sheet'!Q45","v":"3-5"},{"$f":"IF(M326=1,SUM(ADM!F326:J326),IF(N326=1,SUM(ADM!F326:L326),SUM(ADM!F326:K326,0)))","v":464.6},{"$f":"ADM!S326-'School Resources'!H326-'School Resources'!F326","v":0},{"$f":"IF(SUM(ADM!N326:R326)=ADM!S326,SUM(ADM!N326:R326),IF(OR(SUM(ADM!F326:O326)=ADM!S326,SUM(ADM!G326:O326)=ADM!S326,SUM(ADM!H326:O326)=ADM!S326,SUM(ADM!I326:O326)=ADM!S326,SUM(ADM!J326:O326)=ADM!S326,SUM(ADM!K326:O326)=ADM!S326,SUM(ADM!L326:O326)=ADM!S326,SUM(ADM!M326:O326)=ADM!S326,SUM(ADM!N326:O326)=ADM!S326),0,SUM(ADM!O326:R326)))","v":0},{"$f":"SUM(ADM!$F326:$R326)","v":464.6},"F",{"$f":"IF(I326<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F326:J326)=0,SUM(ADM!O326:R326)=0,ADM!K326>0,ADM!N326>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M326:R326)=0,ADM!L326>0),1,0)","v":0},"E",{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!F326/Inputs!$D$80)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!G326/Inputs!$D$81)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!H326/Inputs!$D$82)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!I326/Inputs!$D$83)","v":10.7164375},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!J326/Inputs!$D$84)","v":9.4474999999999998},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(M326=1,ADM!K326/Inputs!$D$95,ADM!K326/Inputs!$D$85))","v":8.8735625000000002},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(N326=1,ADM!L326/Inputs!$D$96,ADM!L326/Inputs!$D$86))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!M326/Inputs!$D$87)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!N326/Inputs!$D$88)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!O326/Inputs!$D$89)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!P326/Inputs!$D$90)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!Q326/Inputs!$D$91)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,ADM!R326/Inputs!$D$92)","v":0},29.037500000000001,0,{"$f":"IF(SUM(ADM!N326:R326)=ADM!S326,SUM(X326:AB326),IF(OR(SUM(ADM!F326:O326)=ADM!S326,SUM(ADM!G326:O326)=ADM!S326,SUM(ADM!H326:O326)=ADM!S326,SUM(ADM!I326:O326)=ADM!S326,SUM(ADM!J326:O326)=ADM!S326,SUM(ADM!K326:O326)=ADM!S326,SUM(ADM!L326:O326)=ADM!S326,SUM(ADM!M326:O326)=ADM!S326,SUM(ADM!N326:O326)=ADM!S326),SUM(Z326:AB326),SUM(Y326:AB326)))","v":0},29.037500000000001,{"$f":"Inputs!$D$39*AC326","v":5.807500000000001},{"$f":"Inputs!$D$40*AD326","v":0},{"$f":"Inputs!$D$41*AE326","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'Voc Ed'!H326)","v":0},5.807500000000001,{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$72=1,$F326=0,Inputs!$D$74<=$AC326+$AG326),0,IF(AND($F326>0,$F326<=Inputs!$D$104,Inputs!$D$72=2),$F326/Inputs!$D$94-($AC326+$AG326),Inputs!$D$74-($AC326+$AG326)))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$72=1,$G326=0,Inputs!$D$75<=$AD326+$AH326),0,IF(Inputs!$D$72=2,IF(AND($G326>0,$G326<=Inputs!$D$104),$G326/Inputs!$D$94-($AD326+$AH326),Inputs!$D$75-($AD326+$AH326))))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$72=1,$H326=0,Inputs!$D$76<=$AE326+$AI326+AJ326),0,IF(Inputs!$D$72=2,IF(AND($H326>0,$H326<=Inputs!$D$104),$H326/Inputs!$D$94-($AE326+$AI326+$AJ326),Inputs!$D$76-($AE326+$AI326+$AJ326))))","v":0},{"$f":"IF(OR(J326=\"T\",K326=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O326=\"EM\",(AD326+AH326+AJ326)<Inputs!$D$75),Inputs!$D$75-(AD326+AH326+AJ326),IF(AND(O326=\"M\",(AD326+AH326+AJ326)<Inputs!$D$75),Inputs!$D$75-(AD326+AH326+AJ326),IF(AND(OR(O326=\"MH\",O326=\"H\",O326=\"EMH\"),(AD326+AE326+AH326+AI326+AJ326)<Inputs!$D$76),Inputs!$D$76-(AD326+AE326+AH326+AI326+AJ326),0)))),0))","v":0},0,{"$f":"IF($J326=\"T\",$I326/Inputs!$D$93,0)","v":0},{"$f":"IF(L326=1,(I326/7)*1.5,IF($J326=\"T\",0,IF(AND($K326=\"T\",($I326/Inputs!$D$94)>=1),$I326/Inputs!$D$94,IF(AND($K326=\"T\",($I326/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L326","v":0},0,{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$234=0,O326=\"M\",O326=\"H\"), 0,(F326*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$234=0,O326=\"E\",O326=\"H\"), 0,(SUM(F326:G326)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",Inputs!$D$234=0,O326=\"E\",O326=\"M\"), 0,(SUM(F326:H326)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'At-Risk'!T326/100)","v":2.06},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'At-Risk'!U326/100)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'At-Risk'!V326/100)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(AND(O326=\"E\", SUM(AX326:AZ326)<1/Inputs!$D$253*F326),1/Inputs!$D$253*F326-SUM(AX326:AZ326),IF(AND(O326=\"M\", SUM(AX326:AZ326)<1/Inputs!$D$256*SUM(F326:G326)),1/Inputs!$D$256* SUM(F326:G326)-SUM(AX326:AZ326),IF(AND(O326=\"H\",SUM(AX326:AZ326)<1/Inputs!$D$260*SUM(F326:H326)),1/Inputs!$D$260*SUM(F326:H326)-SUM(AX326:AZ326),0))))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'At-Risk'!AJ326/100)","v":1.61},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F326:$R326)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F326:$K326)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J326:$K326)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L326:$N326)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O326:$R326)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F326:$R326)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F326:$K326)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J326:$K326)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L326:$N326)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O326:$R326)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",F326=0,Inputs!$D$247=0,O326=\"M\",O326=\"H\"),0,1/Inputs!$D$253*F326)","v":1.6131944444444444},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",G326=0,Inputs!$D$247=0,O326=\"H\",O326=\"E\"),0,IF(SUM(F326:G326)<Inputs!$D$254,1/Inputs!$D$254*SUM(F326:G326),IF(SUM(F326:G326)>Inputs!$D$257,1/Inputs!$D$257*SUM(F326:G326),1)))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",H326=0,Inputs!$D$247=0,O326=\"E\",O326=\"M\"),0,IF(SUM(F326:H326)<Inputs!$D$258,1/Inputs!$D$258*SUM(F326:H326),IF(SUM(F326:H326)>Inputs!$D$261,1/Inputs!$D$261*SUM(F326:H326),1)))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",G326=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G326)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",H326=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H326)","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,'At-Risk'!S326/100)","v":2.06},{"$f":"IF(OR($J326=\"T\",$K326=\"T\"),0,IF(AND(O326=\"E\",'At-Risk'!S326/100<1/Inputs!$D$253*F326),1/Inputs!$D$253*F326-'At-Risk'!S326/100,IF(AND(O326=\"M\",'At-Risk'!S326/100<1/Inputs!$D$256*SUM(F326:G326)),1/Inputs!$D$256* SUM(F326:G326)-'At-Risk'!S326/100,IF(AND(O326=\"H\",'At-Risk'!S326/100<1/Inputs!$D$260*SUM(F326:H326)),1/Inputs!$D$260*SUM(F326:H326)-'At-Risk'!S326/100,0))))","v":0},0,{"$f":"IF(OR(J326=\"T\",K326=\"T\"),0,IF(O326=\"E\",2/Inputs!$D$253*F326,IF(O326=\"M\",2/Inputs!$D$256*SUM(F326:G326),IF(O326=\"H\",5/Inputs!$D$261*SUM(F326:H326),0))))","v":3.2263888888888888},10.569583333333334,{"$f":"IF(OR($J326=\"T\",$K326=\"T\",F326=0,O326=\"M\",O326=\"H\"),0,IF(F326<Inputs!$D$251,1/Inputs!$D$251*F326,1))","v":1},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",G326=0,O326=\"E\",O326=\"H\"),0,IF(SUM(F326:G326)<Inputs!$D$254,1/Inputs!$D$254*SUM(F326:G326),1))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",H326=0,O326=\"E\",O326=\"M\"),0,IF(SUM(F326:H326)<Inputs!$D$258,1/Inputs!$D$258*SUM(F326:H326),1))","v":0},0,{"$f":"IF(OR($J326=\"T\",$K326=\"T\",F326=0),0,IF(AND(O326=\"E\",F326>Inputs!$D$253),(F326-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.61319444444444449},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",G326=0),0,IF(AND(O326=\"M\",SUM(F326:G326)>Inputs!$D$256),(SUM(F326:G326)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",H326=0),0,IF(AND(O326=\"H\",SUM(F326:H326)>Inputs!$D$260),(SUM(F326:H326)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K326=\"T\",$J326=\"T\",O326=\"M\",O326=\"H\"),0,IF(F326<Inputs!$D$251,1/Inputs!$D$251*F326,IF(F326>Inputs!$D$253,1/Inputs!$D$253*F326,1)))","v":1.6131944444444444},{"$f":"IF(OR($K326=\"T\",$J326=\"T\",O326=\"E\",O326=\"H\"),0,IF(SUM(F326:G326)<Inputs!$D$254,1/Inputs!$D$254*SUM(F326:G326),IF(SUM(F326:G326)>Inputs!$D$256,1/Inputs!$D$256*SUM(F326:G326),1)))","v":0},{"$f":"IF(OR($K326=\"T\",$J326=\"T\",O326=\"E\",O326=\"M\"),0,IF(SUM(F326:H326)<Inputs!$D$258,1/Inputs!$D$258*SUM(F326:H326),IF(SUM(F326:H326)>Inputs!$D$261,1/Inputs!$D$261*SUM(F326:H326),1)))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",F326=0,O326=\"M\",O326=\"H\"),0,1/Inputs!$D$253*F326)","v":1.6131944444444444},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",G326=0,O326=\"E\",O326=\"H\"),0,1/Inputs!$D$256*SUM(F326:G326))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",H326=0,O326=\"E\",O326=\"M\"),0,4/Inputs!$D$261*SUM(F326:H326))","v":0},4.8395833333333336,0,0,0,997168.58835546148,879093.47098681098,825688.36815489852,0,0,0,0,0,0,0,2701950.4274971713,0,0,2701950.4274971713,540390.08549943427,0,0,0,540390.08549943427,0,0,0,0,0,0,0,0,0,0,0,0,191683.78409450443,0,0,0,149811.11281172434,0,0,150108.35708317615,0,0,0,0,191683.78409450443,0,0,144792.15732298896,{"$f":"0.05*($AF326+AK326+AP326+AT326+SUM(AU326:BD326))*175*Inputs!$D$228*(1+0.0765)","v":36381.407851751173},864460.60325864947,143670.40950434766,0,0,0,74855.493109196119,0,0,103019.03231116156,0,0,84134.757706495191,0,0,405679.69263120054,{"$f":"Inputs!$D$152*F326+Inputs!$D$153*G326+Inputs!$D$154*H326","v":156074.01381816133},{"$f":"Inputs!$D$155*I326","v":136633.76214077225},{"$f":"'Voc Ed'!L326","v":0},{"$f":"Inputs!$D$156*$I326","v":13663.376214077223},{"$f":"Inputs!$D$157*$I326","v":54653.504856308893},{"$f":"Inputs!$D$158*$I326","v":17513.424055433865},{"$f":"IF(Inputs!$D$100=1,0,Activities!R326)","v":11257.432225000002},389795.51330975356,4902276.3221962089]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!R45","v":"2001010"},{"$f":"'School Reference Sheet'!S45","v":"Jackson Elementary"},{"$f":"'School Reference Sheet'!T45","v":"K-2"},{"$f":"IF(M327=1,SUM(ADM!F327:J327),IF(N327=1,SUM(ADM!F327:L327),SUM(ADM!F327:K327,0)))","v":604.851},{"$f":"ADM!S327-'School Resources'!H327-'School Resources'!F327","v":0},{"$f":"IF(SUM(ADM!N327:R327)=ADM!S327,SUM(ADM!N327:R327),IF(OR(SUM(ADM!F327:O327)=ADM!S327,SUM(ADM!G327:O327)=ADM!S327,SUM(ADM!H327:O327)=ADM!S327,SUM(ADM!I327:O327)=ADM!S327,SUM(ADM!J327:O327)=ADM!S327,SUM(ADM!K327:O327)=ADM!S327,SUM(ADM!L327:O327)=ADM!S327,SUM(ADM!M327:O327)=ADM!S327,SUM(ADM!N327:O327)=ADM!S327),0,SUM(ADM!O327:R327)))","v":0},{"$f":"SUM(ADM!$F327:$R327)","v":604.851},"F",{"$f":"IF(I327<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F327:J327)=0,SUM(ADM!O327:R327)=0,ADM!K327>0,ADM!N327>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M327:R327)=0,ADM!L327>0),1,0)","v":0},"E",{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!F327/Inputs!$D$80)","v":13.475687499999999},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!G327/Inputs!$D$81)","v":11.398937500000001},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!H327/Inputs!$D$82)","v":12.9285625},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!I327/Inputs!$D$83)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!J327/Inputs!$D$84)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(M327=1,ADM!K327/Inputs!$D$95,ADM!K327/Inputs!$D$85))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(N327=1,ADM!L327/Inputs!$D$96,ADM!L327/Inputs!$D$86))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!M327/Inputs!$D$87)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!N327/Inputs!$D$88)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!O327/Inputs!$D$89)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!P327/Inputs!$D$90)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!Q327/Inputs!$D$91)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,ADM!R327/Inputs!$D$92)","v":0},37.8031875,0,{"$f":"IF(SUM(ADM!N327:R327)=ADM!S327,SUM(X327:AB327),IF(OR(SUM(ADM!F327:O327)=ADM!S327,SUM(ADM!G327:O327)=ADM!S327,SUM(ADM!H327:O327)=ADM!S327,SUM(ADM!I327:O327)=ADM!S327,SUM(ADM!J327:O327)=ADM!S327,SUM(ADM!K327:O327)=ADM!S327,SUM(ADM!L327:O327)=ADM!S327,SUM(ADM!M327:O327)=ADM!S327,SUM(ADM!N327:O327)=ADM!S327),SUM(Z327:AB327),SUM(Y327:AB327)))","v":0},37.8031875,{"$f":"Inputs!$D$39*AC327","v":7.5606375000000003},{"$f":"Inputs!$D$40*AD327","v":0},{"$f":"Inputs!$D$41*AE327","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'Voc Ed'!H327)","v":0},7.5606375000000003,{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$72=1,$F327=0,Inputs!$D$74<=$AC327+$AG327),0,IF(AND($F327>0,$F327<=Inputs!$D$104,Inputs!$D$72=2),$F327/Inputs!$D$94-($AC327+$AG327),Inputs!$D$74-($AC327+$AG327)))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$72=1,$G327=0,Inputs!$D$75<=$AD327+$AH327),0,IF(Inputs!$D$72=2,IF(AND($G327>0,$G327<=Inputs!$D$104),$G327/Inputs!$D$94-($AD327+$AH327),Inputs!$D$75-($AD327+$AH327))))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$72=1,$H327=0,Inputs!$D$76<=$AE327+$AI327+AJ327),0,IF(Inputs!$D$72=2,IF(AND($H327>0,$H327<=Inputs!$D$104),$H327/Inputs!$D$94-($AE327+$AI327+$AJ327),Inputs!$D$76-($AE327+$AI327+$AJ327))))","v":0},{"$f":"IF(OR(J327=\"T\",K327=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O327=\"EM\",(AD327+AH327+AJ327)<Inputs!$D$75),Inputs!$D$75-(AD327+AH327+AJ327),IF(AND(O327=\"M\",(AD327+AH327+AJ327)<Inputs!$D$75),Inputs!$D$75-(AD327+AH327+AJ327),IF(AND(OR(O327=\"MH\",O327=\"H\",O327=\"EMH\"),(AD327+AE327+AH327+AI327+AJ327)<Inputs!$D$76),Inputs!$D$76-(AD327+AE327+AH327+AI327+AJ327),0)))),0))","v":0},0,{"$f":"IF($J327=\"T\",$I327/Inputs!$D$93,0)","v":0},{"$f":"IF(L327=1,(I327/7)*1.5,IF($J327=\"T\",0,IF(AND($K327=\"T\",($I327/Inputs!$D$94)>=1),$I327/Inputs!$D$94,IF(AND($K327=\"T\",($I327/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L327","v":0},0,{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$234=0,O327=\"M\",O327=\"H\"), 0,(F327*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$234=0,O327=\"E\",O327=\"H\"), 0,(SUM(F327:G327)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",Inputs!$D$234=0,O327=\"E\",O327=\"M\"), 0,(SUM(F327:H327)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'At-Risk'!T327/100)","v":2.5099999999999998},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'At-Risk'!U327/100)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'At-Risk'!V327/100)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(AND(O327=\"E\", SUM(AX327:AZ327)<1/Inputs!$D$253*F327),1/Inputs!$D$253*F327-SUM(AX327:AZ327),IF(AND(O327=\"M\", SUM(AX327:AZ327)<1/Inputs!$D$256*SUM(F327:G327)),1/Inputs!$D$256* SUM(F327:G327)-SUM(AX327:AZ327),IF(AND(O327=\"H\",SUM(AX327:AZ327)<1/Inputs!$D$260*SUM(F327:H327)),1/Inputs!$D$260*SUM(F327:H327)-SUM(AX327:AZ327),0))))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'At-Risk'!AJ327/100)","v":2.0499999999999998},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F327:$R327)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F327:$K327)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J327:$K327)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L327:$N327)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O327:$R327)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F327:$R327)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F327:$K327)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J327:$K327)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L327:$N327)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O327:$R327)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",F327=0,Inputs!$D$247=0,O327=\"M\",O327=\"H\"),0,1/Inputs!$D$253*F327)","v":2.1001770833333331},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",G327=0,Inputs!$D$247=0,O327=\"H\",O327=\"E\"),0,IF(SUM(F327:G327)<Inputs!$D$254,1/Inputs!$D$254*SUM(F327:G327),IF(SUM(F327:G327)>Inputs!$D$257,1/Inputs!$D$257*SUM(F327:G327),1)))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",H327=0,Inputs!$D$247=0,O327=\"E\",O327=\"M\"),0,IF(SUM(F327:H327)<Inputs!$D$258,1/Inputs!$D$258*SUM(F327:H327),IF(SUM(F327:H327)>Inputs!$D$261,1/Inputs!$D$261*SUM(F327:H327),1)))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",G327=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G327)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",H327=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H327)","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,'At-Risk'!S327/100)","v":2.5099999999999998},{"$f":"IF(OR($J327=\"T\",$K327=\"T\"),0,IF(AND(O327=\"E\",'At-Risk'!S327/100<1/Inputs!$D$253*F327),1/Inputs!$D$253*F327-'At-Risk'!S327/100,IF(AND(O327=\"M\",'At-Risk'!S327/100<1/Inputs!$D$256*SUM(F327:G327)),1/Inputs!$D$256* SUM(F327:G327)-'At-Risk'!S327/100,IF(AND(O327=\"H\",'At-Risk'!S327/100<1/Inputs!$D$260*SUM(F327:H327)),1/Inputs!$D$260*SUM(F327:H327)-'At-Risk'!S327/100,0))))","v":0},0,{"$f":"IF(OR(J327=\"T\",K327=\"T\"),0,IF(O327=\"E\",2/Inputs!$D$253*F327,IF(O327=\"M\",2/Inputs!$D$256*SUM(F327:G327),IF(O327=\"H\",5/Inputs!$D$261*SUM(F327:H327),0))))","v":4.2003541666666662},13.370531249999999,{"$f":"IF(OR($J327=\"T\",$K327=\"T\",F327=0,O327=\"M\",O327=\"H\"),0,IF(F327<Inputs!$D$251,1/Inputs!$D$251*F327,1))","v":1},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",G327=0,O327=\"E\",O327=\"H\"),0,IF(SUM(F327:G327)<Inputs!$D$254,1/Inputs!$D$254*SUM(F327:G327),1))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",H327=0,O327=\"E\",O327=\"M\"),0,IF(SUM(F327:H327)<Inputs!$D$258,1/Inputs!$D$258*SUM(F327:H327),1))","v":0},0,{"$f":"IF(OR($J327=\"T\",$K327=\"T\",F327=0),0,IF(AND(O327=\"E\",F327>Inputs!$D$253),(F327-Inputs!$D$253)*1/Inputs!$D$253,0))","v":1.1001770833333333},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",G327=0),0,IF(AND(O327=\"M\",SUM(F327:G327)>Inputs!$D$256),(SUM(F327:G327)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",H327=0),0,IF(AND(O327=\"H\",SUM(F327:H327)>Inputs!$D$260),(SUM(F327:H327)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K327=\"T\",$J327=\"T\",O327=\"M\",O327=\"H\"),0,IF(F327<Inputs!$D$251,1/Inputs!$D$251*F327,IF(F327>Inputs!$D$253,1/Inputs!$D$253*F327,1)))","v":2.1001770833333331},{"$f":"IF(OR($K327=\"T\",$J327=\"T\",O327=\"E\",O327=\"H\"),0,IF(SUM(F327:G327)<Inputs!$D$254,1/Inputs!$D$254*SUM(F327:G327),IF(SUM(F327:G327)>Inputs!$D$256,1/Inputs!$D$256*SUM(F327:G327),1)))","v":0},{"$f":"IF(OR($K327=\"T\",$J327=\"T\",O327=\"E\",O327=\"M\"),0,IF(SUM(F327:H327)<Inputs!$D$258,1/Inputs!$D$258*SUM(F327:H327),IF(SUM(F327:H327)>Inputs!$D$261,1/Inputs!$D$261*SUM(F327:H327),1)))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",F327=0,O327=\"M\",O327=\"H\"),0,1/Inputs!$D$253*F327)","v":2.1001770833333331},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",G327=0,O327=\"E\",O327=\"H\"),0,1/Inputs!$D$256*SUM(F327:G327))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",H327=0,O327=\"E\",O327=\"M\"),0,4/Inputs!$D$261*SUM(F327:H327))","v":0},6.3005312500000006,1253917.8511043747,1060675.4731343447,1203007.6616030612,0,0,0,0,0,0,0,0,0,0,3517600.9858417809,0,0,3517600.9858417809,703520.19716835616,0,0,0,703520.19716835616,0,0,0,0,0,0,0,0,0,0,0,0,233556.4553772845,0,0,0,190753.28028822041,0,0,195422.27699121003,0,0,0,0,233556.4553772845,0,0,188501.25085873264,{"$f":"0.05*($AF327+AK327+AP327+AT327+SUM(AU327:BD327))*175*Inputs!$D$228*(1+0.0765)","v":47158.225077098577},1088947.9439698306,143670.40950434766,0,0,0,134303.72506875367,0,0,134117.87497296248,0,0,109532.91505280095,0,0,521624.92459886475,{"$f":"Inputs!$D$152*F327+Inputs!$D$153*G327+Inputs!$D$154*H327","v":203188.814748017},{"$f":"Inputs!$D$155*I327","v":177880.04232588943},{"$f":"'Voc Ed'!L327","v":0},{"$f":"Inputs!$D$156*$I327","v":17788.004232588941},{"$f":"Inputs!$D$157*$I327","v":71152.016930355763},{"$f":"Inputs!$D$158*$I327","v":22800.284230204968},{"$f":"IF(Inputs!$D$100=1,0,Activities!R327)","v":14655.766549125001},507464.92901618109,6339158.9805950141]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!U45","v":"2001050"},{"$f":"'School Reference Sheet'!V45","v":"Jackson Hole Middle School"},{"$f":"'School Reference Sheet'!W45","v":"6-8"},{"$f":"IF(M328=1,SUM(ADM!F328:J328),IF(N328=1,SUM(ADM!F328:L328),SUM(ADM!F328:K328,0)))","v":0},{"$f":"ADM!S328-'School Resources'!H328-'School Resources'!F328","v":568.73900000000003},{"$f":"IF(SUM(ADM!N328:R328)=ADM!S328,SUM(ADM!N328:R328),IF(OR(SUM(ADM!F328:O328)=ADM!S328,SUM(ADM!G328:O328)=ADM!S328,SUM(ADM!H328:O328)=ADM!S328,SUM(ADM!I328:O328)=ADM!S328,SUM(ADM!J328:O328)=ADM!S328,SUM(ADM!K328:O328)=ADM!S328,SUM(ADM!L328:O328)=ADM!S328,SUM(ADM!M328:O328)=ADM!S328,SUM(ADM!N328:O328)=ADM!S328),0,SUM(ADM!O328:R328)))","v":0},{"$f":"SUM(ADM!$F328:$R328)","v":568.73900000000003},"F",{"$f":"IF(I328<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F328:J328)=0,SUM(ADM!O328:R328)=0,ADM!K328>0,ADM!N328>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M328:R328)=0,ADM!L328>0),1,0)","v":0},"M",{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!F328/Inputs!$D$80)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!G328/Inputs!$D$81)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!H328/Inputs!$D$82)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!I328/Inputs!$D$83)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!J328/Inputs!$D$84)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(M328=1,ADM!K328/Inputs!$D$95,ADM!K328/Inputs!$D$85))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(N328=1,ADM!L328/Inputs!$D$96,ADM!L328/Inputs!$D$86))","v":9.0689047619047614},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!M328/Inputs!$D$87)","v":8.7518571428571423},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!N328/Inputs!$D$88)","v":9.2620476190476175},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!O328/Inputs!$D$89)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!P328/Inputs!$D$90)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!Q328/Inputs!$D$91)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,ADM!R328/Inputs!$D$92)","v":0},0,27.082809523809519,{"$f":"IF(SUM(ADM!N328:R328)=ADM!S328,SUM(X328:AB328),IF(OR(SUM(ADM!F328:O328)=ADM!S328,SUM(ADM!G328:O328)=ADM!S328,SUM(ADM!H328:O328)=ADM!S328,SUM(ADM!I328:O328)=ADM!S328,SUM(ADM!J328:O328)=ADM!S328,SUM(ADM!K328:O328)=ADM!S328,SUM(ADM!L328:O328)=ADM!S328,SUM(ADM!M328:O328)=ADM!S328,SUM(ADM!N328:O328)=ADM!S328),SUM(Z328:AB328),SUM(Y328:AB328)))","v":0},27.082809523809519,{"$f":"Inputs!$D$39*AC328","v":0},{"$f":"Inputs!$D$40*AD328","v":8.937327142857141},{"$f":"Inputs!$D$41*AE328","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'Voc Ed'!H328)","v":0},8.937327142857141,{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$72=1,$F328=0,Inputs!$D$74<=$AC328+$AG328),0,IF(AND($F328>0,$F328<=Inputs!$D$104,Inputs!$D$72=2),$F328/Inputs!$D$94-($AC328+$AG328),Inputs!$D$74-($AC328+$AG328)))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$72=1,$G328=0,Inputs!$D$75<=$AD328+$AH328),0,IF(Inputs!$D$72=2,IF(AND($G328>0,$G328<=Inputs!$D$104),$G328/Inputs!$D$94-($AD328+$AH328),Inputs!$D$75-($AD328+$AH328))))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$72=1,$H328=0,Inputs!$D$76<=$AE328+$AI328+AJ328),0,IF(Inputs!$D$72=2,IF(AND($H328>0,$H328<=Inputs!$D$104),$H328/Inputs!$D$94-($AE328+$AI328+$AJ328),Inputs!$D$76-($AE328+$AI328+$AJ328))))","v":0},{"$f":"IF(OR(J328=\"T\",K328=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O328=\"EM\",(AD328+AH328+AJ328)<Inputs!$D$75),Inputs!$D$75-(AD328+AH328+AJ328),IF(AND(O328=\"M\",(AD328+AH328+AJ328)<Inputs!$D$75),Inputs!$D$75-(AD328+AH328+AJ328),IF(AND(OR(O328=\"MH\",O328=\"H\",O328=\"EMH\"),(AD328+AE328+AH328+AI328+AJ328)<Inputs!$D$76),Inputs!$D$76-(AD328+AE328+AH328+AI328+AJ328),0)))),0))","v":0},0,{"$f":"IF($J328=\"T\",$I328/Inputs!$D$93,0)","v":0},{"$f":"IF(L328=1,(I328/7)*1.5,IF($J328=\"T\",0,IF(AND($K328=\"T\",($I328/Inputs!$D$94)>=1),$I328/Inputs!$D$94,IF(AND($K328=\"T\",($I328/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L328","v":0},0,{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$234=0,O328=\"M\",O328=\"H\"), 0,(F328*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$234=0,O328=\"E\",O328=\"H\"), 0,(SUM(F328:G328)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",Inputs!$D$234=0,O328=\"E\",O328=\"M\"), 0,(SUM(F328:H328)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'At-Risk'!T328/100)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'At-Risk'!U328/100)","v":2.12},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'At-Risk'!V328/100)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(AND(O328=\"E\", SUM(AX328:AZ328)<1/Inputs!$D$253*F328),1/Inputs!$D$253*F328-SUM(AX328:AZ328),IF(AND(O328=\"M\", SUM(AX328:AZ328)<1/Inputs!$D$256*SUM(F328:G328)),1/Inputs!$D$256* SUM(F328:G328)-SUM(AX328:AZ328),IF(AND(O328=\"H\",SUM(AX328:AZ328)<1/Inputs!$D$260*SUM(F328:H328)),1/Inputs!$D$260*SUM(F328:H328)-SUM(AX328:AZ328),0))))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'At-Risk'!AJ328/100)","v":1.04},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F328:$R328)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F328:$K328)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J328:$K328)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L328:$N328)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O328:$R328)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F328:$R328)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F328:$K328)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J328:$K328)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L328:$N328)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O328:$R328)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",F328=0,Inputs!$D$247=0,O328=\"M\",O328=\"H\"),0,1/Inputs!$D$253*F328)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",G328=0,Inputs!$D$247=0,O328=\"H\",O328=\"E\"),0,IF(SUM(F328:G328)<Inputs!$D$254,1/Inputs!$D$254*SUM(F328:G328),IF(SUM(F328:G328)>Inputs!$D$257,1/Inputs!$D$257*SUM(F328:G328),1)))","v":1},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",H328=0,Inputs!$D$247=0,O328=\"E\",O328=\"M\"),0,IF(SUM(F328:H328)<Inputs!$D$258,1/Inputs!$D$258*SUM(F328:H328),IF(SUM(F328:H328)>Inputs!$D$261,1/Inputs!$D$261*SUM(F328:H328),1)))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",G328=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G328)","v":1.805520634920635},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",H328=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H328)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,'At-Risk'!S328/100)","v":2.12},{"$f":"IF(OR($J328=\"T\",$K328=\"T\"),0,IF(AND(O328=\"E\",'At-Risk'!S328/100<1/Inputs!$D$253*F328),1/Inputs!$D$253*F328-'At-Risk'!S328/100,IF(AND(O328=\"M\",'At-Risk'!S328/100<1/Inputs!$D$256*SUM(F328:G328)),1/Inputs!$D$256* SUM(F328:G328)-'At-Risk'!S328/100,IF(AND(O328=\"H\",'At-Risk'!S328/100<1/Inputs!$D$260*SUM(F328:H328)),1/Inputs!$D$260*SUM(F328:H328)-'At-Risk'!S328/100,0))))","v":0},2.274956,{"$f":"IF(OR(J328=\"T\",K328=\"T\"),0,IF(O328=\"E\",2/Inputs!$D$253*F328,IF(O328=\"M\",2/Inputs!$D$256*SUM(F328:G328),IF(O328=\"H\",5/Inputs!$D$261*SUM(F328:H328),0))))","v":3.6110412698412699},13.971517904761903,{"$f":"IF(OR($J328=\"T\",$K328=\"T\",F328=0,O328=\"M\",O328=\"H\"),0,IF(F328<Inputs!$D$251,1/Inputs!$D$251*F328,1))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",G328=0,O328=\"E\",O328=\"H\"),0,IF(SUM(F328:G328)<Inputs!$D$254,1/Inputs!$D$254*SUM(F328:G328),1))","v":1},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",H328=0,O328=\"E\",O328=\"M\"),0,IF(SUM(F328:H328)<Inputs!$D$258,1/Inputs!$D$258*SUM(F328:H328),1))","v":0},0,{"$f":"IF(OR($J328=\"T\",$K328=\"T\",F328=0),0,IF(AND(O328=\"E\",F328>Inputs!$D$253),(F328-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",G328=0),0,IF(AND(O328=\"M\",SUM(F328:G328)>Inputs!$D$256),(SUM(F328:G328)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0.80552063492063497},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",H328=0),0,IF(AND(O328=\"H\",SUM(F328:H328)>Inputs!$D$260),(SUM(F328:H328)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K328=\"T\",$J328=\"T\",O328=\"M\",O328=\"H\"),0,IF(F328<Inputs!$D$251,1/Inputs!$D$251*F328,IF(F328>Inputs!$D$253,1/Inputs!$D$253*F328,1)))","v":0},{"$f":"IF(OR($K328=\"T\",$J328=\"T\",O328=\"E\",O328=\"H\"),0,IF(SUM(F328:G328)<Inputs!$D$254,1/Inputs!$D$254*SUM(F328:G328),IF(SUM(F328:G328)>Inputs!$D$256,1/Inputs!$D$256*SUM(F328:G328),1)))","v":1.805520634920635},{"$f":"IF(OR($K328=\"T\",$J328=\"T\",O328=\"E\",O328=\"M\"),0,IF(SUM(F328:H328)<Inputs!$D$258,1/Inputs!$D$258*SUM(F328:H328),IF(SUM(F328:H328)>Inputs!$D$261,1/Inputs!$D$261*SUM(F328:H328),1)))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",F328=0,O328=\"M\",O328=\"H\"),0,1/Inputs!$D$253*F328)","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",G328=0,O328=\"E\",O328=\"H\"),0,1/Inputs!$D$256*SUM(F328:G328))","v":1.805520634920635},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",H328=0,O328=\"E\",O328=\"M\"),0,4/Inputs!$D$261*SUM(F328:H328))","v":0},5.4165619047619051,0,0,0,0,0,0,843865.03997794923,814363.63834824017,861837.05635074864,0,0,0,0,0,2520065.734676938,0,2520065.734676938,0,831621.69244338945,0,0,831621.69244338945,0,0,0,0,0,0,0,0,0,0,0,0,0,197266.80693220845,0,0,96772.395853536218,0,0,0,93050.380628400206,0,193642.63368612903,0,197266.80693220845,0,211685.52171286283,162054.38143035615,{"$f":"0.05*($AF328+AK328+AP328+AT328+SUM(AU328:BD328))*175*Inputs!$D$228*(1+0.0765)","v":37009.698344991572},1188748.6255206929,0,143670.40950434766,0,0,0,98333.644218265341,0,0,115301.03470658427,0,0,94165.363435428328,0,451470.45186462556,{"$f":"Inputs!$D$152*F328+Inputs!$D$153*G328+Inputs!$D$154*H328","v":191057.63784960666},{"$f":"Inputs!$D$155*I328","v":167259.89936758645},{"$f":"'Voc Ed'!L328","v":0},{"$f":"Inputs!$D$156*$I328","v":16725.989936758644},{"$f":"Inputs!$D$157*$I328","v":66903.959747034576},{"$f":"Inputs!$D$158*$I328","v":21439.01696914206},{"$f":"IF(Inputs!$D$100=1,0,Activities!R328)","v":155413.15093831415},618799.65480844257,5610706.1593140885]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!X45","v":"2001055"},{"$f":"'School Reference Sheet'!Y45","v":"Jackson Hole High School"},{"$f":"'School Reference Sheet'!Z45","v":"9-12"},{"$f":"IF(M329=1,SUM(ADM!F329:J329),IF(N329=1,SUM(ADM!F329:L329),SUM(ADM!F329:K329,0)))","v":0},{"$f":"ADM!S329-'School Resources'!H329-'School Resources'!F329","v":0},{"$f":"IF(SUM(ADM!N329:R329)=ADM!S329,SUM(ADM!N329:R329),IF(OR(SUM(ADM!F329:O329)=ADM!S329,SUM(ADM!G329:O329)=ADM!S329,SUM(ADM!H329:O329)=ADM!S329,SUM(ADM!I329:O329)=ADM!S329,SUM(ADM!J329:O329)=ADM!S329,SUM(ADM!K329:O329)=ADM!S329,SUM(ADM!L329:O329)=ADM!S329,SUM(ADM!M329:O329)=ADM!S329,SUM(ADM!N329:O329)=ADM!S329),0,SUM(ADM!O329:R329)))","v":561.49166666666667},{"$f":"SUM(ADM!$F329:$R329)","v":561.49166666666667},"F",{"$f":"IF(I329<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F329:J329)=0,SUM(ADM!O329:R329)=0,ADM!K329>0,ADM!N329>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M329:R329)=0,ADM!L329>0),1,0)","v":0},"H",{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!F329/Inputs!$D$80)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!G329/Inputs!$D$81)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!H329/Inputs!$D$82)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!I329/Inputs!$D$83)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!J329/Inputs!$D$84)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(M329=1,ADM!K329/Inputs!$D$95,ADM!K329/Inputs!$D$85))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(N329=1,ADM!L329/Inputs!$D$96,ADM!L329/Inputs!$D$86))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!M329/Inputs!$D$87)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!N329/Inputs!$D$88)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!O329/Inputs!$D$89)","v":7.1316666666666677},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!P329/Inputs!$D$90)","v":6.8080476190476205},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!Q329/Inputs!$D$91)","v":6.3904603174603167},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,ADM!R329/Inputs!$D$92)","v":6.4075238095238092},0,0,{"$f":"IF(SUM(ADM!N329:R329)=ADM!S329,SUM(X329:AB329),IF(OR(SUM(ADM!F329:O329)=ADM!S329,SUM(ADM!G329:O329)=ADM!S329,SUM(ADM!H329:O329)=ADM!S329,SUM(ADM!I329:O329)=ADM!S329,SUM(ADM!J329:O329)=ADM!S329,SUM(ADM!K329:O329)=ADM!S329,SUM(ADM!L329:O329)=ADM!S329,SUM(ADM!M329:O329)=ADM!S329,SUM(ADM!N329:O329)=ADM!S329),SUM(Z329:AB329),SUM(Y329:AB329)))","v":26.737698412698414},26.737698412698414,{"$f":"Inputs!$D$39*AC329","v":0},{"$f":"Inputs!$D$40*AD329","v":0},{"$f":"Inputs!$D$41*AE329","v":8.823440476190477},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'Voc Ed'!H329)","v":0.63344285714285709},9.4568833333333338,{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$72=1,$F329=0,Inputs!$D$74<=$AC329+$AG329),0,IF(AND($F329>0,$F329<=Inputs!$D$104,Inputs!$D$72=2),$F329/Inputs!$D$94-($AC329+$AG329),Inputs!$D$74-($AC329+$AG329)))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$72=1,$G329=0,Inputs!$D$75<=$AD329+$AH329),0,IF(Inputs!$D$72=2,IF(AND($G329>0,$G329<=Inputs!$D$104),$G329/Inputs!$D$94-($AD329+$AH329),Inputs!$D$75-($AD329+$AH329))))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$72=1,$H329=0,Inputs!$D$76<=$AE329+$AI329+AJ329),0,IF(Inputs!$D$72=2,IF(AND($H329>0,$H329<=Inputs!$D$104),$H329/Inputs!$D$94-($AE329+$AI329+$AJ329),Inputs!$D$76-($AE329+$AI329+$AJ329))))","v":0},{"$f":"IF(OR(J329=\"T\",K329=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O329=\"EM\",(AD329+AH329+AJ329)<Inputs!$D$75),Inputs!$D$75-(AD329+AH329+AJ329),IF(AND(O329=\"M\",(AD329+AH329+AJ329)<Inputs!$D$75),Inputs!$D$75-(AD329+AH329+AJ329),IF(AND(OR(O329=\"MH\",O329=\"H\",O329=\"EMH\"),(AD329+AE329+AH329+AI329+AJ329)<Inputs!$D$76),Inputs!$D$76-(AD329+AE329+AH329+AI329+AJ329),0)))),0))","v":0},0,{"$f":"IF($J329=\"T\",$I329/Inputs!$D$93,0)","v":0},{"$f":"IF(L329=1,(I329/7)*1.5,IF($J329=\"T\",0,IF(AND($K329=\"T\",($I329/Inputs!$D$94)>=1),$I329/Inputs!$D$94,IF(AND($K329=\"T\",($I329/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L329","v":0},0,{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$234=0,O329=\"M\",O329=\"H\"), 0,(F329*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$234=0,O329=\"E\",O329=\"H\"), 0,(SUM(F329:G329)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",Inputs!$D$234=0,O329=\"E\",O329=\"M\"), 0,(SUM(F329:H329)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'At-Risk'!T329/100)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'At-Risk'!U329/100)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'At-Risk'!V329/100)","v":1.7},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(AND(O329=\"E\", SUM(AX329:AZ329)<1/Inputs!$D$253*F329),1/Inputs!$D$253*F329-SUM(AX329:AZ329),IF(AND(O329=\"M\", SUM(AX329:AZ329)<1/Inputs!$D$256*SUM(F329:G329)),1/Inputs!$D$256* SUM(F329:G329)-SUM(AX329:AZ329),IF(AND(O329=\"H\",SUM(AX329:AZ329)<1/Inputs!$D$260*SUM(F329:H329)),1/Inputs!$D$260*SUM(F329:H329)-SUM(AX329:AZ329),0))))","v":8.2513227513227649E-2},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'At-Risk'!AJ329/100)","v":0.49},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F329:$R329)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F329:$K329)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J329:$K329)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L329:$N329)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O329:$R329)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F329:$R329)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F329:$K329)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J329:$K329)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L329:$N329)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O329:$R329)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",F329=0,Inputs!$D$247=0,O329=\"M\",O329=\"H\"),0,1/Inputs!$D$253*F329)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",G329=0,Inputs!$D$247=0,O329=\"H\",O329=\"E\"),0,IF(SUM(F329:G329)<Inputs!$D$254,1/Inputs!$D$254*SUM(F329:G329),IF(SUM(F329:G329)>Inputs!$D$257,1/Inputs!$D$257*SUM(F329:G329),1)))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",H329=0,Inputs!$D$247=0,O329=\"E\",O329=\"M\"),0,IF(SUM(F329:H329)<Inputs!$D$258,1/Inputs!$D$258*SUM(F329:H329),IF(SUM(F329:H329)>Inputs!$D$261,1/Inputs!$D$261*SUM(F329:H329),1)))","v":1},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",G329=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G329)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",H329=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H329)","v":1.7825132275132276},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,'At-Risk'!S329/100)","v":1.7},{"$f":"IF(OR($J329=\"T\",$K329=\"T\"),0,IF(AND(O329=\"E\",'At-Risk'!S329/100<1/Inputs!$D$253*F329),1/Inputs!$D$253*F329-'At-Risk'!S329/100,IF(AND(O329=\"M\",'At-Risk'!S329/100<1/Inputs!$D$256*SUM(F329:G329)),1/Inputs!$D$256* SUM(F329:G329)-'At-Risk'!S329/100,IF(AND(O329=\"H\",'At-Risk'!S329/100<1/Inputs!$D$260*SUM(F329:H329)),1/Inputs!$D$260*SUM(F329:H329)-'At-Risk'!S329/100,0))))","v":8.2513227513227649E-2},2.2459666666666669,{"$f":"IF(OR(J329=\"T\",K329=\"T\"),0,IF(O329=\"E\",2/Inputs!$D$253*F329,IF(O329=\"M\",2/Inputs!$D$256*SUM(F329:G329),IF(O329=\"H\",5/Inputs!$D$261*SUM(F329:H329),0))))","v":4.456283068783069},13.539789417989418,{"$f":"IF(OR($J329=\"T\",$K329=\"T\",F329=0,O329=\"M\",O329=\"H\"),0,IF(F329<Inputs!$D$251,1/Inputs!$D$251*F329,1))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",G329=0,O329=\"E\",O329=\"H\"),0,IF(SUM(F329:G329)<Inputs!$D$254,1/Inputs!$D$254*SUM(F329:G329),1))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",H329=0,O329=\"E\",O329=\"M\"),0,IF(SUM(F329:H329)<Inputs!$D$258,1/Inputs!$D$258*SUM(F329:H329),1))","v":1},0,{"$f":"IF(OR($J329=\"T\",$K329=\"T\",F329=0),0,IF(AND(O329=\"E\",F329>Inputs!$D$253),(F329-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",G329=0),0,IF(AND(O329=\"M\",SUM(F329:G329)>Inputs!$D$256),(SUM(F329:G329)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",H329=0),0,IF(AND(O329=\"H\",SUM(F329:H329)>Inputs!$D$260),(SUM(F329:H329)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.78251322751322749},{"$f":"IF(OR($K329=\"T\",$J329=\"T\",O329=\"M\",O329=\"H\"),0,IF(F329<Inputs!$D$251,1/Inputs!$D$251*F329,IF(F329>Inputs!$D$253,1/Inputs!$D$253*F329,1)))","v":0},{"$f":"IF(OR($K329=\"T\",$J329=\"T\",O329=\"E\",O329=\"H\"),0,IF(SUM(F329:G329)<Inputs!$D$254,1/Inputs!$D$254*SUM(F329:G329),IF(SUM(F329:G329)>Inputs!$D$256,1/Inputs!$D$256*SUM(F329:G329),1)))","v":0},{"$f":"IF(OR($K329=\"T\",$J329=\"T\",O329=\"E\",O329=\"M\"),0,IF(SUM(F329:H329)<Inputs!$D$258,1/Inputs!$D$258*SUM(F329:H329),IF(SUM(F329:H329)>Inputs!$D$261,1/Inputs!$D$261*SUM(F329:H329),1)))","v":1},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",F329=0,O329=\"M\",O329=\"H\"),0,1/Inputs!$D$253*F329)","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",G329=0,O329=\"E\",O329=\"H\"),0,1/Inputs!$D$256*SUM(F329:G329))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",H329=0,O329=\"E\",O329=\"M\"),0,4/Inputs!$D$261*SUM(F329:H329))","v":3.5650264550264552},6.3475396825396828,0,0,0,0,0,0,0,0,0,663604.29784820753,633491.42228865484,594634.76493036968,596222.5293617273,0,0,2487953.0144289592,2487953.0144289592,0,0,821024.49476155662,58942.09896348419,879966.59372504079,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158185.64706828035,7677.8872269836165,45594.6865079161,0,0,0,0,93050.380628400206,0,191175.08228932324,158185.64706828035,7677.8872269836165,208988.0532120326,199986.69143483741,{"$f":"0.05*($AF329+AK329+AP329+AT329+SUM(AU329:BD329))*175*Inputs!$D$228*(1+0.0765)","v":36336.156591057705},1106858.1192540952,0,0,143670.40950434766,0,0,0,95525.023164618964,0,0,63860.26970644539,0,0,185930.86409629387,488986.56647170585,{"$f":"Inputs!$D$152*F329+Inputs!$D$153*G329+Inputs!$D$154*H329","v":230955.90701807538},{"$f":"Inputs!$D$155*I329","v":165128.53815617543},{"$f":"'Voc Ed'!L329","v":47293.863421815913},{"$f":"Inputs!$D$156*$I329","v":16512.853815617542},{"$f":"Inputs!$D$157*$I329","v":66051.415262470167},{"$f":"Inputs!$D$158*$I329","v":21165.823637377642},{"$f":"IF(Inputs!$D$100=1,0,Activities!R329)","v":444891.12325829198},991999.52456982399,5955763.8184496257]
["2001000","Teton #1",{"$f":"'School Reference Sheet'!AA45","v":"2001056"},{"$f":"'School Reference Sheet'!AB45","v":"Summit High School"},{"$f":"'School Reference Sheet'!AC45","v":"9-12"},{"$f":"IF(M330=1,SUM(ADM!F330:J330),IF(N330=1,SUM(ADM!F330:L330),SUM(ADM!F330:K330,0)))","v":0},{"$f":"ADM!S330-'School Resources'!H330-'School Resources'!F330","v":0},{"$f":"IF(SUM(ADM!N330:R330)=ADM!S330,SUM(ADM!N330:R330),IF(OR(SUM(ADM!F330:O330)=ADM!S330,SUM(ADM!G330:O330)=ADM!S330,SUM(ADM!H330:O330)=ADM!S330,SUM(ADM!I330:O330)=ADM!S330,SUM(ADM!J330:O330)=ADM!S330,SUM(ADM!K330:O330)=ADM!S330,SUM(ADM!L330:O330)=ADM!S330,SUM(ADM!M330:O330)=ADM!S330,SUM(ADM!N330:O330)=ADM!S330),0,SUM(ADM!O330:R330)))","v":53.276999999999994},{"$f":"SUM(ADM!$F330:$R330)","v":53.276999999999994},"T",{"$f":"IF(I330<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F330:J330)=0,SUM(ADM!O330:R330)=0,ADM!K330>0,ADM!N330>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M330:R330)=0,ADM!L330>0),1,0)","v":0},"H",{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!F330/Inputs!$D$80)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!G330/Inputs!$D$81)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!H330/Inputs!$D$82)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!I330/Inputs!$D$83)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!J330/Inputs!$D$84)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(M330=1,ADM!K330/Inputs!$D$95,ADM!K330/Inputs!$D$85))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(N330=1,ADM!L330/Inputs!$D$96,ADM!L330/Inputs!$D$86))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!M330/Inputs!$D$87)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!N330/Inputs!$D$88)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!O330/Inputs!$D$89)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!P330/Inputs!$D$90)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!Q330/Inputs!$D$91)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,ADM!R330/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N330:R330)=ADM!S330,SUM(X330:AB330),IF(OR(SUM(ADM!F330:O330)=ADM!S330,SUM(ADM!G330:O330)=ADM!S330,SUM(ADM!H330:O330)=ADM!S330,SUM(ADM!I330:O330)=ADM!S330,SUM(ADM!J330:O330)=ADM!S330,SUM(ADM!K330:O330)=ADM!S330,SUM(ADM!L330:O330)=ADM!S330,SUM(ADM!M330:O330)=ADM!S330,SUM(ADM!N330:O330)=ADM!S330),SUM(Z330:AB330),SUM(Y330:AB330)))","v":0},0,{"$f":"Inputs!$D$39*AC330","v":0},{"$f":"Inputs!$D$40*AD330","v":0},{"$f":"Inputs!$D$41*AE330","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'Voc Ed'!H330)","v":0},0,{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$72=1,$F330=0,Inputs!$D$74<=$AC330+$AG330),0,IF(AND($F330>0,$F330<=Inputs!$D$104,Inputs!$D$72=2),$F330/Inputs!$D$94-($AC330+$AG330),Inputs!$D$74-($AC330+$AG330)))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$72=1,$G330=0,Inputs!$D$75<=$AD330+$AH330),0,IF(Inputs!$D$72=2,IF(AND($G330>0,$G330<=Inputs!$D$104),$G330/Inputs!$D$94-($AD330+$AH330),Inputs!$D$75-($AD330+$AH330))))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$72=1,$H330=0,Inputs!$D$76<=$AE330+$AI330+AJ330),0,IF(Inputs!$D$72=2,IF(AND($H330>0,$H330<=Inputs!$D$104),$H330/Inputs!$D$94-($AE330+$AI330+$AJ330),Inputs!$D$76-($AE330+$AI330+$AJ330))))","v":0},{"$f":"IF(OR(J330=\"T\",K330=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O330=\"EM\",(AD330+AH330+AJ330)<Inputs!$D$75),Inputs!$D$75-(AD330+AH330+AJ330),IF(AND(O330=\"M\",(AD330+AH330+AJ330)<Inputs!$D$75),Inputs!$D$75-(AD330+AH330+AJ330),IF(AND(OR(O330=\"MH\",O330=\"H\",O330=\"EMH\"),(AD330+AE330+AH330+AI330+AJ330)<Inputs!$D$76),Inputs!$D$76-(AD330+AE330+AH330+AI330+AJ330),0)))),0))","v":0},0,{"$f":"IF($J330=\"T\",$I330/Inputs!$D$93,0)","v":7.6109999999999989},{"$f":"IF(L330=1,(I330/7)*1.5,IF($J330=\"T\",0,IF(AND($K330=\"T\",($I330/Inputs!$D$94)>=1),$I330/Inputs!$D$94,IF(AND($K330=\"T\",($I330/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L330","v":0},7.6109999999999989,{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$234=0,O330=\"M\",O330=\"H\"), 0,(F330*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$234=0,O330=\"E\",O330=\"H\"), 0,(SUM(F330:G330)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",Inputs!$D$234=0,O330=\"E\",O330=\"M\"), 0,(SUM(F330:H330)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'At-Risk'!T330/100)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'At-Risk'!U330/100)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'At-Risk'!V330/100)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(AND(O330=\"E\", SUM(AX330:AZ330)<1/Inputs!$D$253*F330),1/Inputs!$D$253*F330-SUM(AX330:AZ330),IF(AND(O330=\"M\", SUM(AX330:AZ330)<1/Inputs!$D$256*SUM(F330:G330)),1/Inputs!$D$256* SUM(F330:G330)-SUM(AX330:AZ330),IF(AND(O330=\"H\",SUM(AX330:AZ330)<1/Inputs!$D$260*SUM(F330:H330)),1/Inputs!$D$260*SUM(F330:H330)-SUM(AX330:AZ330),0))))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'At-Risk'!AJ330/100)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F330:$R330)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F330:$K330)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J330:$K330)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L330:$N330)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O330:$R330)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F330:$R330)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F330:$K330)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J330:$K330)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L330:$N330)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O330:$R330)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",F330=0,Inputs!$D$247=0,O330=\"M\",O330=\"H\"),0,1/Inputs!$D$253*F330)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",G330=0,Inputs!$D$247=0,O330=\"H\",O330=\"E\"),0,IF(SUM(F330:G330)<Inputs!$D$254,1/Inputs!$D$254*SUM(F330:G330),IF(SUM(F330:G330)>Inputs!$D$257,1/Inputs!$D$257*SUM(F330:G330),1)))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",H330=0,Inputs!$D$247=0,O330=\"E\",O330=\"M\"),0,IF(SUM(F330:H330)<Inputs!$D$258,1/Inputs!$D$258*SUM(F330:H330),IF(SUM(F330:H330)>Inputs!$D$261,1/Inputs!$D$261*SUM(F330:H330),1)))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",G330=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G330)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",H330=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H330)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,'At-Risk'!S330/100)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\"),0,IF(AND(O330=\"E\",'At-Risk'!S330/100<1/Inputs!$D$253*F330),1/Inputs!$D$253*F330-'At-Risk'!S330/100,IF(AND(O330=\"M\",'At-Risk'!S330/100<1/Inputs!$D$256*SUM(F330:G330)),1/Inputs!$D$256* SUM(F330:G330)-'At-Risk'!S330/100,IF(AND(O330=\"H\",'At-Risk'!S330/100<1/Inputs!$D$260*SUM(F330:H330)),1/Inputs!$D$260*SUM(F330:H330)-'At-Risk'!S330/100,0))))","v":0},0,{"$f":"IF(OR(J330=\"T\",K330=\"T\"),0,IF(O330=\"E\",2/Inputs!$D$253*F330,IF(O330=\"M\",2/Inputs!$D$256*SUM(F330:G330),IF(O330=\"H\",5/Inputs!$D$261*SUM(F330:H330),0))))","v":0},0,{"$f":"IF(OR($J330=\"T\",$K330=\"T\",F330=0,O330=\"M\",O330=\"H\"),0,IF(F330<Inputs!$D$251,1/Inputs!$D$251*F330,1))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",G330=0,O330=\"E\",O330=\"H\"),0,IF(SUM(F330:G330)<Inputs!$D$254,1/Inputs!$D$254*SUM(F330:G330),1))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",H330=0,O330=\"E\",O330=\"M\"),0,IF(SUM(F330:H330)<Inputs!$D$258,1/Inputs!$D$258*SUM(F330:H330),1))","v":0},1,{"$f":"IF(OR($J330=\"T\",$K330=\"T\",F330=0),0,IF(AND(O330=\"E\",F330>Inputs!$D$253),(F330-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",G330=0),0,IF(AND(O330=\"M\",SUM(F330:G330)>Inputs!$D$256),(SUM(F330:G330)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",H330=0),0,IF(AND(O330=\"H\",SUM(F330:H330)>Inputs!$D$260),(SUM(F330:H330)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K330=\"T\",$J330=\"T\",O330=\"M\",O330=\"H\"),0,IF(F330<Inputs!$D$251,1/Inputs!$D$251*F330,IF(F330>Inputs!$D$253,1/Inputs!$D$253*F330,1)))","v":0},{"$f":"IF(OR($K330=\"T\",$J330=\"T\",O330=\"E\",O330=\"H\"),0,IF(SUM(F330:G330)<Inputs!$D$254,1/Inputs!$D$254*SUM(F330:G330),IF(SUM(F330:G330)>Inputs!$D$256,1/Inputs!$D$256*SUM(F330:G330),1)))","v":0},{"$f":"IF(OR($K330=\"T\",$J330=\"T\",O330=\"E\",O330=\"M\"),0,IF(SUM(F330:H330)<Inputs!$D$258,1/Inputs!$D$258*SUM(F330:H330),IF(SUM(F330:H330)>Inputs!$D$261,1/Inputs!$D$261*SUM(F330:H330),1)))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",F330=0,O330=\"M\",O330=\"H\"),0,1/Inputs!$D$253*F330)","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",G330=0,O330=\"E\",O330=\"H\"),0,1/Inputs!$D$256*SUM(F330:G330))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",H330=0,O330=\"E\",O330=\"M\"),0,4/Inputs!$D$261*SUM(F330:H330))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,708206.44696275389,0,0,708206.44696275389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF330+AK330+AP330+AT330+SUM(AU330:BD330))*175*Inputs!$D$228*(1+0.0765)","v":7189.3780386778681},7189.3780386778681,0,0,0,122074.6433490854,0,0,0,0,0,0,0,0,0,122074.6433490854,{"$f":"Inputs!$D$152*F330+Inputs!$D$153*G330+Inputs!$D$154*H330","v":21914.194971493198},{"$f":"Inputs!$D$155*I330","v":15668.181114020494},{"$f":"'Voc Ed'!L330","v":6366.4816144752176},{"$f":"Inputs!$D$156*$I330","v":1566.8181114020495},{"$f":"Inputs!$D$157*$I330","v":6267.2724456081978},{"$f":"Inputs!$D$158*$I330","v":2008.314019374408},{"$f":"IF(Inputs!$D$100=1,0,Activities!R330)","v":15511.499302880289},69302.761579253856,906773.22992977093]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!C46","v":"2101002"},{"$f":"'School Reference Sheet'!D46","v":"Clark Elementary"},{"$f":"'School Reference Sheet'!E46","v":"K-5"},{"$f":"IF(M331=1,SUM(ADM!F331:J331),IF(N331=1,SUM(ADM!F331:L331),SUM(ADM!F331:K331,0)))","v":243.48000000000002},{"$f":"ADM!S331-'School Resources'!H331-'School Resources'!F331","v":0},{"$f":"IF(SUM(ADM!N331:R331)=ADM!S331,SUM(ADM!N331:R331),IF(OR(SUM(ADM!F331:O331)=ADM!S331,SUM(ADM!G331:O331)=ADM!S331,SUM(ADM!H331:O331)=ADM!S331,SUM(ADM!I331:O331)=ADM!S331,SUM(ADM!J331:O331)=ADM!S331,SUM(ADM!K331:O331)=ADM!S331,SUM(ADM!L331:O331)=ADM!S331,SUM(ADM!M331:O331)=ADM!S331,SUM(ADM!N331:O331)=ADM!S331),0,SUM(ADM!O331:R331)))","v":0},{"$f":"SUM(ADM!$F331:$R331)","v":243.48000000000002},"F",{"$f":"IF(I331<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F331:J331)=0,SUM(ADM!O331:R331)=0,ADM!K331>0,ADM!N331>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M331:R331)=0,ADM!L331>0),1,0)","v":0},"E",{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!F331/Inputs!$D$80)","v":3.4506874999999999},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!G331/Inputs!$D$81)","v":2.3789375000000001},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!H331/Inputs!$D$82)","v":2.3896250000000001},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!I331/Inputs!$D$83)","v":2.0689375000000001},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!J331/Inputs!$D$84)","v":2.3478750000000002},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(M331=1,ADM!K331/Inputs!$D$95,ADM!K331/Inputs!$D$85))","v":2.5814374999999998},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(N331=1,ADM!L331/Inputs!$D$96,ADM!L331/Inputs!$D$86))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!M331/Inputs!$D$87)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!N331/Inputs!$D$88)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!O331/Inputs!$D$89)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!P331/Inputs!$D$90)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!Q331/Inputs!$D$91)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,ADM!R331/Inputs!$D$92)","v":0},15.217500000000001,0,{"$f":"IF(SUM(ADM!N331:R331)=ADM!S331,SUM(X331:AB331),IF(OR(SUM(ADM!F331:O331)=ADM!S331,SUM(ADM!G331:O331)=ADM!S331,SUM(ADM!H331:O331)=ADM!S331,SUM(ADM!I331:O331)=ADM!S331,SUM(ADM!J331:O331)=ADM!S331,SUM(ADM!K331:O331)=ADM!S331,SUM(ADM!L331:O331)=ADM!S331,SUM(ADM!M331:O331)=ADM!S331,SUM(ADM!N331:O331)=ADM!S331),SUM(Z331:AB331),SUM(Y331:AB331)))","v":0},15.217500000000001,{"$f":"Inputs!$D$39*AC331","v":3.0435000000000003},{"$f":"Inputs!$D$40*AD331","v":0},{"$f":"Inputs!$D$41*AE331","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'Voc Ed'!H331)","v":0},3.0435000000000003,{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$72=1,$F331=0,Inputs!$D$74<=$AC331+$AG331),0,IF(AND($F331>0,$F331<=Inputs!$D$104,Inputs!$D$72=2),$F331/Inputs!$D$94-($AC331+$AG331),Inputs!$D$74-($AC331+$AG331)))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$72=1,$G331=0,Inputs!$D$75<=$AD331+$AH331),0,IF(Inputs!$D$72=2,IF(AND($G331>0,$G331<=Inputs!$D$104),$G331/Inputs!$D$94-($AD331+$AH331),Inputs!$D$75-($AD331+$AH331))))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$72=1,$H331=0,Inputs!$D$76<=$AE331+$AI331+AJ331),0,IF(Inputs!$D$72=2,IF(AND($H331>0,$H331<=Inputs!$D$104),$H331/Inputs!$D$94-($AE331+$AI331+$AJ331),Inputs!$D$76-($AE331+$AI331+$AJ331))))","v":0},{"$f":"IF(OR(J331=\"T\",K331=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O331=\"EM\",(AD331+AH331+AJ331)<Inputs!$D$75),Inputs!$D$75-(AD331+AH331+AJ331),IF(AND(O331=\"M\",(AD331+AH331+AJ331)<Inputs!$D$75),Inputs!$D$75-(AD331+AH331+AJ331),IF(AND(OR(O331=\"MH\",O331=\"H\",O331=\"EMH\"),(AD331+AE331+AH331+AI331+AJ331)<Inputs!$D$76),Inputs!$D$76-(AD331+AE331+AH331+AI331+AJ331),0)))),0))","v":0},0,{"$f":"IF($J331=\"T\",$I331/Inputs!$D$93,0)","v":0},{"$f":"IF(L331=1,(I331/7)*1.5,IF($J331=\"T\",0,IF(AND($K331=\"T\",($I331/Inputs!$D$94)>=1),$I331/Inputs!$D$94,IF(AND($K331=\"T\",($I331/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L331","v":0},0,{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$234=0,O331=\"M\",O331=\"H\"), 0,(F331*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$234=0,O331=\"E\",O331=\"H\"), 0,(SUM(F331:G331)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",Inputs!$D$234=0,O331=\"E\",O331=\"M\"), 0,(SUM(F331:H331)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'At-Risk'!T331/100)","v":1.23},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'At-Risk'!U331/100)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'At-Risk'!V331/100)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(AND(O331=\"E\", SUM(AX331:AZ331)<1/Inputs!$D$253*F331),1/Inputs!$D$253*F331-SUM(AX331:AZ331),IF(AND(O331=\"M\", SUM(AX331:AZ331)<1/Inputs!$D$256*SUM(F331:G331)),1/Inputs!$D$256* SUM(F331:G331)-SUM(AX331:AZ331),IF(AND(O331=\"H\",SUM(AX331:AZ331)<1/Inputs!$D$260*SUM(F331:H331)),1/Inputs!$D$260*SUM(F331:H331)-SUM(AX331:AZ331),0))))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'At-Risk'!AJ331/100)","v":0.05},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F331:$R331)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F331:$K331)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J331:$K331)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L331:$N331)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O331:$R331)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F331:$R331)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F331:$K331)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J331:$K331)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L331:$N331)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O331:$R331)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",F331=0,Inputs!$D$247=0,O331=\"M\",O331=\"H\"),0,1/Inputs!$D$253*F331)","v":0.84541666666666671},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",G331=0,Inputs!$D$247=0,O331=\"H\",O331=\"E\"),0,IF(SUM(F331:G331)<Inputs!$D$254,1/Inputs!$D$254*SUM(F331:G331),IF(SUM(F331:G331)>Inputs!$D$257,1/Inputs!$D$257*SUM(F331:G331),1)))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",H331=0,Inputs!$D$247=0,O331=\"E\",O331=\"M\"),0,IF(SUM(F331:H331)<Inputs!$D$258,1/Inputs!$D$258*SUM(F331:H331),IF(SUM(F331:H331)>Inputs!$D$261,1/Inputs!$D$261*SUM(F331:H331),1)))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",G331=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G331)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",H331=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H331)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,'At-Risk'!S331/100)","v":1.23},{"$f":"IF(OR($J331=\"T\",$K331=\"T\"),0,IF(AND(O331=\"E\",'At-Risk'!S331/100<1/Inputs!$D$253*F331),1/Inputs!$D$253*F331-'At-Risk'!S331/100,IF(AND(O331=\"M\",'At-Risk'!S331/100<1/Inputs!$D$256*SUM(F331:G331)),1/Inputs!$D$256* SUM(F331:G331)-'At-Risk'!S331/100,IF(AND(O331=\"H\",'At-Risk'!S331/100<1/Inputs!$D$260*SUM(F331:H331)),1/Inputs!$D$260*SUM(F331:H331)-'At-Risk'!S331/100,0))))","v":0},0,{"$f":"IF(OR(J331=\"T\",K331=\"T\"),0,IF(O331=\"E\",2/Inputs!$D$253*F331,IF(O331=\"M\",2/Inputs!$D$256*SUM(F331:G331),IF(O331=\"H\",5/Inputs!$D$261*SUM(F331:H331),0))))","v":1.6908333333333334},5.0462500000000006,{"$f":"IF(OR($J331=\"T\",$K331=\"T\",F331=0,O331=\"M\",O331=\"H\"),0,IF(F331<Inputs!$D$251,1/Inputs!$D$251*F331,1))","v":1},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",G331=0,O331=\"E\",O331=\"H\"),0,IF(SUM(F331:G331)<Inputs!$D$254,1/Inputs!$D$254*SUM(F331:G331),1))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",H331=0,O331=\"E\",O331=\"M\"),0,IF(SUM(F331:H331)<Inputs!$D$258,1/Inputs!$D$258*SUM(F331:H331),1))","v":0},{"$f":"IF(OR($K331=\"T\",$J331=\"T\"),1,0)","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",F331=0),0,IF(AND(O331=\"E\",F331>Inputs!$D$253),(F331-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",G331=0),0,IF(AND(O331=\"M\",SUM(F331:G331)>Inputs!$D$256),(SUM(F331:G331)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",H331=0),0,IF(AND(O331=\"H\",SUM(F331:H331)>Inputs!$D$260),(SUM(F331:H331)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K331=\"T\",$J331=\"T\",O331=\"M\",O331=\"H\"),0,IF(F331<Inputs!$D$251,1/Inputs!$D$251*F331,IF(F331>Inputs!$D$253,1/Inputs!$D$253*F331,1)))","v":1},{"$f":"IF(OR($K331=\"T\",$J331=\"T\",O331=\"E\",O331=\"H\"),0,IF(SUM(F331:G331)<Inputs!$D$254,1/Inputs!$D$254*SUM(F331:G331),IF(SUM(F331:G331)>Inputs!$D$256,1/Inputs!$D$256*SUM(F331:G331),1)))","v":0},{"$f":"IF(OR($K331=\"T\",$J331=\"T\",O331=\"E\",O331=\"M\"),0,IF(SUM(F331:H331)<Inputs!$D$258,1/Inputs!$D$258*SUM(F331:H331),IF(SUM(F331:H331)>Inputs!$D$261,1/Inputs!$D$261*SUM(F331:H331),1)))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",F331=0,O331=\"M\",O331=\"H\"),0,1/Inputs!$D$253*F331)","v":0.84541666666666671},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",G331=0,O331=\"E\",O331=\"H\"),0,1/Inputs!$D$256*SUM(F331:G331))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",H331=0,O331=\"E\",O331=\"M\"),0,4/Inputs!$D$261*SUM(F331:H331))","v":0},2.8454166666666669,257292.92261925651,177380.24150362719,178177.13143077746,154265.77344125716,175064.13452237763,192479.20854436888,0,0,0,0,0,0,0,1134659.412061665,0,0,1134659.412061665,226931.88241233298,0,0,0,226931.88241233298,0,0,0,0,0,0,0,0,0,0,0,0,91712.244247468218,0,0,0,3728.1400100596838,0,0,63036.634003425825,0,0,{"$f":"BH331*(VLOOKUP($A331,Salaries,41))","v":0},{"$f":"BI331*(VLOOKUP($A331,Salaries,41))","v":0},91712.244247468218,0,0,{"$f":"BM331*(VLOOKUP($A331,Salaries,62))","v":60562.392248471333},{"$f":"0.05*($AF331+AK331+AP331+AT331+SUM(AU331:BD331))*175*Inputs!$D$228*(1+0.0765)","v":18458.499047931189},329210.15380482445,115778.1216769427,0,0,0,0,0,0,54870.53212069712,0,0,38243.104759366375,0,0,208891.75855700619,{"$f":"Inputs!$D$152*F331+Inputs!$D$153*G331+Inputs!$D$154*H331","v":81792.726828338185},{"$f":"Inputs!$D$155*I331","v":71604.79639697638},{"$f":"'Voc Ed'!L331","v":0},{"$f":"Inputs!$D$156*$I331","v":7160.479639697638},{"$f":"Inputs!$D$157*$I331","v":28641.918558790552},{"$f":"Inputs!$D$158*$I331","v":9178.1499978842821},{"$f":"IF(Inputs!$D$100=1,0,Activities!R331)","v":5899.6117050000012},204277.68312668704,2103970.8899625158]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!F46","v":"2101004"},{"$f":"'School Reference Sheet'!G46","v":"Uinta Meadows Elementary"},{"$f":"'School Reference Sheet'!H46","v":"K-5"},{"$f":"IF(M332=1,SUM(ADM!F332:J332),IF(N332=1,SUM(ADM!F332:L332),SUM(ADM!F332:K332,0)))","v":467.6},{"$f":"ADM!S332-'School Resources'!H332-'School Resources'!F332","v":0},{"$f":"IF(SUM(ADM!N332:R332)=ADM!S332,SUM(ADM!N332:R332),IF(OR(SUM(ADM!F332:O332)=ADM!S332,SUM(ADM!G332:O332)=ADM!S332,SUM(ADM!H332:O332)=ADM!S332,SUM(ADM!I332:O332)=ADM!S332,SUM(ADM!J332:O332)=ADM!S332,SUM(ADM!K332:O332)=ADM!S332,SUM(ADM!L332:O332)=ADM!S332,SUM(ADM!M332:O332)=ADM!S332,SUM(ADM!N332:O332)=ADM!S332),0,SUM(ADM!O332:R332)))","v":0},{"$f":"SUM(ADM!$F332:$R332)","v":467.6},"F",{"$f":"IF(I332<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F332:J332)=0,SUM(ADM!O332:R332)=0,ADM!K332>0,ADM!N332>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M332:R332)=0,ADM!L332>0),1,0)","v":0},{"$f":"IF(H332>0,\"H\",IF(G332>0,\"M\",\"E\"))","v":"E"},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!F332/Inputs!$D$80)","v":5.6278750000000004},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!G332/Inputs!$D$81)","v":4.1928749999999999},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!H332/Inputs!$D$82)","v":5.1881874999999997},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!I332/Inputs!$D$83)","v":4.1560625},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!J332/Inputs!$D$84)","v":4.7631874999999999},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(M332=1,ADM!K332/Inputs!$D$95,ADM!K332/Inputs!$D$85))","v":5.2968124999999997},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(N332=1,ADM!L332/Inputs!$D$96,ADM!L332/Inputs!$D$86))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!M332/Inputs!$D$87)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!N332/Inputs!$D$88)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!O332/Inputs!$D$89)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!P332/Inputs!$D$90)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!Q332/Inputs!$D$91)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,ADM!R332/Inputs!$D$92)","v":0},{"$f":"IF(M332=1,SUM(P332:T332),IF(N332=1,SUM(P332:V332),SUM(P332:U332)))","v":29.225000000000001},{"$f":"SUM(P332:AB332)-AC332-AE332","v":0},{"$f":"IF(SUM(ADM!N332:R332)=ADM!S332,SUM(X332:AB332),IF(OR(SUM(ADM!F332:O332)=ADM!S332,SUM(ADM!G332:O332)=ADM!S332,SUM(ADM!H332:O332)=ADM!S332,SUM(ADM!I332:O332)=ADM!S332,SUM(ADM!J332:O332)=ADM!S332,SUM(ADM!K332:O332)=ADM!S332,SUM(ADM!L332:O332)=ADM!S332,SUM(ADM!M332:O332)=ADM!S332,SUM(ADM!N332:O332)=ADM!S332),SUM(Z332:AB332),SUM(Y332:AB332)))","v":0},{"$f":"SUM(P332:AB332)","v":29.225000000000001},{"$f":"Inputs!$D$39*AC332","v":5.8450000000000006},{"$f":"Inputs!$D$40*AD332","v":0},{"$f":"Inputs!$D$41*AE332","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'Voc Ed'!H332)","v":0},{"$f":"SUM(AG332:AJ332)","v":5.8450000000000006},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$72=1,$F332=0,Inputs!$D$74<=$AC332+$AG332),0,IF(AND($F332>0,$F332<=Inputs!$D$104,Inputs!$D$72=2),$F332/Inputs!$D$94-($AC332+$AG332),Inputs!$D$74-($AC332+$AG332)))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$72=1,$G332=0,Inputs!$D$75<=$AD332+$AH332),0,IF(Inputs!$D$72=2,IF(AND($G332>0,$G332<=Inputs!$D$104),$G332/Inputs!$D$94-($AD332+$AH332),Inputs!$D$75-($AD332+$AH332))))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$72=1,$H332=0,Inputs!$D$76<=$AE332+$AI332+AJ332),0,IF(Inputs!$D$72=2,IF(AND($H332>0,$H332<=Inputs!$D$104),$H332/Inputs!$D$94-($AE332+$AI332+$AJ332),Inputs!$D$76-($AE332+$AI332+$AJ332))))","v":0},{"$f":"IF(OR(J332=\"T\",K332=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O332=\"EM\",(AD332+AH332+AJ332)<Inputs!$D$75),Inputs!$D$75-(AD332+AH332+AJ332),IF(AND(O332=\"M\",(AD332+AH332+AJ332)<Inputs!$D$75),Inputs!$D$75-(AD332+AH332+AJ332),IF(AND(OR(O332=\"MH\",O332=\"H\",O332=\"EMH\"),(AD332+AE332+AH332+AI332+AJ332)<Inputs!$D$76),Inputs!$D$76-(AD332+AE332+AH332+AI332+AJ332),0)))),0))","v":0},{"$f":"SUM(AL332:AO332)","v":0},{"$f":"IF($J332=\"T\",$I332/Inputs!$D$93,0)","v":0},{"$f":"IF(L332=1,(I332/7)*1.5,IF($J332=\"T\",0,IF(AND($K332=\"T\",($I332/Inputs!$D$94)>=1),$I332/Inputs!$D$94,IF(AND($K332=\"T\",($I332/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L332","v":0},{"$f":"SUM(AQ332:AR332)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$234=0,O332=\"M\",O332=\"H\"), 0,(F332*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$234=0,O332=\"E\",O332=\"H\"), 0,(SUM(F332:G332)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",Inputs!$D$234=0,O332=\"E\",O332=\"M\"), 0,(SUM(F332:H332)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'At-Risk'!T332/100)","v":2.1},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'At-Risk'!U332/100)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'At-Risk'!V332/100)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(AND(O332=\"E\", SUM(AX332:AZ332)<1/Inputs!$D$253*F332),1/Inputs!$D$253*F332-SUM(AX332:AZ332),IF(AND(O332=\"M\", SUM(AX332:AZ332)<1/Inputs!$D$256*SUM(F332:G332)),1/Inputs!$D$256* SUM(F332:G332)-SUM(AX332:AZ332),IF(AND(O332=\"H\",SUM(AX332:AZ332)<1/Inputs!$D$260*SUM(F332:H332)),1/Inputs!$D$260*SUM(F332:H332)-SUM(AX332:AZ332),0))))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'At-Risk'!AJ332/100)","v":0.38},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F332:$R332)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F332:$K332)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J332:$K332)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L332:$N332)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O332:$R332)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F332:$R332)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F332:$K332)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J332:$K332)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L332:$N332)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O332:$R332)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",F332=0,Inputs!$D$247=0,O332=\"M\",O332=\"H\"),0,1/Inputs!$D$253*F332)","v":1.6236111111111111},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",G332=0,Inputs!$D$247=0,O332=\"H\",O332=\"E\"),0,IF(SUM(F332:G332)<Inputs!$D$254,1/Inputs!$D$254*SUM(F332:G332),IF(SUM(F332:G332)>Inputs!$D$257,1/Inputs!$D$257*SUM(F332:G332),1)))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",H332=0,Inputs!$D$247=0,O332=\"E\",O332=\"M\"),0,IF(SUM(F332:H332)<Inputs!$D$258,1/Inputs!$D$258*SUM(F332:H332),IF(SUM(F332:H332)>Inputs!$D$261,1/Inputs!$D$261*SUM(F332:H332),1)))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",G332=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G332)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",H332=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H332)","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,'At-Risk'!S332/100)","v":2.1},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,IF(AND(O332=\"E\",'At-Risk'!S332/100<1/Inputs!$D$253*F332),1/Inputs!$D$253*F332-'At-Risk'!S332/100,IF(AND(O332=\"M\",'At-Risk'!S332/100<1/Inputs!$D$256*SUM(F332:G332)),1/Inputs!$D$256* SUM(F332:G332)-'At-Risk'!S332/100,IF(AND(O332=\"H\",'At-Risk'!S332/100<1/Inputs!$D$260*SUM(F332:H332)),1/Inputs!$D$260*SUM(F332:H332)-'At-Risk'!S332/100,0))))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,SUM(G332:H332)/250)","v":0},{"$f":"IF(OR(J332=\"T\",K332=\"T\"),0,IF(O332=\"E\",2/Inputs!$D$253*F332,IF(O332=\"M\",2/Inputs!$D$256*SUM(F332:G332),IF(O332=\"H\",5/Inputs!$D$261*SUM(F332:H332),0))))","v":3.2472222222222222},{"$f":"SUM(AU332:BM332)","v":9.4508333333333336},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",F332=0,O332=\"M\",O332=\"H\"),0,IF(F332<Inputs!$D$251,1/Inputs!$D$251*F332,1))","v":1},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",G332=0,O332=\"E\",O332=\"H\"),0,IF(SUM(F332:G332)<Inputs!$D$254,1/Inputs!$D$254*SUM(F332:G332),1))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",H332=0,O332=\"E\",O332=\"M\"),0,IF(SUM(F332:H332)<Inputs!$D$258,1/Inputs!$D$258*SUM(F332:H332),1))","v":0},0,{"$f":"IF(OR($J332=\"T\",$K332=\"T\",F332=0),0,IF(AND(O332=\"E\",F332>Inputs!$D$253),(F332-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.62361111111111123},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",G332=0),0,IF(AND(O332=\"M\",SUM(F332:G332)>Inputs!$D$256),(SUM(F332:G332)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",H332=0),0,IF(AND(O332=\"H\",SUM(F332:H332)>Inputs!$D$260),(SUM(F332:H332)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K332=\"T\",$J332=\"T\",O332=\"M\",O332=\"H\"),0,IF(F332<Inputs!$D$251,1/Inputs!$D$251*F332,IF(F332>Inputs!$D$253,1/Inputs!$D$253*F332,1)))","v":1.6236111111111111},{"$f":"IF(OR($K332=\"T\",$J332=\"T\",O332=\"E\",O332=\"H\"),0,IF(SUM(F332:G332)<Inputs!$D$254,1/Inputs!$D$254*SUM(F332:G332),IF(SUM(F332:G332)>Inputs!$D$256,1/Inputs!$D$256*SUM(F332:G332),1)))","v":0},{"$f":"IF(OR($K332=\"T\",$J332=\"T\",O332=\"E\",O332=\"M\"),0,IF(SUM(F332:H332)<Inputs!$D$258,1/Inputs!$D$258*SUM(F332:H332),IF(SUM(F332:H332)>Inputs!$D$261,1/Inputs!$D$261*SUM(F332:H332),1)))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",F332=0,O332=\"M\",O332=\"H\"),0,1/Inputs!$D$253*F332)","v":1.6236111111111111},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",G332=0,O332=\"E\",O332=\"H\"),0,1/Inputs!$D$256*SUM(F332:G332))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",H332=0,O332=\"E\",O332=\"M\"),0,4/Inputs!$D$261*SUM(F332:H332))","v":0},{"$f":"SUM(BO332:CA332)","v":4.8708333333333336},{"$f":"P332*(VLOOKUP($A332,Salaries,35))","v":419630.1191822929},{"$f":"Q332*(VLOOKUP($A332,Salaries,35))","v":312632.50089357991},{"$f":"R332*(VLOOKUP($A332,Salaries,35))","v":386845.7879688305},{"$f":"S332*(VLOOKUP($A332,Salaries,35))","v":309887.65781117347},{"$f":"T332*(VLOOKUP($A332,Salaries,35))","v":355156.59788332321},{"$f":"U332*(VLOOKUP($A332,Salaries,35))","v":394945.17214068514},{"$f":"V332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"W332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"X332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"Y332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"Z332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AA332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AB332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AC332*(VLOOKUP($A332,Salaries,35))","v":2179097.8358798851},{"$f":"AD332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AE332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"SUM(CP332:CR332)","v":2179097.8358798851},{"$f":"AG332*(VLOOKUP($A332,Salaries,35))","v":435819.56717597711},{"$f":"AH332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AI332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AJ332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"SUM(CT332:CW332)","v":435819.56717597711},{"$f":"AL332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AM332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AN332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AO332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"SUM(CY332:DB332)","v":0},{"$f":"AQ332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AR332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AS332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"SUM(DD332:DF332)","v":0},{"$f":"AU332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AV332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AW332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AX332*(VLOOKUP($A332,Salaries,35))","v":156581.88042250671},{"$f":"AY332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"AZ332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BA332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BB332*(VLOOKUP($A332,Salaries,35))","v":28333.864076453596},{"$f":"BC332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BD332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BE332*(VLOOKUP($A332,Salaries,35))","v":121060.99088221585},{"$f":"BF332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BG332*(VLOOKUP($A332,Salaries,35))","v":0},0,0,{"$f":"BJ332*(VLOOKUP($A332,Salaries,35))","v":156581.88042250671},{"$f":"BK332*(VLOOKUP($A332,Salaries,35))","v":0},{"$f":"BL332*(VLOOKUP($A332,Salaries,35))","v":0},116309.24353287824,{"$f":"0.05*($AF332+AK332+AP332+AT332+SUM(AU332:BD332))*175*Inputs!$D$228*(1+0.0765)","v":35469.865372796477},{"$f":"SUM(DH332:EA332)","v":614337.7247093576},{"$f":"BO332*(VLOOKUP($A332,Salaries,19))","v":115778.1216769427},{"$f":"BP332*(VLOOKUP($A332,Salaries,19))","v":0},{"$f":"BQ332*(VLOOKUP($A332,Salaries,19))","v":0},{"$f":"BR332*(VLOOKUP($A332,Salaries,26))","v":0},{"$f":"BS332*(VLOOKUP($A332,Salaries,26))","v":61997.977853301418},{"$f":"BT332*(VLOOKUP($A332,Salaries,26))","v":0},{"$f":"BU332*(VLOOKUP($A332,Salaries,26))","v":0},{"$f":"BV332*(VLOOKUP($A332,Salaries,51))","v":89088.405623742961},{"$f":"BW332*(VLOOKUP($A332,Salaries,51))","v":0},{"$f":"BX332*(VLOOKUP($A332,Salaries,51))","v":0},{"$f":"BY332*(VLOOKUP($A332,Salaries,56))","v":73445.358080662554},{"$f":"BZ332*(VLOOKUP($A332,Salaries,56))","v":0},{"$f":"CA332*(VLOOKUP($A332,Salaries,56))","v":0},{"$f":"SUM(EC332:EO332)","v":340309.86323464965},{"$f":"Inputs!$D$152*F332+Inputs!$D$153*G332+Inputs!$D$154*H332","v":157081.80986089591},{"$f":"Inputs!$D$155*I332","v":137516.02922304155},{"$f":"'Voc Ed'!L332","v":0},{"$f":"Inputs!$D$156*$I332","v":13751.602922304153},{"$f":"Inputs!$D$157*$I332","v":55006.411689216613},{"$f":"Inputs!$D$158*$I332","v":17626.511167285567},{"$f":"IF(Inputs!$D$100=1,0,Activities!R332)","v":11330.123350000002},{"$f":"SUM(EQ332:EW332)","v":392312.48821274377},{"$f":"CS332+CX332+DC332+DG332+EB332+EP332+EX332","v":3961877.4792126128}]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!I46","v":"2101005"},{"$f":"'School Reference Sheet'!J46","v":"North Evanston Elementary"},{"$f":"'School Reference Sheet'!K46","v":"K-5"},{"$f":"IF(M333=1,SUM(ADM!F333:J333),IF(N333=1,SUM(ADM!F333:L333),SUM(ADM!F333:K333,0)))","v":354.64466666666669},{"$f":"ADM!S333-'School Resources'!H333-'School Resources'!F333","v":0},{"$f":"IF(SUM(ADM!N333:R333)=ADM!S333,SUM(ADM!N333:R333),IF(OR(SUM(ADM!F333:O333)=ADM!S333,SUM(ADM!G333:O333)=ADM!S333,SUM(ADM!H333:O333)=ADM!S333,SUM(ADM!I333:O333)=ADM!S333,SUM(ADM!J333:O333)=ADM!S333,SUM(ADM!K333:O333)=ADM!S333,SUM(ADM!L333:O333)=ADM!S333,SUM(ADM!M333:O333)=ADM!S333,SUM(ADM!N333:O333)=ADM!S333),0,SUM(ADM!O333:R333)))","v":0},{"$f":"SUM(ADM!$F333:$R333)","v":354.64466666666669},"F",{"$f":"IF(I333<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F333:J333)=0,SUM(ADM!O333:R333)=0,ADM!K333>0,ADM!N333>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M333:R333)=0,ADM!L333>0),1,0)","v":0},"E",{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!F333/Inputs!$D$80)","v":4.0006666666666666},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!G333/Inputs!$D$81)","v":4.0738750000000001},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!H333/Inputs!$D$82)","v":3.468375},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!I333/Inputs!$D$83)","v":3.6789583333333336},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!J333/Inputs!$D$84)","v":3.5654166666666662},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(M333=1,ADM!K333/Inputs!$D$95,ADM!K333/Inputs!$D$85))","v":3.3780000000000001},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(N333=1,ADM!L333/Inputs!$D$96,ADM!L333/Inputs!$D$86))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!M333/Inputs!$D$87)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!N333/Inputs!$D$88)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!O333/Inputs!$D$89)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!P333/Inputs!$D$90)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!Q333/Inputs!$D$91)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,ADM!R333/Inputs!$D$92)","v":0},22.165291666666668,0,{"$f":"IF(SUM(ADM!N333:R333)=ADM!S333,SUM(X333:AB333),IF(OR(SUM(ADM!F333:O333)=ADM!S333,SUM(ADM!G333:O333)=ADM!S333,SUM(ADM!H333:O333)=ADM!S333,SUM(ADM!I333:O333)=ADM!S333,SUM(ADM!J333:O333)=ADM!S333,SUM(ADM!K333:O333)=ADM!S333,SUM(ADM!L333:O333)=ADM!S333,SUM(ADM!M333:O333)=ADM!S333,SUM(ADM!N333:O333)=ADM!S333),SUM(Z333:AB333),SUM(Y333:AB333)))","v":0},22.165291666666668,{"$f":"Inputs!$D$39*AC333","v":4.4330583333333342},{"$f":"Inputs!$D$40*AD333","v":0},{"$f":"Inputs!$D$41*AE333","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'Voc Ed'!H333)","v":0},4.4330583333333342,{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$72=1,$F333=0,Inputs!$D$74<=$AC333+$AG333),0,IF(AND($F333>0,$F333<=Inputs!$D$104,Inputs!$D$72=2),$F333/Inputs!$D$94-($AC333+$AG333),Inputs!$D$74-($AC333+$AG333)))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$72=1,$G333=0,Inputs!$D$75<=$AD333+$AH333),0,IF(Inputs!$D$72=2,IF(AND($G333>0,$G333<=Inputs!$D$104),$G333/Inputs!$D$94-($AD333+$AH333),Inputs!$D$75-($AD333+$AH333))))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$72=1,$H333=0,Inputs!$D$76<=$AE333+$AI333+AJ333),0,IF(Inputs!$D$72=2,IF(AND($H333>0,$H333<=Inputs!$D$104),$H333/Inputs!$D$94-($AE333+$AI333+$AJ333),Inputs!$D$76-($AE333+$AI333+$AJ333))))","v":0},{"$f":"IF(OR(J333=\"T\",K333=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O333=\"EM\",(AD333+AH333+AJ333)<Inputs!$D$75),Inputs!$D$75-(AD333+AH333+AJ333),IF(AND(O333=\"M\",(AD333+AH333+AJ333)<Inputs!$D$75),Inputs!$D$75-(AD333+AH333+AJ333),IF(AND(OR(O333=\"MH\",O333=\"H\",O333=\"EMH\"),(AD333+AE333+AH333+AI333+AJ333)<Inputs!$D$76),Inputs!$D$76-(AD333+AE333+AH333+AI333+AJ333),0)))),0))","v":0},0,{"$f":"IF($J333=\"T\",$I333/Inputs!$D$93,0)","v":0},{"$f":"IF(L333=1,(I333/7)*1.5,IF($J333=\"T\",0,IF(AND($K333=\"T\",($I333/Inputs!$D$94)>=1),$I333/Inputs!$D$94,IF(AND($K333=\"T\",($I333/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L333","v":0},0,{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$234=0,O333=\"M\",O333=\"H\"), 0,(F333*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$234=0,O333=\"E\",O333=\"H\"), 0,(SUM(F333:G333)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",Inputs!$D$234=0,O333=\"E\",O333=\"M\"), 0,(SUM(F333:H333)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'At-Risk'!T333/100)","v":2.09},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'At-Risk'!U333/100)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'At-Risk'!V333/100)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(AND(O333=\"E\", SUM(AX333:AZ333)<1/Inputs!$D$253*F333),1/Inputs!$D$253*F333-SUM(AX333:AZ333),IF(AND(O333=\"M\", SUM(AX333:AZ333)<1/Inputs!$D$256*SUM(F333:G333)),1/Inputs!$D$256* SUM(F333:G333)-SUM(AX333:AZ333),IF(AND(O333=\"H\",SUM(AX333:AZ333)<1/Inputs!$D$260*SUM(F333:H333)),1/Inputs!$D$260*SUM(F333:H333)-SUM(AX333:AZ333),0))))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'At-Risk'!AJ333/100)","v":0.8},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F333:$R333)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F333:$K333)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J333:$K333)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L333:$N333)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O333:$R333)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F333:$R333)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F333:$K333)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J333:$K333)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L333:$N333)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O333:$R333)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",F333=0,Inputs!$D$247=0,O333=\"M\",O333=\"H\"),0,1/Inputs!$D$253*F333)","v":1.2314050925925926},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",G333=0,Inputs!$D$247=0,O333=\"H\",O333=\"E\"),0,IF(SUM(F333:G333)<Inputs!$D$254,1/Inputs!$D$254*SUM(F333:G333),IF(SUM(F333:G333)>Inputs!$D$257,1/Inputs!$D$257*SUM(F333:G333),1)))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",H333=0,Inputs!$D$247=0,O333=\"E\",O333=\"M\"),0,IF(SUM(F333:H333)<Inputs!$D$258,1/Inputs!$D$258*SUM(F333:H333),IF(SUM(F333:H333)>Inputs!$D$261,1/Inputs!$D$261*SUM(F333:H333),1)))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",G333=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G333)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",H333=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H333)","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,'At-Risk'!S333/100)","v":2.09},{"$f":"IF(OR($J333=\"T\",$K333=\"T\"),0,IF(AND(O333=\"E\",'At-Risk'!S333/100<1/Inputs!$D$253*F333),1/Inputs!$D$253*F333-'At-Risk'!S333/100,IF(AND(O333=\"M\",'At-Risk'!S333/100<1/Inputs!$D$256*SUM(F333:G333)),1/Inputs!$D$256* SUM(F333:G333)-'At-Risk'!S333/100,IF(AND(O333=\"H\",'At-Risk'!S333/100<1/Inputs!$D$260*SUM(F333:H333)),1/Inputs!$D$260*SUM(F333:H333)-'At-Risk'!S333/100,0))))","v":0},0,{"$f":"IF(OR(J333=\"T\",K333=\"T\"),0,IF(O333=\"E\",2/Inputs!$D$253*F333,IF(O333=\"M\",2/Inputs!$D$256*SUM(F333:G333),IF(O333=\"H\",5/Inputs!$D$261*SUM(F333:H333),0))))","v":2.4628101851851851},8.6742152777777779,{"$f":"IF(OR($J333=\"T\",$K333=\"T\",F333=0,O333=\"M\",O333=\"H\"),0,IF(F333<Inputs!$D$251,1/Inputs!$D$251*F333,1))","v":1},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",G333=0,O333=\"E\",O333=\"H\"),0,IF(SUM(F333:G333)<Inputs!$D$254,1/Inputs!$D$254*SUM(F333:G333),1))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",H333=0,O333=\"E\",O333=\"M\"),0,IF(SUM(F333:H333)<Inputs!$D$258,1/Inputs!$D$258*SUM(F333:H333),1))","v":0},0,{"$f":"IF(OR($J333=\"T\",$K333=\"T\",F333=0),0,IF(AND(O333=\"E\",F333>Inputs!$D$253),(F333-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.23140509259259268},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",G333=0),0,IF(AND(O333=\"M\",SUM(F333:G333)>Inputs!$D$256),(SUM(F333:G333)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",H333=0),0,IF(AND(O333=\"H\",SUM(F333:H333)>Inputs!$D$260),(SUM(F333:H333)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K333=\"T\",$J333=\"T\",O333=\"M\",O333=\"H\"),0,IF(F333<Inputs!$D$251,1/Inputs!$D$251*F333,IF(F333>Inputs!$D$253,1/Inputs!$D$253*F333,1)))","v":1.2314050925925926},{"$f":"IF(OR($K333=\"T\",$J333=\"T\",O333=\"E\",O333=\"H\"),0,IF(SUM(F333:G333)<Inputs!$D$254,1/Inputs!$D$254*SUM(F333:G333),IF(SUM(F333:G333)>Inputs!$D$256,1/Inputs!$D$256*SUM(F333:G333),1)))","v":0},{"$f":"IF(OR($K333=\"T\",$J333=\"T\",O333=\"E\",O333=\"M\"),0,IF(SUM(F333:H333)<Inputs!$D$258,1/Inputs!$D$258*SUM(F333:H333),IF(SUM(F333:H333)>Inputs!$D$261,1/Inputs!$D$261*SUM(F333:H333),1)))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",F333=0,O333=\"M\",O333=\"H\"),0,1/Inputs!$D$253*F333)","v":1.2314050925925926},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",G333=0,O333=\"E\",O333=\"H\"),0,1/Inputs!$D$256*SUM(F333:G333))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",H333=0,O333=\"E\",O333=\"M\"),0,4/Inputs!$D$261*SUM(F333:H333))","v":0},3.6942152777777784,298300.90933824214,303759.52766963793,258611.75214781513,274313.43515684985,265847.4505506726,251873.13907963224,0,0,0,0,0,0,0,1652706.21394285,0,0,1652706.21394285,330541.24278857006,0,0,0,330541.24278857006,0,0,0,0,0,0,0,0,0,0,0,0,155836.25242049477,0,0,0,59650.240160954942,0,0,91817.011885713873,0,0,0,0,155836.25242049477,0,0,88213.11570352815,{"$f":"0.05*($AF333+AK333+AP333+AT333+SUM(AU333:BD333))*175*Inputs!$D$228*(1+0.0765)","v":27854.801719464806},579207.67431065137,115778.1216769427,0,0,0,23005.760401117241,0,0,67567.852686691855,0,0,55703.602512255224,0,0,262055.33727700703,{"$f":"Inputs!$D$152*F333+Inputs!$D$153*G333+Inputs!$D$154*H333","v":119136.49721452982},{"$f":"Inputs!$D$155*I333","v":104297.10510078947},{"$f":"'Voc Ed'!L333","v":0},{"$f":"Inputs!$D$156*$I333","v":10429.710510078949},{"$f":"Inputs!$D$157*$I333","v":41718.842040315794},{"$f":"Inputs!$D$158*$I333","v":13368.580362314518},{"$f":"IF(Inputs!$D$100=1,0,Activities!R333)","v":8593.1732650833346},297543.9084931119,3122054.3768121903]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!L46","v":"2101006"},{"$f":"'School Reference Sheet'!M46","v":"Aspen Elementary"},{"$f":"'School Reference Sheet'!N46","v":"K-5"},{"$f":"IF(M334=1,SUM(ADM!F334:J334),IF(N334=1,SUM(ADM!F334:L334),SUM(ADM!F334:K334,0)))","v":324.54499999999996},{"$f":"ADM!S334-'School Resources'!H334-'School Resources'!F334","v":0},{"$f":"IF(SUM(ADM!N334:R334)=ADM!S334,SUM(ADM!N334:R334),IF(OR(SUM(ADM!F334:O334)=ADM!S334,SUM(ADM!G334:O334)=ADM!S334,SUM(ADM!H334:O334)=ADM!S334,SUM(ADM!I334:O334)=ADM!S334,SUM(ADM!J334:O334)=ADM!S334,SUM(ADM!K334:O334)=ADM!S334,SUM(ADM!L334:O334)=ADM!S334,SUM(ADM!M334:O334)=ADM!S334,SUM(ADM!N334:O334)=ADM!S334),0,SUM(ADM!O334:R334)))","v":0},{"$f":"SUM(ADM!$F334:$R334)","v":324.54499999999996},"F",{"$f":"IF(I334<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F334:J334)=0,SUM(ADM!O334:R334)=0,ADM!K334>0,ADM!N334>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M334:R334)=0,ADM!L334>0),1,0)","v":0},"E",{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!F334/Inputs!$D$80)","v":3.4163541666666668},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!G334/Inputs!$D$81)","v":3.3104583333333331},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!H334/Inputs!$D$82)","v":3.554979166666667},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!I334/Inputs!$D$83)","v":3.4320208333333331},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!J334/Inputs!$D$84)","v":3.2464375000000003},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(M334=1,ADM!K334/Inputs!$D$95,ADM!K334/Inputs!$D$85))","v":3.3238125000000003},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(N334=1,ADM!L334/Inputs!$D$96,ADM!L334/Inputs!$D$86))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!M334/Inputs!$D$87)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!N334/Inputs!$D$88)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!O334/Inputs!$D$89)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!P334/Inputs!$D$90)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!Q334/Inputs!$D$91)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,ADM!R334/Inputs!$D$92)","v":0},20.284062499999997,0,{"$f":"IF(SUM(ADM!N334:R334)=ADM!S334,SUM(X334:AB334),IF(OR(SUM(ADM!F334:O334)=ADM!S334,SUM(ADM!G334:O334)=ADM!S334,SUM(ADM!H334:O334)=ADM!S334,SUM(ADM!I334:O334)=ADM!S334,SUM(ADM!J334:O334)=ADM!S334,SUM(ADM!K334:O334)=ADM!S334,SUM(ADM!L334:O334)=ADM!S334,SUM(ADM!M334:O334)=ADM!S334,SUM(ADM!N334:O334)=ADM!S334),SUM(Z334:AB334),SUM(Y334:AB334)))","v":0},20.284062499999997,{"$f":"Inputs!$D$39*AC334","v":4.0568124999999995},{"$f":"Inputs!$D$40*AD334","v":0},{"$f":"Inputs!$D$41*AE334","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'Voc Ed'!H334)","v":0},4.0568124999999995,{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$72=1,$F334=0,Inputs!$D$74<=$AC334+$AG334),0,IF(AND($F334>0,$F334<=Inputs!$D$104,Inputs!$D$72=2),$F334/Inputs!$D$94-($AC334+$AG334),Inputs!$D$74-($AC334+$AG334)))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$72=1,$G334=0,Inputs!$D$75<=$AD334+$AH334),0,IF(Inputs!$D$72=2,IF(AND($G334>0,$G334<=Inputs!$D$104),$G334/Inputs!$D$94-($AD334+$AH334),Inputs!$D$75-($AD334+$AH334))))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$72=1,$H334=0,Inputs!$D$76<=$AE334+$AI334+AJ334),0,IF(Inputs!$D$72=2,IF(AND($H334>0,$H334<=Inputs!$D$104),$H334/Inputs!$D$94-($AE334+$AI334+$AJ334),Inputs!$D$76-($AE334+$AI334+$AJ334))))","v":0},{"$f":"IF(OR(J334=\"T\",K334=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O334=\"EM\",(AD334+AH334+AJ334)<Inputs!$D$75),Inputs!$D$75-(AD334+AH334+AJ334),IF(AND(O334=\"M\",(AD334+AH334+AJ334)<Inputs!$D$75),Inputs!$D$75-(AD334+AH334+AJ334),IF(AND(OR(O334=\"MH\",O334=\"H\",O334=\"EMH\"),(AD334+AE334+AH334+AI334+AJ334)<Inputs!$D$76),Inputs!$D$76-(AD334+AE334+AH334+AI334+AJ334),0)))),0))","v":0},0,{"$f":"IF($J334=\"T\",$I334/Inputs!$D$93,0)","v":0},{"$f":"IF(L334=1,(I334/7)*1.5,IF($J334=\"T\",0,IF(AND($K334=\"T\",($I334/Inputs!$D$94)>=1),$I334/Inputs!$D$94,IF(AND($K334=\"T\",($I334/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L334","v":0},0,{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$234=0,O334=\"M\",O334=\"H\"), 0,(F334*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$234=0,O334=\"E\",O334=\"H\"), 0,(SUM(F334:G334)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",Inputs!$D$234=0,O334=\"E\",O334=\"M\"), 0,(SUM(F334:H334)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'At-Risk'!T334/100)","v":1.52},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'At-Risk'!U334/100)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'At-Risk'!V334/100)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(AND(O334=\"E\", SUM(AX334:AZ334)<1/Inputs!$D$253*F334),1/Inputs!$D$253*F334-SUM(AX334:AZ334),IF(AND(O334=\"M\", SUM(AX334:AZ334)<1/Inputs!$D$256*SUM(F334:G334)),1/Inputs!$D$256* SUM(F334:G334)-SUM(AX334:AZ334),IF(AND(O334=\"H\",SUM(AX334:AZ334)<1/Inputs!$D$260*SUM(F334:H334)),1/Inputs!$D$260*SUM(F334:H334)-SUM(AX334:AZ334),0))))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'At-Risk'!AJ334/100)","v":0.42},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F334:$R334)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F334:$K334)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J334:$K334)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L334:$N334)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O334:$R334)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F334:$R334)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F334:$K334)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J334:$K334)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L334:$N334)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O334:$R334)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",F334=0,Inputs!$D$247=0,O334=\"M\",O334=\"H\"),0,1/Inputs!$D$253*F334)","v":1.1268923611111108},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",G334=0,Inputs!$D$247=0,O334=\"H\",O334=\"E\"),0,IF(SUM(F334:G334)<Inputs!$D$254,1/Inputs!$D$254*SUM(F334:G334),IF(SUM(F334:G334)>Inputs!$D$257,1/Inputs!$D$257*SUM(F334:G334),1)))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",H334=0,Inputs!$D$247=0,O334=\"E\",O334=\"M\"),0,IF(SUM(F334:H334)<Inputs!$D$258,1/Inputs!$D$258*SUM(F334:H334),IF(SUM(F334:H334)>Inputs!$D$261,1/Inputs!$D$261*SUM(F334:H334),1)))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",G334=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G334)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",H334=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H334)","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,'At-Risk'!S334/100)","v":1.52},{"$f":"IF(OR($J334=\"T\",$K334=\"T\"),0,IF(AND(O334=\"E\",'At-Risk'!S334/100<1/Inputs!$D$253*F334),1/Inputs!$D$253*F334-'At-Risk'!S334/100,IF(AND(O334=\"M\",'At-Risk'!S334/100<1/Inputs!$D$256*SUM(F334:G334)),1/Inputs!$D$256* SUM(F334:G334)-'At-Risk'!S334/100,IF(AND(O334=\"H\",'At-Risk'!S334/100<1/Inputs!$D$260*SUM(F334:H334)),1/Inputs!$D$260*SUM(F334:H334)-'At-Risk'!S334/100,0))))","v":0},0,{"$f":"IF(OR(J334=\"T\",K334=\"T\"),0,IF(O334=\"E\",2/Inputs!$D$253*F334,IF(O334=\"M\",2/Inputs!$D$256*SUM(F334:G334),IF(O334=\"H\",5/Inputs!$D$261*SUM(F334:H334),0))))","v":2.2537847222222216},6.8406770833333326,{"$f":"IF(OR($J334=\"T\",$K334=\"T\",F334=0,O334=\"M\",O334=\"H\"),0,IF(F334<Inputs!$D$251,1/Inputs!$D$251*F334,1))","v":1},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",G334=0,O334=\"E\",O334=\"H\"),0,IF(SUM(F334:G334)<Inputs!$D$254,1/Inputs!$D$254*SUM(F334:G334),1))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",H334=0,O334=\"E\",O334=\"M\"),0,IF(SUM(F334:H334)<Inputs!$D$258,1/Inputs!$D$258*SUM(F334:H334),1))","v":0},0,{"$f":"IF(OR($J334=\"T\",$K334=\"T\",F334=0),0,IF(AND(O334=\"E\",F334>Inputs!$D$253),(F334-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0.12689236111111096},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",G334=0),0,IF(AND(O334=\"M\",SUM(F334:G334)>Inputs!$D$256),(SUM(F334:G334)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",H334=0),0,IF(AND(O334=\"H\",SUM(F334:H334)>Inputs!$D$260),(SUM(F334:H334)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K334=\"T\",$J334=\"T\",O334=\"M\",O334=\"H\"),0,IF(F334<Inputs!$D$251,1/Inputs!$D$251*F334,IF(F334>Inputs!$D$253,1/Inputs!$D$253*F334,1)))","v":1.1268923611111108},{"$f":"IF(OR($K334=\"T\",$J334=\"T\",O334=\"E\",O334=\"H\"),0,IF(SUM(F334:G334)<Inputs!$D$254,1/Inputs!$D$254*SUM(F334:G334),IF(SUM(F334:G334)>Inputs!$D$256,1/Inputs!$D$256*SUM(F334:G334),1)))","v":0},{"$f":"IF(OR($K334=\"T\",$J334=\"T\",O334=\"E\",O334=\"M\"),0,IF(SUM(F334:H334)<Inputs!$D$258,1/Inputs!$D$258*SUM(F334:H334),IF(SUM(F334:H334)>Inputs!$D$261,1/Inputs!$D$261*SUM(F334:H334),1)))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",F334=0,O334=\"M\",O334=\"H\"),0,1/Inputs!$D$253*F334)","v":1.1268923611111108},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",G334=0,O334=\"E\",O334=\"H\"),0,1/Inputs!$D$256*SUM(F334:G334))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",H334=0,O334=\"E\",O334=\"M\"),0,4/Inputs!$D$261*SUM(F334:H334))","v":0},3.3806770833333326,254732.93314568221,246837.04328270993,265069.20132357266,255901.08368216755,242063.47067816273,247832.76734373008,0,0,0,0,0,0,0,1512436.499456025,0,0,1512436.499456025,302487.29989120498,0,0,0,302487.29989120498,0,0,0,0,0,0,0,0,0,0,0,0,113335.45630581438,0,0,0,31316.376084501342,0,0,84024.24996977915,0,0,0,0,113335.45630581438,0,0,80726.226352390848,{"$f":"0.05*($AF334+AK334+AP334+AT334+SUM(AU334:BD334))*175*Inputs!$D$228*(1+0.0765)","v":24825.009271086354},447562.77428938646,115778.1216769427,0,0,0,12615.345771987179,0,0,61833.183496915422,0,0,50975.884812422199,0,0,241202.53575826751,{"$f":"Inputs!$D$152*F334+Inputs!$D$153*G334+Inputs!$D$154*H334","v":109025.05556309763},{"$f":"Inputs!$D$155*I334","v":95445.123405029954},{"$f":"'Voc Ed'!L334","v":0},{"$f":"Inputs!$D$156*$I334","v":9544.5123405029954},{"$f":"Inputs!$D$157*$I334","v":38178.049362011981},{"$f":"Inputs!$D$158*$I334","v":12233.95223863707},{"$f":"IF(Inputs!$D$100=1,0,Activities!R334)","v":7863.847054375},272290.53996365459,2775979.6493585389]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!O46","v":"2101050"},{"$f":"'School Reference Sheet'!P46","v":"Davis Middle School"},{"$f":"'School Reference Sheet'!Q46","v":"6-8"},{"$f":"IF(M335=1,SUM(ADM!F335:J335),IF(N335=1,SUM(ADM!F335:L335),SUM(ADM!F335:K335,0)))","v":0},{"$f":"ADM!S335-'School Resources'!H335-'School Resources'!F335","v":332.88833333333332},{"$f":"IF(SUM(ADM!N335:R335)=ADM!S335,SUM(ADM!N335:R335),IF(OR(SUM(ADM!F335:O335)=ADM!S335,SUM(ADM!G335:O335)=ADM!S335,SUM(ADM!H335:O335)=ADM!S335,SUM(ADM!I335:O335)=ADM!S335,SUM(ADM!J335:O335)=ADM!S335,SUM(ADM!K335:O335)=ADM!S335,SUM(ADM!L335:O335)=ADM!S335,SUM(ADM!M335:O335)=ADM!S335,SUM(ADM!N335:O335)=ADM!S335),0,SUM(ADM!O335:R335)))","v":0},{"$f":"SUM(ADM!$F335:$R335)","v":332.88833333333332},"F",{"$f":"IF(I335<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F335:J335)=0,SUM(ADM!O335:R335)=0,ADM!K335>0,ADM!N335>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M335:R335)=0,ADM!L335>0),1,0)","v":0},"M",{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!F335/Inputs!$D$80)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!G335/Inputs!$D$81)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!H335/Inputs!$D$82)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!I335/Inputs!$D$83)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!J335/Inputs!$D$84)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(M335=1,ADM!K335/Inputs!$D$95,ADM!K335/Inputs!$D$85))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(N335=1,ADM!L335/Inputs!$D$96,ADM!L335/Inputs!$D$86))","v":5.1676190476190476},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!M335/Inputs!$D$87)","v":5.3352539682539675},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!N335/Inputs!$D$88)","v":5.3489523809523805},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!O335/Inputs!$D$89)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!P335/Inputs!$D$90)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!Q335/Inputs!$D$91)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,ADM!R335/Inputs!$D$92)","v":0},0,15.851825396825394,{"$f":"IF(SUM(ADM!N335:R335)=ADM!S335,SUM(X335:AB335),IF(OR(SUM(ADM!F335:O335)=ADM!S335,SUM(ADM!G335:O335)=ADM!S335,SUM(ADM!H335:O335)=ADM!S335,SUM(ADM!I335:O335)=ADM!S335,SUM(ADM!J335:O335)=ADM!S335,SUM(ADM!K335:O335)=ADM!S335,SUM(ADM!L335:O335)=ADM!S335,SUM(ADM!M335:O335)=ADM!S335,SUM(ADM!N335:O335)=ADM!S335),SUM(Z335:AB335),SUM(Y335:AB335)))","v":0},15.851825396825394,{"$f":"Inputs!$D$39*AC335","v":0},{"$f":"Inputs!$D$40*AD335","v":5.2311023809523798},{"$f":"Inputs!$D$41*AE335","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'Voc Ed'!H335)","v":0},5.2311023809523798,{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$72=1,$F335=0,Inputs!$D$74<=$AC335+$AG335),0,IF(AND($F335>0,$F335<=Inputs!$D$104,Inputs!$D$72=2),$F335/Inputs!$D$94-($AC335+$AG335),Inputs!$D$74-($AC335+$AG335)))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$72=1,$G335=0,Inputs!$D$75<=$AD335+$AH335),0,IF(Inputs!$D$72=2,IF(AND($G335>0,$G335<=Inputs!$D$104),$G335/Inputs!$D$94-($AD335+$AH335),Inputs!$D$75-($AD335+$AH335))))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$72=1,$H335=0,Inputs!$D$76<=$AE335+$AI335+AJ335),0,IF(Inputs!$D$72=2,IF(AND($H335>0,$H335<=Inputs!$D$104),$H335/Inputs!$D$94-($AE335+$AI335+$AJ335),Inputs!$D$76-($AE335+$AI335+$AJ335))))","v":0},{"$f":"IF(OR(J335=\"T\",K335=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O335=\"EM\",(AD335+AH335+AJ335)<Inputs!$D$75),Inputs!$D$75-(AD335+AH335+AJ335),IF(AND(O335=\"M\",(AD335+AH335+AJ335)<Inputs!$D$75),Inputs!$D$75-(AD335+AH335+AJ335),IF(AND(OR(O335=\"MH\",O335=\"H\",O335=\"EMH\"),(AD335+AE335+AH335+AI335+AJ335)<Inputs!$D$76),Inputs!$D$76-(AD335+AE335+AH335+AI335+AJ335),0)))),0))","v":0},0,{"$f":"IF($J335=\"T\",$I335/Inputs!$D$93,0)","v":0},{"$f":"IF(L335=1,(I335/7)*1.5,IF($J335=\"T\",0,IF(AND($K335=\"T\",($I335/Inputs!$D$94)>=1),$I335/Inputs!$D$94,IF(AND($K335=\"T\",($I335/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L335","v":0},0,{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$234=0,O335=\"M\",O335=\"H\"), 0,(F335*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$234=0,O335=\"E\",O335=\"H\"), 0,(SUM(F335:G335)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",Inputs!$D$234=0,O335=\"E\",O335=\"M\"), 0,(SUM(F335:H335)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'At-Risk'!T335/100)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'At-Risk'!U335/100)","v":1.55},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'At-Risk'!V335/100)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(AND(O335=\"E\", SUM(AX335:AZ335)<1/Inputs!$D$253*F335),1/Inputs!$D$253*F335-SUM(AX335:AZ335),IF(AND(O335=\"M\", SUM(AX335:AZ335)<1/Inputs!$D$256*SUM(F335:G335)),1/Inputs!$D$256* SUM(F335:G335)-SUM(AX335:AZ335),IF(AND(O335=\"H\",SUM(AX335:AZ335)<1/Inputs!$D$260*SUM(F335:H335)),1/Inputs!$D$260*SUM(F335:H335)-SUM(AX335:AZ335),0))))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'At-Risk'!AJ335/100)","v":0.14000000000000001},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F335:$R335)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F335:$K335)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J335:$K335)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L335:$N335)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O335:$R335)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F335:$R335)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F335:$K335)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J335:$K335)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L335:$N335)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O335:$R335)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",F335=0,Inputs!$D$247=0,O335=\"M\",O335=\"H\"),0,1/Inputs!$D$253*F335)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",G335=0,Inputs!$D$247=0,O335=\"H\",O335=\"E\"),0,IF(SUM(F335:G335)<Inputs!$D$254,1/Inputs!$D$254*SUM(F335:G335),IF(SUM(F335:G335)>Inputs!$D$257,1/Inputs!$D$257*SUM(F335:G335),1)))","v":1},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",H335=0,Inputs!$D$247=0,O335=\"E\",O335=\"M\"),0,IF(SUM(F335:H335)<Inputs!$D$258,1/Inputs!$D$258*SUM(F335:H335),IF(SUM(F335:H335)>Inputs!$D$261,1/Inputs!$D$261*SUM(F335:H335),1)))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",G335=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G335)","v":1.0567883597883598},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",H335=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H335)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,'At-Risk'!S335/100)","v":1.55},{"$f":"IF(OR($J335=\"T\",$K335=\"T\"),0,IF(AND(O335=\"E\",'At-Risk'!S335/100<1/Inputs!$D$253*F335),1/Inputs!$D$253*F335-'At-Risk'!S335/100,IF(AND(O335=\"M\",'At-Risk'!S335/100<1/Inputs!$D$256*SUM(F335:G335)),1/Inputs!$D$256* SUM(F335:G335)-'At-Risk'!S335/100,IF(AND(O335=\"H\",'At-Risk'!S335/100<1/Inputs!$D$260*SUM(F335:H335)),1/Inputs!$D$260*SUM(F335:H335)-'At-Risk'!S335/100,0))))","v":0},1.3315533333333334,{"$f":"IF(OR(J335=\"T\",K335=\"T\"),0,IF(O335=\"E\",2/Inputs!$D$253*F335,IF(O335=\"M\",2/Inputs!$D$256*SUM(F335:G335),IF(O335=\"H\",5/Inputs!$D$261*SUM(F335:H335),0))))","v":2.1135767195767197},8.7419184126984124,{"$f":"IF(OR($J335=\"T\",$K335=\"T\",F335=0,O335=\"M\",O335=\"H\"),0,IF(F335<Inputs!$D$251,1/Inputs!$D$251*F335,1))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",G335=0,O335=\"E\",O335=\"H\"),0,IF(SUM(F335:G335)<Inputs!$D$254,1/Inputs!$D$254*SUM(F335:G335),1))","v":1},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",H335=0,O335=\"E\",O335=\"M\"),0,IF(SUM(F335:H335)<Inputs!$D$258,1/Inputs!$D$258*SUM(F335:H335),1))","v":0},0,{"$f":"IF(OR($J335=\"T\",$K335=\"T\",F335=0),0,IF(AND(O335=\"E\",F335>Inputs!$D$253),(F335-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",G335=0),0,IF(AND(O335=\"M\",SUM(F335:G335)>Inputs!$D$256),(SUM(F335:G335)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":5.6788359788359749E-2},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",H335=0),0,IF(AND(O335=\"H\",SUM(F335:H335)>Inputs!$D$260),(SUM(F335:H335)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K335=\"T\",$J335=\"T\",O335=\"M\",O335=\"H\"),0,IF(F335<Inputs!$D$251,1/Inputs!$D$251*F335,IF(F335>Inputs!$D$253,1/Inputs!$D$253*F335,1)))","v":0},{"$f":"IF(OR($K335=\"T\",$J335=\"T\",O335=\"E\",O335=\"H\"),0,IF(SUM(F335:G335)<Inputs!$D$254,1/Inputs!$D$254*SUM(F335:G335),IF(SUM(F335:G335)>Inputs!$D$256,1/Inputs!$D$256*SUM(F335:G335),1)))","v":1.0567883597883598},{"$f":"IF(OR($K335=\"T\",$J335=\"T\",O335=\"E\",O335=\"M\"),0,IF(SUM(F335:H335)<Inputs!$D$258,1/Inputs!$D$258*SUM(F335:H335),IF(SUM(F335:H335)>Inputs!$D$261,1/Inputs!$D$261*SUM(F335:H335),1)))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",F335=0,O335=\"M\",O335=\"H\"),0,1/Inputs!$D$253*F335)","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",G335=0,O335=\"E\",O335=\"H\"),0,1/Inputs!$D$256*SUM(F335:G335))","v":1.0567883597883598},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",H335=0,O335=\"E\",O335=\"M\"),0,4/Inputs!$D$261*SUM(F335:H335))","v":0},3.1703650793650793,0,0,0,0,0,0,385312.1465635018,397811.47565754631,398832.86766665155,0,0,0,0,0,1181956.4898876995,0,1181956.4898876995,0,390045.64166294085,0,0,390045.64166294085,0,0,0,0,0,0,0,0,0,0,0,0,0,115572.3403118502,0,0,10438.792028167116,0,0,0,74562.800201193677,0,69952.443187990866,0,115572.3403118502,0,99284.345150566776,75704.245838290342,{"$f":"0.05*($AF335+AK335+AP335+AT335+SUM(AU335:BD335))*175*Inputs!$D$228*(1+0.0765)","v":21511.389678354059},582598.69670826313,0,115778.1216769427,0,0,0,5645.7677064332047,0,0,57986.53964054602,0,0,47804.673772536473,0,227215.10279645841,{"$f":"Inputs!$D$152*F335+Inputs!$D$153*G335+Inputs!$D$154*H335","v":111827.84833528058},{"$f":"Inputs!$D$155*I335","v":97898.806190496689},{"$f":"'Voc Ed'!L335","v":0},{"$f":"Inputs!$D$156*$I335","v":9789.8806190496689},{"$f":"Inputs!$D$157*$I335","v":39159.522476198676},{"$f":"Inputs!$D$158*$I335","v":12548.46006193131},{"$f":"IF(Inputs!$D$100=1,0,Activities!R335)","v":99877.984675984393},371102.50235894124,2752918.4334143037]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!R46","v":"2101051"},{"$f":"'School Reference Sheet'!S46","v":"Evanston Middle School"},{"$f":"'School Reference Sheet'!T46","v":"6-8"},{"$f":"IF(M336=1,SUM(ADM!F336:J336),IF(N336=1,SUM(ADM!F336:L336),SUM(ADM!F336:K336,0)))","v":0},{"$f":"ADM!S336-'School Resources'!H336-'School Resources'!F336","v":326.20533333333333},{"$f":"IF(SUM(ADM!N336:R336)=ADM!S336,SUM(ADM!N336:R336),IF(OR(SUM(ADM!F336:O336)=ADM!S336,SUM(ADM!G336:O336)=ADM!S336,SUM(ADM!H336:O336)=ADM!S336,SUM(ADM!I336:O336)=ADM!S336,SUM(ADM!J336:O336)=ADM!S336,SUM(ADM!K336:O336)=ADM!S336,SUM(ADM!L336:O336)=ADM!S336,SUM(ADM!M336:O336)=ADM!S336,SUM(ADM!N336:O336)=ADM!S336),0,SUM(ADM!O336:R336)))","v":0},{"$f":"SUM(ADM!$F336:$R336)","v":326.20533333333333},"F",{"$f":"IF(I336<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F336:J336)=0,SUM(ADM!O336:R336)=0,ADM!K336>0,ADM!N336>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M336:R336)=0,ADM!L336>0),1,0)","v":0},"M",{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!F336/Inputs!$D$80)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!G336/Inputs!$D$81)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!H336/Inputs!$D$82)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!I336/Inputs!$D$83)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!J336/Inputs!$D$84)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(M336=1,ADM!K336/Inputs!$D$95,ADM!K336/Inputs!$D$85))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(N336=1,ADM!L336/Inputs!$D$96,ADM!L336/Inputs!$D$86))","v":5.0053809523809525},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!M336/Inputs!$D$87)","v":5.3151428571428578},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!N336/Inputs!$D$88)","v":5.2130634920634922},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!O336/Inputs!$D$89)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!P336/Inputs!$D$90)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!Q336/Inputs!$D$91)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,ADM!R336/Inputs!$D$92)","v":0},0,15.533587301587302,{"$f":"IF(SUM(ADM!N336:R336)=ADM!S336,SUM(X336:AB336),IF(OR(SUM(ADM!F336:O336)=ADM!S336,SUM(ADM!G336:O336)=ADM!S336,SUM(ADM!H336:O336)=ADM!S336,SUM(ADM!I336:O336)=ADM!S336,SUM(ADM!J336:O336)=ADM!S336,SUM(ADM!K336:O336)=ADM!S336,SUM(ADM!L336:O336)=ADM!S336,SUM(ADM!M336:O336)=ADM!S336,SUM(ADM!N336:O336)=ADM!S336),SUM(Z336:AB336),SUM(Y336:AB336)))","v":0},15.533587301587302,{"$f":"Inputs!$D$39*AC336","v":0},{"$f":"Inputs!$D$40*AD336","v":5.1260838095238102},{"$f":"Inputs!$D$41*AE336","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'Voc Ed'!H336)","v":0},5.1260838095238102,{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$72=1,$F336=0,Inputs!$D$74<=$AC336+$AG336),0,IF(AND($F336>0,$F336<=Inputs!$D$104,Inputs!$D$72=2),$F336/Inputs!$D$94-($AC336+$AG336),Inputs!$D$74-($AC336+$AG336)))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$72=1,$G336=0,Inputs!$D$75<=$AD336+$AH336),0,IF(Inputs!$D$72=2,IF(AND($G336>0,$G336<=Inputs!$D$104),$G336/Inputs!$D$94-($AD336+$AH336),Inputs!$D$75-($AD336+$AH336))))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$72=1,$H336=0,Inputs!$D$76<=$AE336+$AI336+AJ336),0,IF(Inputs!$D$72=2,IF(AND($H336>0,$H336<=Inputs!$D$104),$H336/Inputs!$D$94-($AE336+$AI336+$AJ336),Inputs!$D$76-($AE336+$AI336+$AJ336))))","v":0},{"$f":"IF(OR(J336=\"T\",K336=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O336=\"EM\",(AD336+AH336+AJ336)<Inputs!$D$75),Inputs!$D$75-(AD336+AH336+AJ336),IF(AND(O336=\"M\",(AD336+AH336+AJ336)<Inputs!$D$75),Inputs!$D$75-(AD336+AH336+AJ336),IF(AND(OR(O336=\"MH\",O336=\"H\",O336=\"EMH\"),(AD336+AE336+AH336+AI336+AJ336)<Inputs!$D$76),Inputs!$D$76-(AD336+AE336+AH336+AI336+AJ336),0)))),0))","v":0},0,{"$f":"IF($J336=\"T\",$I336/Inputs!$D$93,0)","v":0},{"$f":"IF(L336=1,(I336/7)*1.5,IF($J336=\"T\",0,IF(AND($K336=\"T\",($I336/Inputs!$D$94)>=1),$I336/Inputs!$D$94,IF(AND($K336=\"T\",($I336/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L336","v":0},0,{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$234=0,O336=\"M\",O336=\"H\"), 0,(F336*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$234=0,O336=\"E\",O336=\"H\"), 0,(SUM(F336:G336)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",Inputs!$D$234=0,O336=\"E\",O336=\"M\"), 0,(SUM(F336:H336)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'At-Risk'!T336/100)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'At-Risk'!U336/100)","v":1.65},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'At-Risk'!V336/100)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(AND(O336=\"E\", SUM(AX336:AZ336)<1/Inputs!$D$253*F336),1/Inputs!$D$253*F336-SUM(AX336:AZ336),IF(AND(O336=\"M\", SUM(AX336:AZ336)<1/Inputs!$D$256*SUM(F336:G336)),1/Inputs!$D$256* SUM(F336:G336)-SUM(AX336:AZ336),IF(AND(O336=\"H\",SUM(AX336:AZ336)<1/Inputs!$D$260*SUM(F336:H336)),1/Inputs!$D$260*SUM(F336:H336)-SUM(AX336:AZ336),0))))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'At-Risk'!AJ336/100)","v":0.22},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F336:$R336)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F336:$K336)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J336:$K336)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L336:$N336)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O336:$R336)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F336:$R336)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F336:$K336)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J336:$K336)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L336:$N336)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O336:$R336)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",F336=0,Inputs!$D$247=0,O336=\"M\",O336=\"H\"),0,1/Inputs!$D$253*F336)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",G336=0,Inputs!$D$247=0,O336=\"H\",O336=\"E\"),0,IF(SUM(F336:G336)<Inputs!$D$254,1/Inputs!$D$254*SUM(F336:G336),IF(SUM(F336:G336)>Inputs!$D$257,1/Inputs!$D$257*SUM(F336:G336),1)))","v":1},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",H336=0,Inputs!$D$247=0,O336=\"E\",O336=\"M\"),0,IF(SUM(F336:H336)<Inputs!$D$258,1/Inputs!$D$258*SUM(F336:H336),IF(SUM(F336:H336)>Inputs!$D$261,1/Inputs!$D$261*SUM(F336:H336),1)))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",G336=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G336)","v":1.0355724867724867},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",H336=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H336)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,'At-Risk'!S336/100)","v":1.65},{"$f":"IF(OR($J336=\"T\",$K336=\"T\"),0,IF(AND(O336=\"E\",'At-Risk'!S336/100<1/Inputs!$D$253*F336),1/Inputs!$D$253*F336-'At-Risk'!S336/100,IF(AND(O336=\"M\",'At-Risk'!S336/100<1/Inputs!$D$256*SUM(F336:G336)),1/Inputs!$D$256* SUM(F336:G336)-'At-Risk'!S336/100,IF(AND(O336=\"H\",'At-Risk'!S336/100<1/Inputs!$D$260*SUM(F336:H336)),1/Inputs!$D$260*SUM(F336:H336)-'At-Risk'!S336/100,0))))","v":0},1.3048213333333334,{"$f":"IF(OR(J336=\"T\",K336=\"T\"),0,IF(O336=\"E\",2/Inputs!$D$253*F336,IF(O336=\"M\",2/Inputs!$D$256*SUM(F336:G336),IF(O336=\"H\",5/Inputs!$D$261*SUM(F336:H336),0))))","v":2.0711449735449734},8.9315387936507928,{"$f":"IF(OR($J336=\"T\",$K336=\"T\",F336=0,O336=\"M\",O336=\"H\"),0,IF(F336<Inputs!$D$251,1/Inputs!$D$251*F336,1))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",G336=0,O336=\"E\",O336=\"H\"),0,IF(SUM(F336:G336)<Inputs!$D$254,1/Inputs!$D$254*SUM(F336:G336),1))","v":1},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",H336=0,O336=\"E\",O336=\"M\"),0,IF(SUM(F336:H336)<Inputs!$D$258,1/Inputs!$D$258*SUM(F336:H336),1))","v":0},0,{"$f":"IF(OR($J336=\"T\",$K336=\"T\",F336=0),0,IF(AND(O336=\"E\",F336>Inputs!$D$253),(F336-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",G336=0),0,IF(AND(O336=\"M\",SUM(F336:G336)>Inputs!$D$256),(SUM(F336:G336)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":3.5572486772486756E-2},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",H336=0),0,IF(AND(O336=\"H\",SUM(F336:H336)>Inputs!$D$260),(SUM(F336:H336)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K336=\"T\",$J336=\"T\",O336=\"M\",O336=\"H\"),0,IF(F336<Inputs!$D$251,1/Inputs!$D$251*F336,IF(F336>Inputs!$D$253,1/Inputs!$D$253*F336,1)))","v":0},{"$f":"IF(OR($K336=\"T\",$J336=\"T\",O336=\"E\",O336=\"H\"),0,IF(SUM(F336:G336)<Inputs!$D$254,1/Inputs!$D$254*SUM(F336:G336),IF(SUM(F336:G336)>Inputs!$D$256,1/Inputs!$D$256*SUM(F336:G336),1)))","v":1.0355724867724867},{"$f":"IF(OR($K336=\"T\",$J336=\"T\",O336=\"E\",O336=\"M\"),0,IF(SUM(F336:H336)<Inputs!$D$258,1/Inputs!$D$258*SUM(F336:H336),IF(SUM(F336:H336)>Inputs!$D$261,1/Inputs!$D$261*SUM(F336:H336),1)))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",F336=0,O336=\"M\",O336=\"H\"),0,1/Inputs!$D$253*F336)","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",G336=0,O336=\"E\",O336=\"H\"),0,1/Inputs!$D$256*SUM(F336:G336))","v":1.0355724867724867},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",H336=0,O336=\"E\",O336=\"M\"),0,4/Inputs!$D$261*SUM(F336:H336))","v":0},3.1067174603174603,0,0,0,0,0,0,373215.21988324146,396311.93489794462,388700.61159486719,0,0,0,0,0,1158227.7663760532,0,1158227.7663760532,0,382215.16290409758,0,0,382215.16290409758,0,0,0,0,0,0,0,0,0,0,0,0,0,123028.62033196956,0,0,16403.81604426261,0,0,0,74562.800201193677,0,68548.091845472576,0,123028.62033196956,0,97291.132375588466,74184.422449254096,{"$f":"0.05*($AF336+AK336+AP336+AT336+SUM(AU336:BD336))*175*Inputs!$D$228*(1+0.0765)","v":21281.608554047758},598329.11213375838,0,115778.1216769427,0,0,0,3536.5345610632376,0,0,56822.413398759927,0,0,46844.956645706567,0,222982.02628247242,{"$f":"Inputs!$D$152*F336+Inputs!$D$153*G336+Inputs!$D$154*H336","v":109582.81468408219},{"$f":"Inputs!$D$155*I336","v":95933.409220228117},{"$f":"'Voc Ed'!L336","v":0},{"$f":"Inputs!$D$156*$I336","v":9593.3409220228132},{"$f":"Inputs!$D$157*$I336","v":38373.363688091253},{"$f":"Inputs!$D$158*$I336","v":12296.539672429664},{"$f":"IF(Inputs!$D$100=1,0,Activities!R336)","v":98298.585463871612},364078.05365072563,2725832.121347107]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!U46","v":"2101055"},{"$f":"'School Reference Sheet'!V46","v":"Evanston High School"},{"$f":"'School Reference Sheet'!W46","v":"9-12"},{"$f":"IF(M337=1,SUM(ADM!F337:J337),IF(N337=1,SUM(ADM!F337:L337),SUM(ADM!F337:K337,0)))","v":0},{"$f":"ADM!S337-'School Resources'!H337-'School Resources'!F337","v":0},{"$f":"IF(SUM(ADM!N337:R337)=ADM!S337,SUM(ADM!N337:R337),IF(OR(SUM(ADM!F337:O337)=ADM!S337,SUM(ADM!G337:O337)=ADM!S337,SUM(ADM!H337:O337)=ADM!S337,SUM(ADM!I337:O337)=ADM!S337,SUM(ADM!J337:O337)=ADM!S337,SUM(ADM!K337:O337)=ADM!S337,SUM(ADM!L337:O337)=ADM!S337,SUM(ADM!M337:O337)=ADM!S337,SUM(ADM!N337:O337)=ADM!S337),0,SUM(ADM!O337:R337)))","v":781.005},{"$f":"SUM(ADM!$F337:$R337)","v":781.005},"F",{"$f":"IF(I337<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F337:J337)=0,SUM(ADM!O337:R337)=0,ADM!K337>0,ADM!N337>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M337:R337)=0,ADM!L337>0),1,0)","v":0},"H",{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!F337/Inputs!$D$80)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!G337/Inputs!$D$81)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!H337/Inputs!$D$82)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!I337/Inputs!$D$83)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!J337/Inputs!$D$84)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(M337=1,ADM!K337/Inputs!$D$95,ADM!K337/Inputs!$D$85))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(N337=1,ADM!L337/Inputs!$D$96,ADM!L337/Inputs!$D$86))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!M337/Inputs!$D$87)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!N337/Inputs!$D$88)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!O337/Inputs!$D$89)","v":10.216999999999999},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!P337/Inputs!$D$90)","v":9.9982380952380954},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!Q337/Inputs!$D$91)","v":9.8159047619047612},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,ADM!R337/Inputs!$D$92)","v":7.1595714285714287},0,0,{"$f":"IF(SUM(ADM!N337:R337)=ADM!S337,SUM(X337:AB337),IF(OR(SUM(ADM!F337:O337)=ADM!S337,SUM(ADM!G337:O337)=ADM!S337,SUM(ADM!H337:O337)=ADM!S337,SUM(ADM!I337:O337)=ADM!S337,SUM(ADM!J337:O337)=ADM!S337,SUM(ADM!K337:O337)=ADM!S337,SUM(ADM!L337:O337)=ADM!S337,SUM(ADM!M337:O337)=ADM!S337,SUM(ADM!N337:O337)=ADM!S337),SUM(Z337:AB337),SUM(Y337:AB337)))","v":37.190714285714279},37.190714285714279,{"$f":"Inputs!$D$39*AC337","v":0},{"$f":"Inputs!$D$40*AD337","v":0},{"$f":"Inputs!$D$41*AE337","v":12.272935714285712},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'Voc Ed'!H337)","v":1.188447619047619},13.46138333333333,{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$72=1,$F337=0,Inputs!$D$74<=$AC337+$AG337),0,IF(AND($F337>0,$F337<=Inputs!$D$104,Inputs!$D$72=2),$F337/Inputs!$D$94-($AC337+$AG337),Inputs!$D$74-($AC337+$AG337)))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$72=1,$G337=0,Inputs!$D$75<=$AD337+$AH337),0,IF(Inputs!$D$72=2,IF(AND($G337>0,$G337<=Inputs!$D$104),$G337/Inputs!$D$94-($AD337+$AH337),Inputs!$D$75-($AD337+$AH337))))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$72=1,$H337=0,Inputs!$D$76<=$AE337+$AI337+AJ337),0,IF(Inputs!$D$72=2,IF(AND($H337>0,$H337<=Inputs!$D$104),$H337/Inputs!$D$94-($AE337+$AI337+$AJ337),Inputs!$D$76-($AE337+$AI337+$AJ337))))","v":0},{"$f":"IF(OR(J337=\"T\",K337=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O337=\"EM\",(AD337+AH337+AJ337)<Inputs!$D$75),Inputs!$D$75-(AD337+AH337+AJ337),IF(AND(O337=\"M\",(AD337+AH337+AJ337)<Inputs!$D$75),Inputs!$D$75-(AD337+AH337+AJ337),IF(AND(OR(O337=\"MH\",O337=\"H\",O337=\"EMH\"),(AD337+AE337+AH337+AI337+AJ337)<Inputs!$D$76),Inputs!$D$76-(AD337+AE337+AH337+AI337+AJ337),0)))),0))","v":0},0,{"$f":"IF($J337=\"T\",$I337/Inputs!$D$93,0)","v":0},{"$f":"IF(L337=1,(I337/7)*1.5,IF($J337=\"T\",0,IF(AND($K337=\"T\",($I337/Inputs!$D$94)>=1),$I337/Inputs!$D$94,IF(AND($K337=\"T\",($I337/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L337","v":0},0,{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$234=0,O337=\"M\",O337=\"H\"), 0,(F337*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$234=0,O337=\"E\",O337=\"H\"), 0,(SUM(F337:G337)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",Inputs!$D$234=0,O337=\"E\",O337=\"M\"), 0,(SUM(F337:H337)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'At-Risk'!T337/100)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'At-Risk'!U337/100)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'At-Risk'!V337/100)","v":3.35},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(AND(O337=\"E\", SUM(AX337:AZ337)<1/Inputs!$D$253*F337),1/Inputs!$D$253*F337-SUM(AX337:AZ337),IF(AND(O337=\"M\", SUM(AX337:AZ337)<1/Inputs!$D$256*SUM(F337:G337)),1/Inputs!$D$256* SUM(F337:G337)-SUM(AX337:AZ337),IF(AND(O337=\"H\",SUM(AX337:AZ337)<1/Inputs!$D$260*SUM(F337:H337)),1/Inputs!$D$260*SUM(F337:H337)-SUM(AX337:AZ337),0))))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'At-Risk'!AJ337/100)","v":0.33},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F337:$R337)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F337:$K337)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J337:$K337)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L337:$N337)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O337:$R337)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F337:$R337)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F337:$K337)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J337:$K337)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L337:$N337)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O337:$R337)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",F337=0,Inputs!$D$247=0,O337=\"M\",O337=\"H\"),0,1/Inputs!$D$253*F337)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",G337=0,Inputs!$D$247=0,O337=\"H\",O337=\"E\"),0,IF(SUM(F337:G337)<Inputs!$D$254,1/Inputs!$D$254*SUM(F337:G337),IF(SUM(F337:G337)>Inputs!$D$257,1/Inputs!$D$257*SUM(F337:G337),1)))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",H337=0,Inputs!$D$247=0,O337=\"E\",O337=\"M\"),0,IF(SUM(F337:H337)<Inputs!$D$258,1/Inputs!$D$258*SUM(F337:H337),IF(SUM(F337:H337)>Inputs!$D$261,1/Inputs!$D$261*SUM(F337:H337),1)))","v":1.2396904761904761},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",G337=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G337)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",H337=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H337)","v":2.4793809523809522},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,'At-Risk'!S337/100)","v":3.35},{"$f":"IF(OR($J337=\"T\",$K337=\"T\"),0,IF(AND(O337=\"E\",'At-Risk'!S337/100<1/Inputs!$D$253*F337),1/Inputs!$D$253*F337-'At-Risk'!S337/100,IF(AND(O337=\"M\",'At-Risk'!S337/100<1/Inputs!$D$256*SUM(F337:G337)),1/Inputs!$D$256* SUM(F337:G337)-'At-Risk'!S337/100,IF(AND(O337=\"H\",'At-Risk'!S337/100<1/Inputs!$D$260*SUM(F337:H337)),1/Inputs!$D$260*SUM(F337:H337)-'At-Risk'!S337/100,0))))","v":0},3.1240199999999998,{"$f":"IF(OR(J337=\"T\",K337=\"T\"),0,IF(O337=\"E\",2/Inputs!$D$253*F337,IF(O337=\"M\",2/Inputs!$D$256*SUM(F337:G337),IF(O337=\"H\",5/Inputs!$D$261*SUM(F337:H337),0))))","v":6.1984523809523804},20.07154380952381,{"$f":"IF(OR($J337=\"T\",$K337=\"T\",F337=0,O337=\"M\",O337=\"H\"),0,IF(F337<Inputs!$D$251,1/Inputs!$D$251*F337,1))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",G337=0,O337=\"E\",O337=\"H\"),0,IF(SUM(F337:G337)<Inputs!$D$254,1/Inputs!$D$254*SUM(F337:G337),1))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",H337=0,O337=\"E\",O337=\"M\"),0,IF(SUM(F337:H337)<Inputs!$D$258,1/Inputs!$D$258*SUM(F337:H337),1))","v":1},0,{"$f":"IF(OR($J337=\"T\",$K337=\"T\",F337=0),0,IF(AND(O337=\"E\",F337>Inputs!$D$253),(F337-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",G337=0),0,IF(AND(O337=\"M\",SUM(F337:G337)>Inputs!$D$256),(SUM(F337:G337)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",H337=0),0,IF(AND(O337=\"H\",SUM(F337:H337)>Inputs!$D$260),(SUM(F337:H337)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":1.4793809523809525},{"$f":"IF(OR($K337=\"T\",$J337=\"T\",O337=\"M\",O337=\"H\"),0,IF(F337<Inputs!$D$251,1/Inputs!$D$251*F337,IF(F337>Inputs!$D$253,1/Inputs!$D$253*F337,1)))","v":0},{"$f":"IF(OR($K337=\"T\",$J337=\"T\",O337=\"E\",O337=\"H\"),0,IF(SUM(F337:G337)<Inputs!$D$254,1/Inputs!$D$254*SUM(F337:G337),IF(SUM(F337:G337)>Inputs!$D$256,1/Inputs!$D$256*SUM(F337:G337),1)))","v":0},{"$f":"IF(OR($K337=\"T\",$J337=\"T\",O337=\"E\",O337=\"M\"),0,IF(SUM(F337:H337)<Inputs!$D$258,1/Inputs!$D$258*SUM(F337:H337),IF(SUM(F337:H337)>Inputs!$D$261,1/Inputs!$D$261*SUM(F337:H337),1)))","v":1.2396904761904761},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",F337=0,O337=\"M\",O337=\"H\"),0,1/Inputs!$D$253*F337)","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",G337=0,O337=\"E\",O337=\"H\"),0,1/Inputs!$D$256*SUM(F337:G337))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",H337=0,O337=\"E\",O337=\"M\"),0,4/Inputs!$D$261*SUM(F337:H337))","v":4.9587619047619045},8.6778333333333322,0,0,0,0,0,0,0,0,0,761808.12965559575,745496.62945920136,731901.3455558503,533837.69395474624,0,0,2773043.7986253933,2773043.7986253933,0,0,915104.45354637969,88613.982368631943,1003718.4359150117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249785.38067399882,0,24605.724066393916,0,0,0,0,92434.793287513123,0,164118.72217020765,249785.38067399882,0,232935.67908453307,222016.62164339624,{"$f":"0.05*($AF337+AK337+AP337+AT337+SUM(AU337:BD337))*175*Inputs!$D$228*(1+0.0765)","v":51322.295285466178},1287004.5968855079,0,0,115778.1216769427,0,0,0,147076.64101573135,0,0,68022.476093531834,0,0,224313.59408642445,555190.83287263033,{"$f":"Inputs!$D$152*F337+Inputs!$D$153*G337+Inputs!$D$154*H337","v":321247.36459843919},{"$f":"Inputs!$D$155*I337","v":229685.00086257816},{"$f":"'Voc Ed'!L337","v":75761.131212255088},{"$f":"Inputs!$D$156*$I337","v":22968.500086257816},{"$f":"Inputs!$D$157*$I337","v":91874.000345031265},{"$f":"Inputs!$D$158*$I337","v":29440.533263913312},{"$f":"IF(Inputs!$D$100=1,0,Activities!R337)","v":544874.95705001452},1315851.4874184895,6934809.1517170323]
["2101000","Uinta #1",{"$f":"'School Reference Sheet'!X46","v":"2101056"},{"$f":"'School Reference Sheet'!Y46","v":"Horizon Alternative School"},{"$f":"'School Reference Sheet'!Z46","v":"7-12"},{"$f":"IF(M338=1,SUM(ADM!F338:J338),IF(N338=1,SUM(ADM!F338:L338),SUM(ADM!F338:K338,0)))","v":0},{"$f":"ADM!S338-'School Resources'!H338-'School Resources'!F338","v":11.456999999999994},{"$f":"IF(SUM(ADM!N338:R338)=ADM!S338,SUM(ADM!N338:R338),IF(OR(SUM(ADM!F338:O338)=ADM!S338,SUM(ADM!G338:O338)=ADM!S338,SUM(ADM!H338:O338)=ADM!S338,SUM(ADM!I338:O338)=ADM!S338,SUM(ADM!J338:O338)=ADM!S338,SUM(ADM!K338:O338)=ADM!S338,SUM(ADM!L338:O338)=ADM!S338,SUM(ADM!M338:O338)=ADM!S338,SUM(ADM!N338:O338)=ADM!S338),0,SUM(ADM!O338:R338)))","v":51.235999999999997},{"$f":"SUM(ADM!$F338:$R338)","v":62.692999999999991},"T",{"$f":"IF(I338<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F338:J338)=0,SUM(ADM!O338:R338)=0,ADM!K338>0,ADM!N338>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M338:R338)=0,ADM!L338>0),1,0)","v":0},"H",{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!F338/Inputs!$D$80)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!G338/Inputs!$D$81)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!H338/Inputs!$D$82)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!I338/Inputs!$D$83)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!J338/Inputs!$D$84)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(M338=1,ADM!K338/Inputs!$D$95,ADM!K338/Inputs!$D$85))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(N338=1,ADM!L338/Inputs!$D$96,ADM!L338/Inputs!$D$86))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!M338/Inputs!$D$87)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!N338/Inputs!$D$88)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!O338/Inputs!$D$89)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!P338/Inputs!$D$90)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!Q338/Inputs!$D$91)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,ADM!R338/Inputs!$D$92)","v":0},0,0,{"$f":"IF(SUM(ADM!N338:R338)=ADM!S338,SUM(X338:AB338),IF(OR(SUM(ADM!F338:O338)=ADM!S338,SUM(ADM!G338:O338)=ADM!S338,SUM(ADM!H338:O338)=ADM!S338,SUM(ADM!I338:O338)=ADM!S338,SUM(ADM!J338:O338)=ADM!S338,SUM(ADM!K338:O338)=ADM!S338,SUM(ADM!L338:O338)=ADM!S338,SUM(ADM!M338:O338)=ADM!S338,SUM(ADM!N338:O338)=ADM!S338),SUM(Z338:AB338),SUM(Y338:AB338)))","v":0},0,{"$f":"Inputs!$D$39*AC338","v":0},{"$f":"Inputs!$D$40*AD338","v":0},{"$f":"Inputs!$D$41*AE338","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'Voc Ed'!H338)","v":0},0,{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$72=1,$F338=0,Inputs!$D$74<=$AC338+$AG338),0,IF(AND($F338>0,$F338<=Inputs!$D$104,Inputs!$D$72=2),$F338/Inputs!$D$94-($AC338+$AG338),Inputs!$D$74-($AC338+$AG338)))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$72=1,$G338=0,Inputs!$D$75<=$AD338+$AH338),0,IF(Inputs!$D$72=2,IF(AND($G338>0,$G338<=Inputs!$D$104),$G338/Inputs!$D$94-($AD338+$AH338),Inputs!$D$75-($AD338+$AH338))))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$72=1,$H338=0,Inputs!$D$76<=$AE338+$AI338+AJ338),0,IF(Inputs!$D$72=2,IF(AND($H338>0,$H338<=Inputs!$D$104),$H338/Inputs!$D$94-($AE338+$AI338+$AJ338),Inputs!$D$76-($AE338+$AI338+$AJ338))))","v":0},{"$f":"IF(OR(J338=\"T\",K338=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O338=\"EM\",(AD338+AH338+AJ338)<Inputs!$D$75),Inputs!$D$75-(AD338+AH338+AJ338),IF(AND(O338=\"M\",(AD338+AH338+AJ338)<Inputs!$D$75),Inputs!$D$75-(AD338+AH338+AJ338),IF(AND(OR(O338=\"MH\",O338=\"H\",O338=\"EMH\"),(AD338+AE338+AH338+AI338+AJ338)<Inputs!$D$76),Inputs!$D$76-(AD338+AE338+AH338+AI338+AJ338),0)))),0))","v":0},0,{"$f":"IF($J338=\"T\",$I338/Inputs!$D$93,0)","v":8.9561428571428561},{"$f":"IF(L338=1,(I338/7)*1.5,IF($J338=\"T\",0,IF(AND($K338=\"T\",($I338/Inputs!$D$94)>=1),$I338/Inputs!$D$94,IF(AND($K338=\"T\",($I338/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L338","v":0},8.9561428571428561,{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$234=0,O338=\"M\",O338=\"H\"), 0,(F338*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$234=0,O338=\"E\",O338=\"H\"), 0,(SUM(F338:G338)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",Inputs!$D$234=0,O338=\"E\",O338=\"M\"), 0,(SUM(F338:H338)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'At-Risk'!T338/100)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'At-Risk'!U338/100)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'At-Risk'!V338/100)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(AND(O338=\"E\", SUM(AX338:AZ338)<1/Inputs!$D$253*F338),1/Inputs!$D$253*F338-SUM(AX338:AZ338),IF(AND(O338=\"M\", SUM(AX338:AZ338)<1/Inputs!$D$256*SUM(F338:G338)),1/Inputs!$D$256* SUM(F338:G338)-SUM(AX338:AZ338),IF(AND(O338=\"H\",SUM(AX338:AZ338)<1/Inputs!$D$260*SUM(F338:H338)),1/Inputs!$D$260*SUM(F338:H338)-SUM(AX338:AZ338),0))))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'At-Risk'!AJ338/100)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F338:$R338)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F338:$K338)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J338:$K338)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L338:$N338)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O338:$R338)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F338:$R338)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F338:$K338)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J338:$K338)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L338:$N338)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O338:$R338)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",F338=0,Inputs!$D$247=0,O338=\"M\",O338=\"H\"),0,1/Inputs!$D$253*F338)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",G338=0,Inputs!$D$247=0,O338=\"H\",O338=\"E\"),0,IF(SUM(F338:G338)<Inputs!$D$254,1/Inputs!$D$254*SUM(F338:G338),IF(SUM(F338:G338)>Inputs!$D$257,1/Inputs!$D$257*SUM(F338:G338),1)))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",H338=0,Inputs!$D$247=0,O338=\"E\",O338=\"M\"),0,IF(SUM(F338:H338)<Inputs!$D$258,1/Inputs!$D$258*SUM(F338:H338),IF(SUM(F338:H338)>Inputs!$D$261,1/Inputs!$D$261*SUM(F338:H338),1)))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",G338=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G338)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",H338=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H338)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,'At-Risk'!S338/100)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\"),0,IF(AND(O338=\"E\",'At-Risk'!S338/100<1/Inputs!$D$253*F338),1/Inputs!$D$253*F338-'At-Risk'!S338/100,IF(AND(O338=\"M\",'At-Risk'!S338/100<1/Inputs!$D$256*SUM(F338:G338)),1/Inputs!$D$256* SUM(F338:G338)-'At-Risk'!S338/100,IF(AND(O338=\"H\",'At-Risk'!S338/100<1/Inputs!$D$260*SUM(F338:H338)),1/Inputs!$D$260*SUM(F338:H338)-'At-Risk'!S338/100,0))))","v":0},0,{"$f":"IF(OR(J338=\"T\",K338=\"T\"),0,IF(O338=\"E\",2/Inputs!$D$253*F338,IF(O338=\"M\",2/Inputs!$D$256*SUM(F338:G338),IF(O338=\"H\",5/Inputs!$D$261*SUM(F338:H338),0))))","v":0},0,{"$f":"IF(OR($J338=\"T\",$K338=\"T\",F338=0,O338=\"M\",O338=\"H\"),0,IF(F338<Inputs!$D$251,1/Inputs!$D$251*F338,1))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",G338=0,O338=\"E\",O338=\"H\"),0,IF(SUM(F338:G338)<Inputs!$D$254,1/Inputs!$D$254*SUM(F338:G338),1))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",H338=0,O338=\"E\",O338=\"M\"),0,IF(SUM(F338:H338)<Inputs!$D$258,1/Inputs!$D$258*SUM(F338:H338),1))","v":0},1,{"$f":"IF(OR($J338=\"T\",$K338=\"T\",F338=0),0,IF(AND(O338=\"E\",F338>Inputs!$D$253),(F338-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",G338=0),0,IF(AND(O338=\"M\",SUM(F338:G338)>Inputs!$D$256),(SUM(F338:G338)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",H338=0),0,IF(AND(O338=\"H\",SUM(F338:H338)>Inputs!$D$260),(SUM(F338:H338)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K338=\"T\",$J338=\"T\",O338=\"M\",O338=\"H\"),0,IF(F338<Inputs!$D$251,1/Inputs!$D$251*F338,IF(F338>Inputs!$D$253,1/Inputs!$D$253*F338,1)))","v":0},{"$f":"IF(OR($K338=\"T\",$J338=\"T\",O338=\"E\",O338=\"H\"),0,IF(SUM(F338:G338)<Inputs!$D$254,1/Inputs!$D$254*SUM(F338:G338),IF(SUM(F338:G338)>Inputs!$D$256,1/Inputs!$D$256*SUM(F338:G338),1)))","v":0},{"$f":"IF(OR($K338=\"T\",$J338=\"T\",O338=\"E\",O338=\"M\"),0,IF(SUM(F338:H338)<Inputs!$D$258,1/Inputs!$D$258*SUM(F338:H338),IF(SUM(F338:H338)>Inputs!$D$261,1/Inputs!$D$261*SUM(F338:H338),1)))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",F338=0,O338=\"M\",O338=\"H\"),0,1/Inputs!$D$253*F338)","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",G338=0,O338=\"E\",O338=\"H\"),0,1/Inputs!$D$256*SUM(F338:G338))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",H338=0,O338=\"E\",O338=\"M\"),0,4/Inputs!$D$261*SUM(F338:H338))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,667795.09043049067,0,0,667795.09043049067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.05*($AF338+AK338+AP338+AT338+SUM(AU338:BD338))*175*Inputs!$D$228*(1+0.0765)","v":8460.0048309557897},8460.0048309557897,0,0,0,99417.692771441012,0,0,0,0,0,0,0,0,0,99417.692771441012,{"$f":"Inputs!$D$152*F338+Inputs!$D$153*G338+Inputs!$D$154*H338","v":24923.452471542278},{"$f":"Inputs!$D$155*I338","v":18437.323396236403},{"$f":"'Voc Ed'!L338","v":15188.606137390876},{"$f":"Inputs!$D$156*$I338","v":1843.7323396236402},{"$f":"Inputs!$D$157*$I338","v":7374.9293584945608},{"$f":"Inputs!$D$158*$I338","v":2363.2567677729553},{"$f":"IF(Inputs!$D$100=1,0,Activities!R338)","v":18252.950162274039},88384.250633334741,864057.03866622224]
["2104000","Uinta #4",{"$f":"'School Reference Sheet'!C47","v":"2104001"},{"$f":"'School Reference Sheet'!D47","v":"Mountain View Elementary"},{"$f":"'School Reference Sheet'!E47","v":"K-2"},{"$f":"IF(M339=1,SUM(ADM!F339:J339),IF(N339=1,SUM(ADM!F339:L339),SUM(ADM!F339:K339,0)))","v":193.03233333333333},{"$f":"ADM!S339-'School Resources'!H339-'School Resources'!F339","v":0},{"$f":"IF(SUM(ADM!N339:R339)=ADM!S339,SUM(ADM!N339:R339),IF(OR(SUM(ADM!F339:O339)=ADM!S339,SUM(ADM!G339:O339)=ADM!S339,SUM(ADM!H339:O339)=ADM!S339,SUM(ADM!I339:O339)=ADM!S339,SUM(ADM!J339:O339)=ADM!S339,SUM(ADM!K339:O339)=ADM!S339,SUM(ADM!L339:O339)=ADM!S339,SUM(ADM!M339:O339)=ADM!S339,SUM(ADM!N339:O339)=ADM!S339),0,SUM(ADM!O339:R339)))","v":0},{"$f":"SUM(ADM!$F339:$R339)","v":193.03233333333333},"F",{"$f":"IF(I339<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F339:J339)=0,SUM(ADM!O339:R339)=0,ADM!K339>0,ADM!N339>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M339:R339)=0,ADM!L339>0),1,0)","v":0},"E",{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!F339/Inputs!$D$80)","v":3.887},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!G339/Inputs!$D$81)","v":3.8579583333333338},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!H339/Inputs!$D$82)","v":4.3195625},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!I339/Inputs!$D$83)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!J339/Inputs!$D$84)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(M339=1,ADM!K339/Inputs!$D$95,ADM!K339/Inputs!$D$85))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(N339=1,ADM!L339/Inputs!$D$96,ADM!L339/Inputs!$D$86))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!M339/Inputs!$D$87)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!N339/Inputs!$D$88)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!O339/Inputs!$D$89)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!P339/Inputs!$D$90)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!Q339/Inputs!$D$91)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,ADM!R339/Inputs!$D$92)","v":0},12.064520833333333,0,{"$f":"IF(SUM(ADM!N339:R339)=ADM!S339,SUM(X339:AB339),IF(OR(SUM(ADM!F339:O339)=ADM!S339,SUM(ADM!G339:O339)=ADM!S339,SUM(ADM!H339:O339)=ADM!S339,SUM(ADM!I339:O339)=ADM!S339,SUM(ADM!J339:O339)=ADM!S339,SUM(ADM!K339:O339)=ADM!S339,SUM(ADM!L339:O339)=ADM!S339,SUM(ADM!M339:O339)=ADM!S339,SUM(ADM!N339:O339)=ADM!S339),SUM(Z339:AB339),SUM(Y339:AB339)))","v":0},12.064520833333333,{"$f":"Inputs!$D$39*AC339","v":2.4129041666666668},{"$f":"Inputs!$D$40*AD339","v":0},{"$f":"Inputs!$D$41*AE339","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'Voc Ed'!H339)","v":0},2.4129041666666668,{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$72=1,$F339=0,Inputs!$D$74<=$AC339+$AG339),0,IF(AND($F339>0,$F339<=Inputs!$D$104,Inputs!$D$72=2),$F339/Inputs!$D$94-($AC339+$AG339),Inputs!$D$74-($AC339+$AG339)))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$72=1,$G339=0,Inputs!$D$75<=$AD339+$AH339),0,IF(Inputs!$D$72=2,IF(AND($G339>0,$G339<=Inputs!$D$104),$G339/Inputs!$D$94-($AD339+$AH339),Inputs!$D$75-($AD339+$AH339))))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$72=1,$H339=0,Inputs!$D$76<=$AE339+$AI339+AJ339),0,IF(Inputs!$D$72=2,IF(AND($H339>0,$H339<=Inputs!$D$104),$H339/Inputs!$D$94-($AE339+$AI339+$AJ339),Inputs!$D$76-($AE339+$AI339+$AJ339))))","v":0},{"$f":"IF(OR(J339=\"T\",K339=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O339=\"EM\",(AD339+AH339+AJ339)<Inputs!$D$75),Inputs!$D$75-(AD339+AH339+AJ339),IF(AND(O339=\"M\",(AD339+AH339+AJ339)<Inputs!$D$75),Inputs!$D$75-(AD339+AH339+AJ339),IF(AND(OR(O339=\"MH\",O339=\"H\",O339=\"EMH\"),(AD339+AE339+AH339+AI339+AJ339)<Inputs!$D$76),Inputs!$D$76-(AD339+AE339+AH339+AI339+AJ339),0)))),0))","v":0},0,{"$f":"IF($J339=\"T\",$I339/Inputs!$D$93,0)","v":0},{"$f":"IF(L339=1,(I339/7)*1.5,IF($J339=\"T\",0,IF(AND($K339=\"T\",($I339/Inputs!$D$94)>=1),$I339/Inputs!$D$94,IF(AND($K339=\"T\",($I339/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L339","v":0},0,{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$234=0,O339=\"M\",O339=\"H\"), 0,(F339*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$234=0,O339=\"E\",O339=\"H\"), 0,(SUM(F339:G339)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",Inputs!$D$234=0,O339=\"E\",O339=\"M\"), 0,(SUM(F339:H339)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'At-Risk'!T339/100)","v":0.52},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'At-Risk'!U339/100)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'At-Risk'!V339/100)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(AND(O339=\"E\", SUM(AX339:AZ339)<1/Inputs!$D$253*F339),1/Inputs!$D$253*F339-SUM(AX339:AZ339),IF(AND(O339=\"M\", SUM(AX339:AZ339)<1/Inputs!$D$256*SUM(F339:G339)),1/Inputs!$D$256* SUM(F339:G339)-SUM(AX339:AZ339),IF(AND(O339=\"H\",SUM(AX339:AZ339)<1/Inputs!$D$260*SUM(F339:H339)),1/Inputs!$D$260*SUM(F339:H339)-SUM(AX339:AZ339),0))))","v":0.15025115740740735},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'At-Risk'!AJ339/100)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F339:$R339)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F339:$K339)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J339:$K339)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L339:$N339)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O339:$R339)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F339:$R339)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F339:$K339)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J339:$K339)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L339:$N339)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O339:$R339)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",F339=0,Inputs!$D$247=0,O339=\"M\",O339=\"H\"),0,1/Inputs!$D$253*F339)","v":0.67025115740740737},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",G339=0,Inputs!$D$247=0,O339=\"H\",O339=\"E\"),0,IF(SUM(F339:G339)<Inputs!$D$254,1/Inputs!$D$254*SUM(F339:G339),IF(SUM(F339:G339)>Inputs!$D$257,1/Inputs!$D$257*SUM(F339:G339),1)))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",H339=0,Inputs!$D$247=0,O339=\"E\",O339=\"M\"),0,IF(SUM(F339:H339)<Inputs!$D$258,1/Inputs!$D$258*SUM(F339:H339),IF(SUM(F339:H339)>Inputs!$D$261,1/Inputs!$D$261*SUM(F339:H339),1)))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",G339=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G339)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",H339=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H339)","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,'At-Risk'!S339/100)","v":0.52},{"$f":"IF(OR($J339=\"T\",$K339=\"T\"),0,IF(AND(O339=\"E\",'At-Risk'!S339/100<1/Inputs!$D$253*F339),1/Inputs!$D$253*F339-'At-Risk'!S339/100,IF(AND(O339=\"M\",'At-Risk'!S339/100<1/Inputs!$D$256*SUM(F339:G339)),1/Inputs!$D$256* SUM(F339:G339)-'At-Risk'!S339/100,IF(AND(O339=\"H\",'At-Risk'!S339/100<1/Inputs!$D$260*SUM(F339:H339)),1/Inputs!$D$260*SUM(F339:H339)-'At-Risk'!S339/100,0))))","v":0.15025115740740735},0,{"$f":"IF(OR(J339=\"T\",K339=\"T\"),0,IF(O339=\"E\",2/Inputs!$D$253*F339,IF(O339=\"M\",2/Inputs!$D$256*SUM(F339:G339),IF(O339=\"H\",5/Inputs!$D$261*SUM(F339:H339),0))))","v":1.3405023148148147},3.3512557870370365,{"$f":"IF(OR($J339=\"T\",$K339=\"T\",F339=0,O339=\"M\",O339=\"H\"),0,IF(F339<Inputs!$D$251,1/Inputs!$D$251*F339,1))","v":1},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",G339=0,O339=\"E\",O339=\"H\"),0,IF(SUM(F339:G339)<Inputs!$D$254,1/Inputs!$D$254*SUM(F339:G339),1))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",H339=0,O339=\"E\",O339=\"M\"),0,IF(SUM(F339:H339)<Inputs!$D$258,1/Inputs!$D$258*SUM(F339:H339),1))","v":0},0,{"$f":"IF(OR($J339=\"T\",$K339=\"T\",F339=0),0,IF(AND(O339=\"E\",F339>Inputs!$D$253),(F339-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",G339=0),0,IF(AND(O339=\"M\",SUM(F339:G339)>Inputs!$D$256),(SUM(F339:G339)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",H339=0),0,IF(AND(O339=\"H\",SUM(F339:H339)>Inputs!$D$260),(SUM(F339:H339)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K339=\"T\",$J339=\"T\",O339=\"M\",O339=\"H\"),0,IF(F339<Inputs!$D$251,1/Inputs!$D$251*F339,IF(F339>Inputs!$D$253,1/Inputs!$D$253*F339,1)))","v":1},{"$f":"IF(OR($K339=\"T\",$J339=\"T\",O339=\"E\",O339=\"H\"),0,IF(SUM(F339:G339)<Inputs!$D$254,1/Inputs!$D$254*SUM(F339:G339),IF(SUM(F339:G339)>Inputs!$D$256,1/Inputs!$D$256*SUM(F339:G339),1)))","v":0},{"$f":"IF(OR($K339=\"T\",$J339=\"T\",O339=\"E\",O339=\"M\"),0,IF(SUM(F339:H339)<Inputs!$D$258,1/Inputs!$D$258*SUM(F339:H339),IF(SUM(F339:H339)>Inputs!$D$261,1/Inputs!$D$261*SUM(F339:H339),1)))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",F339=0,O339=\"M\",O339=\"H\"),0,1/Inputs!$D$253*F339)","v":0.67025115740740737},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",G339=0,O339=\"E\",O339=\"H\"),0,1/Inputs!$D$256*SUM(F339:G339))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",H339=0,O339=\"E\",O339=\"M\"),0,4/Inputs!$D$261*SUM(F339:H339))","v":0},2.6702511574074075,289923.43875266955,287757.279795348,322187.39745486958,0,0,0,0,0,0,0,0,0,0,899868.11600288702,0,0,899868.11600288702,179973.62320057742,0,0,0,179973.62320057742,0,0,0,0,0,0,0,0,0,0,0,0,38785.744314738396,0,0,11206.928796533104,0,0,0,49992.673111271499,0,0,0,0,38785.744314738396,11206.928796533104,0,47541.214927511974,{"$f":"0.05*($AF339+AK339+AP339+AT339+SUM(AU339:BD339))*175*Inputs!$D$228*(1+0.0765)","v":14308.549507695338},211827.78376902183,109088.78947613911,0,0,0,0,0,0,53123.548706714479,0,0,29419.663532263574,0,0,191632.00171511716,{"$f":"Inputs!$D$152*F339+Inputs!$D$153*G339+Inputs!$D$154*H339","v":64845.740551051633},{"$f":"Inputs!$D$155*I339","v":56768.691171211634},{"$f":"'Voc Ed'!L339","v":0},{"$f":"Inputs!$D$156*$I339","v":5676.8691171211631},{"$f":"Inputs!$D$157*$I339","v":22707.476468484652},{"$f":"Inputs!$D$158*$I339","v":7276.4896902206801},{"$f":"IF(Inputs!$D$100=1,0,Activities!R339)","v":4677.2458237916671},161952.51282188142,1645254.0375094847]
["2104000","Uinta #4",{"$f":"'School Reference Sheet'!F47","v":"2104002"},{"$f":"'School Reference Sheet'!G47","v":"Ft. Bridger Elementary"},{"$f":"'School Reference Sheet'!H47","v":"3-5"},{"$f":"IF(M340=1,SUM(ADM!F340:J340),IF(N340=1,SUM(ADM!F340:L340),SUM(ADM!F340:K340,0)))","v":198.99700000000001},{"$f":"ADM!S340-'School Resources'!H340-'School Resources'!F340","v":0},{"$f":"IF(SUM(ADM!N340:R340)=ADM!S340,SUM(ADM!N340:R340),IF(OR(SUM(ADM!F340:O340)=ADM!S340,SUM(ADM!G340:O340)=ADM!S340,SUM(ADM!H340:O340)=ADM!S340,SUM(ADM!I340:O340)=ADM!S340,SUM(ADM!J340:O340)=ADM!S340,SUM(ADM!K340:O340)=ADM!S340,SUM(ADM!L340:O340)=ADM!S340,SUM(ADM!M340:O340)=ADM!S340,SUM(ADM!N340:O340)=ADM!S340),0,SUM(ADM!O340:R340)))","v":0},{"$f":"SUM(ADM!$F340:$R340)","v":198.99700000000001},"F",{"$f":"IF(I340<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F340:J340)=0,SUM(ADM!O340:R340)=0,ADM!K340>0,ADM!N340>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M340:R340)=0,ADM!L340>0),1,0)","v":0},"E",{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!F340/Inputs!$D$80)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!G340/Inputs!$D$81)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!H340/Inputs!$D$82)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!I340/Inputs!$D$83)","v":3.8439375},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!J340/Inputs!$D$84)","v":4.7181875},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(M340=1,ADM!K340/Inputs!$D$95,ADM!K340/Inputs!$D$85))","v":3.8751875},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(N340=1,ADM!L340/Inputs!$D$96,ADM!L340/Inputs!$D$86))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!M340/Inputs!$D$87)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!N340/Inputs!$D$88)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!O340/Inputs!$D$89)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!P340/Inputs!$D$90)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!Q340/Inputs!$D$91)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,ADM!R340/Inputs!$D$92)","v":0},12.437312500000001,0,{"$f":"IF(SUM(ADM!N340:R340)=ADM!S340,SUM(X340:AB340),IF(OR(SUM(ADM!F340:O340)=ADM!S340,SUM(ADM!G340:O340)=ADM!S340,SUM(ADM!H340:O340)=ADM!S340,SUM(ADM!I340:O340)=ADM!S340,SUM(ADM!J340:O340)=ADM!S340,SUM(ADM!K340:O340)=ADM!S340,SUM(ADM!L340:O340)=ADM!S340,SUM(ADM!M340:O340)=ADM!S340,SUM(ADM!N340:O340)=ADM!S340),SUM(Z340:AB340),SUM(Y340:AB340)))","v":0},12.437312500000001,{"$f":"Inputs!$D$39*AC340","v":2.4874625000000004},{"$f":"Inputs!$D$40*AD340","v":0},{"$f":"Inputs!$D$41*AE340","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'Voc Ed'!H340)","v":0},2.4874625000000004,{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$72=1,$F340=0,Inputs!$D$74<=$AC340+$AG340),0,IF(AND($F340>0,$F340<=Inputs!$D$104,Inputs!$D$72=2),$F340/Inputs!$D$94-($AC340+$AG340),Inputs!$D$74-($AC340+$AG340)))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$72=1,$G340=0,Inputs!$D$75<=$AD340+$AH340),0,IF(Inputs!$D$72=2,IF(AND($G340>0,$G340<=Inputs!$D$104),$G340/Inputs!$D$94-($AD340+$AH340),Inputs!$D$75-($AD340+$AH340))))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$72=1,$H340=0,Inputs!$D$76<=$AE340+$AI340+AJ340),0,IF(Inputs!$D$72=2,IF(AND($H340>0,$H340<=Inputs!$D$104),$H340/Inputs!$D$94-($AE340+$AI340+$AJ340),Inputs!$D$76-($AE340+$AI340+$AJ340))))","v":0},{"$f":"IF(OR(J340=\"T\",K340=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O340=\"EM\",(AD340+AH340+AJ340)<Inputs!$D$75),Inputs!$D$75-(AD340+AH340+AJ340),IF(AND(O340=\"M\",(AD340+AH340+AJ340)<Inputs!$D$75),Inputs!$D$75-(AD340+AH340+AJ340),IF(AND(OR(O340=\"MH\",O340=\"H\",O340=\"EMH\"),(AD340+AE340+AH340+AI340+AJ340)<Inputs!$D$76),Inputs!$D$76-(AD340+AE340+AH340+AI340+AJ340),0)))),0))","v":0},0,{"$f":"IF($J340=\"T\",$I340/Inputs!$D$93,0)","v":0},{"$f":"IF(L340=1,(I340/7)*1.5,IF($J340=\"T\",0,IF(AND($K340=\"T\",($I340/Inputs!$D$94)>=1),$I340/Inputs!$D$94,IF(AND($K340=\"T\",($I340/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L340","v":0},0,{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$234=0,O340=\"M\",O340=\"H\"), 0,(F340*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$234=0,O340=\"E\",O340=\"H\"), 0,(SUM(F340:G340)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",Inputs!$D$234=0,O340=\"E\",O340=\"M\"), 0,(SUM(F340:H340)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'At-Risk'!T340/100)","v":0.53},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'At-Risk'!U340/100)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'At-Risk'!V340/100)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(AND(O340=\"E\", SUM(AX340:AZ340)<1/Inputs!$D$253*F340),1/Inputs!$D$253*F340-SUM(AX340:AZ340),IF(AND(O340=\"M\", SUM(AX340:AZ340)<1/Inputs!$D$256*SUM(F340:G340)),1/Inputs!$D$256* SUM(F340:G340)-SUM(AX340:AZ340),IF(AND(O340=\"H\",SUM(AX340:AZ340)<1/Inputs!$D$260*SUM(F340:H340)),1/Inputs!$D$260*SUM(F340:H340)-SUM(AX340:AZ340),0))))","v":0.1609618055555555},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'At-Risk'!AJ340/100)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F340:$R340)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F340:$K340)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J340:$K340)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L340:$N340)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O340:$R340)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F340:$R340)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F340:$K340)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J340:$K340)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L340:$N340)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O340:$R340)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",F340=0,Inputs!$D$247=0,O340=\"M\",O340=\"H\"),0,1/Inputs!$D$253*F340)","v":0.69096180555555553},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",G340=0,Inputs!$D$247=0,O340=\"H\",O340=\"E\"),0,IF(SUM(F340:G340)<Inputs!$D$254,1/Inputs!$D$254*SUM(F340:G340),IF(SUM(F340:G340)>Inputs!$D$257,1/Inputs!$D$257*SUM(F340:G340),1)))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",H340=0,Inputs!$D$247=0,O340=\"E\",O340=\"M\"),0,IF(SUM(F340:H340)<Inputs!$D$258,1/Inputs!$D$258*SUM(F340:H340),IF(SUM(F340:H340)>Inputs!$D$261,1/Inputs!$D$261*SUM(F340:H340),1)))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",G340=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G340)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",H340=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H340)","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,'At-Risk'!S340/100)","v":0.53},{"$f":"IF(OR($J340=\"T\",$K340=\"T\"),0,IF(AND(O340=\"E\",'At-Risk'!S340/100<1/Inputs!$D$253*F340),1/Inputs!$D$253*F340-'At-Risk'!S340/100,IF(AND(O340=\"M\",'At-Risk'!S340/100<1/Inputs!$D$256*SUM(F340:G340)),1/Inputs!$D$256* SUM(F340:G340)-'At-Risk'!S340/100,IF(AND(O340=\"H\",'At-Risk'!S340/100<1/Inputs!$D$260*SUM(F340:H340)),1/Inputs!$D$260*SUM(F340:H340)-'At-Risk'!S340/100,0))))","v":0.1609618055555555},0,{"$f":"IF(OR(J340=\"T\",K340=\"T\"),0,IF(O340=\"E\",2/Inputs!$D$253*F340,IF(O340=\"M\",2/Inputs!$D$256*SUM(F340:G340),IF(O340=\"H\",5/Inputs!$D$261*SUM(F340:H340),0))))","v":1.3819236111111111},3.4548090277777779,{"$f":"IF(OR($J340=\"T\",$K340=\"T\",F340=0,O340=\"M\",O340=\"H\"),0,IF(F340<Inputs!$D$251,1/Inputs!$D$251*F340,1))","v":1},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",G340=0,O340=\"E\",O340=\"H\"),0,IF(SUM(F340:G340)<Inputs!$D$254,1/Inputs!$D$254*SUM(F340:G340),1))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",H340=0,O340=\"E\",O340=\"M\"),0,IF(SUM(F340:H340)<Inputs!$D$258,1/Inputs!$D$258*SUM(F340:H340),1))","v":0},0,{"$f":"IF(OR($J340=\"T\",$K340=\"T\",F340=0),0,IF(AND(O340=\"E\",F340>Inputs!$D$253),(F340-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",G340=0),0,IF(AND(O340=\"M\",SUM(F340:G340)>Inputs!$D$256),(SUM(F340:G340)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",H340=0),0,IF(AND(O340=\"H\",SUM(F340:H340)>Inputs!$D$260),(SUM(F340:H340)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K340=\"T\",$J340=\"T\",O340=\"M\",O340=\"H\"),0,IF(F340<Inputs!$D$251,1/Inputs!$D$251*F340,IF(F340>Inputs!$D$253,1/Inputs!$D$253*F340,1)))","v":1},{"$f":"IF(OR($K340=\"T\",$J340=\"T\",O340=\"E\",O340=\"H\"),0,IF(SUM(F340:G340)<Inputs!$D$254,1/Inputs!$D$254*SUM(F340:G340),IF(SUM(F340:G340)>Inputs!$D$256,1/Inputs!$D$256*SUM(F340:G340),1)))","v":0},{"$f":"IF(OR($K340=\"T\",$J340=\"T\",O340=\"E\",O340=\"M\"),0,IF(SUM(F340:H340)<Inputs!$D$258,1/Inputs!$D$258*SUM(F340:H340),IF(SUM(F340:H340)>Inputs!$D$261,1/Inputs!$D$261*SUM(F340:H340),1)))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",F340=0,O340=\"M\",O340=\"H\"),0,1/Inputs!$D$253*F340)","v":0.69096180555555553},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",G340=0,O340=\"E\",O340=\"H\"),0,1/Inputs!$D$256*SUM(F340:G340))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",H340=0,O340=\"E\",O340=\"M\"),0,4/Inputs!$D$261*SUM(F340:H340))","v":0},2.6909618055555553,0,0,0,286711.49430160527,351920.0269307592,289042.36835898133,0,0,0,0,0,0,0,927673.8895913458,0,0,927673.8895913458,185534.77791826919,0,0,0,185534.77791826919,0,0,0,0,0,0,0,0,0,0,0,0,39531.62401309875,0,0,12005.814297531566,0,0,0,51537.438310630321,0,0,0,0,39531.62401309875,12005.814297531566,0,49010.230480887141,{"$f":"0.05*($AF340+AK340+AP340+AT340+SUM(AU340:BD340))*175*Inputs!$D$228*(1+0.0765)","v":14750.68128335762},218373.22669613568,109088.78947613911,0,0,0,0,0,0,53123.548706714479,0,0,30328.726192312453,0,0,192541.06437516605,{"$f":"Inputs!$D$152*F340+Inputs!$D$153*G340+Inputs!$D$154*H340","v":66849.463038684145},{"$f":"Inputs!$D$155*I340","v":58522.83419011462},{"$f":"'Voc Ed'!L340","v":0},{"$f":"Inputs!$D$156*$I340","v":5852.2834190114627},{"$f":"Inputs!$D$157*$I340","v":23409.133676045851},{"$f":"Inputs!$D$158*$I340","v":7501.3319990511691},{"$f":"IF(Inputs!$D$100=1,0,Activities!R340)","v":4821.7719338750012},166956.81825678222,1691079.7768376989]
["2104000","Uinta #4",{"$f":"'School Reference Sheet'!I47","v":"2104050"},{"$f":"'School Reference Sheet'!J47","v":"Mountain View Middle School"},{"$f":"'School Reference Sheet'!K47","v":"6-8"},{"$f":"IF(M341=1,SUM(ADM!F341:J341),IF(N341=1,SUM(ADM!F341:L341),SUM(ADM!F341:K341,0)))","v":0},{"$f":"ADM!S341-'School Resources'!H341-'School Resources'!F341","v":169.21899999999999},{"$f":"IF(SUM(ADM!N341:R341)=ADM!S341,SUM(ADM!N341:R341),IF(OR(SUM(ADM!F341:O341)=ADM!S341,SUM(ADM!G341:O341)=ADM!S341,SUM(ADM!H341:O341)=ADM!S341,SUM(ADM!I341:O341)=ADM!S341,SUM(ADM!J341:O341)=ADM!S341,SUM(ADM!K341:O341)=ADM!S341,SUM(ADM!L341:O341)=ADM!S341,SUM(ADM!M341:O341)=ADM!S341,SUM(ADM!N341:O341)=ADM!S341),0,SUM(ADM!O341:R341)))","v":0},{"$f":"SUM(ADM!$F341:$R341)","v":169.21899999999999},"F",{"$f":"IF(I341<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F341:J341)=0,SUM(ADM!O341:R341)=0,ADM!K341>0,ADM!N341>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M341:R341)=0,ADM!L341>0),1,0)","v":0},"M",{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!F341/Inputs!$D$80)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!G341/Inputs!$D$81)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!H341/Inputs!$D$82)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!I341/Inputs!$D$83)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!J341/Inputs!$D$84)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(M341=1,ADM!K341/Inputs!$D$95,ADM!K341/Inputs!$D$85))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(N341=1,ADM!L341/Inputs!$D$96,ADM!L341/Inputs!$D$86))","v":2.1027619047619046},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!M341/Inputs!$D$87)","v":3.3930952380952379},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!N341/Inputs!$D$88)","v":2.5621904761904761},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!O341/Inputs!$D$89)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!P341/Inputs!$D$90)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!Q341/Inputs!$D$91)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,ADM!R341/Inputs!$D$92)","v":0},0,8.0580476190476187,{"$f":"IF(SUM(ADM!N341:R341)=ADM!S341,SUM(X341:AB341),IF(OR(SUM(ADM!F341:O341)=ADM!S341,SUM(ADM!G341:O341)=ADM!S341,SUM(ADM!H341:O341)=ADM!S341,SUM(ADM!I341:O341)=ADM!S341,SUM(ADM!J341:O341)=ADM!S341,SUM(ADM!K341:O341)=ADM!S341,SUM(ADM!L341:O341)=ADM!S341,SUM(ADM!M341:O341)=ADM!S341,SUM(ADM!N341:O341)=ADM!S341),SUM(Z341:AB341),SUM(Y341:AB341)))","v":0},8.0580476190476187,{"$f":"Inputs!$D$39*AC341","v":0},{"$f":"Inputs!$D$40*AD341","v":2.6591557142857143},{"$f":"Inputs!$D$41*AE341","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'Voc Ed'!H341)","v":0},2.6591557142857143,{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$72=1,$F341=0,Inputs!$D$74<=$AC341+$AG341),0,IF(AND($F341>0,$F341<=Inputs!$D$104,Inputs!$D$72=2),$F341/Inputs!$D$94-($AC341+$AG341),Inputs!$D$74-($AC341+$AG341)))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$72=1,$G341=0,Inputs!$D$75<=$AD341+$AH341),0,IF(Inputs!$D$72=2,IF(AND($G341>0,$G341<=Inputs!$D$104),$G341/Inputs!$D$94-($AD341+$AH341),Inputs!$D$75-($AD341+$AH341))))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$72=1,$H341=0,Inputs!$D$76<=$AE341+$AI341+AJ341),0,IF(Inputs!$D$72=2,IF(AND($H341>0,$H341<=Inputs!$D$104),$H341/Inputs!$D$94-($AE341+$AI341+$AJ341),Inputs!$D$76-($AE341+$AI341+$AJ341))))","v":0},{"$f":"IF(OR(J341=\"T\",K341=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O341=\"EM\",(AD341+AH341+AJ341)<Inputs!$D$75),Inputs!$D$75-(AD341+AH341+AJ341),IF(AND(O341=\"M\",(AD341+AH341+AJ341)<Inputs!$D$75),Inputs!$D$75-(AD341+AH341+AJ341),IF(AND(OR(O341=\"MH\",O341=\"H\",O341=\"EMH\"),(AD341+AE341+AH341+AI341+AJ341)<Inputs!$D$76),Inputs!$D$76-(AD341+AE341+AH341+AI341+AJ341),0)))),0))","v":0},0,{"$f":"IF($J341=\"T\",$I341/Inputs!$D$93,0)","v":0},{"$f":"IF(L341=1,(I341/7)*1.5,IF($J341=\"T\",0,IF(AND($K341=\"T\",($I341/Inputs!$D$94)>=1),$I341/Inputs!$D$94,IF(AND($K341=\"T\",($I341/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L341","v":0},0,{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$234=0,O341=\"M\",O341=\"H\"), 0,(F341*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$234=0,O341=\"E\",O341=\"H\"), 0,(SUM(F341:G341)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",Inputs!$D$234=0,O341=\"E\",O341=\"M\"), 0,(SUM(F341:H341)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'At-Risk'!T341/100)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'At-Risk'!U341/100)","v":0.52},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'At-Risk'!V341/100)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(AND(O341=\"E\", SUM(AX341:AZ341)<1/Inputs!$D$253*F341),1/Inputs!$D$253*F341-SUM(AX341:AZ341),IF(AND(O341=\"M\", SUM(AX341:AZ341)<1/Inputs!$D$256*SUM(F341:G341)),1/Inputs!$D$256* SUM(F341:G341)-SUM(AX341:AZ341),IF(AND(O341=\"H\",SUM(AX341:AZ341)<1/Inputs!$D$260*SUM(F341:H341)),1/Inputs!$D$260*SUM(F341:H341)-SUM(AX341:AZ341),0))))","v":1.7203174603174554E-2},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'At-Risk'!AJ341/100)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F341:$R341)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F341:$K341)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J341:$K341)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L341:$N341)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O341:$R341)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F341:$R341)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F341:$K341)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J341:$K341)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L341:$N341)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O341:$R341)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",F341=0,Inputs!$D$247=0,O341=\"M\",O341=\"H\"),0,1/Inputs!$D$253*F341)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",G341=0,Inputs!$D$247=0,O341=\"H\",O341=\"E\"),0,IF(SUM(F341:G341)<Inputs!$D$254,1/Inputs!$D$254*SUM(F341:G341),IF(SUM(F341:G341)>Inputs!$D$257,1/Inputs!$D$257*SUM(F341:G341),1)))","v":1},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",H341=0,Inputs!$D$247=0,O341=\"E\",O341=\"M\"),0,IF(SUM(F341:H341)<Inputs!$D$258,1/Inputs!$D$258*SUM(F341:H341),IF(SUM(F341:H341)>Inputs!$D$261,1/Inputs!$D$261*SUM(F341:H341),1)))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",G341=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G341)","v":0.53720317460317457},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",H341=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H341)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,'At-Risk'!S341/100)","v":0.52},{"$f":"IF(OR($J341=\"T\",$K341=\"T\"),0,IF(AND(O341=\"E\",'At-Risk'!S341/100<1/Inputs!$D$253*F341),1/Inputs!$D$253*F341-'At-Risk'!S341/100,IF(AND(O341=\"M\",'At-Risk'!S341/100<1/Inputs!$D$256*SUM(F341:G341)),1/Inputs!$D$256* SUM(F341:G341)-'At-Risk'!S341/100,IF(AND(O341=\"H\",'At-Risk'!S341/100<1/Inputs!$D$260*SUM(F341:H341)),1/Inputs!$D$260*SUM(F341:H341)-'At-Risk'!S341/100,0))))","v":1.7203174603174554E-2},0.67687599999999992,{"$f":"IF(OR(J341=\"T\",K341=\"T\"),0,IF(O341=\"E\",2/Inputs!$D$253*F341,IF(O341=\"M\",2/Inputs!$D$256*SUM(F341:G341),IF(O341=\"H\",5/Inputs!$D$261*SUM(F341:H341),0))))","v":1.0744063492063491},4.3628918730158723,{"$f":"IF(OR($J341=\"T\",$K341=\"T\",F341=0,O341=\"M\",O341=\"H\"),0,IF(F341<Inputs!$D$251,1/Inputs!$D$251*F341,1))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",G341=0,O341=\"E\",O341=\"H\"),0,IF(SUM(F341:G341)<Inputs!$D$254,1/Inputs!$D$254*SUM(F341:G341),1))","v":1},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",H341=0,O341=\"E\",O341=\"M\"),0,IF(SUM(F341:H341)<Inputs!$D$258,1/Inputs!$D$258*SUM(F341:H341),1))","v":0},0,{"$f":"IF(OR($J341=\"T\",$K341=\"T\",F341=0),0,IF(AND(O341=\"E\",F341>Inputs!$D$253),(F341-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",G341=0),0,IF(AND(O341=\"M\",SUM(F341:G341)>Inputs!$D$256),(SUM(F341:G341)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",H341=0),0,IF(AND(O341=\"H\",SUM(F341:H341)>Inputs!$D$260),(SUM(F341:H341)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K341=\"T\",$J341=\"T\",O341=\"M\",O341=\"H\"),0,IF(F341<Inputs!$D$251,1/Inputs!$D$251*F341,IF(F341>Inputs!$D$253,1/Inputs!$D$253*F341,1)))","v":0},{"$f":"IF(OR($K341=\"T\",$J341=\"T\",O341=\"E\",O341=\"H\"),0,IF(SUM(F341:G341)<Inputs!$D$254,1/Inputs!$D$254*SUM(F341:G341),IF(SUM(F341:G341)>Inputs!$D$256,1/Inputs!$D$256*SUM(F341:G341),1)))","v":1},{"$f":"IF(OR($K341=\"T\",$J341=\"T\",O341=\"E\",O341=\"M\"),0,IF(SUM(F341:H341)<Inputs!$D$258,1/Inputs!$D$258*SUM(F341:H341),IF(SUM(F341:H341)>Inputs!$D$261,1/Inputs!$D$261*SUM(F341:H341),1)))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",F341=0,O341=\"M\",O341=\"H\"),0,1/Inputs!$D$253*F341)","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",G341=0,O341=\"E\",O341=\"H\"),0,1/Inputs!$D$256*SUM(F341:G341))","v":0.53720317460317457},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",H341=0,O341=\"E\",O341=\"M\"),0,4/Inputs!$D$261*SUM(F341:H341))","v":0},2.5372031746031745,0,0,0,0,0,0,156840.74152474524,253084.08526984288,191108.58595227235,0,0,0,0,0,601033.41274686053,0,601033.41274686053,0,198341.02620646398,0,0,198341.02620646398,0,0,0,0,0,0,0,0,0,0,0,0,0,38785.744314738396,0,1283.1498683856335,0,0,0,0,74587.96983603538,0,38256.851023346659,0,38785.744314738396,1283.1498683856335,50486.806670736281,38104.061889784083,{"$f":"0.05*($AF341+AK341+AP341+AT341+SUM(AU341:BD341))*175*Inputs!$D$228*(1+0.0765)","v":10630.95296104481},292204.43074719526,0,109088.78947613911,0,0,0,0,0,0,53123.548706714479,0,0,23579.723019683923,0,185792.0612025375,{"$f":"Inputs!$D$152*F341+Inputs!$D$153*G341+Inputs!$D$154*H341","v":56846.07951850073},{"$f":"Inputs!$D$155*I341","v":49765.451131509544},{"$f":"'Voc Ed'!L341","v":0},{"$f":"Inputs!$D$156*$I341","v":4976.5451131509544},{"$f":"Inputs!$D$157*$I341","v":19906.180452603818},{"$f":"Inputs!$D$158*$I341","v":6378.8293268111556},{"$f":"IF(Inputs!$D$100=1,0,Activities!R341)","v":74643.614088480128},212516.69963105634,1489887.6305341136]
["2104000","Uinta #4",{"$f":"'School Reference Sheet'!L47","v":"2104055"},{"$f":"'School Reference Sheet'!M47","v":"Mountain View High School"},{"$f":"'School Reference Sheet'!N47","v":"9-12"},{"$f":"IF(M342=1,SUM(ADM!F342:J342),IF(N342=1,SUM(ADM!F342:L342),SUM(ADM!F342:K342,0)))","v":0},{"$f":"ADM!S342-'School Resources'!H342-'School Resources'!F342","v":0},{"$f":"IF(SUM(ADM!N342:R342)=ADM!S342,SUM(ADM!N342:R342),IF(OR(SUM(ADM!F342:O342)=ADM!S342,SUM(ADM!G342:O342)=ADM!S342,SUM(ADM!H342:O342)=ADM!S342,SUM(ADM!I342:O342)=ADM!S342,SUM(ADM!J342:O342)=ADM!S342,SUM(ADM!K342:O342)=ADM!S342,SUM(ADM!L342:O342)=ADM!S342,SUM(ADM!M342:O342)=ADM!S342,SUM(ADM!N342:O342)=ADM!S342),0,SUM(ADM!O342:R342)))","v":223.72166666666664},{"$f":"SUM(ADM!$F342:$R342)","v":223.72166666666664},"F",{"$f":"IF(I342<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F342:J342)=0,SUM(ADM!O342:R342)=0,ADM!K342>0,ADM!N342>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M342:R342)=0,ADM!L342>0),1,0)","v":0},"H",{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!F342/Inputs!$D$80)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!G342/Inputs!$D$81)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!H342/Inputs!$D$82)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!I342/Inputs!$D$83)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!J342/Inputs!$D$84)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(M342=1,ADM!K342/Inputs!$D$95,ADM!K342/Inputs!$D$85))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(N342=1,ADM!L342/Inputs!$D$96,ADM!L342/Inputs!$D$86))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!M342/Inputs!$D$87)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!N342/Inputs!$D$88)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!O342/Inputs!$D$89)","v":2.5107301587301585},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!P342/Inputs!$D$90)","v":2.7968253968253967},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!Q342/Inputs!$D$91)","v":2.6303174603174599},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,ADM!R342/Inputs!$D$92)","v":2.7155396825396827},0,0,{"$f":"IF(SUM(ADM!N342:R342)=ADM!S342,SUM(X342:AB342),IF(OR(SUM(ADM!F342:O342)=ADM!S342,SUM(ADM!G342:O342)=ADM!S342,SUM(ADM!H342:O342)=ADM!S342,SUM(ADM!I342:O342)=ADM!S342,SUM(ADM!J342:O342)=ADM!S342,SUM(ADM!K342:O342)=ADM!S342,SUM(ADM!L342:O342)=ADM!S342,SUM(ADM!M342:O342)=ADM!S342,SUM(ADM!N342:O342)=ADM!S342),SUM(Z342:AB342),SUM(Y342:AB342)))","v":10.653412698412698},10.653412698412698,{"$f":"Inputs!$D$39*AC342","v":0},{"$f":"Inputs!$D$40*AD342","v":0},{"$f":"Inputs!$D$41*AE342","v":3.5156261904761905},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'Voc Ed'!H342)","v":0.43831428571428566},3.9539404761904762,{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$72=1,$F342=0,Inputs!$D$74<=$AC342+$AG342),0,IF(AND($F342>0,$F342<=Inputs!$D$104,Inputs!$D$72=2),$F342/Inputs!$D$94-($AC342+$AG342),Inputs!$D$74-($AC342+$AG342)))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$72=1,$G342=0,Inputs!$D$75<=$AD342+$AH342),0,IF(Inputs!$D$72=2,IF(AND($G342>0,$G342<=Inputs!$D$104),$G342/Inputs!$D$94-($AD342+$AH342),Inputs!$D$75-($AD342+$AH342))))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$72=1,$H342=0,Inputs!$D$76<=$AE342+$AI342+AJ342),0,IF(Inputs!$D$72=2,IF(AND($H342>0,$H342<=Inputs!$D$104),$H342/Inputs!$D$94-($AE342+$AI342+$AJ342),Inputs!$D$76-($AE342+$AI342+$AJ342))))","v":0},{"$f":"IF(OR(J342=\"T\",K342=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O342=\"EM\",(AD342+AH342+AJ342)<Inputs!$D$75),Inputs!$D$75-(AD342+AH342+AJ342),IF(AND(O342=\"M\",(AD342+AH342+AJ342)<Inputs!$D$75),Inputs!$D$75-(AD342+AH342+AJ342),IF(AND(OR(O342=\"MH\",O342=\"H\",O342=\"EMH\"),(AD342+AE342+AH342+AI342+AJ342)<Inputs!$D$76),Inputs!$D$76-(AD342+AE342+AH342+AI342+AJ342),0)))),0))","v":0},0,{"$f":"IF($J342=\"T\",$I342/Inputs!$D$93,0)","v":0},{"$f":"IF(L342=1,(I342/7)*1.5,IF($J342=\"T\",0,IF(AND($K342=\"T\",($I342/Inputs!$D$94)>=1),$I342/Inputs!$D$94,IF(AND($K342=\"T\",($I342/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L342","v":0},0,{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$234=0,O342=\"M\",O342=\"H\"), 0,(F342*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$234=0,O342=\"E\",O342=\"H\"), 0,(SUM(F342:G342)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",Inputs!$D$234=0,O342=\"E\",O342=\"M\"), 0,(SUM(F342:H342)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'At-Risk'!T342/100)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'At-Risk'!U342/100)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'At-Risk'!V342/100)","v":0.48},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(AND(O342=\"E\", SUM(AX342:AZ342)<1/Inputs!$D$253*F342),1/Inputs!$D$253*F342-SUM(AX342:AZ342),IF(AND(O342=\"M\", SUM(AX342:AZ342)<1/Inputs!$D$256*SUM(F342:G342)),1/Inputs!$D$256* SUM(F342:G342)-SUM(AX342:AZ342),IF(AND(O342=\"H\",SUM(AX342:AZ342)<1/Inputs!$D$260*SUM(F342:H342)),1/Inputs!$D$260*SUM(F342:H342)-SUM(AX342:AZ342),0))))","v":0.23022751322751311},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'At-Risk'!AJ342/100)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F342:$R342)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F342:$K342)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J342:$K342)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L342:$N342)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O342:$R342)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F342:$R342)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F342:$K342)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J342:$K342)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L342:$N342)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O342:$R342)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",F342=0,Inputs!$D$247=0,O342=\"M\",O342=\"H\"),0,1/Inputs!$D$253*F342)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",G342=0,Inputs!$D$247=0,O342=\"H\",O342=\"E\"),0,IF(SUM(F342:G342)<Inputs!$D$254,1/Inputs!$D$254*SUM(F342:G342),IF(SUM(F342:G342)>Inputs!$D$257,1/Inputs!$D$257*SUM(F342:G342),1)))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",H342=0,Inputs!$D$247=0,O342=\"E\",O342=\"M\"),0,IF(SUM(F342:H342)<Inputs!$D$258,1/Inputs!$D$258*SUM(F342:H342),IF(SUM(F342:H342)>Inputs!$D$261,1/Inputs!$D$261*SUM(F342:H342),1)))","v":1},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",G342=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G342)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",H342=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H342)","v":0.7102275132275131},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,'At-Risk'!S342/100)","v":0.48},{"$f":"IF(OR($J342=\"T\",$K342=\"T\"),0,IF(AND(O342=\"E\",'At-Risk'!S342/100<1/Inputs!$D$253*F342),1/Inputs!$D$253*F342-'At-Risk'!S342/100,IF(AND(O342=\"M\",'At-Risk'!S342/100<1/Inputs!$D$256*SUM(F342:G342)),1/Inputs!$D$256* SUM(F342:G342)-'At-Risk'!S342/100,IF(AND(O342=\"H\",'At-Risk'!S342/100<1/Inputs!$D$260*SUM(F342:H342)),1/Inputs!$D$260*SUM(F342:H342)-'At-Risk'!S342/100,0))))","v":0.23022751322751311},0.8948866666666665,{"$f":"IF(OR(J342=\"T\",K342=\"T\"),0,IF(O342=\"E\",2/Inputs!$D$253*F342,IF(O342=\"M\",2/Inputs!$D$256*SUM(F342:G342),IF(O342=\"H\",5/Inputs!$D$261*SUM(F342:H342),0))))","v":1.7755687830687827},5.8011379894179891,{"$f":"IF(OR($J342=\"T\",$K342=\"T\",F342=0,O342=\"M\",O342=\"H\"),0,IF(F342<Inputs!$D$251,1/Inputs!$D$251*F342,1))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",G342=0,O342=\"E\",O342=\"H\"),0,IF(SUM(F342:G342)<Inputs!$D$254,1/Inputs!$D$254*SUM(F342:G342),1))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",H342=0,O342=\"E\",O342=\"M\"),0,IF(SUM(F342:H342)<Inputs!$D$258,1/Inputs!$D$258*SUM(F342:H342),1))","v":1},0,{"$f":"IF(OR($J342=\"T\",$K342=\"T\",F342=0),0,IF(AND(O342=\"E\",F342>Inputs!$D$253),(F342-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",G342=0),0,IF(AND(O342=\"M\",SUM(F342:G342)>Inputs!$D$256),(SUM(F342:G342)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",H342=0),0,IF(AND(O342=\"H\",SUM(F342:H342)>Inputs!$D$260),(SUM(F342:H342)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K342=\"T\",$J342=\"T\",O342=\"M\",O342=\"H\"),0,IF(F342<Inputs!$D$251,1/Inputs!$D$251*F342,IF(F342>Inputs!$D$253,1/Inputs!$D$253*F342,1)))","v":0},{"$f":"IF(OR($K342=\"T\",$J342=\"T\",O342=\"E\",O342=\"H\"),0,IF(SUM(F342:G342)<Inputs!$D$254,1/Inputs!$D$254*SUM(F342:G342),IF(SUM(F342:G342)>Inputs!$D$256,1/Inputs!$D$256*SUM(F342:G342),1)))","v":0},{"$f":"IF(OR($K342=\"T\",$J342=\"T\",O342=\"E\",O342=\"M\"),0,IF(SUM(F342:H342)<Inputs!$D$258,1/Inputs!$D$258*SUM(F342:H342),IF(SUM(F342:H342)>Inputs!$D$261,1/Inputs!$D$261*SUM(F342:H342),1)))","v":1},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",F342=0,O342=\"M\",O342=\"H\"),0,1/Inputs!$D$253*F342)","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",G342=0,O342=\"E\",O342=\"H\"),0,1/Inputs!$D$256*SUM(F342:G342))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",H342=0,O342=\"E\",O342=\"M\"),0,4/Inputs!$D$261*SUM(F342:H342))","v":1.4204550264550262},3.4204550264550262,0,0,0,0,0,0,0,0,0,187270.26534578938,208609.52833507035,196190.03938935589,202546.59192982694,0,0,794616.42500004254,794616.42500004254,0,0,262223.42025001405,32692.972721560531,294916.39297157456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35802.225521296983,17172.202812039184,0,0,0,0,0,74587.96983603538,0,50578.755768332667,35802.225521296983,17172.202812039184,66747.779700003564,62970.944698529049,{"$f":"0.05*($AF342+AK342+AP342+AT342+SUM(AU342:BD342))*175*Inputs!$D$228*(1+0.0765)","v":14469.041939661834},375303.34860923485,0,0,109088.78947613911,0,0,0,0,0,0,53123.548706714479,0,0,62348.730739480234,224561.06892233383,{"$f":"Inputs!$D$152*F342+Inputs!$D$153*G342+Inputs!$D$154*H342","v":92022.452891130204},{"$f":"Inputs!$D$155*I342","v":65794.087363474944},{"$f":"'Voc Ed'!L342","v":34833.749404914408},{"$f":"Inputs!$D$156*$I342","v":6579.4087363474946},{"$f":"Inputs!$D$157*$I342","v":26317.634945389978},{"$f":"Inputs!$D$158*$I342","v":8433.3457139943093},{"$f":"IF(Inputs!$D$100=1,0,Activities!R342)","v":276908.92584641726},510889.60490166862,2200286.8404048542]
["2106000","Uinta #6",{"$f":"'School Reference Sheet'!C48","v":"2106002"},{"$f":"'School Reference Sheet'!D48","v":"Urie Elementary"},{"$f":"'School Reference Sheet'!E48","v":"K-4"},{"$f":"IF(M343=1,SUM(ADM!F343:J343),IF(N343=1,SUM(ADM!F343:L343),SUM(ADM!F343:K343,0)))","v":315.64800000000002},{"$f":"ADM!S343-'School Resources'!H343-'School Resources'!F343","v":0},{"$f":"IF(SUM(ADM!N343:R343)=ADM!S343,SUM(ADM!N343:R343),IF(OR(SUM(ADM!F343:O343)=ADM!S343,SUM(ADM!G343:O343)=ADM!S343,SUM(ADM!H343:O343)=ADM!S343,SUM(ADM!I343:O343)=ADM!S343,SUM(ADM!J343:O343)=ADM!S343,SUM(ADM!K343:O343)=ADM!S343,SUM(ADM!L343:O343)=ADM!S343,SUM(ADM!M343:O343)=ADM!S343,SUM(ADM!N343:O343)=ADM!S343),0,SUM(ADM!O343:R343)))","v":0},{"$f":"SUM(ADM!$F343:$R343)","v":315.64800000000002},"F",{"$f":"IF(I343<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F343:J343)=0,SUM(ADM!O343:R343)=0,ADM!K343>0,ADM!N343>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M343:R343)=0,ADM!L343>0),1,0)","v":0},"E",{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!F343/Inputs!$D$80)","v":4.2149374999999996},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!G343/Inputs!$D$81)","v":3.8623124999999998},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!H343/Inputs!$D$82)","v":4.0021250000000004},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!I343/Inputs!$D$83)","v":4.0426250000000001},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!J343/Inputs!$D$84)","v":3.6059999999999999},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(M343=1,ADM!K343/Inputs!$D$95,ADM!K343/Inputs!$D$85))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(N343=1,ADM!L343/Inputs!$D$96,ADM!L343/Inputs!$D$86))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!M343/Inputs!$D$87)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!N343/Inputs!$D$88)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!O343/Inputs!$D$89)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!P343/Inputs!$D$90)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!Q343/Inputs!$D$91)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,ADM!R343/Inputs!$D$92)","v":0},19.728000000000002,0,{"$f":"IF(SUM(ADM!N343:R343)=ADM!S343,SUM(X343:AB343),IF(OR(SUM(ADM!F343:O343)=ADM!S343,SUM(ADM!G343:O343)=ADM!S343,SUM(ADM!H343:O343)=ADM!S343,SUM(ADM!I343:O343)=ADM!S343,SUM(ADM!J343:O343)=ADM!S343,SUM(ADM!K343:O343)=ADM!S343,SUM(ADM!L343:O343)=ADM!S343,SUM(ADM!M343:O343)=ADM!S343,SUM(ADM!N343:O343)=ADM!S343),SUM(Z343:AB343),SUM(Y343:AB343)))","v":0},19.728000000000002,{"$f":"Inputs!$D$39*AC343","v":3.9456000000000007},{"$f":"Inputs!$D$40*AD343","v":0},{"$f":"Inputs!$D$41*AE343","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'Voc Ed'!H343)","v":0},3.9456000000000007,{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$72=1,$F343=0,Inputs!$D$74<=$AC343+$AG343),0,IF(AND($F343>0,$F343<=Inputs!$D$104,Inputs!$D$72=2),$F343/Inputs!$D$94-($AC343+$AG343),Inputs!$D$74-($AC343+$AG343)))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$72=1,$G343=0,Inputs!$D$75<=$AD343+$AH343),0,IF(Inputs!$D$72=2,IF(AND($G343>0,$G343<=Inputs!$D$104),$G343/Inputs!$D$94-($AD343+$AH343),Inputs!$D$75-($AD343+$AH343))))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$72=1,$H343=0,Inputs!$D$76<=$AE343+$AI343+AJ343),0,IF(Inputs!$D$72=2,IF(AND($H343>0,$H343<=Inputs!$D$104),$H343/Inputs!$D$94-($AE343+$AI343+$AJ343),Inputs!$D$76-($AE343+$AI343+$AJ343))))","v":0},{"$f":"IF(OR(J343=\"T\",K343=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O343=\"EM\",(AD343+AH343+AJ343)<Inputs!$D$75),Inputs!$D$75-(AD343+AH343+AJ343),IF(AND(O343=\"M\",(AD343+AH343+AJ343)<Inputs!$D$75),Inputs!$D$75-(AD343+AH343+AJ343),IF(AND(OR(O343=\"MH\",O343=\"H\",O343=\"EMH\"),(AD343+AE343+AH343+AI343+AJ343)<Inputs!$D$76),Inputs!$D$76-(AD343+AE343+AH343+AI343+AJ343),0)))),0))","v":0},0,{"$f":"IF($J343=\"T\",$I343/Inputs!$D$93,0)","v":0},{"$f":"IF(L343=1,(I343/7)*1.5,IF($J343=\"T\",0,IF(AND($K343=\"T\",($I343/Inputs!$D$94)>=1),$I343/Inputs!$D$94,IF(AND($K343=\"T\",($I343/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L343","v":0},0,{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$234=0,O343=\"M\",O343=\"H\"), 0,(F343*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$234=0,O343=\"E\",O343=\"H\"), 0,(SUM(F343:G343)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",Inputs!$D$234=0,O343=\"E\",O343=\"M\"), 0,(SUM(F343:H343)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'At-Risk'!T343/100)","v":0.72},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'At-Risk'!U343/100)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'At-Risk'!V343/100)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(AND(O343=\"E\", SUM(AX343:AZ343)<1/Inputs!$D$253*F343),1/Inputs!$D$253*F343-SUM(AX343:AZ343),IF(AND(O343=\"M\", SUM(AX343:AZ343)<1/Inputs!$D$256*SUM(F343:G343)),1/Inputs!$D$256* SUM(F343:G343)-SUM(AX343:AZ343),IF(AND(O343=\"H\",SUM(AX343:AZ343)<1/Inputs!$D$260*SUM(F343:H343)),1/Inputs!$D$260*SUM(F343:H343)-SUM(AX343:AZ343),0))))","v":0.37600000000000011},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'At-Risk'!AJ343/100)","v":0.01},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F343:$R343)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F343:$K343)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J343:$K343)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L343:$N343)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O343:$R343)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F343:$R343)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F343:$K343)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J343:$K343)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L343:$N343)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O343:$R343)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",F343=0,Inputs!$D$247=0,O343=\"M\",O343=\"H\"),0,1/Inputs!$D$253*F343)","v":1.0960000000000001},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",G343=0,Inputs!$D$247=0,O343=\"H\",O343=\"E\"),0,IF(SUM(F343:G343)<Inputs!$D$254,1/Inputs!$D$254*SUM(F343:G343),IF(SUM(F343:G343)>Inputs!$D$257,1/Inputs!$D$257*SUM(F343:G343),1)))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",H343=0,Inputs!$D$247=0,O343=\"E\",O343=\"M\"),0,IF(SUM(F343:H343)<Inputs!$D$258,1/Inputs!$D$258*SUM(F343:H343),IF(SUM(F343:H343)>Inputs!$D$261,1/Inputs!$D$261*SUM(F343:H343),1)))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",G343=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G343)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",H343=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H343)","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,'At-Risk'!S343/100)","v":0.72},{"$f":"IF(OR($J343=\"T\",$K343=\"T\"),0,IF(AND(O343=\"E\",'At-Risk'!S343/100<1/Inputs!$D$253*F343),1/Inputs!$D$253*F343-'At-Risk'!S343/100,IF(AND(O343=\"M\",'At-Risk'!S343/100<1/Inputs!$D$256*SUM(F343:G343)),1/Inputs!$D$256* SUM(F343:G343)-'At-Risk'!S343/100,IF(AND(O343=\"H\",'At-Risk'!S343/100<1/Inputs!$D$260*SUM(F343:H343)),1/Inputs!$D$260*SUM(F343:H343)-'At-Risk'!S343/100,0))))","v":0.37600000000000011},0,{"$f":"IF(OR(J343=\"T\",K343=\"T\"),0,IF(O343=\"E\",2/Inputs!$D$253*F343,IF(O343=\"M\",2/Inputs!$D$256*SUM(F343:G343),IF(O343=\"H\",5/Inputs!$D$261*SUM(F343:H343),0))))","v":2.1920000000000002},5.49,{"$f":"IF(OR($J343=\"T\",$K343=\"T\",F343=0,O343=\"M\",O343=\"H\"),0,IF(F343<Inputs!$D$251,1/Inputs!$D$251*F343,1))","v":1},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",G343=0,O343=\"E\",O343=\"H\"),0,IF(SUM(F343:G343)<Inputs!$D$254,1/Inputs!$D$254*SUM(F343:G343),1))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",H343=0,O343=\"E\",O343=\"M\"),0,IF(SUM(F343:H343)<Inputs!$D$258,1/Inputs!$D$258*SUM(F343:H343),1))","v":0},0,{"$f":"IF(OR($J343=\"T\",$K343=\"T\",F343=0),0,IF(AND(O343=\"E\",F343>Inputs!$D$253),(F343-Inputs!$D$253)*1/Inputs!$D$253,0))","v":9.6000000000000085E-2},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",G343=0),0,IF(AND(O343=\"M\",SUM(F343:G343)>Inputs!$D$256),(SUM(F343:G343)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",H343=0),0,IF(AND(O343=\"H\",SUM(F343:H343)>Inputs!$D$260),(SUM(F343:H343)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K343=\"T\",$J343=\"T\",O343=\"M\",O343=\"H\"),0,IF(F343<Inputs!$D$251,1/Inputs!$D$251*F343,IF(F343>Inputs!$D$253,1/Inputs!$D$253*F343,1)))","v":1.0960000000000001},{"$f":"IF(OR($K343=\"T\",$J343=\"T\",O343=\"E\",O343=\"H\"),0,IF(SUM(F343:G343)<Inputs!$D$254,1/Inputs!$D$254*SUM(F343:G343),IF(SUM(F343:G343)>Inputs!$D$256,1/Inputs!$D$256*SUM(F343:G343),1)))","v":0},{"$f":"IF(OR($K343=\"T\",$J343=\"T\",O343=\"E\",O343=\"M\"),0,IF(SUM(F343:H343)<Inputs!$D$258,1/Inputs!$D$258*SUM(F343:H343),IF(SUM(F343:H343)>Inputs!$D$261,1/Inputs!$D$261*SUM(F343:H343),1)))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",F343=0,O343=\"M\",O343=\"H\"),0,1/Inputs!$D$253*F343)","v":1.0960000000000001},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",G343=0,O343=\"E\",O343=\"H\"),0,1/Inputs!$D$256*SUM(F343:G343))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",H343=0,O343=\"E\",O343=\"M\"),0,4/Inputs!$D$261*SUM(F343:H343))","v":0},3.2880000000000003,312035.30994886649,285930.18948842812,296280.6245238767,299278.87302766333,266955.16307788971,0,0,0,0,0,0,0,0,1460480.1600667245,0,0,1460480.1600667245,292096.03201334493,0,0,0,292096.03201334493,0,0,0,0,0,0,0,0,0,0,0,0,53302.195622873151,0,0,27835.591047500431,740.30827253990492,0,0,81137.786670373578,0,0,0,0,53302.195622873151,27835.591047500431,0,82029.916170593409,{"$f":"0.05*($AF343+AK343+AP343+AT343+SUM(AU343:BD343))*175*Inputs!$D$228*(1+0.0765)","v":23406.899493788223},349590.48394804227,113602.8004622811,0,0,0,9335.26766945083,0,0,60143.626120448163,0,0,49582.687538955186,0,0,232664.38179113527,{"$f":"Inputs!$D$152*F343+Inputs!$D$153*G343+Inputs!$D$154*H343","v":106036.26843236115},{"$f":"Inputs!$D$155*I343","v":92828.61332804666},{"$f":"'Voc Ed'!L343","v":0},{"$f":"Inputs!$D$156*$I343","v":9282.8613328046649},{"$f":"Inputs!$D$157*$I343","v":37131.44533121866},{"$f":"Inputs!$D$158*$I343","v":11898.573560588869},{"$f":"IF(Inputs!$D$100=1,0,Activities!R343)","v":7648.269408000001},264826.03139302001,2599657.0892122667]
["2106000","Uinta #6",{"$f":"'School Reference Sheet'!F48","v":"2106050"},{"$f":"'School Reference Sheet'!G48","v":"Lyman Intermediate School"},{"$f":"'School Reference Sheet'!H48","v":"5-8"},{"$f":"IF(M344=1,SUM(ADM!F344:J344),IF(N344=1,SUM(ADM!F344:L344),SUM(ADM!F344:K344,0)))","v":0},{"$f":"ADM!S344-'School Resources'!H344-'School Resources'!F344","v":222.63899999999998},{"$f":"IF(SUM(ADM!N344:R344)=ADM!S344,SUM(ADM!N344:R344),IF(OR(SUM(ADM!F344:O344)=ADM!S344,SUM(ADM!G344:O344)=ADM!S344,SUM(ADM!H344:O344)=ADM!S344,SUM(ADM!I344:O344)=ADM!S344,SUM(ADM!J344:O344)=ADM!S344,SUM(ADM!K344:O344)=ADM!S344,SUM(ADM!L344:O344)=ADM!S344,SUM(ADM!M344:O344)=ADM!S344,SUM(ADM!N344:O344)=ADM!S344),0,SUM(ADM!O344:R344)))","v":0},{"$f":"SUM(ADM!$F344:$R344)","v":222.63899999999998},"F",{"$f":"IF(I344<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F344:J344)=0,SUM(ADM!O344:R344)=0,ADM!K344>0,ADM!N344>0),1,0)","v":1},{"$f":"IF(AND(SUM(ADM!M344:R344)=0,ADM!L344>0),1,0)","v":0},"M",{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!F344/Inputs!$D$80)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!G344/Inputs!$D$81)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!H344/Inputs!$D$82)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!I344/Inputs!$D$83)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!J344/Inputs!$D$84)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(M344=1,ADM!K344/Inputs!$D$95,ADM!K344/Inputs!$D$85))","v":2.9076666666666666},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(N344=1,ADM!L344/Inputs!$D$96,ADM!L344/Inputs!$D$86))","v":2.6307619047619051},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!M344/Inputs!$D$87)","v":2.5164761904761903},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!N344/Inputs!$D$88)","v":2.5469523809523809},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!O344/Inputs!$D$89)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!P344/Inputs!$D$90)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!Q344/Inputs!$D$91)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,ADM!R344/Inputs!$D$92)","v":0},0,10.601857142857142,{"$f":"IF(SUM(ADM!N344:R344)=ADM!S344,SUM(X344:AB344),IF(OR(SUM(ADM!F344:O344)=ADM!S344,SUM(ADM!G344:O344)=ADM!S344,SUM(ADM!H344:O344)=ADM!S344,SUM(ADM!I344:O344)=ADM!S344,SUM(ADM!J344:O344)=ADM!S344,SUM(ADM!K344:O344)=ADM!S344,SUM(ADM!L344:O344)=ADM!S344,SUM(ADM!M344:O344)=ADM!S344,SUM(ADM!N344:O344)=ADM!S344),SUM(Z344:AB344),SUM(Y344:AB344)))","v":0},10.601857142857142,{"$f":"Inputs!$D$39*AC344","v":0},{"$f":"Inputs!$D$40*AD344","v":3.4986128571428572},{"$f":"Inputs!$D$41*AE344","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'Voc Ed'!H344)","v":0},3.4986128571428572,{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$72=1,$F344=0,Inputs!$D$74<=$AC344+$AG344),0,IF(AND($F344>0,$F344<=Inputs!$D$104,Inputs!$D$72=2),$F344/Inputs!$D$94-($AC344+$AG344),Inputs!$D$74-($AC344+$AG344)))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$72=1,$G344=0,Inputs!$D$75<=$AD344+$AH344),0,IF(Inputs!$D$72=2,IF(AND($G344>0,$G344<=Inputs!$D$104),$G344/Inputs!$D$94-($AD344+$AH344),Inputs!$D$75-($AD344+$AH344))))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$72=1,$H344=0,Inputs!$D$76<=$AE344+$AI344+AJ344),0,IF(Inputs!$D$72=2,IF(AND($H344>0,$H344<=Inputs!$D$104),$H344/Inputs!$D$94-($AE344+$AI344+$AJ344),Inputs!$D$76-($AE344+$AI344+$AJ344))))","v":0},{"$f":"IF(OR(J344=\"T\",K344=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O344=\"EM\",(AD344+AH344+AJ344)<Inputs!$D$75),Inputs!$D$75-(AD344+AH344+AJ344),IF(AND(O344=\"M\",(AD344+AH344+AJ344)<Inputs!$D$75),Inputs!$D$75-(AD344+AH344+AJ344),IF(AND(OR(O344=\"MH\",O344=\"H\",O344=\"EMH\"),(AD344+AE344+AH344+AI344+AJ344)<Inputs!$D$76),Inputs!$D$76-(AD344+AE344+AH344+AI344+AJ344),0)))),0))","v":0},0,{"$f":"IF($J344=\"T\",$I344/Inputs!$D$93,0)","v":0},{"$f":"IF(L344=1,(I344/7)*1.5,IF($J344=\"T\",0,IF(AND($K344=\"T\",($I344/Inputs!$D$94)>=1),$I344/Inputs!$D$94,IF(AND($K344=\"T\",($I344/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L344","v":0},0,{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$234=0,O344=\"M\",O344=\"H\"), 0,(F344*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$234=0,O344=\"E\",O344=\"H\"), 0,(SUM(F344:G344)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",Inputs!$D$234=0,O344=\"E\",O344=\"M\"), 0,(SUM(F344:H344)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'At-Risk'!T344/100)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'At-Risk'!U344/100)","v":0.75},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'At-Risk'!V344/100)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(AND(O344=\"E\", SUM(AX344:AZ344)<1/Inputs!$D$253*F344),1/Inputs!$D$253*F344-SUM(AX344:AZ344),IF(AND(O344=\"M\", SUM(AX344:AZ344)<1/Inputs!$D$256*SUM(F344:G344)),1/Inputs!$D$256* SUM(F344:G344)-SUM(AX344:AZ344),IF(AND(O344=\"H\",SUM(AX344:AZ344)<1/Inputs!$D$260*SUM(F344:H344)),1/Inputs!$D$260*SUM(F344:H344)-SUM(AX344:AZ344),0))))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'At-Risk'!AJ344/100)","v":0.03},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F344:$R344)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F344:$K344)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J344:$K344)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L344:$N344)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O344:$R344)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F344:$R344)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F344:$K344)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J344:$K344)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L344:$N344)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O344:$R344)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",F344=0,Inputs!$D$247=0,O344=\"M\",O344=\"H\"),0,1/Inputs!$D$253*F344)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",G344=0,Inputs!$D$247=0,O344=\"H\",O344=\"E\"),0,IF(SUM(F344:G344)<Inputs!$D$254,1/Inputs!$D$254*SUM(F344:G344),IF(SUM(F344:G344)>Inputs!$D$257,1/Inputs!$D$257*SUM(F344:G344),1)))","v":1},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",H344=0,Inputs!$D$247=0,O344=\"E\",O344=\"M\"),0,IF(SUM(F344:H344)<Inputs!$D$258,1/Inputs!$D$258*SUM(F344:H344),IF(SUM(F344:H344)>Inputs!$D$261,1/Inputs!$D$261*SUM(F344:H344),1)))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",G344=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G344)","v":0.70679047619047608},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",H344=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H344)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,'At-Risk'!S344/100)","v":0.75},{"$f":"IF(OR($J344=\"T\",$K344=\"T\"),0,IF(AND(O344=\"E\",'At-Risk'!S344/100<1/Inputs!$D$253*F344),1/Inputs!$D$253*F344-'At-Risk'!S344/100,IF(AND(O344=\"M\",'At-Risk'!S344/100<1/Inputs!$D$256*SUM(F344:G344)),1/Inputs!$D$256* SUM(F344:G344)-'At-Risk'!S344/100,IF(AND(O344=\"H\",'At-Risk'!S344/100<1/Inputs!$D$260*SUM(F344:H344)),1/Inputs!$D$260*SUM(F344:H344)-'At-Risk'!S344/100,0))))","v":0},0.8905559999999999,{"$f":"IF(OR(J344=\"T\",K344=\"T\"),0,IF(O344=\"E\",2/Inputs!$D$253*F344,IF(O344=\"M\",2/Inputs!$D$256*SUM(F344:G344),IF(O344=\"H\",5/Inputs!$D$261*SUM(F344:H344),0))))","v":1.4135809523809522},5.5409274285714281,{"$f":"IF(OR($J344=\"T\",$K344=\"T\",F344=0,O344=\"M\",O344=\"H\"),0,IF(F344<Inputs!$D$251,1/Inputs!$D$251*F344,1))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",G344=0,O344=\"E\",O344=\"H\"),0,IF(SUM(F344:G344)<Inputs!$D$254,1/Inputs!$D$254*SUM(F344:G344),1))","v":1},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",H344=0,O344=\"E\",O344=\"M\"),0,IF(SUM(F344:H344)<Inputs!$D$258,1/Inputs!$D$258*SUM(F344:H344),1))","v":0},0,{"$f":"IF(OR($J344=\"T\",$K344=\"T\",F344=0),0,IF(AND(O344=\"E\",F344>Inputs!$D$253),(F344-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",G344=0),0,IF(AND(O344=\"M\",SUM(F344:G344)>Inputs!$D$256),(SUM(F344:G344)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",H344=0),0,IF(AND(O344=\"H\",SUM(F344:H344)>Inputs!$D$260),(SUM(F344:H344)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K344=\"T\",$J344=\"T\",O344=\"M\",O344=\"H\"),0,IF(F344<Inputs!$D$251,1/Inputs!$D$251*F344,IF(F344>Inputs!$D$253,1/Inputs!$D$253*F344,1)))","v":0},{"$f":"IF(OR($K344=\"T\",$J344=\"T\",O344=\"E\",O344=\"H\"),0,IF(SUM(F344:G344)<Inputs!$D$254,1/Inputs!$D$254*SUM(F344:G344),IF(SUM(F344:G344)>Inputs!$D$256,1/Inputs!$D$256*SUM(F344:G344),1)))","v":1},{"$f":"IF(OR($K344=\"T\",$J344=\"T\",O344=\"E\",O344=\"M\"),0,IF(SUM(F344:H344)<Inputs!$D$258,1/Inputs!$D$258*SUM(F344:H344),IF(SUM(F344:H344)>Inputs!$D$261,1/Inputs!$D$261*SUM(F344:H344),1)))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",F344=0,O344=\"M\",O344=\"H\"),0,1/Inputs!$D$253*F344)","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",G344=0,O344=\"E\",O344=\"H\"),0,1/Inputs!$D$256*SUM(F344:G344))","v":0.70679047619047608},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",H344=0,O344=\"E\",O344=\"M\"),0,4/Inputs!$D$261*SUM(F344:H344))","v":0},2.7067904761904762,0,0,0,0,0,215256.96871218632,194757.48011780757,186296.81414592289,188552.99173842548,0,0,0,0,0,784864.25471434218,0,784864.25471434218,0,259005.20405573296,0,0,259005.20405573296,0,0,0,0,0,0,0,0,0,0,0,0,0,55523.120440492865,0,0,2220.9248176197143,0,0,0,74030.827253990486,0,48981.899687245314,0,55523.120440492865,0,65928.597396004741,52899.60174459721,{"$f":"0.05*($AF344+AK344+AP344+AT344+SUM(AU344:BD344))*175*Inputs!$D$228*(1+0.0765)","v":14056.145608094188},369164.23738853738,0,113602.8004622811,0,0,0,0,0,0,54875.571277781164,0,0,31974.973847136607,0,200453.34558719886,{"$f":"Inputs!$D$152*F344+Inputs!$D$153*G344+Inputs!$D$154*H344","v":74791.567719461076},{"$f":"Inputs!$D$155*I344","v":65475.686976451543},{"$f":"'Voc Ed'!L344","v":0},{"$f":"Inputs!$D$156*$I344","v":6547.5686976451543},{"$f":"Inputs!$D$157*$I344","v":26190.274790580617},{"$f":"Inputs!$D$158*$I344","v":8392.5338318504946},{"$f":"IF(Inputs!$D$100=1,0,Activities!R344)","v":74669.660845132952},256067.29286112182,1869554.3346069334]
["2106000","Uinta #6",{"$f":"'School Reference Sheet'!I48","v":"2106055"},{"$f":"'School Reference Sheet'!J48","v":"Lyman High School"},{"$f":"'School Reference Sheet'!K48","v":"9-12"},{"$f":"IF(M345=1,SUM(ADM!F345:J345),IF(N345=1,SUM(ADM!F345:L345),SUM(ADM!F345:K345,0)))","v":0},{"$f":"ADM!S345-'School Resources'!H345-'School Resources'!F345","v":0},{"$f":"IF(SUM(ADM!N345:R345)=ADM!S345,SUM(ADM!N345:R345),IF(OR(SUM(ADM!F345:O345)=ADM!S345,SUM(ADM!G345:O345)=ADM!S345,SUM(ADM!H345:O345)=ADM!S345,SUM(ADM!I345:O345)=ADM!S345,SUM(ADM!J345:O345)=ADM!S345,SUM(ADM!K345:O345)=ADM!S345,SUM(ADM!L345:O345)=ADM!S345,SUM(ADM!M345:O345)=ADM!S345,SUM(ADM!N345:O345)=ADM!S345),0,SUM(ADM!O345:R345)))","v":214.92333333333335},{"$f":"SUM(ADM!$F345:$R345)","v":214.92333333333335},"F",{"$f":"IF(I345<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F345:J345)=0,SUM(ADM!O345:R345)=0,ADM!K345>0,ADM!N345>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M345:R345)=0,ADM!L345>0),1,0)","v":0},"H",{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!F345/Inputs!$D$80)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!G345/Inputs!$D$81)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!H345/Inputs!$D$82)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!I345/Inputs!$D$83)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!J345/Inputs!$D$84)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(M345=1,ADM!K345/Inputs!$D$95,ADM!K345/Inputs!$D$85))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(N345=1,ADM!L345/Inputs!$D$96,ADM!L345/Inputs!$D$86))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!M345/Inputs!$D$87)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!N345/Inputs!$D$88)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!O345/Inputs!$D$89)","v":2.5761428571428571},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!P345/Inputs!$D$90)","v":2.6490793650793649},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!Q345/Inputs!$D$91)","v":2.6163650793650794},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,ADM!R345/Inputs!$D$92)","v":2.3928571428571428},0,0,{"$f":"IF(SUM(ADM!N345:R345)=ADM!S345,SUM(X345:AB345),IF(OR(SUM(ADM!F345:O345)=ADM!S345,SUM(ADM!G345:O345)=ADM!S345,SUM(ADM!H345:O345)=ADM!S345,SUM(ADM!I345:O345)=ADM!S345,SUM(ADM!J345:O345)=ADM!S345,SUM(ADM!K345:O345)=ADM!S345,SUM(ADM!L345:O345)=ADM!S345,SUM(ADM!M345:O345)=ADM!S345,SUM(ADM!N345:O345)=ADM!S345),SUM(Z345:AB345),SUM(Y345:AB345)))","v":10.234444444444444},10.234444444444444,{"$f":"Inputs!$D$39*AC345","v":0},{"$f":"Inputs!$D$40*AD345","v":0},{"$f":"Inputs!$D$41*AE345","v":3.3773666666666666},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'Voc Ed'!H345)","v":0.31002380952380948},3.6873904761904761,{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$72=1,$F345=0,Inputs!$D$74<=$AC345+$AG345),0,IF(AND($F345>0,$F345<=Inputs!$D$104,Inputs!$D$72=2),$F345/Inputs!$D$94-($AC345+$AG345),Inputs!$D$74-($AC345+$AG345)))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$72=1,$G345=0,Inputs!$D$75<=$AD345+$AH345),0,IF(Inputs!$D$72=2,IF(AND($G345>0,$G345<=Inputs!$D$104),$G345/Inputs!$D$94-($AD345+$AH345),Inputs!$D$75-($AD345+$AH345))))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$72=1,$H345=0,Inputs!$D$76<=$AE345+$AI345+AJ345),0,IF(Inputs!$D$72=2,IF(AND($H345>0,$H345<=Inputs!$D$104),$H345/Inputs!$D$94-($AE345+$AI345+$AJ345),Inputs!$D$76-($AE345+$AI345+$AJ345))))","v":0},{"$f":"IF(OR(J345=\"T\",K345=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O345=\"EM\",(AD345+AH345+AJ345)<Inputs!$D$75),Inputs!$D$75-(AD345+AH345+AJ345),IF(AND(O345=\"M\",(AD345+AH345+AJ345)<Inputs!$D$75),Inputs!$D$75-(AD345+AH345+AJ345),IF(AND(OR(O345=\"MH\",O345=\"H\",O345=\"EMH\"),(AD345+AE345+AH345+AI345+AJ345)<Inputs!$D$76),Inputs!$D$76-(AD345+AE345+AH345+AI345+AJ345),0)))),0))","v":0},0,{"$f":"IF($J345=\"T\",$I345/Inputs!$D$93,0)","v":0},{"$f":"IF(L345=1,(I345/7)*1.5,IF($J345=\"T\",0,IF(AND($K345=\"T\",($I345/Inputs!$D$94)>=1),$I345/Inputs!$D$94,IF(AND($K345=\"T\",($I345/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L345","v":0},0,{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$234=0,O345=\"M\",O345=\"H\"), 0,(F345*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$234=0,O345=\"E\",O345=\"H\"), 0,(SUM(F345:G345)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",Inputs!$D$234=0,O345=\"E\",O345=\"M\"), 0,(SUM(F345:H345)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'At-Risk'!T345/100)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'At-Risk'!U345/100)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'At-Risk'!V345/100)","v":0.54},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(AND(O345=\"E\", SUM(AX345:AZ345)<1/Inputs!$D$253*F345),1/Inputs!$D$253*F345-SUM(AX345:AZ345),IF(AND(O345=\"M\", SUM(AX345:AZ345)<1/Inputs!$D$256*SUM(F345:G345)),1/Inputs!$D$256* SUM(F345:G345)-SUM(AX345:AZ345),IF(AND(O345=\"H\",SUM(AX345:AZ345)<1/Inputs!$D$260*SUM(F345:H345)),1/Inputs!$D$260*SUM(F345:H345)-SUM(AX345:AZ345),0))))","v":0.14229629629629625},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'At-Risk'!AJ345/100)","v":0.02},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F345:$R345)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F345:$K345)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J345:$K345)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L345:$N345)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O345:$R345)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F345:$R345)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F345:$K345)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J345:$K345)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L345:$N345)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O345:$R345)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",F345=0,Inputs!$D$247=0,O345=\"M\",O345=\"H\"),0,1/Inputs!$D$253*F345)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",G345=0,Inputs!$D$247=0,O345=\"H\",O345=\"E\"),0,IF(SUM(F345:G345)<Inputs!$D$254,1/Inputs!$D$254*SUM(F345:G345),IF(SUM(F345:G345)>Inputs!$D$257,1/Inputs!$D$257*SUM(F345:G345),1)))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",H345=0,Inputs!$D$247=0,O345=\"E\",O345=\"M\"),0,IF(SUM(F345:H345)<Inputs!$D$258,1/Inputs!$D$258*SUM(F345:H345),IF(SUM(F345:H345)>Inputs!$D$261,1/Inputs!$D$261*SUM(F345:H345),1)))","v":1},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",G345=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G345)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",H345=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H345)","v":0.68229629629629629},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,'At-Risk'!S345/100)","v":0.54},{"$f":"IF(OR($J345=\"T\",$K345=\"T\"),0,IF(AND(O345=\"E\",'At-Risk'!S345/100<1/Inputs!$D$253*F345),1/Inputs!$D$253*F345-'At-Risk'!S345/100,IF(AND(O345=\"M\",'At-Risk'!S345/100<1/Inputs!$D$256*SUM(F345:G345)),1/Inputs!$D$256* SUM(F345:G345)-'At-Risk'!S345/100,IF(AND(O345=\"H\",'At-Risk'!S345/100<1/Inputs!$D$260*SUM(F345:H345)),1/Inputs!$D$260*SUM(F345:H345)-'At-Risk'!S345/100,0))))","v":0.14229629629629625},0.85969333333333342,{"$f":"IF(OR(J345=\"T\",K345=\"T\"),0,IF(O345=\"E\",2/Inputs!$D$253*F345,IF(O345=\"M\",2/Inputs!$D$256*SUM(F345:G345),IF(O345=\"H\",5/Inputs!$D$261*SUM(F345:H345),0))))","v":1.7057407407407408},5.632322962962963,{"$f":"IF(OR($J345=\"T\",$K345=\"T\",F345=0,O345=\"M\",O345=\"H\"),0,IF(F345<Inputs!$D$251,1/Inputs!$D$251*F345,1))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",G345=0,O345=\"E\",O345=\"H\"),0,IF(SUM(F345:G345)<Inputs!$D$254,1/Inputs!$D$254*SUM(F345:G345),1))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",H345=0,O345=\"E\",O345=\"M\"),0,IF(SUM(F345:H345)<Inputs!$D$258,1/Inputs!$D$258*SUM(F345:H345),1))","v":1},0,{"$f":"IF(OR($J345=\"T\",$K345=\"T\",F345=0),0,IF(AND(O345=\"E\",F345>Inputs!$D$253),(F345-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",G345=0),0,IF(AND(O345=\"M\",SUM(F345:G345)>Inputs!$D$256),(SUM(F345:G345)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",H345=0),0,IF(AND(O345=\"H\",SUM(F345:H345)>Inputs!$D$260),(SUM(F345:H345)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K345=\"T\",$J345=\"T\",O345=\"M\",O345=\"H\"),0,IF(F345<Inputs!$D$251,1/Inputs!$D$251*F345,IF(F345>Inputs!$D$253,1/Inputs!$D$253*F345,1)))","v":0},{"$f":"IF(OR($K345=\"T\",$J345=\"T\",O345=\"E\",O345=\"H\"),0,IF(SUM(F345:G345)<Inputs!$D$254,1/Inputs!$D$254*SUM(F345:G345),IF(SUM(F345:G345)>Inputs!$D$256,1/Inputs!$D$256*SUM(F345:G345),1)))","v":0},{"$f":"IF(OR($K345=\"T\",$J345=\"T\",O345=\"E\",O345=\"M\"),0,IF(SUM(F345:H345)<Inputs!$D$258,1/Inputs!$D$258*SUM(F345:H345),IF(SUM(F345:H345)>Inputs!$D$261,1/Inputs!$D$261*SUM(F345:H345),1)))","v":1},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",F345=0,O345=\"M\",O345=\"H\"),0,1/Inputs!$D$253*F345)","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",G345=0,O345=\"E\",O345=\"H\"),0,1/Inputs!$D$256*SUM(F345:G345))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",H345=0,O345=\"E\",O345=\"M\"),0,4/Inputs!$D$261*SUM(F345:H345))","v":1.3645925925925926},3.3645925925925928,0,0,0,0,0,0,0,0,0,190713.98683874434,196113.53685830126,193691.67122384932,177145.19378633436,0,0,757664.38870722929,757664.38870722929,0,0,250029.24827338566,22951.319087481192,272980.56736086687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39976.646717154865,10534.312529993755,1480.6165450798098,0,0,0,0,74030.827253990486,0,47284.407286152571,39976.646717154865,10534.312529993755,63643.808651407271,63832.924257175575,{"$f":"0.05*($AF345+AK345+AP345+AT345+SUM(AU345:BD345))*175*Inputs!$D$228*(1+0.0765)","v":13814.007069471656},365108.50955757458,0,0,113602.8004622811,0,0,0,0,0,0,54875.571277781164,0,0,61733.730051543149,230212.10179160541,{"$f":"Inputs!$D$152*F345+Inputs!$D$153*G345+Inputs!$D$154*H345","v":88403.472991908144},{"$f":"Inputs!$D$155*I345","v":63206.594070530722},{"$f":"'Voc Ed'!L345","v":32469.056233823609},{"$f":"Inputs!$D$156*$I345","v":6320.6594070530718},{"$f":"Inputs!$D$157*$I345","v":25282.637628212287},{"$f":"Inputs!$D$158*$I345","v":8101.6863454025643},{"$f":"IF(Inputs!$D$100=1,0,Activities!R345)","v":270176.51143199921},493960.6181089296,2119926.1855262057]
["2201000","Washakie #1",{"$f":"'School Reference Sheet'!C49","v":"2201001"},{"$f":"'School Reference Sheet'!D49","v":"East Side Elementary"},{"$f":"'School Reference Sheet'!E49","v":"K-5"},{"$f":"IF(M346=1,SUM(ADM!F346:J346),IF(N346=1,SUM(ADM!F346:L346),SUM(ADM!F346:K346,0)))","v":242.26100000000002},{"$f":"ADM!S346-'School Resources'!H346-'School Resources'!F346","v":0},{"$f":"IF(SUM(ADM!N346:R346)=ADM!S346,SUM(ADM!N346:R346),IF(OR(SUM(ADM!F346:O346)=ADM!S346,SUM(ADM!G346:O346)=ADM!S346,SUM(ADM!H346:O346)=ADM!S346,SUM(ADM!I346:O346)=ADM!S346,SUM(ADM!J346:O346)=ADM!S346,SUM(ADM!K346:O346)=ADM!S346,SUM(ADM!L346:O346)=ADM!S346,SUM(ADM!M346:O346)=ADM!S346,SUM(ADM!N346:O346)=ADM!S346),0,SUM(ADM!O346:R346)))","v":0},{"$f":"SUM(ADM!$F346:$R346)","v":242.26100000000002},"F",{"$f":"IF(I346<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F346:J346)=0,SUM(ADM!O346:R346)=0,ADM!K346>0,ADM!N346>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M346:R346)=0,ADM!L346>0),1,0)","v":0},"E",{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!F346/Inputs!$D$80)","v":2.4038333333333335},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!G346/Inputs!$D$81)","v":2.5746041666666666},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!H346/Inputs!$D$82)","v":2.5268333333333337},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!I346/Inputs!$D$83)","v":2.5670625},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!J346/Inputs!$D$84)","v":2.4548541666666668},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(M346=1,ADM!K346/Inputs!$D$95,ADM!K346/Inputs!$D$85))","v":2.6141249999999996},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(N346=1,ADM!L346/Inputs!$D$96,ADM!L346/Inputs!$D$86))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!M346/Inputs!$D$87)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!N346/Inputs!$D$88)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!O346/Inputs!$D$89)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!P346/Inputs!$D$90)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!Q346/Inputs!$D$91)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,ADM!R346/Inputs!$D$92)","v":0},15.141312500000002,0,{"$f":"IF(SUM(ADM!N346:R346)=ADM!S346,SUM(X346:AB346),IF(OR(SUM(ADM!F346:O346)=ADM!S346,SUM(ADM!G346:O346)=ADM!S346,SUM(ADM!H346:O346)=ADM!S346,SUM(ADM!I346:O346)=ADM!S346,SUM(ADM!J346:O346)=ADM!S346,SUM(ADM!K346:O346)=ADM!S346,SUM(ADM!L346:O346)=ADM!S346,SUM(ADM!M346:O346)=ADM!S346,SUM(ADM!N346:O346)=ADM!S346),SUM(Z346:AB346),SUM(Y346:AB346)))","v":0},15.141312500000002,{"$f":"Inputs!$D$39*AC346","v":3.0282625000000003},{"$f":"Inputs!$D$40*AD346","v":0},{"$f":"Inputs!$D$41*AE346","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'Voc Ed'!H346)","v":0},3.0282625000000003,{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$72=1,$F346=0,Inputs!$D$74<=$AC346+$AG346),0,IF(AND($F346>0,$F346<=Inputs!$D$104,Inputs!$D$72=2),$F346/Inputs!$D$94-($AC346+$AG346),Inputs!$D$74-($AC346+$AG346)))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$72=1,$G346=0,Inputs!$D$75<=$AD346+$AH346),0,IF(Inputs!$D$72=2,IF(AND($G346>0,$G346<=Inputs!$D$104),$G346/Inputs!$D$94-($AD346+$AH346),Inputs!$D$75-($AD346+$AH346))))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$72=1,$H346=0,Inputs!$D$76<=$AE346+$AI346+AJ346),0,IF(Inputs!$D$72=2,IF(AND($H346>0,$H346<=Inputs!$D$104),$H346/Inputs!$D$94-($AE346+$AI346+$AJ346),Inputs!$D$76-($AE346+$AI346+$AJ346))))","v":0},{"$f":"IF(OR(J346=\"T\",K346=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O346=\"EM\",(AD346+AH346+AJ346)<Inputs!$D$75),Inputs!$D$75-(AD346+AH346+AJ346),IF(AND(O346=\"M\",(AD346+AH346+AJ346)<Inputs!$D$75),Inputs!$D$75-(AD346+AH346+AJ346),IF(AND(OR(O346=\"MH\",O346=\"H\",O346=\"EMH\"),(AD346+AE346+AH346+AI346+AJ346)<Inputs!$D$76),Inputs!$D$76-(AD346+AE346+AH346+AI346+AJ346),0)))),0))","v":0},0,{"$f":"IF($J346=\"T\",$I346/Inputs!$D$93,0)","v":0},{"$f":"IF(L346=1,(I346/7)*1.5,IF($J346=\"T\",0,IF(AND($K346=\"T\",($I346/Inputs!$D$94)>=1),$I346/Inputs!$D$94,IF(AND($K346=\"T\",($I346/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L346","v":0},0,{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$234=0,O346=\"M\",O346=\"H\"), 0,(F346*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$234=0,O346=\"E\",O346=\"H\"), 0,(SUM(F346:G346)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",Inputs!$D$234=0,O346=\"E\",O346=\"M\"), 0,(SUM(F346:H346)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'At-Risk'!T346/100)","v":1.17},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'At-Risk'!U346/100)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'At-Risk'!V346/100)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(AND(O346=\"E\", SUM(AX346:AZ346)<1/Inputs!$D$253*F346),1/Inputs!$D$253*F346-SUM(AX346:AZ346),IF(AND(O346=\"M\", SUM(AX346:AZ346)<1/Inputs!$D$256*SUM(F346:G346)),1/Inputs!$D$256* SUM(F346:G346)-SUM(AX346:AZ346),IF(AND(O346=\"H\",SUM(AX346:AZ346)<1/Inputs!$D$260*SUM(F346:H346)),1/Inputs!$D$260*SUM(F346:H346)-SUM(AX346:AZ346),0))))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'At-Risk'!AJ346/100)","v":0.09},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F346:$R346)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F346:$K346)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J346:$K346)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L346:$N346)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O346:$R346)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F346:$R346)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F346:$K346)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J346:$K346)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L346:$N346)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O346:$R346)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",F346=0,Inputs!$D$247=0,O346=\"M\",O346=\"H\"),0,1/Inputs!$D$253*F346)","v":0.84118402777777779},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",G346=0,Inputs!$D$247=0,O346=\"H\",O346=\"E\"),0,IF(SUM(F346:G346)<Inputs!$D$254,1/Inputs!$D$254*SUM(F346:G346),IF(SUM(F346:G346)>Inputs!$D$257,1/Inputs!$D$257*SUM(F346:G346),1)))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",H346=0,Inputs!$D$247=0,O346=\"E\",O346=\"M\"),0,IF(SUM(F346:H346)<Inputs!$D$258,1/Inputs!$D$258*SUM(F346:H346),IF(SUM(F346:H346)>Inputs!$D$261,1/Inputs!$D$261*SUM(F346:H346),1)))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",G346=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G346)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",H346=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H346)","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,'At-Risk'!S346/100)","v":1.17},{"$f":"IF(OR($J346=\"T\",$K346=\"T\"),0,IF(AND(O346=\"E\",'At-Risk'!S346/100<1/Inputs!$D$253*F346),1/Inputs!$D$253*F346-'At-Risk'!S346/100,IF(AND(O346=\"M\",'At-Risk'!S346/100<1/Inputs!$D$256*SUM(F346:G346)),1/Inputs!$D$256* SUM(F346:G346)-'At-Risk'!S346/100,IF(AND(O346=\"H\",'At-Risk'!S346/100<1/Inputs!$D$260*SUM(F346:H346)),1/Inputs!$D$260*SUM(F346:H346)-'At-Risk'!S346/100,0))))","v":0},0,{"$f":"IF(OR(J346=\"T\",K346=\"T\"),0,IF(O346=\"E\",2/Inputs!$D$253*F346,IF(O346=\"M\",2/Inputs!$D$256*SUM(F346:G346),IF(O346=\"H\",5/Inputs!$D$261*SUM(F346:H346),0))))","v":1.6823680555555556},4.9535520833333333,{"$f":"IF(OR($J346=\"T\",$K346=\"T\",F346=0,O346=\"M\",O346=\"H\"),0,IF(F346<Inputs!$D$251,1/Inputs!$D$251*F346,1))","v":1},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",G346=0,O346=\"E\",O346=\"H\"),0,IF(SUM(F346:G346)<Inputs!$D$254,1/Inputs!$D$254*SUM(F346:G346),1))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",H346=0,O346=\"E\",O346=\"M\"),0,IF(SUM(F346:H346)<Inputs!$D$258,1/Inputs!$D$258*SUM(F346:H346),1))","v":0},0,{"$f":"IF(OR($J346=\"T\",$K346=\"T\",F346=0),0,IF(AND(O346=\"E\",F346>Inputs!$D$253),(F346-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",G346=0),0,IF(AND(O346=\"M\",SUM(F346:G346)>Inputs!$D$256),(SUM(F346:G346)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",H346=0),0,IF(AND(O346=\"H\",SUM(F346:H346)>Inputs!$D$260),(SUM(F346:H346)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K346=\"T\",$J346=\"T\",O346=\"M\",O346=\"H\"),0,IF(F346<Inputs!$D$251,1/Inputs!$D$251*F346,IF(F346>Inputs!$D$253,1/Inputs!$D$253*F346,1)))","v":1},{"$f":"IF(OR($K346=\"T\",$J346=\"T\",O346=\"E\",O346=\"H\"),0,IF(SUM(F346:G346)<Inputs!$D$254,1/Inputs!$D$254*SUM(F346:G346),IF(SUM(F346:G346)>Inputs!$D$256,1/Inputs!$D$256*SUM(F346:G346),1)))","v":0},{"$f":"IF(OR($K346=\"T\",$J346=\"T\",O346=\"E\",O346=\"M\"),0,IF(SUM(F346:H346)<Inputs!$D$258,1/Inputs!$D$258*SUM(F346:H346),IF(SUM(F346:H346)>Inputs!$D$261,1/Inputs!$D$261*SUM(F346:H346),1)))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",F346=0,O346=\"M\",O346=\"H\"),0,1/Inputs!$D$253*F346)","v":0.84118402777777779},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",G346=0,O346=\"E\",O346=\"H\"),0,1/Inputs!$D$256*SUM(F346:G346))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",H346=0,O346=\"E\",O346=\"M\"),0,4/Inputs!$D$261*SUM(F346:H346))","v":0},2.8411840277777776,184078.79908396321,197155.94943488919,193497.79331012731,196578.42980245841,187985.83107242457,200182.34375179859,0,0,0,0,0,0,0,1159479.1464556614,0,0,1159479.1464556614,231895.82929113228,0,0,0,231895.82929113228,0,0,0,0,0,0,0,0,0,0,0,0,89595.310931804866,0,0,0,6891.9469947542202,0,0,64415.508136425626,0,0,0,0,89595.310931804866,0,0,61669.648855313273,{"$f":"0.05*($AF346+AK346+AP346+AT346+SUM(AU346:BD346))*175*Inputs!$D$228*(1+0.0765)","v":18353.24659122909},330520.97244133195,112854.09002924462,0,0,0,0,0,0,53728.708219534674,0,0,37313.926939357523,0,0,203896.7251881368,{"$f":"Inputs!$D$152*F346+Inputs!$D$153*G346+Inputs!$D$154*H346","v":81383.225702973708},{"$f":"Inputs!$D$155*I346","v":71246.301872547614},{"$f":"'Voc Ed'!L346","v":0},{"$f":"Inputs!$D$156*$I346","v":7124.6301872547619},{"$f":"Inputs!$D$157*$I346","v":28498.520749019048},{"$f":"Inputs!$D$158*$I346","v":9132.1989347685412},{"$f":"IF(Inputs!$D$100=1,0,Activities!R346)","v":5870.0748778750012},203254.95232443867,2129047.625700701]
["2201000","Washakie #1",{"$f":"'School Reference Sheet'!F49","v":"2201002"},{"$f":"'School Reference Sheet'!G49","v":"South Side Elementary"},{"$f":"'School Reference Sheet'!H49","v":"K-5"},{"$f":"IF(M347=1,SUM(ADM!F347:J347),IF(N347=1,SUM(ADM!F347:L347),SUM(ADM!F347:K347,0)))","v":211.06200000000001},{"$f":"ADM!S347-'School Resources'!H347-'School Resources'!F347","v":0},{"$f":"IF(SUM(ADM!N347:R347)=ADM!S347,SUM(ADM!N347:R347),IF(OR(SUM(ADM!F347:O347)=ADM!S347,SUM(ADM!G347:O347)=ADM!S347,SUM(ADM!H347:O347)=ADM!S347,SUM(ADM!I347:O347)=ADM!S347,SUM(ADM!J347:O347)=ADM!S347,SUM(ADM!K347:O347)=ADM!S347,SUM(ADM!L347:O347)=ADM!S347,SUM(ADM!M347:O347)=ADM!S347,SUM(ADM!N347:O347)=ADM!S347),0,SUM(ADM!O347:R347)))","v":0},{"$f":"SUM(ADM!$F347:$R347)","v":211.06200000000001},"F",{"$f":"IF(I347<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F347:J347)=0,SUM(ADM!O347:R347)=0,ADM!K347>0,ADM!N347>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M347:R347)=0,ADM!L347>0),1,0)","v":0},"E",{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!F347/Inputs!$D$80)","v":1.882125},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!G347/Inputs!$D$81)","v":1.9375},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!H347/Inputs!$D$82)","v":2.479625},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!I347/Inputs!$D$83)","v":2.2114375000000002},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!J347/Inputs!$D$84)","v":2.4306874999999999},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(M347=1,ADM!K347/Inputs!$D$95,ADM!K347/Inputs!$D$85))","v":2.25},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(N347=1,ADM!L347/Inputs!$D$96,ADM!L347/Inputs!$D$86))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!M347/Inputs!$D$87)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!N347/Inputs!$D$88)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!O347/Inputs!$D$89)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!P347/Inputs!$D$90)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!Q347/Inputs!$D$91)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,ADM!R347/Inputs!$D$92)","v":0},13.191375000000001,0,{"$f":"IF(SUM(ADM!N347:R347)=ADM!S347,SUM(X347:AB347),IF(OR(SUM(ADM!F347:O347)=ADM!S347,SUM(ADM!G347:O347)=ADM!S347,SUM(ADM!H347:O347)=ADM!S347,SUM(ADM!I347:O347)=ADM!S347,SUM(ADM!J347:O347)=ADM!S347,SUM(ADM!K347:O347)=ADM!S347,SUM(ADM!L347:O347)=ADM!S347,SUM(ADM!M347:O347)=ADM!S347,SUM(ADM!N347:O347)=ADM!S347),SUM(Z347:AB347),SUM(Y347:AB347)))","v":0},13.191375000000001,{"$f":"Inputs!$D$39*AC347","v":2.6382750000000001},{"$f":"Inputs!$D$40*AD347","v":0},{"$f":"Inputs!$D$41*AE347","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'Voc Ed'!H347)","v":0},2.6382750000000001,{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$72=1,$F347=0,Inputs!$D$74<=$AC347+$AG347),0,IF(AND($F347>0,$F347<=Inputs!$D$104,Inputs!$D$72=2),$F347/Inputs!$D$94-($AC347+$AG347),Inputs!$D$74-($AC347+$AG347)))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$72=1,$G347=0,Inputs!$D$75<=$AD347+$AH347),0,IF(Inputs!$D$72=2,IF(AND($G347>0,$G347<=Inputs!$D$104),$G347/Inputs!$D$94-($AD347+$AH347),Inputs!$D$75-($AD347+$AH347))))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$72=1,$H347=0,Inputs!$D$76<=$AE347+$AI347+AJ347),0,IF(Inputs!$D$72=2,IF(AND($H347>0,$H347<=Inputs!$D$104),$H347/Inputs!$D$94-($AE347+$AI347+$AJ347),Inputs!$D$76-($AE347+$AI347+$AJ347))))","v":0},{"$f":"IF(OR(J347=\"T\",K347=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O347=\"EM\",(AD347+AH347+AJ347)<Inputs!$D$75),Inputs!$D$75-(AD347+AH347+AJ347),IF(AND(O347=\"M\",(AD347+AH347+AJ347)<Inputs!$D$75),Inputs!$D$75-(AD347+AH347+AJ347),IF(AND(OR(O347=\"MH\",O347=\"H\",O347=\"EMH\"),(AD347+AE347+AH347+AI347+AJ347)<Inputs!$D$76),Inputs!$D$76-(AD347+AE347+AH347+AI347+AJ347),0)))),0))","v":0},0,{"$f":"IF($J347=\"T\",$I347/Inputs!$D$93,0)","v":0},{"$f":"IF(L347=1,(I347/7)*1.5,IF($J347=\"T\",0,IF(AND($K347=\"T\",($I347/Inputs!$D$94)>=1),$I347/Inputs!$D$94,IF(AND($K347=\"T\",($I347/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L347","v":0},0,{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$234=0,O347=\"M\",O347=\"H\"), 0,(F347*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$234=0,O347=\"E\",O347=\"H\"), 0,(SUM(F347:G347)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",Inputs!$D$234=0,O347=\"E\",O347=\"M\"), 0,(SUM(F347:H347)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'At-Risk'!T347/100)","v":0.99},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'At-Risk'!U347/100)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'At-Risk'!V347/100)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(AND(O347=\"E\", SUM(AX347:AZ347)<1/Inputs!$D$253*F347),1/Inputs!$D$253*F347-SUM(AX347:AZ347),IF(AND(O347=\"M\", SUM(AX347:AZ347)<1/Inputs!$D$256*SUM(F347:G347)),1/Inputs!$D$256* SUM(F347:G347)-SUM(AX347:AZ347),IF(AND(O347=\"H\",SUM(AX347:AZ347)<1/Inputs!$D$260*SUM(F347:H347)),1/Inputs!$D$260*SUM(F347:H347)-SUM(AX347:AZ347),0))))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'At-Risk'!AJ347/100)","v":0.06},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F347:$R347)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F347:$K347)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J347:$K347)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L347:$N347)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O347:$R347)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F347:$R347)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F347:$K347)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J347:$K347)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L347:$N347)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O347:$R347)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",F347=0,Inputs!$D$247=0,O347=\"M\",O347=\"H\"),0,1/Inputs!$D$253*F347)","v":0.7328541666666667},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",G347=0,Inputs!$D$247=0,O347=\"H\",O347=\"E\"),0,IF(SUM(F347:G347)<Inputs!$D$254,1/Inputs!$D$254*SUM(F347:G347),IF(SUM(F347:G347)>Inputs!$D$257,1/Inputs!$D$257*SUM(F347:G347),1)))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",H347=0,Inputs!$D$247=0,O347=\"E\",O347=\"M\"),0,IF(SUM(F347:H347)<Inputs!$D$258,1/Inputs!$D$258*SUM(F347:H347),IF(SUM(F347:H347)>Inputs!$D$261,1/Inputs!$D$261*SUM(F347:H347),1)))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",G347=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G347)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",H347=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H347)","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,'At-Risk'!S347/100)","v":0.99},{"$f":"IF(OR($J347=\"T\",$K347=\"T\"),0,IF(AND(O347=\"E\",'At-Risk'!S347/100<1/Inputs!$D$253*F347),1/Inputs!$D$253*F347-'At-Risk'!S347/100,IF(AND(O347=\"M\",'At-Risk'!S347/100<1/Inputs!$D$256*SUM(F347:G347)),1/Inputs!$D$256* SUM(F347:G347)-'At-Risk'!S347/100,IF(AND(O347=\"H\",'At-Risk'!S347/100<1/Inputs!$D$260*SUM(F347:H347)),1/Inputs!$D$260*SUM(F347:H347)-'At-Risk'!S347/100,0))))","v":0},0,{"$f":"IF(OR(J347=\"T\",K347=\"T\"),0,IF(O347=\"E\",2/Inputs!$D$253*F347,IF(O347=\"M\",2/Inputs!$D$256*SUM(F347:G347),IF(O347=\"H\",5/Inputs!$D$261*SUM(F347:H347),0))))","v":1.4657083333333334},4.2385625000000005,{"$f":"IF(OR($J347=\"T\",$K347=\"T\",F347=0,O347=\"M\",O347=\"H\"),0,IF(F347<Inputs!$D$251,1/Inputs!$D$251*F347,1))","v":1},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",G347=0,O347=\"E\",O347=\"H\"),0,IF(SUM(F347:G347)<Inputs!$D$254,1/Inputs!$D$254*SUM(F347:G347),1))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",H347=0,O347=\"E\",O347=\"M\"),0,IF(SUM(F347:H347)<Inputs!$D$258,1/Inputs!$D$258*SUM(F347:H347),1))","v":0},0,{"$f":"IF(OR($J347=\"T\",$K347=\"T\",F347=0),0,IF(AND(O347=\"E\",F347>Inputs!$D$253),(F347-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",G347=0),0,IF(AND(O347=\"M\",SUM(F347:G347)>Inputs!$D$256),(SUM(F347:G347)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",H347=0),0,IF(AND(O347=\"H\",SUM(F347:H347)>Inputs!$D$260),(SUM(F347:H347)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K347=\"T\",$J347=\"T\",O347=\"M\",O347=\"H\"),0,IF(F347<Inputs!$D$251,1/Inputs!$D$251*F347,IF(F347>Inputs!$D$253,1/Inputs!$D$253*F347,1)))","v":1},{"$f":"IF(OR($K347=\"T\",$J347=\"T\",O347=\"E\",O347=\"H\"),0,IF(SUM(F347:G347)<Inputs!$D$254,1/Inputs!$D$254*SUM(F347:G347),IF(SUM(F347:G347)>Inputs!$D$256,1/Inputs!$D$256*SUM(F347:G347),1)))","v":0},{"$f":"IF(OR($K347=\"T\",$J347=\"T\",O347=\"E\",O347=\"M\"),0,IF(SUM(F347:H347)<Inputs!$D$258,1/Inputs!$D$258*SUM(F347:H347),IF(SUM(F347:H347)>Inputs!$D$261,1/Inputs!$D$261*SUM(F347:H347),1)))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",F347=0,O347=\"M\",O347=\"H\"),0,1/Inputs!$D$253*F347)","v":0.7328541666666667},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",G347=0,O347=\"E\",O347=\"H\"),0,1/Inputs!$D$256*SUM(F347:G347))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",H347=0,O347=\"E\",O347=\"M\"),0,4/Inputs!$D$261*SUM(F347:H347))","v":0},2.7328541666666668,144127.84152779763,148368.30335929224,189882.71185408259,169345.66702457541,186135.21567568497,172298.67486885551,0,0,0,0,0,0,0,1010158.4143102884,0,0,1010158.4143102884,202031.6828620577,0,0,0,202031.6828620577,0,0,0,0,0,0,0,0,0,0,0,0,75811.416942296419,0,0,0,4594.6313298361465,0,0,56119.911906127134,0,0,0,0,75811.416942296419,0,0,53727.67150593835,{"$f":"0.05*($AF347+AK347+AP347+AT347+SUM(AU347:BD347))*175*Inputs!$D$228*(1+0.0765)","v":15944.57824340677},282009.62686990126,112854.09002924462,0,0,0,0,0,0,53728.708219534674,0,0,32508.542636555936,0,0,199091.34088533523,{"$f":"Inputs!$D$152*F347+Inputs!$D$153*G347+Inputs!$D$154*H347","v":70902.482790548354},{"$f":"Inputs!$D$155*I347","v":62071.018305974321},{"$f":"'Voc Ed'!L347","v":0},{"$f":"Inputs!$D$156*$I347","v":6207.1018305974321},{"$f":"Inputs!$D$157*$I347","v":24828.407322389729},{"$f":"Inputs!$D$158*$I347","v":7956.1306672147712},{"$f":"IF(Inputs!$D$100=1,0,Activities!R347)","v":5114.1114082500007},177079.2523249746,1870370.3172525573]
["2201000","Washakie #1",{"$f":"'School Reference Sheet'!I49","v":"2201003"},{"$f":"'School Reference Sheet'!J49","v":"West Side Elementary"},{"$f":"'School Reference Sheet'!K49","v":"K-5"},{"$f":"IF(M348=1,SUM(ADM!F348:J348),IF(N348=1,SUM(ADM!F348:L348),SUM(ADM!F348:K348,0)))","v":241.01433333333333},{"$f":"ADM!S348-'School Resources'!H348-'School Resources'!F348","v":0},{"$f":"IF(SUM(ADM!N348:R348)=ADM!S348,SUM(ADM!N348:R348),IF(OR(SUM(ADM!F348:O348)=ADM!S348,SUM(ADM!G348:O348)=ADM!S348,SUM(ADM!H348:O348)=ADM!S348,SUM(ADM!I348:O348)=ADM!S348,SUM(ADM!J348:O348)=ADM!S348,SUM(ADM!K348:O348)=ADM!S348,SUM(ADM!L348:O348)=ADM!S348,SUM(ADM!M348:O348)=ADM!S348,SUM(ADM!N348:O348)=ADM!S348),0,SUM(ADM!O348:R348)))","v":0},{"$f":"SUM(ADM!$F348:$R348)","v":241.01433333333333},"F",{"$f":"IF(I348<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F348:J348)=0,SUM(ADM!O348:R348)=0,ADM!K348>0,ADM!N348>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M348:R348)=0,ADM!L348>0),1,0)","v":0},"E",{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!F348/Inputs!$D$80)","v":2.5992500000000001},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!G348/Inputs!$D$81)","v":2.4692291666666666},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!H348/Inputs!$D$82)","v":2.4809375},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!I348/Inputs!$D$83)","v":2.3266666666666667},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!J348/Inputs!$D$84)","v":2.4977083333333336},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(M348=1,ADM!K348/Inputs!$D$95,ADM!K348/Inputs!$D$85))","v":2.6896041666666668},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(N348=1,ADM!L348/Inputs!$D$96,ADM!L348/Inputs!$D$86))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!M348/Inputs!$D$87)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!N348/Inputs!$D$88)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!O348/Inputs!$D$89)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!P348/Inputs!$D$90)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!Q348/Inputs!$D$91)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,ADM!R348/Inputs!$D$92)","v":0},15.063395833333333,0,{"$f":"IF(SUM(ADM!N348:R348)=ADM!S348,SUM(X348:AB348),IF(OR(SUM(ADM!F348:O348)=ADM!S348,SUM(ADM!G348:O348)=ADM!S348,SUM(ADM!H348:O348)=ADM!S348,SUM(ADM!I348:O348)=ADM!S348,SUM(ADM!J348:O348)=ADM!S348,SUM(ADM!K348:O348)=ADM!S348,SUM(ADM!L348:O348)=ADM!S348,SUM(ADM!M348:O348)=ADM!S348,SUM(ADM!N348:O348)=ADM!S348),SUM(Z348:AB348),SUM(Y348:AB348)))","v":0},15.063395833333333,{"$f":"Inputs!$D$39*AC348","v":3.0126791666666666},{"$f":"Inputs!$D$40*AD348","v":0},{"$f":"Inputs!$D$41*AE348","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'Voc Ed'!H348)","v":0},3.0126791666666666,{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$72=1,$F348=0,Inputs!$D$74<=$AC348+$AG348),0,IF(AND($F348>0,$F348<=Inputs!$D$104,Inputs!$D$72=2),$F348/Inputs!$D$94-($AC348+$AG348),Inputs!$D$74-($AC348+$AG348)))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$72=1,$G348=0,Inputs!$D$75<=$AD348+$AH348),0,IF(Inputs!$D$72=2,IF(AND($G348>0,$G348<=Inputs!$D$104),$G348/Inputs!$D$94-($AD348+$AH348),Inputs!$D$75-($AD348+$AH348))))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$72=1,$H348=0,Inputs!$D$76<=$AE348+$AI348+AJ348),0,IF(Inputs!$D$72=2,IF(AND($H348>0,$H348<=Inputs!$D$104),$H348/Inputs!$D$94-($AE348+$AI348+$AJ348),Inputs!$D$76-($AE348+$AI348+$AJ348))))","v":0},{"$f":"IF(OR(J348=\"T\",K348=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O348=\"EM\",(AD348+AH348+AJ348)<Inputs!$D$75),Inputs!$D$75-(AD348+AH348+AJ348),IF(AND(O348=\"M\",(AD348+AH348+AJ348)<Inputs!$D$75),Inputs!$D$75-(AD348+AH348+AJ348),IF(AND(OR(O348=\"MH\",O348=\"H\",O348=\"EMH\"),(AD348+AE348+AH348+AI348+AJ348)<Inputs!$D$76),Inputs!$D$76-(AD348+AE348+AH348+AI348+AJ348),0)))),0))","v":0},0,{"$f":"IF($J348=\"T\",$I348/Inputs!$D$93,0)","v":0},{"$f":"IF(L348=1,(I348/7)*1.5,IF($J348=\"T\",0,IF(AND($K348=\"T\",($I348/Inputs!$D$94)>=1),$I348/Inputs!$D$94,IF(AND($K348=\"T\",($I348/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L348","v":0},0,{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$234=0,O348=\"M\",O348=\"H\"), 0,(F348*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$234=0,O348=\"E\",O348=\"H\"), 0,(SUM(F348:G348)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",Inputs!$D$234=0,O348=\"E\",O348=\"M\"), 0,(SUM(F348:H348)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'At-Risk'!T348/100)","v":1.45},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'At-Risk'!U348/100)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'At-Risk'!V348/100)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(AND(O348=\"E\", SUM(AX348:AZ348)<1/Inputs!$D$253*F348),1/Inputs!$D$253*F348-SUM(AX348:AZ348),IF(AND(O348=\"M\", SUM(AX348:AZ348)<1/Inputs!$D$256*SUM(F348:G348)),1/Inputs!$D$256* SUM(F348:G348)-SUM(AX348:AZ348),IF(AND(O348=\"H\",SUM(AX348:AZ348)<1/Inputs!$D$260*SUM(F348:H348)),1/Inputs!$D$260*SUM(F348:H348)-SUM(AX348:AZ348),0))))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'At-Risk'!AJ348/100)","v":0.22},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F348:$R348)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F348:$K348)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J348:$K348)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L348:$N348)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O348:$R348)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F348:$R348)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F348:$K348)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J348:$K348)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L348:$N348)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O348:$R348)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",F348=0,Inputs!$D$247=0,O348=\"M\",O348=\"H\"),0,1/Inputs!$D$253*F348)","v":0.83685532407407404},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",G348=0,Inputs!$D$247=0,O348=\"H\",O348=\"E\"),0,IF(SUM(F348:G348)<Inputs!$D$254,1/Inputs!$D$254*SUM(F348:G348),IF(SUM(F348:G348)>Inputs!$D$257,1/Inputs!$D$257*SUM(F348:G348),1)))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",H348=0,Inputs!$D$247=0,O348=\"E\",O348=\"M\"),0,IF(SUM(F348:H348)<Inputs!$D$258,1/Inputs!$D$258*SUM(F348:H348),IF(SUM(F348:H348)>Inputs!$D$261,1/Inputs!$D$261*SUM(F348:H348),1)))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",G348=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G348)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",H348=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H348)","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,'At-Risk'!S348/100)","v":1.45},{"$f":"IF(OR($J348=\"T\",$K348=\"T\"),0,IF(AND(O348=\"E\",'At-Risk'!S348/100<1/Inputs!$D$253*F348),1/Inputs!$D$253*F348-'At-Risk'!S348/100,IF(AND(O348=\"M\",'At-Risk'!S348/100<1/Inputs!$D$256*SUM(F348:G348)),1/Inputs!$D$256* SUM(F348:G348)-'At-Risk'!S348/100,IF(AND(O348=\"H\",'At-Risk'!S348/100<1/Inputs!$D$260*SUM(F348:H348)),1/Inputs!$D$260*SUM(F348:H348)-'At-Risk'!S348/100,0))))","v":0},0,{"$f":"IF(OR(J348=\"T\",K348=\"T\"),0,IF(O348=\"E\",2/Inputs!$D$253*F348,IF(O348=\"M\",2/Inputs!$D$256*SUM(F348:G348),IF(O348=\"H\",5/Inputs!$D$261*SUM(F348:H348),0))))","v":1.6737106481481481},5.6305659722222225,{"$f":"IF(OR($J348=\"T\",$K348=\"T\",F348=0,O348=\"M\",O348=\"H\"),0,IF(F348<Inputs!$D$251,1/Inputs!$D$251*F348,1))","v":1},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",G348=0,O348=\"E\",O348=\"H\"),0,IF(SUM(F348:G348)<Inputs!$D$254,1/Inputs!$D$254*SUM(F348:G348),1))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",H348=0,O348=\"E\",O348=\"M\"),0,IF(SUM(F348:H348)<Inputs!$D$258,1/Inputs!$D$258*SUM(F348:H348),1))","v":0},0,{"$f":"IF(OR($J348=\"T\",$K348=\"T\",F348=0),0,IF(AND(O348=\"E\",F348>Inputs!$D$253),(F348-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",G348=0),0,IF(AND(O348=\"M\",SUM(F348:G348)>Inputs!$D$256),(SUM(F348:G348)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",H348=0),0,IF(AND(O348=\"H\",SUM(F348:H348)>Inputs!$D$260),(SUM(F348:H348)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K348=\"T\",$J348=\"T\",O348=\"M\",O348=\"H\"),0,IF(F348<Inputs!$D$251,1/Inputs!$D$251*F348,IF(F348>Inputs!$D$253,1/Inputs!$D$253*F348,1)))","v":1},{"$f":"IF(OR($K348=\"T\",$J348=\"T\",O348=\"E\",O348=\"H\"),0,IF(SUM(F348:G348)<Inputs!$D$254,1/Inputs!$D$254*SUM(F348:G348),IF(SUM(F348:G348)>Inputs!$D$256,1/Inputs!$D$256*SUM(F348:G348),1)))","v":0},{"$f":"IF(OR($K348=\"T\",$J348=\"T\",O348=\"E\",O348=\"M\"),0,IF(SUM(F348:H348)<Inputs!$D$258,1/Inputs!$D$258*SUM(F348:H348),IF(SUM(F348:H348)>Inputs!$D$261,1/Inputs!$D$261*SUM(F348:H348),1)))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",F348=0,O348=\"M\",O348=\"H\"),0,1/Inputs!$D$253*F348)","v":0.83685532407407404},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",G348=0,O348=\"E\",O348=\"H\"),0,1/Inputs!$D$256*SUM(F348:G348))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",H348=0,O348=\"E\",O348=\"M\"),0,4/Inputs!$D$261*SUM(F348:H348))","v":0},2.8368553240740741,199043.25806794342,189086.62816186444,189983.21941442275,178169.59267920168,191267.482685436,205962.32615040848,0,0,0,0,0,0,0,1153512.5071592769,0,0,1153512.5071592769,230702.50143185534,0,0,0,230702.50143185534,0,0,0,0,0,0,0,0,0,0,0,0,111036.92380437355,0,0,0,16846.981542732537,0,0,64084.028175515377,0,0,0,0,111036.92380437355,0,0,61352.298990609677,{"$f":"0.05*($AF348+AK348+AP348+AT348+SUM(AU348:BD348))*175*Inputs!$D$228*(1+0.0765)","v":18652.213632254119},383009.36994985881,112854.09002924462,0,0,0,0,0,0,53728.708219534674,0,0,37121.91077118463,0,0,203704.70901996392,{"$f":"Inputs!$D$152*F348+Inputs!$D$153*G348+Inputs!$D$154*H348","v":80964.430458548435},{"$f":"Inputs!$D$155*I348","v":70879.670885026819},{"$f":"'Voc Ed'!L348","v":0},{"$f":"Inputs!$D$156*$I348","v":7087.9670885026817},{"$f":"Inputs!$D$157*$I348","v":28351.868354010727},{"$f":"Inputs!$D$158*$I348","v":9085.2049571768312},{"$f":"IF(Inputs!$D$100=1,0,Activities!R348)","v":5839.8676770416669},202209.00942030718,2173138.0969812623]
["2201000","Washakie #1",{"$f":"'School Reference Sheet'!L49","v":"2201050"},{"$f":"'School Reference Sheet'!M49","v":"Worland Middle School"},{"$f":"'School Reference Sheet'!N49","v":"6-8"},{"$f":"IF(M349=1,SUM(ADM!F349:J349),IF(N349=1,SUM(ADM!F349:L349),SUM(ADM!F349:K349,0)))","v":0},{"$f":"ADM!S349-'School Resources'!H349-'School Resources'!F349","v":319.27200000000005},{"$f":"IF(SUM(ADM!N349:R349)=ADM!S349,SUM(ADM!N349:R349),IF(OR(SUM(ADM!F349:O349)=ADM!S349,SUM(ADM!G349:O349)=ADM!S349,SUM(ADM!H349:O349)=ADM!S349,SUM(ADM!I349:O349)=ADM!S349,SUM(ADM!J349:O349)=ADM!S349,SUM(ADM!K349:O349)=ADM!S349,SUM(ADM!L349:O349)=ADM!S349,SUM(ADM!M349:O349)=ADM!S349,SUM(ADM!N349:O349)=ADM!S349),0,SUM(ADM!O349:R349)))","v":0},{"$f":"SUM(ADM!$F349:$R349)","v":319.27200000000005},"F",{"$f":"IF(I349<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F349:J349)=0,SUM(ADM!O349:R349)=0,ADM!K349>0,ADM!N349>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M349:R349)=0,ADM!L349>0),1,0)","v":0},"M",{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!F349/Inputs!$D$80)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!G349/Inputs!$D$81)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!H349/Inputs!$D$82)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!I349/Inputs!$D$83)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!J349/Inputs!$D$84)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(M349=1,ADM!K349/Inputs!$D$95,ADM!K349/Inputs!$D$85))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(N349=1,ADM!L349/Inputs!$D$96,ADM!L349/Inputs!$D$86))","v":4.9576825396825397},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!M349/Inputs!$D$87)","v":5.2088571428571431},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!N349/Inputs!$D$88)","v":5.036888888888889},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!O349/Inputs!$D$89)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!P349/Inputs!$D$90)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!Q349/Inputs!$D$91)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,ADM!R349/Inputs!$D$92)","v":0},0,15.203428571428571,{"$f":"IF(SUM(ADM!N349:R349)=ADM!S349,SUM(X349:AB349),IF(OR(SUM(ADM!F349:O349)=ADM!S349,SUM(ADM!G349:O349)=ADM!S349,SUM(ADM!H349:O349)=ADM!S349,SUM(ADM!I349:O349)=ADM!S349,SUM(ADM!J349:O349)=ADM!S349,SUM(ADM!K349:O349)=ADM!S349,SUM(ADM!L349:O349)=ADM!S349,SUM(ADM!M349:O349)=ADM!S349,SUM(ADM!N349:O349)=ADM!S349),SUM(Z349:AB349),SUM(Y349:AB349)))","v":0},15.203428571428571,{"$f":"Inputs!$D$39*AC349","v":0},{"$f":"Inputs!$D$40*AD349","v":5.017131428571429},{"$f":"Inputs!$D$41*AE349","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'Voc Ed'!H349)","v":0},5.017131428571429,{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$72=1,$F349=0,Inputs!$D$74<=$AC349+$AG349),0,IF(AND($F349>0,$F349<=Inputs!$D$104,Inputs!$D$72=2),$F349/Inputs!$D$94-($AC349+$AG349),Inputs!$D$74-($AC349+$AG349)))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$72=1,$G349=0,Inputs!$D$75<=$AD349+$AH349),0,IF(Inputs!$D$72=2,IF(AND($G349>0,$G349<=Inputs!$D$104),$G349/Inputs!$D$94-($AD349+$AH349),Inputs!$D$75-($AD349+$AH349))))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$72=1,$H349=0,Inputs!$D$76<=$AE349+$AI349+AJ349),0,IF(Inputs!$D$72=2,IF(AND($H349>0,$H349<=Inputs!$D$104),$H349/Inputs!$D$94-($AE349+$AI349+$AJ349),Inputs!$D$76-($AE349+$AI349+$AJ349))))","v":0},{"$f":"IF(OR(J349=\"T\",K349=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O349=\"EM\",(AD349+AH349+AJ349)<Inputs!$D$75),Inputs!$D$75-(AD349+AH349+AJ349),IF(AND(O349=\"M\",(AD349+AH349+AJ349)<Inputs!$D$75),Inputs!$D$75-(AD349+AH349+AJ349),IF(AND(OR(O349=\"MH\",O349=\"H\",O349=\"EMH\"),(AD349+AE349+AH349+AI349+AJ349)<Inputs!$D$76),Inputs!$D$76-(AD349+AE349+AH349+AI349+AJ349),0)))),0))","v":0},0,{"$f":"IF($J349=\"T\",$I349/Inputs!$D$93,0)","v":0},{"$f":"IF(L349=1,(I349/7)*1.5,IF($J349=\"T\",0,IF(AND($K349=\"T\",($I349/Inputs!$D$94)>=1),$I349/Inputs!$D$94,IF(AND($K349=\"T\",($I349/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L349","v":0},0,{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$234=0,O349=\"M\",O349=\"H\"), 0,(F349*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$234=0,O349=\"E\",O349=\"H\"), 0,(SUM(F349:G349)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",Inputs!$D$234=0,O349=\"E\",O349=\"M\"), 0,(SUM(F349:H349)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'At-Risk'!T349/100)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'At-Risk'!U349/100)","v":1.81},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'At-Risk'!V349/100)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(AND(O349=\"E\", SUM(AX349:AZ349)<1/Inputs!$D$253*F349),1/Inputs!$D$253*F349-SUM(AX349:AZ349),IF(AND(O349=\"M\", SUM(AX349:AZ349)<1/Inputs!$D$256*SUM(F349:G349)),1/Inputs!$D$256* SUM(F349:G349)-SUM(AX349:AZ349),IF(AND(O349=\"H\",SUM(AX349:AZ349)<1/Inputs!$D$260*SUM(F349:H349)),1/Inputs!$D$260*SUM(F349:H349)-SUM(AX349:AZ349),0))))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'At-Risk'!AJ349/100)","v":0.09},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F349:$R349)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F349:$K349)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J349:$K349)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L349:$N349)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O349:$R349)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F349:$R349)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F349:$K349)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J349:$K349)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L349:$N349)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O349:$R349)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",F349=0,Inputs!$D$247=0,O349=\"M\",O349=\"H\"),0,1/Inputs!$D$253*F349)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",G349=0,Inputs!$D$247=0,O349=\"H\",O349=\"E\"),0,IF(SUM(F349:G349)<Inputs!$D$254,1/Inputs!$D$254*SUM(F349:G349),IF(SUM(F349:G349)>Inputs!$D$257,1/Inputs!$D$257*SUM(F349:G349),1)))","v":1},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",H349=0,Inputs!$D$247=0,O349=\"E\",O349=\"M\"),0,IF(SUM(F349:H349)<Inputs!$D$258,1/Inputs!$D$258*SUM(F349:H349),IF(SUM(F349:H349)>Inputs!$D$261,1/Inputs!$D$261*SUM(F349:H349),1)))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",G349=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G349)","v":1.0135619047619049},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",H349=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H349)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,'At-Risk'!S349/100)","v":1.81},{"$f":"IF(OR($J349=\"T\",$K349=\"T\"),0,IF(AND(O349=\"E\",'At-Risk'!S349/100<1/Inputs!$D$253*F349),1/Inputs!$D$253*F349-'At-Risk'!S349/100,IF(AND(O349=\"M\",'At-Risk'!S349/100<1/Inputs!$D$256*SUM(F349:G349)),1/Inputs!$D$256* SUM(F349:G349)-'At-Risk'!S349/100,IF(AND(O349=\"H\",'At-Risk'!S349/100<1/Inputs!$D$260*SUM(F349:H349)),1/Inputs!$D$260*SUM(F349:H349)-'At-Risk'!S349/100,0))))","v":0},1.2770880000000002,{"$f":"IF(OR(J349=\"T\",K349=\"T\"),0,IF(O349=\"E\",2/Inputs!$D$253*F349,IF(O349=\"M\",2/Inputs!$D$256*SUM(F349:G349),IF(O349=\"H\",5/Inputs!$D$261*SUM(F349:H349),0))))","v":2.0271238095238098},9.0277737142857148,{"$f":"IF(OR($J349=\"T\",$K349=\"T\",F349=0,O349=\"M\",O349=\"H\"),0,IF(F349<Inputs!$D$251,1/Inputs!$D$251*F349,1))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",G349=0,O349=\"E\",O349=\"H\"),0,IF(SUM(F349:G349)<Inputs!$D$254,1/Inputs!$D$254*SUM(F349:G349),1))","v":1},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",H349=0,O349=\"E\",O349=\"M\"),0,IF(SUM(F349:H349)<Inputs!$D$258,1/Inputs!$D$258*SUM(F349:H349),1))","v":0},0,{"$f":"IF(OR($J349=\"T\",$K349=\"T\",F349=0),0,IF(AND(O349=\"E\",F349>Inputs!$D$253),(F349-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",G349=0),0,IF(AND(O349=\"M\",SUM(F349:G349)>Inputs!$D$256),(SUM(F349:G349)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":1.3561904761904916E-2},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",H349=0),0,IF(AND(O349=\"H\",SUM(F349:H349)>Inputs!$D$260),(SUM(F349:H349)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K349=\"T\",$J349=\"T\",O349=\"M\",O349=\"H\"),0,IF(F349<Inputs!$D$251,1/Inputs!$D$251*F349,IF(F349>Inputs!$D$253,1/Inputs!$D$253*F349,1)))","v":0},{"$f":"IF(OR($K349=\"T\",$J349=\"T\",O349=\"E\",O349=\"H\"),0,IF(SUM(F349:G349)<Inputs!$D$254,1/Inputs!$D$254*SUM(F349:G349),IF(SUM(F349:G349)>Inputs!$D$256,1/Inputs!$D$256*SUM(F349:G349),1)))","v":1.0135619047619049},{"$f":"IF(OR($K349=\"T\",$J349=\"T\",O349=\"E\",O349=\"M\"),0,IF(SUM(F349:H349)<Inputs!$D$258,1/Inputs!$D$258*SUM(F349:H349),IF(SUM(F349:H349)>Inputs!$D$261,1/Inputs!$D$261*SUM(F349:H349),1)))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",F349=0,O349=\"M\",O349=\"H\"),0,1/Inputs!$D$253*F349)","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",G349=0,O349=\"E\",O349=\"H\"),0,1/Inputs!$D$256*SUM(F349:G349))","v":1.0135619047619049},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",H349=0,O349=\"E\",O349=\"M\"),0,4/Inputs!$D$261*SUM(F349:H349))","v":0},3.0406857142857149,0,0,0,0,0,0,379645.39200345054,398879.63702020381,385710.79156320781,0,0,0,0,0,1164235.820586862,0,1164235.820586862,0,384197.82079366455,0,0,384197.82079366455,0,0,0,0,0,0,0,0,0,0,0,0,0,138604.71178339043,0,0,6891.9469947542202,0,0,0,76577.188830602448,0,65769.653788295167,0,138604.71178339043,0,97795.808929296443,74307.17262299452,{"$f":"0.05*($AF349+AK349+AP349+AT349+SUM(AU349:BD349))*175*Inputs!$D$228*(1+0.0765)","v":20895.160723591664},619446.35545631545,0,112854.09002924462,0,0,0,1306.4190565009253,0,0,54457.37184338818,0,0,44960.405349961031,0,213578.28627909475,{"$f":"Inputs!$D$152*F349+Inputs!$D$153*G349+Inputs!$D$154*H349","v":107253.68605198452},{"$f":"Inputs!$D$155*I349","v":93894.391963427974},{"$f":"'Voc Ed'!L349","v":0},{"$f":"Inputs!$D$156*$I349","v":9389.439196342797},{"$f":"Inputs!$D$157*$I349","v":37557.756785371188},{"$f":"Inputs!$D$158*$I349","v":12035.182791705729},{"$f":"IF(Inputs!$D$100=1,0,Activities!R349)","v":96445.456199398963},356575.91298823117,2738034.196104168]
["2201000","Washakie #1",{"$f":"'School Reference Sheet'!O49","v":"2201055"},{"$f":"'School Reference Sheet'!P49","v":"Worland High School"},{"$f":"'School Reference Sheet'!Q49","v":"9-12"},{"$f":"IF(M350=1,SUM(ADM!F350:J350),IF(N350=1,SUM(ADM!F350:L350),SUM(ADM!F350:K350,0)))","v":0},{"$f":"ADM!S350-'School Resources'!H350-'School Resources'!F350","v":0},{"$f":"IF(SUM(ADM!N350:R350)=ADM!S350,SUM(ADM!N350:R350),IF(OR(SUM(ADM!F350:O350)=ADM!S350,SUM(ADM!G350:O350)=ADM!S350,SUM(ADM!H350:O350)=ADM!S350,SUM(ADM!I350:O350)=ADM!S350,SUM(ADM!J350:O350)=ADM!S350,SUM(ADM!K350:O350)=ADM!S350,SUM(ADM!L350:O350)=ADM!S350,SUM(ADM!M350:O350)=ADM!S350,SUM(ADM!N350:O350)=ADM!S350),0,SUM(ADM!O350:R350)))","v":380.18900000000002},{"$f":"SUM(ADM!$F350:$R350)","v":380.18900000000002},"F",{"$f":"IF(I350<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F350:J350)=0,SUM(ADM!O350:R350)=0,ADM!K350>0,ADM!N350>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M350:R350)=0,ADM!L350>0),1,0)","v":0},"H",{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!F350/Inputs!$D$80)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!G350/Inputs!$D$81)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!H350/Inputs!$D$82)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!I350/Inputs!$D$83)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!J350/Inputs!$D$84)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(M350=1,ADM!K350/Inputs!$D$95,ADM!K350/Inputs!$D$85))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(N350=1,ADM!L350/Inputs!$D$96,ADM!L350/Inputs!$D$86))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!M350/Inputs!$D$87)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!N350/Inputs!$D$88)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!O350/Inputs!$D$89)","v":5.4842380952380951},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!P350/Inputs!$D$90)","v":4.6663809523809521},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!Q350/Inputs!$D$91)","v":4.1459999999999999},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,ADM!R350/Inputs!$D$92)","v":3.8076190476190472},0,0,{"$f":"IF(SUM(ADM!N350:R350)=ADM!S350,SUM(X350:AB350),IF(OR(SUM(ADM!F350:O350)=ADM!S350,SUM(ADM!G350:O350)=ADM!S350,SUM(ADM!H350:O350)=ADM!S350,SUM(ADM!I350:O350)=ADM!S350,SUM(ADM!J350:O350)=ADM!S350,SUM(ADM!K350:O350)=ADM!S350,SUM(ADM!L350:O350)=ADM!S350,SUM(ADM!M350:O350)=ADM!S350,SUM(ADM!N350:O350)=ADM!S350),SUM(Z350:AB350),SUM(Y350:AB350)))","v":18.104238095238095},18.104238095238095,{"$f":"Inputs!$D$39*AC350","v":0},{"$f":"Inputs!$D$40*AD350","v":0},{"$f":"Inputs!$D$41*AE350","v":5.9743985714285719},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'Voc Ed'!H350)","v":0.62709047619047609},6.6014890476190482,{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$72=1,$F350=0,Inputs!$D$74<=$AC350+$AG350),0,IF(AND($F350>0,$F350<=Inputs!$D$104,Inputs!$D$72=2),$F350/Inputs!$D$94-($AC350+$AG350),Inputs!$D$74-($AC350+$AG350)))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$72=1,$G350=0,Inputs!$D$75<=$AD350+$AH350),0,IF(Inputs!$D$72=2,IF(AND($G350>0,$G350<=Inputs!$D$104),$G350/Inputs!$D$94-($AD350+$AH350),Inputs!$D$75-($AD350+$AH350))))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$72=1,$H350=0,Inputs!$D$76<=$AE350+$AI350+AJ350),0,IF(Inputs!$D$72=2,IF(AND($H350>0,$H350<=Inputs!$D$104),$H350/Inputs!$D$94-($AE350+$AI350+$AJ350),Inputs!$D$76-($AE350+$AI350+$AJ350))))","v":0},{"$f":"IF(OR(J350=\"T\",K350=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O350=\"EM\",(AD350+AH350+AJ350)<Inputs!$D$75),Inputs!$D$75-(AD350+AH350+AJ350),IF(AND(O350=\"M\",(AD350+AH350+AJ350)<Inputs!$D$75),Inputs!$D$75-(AD350+AH350+AJ350),IF(AND(OR(O350=\"MH\",O350=\"H\",O350=\"EMH\"),(AD350+AE350+AH350+AI350+AJ350)<Inputs!$D$76),Inputs!$D$76-(AD350+AE350+AH350+AI350+AJ350),0)))),0))","v":0},0,{"$f":"IF($J350=\"T\",$I350/Inputs!$D$93,0)","v":0},{"$f":"IF(L350=1,(I350/7)*1.5,IF($J350=\"T\",0,IF(AND($K350=\"T\",($I350/Inputs!$D$94)>=1),$I350/Inputs!$D$94,IF(AND($K350=\"T\",($I350/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L350","v":0},0,{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$234=0,O350=\"M\",O350=\"H\"), 0,(F350*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$234=0,O350=\"E\",O350=\"H\"), 0,(SUM(F350:G350)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",Inputs!$D$234=0,O350=\"E\",O350=\"M\"), 0,(SUM(F350:H350)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'At-Risk'!T350/100)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'At-Risk'!U350/100)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'At-Risk'!V350/100)","v":1.85},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(AND(O350=\"E\", SUM(AX350:AZ350)<1/Inputs!$D$253*F350),1/Inputs!$D$253*F350-SUM(AX350:AZ350),IF(AND(O350=\"M\", SUM(AX350:AZ350)<1/Inputs!$D$256*SUM(F350:G350)),1/Inputs!$D$256* SUM(F350:G350)-SUM(AX350:AZ350),IF(AND(O350=\"H\",SUM(AX350:AZ350)<1/Inputs!$D$260*SUM(F350:H350)),1/Inputs!$D$260*SUM(F350:H350)-SUM(AX350:AZ350),0))))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'At-Risk'!AJ350/100)","v":0.19},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F350:$R350)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F350:$K350)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J350:$K350)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L350:$N350)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O350:$R350)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F350:$R350)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F350:$K350)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J350:$K350)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L350:$N350)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O350:$R350)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",F350=0,Inputs!$D$247=0,O350=\"M\",O350=\"H\"),0,1/Inputs!$D$253*F350)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",G350=0,Inputs!$D$247=0,O350=\"H\",O350=\"E\"),0,IF(SUM(F350:G350)<Inputs!$D$254,1/Inputs!$D$254*SUM(F350:G350),IF(SUM(F350:G350)>Inputs!$D$257,1/Inputs!$D$257*SUM(F350:G350),1)))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",H350=0,Inputs!$D$247=0,O350=\"E\",O350=\"M\"),0,IF(SUM(F350:H350)<Inputs!$D$258,1/Inputs!$D$258*SUM(F350:H350),IF(SUM(F350:H350)>Inputs!$D$261,1/Inputs!$D$261*SUM(F350:H350),1)))","v":1},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",G350=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G350)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",H350=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H350)","v":1.2069492063492064},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,'At-Risk'!S350/100)","v":1.85},{"$f":"IF(OR($J350=\"T\",$K350=\"T\"),0,IF(AND(O350=\"E\",'At-Risk'!S350/100<1/Inputs!$D$253*F350),1/Inputs!$D$253*F350-'At-Risk'!S350/100,IF(AND(O350=\"M\",'At-Risk'!S350/100<1/Inputs!$D$256*SUM(F350:G350)),1/Inputs!$D$256* SUM(F350:G350)-'At-Risk'!S350/100,IF(AND(O350=\"H\",'At-Risk'!S350/100<1/Inputs!$D$260*SUM(F350:H350)),1/Inputs!$D$260*SUM(F350:H350)-'At-Risk'!S350/100,0))))","v":0},1.520756,{"$f":"IF(OR(J350=\"T\",K350=\"T\"),0,IF(O350=\"E\",2/Inputs!$D$253*F350,IF(O350=\"M\",2/Inputs!$D$256*SUM(F350:G350),IF(O350=\"H\",5/Inputs!$D$261*SUM(F350:H350),0))))","v":3.0173730158730159},10.635078222222223,{"$f":"IF(OR($J350=\"T\",$K350=\"T\",F350=0,O350=\"M\",O350=\"H\"),0,IF(F350<Inputs!$D$251,1/Inputs!$D$251*F350,1))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",G350=0,O350=\"E\",O350=\"H\"),0,IF(SUM(F350:G350)<Inputs!$D$254,1/Inputs!$D$254*SUM(F350:G350),1))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",H350=0,O350=\"E\",O350=\"M\"),0,IF(SUM(F350:H350)<Inputs!$D$258,1/Inputs!$D$258*SUM(F350:H350),1))","v":1},0,{"$f":"IF(OR($J350=\"T\",$K350=\"T\",F350=0),0,IF(AND(O350=\"E\",F350>Inputs!$D$253),(F350-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",G350=0),0,IF(AND(O350=\"M\",SUM(F350:G350)>Inputs!$D$256),(SUM(F350:G350)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",H350=0),0,IF(AND(O350=\"H\",SUM(F350:H350)>Inputs!$D$260),(SUM(F350:H350)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0.20694920634920641},{"$f":"IF(OR($K350=\"T\",$J350=\"T\",O350=\"M\",O350=\"H\"),0,IF(F350<Inputs!$D$251,1/Inputs!$D$251*F350,IF(F350>Inputs!$D$253,1/Inputs!$D$253*F350,1)))","v":0},{"$f":"IF(OR($K350=\"T\",$J350=\"T\",O350=\"E\",O350=\"H\"),0,IF(SUM(F350:G350)<Inputs!$D$254,1/Inputs!$D$254*SUM(F350:G350),IF(SUM(F350:G350)>Inputs!$D$256,1/Inputs!$D$256*SUM(F350:G350),1)))","v":0},{"$f":"IF(OR($K350=\"T\",$J350=\"T\",O350=\"E\",O350=\"M\"),0,IF(SUM(F350:H350)<Inputs!$D$258,1/Inputs!$D$258*SUM(F350:H350),IF(SUM(F350:H350)>Inputs!$D$261,1/Inputs!$D$261*SUM(F350:H350),1)))","v":1},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",F350=0,O350=\"M\",O350=\"H\"),0,1/Inputs!$D$253*F350)","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",G350=0,O350=\"E\",O350=\"H\"),0,1/Inputs!$D$256*SUM(F350:G350))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",H350=0,O350=\"E\",O350=\"M\"),0,4/Inputs!$D$261*SUM(F350:H350))","v":2.4138984126984129},4.6208476190476198,0,0,0,0,0,0,0,0,0,419967.53621103108,357338.33534600266,317489.02489167772,291576.76280452241,0,0,1386371.659253234,1386371.659253234,0,0,457502.64755356725,48020.825809110494,505523.47336267773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141667.79933661452,0,14549.665877814465,0,0,0,0,76577.188830602448,0,78318.483625617489,141667.79933661452,0,116455.21937727166,110606.19805512094,{"$f":"0.05*($AF350+AK350+AP350+AT350+SUM(AU350:BD350))*175*Inputs!$D$228*(1+0.0765)","v":25264.110281083667},705106.46472073963,0,0,112854.09002924462,0,0,0,19935.428809512614,0,0,53728.708219534674,0,0,107077.67389308385,293595.90095137572,{"$f":"Inputs!$D$152*F350+Inputs!$D$153*G350+Inputs!$D$154*H350","v":156381.47553385192},{"$f":"Inputs!$D$155*I350","v":111809.41324696095},{"$f":"'Voc Ed'!L350","v":43928.723139879003},{"$f":"Inputs!$D$156*$I350","v":11180.941324696096},{"$f":"Inputs!$D$157*$I350","v":44723.765298784383},{"$f":"Inputs!$D$158*$I350","v":14331.491989262475},{"$f":"IF(Inputs!$D$100=1,0,Activities!R350)","v":367467.05315255286},749822.86368598766,3640420.3619740149]
["2202000","Washakie #2",{"$f":"'School Reference Sheet'!C50","v":"2202049"},{"$f":"'School Reference Sheet'!D50","v":"Ten Sleep K-12"},{"$f":"'School Reference Sheet'!E50","v":"K-12"},{"$f":"IF(M351=1,SUM(ADM!F351:J351),IF(N351=1,SUM(ADM!F351:L351),SUM(ADM!F351:K351,0)))","v":40.028333333333336},{"$f":"ADM!S351-'School Resources'!H351-'School Resources'!F351","v":24.853000000000009},{"$f":"IF(SUM(ADM!N351:R351)=ADM!S351,SUM(ADM!N351:R351),IF(OR(SUM(ADM!F351:O351)=ADM!S351,SUM(ADM!G351:O351)=ADM!S351,SUM(ADM!H351:O351)=ADM!S351,SUM(ADM!I351:O351)=ADM!S351,SUM(ADM!J351:O351)=ADM!S351,SUM(ADM!K351:O351)=ADM!S351,SUM(ADM!L351:O351)=ADM!S351,SUM(ADM!M351:O351)=ADM!S351,SUM(ADM!N351:O351)=ADM!S351),0,SUM(ADM!O351:R351)))","v":36.764000000000003},{"$f":"SUM(ADM!$F351:$R351)","v":101.64533333333335},"F",{"$f":"IF(I351<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F351:J351)=0,SUM(ADM!O351:R351)=0,ADM!K351>0,ADM!N351>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M351:R351)=0,ADM!L351>0),1,0)","v":0},"H",{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!F351/Inputs!$D$80)","v":0.34583333333333338},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!G351/Inputs!$D$81)","v":0.4228541666666667},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!H351/Inputs!$D$82)","v":0.46881250000000002},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!I351/Inputs!$D$83)","v":0.39904166666666668},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!J351/Inputs!$D$84)","v":0.41929166666666667},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(M351=1,ADM!K351/Inputs!$D$95,ADM!K351/Inputs!$D$85))","v":0.44593750000000004},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(N351=1,ADM!L351/Inputs!$D$96,ADM!L351/Inputs!$D$86))","v":0.34730158730158733},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!M351/Inputs!$D$87)","v":0.42720634920634926},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!N351/Inputs!$D$88)","v":0.40896825396825393},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!O351/Inputs!$D$89)","v":0.35011111111111115},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!P351/Inputs!$D$90)","v":0.39347619047619048},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!Q351/Inputs!$D$91)","v":0.4518888888888889},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,ADM!R351/Inputs!$D$92)","v":0.55519047619047623},2.5017708333333335,1.1834761904761899,{"$f":"IF(SUM(ADM!N351:R351)=ADM!S351,SUM(X351:AB351),IF(OR(SUM(ADM!F351:O351)=ADM!S351,SUM(ADM!G351:O351)=ADM!S351,SUM(ADM!H351:O351)=ADM!S351,SUM(ADM!I351:O351)=ADM!S351,SUM(ADM!J351:O351)=ADM!S351,SUM(ADM!K351:O351)=ADM!S351,SUM(ADM!L351:O351)=ADM!S351,SUM(ADM!M351:O351)=ADM!S351,SUM(ADM!N351:O351)=ADM!S351),SUM(Z351:AB351),SUM(Y351:AB351)))","v":1.7506666666666668},5.4359136904761902,{"$f":"Inputs!$D$39*AC351","v":0.50035416666666677},{"$f":"Inputs!$D$40*AD351","v":0.3905471428571427},{"$f":"Inputs!$D$41*AE351","v":0.57772000000000012},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'Voc Ed'!H351)","v":8.7828571428571436E-2},1.5564498809523808,{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$72=1,$F351=0,Inputs!$D$74<=$AC351+$AG351),0,IF(AND($F351>0,$F351<=Inputs!$D$104,Inputs!$D$72=2),$F351/Inputs!$D$94-($AC351+$AG351),Inputs!$D$74-($AC351+$AG351)))","v":2.7162083333333333},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$72=1,$G351=0,Inputs!$D$75<=$AD351+$AH351),0,IF(Inputs!$D$72=2,IF(AND($G351>0,$G351<=Inputs!$D$104),$G351/Inputs!$D$94-($AD351+$AH351),Inputs!$D$75-($AD351+$AH351))))","v":1.9764052380952399},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$72=1,$H351=0,Inputs!$D$76<=$AE351+$AI351+AJ351),0,IF(Inputs!$D$72=2,IF(AND($H351>0,$H351<=Inputs!$D$104),$H351/Inputs!$D$94-($AE351+$AI351+$AJ351),Inputs!$D$76-($AE351+$AI351+$AJ351))))","v":2.8357847619047623},{"$f":"IF(OR(J351=\"T\",K351=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O351=\"EM\",(AD351+AH351+AJ351)<Inputs!$D$75),Inputs!$D$75-(AD351+AH351+AJ351),IF(AND(O351=\"M\",(AD351+AH351+AJ351)<Inputs!$D$75),Inputs!$D$75-(AD351+AH351+AJ351),IF(AND(OR(O351=\"MH\",O351=\"H\",O351=\"EMH\"),(AD351+AE351+AH351+AI351+AJ351)<Inputs!$D$76),Inputs!$D$76-(AD351+AE351+AH351+AI351+AJ351),0)))),0))","v":0},7.5283983333333353,{"$f":"IF($J351=\"T\",$I351/Inputs!$D$93,0)","v":0},{"$f":"IF(L351=1,(I351/7)*1.5,IF($J351=\"T\",0,IF(AND($K351=\"T\",($I351/Inputs!$D$94)>=1),$I351/Inputs!$D$94,IF(AND($K351=\"T\",($I351/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L351","v":1.9892380952380915},0,{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$234=0,O351=\"M\",O351=\"H\"), 0,(F351*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$234=0,O351=\"E\",O351=\"H\"), 0,(SUM(F351:G351)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",Inputs!$D$234=0,O351=\"E\",O351=\"M\"), 0,(SUM(F351:H351)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'At-Risk'!T351/100)","v":0.14000000000000001},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'At-Risk'!U351/100)","v":0.09},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'At-Risk'!V351/100)","v":0.1},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(AND(O351=\"E\", SUM(AX351:AZ351)<1/Inputs!$D$253*F351),1/Inputs!$D$253*F351-SUM(AX351:AZ351),IF(AND(O351=\"M\", SUM(AX351:AZ351)<1/Inputs!$D$256*SUM(F351:G351)),1/Inputs!$D$256* SUM(F351:G351)-SUM(AX351:AZ351),IF(AND(O351=\"H\",SUM(AX351:AZ351)<1/Inputs!$D$260*SUM(F351:H351)),1/Inputs!$D$260*SUM(F351:H351)-SUM(AX351:AZ351),0))))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'At-Risk'!AJ351/100)","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F351:$R351)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F351:$K351)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J351:$K351)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L351:$N351)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O351:$R351)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F351:$R351)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F351:$K351)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J351:$K351)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L351:$N351)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O351:$R351)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",F351=0,Inputs!$D$247=0,O351=\"M\",O351=\"H\"),0,1/Inputs!$D$253*F351)","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",G351=0,Inputs!$D$247=0,O351=\"H\",O351=\"E\"),0,IF(SUM(F351:G351)<Inputs!$D$254,1/Inputs!$D$254*SUM(F351:G351),IF(SUM(F351:G351)>Inputs!$D$257,1/Inputs!$D$257*SUM(F351:G351),1)))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",H351=0,Inputs!$D$247=0,O351=\"E\",O351=\"M\"),0,IF(SUM(F351:H351)<Inputs!$D$258,1/Inputs!$D$258*SUM(F351:H351),IF(SUM(F351:H351)>Inputs!$D$261,1/Inputs!$D$261*SUM(F351:H351),1)))","v":0.96805079365079394},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",G351=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G351)","v":7.8898412698412732E-2},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",H351=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H351)","v":0.11671111111111113},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,'At-Risk'!S351/100)","v":0.33},{"$f":"IF(OR($J351=\"T\",$K351=\"T\"),0,IF(AND(O351=\"E\",'At-Risk'!S351/100<1/Inputs!$D$253*F351),1/Inputs!$D$253*F351-'At-Risk'!S351/100,IF(AND(O351=\"M\",'At-Risk'!S351/100<1/Inputs!$D$256*SUM(F351:G351)),1/Inputs!$D$256* SUM(F351:G351)-'At-Risk'!S351/100,IF(AND(O351=\"H\",'At-Risk'!S351/100<1/Inputs!$D$260*SUM(F351:H351)),1/Inputs!$D$260*SUM(F351:H351)-'At-Risk'!S351/100,0))))","v":0},0.24646800000000005,{"$f":"IF(OR(J351=\"T\",K351=\"T\"),0,IF(O351=\"E\",2/Inputs!$D$253*F351,IF(O351=\"M\",2/Inputs!$D$256*SUM(F351:G351),IF(O351=\"H\",5/Inputs!$D$261*SUM(F351:H351),0))))","v":0.80670899470899482},2.8768373121693127,{"$f":"IF(OR($J351=\"T\",$K351=\"T\",F351=0,O351=\"M\",O351=\"H\"),0,IF(F351<Inputs!$D$251,1/Inputs!$D$251*F351,1))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",G351=0,O351=\"E\",O351=\"H\"),0,IF(SUM(F351:G351)<Inputs!$D$254,1/Inputs!$D$254*SUM(F351:G351),1))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",H351=0,O351=\"E\",O351=\"M\"),0,IF(SUM(F351:H351)<Inputs!$D$258,1/Inputs!$D$258*SUM(F351:H351),1))","v":0.96805079365079394},0,{"$f":"IF(OR($J351=\"T\",$K351=\"T\",F351=0),0,IF(AND(O351=\"E\",F351>Inputs!$D$253),(F351-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",G351=0),0,IF(AND(O351=\"M\",SUM(F351:G351)>Inputs!$D$256),(SUM(F351:G351)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",H351=0),0,IF(AND(O351=\"H\",SUM(F351:H351)>Inputs!$D$260),(SUM(F351:H351)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K351=\"T\",$J351=\"T\",O351=\"M\",O351=\"H\"),0,IF(F351<Inputs!$D$251,1/Inputs!$D$251*F351,IF(F351>Inputs!$D$253,1/Inputs!$D$253*F351,1)))","v":0},{"$f":"IF(OR($K351=\"T\",$J351=\"T\",O351=\"E\",O351=\"H\"),0,IF(SUM(F351:G351)<Inputs!$D$254,1/Inputs!$D$254*SUM(F351:G351),IF(SUM(F351:G351)>Inputs!$D$256,1/Inputs!$D$256*SUM(F351:G351),1)))","v":0},{"$f":"IF(OR($K351=\"T\",$J351=\"T\",O351=\"E\",O351=\"M\"),0,IF(SUM(F351:H351)<Inputs!$D$258,1/Inputs!$D$258*SUM(F351:H351),IF(SUM(F351:H351)>Inputs!$D$261,1/Inputs!$D$261*SUM(F351:H351),1)))","v":0.96805079365079394},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",F351=0,O351=\"M\",O351=\"H\"),0,1/Inputs!$D$253*F351)","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",G351=0,O351=\"E\",O351=\"H\"),0,1/Inputs!$D$256*SUM(F351:G351))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",H351=0,O351=\"E\",O351=\"M\"),0,4/Inputs!$D$261*SUM(F351:H351))","v":0.64536719576719592},2.5814687830687837,24856.210616808537,30391.95824634716,33695.13900662907,28680.47338279221,30135.909329752325,32051.035436914866,24961.738992347484,30704.764316272405,29393.930764983219,25163.668965000386,28280.463797134449,32478.781872629821,39903.416121359136,179810.72601924418,85060.434073603057,125826.3307561238,390697.49084897107,35962.145203848835,28069.943244289014,41522.689149520855,6312.5362976442912,111867.31389530298,195223.07396375079,142050.92490291732,203817.43606508247,0,541091.43493175053,0,0,142973.26572207335,142973.26572207335,0,0,0,10062.273213551409,6468.6042087116184,7187.3380096795772,0,0,0,0,0,0,69577.082645068323,4746.2837840581451,7020.9784346804654,23718.215431942604,0,17714.488245697063,28769.824464527759,{"$f":"0.05*($AF351+AK351+AP351+AT351+SUM(AU351:BD351))*175*Inputs!$D$228*(1+0.0765)","v":14028.083234230613},189293.17167214755,0,0,101422.3095651281,0,0,0,0,0,0,49409.860587947653,0,0,27294.519856791256,178126.69000986702,{"$f":"Inputs!$D$152*F351+Inputs!$D$153*G351+Inputs!$D$154*H351","v":36917.692028413876},{"$f":"Inputs!$D$155*I351","v":29892.777222096807},{"$f":"'Voc Ed'!L351","v":15188.606137390876},{"$f":"Inputs!$D$156*$I351","v":2989.2777222096806},{"$f":"Inputs!$D$157*$I351","v":11957.110888838723},{"$f":"Inputs!$D$158*$I351","v":3831.5923932901292},{"$f":"IF(Inputs!$D$100=1,0,Activities!R351)","v":86903.883192938782},187680.93958517886,1741730.3066652913]
["2301000","Weston #1",{"$f":"'School Reference Sheet'!C51","v":"2301001"},{"$f":"'School Reference Sheet'!D51","v":"Newcastle Elementary 3-5"},{"$f":"'School Reference Sheet'!E51","v":"3-5"},{"$f":"IF(M352=1,SUM(ADM!F352:J352),IF(N352=1,SUM(ADM!F352:L352),SUM(ADM!F352:K352,0)))","v":205.16000000000003},{"$f":"ADM!S352-'School Resources'!H352-'School Resources'!F352","v":0},{"$f":"IF(SUM(ADM!N352:R352)=ADM!S352,SUM(ADM!N352:R352),IF(OR(SUM(ADM!F352:O352)=ADM!S352,SUM(ADM!G352:O352)=ADM!S352,SUM(ADM!H352:O352)=ADM!S352,SUM(ADM!I352:O352)=ADM!S352,SUM(ADM!J352:O352)=ADM!S352,SUM(ADM!K352:O352)=ADM!S352,SUM(ADM!L352:O352)=ADM!S352,SUM(ADM!M352:O352)=ADM!S352,SUM(ADM!N352:O352)=ADM!S352),0,SUM(ADM!O352:R352)))","v":0},{"$f":"SUM(ADM!$F352:$R352)","v":205.16000000000003},"F",{"$f":"IF(I352<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F352:J352)=0,SUM(ADM!O352:R352)=0,ADM!K352>0,ADM!N352>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M352:R352)=0,ADM!L352>0),1,0)","v":0},"E",{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!F352/Inputs!$D$80)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!G352/Inputs!$D$81)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!H352/Inputs!$D$82)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!I352/Inputs!$D$83)","v":4.5389375000000003},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!J352/Inputs!$D$84)","v":4.2750000000000004},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(M352=1,ADM!K352/Inputs!$D$95,ADM!K352/Inputs!$D$85))","v":4.0085625},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(N352=1,ADM!L352/Inputs!$D$96,ADM!L352/Inputs!$D$86))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!M352/Inputs!$D$87)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!N352/Inputs!$D$88)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!O352/Inputs!$D$89)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!P352/Inputs!$D$90)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!Q352/Inputs!$D$91)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,ADM!R352/Inputs!$D$92)","v":0},12.822500000000002,0,{"$f":"IF(SUM(ADM!N352:R352)=ADM!S352,SUM(X352:AB352),IF(OR(SUM(ADM!F352:O352)=ADM!S352,SUM(ADM!G352:O352)=ADM!S352,SUM(ADM!H352:O352)=ADM!S352,SUM(ADM!I352:O352)=ADM!S352,SUM(ADM!J352:O352)=ADM!S352,SUM(ADM!K352:O352)=ADM!S352,SUM(ADM!L352:O352)=ADM!S352,SUM(ADM!M352:O352)=ADM!S352,SUM(ADM!N352:O352)=ADM!S352),SUM(Z352:AB352),SUM(Y352:AB352)))","v":0},12.822500000000002,{"$f":"Inputs!$D$39*AC352","v":2.5645000000000007},{"$f":"Inputs!$D$40*AD352","v":0},{"$f":"Inputs!$D$41*AE352","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'Voc Ed'!H352)","v":0},2.5645000000000007,{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$72=1,$F352=0,Inputs!$D$74<=$AC352+$AG352),0,IF(AND($F352>0,$F352<=Inputs!$D$104,Inputs!$D$72=2),$F352/Inputs!$D$94-($AC352+$AG352),Inputs!$D$74-($AC352+$AG352)))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$72=1,$G352=0,Inputs!$D$75<=$AD352+$AH352),0,IF(Inputs!$D$72=2,IF(AND($G352>0,$G352<=Inputs!$D$104),$G352/Inputs!$D$94-($AD352+$AH352),Inputs!$D$75-($AD352+$AH352))))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$72=1,$H352=0,Inputs!$D$76<=$AE352+$AI352+AJ352),0,IF(Inputs!$D$72=2,IF(AND($H352>0,$H352<=Inputs!$D$104),$H352/Inputs!$D$94-($AE352+$AI352+$AJ352),Inputs!$D$76-($AE352+$AI352+$AJ352))))","v":0},{"$f":"IF(OR(J352=\"T\",K352=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O352=\"EM\",(AD352+AH352+AJ352)<Inputs!$D$75),Inputs!$D$75-(AD352+AH352+AJ352),IF(AND(O352=\"M\",(AD352+AH352+AJ352)<Inputs!$D$75),Inputs!$D$75-(AD352+AH352+AJ352),IF(AND(OR(O352=\"MH\",O352=\"H\",O352=\"EMH\"),(AD352+AE352+AH352+AI352+AJ352)<Inputs!$D$76),Inputs!$D$76-(AD352+AE352+AH352+AI352+AJ352),0)))),0))","v":0},0,{"$f":"IF($J352=\"T\",$I352/Inputs!$D$93,0)","v":0},{"$f":"IF(L352=1,(I352/7)*1.5,IF($J352=\"T\",0,IF(AND($K352=\"T\",($I352/Inputs!$D$94)>=1),$I352/Inputs!$D$94,IF(AND($K352=\"T\",($I352/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L352","v":0},0,{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$234=0,O352=\"M\",O352=\"H\"), 0,(F352*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$234=0,O352=\"E\",O352=\"H\"), 0,(SUM(F352:G352)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",Inputs!$D$234=0,O352=\"E\",O352=\"M\"), 0,(SUM(F352:H352)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'At-Risk'!T352/100)","v":0.79},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'At-Risk'!U352/100)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'At-Risk'!V352/100)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(AND(O352=\"E\", SUM(AX352:AZ352)<1/Inputs!$D$253*F352),1/Inputs!$D$253*F352-SUM(AX352:AZ352),IF(AND(O352=\"M\", SUM(AX352:AZ352)<1/Inputs!$D$256*SUM(F352:G352)),1/Inputs!$D$256* SUM(F352:G352)-SUM(AX352:AZ352),IF(AND(O352=\"H\",SUM(AX352:AZ352)<1/Inputs!$D$260*SUM(F352:H352)),1/Inputs!$D$260*SUM(F352:H352)-SUM(AX352:AZ352),0))))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'At-Risk'!AJ352/100)","v":0.03},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F352:$R352)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F352:$K352)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J352:$K352)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L352:$N352)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O352:$R352)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F352:$R352)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F352:$K352)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J352:$K352)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L352:$N352)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O352:$R352)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",F352=0,Inputs!$D$247=0,O352=\"M\",O352=\"H\"),0,1/Inputs!$D$253*F352)","v":0.71236111111111111},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",G352=0,Inputs!$D$247=0,O352=\"H\",O352=\"E\"),0,IF(SUM(F352:G352)<Inputs!$D$254,1/Inputs!$D$254*SUM(F352:G352),IF(SUM(F352:G352)>Inputs!$D$257,1/Inputs!$D$257*SUM(F352:G352),1)))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",H352=0,Inputs!$D$247=0,O352=\"E\",O352=\"M\"),0,IF(SUM(F352:H352)<Inputs!$D$258,1/Inputs!$D$258*SUM(F352:H352),IF(SUM(F352:H352)>Inputs!$D$261,1/Inputs!$D$261*SUM(F352:H352),1)))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",G352=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G352)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",H352=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H352)","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,'At-Risk'!S352/100)","v":0.79},{"$f":"IF(OR($J352=\"T\",$K352=\"T\"),0,IF(AND(O352=\"E\",'At-Risk'!S352/100<1/Inputs!$D$253*F352),1/Inputs!$D$253*F352-'At-Risk'!S352/100,IF(AND(O352=\"M\",'At-Risk'!S352/100<1/Inputs!$D$256*SUM(F352:G352)),1/Inputs!$D$256* SUM(F352:G352)-'At-Risk'!S352/100,IF(AND(O352=\"H\",'At-Risk'!S352/100<1/Inputs!$D$260*SUM(F352:H352)),1/Inputs!$D$260*SUM(F352:H352)-'At-Risk'!S352/100,0))))","v":0},0,{"$f":"IF(OR(J352=\"T\",K352=\"T\"),0,IF(O352=\"E\",2/Inputs!$D$253*F352,IF(O352=\"M\",2/Inputs!$D$256*SUM(F352:G352),IF(O352=\"H\",5/Inputs!$D$261*SUM(F352:H352),0))))","v":1.4247222222222222},3.7470833333333333,{"$f":"IF(OR($J352=\"T\",$K352=\"T\",F352=0,O352=\"M\",O352=\"H\"),0,IF(F352<Inputs!$D$251,1/Inputs!$D$251*F352,1))","v":1},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",G352=0,O352=\"E\",O352=\"H\"),0,IF(SUM(F352:G352)<Inputs!$D$254,1/Inputs!$D$254*SUM(F352:G352),1))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",H352=0,O352=\"E\",O352=\"M\"),0,IF(SUM(F352:H352)<Inputs!$D$258,1/Inputs!$D$258*SUM(F352:H352),1))","v":0},0,{"$f":"IF(OR($J352=\"T\",$K352=\"T\",F352=0),0,IF(AND(O352=\"E\",F352>Inputs!$D$253),(F352-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",G352=0),0,IF(AND(O352=\"M\",SUM(F352:G352)>Inputs!$D$256),(SUM(F352:G352)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",H352=0),0,IF(AND(O352=\"H\",SUM(F352:H352)>Inputs!$D$260),(SUM(F352:H352)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K352=\"T\",$J352=\"T\",O352=\"M\",O352=\"H\"),0,IF(F352<Inputs!$D$251,1/Inputs!$D$251*F352,IF(F352>Inputs!$D$253,1/Inputs!$D$253*F352,1)))","v":1},{"$f":"IF(OR($K352=\"T\",$J352=\"T\",O352=\"E\",O352=\"H\"),0,IF(SUM(F352:G352)<Inputs!$D$254,1/Inputs!$D$254*SUM(F352:G352),IF(SUM(F352:G352)>Inputs!$D$256,1/Inputs!$D$256*SUM(F352:G352),1)))","v":0},{"$f":"IF(OR($K352=\"T\",$J352=\"T\",O352=\"E\",O352=\"M\"),0,IF(SUM(F352:H352)<Inputs!$D$258,1/Inputs!$D$258*SUM(F352:H352),IF(SUM(F352:H352)>Inputs!$D$261,1/Inputs!$D$261*SUM(F352:H352),1)))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",F352=0,O352=\"M\",O352=\"H\"),0,1/Inputs!$D$253*F352)","v":0.71236111111111111},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",G352=0,O352=\"E\",O352=\"H\"),0,1/Inputs!$D$256*SUM(F352:G352))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",H352=0,O352=\"E\",O352=\"M\"),0,4/Inputs!$D$261*SUM(F352:H352))","v":0},2.712361111111111,0,0,0,332893.45102193049,313535.82267188147,293994.84003956814,0,0,0,0,0,0,0,940424.1137333801,0,0,940424.1137333801,188084.82274667604,0,0,0,188084.82274667604,0,0,0,0,0,0,0,0,0,0,0,0,57939.953195505579,0,0,0,2200.2513871710976,0,0,52245.784096298892,0,0,0,0,57939.953195505579,0,0,51886.171264729746,{"$f":"0.05*($AF352+AK352+AP352+AT352+SUM(AU352:BD352))*175*Inputs!$D$228*(1+0.0765)","v":15309.190628413122},237521.30376762402,109905.84712940863,0,0,0,0,0,0,54604.646295094943,0,0,32078.696543615795,0,0,196589.18996811938,{"$f":"Inputs!$D$152*F352+Inputs!$D$153*G352+Inputs!$D$154*H352","v":68919.812042475212},{"$f":"Inputs!$D$155*I352","v":60335.304866123188},{"$f":"'Voc Ed'!L352","v":0},{"$f":"Inputs!$D$156*$I352","v":6033.5304866123188},{"$f":"Inputs!$D$157*$I352","v":24134.121946449275},{"$f":"Inputs!$D$158*$I352","v":7733.6506224985196},{"$f":"IF(Inputs!$D$100=1,0,Activities!R352)","v":4971.1037350000015},172127.52369915851,1734746.9539149581]
["2301000","Weston #1",{"$f":"'School Reference Sheet'!F51","v":"2301003"},{"$f":"'School Reference Sheet'!G51","v":"Newcastle Elementary K-2"},{"$f":"'School Reference Sheet'!H51","v":"K-2"},{"$f":"IF(M353=1,SUM(ADM!F353:J353),IF(N353=1,SUM(ADM!F353:L353),SUM(ADM!F353:K353,0)))","v":190.14466666666669},{"$f":"ADM!S353-'School Resources'!H353-'School Resources'!F353","v":0},{"$f":"IF(SUM(ADM!N353:R353)=ADM!S353,SUM(ADM!N353:R353),IF(OR(SUM(ADM!F353:O353)=ADM!S353,SUM(ADM!G353:O353)=ADM!S353,SUM(ADM!H353:O353)=ADM!S353,SUM(ADM!I353:O353)=ADM!S353,SUM(ADM!J353:O353)=ADM!S353,SUM(ADM!K353:O353)=ADM!S353,SUM(ADM!L353:O353)=ADM!S353,SUM(ADM!M353:O353)=ADM!S353,SUM(ADM!N353:O353)=ADM!S353),0,SUM(ADM!O353:R353)))","v":0},{"$f":"SUM(ADM!$F353:$R353)","v":190.14466666666669},"F",{"$f":"IF(I353<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F353:J353)=0,SUM(ADM!O353:R353)=0,ADM!K353>0,ADM!N353>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M353:R353)=0,ADM!L353>0),1,0)","v":0},"E",{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!F353/Inputs!$D$80)","v":3.6817916666666668},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!G353/Inputs!$D$81)","v":3.8023750000000001},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!H353/Inputs!$D$82)","v":4.3998750000000006},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!I353/Inputs!$D$83)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!J353/Inputs!$D$84)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(M353=1,ADM!K353/Inputs!$D$95,ADM!K353/Inputs!$D$85))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(N353=1,ADM!L353/Inputs!$D$96,ADM!L353/Inputs!$D$86))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!M353/Inputs!$D$87)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!N353/Inputs!$D$88)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!O353/Inputs!$D$89)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!P353/Inputs!$D$90)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!Q353/Inputs!$D$91)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,ADM!R353/Inputs!$D$92)","v":0},11.884041666666668,0,{"$f":"IF(SUM(ADM!N353:R353)=ADM!S353,SUM(X353:AB353),IF(OR(SUM(ADM!F353:O353)=ADM!S353,SUM(ADM!G353:O353)=ADM!S353,SUM(ADM!H353:O353)=ADM!S353,SUM(ADM!I353:O353)=ADM!S353,SUM(ADM!J353:O353)=ADM!S353,SUM(ADM!K353:O353)=ADM!S353,SUM(ADM!L353:O353)=ADM!S353,SUM(ADM!M353:O353)=ADM!S353,SUM(ADM!N353:O353)=ADM!S353),SUM(Z353:AB353),SUM(Y353:AB353)))","v":0},11.884041666666668,{"$f":"Inputs!$D$39*AC353","v":2.3768083333333339},{"$f":"Inputs!$D$40*AD353","v":0},{"$f":"Inputs!$D$41*AE353","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'Voc Ed'!H353)","v":0},2.3768083333333339,{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$72=1,$F353=0,Inputs!$D$74<=$AC353+$AG353),0,IF(AND($F353>0,$F353<=Inputs!$D$104,Inputs!$D$72=2),$F353/Inputs!$D$94-($AC353+$AG353),Inputs!$D$74-($AC353+$AG353)))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$72=1,$G353=0,Inputs!$D$75<=$AD353+$AH353),0,IF(Inputs!$D$72=2,IF(AND($G353>0,$G353<=Inputs!$D$104),$G353/Inputs!$D$94-($AD353+$AH353),Inputs!$D$75-($AD353+$AH353))))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$72=1,$H353=0,Inputs!$D$76<=$AE353+$AI353+AJ353),0,IF(Inputs!$D$72=2,IF(AND($H353>0,$H353<=Inputs!$D$104),$H353/Inputs!$D$94-($AE353+$AI353+$AJ353),Inputs!$D$76-($AE353+$AI353+$AJ353))))","v":0},{"$f":"IF(OR(J353=\"T\",K353=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O353=\"EM\",(AD353+AH353+AJ353)<Inputs!$D$75),Inputs!$D$75-(AD353+AH353+AJ353),IF(AND(O353=\"M\",(AD353+AH353+AJ353)<Inputs!$D$75),Inputs!$D$75-(AD353+AH353+AJ353),IF(AND(OR(O353=\"MH\",O353=\"H\",O353=\"EMH\"),(AD353+AE353+AH353+AI353+AJ353)<Inputs!$D$76),Inputs!$D$76-(AD353+AE353+AH353+AI353+AJ353),0)))),0))","v":0},0,{"$f":"IF($J353=\"T\",$I353/Inputs!$D$93,0)","v":0},{"$f":"IF(L353=1,(I353/7)*1.5,IF($J353=\"T\",0,IF(AND($K353=\"T\",($I353/Inputs!$D$94)>=1),$I353/Inputs!$D$94,IF(AND($K353=\"T\",($I353/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L353","v":0},0,{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$234=0,O353=\"M\",O353=\"H\"), 0,(F353*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$234=0,O353=\"E\",O353=\"H\"), 0,(SUM(F353:G353)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",Inputs!$D$234=0,O353=\"E\",O353=\"M\"), 0,(SUM(F353:H353)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'At-Risk'!T353/100)","v":0.7},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'At-Risk'!U353/100)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'At-Risk'!V353/100)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(AND(O353=\"E\", SUM(AX353:AZ353)<1/Inputs!$D$253*F353),1/Inputs!$D$253*F353-SUM(AX353:AZ353),IF(AND(O353=\"M\", SUM(AX353:AZ353)<1/Inputs!$D$256*SUM(F353:G353)),1/Inputs!$D$256* SUM(F353:G353)-SUM(AX353:AZ353),IF(AND(O353=\"H\",SUM(AX353:AZ353)<1/Inputs!$D$260*SUM(F353:H353)),1/Inputs!$D$260*SUM(F353:H353)-SUM(AX353:AZ353),0))))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'At-Risk'!AJ353/100)","v":0.02},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F353:$R353)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F353:$K353)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J353:$K353)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L353:$N353)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O353:$R353)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F353:$R353)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F353:$K353)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J353:$K353)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L353:$N353)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O353:$R353)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",F353=0,Inputs!$D$247=0,O353=\"M\",O353=\"H\"),0,1/Inputs!$D$253*F353)","v":0.6602245370370371},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",G353=0,Inputs!$D$247=0,O353=\"H\",O353=\"E\"),0,IF(SUM(F353:G353)<Inputs!$D$254,1/Inputs!$D$254*SUM(F353:G353),IF(SUM(F353:G353)>Inputs!$D$257,1/Inputs!$D$257*SUM(F353:G353),1)))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",H353=0,Inputs!$D$247=0,O353=\"E\",O353=\"M\"),0,IF(SUM(F353:H353)<Inputs!$D$258,1/Inputs!$D$258*SUM(F353:H353),IF(SUM(F353:H353)>Inputs!$D$261,1/Inputs!$D$261*SUM(F353:H353),1)))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",G353=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G353)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",H353=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H353)","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,'At-Risk'!S353/100)","v":0.7},{"$f":"IF(OR($J353=\"T\",$K353=\"T\"),0,IF(AND(O353=\"E\",'At-Risk'!S353/100<1/Inputs!$D$253*F353),1/Inputs!$D$253*F353-'At-Risk'!S353/100,IF(AND(O353=\"M\",'At-Risk'!S353/100<1/Inputs!$D$256*SUM(F353:G353)),1/Inputs!$D$256* SUM(F353:G353)-'At-Risk'!S353/100,IF(AND(O353=\"H\",'At-Risk'!S353/100<1/Inputs!$D$260*SUM(F353:H353)),1/Inputs!$D$260*SUM(F353:H353)-'At-Risk'!S353/100,0))))","v":0},0,{"$f":"IF(OR(J353=\"T\",K353=\"T\"),0,IF(O353=\"E\",2/Inputs!$D$253*F353,IF(O353=\"M\",2/Inputs!$D$256*SUM(F353:G353),IF(O353=\"H\",5/Inputs!$D$261*SUM(F353:H353),0))))","v":1.3204490740740742},3.4006736111111113,{"$f":"IF(OR($J353=\"T\",$K353=\"T\",F353=0,O353=\"M\",O353=\"H\"),0,IF(F353<Inputs!$D$251,1/Inputs!$D$251*F353,1))","v":1},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",G353=0,O353=\"E\",O353=\"H\"),0,IF(SUM(F353:G353)<Inputs!$D$254,1/Inputs!$D$254*SUM(F353:G353),1))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",H353=0,O353=\"E\",O353=\"M\"),0,IF(SUM(F353:H353)<Inputs!$D$258,1/Inputs!$D$258*SUM(F353:H353),1))","v":0},0,{"$f":"IF(OR($J353=\"T\",$K353=\"T\",F353=0),0,IF(AND(O353=\"E\",F353>Inputs!$D$253),(F353-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",G353=0),0,IF(AND(O353=\"M\",SUM(F353:G353)>Inputs!$D$256),(SUM(F353:G353)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",H353=0),0,IF(AND(O353=\"H\",SUM(F353:H353)>Inputs!$D$260),(SUM(F353:H353)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K353=\"T\",$J353=\"T\",O353=\"M\",O353=\"H\"),0,IF(F353<Inputs!$D$251,1/Inputs!$D$251*F353,IF(F353>Inputs!$D$253,1/Inputs!$D$253*F353,1)))","v":1},{"$f":"IF(OR($K353=\"T\",$J353=\"T\",O353=\"E\",O353=\"H\"),0,IF(SUM(F353:G353)<Inputs!$D$254,1/Inputs!$D$254*SUM(F353:G353),IF(SUM(F353:G353)>Inputs!$D$256,1/Inputs!$D$256*SUM(F353:G353),1)))","v":0},{"$f":"IF(OR($K353=\"T\",$J353=\"T\",O353=\"E\",O353=\"M\"),0,IF(SUM(F353:H353)<Inputs!$D$258,1/Inputs!$D$258*SUM(F353:H353),IF(SUM(F353:H353)>Inputs!$D$261,1/Inputs!$D$261*SUM(F353:H353),1)))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",F353=0,O353=\"M\",O353=\"H\"),0,1/Inputs!$D$253*F353)","v":0.6602245370370371},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",G353=0,O353=\"E\",O353=\"H\"),0,1/Inputs!$D$256*SUM(F353:G353))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",H353=0,O353=\"E\",O353=\"M\"),0,4/Inputs!$D$261*SUM(F353:H353))","v":0},2.660224537037037,270028.90739527741,278872.69560982345,322694.36907098116,0,0,0,0,0,0,0,0,0,0,871595.97207608202,0,0,871595.97207608202,174319.19441521642,0,0,0,174319.19441521642,0,0,0,0,0,0,0,0,0,0,0,0,51339.199033992278,0,0,0,1466.8342581140653,0,0,48421.99844867122,0,0,0,0,51339.199033992278,0,0,48088.705106948808,{"$f":"0.05*($AF353+AK353+AP353+AT353+SUM(AU353:BD353))*175*Inputs!$D$228*(1+0.0765)","v":14150.964917977584},214806.90079969622,109905.84712940863,0,0,0,0,0,0,54604.646295094943,0,0,29730.90788353957,0,0,194241.40130804313,{"$f":"Inputs!$D$152*F353+Inputs!$D$153*G353+Inputs!$D$154*H353","v":63875.680871250574},{"$f":"Inputs!$D$155*I353","v":55919.460089689535},{"$f":"'Voc Ed'!L353","v":0},{"$f":"Inputs!$D$156*$I353","v":5591.9460089689537},{"$f":"Inputs!$D$157*$I353","v":22367.784035875815},{"$f":"Inputs!$D$158*$I353","v":7167.6370624460915},{"$f":"IF(Inputs!$D$100=1,0,Activities!R353)","v":4607.2765775833341},159529.7846458143,1614493.2532448522]
["2301000","Weston #1",{"$f":"'School Reference Sheet'!I51","v":"2301050"},{"$f":"'School Reference Sheet'!J51","v":"Newcastle Middle School"},{"$f":"'School Reference Sheet'!K51","v":"6-8"},{"$f":"IF(M354=1,SUM(ADM!F354:J354),IF(N354=1,SUM(ADM!F354:L354),SUM(ADM!F354:K354,0)))","v":0},{"$f":"ADM!S354-'School Resources'!H354-'School Resources'!F354","v":165.47933333333336},{"$f":"IF(SUM(ADM!N354:R354)=ADM!S354,SUM(ADM!N354:R354),IF(OR(SUM(ADM!F354:O354)=ADM!S354,SUM(ADM!G354:O354)=ADM!S354,SUM(ADM!H354:O354)=ADM!S354,SUM(ADM!I354:O354)=ADM!S354,SUM(ADM!J354:O354)=ADM!S354,SUM(ADM!K354:O354)=ADM!S354,SUM(ADM!L354:O354)=ADM!S354,SUM(ADM!M354:O354)=ADM!S354,SUM(ADM!N354:O354)=ADM!S354),0,SUM(ADM!O354:R354)))","v":0},{"$f":"SUM(ADM!$F354:$R354)","v":165.47933333333336},"F",{"$f":"IF(I354<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F354:J354)=0,SUM(ADM!O354:R354)=0,ADM!K354>0,ADM!N354>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M354:R354)=0,ADM!L354>0),1,0)","v":0},"M",{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!F354/Inputs!$D$80)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!G354/Inputs!$D$81)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!H354/Inputs!$D$82)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!I354/Inputs!$D$83)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!J354/Inputs!$D$84)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(M354=1,ADM!K354/Inputs!$D$95,ADM!K354/Inputs!$D$85))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(N354=1,ADM!L354/Inputs!$D$96,ADM!L354/Inputs!$D$86))","v":2.4242698412698416},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!M354/Inputs!$D$87)","v":2.680539682539683},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!N354/Inputs!$D$88)","v":2.7751587301587302},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!O354/Inputs!$D$89)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!P354/Inputs!$D$90)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!Q354/Inputs!$D$91)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,ADM!R354/Inputs!$D$92)","v":0},0,7.8799682539682552,{"$f":"IF(SUM(ADM!N354:R354)=ADM!S354,SUM(X354:AB354),IF(OR(SUM(ADM!F354:O354)=ADM!S354,SUM(ADM!G354:O354)=ADM!S354,SUM(ADM!H354:O354)=ADM!S354,SUM(ADM!I354:O354)=ADM!S354,SUM(ADM!J354:O354)=ADM!S354,SUM(ADM!K354:O354)=ADM!S354,SUM(ADM!L354:O354)=ADM!S354,SUM(ADM!M354:O354)=ADM!S354,SUM(ADM!N354:O354)=ADM!S354),SUM(Z354:AB354),SUM(Y354:AB354)))","v":0},7.8799682539682552,{"$f":"Inputs!$D$39*AC354","v":0},{"$f":"Inputs!$D$40*AD354","v":2.6003895238095245},{"$f":"Inputs!$D$41*AE354","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'Voc Ed'!H354)","v":0},2.6003895238095245,{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$72=1,$F354=0,Inputs!$D$74<=$AC354+$AG354),0,IF(AND($F354>0,$F354<=Inputs!$D$104,Inputs!$D$72=2),$F354/Inputs!$D$94-($AC354+$AG354),Inputs!$D$74-($AC354+$AG354)))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$72=1,$G354=0,Inputs!$D$75<=$AD354+$AH354),0,IF(Inputs!$D$72=2,IF(AND($G354>0,$G354<=Inputs!$D$104),$G354/Inputs!$D$94-($AD354+$AH354),Inputs!$D$75-($AD354+$AH354))))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$72=1,$H354=0,Inputs!$D$76<=$AE354+$AI354+AJ354),0,IF(Inputs!$D$72=2,IF(AND($H354>0,$H354<=Inputs!$D$104),$H354/Inputs!$D$94-($AE354+$AI354+$AJ354),Inputs!$D$76-($AE354+$AI354+$AJ354))))","v":0},{"$f":"IF(OR(J354=\"T\",K354=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O354=\"EM\",(AD354+AH354+AJ354)<Inputs!$D$75),Inputs!$D$75-(AD354+AH354+AJ354),IF(AND(O354=\"M\",(AD354+AH354+AJ354)<Inputs!$D$75),Inputs!$D$75-(AD354+AH354+AJ354),IF(AND(OR(O354=\"MH\",O354=\"H\",O354=\"EMH\"),(AD354+AE354+AH354+AI354+AJ354)<Inputs!$D$76),Inputs!$D$76-(AD354+AE354+AH354+AI354+AJ354),0)))),0))","v":0},0,{"$f":"IF($J354=\"T\",$I354/Inputs!$D$93,0)","v":0},{"$f":"IF(L354=1,(I354/7)*1.5,IF($J354=\"T\",0,IF(AND($K354=\"T\",($I354/Inputs!$D$94)>=1),$I354/Inputs!$D$94,IF(AND($K354=\"T\",($I354/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L354","v":0},0,{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$234=0,O354=\"M\",O354=\"H\"), 0,(F354*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$234=0,O354=\"E\",O354=\"H\"), 0,(SUM(F354:G354)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",Inputs!$D$234=0,O354=\"E\",O354=\"M\"), 0,(SUM(F354:H354)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'At-Risk'!T354/100)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'At-Risk'!U354/100)","v":0.56999999999999995},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'At-Risk'!V354/100)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(AND(O354=\"E\", SUM(AX354:AZ354)<1/Inputs!$D$253*F354),1/Inputs!$D$253*F354-SUM(AX354:AZ354),IF(AND(O354=\"M\", SUM(AX354:AZ354)<1/Inputs!$D$256*SUM(F354:G354)),1/Inputs!$D$256* SUM(F354:G354)-SUM(AX354:AZ354),IF(AND(O354=\"H\",SUM(AX354:AZ354)<1/Inputs!$D$260*SUM(F354:H354)),1/Inputs!$D$260*SUM(F354:H354)-SUM(AX354:AZ354),0))))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'At-Risk'!AJ354/100)","v":0.03},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F354:$R354)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F354:$K354)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J354:$K354)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L354:$N354)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O354:$R354)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F354:$R354)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F354:$K354)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J354:$K354)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L354:$N354)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O354:$R354)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",F354=0,Inputs!$D$247=0,O354=\"M\",O354=\"H\"),0,1/Inputs!$D$253*F354)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",G354=0,Inputs!$D$247=0,O354=\"H\",O354=\"E\"),0,IF(SUM(F354:G354)<Inputs!$D$254,1/Inputs!$D$254*SUM(F354:G354),IF(SUM(F354:G354)>Inputs!$D$257,1/Inputs!$D$257*SUM(F354:G354),1)))","v":1},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",H354=0,Inputs!$D$247=0,O354=\"E\",O354=\"M\"),0,IF(SUM(F354:H354)<Inputs!$D$258,1/Inputs!$D$258*SUM(F354:H354),IF(SUM(F354:H354)>Inputs!$D$261,1/Inputs!$D$261*SUM(F354:H354),1)))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",G354=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G354)","v":0.52533121693121698},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",H354=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H354)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,'At-Risk'!S354/100)","v":0.56999999999999995},{"$f":"IF(OR($J354=\"T\",$K354=\"T\"),0,IF(AND(O354=\"E\",'At-Risk'!S354/100<1/Inputs!$D$253*F354),1/Inputs!$D$253*F354-'At-Risk'!S354/100,IF(AND(O354=\"M\",'At-Risk'!S354/100<1/Inputs!$D$256*SUM(F354:G354)),1/Inputs!$D$256* SUM(F354:G354)-'At-Risk'!S354/100,IF(AND(O354=\"H\",'At-Risk'!S354/100<1/Inputs!$D$260*SUM(F354:H354)),1/Inputs!$D$260*SUM(F354:H354)-'At-Risk'!S354/100,0))))","v":0},0.66191733333333347,{"$f":"IF(OR(J354=\"T\",K354=\"T\"),0,IF(O354=\"E\",2/Inputs!$D$253*F354,IF(O354=\"M\",2/Inputs!$D$256*SUM(F354:G354),IF(O354=\"H\",5/Inputs!$D$261*SUM(F354:H354),0))))","v":1.050662433862434},4.4079109841269846,{"$f":"IF(OR($J354=\"T\",$K354=\"T\",F354=0,O354=\"M\",O354=\"H\"),0,IF(F354<Inputs!$D$251,1/Inputs!$D$251*F354,1))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",G354=0,O354=\"E\",O354=\"H\"),0,IF(SUM(F354:G354)<Inputs!$D$254,1/Inputs!$D$254*SUM(F354:G354),1))","v":1},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",H354=0,O354=\"E\",O354=\"M\"),0,IF(SUM(F354:H354)<Inputs!$D$258,1/Inputs!$D$258*SUM(F354:H354),1))","v":0},0,{"$f":"IF(OR($J354=\"T\",$K354=\"T\",F354=0),0,IF(AND(O354=\"E\",F354>Inputs!$D$253),(F354-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",G354=0),0,IF(AND(O354=\"M\",SUM(F354:G354)>Inputs!$D$256),(SUM(F354:G354)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",H354=0),0,IF(AND(O354=\"H\",SUM(F354:H354)>Inputs!$D$260),(SUM(F354:H354)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K354=\"T\",$J354=\"T\",O354=\"M\",O354=\"H\"),0,IF(F354<Inputs!$D$251,1/Inputs!$D$251*F354,IF(F354>Inputs!$D$253,1/Inputs!$D$253*F354,1)))","v":0},{"$f":"IF(OR($K354=\"T\",$J354=\"T\",O354=\"E\",O354=\"H\"),0,IF(SUM(F354:G354)<Inputs!$D$254,1/Inputs!$D$254*SUM(F354:G354),IF(SUM(F354:G354)>Inputs!$D$256,1/Inputs!$D$256*SUM(F354:G354),1)))","v":1},{"$f":"IF(OR($K354=\"T\",$J354=\"T\",O354=\"E\",O354=\"M\"),0,IF(SUM(F354:H354)<Inputs!$D$258,1/Inputs!$D$258*SUM(F354:H354),IF(SUM(F354:H354)>Inputs!$D$261,1/Inputs!$D$261*SUM(F354:H354),1)))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",F354=0,O354=\"M\",O354=\"H\"),0,1/Inputs!$D$253*F354)","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",G354=0,O354=\"E\",O354=\"H\"),0,1/Inputs!$D$256*SUM(F354:G354))","v":0.52533121693121698},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",H354=0,O354=\"E\",O354=\"M\"),0,4/Inputs!$D$261*SUM(F354:H354))","v":0},2.525331216931217,0,0,0,0,0,0,177800.10270436754,196595.37182917038,203534.89485505762,0,0,0,0,0,577930.36938859557,0,577930.36938859557,0,190717.02189823656,0,0,190717.02189823656,0,0,0,0,0,0,0,0,0,0,0,0,0,41804.776356250855,0,0,2200.2513871710976,0,0,0,73341.712905703258,0,32426.47016600562,0,41804.776356250855,0,48546.151028642031,38263.494549677234,{"$f":"0.05*($AF354+AK354+AP354+AT354+SUM(AU354:BD354))*175*Inputs!$D$228*(1+0.0765)","v":10466.545903067808},288854.17865276878,0,109905.84712940863,0,0,0,0,0,0,54604.646295094943,0,0,23656.457981739004,0,188166.95140624256,{"$f":"Inputs!$D$152*F354+Inputs!$D$153*G354+Inputs!$D$154*H354","v":55589.805762563054},{"$f":"Inputs!$D$155*I354","v":48665.656198622972},{"$f":"'Voc Ed'!L354","v":0},{"$f":"Inputs!$D$156*$I354","v":4866.5656198622974},{"$f":"Inputs!$D$157*$I354","v":19466.262479449189},{"$f":"Inputs!$D$158*$I354","v":6237.8599592706832},{"$f":"IF(Inputs!$D$100=1,0,Activities!R354)","v":73942.709783586528},208768.85980335472,1454437.3811491984]
["2301000","Weston #1",{"$f":"'School Reference Sheet'!L51","v":"2301055"},{"$f":"'School Reference Sheet'!M51","v":"Newcastle High School"},{"$f":"'School Reference Sheet'!N51","v":"9-12"},{"$f":"IF(M355=1,SUM(ADM!F355:J355),IF(N355=1,SUM(ADM!F355:L355),SUM(ADM!F355:K355,0)))","v":0},{"$f":"ADM!S355-'School Resources'!H355-'School Resources'!F355","v":0},{"$f":"IF(SUM(ADM!N355:R355)=ADM!S355,SUM(ADM!N355:R355),IF(OR(SUM(ADM!F355:O355)=ADM!S355,SUM(ADM!G355:O355)=ADM!S355,SUM(ADM!H355:O355)=ADM!S355,SUM(ADM!I355:O355)=ADM!S355,SUM(ADM!J355:O355)=ADM!S355,SUM(ADM!K355:O355)=ADM!S355,SUM(ADM!L355:O355)=ADM!S355,SUM(ADM!M355:O355)=ADM!S355,SUM(ADM!N355:O355)=ADM!S355),0,SUM(ADM!O355:R355)))","v":245.06200000000001},{"$f":"SUM(ADM!$F355:$R355)","v":245.06200000000001},"F",{"$f":"IF(I355<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F355:J355)=0,SUM(ADM!O355:R355)=0,ADM!K355>0,ADM!N355>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M355:R355)=0,ADM!L355>0),1,0)","v":0},"H",{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!F355/Inputs!$D$80)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!G355/Inputs!$D$81)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!H355/Inputs!$D$82)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!I355/Inputs!$D$83)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!J355/Inputs!$D$84)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(M355=1,ADM!K355/Inputs!$D$95,ADM!K355/Inputs!$D$85))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(N355=1,ADM!L355/Inputs!$D$96,ADM!L355/Inputs!$D$86))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!M355/Inputs!$D$87)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!N355/Inputs!$D$88)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!O355/Inputs!$D$89)","v":3.3785238095238093},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!P355/Inputs!$D$90)","v":3.0444285714285715},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!Q355/Inputs!$D$91)","v":2.4096666666666668},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,ADM!R355/Inputs!$D$92)","v":2.8369999999999997},0,0,{"$f":"IF(SUM(ADM!N355:R355)=ADM!S355,SUM(X355:AB355),IF(OR(SUM(ADM!F355:O355)=ADM!S355,SUM(ADM!G355:O355)=ADM!S355,SUM(ADM!H355:O355)=ADM!S355,SUM(ADM!I355:O355)=ADM!S355,SUM(ADM!J355:O355)=ADM!S355,SUM(ADM!K355:O355)=ADM!S355,SUM(ADM!L355:O355)=ADM!S355,SUM(ADM!M355:O355)=ADM!S355,SUM(ADM!N355:O355)=ADM!S355),SUM(Z355:AB355),SUM(Y355:AB355)))","v":11.669619047619047},11.669619047619047,{"$f":"Inputs!$D$39*AC355","v":0},{"$f":"Inputs!$D$40*AD355","v":0},{"$f":"Inputs!$D$41*AE355","v":3.8509742857142859},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'Voc Ed'!H355)","v":0.4598571428571428},4.3108314285714284,{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$72=1,$F355=0,Inputs!$D$74<=$AC355+$AG355),0,IF(AND($F355>0,$F355<=Inputs!$D$104,Inputs!$D$72=2),$F355/Inputs!$D$94-($AC355+$AG355),Inputs!$D$74-($AC355+$AG355)))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$72=1,$G355=0,Inputs!$D$75<=$AD355+$AH355),0,IF(Inputs!$D$72=2,IF(AND($G355>0,$G355<=Inputs!$D$104),$G355/Inputs!$D$94-($AD355+$AH355),Inputs!$D$75-($AD355+$AH355))))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$72=1,$H355=0,Inputs!$D$76<=$AE355+$AI355+AJ355),0,IF(Inputs!$D$72=2,IF(AND($H355>0,$H355<=Inputs!$D$104),$H355/Inputs!$D$94-($AE355+$AI355+$AJ355),Inputs!$D$76-($AE355+$AI355+$AJ355))))","v":0},{"$f":"IF(OR(J355=\"T\",K355=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O355=\"EM\",(AD355+AH355+AJ355)<Inputs!$D$75),Inputs!$D$75-(AD355+AH355+AJ355),IF(AND(O355=\"M\",(AD355+AH355+AJ355)<Inputs!$D$75),Inputs!$D$75-(AD355+AH355+AJ355),IF(AND(OR(O355=\"MH\",O355=\"H\",O355=\"EMH\"),(AD355+AE355+AH355+AI355+AJ355)<Inputs!$D$76),Inputs!$D$76-(AD355+AE355+AH355+AI355+AJ355),0)))),0))","v":0},0,{"$f":"IF($J355=\"T\",$I355/Inputs!$D$93,0)","v":0},{"$f":"IF(L355=1,(I355/7)*1.5,IF($J355=\"T\",0,IF(AND($K355=\"T\",($I355/Inputs!$D$94)>=1),$I355/Inputs!$D$94,IF(AND($K355=\"T\",($I355/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L355","v":0},0,{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$234=0,O355=\"M\",O355=\"H\"), 0,(F355*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$234=0,O355=\"E\",O355=\"H\"), 0,(SUM(F355:G355)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",Inputs!$D$234=0,O355=\"E\",O355=\"M\"), 0,(SUM(F355:H355)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'At-Risk'!T355/100)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'At-Risk'!U355/100)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'At-Risk'!V355/100)","v":0.77},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(AND(O355=\"E\", SUM(AX355:AZ355)<1/Inputs!$D$253*F355),1/Inputs!$D$253*F355-SUM(AX355:AZ355),IF(AND(O355=\"M\", SUM(AX355:AZ355)<1/Inputs!$D$256*SUM(F355:G355)),1/Inputs!$D$256* SUM(F355:G355)-SUM(AX355:AZ355),IF(AND(O355=\"H\",SUM(AX355:AZ355)<1/Inputs!$D$260*SUM(F355:H355)),1/Inputs!$D$260*SUM(F355:H355)-SUM(AX355:AZ355),0))))","v":7.9746031746031898E-3},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'At-Risk'!AJ355/100)","v":0.01},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F355:$R355)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F355:$K355)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J355:$K355)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L355:$N355)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O355:$R355)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F355:$R355)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F355:$K355)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J355:$K355)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L355:$N355)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O355:$R355)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",F355=0,Inputs!$D$247=0,O355=\"M\",O355=\"H\"),0,1/Inputs!$D$253*F355)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",G355=0,Inputs!$D$247=0,O355=\"H\",O355=\"E\"),0,IF(SUM(F355:G355)<Inputs!$D$254,1/Inputs!$D$254*SUM(F355:G355),IF(SUM(F355:G355)>Inputs!$D$257,1/Inputs!$D$257*SUM(F355:G355),1)))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",H355=0,Inputs!$D$247=0,O355=\"E\",O355=\"M\"),0,IF(SUM(F355:H355)<Inputs!$D$258,1/Inputs!$D$258*SUM(F355:H355),IF(SUM(F355:H355)>Inputs!$D$261,1/Inputs!$D$261*SUM(F355:H355),1)))","v":1},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",G355=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G355)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",H355=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H355)","v":0.77797460317460321},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,'At-Risk'!S355/100)","v":0.77},{"$f":"IF(OR($J355=\"T\",$K355=\"T\"),0,IF(AND(O355=\"E\",'At-Risk'!S355/100<1/Inputs!$D$253*F355),1/Inputs!$D$253*F355-'At-Risk'!S355/100,IF(AND(O355=\"M\",'At-Risk'!S355/100<1/Inputs!$D$256*SUM(F355:G355)),1/Inputs!$D$256* SUM(F355:G355)-'At-Risk'!S355/100,IF(AND(O355=\"H\",'At-Risk'!S355/100<1/Inputs!$D$260*SUM(F355:H355)),1/Inputs!$D$260*SUM(F355:H355)-'At-Risk'!S355/100,0))))","v":7.9746031746031898E-3},0.98024800000000001,{"$f":"IF(OR(J355=\"T\",K355=\"T\"),0,IF(O355=\"E\",2/Inputs!$D$253*F355,IF(O355=\"M\",2/Inputs!$D$256*SUM(F355:G355),IF(O355=\"H\",5/Inputs!$D$261*SUM(F355:H355),0))))","v":1.944936507936508},6.2691083174603177,{"$f":"IF(OR($J355=\"T\",$K355=\"T\",F355=0,O355=\"M\",O355=\"H\"),0,IF(F355<Inputs!$D$251,1/Inputs!$D$251*F355,1))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",G355=0,O355=\"E\",O355=\"H\"),0,IF(SUM(F355:G355)<Inputs!$D$254,1/Inputs!$D$254*SUM(F355:G355),1))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",H355=0,O355=\"E\",O355=\"M\"),0,IF(SUM(F355:H355)<Inputs!$D$258,1/Inputs!$D$258*SUM(F355:H355),1))","v":1},0,{"$f":"IF(OR($J355=\"T\",$K355=\"T\",F355=0),0,IF(AND(O355=\"E\",F355>Inputs!$D$253),(F355-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",G355=0),0,IF(AND(O355=\"M\",SUM(F355:G355)>Inputs!$D$256),(SUM(F355:G355)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",H355=0),0,IF(AND(O355=\"H\",SUM(F355:H355)>Inputs!$D$260),(SUM(F355:H355)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K355=\"T\",$J355=\"T\",O355=\"M\",O355=\"H\"),0,IF(F355<Inputs!$D$251,1/Inputs!$D$251*F355,IF(F355>Inputs!$D$253,1/Inputs!$D$253*F355,1)))","v":0},{"$f":"IF(OR($K355=\"T\",$J355=\"T\",O355=\"E\",O355=\"H\"),0,IF(SUM(F355:G355)<Inputs!$D$254,1/Inputs!$D$254*SUM(F355:G355),IF(SUM(F355:G355)>Inputs!$D$256,1/Inputs!$D$256*SUM(F355:G355),1)))","v":0},{"$f":"IF(OR($K355=\"T\",$J355=\"T\",O355=\"E\",O355=\"M\"),0,IF(SUM(F355:H355)<Inputs!$D$258,1/Inputs!$D$258*SUM(F355:H355),IF(SUM(F355:H355)>Inputs!$D$261,1/Inputs!$D$261*SUM(F355:H355),1)))","v":1},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",F355=0,O355=\"M\",O355=\"H\"),0,1/Inputs!$D$253*F355)","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",G355=0,O355=\"E\",O355=\"H\"),0,1/Inputs!$D$256*SUM(F355:G355))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",H355=0,O355=\"E\",O355=\"M\"),0,4/Inputs!$D$261*SUM(F355:H355))","v":1.5559492063492064},3.5559492063492062,0,0,0,0,0,0,0,0,0,247786.72328317809,223283.6062476346,176729.08086510963,208070.43951348012,0,0,855869.84990940243,855869.84990940243,0,0,282437.05047010281,33726.710549065538,316163.76101916836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56473.118937391511,584.87105656865697,733.41712905703264,0,0,0,0,73341.712905703258,0,48021.075935897345,56473.118937391511,584.87105656865697,71893.067392389814,70831.567849356332,{"$f":"0.05*($AF355+AK355+AP355+AT355+SUM(AU355:BD355))*175*Inputs!$D$228*(1+0.0765)","v":15839.514782394237},394776.33598271833,0,0,109905.84712940863,0,0,0,0,0,0,54604.646295094943,0,0,70066.742343506223,234577.23576800979,{"$f":"Inputs!$D$152*F355+Inputs!$D$153*G355+Inputs!$D$154*H355","v":100800.27869632424},{"$f":"Inputs!$D$155*I355","v":72070.045238359715},{"$f":"'Voc Ed'!L355","v":33105.704395271132},{"$f":"Inputs!$D$156*$I355","v":7207.0045238359726},{"$f":"Inputs!$D$157*$I355","v":28828.01809534389},{"$f":"Inputs!$D$158*$I355","v":9237.7846015340801},{"$f":"IF(Inputs!$D$100=1,0,Activities!R355)","v":291792.56480830419},543041.40035897319,2344428.5830382719]
["2307000","Weston #7",{"$f":"'School Reference Sheet'!C52","v":"2307001"},{"$f":"'School Reference Sheet'!D52","v":"Upton Elementary"},{"$f":"'School Reference Sheet'!E52","v":"K-5"},{"$f":"IF(M356=1,SUM(ADM!F356:J356),IF(N356=1,SUM(ADM!F356:L356),SUM(ADM!F356:K356,0)))","v":123.26299999999999},{"$f":"ADM!S356-'School Resources'!H356-'School Resources'!F356","v":0},{"$f":"IF(SUM(ADM!N356:R356)=ADM!S356,SUM(ADM!N356:R356),IF(OR(SUM(ADM!F356:O356)=ADM!S356,SUM(ADM!G356:O356)=ADM!S356,SUM(ADM!H356:O356)=ADM!S356,SUM(ADM!I356:O356)=ADM!S356,SUM(ADM!J356:O356)=ADM!S356,SUM(ADM!K356:O356)=ADM!S356,SUM(ADM!L356:O356)=ADM!S356,SUM(ADM!M356:O356)=ADM!S356,SUM(ADM!N356:O356)=ADM!S356),0,SUM(ADM!O356:R356)))","v":0},{"$f":"SUM(ADM!$F356:$R356)","v":123.26299999999999},"F",{"$f":"IF(I356<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F356:J356)=0,SUM(ADM!O356:R356)=0,ADM!K356>0,ADM!N356>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M356:R356)=0,ADM!L356>0),1,0)","v":0},"E",{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!F356/Inputs!$D$80)","v":1.3720625},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!G356/Inputs!$D$81)","v":1.3125},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!H356/Inputs!$D$82)","v":1.3570625000000001},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!I356/Inputs!$D$83)","v":0.88849999999999996},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!J356/Inputs!$D$84)","v":1.4506874999999999},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(M356=1,ADM!K356/Inputs!$D$95,ADM!K356/Inputs!$D$85))","v":1.3231250000000001},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(N356=1,ADM!L356/Inputs!$D$96,ADM!L356/Inputs!$D$86))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!M356/Inputs!$D$87)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!N356/Inputs!$D$88)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!O356/Inputs!$D$89)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!P356/Inputs!$D$90)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!Q356/Inputs!$D$91)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,ADM!R356/Inputs!$D$92)","v":0},7.7039374999999994,0,{"$f":"IF(SUM(ADM!N356:R356)=ADM!S356,SUM(X356:AB356),IF(OR(SUM(ADM!F356:O356)=ADM!S356,SUM(ADM!G356:O356)=ADM!S356,SUM(ADM!H356:O356)=ADM!S356,SUM(ADM!I356:O356)=ADM!S356,SUM(ADM!J356:O356)=ADM!S356,SUM(ADM!K356:O356)=ADM!S356,SUM(ADM!L356:O356)=ADM!S356,SUM(ADM!M356:O356)=ADM!S356,SUM(ADM!N356:O356)=ADM!S356),SUM(Z356:AB356),SUM(Y356:AB356)))","v":0},7.7039374999999994,{"$f":"Inputs!$D$39*AC356","v":1.5407875},{"$f":"Inputs!$D$40*AD356","v":0},{"$f":"Inputs!$D$41*AE356","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'Voc Ed'!H356)","v":0},1.5407875,{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$72=1,$F356=0,Inputs!$D$74<=$AC356+$AG356),0,IF(AND($F356>0,$F356<=Inputs!$D$104,Inputs!$D$72=2),$F356/Inputs!$D$94-($AC356+$AG356),Inputs!$D$74-($AC356+$AG356)))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$72=1,$G356=0,Inputs!$D$75<=$AD356+$AH356),0,IF(Inputs!$D$72=2,IF(AND($G356>0,$G356<=Inputs!$D$104),$G356/Inputs!$D$94-($AD356+$AH356),Inputs!$D$75-($AD356+$AH356))))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$72=1,$H356=0,Inputs!$D$76<=$AE356+$AI356+AJ356),0,IF(Inputs!$D$72=2,IF(AND($H356>0,$H356<=Inputs!$D$104),$H356/Inputs!$D$94-($AE356+$AI356+$AJ356),Inputs!$D$76-($AE356+$AI356+$AJ356))))","v":0},{"$f":"IF(OR(J356=\"T\",K356=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O356=\"EM\",(AD356+AH356+AJ356)<Inputs!$D$75),Inputs!$D$75-(AD356+AH356+AJ356),IF(AND(O356=\"M\",(AD356+AH356+AJ356)<Inputs!$D$75),Inputs!$D$75-(AD356+AH356+AJ356),IF(AND(OR(O356=\"MH\",O356=\"H\",O356=\"EMH\"),(AD356+AE356+AH356+AI356+AJ356)<Inputs!$D$76),Inputs!$D$76-(AD356+AE356+AH356+AI356+AJ356),0)))),0))","v":0},0,{"$f":"IF($J356=\"T\",$I356/Inputs!$D$93,0)","v":0},{"$f":"IF(L356=1,(I356/7)*1.5,IF($J356=\"T\",0,IF(AND($K356=\"T\",($I356/Inputs!$D$94)>=1),$I356/Inputs!$D$94,IF(AND($K356=\"T\",($I356/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L356","v":0},0,{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$234=0,O356=\"M\",O356=\"H\"), 0,(F356*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$234=0,O356=\"E\",O356=\"H\"), 0,(SUM(F356:G356)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",Inputs!$D$234=0,O356=\"E\",O356=\"M\"), 0,(SUM(F356:H356)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'At-Risk'!T356/100)","v":0.51},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'At-Risk'!U356/100)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'At-Risk'!V356/100)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(AND(O356=\"E\", SUM(AX356:AZ356)<1/Inputs!$D$253*F356),1/Inputs!$D$253*F356-SUM(AX356:AZ356),IF(AND(O356=\"M\", SUM(AX356:AZ356)<1/Inputs!$D$256*SUM(F356:G356)),1/Inputs!$D$256* SUM(F356:G356)-SUM(AX356:AZ356),IF(AND(O356=\"H\",SUM(AX356:AZ356)<1/Inputs!$D$260*SUM(F356:H356)),1/Inputs!$D$260*SUM(F356:H356)-SUM(AX356:AZ356),0))))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'At-Risk'!AJ356/100)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F356:$R356)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F356:$K356)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J356:$K356)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L356:$N356)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O356:$R356)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F356:$R356)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F356:$K356)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J356:$K356)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L356:$N356)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O356:$R356)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",F356=0,Inputs!$D$247=0,O356=\"M\",O356=\"H\"),0,1/Inputs!$D$253*F356)","v":0.42799652777777775},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",G356=0,Inputs!$D$247=0,O356=\"H\",O356=\"E\"),0,IF(SUM(F356:G356)<Inputs!$D$254,1/Inputs!$D$254*SUM(F356:G356),IF(SUM(F356:G356)>Inputs!$D$257,1/Inputs!$D$257*SUM(F356:G356),1)))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",H356=0,Inputs!$D$247=0,O356=\"E\",O356=\"M\"),0,IF(SUM(F356:H356)<Inputs!$D$258,1/Inputs!$D$258*SUM(F356:H356),IF(SUM(F356:H356)>Inputs!$D$261,1/Inputs!$D$261*SUM(F356:H356),1)))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",G356=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G356)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",H356=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H356)","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,'At-Risk'!S356/100)","v":0.51},{"$f":"IF(OR($J356=\"T\",$K356=\"T\"),0,IF(AND(O356=\"E\",'At-Risk'!S356/100<1/Inputs!$D$253*F356),1/Inputs!$D$253*F356-'At-Risk'!S356/100,IF(AND(O356=\"M\",'At-Risk'!S356/100<1/Inputs!$D$256*SUM(F356:G356)),1/Inputs!$D$256* SUM(F356:G356)-'At-Risk'!S356/100,IF(AND(O356=\"H\",'At-Risk'!S356/100<1/Inputs!$D$260*SUM(F356:H356)),1/Inputs!$D$260*SUM(F356:H356)-'At-Risk'!S356/100,0))))","v":0},0,{"$f":"IF(OR(J356=\"T\",K356=\"T\"),0,IF(O356=\"E\",2/Inputs!$D$253*F356,IF(O356=\"M\",2/Inputs!$D$256*SUM(F356:G356),IF(O356=\"H\",5/Inputs!$D$261*SUM(F356:H356),0))))","v":0.85599305555555549},2.3039895833333333,{"$f":"IF(OR($J356=\"T\",$K356=\"T\",F356=0,O356=\"M\",O356=\"H\"),0,IF(F356<Inputs!$D$251,1/Inputs!$D$251*F356,1))","v":1},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",G356=0,O356=\"E\",O356=\"H\"),0,IF(SUM(F356:G356)<Inputs!$D$254,1/Inputs!$D$254*SUM(F356:G356),1))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",H356=0,O356=\"E\",O356=\"M\"),0,IF(SUM(F356:H356)<Inputs!$D$258,1/Inputs!$D$258*SUM(F356:H356),1))","v":0},0,{"$f":"IF(OR($J356=\"T\",$K356=\"T\",F356=0),0,IF(AND(O356=\"E\",F356>Inputs!$D$253),(F356-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",G356=0),0,IF(AND(O356=\"M\",SUM(F356:G356)>Inputs!$D$256),(SUM(F356:G356)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",H356=0),0,IF(AND(O356=\"H\",SUM(F356:H356)>Inputs!$D$260),(SUM(F356:H356)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K356=\"T\",$J356=\"T\",O356=\"M\",O356=\"H\"),0,IF(F356<Inputs!$D$251,1/Inputs!$D$251*F356,IF(F356>Inputs!$D$253,1/Inputs!$D$253*F356,1)))","v":1},{"$f":"IF(OR($K356=\"T\",$J356=\"T\",O356=\"E\",O356=\"H\"),0,IF(SUM(F356:G356)<Inputs!$D$254,1/Inputs!$D$254*SUM(F356:G356),IF(SUM(F356:G356)>Inputs!$D$256,1/Inputs!$D$256*SUM(F356:G356),1)))","v":0},{"$f":"IF(OR($K356=\"T\",$J356=\"T\",O356=\"E\",O356=\"M\"),0,IF(SUM(F356:H356)<Inputs!$D$258,1/Inputs!$D$258*SUM(F356:H356),IF(SUM(F356:H356)>Inputs!$D$261,1/Inputs!$D$261*SUM(F356:H356),1)))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",F356=0,O356=\"M\",O356=\"H\"),0,1/Inputs!$D$253*F356)","v":0.42799652777777775},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",G356=0,O356=\"E\",O356=\"H\"),0,1/Inputs!$D$256*SUM(F356:G356))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",H356=0,O356=\"E\",O356=\"M\"),0,4/Inputs!$D$261*SUM(F356:H356))","v":0},2.4279965277777777,106228.0577919777,101616.59971901479,105066.7252237604,68789.599124072105,112315.37600371677,102439.21028816873,0,0,0,0,0,0,0,596455.56815071043,0,0,596455.56815071043,119291.11363014209,0,0,0,119291.11363014209,0,0,0,0,0,0,0,0,0,0,0,0,39485.307319388608,0,0,0,0,0,0,33136.420452817249,0,0,0,0,39485.307319388608,0,0,31161.798762997267,{"$f":"0.05*($AF356+AK356+AP356+AT356+SUM(AU356:BD356))*175*Inputs!$D$228*(1+0.0765)","v":9214.348402094598},152483.18225668633,105967.94169926383,0,0,0,0,0,0,53096.814753917759,0,0,18777.470363916269,0,0,177842.22681709786,{"$f":"Inputs!$D$152*F356+Inputs!$D$153*G356+Inputs!$D$154*H356","v":41407.98787186401},{"$f":"Inputs!$D$155*I356","v":36250.295787253563},{"$f":"'Voc Ed'!L356","v":0},{"$f":"Inputs!$D$156*$I356","v":3625.0295787253567},{"$f":"Inputs!$D$157*$I356","v":14500.118314901427},{"$f":"Inputs!$D$158*$I356","v":4646.4855560588558},{"$f":"IF(Inputs!$D$100=1,0,Activities!R356)","v":2986.7087136250002},103416.62582242822,1149488.716677065]
["2307000","Weston #7",{"$f":"'School Reference Sheet'!F52","v":"2307050"},{"$f":"'School Reference Sheet'!G52","v":"Upton Middle School"},{"$f":"'School Reference Sheet'!H52","v":"6-8"},{"$f":"IF(M357=1,SUM(ADM!F357:J357),IF(N357=1,SUM(ADM!F357:L357),SUM(ADM!F357:K357,0)))","v":0},{"$f":"ADM!S357-'School Resources'!H357-'School Resources'!F357","v":64.163000000000011},{"$f":"IF(SUM(ADM!N357:R357)=ADM!S357,SUM(ADM!N357:R357),IF(OR(SUM(ADM!F357:O357)=ADM!S357,SUM(ADM!G357:O357)=ADM!S357,SUM(ADM!H357:O357)=ADM!S357,SUM(ADM!I357:O357)=ADM!S357,SUM(ADM!J357:O357)=ADM!S357,SUM(ADM!K357:O357)=ADM!S357,SUM(ADM!L357:O357)=ADM!S357,SUM(ADM!M357:O357)=ADM!S357,SUM(ADM!N357:O357)=ADM!S357),0,SUM(ADM!O357:R357)))","v":0},{"$f":"SUM(ADM!$F357:$R357)","v":64.163000000000011},"F",{"$f":"IF(I357<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F357:J357)=0,SUM(ADM!O357:R357)=0,ADM!K357>0,ADM!N357>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M357:R357)=0,ADM!L357>0),1,0)","v":0},"M",{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!F357/Inputs!$D$80)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!G357/Inputs!$D$81)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!H357/Inputs!$D$82)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!I357/Inputs!$D$83)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!J357/Inputs!$D$84)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(M357=1,ADM!K357/Inputs!$D$95,ADM!K357/Inputs!$D$85))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(N357=1,ADM!L357/Inputs!$D$96,ADM!L357/Inputs!$D$86))","v":0.77023809523809528},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!M357/Inputs!$D$87)","v":1.1631904761904761},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!N357/Inputs!$D$88)","v":1.121952380952381},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!O357/Inputs!$D$89)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!P357/Inputs!$D$90)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!Q357/Inputs!$D$91)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,ADM!R357/Inputs!$D$92)","v":0},0,3.0553809523809523,{"$f":"IF(SUM(ADM!N357:R357)=ADM!S357,SUM(X357:AB357),IF(OR(SUM(ADM!F357:O357)=ADM!S357,SUM(ADM!G357:O357)=ADM!S357,SUM(ADM!H357:O357)=ADM!S357,SUM(ADM!I357:O357)=ADM!S357,SUM(ADM!J357:O357)=ADM!S357,SUM(ADM!K357:O357)=ADM!S357,SUM(ADM!L357:O357)=ADM!S357,SUM(ADM!M357:O357)=ADM!S357,SUM(ADM!N357:O357)=ADM!S357),SUM(Z357:AB357),SUM(Y357:AB357)))","v":0},3.0553809523809523,{"$f":"Inputs!$D$39*AC357","v":0},{"$f":"Inputs!$D$40*AD357","v":1.0082757142857144},{"$f":"Inputs!$D$41*AE357","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'Voc Ed'!H357)","v":0},1.0082757142857144,{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$72=1,$F357=0,Inputs!$D$74<=$AC357+$AG357),0,IF(AND($F357>0,$F357<=Inputs!$D$104,Inputs!$D$72=2),$F357/Inputs!$D$94-($AC357+$AG357),Inputs!$D$74-($AC357+$AG357)))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$72=1,$G357=0,Inputs!$D$75<=$AD357+$AH357),0,IF(Inputs!$D$72=2,IF(AND($G357>0,$G357<=Inputs!$D$104),$G357/Inputs!$D$94-($AD357+$AH357),Inputs!$D$75-($AD357+$AH357))))","v":3.9363433333333333},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$72=1,$H357=0,Inputs!$D$76<=$AE357+$AI357+AJ357),0,IF(Inputs!$D$72=2,IF(AND($H357>0,$H357<=Inputs!$D$104),$H357/Inputs!$D$94-($AE357+$AI357+$AJ357),Inputs!$D$76-($AE357+$AI357+$AJ357))))","v":0},{"$f":"IF(OR(J357=\"T\",K357=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O357=\"EM\",(AD357+AH357+AJ357)<Inputs!$D$75),Inputs!$D$75-(AD357+AH357+AJ357),IF(AND(O357=\"M\",(AD357+AH357+AJ357)<Inputs!$D$75),Inputs!$D$75-(AD357+AH357+AJ357),IF(AND(OR(O357=\"MH\",O357=\"H\",O357=\"EMH\"),(AD357+AE357+AH357+AI357+AJ357)<Inputs!$D$76),Inputs!$D$76-(AD357+AE357+AH357+AI357+AJ357),0)))),0))","v":0},3.9363433333333333,{"$f":"IF($J357=\"T\",$I357/Inputs!$D$93,0)","v":0},{"$f":"IF(L357=1,(I357/7)*1.5,IF($J357=\"T\",0,IF(AND($K357=\"T\",($I357/Inputs!$D$94)>=1),$I357/Inputs!$D$94,IF(AND($K357=\"T\",($I357/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L357","v":0},0,{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$234=0,O357=\"M\",O357=\"H\"), 0,(F357*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$234=0,O357=\"E\",O357=\"H\"), 0,(SUM(F357:G357)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",Inputs!$D$234=0,O357=\"E\",O357=\"M\"), 0,(SUM(F357:H357)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'At-Risk'!T357/100)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'At-Risk'!U357/100)","v":0.19},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'At-Risk'!V357/100)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(AND(O357=\"E\", SUM(AX357:AZ357)<1/Inputs!$D$253*F357),1/Inputs!$D$253*F357-SUM(AX357:AZ357),IF(AND(O357=\"M\", SUM(AX357:AZ357)<1/Inputs!$D$256*SUM(F357:G357)),1/Inputs!$D$256* SUM(F357:G357)-SUM(AX357:AZ357),IF(AND(O357=\"H\",SUM(AX357:AZ357)<1/Inputs!$D$260*SUM(F357:H357)),1/Inputs!$D$260*SUM(F357:H357)-SUM(AX357:AZ357),0))))","v":1.3692063492063533E-2},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'At-Risk'!AJ357/100)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F357:$R357)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F357:$K357)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J357:$K357)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L357:$N357)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O357:$R357)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F357:$R357)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F357:$K357)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J357:$K357)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L357:$N357)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O357:$R357)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",F357=0,Inputs!$D$247=0,O357=\"M\",O357=\"H\"),0,1/Inputs!$D$253*F357)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",G357=0,Inputs!$D$247=0,O357=\"H\",O357=\"E\"),0,IF(SUM(F357:G357)<Inputs!$D$254,1/Inputs!$D$254*SUM(F357:G357),IF(SUM(F357:G357)>Inputs!$D$257,1/Inputs!$D$257*SUM(F357:G357),1)))","v":0.61107619047619066},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",H357=0,Inputs!$D$247=0,O357=\"E\",O357=\"M\"),0,IF(SUM(F357:H357)<Inputs!$D$258,1/Inputs!$D$258*SUM(F357:H357),IF(SUM(F357:H357)>Inputs!$D$261,1/Inputs!$D$261*SUM(F357:H357),1)))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",G357=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G357)","v":0.20369206349206354},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",H357=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H357)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,'At-Risk'!S357/100)","v":0.19},{"$f":"IF(OR($J357=\"T\",$K357=\"T\"),0,IF(AND(O357=\"E\",'At-Risk'!S357/100<1/Inputs!$D$253*F357),1/Inputs!$D$253*F357-'At-Risk'!S357/100,IF(AND(O357=\"M\",'At-Risk'!S357/100<1/Inputs!$D$256*SUM(F357:G357)),1/Inputs!$D$256* SUM(F357:G357)-'At-Risk'!S357/100,IF(AND(O357=\"H\",'At-Risk'!S357/100<1/Inputs!$D$260*SUM(F357:H357)),1/Inputs!$D$260*SUM(F357:H357)-'At-Risk'!S357/100,0))))","v":1.3692063492063533E-2},0.25665200000000005,{"$f":"IF(OR(J357=\"T\",K357=\"T\"),0,IF(O357=\"E\",2/Inputs!$D$253*F357,IF(O357=\"M\",2/Inputs!$D$256*SUM(F357:G357),IF(O357=\"H\",5/Inputs!$D$261*SUM(F357:H357),0))))","v":0.40738412698412707},1.8861885079365082,{"$f":"IF(OR($J357=\"T\",$K357=\"T\",F357=0,O357=\"M\",O357=\"H\"),0,IF(F357<Inputs!$D$251,1/Inputs!$D$251*F357,1))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",G357=0,O357=\"E\",O357=\"H\"),0,IF(SUM(F357:G357)<Inputs!$D$254,1/Inputs!$D$254*SUM(F357:G357),1))","v":0.61107619047619066},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",H357=0,O357=\"E\",O357=\"M\"),0,IF(SUM(F357:H357)<Inputs!$D$258,1/Inputs!$D$258*SUM(F357:H357),1))","v":0},0,{"$f":"IF(OR($J357=\"T\",$K357=\"T\",F357=0),0,IF(AND(O357=\"E\",F357>Inputs!$D$253),(F357-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",G357=0),0,IF(AND(O357=\"M\",SUM(F357:G357)>Inputs!$D$256),(SUM(F357:G357)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",H357=0),0,IF(AND(O357=\"H\",SUM(F357:H357)>Inputs!$D$260),(SUM(F357:H357)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K357=\"T\",$J357=\"T\",O357=\"M\",O357=\"H\"),0,IF(F357<Inputs!$D$251,1/Inputs!$D$251*F357,IF(F357>Inputs!$D$253,1/Inputs!$D$253*F357,1)))","v":0},{"$f":"IF(OR($K357=\"T\",$J357=\"T\",O357=\"E\",O357=\"H\"),0,IF(SUM(F357:G357)<Inputs!$D$254,1/Inputs!$D$254*SUM(F357:G357),IF(SUM(F357:G357)>Inputs!$D$256,1/Inputs!$D$256*SUM(F357:G357),1)))","v":0.61107619047619066},{"$f":"IF(OR($K357=\"T\",$J357=\"T\",O357=\"E\",O357=\"M\"),0,IF(SUM(F357:H357)<Inputs!$D$258,1/Inputs!$D$258*SUM(F357:H357),IF(SUM(F357:H357)>Inputs!$D$261,1/Inputs!$D$261*SUM(F357:H357),1)))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",F357=0,O357=\"M\",O357=\"H\"),0,1/Inputs!$D$253*F357)","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",G357=0,O357=\"E\",O357=\"H\"),0,1/Inputs!$D$256*SUM(F357:G357))","v":0.20369206349206354},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",H357=0,O357=\"E\",O357=\"M\"),0,4/Inputs!$D$261*SUM(F357:H357))","v":0},1.4258444444444449,0,0,0,0,0,0,59633.505685444514,90056.732202680243,86863.989332597106,0,0,0,0,0,236554.22722072186,0,236554.22722072186,0,78062.894982838217,0,0,78062.894982838217,0,304760.24751233961,0,0,304760.24751233961,0,0,0,0,0,0,0,0,14710.212530752618,0,1060.0692839621759,0,0,0,0,47310.845444144383,0,12253.482735948284,0,14710.212530752618,1060.0692839621759,19870.55508654064,14830.520063132422,{"$f":"0.05*($AF357+AK357+AP357+AT357+SUM(AU357:BD357))*175*Inputs!$D$228*(1+0.0765)","v":7749.2370985870175},133555.20405778234,0,64754.486126189207,0,0,0,0,0,0,32446.19928624406,0,0,8936.5717648370264,0,106137.25717727028,{"$f":"Inputs!$D$152*F357+Inputs!$D$153*G357+Inputs!$D$154*H357","v":21554.405829992869},{"$f":"Inputs!$D$155*I357","v":18869.634266548364},{"$f":"'Voc Ed'!L357","v":0},{"$f":"Inputs!$D$156*$I357","v":1886.9634266548364},{"$f":"Inputs!$D$157*$I357","v":7547.8537066193458},{"$f":"Inputs!$D$158*$I357","v":2418.6694525802909},{"$f":"IF(Inputs!$D$100=1,0,Activities!R357)","v":41238.128978361914},93515.65566075762,952585.48661170993]
["2307000","Weston #7",{"$f":"'School Reference Sheet'!I52","v":"2307055"},{"$f":"'School Reference Sheet'!J52","v":"Upton High School"},{"$f":"'School Reference Sheet'!K52","v":"9-12"},{"$f":"IF(M358=1,SUM(ADM!F358:J358),IF(N358=1,SUM(ADM!F358:L358),SUM(ADM!F358:K358,0)))","v":0},{"$f":"ADM!S358-'School Resources'!H358-'School Resources'!F358","v":0},{"$f":"IF(SUM(ADM!N358:R358)=ADM!S358,SUM(ADM!N358:R358),IF(OR(SUM(ADM!F358:O358)=ADM!S358,SUM(ADM!G358:O358)=ADM!S358,SUM(ADM!H358:O358)=ADM!S358,SUM(ADM!I358:O358)=ADM!S358,SUM(ADM!J358:O358)=ADM!S358,SUM(ADM!K358:O358)=ADM!S358,SUM(ADM!L358:O358)=ADM!S358,SUM(ADM!M358:O358)=ADM!S358,SUM(ADM!N358:O358)=ADM!S358),0,SUM(ADM!O358:R358)))","v":71.819000000000003},{"$f":"SUM(ADM!$F358:$R358)","v":71.819000000000003},"F",{"$f":"IF(I358<=Inputs!$D$104,\"T\",\"F\")","v":"F"},null,{"$f":"IF(AND(SUM(ADM!F358:J358)=0,SUM(ADM!O358:R358)=0,ADM!K358>0,ADM!N358>0),1,0)","v":0},{"$f":"IF(AND(SUM(ADM!M358:R358)=0,ADM!L358>0),1,0)","v":0},"H",{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!F358/Inputs!$D$80)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!G358/Inputs!$D$81)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!H358/Inputs!$D$82)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!I358/Inputs!$D$83)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!J358/Inputs!$D$84)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(M358=1,ADM!K358/Inputs!$D$95,ADM!K358/Inputs!$D$85))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(N358=1,ADM!L358/Inputs!$D$96,ADM!L358/Inputs!$D$86))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!M358/Inputs!$D$87)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!N358/Inputs!$D$88)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!O358/Inputs!$D$89)","v":1.0013809523809525},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!P358/Inputs!$D$90)","v":0.79923809523809519},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!Q358/Inputs!$D$91)","v":1.0117142857142856},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,ADM!R358/Inputs!$D$92)","v":0.60761904761904761},0,0,{"$f":"IF(SUM(ADM!N358:R358)=ADM!S358,SUM(X358:AB358),IF(OR(SUM(ADM!F358:O358)=ADM!S358,SUM(ADM!G358:O358)=ADM!S358,SUM(ADM!H358:O358)=ADM!S358,SUM(ADM!I358:O358)=ADM!S358,SUM(ADM!J358:O358)=ADM!S358,SUM(ADM!K358:O358)=ADM!S358,SUM(ADM!L358:O358)=ADM!S358,SUM(ADM!M358:O358)=ADM!S358,SUM(ADM!N358:O358)=ADM!S358),SUM(Z358:AB358),SUM(Y358:AB358)))","v":3.4199523809523806},3.4199523809523806,{"$f":"Inputs!$D$39*AC358","v":0},{"$f":"Inputs!$D$40*AD358","v":0},{"$f":"Inputs!$D$41*AE358","v":1.1285842857142856},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'Voc Ed'!H358)","v":0.20327619047619047},1.331860476190476,{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$72=1,$F358=0,Inputs!$D$74<=$AC358+$AG358),0,IF(AND($F358>0,$F358<=Inputs!$D$104,Inputs!$D$72=2),$F358/Inputs!$D$94-($AC358+$AG358),Inputs!$D$74-($AC358+$AG358)))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$72=1,$G358=0,Inputs!$D$75<=$AD358+$AH358),0,IF(Inputs!$D$72=2,IF(AND($G358>0,$G358<=Inputs!$D$104),$G358/Inputs!$D$94-($AD358+$AH358),Inputs!$D$75-($AD358+$AH358))))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$72=1,$H358=0,Inputs!$D$76<=$AE358+$AI358+AJ358),0,IF(Inputs!$D$72=2,IF(AND($H358>0,$H358<=Inputs!$D$104),$H358/Inputs!$D$94-($AE358+$AI358+$AJ358),Inputs!$D$76-($AE358+$AI358+$AJ358))))","v":5.2481871428571436},{"$f":"IF(OR(J358=\"T\",K358=\"T\"),0,IF(Inputs!$D$72=1,(IF(AND(O358=\"EM\",(AD358+AH358+AJ358)<Inputs!$D$75),Inputs!$D$75-(AD358+AH358+AJ358),IF(AND(O358=\"M\",(AD358+AH358+AJ358)<Inputs!$D$75),Inputs!$D$75-(AD358+AH358+AJ358),IF(AND(OR(O358=\"MH\",O358=\"H\",O358=\"EMH\"),(AD358+AE358+AH358+AI358+AJ358)<Inputs!$D$76),Inputs!$D$76-(AD358+AE358+AH358+AI358+AJ358),0)))),0))","v":0},5.2481871428571436,{"$f":"IF($J358=\"T\",$I358/Inputs!$D$93,0)","v":0},{"$f":"IF(L358=1,(I358/7)*1.5,IF($J358=\"T\",0,IF(AND($K358=\"T\",($I358/Inputs!$D$94)>=1),$I358/Inputs!$D$94,IF(AND($K358=\"T\",($I358/Inputs!$D$94)<1),1,0))))","v":0},{"$f":"'Small District Adjustment'!L358","v":0},0,{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$234=0,O358=\"M\",O358=\"H\"), 0,(F358*1.5/Inputs!$D$253))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$234=0,O358=\"E\",O358=\"H\"), 0,(SUM(F358:G358)*1.5/Inputs!$D$256))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",Inputs!$D$234=0,O358=\"E\",O358=\"M\"), 0,(SUM(F358:H358)*1.5/Inputs!$D$260))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'At-Risk'!T358/100)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'At-Risk'!U358/100)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'At-Risk'!V358/100)","v":0.26},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(AND(O358=\"E\", SUM(AX358:AZ358)<1/Inputs!$D$253*F358),1/Inputs!$D$253*F358-SUM(AX358:AZ358),IF(AND(O358=\"M\", SUM(AX358:AZ358)<1/Inputs!$D$256*SUM(F358:G358)),1/Inputs!$D$256* SUM(F358:G358)-SUM(AX358:AZ358),IF(AND(O358=\"H\",SUM(AX358:AZ358)<1/Inputs!$D$260*SUM(F358:H358)),1/Inputs!$D$260*SUM(F358:H358)-SUM(AX358:AZ358),0))))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'At-Risk'!AJ358/100)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(Inputs!$D$55=\"K-12\",0.25*SUM('At-Risk'!$F358:$R358)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"K-5\",0.25*SUM('At-Risk'!$F358:$K358)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"4-5\",0.25*SUM('At-Risk'!$J358:$K358)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"6-8\",0.25*SUM('At-Risk'!$L358:$N358)*Inputs!$D$56/Inputs!$D$57,IF(Inputs!$D$55=\"9-12\",0.25*SUM('At-Risk'!$O358:$R358)*Inputs!$D$56/Inputs!$D$57,\"---\"))))))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(Inputs!$D$61=\"K-12\",0.25*SUM('At-Risk'!$F358:$R358)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"K-5\",0.25*SUM('At-Risk'!$F358:$K358)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"4-5\",0.25*SUM('At-Risk'!$J358:$K358)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"6-8\",0.25*SUM('At-Risk'!$L358:$N358)*Inputs!$D$62/Inputs!$D$63,IF(Inputs!$D$61=\"9-12\",0.25*SUM('At-Risk'!$O358:$R358)*Inputs!$D$62/Inputs!$D$63,\"---\"))))))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",F358=0,Inputs!$D$247=0,O358=\"M\",O358=\"H\"),0,1/Inputs!$D$253*F358)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",G358=0,Inputs!$D$247=0,O358=\"H\",O358=\"E\"),0,IF(SUM(F358:G358)<Inputs!$D$254,1/Inputs!$D$254*SUM(F358:G358),IF(SUM(F358:G358)>Inputs!$D$257,1/Inputs!$D$257*SUM(F358:G358),1)))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",H358=0,Inputs!$D$247=0,O358=\"E\",O358=\"M\"),0,IF(SUM(F358:H358)<Inputs!$D$258,1/Inputs!$D$258*SUM(F358:H358),IF(SUM(F358:H358)>Inputs!$D$261,1/Inputs!$D$261*SUM(F358:H358),1)))","v":0.68399047619047626},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",G358=0,Inputs!$D$247=0),0,1/Inputs!$D$256*G358)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",H358=0,Inputs!$D$247=0),0,1/Inputs!$D$260*H358)","v":0.22799682539682539},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,'At-Risk'!S358/100)","v":0.26},{"$f":"IF(OR($J358=\"T\",$K358=\"T\"),0,IF(AND(O358=\"E\",'At-Risk'!S358/100<1/Inputs!$D$253*F358),1/Inputs!$D$253*F358-'At-Risk'!S358/100,IF(AND(O358=\"M\",'At-Risk'!S358/100<1/Inputs!$D$256*SUM(F358:G358)),1/Inputs!$D$256* SUM(F358:G358)-'At-Risk'!S358/100,IF(AND(O358=\"H\",'At-Risk'!S358/100<1/Inputs!$D$260*SUM(F358:H358)),1/Inputs!$D$260*SUM(F358:H358)-'At-Risk'!S358/100,0))))","v":0},0.28727600000000003,{"$f":"IF(OR(J358=\"T\",K358=\"T\"),0,IF(O358=\"E\",2/Inputs!$D$253*F358,IF(O358=\"M\",2/Inputs!$D$256*SUM(F358:G358),IF(O358=\"H\",5/Inputs!$D$261*SUM(F358:H358),0))))","v":0.56999206349206344},2.2892553650793652,{"$f":"IF(OR($J358=\"T\",$K358=\"T\",F358=0,O358=\"M\",O358=\"H\"),0,IF(F358<Inputs!$D$251,1/Inputs!$D$251*F358,1))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",G358=0,O358=\"E\",O358=\"H\"),0,IF(SUM(F358:G358)<Inputs!$D$254,1/Inputs!$D$254*SUM(F358:G358),1))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",H358=0,O358=\"E\",O358=\"M\"),0,IF(SUM(F358:H358)<Inputs!$D$258,1/Inputs!$D$258*SUM(F358:H358),1))","v":0.68399047619047626},0,{"$f":"IF(OR($J358=\"T\",$K358=\"T\",F358=0),0,IF(AND(O358=\"E\",F358>Inputs!$D$253),(F358-Inputs!$D$253)*1/Inputs!$D$253,0))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",G358=0),0,IF(AND(O358=\"M\",SUM(F358:G358)>Inputs!$D$256),(SUM(F358:G358)-Inputs!$D$256)*1/Inputs!$D$256,0))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",H358=0),0,IF(AND(O358=\"H\",SUM(F358:H358)>Inputs!$D$260),(SUM(F358:H358)-Inputs!$D$260)*1/Inputs!$D$260,0))","v":0},{"$f":"IF(OR($K358=\"T\",$J358=\"T\",O358=\"M\",O358=\"H\"),0,IF(F358<Inputs!$D$251,1/Inputs!$D$251*F358,IF(F358>Inputs!$D$253,1/Inputs!$D$253*F358,1)))","v":0},{"$f":"IF(OR($K358=\"T\",$J358=\"T\",O358=\"E\",O358=\"H\"),0,IF(SUM(F358:G358)<Inputs!$D$254,1/Inputs!$D$254*SUM(F358:G358),IF(SUM(F358:G358)>Inputs!$D$256,1/Inputs!$D$256*SUM(F358:G358),1)))","v":0},{"$f":"IF(OR($K358=\"T\",$J358=\"T\",O358=\"E\",O358=\"M\"),0,IF(SUM(F358:H358)<Inputs!$D$258,1/Inputs!$D$258*SUM(F358:H358),IF(SUM(F358:H358)>Inputs!$D$261,1/Inputs!$D$261*SUM(F358:H358),1)))","v":0.68399047619047626},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",F358=0,O358=\"M\",O358=\"H\"),0,1/Inputs!$D$253*F358)","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",G358=0,O358=\"E\",O358=\"H\"),0,1/Inputs!$D$256*SUM(F358:G358))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",H358=0,O358=\"E\",O358=\"M\"),0,4/Inputs!$D$261*SUM(F358:H358))","v":0.45599365079365078},1.8239746031746034,0,0,0,0,0,0,0,0,0,77529.087546164621,61878.748650664646,78329.116648714305,47043.185937945716,0,0,264780.13878348924,264780.13878348924,0,0,87377.44579855146,15738.084022876385,103115.52982142784,0,0,406326.04353995755,0,406326.04353995755,0,0,0,0,0,0,0,0,0,20129.764515766739,0,0,0,0,0,0,52956.027756697862,0,13715.581824619634,20129.764515766739,0,22241.531657813102,20750.142613618969,{"$f":"0.05*($AF358+AK358+AP358+AT358+SUM(AU358:BD358))*175*Inputs!$D$228*(1+0.0765)","v":9691.6329886788808},159614.44587296192,0,0,72481.062903804093,0,0,0,0,0,0,36317.715607729711,0,0,20005.786748712817,128804.56526024663,{"$f":"Inputs!$D$152*F358+Inputs!$D$153*G358+Inputs!$D$154*H358","v":29540.994587864745},{"$f":"Inputs!$D$155*I358","v":21121.179860499615},{"$f":"'Voc Ed'!L358","v":24647.378821754057},{"$f":"Inputs!$D$156*$I358","v":2112.1179860499615},{"$f":"Inputs!$D$157*$I358","v":8448.4719441998459},{"$f":"Inputs!$D$158*$I358","v":2707.2677620258387},{"$f":"IF(Inputs!$D$100=1,0,Activities!R358)","v":122929.76428676704},211507.17524916108,1274147.8985272441]
["State Total",null,null,null,null,{"$f":"SUM(F6:F358)","v":48411.821333333355},{"$f":"SUM(G6:G358)","v":18912.934666666668},{"$f":"SUM(H6:H358)","v":25072.951666666664},{"$f":"SUM(I6:I358)","v":92397.707666666713},{"$f":"COUNTIF(J6:J358,\"T\")","v":16},{"$f":"COUNTIF(K6:K358,\"T\")","v":69},null,{"$f":"COUNTIF(M6:M358,\"1\")","v":3},{"$f":"COUNTIF(N6:N358,\"1\")","v":72},null,{"$f":"SUM(P6:P358)","v":509.00833333333344},483.31191666666678,470.88864583333321,457.70191666666653,442.45612500000004,439.24482837301571,372.25159623015867,328.05942857142861,323.39860317460318,326.70065079365088,308.03469841269839,279.75247619047633,268.84682539682535,2980.3235208333335,888.81482539682577,1140.5176984126981,5009.6560446428566,596.06470416666627,293.30889238095244,376.37084047619055,40.32974761904763,1306.0741846428573,13.368308333333335,93.485123650793639,95.824649841269832,0,202.67808182539679,129.79128571428572,175.38614285714289,13.109603571428567,305.17742857142861,0,{"$f":"SUM(AV6:AV358)","v":0},0,204.60962725000002,78.417139599999985,80.257497149999992,22.336510119047606,37.600000000000023,0,0,161.18660069444442,55.377904232804234,70.047635449735438,59.254321693121682,76.03451322751323,363.28426399999978,22.336510119047606,170.463932,640.88845853174564,2042.0949140674611,157.82679166666668,53.042476190476194,60.22287301587302,75,26.478709490740741,19.524367195767198,36.766730158730162,184.30550115740741,72.566843386243363,70.047635449735438,161.18660069444442,59.468189417989414,159.66310264550259,{"$f":"SUM(CB6:CB358)","v":1136.0998204695763},39243951.385094419,37267313.501893595,36310941.511207297,35281051.373270214,34096322.198389746,33855157.158633858,28668436.406408358,25255096.301482886,24906207.217401195,25138070.445451226,23689841.055735234,21522314.275654987,20683059.757485013,229753591.34241503,68401024.151486874,87763147.094206154,385917762.58810824,45950718.268483005,22572337.969990667,28961838.541088019,3098155.3247027239,100583050.10426436,1033971.4805598187,7006465.9435618771,7177509.2452216577,0,15217946.669343354,10109246.08556903,13392971.847967004,998578.43785013119,24500796.37138617,{"$f":"SUM(DH6:DH358)","v":0},0,0,15772929.169604529,6033778.863046092,6174418.2110724309,1726863.2075837112,2949311.0529291257,0,0,12435560.356691882,4221770.0648678709,5326169.480021893,4229392.2086616363,5376464.074969844,27981126.243723039,1726863.2075837112,13117790.384638213,23863348.936701309,6845359.5586483888,137781145.02074364,18741226.682711884,{"$f":"SUM(ED6:ED358)","v":6152070.120663086},6851732.3635270689,7445315.4951536637,2780179.2901916038,2063577.7801753329,3866493.3089819425,10178384.360593196,3994069.1112633157,3830649.322300198,7346192.4685051301,2704672.8954249248,7251110.7102937847,83205673.909785166,32929688.241026908,27173151.983813897,2985061.3295527301,2717315.1983813923,10869260.793525569,3482996.633913788,31034593.783897627,111192067.96411197,858398442.62774312]

{"sheet":"Small District Adjustment","index":11,"n_rows":359,"n_cols":12,"rows_kept":359,"cut":false,"hidden":false,"merged":[[3,9,3,11],[358,0,358,3],[3,5,3,8],[0,0,0,3],[3,0,3,4]]}
["Small District Adjustment Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12]
["District and School Information",null,null,null,null,"Grades with Students",null,null,null,"Teachers"]
["District ID","District Name","School ID","School Name","Small\nDistrict\nSchools","Elementary","Middle","High","Total","Total\nTeachers","Expected\nTeachers","Additional\nTeachers"]
[{"$f":"ADM!A6","v":"0101000"},{"$f":"ADM!B6","v":"Albany #1"},{"$f":"ADM!C6","v":"0101001"},{"$f":"ADM!D6","v":"Snowy Range Academy"},{"$f":"IF(VLOOKUP(A6,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N6=1,SUM(COUNTIF(ADM!F6:L6,\">0\")),SUM(COUNTIF(ADM!F6:K6,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F6:R6,\">0\")-SUM(F6,H6)","v":4},{"$f":"IF(SUM(ADM!N6:R6)=ADM!S6,COUNTIF(ADM!N6:R6,\">0\"),IF(OR(SUM(ADM!F6:O6)=ADM!S6,SUM(ADM!G6:O6)=ADM!S6,SUM(ADM!H6:O6)=ADM!S6,SUM(ADM!I6:O6)=ADM!S6,SUM(ADM!J6:O6)=ADM!S6,SUM(ADM!K6:O6)=ADM!S6,SUM(ADM!L6:O6)=ADM!S6,SUM(ADM!M6:O6)=ADM!S6,SUM(ADM!N6:O6)=ADM!S6),0,COUNTIF(ADM!O6:R6,\">0\")))","v":0},{"$f":"SUM(F6:H6)","v":10},{"$f":"SUM('School Resources'!AF6,'School Resources'!AK6,'School Resources'!AP6,'School Resources'!AT6)","v":16.353428571428573},{"$f":"(F6*(1+Inputs!$D$39))+(G6*(1+Inputs!$D$40))+(H6*(1+Inputs!$D$41))","v":12.52},{"$f":"IF(AND(Inputs!$D$106=2,E6=\"T\",J6<K6),K6-J6,0)","v":0}]
[{"$f":"ADM!A7","v":"0101000"},{"$f":"ADM!B7","v":"Albany #1"},{"$f":"ADM!C7","v":"0101002"},{"$f":"ADM!D7","v":"Beitel Elementary"},{"$f":"IF(VLOOKUP(A7,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N7=1,SUM(COUNTIF(ADM!F7:L7,\">0\")),SUM(COUNTIF(ADM!F7:K7,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F7:R7,\">0\")-SUM(F7,H7)","v":0},{"$f":"IF(SUM(ADM!N7:R7)=ADM!S7,COUNTIF(ADM!N7:R7,\">0\"),IF(OR(SUM(ADM!F7:O7)=ADM!S7,SUM(ADM!G7:O7)=ADM!S7,SUM(ADM!H7:O7)=ADM!S7,SUM(ADM!I7:O7)=ADM!S7,SUM(ADM!J7:O7)=ADM!S7,SUM(ADM!K7:O7)=ADM!S7,SUM(ADM!L7:O7)=ADM!S7,SUM(ADM!M7:O7)=ADM!S7,SUM(ADM!N7:O7)=ADM!S7),0,COUNTIF(ADM!O7:R7,\">0\")))","v":0},{"$f":"SUM(F7:H7)","v":6},{"$f":"SUM('School Resources'!AF7,'School Resources'!AK7,'School Resources'!AP7,'School Resources'!AT7)","v":19.632824999999997},{"$f":"(F7*(1+Inputs!$D$39))+(G7*(1+Inputs!$D$40))+(H7*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E7=\"T\",J7<K7),K7-J7,0)","v":0}]
[{"$f":"ADM!A8","v":"0101000"},{"$f":"ADM!B8","v":"Albany #1"},{"$f":"ADM!C8","v":"0101005"},{"$f":"ADM!D8","v":"Centennial Elementary"},{"$f":"IF(VLOOKUP(A8,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N8=1,SUM(COUNTIF(ADM!F8:L8,\">0\")),SUM(COUNTIF(ADM!F8:K8,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F8:R8,\">0\")-SUM(F8,H8)","v":0},{"$f":"IF(SUM(ADM!N8:R8)=ADM!S8,COUNTIF(ADM!N8:R8,\">0\"),IF(OR(SUM(ADM!F8:O8)=ADM!S8,SUM(ADM!G8:O8)=ADM!S8,SUM(ADM!H8:O8)=ADM!S8,SUM(ADM!I8:O8)=ADM!S8,SUM(ADM!J8:O8)=ADM!S8,SUM(ADM!K8:O8)=ADM!S8,SUM(ADM!L8:O8)=ADM!S8,SUM(ADM!M8:O8)=ADM!S8,SUM(ADM!N8:O8)=ADM!S8),0,COUNTIF(ADM!O8:R8,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF8,'School Resources'!AK8,'School Resources'!AP8,'School Resources'!AT8)","v":3.4533333333333331},{"$f":"(F8*(1+Inputs!$D$39))+(G8*(1+Inputs!$D$40))+(H8*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E8=\"T\",J8<K8),K8-J8,0)","v":0}]
[{"$f":"ADM!A9","v":"0101000"},{"$f":"ADM!B9","v":"Albany #1"},{"$f":"ADM!C9","v":"0101009"},{"$f":"ADM!D9","v":"Harmony Elementary"},{"$f":"IF(VLOOKUP(A9,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N9=1,SUM(COUNTIF(ADM!F9:L9,\">0\")),SUM(COUNTIF(ADM!F9:K9,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F9:R9,\">0\")-SUM(F9,H9)","v":0},{"$f":"IF(SUM(ADM!N9:R9)=ADM!S9,COUNTIF(ADM!N9:R9,\">0\"),IF(OR(SUM(ADM!F9:O9)=ADM!S9,SUM(ADM!G9:O9)=ADM!S9,SUM(ADM!H9:O9)=ADM!S9,SUM(ADM!I9:O9)=ADM!S9,SUM(ADM!J9:O9)=ADM!S9,SUM(ADM!K9:O9)=ADM!S9,SUM(ADM!L9:O9)=ADM!S9,SUM(ADM!M9:O9)=ADM!S9,SUM(ADM!N9:O9)=ADM!S9),0,COUNTIF(ADM!O9:R9,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF9,'School Resources'!AK9,'School Resources'!AP9,'School Resources'!AT9)","v":4.6685714285714282},{"$f":"(F9*(1+Inputs!$D$39))+(G9*(1+Inputs!$D$40))+(H9*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E9=\"T\",J9<K9),K9-J9,0)","v":0}]
[{"$f":"ADM!A10","v":"0101000"},{"$f":"ADM!B10","v":"Albany #1"},{"$f":"ADM!C10","v":"0101015"},{"$f":"ADM!D10","v":"Rock River Elementary"},{"$f":"IF(VLOOKUP(A10,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N10=1,SUM(COUNTIF(ADM!F10:L10,\">0\")),SUM(COUNTIF(ADM!F10:K10,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F10:R10,\">0\")-SUM(F10,H10)","v":0},{"$f":"IF(SUM(ADM!N10:R10)=ADM!S10,COUNTIF(ADM!N10:R10,\">0\"),IF(OR(SUM(ADM!F10:O10)=ADM!S10,SUM(ADM!G10:O10)=ADM!S10,SUM(ADM!H10:O10)=ADM!S10,SUM(ADM!I10:O10)=ADM!S10,SUM(ADM!J10:O10)=ADM!S10,SUM(ADM!K10:O10)=ADM!S10,SUM(ADM!L10:O10)=ADM!S10,SUM(ADM!M10:O10)=ADM!S10,SUM(ADM!N10:O10)=ADM!S10),0,COUNTIF(ADM!O10:R10,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF10,'School Resources'!AK10,'School Resources'!AP10,'School Resources'!AT10)","v":5.0781904761904766},{"$f":"(F10*(1+Inputs!$D$39))+(G10*(1+Inputs!$D$40))+(H10*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E10=\"T\",J10<K10),K10-J10,0)","v":0}]
[{"$f":"ADM!A11","v":"0101000"},{"$f":"ADM!B11","v":"Albany #1"},{"$f":"ADM!C11","v":"0101017"},{"$f":"ADM!D11","v":"Slade Elementary"},{"$f":"IF(VLOOKUP(A11,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N11=1,SUM(COUNTIF(ADM!F11:L11,\">0\")),SUM(COUNTIF(ADM!F11:K11,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F11:R11,\">0\")-SUM(F11,H11)","v":0},{"$f":"IF(SUM(ADM!N11:R11)=ADM!S11,COUNTIF(ADM!N11:R11,\">0\"),IF(OR(SUM(ADM!F11:O11)=ADM!S11,SUM(ADM!G11:O11)=ADM!S11,SUM(ADM!H11:O11)=ADM!S11,SUM(ADM!I11:O11)=ADM!S11,SUM(ADM!J11:O11)=ADM!S11,SUM(ADM!K11:O11)=ADM!S11,SUM(ADM!L11:O11)=ADM!S11,SUM(ADM!M11:O11)=ADM!S11,SUM(ADM!N11:O11)=ADM!S11),0,COUNTIF(ADM!O11:R11,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF11,'School Resources'!AK11,'School Resources'!AP11,'School Resources'!AT11)","v":23.203800000000001},{"$f":"(F11*(1+Inputs!$D$39))+(G11*(1+Inputs!$D$40))+(H11*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E11=\"T\",J11<K11),K11-J11,0)","v":0}]
[{"$f":"ADM!A12","v":"0101000"},{"$f":"ADM!B12","v":"Albany #1"},{"$f":"ADM!C12","v":"0101020"},{"$f":"ADM!D12","v":"Velma Linford Elementary"},{"$f":"IF(VLOOKUP(A12,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N12=1,SUM(COUNTIF(ADM!F12:L12,\">0\")),SUM(COUNTIF(ADM!F12:K12,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F12:R12,\">0\")-SUM(F12,H12)","v":0},{"$f":"IF(SUM(ADM!N12:R12)=ADM!S12,COUNTIF(ADM!N12:R12,\">0\"),IF(OR(SUM(ADM!F12:O12)=ADM!S12,SUM(ADM!G12:O12)=ADM!S12,SUM(ADM!H12:O12)=ADM!S12,SUM(ADM!I12:O12)=ADM!S12,SUM(ADM!J12:O12)=ADM!S12,SUM(ADM!K12:O12)=ADM!S12,SUM(ADM!L12:O12)=ADM!S12,SUM(ADM!M12:O12)=ADM!S12,SUM(ADM!N12:O12)=ADM!S12),0,COUNTIF(ADM!O12:R12,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF12,'School Resources'!AK12,'School Resources'!AP12,'School Resources'!AT12)","v":28.647449999999999},{"$f":"(F12*(1+Inputs!$D$39))+(G12*(1+Inputs!$D$40))+(H12*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E12=\"T\",J12<K12),K12-J12,0)","v":0}]
[{"$f":"ADM!A13","v":"0101000"},{"$f":"ADM!B13","v":"Albany #1"},{"$f":"ADM!C13","v":"0101027"},{"$f":"ADM!D13","v":"Spring Creek Elementary"},{"$f":"IF(VLOOKUP(A13,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N13=1,SUM(COUNTIF(ADM!F13:L13,\">0\")),SUM(COUNTIF(ADM!F13:K13,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F13:R13,\">0\")-SUM(F13,H13)","v":0},{"$f":"IF(SUM(ADM!N13:R13)=ADM!S13,COUNTIF(ADM!N13:R13,\">0\"),IF(OR(SUM(ADM!F13:O13)=ADM!S13,SUM(ADM!G13:O13)=ADM!S13,SUM(ADM!H13:O13)=ADM!S13,SUM(ADM!I13:O13)=ADM!S13,SUM(ADM!J13:O13)=ADM!S13,SUM(ADM!K13:O13)=ADM!S13,SUM(ADM!L13:O13)=ADM!S13,SUM(ADM!M13:O13)=ADM!S13,SUM(ADM!N13:O13)=ADM!S13),0,COUNTIF(ADM!O13:R13,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF13,'School Resources'!AK13,'School Resources'!AP13,'School Resources'!AT13)","v":23.939174999999999},{"$f":"(F13*(1+Inputs!$D$39))+(G13*(1+Inputs!$D$40))+(H13*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E13=\"T\",J13<K13),K13-J13,0)","v":0}]
[{"$f":"ADM!A14","v":"0101000"},{"$f":"ADM!B14","v":"Albany #1"},{"$f":"ADM!C14","v":"0101028"},{"$f":"ADM!D14","v":"Indian Paintbrush  Elementary"},{"$f":"IF(VLOOKUP(A14,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N14=1,SUM(COUNTIF(ADM!F14:L14,\">0\")),SUM(COUNTIF(ADM!F14:K14,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F14:R14,\">0\")-SUM(F14,H14)","v":0},{"$f":"IF(SUM(ADM!N14:R14)=ADM!S14,COUNTIF(ADM!N14:R14,\">0\"),IF(OR(SUM(ADM!F14:O14)=ADM!S14,SUM(ADM!G14:O14)=ADM!S14,SUM(ADM!H14:O14)=ADM!S14,SUM(ADM!I14:O14)=ADM!S14,SUM(ADM!J14:O14)=ADM!S14,SUM(ADM!K14:O14)=ADM!S14,SUM(ADM!L14:O14)=ADM!S14,SUM(ADM!M14:O14)=ADM!S14,SUM(ADM!N14:O14)=ADM!S14),0,COUNTIF(ADM!O14:R14,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF14,'School Resources'!AK14,'School Resources'!AP14,'School Resources'!AT14)","v":24.126374999999999},{"$f":"(F14*(1+Inputs!$D$39))+(G14*(1+Inputs!$D$40))+(H14*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E14=\"T\",J14<K14),K14-J14,0)","v":0}]
[{"$f":"ADM!A15","v":"0101000"},{"$f":"ADM!B15","v":"Albany #1"},{"$f":"ADM!C15","v":"0101030"},{"$f":"ADM!D15","v":"UW Laboratory School"},{"$f":"IF(VLOOKUP(A15,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N15=1,SUM(COUNTIF(ADM!F15:L15,\">0\")),SUM(COUNTIF(ADM!F15:K15,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F15:R15,\">0\")-SUM(F15,H15)","v":4},{"$f":"IF(SUM(ADM!N15:R15)=ADM!S15,COUNTIF(ADM!N15:R15,\">0\"),IF(OR(SUM(ADM!F15:O15)=ADM!S15,SUM(ADM!G15:O15)=ADM!S15,SUM(ADM!H15:O15)=ADM!S15,SUM(ADM!I15:O15)=ADM!S15,SUM(ADM!J15:O15)=ADM!S15,SUM(ADM!K15:O15)=ADM!S15,SUM(ADM!L15:O15)=ADM!S15,SUM(ADM!M15:O15)=ADM!S15,SUM(ADM!N15:O15)=ADM!S15),0,COUNTIF(ADM!O15:R15,\">0\")))","v":0},10,{"$f":"SUM('School Resources'!AF15,'School Resources'!AK15,'School Resources'!AP15,'School Resources'!AT15)","v":16.9499},{"$f":"(F15*(1+Inputs!$D$39))+(G15*(1+Inputs!$D$40))+(H15*(1+Inputs!$D$41))","v":12.52},{"$f":"IF(AND(Inputs!$D$106=2,E15=\"T\",J15<K15),K15-J15,0)","v":0}]
[{"$f":"ADM!A16","v":"0101000"},{"$f":"ADM!B16","v":"Albany #1"},{"$f":"ADM!C16","v":"0101031"},{"$f":"ADM!D16","v":"Laramie Montessori Charter School"},{"$f":"IF(VLOOKUP(A16,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N16=1,SUM(COUNTIF(ADM!F16:L16,\">0\")),SUM(COUNTIF(ADM!F16:K16,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F16:R16,\">0\")-SUM(F16,H16)","v":0},{"$f":"IF(SUM(ADM!N16:R16)=ADM!S16,COUNTIF(ADM!N16:R16,\">0\"),IF(OR(SUM(ADM!F16:O16)=ADM!S16,SUM(ADM!G16:O16)=ADM!S16,SUM(ADM!H16:O16)=ADM!S16,SUM(ADM!I16:O16)=ADM!S16,SUM(ADM!J16:O16)=ADM!S16,SUM(ADM!K16:O16)=ADM!S16,SUM(ADM!L16:O16)=ADM!S16,SUM(ADM!M16:O16)=ADM!S16,SUM(ADM!N16:O16)=ADM!S16),0,COUNTIF(ADM!O16:R16,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF16,'School Resources'!AK16,'School Resources'!AP16,'School Resources'!AT16)","v":6},{"$f":"(F16*(1+Inputs!$D$39))+(G16*(1+Inputs!$D$40))+(H16*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E16=\"T\",J16<K16),K16-J16,0)","v":0}]
[{"$f":"ADM!A17","v":"0101000"},{"$f":"ADM!B17","v":"Albany #1"},{"$f":"ADM!C17","v":"0101032"},{"$f":"ADM!D17","v":"Notch Peak Elementary"},{"$f":"IF(VLOOKUP(A17,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N17=1,SUM(COUNTIF(ADM!F17:L17,\">0\")),SUM(COUNTIF(ADM!F17:K17,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F17:R17,\">0\")-SUM(F17,H17)","v":0},{"$f":"IF(SUM(ADM!N17:R17)=ADM!S17,COUNTIF(ADM!N17:R17,\">0\"),IF(OR(SUM(ADM!F17:O17)=ADM!S17,SUM(ADM!G17:O17)=ADM!S17,SUM(ADM!H17:O17)=ADM!S17,SUM(ADM!I17:O17)=ADM!S17,SUM(ADM!J17:O17)=ADM!S17,SUM(ADM!K17:O17)=ADM!S17,SUM(ADM!L17:O17)=ADM!S17,SUM(ADM!M17:O17)=ADM!S17,SUM(ADM!N17:O17)=ADM!S17),0,COUNTIF(ADM!O17:R17,\">0\")))","v":0},{"$f":"SUM(F17:H17)","v":1},{"$f":"SUM('School Resources'!AF17,'School Resources'!AK17,'School Resources'!AP17,'School Resources'!AT17)","v":1},{"$f":"(F17*(1+Inputs!$D$39))+(G17*(1+Inputs!$D$40))+(H17*(1+Inputs!$D$41))","v":1.2},{"$f":"IF(AND(Inputs!$D$106=2,E17=\"T\",J17<K17),K17-J17,0)","v":0}]
[{"$f":"ADM!A18","v":"0101000"},{"$f":"ADM!B18","v":"Albany #1"},{"$f":"ADM!C18","v":"0101050"},{"$f":"ADM!D18","v":"Laramie Junior High School"},{"$f":"IF(VLOOKUP(A18,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N18=1,SUM(COUNTIF(ADM!F18:L18,\">0\")),SUM(COUNTIF(ADM!F18:K18,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F18:R18,\">0\")-SUM(F18,H18)","v":4},{"$f":"IF(SUM(ADM!N18:R18)=ADM!S18,COUNTIF(ADM!N18:R18,\">0\"),IF(OR(SUM(ADM!F18:O18)=ADM!S18,SUM(ADM!G18:O18)=ADM!S18,SUM(ADM!H18:O18)=ADM!S18,SUM(ADM!I18:O18)=ADM!S18,SUM(ADM!J18:O18)=ADM!S18,SUM(ADM!K18:O18)=ADM!S18,SUM(ADM!L18:O18)=ADM!S18,SUM(ADM!M18:O18)=ADM!S18,SUM(ADM!N18:O18)=ADM!S18),0,COUNTIF(ADM!O18:R18,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF18,'School Resources'!AK18,'School Resources'!AP18,'School Resources'!AT18)","v":50.315758571428574},{"$f":"(F18*(1+Inputs!$D$39))+(G18*(1+Inputs!$D$40))+(H18*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E18=\"T\",J18<K18),K18-J18,0)","v":0}]
[{"$f":"ADM!A19","v":"0101000"},{"$f":"ADM!B19","v":"Albany #1"},{"$f":"ADM!C19","v":"0101051"},{"$f":"ADM!D19","v":"Rock River Junior High School"},{"$f":"IF(VLOOKUP(A19,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N19=1,SUM(COUNTIF(ADM!F19:L19,\">0\")),SUM(COUNTIF(ADM!F19:K19,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F19:R19,\">0\")-SUM(F19,H19)","v":2},{"$f":"IF(SUM(ADM!N19:R19)=ADM!S19,COUNTIF(ADM!N19:R19,\">0\"),IF(OR(SUM(ADM!F19:O19)=ADM!S19,SUM(ADM!G19:O19)=ADM!S19,SUM(ADM!H19:O19)=ADM!S19,SUM(ADM!I19:O19)=ADM!S19,SUM(ADM!J19:O19)=ADM!S19,SUM(ADM!K19:O19)=ADM!S19,SUM(ADM!L19:O19)=ADM!S19,SUM(ADM!M19:O19)=ADM!S19,SUM(ADM!N19:O19)=ADM!S19),0,COUNTIF(ADM!O19:R19,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF19,'School Resources'!AK19,'School Resources'!AP19,'School Resources'!AT19)","v":2.336904761904762},{"$f":"(F19*(1+Inputs!$D$39))+(G19*(1+Inputs!$D$40))+(H19*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E19=\"T\",J19<K19),K19-J19,0)","v":0}]
[{"$f":"ADM!A20","v":"0101000"},{"$f":"ADM!B20","v":"Albany #1"},{"$f":"ADM!C20","v":"0101055"},{"$f":"ADM!D20","v":"Laramie High School"},{"$f":"IF(VLOOKUP(A20,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N20=1,SUM(COUNTIF(ADM!F20:L20,\">0\")),SUM(COUNTIF(ADM!F20:K20,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F20:R20,\">0\")-SUM(F20,H20)","v":0},{"$f":"IF(SUM(ADM!N20:R20)=ADM!S20,COUNTIF(ADM!N20:R20,\">0\"),IF(OR(SUM(ADM!F20:O20)=ADM!S20,SUM(ADM!G20:O20)=ADM!S20,SUM(ADM!H20:O20)=ADM!S20,SUM(ADM!I20:O20)=ADM!S20,SUM(ADM!J20:O20)=ADM!S20,SUM(ADM!K20:O20)=ADM!S20,SUM(ADM!L20:O20)=ADM!S20,SUM(ADM!M20:O20)=ADM!S20,SUM(ADM!N20:O20)=ADM!S20),0,COUNTIF(ADM!O20:R20,\">0\")))","v":3},3,{"$f":"SUM('School Resources'!AF20,'School Resources'!AK20,'School Resources'!AP20,'School Resources'!AT20)","v":46.459992380952379},{"$f":"(F20*(1+Inputs!$D$39))+(G20*(1+Inputs!$D$40))+(H20*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E20=\"T\",J20<K20),K20-J20,0)","v":0}]
[{"$f":"ADM!A21","v":"0101000"},{"$f":"ADM!B21","v":"Albany #1"},{"$f":"ADM!C21","v":"0101056"},{"$f":"ADM!D21","v":"Rock River High School"},{"$f":"IF(VLOOKUP(A21,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N21=1,SUM(COUNTIF(ADM!F21:L21,\">0\")),SUM(COUNTIF(ADM!F21:K21,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F21:R21,\">0\")-SUM(F21,H21)","v":0},{"$f":"IF(SUM(ADM!N21:R21)=ADM!S21,COUNTIF(ADM!N21:R21,\">0\"),IF(OR(SUM(ADM!F21:O21)=ADM!S21,SUM(ADM!G21:O21)=ADM!S21,SUM(ADM!H21:O21)=ADM!S21,SUM(ADM!I21:O21)=ADM!S21,SUM(ADM!J21:O21)=ADM!S21,SUM(ADM!K21:O21)=ADM!S21,SUM(ADM!L21:O21)=ADM!S21,SUM(ADM!M21:O21)=ADM!S21,SUM(ADM!N21:O21)=ADM!S21),0,COUNTIF(ADM!O21:R21,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF21,'School Resources'!AK21,'School Resources'!AP21,'School Resources'!AT21)","v":5.1027142857142849},{"$f":"(F21*(1+Inputs!$D$39))+(G21*(1+Inputs!$D$40))+(H21*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E21=\"T\",J21<K21),K21-J21,0)","v":0}]
[{"$f":"ADM!A22","v":"0101000"},{"$f":"ADM!B22","v":"Albany #1"},{"$f":"ADM!C22","v":"0101057"},{"$f":"ADM!D22","v":"Whiting High School"},{"$f":"IF(VLOOKUP(A22,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N22=1,SUM(COUNTIF(ADM!F22:L22,\">0\")),SUM(COUNTIF(ADM!F22:K22,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F22:R22,\">0\")-SUM(F22,H22)","v":0},{"$f":"IF(SUM(ADM!N22:R22)=ADM!S22,COUNTIF(ADM!N22:R22,\">0\"),IF(OR(SUM(ADM!F22:O22)=ADM!S22,SUM(ADM!G22:O22)=ADM!S22,SUM(ADM!H22:O22)=ADM!S22,SUM(ADM!I22:O22)=ADM!S22,SUM(ADM!J22:O22)=ADM!S22,SUM(ADM!K22:O22)=ADM!S22,SUM(ADM!L22:O22)=ADM!S22,SUM(ADM!M22:O22)=ADM!S22,SUM(ADM!N22:O22)=ADM!S22),0,COUNTIF(ADM!O22:R22,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF22,'School Resources'!AK22,'School Resources'!AP22,'School Resources'!AT22)","v":5.9018571428571436},{"$f":"(F22*(1+Inputs!$D$39))+(G22*(1+Inputs!$D$40))+(H22*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E22=\"T\",J22<K22),K22-J22,0)","v":0}]
[{"$f":"ADM!A23","v":"0201000"},{"$f":"ADM!B23","v":"Big Horn #1"},{"$f":"ADM!C23","v":"0201001"},{"$f":"ADM!D23","v":"Burlington Elementary"},{"$f":"IF(VLOOKUP(A23,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N23=1,SUM(COUNTIF(ADM!F23:L23,\">0\")),SUM(COUNTIF(ADM!F23:K23,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F23:R23,\">0\")-SUM(F23,H23)","v":0},{"$f":"IF(SUM(ADM!N23:R23)=ADM!S23,COUNTIF(ADM!N23:R23,\">0\"),IF(OR(SUM(ADM!F23:O23)=ADM!S23,SUM(ADM!G23:O23)=ADM!S23,SUM(ADM!H23:O23)=ADM!S23,SUM(ADM!I23:O23)=ADM!S23,SUM(ADM!J23:O23)=ADM!S23,SUM(ADM!K23:O23)=ADM!S23,SUM(ADM!L23:O23)=ADM!S23,SUM(ADM!M23:O23)=ADM!S23,SUM(ADM!N23:O23)=ADM!S23),0,COUNTIF(ADM!O23:R23,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF23,'School Resources'!AK23,'School Resources'!AP23,'School Resources'!AT23)","v":7.6971750000000005},{"$f":"(F23*(1+Inputs!$D$39))+(G23*(1+Inputs!$D$40))+(H23*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E23=\"T\",J23<K23),K23-J23,0)","v":0}]
[{"$f":"ADM!A24","v":"0201000"},{"$f":"ADM!B24","v":"Big Horn #1"},{"$f":"ADM!C24","v":"0201004"},{"$f":"ADM!D24","v":"Rocky Mountain Elementary"},{"$f":"IF(VLOOKUP(A24,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N24=1,SUM(COUNTIF(ADM!F24:L24,\">0\")),SUM(COUNTIF(ADM!F24:K24,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F24:R24,\">0\")-SUM(F24,H24)","v":0},{"$f":"IF(SUM(ADM!N24:R24)=ADM!S24,COUNTIF(ADM!N24:R24,\">0\"),IF(OR(SUM(ADM!F24:O24)=ADM!S24,SUM(ADM!G24:O24)=ADM!S24,SUM(ADM!H24:O24)=ADM!S24,SUM(ADM!I24:O24)=ADM!S24,SUM(ADM!J24:O24)=ADM!S24,SUM(ADM!K24:O24)=ADM!S24,SUM(ADM!L24:O24)=ADM!S24,SUM(ADM!M24:O24)=ADM!S24,SUM(ADM!N24:O24)=ADM!S24),0,COUNTIF(ADM!O24:R24,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF24,'School Resources'!AK24,'School Resources'!AP24,'School Resources'!AT24)","v":23.658075000000004},{"$f":"(F24*(1+Inputs!$D$39))+(G24*(1+Inputs!$D$40))+(H24*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E24=\"T\",J24<K24),K24-J24,0)","v":0}]
[{"$f":"ADM!A25","v":"0201000"},{"$f":"ADM!B25","v":"Big Horn #1"},{"$f":"ADM!C25","v":"0201050"},{"$f":"ADM!D25","v":"Burlington Middle School"},{"$f":"IF(VLOOKUP(A25,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N25=1,SUM(COUNTIF(ADM!F25:L25,\">0\")),SUM(COUNTIF(ADM!F25:K25,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F25:R25,\">0\")-SUM(F25,H25)","v":3},{"$f":"IF(SUM(ADM!N25:R25)=ADM!S25,COUNTIF(ADM!N25:R25,\">0\"),IF(OR(SUM(ADM!F25:O25)=ADM!S25,SUM(ADM!G25:O25)=ADM!S25,SUM(ADM!H25:O25)=ADM!S25,SUM(ADM!I25:O25)=ADM!S25,SUM(ADM!J25:O25)=ADM!S25,SUM(ADM!K25:O25)=ADM!S25,SUM(ADM!L25:O25)=ADM!S25,SUM(ADM!M25:O25)=ADM!S25,SUM(ADM!N25:O25)=ADM!S25),0,COUNTIF(ADM!O25:R25,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF25,'School Resources'!AK25,'School Resources'!AP25,'School Resources'!AT25)","v":8},{"$f":"(F25*(1+Inputs!$D$39))+(G25*(1+Inputs!$D$40))+(H25*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E25=\"T\",J25<K25),K25-J25,0)","v":0}]
[{"$f":"ADM!A26","v":"0201000"},{"$f":"ADM!B26","v":"Big Horn #1"},{"$f":"ADM!C26","v":"0201051"},{"$f":"ADM!D26","v":"Rocky Mountain Middle School"},{"$f":"IF(VLOOKUP(A26,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N26=1,SUM(COUNTIF(ADM!F26:L26,\">0\")),SUM(COUNTIF(ADM!F26:K26,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F26:R26,\">0\")-SUM(F26,H26)","v":3},{"$f":"IF(SUM(ADM!N26:R26)=ADM!S26,COUNTIF(ADM!N26:R26,\">0\"),IF(OR(SUM(ADM!F26:O26)=ADM!S26,SUM(ADM!G26:O26)=ADM!S26,SUM(ADM!H26:O26)=ADM!S26,SUM(ADM!I26:O26)=ADM!S26,SUM(ADM!J26:O26)=ADM!S26,SUM(ADM!K26:O26)=ADM!S26,SUM(ADM!L26:O26)=ADM!S26,SUM(ADM!M26:O26)=ADM!S26,SUM(ADM!N26:O26)=ADM!S26),0,COUNTIF(ADM!O26:R26,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF26,'School Resources'!AK26,'School Resources'!AP26,'School Resources'!AT26)","v":10.187546666666666},{"$f":"(F26*(1+Inputs!$D$39))+(G26*(1+Inputs!$D$40))+(H26*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E26=\"T\",J26<K26),K26-J26,0)","v":0}]
[{"$f":"ADM!A27","v":"0201000"},{"$f":"ADM!B27","v":"Big Horn #1"},{"$f":"ADM!C27","v":"0201055"},{"$f":"ADM!D27","v":"Burlington High School"},{"$f":"IF(VLOOKUP(A27,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N27=1,SUM(COUNTIF(ADM!F27:L27,\">0\")),SUM(COUNTIF(ADM!F27:K27,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F27:R27,\">0\")-SUM(F27,H27)","v":0},{"$f":"IF(SUM(ADM!N27:R27)=ADM!S27,COUNTIF(ADM!N27:R27,\">0\"),IF(OR(SUM(ADM!F27:O27)=ADM!S27,SUM(ADM!G27:O27)=ADM!S27,SUM(ADM!H27:O27)=ADM!S27,SUM(ADM!I27:O27)=ADM!S27,SUM(ADM!J27:O27)=ADM!S27,SUM(ADM!K27:O27)=ADM!S27,SUM(ADM!L27:O27)=ADM!S27,SUM(ADM!M27:O27)=ADM!S27,SUM(ADM!N27:O27)=ADM!S27),0,COUNTIF(ADM!O27:R27,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF27,'School Resources'!AK27,'School Resources'!AP27,'School Resources'!AT27)","v":10},{"$f":"(F27*(1+Inputs!$D$39))+(G27*(1+Inputs!$D$40))+(H27*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E27=\"T\",J27<K27),K27-J27,0)","v":0}]
[{"$f":"ADM!A28","v":"0201000"},{"$f":"ADM!B28","v":"Big Horn #1"},{"$f":"ADM!C28","v":"0201056"},{"$f":"ADM!D28","v":"Rocky Mountain High School"},{"$f":"IF(VLOOKUP(A28,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N28=1,SUM(COUNTIF(ADM!F28:L28,\">0\")),SUM(COUNTIF(ADM!F28:K28,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F28:R28,\">0\")-SUM(F28,H28)","v":0},{"$f":"IF(SUM(ADM!N28:R28)=ADM!S28,COUNTIF(ADM!N28:R28,\">0\"),IF(OR(SUM(ADM!F28:O28)=ADM!S28,SUM(ADM!G28:O28)=ADM!S28,SUM(ADM!H28:O28)=ADM!S28,SUM(ADM!I28:O28)=ADM!S28,SUM(ADM!J28:O28)=ADM!S28,SUM(ADM!K28:O28)=ADM!S28,SUM(ADM!L28:O28)=ADM!S28,SUM(ADM!M28:O28)=ADM!S28,SUM(ADM!N28:O28)=ADM!S28),0,COUNTIF(ADM!O28:R28,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF28,'School Resources'!AK28,'School Resources'!AP28,'School Resources'!AT28)","v":16.97705523809524},{"$f":"(F28*(1+Inputs!$D$39))+(G28*(1+Inputs!$D$40))+(H28*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E28=\"T\",J28<K28),K28-J28,0)","v":0}]
[{"$f":"ADM!A29","v":"0202000"},{"$f":"ADM!B29","v":"Big Horn #2"},{"$f":"ADM!C29","v":"0202001"},{"$f":"ADM!D29","v":"Lovell Elementary"},{"$f":"IF(VLOOKUP(A29,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N29=1,SUM(COUNTIF(ADM!F29:L29,\">0\")),SUM(COUNTIF(ADM!F29:K29,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F29:R29,\">0\")-SUM(F29,H29)","v":0},{"$f":"IF(SUM(ADM!N29:R29)=ADM!S29,COUNTIF(ADM!N29:R29,\">0\"),IF(OR(SUM(ADM!F29:O29)=ADM!S29,SUM(ADM!G29:O29)=ADM!S29,SUM(ADM!H29:O29)=ADM!S29,SUM(ADM!I29:O29)=ADM!S29,SUM(ADM!J29:O29)=ADM!S29,SUM(ADM!K29:O29)=ADM!S29,SUM(ADM!L29:O29)=ADM!S29,SUM(ADM!M29:O29)=ADM!S29,SUM(ADM!N29:O29)=ADM!S29),0,COUNTIF(ADM!O29:R29,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF29,'School Resources'!AK29,'School Resources'!AP29,'School Resources'!AT29)","v":25.329450000000001},{"$f":"(F29*(1+Inputs!$D$39))+(G29*(1+Inputs!$D$40))+(H29*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E29=\"T\",J29<K29),K29-J29,0)","v":0}]
[{"$f":"ADM!A30","v":"0202000"},{"$f":"ADM!B30","v":"Big Horn #2"},{"$f":"ADM!C30","v":"0202050"},{"$f":"ADM!D30","v":"Lovell Middle School"},{"$f":"IF(VLOOKUP(A30,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N30=1,SUM(COUNTIF(ADM!F30:L30,\">0\")),SUM(COUNTIF(ADM!F30:K30,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F30:R30,\">0\")-SUM(F30,H30)","v":3},{"$f":"IF(SUM(ADM!N30:R30)=ADM!S30,COUNTIF(ADM!N30:R30,\">0\"),IF(OR(SUM(ADM!F30:O30)=ADM!S30,SUM(ADM!G30:O30)=ADM!S30,SUM(ADM!H30:O30)=ADM!S30,SUM(ADM!I30:O30)=ADM!S30,SUM(ADM!J30:O30)=ADM!S30,SUM(ADM!K30:O30)=ADM!S30,SUM(ADM!L30:O30)=ADM!S30,SUM(ADM!M30:O30)=ADM!S30,SUM(ADM!N30:O30)=ADM!S30),0,COUNTIF(ADM!O30:R30,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF30,'School Resources'!AK30,'School Resources'!AP30,'School Resources'!AT30)","v":9.8811400000000003},{"$f":"(F30*(1+Inputs!$D$39))+(G30*(1+Inputs!$D$40))+(H30*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E30=\"T\",J30<K30),K30-J30,0)","v":0}]
[{"$f":"ADM!A31","v":"0202000"},{"$f":"ADM!B31","v":"Big Horn #2"},{"$f":"ADM!C31","v":"0202055"},{"$f":"ADM!D31","v":"Lovell High School"},{"$f":"IF(VLOOKUP(A31,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N31=1,SUM(COUNTIF(ADM!F31:L31,\">0\")),SUM(COUNTIF(ADM!F31:K31,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F31:R31,\">0\")-SUM(F31,H31)","v":0},{"$f":"IF(SUM(ADM!N31:R31)=ADM!S31,COUNTIF(ADM!N31:R31,\">0\"),IF(OR(SUM(ADM!F31:O31)=ADM!S31,SUM(ADM!G31:O31)=ADM!S31,SUM(ADM!H31:O31)=ADM!S31,SUM(ADM!I31:O31)=ADM!S31,SUM(ADM!J31:O31)=ADM!S31,SUM(ADM!K31:O31)=ADM!S31,SUM(ADM!L31:O31)=ADM!S31,SUM(ADM!M31:O31)=ADM!S31,SUM(ADM!N31:O31)=ADM!S31),0,COUNTIF(ADM!O31:R31,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF31,'School Resources'!AK31,'School Resources'!AP31,'School Resources'!AT31)","v":13.425229523809524},{"$f":"(F31*(1+Inputs!$D$39))+(G31*(1+Inputs!$D$40))+(H31*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E31=\"T\",J31<K31),K31-J31,0)","v":0}]
[{"$f":"ADM!A32","v":"0203000"},{"$f":"ADM!B32","v":"Big Horn #3"},{"$f":"ADM!C32","v":"0203002"},{"$f":"ADM!D32","v":"Greybull Elementary"},{"$f":"IF(VLOOKUP(A32,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N32=1,SUM(COUNTIF(ADM!F32:L32,\">0\")),SUM(COUNTIF(ADM!F32:K32,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F32:R32,\">0\")-SUM(F32,H32)","v":0},{"$f":"IF(SUM(ADM!N32:R32)=ADM!S32,COUNTIF(ADM!N32:R32,\">0\"),IF(OR(SUM(ADM!F32:O32)=ADM!S32,SUM(ADM!G32:O32)=ADM!S32,SUM(ADM!H32:O32)=ADM!S32,SUM(ADM!I32:O32)=ADM!S32,SUM(ADM!J32:O32)=ADM!S32,SUM(ADM!K32:O32)=ADM!S32,SUM(ADM!L32:O32)=ADM!S32,SUM(ADM!M32:O32)=ADM!S32,SUM(ADM!N32:O32)=ADM!S32),0,COUNTIF(ADM!O32:R32,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF32,'School Resources'!AK32,'School Resources'!AP32,'School Resources'!AT32)","v":16.255724999999998},{"$f":"(F32*(1+Inputs!$D$39))+(G32*(1+Inputs!$D$40))+(H32*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E32=\"T\",J32<K32),K32-J32,0)","v":0}]
[{"$f":"ADM!A33","v":"0203000"},{"$f":"ADM!B33","v":"Big Horn #3"},{"$f":"ADM!C33","v":"0203050"},{"$f":"ADM!D33","v":"Greybull Middle School"},{"$f":"IF(VLOOKUP(A33,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N33=1,SUM(COUNTIF(ADM!F33:L33,\">0\")),SUM(COUNTIF(ADM!F33:K33,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F33:R33,\">0\")-SUM(F33,H33)","v":3},{"$f":"IF(SUM(ADM!N33:R33)=ADM!S33,COUNTIF(ADM!N33:R33,\">0\"),IF(OR(SUM(ADM!F33:O33)=ADM!S33,SUM(ADM!G33:O33)=ADM!S33,SUM(ADM!H33:O33)=ADM!S33,SUM(ADM!I33:O33)=ADM!S33,SUM(ADM!J33:O33)=ADM!S33,SUM(ADM!K33:O33)=ADM!S33,SUM(ADM!L33:O33)=ADM!S33,SUM(ADM!M33:O33)=ADM!S33,SUM(ADM!N33:O33)=ADM!S33),0,COUNTIF(ADM!O33:R33,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF33,'School Resources'!AK33,'School Resources'!AP33,'School Resources'!AT33)","v":8.034276666666667},{"$f":"(F33*(1+Inputs!$D$39))+(G33*(1+Inputs!$D$40))+(H33*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E33=\"T\",J33<K33),K33-J33,0)","v":0}]
[{"$f":"ADM!A34","v":"0203000"},{"$f":"ADM!B34","v":"Big Horn #3"},{"$f":"ADM!C34","v":"0203055"},{"$f":"ADM!D34","v":"Greybull High School"},{"$f":"IF(VLOOKUP(A34,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N34=1,SUM(COUNTIF(ADM!F34:L34,\">0\")),SUM(COUNTIF(ADM!F34:K34,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F34:R34,\">0\")-SUM(F34,H34)","v":0},{"$f":"IF(SUM(ADM!N34:R34)=ADM!S34,COUNTIF(ADM!N34:R34,\">0\"),IF(OR(SUM(ADM!F34:O34)=ADM!S34,SUM(ADM!G34:O34)=ADM!S34,SUM(ADM!H34:O34)=ADM!S34,SUM(ADM!I34:O34)=ADM!S34,SUM(ADM!J34:O34)=ADM!S34,SUM(ADM!K34:O34)=ADM!S34,SUM(ADM!L34:O34)=ADM!S34,SUM(ADM!M34:O34)=ADM!S34,SUM(ADM!N34:O34)=ADM!S34),0,COUNTIF(ADM!O34:R34,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF34,'School Resources'!AK34,'School Resources'!AP34,'School Resources'!AT34)","v":11.643790476190476},{"$f":"(F34*(1+Inputs!$D$39))+(G34*(1+Inputs!$D$40))+(H34*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E34=\"T\",J34<K34),K34-J34,0)","v":0}]
[{"$f":"ADM!A35","v":"0204000"},{"$f":"ADM!B35","v":"Big Horn #4"},{"$f":"ADM!C35","v":"0204001"},{"$f":"ADM!D35","v":"Laura Irwin Elementary"},{"$f":"IF(VLOOKUP(A35,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N35=1,SUM(COUNTIF(ADM!F35:L35,\">0\")),SUM(COUNTIF(ADM!F35:K35,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F35:R35,\">0\")-SUM(F35,H35)","v":0},{"$f":"IF(SUM(ADM!N35:R35)=ADM!S35,COUNTIF(ADM!N35:R35,\">0\"),IF(OR(SUM(ADM!F35:O35)=ADM!S35,SUM(ADM!G35:O35)=ADM!S35,SUM(ADM!H35:O35)=ADM!S35,SUM(ADM!I35:O35)=ADM!S35,SUM(ADM!J35:O35)=ADM!S35,SUM(ADM!K35:O35)=ADM!S35,SUM(ADM!L35:O35)=ADM!S35,SUM(ADM!M35:O35)=ADM!S35,SUM(ADM!N35:O35)=ADM!S35),0,COUNTIF(ADM!O35:R35,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF35,'School Resources'!AK35,'School Resources'!AP35,'School Resources'!AT35)","v":8.7948750000000011},{"$f":"(F35*(1+Inputs!$D$39))+(G35*(1+Inputs!$D$40))+(H35*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E35=\"T\",J35<K35),K35-J35,0)","v":0}]
[{"$f":"ADM!A36","v":"0204000"},{"$f":"ADM!B36","v":"Big Horn #4"},{"$f":"ADM!C36","v":"0204003"},{"$f":"ADM!D36","v":"Manderson Elementary"},{"$f":"IF(VLOOKUP(A36,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N36=1,SUM(COUNTIF(ADM!F36:L36,\">0\")),SUM(COUNTIF(ADM!F36:K36,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F36:R36,\">0\")-SUM(F36,H36)","v":0},{"$f":"IF(SUM(ADM!N36:R36)=ADM!S36,COUNTIF(ADM!N36:R36,\">0\"),IF(OR(SUM(ADM!F36:O36)=ADM!S36,SUM(ADM!G36:O36)=ADM!S36,SUM(ADM!H36:O36)=ADM!S36,SUM(ADM!I36:O36)=ADM!S36,SUM(ADM!J36:O36)=ADM!S36,SUM(ADM!K36:O36)=ADM!S36,SUM(ADM!L36:O36)=ADM!S36,SUM(ADM!M36:O36)=ADM!S36,SUM(ADM!N36:O36)=ADM!S36),0,COUNTIF(ADM!O36:R36,\">0\")))","v":0},1,{"$f":"SUM('School Resources'!AF36,'School Resources'!AK36,'School Resources'!AP36,'School Resources'!AT36)","v":3.7232857142857143},{"$f":"(F36*(1+Inputs!$D$39))+(G36*(1+Inputs!$D$40))+(H36*(1+Inputs!$D$41))","v":1.2},{"$f":"IF(AND(Inputs!$D$106=2,E36=\"T\",J36<K36),K36-J36,0)","v":0}]
[{"$f":"ADM!A37","v":"0204000"},{"$f":"ADM!B37","v":"Big Horn #4"},{"$f":"ADM!C37","v":"0204051"},{"$f":"ADM!D37","v":"Cloud Peak Middle School"},{"$f":"IF(VLOOKUP(A37,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N37=1,SUM(COUNTIF(ADM!F37:L37,\">0\")),SUM(COUNTIF(ADM!F37:K37,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F37:R37,\">0\")-SUM(F37,H37)","v":3},{"$f":"IF(SUM(ADM!N37:R37)=ADM!S37,COUNTIF(ADM!N37:R37,\">0\"),IF(OR(SUM(ADM!F37:O37)=ADM!S37,SUM(ADM!G37:O37)=ADM!S37,SUM(ADM!H37:O37)=ADM!S37,SUM(ADM!I37:O37)=ADM!S37,SUM(ADM!J37:O37)=ADM!S37,SUM(ADM!K37:O37)=ADM!S37,SUM(ADM!L37:O37)=ADM!S37,SUM(ADM!M37:O37)=ADM!S37,SUM(ADM!N37:O37)=ADM!S37),0,COUNTIF(ADM!O37:R37,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF37,'School Resources'!AK37,'School Resources'!AP37,'School Resources'!AT37)","v":8},{"$f":"(F37*(1+Inputs!$D$39))+(G37*(1+Inputs!$D$40))+(H37*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E37=\"T\",J37<K37),K37-J37,0)","v":0}]
[{"$f":"ADM!A38","v":"0204000"},{"$f":"ADM!B38","v":"Big Horn #4"},{"$f":"ADM!C38","v":"0204055"},{"$f":"ADM!D38","v":"Riverside High School"},{"$f":"IF(VLOOKUP(A38,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N38=1,SUM(COUNTIF(ADM!F38:L38,\">0\")),SUM(COUNTIF(ADM!F38:K38,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F38:R38,\">0\")-SUM(F38,H38)","v":0},{"$f":"IF(SUM(ADM!N38:R38)=ADM!S38,COUNTIF(ADM!N38:R38,\">0\"),IF(OR(SUM(ADM!F38:O38)=ADM!S38,SUM(ADM!G38:O38)=ADM!S38,SUM(ADM!H38:O38)=ADM!S38,SUM(ADM!I38:O38)=ADM!S38,SUM(ADM!J38:O38)=ADM!S38,SUM(ADM!K38:O38)=ADM!S38,SUM(ADM!L38:O38)=ADM!S38,SUM(ADM!M38:O38)=ADM!S38,SUM(ADM!N38:O38)=ADM!S38),0,COUNTIF(ADM!O38:R38,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF38,'School Resources'!AK38,'School Resources'!AP38,'School Resources'!AT38)","v":10},{"$f":"(F38*(1+Inputs!$D$39))+(G38*(1+Inputs!$D$40))+(H38*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E38=\"T\",J38<K38),K38-J38,0)","v":0}]
[{"$f":"ADM!A39","v":"0301000"},{"$f":"ADM!B39","v":"Campbell #1"},{"$f":"ADM!C39","v":"0301002"},{"$f":"ADM!D39","v":"4-J Elementary School"},{"$f":"IF(VLOOKUP(A39,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N39=1,SUM(COUNTIF(ADM!F39:L39,\">0\")),SUM(COUNTIF(ADM!F39:K39,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F39:R39,\">0\")-SUM(F39,H39)","v":0},{"$f":"IF(SUM(ADM!N39:R39)=ADM!S39,COUNTIF(ADM!N39:R39,\">0\"),IF(OR(SUM(ADM!F39:O39)=ADM!S39,SUM(ADM!G39:O39)=ADM!S39,SUM(ADM!H39:O39)=ADM!S39,SUM(ADM!I39:O39)=ADM!S39,SUM(ADM!J39:O39)=ADM!S39,SUM(ADM!K39:O39)=ADM!S39,SUM(ADM!L39:O39)=ADM!S39,SUM(ADM!M39:O39)=ADM!S39,SUM(ADM!N39:O39)=ADM!S39),0,COUNTIF(ADM!O39:R39,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF39,'School Resources'!AK39,'School Resources'!AP39,'School Resources'!AT39)","v":5.6310000000000002},{"$f":"(F39*(1+Inputs!$D$39))+(G39*(1+Inputs!$D$40))+(H39*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E39=\"T\",J39<K39),K39-J39,0)","v":0}]
[{"$f":"ADM!A40","v":"0301000"},{"$f":"ADM!B40","v":"Campbell #1"},{"$f":"ADM!C40","v":"0301006"},{"$f":"ADM!D40","v":"Cottonwood Elementary"},{"$f":"IF(VLOOKUP(A40,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N40=1,SUM(COUNTIF(ADM!F40:L40,\">0\")),SUM(COUNTIF(ADM!F40:K40,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F40:R40,\">0\")-SUM(F40,H40)","v":0},{"$f":"IF(SUM(ADM!N40:R40)=ADM!S40,COUNTIF(ADM!N40:R40,\">0\"),IF(OR(SUM(ADM!F40:O40)=ADM!S40,SUM(ADM!G40:O40)=ADM!S40,SUM(ADM!H40:O40)=ADM!S40,SUM(ADM!I40:O40)=ADM!S40,SUM(ADM!J40:O40)=ADM!S40,SUM(ADM!K40:O40)=ADM!S40,SUM(ADM!L40:O40)=ADM!S40,SUM(ADM!M40:O40)=ADM!S40,SUM(ADM!N40:O40)=ADM!S40),0,COUNTIF(ADM!O40:R40,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF40,'School Resources'!AK40,'School Resources'!AP40,'School Resources'!AT40)","v":21.179400000000001},{"$f":"(F40*(1+Inputs!$D$39))+(G40*(1+Inputs!$D$40))+(H40*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E40=\"T\",J40<K40),K40-J40,0)","v":0}]
[{"$f":"ADM!A41","v":"0301000"},{"$f":"ADM!B41","v":"Campbell #1"},{"$f":"ADM!C41","v":"0301009"},{"$f":"ADM!D41","v":"Hillcrest Elementary"},{"$f":"IF(VLOOKUP(A41,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N41=1,SUM(COUNTIF(ADM!F41:L41,\">0\")),SUM(COUNTIF(ADM!F41:K41,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F41:R41,\">0\")-SUM(F41,H41)","v":0},{"$f":"IF(SUM(ADM!N41:R41)=ADM!S41,COUNTIF(ADM!N41:R41,\">0\"),IF(OR(SUM(ADM!F41:O41)=ADM!S41,SUM(ADM!G41:O41)=ADM!S41,SUM(ADM!H41:O41)=ADM!S41,SUM(ADM!I41:O41)=ADM!S41,SUM(ADM!J41:O41)=ADM!S41,SUM(ADM!K41:O41)=ADM!S41,SUM(ADM!L41:O41)=ADM!S41,SUM(ADM!M41:O41)=ADM!S41,SUM(ADM!N41:O41)=ADM!S41),0,COUNTIF(ADM!O41:R41,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF41,'School Resources'!AK41,'School Resources'!AP41,'School Resources'!AT41)","v":31.147349999999999},{"$f":"(F41*(1+Inputs!$D$39))+(G41*(1+Inputs!$D$40))+(H41*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E41=\"T\",J41<K41),K41-J41,0)","v":0}]
[{"$f":"ADM!A42","v":"0301000"},{"$f":"ADM!B42","v":"Campbell #1"},{"$f":"ADM!C42","v":"0301010"},{"$f":"ADM!D42","v":"Little Powder Elementary"},{"$f":"IF(VLOOKUP(A42,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N42=1,SUM(COUNTIF(ADM!F42:L42,\">0\")),SUM(COUNTIF(ADM!F42:K42,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F42:R42,\">0\")-SUM(F42,H42)","v":2},{"$f":"IF(SUM(ADM!N42:R42)=ADM!S42,COUNTIF(ADM!N42:R42,\">0\"),IF(OR(SUM(ADM!F42:O42)=ADM!S42,SUM(ADM!G42:O42)=ADM!S42,SUM(ADM!H42:O42)=ADM!S42,SUM(ADM!I42:O42)=ADM!S42,SUM(ADM!J42:O42)=ADM!S42,SUM(ADM!K42:O42)=ADM!S42,SUM(ADM!L42:O42)=ADM!S42,SUM(ADM!M42:O42)=ADM!S42,SUM(ADM!N42:O42)=ADM!S42),0,COUNTIF(ADM!O42:R42,\">0\")))","v":0},8,{"$f":"SUM('School Resources'!AF42,'School Resources'!AK42,'School Resources'!AP42,'School Resources'!AT42)","v":4.3390000000000004},{"$f":"(F42*(1+Inputs!$D$39))+(G42*(1+Inputs!$D$40))+(H42*(1+Inputs!$D$41))","v":9.86},{"$f":"IF(AND(Inputs!$D$106=2,E42=\"T\",J42<K42),K42-J42,0)","v":0}]
[{"$f":"ADM!A43","v":"0301000"},{"$f":"ADM!B43","v":"Campbell #1"},{"$f":"ADM!C43","v":"0301011"},{"$f":"ADM!D43","v":"Meadowlark Elementary"},{"$f":"IF(VLOOKUP(A43,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N43=1,SUM(COUNTIF(ADM!F43:L43,\">0\")),SUM(COUNTIF(ADM!F43:K43,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F43:R43,\">0\")-SUM(F43,H43)","v":0},{"$f":"IF(SUM(ADM!N43:R43)=ADM!S43,COUNTIF(ADM!N43:R43,\">0\"),IF(OR(SUM(ADM!F43:O43)=ADM!S43,SUM(ADM!G43:O43)=ADM!S43,SUM(ADM!H43:O43)=ADM!S43,SUM(ADM!I43:O43)=ADM!S43,SUM(ADM!J43:O43)=ADM!S43,SUM(ADM!K43:O43)=ADM!S43,SUM(ADM!L43:O43)=ADM!S43,SUM(ADM!M43:O43)=ADM!S43,SUM(ADM!N43:O43)=ADM!S43),0,COUNTIF(ADM!O43:R43,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF43,'School Resources'!AK43,'School Resources'!AP43,'School Resources'!AT43)","v":22.814049999999998},{"$f":"(F43*(1+Inputs!$D$39))+(G43*(1+Inputs!$D$40))+(H43*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E43=\"T\",J43<K43),K43-J43,0)","v":0}]
[{"$f":"ADM!A44","v":"0301000"},{"$f":"ADM!B44","v":"Campbell #1"},{"$f":"ADM!C44","v":"0301012"},{"$f":"ADM!D44","v":"Lakeview Elementary"},{"$f":"IF(VLOOKUP(A44,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N44=1,SUM(COUNTIF(ADM!F44:L44,\">0\")),SUM(COUNTIF(ADM!F44:K44,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F44:R44,\">0\")-SUM(F44,H44)","v":0},{"$f":"IF(SUM(ADM!N44:R44)=ADM!S44,COUNTIF(ADM!N44:R44,\">0\"),IF(OR(SUM(ADM!F44:O44)=ADM!S44,SUM(ADM!G44:O44)=ADM!S44,SUM(ADM!H44:O44)=ADM!S44,SUM(ADM!I44:O44)=ADM!S44,SUM(ADM!J44:O44)=ADM!S44,SUM(ADM!K44:O44)=ADM!S44,SUM(ADM!L44:O44)=ADM!S44,SUM(ADM!M44:O44)=ADM!S44,SUM(ADM!N44:O44)=ADM!S44),0,COUNTIF(ADM!O44:R44,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF44,'School Resources'!AK44,'School Resources'!AP44,'School Resources'!AT44)","v":29.063250000000004},{"$f":"(F44*(1+Inputs!$D$39))+(G44*(1+Inputs!$D$40))+(H44*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E44=\"T\",J44<K44),K44-J44,0)","v":0}]
[{"$f":"ADM!A45","v":"0301000"},{"$f":"ADM!B45","v":"Campbell #1"},{"$f":"ADM!C45","v":"0301013"},{"$f":"ADM!D45","v":"Rawhide Elementary"},{"$f":"IF(VLOOKUP(A45,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N45=1,SUM(COUNTIF(ADM!F45:L45,\">0\")),SUM(COUNTIF(ADM!F45:K45,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F45:R45,\">0\")-SUM(F45,H45)","v":0},{"$f":"IF(SUM(ADM!N45:R45)=ADM!S45,COUNTIF(ADM!N45:R45,\">0\"),IF(OR(SUM(ADM!F45:O45)=ADM!S45,SUM(ADM!G45:O45)=ADM!S45,SUM(ADM!H45:O45)=ADM!S45,SUM(ADM!I45:O45)=ADM!S45,SUM(ADM!J45:O45)=ADM!S45,SUM(ADM!K45:O45)=ADM!S45,SUM(ADM!L45:O45)=ADM!S45,SUM(ADM!M45:O45)=ADM!S45,SUM(ADM!N45:O45)=ADM!S45),0,COUNTIF(ADM!O45:R45,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF45,'School Resources'!AK45,'School Resources'!AP45,'School Resources'!AT45)","v":19.647675},{"$f":"(F45*(1+Inputs!$D$39))+(G45*(1+Inputs!$D$40))+(H45*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E45=\"T\",J45<K45),K45-J45,0)","v":0}]
[{"$f":"ADM!A46","v":"0301000"},{"$f":"ADM!B46","v":"Campbell #1"},{"$f":"ADM!C46","v":"0301014"},{"$f":"ADM!D46","v":"Recluse School"},{"$f":"IF(VLOOKUP(A46,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N46=1,SUM(COUNTIF(ADM!F46:L46,\">0\")),SUM(COUNTIF(ADM!F46:K46,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F46:R46,\">0\")-SUM(F46,H46)","v":3},{"$f":"IF(SUM(ADM!N46:R46)=ADM!S46,COUNTIF(ADM!N46:R46,\">0\"),IF(OR(SUM(ADM!F46:O46)=ADM!S46,SUM(ADM!G46:O46)=ADM!S46,SUM(ADM!H46:O46)=ADM!S46,SUM(ADM!I46:O46)=ADM!S46,SUM(ADM!J46:O46)=ADM!S46,SUM(ADM!K46:O46)=ADM!S46,SUM(ADM!L46:O46)=ADM!S46,SUM(ADM!M46:O46)=ADM!S46,SUM(ADM!N46:O46)=ADM!S46),0,COUNTIF(ADM!O46:R46,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF46,'School Resources'!AK46,'School Resources'!AP46,'School Resources'!AT46)","v":4.1002857142857136},{"$f":"(F46*(1+Inputs!$D$39))+(G46*(1+Inputs!$D$40))+(H46*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E46=\"T\",J46<K46),K46-J46,0)","v":0}]
[{"$f":"ADM!A47","v":"0301000"},{"$f":"ADM!B47","v":"Campbell #1"},{"$f":"ADM!C47","v":"0301015"},{"$f":"ADM!D47","v":"Rozet Elementary"},{"$f":"IF(VLOOKUP(A47,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N47=1,SUM(COUNTIF(ADM!F47:L47,\">0\")),SUM(COUNTIF(ADM!F47:K47,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F47:R47,\">0\")-SUM(F47,H47)","v":0},{"$f":"IF(SUM(ADM!N47:R47)=ADM!S47,COUNTIF(ADM!N47:R47,\">0\"),IF(OR(SUM(ADM!F47:O47)=ADM!S47,SUM(ADM!G47:O47)=ADM!S47,SUM(ADM!H47:O47)=ADM!S47,SUM(ADM!I47:O47)=ADM!S47,SUM(ADM!J47:O47)=ADM!S47,SUM(ADM!K47:O47)=ADM!S47,SUM(ADM!L47:O47)=ADM!S47,SUM(ADM!M47:O47)=ADM!S47,SUM(ADM!N47:O47)=ADM!S47),0,COUNTIF(ADM!O47:R47,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF47,'School Resources'!AK47,'School Resources'!AP47,'School Resources'!AT47)","v":25.718275000000002},{"$f":"(F47*(1+Inputs!$D$39))+(G47*(1+Inputs!$D$40))+(H47*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E47=\"T\",J47<K47),K47-J47,0)","v":0}]
[{"$f":"ADM!A48","v":"0301000"},{"$f":"ADM!B48","v":"Campbell #1"},{"$f":"ADM!C48","v":"0301017"},{"$f":"ADM!D48","v":"Prairie Wind Elementary"},{"$f":"IF(VLOOKUP(A48,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N48=1,SUM(COUNTIF(ADM!F48:L48,\">0\")),SUM(COUNTIF(ADM!F48:K48,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F48:R48,\">0\")-SUM(F48,H48)","v":0},{"$f":"IF(SUM(ADM!N48:R48)=ADM!S48,COUNTIF(ADM!N48:R48,\">0\"),IF(OR(SUM(ADM!F48:O48)=ADM!S48,SUM(ADM!G48:O48)=ADM!S48,SUM(ADM!H48:O48)=ADM!S48,SUM(ADM!I48:O48)=ADM!S48,SUM(ADM!J48:O48)=ADM!S48,SUM(ADM!K48:O48)=ADM!S48,SUM(ADM!L48:O48)=ADM!S48,SUM(ADM!M48:O48)=ADM!S48,SUM(ADM!N48:O48)=ADM!S48),0,COUNTIF(ADM!O48:R48,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF48,'School Resources'!AK48,'School Resources'!AP48,'School Resources'!AT48)","v":34.69755},{"$f":"(F48*(1+Inputs!$D$39))+(G48*(1+Inputs!$D$40))+(H48*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E48=\"T\",J48<K48),K48-J48,0)","v":0}]
[{"$f":"ADM!A49","v":"0301000"},{"$f":"ADM!B49","v":"Campbell #1"},{"$f":"ADM!C49","v":"0301019"},{"$f":"ADM!D49","v":"Wagonwheel Elementary"},{"$f":"IF(VLOOKUP(A49,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N49=1,SUM(COUNTIF(ADM!F49:L49,\">0\")),SUM(COUNTIF(ADM!F49:K49,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F49:R49,\">0\")-SUM(F49,H49)","v":0},{"$f":"IF(SUM(ADM!N49:R49)=ADM!S49,COUNTIF(ADM!N49:R49,\">0\"),IF(OR(SUM(ADM!F49:O49)=ADM!S49,SUM(ADM!G49:O49)=ADM!S49,SUM(ADM!H49:O49)=ADM!S49,SUM(ADM!I49:O49)=ADM!S49,SUM(ADM!J49:O49)=ADM!S49,SUM(ADM!K49:O49)=ADM!S49,SUM(ADM!L49:O49)=ADM!S49,SUM(ADM!M49:O49)=ADM!S49,SUM(ADM!N49:O49)=ADM!S49),0,COUNTIF(ADM!O49:R49,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF49,'School Resources'!AK49,'School Resources'!AP49,'School Resources'!AT49)","v":30.921049999999994},{"$f":"(F49*(1+Inputs!$D$39))+(G49*(1+Inputs!$D$40))+(H49*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E49=\"T\",J49<K49),K49-J49,0)","v":0}]
[{"$f":"ADM!A50","v":"0301000"},{"$f":"ADM!B50","v":"Campbell #1"},{"$f":"ADM!C50","v":"0301021"},{"$f":"ADM!D50","v":"Paintbrush Elementary"},{"$f":"IF(VLOOKUP(A50,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N50=1,SUM(COUNTIF(ADM!F50:L50,\">0\")),SUM(COUNTIF(ADM!F50:K50,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F50:R50,\">0\")-SUM(F50,H50)","v":0},{"$f":"IF(SUM(ADM!N50:R50)=ADM!S50,COUNTIF(ADM!N50:R50,\">0\"),IF(OR(SUM(ADM!F50:O50)=ADM!S50,SUM(ADM!G50:O50)=ADM!S50,SUM(ADM!H50:O50)=ADM!S50,SUM(ADM!I50:O50)=ADM!S50,SUM(ADM!J50:O50)=ADM!S50,SUM(ADM!K50:O50)=ADM!S50,SUM(ADM!L50:O50)=ADM!S50,SUM(ADM!M50:O50)=ADM!S50,SUM(ADM!N50:O50)=ADM!S50),0,COUNTIF(ADM!O50:R50,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF50,'School Resources'!AK50,'School Resources'!AP50,'School Resources'!AT50)","v":33.281950000000002},{"$f":"(F50*(1+Inputs!$D$39))+(G50*(1+Inputs!$D$40))+(H50*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E50=\"T\",J50<K50),K50-J50,0)","v":0}]
[{"$f":"ADM!A51","v":"0301000"},{"$f":"ADM!B51","v":"Campbell #1"},{"$f":"ADM!C51","v":"0301022"},{"$f":"ADM!D51","v":"Conestoga Elementary"},{"$f":"IF(VLOOKUP(A51,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N51=1,SUM(COUNTIF(ADM!F51:L51,\">0\")),SUM(COUNTIF(ADM!F51:K51,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F51:R51,\">0\")-SUM(F51,H51)","v":0},{"$f":"IF(SUM(ADM!N51:R51)=ADM!S51,COUNTIF(ADM!N51:R51,\">0\"),IF(OR(SUM(ADM!F51:O51)=ADM!S51,SUM(ADM!G51:O51)=ADM!S51,SUM(ADM!H51:O51)=ADM!S51,SUM(ADM!I51:O51)=ADM!S51,SUM(ADM!J51:O51)=ADM!S51,SUM(ADM!K51:O51)=ADM!S51,SUM(ADM!L51:O51)=ADM!S51,SUM(ADM!M51:O51)=ADM!S51,SUM(ADM!N51:O51)=ADM!S51),0,COUNTIF(ADM!O51:R51,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF51,'School Resources'!AK51,'School Resources'!AP51,'School Resources'!AT51)","v":32.374724999999998},{"$f":"(F51*(1+Inputs!$D$39))+(G51*(1+Inputs!$D$40))+(H51*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E51=\"T\",J51<K51),K51-J51,0)","v":0}]
[{"$f":"ADM!A52","v":"0301000"},{"$f":"ADM!B52","v":"Campbell #1"},{"$f":"ADM!C52","v":"0301023"},{"$f":"ADM!D52","v":"Sunflower Elementary"},{"$f":"IF(VLOOKUP(A52,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N52=1,SUM(COUNTIF(ADM!F52:L52,\">0\")),SUM(COUNTIF(ADM!F52:K52,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F52:R52,\">0\")-SUM(F52,H52)","v":0},{"$f":"IF(SUM(ADM!N52:R52)=ADM!S52,COUNTIF(ADM!N52:R52,\">0\"),IF(OR(SUM(ADM!F52:O52)=ADM!S52,SUM(ADM!G52:O52)=ADM!S52,SUM(ADM!H52:O52)=ADM!S52,SUM(ADM!I52:O52)=ADM!S52,SUM(ADM!J52:O52)=ADM!S52,SUM(ADM!K52:O52)=ADM!S52,SUM(ADM!L52:O52)=ADM!S52,SUM(ADM!M52:O52)=ADM!S52,SUM(ADM!N52:O52)=ADM!S52),0,COUNTIF(ADM!O52:R52,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF52,'School Resources'!AK52,'School Resources'!AP52,'School Resources'!AT52)","v":30.810449999999999},{"$f":"(F52*(1+Inputs!$D$39))+(G52*(1+Inputs!$D$40))+(H52*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E52=\"T\",J52<K52),K52-J52,0)","v":0}]
[{"$f":"ADM!A53","v":"0301000"},{"$f":"ADM!B53","v":"Campbell #1"},{"$f":"ADM!C53","v":"0301024"},{"$f":"ADM!D53","v":"Pronghorn Elementary"},{"$f":"IF(VLOOKUP(A53,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N53=1,SUM(COUNTIF(ADM!F53:L53,\">0\")),SUM(COUNTIF(ADM!F53:K53,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F53:R53,\">0\")-SUM(F53,H53)","v":0},{"$f":"IF(SUM(ADM!N53:R53)=ADM!S53,COUNTIF(ADM!N53:R53,\">0\"),IF(OR(SUM(ADM!F53:O53)=ADM!S53,SUM(ADM!G53:O53)=ADM!S53,SUM(ADM!H53:O53)=ADM!S53,SUM(ADM!I53:O53)=ADM!S53,SUM(ADM!J53:O53)=ADM!S53,SUM(ADM!K53:O53)=ADM!S53,SUM(ADM!L53:O53)=ADM!S53,SUM(ADM!M53:O53)=ADM!S53,SUM(ADM!N53:O53)=ADM!S53),0,COUNTIF(ADM!O53:R53,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF53,'School Resources'!AK53,'School Resources'!AP53,'School Resources'!AT53)","v":32.228999999999999},{"$f":"(F53*(1+Inputs!$D$39))+(G53*(1+Inputs!$D$40))+(H53*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E53=\"T\",J53<K53),K53-J53,0)","v":0}]
[{"$f":"ADM!A54","v":"0301000"},{"$f":"ADM!B54","v":"Campbell #1"},{"$f":"ADM!C54","v":"0301025"},{"$f":"ADM!D54","v":"Buffalo Ridge Elementary"},{"$f":"IF(VLOOKUP(A54,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N54=1,SUM(COUNTIF(ADM!F54:L54,\">0\")),SUM(COUNTIF(ADM!F54:K54,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F54:R54,\">0\")-SUM(F54,H54)","v":0},{"$f":"IF(SUM(ADM!N54:R54)=ADM!S54,COUNTIF(ADM!N54:R54,\">0\"),IF(OR(SUM(ADM!F54:O54)=ADM!S54,SUM(ADM!G54:O54)=ADM!S54,SUM(ADM!H54:O54)=ADM!S54,SUM(ADM!I54:O54)=ADM!S54,SUM(ADM!J54:O54)=ADM!S54,SUM(ADM!K54:O54)=ADM!S54,SUM(ADM!L54:O54)=ADM!S54,SUM(ADM!M54:O54)=ADM!S54,SUM(ADM!N54:O54)=ADM!S54),0,COUNTIF(ADM!O54:R54,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF54,'School Resources'!AK54,'School Resources'!AP54,'School Resources'!AT54)","v":33.995175000000003},{"$f":"(F54*(1+Inputs!$D$39))+(G54*(1+Inputs!$D$40))+(H54*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E54=\"T\",J54<K54),K54-J54,0)","v":0}]
[{"$f":"ADM!A55","v":"0301000"},{"$f":"ADM!B55","v":"Campbell #1"},{"$f":"ADM!C55","v":"0301050"},{"$f":"ADM!D55","v":"Twin Spruce Junior High School"},{"$f":"IF(VLOOKUP(A55,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N55=1,SUM(COUNTIF(ADM!F55:L55,\">0\")),SUM(COUNTIF(ADM!F55:K55,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F55:R55,\">0\")-SUM(F55,H55)","v":3},{"$f":"IF(SUM(ADM!N55:R55)=ADM!S55,COUNTIF(ADM!N55:R55,\">0\"),IF(OR(SUM(ADM!F55:O55)=ADM!S55,SUM(ADM!G55:O55)=ADM!S55,SUM(ADM!H55:O55)=ADM!S55,SUM(ADM!I55:O55)=ADM!S55,SUM(ADM!J55:O55)=ADM!S55,SUM(ADM!K55:O55)=ADM!S55,SUM(ADM!L55:O55)=ADM!S55,SUM(ADM!M55:O55)=ADM!S55,SUM(ADM!N55:O55)=ADM!S55),0,COUNTIF(ADM!O55:R55,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF55,'School Resources'!AK55,'School Resources'!AP55,'School Resources'!AT55)","v":54.866155714285711},{"$f":"(F55*(1+Inputs!$D$39))+(G55*(1+Inputs!$D$40))+(H55*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E55=\"T\",J55<K55),K55-J55,0)","v":0}]
[{"$f":"ADM!A56","v":"0301000"},{"$f":"ADM!B56","v":"Campbell #1"},{"$f":"ADM!C56","v":"0301051"},{"$f":"ADM!D56","v":"Sage Valley Junior High School"},{"$f":"IF(VLOOKUP(A56,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N56=1,SUM(COUNTIF(ADM!F56:L56,\">0\")),SUM(COUNTIF(ADM!F56:K56,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F56:R56,\">0\")-SUM(F56,H56)","v":3},{"$f":"IF(SUM(ADM!N56:R56)=ADM!S56,COUNTIF(ADM!N56:R56,\">0\"),IF(OR(SUM(ADM!F56:O56)=ADM!S56,SUM(ADM!G56:O56)=ADM!S56,SUM(ADM!H56:O56)=ADM!S56,SUM(ADM!I56:O56)=ADM!S56,SUM(ADM!J56:O56)=ADM!S56,SUM(ADM!K56:O56)=ADM!S56,SUM(ADM!L56:O56)=ADM!S56,SUM(ADM!M56:O56)=ADM!S56,SUM(ADM!N56:O56)=ADM!S56),0,COUNTIF(ADM!O56:R56,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF56,'School Resources'!AK56,'School Resources'!AP56,'School Resources'!AT56)","v":63.979288571428569},{"$f":"(F56*(1+Inputs!$D$39))+(G56*(1+Inputs!$D$40))+(H56*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E56=\"T\",J56<K56),K56-J56,0)","v":0}]
[{"$f":"ADM!A57","v":"0301000"},{"$f":"ADM!B57","v":"Campbell #1"},{"$f":"ADM!C57","v":"0301055"},{"$f":"ADM!D57","v":"Campbell County High School"},{"$f":"IF(VLOOKUP(A57,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N57=1,SUM(COUNTIF(ADM!F57:L57,\">0\")),SUM(COUNTIF(ADM!F57:K57,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F57:R57,\">0\")-SUM(F57,H57)","v":0},{"$f":"IF(SUM(ADM!N57:R57)=ADM!S57,COUNTIF(ADM!N57:R57,\">0\"),IF(OR(SUM(ADM!F57:O57)=ADM!S57,SUM(ADM!G57:O57)=ADM!S57,SUM(ADM!H57:O57)=ADM!S57,SUM(ADM!I57:O57)=ADM!S57,SUM(ADM!J57:O57)=ADM!S57,SUM(ADM!K57:O57)=ADM!S57,SUM(ADM!L57:O57)=ADM!S57,SUM(ADM!M57:O57)=ADM!S57,SUM(ADM!N57:O57)=ADM!S57),0,COUNTIF(ADM!O57:R57,\">0\")))","v":3},3,{"$f":"SUM('School Resources'!AF57,'School Resources'!AK57,'School Resources'!AP57,'School Resources'!AT57)","v":97.101936190476181},{"$f":"(F57*(1+Inputs!$D$39))+(G57*(1+Inputs!$D$40))+(H57*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E57=\"T\",J57<K57),K57-J57,0)","v":0}]
[{"$f":"ADM!A58","v":"0301000"},{"$f":"ADM!B58","v":"Campbell #1"},{"$f":"ADM!C58","v":"0301056"},{"$f":"ADM!D58","v":"Wright Jr. & Sr. High School"},{"$f":"IF(VLOOKUP(A58,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N58=1,SUM(COUNTIF(ADM!F58:L58,\">0\")),SUM(COUNTIF(ADM!F58:K58,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F58:R58,\">0\")-SUM(F58,H58)","v":2},{"$f":"IF(SUM(ADM!N58:R58)=ADM!S58,COUNTIF(ADM!N58:R58,\">0\"),IF(OR(SUM(ADM!F58:O58)=ADM!S58,SUM(ADM!G58:O58)=ADM!S58,SUM(ADM!H58:O58)=ADM!S58,SUM(ADM!I58:O58)=ADM!S58,SUM(ADM!J58:O58)=ADM!S58,SUM(ADM!K58:O58)=ADM!S58,SUM(ADM!L58:O58)=ADM!S58,SUM(ADM!M58:O58)=ADM!S58,SUM(ADM!N58:O58)=ADM!S58),0,COUNTIF(ADM!O58:R58,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF58,'School Resources'!AK58,'School Resources'!AP58,'School Resources'!AT58)","v":18},{"$f":"(F58*(1+Inputs!$D$39))+(G58*(1+Inputs!$D$40))+(H58*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E58=\"T\",J58<K58),K58-J58,0)","v":0}]
[{"$f":"ADM!A59","v":"0301000"},{"$f":"ADM!B59","v":"Campbell #1"},{"$f":"ADM!C59","v":"0301057"},{"$f":"ADM!D59","v":"Westwood High School"},{"$f":"IF(VLOOKUP(A59,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N59=1,SUM(COUNTIF(ADM!F59:L59,\">0\")),SUM(COUNTIF(ADM!F59:K59,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F59:R59,\">0\")-SUM(F59,H59)","v":0},{"$f":"IF(SUM(ADM!N59:R59)=ADM!S59,COUNTIF(ADM!N59:R59,\">0\"),IF(OR(SUM(ADM!F59:O59)=ADM!S59,SUM(ADM!G59:O59)=ADM!S59,SUM(ADM!H59:O59)=ADM!S59,SUM(ADM!I59:O59)=ADM!S59,SUM(ADM!J59:O59)=ADM!S59,SUM(ADM!K59:O59)=ADM!S59,SUM(ADM!L59:O59)=ADM!S59,SUM(ADM!M59:O59)=ADM!S59,SUM(ADM!N59:O59)=ADM!S59),0,COUNTIF(ADM!O59:R59,\">0\")))","v":4},{"$f":"SUM(F59:H59)","v":4},{"$f":"SUM('School Resources'!AF59,'School Resources'!AK59,'School Resources'!AP59,'School Resources'!AT59)","v":15.394095238095238},{"$f":"(F59*(1+Inputs!$D$39))+(G59*(1+Inputs!$D$40))+(H59*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E59=\"T\",J59<K59),K59-J59,0)","v":0}]
[{"$f":"ADM!A60","v":"0401000"},{"$f":"ADM!B60","v":"Carbon #1"},{"$f":"ADM!C60","v":"0401002"},{"$f":"ADM!D60","v":"Bairoil Elementary"},{"$f":"IF(VLOOKUP(A60,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N60=1,SUM(COUNTIF(ADM!F60:L60,\">0\")),SUM(COUNTIF(ADM!F60:K60,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F60:R60,\">0\")-SUM(F60,H60)","v":0},{"$f":"IF(SUM(ADM!N60:R60)=ADM!S60,COUNTIF(ADM!N60:R60,\">0\"),IF(OR(SUM(ADM!F60:O60)=ADM!S60,SUM(ADM!G60:O60)=ADM!S60,SUM(ADM!H60:O60)=ADM!S60,SUM(ADM!I60:O60)=ADM!S60,SUM(ADM!J60:O60)=ADM!S60,SUM(ADM!K60:O60)=ADM!S60,SUM(ADM!L60:O60)=ADM!S60,SUM(ADM!M60:O60)=ADM!S60,SUM(ADM!N60:O60)=ADM!S60),0,COUNTIF(ADM!O60:R60,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF60,'School Resources'!AK60,'School Resources'!AP60,'School Resources'!AT60)","v":1},{"$f":"(F60*(1+Inputs!$D$39))+(G60*(1+Inputs!$D$40))+(H60*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E60=\"T\",J60<K60),K60-J60,0)","v":0}]
[{"$f":"ADM!A61","v":"0401000"},{"$f":"ADM!B61","v":"Carbon #1"},{"$f":"ADM!C61","v":"0401005"},{"$f":"ADM!D61","v":"Sinclair Elementary"},{"$f":"IF(VLOOKUP(A61,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N61=1,SUM(COUNTIF(ADM!F61:L61,\">0\")),SUM(COUNTIF(ADM!F61:K61,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F61:R61,\">0\")-SUM(F61,H61)","v":0},{"$f":"IF(SUM(ADM!N61:R61)=ADM!S61,COUNTIF(ADM!N61:R61,\">0\"),IF(OR(SUM(ADM!F61:O61)=ADM!S61,SUM(ADM!G61:O61)=ADM!S61,SUM(ADM!H61:O61)=ADM!S61,SUM(ADM!I61:O61)=ADM!S61,SUM(ADM!J61:O61)=ADM!S61,SUM(ADM!K61:O61)=ADM!S61,SUM(ADM!L61:O61)=ADM!S61,SUM(ADM!M61:O61)=ADM!S61,SUM(ADM!N61:O61)=ADM!S61),0,COUNTIF(ADM!O61:R61,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF61,'School Resources'!AK61,'School Resources'!AP61,'School Resources'!AT61)","v":5.3202857142857143},{"$f":"(F61*(1+Inputs!$D$39))+(G61*(1+Inputs!$D$40))+(H61*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E61=\"T\",J61<K61),K61-J61,0)","v":0}]
[{"$f":"ADM!A62","v":"0401000"},{"$f":"ADM!B62","v":"Carbon #1"},{"$f":"ADM!C62","v":"0401008"},{"$f":"ADM!D62","v":"Rawlins Elementary"},{"$f":"IF(VLOOKUP(A62,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N62=1,SUM(COUNTIF(ADM!F62:L62,\">0\")),SUM(COUNTIF(ADM!F62:K62,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F62:R62,\">0\")-SUM(F62,H62)","v":0},{"$f":"IF(SUM(ADM!N62:R62)=ADM!S62,COUNTIF(ADM!N62:R62,\">0\"),IF(OR(SUM(ADM!F62:O62)=ADM!S62,SUM(ADM!G62:O62)=ADM!S62,SUM(ADM!H62:O62)=ADM!S62,SUM(ADM!I62:O62)=ADM!S62,SUM(ADM!J62:O62)=ADM!S62,SUM(ADM!K62:O62)=ADM!S62,SUM(ADM!L62:O62)=ADM!S62,SUM(ADM!M62:O62)=ADM!S62,SUM(ADM!N62:O62)=ADM!S62),0,COUNTIF(ADM!O62:R62,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF62,'School Resources'!AK62,'School Resources'!AP62,'School Resources'!AT62)","v":60.890925000000003},{"$f":"(F62*(1+Inputs!$D$39))+(G62*(1+Inputs!$D$40))+(H62*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E62=\"T\",J62<K62),K62-J62,0)","v":0}]
[{"$f":"ADM!A63","v":"0401000"},{"$f":"ADM!B63","v":"Carbon #1"},{"$f":"ADM!C63","v":"0401049"},{"$f":"ADM!D63","v":"Little Snake River Valley School"},{"$f":"IF(VLOOKUP(A63,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N63=1,SUM(COUNTIF(ADM!F63:L63,\">0\")),SUM(COUNTIF(ADM!F63:K63,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F63:R63,\">0\")-SUM(F63,H63)","v":3},{"$f":"IF(SUM(ADM!N63:R63)=ADM!S63,COUNTIF(ADM!N63:R63,\">0\"),IF(OR(SUM(ADM!F63:O63)=ADM!S63,SUM(ADM!G63:O63)=ADM!S63,SUM(ADM!H63:O63)=ADM!S63,SUM(ADM!I63:O63)=ADM!S63,SUM(ADM!J63:O63)=ADM!S63,SUM(ADM!K63:O63)=ADM!S63,SUM(ADM!L63:O63)=ADM!S63,SUM(ADM!M63:O63)=ADM!S63,SUM(ADM!N63:O63)=ADM!S63),0,COUNTIF(ADM!O63:R63,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF63,'School Resources'!AK63,'School Resources'!AP63,'School Resources'!AT63)","v":21.979260714285708},{"$f":"(F63*(1+Inputs!$D$39))+(G63*(1+Inputs!$D$40))+(H63*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E63=\"T\",J63<K63),K63-J63,0)","v":0}]
[{"$f":"ADM!A64","v":"0401000"},{"$f":"ADM!B64","v":"Carbon #1"},{"$f":"ADM!C64","v":"0401050"},{"$f":"ADM!D64","v":"Rawlins Middle School"},{"$f":"IF(VLOOKUP(A64,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N64=1,SUM(COUNTIF(ADM!F64:L64,\">0\")),SUM(COUNTIF(ADM!F64:K64,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F64:R64,\">0\")-SUM(F64,H64)","v":3},{"$f":"IF(SUM(ADM!N64:R64)=ADM!S64,COUNTIF(ADM!N64:R64,\">0\"),IF(OR(SUM(ADM!F64:O64)=ADM!S64,SUM(ADM!G64:O64)=ADM!S64,SUM(ADM!H64:O64)=ADM!S64,SUM(ADM!I64:O64)=ADM!S64,SUM(ADM!J64:O64)=ADM!S64,SUM(ADM!K64:O64)=ADM!S64,SUM(ADM!L64:O64)=ADM!S64,SUM(ADM!M64:O64)=ADM!S64,SUM(ADM!N64:O64)=ADM!S64),0,COUNTIF(ADM!O64:R64,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF64,'School Resources'!AK64,'School Resources'!AP64,'School Resources'!AT64)","v":23.814980000000006},{"$f":"(F64*(1+Inputs!$D$39))+(G64*(1+Inputs!$D$40))+(H64*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E64=\"T\",J64<K64),K64-J64,0)","v":0}]
[{"$f":"ADM!A65","v":"0401000"},{"$f":"ADM!B65","v":"Carbon #1"},{"$f":"ADM!C65","v":"0401056"},{"$f":"ADM!D65","v":"Rawlins High School"},{"$f":"IF(VLOOKUP(A65,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N65=1,SUM(COUNTIF(ADM!F65:L65,\">0\")),SUM(COUNTIF(ADM!F65:K65,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F65:R65,\">0\")-SUM(F65,H65)","v":0},{"$f":"IF(SUM(ADM!N65:R65)=ADM!S65,COUNTIF(ADM!N65:R65,\">0\"),IF(OR(SUM(ADM!F65:O65)=ADM!S65,SUM(ADM!G65:O65)=ADM!S65,SUM(ADM!H65:O65)=ADM!S65,SUM(ADM!I65:O65)=ADM!S65,SUM(ADM!J65:O65)=ADM!S65,SUM(ADM!K65:O65)=ADM!S65,SUM(ADM!L65:O65)=ADM!S65,SUM(ADM!M65:O65)=ADM!S65,SUM(ADM!N65:O65)=ADM!S65),0,COUNTIF(ADM!O65:R65,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF65,'School Resources'!AK65,'School Resources'!AP65,'School Resources'!AT65)","v":27.921264285714287},{"$f":"(F65*(1+Inputs!$D$39))+(G65*(1+Inputs!$D$40))+(H65*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E65=\"T\",J65<K65),K65-J65,0)","v":0}]
[{"$f":"ADM!A66","v":"0401000"},{"$f":"ADM!B66","v":"Carbon #1"},{"$f":"ADM!C66","v":"0401057"},{"$f":"ADM!D66","v":"Cooperative High"},{"$f":"IF(VLOOKUP(A66,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N66=1,SUM(COUNTIF(ADM!F66:L66,\">0\")),SUM(COUNTIF(ADM!F66:K66,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F66:R66,\">0\")-SUM(F66,H66)","v":0},{"$f":"IF(SUM(ADM!N66:R66)=ADM!S66,COUNTIF(ADM!N66:R66,\">0\"),IF(OR(SUM(ADM!F66:O66)=ADM!S66,SUM(ADM!G66:O66)=ADM!S66,SUM(ADM!H66:O66)=ADM!S66,SUM(ADM!I66:O66)=ADM!S66,SUM(ADM!J66:O66)=ADM!S66,SUM(ADM!K66:O66)=ADM!S66,SUM(ADM!L66:O66)=ADM!S66,SUM(ADM!M66:O66)=ADM!S66,SUM(ADM!N66:O66)=ADM!S66),0,COUNTIF(ADM!O66:R66,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF66,'School Resources'!AK66,'School Resources'!AP66,'School Resources'!AT66)","v":3.9142857142857141},{"$f":"(F66*(1+Inputs!$D$39))+(G66*(1+Inputs!$D$40))+(H66*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E66=\"T\",J66<K66),K66-J66,0)","v":0}]
[{"$f":"ADM!A67","v":"0402000"},{"$f":"ADM!B67","v":"Carbon #2"},{"$f":"ADM!C67","v":"0402001"},{"$f":"ADM!D67","v":"Elk Mountain Elementary"},{"$f":"IF(VLOOKUP(A67,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N67=1,SUM(COUNTIF(ADM!F67:L67,\">0\")),SUM(COUNTIF(ADM!F67:K67,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F67:R67,\">0\")-SUM(F67,H67)","v":0},{"$f":"IF(SUM(ADM!N67:R67)=ADM!S67,COUNTIF(ADM!N67:R67,\">0\"),IF(OR(SUM(ADM!F67:O67)=ADM!S67,SUM(ADM!G67:O67)=ADM!S67,SUM(ADM!H67:O67)=ADM!S67,SUM(ADM!I67:O67)=ADM!S67,SUM(ADM!J67:O67)=ADM!S67,SUM(ADM!K67:O67)=ADM!S67,SUM(ADM!L67:O67)=ADM!S67,SUM(ADM!M67:O67)=ADM!S67,SUM(ADM!N67:O67)=ADM!S67),0,COUNTIF(ADM!O67:R67,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF67,'School Resources'!AK67,'School Resources'!AP67,'School Resources'!AT67)","v":3.230809523809524},{"$f":"(F67*(1+Inputs!$D$39))+(G67*(1+Inputs!$D$40))+(H67*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E67=\"T\",J67<K67),K67-J67,0)","v":0}]
[{"$f":"ADM!A68","v":"0402000"},{"$f":"ADM!B68","v":"Carbon #2"},{"$f":"ADM!C68","v":"0402003"},{"$f":"ADM!D68","v":"Hanna Elementary"},{"$f":"IF(VLOOKUP(A68,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N68=1,SUM(COUNTIF(ADM!F68:L68,\">0\")),SUM(COUNTIF(ADM!F68:K68,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F68:R68,\">0\")-SUM(F68,H68)","v":0},{"$f":"IF(SUM(ADM!N68:R68)=ADM!S68,COUNTIF(ADM!N68:R68,\">0\"),IF(OR(SUM(ADM!F68:O68)=ADM!S68,SUM(ADM!G68:O68)=ADM!S68,SUM(ADM!H68:O68)=ADM!S68,SUM(ADM!I68:O68)=ADM!S68,SUM(ADM!J68:O68)=ADM!S68,SUM(ADM!K68:O68)=ADM!S68,SUM(ADM!L68:O68)=ADM!S68,SUM(ADM!M68:O68)=ADM!S68,SUM(ADM!N68:O68)=ADM!S68),0,COUNTIF(ADM!O68:R68,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF68,'School Resources'!AK68,'School Resources'!AP68,'School Resources'!AT68)","v":6},{"$f":"(F68*(1+Inputs!$D$39))+(G68*(1+Inputs!$D$40))+(H68*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E68=\"T\",J68<K68),K68-J68,0)","v":0}]
[{"$f":"ADM!A69","v":"0402000"},{"$f":"ADM!B69","v":"Carbon #2"},{"$f":"ADM!C69","v":"0402005"},{"$f":"ADM!D69","v":"Medicine Bow Elementary"},{"$f":"IF(VLOOKUP(A69,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N69=1,SUM(COUNTIF(ADM!F69:L69,\">0\")),SUM(COUNTIF(ADM!F69:K69,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F69:R69,\">0\")-SUM(F69,H69)","v":0},{"$f":"IF(SUM(ADM!N69:R69)=ADM!S69,COUNTIF(ADM!N69:R69,\">0\"),IF(OR(SUM(ADM!F69:O69)=ADM!S69,SUM(ADM!G69:O69)=ADM!S69,SUM(ADM!H69:O69)=ADM!S69,SUM(ADM!I69:O69)=ADM!S69,SUM(ADM!J69:O69)=ADM!S69,SUM(ADM!K69:O69)=ADM!S69,SUM(ADM!L69:O69)=ADM!S69,SUM(ADM!M69:O69)=ADM!S69,SUM(ADM!N69:O69)=ADM!S69),0,COUNTIF(ADM!O69:R69,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF69,'School Resources'!AK69,'School Resources'!AP69,'School Resources'!AT69)","v":3.4711428571428571},{"$f":"(F69*(1+Inputs!$D$39))+(G69*(1+Inputs!$D$40))+(H69*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E69=\"T\",J69<K69),K69-J69,0)","v":0}]
[{"$f":"ADM!A70","v":"0402000"},{"$f":"ADM!B70","v":"Carbon #2"},{"$f":"ADM!C70","v":"0402006"},{"$f":"ADM!D70","v":"Saratoga Elementary"},{"$f":"IF(VLOOKUP(A70,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N70=1,SUM(COUNTIF(ADM!F70:L70,\">0\")),SUM(COUNTIF(ADM!F70:K70,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F70:R70,\">0\")-SUM(F70,H70)","v":0},{"$f":"IF(SUM(ADM!N70:R70)=ADM!S70,COUNTIF(ADM!N70:R70,\">0\"),IF(OR(SUM(ADM!F70:O70)=ADM!S70,SUM(ADM!G70:O70)=ADM!S70,SUM(ADM!H70:O70)=ADM!S70,SUM(ADM!I70:O70)=ADM!S70,SUM(ADM!J70:O70)=ADM!S70,SUM(ADM!K70:O70)=ADM!S70,SUM(ADM!L70:O70)=ADM!S70,SUM(ADM!M70:O70)=ADM!S70,SUM(ADM!N70:O70)=ADM!S70),0,COUNTIF(ADM!O70:R70,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF70,'School Resources'!AK70,'School Resources'!AP70,'School Resources'!AT70)","v":11.069325000000001},{"$f":"(F70*(1+Inputs!$D$39))+(G70*(1+Inputs!$D$40))+(H70*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E70=\"T\",J70<K70),K70-J70,0)","v":0}]
[{"$f":"ADM!A71","v":"0402000"},{"$f":"ADM!B71","v":"Carbon #2"},{"$f":"ADM!C71","v":"0402048"},{"$f":"ADM!D71","v":"HEM Junior/Senior High School"},{"$f":"IF(VLOOKUP(A71,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N71=1,SUM(COUNTIF(ADM!F71:L71,\">0\")),SUM(COUNTIF(ADM!F71:K71,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F71:R71,\">0\")-SUM(F71,H71)","v":2},{"$f":"IF(SUM(ADM!N71:R71)=ADM!S71,COUNTIF(ADM!N71:R71,\">0\"),IF(OR(SUM(ADM!F71:O71)=ADM!S71,SUM(ADM!G71:O71)=ADM!S71,SUM(ADM!H71:O71)=ADM!S71,SUM(ADM!I71:O71)=ADM!S71,SUM(ADM!J71:O71)=ADM!S71,SUM(ADM!K71:O71)=ADM!S71,SUM(ADM!L71:O71)=ADM!S71,SUM(ADM!M71:O71)=ADM!S71,SUM(ADM!N71:O71)=ADM!S71),0,COUNTIF(ADM!O71:R71,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF71,'School Resources'!AK71,'School Resources'!AP71,'School Resources'!AT71)","v":14.536190476190475},{"$f":"(F71*(1+Inputs!$D$39))+(G71*(1+Inputs!$D$40))+(H71*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E71=\"T\",J71<K71),K71-J71,0)","v":0}]
[{"$f":"ADM!A72","v":"0402000"},{"$f":"ADM!B72","v":"Carbon #2"},{"$f":"ADM!C72","v":"0402049"},{"$f":"ADM!D72","v":"Encampment K-12 School"},{"$f":"IF(VLOOKUP(A72,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N72=1,SUM(COUNTIF(ADM!F72:L72,\">0\")),SUM(COUNTIF(ADM!F72:K72,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F72:R72,\">0\")-SUM(F72,H72)","v":3},{"$f":"IF(SUM(ADM!N72:R72)=ADM!S72,COUNTIF(ADM!N72:R72,\">0\"),IF(OR(SUM(ADM!F72:O72)=ADM!S72,SUM(ADM!G72:O72)=ADM!S72,SUM(ADM!H72:O72)=ADM!S72,SUM(ADM!I72:O72)=ADM!S72,SUM(ADM!J72:O72)=ADM!S72,SUM(ADM!K72:O72)=ADM!S72,SUM(ADM!L72:O72)=ADM!S72,SUM(ADM!M72:O72)=ADM!S72,SUM(ADM!N72:O72)=ADM!S72),0,COUNTIF(ADM!O72:R72,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF72,'School Resources'!AK72,'School Resources'!AP72,'School Resources'!AT72)","v":16.969753571428569},{"$f":"(F72*(1+Inputs!$D$39))+(G72*(1+Inputs!$D$40))+(H72*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E72=\"T\",J72<K72),K72-J72,0)","v":0}]
[{"$f":"ADM!A73","v":"0402000"},{"$f":"ADM!B73","v":"Carbon #2"},{"$f":"ADM!C73","v":"0402059"},{"$f":"ADM!D73","v":"Saratoga Middle/High School"},{"$f":"IF(VLOOKUP(A73,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N73=1,SUM(COUNTIF(ADM!F73:L73,\">0\")),SUM(COUNTIF(ADM!F73:K73,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F73:R73,\">0\")-SUM(F73,H73)","v":2},{"$f":"IF(SUM(ADM!N73:R73)=ADM!S73,COUNTIF(ADM!N73:R73,\">0\"),IF(OR(SUM(ADM!F73:O73)=ADM!S73,SUM(ADM!G73:O73)=ADM!S73,SUM(ADM!H73:O73)=ADM!S73,SUM(ADM!I73:O73)=ADM!S73,SUM(ADM!J73:O73)=ADM!S73,SUM(ADM!K73:O73)=ADM!S73,SUM(ADM!L73:O73)=ADM!S73,SUM(ADM!M73:O73)=ADM!S73,SUM(ADM!N73:O73)=ADM!S73),0,COUNTIF(ADM!O73:R73,\">0\")))","v":4},{"$f":"SUM(F73:H73)","v":6},{"$f":"SUM('School Resources'!AF73,'School Resources'!AK73,'School Resources'!AP73,'School Resources'!AT73)","v":18},{"$f":"(F73*(1+Inputs!$D$39))+(G73*(1+Inputs!$D$40))+(H73*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E73=\"T\",J73<K73),K73-J73,0)","v":0}]
[{"$f":"ADM!A74","v":"0501000"},{"$f":"ADM!B74","v":"Converse #1"},{"$f":"ADM!C74","v":"0501001"},{"$f":"ADM!D74","v":"Dry Creek Elementary"},{"$f":"IF(VLOOKUP(A74,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N74=1,SUM(COUNTIF(ADM!F74:L74,\">0\")),SUM(COUNTIF(ADM!F74:K74,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F74:R74,\">0\")-SUM(F74,H74)","v":3},{"$f":"IF(SUM(ADM!N74:R74)=ADM!S74,COUNTIF(ADM!N74:R74,\">0\"),IF(OR(SUM(ADM!F74:O74)=ADM!S74,SUM(ADM!G74:O74)=ADM!S74,SUM(ADM!H74:O74)=ADM!S74,SUM(ADM!I74:O74)=ADM!S74,SUM(ADM!J74:O74)=ADM!S74,SUM(ADM!K74:O74)=ADM!S74,SUM(ADM!L74:O74)=ADM!S74,SUM(ADM!M74:O74)=ADM!S74,SUM(ADM!N74:O74)=ADM!S74),0,COUNTIF(ADM!O74:R74,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF74,'School Resources'!AK74,'School Resources'!AP74,'School Resources'!AT74)","v":1.5545714285714287},{"$f":"(F74*(1+Inputs!$D$39))+(G74*(1+Inputs!$D$40))+(H74*(1+Inputs!$D$41))","v":8.7899999999999991},{"$f":"IF(AND(Inputs!$D$106=2,E74=\"T\",J74<K74),K74-J74,0)","v":0}]
[{"$f":"ADM!A75","v":"0501000"},{"$f":"ADM!B75","v":"Converse #1"},{"$f":"ADM!C75","v":"0501002"},{"$f":"ADM!D75","v":"Douglas Primary School"},{"$f":"IF(VLOOKUP(A75,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N75=1,SUM(COUNTIF(ADM!F75:L75,\">0\")),SUM(COUNTIF(ADM!F75:K75,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F75:R75,\">0\")-SUM(F75,H75)","v":0},{"$f":"IF(SUM(ADM!N75:R75)=ADM!S75,COUNTIF(ADM!N75:R75,\">0\"),IF(OR(SUM(ADM!F75:O75)=ADM!S75,SUM(ADM!G75:O75)=ADM!S75,SUM(ADM!H75:O75)=ADM!S75,SUM(ADM!I75:O75)=ADM!S75,SUM(ADM!J75:O75)=ADM!S75,SUM(ADM!K75:O75)=ADM!S75,SUM(ADM!L75:O75)=ADM!S75,SUM(ADM!M75:O75)=ADM!S75,SUM(ADM!N75:O75)=ADM!S75),0,COUNTIF(ADM!O75:R75,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF75,'School Resources'!AK75,'School Resources'!AP75,'School Resources'!AT75)","v":20.415825000000002},{"$f":"(F75*(1+Inputs!$D$39))+(G75*(1+Inputs!$D$40))+(H75*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E75=\"T\",J75<K75),K75-J75,0)","v":0}]
[{"$f":"ADM!A76","v":"0501000"},{"$f":"ADM!B76","v":"Converse #1"},{"$f":"ADM!C76","v":"0501003"},{"$f":"ADM!D76","v":"Moss Agate Elementary"},{"$f":"IF(VLOOKUP(A76,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N76=1,SUM(COUNTIF(ADM!F76:L76,\">0\")),SUM(COUNTIF(ADM!F76:K76,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F76:R76,\">0\")-SUM(F76,H76)","v":3},{"$f":"IF(SUM(ADM!N76:R76)=ADM!S76,COUNTIF(ADM!N76:R76,\">0\"),IF(OR(SUM(ADM!F76:O76)=ADM!S76,SUM(ADM!G76:O76)=ADM!S76,SUM(ADM!H76:O76)=ADM!S76,SUM(ADM!I76:O76)=ADM!S76,SUM(ADM!J76:O76)=ADM!S76,SUM(ADM!K76:O76)=ADM!S76,SUM(ADM!L76:O76)=ADM!S76,SUM(ADM!M76:O76)=ADM!S76,SUM(ADM!N76:O76)=ADM!S76),0,COUNTIF(ADM!O76:R76,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF76,'School Resources'!AK76,'School Resources'!AP76,'School Resources'!AT76)","v":2.1702857142857148},{"$f":"(F76*(1+Inputs!$D$39))+(G76*(1+Inputs!$D$40))+(H76*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E76=\"T\",J76<K76),K76-J76,0)","v":0}]
[{"$f":"ADM!A77","v":"0501000"},{"$f":"ADM!B77","v":"Converse #1"},{"$f":"ADM!C77","v":"0501006"},{"$f":"ADM!D77","v":"Shawnee Elementary"},{"$f":"IF(VLOOKUP(A77,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N77=1,SUM(COUNTIF(ADM!F77:L77,\">0\")),SUM(COUNTIF(ADM!F77:K77,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F77:R77,\">0\")-SUM(F77,H77)","v":2},{"$f":"IF(SUM(ADM!N77:R77)=ADM!S77,COUNTIF(ADM!N77:R77,\">0\"),IF(OR(SUM(ADM!F77:O77)=ADM!S77,SUM(ADM!G77:O77)=ADM!S77,SUM(ADM!H77:O77)=ADM!S77,SUM(ADM!I77:O77)=ADM!S77,SUM(ADM!J77:O77)=ADM!S77,SUM(ADM!K77:O77)=ADM!S77,SUM(ADM!L77:O77)=ADM!S77,SUM(ADM!M77:O77)=ADM!S77,SUM(ADM!N77:O77)=ADM!S77),0,COUNTIF(ADM!O77:R77,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF77,'School Resources'!AK77,'School Resources'!AP77,'School Resources'!AT77)","v":2.1428571428571428},{"$f":"(F77*(1+Inputs!$D$39))+(G77*(1+Inputs!$D$40))+(H77*(1+Inputs!$D$41))","v":8.66},{"$f":"IF(AND(Inputs!$D$106=2,E77=\"T\",J77<K77),K77-J77,0)","v":0}]
[{"$f":"ADM!A78","v":"0501000"},{"$f":"ADM!B78","v":"Converse #1"},{"$f":"ADM!C78","v":"0501009"},{"$f":"ADM!D78","v":"Walker Creek Elementary"},{"$f":"IF(VLOOKUP(A78,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N78=1,SUM(COUNTIF(ADM!F78:L78,\">0\")),SUM(COUNTIF(ADM!F78:K78,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F78:R78,\">0\")-SUM(F78,H78)","v":2},{"$f":"IF(SUM(ADM!N78:R78)=ADM!S78,COUNTIF(ADM!N78:R78,\">0\"),IF(OR(SUM(ADM!F78:O78)=ADM!S78,SUM(ADM!G78:O78)=ADM!S78,SUM(ADM!H78:O78)=ADM!S78,SUM(ADM!I78:O78)=ADM!S78,SUM(ADM!J78:O78)=ADM!S78,SUM(ADM!K78:O78)=ADM!S78,SUM(ADM!L78:O78)=ADM!S78,SUM(ADM!M78:O78)=ADM!S78,SUM(ADM!N78:O78)=ADM!S78),0,COUNTIF(ADM!O78:R78,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF78,'School Resources'!AK78,'School Resources'!AP78,'School Resources'!AT78)","v":1.1428571428571428},{"$f":"(F78*(1+Inputs!$D$39))+(G78*(1+Inputs!$D$40))+(H78*(1+Inputs!$D$41))","v":7.46},{"$f":"IF(AND(Inputs!$D$106=2,E78=\"T\",J78<K78),K78-J78,0)","v":0}]
[{"$f":"ADM!A79","v":"0501000"},{"$f":"ADM!B79","v":"Converse #1"},{"$f":"ADM!C79","v":"0501010"},{"$f":"ADM!D79","v":"Douglas Upper Elementary School"},{"$f":"IF(VLOOKUP(A79,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N79=1,SUM(COUNTIF(ADM!F79:L79,\">0\")),SUM(COUNTIF(ADM!F79:K79,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F79:R79,\">0\")-SUM(F79,H79)","v":0},{"$f":"IF(SUM(ADM!N79:R79)=ADM!S79,COUNTIF(ADM!N79:R79,\">0\"),IF(OR(SUM(ADM!F79:O79)=ADM!S79,SUM(ADM!G79:O79)=ADM!S79,SUM(ADM!H79:O79)=ADM!S79,SUM(ADM!I79:O79)=ADM!S79,SUM(ADM!J79:O79)=ADM!S79,SUM(ADM!K79:O79)=ADM!S79,SUM(ADM!L79:O79)=ADM!S79,SUM(ADM!M79:O79)=ADM!S79,SUM(ADM!N79:O79)=ADM!S79),0,COUNTIF(ADM!O79:R79,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF79,'School Resources'!AK79,'School Resources'!AP79,'School Resources'!AT79)","v":18.934550000000002},{"$f":"(F79*(1+Inputs!$D$39))+(G79*(1+Inputs!$D$40))+(H79*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E79=\"T\",J79<K79),K79-J79,0)","v":0}]
[{"$f":"ADM!A80","v":"0501000"},{"$f":"ADM!B80","v":"Converse #1"},{"$f":"ADM!C80","v":"0501011"},{"$f":"ADM!D80","v":"White Elementary"},{"$f":"IF(VLOOKUP(A80,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N80=1,SUM(COUNTIF(ADM!F80:L80,\">0\")),SUM(COUNTIF(ADM!F80:K80,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F80:R80,\">0\")-SUM(F80,H80)","v":3},{"$f":"IF(SUM(ADM!N80:R80)=ADM!S80,COUNTIF(ADM!N80:R80,\">0\"),IF(OR(SUM(ADM!F80:O80)=ADM!S80,SUM(ADM!G80:O80)=ADM!S80,SUM(ADM!H80:O80)=ADM!S80,SUM(ADM!I80:O80)=ADM!S80,SUM(ADM!J80:O80)=ADM!S80,SUM(ADM!K80:O80)=ADM!S80,SUM(ADM!L80:O80)=ADM!S80,SUM(ADM!M80:O80)=ADM!S80,SUM(ADM!N80:O80)=ADM!S80),0,COUNTIF(ADM!O80:R80,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF80,'School Resources'!AK80,'School Resources'!AP80,'School Resources'!AT80)","v":1.5248095238095236},{"$f":"(F80*(1+Inputs!$D$39))+(G80*(1+Inputs!$D$40))+(H80*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E80=\"T\",J80<K80),K80-J80,0)","v":0}]
[{"$f":"ADM!A81","v":"0501000"},{"$f":"ADM!B81","v":"Converse #1"},{"$f":"ADM!C81","v":"0501013"},{"$f":"ADM!D81","v":"Douglas Intermediate School"},{"$f":"IF(VLOOKUP(A81,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N81=1,SUM(COUNTIF(ADM!F81:L81,\">0\")),SUM(COUNTIF(ADM!F81:K81,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F81:R81,\">0\")-SUM(F81,H81)","v":0},{"$f":"IF(SUM(ADM!N81:R81)=ADM!S81,COUNTIF(ADM!N81:R81,\">0\"),IF(OR(SUM(ADM!F81:O81)=ADM!S81,SUM(ADM!G81:O81)=ADM!S81,SUM(ADM!H81:O81)=ADM!S81,SUM(ADM!I81:O81)=ADM!S81,SUM(ADM!J81:O81)=ADM!S81,SUM(ADM!K81:O81)=ADM!S81,SUM(ADM!L81:O81)=ADM!S81,SUM(ADM!M81:O81)=ADM!S81,SUM(ADM!N81:O81)=ADM!S81),0,COUNTIF(ADM!O81:R81,\">0\")))","v":0},{"$f":"SUM(F81:H81)","v":2},{"$f":"SUM('School Resources'!AF81,'School Resources'!AK81,'School Resources'!AP81,'School Resources'!AT81)","v":20.206650000000003},{"$f":"(F81*(1+Inputs!$D$39))+(G81*(1+Inputs!$D$40))+(H81*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E81=\"T\",J81<K81),K81-J81,0)","v":0}]
[{"$f":"ADM!A82","v":"0501000"},{"$f":"ADM!B82","v":"Converse #1"},{"$f":"ADM!C82","v":"0501050"},{"$f":"ADM!D82","v":"Douglas Middle School"},{"$f":"IF(VLOOKUP(A82,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N82=1,SUM(COUNTIF(ADM!F82:L82,\">0\")),SUM(COUNTIF(ADM!F82:K82,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F82:R82,\">0\")-SUM(F82,H82)","v":3},{"$f":"IF(SUM(ADM!N82:R82)=ADM!S82,COUNTIF(ADM!N82:R82,\">0\"),IF(OR(SUM(ADM!F82:O82)=ADM!S82,SUM(ADM!G82:O82)=ADM!S82,SUM(ADM!H82:O82)=ADM!S82,SUM(ADM!I82:O82)=ADM!S82,SUM(ADM!J82:O82)=ADM!S82,SUM(ADM!K82:O82)=ADM!S82,SUM(ADM!L82:O82)=ADM!S82,SUM(ADM!M82:O82)=ADM!S82,SUM(ADM!N82:O82)=ADM!S82),0,COUNTIF(ADM!O82:R82,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF82,'School Resources'!AK82,'School Resources'!AP82,'School Resources'!AT82)","v":23.510198888888887},{"$f":"(F82*(1+Inputs!$D$39))+(G82*(1+Inputs!$D$40))+(H82*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E82=\"T\",J82<K82),K82-J82,0)","v":0}]
[{"$f":"ADM!A83","v":"0501000"},{"$f":"ADM!B83","v":"Converse #1"},{"$f":"ADM!C83","v":"0501055"},{"$f":"ADM!D83","v":"Douglas High School"},{"$f":"IF(VLOOKUP(A83,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N83=1,SUM(COUNTIF(ADM!F83:L83,\">0\")),SUM(COUNTIF(ADM!F83:K83,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F83:R83,\">0\")-SUM(F83,H83)","v":0},{"$f":"IF(SUM(ADM!N83:R83)=ADM!S83,COUNTIF(ADM!N83:R83,\">0\"),IF(OR(SUM(ADM!F83:O83)=ADM!S83,SUM(ADM!G83:O83)=ADM!S83,SUM(ADM!H83:O83)=ADM!S83,SUM(ADM!I83:O83)=ADM!S83,SUM(ADM!J83:O83)=ADM!S83,SUM(ADM!K83:O83)=ADM!S83,SUM(ADM!L83:O83)=ADM!S83,SUM(ADM!M83:O83)=ADM!S83,SUM(ADM!N83:O83)=ADM!S83),0,COUNTIF(ADM!O83:R83,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF83,'School Resources'!AK83,'School Resources'!AP83,'School Resources'!AT83)","v":33.903877142857141},{"$f":"(F83*(1+Inputs!$D$39))+(G83*(1+Inputs!$D$40))+(H83*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E83=\"T\",J83<K83),K83-J83,0)","v":0}]
[{"$f":"ADM!A84","v":"0502000"},{"$f":"ADM!B84","v":"Converse #2"},{"$f":"ADM!C84","v":"0502001"},{"$f":"ADM!D84","v":"Boxelder Elementary"},{"$f":"IF(VLOOKUP(A84,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N84=1,SUM(COUNTIF(ADM!F84:L84,\">0\")),SUM(COUNTIF(ADM!F84:K84,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F84:R84,\">0\")-SUM(F84,H84)","v":0},{"$f":"IF(SUM(ADM!N84:R84)=ADM!S84,COUNTIF(ADM!N84:R84,\">0\"),IF(OR(SUM(ADM!F84:O84)=ADM!S84,SUM(ADM!G84:O84)=ADM!S84,SUM(ADM!H84:O84)=ADM!S84,SUM(ADM!I84:O84)=ADM!S84,SUM(ADM!J84:O84)=ADM!S84,SUM(ADM!K84:O84)=ADM!S84,SUM(ADM!L84:O84)=ADM!S84,SUM(ADM!M84:O84)=ADM!S84,SUM(ADM!N84:O84)=ADM!S84),0,COUNTIF(ADM!O84:R84,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF84,'School Resources'!AK84,'School Resources'!AP84,'School Resources'!AT84)","v":1},{"$f":"(F84*(1+Inputs!$D$39))+(G84*(1+Inputs!$D$40))+(H84*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E84=\"T\",J84<K84),K84-J84,0)","v":0}]
[{"$f":"ADM!A85","v":"0502000"},{"$f":"ADM!B85","v":"Converse #2"},{"$f":"ADM!C85","v":"0502004"},{"$f":"ADM!D85","v":"Grant Elementary"},{"$f":"IF(VLOOKUP(A85,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N85=1,SUM(COUNTIF(ADM!F85:L85,\">0\")),SUM(COUNTIF(ADM!F85:K85,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F85:R85,\">0\")-SUM(F85,H85)","v":0},{"$f":"IF(SUM(ADM!N85:R85)=ADM!S85,COUNTIF(ADM!N85:R85,\">0\"),IF(OR(SUM(ADM!F85:O85)=ADM!S85,SUM(ADM!G85:O85)=ADM!S85,SUM(ADM!H85:O85)=ADM!S85,SUM(ADM!I85:O85)=ADM!S85,SUM(ADM!J85:O85)=ADM!S85,SUM(ADM!K85:O85)=ADM!S85,SUM(ADM!L85:O85)=ADM!S85,SUM(ADM!M85:O85)=ADM!S85,SUM(ADM!N85:O85)=ADM!S85),0,COUNTIF(ADM!O85:R85,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF85,'School Resources'!AK85,'School Resources'!AP85,'School Resources'!AT85)","v":20.061824999999999},{"$f":"(F85*(1+Inputs!$D$39))+(G85*(1+Inputs!$D$40))+(H85*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E85=\"T\",J85<K85),K85-J85,0)","v":0}]
[{"$f":"ADM!A86","v":"0502000"},{"$f":"ADM!B86","v":"Converse #2"},{"$f":"ADM!C86","v":"0502007"},{"$f":"ADM!D86","v":"Glenrock Intermediate School"},{"$f":"IF(VLOOKUP(A86,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N86=1,SUM(COUNTIF(ADM!F86:L86,\">0\")),SUM(COUNTIF(ADM!F86:K86,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F86:R86,\">0\")-SUM(F86,H86)","v":0},{"$f":"IF(SUM(ADM!N86:R86)=ADM!S86,COUNTIF(ADM!N86:R86,\">0\"),IF(OR(SUM(ADM!F86:O86)=ADM!S86,SUM(ADM!G86:O86)=ADM!S86,SUM(ADM!H86:O86)=ADM!S86,SUM(ADM!I86:O86)=ADM!S86,SUM(ADM!J86:O86)=ADM!S86,SUM(ADM!K86:O86)=ADM!S86,SUM(ADM!L86:O86)=ADM!S86,SUM(ADM!M86:O86)=ADM!S86,SUM(ADM!N86:O86)=ADM!S86),0,COUNTIF(ADM!O86:R86,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF86,'School Resources'!AK86,'School Resources'!AP86,'School Resources'!AT86)","v":7.6192250000000001},{"$f":"(F86*(1+Inputs!$D$39))+(G86*(1+Inputs!$D$40))+(H86*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E86=\"T\",J86<K86),K86-J86,0)","v":0}]
[{"$f":"ADM!A87","v":"0502000"},{"$f":"ADM!B87","v":"Converse #2"},{"$f":"ADM!C87","v":"0502050"},{"$f":"ADM!D87","v":"Glenrock Middle School"},{"$f":"IF(VLOOKUP(A87,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N87=1,SUM(COUNTIF(ADM!F87:L87,\">0\")),SUM(COUNTIF(ADM!F87:K87,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F87:R87,\">0\")-SUM(F87,H87)","v":2},{"$f":"IF(SUM(ADM!N87:R87)=ADM!S87,COUNTIF(ADM!N87:R87,\">0\"),IF(OR(SUM(ADM!F87:O87)=ADM!S87,SUM(ADM!G87:O87)=ADM!S87,SUM(ADM!H87:O87)=ADM!S87,SUM(ADM!I87:O87)=ADM!S87,SUM(ADM!J87:O87)=ADM!S87,SUM(ADM!K87:O87)=ADM!S87,SUM(ADM!L87:O87)=ADM!S87,SUM(ADM!M87:O87)=ADM!S87,SUM(ADM!N87:O87)=ADM!S87),0,COUNTIF(ADM!O87:R87,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF87,'School Resources'!AK87,'School Resources'!AP87,'School Resources'!AT87)","v":8},{"$f":"(F87*(1+Inputs!$D$39))+(G87*(1+Inputs!$D$40))+(H87*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E87=\"T\",J87<K87),K87-J87,0)","v":0}]
[{"$f":"ADM!A88","v":"0502000"},{"$f":"ADM!B88","v":"Converse #2"},{"$f":"ADM!C88","v":"0502055"},{"$f":"ADM!D88","v":"Glenrock High School"},{"$f":"IF(VLOOKUP(A88,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N88=1,SUM(COUNTIF(ADM!F88:L88,\">0\")),SUM(COUNTIF(ADM!F88:K88,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F88:R88,\">0\")-SUM(F88,H88)","v":0},{"$f":"IF(SUM(ADM!N88:R88)=ADM!S88,COUNTIF(ADM!N88:R88,\">0\"),IF(OR(SUM(ADM!F88:O88)=ADM!S88,SUM(ADM!G88:O88)=ADM!S88,SUM(ADM!H88:O88)=ADM!S88,SUM(ADM!I88:O88)=ADM!S88,SUM(ADM!J88:O88)=ADM!S88,SUM(ADM!K88:O88)=ADM!S88,SUM(ADM!L88:O88)=ADM!S88,SUM(ADM!M88:O88)=ADM!S88,SUM(ADM!N88:O88)=ADM!S88),0,COUNTIF(ADM!O88:R88,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF88,'School Resources'!AK88,'School Resources'!AP88,'School Resources'!AT88)","v":13.728700317460317},{"$f":"(F88*(1+Inputs!$D$39))+(G88*(1+Inputs!$D$40))+(H88*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E88=\"T\",J88<K88),K88-J88,0)","v":0}]
[{"$f":"ADM!A89","v":"0601000"},{"$f":"ADM!B89","v":"Crook #1"},{"$f":"ADM!C89","v":"0601005"},{"$f":"ADM!D89","v":"Moorcroft Elementary"},{"$f":"IF(VLOOKUP(A89,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N89=1,SUM(COUNTIF(ADM!F89:L89,\">0\")),SUM(COUNTIF(ADM!F89:K89,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F89:R89,\">0\")-SUM(F89,H89)","v":0},{"$f":"IF(SUM(ADM!N89:R89)=ADM!S89,COUNTIF(ADM!N89:R89,\">0\"),IF(OR(SUM(ADM!F89:O89)=ADM!S89,SUM(ADM!G89:O89)=ADM!S89,SUM(ADM!H89:O89)=ADM!S89,SUM(ADM!I89:O89)=ADM!S89,SUM(ADM!J89:O89)=ADM!S89,SUM(ADM!K89:O89)=ADM!S89,SUM(ADM!L89:O89)=ADM!S89,SUM(ADM!M89:O89)=ADM!S89,SUM(ADM!N89:O89)=ADM!S89),0,COUNTIF(ADM!O89:R89,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF89,'School Resources'!AK89,'School Resources'!AP89,'School Resources'!AT89)","v":23.795925},{"$f":"(F89*(1+Inputs!$D$39))+(G89*(1+Inputs!$D$40))+(H89*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E89=\"T\",J89<K89),K89-J89,0)","v":0}]
[{"$f":"ADM!A90","v":"0601000"},{"$f":"ADM!B90","v":"Crook #1"},{"$f":"ADM!C90","v":"0601007"},{"$f":"ADM!D90","v":"Sundance Elementary"},{"$f":"IF(VLOOKUP(A90,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N90=1,SUM(COUNTIF(ADM!F90:L90,\">0\")),SUM(COUNTIF(ADM!F90:K90,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F90:R90,\">0\")-SUM(F90,H90)","v":0},{"$f":"IF(SUM(ADM!N90:R90)=ADM!S90,COUNTIF(ADM!N90:R90,\">0\"),IF(OR(SUM(ADM!F90:O90)=ADM!S90,SUM(ADM!G90:O90)=ADM!S90,SUM(ADM!H90:O90)=ADM!S90,SUM(ADM!I90:O90)=ADM!S90,SUM(ADM!J90:O90)=ADM!S90,SUM(ADM!K90:O90)=ADM!S90,SUM(ADM!L90:O90)=ADM!S90,SUM(ADM!M90:O90)=ADM!S90,SUM(ADM!N90:O90)=ADM!S90),0,COUNTIF(ADM!O90:R90,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF90,'School Resources'!AK90,'School Resources'!AP90,'School Resources'!AT90)","v":15.512550000000001},{"$f":"(F90*(1+Inputs!$D$39))+(G90*(1+Inputs!$D$40))+(H90*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E90=\"T\",J90<K90),K90-J90,0)","v":0}]
[{"$f":"ADM!A91","v":"0601000"},{"$f":"ADM!B91","v":"Crook #1"},{"$f":"ADM!C91","v":"0601048"},{"$f":"ADM!D91","v":"Sundance Secondary School"},{"$f":"IF(VLOOKUP(A91,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N91=1,SUM(COUNTIF(ADM!F91:L91,\">0\")),SUM(COUNTIF(ADM!F91:K91,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F91:R91,\">0\")-SUM(F91,H91)","v":2},{"$f":"IF(SUM(ADM!N91:R91)=ADM!S91,COUNTIF(ADM!N91:R91,\">0\"),IF(OR(SUM(ADM!F91:O91)=ADM!S91,SUM(ADM!G91:O91)=ADM!S91,SUM(ADM!H91:O91)=ADM!S91,SUM(ADM!I91:O91)=ADM!S91,SUM(ADM!J91:O91)=ADM!S91,SUM(ADM!K91:O91)=ADM!S91,SUM(ADM!L91:O91)=ADM!S91,SUM(ADM!M91:O91)=ADM!S91,SUM(ADM!N91:O91)=ADM!S91),0,COUNTIF(ADM!O91:R91,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF91,'School Resources'!AK91,'School Resources'!AP91,'School Resources'!AT91)","v":18},{"$f":"(F91*(1+Inputs!$D$39))+(G91*(1+Inputs!$D$40))+(H91*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E91=\"T\",J91<K91),K91-J91,0)","v":0}]
[{"$f":"ADM!A92","v":"0601000"},{"$f":"ADM!B92","v":"Crook #1"},{"$f":"ADM!C92","v":"0601049"},{"$f":"ADM!D92","v":"Hulett School"},{"$f":"IF(VLOOKUP(A92,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N92=1,SUM(COUNTIF(ADM!F92:L92,\">0\")),SUM(COUNTIF(ADM!F92:K92,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F92:R92,\">0\")-SUM(F92,H92)","v":3},{"$f":"IF(SUM(ADM!N92:R92)=ADM!S92,COUNTIF(ADM!N92:R92,\">0\"),IF(OR(SUM(ADM!F92:O92)=ADM!S92,SUM(ADM!G92:O92)=ADM!S92,SUM(ADM!H92:O92)=ADM!S92,SUM(ADM!I92:O92)=ADM!S92,SUM(ADM!J92:O92)=ADM!S92,SUM(ADM!K92:O92)=ADM!S92,SUM(ADM!L92:O92)=ADM!S92,SUM(ADM!M92:O92)=ADM!S92,SUM(ADM!N92:O92)=ADM!S92),0,COUNTIF(ADM!O92:R92,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF92,'School Resources'!AK92,'School Resources'!AP92,'School Resources'!AT92)","v":21.142857142857139},{"$f":"(F92*(1+Inputs!$D$39))+(G92*(1+Inputs!$D$40))+(H92*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E92=\"T\",J92<K92),K92-J92,0)","v":0}]
[{"$f":"ADM!A93","v":"0601000"},{"$f":"ADM!B93","v":"Crook #1"},{"$f":"ADM!C93","v":"0601058"},{"$f":"ADM!D93","v":"Bear Lodge High School"},{"$f":"IF(VLOOKUP(A93,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N93=1,SUM(COUNTIF(ADM!F93:L93,\">0\")),SUM(COUNTIF(ADM!F93:K93,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F93:R93,\">0\")-SUM(F93,H93)","v":0},{"$f":"IF(SUM(ADM!N93:R93)=ADM!S93,COUNTIF(ADM!N93:R93,\">0\"),IF(OR(SUM(ADM!F93:O93)=ADM!S93,SUM(ADM!G93:O93)=ADM!S93,SUM(ADM!H93:O93)=ADM!S93,SUM(ADM!I93:O93)=ADM!S93,SUM(ADM!J93:O93)=ADM!S93,SUM(ADM!K93:O93)=ADM!S93,SUM(ADM!L93:O93)=ADM!S93,SUM(ADM!M93:O93)=ADM!S93,SUM(ADM!N93:O93)=ADM!S93),0,COUNTIF(ADM!O93:R93,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF93,'School Resources'!AK93,'School Resources'!AP93,'School Resources'!AT93)","v":2.3440952380952385},{"$f":"(F93*(1+Inputs!$D$39))+(G93*(1+Inputs!$D$40))+(H93*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E93=\"T\",J93<K93),K93-J93,0)","v":0}]
[{"$f":"ADM!A94","v":"0601000"},{"$f":"ADM!B94","v":"Crook #1"},{"$f":"ADM!C94","v":"0601059"},{"$f":"ADM!D94","v":"Moorcroft Secondary School"},{"$f":"IF(VLOOKUP(A94,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N94=1,SUM(COUNTIF(ADM!F94:L94,\">0\")),SUM(COUNTIF(ADM!F94:K94,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F94:R94,\">0\")-SUM(F94,H94)","v":2},{"$f":"IF(SUM(ADM!N94:R94)=ADM!S94,COUNTIF(ADM!N94:R94,\">0\"),IF(OR(SUM(ADM!F94:O94)=ADM!S94,SUM(ADM!G94:O94)=ADM!S94,SUM(ADM!H94:O94)=ADM!S94,SUM(ADM!I94:O94)=ADM!S94,SUM(ADM!J94:O94)=ADM!S94,SUM(ADM!K94:O94)=ADM!S94,SUM(ADM!L94:O94)=ADM!S94,SUM(ADM!M94:O94)=ADM!S94,SUM(ADM!N94:O94)=ADM!S94),0,COUNTIF(ADM!O94:R94,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF94,'School Resources'!AK94,'School Resources'!AP94,'School Resources'!AT94)","v":18.602013333333332},{"$f":"(F94*(1+Inputs!$D$39))+(G94*(1+Inputs!$D$40))+(H94*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E94=\"T\",J94<K94),K94-J94,0)","v":0}]
[{"$f":"ADM!A95","v":"0701000"},{"$f":"ADM!B95","v":"Fremont #1"},{"$f":"ADM!C95","v":"0701006"},{"$f":"ADM!D95","v":"Jeffrey City Elementary"},{"$f":"IF(VLOOKUP(A95,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N95=1,SUM(COUNTIF(ADM!F95:L95,\">0\")),SUM(COUNTIF(ADM!F95:K95,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F95:R95,\">0\")-SUM(F95,H95)","v":0},{"$f":"IF(SUM(ADM!N95:R95)=ADM!S95,COUNTIF(ADM!N95:R95,\">0\"),IF(OR(SUM(ADM!F95:O95)=ADM!S95,SUM(ADM!G95:O95)=ADM!S95,SUM(ADM!H95:O95)=ADM!S95,SUM(ADM!I95:O95)=ADM!S95,SUM(ADM!J95:O95)=ADM!S95,SUM(ADM!K95:O95)=ADM!S95,SUM(ADM!L95:O95)=ADM!S95,SUM(ADM!M95:O95)=ADM!S95,SUM(ADM!N95:O95)=ADM!S95),0,COUNTIF(ADM!O95:R95,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF95,'School Resources'!AK95,'School Resources'!AP95,'School Resources'!AT95)","v":1},{"$f":"(F95*(1+Inputs!$D$39))+(G95*(1+Inputs!$D$40))+(H95*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E95=\"T\",J95<K95),K95-J95,0)","v":0}]
[{"$f":"ADM!A96","v":"0701000"},{"$f":"ADM!B96","v":"Fremont #1"},{"$f":"ADM!C96","v":"0701008"},{"$f":"ADM!D96","v":"Gannett Peak Elementary"},{"$f":"IF(VLOOKUP(A96,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N96=1,SUM(COUNTIF(ADM!F96:L96,\">0\")),SUM(COUNTIF(ADM!F96:K96,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F96:R96,\">0\")-SUM(F96,H96)","v":0},{"$f":"IF(SUM(ADM!N96:R96)=ADM!S96,COUNTIF(ADM!N96:R96,\">0\"),IF(OR(SUM(ADM!F96:O96)=ADM!S96,SUM(ADM!G96:O96)=ADM!S96,SUM(ADM!H96:O96)=ADM!S96,SUM(ADM!I96:O96)=ADM!S96,SUM(ADM!J96:O96)=ADM!S96,SUM(ADM!K96:O96)=ADM!S96,SUM(ADM!L96:O96)=ADM!S96,SUM(ADM!M96:O96)=ADM!S96,SUM(ADM!N96:O96)=ADM!S96),0,COUNTIF(ADM!O96:R96,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF96,'School Resources'!AK96,'School Resources'!AP96,'School Resources'!AT96)","v":41.417699999999996},{"$f":"(F96*(1+Inputs!$D$39))+(G96*(1+Inputs!$D$40))+(H96*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E96=\"T\",J96<K96),K96-J96,0)","v":0}]
[{"$f":"ADM!A97","v":"0701000"},{"$f":"ADM!B97","v":"Fremont #1"},{"$f":"ADM!C97","v":"0701009"},{"$f":"ADM!D97","v":"Baldwin Creek Elementary"},{"$f":"IF(VLOOKUP(A97,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N97=1,SUM(COUNTIF(ADM!F97:L97,\">0\")),SUM(COUNTIF(ADM!F97:K97,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F97:R97,\">0\")-SUM(F97,H97)","v":0},{"$f":"IF(SUM(ADM!N97:R97)=ADM!S97,COUNTIF(ADM!N97:R97,\">0\"),IF(OR(SUM(ADM!F97:O97)=ADM!S97,SUM(ADM!G97:O97)=ADM!S97,SUM(ADM!H97:O97)=ADM!S97,SUM(ADM!I97:O97)=ADM!S97,SUM(ADM!J97:O97)=ADM!S97,SUM(ADM!K97:O97)=ADM!S97,SUM(ADM!L97:O97)=ADM!S97,SUM(ADM!M97:O97)=ADM!S97,SUM(ADM!N97:O97)=ADM!S97),0,COUNTIF(ADM!O97:R97,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF97,'School Resources'!AK97,'School Resources'!AP97,'School Resources'!AT97)","v":20.010674999999999},{"$f":"(F97*(1+Inputs!$D$39))+(G97*(1+Inputs!$D$40))+(H97*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E97=\"T\",J97<K97),K97-J97,0)","v":0}]
[{"$f":"ADM!A98","v":"0701000"},{"$f":"ADM!B98","v":"Fremont #1"},{"$f":"ADM!C98","v":"0701050"},{"$f":"ADM!D98","v":"Lander Middle School"},{"$f":"IF(VLOOKUP(A98,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N98=1,SUM(COUNTIF(ADM!F98:L98,\">0\")),SUM(COUNTIF(ADM!F98:K98,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F98:R98,\">0\")-SUM(F98,H98)","v":3},{"$f":"IF(SUM(ADM!N98:R98)=ADM!S98,COUNTIF(ADM!N98:R98,\">0\"),IF(OR(SUM(ADM!F98:O98)=ADM!S98,SUM(ADM!G98:O98)=ADM!S98,SUM(ADM!H98:O98)=ADM!S98,SUM(ADM!I98:O98)=ADM!S98,SUM(ADM!J98:O98)=ADM!S98,SUM(ADM!K98:O98)=ADM!S98,SUM(ADM!L98:O98)=ADM!S98,SUM(ADM!M98:O98)=ADM!S98,SUM(ADM!N98:O98)=ADM!S98),0,COUNTIF(ADM!O98:R98,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF98,'School Resources'!AK98,'School Resources'!AP98,'School Resources'!AT98)","v":23.338016666666668},{"$f":"(F98*(1+Inputs!$D$39))+(G98*(1+Inputs!$D$40))+(H98*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E98=\"T\",J98<K98),K98-J98,0)","v":0}]
[{"$f":"ADM!A99","v":"0701000"},{"$f":"ADM!B99","v":"Fremont #1"},{"$f":"ADM!C99","v":"0701055"},{"$f":"ADM!D99","v":"Lander Valley High School"},{"$f":"IF(VLOOKUP(A99,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N99=1,SUM(COUNTIF(ADM!F99:L99,\">0\")),SUM(COUNTIF(ADM!F99:K99,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F99:R99,\">0\")-SUM(F99,H99)","v":0},{"$f":"IF(SUM(ADM!N99:R99)=ADM!S99,COUNTIF(ADM!N99:R99,\">0\"),IF(OR(SUM(ADM!F99:O99)=ADM!S99,SUM(ADM!G99:O99)=ADM!S99,SUM(ADM!H99:O99)=ADM!S99,SUM(ADM!I99:O99)=ADM!S99,SUM(ADM!J99:O99)=ADM!S99,SUM(ADM!K99:O99)=ADM!S99,SUM(ADM!L99:O99)=ADM!S99,SUM(ADM!M99:O99)=ADM!S99,SUM(ADM!N99:O99)=ADM!S99),0,COUNTIF(ADM!O99:R99,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF99,'School Resources'!AK99,'School Resources'!AP99,'School Resources'!AT99)","v":30.419833968253968},{"$f":"(F99*(1+Inputs!$D$39))+(G99*(1+Inputs!$D$40))+(H99*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E99=\"T\",J99<K99),K99-J99,0)","v":0}]
[{"$f":"ADM!A100","v":"0701000"},{"$f":"ADM!B100","v":"Fremont #1"},{"$f":"ADM!C100","v":"0701056"},{"$f":"ADM!D100","v":"Pathfinder High School"},{"$f":"IF(VLOOKUP(A100,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N100=1,SUM(COUNTIF(ADM!F100:L100,\">0\")),SUM(COUNTIF(ADM!F100:K100,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F100:R100,\">0\")-SUM(F100,H100)","v":0},{"$f":"IF(SUM(ADM!N100:R100)=ADM!S100,COUNTIF(ADM!N100:R100,\">0\"),IF(OR(SUM(ADM!F100:O100)=ADM!S100,SUM(ADM!G100:O100)=ADM!S100,SUM(ADM!H100:O100)=ADM!S100,SUM(ADM!I100:O100)=ADM!S100,SUM(ADM!J100:O100)=ADM!S100,SUM(ADM!K100:O100)=ADM!S100,SUM(ADM!L100:O100)=ADM!S100,SUM(ADM!M100:O100)=ADM!S100,SUM(ADM!N100:O100)=ADM!S100),0,COUNTIF(ADM!O100:R100,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF100,'School Resources'!AK100,'School Resources'!AP100,'School Resources'!AT100)","v":4.2126190476190475},{"$f":"(F100*(1+Inputs!$D$39))+(G100*(1+Inputs!$D$40))+(H100*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E100=\"T\",J100<K100),K100-J100,0)","v":0}]
[{"$f":"ADM!A101","v":"0702000"},{"$f":"ADM!B101","v":"Fremont #2"},{"$f":"ADM!C101","v":"0702001"},{"$f":"ADM!D101","v":"Dubois Elementary"},{"$f":"IF(VLOOKUP(A101,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N101=1,SUM(COUNTIF(ADM!F101:L101,\">0\")),SUM(COUNTIF(ADM!F101:K101,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F101:R101,\">0\")-SUM(F101,H101)","v":0},{"$f":"IF(SUM(ADM!N101:R101)=ADM!S101,COUNTIF(ADM!N101:R101,\">0\"),IF(OR(SUM(ADM!F101:O101)=ADM!S101,SUM(ADM!G101:O101)=ADM!S101,SUM(ADM!H101:O101)=ADM!S101,SUM(ADM!I101:O101)=ADM!S101,SUM(ADM!J101:O101)=ADM!S101,SUM(ADM!K101:O101)=ADM!S101,SUM(ADM!L101:O101)=ADM!S101,SUM(ADM!M101:O101)=ADM!S101,SUM(ADM!N101:O101)=ADM!S101),0,COUNTIF(ADM!O101:R101,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF101,'School Resources'!AK101,'School Resources'!AP101,'School Resources'!AT101)","v":6},{"$f":"(F101*(1+Inputs!$D$39))+(G101*(1+Inputs!$D$40))+(H101*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E101=\"T\",J101<K101),K101-J101,0)","v":1.1999999999999993}]
[{"$f":"ADM!A102","v":"0702000"},{"$f":"ADM!B102","v":"Fremont #2"},{"$f":"ADM!C102","v":"0702050"},{"$f":"ADM!D102","v":"Dubois Middle School"},{"$f":"IF(VLOOKUP(A102,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N102=1,SUM(COUNTIF(ADM!F102:L102,\">0\")),SUM(COUNTIF(ADM!F102:K102,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F102:R102,\">0\")-SUM(F102,H102)","v":3},{"$f":"IF(SUM(ADM!N102:R102)=ADM!S102,COUNTIF(ADM!N102:R102,\">0\"),IF(OR(SUM(ADM!F102:O102)=ADM!S102,SUM(ADM!G102:O102)=ADM!S102,SUM(ADM!H102:O102)=ADM!S102,SUM(ADM!I102:O102)=ADM!S102,SUM(ADM!J102:O102)=ADM!S102,SUM(ADM!K102:O102)=ADM!S102,SUM(ADM!L102:O102)=ADM!S102,SUM(ADM!M102:O102)=ADM!S102,SUM(ADM!N102:O102)=ADM!S102),0,COUNTIF(ADM!O102:R102,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF102,'School Resources'!AK102,'School Resources'!AP102,'School Resources'!AT102)","v":5.6238571428571422},{"$f":"(F102*(1+Inputs!$D$39))+(G102*(1+Inputs!$D$40))+(H102*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E102=\"T\",J102<K102),K102-J102,0)","v":0}]
[{"$f":"ADM!A103","v":"0702000"},{"$f":"ADM!B103","v":"Fremont #2"},{"$f":"ADM!C103","v":"0702055"},{"$f":"ADM!D103","v":"Dubois High School"},{"$f":"IF(VLOOKUP(A103,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N103=1,SUM(COUNTIF(ADM!F103:L103,\">0\")),SUM(COUNTIF(ADM!F103:K103,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F103:R103,\">0\")-SUM(F103,H103)","v":0},{"$f":"IF(SUM(ADM!N103:R103)=ADM!S103,COUNTIF(ADM!N103:R103,\">0\"),IF(OR(SUM(ADM!F103:O103)=ADM!S103,SUM(ADM!G103:O103)=ADM!S103,SUM(ADM!H103:O103)=ADM!S103,SUM(ADM!I103:O103)=ADM!S103,SUM(ADM!J103:O103)=ADM!S103,SUM(ADM!K103:O103)=ADM!S103,SUM(ADM!L103:O103)=ADM!S103,SUM(ADM!M103:O103)=ADM!S103,SUM(ADM!N103:O103)=ADM!S103),0,COUNTIF(ADM!O103:R103,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF103,'School Resources'!AK103,'School Resources'!AP103,'School Resources'!AT103)","v":6.6009047619047623},{"$f":"(F103*(1+Inputs!$D$39))+(G103*(1+Inputs!$D$40))+(H103*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E103=\"T\",J103<K103),K103-J103,0)","v":0}]
[{"$f":"ADM!A104","v":"0706000"},{"$f":"ADM!B104","v":"Fremont #6"},{"$f":"ADM!C104","v":"0706001"},{"$f":"ADM!D104","v":"Crowheart Elementary"},{"$f":"IF(VLOOKUP(A104,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N104=1,SUM(COUNTIF(ADM!F104:L104,\">0\")),SUM(COUNTIF(ADM!F104:K104,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F104:R104,\">0\")-SUM(F104,H104)","v":0},{"$f":"IF(SUM(ADM!N104:R104)=ADM!S104,COUNTIF(ADM!N104:R104,\">0\"),IF(OR(SUM(ADM!F104:O104)=ADM!S104,SUM(ADM!G104:O104)=ADM!S104,SUM(ADM!H104:O104)=ADM!S104,SUM(ADM!I104:O104)=ADM!S104,SUM(ADM!J104:O104)=ADM!S104,SUM(ADM!K104:O104)=ADM!S104,SUM(ADM!L104:O104)=ADM!S104,SUM(ADM!M104:O104)=ADM!S104,SUM(ADM!N104:O104)=ADM!S104),0,COUNTIF(ADM!O104:R104,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF104,'School Resources'!AK104,'School Resources'!AP104,'School Resources'!AT104)","v":1},{"$f":"(F104*(1+Inputs!$D$39))+(G104*(1+Inputs!$D$40))+(H104*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E104=\"T\",J104<K104),K104-J104,0)","v":0}]
[{"$f":"ADM!A105","v":"0706000"},{"$f":"ADM!B105","v":"Fremont #6"},{"$f":"ADM!C105","v":"0706002"},{"$f":"ADM!D105","v":"Wind River Elementary"},{"$f":"IF(VLOOKUP(A105,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N105=1,SUM(COUNTIF(ADM!F105:L105,\">0\")),SUM(COUNTIF(ADM!F105:K105,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F105:R105,\">0\")-SUM(F105,H105)","v":0},{"$f":"IF(SUM(ADM!N105:R105)=ADM!S105,COUNTIF(ADM!N105:R105,\">0\"),IF(OR(SUM(ADM!F105:O105)=ADM!S105,SUM(ADM!G105:O105)=ADM!S105,SUM(ADM!H105:O105)=ADM!S105,SUM(ADM!I105:O105)=ADM!S105,SUM(ADM!J105:O105)=ADM!S105,SUM(ADM!K105:O105)=ADM!S105,SUM(ADM!L105:O105)=ADM!S105,SUM(ADM!M105:O105)=ADM!S105,SUM(ADM!N105:O105)=ADM!S105),0,COUNTIF(ADM!O105:R105,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF105,'School Resources'!AK105,'School Resources'!AP105,'School Resources'!AT105)","v":12.424800000000001},{"$f":"(F105*(1+Inputs!$D$39))+(G105*(1+Inputs!$D$40))+(H105*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E105=\"T\",J105<K105),K105-J105,0)","v":0}]
[{"$f":"ADM!A106","v":"0706000"},{"$f":"ADM!B106","v":"Fremont #6"},{"$f":"ADM!C106","v":"0706050"},{"$f":"ADM!D106","v":"Wind River Middle School"},{"$f":"IF(VLOOKUP(A106,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N106=1,SUM(COUNTIF(ADM!F106:L106,\">0\")),SUM(COUNTIF(ADM!F106:K106,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F106:R106,\">0\")-SUM(F106,H106)","v":3},{"$f":"IF(SUM(ADM!N106:R106)=ADM!S106,COUNTIF(ADM!N106:R106,\">0\"),IF(OR(SUM(ADM!F106:O106)=ADM!S106,SUM(ADM!G106:O106)=ADM!S106,SUM(ADM!H106:O106)=ADM!S106,SUM(ADM!I106:O106)=ADM!S106,SUM(ADM!J106:O106)=ADM!S106,SUM(ADM!K106:O106)=ADM!S106,SUM(ADM!L106:O106)=ADM!S106,SUM(ADM!M106:O106)=ADM!S106,SUM(ADM!N106:O106)=ADM!S106),0,COUNTIF(ADM!O106:R106,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF106,'School Resources'!AK106,'School Resources'!AP106,'School Resources'!AT106)","v":8},{"$f":"(F106*(1+Inputs!$D$39))+(G106*(1+Inputs!$D$40))+(H106*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E106=\"T\",J106<K106),K106-J106,0)","v":0}]
[{"$f":"ADM!A107","v":"0706000"},{"$f":"ADM!B107","v":"Fremont #6"},{"$f":"ADM!C107","v":"0706056"},{"$f":"ADM!D107","v":"Wind River High School"},{"$f":"IF(VLOOKUP(A107,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N107=1,SUM(COUNTIF(ADM!F107:L107,\">0\")),SUM(COUNTIF(ADM!F107:K107,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F107:R107,\">0\")-SUM(F107,H107)","v":0},{"$f":"IF(SUM(ADM!N107:R107)=ADM!S107,COUNTIF(ADM!N107:R107,\">0\"),IF(OR(SUM(ADM!F107:O107)=ADM!S107,SUM(ADM!G107:O107)=ADM!S107,SUM(ADM!H107:O107)=ADM!S107,SUM(ADM!I107:O107)=ADM!S107,SUM(ADM!J107:O107)=ADM!S107,SUM(ADM!K107:O107)=ADM!S107,SUM(ADM!L107:O107)=ADM!S107,SUM(ADM!M107:O107)=ADM!S107,SUM(ADM!N107:O107)=ADM!S107),0,COUNTIF(ADM!O107:R107,\">0\")))","v":4},{"$f":"SUM(F107:H107)","v":4},{"$f":"SUM('School Resources'!AF107,'School Resources'!AK107,'School Resources'!AP107,'School Resources'!AT107)","v":10},{"$f":"(F107*(1+Inputs!$D$39))+(G107*(1+Inputs!$D$40))+(H107*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E107=\"T\",J107<K107),K107-J107,0)","v":0}]
[{"$f":"ADM!A108","v":"0714000"},{"$f":"ADM!B108","v":"Fremont #14"},{"$f":"ADM!C108","v":"0714001"},{"$f":"ADM!D108","v":"Wyoming Indian Elementary"},{"$f":"IF(VLOOKUP(A108,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N108=1,SUM(COUNTIF(ADM!F108:L108,\">0\")),SUM(COUNTIF(ADM!F108:K108,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F108:R108,\">0\")-SUM(F108,H108)","v":0},{"$f":"IF(SUM(ADM!N108:R108)=ADM!S108,COUNTIF(ADM!N108:R108,\">0\"),IF(OR(SUM(ADM!F108:O108)=ADM!S108,SUM(ADM!G108:O108)=ADM!S108,SUM(ADM!H108:O108)=ADM!S108,SUM(ADM!I108:O108)=ADM!S108,SUM(ADM!J108:O108)=ADM!S108,SUM(ADM!K108:O108)=ADM!S108,SUM(ADM!L108:O108)=ADM!S108,SUM(ADM!M108:O108)=ADM!S108,SUM(ADM!N108:O108)=ADM!S108),0,COUNTIF(ADM!O108:R108,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF108,'School Resources'!AK108,'School Resources'!AP108,'School Resources'!AT108)","v":23.9099},{"$f":"(F108*(1+Inputs!$D$39))+(G108*(1+Inputs!$D$40))+(H108*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E108=\"T\",J108<K108),K108-J108,0)","v":0}]
[{"$f":"ADM!A109","v":"0714000"},{"$f":"ADM!B109","v":"Fremont #14"},{"$f":"ADM!C109","v":"0714050"},{"$f":"ADM!D109","v":"Wyoming Indian Middle School"},{"$f":"IF(VLOOKUP(A109,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N109=1,SUM(COUNTIF(ADM!F109:L109,\">0\")),SUM(COUNTIF(ADM!F109:K109,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F109:R109,\">0\")-SUM(F109,H109)","v":3},{"$f":"IF(SUM(ADM!N109:R109)=ADM!S109,COUNTIF(ADM!N109:R109,\">0\"),IF(OR(SUM(ADM!F109:O109)=ADM!S109,SUM(ADM!G109:O109)=ADM!S109,SUM(ADM!H109:O109)=ADM!S109,SUM(ADM!I109:O109)=ADM!S109,SUM(ADM!J109:O109)=ADM!S109,SUM(ADM!K109:O109)=ADM!S109,SUM(ADM!L109:O109)=ADM!S109,SUM(ADM!M109:O109)=ADM!S109,SUM(ADM!N109:O109)=ADM!S109),0,COUNTIF(ADM!O109:R109,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF109,'School Resources'!AK109,'School Resources'!AP109,'School Resources'!AT109)","v":9.5622566666666664},{"$f":"(F109*(1+Inputs!$D$39))+(G109*(1+Inputs!$D$40))+(H109*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E109=\"T\",J109<K109),K109-J109,0)","v":0}]
[{"$f":"ADM!A110","v":"0714000"},{"$f":"ADM!B110","v":"Fremont #14"},{"$f":"ADM!C110","v":"0714055"},{"$f":"ADM!D110","v":"Wyoming Indian High School"},{"$f":"IF(VLOOKUP(A110,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N110=1,SUM(COUNTIF(ADM!F110:L110,\">0\")),SUM(COUNTIF(ADM!F110:K110,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F110:R110,\">0\")-SUM(F110,H110)","v":0},{"$f":"IF(SUM(ADM!N110:R110)=ADM!S110,COUNTIF(ADM!N110:R110,\">0\"),IF(OR(SUM(ADM!F110:O110)=ADM!S110,SUM(ADM!G110:O110)=ADM!S110,SUM(ADM!H110:O110)=ADM!S110,SUM(ADM!I110:O110)=ADM!S110,SUM(ADM!J110:O110)=ADM!S110,SUM(ADM!K110:O110)=ADM!S110,SUM(ADM!L110:O110)=ADM!S110,SUM(ADM!M110:O110)=ADM!S110,SUM(ADM!N110:O110)=ADM!S110),0,COUNTIF(ADM!O110:R110,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF110,'School Resources'!AK110,'School Resources'!AP110,'School Resources'!AT110)","v":10},{"$f":"(F110*(1+Inputs!$D$39))+(G110*(1+Inputs!$D$40))+(H110*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E110=\"T\",J110<K110),K110-J110,0)","v":0}]
[{"$f":"ADM!A111","v":"0721000"},{"$f":"ADM!B111","v":"Fremont #21"},{"$f":"ADM!C111","v":"0721001"},{"$f":"ADM!D111","v":"Ft. Washakie Elementary"},{"$f":"IF(VLOOKUP(A111,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N111=1,SUM(COUNTIF(ADM!F111:L111,\">0\")),SUM(COUNTIF(ADM!F111:K111,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F111:R111,\">0\")-SUM(F111,H111)","v":0},{"$f":"IF(SUM(ADM!N111:R111)=ADM!S111,COUNTIF(ADM!N111:R111,\">0\"),IF(OR(SUM(ADM!F111:O111)=ADM!S111,SUM(ADM!G111:O111)=ADM!S111,SUM(ADM!H111:O111)=ADM!S111,SUM(ADM!I111:O111)=ADM!S111,SUM(ADM!J111:O111)=ADM!S111,SUM(ADM!K111:O111)=ADM!S111,SUM(ADM!L111:O111)=ADM!S111,SUM(ADM!M111:O111)=ADM!S111,SUM(ADM!N111:O111)=ADM!S111),0,COUNTIF(ADM!O111:R111,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF111,'School Resources'!AK111,'School Resources'!AP111,'School Resources'!AT111)","v":26.517149999999997},{"$f":"(F111*(1+Inputs!$D$39))+(G111*(1+Inputs!$D$40))+(H111*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E111=\"T\",J111<K111),K111-J111,0)","v":0}]
[{"$f":"ADM!A112","v":"0721000"},{"$f":"ADM!B112","v":"Fremont #21"},{"$f":"ADM!C112","v":"0721050"},{"$f":"ADM!D112","v":"Ft. Washakie Middle School"},{"$f":"IF(VLOOKUP(A112,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N112=1,SUM(COUNTIF(ADM!F112:L112,\">0\")),SUM(COUNTIF(ADM!F112:K112,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F112:R112,\">0\")-SUM(F112,H112)","v":2},{"$f":"IF(SUM(ADM!N112:R112)=ADM!S112,COUNTIF(ADM!N112:R112,\">0\"),IF(OR(SUM(ADM!F112:O112)=ADM!S112,SUM(ADM!G112:O112)=ADM!S112,SUM(ADM!H112:O112)=ADM!S112,SUM(ADM!I112:O112)=ADM!S112,SUM(ADM!J112:O112)=ADM!S112,SUM(ADM!K112:O112)=ADM!S112,SUM(ADM!L112:O112)=ADM!S112,SUM(ADM!M112:O112)=ADM!S112,SUM(ADM!N112:O112)=ADM!S112),0,COUNTIF(ADM!O112:R112,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF112,'School Resources'!AK112,'School Resources'!AP112,'School Resources'!AT112)","v":8},{"$f":"(F112*(1+Inputs!$D$39))+(G112*(1+Inputs!$D$40))+(H112*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E112=\"T\",J112<K112),K112-J112,0)","v":0}]
[{"$f":"ADM!A113","v":"0721000"},{"$f":"ADM!B113","v":"Fremont #21"},{"$f":"ADM!C113","v":"0721056"},{"$f":"ADM!D113","v":"Ft. Washakie High School"},{"$f":"IF(VLOOKUP(A113,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N113=1,SUM(COUNTIF(ADM!F113:L113,\">0\")),SUM(COUNTIF(ADM!F113:K113,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F113:R113,\">0\")-SUM(F113,H113)","v":0},{"$f":"IF(SUM(ADM!N113:R113)=ADM!S113,COUNTIF(ADM!N113:R113,\">0\"),IF(OR(SUM(ADM!F113:O113)=ADM!S113,SUM(ADM!G113:O113)=ADM!S113,SUM(ADM!H113:O113)=ADM!S113,SUM(ADM!I113:O113)=ADM!S113,SUM(ADM!J113:O113)=ADM!S113,SUM(ADM!K113:O113)=ADM!S113,SUM(ADM!L113:O113)=ADM!S113,SUM(ADM!M113:O113)=ADM!S113,SUM(ADM!N113:O113)=ADM!S113),0,COUNTIF(ADM!O113:R113,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF113,'School Resources'!AK113,'School Resources'!AP113,'School Resources'!AT113)","v":10},{"$f":"(F113*(1+Inputs!$D$39))+(G113*(1+Inputs!$D$40))+(H113*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E113=\"T\",J113<K113),K113-J113,0)","v":0}]
[{"$f":"ADM!A114","v":"0724000"},{"$f":"ADM!B114","v":"Fremont #24"},{"$f":"ADM!C114","v":"0724001"},{"$f":"ADM!D114","v":"Shoshoni Elementary"},{"$f":"IF(VLOOKUP(A114,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N114=1,SUM(COUNTIF(ADM!F114:L114,\">0\")),SUM(COUNTIF(ADM!F114:K114,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F114:R114,\">0\")-SUM(F114,H114)","v":0},{"$f":"IF(SUM(ADM!N114:R114)=ADM!S114,COUNTIF(ADM!N114:R114,\">0\"),IF(OR(SUM(ADM!F114:O114)=ADM!S114,SUM(ADM!G114:O114)=ADM!S114,SUM(ADM!H114:O114)=ADM!S114,SUM(ADM!I114:O114)=ADM!S114,SUM(ADM!J114:O114)=ADM!S114,SUM(ADM!K114:O114)=ADM!S114,SUM(ADM!L114:O114)=ADM!S114,SUM(ADM!M114:O114)=ADM!S114,SUM(ADM!N114:O114)=ADM!S114),0,COUNTIF(ADM!O114:R114,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF114,'School Resources'!AK114,'School Resources'!AP114,'School Resources'!AT114)","v":14.433375},{"$f":"(F114*(1+Inputs!$D$39))+(G114*(1+Inputs!$D$40))+(H114*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E114=\"T\",J114<K114),K114-J114,0)","v":0}]
[{"$f":"ADM!A115","v":"0724000"},{"$f":"ADM!B115","v":"Fremont #24"},{"$f":"ADM!C115","v":"0724050"},{"$f":"ADM!D115","v":"Shoshoni Junior High School"},{"$f":"IF(VLOOKUP(A115,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N115=1,SUM(COUNTIF(ADM!F115:L115,\">0\")),SUM(COUNTIF(ADM!F115:K115,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F115:R115,\">0\")-SUM(F115,H115)","v":2},{"$f":"IF(SUM(ADM!N115:R115)=ADM!S115,COUNTIF(ADM!N115:R115,\">0\"),IF(OR(SUM(ADM!F115:O115)=ADM!S115,SUM(ADM!G115:O115)=ADM!S115,SUM(ADM!H115:O115)=ADM!S115,SUM(ADM!I115:O115)=ADM!S115,SUM(ADM!J115:O115)=ADM!S115,SUM(ADM!K115:O115)=ADM!S115,SUM(ADM!L115:O115)=ADM!S115,SUM(ADM!M115:O115)=ADM!S115,SUM(ADM!N115:O115)=ADM!S115),0,COUNTIF(ADM!O115:R115,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF115,'School Resources'!AK115,'School Resources'!AP115,'School Resources'!AT115)","v":8},{"$f":"(F115*(1+Inputs!$D$39))+(G115*(1+Inputs!$D$40))+(H115*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E115=\"T\",J115<K115),K115-J115,0)","v":0}]
[{"$f":"ADM!A116","v":"0724000"},{"$f":"ADM!B116","v":"Fremont #24"},{"$f":"ADM!C116","v":"0724055"},{"$f":"ADM!D116","v":"Shoshoni High School"},{"$f":"IF(VLOOKUP(A116,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N116=1,SUM(COUNTIF(ADM!F116:L116,\">0\")),SUM(COUNTIF(ADM!F116:K116,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F116:R116,\">0\")-SUM(F116,H116)","v":0},{"$f":"IF(SUM(ADM!N116:R116)=ADM!S116,COUNTIF(ADM!N116:R116,\">0\"),IF(OR(SUM(ADM!F116:O116)=ADM!S116,SUM(ADM!G116:O116)=ADM!S116,SUM(ADM!H116:O116)=ADM!S116,SUM(ADM!I116:O116)=ADM!S116,SUM(ADM!J116:O116)=ADM!S116,SUM(ADM!K116:O116)=ADM!S116,SUM(ADM!L116:O116)=ADM!S116,SUM(ADM!M116:O116)=ADM!S116,SUM(ADM!N116:O116)=ADM!S116),0,COUNTIF(ADM!O116:R116,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF116,'School Resources'!AK116,'School Resources'!AP116,'School Resources'!AT116)","v":10},{"$f":"(F116*(1+Inputs!$D$39))+(G116*(1+Inputs!$D$40))+(H116*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E116=\"T\",J116<K116),K116-J116,0)","v":0}]
[{"$f":"ADM!A117","v":"0725000"},{"$f":"ADM!B117","v":"Fremont #25"},{"$f":"ADM!C117","v":"0725001"},{"$f":"ADM!D117","v":"Ashgrove Elementary"},{"$f":"IF(VLOOKUP(A117,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N117=1,SUM(COUNTIF(ADM!F117:L117,\">0\")),SUM(COUNTIF(ADM!F117:K117,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F117:R117,\">0\")-SUM(F117,H117)","v":0},{"$f":"IF(SUM(ADM!N117:R117)=ADM!S117,COUNTIF(ADM!N117:R117,\">0\"),IF(OR(SUM(ADM!F117:O117)=ADM!S117,SUM(ADM!G117:O117)=ADM!S117,SUM(ADM!H117:O117)=ADM!S117,SUM(ADM!I117:O117)=ADM!S117,SUM(ADM!J117:O117)=ADM!S117,SUM(ADM!K117:O117)=ADM!S117,SUM(ADM!L117:O117)=ADM!S117,SUM(ADM!M117:O117)=ADM!S117,SUM(ADM!N117:O117)=ADM!S117),0,COUNTIF(ADM!O117:R117,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF117,'School Resources'!AK117,'School Resources'!AP117,'School Resources'!AT117)","v":16.403099999999998},{"$f":"(F117*(1+Inputs!$D$39))+(G117*(1+Inputs!$D$40))+(H117*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E117=\"T\",J117<K117),K117-J117,0)","v":0}]
[{"$f":"ADM!A118","v":"0725000"},{"$f":"ADM!B118","v":"Fremont #25"},{"$f":"ADM!C118","v":"0725003"},{"$f":"ADM!D118","v":"Jackson Elementary"},{"$f":"IF(VLOOKUP(A118,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N118=1,SUM(COUNTIF(ADM!F118:L118,\">0\")),SUM(COUNTIF(ADM!F118:K118,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F118:R118,\">0\")-SUM(F118,H118)","v":0},{"$f":"IF(SUM(ADM!N118:R118)=ADM!S118,COUNTIF(ADM!N118:R118,\">0\"),IF(OR(SUM(ADM!F118:O118)=ADM!S118,SUM(ADM!G118:O118)=ADM!S118,SUM(ADM!H118:O118)=ADM!S118,SUM(ADM!I118:O118)=ADM!S118,SUM(ADM!J118:O118)=ADM!S118,SUM(ADM!K118:O118)=ADM!S118,SUM(ADM!L118:O118)=ADM!S118,SUM(ADM!M118:O118)=ADM!S118,SUM(ADM!N118:O118)=ADM!S118),0,COUNTIF(ADM!O118:R118,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF118,'School Resources'!AK118,'School Resources'!AP118,'School Resources'!AT118)","v":12.88395},{"$f":"(F118*(1+Inputs!$D$39))+(G118*(1+Inputs!$D$40))+(H118*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E118=\"T\",J118<K118),K118-J118,0)","v":0}]
[{"$f":"ADM!A119","v":"0725000"},{"$f":"ADM!B119","v":"Fremont #25"},{"$f":"ADM!C119","v":"0725005"},{"$f":"ADM!D119","v":"Aspen Park Elementary"},{"$f":"IF(VLOOKUP(A119,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N119=1,SUM(COUNTIF(ADM!F119:L119,\">0\")),SUM(COUNTIF(ADM!F119:K119,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F119:R119,\">0\")-SUM(F119,H119)","v":0},{"$f":"IF(SUM(ADM!N119:R119)=ADM!S119,COUNTIF(ADM!N119:R119,\">0\"),IF(OR(SUM(ADM!F119:O119)=ADM!S119,SUM(ADM!G119:O119)=ADM!S119,SUM(ADM!H119:O119)=ADM!S119,SUM(ADM!I119:O119)=ADM!S119,SUM(ADM!J119:O119)=ADM!S119,SUM(ADM!K119:O119)=ADM!S119,SUM(ADM!L119:O119)=ADM!S119,SUM(ADM!M119:O119)=ADM!S119,SUM(ADM!N119:O119)=ADM!S119),0,COUNTIF(ADM!O119:R119,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF119,'School Resources'!AK119,'School Resources'!AP119,'School Resources'!AT119)","v":21.677100000000003},{"$f":"(F119*(1+Inputs!$D$39))+(G119*(1+Inputs!$D$40))+(H119*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E119=\"T\",J119<K119),K119-J119,0)","v":0}]
[{"$f":"ADM!A120","v":"0725000"},{"$f":"ADM!B120","v":"Fremont #25"},{"$f":"ADM!C120","v":"0725007"},{"$f":"ADM!D120","v":"Rendezvous Elementary"},{"$f":"IF(VLOOKUP(A120,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N120=1,SUM(COUNTIF(ADM!F120:L120,\">0\")),SUM(COUNTIF(ADM!F120:K120,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F120:R120,\">0\")-SUM(F120,H120)","v":0},{"$f":"IF(SUM(ADM!N120:R120)=ADM!S120,COUNTIF(ADM!N120:R120,\">0\"),IF(OR(SUM(ADM!F120:O120)=ADM!S120,SUM(ADM!G120:O120)=ADM!S120,SUM(ADM!H120:O120)=ADM!S120,SUM(ADM!I120:O120)=ADM!S120,SUM(ADM!J120:O120)=ADM!S120,SUM(ADM!K120:O120)=ADM!S120,SUM(ADM!L120:O120)=ADM!S120,SUM(ADM!M120:O120)=ADM!S120,SUM(ADM!N120:O120)=ADM!S120),0,COUNTIF(ADM!O120:R120,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF120,'School Resources'!AK120,'School Resources'!AP120,'School Resources'!AT120)","v":44.316150000000007},{"$f":"(F120*(1+Inputs!$D$39))+(G120*(1+Inputs!$D$40))+(H120*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E120=\"T\",J120<K120),K120-J120,0)","v":0}]
[{"$f":"ADM!A121","v":"0725000"},{"$f":"ADM!B121","v":"Fremont #25"},{"$f":"ADM!C121","v":"0725050"},{"$f":"ADM!D121","v":"Riverton Middle School"},{"$f":"IF(VLOOKUP(A121,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N121=1,SUM(COUNTIF(ADM!F121:L121,\">0\")),SUM(COUNTIF(ADM!F121:K121,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F121:R121,\">0\")-SUM(F121,H121)","v":3},{"$f":"IF(SUM(ADM!N121:R121)=ADM!S121,COUNTIF(ADM!N121:R121,\">0\"),IF(OR(SUM(ADM!F121:O121)=ADM!S121,SUM(ADM!G121:O121)=ADM!S121,SUM(ADM!H121:O121)=ADM!S121,SUM(ADM!I121:O121)=ADM!S121,SUM(ADM!J121:O121)=ADM!S121,SUM(ADM!K121:O121)=ADM!S121,SUM(ADM!L121:O121)=ADM!S121,SUM(ADM!M121:O121)=ADM!S121,SUM(ADM!N121:O121)=ADM!S121),0,COUNTIF(ADM!O121:R121,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF121,'School Resources'!AK121,'School Resources'!AP121,'School Resources'!AT121)","v":35.690317777777778},{"$f":"(F121*(1+Inputs!$D$39))+(G121*(1+Inputs!$D$40))+(H121*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E121=\"T\",J121<K121),K121-J121,0)","v":0}]
[{"$f":"ADM!A122","v":"0725000"},{"$f":"ADM!B122","v":"Fremont #25"},{"$f":"ADM!C122","v":"0725056"},{"$f":"ADM!D122","v":"Riverton High School"},{"$f":"IF(VLOOKUP(A122,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N122=1,SUM(COUNTIF(ADM!F122:L122,\">0\")),SUM(COUNTIF(ADM!F122:K122,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F122:R122,\">0\")-SUM(F122,H122)","v":0},{"$f":"IF(SUM(ADM!N122:R122)=ADM!S122,COUNTIF(ADM!N122:R122,\">0\"),IF(OR(SUM(ADM!F122:O122)=ADM!S122,SUM(ADM!G122:O122)=ADM!S122,SUM(ADM!H122:O122)=ADM!S122,SUM(ADM!I122:O122)=ADM!S122,SUM(ADM!J122:O122)=ADM!S122,SUM(ADM!K122:O122)=ADM!S122,SUM(ADM!L122:O122)=ADM!S122,SUM(ADM!M122:O122)=ADM!S122,SUM(ADM!N122:O122)=ADM!S122),0,COUNTIF(ADM!O122:R122,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF122,'School Resources'!AK122,'School Resources'!AP122,'School Resources'!AT122)","v":50.05334238095238},{"$f":"(F122*(1+Inputs!$D$39))+(G122*(1+Inputs!$D$40))+(H122*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E122=\"T\",J122<K122),K122-J122,0)","v":0}]
[{"$f":"ADM!A123","v":"0738000"},{"$f":"ADM!B123","v":"Fremont #38"},{"$f":"ADM!C123","v":"0738001"},{"$f":"ADM!D123","v":"Arapahoe Elementary"},{"$f":"IF(VLOOKUP(A123,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N123=1,SUM(COUNTIF(ADM!F123:L123,\">0\")),SUM(COUNTIF(ADM!F123:K123,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F123:R123,\">0\")-SUM(F123,H123)","v":3},{"$f":"IF(SUM(ADM!N123:R123)=ADM!S123,COUNTIF(ADM!N123:R123,\">0\"),IF(OR(SUM(ADM!F123:O123)=ADM!S123,SUM(ADM!G123:O123)=ADM!S123,SUM(ADM!H123:O123)=ADM!S123,SUM(ADM!I123:O123)=ADM!S123,SUM(ADM!J123:O123)=ADM!S123,SUM(ADM!K123:O123)=ADM!S123,SUM(ADM!L123:O123)=ADM!S123,SUM(ADM!M123:O123)=ADM!S123,SUM(ADM!N123:O123)=ADM!S123),0,COUNTIF(ADM!O123:R123,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF123,'School Resources'!AK123,'School Resources'!AP123,'School Resources'!AT123)","v":29.747074999999999},{"$f":"(F123*(1+Inputs!$D$39))+(G123*(1+Inputs!$D$40))+(H123*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E123=\"T\",J123<K123),K123-J123,0)","v":0}]
[{"$f":"ADM!A124","v":"0738000"},{"$f":"ADM!B124","v":"Fremont #38"},{"$f":"ADM!C124","v":"0738055"},{"$f":"ADM!D124","v":"Arapahoe Charter High School"},{"$f":"IF(VLOOKUP(A124,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N124=1,SUM(COUNTIF(ADM!F124:L124,\">0\")),SUM(COUNTIF(ADM!F124:K124,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F124:R124,\">0\")-SUM(F124,H124)","v":0},{"$f":"IF(SUM(ADM!N124:R124)=ADM!S124,COUNTIF(ADM!N124:R124,\">0\"),IF(OR(SUM(ADM!F124:O124)=ADM!S124,SUM(ADM!G124:O124)=ADM!S124,SUM(ADM!H124:O124)=ADM!S124,SUM(ADM!I124:O124)=ADM!S124,SUM(ADM!J124:O124)=ADM!S124,SUM(ADM!K124:O124)=ADM!S124,SUM(ADM!L124:O124)=ADM!S124,SUM(ADM!M124:O124)=ADM!S124,SUM(ADM!N124:O124)=ADM!S124),0,COUNTIF(ADM!O124:R124,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF124,'School Resources'!AK124,'School Resources'!AP124,'School Resources'!AT124)","v":5.6379999999999999},{"$f":"(F124*(1+Inputs!$D$39))+(G124*(1+Inputs!$D$40))+(H124*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E124=\"T\",J124<K124),K124-J124,0)","v":0}]
[{"$f":"ADM!A125","v":"0801000"},{"$f":"ADM!B125","v":"Goshen #1"},{"$f":"ADM!C125","v":"0801002"},{"$f":"ADM!D125","v":"Southeast Elementary"},{"$f":"IF(VLOOKUP(A125,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N125=1,SUM(COUNTIF(ADM!F125:L125,\">0\")),SUM(COUNTIF(ADM!F125:K125,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F125:R125,\">0\")-SUM(F125,H125)","v":0},{"$f":"IF(SUM(ADM!N125:R125)=ADM!S125,COUNTIF(ADM!N125:R125,\">0\"),IF(OR(SUM(ADM!F125:O125)=ADM!S125,SUM(ADM!G125:O125)=ADM!S125,SUM(ADM!H125:O125)=ADM!S125,SUM(ADM!I125:O125)=ADM!S125,SUM(ADM!J125:O125)=ADM!S125,SUM(ADM!K125:O125)=ADM!S125,SUM(ADM!L125:O125)=ADM!S125,SUM(ADM!M125:O125)=ADM!S125,SUM(ADM!N125:O125)=ADM!S125),0,COUNTIF(ADM!O125:R125,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF125,'School Resources'!AK125,'School Resources'!AP125,'School Resources'!AT125)","v":9.4289999999999985},{"$f":"(F125*(1+Inputs!$D$39))+(G125*(1+Inputs!$D$40))+(H125*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E125=\"T\",J125<K125),K125-J125,0)","v":0}]
[{"$f":"ADM!A126","v":"0801000"},{"$f":"ADM!B126","v":"Goshen #1"},{"$f":"ADM!C126","v":"0801004"},{"$f":"ADM!D126","v":"La Grange Elementary"},{"$f":"IF(VLOOKUP(A126,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N126=1,SUM(COUNTIF(ADM!F126:L126,\">0\")),SUM(COUNTIF(ADM!F126:K126,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F126:R126,\">0\")-SUM(F126,H126)","v":0},{"$f":"IF(SUM(ADM!N126:R126)=ADM!S126,COUNTIF(ADM!N126:R126,\">0\"),IF(OR(SUM(ADM!F126:O126)=ADM!S126,SUM(ADM!G126:O126)=ADM!S126,SUM(ADM!H126:O126)=ADM!S126,SUM(ADM!I126:O126)=ADM!S126,SUM(ADM!J126:O126)=ADM!S126,SUM(ADM!K126:O126)=ADM!S126,SUM(ADM!L126:O126)=ADM!S126,SUM(ADM!M126:O126)=ADM!S126,SUM(ADM!N126:O126)=ADM!S126),0,COUNTIF(ADM!O126:R126,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF126,'School Resources'!AK126,'School Resources'!AP126,'School Resources'!AT126)","v":3.1655238095238096},{"$f":"(F126*(1+Inputs!$D$39))+(G126*(1+Inputs!$D$40))+(H126*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E126=\"T\",J126<K126),K126-J126,0)","v":0}]
[{"$f":"ADM!A127","v":"0801000"},{"$f":"ADM!B127","v":"Goshen #1"},{"$f":"ADM!C127","v":"0801005"},{"$f":"ADM!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"IF(VLOOKUP(A127,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N127=1,SUM(COUNTIF(ADM!F127:L127,\">0\")),SUM(COUNTIF(ADM!F127:K127,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F127:R127,\">0\")-SUM(F127,H127)","v":0},{"$f":"IF(SUM(ADM!N127:R127)=ADM!S127,COUNTIF(ADM!N127:R127,\">0\"),IF(OR(SUM(ADM!F127:O127)=ADM!S127,SUM(ADM!G127:O127)=ADM!S127,SUM(ADM!H127:O127)=ADM!S127,SUM(ADM!I127:O127)=ADM!S127,SUM(ADM!J127:O127)=ADM!S127,SUM(ADM!K127:O127)=ADM!S127,SUM(ADM!L127:O127)=ADM!S127,SUM(ADM!M127:O127)=ADM!S127,SUM(ADM!N127:O127)=ADM!S127),0,COUNTIF(ADM!O127:R127,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF127,'School Resources'!AK127,'School Resources'!AP127,'School Resources'!AT127)","v":8.3541749999999997},{"$f":"(F127*(1+Inputs!$D$39))+(G127*(1+Inputs!$D$40))+(H127*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E127=\"T\",J127<K127),K127-J127,0)","v":0}]
[{"$f":"ADM!A128","v":"0801000"},{"$f":"ADM!B128","v":"Goshen #1"},{"$f":"ADM!C128","v":"0801006"},{"$f":"ADM!D128","v":"Trail Elementary"},{"$f":"IF(VLOOKUP(A128,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N128=1,SUM(COUNTIF(ADM!F128:L128,\">0\")),SUM(COUNTIF(ADM!F128:K128,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F128:R128,\">0\")-SUM(F128,H128)","v":0},{"$f":"IF(SUM(ADM!N128:R128)=ADM!S128,COUNTIF(ADM!N128:R128,\">0\"),IF(OR(SUM(ADM!F128:O128)=ADM!S128,SUM(ADM!G128:O128)=ADM!S128,SUM(ADM!H128:O128)=ADM!S128,SUM(ADM!I128:O128)=ADM!S128,SUM(ADM!J128:O128)=ADM!S128,SUM(ADM!K128:O128)=ADM!S128,SUM(ADM!L128:O128)=ADM!S128,SUM(ADM!M128:O128)=ADM!S128,SUM(ADM!N128:O128)=ADM!S128),0,COUNTIF(ADM!O128:R128,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF128,'School Resources'!AK128,'School Resources'!AP128,'School Resources'!AT128)","v":19.525424999999998},{"$f":"(F128*(1+Inputs!$D$39))+(G128*(1+Inputs!$D$40))+(H128*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E128=\"T\",J128<K128),K128-J128,0)","v":0}]
[{"$f":"ADM!A129","v":"0801000"},{"$f":"ADM!B129","v":"Goshen #1"},{"$f":"ADM!C129","v":"0801007"},{"$f":"ADM!D129","v":"Lincoln Elementary"},{"$f":"IF(VLOOKUP(A129,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N129=1,SUM(COUNTIF(ADM!F129:L129,\">0\")),SUM(COUNTIF(ADM!F129:K129,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F129:R129,\">0\")-SUM(F129,H129)","v":0},{"$f":"IF(SUM(ADM!N129:R129)=ADM!S129,COUNTIF(ADM!N129:R129,\">0\"),IF(OR(SUM(ADM!F129:O129)=ADM!S129,SUM(ADM!G129:O129)=ADM!S129,SUM(ADM!H129:O129)=ADM!S129,SUM(ADM!I129:O129)=ADM!S129,SUM(ADM!J129:O129)=ADM!S129,SUM(ADM!K129:O129)=ADM!S129,SUM(ADM!L129:O129)=ADM!S129,SUM(ADM!M129:O129)=ADM!S129,SUM(ADM!N129:O129)=ADM!S129),0,COUNTIF(ADM!O129:R129,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF129,'School Resources'!AK129,'School Resources'!AP129,'School Resources'!AT129)","v":19.696725000000001},{"$f":"(F129*(1+Inputs!$D$39))+(G129*(1+Inputs!$D$40))+(H129*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E129=\"T\",J129<K129),K129-J129,0)","v":0}]
[{"$f":"ADM!A130","v":"0801000"},{"$f":"ADM!B130","v":"Goshen #1"},{"$f":"ADM!C130","v":"0801050"},{"$f":"ADM!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"IF(VLOOKUP(A130,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N130=1,SUM(COUNTIF(ADM!F130:L130,\">0\")),SUM(COUNTIF(ADM!F130:K130,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F130:R130,\">0\")-SUM(F130,H130)","v":3},{"$f":"IF(SUM(ADM!N130:R130)=ADM!S130,COUNTIF(ADM!N130:R130,\">0\"),IF(OR(SUM(ADM!F130:O130)=ADM!S130,SUM(ADM!G130:O130)=ADM!S130,SUM(ADM!H130:O130)=ADM!S130,SUM(ADM!I130:O130)=ADM!S130,SUM(ADM!J130:O130)=ADM!S130,SUM(ADM!K130:O130)=ADM!S130,SUM(ADM!L130:O130)=ADM!S130,SUM(ADM!M130:O130)=ADM!S130,SUM(ADM!N130:O130)=ADM!S130),0,COUNTIF(ADM!O130:R130,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF130,'School Resources'!AK130,'School Resources'!AP130,'School Resources'!AT130)","v":8},{"$f":"(F130*(1+Inputs!$D$39))+(G130*(1+Inputs!$D$40))+(H130*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E130=\"T\",J130<K130),K130-J130,0)","v":0}]
[{"$f":"ADM!A131","v":"0801000"},{"$f":"ADM!B131","v":"Goshen #1"},{"$f":"ADM!C131","v":"0801051"},{"$f":"ADM!D131","v":"Southeast Junior High School"},{"$f":"IF(VLOOKUP(A131,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N131=1,SUM(COUNTIF(ADM!F131:L131,\">0\")),SUM(COUNTIF(ADM!F131:K131,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F131:R131,\">0\")-SUM(F131,H131)","v":2},{"$f":"IF(SUM(ADM!N131:R131)=ADM!S131,COUNTIF(ADM!N131:R131,\">0\"),IF(OR(SUM(ADM!F131:O131)=ADM!S131,SUM(ADM!G131:O131)=ADM!S131,SUM(ADM!H131:O131)=ADM!S131,SUM(ADM!I131:O131)=ADM!S131,SUM(ADM!J131:O131)=ADM!S131,SUM(ADM!K131:O131)=ADM!S131,SUM(ADM!L131:O131)=ADM!S131,SUM(ADM!M131:O131)=ADM!S131,SUM(ADM!N131:O131)=ADM!S131),0,COUNTIF(ADM!O131:R131,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF131,'School Resources'!AK131,'School Resources'!AP131,'School Resources'!AT131)","v":8},{"$f":"(F131*(1+Inputs!$D$39))+(G131*(1+Inputs!$D$40))+(H131*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E131=\"T\",J131<K131),K131-J131,0)","v":0}]
[{"$f":"ADM!A132","v":"0801000"},{"$f":"ADM!B132","v":"Goshen #1"},{"$f":"ADM!C132","v":"0801052"},{"$f":"ADM!D132","v":"Torrington Middle School"},{"$f":"IF(VLOOKUP(A132,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N132=1,SUM(COUNTIF(ADM!F132:L132,\">0\")),SUM(COUNTIF(ADM!F132:K132,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F132:R132,\">0\")-SUM(F132,H132)","v":3},{"$f":"IF(SUM(ADM!N132:R132)=ADM!S132,COUNTIF(ADM!N132:R132,\">0\"),IF(OR(SUM(ADM!F132:O132)=ADM!S132,SUM(ADM!G132:O132)=ADM!S132,SUM(ADM!H132:O132)=ADM!S132,SUM(ADM!I132:O132)=ADM!S132,SUM(ADM!J132:O132)=ADM!S132,SUM(ADM!K132:O132)=ADM!S132,SUM(ADM!L132:O132)=ADM!S132,SUM(ADM!M132:O132)=ADM!S132,SUM(ADM!N132:O132)=ADM!S132),0,COUNTIF(ADM!O132:R132,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF132,'School Resources'!AK132,'School Resources'!AP132,'School Resources'!AT132)","v":17.881047777777781},{"$f":"(F132*(1+Inputs!$D$39))+(G132*(1+Inputs!$D$40))+(H132*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E132=\"T\",J132<K132),K132-J132,0)","v":0}]
[{"$f":"ADM!A133","v":"0801000"},{"$f":"ADM!B133","v":"Goshen #1"},{"$f":"ADM!C133","v":"0801055"},{"$f":"ADM!D133","v":"Southeast High School"},{"$f":"IF(VLOOKUP(A133,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N133=1,SUM(COUNTIF(ADM!F133:L133,\">0\")),SUM(COUNTIF(ADM!F133:K133,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F133:R133,\">0\")-SUM(F133,H133)","v":0},{"$f":"IF(SUM(ADM!N133:R133)=ADM!S133,COUNTIF(ADM!N133:R133,\">0\"),IF(OR(SUM(ADM!F133:O133)=ADM!S133,SUM(ADM!G133:O133)=ADM!S133,SUM(ADM!H133:O133)=ADM!S133,SUM(ADM!I133:O133)=ADM!S133,SUM(ADM!J133:O133)=ADM!S133,SUM(ADM!K133:O133)=ADM!S133,SUM(ADM!L133:O133)=ADM!S133,SUM(ADM!M133:O133)=ADM!S133,SUM(ADM!N133:O133)=ADM!S133),0,COUNTIF(ADM!O133:R133,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF133,'School Resources'!AK133,'School Resources'!AP133,'School Resources'!AT133)","v":10},{"$f":"(F133*(1+Inputs!$D$39))+(G133*(1+Inputs!$D$40))+(H133*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E133=\"T\",J133<K133),K133-J133,0)","v":0}]
[{"$f":"ADM!A134","v":"0801000"},{"$f":"ADM!B134","v":"Goshen #1"},{"$f":"ADM!C134","v":"0801058"},{"$f":"ADM!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"IF(VLOOKUP(A134,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N134=1,SUM(COUNTIF(ADM!F134:L134,\">0\")),SUM(COUNTIF(ADM!F134:K134,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F134:R134,\">0\")-SUM(F134,H134)","v":0},{"$f":"IF(SUM(ADM!N134:R134)=ADM!S134,COUNTIF(ADM!N134:R134,\">0\"),IF(OR(SUM(ADM!F134:O134)=ADM!S134,SUM(ADM!G134:O134)=ADM!S134,SUM(ADM!H134:O134)=ADM!S134,SUM(ADM!I134:O134)=ADM!S134,SUM(ADM!J134:O134)=ADM!S134,SUM(ADM!K134:O134)=ADM!S134,SUM(ADM!L134:O134)=ADM!S134,SUM(ADM!M134:O134)=ADM!S134,SUM(ADM!N134:O134)=ADM!S134),0,COUNTIF(ADM!O134:R134,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF134,'School Resources'!AK134,'School Resources'!AP134,'School Resources'!AT134)","v":10},{"$f":"(F134*(1+Inputs!$D$39))+(G134*(1+Inputs!$D$40))+(H134*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E134=\"T\",J134<K134),K134-J134,0)","v":0}]
[{"$f":"ADM!A135","v":"0801000"},{"$f":"ADM!B135","v":"Goshen #1"},{"$f":"ADM!C135","v":"0801059"},{"$f":"ADM!D135","v":"Torrington High School"},{"$f":"IF(VLOOKUP(A135,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N135=1,SUM(COUNTIF(ADM!F135:L135,\">0\")),SUM(COUNTIF(ADM!F135:K135,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F135:R135,\">0\")-SUM(F135,H135)","v":0},{"$f":"IF(SUM(ADM!N135:R135)=ADM!S135,COUNTIF(ADM!N135:R135,\">0\"),IF(OR(SUM(ADM!F135:O135)=ADM!S135,SUM(ADM!G135:O135)=ADM!S135,SUM(ADM!H135:O135)=ADM!S135,SUM(ADM!I135:O135)=ADM!S135,SUM(ADM!J135:O135)=ADM!S135,SUM(ADM!K135:O135)=ADM!S135,SUM(ADM!L135:O135)=ADM!S135,SUM(ADM!M135:O135)=ADM!S135,SUM(ADM!N135:O135)=ADM!S135),0,COUNTIF(ADM!O135:R135,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF135,'School Resources'!AK135,'School Resources'!AP135,'School Resources'!AT135)","v":22.918568095238093},{"$f":"(F135*(1+Inputs!$D$39))+(G135*(1+Inputs!$D$40))+(H135*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E135=\"T\",J135<K135),K135-J135,0)","v":0}]
[{"$f":"ADM!A136","v":"0901000"},{"$f":"ADM!B136","v":"Hot Springs #1"},{"$f":"ADM!C136","v":"0901004"},{"$f":"ADM!D136","v":"Ralph Witters Elementary"},{"$f":"IF(VLOOKUP(A136,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N136=1,SUM(COUNTIF(ADM!F136:L136,\">0\")),SUM(COUNTIF(ADM!F136:K136,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F136:R136,\">0\")-SUM(F136,H136)","v":0},{"$f":"IF(SUM(ADM!N136:R136)=ADM!S136,COUNTIF(ADM!N136:R136,\">0\"),IF(OR(SUM(ADM!F136:O136)=ADM!S136,SUM(ADM!G136:O136)=ADM!S136,SUM(ADM!H136:O136)=ADM!S136,SUM(ADM!I136:O136)=ADM!S136,SUM(ADM!J136:O136)=ADM!S136,SUM(ADM!K136:O136)=ADM!S136,SUM(ADM!L136:O136)=ADM!S136,SUM(ADM!M136:O136)=ADM!S136,SUM(ADM!N136:O136)=ADM!S136),0,COUNTIF(ADM!O136:R136,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF136,'School Resources'!AK136,'School Resources'!AP136,'School Resources'!AT136)","v":17.372525},{"$f":"(F136*(1+Inputs!$D$39))+(G136*(1+Inputs!$D$40))+(H136*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E136=\"T\",J136<K136),K136-J136,0)","v":0}]
[{"$f":"ADM!A137","v":"0901000"},{"$f":"ADM!B137","v":"Hot Springs #1"},{"$f":"ADM!C137","v":"0901050"},{"$f":"ADM!D137","v":"Thermopolis Middle School"},{"$f":"IF(VLOOKUP(A137,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N137=1,SUM(COUNTIF(ADM!F137:L137,\">0\")),SUM(COUNTIF(ADM!F137:K137,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F137:R137,\">0\")-SUM(F137,H137)","v":3},{"$f":"IF(SUM(ADM!N137:R137)=ADM!S137,COUNTIF(ADM!N137:R137,\">0\"),IF(OR(SUM(ADM!F137:O137)=ADM!S137,SUM(ADM!G137:O137)=ADM!S137,SUM(ADM!H137:O137)=ADM!S137,SUM(ADM!I137:O137)=ADM!S137,SUM(ADM!J137:O137)=ADM!S137,SUM(ADM!K137:O137)=ADM!S137,SUM(ADM!L137:O137)=ADM!S137,SUM(ADM!M137:O137)=ADM!S137,SUM(ADM!N137:O137)=ADM!S137),0,COUNTIF(ADM!O137:R137,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF137,'School Resources'!AK137,'School Resources'!AP137,'School Resources'!AT137)","v":13.788405555555554},{"$f":"(F137*(1+Inputs!$D$39))+(G137*(1+Inputs!$D$40))+(H137*(1+Inputs!$D$41))","v":5.19},{"$f":"IF(AND(Inputs!$D$106=2,E137=\"T\",J137<K137),K137-J137,0)","v":0}]
[{"$f":"ADM!A138","v":"0901000"},{"$f":"ADM!B138","v":"Hot Springs #1"},{"$f":"ADM!C138","v":"0901055"},{"$f":"ADM!D138","v":"Hot Springs County High School"},{"$f":"IF(VLOOKUP(A138,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N138=1,SUM(COUNTIF(ADM!F138:L138,\">0\")),SUM(COUNTIF(ADM!F138:K138,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F138:R138,\">0\")-SUM(F138,H138)","v":0},{"$f":"IF(SUM(ADM!N138:R138)=ADM!S138,COUNTIF(ADM!N138:R138,\">0\"),IF(OR(SUM(ADM!F138:O138)=ADM!S138,SUM(ADM!G138:O138)=ADM!S138,SUM(ADM!H138:O138)=ADM!S138,SUM(ADM!I138:O138)=ADM!S138,SUM(ADM!J138:O138)=ADM!S138,SUM(ADM!K138:O138)=ADM!S138,SUM(ADM!L138:O138)=ADM!S138,SUM(ADM!M138:O138)=ADM!S138,SUM(ADM!N138:O138)=ADM!S138),0,COUNTIF(ADM!O138:R138,\">0\")))","v":4},{"$f":"SUM(F138:H138)","v":4},{"$f":"SUM('School Resources'!AF138,'School Resources'!AK138,'School Resources'!AP138,'School Resources'!AT138)","v":12.257244761904763},{"$f":"(F138*(1+Inputs!$D$39))+(G138*(1+Inputs!$D$40))+(H138*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E138=\"T\",J138<K138),K138-J138,0)","v":0}]
[{"$f":"ADM!A139","v":"1001000"},{"$f":"ADM!B139","v":"Johnson #1"},{"$f":"ADM!C139","v":"1001002"},{"$f":"ADM!D139","v":"Cloud Peak Elementary"},{"$f":"IF(VLOOKUP(A139,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N139=1,SUM(COUNTIF(ADM!F139:L139,\">0\")),SUM(COUNTIF(ADM!F139:K139,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F139:R139,\">0\")-SUM(F139,H139)","v":0},{"$f":"IF(SUM(ADM!N139:R139)=ADM!S139,COUNTIF(ADM!N139:R139,\">0\"),IF(OR(SUM(ADM!F139:O139)=ADM!S139,SUM(ADM!G139:O139)=ADM!S139,SUM(ADM!H139:O139)=ADM!S139,SUM(ADM!I139:O139)=ADM!S139,SUM(ADM!J139:O139)=ADM!S139,SUM(ADM!K139:O139)=ADM!S139,SUM(ADM!L139:O139)=ADM!S139,SUM(ADM!M139:O139)=ADM!S139,SUM(ADM!N139:O139)=ADM!S139),0,COUNTIF(ADM!O139:R139,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF139,'School Resources'!AK139,'School Resources'!AP139,'School Resources'!AT139)","v":19.7088},{"$f":"(F139*(1+Inputs!$D$39))+(G139*(1+Inputs!$D$40))+(H139*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E139=\"T\",J139<K139),K139-J139,0)","v":0}]
[{"$f":"ADM!A140","v":"1001000"},{"$f":"ADM!B140","v":"Johnson #1"},{"$f":"ADM!C140","v":"1001006"},{"$f":"ADM!D140","v":"Meadowlark Elementary"},{"$f":"IF(VLOOKUP(A140,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N140=1,SUM(COUNTIF(ADM!F140:L140,\">0\")),SUM(COUNTIF(ADM!F140:K140,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F140:R140,\">0\")-SUM(F140,H140)","v":0},{"$f":"IF(SUM(ADM!N140:R140)=ADM!S140,COUNTIF(ADM!N140:R140,\">0\"),IF(OR(SUM(ADM!F140:O140)=ADM!S140,SUM(ADM!G140:O140)=ADM!S140,SUM(ADM!H140:O140)=ADM!S140,SUM(ADM!I140:O140)=ADM!S140,SUM(ADM!J140:O140)=ADM!S140,SUM(ADM!K140:O140)=ADM!S140,SUM(ADM!L140:O140)=ADM!S140,SUM(ADM!M140:O140)=ADM!S140,SUM(ADM!N140:O140)=ADM!S140),0,COUNTIF(ADM!O140:R140,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF140,'School Resources'!AK140,'School Resources'!AP140,'School Resources'!AT140)","v":20.749275000000004},{"$f":"(F140*(1+Inputs!$D$39))+(G140*(1+Inputs!$D$40))+(H140*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E140=\"T\",J140<K140),K140-J140,0)","v":0}]
[{"$f":"ADM!A141","v":"1001000"},{"$f":"ADM!B141","v":"Johnson #1"},{"$f":"ADM!C141","v":"1001049"},{"$f":"ADM!D141","v":"Kaycee School"},{"$f":"IF(VLOOKUP(A141,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N141=1,SUM(COUNTIF(ADM!F141:L141,\">0\")),SUM(COUNTIF(ADM!F141:K141,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F141:R141,\">0\")-SUM(F141,H141)","v":3},{"$f":"IF(SUM(ADM!N141:R141)=ADM!S141,COUNTIF(ADM!N141:R141,\">0\"),IF(OR(SUM(ADM!F141:O141)=ADM!S141,SUM(ADM!G141:O141)=ADM!S141,SUM(ADM!H141:O141)=ADM!S141,SUM(ADM!I141:O141)=ADM!S141,SUM(ADM!J141:O141)=ADM!S141,SUM(ADM!K141:O141)=ADM!S141,SUM(ADM!L141:O141)=ADM!S141,SUM(ADM!M141:O141)=ADM!S141,SUM(ADM!N141:O141)=ADM!S141),0,COUNTIF(ADM!O141:R141,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF141,'School Resources'!AK141,'School Resources'!AP141,'School Resources'!AT141)","v":20.751809523809527},{"$f":"(F141*(1+Inputs!$D$39))+(G141*(1+Inputs!$D$40))+(H141*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E141=\"T\",J141<K141),K141-J141,0)","v":0}]
[{"$f":"ADM!A142","v":"1001000"},{"$f":"ADM!B142","v":"Johnson #1"},{"$f":"ADM!C142","v":"1001050"},{"$f":"ADM!D142","v":"Clear Creek Middle School"},{"$f":"IF(VLOOKUP(A142,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N142=1,SUM(COUNTIF(ADM!F142:L142,\">0\")),SUM(COUNTIF(ADM!F142:K142,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F142:R142,\">0\")-SUM(F142,H142)","v":3},{"$f":"IF(SUM(ADM!N142:R142)=ADM!S142,COUNTIF(ADM!N142:R142,\">0\"),IF(OR(SUM(ADM!F142:O142)=ADM!S142,SUM(ADM!G142:O142)=ADM!S142,SUM(ADM!H142:O142)=ADM!S142,SUM(ADM!I142:O142)=ADM!S142,SUM(ADM!J142:O142)=ADM!S142,SUM(ADM!K142:O142)=ADM!S142,SUM(ADM!L142:O142)=ADM!S142,SUM(ADM!M142:O142)=ADM!S142,SUM(ADM!N142:O142)=ADM!S142),0,COUNTIF(ADM!O142:R142,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF142,'School Resources'!AK142,'School Resources'!AP142,'School Resources'!AT142)","v":15.497603333333336},{"$f":"(F142*(1+Inputs!$D$39))+(G142*(1+Inputs!$D$40))+(H142*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E142=\"T\",J142<K142),K142-J142,0)","v":0}]
[{"$f":"ADM!A143","v":"1001000"},{"$f":"ADM!B143","v":"Johnson #1"},{"$f":"ADM!C143","v":"1001055"},{"$f":"ADM!D143","v":"Buffalo High School"},{"$f":"IF(VLOOKUP(A143,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N143=1,SUM(COUNTIF(ADM!F143:L143,\">0\")),SUM(COUNTIF(ADM!F143:K143,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F143:R143,\">0\")-SUM(F143,H143)","v":0},{"$f":"IF(SUM(ADM!N143:R143)=ADM!S143,COUNTIF(ADM!N143:R143,\">0\"),IF(OR(SUM(ADM!F143:O143)=ADM!S143,SUM(ADM!G143:O143)=ADM!S143,SUM(ADM!H143:O143)=ADM!S143,SUM(ADM!I143:O143)=ADM!S143,SUM(ADM!J143:O143)=ADM!S143,SUM(ADM!K143:O143)=ADM!S143,SUM(ADM!L143:O143)=ADM!S143,SUM(ADM!M143:O143)=ADM!S143,SUM(ADM!N143:O143)=ADM!S143),0,COUNTIF(ADM!O143:R143,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF143,'School Resources'!AK143,'School Resources'!AP143,'School Resources'!AT143)","v":22.241527936507939},{"$f":"(F143*(1+Inputs!$D$39))+(G143*(1+Inputs!$D$40))+(H143*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E143=\"T\",J143<K143),K143-J143,0)","v":0}]
[{"$f":"ADM!A144","v":"1101000"},{"$f":"ADM!B144","v":"Laramie #1"},{"$f":"ADM!C144","v":"1101001"},{"$f":"ADM!D144","v":"Alta Vista Elementary"},{"$f":"IF(VLOOKUP(A144,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N144=1,SUM(COUNTIF(ADM!F144:L144,\">0\")),SUM(COUNTIF(ADM!F144:K144,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F144:R144,\">0\")-SUM(F144,H144)","v":0},{"$f":"IF(SUM(ADM!N144:R144)=ADM!S144,COUNTIF(ADM!N144:R144,\">0\"),IF(OR(SUM(ADM!F144:O144)=ADM!S144,SUM(ADM!G144:O144)=ADM!S144,SUM(ADM!H144:O144)=ADM!S144,SUM(ADM!I144:O144)=ADM!S144,SUM(ADM!J144:O144)=ADM!S144,SUM(ADM!K144:O144)=ADM!S144,SUM(ADM!L144:O144)=ADM!S144,SUM(ADM!M144:O144)=ADM!S144,SUM(ADM!N144:O144)=ADM!S144),0,COUNTIF(ADM!O144:R144,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF144,'School Resources'!AK144,'School Resources'!AP144,'School Resources'!AT144)","v":22.101649999999999},{"$f":"(F144*(1+Inputs!$D$39))+(G144*(1+Inputs!$D$40))+(H144*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E144=\"T\",J144<K144),K144-J144,0)","v":0}]
[{"$f":"ADM!A145","v":"1101000"},{"$f":"ADM!B145","v":"Laramie #1"},{"$f":"ADM!C145","v":"1101002"},{"$f":"ADM!D145","v":"Arp Elementary"},{"$f":"IF(VLOOKUP(A145,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N145=1,SUM(COUNTIF(ADM!F145:L145,\">0\")),SUM(COUNTIF(ADM!F145:K145,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F145:R145,\">0\")-SUM(F145,H145)","v":0},{"$f":"IF(SUM(ADM!N145:R145)=ADM!S145,COUNTIF(ADM!N145:R145,\">0\"),IF(OR(SUM(ADM!F145:O145)=ADM!S145,SUM(ADM!G145:O145)=ADM!S145,SUM(ADM!H145:O145)=ADM!S145,SUM(ADM!I145:O145)=ADM!S145,SUM(ADM!J145:O145)=ADM!S145,SUM(ADM!K145:O145)=ADM!S145,SUM(ADM!L145:O145)=ADM!S145,SUM(ADM!M145:O145)=ADM!S145,SUM(ADM!N145:O145)=ADM!S145),0,COUNTIF(ADM!O145:R145,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF145,'School Resources'!AK145,'School Resources'!AP145,'School Resources'!AT145)","v":27.019124999999999},{"$f":"(F145*(1+Inputs!$D$39))+(G145*(1+Inputs!$D$40))+(H145*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E145=\"T\",J145<K145),K145-J145,0)","v":0}]
[{"$f":"ADM!A146","v":"1101000"},{"$f":"ADM!B146","v":"Laramie #1"},{"$f":"ADM!C146","v":"1101003"},{"$f":"ADM!D146","v":"Baggs Elementary"},{"$f":"IF(VLOOKUP(A146,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N146=1,SUM(COUNTIF(ADM!F146:L146,\">0\")),SUM(COUNTIF(ADM!F146:K146,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F146:R146,\">0\")-SUM(F146,H146)","v":0},{"$f":"IF(SUM(ADM!N146:R146)=ADM!S146,COUNTIF(ADM!N146:R146,\">0\"),IF(OR(SUM(ADM!F146:O146)=ADM!S146,SUM(ADM!G146:O146)=ADM!S146,SUM(ADM!H146:O146)=ADM!S146,SUM(ADM!I146:O146)=ADM!S146,SUM(ADM!J146:O146)=ADM!S146,SUM(ADM!K146:O146)=ADM!S146,SUM(ADM!L146:O146)=ADM!S146,SUM(ADM!M146:O146)=ADM!S146,SUM(ADM!N146:O146)=ADM!S146),0,COUNTIF(ADM!O146:R146,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF146,'School Resources'!AK146,'School Resources'!AP146,'School Resources'!AT146)","v":25.92015},{"$f":"(F146*(1+Inputs!$D$39))+(G146*(1+Inputs!$D$40))+(H146*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E146=\"T\",J146<K146),K146-J146,0)","v":0}]
[{"$f":"ADM!A147","v":"1101000"},{"$f":"ADM!B147","v":"Laramie #1"},{"$f":"ADM!C147","v":"1101004"},{"$f":"ADM!D147","v":"Bain Elementary"},{"$f":"IF(VLOOKUP(A147,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N147=1,SUM(COUNTIF(ADM!F147:L147,\">0\")),SUM(COUNTIF(ADM!F147:K147,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F147:R147,\">0\")-SUM(F147,H147)","v":0},{"$f":"IF(SUM(ADM!N147:R147)=ADM!S147,COUNTIF(ADM!N147:R147,\">0\"),IF(OR(SUM(ADM!F147:O147)=ADM!S147,SUM(ADM!G147:O147)=ADM!S147,SUM(ADM!H147:O147)=ADM!S147,SUM(ADM!I147:O147)=ADM!S147,SUM(ADM!J147:O147)=ADM!S147,SUM(ADM!K147:O147)=ADM!S147,SUM(ADM!L147:O147)=ADM!S147,SUM(ADM!M147:O147)=ADM!S147,SUM(ADM!N147:O147)=ADM!S147),0,COUNTIF(ADM!O147:R147,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF147,'School Resources'!AK147,'School Resources'!AP147,'School Resources'!AT147)","v":23.440425000000005},{"$f":"(F147*(1+Inputs!$D$39))+(G147*(1+Inputs!$D$40))+(H147*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E147=\"T\",J147<K147),K147-J147,0)","v":0}]
[{"$f":"ADM!A148","v":"1101000"},{"$f":"ADM!B148","v":"Laramie #1"},{"$f":"ADM!C148","v":"1101005"},{"$f":"ADM!D148","v":"Buffalo Ridge Elementary"},{"$f":"IF(VLOOKUP(A148,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N148=1,SUM(COUNTIF(ADM!F148:L148,\">0\")),SUM(COUNTIF(ADM!F148:K148,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F148:R148,\">0\")-SUM(F148,H148)","v":0},{"$f":"IF(SUM(ADM!N148:R148)=ADM!S148,COUNTIF(ADM!N148:R148,\">0\"),IF(OR(SUM(ADM!F148:O148)=ADM!S148,SUM(ADM!G148:O148)=ADM!S148,SUM(ADM!H148:O148)=ADM!S148,SUM(ADM!I148:O148)=ADM!S148,SUM(ADM!J148:O148)=ADM!S148,SUM(ADM!K148:O148)=ADM!S148,SUM(ADM!L148:O148)=ADM!S148,SUM(ADM!M148:O148)=ADM!S148,SUM(ADM!N148:O148)=ADM!S148),0,COUNTIF(ADM!O148:R148,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF148,'School Resources'!AK148,'School Resources'!AP148,'School Resources'!AT148)","v":22.191849999999999},{"$f":"(F148*(1+Inputs!$D$39))+(G148*(1+Inputs!$D$40))+(H148*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E148=\"T\",J148<K148),K148-J148,0)","v":0}]
[{"$f":"ADM!A149","v":"1101000"},{"$f":"ADM!B149","v":"Laramie #1"},{"$f":"ADM!C149","v":"1101007"},{"$f":"ADM!D149","v":"Cole Elementary"},{"$f":"IF(VLOOKUP(A149,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N149=1,SUM(COUNTIF(ADM!F149:L149,\">0\")),SUM(COUNTIF(ADM!F149:K149,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F149:R149,\">0\")-SUM(F149,H149)","v":0},{"$f":"IF(SUM(ADM!N149:R149)=ADM!S149,COUNTIF(ADM!N149:R149,\">0\"),IF(OR(SUM(ADM!F149:O149)=ADM!S149,SUM(ADM!G149:O149)=ADM!S149,SUM(ADM!H149:O149)=ADM!S149,SUM(ADM!I149:O149)=ADM!S149,SUM(ADM!J149:O149)=ADM!S149,SUM(ADM!K149:O149)=ADM!S149,SUM(ADM!L149:O149)=ADM!S149,SUM(ADM!M149:O149)=ADM!S149,SUM(ADM!N149:O149)=ADM!S149),0,COUNTIF(ADM!O149:R149,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF149,'School Resources'!AK149,'School Resources'!AP149,'School Resources'!AT149)","v":16.308299999999999},{"$f":"(F149*(1+Inputs!$D$39))+(G149*(1+Inputs!$D$40))+(H149*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E149=\"T\",J149<K149),K149-J149,0)","v":0}]
[{"$f":"ADM!A150","v":"1101000"},{"$f":"ADM!B150","v":"Laramie #1"},{"$f":"ADM!C150","v":"1101009"},{"$f":"ADM!D150","v":"Davis Elementary"},{"$f":"IF(VLOOKUP(A150,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N150=1,SUM(COUNTIF(ADM!F150:L150,\">0\")),SUM(COUNTIF(ADM!F150:K150,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F150:R150,\">0\")-SUM(F150,H150)","v":0},{"$f":"IF(SUM(ADM!N150:R150)=ADM!S150,COUNTIF(ADM!N150:R150,\">0\"),IF(OR(SUM(ADM!F150:O150)=ADM!S150,SUM(ADM!G150:O150)=ADM!S150,SUM(ADM!H150:O150)=ADM!S150,SUM(ADM!I150:O150)=ADM!S150,SUM(ADM!J150:O150)=ADM!S150,SUM(ADM!K150:O150)=ADM!S150,SUM(ADM!L150:O150)=ADM!S150,SUM(ADM!M150:O150)=ADM!S150,SUM(ADM!N150:O150)=ADM!S150),0,COUNTIF(ADM!O150:R150,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF150,'School Resources'!AK150,'School Resources'!AP150,'School Resources'!AT150)","v":24.282725000000003},{"$f":"(F150*(1+Inputs!$D$39))+(G150*(1+Inputs!$D$40))+(H150*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E150=\"T\",J150<K150),K150-J150,0)","v":0}]
[{"$f":"ADM!A151","v":"1101000"},{"$f":"ADM!B151","v":"Laramie #1"},{"$f":"ADM!C151","v":"1101010"},{"$f":"ADM!D151","v":"Deming Elementary"},{"$f":"IF(VLOOKUP(A151,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N151=1,SUM(COUNTIF(ADM!F151:L151,\">0\")),SUM(COUNTIF(ADM!F151:K151,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F151:R151,\">0\")-SUM(F151,H151)","v":0},{"$f":"IF(SUM(ADM!N151:R151)=ADM!S151,COUNTIF(ADM!N151:R151,\">0\"),IF(OR(SUM(ADM!F151:O151)=ADM!S151,SUM(ADM!G151:O151)=ADM!S151,SUM(ADM!H151:O151)=ADM!S151,SUM(ADM!I151:O151)=ADM!S151,SUM(ADM!J151:O151)=ADM!S151,SUM(ADM!K151:O151)=ADM!S151,SUM(ADM!L151:O151)=ADM!S151,SUM(ADM!M151:O151)=ADM!S151,SUM(ADM!N151:O151)=ADM!S151),0,COUNTIF(ADM!O151:R151,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF151,'School Resources'!AK151,'School Resources'!AP151,'School Resources'!AT151)","v":9.2233499999999999},{"$f":"(F151*(1+Inputs!$D$39))+(G151*(1+Inputs!$D$40))+(H151*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E151=\"T\",J151<K151),K151-J151,0)","v":0}]
[{"$f":"ADM!A152","v":"1101000"},{"$f":"ADM!B152","v":"Laramie #1"},{"$f":"ADM!C152","v":"1101011"},{"$f":"ADM!D152","v":"Dildine Elementary"},{"$f":"IF(VLOOKUP(A152,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N152=1,SUM(COUNTIF(ADM!F152:L152,\">0\")),SUM(COUNTIF(ADM!F152:K152,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F152:R152,\">0\")-SUM(F152,H152)","v":0},{"$f":"IF(SUM(ADM!N152:R152)=ADM!S152,COUNTIF(ADM!N152:R152,\">0\"),IF(OR(SUM(ADM!F152:O152)=ADM!S152,SUM(ADM!G152:O152)=ADM!S152,SUM(ADM!H152:O152)=ADM!S152,SUM(ADM!I152:O152)=ADM!S152,SUM(ADM!J152:O152)=ADM!S152,SUM(ADM!K152:O152)=ADM!S152,SUM(ADM!L152:O152)=ADM!S152,SUM(ADM!M152:O152)=ADM!S152,SUM(ADM!N152:O152)=ADM!S152),0,COUNTIF(ADM!O152:R152,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF152,'School Resources'!AK152,'School Resources'!AP152,'School Resources'!AT152)","v":35.972775000000006},{"$f":"(F152*(1+Inputs!$D$39))+(G152*(1+Inputs!$D$40))+(H152*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E152=\"T\",J152<K152),K152-J152,0)","v":0}]
[{"$f":"ADM!A153","v":"1101000"},{"$f":"ADM!B153","v":"Laramie #1"},{"$f":"ADM!C153","v":"1101013"},{"$f":"ADM!D153","v":"Fairview Elementary"},{"$f":"IF(VLOOKUP(A153,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N153=1,SUM(COUNTIF(ADM!F153:L153,\">0\")),SUM(COUNTIF(ADM!F153:K153,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F153:R153,\">0\")-SUM(F153,H153)","v":0},{"$f":"IF(SUM(ADM!N153:R153)=ADM!S153,COUNTIF(ADM!N153:R153,\">0\"),IF(OR(SUM(ADM!F153:O153)=ADM!S153,SUM(ADM!G153:O153)=ADM!S153,SUM(ADM!H153:O153)=ADM!S153,SUM(ADM!I153:O153)=ADM!S153,SUM(ADM!J153:O153)=ADM!S153,SUM(ADM!K153:O153)=ADM!S153,SUM(ADM!L153:O153)=ADM!S153,SUM(ADM!M153:O153)=ADM!S153,SUM(ADM!N153:O153)=ADM!S153),0,COUNTIF(ADM!O153:R153,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF153,'School Resources'!AK153,'School Resources'!AP153,'School Resources'!AT153)","v":8.8874250000000004},{"$f":"(F153*(1+Inputs!$D$39))+(G153*(1+Inputs!$D$40))+(H153*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E153=\"T\",J153<K153),K153-J153,0)","v":0}]
[{"$f":"ADM!A154","v":"1101000"},{"$f":"ADM!B154","v":"Laramie #1"},{"$f":"ADM!C154","v":"1101014"},{"$f":"ADM!D154","v":"Gilchrist Elementary"},{"$f":"IF(VLOOKUP(A154,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N154=1,SUM(COUNTIF(ADM!F154:L154,\">0\")),SUM(COUNTIF(ADM!F154:K154,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F154:R154,\">0\")-SUM(F154,H154)","v":0},{"$f":"IF(SUM(ADM!N154:R154)=ADM!S154,COUNTIF(ADM!N154:R154,\">0\"),IF(OR(SUM(ADM!F154:O154)=ADM!S154,SUM(ADM!G154:O154)=ADM!S154,SUM(ADM!H154:O154)=ADM!S154,SUM(ADM!I154:O154)=ADM!S154,SUM(ADM!J154:O154)=ADM!S154,SUM(ADM!K154:O154)=ADM!S154,SUM(ADM!L154:O154)=ADM!S154,SUM(ADM!M154:O154)=ADM!S154,SUM(ADM!N154:O154)=ADM!S154),0,COUNTIF(ADM!O154:R154,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF154,'School Resources'!AK154,'School Resources'!AP154,'School Resources'!AT154)","v":9.0426249999999992},{"$f":"(F154*(1+Inputs!$D$39))+(G154*(1+Inputs!$D$40))+(H154*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E154=\"T\",J154<K154),K154-J154,0)","v":0}]
[{"$f":"ADM!A155","v":"1101000"},{"$f":"ADM!B155","v":"Laramie #1"},{"$f":"ADM!C155","v":"1101015"},{"$f":"ADM!D155","v":"Goins Elementary"},{"$f":"IF(VLOOKUP(A155,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N155=1,SUM(COUNTIF(ADM!F155:L155,\">0\")),SUM(COUNTIF(ADM!F155:K155,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F155:R155,\">0\")-SUM(F155,H155)","v":0},{"$f":"IF(SUM(ADM!N155:R155)=ADM!S155,COUNTIF(ADM!N155:R155,\">0\"),IF(OR(SUM(ADM!F155:O155)=ADM!S155,SUM(ADM!G155:O155)=ADM!S155,SUM(ADM!H155:O155)=ADM!S155,SUM(ADM!I155:O155)=ADM!S155,SUM(ADM!J155:O155)=ADM!S155,SUM(ADM!K155:O155)=ADM!S155,SUM(ADM!L155:O155)=ADM!S155,SUM(ADM!M155:O155)=ADM!S155,SUM(ADM!N155:O155)=ADM!S155),0,COUNTIF(ADM!O155:R155,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF155,'School Resources'!AK155,'School Resources'!AP155,'School Resources'!AT155)","v":26.806049999999999},{"$f":"(F155*(1+Inputs!$D$39))+(G155*(1+Inputs!$D$40))+(H155*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E155=\"T\",J155<K155),K155-J155,0)","v":0}]
[{"$f":"ADM!A156","v":"1101000"},{"$f":"ADM!B156","v":"Laramie #1"},{"$f":"ADM!C156","v":"1101016"},{"$f":"ADM!D156","v":"Hebard Elementary"},{"$f":"IF(VLOOKUP(A156,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N156=1,SUM(COUNTIF(ADM!F156:L156,\">0\")),SUM(COUNTIF(ADM!F156:K156,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F156:R156,\">0\")-SUM(F156,H156)","v":0},{"$f":"IF(SUM(ADM!N156:R156)=ADM!S156,COUNTIF(ADM!N156:R156,\">0\"),IF(OR(SUM(ADM!F156:O156)=ADM!S156,SUM(ADM!G156:O156)=ADM!S156,SUM(ADM!H156:O156)=ADM!S156,SUM(ADM!I156:O156)=ADM!S156,SUM(ADM!J156:O156)=ADM!S156,SUM(ADM!K156:O156)=ADM!S156,SUM(ADM!L156:O156)=ADM!S156,SUM(ADM!M156:O156)=ADM!S156,SUM(ADM!N156:O156)=ADM!S156),0,COUNTIF(ADM!O156:R156,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF156,'School Resources'!AK156,'School Resources'!AP156,'School Resources'!AT156)","v":13.749225000000001},{"$f":"(F156*(1+Inputs!$D$39))+(G156*(1+Inputs!$D$40))+(H156*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E156=\"T\",J156<K156),K156-J156,0)","v":0}]
[{"$f":"ADM!A157","v":"1101000"},{"$f":"ADM!B157","v":"Laramie #1"},{"$f":"ADM!C157","v":"1101017"},{"$f":"ADM!D157","v":"Henderson Elementary"},{"$f":"IF(VLOOKUP(A157,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N157=1,SUM(COUNTIF(ADM!F157:L157,\">0\")),SUM(COUNTIF(ADM!F157:K157,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F157:R157,\">0\")-SUM(F157,H157)","v":0},{"$f":"IF(SUM(ADM!N157:R157)=ADM!S157,COUNTIF(ADM!N157:R157,\">0\"),IF(OR(SUM(ADM!F157:O157)=ADM!S157,SUM(ADM!G157:O157)=ADM!S157,SUM(ADM!H157:O157)=ADM!S157,SUM(ADM!I157:O157)=ADM!S157,SUM(ADM!J157:O157)=ADM!S157,SUM(ADM!K157:O157)=ADM!S157,SUM(ADM!L157:O157)=ADM!S157,SUM(ADM!M157:O157)=ADM!S157,SUM(ADM!N157:O157)=ADM!S157),0,COUNTIF(ADM!O157:R157,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF157,'School Resources'!AK157,'School Resources'!AP157,'School Resources'!AT157)","v":22.776575000000001},{"$f":"(F157*(1+Inputs!$D$39))+(G157*(1+Inputs!$D$40))+(H157*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E157=\"T\",J157<K157),K157-J157,0)","v":0}]
[{"$f":"ADM!A158","v":"1101000"},{"$f":"ADM!B158","v":"Laramie #1"},{"$f":"ADM!C158","v":"1101018"},{"$f":"ADM!D158","v":"Hobbs Elementary"},{"$f":"IF(VLOOKUP(A158,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N158=1,SUM(COUNTIF(ADM!F158:L158,\">0\")),SUM(COUNTIF(ADM!F158:K158,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F158:R158,\">0\")-SUM(F158,H158)","v":0},{"$f":"IF(SUM(ADM!N158:R158)=ADM!S158,COUNTIF(ADM!N158:R158,\">0\"),IF(OR(SUM(ADM!F158:O158)=ADM!S158,SUM(ADM!G158:O158)=ADM!S158,SUM(ADM!H158:O158)=ADM!S158,SUM(ADM!I158:O158)=ADM!S158,SUM(ADM!J158:O158)=ADM!S158,SUM(ADM!K158:O158)=ADM!S158,SUM(ADM!L158:O158)=ADM!S158,SUM(ADM!M158:O158)=ADM!S158,SUM(ADM!N158:O158)=ADM!S158),0,COUNTIF(ADM!O158:R158,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF158,'School Resources'!AK158,'School Resources'!AP158,'School Resources'!AT158)","v":32.979599999999998},{"$f":"(F158*(1+Inputs!$D$39))+(G158*(1+Inputs!$D$40))+(H158*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E158=\"T\",J158<K158),K158-J158,0)","v":0}]
[{"$f":"ADM!A159","v":"1101000"},{"$f":"ADM!B159","v":"Laramie #1"},{"$f":"ADM!C159","v":"1101019"},{"$f":"ADM!D159","v":"Clawson Elementary"},{"$f":"IF(VLOOKUP(A159,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N159=1,SUM(COUNTIF(ADM!F159:L159,\">0\")),SUM(COUNTIF(ADM!F159:K159,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F159:R159,\">0\")-SUM(F159,H159)","v":0},{"$f":"IF(SUM(ADM!N159:R159)=ADM!S159,COUNTIF(ADM!N159:R159,\">0\"),IF(OR(SUM(ADM!F159:O159)=ADM!S159,SUM(ADM!G159:O159)=ADM!S159,SUM(ADM!H159:O159)=ADM!S159,SUM(ADM!I159:O159)=ADM!S159,SUM(ADM!J159:O159)=ADM!S159,SUM(ADM!K159:O159)=ADM!S159,SUM(ADM!L159:O159)=ADM!S159,SUM(ADM!M159:O159)=ADM!S159,SUM(ADM!N159:O159)=ADM!S159),0,COUNTIF(ADM!O159:R159,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF159,'School Resources'!AK159,'School Resources'!AP159,'School Resources'!AT159)","v":3.4361428571428578},{"$f":"(F159*(1+Inputs!$D$39))+(G159*(1+Inputs!$D$40))+(H159*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E159=\"T\",J159<K159),K159-J159,0)","v":0}]
[{"$f":"ADM!A160","v":"1101000"},{"$f":"ADM!B160","v":"Laramie #1"},{"$f":"ADM!C160","v":"1101020"},{"$f":"ADM!D160","v":"Jessup Elementary"},{"$f":"IF(VLOOKUP(A160,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N160=1,SUM(COUNTIF(ADM!F160:L160,\">0\")),SUM(COUNTIF(ADM!F160:K160,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F160:R160,\">0\")-SUM(F160,H160)","v":0},{"$f":"IF(SUM(ADM!N160:R160)=ADM!S160,COUNTIF(ADM!N160:R160,\">0\"),IF(OR(SUM(ADM!F160:O160)=ADM!S160,SUM(ADM!G160:O160)=ADM!S160,SUM(ADM!H160:O160)=ADM!S160,SUM(ADM!I160:O160)=ADM!S160,SUM(ADM!J160:O160)=ADM!S160,SUM(ADM!K160:O160)=ADM!S160,SUM(ADM!L160:O160)=ADM!S160,SUM(ADM!M160:O160)=ADM!S160,SUM(ADM!N160:O160)=ADM!S160),0,COUNTIF(ADM!O160:R160,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF160,'School Resources'!AK160,'School Resources'!AP160,'School Resources'!AT160)","v":25.670024999999999},{"$f":"(F160*(1+Inputs!$D$39))+(G160*(1+Inputs!$D$40))+(H160*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E160=\"T\",J160<K160),K160-J160,0)","v":0}]
[{"$f":"ADM!A161","v":"1101000"},{"$f":"ADM!B161","v":"Laramie #1"},{"$f":"ADM!C161","v":"1101021"},{"$f":"ADM!D161","v":"Lebhart Elementary"},{"$f":"IF(VLOOKUP(A161,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N161=1,SUM(COUNTIF(ADM!F161:L161,\">0\")),SUM(COUNTIF(ADM!F161:K161,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F161:R161,\">0\")-SUM(F161,H161)","v":0},{"$f":"IF(SUM(ADM!N161:R161)=ADM!S161,COUNTIF(ADM!N161:R161,\">0\"),IF(OR(SUM(ADM!F161:O161)=ADM!S161,SUM(ADM!G161:O161)=ADM!S161,SUM(ADM!H161:O161)=ADM!S161,SUM(ADM!I161:O161)=ADM!S161,SUM(ADM!J161:O161)=ADM!S161,SUM(ADM!K161:O161)=ADM!S161,SUM(ADM!L161:O161)=ADM!S161,SUM(ADM!M161:O161)=ADM!S161,SUM(ADM!N161:O161)=ADM!S161),0,COUNTIF(ADM!O161:R161,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF161,'School Resources'!AK161,'School Resources'!AP161,'School Resources'!AT161)","v":9.6679500000000012},{"$f":"(F161*(1+Inputs!$D$39))+(G161*(1+Inputs!$D$40))+(H161*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E161=\"T\",J161<K161),K161-J161,0)","v":0}]
[{"$f":"ADM!A162","v":"1101000"},{"$f":"ADM!B162","v":"Laramie #1"},{"$f":"ADM!C162","v":"1101022"},{"$f":"ADM!D162","v":"Miller Elementary"},{"$f":"IF(VLOOKUP(A162,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N162=1,SUM(COUNTIF(ADM!F162:L162,\">0\")),SUM(COUNTIF(ADM!F162:K162,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F162:R162,\">0\")-SUM(F162,H162)","v":0},{"$f":"IF(SUM(ADM!N162:R162)=ADM!S162,COUNTIF(ADM!N162:R162,\">0\"),IF(OR(SUM(ADM!F162:O162)=ADM!S162,SUM(ADM!G162:O162)=ADM!S162,SUM(ADM!H162:O162)=ADM!S162,SUM(ADM!I162:O162)=ADM!S162,SUM(ADM!J162:O162)=ADM!S162,SUM(ADM!K162:O162)=ADM!S162,SUM(ADM!L162:O162)=ADM!S162,SUM(ADM!M162:O162)=ADM!S162,SUM(ADM!N162:O162)=ADM!S162),0,COUNTIF(ADM!O162:R162,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF162,'School Resources'!AK162,'School Resources'!AP162,'School Resources'!AT162)","v":6.3366750000000005},{"$f":"(F162*(1+Inputs!$D$39))+(G162*(1+Inputs!$D$40))+(H162*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E162=\"T\",J162<K162),K162-J162,0)","v":0}]
[{"$f":"ADM!A163","v":"1101000"},{"$f":"ADM!B163","v":"Laramie #1"},{"$f":"ADM!C163","v":"1101023"},{"$f":"ADM!D163","v":"Pioneer Park Elementary"},{"$f":"IF(VLOOKUP(A163,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N163=1,SUM(COUNTIF(ADM!F163:L163,\">0\")),SUM(COUNTIF(ADM!F163:K163,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F163:R163,\">0\")-SUM(F163,H163)","v":0},{"$f":"IF(SUM(ADM!N163:R163)=ADM!S163,COUNTIF(ADM!N163:R163,\">0\"),IF(OR(SUM(ADM!F163:O163)=ADM!S163,SUM(ADM!G163:O163)=ADM!S163,SUM(ADM!H163:O163)=ADM!S163,SUM(ADM!I163:O163)=ADM!S163,SUM(ADM!J163:O163)=ADM!S163,SUM(ADM!K163:O163)=ADM!S163,SUM(ADM!L163:O163)=ADM!S163,SUM(ADM!M163:O163)=ADM!S163,SUM(ADM!N163:O163)=ADM!S163),0,COUNTIF(ADM!O163:R163,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF163,'School Resources'!AK163,'School Resources'!AP163,'School Resources'!AT163)","v":28.945924999999995},{"$f":"(F163*(1+Inputs!$D$39))+(G163*(1+Inputs!$D$40))+(H163*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E163=\"T\",J163<K163),K163-J163,0)","v":0}]
[{"$f":"ADM!A164","v":"1101000"},{"$f":"ADM!B164","v":"Laramie #1"},{"$f":"ADM!C164","v":"1101024"},{"$f":"ADM!D164","v":"Rossman Elementary"},{"$f":"IF(VLOOKUP(A164,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N164=1,SUM(COUNTIF(ADM!F164:L164,\">0\")),SUM(COUNTIF(ADM!F164:K164,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F164:R164,\">0\")-SUM(F164,H164)","v":0},{"$f":"IF(SUM(ADM!N164:R164)=ADM!S164,COUNTIF(ADM!N164:R164,\">0\"),IF(OR(SUM(ADM!F164:O164)=ADM!S164,SUM(ADM!G164:O164)=ADM!S164,SUM(ADM!H164:O164)=ADM!S164,SUM(ADM!I164:O164)=ADM!S164,SUM(ADM!J164:O164)=ADM!S164,SUM(ADM!K164:O164)=ADM!S164,SUM(ADM!L164:O164)=ADM!S164,SUM(ADM!M164:O164)=ADM!S164,SUM(ADM!N164:O164)=ADM!S164),0,COUNTIF(ADM!O164:R164,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF164,'School Resources'!AK164,'School Resources'!AP164,'School Resources'!AT164)","v":25.372525000000003},{"$f":"(F164*(1+Inputs!$D$39))+(G164*(1+Inputs!$D$40))+(H164*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E164=\"T\",J164<K164),K164-J164,0)","v":0}]
[{"$f":"ADM!A165","v":"1101000"},{"$f":"ADM!B165","v":"Laramie #1"},{"$f":"ADM!C165","v":"1101025"},{"$f":"ADM!D165","v":"Willadsen Elementary"},{"$f":"IF(VLOOKUP(A165,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N165=1,SUM(COUNTIF(ADM!F165:L165,\">0\")),SUM(COUNTIF(ADM!F165:K165,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F165:R165,\">0\")-SUM(F165,H165)","v":0},{"$f":"IF(SUM(ADM!N165:R165)=ADM!S165,COUNTIF(ADM!N165:R165,\">0\"),IF(OR(SUM(ADM!F165:O165)=ADM!S165,SUM(ADM!G165:O165)=ADM!S165,SUM(ADM!H165:O165)=ADM!S165,SUM(ADM!I165:O165)=ADM!S165,SUM(ADM!J165:O165)=ADM!S165,SUM(ADM!K165:O165)=ADM!S165,SUM(ADM!L165:O165)=ADM!S165,SUM(ADM!M165:O165)=ADM!S165,SUM(ADM!N165:O165)=ADM!S165),0,COUNTIF(ADM!O165:R165,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF165,'School Resources'!AK165,'School Resources'!AP165,'School Resources'!AT165)","v":3.2473333333333336},{"$f":"(F165*(1+Inputs!$D$39))+(G165*(1+Inputs!$D$40))+(H165*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E165=\"T\",J165<K165),K165-J165,0)","v":0}]
[{"$f":"ADM!A166","v":"1101000"},{"$f":"ADM!B166","v":"Laramie #1"},{"$f":"ADM!C166","v":"1101026"},{"$f":"ADM!D166","v":"Anderson Elementary"},{"$f":"IF(VLOOKUP(A166,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N166=1,SUM(COUNTIF(ADM!F166:L166,\">0\")),SUM(COUNTIF(ADM!F166:K166,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F166:R166,\">0\")-SUM(F166,H166)","v":0},{"$f":"IF(SUM(ADM!N166:R166)=ADM!S166,COUNTIF(ADM!N166:R166,\">0\"),IF(OR(SUM(ADM!F166:O166)=ADM!S166,SUM(ADM!G166:O166)=ADM!S166,SUM(ADM!H166:O166)=ADM!S166,SUM(ADM!I166:O166)=ADM!S166,SUM(ADM!J166:O166)=ADM!S166,SUM(ADM!K166:O166)=ADM!S166,SUM(ADM!L166:O166)=ADM!S166,SUM(ADM!M166:O166)=ADM!S166,SUM(ADM!N166:O166)=ADM!S166),0,COUNTIF(ADM!O166:R166,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF166,'School Resources'!AK166,'School Resources'!AP166,'School Resources'!AT166)","v":35.772975000000002},{"$f":"(F166*(1+Inputs!$D$39))+(G166*(1+Inputs!$D$40))+(H166*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E166=\"T\",J166<K166),K166-J166,0)","v":0}]
[{"$f":"ADM!A167","v":"1101000"},{"$f":"ADM!B167","v":"Laramie #1"},{"$f":"ADM!C167","v":"1101027"},{"$f":"ADM!D167","v":"Afflerbach Elementary"},{"$f":"IF(VLOOKUP(A167,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N167=1,SUM(COUNTIF(ADM!F167:L167,\">0\")),SUM(COUNTIF(ADM!F167:K167,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F167:R167,\">0\")-SUM(F167,H167)","v":0},{"$f":"IF(SUM(ADM!N167:R167)=ADM!S167,COUNTIF(ADM!N167:R167,\">0\"),IF(OR(SUM(ADM!F167:O167)=ADM!S167,SUM(ADM!G167:O167)=ADM!S167,SUM(ADM!H167:O167)=ADM!S167,SUM(ADM!I167:O167)=ADM!S167,SUM(ADM!J167:O167)=ADM!S167,SUM(ADM!K167:O167)=ADM!S167,SUM(ADM!L167:O167)=ADM!S167,SUM(ADM!M167:O167)=ADM!S167,SUM(ADM!N167:O167)=ADM!S167),0,COUNTIF(ADM!O167:R167,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF167,'School Resources'!AK167,'School Resources'!AP167,'School Resources'!AT167)","v":33.571950000000001},{"$f":"(F167*(1+Inputs!$D$39))+(G167*(1+Inputs!$D$40))+(H167*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E167=\"T\",J167<K167),K167-J167,0)","v":0}]
[{"$f":"ADM!A168","v":"1101000"},{"$f":"ADM!B168","v":"Laramie #1"},{"$f":"ADM!C168","v":"1101028"},{"$f":"ADM!D168","v":"Freedom Elementary"},{"$f":"IF(VLOOKUP(A168,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N168=1,SUM(COUNTIF(ADM!F168:L168,\">0\")),SUM(COUNTIF(ADM!F168:K168,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F168:R168,\">0\")-SUM(F168,H168)","v":0},{"$f":"IF(SUM(ADM!N168:R168)=ADM!S168,COUNTIF(ADM!N168:R168,\">0\"),IF(OR(SUM(ADM!F168:O168)=ADM!S168,SUM(ADM!G168:O168)=ADM!S168,SUM(ADM!H168:O168)=ADM!S168,SUM(ADM!I168:O168)=ADM!S168,SUM(ADM!J168:O168)=ADM!S168,SUM(ADM!K168:O168)=ADM!S168,SUM(ADM!L168:O168)=ADM!S168,SUM(ADM!M168:O168)=ADM!S168,SUM(ADM!N168:O168)=ADM!S168),0,COUNTIF(ADM!O168:R168,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF168,'School Resources'!AK168,'School Resources'!AP168,'School Resources'!AT168)","v":24.527174999999996},{"$f":"(F168*(1+Inputs!$D$39))+(G168*(1+Inputs!$D$40))+(H168*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E168=\"T\",J168<K168),K168-J168,0)","v":0}]
[{"$f":"ADM!A169","v":"1101000"},{"$f":"ADM!B169","v":"Laramie #1"},{"$f":"ADM!C169","v":"1101029"},{"$f":"ADM!D169","v":"Sunrise Elementary"},{"$f":"IF(VLOOKUP(A169,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N169=1,SUM(COUNTIF(ADM!F169:L169,\">0\")),SUM(COUNTIF(ADM!F169:K169,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F169:R169,\">0\")-SUM(F169,H169)","v":0},{"$f":"IF(SUM(ADM!N169:R169)=ADM!S169,COUNTIF(ADM!N169:R169,\">0\"),IF(OR(SUM(ADM!F169:O169)=ADM!S169,SUM(ADM!G169:O169)=ADM!S169,SUM(ADM!H169:O169)=ADM!S169,SUM(ADM!I169:O169)=ADM!S169,SUM(ADM!J169:O169)=ADM!S169,SUM(ADM!K169:O169)=ADM!S169,SUM(ADM!L169:O169)=ADM!S169,SUM(ADM!M169:O169)=ADM!S169,SUM(ADM!N169:O169)=ADM!S169),0,COUNTIF(ADM!O169:R169,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF169,'School Resources'!AK169,'School Resources'!AP169,'School Resources'!AT169)","v":27.128700000000002},{"$f":"(F169*(1+Inputs!$D$39))+(G169*(1+Inputs!$D$40))+(H169*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E169=\"T\",J169<K169),K169-J169,0)","v":0}]
[{"$f":"ADM!A170","v":"1101000"},{"$f":"ADM!B170","v":"Laramie #1"},{"$f":"ADM!C170","v":"1101030"},{"$f":"ADM!D170","v":"Saddle Ridge Elementary"},{"$f":"IF(VLOOKUP(A170,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N170=1,SUM(COUNTIF(ADM!F170:L170,\">0\")),SUM(COUNTIF(ADM!F170:K170,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F170:R170,\">0\")-SUM(F170,H170)","v":0},{"$f":"IF(SUM(ADM!N170:R170)=ADM!S170,COUNTIF(ADM!N170:R170,\">0\"),IF(OR(SUM(ADM!F170:O170)=ADM!S170,SUM(ADM!G170:O170)=ADM!S170,SUM(ADM!H170:O170)=ADM!S170,SUM(ADM!I170:O170)=ADM!S170,SUM(ADM!J170:O170)=ADM!S170,SUM(ADM!K170:O170)=ADM!S170,SUM(ADM!L170:O170)=ADM!S170,SUM(ADM!M170:O170)=ADM!S170,SUM(ADM!N170:O170)=ADM!S170),0,COUNTIF(ADM!O170:R170,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF170,'School Resources'!AK170,'School Resources'!AP170,'School Resources'!AT170)","v":31.516125000000002},{"$f":"(F170*(1+Inputs!$D$39))+(G170*(1+Inputs!$D$40))+(H170*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E170=\"T\",J170<K170),K170-J170,0)","v":0}]
[{"$f":"ADM!A171","v":"1101000"},{"$f":"ADM!B171","v":"Laramie #1"},{"$f":"ADM!C171","v":"1101040"},{"$f":"ADM!D171","v":"PODER Academy"},{"$f":"IF(VLOOKUP(A171,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N171=1,SUM(COUNTIF(ADM!F171:L171,\">0\")),SUM(COUNTIF(ADM!F171:K171,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F171:R171,\">0\")-SUM(F171,H171)","v":0},{"$f":"IF(SUM(ADM!N171:R171)=ADM!S171,COUNTIF(ADM!N171:R171,\">0\"),IF(OR(SUM(ADM!F171:O171)=ADM!S171,SUM(ADM!G171:O171)=ADM!S171,SUM(ADM!H171:O171)=ADM!S171,SUM(ADM!I171:O171)=ADM!S171,SUM(ADM!J171:O171)=ADM!S171,SUM(ADM!K171:O171)=ADM!S171,SUM(ADM!L171:O171)=ADM!S171,SUM(ADM!M171:O171)=ADM!S171,SUM(ADM!N171:O171)=ADM!S171),0,COUNTIF(ADM!O171:R171,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF171,'School Resources'!AK171,'School Resources'!AP171,'School Resources'!AT171)","v":12.9},{"$f":"(F171*(1+Inputs!$D$39))+(G171*(1+Inputs!$D$40))+(H171*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E171=\"T\",J171<K171),K171-J171,0)","v":0}]
[{"$f":"ADM!A172","v":"1101000"},{"$f":"ADM!B172","v":"Laramie #1"},{"$f":"ADM!C172","v":"1101050"},{"$f":"ADM!D172","v":"Carey Junior High School"},{"$f":"IF(VLOOKUP(A172,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N172=1,SUM(COUNTIF(ADM!F172:L172,\">0\")),SUM(COUNTIF(ADM!F172:K172,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F172:R172,\">0\")-SUM(F172,H172)","v":2},{"$f":"IF(SUM(ADM!N172:R172)=ADM!S172,COUNTIF(ADM!N172:R172,\">0\"),IF(OR(SUM(ADM!F172:O172)=ADM!S172,SUM(ADM!G172:O172)=ADM!S172,SUM(ADM!H172:O172)=ADM!S172,SUM(ADM!I172:O172)=ADM!S172,SUM(ADM!J172:O172)=ADM!S172,SUM(ADM!K172:O172)=ADM!S172,SUM(ADM!L172:O172)=ADM!S172,SUM(ADM!M172:O172)=ADM!S172,SUM(ADM!N172:O172)=ADM!S172),0,COUNTIF(ADM!O172:R172,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF172,'School Resources'!AK172,'School Resources'!AP172,'School Resources'!AT172)","v":45.509686666666667},{"$f":"(F172*(1+Inputs!$D$39))+(G172*(1+Inputs!$D$40))+(H172*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E172=\"T\",J172<K172),K172-J172,0)","v":0}]
[{"$f":"ADM!A173","v":"1101000"},{"$f":"ADM!B173","v":"Laramie #1"},{"$f":"ADM!C173","v":"1101051"},{"$f":"ADM!D173","v":"Johnson Junior High School"},{"$f":"IF(VLOOKUP(A173,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N173=1,SUM(COUNTIF(ADM!F173:L173,\">0\")),SUM(COUNTIF(ADM!F173:K173,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F173:R173,\">0\")-SUM(F173,H173)","v":2},{"$f":"IF(SUM(ADM!N173:R173)=ADM!S173,COUNTIF(ADM!N173:R173,\">0\"),IF(OR(SUM(ADM!F173:O173)=ADM!S173,SUM(ADM!G173:O173)=ADM!S173,SUM(ADM!H173:O173)=ADM!S173,SUM(ADM!I173:O173)=ADM!S173,SUM(ADM!J173:O173)=ADM!S173,SUM(ADM!K173:O173)=ADM!S173,SUM(ADM!L173:O173)=ADM!S173,SUM(ADM!M173:O173)=ADM!S173,SUM(ADM!N173:O173)=ADM!S173),0,COUNTIF(ADM!O173:R173,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF173,'School Resources'!AK173,'School Resources'!AP173,'School Resources'!AT173)","v":42.481213333333329},{"$f":"(F173*(1+Inputs!$D$39))+(G173*(1+Inputs!$D$40))+(H173*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E173=\"T\",J173<K173),K173-J173,0)","v":0}]
[{"$f":"ADM!A174","v":"1101000"},{"$f":"ADM!B174","v":"Laramie #1"},{"$f":"ADM!C174","v":"1101052"},{"$f":"ADM!D174","v":"McCormick Junior High School"},{"$f":"IF(VLOOKUP(A174,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N174=1,SUM(COUNTIF(ADM!F174:L174,\">0\")),SUM(COUNTIF(ADM!F174:K174,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F174:R174,\">0\")-SUM(F174,H174)","v":2},{"$f":"IF(SUM(ADM!N174:R174)=ADM!S174,COUNTIF(ADM!N174:R174,\">0\"),IF(OR(SUM(ADM!F174:O174)=ADM!S174,SUM(ADM!G174:O174)=ADM!S174,SUM(ADM!H174:O174)=ADM!S174,SUM(ADM!I174:O174)=ADM!S174,SUM(ADM!J174:O174)=ADM!S174,SUM(ADM!K174:O174)=ADM!S174,SUM(ADM!L174:O174)=ADM!S174,SUM(ADM!M174:O174)=ADM!S174,SUM(ADM!N174:O174)=ADM!S174),0,COUNTIF(ADM!O174:R174,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF174,'School Resources'!AK174,'School Resources'!AP174,'School Resources'!AT174)","v":41.368573333333337},{"$f":"(F174*(1+Inputs!$D$39))+(G174*(1+Inputs!$D$40))+(H174*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E174=\"T\",J174<K174),K174-J174,0)","v":0}]
[{"$f":"ADM!A175","v":"1101000"},{"$f":"ADM!B175","v":"Laramie #1"},{"$f":"ADM!C175","v":"1101055"},{"$f":"ADM!D175","v":"Central High School"},{"$f":"IF(VLOOKUP(A175,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N175=1,SUM(COUNTIF(ADM!F175:L175,\">0\")),SUM(COUNTIF(ADM!F175:K175,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F175:R175,\">0\")-SUM(F175,H175)","v":0},{"$f":"IF(SUM(ADM!N175:R175)=ADM!S175,COUNTIF(ADM!N175:R175,\">0\"),IF(OR(SUM(ADM!F175:O175)=ADM!S175,SUM(ADM!G175:O175)=ADM!S175,SUM(ADM!H175:O175)=ADM!S175,SUM(ADM!I175:O175)=ADM!S175,SUM(ADM!J175:O175)=ADM!S175,SUM(ADM!K175:O175)=ADM!S175,SUM(ADM!L175:O175)=ADM!S175,SUM(ADM!M175:O175)=ADM!S175,SUM(ADM!N175:O175)=ADM!S175),0,COUNTIF(ADM!O175:R175,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF175,'School Resources'!AK175,'School Resources'!AP175,'School Resources'!AT175)","v":77.19771603174604},{"$f":"(F175*(1+Inputs!$D$39))+(G175*(1+Inputs!$D$40))+(H175*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E175=\"T\",J175<K175),K175-J175,0)","v":0}]
[{"$f":"ADM!A176","v":"1101000"},{"$f":"ADM!B176","v":"Laramie #1"},{"$f":"ADM!C176","v":"1101056"},{"$f":"ADM!D176","v":"East High School"},{"$f":"IF(VLOOKUP(A176,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N176=1,SUM(COUNTIF(ADM!F176:L176,\">0\")),SUM(COUNTIF(ADM!F176:K176,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F176:R176,\">0\")-SUM(F176,H176)","v":0},{"$f":"IF(SUM(ADM!N176:R176)=ADM!S176,COUNTIF(ADM!N176:R176,\">0\"),IF(OR(SUM(ADM!F176:O176)=ADM!S176,SUM(ADM!G176:O176)=ADM!S176,SUM(ADM!H176:O176)=ADM!S176,SUM(ADM!I176:O176)=ADM!S176,SUM(ADM!J176:O176)=ADM!S176,SUM(ADM!K176:O176)=ADM!S176,SUM(ADM!L176:O176)=ADM!S176,SUM(ADM!M176:O176)=ADM!S176,SUM(ADM!N176:O176)=ADM!S176),0,COUNTIF(ADM!O176:R176,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF176,'School Resources'!AK176,'School Resources'!AP176,'School Resources'!AT176)","v":95.464931587301592},{"$f":"(F176*(1+Inputs!$D$39))+(G176*(1+Inputs!$D$40))+(H176*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E176=\"T\",J176<K176),K176-J176,0)","v":0}]
[{"$f":"ADM!A177","v":"1101000"},{"$f":"ADM!B177","v":"Laramie #1"},{"$f":"ADM!C177","v":"1101057"},{"$f":"ADM!D177","v":"Triumph High School"},{"$f":"IF(VLOOKUP(A177,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N177=1,SUM(COUNTIF(ADM!F177:L177,\">0\")),SUM(COUNTIF(ADM!F177:K177,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F177:R177,\">0\")-SUM(F177,H177)","v":0},{"$f":"IF(SUM(ADM!N177:R177)=ADM!S177,COUNTIF(ADM!N177:R177,\">0\"),IF(OR(SUM(ADM!F177:O177)=ADM!S177,SUM(ADM!G177:O177)=ADM!S177,SUM(ADM!H177:O177)=ADM!S177,SUM(ADM!I177:O177)=ADM!S177,SUM(ADM!J177:O177)=ADM!S177,SUM(ADM!K177:O177)=ADM!S177,SUM(ADM!L177:O177)=ADM!S177,SUM(ADM!M177:O177)=ADM!S177,SUM(ADM!N177:O177)=ADM!S177),0,COUNTIF(ADM!O177:R177,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF177,'School Resources'!AK177,'School Resources'!AP177,'School Resources'!AT177)","v":29.272857142857138},{"$f":"(F177*(1+Inputs!$D$39))+(G177*(1+Inputs!$D$40))+(H177*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E177=\"T\",J177<K177),K177-J177,0)","v":0}]
[{"$f":"ADM!A178","v":"1101000"},{"$f":"ADM!B178","v":"Laramie #1"},{"$f":"ADM!C178","v":"1101058"},{"$f":"ADM!D178","v":"South High School"},{"$f":"IF(VLOOKUP(A178,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N178=1,SUM(COUNTIF(ADM!F178:L178,\">0\")),SUM(COUNTIF(ADM!F178:K178,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F178:R178,\">0\")-SUM(F178,H178)","v":0},{"$f":"IF(SUM(ADM!N178:R178)=ADM!S178,COUNTIF(ADM!N178:R178,\">0\"),IF(OR(SUM(ADM!F178:O178)=ADM!S178,SUM(ADM!G178:O178)=ADM!S178,SUM(ADM!H178:O178)=ADM!S178,SUM(ADM!I178:O178)=ADM!S178,SUM(ADM!J178:O178)=ADM!S178,SUM(ADM!K178:O178)=ADM!S178,SUM(ADM!L178:O178)=ADM!S178,SUM(ADM!M178:O178)=ADM!S178,SUM(ADM!N178:O178)=ADM!S178),0,COUNTIF(ADM!O178:R178,\">0\")))","v":4},{"$f":"SUM(F178:H178)","v":4},{"$f":"SUM('School Resources'!AF178,'School Resources'!AK178,'School Resources'!AP178,'School Resources'!AT178)","v":63.072797142857148},{"$f":"(F178*(1+Inputs!$D$39))+(G178*(1+Inputs!$D$40))+(H178*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E178=\"T\",J178<K178),K178-J178,0)","v":0}]
[{"$f":"ADM!A179","v":"1102000"},{"$f":"ADM!B179","v":"Laramie #2"},{"$f":"ADM!C179","v":"1102001"},{"$f":"ADM!D179","v":"Albin Elementary"},{"$f":"IF(VLOOKUP(A179,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N179=1,SUM(COUNTIF(ADM!F179:L179,\">0\")),SUM(COUNTIF(ADM!F179:K179,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F179:R179,\">0\")-SUM(F179,H179)","v":0},{"$f":"IF(SUM(ADM!N179:R179)=ADM!S179,COUNTIF(ADM!N179:R179,\">0\"),IF(OR(SUM(ADM!F179:O179)=ADM!S179,SUM(ADM!G179:O179)=ADM!S179,SUM(ADM!H179:O179)=ADM!S179,SUM(ADM!I179:O179)=ADM!S179,SUM(ADM!J179:O179)=ADM!S179,SUM(ADM!K179:O179)=ADM!S179,SUM(ADM!L179:O179)=ADM!S179,SUM(ADM!M179:O179)=ADM!S179,SUM(ADM!N179:O179)=ADM!S179),0,COUNTIF(ADM!O179:R179,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF179,'School Resources'!AK179,'School Resources'!AP179,'School Resources'!AT179)","v":6},{"$f":"(F179*(1+Inputs!$D$39))+(G179*(1+Inputs!$D$40))+(H179*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E179=\"T\",J179<K179),K179-J179,0)","v":0}]
[{"$f":"ADM!A180","v":"1102000"},{"$f":"ADM!B180","v":"Laramie #2"},{"$f":"ADM!C180","v":"1102002"},{"$f":"ADM!D180","v":"Carpenter Elementary"},{"$f":"IF(VLOOKUP(A180,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N180=1,SUM(COUNTIF(ADM!F180:L180,\">0\")),SUM(COUNTIF(ADM!F180:K180,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F180:R180,\">0\")-SUM(F180,H180)","v":0},{"$f":"IF(SUM(ADM!N180:R180)=ADM!S180,COUNTIF(ADM!N180:R180,\">0\"),IF(OR(SUM(ADM!F180:O180)=ADM!S180,SUM(ADM!G180:O180)=ADM!S180,SUM(ADM!H180:O180)=ADM!S180,SUM(ADM!I180:O180)=ADM!S180,SUM(ADM!J180:O180)=ADM!S180,SUM(ADM!K180:O180)=ADM!S180,SUM(ADM!L180:O180)=ADM!S180,SUM(ADM!M180:O180)=ADM!S180,SUM(ADM!N180:O180)=ADM!S180),0,COUNTIF(ADM!O180:R180,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF180,'School Resources'!AK180,'School Resources'!AP180,'School Resources'!AT180)","v":7.3349250000000001},{"$f":"(F180*(1+Inputs!$D$39))+(G180*(1+Inputs!$D$40))+(H180*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E180=\"T\",J180<K180),K180-J180,0)","v":0}]
[{"$f":"ADM!A181","v":"1102000"},{"$f":"ADM!B181","v":"Laramie #2"},{"$f":"ADM!C181","v":"1102004"},{"$f":"ADM!D181","v":"Pine Bluffs Elementary"},{"$f":"IF(VLOOKUP(A181,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N181=1,SUM(COUNTIF(ADM!F181:L181,\">0\")),SUM(COUNTIF(ADM!F181:K181,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F181:R181,\">0\")-SUM(F181,H181)","v":0},{"$f":"IF(SUM(ADM!N181:R181)=ADM!S181,COUNTIF(ADM!N181:R181,\">0\"),IF(OR(SUM(ADM!F181:O181)=ADM!S181,SUM(ADM!G181:O181)=ADM!S181,SUM(ADM!H181:O181)=ADM!S181,SUM(ADM!I181:O181)=ADM!S181,SUM(ADM!J181:O181)=ADM!S181,SUM(ADM!K181:O181)=ADM!S181,SUM(ADM!L181:O181)=ADM!S181,SUM(ADM!M181:O181)=ADM!S181,SUM(ADM!N181:O181)=ADM!S181),0,COUNTIF(ADM!O181:R181,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF181,'School Resources'!AK181,'School Resources'!AP181,'School Resources'!AT181)","v":11.493175000000001},{"$f":"(F181*(1+Inputs!$D$39))+(G181*(1+Inputs!$D$40))+(H181*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E181=\"T\",J181<K181),K181-J181,0)","v":0}]
[{"$f":"ADM!A182","v":"1102000"},{"$f":"ADM!B182","v":"Laramie #2"},{"$f":"ADM!C182","v":"1102005"},{"$f":"ADM!D182","v":"Burns Elementary"},{"$f":"IF(VLOOKUP(A182,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N182=1,SUM(COUNTIF(ADM!F182:L182,\">0\")),SUM(COUNTIF(ADM!F182:K182,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F182:R182,\">0\")-SUM(F182,H182)","v":0},{"$f":"IF(SUM(ADM!N182:R182)=ADM!S182,COUNTIF(ADM!N182:R182,\">0\"),IF(OR(SUM(ADM!F182:O182)=ADM!S182,SUM(ADM!G182:O182)=ADM!S182,SUM(ADM!H182:O182)=ADM!S182,SUM(ADM!I182:O182)=ADM!S182,SUM(ADM!J182:O182)=ADM!S182,SUM(ADM!K182:O182)=ADM!S182,SUM(ADM!L182:O182)=ADM!S182,SUM(ADM!M182:O182)=ADM!S182,SUM(ADM!N182:O182)=ADM!S182),0,COUNTIF(ADM!O182:R182,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF182,'School Resources'!AK182,'School Resources'!AP182,'School Resources'!AT182)","v":17.492175},{"$f":"(F182*(1+Inputs!$D$39))+(G182*(1+Inputs!$D$40))+(H182*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E182=\"T\",J182<K182),K182-J182,0)","v":0}]
[{"$f":"ADM!A183","v":"1102000"},{"$f":"ADM!B183","v":"Laramie #2"},{"$f":"ADM!C183","v":"1102056"},{"$f":"ADM!D183","v":"Burns Jr & Sr High School"},{"$f":"IF(VLOOKUP(A183,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N183=1,SUM(COUNTIF(ADM!F183:L183,\">0\")),SUM(COUNTIF(ADM!F183:K183,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F183:R183,\">0\")-SUM(F183,H183)","v":2},{"$f":"IF(SUM(ADM!N183:R183)=ADM!S183,COUNTIF(ADM!N183:R183,\">0\"),IF(OR(SUM(ADM!F183:O183)=ADM!S183,SUM(ADM!G183:O183)=ADM!S183,SUM(ADM!H183:O183)=ADM!S183,SUM(ADM!I183:O183)=ADM!S183,SUM(ADM!J183:O183)=ADM!S183,SUM(ADM!K183:O183)=ADM!S183,SUM(ADM!L183:O183)=ADM!S183,SUM(ADM!M183:O183)=ADM!S183,SUM(ADM!N183:O183)=ADM!S183),0,COUNTIF(ADM!O183:R183,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF183,'School Resources'!AK183,'School Resources'!AP183,'School Resources'!AT183)","v":19.414480000000001},{"$f":"(F183*(1+Inputs!$D$39))+(G183*(1+Inputs!$D$40))+(H183*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E183=\"T\",J183<K183),K183-J183,0)","v":0}]
[{"$f":"ADM!A184","v":"1102000"},{"$f":"ADM!B184","v":"Laramie #2"},{"$f":"ADM!C184","v":"1102057"},{"$f":"ADM!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"IF(VLOOKUP(A184,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N184=1,SUM(COUNTIF(ADM!F184:L184,\">0\")),SUM(COUNTIF(ADM!F184:K184,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F184:R184,\">0\")-SUM(F184,H184)","v":2},{"$f":"IF(SUM(ADM!N184:R184)=ADM!S184,COUNTIF(ADM!N184:R184,\">0\"),IF(OR(SUM(ADM!F184:O184)=ADM!S184,SUM(ADM!G184:O184)=ADM!S184,SUM(ADM!H184:O184)=ADM!S184,SUM(ADM!I184:O184)=ADM!S184,SUM(ADM!J184:O184)=ADM!S184,SUM(ADM!K184:O184)=ADM!S184,SUM(ADM!L184:O184)=ADM!S184,SUM(ADM!M184:O184)=ADM!S184,SUM(ADM!N184:O184)=ADM!S184),0,COUNTIF(ADM!O184:R184,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF184,'School Resources'!AK184,'School Resources'!AP184,'School Resources'!AT184)","v":18},{"$f":"(F184*(1+Inputs!$D$39))+(G184*(1+Inputs!$D$40))+(H184*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E184=\"T\",J184<K184),K184-J184,0)","v":0}]
[{"$f":"ADM!A185","v":"1201000"},{"$f":"ADM!B185","v":"Lincoln #1"},{"$f":"ADM!C185","v":"1201001"},{"$f":"ADM!D185","v":"Kemmerer Elementary"},{"$f":"IF(VLOOKUP(A185,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N185=1,SUM(COUNTIF(ADM!F185:L185,\">0\")),SUM(COUNTIF(ADM!F185:K185,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F185:R185,\">0\")-SUM(F185,H185)","v":0},{"$f":"IF(SUM(ADM!N185:R185)=ADM!S185,COUNTIF(ADM!N185:R185,\">0\"),IF(OR(SUM(ADM!F185:O185)=ADM!S185,SUM(ADM!G185:O185)=ADM!S185,SUM(ADM!H185:O185)=ADM!S185,SUM(ADM!I185:O185)=ADM!S185,SUM(ADM!J185:O185)=ADM!S185,SUM(ADM!K185:O185)=ADM!S185,SUM(ADM!L185:O185)=ADM!S185,SUM(ADM!M185:O185)=ADM!S185,SUM(ADM!N185:O185)=ADM!S185),0,COUNTIF(ADM!O185:R185,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF185,'School Resources'!AK185,'School Resources'!AP185,'School Resources'!AT185)","v":20.204474999999999},{"$f":"(F185*(1+Inputs!$D$39))+(G185*(1+Inputs!$D$40))+(H185*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E185=\"T\",J185<K185),K185-J185,0)","v":0}]
[{"$f":"ADM!A186","v":"1201000"},{"$f":"ADM!B186","v":"Lincoln #1"},{"$f":"ADM!C186","v":"1201050"},{"$f":"ADM!D186","v":"Kemmerer Middle School"},{"$f":"IF(VLOOKUP(A186,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N186=1,SUM(COUNTIF(ADM!F186:L186,\">0\")),SUM(COUNTIF(ADM!F186:K186,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F186:R186,\">0\")-SUM(F186,H186)","v":3},{"$f":"IF(SUM(ADM!N186:R186)=ADM!S186,COUNTIF(ADM!N186:R186,\">0\"),IF(OR(SUM(ADM!F186:O186)=ADM!S186,SUM(ADM!G186:O186)=ADM!S186,SUM(ADM!H186:O186)=ADM!S186,SUM(ADM!I186:O186)=ADM!S186,SUM(ADM!J186:O186)=ADM!S186,SUM(ADM!K186:O186)=ADM!S186,SUM(ADM!L186:O186)=ADM!S186,SUM(ADM!M186:O186)=ADM!S186,SUM(ADM!N186:O186)=ADM!S186),0,COUNTIF(ADM!O186:R186,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF186,'School Resources'!AK186,'School Resources'!AP186,'School Resources'!AT186)","v":11.155786666666668},{"$f":"(F186*(1+Inputs!$D$39))+(G186*(1+Inputs!$D$40))+(H186*(1+Inputs!$D$41))","v":5.19},{"$f":"IF(AND(Inputs!$D$106=2,E186=\"T\",J186<K186),K186-J186,0)","v":0}]
[{"$f":"ADM!A187","v":"1201000"},{"$f":"ADM!B187","v":"Lincoln #1"},{"$f":"ADM!C187","v":"1201055"},{"$f":"ADM!D187","v":"Kemmerer High School"},{"$f":"IF(VLOOKUP(A187,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N187=1,SUM(COUNTIF(ADM!F187:L187,\">0\")),SUM(COUNTIF(ADM!F187:K187,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F187:R187,\">0\")-SUM(F187,H187)","v":0},{"$f":"IF(SUM(ADM!N187:R187)=ADM!S187,COUNTIF(ADM!N187:R187,\">0\"),IF(OR(SUM(ADM!F187:O187)=ADM!S187,SUM(ADM!G187:O187)=ADM!S187,SUM(ADM!H187:O187)=ADM!S187,SUM(ADM!I187:O187)=ADM!S187,SUM(ADM!J187:O187)=ADM!S187,SUM(ADM!K187:O187)=ADM!S187,SUM(ADM!L187:O187)=ADM!S187,SUM(ADM!M187:O187)=ADM!S187,SUM(ADM!N187:O187)=ADM!S187),0,COUNTIF(ADM!O187:R187,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF187,'School Resources'!AK187,'School Resources'!AP187,'School Resources'!AT187)","v":10.000000000000002},{"$f":"(F187*(1+Inputs!$D$39))+(G187*(1+Inputs!$D$40))+(H187*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E187=\"T\",J187<K187),K187-J187,0)","v":0}]
[{"$f":"ADM!A188","v":"1201000"},{"$f":"ADM!B188","v":"Lincoln #1"},{"$f":"ADM!C188","v":"1201056"},{"$f":"ADM!D188","v":"New Frontier High School"},{"$f":"IF(VLOOKUP(A188,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N188=1,SUM(COUNTIF(ADM!F188:L188,\">0\")),SUM(COUNTIF(ADM!F188:K188,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F188:R188,\">0\")-SUM(F188,H188)","v":0},{"$f":"IF(SUM(ADM!N188:R188)=ADM!S188,COUNTIF(ADM!N188:R188,\">0\"),IF(OR(SUM(ADM!F188:O188)=ADM!S188,SUM(ADM!G188:O188)=ADM!S188,SUM(ADM!H188:O188)=ADM!S188,SUM(ADM!I188:O188)=ADM!S188,SUM(ADM!J188:O188)=ADM!S188,SUM(ADM!K188:O188)=ADM!S188,SUM(ADM!L188:O188)=ADM!S188,SUM(ADM!M188:O188)=ADM!S188,SUM(ADM!N188:O188)=ADM!S188),0,COUNTIF(ADM!O188:R188,\">0\")))","v":5},5,{"$f":"SUM('School Resources'!AF188,'School Resources'!AK188,'School Resources'!AP188,'School Resources'!AT188)","v":3.0391428571428571},{"$f":"(F188*(1+Inputs!$D$39))+(G188*(1+Inputs!$D$40))+(H188*(1+Inputs!$D$41))","v":6.65},{"$f":"IF(AND(Inputs!$D$106=2,E188=\"T\",J188<K188),K188-J188,0)","v":0}]
[{"$f":"ADM!A189","v":"1202000"},{"$f":"ADM!B189","v":"Lincoln #2"},{"$f":"ADM!C189","v":"1202001"},{"$f":"ADM!D189","v":"Afton Elementary"},{"$f":"IF(VLOOKUP(A189,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N189=1,SUM(COUNTIF(ADM!F189:L189,\">0\")),SUM(COUNTIF(ADM!F189:K189,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F189:R189,\">0\")-SUM(F189,H189)","v":0},{"$f":"IF(SUM(ADM!N189:R189)=ADM!S189,COUNTIF(ADM!N189:R189,\">0\"),IF(OR(SUM(ADM!F189:O189)=ADM!S189,SUM(ADM!G189:O189)=ADM!S189,SUM(ADM!H189:O189)=ADM!S189,SUM(ADM!I189:O189)=ADM!S189,SUM(ADM!J189:O189)=ADM!S189,SUM(ADM!K189:O189)=ADM!S189,SUM(ADM!L189:O189)=ADM!S189,SUM(ADM!M189:O189)=ADM!S189,SUM(ADM!N189:O189)=ADM!S189),0,COUNTIF(ADM!O189:R189,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF189,'School Resources'!AK189,'School Resources'!AP189,'School Resources'!AT189)","v":29.468999999999998},{"$f":"(F189*(1+Inputs!$D$39))+(G189*(1+Inputs!$D$40))+(H189*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E189=\"T\",J189<K189),K189-J189,0)","v":0}]
[{"$f":"ADM!A190","v":"1202000"},{"$f":"ADM!B190","v":"Lincoln #2"},{"$f":"ADM!C190","v":"1202002"},{"$f":"ADM!D190","v":"Cokeville Elementary"},{"$f":"IF(VLOOKUP(A190,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N190=1,SUM(COUNTIF(ADM!F190:L190,\">0\")),SUM(COUNTIF(ADM!F190:K190,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F190:R190,\">0\")-SUM(F190,H190)","v":0},{"$f":"IF(SUM(ADM!N190:R190)=ADM!S190,COUNTIF(ADM!N190:R190,\">0\"),IF(OR(SUM(ADM!F190:O190)=ADM!S190,SUM(ADM!G190:O190)=ADM!S190,SUM(ADM!H190:O190)=ADM!S190,SUM(ADM!I190:O190)=ADM!S190,SUM(ADM!J190:O190)=ADM!S190,SUM(ADM!K190:O190)=ADM!S190,SUM(ADM!L190:O190)=ADM!S190,SUM(ADM!M190:O190)=ADM!S190,SUM(ADM!N190:O190)=ADM!S190),0,COUNTIF(ADM!O190:R190,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF190,'School Resources'!AK190,'School Resources'!AP190,'School Resources'!AT190)","v":10.318750000000001},{"$f":"(F190*(1+Inputs!$D$39))+(G190*(1+Inputs!$D$40))+(H190*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E190=\"T\",J190<K190),K190-J190,0)","v":0}]
[{"$f":"ADM!A191","v":"1202000"},{"$f":"ADM!B191","v":"Lincoln #2"},{"$f":"ADM!C191","v":"1202003"},{"$f":"ADM!D191","v":"Thayne Elementary"},{"$f":"IF(VLOOKUP(A191,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N191=1,SUM(COUNTIF(ADM!F191:L191,\">0\")),SUM(COUNTIF(ADM!F191:K191,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F191:R191,\">0\")-SUM(F191,H191)","v":0},{"$f":"IF(SUM(ADM!N191:R191)=ADM!S191,COUNTIF(ADM!N191:R191,\">0\"),IF(OR(SUM(ADM!F191:O191)=ADM!S191,SUM(ADM!G191:O191)=ADM!S191,SUM(ADM!H191:O191)=ADM!S191,SUM(ADM!I191:O191)=ADM!S191,SUM(ADM!J191:O191)=ADM!S191,SUM(ADM!K191:O191)=ADM!S191,SUM(ADM!L191:O191)=ADM!S191,SUM(ADM!M191:O191)=ADM!S191,SUM(ADM!N191:O191)=ADM!S191),0,COUNTIF(ADM!O191:R191,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF191,'School Resources'!AK191,'School Resources'!AP191,'School Resources'!AT191)","v":28.860450000000004},{"$f":"(F191*(1+Inputs!$D$39))+(G191*(1+Inputs!$D$40))+(H191*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E191=\"T\",J191<K191),K191-J191,0)","v":0}]
[{"$f":"ADM!A192","v":"1202000"},{"$f":"ADM!B192","v":"Lincoln #2"},{"$f":"ADM!C192","v":"1202004"},{"$f":"ADM!D192","v":"Etna Elementary"},{"$f":"IF(VLOOKUP(A192,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N192=1,SUM(COUNTIF(ADM!F192:L192,\">0\")),SUM(COUNTIF(ADM!F192:K192,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F192:R192,\">0\")-SUM(F192,H192)","v":0},{"$f":"IF(SUM(ADM!N192:R192)=ADM!S192,COUNTIF(ADM!N192:R192,\">0\"),IF(OR(SUM(ADM!F192:O192)=ADM!S192,SUM(ADM!G192:O192)=ADM!S192,SUM(ADM!H192:O192)=ADM!S192,SUM(ADM!I192:O192)=ADM!S192,SUM(ADM!J192:O192)=ADM!S192,SUM(ADM!K192:O192)=ADM!S192,SUM(ADM!L192:O192)=ADM!S192,SUM(ADM!M192:O192)=ADM!S192,SUM(ADM!N192:O192)=ADM!S192),0,COUNTIF(ADM!O192:R192,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF192,'School Resources'!AK192,'School Resources'!AP192,'School Resources'!AT192)","v":18.530999999999999},{"$f":"(F192*(1+Inputs!$D$39))+(G192*(1+Inputs!$D$40))+(H192*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E192=\"T\",J192<K192),K192-J192,0)","v":0}]
[{"$f":"ADM!A193","v":"1202000"},{"$f":"ADM!B193","v":"Lincoln #2"},{"$f":"ADM!C193","v":"1202005"},{"$f":"ADM!D193","v":"Osmond Elementary"},{"$f":"IF(VLOOKUP(A193,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N193=1,SUM(COUNTIF(ADM!F193:L193,\">0\")),SUM(COUNTIF(ADM!F193:K193,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F193:R193,\">0\")-SUM(F193,H193)","v":0},{"$f":"IF(SUM(ADM!N193:R193)=ADM!S193,COUNTIF(ADM!N193:R193,\">0\"),IF(OR(SUM(ADM!F193:O193)=ADM!S193,SUM(ADM!G193:O193)=ADM!S193,SUM(ADM!H193:O193)=ADM!S193,SUM(ADM!I193:O193)=ADM!S193,SUM(ADM!J193:O193)=ADM!S193,SUM(ADM!K193:O193)=ADM!S193,SUM(ADM!L193:O193)=ADM!S193,SUM(ADM!M193:O193)=ADM!S193,SUM(ADM!N193:O193)=ADM!S193),0,COUNTIF(ADM!O193:R193,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF193,'School Resources'!AK193,'School Resources'!AP193,'School Resources'!AT193)","v":22.283175},{"$f":"(F193*(1+Inputs!$D$39))+(G193*(1+Inputs!$D$40))+(H193*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E193=\"T\",J193<K193),K193-J193,0)","v":0}]
[{"$f":"ADM!A194","v":"1202000"},{"$f":"ADM!B194","v":"Lincoln #2"},{"$f":"ADM!C194","v":"1202051"},{"$f":"ADM!D194","v":"Star Valley Middle School"},{"$f":"IF(VLOOKUP(A194,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N194=1,SUM(COUNTIF(ADM!F194:L194,\">0\")),SUM(COUNTIF(ADM!F194:K194,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F194:R194,\">0\")-SUM(F194,H194)","v":2},{"$f":"IF(SUM(ADM!N194:R194)=ADM!S194,COUNTIF(ADM!N194:R194,\">0\"),IF(OR(SUM(ADM!F194:O194)=ADM!S194,SUM(ADM!G194:O194)=ADM!S194,SUM(ADM!H194:O194)=ADM!S194,SUM(ADM!I194:O194)=ADM!S194,SUM(ADM!J194:O194)=ADM!S194,SUM(ADM!K194:O194)=ADM!S194,SUM(ADM!L194:O194)=ADM!S194,SUM(ADM!M194:O194)=ADM!S194,SUM(ADM!N194:O194)=ADM!S194),0,COUNTIF(ADM!O194:R194,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF194,'School Resources'!AK194,'School Resources'!AP194,'School Resources'!AT194)","v":23.207761111111111},{"$f":"(F194*(1+Inputs!$D$39))+(G194*(1+Inputs!$D$40))+(H194*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E194=\"T\",J194<K194),K194-J194,0)","v":0}]
[{"$f":"ADM!A195","v":"1202000"},{"$f":"ADM!B195","v":"Lincoln #2"},{"$f":"ADM!C195","v":"1202055"},{"$f":"ADM!D195","v":"Cokeville High School"},{"$f":"IF(VLOOKUP(A195,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N195=1,SUM(COUNTIF(ADM!F195:L195,\">0\")),SUM(COUNTIF(ADM!F195:K195,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F195:R195,\">0\")-SUM(F195,H195)","v":2},{"$f":"IF(SUM(ADM!N195:R195)=ADM!S195,COUNTIF(ADM!N195:R195,\">0\"),IF(OR(SUM(ADM!F195:O195)=ADM!S195,SUM(ADM!G195:O195)=ADM!S195,SUM(ADM!H195:O195)=ADM!S195,SUM(ADM!I195:O195)=ADM!S195,SUM(ADM!J195:O195)=ADM!S195,SUM(ADM!K195:O195)=ADM!S195,SUM(ADM!L195:O195)=ADM!S195,SUM(ADM!M195:O195)=ADM!S195,SUM(ADM!N195:O195)=ADM!S195),0,COUNTIF(ADM!O195:R195,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF195,'School Resources'!AK195,'School Resources'!AP195,'School Resources'!AT195)","v":15.542571428571428},{"$f":"(F195*(1+Inputs!$D$39))+(G195*(1+Inputs!$D$40))+(H195*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E195=\"T\",J195<K195),K195-J195,0)","v":0}]
[{"$f":"ADM!A196","v":"1202000"},{"$f":"ADM!B196","v":"Lincoln #2"},{"$f":"ADM!C196","v":"1202056"},{"$f":"ADM!D196","v":"Star Valley High School"},{"$f":"IF(VLOOKUP(A196,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N196=1,SUM(COUNTIF(ADM!F196:L196,\">0\")),SUM(COUNTIF(ADM!F196:K196,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F196:R196,\">0\")-SUM(F196,H196)","v":0},{"$f":"IF(SUM(ADM!N196:R196)=ADM!S196,COUNTIF(ADM!N196:R196,\">0\"),IF(OR(SUM(ADM!F196:O196)=ADM!S196,SUM(ADM!G196:O196)=ADM!S196,SUM(ADM!H196:O196)=ADM!S196,SUM(ADM!I196:O196)=ADM!S196,SUM(ADM!J196:O196)=ADM!S196,SUM(ADM!K196:O196)=ADM!S196,SUM(ADM!L196:O196)=ADM!S196,SUM(ADM!M196:O196)=ADM!S196,SUM(ADM!N196:O196)=ADM!S196),0,COUNTIF(ADM!O196:R196,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF196,'School Resources'!AK196,'School Resources'!AP196,'School Resources'!AT196)","v":43.37936619047619},{"$f":"(F196*(1+Inputs!$D$39))+(G196*(1+Inputs!$D$40))+(H196*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E196=\"T\",J196<K196),K196-J196,0)","v":0}]
[{"$f":"ADM!A197","v":"1202000"},{"$f":"ADM!B197","v":"Lincoln #2"},{"$f":"ADM!C197","v":"1202057"},{"$f":"ADM!D197","v":"Swift Creek High School"},{"$f":"IF(VLOOKUP(A197,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N197=1,SUM(COUNTIF(ADM!F197:L197,\">0\")),SUM(COUNTIF(ADM!F197:K197,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F197:R197,\">0\")-SUM(F197,H197)","v":0},{"$f":"IF(SUM(ADM!N197:R197)=ADM!S197,COUNTIF(ADM!N197:R197,\">0\"),IF(OR(SUM(ADM!F197:O197)=ADM!S197,SUM(ADM!G197:O197)=ADM!S197,SUM(ADM!H197:O197)=ADM!S197,SUM(ADM!I197:O197)=ADM!S197,SUM(ADM!J197:O197)=ADM!S197,SUM(ADM!K197:O197)=ADM!S197,SUM(ADM!L197:O197)=ADM!S197,SUM(ADM!M197:O197)=ADM!S197,SUM(ADM!N197:O197)=ADM!S197),0,COUNTIF(ADM!O197:R197,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF197,'School Resources'!AK197,'School Resources'!AP197,'School Resources'!AT197)","v":3.4918095238095241},{"$f":"(F197*(1+Inputs!$D$39))+(G197*(1+Inputs!$D$40))+(H197*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E197=\"T\",J197<K197),K197-J197,0)","v":0}]
[{"$f":"ADM!A198","v":"1301000"},{"$f":"ADM!B198","v":"Natrona #1"},{"$f":"ADM!C198","v":"1301001"},{"$f":"ADM!D198","v":"Alcova Elementary"},{"$f":"IF(VLOOKUP(A198,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N198=1,SUM(COUNTIF(ADM!F198:L198,\">0\")),SUM(COUNTIF(ADM!F198:K198,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F198:R198,\">0\")-SUM(F198,H198)","v":0},{"$f":"IF(SUM(ADM!N198:R198)=ADM!S198,COUNTIF(ADM!N198:R198,\">0\"),IF(OR(SUM(ADM!F198:O198)=ADM!S198,SUM(ADM!G198:O198)=ADM!S198,SUM(ADM!H198:O198)=ADM!S198,SUM(ADM!I198:O198)=ADM!S198,SUM(ADM!J198:O198)=ADM!S198,SUM(ADM!K198:O198)=ADM!S198,SUM(ADM!L198:O198)=ADM!S198,SUM(ADM!M198:O198)=ADM!S198,SUM(ADM!N198:O198)=ADM!S198),0,COUNTIF(ADM!O198:R198,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF198,'School Resources'!AK198,'School Resources'!AP198,'School Resources'!AT198)","v":1},{"$f":"(F198*(1+Inputs!$D$39))+(G198*(1+Inputs!$D$40))+(H198*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E198=\"T\",J198<K198),K198-J198,0)","v":0}]
[{"$f":"ADM!A199","v":"1301000"},{"$f":"ADM!B199","v":"Natrona #1"},{"$f":"ADM!C199","v":"1301002"},{"$f":"ADM!D199","v":"Crest Hill Elementary"},{"$f":"IF(VLOOKUP(A199,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N199=1,SUM(COUNTIF(ADM!F199:L199,\">0\")),SUM(COUNTIF(ADM!F199:K199,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F199:R199,\">0\")-SUM(F199,H199)","v":0},{"$f":"IF(SUM(ADM!N199:R199)=ADM!S199,COUNTIF(ADM!N199:R199,\">0\"),IF(OR(SUM(ADM!F199:O199)=ADM!S199,SUM(ADM!G199:O199)=ADM!S199,SUM(ADM!H199:O199)=ADM!S199,SUM(ADM!I199:O199)=ADM!S199,SUM(ADM!J199:O199)=ADM!S199,SUM(ADM!K199:O199)=ADM!S199,SUM(ADM!L199:O199)=ADM!S199,SUM(ADM!M199:O199)=ADM!S199,SUM(ADM!N199:O199)=ADM!S199),0,COUNTIF(ADM!O199:R199,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF199,'School Resources'!AK199,'School Resources'!AP199,'School Resources'!AT199)","v":25.456950000000003},{"$f":"(F199*(1+Inputs!$D$39))+(G199*(1+Inputs!$D$40))+(H199*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E199=\"T\",J199<K199),K199-J199,0)","v":0}]
[{"$f":"ADM!A200","v":"1301000"},{"$f":"ADM!B200","v":"Natrona #1"},{"$f":"ADM!C200","v":"1301003"},{"$f":"ADM!D200","v":"Evansville Elementary"},{"$f":"IF(VLOOKUP(A200,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N200=1,SUM(COUNTIF(ADM!F200:L200,\">0\")),SUM(COUNTIF(ADM!F200:K200,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F200:R200,\">0\")-SUM(F200,H200)","v":0},{"$f":"IF(SUM(ADM!N200:R200)=ADM!S200,COUNTIF(ADM!N200:R200,\">0\"),IF(OR(SUM(ADM!F200:O200)=ADM!S200,SUM(ADM!G200:O200)=ADM!S200,SUM(ADM!H200:O200)=ADM!S200,SUM(ADM!I200:O200)=ADM!S200,SUM(ADM!J200:O200)=ADM!S200,SUM(ADM!K200:O200)=ADM!S200,SUM(ADM!L200:O200)=ADM!S200,SUM(ADM!M200:O200)=ADM!S200,SUM(ADM!N200:O200)=ADM!S200),0,COUNTIF(ADM!O200:R200,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF200,'School Resources'!AK200,'School Resources'!AP200,'School Resources'!AT200)","v":21.013125000000002},{"$f":"(F200*(1+Inputs!$D$39))+(G200*(1+Inputs!$D$40))+(H200*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E200=\"T\",J200<K200),K200-J200,0)","v":0}]
[{"$f":"ADM!A201","v":"1301000"},{"$f":"ADM!B201","v":"Natrona #1"},{"$f":"ADM!C201","v":"1301005"},{"$f":"ADM!D201","v":"Cottonwood Elementary"},{"$f":"IF(VLOOKUP(A201,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N201=1,SUM(COUNTIF(ADM!F201:L201,\">0\")),SUM(COUNTIF(ADM!F201:K201,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F201:R201,\">0\")-SUM(F201,H201)","v":0},{"$f":"IF(SUM(ADM!N201:R201)=ADM!S201,COUNTIF(ADM!N201:R201,\">0\"),IF(OR(SUM(ADM!F201:O201)=ADM!S201,SUM(ADM!G201:O201)=ADM!S201,SUM(ADM!H201:O201)=ADM!S201,SUM(ADM!I201:O201)=ADM!S201,SUM(ADM!J201:O201)=ADM!S201,SUM(ADM!K201:O201)=ADM!S201,SUM(ADM!L201:O201)=ADM!S201,SUM(ADM!M201:O201)=ADM!S201,SUM(ADM!N201:O201)=ADM!S201),0,COUNTIF(ADM!O201:R201,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF201,'School Resources'!AK201,'School Resources'!AP201,'School Resources'!AT201)","v":23.583825000000001},{"$f":"(F201*(1+Inputs!$D$39))+(G201*(1+Inputs!$D$40))+(H201*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E201=\"T\",J201<K201),K201-J201,0)","v":0}]
[{"$f":"ADM!A202","v":"1301000"},{"$f":"ADM!B202","v":"Natrona #1"},{"$f":"ADM!C202","v":"1301006"},{"$f":"ADM!D202","v":"Ft. Caspar Academy"},{"$f":"IF(VLOOKUP(A202,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N202=1,SUM(COUNTIF(ADM!F202:L202,\">0\")),SUM(COUNTIF(ADM!F202:K202,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F202:R202,\">0\")-SUM(F202,H202)","v":0},{"$f":"IF(SUM(ADM!N202:R202)=ADM!S202,COUNTIF(ADM!N202:R202,\">0\"),IF(OR(SUM(ADM!F202:O202)=ADM!S202,SUM(ADM!G202:O202)=ADM!S202,SUM(ADM!H202:O202)=ADM!S202,SUM(ADM!I202:O202)=ADM!S202,SUM(ADM!J202:O202)=ADM!S202,SUM(ADM!K202:O202)=ADM!S202,SUM(ADM!L202:O202)=ADM!S202,SUM(ADM!M202:O202)=ADM!S202,SUM(ADM!N202:O202)=ADM!S202),0,COUNTIF(ADM!O202:R202,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF202,'School Resources'!AK202,'School Resources'!AP202,'School Resources'!AT202)","v":35.204549999999998},{"$f":"(F202*(1+Inputs!$D$39))+(G202*(1+Inputs!$D$40))+(H202*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E202=\"T\",J202<K202),K202-J202,0)","v":0}]
[{"$f":"ADM!A203","v":"1301000"},{"$f":"ADM!B203","v":"Natrona #1"},{"$f":"ADM!C203","v":"1301008"},{"$f":"ADM!D203","v":"Grant Elementary"},{"$f":"IF(VLOOKUP(A203,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N203=1,SUM(COUNTIF(ADM!F203:L203,\">0\")),SUM(COUNTIF(ADM!F203:K203,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F203:R203,\">0\")-SUM(F203,H203)","v":0},{"$f":"IF(SUM(ADM!N203:R203)=ADM!S203,COUNTIF(ADM!N203:R203,\">0\"),IF(OR(SUM(ADM!F203:O203)=ADM!S203,SUM(ADM!G203:O203)=ADM!S203,SUM(ADM!H203:O203)=ADM!S203,SUM(ADM!I203:O203)=ADM!S203,SUM(ADM!J203:O203)=ADM!S203,SUM(ADM!K203:O203)=ADM!S203,SUM(ADM!L203:O203)=ADM!S203,SUM(ADM!M203:O203)=ADM!S203,SUM(ADM!N203:O203)=ADM!S203),0,COUNTIF(ADM!O203:R203,\">0\")))","v":0},{"$f":"SUM(F203:H203)","v":6},{"$f":"SUM('School Resources'!AF203,'School Resources'!AK203,'School Resources'!AP203,'School Resources'!AT203)","v":14.637399999999998},{"$f":"(F203*(1+Inputs!$D$39))+(G203*(1+Inputs!$D$40))+(H203*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E203=\"T\",J203<K203),K203-J203,0)","v":0}]
[{"$f":"ADM!A204","v":"1301000"},{"$f":"ADM!B204","v":"Natrona #1"},{"$f":"ADM!C204","v":"1301009"},{"$f":"ADM!D204","v":"Sagewood Elementary"},{"$f":"IF(VLOOKUP(A204,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N204=1,SUM(COUNTIF(ADM!F204:L204,\">0\")),SUM(COUNTIF(ADM!F204:K204,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F204:R204,\">0\")-SUM(F204,H204)","v":0},{"$f":"IF(SUM(ADM!N204:R204)=ADM!S204,COUNTIF(ADM!N204:R204,\">0\"),IF(OR(SUM(ADM!F204:O204)=ADM!S204,SUM(ADM!G204:O204)=ADM!S204,SUM(ADM!H204:O204)=ADM!S204,SUM(ADM!I204:O204)=ADM!S204,SUM(ADM!J204:O204)=ADM!S204,SUM(ADM!K204:O204)=ADM!S204,SUM(ADM!L204:O204)=ADM!S204,SUM(ADM!M204:O204)=ADM!S204,SUM(ADM!N204:O204)=ADM!S204),0,COUNTIF(ADM!O204:R204,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF204,'School Resources'!AK204,'School Resources'!AP204,'School Resources'!AT204)","v":22.531349999999996},{"$f":"(F204*(1+Inputs!$D$39))+(G204*(1+Inputs!$D$40))+(H204*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E204=\"T\",J204<K204),K204-J204,0)","v":0}]
[{"$f":"ADM!A205","v":"1301000"},{"$f":"ADM!B205","v":"Natrona #1"},{"$f":"ADM!C205","v":"1301011"},{"$f":"ADM!D205","v":"Manor Heights Elementary"},{"$f":"IF(VLOOKUP(A205,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N205=1,SUM(COUNTIF(ADM!F205:L205,\">0\")),SUM(COUNTIF(ADM!F205:K205,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F205:R205,\">0\")-SUM(F205,H205)","v":0},{"$f":"IF(SUM(ADM!N205:R205)=ADM!S205,COUNTIF(ADM!N205:R205,\">0\"),IF(OR(SUM(ADM!F205:O205)=ADM!S205,SUM(ADM!G205:O205)=ADM!S205,SUM(ADM!H205:O205)=ADM!S205,SUM(ADM!I205:O205)=ADM!S205,SUM(ADM!J205:O205)=ADM!S205,SUM(ADM!K205:O205)=ADM!S205,SUM(ADM!L205:O205)=ADM!S205,SUM(ADM!M205:O205)=ADM!S205,SUM(ADM!N205:O205)=ADM!S205),0,COUNTIF(ADM!O205:R205,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF205,'School Resources'!AK205,'School Resources'!AP205,'School Resources'!AT205)","v":24.326549999999997},{"$f":"(F205*(1+Inputs!$D$39))+(G205*(1+Inputs!$D$40))+(H205*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E205=\"T\",J205<K205),K205-J205,0)","v":0}]
[{"$f":"ADM!A206","v":"1301000"},{"$f":"ADM!B206","v":"Natrona #1"},{"$f":"ADM!C206","v":"1301014"},{"$f":"ADM!D206","v":"Mills Elementary"},{"$f":"IF(VLOOKUP(A206,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N206=1,SUM(COUNTIF(ADM!F206:L206,\">0\")),SUM(COUNTIF(ADM!F206:K206,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F206:R206,\">0\")-SUM(F206,H206)","v":0},{"$f":"IF(SUM(ADM!N206:R206)=ADM!S206,COUNTIF(ADM!N206:R206,\">0\"),IF(OR(SUM(ADM!F206:O206)=ADM!S206,SUM(ADM!G206:O206)=ADM!S206,SUM(ADM!H206:O206)=ADM!S206,SUM(ADM!I206:O206)=ADM!S206,SUM(ADM!J206:O206)=ADM!S206,SUM(ADM!K206:O206)=ADM!S206,SUM(ADM!L206:O206)=ADM!S206,SUM(ADM!M206:O206)=ADM!S206,SUM(ADM!N206:O206)=ADM!S206),0,COUNTIF(ADM!O206:R206,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF206,'School Resources'!AK206,'School Resources'!AP206,'School Resources'!AT206)","v":14.954175000000003},{"$f":"(F206*(1+Inputs!$D$39))+(G206*(1+Inputs!$D$40))+(H206*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E206=\"T\",J206<K206),K206-J206,0)","v":0}]
[{"$f":"ADM!A207","v":"1301000"},{"$f":"ADM!B207","v":"Natrona #1"},{"$f":"ADM!C207","v":"1301015"},{"$f":"ADM!D207","v":"Mountain View Elementary"},{"$f":"IF(VLOOKUP(A207,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N207=1,SUM(COUNTIF(ADM!F207:L207,\">0\")),SUM(COUNTIF(ADM!F207:K207,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F207:R207,\">0\")-SUM(F207,H207)","v":0},{"$f":"IF(SUM(ADM!N207:R207)=ADM!S207,COUNTIF(ADM!N207:R207,\">0\"),IF(OR(SUM(ADM!F207:O207)=ADM!S207,SUM(ADM!G207:O207)=ADM!S207,SUM(ADM!H207:O207)=ADM!S207,SUM(ADM!I207:O207)=ADM!S207,SUM(ADM!J207:O207)=ADM!S207,SUM(ADM!K207:O207)=ADM!S207,SUM(ADM!L207:O207)=ADM!S207,SUM(ADM!M207:O207)=ADM!S207,SUM(ADM!N207:O207)=ADM!S207),0,COUNTIF(ADM!O207:R207,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF207,'School Resources'!AK207,'School Resources'!AP207,'School Resources'!AT207)","v":16.829425000000001},{"$f":"(F207*(1+Inputs!$D$39))+(G207*(1+Inputs!$D$40))+(H207*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E207=\"T\",J207<K207),K207-J207,0)","v":0}]
[{"$f":"ADM!A208","v":"1301000"},{"$f":"ADM!B208","v":"Natrona #1"},{"$f":"ADM!C208","v":"1301016"},{"$f":"ADM!D208","v":"North Casper Elementary"},{"$f":"IF(VLOOKUP(A208,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N208=1,SUM(COUNTIF(ADM!F208:L208,\">0\")),SUM(COUNTIF(ADM!F208:K208,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F208:R208,\">0\")-SUM(F208,H208)","v":0},{"$f":"IF(SUM(ADM!N208:R208)=ADM!S208,COUNTIF(ADM!N208:R208,\">0\"),IF(OR(SUM(ADM!F208:O208)=ADM!S208,SUM(ADM!G208:O208)=ADM!S208,SUM(ADM!H208:O208)=ADM!S208,SUM(ADM!I208:O208)=ADM!S208,SUM(ADM!J208:O208)=ADM!S208,SUM(ADM!K208:O208)=ADM!S208,SUM(ADM!L208:O208)=ADM!S208,SUM(ADM!M208:O208)=ADM!S208,SUM(ADM!N208:O208)=ADM!S208),0,COUNTIF(ADM!O208:R208,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF208,'School Resources'!AK208,'School Resources'!AP208,'School Resources'!AT208)","v":20.135474999999996},{"$f":"(F208*(1+Inputs!$D$39))+(G208*(1+Inputs!$D$40))+(H208*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E208=\"T\",J208<K208),K208-J208,0)","v":0}]
[{"$f":"ADM!A209","v":"1301000"},{"$f":"ADM!B209","v":"Natrona #1"},{"$f":"ADM!C209","v":"1301017"},{"$f":"ADM!D209","v":"Paradise Valley Elementary"},{"$f":"IF(VLOOKUP(A209,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N209=1,SUM(COUNTIF(ADM!F209:L209,\">0\")),SUM(COUNTIF(ADM!F209:K209,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F209:R209,\">0\")-SUM(F209,H209)","v":0},{"$f":"IF(SUM(ADM!N209:R209)=ADM!S209,COUNTIF(ADM!N209:R209,\">0\"),IF(OR(SUM(ADM!F209:O209)=ADM!S209,SUM(ADM!G209:O209)=ADM!S209,SUM(ADM!H209:O209)=ADM!S209,SUM(ADM!I209:O209)=ADM!S209,SUM(ADM!J209:O209)=ADM!S209,SUM(ADM!K209:O209)=ADM!S209,SUM(ADM!L209:O209)=ADM!S209,SUM(ADM!M209:O209)=ADM!S209,SUM(ADM!N209:O209)=ADM!S209),0,COUNTIF(ADM!O209:R209,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF209,'School Resources'!AK209,'School Resources'!AP209,'School Resources'!AT209)","v":29.110050000000001},{"$f":"(F209*(1+Inputs!$D$39))+(G209*(1+Inputs!$D$40))+(H209*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E209=\"T\",J209<K209),K209-J209,0)","v":0}]
[{"$f":"ADM!A210","v":"1301000"},{"$f":"ADM!B210","v":"Natrona #1"},{"$f":"ADM!C210","v":"1301018"},{"$f":"ADM!D210","v":"Park Elementary"},{"$f":"IF(VLOOKUP(A210,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N210=1,SUM(COUNTIF(ADM!F210:L210,\">0\")),SUM(COUNTIF(ADM!F210:K210,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F210:R210,\">0\")-SUM(F210,H210)","v":0},{"$f":"IF(SUM(ADM!N210:R210)=ADM!S210,COUNTIF(ADM!N210:R210,\">0\"),IF(OR(SUM(ADM!F210:O210)=ADM!S210,SUM(ADM!G210:O210)=ADM!S210,SUM(ADM!H210:O210)=ADM!S210,SUM(ADM!I210:O210)=ADM!S210,SUM(ADM!J210:O210)=ADM!S210,SUM(ADM!K210:O210)=ADM!S210,SUM(ADM!L210:O210)=ADM!S210,SUM(ADM!M210:O210)=ADM!S210,SUM(ADM!N210:O210)=ADM!S210),0,COUNTIF(ADM!O210:R210,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF210,'School Resources'!AK210,'School Resources'!AP210,'School Resources'!AT210)","v":20.17155},{"$f":"(F210*(1+Inputs!$D$39))+(G210*(1+Inputs!$D$40))+(H210*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E210=\"T\",J210<K210),K210-J210,0)","v":0}]
[{"$f":"ADM!A211","v":"1301000"},{"$f":"ADM!B211","v":"Natrona #1"},{"$f":"ADM!C211","v":"1301019"},{"$f":"ADM!D211","v":"Pineview Elementary"},{"$f":"IF(VLOOKUP(A211,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N211=1,SUM(COUNTIF(ADM!F211:L211,\">0\")),SUM(COUNTIF(ADM!F211:K211,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F211:R211,\">0\")-SUM(F211,H211)","v":0},{"$f":"IF(SUM(ADM!N211:R211)=ADM!S211,COUNTIF(ADM!N211:R211,\">0\"),IF(OR(SUM(ADM!F211:O211)=ADM!S211,SUM(ADM!G211:O211)=ADM!S211,SUM(ADM!H211:O211)=ADM!S211,SUM(ADM!I211:O211)=ADM!S211,SUM(ADM!J211:O211)=ADM!S211,SUM(ADM!K211:O211)=ADM!S211,SUM(ADM!L211:O211)=ADM!S211,SUM(ADM!M211:O211)=ADM!S211,SUM(ADM!N211:O211)=ADM!S211),0,COUNTIF(ADM!O211:R211,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF211,'School Resources'!AK211,'School Resources'!AP211,'School Resources'!AT211)","v":26.095275000000001},{"$f":"(F211*(1+Inputs!$D$39))+(G211*(1+Inputs!$D$40))+(H211*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E211=\"T\",J211<K211),K211-J211,0)","v":0}]
[{"$f":"ADM!A212","v":"1301000"},{"$f":"ADM!B212","v":"Natrona #1"},{"$f":"ADM!C212","v":"1301020"},{"$f":"ADM!D212","v":"Poison Spider Elementary"},{"$f":"IF(VLOOKUP(A212,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N212=1,SUM(COUNTIF(ADM!F212:L212,\">0\")),SUM(COUNTIF(ADM!F212:K212,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F212:R212,\">0\")-SUM(F212,H212)","v":3},{"$f":"IF(SUM(ADM!N212:R212)=ADM!S212,COUNTIF(ADM!N212:R212,\">0\"),IF(OR(SUM(ADM!F212:O212)=ADM!S212,SUM(ADM!G212:O212)=ADM!S212,SUM(ADM!H212:O212)=ADM!S212,SUM(ADM!I212:O212)=ADM!S212,SUM(ADM!J212:O212)=ADM!S212,SUM(ADM!K212:O212)=ADM!S212,SUM(ADM!L212:O212)=ADM!S212,SUM(ADM!M212:O212)=ADM!S212,SUM(ADM!N212:O212)=ADM!S212),0,COUNTIF(ADM!O212:R212,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF212,'School Resources'!AK212,'School Resources'!AP212,'School Resources'!AT212)","v":19.34375},{"$f":"(F212*(1+Inputs!$D$39))+(G212*(1+Inputs!$D$40))+(H212*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E212=\"T\",J212<K212),K212-J212,0)","v":0}]
[{"$f":"ADM!A213","v":"1301000"},{"$f":"ADM!B213","v":"Natrona #1"},{"$f":"ADM!C213","v":"1301021"},{"$f":"ADM!D213","v":"Powder River Elementary"},{"$f":"IF(VLOOKUP(A213,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N213=1,SUM(COUNTIF(ADM!F213:L213,\">0\")),SUM(COUNTIF(ADM!F213:K213,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F213:R213,\">0\")-SUM(F213,H213)","v":0},{"$f":"IF(SUM(ADM!N213:R213)=ADM!S213,COUNTIF(ADM!N213:R213,\">0\"),IF(OR(SUM(ADM!F213:O213)=ADM!S213,SUM(ADM!G213:O213)=ADM!S213,SUM(ADM!H213:O213)=ADM!S213,SUM(ADM!I213:O213)=ADM!S213,SUM(ADM!J213:O213)=ADM!S213,SUM(ADM!K213:O213)=ADM!S213,SUM(ADM!L213:O213)=ADM!S213,SUM(ADM!M213:O213)=ADM!S213,SUM(ADM!N213:O213)=ADM!S213),0,COUNTIF(ADM!O213:R213,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF213,'School Resources'!AK213,'School Resources'!AP213,'School Resources'!AT213)","v":1},{"$f":"(F213*(1+Inputs!$D$39))+(G213*(1+Inputs!$D$40))+(H213*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E213=\"T\",J213<K213),K213-J213,0)","v":0}]
[{"$f":"ADM!A214","v":"1301000"},{"$f":"ADM!B214","v":"Natrona #1"},{"$f":"ADM!C214","v":"1301022"},{"$f":"ADM!D214","v":"Red Creek Elementary"},{"$f":"IF(VLOOKUP(A214,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N214=1,SUM(COUNTIF(ADM!F214:L214,\">0\")),SUM(COUNTIF(ADM!F214:K214,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F214:R214,\">0\")-SUM(F214,H214)","v":0},{"$f":"IF(SUM(ADM!N214:R214)=ADM!S214,COUNTIF(ADM!N214:R214,\">0\"),IF(OR(SUM(ADM!F214:O214)=ADM!S214,SUM(ADM!G214:O214)=ADM!S214,SUM(ADM!H214:O214)=ADM!S214,SUM(ADM!I214:O214)=ADM!S214,SUM(ADM!J214:O214)=ADM!S214,SUM(ADM!K214:O214)=ADM!S214,SUM(ADM!L214:O214)=ADM!S214,SUM(ADM!M214:O214)=ADM!S214,SUM(ADM!N214:O214)=ADM!S214),0,COUNTIF(ADM!O214:R214,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF214,'School Resources'!AK214,'School Resources'!AP214,'School Resources'!AT214)","v":1},{"$f":"(F214*(1+Inputs!$D$39))+(G214*(1+Inputs!$D$40))+(H214*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E214=\"T\",J214<K214),K214-J214,0)","v":0}]
[{"$f":"ADM!A215","v":"1301000"},{"$f":"ADM!B215","v":"Natrona #1"},{"$f":"ADM!C215","v":"1301023"},{"$f":"ADM!D215","v":"Southridge Elementary"},{"$f":"IF(VLOOKUP(A215,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N215=1,SUM(COUNTIF(ADM!F215:L215,\">0\")),SUM(COUNTIF(ADM!F215:K215,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F215:R215,\">0\")-SUM(F215,H215)","v":0},{"$f":"IF(SUM(ADM!N215:R215)=ADM!S215,COUNTIF(ADM!N215:R215,\">0\"),IF(OR(SUM(ADM!F215:O215)=ADM!S215,SUM(ADM!G215:O215)=ADM!S215,SUM(ADM!H215:O215)=ADM!S215,SUM(ADM!I215:O215)=ADM!S215,SUM(ADM!J215:O215)=ADM!S215,SUM(ADM!K215:O215)=ADM!S215,SUM(ADM!L215:O215)=ADM!S215,SUM(ADM!M215:O215)=ADM!S215,SUM(ADM!N215:O215)=ADM!S215),0,COUNTIF(ADM!O215:R215,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF215,'School Resources'!AK215,'School Resources'!AP215,'School Resources'!AT215)","v":23.448824999999999},{"$f":"(F215*(1+Inputs!$D$39))+(G215*(1+Inputs!$D$40))+(H215*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E215=\"T\",J215<K215),K215-J215,0)","v":0}]
[{"$f":"ADM!A216","v":"1301000"},{"$f":"ADM!B216","v":"Natrona #1"},{"$f":"ADM!C216","v":"1301024"},{"$f":"ADM!D216","v":"University Park Elementary"},{"$f":"IF(VLOOKUP(A216,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N216=1,SUM(COUNTIF(ADM!F216:L216,\">0\")),SUM(COUNTIF(ADM!F216:K216,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F216:R216,\">0\")-SUM(F216,H216)","v":0},{"$f":"IF(SUM(ADM!N216:R216)=ADM!S216,COUNTIF(ADM!N216:R216,\">0\"),IF(OR(SUM(ADM!F216:O216)=ADM!S216,SUM(ADM!G216:O216)=ADM!S216,SUM(ADM!H216:O216)=ADM!S216,SUM(ADM!I216:O216)=ADM!S216,SUM(ADM!J216:O216)=ADM!S216,SUM(ADM!K216:O216)=ADM!S216,SUM(ADM!L216:O216)=ADM!S216,SUM(ADM!M216:O216)=ADM!S216,SUM(ADM!N216:O216)=ADM!S216),0,COUNTIF(ADM!O216:R216,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF216,'School Resources'!AK216,'School Resources'!AP216,'School Resources'!AT216)","v":16.207725},{"$f":"(F216*(1+Inputs!$D$39))+(G216*(1+Inputs!$D$40))+(H216*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E216=\"T\",J216<K216),K216-J216,0)","v":0}]
[{"$f":"ADM!A217","v":"1301000"},{"$f":"ADM!B217","v":"Natrona #1"},{"$f":"ADM!C217","v":"1301025"},{"$f":"ADM!D217","v":"Verda James Elementary"},{"$f":"IF(VLOOKUP(A217,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N217=1,SUM(COUNTIF(ADM!F217:L217,\">0\")),SUM(COUNTIF(ADM!F217:K217,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F217:R217,\">0\")-SUM(F217,H217)","v":0},{"$f":"IF(SUM(ADM!N217:R217)=ADM!S217,COUNTIF(ADM!N217:R217,\">0\"),IF(OR(SUM(ADM!F217:O217)=ADM!S217,SUM(ADM!G217:O217)=ADM!S217,SUM(ADM!H217:O217)=ADM!S217,SUM(ADM!I217:O217)=ADM!S217,SUM(ADM!J217:O217)=ADM!S217,SUM(ADM!K217:O217)=ADM!S217,SUM(ADM!L217:O217)=ADM!S217,SUM(ADM!M217:O217)=ADM!S217,SUM(ADM!N217:O217)=ADM!S217),0,COUNTIF(ADM!O217:R217,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF217,'School Resources'!AK217,'School Resources'!AP217,'School Resources'!AT217)","v":32.792175},{"$f":"(F217*(1+Inputs!$D$39))+(G217*(1+Inputs!$D$40))+(H217*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E217=\"T\",J217<K217),K217-J217,0)","v":0}]
[{"$f":"ADM!A218","v":"1301000"},{"$f":"ADM!B218","v":"Natrona #1"},{"$f":"ADM!C218","v":"1301027"},{"$f":"ADM!D218","v":"Willard Elementary"},{"$f":"IF(VLOOKUP(A218,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N218=1,SUM(COUNTIF(ADM!F218:L218,\">0\")),SUM(COUNTIF(ADM!F218:K218,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F218:R218,\">0\")-SUM(F218,H218)","v":0},{"$f":"IF(SUM(ADM!N218:R218)=ADM!S218,COUNTIF(ADM!N218:R218,\">0\"),IF(OR(SUM(ADM!F218:O218)=ADM!S218,SUM(ADM!G218:O218)=ADM!S218,SUM(ADM!H218:O218)=ADM!S218,SUM(ADM!I218:O218)=ADM!S218,SUM(ADM!J218:O218)=ADM!S218,SUM(ADM!K218:O218)=ADM!S218,SUM(ADM!L218:O218)=ADM!S218,SUM(ADM!M218:O218)=ADM!S218,SUM(ADM!N218:O218)=ADM!S218),0,COUNTIF(ADM!O218:R218,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF218,'School Resources'!AK218,'School Resources'!AP218,'School Resources'!AT218)","v":15.941174999999998},{"$f":"(F218*(1+Inputs!$D$39))+(G218*(1+Inputs!$D$40))+(H218*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E218=\"T\",J218<K218),K218-J218,0)","v":0}]
[{"$f":"ADM!A219","v":"1301000"},{"$f":"ADM!B219","v":"Natrona #1"},{"$f":"ADM!C219","v":"1301028"},{"$f":"ADM!D219","v":"Willow Creek Elementary"},{"$f":"IF(VLOOKUP(A219,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N219=1,SUM(COUNTIF(ADM!F219:L219,\">0\")),SUM(COUNTIF(ADM!F219:K219,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F219:R219,\">0\")-SUM(F219,H219)","v":0},{"$f":"IF(SUM(ADM!N219:R219)=ADM!S219,COUNTIF(ADM!N219:R219,\">0\"),IF(OR(SUM(ADM!F219:O219)=ADM!S219,SUM(ADM!G219:O219)=ADM!S219,SUM(ADM!H219:O219)=ADM!S219,SUM(ADM!I219:O219)=ADM!S219,SUM(ADM!J219:O219)=ADM!S219,SUM(ADM!K219:O219)=ADM!S219,SUM(ADM!L219:O219)=ADM!S219,SUM(ADM!M219:O219)=ADM!S219,SUM(ADM!N219:O219)=ADM!S219),0,COUNTIF(ADM!O219:R219,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF219,'School Resources'!AK219,'School Resources'!AP219,'School Resources'!AT219)","v":1},{"$f":"(F219*(1+Inputs!$D$39))+(G219*(1+Inputs!$D$40))+(H219*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E219=\"T\",J219<K219),K219-J219,0)","v":0}]
[{"$f":"ADM!A220","v":"1301000"},{"$f":"ADM!B220","v":"Natrona #1"},{"$f":"ADM!C220","v":"1301029"},{"$f":"ADM!D220","v":"Woods Learning Center"},{"$f":"IF(VLOOKUP(A220,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N220=1,SUM(COUNTIF(ADM!F220:L220,\">0\")),SUM(COUNTIF(ADM!F220:K220,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F220:R220,\">0\")-SUM(F220,H220)","v":3},{"$f":"IF(SUM(ADM!N220:R220)=ADM!S220,COUNTIF(ADM!N220:R220,\">0\"),IF(OR(SUM(ADM!F220:O220)=ADM!S220,SUM(ADM!G220:O220)=ADM!S220,SUM(ADM!H220:O220)=ADM!S220,SUM(ADM!I220:O220)=ADM!S220,SUM(ADM!J220:O220)=ADM!S220,SUM(ADM!K220:O220)=ADM!S220,SUM(ADM!L220:O220)=ADM!S220,SUM(ADM!M220:O220)=ADM!S220,SUM(ADM!N220:O220)=ADM!S220),0,COUNTIF(ADM!O220:R220,\">0\")))","v":0},9,{"$f":"SUM('School Resources'!AF220,'School Resources'!AK220,'School Resources'!AP220,'School Resources'!AT220)","v":14.991253571428572},{"$f":"(F220*(1+Inputs!$D$39))+(G220*(1+Inputs!$D$40))+(H220*(1+Inputs!$D$41))","v":11.19},{"$f":"IF(AND(Inputs!$D$106=2,E220=\"T\",J220<K220),K220-J220,0)","v":0}]
[{"$f":"ADM!A221","v":"1301000"},{"$f":"ADM!B221","v":"Natrona #1"},{"$f":"ADM!C221","v":"1301031"},{"$f":"ADM!D221","v":"Oregon Trail Elementary"},{"$f":"IF(VLOOKUP(A221,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N221=1,SUM(COUNTIF(ADM!F221:L221,\">0\")),SUM(COUNTIF(ADM!F221:K221,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F221:R221,\">0\")-SUM(F221,H221)","v":0},{"$f":"IF(SUM(ADM!N221:R221)=ADM!S221,COUNTIF(ADM!N221:R221,\">0\"),IF(OR(SUM(ADM!F221:O221)=ADM!S221,SUM(ADM!G221:O221)=ADM!S221,SUM(ADM!H221:O221)=ADM!S221,SUM(ADM!I221:O221)=ADM!S221,SUM(ADM!J221:O221)=ADM!S221,SUM(ADM!K221:O221)=ADM!S221,SUM(ADM!L221:O221)=ADM!S221,SUM(ADM!M221:O221)=ADM!S221,SUM(ADM!N221:O221)=ADM!S221),0,COUNTIF(ADM!O221:R221,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF221,'School Resources'!AK221,'School Resources'!AP221,'School Resources'!AT221)","v":25.729350000000004},{"$f":"(F221*(1+Inputs!$D$39))+(G221*(1+Inputs!$D$40))+(H221*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E221=\"T\",J221<K221),K221-J221,0)","v":0}]
[{"$f":"ADM!A222","v":"1301000"},{"$f":"ADM!B222","v":"Natrona #1"},{"$f":"ADM!C222","v":"1301033"},{"$f":"ADM!D222","v":"Bar Nunn Elementary"},{"$f":"IF(VLOOKUP(A222,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N222=1,SUM(COUNTIF(ADM!F222:L222,\">0\")),SUM(COUNTIF(ADM!F222:K222,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F222:R222,\">0\")-SUM(F222,H222)","v":0},{"$f":"IF(SUM(ADM!N222:R222)=ADM!S222,COUNTIF(ADM!N222:R222,\">0\"),IF(OR(SUM(ADM!F222:O222)=ADM!S222,SUM(ADM!G222:O222)=ADM!S222,SUM(ADM!H222:O222)=ADM!S222,SUM(ADM!I222:O222)=ADM!S222,SUM(ADM!J222:O222)=ADM!S222,SUM(ADM!K222:O222)=ADM!S222,SUM(ADM!L222:O222)=ADM!S222,SUM(ADM!M222:O222)=ADM!S222,SUM(ADM!N222:O222)=ADM!S222),0,COUNTIF(ADM!O222:R222,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF222,'School Resources'!AK222,'School Resources'!AP222,'School Resources'!AT222)","v":17.263275},{"$f":"(F222*(1+Inputs!$D$39))+(G222*(1+Inputs!$D$40))+(H222*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E222=\"T\",J222<K222),K222-J222,0)","v":0}]
[{"$f":"ADM!A223","v":"1301000"},{"$f":"ADM!B223","v":"Natrona #1"},{"$f":"ADM!C223","v":"1301038"},{"$f":"ADM!D223","v":"Casper Classical Academy"},{"$f":"IF(VLOOKUP(A223,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N223=1,SUM(COUNTIF(ADM!F223:L223,\">0\")),SUM(COUNTIF(ADM!F223:K223,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F223:R223,\">0\")-SUM(F223,H223)","v":4},{"$f":"IF(SUM(ADM!N223:R223)=ADM!S223,COUNTIF(ADM!N223:R223,\">0\"),IF(OR(SUM(ADM!F223:O223)=ADM!S223,SUM(ADM!G223:O223)=ADM!S223,SUM(ADM!H223:O223)=ADM!S223,SUM(ADM!I223:O223)=ADM!S223,SUM(ADM!J223:O223)=ADM!S223,SUM(ADM!K223:O223)=ADM!S223,SUM(ADM!L223:O223)=ADM!S223,SUM(ADM!M223:O223)=ADM!S223,SUM(ADM!N223:O223)=ADM!S223),0,COUNTIF(ADM!O223:R223,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF223,'School Resources'!AK223,'School Resources'!AP223,'School Resources'!AT223)","v":22.905703333333332},{"$f":"(F223*(1+Inputs!$D$39))+(G223*(1+Inputs!$D$40))+(H223*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E223=\"T\",J223<K223),K223-J223,0)","v":0}]
[{"$f":"ADM!A224","v":"1301000"},{"$f":"ADM!B224","v":"Natrona #1"},{"$f":"ADM!C224","v":"1301039"},{"$f":"ADM!D224","v":"Summit Elementary School"},{"$f":"IF(VLOOKUP(A224,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N224=1,SUM(COUNTIF(ADM!F224:L224,\">0\")),SUM(COUNTIF(ADM!F224:K224,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F224:R224,\">0\")-SUM(F224,H224)","v":0},{"$f":"IF(SUM(ADM!N224:R224)=ADM!S224,COUNTIF(ADM!N224:R224,\">0\"),IF(OR(SUM(ADM!F224:O224)=ADM!S224,SUM(ADM!G224:O224)=ADM!S224,SUM(ADM!H224:O224)=ADM!S224,SUM(ADM!I224:O224)=ADM!S224,SUM(ADM!J224:O224)=ADM!S224,SUM(ADM!K224:O224)=ADM!S224,SUM(ADM!L224:O224)=ADM!S224,SUM(ADM!M224:O224)=ADM!S224,SUM(ADM!N224:O224)=ADM!S224),0,COUNTIF(ADM!O224:R224,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF224,'School Resources'!AK224,'School Resources'!AP224,'School Resources'!AT224)","v":26.97945},{"$f":"(F224*(1+Inputs!$D$39))+(G224*(1+Inputs!$D$40))+(H224*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E224=\"T\",J224<K224),K224-J224,0)","v":0}]
[{"$f":"ADM!A225","v":"1301000"},{"$f":"ADM!B225","v":"Natrona #1"},{"$f":"ADM!C225","v":"1301048"},{"$f":"ADM!D225","v":"Frontier Middle School"},{"$f":"IF(VLOOKUP(A225,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N225=1,SUM(COUNTIF(ADM!F225:L225,\">0\")),SUM(COUNTIF(ADM!F225:K225,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F225:R225,\">0\")-SUM(F225,H225)","v":3},{"$f":"IF(SUM(ADM!N225:R225)=ADM!S225,COUNTIF(ADM!N225:R225,\">0\"),IF(OR(SUM(ADM!F225:O225)=ADM!S225,SUM(ADM!G225:O225)=ADM!S225,SUM(ADM!H225:O225)=ADM!S225,SUM(ADM!I225:O225)=ADM!S225,SUM(ADM!J225:O225)=ADM!S225,SUM(ADM!K225:O225)=ADM!S225,SUM(ADM!L225:O225)=ADM!S225,SUM(ADM!M225:O225)=ADM!S225,SUM(ADM!N225:O225)=ADM!S225),0,COUNTIF(ADM!O225:R225,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF225,'School Resources'!AK225,'School Resources'!AP225,'School Resources'!AT225)","v":9.8617811111111102},{"$f":"(F225*(1+Inputs!$D$39))+(G225*(1+Inputs!$D$40))+(H225*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E225=\"T\",J225<K225),K225-J225,0)","v":0}]
[{"$f":"ADM!A226","v":"1301000"},{"$f":"ADM!B226","v":"Natrona #1"},{"$f":"ADM!C226","v":"1301049"},{"$f":"ADM!D226","v":"Midwest School"},{"$f":"IF(VLOOKUP(A226,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N226=1,SUM(COUNTIF(ADM!F226:L226,\">0\")),SUM(COUNTIF(ADM!F226:K226,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F226:R226,\">0\")-SUM(F226,H226)","v":3},{"$f":"IF(SUM(ADM!N226:R226)=ADM!S226,COUNTIF(ADM!N226:R226,\">0\"),IF(OR(SUM(ADM!F226:O226)=ADM!S226,SUM(ADM!G226:O226)=ADM!S226,SUM(ADM!H226:O226)=ADM!S226,SUM(ADM!I226:O226)=ADM!S226,SUM(ADM!J226:O226)=ADM!S226,SUM(ADM!K226:O226)=ADM!S226,SUM(ADM!L226:O226)=ADM!S226,SUM(ADM!M226:O226)=ADM!S226,SUM(ADM!N226:O226)=ADM!S226),0,COUNTIF(ADM!O226:R226,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF226,'School Resources'!AK226,'School Resources'!AP226,'School Resources'!AT226)","v":22.798285714285715},{"$f":"(F226*(1+Inputs!$D$39))+(G226*(1+Inputs!$D$40))+(H226*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E226=\"T\",J226<K226),K226-J226,0)","v":0}]
[{"$f":"ADM!A227","v":"1301000"},{"$f":"ADM!B227","v":"Natrona #1"},{"$f":"ADM!C227","v":"1301050"},{"$f":"ADM!D227","v":"C Y Junior High School"},{"$f":"IF(VLOOKUP(A227,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N227=1,SUM(COUNTIF(ADM!F227:L227,\">0\")),SUM(COUNTIF(ADM!F227:K227,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F227:R227,\">0\")-SUM(F227,H227)","v":3},{"$f":"IF(SUM(ADM!N227:R227)=ADM!S227,COUNTIF(ADM!N227:R227,\">0\"),IF(OR(SUM(ADM!F227:O227)=ADM!S227,SUM(ADM!G227:O227)=ADM!S227,SUM(ADM!H227:O227)=ADM!S227,SUM(ADM!I227:O227)=ADM!S227,SUM(ADM!J227:O227)=ADM!S227,SUM(ADM!K227:O227)=ADM!S227,SUM(ADM!L227:O227)=ADM!S227,SUM(ADM!M227:O227)=ADM!S227,SUM(ADM!N227:O227)=ADM!S227),0,COUNTIF(ADM!O227:R227,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF227,'School Resources'!AK227,'School Resources'!AP227,'School Resources'!AT227)","v":47.326276666666665},{"$f":"(F227*(1+Inputs!$D$39))+(G227*(1+Inputs!$D$40))+(H227*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E227=\"T\",J227<K227),K227-J227,0)","v":0}]
[{"$f":"ADM!A228","v":"1301000"},{"$f":"ADM!B228","v":"Natrona #1"},{"$f":"ADM!C228","v":"1301051"},{"$f":"ADM!D228","v":"Dean Morgan Junior High School"},{"$f":"IF(VLOOKUP(A228,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N228=1,SUM(COUNTIF(ADM!F228:L228,\">0\")),SUM(COUNTIF(ADM!F228:K228,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F228:R228,\">0\")-SUM(F228,H228)","v":3},{"$f":"IF(SUM(ADM!N228:R228)=ADM!S228,COUNTIF(ADM!N228:R228,\">0\"),IF(OR(SUM(ADM!F228:O228)=ADM!S228,SUM(ADM!G228:O228)=ADM!S228,SUM(ADM!H228:O228)=ADM!S228,SUM(ADM!I228:O228)=ADM!S228,SUM(ADM!J228:O228)=ADM!S228,SUM(ADM!K228:O228)=ADM!S228,SUM(ADM!L228:O228)=ADM!S228,SUM(ADM!M228:O228)=ADM!S228,SUM(ADM!N228:O228)=ADM!S228),0,COUNTIF(ADM!O228:R228,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF228,'School Resources'!AK228,'School Resources'!AP228,'School Resources'!AT228)","v":52.98283},{"$f":"(F228*(1+Inputs!$D$39))+(G228*(1+Inputs!$D$40))+(H228*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E228=\"T\",J228<K228),K228-J228,0)","v":0}]
[{"$f":"ADM!A229","v":"1301000"},{"$f":"ADM!B229","v":"Natrona #1"},{"$f":"ADM!C229","v":"1301054"},{"$f":"ADM!D229","v":"Centennial Junior High School"},{"$f":"IF(VLOOKUP(A229,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N229=1,SUM(COUNTIF(ADM!F229:L229,\">0\")),SUM(COUNTIF(ADM!F229:K229,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F229:R229,\">0\")-SUM(F229,H229)","v":3},{"$f":"IF(SUM(ADM!N229:R229)=ADM!S229,COUNTIF(ADM!N229:R229,\">0\"),IF(OR(SUM(ADM!F229:O229)=ADM!S229,SUM(ADM!G229:O229)=ADM!S229,SUM(ADM!H229:O229)=ADM!S229,SUM(ADM!I229:O229)=ADM!S229,SUM(ADM!J229:O229)=ADM!S229,SUM(ADM!K229:O229)=ADM!S229,SUM(ADM!L229:O229)=ADM!S229,SUM(ADM!M229:O229)=ADM!S229,SUM(ADM!N229:O229)=ADM!S229),0,COUNTIF(ADM!O229:R229,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF229,'School Resources'!AK229,'School Resources'!AP229,'School Resources'!AT229)","v":40.019953333333333},{"$f":"(F229*(1+Inputs!$D$39))+(G229*(1+Inputs!$D$40))+(H229*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E229=\"T\",J229<K229),K229-J229,0)","v":0}]
[{"$f":"ADM!A230","v":"1301000"},{"$f":"ADM!B230","v":"Natrona #1"},{"$f":"ADM!C230","v":"1301055"},{"$f":"ADM!D230","v":"Kelly Walsh High School"},{"$f":"IF(VLOOKUP(A230,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N230=1,SUM(COUNTIF(ADM!F230:L230,\">0\")),SUM(COUNTIF(ADM!F230:K230,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F230:R230,\">0\")-SUM(F230,H230)","v":0},{"$f":"IF(SUM(ADM!N230:R230)=ADM!S230,COUNTIF(ADM!N230:R230,\">0\"),IF(OR(SUM(ADM!F230:O230)=ADM!S230,SUM(ADM!G230:O230)=ADM!S230,SUM(ADM!H230:O230)=ADM!S230,SUM(ADM!I230:O230)=ADM!S230,SUM(ADM!J230:O230)=ADM!S230,SUM(ADM!K230:O230)=ADM!S230,SUM(ADM!L230:O230)=ADM!S230,SUM(ADM!M230:O230)=ADM!S230,SUM(ADM!N230:O230)=ADM!S230),0,COUNTIF(ADM!O230:R230,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF230,'School Resources'!AK230,'School Resources'!AP230,'School Resources'!AT230)","v":103.53839571428573},{"$f":"(F230*(1+Inputs!$D$39))+(G230*(1+Inputs!$D$40))+(H230*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E230=\"T\",J230<K230),K230-J230,0)","v":0}]
[{"$f":"ADM!A231","v":"1301000"},{"$f":"ADM!B231","v":"Natrona #1"},{"$f":"ADM!C231","v":"1301057"},{"$f":"ADM!D231","v":"Natrona County High School"},{"$f":"IF(VLOOKUP(A231,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N231=1,SUM(COUNTIF(ADM!F231:L231,\">0\")),SUM(COUNTIF(ADM!F231:K231,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F231:R231,\">0\")-SUM(F231,H231)","v":0},{"$f":"IF(SUM(ADM!N231:R231)=ADM!S231,COUNTIF(ADM!N231:R231,\">0\"),IF(OR(SUM(ADM!F231:O231)=ADM!S231,SUM(ADM!G231:O231)=ADM!S231,SUM(ADM!H231:O231)=ADM!S231,SUM(ADM!I231:O231)=ADM!S231,SUM(ADM!J231:O231)=ADM!S231,SUM(ADM!K231:O231)=ADM!S231,SUM(ADM!L231:O231)=ADM!S231,SUM(ADM!M231:O231)=ADM!S231,SUM(ADM!N231:O231)=ADM!S231),0,COUNTIF(ADM!O231:R231,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF231,'School Resources'!AK231,'School Resources'!AP231,'School Resources'!AT231)","v":111.75306587301586},{"$f":"(F231*(1+Inputs!$D$39))+(G231*(1+Inputs!$D$40))+(H231*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E231=\"T\",J231<K231),K231-J231,0)","v":0}]
[{"$f":"ADM!A232","v":"1301000"},{"$f":"ADM!B232","v":"Natrona #1"},{"$f":"ADM!C232","v":"1301058"},{"$f":"ADM!D232","v":"Roosevelt High School"},{"$f":"IF(VLOOKUP(A232,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N232=1,SUM(COUNTIF(ADM!F232:L232,\">0\")),SUM(COUNTIF(ADM!F232:K232,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F232:R232,\">0\")-SUM(F232,H232)","v":0},{"$f":"IF(SUM(ADM!N232:R232)=ADM!S232,COUNTIF(ADM!N232:R232,\">0\"),IF(OR(SUM(ADM!F232:O232)=ADM!S232,SUM(ADM!G232:O232)=ADM!S232,SUM(ADM!H232:O232)=ADM!S232,SUM(ADM!I232:O232)=ADM!S232,SUM(ADM!J232:O232)=ADM!S232,SUM(ADM!K232:O232)=ADM!S232,SUM(ADM!L232:O232)=ADM!S232,SUM(ADM!M232:O232)=ADM!S232,SUM(ADM!N232:O232)=ADM!S232),0,COUNTIF(ADM!O232:R232,\">0\")))","v":5},5,{"$f":"SUM('School Resources'!AF232,'School Resources'!AK232,'School Resources'!AP232,'School Resources'!AT232)","v":21.336047619047616},{"$f":"(F232*(1+Inputs!$D$39))+(G232*(1+Inputs!$D$40))+(H232*(1+Inputs!$D$41))","v":6.65},{"$f":"IF(AND(Inputs!$D$106=2,E232=\"T\",J232<K232),K232-J232,0)","v":0}]
[{"$f":"ADM!A233","v":"1401000"},{"$f":"ADM!B233","v":"Niobrara #1"},{"$f":"ADM!C233","v":"1401003"},{"$f":"ADM!D233","v":"Lance Creek Elementary"},{"$f":"IF(VLOOKUP(A233,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N233=1,SUM(COUNTIF(ADM!F233:L233,\">0\")),SUM(COUNTIF(ADM!F233:K233,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F233:R233,\">0\")-SUM(F233,H233)","v":2},{"$f":"IF(SUM(ADM!N233:R233)=ADM!S233,COUNTIF(ADM!N233:R233,\">0\"),IF(OR(SUM(ADM!F233:O233)=ADM!S233,SUM(ADM!G233:O233)=ADM!S233,SUM(ADM!H233:O233)=ADM!S233,SUM(ADM!I233:O233)=ADM!S233,SUM(ADM!J233:O233)=ADM!S233,SUM(ADM!K233:O233)=ADM!S233,SUM(ADM!L233:O233)=ADM!S233,SUM(ADM!M233:O233)=ADM!S233,SUM(ADM!N233:O233)=ADM!S233),0,COUNTIF(ADM!O233:R233,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF233,'School Resources'!AK233,'School Resources'!AP233,'School Resources'!AT233)","v":3.5243333333333338},{"$f":"(F233*(1+Inputs!$D$39))+(G233*(1+Inputs!$D$40))+(H233*(1+Inputs!$D$41))","v":8.66},{"$f":"IF(AND(Inputs!$D$106=2,E233=\"T\",J233<K233),K233-J233,0)","v":0}]
[{"$f":"ADM!A234","v":"1401000"},{"$f":"ADM!B234","v":"Niobrara #1"},{"$f":"ADM!C234","v":"1401004"},{"$f":"ADM!D234","v":"Lusk Elementary"},{"$f":"IF(VLOOKUP(A234,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N234=1,SUM(COUNTIF(ADM!F234:L234,\">0\")),SUM(COUNTIF(ADM!F234:K234,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F234:R234,\">0\")-SUM(F234,H234)","v":0},{"$f":"IF(SUM(ADM!N234:R234)=ADM!S234,COUNTIF(ADM!N234:R234,\">0\"),IF(OR(SUM(ADM!F234:O234)=ADM!S234,SUM(ADM!G234:O234)=ADM!S234,SUM(ADM!H234:O234)=ADM!S234,SUM(ADM!I234:O234)=ADM!S234,SUM(ADM!J234:O234)=ADM!S234,SUM(ADM!K234:O234)=ADM!S234,SUM(ADM!L234:O234)=ADM!S234,SUM(ADM!M234:O234)=ADM!S234,SUM(ADM!N234:O234)=ADM!S234),0,COUNTIF(ADM!O234:R234,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF234,'School Resources'!AK234,'School Resources'!AP234,'School Resources'!AT234)","v":26.779950000000003},{"$f":"(F234*(1+Inputs!$D$39))+(G234*(1+Inputs!$D$40))+(H234*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E234=\"T\",J234<K234),K234-J234,0)","v":0}]
[{"$f":"ADM!A235","v":"1401000"},{"$f":"ADM!B235","v":"Niobrara #1"},{"$f":"ADM!C235","v":"1401050"},{"$f":"ADM!D235","v":"Lusk Middle School"},{"$f":"IF(VLOOKUP(A235,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N235=1,SUM(COUNTIF(ADM!F235:L235,\">0\")),SUM(COUNTIF(ADM!F235:K235,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F235:R235,\">0\")-SUM(F235,H235)","v":3},{"$f":"IF(SUM(ADM!N235:R235)=ADM!S235,COUNTIF(ADM!N235:R235,\">0\"),IF(OR(SUM(ADM!F235:O235)=ADM!S235,SUM(ADM!G235:O235)=ADM!S235,SUM(ADM!H235:O235)=ADM!S235,SUM(ADM!I235:O235)=ADM!S235,SUM(ADM!J235:O235)=ADM!S235,SUM(ADM!K235:O235)=ADM!S235,SUM(ADM!L235:O235)=ADM!S235,SUM(ADM!M235:O235)=ADM!S235,SUM(ADM!N235:O235)=ADM!S235),0,COUNTIF(ADM!O235:R235,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF235,'School Resources'!AK235,'School Resources'!AP235,'School Resources'!AT235)","v":15.385503333333336},{"$f":"(F235*(1+Inputs!$D$39))+(G235*(1+Inputs!$D$40))+(H235*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E235=\"T\",J235<K235),K235-J235,0)","v":0}]
[{"$f":"ADM!A236","v":"1401000"},{"$f":"ADM!B236","v":"Niobrara #1"},{"$f":"ADM!C236","v":"1401055"},{"$f":"ADM!D236","v":"Niobrara County High School"},{"$f":"IF(VLOOKUP(A236,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N236=1,SUM(COUNTIF(ADM!F236:L236,\">0\")),SUM(COUNTIF(ADM!F236:K236,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F236:R236,\">0\")-SUM(F236,H236)","v":0},{"$f":"IF(SUM(ADM!N236:R236)=ADM!S236,COUNTIF(ADM!N236:R236,\">0\"),IF(OR(SUM(ADM!F236:O236)=ADM!S236,SUM(ADM!G236:O236)=ADM!S236,SUM(ADM!H236:O236)=ADM!S236,SUM(ADM!I236:O236)=ADM!S236,SUM(ADM!J236:O236)=ADM!S236,SUM(ADM!K236:O236)=ADM!S236,SUM(ADM!L236:O236)=ADM!S236,SUM(ADM!M236:O236)=ADM!S236,SUM(ADM!N236:O236)=ADM!S236),0,COUNTIF(ADM!O236:R236,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF236,'School Resources'!AK236,'School Resources'!AP236,'School Resources'!AT236)","v":19.945271904761903},{"$f":"(F236*(1+Inputs!$D$39))+(G236*(1+Inputs!$D$40))+(H236*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E236=\"T\",J236<K236),K236-J236,0)","v":0}]
[{"$f":"ADM!A237","v":"1501000"},{"$f":"ADM!B237","v":"Park #1"},{"$f":"ADM!C237","v":"1501001"},{"$f":"ADM!D237","v":"Clark Elementary"},{"$f":"IF(VLOOKUP(A237,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N237=1,SUM(COUNTIF(ADM!F237:L237,\">0\")),SUM(COUNTIF(ADM!F237:K237,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F237:R237,\">0\")-SUM(F237,H237)","v":0},{"$f":"IF(SUM(ADM!N237:R237)=ADM!S237,COUNTIF(ADM!N237:R237,\">0\"),IF(OR(SUM(ADM!F237:O237)=ADM!S237,SUM(ADM!G237:O237)=ADM!S237,SUM(ADM!H237:O237)=ADM!S237,SUM(ADM!I237:O237)=ADM!S237,SUM(ADM!J237:O237)=ADM!S237,SUM(ADM!K237:O237)=ADM!S237,SUM(ADM!L237:O237)=ADM!S237,SUM(ADM!M237:O237)=ADM!S237,SUM(ADM!N237:O237)=ADM!S237),0,COUNTIF(ADM!O237:R237,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF237,'School Resources'!AK237,'School Resources'!AP237,'School Resources'!AT237)","v":1.7251428571428573},{"$f":"(F237*(1+Inputs!$D$39))+(G237*(1+Inputs!$D$40))+(H237*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E237=\"T\",J237<K237),K237-J237,0)","v":0}]
[{"$f":"ADM!A238","v":"1501000"},{"$f":"ADM!B238","v":"Park #1"},{"$f":"ADM!C238","v":"1501002"},{"$f":"ADM!D238","v":"Parkside Elementary"},{"$f":"IF(VLOOKUP(A238,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N238=1,SUM(COUNTIF(ADM!F238:L238,\">0\")),SUM(COUNTIF(ADM!F238:K238,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F238:R238,\">0\")-SUM(F238,H238)","v":0},{"$f":"IF(SUM(ADM!N238:R238)=ADM!S238,COUNTIF(ADM!N238:R238,\">0\"),IF(OR(SUM(ADM!F238:O238)=ADM!S238,SUM(ADM!G238:O238)=ADM!S238,SUM(ADM!H238:O238)=ADM!S238,SUM(ADM!I238:O238)=ADM!S238,SUM(ADM!J238:O238)=ADM!S238,SUM(ADM!K238:O238)=ADM!S238,SUM(ADM!L238:O238)=ADM!S238,SUM(ADM!M238:O238)=ADM!S238,SUM(ADM!N238:O238)=ADM!S238),0,COUNTIF(ADM!O238:R238,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF238,'School Resources'!AK238,'School Resources'!AP238,'School Resources'!AT238)","v":16.483750000000001},{"$f":"(F238*(1+Inputs!$D$39))+(G238*(1+Inputs!$D$40))+(H238*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E238=\"T\",J238<K238),K238-J238,0)","v":0}]
[{"$f":"ADM!A239","v":"1501000"},{"$f":"ADM!B239","v":"Park #1"},{"$f":"ADM!C239","v":"1501003"},{"$f":"ADM!D239","v":"Southside Elementary"},{"$f":"IF(VLOOKUP(A239,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N239=1,SUM(COUNTIF(ADM!F239:L239,\">0\")),SUM(COUNTIF(ADM!F239:K239,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F239:R239,\">0\")-SUM(F239,H239)","v":0},{"$f":"IF(SUM(ADM!N239:R239)=ADM!S239,COUNTIF(ADM!N239:R239,\">0\"),IF(OR(SUM(ADM!F239:O239)=ADM!S239,SUM(ADM!G239:O239)=ADM!S239,SUM(ADM!H239:O239)=ADM!S239,SUM(ADM!I239:O239)=ADM!S239,SUM(ADM!J239:O239)=ADM!S239,SUM(ADM!K239:O239)=ADM!S239,SUM(ADM!L239:O239)=ADM!S239,SUM(ADM!M239:O239)=ADM!S239,SUM(ADM!N239:O239)=ADM!S239),0,COUNTIF(ADM!O239:R239,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF239,'School Resources'!AK239,'School Resources'!AP239,'School Resources'!AT239)","v":23.966225000000001},{"$f":"(F239*(1+Inputs!$D$39))+(G239*(1+Inputs!$D$40))+(H239*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E239=\"T\",J239<K239),K239-J239,0)","v":0}]
[{"$f":"ADM!A240","v":"1501000"},{"$f":"ADM!B240","v":"Park #1"},{"$f":"ADM!C240","v":"1501004"},{"$f":"ADM!D240","v":"Westside Elementary"},{"$f":"IF(VLOOKUP(A240,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N240=1,SUM(COUNTIF(ADM!F240:L240,\">0\")),SUM(COUNTIF(ADM!F240:K240,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F240:R240,\">0\")-SUM(F240,H240)","v":0},{"$f":"IF(SUM(ADM!N240:R240)=ADM!S240,COUNTIF(ADM!N240:R240,\">0\"),IF(OR(SUM(ADM!F240:O240)=ADM!S240,SUM(ADM!G240:O240)=ADM!S240,SUM(ADM!H240:O240)=ADM!S240,SUM(ADM!I240:O240)=ADM!S240,SUM(ADM!J240:O240)=ADM!S240,SUM(ADM!K240:O240)=ADM!S240,SUM(ADM!L240:O240)=ADM!S240,SUM(ADM!M240:O240)=ADM!S240,SUM(ADM!N240:O240)=ADM!S240),0,COUNTIF(ADM!O240:R240,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF240,'School Resources'!AK240,'School Resources'!AP240,'School Resources'!AT240)","v":23.768174999999999},{"$f":"(F240*(1+Inputs!$D$39))+(G240*(1+Inputs!$D$40))+(H240*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E240=\"T\",J240<K240),K240-J240,0)","v":0}]
[{"$f":"ADM!A241","v":"1501000"},{"$f":"ADM!B241","v":"Park #1"},{"$f":"ADM!C241","v":"1501050"},{"$f":"ADM!D241","v":"Powell Middle School"},{"$f":"IF(VLOOKUP(A241,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N241=1,SUM(COUNTIF(ADM!F241:L241,\">0\")),SUM(COUNTIF(ADM!F241:K241,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F241:R241,\">0\")-SUM(F241,H241)","v":3},{"$f":"IF(SUM(ADM!N241:R241)=ADM!S241,COUNTIF(ADM!N241:R241,\">0\"),IF(OR(SUM(ADM!F241:O241)=ADM!S241,SUM(ADM!G241:O241)=ADM!S241,SUM(ADM!H241:O241)=ADM!S241,SUM(ADM!I241:O241)=ADM!S241,SUM(ADM!J241:O241)=ADM!S241,SUM(ADM!K241:O241)=ADM!S241,SUM(ADM!L241:O241)=ADM!S241,SUM(ADM!M241:O241)=ADM!S241,SUM(ADM!N241:O241)=ADM!S241),0,COUNTIF(ADM!O241:R241,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF241,'School Resources'!AK241,'School Resources'!AP241,'School Resources'!AT241)","v":24.129873333333332},{"$f":"(F241*(1+Inputs!$D$39))+(G241*(1+Inputs!$D$40))+(H241*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E241=\"T\",J241<K241),K241-J241,0)","v":0}]
[{"$f":"ADM!A242","v":"1501000"},{"$f":"ADM!B242","v":"Park #1"},{"$f":"ADM!C242","v":"1501055"},{"$f":"ADM!D242","v":"Powell High School"},{"$f":"IF(VLOOKUP(A242,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N242=1,SUM(COUNTIF(ADM!F242:L242,\">0\")),SUM(COUNTIF(ADM!F242:K242,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F242:R242,\">0\")-SUM(F242,H242)","v":0},{"$f":"IF(SUM(ADM!N242:R242)=ADM!S242,COUNTIF(ADM!N242:R242,\">0\"),IF(OR(SUM(ADM!F242:O242)=ADM!S242,SUM(ADM!G242:O242)=ADM!S242,SUM(ADM!H242:O242)=ADM!S242,SUM(ADM!I242:O242)=ADM!S242,SUM(ADM!J242:O242)=ADM!S242,SUM(ADM!K242:O242)=ADM!S242,SUM(ADM!L242:O242)=ADM!S242,SUM(ADM!M242:O242)=ADM!S242,SUM(ADM!N242:O242)=ADM!S242),0,COUNTIF(ADM!O242:R242,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF242,'School Resources'!AK242,'School Resources'!AP242,'School Resources'!AT242)","v":29.28397},{"$f":"(F242*(1+Inputs!$D$39))+(G242*(1+Inputs!$D$40))+(H242*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E242=\"T\",J242<K242),K242-J242,0)","v":0}]
[{"$f":"ADM!A243","v":"1501000"},{"$f":"ADM!B243","v":"Park #1"},{"$f":"ADM!C243","v":"1501056"},{"$f":"ADM!D243","v":"Shoshone Learning Center"},{"$f":"IF(VLOOKUP(A243,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N243=1,SUM(COUNTIF(ADM!F243:L243,\">0\")),SUM(COUNTIF(ADM!F243:K243,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F243:R243,\">0\")-SUM(F243,H243)","v":0},{"$f":"IF(SUM(ADM!N243:R243)=ADM!S243,COUNTIF(ADM!N243:R243,\">0\"),IF(OR(SUM(ADM!F243:O243)=ADM!S243,SUM(ADM!G243:O243)=ADM!S243,SUM(ADM!H243:O243)=ADM!S243,SUM(ADM!I243:O243)=ADM!S243,SUM(ADM!J243:O243)=ADM!S243,SUM(ADM!K243:O243)=ADM!S243,SUM(ADM!L243:O243)=ADM!S243,SUM(ADM!M243:O243)=ADM!S243,SUM(ADM!N243:O243)=ADM!S243),0,COUNTIF(ADM!O243:R243,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF243,'School Resources'!AK243,'School Resources'!AP243,'School Resources'!AT243)","v":1.679},{"$f":"(F243*(1+Inputs!$D$39))+(G243*(1+Inputs!$D$40))+(H243*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E243=\"T\",J243<K243),K243-J243,0)","v":0}]
[{"$f":"ADM!A244","v":"1506000"},{"$f":"ADM!B244","v":"Park #6"},{"$f":"ADM!C244","v":"1506001"},{"$f":"ADM!D244","v":"Eastside Elementary"},{"$f":"IF(VLOOKUP(A244,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N244=1,SUM(COUNTIF(ADM!F244:L244,\">0\")),SUM(COUNTIF(ADM!F244:K244,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F244:R244,\">0\")-SUM(F244,H244)","v":0},{"$f":"IF(SUM(ADM!N244:R244)=ADM!S244,COUNTIF(ADM!N244:R244,\">0\"),IF(OR(SUM(ADM!F244:O244)=ADM!S244,SUM(ADM!G244:O244)=ADM!S244,SUM(ADM!H244:O244)=ADM!S244,SUM(ADM!I244:O244)=ADM!S244,SUM(ADM!J244:O244)=ADM!S244,SUM(ADM!K244:O244)=ADM!S244,SUM(ADM!L244:O244)=ADM!S244,SUM(ADM!M244:O244)=ADM!S244,SUM(ADM!N244:O244)=ADM!S244),0,COUNTIF(ADM!O244:R244,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF244,'School Resources'!AK244,'School Resources'!AP244,'School Resources'!AT244)","v":22.540599999999998},{"$f":"(F244*(1+Inputs!$D$39))+(G244*(1+Inputs!$D$40))+(H244*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E244=\"T\",J244<K244),K244-J244,0)","v":0}]
[{"$f":"ADM!A245","v":"1506000"},{"$f":"ADM!B245","v":"Park #6"},{"$f":"ADM!C245","v":"1506002"},{"$f":"ADM!D245","v":"Sunset Elementary"},{"$f":"IF(VLOOKUP(A245,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N245=1,SUM(COUNTIF(ADM!F245:L245,\">0\")),SUM(COUNTIF(ADM!F245:K245,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F245:R245,\">0\")-SUM(F245,H245)","v":0},{"$f":"IF(SUM(ADM!N245:R245)=ADM!S245,COUNTIF(ADM!N245:R245,\">0\"),IF(OR(SUM(ADM!F245:O245)=ADM!S245,SUM(ADM!G245:O245)=ADM!S245,SUM(ADM!H245:O245)=ADM!S245,SUM(ADM!I245:O245)=ADM!S245,SUM(ADM!J245:O245)=ADM!S245,SUM(ADM!K245:O245)=ADM!S245,SUM(ADM!L245:O245)=ADM!S245,SUM(ADM!M245:O245)=ADM!S245,SUM(ADM!N245:O245)=ADM!S245),0,COUNTIF(ADM!O245:R245,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF245,'School Resources'!AK245,'School Resources'!AP245,'School Resources'!AT245)","v":24.018699999999999},{"$f":"(F245*(1+Inputs!$D$39))+(G245*(1+Inputs!$D$40))+(H245*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E245=\"T\",J245<K245),K245-J245,0)","v":0}]
[{"$f":"ADM!A246","v":"1506000"},{"$f":"ADM!B246","v":"Park #6"},{"$f":"ADM!C246","v":"1506003"},{"$f":"ADM!D246","v":"Valley Elementary"},{"$f":"IF(VLOOKUP(A246,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N246=1,SUM(COUNTIF(ADM!F246:L246,\">0\")),SUM(COUNTIF(ADM!F246:K246,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F246:R246,\">0\")-SUM(F246,H246)","v":0},{"$f":"IF(SUM(ADM!N246:R246)=ADM!S246,COUNTIF(ADM!N246:R246,\">0\"),IF(OR(SUM(ADM!F246:O246)=ADM!S246,SUM(ADM!G246:O246)=ADM!S246,SUM(ADM!H246:O246)=ADM!S246,SUM(ADM!I246:O246)=ADM!S246,SUM(ADM!J246:O246)=ADM!S246,SUM(ADM!K246:O246)=ADM!S246,SUM(ADM!L246:O246)=ADM!S246,SUM(ADM!M246:O246)=ADM!S246,SUM(ADM!N246:O246)=ADM!S246),0,COUNTIF(ADM!O246:R246,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF246,'School Resources'!AK246,'School Resources'!AP246,'School Resources'!AT246)","v":1},{"$f":"(F246*(1+Inputs!$D$39))+(G246*(1+Inputs!$D$40))+(H246*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E246=\"T\",J246<K246),K246-J246,0)","v":0}]
[{"$f":"ADM!A247","v":"1506000"},{"$f":"ADM!B247","v":"Park #6"},{"$f":"ADM!C247","v":"1506004"},{"$f":"ADM!D247","v":"Wapiti Elementary"},{"$f":"IF(VLOOKUP(A247,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N247=1,SUM(COUNTIF(ADM!F247:L247,\">0\")),SUM(COUNTIF(ADM!F247:K247,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F247:R247,\">0\")-SUM(F247,H247)","v":0},{"$f":"IF(SUM(ADM!N247:R247)=ADM!S247,COUNTIF(ADM!N247:R247,\">0\"),IF(OR(SUM(ADM!F247:O247)=ADM!S247,SUM(ADM!G247:O247)=ADM!S247,SUM(ADM!H247:O247)=ADM!S247,SUM(ADM!I247:O247)=ADM!S247,SUM(ADM!J247:O247)=ADM!S247,SUM(ADM!K247:O247)=ADM!S247,SUM(ADM!L247:O247)=ADM!S247,SUM(ADM!M247:O247)=ADM!S247,SUM(ADM!N247:O247)=ADM!S247),0,COUNTIF(ADM!O247:R247,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF247,'School Resources'!AK247,'School Resources'!AP247,'School Resources'!AT247)","v":2.5019999999999998},{"$f":"(F247*(1+Inputs!$D$39))+(G247*(1+Inputs!$D$40))+(H247*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E247=\"T\",J247<K247),K247-J247,0)","v":0}]
[{"$f":"ADM!A248","v":"1506000"},{"$f":"ADM!B248","v":"Park #6"},{"$f":"ADM!C248","v":"1506005"},{"$f":"ADM!D248","v":"Glenn Livingston Elementary"},{"$f":"IF(VLOOKUP(A248,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N248=1,SUM(COUNTIF(ADM!F248:L248,\">0\")),SUM(COUNTIF(ADM!F248:K248,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F248:R248,\">0\")-SUM(F248,H248)","v":0},{"$f":"IF(SUM(ADM!N248:R248)=ADM!S248,COUNTIF(ADM!N248:R248,\">0\"),IF(OR(SUM(ADM!F248:O248)=ADM!S248,SUM(ADM!G248:O248)=ADM!S248,SUM(ADM!H248:O248)=ADM!S248,SUM(ADM!I248:O248)=ADM!S248,SUM(ADM!J248:O248)=ADM!S248,SUM(ADM!K248:O248)=ADM!S248,SUM(ADM!L248:O248)=ADM!S248,SUM(ADM!M248:O248)=ADM!S248,SUM(ADM!N248:O248)=ADM!S248),0,COUNTIF(ADM!O248:R248,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF248,'School Resources'!AK248,'School Resources'!AP248,'School Resources'!AT248)","v":25.335450000000002},{"$f":"(F248*(1+Inputs!$D$39))+(G248*(1+Inputs!$D$40))+(H248*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E248=\"T\",J248<K248),K248-J248,0)","v":0}]
[{"$f":"ADM!A249","v":"1506000"},{"$f":"ADM!B249","v":"Park #6"},{"$f":"ADM!C249","v":"1506050"},{"$f":"ADM!D249","v":"Cody Middle School"},{"$f":"IF(VLOOKUP(A249,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N249=1,SUM(COUNTIF(ADM!F249:L249,\">0\")),SUM(COUNTIF(ADM!F249:K249,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F249:R249,\">0\")-SUM(F249,H249)","v":3},{"$f":"IF(SUM(ADM!N249:R249)=ADM!S249,COUNTIF(ADM!N249:R249,\">0\"),IF(OR(SUM(ADM!F249:O249)=ADM!S249,SUM(ADM!G249:O249)=ADM!S249,SUM(ADM!H249:O249)=ADM!S249,SUM(ADM!I249:O249)=ADM!S249,SUM(ADM!J249:O249)=ADM!S249,SUM(ADM!K249:O249)=ADM!S249,SUM(ADM!L249:O249)=ADM!S249,SUM(ADM!M249:O249)=ADM!S249,SUM(ADM!N249:O249)=ADM!S249),0,COUNTIF(ADM!O249:R249,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF249,'School Resources'!AK249,'School Resources'!AP249,'School Resources'!AT249)","v":30.109996666666667},{"$f":"(F249*(1+Inputs!$D$39))+(G249*(1+Inputs!$D$40))+(H249*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E249=\"T\",J249<K249),K249-J249,0)","v":0}]
[{"$f":"ADM!A250","v":"1506000"},{"$f":"ADM!B250","v":"Park #6"},{"$f":"ADM!C250","v":"1506055"},{"$f":"ADM!D250","v":"Cody High School"},{"$f":"IF(VLOOKUP(A250,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N250=1,SUM(COUNTIF(ADM!F250:L250,\">0\")),SUM(COUNTIF(ADM!F250:K250,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F250:R250,\">0\")-SUM(F250,H250)","v":0},{"$f":"IF(SUM(ADM!N250:R250)=ADM!S250,COUNTIF(ADM!N250:R250,\">0\"),IF(OR(SUM(ADM!F250:O250)=ADM!S250,SUM(ADM!G250:O250)=ADM!S250,SUM(ADM!H250:O250)=ADM!S250,SUM(ADM!I250:O250)=ADM!S250,SUM(ADM!J250:O250)=ADM!S250,SUM(ADM!K250:O250)=ADM!S250,SUM(ADM!L250:O250)=ADM!S250,SUM(ADM!M250:O250)=ADM!S250,SUM(ADM!N250:O250)=ADM!S250),0,COUNTIF(ADM!O250:R250,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF250,'School Resources'!AK250,'School Resources'!AP250,'School Resources'!AT250)","v":44.024969523809524},{"$f":"(F250*(1+Inputs!$D$39))+(G250*(1+Inputs!$D$40))+(H250*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E250=\"T\",J250<K250),K250-J250,0)","v":0}]
[{"$f":"ADM!A251","v":"1516000"},{"$f":"ADM!B251","v":"Park #16"},{"$f":"ADM!C251","v":"1516049"},{"$f":"ADM!D251","v":"Meeteetse School"},{"$f":"IF(VLOOKUP(A251,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N251=1,SUM(COUNTIF(ADM!F251:L251,\">0\")),SUM(COUNTIF(ADM!F251:K251,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F251:R251,\">0\")-SUM(F251,H251)","v":3},{"$f":"IF(SUM(ADM!N251:R251)=ADM!S251,COUNTIF(ADM!N251:R251,\">0\"),IF(OR(SUM(ADM!F251:O251)=ADM!S251,SUM(ADM!G251:O251)=ADM!S251,SUM(ADM!H251:O251)=ADM!S251,SUM(ADM!I251:O251)=ADM!S251,SUM(ADM!J251:O251)=ADM!S251,SUM(ADM!K251:O251)=ADM!S251,SUM(ADM!L251:O251)=ADM!S251,SUM(ADM!M251:O251)=ADM!S251,SUM(ADM!N251:O251)=ADM!S251),0,COUNTIF(ADM!O251:R251,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF251,'School Resources'!AK251,'School Resources'!AP251,'School Resources'!AT251)","v":15.282047619047619},{"$f":"(F251*(1+Inputs!$D$39))+(G251*(1+Inputs!$D$40))+(H251*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E251=\"T\",J251<K251),K251-J251,0)","v":1.2279523809523791}]
[{"$f":"ADM!A252","v":"1601000"},{"$f":"ADM!B252","v":"Platte #1"},{"$f":"ADM!C252","v":"1601001"},{"$f":"ADM!D252","v":"Chugwater Elementary"},{"$f":"IF(VLOOKUP(A252,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N252=1,SUM(COUNTIF(ADM!F252:L252,\">0\")),SUM(COUNTIF(ADM!F252:K252,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F252:R252,\">0\")-SUM(F252,H252)","v":0},{"$f":"IF(SUM(ADM!N252:R252)=ADM!S252,COUNTIF(ADM!N252:R252,\">0\"),IF(OR(SUM(ADM!F252:O252)=ADM!S252,SUM(ADM!G252:O252)=ADM!S252,SUM(ADM!H252:O252)=ADM!S252,SUM(ADM!I252:O252)=ADM!S252,SUM(ADM!J252:O252)=ADM!S252,SUM(ADM!K252:O252)=ADM!S252,SUM(ADM!L252:O252)=ADM!S252,SUM(ADM!M252:O252)=ADM!S252,SUM(ADM!N252:O252)=ADM!S252),0,COUNTIF(ADM!O252:R252,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF252,'School Resources'!AK252,'School Resources'!AP252,'School Resources'!AT252)","v":4.287809523809524},{"$f":"(F252*(1+Inputs!$D$39))+(G252*(1+Inputs!$D$40))+(H252*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E252=\"T\",J252<K252),K252-J252,0)","v":0}]
[{"$f":"ADM!A253","v":"1601000"},{"$f":"ADM!B253","v":"Platte #1"},{"$f":"ADM!C253","v":"1601002"},{"$f":"ADM!D253","v":"Glendo Elementary"},{"$f":"IF(VLOOKUP(A253,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N253=1,SUM(COUNTIF(ADM!F253:L253,\">0\")),SUM(COUNTIF(ADM!F253:K253,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F253:R253,\">0\")-SUM(F253,H253)","v":0},{"$f":"IF(SUM(ADM!N253:R253)=ADM!S253,COUNTIF(ADM!N253:R253,\">0\"),IF(OR(SUM(ADM!F253:O253)=ADM!S253,SUM(ADM!G253:O253)=ADM!S253,SUM(ADM!H253:O253)=ADM!S253,SUM(ADM!I253:O253)=ADM!S253,SUM(ADM!J253:O253)=ADM!S253,SUM(ADM!K253:O253)=ADM!S253,SUM(ADM!L253:O253)=ADM!S253,SUM(ADM!M253:O253)=ADM!S253,SUM(ADM!N253:O253)=ADM!S253),0,COUNTIF(ADM!O253:R253,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF253,'School Resources'!AK253,'School Resources'!AP253,'School Resources'!AT253)","v":4.0444761904761908},{"$f":"(F253*(1+Inputs!$D$39))+(G253*(1+Inputs!$D$40))+(H253*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E253=\"T\",J253<K253),K253-J253,0)","v":0}]
[{"$f":"ADM!A254","v":"1601000"},{"$f":"ADM!B254","v":"Platte #1"},{"$f":"ADM!C254","v":"1601003"},{"$f":"ADM!D254","v":"Libbey Elementary"},{"$f":"IF(VLOOKUP(A254,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N254=1,SUM(COUNTIF(ADM!F254:L254,\">0\")),SUM(COUNTIF(ADM!F254:K254,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F254:R254,\">0\")-SUM(F254,H254)","v":0},{"$f":"IF(SUM(ADM!N254:R254)=ADM!S254,COUNTIF(ADM!N254:R254,\">0\"),IF(OR(SUM(ADM!F254:O254)=ADM!S254,SUM(ADM!G254:O254)=ADM!S254,SUM(ADM!H254:O254)=ADM!S254,SUM(ADM!I254:O254)=ADM!S254,SUM(ADM!J254:O254)=ADM!S254,SUM(ADM!K254:O254)=ADM!S254,SUM(ADM!L254:O254)=ADM!S254,SUM(ADM!M254:O254)=ADM!S254,SUM(ADM!N254:O254)=ADM!S254),0,COUNTIF(ADM!O254:R254,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF254,'School Resources'!AK254,'School Resources'!AP254,'School Resources'!AT254)","v":17.195625},{"$f":"(F254*(1+Inputs!$D$39))+(G254*(1+Inputs!$D$40))+(H254*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E254=\"T\",J254<K254),K254-J254,0)","v":0}]
[{"$f":"ADM!A255","v":"1601000"},{"$f":"ADM!B255","v":"Platte #1"},{"$f":"ADM!C255","v":"1601005"},{"$f":"ADM!D255","v":"West Elementary"},{"$f":"IF(VLOOKUP(A255,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N255=1,SUM(COUNTIF(ADM!F255:L255,\">0\")),SUM(COUNTIF(ADM!F255:K255,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F255:R255,\">0\")-SUM(F255,H255)","v":0},{"$f":"IF(SUM(ADM!N255:R255)=ADM!S255,COUNTIF(ADM!N255:R255,\">0\"),IF(OR(SUM(ADM!F255:O255)=ADM!S255,SUM(ADM!G255:O255)=ADM!S255,SUM(ADM!H255:O255)=ADM!S255,SUM(ADM!I255:O255)=ADM!S255,SUM(ADM!J255:O255)=ADM!S255,SUM(ADM!K255:O255)=ADM!S255,SUM(ADM!L255:O255)=ADM!S255,SUM(ADM!M255:O255)=ADM!S255,SUM(ADM!N255:O255)=ADM!S255),0,COUNTIF(ADM!O255:R255,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF255,'School Resources'!AK255,'School Resources'!AP255,'School Resources'!AT255)","v":14.83975},{"$f":"(F255*(1+Inputs!$D$39))+(G255*(1+Inputs!$D$40))+(H255*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E255=\"T\",J255<K255),K255-J255,0)","v":0}]
[{"$f":"ADM!A256","v":"1601000"},{"$f":"ADM!B256","v":"Platte #1"},{"$f":"ADM!C256","v":"1601050"},{"$f":"ADM!D256","v":"Wheatland Middle School"},{"$f":"IF(VLOOKUP(A256,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N256=1,SUM(COUNTIF(ADM!F256:L256,\">0\")),SUM(COUNTIF(ADM!F256:K256,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F256:R256,\">0\")-SUM(F256,H256)","v":3},{"$f":"IF(SUM(ADM!N256:R256)=ADM!S256,COUNTIF(ADM!N256:R256,\">0\"),IF(OR(SUM(ADM!F256:O256)=ADM!S256,SUM(ADM!G256:O256)=ADM!S256,SUM(ADM!H256:O256)=ADM!S256,SUM(ADM!I256:O256)=ADM!S256,SUM(ADM!J256:O256)=ADM!S256,SUM(ADM!K256:O256)=ADM!S256,SUM(ADM!L256:O256)=ADM!S256,SUM(ADM!M256:O256)=ADM!S256,SUM(ADM!N256:O256)=ADM!S256),0,COUNTIF(ADM!O256:R256,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF256,'School Resources'!AK256,'School Resources'!AP256,'School Resources'!AT256)","v":13.335086666666667},{"$f":"(F256*(1+Inputs!$D$39))+(G256*(1+Inputs!$D$40))+(H256*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E256=\"T\",J256<K256),K256-J256,0)","v":0}]
[{"$f":"ADM!A257","v":"1601000"},{"$f":"ADM!B257","v":"Platte #1"},{"$f":"ADM!C257","v":"1601051"},{"$f":"ADM!D257","v":"Chugwater Junior High School"},{"$f":"IF(VLOOKUP(A257,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N257=1,SUM(COUNTIF(ADM!F257:L257,\">0\")),SUM(COUNTIF(ADM!F257:K257,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F257:R257,\">0\")-SUM(F257,H257)","v":2},{"$f":"IF(SUM(ADM!N257:R257)=ADM!S257,COUNTIF(ADM!N257:R257,\">0\"),IF(OR(SUM(ADM!F257:O257)=ADM!S257,SUM(ADM!G257:O257)=ADM!S257,SUM(ADM!H257:O257)=ADM!S257,SUM(ADM!I257:O257)=ADM!S257,SUM(ADM!J257:O257)=ADM!S257,SUM(ADM!K257:O257)=ADM!S257,SUM(ADM!L257:O257)=ADM!S257,SUM(ADM!M257:O257)=ADM!S257,SUM(ADM!N257:O257)=ADM!S257),0,COUNTIF(ADM!O257:R257,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF257,'School Resources'!AK257,'School Resources'!AP257,'School Resources'!AT257)","v":1},{"$f":"(F257*(1+Inputs!$D$39))+(G257*(1+Inputs!$D$40))+(H257*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E257=\"T\",J257<K257),K257-J257,0)","v":0}]
[{"$f":"ADM!A258","v":"1601000"},{"$f":"ADM!B258","v":"Platte #1"},{"$f":"ADM!C258","v":"1601052"},{"$f":"ADM!D258","v":"Glendo Junior High School"},{"$f":"IF(VLOOKUP(A258,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N258=1,SUM(COUNTIF(ADM!F258:L258,\">0\")),SUM(COUNTIF(ADM!F258:K258,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F258:R258,\">0\")-SUM(F258,H258)","v":2},{"$f":"IF(SUM(ADM!N258:R258)=ADM!S258,COUNTIF(ADM!N258:R258,\">0\"),IF(OR(SUM(ADM!F258:O258)=ADM!S258,SUM(ADM!G258:O258)=ADM!S258,SUM(ADM!H258:O258)=ADM!S258,SUM(ADM!I258:O258)=ADM!S258,SUM(ADM!J258:O258)=ADM!S258,SUM(ADM!K258:O258)=ADM!S258,SUM(ADM!L258:O258)=ADM!S258,SUM(ADM!M258:O258)=ADM!S258,SUM(ADM!N258:O258)=ADM!S258),0,COUNTIF(ADM!O258:R258,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF258,'School Resources'!AK258,'School Resources'!AP258,'School Resources'!AT258)","v":1.258904761904762},{"$f":"(F258*(1+Inputs!$D$39))+(G258*(1+Inputs!$D$40))+(H258*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E258=\"T\",J258<K258),K258-J258,0)","v":0}]
[{"$f":"ADM!A259","v":"1601000"},{"$f":"ADM!B259","v":"Platte #1"},{"$f":"ADM!C259","v":"1601055"},{"$f":"ADM!D259","v":"Chugwater High School"},{"$f":"IF(VLOOKUP(A259,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N259=1,SUM(COUNTIF(ADM!F259:L259,\">0\")),SUM(COUNTIF(ADM!F259:K259,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F259:R259,\">0\")-SUM(F259,H259)","v":0},{"$f":"IF(SUM(ADM!N259:R259)=ADM!S259,COUNTIF(ADM!N259:R259,\">0\"),IF(OR(SUM(ADM!F259:O259)=ADM!S259,SUM(ADM!G259:O259)=ADM!S259,SUM(ADM!H259:O259)=ADM!S259,SUM(ADM!I259:O259)=ADM!S259,SUM(ADM!J259:O259)=ADM!S259,SUM(ADM!K259:O259)=ADM!S259,SUM(ADM!L259:O259)=ADM!S259,SUM(ADM!M259:O259)=ADM!S259,SUM(ADM!N259:O259)=ADM!S259),0,COUNTIF(ADM!O259:R259,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF259,'School Resources'!AK259,'School Resources'!AP259,'School Resources'!AT259)","v":2.0947142857142858},{"$f":"(F259*(1+Inputs!$D$39))+(G259*(1+Inputs!$D$40))+(H259*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E259=\"T\",J259<K259),K259-J259,0)","v":0}]
[{"$f":"ADM!A260","v":"1601000"},{"$f":"ADM!B260","v":"Platte #1"},{"$f":"ADM!C260","v":"1601056"},{"$f":"ADM!D260","v":"Glendo High School"},{"$f":"IF(VLOOKUP(A260,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N260=1,SUM(COUNTIF(ADM!F260:L260,\">0\")),SUM(COUNTIF(ADM!F260:K260,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F260:R260,\">0\")-SUM(F260,H260)","v":0},{"$f":"IF(SUM(ADM!N260:R260)=ADM!S260,COUNTIF(ADM!N260:R260,\">0\"),IF(OR(SUM(ADM!F260:O260)=ADM!S260,SUM(ADM!G260:O260)=ADM!S260,SUM(ADM!H260:O260)=ADM!S260,SUM(ADM!I260:O260)=ADM!S260,SUM(ADM!J260:O260)=ADM!S260,SUM(ADM!K260:O260)=ADM!S260,SUM(ADM!L260:O260)=ADM!S260,SUM(ADM!M260:O260)=ADM!S260,SUM(ADM!N260:O260)=ADM!S260),0,COUNTIF(ADM!O260:R260,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF260,'School Resources'!AK260,'School Resources'!AP260,'School Resources'!AT260)","v":3.4367142857142858},{"$f":"(F260*(1+Inputs!$D$39))+(G260*(1+Inputs!$D$40))+(H260*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E260=\"T\",J260<K260),K260-J260,0)","v":0}]
[{"$f":"ADM!A261","v":"1601000"},{"$f":"ADM!B261","v":"Platte #1"},{"$f":"ADM!C261","v":"1601057"},{"$f":"ADM!D261","v":"Wheatland High School"},{"$f":"IF(VLOOKUP(A261,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N261=1,SUM(COUNTIF(ADM!F261:L261,\">0\")),SUM(COUNTIF(ADM!F261:K261,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F261:R261,\">0\")-SUM(F261,H261)","v":0},{"$f":"IF(SUM(ADM!N261:R261)=ADM!S261,COUNTIF(ADM!N261:R261,\">0\"),IF(OR(SUM(ADM!F261:O261)=ADM!S261,SUM(ADM!G261:O261)=ADM!S261,SUM(ADM!H261:O261)=ADM!S261,SUM(ADM!I261:O261)=ADM!S261,SUM(ADM!J261:O261)=ADM!S261,SUM(ADM!K261:O261)=ADM!S261,SUM(ADM!L261:O261)=ADM!S261,SUM(ADM!M261:O261)=ADM!S261,SUM(ADM!N261:O261)=ADM!S261),0,COUNTIF(ADM!O261:R261,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF261,'School Resources'!AK261,'School Resources'!AP261,'School Resources'!AT261)","v":19.314099047619049},{"$f":"(F261*(1+Inputs!$D$39))+(G261*(1+Inputs!$D$40))+(H261*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E261=\"T\",J261<K261),K261-J261,0)","v":0}]
[{"$f":"ADM!A262","v":"1602000"},{"$f":"ADM!B262","v":"Platte #2"},{"$f":"ADM!C262","v":"1602001"},{"$f":"ADM!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"IF(VLOOKUP(A262,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N262=1,SUM(COUNTIF(ADM!F262:L262,\">0\")),SUM(COUNTIF(ADM!F262:K262,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F262:R262,\">0\")-SUM(F262,H262)","v":0},{"$f":"IF(SUM(ADM!N262:R262)=ADM!S262,COUNTIF(ADM!N262:R262,\">0\"),IF(OR(SUM(ADM!F262:O262)=ADM!S262,SUM(ADM!G262:O262)=ADM!S262,SUM(ADM!H262:O262)=ADM!S262,SUM(ADM!I262:O262)=ADM!S262,SUM(ADM!J262:O262)=ADM!S262,SUM(ADM!K262:O262)=ADM!S262,SUM(ADM!L262:O262)=ADM!S262,SUM(ADM!M262:O262)=ADM!S262,SUM(ADM!N262:O262)=ADM!S262),0,COUNTIF(ADM!O262:R262,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF262,'School Resources'!AK262,'School Resources'!AP262,'School Resources'!AT262)","v":8.2478250000000006},{"$f":"(F262*(1+Inputs!$D$39))+(G262*(1+Inputs!$D$40))+(H262*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E262=\"T\",J262<K262),K262-J262,0)","v":0.15217499999999973}]
[{"$f":"ADM!A263","v":"1602000"},{"$f":"ADM!B263","v":"Platte #2"},{"$f":"ADM!C263","v":"1602050"},{"$f":"ADM!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"IF(VLOOKUP(A263,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N263=1,SUM(COUNTIF(ADM!F263:L263,\">0\")),SUM(COUNTIF(ADM!F263:K263,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F263:R263,\">0\")-SUM(F263,H263)","v":2},{"$f":"IF(SUM(ADM!N263:R263)=ADM!S263,COUNTIF(ADM!N263:R263,\">0\"),IF(OR(SUM(ADM!F263:O263)=ADM!S263,SUM(ADM!G263:O263)=ADM!S263,SUM(ADM!H263:O263)=ADM!S263,SUM(ADM!I263:O263)=ADM!S263,SUM(ADM!J263:O263)=ADM!S263,SUM(ADM!K263:O263)=ADM!S263,SUM(ADM!L263:O263)=ADM!S263,SUM(ADM!M263:O263)=ADM!S263,SUM(ADM!N263:O263)=ADM!S263),0,COUNTIF(ADM!O263:R263,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF263,'School Resources'!AK263,'School Resources'!AP263,'School Resources'!AT263)","v":5.4358571428571434},{"$f":"(F263*(1+Inputs!$D$39))+(G263*(1+Inputs!$D$40))+(H263*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E263=\"T\",J263<K263),K263-J263,0)","v":0}]
[{"$f":"ADM!A264","v":"1602000"},{"$f":"ADM!B264","v":"Platte #2"},{"$f":"ADM!C264","v":"1602055"},{"$f":"ADM!D264","v":"Guernsey-Sunrise High School"},{"$f":"IF(VLOOKUP(A264,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N264=1,SUM(COUNTIF(ADM!F264:L264,\">0\")),SUM(COUNTIF(ADM!F264:K264,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F264:R264,\">0\")-SUM(F264,H264)","v":0},{"$f":"IF(SUM(ADM!N264:R264)=ADM!S264,COUNTIF(ADM!N264:R264,\">0\"),IF(OR(SUM(ADM!F264:O264)=ADM!S264,SUM(ADM!G264:O264)=ADM!S264,SUM(ADM!H264:O264)=ADM!S264,SUM(ADM!I264:O264)=ADM!S264,SUM(ADM!J264:O264)=ADM!S264,SUM(ADM!K264:O264)=ADM!S264,SUM(ADM!L264:O264)=ADM!S264,SUM(ADM!M264:O264)=ADM!S264,SUM(ADM!N264:O264)=ADM!S264),0,COUNTIF(ADM!O264:R264,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF264,'School Resources'!AK264,'School Resources'!AP264,'School Resources'!AT264)","v":10},{"$f":"(F264*(1+Inputs!$D$39))+(G264*(1+Inputs!$D$40))+(H264*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E264=\"T\",J264<K264),K264-J264,0)","v":0}]
[{"$f":"ADM!A265","v":"1701000"},{"$f":"ADM!B265","v":"Sheridan #1"},{"$f":"ADM!C265","v":"1701001"},{"$f":"ADM!D265","v":"Big Horn Elementary"},{"$f":"IF(VLOOKUP(A265,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N265=1,SUM(COUNTIF(ADM!F265:L265,\">0\")),SUM(COUNTIF(ADM!F265:K265,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F265:R265,\">0\")-SUM(F265,H265)","v":0},{"$f":"IF(SUM(ADM!N265:R265)=ADM!S265,COUNTIF(ADM!N265:R265,\">0\"),IF(OR(SUM(ADM!F265:O265)=ADM!S265,SUM(ADM!G265:O265)=ADM!S265,SUM(ADM!H265:O265)=ADM!S265,SUM(ADM!I265:O265)=ADM!S265,SUM(ADM!J265:O265)=ADM!S265,SUM(ADM!K265:O265)=ADM!S265,SUM(ADM!L265:O265)=ADM!S265,SUM(ADM!M265:O265)=ADM!S265,SUM(ADM!N265:O265)=ADM!S265),0,COUNTIF(ADM!O265:R265,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF265,'School Resources'!AK265,'School Resources'!AP265,'School Resources'!AT265)","v":14.911875000000002},{"$f":"(F265*(1+Inputs!$D$39))+(G265*(1+Inputs!$D$40))+(H265*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E265=\"T\",J265<K265),K265-J265,0)","v":0}]
[{"$f":"ADM!A266","v":"1701000"},{"$f":"ADM!B266","v":"Sheridan #1"},{"$f":"ADM!C266","v":"1701002"},{"$f":"ADM!D266","v":"Slack Elementary"},{"$f":"IF(VLOOKUP(A266,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N266=1,SUM(COUNTIF(ADM!F266:L266,\">0\")),SUM(COUNTIF(ADM!F266:K266,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F266:R266,\">0\")-SUM(F266,H266)","v":0},{"$f":"IF(SUM(ADM!N266:R266)=ADM!S266,COUNTIF(ADM!N266:R266,\">0\"),IF(OR(SUM(ADM!F266:O266)=ADM!S266,SUM(ADM!G266:O266)=ADM!S266,SUM(ADM!H266:O266)=ADM!S266,SUM(ADM!I266:O266)=ADM!S266,SUM(ADM!J266:O266)=ADM!S266,SUM(ADM!K266:O266)=ADM!S266,SUM(ADM!L266:O266)=ADM!S266,SUM(ADM!M266:O266)=ADM!S266,SUM(ADM!N266:O266)=ADM!S266),0,COUNTIF(ADM!O266:R266,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF266,'School Resources'!AK266,'School Resources'!AP266,'School Resources'!AT266)","v":1.0898571428571429},{"$f":"(F266*(1+Inputs!$D$39))+(G266*(1+Inputs!$D$40))+(H266*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E266=\"T\",J266<K266),K266-J266,0)","v":0}]
[{"$f":"ADM!A267","v":"1701000"},{"$f":"ADM!B267","v":"Sheridan #1"},{"$f":"ADM!C267","v":"1701003"},{"$f":"ADM!D267","v":"Tongue River Elementary"},{"$f":"IF(VLOOKUP(A267,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N267=1,SUM(COUNTIF(ADM!F267:L267,\">0\")),SUM(COUNTIF(ADM!F267:K267,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F267:R267,\">0\")-SUM(F267,H267)","v":0},{"$f":"IF(SUM(ADM!N267:R267)=ADM!S267,COUNTIF(ADM!N267:R267,\">0\"),IF(OR(SUM(ADM!F267:O267)=ADM!S267,SUM(ADM!G267:O267)=ADM!S267,SUM(ADM!H267:O267)=ADM!S267,SUM(ADM!I267:O267)=ADM!S267,SUM(ADM!J267:O267)=ADM!S267,SUM(ADM!K267:O267)=ADM!S267,SUM(ADM!L267:O267)=ADM!S267,SUM(ADM!M267:O267)=ADM!S267,SUM(ADM!N267:O267)=ADM!S267),0,COUNTIF(ADM!O267:R267,\">0\")))","v":0},{"$f":"SUM(F267:H267)","v":6},{"$f":"SUM('School Resources'!AF267,'School Resources'!AK267,'School Resources'!AP267,'School Resources'!AT267)","v":18.204825},{"$f":"(F267*(1+Inputs!$D$39))+(G267*(1+Inputs!$D$40))+(H267*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E267=\"T\",J267<K267),K267-J267,0)","v":0}]
[{"$f":"ADM!A268","v":"1701000"},{"$f":"ADM!B268","v":"Sheridan #1"},{"$f":"ADM!C268","v":"1701050"},{"$f":"ADM!D268","v":"Big Horn Middle School"},{"$f":"IF(VLOOKUP(A268,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N268=1,SUM(COUNTIF(ADM!F268:L268,\">0\")),SUM(COUNTIF(ADM!F268:K268,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F268:R268,\">0\")-SUM(F268,H268)","v":3},{"$f":"IF(SUM(ADM!N268:R268)=ADM!S268,COUNTIF(ADM!N268:R268,\">0\"),IF(OR(SUM(ADM!F268:O268)=ADM!S268,SUM(ADM!G268:O268)=ADM!S268,SUM(ADM!H268:O268)=ADM!S268,SUM(ADM!I268:O268)=ADM!S268,SUM(ADM!J268:O268)=ADM!S268,SUM(ADM!K268:O268)=ADM!S268,SUM(ADM!L268:O268)=ADM!S268,SUM(ADM!M268:O268)=ADM!S268,SUM(ADM!N268:O268)=ADM!S268),0,COUNTIF(ADM!O268:R268,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF268,'School Resources'!AK268,'School Resources'!AP268,'School Resources'!AT268)","v":8},{"$f":"(F268*(1+Inputs!$D$39))+(G268*(1+Inputs!$D$40))+(H268*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E268=\"T\",J268<K268),K268-J268,0)","v":0}]
[{"$f":"ADM!A269","v":"1701000"},{"$f":"ADM!B269","v":"Sheridan #1"},{"$f":"ADM!C269","v":"1701051"},{"$f":"ADM!D269","v":"Tongue River Middle School"},{"$f":"IF(VLOOKUP(A269,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N269=1,SUM(COUNTIF(ADM!F269:L269,\">0\")),SUM(COUNTIF(ADM!F269:K269,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F269:R269,\">0\")-SUM(F269,H269)","v":3},{"$f":"IF(SUM(ADM!N269:R269)=ADM!S269,COUNTIF(ADM!N269:R269,\">0\"),IF(OR(SUM(ADM!F269:O269)=ADM!S269,SUM(ADM!G269:O269)=ADM!S269,SUM(ADM!H269:O269)=ADM!S269,SUM(ADM!I269:O269)=ADM!S269,SUM(ADM!J269:O269)=ADM!S269,SUM(ADM!K269:O269)=ADM!S269,SUM(ADM!L269:O269)=ADM!S269,SUM(ADM!M269:O269)=ADM!S269,SUM(ADM!N269:O269)=ADM!S269),0,COUNTIF(ADM!O269:R269,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF269,'School Resources'!AK269,'School Resources'!AP269,'School Resources'!AT269)","v":8},{"$f":"(F269*(1+Inputs!$D$39))+(G269*(1+Inputs!$D$40))+(H269*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E269=\"T\",J269<K269),K269-J269,0)","v":0}]
[{"$f":"ADM!A270","v":"1701000"},{"$f":"ADM!B270","v":"Sheridan #1"},{"$f":"ADM!C270","v":"1701055"},{"$f":"ADM!D270","v":"Big Horn High School"},{"$f":"IF(VLOOKUP(A270,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N270=1,SUM(COUNTIF(ADM!F270:L270,\">0\")),SUM(COUNTIF(ADM!F270:K270,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F270:R270,\">0\")-SUM(F270,H270)","v":0},{"$f":"IF(SUM(ADM!N270:R270)=ADM!S270,COUNTIF(ADM!N270:R270,\">0\"),IF(OR(SUM(ADM!F270:O270)=ADM!S270,SUM(ADM!G270:O270)=ADM!S270,SUM(ADM!H270:O270)=ADM!S270,SUM(ADM!I270:O270)=ADM!S270,SUM(ADM!J270:O270)=ADM!S270,SUM(ADM!K270:O270)=ADM!S270,SUM(ADM!L270:O270)=ADM!S270,SUM(ADM!M270:O270)=ADM!S270,SUM(ADM!N270:O270)=ADM!S270),0,COUNTIF(ADM!O270:R270,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF270,'School Resources'!AK270,'School Resources'!AP270,'School Resources'!AT270)","v":10},{"$f":"(F270*(1+Inputs!$D$39))+(G270*(1+Inputs!$D$40))+(H270*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E270=\"T\",J270<K270),K270-J270,0)","v":0}]
[{"$f":"ADM!A271","v":"1701000"},{"$f":"ADM!B271","v":"Sheridan #1"},{"$f":"ADM!C271","v":"1701056"},{"$f":"ADM!D271","v":"Tongue River High School"},{"$f":"IF(VLOOKUP(A271,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N271=1,SUM(COUNTIF(ADM!F271:L271,\">0\")),SUM(COUNTIF(ADM!F271:K271,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F271:R271,\">0\")-SUM(F271,H271)","v":0},{"$f":"IF(SUM(ADM!N271:R271)=ADM!S271,COUNTIF(ADM!N271:R271,\">0\"),IF(OR(SUM(ADM!F271:O271)=ADM!S271,SUM(ADM!G271:O271)=ADM!S271,SUM(ADM!H271:O271)=ADM!S271,SUM(ADM!I271:O271)=ADM!S271,SUM(ADM!J271:O271)=ADM!S271,SUM(ADM!K271:O271)=ADM!S271,SUM(ADM!L271:O271)=ADM!S271,SUM(ADM!M271:O271)=ADM!S271,SUM(ADM!N271:O271)=ADM!S271),0,COUNTIF(ADM!O271:R271,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF271,'School Resources'!AK271,'School Resources'!AP271,'School Resources'!AT271)","v":10},{"$f":"(F271*(1+Inputs!$D$39))+(G271*(1+Inputs!$D$40))+(H271*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E271=\"T\",J271<K271),K271-J271,0)","v":0}]
[{"$f":"ADM!A272","v":"1702000"},{"$f":"ADM!B272","v":"Sheridan #2"},{"$f":"ADM!C272","v":"1702002"},{"$f":"ADM!D272","v":"Henry A. Coffeen Elementary"},{"$f":"IF(VLOOKUP(A272,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N272=1,SUM(COUNTIF(ADM!F272:L272,\">0\")),SUM(COUNTIF(ADM!F272:K272,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F272:R272,\">0\")-SUM(F272,H272)","v":0},{"$f":"IF(SUM(ADM!N272:R272)=ADM!S272,COUNTIF(ADM!N272:R272,\">0\"),IF(OR(SUM(ADM!F272:O272)=ADM!S272,SUM(ADM!G272:O272)=ADM!S272,SUM(ADM!H272:O272)=ADM!S272,SUM(ADM!I272:O272)=ADM!S272,SUM(ADM!J272:O272)=ADM!S272,SUM(ADM!K272:O272)=ADM!S272,SUM(ADM!L272:O272)=ADM!S272,SUM(ADM!M272:O272)=ADM!S272,SUM(ADM!N272:O272)=ADM!S272),0,COUNTIF(ADM!O272:R272,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF272,'School Resources'!AK272,'School Resources'!AP272,'School Resources'!AT272)","v":22.657800000000002},{"$f":"(F272*(1+Inputs!$D$39))+(G272*(1+Inputs!$D$40))+(H272*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E272=\"T\",J272<K272),K272-J272,0)","v":0}]
[{"$f":"ADM!A273","v":"1702000"},{"$f":"ADM!B273","v":"Sheridan #2"},{"$f":"ADM!C273","v":"1702003"},{"$f":"ADM!D273","v":"Highland Park Elementary"},{"$f":"IF(VLOOKUP(A273,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N273=1,SUM(COUNTIF(ADM!F273:L273,\">0\")),SUM(COUNTIF(ADM!F273:K273,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F273:R273,\">0\")-SUM(F273,H273)","v":0},{"$f":"IF(SUM(ADM!N273:R273)=ADM!S273,COUNTIF(ADM!N273:R273,\">0\"),IF(OR(SUM(ADM!F273:O273)=ADM!S273,SUM(ADM!G273:O273)=ADM!S273,SUM(ADM!H273:O273)=ADM!S273,SUM(ADM!I273:O273)=ADM!S273,SUM(ADM!J273:O273)=ADM!S273,SUM(ADM!K273:O273)=ADM!S273,SUM(ADM!L273:O273)=ADM!S273,SUM(ADM!M273:O273)=ADM!S273,SUM(ADM!N273:O273)=ADM!S273),0,COUNTIF(ADM!O273:R273,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF273,'School Resources'!AK273,'School Resources'!AP273,'School Resources'!AT273)","v":27.910274999999995},{"$f":"(F273*(1+Inputs!$D$39))+(G273*(1+Inputs!$D$40))+(H273*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E273=\"T\",J273<K273),K273-J273,0)","v":0}]
[{"$f":"ADM!A274","v":"1702000"},{"$f":"ADM!B274","v":"Sheridan #2"},{"$f":"ADM!C274","v":"1702005"},{"$f":"ADM!D274","v":"Story Elementary"},{"$f":"IF(VLOOKUP(A274,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N274=1,SUM(COUNTIF(ADM!F274:L274,\">0\")),SUM(COUNTIF(ADM!F274:K274,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F274:R274,\">0\")-SUM(F274,H274)","v":0},{"$f":"IF(SUM(ADM!N274:R274)=ADM!S274,COUNTIF(ADM!N274:R274,\">0\"),IF(OR(SUM(ADM!F274:O274)=ADM!S274,SUM(ADM!G274:O274)=ADM!S274,SUM(ADM!H274:O274)=ADM!S274,SUM(ADM!I274:O274)=ADM!S274,SUM(ADM!J274:O274)=ADM!S274,SUM(ADM!K274:O274)=ADM!S274,SUM(ADM!L274:O274)=ADM!S274,SUM(ADM!M274:O274)=ADM!S274,SUM(ADM!N274:O274)=ADM!S274),0,COUNTIF(ADM!O274:R274,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF274,'School Resources'!AK274,'School Resources'!AP274,'School Resources'!AT274)","v":2.5184285714285712},{"$f":"(F274*(1+Inputs!$D$39))+(G274*(1+Inputs!$D$40))+(H274*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E274=\"T\",J274<K274),K274-J274,0)","v":0}]
[{"$f":"ADM!A275","v":"1702000"},{"$f":"ADM!B275","v":"Sheridan #2"},{"$f":"ADM!C275","v":"1702007"},{"$f":"ADM!D275","v":"Woodland Park Elementary"},{"$f":"IF(VLOOKUP(A275,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N275=1,SUM(COUNTIF(ADM!F275:L275,\">0\")),SUM(COUNTIF(ADM!F275:K275,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F275:R275,\">0\")-SUM(F275,H275)","v":0},{"$f":"IF(SUM(ADM!N275:R275)=ADM!S275,COUNTIF(ADM!N275:R275,\">0\"),IF(OR(SUM(ADM!F275:O275)=ADM!S275,SUM(ADM!G275:O275)=ADM!S275,SUM(ADM!H275:O275)=ADM!S275,SUM(ADM!I275:O275)=ADM!S275,SUM(ADM!J275:O275)=ADM!S275,SUM(ADM!K275:O275)=ADM!S275,SUM(ADM!L275:O275)=ADM!S275,SUM(ADM!M275:O275)=ADM!S275,SUM(ADM!N275:O275)=ADM!S275),0,COUNTIF(ADM!O275:R275,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF275,'School Resources'!AK275,'School Resources'!AP275,'School Resources'!AT275)","v":19.885275},{"$f":"(F275*(1+Inputs!$D$39))+(G275*(1+Inputs!$D$40))+(H275*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E275=\"T\",J275<K275),K275-J275,0)","v":0}]
[{"$f":"ADM!A276","v":"1702000"},{"$f":"ADM!B276","v":"Sheridan #2"},{"$f":"ADM!C276","v":"1702009"},{"$f":"ADM!D276","v":"Meadowlark Elementary"},{"$f":"IF(VLOOKUP(A276,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N276=1,SUM(COUNTIF(ADM!F276:L276,\">0\")),SUM(COUNTIF(ADM!F276:K276,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F276:R276,\">0\")-SUM(F276,H276)","v":0},{"$f":"IF(SUM(ADM!N276:R276)=ADM!S276,COUNTIF(ADM!N276:R276,\">0\"),IF(OR(SUM(ADM!F276:O276)=ADM!S276,SUM(ADM!G276:O276)=ADM!S276,SUM(ADM!H276:O276)=ADM!S276,SUM(ADM!I276:O276)=ADM!S276,SUM(ADM!J276:O276)=ADM!S276,SUM(ADM!K276:O276)=ADM!S276,SUM(ADM!L276:O276)=ADM!S276,SUM(ADM!M276:O276)=ADM!S276,SUM(ADM!N276:O276)=ADM!S276),0,COUNTIF(ADM!O276:R276,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF276,'School Resources'!AK276,'School Resources'!AP276,'School Resources'!AT276)","v":25.351349999999996},{"$f":"(F276*(1+Inputs!$D$39))+(G276*(1+Inputs!$D$40))+(H276*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E276=\"T\",J276<K276),K276-J276,0)","v":0}]
[{"$f":"ADM!A277","v":"1702000"},{"$f":"ADM!B277","v":"Sheridan #2"},{"$f":"ADM!C277","v":"1702010"},{"$f":"ADM!D277","v":"Sagebrush Elementary"},{"$f":"IF(VLOOKUP(A277,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N277=1,SUM(COUNTIF(ADM!F277:L277,\">0\")),SUM(COUNTIF(ADM!F277:K277,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F277:R277,\">0\")-SUM(F277,H277)","v":0},{"$f":"IF(SUM(ADM!N277:R277)=ADM!S277,COUNTIF(ADM!N277:R277,\">0\"),IF(OR(SUM(ADM!F277:O277)=ADM!S277,SUM(ADM!G277:O277)=ADM!S277,SUM(ADM!H277:O277)=ADM!S277,SUM(ADM!I277:O277)=ADM!S277,SUM(ADM!J277:O277)=ADM!S277,SUM(ADM!K277:O277)=ADM!S277,SUM(ADM!L277:O277)=ADM!S277,SUM(ADM!M277:O277)=ADM!S277,SUM(ADM!N277:O277)=ADM!S277),0,COUNTIF(ADM!O277:R277,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF277,'School Resources'!AK277,'School Resources'!AP277,'School Resources'!AT277)","v":27.031124999999996},{"$f":"(F277*(1+Inputs!$D$39))+(G277*(1+Inputs!$D$40))+(H277*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E277=\"T\",J277<K277),K277-J277,0)","v":0}]
[{"$f":"ADM!A278","v":"1702000"},{"$f":"ADM!B278","v":"Sheridan #2"},{"$f":"ADM!C278","v":"1702050"},{"$f":"ADM!D278","v":"Sheridan Junior High School"},{"$f":"IF(VLOOKUP(A278,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N278=1,SUM(COUNTIF(ADM!F278:L278,\">0\")),SUM(COUNTIF(ADM!F278:K278,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F278:R278,\">0\")-SUM(F278,H278)","v":3},{"$f":"IF(SUM(ADM!N278:R278)=ADM!S278,COUNTIF(ADM!N278:R278,\">0\"),IF(OR(SUM(ADM!F278:O278)=ADM!S278,SUM(ADM!G278:O278)=ADM!S278,SUM(ADM!H278:O278)=ADM!S278,SUM(ADM!I278:O278)=ADM!S278,SUM(ADM!J278:O278)=ADM!S278,SUM(ADM!K278:O278)=ADM!S278,SUM(ADM!L278:O278)=ADM!S278,SUM(ADM!M278:O278)=ADM!S278,SUM(ADM!N278:O278)=ADM!S278),0,COUNTIF(ADM!O278:R278,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF278,'School Resources'!AK278,'School Resources'!AP278,'School Resources'!AT278)","v":45.412533333333336},{"$f":"(F278*(1+Inputs!$D$39))+(G278*(1+Inputs!$D$40))+(H278*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E278=\"T\",J278<K278),K278-J278,0)","v":0}]
[{"$f":"ADM!A279","v":"1702000"},{"$f":"ADM!B279","v":"Sheridan #2"},{"$f":"ADM!C279","v":"1702052"},{"$f":"ADM!D279","v":"The Wright Place"},{"$f":"IF(VLOOKUP(A279,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N279=1,SUM(COUNTIF(ADM!F279:L279,\">0\")),SUM(COUNTIF(ADM!F279:K279,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F279:R279,\">0\")-SUM(F279,H279)","v":3},{"$f":"IF(SUM(ADM!N279:R279)=ADM!S279,COUNTIF(ADM!N279:R279,\">0\"),IF(OR(SUM(ADM!F279:O279)=ADM!S279,SUM(ADM!G279:O279)=ADM!S279,SUM(ADM!H279:O279)=ADM!S279,SUM(ADM!I279:O279)=ADM!S279,SUM(ADM!J279:O279)=ADM!S279,SUM(ADM!K279:O279)=ADM!S279,SUM(ADM!L279:O279)=ADM!S279,SUM(ADM!M279:O279)=ADM!S279,SUM(ADM!N279:O279)=ADM!S279),0,COUNTIF(ADM!O279:R279,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF279,'School Resources'!AK279,'School Resources'!AP279,'School Resources'!AT279)","v":2.2560476190476186},{"$f":"(F279*(1+Inputs!$D$39))+(G279*(1+Inputs!$D$40))+(H279*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E279=\"T\",J279<K279),K279-J279,0)","v":0}]
[{"$f":"ADM!A280","v":"1702000"},{"$f":"ADM!B280","v":"Sheridan #2"},{"$f":"ADM!C280","v":"1702056"},{"$f":"ADM!D280","v":"Ft. Mackenzie"},{"$f":"IF(VLOOKUP(A280,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N280=1,SUM(COUNTIF(ADM!F280:L280,\">0\")),SUM(COUNTIF(ADM!F280:K280,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F280:R280,\">0\")-SUM(F280,H280)","v":0},{"$f":"IF(SUM(ADM!N280:R280)=ADM!S280,COUNTIF(ADM!N280:R280,\">0\"),IF(OR(SUM(ADM!F280:O280)=ADM!S280,SUM(ADM!G280:O280)=ADM!S280,SUM(ADM!H280:O280)=ADM!S280,SUM(ADM!I280:O280)=ADM!S280,SUM(ADM!J280:O280)=ADM!S280,SUM(ADM!K280:O280)=ADM!S280,SUM(ADM!L280:O280)=ADM!S280,SUM(ADM!M280:O280)=ADM!S280,SUM(ADM!N280:O280)=ADM!S280),0,COUNTIF(ADM!O280:R280,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF280,'School Resources'!AK280,'School Resources'!AP280,'School Resources'!AT280)","v":5.3608571428571432},{"$f":"(F280*(1+Inputs!$D$39))+(G280*(1+Inputs!$D$40))+(H280*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E280=\"T\",J280<K280),K280-J280,0)","v":0}]
[{"$f":"ADM!A281","v":"1702000"},{"$f":"ADM!B281","v":"Sheridan #2"},{"$f":"ADM!C281","v":"1702057"},{"$f":"ADM!D281","v":"Sheridan High School"},{"$f":"IF(VLOOKUP(A281,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N281=1,SUM(COUNTIF(ADM!F281:L281,\">0\")),SUM(COUNTIF(ADM!F281:K281,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F281:R281,\">0\")-SUM(F281,H281)","v":0},{"$f":"IF(SUM(ADM!N281:R281)=ADM!S281,COUNTIF(ADM!N281:R281,\">0\"),IF(OR(SUM(ADM!F281:O281)=ADM!S281,SUM(ADM!G281:O281)=ADM!S281,SUM(ADM!H281:O281)=ADM!S281,SUM(ADM!I281:O281)=ADM!S281,SUM(ADM!J281:O281)=ADM!S281,SUM(ADM!K281:O281)=ADM!S281,SUM(ADM!L281:O281)=ADM!S281,SUM(ADM!M281:O281)=ADM!S281,SUM(ADM!N281:O281)=ADM!S281),0,COUNTIF(ADM!O281:R281,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF281,'School Resources'!AK281,'School Resources'!AP281,'School Resources'!AT281)","v":58.647852380952372},{"$f":"(F281*(1+Inputs!$D$39))+(G281*(1+Inputs!$D$40))+(H281*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E281=\"T\",J281<K281),K281-J281,0)","v":0}]
[{"$f":"ADM!A282","v":"1703000"},{"$f":"ADM!B282","v":"Sheridan #3"},{"$f":"ADM!C282","v":"1703001"},{"$f":"ADM!D282","v":"Arvada Elementary"},{"$f":"IF(VLOOKUP(A282,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N282=1,SUM(COUNTIF(ADM!F282:L282,\">0\")),SUM(COUNTIF(ADM!F282:K282,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F282:R282,\">0\")-SUM(F282,H282)","v":0},{"$f":"IF(SUM(ADM!N282:R282)=ADM!S282,COUNTIF(ADM!N282:R282,\">0\"),IF(OR(SUM(ADM!F282:O282)=ADM!S282,SUM(ADM!G282:O282)=ADM!S282,SUM(ADM!H282:O282)=ADM!S282,SUM(ADM!I282:O282)=ADM!S282,SUM(ADM!J282:O282)=ADM!S282,SUM(ADM!K282:O282)=ADM!S282,SUM(ADM!L282:O282)=ADM!S282,SUM(ADM!M282:O282)=ADM!S282,SUM(ADM!N282:O282)=ADM!S282),0,COUNTIF(ADM!O282:R282,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF282,'School Resources'!AK282,'School Resources'!AP282,'School Resources'!AT282)","v":1.1428571428571428},{"$f":"(F282*(1+Inputs!$D$39))+(G282*(1+Inputs!$D$40))+(H282*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E282=\"T\",J282<K282),K282-J282,0)","v":4.8571428571428577}]
[{"$f":"ADM!A283","v":"1703000"},{"$f":"ADM!B283","v":"Sheridan #3"},{"$f":"ADM!C283","v":"1703002"},{"$f":"ADM!D283","v":"Clearmont Elementary"},{"$f":"IF(VLOOKUP(A283,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N283=1,SUM(COUNTIF(ADM!F283:L283,\">0\")),SUM(COUNTIF(ADM!F283:K283,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F283:R283,\">0\")-SUM(F283,H283)","v":0},{"$f":"IF(SUM(ADM!N283:R283)=ADM!S283,COUNTIF(ADM!N283:R283,\">0\"),IF(OR(SUM(ADM!F283:O283)=ADM!S283,SUM(ADM!G283:O283)=ADM!S283,SUM(ADM!H283:O283)=ADM!S283,SUM(ADM!I283:O283)=ADM!S283,SUM(ADM!J283:O283)=ADM!S283,SUM(ADM!K283:O283)=ADM!S283,SUM(ADM!L283:O283)=ADM!S283,SUM(ADM!M283:O283)=ADM!S283,SUM(ADM!N283:O283)=ADM!S283),0,COUNTIF(ADM!O283:R283,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF283,'School Resources'!AK283,'School Resources'!AP283,'School Resources'!AT283)","v":5.8040000000000003},{"$f":"(F283*(1+Inputs!$D$39))+(G283*(1+Inputs!$D$40))+(H283*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E283=\"T\",J283<K283),K283-J283,0)","v":2.5960000000000001}]
[{"$f":"ADM!A284","v":"1703000"},{"$f":"ADM!B284","v":"Sheridan #3"},{"$f":"ADM!C284","v":"1703051"},{"$f":"ADM!D284","v":"Arvada-Clearmont Junior High"},{"$f":"IF(VLOOKUP(A284,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N284=1,SUM(COUNTIF(ADM!F284:L284,\">0\")),SUM(COUNTIF(ADM!F284:K284,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F284:R284,\">0\")-SUM(F284,H284)","v":2},{"$f":"IF(SUM(ADM!N284:R284)=ADM!S284,COUNTIF(ADM!N284:R284,\">0\"),IF(OR(SUM(ADM!F284:O284)=ADM!S284,SUM(ADM!G284:O284)=ADM!S284,SUM(ADM!H284:O284)=ADM!S284,SUM(ADM!I284:O284)=ADM!S284,SUM(ADM!J284:O284)=ADM!S284,SUM(ADM!K284:O284)=ADM!S284,SUM(ADM!L284:O284)=ADM!S284,SUM(ADM!M284:O284)=ADM!S284,SUM(ADM!N284:O284)=ADM!S284),0,COUNTIF(ADM!O284:R284,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF284,'School Resources'!AK284,'School Resources'!AP284,'School Resources'!AT284)","v":2.3474285714285719},{"$f":"(F284*(1+Inputs!$D$39))+(G284*(1+Inputs!$D$40))+(H284*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E284=\"T\",J284<K284),K284-J284,0)","v":0.31257142857142828}]
[{"$f":"ADM!A285","v":"1703000"},{"$f":"ADM!B285","v":"Sheridan #3"},{"$f":"ADM!C285","v":"1703055"},{"$f":"ADM!D285","v":"Arvada-Clearmont High School"},{"$f":"IF(VLOOKUP(A285,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N285=1,SUM(COUNTIF(ADM!F285:L285,\">0\")),SUM(COUNTIF(ADM!F285:K285,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F285:R285,\">0\")-SUM(F285,H285)","v":0},{"$f":"IF(SUM(ADM!N285:R285)=ADM!S285,COUNTIF(ADM!N285:R285,\">0\"),IF(OR(SUM(ADM!F285:O285)=ADM!S285,SUM(ADM!G285:O285)=ADM!S285,SUM(ADM!H285:O285)=ADM!S285,SUM(ADM!I285:O285)=ADM!S285,SUM(ADM!J285:O285)=ADM!S285,SUM(ADM!K285:O285)=ADM!S285,SUM(ADM!L285:O285)=ADM!S285,SUM(ADM!M285:O285)=ADM!S285,SUM(ADM!N285:O285)=ADM!S285),0,COUNTIF(ADM!O285:R285,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF285,'School Resources'!AK285,'School Resources'!AP285,'School Resources'!AT285)","v":4.5454761904761911},{"$f":"(F285*(1+Inputs!$D$39))+(G285*(1+Inputs!$D$40))+(H285*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E285=\"T\",J285<K285),K285-J285,0)","v":0.77452380952380917}]
[{"$f":"ADM!A286","v":"1801000"},{"$f":"ADM!B286","v":"Sublette #1"},{"$f":"ADM!C286","v":"1801001"},{"$f":"ADM!D286","v":"Bondurant Elementary"},{"$f":"IF(VLOOKUP(A286,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N286=1,SUM(COUNTIF(ADM!F286:L286,\">0\")),SUM(COUNTIF(ADM!F286:K286,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F286:R286,\">0\")-SUM(F286,H286)","v":0},{"$f":"IF(SUM(ADM!N286:R286)=ADM!S286,COUNTIF(ADM!N286:R286,\">0\"),IF(OR(SUM(ADM!F286:O286)=ADM!S286,SUM(ADM!G286:O286)=ADM!S286,SUM(ADM!H286:O286)=ADM!S286,SUM(ADM!I286:O286)=ADM!S286,SUM(ADM!J286:O286)=ADM!S286,SUM(ADM!K286:O286)=ADM!S286,SUM(ADM!L286:O286)=ADM!S286,SUM(ADM!M286:O286)=ADM!S286,SUM(ADM!N286:O286)=ADM!S286),0,COUNTIF(ADM!O286:R286,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF286,'School Resources'!AK286,'School Resources'!AP286,'School Resources'!AT286)","v":1},{"$f":"(F286*(1+Inputs!$D$39))+(G286*(1+Inputs!$D$40))+(H286*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E286=\"T\",J286<K286),K286-J286,0)","v":0}]
[{"$f":"ADM!A287","v":"1801000"},{"$f":"ADM!B287","v":"Sublette #1"},{"$f":"ADM!C287","v":"1801002"},{"$f":"ADM!D287","v":"Pinedale Elementary"},{"$f":"IF(VLOOKUP(A287,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N287=1,SUM(COUNTIF(ADM!F287:L287,\">0\")),SUM(COUNTIF(ADM!F287:K287,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F287:R287,\">0\")-SUM(F287,H287)","v":0},{"$f":"IF(SUM(ADM!N287:R287)=ADM!S287,COUNTIF(ADM!N287:R287,\">0\"),IF(OR(SUM(ADM!F287:O287)=ADM!S287,SUM(ADM!G287:O287)=ADM!S287,SUM(ADM!H287:O287)=ADM!S287,SUM(ADM!I287:O287)=ADM!S287,SUM(ADM!J287:O287)=ADM!S287,SUM(ADM!K287:O287)=ADM!S287,SUM(ADM!L287:O287)=ADM!S287,SUM(ADM!M287:O287)=ADM!S287,SUM(ADM!N287:O287)=ADM!S287),0,COUNTIF(ADM!O287:R287,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF287,'School Resources'!AK287,'School Resources'!AP287,'School Resources'!AT287)","v":37.436099999999996},{"$f":"(F287*(1+Inputs!$D$39))+(G287*(1+Inputs!$D$40))+(H287*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E287=\"T\",J287<K287),K287-J287,0)","v":0}]
[{"$f":"ADM!A288","v":"1801000"},{"$f":"ADM!B288","v":"Sublette #1"},{"$f":"ADM!C288","v":"1801050"},{"$f":"ADM!D288","v":"Pinedale Middle School"},{"$f":"IF(VLOOKUP(A288,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N288=1,SUM(COUNTIF(ADM!F288:L288,\">0\")),SUM(COUNTIF(ADM!F288:K288,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F288:R288,\">0\")-SUM(F288,H288)","v":3},{"$f":"IF(SUM(ADM!N288:R288)=ADM!S288,COUNTIF(ADM!N288:R288,\">0\"),IF(OR(SUM(ADM!F288:O288)=ADM!S288,SUM(ADM!G288:O288)=ADM!S288,SUM(ADM!H288:O288)=ADM!S288,SUM(ADM!I288:O288)=ADM!S288,SUM(ADM!J288:O288)=ADM!S288,SUM(ADM!K288:O288)=ADM!S288,SUM(ADM!L288:O288)=ADM!S288,SUM(ADM!M288:O288)=ADM!S288,SUM(ADM!N288:O288)=ADM!S288),0,COUNTIF(ADM!O288:R288,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF288,'School Resources'!AK288,'School Resources'!AP288,'School Resources'!AT288)","v":14.092257777777778},{"$f":"(F288*(1+Inputs!$D$39))+(G288*(1+Inputs!$D$40))+(H288*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E288=\"T\",J288<K288),K288-J288,0)","v":0}]
[{"$f":"ADM!A289","v":"1801000"},{"$f":"ADM!B289","v":"Sublette #1"},{"$f":"ADM!C289","v":"1801055"},{"$f":"ADM!D289","v":"Pinedale High School"},{"$f":"IF(VLOOKUP(A289,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N289=1,SUM(COUNTIF(ADM!F289:L289,\">0\")),SUM(COUNTIF(ADM!F289:K289,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F289:R289,\">0\")-SUM(F289,H289)","v":0},{"$f":"IF(SUM(ADM!N289:R289)=ADM!S289,COUNTIF(ADM!N289:R289,\">0\"),IF(OR(SUM(ADM!F289:O289)=ADM!S289,SUM(ADM!G289:O289)=ADM!S289,SUM(ADM!H289:O289)=ADM!S289,SUM(ADM!I289:O289)=ADM!S289,SUM(ADM!J289:O289)=ADM!S289,SUM(ADM!K289:O289)=ADM!S289,SUM(ADM!L289:O289)=ADM!S289,SUM(ADM!M289:O289)=ADM!S289,SUM(ADM!N289:O289)=ADM!S289),0,COUNTIF(ADM!O289:R289,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF289,'School Resources'!AK289,'School Resources'!AP289,'School Resources'!AT289)","v":18.498185555555555},{"$f":"(F289*(1+Inputs!$D$39))+(G289*(1+Inputs!$D$40))+(H289*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E289=\"T\",J289<K289),K289-J289,0)","v":0}]
[{"$f":"ADM!A290","v":"1809000"},{"$f":"ADM!B290","v":"Sublette #9"},{"$f":"ADM!C290","v":"1809001"},{"$f":"ADM!D290","v":"Big Piney Elementary"},{"$f":"IF(VLOOKUP(A290,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N290=1,SUM(COUNTIF(ADM!F290:L290,\">0\")),SUM(COUNTIF(ADM!F290:K290,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F290:R290,\">0\")-SUM(F290,H290)","v":0},{"$f":"IF(SUM(ADM!N290:R290)=ADM!S290,COUNTIF(ADM!N290:R290,\">0\"),IF(OR(SUM(ADM!F290:O290)=ADM!S290,SUM(ADM!G290:O290)=ADM!S290,SUM(ADM!H290:O290)=ADM!S290,SUM(ADM!I290:O290)=ADM!S290,SUM(ADM!J290:O290)=ADM!S290,SUM(ADM!K290:O290)=ADM!S290,SUM(ADM!L290:O290)=ADM!S290,SUM(ADM!M290:O290)=ADM!S290,SUM(ADM!N290:O290)=ADM!S290),0,COUNTIF(ADM!O290:R290,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF290,'School Resources'!AK290,'School Resources'!AP290,'School Resources'!AT290)","v":18.196274999999996},{"$f":"(F290*(1+Inputs!$D$39))+(G290*(1+Inputs!$D$40))+(H290*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E290=\"T\",J290<K290),K290-J290,0)","v":0}]
[{"$f":"ADM!A291","v":"1809000"},{"$f":"ADM!B291","v":"Sublette #9"},{"$f":"ADM!C291","v":"1809002"},{"$f":"ADM!D291","v":"La Barge Elementary"},{"$f":"IF(VLOOKUP(A291,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N291=1,SUM(COUNTIF(ADM!F291:L291,\">0\")),SUM(COUNTIF(ADM!F291:K291,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F291:R291,\">0\")-SUM(F291,H291)","v":0},{"$f":"IF(SUM(ADM!N291:R291)=ADM!S291,COUNTIF(ADM!N291:R291,\">0\"),IF(OR(SUM(ADM!F291:O291)=ADM!S291,SUM(ADM!G291:O291)=ADM!S291,SUM(ADM!H291:O291)=ADM!S291,SUM(ADM!I291:O291)=ADM!S291,SUM(ADM!J291:O291)=ADM!S291,SUM(ADM!K291:O291)=ADM!S291,SUM(ADM!L291:O291)=ADM!S291,SUM(ADM!M291:O291)=ADM!S291,SUM(ADM!N291:O291)=ADM!S291),0,COUNTIF(ADM!O291:R291,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF291,'School Resources'!AK291,'School Resources'!AP291,'School Resources'!AT291)","v":6},{"$f":"(F291*(1+Inputs!$D$39))+(G291*(1+Inputs!$D$40))+(H291*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E291=\"T\",J291<K291),K291-J291,0)","v":0}]
[{"$f":"ADM!A292","v":"1809000"},{"$f":"ADM!B292","v":"Sublette #9"},{"$f":"ADM!C292","v":"1809050"},{"$f":"ADM!D292","v":"Big Piney Middle School"},{"$f":"IF(VLOOKUP(A292,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N292=1,SUM(COUNTIF(ADM!F292:L292,\">0\")),SUM(COUNTIF(ADM!F292:K292,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F292:R292,\">0\")-SUM(F292,H292)","v":3},{"$f":"IF(SUM(ADM!N292:R292)=ADM!S292,COUNTIF(ADM!N292:R292,\">0\"),IF(OR(SUM(ADM!F292:O292)=ADM!S292,SUM(ADM!G292:O292)=ADM!S292,SUM(ADM!H292:O292)=ADM!S292,SUM(ADM!I292:O292)=ADM!S292,SUM(ADM!J292:O292)=ADM!S292,SUM(ADM!K292:O292)=ADM!S292,SUM(ADM!L292:O292)=ADM!S292,SUM(ADM!M292:O292)=ADM!S292,SUM(ADM!N292:O292)=ADM!S292),0,COUNTIF(ADM!O292:R292,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF292,'School Resources'!AK292,'School Resources'!AP292,'School Resources'!AT292)","v":9.5605677777777771},{"$f":"(F292*(1+Inputs!$D$39))+(G292*(1+Inputs!$D$40))+(H292*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E292=\"T\",J292<K292),K292-J292,0)","v":0}]
[{"$f":"ADM!A293","v":"1809000"},{"$f":"ADM!B293","v":"Sublette #9"},{"$f":"ADM!C293","v":"1809055"},{"$f":"ADM!D293","v":"Big Piney High School"},{"$f":"IF(VLOOKUP(A293,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N293=1,SUM(COUNTIF(ADM!F293:L293,\">0\")),SUM(COUNTIF(ADM!F293:K293,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F293:R293,\">0\")-SUM(F293,H293)","v":0},{"$f":"IF(SUM(ADM!N293:R293)=ADM!S293,COUNTIF(ADM!N293:R293,\">0\"),IF(OR(SUM(ADM!F293:O293)=ADM!S293,SUM(ADM!G293:O293)=ADM!S293,SUM(ADM!H293:O293)=ADM!S293,SUM(ADM!I293:O293)=ADM!S293,SUM(ADM!J293:O293)=ADM!S293,SUM(ADM!K293:O293)=ADM!S293,SUM(ADM!L293:O293)=ADM!S293,SUM(ADM!M293:O293)=ADM!S293,SUM(ADM!N293:O293)=ADM!S293),0,COUNTIF(ADM!O293:R293,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF293,'School Resources'!AK293,'School Resources'!AP293,'School Resources'!AT293)","v":12.425722857142858},{"$f":"(F293*(1+Inputs!$D$39))+(G293*(1+Inputs!$D$40))+(H293*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E293=\"T\",J293<K293),K293-J293,0)","v":0}]
[{"$f":"ADM!A294","v":"1901000"},{"$f":"ADM!B294","v":"Sweetwater #1"},{"$f":"ADM!C294","v":"1901001"},{"$f":"ADM!D294","v":"Desert Elementary"},{"$f":"IF(VLOOKUP(A294,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N294=1,SUM(COUNTIF(ADM!F294:L294,\">0\")),SUM(COUNTIF(ADM!F294:K294,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F294:R294,\">0\")-SUM(F294,H294)","v":0},{"$f":"IF(SUM(ADM!N294:R294)=ADM!S294,COUNTIF(ADM!N294:R294,\">0\"),IF(OR(SUM(ADM!F294:O294)=ADM!S294,SUM(ADM!G294:O294)=ADM!S294,SUM(ADM!H294:O294)=ADM!S294,SUM(ADM!I294:O294)=ADM!S294,SUM(ADM!J294:O294)=ADM!S294,SUM(ADM!K294:O294)=ADM!S294,SUM(ADM!L294:O294)=ADM!S294,SUM(ADM!M294:O294)=ADM!S294,SUM(ADM!N294:O294)=ADM!S294),0,COUNTIF(ADM!O294:R294,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF294,'School Resources'!AK294,'School Resources'!AP294,'School Resources'!AT294)","v":5.0838571428571422},{"$f":"(F294*(1+Inputs!$D$39))+(G294*(1+Inputs!$D$40))+(H294*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E294=\"T\",J294<K294),K294-J294,0)","v":0}]
[{"$f":"ADM!A295","v":"1901000"},{"$f":"ADM!B295","v":"Sweetwater #1"},{"$f":"ADM!C295","v":"1901002"},{"$f":"ADM!D295","v":"Desert View Elementary"},{"$f":"IF(VLOOKUP(A295,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N295=1,SUM(COUNTIF(ADM!F295:L295,\">0\")),SUM(COUNTIF(ADM!F295:K295,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F295:R295,\">0\")-SUM(F295,H295)","v":0},{"$f":"IF(SUM(ADM!N295:R295)=ADM!S295,COUNTIF(ADM!N295:R295,\">0\"),IF(OR(SUM(ADM!F295:O295)=ADM!S295,SUM(ADM!G295:O295)=ADM!S295,SUM(ADM!H295:O295)=ADM!S295,SUM(ADM!I295:O295)=ADM!S295,SUM(ADM!J295:O295)=ADM!S295,SUM(ADM!K295:O295)=ADM!S295,SUM(ADM!L295:O295)=ADM!S295,SUM(ADM!M295:O295)=ADM!S295,SUM(ADM!N295:O295)=ADM!S295),0,COUNTIF(ADM!O295:R295,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF295,'School Resources'!AK295,'School Resources'!AP295,'School Resources'!AT295)","v":27.709175000000002},{"$f":"(F295*(1+Inputs!$D$39))+(G295*(1+Inputs!$D$40))+(H295*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E295=\"T\",J295<K295),K295-J295,0)","v":0}]
[{"$f":"ADM!A296","v":"1901000"},{"$f":"ADM!B296","v":"Sweetwater #1"},{"$f":"ADM!C296","v":"1901003"},{"$f":"ADM!D296","v":"Farson-Eden Elementary"},{"$f":"IF(VLOOKUP(A296,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N296=1,SUM(COUNTIF(ADM!F296:L296,\">0\")),SUM(COUNTIF(ADM!F296:K296,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F296:R296,\">0\")-SUM(F296,H296)","v":0},{"$f":"IF(SUM(ADM!N296:R296)=ADM!S296,COUNTIF(ADM!N296:R296,\">0\"),IF(OR(SUM(ADM!F296:O296)=ADM!S296,SUM(ADM!G296:O296)=ADM!S296,SUM(ADM!H296:O296)=ADM!S296,SUM(ADM!I296:O296)=ADM!S296,SUM(ADM!J296:O296)=ADM!S296,SUM(ADM!K296:O296)=ADM!S296,SUM(ADM!L296:O296)=ADM!S296,SUM(ADM!M296:O296)=ADM!S296,SUM(ADM!N296:O296)=ADM!S296),0,COUNTIF(ADM!O296:R296,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF296,'School Resources'!AK296,'School Resources'!AP296,'School Resources'!AT296)","v":6},{"$f":"(F296*(1+Inputs!$D$39))+(G296*(1+Inputs!$D$40))+(H296*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E296=\"T\",J296<K296),K296-J296,0)","v":0}]
[{"$f":"ADM!A297","v":"1901000"},{"$f":"ADM!B297","v":"Sweetwater #1"},{"$f":"ADM!C297","v":"1901004"},{"$f":"ADM!D297","v":"Eastside Elementary"},{"$f":"IF(VLOOKUP(A297,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N297=1,SUM(COUNTIF(ADM!F297:L297,\">0\")),SUM(COUNTIF(ADM!F297:K297,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F297:R297,\">0\")-SUM(F297,H297)","v":0},{"$f":"IF(SUM(ADM!N297:R297)=ADM!S297,COUNTIF(ADM!N297:R297,\">0\"),IF(OR(SUM(ADM!F297:O297)=ADM!S297,SUM(ADM!G297:O297)=ADM!S297,SUM(ADM!H297:O297)=ADM!S297,SUM(ADM!I297:O297)=ADM!S297,SUM(ADM!J297:O297)=ADM!S297,SUM(ADM!K297:O297)=ADM!S297,SUM(ADM!L297:O297)=ADM!S297,SUM(ADM!M297:O297)=ADM!S297,SUM(ADM!N297:O297)=ADM!S297),0,COUNTIF(ADM!O297:R297,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF297,'School Resources'!AK297,'School Resources'!AP297,'School Resources'!AT297)","v":33.739800000000002},{"$f":"(F297*(1+Inputs!$D$39))+(G297*(1+Inputs!$D$40))+(H297*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E297=\"T\",J297<K297),K297-J297,0)","v":0}]
[{"$f":"ADM!A298","v":"1901000"},{"$f":"ADM!B298","v":"Sweetwater #1"},{"$f":"ADM!C298","v":"1901006"},{"$f":"ADM!D298","v":"Overland Elementary"},{"$f":"IF(VLOOKUP(A298,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N298=1,SUM(COUNTIF(ADM!F298:L298,\">0\")),SUM(COUNTIF(ADM!F298:K298,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F298:R298,\">0\")-SUM(F298,H298)","v":0},{"$f":"IF(SUM(ADM!N298:R298)=ADM!S298,COUNTIF(ADM!N298:R298,\">0\"),IF(OR(SUM(ADM!F298:O298)=ADM!S298,SUM(ADM!G298:O298)=ADM!S298,SUM(ADM!H298:O298)=ADM!S298,SUM(ADM!I298:O298)=ADM!S298,SUM(ADM!J298:O298)=ADM!S298,SUM(ADM!K298:O298)=ADM!S298,SUM(ADM!L298:O298)=ADM!S298,SUM(ADM!M298:O298)=ADM!S298,SUM(ADM!N298:O298)=ADM!S298),0,COUNTIF(ADM!O298:R298,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF298,'School Resources'!AK298,'School Resources'!AP298,'School Resources'!AT298)","v":23.779049999999998},{"$f":"(F298*(1+Inputs!$D$39))+(G298*(1+Inputs!$D$40))+(H298*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E298=\"T\",J298<K298),K298-J298,0)","v":0}]
[{"$f":"ADM!A299","v":"1901000"},{"$f":"ADM!B299","v":"Sweetwater #1"},{"$f":"ADM!C299","v":"1901010"},{"$f":"ADM!D299","v":"Walnut Elementary"},{"$f":"IF(VLOOKUP(A299,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N299=1,SUM(COUNTIF(ADM!F299:L299,\">0\")),SUM(COUNTIF(ADM!F299:K299,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F299:R299,\">0\")-SUM(F299,H299)","v":0},{"$f":"IF(SUM(ADM!N299:R299)=ADM!S299,COUNTIF(ADM!N299:R299,\">0\"),IF(OR(SUM(ADM!F299:O299)=ADM!S299,SUM(ADM!G299:O299)=ADM!S299,SUM(ADM!H299:O299)=ADM!S299,SUM(ADM!I299:O299)=ADM!S299,SUM(ADM!J299:O299)=ADM!S299,SUM(ADM!K299:O299)=ADM!S299,SUM(ADM!L299:O299)=ADM!S299,SUM(ADM!M299:O299)=ADM!S299,SUM(ADM!N299:O299)=ADM!S299),0,COUNTIF(ADM!O299:R299,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF299,'School Resources'!AK299,'School Resources'!AP299,'School Resources'!AT299)","v":24.264075000000002},{"$f":"(F299*(1+Inputs!$D$39))+(G299*(1+Inputs!$D$40))+(H299*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E299=\"T\",J299<K299),K299-J299,0)","v":0}]
[{"$f":"ADM!A300","v":"1901000"},{"$f":"ADM!B300","v":"Sweetwater #1"},{"$f":"ADM!C300","v":"1901013"},{"$f":"ADM!D300","v":"Northpark Elementary"},{"$f":"IF(VLOOKUP(A300,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N300=1,SUM(COUNTIF(ADM!F300:L300,\">0\")),SUM(COUNTIF(ADM!F300:K300,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F300:R300,\">0\")-SUM(F300,H300)","v":0},{"$f":"IF(SUM(ADM!N300:R300)=ADM!S300,COUNTIF(ADM!N300:R300,\">0\"),IF(OR(SUM(ADM!F300:O300)=ADM!S300,SUM(ADM!G300:O300)=ADM!S300,SUM(ADM!H300:O300)=ADM!S300,SUM(ADM!I300:O300)=ADM!S300,SUM(ADM!J300:O300)=ADM!S300,SUM(ADM!K300:O300)=ADM!S300,SUM(ADM!L300:O300)=ADM!S300,SUM(ADM!M300:O300)=ADM!S300,SUM(ADM!N300:O300)=ADM!S300),0,COUNTIF(ADM!O300:R300,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF300,'School Resources'!AK300,'School Resources'!AP300,'School Resources'!AT300)","v":23.536375},{"$f":"(F300*(1+Inputs!$D$39))+(G300*(1+Inputs!$D$40))+(H300*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E300=\"T\",J300<K300),K300-J300,0)","v":0}]
[{"$f":"ADM!A301","v":"1901000"},{"$f":"ADM!B301","v":"Sweetwater #1"},{"$f":"ADM!C301","v":"1901014"},{"$f":"ADM!D301","v":"Westridge Elementary"},{"$f":"IF(VLOOKUP(A301,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N301=1,SUM(COUNTIF(ADM!F301:L301,\">0\")),SUM(COUNTIF(ADM!F301:K301,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F301:R301,\">0\")-SUM(F301,H301)","v":0},{"$f":"IF(SUM(ADM!N301:R301)=ADM!S301,COUNTIF(ADM!N301:R301,\">0\"),IF(OR(SUM(ADM!F301:O301)=ADM!S301,SUM(ADM!G301:O301)=ADM!S301,SUM(ADM!H301:O301)=ADM!S301,SUM(ADM!I301:O301)=ADM!S301,SUM(ADM!J301:O301)=ADM!S301,SUM(ADM!K301:O301)=ADM!S301,SUM(ADM!L301:O301)=ADM!S301,SUM(ADM!M301:O301)=ADM!S301,SUM(ADM!N301:O301)=ADM!S301),0,COUNTIF(ADM!O301:R301,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF301,'School Resources'!AK301,'School Resources'!AP301,'School Resources'!AT301)","v":32.576675000000002},{"$f":"(F301*(1+Inputs!$D$39))+(G301*(1+Inputs!$D$40))+(H301*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E301=\"T\",J301<K301),K301-J301,0)","v":0}]
[{"$f":"ADM!A302","v":"1901000"},{"$f":"ADM!B302","v":"Sweetwater #1"},{"$f":"ADM!C302","v":"1901015"},{"$f":"ADM!D302","v":"Pilot Butte Elementary"},{"$f":"IF(VLOOKUP(A302,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N302=1,SUM(COUNTIF(ADM!F302:L302,\">0\")),SUM(COUNTIF(ADM!F302:K302,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F302:R302,\">0\")-SUM(F302,H302)","v":0},{"$f":"IF(SUM(ADM!N302:R302)=ADM!S302,COUNTIF(ADM!N302:R302,\">0\"),IF(OR(SUM(ADM!F302:O302)=ADM!S302,SUM(ADM!G302:O302)=ADM!S302,SUM(ADM!H302:O302)=ADM!S302,SUM(ADM!I302:O302)=ADM!S302,SUM(ADM!J302:O302)=ADM!S302,SUM(ADM!K302:O302)=ADM!S302,SUM(ADM!L302:O302)=ADM!S302,SUM(ADM!M302:O302)=ADM!S302,SUM(ADM!N302:O302)=ADM!S302),0,COUNTIF(ADM!O302:R302,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF302,'School Resources'!AK302,'School Resources'!AP302,'School Resources'!AT302)","v":35.740449999999996},{"$f":"(F302*(1+Inputs!$D$39))+(G302*(1+Inputs!$D$40))+(H302*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E302=\"T\",J302<K302),K302-J302,0)","v":0}]
[{"$f":"ADM!A303","v":"1901000"},{"$f":"ADM!B303","v":"Sweetwater #1"},{"$f":"ADM!C303","v":"1901016"},{"$f":"ADM!D303","v":"Sage Elementary"},{"$f":"IF(VLOOKUP(A303,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N303=1,SUM(COUNTIF(ADM!F303:L303,\">0\")),SUM(COUNTIF(ADM!F303:K303,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F303:R303,\">0\")-SUM(F303,H303)","v":0},{"$f":"IF(SUM(ADM!N303:R303)=ADM!S303,COUNTIF(ADM!N303:R303,\">0\"),IF(OR(SUM(ADM!F303:O303)=ADM!S303,SUM(ADM!G303:O303)=ADM!S303,SUM(ADM!H303:O303)=ADM!S303,SUM(ADM!I303:O303)=ADM!S303,SUM(ADM!J303:O303)=ADM!S303,SUM(ADM!K303:O303)=ADM!S303,SUM(ADM!L303:O303)=ADM!S303,SUM(ADM!M303:O303)=ADM!S303,SUM(ADM!N303:O303)=ADM!S303),0,COUNTIF(ADM!O303:R303,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF303,'School Resources'!AK303,'School Resources'!AP303,'School Resources'!AT303)","v":33.253275000000002},{"$f":"(F303*(1+Inputs!$D$39))+(G303*(1+Inputs!$D$40))+(H303*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E303=\"T\",J303<K303),K303-J303,0)","v":0}]
[{"$f":"ADM!A304","v":"1901000"},{"$f":"ADM!B304","v":"Sweetwater #1"},{"$f":"ADM!C304","v":"1901017"},{"$f":"ADM!D304","v":"Lincoln Elementary "},{"$f":"IF(VLOOKUP(A304,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N304=1,SUM(COUNTIF(ADM!F304:L304,\">0\")),SUM(COUNTIF(ADM!F304:K304,\">0\")))","v":4},{"$f":"COUNTIF(ADM!F304:R304,\">0\")-SUM(F304,H304)","v":0},{"$f":"IF(SUM(ADM!N304:R304)=ADM!S304,COUNTIF(ADM!N304:R304,\">0\"),IF(OR(SUM(ADM!F304:O304)=ADM!S304,SUM(ADM!G304:O304)=ADM!S304,SUM(ADM!H304:O304)=ADM!S304,SUM(ADM!I304:O304)=ADM!S304,SUM(ADM!J304:O304)=ADM!S304,SUM(ADM!K304:O304)=ADM!S304,SUM(ADM!L304:O304)=ADM!S304,SUM(ADM!M304:O304)=ADM!S304,SUM(ADM!N304:O304)=ADM!S304),0,COUNTIF(ADM!O304:R304,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF304,'School Resources'!AK304,'School Resources'!AP304,'School Resources'!AT304)","v":10.708500000000001},{"$f":"(F304*(1+Inputs!$D$39))+(G304*(1+Inputs!$D$40))+(H304*(1+Inputs!$D$41))","v":4.8},{"$f":"IF(AND(Inputs!$D$106=2,E304=\"T\",J304<K304),K304-J304,0)","v":0}]
[{"$f":"ADM!A305","v":"1901000"},{"$f":"ADM!B305","v":"Sweetwater #1"},{"$f":"ADM!C305","v":"1901050"},{"$f":"ADM!D305","v":"Rock Springs Junior High"},{"$f":"IF(VLOOKUP(A305,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N305=1,SUM(COUNTIF(ADM!F305:L305,\">0\")),SUM(COUNTIF(ADM!F305:K305,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F305:R305,\">0\")-SUM(F305,H305)","v":2},{"$f":"IF(SUM(ADM!N305:R305)=ADM!S305,COUNTIF(ADM!N305:R305,\">0\"),IF(OR(SUM(ADM!F305:O305)=ADM!S305,SUM(ADM!G305:O305)=ADM!S305,SUM(ADM!H305:O305)=ADM!S305,SUM(ADM!I305:O305)=ADM!S305,SUM(ADM!J305:O305)=ADM!S305,SUM(ADM!K305:O305)=ADM!S305,SUM(ADM!L305:O305)=ADM!S305,SUM(ADM!M305:O305)=ADM!S305,SUM(ADM!N305:O305)=ADM!S305),0,COUNTIF(ADM!O305:R305,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF305,'School Resources'!AK305,'School Resources'!AP305,'School Resources'!AT305)","v":49.32765222222222},{"$f":"(F305*(1+Inputs!$D$39))+(G305*(1+Inputs!$D$40))+(H305*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E305=\"T\",J305<K305),K305-J305,0)","v":0}]
[{"$f":"ADM!A306","v":"1901000"},{"$f":"ADM!B306","v":"Sweetwater #1"},{"$f":"ADM!C306","v":"1901053"},{"$f":"ADM!D306","v":"Desert Middle School"},{"$f":"IF(VLOOKUP(A306,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N306=1,SUM(COUNTIF(ADM!F306:L306,\">0\")),SUM(COUNTIF(ADM!F306:K306,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F306:R306,\">0\")-SUM(F306,H306)","v":2},{"$f":"IF(SUM(ADM!N306:R306)=ADM!S306,COUNTIF(ADM!N306:R306,\">0\"),IF(OR(SUM(ADM!F306:O306)=ADM!S306,SUM(ADM!G306:O306)=ADM!S306,SUM(ADM!H306:O306)=ADM!S306,SUM(ADM!I306:O306)=ADM!S306,SUM(ADM!J306:O306)=ADM!S306,SUM(ADM!K306:O306)=ADM!S306,SUM(ADM!L306:O306)=ADM!S306,SUM(ADM!M306:O306)=ADM!S306,SUM(ADM!N306:O306)=ADM!S306),0,COUNTIF(ADM!O306:R306,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF306,'School Resources'!AK306,'School Resources'!AP306,'School Resources'!AT306)","v":2.0132857142857139},{"$f":"(F306*(1+Inputs!$D$39))+(G306*(1+Inputs!$D$40))+(H306*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E306=\"T\",J306<K306),K306-J306,0)","v":0}]
[{"$f":"ADM!A307","v":"1901000"},{"$f":"ADM!B307","v":"Sweetwater #1"},{"$f":"ADM!C307","v":"1901054"},{"$f":"ADM!D307","v":"Farson-Eden Middle School"},{"$f":"IF(VLOOKUP(A307,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N307=1,SUM(COUNTIF(ADM!F307:L307,\">0\")),SUM(COUNTIF(ADM!F307:K307,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F307:R307,\">0\")-SUM(F307,H307)","v":3},{"$f":"IF(SUM(ADM!N307:R307)=ADM!S307,COUNTIF(ADM!N307:R307,\">0\"),IF(OR(SUM(ADM!F307:O307)=ADM!S307,SUM(ADM!G307:O307)=ADM!S307,SUM(ADM!H307:O307)=ADM!S307,SUM(ADM!I307:O307)=ADM!S307,SUM(ADM!J307:O307)=ADM!S307,SUM(ADM!K307:O307)=ADM!S307,SUM(ADM!L307:O307)=ADM!S307,SUM(ADM!M307:O307)=ADM!S307,SUM(ADM!N307:O307)=ADM!S307),0,COUNTIF(ADM!O307:R307,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF307,'School Resources'!AK307,'School Resources'!AP307,'School Resources'!AT307)","v":4.8754285714285714},{"$f":"(F307*(1+Inputs!$D$39))+(G307*(1+Inputs!$D$40))+(H307*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E307=\"T\",J307<K307),K307-J307,0)","v":0}]
[{"$f":"ADM!A308","v":"1901000"},{"$f":"ADM!B308","v":"Sweetwater #1"},{"$f":"ADM!C308","v":"1901055"},{"$f":"ADM!D308","v":"Farson-Eden High School"},{"$f":"IF(VLOOKUP(A308,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N308=1,SUM(COUNTIF(ADM!F308:L308,\">0\")),SUM(COUNTIF(ADM!F308:K308,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F308:R308,\">0\")-SUM(F308,H308)","v":0},{"$f":"IF(SUM(ADM!N308:R308)=ADM!S308,COUNTIF(ADM!N308:R308,\">0\"),IF(OR(SUM(ADM!F308:O308)=ADM!S308,SUM(ADM!G308:O308)=ADM!S308,SUM(ADM!H308:O308)=ADM!S308,SUM(ADM!I308:O308)=ADM!S308,SUM(ADM!J308:O308)=ADM!S308,SUM(ADM!K308:O308)=ADM!S308,SUM(ADM!L308:O308)=ADM!S308,SUM(ADM!M308:O308)=ADM!S308,SUM(ADM!N308:O308)=ADM!S308),0,COUNTIF(ADM!O308:R308,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF308,'School Resources'!AK308,'School Resources'!AP308,'School Resources'!AT308)","v":6.9800952380952381},{"$f":"(F308*(1+Inputs!$D$39))+(G308*(1+Inputs!$D$40))+(H308*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E308=\"T\",J308<K308),K308-J308,0)","v":0}]
[{"$f":"ADM!A309","v":"1901000"},{"$f":"ADM!B309","v":"Sweetwater #1"},{"$f":"ADM!C309","v":"1901056"},{"$f":"ADM!D309","v":"Rock Springs High School"},{"$f":"IF(VLOOKUP(A309,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N309=1,SUM(COUNTIF(ADM!F309:L309,\">0\")),SUM(COUNTIF(ADM!F309:K309,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F309:R309,\">0\")-SUM(F309,H309)","v":0},{"$f":"IF(SUM(ADM!N309:R309)=ADM!S309,COUNTIF(ADM!N309:R309,\">0\"),IF(OR(SUM(ADM!F309:O309)=ADM!S309,SUM(ADM!G309:O309)=ADM!S309,SUM(ADM!H309:O309)=ADM!S309,SUM(ADM!I309:O309)=ADM!S309,SUM(ADM!J309:O309)=ADM!S309,SUM(ADM!K309:O309)=ADM!S309,SUM(ADM!L309:O309)=ADM!S309,SUM(ADM!M309:O309)=ADM!S309,SUM(ADM!N309:O309)=ADM!S309),0,COUNTIF(ADM!O309:R309,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF309,'School Resources'!AK309,'School Resources'!AP309,'School Resources'!AT309)","v":84.27743000000001},{"$f":"(F309*(1+Inputs!$D$39))+(G309*(1+Inputs!$D$40))+(H309*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E309=\"T\",J309<K309),K309-J309,0)","v":0}]
[{"$f":"ADM!A310","v":"1901000"},{"$f":"ADM!B310","v":"Sweetwater #1"},{"$f":"ADM!C310","v":"1901057"},{"$f":"ADM!D310","v":"Independence High School"},{"$f":"IF(VLOOKUP(A310,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N310=1,SUM(COUNTIF(ADM!F310:L310,\">0\")),SUM(COUNTIF(ADM!F310:K310,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F310:R310,\">0\")-SUM(F310,H310)","v":0},{"$f":"IF(SUM(ADM!N310:R310)=ADM!S310,COUNTIF(ADM!N310:R310,\">0\"),IF(OR(SUM(ADM!F310:O310)=ADM!S310,SUM(ADM!G310:O310)=ADM!S310,SUM(ADM!H310:O310)=ADM!S310,SUM(ADM!I310:O310)=ADM!S310,SUM(ADM!J310:O310)=ADM!S310,SUM(ADM!K310:O310)=ADM!S310,SUM(ADM!L310:O310)=ADM!S310,SUM(ADM!M310:O310)=ADM!S310,SUM(ADM!N310:O310)=ADM!S310),0,COUNTIF(ADM!O310:R310,\">0\")))","v":4},{"$f":"SUM(F310:H310)","v":4},{"$f":"SUM('School Resources'!AF310,'School Resources'!AK310,'School Resources'!AP310,'School Resources'!AT310)","v":8.3751428571428566},{"$f":"(F310*(1+Inputs!$D$39))+(G310*(1+Inputs!$D$40))+(H310*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E310=\"T\",J310<K310),K310-J310,0)","v":0}]
[{"$f":"ADM!A311","v":"1902000"},{"$f":"ADM!B311","v":"Sweetwater #2"},{"$f":"ADM!C311","v":"1902001"},{"$f":"ADM!D311","v":"Granger Elementary"},{"$f":"IF(VLOOKUP(A311,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N311=1,SUM(COUNTIF(ADM!F311:L311,\">0\")),SUM(COUNTIF(ADM!F311:K311,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F311:R311,\">0\")-SUM(F311,H311)","v":0},{"$f":"IF(SUM(ADM!N311:R311)=ADM!S311,COUNTIF(ADM!N311:R311,\">0\"),IF(OR(SUM(ADM!F311:O311)=ADM!S311,SUM(ADM!G311:O311)=ADM!S311,SUM(ADM!H311:O311)=ADM!S311,SUM(ADM!I311:O311)=ADM!S311,SUM(ADM!J311:O311)=ADM!S311,SUM(ADM!K311:O311)=ADM!S311,SUM(ADM!L311:O311)=ADM!S311,SUM(ADM!M311:O311)=ADM!S311,SUM(ADM!N311:O311)=ADM!S311),0,COUNTIF(ADM!O311:R311,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF311,'School Resources'!AK311,'School Resources'!AP311,'School Resources'!AT311)","v":1.1681428571428571},{"$f":"(F311*(1+Inputs!$D$39))+(G311*(1+Inputs!$D$40))+(H311*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E311=\"T\",J311<K311),K311-J311,0)","v":0}]
[{"$f":"ADM!A312","v":"1902000"},{"$f":"ADM!B312","v":"Sweetwater #2"},{"$f":"ADM!C312","v":"1902002"},{"$f":"ADM!D312","v":"Harrison Elementary"},{"$f":"IF(VLOOKUP(A312,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N312=1,SUM(COUNTIF(ADM!F312:L312,\">0\")),SUM(COUNTIF(ADM!F312:K312,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F312:R312,\">0\")-SUM(F312,H312)","v":0},{"$f":"IF(SUM(ADM!N312:R312)=ADM!S312,COUNTIF(ADM!N312:R312,\">0\"),IF(OR(SUM(ADM!F312:O312)=ADM!S312,SUM(ADM!G312:O312)=ADM!S312,SUM(ADM!H312:O312)=ADM!S312,SUM(ADM!I312:O312)=ADM!S312,SUM(ADM!J312:O312)=ADM!S312,SUM(ADM!K312:O312)=ADM!S312,SUM(ADM!L312:O312)=ADM!S312,SUM(ADM!M312:O312)=ADM!S312,SUM(ADM!N312:O312)=ADM!S312),0,COUNTIF(ADM!O312:R312,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF312,'School Resources'!AK312,'School Resources'!AP312,'School Resources'!AT312)","v":21.184275},{"$f":"(F312*(1+Inputs!$D$39))+(G312*(1+Inputs!$D$40))+(H312*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E312=\"T\",J312<K312),K312-J312,0)","v":0}]
[{"$f":"ADM!A313","v":"1902000"},{"$f":"ADM!B313","v":"Sweetwater #2"},{"$f":"ADM!C313","v":"1902004"},{"$f":"ADM!D313","v":"McKinnon Elementary"},{"$f":"IF(VLOOKUP(A313,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N313=1,SUM(COUNTIF(ADM!F313:L313,\">0\")),SUM(COUNTIF(ADM!F313:K313,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F313:R313,\">0\")-SUM(F313,H313)","v":0},{"$f":"IF(SUM(ADM!N313:R313)=ADM!S313,COUNTIF(ADM!N313:R313,\">0\"),IF(OR(SUM(ADM!F313:O313)=ADM!S313,SUM(ADM!G313:O313)=ADM!S313,SUM(ADM!H313:O313)=ADM!S313,SUM(ADM!I313:O313)=ADM!S313,SUM(ADM!J313:O313)=ADM!S313,SUM(ADM!K313:O313)=ADM!S313,SUM(ADM!L313:O313)=ADM!S313,SUM(ADM!M313:O313)=ADM!S313,SUM(ADM!N313:O313)=ADM!S313),0,COUNTIF(ADM!O313:R313,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF313,'School Resources'!AK313,'School Resources'!AP313,'School Resources'!AT313)","v":2.120714285714286},{"$f":"(F313*(1+Inputs!$D$39))+(G313*(1+Inputs!$D$40))+(H313*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E313=\"T\",J313<K313),K313-J313,0)","v":0}]
[{"$f":"ADM!A314","v":"1902000"},{"$f":"ADM!B314","v":"Sweetwater #2"},{"$f":"ADM!C314","v":"1902006"},{"$f":"ADM!D314","v":"Thoman Ranch Elementary"},{"$f":"IF(VLOOKUP(A314,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N314=1,SUM(COUNTIF(ADM!F314:L314,\">0\")),SUM(COUNTIF(ADM!F314:K314,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F314:R314,\">0\")-SUM(F314,H314)","v":1},{"$f":"IF(SUM(ADM!N314:R314)=ADM!S314,COUNTIF(ADM!N314:R314,\">0\"),IF(OR(SUM(ADM!F314:O314)=ADM!S314,SUM(ADM!G314:O314)=ADM!S314,SUM(ADM!H314:O314)=ADM!S314,SUM(ADM!I314:O314)=ADM!S314,SUM(ADM!J314:O314)=ADM!S314,SUM(ADM!K314:O314)=ADM!S314,SUM(ADM!L314:O314)=ADM!S314,SUM(ADM!M314:O314)=ADM!S314,SUM(ADM!N314:O314)=ADM!S314),0,COUNTIF(ADM!O314:R314,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF314,'School Resources'!AK314,'School Resources'!AP314,'School Resources'!AT314)","v":1},{"$f":"(F314*(1+Inputs!$D$39))+(G314*(1+Inputs!$D$40))+(H314*(1+Inputs!$D$41))","v":2.5300000000000002},{"$f":"IF(AND(Inputs!$D$106=2,E314=\"T\",J314<K314),K314-J314,0)","v":0}]
[{"$f":"ADM!A315","v":"1902000"},{"$f":"ADM!B315","v":"Sweetwater #2"},{"$f":"ADM!C315","v":"1902007"},{"$f":"ADM!D315","v":"Washington Elementary"},{"$f":"IF(VLOOKUP(A315,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N315=1,SUM(COUNTIF(ADM!F315:L315,\">0\")),SUM(COUNTIF(ADM!F315:K315,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F315:R315,\">0\")-SUM(F315,H315)","v":0},{"$f":"IF(SUM(ADM!N315:R315)=ADM!S315,COUNTIF(ADM!N315:R315,\">0\"),IF(OR(SUM(ADM!F315:O315)=ADM!S315,SUM(ADM!G315:O315)=ADM!S315,SUM(ADM!H315:O315)=ADM!S315,SUM(ADM!I315:O315)=ADM!S315,SUM(ADM!J315:O315)=ADM!S315,SUM(ADM!K315:O315)=ADM!S315,SUM(ADM!L315:O315)=ADM!S315,SUM(ADM!M315:O315)=ADM!S315,SUM(ADM!N315:O315)=ADM!S315),0,COUNTIF(ADM!O315:R315,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF315,'School Resources'!AK315,'School Resources'!AP315,'School Resources'!AT315)","v":17.524725},{"$f":"(F315*(1+Inputs!$D$39))+(G315*(1+Inputs!$D$40))+(H315*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E315=\"T\",J315<K315),K315-J315,0)","v":0}]
[{"$f":"ADM!A316","v":"1902000"},{"$f":"ADM!B316","v":"Sweetwater #2"},{"$f":"ADM!C316","v":"1902010"},{"$f":"ADM!D316","v":"Jackson Elementary"},{"$f":"IF(VLOOKUP(A316,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N316=1,SUM(COUNTIF(ADM!F316:L316,\">0\")),SUM(COUNTIF(ADM!F316:K316,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F316:R316,\">0\")-SUM(F316,H316)","v":0},{"$f":"IF(SUM(ADM!N316:R316)=ADM!S316,COUNTIF(ADM!N316:R316,\">0\"),IF(OR(SUM(ADM!F316:O316)=ADM!S316,SUM(ADM!G316:O316)=ADM!S316,SUM(ADM!H316:O316)=ADM!S316,SUM(ADM!I316:O316)=ADM!S316,SUM(ADM!J316:O316)=ADM!S316,SUM(ADM!K316:O316)=ADM!S316,SUM(ADM!L316:O316)=ADM!S316,SUM(ADM!M316:O316)=ADM!S316,SUM(ADM!N316:O316)=ADM!S316),0,COUNTIF(ADM!O316:R316,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF316,'School Resources'!AK316,'School Resources'!AP316,'School Resources'!AT316)","v":20.997450000000001},{"$f":"(F316*(1+Inputs!$D$39))+(G316*(1+Inputs!$D$40))+(H316*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E316=\"T\",J316<K316),K316-J316,0)","v":0}]
[{"$f":"ADM!A317","v":"1902000"},{"$f":"ADM!B317","v":"Sweetwater #2"},{"$f":"ADM!C317","v":"1902011"},{"$f":"ADM!D317","v":"Truman Elementary"},{"$f":"IF(VLOOKUP(A317,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N317=1,SUM(COUNTIF(ADM!F317:L317,\">0\")),SUM(COUNTIF(ADM!F317:K317,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F317:R317,\">0\")-SUM(F317,H317)","v":0},{"$f":"IF(SUM(ADM!N317:R317)=ADM!S317,COUNTIF(ADM!N317:R317,\">0\"),IF(OR(SUM(ADM!F317:O317)=ADM!S317,SUM(ADM!G317:O317)=ADM!S317,SUM(ADM!H317:O317)=ADM!S317,SUM(ADM!I317:O317)=ADM!S317,SUM(ADM!J317:O317)=ADM!S317,SUM(ADM!K317:O317)=ADM!S317,SUM(ADM!L317:O317)=ADM!S317,SUM(ADM!M317:O317)=ADM!S317,SUM(ADM!N317:O317)=ADM!S317),0,COUNTIF(ADM!O317:R317,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF317,'School Resources'!AK317,'School Resources'!AP317,'School Resources'!AT317)","v":21.57855},{"$f":"(F317*(1+Inputs!$D$39))+(G317*(1+Inputs!$D$40))+(H317*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E317=\"T\",J317<K317),K317-J317,0)","v":0}]
[{"$f":"ADM!A318","v":"1902000"},{"$f":"ADM!B318","v":"Sweetwater #2"},{"$f":"ADM!C318","v":"1902012"},{"$f":"ADM!D318","v":"Monroe Intermediate School"},{"$f":"IF(VLOOKUP(A318,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N318=1,SUM(COUNTIF(ADM!F318:L318,\">0\")),SUM(COUNTIF(ADM!F318:K318,\">0\")))","v":2},{"$f":"COUNTIF(ADM!F318:R318,\">0\")-SUM(F318,H318)","v":0},{"$f":"IF(SUM(ADM!N318:R318)=ADM!S318,COUNTIF(ADM!N318:R318,\">0\"),IF(OR(SUM(ADM!F318:O318)=ADM!S318,SUM(ADM!G318:O318)=ADM!S318,SUM(ADM!H318:O318)=ADM!S318,SUM(ADM!I318:O318)=ADM!S318,SUM(ADM!J318:O318)=ADM!S318,SUM(ADM!K318:O318)=ADM!S318,SUM(ADM!L318:O318)=ADM!S318,SUM(ADM!M318:O318)=ADM!S318,SUM(ADM!N318:O318)=ADM!S318),0,COUNTIF(ADM!O318:R318,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF318,'School Resources'!AK318,'School Resources'!AP318,'School Resources'!AT318)","v":31.504549999999998},{"$f":"(F318*(1+Inputs!$D$39))+(G318*(1+Inputs!$D$40))+(H318*(1+Inputs!$D$41))","v":2.4},{"$f":"IF(AND(Inputs!$D$106=2,E318=\"T\",J318<K318),K318-J318,0)","v":0}]
[{"$f":"ADM!A319","v":"1902000"},{"$f":"ADM!B319","v":"Sweetwater #2"},{"$f":"ADM!C319","v":"1902050"},{"$f":"ADM!D319","v":"Lincoln Middle School"},{"$f":"IF(VLOOKUP(A319,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N319=1,SUM(COUNTIF(ADM!F319:L319,\">0\")),SUM(COUNTIF(ADM!F319:K319,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F319:R319,\">0\")-SUM(F319,H319)","v":2},{"$f":"IF(SUM(ADM!N319:R319)=ADM!S319,COUNTIF(ADM!N319:R319,\">0\"),IF(OR(SUM(ADM!F319:O319)=ADM!S319,SUM(ADM!G319:O319)=ADM!S319,SUM(ADM!H319:O319)=ADM!S319,SUM(ADM!I319:O319)=ADM!S319,SUM(ADM!J319:O319)=ADM!S319,SUM(ADM!K319:O319)=ADM!S319,SUM(ADM!L319:O319)=ADM!S319,SUM(ADM!M319:O319)=ADM!S319,SUM(ADM!N319:O319)=ADM!S319),0,COUNTIF(ADM!O319:R319,\">0\")))","v":0},2,{"$f":"SUM('School Resources'!AF319,'School Resources'!AK319,'School Resources'!AP319,'School Resources'!AT319)","v":26.548256666666667},{"$f":"(F319*(1+Inputs!$D$39))+(G319*(1+Inputs!$D$40))+(H319*(1+Inputs!$D$41))","v":2.66},{"$f":"IF(AND(Inputs!$D$106=2,E319=\"T\",J319<K319),K319-J319,0)","v":0}]
[{"$f":"ADM!A320","v":"1902000"},{"$f":"ADM!B320","v":"Sweetwater #2"},{"$f":"ADM!C320","v":"1902055"},{"$f":"ADM!D320","v":"Green River High School"},{"$f":"IF(VLOOKUP(A320,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N320=1,SUM(COUNTIF(ADM!F320:L320,\">0\")),SUM(COUNTIF(ADM!F320:K320,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F320:R320,\">0\")-SUM(F320,H320)","v":0},{"$f":"IF(SUM(ADM!N320:R320)=ADM!S320,COUNTIF(ADM!N320:R320,\">0\"),IF(OR(SUM(ADM!F320:O320)=ADM!S320,SUM(ADM!G320:O320)=ADM!S320,SUM(ADM!H320:O320)=ADM!S320,SUM(ADM!I320:O320)=ADM!S320,SUM(ADM!J320:O320)=ADM!S320,SUM(ADM!K320:O320)=ADM!S320,SUM(ADM!L320:O320)=ADM!S320,SUM(ADM!M320:O320)=ADM!S320,SUM(ADM!N320:O320)=ADM!S320),0,COUNTIF(ADM!O320:R320,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF320,'School Resources'!AK320,'School Resources'!AP320,'School Resources'!AT320)","v":47.180728095238081},{"$f":"(F320*(1+Inputs!$D$39))+(G320*(1+Inputs!$D$40))+(H320*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E320=\"T\",J320<K320),K320-J320,0)","v":0}]
[{"$f":"ADM!A321","v":"1902000"},{"$f":"ADM!B321","v":"Sweetwater #2"},{"$f":"ADM!C321","v":"1902056"},{"$f":"ADM!D321","v":"Expedition Academy"},{"$f":"IF(VLOOKUP(A321,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N321=1,SUM(COUNTIF(ADM!F321:L321,\">0\")),SUM(COUNTIF(ADM!F321:K321,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F321:R321,\">0\")-SUM(F321,H321)","v":0},{"$f":"IF(SUM(ADM!N321:R321)=ADM!S321,COUNTIF(ADM!N321:R321,\">0\"),IF(OR(SUM(ADM!F321:O321)=ADM!S321,SUM(ADM!G321:O321)=ADM!S321,SUM(ADM!H321:O321)=ADM!S321,SUM(ADM!I321:O321)=ADM!S321,SUM(ADM!J321:O321)=ADM!S321,SUM(ADM!K321:O321)=ADM!S321,SUM(ADM!L321:O321)=ADM!S321,SUM(ADM!M321:O321)=ADM!S321,SUM(ADM!N321:O321)=ADM!S321),0,COUNTIF(ADM!O321:R321,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF321,'School Resources'!AK321,'School Resources'!AP321,'School Resources'!AT321)","v":6.6462857142857148},{"$f":"(F321*(1+Inputs!$D$39))+(G321*(1+Inputs!$D$40))+(H321*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E321=\"T\",J321<K321),K321-J321,0)","v":0}]
[{"$f":"ADM!A322","v":"2001000"},{"$f":"ADM!B322","v":"Teton #1"},{"$f":"ADM!C322","v":"2001001"},{"$f":"ADM!D322","v":"Alta Elementary"},{"$f":"IF(VLOOKUP(A322,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N322=1,SUM(COUNTIF(ADM!F322:L322,\">0\")),SUM(COUNTIF(ADM!F322:K322,\">0\")))","v":7},{"$f":"COUNTIF(ADM!F322:R322,\">0\")-SUM(F322,H322)","v":0},{"$f":"IF(SUM(ADM!N322:R322)=ADM!S322,COUNTIF(ADM!N322:R322,\">0\"),IF(OR(SUM(ADM!F322:O322)=ADM!S322,SUM(ADM!G322:O322)=ADM!S322,SUM(ADM!H322:O322)=ADM!S322,SUM(ADM!I322:O322)=ADM!S322,SUM(ADM!J322:O322)=ADM!S322,SUM(ADM!K322:O322)=ADM!S322,SUM(ADM!L322:O322)=ADM!S322,SUM(ADM!M322:O322)=ADM!S322,SUM(ADM!N322:O322)=ADM!S322),0,COUNTIF(ADM!O322:R322,\">0\")))","v":0},7,{"$f":"SUM('School Resources'!AF322,'School Resources'!AK322,'School Resources'!AP322,'School Resources'!AT322)","v":6},{"$f":"(F322*(1+Inputs!$D$39))+(G322*(1+Inputs!$D$40))+(H322*(1+Inputs!$D$41))","v":8.4},{"$f":"IF(AND(Inputs!$D$106=2,E322=\"T\",J322<K322),K322-J322,0)","v":0}]
[{"$f":"ADM!A323","v":"2001000"},{"$f":"ADM!B323","v":"Teton #1"},{"$f":"ADM!C323","v":"2001003"},{"$f":"ADM!D323","v":"Kelly Elementary"},{"$f":"IF(VLOOKUP(A323,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N323=1,SUM(COUNTIF(ADM!F323:L323,\">0\")),SUM(COUNTIF(ADM!F323:K323,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F323:R323,\">0\")-SUM(F323,H323)","v":0},{"$f":"IF(SUM(ADM!N323:R323)=ADM!S323,COUNTIF(ADM!N323:R323,\">0\"),IF(OR(SUM(ADM!F323:O323)=ADM!S323,SUM(ADM!G323:O323)=ADM!S323,SUM(ADM!H323:O323)=ADM!S323,SUM(ADM!I323:O323)=ADM!S323,SUM(ADM!J323:O323)=ADM!S323,SUM(ADM!K323:O323)=ADM!S323,SUM(ADM!L323:O323)=ADM!S323,SUM(ADM!M323:O323)=ADM!S323,SUM(ADM!N323:O323)=ADM!S323),0,COUNTIF(ADM!O323:R323,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF323,'School Resources'!AK323,'School Resources'!AP323,'School Resources'!AT323)","v":5.9019523809523813},{"$f":"(F323*(1+Inputs!$D$39))+(G323*(1+Inputs!$D$40))+(H323*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E323=\"T\",J323<K323),K323-J323,0)","v":0}]
[{"$f":"ADM!A324","v":"2001000"},{"$f":"ADM!B324","v":"Teton #1"},{"$f":"ADM!C324","v":"2001004"},{"$f":"ADM!D324","v":"Moran Elementary"},{"$f":"IF(VLOOKUP(A324,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N324=1,SUM(COUNTIF(ADM!F324:L324,\">0\")),SUM(COUNTIF(ADM!F324:K324,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F324:R324,\">0\")-SUM(F324,H324)","v":0},{"$f":"IF(SUM(ADM!N324:R324)=ADM!S324,COUNTIF(ADM!N324:R324,\">0\"),IF(OR(SUM(ADM!F324:O324)=ADM!S324,SUM(ADM!G324:O324)=ADM!S324,SUM(ADM!H324:O324)=ADM!S324,SUM(ADM!I324:O324)=ADM!S324,SUM(ADM!J324:O324)=ADM!S324,SUM(ADM!K324:O324)=ADM!S324,SUM(ADM!L324:O324)=ADM!S324,SUM(ADM!M324:O324)=ADM!S324,SUM(ADM!N324:O324)=ADM!S324),0,COUNTIF(ADM!O324:R324,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF324,'School Resources'!AK324,'School Resources'!AP324,'School Resources'!AT324)","v":1.782},{"$f":"(F324*(1+Inputs!$D$39))+(G324*(1+Inputs!$D$40))+(H324*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E324=\"T\",J324<K324),K324-J324,0)","v":0}]
[{"$f":"ADM!A325","v":"2001000"},{"$f":"ADM!B325","v":"Teton #1"},{"$f":"ADM!C325","v":"2001005"},{"$f":"ADM!D325","v":"Wilson Elementary"},{"$f":"IF(VLOOKUP(A325,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N325=1,SUM(COUNTIF(ADM!F325:L325,\">0\")),SUM(COUNTIF(ADM!F325:K325,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F325:R325,\">0\")-SUM(F325,H325)","v":0},{"$f":"IF(SUM(ADM!N325:R325)=ADM!S325,COUNTIF(ADM!N325:R325,\">0\"),IF(OR(SUM(ADM!F325:O325)=ADM!S325,SUM(ADM!G325:O325)=ADM!S325,SUM(ADM!H325:O325)=ADM!S325,SUM(ADM!I325:O325)=ADM!S325,SUM(ADM!J325:O325)=ADM!S325,SUM(ADM!K325:O325)=ADM!S325,SUM(ADM!L325:O325)=ADM!S325,SUM(ADM!M325:O325)=ADM!S325,SUM(ADM!N325:O325)=ADM!S325),0,COUNTIF(ADM!O325:R325,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF325,'School Resources'!AK325,'School Resources'!AP325,'School Resources'!AT325)","v":17.621625000000002},{"$f":"(F325*(1+Inputs!$D$39))+(G325*(1+Inputs!$D$40))+(H325*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E325=\"T\",J325<K325),K325-J325,0)","v":0}]
[{"$f":"ADM!A326","v":"2001000"},{"$f":"ADM!B326","v":"Teton #1"},{"$f":"ADM!C326","v":"2001009"},{"$f":"ADM!D326","v":"Colter Elementary"},{"$f":"IF(VLOOKUP(A326,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N326=1,SUM(COUNTIF(ADM!F326:L326,\">0\")),SUM(COUNTIF(ADM!F326:K326,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F326:R326,\">0\")-SUM(F326,H326)","v":0},{"$f":"IF(SUM(ADM!N326:R326)=ADM!S326,COUNTIF(ADM!N326:R326,\">0\"),IF(OR(SUM(ADM!F326:O326)=ADM!S326,SUM(ADM!G326:O326)=ADM!S326,SUM(ADM!H326:O326)=ADM!S326,SUM(ADM!I326:O326)=ADM!S326,SUM(ADM!J326:O326)=ADM!S326,SUM(ADM!K326:O326)=ADM!S326,SUM(ADM!L326:O326)=ADM!S326,SUM(ADM!M326:O326)=ADM!S326,SUM(ADM!N326:O326)=ADM!S326),0,COUNTIF(ADM!O326:R326,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF326,'School Resources'!AK326,'School Resources'!AP326,'School Resources'!AT326)","v":34.844999999999999},{"$f":"(F326*(1+Inputs!$D$39))+(G326*(1+Inputs!$D$40))+(H326*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E326=\"T\",J326<K326),K326-J326,0)","v":0}]
[{"$f":"ADM!A327","v":"2001000"},{"$f":"ADM!B327","v":"Teton #1"},{"$f":"ADM!C327","v":"2001010"},{"$f":"ADM!D327","v":"Jackson Elementary"},{"$f":"IF(VLOOKUP(A327,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N327=1,SUM(COUNTIF(ADM!F327:L327,\">0\")),SUM(COUNTIF(ADM!F327:K327,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F327:R327,\">0\")-SUM(F327,H327)","v":0},{"$f":"IF(SUM(ADM!N327:R327)=ADM!S327,COUNTIF(ADM!N327:R327,\">0\"),IF(OR(SUM(ADM!F327:O327)=ADM!S327,SUM(ADM!G327:O327)=ADM!S327,SUM(ADM!H327:O327)=ADM!S327,SUM(ADM!I327:O327)=ADM!S327,SUM(ADM!J327:O327)=ADM!S327,SUM(ADM!K327:O327)=ADM!S327,SUM(ADM!L327:O327)=ADM!S327,SUM(ADM!M327:O327)=ADM!S327,SUM(ADM!N327:O327)=ADM!S327),0,COUNTIF(ADM!O327:R327,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF327,'School Resources'!AK327,'School Resources'!AP327,'School Resources'!AT327)","v":45.363824999999999},{"$f":"(F327*(1+Inputs!$D$39))+(G327*(1+Inputs!$D$40))+(H327*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E327=\"T\",J327<K327),K327-J327,0)","v":0}]
[{"$f":"ADM!A328","v":"2001000"},{"$f":"ADM!B328","v":"Teton #1"},{"$f":"ADM!C328","v":"2001050"},{"$f":"ADM!D328","v":"Jackson Hole Middle School"},{"$f":"IF(VLOOKUP(A328,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N328=1,SUM(COUNTIF(ADM!F328:L328,\">0\")),SUM(COUNTIF(ADM!F328:K328,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F328:R328,\">0\")-SUM(F328,H328)","v":3},{"$f":"IF(SUM(ADM!N328:R328)=ADM!S328,COUNTIF(ADM!N328:R328,\">0\"),IF(OR(SUM(ADM!F328:O328)=ADM!S328,SUM(ADM!G328:O328)=ADM!S328,SUM(ADM!H328:O328)=ADM!S328,SUM(ADM!I328:O328)=ADM!S328,SUM(ADM!J328:O328)=ADM!S328,SUM(ADM!K328:O328)=ADM!S328,SUM(ADM!L328:O328)=ADM!S328,SUM(ADM!M328:O328)=ADM!S328,SUM(ADM!N328:O328)=ADM!S328),0,COUNTIF(ADM!O328:R328,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF328,'School Resources'!AK328,'School Resources'!AP328,'School Resources'!AT328)","v":36.020136666666659},{"$f":"(F328*(1+Inputs!$D$39))+(G328*(1+Inputs!$D$40))+(H328*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E328=\"T\",J328<K328),K328-J328,0)","v":0}]
[{"$f":"ADM!A329","v":"2001000"},{"$f":"ADM!B329","v":"Teton #1"},{"$f":"ADM!C329","v":"2001055"},{"$f":"ADM!D329","v":"Jackson Hole High School"},{"$f":"IF(VLOOKUP(A329,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N329=1,SUM(COUNTIF(ADM!F329:L329,\">0\")),SUM(COUNTIF(ADM!F329:K329,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F329:R329,\">0\")-SUM(F329,H329)","v":0},{"$f":"IF(SUM(ADM!N329:R329)=ADM!S329,COUNTIF(ADM!N329:R329,\">0\"),IF(OR(SUM(ADM!F329:O329)=ADM!S329,SUM(ADM!G329:O329)=ADM!S329,SUM(ADM!H329:O329)=ADM!S329,SUM(ADM!I329:O329)=ADM!S329,SUM(ADM!J329:O329)=ADM!S329,SUM(ADM!K329:O329)=ADM!S329,SUM(ADM!L329:O329)=ADM!S329,SUM(ADM!M329:O329)=ADM!S329,SUM(ADM!N329:O329)=ADM!S329),0,COUNTIF(ADM!O329:R329,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF329,'School Resources'!AK329,'School Resources'!AP329,'School Resources'!AT329)","v":36.194581746031744},{"$f":"(F329*(1+Inputs!$D$39))+(G329*(1+Inputs!$D$40))+(H329*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E329=\"T\",J329<K329),K329-J329,0)","v":0}]
[{"$f":"ADM!A330","v":"2001000"},{"$f":"ADM!B330","v":"Teton #1"},{"$f":"ADM!C330","v":"2001056"},{"$f":"ADM!D330","v":"Summit High School"},{"$f":"IF(VLOOKUP(A330,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N330=1,SUM(COUNTIF(ADM!F330:L330,\">0\")),SUM(COUNTIF(ADM!F330:K330,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F330:R330,\">0\")-SUM(F330,H330)","v":0},{"$f":"IF(SUM(ADM!N330:R330)=ADM!S330,COUNTIF(ADM!N330:R330,\">0\"),IF(OR(SUM(ADM!F330:O330)=ADM!S330,SUM(ADM!G330:O330)=ADM!S330,SUM(ADM!H330:O330)=ADM!S330,SUM(ADM!I330:O330)=ADM!S330,SUM(ADM!J330:O330)=ADM!S330,SUM(ADM!K330:O330)=ADM!S330,SUM(ADM!L330:O330)=ADM!S330,SUM(ADM!M330:O330)=ADM!S330,SUM(ADM!N330:O330)=ADM!S330),0,COUNTIF(ADM!O330:R330,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF330,'School Resources'!AK330,'School Resources'!AP330,'School Resources'!AT330)","v":7.6109999999999989},{"$f":"(F330*(1+Inputs!$D$39))+(G330*(1+Inputs!$D$40))+(H330*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E330=\"T\",J330<K330),K330-J330,0)","v":0}]
[{"$f":"ADM!A331","v":"2101000"},{"$f":"ADM!B331","v":"Uinta #1"},{"$f":"ADM!C331","v":"2101002"},{"$f":"ADM!D331","v":"Clark Elementary"},{"$f":"IF(VLOOKUP(A331,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N331=1,SUM(COUNTIF(ADM!F331:L331,\">0\")),SUM(COUNTIF(ADM!F331:K331,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F331:R331,\">0\")-SUM(F331,H331)","v":0},{"$f":"IF(SUM(ADM!N331:R331)=ADM!S331,COUNTIF(ADM!N331:R331,\">0\"),IF(OR(SUM(ADM!F331:O331)=ADM!S331,SUM(ADM!G331:O331)=ADM!S331,SUM(ADM!H331:O331)=ADM!S331,SUM(ADM!I331:O331)=ADM!S331,SUM(ADM!J331:O331)=ADM!S331,SUM(ADM!K331:O331)=ADM!S331,SUM(ADM!L331:O331)=ADM!S331,SUM(ADM!M331:O331)=ADM!S331,SUM(ADM!N331:O331)=ADM!S331),0,COUNTIF(ADM!O331:R331,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF331,'School Resources'!AK331,'School Resources'!AP331,'School Resources'!AT331)","v":18.261000000000003},{"$f":"(F331*(1+Inputs!$D$39))+(G331*(1+Inputs!$D$40))+(H331*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E331=\"T\",J331<K331),K331-J331,0)","v":0}]
[{"$f":"ADM!A332","v":"2101000"},{"$f":"ADM!B332","v":"Uinta #1"},{"$f":"ADM!C332","v":"2101004"},{"$f":"ADM!D332","v":"Uinta Meadows Elementary"},{"$f":"IF(VLOOKUP(A332,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N332=1,SUM(COUNTIF(ADM!F332:L332,\">0\")),SUM(COUNTIF(ADM!F332:K332,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F332:R332,\">0\")-SUM(F332,H332)","v":0},{"$f":"IF(SUM(ADM!N332:R332)=ADM!S332,COUNTIF(ADM!N332:R332,\">0\"),IF(OR(SUM(ADM!F332:O332)=ADM!S332,SUM(ADM!G332:O332)=ADM!S332,SUM(ADM!H332:O332)=ADM!S332,SUM(ADM!I332:O332)=ADM!S332,SUM(ADM!J332:O332)=ADM!S332,SUM(ADM!K332:O332)=ADM!S332,SUM(ADM!L332:O332)=ADM!S332,SUM(ADM!M332:O332)=ADM!S332,SUM(ADM!N332:O332)=ADM!S332),0,COUNTIF(ADM!O332:R332,\">0\")))","v":0},{"$f":"SUM(F332:H332)","v":6},{"$f":"SUM('School Resources'!AF332,'School Resources'!AK332,'School Resources'!AP332,'School Resources'!AT332)","v":35.07},{"$f":"(F332*(1+Inputs!$D$39))+(G332*(1+Inputs!$D$40))+(H332*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E332=\"T\",J332<K332),K332-J332,0)","v":0}]
[{"$f":"ADM!A333","v":"2101000"},{"$f":"ADM!B333","v":"Uinta #1"},{"$f":"ADM!C333","v":"2101005"},{"$f":"ADM!D333","v":"North Evanston Elementary"},{"$f":"IF(VLOOKUP(A333,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N333=1,SUM(COUNTIF(ADM!F333:L333,\">0\")),SUM(COUNTIF(ADM!F333:K333,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F333:R333,\">0\")-SUM(F333,H333)","v":0},{"$f":"IF(SUM(ADM!N333:R333)=ADM!S333,COUNTIF(ADM!N333:R333,\">0\"),IF(OR(SUM(ADM!F333:O333)=ADM!S333,SUM(ADM!G333:O333)=ADM!S333,SUM(ADM!H333:O333)=ADM!S333,SUM(ADM!I333:O333)=ADM!S333,SUM(ADM!J333:O333)=ADM!S333,SUM(ADM!K333:O333)=ADM!S333,SUM(ADM!L333:O333)=ADM!S333,SUM(ADM!M333:O333)=ADM!S333,SUM(ADM!N333:O333)=ADM!S333),0,COUNTIF(ADM!O333:R333,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF333,'School Resources'!AK333,'School Resources'!AP333,'School Resources'!AT333)","v":26.598350000000003},{"$f":"(F333*(1+Inputs!$D$39))+(G333*(1+Inputs!$D$40))+(H333*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E333=\"T\",J333<K333),K333-J333,0)","v":0}]
[{"$f":"ADM!A334","v":"2101000"},{"$f":"ADM!B334","v":"Uinta #1"},{"$f":"ADM!C334","v":"2101006"},{"$f":"ADM!D334","v":"Aspen Elementary"},{"$f":"IF(VLOOKUP(A334,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N334=1,SUM(COUNTIF(ADM!F334:L334,\">0\")),SUM(COUNTIF(ADM!F334:K334,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F334:R334,\">0\")-SUM(F334,H334)","v":0},{"$f":"IF(SUM(ADM!N334:R334)=ADM!S334,COUNTIF(ADM!N334:R334,\">0\"),IF(OR(SUM(ADM!F334:O334)=ADM!S334,SUM(ADM!G334:O334)=ADM!S334,SUM(ADM!H334:O334)=ADM!S334,SUM(ADM!I334:O334)=ADM!S334,SUM(ADM!J334:O334)=ADM!S334,SUM(ADM!K334:O334)=ADM!S334,SUM(ADM!L334:O334)=ADM!S334,SUM(ADM!M334:O334)=ADM!S334,SUM(ADM!N334:O334)=ADM!S334),0,COUNTIF(ADM!O334:R334,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF334,'School Resources'!AK334,'School Resources'!AP334,'School Resources'!AT334)","v":24.340874999999997},{"$f":"(F334*(1+Inputs!$D$39))+(G334*(1+Inputs!$D$40))+(H334*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E334=\"T\",J334<K334),K334-J334,0)","v":0}]
[{"$f":"ADM!A335","v":"2101000"},{"$f":"ADM!B335","v":"Uinta #1"},{"$f":"ADM!C335","v":"2101050"},{"$f":"ADM!D335","v":"Davis Middle School"},{"$f":"IF(VLOOKUP(A335,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N335=1,SUM(COUNTIF(ADM!F335:L335,\">0\")),SUM(COUNTIF(ADM!F335:K335,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F335:R335,\">0\")-SUM(F335,H335)","v":3},{"$f":"IF(SUM(ADM!N335:R335)=ADM!S335,COUNTIF(ADM!N335:R335,\">0\"),IF(OR(SUM(ADM!F335:O335)=ADM!S335,SUM(ADM!G335:O335)=ADM!S335,SUM(ADM!H335:O335)=ADM!S335,SUM(ADM!I335:O335)=ADM!S335,SUM(ADM!J335:O335)=ADM!S335,SUM(ADM!K335:O335)=ADM!S335,SUM(ADM!L335:O335)=ADM!S335,SUM(ADM!M335:O335)=ADM!S335,SUM(ADM!N335:O335)=ADM!S335),0,COUNTIF(ADM!O335:R335,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF335,'School Resources'!AK335,'School Resources'!AP335,'School Resources'!AT335)","v":21.082927777777773},{"$f":"(F335*(1+Inputs!$D$39))+(G335*(1+Inputs!$D$40))+(H335*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E335=\"T\",J335<K335),K335-J335,0)","v":0}]
[{"$f":"ADM!A336","v":"2101000"},{"$f":"ADM!B336","v":"Uinta #1"},{"$f":"ADM!C336","v":"2101051"},{"$f":"ADM!D336","v":"Evanston Middle School"},{"$f":"IF(VLOOKUP(A336,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N336=1,SUM(COUNTIF(ADM!F336:L336,\">0\")),SUM(COUNTIF(ADM!F336:K336,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F336:R336,\">0\")-SUM(F336,H336)","v":3},{"$f":"IF(SUM(ADM!N336:R336)=ADM!S336,COUNTIF(ADM!N336:R336,\">0\"),IF(OR(SUM(ADM!F336:O336)=ADM!S336,SUM(ADM!G336:O336)=ADM!S336,SUM(ADM!H336:O336)=ADM!S336,SUM(ADM!I336:O336)=ADM!S336,SUM(ADM!J336:O336)=ADM!S336,SUM(ADM!K336:O336)=ADM!S336,SUM(ADM!L336:O336)=ADM!S336,SUM(ADM!M336:O336)=ADM!S336,SUM(ADM!N336:O336)=ADM!S336),0,COUNTIF(ADM!O336:R336,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF336,'School Resources'!AK336,'School Resources'!AP336,'School Resources'!AT336)","v":20.659671111111113},{"$f":"(F336*(1+Inputs!$D$39))+(G336*(1+Inputs!$D$40))+(H336*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E336=\"T\",J336<K336),K336-J336,0)","v":0}]
[{"$f":"ADM!A337","v":"2101000"},{"$f":"ADM!B337","v":"Uinta #1"},{"$f":"ADM!C337","v":"2101055"},{"$f":"ADM!D337","v":"Evanston High School"},{"$f":"IF(VLOOKUP(A337,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N337=1,SUM(COUNTIF(ADM!F337:L337,\">0\")),SUM(COUNTIF(ADM!F337:K337,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F337:R337,\">0\")-SUM(F337,H337)","v":0},{"$f":"IF(SUM(ADM!N337:R337)=ADM!S337,COUNTIF(ADM!N337:R337,\">0\"),IF(OR(SUM(ADM!F337:O337)=ADM!S337,SUM(ADM!G337:O337)=ADM!S337,SUM(ADM!H337:O337)=ADM!S337,SUM(ADM!I337:O337)=ADM!S337,SUM(ADM!J337:O337)=ADM!S337,SUM(ADM!K337:O337)=ADM!S337,SUM(ADM!L337:O337)=ADM!S337,SUM(ADM!M337:O337)=ADM!S337,SUM(ADM!N337:O337)=ADM!S337),0,COUNTIF(ADM!O337:R337,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF337,'School Resources'!AK337,'School Resources'!AP337,'School Resources'!AT337)","v":50.652097619047609},{"$f":"(F337*(1+Inputs!$D$39))+(G337*(1+Inputs!$D$40))+(H337*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E337=\"T\",J337<K337),K337-J337,0)","v":0}]
[{"$f":"ADM!A338","v":"2101000"},{"$f":"ADM!B338","v":"Uinta #1"},{"$f":"ADM!C338","v":"2101056"},{"$f":"ADM!D338","v":"Horizon Alternative School"},{"$f":"IF(VLOOKUP(A338,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N338=1,SUM(COUNTIF(ADM!F338:L338,\">0\")),SUM(COUNTIF(ADM!F338:K338,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F338:R338,\">0\")-SUM(F338,H338)","v":2},{"$f":"IF(SUM(ADM!N338:R338)=ADM!S338,COUNTIF(ADM!N338:R338,\">0\"),IF(OR(SUM(ADM!F338:O338)=ADM!S338,SUM(ADM!G338:O338)=ADM!S338,SUM(ADM!H338:O338)=ADM!S338,SUM(ADM!I338:O338)=ADM!S338,SUM(ADM!J338:O338)=ADM!S338,SUM(ADM!K338:O338)=ADM!S338,SUM(ADM!L338:O338)=ADM!S338,SUM(ADM!M338:O338)=ADM!S338,SUM(ADM!N338:O338)=ADM!S338),0,COUNTIF(ADM!O338:R338,\">0\")))","v":4},6,{"$f":"SUM('School Resources'!AF338,'School Resources'!AK338,'School Resources'!AP338,'School Resources'!AT338)","v":8.9561428571428561},{"$f":"(F338*(1+Inputs!$D$39))+(G338*(1+Inputs!$D$40))+(H338*(1+Inputs!$D$41))","v":7.98},{"$f":"IF(AND(Inputs!$D$106=2,E338=\"T\",J338<K338),K338-J338,0)","v":0}]
[{"$f":"ADM!A339","v":"2104000"},{"$f":"ADM!B339","v":"Uinta #4"},{"$f":"ADM!C339","v":"2104001"},{"$f":"ADM!D339","v":"Mountain View Elementary"},{"$f":"IF(VLOOKUP(A339,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N339=1,SUM(COUNTIF(ADM!F339:L339,\">0\")),SUM(COUNTIF(ADM!F339:K339,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F339:R339,\">0\")-SUM(F339,H339)","v":0},{"$f":"IF(SUM(ADM!N339:R339)=ADM!S339,COUNTIF(ADM!N339:R339,\">0\"),IF(OR(SUM(ADM!F339:O339)=ADM!S339,SUM(ADM!G339:O339)=ADM!S339,SUM(ADM!H339:O339)=ADM!S339,SUM(ADM!I339:O339)=ADM!S339,SUM(ADM!J339:O339)=ADM!S339,SUM(ADM!K339:O339)=ADM!S339,SUM(ADM!L339:O339)=ADM!S339,SUM(ADM!M339:O339)=ADM!S339,SUM(ADM!N339:O339)=ADM!S339),0,COUNTIF(ADM!O339:R339,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF339,'School Resources'!AK339,'School Resources'!AP339,'School Resources'!AT339)","v":14.477425},{"$f":"(F339*(1+Inputs!$D$39))+(G339*(1+Inputs!$D$40))+(H339*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E339=\"T\",J339<K339),K339-J339,0)","v":0}]
[{"$f":"ADM!A340","v":"2104000"},{"$f":"ADM!B340","v":"Uinta #4"},{"$f":"ADM!C340","v":"2104002"},{"$f":"ADM!D340","v":"Ft. Bridger Elementary"},{"$f":"IF(VLOOKUP(A340,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N340=1,SUM(COUNTIF(ADM!F340:L340,\">0\")),SUM(COUNTIF(ADM!F340:K340,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F340:R340,\">0\")-SUM(F340,H340)","v":0},{"$f":"IF(SUM(ADM!N340:R340)=ADM!S340,COUNTIF(ADM!N340:R340,\">0\"),IF(OR(SUM(ADM!F340:O340)=ADM!S340,SUM(ADM!G340:O340)=ADM!S340,SUM(ADM!H340:O340)=ADM!S340,SUM(ADM!I340:O340)=ADM!S340,SUM(ADM!J340:O340)=ADM!S340,SUM(ADM!K340:O340)=ADM!S340,SUM(ADM!L340:O340)=ADM!S340,SUM(ADM!M340:O340)=ADM!S340,SUM(ADM!N340:O340)=ADM!S340),0,COUNTIF(ADM!O340:R340,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF340,'School Resources'!AK340,'School Resources'!AP340,'School Resources'!AT340)","v":14.924775},{"$f":"(F340*(1+Inputs!$D$39))+(G340*(1+Inputs!$D$40))+(H340*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E340=\"T\",J340<K340),K340-J340,0)","v":0}]
[{"$f":"ADM!A341","v":"2104000"},{"$f":"ADM!B341","v":"Uinta #4"},{"$f":"ADM!C341","v":"2104050"},{"$f":"ADM!D341","v":"Mountain View Middle School"},{"$f":"IF(VLOOKUP(A341,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N341=1,SUM(COUNTIF(ADM!F341:L341,\">0\")),SUM(COUNTIF(ADM!F341:K341,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F341:R341,\">0\")-SUM(F341,H341)","v":3},{"$f":"IF(SUM(ADM!N341:R341)=ADM!S341,COUNTIF(ADM!N341:R341,\">0\"),IF(OR(SUM(ADM!F341:O341)=ADM!S341,SUM(ADM!G341:O341)=ADM!S341,SUM(ADM!H341:O341)=ADM!S341,SUM(ADM!I341:O341)=ADM!S341,SUM(ADM!J341:O341)=ADM!S341,SUM(ADM!K341:O341)=ADM!S341,SUM(ADM!L341:O341)=ADM!S341,SUM(ADM!M341:O341)=ADM!S341,SUM(ADM!N341:O341)=ADM!S341),0,COUNTIF(ADM!O341:R341,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF341,'School Resources'!AK341,'School Resources'!AP341,'School Resources'!AT341)","v":10.717203333333334},{"$f":"(F341*(1+Inputs!$D$39))+(G341*(1+Inputs!$D$40))+(H341*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E341=\"T\",J341<K341),K341-J341,0)","v":0}]
[{"$f":"ADM!A342","v":"2104000"},{"$f":"ADM!B342","v":"Uinta #4"},{"$f":"ADM!C342","v":"2104055"},{"$f":"ADM!D342","v":"Mountain View High School"},{"$f":"IF(VLOOKUP(A342,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N342=1,SUM(COUNTIF(ADM!F342:L342,\">0\")),SUM(COUNTIF(ADM!F342:K342,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F342:R342,\">0\")-SUM(F342,H342)","v":0},{"$f":"IF(SUM(ADM!N342:R342)=ADM!S342,COUNTIF(ADM!N342:R342,\">0\"),IF(OR(SUM(ADM!F342:O342)=ADM!S342,SUM(ADM!G342:O342)=ADM!S342,SUM(ADM!H342:O342)=ADM!S342,SUM(ADM!I342:O342)=ADM!S342,SUM(ADM!J342:O342)=ADM!S342,SUM(ADM!K342:O342)=ADM!S342,SUM(ADM!L342:O342)=ADM!S342,SUM(ADM!M342:O342)=ADM!S342,SUM(ADM!N342:O342)=ADM!S342),0,COUNTIF(ADM!O342:R342,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF342,'School Resources'!AK342,'School Resources'!AP342,'School Resources'!AT342)","v":14.607353174603174},{"$f":"(F342*(1+Inputs!$D$39))+(G342*(1+Inputs!$D$40))+(H342*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E342=\"T\",J342<K342),K342-J342,0)","v":0}]
[{"$f":"ADM!A343","v":"2106000"},{"$f":"ADM!B343","v":"Uinta #6"},{"$f":"ADM!C343","v":"2106002"},{"$f":"ADM!D343","v":"Urie Elementary"},{"$f":"IF(VLOOKUP(A343,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N343=1,SUM(COUNTIF(ADM!F343:L343,\">0\")),SUM(COUNTIF(ADM!F343:K343,\">0\")))","v":5},{"$f":"COUNTIF(ADM!F343:R343,\">0\")-SUM(F343,H343)","v":0},{"$f":"IF(SUM(ADM!N343:R343)=ADM!S343,COUNTIF(ADM!N343:R343,\">0\"),IF(OR(SUM(ADM!F343:O343)=ADM!S343,SUM(ADM!G343:O343)=ADM!S343,SUM(ADM!H343:O343)=ADM!S343,SUM(ADM!I343:O343)=ADM!S343,SUM(ADM!J343:O343)=ADM!S343,SUM(ADM!K343:O343)=ADM!S343,SUM(ADM!L343:O343)=ADM!S343,SUM(ADM!M343:O343)=ADM!S343,SUM(ADM!N343:O343)=ADM!S343),0,COUNTIF(ADM!O343:R343,\">0\")))","v":0},5,{"$f":"SUM('School Resources'!AF343,'School Resources'!AK343,'School Resources'!AP343,'School Resources'!AT343)","v":23.6736},{"$f":"(F343*(1+Inputs!$D$39))+(G343*(1+Inputs!$D$40))+(H343*(1+Inputs!$D$41))","v":6},{"$f":"IF(AND(Inputs!$D$106=2,E343=\"T\",J343<K343),K343-J343,0)","v":0}]
[{"$f":"ADM!A344","v":"2106000"},{"$f":"ADM!B344","v":"Uinta #6"},{"$f":"ADM!C344","v":"2106050"},{"$f":"ADM!D344","v":"Lyman Intermediate School"},{"$f":"IF(VLOOKUP(A344,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N344=1,SUM(COUNTIF(ADM!F344:L344,\">0\")),SUM(COUNTIF(ADM!F344:K344,\">0\")))","v":1},{"$f":"COUNTIF(ADM!F344:R344,\">0\")-SUM(F344,H344)","v":3},{"$f":"IF(SUM(ADM!N344:R344)=ADM!S344,COUNTIF(ADM!N344:R344,\">0\"),IF(OR(SUM(ADM!F344:O344)=ADM!S344,SUM(ADM!G344:O344)=ADM!S344,SUM(ADM!H344:O344)=ADM!S344,SUM(ADM!I344:O344)=ADM!S344,SUM(ADM!J344:O344)=ADM!S344,SUM(ADM!K344:O344)=ADM!S344,SUM(ADM!L344:O344)=ADM!S344,SUM(ADM!M344:O344)=ADM!S344,SUM(ADM!N344:O344)=ADM!S344),0,COUNTIF(ADM!O344:R344,\">0\")))","v":0},4,{"$f":"SUM('School Resources'!AF344,'School Resources'!AK344,'School Resources'!AP344,'School Resources'!AT344)","v":14.10047},{"$f":"(F344*(1+Inputs!$D$39))+(G344*(1+Inputs!$D$40))+(H344*(1+Inputs!$D$41))","v":5.19},{"$f":"IF(AND(Inputs!$D$106=2,E344=\"T\",J344<K344),K344-J344,0)","v":0}]
[{"$f":"ADM!A345","v":"2106000"},{"$f":"ADM!B345","v":"Uinta #6"},{"$f":"ADM!C345","v":"2106055"},{"$f":"ADM!D345","v":"Lyman High School"},{"$f":"IF(VLOOKUP(A345,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N345=1,SUM(COUNTIF(ADM!F345:L345,\">0\")),SUM(COUNTIF(ADM!F345:K345,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F345:R345,\">0\")-SUM(F345,H345)","v":0},{"$f":"IF(SUM(ADM!N345:R345)=ADM!S345,COUNTIF(ADM!N345:R345,\">0\"),IF(OR(SUM(ADM!F345:O345)=ADM!S345,SUM(ADM!G345:O345)=ADM!S345,SUM(ADM!H345:O345)=ADM!S345,SUM(ADM!I345:O345)=ADM!S345,SUM(ADM!J345:O345)=ADM!S345,SUM(ADM!K345:O345)=ADM!S345,SUM(ADM!L345:O345)=ADM!S345,SUM(ADM!M345:O345)=ADM!S345,SUM(ADM!N345:O345)=ADM!S345),0,COUNTIF(ADM!O345:R345,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF345,'School Resources'!AK345,'School Resources'!AP345,'School Resources'!AT345)","v":13.92183492063492},{"$f":"(F345*(1+Inputs!$D$39))+(G345*(1+Inputs!$D$40))+(H345*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E345=\"T\",J345<K345),K345-J345,0)","v":0}]
[{"$f":"ADM!A346","v":"2201000"},{"$f":"ADM!B346","v":"Washakie #1"},{"$f":"ADM!C346","v":"2201001"},{"$f":"ADM!D346","v":"East Side Elementary"},{"$f":"IF(VLOOKUP(A346,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N346=1,SUM(COUNTIF(ADM!F346:L346,\">0\")),SUM(COUNTIF(ADM!F346:K346,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F346:R346,\">0\")-SUM(F346,H346)","v":0},{"$f":"IF(SUM(ADM!N346:R346)=ADM!S346,COUNTIF(ADM!N346:R346,\">0\"),IF(OR(SUM(ADM!F346:O346)=ADM!S346,SUM(ADM!G346:O346)=ADM!S346,SUM(ADM!H346:O346)=ADM!S346,SUM(ADM!I346:O346)=ADM!S346,SUM(ADM!J346:O346)=ADM!S346,SUM(ADM!K346:O346)=ADM!S346,SUM(ADM!L346:O346)=ADM!S346,SUM(ADM!M346:O346)=ADM!S346,SUM(ADM!N346:O346)=ADM!S346),0,COUNTIF(ADM!O346:R346,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF346,'School Resources'!AK346,'School Resources'!AP346,'School Resources'!AT346)","v":18.169575000000002},{"$f":"(F346*(1+Inputs!$D$39))+(G346*(1+Inputs!$D$40))+(H346*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E346=\"T\",J346<K346),K346-J346,0)","v":0}]
[{"$f":"ADM!A347","v":"2201000"},{"$f":"ADM!B347","v":"Washakie #1"},{"$f":"ADM!C347","v":"2201002"},{"$f":"ADM!D347","v":"South Side Elementary"},{"$f":"IF(VLOOKUP(A347,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N347=1,SUM(COUNTIF(ADM!F347:L347,\">0\")),SUM(COUNTIF(ADM!F347:K347,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F347:R347,\">0\")-SUM(F347,H347)","v":0},{"$f":"IF(SUM(ADM!N347:R347)=ADM!S347,COUNTIF(ADM!N347:R347,\">0\"),IF(OR(SUM(ADM!F347:O347)=ADM!S347,SUM(ADM!G347:O347)=ADM!S347,SUM(ADM!H347:O347)=ADM!S347,SUM(ADM!I347:O347)=ADM!S347,SUM(ADM!J347:O347)=ADM!S347,SUM(ADM!K347:O347)=ADM!S347,SUM(ADM!L347:O347)=ADM!S347,SUM(ADM!M347:O347)=ADM!S347,SUM(ADM!N347:O347)=ADM!S347),0,COUNTIF(ADM!O347:R347,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF347,'School Resources'!AK347,'School Resources'!AP347,'School Resources'!AT347)","v":15.829650000000001},{"$f":"(F347*(1+Inputs!$D$39))+(G347*(1+Inputs!$D$40))+(H347*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E347=\"T\",J347<K347),K347-J347,0)","v":0}]
[{"$f":"ADM!A348","v":"2201000"},{"$f":"ADM!B348","v":"Washakie #1"},{"$f":"ADM!C348","v":"2201003"},{"$f":"ADM!D348","v":"West Side Elementary"},{"$f":"IF(VLOOKUP(A348,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N348=1,SUM(COUNTIF(ADM!F348:L348,\">0\")),SUM(COUNTIF(ADM!F348:K348,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F348:R348,\">0\")-SUM(F348,H348)","v":0},{"$f":"IF(SUM(ADM!N348:R348)=ADM!S348,COUNTIF(ADM!N348:R348,\">0\"),IF(OR(SUM(ADM!F348:O348)=ADM!S348,SUM(ADM!G348:O348)=ADM!S348,SUM(ADM!H348:O348)=ADM!S348,SUM(ADM!I348:O348)=ADM!S348,SUM(ADM!J348:O348)=ADM!S348,SUM(ADM!K348:O348)=ADM!S348,SUM(ADM!L348:O348)=ADM!S348,SUM(ADM!M348:O348)=ADM!S348,SUM(ADM!N348:O348)=ADM!S348),0,COUNTIF(ADM!O348:R348,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF348,'School Resources'!AK348,'School Resources'!AP348,'School Resources'!AT348)","v":18.076074999999999},{"$f":"(F348*(1+Inputs!$D$39))+(G348*(1+Inputs!$D$40))+(H348*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E348=\"T\",J348<K348),K348-J348,0)","v":0}]
[{"$f":"ADM!A349","v":"2201000"},{"$f":"ADM!B349","v":"Washakie #1"},{"$f":"ADM!C349","v":"2201050"},{"$f":"ADM!D349","v":"Worland Middle School"},{"$f":"IF(VLOOKUP(A349,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N349=1,SUM(COUNTIF(ADM!F349:L349,\">0\")),SUM(COUNTIF(ADM!F349:K349,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F349:R349,\">0\")-SUM(F349,H349)","v":3},{"$f":"IF(SUM(ADM!N349:R349)=ADM!S349,COUNTIF(ADM!N349:R349,\">0\"),IF(OR(SUM(ADM!F349:O349)=ADM!S349,SUM(ADM!G349:O349)=ADM!S349,SUM(ADM!H349:O349)=ADM!S349,SUM(ADM!I349:O349)=ADM!S349,SUM(ADM!J349:O349)=ADM!S349,SUM(ADM!K349:O349)=ADM!S349,SUM(ADM!L349:O349)=ADM!S349,SUM(ADM!M349:O349)=ADM!S349,SUM(ADM!N349:O349)=ADM!S349),0,COUNTIF(ADM!O349:R349,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF349,'School Resources'!AK349,'School Resources'!AP349,'School Resources'!AT349)","v":20.220559999999999},{"$f":"(F349*(1+Inputs!$D$39))+(G349*(1+Inputs!$D$40))+(H349*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E349=\"T\",J349<K349),K349-J349,0)","v":0}]
[{"$f":"ADM!A350","v":"2201000"},{"$f":"ADM!B350","v":"Washakie #1"},{"$f":"ADM!C350","v":"2201055"},{"$f":"ADM!D350","v":"Worland High School"},{"$f":"IF(VLOOKUP(A350,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N350=1,SUM(COUNTIF(ADM!F350:L350,\">0\")),SUM(COUNTIF(ADM!F350:K350,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F350:R350,\">0\")-SUM(F350,H350)","v":0},{"$f":"IF(SUM(ADM!N350:R350)=ADM!S350,COUNTIF(ADM!N350:R350,\">0\"),IF(OR(SUM(ADM!F350:O350)=ADM!S350,SUM(ADM!G350:O350)=ADM!S350,SUM(ADM!H350:O350)=ADM!S350,SUM(ADM!I350:O350)=ADM!S350,SUM(ADM!J350:O350)=ADM!S350,SUM(ADM!K350:O350)=ADM!S350,SUM(ADM!L350:O350)=ADM!S350,SUM(ADM!M350:O350)=ADM!S350,SUM(ADM!N350:O350)=ADM!S350),0,COUNTIF(ADM!O350:R350,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF350,'School Resources'!AK350,'School Resources'!AP350,'School Resources'!AT350)","v":24.705727142857143},{"$f":"(F350*(1+Inputs!$D$39))+(G350*(1+Inputs!$D$40))+(H350*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E350=\"T\",J350<K350),K350-J350,0)","v":0}]
[{"$f":"ADM!A351","v":"2202000"},{"$f":"ADM!B351","v":"Washakie #2"},{"$f":"ADM!C351","v":"2202049"},{"$f":"ADM!D351","v":"Ten Sleep K-12"},{"$f":"IF(VLOOKUP(A351,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"T"},{"$f":"IF('School Resources'!N351=1,SUM(COUNTIF(ADM!F351:L351,\">0\")),SUM(COUNTIF(ADM!F351:K351,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F351:R351,\">0\")-SUM(F351,H351)","v":3},{"$f":"IF(SUM(ADM!N351:R351)=ADM!S351,COUNTIF(ADM!N351:R351,\">0\"),IF(OR(SUM(ADM!F351:O351)=ADM!S351,SUM(ADM!G351:O351)=ADM!S351,SUM(ADM!H351:O351)=ADM!S351,SUM(ADM!I351:O351)=ADM!S351,SUM(ADM!J351:O351)=ADM!S351,SUM(ADM!K351:O351)=ADM!S351,SUM(ADM!L351:O351)=ADM!S351,SUM(ADM!M351:O351)=ADM!S351,SUM(ADM!N351:O351)=ADM!S351),0,COUNTIF(ADM!O351:R351,\">0\")))","v":4},13,{"$f":"SUM('School Resources'!AF351,'School Resources'!AK351,'School Resources'!AP351,'School Resources'!AT351)","v":14.520761904761907},{"$f":"(F351*(1+Inputs!$D$39))+(G351*(1+Inputs!$D$40))+(H351*(1+Inputs!$D$41))","v":16.509999999999998},{"$f":"IF(AND(Inputs!$D$106=2,E351=\"T\",J351<K351),K351-J351,0)","v":1.9892380952380915}]
[{"$f":"ADM!A352","v":"2301000"},{"$f":"ADM!B352","v":"Weston #1"},{"$f":"ADM!C352","v":"2301001"},{"$f":"ADM!D352","v":"Newcastle Elementary 3-5"},{"$f":"IF(VLOOKUP(A352,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N352=1,SUM(COUNTIF(ADM!F352:L352,\">0\")),SUM(COUNTIF(ADM!F352:K352,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F352:R352,\">0\")-SUM(F352,H352)","v":0},{"$f":"IF(SUM(ADM!N352:R352)=ADM!S352,COUNTIF(ADM!N352:R352,\">0\"),IF(OR(SUM(ADM!F352:O352)=ADM!S352,SUM(ADM!G352:O352)=ADM!S352,SUM(ADM!H352:O352)=ADM!S352,SUM(ADM!I352:O352)=ADM!S352,SUM(ADM!J352:O352)=ADM!S352,SUM(ADM!K352:O352)=ADM!S352,SUM(ADM!L352:O352)=ADM!S352,SUM(ADM!M352:O352)=ADM!S352,SUM(ADM!N352:O352)=ADM!S352),0,COUNTIF(ADM!O352:R352,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF352,'School Resources'!AK352,'School Resources'!AP352,'School Resources'!AT352)","v":15.387000000000002},{"$f":"(F352*(1+Inputs!$D$39))+(G352*(1+Inputs!$D$40))+(H352*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E352=\"T\",J352<K352),K352-J352,0)","v":0}]
[{"$f":"ADM!A353","v":"2301000"},{"$f":"ADM!B353","v":"Weston #1"},{"$f":"ADM!C353","v":"2301003"},{"$f":"ADM!D353","v":"Newcastle Elementary K-2"},{"$f":"IF(VLOOKUP(A353,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N353=1,SUM(COUNTIF(ADM!F353:L353,\">0\")),SUM(COUNTIF(ADM!F353:K353,\">0\")))","v":3},{"$f":"COUNTIF(ADM!F353:R353,\">0\")-SUM(F353,H353)","v":0},{"$f":"IF(SUM(ADM!N353:R353)=ADM!S353,COUNTIF(ADM!N353:R353,\">0\"),IF(OR(SUM(ADM!F353:O353)=ADM!S353,SUM(ADM!G353:O353)=ADM!S353,SUM(ADM!H353:O353)=ADM!S353,SUM(ADM!I353:O353)=ADM!S353,SUM(ADM!J353:O353)=ADM!S353,SUM(ADM!K353:O353)=ADM!S353,SUM(ADM!L353:O353)=ADM!S353,SUM(ADM!M353:O353)=ADM!S353,SUM(ADM!N353:O353)=ADM!S353),0,COUNTIF(ADM!O353:R353,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF353,'School Resources'!AK353,'School Resources'!AP353,'School Resources'!AT353)","v":14.260850000000001},{"$f":"(F353*(1+Inputs!$D$39))+(G353*(1+Inputs!$D$40))+(H353*(1+Inputs!$D$41))","v":3.5999999999999996},{"$f":"IF(AND(Inputs!$D$106=2,E353=\"T\",J353<K353),K353-J353,0)","v":0}]
[{"$f":"ADM!A354","v":"2301000"},{"$f":"ADM!B354","v":"Weston #1"},{"$f":"ADM!C354","v":"2301050"},{"$f":"ADM!D354","v":"Newcastle Middle School"},{"$f":"IF(VLOOKUP(A354,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N354=1,SUM(COUNTIF(ADM!F354:L354,\">0\")),SUM(COUNTIF(ADM!F354:K354,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F354:R354,\">0\")-SUM(F354,H354)","v":3},{"$f":"IF(SUM(ADM!N354:R354)=ADM!S354,COUNTIF(ADM!N354:R354,\">0\"),IF(OR(SUM(ADM!F354:O354)=ADM!S354,SUM(ADM!G354:O354)=ADM!S354,SUM(ADM!H354:O354)=ADM!S354,SUM(ADM!I354:O354)=ADM!S354,SUM(ADM!J354:O354)=ADM!S354,SUM(ADM!K354:O354)=ADM!S354,SUM(ADM!L354:O354)=ADM!S354,SUM(ADM!M354:O354)=ADM!S354,SUM(ADM!N354:O354)=ADM!S354),0,COUNTIF(ADM!O354:R354,\">0\")))","v":0},3,{"$f":"SUM('School Resources'!AF354,'School Resources'!AK354,'School Resources'!AP354,'School Resources'!AT354)","v":10.48035777777778},{"$f":"(F354*(1+Inputs!$D$39))+(G354*(1+Inputs!$D$40))+(H354*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E354=\"T\",J354<K354),K354-J354,0)","v":0}]
[{"$f":"ADM!A355","v":"2301000"},{"$f":"ADM!B355","v":"Weston #1"},{"$f":"ADM!C355","v":"2301055"},{"$f":"ADM!D355","v":"Newcastle High School"},{"$f":"IF(VLOOKUP(A355,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N355=1,SUM(COUNTIF(ADM!F355:L355,\">0\")),SUM(COUNTIF(ADM!F355:K355,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F355:R355,\">0\")-SUM(F355,H355)","v":0},{"$f":"IF(SUM(ADM!N355:R355)=ADM!S355,COUNTIF(ADM!N355:R355,\">0\"),IF(OR(SUM(ADM!F355:O355)=ADM!S355,SUM(ADM!G355:O355)=ADM!S355,SUM(ADM!H355:O355)=ADM!S355,SUM(ADM!I355:O355)=ADM!S355,SUM(ADM!J355:O355)=ADM!S355,SUM(ADM!K355:O355)=ADM!S355,SUM(ADM!L355:O355)=ADM!S355,SUM(ADM!M355:O355)=ADM!S355,SUM(ADM!N355:O355)=ADM!S355),0,COUNTIF(ADM!O355:R355,\">0\")))","v":4},4,{"$f":"SUM('School Resources'!AF355,'School Resources'!AK355,'School Resources'!AP355,'School Resources'!AT355)","v":15.980450476190477},{"$f":"(F355*(1+Inputs!$D$39))+(G355*(1+Inputs!$D$40))+(H355*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E355=\"T\",J355<K355),K355-J355,0)","v":0}]
[{"$f":"ADM!A356","v":"2307000"},{"$f":"ADM!B356","v":"Weston #7"},{"$f":"ADM!C356","v":"2307001"},{"$f":"ADM!D356","v":"Upton Elementary"},{"$f":"IF(VLOOKUP(A356,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N356=1,SUM(COUNTIF(ADM!F356:L356,\">0\")),SUM(COUNTIF(ADM!F356:K356,\">0\")))","v":6},{"$f":"COUNTIF(ADM!F356:R356,\">0\")-SUM(F356,H356)","v":0},{"$f":"IF(SUM(ADM!N356:R356)=ADM!S356,COUNTIF(ADM!N356:R356,\">0\"),IF(OR(SUM(ADM!F356:O356)=ADM!S356,SUM(ADM!G356:O356)=ADM!S356,SUM(ADM!H356:O356)=ADM!S356,SUM(ADM!I356:O356)=ADM!S356,SUM(ADM!J356:O356)=ADM!S356,SUM(ADM!K356:O356)=ADM!S356,SUM(ADM!L356:O356)=ADM!S356,SUM(ADM!M356:O356)=ADM!S356,SUM(ADM!N356:O356)=ADM!S356),0,COUNTIF(ADM!O356:R356,\">0\")))","v":0},6,{"$f":"SUM('School Resources'!AF356,'School Resources'!AK356,'School Resources'!AP356,'School Resources'!AT356)","v":9.244724999999999},{"$f":"(F356*(1+Inputs!$D$39))+(G356*(1+Inputs!$D$40))+(H356*(1+Inputs!$D$41))","v":7.1999999999999993},{"$f":"IF(AND(Inputs!$D$106=2,E356=\"T\",J356<K356),K356-J356,0)","v":0}]
[{"$f":"ADM!A357","v":"2307000"},{"$f":"ADM!B357","v":"Weston #7"},{"$f":"ADM!C357","v":"2307050"},{"$f":"ADM!D357","v":"Upton Middle School"},{"$f":"IF(VLOOKUP(A357,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N357=1,SUM(COUNTIF(ADM!F357:L357,\">0\")),SUM(COUNTIF(ADM!F357:K357,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F357:R357,\">0\")-SUM(F357,H357)","v":3},{"$f":"IF(SUM(ADM!N357:R357)=ADM!S357,COUNTIF(ADM!N357:R357,\">0\"),IF(OR(SUM(ADM!F357:O357)=ADM!S357,SUM(ADM!G357:O357)=ADM!S357,SUM(ADM!H357:O357)=ADM!S357,SUM(ADM!I357:O357)=ADM!S357,SUM(ADM!J357:O357)=ADM!S357,SUM(ADM!K357:O357)=ADM!S357,SUM(ADM!L357:O357)=ADM!S357,SUM(ADM!M357:O357)=ADM!S357,SUM(ADM!N357:O357)=ADM!S357),0,COUNTIF(ADM!O357:R357,\">0\")))","v":0},{"$f":"SUM(F357:H357)","v":3},{"$f":"SUM('School Resources'!AF357,'School Resources'!AK357,'School Resources'!AP357,'School Resources'!AT357)","v":8},{"$f":"(F357*(1+Inputs!$D$39))+(G357*(1+Inputs!$D$40))+(H357*(1+Inputs!$D$41))","v":3.99},{"$f":"IF(AND(Inputs!$D$106=2,E357=\"T\",J357<K357),K357-J357,0)","v":0}]
[{"$f":"ADM!A358","v":"2307000"},{"$f":"ADM!B358","v":"Weston #7"},{"$f":"ADM!C358","v":"2307055"},{"$f":"ADM!D358","v":"Upton High School"},{"$f":"IF(VLOOKUP(A358,Inputs!$P$8:$Q$55,2)<Inputs!$D$105,\"T\",\"F\")","v":"F"},{"$f":"IF('School Resources'!N358=1,SUM(COUNTIF(ADM!F358:L358,\">0\")),SUM(COUNTIF(ADM!F358:K358,\">0\")))","v":0},{"$f":"COUNTIF(ADM!F358:R358,\">0\")-SUM(F358,H358)","v":0},{"$f":"IF(SUM(ADM!N358:R358)=ADM!S358,COUNTIF(ADM!N358:R358,\">0\"),IF(OR(SUM(ADM!F358:O358)=ADM!S358,SUM(ADM!G358:O358)=ADM!S358,SUM(ADM!H358:O358)=ADM!S358,SUM(ADM!I358:O358)=ADM!S358,SUM(ADM!J358:O358)=ADM!S358,SUM(ADM!K358:O358)=ADM!S358,SUM(ADM!L358:O358)=ADM!S358,SUM(ADM!M358:O358)=ADM!S358,SUM(ADM!N358:O358)=ADM!S358),0,COUNTIF(ADM!O358:R358,\">0\")))","v":4},{"$f":"SUM(F358:H358)","v":4},{"$f":"SUM('School Resources'!AF358,'School Resources'!AK358,'School Resources'!AP358,'School Resources'!AT358)","v":10},{"$f":"(F358*(1+Inputs!$D$39))+(G358*(1+Inputs!$D$40))+(H358*(1+Inputs!$D$41))","v":5.32},{"$f":"IF(AND(Inputs!$D$106=2,E358=\"T\",J358<K358),K358-J358,0)","v":0}]
[{"$f":"ADM!A359","v":"State Total"},null,null,null,{"$f":"COUNTIF(E6:E358,\"T\")","v":12},{"$f":"SUM(F6:F358)","v":1205},243,336,1784,6823.585739682544,2216.0700000000011,13.109603571428567]

{"sheet":"ADM","index":12,"n_rows":359,"n_cols":83,"rows_kept":359,"cut":false,"hidden":false,"merged":[[358,0,358,4],[0,0,0,1],[3,0,3,3],[3,67,3,82],[3,35,3,50],[3,51,3,66],[3,5,3,18],[3,19,3,34]]}
["ADM Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83]
["District and School Information",null,null,null,"Flagging for ","Funding Model ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,"3-Year Rolling Average ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-14 ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-13 ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12 ADM"]
["District ID","District Name","School ID","School Name","Charter School ADM","GK","G1","G2","G3","G4","G5","G6","G7","G8","G9","G10","G11","G12","Total","HDK Rolling","FDK Rolling","G1 Rolling","G2 Rolling","G3 Rolling","G4 Rolling","G5 Rolling","G6 Rolling","G7 Rolling","G8 Rolling","G9 Rolling","G10 Rolling","G11 Rolling","G12 Rolling","Total_Rolling HDK","Total_Rolling FDK","HDK_14","FDK_14","G1_14","G2_14","G3_14","G4_14","G5_14","G6_14","G7_14","G8_14","G9_14","G10_14","G11_14","G12_14","TOTAL_14 HDK","TOTAL_14 FDK","HDK_13","FDK_13","G1_13","G2_13","G3_13","G4_13","G5_13","G6_13","G7_13","G8_13","G9_13","G10_13","G11_13","G12_13","TOTAL_13 HDK","TOTAL_13 FDK","HDK_12","FDK_12","G1_12","G2_12","G3_12","G4_12","G5_12","G6_12","G7_12","G8_12","G9_12","G10_12","G11_12","G12_12","TOTAL_12 HDK","TOTAL_12 FDK"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},null,{"$f":"IF(AND($E6=1,Inputs!$D$34=1),AK6,IF(AND($E6=1,Inputs!$D$34=2),AJ6,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK6,IF(Inputs!$D$35=3,U6,IF($AI6>$AY6,U6,AK6))),IF(Inputs!$D$35=2,AJ6,IF(Inputs!$D$35=3,T6,IF($AH6>$AX6,T6,AJ6)))))))","v":23.971},{"$f":"IF($E6=1,AL6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL6,IF(Inputs!$D$35=3,ADM!V6,IF(ADM!$AI6>ADM!$AY6,ADM!V6,ADM!AL6))),IF(Inputs!$D$35=2,ADM!AL6,IF(Inputs!$D$35=3,ADM!V6,IF(ADM!$AH6>ADM!$AX6,ADM!V6,ADM!AL6)))))","v":23.64},{"$f":"IF($E6=1,AM6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM6,IF(Inputs!$D$35=3,ADM!W6,IF(ADM!$AI6>ADM!$AY6,ADM!W6,ADM!AM6))),IF(Inputs!$D$35=2,ADM!AM6,IF(Inputs!$D$35=3,ADM!W6,IF(ADM!$AH6>ADM!$AX6,ADM!W6,ADM!AM6)))))","v":20.497},{"$f":"IF($E6=1,AN6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN6,IF(Inputs!$D$35=3,ADM!X6,IF(ADM!$AI6>ADM!$AY6,ADM!X6,ADM!AN6))),IF(Inputs!$D$35=2,ADM!AN6,IF(Inputs!$D$35=3,ADM!X6,IF(ADM!$AH6>ADM!$AX6,ADM!X6,ADM!AN6)))))","v":23.166},{"$f":"IF($E6=1,AO6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO6,IF(Inputs!$D$35=3,ADM!Y6,IF(ADM!$AI6>ADM!$AY6,ADM!Y6,ADM!AO6))),IF(Inputs!$D$35=2,ADM!AO6,IF(Inputs!$D$35=3,ADM!Y6,IF(ADM!$AH6>ADM!$AX6,ADM!Y6,ADM!AO6)))))","v":18.725999999999999},{"$f":"IF($E6=1,AP6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP6,IF(Inputs!$D$35=3,ADM!Z6,IF(ADM!$AI6>ADM!$AY6,ADM!Z6,ADM!AP6))),IF(Inputs!$D$35=2,ADM!AP6,IF(Inputs!$D$35=3,ADM!Z6,IF(ADM!$AH6>ADM!$AX6,ADM!Z6,ADM!AP6)))))","v":18},{"$f":"IF($E6=1,AQ6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ6,IF(Inputs!$D$35=3,ADM!AA6,IF(ADM!$AI6>ADM!$AY6,ADM!AA6,ADM!AQ6))),IF(Inputs!$D$35=2,ADM!AQ6,IF(Inputs!$D$35=3,ADM!AA6,IF(ADM!$AH6>ADM!$AX6,ADM!AA6,ADM!AQ6)))))","v":23.457000000000001},{"$f":"IF($E6=1,AR6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR6,IF(Inputs!$D$35=3,ADM!AB6,IF(ADM!$AI6>ADM!$AY6,ADM!AB6,ADM!AR6))),IF(Inputs!$D$35=2,ADM!AR6,IF(Inputs!$D$35=3,ADM!AB6,IF(ADM!$AH6>ADM!$AX6,ADM!AB6,ADM!AR6)))))","v":9.2799999999999994},{"$f":"IF($E6=1,AS6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS6,IF(Inputs!$D$35=3,ADM!AC6,IF(ADM!$AI6>ADM!$AY6,ADM!AC6,ADM!AS6))),IF(Inputs!$D$35=2,ADM!AS6,IF(Inputs!$D$35=3,ADM!AC6,IF(ADM!$AH6>ADM!$AX6,ADM!AC6,ADM!AS6)))))","v":9.5030000000000001},{"$f":"IF($E6=1,AT6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT6,IF(Inputs!$D$35=3,ADM!AD6,IF(ADM!$AI6>ADM!$AY6,ADM!AD6,ADM!AT6))),IF(Inputs!$D$35=2,ADM!AT6,IF(Inputs!$D$35=3,ADM!AD6,IF(ADM!$AH6>ADM!$AX6,ADM!AD6,ADM!AT6)))))","v":5.0339999999999998},{"$f":"IF($E6=1,AU6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU6,IF(Inputs!$D$35=3,ADM!AE6,IF(ADM!$AI6>ADM!$AY6,ADM!AE6,ADM!AU6))),IF(Inputs!$D$35=2,ADM!AU6,IF(Inputs!$D$35=3,ADM!AE6,IF(ADM!$AH6>ADM!$AX6,ADM!AE6,ADM!AU6)))))","v":0},{"$f":"IF($E6=1,AV6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV6,IF(Inputs!$D$35=3,ADM!AF6,IF(ADM!$AI6>ADM!$AY6,ADM!AF6,ADM!AV6))),IF(Inputs!$D$35=2,ADM!AV6,IF(Inputs!$D$35=3,ADM!AF6,IF(ADM!$AH6>ADM!$AX6,ADM!AF6,ADM!AV6)))))","v":0},{"$f":"IF($E6=1,AW6,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW6,IF(Inputs!$D$35=3,ADM!AG6,IF(ADM!$AI6>ADM!$AY6,ADM!AG6,ADM!AW6))),IF(Inputs!$D$35=2,ADM!AW6,IF(Inputs!$D$35=3,ADM!AG6,IF(ADM!$AH6>ADM!$AX6,ADM!AG6,ADM!AW6)))))","v":0},{"$f":"SUM(F6:R6)","v":175.274},{"$f":"AVERAGE(AJ6,AZ6,BP6)","v":11.730500000000001},{"$f":"AVERAGE(AK6,BA6,BQ6)","v":23.461000000000002},{"$f":"AVERAGE(AL6,BB6,BR6)","v":21.599999999999998},{"$f":"AVERAGE(AM6,BC6,BS6)","v":22.816999999999997},{"$f":"AVERAGE(AN6,BD6,BT6)","v":23.506666666666664},{"$f":"AVERAGE(AO6,BE6,BU6)","v":21.011333333333333},{"$f":"AVERAGE(AP6,BF6,BV6)","v":18.036333333333332},{"$f":"AVERAGE(AQ6,BG6,BW6)","v":18.369333333333334},{"$f":"AVERAGE(AR6,BH6,BX6)","v":8.4266666666666676},{"$f":"AVERAGE(AS6,BI6,BY6)","v":8.6076666666666668},{"$f":"AVERAGE(AT6,BJ6,BZ6)","v":6.3120000000000003},{"$f":"AVERAGE(AU6,BK6,CA6)","v":0},{"$f":"AVERAGE(AV6,BL6,CB6)","v":0},{"$f":"AVERAGE(AW6,BM6,CC6)","v":0},{"$f":"T6+SUM(V6:AG6)","v":160.41750000000002},{"$f":"SUM(U6:AG6)","v":172.148},{"$f":"AK6/2","v":11.9855},23.971,23.64,20.497,23.166,18.725999999999999,18,23.457000000000001,9.2799999999999994,9.5030000000000001,5.0339999999999998,0,0,0,{"$f":"AJ6+SUM(AL6:AW6)","v":163.2885},{"$f":"SUM(AK6:AW6)","v":175.274},{"$f":"BA6/2","v":11.894500000000001},23.789000000000001,17.806000000000001,23.56,24,20.411000000000001,19.239999999999998,15,9,7,7.8109999999999999,0,0,0,{"$f":"AZ6+SUM(BB6:BM6)","v":155.7225},{"$f":"SUM(BA6:BM6)","v":167.61700000000002},{"$f":"BQ6/2","v":11.311500000000001},22.623000000000001,23.353999999999999,24.393999999999998,23.353999999999999,23.896999999999998,16.869,16.651,7,9.32,6.0910000000000002,0,0,0,{"$f":"BP6+SUM(BR6:CC6)","v":162.2415},{"$f":"SUM(BQ6:CC6)","v":173.55300000000003}]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},null,{"$f":"IF(AND($E7=1,Inputs!$D$34=1),AK7,IF(AND($E7=1,Inputs!$D$34=2),AJ7,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK7,IF(Inputs!$D$35=3,U7,IF($AI7>$AY7,U7,AK7))),IF(Inputs!$D$35=2,AJ7,IF(Inputs!$D$35=3,T7,IF($AH7>$AX7,T7,AJ7)))))))","v":50.451000000000001},{"$f":"IF($E7=1,AL7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL7,IF(Inputs!$D$35=3,ADM!V7,IF(ADM!$AI7>ADM!$AY7,ADM!V7,ADM!AL7))),IF(Inputs!$D$35=2,ADM!AL7,IF(Inputs!$D$35=3,ADM!V7,IF(ADM!$AH7>ADM!$AX7,ADM!V7,ADM!AL7)))))","v":57.389000000000003},{"$f":"IF($E7=1,AM7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM7,IF(Inputs!$D$35=3,ADM!W7,IF(ADM!$AI7>ADM!$AY7,ADM!W7,ADM!AM7))),IF(Inputs!$D$35=2,ADM!AM7,IF(Inputs!$D$35=3,ADM!W7,IF(ADM!$AH7>ADM!$AX7,ADM!W7,ADM!AM7)))))","v":42.771000000000001},{"$f":"IF($E7=1,AN7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN7,IF(Inputs!$D$35=3,ADM!X7,IF(ADM!$AI7>ADM!$AY7,ADM!X7,ADM!AN7))),IF(Inputs!$D$35=2,ADM!AN7,IF(Inputs!$D$35=3,ADM!X7,IF(ADM!$AH7>ADM!$AX7,ADM!X7,ADM!AN7)))))","v":41.930999999999997},{"$f":"IF($E7=1,AO7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO7,IF(Inputs!$D$35=3,ADM!Y7,IF(ADM!$AI7>ADM!$AY7,ADM!Y7,ADM!AO7))),IF(Inputs!$D$35=2,ADM!AO7,IF(Inputs!$D$35=3,ADM!Y7,IF(ADM!$AH7>ADM!$AX7,ADM!Y7,ADM!AO7)))))","v":38.109000000000002},{"$f":"IF($E7=1,AP7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP7,IF(Inputs!$D$35=3,ADM!Z7,IF(ADM!$AI7>ADM!$AY7,ADM!Z7,ADM!AP7))),IF(Inputs!$D$35=2,ADM!AP7,IF(Inputs!$D$35=3,ADM!Z7,IF(ADM!$AH7>ADM!$AX7,ADM!Z7,ADM!AP7)))))","v":31.12},{"$f":"IF($E7=1,AQ7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ7,IF(Inputs!$D$35=3,ADM!AA7,IF(ADM!$AI7>ADM!$AY7,ADM!AA7,ADM!AQ7))),IF(Inputs!$D$35=2,ADM!AQ7,IF(Inputs!$D$35=3,ADM!AA7,IF(ADM!$AH7>ADM!$AX7,ADM!AA7,ADM!AQ7)))))","v":0},{"$f":"IF($E7=1,AR7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR7,IF(Inputs!$D$35=3,ADM!AB7,IF(ADM!$AI7>ADM!$AY7,ADM!AB7,ADM!AR7))),IF(Inputs!$D$35=2,ADM!AR7,IF(Inputs!$D$35=3,ADM!AB7,IF(ADM!$AH7>ADM!$AX7,ADM!AB7,ADM!AR7)))))","v":0},{"$f":"IF($E7=1,AS7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS7,IF(Inputs!$D$35=3,ADM!AC7,IF(ADM!$AI7>ADM!$AY7,ADM!AC7,ADM!AS7))),IF(Inputs!$D$35=2,ADM!AS7,IF(Inputs!$D$35=3,ADM!AC7,IF(ADM!$AH7>ADM!$AX7,ADM!AC7,ADM!AS7)))))","v":0},{"$f":"IF($E7=1,AT7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT7,IF(Inputs!$D$35=3,ADM!AD7,IF(ADM!$AI7>ADM!$AY7,ADM!AD7,ADM!AT7))),IF(Inputs!$D$35=2,ADM!AT7,IF(Inputs!$D$35=3,ADM!AD7,IF(ADM!$AH7>ADM!$AX7,ADM!AD7,ADM!AT7)))))","v":0},{"$f":"IF($E7=1,AU7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU7,IF(Inputs!$D$35=3,ADM!AE7,IF(ADM!$AI7>ADM!$AY7,ADM!AE7,ADM!AU7))),IF(Inputs!$D$35=2,ADM!AU7,IF(Inputs!$D$35=3,ADM!AE7,IF(ADM!$AH7>ADM!$AX7,ADM!AE7,ADM!AU7)))))","v":0},{"$f":"IF($E7=1,AV7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV7,IF(Inputs!$D$35=3,ADM!AF7,IF(ADM!$AI7>ADM!$AY7,ADM!AF7,ADM!AV7))),IF(Inputs!$D$35=2,ADM!AV7,IF(Inputs!$D$35=3,ADM!AF7,IF(ADM!$AH7>ADM!$AX7,ADM!AF7,ADM!AV7)))))","v":0},{"$f":"IF($E7=1,AW7,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW7,IF(Inputs!$D$35=3,ADM!AG7,IF(ADM!$AI7>ADM!$AY7,ADM!AG7,ADM!AW7))),IF(Inputs!$D$35=2,ADM!AW7,IF(Inputs!$D$35=3,ADM!AG7,IF(ADM!$AH7>ADM!$AX7,ADM!AG7,ADM!AW7)))))","v":0},{"$f":"SUM(F7:R7)","v":261.77099999999996},25.058999999999997,50.117999999999995,50.48,44.080000000000005,40.045333333333332,33.495666666666665,29.502666666666666,0,0,0,0,0,0,0,{"$f":"T7+SUM(V7:AG7)","v":222.66266666666667},{"$f":"SUM(U7:AG7)","v":247.72166666666666},{"$f":"AK7/2","v":25.2255},50.451000000000001,57.389000000000003,42.771000000000001,41.930999999999997,38.109000000000002,31.12,0,0,0,0,0,0,0,{"$f":"AJ7+SUM(AL7:AW7)","v":236.54550000000003},{"$f":"SUM(AK7:AW7)","v":261.77099999999996},{"$f":"BA7/2","v":26.551500000000001},53.103000000000002,43.194000000000003,43.165999999999997,40.954000000000001,28.789000000000001,27.331,0,0,0,0,0,0,0,{"$f":"AZ7+SUM(BB7:BM7)","v":209.9855},{"$f":"SUM(BA7:BM7)","v":236.53700000000001},{"$f":"BQ7/2","v":23.4},46.8,50.856999999999999,46.302999999999997,37.250999999999998,33.588999999999999,30.056999999999999,0,0,0,0,0,0,0,{"$f":"BP7+SUM(BR7:CC7)","v":221.45699999999999},{"$f":"SUM(BQ7:CC7)","v":244.85699999999997}]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},null,{"$f":"IF(AND($E8=1,Inputs!$D$34=1),AK8,IF(AND($E8=1,Inputs!$D$34=2),AJ8,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK8,IF(Inputs!$D$35=3,U8,IF($AI8>$AY8,U8,AK8))),IF(Inputs!$D$35=2,AJ8,IF(Inputs!$D$35=3,T8,IF($AH8>$AX8,T8,AJ8)))))))","v":3},{"$f":"IF($E8=1,AL8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL8,IF(Inputs!$D$35=3,ADM!V8,IF(ADM!$AI8>ADM!$AY8,ADM!V8,ADM!AL8))),IF(Inputs!$D$35=2,ADM!AL8,IF(Inputs!$D$35=3,ADM!V8,IF(ADM!$AH8>ADM!$AX8,ADM!V8,ADM!AL8)))))","v":3.8610000000000002},{"$f":"IF($E8=1,AM8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM8,IF(Inputs!$D$35=3,ADM!W8,IF(ADM!$AI8>ADM!$AY8,ADM!W8,ADM!AM8))),IF(Inputs!$D$35=2,ADM!AM8,IF(Inputs!$D$35=3,ADM!W8,IF(ADM!$AH8>ADM!$AX8,ADM!W8,ADM!AM8)))))","v":3.6666666666666665},{"$f":"IF($E8=1,AN8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN8,IF(Inputs!$D$35=3,ADM!X8,IF(ADM!$AI8>ADM!$AY8,ADM!X8,ADM!AN8))),IF(Inputs!$D$35=2,ADM!AN8,IF(Inputs!$D$35=3,ADM!X8,IF(ADM!$AH8>ADM!$AX8,ADM!X8,ADM!AN8)))))","v":3.0133333333333332},{"$f":"IF($E8=1,AO8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO8,IF(Inputs!$D$35=3,ADM!Y8,IF(ADM!$AI8>ADM!$AY8,ADM!Y8,ADM!AO8))),IF(Inputs!$D$35=2,ADM!AO8,IF(Inputs!$D$35=3,ADM!Y8,IF(ADM!$AH8>ADM!$AX8,ADM!Y8,ADM!AO8)))))","v":3.3333333333333335},{"$f":"IF($E8=1,AP8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP8,IF(Inputs!$D$35=3,ADM!Z8,IF(ADM!$AI8>ADM!$AY8,ADM!Z8,ADM!AP8))),IF(Inputs!$D$35=2,ADM!AP8,IF(Inputs!$D$35=3,ADM!Z8,IF(ADM!$AH8>ADM!$AX8,ADM!Z8,ADM!AP8)))))","v":3.1636666666666664},{"$f":"IF($E8=1,AQ8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ8,IF(Inputs!$D$35=3,ADM!AA8,IF(ADM!$AI8>ADM!$AY8,ADM!AA8,ADM!AQ8))),IF(Inputs!$D$35=2,ADM!AQ8,IF(Inputs!$D$35=3,ADM!AA8,IF(ADM!$AH8>ADM!$AX8,ADM!AA8,ADM!AQ8)))))","v":4.1353333333333326},{"$f":"IF($E8=1,AR8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR8,IF(Inputs!$D$35=3,ADM!AB8,IF(ADM!$AI8>ADM!$AY8,ADM!AB8,ADM!AR8))),IF(Inputs!$D$35=2,ADM!AR8,IF(Inputs!$D$35=3,ADM!AB8,IF(ADM!$AH8>ADM!$AX8,ADM!AB8,ADM!AR8)))))","v":0},{"$f":"IF($E8=1,AS8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS8,IF(Inputs!$D$35=3,ADM!AC8,IF(ADM!$AI8>ADM!$AY8,ADM!AC8,ADM!AS8))),IF(Inputs!$D$35=2,ADM!AS8,IF(Inputs!$D$35=3,ADM!AC8,IF(ADM!$AH8>ADM!$AX8,ADM!AC8,ADM!AS8)))))","v":0},{"$f":"IF($E8=1,AT8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT8,IF(Inputs!$D$35=3,ADM!AD8,IF(ADM!$AI8>ADM!$AY8,ADM!AD8,ADM!AT8))),IF(Inputs!$D$35=2,ADM!AT8,IF(Inputs!$D$35=3,ADM!AD8,IF(ADM!$AH8>ADM!$AX8,ADM!AD8,ADM!AT8)))))","v":0},{"$f":"IF($E8=1,AU8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU8,IF(Inputs!$D$35=3,ADM!AE8,IF(ADM!$AI8>ADM!$AY8,ADM!AE8,ADM!AU8))),IF(Inputs!$D$35=2,ADM!AU8,IF(Inputs!$D$35=3,ADM!AE8,IF(ADM!$AH8>ADM!$AX8,ADM!AE8,ADM!AU8)))))","v":0},{"$f":"IF($E8=1,AV8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV8,IF(Inputs!$D$35=3,ADM!AF8,IF(ADM!$AI8>ADM!$AY8,ADM!AF8,ADM!AV8))),IF(Inputs!$D$35=2,ADM!AV8,IF(Inputs!$D$35=3,ADM!AF8,IF(ADM!$AH8>ADM!$AX8,ADM!AF8,ADM!AV8)))))","v":0},{"$f":"IF($E8=1,AW8,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW8,IF(Inputs!$D$35=3,ADM!AG8,IF(ADM!$AI8>ADM!$AY8,ADM!AG8,ADM!AW8))),IF(Inputs!$D$35=2,ADM!AW8,IF(Inputs!$D$35=3,ADM!AG8,IF(ADM!$AH8>ADM!$AX8,ADM!AG8,ADM!AW8)))))","v":0},24.173333333333332,1.5,3,3.8610000000000002,3.6666666666666665,3.0133333333333332,3.3333333333333335,3.1636666666666664,4.1353333333333326,0,0,0,0,0,0,22.673333333333332,24.173333333333332,0.5,1,3.5830000000000002,4,5,3,1,4.0229999999999997,0,0,0,0,0,0,21.105999999999998,21.605999999999998,1.5,3,4,4,3,1,6.4909999999999997,2,0,0,0,0,0,0,21.991,23.491,2.5,5,4,3,1.04,6,2,6.383,0,0,0,0,0,0,24.922999999999998,27.422999999999998]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},null,{"$f":"IF(AND($E9=1,Inputs!$D$34=1),AK9,IF(AND($E9=1,Inputs!$D$34=2),AJ9,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK9,IF(Inputs!$D$35=3,U9,IF($AI9>$AY9,U9,AK9))),IF(Inputs!$D$35=2,AJ9,IF(Inputs!$D$35=3,T9,IF($AH9>$AX9,T9,AJ9)))))))","v":5.4459999999999997},{"$f":"IF($E9=1,AL9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL9,IF(Inputs!$D$35=3,ADM!V9,IF(ADM!$AI9>ADM!$AY9,ADM!V9,ADM!AL9))),IF(Inputs!$D$35=2,ADM!AL9,IF(Inputs!$D$35=3,ADM!V9,IF(ADM!$AH9>ADM!$AX9,ADM!V9,ADM!AL9)))))","v":8.0630000000000006},{"$f":"IF($E9=1,AM9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM9,IF(Inputs!$D$35=3,ADM!W9,IF(ADM!$AI9>ADM!$AY9,ADM!W9,ADM!AM9))),IF(Inputs!$D$35=2,ADM!AM9,IF(Inputs!$D$35=3,ADM!W9,IF(ADM!$AH9>ADM!$AX9,ADM!W9,ADM!AM9)))))","v":9.5090000000000003},{"$f":"IF($E9=1,AN9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN9,IF(Inputs!$D$35=3,ADM!X9,IF(ADM!$AI9>ADM!$AY9,ADM!X9,ADM!AN9))),IF(Inputs!$D$35=2,ADM!AN9,IF(Inputs!$D$35=3,ADM!X9,IF(ADM!$AH9>ADM!$AX9,ADM!X9,ADM!AN9)))))","v":4},{"$f":"IF($E9=1,AO9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO9,IF(Inputs!$D$35=3,ADM!Y9,IF(ADM!$AI9>ADM!$AY9,ADM!Y9,ADM!AO9))),IF(Inputs!$D$35=2,ADM!AO9,IF(Inputs!$D$35=3,ADM!Y9,IF(ADM!$AH9>ADM!$AX9,ADM!Y9,ADM!AO9)))))","v":3.1539999999999999},{"$f":"IF($E9=1,AP9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP9,IF(Inputs!$D$35=3,ADM!Z9,IF(ADM!$AI9>ADM!$AY9,ADM!Z9,ADM!AP9))),IF(Inputs!$D$35=2,ADM!AP9,IF(Inputs!$D$35=3,ADM!Z9,IF(ADM!$AH9>ADM!$AX9,ADM!Z9,ADM!AP9)))))","v":0.35399999999999998},{"$f":"IF($E9=1,AQ9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ9,IF(Inputs!$D$35=3,ADM!AA9,IF(ADM!$AI9>ADM!$AY9,ADM!AA9,ADM!AQ9))),IF(Inputs!$D$35=2,ADM!AQ9,IF(Inputs!$D$35=3,ADM!AA9,IF(ADM!$AH9>ADM!$AX9,ADM!AA9,ADM!AQ9)))))","v":2.1539999999999999},{"$f":"IF($E9=1,AR9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR9,IF(Inputs!$D$35=3,ADM!AB9,IF(ADM!$AI9>ADM!$AY9,ADM!AB9,ADM!AR9))),IF(Inputs!$D$35=2,ADM!AR9,IF(Inputs!$D$35=3,ADM!AB9,IF(ADM!$AH9>ADM!$AX9,ADM!AB9,ADM!AR9)))))","v":0},{"$f":"IF($E9=1,AS9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS9,IF(Inputs!$D$35=3,ADM!AC9,IF(ADM!$AI9>ADM!$AY9,ADM!AC9,ADM!AS9))),IF(Inputs!$D$35=2,ADM!AS9,IF(Inputs!$D$35=3,ADM!AC9,IF(ADM!$AH9>ADM!$AX9,ADM!AC9,ADM!AS9)))))","v":0},{"$f":"IF($E9=1,AT9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT9,IF(Inputs!$D$35=3,ADM!AD9,IF(ADM!$AI9>ADM!$AY9,ADM!AD9,ADM!AT9))),IF(Inputs!$D$35=2,ADM!AT9,IF(Inputs!$D$35=3,ADM!AD9,IF(ADM!$AH9>ADM!$AX9,ADM!AD9,ADM!AT9)))))","v":0},{"$f":"IF($E9=1,AU9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU9,IF(Inputs!$D$35=3,ADM!AE9,IF(ADM!$AI9>ADM!$AY9,ADM!AE9,ADM!AU9))),IF(Inputs!$D$35=2,ADM!AU9,IF(Inputs!$D$35=3,ADM!AE9,IF(ADM!$AH9>ADM!$AX9,ADM!AE9,ADM!AU9)))))","v":0},{"$f":"IF($E9=1,AV9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV9,IF(Inputs!$D$35=3,ADM!AF9,IF(ADM!$AI9>ADM!$AY9,ADM!AF9,ADM!AV9))),IF(Inputs!$D$35=2,ADM!AV9,IF(Inputs!$D$35=3,ADM!AF9,IF(ADM!$AH9>ADM!$AX9,ADM!AF9,ADM!AV9)))))","v":0},{"$f":"IF($E9=1,AW9,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW9,IF(Inputs!$D$35=3,ADM!AG9,IF(ADM!$AI9>ADM!$AY9,ADM!AG9,ADM!AW9))),IF(Inputs!$D$35=2,ADM!AW9,IF(Inputs!$D$35=3,ADM!AG9,IF(ADM!$AH9>ADM!$AX9,ADM!AG9,ADM!AW9)))))","v":0},32.68,2.8981666666666666,5.7963333333333331,6.3846666666666669,4.8743333333333334,3.0323333333333333,2.0263333333333335,2.3446666666666665,4.344666666666666,0,0,0,0,0,0,25.905166666666666,28.803333333333331,2.7229999999999999,5.4459999999999997,8.0630000000000006,9.5090000000000003,4,3.1539999999999999,0.35399999999999998,2.1539999999999999,0,0,0,0,0,0,29.957000000000001,32.68,3.5,7,8.0909999999999993,3,3,1.5940000000000001,2.5369999999999999,3.0339999999999998,0,0,0,0,0,0,24.755999999999997,28.256,2.4714999999999998,4.9429999999999996,3,2.1139999999999999,2.097,1.331,4.1429999999999998,7.8460000000000001,0,0,0,0,0,0,23.002499999999998,25.473999999999997]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},null,{"$f":"IF(AND($E10=1,Inputs!$D$34=1),AK10,IF(AND($E10=1,Inputs!$D$34=2),AJ10,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK10,IF(Inputs!$D$35=3,U10,IF($AI10>$AY10,U10,AK10))),IF(Inputs!$D$35=2,AJ10,IF(Inputs!$D$35=3,T10,IF($AH10>$AX10,T10,AJ10)))))))","v":3.4570000000000003},{"$f":"IF($E10=1,AL10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL10,IF(Inputs!$D$35=3,ADM!V10,IF(ADM!$AI10>ADM!$AY10,ADM!V10,ADM!AL10))),IF(Inputs!$D$35=2,ADM!AL10,IF(Inputs!$D$35=3,ADM!V10,IF(ADM!$AH10>ADM!$AX10,ADM!V10,ADM!AL10)))))","v":5.7886666666666668},{"$f":"IF($E10=1,AM10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM10,IF(Inputs!$D$35=3,ADM!W10,IF(ADM!$AI10>ADM!$AY10,ADM!W10,ADM!AM10))),IF(Inputs!$D$35=2,ADM!AM10,IF(Inputs!$D$35=3,ADM!W10,IF(ADM!$AH10>ADM!$AX10,ADM!W10,ADM!AM10)))))","v":4.6326666666666663},{"$f":"IF($E10=1,AN10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN10,IF(Inputs!$D$35=3,ADM!X10,IF(ADM!$AI10>ADM!$AY10,ADM!X10,ADM!AN10))),IF(Inputs!$D$35=2,ADM!AN10,IF(Inputs!$D$35=3,ADM!X10,IF(ADM!$AH10>ADM!$AX10,ADM!X10,ADM!AN10)))))","v":3.1276666666666664},{"$f":"IF($E10=1,AO10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO10,IF(Inputs!$D$35=3,ADM!Y10,IF(ADM!$AI10>ADM!$AY10,ADM!Y10,ADM!AO10))),IF(Inputs!$D$35=2,ADM!AO10,IF(Inputs!$D$35=3,ADM!Y10,IF(ADM!$AH10>ADM!$AX10,ADM!Y10,ADM!AO10)))))","v":4.5810000000000004},{"$f":"IF($E10=1,AP10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP10,IF(Inputs!$D$35=3,ADM!Z10,IF(ADM!$AI10>ADM!$AY10,ADM!Z10,ADM!AP10))),IF(Inputs!$D$35=2,ADM!AP10,IF(Inputs!$D$35=3,ADM!Z10,IF(ADM!$AH10>ADM!$AX10,ADM!Z10,ADM!AP10)))))","v":7.0116666666666658},{"$f":"IF($E10=1,AQ10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ10,IF(Inputs!$D$35=3,ADM!AA10,IF(ADM!$AI10>ADM!$AY10,ADM!AA10,ADM!AQ10))),IF(Inputs!$D$35=2,ADM!AQ10,IF(Inputs!$D$35=3,ADM!AA10,IF(ADM!$AH10>ADM!$AX10,ADM!AA10,ADM!AQ10)))))","v":6.948666666666667},{"$f":"IF($E10=1,AR10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR10,IF(Inputs!$D$35=3,ADM!AB10,IF(ADM!$AI10>ADM!$AY10,ADM!AB10,ADM!AR10))),IF(Inputs!$D$35=2,ADM!AR10,IF(Inputs!$D$35=3,ADM!AB10,IF(ADM!$AH10>ADM!$AX10,ADM!AB10,ADM!AR10)))))","v":0},{"$f":"IF($E10=1,AS10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS10,IF(Inputs!$D$35=3,ADM!AC10,IF(ADM!$AI10>ADM!$AY10,ADM!AC10,ADM!AS10))),IF(Inputs!$D$35=2,ADM!AS10,IF(Inputs!$D$35=3,ADM!AC10,IF(ADM!$AH10>ADM!$AX10,ADM!AC10,ADM!AS10)))))","v":0},{"$f":"IF($E10=1,AT10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT10,IF(Inputs!$D$35=3,ADM!AD10,IF(ADM!$AI10>ADM!$AY10,ADM!AD10,ADM!AT10))),IF(Inputs!$D$35=2,ADM!AT10,IF(Inputs!$D$35=3,ADM!AD10,IF(ADM!$AH10>ADM!$AX10,ADM!AD10,ADM!AT10)))))","v":0},{"$f":"IF($E10=1,AU10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU10,IF(Inputs!$D$35=3,ADM!AE10,IF(ADM!$AI10>ADM!$AY10,ADM!AE10,ADM!AU10))),IF(Inputs!$D$35=2,ADM!AU10,IF(Inputs!$D$35=3,ADM!AE10,IF(ADM!$AH10>ADM!$AX10,ADM!AE10,ADM!AU10)))))","v":0},{"$f":"IF($E10=1,AV10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV10,IF(Inputs!$D$35=3,ADM!AF10,IF(ADM!$AI10>ADM!$AY10,ADM!AF10,ADM!AV10))),IF(Inputs!$D$35=2,ADM!AV10,IF(Inputs!$D$35=3,ADM!AF10,IF(ADM!$AH10>ADM!$AX10,ADM!AF10,ADM!AV10)))))","v":0},{"$f":"IF($E10=1,AW10,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW10,IF(Inputs!$D$35=3,ADM!AG10,IF(ADM!$AI10>ADM!$AY10,ADM!AG10,ADM!AW10))),IF(Inputs!$D$35=2,ADM!AW10,IF(Inputs!$D$35=3,ADM!AG10,IF(ADM!$AH10>ADM!$AX10,ADM!AG10,ADM!AW10)))))","v":0},35.547333333333334,1.7285000000000001,3.4570000000000003,5.7886666666666668,4.6326666666666663,3.1276666666666664,4.5810000000000004,7.0116666666666658,6.948666666666667,0,0,0,0,0,0,33.81883333333333,35.547333333333334,0.16,0.32,7.3659999999999997,5.1660000000000004,3.2229999999999999,3,4.383,8.0570000000000004,0,0,0,0,0,0,31.355,31.515000000000001,2.5255000000000001,5.0510000000000002,7,3.1890000000000001,1.1599999999999999,5,9.3889999999999993,7.7889999999999997,0,0,0,0,0,0,36.052500000000002,38.577999999999996,2.5,5,3,5.5430000000000001,5,5.7430000000000003,7.2629999999999999,5,0,0,0,0,0,0,34.048999999999999,36.548999999999999]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},null,{"$f":"IF(AND($E11=1,Inputs!$D$34=1),AK11,IF(AND($E11=1,Inputs!$D$34=2),AJ11,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK11,IF(Inputs!$D$35=3,U11,IF($AI11>$AY11,U11,AK11))),IF(Inputs!$D$35=2,AJ11,IF(Inputs!$D$35=3,T11,IF($AH11>$AX11,T11,AJ11)))))))","v":60.926000000000002},{"$f":"IF($E11=1,AL11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL11,IF(Inputs!$D$35=3,ADM!V11,IF(ADM!$AI11>ADM!$AY11,ADM!V11,ADM!AL11))),IF(Inputs!$D$35=2,ADM!AL11,IF(Inputs!$D$35=3,ADM!V11,IF(ADM!$AH11>ADM!$AX11,ADM!V11,ADM!AL11)))))","v":53.896999999999998},{"$f":"IF($E11=1,AM11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM11,IF(Inputs!$D$35=3,ADM!W11,IF(ADM!$AI11>ADM!$AY11,ADM!W11,ADM!AM11))),IF(Inputs!$D$35=2,ADM!AM11,IF(Inputs!$D$35=3,ADM!W11,IF(ADM!$AH11>ADM!$AX11,ADM!W11,ADM!AM11)))))","v":53.509},{"$f":"IF($E11=1,AN11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN11,IF(Inputs!$D$35=3,ADM!X11,IF(ADM!$AI11>ADM!$AY11,ADM!X11,ADM!AN11))),IF(Inputs!$D$35=2,ADM!AN11,IF(Inputs!$D$35=3,ADM!X11,IF(ADM!$AH11>ADM!$AX11,ADM!X11,ADM!AN11)))))","v":51.189},{"$f":"IF($E11=1,AO11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO11,IF(Inputs!$D$35=3,ADM!Y11,IF(ADM!$AI11>ADM!$AY11,ADM!Y11,ADM!AO11))),IF(Inputs!$D$35=2,ADM!AO11,IF(Inputs!$D$35=3,ADM!Y11,IF(ADM!$AH11>ADM!$AX11,ADM!Y11,ADM!AO11)))))","v":46.473999999999997},{"$f":"IF($E11=1,AP11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP11,IF(Inputs!$D$35=3,ADM!Z11,IF(ADM!$AI11>ADM!$AY11,ADM!Z11,ADM!AP11))),IF(Inputs!$D$35=2,ADM!AP11,IF(Inputs!$D$35=3,ADM!Z11,IF(ADM!$AH11>ADM!$AX11,ADM!Z11,ADM!AP11)))))","v":43.389000000000003},{"$f":"IF($E11=1,AQ11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ11,IF(Inputs!$D$35=3,ADM!AA11,IF(ADM!$AI11>ADM!$AY11,ADM!AA11,ADM!AQ11))),IF(Inputs!$D$35=2,ADM!AQ11,IF(Inputs!$D$35=3,ADM!AA11,IF(ADM!$AH11>ADM!$AX11,ADM!AA11,ADM!AQ11)))))","v":0},{"$f":"IF($E11=1,AR11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR11,IF(Inputs!$D$35=3,ADM!AB11,IF(ADM!$AI11>ADM!$AY11,ADM!AB11,ADM!AR11))),IF(Inputs!$D$35=2,ADM!AR11,IF(Inputs!$D$35=3,ADM!AB11,IF(ADM!$AH11>ADM!$AX11,ADM!AB11,ADM!AR11)))))","v":0},{"$f":"IF($E11=1,AS11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS11,IF(Inputs!$D$35=3,ADM!AC11,IF(ADM!$AI11>ADM!$AY11,ADM!AC11,ADM!AS11))),IF(Inputs!$D$35=2,ADM!AS11,IF(Inputs!$D$35=3,ADM!AC11,IF(ADM!$AH11>ADM!$AX11,ADM!AC11,ADM!AS11)))))","v":0},{"$f":"IF($E11=1,AT11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT11,IF(Inputs!$D$35=3,ADM!AD11,IF(ADM!$AI11>ADM!$AY11,ADM!AD11,ADM!AT11))),IF(Inputs!$D$35=2,ADM!AT11,IF(Inputs!$D$35=3,ADM!AD11,IF(ADM!$AH11>ADM!$AX11,ADM!AD11,ADM!AT11)))))","v":0},{"$f":"IF($E11=1,AU11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU11,IF(Inputs!$D$35=3,ADM!AE11,IF(ADM!$AI11>ADM!$AY11,ADM!AE11,ADM!AU11))),IF(Inputs!$D$35=2,ADM!AU11,IF(Inputs!$D$35=3,ADM!AE11,IF(ADM!$AH11>ADM!$AX11,ADM!AE11,ADM!AU11)))))","v":0},{"$f":"IF($E11=1,AV11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV11,IF(Inputs!$D$35=3,ADM!AF11,IF(ADM!$AI11>ADM!$AY11,ADM!AF11,ADM!AV11))),IF(Inputs!$D$35=2,ADM!AV11,IF(Inputs!$D$35=3,ADM!AF11,IF(ADM!$AH11>ADM!$AX11,ADM!AF11,ADM!AV11)))))","v":0},{"$f":"IF($E11=1,AW11,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW11,IF(Inputs!$D$35=3,ADM!AG11,IF(ADM!$AI11>ADM!$AY11,ADM!AG11,ADM!AW11))),IF(Inputs!$D$35=2,ADM!AW11,IF(Inputs!$D$35=3,ADM!AG11,IF(ADM!$AH11>ADM!$AX11,ADM!AG11,ADM!AW11)))))","v":0},309.38400000000001,26.051500000000001,52.103000000000002,52.576999999999998,53.347000000000001,47.329666666666668,43.181000000000004,41.038000000000004,0,0,0,0,0,0,0,263.5241666666667,289.57566666666668,30.463000000000001,60.926000000000002,53.896999999999998,53.509,51.189,46.473999999999997,43.389000000000003,0,0,0,0,0,0,0,278.92099999999999,309.38400000000001,21.711500000000001,43.423000000000002,51.651000000000003,50.389000000000003,48.073999999999998,43.023000000000003,37.154000000000003,0,0,0,0,0,0,0,252.0025,273.71400000000006,25.98,51.96,52.183,56.143000000000001,42.725999999999999,40.045999999999999,42.570999999999998,0,0,0,0,0,0,0,259.649,285.62900000000002]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},null,{"$f":"IF(AND($E12=1,Inputs!$D$34=1),AK12,IF(AND($E12=1,Inputs!$D$34=2),AJ12,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK12,IF(Inputs!$D$35=3,U12,IF($AI12>$AY12,U12,AK12))),IF(Inputs!$D$35=2,AJ12,IF(Inputs!$D$35=3,T12,IF($AH12>$AX12,T12,AJ12)))))))","v":62.489666666666665},{"$f":"IF($E12=1,AL12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL12,IF(Inputs!$D$35=3,ADM!V12,IF(ADM!$AI12>ADM!$AY12,ADM!V12,ADM!AL12))),IF(Inputs!$D$35=2,ADM!AL12,IF(Inputs!$D$35=3,ADM!V12,IF(ADM!$AH12>ADM!$AX12,ADM!V12,ADM!AL12)))))","v":56.061},{"$f":"IF($E12=1,AM12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM12,IF(Inputs!$D$35=3,ADM!W12,IF(ADM!$AI12>ADM!$AY12,ADM!W12,ADM!AM12))),IF(Inputs!$D$35=2,ADM!AM12,IF(Inputs!$D$35=3,ADM!W12,IF(ADM!$AH12>ADM!$AX12,ADM!W12,ADM!AM12)))))","v":62.6},{"$f":"IF($E12=1,AN12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN12,IF(Inputs!$D$35=3,ADM!X12,IF(ADM!$AI12>ADM!$AY12,ADM!X12,ADM!AN12))),IF(Inputs!$D$35=2,ADM!AN12,IF(Inputs!$D$35=3,ADM!X12,IF(ADM!$AH12>ADM!$AX12,ADM!X12,ADM!AN12)))))","v":52.020999999999994},{"$f":"IF($E12=1,AO12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO12,IF(Inputs!$D$35=3,ADM!Y12,IF(ADM!$AI12>ADM!$AY12,ADM!Y12,ADM!AO12))),IF(Inputs!$D$35=2,ADM!AO12,IF(Inputs!$D$35=3,ADM!Y12,IF(ADM!$AH12>ADM!$AX12,ADM!Y12,ADM!AO12)))))","v":50.68},{"$f":"IF($E12=1,AP12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP12,IF(Inputs!$D$35=3,ADM!Z12,IF(ADM!$AI12>ADM!$AY12,ADM!Z12,ADM!AP12))),IF(Inputs!$D$35=2,ADM!AP12,IF(Inputs!$D$35=3,ADM!Z12,IF(ADM!$AH12>ADM!$AX12,ADM!Z12,ADM!AP12)))))","v":50.329333333333331},{"$f":"IF($E12=1,AQ12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ12,IF(Inputs!$D$35=3,ADM!AA12,IF(ADM!$AI12>ADM!$AY12,ADM!AA12,ADM!AQ12))),IF(Inputs!$D$35=2,ADM!AQ12,IF(Inputs!$D$35=3,ADM!AA12,IF(ADM!$AH12>ADM!$AX12,ADM!AA12,ADM!AQ12)))))","v":47.785000000000004},{"$f":"IF($E12=1,AR12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR12,IF(Inputs!$D$35=3,ADM!AB12,IF(ADM!$AI12>ADM!$AY12,ADM!AB12,ADM!AR12))),IF(Inputs!$D$35=2,ADM!AR12,IF(Inputs!$D$35=3,ADM!AB12,IF(ADM!$AH12>ADM!$AX12,ADM!AB12,ADM!AR12)))))","v":0},{"$f":"IF($E12=1,AS12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS12,IF(Inputs!$D$35=3,ADM!AC12,IF(ADM!$AI12>ADM!$AY12,ADM!AC12,ADM!AS12))),IF(Inputs!$D$35=2,ADM!AS12,IF(Inputs!$D$35=3,ADM!AC12,IF(ADM!$AH12>ADM!$AX12,ADM!AC12,ADM!AS12)))))","v":0},{"$f":"IF($E12=1,AT12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT12,IF(Inputs!$D$35=3,ADM!AD12,IF(ADM!$AI12>ADM!$AY12,ADM!AD12,ADM!AT12))),IF(Inputs!$D$35=2,ADM!AT12,IF(Inputs!$D$35=3,ADM!AD12,IF(ADM!$AH12>ADM!$AX12,ADM!AD12,ADM!AT12)))))","v":0},{"$f":"IF($E12=1,AU12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU12,IF(Inputs!$D$35=3,ADM!AE12,IF(ADM!$AI12>ADM!$AY12,ADM!AE12,ADM!AU12))),IF(Inputs!$D$35=2,ADM!AU12,IF(Inputs!$D$35=3,ADM!AE12,IF(ADM!$AH12>ADM!$AX12,ADM!AE12,ADM!AU12)))))","v":0},{"$f":"IF($E12=1,AV12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV12,IF(Inputs!$D$35=3,ADM!AF12,IF(ADM!$AI12>ADM!$AY12,ADM!AF12,ADM!AV12))),IF(Inputs!$D$35=2,ADM!AV12,IF(Inputs!$D$35=3,ADM!AF12,IF(ADM!$AH12>ADM!$AX12,ADM!AF12,ADM!AV12)))))","v":0},{"$f":"IF($E12=1,AW12,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW12,IF(Inputs!$D$35=3,ADM!AG12,IF(ADM!$AI12>ADM!$AY12,ADM!AG12,ADM!AW12))),IF(Inputs!$D$35=2,ADM!AW12,IF(Inputs!$D$35=3,ADM!AG12,IF(ADM!$AH12>ADM!$AX12,ADM!AG12,ADM!AW12)))))","v":0},381.96600000000001,31.244833333333332,62.489666666666665,56.061,62.6,52.020999999999994,50.68,50.329333333333331,47.785000000000004,0,0,0,0,0,0,350.7211666666667,381.96600000000001,30.465499999999999,60.930999999999997,48.366,64.88,47.017000000000003,60.011000000000003,40.28,47.789000000000001,0,0,0,0,0,0,338.80849999999998,369.274,31.4145,62.829000000000001,61.703000000000003,50.433999999999997,66.102999999999994,38.908999999999999,51.673999999999999,55.417000000000002,0,0,0,0,0,0,355.65449999999998,387.06899999999996,31.854500000000002,63.709000000000003,58.113999999999997,72.486000000000004,42.942999999999998,53.12,59.033999999999999,40.149000000000001,0,0,0,0,0,0,357.70050000000003,389.55500000000001]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},null,{"$f":"IF(AND($E13=1,Inputs!$D$34=1),AK13,IF(AND($E13=1,Inputs!$D$34=2),AJ13,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK13,IF(Inputs!$D$35=3,U13,IF($AI13>$AY13,U13,AK13))),IF(Inputs!$D$35=2,AJ13,IF(Inputs!$D$35=3,T13,IF($AH13>$AX13,T13,AJ13)))))))","v":58.56},{"$f":"IF($E13=1,AL13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL13,IF(Inputs!$D$35=3,ADM!V13,IF(ADM!$AI13>ADM!$AY13,ADM!V13,ADM!AL13))),IF(Inputs!$D$35=2,ADM!AL13,IF(Inputs!$D$35=3,ADM!V13,IF(ADM!$AH13>ADM!$AX13,ADM!V13,ADM!AL13)))))","v":48.069000000000003},{"$f":"IF($E13=1,AM13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM13,IF(Inputs!$D$35=3,ADM!W13,IF(ADM!$AI13>ADM!$AY13,ADM!W13,ADM!AM13))),IF(Inputs!$D$35=2,ADM!AM13,IF(Inputs!$D$35=3,ADM!W13,IF(ADM!$AH13>ADM!$AX13,ADM!W13,ADM!AM13)))))","v":47.337000000000003},{"$f":"IF($E13=1,AN13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN13,IF(Inputs!$D$35=3,ADM!X13,IF(ADM!$AI13>ADM!$AY13,ADM!X13,ADM!AN13))),IF(Inputs!$D$35=2,ADM!AN13,IF(Inputs!$D$35=3,ADM!X13,IF(ADM!$AH13>ADM!$AX13,ADM!X13,ADM!AN13)))))","v":56.165999999999997},{"$f":"IF($E13=1,AO13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO13,IF(Inputs!$D$35=3,ADM!Y13,IF(ADM!$AI13>ADM!$AY13,ADM!Y13,ADM!AO13))),IF(Inputs!$D$35=2,ADM!AO13,IF(Inputs!$D$35=3,ADM!Y13,IF(ADM!$AH13>ADM!$AX13,ADM!Y13,ADM!AO13)))))","v":62.113999999999997},{"$f":"IF($E13=1,AP13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP13,IF(Inputs!$D$35=3,ADM!Z13,IF(ADM!$AI13>ADM!$AY13,ADM!Z13,ADM!AP13))),IF(Inputs!$D$35=2,ADM!AP13,IF(Inputs!$D$35=3,ADM!Z13,IF(ADM!$AH13>ADM!$AX13,ADM!Z13,ADM!AP13)))))","v":46.942999999999998},{"$f":"IF($E13=1,AQ13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ13,IF(Inputs!$D$35=3,ADM!AA13,IF(ADM!$AI13>ADM!$AY13,ADM!AA13,ADM!AQ13))),IF(Inputs!$D$35=2,ADM!AQ13,IF(Inputs!$D$35=3,ADM!AA13,IF(ADM!$AH13>ADM!$AX13,ADM!AA13,ADM!AQ13)))))","v":0},{"$f":"IF($E13=1,AR13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR13,IF(Inputs!$D$35=3,ADM!AB13,IF(ADM!$AI13>ADM!$AY13,ADM!AB13,ADM!AR13))),IF(Inputs!$D$35=2,ADM!AR13,IF(Inputs!$D$35=3,ADM!AB13,IF(ADM!$AH13>ADM!$AX13,ADM!AB13,ADM!AR13)))))","v":0},{"$f":"IF($E13=1,AS13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS13,IF(Inputs!$D$35=3,ADM!AC13,IF(ADM!$AI13>ADM!$AY13,ADM!AC13,ADM!AS13))),IF(Inputs!$D$35=2,ADM!AS13,IF(Inputs!$D$35=3,ADM!AC13,IF(ADM!$AH13>ADM!$AX13,ADM!AC13,ADM!AS13)))))","v":0},{"$f":"IF($E13=1,AT13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT13,IF(Inputs!$D$35=3,ADM!AD13,IF(ADM!$AI13>ADM!$AY13,ADM!AD13,ADM!AT13))),IF(Inputs!$D$35=2,ADM!AT13,IF(Inputs!$D$35=3,ADM!AD13,IF(ADM!$AH13>ADM!$AX13,ADM!AD13,ADM!AT13)))))","v":0},{"$f":"IF($E13=1,AU13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU13,IF(Inputs!$D$35=3,ADM!AE13,IF(ADM!$AI13>ADM!$AY13,ADM!AE13,ADM!AU13))),IF(Inputs!$D$35=2,ADM!AU13,IF(Inputs!$D$35=3,ADM!AE13,IF(ADM!$AH13>ADM!$AX13,ADM!AE13,ADM!AU13)))))","v":0},{"$f":"IF($E13=1,AV13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV13,IF(Inputs!$D$35=3,ADM!AF13,IF(ADM!$AI13>ADM!$AY13,ADM!AF13,ADM!AV13))),IF(Inputs!$D$35=2,ADM!AV13,IF(Inputs!$D$35=3,ADM!AF13,IF(ADM!$AH13>ADM!$AX13,ADM!AF13,ADM!AV13)))))","v":0},{"$f":"IF($E13=1,AW13,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW13,IF(Inputs!$D$35=3,ADM!AG13,IF(ADM!$AI13>ADM!$AY13,ADM!AG13,ADM!AW13))),IF(Inputs!$D$35=2,ADM!AW13,IF(Inputs!$D$35=3,ADM!AG13,IF(ADM!$AH13>ADM!$AX13,ADM!AG13,ADM!AW13)))))","v":0},319.18899999999996,26.661000000000001,53.322000000000003,46.958333333333336,47.335333333333345,51.657000000000004,50.666666666666664,49.697000000000003,0,0,0,0,0,0,0,272.97533333333331,299.63633333333337,29.28,58.56,48.069000000000003,47.337000000000003,56.165999999999997,62.113999999999997,46.942999999999998,0,0,0,0,0,0,0,289.90899999999999,319.18899999999996,27.72,55.44,48.765999999999998,43.743000000000002,57.771000000000001,44.988999999999997,46.011000000000003,0,0,0,0,0,0,0,269,296.71999999999997,22.983000000000001,45.966000000000001,44.04,50.926000000000002,41.033999999999999,44.896999999999998,56.137,0,0,0,0,0,0,0,260.017,283]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},null,{"$f":"IF(AND($E14=1,Inputs!$D$34=1),AK14,IF(AND($E14=1,Inputs!$D$34=2),AJ14,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK14,IF(Inputs!$D$35=3,U14,IF($AI14>$AY14,U14,AK14))),IF(Inputs!$D$35=2,AJ14,IF(Inputs!$D$35=3,T14,IF($AH14>$AX14,T14,AJ14)))))))","v":48.975666666666662},{"$f":"IF($E14=1,AL14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL14,IF(Inputs!$D$35=3,ADM!V14,IF(ADM!$AI14>ADM!$AY14,ADM!V14,ADM!AL14))),IF(Inputs!$D$35=2,ADM!AL14,IF(Inputs!$D$35=3,ADM!V14,IF(ADM!$AH14>ADM!$AX14,ADM!V14,ADM!AL14)))))","v":48.281666666666666},{"$f":"IF($E14=1,AM14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM14,IF(Inputs!$D$35=3,ADM!W14,IF(ADM!$AI14>ADM!$AY14,ADM!W14,ADM!AM14))),IF(Inputs!$D$35=2,ADM!AM14,IF(Inputs!$D$35=3,ADM!W14,IF(ADM!$AH14>ADM!$AX14,ADM!W14,ADM!AM14)))))","v":47.658999999999999},{"$f":"IF($E14=1,AN14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN14,IF(Inputs!$D$35=3,ADM!X14,IF(ADM!$AI14>ADM!$AY14,ADM!X14,ADM!AN14))),IF(Inputs!$D$35=2,ADM!AN14,IF(Inputs!$D$35=3,ADM!X14,IF(ADM!$AH14>ADM!$AX14,ADM!X14,ADM!AN14)))))","v":44.620666666666665},{"$f":"IF($E14=1,AO14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO14,IF(Inputs!$D$35=3,ADM!Y14,IF(ADM!$AI14>ADM!$AY14,ADM!Y14,ADM!AO14))),IF(Inputs!$D$35=2,ADM!AO14,IF(Inputs!$D$35=3,ADM!Y14,IF(ADM!$AH14>ADM!$AX14,ADM!Y14,ADM!AO14)))))","v":42.122000000000007},{"$f":"IF($E14=1,AP14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP14,IF(Inputs!$D$35=3,ADM!Z14,IF(ADM!$AI14>ADM!$AY14,ADM!Z14,ADM!AP14))),IF(Inputs!$D$35=2,ADM!AP14,IF(Inputs!$D$35=3,ADM!Z14,IF(ADM!$AH14>ADM!$AX14,ADM!Z14,ADM!AP14)))))","v":45.67433333333333},{"$f":"IF($E14=1,AQ14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ14,IF(Inputs!$D$35=3,ADM!AA14,IF(ADM!$AI14>ADM!$AY14,ADM!AA14,ADM!AQ14))),IF(Inputs!$D$35=2,ADM!AQ14,IF(Inputs!$D$35=3,ADM!AA14,IF(ADM!$AH14>ADM!$AX14,ADM!AA14,ADM!AQ14)))))","v":44.351666666666667},{"$f":"IF($E14=1,AR14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR14,IF(Inputs!$D$35=3,ADM!AB14,IF(ADM!$AI14>ADM!$AY14,ADM!AB14,ADM!AR14))),IF(Inputs!$D$35=2,ADM!AR14,IF(Inputs!$D$35=3,ADM!AB14,IF(ADM!$AH14>ADM!$AX14,ADM!AB14,ADM!AR14)))))","v":0},{"$f":"IF($E14=1,AS14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS14,IF(Inputs!$D$35=3,ADM!AC14,IF(ADM!$AI14>ADM!$AY14,ADM!AC14,ADM!AS14))),IF(Inputs!$D$35=2,ADM!AS14,IF(Inputs!$D$35=3,ADM!AC14,IF(ADM!$AH14>ADM!$AX14,ADM!AC14,ADM!AS14)))))","v":0},{"$f":"IF($E14=1,AT14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT14,IF(Inputs!$D$35=3,ADM!AD14,IF(ADM!$AI14>ADM!$AY14,ADM!AD14,ADM!AT14))),IF(Inputs!$D$35=2,ADM!AT14,IF(Inputs!$D$35=3,ADM!AD14,IF(ADM!$AH14>ADM!$AX14,ADM!AD14,ADM!AT14)))))","v":0},{"$f":"IF($E14=1,AU14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU14,IF(Inputs!$D$35=3,ADM!AE14,IF(ADM!$AI14>ADM!$AY14,ADM!AE14,ADM!AU14))),IF(Inputs!$D$35=2,ADM!AU14,IF(Inputs!$D$35=3,ADM!AE14,IF(ADM!$AH14>ADM!$AX14,ADM!AE14,ADM!AU14)))))","v":0},{"$f":"IF($E14=1,AV14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV14,IF(Inputs!$D$35=3,ADM!AF14,IF(ADM!$AI14>ADM!$AY14,ADM!AF14,ADM!AV14))),IF(Inputs!$D$35=2,ADM!AV14,IF(Inputs!$D$35=3,ADM!AF14,IF(ADM!$AH14>ADM!$AX14,ADM!AF14,ADM!AV14)))))","v":0},{"$f":"IF($E14=1,AW14,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW14,IF(Inputs!$D$35=3,ADM!AG14,IF(ADM!$AI14>ADM!$AY14,ADM!AG14,ADM!AW14))),IF(Inputs!$D$35=2,ADM!AW14,IF(Inputs!$D$35=3,ADM!AG14,IF(ADM!$AH14>ADM!$AX14,ADM!AG14,ADM!AW14)))))","v":0},321.685,24.487833333333331,48.975666666666662,48.281666666666666,47.658999999999999,44.620666666666665,42.122000000000007,45.67433333333333,44.351666666666667,0,0,0,0,0,0,297.1971666666667,321.685,26.854500000000002,53.709000000000003,42.890999999999998,47.411000000000001,44.514000000000003,37.56,46.246000000000002,38.948999999999998,0,0,0,0,0,0,284.42550000000006,311.28000000000003,24.174499999999998,48.348999999999997,50.76,46.143000000000001,41.616999999999997,43.84,42.12,45.697000000000003,0,0,0,0,0,0,294.35150000000004,318.52600000000001,22.4345,44.869,51.194000000000003,49.423000000000002,47.731000000000002,44.966000000000001,48.656999999999996,48.408999999999999,0,0,0,0,0,0,312.81450000000001,335.24899999999997]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},null,{"$f":"IF(AND($E15=1,Inputs!$D$34=1),AK15,IF(AND($E15=1,Inputs!$D$34=2),AJ15,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK15,IF(Inputs!$D$35=3,U15,IF($AI15>$AY15,U15,AK15))),IF(Inputs!$D$35=2,AJ15,IF(Inputs!$D$35=3,T15,IF($AH15>$AX15,T15,AJ15)))))))","v":15.965999999999999},{"$f":"IF($E15=1,AL15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL15,IF(Inputs!$D$35=3,ADM!V15,IF(ADM!$AI15>ADM!$AY15,ADM!V15,ADM!AL15))),IF(Inputs!$D$35=2,ADM!AL15,IF(Inputs!$D$35=3,ADM!V15,IF(ADM!$AH15>ADM!$AX15,ADM!V15,ADM!AL15)))))","v":17.663},{"$f":"IF($E15=1,AM15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM15,IF(Inputs!$D$35=3,ADM!W15,IF(ADM!$AI15>ADM!$AY15,ADM!W15,ADM!AM15))),IF(Inputs!$D$35=2,ADM!AM15,IF(Inputs!$D$35=3,ADM!W15,IF(ADM!$AH15>ADM!$AX15,ADM!W15,ADM!AM15)))))","v":19.634},{"$f":"IF($E15=1,AN15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN15,IF(Inputs!$D$35=3,ADM!X15,IF(ADM!$AI15>ADM!$AY15,ADM!X15,ADM!AN15))),IF(Inputs!$D$35=2,ADM!AN15,IF(Inputs!$D$35=3,ADM!X15,IF(ADM!$AH15>ADM!$AX15,ADM!X15,ADM!AN15)))))","v":19.382999999999999},{"$f":"IF($E15=1,AO15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO15,IF(Inputs!$D$35=3,ADM!Y15,IF(ADM!$AI15>ADM!$AY15,ADM!Y15,ADM!AO15))),IF(Inputs!$D$35=2,ADM!AO15,IF(Inputs!$D$35=3,ADM!Y15,IF(ADM!$AH15>ADM!$AX15,ADM!Y15,ADM!AO15)))))","v":23.736999999999998},{"$f":"IF($E15=1,AP15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP15,IF(Inputs!$D$35=3,ADM!Z15,IF(ADM!$AI15>ADM!$AY15,ADM!Z15,ADM!AP15))),IF(Inputs!$D$35=2,ADM!AP15,IF(Inputs!$D$35=3,ADM!Z15,IF(ADM!$AH15>ADM!$AX15,ADM!Z15,ADM!AP15)))))","v":22.949000000000002},{"$f":"IF($E15=1,AQ15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ15,IF(Inputs!$D$35=3,ADM!AA15,IF(ADM!$AI15>ADM!$AY15,ADM!AA15,ADM!AQ15))),IF(Inputs!$D$35=2,ADM!AQ15,IF(Inputs!$D$35=3,ADM!AA15,IF(ADM!$AH15>ADM!$AX15,ADM!AA15,ADM!AQ15)))))","v":28.76},{"$f":"IF($E15=1,AR15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR15,IF(Inputs!$D$35=3,ADM!AB15,IF(ADM!$AI15>ADM!$AY15,ADM!AB15,ADM!AR15))),IF(Inputs!$D$35=2,ADM!AR15,IF(Inputs!$D$35=3,ADM!AB15,IF(ADM!$AH15>ADM!$AX15,ADM!AB15,ADM!AR15)))))","v":29.72},{"$f":"IF($E15=1,AS15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS15,IF(Inputs!$D$35=3,ADM!AC15,IF(ADM!$AI15>ADM!$AY15,ADM!AC15,ADM!AS15))),IF(Inputs!$D$35=2,ADM!AS15,IF(Inputs!$D$35=3,ADM!AC15,IF(ADM!$AH15>ADM!$AX15,ADM!AC15,ADM!AS15)))))","v":28.977},{"$f":"IF($E15=1,AT15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT15,IF(Inputs!$D$35=3,ADM!AD15,IF(ADM!$AI15>ADM!$AY15,ADM!AD15,ADM!AT15))),IF(Inputs!$D$35=2,ADM!AT15,IF(Inputs!$D$35=3,ADM!AD15,IF(ADM!$AH15>ADM!$AX15,ADM!AD15,ADM!AT15)))))","v":21},{"$f":"IF($E15=1,AU15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU15,IF(Inputs!$D$35=3,ADM!AE15,IF(ADM!$AI15>ADM!$AY15,ADM!AE15,ADM!AU15))),IF(Inputs!$D$35=2,ADM!AU15,IF(Inputs!$D$35=3,ADM!AE15,IF(ADM!$AH15>ADM!$AX15,ADM!AE15,ADM!AU15)))))","v":0},{"$f":"IF($E15=1,AV15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV15,IF(Inputs!$D$35=3,ADM!AF15,IF(ADM!$AI15>ADM!$AY15,ADM!AF15,ADM!AV15))),IF(Inputs!$D$35=2,ADM!AV15,IF(Inputs!$D$35=3,ADM!AF15,IF(ADM!$AH15>ADM!$AX15,ADM!AF15,ADM!AV15)))))","v":0},{"$f":"IF($E15=1,AW15,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW15,IF(Inputs!$D$35=3,ADM!AG15,IF(ADM!$AI15>ADM!$AY15,ADM!AG15,ADM!AW15))),IF(Inputs!$D$35=2,ADM!AW15,IF(Inputs!$D$35=3,ADM!AG15,IF(ADM!$AH15>ADM!$AX15,ADM!AG15,ADM!AW15)))))","v":0},227.78899999999999,8.3925000000000001,16.785,17.65133333333333,19.150333333333332,19.058333333333334,22.609666666666666,23.074333333333332,27.302999999999997,28.767666666666667,27.333333333333332,21.905000000000001,0,0,0,215.24549999999999,223.63800000000001,7.9829999999999997,15.965999999999999,17.663,19.634,19.382999999999999,23.736999999999998,22.949000000000002,28.76,29.72,28.977,21,0,0,0,219.80599999999998,227.78899999999999,8.6944999999999997,17.388999999999999,18,17.817,18.643000000000001,22.388999999999999,23.411000000000001,27.96,29.588999999999999,27.245999999999999,24.245999999999999,0,0,0,217.99550000000002,226.69,8.5,17,17.291,20,19.149000000000001,21.702999999999999,22.863,25.189,26.994,25.777000000000001,20.469000000000001,0,0,0,207.935,216.435]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},null,{"$f":"IF(AND($E16=1,Inputs!$D$34=1),AK16,IF(AND($E16=1,Inputs!$D$34=2),AJ16,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK16,IF(Inputs!$D$35=3,U16,IF($AI16>$AY16,U16,AK16))),IF(Inputs!$D$35=2,AJ16,IF(Inputs!$D$35=3,T16,IF($AH16>$AX16,T16,AJ16)))))))","v":14.52},{"$f":"IF($E16=1,AL16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL16,IF(Inputs!$D$35=3,ADM!V16,IF(ADM!$AI16>ADM!$AY16,ADM!V16,ADM!AL16))),IF(Inputs!$D$35=2,ADM!AL16,IF(Inputs!$D$35=3,ADM!V16,IF(ADM!$AH16>ADM!$AX16,ADM!V16,ADM!AL16)))))","v":15.663},{"$f":"IF($E16=1,AM16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM16,IF(Inputs!$D$35=3,ADM!W16,IF(ADM!$AI16>ADM!$AY16,ADM!W16,ADM!AM16))),IF(Inputs!$D$35=2,ADM!AM16,IF(Inputs!$D$35=3,ADM!W16,IF(ADM!$AH16>ADM!$AX16,ADM!W16,ADM!AM16)))))","v":18.268999999999998},{"$f":"IF($E16=1,AN16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN16,IF(Inputs!$D$35=3,ADM!X16,IF(ADM!$AI16>ADM!$AY16,ADM!X16,ADM!AN16))),IF(Inputs!$D$35=2,ADM!AN16,IF(Inputs!$D$35=3,ADM!X16,IF(ADM!$AH16>ADM!$AX16,ADM!X16,ADM!AN16)))))","v":9},{"$f":"IF($E16=1,AO16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO16,IF(Inputs!$D$35=3,ADM!Y16,IF(ADM!$AI16>ADM!$AY16,ADM!Y16,ADM!AO16))),IF(Inputs!$D$35=2,ADM!AO16,IF(Inputs!$D$35=3,ADM!Y16,IF(ADM!$AH16>ADM!$AX16,ADM!Y16,ADM!AO16)))))","v":9.7370000000000001},{"$f":"IF($E16=1,AP16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP16,IF(Inputs!$D$35=3,ADM!Z16,IF(ADM!$AI16>ADM!$AY16,ADM!Z16,ADM!AP16))),IF(Inputs!$D$35=2,ADM!AP16,IF(Inputs!$D$35=3,ADM!Z16,IF(ADM!$AH16>ADM!$AX16,ADM!Z16,ADM!AP16)))))","v":6},{"$f":"IF($E16=1,AQ16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ16,IF(Inputs!$D$35=3,ADM!AA16,IF(ADM!$AI16>ADM!$AY16,ADM!AA16,ADM!AQ16))),IF(Inputs!$D$35=2,ADM!AQ16,IF(Inputs!$D$35=3,ADM!AA16,IF(ADM!$AH16>ADM!$AX16,ADM!AA16,ADM!AQ16)))))","v":1},{"$f":"IF($E16=1,AR16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR16,IF(Inputs!$D$35=3,ADM!AB16,IF(ADM!$AI16>ADM!$AY16,ADM!AB16,ADM!AR16))),IF(Inputs!$D$35=2,ADM!AR16,IF(Inputs!$D$35=3,ADM!AB16,IF(ADM!$AH16>ADM!$AX16,ADM!AB16,ADM!AR16)))))","v":0},{"$f":"IF($E16=1,AS16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS16,IF(Inputs!$D$35=3,ADM!AC16,IF(ADM!$AI16>ADM!$AY16,ADM!AC16,ADM!AS16))),IF(Inputs!$D$35=2,ADM!AS16,IF(Inputs!$D$35=3,ADM!AC16,IF(ADM!$AH16>ADM!$AX16,ADM!AC16,ADM!AS16)))))","v":0},{"$f":"IF($E16=1,AT16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT16,IF(Inputs!$D$35=3,ADM!AD16,IF(ADM!$AI16>ADM!$AY16,ADM!AD16,ADM!AT16))),IF(Inputs!$D$35=2,ADM!AT16,IF(Inputs!$D$35=3,ADM!AD16,IF(ADM!$AH16>ADM!$AX16,ADM!AD16,ADM!AT16)))))","v":0},{"$f":"IF($E16=1,AU16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU16,IF(Inputs!$D$35=3,ADM!AE16,IF(ADM!$AI16>ADM!$AY16,ADM!AE16,ADM!AU16))),IF(Inputs!$D$35=2,ADM!AU16,IF(Inputs!$D$35=3,ADM!AE16,IF(ADM!$AH16>ADM!$AX16,ADM!AE16,ADM!AU16)))))","v":0},{"$f":"IF($E16=1,AV16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV16,IF(Inputs!$D$35=3,ADM!AF16,IF(ADM!$AI16>ADM!$AY16,ADM!AF16,ADM!AV16))),IF(Inputs!$D$35=2,ADM!AV16,IF(Inputs!$D$35=3,ADM!AF16,IF(ADM!$AH16>ADM!$AX16,ADM!AF16,ADM!AV16)))))","v":0},{"$f":"IF($E16=1,AW16,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW16,IF(Inputs!$D$35=3,ADM!AG16,IF(ADM!$AI16>ADM!$AY16,ADM!AG16,ADM!AW16))),IF(Inputs!$D$35=2,ADM!AW16,IF(Inputs!$D$35=3,ADM!AG16,IF(ADM!$AH16>ADM!$AX16,ADM!AG16,ADM!AW16)))))","v":0},{"$f":"SUM(F16:R16)","v":74.188999999999993},{"$f":"AVERAGE(AJ16,AZ16,BP16)","v":7.9713333333333329},15.942666666666666,14.547000000000002,12.965999999999999,9.2303333333333342,6.4363333333333328,2.9943333333333335,0.66466666666666663,0,0,0,0,0,0,{"$f":"T16+SUM(V16:AG16)","v":54.810000000000009},{"$f":"SUM(U16:AG16)","v":62.781333333333329},7.26,14.52,15.663,18.268999999999998,9,9.7370000000000001,6,1,0,0,0,0,0,0,{"$f":"AJ16+SUM(AL16:AW16)","v":66.929000000000002},{"$f":"SUM(AK16:AW16)","v":74.188999999999993},7.4569999999999999,14.914,15.909000000000001,9.9429999999999996,10.771000000000001,5.9660000000000002,2.9830000000000001,0.99399999999999999,0,0,0,0,0,0,{"$f":"AZ16+SUM(BB16:BM16)","v":54.023000000000003},{"$f":"SUM(BA16:BM16)","v":61.48},9.1969999999999992,18.393999999999998,12.069000000000001,10.686,7.92,3.6059999999999999,0,0,0,0,0,0,0,0,{"$f":"BP16+SUM(BR16:CC16)","v":43.478000000000009},{"$f":"SUM(BQ16:CC16)","v":52.675000000000004}]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},null,{"$f":"IF(AND($E17=1,Inputs!$D$34=1),AK17,IF(AND($E17=1,Inputs!$D$34=2),AJ17,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK17,IF(Inputs!$D$35=3,U17,IF($AI17>$AY17,U17,AK17))),IF(Inputs!$D$35=2,AJ17,IF(Inputs!$D$35=3,T17,IF($AH17>$AX17,T17,AJ17)))))))","v":1},{"$f":"IF($E17=1,AL17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL17,IF(Inputs!$D$35=3,ADM!V17,IF(ADM!$AI17>ADM!$AY17,ADM!V17,ADM!AL17))),IF(Inputs!$D$35=2,ADM!AL17,IF(Inputs!$D$35=3,ADM!V17,IF(ADM!$AH17>ADM!$AX17,ADM!V17,ADM!AL17)))))","v":0},{"$f":"IF($E17=1,AM17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM17,IF(Inputs!$D$35=3,ADM!W17,IF(ADM!$AI17>ADM!$AY17,ADM!W17,ADM!AM17))),IF(Inputs!$D$35=2,ADM!AM17,IF(Inputs!$D$35=3,ADM!W17,IF(ADM!$AH17>ADM!$AX17,ADM!W17,ADM!AM17)))))","v":0},{"$f":"IF($E17=1,AN17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN17,IF(Inputs!$D$35=3,ADM!X17,IF(ADM!$AI17>ADM!$AY17,ADM!X17,ADM!AN17))),IF(Inputs!$D$35=2,ADM!AN17,IF(Inputs!$D$35=3,ADM!X17,IF(ADM!$AH17>ADM!$AX17,ADM!X17,ADM!AN17)))))","v":0},{"$f":"IF($E17=1,AO17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO17,IF(Inputs!$D$35=3,ADM!Y17,IF(ADM!$AI17>ADM!$AY17,ADM!Y17,ADM!AO17))),IF(Inputs!$D$35=2,ADM!AO17,IF(Inputs!$D$35=3,ADM!Y17,IF(ADM!$AH17>ADM!$AX17,ADM!Y17,ADM!AO17)))))","v":0},{"$f":"IF($E17=1,AP17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP17,IF(Inputs!$D$35=3,ADM!Z17,IF(ADM!$AI17>ADM!$AY17,ADM!Z17,ADM!AP17))),IF(Inputs!$D$35=2,ADM!AP17,IF(Inputs!$D$35=3,ADM!Z17,IF(ADM!$AH17>ADM!$AX17,ADM!Z17,ADM!AP17)))))","v":0},{"$f":"IF($E17=1,AQ17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ17,IF(Inputs!$D$35=3,ADM!AA17,IF(ADM!$AI17>ADM!$AY17,ADM!AA17,ADM!AQ17))),IF(Inputs!$D$35=2,ADM!AQ17,IF(Inputs!$D$35=3,ADM!AA17,IF(ADM!$AH17>ADM!$AX17,ADM!AA17,ADM!AQ17)))))","v":0},{"$f":"IF($E17=1,AR17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR17,IF(Inputs!$D$35=3,ADM!AB17,IF(ADM!$AI17>ADM!$AY17,ADM!AB17,ADM!AR17))),IF(Inputs!$D$35=2,ADM!AR17,IF(Inputs!$D$35=3,ADM!AB17,IF(ADM!$AH17>ADM!$AX17,ADM!AB17,ADM!AR17)))))","v":0},{"$f":"IF($E17=1,AS17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS17,IF(Inputs!$D$35=3,ADM!AC17,IF(ADM!$AI17>ADM!$AY17,ADM!AC17,ADM!AS17))),IF(Inputs!$D$35=2,ADM!AS17,IF(Inputs!$D$35=3,ADM!AC17,IF(ADM!$AH17>ADM!$AX17,ADM!AC17,ADM!AS17)))))","v":0},{"$f":"IF($E17=1,AT17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT17,IF(Inputs!$D$35=3,ADM!AD17,IF(ADM!$AI17>ADM!$AY17,ADM!AD17,ADM!AT17))),IF(Inputs!$D$35=2,ADM!AT17,IF(Inputs!$D$35=3,ADM!AD17,IF(ADM!$AH17>ADM!$AX17,ADM!AD17,ADM!AT17)))))","v":0},{"$f":"IF($E17=1,AU17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU17,IF(Inputs!$D$35=3,ADM!AE17,IF(ADM!$AI17>ADM!$AY17,ADM!AE17,ADM!AU17))),IF(Inputs!$D$35=2,ADM!AU17,IF(Inputs!$D$35=3,ADM!AE17,IF(ADM!$AH17>ADM!$AX17,ADM!AE17,ADM!AU17)))))","v":0},{"$f":"IF($E17=1,AV17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV17,IF(Inputs!$D$35=3,ADM!AF17,IF(ADM!$AI17>ADM!$AY17,ADM!AF17,ADM!AV17))),IF(Inputs!$D$35=2,ADM!AV17,IF(Inputs!$D$35=3,ADM!AF17,IF(ADM!$AH17>ADM!$AX17,ADM!AF17,ADM!AV17)))))","v":0},{"$f":"IF($E17=1,AW17,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW17,IF(Inputs!$D$35=3,ADM!AG17,IF(ADM!$AI17>ADM!$AY17,ADM!AG17,ADM!AW17))),IF(Inputs!$D$35=2,ADM!AW17,IF(Inputs!$D$35=3,ADM!AG17,IF(ADM!$AH17>ADM!$AX17,ADM!AG17,ADM!AW17)))))","v":0},{"$f":"SUM(F17:R17)","v":1},{"$f":"AVERAGE(AJ17,AZ17,BP17)","v":0.16666666666666666},0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T17+SUM(V17:AG17)","v":0.16666666666666666},{"$f":"SUM(U17:AG17)","v":0.33333333333333331},{"$f":"AK17/2","v":0.5},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ17+SUM(AL17:AW17)","v":0.5},{"$f":"SUM(AK17:AW17)","v":1},{"$f":"BA17/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ17+SUM(BB17:BM17)","v":0},{"$f":"SUM(BA17:BM17)","v":0},{"$f":"BQ17/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP17+SUM(BR17:CC17)","v":0},{"$f":"SUM(BQ17:CC17)","v":0}]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},null,{"$f":"IF(AND($E18=1,Inputs!$D$34=1),AK18,IF(AND($E18=1,Inputs!$D$34=2),AJ18,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK18,IF(Inputs!$D$35=3,U18,IF($AI18>$AY18,U18,AK18))),IF(Inputs!$D$35=2,AJ18,IF(Inputs!$D$35=3,T18,IF($AH18>$AX18,T18,AJ18)))))))","v":0},{"$f":"IF($E18=1,AL18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL18,IF(Inputs!$D$35=3,ADM!V18,IF(ADM!$AI18>ADM!$AY18,ADM!V18,ADM!AL18))),IF(Inputs!$D$35=2,ADM!AL18,IF(Inputs!$D$35=3,ADM!V18,IF(ADM!$AH18>ADM!$AX18,ADM!V18,ADM!AL18)))))","v":0},{"$f":"IF($E18=1,AM18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM18,IF(Inputs!$D$35=3,ADM!W18,IF(ADM!$AI18>ADM!$AY18,ADM!W18,ADM!AM18))),IF(Inputs!$D$35=2,ADM!AM18,IF(Inputs!$D$35=3,ADM!W18,IF(ADM!$AH18>ADM!$AX18,ADM!W18,ADM!AM18)))))","v":0},{"$f":"IF($E18=1,AN18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN18,IF(Inputs!$D$35=3,ADM!X18,IF(ADM!$AI18>ADM!$AY18,ADM!X18,ADM!AN18))),IF(Inputs!$D$35=2,ADM!AN18,IF(Inputs!$D$35=3,ADM!X18,IF(ADM!$AH18>ADM!$AX18,ADM!X18,ADM!AN18)))))","v":0},{"$f":"IF($E18=1,AO18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO18,IF(Inputs!$D$35=3,ADM!Y18,IF(ADM!$AI18>ADM!$AY18,ADM!Y18,ADM!AO18))),IF(Inputs!$D$35=2,ADM!AO18,IF(Inputs!$D$35=3,ADM!Y18,IF(ADM!$AH18>ADM!$AX18,ADM!Y18,ADM!AO18)))))","v":0},{"$f":"IF($E18=1,AP18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP18,IF(Inputs!$D$35=3,ADM!Z18,IF(ADM!$AI18>ADM!$AY18,ADM!Z18,ADM!AP18))),IF(Inputs!$D$35=2,ADM!AP18,IF(Inputs!$D$35=3,ADM!Z18,IF(ADM!$AH18>ADM!$AX18,ADM!Z18,ADM!AP18)))))","v":0},{"$f":"IF($E18=1,AQ18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ18,IF(Inputs!$D$35=3,ADM!AA18,IF(ADM!$AI18>ADM!$AY18,ADM!AA18,ADM!AQ18))),IF(Inputs!$D$35=2,ADM!AQ18,IF(Inputs!$D$35=3,ADM!AA18,IF(ADM!$AH18>ADM!$AX18,ADM!AA18,ADM!AQ18)))))","v":126.28700000000001},{"$f":"IF($E18=1,AR18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR18,IF(Inputs!$D$35=3,ADM!AB18,IF(ADM!$AI18>ADM!$AY18,ADM!AB18,ADM!AR18))),IF(Inputs!$D$35=2,ADM!AR18,IF(Inputs!$D$35=3,ADM!AB18,IF(ADM!$AH18>ADM!$AX18,ADM!AB18,ADM!AR18)))))","v":258.04599999999999},{"$f":"IF($E18=1,AS18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS18,IF(Inputs!$D$35=3,ADM!AC18,IF(ADM!$AI18>ADM!$AY18,ADM!AC18,ADM!AS18))),IF(Inputs!$D$35=2,ADM!AS18,IF(Inputs!$D$35=3,ADM!AC18,IF(ADM!$AH18>ADM!$AX18,ADM!AC18,ADM!AS18)))))","v":219.54900000000001},{"$f":"IF($E18=1,AT18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT18,IF(Inputs!$D$35=3,ADM!AD18,IF(ADM!$AI18>ADM!$AY18,ADM!AD18,ADM!AT18))),IF(Inputs!$D$35=2,ADM!AT18,IF(Inputs!$D$35=3,ADM!AD18,IF(ADM!$AH18>ADM!$AX18,ADM!AD18,ADM!AT18)))))","v":184.459},{"$f":"IF($E18=1,AU18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU18,IF(Inputs!$D$35=3,ADM!AE18,IF(ADM!$AI18>ADM!$AY18,ADM!AE18,ADM!AU18))),IF(Inputs!$D$35=2,ADM!AU18,IF(Inputs!$D$35=3,ADM!AE18,IF(ADM!$AH18>ADM!$AX18,ADM!AE18,ADM!AU18)))))","v":0},{"$f":"IF($E18=1,AV18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV18,IF(Inputs!$D$35=3,ADM!AF18,IF(ADM!$AI18>ADM!$AY18,ADM!AF18,ADM!AV18))),IF(Inputs!$D$35=2,ADM!AV18,IF(Inputs!$D$35=3,ADM!AF18,IF(ADM!$AH18>ADM!$AX18,ADM!AF18,ADM!AV18)))))","v":0},{"$f":"IF($E18=1,AW18,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW18,IF(Inputs!$D$35=3,ADM!AG18,IF(ADM!$AI18>ADM!$AY18,ADM!AG18,ADM!AW18))),IF(Inputs!$D$35=2,ADM!AW18,IF(Inputs!$D$35=3,ADM!AG18,IF(ADM!$AH18>ADM!$AX18,ADM!AG18,ADM!AW18)))))","v":0},788.34099999999989,0,0,0,0,0,0,0,122.88066666666667,220.67399999999998,209.19266666666667,203.75199999999998,0,0,0,756.49933333333331,756.49933333333331,0,0,0,0,0,0,0,126.28700000000001,258.04599999999999,219.54900000000001,184.459,0,0,0,788.34099999999989,788.34099999999989,0,0,0,0,0,0,0,133.25700000000001,214.166,182.68299999999999,224.13399999999999,0,0,0,754.24,754.24,0,0,0,0,0,0,0,{"$f":"41.309+36.029+31.76","v":109.098},189.81,225.346,202.66300000000001,0,0,0,726.91700000000003,726.91700000000003]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},null,{"$f":"IF(AND($E19=1,Inputs!$D$34=1),AK19,IF(AND($E19=1,Inputs!$D$34=2),AJ19,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK19,IF(Inputs!$D$35=3,U19,IF($AI19>$AY19,U19,AK19))),IF(Inputs!$D$35=2,AJ19,IF(Inputs!$D$35=3,T19,IF($AH19>$AX19,T19,AJ19)))))))","v":0},{"$f":"IF($E19=1,AL19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL19,IF(Inputs!$D$35=3,ADM!V19,IF(ADM!$AI19>ADM!$AY19,ADM!V19,ADM!AL19))),IF(Inputs!$D$35=2,ADM!AL19,IF(Inputs!$D$35=3,ADM!V19,IF(ADM!$AH19>ADM!$AX19,ADM!V19,ADM!AL19)))))","v":0},{"$f":"IF($E19=1,AM19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM19,IF(Inputs!$D$35=3,ADM!W19,IF(ADM!$AI19>ADM!$AY19,ADM!W19,ADM!AM19))),IF(Inputs!$D$35=2,ADM!AM19,IF(Inputs!$D$35=3,ADM!W19,IF(ADM!$AH19>ADM!$AX19,ADM!W19,ADM!AM19)))))","v":0},{"$f":"IF($E19=1,AN19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN19,IF(Inputs!$D$35=3,ADM!X19,IF(ADM!$AI19>ADM!$AY19,ADM!X19,ADM!AN19))),IF(Inputs!$D$35=2,ADM!AN19,IF(Inputs!$D$35=3,ADM!X19,IF(ADM!$AH19>ADM!$AX19,ADM!X19,ADM!AN19)))))","v":0},{"$f":"IF($E19=1,AO19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO19,IF(Inputs!$D$35=3,ADM!Y19,IF(ADM!$AI19>ADM!$AY19,ADM!Y19,ADM!AO19))),IF(Inputs!$D$35=2,ADM!AO19,IF(Inputs!$D$35=3,ADM!Y19,IF(ADM!$AH19>ADM!$AX19,ADM!Y19,ADM!AO19)))))","v":0},{"$f":"IF($E19=1,AP19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP19,IF(Inputs!$D$35=3,ADM!Z19,IF(ADM!$AI19>ADM!$AY19,ADM!Z19,ADM!AP19))),IF(Inputs!$D$35=2,ADM!AP19,IF(Inputs!$D$35=3,ADM!Z19,IF(ADM!$AH19>ADM!$AX19,ADM!Z19,ADM!AP19)))))","v":0},{"$f":"IF($E19=1,AQ19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ19,IF(Inputs!$D$35=3,ADM!AA19,IF(ADM!$AI19>ADM!$AY19,ADM!AA19,ADM!AQ19))),IF(Inputs!$D$35=2,ADM!AQ19,IF(Inputs!$D$35=3,ADM!AA19,IF(ADM!$AH19>ADM!$AX19,ADM!AA19,ADM!AQ19)))))","v":0},{"$f":"IF($E19=1,AR19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR19,IF(Inputs!$D$35=3,ADM!AB19,IF(ADM!$AI19>ADM!$AY19,ADM!AB19,ADM!AR19))),IF(Inputs!$D$35=2,ADM!AR19,IF(Inputs!$D$35=3,ADM!AB19,IF(ADM!$AH19>ADM!$AX19,ADM!AB19,ADM!AR19)))))","v":7.8973333333333331},{"$f":"IF($E19=1,AS19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS19,IF(Inputs!$D$35=3,ADM!AC19,IF(ADM!$AI19>ADM!$AY19,ADM!AC19,ADM!AS19))),IF(Inputs!$D$35=2,ADM!AS19,IF(Inputs!$D$35=3,ADM!AC19,IF(ADM!$AH19>ADM!$AX19,ADM!AC19,ADM!AS19)))))","v":8.4610000000000003},{"$f":"IF($E19=1,AT19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT19,IF(Inputs!$D$35=3,ADM!AD19,IF(ADM!$AI19>ADM!$AY19,ADM!AD19,ADM!AT19))),IF(Inputs!$D$35=2,ADM!AT19,IF(Inputs!$D$35=3,ADM!AD19,IF(ADM!$AH19>ADM!$AX19,ADM!AD19,ADM!AT19)))))","v":0},{"$f":"IF($E19=1,AU19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU19,IF(Inputs!$D$35=3,ADM!AE19,IF(ADM!$AI19>ADM!$AY19,ADM!AE19,ADM!AU19))),IF(Inputs!$D$35=2,ADM!AU19,IF(Inputs!$D$35=3,ADM!AE19,IF(ADM!$AH19>ADM!$AX19,ADM!AE19,ADM!AU19)))))","v":0},{"$f":"IF($E19=1,AV19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV19,IF(Inputs!$D$35=3,ADM!AF19,IF(ADM!$AI19>ADM!$AY19,ADM!AF19,ADM!AV19))),IF(Inputs!$D$35=2,ADM!AV19,IF(Inputs!$D$35=3,ADM!AF19,IF(ADM!$AH19>ADM!$AX19,ADM!AF19,ADM!AV19)))))","v":0},{"$f":"IF($E19=1,AW19,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW19,IF(Inputs!$D$35=3,ADM!AG19,IF(ADM!$AI19>ADM!$AY19,ADM!AG19,ADM!AW19))),IF(Inputs!$D$35=2,ADM!AW19,IF(Inputs!$D$35=3,ADM!AG19,IF(ADM!$AH19>ADM!$AX19,ADM!AG19,ADM!AW19)))))","v":0},16.358333333333334,0,0,0,0,0,0,0,0,7.8973333333333331,8.4610000000000003,0,0,0,0,16.358333333333334,16.358333333333334,0,0,0,0,0,0,0,0,9.7889999999999997,6.3540000000000001,0,0,0,0,16.143000000000001,16.143000000000001,0,0,0,0,0,0,0,0,6.16,8.1430000000000007,0,0,0,0,14.303000000000001,14.303000000000001,0,0,0,0,0,0,0,0,7.7430000000000003,10.885999999999999,0,0,0,0,18.628999999999998,18.628999999999998]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},null,{"$f":"IF(AND($E20=1,Inputs!$D$34=1),AK20,IF(AND($E20=1,Inputs!$D$34=2),AJ20,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK20,IF(Inputs!$D$35=3,U20,IF($AI20>$AY20,U20,AK20))),IF(Inputs!$D$35=2,AJ20,IF(Inputs!$D$35=3,T20,IF($AH20>$AX20,T20,AJ20)))))))","v":0},{"$f":"IF($E20=1,AL20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL20,IF(Inputs!$D$35=3,ADM!V20,IF(ADM!$AI20>ADM!$AY20,ADM!V20,ADM!AL20))),IF(Inputs!$D$35=2,ADM!AL20,IF(Inputs!$D$35=3,ADM!V20,IF(ADM!$AH20>ADM!$AX20,ADM!V20,ADM!AL20)))))","v":0},{"$f":"IF($E20=1,AM20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM20,IF(Inputs!$D$35=3,ADM!W20,IF(ADM!$AI20>ADM!$AY20,ADM!W20,ADM!AM20))),IF(Inputs!$D$35=2,ADM!AM20,IF(Inputs!$D$35=3,ADM!W20,IF(ADM!$AH20>ADM!$AX20,ADM!W20,ADM!AM20)))))","v":0},{"$f":"IF($E20=1,AN20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN20,IF(Inputs!$D$35=3,ADM!X20,IF(ADM!$AI20>ADM!$AY20,ADM!X20,ADM!AN20))),IF(Inputs!$D$35=2,ADM!AN20,IF(Inputs!$D$35=3,ADM!X20,IF(ADM!$AH20>ADM!$AX20,ADM!X20,ADM!AN20)))))","v":0},{"$f":"IF($E20=1,AO20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO20,IF(Inputs!$D$35=3,ADM!Y20,IF(ADM!$AI20>ADM!$AY20,ADM!Y20,ADM!AO20))),IF(Inputs!$D$35=2,ADM!AO20,IF(Inputs!$D$35=3,ADM!Y20,IF(ADM!$AH20>ADM!$AX20,ADM!Y20,ADM!AO20)))))","v":0},{"$f":"IF($E20=1,AP20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP20,IF(Inputs!$D$35=3,ADM!Z20,IF(ADM!$AI20>ADM!$AY20,ADM!Z20,ADM!AP20))),IF(Inputs!$D$35=2,ADM!AP20,IF(Inputs!$D$35=3,ADM!Z20,IF(ADM!$AH20>ADM!$AX20,ADM!Z20,ADM!AP20)))))","v":0},{"$f":"IF($E20=1,AQ20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ20,IF(Inputs!$D$35=3,ADM!AA20,IF(ADM!$AI20>ADM!$AY20,ADM!AA20,ADM!AQ20))),IF(Inputs!$D$35=2,ADM!AQ20,IF(Inputs!$D$35=3,ADM!AA20,IF(ADM!$AH20>ADM!$AX20,ADM!AA20,ADM!AQ20)))))","v":0},{"$f":"IF($E20=1,AR20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR20,IF(Inputs!$D$35=3,ADM!AB20,IF(ADM!$AI20>ADM!$AY20,ADM!AB20,ADM!AR20))),IF(Inputs!$D$35=2,ADM!AR20,IF(Inputs!$D$35=3,ADM!AB20,IF(ADM!$AH20>ADM!$AX20,ADM!AB20,ADM!AR20)))))","v":0},{"$f":"IF($E20=1,AS20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS20,IF(Inputs!$D$35=3,ADM!AC20,IF(ADM!$AI20>ADM!$AY20,ADM!AC20,ADM!AS20))),IF(Inputs!$D$35=2,ADM!AS20,IF(Inputs!$D$35=3,ADM!AC20,IF(ADM!$AH20>ADM!$AX20,ADM!AC20,ADM!AS20)))))","v":0},{"$f":"IF($E20=1,AT20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT20,IF(Inputs!$D$35=3,ADM!AD20,IF(ADM!$AI20>ADM!$AY20,ADM!AD20,ADM!AT20))),IF(Inputs!$D$35=2,ADM!AT20,IF(Inputs!$D$35=3,ADM!AD20,IF(ADM!$AH20>ADM!$AX20,ADM!AD20,ADM!AT20)))))","v":0},{"$f":"IF($E20=1,AU20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU20,IF(Inputs!$D$35=3,ADM!AE20,IF(ADM!$AI20>ADM!$AY20,ADM!AE20,ADM!AU20))),IF(Inputs!$D$35=2,ADM!AU20,IF(Inputs!$D$35=3,ADM!AE20,IF(ADM!$AH20>ADM!$AX20,ADM!AE20,ADM!AU20)))))","v":248.03966666666668},{"$f":"IF($E20=1,AV20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV20,IF(Inputs!$D$35=3,ADM!AF20,IF(ADM!$AI20>ADM!$AY20,ADM!AF20,ADM!AV20))),IF(Inputs!$D$35=2,ADM!AV20,IF(Inputs!$D$35=3,ADM!AF20,IF(ADM!$AH20>ADM!$AX20,ADM!AF20,ADM!AV20)))))","v":235.06966666666665},{"$f":"IF($E20=1,AW20,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW20,IF(Inputs!$D$35=3,ADM!AG20,IF(ADM!$AI20>ADM!$AY20,ADM!AG20,ADM!AW20))),IF(Inputs!$D$35=2,ADM!AW20,IF(Inputs!$D$35=3,ADM!AG20,IF(ADM!$AH20>ADM!$AX20,ADM!AG20,ADM!AW20)))))","v":237.57866666666669},720.68799999999999,0,0,0,0,0,0,0,0,0,0,0,248.03966666666668,235.06966666666665,237.57866666666669,720.68799999999999,720.68799999999999,0,0,0,0,0,0,0,0,0,0,0,256.291,219.50899999999999,240.21899999999999,716.01900000000001,716.01900000000001,0,0,0,0,0,0,0,0,0,0,0,225.227,245.32400000000001,233.24100000000001,703.79200000000003,703.79200000000003,0,0,0,0,0,0,0,0,0,0,0,262.601,240.376,239.27600000000001,742.25299999999993,742.25299999999993]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},null,{"$f":"IF(AND($E21=1,Inputs!$D$34=1),AK21,IF(AND($E21=1,Inputs!$D$34=2),AJ21,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK21,IF(Inputs!$D$35=3,U21,IF($AI21>$AY21,U21,AK21))),IF(Inputs!$D$35=2,AJ21,IF(Inputs!$D$35=3,T21,IF($AH21>$AX21,T21,AJ21)))))))","v":0},{"$f":"IF($E21=1,AL21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL21,IF(Inputs!$D$35=3,ADM!V21,IF(ADM!$AI21>ADM!$AY21,ADM!V21,ADM!AL21))),IF(Inputs!$D$35=2,ADM!AL21,IF(Inputs!$D$35=3,ADM!V21,IF(ADM!$AH21>ADM!$AX21,ADM!V21,ADM!AL21)))))","v":0},{"$f":"IF($E21=1,AM21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM21,IF(Inputs!$D$35=3,ADM!W21,IF(ADM!$AI21>ADM!$AY21,ADM!W21,ADM!AM21))),IF(Inputs!$D$35=2,ADM!AM21,IF(Inputs!$D$35=3,ADM!W21,IF(ADM!$AH21>ADM!$AX21,ADM!W21,ADM!AM21)))))","v":0},{"$f":"IF($E21=1,AN21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN21,IF(Inputs!$D$35=3,ADM!X21,IF(ADM!$AI21>ADM!$AY21,ADM!X21,ADM!AN21))),IF(Inputs!$D$35=2,ADM!AN21,IF(Inputs!$D$35=3,ADM!X21,IF(ADM!$AH21>ADM!$AX21,ADM!X21,ADM!AN21)))))","v":0},{"$f":"IF($E21=1,AO21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO21,IF(Inputs!$D$35=3,ADM!Y21,IF(ADM!$AI21>ADM!$AY21,ADM!Y21,ADM!AO21))),IF(Inputs!$D$35=2,ADM!AO21,IF(Inputs!$D$35=3,ADM!Y21,IF(ADM!$AH21>ADM!$AX21,ADM!Y21,ADM!AO21)))))","v":0},{"$f":"IF($E21=1,AP21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP21,IF(Inputs!$D$35=3,ADM!Z21,IF(ADM!$AI21>ADM!$AY21,ADM!Z21,ADM!AP21))),IF(Inputs!$D$35=2,ADM!AP21,IF(Inputs!$D$35=3,ADM!Z21,IF(ADM!$AH21>ADM!$AX21,ADM!Z21,ADM!AP21)))))","v":0},{"$f":"IF($E21=1,AQ21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ21,IF(Inputs!$D$35=3,ADM!AA21,IF(ADM!$AI21>ADM!$AY21,ADM!AA21,ADM!AQ21))),IF(Inputs!$D$35=2,ADM!AQ21,IF(Inputs!$D$35=3,ADM!AA21,IF(ADM!$AH21>ADM!$AX21,ADM!AA21,ADM!AQ21)))))","v":0},{"$f":"IF($E21=1,AR21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR21,IF(Inputs!$D$35=3,ADM!AB21,IF(ADM!$AI21>ADM!$AY21,ADM!AB21,ADM!AR21))),IF(Inputs!$D$35=2,ADM!AR21,IF(Inputs!$D$35=3,ADM!AB21,IF(ADM!$AH21>ADM!$AX21,ADM!AB21,ADM!AR21)))))","v":0},{"$f":"IF($E21=1,AS21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS21,IF(Inputs!$D$35=3,ADM!AC21,IF(ADM!$AI21>ADM!$AY21,ADM!AC21,ADM!AS21))),IF(Inputs!$D$35=2,ADM!AS21,IF(Inputs!$D$35=3,ADM!AC21,IF(ADM!$AH21>ADM!$AX21,ADM!AC21,ADM!AS21)))))","v":0},{"$f":"IF($E21=1,AT21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT21,IF(Inputs!$D$35=3,ADM!AD21,IF(ADM!$AI21>ADM!$AY21,ADM!AD21,ADM!AT21))),IF(Inputs!$D$35=2,ADM!AT21,IF(Inputs!$D$35=3,ADM!AD21,IF(ADM!$AH21>ADM!$AX21,ADM!AD21,ADM!AT21)))))","v":9.9369999999999994},{"$f":"IF($E21=1,AU21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU21,IF(Inputs!$D$35=3,ADM!AE21,IF(ADM!$AI21>ADM!$AY21,ADM!AE21,ADM!AU21))),IF(Inputs!$D$35=2,ADM!AU21,IF(Inputs!$D$35=3,ADM!AE21,IF(ADM!$AH21>ADM!$AX21,ADM!AE21,ADM!AU21)))))","v":8.4909999999999997},{"$f":"IF($E21=1,AV21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV21,IF(Inputs!$D$35=3,ADM!AF21,IF(ADM!$AI21>ADM!$AY21,ADM!AF21,ADM!AV21))),IF(Inputs!$D$35=2,ADM!AV21,IF(Inputs!$D$35=3,ADM!AF21,IF(ADM!$AH21>ADM!$AX21,ADM!AF21,ADM!AV21)))))","v":6},{"$f":"IF($E21=1,AW21,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW21,IF(Inputs!$D$35=3,ADM!AG21,IF(ADM!$AI21>ADM!$AY21,ADM!AG21,ADM!AW21))),IF(Inputs!$D$35=2,ADM!AW21,IF(Inputs!$D$35=3,ADM!AG21,IF(ADM!$AH21>ADM!$AX21,ADM!AG21,ADM!AW21)))))","v":11.291},35.718999999999994,0,0,0,0,0,0,0,0,0,0,10.016999999999999,9.4683333333333337,7.8763333333333323,7.0990000000000002,34.460666666666668,34.460666666666668,0,0,0,0,0,0,0,0,0,0,9.9369999999999994,8.4909999999999997,6,11.291,35.718999999999994,35.718999999999994,0,0,0,0,0,0,0,0,0,0,11.097,7.6,12,3,33.697000000000003,33.697000000000003,0,0,0,0,0,0,0,0,0,0,9.0169999999999995,12.314,5.6289999999999996,7.0060000000000002,33.966000000000001,33.966000000000001]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},null,{"$f":"IF(AND($E22=1,Inputs!$D$34=1),AK22,IF(AND($E22=1,Inputs!$D$34=2),AJ22,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK22,IF(Inputs!$D$35=3,U22,IF($AI22>$AY22,U22,AK22))),IF(Inputs!$D$35=2,AJ22,IF(Inputs!$D$35=3,T22,IF($AH22>$AX22,T22,AJ22)))))))","v":0},{"$f":"IF($E22=1,AL22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL22,IF(Inputs!$D$35=3,ADM!V22,IF(ADM!$AI22>ADM!$AY22,ADM!V22,ADM!AL22))),IF(Inputs!$D$35=2,ADM!AL22,IF(Inputs!$D$35=3,ADM!V22,IF(ADM!$AH22>ADM!$AX22,ADM!V22,ADM!AL22)))))","v":0},{"$f":"IF($E22=1,AM22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM22,IF(Inputs!$D$35=3,ADM!W22,IF(ADM!$AI22>ADM!$AY22,ADM!W22,ADM!AM22))),IF(Inputs!$D$35=2,ADM!AM22,IF(Inputs!$D$35=3,ADM!W22,IF(ADM!$AH22>ADM!$AX22,ADM!W22,ADM!AM22)))))","v":0},{"$f":"IF($E22=1,AN22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN22,IF(Inputs!$D$35=3,ADM!X22,IF(ADM!$AI22>ADM!$AY22,ADM!X22,ADM!AN22))),IF(Inputs!$D$35=2,ADM!AN22,IF(Inputs!$D$35=3,ADM!X22,IF(ADM!$AH22>ADM!$AX22,ADM!X22,ADM!AN22)))))","v":0},{"$f":"IF($E22=1,AO22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO22,IF(Inputs!$D$35=3,ADM!Y22,IF(ADM!$AI22>ADM!$AY22,ADM!Y22,ADM!AO22))),IF(Inputs!$D$35=2,ADM!AO22,IF(Inputs!$D$35=3,ADM!Y22,IF(ADM!$AH22>ADM!$AX22,ADM!Y22,ADM!AO22)))))","v":0},{"$f":"IF($E22=1,AP22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP22,IF(Inputs!$D$35=3,ADM!Z22,IF(ADM!$AI22>ADM!$AY22,ADM!Z22,ADM!AP22))),IF(Inputs!$D$35=2,ADM!AP22,IF(Inputs!$D$35=3,ADM!Z22,IF(ADM!$AH22>ADM!$AX22,ADM!Z22,ADM!AP22)))))","v":0},{"$f":"IF($E22=1,AQ22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ22,IF(Inputs!$D$35=3,ADM!AA22,IF(ADM!$AI22>ADM!$AY22,ADM!AA22,ADM!AQ22))),IF(Inputs!$D$35=2,ADM!AQ22,IF(Inputs!$D$35=3,ADM!AA22,IF(ADM!$AH22>ADM!$AX22,ADM!AA22,ADM!AQ22)))))","v":0},{"$f":"IF($E22=1,AR22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR22,IF(Inputs!$D$35=3,ADM!AB22,IF(ADM!$AI22>ADM!$AY22,ADM!AB22,ADM!AR22))),IF(Inputs!$D$35=2,ADM!AR22,IF(Inputs!$D$35=3,ADM!AB22,IF(ADM!$AH22>ADM!$AX22,ADM!AB22,ADM!AR22)))))","v":0},{"$f":"IF($E22=1,AS22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS22,IF(Inputs!$D$35=3,ADM!AC22,IF(ADM!$AI22>ADM!$AY22,ADM!AC22,ADM!AS22))),IF(Inputs!$D$35=2,ADM!AS22,IF(Inputs!$D$35=3,ADM!AC22,IF(ADM!$AH22>ADM!$AX22,ADM!AC22,ADM!AS22)))))","v":0},{"$f":"IF($E22=1,AT22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT22,IF(Inputs!$D$35=3,ADM!AD22,IF(ADM!$AI22>ADM!$AY22,ADM!AD22,ADM!AT22))),IF(Inputs!$D$35=2,ADM!AT22,IF(Inputs!$D$35=3,ADM!AD22,IF(ADM!$AH22>ADM!$AX22,ADM!AD22,ADM!AT22)))))","v":6.2060000000000004},{"$f":"IF($E22=1,AU22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU22,IF(Inputs!$D$35=3,ADM!AE22,IF(ADM!$AI22>ADM!$AY22,ADM!AE22,ADM!AU22))),IF(Inputs!$D$35=2,ADM!AU22,IF(Inputs!$D$35=3,ADM!AE22,IF(ADM!$AH22>ADM!$AX22,ADM!AE22,ADM!AU22)))))","v":11.12},{"$f":"IF($E22=1,AV22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV22,IF(Inputs!$D$35=3,ADM!AF22,IF(ADM!$AI22>ADM!$AY22,ADM!AF22,ADM!AV22))),IF(Inputs!$D$35=2,ADM!AV22,IF(Inputs!$D$35=3,ADM!AF22,IF(ADM!$AH22>ADM!$AX22,ADM!AF22,ADM!AV22)))))","v":7.3339999999999996},{"$f":"IF($E22=1,AW22,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW22,IF(Inputs!$D$35=3,ADM!AG22,IF(ADM!$AI22>ADM!$AY22,ADM!AG22,ADM!AW22))),IF(Inputs!$D$35=2,ADM!AW22,IF(Inputs!$D$35=3,ADM!AG22,IF(ADM!$AH22>ADM!$AX22,ADM!AG22,ADM!AW22)))))","v":16.652999999999999},41.313000000000002,0,0,0,0,0,0,0,0,0,0,5.7723333333333331,10.749000000000001,11.340000000000002,11.148666666666665,39.01,39.01,0,0,0,0,0,0,0,0,0,0,6.2060000000000004,11.12,7.3339999999999996,16.652999999999999,41.313000000000002,41.313000000000002,0,0,0,0,0,0,0,0,0,0,6.3940000000000001,8.8930000000000007,14.76,9.1300000000000008,39.177,39.177,0,0,0,0,0,0,0,0,0,0,4.7169999999999996,12.234,11.926,7.6630000000000003,36.540000000000006,36.540000000000006]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},null,{"$f":"IF(AND($E23=1,Inputs!$D$34=1),AK23,IF(AND($E23=1,Inputs!$D$34=2),AJ23,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK23,IF(Inputs!$D$35=3,U23,IF($AI23>$AY23,U23,AK23))),IF(Inputs!$D$35=2,AJ23,IF(Inputs!$D$35=3,T23,IF($AH23>$AX23,T23,AJ23)))))))","v":11.646000000000001},{"$f":"IF($E23=1,AL23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL23,IF(Inputs!$D$35=3,ADM!V23,IF(ADM!$AI23>ADM!$AY23,ADM!V23,ADM!AL23))),IF(Inputs!$D$35=2,ADM!AL23,IF(Inputs!$D$35=3,ADM!V23,IF(ADM!$AH23>ADM!$AX23,ADM!V23,ADM!AL23)))))","v":20.143000000000001},{"$f":"IF($E23=1,AM23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM23,IF(Inputs!$D$35=3,ADM!W23,IF(ADM!$AI23>ADM!$AY23,ADM!W23,ADM!AM23))),IF(Inputs!$D$35=2,ADM!AM23,IF(Inputs!$D$35=3,ADM!W23,IF(ADM!$AH23>ADM!$AX23,ADM!W23,ADM!AM23)))))","v":15},{"$f":"IF($E23=1,AN23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN23,IF(Inputs!$D$35=3,ADM!X23,IF(ADM!$AI23>ADM!$AY23,ADM!X23,ADM!AN23))),IF(Inputs!$D$35=2,ADM!AN23,IF(Inputs!$D$35=3,ADM!X23,IF(ADM!$AH23>ADM!$AX23,ADM!X23,ADM!AN23)))))","v":20.193999999999999},{"$f":"IF($E23=1,AO23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO23,IF(Inputs!$D$35=3,ADM!Y23,IF(ADM!$AI23>ADM!$AY23,ADM!Y23,ADM!AO23))),IF(Inputs!$D$35=2,ADM!AO23,IF(Inputs!$D$35=3,ADM!Y23,IF(ADM!$AH23>ADM!$AX23,ADM!Y23,ADM!AO23)))))","v":16},{"$f":"IF($E23=1,AP23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP23,IF(Inputs!$D$35=3,ADM!Z23,IF(ADM!$AI23>ADM!$AY23,ADM!Z23,ADM!AP23))),IF(Inputs!$D$35=2,ADM!AP23,IF(Inputs!$D$35=3,ADM!Z23,IF(ADM!$AH23>ADM!$AX23,ADM!Z23,ADM!AP23)))))","v":19.646000000000001},{"$f":"IF($E23=1,AQ23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ23,IF(Inputs!$D$35=3,ADM!AA23,IF(ADM!$AI23>ADM!$AY23,ADM!AA23,ADM!AQ23))),IF(Inputs!$D$35=2,ADM!AQ23,IF(Inputs!$D$35=3,ADM!AA23,IF(ADM!$AH23>ADM!$AX23,ADM!AA23,ADM!AQ23)))))","v":0},{"$f":"IF($E23=1,AR23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR23,IF(Inputs!$D$35=3,ADM!AB23,IF(ADM!$AI23>ADM!$AY23,ADM!AB23,ADM!AR23))),IF(Inputs!$D$35=2,ADM!AR23,IF(Inputs!$D$35=3,ADM!AB23,IF(ADM!$AH23>ADM!$AX23,ADM!AB23,ADM!AR23)))))","v":0},{"$f":"IF($E23=1,AS23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS23,IF(Inputs!$D$35=3,ADM!AC23,IF(ADM!$AI23>ADM!$AY23,ADM!AC23,ADM!AS23))),IF(Inputs!$D$35=2,ADM!AS23,IF(Inputs!$D$35=3,ADM!AC23,IF(ADM!$AH23>ADM!$AX23,ADM!AC23,ADM!AS23)))))","v":0},{"$f":"IF($E23=1,AT23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT23,IF(Inputs!$D$35=3,ADM!AD23,IF(ADM!$AI23>ADM!$AY23,ADM!AD23,ADM!AT23))),IF(Inputs!$D$35=2,ADM!AT23,IF(Inputs!$D$35=3,ADM!AD23,IF(ADM!$AH23>ADM!$AX23,ADM!AD23,ADM!AT23)))))","v":0},{"$f":"IF($E23=1,AU23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU23,IF(Inputs!$D$35=3,ADM!AE23,IF(ADM!$AI23>ADM!$AY23,ADM!AE23,ADM!AU23))),IF(Inputs!$D$35=2,ADM!AU23,IF(Inputs!$D$35=3,ADM!AE23,IF(ADM!$AH23>ADM!$AX23,ADM!AE23,ADM!AU23)))))","v":0},{"$f":"IF($E23=1,AV23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV23,IF(Inputs!$D$35=3,ADM!AF23,IF(ADM!$AI23>ADM!$AY23,ADM!AF23,ADM!AV23))),IF(Inputs!$D$35=2,ADM!AV23,IF(Inputs!$D$35=3,ADM!AF23,IF(ADM!$AH23>ADM!$AX23,ADM!AF23,ADM!AV23)))))","v":0},{"$f":"IF($E23=1,AW23,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW23,IF(Inputs!$D$35=3,ADM!AG23,IF(ADM!$AI23>ADM!$AY23,ADM!AG23,ADM!AW23))),IF(Inputs!$D$35=2,ADM!AW23,IF(Inputs!$D$35=3,ADM!AG23,IF(ADM!$AH23>ADM!$AX23,ADM!AG23,ADM!AW23)))))","v":0},102.629,7.9014999999999995,15.802999999999999,17.806666666666668,16.638666666666666,17.420666666666666,15.271333333333333,15.882,0,0,0,0,0,0,0,90.920833333333334,98.822333333333333,5.8230000000000004,11.646000000000001,20.143000000000001,15,20.193999999999999,16,19.646000000000001,0,0,0,0,0,0,0,96.806000000000012,102.629,9.952,19.904,16,18.649999999999999,16.835999999999999,16.814,13,0,0,0,0,0,0,0,91.251999999999995,101.20399999999998,7.9295,15.859,17.277000000000001,16.265999999999998,15.231999999999999,13,15,0,0,0,0,0,0,0,84.70450000000001,92.634]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},null,{"$f":"IF(AND($E24=1,Inputs!$D$34=1),AK24,IF(AND($E24=1,Inputs!$D$34=2),AJ24,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK24,IF(Inputs!$D$35=3,U24,IF($AI24>$AY24,U24,AK24))),IF(Inputs!$D$35=2,AJ24,IF(Inputs!$D$35=3,T24,IF($AH24>$AX24,T24,AJ24)))))))","v":55.661000000000001},{"$f":"IF($E24=1,AL24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL24,IF(Inputs!$D$35=3,ADM!V24,IF(ADM!$AI24>ADM!$AY24,ADM!V24,ADM!AL24))),IF(Inputs!$D$35=2,ADM!AL24,IF(Inputs!$D$35=3,ADM!V24,IF(ADM!$AH24>ADM!$AX24,ADM!V24,ADM!AL24)))))","v":47.329000000000001},{"$f":"IF($E24=1,AM24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM24,IF(Inputs!$D$35=3,ADM!W24,IF(ADM!$AI24>ADM!$AY24,ADM!W24,ADM!AM24))),IF(Inputs!$D$35=2,ADM!AM24,IF(Inputs!$D$35=3,ADM!W24,IF(ADM!$AH24>ADM!$AX24,ADM!W24,ADM!AM24)))))","v":52.802999999999997},{"$f":"IF($E24=1,AN24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN24,IF(Inputs!$D$35=3,ADM!X24,IF(ADM!$AI24>ADM!$AY24,ADM!X24,ADM!AN24))),IF(Inputs!$D$35=2,ADM!AN24,IF(Inputs!$D$35=3,ADM!X24,IF(ADM!$AH24>ADM!$AX24,ADM!X24,ADM!AN24)))))","v":53.581000000000003},{"$f":"IF($E24=1,AO24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO24,IF(Inputs!$D$35=3,ADM!Y24,IF(ADM!$AI24>ADM!$AY24,ADM!Y24,ADM!AO24))),IF(Inputs!$D$35=2,ADM!AO24,IF(Inputs!$D$35=3,ADM!Y24,IF(ADM!$AH24>ADM!$AX24,ADM!Y24,ADM!AO24)))))","v":49.905999999999999},{"$f":"IF($E24=1,AP24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP24,IF(Inputs!$D$35=3,ADM!Z24,IF(ADM!$AI24>ADM!$AY24,ADM!Z24,ADM!AP24))),IF(Inputs!$D$35=2,ADM!AP24,IF(Inputs!$D$35=3,ADM!Z24,IF(ADM!$AH24>ADM!$AX24,ADM!Z24,ADM!AP24)))))","v":56.161000000000001},{"$f":"IF($E24=1,AQ24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ24,IF(Inputs!$D$35=3,ADM!AA24,IF(ADM!$AI24>ADM!$AY24,ADM!AA24,ADM!AQ24))),IF(Inputs!$D$35=2,ADM!AQ24,IF(Inputs!$D$35=3,ADM!AA24,IF(ADM!$AH24>ADM!$AX24,ADM!AA24,ADM!AQ24)))))","v":0},{"$f":"IF($E24=1,AR24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR24,IF(Inputs!$D$35=3,ADM!AB24,IF(ADM!$AI24>ADM!$AY24,ADM!AB24,ADM!AR24))),IF(Inputs!$D$35=2,ADM!AR24,IF(Inputs!$D$35=3,ADM!AB24,IF(ADM!$AH24>ADM!$AX24,ADM!AB24,ADM!AR24)))))","v":0},{"$f":"IF($E24=1,AS24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS24,IF(Inputs!$D$35=3,ADM!AC24,IF(ADM!$AI24>ADM!$AY24,ADM!AC24,ADM!AS24))),IF(Inputs!$D$35=2,ADM!AS24,IF(Inputs!$D$35=3,ADM!AC24,IF(ADM!$AH24>ADM!$AX24,ADM!AC24,ADM!AS24)))))","v":0},{"$f":"IF($E24=1,AT24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT24,IF(Inputs!$D$35=3,ADM!AD24,IF(ADM!$AI24>ADM!$AY24,ADM!AD24,ADM!AT24))),IF(Inputs!$D$35=2,ADM!AT24,IF(Inputs!$D$35=3,ADM!AD24,IF(ADM!$AH24>ADM!$AX24,ADM!AD24,ADM!AT24)))))","v":0},{"$f":"IF($E24=1,AU24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU24,IF(Inputs!$D$35=3,ADM!AE24,IF(ADM!$AI24>ADM!$AY24,ADM!AE24,ADM!AU24))),IF(Inputs!$D$35=2,ADM!AU24,IF(Inputs!$D$35=3,ADM!AE24,IF(ADM!$AH24>ADM!$AX24,ADM!AE24,ADM!AU24)))))","v":0},{"$f":"IF($E24=1,AV24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV24,IF(Inputs!$D$35=3,ADM!AF24,IF(ADM!$AI24>ADM!$AY24,ADM!AF24,ADM!AV24))),IF(Inputs!$D$35=2,ADM!AV24,IF(Inputs!$D$35=3,ADM!AF24,IF(ADM!$AH24>ADM!$AX24,ADM!AF24,ADM!AV24)))))","v":0},{"$f":"IF($E24=1,AW24,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW24,IF(Inputs!$D$35=3,ADM!AG24,IF(ADM!$AI24>ADM!$AY24,ADM!AG24,ADM!AW24))),IF(Inputs!$D$35=2,ADM!AW24,IF(Inputs!$D$35=3,ADM!AG24,IF(ADM!$AH24>ADM!$AX24,ADM!AG24,ADM!AW24)))))","v":0},315.44100000000003,24.047333333333331,48.094666666666662,43.955000000000005,46.186999999999991,47.396666666666668,48.695333333333338,47.164000000000009,0,0,0,0,0,0,0,257.44533333333334,281.49266666666665,27.830500000000001,55.661000000000001,47.329000000000001,52.802999999999997,53.581000000000003,49.905999999999999,56.161000000000001,0,0,0,0,0,0,0,287.6105,315.44100000000003,21.837499999999999,43.674999999999997,43.237000000000002,44.076999999999998,44.694000000000003,53.386000000000003,48.65,0,0,0,0,0,0,0,255.88149999999999,277.71899999999999,22.474,44.948,41.298999999999999,41.680999999999997,43.914999999999999,42.793999999999997,36.680999999999997,0,0,0,0,0,0,0,{"$f":"BP24+SUM(BR24:CC24)","v":228.84399999999994},{"$f":"SUM(BQ24:CC24)","v":251.31799999999998}]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},null,{"$f":"IF(AND($E25=1,Inputs!$D$34=1),AK25,IF(AND($E25=1,Inputs!$D$34=2),AJ25,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK25,IF(Inputs!$D$35=3,U25,IF($AI25>$AY25,U25,AK25))),IF(Inputs!$D$35=2,AJ25,IF(Inputs!$D$35=3,T25,IF($AH25>$AX25,T25,AJ25)))))))","v":0},{"$f":"IF($E25=1,AL25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL25,IF(Inputs!$D$35=3,ADM!V25,IF(ADM!$AI25>ADM!$AY25,ADM!V25,ADM!AL25))),IF(Inputs!$D$35=2,ADM!AL25,IF(Inputs!$D$35=3,ADM!V25,IF(ADM!$AH25>ADM!$AX25,ADM!V25,ADM!AL25)))))","v":0},{"$f":"IF($E25=1,AM25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM25,IF(Inputs!$D$35=3,ADM!W25,IF(ADM!$AI25>ADM!$AY25,ADM!W25,ADM!AM25))),IF(Inputs!$D$35=2,ADM!AM25,IF(Inputs!$D$35=3,ADM!W25,IF(ADM!$AH25>ADM!$AX25,ADM!W25,ADM!AM25)))))","v":0},{"$f":"IF($E25=1,AN25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN25,IF(Inputs!$D$35=3,ADM!X25,IF(ADM!$AI25>ADM!$AY25,ADM!X25,ADM!AN25))),IF(Inputs!$D$35=2,ADM!AN25,IF(Inputs!$D$35=3,ADM!X25,IF(ADM!$AH25>ADM!$AX25,ADM!X25,ADM!AN25)))))","v":0},{"$f":"IF($E25=1,AO25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO25,IF(Inputs!$D$35=3,ADM!Y25,IF(ADM!$AI25>ADM!$AY25,ADM!Y25,ADM!AO25))),IF(Inputs!$D$35=2,ADM!AO25,IF(Inputs!$D$35=3,ADM!Y25,IF(ADM!$AH25>ADM!$AX25,ADM!Y25,ADM!AO25)))))","v":0},{"$f":"IF($E25=1,AP25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP25,IF(Inputs!$D$35=3,ADM!Z25,IF(ADM!$AI25>ADM!$AY25,ADM!Z25,ADM!AP25))),IF(Inputs!$D$35=2,ADM!AP25,IF(Inputs!$D$35=3,ADM!Z25,IF(ADM!$AH25>ADM!$AX25,ADM!Z25,ADM!AP25)))))","v":0},{"$f":"IF($E25=1,AQ25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ25,IF(Inputs!$D$35=3,ADM!AA25,IF(ADM!$AI25>ADM!$AY25,ADM!AA25,ADM!AQ25))),IF(Inputs!$D$35=2,ADM!AQ25,IF(Inputs!$D$35=3,ADM!AA25,IF(ADM!$AH25>ADM!$AX25,ADM!AA25,ADM!AQ25)))))","v":17.205333333333332},{"$f":"IF($E25=1,AR25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR25,IF(Inputs!$D$35=3,ADM!AB25,IF(ADM!$AI25>ADM!$AY25,ADM!AB25,ADM!AR25))),IF(Inputs!$D$35=2,ADM!AR25,IF(Inputs!$D$35=3,ADM!AB25,IF(ADM!$AH25>ADM!$AX25,ADM!AB25,ADM!AR25)))))","v":18.428666666666668},{"$f":"IF($E25=1,AS25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS25,IF(Inputs!$D$35=3,ADM!AC25,IF(ADM!$AI25>ADM!$AY25,ADM!AC25,ADM!AS25))),IF(Inputs!$D$35=2,ADM!AS25,IF(Inputs!$D$35=3,ADM!AC25,IF(ADM!$AH25>ADM!$AX25,ADM!AC25,ADM!AS25)))))","v":19.114999999999998},{"$f":"IF($E25=1,AT25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT25,IF(Inputs!$D$35=3,ADM!AD25,IF(ADM!$AI25>ADM!$AY25,ADM!AD25,ADM!AT25))),IF(Inputs!$D$35=2,ADM!AT25,IF(Inputs!$D$35=3,ADM!AD25,IF(ADM!$AH25>ADM!$AX25,ADM!AD25,ADM!AT25)))))","v":0},{"$f":"IF($E25=1,AU25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU25,IF(Inputs!$D$35=3,ADM!AE25,IF(ADM!$AI25>ADM!$AY25,ADM!AE25,ADM!AU25))),IF(Inputs!$D$35=2,ADM!AU25,IF(Inputs!$D$35=3,ADM!AE25,IF(ADM!$AH25>ADM!$AX25,ADM!AE25,ADM!AU25)))))","v":0},{"$f":"IF($E25=1,AV25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV25,IF(Inputs!$D$35=3,ADM!AF25,IF(ADM!$AI25>ADM!$AY25,ADM!AF25,ADM!AV25))),IF(Inputs!$D$35=2,ADM!AV25,IF(Inputs!$D$35=3,ADM!AF25,IF(ADM!$AH25>ADM!$AX25,ADM!AF25,ADM!AV25)))))","v":0},{"$f":"IF($E25=1,AW25,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW25,IF(Inputs!$D$35=3,ADM!AG25,IF(ADM!$AI25>ADM!$AY25,ADM!AG25,ADM!AW25))),IF(Inputs!$D$35=2,ADM!AW25,IF(Inputs!$D$35=3,ADM!AG25,IF(ADM!$AH25>ADM!$AX25,ADM!AG25,ADM!AW25)))))","v":0},54.748999999999995,0,0,0,0,0,0,0,17.205333333333332,18.428666666666668,19.114999999999998,0,0,0,0,54.748999999999995,54.748999999999995,0,0,0,0,0,0,0,14,15.286,21,0,0,0,0,50.286000000000001,50.286000000000001,0,0,0,0,0,0,0,16,22,19.209,0,0,0,0,57.209000000000003,57.209000000000003,0,0,0,0,0,0,0,21.616,18,17.135999999999999,0,0,0,0,{"$f":"BP25+SUM(BR25:CC25)","v":56.751999999999995},{"$f":"SUM(BQ25:CC25)","v":56.751999999999995}]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},null,{"$f":"IF(AND($E26=1,Inputs!$D$34=1),AK26,IF(AND($E26=1,Inputs!$D$34=2),AJ26,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK26,IF(Inputs!$D$35=3,U26,IF($AI26>$AY26,U26,AK26))),IF(Inputs!$D$35=2,AJ26,IF(Inputs!$D$35=3,T26,IF($AH26>$AX26,T26,AJ26)))))))","v":0},{"$f":"IF($E26=1,AL26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL26,IF(Inputs!$D$35=3,ADM!V26,IF(ADM!$AI26>ADM!$AY26,ADM!V26,ADM!AL26))),IF(Inputs!$D$35=2,ADM!AL26,IF(Inputs!$D$35=3,ADM!V26,IF(ADM!$AH26>ADM!$AX26,ADM!V26,ADM!AL26)))))","v":0},{"$f":"IF($E26=1,AM26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM26,IF(Inputs!$D$35=3,ADM!W26,IF(ADM!$AI26>ADM!$AY26,ADM!W26,ADM!AM26))),IF(Inputs!$D$35=2,ADM!AM26,IF(Inputs!$D$35=3,ADM!W26,IF(ADM!$AH26>ADM!$AX26,ADM!W26,ADM!AM26)))))","v":0},{"$f":"IF($E26=1,AN26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN26,IF(Inputs!$D$35=3,ADM!X26,IF(ADM!$AI26>ADM!$AY26,ADM!X26,ADM!AN26))),IF(Inputs!$D$35=2,ADM!AN26,IF(Inputs!$D$35=3,ADM!X26,IF(ADM!$AH26>ADM!$AX26,ADM!X26,ADM!AN26)))))","v":0},{"$f":"IF($E26=1,AO26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO26,IF(Inputs!$D$35=3,ADM!Y26,IF(ADM!$AI26>ADM!$AY26,ADM!Y26,ADM!AO26))),IF(Inputs!$D$35=2,ADM!AO26,IF(Inputs!$D$35=3,ADM!Y26,IF(ADM!$AH26>ADM!$AX26,ADM!Y26,ADM!AO26)))))","v":0},{"$f":"IF($E26=1,AP26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP26,IF(Inputs!$D$35=3,ADM!Z26,IF(ADM!$AI26>ADM!$AY26,ADM!Z26,ADM!AP26))),IF(Inputs!$D$35=2,ADM!AP26,IF(Inputs!$D$35=3,ADM!Z26,IF(ADM!$AH26>ADM!$AX26,ADM!Z26,ADM!AP26)))))","v":0},{"$f":"IF($E26=1,AQ26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ26,IF(Inputs!$D$35=3,ADM!AA26,IF(ADM!$AI26>ADM!$AY26,ADM!AA26,ADM!AQ26))),IF(Inputs!$D$35=2,ADM!AQ26,IF(Inputs!$D$35=3,ADM!AA26,IF(ADM!$AH26>ADM!$AX26,ADM!AA26,ADM!AQ26)))))","v":53.765999999999998},{"$f":"IF($E26=1,AR26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR26,IF(Inputs!$D$35=3,ADM!AB26,IF(ADM!$AI26>ADM!$AY26,ADM!AB26,ADM!AR26))),IF(Inputs!$D$35=2,ADM!AR26,IF(Inputs!$D$35=3,ADM!AB26,IF(ADM!$AH26>ADM!$AX26,ADM!AB26,ADM!AR26)))))","v":47.255000000000003},{"$f":"IF($E26=1,AS26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS26,IF(Inputs!$D$35=3,ADM!AC26,IF(ADM!$AI26>ADM!$AY26,ADM!AC26,ADM!AS26))),IF(Inputs!$D$35=2,ADM!AS26,IF(Inputs!$D$35=3,ADM!AC26,IF(ADM!$AH26>ADM!$AX26,ADM!AC26,ADM!AS26)))))","v":59.835000000000001},{"$f":"IF($E26=1,AT26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT26,IF(Inputs!$D$35=3,ADM!AD26,IF(ADM!$AI26>ADM!$AY26,ADM!AD26,ADM!AT26))),IF(Inputs!$D$35=2,ADM!AT26,IF(Inputs!$D$35=3,ADM!AD26,IF(ADM!$AH26>ADM!$AX26,ADM!AD26,ADM!AT26)))))","v":0},{"$f":"IF($E26=1,AU26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU26,IF(Inputs!$D$35=3,ADM!AE26,IF(ADM!$AI26>ADM!$AY26,ADM!AE26,ADM!AU26))),IF(Inputs!$D$35=2,ADM!AU26,IF(Inputs!$D$35=3,ADM!AE26,IF(ADM!$AH26>ADM!$AX26,ADM!AE26,ADM!AU26)))))","v":0},{"$f":"IF($E26=1,AV26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV26,IF(Inputs!$D$35=3,ADM!AF26,IF(ADM!$AI26>ADM!$AY26,ADM!AF26,ADM!AV26))),IF(Inputs!$D$35=2,ADM!AV26,IF(Inputs!$D$35=3,ADM!AF26,IF(ADM!$AH26>ADM!$AX26,ADM!AF26,ADM!AV26)))))","v":0},{"$f":"IF($E26=1,AW26,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW26,IF(Inputs!$D$35=3,ADM!AG26,IF(ADM!$AI26>ADM!$AY26,ADM!AG26,ADM!AW26))),IF(Inputs!$D$35=2,ADM!AW26,IF(Inputs!$D$35=3,ADM!AG26,IF(ADM!$AH26>ADM!$AX26,ADM!AG26,ADM!AW26)))))","v":0},160.85599999999999,0,0,0,0,0,0,0,48.545999999999992,46.293666666666667,56.190666666666665,0,0,0,0,151.03033333333332,151.03033333333332,0,0,0,0,0,0,0,53.765999999999998,47.255000000000003,59.835000000000001,0,0,0,0,160.85599999999999,160.85599999999999,0,0,0,0,0,0,0,45.066000000000003,55.012999999999998,52.298999999999999,0,0,0,0,152.37800000000001,152.37800000000001,0,0,0,0,0,0,0,46.805999999999997,36.613,56.438000000000002,0,0,0,0,139.857,139.857]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},null,{"$f":"IF(AND($E27=1,Inputs!$D$34=1),AK27,IF(AND($E27=1,Inputs!$D$34=2),AJ27,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK27,IF(Inputs!$D$35=3,U27,IF($AI27>$AY27,U27,AK27))),IF(Inputs!$D$35=2,AJ27,IF(Inputs!$D$35=3,T27,IF($AH27>$AX27,T27,AJ27)))))))","v":0},{"$f":"IF($E27=1,AL27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL27,IF(Inputs!$D$35=3,ADM!V27,IF(ADM!$AI27>ADM!$AY27,ADM!V27,ADM!AL27))),IF(Inputs!$D$35=2,ADM!AL27,IF(Inputs!$D$35=3,ADM!V27,IF(ADM!$AH27>ADM!$AX27,ADM!V27,ADM!AL27)))))","v":0},{"$f":"IF($E27=1,AM27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM27,IF(Inputs!$D$35=3,ADM!W27,IF(ADM!$AI27>ADM!$AY27,ADM!W27,ADM!AM27))),IF(Inputs!$D$35=2,ADM!AM27,IF(Inputs!$D$35=3,ADM!W27,IF(ADM!$AH27>ADM!$AX27,ADM!W27,ADM!AM27)))))","v":0},{"$f":"IF($E27=1,AN27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN27,IF(Inputs!$D$35=3,ADM!X27,IF(ADM!$AI27>ADM!$AY27,ADM!X27,ADM!AN27))),IF(Inputs!$D$35=2,ADM!AN27,IF(Inputs!$D$35=3,ADM!X27,IF(ADM!$AH27>ADM!$AX27,ADM!X27,ADM!AN27)))))","v":0},{"$f":"IF($E27=1,AO27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO27,IF(Inputs!$D$35=3,ADM!Y27,IF(ADM!$AI27>ADM!$AY27,ADM!Y27,ADM!AO27))),IF(Inputs!$D$35=2,ADM!AO27,IF(Inputs!$D$35=3,ADM!Y27,IF(ADM!$AH27>ADM!$AX27,ADM!Y27,ADM!AO27)))))","v":0},{"$f":"IF($E27=1,AP27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP27,IF(Inputs!$D$35=3,ADM!Z27,IF(ADM!$AI27>ADM!$AY27,ADM!Z27,ADM!AP27))),IF(Inputs!$D$35=2,ADM!AP27,IF(Inputs!$D$35=3,ADM!Z27,IF(ADM!$AH27>ADM!$AX27,ADM!Z27,ADM!AP27)))))","v":0},{"$f":"IF($E27=1,AQ27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ27,IF(Inputs!$D$35=3,ADM!AA27,IF(ADM!$AI27>ADM!$AY27,ADM!AA27,ADM!AQ27))),IF(Inputs!$D$35=2,ADM!AQ27,IF(Inputs!$D$35=3,ADM!AA27,IF(ADM!$AH27>ADM!$AX27,ADM!AA27,ADM!AQ27)))))","v":0},{"$f":"IF($E27=1,AR27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR27,IF(Inputs!$D$35=3,ADM!AB27,IF(ADM!$AI27>ADM!$AY27,ADM!AB27,ADM!AR27))),IF(Inputs!$D$35=2,ADM!AR27,IF(Inputs!$D$35=3,ADM!AB27,IF(ADM!$AH27>ADM!$AX27,ADM!AB27,ADM!AR27)))))","v":0},{"$f":"IF($E27=1,AS27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS27,IF(Inputs!$D$35=3,ADM!AC27,IF(ADM!$AI27>ADM!$AY27,ADM!AC27,ADM!AS27))),IF(Inputs!$D$35=2,ADM!AS27,IF(Inputs!$D$35=3,ADM!AC27,IF(ADM!$AH27>ADM!$AX27,ADM!AC27,ADM!AS27)))))","v":0},{"$f":"IF($E27=1,AT27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT27,IF(Inputs!$D$35=3,ADM!AD27,IF(ADM!$AI27>ADM!$AY27,ADM!AD27,ADM!AT27))),IF(Inputs!$D$35=2,ADM!AT27,IF(Inputs!$D$35=3,ADM!AD27,IF(ADM!$AH27>ADM!$AX27,ADM!AD27,ADM!AT27)))))","v":19.930666666666667},{"$f":"IF($E27=1,AU27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU27,IF(Inputs!$D$35=3,ADM!AE27,IF(ADM!$AI27>ADM!$AY27,ADM!AE27,ADM!AU27))),IF(Inputs!$D$35=2,ADM!AU27,IF(Inputs!$D$35=3,ADM!AE27,IF(ADM!$AH27>ADM!$AX27,ADM!AE27,ADM!AU27)))))","v":23.025000000000002},{"$f":"IF($E27=1,AV27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV27,IF(Inputs!$D$35=3,ADM!AF27,IF(ADM!$AI27>ADM!$AY27,ADM!AF27,ADM!AV27))),IF(Inputs!$D$35=2,ADM!AV27,IF(Inputs!$D$35=3,ADM!AF27,IF(ADM!$AH27>ADM!$AX27,ADM!AF27,ADM!AV27)))))","v":20.006666666666664},{"$f":"IF($E27=1,AW27,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW27,IF(Inputs!$D$35=3,ADM!AG27,IF(ADM!$AI27>ADM!$AY27,ADM!AG27,ADM!AW27))),IF(Inputs!$D$35=2,ADM!AW27,IF(Inputs!$D$35=3,ADM!AG27,IF(ADM!$AH27>ADM!$AX27,ADM!AG27,ADM!AW27)))))","v":19.747333333333334},82.709666666666664,0,0,0,0,0,0,0,0,0,0,19.930666666666667,23.025000000000002,20.006666666666664,19.747333333333334,82.709666666666664,82.709666666666664,0,0,0,0,0,0,0,0,0,0,15.566000000000001,21.663,17.742999999999999,27.42,82.391999999999996,82.391999999999996,0,0,0,0,0,0,0,0,0,0,22.225999999999999,21.411999999999999,26.344999999999999,13.997,83.98,83.98,0,0,0,0,0,0,0,0,0,0,22,26,15.932,17.824999999999999,81.757000000000005,81.757000000000005]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},null,{"$f":"IF(AND($E28=1,Inputs!$D$34=1),AK28,IF(AND($E28=1,Inputs!$D$34=2),AJ28,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK28,IF(Inputs!$D$35=3,U28,IF($AI28>$AY28,U28,AK28))),IF(Inputs!$D$35=2,AJ28,IF(Inputs!$D$35=3,T28,IF($AH28>$AX28,T28,AJ28)))))))","v":0},{"$f":"IF($E28=1,AL28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL28,IF(Inputs!$D$35=3,ADM!V28,IF(ADM!$AI28>ADM!$AY28,ADM!V28,ADM!AL28))),IF(Inputs!$D$35=2,ADM!AL28,IF(Inputs!$D$35=3,ADM!V28,IF(ADM!$AH28>ADM!$AX28,ADM!V28,ADM!AL28)))))","v":0},{"$f":"IF($E28=1,AM28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM28,IF(Inputs!$D$35=3,ADM!W28,IF(ADM!$AI28>ADM!$AY28,ADM!W28,ADM!AM28))),IF(Inputs!$D$35=2,ADM!AM28,IF(Inputs!$D$35=3,ADM!W28,IF(ADM!$AH28>ADM!$AX28,ADM!W28,ADM!AM28)))))","v":0},{"$f":"IF($E28=1,AN28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN28,IF(Inputs!$D$35=3,ADM!X28,IF(ADM!$AI28>ADM!$AY28,ADM!X28,ADM!AN28))),IF(Inputs!$D$35=2,ADM!AN28,IF(Inputs!$D$35=3,ADM!X28,IF(ADM!$AH28>ADM!$AX28,ADM!X28,ADM!AN28)))))","v":0},{"$f":"IF($E28=1,AO28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO28,IF(Inputs!$D$35=3,ADM!Y28,IF(ADM!$AI28>ADM!$AY28,ADM!Y28,ADM!AO28))),IF(Inputs!$D$35=2,ADM!AO28,IF(Inputs!$D$35=3,ADM!Y28,IF(ADM!$AH28>ADM!$AX28,ADM!Y28,ADM!AO28)))))","v":0},{"$f":"IF($E28=1,AP28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP28,IF(Inputs!$D$35=3,ADM!Z28,IF(ADM!$AI28>ADM!$AY28,ADM!Z28,ADM!AP28))),IF(Inputs!$D$35=2,ADM!AP28,IF(Inputs!$D$35=3,ADM!Z28,IF(ADM!$AH28>ADM!$AX28,ADM!Z28,ADM!AP28)))))","v":0},{"$f":"IF($E28=1,AQ28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ28,IF(Inputs!$D$35=3,ADM!AA28,IF(ADM!$AI28>ADM!$AY28,ADM!AA28,ADM!AQ28))),IF(Inputs!$D$35=2,ADM!AQ28,IF(Inputs!$D$35=3,ADM!AA28,IF(ADM!$AH28>ADM!$AX28,ADM!AA28,ADM!AQ28)))))","v":0},{"$f":"IF($E28=1,AR28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR28,IF(Inputs!$D$35=3,ADM!AB28,IF(ADM!$AI28>ADM!$AY28,ADM!AB28,ADM!AR28))),IF(Inputs!$D$35=2,ADM!AR28,IF(Inputs!$D$35=3,ADM!AB28,IF(ADM!$AH28>ADM!$AX28,ADM!AB28,ADM!AR28)))))","v":0},{"$f":"IF($E28=1,AS28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS28,IF(Inputs!$D$35=3,ADM!AC28,IF(ADM!$AI28>ADM!$AY28,ADM!AC28,ADM!AS28))),IF(Inputs!$D$35=2,ADM!AS28,IF(Inputs!$D$35=3,ADM!AC28,IF(ADM!$AH28>ADM!$AX28,ADM!AC28,ADM!AS28)))))","v":0},{"$f":"IF($E28=1,AT28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT28,IF(Inputs!$D$35=3,ADM!AD28,IF(ADM!$AI28>ADM!$AY28,ADM!AD28,ADM!AT28))),IF(Inputs!$D$35=2,ADM!AT28,IF(Inputs!$D$35=3,ADM!AD28,IF(ADM!$AH28>ADM!$AX28,ADM!AD28,ADM!AT28)))))","v":74.271000000000001},{"$f":"IF($E28=1,AU28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU28,IF(Inputs!$D$35=3,ADM!AE28,IF(ADM!$AI28>ADM!$AY28,ADM!AE28,ADM!AU28))),IF(Inputs!$D$35=2,ADM!AU28,IF(Inputs!$D$35=3,ADM!AE28,IF(ADM!$AH28>ADM!$AX28,ADM!AE28,ADM!AU28)))))","v":71.885000000000005},{"$f":"IF($E28=1,AV28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV28,IF(Inputs!$D$35=3,ADM!AF28,IF(ADM!$AI28>ADM!$AY28,ADM!AF28,ADM!AV28))),IF(Inputs!$D$35=2,ADM!AV28,IF(Inputs!$D$35=3,ADM!AF28,IF(ADM!$AH28>ADM!$AX28,ADM!AF28,ADM!AV28)))))","v":56.963000000000001},{"$f":"IF($E28=1,AW28,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW28,IF(Inputs!$D$35=3,ADM!AG28,IF(ADM!$AI28>ADM!$AY28,ADM!AG28,ADM!AW28))),IF(Inputs!$D$35=2,ADM!AW28,IF(Inputs!$D$35=3,ADM!AG28,IF(ADM!$AH28>ADM!$AX28,ADM!AG28,ADM!AW28)))))","v":60.942999999999998},264.06200000000001,0,0,0,0,0,0,0,0,0,0,66.045333333333332,59.101999999999997,50.44233333333333,47.561666666666667,223.15133333333333,223.15133333333333,0,0,0,0,0,0,0,0,0,0,74.271000000000001,71.885000000000005,56.963000000000001,60.942999999999998,264.06200000000001,264.06200000000001,0,0,0,0,0,0,0,0,0,0,65.369,53.393999999999998,55.082999999999998,38.640999999999998,212.48699999999999,212.48699999999999,0,0,0,0,0,0,0,0,0,0,58.496000000000002,52.027000000000001,39.280999999999999,43.100999999999999,192.905,192.905]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},null,{"$f":"IF(AND($E29=1,Inputs!$D$34=1),AK29,IF(AND($E29=1,Inputs!$D$34=2),AJ29,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK29,IF(Inputs!$D$35=3,U29,IF($AI29>$AY29,U29,AK29))),IF(Inputs!$D$35=2,AJ29,IF(Inputs!$D$35=3,T29,IF($AH29>$AX29,T29,AJ29)))))))","v":71.8},{"$f":"IF($E29=1,AL29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL29,IF(Inputs!$D$35=3,ADM!V29,IF(ADM!$AI29>ADM!$AY29,ADM!V29,ADM!AL29))),IF(Inputs!$D$35=2,ADM!AL29,IF(Inputs!$D$35=3,ADM!V29,IF(ADM!$AH29>ADM!$AX29,ADM!V29,ADM!AL29)))))","v":56.713999999999999},{"$f":"IF($E29=1,AM29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM29,IF(Inputs!$D$35=3,ADM!W29,IF(ADM!$AI29>ADM!$AY29,ADM!W29,ADM!AM29))),IF(Inputs!$D$35=2,ADM!AM29,IF(Inputs!$D$35=3,ADM!W29,IF(ADM!$AH29>ADM!$AX29,ADM!W29,ADM!AM29)))))","v":44.588999999999999},{"$f":"IF($E29=1,AN29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN29,IF(Inputs!$D$35=3,ADM!X29,IF(ADM!$AI29>ADM!$AY29,ADM!X29,ADM!AN29))),IF(Inputs!$D$35=2,ADM!AN29,IF(Inputs!$D$35=3,ADM!X29,IF(ADM!$AH29>ADM!$AX29,ADM!X29,ADM!AN29)))))","v":63.874000000000002},{"$f":"IF($E29=1,AO29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO29,IF(Inputs!$D$35=3,ADM!Y29,IF(ADM!$AI29>ADM!$AY29,ADM!Y29,ADM!AO29))),IF(Inputs!$D$35=2,ADM!AO29,IF(Inputs!$D$35=3,ADM!Y29,IF(ADM!$AH29>ADM!$AX29,ADM!Y29,ADM!AO29)))))","v":50.006},{"$f":"IF($E29=1,AP29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP29,IF(Inputs!$D$35=3,ADM!Z29,IF(ADM!$AI29>ADM!$AY29,ADM!Z29,ADM!AP29))),IF(Inputs!$D$35=2,ADM!AP29,IF(Inputs!$D$35=3,ADM!Z29,IF(ADM!$AH29>ADM!$AX29,ADM!Z29,ADM!AP29)))))","v":50.743000000000002},{"$f":"IF($E29=1,AQ29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ29,IF(Inputs!$D$35=3,ADM!AA29,IF(ADM!$AI29>ADM!$AY29,ADM!AA29,ADM!AQ29))),IF(Inputs!$D$35=2,ADM!AQ29,IF(Inputs!$D$35=3,ADM!AA29,IF(ADM!$AH29>ADM!$AX29,ADM!AA29,ADM!AQ29)))))","v":0},{"$f":"IF($E29=1,AR29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR29,IF(Inputs!$D$35=3,ADM!AB29,IF(ADM!$AI29>ADM!$AY29,ADM!AB29,ADM!AR29))),IF(Inputs!$D$35=2,ADM!AR29,IF(Inputs!$D$35=3,ADM!AB29,IF(ADM!$AH29>ADM!$AX29,ADM!AB29,ADM!AR29)))))","v":0},{"$f":"IF($E29=1,AS29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS29,IF(Inputs!$D$35=3,ADM!AC29,IF(ADM!$AI29>ADM!$AY29,ADM!AC29,ADM!AS29))),IF(Inputs!$D$35=2,ADM!AS29,IF(Inputs!$D$35=3,ADM!AC29,IF(ADM!$AH29>ADM!$AX29,ADM!AC29,ADM!AS29)))))","v":0},{"$f":"IF($E29=1,AT29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT29,IF(Inputs!$D$35=3,ADM!AD29,IF(ADM!$AI29>ADM!$AY29,ADM!AD29,ADM!AT29))),IF(Inputs!$D$35=2,ADM!AT29,IF(Inputs!$D$35=3,ADM!AD29,IF(ADM!$AH29>ADM!$AX29,ADM!AD29,ADM!AT29)))))","v":0},{"$f":"IF($E29=1,AU29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU29,IF(Inputs!$D$35=3,ADM!AE29,IF(ADM!$AI29>ADM!$AY29,ADM!AE29,ADM!AU29))),IF(Inputs!$D$35=2,ADM!AU29,IF(Inputs!$D$35=3,ADM!AE29,IF(ADM!$AH29>ADM!$AX29,ADM!AE29,ADM!AU29)))))","v":0},{"$f":"IF($E29=1,AV29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV29,IF(Inputs!$D$35=3,ADM!AF29,IF(ADM!$AI29>ADM!$AY29,ADM!AF29,ADM!AV29))),IF(Inputs!$D$35=2,ADM!AV29,IF(Inputs!$D$35=3,ADM!AF29,IF(ADM!$AH29>ADM!$AX29,ADM!AF29,ADM!AV29)))))","v":0},{"$f":"IF($E29=1,AW29,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW29,IF(Inputs!$D$35=3,ADM!AG29,IF(ADM!$AI29>ADM!$AY29,ADM!AG29,ADM!AW29))),IF(Inputs!$D$35=2,ADM!AW29,IF(Inputs!$D$35=3,ADM!AG29,IF(ADM!$AH29>ADM!$AX29,ADM!AG29,ADM!AW29)))))","v":0},337.726,33.285666666666664,66.571333333333328,57.045666666666669,51.476333333333336,54.711999999999996,49.449666666666666,49.996333333333332,0,0,0,0,0,0,0,295.96566666666666,329.25133333333332,35.9,71.8,56.713999999999999,44.588999999999999,63.874000000000002,50.006,50.743000000000002,0,0,0,0,0,0,0,301.82599999999996,337.726,34.82,69.64,46.353999999999999,63.914000000000001,48.731000000000002,52.582999999999998,45.228999999999999,0,0,0,0,0,0,0,291.63099999999997,326.45099999999996,29.137,58.274000000000001,68.069000000000003,45.926000000000002,51.530999999999999,45.76,54.017000000000003,0,0,0,0,0,0,0,294.44,323.577]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},null,{"$f":"IF(AND($E30=1,Inputs!$D$34=1),AK30,IF(AND($E30=1,Inputs!$D$34=2),AJ30,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK30,IF(Inputs!$D$35=3,U30,IF($AI30>$AY30,U30,AK30))),IF(Inputs!$D$35=2,AJ30,IF(Inputs!$D$35=3,T30,IF($AH30>$AX30,T30,AJ30)))))))","v":0},{"$f":"IF($E30=1,AL30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL30,IF(Inputs!$D$35=3,ADM!V30,IF(ADM!$AI30>ADM!$AY30,ADM!V30,ADM!AL30))),IF(Inputs!$D$35=2,ADM!AL30,IF(Inputs!$D$35=3,ADM!V30,IF(ADM!$AH30>ADM!$AX30,ADM!V30,ADM!AL30)))))","v":0},{"$f":"IF($E30=1,AM30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM30,IF(Inputs!$D$35=3,ADM!W30,IF(ADM!$AI30>ADM!$AY30,ADM!W30,ADM!AM30))),IF(Inputs!$D$35=2,ADM!AM30,IF(Inputs!$D$35=3,ADM!W30,IF(ADM!$AH30>ADM!$AX30,ADM!W30,ADM!AM30)))))","v":0},{"$f":"IF($E30=1,AN30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN30,IF(Inputs!$D$35=3,ADM!X30,IF(ADM!$AI30>ADM!$AY30,ADM!X30,ADM!AN30))),IF(Inputs!$D$35=2,ADM!AN30,IF(Inputs!$D$35=3,ADM!X30,IF(ADM!$AH30>ADM!$AX30,ADM!X30,ADM!AN30)))))","v":0},{"$f":"IF($E30=1,AO30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO30,IF(Inputs!$D$35=3,ADM!Y30,IF(ADM!$AI30>ADM!$AY30,ADM!Y30,ADM!AO30))),IF(Inputs!$D$35=2,ADM!AO30,IF(Inputs!$D$35=3,ADM!Y30,IF(ADM!$AH30>ADM!$AX30,ADM!Y30,ADM!AO30)))))","v":0},{"$f":"IF($E30=1,AP30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP30,IF(Inputs!$D$35=3,ADM!Z30,IF(ADM!$AI30>ADM!$AY30,ADM!Z30,ADM!AP30))),IF(Inputs!$D$35=2,ADM!AP30,IF(Inputs!$D$35=3,ADM!Z30,IF(ADM!$AH30>ADM!$AX30,ADM!Z30,ADM!AP30)))))","v":0},{"$f":"IF($E30=1,AQ30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ30,IF(Inputs!$D$35=3,ADM!AA30,IF(ADM!$AI30>ADM!$AY30,ADM!AA30,ADM!AQ30))),IF(Inputs!$D$35=2,ADM!AQ30,IF(Inputs!$D$35=3,ADM!AA30,IF(ADM!$AH30>ADM!$AX30,ADM!AA30,ADM!AQ30)))))","v":51.748666666666672},{"$f":"IF($E30=1,AR30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR30,IF(Inputs!$D$35=3,ADM!AB30,IF(ADM!$AI30>ADM!$AY30,ADM!AB30,ADM!AR30))),IF(Inputs!$D$35=2,ADM!AR30,IF(Inputs!$D$35=3,ADM!AB30,IF(ADM!$AH30>ADM!$AX30,ADM!AB30,ADM!AR30)))))","v":52.839333333333322},{"$f":"IF($E30=1,AS30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS30,IF(Inputs!$D$35=3,ADM!AC30,IF(ADM!$AI30>ADM!$AY30,ADM!AC30,ADM!AS30))),IF(Inputs!$D$35=2,ADM!AS30,IF(Inputs!$D$35=3,ADM!AC30,IF(ADM!$AH30>ADM!$AX30,ADM!AC30,ADM!AS30)))))","v":51.430000000000007},{"$f":"IF($E30=1,AT30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT30,IF(Inputs!$D$35=3,ADM!AD30,IF(ADM!$AI30>ADM!$AY30,ADM!AD30,ADM!AT30))),IF(Inputs!$D$35=2,ADM!AT30,IF(Inputs!$D$35=3,ADM!AD30,IF(ADM!$AH30>ADM!$AX30,ADM!AD30,ADM!AT30)))))","v":0},{"$f":"IF($E30=1,AU30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU30,IF(Inputs!$D$35=3,ADM!AE30,IF(ADM!$AI30>ADM!$AY30,ADM!AE30,ADM!AU30))),IF(Inputs!$D$35=2,ADM!AU30,IF(Inputs!$D$35=3,ADM!AE30,IF(ADM!$AH30>ADM!$AX30,ADM!AE30,ADM!AU30)))))","v":0},{"$f":"IF($E30=1,AV30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV30,IF(Inputs!$D$35=3,ADM!AF30,IF(ADM!$AI30>ADM!$AY30,ADM!AF30,ADM!AV30))),IF(Inputs!$D$35=2,ADM!AV30,IF(Inputs!$D$35=3,ADM!AF30,IF(ADM!$AH30>ADM!$AX30,ADM!AF30,ADM!AV30)))))","v":0},{"$f":"IF($E30=1,AW30,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW30,IF(Inputs!$D$35=3,ADM!AG30,IF(ADM!$AI30>ADM!$AY30,ADM!AG30,ADM!AW30))),IF(Inputs!$D$35=2,ADM!AW30,IF(Inputs!$D$35=3,ADM!AG30,IF(ADM!$AH30>ADM!$AX30,ADM!AG30,ADM!AW30)))))","v":0},156.018,0,0,0,0,0,0,0,51.748666666666672,52.839333333333322,51.430000000000007,0,0,0,0,156.018,156.018,0,0,0,0,0,0,0,45.811,54.668999999999997,49.746000000000002,0,0,0,0,150.226,150.226,0,0,0,0,0,0,0,54.029000000000003,52.686,52.393000000000001,0,0,0,0,159.108,159.108,0,0,0,0,0,0,0,55.405999999999999,51.162999999999997,52.151000000000003,0,0,0,0,158.72,158.72]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},null,{"$f":"IF(AND($E31=1,Inputs!$D$34=1),AK31,IF(AND($E31=1,Inputs!$D$34=2),AJ31,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK31,IF(Inputs!$D$35=3,U31,IF($AI31>$AY31,U31,AK31))),IF(Inputs!$D$35=2,AJ31,IF(Inputs!$D$35=3,T31,IF($AH31>$AX31,T31,AJ31)))))))","v":0},{"$f":"IF($E31=1,AL31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL31,IF(Inputs!$D$35=3,ADM!V31,IF(ADM!$AI31>ADM!$AY31,ADM!V31,ADM!AL31))),IF(Inputs!$D$35=2,ADM!AL31,IF(Inputs!$D$35=3,ADM!V31,IF(ADM!$AH31>ADM!$AX31,ADM!V31,ADM!AL31)))))","v":0},{"$f":"IF($E31=1,AM31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM31,IF(Inputs!$D$35=3,ADM!W31,IF(ADM!$AI31>ADM!$AY31,ADM!W31,ADM!AM31))),IF(Inputs!$D$35=2,ADM!AM31,IF(Inputs!$D$35=3,ADM!W31,IF(ADM!$AH31>ADM!$AX31,ADM!W31,ADM!AM31)))))","v":0},{"$f":"IF($E31=1,AN31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN31,IF(Inputs!$D$35=3,ADM!X31,IF(ADM!$AI31>ADM!$AY31,ADM!X31,ADM!AN31))),IF(Inputs!$D$35=2,ADM!AN31,IF(Inputs!$D$35=3,ADM!X31,IF(ADM!$AH31>ADM!$AX31,ADM!X31,ADM!AN31)))))","v":0},{"$f":"IF($E31=1,AO31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO31,IF(Inputs!$D$35=3,ADM!Y31,IF(ADM!$AI31>ADM!$AY31,ADM!Y31,ADM!AO31))),IF(Inputs!$D$35=2,ADM!AO31,IF(Inputs!$D$35=3,ADM!Y31,IF(ADM!$AH31>ADM!$AX31,ADM!Y31,ADM!AO31)))))","v":0},{"$f":"IF($E31=1,AP31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP31,IF(Inputs!$D$35=3,ADM!Z31,IF(ADM!$AI31>ADM!$AY31,ADM!Z31,ADM!AP31))),IF(Inputs!$D$35=2,ADM!AP31,IF(Inputs!$D$35=3,ADM!Z31,IF(ADM!$AH31>ADM!$AX31,ADM!Z31,ADM!AP31)))))","v":0},{"$f":"IF($E31=1,AQ31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ31,IF(Inputs!$D$35=3,ADM!AA31,IF(ADM!$AI31>ADM!$AY31,ADM!AA31,ADM!AQ31))),IF(Inputs!$D$35=2,ADM!AQ31,IF(Inputs!$D$35=3,ADM!AA31,IF(ADM!$AH31>ADM!$AX31,ADM!AA31,ADM!AQ31)))))","v":0},{"$f":"IF($E31=1,AR31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR31,IF(Inputs!$D$35=3,ADM!AB31,IF(ADM!$AI31>ADM!$AY31,ADM!AB31,ADM!AR31))),IF(Inputs!$D$35=2,ADM!AR31,IF(Inputs!$D$35=3,ADM!AB31,IF(ADM!$AH31>ADM!$AX31,ADM!AB31,ADM!AR31)))))","v":0},{"$f":"IF($E31=1,AS31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS31,IF(Inputs!$D$35=3,ADM!AC31,IF(ADM!$AI31>ADM!$AY31,ADM!AC31,ADM!AS31))),IF(Inputs!$D$35=2,ADM!AS31,IF(Inputs!$D$35=3,ADM!AC31,IF(ADM!$AH31>ADM!$AX31,ADM!AC31,ADM!AS31)))))","v":0},{"$f":"IF($E31=1,AT31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT31,IF(Inputs!$D$35=3,ADM!AD31,IF(ADM!$AI31>ADM!$AY31,ADM!AD31,ADM!AT31))),IF(Inputs!$D$35=2,ADM!AT31,IF(Inputs!$D$35=3,ADM!AD31,IF(ADM!$AH31>ADM!$AX31,ADM!AD31,ADM!AT31)))))","v":56.069333333333333},{"$f":"IF($E31=1,AU31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU31,IF(Inputs!$D$35=3,ADM!AE31,IF(ADM!$AI31>ADM!$AY31,ADM!AE31,ADM!AU31))),IF(Inputs!$D$35=2,ADM!AU31,IF(Inputs!$D$35=3,ADM!AE31,IF(ADM!$AH31>ADM!$AX31,ADM!AE31,ADM!AU31)))))","v":52.637},{"$f":"IF($E31=1,AV31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV31,IF(Inputs!$D$35=3,ADM!AF31,IF(ADM!$AI31>ADM!$AY31,ADM!AF31,ADM!AV31))),IF(Inputs!$D$35=2,ADM!AV31,IF(Inputs!$D$35=3,ADM!AF31,IF(ADM!$AH31>ADM!$AX31,ADM!AF31,ADM!AV31)))))","v":48.047666666666665},{"$f":"IF($E31=1,AW31,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW31,IF(Inputs!$D$35=3,ADM!AG31,IF(ADM!$AI31>ADM!$AY31,ADM!AG31,ADM!AW31))),IF(Inputs!$D$35=2,ADM!AW31,IF(Inputs!$D$35=3,ADM!AG31,IF(ADM!$AH31>ADM!$AX31,ADM!AG31,ADM!AW31)))))","v":48.32},205.07399999999998,0,0,0,0,0,0,0,0,0,0,56.069333333333333,52.637,48.047666666666665,48.32,205.07399999999998,205.07399999999998,0,0,0,0,0,0,0,0,0,0,52.06,52.274000000000001,50.893000000000001,46.286000000000001,201.51300000000001,201.51300000000001,0,0,0,0,0,0,0,0,0,0,54.917000000000002,56.677,43.183,50.503,205.27999999999997,205.27999999999997,0,0,0,0,0,0,0,0,0,0,61.231000000000002,48.96,50.067,48.170999999999999,208.429,208.429]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},null,{"$f":"IF(AND($E32=1,Inputs!$D$34=1),AK32,IF(AND($E32=1,Inputs!$D$34=2),AJ32,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK32,IF(Inputs!$D$35=3,U32,IF($AI32>$AY32,U32,AK32))),IF(Inputs!$D$35=2,AJ32,IF(Inputs!$D$35=3,T32,IF($AH32>$AX32,T32,AJ32)))))))","v":43.743000000000002},{"$f":"IF($E32=1,AL32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL32,IF(Inputs!$D$35=3,ADM!V32,IF(ADM!$AI32>ADM!$AY32,ADM!V32,ADM!AL32))),IF(Inputs!$D$35=2,ADM!AL32,IF(Inputs!$D$35=3,ADM!V32,IF(ADM!$AH32>ADM!$AX32,ADM!V32,ADM!AL32)))))","v":29.536999999999999},{"$f":"IF($E32=1,AM32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM32,IF(Inputs!$D$35=3,ADM!W32,IF(ADM!$AI32>ADM!$AY32,ADM!W32,ADM!AM32))),IF(Inputs!$D$35=2,ADM!AM32,IF(Inputs!$D$35=3,ADM!W32,IF(ADM!$AH32>ADM!$AX32,ADM!W32,ADM!AM32)))))","v":42.045999999999999},{"$f":"IF($E32=1,AN32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN32,IF(Inputs!$D$35=3,ADM!X32,IF(ADM!$AI32>ADM!$AY32,ADM!X32,ADM!AN32))),IF(Inputs!$D$35=2,ADM!AN32,IF(Inputs!$D$35=3,ADM!X32,IF(ADM!$AH32>ADM!$AX32,ADM!X32,ADM!AN32)))))","v":43.789000000000001},{"$f":"IF($E32=1,AO32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO32,IF(Inputs!$D$35=3,ADM!Y32,IF(ADM!$AI32>ADM!$AY32,ADM!Y32,ADM!AO32))),IF(Inputs!$D$35=2,ADM!AO32,IF(Inputs!$D$35=3,ADM!Y32,IF(ADM!$AH32>ADM!$AX32,ADM!Y32,ADM!AO32)))))","v":28.137},{"$f":"IF($E32=1,AP32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP32,IF(Inputs!$D$35=3,ADM!Z32,IF(ADM!$AI32>ADM!$AY32,ADM!Z32,ADM!AP32))),IF(Inputs!$D$35=2,ADM!AP32,IF(Inputs!$D$35=3,ADM!Z32,IF(ADM!$AH32>ADM!$AX32,ADM!Z32,ADM!AP32)))))","v":29.491},{"$f":"IF($E32=1,AQ32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ32,IF(Inputs!$D$35=3,ADM!AA32,IF(ADM!$AI32>ADM!$AY32,ADM!AA32,ADM!AQ32))),IF(Inputs!$D$35=2,ADM!AQ32,IF(Inputs!$D$35=3,ADM!AA32,IF(ADM!$AH32>ADM!$AX32,ADM!AA32,ADM!AQ32)))))","v":0},{"$f":"IF($E32=1,AR32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR32,IF(Inputs!$D$35=3,ADM!AB32,IF(ADM!$AI32>ADM!$AY32,ADM!AB32,ADM!AR32))),IF(Inputs!$D$35=2,ADM!AR32,IF(Inputs!$D$35=3,ADM!AB32,IF(ADM!$AH32>ADM!$AX32,ADM!AB32,ADM!AR32)))))","v":0},{"$f":"IF($E32=1,AS32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS32,IF(Inputs!$D$35=3,ADM!AC32,IF(ADM!$AI32>ADM!$AY32,ADM!AC32,ADM!AS32))),IF(Inputs!$D$35=2,ADM!AS32,IF(Inputs!$D$35=3,ADM!AC32,IF(ADM!$AH32>ADM!$AX32,ADM!AC32,ADM!AS32)))))","v":0},{"$f":"IF($E32=1,AT32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT32,IF(Inputs!$D$35=3,ADM!AD32,IF(ADM!$AI32>ADM!$AY32,ADM!AD32,ADM!AT32))),IF(Inputs!$D$35=2,ADM!AT32,IF(Inputs!$D$35=3,ADM!AD32,IF(ADM!$AH32>ADM!$AX32,ADM!AD32,ADM!AT32)))))","v":0},{"$f":"IF($E32=1,AU32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU32,IF(Inputs!$D$35=3,ADM!AE32,IF(ADM!$AI32>ADM!$AY32,ADM!AE32,ADM!AU32))),IF(Inputs!$D$35=2,ADM!AU32,IF(Inputs!$D$35=3,ADM!AE32,IF(ADM!$AH32>ADM!$AX32,ADM!AE32,ADM!AU32)))))","v":0},{"$f":"IF($E32=1,AV32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV32,IF(Inputs!$D$35=3,ADM!AF32,IF(ADM!$AI32>ADM!$AY32,ADM!AF32,ADM!AV32))),IF(Inputs!$D$35=2,ADM!AV32,IF(Inputs!$D$35=3,ADM!AF32,IF(ADM!$AH32>ADM!$AX32,ADM!AF32,ADM!AV32)))))","v":0},{"$f":"IF($E32=1,AW32,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW32,IF(Inputs!$D$35=3,ADM!AG32,IF(ADM!$AI32>ADM!$AY32,ADM!AG32,ADM!AW32))),IF(Inputs!$D$35=2,ADM!AW32,IF(Inputs!$D$35=3,ADM!AG32,IF(ADM!$AH32>ADM!$AX32,ADM!AG32,ADM!AW32)))))","v":0},216.74299999999999,21.0305,42.061,36.476333333333336,36.321999999999996,30.641999999999999,28.635999999999999,34.893333333333338,0,0,0,0,0,0,0,188.00016666666667,209.03066666666666,21.871500000000001,43.743000000000002,29.536999999999999,42.045999999999999,43.789000000000001,28.137,29.491,0,0,0,0,0,0,0,194.8715,216.74299999999999,18.62,37.24,42.308999999999997,42.256999999999998,24.582999999999998,24.937000000000001,34.44,0,0,0,0,0,0,0,187.14600000000002,205.76600000000002,22.6,45.2,37.582999999999998,24.663,23.553999999999998,32.834000000000003,40.749000000000002,0,0,0,0,0,0,0,181.983,204.583]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},null,{"$f":"IF(AND($E33=1,Inputs!$D$34=1),AK33,IF(AND($E33=1,Inputs!$D$34=2),AJ33,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK33,IF(Inputs!$D$35=3,U33,IF($AI33>$AY33,U33,AK33))),IF(Inputs!$D$35=2,AJ33,IF(Inputs!$D$35=3,T33,IF($AH33>$AX33,T33,AJ33)))))))","v":0},{"$f":"IF($E33=1,AL33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL33,IF(Inputs!$D$35=3,ADM!V33,IF(ADM!$AI33>ADM!$AY33,ADM!V33,ADM!AL33))),IF(Inputs!$D$35=2,ADM!AL33,IF(Inputs!$D$35=3,ADM!V33,IF(ADM!$AH33>ADM!$AX33,ADM!V33,ADM!AL33)))))","v":0},{"$f":"IF($E33=1,AM33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM33,IF(Inputs!$D$35=3,ADM!W33,IF(ADM!$AI33>ADM!$AY33,ADM!W33,ADM!AM33))),IF(Inputs!$D$35=2,ADM!AM33,IF(Inputs!$D$35=3,ADM!W33,IF(ADM!$AH33>ADM!$AX33,ADM!W33,ADM!AM33)))))","v":0},{"$f":"IF($E33=1,AN33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN33,IF(Inputs!$D$35=3,ADM!X33,IF(ADM!$AI33>ADM!$AY33,ADM!X33,ADM!AN33))),IF(Inputs!$D$35=2,ADM!AN33,IF(Inputs!$D$35=3,ADM!X33,IF(ADM!$AH33>ADM!$AX33,ADM!X33,ADM!AN33)))))","v":0},{"$f":"IF($E33=1,AO33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO33,IF(Inputs!$D$35=3,ADM!Y33,IF(ADM!$AI33>ADM!$AY33,ADM!Y33,ADM!AO33))),IF(Inputs!$D$35=2,ADM!AO33,IF(Inputs!$D$35=3,ADM!Y33,IF(ADM!$AH33>ADM!$AX33,ADM!Y33,ADM!AO33)))))","v":0},{"$f":"IF($E33=1,AP33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP33,IF(Inputs!$D$35=3,ADM!Z33,IF(ADM!$AI33>ADM!$AY33,ADM!Z33,ADM!AP33))),IF(Inputs!$D$35=2,ADM!AP33,IF(Inputs!$D$35=3,ADM!Z33,IF(ADM!$AH33>ADM!$AX33,ADM!Z33,ADM!AP33)))))","v":0},{"$f":"IF($E33=1,AQ33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ33,IF(Inputs!$D$35=3,ADM!AA33,IF(ADM!$AI33>ADM!$AY33,ADM!AA33,ADM!AQ33))),IF(Inputs!$D$35=2,ADM!AQ33,IF(Inputs!$D$35=3,ADM!AA33,IF(ADM!$AH33>ADM!$AX33,ADM!AA33,ADM!AQ33)))))","v":35.709000000000003},{"$f":"IF($E33=1,AR33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR33,IF(Inputs!$D$35=3,ADM!AB33,IF(ADM!$AI33>ADM!$AY33,ADM!AB33,ADM!AR33))),IF(Inputs!$D$35=2,ADM!AR33,IF(Inputs!$D$35=3,ADM!AB33,IF(ADM!$AH33>ADM!$AX33,ADM!AB33,ADM!AR33)))))","v":47.930999999999997},{"$f":"IF($E33=1,AS33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS33,IF(Inputs!$D$35=3,ADM!AC33,IF(ADM!$AI33>ADM!$AY33,ADM!AC33,ADM!AS33))),IF(Inputs!$D$35=2,ADM!AS33,IF(Inputs!$D$35=3,ADM!AC33,IF(ADM!$AH33>ADM!$AX33,ADM!AC33,ADM!AS33)))))","v":43.216999999999999},{"$f":"IF($E33=1,AT33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT33,IF(Inputs!$D$35=3,ADM!AD33,IF(ADM!$AI33>ADM!$AY33,ADM!AD33,ADM!AT33))),IF(Inputs!$D$35=2,ADM!AT33,IF(Inputs!$D$35=3,ADM!AD33,IF(ADM!$AH33>ADM!$AX33,ADM!AD33,ADM!AT33)))))","v":0},{"$f":"IF($E33=1,AU33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU33,IF(Inputs!$D$35=3,ADM!AE33,IF(ADM!$AI33>ADM!$AY33,ADM!AE33,ADM!AU33))),IF(Inputs!$D$35=2,ADM!AU33,IF(Inputs!$D$35=3,ADM!AE33,IF(ADM!$AH33>ADM!$AX33,ADM!AE33,ADM!AU33)))))","v":0},{"$f":"IF($E33=1,AV33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV33,IF(Inputs!$D$35=3,ADM!AF33,IF(ADM!$AI33>ADM!$AY33,ADM!AF33,ADM!AV33))),IF(Inputs!$D$35=2,ADM!AV33,IF(Inputs!$D$35=3,ADM!AF33,IF(ADM!$AH33>ADM!$AX33,ADM!AF33,ADM!AV33)))))","v":0},{"$f":"IF($E33=1,AW33,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW33,IF(Inputs!$D$35=3,ADM!AG33,IF(ADM!$AI33>ADM!$AY33,ADM!AG33,ADM!AW33))),IF(Inputs!$D$35=2,ADM!AW33,IF(Inputs!$D$35=3,ADM!AG33,IF(ADM!$AH33>ADM!$AX33,ADM!AG33,ADM!AW33)))))","v":0},126.857,0,0,0,0,0,0,0,37.442,43.836333333333336,42.546666666666667,0,0,0,0,123.825,123.825,0,0,0,0,0,0,0,35.709000000000003,47.930999999999997,43.216999999999999,0,0,0,0,126.857,126.857,0,0,0,0,0,0,0,43.936999999999998,40.709000000000003,42.366,0,0,0,0,127.012,127.012,0,0,0,0,0,0,0,32.68,42.869,42.057000000000002,0,0,0,0,117.60600000000001,117.60600000000001]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},null,{"$f":"IF(AND($E34=1,Inputs!$D$34=1),AK34,IF(AND($E34=1,Inputs!$D$34=2),AJ34,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK34,IF(Inputs!$D$35=3,U34,IF($AI34>$AY34,U34,AK34))),IF(Inputs!$D$35=2,AJ34,IF(Inputs!$D$35=3,T34,IF($AH34>$AX34,T34,AJ34)))))))","v":0},{"$f":"IF($E34=1,AL34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL34,IF(Inputs!$D$35=3,ADM!V34,IF(ADM!$AI34>ADM!$AY34,ADM!V34,ADM!AL34))),IF(Inputs!$D$35=2,ADM!AL34,IF(Inputs!$D$35=3,ADM!V34,IF(ADM!$AH34>ADM!$AX34,ADM!V34,ADM!AL34)))))","v":0},{"$f":"IF($E34=1,AM34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM34,IF(Inputs!$D$35=3,ADM!W34,IF(ADM!$AI34>ADM!$AY34,ADM!W34,ADM!AM34))),IF(Inputs!$D$35=2,ADM!AM34,IF(Inputs!$D$35=3,ADM!W34,IF(ADM!$AH34>ADM!$AX34,ADM!W34,ADM!AM34)))))","v":0},{"$f":"IF($E34=1,AN34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN34,IF(Inputs!$D$35=3,ADM!X34,IF(ADM!$AI34>ADM!$AY34,ADM!X34,ADM!AN34))),IF(Inputs!$D$35=2,ADM!AN34,IF(Inputs!$D$35=3,ADM!X34,IF(ADM!$AH34>ADM!$AX34,ADM!X34,ADM!AN34)))))","v":0},{"$f":"IF($E34=1,AO34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO34,IF(Inputs!$D$35=3,ADM!Y34,IF(ADM!$AI34>ADM!$AY34,ADM!Y34,ADM!AO34))),IF(Inputs!$D$35=2,ADM!AO34,IF(Inputs!$D$35=3,ADM!Y34,IF(ADM!$AH34>ADM!$AX34,ADM!Y34,ADM!AO34)))))","v":0},{"$f":"IF($E34=1,AP34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP34,IF(Inputs!$D$35=3,ADM!Z34,IF(ADM!$AI34>ADM!$AY34,ADM!Z34,ADM!AP34))),IF(Inputs!$D$35=2,ADM!AP34,IF(Inputs!$D$35=3,ADM!Z34,IF(ADM!$AH34>ADM!$AX34,ADM!Z34,ADM!AP34)))))","v":0},{"$f":"IF($E34=1,AQ34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ34,IF(Inputs!$D$35=3,ADM!AA34,IF(ADM!$AI34>ADM!$AY34,ADM!AA34,ADM!AQ34))),IF(Inputs!$D$35=2,ADM!AQ34,IF(Inputs!$D$35=3,ADM!AA34,IF(ADM!$AH34>ADM!$AX34,ADM!AA34,ADM!AQ34)))))","v":0},{"$f":"IF($E34=1,AR34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR34,IF(Inputs!$D$35=3,ADM!AB34,IF(ADM!$AI34>ADM!$AY34,ADM!AB34,ADM!AR34))),IF(Inputs!$D$35=2,ADM!AR34,IF(Inputs!$D$35=3,ADM!AB34,IF(ADM!$AH34>ADM!$AX34,ADM!AB34,ADM!AR34)))))","v":0},{"$f":"IF($E34=1,AS34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS34,IF(Inputs!$D$35=3,ADM!AC34,IF(ADM!$AI34>ADM!$AY34,ADM!AC34,ADM!AS34))),IF(Inputs!$D$35=2,ADM!AS34,IF(Inputs!$D$35=3,ADM!AC34,IF(ADM!$AH34>ADM!$AX34,ADM!AC34,ADM!AS34)))))","v":0},{"$f":"IF($E34=1,AT34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT34,IF(Inputs!$D$35=3,ADM!AD34,IF(ADM!$AI34>ADM!$AY34,ADM!AD34,ADM!AT34))),IF(Inputs!$D$35=2,ADM!AT34,IF(Inputs!$D$35=3,ADM!AD34,IF(ADM!$AH34>ADM!$AX34,ADM!AD34,ADM!AT34)))))","v":48.793999999999997},{"$f":"IF($E34=1,AU34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU34,IF(Inputs!$D$35=3,ADM!AE34,IF(ADM!$AI34>ADM!$AY34,ADM!AE34,ADM!AU34))),IF(Inputs!$D$35=2,ADM!AU34,IF(Inputs!$D$35=3,ADM!AE34,IF(ADM!$AH34>ADM!$AX34,ADM!AE34,ADM!AU34)))))","v":43.366},{"$f":"IF($E34=1,AV34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV34,IF(Inputs!$D$35=3,ADM!AF34,IF(ADM!$AI34>ADM!$AY34,ADM!AF34,ADM!AV34))),IF(Inputs!$D$35=2,ADM!AV34,IF(Inputs!$D$35=3,ADM!AF34,IF(ADM!$AH34>ADM!$AX34,ADM!AF34,ADM!AV34)))))","v":47.737000000000002},{"$f":"IF($E34=1,AW34,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW34,IF(Inputs!$D$35=3,ADM!AG34,IF(ADM!$AI34>ADM!$AY34,ADM!AG34,ADM!AW34))),IF(Inputs!$D$35=2,ADM!AW34,IF(Inputs!$D$35=3,ADM!AG34,IF(ADM!$AH34>ADM!$AX34,ADM!AG34,ADM!AW34)))))","v":39.103000000000002},179,0,0,0,0,0,0,0,0,0,0,47.514000000000003,44.762,39.971333333333334,36.586666666666666,168.83400000000003,168.83400000000003,0,0,0,0,0,0,0,0,0,0,48.793999999999997,43.366,47.737000000000002,39.103000000000002,179,179,0,0,0,0,0,0,0,0,0,0,45.353999999999999,49.103000000000002,40.405999999999999,31.2,166.06299999999999,166.06299999999999,0,0,0,0,0,0,0,0,0,0,48.393999999999998,41.817,31.771000000000001,39.457000000000001,161.43899999999999,161.43899999999999]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},null,{"$f":"IF(AND($E35=1,Inputs!$D$34=1),AK35,IF(AND($E35=1,Inputs!$D$34=2),AJ35,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK35,IF(Inputs!$D$35=3,U35,IF($AI35>$AY35,U35,AK35))),IF(Inputs!$D$35=2,AJ35,IF(Inputs!$D$35=3,T35,IF($AH35>$AX35,T35,AJ35)))))))","v":23.187666666666669},{"$f":"IF($E35=1,AL35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL35,IF(Inputs!$D$35=3,ADM!V35,IF(ADM!$AI35>ADM!$AY35,ADM!V35,ADM!AL35))),IF(Inputs!$D$35=2,ADM!AL35,IF(Inputs!$D$35=3,ADM!V35,IF(ADM!$AH35>ADM!$AX35,ADM!V35,ADM!AL35)))))","v":25.850999999999999},{"$f":"IF($E35=1,AM35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM35,IF(Inputs!$D$35=3,ADM!W35,IF(ADM!$AI35>ADM!$AY35,ADM!W35,ADM!AM35))),IF(Inputs!$D$35=2,ADM!AM35,IF(Inputs!$D$35=3,ADM!W35,IF(ADM!$AH35>ADM!$AX35,ADM!W35,ADM!AM35)))))","v":22.078999999999997},{"$f":"IF($E35=1,AN35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN35,IF(Inputs!$D$35=3,ADM!X35,IF(ADM!$AI35>ADM!$AY35,ADM!X35,ADM!AN35))),IF(Inputs!$D$35=2,ADM!AN35,IF(Inputs!$D$35=3,ADM!X35,IF(ADM!$AH35>ADM!$AX35,ADM!X35,ADM!AN35)))))","v":23.193666666666669},{"$f":"IF($E35=1,AO35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO35,IF(Inputs!$D$35=3,ADM!Y35,IF(ADM!$AI35>ADM!$AY35,ADM!Y35,ADM!AO35))),IF(Inputs!$D$35=2,ADM!AO35,IF(Inputs!$D$35=3,ADM!Y35,IF(ADM!$AH35>ADM!$AX35,ADM!Y35,ADM!AO35)))))","v":22.953666666666667},{"$f":"IF($E35=1,AP35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP35,IF(Inputs!$D$35=3,ADM!Z35,IF(ADM!$AI35>ADM!$AY35,ADM!Z35,ADM!AP35))),IF(Inputs!$D$35=2,ADM!AP35,IF(Inputs!$D$35=3,ADM!Z35,IF(ADM!$AH35>ADM!$AX35,ADM!Z35,ADM!AP35)))))","v":0},{"$f":"IF($E35=1,AQ35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ35,IF(Inputs!$D$35=3,ADM!AA35,IF(ADM!$AI35>ADM!$AY35,ADM!AA35,ADM!AQ35))),IF(Inputs!$D$35=2,ADM!AQ35,IF(Inputs!$D$35=3,ADM!AA35,IF(ADM!$AH35>ADM!$AX35,ADM!AA35,ADM!AQ35)))))","v":0},{"$f":"IF($E35=1,AR35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR35,IF(Inputs!$D$35=3,ADM!AB35,IF(ADM!$AI35>ADM!$AY35,ADM!AB35,ADM!AR35))),IF(Inputs!$D$35=2,ADM!AR35,IF(Inputs!$D$35=3,ADM!AB35,IF(ADM!$AH35>ADM!$AX35,ADM!AB35,ADM!AR35)))))","v":0},{"$f":"IF($E35=1,AS35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS35,IF(Inputs!$D$35=3,ADM!AC35,IF(ADM!$AI35>ADM!$AY35,ADM!AC35,ADM!AS35))),IF(Inputs!$D$35=2,ADM!AS35,IF(Inputs!$D$35=3,ADM!AC35,IF(ADM!$AH35>ADM!$AX35,ADM!AC35,ADM!AS35)))))","v":0},{"$f":"IF($E35=1,AT35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT35,IF(Inputs!$D$35=3,ADM!AD35,IF(ADM!$AI35>ADM!$AY35,ADM!AD35,ADM!AT35))),IF(Inputs!$D$35=2,ADM!AT35,IF(Inputs!$D$35=3,ADM!AD35,IF(ADM!$AH35>ADM!$AX35,ADM!AD35,ADM!AT35)))))","v":0},{"$f":"IF($E35=1,AU35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU35,IF(Inputs!$D$35=3,ADM!AE35,IF(ADM!$AI35>ADM!$AY35,ADM!AE35,ADM!AU35))),IF(Inputs!$D$35=2,ADM!AU35,IF(Inputs!$D$35=3,ADM!AE35,IF(ADM!$AH35>ADM!$AX35,ADM!AE35,ADM!AU35)))))","v":0},{"$f":"IF($E35=1,AV35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV35,IF(Inputs!$D$35=3,ADM!AF35,IF(ADM!$AI35>ADM!$AY35,ADM!AF35,ADM!AV35))),IF(Inputs!$D$35=2,ADM!AV35,IF(Inputs!$D$35=3,ADM!AF35,IF(ADM!$AH35>ADM!$AX35,ADM!AF35,ADM!AV35)))))","v":0},{"$f":"IF($E35=1,AW35,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW35,IF(Inputs!$D$35=3,ADM!AG35,IF(ADM!$AI35>ADM!$AY35,ADM!AG35,ADM!AW35))),IF(Inputs!$D$35=2,ADM!AW35,IF(Inputs!$D$35=3,ADM!AG35,IF(ADM!$AH35>ADM!$AX35,ADM!AG35,ADM!AW35)))))","v":0},117.265,11.593833333333334,23.187666666666669,25.850999999999999,22.078999999999997,23.193666666666669,22.953666666666667,0,0,0,0,0,0,0,0,105.67116666666666,117.265,8.1944999999999997,16.388999999999999,27.126000000000001,24.131,21.8,19.783000000000001,0,0,0,0,0,0,0,0,101.03450000000001,109.229,13.345499999999999,26.690999999999999,24.526,20.553999999999998,18.126000000000001,26.629000000000001,0,0,0,0,0,0,0,0,103.18050000000001,116.52600000000001,13.2415,{"$f":"26.486-0.003","v":26.483000000000001},{"$f":"25.903-0.002","v":25.901},{"$f":"21.554-0.002","v":21.552},{"$f":"29.869-0.214","v":29.655000000000001},{"$f":"22.451-0.002","v":22.449000000000002},0,0,0,0,0,0,0,0,112.7985,126.04]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},null,{"$f":"IF(AND($E36=1,Inputs!$D$34=1),AK36,IF(AND($E36=1,Inputs!$D$34=2),AJ36,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK36,IF(Inputs!$D$35=3,U36,IF($AI36>$AY36,U36,AK36))),IF(Inputs!$D$35=2,AJ36,IF(Inputs!$D$35=3,T36,IF($AH36>$AX36,T36,AJ36)))))))","v":0},{"$f":"IF($E36=1,AL36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL36,IF(Inputs!$D$35=3,ADM!V36,IF(ADM!$AI36>ADM!$AY36,ADM!V36,ADM!AL36))),IF(Inputs!$D$35=2,ADM!AL36,IF(Inputs!$D$35=3,ADM!V36,IF(ADM!$AH36>ADM!$AX36,ADM!V36,ADM!AL36)))))","v":0},{"$f":"IF($E36=1,AM36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM36,IF(Inputs!$D$35=3,ADM!W36,IF(ADM!$AI36>ADM!$AY36,ADM!W36,ADM!AM36))),IF(Inputs!$D$35=2,ADM!AM36,IF(Inputs!$D$35=3,ADM!W36,IF(ADM!$AH36>ADM!$AX36,ADM!W36,ADM!AM36)))))","v":0},{"$f":"IF($E36=1,AN36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN36,IF(Inputs!$D$35=3,ADM!X36,IF(ADM!$AI36>ADM!$AY36,ADM!X36,ADM!AN36))),IF(Inputs!$D$35=2,ADM!AN36,IF(Inputs!$D$35=3,ADM!X36,IF(ADM!$AH36>ADM!$AX36,ADM!X36,ADM!AN36)))))","v":0},{"$f":"IF($E36=1,AO36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO36,IF(Inputs!$D$35=3,ADM!Y36,IF(ADM!$AI36>ADM!$AY36,ADM!Y36,ADM!AO36))),IF(Inputs!$D$35=2,ADM!AO36,IF(Inputs!$D$35=3,ADM!Y36,IF(ADM!$AH36>ADM!$AX36,ADM!Y36,ADM!AO36)))))","v":0},{"$f":"IF($E36=1,AP36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP36,IF(Inputs!$D$35=3,ADM!Z36,IF(ADM!$AI36>ADM!$AY36,ADM!Z36,ADM!AP36))),IF(Inputs!$D$35=2,ADM!AP36,IF(Inputs!$D$35=3,ADM!Z36,IF(ADM!$AH36>ADM!$AX36,ADM!Z36,ADM!AP36)))))","v":26.062999999999999},{"$f":"IF($E36=1,AQ36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ36,IF(Inputs!$D$35=3,ADM!AA36,IF(ADM!$AI36>ADM!$AY36,ADM!AA36,ADM!AQ36))),IF(Inputs!$D$35=2,ADM!AQ36,IF(Inputs!$D$35=3,ADM!AA36,IF(ADM!$AH36>ADM!$AX36,ADM!AA36,ADM!AQ36)))))","v":0},{"$f":"IF($E36=1,AR36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR36,IF(Inputs!$D$35=3,ADM!AB36,IF(ADM!$AI36>ADM!$AY36,ADM!AB36,ADM!AR36))),IF(Inputs!$D$35=2,ADM!AR36,IF(Inputs!$D$35=3,ADM!AB36,IF(ADM!$AH36>ADM!$AX36,ADM!AB36,ADM!AR36)))))","v":0},{"$f":"IF($E36=1,AS36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS36,IF(Inputs!$D$35=3,ADM!AC36,IF(ADM!$AI36>ADM!$AY36,ADM!AC36,ADM!AS36))),IF(Inputs!$D$35=2,ADM!AS36,IF(Inputs!$D$35=3,ADM!AC36,IF(ADM!$AH36>ADM!$AX36,ADM!AC36,ADM!AS36)))))","v":0},{"$f":"IF($E36=1,AT36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT36,IF(Inputs!$D$35=3,ADM!AD36,IF(ADM!$AI36>ADM!$AY36,ADM!AD36,ADM!AT36))),IF(Inputs!$D$35=2,ADM!AT36,IF(Inputs!$D$35=3,ADM!AD36,IF(ADM!$AH36>ADM!$AX36,ADM!AD36,ADM!AT36)))))","v":0},{"$f":"IF($E36=1,AU36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU36,IF(Inputs!$D$35=3,ADM!AE36,IF(ADM!$AI36>ADM!$AY36,ADM!AE36,ADM!AU36))),IF(Inputs!$D$35=2,ADM!AU36,IF(Inputs!$D$35=3,ADM!AE36,IF(ADM!$AH36>ADM!$AX36,ADM!AE36,ADM!AU36)))))","v":0},{"$f":"IF($E36=1,AV36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV36,IF(Inputs!$D$35=3,ADM!AF36,IF(ADM!$AI36>ADM!$AY36,ADM!AF36,ADM!AV36))),IF(Inputs!$D$35=2,ADM!AV36,IF(Inputs!$D$35=3,ADM!AF36,IF(ADM!$AH36>ADM!$AX36,ADM!AF36,ADM!AV36)))))","v":0},{"$f":"IF($E36=1,AW36,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW36,IF(Inputs!$D$35=3,ADM!AG36,IF(ADM!$AI36>ADM!$AY36,ADM!AG36,ADM!AW36))),IF(Inputs!$D$35=2,ADM!AW36,IF(Inputs!$D$35=3,ADM!AG36,IF(ADM!$AH36>ADM!$AX36,ADM!AG36,ADM!AW36)))))","v":0},26.062999999999999,0,0,0,0,0,0,23.111666666666665,0,0,0,0,0,0,0,23.111666666666665,23.111666666666665,0,0,0,0,0,0,26.062999999999999,0,0,0,0,0,0,0,26.062999999999999,26.062999999999999,0,0,0,0,0,0,20.890999999999998,0,0,0,0,0,0,0,20.890999999999998,20.890999999999998,0,0,0,0,0,0,{"$f":"22.383-0.002","v":22.381},0,0,0,0,0,0,0,22.381,22.381]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},null,{"$f":"IF(AND($E37=1,Inputs!$D$34=1),AK37,IF(AND($E37=1,Inputs!$D$34=2),AJ37,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK37,IF(Inputs!$D$35=3,U37,IF($AI37>$AY37,U37,AK37))),IF(Inputs!$D$35=2,AJ37,IF(Inputs!$D$35=3,T37,IF($AH37>$AX37,T37,AJ37)))))))","v":0},{"$f":"IF($E37=1,AL37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL37,IF(Inputs!$D$35=3,ADM!V37,IF(ADM!$AI37>ADM!$AY37,ADM!V37,ADM!AL37))),IF(Inputs!$D$35=2,ADM!AL37,IF(Inputs!$D$35=3,ADM!V37,IF(ADM!$AH37>ADM!$AX37,ADM!V37,ADM!AL37)))))","v":0},{"$f":"IF($E37=1,AM37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM37,IF(Inputs!$D$35=3,ADM!W37,IF(ADM!$AI37>ADM!$AY37,ADM!W37,ADM!AM37))),IF(Inputs!$D$35=2,ADM!AM37,IF(Inputs!$D$35=3,ADM!W37,IF(ADM!$AH37>ADM!$AX37,ADM!W37,ADM!AM37)))))","v":0},{"$f":"IF($E37=1,AN37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN37,IF(Inputs!$D$35=3,ADM!X37,IF(ADM!$AI37>ADM!$AY37,ADM!X37,ADM!AN37))),IF(Inputs!$D$35=2,ADM!AN37,IF(Inputs!$D$35=3,ADM!X37,IF(ADM!$AH37>ADM!$AX37,ADM!X37,ADM!AN37)))))","v":0},{"$f":"IF($E37=1,AO37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO37,IF(Inputs!$D$35=3,ADM!Y37,IF(ADM!$AI37>ADM!$AY37,ADM!Y37,ADM!AO37))),IF(Inputs!$D$35=2,ADM!AO37,IF(Inputs!$D$35=3,ADM!Y37,IF(ADM!$AH37>ADM!$AX37,ADM!Y37,ADM!AO37)))))","v":0},{"$f":"IF($E37=1,AP37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP37,IF(Inputs!$D$35=3,ADM!Z37,IF(ADM!$AI37>ADM!$AY37,ADM!Z37,ADM!AP37))),IF(Inputs!$D$35=2,ADM!AP37,IF(Inputs!$D$35=3,ADM!Z37,IF(ADM!$AH37>ADM!$AX37,ADM!Z37,ADM!AP37)))))","v":0},{"$f":"IF($E37=1,AQ37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ37,IF(Inputs!$D$35=3,ADM!AA37,IF(ADM!$AI37>ADM!$AY37,ADM!AA37,ADM!AQ37))),IF(Inputs!$D$35=2,ADM!AQ37,IF(Inputs!$D$35=3,ADM!AA37,IF(ADM!$AH37>ADM!$AX37,ADM!AA37,ADM!AQ37)))))","v":21.447000000000003},{"$f":"IF($E37=1,AR37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR37,IF(Inputs!$D$35=3,ADM!AB37,IF(ADM!$AI37>ADM!$AY37,ADM!AB37,ADM!AR37))),IF(Inputs!$D$35=2,ADM!AR37,IF(Inputs!$D$35=3,ADM!AB37,IF(ADM!$AH37>ADM!$AX37,ADM!AB37,ADM!AR37)))))","v":22.713666666666668},{"$f":"IF($E37=1,AS37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS37,IF(Inputs!$D$35=3,ADM!AC37,IF(ADM!$AI37>ADM!$AY37,ADM!AC37,ADM!AS37))),IF(Inputs!$D$35=2,ADM!AS37,IF(Inputs!$D$35=3,ADM!AC37,IF(ADM!$AH37>ADM!$AX37,ADM!AC37,ADM!AS37)))))","v":23.703666666666663},{"$f":"IF($E37=1,AT37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT37,IF(Inputs!$D$35=3,ADM!AD37,IF(ADM!$AI37>ADM!$AY37,ADM!AD37,ADM!AT37))),IF(Inputs!$D$35=2,ADM!AT37,IF(Inputs!$D$35=3,ADM!AD37,IF(ADM!$AH37>ADM!$AX37,ADM!AD37,ADM!AT37)))))","v":0},{"$f":"IF($E37=1,AU37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU37,IF(Inputs!$D$35=3,ADM!AE37,IF(ADM!$AI37>ADM!$AY37,ADM!AE37,ADM!AU37))),IF(Inputs!$D$35=2,ADM!AU37,IF(Inputs!$D$35=3,ADM!AE37,IF(ADM!$AH37>ADM!$AX37,ADM!AE37,ADM!AU37)))))","v":0},{"$f":"IF($E37=1,AV37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV37,IF(Inputs!$D$35=3,ADM!AF37,IF(ADM!$AI37>ADM!$AY37,ADM!AF37,ADM!AV37))),IF(Inputs!$D$35=2,ADM!AV37,IF(Inputs!$D$35=3,ADM!AF37,IF(ADM!$AH37>ADM!$AX37,ADM!AF37,ADM!AV37)))))","v":0},{"$f":"IF($E37=1,AW37,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW37,IF(Inputs!$D$35=3,ADM!AG37,IF(ADM!$AI37>ADM!$AY37,ADM!AG37,ADM!AW37))),IF(Inputs!$D$35=2,ADM!AW37,IF(Inputs!$D$35=3,ADM!AG37,IF(ADM!$AH37>ADM!$AX37,ADM!AG37,ADM!AW37)))))","v":0},67.864333333333335,0,0,0,0,0,0,0,21.447000000000003,22.713666666666668,23.703666666666663,0,0,0,0,67.864333333333335,67.864333333333335,0,0,0,0,0,0,0,20.016999999999999,20.949000000000002,22.08,0,0,0,0,63.045999999999999,63.045999999999999,0,0,0,0,0,0,0,21.742999999999999,25.571000000000002,19.491,0,0,0,0,66.805000000000007,66.805000000000007,0,0,0,0,0,0,0,{"$f":"22.571+0.01","v":22.581000000000003},{"$f":"21.383+0.238","v":21.620999999999999},{"$f":"29.543-0.003","v":29.54},0,0,0,0,73.74199999999999,73.74199999999999]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},null,{"$f":"IF(AND($E38=1,Inputs!$D$34=1),AK38,IF(AND($E38=1,Inputs!$D$34=2),AJ38,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK38,IF(Inputs!$D$35=3,U38,IF($AI38>$AY38,U38,AK38))),IF(Inputs!$D$35=2,AJ38,IF(Inputs!$D$35=3,T38,IF($AH38>$AX38,T38,AJ38)))))))","v":0},{"$f":"IF($E38=1,AL38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL38,IF(Inputs!$D$35=3,ADM!V38,IF(ADM!$AI38>ADM!$AY38,ADM!V38,ADM!AL38))),IF(Inputs!$D$35=2,ADM!AL38,IF(Inputs!$D$35=3,ADM!V38,IF(ADM!$AH38>ADM!$AX38,ADM!V38,ADM!AL38)))))","v":0},{"$f":"IF($E38=1,AM38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM38,IF(Inputs!$D$35=3,ADM!W38,IF(ADM!$AI38>ADM!$AY38,ADM!W38,ADM!AM38))),IF(Inputs!$D$35=2,ADM!AM38,IF(Inputs!$D$35=3,ADM!W38,IF(ADM!$AH38>ADM!$AX38,ADM!W38,ADM!AM38)))))","v":0},{"$f":"IF($E38=1,AN38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN38,IF(Inputs!$D$35=3,ADM!X38,IF(ADM!$AI38>ADM!$AY38,ADM!X38,ADM!AN38))),IF(Inputs!$D$35=2,ADM!AN38,IF(Inputs!$D$35=3,ADM!X38,IF(ADM!$AH38>ADM!$AX38,ADM!X38,ADM!AN38)))))","v":0},{"$f":"IF($E38=1,AO38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO38,IF(Inputs!$D$35=3,ADM!Y38,IF(ADM!$AI38>ADM!$AY38,ADM!Y38,ADM!AO38))),IF(Inputs!$D$35=2,ADM!AO38,IF(Inputs!$D$35=3,ADM!Y38,IF(ADM!$AH38>ADM!$AX38,ADM!Y38,ADM!AO38)))))","v":0},{"$f":"IF($E38=1,AP38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP38,IF(Inputs!$D$35=3,ADM!Z38,IF(ADM!$AI38>ADM!$AY38,ADM!Z38,ADM!AP38))),IF(Inputs!$D$35=2,ADM!AP38,IF(Inputs!$D$35=3,ADM!Z38,IF(ADM!$AH38>ADM!$AX38,ADM!Z38,ADM!AP38)))))","v":0},{"$f":"IF($E38=1,AQ38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ38,IF(Inputs!$D$35=3,ADM!AA38,IF(ADM!$AI38>ADM!$AY38,ADM!AA38,ADM!AQ38))),IF(Inputs!$D$35=2,ADM!AQ38,IF(Inputs!$D$35=3,ADM!AA38,IF(ADM!$AH38>ADM!$AX38,ADM!AA38,ADM!AQ38)))))","v":0},{"$f":"IF($E38=1,AR38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR38,IF(Inputs!$D$35=3,ADM!AB38,IF(ADM!$AI38>ADM!$AY38,ADM!AB38,ADM!AR38))),IF(Inputs!$D$35=2,ADM!AR38,IF(Inputs!$D$35=3,ADM!AB38,IF(ADM!$AH38>ADM!$AX38,ADM!AB38,ADM!AR38)))))","v":0},{"$f":"IF($E38=1,AS38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS38,IF(Inputs!$D$35=3,ADM!AC38,IF(ADM!$AI38>ADM!$AY38,ADM!AC38,ADM!AS38))),IF(Inputs!$D$35=2,ADM!AS38,IF(Inputs!$D$35=3,ADM!AC38,IF(ADM!$AH38>ADM!$AX38,ADM!AC38,ADM!AS38)))))","v":0},{"$f":"IF($E38=1,AT38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT38,IF(Inputs!$D$35=3,ADM!AD38,IF(ADM!$AI38>ADM!$AY38,ADM!AD38,ADM!AT38))),IF(Inputs!$D$35=2,ADM!AT38,IF(Inputs!$D$35=3,ADM!AD38,IF(ADM!$AH38>ADM!$AX38,ADM!AD38,ADM!AT38)))))","v":23.47},{"$f":"IF($E38=1,AU38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU38,IF(Inputs!$D$35=3,ADM!AE38,IF(ADM!$AI38>ADM!$AY38,ADM!AE38,ADM!AU38))),IF(Inputs!$D$35=2,ADM!AU38,IF(Inputs!$D$35=3,ADM!AE38,IF(ADM!$AH38>ADM!$AX38,ADM!AE38,ADM!AU38)))))","v":25.286999999999995},{"$f":"IF($E38=1,AV38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV38,IF(Inputs!$D$35=3,ADM!AF38,IF(ADM!$AI38>ADM!$AY38,ADM!AF38,ADM!AV38))),IF(Inputs!$D$35=2,ADM!AV38,IF(Inputs!$D$35=3,ADM!AF38,IF(ADM!$AH38>ADM!$AX38,ADM!AF38,ADM!AV38)))))","v":20.633333333333333},{"$f":"IF($E38=1,AW38,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW38,IF(Inputs!$D$35=3,ADM!AG38,IF(ADM!$AI38>ADM!$AY38,ADM!AG38,ADM!AW38))),IF(Inputs!$D$35=2,ADM!AW38,IF(Inputs!$D$35=3,ADM!AG38,IF(ADM!$AH38>ADM!$AX38,ADM!AG38,ADM!AW38)))))","v":24.227666666666664},93.617999999999995,0,0,0,0,0,0,0,0,0,0,23.47,25.286999999999995,20.633333333333333,24.227666666666664,93.617999999999995,93.617999999999995,0,0,0,0,0,0,0,0,0,0,19.669,32.542999999999999,17.736999999999998,21.216999999999999,91.165999999999997,91.165999999999997,0,0,0,0,0,0,0,0,0,0,29.88,20.68,20.033999999999999,22.109000000000002,92.703000000000003,92.703000000000003,0,0,0,0,0,0,0,0,0,0,{"$f":"20.863-0.002","v":20.861000000000001},{"$f":"22.737-0.099","v":22.637999999999998},{"$f":"24.034+0.095","v":24.128999999999998},{"$f":"29.36-0.003","v":29.356999999999999},96.984999999999985,96.984999999999985]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},null,{"$f":"IF(AND($E39=1,Inputs!$D$34=1),AK39,IF(AND($E39=1,Inputs!$D$34=2),AJ39,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK39,IF(Inputs!$D$35=3,U39,IF($AI39>$AY39,U39,AK39))),IF(Inputs!$D$35=2,AJ39,IF(Inputs!$D$35=3,T39,IF($AH39>$AX39,T39,AJ39)))))))","v":6},{"$f":"IF($E39=1,AL39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL39,IF(Inputs!$D$35=3,ADM!V39,IF(ADM!$AI39>ADM!$AY39,ADM!V39,ADM!AL39))),IF(Inputs!$D$35=2,ADM!AL39,IF(Inputs!$D$35=3,ADM!V39,IF(ADM!$AH39>ADM!$AX39,ADM!V39,ADM!AL39)))))","v":6},{"$f":"IF($E39=1,AM39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM39,IF(Inputs!$D$35=3,ADM!W39,IF(ADM!$AI39>ADM!$AY39,ADM!W39,ADM!AM39))),IF(Inputs!$D$35=2,ADM!AM39,IF(Inputs!$D$35=3,ADM!W39,IF(ADM!$AH39>ADM!$AX39,ADM!W39,ADM!AM39)))))","v":6},{"$f":"IF($E39=1,AN39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN39,IF(Inputs!$D$35=3,ADM!X39,IF(ADM!$AI39>ADM!$AY39,ADM!X39,ADM!AN39))),IF(Inputs!$D$35=2,ADM!AN39,IF(Inputs!$D$35=3,ADM!X39,IF(ADM!$AH39>ADM!$AX39,ADM!X39,ADM!AN39)))))","v":6.4169999999999998},{"$f":"IF($E39=1,AO39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO39,IF(Inputs!$D$35=3,ADM!Y39,IF(ADM!$AI39>ADM!$AY39,ADM!Y39,ADM!AO39))),IF(Inputs!$D$35=2,ADM!AO39,IF(Inputs!$D$35=3,ADM!Y39,IF(ADM!$AH39>ADM!$AX39,ADM!Y39,ADM!AO39)))))","v":5},{"$f":"IF($E39=1,AP39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP39,IF(Inputs!$D$35=3,ADM!Z39,IF(ADM!$AI39>ADM!$AY39,ADM!Z39,ADM!AP39))),IF(Inputs!$D$35=2,ADM!AP39,IF(Inputs!$D$35=3,ADM!Z39,IF(ADM!$AH39>ADM!$AX39,ADM!Z39,ADM!AP39)))))","v":6},{"$f":"IF($E39=1,AQ39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ39,IF(Inputs!$D$35=3,ADM!AA39,IF(ADM!$AI39>ADM!$AY39,ADM!AA39,ADM!AQ39))),IF(Inputs!$D$35=2,ADM!AQ39,IF(Inputs!$D$35=3,ADM!AA39,IF(ADM!$AH39>ADM!$AX39,ADM!AA39,ADM!AQ39)))))","v":4},{"$f":"IF($E39=1,AR39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR39,IF(Inputs!$D$35=3,ADM!AB39,IF(ADM!$AI39>ADM!$AY39,ADM!AB39,ADM!AR39))),IF(Inputs!$D$35=2,ADM!AR39,IF(Inputs!$D$35=3,ADM!AB39,IF(ADM!$AH39>ADM!$AX39,ADM!AB39,ADM!AR39)))))","v":0},{"$f":"IF($E39=1,AS39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS39,IF(Inputs!$D$35=3,ADM!AC39,IF(ADM!$AI39>ADM!$AY39,ADM!AC39,ADM!AS39))),IF(Inputs!$D$35=2,ADM!AS39,IF(Inputs!$D$35=3,ADM!AC39,IF(ADM!$AH39>ADM!$AX39,ADM!AC39,ADM!AS39)))))","v":0},{"$f":"IF($E39=1,AT39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT39,IF(Inputs!$D$35=3,ADM!AD39,IF(ADM!$AI39>ADM!$AY39,ADM!AD39,ADM!AT39))),IF(Inputs!$D$35=2,ADM!AT39,IF(Inputs!$D$35=3,ADM!AD39,IF(ADM!$AH39>ADM!$AX39,ADM!AD39,ADM!AT39)))))","v":0},{"$f":"IF($E39=1,AU39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU39,IF(Inputs!$D$35=3,ADM!AE39,IF(ADM!$AI39>ADM!$AY39,ADM!AE39,ADM!AU39))),IF(Inputs!$D$35=2,ADM!AU39,IF(Inputs!$D$35=3,ADM!AE39,IF(ADM!$AH39>ADM!$AX39,ADM!AE39,ADM!AU39)))))","v":0},{"$f":"IF($E39=1,AV39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV39,IF(Inputs!$D$35=3,ADM!AF39,IF(ADM!$AI39>ADM!$AY39,ADM!AF39,ADM!AV39))),IF(Inputs!$D$35=2,ADM!AV39,IF(Inputs!$D$35=3,ADM!AF39,IF(ADM!$AH39>ADM!$AX39,ADM!AF39,ADM!AV39)))))","v":0},{"$f":"IF($E39=1,AW39,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW39,IF(Inputs!$D$35=3,ADM!AG39,IF(ADM!$AI39>ADM!$AY39,ADM!AG39,ADM!AW39))),IF(Inputs!$D$35=2,ADM!AW39,IF(Inputs!$D$35=3,ADM!AG39,IF(ADM!$AH39>ADM!$AX39,ADM!AG39,ADM!AW39)))))","v":0},39.417000000000002,3.0323333333333333,6.0646666666666667,6.5979999999999999,5.333333333333333,4.3353333333333337,4.9313333333333338,6.333333333333333,4.5466666666666669,0,0,0,0,0,0,35.110333333333337,38.14266666666667,3,6,6,6,6.4169999999999998,5,6,4,0,0,0,0,0,0,36.417000000000002,39.417000000000002,3.097,6.194,5,8,2.589,4,4,8.64,0,0,0,0,0,0,35.326000000000001,38.423000000000002,3,6,8.7940000000000005,2,4,5.7939999999999996,9,1,0,0,0,0,0,0,33.588000000000001,36.588000000000001]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},null,{"$f":"IF(AND($E40=1,Inputs!$D$34=1),AK40,IF(AND($E40=1,Inputs!$D$34=2),AJ40,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK40,IF(Inputs!$D$35=3,U40,IF($AI40>$AY40,U40,AK40))),IF(Inputs!$D$35=2,AJ40,IF(Inputs!$D$35=3,T40,IF($AH40>$AX40,T40,AJ40)))))))","v":46.31066666666667},{"$f":"IF($E40=1,AL40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL40,IF(Inputs!$D$35=3,ADM!V40,IF(ADM!$AI40>ADM!$AY40,ADM!V40,ADM!AL40))),IF(Inputs!$D$35=2,ADM!AL40,IF(Inputs!$D$35=3,ADM!V40,IF(ADM!$AH40>ADM!$AX40,ADM!V40,ADM!AL40)))))","v":42.658666666666669},{"$f":"IF($E40=1,AM40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM40,IF(Inputs!$D$35=3,ADM!W40,IF(ADM!$AI40>ADM!$AY40,ADM!W40,ADM!AM40))),IF(Inputs!$D$35=2,ADM!AM40,IF(Inputs!$D$35=3,ADM!W40,IF(ADM!$AH40>ADM!$AX40,ADM!W40,ADM!AM40)))))","v":36.556333333333335},{"$f":"IF($E40=1,AN40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN40,IF(Inputs!$D$35=3,ADM!X40,IF(ADM!$AI40>ADM!$AY40,ADM!X40,ADM!AN40))),IF(Inputs!$D$35=2,ADM!AN40,IF(Inputs!$D$35=3,ADM!X40,IF(ADM!$AH40>ADM!$AX40,ADM!X40,ADM!AN40)))))","v":36.429333333333332},{"$f":"IF($E40=1,AO40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO40,IF(Inputs!$D$35=3,ADM!Y40,IF(ADM!$AI40>ADM!$AY40,ADM!Y40,ADM!AO40))),IF(Inputs!$D$35=2,ADM!AO40,IF(Inputs!$D$35=3,ADM!Y40,IF(ADM!$AH40>ADM!$AX40,ADM!Y40,ADM!AO40)))))","v":39.907000000000004},{"$f":"IF($E40=1,AP40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP40,IF(Inputs!$D$35=3,ADM!Z40,IF(ADM!$AI40>ADM!$AY40,ADM!Z40,ADM!AP40))),IF(Inputs!$D$35=2,ADM!AP40,IF(Inputs!$D$35=3,ADM!Z40,IF(ADM!$AH40>ADM!$AX40,ADM!Z40,ADM!AP40)))))","v":39.654666666666664},{"$f":"IF($E40=1,AQ40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ40,IF(Inputs!$D$35=3,ADM!AA40,IF(ADM!$AI40>ADM!$AY40,ADM!AA40,ADM!AQ40))),IF(Inputs!$D$35=2,ADM!AQ40,IF(Inputs!$D$35=3,ADM!AA40,IF(ADM!$AH40>ADM!$AX40,ADM!AA40,ADM!AQ40)))))","v":40.875333333333337},{"$f":"IF($E40=1,AR40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR40,IF(Inputs!$D$35=3,ADM!AB40,IF(ADM!$AI40>ADM!$AY40,ADM!AB40,ADM!AR40))),IF(Inputs!$D$35=2,ADM!AR40,IF(Inputs!$D$35=3,ADM!AB40,IF(ADM!$AH40>ADM!$AX40,ADM!AB40,ADM!AR40)))))","v":0},{"$f":"IF($E40=1,AS40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS40,IF(Inputs!$D$35=3,ADM!AC40,IF(ADM!$AI40>ADM!$AY40,ADM!AC40,ADM!AS40))),IF(Inputs!$D$35=2,ADM!AS40,IF(Inputs!$D$35=3,ADM!AC40,IF(ADM!$AH40>ADM!$AX40,ADM!AC40,ADM!AS40)))))","v":0},{"$f":"IF($E40=1,AT40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT40,IF(Inputs!$D$35=3,ADM!AD40,IF(ADM!$AI40>ADM!$AY40,ADM!AD40,ADM!AT40))),IF(Inputs!$D$35=2,ADM!AT40,IF(Inputs!$D$35=3,ADM!AD40,IF(ADM!$AH40>ADM!$AX40,ADM!AD40,ADM!AT40)))))","v":0},{"$f":"IF($E40=1,AU40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU40,IF(Inputs!$D$35=3,ADM!AE40,IF(ADM!$AI40>ADM!$AY40,ADM!AE40,ADM!AU40))),IF(Inputs!$D$35=2,ADM!AU40,IF(Inputs!$D$35=3,ADM!AE40,IF(ADM!$AH40>ADM!$AX40,ADM!AE40,ADM!AU40)))))","v":0},{"$f":"IF($E40=1,AV40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV40,IF(Inputs!$D$35=3,ADM!AF40,IF(ADM!$AI40>ADM!$AY40,ADM!AF40,ADM!AV40))),IF(Inputs!$D$35=2,ADM!AV40,IF(Inputs!$D$35=3,ADM!AF40,IF(ADM!$AH40>ADM!$AX40,ADM!AF40,ADM!AV40)))))","v":0},{"$f":"IF($E40=1,AW40,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW40,IF(Inputs!$D$35=3,ADM!AG40,IF(ADM!$AI40>ADM!$AY40,ADM!AG40,ADM!AW40))),IF(Inputs!$D$35=2,ADM!AW40,IF(Inputs!$D$35=3,ADM!AG40,IF(ADM!$AH40>ADM!$AX40,ADM!AG40,ADM!AW40)))))","v":0},282.392,23.155333333333335,46.31066666666667,42.658666666666669,36.556333333333335,36.429333333333332,39.907000000000004,39.654666666666664,40.875333333333337,0,0,0,0,0,0,259.23666666666668,282.392,20.811499999999999,41.622999999999998,48.530999999999999,40.936999999999998,26.736999999999998,38.610999999999997,36.234000000000002,37.485999999999997,0,0,0,0,0,0,249.34749999999997,270.15899999999999,25.983000000000001,51.966000000000001,46.125,33.622999999999998,39.479999999999997,39.972999999999999,39.651000000000003,43.466000000000001,0,0,0,0,0,0,268.30099999999999,294.28399999999999,22.671500000000002,45.343000000000004,33.32,35.109000000000002,43.070999999999998,{"$f":"42.137-1","v":41.137},43.079000000000001,41.673999999999999,0,0,0,0,0,0,260.06150000000002,282.733]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},null,{"$f":"IF(AND($E41=1,Inputs!$D$34=1),AK41,IF(AND($E41=1,Inputs!$D$34=2),AJ41,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK41,IF(Inputs!$D$35=3,U41,IF($AI41>$AY41,U41,AK41))),IF(Inputs!$D$35=2,AJ41,IF(Inputs!$D$35=3,T41,IF($AH41>$AX41,T41,AJ41)))))))","v":73.36},{"$f":"IF($E41=1,AL41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL41,IF(Inputs!$D$35=3,ADM!V41,IF(ADM!$AI41>ADM!$AY41,ADM!V41,ADM!AL41))),IF(Inputs!$D$35=2,ADM!AL41,IF(Inputs!$D$35=3,ADM!V41,IF(ADM!$AH41>ADM!$AX41,ADM!V41,ADM!AL41)))))","v":61.725999999999999},{"$f":"IF($E41=1,AM41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM41,IF(Inputs!$D$35=3,ADM!W41,IF(ADM!$AI41>ADM!$AY41,ADM!W41,ADM!AM41))),IF(Inputs!$D$35=2,ADM!AM41,IF(Inputs!$D$35=3,ADM!W41,IF(ADM!$AH41>ADM!$AX41,ADM!W41,ADM!AM41)))))","v":61.982999999999997},{"$f":"IF($E41=1,AN41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN41,IF(Inputs!$D$35=3,ADM!X41,IF(ADM!$AI41>ADM!$AY41,ADM!X41,ADM!AN41))),IF(Inputs!$D$35=2,ADM!AN41,IF(Inputs!$D$35=3,ADM!X41,IF(ADM!$AH41>ADM!$AX41,ADM!X41,ADM!AN41)))))","v":59.863},{"$f":"IF($E41=1,AO41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO41,IF(Inputs!$D$35=3,ADM!Y41,IF(ADM!$AI41>ADM!$AY41,ADM!Y41,ADM!AO41))),IF(Inputs!$D$35=2,ADM!AO41,IF(Inputs!$D$35=3,ADM!Y41,IF(ADM!$AH41>ADM!$AX41,ADM!Y41,ADM!AO41)))))","v":58.582999999999998},{"$f":"IF($E41=1,AP41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP41,IF(Inputs!$D$35=3,ADM!Z41,IF(ADM!$AI41>ADM!$AY41,ADM!Z41,ADM!AP41))),IF(Inputs!$D$35=2,ADM!AP41,IF(Inputs!$D$35=3,ADM!Z41,IF(ADM!$AH41>ADM!$AX41,ADM!Z41,ADM!AP41)))))","v":47.954000000000001},{"$f":"IF($E41=1,AQ41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ41,IF(Inputs!$D$35=3,ADM!AA41,IF(ADM!$AI41>ADM!$AY41,ADM!AA41,ADM!AQ41))),IF(Inputs!$D$35=2,ADM!AQ41,IF(Inputs!$D$35=3,ADM!AA41,IF(ADM!$AH41>ADM!$AX41,ADM!AA41,ADM!AQ41)))))","v":51.829000000000001},{"$f":"IF($E41=1,AR41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR41,IF(Inputs!$D$35=3,ADM!AB41,IF(ADM!$AI41>ADM!$AY41,ADM!AB41,ADM!AR41))),IF(Inputs!$D$35=2,ADM!AR41,IF(Inputs!$D$35=3,ADM!AB41,IF(ADM!$AH41>ADM!$AX41,ADM!AB41,ADM!AR41)))))","v":0},{"$f":"IF($E41=1,AS41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS41,IF(Inputs!$D$35=3,ADM!AC41,IF(ADM!$AI41>ADM!$AY41,ADM!AC41,ADM!AS41))),IF(Inputs!$D$35=2,ADM!AS41,IF(Inputs!$D$35=3,ADM!AC41,IF(ADM!$AH41>ADM!$AX41,ADM!AC41,ADM!AS41)))))","v":0},{"$f":"IF($E41=1,AT41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT41,IF(Inputs!$D$35=3,ADM!AD41,IF(ADM!$AI41>ADM!$AY41,ADM!AD41,ADM!AT41))),IF(Inputs!$D$35=2,ADM!AT41,IF(Inputs!$D$35=3,ADM!AD41,IF(ADM!$AH41>ADM!$AX41,ADM!AD41,ADM!AT41)))))","v":0},{"$f":"IF($E41=1,AU41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU41,IF(Inputs!$D$35=3,ADM!AE41,IF(ADM!$AI41>ADM!$AY41,ADM!AE41,ADM!AU41))),IF(Inputs!$D$35=2,ADM!AU41,IF(Inputs!$D$35=3,ADM!AE41,IF(ADM!$AH41>ADM!$AX41,ADM!AE41,ADM!AU41)))))","v":0},{"$f":"IF($E41=1,AV41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV41,IF(Inputs!$D$35=3,ADM!AF41,IF(ADM!$AI41>ADM!$AY41,ADM!AF41,ADM!AV41))),IF(Inputs!$D$35=2,ADM!AV41,IF(Inputs!$D$35=3,ADM!AF41,IF(ADM!$AH41>ADM!$AX41,ADM!AF41,ADM!AV41)))))","v":0},{"$f":"IF($E41=1,AW41,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW41,IF(Inputs!$D$35=3,ADM!AG41,IF(ADM!$AI41>ADM!$AY41,ADM!AG41,ADM!AW41))),IF(Inputs!$D$35=2,ADM!AW41,IF(Inputs!$D$35=3,ADM!AG41,IF(ADM!$AH41>ADM!$AX41,ADM!AG41,ADM!AW41)))))","v":0},415.298,36.611499999999999,73.222999999999999,61.636333333333333,59.222666666666669,60.512999999999998,55.606999999999999,48.677,49.93333333333333,0,0,0,0,0,0,372.20083333333332,408.81233333333336,36.68,73.36,61.725999999999999,61.982999999999997,59.863,58.582999999999998,47.954000000000001,51.829000000000001,0,0,0,0,0,0,378.61799999999999,415.298,36.331499999999998,72.662999999999997,62.473999999999997,58.554000000000002,64.497,55.311999999999998,49.88,47.08,0,0,0,0,0,0,374.12849999999997,410.46,36.823,{"$f":"75.646-2","v":73.646000000000001},{"$f":"62.709-2","v":60.709000000000003},{"$f":"61.834-4.703","v":57.131},57.179000000000002,{"$f":"54.926-2","v":52.926000000000002},{"$f":"49.197-1","v":48.197000000000003},50.890999999999998,0,0,0,0,0,0,363.85599999999999,400.67900000000003]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},null,{"$f":"IF(AND($E42=1,Inputs!$D$34=1),AK42,IF(AND($E42=1,Inputs!$D$34=2),AJ42,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK42,IF(Inputs!$D$35=3,U42,IF($AI42>$AY42,U42,AK42))),IF(Inputs!$D$35=2,AJ42,IF(Inputs!$D$35=3,T42,IF($AH42>$AX42,T42,AJ42)))))))","v":5},{"$f":"IF($E42=1,AL42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL42,IF(Inputs!$D$35=3,ADM!V42,IF(ADM!$AI42>ADM!$AY42,ADM!V42,ADM!AL42))),IF(Inputs!$D$35=2,ADM!AL42,IF(Inputs!$D$35=3,ADM!V42,IF(ADM!$AH42>ADM!$AX42,ADM!V42,ADM!AL42)))))","v":3.3370000000000002},{"$f":"IF($E42=1,AM42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM42,IF(Inputs!$D$35=3,ADM!W42,IF(ADM!$AI42>ADM!$AY42,ADM!W42,ADM!AM42))),IF(Inputs!$D$35=2,ADM!AM42,IF(Inputs!$D$35=3,ADM!W42,IF(ADM!$AH42>ADM!$AX42,ADM!W42,ADM!AM42)))))","v":4.5090000000000003},{"$f":"IF($E42=1,AN42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN42,IF(Inputs!$D$35=3,ADM!X42,IF(ADM!$AI42>ADM!$AY42,ADM!X42,ADM!AN42))),IF(Inputs!$D$35=2,ADM!AN42,IF(Inputs!$D$35=3,ADM!X42,IF(ADM!$AH42>ADM!$AX42,ADM!X42,ADM!AN42)))))","v":3},{"$f":"IF($E42=1,AO42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO42,IF(Inputs!$D$35=3,ADM!Y42,IF(ADM!$AI42>ADM!$AY42,ADM!Y42,ADM!AO42))),IF(Inputs!$D$35=2,ADM!AO42,IF(Inputs!$D$35=3,ADM!Y42,IF(ADM!$AH42>ADM!$AX42,ADM!Y42,ADM!AO42)))))","v":3.5089999999999999},{"$f":"IF($E42=1,AP42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP42,IF(Inputs!$D$35=3,ADM!Z42,IF(ADM!$AI42>ADM!$AY42,ADM!Z42,ADM!AP42))),IF(Inputs!$D$35=2,ADM!AP42,IF(Inputs!$D$35=3,ADM!Z42,IF(ADM!$AH42>ADM!$AX42,ADM!Z42,ADM!AP42)))))","v":4},{"$f":"IF($E42=1,AQ42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ42,IF(Inputs!$D$35=3,ADM!AA42,IF(ADM!$AI42>ADM!$AY42,ADM!AA42,ADM!AQ42))),IF(Inputs!$D$35=2,ADM!AQ42,IF(Inputs!$D$35=3,ADM!AA42,IF(ADM!$AH42>ADM!$AX42,ADM!AA42,ADM!AQ42)))))","v":4.5090000000000003},{"$f":"IF($E42=1,AR42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR42,IF(Inputs!$D$35=3,ADM!AB42,IF(ADM!$AI42>ADM!$AY42,ADM!AB42,ADM!AR42))),IF(Inputs!$D$35=2,ADM!AR42,IF(Inputs!$D$35=3,ADM!AB42,IF(ADM!$AH42>ADM!$AX42,ADM!AB42,ADM!AR42)))))","v":0},{"$f":"IF($E42=1,AS42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS42,IF(Inputs!$D$35=3,ADM!AC42,IF(ADM!$AI42>ADM!$AY42,ADM!AC42,ADM!AS42))),IF(Inputs!$D$35=2,ADM!AS42,IF(Inputs!$D$35=3,ADM!AC42,IF(ADM!$AH42>ADM!$AX42,ADM!AC42,ADM!AS42)))))","v":2.5089999999999999},{"$f":"IF($E42=1,AT42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT42,IF(Inputs!$D$35=3,ADM!AD42,IF(ADM!$AI42>ADM!$AY42,ADM!AD42,ADM!AT42))),IF(Inputs!$D$35=2,ADM!AT42,IF(Inputs!$D$35=3,ADM!AD42,IF(ADM!$AH42>ADM!$AX42,ADM!AD42,ADM!AT42)))))","v":0},{"$f":"IF($E42=1,AU42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU42,IF(Inputs!$D$35=3,ADM!AE42,IF(ADM!$AI42>ADM!$AY42,ADM!AE42,ADM!AU42))),IF(Inputs!$D$35=2,ADM!AU42,IF(Inputs!$D$35=3,ADM!AE42,IF(ADM!$AH42>ADM!$AX42,ADM!AE42,ADM!AU42)))))","v":0},{"$f":"IF($E42=1,AV42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV42,IF(Inputs!$D$35=3,ADM!AF42,IF(ADM!$AI42>ADM!$AY42,ADM!AF42,ADM!AV42))),IF(Inputs!$D$35=2,ADM!AV42,IF(Inputs!$D$35=3,ADM!AF42,IF(ADM!$AH42>ADM!$AX42,ADM!AF42,ADM!AV42)))))","v":0},{"$f":"IF($E42=1,AW42,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW42,IF(Inputs!$D$35=3,ADM!AG42,IF(ADM!$AI42>ADM!$AY42,ADM!AG42,ADM!AW42))),IF(Inputs!$D$35=2,ADM!AW42,IF(Inputs!$D$35=3,ADM!AG42,IF(ADM!$AH42>ADM!$AX42,ADM!AG42,ADM!AW42)))))","v":0},30.373000000000001,2.0705,4.141,4.0913333333333339,3.5030000000000001,3.3333333333333335,3.8363333333333336,3,2.5030000000000001,0.66666666666666663,0.83633333333333326,0,0,0,0,23.840500000000002,25.911000000000001,2.5,5,3.3370000000000002,4.5090000000000003,3,3.5089999999999999,4,4.5090000000000003,0,2.5089999999999999,0,0,0,0,27.873000000000001,30.373000000000001,2,4,4,3,3,4,4,1,2,0,0,0,0,0,23,25,1.7115,3.423,4.9370000000000003,3,4,4,1,2,0,0,0,0,0,0,20.648500000000002,22.36]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},null,{"$f":"IF(AND($E43=1,Inputs!$D$34=1),AK43,IF(AND($E43=1,Inputs!$D$34=2),AJ43,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK43,IF(Inputs!$D$35=3,U43,IF($AI43>$AY43,U43,AK43))),IF(Inputs!$D$35=2,AJ43,IF(Inputs!$D$35=3,T43,IF($AH43>$AX43,T43,AJ43)))))))","v":69.708333333333329},{"$f":"IF($E43=1,AL43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL43,IF(Inputs!$D$35=3,ADM!V43,IF(ADM!$AI43>ADM!$AY43,ADM!V43,ADM!AL43))),IF(Inputs!$D$35=2,ADM!AL43,IF(Inputs!$D$35=3,ADM!V43,IF(ADM!$AH43>ADM!$AX43,ADM!V43,ADM!AL43)))))","v":40.500999999999998},{"$f":"IF($E43=1,AM43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM43,IF(Inputs!$D$35=3,ADM!W43,IF(ADM!$AI43>ADM!$AY43,ADM!W43,ADM!AM43))),IF(Inputs!$D$35=2,ADM!AM43,IF(Inputs!$D$35=3,ADM!W43,IF(ADM!$AH43>ADM!$AX43,ADM!W43,ADM!AM43)))))","v":39.352333333333341},{"$f":"IF($E43=1,AN43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN43,IF(Inputs!$D$35=3,ADM!X43,IF(ADM!$AI43>ADM!$AY43,ADM!X43,ADM!AN43))),IF(Inputs!$D$35=2,ADM!AN43,IF(Inputs!$D$35=3,ADM!X43,IF(ADM!$AH43>ADM!$AX43,ADM!X43,ADM!AN43)))))","v":36.611333333333334},{"$f":"IF($E43=1,AO43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO43,IF(Inputs!$D$35=3,ADM!Y43,IF(ADM!$AI43>ADM!$AY43,ADM!Y43,ADM!AO43))),IF(Inputs!$D$35=2,ADM!AO43,IF(Inputs!$D$35=3,ADM!Y43,IF(ADM!$AH43>ADM!$AX43,ADM!Y43,ADM!AO43)))))","v":35.836000000000006},{"$f":"IF($E43=1,AP43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP43,IF(Inputs!$D$35=3,ADM!Z43,IF(ADM!$AI43>ADM!$AY43,ADM!Z43,ADM!AP43))),IF(Inputs!$D$35=2,ADM!AP43,IF(Inputs!$D$35=3,ADM!Z43,IF(ADM!$AH43>ADM!$AX43,ADM!Z43,ADM!AP43)))))","v":39.918999999999997},{"$f":"IF($E43=1,AQ43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ43,IF(Inputs!$D$35=3,ADM!AA43,IF(ADM!$AI43>ADM!$AY43,ADM!AA43,ADM!AQ43))),IF(Inputs!$D$35=2,ADM!AQ43,IF(Inputs!$D$35=3,ADM!AA43,IF(ADM!$AH43>ADM!$AX43,ADM!AA43,ADM!AQ43)))))","v":42.259333333333331},{"$f":"IF($E43=1,AR43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR43,IF(Inputs!$D$35=3,ADM!AB43,IF(ADM!$AI43>ADM!$AY43,ADM!AB43,ADM!AR43))),IF(Inputs!$D$35=2,ADM!AR43,IF(Inputs!$D$35=3,ADM!AB43,IF(ADM!$AH43>ADM!$AX43,ADM!AB43,ADM!AR43)))))","v":0},{"$f":"IF($E43=1,AS43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS43,IF(Inputs!$D$35=3,ADM!AC43,IF(ADM!$AI43>ADM!$AY43,ADM!AC43,ADM!AS43))),IF(Inputs!$D$35=2,ADM!AS43,IF(Inputs!$D$35=3,ADM!AC43,IF(ADM!$AH43>ADM!$AX43,ADM!AC43,ADM!AS43)))))","v":0},{"$f":"IF($E43=1,AT43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT43,IF(Inputs!$D$35=3,ADM!AD43,IF(ADM!$AI43>ADM!$AY43,ADM!AD43,ADM!AT43))),IF(Inputs!$D$35=2,ADM!AT43,IF(Inputs!$D$35=3,ADM!AD43,IF(ADM!$AH43>ADM!$AX43,ADM!AD43,ADM!AT43)))))","v":0},{"$f":"IF($E43=1,AU43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU43,IF(Inputs!$D$35=3,ADM!AE43,IF(ADM!$AI43>ADM!$AY43,ADM!AE43,ADM!AU43))),IF(Inputs!$D$35=2,ADM!AU43,IF(Inputs!$D$35=3,ADM!AE43,IF(ADM!$AH43>ADM!$AX43,ADM!AE43,ADM!AU43)))))","v":0},{"$f":"IF($E43=1,AV43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV43,IF(Inputs!$D$35=3,ADM!AF43,IF(ADM!$AI43>ADM!$AY43,ADM!AF43,ADM!AV43))),IF(Inputs!$D$35=2,ADM!AV43,IF(Inputs!$D$35=3,ADM!AF43,IF(ADM!$AH43>ADM!$AX43,ADM!AF43,ADM!AV43)))))","v":0},{"$f":"IF($E43=1,AW43,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW43,IF(Inputs!$D$35=3,ADM!AG43,IF(ADM!$AI43>ADM!$AY43,ADM!AG43,ADM!AW43))),IF(Inputs!$D$35=2,ADM!AW43,IF(Inputs!$D$35=3,ADM!AG43,IF(ADM!$AH43>ADM!$AX43,ADM!AG43,ADM!AW43)))))","v":0},304.1873333333333,34.854166666666664,69.708333333333329,40.500999999999998,39.352333333333341,36.611333333333334,35.836000000000006,39.918999999999997,42.259333333333331,0,0,0,0,0,0,269.33316666666667,304.1873333333333,35.457000000000001,70.914000000000001,41.417000000000002,34.165999999999997,34.930999999999997,27.331,35.411000000000001,33.44,0,0,0,0,0,0,242.15299999999999,277.61,33.785499999999999,67.570999999999998,41.216999999999999,42.52,32.994,40.073999999999998,36.765999999999998,46.531999999999996,0,0,0,0,0,0,273.88850000000002,307.67399999999998,35.32,{"$f":"72.64-2","v":70.64},{"$f":"41.869-3","v":38.869},{"$f":"43.371-2","v":41.371000000000002},{"$f":"43.909-2","v":41.908999999999999},{"$f":"42.103-2","v":40.103000000000002},{"$f":"49.58-2","v":47.58},46.805999999999997,0,0,0,0,0,0,291.95799999999997,327.27799999999996]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},null,{"$f":"IF(AND($E44=1,Inputs!$D$34=1),AK44,IF(AND($E44=1,Inputs!$D$34=2),AJ44,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK44,IF(Inputs!$D$35=3,U44,IF($AI44>$AY44,U44,AK44))),IF(Inputs!$D$35=2,AJ44,IF(Inputs!$D$35=3,T44,IF($AH44>$AX44,T44,AJ44)))))))","v":62.405999999999999},{"$f":"IF($E44=1,AL44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL44,IF(Inputs!$D$35=3,ADM!V44,IF(ADM!$AI44>ADM!$AY44,ADM!V44,ADM!AL44))),IF(Inputs!$D$35=2,ADM!AL44,IF(Inputs!$D$35=3,ADM!V44,IF(ADM!$AH44>ADM!$AX44,ADM!V44,ADM!AL44)))))","v":59.576999999999998},{"$f":"IF($E44=1,AM44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM44,IF(Inputs!$D$35=3,ADM!W44,IF(ADM!$AI44>ADM!$AY44,ADM!W44,ADM!AM44))),IF(Inputs!$D$35=2,ADM!AM44,IF(Inputs!$D$35=3,ADM!W44,IF(ADM!$AH44>ADM!$AX44,ADM!W44,ADM!AM44)))))","v":52.686},{"$f":"IF($E44=1,AN44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN44,IF(Inputs!$D$35=3,ADM!X44,IF(ADM!$AI44>ADM!$AY44,ADM!X44,ADM!AN44))),IF(Inputs!$D$35=2,ADM!AN44,IF(Inputs!$D$35=3,ADM!X44,IF(ADM!$AH44>ADM!$AX44,ADM!X44,ADM!AN44)))))","v":63.908999999999999},{"$f":"IF($E44=1,AO44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO44,IF(Inputs!$D$35=3,ADM!Y44,IF(ADM!$AI44>ADM!$AY44,ADM!Y44,ADM!AO44))),IF(Inputs!$D$35=2,ADM!AO44,IF(Inputs!$D$35=3,ADM!Y44,IF(ADM!$AH44>ADM!$AX44,ADM!Y44,ADM!AO44)))))","v":55.566000000000003},{"$f":"IF($E44=1,AP44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP44,IF(Inputs!$D$35=3,ADM!Z44,IF(ADM!$AI44>ADM!$AY44,ADM!Z44,ADM!AP44))),IF(Inputs!$D$35=2,ADM!AP44,IF(Inputs!$D$35=3,ADM!Z44,IF(ADM!$AH44>ADM!$AX44,ADM!Z44,ADM!AP44)))))","v":46.886000000000003},{"$f":"IF($E44=1,AQ44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ44,IF(Inputs!$D$35=3,ADM!AA44,IF(ADM!$AI44>ADM!$AY44,ADM!AA44,ADM!AQ44))),IF(Inputs!$D$35=2,ADM!AQ44,IF(Inputs!$D$35=3,ADM!AA44,IF(ADM!$AH44>ADM!$AX44,ADM!AA44,ADM!AQ44)))))","v":46.48},{"$f":"IF($E44=1,AR44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR44,IF(Inputs!$D$35=3,ADM!AB44,IF(ADM!$AI44>ADM!$AY44,ADM!AB44,ADM!AR44))),IF(Inputs!$D$35=2,ADM!AR44,IF(Inputs!$D$35=3,ADM!AB44,IF(ADM!$AH44>ADM!$AX44,ADM!AB44,ADM!AR44)))))","v":0},{"$f":"IF($E44=1,AS44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS44,IF(Inputs!$D$35=3,ADM!AC44,IF(ADM!$AI44>ADM!$AY44,ADM!AC44,ADM!AS44))),IF(Inputs!$D$35=2,ADM!AS44,IF(Inputs!$D$35=3,ADM!AC44,IF(ADM!$AH44>ADM!$AX44,ADM!AC44,ADM!AS44)))))","v":0},{"$f":"IF($E44=1,AT44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT44,IF(Inputs!$D$35=3,ADM!AD44,IF(ADM!$AI44>ADM!$AY44,ADM!AD44,ADM!AT44))),IF(Inputs!$D$35=2,ADM!AT44,IF(Inputs!$D$35=3,ADM!AD44,IF(ADM!$AH44>ADM!$AX44,ADM!AD44,ADM!AT44)))))","v":0},{"$f":"IF($E44=1,AU44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU44,IF(Inputs!$D$35=3,ADM!AE44,IF(ADM!$AI44>ADM!$AY44,ADM!AE44,ADM!AU44))),IF(Inputs!$D$35=2,ADM!AU44,IF(Inputs!$D$35=3,ADM!AE44,IF(ADM!$AH44>ADM!$AX44,ADM!AE44,ADM!AU44)))))","v":0},{"$f":"IF($E44=1,AV44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV44,IF(Inputs!$D$35=3,ADM!AF44,IF(ADM!$AI44>ADM!$AY44,ADM!AF44,ADM!AV44))),IF(Inputs!$D$35=2,ADM!AV44,IF(Inputs!$D$35=3,ADM!AF44,IF(ADM!$AH44>ADM!$AX44,ADM!AF44,ADM!AV44)))))","v":0},{"$f":"IF($E44=1,AW44,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW44,IF(Inputs!$D$35=3,ADM!AG44,IF(ADM!$AI44>ADM!$AY44,ADM!AG44,ADM!AW44))),IF(Inputs!$D$35=2,ADM!AW44,IF(Inputs!$D$35=3,ADM!AG44,IF(ADM!$AH44>ADM!$AX44,ADM!AG44,ADM!AW44)))))","v":0},387.51000000000005,29.437833333333334,58.875666666666667,59.118333333333332,57.241000000000007,60.622999999999998,49.651333333333334,46.836333333333329,45.016333333333328,0,0,0,0,0,0,347.92416666666668,377.36200000000002,31.202999999999999,62.405999999999999,59.576999999999998,52.686,63.908999999999999,55.566000000000003,46.886000000000003,46.48,0,0,0,0,0,0,356.30700000000002,387.51000000000005,30.196000000000002,60.392000000000003,55.874000000000002,60.082999999999998,60.143000000000001,47.216999999999999,47.165999999999997,44.976999999999997,0,0,0,0,0,0,345.65600000000001,375.85199999999998,26.9145,{"$f":"54.829-1","v":53.829000000000001},{"$f":"65.521-3.617","v":61.904000000000003},{"$f":"59.954-1","v":58.954000000000001},{"$f":"59.817-2","v":57.817},{"$f":"49.171-3","v":46.170999999999999},46.457000000000001,43.591999999999999,0,0,0,0,0,0,341.80949999999996,368.72399999999999]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},null,{"$f":"IF(AND($E45=1,Inputs!$D$34=1),AK45,IF(AND($E45=1,Inputs!$D$34=2),AJ45,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK45,IF(Inputs!$D$35=3,U45,IF($AI45>$AY45,U45,AK45))),IF(Inputs!$D$35=2,AJ45,IF(Inputs!$D$35=3,T45,IF($AH45>$AX45,T45,AJ45)))))))","v":50.364000000000004},{"$f":"IF($E45=1,AL45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL45,IF(Inputs!$D$35=3,ADM!V45,IF(ADM!$AI45>ADM!$AY45,ADM!V45,ADM!AL45))),IF(Inputs!$D$35=2,ADM!AL45,IF(Inputs!$D$35=3,ADM!V45,IF(ADM!$AH45>ADM!$AX45,ADM!V45,ADM!AL45)))))","v":40.235999999999997},{"$f":"IF($E45=1,AM45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM45,IF(Inputs!$D$35=3,ADM!W45,IF(ADM!$AI45>ADM!$AY45,ADM!W45,ADM!AM45))),IF(Inputs!$D$35=2,ADM!AM45,IF(Inputs!$D$35=3,ADM!W45,IF(ADM!$AH45>ADM!$AX45,ADM!W45,ADM!AM45)))))","v":35.935333333333332},{"$f":"IF($E45=1,AN45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN45,IF(Inputs!$D$35=3,ADM!X45,IF(ADM!$AI45>ADM!$AY45,ADM!X45,ADM!AN45))),IF(Inputs!$D$35=2,ADM!AN45,IF(Inputs!$D$35=3,ADM!X45,IF(ADM!$AH45>ADM!$AX45,ADM!X45,ADM!AN45)))))","v":33.897333333333336},{"$f":"IF($E45=1,AO45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO45,IF(Inputs!$D$35=3,ADM!Y45,IF(ADM!$AI45>ADM!$AY45,ADM!Y45,ADM!AO45))),IF(Inputs!$D$35=2,ADM!AO45,IF(Inputs!$D$35=3,ADM!Y45,IF(ADM!$AH45>ADM!$AX45,ADM!Y45,ADM!AO45)))))","v":33.919000000000004},{"$f":"IF($E45=1,AP45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP45,IF(Inputs!$D$35=3,ADM!Z45,IF(ADM!$AI45>ADM!$AY45,ADM!Z45,ADM!AP45))),IF(Inputs!$D$35=2,ADM!AP45,IF(Inputs!$D$35=3,ADM!Z45,IF(ADM!$AH45>ADM!$AX45,ADM!Z45,ADM!AP45)))))","v":31.508666666666667},{"$f":"IF($E45=1,AQ45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ45,IF(Inputs!$D$35=3,ADM!AA45,IF(ADM!$AI45>ADM!$AY45,ADM!AA45,ADM!AQ45))),IF(Inputs!$D$35=2,ADM!AQ45,IF(Inputs!$D$35=3,ADM!AA45,IF(ADM!$AH45>ADM!$AX45,ADM!AA45,ADM!AQ45)))))","v":36.108666666666664},{"$f":"IF($E45=1,AR45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR45,IF(Inputs!$D$35=3,ADM!AB45,IF(ADM!$AI45>ADM!$AY45,ADM!AB45,ADM!AR45))),IF(Inputs!$D$35=2,ADM!AR45,IF(Inputs!$D$35=3,ADM!AB45,IF(ADM!$AH45>ADM!$AX45,ADM!AB45,ADM!AR45)))))","v":0},{"$f":"IF($E45=1,AS45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS45,IF(Inputs!$D$35=3,ADM!AC45,IF(ADM!$AI45>ADM!$AY45,ADM!AC45,ADM!AS45))),IF(Inputs!$D$35=2,ADM!AS45,IF(Inputs!$D$35=3,ADM!AC45,IF(ADM!$AH45>ADM!$AX45,ADM!AC45,ADM!AS45)))))","v":0},{"$f":"IF($E45=1,AT45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT45,IF(Inputs!$D$35=3,ADM!AD45,IF(ADM!$AI45>ADM!$AY45,ADM!AD45,ADM!AT45))),IF(Inputs!$D$35=2,ADM!AT45,IF(Inputs!$D$35=3,ADM!AD45,IF(ADM!$AH45>ADM!$AX45,ADM!AD45,ADM!AT45)))))","v":0},{"$f":"IF($E45=1,AU45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU45,IF(Inputs!$D$35=3,ADM!AE45,IF(ADM!$AI45>ADM!$AY45,ADM!AE45,ADM!AU45))),IF(Inputs!$D$35=2,ADM!AU45,IF(Inputs!$D$35=3,ADM!AE45,IF(ADM!$AH45>ADM!$AX45,ADM!AE45,ADM!AU45)))))","v":0},{"$f":"IF($E45=1,AV45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV45,IF(Inputs!$D$35=3,ADM!AF45,IF(ADM!$AI45>ADM!$AY45,ADM!AF45,ADM!AV45))),IF(Inputs!$D$35=2,ADM!AV45,IF(Inputs!$D$35=3,ADM!AF45,IF(ADM!$AH45>ADM!$AX45,ADM!AF45,ADM!AV45)))))","v":0},{"$f":"IF($E45=1,AW45,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW45,IF(Inputs!$D$35=3,ADM!AG45,IF(ADM!$AI45>ADM!$AY45,ADM!AG45,ADM!AW45))),IF(Inputs!$D$35=2,ADM!AW45,IF(Inputs!$D$35=3,ADM!AG45,IF(ADM!$AH45>ADM!$AX45,ADM!AG45,ADM!AW45)))))","v":0},261.96899999999999,25.182000000000002,50.364000000000004,40.235999999999997,35.935333333333332,33.897333333333336,33.919000000000004,31.508666666666667,36.108666666666664,0,0,0,0,0,0,236.78700000000003,261.96899999999999,26.803000000000001,53.606000000000002,36.594000000000001,29.896999999999998,37.268999999999998,33.331000000000003,26.314,39.063000000000002,0,0,0,0,0,0,229.27100000000002,256.07400000000001,25.823,51.646000000000001,28.943000000000001,42.988999999999997,32.006,30.202999999999999,37.286000000000001,30.937000000000001,0,0,0,0,0,0,228.18700000000001,254.01000000000002,22.92,{"$f":"46.84-1","v":45.84},{"$f":"57.171-2","v":55.170999999999999},{"$f":"35.92-1","v":34.92},{"$f":"33.417-1","v":32.417000000000002},38.222999999999999,30.925999999999998,38.326000000000001,0,0,0,0,0,0,252.90299999999996,275.82299999999998]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},null,{"$f":"IF(AND($E46=1,Inputs!$D$34=1),AK46,IF(AND($E46=1,Inputs!$D$34=2),AJ46,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK46,IF(Inputs!$D$35=3,U46,IF($AI46>$AY46,U46,AK46))),IF(Inputs!$D$35=2,AJ46,IF(Inputs!$D$35=3,T46,IF($AH46>$AX46,T46,AJ46)))))))","v":5.2229999999999999},{"$f":"IF($E46=1,AL46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL46,IF(Inputs!$D$35=3,ADM!V46,IF(ADM!$AI46>ADM!$AY46,ADM!V46,ADM!AL46))),IF(Inputs!$D$35=2,ADM!AL46,IF(Inputs!$D$35=3,ADM!V46,IF(ADM!$AH46>ADM!$AX46,ADM!V46,ADM!AL46)))))","v":4},{"$f":"IF($E46=1,AM46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM46,IF(Inputs!$D$35=3,ADM!W46,IF(ADM!$AI46>ADM!$AY46,ADM!W46,ADM!AM46))),IF(Inputs!$D$35=2,ADM!AM46,IF(Inputs!$D$35=3,ADM!W46,IF(ADM!$AH46>ADM!$AX46,ADM!W46,ADM!AM46)))))","v":3.2109999999999999},{"$f":"IF($E46=1,AN46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN46,IF(Inputs!$D$35=3,ADM!X46,IF(ADM!$AI46>ADM!$AY46,ADM!X46,ADM!AN46))),IF(Inputs!$D$35=2,ADM!AN46,IF(Inputs!$D$35=3,ADM!X46,IF(ADM!$AH46>ADM!$AX46,ADM!X46,ADM!AN46)))))","v":2},{"$f":"IF($E46=1,AO46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO46,IF(Inputs!$D$35=3,ADM!Y46,IF(ADM!$AI46>ADM!$AY46,ADM!Y46,ADM!AO46))),IF(Inputs!$D$35=2,ADM!AO46,IF(Inputs!$D$35=3,ADM!Y46,IF(ADM!$AH46>ADM!$AX46,ADM!Y46,ADM!AO46)))))","v":5},{"$f":"IF($E46=1,AP46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP46,IF(Inputs!$D$35=3,ADM!Z46,IF(ADM!$AI46>ADM!$AY46,ADM!Z46,ADM!AP46))),IF(Inputs!$D$35=2,ADM!AP46,IF(Inputs!$D$35=3,ADM!Z46,IF(ADM!$AH46>ADM!$AX46,ADM!Z46,ADM!AP46)))))","v":3.28},{"$f":"IF($E46=1,AQ46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ46,IF(Inputs!$D$35=3,ADM!AA46,IF(ADM!$AI46>ADM!$AY46,ADM!AA46,ADM!AQ46))),IF(Inputs!$D$35=2,ADM!AQ46,IF(Inputs!$D$35=3,ADM!AA46,IF(ADM!$AH46>ADM!$AX46,ADM!AA46,ADM!AQ46)))))","v":3.2109999999999999},{"$f":"IF($E46=1,AR46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR46,IF(Inputs!$D$35=3,ADM!AB46,IF(ADM!$AI46>ADM!$AY46,ADM!AB46,ADM!AR46))),IF(Inputs!$D$35=2,ADM!AR46,IF(Inputs!$D$35=3,ADM!AB46,IF(ADM!$AH46>ADM!$AX46,ADM!AB46,ADM!AR46)))))","v":2.2109999999999999},{"$f":"IF($E46=1,AS46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS46,IF(Inputs!$D$35=3,ADM!AC46,IF(ADM!$AI46>ADM!$AY46,ADM!AC46,ADM!AS46))),IF(Inputs!$D$35=2,ADM!AS46,IF(Inputs!$D$35=3,ADM!AC46,IF(ADM!$AH46>ADM!$AX46,ADM!AC46,ADM!AS46)))))","v":0.56599999999999995},{"$f":"IF($E46=1,AT46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT46,IF(Inputs!$D$35=3,ADM!AD46,IF(ADM!$AI46>ADM!$AY46,ADM!AD46,ADM!AT46))),IF(Inputs!$D$35=2,ADM!AT46,IF(Inputs!$D$35=3,ADM!AD46,IF(ADM!$AH46>ADM!$AX46,ADM!AD46,ADM!AT46)))))","v":0},{"$f":"IF($E46=1,AU46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU46,IF(Inputs!$D$35=3,ADM!AE46,IF(ADM!$AI46>ADM!$AY46,ADM!AE46,ADM!AU46))),IF(Inputs!$D$35=2,ADM!AU46,IF(Inputs!$D$35=3,ADM!AE46,IF(ADM!$AH46>ADM!$AX46,ADM!AE46,ADM!AU46)))))","v":0},{"$f":"IF($E46=1,AV46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV46,IF(Inputs!$D$35=3,ADM!AF46,IF(ADM!$AI46>ADM!$AY46,ADM!AF46,ADM!AV46))),IF(Inputs!$D$35=2,ADM!AV46,IF(Inputs!$D$35=3,ADM!AF46,IF(ADM!$AH46>ADM!$AX46,ADM!AF46,ADM!AV46)))))","v":0},{"$f":"IF($E46=1,AW46,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW46,IF(Inputs!$D$35=3,ADM!AG46,IF(ADM!$AI46>ADM!$AY46,ADM!AG46,ADM!AW46))),IF(Inputs!$D$35=2,ADM!AW46,IF(Inputs!$D$35=3,ADM!AG46,IF(ADM!$AH46>ADM!$AX46,ADM!AG46,ADM!AW46)))))","v":0},28.701999999999995,2.4628333333333337,4.9256666666666673,3.6666666666666665,2.7600000000000002,3.3886666666666669,3.6666666666666665,2.76,4.4036666666666671,1.0703333333333334,0.85533333333333328,0,0,0,0,25.034166666666664,27.497000000000003,2.6114999999999999,5.2229999999999999,4,3.2109999999999999,2,5,3.28,3.2109999999999999,2.2109999999999999,0.56599999999999995,0,0,0,0,26.090499999999995,28.701999999999995,3.2770000000000001,6.5540000000000003,4,2,4.1660000000000004,3,3,2,0,1,0,0,0,0,22.443000000000001,25.72,1.5,3,3,3.069,4,3,2,8,1,1,0,0,0,0,26.568999999999999,28.068999999999999]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},null,{"$f":"IF(AND($E47=1,Inputs!$D$34=1),AK47,IF(AND($E47=1,Inputs!$D$34=2),AJ47,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK47,IF(Inputs!$D$35=3,U47,IF($AI47>$AY47,U47,AK47))),IF(Inputs!$D$35=2,AJ47,IF(Inputs!$D$35=3,T47,IF($AH47>$AX47,T47,AJ47)))))))","v":56.55233333333333},{"$f":"IF($E47=1,AL47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL47,IF(Inputs!$D$35=3,ADM!V47,IF(ADM!$AI47>ADM!$AY47,ADM!V47,ADM!AL47))),IF(Inputs!$D$35=2,ADM!AL47,IF(Inputs!$D$35=3,ADM!V47,IF(ADM!$AH47>ADM!$AX47,ADM!V47,ADM!AL47)))))","v":49.276000000000003},{"$f":"IF($E47=1,AM47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM47,IF(Inputs!$D$35=3,ADM!W47,IF(ADM!$AI47>ADM!$AY47,ADM!W47,ADM!AM47))),IF(Inputs!$D$35=2,ADM!AM47,IF(Inputs!$D$35=3,ADM!W47,IF(ADM!$AH47>ADM!$AX47,ADM!W47,ADM!AM47)))))","v":46.990333333333332},{"$f":"IF($E47=1,AN47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN47,IF(Inputs!$D$35=3,ADM!X47,IF(ADM!$AI47>ADM!$AY47,ADM!X47,ADM!AN47))),IF(Inputs!$D$35=2,ADM!AN47,IF(Inputs!$D$35=3,ADM!X47,IF(ADM!$AH47>ADM!$AX47,ADM!X47,ADM!AN47)))))","v":48.442},{"$f":"IF($E47=1,AO47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO47,IF(Inputs!$D$35=3,ADM!Y47,IF(ADM!$AI47>ADM!$AY47,ADM!Y47,ADM!AO47))),IF(Inputs!$D$35=2,ADM!AO47,IF(Inputs!$D$35=3,ADM!Y47,IF(ADM!$AH47>ADM!$AX47,ADM!Y47,ADM!AO47)))))","v":46.792333333333339},{"$f":"IF($E47=1,AP47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP47,IF(Inputs!$D$35=3,ADM!Z47,IF(ADM!$AI47>ADM!$AY47,ADM!Z47,ADM!AP47))),IF(Inputs!$D$35=2,ADM!AP47,IF(Inputs!$D$35=3,ADM!Z47,IF(ADM!$AH47>ADM!$AX47,ADM!Z47,ADM!AP47)))))","v":47.914333333333332},{"$f":"IF($E47=1,AQ47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ47,IF(Inputs!$D$35=3,ADM!AA47,IF(ADM!$AI47>ADM!$AY47,ADM!AA47,ADM!AQ47))),IF(Inputs!$D$35=2,ADM!AQ47,IF(Inputs!$D$35=3,ADM!AA47,IF(ADM!$AH47>ADM!$AX47,ADM!AA47,ADM!AQ47)))))","v":46.943000000000005},{"$f":"IF($E47=1,AR47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR47,IF(Inputs!$D$35=3,ADM!AB47,IF(ADM!$AI47>ADM!$AY47,ADM!AB47,ADM!AR47))),IF(Inputs!$D$35=2,ADM!AR47,IF(Inputs!$D$35=3,ADM!AB47,IF(ADM!$AH47>ADM!$AX47,ADM!AB47,ADM!AR47)))))","v":0},{"$f":"IF($E47=1,AS47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS47,IF(Inputs!$D$35=3,ADM!AC47,IF(ADM!$AI47>ADM!$AY47,ADM!AC47,ADM!AS47))),IF(Inputs!$D$35=2,ADM!AS47,IF(Inputs!$D$35=3,ADM!AC47,IF(ADM!$AH47>ADM!$AX47,ADM!AC47,ADM!AS47)))))","v":0},{"$f":"IF($E47=1,AT47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT47,IF(Inputs!$D$35=3,ADM!AD47,IF(ADM!$AI47>ADM!$AY47,ADM!AD47,ADM!AT47))),IF(Inputs!$D$35=2,ADM!AT47,IF(Inputs!$D$35=3,ADM!AD47,IF(ADM!$AH47>ADM!$AX47,ADM!AD47,ADM!AT47)))))","v":0},{"$f":"IF($E47=1,AU47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU47,IF(Inputs!$D$35=3,ADM!AE47,IF(ADM!$AI47>ADM!$AY47,ADM!AE47,ADM!AU47))),IF(Inputs!$D$35=2,ADM!AU47,IF(Inputs!$D$35=3,ADM!AE47,IF(ADM!$AH47>ADM!$AX47,ADM!AE47,ADM!AU47)))))","v":0},{"$f":"IF($E47=1,AV47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV47,IF(Inputs!$D$35=3,ADM!AF47,IF(ADM!$AI47>ADM!$AY47,ADM!AF47,ADM!AV47))),IF(Inputs!$D$35=2,ADM!AV47,IF(Inputs!$D$35=3,ADM!AF47,IF(ADM!$AH47>ADM!$AX47,ADM!AF47,ADM!AV47)))))","v":0},{"$f":"IF($E47=1,AW47,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW47,IF(Inputs!$D$35=3,ADM!AG47,IF(ADM!$AI47>ADM!$AY47,ADM!AG47,ADM!AW47))),IF(Inputs!$D$35=2,ADM!AW47,IF(Inputs!$D$35=3,ADM!AG47,IF(ADM!$AH47>ADM!$AX47,ADM!AG47,ADM!AW47)))))","v":0},342.91033333333337,28.276166666666665,56.55233333333333,49.276000000000003,46.990333333333332,48.442,46.792333333333339,47.914333333333332,46.943000000000005,0,0,0,0,0,0,314.63416666666666,342.91033333333337,26.865500000000001,53.731000000000002,55.137,41.113999999999997,54.069000000000003,39.262999999999998,39.405999999999999,54.246000000000002,0,0,0,0,0,0,310.10050000000001,336.96599999999995,33.582999999999998,67.165999999999997,39.954000000000001,53.177,42.113999999999997,40.234000000000002,61.085999999999999,39.948999999999998,0,0,0,0,0,0,310.09699999999998,343.68,24.38,{"$f":"49.126-0.366","v":48.76},{"$f":"53.737-1","v":52.737000000000002},46.68,{"$f":"49.143","v":49.143000000000001},{"$f":"61.88-1","v":60.88},43.250999999999998,46.634,0,0,0,0,0,0,323.70499999999998,348.08499999999998]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},null,{"$f":"IF(AND($E48=1,Inputs!$D$34=1),AK48,IF(AND($E48=1,Inputs!$D$34=2),AJ48,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK48,IF(Inputs!$D$35=3,U48,IF($AI48>$AY48,U48,AK48))),IF(Inputs!$D$35=2,AJ48,IF(Inputs!$D$35=3,T48,IF($AH48>$AX48,T48,AJ48)))))))","v":76.543000000000006},{"$f":"IF($E48=1,AL48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL48,IF(Inputs!$D$35=3,ADM!V48,IF(ADM!$AI48>ADM!$AY48,ADM!V48,ADM!AL48))),IF(Inputs!$D$35=2,ADM!AL48,IF(Inputs!$D$35=3,ADM!V48,IF(ADM!$AH48>ADM!$AX48,ADM!V48,ADM!AL48)))))","v":63.073999999999998},{"$f":"IF($E48=1,AM48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM48,IF(Inputs!$D$35=3,ADM!W48,IF(ADM!$AI48>ADM!$AY48,ADM!W48,ADM!AM48))),IF(Inputs!$D$35=2,ADM!AM48,IF(Inputs!$D$35=3,ADM!W48,IF(ADM!$AH48>ADM!$AX48,ADM!W48,ADM!AM48)))))","v":65.582999999999998},{"$f":"IF($E48=1,AN48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN48,IF(Inputs!$D$35=3,ADM!X48,IF(ADM!$AI48>ADM!$AY48,ADM!X48,ADM!AN48))),IF(Inputs!$D$35=2,ADM!AN48,IF(Inputs!$D$35=3,ADM!X48,IF(ADM!$AH48>ADM!$AX48,ADM!X48,ADM!AN48)))))","v":76.793999999999997},{"$f":"IF($E48=1,AO48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO48,IF(Inputs!$D$35=3,ADM!Y48,IF(ADM!$AI48>ADM!$AY48,ADM!Y48,ADM!AO48))),IF(Inputs!$D$35=2,ADM!AO48,IF(Inputs!$D$35=3,ADM!Y48,IF(ADM!$AH48>ADM!$AX48,ADM!Y48,ADM!AO48)))))","v":61.451000000000001},{"$f":"IF($E48=1,AP48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP48,IF(Inputs!$D$35=3,ADM!Z48,IF(ADM!$AI48>ADM!$AY48,ADM!Z48,ADM!AP48))),IF(Inputs!$D$35=2,ADM!AP48,IF(Inputs!$D$35=3,ADM!Z48,IF(ADM!$AH48>ADM!$AX48,ADM!Z48,ADM!AP48)))))","v":52.228999999999999},{"$f":"IF($E48=1,AQ48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ48,IF(Inputs!$D$35=3,ADM!AA48,IF(ADM!$AI48>ADM!$AY48,ADM!AA48,ADM!AQ48))),IF(Inputs!$D$35=2,ADM!AQ48,IF(Inputs!$D$35=3,ADM!AA48,IF(ADM!$AH48>ADM!$AX48,ADM!AA48,ADM!AQ48)))))","v":66.959999999999994},{"$f":"IF($E48=1,AR48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR48,IF(Inputs!$D$35=3,ADM!AB48,IF(ADM!$AI48>ADM!$AY48,ADM!AB48,ADM!AR48))),IF(Inputs!$D$35=2,ADM!AR48,IF(Inputs!$D$35=3,ADM!AB48,IF(ADM!$AH48>ADM!$AX48,ADM!AB48,ADM!AR48)))))","v":0},{"$f":"IF($E48=1,AS48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS48,IF(Inputs!$D$35=3,ADM!AC48,IF(ADM!$AI48>ADM!$AY48,ADM!AC48,ADM!AS48))),IF(Inputs!$D$35=2,ADM!AS48,IF(Inputs!$D$35=3,ADM!AC48,IF(ADM!$AH48>ADM!$AX48,ADM!AC48,ADM!AS48)))))","v":0},{"$f":"IF($E48=1,AT48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT48,IF(Inputs!$D$35=3,ADM!AD48,IF(ADM!$AI48>ADM!$AY48,ADM!AD48,ADM!AT48))),IF(Inputs!$D$35=2,ADM!AT48,IF(Inputs!$D$35=3,ADM!AD48,IF(ADM!$AH48>ADM!$AX48,ADM!AD48,ADM!AT48)))))","v":0},{"$f":"IF($E48=1,AU48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU48,IF(Inputs!$D$35=3,ADM!AE48,IF(ADM!$AI48>ADM!$AY48,ADM!AE48,ADM!AU48))),IF(Inputs!$D$35=2,ADM!AU48,IF(Inputs!$D$35=3,ADM!AE48,IF(ADM!$AH48>ADM!$AX48,ADM!AE48,ADM!AU48)))))","v":0},{"$f":"IF($E48=1,AV48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV48,IF(Inputs!$D$35=3,ADM!AF48,IF(ADM!$AI48>ADM!$AY48,ADM!AF48,ADM!AV48))),IF(Inputs!$D$35=2,ADM!AV48,IF(Inputs!$D$35=3,ADM!AF48,IF(ADM!$AH48>ADM!$AX48,ADM!AF48,ADM!AV48)))))","v":0},{"$f":"IF($E48=1,AW48,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW48,IF(Inputs!$D$35=3,ADM!AG48,IF(ADM!$AI48>ADM!$AY48,ADM!AG48,ADM!AW48))),IF(Inputs!$D$35=2,ADM!AW48,IF(Inputs!$D$35=3,ADM!AG48,IF(ADM!$AH48>ADM!$AX48,ADM!AG48,ADM!AW48)))))","v":0},462.63400000000001,35.290500000000002,70.581000000000003,70.866,65.387333333333331,65.470333333333329,60.754333333333328,55.247666666666667,54.535666666666664,0,0,0,0,0,0,407.55183333333326,442.84233333333327,38.271500000000003,76.543000000000006,63.073999999999998,65.582999999999998,76.793999999999997,61.451000000000001,52.228999999999999,66.959999999999994,0,0,0,0,0,0,424.36249999999995,462.63400000000001,29.3,58.6,68.620999999999995,75.322000000000003,59.548999999999999,53.286000000000001,67.536000000000001,52.503,0,0,0,0,0,0,406.11700000000002,435.41699999999997,38.300000000000004,{"$f":"79.611-3.011","v":76.600000000000009},{"$f":"83.903-3","v":80.903000000000006},{"$f":"59.257-4","v":55.256999999999998},{"$f":"61.068-1","v":60.067999999999998},{"$f":"68.526-1","v":67.525999999999996},{"$f":"47.978-2","v":45.978000000000002},44.143999999999998,0,0,0,0,0,0,392.17600000000004,430.47600000000006]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},null,{"$f":"IF(AND($E49=1,Inputs!$D$34=1),AK49,IF(AND($E49=1,Inputs!$D$34=2),AJ49,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK49,IF(Inputs!$D$35=3,U49,IF($AI49>$AY49,U49,AK49))),IF(Inputs!$D$35=2,AJ49,IF(Inputs!$D$35=3,T49,IF($AH49>$AX49,T49,AJ49)))))))","v":59.842000000000006},{"$f":"IF($E49=1,AL49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL49,IF(Inputs!$D$35=3,ADM!V49,IF(ADM!$AI49>ADM!$AY49,ADM!V49,ADM!AL49))),IF(Inputs!$D$35=2,ADM!AL49,IF(Inputs!$D$35=3,ADM!V49,IF(ADM!$AH49>ADM!$AX49,ADM!V49,ADM!AL49)))))","v":58.387333333333338},{"$f":"IF($E49=1,AM49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM49,IF(Inputs!$D$35=3,ADM!W49,IF(ADM!$AI49>ADM!$AY49,ADM!W49,ADM!AM49))),IF(Inputs!$D$35=2,ADM!AM49,IF(Inputs!$D$35=3,ADM!W49,IF(ADM!$AH49>ADM!$AX49,ADM!W49,ADM!AM49)))))","v":60.321666666666658},{"$f":"IF($E49=1,AN49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN49,IF(Inputs!$D$35=3,ADM!X49,IF(ADM!$AI49>ADM!$AY49,ADM!X49,ADM!AN49))),IF(Inputs!$D$35=2,ADM!AN49,IF(Inputs!$D$35=3,ADM!X49,IF(ADM!$AH49>ADM!$AX49,ADM!X49,ADM!AN49)))))","v":60.800333333333334},{"$f":"IF($E49=1,AO49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO49,IF(Inputs!$D$35=3,ADM!Y49,IF(ADM!$AI49>ADM!$AY49,ADM!Y49,ADM!AO49))),IF(Inputs!$D$35=2,ADM!AO49,IF(Inputs!$D$35=3,ADM!Y49,IF(ADM!$AH49>ADM!$AX49,ADM!Y49,ADM!AO49)))))","v":55.973333333333329},{"$f":"IF($E49=1,AP49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP49,IF(Inputs!$D$35=3,ADM!Z49,IF(ADM!$AI49>ADM!$AY49,ADM!Z49,ADM!AP49))),IF(Inputs!$D$35=2,ADM!AP49,IF(Inputs!$D$35=3,ADM!Z49,IF(ADM!$AH49>ADM!$AX49,ADM!Z49,ADM!AP49)))))","v":59.487333333333332},{"$f":"IF($E49=1,AQ49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ49,IF(Inputs!$D$35=3,ADM!AA49,IF(ADM!$AI49>ADM!$AY49,ADM!AA49,ADM!AQ49))),IF(Inputs!$D$35=2,ADM!AQ49,IF(Inputs!$D$35=3,ADM!AA49,IF(ADM!$AH49>ADM!$AX49,ADM!AA49,ADM!AQ49)))))","v":57.468666666666671},{"$f":"IF($E49=1,AR49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR49,IF(Inputs!$D$35=3,ADM!AB49,IF(ADM!$AI49>ADM!$AY49,ADM!AB49,ADM!AR49))),IF(Inputs!$D$35=2,ADM!AR49,IF(Inputs!$D$35=3,ADM!AB49,IF(ADM!$AH49>ADM!$AX49,ADM!AB49,ADM!AR49)))))","v":0},{"$f":"IF($E49=1,AS49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS49,IF(Inputs!$D$35=3,ADM!AC49,IF(ADM!$AI49>ADM!$AY49,ADM!AC49,ADM!AS49))),IF(Inputs!$D$35=2,ADM!AS49,IF(Inputs!$D$35=3,ADM!AC49,IF(ADM!$AH49>ADM!$AX49,ADM!AC49,ADM!AS49)))))","v":0},{"$f":"IF($E49=1,AT49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT49,IF(Inputs!$D$35=3,ADM!AD49,IF(ADM!$AI49>ADM!$AY49,ADM!AD49,ADM!AT49))),IF(Inputs!$D$35=2,ADM!AT49,IF(Inputs!$D$35=3,ADM!AD49,IF(ADM!$AH49>ADM!$AX49,ADM!AD49,ADM!AT49)))))","v":0},{"$f":"IF($E49=1,AU49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU49,IF(Inputs!$D$35=3,ADM!AE49,IF(ADM!$AI49>ADM!$AY49,ADM!AE49,ADM!AU49))),IF(Inputs!$D$35=2,ADM!AU49,IF(Inputs!$D$35=3,ADM!AE49,IF(ADM!$AH49>ADM!$AX49,ADM!AE49,ADM!AU49)))))","v":0},{"$f":"IF($E49=1,AV49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV49,IF(Inputs!$D$35=3,ADM!AF49,IF(ADM!$AI49>ADM!$AY49,ADM!AF49,ADM!AV49))),IF(Inputs!$D$35=2,ADM!AV49,IF(Inputs!$D$35=3,ADM!AF49,IF(ADM!$AH49>ADM!$AX49,ADM!AF49,ADM!AV49)))))","v":0},{"$f":"IF($E49=1,AW49,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW49,IF(Inputs!$D$35=3,ADM!AG49,IF(ADM!$AI49>ADM!$AY49,ADM!AG49,ADM!AW49))),IF(Inputs!$D$35=2,ADM!AW49,IF(Inputs!$D$35=3,ADM!AG49,IF(ADM!$AH49>ADM!$AX49,ADM!AG49,ADM!AW49)))))","v":0},412.2806666666666,29.921000000000003,59.842000000000006,58.387333333333338,60.321666666666658,60.800333333333334,55.973333333333329,59.487333333333332,57.468666666666671,0,0,0,0,0,0,382.35966666666661,412.2806666666666,31.288499999999999,62.576999999999998,58.703000000000003,52.970999999999997,68.909000000000006,49.96,61.554000000000002,56.177,0,0,0,0,0,0,379.56250000000006,410.851,29.394500000000001,58.789000000000001,52.595999999999997,64.52,51.149000000000001,61.805999999999997,58.006,56.984000000000002,0,0,0,0,0,0,374.45549999999997,403.84999999999997,29.08,58.16,{"$f":"64.863-1","v":63.863},63.473999999999997,{"$f":"64.343-2","v":62.343000000000004},{"$f":"57.154-1","v":56.154000000000003},{"$f":"59.902-1","v":58.902000000000001},59.244999999999997,0,0,0,0,0,0,393.06099999999998,422.14099999999996]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},null,{"$f":"IF(AND($E50=1,Inputs!$D$34=1),AK50,IF(AND($E50=1,Inputs!$D$34=2),AJ50,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK50,IF(Inputs!$D$35=3,U50,IF($AI50>$AY50,U50,AK50))),IF(Inputs!$D$35=2,AJ50,IF(Inputs!$D$35=3,T50,IF($AH50>$AX50,T50,AJ50)))))))","v":74.987666666666655},{"$f":"IF($E50=1,AL50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL50,IF(Inputs!$D$35=3,ADM!V50,IF(ADM!$AI50>ADM!$AY50,ADM!V50,ADM!AL50))),IF(Inputs!$D$35=2,ADM!AL50,IF(Inputs!$D$35=3,ADM!V50,IF(ADM!$AH50>ADM!$AX50,ADM!V50,ADM!AL50)))))","v":57.932333333333332},{"$f":"IF($E50=1,AM50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM50,IF(Inputs!$D$35=3,ADM!W50,IF(ADM!$AI50>ADM!$AY50,ADM!W50,ADM!AM50))),IF(Inputs!$D$35=2,ADM!AM50,IF(Inputs!$D$35=3,ADM!W50,IF(ADM!$AH50>ADM!$AX50,ADM!W50,ADM!AM50)))))","v":61.93866666666667},{"$f":"IF($E50=1,AN50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN50,IF(Inputs!$D$35=3,ADM!X50,IF(ADM!$AI50>ADM!$AY50,ADM!X50,ADM!AN50))),IF(Inputs!$D$35=2,ADM!AN50,IF(Inputs!$D$35=3,ADM!X50,IF(ADM!$AH50>ADM!$AX50,ADM!X50,ADM!AN50)))))","v":61.622999999999998},{"$f":"IF($E50=1,AO50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO50,IF(Inputs!$D$35=3,ADM!Y50,IF(ADM!$AI50>ADM!$AY50,ADM!Y50,ADM!AO50))),IF(Inputs!$D$35=2,ADM!AO50,IF(Inputs!$D$35=3,ADM!Y50,IF(ADM!$AH50>ADM!$AX50,ADM!Y50,ADM!AO50)))))","v":56.859666666666669},{"$f":"IF($E50=1,AP50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP50,IF(Inputs!$D$35=3,ADM!Z50,IF(ADM!$AI50>ADM!$AY50,ADM!Z50,ADM!AP50))),IF(Inputs!$D$35=2,ADM!AP50,IF(Inputs!$D$35=3,ADM!Z50,IF(ADM!$AH50>ADM!$AX50,ADM!Z50,ADM!AP50)))))","v":62.012},{"$f":"IF($E50=1,AQ50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ50,IF(Inputs!$D$35=3,ADM!AA50,IF(ADM!$AI50>ADM!$AY50,ADM!AA50,ADM!AQ50))),IF(Inputs!$D$35=2,ADM!AQ50,IF(Inputs!$D$35=3,ADM!AA50,IF(ADM!$AH50>ADM!$AX50,ADM!AA50,ADM!AQ50)))))","v":68.405999999999992},{"$f":"IF($E50=1,AR50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR50,IF(Inputs!$D$35=3,ADM!AB50,IF(ADM!$AI50>ADM!$AY50,ADM!AB50,ADM!AR50))),IF(Inputs!$D$35=2,ADM!AR50,IF(Inputs!$D$35=3,ADM!AB50,IF(ADM!$AH50>ADM!$AX50,ADM!AB50,ADM!AR50)))))","v":0},{"$f":"IF($E50=1,AS50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS50,IF(Inputs!$D$35=3,ADM!AC50,IF(ADM!$AI50>ADM!$AY50,ADM!AC50,ADM!AS50))),IF(Inputs!$D$35=2,ADM!AS50,IF(Inputs!$D$35=3,ADM!AC50,IF(ADM!$AH50>ADM!$AX50,ADM!AC50,ADM!AS50)))))","v":0},{"$f":"IF($E50=1,AT50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT50,IF(Inputs!$D$35=3,ADM!AD50,IF(ADM!$AI50>ADM!$AY50,ADM!AD50,ADM!AT50))),IF(Inputs!$D$35=2,ADM!AT50,IF(Inputs!$D$35=3,ADM!AD50,IF(ADM!$AH50>ADM!$AX50,ADM!AD50,ADM!AT50)))))","v":0},{"$f":"IF($E50=1,AU50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU50,IF(Inputs!$D$35=3,ADM!AE50,IF(ADM!$AI50>ADM!$AY50,ADM!AE50,ADM!AU50))),IF(Inputs!$D$35=2,ADM!AU50,IF(Inputs!$D$35=3,ADM!AE50,IF(ADM!$AH50>ADM!$AX50,ADM!AE50,ADM!AU50)))))","v":0},{"$f":"IF($E50=1,AV50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV50,IF(Inputs!$D$35=3,ADM!AF50,IF(ADM!$AI50>ADM!$AY50,ADM!AF50,ADM!AV50))),IF(Inputs!$D$35=2,ADM!AV50,IF(Inputs!$D$35=3,ADM!AF50,IF(ADM!$AH50>ADM!$AX50,ADM!AF50,ADM!AV50)))))","v":0},{"$f":"IF($E50=1,AW50,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW50,IF(Inputs!$D$35=3,ADM!AG50,IF(ADM!$AI50>ADM!$AY50,ADM!AG50,ADM!AW50))),IF(Inputs!$D$35=2,ADM!AW50,IF(Inputs!$D$35=3,ADM!AG50,IF(ADM!$AH50>ADM!$AX50,ADM!AG50,ADM!AW50)))))","v":0},443.75933333333336,37.493833333333328,74.987666666666655,57.932333333333332,61.93866666666667,61.622999999999998,56.859666666666669,62.012,68.405999999999992,0,0,0,0,0,0,406.26550000000003,443.75933333333336,36.162999999999997,72.325999999999993,60.850999999999999,60.749000000000002,64.629000000000005,58.526000000000003,61.497,57.24,0,0,0,0,0,0,399.65500000000003,435.81800000000004,36.514499999999998,73.028999999999996,61.082999999999998,64.433999999999997,65.828999999999994,55.697000000000003,54.445,78.216999999999999,0,0,0,0,0,0,416.21949999999998,452.73399999999998,39.803999999999995,{"$f":"96.597-16.989","v":79.60799999999999},{"$f":"62.863-11","v":51.863},{"$f":"64.879-4.246","v":60.633000000000003},{"$f":"59.617-5.206","v":54.410999999999994},{"$f":"63.356-7","v":56.356000000000002},{"$f":"74.34-4.246","v":70.094000000000008},69.760999999999996,0,0,0,0,0,0,402.92200000000003,442.726]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},null,{"$f":"IF(AND($E51=1,Inputs!$D$34=1),AK51,IF(AND($E51=1,Inputs!$D$34=2),AJ51,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK51,IF(Inputs!$D$35=3,U51,IF($AI51>$AY51,U51,AK51))),IF(Inputs!$D$35=2,AJ51,IF(Inputs!$D$35=3,T51,IF($AH51>$AX51,T51,AJ51)))))))","v":75.554000000000002},{"$f":"IF($E51=1,AL51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL51,IF(Inputs!$D$35=3,ADM!V51,IF(ADM!$AI51>ADM!$AY51,ADM!V51,ADM!AL51))),IF(Inputs!$D$35=2,ADM!AL51,IF(Inputs!$D$35=3,ADM!V51,IF(ADM!$AH51>ADM!$AX51,ADM!V51,ADM!AL51)))))","v":66.051000000000002},{"$f":"IF($E51=1,AM51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM51,IF(Inputs!$D$35=3,ADM!W51,IF(ADM!$AI51>ADM!$AY51,ADM!W51,ADM!AM51))),IF(Inputs!$D$35=2,ADM!AM51,IF(Inputs!$D$35=3,ADM!W51,IF(ADM!$AH51>ADM!$AX51,ADM!W51,ADM!AM51)))))","v":56.16},{"$f":"IF($E51=1,AN51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN51,IF(Inputs!$D$35=3,ADM!X51,IF(ADM!$AI51>ADM!$AY51,ADM!X51,ADM!AN51))),IF(Inputs!$D$35=2,ADM!AN51,IF(Inputs!$D$35=3,ADM!X51,IF(ADM!$AH51>ADM!$AX51,ADM!X51,ADM!AN51)))))","v":53.463000000000001},{"$f":"IF($E51=1,AO51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO51,IF(Inputs!$D$35=3,ADM!Y51,IF(ADM!$AI51>ADM!$AY51,ADM!Y51,ADM!AO51))),IF(Inputs!$D$35=2,ADM!AO51,IF(Inputs!$D$35=3,ADM!Y51,IF(ADM!$AH51>ADM!$AX51,ADM!Y51,ADM!AO51)))))","v":61.743000000000002},{"$f":"IF($E51=1,AP51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP51,IF(Inputs!$D$35=3,ADM!Z51,IF(ADM!$AI51>ADM!$AY51,ADM!Z51,ADM!AP51))),IF(Inputs!$D$35=2,ADM!AP51,IF(Inputs!$D$35=3,ADM!Z51,IF(ADM!$AH51>ADM!$AX51,ADM!Z51,ADM!AP51)))))","v":58.902999999999999},{"$f":"IF($E51=1,AQ51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ51,IF(Inputs!$D$35=3,ADM!AA51,IF(ADM!$AI51>ADM!$AY51,ADM!AA51,ADM!AQ51))),IF(Inputs!$D$35=2,ADM!AQ51,IF(Inputs!$D$35=3,ADM!AA51,IF(ADM!$AH51>ADM!$AX51,ADM!AA51,ADM!AQ51)))))","v":59.789000000000001},{"$f":"IF($E51=1,AR51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR51,IF(Inputs!$D$35=3,ADM!AB51,IF(ADM!$AI51>ADM!$AY51,ADM!AB51,ADM!AR51))),IF(Inputs!$D$35=2,ADM!AR51,IF(Inputs!$D$35=3,ADM!AB51,IF(ADM!$AH51>ADM!$AX51,ADM!AB51,ADM!AR51)))))","v":0},{"$f":"IF($E51=1,AS51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS51,IF(Inputs!$D$35=3,ADM!AC51,IF(ADM!$AI51>ADM!$AY51,ADM!AC51,ADM!AS51))),IF(Inputs!$D$35=2,ADM!AS51,IF(Inputs!$D$35=3,ADM!AC51,IF(ADM!$AH51>ADM!$AX51,ADM!AC51,ADM!AS51)))))","v":0},{"$f":"IF($E51=1,AT51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT51,IF(Inputs!$D$35=3,ADM!AD51,IF(ADM!$AI51>ADM!$AY51,ADM!AD51,ADM!AT51))),IF(Inputs!$D$35=2,ADM!AT51,IF(Inputs!$D$35=3,ADM!AD51,IF(ADM!$AH51>ADM!$AX51,ADM!AD51,ADM!AT51)))))","v":0},{"$f":"IF($E51=1,AU51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU51,IF(Inputs!$D$35=3,ADM!AE51,IF(ADM!$AI51>ADM!$AY51,ADM!AE51,ADM!AU51))),IF(Inputs!$D$35=2,ADM!AU51,IF(Inputs!$D$35=3,ADM!AE51,IF(ADM!$AH51>ADM!$AX51,ADM!AE51,ADM!AU51)))))","v":0},{"$f":"IF($E51=1,AV51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV51,IF(Inputs!$D$35=3,ADM!AF51,IF(ADM!$AI51>ADM!$AY51,ADM!AF51,ADM!AV51))),IF(Inputs!$D$35=2,ADM!AV51,IF(Inputs!$D$35=3,ADM!AF51,IF(ADM!$AH51>ADM!$AX51,ADM!AF51,ADM!AV51)))))","v":0},{"$f":"IF($E51=1,AW51,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW51,IF(Inputs!$D$35=3,ADM!AG51,IF(ADM!$AI51>ADM!$AY51,ADM!AG51,ADM!AW51))),IF(Inputs!$D$35=2,ADM!AW51,IF(Inputs!$D$35=3,ADM!AG51,IF(ADM!$AH51>ADM!$AX51,ADM!AG51,ADM!AW51)))))","v":0},431.66300000000001,32.952166666666663,65.904333333333327,61.598000000000006,52.548666666666669,54.544666666666672,62.722000000000001,63.524000000000001,63.640333333333338,0,0,0,0,0,0,391.52983333333333,424.48199999999997,37.777000000000001,75.554000000000002,66.051000000000002,56.16,53.463000000000001,61.743000000000002,58.902999999999999,59.789000000000001,0,0,0,0,0,0,393.88599999999997,431.66300000000001,31.016500000000001,62.033000000000001,58.72,46.566000000000003,51.377000000000002,67.245999999999995,57.783000000000001,69.352000000000004,0,0,0,0,0,0,382.06049999999999,413.077,30.062999999999999,{"$f":"60.126","v":60.125999999999998},{"$f":"62.023-2","v":60.023000000000003},{"$f":"57.92-3","v":54.92},{"$f":"62.794-4","v":58.793999999999997},{"$f":"64.177-5","v":59.177000000000007},73.885999999999996,61.78,0,0,0,0,0,0,398.64300000000003,428.70600000000002]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},null,{"$f":"IF(AND($E52=1,Inputs!$D$34=1),AK52,IF(AND($E52=1,Inputs!$D$34=2),AJ52,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK52,IF(Inputs!$D$35=3,U52,IF($AI52>$AY52,U52,AK52))),IF(Inputs!$D$35=2,AJ52,IF(Inputs!$D$35=3,T52,IF($AH52>$AX52,T52,AJ52)))))))","v":88.783000000000001},{"$f":"IF($E52=1,AL52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL52,IF(Inputs!$D$35=3,ADM!V52,IF(ADM!$AI52>ADM!$AY52,ADM!V52,ADM!AL52))),IF(Inputs!$D$35=2,ADM!AL52,IF(Inputs!$D$35=3,ADM!V52,IF(ADM!$AH52>ADM!$AX52,ADM!V52,ADM!AL52)))))","v":65.816999999999993},{"$f":"IF($E52=1,AM52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM52,IF(Inputs!$D$35=3,ADM!W52,IF(ADM!$AI52>ADM!$AY52,ADM!W52,ADM!AM52))),IF(Inputs!$D$35=2,ADM!AM52,IF(Inputs!$D$35=3,ADM!W52,IF(ADM!$AH52>ADM!$AX52,ADM!W52,ADM!AM52)))))","v":57.606000000000002},{"$f":"IF($E52=1,AN52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN52,IF(Inputs!$D$35=3,ADM!X52,IF(ADM!$AI52>ADM!$AY52,ADM!X52,ADM!AN52))),IF(Inputs!$D$35=2,ADM!AN52,IF(Inputs!$D$35=3,ADM!X52,IF(ADM!$AH52>ADM!$AX52,ADM!X52,ADM!AN52)))))","v":49.417000000000002},{"$f":"IF($E52=1,AO52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO52,IF(Inputs!$D$35=3,ADM!Y52,IF(ADM!$AI52>ADM!$AY52,ADM!Y52,ADM!AO52))),IF(Inputs!$D$35=2,ADM!AO52,IF(Inputs!$D$35=3,ADM!Y52,IF(ADM!$AH52>ADM!$AX52,ADM!Y52,ADM!AO52)))))","v":46.262999999999998},{"$f":"IF($E52=1,AP52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP52,IF(Inputs!$D$35=3,ADM!Z52,IF(ADM!$AI52>ADM!$AY52,ADM!Z52,ADM!AP52))),IF(Inputs!$D$35=2,ADM!AP52,IF(Inputs!$D$35=3,ADM!Z52,IF(ADM!$AH52>ADM!$AX52,ADM!Z52,ADM!AP52)))))","v":57.72},{"$f":"IF($E52=1,AQ52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ52,IF(Inputs!$D$35=3,ADM!AA52,IF(ADM!$AI52>ADM!$AY52,ADM!AA52,ADM!AQ52))),IF(Inputs!$D$35=2,ADM!AQ52,IF(Inputs!$D$35=3,ADM!AA52,IF(ADM!$AH52>ADM!$AX52,ADM!AA52,ADM!AQ52)))))","v":45.2},{"$f":"IF($E52=1,AR52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR52,IF(Inputs!$D$35=3,ADM!AB52,IF(ADM!$AI52>ADM!$AY52,ADM!AB52,ADM!AR52))),IF(Inputs!$D$35=2,ADM!AR52,IF(Inputs!$D$35=3,ADM!AB52,IF(ADM!$AH52>ADM!$AX52,ADM!AB52,ADM!AR52)))))","v":0},{"$f":"IF($E52=1,AS52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS52,IF(Inputs!$D$35=3,ADM!AC52,IF(ADM!$AI52>ADM!$AY52,ADM!AC52,ADM!AS52))),IF(Inputs!$D$35=2,ADM!AS52,IF(Inputs!$D$35=3,ADM!AC52,IF(ADM!$AH52>ADM!$AX52,ADM!AC52,ADM!AS52)))))","v":0},{"$f":"IF($E52=1,AT52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT52,IF(Inputs!$D$35=3,ADM!AD52,IF(ADM!$AI52>ADM!$AY52,ADM!AD52,ADM!AT52))),IF(Inputs!$D$35=2,ADM!AT52,IF(Inputs!$D$35=3,ADM!AD52,IF(ADM!$AH52>ADM!$AX52,ADM!AD52,ADM!AT52)))))","v":0},{"$f":"IF($E52=1,AU52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU52,IF(Inputs!$D$35=3,ADM!AE52,IF(ADM!$AI52>ADM!$AY52,ADM!AE52,ADM!AU52))),IF(Inputs!$D$35=2,ADM!AU52,IF(Inputs!$D$35=3,ADM!AE52,IF(ADM!$AH52>ADM!$AX52,ADM!AE52,ADM!AU52)))))","v":0},{"$f":"IF($E52=1,AV52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV52,IF(Inputs!$D$35=3,ADM!AF52,IF(ADM!$AI52>ADM!$AY52,ADM!AF52,ADM!AV52))),IF(Inputs!$D$35=2,ADM!AV52,IF(Inputs!$D$35=3,ADM!AF52,IF(ADM!$AH52>ADM!$AX52,ADM!AF52,ADM!AV52)))))","v":0},{"$f":"IF($E52=1,AW52,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW52,IF(Inputs!$D$35=3,ADM!AG52,IF(ADM!$AI52>ADM!$AY52,ADM!AG52,ADM!AW52))),IF(Inputs!$D$35=2,ADM!AW52,IF(Inputs!$D$35=3,ADM!AG52,IF(ADM!$AH52>ADM!$AX52,ADM!AG52,ADM!AW52)))))","v":0},410.80599999999998,37.297833333333337,74.595666666666673,62.510333333333335,51.081999999999994,48.407666666666671,49.064999999999998,50.066666666666663,50.801666666666669,0,0,0,0,0,0,349.2311666666667,386.529,44.391500000000001,88.783000000000001,65.816999999999993,57.606000000000002,49.417000000000002,46.262999999999998,57.72,45.2,0,0,0,0,0,0,366.41449999999998,410.80599999999998,40.442,80.884,54.777000000000001,59.286000000000001,42.4,56.606000000000002,42.673999999999999,45.570999999999998,0,0,0,0,0,0,341.75599999999997,382.19799999999998,27.060000000000002,{"$f":"72.691-18.571","v":54.120000000000005},{"$f":"83.354-16.417","v":66.936999999999998},{"$f":"51.354-15","v":36.353999999999999},{"$f":"66.394-12.988","v":53.406000000000006},{"$f":"57.326-13","v":44.326000000000001},{"$f":"60.223-10.417","v":49.805999999999997},61.634,0,0,0,0,0,0,339.52300000000002,366.58300000000003]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},null,{"$f":"IF(AND($E53=1,Inputs!$D$34=1),AK53,IF(AND($E53=1,Inputs!$D$34=2),AJ53,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK53,IF(Inputs!$D$35=3,U53,IF($AI53>$AY53,U53,AK53))),IF(Inputs!$D$35=2,AJ53,IF(Inputs!$D$35=3,T53,IF($AH53>$AX53,T53,AJ53)))))))","v":73.599999999999994},{"$f":"IF($E53=1,AL53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL53,IF(Inputs!$D$35=3,ADM!V53,IF(ADM!$AI53>ADM!$AY53,ADM!V53,ADM!AL53))),IF(Inputs!$D$35=2,ADM!AL53,IF(Inputs!$D$35=3,ADM!V53,IF(ADM!$AH53>ADM!$AX53,ADM!V53,ADM!AL53)))))","v":62.731000000000002},{"$f":"IF($E53=1,AM53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM53,IF(Inputs!$D$35=3,ADM!W53,IF(ADM!$AI53>ADM!$AY53,ADM!W53,ADM!AM53))),IF(Inputs!$D$35=2,ADM!AM53,IF(Inputs!$D$35=3,ADM!W53,IF(ADM!$AH53>ADM!$AX53,ADM!W53,ADM!AM53)))))","v":58.393999999999998},{"$f":"IF($E53=1,AN53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN53,IF(Inputs!$D$35=3,ADM!X53,IF(ADM!$AI53>ADM!$AY53,ADM!X53,ADM!AN53))),IF(Inputs!$D$35=2,ADM!AN53,IF(Inputs!$D$35=3,ADM!X53,IF(ADM!$AH53>ADM!$AX53,ADM!X53,ADM!AN53)))))","v":59.789000000000001},{"$f":"IF($E53=1,AO53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO53,IF(Inputs!$D$35=3,ADM!Y53,IF(ADM!$AI53>ADM!$AY53,ADM!Y53,ADM!AO53))),IF(Inputs!$D$35=2,ADM!AO53,IF(Inputs!$D$35=3,ADM!Y53,IF(ADM!$AH53>ADM!$AX53,ADM!Y53,ADM!AO53)))))","v":61.125999999999998},{"$f":"IF($E53=1,AP53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP53,IF(Inputs!$D$35=3,ADM!Z53,IF(ADM!$AI53>ADM!$AY53,ADM!Z53,ADM!AP53))),IF(Inputs!$D$35=2,ADM!AP53,IF(Inputs!$D$35=3,ADM!Z53,IF(ADM!$AH53>ADM!$AX53,ADM!Z53,ADM!AP53)))))","v":68.593999999999994},{"$f":"IF($E53=1,AQ53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ53,IF(Inputs!$D$35=3,ADM!AA53,IF(ADM!$AI53>ADM!$AY53,ADM!AA53,ADM!AQ53))),IF(Inputs!$D$35=2,ADM!AQ53,IF(Inputs!$D$35=3,ADM!AA53,IF(ADM!$AH53>ADM!$AX53,ADM!AA53,ADM!AQ53)))))","v":45.485999999999997},{"$f":"IF($E53=1,AR53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR53,IF(Inputs!$D$35=3,ADM!AB53,IF(ADM!$AI53>ADM!$AY53,ADM!AB53,ADM!AR53))),IF(Inputs!$D$35=2,ADM!AR53,IF(Inputs!$D$35=3,ADM!AB53,IF(ADM!$AH53>ADM!$AX53,ADM!AB53,ADM!AR53)))))","v":0},{"$f":"IF($E53=1,AS53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS53,IF(Inputs!$D$35=3,ADM!AC53,IF(ADM!$AI53>ADM!$AY53,ADM!AC53,ADM!AS53))),IF(Inputs!$D$35=2,ADM!AS53,IF(Inputs!$D$35=3,ADM!AC53,IF(ADM!$AH53>ADM!$AX53,ADM!AC53,ADM!AS53)))))","v":0},{"$f":"IF($E53=1,AT53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT53,IF(Inputs!$D$35=3,ADM!AD53,IF(ADM!$AI53>ADM!$AY53,ADM!AD53,ADM!AT53))),IF(Inputs!$D$35=2,ADM!AT53,IF(Inputs!$D$35=3,ADM!AD53,IF(ADM!$AH53>ADM!$AX53,ADM!AD53,ADM!AT53)))))","v":0},{"$f":"IF($E53=1,AU53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU53,IF(Inputs!$D$35=3,ADM!AE53,IF(ADM!$AI53>ADM!$AY53,ADM!AE53,ADM!AU53))),IF(Inputs!$D$35=2,ADM!AU53,IF(Inputs!$D$35=3,ADM!AE53,IF(ADM!$AH53>ADM!$AX53,ADM!AE53,ADM!AU53)))))","v":0},{"$f":"IF($E53=1,AV53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV53,IF(Inputs!$D$35=3,ADM!AF53,IF(ADM!$AI53>ADM!$AY53,ADM!AF53,ADM!AV53))),IF(Inputs!$D$35=2,ADM!AV53,IF(Inputs!$D$35=3,ADM!AF53,IF(ADM!$AH53>ADM!$AX53,ADM!AF53,ADM!AV53)))))","v":0},{"$f":"IF($E53=1,AW53,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW53,IF(Inputs!$D$35=3,ADM!AG53,IF(ADM!$AI53>ADM!$AY53,ADM!AG53,ADM!AW53))),IF(Inputs!$D$35=2,ADM!AW53,IF(Inputs!$D$35=3,ADM!AG53,IF(ADM!$AH53>ADM!$AX53,ADM!AG53,ADM!AW53)))))","v":0},429.71999999999997,35.419000000000004,70.838000000000008,59.890000000000008,60.323666666666668,61.286000000000001,58.231999999999999,56.391999999999996,60.432999999999993,0,0,0,0,0,0,391.97566666666665,427.39466666666664,36.799999999999997,73.599999999999994,62.731000000000002,58.393999999999998,59.789000000000001,61.125999999999998,68.593999999999994,45.485999999999997,0,0,0,0,0,0,392.92,429.71999999999997,37.643000000000001,75.286000000000001,60.515999999999998,61.063000000000002,61.16,70.417000000000002,43.912999999999997,61.697000000000003,0,0,0,0,0,0,396.40899999999999,434.05200000000002,31.814,{"$f":"74.051-10.423","v":63.628},{"$f":"63.606-7.183","v":56.423000000000002},{"$f":"65.514-4","v":61.513999999999996},{"$f":"66.909-4","v":62.909000000000006},{"$f":"49.153-6","v":43.152999999999999},{"$f":"59.669-3","v":56.668999999999997},74.116,0,0,0,0,0,0,386.59800000000001,418.41199999999998]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},null,{"$f":"IF(AND($E54=1,Inputs!$D$34=1),AK54,IF(AND($E54=1,Inputs!$D$34=2),AJ54,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK54,IF(Inputs!$D$35=3,U54,IF($AI54>$AY54,U54,AK54))),IF(Inputs!$D$35=2,AJ54,IF(Inputs!$D$35=3,T54,IF($AH54>$AX54,T54,AJ54)))))))","v":80.650999999999996},{"$f":"IF($E54=1,AL54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL54,IF(Inputs!$D$35=3,ADM!V54,IF(ADM!$AI54>ADM!$AY54,ADM!V54,ADM!AL54))),IF(Inputs!$D$35=2,ADM!AL54,IF(Inputs!$D$35=3,ADM!V54,IF(ADM!$AH54>ADM!$AX54,ADM!V54,ADM!AL54)))))","v":80.456999999999994},{"$f":"IF($E54=1,AM54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM54,IF(Inputs!$D$35=3,ADM!W54,IF(ADM!$AI54>ADM!$AY54,ADM!W54,ADM!AM54))),IF(Inputs!$D$35=2,ADM!AM54,IF(Inputs!$D$35=3,ADM!W54,IF(ADM!$AH54>ADM!$AX54,ADM!W54,ADM!AM54)))))","v":64.965999999999994},{"$f":"IF($E54=1,AN54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN54,IF(Inputs!$D$35=3,ADM!X54,IF(ADM!$AI54>ADM!$AY54,ADM!X54,ADM!AN54))),IF(Inputs!$D$35=2,ADM!AN54,IF(Inputs!$D$35=3,ADM!X54,IF(ADM!$AH54>ADM!$AX54,ADM!X54,ADM!AN54)))))","v":67.269000000000005},{"$f":"IF($E54=1,AO54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO54,IF(Inputs!$D$35=3,ADM!Y54,IF(ADM!$AI54>ADM!$AY54,ADM!Y54,ADM!AO54))),IF(Inputs!$D$35=2,ADM!AO54,IF(Inputs!$D$35=3,ADM!Y54,IF(ADM!$AH54>ADM!$AX54,ADM!Y54,ADM!AO54)))))","v":60.783000000000001},{"$f":"IF($E54=1,AP54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP54,IF(Inputs!$D$35=3,ADM!Z54,IF(ADM!$AI54>ADM!$AY54,ADM!Z54,ADM!AP54))),IF(Inputs!$D$35=2,ADM!AP54,IF(Inputs!$D$35=3,ADM!Z54,IF(ADM!$AH54>ADM!$AX54,ADM!Z54,ADM!AP54)))))","v":54.834000000000003},{"$f":"IF($E54=1,AQ54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ54,IF(Inputs!$D$35=3,ADM!AA54,IF(ADM!$AI54>ADM!$AY54,ADM!AA54,ADM!AQ54))),IF(Inputs!$D$35=2,ADM!AQ54,IF(Inputs!$D$35=3,ADM!AA54,IF(ADM!$AH54>ADM!$AX54,ADM!AA54,ADM!AQ54)))))","v":44.308999999999997},{"$f":"IF($E54=1,AR54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR54,IF(Inputs!$D$35=3,ADM!AB54,IF(ADM!$AI54>ADM!$AY54,ADM!AB54,ADM!AR54))),IF(Inputs!$D$35=2,ADM!AR54,IF(Inputs!$D$35=3,ADM!AB54,IF(ADM!$AH54>ADM!$AX54,ADM!AB54,ADM!AR54)))))","v":0},{"$f":"IF($E54=1,AS54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS54,IF(Inputs!$D$35=3,ADM!AC54,IF(ADM!$AI54>ADM!$AY54,ADM!AC54,ADM!AS54))),IF(Inputs!$D$35=2,ADM!AS54,IF(Inputs!$D$35=3,ADM!AC54,IF(ADM!$AH54>ADM!$AX54,ADM!AC54,ADM!AS54)))))","v":0},{"$f":"IF($E54=1,AT54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT54,IF(Inputs!$D$35=3,ADM!AD54,IF(ADM!$AI54>ADM!$AY54,ADM!AD54,ADM!AT54))),IF(Inputs!$D$35=2,ADM!AT54,IF(Inputs!$D$35=3,ADM!AD54,IF(ADM!$AH54>ADM!$AX54,ADM!AD54,ADM!AT54)))))","v":0},{"$f":"IF($E54=1,AU54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU54,IF(Inputs!$D$35=3,ADM!AE54,IF(ADM!$AI54>ADM!$AY54,ADM!AE54,ADM!AU54))),IF(Inputs!$D$35=2,ADM!AU54,IF(Inputs!$D$35=3,ADM!AE54,IF(ADM!$AH54>ADM!$AX54,ADM!AE54,ADM!AU54)))))","v":0},{"$f":"IF($E54=1,AV54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV54,IF(Inputs!$D$35=3,ADM!AF54,IF(ADM!$AI54>ADM!$AY54,ADM!AF54,ADM!AV54))),IF(Inputs!$D$35=2,ADM!AV54,IF(Inputs!$D$35=3,ADM!AF54,IF(ADM!$AH54>ADM!$AX54,ADM!AF54,ADM!AV54)))))","v":0},{"$f":"IF($E54=1,AW54,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW54,IF(Inputs!$D$35=3,ADM!AG54,IF(ADM!$AI54>ADM!$AY54,ADM!AG54,ADM!AW54))),IF(Inputs!$D$35=2,ADM!AW54,IF(Inputs!$D$35=3,ADM!AG54,IF(ADM!$AH54>ADM!$AX54,ADM!AG54,ADM!AW54)))))","v":0},453.26900000000001,26.076999999999998,52.153999999999996,44.704666666666661,41.641333333333328,38.093333333333334,36.409666666666666,34.758000000000003,25.127666666666666,0,0,0,0,0,0,246.81166666666667,272.88866666666667,40.325499999999998,80.650999999999996,80.456999999999994,64.965999999999994,67.269000000000005,60.783000000000001,54.834000000000003,44.308999999999997,0,0,0,0,0,0,412.94350000000003,453.26900000000001,37.905500000000004,75.811000000000007,53.656999999999996,59.957999999999998,47.011000000000003,48.445999999999998,49.44,31.074000000000002,0,0,0,0,0,0,327.49150000000003,365.39700000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},null,{"$f":"IF(AND($E55=1,Inputs!$D$34=1),AK55,IF(AND($E55=1,Inputs!$D$34=2),AJ55,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK55,IF(Inputs!$D$35=3,U55,IF($AI55>$AY55,U55,AK55))),IF(Inputs!$D$35=2,AJ55,IF(Inputs!$D$35=3,T55,IF($AH55>$AX55,T55,AJ55)))))))","v":0},{"$f":"IF($E55=1,AL55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL55,IF(Inputs!$D$35=3,ADM!V55,IF(ADM!$AI55>ADM!$AY55,ADM!V55,ADM!AL55))),IF(Inputs!$D$35=2,ADM!AL55,IF(Inputs!$D$35=3,ADM!V55,IF(ADM!$AH55>ADM!$AX55,ADM!V55,ADM!AL55)))))","v":0},{"$f":"IF($E55=1,AM55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM55,IF(Inputs!$D$35=3,ADM!W55,IF(ADM!$AI55>ADM!$AY55,ADM!W55,ADM!AM55))),IF(Inputs!$D$35=2,ADM!AM55,IF(Inputs!$D$35=3,ADM!W55,IF(ADM!$AH55>ADM!$AX55,ADM!W55,ADM!AM55)))))","v":0},{"$f":"IF($E55=1,AN55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN55,IF(Inputs!$D$35=3,ADM!X55,IF(ADM!$AI55>ADM!$AY55,ADM!X55,ADM!AN55))),IF(Inputs!$D$35=2,ADM!AN55,IF(Inputs!$D$35=3,ADM!X55,IF(ADM!$AH55>ADM!$AX55,ADM!X55,ADM!AN55)))))","v":0},{"$f":"IF($E55=1,AO55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO55,IF(Inputs!$D$35=3,ADM!Y55,IF(ADM!$AI55>ADM!$AY55,ADM!Y55,ADM!AO55))),IF(Inputs!$D$35=2,ADM!AO55,IF(Inputs!$D$35=3,ADM!Y55,IF(ADM!$AH55>ADM!$AX55,ADM!Y55,ADM!AO55)))))","v":0},{"$f":"IF($E55=1,AP55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP55,IF(Inputs!$D$35=3,ADM!Z55,IF(ADM!$AI55>ADM!$AY55,ADM!Z55,ADM!AP55))),IF(Inputs!$D$35=2,ADM!AP55,IF(Inputs!$D$35=3,ADM!Z55,IF(ADM!$AH55>ADM!$AX55,ADM!Z55,ADM!AP55)))))","v":0},{"$f":"IF($E55=1,AQ55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ55,IF(Inputs!$D$35=3,ADM!AA55,IF(ADM!$AI55>ADM!$AY55,ADM!AA55,ADM!AQ55))),IF(Inputs!$D$35=2,ADM!AQ55,IF(Inputs!$D$35=3,ADM!AA55,IF(ADM!$AH55>ADM!$AX55,ADM!AA55,ADM!AQ55)))))","v":0},{"$f":"IF($E55=1,AR55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR55,IF(Inputs!$D$35=3,ADM!AB55,IF(ADM!$AI55>ADM!$AY55,ADM!AB55,ADM!AR55))),IF(Inputs!$D$35=2,ADM!AR55,IF(Inputs!$D$35=3,ADM!AB55,IF(ADM!$AH55>ADM!$AX55,ADM!AB55,ADM!AR55)))))","v":262.65699999999998},{"$f":"IF($E55=1,AS55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS55,IF(Inputs!$D$35=3,ADM!AC55,IF(ADM!$AI55>ADM!$AY55,ADM!AC55,ADM!AS55))),IF(Inputs!$D$35=2,ADM!AS55,IF(Inputs!$D$35=3,ADM!AC55,IF(ADM!$AH55>ADM!$AX55,ADM!AC55,ADM!AS55)))))","v":283.70299999999997},{"$f":"IF($E55=1,AT55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT55,IF(Inputs!$D$35=3,ADM!AD55,IF(ADM!$AI55>ADM!$AY55,ADM!AD55,ADM!AT55))),IF(Inputs!$D$35=2,ADM!AT55,IF(Inputs!$D$35=3,ADM!AD55,IF(ADM!$AH55>ADM!$AX55,ADM!AD55,ADM!AT55)))))","v":310.36900000000003},{"$f":"IF($E55=1,AU55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU55,IF(Inputs!$D$35=3,ADM!AE55,IF(ADM!$AI55>ADM!$AY55,ADM!AE55,ADM!AU55))),IF(Inputs!$D$35=2,ADM!AU55,IF(Inputs!$D$35=3,ADM!AE55,IF(ADM!$AH55>ADM!$AX55,ADM!AE55,ADM!AU55)))))","v":0},{"$f":"IF($E55=1,AV55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV55,IF(Inputs!$D$35=3,ADM!AF55,IF(ADM!$AI55>ADM!$AY55,ADM!AF55,ADM!AV55))),IF(Inputs!$D$35=2,ADM!AV55,IF(Inputs!$D$35=3,ADM!AF55,IF(ADM!$AH55>ADM!$AX55,ADM!AF55,ADM!AV55)))))","v":0},{"$f":"IF($E55=1,AW55,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW55,IF(Inputs!$D$35=3,ADM!AG55,IF(ADM!$AI55>ADM!$AY55,ADM!AG55,ADM!AW55))),IF(Inputs!$D$35=2,ADM!AW55,IF(Inputs!$D$35=3,ADM!AG55,IF(ADM!$AH55>ADM!$AX55,ADM!AG55,ADM!AW55)))))","v":0},856.72899999999993,0,0,0,0,0,0,0,0,284.63033333333334,286.32600000000002,285.38200000000001,0,0,0,856.33833333333337,856.33833333333337,0,0,0,0,0,0,0,0,262.65699999999998,283.70299999999997,310.36900000000003,0,0,0,856.72899999999993,856.72899999999993,0,0,0,0,0,0,0,0,288.72000000000003,301.18900000000002,286.25700000000001,0,0,0,876.16600000000017,876.16600000000017,0,0,0,0,0,0,0,0,302.51400000000001,274.08600000000001,259.52,0,0,0,836.12,836.12]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},null,{"$f":"IF(AND($E56=1,Inputs!$D$34=1),AK56,IF(AND($E56=1,Inputs!$D$34=2),AJ56,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK56,IF(Inputs!$D$35=3,U56,IF($AI56>$AY56,U56,AK56))),IF(Inputs!$D$35=2,AJ56,IF(Inputs!$D$35=3,T56,IF($AH56>$AX56,T56,AJ56)))))))","v":0},{"$f":"IF($E56=1,AL56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL56,IF(Inputs!$D$35=3,ADM!V56,IF(ADM!$AI56>ADM!$AY56,ADM!V56,ADM!AL56))),IF(Inputs!$D$35=2,ADM!AL56,IF(Inputs!$D$35=3,ADM!V56,IF(ADM!$AH56>ADM!$AX56,ADM!V56,ADM!AL56)))))","v":0},{"$f":"IF($E56=1,AM56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM56,IF(Inputs!$D$35=3,ADM!W56,IF(ADM!$AI56>ADM!$AY56,ADM!W56,ADM!AM56))),IF(Inputs!$D$35=2,ADM!AM56,IF(Inputs!$D$35=3,ADM!W56,IF(ADM!$AH56>ADM!$AX56,ADM!W56,ADM!AM56)))))","v":0},{"$f":"IF($E56=1,AN56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN56,IF(Inputs!$D$35=3,ADM!X56,IF(ADM!$AI56>ADM!$AY56,ADM!X56,ADM!AN56))),IF(Inputs!$D$35=2,ADM!AN56,IF(Inputs!$D$35=3,ADM!X56,IF(ADM!$AH56>ADM!$AX56,ADM!X56,ADM!AN56)))))","v":0},{"$f":"IF($E56=1,AO56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO56,IF(Inputs!$D$35=3,ADM!Y56,IF(ADM!$AI56>ADM!$AY56,ADM!Y56,ADM!AO56))),IF(Inputs!$D$35=2,ADM!AO56,IF(Inputs!$D$35=3,ADM!Y56,IF(ADM!$AH56>ADM!$AX56,ADM!Y56,ADM!AO56)))))","v":0},{"$f":"IF($E56=1,AP56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP56,IF(Inputs!$D$35=3,ADM!Z56,IF(ADM!$AI56>ADM!$AY56,ADM!Z56,ADM!AP56))),IF(Inputs!$D$35=2,ADM!AP56,IF(Inputs!$D$35=3,ADM!Z56,IF(ADM!$AH56>ADM!$AX56,ADM!Z56,ADM!AP56)))))","v":0},{"$f":"IF($E56=1,AQ56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ56,IF(Inputs!$D$35=3,ADM!AA56,IF(ADM!$AI56>ADM!$AY56,ADM!AA56,ADM!AQ56))),IF(Inputs!$D$35=2,ADM!AQ56,IF(Inputs!$D$35=3,ADM!AA56,IF(ADM!$AH56>ADM!$AX56,ADM!AA56,ADM!AQ56)))))","v":0},{"$f":"IF($E56=1,AR56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR56,IF(Inputs!$D$35=3,ADM!AB56,IF(ADM!$AI56>ADM!$AY56,ADM!AB56,ADM!AR56))),IF(Inputs!$D$35=2,ADM!AR56,IF(Inputs!$D$35=3,ADM!AB56,IF(ADM!$AH56>ADM!$AX56,ADM!AB56,ADM!AR56)))))","v":349.32},{"$f":"IF($E56=1,AS56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS56,IF(Inputs!$D$35=3,ADM!AC56,IF(ADM!$AI56>ADM!$AY56,ADM!AC56,ADM!AS56))),IF(Inputs!$D$35=2,ADM!AS56,IF(Inputs!$D$35=3,ADM!AC56,IF(ADM!$AH56>ADM!$AX56,ADM!AC56,ADM!AS56)))))","v":314.68599999999998},{"$f":"IF($E56=1,AT56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT56,IF(Inputs!$D$35=3,ADM!AD56,IF(ADM!$AI56>ADM!$AY56,ADM!AD56,ADM!AT56))),IF(Inputs!$D$35=2,ADM!AT56,IF(Inputs!$D$35=3,ADM!AD56,IF(ADM!$AH56>ADM!$AX56,ADM!AD56,ADM!AT56)))))","v":338.10599999999999},{"$f":"IF($E56=1,AU56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU56,IF(Inputs!$D$35=3,ADM!AE56,IF(ADM!$AI56>ADM!$AY56,ADM!AE56,ADM!AU56))),IF(Inputs!$D$35=2,ADM!AU56,IF(Inputs!$D$35=3,ADM!AE56,IF(ADM!$AH56>ADM!$AX56,ADM!AE56,ADM!AU56)))))","v":0},{"$f":"IF($E56=1,AV56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV56,IF(Inputs!$D$35=3,ADM!AF56,IF(ADM!$AI56>ADM!$AY56,ADM!AF56,ADM!AV56))),IF(Inputs!$D$35=2,ADM!AV56,IF(Inputs!$D$35=3,ADM!AF56,IF(ADM!$AH56>ADM!$AX56,ADM!AF56,ADM!AV56)))))","v":0},{"$f":"IF($E56=1,AW56,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW56,IF(Inputs!$D$35=3,ADM!AG56,IF(ADM!$AI56>ADM!$AY56,ADM!AG56,ADM!AW56))),IF(Inputs!$D$35=2,ADM!AW56,IF(Inputs!$D$35=3,ADM!AG56,IF(ADM!$AH56>ADM!$AX56,ADM!AG56,ADM!AW56)))))","v":0},1002.112,0,0,0,0,0,0,0,0,333.25533333333334,325.26566666666662,313.94766666666663,0,0,0,972.46866666666665,972.46866666666665,0,0,0,0,0,0,0,0,349.32,314.68599999999998,338.10599999999999,0,0,0,1002.112,1002.112,0,0,0,0,0,0,0,0,317.017,343.077,317.60599999999999,0,0,0,977.7,977.7,0,0,0,0,0,0,0,0,333.42899999999997,318.03399999999999,286.13099999999997,0,0,0,{"$f":"BP56+SUM(BR56:CC56)","v":937.59399999999994},{"$f":"SUM(BQ56:CC56)","v":937.59399999999994}]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},null,{"$f":"IF(AND($E57=1,Inputs!$D$34=1),AK57,IF(AND($E57=1,Inputs!$D$34=2),AJ57,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK57,IF(Inputs!$D$35=3,U57,IF($AI57>$AY57,U57,AK57))),IF(Inputs!$D$35=2,AJ57,IF(Inputs!$D$35=3,T57,IF($AH57>$AX57,T57,AJ57)))))))","v":0},{"$f":"IF($E57=1,AL57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL57,IF(Inputs!$D$35=3,ADM!V57,IF(ADM!$AI57>ADM!$AY57,ADM!V57,ADM!AL57))),IF(Inputs!$D$35=2,ADM!AL57,IF(Inputs!$D$35=3,ADM!V57,IF(ADM!$AH57>ADM!$AX57,ADM!V57,ADM!AL57)))))","v":0},{"$f":"IF($E57=1,AM57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM57,IF(Inputs!$D$35=3,ADM!W57,IF(ADM!$AI57>ADM!$AY57,ADM!W57,ADM!AM57))),IF(Inputs!$D$35=2,ADM!AM57,IF(Inputs!$D$35=3,ADM!W57,IF(ADM!$AH57>ADM!$AX57,ADM!W57,ADM!AM57)))))","v":0},{"$f":"IF($E57=1,AN57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN57,IF(Inputs!$D$35=3,ADM!X57,IF(ADM!$AI57>ADM!$AY57,ADM!X57,ADM!AN57))),IF(Inputs!$D$35=2,ADM!AN57,IF(Inputs!$D$35=3,ADM!X57,IF(ADM!$AH57>ADM!$AX57,ADM!X57,ADM!AN57)))))","v":0},{"$f":"IF($E57=1,AO57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO57,IF(Inputs!$D$35=3,ADM!Y57,IF(ADM!$AI57>ADM!$AY57,ADM!Y57,ADM!AO57))),IF(Inputs!$D$35=2,ADM!AO57,IF(Inputs!$D$35=3,ADM!Y57,IF(ADM!$AH57>ADM!$AX57,ADM!Y57,ADM!AO57)))))","v":0},{"$f":"IF($E57=1,AP57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP57,IF(Inputs!$D$35=3,ADM!Z57,IF(ADM!$AI57>ADM!$AY57,ADM!Z57,ADM!AP57))),IF(Inputs!$D$35=2,ADM!AP57,IF(Inputs!$D$35=3,ADM!Z57,IF(ADM!$AH57>ADM!$AX57,ADM!Z57,ADM!AP57)))))","v":0},{"$f":"IF($E57=1,AQ57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ57,IF(Inputs!$D$35=3,ADM!AA57,IF(ADM!$AI57>ADM!$AY57,ADM!AA57,ADM!AQ57))),IF(Inputs!$D$35=2,ADM!AQ57,IF(Inputs!$D$35=3,ADM!AA57,IF(ADM!$AH57>ADM!$AX57,ADM!AA57,ADM!AQ57)))))","v":0},{"$f":"IF($E57=1,AR57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR57,IF(Inputs!$D$35=3,ADM!AB57,IF(ADM!$AI57>ADM!$AY57,ADM!AB57,ADM!AR57))),IF(Inputs!$D$35=2,ADM!AR57,IF(Inputs!$D$35=3,ADM!AB57,IF(ADM!$AH57>ADM!$AX57,ADM!AB57,ADM!AR57)))))","v":0},{"$f":"IF($E57=1,AS57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS57,IF(Inputs!$D$35=3,ADM!AC57,IF(ADM!$AI57>ADM!$AY57,ADM!AC57,ADM!AS57))),IF(Inputs!$D$35=2,ADM!AS57,IF(Inputs!$D$35=3,ADM!AC57,IF(ADM!$AH57>ADM!$AX57,ADM!AC57,ADM!AS57)))))","v":0},{"$f":"IF($E57=1,AT57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT57,IF(Inputs!$D$35=3,ADM!AD57,IF(ADM!$AI57>ADM!$AY57,ADM!AD57,ADM!AT57))),IF(Inputs!$D$35=2,ADM!AT57,IF(Inputs!$D$35=3,ADM!AD57,IF(ADM!$AH57>ADM!$AX57,ADM!AD57,ADM!AT57)))))","v":0},{"$f":"IF($E57=1,AU57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU57,IF(Inputs!$D$35=3,ADM!AE57,IF(ADM!$AI57>ADM!$AY57,ADM!AE57,ADM!AU57))),IF(Inputs!$D$35=2,ADM!AU57,IF(Inputs!$D$35=3,ADM!AE57,IF(ADM!$AH57>ADM!$AX57,ADM!AE57,ADM!AU57)))))","v":578.57100000000003},{"$f":"IF($E57=1,AV57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV57,IF(Inputs!$D$35=3,ADM!AF57,IF(ADM!$AI57>ADM!$AY57,ADM!AF57,ADM!AV57))),IF(Inputs!$D$35=2,ADM!AV57,IF(Inputs!$D$35=3,ADM!AF57,IF(ADM!$AH57>ADM!$AX57,ADM!AF57,ADM!AV57)))))","v":477.21100000000001},{"$f":"IF($E57=1,AW57,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW57,IF(Inputs!$D$35=3,ADM!AG57,IF(ADM!$AI57>ADM!$AY57,ADM!AG57,ADM!AW57))),IF(Inputs!$D$35=2,ADM!AW57,IF(Inputs!$D$35=3,ADM!AG57,IF(ADM!$AH57>ADM!$AX57,ADM!AG57,ADM!AW57)))))","v":424.5},1480.2820000000002,0,0,0,0,0,0,0,0,0,0,0,547.97133333333329,468.55799999999999,398.52966666666663,1415.059,1415.059,0,0,0,0,0,0,0,0,0,0,0,578.57100000000003,477.21100000000001,424.5,1480.2820000000002,1480.2820000000002,0,0,0,0,0,0,0,0,0,0,0,530.54,485.12900000000002,372.94,1388.6089999999999,1388.6089999999999,0,0,0,0,0,0,0,0,0,0,0,534.803,443.334,398.149,1376.2860000000001,1376.2860000000001]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},null,{"$f":"IF(AND($E58=1,Inputs!$D$34=1),AK58,IF(AND($E58=1,Inputs!$D$34=2),AJ58,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK58,IF(Inputs!$D$35=3,U58,IF($AI58>$AY58,U58,AK58))),IF(Inputs!$D$35=2,AJ58,IF(Inputs!$D$35=3,T58,IF($AH58>$AX58,T58,AJ58)))))))","v":0},{"$f":"IF($E58=1,AL58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL58,IF(Inputs!$D$35=3,ADM!V58,IF(ADM!$AI58>ADM!$AY58,ADM!V58,ADM!AL58))),IF(Inputs!$D$35=2,ADM!AL58,IF(Inputs!$D$35=3,ADM!V58,IF(ADM!$AH58>ADM!$AX58,ADM!V58,ADM!AL58)))))","v":0},{"$f":"IF($E58=1,AM58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM58,IF(Inputs!$D$35=3,ADM!W58,IF(ADM!$AI58>ADM!$AY58,ADM!W58,ADM!AM58))),IF(Inputs!$D$35=2,ADM!AM58,IF(Inputs!$D$35=3,ADM!W58,IF(ADM!$AH58>ADM!$AX58,ADM!W58,ADM!AM58)))))","v":0},{"$f":"IF($E58=1,AN58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN58,IF(Inputs!$D$35=3,ADM!X58,IF(ADM!$AI58>ADM!$AY58,ADM!X58,ADM!AN58))),IF(Inputs!$D$35=2,ADM!AN58,IF(Inputs!$D$35=3,ADM!X58,IF(ADM!$AH58>ADM!$AX58,ADM!X58,ADM!AN58)))))","v":0},{"$f":"IF($E58=1,AO58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO58,IF(Inputs!$D$35=3,ADM!Y58,IF(ADM!$AI58>ADM!$AY58,ADM!Y58,ADM!AO58))),IF(Inputs!$D$35=2,ADM!AO58,IF(Inputs!$D$35=3,ADM!Y58,IF(ADM!$AH58>ADM!$AX58,ADM!Y58,ADM!AO58)))))","v":0},{"$f":"IF($E58=1,AP58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP58,IF(Inputs!$D$35=3,ADM!Z58,IF(ADM!$AI58>ADM!$AY58,ADM!Z58,ADM!AP58))),IF(Inputs!$D$35=2,ADM!AP58,IF(Inputs!$D$35=3,ADM!Z58,IF(ADM!$AH58>ADM!$AX58,ADM!Z58,ADM!AP58)))))","v":0},{"$f":"IF($E58=1,AQ58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ58,IF(Inputs!$D$35=3,ADM!AA58,IF(ADM!$AI58>ADM!$AY58,ADM!AA58,ADM!AQ58))),IF(Inputs!$D$35=2,ADM!AQ58,IF(Inputs!$D$35=3,ADM!AA58,IF(ADM!$AH58>ADM!$AX58,ADM!AA58,ADM!AQ58)))))","v":0},{"$f":"IF($E58=1,AR58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR58,IF(Inputs!$D$35=3,ADM!AB58,IF(ADM!$AI58>ADM!$AY58,ADM!AB58,ADM!AR58))),IF(Inputs!$D$35=2,ADM!AR58,IF(Inputs!$D$35=3,ADM!AB58,IF(ADM!$AH58>ADM!$AX58,ADM!AB58,ADM!AR58)))))","v":36.758333333333333},{"$f":"IF($E58=1,AS58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS58,IF(Inputs!$D$35=3,ADM!AC58,IF(ADM!$AI58>ADM!$AY58,ADM!AC58,ADM!AS58))),IF(Inputs!$D$35=2,ADM!AS58,IF(Inputs!$D$35=3,ADM!AC58,IF(ADM!$AH58>ADM!$AX58,ADM!AC58,ADM!AS58)))))","v":35.748333333333335},{"$f":"IF($E58=1,AT58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT58,IF(Inputs!$D$35=3,ADM!AD58,IF(ADM!$AI58>ADM!$AY58,ADM!AD58,ADM!AT58))),IF(Inputs!$D$35=2,ADM!AT58,IF(Inputs!$D$35=3,ADM!AD58,IF(ADM!$AH58>ADM!$AX58,ADM!AD58,ADM!AT58)))))","v":39.856999999999999},{"$f":"IF($E58=1,AU58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU58,IF(Inputs!$D$35=3,ADM!AE58,IF(ADM!$AI58>ADM!$AY58,ADM!AE58,ADM!AU58))),IF(Inputs!$D$35=2,ADM!AU58,IF(Inputs!$D$35=3,ADM!AE58,IF(ADM!$AH58>ADM!$AX58,ADM!AE58,ADM!AU58)))))","v":44.63033333333334},{"$f":"IF($E58=1,AV58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV58,IF(Inputs!$D$35=3,ADM!AF58,IF(ADM!$AI58>ADM!$AY58,ADM!AF58,ADM!AV58))),IF(Inputs!$D$35=2,ADM!AV58,IF(Inputs!$D$35=3,ADM!AF58,IF(ADM!$AH58>ADM!$AX58,ADM!AF58,ADM!AV58)))))","v":33.879999999999995},{"$f":"IF($E58=1,AW58,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW58,IF(Inputs!$D$35=3,ADM!AG58,IF(ADM!$AI58>ADM!$AY58,ADM!AG58,ADM!AW58))),IF(Inputs!$D$35=2,ADM!AW58,IF(Inputs!$D$35=3,ADM!AG58,IF(ADM!$AH58>ADM!$AX58,ADM!AG58,ADM!AW58)))))","v":31.095333333333333},221.96933333333334,0,0,0,0,0,0,0,0,36.758333333333333,35.748333333333335,39.856999999999999,44.63033333333334,33.879999999999995,31.095333333333333,221.96933333333334,221.96933333333334,0,0,0,0,0,0,0,0,39.936999999999998,33.331000000000003,28.530999999999999,44.017000000000003,35.817,31.725999999999999,213.35900000000001,213.35900000000001,0,0,0,0,0,0,0,0,35.749000000000002,31.370999999999999,45.154000000000003,44.811,39.668999999999997,23.463000000000001,220.21700000000001,220.21700000000001,0,0,0,0,0,0,0,0,34.588999999999999,42.542999999999999,45.886000000000003,45.063000000000002,26.154,38.097000000000001,232.33200000000002,232.33200000000002]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},null,{"$f":"IF(AND($E59=1,Inputs!$D$34=1),AK59,IF(AND($E59=1,Inputs!$D$34=2),AJ59,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK59,IF(Inputs!$D$35=3,U59,IF($AI59>$AY59,U59,AK59))),IF(Inputs!$D$35=2,AJ59,IF(Inputs!$D$35=3,T59,IF($AH59>$AX59,T59,AJ59)))))))","v":0},{"$f":"IF($E59=1,AL59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL59,IF(Inputs!$D$35=3,ADM!V59,IF(ADM!$AI59>ADM!$AY59,ADM!V59,ADM!AL59))),IF(Inputs!$D$35=2,ADM!AL59,IF(Inputs!$D$35=3,ADM!V59,IF(ADM!$AH59>ADM!$AX59,ADM!V59,ADM!AL59)))))","v":0},{"$f":"IF($E59=1,AM59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM59,IF(Inputs!$D$35=3,ADM!W59,IF(ADM!$AI59>ADM!$AY59,ADM!W59,ADM!AM59))),IF(Inputs!$D$35=2,ADM!AM59,IF(Inputs!$D$35=3,ADM!W59,IF(ADM!$AH59>ADM!$AX59,ADM!W59,ADM!AM59)))))","v":0},{"$f":"IF($E59=1,AN59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN59,IF(Inputs!$D$35=3,ADM!X59,IF(ADM!$AI59>ADM!$AY59,ADM!X59,ADM!AN59))),IF(Inputs!$D$35=2,ADM!AN59,IF(Inputs!$D$35=3,ADM!X59,IF(ADM!$AH59>ADM!$AX59,ADM!X59,ADM!AN59)))))","v":0},{"$f":"IF($E59=1,AO59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO59,IF(Inputs!$D$35=3,ADM!Y59,IF(ADM!$AI59>ADM!$AY59,ADM!Y59,ADM!AO59))),IF(Inputs!$D$35=2,ADM!AO59,IF(Inputs!$D$35=3,ADM!Y59,IF(ADM!$AH59>ADM!$AX59,ADM!Y59,ADM!AO59)))))","v":0},{"$f":"IF($E59=1,AP59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP59,IF(Inputs!$D$35=3,ADM!Z59,IF(ADM!$AI59>ADM!$AY59,ADM!Z59,ADM!AP59))),IF(Inputs!$D$35=2,ADM!AP59,IF(Inputs!$D$35=3,ADM!Z59,IF(ADM!$AH59>ADM!$AX59,ADM!Z59,ADM!AP59)))))","v":0},{"$f":"IF($E59=1,AQ59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ59,IF(Inputs!$D$35=3,ADM!AA59,IF(ADM!$AI59>ADM!$AY59,ADM!AA59,ADM!AQ59))),IF(Inputs!$D$35=2,ADM!AQ59,IF(Inputs!$D$35=3,ADM!AA59,IF(ADM!$AH59>ADM!$AX59,ADM!AA59,ADM!AQ59)))))","v":0},{"$f":"IF($E59=1,AR59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR59,IF(Inputs!$D$35=3,ADM!AB59,IF(ADM!$AI59>ADM!$AY59,ADM!AB59,ADM!AR59))),IF(Inputs!$D$35=2,ADM!AR59,IF(Inputs!$D$35=3,ADM!AB59,IF(ADM!$AH59>ADM!$AX59,ADM!AB59,ADM!AR59)))))","v":0},{"$f":"IF($E59=1,AS59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS59,IF(Inputs!$D$35=3,ADM!AC59,IF(ADM!$AI59>ADM!$AY59,ADM!AC59,ADM!AS59))),IF(Inputs!$D$35=2,ADM!AS59,IF(Inputs!$D$35=3,ADM!AC59,IF(ADM!$AH59>ADM!$AX59,ADM!AC59,ADM!AS59)))))","v":0},{"$f":"IF($E59=1,AT59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT59,IF(Inputs!$D$35=3,ADM!AD59,IF(ADM!$AI59>ADM!$AY59,ADM!AD59,ADM!AT59))),IF(Inputs!$D$35=2,ADM!AT59,IF(Inputs!$D$35=3,ADM!AD59,IF(ADM!$AH59>ADM!$AX59,ADM!AD59,ADM!AT59)))))","v":3.4073333333333338},{"$f":"IF($E59=1,AU59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU59,IF(Inputs!$D$35=3,ADM!AE59,IF(ADM!$AI59>ADM!$AY59,ADM!AE59,ADM!AU59))),IF(Inputs!$D$35=2,ADM!AU59,IF(Inputs!$D$35=3,ADM!AE59,IF(ADM!$AH59>ADM!$AX59,ADM!AE59,ADM!AU59)))))","v":11.952},{"$f":"IF($E59=1,AV59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV59,IF(Inputs!$D$35=3,ADM!AF59,IF(ADM!$AI59>ADM!$AY59,ADM!AF59,ADM!AV59))),IF(Inputs!$D$35=2,ADM!AV59,IF(Inputs!$D$35=3,ADM!AF59,IF(ADM!$AH59>ADM!$AX59,ADM!AF59,ADM!AV59)))))","v":24.897333333333336},{"$f":"IF($E59=1,AW59,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW59,IF(Inputs!$D$35=3,ADM!AG59,IF(ADM!$AI59>ADM!$AY59,ADM!AG59,ADM!AW59))),IF(Inputs!$D$35=2,ADM!AW59,IF(Inputs!$D$35=3,ADM!AG59,IF(ADM!$AH59>ADM!$AX59,ADM!AG59,ADM!AW59)))))","v":67.501999999999995},{"$f":"SUM(F59:R59)","v":107.75866666666667},{"$f":"AVERAGE(AJ59,AZ59,BP59)","v":0},0,0,0,0,0,0,0,0,0,3.4073333333333338,11.952,24.897333333333336,67.501999999999995,{"$f":"T59+SUM(V59:AG59)","v":107.75866666666667},{"$f":"SUM(U59:AG59)","v":107.75866666666667},{"$f":"AK59/2","v":0},0,0,0,0,0,0,0,0,0,0,10.486000000000001,29.417999999999999,44.572000000000003,{"$f":"AJ59+SUM(AL59:AW59)","v":84.475999999999999},{"$f":"SUM(AK59:AW59)","v":84.475999999999999},{"$f":"BA59/2","v":0},0,0,0,0,0,0,0,0,0,1.6459999999999999,11.224,17.850000000000001,67.700999999999993,{"$f":"AZ59+SUM(BB59:BM59)","v":98.420999999999992},{"$f":"SUM(BA59:BM59)","v":98.420999999999992},{"$f":"BQ59/2","v":0},0,0,0,0,0,0,0,0,0,8.5760000000000005,14.146000000000001,27.423999999999999,90.233000000000004,{"$f":"BP59+SUM(BR59:CC59)","v":140.37900000000002},{"$f":"SUM(BQ59:CC59)","v":140.37900000000002}]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},null,{"$f":"IF(AND($E60=1,Inputs!$D$34=1),AK60,IF(AND($E60=1,Inputs!$D$34=2),AJ60,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK60,IF(Inputs!$D$35=3,U60,IF($AI60>$AY60,U60,AK60))),IF(Inputs!$D$35=2,AJ60,IF(Inputs!$D$35=3,T60,IF($AH60>$AX60,T60,AJ60)))))))","v":0.92333333333333334},{"$f":"IF($E60=1,AL60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL60,IF(Inputs!$D$35=3,ADM!V60,IF(ADM!$AI60>ADM!$AY60,ADM!V60,ADM!AL60))),IF(Inputs!$D$35=2,ADM!AL60,IF(Inputs!$D$35=3,ADM!V60,IF(ADM!$AH60>ADM!$AX60,ADM!V60,ADM!AL60)))))","v":0.77700000000000002},{"$f":"IF($E60=1,AM60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM60,IF(Inputs!$D$35=3,ADM!W60,IF(ADM!$AI60>ADM!$AY60,ADM!W60,ADM!AM60))),IF(Inputs!$D$35=2,ADM!AM60,IF(Inputs!$D$35=3,ADM!W60,IF(ADM!$AH60>ADM!$AX60,ADM!W60,ADM!AM60)))))","v":0.221},{"$f":"IF($E60=1,AN60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN60,IF(Inputs!$D$35=3,ADM!X60,IF(ADM!$AI60>ADM!$AY60,ADM!X60,ADM!AN60))),IF(Inputs!$D$35=2,ADM!AN60,IF(Inputs!$D$35=3,ADM!X60,IF(ADM!$AH60>ADM!$AX60,ADM!X60,ADM!AN60)))))","v":0.99933333333333341},{"$f":"IF($E60=1,AO60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO60,IF(Inputs!$D$35=3,ADM!Y60,IF(ADM!$AI60>ADM!$AY60,ADM!Y60,ADM!AO60))),IF(Inputs!$D$35=2,ADM!AO60,IF(Inputs!$D$35=3,ADM!Y60,IF(ADM!$AH60>ADM!$AX60,ADM!Y60,ADM!AO60)))))","v":1.0876666666666666},{"$f":"IF($E60=1,AP60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP60,IF(Inputs!$D$35=3,ADM!Z60,IF(ADM!$AI60>ADM!$AY60,ADM!Z60,ADM!AP60))),IF(Inputs!$D$35=2,ADM!AP60,IF(Inputs!$D$35=3,ADM!Z60,IF(ADM!$AH60>ADM!$AX60,ADM!Z60,ADM!AP60)))))","v":0.77500000000000002},{"$f":"IF($E60=1,AQ60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ60,IF(Inputs!$D$35=3,ADM!AA60,IF(ADM!$AI60>ADM!$AY60,ADM!AA60,ADM!AQ60))),IF(Inputs!$D$35=2,ADM!AQ60,IF(Inputs!$D$35=3,ADM!AA60,IF(ADM!$AH60>ADM!$AX60,ADM!AA60,ADM!AQ60)))))","v":0},{"$f":"IF($E60=1,AR60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR60,IF(Inputs!$D$35=3,ADM!AB60,IF(ADM!$AI60>ADM!$AY60,ADM!AB60,ADM!AR60))),IF(Inputs!$D$35=2,ADM!AR60,IF(Inputs!$D$35=3,ADM!AB60,IF(ADM!$AH60>ADM!$AX60,ADM!AB60,ADM!AR60)))))","v":0},{"$f":"IF($E60=1,AS60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS60,IF(Inputs!$D$35=3,ADM!AC60,IF(ADM!$AI60>ADM!$AY60,ADM!AC60,ADM!AS60))),IF(Inputs!$D$35=2,ADM!AS60,IF(Inputs!$D$35=3,ADM!AC60,IF(ADM!$AH60>ADM!$AX60,ADM!AC60,ADM!AS60)))))","v":0},{"$f":"IF($E60=1,AT60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT60,IF(Inputs!$D$35=3,ADM!AD60,IF(ADM!$AI60>ADM!$AY60,ADM!AD60,ADM!AT60))),IF(Inputs!$D$35=2,ADM!AT60,IF(Inputs!$D$35=3,ADM!AD60,IF(ADM!$AH60>ADM!$AX60,ADM!AD60,ADM!AT60)))))","v":0},{"$f":"IF($E60=1,AU60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU60,IF(Inputs!$D$35=3,ADM!AE60,IF(ADM!$AI60>ADM!$AY60,ADM!AE60,ADM!AU60))),IF(Inputs!$D$35=2,ADM!AU60,IF(Inputs!$D$35=3,ADM!AE60,IF(ADM!$AH60>ADM!$AX60,ADM!AE60,ADM!AU60)))))","v":0},{"$f":"IF($E60=1,AV60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV60,IF(Inputs!$D$35=3,ADM!AF60,IF(ADM!$AI60>ADM!$AY60,ADM!AF60,ADM!AV60))),IF(Inputs!$D$35=2,ADM!AV60,IF(Inputs!$D$35=3,ADM!AF60,IF(ADM!$AH60>ADM!$AX60,ADM!AF60,ADM!AV60)))))","v":0},{"$f":"IF($E60=1,AW60,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW60,IF(Inputs!$D$35=3,ADM!AG60,IF(ADM!$AI60>ADM!$AY60,ADM!AG60,ADM!AW60))),IF(Inputs!$D$35=2,ADM!AW60,IF(Inputs!$D$35=3,ADM!AG60,IF(ADM!$AH60>ADM!$AX60,ADM!AG60,ADM!AW60)))))","v":0},{"$f":"SUM(F60:R60)","v":4.7833333333333341},0.46166666666666667,0.92333333333333334,0.77700000000000002,0.221,0.99933333333333341,1.0876666666666666,0.77500000000000002,0,0,0,0,0,0,0,4.3216666666666663,4.7833333333333341,0.16550000000000001,0.33100000000000002,0.33100000000000002,0.66300000000000003,0,0,1.3260000000000001,0,0,0,0,0,0,0,2.4855000000000005,2.6510000000000002,0.5,1,2,0,0,3,0,0,0,0,0,0,0,0,5.5,6,0.71950000000000003,{"$f":"1.44-0.001","v":1.4390000000000001},0,0,{"$f":"3-0.002","v":2.9980000000000002},0.26300000000000001,{"$f":"1-0.001","v":0.999},0,0,0,0,0,0,0,4.9794999999999998,5.6989999999999998]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},null,{"$f":"IF(AND($E61=1,Inputs!$D$34=1),AK61,IF(AND($E61=1,Inputs!$D$34=2),AJ61,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK61,IF(Inputs!$D$35=3,U61,IF($AI61>$AY61,U61,AK61))),IF(Inputs!$D$35=2,AJ61,IF(Inputs!$D$35=3,T61,IF($AH61>$AX61,T61,AJ61)))))))","v":6.8603333333333332},{"$f":"IF($E61=1,AL61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL61,IF(Inputs!$D$35=3,ADM!V61,IF(ADM!$AI61>ADM!$AY61,ADM!V61,ADM!AL61))),IF(Inputs!$D$35=2,ADM!AL61,IF(Inputs!$D$35=3,ADM!V61,IF(ADM!$AH61>ADM!$AX61,ADM!V61,ADM!AL61)))))","v":6.3656666666666668},{"$f":"IF($E61=1,AM61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM61,IF(Inputs!$D$35=3,ADM!W61,IF(ADM!$AI61>ADM!$AY61,ADM!W61,ADM!AM61))),IF(Inputs!$D$35=2,ADM!AM61,IF(Inputs!$D$35=3,ADM!W61,IF(ADM!$AH61>ADM!$AX61,ADM!W61,ADM!AM61)))))","v":5.371666666666667},{"$f":"IF($E61=1,AN61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN61,IF(Inputs!$D$35=3,ADM!X61,IF(ADM!$AI61>ADM!$AY61,ADM!X61,ADM!AN61))),IF(Inputs!$D$35=2,ADM!AN61,IF(Inputs!$D$35=3,ADM!X61,IF(ADM!$AH61>ADM!$AX61,ADM!X61,ADM!AN61)))))","v":5.54},{"$f":"IF($E61=1,AO61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO61,IF(Inputs!$D$35=3,ADM!Y61,IF(ADM!$AI61>ADM!$AY61,ADM!Y61,ADM!AO61))),IF(Inputs!$D$35=2,ADM!AO61,IF(Inputs!$D$35=3,ADM!Y61,IF(ADM!$AH61>ADM!$AX61,ADM!Y61,ADM!AO61)))))","v":6.0646666666666667},{"$f":"IF($E61=1,AP61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP61,IF(Inputs!$D$35=3,ADM!Z61,IF(ADM!$AI61>ADM!$AY61,ADM!Z61,ADM!AP61))),IF(Inputs!$D$35=2,ADM!AP61,IF(Inputs!$D$35=3,ADM!Z61,IF(ADM!$AH61>ADM!$AX61,ADM!Z61,ADM!AP61)))))","v":7.0396666666666663},{"$f":"IF($E61=1,AQ61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ61,IF(Inputs!$D$35=3,ADM!AA61,IF(ADM!$AI61>ADM!$AY61,ADM!AA61,ADM!AQ61))),IF(Inputs!$D$35=2,ADM!AQ61,IF(Inputs!$D$35=3,ADM!AA61,IF(ADM!$AH61>ADM!$AX61,ADM!AA61,ADM!AQ61)))))","v":0},{"$f":"IF($E61=1,AR61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR61,IF(Inputs!$D$35=3,ADM!AB61,IF(ADM!$AI61>ADM!$AY61,ADM!AB61,ADM!AR61))),IF(Inputs!$D$35=2,ADM!AR61,IF(Inputs!$D$35=3,ADM!AB61,IF(ADM!$AH61>ADM!$AX61,ADM!AB61,ADM!AR61)))))","v":0},{"$f":"IF($E61=1,AS61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS61,IF(Inputs!$D$35=3,ADM!AC61,IF(ADM!$AI61>ADM!$AY61,ADM!AC61,ADM!AS61))),IF(Inputs!$D$35=2,ADM!AS61,IF(Inputs!$D$35=3,ADM!AC61,IF(ADM!$AH61>ADM!$AX61,ADM!AC61,ADM!AS61)))))","v":0},{"$f":"IF($E61=1,AT61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT61,IF(Inputs!$D$35=3,ADM!AD61,IF(ADM!$AI61>ADM!$AY61,ADM!AD61,ADM!AT61))),IF(Inputs!$D$35=2,ADM!AT61,IF(Inputs!$D$35=3,ADM!AD61,IF(ADM!$AH61>ADM!$AX61,ADM!AD61,ADM!AT61)))))","v":0},{"$f":"IF($E61=1,AU61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU61,IF(Inputs!$D$35=3,ADM!AE61,IF(ADM!$AI61>ADM!$AY61,ADM!AE61,ADM!AU61))),IF(Inputs!$D$35=2,ADM!AU61,IF(Inputs!$D$35=3,ADM!AE61,IF(ADM!$AH61>ADM!$AX61,ADM!AE61,ADM!AU61)))))","v":0},{"$f":"IF($E61=1,AV61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV61,IF(Inputs!$D$35=3,ADM!AF61,IF(ADM!$AI61>ADM!$AY61,ADM!AF61,ADM!AV61))),IF(Inputs!$D$35=2,ADM!AV61,IF(Inputs!$D$35=3,ADM!AF61,IF(ADM!$AH61>ADM!$AX61,ADM!AF61,ADM!AV61)))))","v":0},{"$f":"IF($E61=1,AW61,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW61,IF(Inputs!$D$35=3,ADM!AG61,IF(ADM!$AI61>ADM!$AY61,ADM!AG61,ADM!AW61))),IF(Inputs!$D$35=2,ADM!AW61,IF(Inputs!$D$35=3,ADM!AG61,IF(ADM!$AH61>ADM!$AX61,ADM!AG61,ADM!AW61)))))","v":0},37.241999999999997,3.4301666666666666,6.8603333333333332,6.3656666666666668,5.371666666666667,5.54,6.0646666666666667,7.0396666666666663,0,0,0,0,0,0,0,33.811833333333333,37.241999999999997,4.0315000000000003,8.0630000000000006,6.2290000000000001,2.9430000000000001,6.2510000000000003,6,3.6509999999999998,0,0,0,0,0,0,0,29.105500000000003,33.137,4.3944999999999999,8.7889999999999997,4.3540000000000001,5.9029999999999996,6.5030000000000001,4.8109999999999999,9.4740000000000002,0,0,0,0,0,0,0,35.439499999999995,39.834000000000003,1.8645,{"$f":"3.731-0.002","v":3.7290000000000001},{"$f":"8.52-0.006","v":8.5139999999999993},{"$f":"7.274-0.005","v":7.2690000000000001},{"$f":"3.869-0.003","v":3.8660000000000001},{"$f":"7.389-0.006","v":7.383},{"$f":"8-0.006","v":7.9939999999999998},0,0,0,0,0,0,0,36.890499999999996,38.754999999999995]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},null,{"$f":"IF(AND($E62=1,Inputs!$D$34=1),AK62,IF(AND($E62=1,Inputs!$D$34=2),AJ62,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK62,IF(Inputs!$D$35=3,U62,IF($AI62>$AY62,U62,AK62))),IF(Inputs!$D$35=2,AJ62,IF(Inputs!$D$35=3,T62,IF($AH62>$AX62,T62,AJ62)))))))","v":150.76},{"$f":"IF($E62=1,AL62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL62,IF(Inputs!$D$35=3,ADM!V62,IF(ADM!$AI62>ADM!$AY62,ADM!V62,ADM!AL62))),IF(Inputs!$D$35=2,ADM!AL62,IF(Inputs!$D$35=3,ADM!V62,IF(ADM!$AH62>ADM!$AX62,ADM!V62,ADM!AL62)))))","v":138.75399999999999},{"$f":"IF($E62=1,AM62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM62,IF(Inputs!$D$35=3,ADM!W62,IF(ADM!$AI62>ADM!$AY62,ADM!W62,ADM!AM62))),IF(Inputs!$D$35=2,ADM!AM62,IF(Inputs!$D$35=3,ADM!W62,IF(ADM!$AH62>ADM!$AX62,ADM!W62,ADM!AM62)))))","v":147.06299999999999},{"$f":"IF($E62=1,AN62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN62,IF(Inputs!$D$35=3,ADM!X62,IF(ADM!$AI62>ADM!$AY62,ADM!X62,ADM!AN62))),IF(Inputs!$D$35=2,ADM!AN62,IF(Inputs!$D$35=3,ADM!X62,IF(ADM!$AH62>ADM!$AX62,ADM!X62,ADM!AN62)))))","v":129.274},{"$f":"IF($E62=1,AO62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO62,IF(Inputs!$D$35=3,ADM!Y62,IF(ADM!$AI62>ADM!$AY62,ADM!Y62,ADM!AO62))),IF(Inputs!$D$35=2,ADM!AO62,IF(Inputs!$D$35=3,ADM!Y62,IF(ADM!$AH62>ADM!$AX62,ADM!Y62,ADM!AO62)))))","v":123.931},{"$f":"IF($E62=1,AP62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP62,IF(Inputs!$D$35=3,ADM!Z62,IF(ADM!$AI62>ADM!$AY62,ADM!Z62,ADM!AP62))),IF(Inputs!$D$35=2,ADM!AP62,IF(Inputs!$D$35=3,ADM!Z62,IF(ADM!$AH62>ADM!$AX62,ADM!Z62,ADM!AP62)))))","v":122.09699999999999},{"$f":"IF($E62=1,AQ62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ62,IF(Inputs!$D$35=3,ADM!AA62,IF(ADM!$AI62>ADM!$AY62,ADM!AA62,ADM!AQ62))),IF(Inputs!$D$35=2,ADM!AQ62,IF(Inputs!$D$35=3,ADM!AA62,IF(ADM!$AH62>ADM!$AX62,ADM!AA62,ADM!AQ62)))))","v":0},{"$f":"IF($E62=1,AR62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR62,IF(Inputs!$D$35=3,ADM!AB62,IF(ADM!$AI62>ADM!$AY62,ADM!AB62,ADM!AR62))),IF(Inputs!$D$35=2,ADM!AR62,IF(Inputs!$D$35=3,ADM!AB62,IF(ADM!$AH62>ADM!$AX62,ADM!AB62,ADM!AR62)))))","v":0},{"$f":"IF($E62=1,AS62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS62,IF(Inputs!$D$35=3,ADM!AC62,IF(ADM!$AI62>ADM!$AY62,ADM!AC62,ADM!AS62))),IF(Inputs!$D$35=2,ADM!AS62,IF(Inputs!$D$35=3,ADM!AC62,IF(ADM!$AH62>ADM!$AX62,ADM!AC62,ADM!AS62)))))","v":0},{"$f":"IF($E62=1,AT62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT62,IF(Inputs!$D$35=3,ADM!AD62,IF(ADM!$AI62>ADM!$AY62,ADM!AD62,ADM!AT62))),IF(Inputs!$D$35=2,ADM!AT62,IF(Inputs!$D$35=3,ADM!AD62,IF(ADM!$AH62>ADM!$AX62,ADM!AD62,ADM!AT62)))))","v":0},{"$f":"IF($E62=1,AU62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU62,IF(Inputs!$D$35=3,ADM!AE62,IF(ADM!$AI62>ADM!$AY62,ADM!AE62,ADM!AU62))),IF(Inputs!$D$35=2,ADM!AU62,IF(Inputs!$D$35=3,ADM!AE62,IF(ADM!$AH62>ADM!$AX62,ADM!AE62,ADM!AU62)))))","v":0},{"$f":"IF($E62=1,AV62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV62,IF(Inputs!$D$35=3,ADM!AF62,IF(ADM!$AI62>ADM!$AY62,ADM!AF62,ADM!AV62))),IF(Inputs!$D$35=2,ADM!AV62,IF(Inputs!$D$35=3,ADM!AF62,IF(ADM!$AH62>ADM!$AX62,ADM!AF62,ADM!AV62)))))","v":0},{"$f":"IF($E62=1,AW62,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW62,IF(Inputs!$D$35=3,ADM!AG62,IF(ADM!$AI62>ADM!$AY62,ADM!AG62,ADM!AW62))),IF(Inputs!$D$35=2,ADM!AW62,IF(Inputs!$D$35=3,ADM!AG62,IF(ADM!$AH62>ADM!$AX62,ADM!AG62,ADM!AW62)))))","v":0},811.87900000000002,71.186500000000009,142.37300000000002,137.25166666666667,137.37899999999999,130.38833333333332,120.76333333333332,123.15233333333333,0,0,0,0,0,0,0,720.12116666666668,791.30766666666671,75.38,150.76,138.75399999999999,147.06299999999999,129.274,123.931,122.09699999999999,0,0,0,0,0,0,0,736.49900000000002,811.87900000000002,68.5715,137.143,143.274,134.17699999999999,137.64599999999999,129.06899999999999,109.64,0,0,0,0,0,0,0,722.37749999999994,790.94899999999996,69.60799999999999,{"$f":"139.32-0.104","v":139.21599999999998},{"$f":"129.823-0.096","v":129.727},{"$f":"130.994-0.097","v":130.89699999999999},{"$f":"124.337-0.092","v":124.245},{"$f":"109.371-0.081","v":109.28999999999999},{"$f":"137.823-0.103","v":137.72},0,0,0,0,0,0,0,701.48699999999997,771.09500000000003]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},null,{"$f":"IF(AND($E63=1,Inputs!$D$34=1),AK63,IF(AND($E63=1,Inputs!$D$34=2),AJ63,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK63,IF(Inputs!$D$35=3,U63,IF($AI63>$AY63,U63,AK63))),IF(Inputs!$D$35=2,AJ63,IF(Inputs!$D$35=3,T63,IF($AH63>$AX63,T63,AJ63)))))))","v":24.646999999999998},{"$f":"IF($E63=1,AL63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL63,IF(Inputs!$D$35=3,ADM!V63,IF(ADM!$AI63>ADM!$AY63,ADM!V63,ADM!AL63))),IF(Inputs!$D$35=2,ADM!AL63,IF(Inputs!$D$35=3,ADM!V63,IF(ADM!$AH63>ADM!$AX63,ADM!V63,ADM!AL63)))))","v":12.1},{"$f":"IF($E63=1,AM63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM63,IF(Inputs!$D$35=3,ADM!W63,IF(ADM!$AI63>ADM!$AY63,ADM!W63,ADM!AM63))),IF(Inputs!$D$35=2,ADM!AM63,IF(Inputs!$D$35=3,ADM!W63,IF(ADM!$AH63>ADM!$AX63,ADM!W63,ADM!AM63)))))","v":17.373000000000001},{"$f":"IF($E63=1,AN63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN63,IF(Inputs!$D$35=3,ADM!X63,IF(ADM!$AI63>ADM!$AY63,ADM!X63,ADM!AN63))),IF(Inputs!$D$35=2,ADM!AN63,IF(Inputs!$D$35=3,ADM!X63,IF(ADM!$AH63>ADM!$AX63,ADM!X63,ADM!AN63)))))","v":10.353},{"$f":"IF($E63=1,AO63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO63,IF(Inputs!$D$35=3,ADM!Y63,IF(ADM!$AI63>ADM!$AY63,ADM!Y63,ADM!AO63))),IF(Inputs!$D$35=2,ADM!AO63,IF(Inputs!$D$35=3,ADM!Y63,IF(ADM!$AH63>ADM!$AX63,ADM!Y63,ADM!AO63)))))","v":9.5},{"$f":"IF($E63=1,AP63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP63,IF(Inputs!$D$35=3,ADM!Z63,IF(ADM!$AI63>ADM!$AY63,ADM!Z63,ADM!AP63))),IF(Inputs!$D$35=2,ADM!AP63,IF(Inputs!$D$35=3,ADM!Z63,IF(ADM!$AH63>ADM!$AX63,ADM!Z63,ADM!AP63)))))","v":8.8000000000000007},{"$f":"IF($E63=1,AQ63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ63,IF(Inputs!$D$35=3,ADM!AA63,IF(ADM!$AI63>ADM!$AY63,ADM!AA63,ADM!AQ63))),IF(Inputs!$D$35=2,ADM!AQ63,IF(Inputs!$D$35=3,ADM!AA63,IF(ADM!$AH63>ADM!$AX63,ADM!AA63,ADM!AQ63)))))","v":15.653},{"$f":"IF($E63=1,AR63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR63,IF(Inputs!$D$35=3,ADM!AB63,IF(ADM!$AI63>ADM!$AY63,ADM!AB63,ADM!AR63))),IF(Inputs!$D$35=2,ADM!AR63,IF(Inputs!$D$35=3,ADM!AB63,IF(ADM!$AH63>ADM!$AX63,ADM!AB63,ADM!AR63)))))","v":6.0730000000000004},{"$f":"IF($E63=1,AS63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS63,IF(Inputs!$D$35=3,ADM!AC63,IF(ADM!$AI63>ADM!$AY63,ADM!AC63,ADM!AS63))),IF(Inputs!$D$35=2,ADM!AS63,IF(Inputs!$D$35=3,ADM!AC63,IF(ADM!$AH63>ADM!$AX63,ADM!AC63,ADM!AS63)))))","v":18.672999999999998},{"$f":"IF($E63=1,AT63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT63,IF(Inputs!$D$35=3,ADM!AD63,IF(ADM!$AI63>ADM!$AY63,ADM!AD63,ADM!AT63))),IF(Inputs!$D$35=2,ADM!AT63,IF(Inputs!$D$35=3,ADM!AD63,IF(ADM!$AH63>ADM!$AX63,ADM!AD63,ADM!AT63)))))","v":10.073},{"$f":"IF($E63=1,AU63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU63,IF(Inputs!$D$35=3,ADM!AE63,IF(ADM!$AI63>ADM!$AY63,ADM!AE63,ADM!AU63))),IF(Inputs!$D$35=2,ADM!AU63,IF(Inputs!$D$35=3,ADM!AE63,IF(ADM!$AH63>ADM!$AX63,ADM!AE63,ADM!AU63)))))","v":11.14},{"$f":"IF($E63=1,AV63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV63,IF(Inputs!$D$35=3,ADM!AF63,IF(ADM!$AI63>ADM!$AY63,ADM!AF63,ADM!AV63))),IF(Inputs!$D$35=2,ADM!AV63,IF(Inputs!$D$35=3,ADM!AF63,IF(ADM!$AH63>ADM!$AX63,ADM!AF63,ADM!AV63)))))","v":15.113},{"$f":"IF($E63=1,AW63,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW63,IF(Inputs!$D$35=3,ADM!AG63,IF(ADM!$AI63>ADM!$AY63,ADM!AG63,ADM!AW63))),IF(Inputs!$D$35=2,ADM!AW63,IF(Inputs!$D$35=3,ADM!AG63,IF(ADM!$AH63>ADM!$AX63,ADM!AG63,ADM!AW63)))))","v":13.026999999999999},172.52499999999998,8.7603333333333335,17.520666666666667,12.750999999999999,12.913000000000002,10.841666666666667,12.929,10.627333333333333,13.453000000000001,10.084666666666665,11.957666666666666,12.922333333333333,12.866333333333335,14.369333333333335,16.671333333333333,161.14699999999999,169.90733333333336,12.323499999999999,24.646999999999998,12.1,17.373000000000001,10.353,9.5,8.8000000000000007,15.653,6.0730000000000004,18.672999999999998,10.073,11.14,15.113,13.026999999999999,160.20149999999998,172.52499999999998,5.9634999999999998,11.927,16.16,11,11.56,11.973000000000001,17.332999999999998,6.3129999999999997,16.472999999999999,7.2069999999999999,12.16,16.367000000000001,11,18,161.5095,167.47299999999998,7.9939999999999998,{"$f":"18-2.012","v":15.988},{"$f":"10-0.007","v":9.9930000000000003},{"$f":"10.373-0.007","v":10.366},{"$f":"10.62-0.008","v":10.612},{"$f":"17.327-0.013","v":17.314},{"$f":"5.753-0.004","v":5.7490000000000006},{"$f":"18.407-0.014","v":18.393000000000001},{"$f":"7.713-0.005","v":7.7080000000000002},{"$f":"12-2.007","v":9.9930000000000003},{"$f":"17.547-1.013","v":16.533999999999999},{"$f":"12.1-1.008","v":11.091999999999999},{"$f":"17.007-0.012","v":16.995000000000001},{"$f":"19-0.013","v":18.986999999999998},161.72999999999999,169.72399999999996]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},null,{"$f":"IF(AND($E64=1,Inputs!$D$34=1),AK64,IF(AND($E64=1,Inputs!$D$34=2),AJ64,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK64,IF(Inputs!$D$35=3,U64,IF($AI64>$AY64,U64,AK64))),IF(Inputs!$D$35=2,AJ64,IF(Inputs!$D$35=3,T64,IF($AH64>$AX64,T64,AJ64)))))))","v":0},{"$f":"IF($E64=1,AL64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL64,IF(Inputs!$D$35=3,ADM!V64,IF(ADM!$AI64>ADM!$AY64,ADM!V64,ADM!AL64))),IF(Inputs!$D$35=2,ADM!AL64,IF(Inputs!$D$35=3,ADM!V64,IF(ADM!$AH64>ADM!$AX64,ADM!V64,ADM!AL64)))))","v":0},{"$f":"IF($E64=1,AM64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM64,IF(Inputs!$D$35=3,ADM!W64,IF(ADM!$AI64>ADM!$AY64,ADM!W64,ADM!AM64))),IF(Inputs!$D$35=2,ADM!AM64,IF(Inputs!$D$35=3,ADM!W64,IF(ADM!$AH64>ADM!$AX64,ADM!W64,ADM!AM64)))))","v":0},{"$f":"IF($E64=1,AN64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN64,IF(Inputs!$D$35=3,ADM!X64,IF(ADM!$AI64>ADM!$AY64,ADM!X64,ADM!AN64))),IF(Inputs!$D$35=2,ADM!AN64,IF(Inputs!$D$35=3,ADM!X64,IF(ADM!$AH64>ADM!$AX64,ADM!X64,ADM!AN64)))))","v":0},{"$f":"IF($E64=1,AO64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO64,IF(Inputs!$D$35=3,ADM!Y64,IF(ADM!$AI64>ADM!$AY64,ADM!Y64,ADM!AO64))),IF(Inputs!$D$35=2,ADM!AO64,IF(Inputs!$D$35=3,ADM!Y64,IF(ADM!$AH64>ADM!$AX64,ADM!Y64,ADM!AO64)))))","v":0},{"$f":"IF($E64=1,AP64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP64,IF(Inputs!$D$35=3,ADM!Z64,IF(ADM!$AI64>ADM!$AY64,ADM!Z64,ADM!AP64))),IF(Inputs!$D$35=2,ADM!AP64,IF(Inputs!$D$35=3,ADM!Z64,IF(ADM!$AH64>ADM!$AX64,ADM!Z64,ADM!AP64)))))","v":0},{"$f":"IF($E64=1,AQ64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ64,IF(Inputs!$D$35=3,ADM!AA64,IF(ADM!$AI64>ADM!$AY64,ADM!AA64,ADM!AQ64))),IF(Inputs!$D$35=2,ADM!AQ64,IF(Inputs!$D$35=3,ADM!AA64,IF(ADM!$AH64>ADM!$AX64,ADM!AA64,ADM!AQ64)))))","v":129.02966666666666},{"$f":"IF($E64=1,AR64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR64,IF(Inputs!$D$35=3,ADM!AB64,IF(ADM!$AI64>ADM!$AY64,ADM!AB64,ADM!AR64))),IF(Inputs!$D$35=2,ADM!AR64,IF(Inputs!$D$35=3,ADM!AB64,IF(ADM!$AH64>ADM!$AX64,ADM!AB64,ADM!AR64)))))","v":127.87400000000001},{"$f":"IF($E64=1,AS64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS64,IF(Inputs!$D$35=3,ADM!AC64,IF(ADM!$AI64>ADM!$AY64,ADM!AC64,ADM!AS64))),IF(Inputs!$D$35=2,ADM!AS64,IF(Inputs!$D$35=3,ADM!AC64,IF(ADM!$AH64>ADM!$AX64,ADM!AC64,ADM!AS64)))))","v":119.12233333333334},{"$f":"IF($E64=1,AT64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT64,IF(Inputs!$D$35=3,ADM!AD64,IF(ADM!$AI64>ADM!$AY64,ADM!AD64,ADM!AT64))),IF(Inputs!$D$35=2,ADM!AT64,IF(Inputs!$D$35=3,ADM!AD64,IF(ADM!$AH64>ADM!$AX64,ADM!AD64,ADM!AT64)))))","v":0},{"$f":"IF($E64=1,AU64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU64,IF(Inputs!$D$35=3,ADM!AE64,IF(ADM!$AI64>ADM!$AY64,ADM!AE64,ADM!AU64))),IF(Inputs!$D$35=2,ADM!AU64,IF(Inputs!$D$35=3,ADM!AE64,IF(ADM!$AH64>ADM!$AX64,ADM!AE64,ADM!AU64)))))","v":0},{"$f":"IF($E64=1,AV64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV64,IF(Inputs!$D$35=3,ADM!AF64,IF(ADM!$AI64>ADM!$AY64,ADM!AF64,ADM!AV64))),IF(Inputs!$D$35=2,ADM!AV64,IF(Inputs!$D$35=3,ADM!AF64,IF(ADM!$AH64>ADM!$AX64,ADM!AF64,ADM!AV64)))))","v":0},{"$f":"IF($E64=1,AW64,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW64,IF(Inputs!$D$35=3,ADM!AG64,IF(ADM!$AI64>ADM!$AY64,ADM!AG64,ADM!AW64))),IF(Inputs!$D$35=2,ADM!AW64,IF(Inputs!$D$35=3,ADM!AG64,IF(ADM!$AH64>ADM!$AX64,ADM!AG64,ADM!AW64)))))","v":0},376.02600000000001,0,0,0,0,0,0,0,129.02966666666666,127.87400000000001,119.12233333333334,0,0,0,0,376.02600000000001,376.02600000000001,0,0,0,0,0,0,0,118.89700000000001,134.08000000000001,121.89700000000001,0,0,0,0,374.87400000000002,374.87400000000002,0,0,0,0,0,0,0,141.04599999999999,126.23399999999999,121.646,0,0,0,0,388.92599999999999,388.92599999999999,0,0,0,0,0,0,0,{"$f":"127.137+0.009","v":127.146},{"$f":"123.4-0.092","v":123.30800000000001},{"$f":"113.571+0.253","v":113.824},0,0,0,0,364.27800000000002,364.27800000000002]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},null,{"$f":"IF(AND($E65=1,Inputs!$D$34=1),AK65,IF(AND($E65=1,Inputs!$D$34=2),AJ65,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK65,IF(Inputs!$D$35=3,U65,IF($AI65>$AY65,U65,AK65))),IF(Inputs!$D$35=2,AJ65,IF(Inputs!$D$35=3,T65,IF($AH65>$AX65,T65,AJ65)))))))","v":0},{"$f":"IF($E65=1,AL65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL65,IF(Inputs!$D$35=3,ADM!V65,IF(ADM!$AI65>ADM!$AY65,ADM!V65,ADM!AL65))),IF(Inputs!$D$35=2,ADM!AL65,IF(Inputs!$D$35=3,ADM!V65,IF(ADM!$AH65>ADM!$AX65,ADM!V65,ADM!AL65)))))","v":0},{"$f":"IF($E65=1,AM65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM65,IF(Inputs!$D$35=3,ADM!W65,IF(ADM!$AI65>ADM!$AY65,ADM!W65,ADM!AM65))),IF(Inputs!$D$35=2,ADM!AM65,IF(Inputs!$D$35=3,ADM!W65,IF(ADM!$AH65>ADM!$AX65,ADM!W65,ADM!AM65)))))","v":0},{"$f":"IF($E65=1,AN65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN65,IF(Inputs!$D$35=3,ADM!X65,IF(ADM!$AI65>ADM!$AY65,ADM!X65,ADM!AN65))),IF(Inputs!$D$35=2,ADM!AN65,IF(Inputs!$D$35=3,ADM!X65,IF(ADM!$AH65>ADM!$AX65,ADM!X65,ADM!AN65)))))","v":0},{"$f":"IF($E65=1,AO65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO65,IF(Inputs!$D$35=3,ADM!Y65,IF(ADM!$AI65>ADM!$AY65,ADM!Y65,ADM!AO65))),IF(Inputs!$D$35=2,ADM!AO65,IF(Inputs!$D$35=3,ADM!Y65,IF(ADM!$AH65>ADM!$AX65,ADM!Y65,ADM!AO65)))))","v":0},{"$f":"IF($E65=1,AP65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP65,IF(Inputs!$D$35=3,ADM!Z65,IF(ADM!$AI65>ADM!$AY65,ADM!Z65,ADM!AP65))),IF(Inputs!$D$35=2,ADM!AP65,IF(Inputs!$D$35=3,ADM!Z65,IF(ADM!$AH65>ADM!$AX65,ADM!Z65,ADM!AP65)))))","v":0},{"$f":"IF($E65=1,AQ65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ65,IF(Inputs!$D$35=3,ADM!AA65,IF(ADM!$AI65>ADM!$AY65,ADM!AA65,ADM!AQ65))),IF(Inputs!$D$35=2,ADM!AQ65,IF(Inputs!$D$35=3,ADM!AA65,IF(ADM!$AH65>ADM!$AX65,ADM!AA65,ADM!AQ65)))))","v":0},{"$f":"IF($E65=1,AR65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR65,IF(Inputs!$D$35=3,ADM!AB65,IF(ADM!$AI65>ADM!$AY65,ADM!AB65,ADM!AR65))),IF(Inputs!$D$35=2,ADM!AR65,IF(Inputs!$D$35=3,ADM!AB65,IF(ADM!$AH65>ADM!$AX65,ADM!AB65,ADM!AR65)))))","v":0},{"$f":"IF($E65=1,AS65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS65,IF(Inputs!$D$35=3,ADM!AC65,IF(ADM!$AI65>ADM!$AY65,ADM!AC65,ADM!AS65))),IF(Inputs!$D$35=2,ADM!AS65,IF(Inputs!$D$35=3,ADM!AC65,IF(ADM!$AH65>ADM!$AX65,ADM!AC65,ADM!AS65)))))","v":0},{"$f":"IF($E65=1,AT65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT65,IF(Inputs!$D$35=3,ADM!AD65,IF(ADM!$AI65>ADM!$AY65,ADM!AD65,ADM!AT65))),IF(Inputs!$D$35=2,ADM!AT65,IF(Inputs!$D$35=3,ADM!AD65,IF(ADM!$AH65>ADM!$AX65,ADM!AD65,ADM!AT65)))))","v":127.714},{"$f":"IF($E65=1,AU65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU65,IF(Inputs!$D$35=3,ADM!AE65,IF(ADM!$AI65>ADM!$AY65,ADM!AE65,ADM!AU65))),IF(Inputs!$D$35=2,ADM!AU65,IF(Inputs!$D$35=3,ADM!AE65,IF(ADM!$AH65>ADM!$AX65,ADM!AE65,ADM!AU65)))))","v":113.60599999999999},{"$f":"IF($E65=1,AV65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV65,IF(Inputs!$D$35=3,ADM!AF65,IF(ADM!$AI65>ADM!$AY65,ADM!AF65,ADM!AV65))),IF(Inputs!$D$35=2,ADM!AV65,IF(Inputs!$D$35=3,ADM!AF65,IF(ADM!$AH65>ADM!$AX65,ADM!AF65,ADM!AV65)))))","v":90.474000000000004},{"$f":"IF($E65=1,AW65,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW65,IF(Inputs!$D$35=3,ADM!AG65,IF(ADM!$AI65>ADM!$AY65,ADM!AG65,ADM!AW65))),IF(Inputs!$D$35=2,ADM!AW65,IF(Inputs!$D$35=3,ADM!AG65,IF(ADM!$AH65>ADM!$AX65,ADM!AG65,ADM!AW65)))))","v":99.171000000000006},430.96499999999997,0,0,0,0,0,0,0,0,0,0,121.40433333333333,112.60133333333333,95.535666666666671,91.596333333333334,421.13766666666669,421.13766666666669,0,0,0,0,0,0,0,0,0,0,127.714,113.60599999999999,90.474000000000004,99.171000000000006,430.96499999999997,430.96499999999997,0,0,0,0,0,0,0,0,0,0,123.873,105.46899999999999,99.171000000000006,84.382999999999996,412.89599999999996,412.89599999999996,0,0,0,0,0,0,0,0,0,0,{"$f":"112.771-0.145","v":112.626},{"$f":"118.606+0.123","v":118.729},{"$f":"97.034-0.072","v":96.962000000000003},{"$f":"91.303-0.068","v":91.234999999999999},419.55200000000002,419.55200000000002]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},null,{"$f":"IF(AND($E66=1,Inputs!$D$34=1),AK66,IF(AND($E66=1,Inputs!$D$34=2),AJ66,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK66,IF(Inputs!$D$35=3,U66,IF($AI66>$AY66,U66,AK66))),IF(Inputs!$D$35=2,AJ66,IF(Inputs!$D$35=3,T66,IF($AH66>$AX66,T66,AJ66)))))))","v":0},{"$f":"IF($E66=1,AL66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL66,IF(Inputs!$D$35=3,ADM!V66,IF(ADM!$AI66>ADM!$AY66,ADM!V66,ADM!AL66))),IF(Inputs!$D$35=2,ADM!AL66,IF(Inputs!$D$35=3,ADM!V66,IF(ADM!$AH66>ADM!$AX66,ADM!V66,ADM!AL66)))))","v":0},{"$f":"IF($E66=1,AM66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM66,IF(Inputs!$D$35=3,ADM!W66,IF(ADM!$AI66>ADM!$AY66,ADM!W66,ADM!AM66))),IF(Inputs!$D$35=2,ADM!AM66,IF(Inputs!$D$35=3,ADM!W66,IF(ADM!$AH66>ADM!$AX66,ADM!W66,ADM!AM66)))))","v":0},{"$f":"IF($E66=1,AN66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN66,IF(Inputs!$D$35=3,ADM!X66,IF(ADM!$AI66>ADM!$AY66,ADM!X66,ADM!AN66))),IF(Inputs!$D$35=2,ADM!AN66,IF(Inputs!$D$35=3,ADM!X66,IF(ADM!$AH66>ADM!$AX66,ADM!X66,ADM!AN66)))))","v":0},{"$f":"IF($E66=1,AO66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO66,IF(Inputs!$D$35=3,ADM!Y66,IF(ADM!$AI66>ADM!$AY66,ADM!Y66,ADM!AO66))),IF(Inputs!$D$35=2,ADM!AO66,IF(Inputs!$D$35=3,ADM!Y66,IF(ADM!$AH66>ADM!$AX66,ADM!Y66,ADM!AO66)))))","v":0},{"$f":"IF($E66=1,AP66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP66,IF(Inputs!$D$35=3,ADM!Z66,IF(ADM!$AI66>ADM!$AY66,ADM!Z66,ADM!AP66))),IF(Inputs!$D$35=2,ADM!AP66,IF(Inputs!$D$35=3,ADM!Z66,IF(ADM!$AH66>ADM!$AX66,ADM!Z66,ADM!AP66)))))","v":0},{"$f":"IF($E66=1,AQ66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ66,IF(Inputs!$D$35=3,ADM!AA66,IF(ADM!$AI66>ADM!$AY66,ADM!AA66,ADM!AQ66))),IF(Inputs!$D$35=2,ADM!AQ66,IF(Inputs!$D$35=3,ADM!AA66,IF(ADM!$AH66>ADM!$AX66,ADM!AA66,ADM!AQ66)))))","v":0},{"$f":"IF($E66=1,AR66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR66,IF(Inputs!$D$35=3,ADM!AB66,IF(ADM!$AI66>ADM!$AY66,ADM!AB66,ADM!AR66))),IF(Inputs!$D$35=2,ADM!AR66,IF(Inputs!$D$35=3,ADM!AB66,IF(ADM!$AH66>ADM!$AX66,ADM!AB66,ADM!AR66)))))","v":0},{"$f":"IF($E66=1,AS66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS66,IF(Inputs!$D$35=3,ADM!AC66,IF(ADM!$AI66>ADM!$AY66,ADM!AC66,ADM!AS66))),IF(Inputs!$D$35=2,ADM!AS66,IF(Inputs!$D$35=3,ADM!AC66,IF(ADM!$AH66>ADM!$AX66,ADM!AC66,ADM!AS66)))))","v":0},{"$f":"IF($E66=1,AT66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT66,IF(Inputs!$D$35=3,ADM!AD66,IF(ADM!$AI66>ADM!$AY66,ADM!AD66,ADM!AT66))),IF(Inputs!$D$35=2,ADM!AT66,IF(Inputs!$D$35=3,ADM!AD66,IF(ADM!$AH66>ADM!$AX66,ADM!AD66,ADM!AT66)))))","v":1.96},{"$f":"IF($E66=1,AU66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU66,IF(Inputs!$D$35=3,ADM!AE66,IF(ADM!$AI66>ADM!$AY66,ADM!AE66,ADM!AU66))),IF(Inputs!$D$35=2,ADM!AU66,IF(Inputs!$D$35=3,ADM!AE66,IF(ADM!$AH66>ADM!$AX66,ADM!AE66,ADM!AU66)))))","v":7.94},{"$f":"IF($E66=1,AV66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV66,IF(Inputs!$D$35=3,ADM!AF66,IF(ADM!$AI66>ADM!$AY66,ADM!AF66,ADM!AV66))),IF(Inputs!$D$35=2,ADM!AV66,IF(Inputs!$D$35=3,ADM!AF66,IF(ADM!$AH66>ADM!$AX66,ADM!AF66,ADM!AV66)))))","v":6.14},{"$f":"IF($E66=1,AW66,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW66,IF(Inputs!$D$35=3,ADM!AG66,IF(ADM!$AI66>ADM!$AY66,ADM!AG66,ADM!AW66))),IF(Inputs!$D$35=2,ADM!AW66,IF(Inputs!$D$35=3,ADM!AG66,IF(ADM!$AH66>ADM!$AX66,ADM!AG66,ADM!AW66)))))","v":11.36},27.4,0,0,0,0,0,0,0,0,0,0,3.688333333333333,7.5386666666666668,5.6479999999999997,6.9273333333333333,23.802333333333333,23.802333333333333,0,0,0,0,0,0,0,0,0,0,1.96,7.94,6.14,11.36,27.4,27.4,0,0,0,0,0,0,0,0,0,0,6.72,8.68,7,5.6070000000000002,28.006999999999998,28.006999999999998,0,0,0,0,0,0,0,0,0,0,{"$f":"2.387-0.002","v":2.3850000000000002},{"$f":"6-0.004","v":5.9960000000000004},{"$f":"3.807-0.003","v":3.8039999999999998},{"$f":"3.887-0.072","v":3.8149999999999999},16,16]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},null,{"$f":"IF(AND($E67=1,Inputs!$D$34=1),AK67,IF(AND($E67=1,Inputs!$D$34=2),AJ67,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK67,IF(Inputs!$D$35=3,U67,IF($AI67>$AY67,U67,AK67))),IF(Inputs!$D$35=2,AJ67,IF(Inputs!$D$35=3,T67,IF($AH67>$AX67,T67,AJ67)))))))","v":3.8059999999999996},{"$f":"IF($E67=1,AL67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL67,IF(Inputs!$D$35=3,ADM!V67,IF(ADM!$AI67>ADM!$AY67,ADM!V67,ADM!AL67))),IF(Inputs!$D$35=2,ADM!AL67,IF(Inputs!$D$35=3,ADM!V67,IF(ADM!$AH67>ADM!$AX67,ADM!V67,ADM!AL67)))))","v":4.1183333333333332},{"$f":"IF($E67=1,AM67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM67,IF(Inputs!$D$35=3,ADM!W67,IF(ADM!$AI67>ADM!$AY67,ADM!W67,ADM!AM67))),IF(Inputs!$D$35=2,ADM!AM67,IF(Inputs!$D$35=3,ADM!W67,IF(ADM!$AH67>ADM!$AX67,ADM!W67,ADM!AM67)))))","v":3.8476666666666666},{"$f":"IF($E67=1,AN67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN67,IF(Inputs!$D$35=3,ADM!X67,IF(ADM!$AI67>ADM!$AY67,ADM!X67,ADM!AN67))),IF(Inputs!$D$35=2,ADM!AN67,IF(Inputs!$D$35=3,ADM!X67,IF(ADM!$AH67>ADM!$AX67,ADM!X67,ADM!AN67)))))","v":2.6666666666666665},{"$f":"IF($E67=1,AO67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO67,IF(Inputs!$D$35=3,ADM!Y67,IF(ADM!$AI67>ADM!$AY67,ADM!Y67,ADM!AO67))),IF(Inputs!$D$35=2,ADM!AO67,IF(Inputs!$D$35=3,ADM!Y67,IF(ADM!$AH67>ADM!$AX67,ADM!Y67,ADM!AO67)))))","v":3.3586666666666667},{"$f":"IF($E67=1,AP67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP67,IF(Inputs!$D$35=3,ADM!Z67,IF(ADM!$AI67>ADM!$AY67,ADM!Z67,ADM!AP67))),IF(Inputs!$D$35=2,ADM!AP67,IF(Inputs!$D$35=3,ADM!Z67,IF(ADM!$AH67>ADM!$AX67,ADM!Z67,ADM!AP67)))))","v":2.0683333333333334},{"$f":"IF($E67=1,AQ67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ67,IF(Inputs!$D$35=3,ADM!AA67,IF(ADM!$AI67>ADM!$AY67,ADM!AA67,ADM!AQ67))),IF(Inputs!$D$35=2,ADM!AQ67,IF(Inputs!$D$35=3,ADM!AA67,IF(ADM!$AH67>ADM!$AX67,ADM!AA67,ADM!AQ67)))))","v":2.75},{"$f":"IF($E67=1,AR67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR67,IF(Inputs!$D$35=3,ADM!AB67,IF(ADM!$AI67>ADM!$AY67,ADM!AB67,ADM!AR67))),IF(Inputs!$D$35=2,ADM!AR67,IF(Inputs!$D$35=3,ADM!AB67,IF(ADM!$AH67>ADM!$AX67,ADM!AB67,ADM!AR67)))))","v":0},{"$f":"IF($E67=1,AS67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS67,IF(Inputs!$D$35=3,ADM!AC67,IF(ADM!$AI67>ADM!$AY67,ADM!AC67,ADM!AS67))),IF(Inputs!$D$35=2,ADM!AS67,IF(Inputs!$D$35=3,ADM!AC67,IF(ADM!$AH67>ADM!$AX67,ADM!AC67,ADM!AS67)))))","v":0},{"$f":"IF($E67=1,AT67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT67,IF(Inputs!$D$35=3,ADM!AD67,IF(ADM!$AI67>ADM!$AY67,ADM!AD67,ADM!AT67))),IF(Inputs!$D$35=2,ADM!AT67,IF(Inputs!$D$35=3,ADM!AD67,IF(ADM!$AH67>ADM!$AX67,ADM!AD67,ADM!AT67)))))","v":0},{"$f":"IF($E67=1,AU67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU67,IF(Inputs!$D$35=3,ADM!AE67,IF(ADM!$AI67>ADM!$AY67,ADM!AE67,ADM!AU67))),IF(Inputs!$D$35=2,ADM!AU67,IF(Inputs!$D$35=3,ADM!AE67,IF(ADM!$AH67>ADM!$AX67,ADM!AE67,ADM!AU67)))))","v":0},{"$f":"IF($E67=1,AV67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV67,IF(Inputs!$D$35=3,ADM!AF67,IF(ADM!$AI67>ADM!$AY67,ADM!AF67,ADM!AV67))),IF(Inputs!$D$35=2,ADM!AV67,IF(Inputs!$D$35=3,ADM!AF67,IF(ADM!$AH67>ADM!$AX67,ADM!AF67,ADM!AV67)))))","v":0},{"$f":"IF($E67=1,AW67,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW67,IF(Inputs!$D$35=3,ADM!AG67,IF(ADM!$AI67>ADM!$AY67,ADM!AG67,ADM!AW67))),IF(Inputs!$D$35=2,ADM!AW67,IF(Inputs!$D$35=3,ADM!AG67,IF(ADM!$AH67>ADM!$AX67,ADM!AG67,ADM!AW67)))))","v":0},22.615666666666669,1.9029999999999998,3.8059999999999996,4.1183333333333332,3.8476666666666666,2.6666666666666665,3.3586666666666667,2.0683333333333334,2.75,0,0,0,0,0,0,20.712666666666664,22.615666666666669,2.0745,4.149,3.2730000000000001,3.8180000000000001,3,3,2,2,0,0,0,0,0,0,19.165500000000002,21.240000000000002,1.9530000000000001,3.9060000000000001,5,3.6669999999999998,3,2,3.2050000000000001,3,0,0,0,0,0,0,21.824999999999999,23.777999999999999,1.6815,3.363,4.0819999999999999,4.0579999999999998,2,5.0759999999999996,1,3.25,0,0,0,0,0,0,21.147500000000001,22.829000000000001]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},null,{"$f":"IF(AND($E68=1,Inputs!$D$34=1),AK68,IF(AND($E68=1,Inputs!$D$34=2),AJ68,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK68,IF(Inputs!$D$35=3,U68,IF($AI68>$AY68,U68,AK68))),IF(Inputs!$D$35=2,AJ68,IF(Inputs!$D$35=3,T68,IF($AH68>$AX68,T68,AJ68)))))))","v":11.417666666666667},{"$f":"IF($E68=1,AL68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL68,IF(Inputs!$D$35=3,ADM!V68,IF(ADM!$AI68>ADM!$AY68,ADM!V68,ADM!AL68))),IF(Inputs!$D$35=2,ADM!AL68,IF(Inputs!$D$35=3,ADM!V68,IF(ADM!$AH68>ADM!$AX68,ADM!V68,ADM!AL68)))))","v":13.974666666666666},{"$f":"IF($E68=1,AM68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM68,IF(Inputs!$D$35=3,ADM!W68,IF(ADM!$AI68>ADM!$AY68,ADM!W68,ADM!AM68))),IF(Inputs!$D$35=2,ADM!AM68,IF(Inputs!$D$35=3,ADM!W68,IF(ADM!$AH68>ADM!$AX68,ADM!W68,ADM!AM68)))))","v":12.307666666666668},{"$f":"IF($E68=1,AN68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN68,IF(Inputs!$D$35=3,ADM!X68,IF(ADM!$AI68>ADM!$AY68,ADM!X68,ADM!AN68))),IF(Inputs!$D$35=2,ADM!AN68,IF(Inputs!$D$35=3,ADM!X68,IF(ADM!$AH68>ADM!$AX68,ADM!X68,ADM!AN68)))))","v":11.776333333333334},{"$f":"IF($E68=1,AO68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO68,IF(Inputs!$D$35=3,ADM!Y68,IF(ADM!$AI68>ADM!$AY68,ADM!Y68,ADM!AO68))),IF(Inputs!$D$35=2,ADM!AO68,IF(Inputs!$D$35=3,ADM!Y68,IF(ADM!$AH68>ADM!$AX68,ADM!Y68,ADM!AO68)))))","v":9.7320000000000011},{"$f":"IF($E68=1,AP68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP68,IF(Inputs!$D$35=3,ADM!Z68,IF(ADM!$AI68>ADM!$AY68,ADM!Z68,ADM!AP68))),IF(Inputs!$D$35=2,ADM!AP68,IF(Inputs!$D$35=3,ADM!Z68,IF(ADM!$AH68>ADM!$AX68,ADM!Z68,ADM!AP68)))))","v":8.527000000000001},{"$f":"IF($E68=1,AQ68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ68,IF(Inputs!$D$35=3,ADM!AA68,IF(ADM!$AI68>ADM!$AY68,ADM!AA68,ADM!AQ68))),IF(Inputs!$D$35=2,ADM!AQ68,IF(Inputs!$D$35=3,ADM!AA68,IF(ADM!$AH68>ADM!$AX68,ADM!AA68,ADM!AQ68)))))","v":9.2863333333333333},{"$f":"IF($E68=1,AR68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR68,IF(Inputs!$D$35=3,ADM!AB68,IF(ADM!$AI68>ADM!$AY68,ADM!AB68,ADM!AR68))),IF(Inputs!$D$35=2,ADM!AR68,IF(Inputs!$D$35=3,ADM!AB68,IF(ADM!$AH68>ADM!$AX68,ADM!AB68,ADM!AR68)))))","v":0},{"$f":"IF($E68=1,AS68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS68,IF(Inputs!$D$35=3,ADM!AC68,IF(ADM!$AI68>ADM!$AY68,ADM!AC68,ADM!AS68))),IF(Inputs!$D$35=2,ADM!AS68,IF(Inputs!$D$35=3,ADM!AC68,IF(ADM!$AH68>ADM!$AX68,ADM!AC68,ADM!AS68)))))","v":0},{"$f":"IF($E68=1,AT68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT68,IF(Inputs!$D$35=3,ADM!AD68,IF(ADM!$AI68>ADM!$AY68,ADM!AD68,ADM!AT68))),IF(Inputs!$D$35=2,ADM!AT68,IF(Inputs!$D$35=3,ADM!AD68,IF(ADM!$AH68>ADM!$AX68,ADM!AD68,ADM!AT68)))))","v":0},{"$f":"IF($E68=1,AU68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU68,IF(Inputs!$D$35=3,ADM!AE68,IF(ADM!$AI68>ADM!$AY68,ADM!AE68,ADM!AU68))),IF(Inputs!$D$35=2,ADM!AU68,IF(Inputs!$D$35=3,ADM!AE68,IF(ADM!$AH68>ADM!$AX68,ADM!AE68,ADM!AU68)))))","v":0},{"$f":"IF($E68=1,AV68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV68,IF(Inputs!$D$35=3,ADM!AF68,IF(ADM!$AI68>ADM!$AY68,ADM!AF68,ADM!AV68))),IF(Inputs!$D$35=2,ADM!AV68,IF(Inputs!$D$35=3,ADM!AF68,IF(ADM!$AH68>ADM!$AX68,ADM!AF68,ADM!AV68)))))","v":0},{"$f":"IF($E68=1,AW68,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW68,IF(Inputs!$D$35=3,ADM!AG68,IF(ADM!$AI68>ADM!$AY68,ADM!AG68,ADM!AW68))),IF(Inputs!$D$35=2,ADM!AW68,IF(Inputs!$D$35=3,ADM!AG68,IF(ADM!$AH68>ADM!$AX68,ADM!AG68,ADM!AW68)))))","v":0},77.021666666666661,5.7088333333333336,11.417666666666667,13.974666666666666,12.307666666666668,11.776333333333334,9.7320000000000011,8.527000000000001,9.2863333333333333,0,0,0,0,0,0,71.31283333333333,77.021666666666661,3.4220000000000002,6.8440000000000003,13.912000000000001,5.9379999999999997,8.9550000000000001,12.474,8.5449999999999999,6.5839999999999996,0,0,0,0,0,0,59.83,63.25200000000001,5.9560000000000004,11.912000000000001,12.24,12.927,16,8.4120000000000008,7.3630000000000004,9.4390000000000001,0,0,0,0,0,0,72.337000000000003,78.293000000000006,7.7484999999999999,15.497,15.772,18.058,10.374000000000001,8.31,9.673,11.836,0,0,0,0,0,0,81.771500000000003,89.52]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},null,{"$f":"IF(AND($E69=1,Inputs!$D$34=1),AK69,IF(AND($E69=1,Inputs!$D$34=2),AJ69,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK69,IF(Inputs!$D$35=3,U69,IF($AI69>$AY69,U69,AK69))),IF(Inputs!$D$35=2,AJ69,IF(Inputs!$D$35=3,T69,IF($AH69>$AX69,T69,AJ69)))))))","v":5},{"$f":"IF($E69=1,AL69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL69,IF(Inputs!$D$35=3,ADM!V69,IF(ADM!$AI69>ADM!$AY69,ADM!V69,ADM!AL69))),IF(Inputs!$D$35=2,ADM!AL69,IF(Inputs!$D$35=3,ADM!V69,IF(ADM!$AH69>ADM!$AX69,ADM!V69,ADM!AL69)))))","v":4.149},{"$f":"IF($E69=1,AM69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM69,IF(Inputs!$D$35=3,ADM!W69,IF(ADM!$AI69>ADM!$AY69,ADM!W69,ADM!AM69))),IF(Inputs!$D$35=2,ADM!AM69,IF(Inputs!$D$35=3,ADM!W69,IF(ADM!$AH69>ADM!$AX69,ADM!W69,ADM!AM69)))))","v":3.2530000000000001},{"$f":"IF($E69=1,AN69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN69,IF(Inputs!$D$35=3,ADM!X69,IF(ADM!$AI69>ADM!$AY69,ADM!X69,ADM!AN69))),IF(Inputs!$D$35=2,ADM!AN69,IF(Inputs!$D$35=3,ADM!X69,IF(ADM!$AH69>ADM!$AX69,ADM!X69,ADM!AN69)))))","v":3},{"$f":"IF($E69=1,AO69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO69,IF(Inputs!$D$35=3,ADM!Y69,IF(ADM!$AI69>ADM!$AY69,ADM!Y69,ADM!AO69))),IF(Inputs!$D$35=2,ADM!AO69,IF(Inputs!$D$35=3,ADM!Y69,IF(ADM!$AH69>ADM!$AX69,ADM!Y69,ADM!AO69)))))","v":2.7080000000000002},{"$f":"IF($E69=1,AP69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP69,IF(Inputs!$D$35=3,ADM!Z69,IF(ADM!$AI69>ADM!$AY69,ADM!Z69,ADM!AP69))),IF(Inputs!$D$35=2,ADM!AP69,IF(Inputs!$D$35=3,ADM!Z69,IF(ADM!$AH69>ADM!$AX69,ADM!Z69,ADM!AP69)))))","v":5.1879999999999997},{"$f":"IF($E69=1,AQ69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ69,IF(Inputs!$D$35=3,ADM!AA69,IF(ADM!$AI69>ADM!$AY69,ADM!AA69,ADM!AQ69))),IF(Inputs!$D$35=2,ADM!AQ69,IF(Inputs!$D$35=3,ADM!AA69,IF(ADM!$AH69>ADM!$AX69,ADM!AA69,ADM!AQ69)))))","v":1},{"$f":"IF($E69=1,AR69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR69,IF(Inputs!$D$35=3,ADM!AB69,IF(ADM!$AI69>ADM!$AY69,ADM!AB69,ADM!AR69))),IF(Inputs!$D$35=2,ADM!AR69,IF(Inputs!$D$35=3,ADM!AB69,IF(ADM!$AH69>ADM!$AX69,ADM!AB69,ADM!AR69)))))","v":0},{"$f":"IF($E69=1,AS69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS69,IF(Inputs!$D$35=3,ADM!AC69,IF(ADM!$AI69>ADM!$AY69,ADM!AC69,ADM!AS69))),IF(Inputs!$D$35=2,ADM!AS69,IF(Inputs!$D$35=3,ADM!AC69,IF(ADM!$AH69>ADM!$AX69,ADM!AC69,ADM!AS69)))))","v":0},{"$f":"IF($E69=1,AT69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT69,IF(Inputs!$D$35=3,ADM!AD69,IF(ADM!$AI69>ADM!$AY69,ADM!AD69,ADM!AT69))),IF(Inputs!$D$35=2,ADM!AT69,IF(Inputs!$D$35=3,ADM!AD69,IF(ADM!$AH69>ADM!$AX69,ADM!AD69,ADM!AT69)))))","v":0},{"$f":"IF($E69=1,AU69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU69,IF(Inputs!$D$35=3,ADM!AE69,IF(ADM!$AI69>ADM!$AY69,ADM!AE69,ADM!AU69))),IF(Inputs!$D$35=2,ADM!AU69,IF(Inputs!$D$35=3,ADM!AE69,IF(ADM!$AH69>ADM!$AX69,ADM!AE69,ADM!AU69)))))","v":0},{"$f":"IF($E69=1,AV69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV69,IF(Inputs!$D$35=3,ADM!AF69,IF(ADM!$AI69>ADM!$AY69,ADM!AF69,ADM!AV69))),IF(Inputs!$D$35=2,ADM!AV69,IF(Inputs!$D$35=3,ADM!AF69,IF(ADM!$AH69>ADM!$AX69,ADM!AF69,ADM!AV69)))))","v":0},{"$f":"IF($E69=1,AW69,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW69,IF(Inputs!$D$35=3,ADM!AG69,IF(ADM!$AI69>ADM!$AY69,ADM!AG69,ADM!AW69))),IF(Inputs!$D$35=2,ADM!AW69,IF(Inputs!$D$35=3,ADM!AG69,IF(ADM!$AH69>ADM!$AX69,ADM!AG69,ADM!AW69)))))","v":0},24.297999999999998,{"$f":"AVERAGE(AJ69,AZ69,BP69)","v":2.0215000000000001},{"$f":"AVERAGE(AK69,BA69,BQ69)","v":4.0430000000000001},{"$f":"AVERAGE(AL69,BB69,BR69)","v":2.383},{"$f":"AVERAGE(AM69,BC69,BS69)","v":2.4176666666666669},{"$f":"AVERAGE(AN69,BD69,BT69)","v":3.7349999999999994},{"$f":"AVERAGE(AO69,BE69,BU69)","v":3.9746666666666663},{"$f":"AVERAGE(AP69,BF69,BV69)","v":2.4779999999999998},{"$f":"AVERAGE(AQ69,BG69,BW69)","v":1.766},{"$f":"AVERAGE(AR69,BH69,BX69)","v":0},{"$f":"AVERAGE(AS69,BI69,BY69)","v":0},{"$f":"AVERAGE(AT69,BJ69,BZ69)","v":0},{"$f":"AVERAGE(AU69,BK69,CA69)","v":0},{"$f":"AVERAGE(AV69,BL69,CB69)","v":0},{"$f":"AVERAGE(AW69,BM69,CC69)","v":0},18.775833333333331,{"$f":"SUM(U69:AG69)","v":20.797333333333334},2.5,5,4.149,3.2530000000000001,3,2.7080000000000002,5.1879999999999997,1,0,0,0,0,0,0,{"$f":"AJ69+SUM(AL69:AW69)","v":21.798000000000002},{"$f":"SUM(AK69:AW69)","v":24.297999999999998},{"$f":"BA69/2","v":2.0644999999999998},4.1289999999999996,2,2,1.895,7,1,1.298,0,0,0,0,0,0,{"$f":"AZ69+SUM(BB69:BM69)","v":17.2575},{"$f":"SUM(BA69:BM69)","v":19.322000000000003},{"$f":"BQ69/2","v":1.5},3,1,2,6.31,2.2160000000000002,1.246,3,0,0,0,0,0,0,17.271999999999998,18.771999999999998]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},null,{"$f":"IF(AND($E70=1,Inputs!$D$34=1),AK70,IF(AND($E70=1,Inputs!$D$34=2),AJ70,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK70,IF(Inputs!$D$35=3,U70,IF($AI70>$AY70,U70,AK70))),IF(Inputs!$D$35=2,AJ70,IF(Inputs!$D$35=3,T70,IF($AH70>$AX70,T70,AJ70)))))))","v":23.37},{"$f":"IF($E70=1,AL70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL70,IF(Inputs!$D$35=3,ADM!V70,IF(ADM!$AI70>ADM!$AY70,ADM!V70,ADM!AL70))),IF(Inputs!$D$35=2,ADM!AL70,IF(Inputs!$D$35=3,ADM!V70,IF(ADM!$AH70>ADM!$AX70,ADM!V70,ADM!AL70)))))","v":26.161999999999999},{"$f":"IF($E70=1,AM70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM70,IF(Inputs!$D$35=3,ADM!W70,IF(ADM!$AI70>ADM!$AY70,ADM!W70,ADM!AM70))),IF(Inputs!$D$35=2,ADM!AM70,IF(Inputs!$D$35=3,ADM!W70,IF(ADM!$AH70>ADM!$AX70,ADM!W70,ADM!AM70)))))","v":23.968},{"$f":"IF($E70=1,AN70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN70,IF(Inputs!$D$35=3,ADM!X70,IF(ADM!$AI70>ADM!$AY70,ADM!X70,ADM!AN70))),IF(Inputs!$D$35=2,ADM!AN70,IF(Inputs!$D$35=3,ADM!X70,IF(ADM!$AH70>ADM!$AX70,ADM!X70,ADM!AN70)))))","v":16.805},{"$f":"IF($E70=1,AO70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO70,IF(Inputs!$D$35=3,ADM!Y70,IF(ADM!$AI70>ADM!$AY70,ADM!Y70,ADM!AO70))),IF(Inputs!$D$35=2,ADM!AO70,IF(Inputs!$D$35=3,ADM!Y70,IF(ADM!$AH70>ADM!$AX70,ADM!Y70,ADM!AO70)))))","v":18.856999999999999},{"$f":"IF($E70=1,AP70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP70,IF(Inputs!$D$35=3,ADM!Z70,IF(ADM!$AI70>ADM!$AY70,ADM!Z70,ADM!AP70))),IF(Inputs!$D$35=2,ADM!AP70,IF(Inputs!$D$35=3,ADM!Z70,IF(ADM!$AH70>ADM!$AX70,ADM!Z70,ADM!AP70)))))","v":24.13},{"$f":"IF($E70=1,AQ70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ70,IF(Inputs!$D$35=3,ADM!AA70,IF(ADM!$AI70>ADM!$AY70,ADM!AA70,ADM!AQ70))),IF(Inputs!$D$35=2,ADM!AQ70,IF(Inputs!$D$35=3,ADM!AA70,IF(ADM!$AH70>ADM!$AX70,ADM!AA70,ADM!AQ70)))))","v":14.298999999999999},{"$f":"IF($E70=1,AR70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR70,IF(Inputs!$D$35=3,ADM!AB70,IF(ADM!$AI70>ADM!$AY70,ADM!AB70,ADM!AR70))),IF(Inputs!$D$35=2,ADM!AR70,IF(Inputs!$D$35=3,ADM!AB70,IF(ADM!$AH70>ADM!$AX70,ADM!AB70,ADM!AR70)))))","v":0},{"$f":"IF($E70=1,AS70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS70,IF(Inputs!$D$35=3,ADM!AC70,IF(ADM!$AI70>ADM!$AY70,ADM!AC70,ADM!AS70))),IF(Inputs!$D$35=2,ADM!AS70,IF(Inputs!$D$35=3,ADM!AC70,IF(ADM!$AH70>ADM!$AX70,ADM!AC70,ADM!AS70)))))","v":0},{"$f":"IF($E70=1,AT70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT70,IF(Inputs!$D$35=3,ADM!AD70,IF(ADM!$AI70>ADM!$AY70,ADM!AD70,ADM!AT70))),IF(Inputs!$D$35=2,ADM!AT70,IF(Inputs!$D$35=3,ADM!AD70,IF(ADM!$AH70>ADM!$AX70,ADM!AD70,ADM!AT70)))))","v":0},{"$f":"IF($E70=1,AU70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU70,IF(Inputs!$D$35=3,ADM!AE70,IF(ADM!$AI70>ADM!$AY70,ADM!AE70,ADM!AU70))),IF(Inputs!$D$35=2,ADM!AU70,IF(Inputs!$D$35=3,ADM!AE70,IF(ADM!$AH70>ADM!$AX70,ADM!AE70,ADM!AU70)))))","v":0},{"$f":"IF($E70=1,AV70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV70,IF(Inputs!$D$35=3,ADM!AF70,IF(ADM!$AI70>ADM!$AY70,ADM!AF70,ADM!AV70))),IF(Inputs!$D$35=2,ADM!AV70,IF(Inputs!$D$35=3,ADM!AF70,IF(ADM!$AH70>ADM!$AX70,ADM!AF70,ADM!AV70)))))","v":0},{"$f":"IF($E70=1,AW70,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW70,IF(Inputs!$D$35=3,ADM!AG70,IF(ADM!$AI70>ADM!$AY70,ADM!AG70,ADM!AW70))),IF(Inputs!$D$35=2,ADM!AW70,IF(Inputs!$D$35=3,ADM!AG70,IF(ADM!$AH70>ADM!$AX70,ADM!AG70,ADM!AW70)))))","v":0},{"$f":"SUM(F70:R70)","v":147.59100000000001},11.404666666666666,22.809333333333331,20.910999999999998,19.034666666666666,18.929666666666666,18.105999999999998,19.192666666666668,17.528333333333332,0,0,0,0,0,0,{"$f":"T70+SUM(V70:AG70)","v":125.107},136.51166666666666,11.685,23.37,26.161999999999999,23.968,16.805,18.856999999999999,24.13,14.298999999999999,0,0,0,0,0,0,135.90600000000001,147.59100000000001,13.724,27.448,18.831,16.135999999999999,16.747,23.565000000000001,13.87,18.974,0,0,0,0,0,0,121.84700000000001,135.571,8.8049999999999997,17.61,17.739999999999998,17,23.236999999999998,11.896000000000001,19.577999999999999,19.312000000000001,0,0,0,0,0,0,117.56799999999998,126.37299999999999]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},null,{"$f":"IF(AND($E71=1,Inputs!$D$34=1),AK71,IF(AND($E71=1,Inputs!$D$34=2),AJ71,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK71,IF(Inputs!$D$35=3,U71,IF($AI71>$AY71,U71,AK71))),IF(Inputs!$D$35=2,AJ71,IF(Inputs!$D$35=3,T71,IF($AH71>$AX71,T71,AJ71)))))))","v":0},{"$f":"IF($E71=1,AL71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL71,IF(Inputs!$D$35=3,ADM!V71,IF(ADM!$AI71>ADM!$AY71,ADM!V71,ADM!AL71))),IF(Inputs!$D$35=2,ADM!AL71,IF(Inputs!$D$35=3,ADM!V71,IF(ADM!$AH71>ADM!$AX71,ADM!V71,ADM!AL71)))))","v":0},{"$f":"IF($E71=1,AM71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM71,IF(Inputs!$D$35=3,ADM!W71,IF(ADM!$AI71>ADM!$AY71,ADM!W71,ADM!AM71))),IF(Inputs!$D$35=2,ADM!AM71,IF(Inputs!$D$35=3,ADM!W71,IF(ADM!$AH71>ADM!$AX71,ADM!W71,ADM!AM71)))))","v":0},{"$f":"IF($E71=1,AN71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN71,IF(Inputs!$D$35=3,ADM!X71,IF(ADM!$AI71>ADM!$AY71,ADM!X71,ADM!AN71))),IF(Inputs!$D$35=2,ADM!AN71,IF(Inputs!$D$35=3,ADM!X71,IF(ADM!$AH71>ADM!$AX71,ADM!X71,ADM!AN71)))))","v":0},{"$f":"IF($E71=1,AO71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO71,IF(Inputs!$D$35=3,ADM!Y71,IF(ADM!$AI71>ADM!$AY71,ADM!Y71,ADM!AO71))),IF(Inputs!$D$35=2,ADM!AO71,IF(Inputs!$D$35=3,ADM!Y71,IF(ADM!$AH71>ADM!$AX71,ADM!Y71,ADM!AO71)))))","v":0},{"$f":"IF($E71=1,AP71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP71,IF(Inputs!$D$35=3,ADM!Z71,IF(ADM!$AI71>ADM!$AY71,ADM!Z71,ADM!AP71))),IF(Inputs!$D$35=2,ADM!AP71,IF(Inputs!$D$35=3,ADM!Z71,IF(ADM!$AH71>ADM!$AX71,ADM!Z71,ADM!AP71)))))","v":0},{"$f":"IF($E71=1,AQ71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ71,IF(Inputs!$D$35=3,ADM!AA71,IF(ADM!$AI71>ADM!$AY71,ADM!AA71,ADM!AQ71))),IF(Inputs!$D$35=2,ADM!AQ71,IF(Inputs!$D$35=3,ADM!AA71,IF(ADM!$AH71>ADM!$AX71,ADM!AA71,ADM!AQ71)))))","v":0},{"$f":"IF($E71=1,AR71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR71,IF(Inputs!$D$35=3,ADM!AB71,IF(ADM!$AI71>ADM!$AY71,ADM!AB71,ADM!AR71))),IF(Inputs!$D$35=2,ADM!AR71,IF(Inputs!$D$35=3,ADM!AB71,IF(ADM!$AH71>ADM!$AX71,ADM!AB71,ADM!AR71)))))","v":15.387333333333332},{"$f":"IF($E71=1,AS71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS71,IF(Inputs!$D$35=3,ADM!AC71,IF(ADM!$AI71>ADM!$AY71,ADM!AC71,ADM!AS71))),IF(Inputs!$D$35=2,ADM!AS71,IF(Inputs!$D$35=3,ADM!AC71,IF(ADM!$AH71>ADM!$AX71,ADM!AC71,ADM!AS71)))))","v":16.366},{"$f":"IF($E71=1,AT71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT71,IF(Inputs!$D$35=3,ADM!AD71,IF(ADM!$AI71>ADM!$AY71,ADM!AD71,ADM!AT71))),IF(Inputs!$D$35=2,ADM!AT71,IF(Inputs!$D$35=3,ADM!AD71,IF(ADM!$AH71>ADM!$AX71,ADM!AD71,ADM!AT71)))))","v":19.34},{"$f":"IF($E71=1,AU71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU71,IF(Inputs!$D$35=3,ADM!AE71,IF(ADM!$AI71>ADM!$AY71,ADM!AE71,ADM!AU71))),IF(Inputs!$D$35=2,ADM!AU71,IF(Inputs!$D$35=3,ADM!AE71,IF(ADM!$AH71>ADM!$AX71,ADM!AE71,ADM!AU71)))))","v":15.463333333333333},{"$f":"IF($E71=1,AV71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV71,IF(Inputs!$D$35=3,ADM!AF71,IF(ADM!$AI71>ADM!$AY71,ADM!AF71,ADM!AV71))),IF(Inputs!$D$35=2,ADM!AV71,IF(Inputs!$D$35=3,ADM!AF71,IF(ADM!$AH71>ADM!$AX71,ADM!AF71,ADM!AV71)))))","v":15.132333333333333},{"$f":"IF($E71=1,AW71,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW71,IF(Inputs!$D$35=3,ADM!AG71,IF(ADM!$AI71>ADM!$AY71,ADM!AG71,ADM!AW71))),IF(Inputs!$D$35=2,ADM!AW71,IF(Inputs!$D$35=3,ADM!AG71,IF(ADM!$AH71>ADM!$AX71,ADM!AG71,ADM!AW71)))))","v":12.567},94.256,0,0,0,0,0,0,0,0,15.387333333333332,16.366,19.34,15.463333333333333,15.132333333333333,12.567,94.256,94.256,0,0,0,0,0,0,0,0,13.416,12.584,22.195,16.981000000000002,16.683,10.395,92.254000000000005,92.254000000000005,0,0,0,0,0,0,0,0,13.167999999999999,19.241,21.468,15.635999999999999,11,15.942,96.454999999999984,96.454999999999984,0,0,0,0,0,0,0,0,19.577999999999999,17.273,14.356999999999999,13.773,17.713999999999999,11.364000000000001,94.058999999999997,94.058999999999997]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},null,{"$f":"IF(AND($E72=1,Inputs!$D$34=1),AK72,IF(AND($E72=1,Inputs!$D$34=2),AJ72,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK72,IF(Inputs!$D$35=3,U72,IF($AI72>$AY72,U72,AK72))),IF(Inputs!$D$35=2,AJ72,IF(Inputs!$D$35=3,T72,IF($AH72>$AX72,T72,AJ72)))))))","v":15.545},{"$f":"IF($E72=1,AL72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL72,IF(Inputs!$D$35=3,ADM!V72,IF(ADM!$AI72>ADM!$AY72,ADM!V72,ADM!AL72))),IF(Inputs!$D$35=2,ADM!AL72,IF(Inputs!$D$35=3,ADM!V72,IF(ADM!$AH72>ADM!$AX72,ADM!V72,ADM!AL72)))))","v":10.473000000000001},{"$f":"IF($E72=1,AM72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM72,IF(Inputs!$D$35=3,ADM!W72,IF(ADM!$AI72>ADM!$AY72,ADM!W72,ADM!AM72))),IF(Inputs!$D$35=2,ADM!AM72,IF(Inputs!$D$35=3,ADM!W72,IF(ADM!$AH72>ADM!$AX72,ADM!W72,ADM!AM72)))))","v":8.1210000000000004},{"$f":"IF($E72=1,AN72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN72,IF(Inputs!$D$35=3,ADM!X72,IF(ADM!$AI72>ADM!$AY72,ADM!X72,ADM!AN72))),IF(Inputs!$D$35=2,ADM!AN72,IF(Inputs!$D$35=3,ADM!X72,IF(ADM!$AH72>ADM!$AX72,ADM!X72,ADM!AN72)))))","v":18.733000000000001},{"$f":"IF($E72=1,AO72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO72,IF(Inputs!$D$35=3,ADM!Y72,IF(ADM!$AI72>ADM!$AY72,ADM!Y72,ADM!AO72))),IF(Inputs!$D$35=2,ADM!AO72,IF(Inputs!$D$35=3,ADM!Y72,IF(ADM!$AH72>ADM!$AX72,ADM!Y72,ADM!AO72)))))","v":12.497},{"$f":"IF($E72=1,AP72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP72,IF(Inputs!$D$35=3,ADM!Z72,IF(ADM!$AI72>ADM!$AY72,ADM!Z72,ADM!AP72))),IF(Inputs!$D$35=2,ADM!AP72,IF(Inputs!$D$35=3,ADM!Z72,IF(ADM!$AH72>ADM!$AX72,ADM!Z72,ADM!AP72)))))","v":16.582000000000001},{"$f":"IF($E72=1,AQ72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ72,IF(Inputs!$D$35=3,ADM!AA72,IF(ADM!$AI72>ADM!$AY72,ADM!AA72,ADM!AQ72))),IF(Inputs!$D$35=2,ADM!AQ72,IF(Inputs!$D$35=3,ADM!AA72,IF(ADM!$AH72>ADM!$AX72,ADM!AA72,ADM!AQ72)))))","v":9.2240000000000002},{"$f":"IF($E72=1,AR72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR72,IF(Inputs!$D$35=3,ADM!AB72,IF(ADM!$AI72>ADM!$AY72,ADM!AB72,ADM!AR72))),IF(Inputs!$D$35=2,ADM!AR72,IF(Inputs!$D$35=3,ADM!AB72,IF(ADM!$AH72>ADM!$AX72,ADM!AB72,ADM!AR72)))))","v":11.145},{"$f":"IF($E72=1,AS72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS72,IF(Inputs!$D$35=3,ADM!AC72,IF(ADM!$AI72>ADM!$AY72,ADM!AC72,ADM!AS72))),IF(Inputs!$D$35=2,ADM!AS72,IF(Inputs!$D$35=3,ADM!AC72,IF(ADM!$AH72>ADM!$AX72,ADM!AC72,ADM!AS72)))))","v":13.994},{"$f":"IF($E72=1,AT72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT72,IF(Inputs!$D$35=3,ADM!AD72,IF(ADM!$AI72>ADM!$AY72,ADM!AD72,ADM!AT72))),IF(Inputs!$D$35=2,ADM!AT72,IF(Inputs!$D$35=3,ADM!AD72,IF(ADM!$AH72>ADM!$AX72,ADM!AD72,ADM!AT72)))))","v":8.3580000000000005},{"$f":"IF($E72=1,AU72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU72,IF(Inputs!$D$35=3,ADM!AE72,IF(ADM!$AI72>ADM!$AY72,ADM!AE72,ADM!AU72))),IF(Inputs!$D$35=2,ADM!AU72,IF(Inputs!$D$35=3,ADM!AE72,IF(ADM!$AH72>ADM!$AX72,ADM!AE72,ADM!AU72)))))","v":13.891},{"$f":"IF($E72=1,AV72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV72,IF(Inputs!$D$35=3,ADM!AF72,IF(ADM!$AI72>ADM!$AY72,ADM!AF72,ADM!AV72))),IF(Inputs!$D$35=2,ADM!AV72,IF(Inputs!$D$35=3,ADM!AF72,IF(ADM!$AH72>ADM!$AX72,ADM!AF72,ADM!AV72)))))","v":5.7519999999999998},{"$f":"IF($E72=1,AW72,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW72,IF(Inputs!$D$35=3,ADM!AG72,IF(ADM!$AI72>ADM!$AY72,ADM!AG72,ADM!AW72))),IF(Inputs!$D$35=2,ADM!AW72,IF(Inputs!$D$35=3,ADM!AG72,IF(ADM!$AH72>ADM!$AX72,ADM!AG72,ADM!AW72)))))","v":13.4},157.715,5.9168333333333329,11.833666666666666,10.439333333333332,11.055999999999999,13.790000000000001,10.857999999999999,11.612666666666668,11.592333333333334,9.3776666666666681,11.581333333333333,9.1826666666666679,9.1303333333333327,9.4203333333333337,11.82,135.77749999999997,141.6943333333333,7.7725,15.545,10.473000000000001,8.1210000000000004,18.733000000000001,12.497,16.582000000000001,9.2240000000000002,11.145,13.994,8.3580000000000005,13.891,5.7519999999999998,13.4,149.94250000000002,157.715,6.2664999999999997,12.532999999999999,8.8149999999999995,14.69,11.952,12.815,7,12.196,11.196,8.75,13.369,3,11.366,12.06,133.47550000000001,139.74199999999999,3.7115,7.423,12.03,10.356999999999999,10.685,7.2619999999999996,11.256,13.356999999999999,5.7919999999999998,12,5.8209999999999997,10.5,11.143000000000001,10,123.9145,127.626]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},null,{"$f":"IF(AND($E73=1,Inputs!$D$34=1),AK73,IF(AND($E73=1,Inputs!$D$34=2),AJ73,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK73,IF(Inputs!$D$35=3,U73,IF($AI73>$AY73,U73,AK73))),IF(Inputs!$D$35=2,AJ73,IF(Inputs!$D$35=3,T73,IF($AH73>$AX73,T73,AJ73)))))))","v":0},{"$f":"IF($E73=1,AL73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL73,IF(Inputs!$D$35=3,ADM!V73,IF(ADM!$AI73>ADM!$AY73,ADM!V73,ADM!AL73))),IF(Inputs!$D$35=2,ADM!AL73,IF(Inputs!$D$35=3,ADM!V73,IF(ADM!$AH73>ADM!$AX73,ADM!V73,ADM!AL73)))))","v":0},{"$f":"IF($E73=1,AM73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM73,IF(Inputs!$D$35=3,ADM!W73,IF(ADM!$AI73>ADM!$AY73,ADM!W73,ADM!AM73))),IF(Inputs!$D$35=2,ADM!AM73,IF(Inputs!$D$35=3,ADM!W73,IF(ADM!$AH73>ADM!$AX73,ADM!W73,ADM!AM73)))))","v":0},{"$f":"IF($E73=1,AN73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN73,IF(Inputs!$D$35=3,ADM!X73,IF(ADM!$AI73>ADM!$AY73,ADM!X73,ADM!AN73))),IF(Inputs!$D$35=2,ADM!AN73,IF(Inputs!$D$35=3,ADM!X73,IF(ADM!$AH73>ADM!$AX73,ADM!X73,ADM!AN73)))))","v":0},{"$f":"IF($E73=1,AO73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO73,IF(Inputs!$D$35=3,ADM!Y73,IF(ADM!$AI73>ADM!$AY73,ADM!Y73,ADM!AO73))),IF(Inputs!$D$35=2,ADM!AO73,IF(Inputs!$D$35=3,ADM!Y73,IF(ADM!$AH73>ADM!$AX73,ADM!Y73,ADM!AO73)))))","v":0},{"$f":"IF($E73=1,AP73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP73,IF(Inputs!$D$35=3,ADM!Z73,IF(ADM!$AI73>ADM!$AY73,ADM!Z73,ADM!AP73))),IF(Inputs!$D$35=2,ADM!AP73,IF(Inputs!$D$35=3,ADM!Z73,IF(ADM!$AH73>ADM!$AX73,ADM!Z73,ADM!AP73)))))","v":0},{"$f":"IF($E73=1,AQ73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ73,IF(Inputs!$D$35=3,ADM!AA73,IF(ADM!$AI73>ADM!$AY73,ADM!AA73,ADM!AQ73))),IF(Inputs!$D$35=2,ADM!AQ73,IF(Inputs!$D$35=3,ADM!AA73,IF(ADM!$AH73>ADM!$AX73,ADM!AA73,ADM!AQ73)))))","v":0},{"$f":"IF($E73=1,AR73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR73,IF(Inputs!$D$35=3,ADM!AB73,IF(ADM!$AI73>ADM!$AY73,ADM!AB73,ADM!AR73))),IF(Inputs!$D$35=2,ADM!AR73,IF(Inputs!$D$35=3,ADM!AB73,IF(ADM!$AH73>ADM!$AX73,ADM!AB73,ADM!AR73)))))","v":22.928666666666668},{"$f":"IF($E73=1,AS73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS73,IF(Inputs!$D$35=3,ADM!AC73,IF(ADM!$AI73>ADM!$AY73,ADM!AC73,ADM!AS73))),IF(Inputs!$D$35=2,ADM!AS73,IF(Inputs!$D$35=3,ADM!AC73,IF(ADM!$AH73>ADM!$AX73,ADM!AC73,ADM!AS73)))))","v":27.165666666666667},{"$f":"IF($E73=1,AT73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT73,IF(Inputs!$D$35=3,ADM!AD73,IF(ADM!$AI73>ADM!$AY73,ADM!AD73,ADM!AT73))),IF(Inputs!$D$35=2,ADM!AT73,IF(Inputs!$D$35=3,ADM!AD73,IF(ADM!$AH73>ADM!$AX73,ADM!AD73,ADM!AT73)))))","v":28.128666666666664},{"$f":"IF($E73=1,AU73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU73,IF(Inputs!$D$35=3,ADM!AE73,IF(ADM!$AI73>ADM!$AY73,ADM!AE73,ADM!AU73))),IF(Inputs!$D$35=2,ADM!AU73,IF(Inputs!$D$35=3,ADM!AE73,IF(ADM!$AH73>ADM!$AX73,ADM!AE73,ADM!AU73)))))","v":24.852666666666668},{"$f":"IF($E73=1,AV73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV73,IF(Inputs!$D$35=3,ADM!AF73,IF(ADM!$AI73>ADM!$AY73,ADM!AF73,ADM!AV73))),IF(Inputs!$D$35=2,ADM!AV73,IF(Inputs!$D$35=3,ADM!AF73,IF(ADM!$AH73>ADM!$AX73,ADM!AF73,ADM!AV73)))))","v":21.803000000000001},{"$f":"IF($E73=1,AW73,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW73,IF(Inputs!$D$35=3,ADM!AG73,IF(ADM!$AI73>ADM!$AY73,ADM!AG73,ADM!AW73))),IF(Inputs!$D$35=2,ADM!AW73,IF(Inputs!$D$35=3,ADM!AG73,IF(ADM!$AH73>ADM!$AX73,ADM!AG73,ADM!AW73)))))","v":19},143.87866666666667,0,0,0,0,0,0,0,0,22.928666666666668,27.165666666666667,28.128666666666664,24.852666666666668,21.803000000000001,19,143.87866666666667,143.87866666666667,{"$f":"AK73/2","v":0},0,0,0,0,0,0,0,20.655999999999999,22.558,28.539000000000001,29.506,18.518999999999998,18,137.77799999999999,137.77799999999999,0,0,0,0,0,0,0,0,20.260000000000002,27.053000000000001,31.638999999999999,22.428999999999998,19.422000000000001,23,143.803,143.803,0,0,0,0,0,0,0,0,27.87,31.885999999999999,24.207999999999998,22.623000000000001,27.468,16,150.05500000000001,150.05500000000001]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},null,{"$f":"IF(AND($E74=1,Inputs!$D$34=1),AK74,IF(AND($E74=1,Inputs!$D$34=2),AJ74,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK74,IF(Inputs!$D$35=3,U74,IF($AI74>$AY74,U74,AK74))),IF(Inputs!$D$35=2,AJ74,IF(Inputs!$D$35=3,T74,IF($AH74>$AX74,T74,AJ74)))))))","v":3.1110000000000002},{"$f":"IF($E74=1,AL74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL74,IF(Inputs!$D$35=3,ADM!V74,IF(ADM!$AI74>ADM!$AY74,ADM!V74,ADM!AL74))),IF(Inputs!$D$35=2,ADM!AL74,IF(Inputs!$D$35=3,ADM!V74,IF(ADM!$AH74>ADM!$AX74,ADM!V74,ADM!AL74)))))","v":2.222},{"$f":"IF($E74=1,AM74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM74,IF(Inputs!$D$35=3,ADM!W74,IF(ADM!$AI74>ADM!$AY74,ADM!W74,ADM!AM74))),IF(Inputs!$D$35=2,ADM!AM74,IF(Inputs!$D$35=3,ADM!W74,IF(ADM!$AH74>ADM!$AX74,ADM!W74,ADM!AM74)))))","v":1.4119999999999999},{"$f":"IF($E74=1,AN74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN74,IF(Inputs!$D$35=3,ADM!X74,IF(ADM!$AI74>ADM!$AY74,ADM!X74,ADM!AN74))),IF(Inputs!$D$35=2,ADM!AN74,IF(Inputs!$D$35=3,ADM!X74,IF(ADM!$AH74>ADM!$AX74,ADM!X74,ADM!AN74)))))","v":0},{"$f":"IF($E74=1,AO74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO74,IF(Inputs!$D$35=3,ADM!Y74,IF(ADM!$AI74>ADM!$AY74,ADM!Y74,ADM!AO74))),IF(Inputs!$D$35=2,ADM!AO74,IF(Inputs!$D$35=3,ADM!Y74,IF(ADM!$AH74>ADM!$AX74,ADM!Y74,ADM!AO74)))))","v":0},{"$f":"IF($E74=1,AP74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP74,IF(Inputs!$D$35=3,ADM!Z74,IF(ADM!$AI74>ADM!$AY74,ADM!Z74,ADM!AP74))),IF(Inputs!$D$35=2,ADM!AP74,IF(Inputs!$D$35=3,ADM!Z74,IF(ADM!$AH74>ADM!$AX74,ADM!Z74,ADM!AP74)))))","v":2},{"$f":"IF($E74=1,AQ74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ74,IF(Inputs!$D$35=3,ADM!AA74,IF(ADM!$AI74>ADM!$AY74,ADM!AA74,ADM!AQ74))),IF(Inputs!$D$35=2,ADM!AQ74,IF(Inputs!$D$35=3,ADM!AA74,IF(ADM!$AH74>ADM!$AX74,ADM!AA74,ADM!AQ74)))))","v":1},{"$f":"IF($E74=1,AR74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR74,IF(Inputs!$D$35=3,ADM!AB74,IF(ADM!$AI74>ADM!$AY74,ADM!AB74,ADM!AR74))),IF(Inputs!$D$35=2,ADM!AR74,IF(Inputs!$D$35=3,ADM!AB74,IF(ADM!$AH74>ADM!$AX74,ADM!AB74,ADM!AR74)))))","v":0.13700000000000001},{"$f":"IF($E74=1,AS74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS74,IF(Inputs!$D$35=3,ADM!AC74,IF(ADM!$AI74>ADM!$AY74,ADM!AC74,ADM!AS74))),IF(Inputs!$D$35=2,ADM!AS74,IF(Inputs!$D$35=3,ADM!AC74,IF(ADM!$AH74>ADM!$AX74,ADM!AC74,ADM!AS74)))))","v":1},{"$f":"IF($E74=1,AT74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT74,IF(Inputs!$D$35=3,ADM!AD74,IF(ADM!$AI74>ADM!$AY74,ADM!AD74,ADM!AT74))),IF(Inputs!$D$35=2,ADM!AT74,IF(Inputs!$D$35=3,ADM!AD74,IF(ADM!$AH74>ADM!$AX74,ADM!AD74,ADM!AT74)))))","v":0},{"$f":"IF($E74=1,AU74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU74,IF(Inputs!$D$35=3,ADM!AE74,IF(ADM!$AI74>ADM!$AY74,ADM!AE74,ADM!AU74))),IF(Inputs!$D$35=2,ADM!AU74,IF(Inputs!$D$35=3,ADM!AE74,IF(ADM!$AH74>ADM!$AX74,ADM!AE74,ADM!AU74)))))","v":0},{"$f":"IF($E74=1,AV74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV74,IF(Inputs!$D$35=3,ADM!AF74,IF(ADM!$AI74>ADM!$AY74,ADM!AF74,ADM!AV74))),IF(Inputs!$D$35=2,ADM!AV74,IF(Inputs!$D$35=3,ADM!AF74,IF(ADM!$AH74>ADM!$AX74,ADM!AF74,ADM!AV74)))))","v":0},{"$f":"IF($E74=1,AW74,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW74,IF(Inputs!$D$35=3,ADM!AG74,IF(ADM!$AI74>ADM!$AY74,ADM!AG74,ADM!AW74))),IF(Inputs!$D$35=2,ADM!AW74,IF(Inputs!$D$35=3,ADM!AG74,IF(ADM!$AH74>ADM!$AX74,ADM!AG74,ADM!AW74)))))","v":0},10.882000000000001,1.1851666666666667,2.3703333333333334,1.0806666666666667,0.83233333333333326,0.33333333333333331,1.8213333333333335,1.5053333333333334,1.1743333333333332,0.379,0.38566666666666666,0,0,0,0,8.697166666666666,9.8823333333333334,1.5555000000000001,3.1110000000000002,2.222,1.4119999999999999,0,0,2,1,0.13700000000000001,1,0,0,0,0,9.3265000000000011,10.882000000000001,1,2,1.02,0,0,3,2,1,1,0.157,0,0,0,0,9.1769999999999996,10.177,1,2,0,1.085,1,2.464,0.51600000000000001,1.5229999999999999,0,0,0,0,0,0,7.5879999999999992,8.5879999999999992]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},null,{"$f":"IF(AND($E75=1,Inputs!$D$34=1),AK75,IF(AND($E75=1,Inputs!$D$34=2),AJ75,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK75,IF(Inputs!$D$35=3,U75,IF($AI75>$AY75,U75,AK75))),IF(Inputs!$D$35=2,AJ75,IF(Inputs!$D$35=3,T75,IF($AH75>$AX75,T75,AJ75)))))))","v":143.05699999999999},{"$f":"IF($E75=1,AL75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL75,IF(Inputs!$D$35=3,ADM!V75,IF(ADM!$AI75>ADM!$AY75,ADM!V75,ADM!AL75))),IF(Inputs!$D$35=2,ADM!AL75,IF(Inputs!$D$35=3,ADM!V75,IF(ADM!$AH75>ADM!$AX75,ADM!V75,ADM!AL75)))))","v":129.154},{"$f":"IF($E75=1,AM75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM75,IF(Inputs!$D$35=3,ADM!W75,IF(ADM!$AI75>ADM!$AY75,ADM!W75,ADM!AM75))),IF(Inputs!$D$35=2,ADM!AM75,IF(Inputs!$D$35=3,ADM!W75,IF(ADM!$AH75>ADM!$AX75,ADM!W75,ADM!AM75)))))","v":0},{"$f":"IF($E75=1,AN75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN75,IF(Inputs!$D$35=3,ADM!X75,IF(ADM!$AI75>ADM!$AY75,ADM!X75,ADM!AN75))),IF(Inputs!$D$35=2,ADM!AN75,IF(Inputs!$D$35=3,ADM!X75,IF(ADM!$AH75>ADM!$AX75,ADM!X75,ADM!AN75)))))","v":0},{"$f":"IF($E75=1,AO75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO75,IF(Inputs!$D$35=3,ADM!Y75,IF(ADM!$AI75>ADM!$AY75,ADM!Y75,ADM!AO75))),IF(Inputs!$D$35=2,ADM!AO75,IF(Inputs!$D$35=3,ADM!Y75,IF(ADM!$AH75>ADM!$AX75,ADM!Y75,ADM!AO75)))))","v":0},{"$f":"IF($E75=1,AP75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP75,IF(Inputs!$D$35=3,ADM!Z75,IF(ADM!$AI75>ADM!$AY75,ADM!Z75,ADM!AP75))),IF(Inputs!$D$35=2,ADM!AP75,IF(Inputs!$D$35=3,ADM!Z75,IF(ADM!$AH75>ADM!$AX75,ADM!Z75,ADM!AP75)))))","v":0},{"$f":"IF($E75=1,AQ75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ75,IF(Inputs!$D$35=3,ADM!AA75,IF(ADM!$AI75>ADM!$AY75,ADM!AA75,ADM!AQ75))),IF(Inputs!$D$35=2,ADM!AQ75,IF(Inputs!$D$35=3,ADM!AA75,IF(ADM!$AH75>ADM!$AX75,ADM!AA75,ADM!AQ75)))))","v":0},{"$f":"IF($E75=1,AR75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR75,IF(Inputs!$D$35=3,ADM!AB75,IF(ADM!$AI75>ADM!$AY75,ADM!AB75,ADM!AR75))),IF(Inputs!$D$35=2,ADM!AR75,IF(Inputs!$D$35=3,ADM!AB75,IF(ADM!$AH75>ADM!$AX75,ADM!AB75,ADM!AR75)))))","v":0},{"$f":"IF($E75=1,AS75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS75,IF(Inputs!$D$35=3,ADM!AC75,IF(ADM!$AI75>ADM!$AY75,ADM!AC75,ADM!AS75))),IF(Inputs!$D$35=2,ADM!AS75,IF(Inputs!$D$35=3,ADM!AC75,IF(ADM!$AH75>ADM!$AX75,ADM!AC75,ADM!AS75)))))","v":0},{"$f":"IF($E75=1,AT75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT75,IF(Inputs!$D$35=3,ADM!AD75,IF(ADM!$AI75>ADM!$AY75,ADM!AD75,ADM!AT75))),IF(Inputs!$D$35=2,ADM!AT75,IF(Inputs!$D$35=3,ADM!AD75,IF(ADM!$AH75>ADM!$AX75,ADM!AD75,ADM!AT75)))))","v":0},{"$f":"IF($E75=1,AU75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU75,IF(Inputs!$D$35=3,ADM!AE75,IF(ADM!$AI75>ADM!$AY75,ADM!AE75,ADM!AU75))),IF(Inputs!$D$35=2,ADM!AU75,IF(Inputs!$D$35=3,ADM!AE75,IF(ADM!$AH75>ADM!$AX75,ADM!AE75,ADM!AU75)))))","v":0},{"$f":"IF($E75=1,AV75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV75,IF(Inputs!$D$35=3,ADM!AF75,IF(ADM!$AI75>ADM!$AY75,ADM!AF75,ADM!AV75))),IF(Inputs!$D$35=2,ADM!AV75,IF(Inputs!$D$35=3,ADM!AF75,IF(ADM!$AH75>ADM!$AX75,ADM!AF75,ADM!AV75)))))","v":0},{"$f":"IF($E75=1,AW75,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW75,IF(Inputs!$D$35=3,ADM!AG75,IF(ADM!$AI75>ADM!$AY75,ADM!AG75,ADM!AW75))),IF(Inputs!$D$35=2,ADM!AW75,IF(Inputs!$D$35=3,ADM!AG75,IF(ADM!$AH75>ADM!$AX75,ADM!AG75,ADM!AW75)))))","v":0},272.21100000000001,71.528499999999994,143.05699999999999,129.154,0,0,0,0,0,0,0,0,0,0,0,200.6825,272.21100000000001,66.085499999999996,132.17099999999999,124.051,0,0,0,0,0,0,0,0,0,0,0,190.13650000000001,256.22199999999998,73.585499999999996,147.17099999999999,131.53700000000001,0,0,0,0,0,0,0,0,0,0,0,205.1225,278.70799999999997,74.914500000000004,149.82900000000001,131.874,0,0,0,0,0,0,0,0,0,0,0,206.7885,281.70299999999997]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},null,{"$f":"IF(AND($E76=1,Inputs!$D$34=1),AK76,IF(AND($E76=1,Inputs!$D$34=2),AJ76,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK76,IF(Inputs!$D$35=3,U76,IF($AI76>$AY76,U76,AK76))),IF(Inputs!$D$35=2,AJ76,IF(Inputs!$D$35=3,T76,IF($AH76>$AX76,T76,AJ76)))))))","v":2.0586666666666669},{"$f":"IF($E76=1,AL76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL76,IF(Inputs!$D$35=3,ADM!V76,IF(ADM!$AI76>ADM!$AY76,ADM!V76,ADM!AL76))),IF(Inputs!$D$35=2,ADM!AL76,IF(Inputs!$D$35=3,ADM!V76,IF(ADM!$AH76>ADM!$AX76,ADM!V76,ADM!AL76)))))","v":2.6666666666666665},{"$f":"IF($E76=1,AM76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM76,IF(Inputs!$D$35=3,ADM!W76,IF(ADM!$AI76>ADM!$AY76,ADM!W76,ADM!AM76))),IF(Inputs!$D$35=2,ADM!AM76,IF(Inputs!$D$35=3,ADM!W76,IF(ADM!$AH76>ADM!$AX76,ADM!W76,ADM!AM76)))))","v":1.7756666666666667},{"$f":"IF($E76=1,AN76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN76,IF(Inputs!$D$35=3,ADM!X76,IF(ADM!$AI76>ADM!$AY76,ADM!X76,ADM!AN76))),IF(Inputs!$D$35=2,ADM!AN76,IF(Inputs!$D$35=3,ADM!X76,IF(ADM!$AH76>ADM!$AX76,ADM!X76,ADM!AN76)))))","v":2},{"$f":"IF($E76=1,AO76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO76,IF(Inputs!$D$35=3,ADM!Y76,IF(ADM!$AI76>ADM!$AY76,ADM!Y76,ADM!AO76))),IF(Inputs!$D$35=2,ADM!AO76,IF(Inputs!$D$35=3,ADM!Y76,IF(ADM!$AH76>ADM!$AX76,ADM!Y76,ADM!AO76)))))","v":1.3073333333333335},{"$f":"IF($E76=1,AP76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP76,IF(Inputs!$D$35=3,ADM!Z76,IF(ADM!$AI76>ADM!$AY76,ADM!Z76,ADM!AP76))),IF(Inputs!$D$35=2,ADM!AP76,IF(Inputs!$D$35=3,ADM!Z76,IF(ADM!$AH76>ADM!$AX76,ADM!Z76,ADM!AP76)))))","v":1.5860000000000001},{"$f":"IF($E76=1,AQ76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ76,IF(Inputs!$D$35=3,ADM!AA76,IF(ADM!$AI76>ADM!$AY76,ADM!AA76,ADM!AQ76))),IF(Inputs!$D$35=2,ADM!AQ76,IF(Inputs!$D$35=3,ADM!AA76,IF(ADM!$AH76>ADM!$AX76,ADM!AA76,ADM!AQ76)))))","v":0.97399999999999987},{"$f":"IF($E76=1,AR76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR76,IF(Inputs!$D$35=3,ADM!AB76,IF(ADM!$AI76>ADM!$AY76,ADM!AB76,ADM!AR76))),IF(Inputs!$D$35=2,ADM!AR76,IF(Inputs!$D$35=3,ADM!AB76,IF(ADM!$AH76>ADM!$AX76,ADM!AB76,ADM!AR76)))))","v":1.3813333333333333},{"$f":"IF($E76=1,AS76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS76,IF(Inputs!$D$35=3,ADM!AC76,IF(ADM!$AI76>ADM!$AY76,ADM!AC76,ADM!AS76))),IF(Inputs!$D$35=2,ADM!AS76,IF(Inputs!$D$35=3,ADM!AC76,IF(ADM!$AH76>ADM!$AX76,ADM!AC76,ADM!AS76)))))","v":1.4423333333333332},{"$f":"IF($E76=1,AT76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT76,IF(Inputs!$D$35=3,ADM!AD76,IF(ADM!$AI76>ADM!$AY76,ADM!AD76,ADM!AT76))),IF(Inputs!$D$35=2,ADM!AT76,IF(Inputs!$D$35=3,ADM!AD76,IF(ADM!$AH76>ADM!$AX76,ADM!AD76,ADM!AT76)))))","v":0},{"$f":"IF($E76=1,AU76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU76,IF(Inputs!$D$35=3,ADM!AE76,IF(ADM!$AI76>ADM!$AY76,ADM!AE76,ADM!AU76))),IF(Inputs!$D$35=2,ADM!AU76,IF(Inputs!$D$35=3,ADM!AE76,IF(ADM!$AH76>ADM!$AX76,ADM!AE76,ADM!AU76)))))","v":0},{"$f":"IF($E76=1,AV76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV76,IF(Inputs!$D$35=3,ADM!AF76,IF(ADM!$AI76>ADM!$AY76,ADM!AF76,ADM!AV76))),IF(Inputs!$D$35=2,ADM!AV76,IF(Inputs!$D$35=3,ADM!AF76,IF(ADM!$AH76>ADM!$AX76,ADM!AF76,ADM!AV76)))))","v":0},{"$f":"IF($E76=1,AW76,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW76,IF(Inputs!$D$35=3,ADM!AG76,IF(ADM!$AI76>ADM!$AY76,ADM!AG76,ADM!AW76))),IF(Inputs!$D$35=2,ADM!AW76,IF(Inputs!$D$35=3,ADM!AG76,IF(ADM!$AH76>ADM!$AX76,ADM!AG76,ADM!AW76)))))","v":0},15.192000000000004,1.0293333333333334,2.0586666666666669,2.6666666666666665,1.7756666666666667,2,1.3073333333333335,1.5860000000000001,0.97399999999999987,1.3813333333333333,1.4423333333333332,0,0,0,0,14.162666666666668,15.192000000000004,0,0,4,2,2,2,0.75800000000000001,1,2.1440000000000001,1,0,0,0,0,14.901999999999999,14.901999999999999,1.5880000000000001,3.1760000000000002,2,1.327,2,0.92200000000000004,1,1.9219999999999999,1,1,0,0,0,0,12.759,14.347000000000001,1.5,3,2,2,2,1,3,0,1,2.327,0,0,0,0,14.827,16.326999999999998]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},null,{"$f":"IF(AND($E77=1,Inputs!$D$34=1),AK77,IF(AND($E77=1,Inputs!$D$34=2),AJ77,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK77,IF(Inputs!$D$35=3,U77,IF($AI77>$AY77,U77,AK77))),IF(Inputs!$D$35=2,AJ77,IF(Inputs!$D$35=3,T77,IF($AH77>$AX77,T77,AJ77)))))))","v":2},{"$f":"IF($E77=1,AL77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL77,IF(Inputs!$D$35=3,ADM!V77,IF(ADM!$AI77>ADM!$AY77,ADM!V77,ADM!AL77))),IF(Inputs!$D$35=2,ADM!AL77,IF(Inputs!$D$35=3,ADM!V77,IF(ADM!$AH77>ADM!$AX77,ADM!V77,ADM!AL77)))))","v":0},{"$f":"IF($E77=1,AM77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM77,IF(Inputs!$D$35=3,ADM!W77,IF(ADM!$AI77>ADM!$AY77,ADM!W77,ADM!AM77))),IF(Inputs!$D$35=2,ADM!AM77,IF(Inputs!$D$35=3,ADM!W77,IF(ADM!$AH77>ADM!$AX77,ADM!W77,ADM!AM77)))))","v":6},{"$f":"IF($E77=1,AN77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN77,IF(Inputs!$D$35=3,ADM!X77,IF(ADM!$AI77>ADM!$AY77,ADM!X77,ADM!AN77))),IF(Inputs!$D$35=2,ADM!AN77,IF(Inputs!$D$35=3,ADM!X77,IF(ADM!$AH77>ADM!$AX77,ADM!X77,ADM!AN77)))))","v":1},{"$f":"IF($E77=1,AO77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO77,IF(Inputs!$D$35=3,ADM!Y77,IF(ADM!$AI77>ADM!$AY77,ADM!Y77,ADM!AO77))),IF(Inputs!$D$35=2,ADM!AO77,IF(Inputs!$D$35=3,ADM!Y77,IF(ADM!$AH77>ADM!$AX77,ADM!Y77,ADM!AO77)))))","v":2},{"$f":"IF($E77=1,AP77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP77,IF(Inputs!$D$35=3,ADM!Z77,IF(ADM!$AI77>ADM!$AY77,ADM!Z77,ADM!AP77))),IF(Inputs!$D$35=2,ADM!AP77,IF(Inputs!$D$35=3,ADM!Z77,IF(ADM!$AH77>ADM!$AX77,ADM!Z77,ADM!AP77)))))","v":2},{"$f":"IF($E77=1,AQ77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ77,IF(Inputs!$D$35=3,ADM!AA77,IF(ADM!$AI77>ADM!$AY77,ADM!AA77,ADM!AQ77))),IF(Inputs!$D$35=2,ADM!AQ77,IF(Inputs!$D$35=3,ADM!AA77,IF(ADM!$AH77>ADM!$AX77,ADM!AA77,ADM!AQ77)))))","v":0},{"$f":"IF($E77=1,AR77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR77,IF(Inputs!$D$35=3,ADM!AB77,IF(ADM!$AI77>ADM!$AY77,ADM!AB77,ADM!AR77))),IF(Inputs!$D$35=2,ADM!AR77,IF(Inputs!$D$35=3,ADM!AB77,IF(ADM!$AH77>ADM!$AX77,ADM!AB77,ADM!AR77)))))","v":1},{"$f":"IF($E77=1,AS77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS77,IF(Inputs!$D$35=3,ADM!AC77,IF(ADM!$AI77>ADM!$AY77,ADM!AC77,ADM!AS77))),IF(Inputs!$D$35=2,ADM!AS77,IF(Inputs!$D$35=3,ADM!AC77,IF(ADM!$AH77>ADM!$AX77,ADM!AC77,ADM!AS77)))))","v":1},{"$f":"IF($E77=1,AT77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT77,IF(Inputs!$D$35=3,ADM!AD77,IF(ADM!$AI77>ADM!$AY77,ADM!AD77,ADM!AT77))),IF(Inputs!$D$35=2,ADM!AT77,IF(Inputs!$D$35=3,ADM!AD77,IF(ADM!$AH77>ADM!$AX77,ADM!AD77,ADM!AT77)))))","v":0},{"$f":"IF($E77=1,AU77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU77,IF(Inputs!$D$35=3,ADM!AE77,IF(ADM!$AI77>ADM!$AY77,ADM!AE77,ADM!AU77))),IF(Inputs!$D$35=2,ADM!AU77,IF(Inputs!$D$35=3,ADM!AE77,IF(ADM!$AH77>ADM!$AX77,ADM!AE77,ADM!AU77)))))","v":0},{"$f":"IF($E77=1,AV77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV77,IF(Inputs!$D$35=3,ADM!AF77,IF(ADM!$AI77>ADM!$AY77,ADM!AF77,ADM!AV77))),IF(Inputs!$D$35=2,ADM!AV77,IF(Inputs!$D$35=3,ADM!AF77,IF(ADM!$AH77>ADM!$AX77,ADM!AF77,ADM!AV77)))))","v":0},{"$f":"IF($E77=1,AW77,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW77,IF(Inputs!$D$35=3,ADM!AG77,IF(ADM!$AI77>ADM!$AY77,ADM!AG77,ADM!AW77))),IF(Inputs!$D$35=2,ADM!AW77,IF(Inputs!$D$35=3,ADM!AG77,IF(ADM!$AH77>ADM!$AX77,ADM!AG77,ADM!AW77)))))","v":0},15,1.1666666666666667,2.3333333333333335,2.2789999999999999,2.6666666666666665,1.3333333333333333,1.3333333333333333,1,0.66666666666666663,1.1786666666666668,0.66666666666666663,0,0,0,0,12.290999999999997,13.457666666666666,1,2,0,6,1,2,2,0,1,1,0,0,0,0,14,15,0.5,1,5,1,1,2,0,1,2,1,0,0,0,0,13.5,14,2,4,1.837,1,2,0,1,1,0.53600000000000003,0,0,0,0,0,9.3729999999999993,11.372999999999999]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},null,{"$f":"IF(AND($E78=1,Inputs!$D$34=1),AK78,IF(AND($E78=1,Inputs!$D$34=2),AJ78,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK78,IF(Inputs!$D$35=3,U78,IF($AI78>$AY78,U78,AK78))),IF(Inputs!$D$35=2,AJ78,IF(Inputs!$D$35=3,T78,IF($AH78>$AX78,T78,AJ78)))))))","v":2},{"$f":"IF($E78=1,AL78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL78,IF(Inputs!$D$35=3,ADM!V78,IF(ADM!$AI78>ADM!$AY78,ADM!V78,ADM!AL78))),IF(Inputs!$D$35=2,ADM!AL78,IF(Inputs!$D$35=3,ADM!V78,IF(ADM!$AH78>ADM!$AX78,ADM!V78,ADM!AL78)))))","v":0},{"$f":"IF($E78=1,AM78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM78,IF(Inputs!$D$35=3,ADM!W78,IF(ADM!$AI78>ADM!$AY78,ADM!W78,ADM!AM78))),IF(Inputs!$D$35=2,ADM!AM78,IF(Inputs!$D$35=3,ADM!W78,IF(ADM!$AH78>ADM!$AX78,ADM!W78,ADM!AM78)))))","v":2},{"$f":"IF($E78=1,AN78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN78,IF(Inputs!$D$35=3,ADM!X78,IF(ADM!$AI78>ADM!$AY78,ADM!X78,ADM!AN78))),IF(Inputs!$D$35=2,ADM!AN78,IF(Inputs!$D$35=3,ADM!X78,IF(ADM!$AH78>ADM!$AX78,ADM!X78,ADM!AN78)))))","v":1},{"$f":"IF($E78=1,AO78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO78,IF(Inputs!$D$35=3,ADM!Y78,IF(ADM!$AI78>ADM!$AY78,ADM!Y78,ADM!AO78))),IF(Inputs!$D$35=2,ADM!AO78,IF(Inputs!$D$35=3,ADM!Y78,IF(ADM!$AH78>ADM!$AX78,ADM!Y78,ADM!AO78)))))","v":0},{"$f":"IF($E78=1,AP78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP78,IF(Inputs!$D$35=3,ADM!Z78,IF(ADM!$AI78>ADM!$AY78,ADM!Z78,ADM!AP78))),IF(Inputs!$D$35=2,ADM!AP78,IF(Inputs!$D$35=3,ADM!Z78,IF(ADM!$AH78>ADM!$AX78,ADM!Z78,ADM!AP78)))))","v":1},{"$f":"IF($E78=1,AQ78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ78,IF(Inputs!$D$35=3,ADM!AA78,IF(ADM!$AI78>ADM!$AY78,ADM!AA78,ADM!AQ78))),IF(Inputs!$D$35=2,ADM!AQ78,IF(Inputs!$D$35=3,ADM!AA78,IF(ADM!$AH78>ADM!$AX78,ADM!AA78,ADM!AQ78)))))","v":1},{"$f":"IF($E78=1,AR78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR78,IF(Inputs!$D$35=3,ADM!AB78,IF(ADM!$AI78>ADM!$AY78,ADM!AB78,ADM!AR78))),IF(Inputs!$D$35=2,ADM!AR78,IF(Inputs!$D$35=3,ADM!AB78,IF(ADM!$AH78>ADM!$AX78,ADM!AB78,ADM!AR78)))))","v":0},{"$f":"IF($E78=1,AS78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS78,IF(Inputs!$D$35=3,ADM!AC78,IF(ADM!$AI78>ADM!$AY78,ADM!AC78,ADM!AS78))),IF(Inputs!$D$35=2,ADM!AS78,IF(Inputs!$D$35=3,ADM!AC78,IF(ADM!$AH78>ADM!$AX78,ADM!AC78,ADM!AS78)))))","v":1},{"$f":"IF($E78=1,AT78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT78,IF(Inputs!$D$35=3,ADM!AD78,IF(ADM!$AI78>ADM!$AY78,ADM!AD78,ADM!AT78))),IF(Inputs!$D$35=2,ADM!AT78,IF(Inputs!$D$35=3,ADM!AD78,IF(ADM!$AH78>ADM!$AX78,ADM!AD78,ADM!AT78)))))","v":0},{"$f":"IF($E78=1,AU78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU78,IF(Inputs!$D$35=3,ADM!AE78,IF(ADM!$AI78>ADM!$AY78,ADM!AE78,ADM!AU78))),IF(Inputs!$D$35=2,ADM!AU78,IF(Inputs!$D$35=3,ADM!AE78,IF(ADM!$AH78>ADM!$AX78,ADM!AE78,ADM!AU78)))))","v":0},{"$f":"IF($E78=1,AV78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV78,IF(Inputs!$D$35=3,ADM!AF78,IF(ADM!$AI78>ADM!$AY78,ADM!AF78,ADM!AV78))),IF(Inputs!$D$35=2,ADM!AV78,IF(Inputs!$D$35=3,ADM!AF78,IF(ADM!$AH78>ADM!$AX78,ADM!AF78,ADM!AV78)))))","v":0},{"$f":"IF($E78=1,AW78,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW78,IF(Inputs!$D$35=3,ADM!AG78,IF(ADM!$AI78>ADM!$AY78,ADM!AG78,ADM!AW78))),IF(Inputs!$D$35=2,ADM!AW78,IF(Inputs!$D$35=3,ADM!AG78,IF(ADM!$AH78>ADM!$AX78,ADM!AG78,ADM!AW78)))))","v":0},{"$f":"SUM(F78:R78)","v":8},{"$f":"AVERAGE(AJ78,AZ78,BP78)","v":0.49666666666666665},0.99333333333333329,0.89533333333333331,1.1436666666666666,0.90200000000000002,0.47700000000000004,0.66666666666666663,0.9870000000000001,0.66666666666666663,0.33333333333333331,0,0,0,0,{"$f":"T78+SUM(V78:AG78)","v":6.5683333333333334},{"$f":"SUM(U78:AG78)","v":7.0650000000000004},1,2,0,2,1,0,1,1,0,1,0,0,0,0,{"$f":"AJ78+SUM(AL78:AW78)","v":7},{"$f":"SUM(AK78:AW78)","v":8},0,0,1,0.45100000000000001,1,0.45100000000000001,1,0,2,0,0,0,0,0,5.9020000000000001,5.9020000000000001,0.49,0.98,1.6859999999999999,0.98,0.70599999999999996,0.98,0,1.9610000000000001,0,0,0,0,0,0,{"$f":"BP78+SUM(BR78:CC78)","v":6.8030000000000008},{"$f":"SUM(BQ78:CC78)","v":7.293000000000001}]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},null,{"$f":"IF(AND($E79=1,Inputs!$D$34=1),AK79,IF(AND($E79=1,Inputs!$D$34=2),AJ79,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK79,IF(Inputs!$D$35=3,U79,IF($AI79>$AY79,U79,AK79))),IF(Inputs!$D$35=2,AJ79,IF(Inputs!$D$35=3,T79,IF($AH79>$AX79,T79,AJ79)))))))","v":0},{"$f":"IF($E79=1,AL79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL79,IF(Inputs!$D$35=3,ADM!V79,IF(ADM!$AI79>ADM!$AY79,ADM!V79,ADM!AL79))),IF(Inputs!$D$35=2,ADM!AL79,IF(Inputs!$D$35=3,ADM!V79,IF(ADM!$AH79>ADM!$AX79,ADM!V79,ADM!AL79)))))","v":0},{"$f":"IF($E79=1,AM79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM79,IF(Inputs!$D$35=3,ADM!W79,IF(ADM!$AI79>ADM!$AY79,ADM!W79,ADM!AM79))),IF(Inputs!$D$35=2,ADM!AM79,IF(Inputs!$D$35=3,ADM!W79,IF(ADM!$AH79>ADM!$AX79,ADM!W79,ADM!AM79)))))","v":0},{"$f":"IF($E79=1,AN79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN79,IF(Inputs!$D$35=3,ADM!X79,IF(ADM!$AI79>ADM!$AY79,ADM!X79,ADM!AN79))),IF(Inputs!$D$35=2,ADM!AN79,IF(Inputs!$D$35=3,ADM!X79,IF(ADM!$AH79>ADM!$AX79,ADM!X79,ADM!AN79)))))","v":0},{"$f":"IF($E79=1,AO79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO79,IF(Inputs!$D$35=3,ADM!Y79,IF(ADM!$AI79>ADM!$AY79,ADM!Y79,ADM!AO79))),IF(Inputs!$D$35=2,ADM!AO79,IF(Inputs!$D$35=3,ADM!Y79,IF(ADM!$AH79>ADM!$AX79,ADM!Y79,ADM!AO79)))))","v":128.50633333333334},{"$f":"IF($E79=1,AP79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP79,IF(Inputs!$D$35=3,ADM!Z79,IF(ADM!$AI79>ADM!$AY79,ADM!Z79,ADM!AP79))),IF(Inputs!$D$35=2,ADM!AP79,IF(Inputs!$D$35=3,ADM!Z79,IF(ADM!$AH79>ADM!$AX79,ADM!Z79,ADM!AP79)))))","v":123.95433333333335},{"$f":"IF($E79=1,AQ79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ79,IF(Inputs!$D$35=3,ADM!AA79,IF(ADM!$AI79>ADM!$AY79,ADM!AA79,ADM!AQ79))),IF(Inputs!$D$35=2,ADM!AQ79,IF(Inputs!$D$35=3,ADM!AA79,IF(ADM!$AH79>ADM!$AX79,ADM!AA79,ADM!AQ79)))))","v":0},{"$f":"IF($E79=1,AR79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR79,IF(Inputs!$D$35=3,ADM!AB79,IF(ADM!$AI79>ADM!$AY79,ADM!AB79,ADM!AR79))),IF(Inputs!$D$35=2,ADM!AR79,IF(Inputs!$D$35=3,ADM!AB79,IF(ADM!$AH79>ADM!$AX79,ADM!AB79,ADM!AR79)))))","v":0},{"$f":"IF($E79=1,AS79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS79,IF(Inputs!$D$35=3,ADM!AC79,IF(ADM!$AI79>ADM!$AY79,ADM!AC79,ADM!AS79))),IF(Inputs!$D$35=2,ADM!AS79,IF(Inputs!$D$35=3,ADM!AC79,IF(ADM!$AH79>ADM!$AX79,ADM!AC79,ADM!AS79)))))","v":0},{"$f":"IF($E79=1,AT79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT79,IF(Inputs!$D$35=3,ADM!AD79,IF(ADM!$AI79>ADM!$AY79,ADM!AD79,ADM!AT79))),IF(Inputs!$D$35=2,ADM!AT79,IF(Inputs!$D$35=3,ADM!AD79,IF(ADM!$AH79>ADM!$AX79,ADM!AD79,ADM!AT79)))))","v":0},{"$f":"IF($E79=1,AU79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU79,IF(Inputs!$D$35=3,ADM!AE79,IF(ADM!$AI79>ADM!$AY79,ADM!AE79,ADM!AU79))),IF(Inputs!$D$35=2,ADM!AU79,IF(Inputs!$D$35=3,ADM!AE79,IF(ADM!$AH79>ADM!$AX79,ADM!AE79,ADM!AU79)))))","v":0},{"$f":"IF($E79=1,AV79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV79,IF(Inputs!$D$35=3,ADM!AF79,IF(ADM!$AI79>ADM!$AY79,ADM!AF79,ADM!AV79))),IF(Inputs!$D$35=2,ADM!AV79,IF(Inputs!$D$35=3,ADM!AF79,IF(ADM!$AH79>ADM!$AX79,ADM!AF79,ADM!AV79)))))","v":0},{"$f":"IF($E79=1,AW79,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW79,IF(Inputs!$D$35=3,ADM!AG79,IF(ADM!$AI79>ADM!$AY79,ADM!AG79,ADM!AW79))),IF(Inputs!$D$35=2,ADM!AW79,IF(Inputs!$D$35=3,ADM!AG79,IF(ADM!$AH79>ADM!$AX79,ADM!AG79,ADM!AW79)))))","v":0},252.4606666666667,0,0,0,0,0,128.50633333333334,123.95433333333335,0,0,0,0,0,0,0,252.4606666666667,252.4606666666667,0,0,0,0,0,132.37700000000001,117.754,0,0,0,0,0,0,0,250.13100000000003,250.13100000000003,0,0,0,0,0,118.931,134.82900000000001,0,0,0,0,0,0,0,253.76,253.76,0,0,0,0,0,134.21100000000001,119.28,0,0,0,0,0,0,0,253.49100000000001,253.49100000000001]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},null,{"$f":"IF(AND($E80=1,Inputs!$D$34=1),AK80,IF(AND($E80=1,Inputs!$D$34=2),AJ80,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK80,IF(Inputs!$D$35=3,U80,IF($AI80>$AY80,U80,AK80))),IF(Inputs!$D$35=2,AJ80,IF(Inputs!$D$35=3,T80,IF($AH80>$AX80,T80,AJ80)))))))","v":0.55333333333333334},{"$f":"IF($E80=1,AL80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL80,IF(Inputs!$D$35=3,ADM!V80,IF(ADM!$AI80>ADM!$AY80,ADM!V80,ADM!AL80))),IF(Inputs!$D$35=2,ADM!AL80,IF(Inputs!$D$35=3,ADM!V80,IF(ADM!$AH80>ADM!$AX80,ADM!V80,ADM!AL80)))))","v":0.67333333333333334},{"$f":"IF($E80=1,AM80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM80,IF(Inputs!$D$35=3,ADM!W80,IF(ADM!$AI80>ADM!$AY80,ADM!W80,ADM!AM80))),IF(Inputs!$D$35=2,ADM!AM80,IF(Inputs!$D$35=3,ADM!W80,IF(ADM!$AH80>ADM!$AX80,ADM!W80,ADM!AM80)))))","v":1.4836666666666669},{"$f":"IF($E80=1,AN80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN80,IF(Inputs!$D$35=3,ADM!X80,IF(ADM!$AI80>ADM!$AY80,ADM!X80,ADM!AN80))),IF(Inputs!$D$35=2,ADM!AN80,IF(Inputs!$D$35=3,ADM!X80,IF(ADM!$AH80>ADM!$AX80,ADM!X80,ADM!AN80)))))","v":2.0393333333333334},{"$f":"IF($E80=1,AO80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO80,IF(Inputs!$D$35=3,ADM!Y80,IF(ADM!$AI80>ADM!$AY80,ADM!Y80,ADM!AO80))),IF(Inputs!$D$35=2,ADM!AO80,IF(Inputs!$D$35=3,ADM!Y80,IF(ADM!$AH80>ADM!$AX80,ADM!Y80,ADM!AO80)))))","v":1.3486666666666665},{"$f":"IF($E80=1,AP80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP80,IF(Inputs!$D$35=3,ADM!Z80,IF(ADM!$AI80>ADM!$AY80,ADM!Z80,ADM!AP80))),IF(Inputs!$D$35=2,ADM!AP80,IF(Inputs!$D$35=3,ADM!Z80,IF(ADM!$AH80>ADM!$AX80,ADM!Z80,ADM!AP80)))))","v":1.6210000000000002},{"$f":"IF($E80=1,AQ80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ80,IF(Inputs!$D$35=3,ADM!AA80,IF(ADM!$AI80>ADM!$AY80,ADM!AA80,ADM!AQ80))),IF(Inputs!$D$35=2,ADM!AQ80,IF(Inputs!$D$35=3,ADM!AA80,IF(ADM!$AH80>ADM!$AX80,ADM!AA80,ADM!AQ80)))))","v":0.78633333333333333},{"$f":"IF($E80=1,AR80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR80,IF(Inputs!$D$35=3,ADM!AB80,IF(ADM!$AI80>ADM!$AY80,ADM!AB80,ADM!AR80))),IF(Inputs!$D$35=2,ADM!AR80,IF(Inputs!$D$35=3,ADM!AB80,IF(ADM!$AH80>ADM!$AX80,ADM!AB80,ADM!AR80)))))","v":1.5013333333333334},{"$f":"IF($E80=1,AS80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS80,IF(Inputs!$D$35=3,ADM!AC80,IF(ADM!$AI80>ADM!$AY80,ADM!AC80,ADM!AS80))),IF(Inputs!$D$35=2,ADM!AS80,IF(Inputs!$D$35=3,ADM!AC80,IF(ADM!$AH80>ADM!$AX80,ADM!AC80,ADM!AS80)))))","v":0.66666666666666663},{"$f":"IF($E80=1,AT80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT80,IF(Inputs!$D$35=3,ADM!AD80,IF(ADM!$AI80>ADM!$AY80,ADM!AD80,ADM!AT80))),IF(Inputs!$D$35=2,ADM!AT80,IF(Inputs!$D$35=3,ADM!AD80,IF(ADM!$AH80>ADM!$AX80,ADM!AD80,ADM!AT80)))))","v":0},{"$f":"IF($E80=1,AU80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU80,IF(Inputs!$D$35=3,ADM!AE80,IF(ADM!$AI80>ADM!$AY80,ADM!AE80,ADM!AU80))),IF(Inputs!$D$35=2,ADM!AU80,IF(Inputs!$D$35=3,ADM!AE80,IF(ADM!$AH80>ADM!$AX80,ADM!AE80,ADM!AU80)))))","v":0},{"$f":"IF($E80=1,AV80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV80,IF(Inputs!$D$35=3,ADM!AF80,IF(ADM!$AI80>ADM!$AY80,ADM!AF80,ADM!AV80))),IF(Inputs!$D$35=2,ADM!AV80,IF(Inputs!$D$35=3,ADM!AF80,IF(ADM!$AH80>ADM!$AX80,ADM!AF80,ADM!AV80)))))","v":0},{"$f":"IF($E80=1,AW80,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW80,IF(Inputs!$D$35=3,ADM!AG80,IF(ADM!$AI80>ADM!$AY80,ADM!AG80,ADM!AW80))),IF(Inputs!$D$35=2,ADM!AW80,IF(Inputs!$D$35=3,ADM!AG80,IF(ADM!$AH80>ADM!$AX80,ADM!AG80,ADM!AW80)))))","v":0},10.673666666666666,0.27666666666666667,0.55333333333333334,0.67333333333333334,1.4836666666666669,2.0393333333333334,1.3486666666666665,1.6210000000000002,0.78633333333333333,1.5013333333333334,0.66666666666666663,0,0,0,0,10.397,10.673666666666666,0.60450000000000004,1.2090000000000001,0.02,1,1.8169999999999999,2.0459999999999998,0.49,0,4.5999999999999999E-2,0,0,0,0,0,6.0234999999999994,6.628000000000001,0.22550000000000001,0.45100000000000001,0,1.4510000000000001,2,1,1,1,1,2,0,0,0,0,9.6765000000000008,9.902000000000001,0,0,2,2,2.3010000000000002,1,3.3730000000000002,1.359,3.4580000000000002,0,0,0,0,0,15.491,15.491]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},null,{"$f":"IF(AND($E81=1,Inputs!$D$34=1),AK81,IF(AND($E81=1,Inputs!$D$34=2),AJ81,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK81,IF(Inputs!$D$35=3,U81,IF($AI81>$AY81,U81,AK81))),IF(Inputs!$D$35=2,AJ81,IF(Inputs!$D$35=3,T81,IF($AH81>$AX81,T81,AJ81)))))))","v":0},{"$f":"IF($E81=1,AL81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL81,IF(Inputs!$D$35=3,ADM!V81,IF(ADM!$AI81>ADM!$AY81,ADM!V81,ADM!AL81))),IF(Inputs!$D$35=2,ADM!AL81,IF(Inputs!$D$35=3,ADM!V81,IF(ADM!$AH81>ADM!$AX81,ADM!V81,ADM!AL81)))))","v":0},{"$f":"IF($E81=1,AM81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM81,IF(Inputs!$D$35=3,ADM!W81,IF(ADM!$AI81>ADM!$AY81,ADM!W81,ADM!AM81))),IF(Inputs!$D$35=2,ADM!AM81,IF(Inputs!$D$35=3,ADM!W81,IF(ADM!$AH81>ADM!$AX81,ADM!W81,ADM!AM81)))))","v":133.53100000000001},{"$f":"IF($E81=1,AN81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN81,IF(Inputs!$D$35=3,ADM!X81,IF(ADM!$AI81>ADM!$AY81,ADM!X81,ADM!AN81))),IF(Inputs!$D$35=2,ADM!AN81,IF(Inputs!$D$35=3,ADM!X81,IF(ADM!$AH81>ADM!$AX81,ADM!X81,ADM!AN81)))))","v":135.89099999999999},{"$f":"IF($E81=1,AO81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO81,IF(Inputs!$D$35=3,ADM!Y81,IF(ADM!$AI81>ADM!$AY81,ADM!Y81,ADM!AO81))),IF(Inputs!$D$35=2,ADM!AO81,IF(Inputs!$D$35=3,ADM!Y81,IF(ADM!$AH81>ADM!$AX81,ADM!Y81,ADM!AO81)))))","v":0},{"$f":"IF($E81=1,AP81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP81,IF(Inputs!$D$35=3,ADM!Z81,IF(ADM!$AI81>ADM!$AY81,ADM!Z81,ADM!AP81))),IF(Inputs!$D$35=2,ADM!AP81,IF(Inputs!$D$35=3,ADM!Z81,IF(ADM!$AH81>ADM!$AX81,ADM!Z81,ADM!AP81)))))","v":0},{"$f":"IF($E81=1,AQ81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ81,IF(Inputs!$D$35=3,ADM!AA81,IF(ADM!$AI81>ADM!$AY81,ADM!AA81,ADM!AQ81))),IF(Inputs!$D$35=2,ADM!AQ81,IF(Inputs!$D$35=3,ADM!AA81,IF(ADM!$AH81>ADM!$AX81,ADM!AA81,ADM!AQ81)))))","v":0},{"$f":"IF($E81=1,AR81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR81,IF(Inputs!$D$35=3,ADM!AB81,IF(ADM!$AI81>ADM!$AY81,ADM!AB81,ADM!AR81))),IF(Inputs!$D$35=2,ADM!AR81,IF(Inputs!$D$35=3,ADM!AB81,IF(ADM!$AH81>ADM!$AX81,ADM!AB81,ADM!AR81)))))","v":0},{"$f":"IF($E81=1,AS81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS81,IF(Inputs!$D$35=3,ADM!AC81,IF(ADM!$AI81>ADM!$AY81,ADM!AC81,ADM!AS81))),IF(Inputs!$D$35=2,ADM!AS81,IF(Inputs!$D$35=3,ADM!AC81,IF(ADM!$AH81>ADM!$AX81,ADM!AC81,ADM!AS81)))))","v":0},{"$f":"IF($E81=1,AT81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT81,IF(Inputs!$D$35=3,ADM!AD81,IF(ADM!$AI81>ADM!$AY81,ADM!AD81,ADM!AT81))),IF(Inputs!$D$35=2,ADM!AT81,IF(Inputs!$D$35=3,ADM!AD81,IF(ADM!$AH81>ADM!$AX81,ADM!AD81,ADM!AT81)))))","v":0},{"$f":"IF($E81=1,AU81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU81,IF(Inputs!$D$35=3,ADM!AE81,IF(ADM!$AI81>ADM!$AY81,ADM!AE81,ADM!AU81))),IF(Inputs!$D$35=2,ADM!AU81,IF(Inputs!$D$35=3,ADM!AE81,IF(ADM!$AH81>ADM!$AX81,ADM!AE81,ADM!AU81)))))","v":0},{"$f":"IF($E81=1,AV81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV81,IF(Inputs!$D$35=3,ADM!AF81,IF(ADM!$AI81>ADM!$AY81,ADM!AF81,ADM!AV81))),IF(Inputs!$D$35=2,ADM!AV81,IF(Inputs!$D$35=3,ADM!AF81,IF(ADM!$AH81>ADM!$AX81,ADM!AF81,ADM!AV81)))))","v":0},{"$f":"IF($E81=1,AW81,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW81,IF(Inputs!$D$35=3,ADM!AG81,IF(ADM!$AI81>ADM!$AY81,ADM!AG81,ADM!AW81))),IF(Inputs!$D$35=2,ADM!AW81,IF(Inputs!$D$35=3,ADM!AG81,IF(ADM!$AH81>ADM!$AX81,ADM!AG81,ADM!AW81)))))","v":0},{"$f":"SUM(F81:R81)","v":269.42200000000003},{"$f":"AVERAGE(AJ81,AZ81,BP81)","v":0},0,0,136.316,128.50266666666667,0,0,0,0,0,0,0,0,0,{"$f":"T81+SUM(V81:AG81)","v":264.81866666666667},{"$f":"SUM(U81:AG81)","v":264.81866666666667},{"$f":"AK81/2","v":0},0,0,133.53100000000001,135.89099999999999,0,0,0,0,0,0,0,0,0,{"$f":"AJ81+SUM(AL81:AW81)","v":269.42200000000003},{"$f":"SUM(AK81:AW81)","v":269.42200000000003},{"$f":"BA81/2","v":0},0,0,139.17699999999999,135.286,0,0,0,0,0,0,0,0,0,{"$f":"AZ81+SUM(BB81:BM81)","v":274.46299999999997},{"$f":"SUM(BA81:BM81)","v":274.46299999999997},{"$f":"BQ81/2","v":0},0,0,136.24,114.331,0,0,0,0,0,0,0,0,0,{"$f":"BP81+SUM(BR81:CC81)","v":250.57100000000003},{"$f":"SUM(BQ81:CC81)","v":250.57100000000003}]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},null,{"$f":"IF(AND($E82=1,Inputs!$D$34=1),AK82,IF(AND($E82=1,Inputs!$D$34=2),AJ82,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK82,IF(Inputs!$D$35=3,U82,IF($AI82>$AY82,U82,AK82))),IF(Inputs!$D$35=2,AJ82,IF(Inputs!$D$35=3,T82,IF($AH82>$AX82,T82,AJ82)))))))","v":0},{"$f":"IF($E82=1,AL82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL82,IF(Inputs!$D$35=3,ADM!V82,IF(ADM!$AI82>ADM!$AY82,ADM!V82,ADM!AL82))),IF(Inputs!$D$35=2,ADM!AL82,IF(Inputs!$D$35=3,ADM!V82,IF(ADM!$AH82>ADM!$AX82,ADM!V82,ADM!AL82)))))","v":0},{"$f":"IF($E82=1,AM82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM82,IF(Inputs!$D$35=3,ADM!W82,IF(ADM!$AI82>ADM!$AY82,ADM!W82,ADM!AM82))),IF(Inputs!$D$35=2,ADM!AM82,IF(Inputs!$D$35=3,ADM!W82,IF(ADM!$AH82>ADM!$AX82,ADM!W82,ADM!AM82)))))","v":0},{"$f":"IF($E82=1,AN82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN82,IF(Inputs!$D$35=3,ADM!X82,IF(ADM!$AI82>ADM!$AY82,ADM!X82,ADM!AN82))),IF(Inputs!$D$35=2,ADM!AN82,IF(Inputs!$D$35=3,ADM!X82,IF(ADM!$AH82>ADM!$AX82,ADM!X82,ADM!AN82)))))","v":0},{"$f":"IF($E82=1,AO82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO82,IF(Inputs!$D$35=3,ADM!Y82,IF(ADM!$AI82>ADM!$AY82,ADM!Y82,ADM!AO82))),IF(Inputs!$D$35=2,ADM!AO82,IF(Inputs!$D$35=3,ADM!Y82,IF(ADM!$AH82>ADM!$AX82,ADM!Y82,ADM!AO82)))))","v":0},{"$f":"IF($E82=1,AP82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP82,IF(Inputs!$D$35=3,ADM!Z82,IF(ADM!$AI82>ADM!$AY82,ADM!Z82,ADM!AP82))),IF(Inputs!$D$35=2,ADM!AP82,IF(Inputs!$D$35=3,ADM!Z82,IF(ADM!$AH82>ADM!$AX82,ADM!Z82,ADM!AP82)))))","v":0},{"$f":"IF($E82=1,AQ82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ82,IF(Inputs!$D$35=3,ADM!AA82,IF(ADM!$AI82>ADM!$AY82,ADM!AA82,ADM!AQ82))),IF(Inputs!$D$35=2,ADM!AQ82,IF(Inputs!$D$35=3,ADM!AA82,IF(ADM!$AH82>ADM!$AX82,ADM!AA82,ADM!AQ82)))))","v":123.598},{"$f":"IF($E82=1,AR82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR82,IF(Inputs!$D$35=3,ADM!AB82,IF(ADM!$AI82>ADM!$AY82,ADM!AB82,ADM!AR82))),IF(Inputs!$D$35=2,ADM!AR82,IF(Inputs!$D$35=3,ADM!AB82,IF(ADM!$AH82>ADM!$AX82,ADM!AB82,ADM!AR82)))))","v":123.36766666666666},{"$f":"IF($E82=1,AS82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS82,IF(Inputs!$D$35=3,ADM!AC82,IF(ADM!$AI82>ADM!$AY82,ADM!AC82,ADM!AS82))),IF(Inputs!$D$35=2,ADM!AS82,IF(Inputs!$D$35=3,ADM!AC82,IF(ADM!$AH82>ADM!$AX82,ADM!AC82,ADM!AS82)))))","v":124.248},{"$f":"IF($E82=1,AT82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT82,IF(Inputs!$D$35=3,ADM!AD82,IF(ADM!$AI82>ADM!$AY82,ADM!AD82,ADM!AT82))),IF(Inputs!$D$35=2,ADM!AT82,IF(Inputs!$D$35=3,ADM!AD82,IF(ADM!$AH82>ADM!$AX82,ADM!AD82,ADM!AT82)))))","v":0},{"$f":"IF($E82=1,AU82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU82,IF(Inputs!$D$35=3,ADM!AE82,IF(ADM!$AI82>ADM!$AY82,ADM!AE82,ADM!AU82))),IF(Inputs!$D$35=2,ADM!AU82,IF(Inputs!$D$35=3,ADM!AE82,IF(ADM!$AH82>ADM!$AX82,ADM!AE82,ADM!AU82)))))","v":0},{"$f":"IF($E82=1,AV82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV82,IF(Inputs!$D$35=3,ADM!AF82,IF(ADM!$AI82>ADM!$AY82,ADM!AF82,ADM!AV82))),IF(Inputs!$D$35=2,ADM!AV82,IF(Inputs!$D$35=3,ADM!AF82,IF(ADM!$AH82>ADM!$AX82,ADM!AF82,ADM!AV82)))))","v":0},{"$f":"IF($E82=1,AW82,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW82,IF(Inputs!$D$35=3,ADM!AG82,IF(ADM!$AI82>ADM!$AY82,ADM!AG82,ADM!AW82))),IF(Inputs!$D$35=2,ADM!AW82,IF(Inputs!$D$35=3,ADM!AG82,IF(ADM!$AH82>ADM!$AX82,ADM!AG82,ADM!AW82)))))","v":0},371.21366666666665,0,0,0,0,0,0,0,123.598,123.36766666666666,124.248,0,0,0,0,371.21366666666665,371.21366666666665,0,0,0,0,0,0,0,131.77699999999999,119.494,114.726,0,0,0,0,365.99699999999996,365.99699999999996,0,0,0,0,0,0,0,120.23399999999999,113.434,136.68100000000001,0,0,0,0,370.34900000000005,370.34900000000005,0,0,0,0,0,0,0,118.783,137.17500000000001,121.337,0,0,0,0,377.29500000000002,377.29500000000002]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},null,{"$f":"IF(AND($E83=1,Inputs!$D$34=1),AK83,IF(AND($E83=1,Inputs!$D$34=2),AJ83,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK83,IF(Inputs!$D$35=3,U83,IF($AI83>$AY83,U83,AK83))),IF(Inputs!$D$35=2,AJ83,IF(Inputs!$D$35=3,T83,IF($AH83>$AX83,T83,AJ83)))))))","v":0},{"$f":"IF($E83=1,AL83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL83,IF(Inputs!$D$35=3,ADM!V83,IF(ADM!$AI83>ADM!$AY83,ADM!V83,ADM!AL83))),IF(Inputs!$D$35=2,ADM!AL83,IF(Inputs!$D$35=3,ADM!V83,IF(ADM!$AH83>ADM!$AX83,ADM!V83,ADM!AL83)))))","v":0},{"$f":"IF($E83=1,AM83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM83,IF(Inputs!$D$35=3,ADM!W83,IF(ADM!$AI83>ADM!$AY83,ADM!W83,ADM!AM83))),IF(Inputs!$D$35=2,ADM!AM83,IF(Inputs!$D$35=3,ADM!W83,IF(ADM!$AH83>ADM!$AX83,ADM!W83,ADM!AM83)))))","v":0},{"$f":"IF($E83=1,AN83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN83,IF(Inputs!$D$35=3,ADM!X83,IF(ADM!$AI83>ADM!$AY83,ADM!X83,ADM!AN83))),IF(Inputs!$D$35=2,ADM!AN83,IF(Inputs!$D$35=3,ADM!X83,IF(ADM!$AH83>ADM!$AX83,ADM!X83,ADM!AN83)))))","v":0},{"$f":"IF($E83=1,AO83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO83,IF(Inputs!$D$35=3,ADM!Y83,IF(ADM!$AI83>ADM!$AY83,ADM!Y83,ADM!AO83))),IF(Inputs!$D$35=2,ADM!AO83,IF(Inputs!$D$35=3,ADM!Y83,IF(ADM!$AH83>ADM!$AX83,ADM!Y83,ADM!AO83)))))","v":0},{"$f":"IF($E83=1,AP83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP83,IF(Inputs!$D$35=3,ADM!Z83,IF(ADM!$AI83>ADM!$AY83,ADM!Z83,ADM!AP83))),IF(Inputs!$D$35=2,ADM!AP83,IF(Inputs!$D$35=3,ADM!Z83,IF(ADM!$AH83>ADM!$AX83,ADM!Z83,ADM!AP83)))))","v":0},{"$f":"IF($E83=1,AQ83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ83,IF(Inputs!$D$35=3,ADM!AA83,IF(ADM!$AI83>ADM!$AY83,ADM!AA83,ADM!AQ83))),IF(Inputs!$D$35=2,ADM!AQ83,IF(Inputs!$D$35=3,ADM!AA83,IF(ADM!$AH83>ADM!$AX83,ADM!AA83,ADM!AQ83)))))","v":0},{"$f":"IF($E83=1,AR83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR83,IF(Inputs!$D$35=3,ADM!AB83,IF(ADM!$AI83>ADM!$AY83,ADM!AB83,ADM!AR83))),IF(Inputs!$D$35=2,ADM!AR83,IF(Inputs!$D$35=3,ADM!AB83,IF(ADM!$AH83>ADM!$AX83,ADM!AB83,ADM!AR83)))))","v":0},{"$f":"IF($E83=1,AS83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS83,IF(Inputs!$D$35=3,ADM!AC83,IF(ADM!$AI83>ADM!$AY83,ADM!AC83,ADM!AS83))),IF(Inputs!$D$35=2,ADM!AS83,IF(Inputs!$D$35=3,ADM!AC83,IF(ADM!$AH83>ADM!$AX83,ADM!AC83,ADM!AS83)))))","v":0},{"$f":"IF($E83=1,AT83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT83,IF(Inputs!$D$35=3,ADM!AD83,IF(ADM!$AI83>ADM!$AY83,ADM!AD83,ADM!AT83))),IF(Inputs!$D$35=2,ADM!AT83,IF(Inputs!$D$35=3,ADM!AD83,IF(ADM!$AH83>ADM!$AX83,ADM!AD83,ADM!AT83)))))","v":141.13499999999999},{"$f":"IF($E83=1,AU83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU83,IF(Inputs!$D$35=3,ADM!AE83,IF(ADM!$AI83>ADM!$AY83,ADM!AE83,ADM!AU83))),IF(Inputs!$D$35=2,ADM!AU83,IF(Inputs!$D$35=3,ADM!AE83,IF(ADM!$AH83>ADM!$AX83,ADM!AE83,ADM!AU83)))))","v":126.989},{"$f":"IF($E83=1,AV83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV83,IF(Inputs!$D$35=3,ADM!AF83,IF(ADM!$AI83>ADM!$AY83,ADM!AF83,ADM!AV83))),IF(Inputs!$D$35=2,ADM!AV83,IF(Inputs!$D$35=3,ADM!AF83,IF(ADM!$AH83>ADM!$AX83,ADM!AF83,ADM!AV83)))))","v":129.547},{"$f":"IF($E83=1,AW83,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW83,IF(Inputs!$D$35=3,ADM!AG83,IF(ADM!$AI83>ADM!$AY83,ADM!AG83,ADM!AW83))),IF(Inputs!$D$35=2,ADM!AW83,IF(Inputs!$D$35=3,ADM!AG83,IF(ADM!$AH83>ADM!$AX83,ADM!AG83,ADM!AW83)))))","v":124.623},522.2940000000001,0,0,0,0,0,0,0,0,0,0,131.42733333333334,127.56599999999999,125.28066666666666,125.48200000000001,509.75600000000003,509.75600000000003,0,0,0,0,0,0,0,0,0,0,141.13499999999999,126.989,129.547,124.623,522.2940000000001,522.2940000000001,0,0,0,0,0,0,0,0,0,0,126.774,129.54900000000001,122.964,124.18899999999999,503.476,503.476,0,0,0,0,0,0,0,0,0,0,126.373,126.16,123.331,127.634,503.49800000000005,503.49800000000005]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},null,{"$f":"IF(AND($E84=1,Inputs!$D$34=1),AK84,IF(AND($E84=1,Inputs!$D$34=2),AJ84,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK84,IF(Inputs!$D$35=3,U84,IF($AI84>$AY84,U84,AK84))),IF(Inputs!$D$35=2,AJ84,IF(Inputs!$D$35=3,T84,IF($AH84>$AX84,T84,AJ84)))))))","v":1},{"$f":"IF($E84=1,AL84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL84,IF(Inputs!$D$35=3,ADM!V84,IF(ADM!$AI84>ADM!$AY84,ADM!V84,ADM!AL84))),IF(Inputs!$D$35=2,ADM!AL84,IF(Inputs!$D$35=3,ADM!V84,IF(ADM!$AH84>ADM!$AX84,ADM!V84,ADM!AL84)))))","v":1},{"$f":"IF($E84=1,AM84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM84,IF(Inputs!$D$35=3,ADM!W84,IF(ADM!$AI84>ADM!$AY84,ADM!W84,ADM!AM84))),IF(Inputs!$D$35=2,ADM!AM84,IF(Inputs!$D$35=3,ADM!W84,IF(ADM!$AH84>ADM!$AX84,ADM!W84,ADM!AM84)))))","v":0},{"$f":"IF($E84=1,AN84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN84,IF(Inputs!$D$35=3,ADM!X84,IF(ADM!$AI84>ADM!$AY84,ADM!X84,ADM!AN84))),IF(Inputs!$D$35=2,ADM!AN84,IF(Inputs!$D$35=3,ADM!X84,IF(ADM!$AH84>ADM!$AX84,ADM!X84,ADM!AN84)))))","v":1},{"$f":"IF($E84=1,AO84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO84,IF(Inputs!$D$35=3,ADM!Y84,IF(ADM!$AI84>ADM!$AY84,ADM!Y84,ADM!AO84))),IF(Inputs!$D$35=2,ADM!AO84,IF(Inputs!$D$35=3,ADM!Y84,IF(ADM!$AH84>ADM!$AX84,ADM!Y84,ADM!AO84)))))","v":0},{"$f":"IF($E84=1,AP84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP84,IF(Inputs!$D$35=3,ADM!Z84,IF(ADM!$AI84>ADM!$AY84,ADM!Z84,ADM!AP84))),IF(Inputs!$D$35=2,ADM!AP84,IF(Inputs!$D$35=3,ADM!Z84,IF(ADM!$AH84>ADM!$AX84,ADM!Z84,ADM!AP84)))))","v":0},{"$f":"IF($E84=1,AQ84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ84,IF(Inputs!$D$35=3,ADM!AA84,IF(ADM!$AI84>ADM!$AY84,ADM!AA84,ADM!AQ84))),IF(Inputs!$D$35=2,ADM!AQ84,IF(Inputs!$D$35=3,ADM!AA84,IF(ADM!$AH84>ADM!$AX84,ADM!AA84,ADM!AQ84)))))","v":0},{"$f":"IF($E84=1,AR84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR84,IF(Inputs!$D$35=3,ADM!AB84,IF(ADM!$AI84>ADM!$AY84,ADM!AB84,ADM!AR84))),IF(Inputs!$D$35=2,ADM!AR84,IF(Inputs!$D$35=3,ADM!AB84,IF(ADM!$AH84>ADM!$AX84,ADM!AB84,ADM!AR84)))))","v":0},{"$f":"IF($E84=1,AS84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS84,IF(Inputs!$D$35=3,ADM!AC84,IF(ADM!$AI84>ADM!$AY84,ADM!AC84,ADM!AS84))),IF(Inputs!$D$35=2,ADM!AS84,IF(Inputs!$D$35=3,ADM!AC84,IF(ADM!$AH84>ADM!$AX84,ADM!AC84,ADM!AS84)))))","v":0},{"$f":"IF($E84=1,AT84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT84,IF(Inputs!$D$35=3,ADM!AD84,IF(ADM!$AI84>ADM!$AY84,ADM!AD84,ADM!AT84))),IF(Inputs!$D$35=2,ADM!AT84,IF(Inputs!$D$35=3,ADM!AD84,IF(ADM!$AH84>ADM!$AX84,ADM!AD84,ADM!AT84)))))","v":0},{"$f":"IF($E84=1,AU84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU84,IF(Inputs!$D$35=3,ADM!AE84,IF(ADM!$AI84>ADM!$AY84,ADM!AE84,ADM!AU84))),IF(Inputs!$D$35=2,ADM!AU84,IF(Inputs!$D$35=3,ADM!AE84,IF(ADM!$AH84>ADM!$AX84,ADM!AE84,ADM!AU84)))))","v":0},{"$f":"IF($E84=1,AV84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV84,IF(Inputs!$D$35=3,ADM!AF84,IF(ADM!$AI84>ADM!$AY84,ADM!AF84,ADM!AV84))),IF(Inputs!$D$35=2,ADM!AV84,IF(Inputs!$D$35=3,ADM!AF84,IF(ADM!$AH84>ADM!$AX84,ADM!AF84,ADM!AV84)))))","v":0},{"$f":"IF($E84=1,AW84,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW84,IF(Inputs!$D$35=3,ADM!AG84,IF(ADM!$AI84>ADM!$AY84,ADM!AG84,ADM!AW84))),IF(Inputs!$D$35=2,ADM!AW84,IF(Inputs!$D$35=3,ADM!AG84,IF(ADM!$AH84>ADM!$AX84,ADM!AG84,ADM!AW84)))))","v":0},{"$f":"SUM(F84:R84)","v":3},{"$f":"AVERAGE(AJ84,AZ84,BP84)","v":0.33333333333333331},0.66666666666666663,0.66666666666666663,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,{"$f":"T84+SUM(V84:AG84)","v":1.6666666666666665},{"$f":"SUM(U84:AG84)","v":1.9999999999999998},0.5,1,1,0,1,0,0,0,0,0,0,0,0,0,{"$f":"AJ84+SUM(AL84:AW84)","v":2.5},{"$f":"SUM(AK84:AW84)","v":3},0.5,1,0,1,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ84+SUM(BB84:BM84)","v":1.5},{"$f":"SUM(BA84:BM84)","v":2},0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP84+SUM(BR84:CC84)","v":1},{"$f":"SUM(BQ84:CC84)","v":1}]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},null,{"$f":"IF(AND($E85=1,Inputs!$D$34=1),AK85,IF(AND($E85=1,Inputs!$D$34=2),AJ85,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK85,IF(Inputs!$D$35=3,U85,IF($AI85>$AY85,U85,AK85))),IF(Inputs!$D$35=2,AJ85,IF(Inputs!$D$35=3,T85,IF($AH85>$AX85,T85,AJ85)))))))","v":58.180999999999997},{"$f":"IF($E85=1,AL85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL85,IF(Inputs!$D$35=3,ADM!V85,IF(ADM!$AI85>ADM!$AY85,ADM!V85,ADM!AL85))),IF(Inputs!$D$35=2,ADM!AL85,IF(Inputs!$D$35=3,ADM!V85,IF(ADM!$AH85>ADM!$AX85,ADM!V85,ADM!AL85)))))","v":61.045000000000002},{"$f":"IF($E85=1,AM85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM85,IF(Inputs!$D$35=3,ADM!W85,IF(ADM!$AI85>ADM!$AY85,ADM!W85,ADM!AM85))),IF(Inputs!$D$35=2,ADM!AM85,IF(Inputs!$D$35=3,ADM!W85,IF(ADM!$AH85>ADM!$AX85,ADM!W85,ADM!AM85)))))","v":54.542000000000002},{"$f":"IF($E85=1,AN85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN85,IF(Inputs!$D$35=3,ADM!X85,IF(ADM!$AI85>ADM!$AY85,ADM!X85,ADM!AN85))),IF(Inputs!$D$35=2,ADM!AN85,IF(Inputs!$D$35=3,ADM!X85,IF(ADM!$AH85>ADM!$AX85,ADM!X85,ADM!AN85)))))","v":51.847000000000001},{"$f":"IF($E85=1,AO85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO85,IF(Inputs!$D$35=3,ADM!Y85,IF(ADM!$AI85>ADM!$AY85,ADM!Y85,ADM!AO85))),IF(Inputs!$D$35=2,ADM!AO85,IF(Inputs!$D$35=3,ADM!Y85,IF(ADM!$AH85>ADM!$AX85,ADM!Y85,ADM!AO85)))))","v":41.875999999999998},{"$f":"IF($E85=1,AP85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP85,IF(Inputs!$D$35=3,ADM!Z85,IF(ADM!$AI85>ADM!$AY85,ADM!Z85,ADM!AP85))),IF(Inputs!$D$35=2,ADM!AP85,IF(Inputs!$D$35=3,ADM!Z85,IF(ADM!$AH85>ADM!$AX85,ADM!Z85,ADM!AP85)))))","v":0},{"$f":"IF($E85=1,AQ85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ85,IF(Inputs!$D$35=3,ADM!AA85,IF(ADM!$AI85>ADM!$AY85,ADM!AA85,ADM!AQ85))),IF(Inputs!$D$35=2,ADM!AQ85,IF(Inputs!$D$35=3,ADM!AA85,IF(ADM!$AH85>ADM!$AX85,ADM!AA85,ADM!AQ85)))))","v":0},{"$f":"IF($E85=1,AR85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR85,IF(Inputs!$D$35=3,ADM!AB85,IF(ADM!$AI85>ADM!$AY85,ADM!AB85,ADM!AR85))),IF(Inputs!$D$35=2,ADM!AR85,IF(Inputs!$D$35=3,ADM!AB85,IF(ADM!$AH85>ADM!$AX85,ADM!AB85,ADM!AR85)))))","v":0},{"$f":"IF($E85=1,AS85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS85,IF(Inputs!$D$35=3,ADM!AC85,IF(ADM!$AI85>ADM!$AY85,ADM!AC85,ADM!AS85))),IF(Inputs!$D$35=2,ADM!AS85,IF(Inputs!$D$35=3,ADM!AC85,IF(ADM!$AH85>ADM!$AX85,ADM!AC85,ADM!AS85)))))","v":0},{"$f":"IF($E85=1,AT85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT85,IF(Inputs!$D$35=3,ADM!AD85,IF(ADM!$AI85>ADM!$AY85,ADM!AD85,ADM!AT85))),IF(Inputs!$D$35=2,ADM!AT85,IF(Inputs!$D$35=3,ADM!AD85,IF(ADM!$AH85>ADM!$AX85,ADM!AD85,ADM!AT85)))))","v":0},{"$f":"IF($E85=1,AU85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU85,IF(Inputs!$D$35=3,ADM!AE85,IF(ADM!$AI85>ADM!$AY85,ADM!AE85,ADM!AU85))),IF(Inputs!$D$35=2,ADM!AU85,IF(Inputs!$D$35=3,ADM!AE85,IF(ADM!$AH85>ADM!$AX85,ADM!AE85,ADM!AU85)))))","v":0},{"$f":"IF($E85=1,AV85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV85,IF(Inputs!$D$35=3,ADM!AF85,IF(ADM!$AI85>ADM!$AY85,ADM!AF85,ADM!AV85))),IF(Inputs!$D$35=2,ADM!AV85,IF(Inputs!$D$35=3,ADM!AF85,IF(ADM!$AH85>ADM!$AX85,ADM!AF85,ADM!AV85)))))","v":0},{"$f":"IF($E85=1,AW85,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW85,IF(Inputs!$D$35=3,ADM!AG85,IF(ADM!$AI85>ADM!$AY85,ADM!AG85,ADM!AW85))),IF(Inputs!$D$35=2,ADM!AW85,IF(Inputs!$D$35=3,ADM!AG85,IF(ADM!$AH85>ADM!$AX85,ADM!AG85,ADM!AW85)))))","v":0},267.49099999999999,27.877499999999998,55.754999999999995,56.901999999999994,50.165666666666674,48.926333333333332,49.165666666666674,0,0,0,0,0,0,0,0,233.03716666666668,260.91466666666668,29.090499999999999,58.180999999999997,61.045000000000002,54.542000000000002,51.847000000000001,41.875999999999998,0,0,0,0,0,0,0,0,238.40049999999999,267.49099999999999,29.901,59.802,53.168999999999997,53.677999999999997,42.395000000000003,48.994,0,0,0,0,0,0,0,0,228.137,258.03800000000001,24.640999999999998,49.281999999999996,56.491999999999997,42.277000000000001,52.536999999999999,56.627000000000002,0,0,0,0,0,0,0,0,232.57400000000001,257.21499999999997]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},null,{"$f":"IF(AND($E86=1,Inputs!$D$34=1),AK86,IF(AND($E86=1,Inputs!$D$34=2),AJ86,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK86,IF(Inputs!$D$35=3,U86,IF($AI86>$AY86,U86,AK86))),IF(Inputs!$D$35=2,AJ86,IF(Inputs!$D$35=3,T86,IF($AH86>$AX86,T86,AJ86)))))))","v":0},{"$f":"IF($E86=1,AL86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL86,IF(Inputs!$D$35=3,ADM!V86,IF(ADM!$AI86>ADM!$AY86,ADM!V86,ADM!AL86))),IF(Inputs!$D$35=2,ADM!AL86,IF(Inputs!$D$35=3,ADM!V86,IF(ADM!$AH86>ADM!$AX86,ADM!V86,ADM!AL86)))))","v":0},{"$f":"IF($E86=1,AM86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM86,IF(Inputs!$D$35=3,ADM!W86,IF(ADM!$AI86>ADM!$AY86,ADM!W86,ADM!AM86))),IF(Inputs!$D$35=2,ADM!AM86,IF(Inputs!$D$35=3,ADM!W86,IF(ADM!$AH86>ADM!$AX86,ADM!W86,ADM!AM86)))))","v":0},{"$f":"IF($E86=1,AN86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN86,IF(Inputs!$D$35=3,ADM!X86,IF(ADM!$AI86>ADM!$AY86,ADM!X86,ADM!AN86))),IF(Inputs!$D$35=2,ADM!AN86,IF(Inputs!$D$35=3,ADM!X86,IF(ADM!$AH86>ADM!$AX86,ADM!X86,ADM!AN86)))))","v":0},{"$f":"IF($E86=1,AO86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO86,IF(Inputs!$D$35=3,ADM!Y86,IF(ADM!$AI86>ADM!$AY86,ADM!Y86,ADM!AO86))),IF(Inputs!$D$35=2,ADM!AO86,IF(Inputs!$D$35=3,ADM!Y86,IF(ADM!$AH86>ADM!$AX86,ADM!Y86,ADM!AO86)))))","v":0},{"$f":"IF($E86=1,AP86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP86,IF(Inputs!$D$35=3,ADM!Z86,IF(ADM!$AI86>ADM!$AY86,ADM!Z86,ADM!AP86))),IF(Inputs!$D$35=2,ADM!AP86,IF(Inputs!$D$35=3,ADM!Z86,IF(ADM!$AH86>ADM!$AX86,ADM!Z86,ADM!AP86)))))","v":50.454000000000001},{"$f":"IF($E86=1,AQ86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ86,IF(Inputs!$D$35=3,ADM!AA86,IF(ADM!$AI86>ADM!$AY86,ADM!AA86,ADM!AQ86))),IF(Inputs!$D$35=2,ADM!AQ86,IF(Inputs!$D$35=3,ADM!AA86,IF(ADM!$AH86>ADM!$AX86,ADM!AA86,ADM!AQ86)))))","v":51.135666666666673},{"$f":"IF($E86=1,AR86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR86,IF(Inputs!$D$35=3,ADM!AB86,IF(ADM!$AI86>ADM!$AY86,ADM!AB86,ADM!AR86))),IF(Inputs!$D$35=2,ADM!AR86,IF(Inputs!$D$35=3,ADM!AB86,IF(ADM!$AH86>ADM!$AX86,ADM!AB86,ADM!AR86)))))","v":0},{"$f":"IF($E86=1,AS86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS86,IF(Inputs!$D$35=3,ADM!AC86,IF(ADM!$AI86>ADM!$AY86,ADM!AC86,ADM!AS86))),IF(Inputs!$D$35=2,ADM!AS86,IF(Inputs!$D$35=3,ADM!AC86,IF(ADM!$AH86>ADM!$AX86,ADM!AC86,ADM!AS86)))))","v":0},{"$f":"IF($E86=1,AT86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT86,IF(Inputs!$D$35=3,ADM!AD86,IF(ADM!$AI86>ADM!$AY86,ADM!AD86,ADM!AT86))),IF(Inputs!$D$35=2,ADM!AT86,IF(Inputs!$D$35=3,ADM!AD86,IF(ADM!$AH86>ADM!$AX86,ADM!AD86,ADM!AT86)))))","v":0},{"$f":"IF($E86=1,AU86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU86,IF(Inputs!$D$35=3,ADM!AE86,IF(ADM!$AI86>ADM!$AY86,ADM!AE86,ADM!AU86))),IF(Inputs!$D$35=2,ADM!AU86,IF(Inputs!$D$35=3,ADM!AE86,IF(ADM!$AH86>ADM!$AX86,ADM!AE86,ADM!AU86)))))","v":0},{"$f":"IF($E86=1,AV86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV86,IF(Inputs!$D$35=3,ADM!AF86,IF(ADM!$AI86>ADM!$AY86,ADM!AF86,ADM!AV86))),IF(Inputs!$D$35=2,ADM!AV86,IF(Inputs!$D$35=3,ADM!AF86,IF(ADM!$AH86>ADM!$AX86,ADM!AF86,ADM!AV86)))))","v":0},{"$f":"IF($E86=1,AW86,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW86,IF(Inputs!$D$35=3,ADM!AG86,IF(ADM!$AI86>ADM!$AY86,ADM!AG86,ADM!AW86))),IF(Inputs!$D$35=2,ADM!AW86,IF(Inputs!$D$35=3,ADM!AG86,IF(ADM!$AH86>ADM!$AX86,ADM!AG86,ADM!AW86)))))","v":0},101.58966666666667,0,0,0,0,0,0,50.454000000000001,51.135666666666673,0,0,0,0,0,0,101.58966666666667,101.58966666666667,0,0,0,0,0,0,51.988999999999997,49.554000000000002,0,0,0,0,0,0,101.54300000000001,101.54300000000001,0,0,0,0,0,0,55.265999999999998,43.746000000000002,0,0,0,0,0,0,99.012,99.012,0,0,0,0,0,0,44.106999999999999,60.106999999999999,0,0,0,0,0,0,104.214,104.214]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},null,{"$f":"IF(AND($E87=1,Inputs!$D$34=1),AK87,IF(AND($E87=1,Inputs!$D$34=2),AJ87,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK87,IF(Inputs!$D$35=3,U87,IF($AI87>$AY87,U87,AK87))),IF(Inputs!$D$35=2,AJ87,IF(Inputs!$D$35=3,T87,IF($AH87>$AX87,T87,AJ87)))))))","v":0},{"$f":"IF($E87=1,AL87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL87,IF(Inputs!$D$35=3,ADM!V87,IF(ADM!$AI87>ADM!$AY87,ADM!V87,ADM!AL87))),IF(Inputs!$D$35=2,ADM!AL87,IF(Inputs!$D$35=3,ADM!V87,IF(ADM!$AH87>ADM!$AX87,ADM!V87,ADM!AL87)))))","v":0},{"$f":"IF($E87=1,AM87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM87,IF(Inputs!$D$35=3,ADM!W87,IF(ADM!$AI87>ADM!$AY87,ADM!W87,ADM!AM87))),IF(Inputs!$D$35=2,ADM!AM87,IF(Inputs!$D$35=3,ADM!W87,IF(ADM!$AH87>ADM!$AX87,ADM!W87,ADM!AM87)))))","v":0},{"$f":"IF($E87=1,AN87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN87,IF(Inputs!$D$35=3,ADM!X87,IF(ADM!$AI87>ADM!$AY87,ADM!X87,ADM!AN87))),IF(Inputs!$D$35=2,ADM!AN87,IF(Inputs!$D$35=3,ADM!X87,IF(ADM!$AH87>ADM!$AX87,ADM!X87,ADM!AN87)))))","v":0},{"$f":"IF($E87=1,AO87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO87,IF(Inputs!$D$35=3,ADM!Y87,IF(ADM!$AI87>ADM!$AY87,ADM!Y87,ADM!AO87))),IF(Inputs!$D$35=2,ADM!AO87,IF(Inputs!$D$35=3,ADM!Y87,IF(ADM!$AH87>ADM!$AX87,ADM!Y87,ADM!AO87)))))","v":0},{"$f":"IF($E87=1,AP87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP87,IF(Inputs!$D$35=3,ADM!Z87,IF(ADM!$AI87>ADM!$AY87,ADM!Z87,ADM!AP87))),IF(Inputs!$D$35=2,ADM!AP87,IF(Inputs!$D$35=3,ADM!Z87,IF(ADM!$AH87>ADM!$AX87,ADM!Z87,ADM!AP87)))))","v":0},{"$f":"IF($E87=1,AQ87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ87,IF(Inputs!$D$35=3,ADM!AA87,IF(ADM!$AI87>ADM!$AY87,ADM!AA87,ADM!AQ87))),IF(Inputs!$D$35=2,ADM!AQ87,IF(Inputs!$D$35=3,ADM!AA87,IF(ADM!$AH87>ADM!$AX87,ADM!AA87,ADM!AQ87)))))","v":0},{"$f":"IF($E87=1,AR87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR87,IF(Inputs!$D$35=3,ADM!AB87,IF(ADM!$AI87>ADM!$AY87,ADM!AB87,ADM!AR87))),IF(Inputs!$D$35=2,ADM!AR87,IF(Inputs!$D$35=3,ADM!AB87,IF(ADM!$AH87>ADM!$AX87,ADM!AB87,ADM!AR87)))))","v":50.988999999999997},{"$f":"IF($E87=1,AS87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS87,IF(Inputs!$D$35=3,ADM!AC87,IF(ADM!$AI87>ADM!$AY87,ADM!AC87,ADM!AS87))),IF(Inputs!$D$35=2,ADM!AS87,IF(Inputs!$D$35=3,ADM!AC87,IF(ADM!$AH87>ADM!$AX87,ADM!AC87,ADM!AS87)))))","v":56.065999999999995},{"$f":"IF($E87=1,AT87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT87,IF(Inputs!$D$35=3,ADM!AD87,IF(ADM!$AI87>ADM!$AY87,ADM!AD87,ADM!AT87))),IF(Inputs!$D$35=2,ADM!AT87,IF(Inputs!$D$35=3,ADM!AD87,IF(ADM!$AH87>ADM!$AX87,ADM!AD87,ADM!AT87)))))","v":0},{"$f":"IF($E87=1,AU87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU87,IF(Inputs!$D$35=3,ADM!AE87,IF(ADM!$AI87>ADM!$AY87,ADM!AE87,ADM!AU87))),IF(Inputs!$D$35=2,ADM!AU87,IF(Inputs!$D$35=3,ADM!AE87,IF(ADM!$AH87>ADM!$AX87,ADM!AE87,ADM!AU87)))))","v":0},{"$f":"IF($E87=1,AV87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV87,IF(Inputs!$D$35=3,ADM!AF87,IF(ADM!$AI87>ADM!$AY87,ADM!AF87,ADM!AV87))),IF(Inputs!$D$35=2,ADM!AV87,IF(Inputs!$D$35=3,ADM!AF87,IF(ADM!$AH87>ADM!$AX87,ADM!AF87,ADM!AV87)))))","v":0},{"$f":"IF($E87=1,AW87,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW87,IF(Inputs!$D$35=3,ADM!AG87,IF(ADM!$AI87>ADM!$AY87,ADM!AG87,ADM!AW87))),IF(Inputs!$D$35=2,ADM!AW87,IF(Inputs!$D$35=3,ADM!AG87,IF(ADM!$AH87>ADM!$AX87,ADM!AG87,ADM!AW87)))))","v":0},107.05499999999999,0,0,0,0,0,0,0,0,50.988999999999997,56.065999999999995,0,0,0,0,107.05499999999999,107.05499999999999,0,0,0,0,0,0,0,0,40.695,58.067999999999998,0,0,0,0,98.763000000000005,98.763000000000005,0,0,0,0,0,0,0,0,61.441000000000003,51.65,0,0,0,0,113.09100000000001,113.09100000000001,0,0,0,0,0,0,0,0,50.831000000000003,58.48,0,0,0,0,109.31100000000001,109.31100000000001]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},null,{"$f":"IF(AND($E88=1,Inputs!$D$34=1),AK88,IF(AND($E88=1,Inputs!$D$34=2),AJ88,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK88,IF(Inputs!$D$35=3,U88,IF($AI88>$AY88,U88,AK88))),IF(Inputs!$D$35=2,AJ88,IF(Inputs!$D$35=3,T88,IF($AH88>$AX88,T88,AJ88)))))))","v":0},{"$f":"IF($E88=1,AL88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL88,IF(Inputs!$D$35=3,ADM!V88,IF(ADM!$AI88>ADM!$AY88,ADM!V88,ADM!AL88))),IF(Inputs!$D$35=2,ADM!AL88,IF(Inputs!$D$35=3,ADM!V88,IF(ADM!$AH88>ADM!$AX88,ADM!V88,ADM!AL88)))))","v":0},{"$f":"IF($E88=1,AM88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM88,IF(Inputs!$D$35=3,ADM!W88,IF(ADM!$AI88>ADM!$AY88,ADM!W88,ADM!AM88))),IF(Inputs!$D$35=2,ADM!AM88,IF(Inputs!$D$35=3,ADM!W88,IF(ADM!$AH88>ADM!$AX88,ADM!W88,ADM!AM88)))))","v":0},{"$f":"IF($E88=1,AN88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN88,IF(Inputs!$D$35=3,ADM!X88,IF(ADM!$AI88>ADM!$AY88,ADM!X88,ADM!AN88))),IF(Inputs!$D$35=2,ADM!AN88,IF(Inputs!$D$35=3,ADM!X88,IF(ADM!$AH88>ADM!$AX88,ADM!X88,ADM!AN88)))))","v":0},{"$f":"IF($E88=1,AO88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO88,IF(Inputs!$D$35=3,ADM!Y88,IF(ADM!$AI88>ADM!$AY88,ADM!Y88,ADM!AO88))),IF(Inputs!$D$35=2,ADM!AO88,IF(Inputs!$D$35=3,ADM!Y88,IF(ADM!$AH88>ADM!$AX88,ADM!Y88,ADM!AO88)))))","v":0},{"$f":"IF($E88=1,AP88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP88,IF(Inputs!$D$35=3,ADM!Z88,IF(ADM!$AI88>ADM!$AY88,ADM!Z88,ADM!AP88))),IF(Inputs!$D$35=2,ADM!AP88,IF(Inputs!$D$35=3,ADM!Z88,IF(ADM!$AH88>ADM!$AX88,ADM!Z88,ADM!AP88)))))","v":0},{"$f":"IF($E88=1,AQ88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ88,IF(Inputs!$D$35=3,ADM!AA88,IF(ADM!$AI88>ADM!$AY88,ADM!AA88,ADM!AQ88))),IF(Inputs!$D$35=2,ADM!AQ88,IF(Inputs!$D$35=3,ADM!AA88,IF(ADM!$AH88>ADM!$AX88,ADM!AA88,ADM!AQ88)))))","v":0},{"$f":"IF($E88=1,AR88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR88,IF(Inputs!$D$35=3,ADM!AB88,IF(ADM!$AI88>ADM!$AY88,ADM!AB88,ADM!AR88))),IF(Inputs!$D$35=2,ADM!AR88,IF(Inputs!$D$35=3,ADM!AB88,IF(ADM!$AH88>ADM!$AX88,ADM!AB88,ADM!AR88)))))","v":0},{"$f":"IF($E88=1,AS88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS88,IF(Inputs!$D$35=3,ADM!AC88,IF(ADM!$AI88>ADM!$AY88,ADM!AC88,ADM!AS88))),IF(Inputs!$D$35=2,ADM!AS88,IF(Inputs!$D$35=3,ADM!AC88,IF(ADM!$AH88>ADM!$AX88,ADM!AC88,ADM!AS88)))))","v":0},{"$f":"IF($E88=1,AT88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT88,IF(Inputs!$D$35=3,ADM!AD88,IF(ADM!$AI88>ADM!$AY88,ADM!AD88,ADM!AT88))),IF(Inputs!$D$35=2,ADM!AT88,IF(Inputs!$D$35=3,ADM!AD88,IF(ADM!$AH88>ADM!$AX88,ADM!AD88,ADM!AT88)))))","v":54.712333333333333},{"$f":"IF($E88=1,AU88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU88,IF(Inputs!$D$35=3,ADM!AE88,IF(ADM!$AI88>ADM!$AY88,ADM!AE88,ADM!AU88))),IF(Inputs!$D$35=2,ADM!AU88,IF(Inputs!$D$35=3,ADM!AE88,IF(ADM!$AH88>ADM!$AX88,ADM!AE88,ADM!AU88)))))","v":56.934000000000005},{"$f":"IF($E88=1,AV88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV88,IF(Inputs!$D$35=3,ADM!AF88,IF(ADM!$AI88>ADM!$AY88,ADM!AF88,ADM!AV88))),IF(Inputs!$D$35=2,ADM!AV88,IF(Inputs!$D$35=3,ADM!AF88,IF(ADM!$AH88>ADM!$AX88,ADM!AF88,ADM!AV88)))))","v":46.875},{"$f":"IF($E88=1,AW88,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW88,IF(Inputs!$D$35=3,ADM!AG88,IF(ADM!$AI88>ADM!$AY88,ADM!AG88,ADM!AW88))),IF(Inputs!$D$35=2,ADM!AW88,IF(Inputs!$D$35=3,ADM!AG88,IF(ADM!$AH88>ADM!$AX88,ADM!AG88,ADM!AW88)))))","v":50.583333333333336},209.10466666666667,0,0,0,0,0,0,0,0,0,0,54.712333333333333,56.934000000000005,46.875,50.583333333333336,209.10466666666667,209.10466666666667,0,0,0,0,0,0,0,0,0,0,50.119,64.876000000000005,43.359000000000002,49.008000000000003,207.36200000000002,207.36200000000002,0,0,0,0,0,0,0,0,0,0,60.825000000000003,50.734000000000002,54.548000000000002,42.841999999999999,208.94900000000001,208.94900000000001,0,0,0,0,0,0,0,0,0,0,53.192999999999998,55.192,42.718000000000004,59.9,211.00300000000001,211.00300000000001]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},null,{"$f":"IF(AND($E89=1,Inputs!$D$34=1),AK89,IF(AND($E89=1,Inputs!$D$34=2),AJ89,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK89,IF(Inputs!$D$35=3,U89,IF($AI89>$AY89,U89,AK89))),IF(Inputs!$D$35=2,AJ89,IF(Inputs!$D$35=3,T89,IF($AH89>$AX89,T89,AJ89)))))))","v":55.631},{"$f":"IF($E89=1,AL89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL89,IF(Inputs!$D$35=3,ADM!V89,IF(ADM!$AI89>ADM!$AY89,ADM!V89,ADM!AL89))),IF(Inputs!$D$35=2,ADM!AL89,IF(Inputs!$D$35=3,ADM!V89,IF(ADM!$AH89>ADM!$AX89,ADM!V89,ADM!AL89)))))","v":48.69},{"$f":"IF($E89=1,AM89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM89,IF(Inputs!$D$35=3,ADM!W89,IF(ADM!$AI89>ADM!$AY89,ADM!W89,ADM!AM89))),IF(Inputs!$D$35=2,ADM!AM89,IF(Inputs!$D$35=3,ADM!W89,IF(ADM!$AH89>ADM!$AX89,ADM!W89,ADM!AM89)))))","v":51.695999999999998},{"$f":"IF($E89=1,AN89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN89,IF(Inputs!$D$35=3,ADM!X89,IF(ADM!$AI89>ADM!$AY89,ADM!X89,ADM!AN89))),IF(Inputs!$D$35=2,ADM!AN89,IF(Inputs!$D$35=3,ADM!X89,IF(ADM!$AH89>ADM!$AX89,ADM!X89,ADM!AN89)))))","v":38.125},{"$f":"IF($E89=1,AO89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO89,IF(Inputs!$D$35=3,ADM!Y89,IF(ADM!$AI89>ADM!$AY89,ADM!Y89,ADM!AO89))),IF(Inputs!$D$35=2,ADM!AO89,IF(Inputs!$D$35=3,ADM!Y89,IF(ADM!$AH89>ADM!$AX89,ADM!Y89,ADM!AO89)))))","v":34.75},{"$f":"IF($E89=1,AP89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP89,IF(Inputs!$D$35=3,ADM!Z89,IF(ADM!$AI89>ADM!$AY89,ADM!Z89,ADM!AP89))),IF(Inputs!$D$35=2,ADM!AP89,IF(Inputs!$D$35=3,ADM!Z89,IF(ADM!$AH89>ADM!$AX89,ADM!Z89,ADM!AP89)))))","v":40.774000000000001},{"$f":"IF($E89=1,AQ89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ89,IF(Inputs!$D$35=3,ADM!AA89,IF(ADM!$AI89>ADM!$AY89,ADM!AA89,ADM!AQ89))),IF(Inputs!$D$35=2,ADM!AQ89,IF(Inputs!$D$35=3,ADM!AA89,IF(ADM!$AH89>ADM!$AX89,ADM!AA89,ADM!AQ89)))))","v":47.613},{"$f":"IF($E89=1,AR89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR89,IF(Inputs!$D$35=3,ADM!AB89,IF(ADM!$AI89>ADM!$AY89,ADM!AB89,ADM!AR89))),IF(Inputs!$D$35=2,ADM!AR89,IF(Inputs!$D$35=3,ADM!AB89,IF(ADM!$AH89>ADM!$AX89,ADM!AB89,ADM!AR89)))))","v":0},{"$f":"IF($E89=1,AS89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS89,IF(Inputs!$D$35=3,ADM!AC89,IF(ADM!$AI89>ADM!$AY89,ADM!AC89,ADM!AS89))),IF(Inputs!$D$35=2,ADM!AS89,IF(Inputs!$D$35=3,ADM!AC89,IF(ADM!$AH89>ADM!$AX89,ADM!AC89,ADM!AS89)))))","v":0},{"$f":"IF($E89=1,AT89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT89,IF(Inputs!$D$35=3,ADM!AD89,IF(ADM!$AI89>ADM!$AY89,ADM!AD89,ADM!AT89))),IF(Inputs!$D$35=2,ADM!AT89,IF(Inputs!$D$35=3,ADM!AD89,IF(ADM!$AH89>ADM!$AX89,ADM!AD89,ADM!AT89)))))","v":0},{"$f":"IF($E89=1,AU89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU89,IF(Inputs!$D$35=3,ADM!AE89,IF(ADM!$AI89>ADM!$AY89,ADM!AE89,ADM!AU89))),IF(Inputs!$D$35=2,ADM!AU89,IF(Inputs!$D$35=3,ADM!AE89,IF(ADM!$AH89>ADM!$AX89,ADM!AE89,ADM!AU89)))))","v":0},{"$f":"IF($E89=1,AV89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV89,IF(Inputs!$D$35=3,ADM!AF89,IF(ADM!$AI89>ADM!$AY89,ADM!AF89,ADM!AV89))),IF(Inputs!$D$35=2,ADM!AV89,IF(Inputs!$D$35=3,ADM!AF89,IF(ADM!$AH89>ADM!$AX89,ADM!AF89,ADM!AV89)))))","v":0},{"$f":"IF($E89=1,AW89,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW89,IF(Inputs!$D$35=3,ADM!AG89,IF(ADM!$AI89>ADM!$AY89,ADM!AG89,ADM!AW89))),IF(Inputs!$D$35=2,ADM!AW89,IF(Inputs!$D$35=3,ADM!AG89,IF(ADM!$AH89>ADM!$AX89,ADM!AG89,ADM!AW89)))))","v":0},317.279,25.674499999999998,51.348999999999997,46.738,43.478000000000002,37.494333333333337,42.19466666666667,42.301666666666669,47.151000000000003,0,0,0,0,0,0,285.03216666666674,310.70666666666671,27.8155,55.631,48.69,51.695999999999998,38.125,34.75,40.774000000000001,47.613,0,0,0,0,0,0,289.46350000000001,317.279,26.600999999999999,53.201999999999998,49.798000000000002,40.070999999999998,35.548000000000002,37.655000000000001,53.131,31.797999999999998,0,0,0,0,0,0,274.60199999999998,301.20299999999997,22.606999999999999,45.213999999999999,41.725999999999999,38.667000000000002,38.81,54.179000000000002,33,62.042000000000002,0,0,0,0,0,0,291.03099999999995,313.63800000000003]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},null,{"$f":"IF(AND($E90=1,Inputs!$D$34=1),AK90,IF(AND($E90=1,Inputs!$D$34=2),AJ90,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK90,IF(Inputs!$D$35=3,U90,IF($AI90>$AY90,U90,AK90))),IF(Inputs!$D$35=2,AJ90,IF(Inputs!$D$35=3,T90,IF($AH90>$AX90,T90,AJ90)))))))","v":37.298000000000002},{"$f":"IF($E90=1,AL90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL90,IF(Inputs!$D$35=3,ADM!V90,IF(ADM!$AI90>ADM!$AY90,ADM!V90,ADM!AL90))),IF(Inputs!$D$35=2,ADM!AL90,IF(Inputs!$D$35=3,ADM!V90,IF(ADM!$AH90>ADM!$AX90,ADM!V90,ADM!AL90)))))","v":27.475999999999999},{"$f":"IF($E90=1,AM90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM90,IF(Inputs!$D$35=3,ADM!W90,IF(ADM!$AI90>ADM!$AY90,ADM!W90,ADM!AM90))),IF(Inputs!$D$35=2,ADM!AM90,IF(Inputs!$D$35=3,ADM!W90,IF(ADM!$AH90>ADM!$AX90,ADM!W90,ADM!AM90)))))","v":34.655000000000001},{"$f":"IF($E90=1,AN90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN90,IF(Inputs!$D$35=3,ADM!X90,IF(ADM!$AI90>ADM!$AY90,ADM!X90,ADM!AN90))),IF(Inputs!$D$35=2,ADM!AN90,IF(Inputs!$D$35=3,ADM!X90,IF(ADM!$AH90>ADM!$AX90,ADM!X90,ADM!AN90)))))","v":22.994},{"$f":"IF($E90=1,AO90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO90,IF(Inputs!$D$35=3,ADM!Y90,IF(ADM!$AI90>ADM!$AY90,ADM!Y90,ADM!AO90))),IF(Inputs!$D$35=2,ADM!AO90,IF(Inputs!$D$35=3,ADM!Y90,IF(ADM!$AH90>ADM!$AX90,ADM!Y90,ADM!AO90)))))","v":21.018000000000001},{"$f":"IF($E90=1,AP90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP90,IF(Inputs!$D$35=3,ADM!Z90,IF(ADM!$AI90>ADM!$AY90,ADM!Z90,ADM!AP90))),IF(Inputs!$D$35=2,ADM!AP90,IF(Inputs!$D$35=3,ADM!Z90,IF(ADM!$AH90>ADM!$AX90,ADM!Z90,ADM!AP90)))))","v":33.625},{"$f":"IF($E90=1,AQ90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ90,IF(Inputs!$D$35=3,ADM!AA90,IF(ADM!$AI90>ADM!$AY90,ADM!AA90,ADM!AQ90))),IF(Inputs!$D$35=2,ADM!AQ90,IF(Inputs!$D$35=3,ADM!AA90,IF(ADM!$AH90>ADM!$AX90,ADM!AA90,ADM!AQ90)))))","v":29.768000000000001},{"$f":"IF($E90=1,AR90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR90,IF(Inputs!$D$35=3,ADM!AB90,IF(ADM!$AI90>ADM!$AY90,ADM!AB90,ADM!AR90))),IF(Inputs!$D$35=2,ADM!AR90,IF(Inputs!$D$35=3,ADM!AB90,IF(ADM!$AH90>ADM!$AX90,ADM!AB90,ADM!AR90)))))","v":0},{"$f":"IF($E90=1,AS90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS90,IF(Inputs!$D$35=3,ADM!AC90,IF(ADM!$AI90>ADM!$AY90,ADM!AC90,ADM!AS90))),IF(Inputs!$D$35=2,ADM!AS90,IF(Inputs!$D$35=3,ADM!AC90,IF(ADM!$AH90>ADM!$AX90,ADM!AC90,ADM!AS90)))))","v":0},{"$f":"IF($E90=1,AT90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT90,IF(Inputs!$D$35=3,ADM!AD90,IF(ADM!$AI90>ADM!$AY90,ADM!AD90,ADM!AT90))),IF(Inputs!$D$35=2,ADM!AT90,IF(Inputs!$D$35=3,ADM!AD90,IF(ADM!$AH90>ADM!$AX90,ADM!AD90,ADM!AT90)))))","v":0},{"$f":"IF($E90=1,AU90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU90,IF(Inputs!$D$35=3,ADM!AE90,IF(ADM!$AI90>ADM!$AY90,ADM!AE90,ADM!AU90))),IF(Inputs!$D$35=2,ADM!AU90,IF(Inputs!$D$35=3,ADM!AE90,IF(ADM!$AH90>ADM!$AX90,ADM!AE90,ADM!AU90)))))","v":0},{"$f":"IF($E90=1,AV90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV90,IF(Inputs!$D$35=3,ADM!AF90,IF(ADM!$AI90>ADM!$AY90,ADM!AF90,ADM!AV90))),IF(Inputs!$D$35=2,ADM!AV90,IF(Inputs!$D$35=3,ADM!AF90,IF(ADM!$AH90>ADM!$AX90,ADM!AF90,ADM!AV90)))))","v":0},{"$f":"IF($E90=1,AW90,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW90,IF(Inputs!$D$35=3,ADM!AG90,IF(ADM!$AI90>ADM!$AY90,ADM!AG90,ADM!AW90))),IF(Inputs!$D$35=2,ADM!AW90,IF(Inputs!$D$35=3,ADM!AG90,IF(ADM!$AH90>ADM!$AX90,ADM!AG90,ADM!AW90)))))","v":0},206.834,16.488166666666668,32.976333333333336,29.573333333333334,28.571666666666669,26.733999999999998,28.376999999999999,29.341333333333335,26.376999999999999,0,0,0,0,0,0,185.46250000000001,201.95066666666668,18.649000000000001,37.298000000000002,27.475999999999999,34.655000000000001,22.994,21.018000000000001,33.625,29.768000000000001,0,0,0,0,0,0,188.185,206.834,13.577500000000001,27.155000000000001,36.774000000000001,22.047999999999998,26.488,30.713999999999999,30.172999999999998,26.494,0,0,0,0,0,0,186.26850000000002,199.846,17.238,34.475999999999999,24.47,29.012,30.72,33.399000000000001,24.225999999999999,22.869,0,0,0,0,0,0,181.934,199.172]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},null,{"$f":"IF(AND($E91=1,Inputs!$D$34=1),AK91,IF(AND($E91=1,Inputs!$D$34=2),AJ91,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK91,IF(Inputs!$D$35=3,U91,IF($AI91>$AY91,U91,AK91))),IF(Inputs!$D$35=2,AJ91,IF(Inputs!$D$35=3,T91,IF($AH91>$AX91,T91,AJ91)))))))","v":0},{"$f":"IF($E91=1,AL91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL91,IF(Inputs!$D$35=3,ADM!V91,IF(ADM!$AI91>ADM!$AY91,ADM!V91,ADM!AL91))),IF(Inputs!$D$35=2,ADM!AL91,IF(Inputs!$D$35=3,ADM!V91,IF(ADM!$AH91>ADM!$AX91,ADM!V91,ADM!AL91)))))","v":0},{"$f":"IF($E91=1,AM91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM91,IF(Inputs!$D$35=3,ADM!W91,IF(ADM!$AI91>ADM!$AY91,ADM!W91,ADM!AM91))),IF(Inputs!$D$35=2,ADM!AM91,IF(Inputs!$D$35=3,ADM!W91,IF(ADM!$AH91>ADM!$AX91,ADM!W91,ADM!AM91)))))","v":0},{"$f":"IF($E91=1,AN91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN91,IF(Inputs!$D$35=3,ADM!X91,IF(ADM!$AI91>ADM!$AY91,ADM!X91,ADM!AN91))),IF(Inputs!$D$35=2,ADM!AN91,IF(Inputs!$D$35=3,ADM!X91,IF(ADM!$AH91>ADM!$AX91,ADM!X91,ADM!AN91)))))","v":0},{"$f":"IF($E91=1,AO91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO91,IF(Inputs!$D$35=3,ADM!Y91,IF(ADM!$AI91>ADM!$AY91,ADM!Y91,ADM!AO91))),IF(Inputs!$D$35=2,ADM!AO91,IF(Inputs!$D$35=3,ADM!Y91,IF(ADM!$AH91>ADM!$AX91,ADM!Y91,ADM!AO91)))))","v":0},{"$f":"IF($E91=1,AP91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP91,IF(Inputs!$D$35=3,ADM!Z91,IF(ADM!$AI91>ADM!$AY91,ADM!Z91,ADM!AP91))),IF(Inputs!$D$35=2,ADM!AP91,IF(Inputs!$D$35=3,ADM!Z91,IF(ADM!$AH91>ADM!$AX91,ADM!Z91,ADM!AP91)))))","v":0},{"$f":"IF($E91=1,AQ91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ91,IF(Inputs!$D$35=3,ADM!AA91,IF(ADM!$AI91>ADM!$AY91,ADM!AA91,ADM!AQ91))),IF(Inputs!$D$35=2,ADM!AQ91,IF(Inputs!$D$35=3,ADM!AA91,IF(ADM!$AH91>ADM!$AX91,ADM!AA91,ADM!AQ91)))))","v":0},{"$f":"IF($E91=1,AR91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR91,IF(Inputs!$D$35=3,ADM!AB91,IF(ADM!$AI91>ADM!$AY91,ADM!AB91,ADM!AR91))),IF(Inputs!$D$35=2,ADM!AR91,IF(Inputs!$D$35=3,ADM!AB91,IF(ADM!$AH91>ADM!$AX91,ADM!AB91,ADM!AR91)))))","v":27.498000000000001},{"$f":"IF($E91=1,AS91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS91,IF(Inputs!$D$35=3,ADM!AC91,IF(ADM!$AI91>ADM!$AY91,ADM!AC91,ADM!AS91))),IF(Inputs!$D$35=2,ADM!AS91,IF(Inputs!$D$35=3,ADM!AC91,IF(ADM!$AH91>ADM!$AX91,ADM!AC91,ADM!AS91)))))","v":24.454333333333334},{"$f":"IF($E91=1,AT91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT91,IF(Inputs!$D$35=3,ADM!AD91,IF(ADM!$AI91>ADM!$AY91,ADM!AD91,ADM!AT91))),IF(Inputs!$D$35=2,ADM!AT91,IF(Inputs!$D$35=3,ADM!AD91,IF(ADM!$AH91>ADM!$AX91,ADM!AD91,ADM!AT91)))))","v":24.978333333333335},{"$f":"IF($E91=1,AU91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU91,IF(Inputs!$D$35=3,ADM!AE91,IF(ADM!$AI91>ADM!$AY91,ADM!AE91,ADM!AU91))),IF(Inputs!$D$35=2,ADM!AU91,IF(Inputs!$D$35=3,ADM!AE91,IF(ADM!$AH91>ADM!$AX91,ADM!AE91,ADM!AU91)))))","v":28.285666666666668},{"$f":"IF($E91=1,AV91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV91,IF(Inputs!$D$35=3,ADM!AF91,IF(ADM!$AI91>ADM!$AY91,ADM!AF91,ADM!AV91))),IF(Inputs!$D$35=2,ADM!AV91,IF(Inputs!$D$35=3,ADM!AF91,IF(ADM!$AH91>ADM!$AX91,ADM!AF91,ADM!AV91)))))","v":29.028000000000002},{"$f":"IF($E91=1,AW91,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW91,IF(Inputs!$D$35=3,ADM!AG91,IF(ADM!$AI91>ADM!$AY91,ADM!AG91,ADM!AW91))),IF(Inputs!$D$35=2,ADM!AW91,IF(Inputs!$D$35=3,ADM!AG91,IF(ADM!$AH91>ADM!$AX91,ADM!AG91,ADM!AW91)))))","v":29.228333333333335},163.47266666666667,0,0,0,0,0,0,0,0,27.498000000000001,24.454333333333334,24.978333333333335,28.285666666666668,29.028000000000002,29.228333333333335,163.47266666666667,163.47266666666667,0,0,0,0,0,0,0,0,28,26.106999999999999,22.922999999999998,19.917000000000002,28.786000000000001,33.923000000000002,159.65600000000001,159.65600000000001,0,0,0,0,0,0,0,0,25.065000000000001,26.684999999999999,21.594999999999999,29.863,33.905000000000001,23.53,160.643,160.643,0,0,0,0,0,0,0,0,29.428999999999998,20.571000000000002,30.417000000000002,35.076999999999998,24.393000000000001,30.231999999999999,170.119,170.119]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},null,{"$f":"IF(AND($E92=1,Inputs!$D$34=1),AK92,IF(AND($E92=1,Inputs!$D$34=2),AJ92,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK92,IF(Inputs!$D$35=3,U92,IF($AI92>$AY92,U92,AK92))),IF(Inputs!$D$35=2,AJ92,IF(Inputs!$D$35=3,T92,IF($AH92>$AX92,T92,AJ92)))))))","v":6.1369999999999996},{"$f":"IF($E92=1,AL92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL92,IF(Inputs!$D$35=3,ADM!V92,IF(ADM!$AI92>ADM!$AY92,ADM!V92,ADM!AL92))),IF(Inputs!$D$35=2,ADM!AL92,IF(Inputs!$D$35=3,ADM!V92,IF(ADM!$AH92>ADM!$AX92,ADM!V92,ADM!AL92)))))","v":9.298},{"$f":"IF($E92=1,AM92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM92,IF(Inputs!$D$35=3,ADM!W92,IF(ADM!$AI92>ADM!$AY92,ADM!W92,ADM!AM92))),IF(Inputs!$D$35=2,ADM!AM92,IF(Inputs!$D$35=3,ADM!W92,IF(ADM!$AH92>ADM!$AX92,ADM!W92,ADM!AM92)))))","v":11.03},{"$f":"IF($E92=1,AN92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN92,IF(Inputs!$D$35=3,ADM!X92,IF(ADM!$AI92>ADM!$AY92,ADM!X92,ADM!AN92))),IF(Inputs!$D$35=2,ADM!AN92,IF(Inputs!$D$35=3,ADM!X92,IF(ADM!$AH92>ADM!$AX92,ADM!X92,ADM!AN92)))))","v":14},{"$f":"IF($E92=1,AO92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO92,IF(Inputs!$D$35=3,ADM!Y92,IF(ADM!$AI92>ADM!$AY92,ADM!Y92,ADM!AO92))),IF(Inputs!$D$35=2,ADM!AO92,IF(Inputs!$D$35=3,ADM!Y92,IF(ADM!$AH92>ADM!$AX92,ADM!Y92,ADM!AO92)))))","v":14.089},{"$f":"IF($E92=1,AP92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP92,IF(Inputs!$D$35=3,ADM!Z92,IF(ADM!$AI92>ADM!$AY92,ADM!Z92,ADM!AP92))),IF(Inputs!$D$35=2,ADM!AP92,IF(Inputs!$D$35=3,ADM!Z92,IF(ADM!$AH92>ADM!$AX92,ADM!Z92,ADM!AP92)))))","v":10.869},{"$f":"IF($E92=1,AQ92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ92,IF(Inputs!$D$35=3,ADM!AA92,IF(ADM!$AI92>ADM!$AY92,ADM!AA92,ADM!AQ92))),IF(Inputs!$D$35=2,ADM!AQ92,IF(Inputs!$D$35=3,ADM!AA92,IF(ADM!$AH92>ADM!$AX92,ADM!AA92,ADM!AQ92)))))","v":16.03},{"$f":"IF($E92=1,AR92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR92,IF(Inputs!$D$35=3,ADM!AB92,IF(ADM!$AI92>ADM!$AY92,ADM!AB92,ADM!AR92))),IF(Inputs!$D$35=2,ADM!AR92,IF(Inputs!$D$35=3,ADM!AB92,IF(ADM!$AH92>ADM!$AX92,ADM!AB92,ADM!AR92)))))","v":7.8330000000000002},{"$f":"IF($E92=1,AS92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS92,IF(Inputs!$D$35=3,ADM!AC92,IF(ADM!$AI92>ADM!$AY92,ADM!AC92,ADM!AS92))),IF(Inputs!$D$35=2,ADM!AS92,IF(Inputs!$D$35=3,ADM!AC92,IF(ADM!$AH92>ADM!$AX92,ADM!AC92,ADM!AS92)))))","v":12.137},{"$f":"IF($E92=1,AT92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT92,IF(Inputs!$D$35=3,ADM!AD92,IF(ADM!$AI92>ADM!$AY92,ADM!AD92,ADM!AT92))),IF(Inputs!$D$35=2,ADM!AT92,IF(Inputs!$D$35=3,ADM!AD92,IF(ADM!$AH92>ADM!$AX92,ADM!AD92,ADM!AT92)))))","v":10.994},{"$f":"IF($E92=1,AU92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU92,IF(Inputs!$D$35=3,ADM!AE92,IF(ADM!$AI92>ADM!$AY92,ADM!AE92,ADM!AU92))),IF(Inputs!$D$35=2,ADM!AU92,IF(Inputs!$D$35=3,ADM!AE92,IF(ADM!$AH92>ADM!$AX92,ADM!AE92,ADM!AU92)))))","v":16.420000000000002},{"$f":"IF($E92=1,AV92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV92,IF(Inputs!$D$35=3,ADM!AF92,IF(ADM!$AI92>ADM!$AY92,ADM!AF92,ADM!AV92))),IF(Inputs!$D$35=2,ADM!AV92,IF(Inputs!$D$35=3,ADM!AF92,IF(ADM!$AH92>ADM!$AX92,ADM!AF92,ADM!AV92)))))","v":19},{"$f":"IF($E92=1,AW92,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW92,IF(Inputs!$D$35=3,ADM!AG92,IF(ADM!$AI92>ADM!$AY92,ADM!AG92,ADM!AW92))),IF(Inputs!$D$35=2,ADM!AW92,IF(Inputs!$D$35=3,ADM!AG92,IF(ADM!$AH92>ADM!$AX92,ADM!AG92,ADM!AW92)))))","v":16},163.83699999999999,4.4475000000000007,8.8950000000000014,10.946666666666667,13.301666666666668,12.981999999999999,12.912666666666667,10,12.478333333333333,10.162666666666667,11.212333333333333,15.018000000000001,17.409666666666666,14.728,11.877000000000001,157.47650000000002,161.92400000000004,3.0684999999999998,6.1369999999999996,9.298,11.03,14,14.089,10.869,16.03,7.8330000000000002,12.137,10.994,16.420000000000002,19,16,160.76849999999999,163.83699999999999,4.2469999999999999,8.4939999999999998,11.28,14,13.946,11.523999999999999,11.131,7,13,9.077,14.518000000000001,18.838999999999999,16.106999999999999,8,152.66899999999998,156.916,6.0270000000000001,12.054,12.262,14.875,11,13.125,8,14.404999999999999,9.6549999999999994,12.423,19.542000000000002,16.97,9.077,11.631,158.99199999999999,165.01900000000001]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},null,{"$f":"IF(AND($E93=1,Inputs!$D$34=1),AK93,IF(AND($E93=1,Inputs!$D$34=2),AJ93,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK93,IF(Inputs!$D$35=3,U93,IF($AI93>$AY93,U93,AK93))),IF(Inputs!$D$35=2,AJ93,IF(Inputs!$D$35=3,T93,IF($AH93>$AX93,T93,AJ93)))))))","v":0},{"$f":"IF($E93=1,AL93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL93,IF(Inputs!$D$35=3,ADM!V93,IF(ADM!$AI93>ADM!$AY93,ADM!V93,ADM!AL93))),IF(Inputs!$D$35=2,ADM!AL93,IF(Inputs!$D$35=3,ADM!V93,IF(ADM!$AH93>ADM!$AX93,ADM!V93,ADM!AL93)))))","v":0},{"$f":"IF($E93=1,AM93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM93,IF(Inputs!$D$35=3,ADM!W93,IF(ADM!$AI93>ADM!$AY93,ADM!W93,ADM!AM93))),IF(Inputs!$D$35=2,ADM!AM93,IF(Inputs!$D$35=3,ADM!W93,IF(ADM!$AH93>ADM!$AX93,ADM!W93,ADM!AM93)))))","v":0},{"$f":"IF($E93=1,AN93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN93,IF(Inputs!$D$35=3,ADM!X93,IF(ADM!$AI93>ADM!$AY93,ADM!X93,ADM!AN93))),IF(Inputs!$D$35=2,ADM!AN93,IF(Inputs!$D$35=3,ADM!X93,IF(ADM!$AH93>ADM!$AX93,ADM!X93,ADM!AN93)))))","v":0},{"$f":"IF($E93=1,AO93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO93,IF(Inputs!$D$35=3,ADM!Y93,IF(ADM!$AI93>ADM!$AY93,ADM!Y93,ADM!AO93))),IF(Inputs!$D$35=2,ADM!AO93,IF(Inputs!$D$35=3,ADM!Y93,IF(ADM!$AH93>ADM!$AX93,ADM!Y93,ADM!AO93)))))","v":0},{"$f":"IF($E93=1,AP93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP93,IF(Inputs!$D$35=3,ADM!Z93,IF(ADM!$AI93>ADM!$AY93,ADM!Z93,ADM!AP93))),IF(Inputs!$D$35=2,ADM!AP93,IF(Inputs!$D$35=3,ADM!Z93,IF(ADM!$AH93>ADM!$AX93,ADM!Z93,ADM!AP93)))))","v":0},{"$f":"IF($E93=1,AQ93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ93,IF(Inputs!$D$35=3,ADM!AA93,IF(ADM!$AI93>ADM!$AY93,ADM!AA93,ADM!AQ93))),IF(Inputs!$D$35=2,ADM!AQ93,IF(Inputs!$D$35=3,ADM!AA93,IF(ADM!$AH93>ADM!$AX93,ADM!AA93,ADM!AQ93)))))","v":0},{"$f":"IF($E93=1,AR93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR93,IF(Inputs!$D$35=3,ADM!AB93,IF(ADM!$AI93>ADM!$AY93,ADM!AB93,ADM!AR93))),IF(Inputs!$D$35=2,ADM!AR93,IF(Inputs!$D$35=3,ADM!AB93,IF(ADM!$AH93>ADM!$AX93,ADM!AB93,ADM!AR93)))))","v":0},{"$f":"IF($E93=1,AS93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS93,IF(Inputs!$D$35=3,ADM!AC93,IF(ADM!$AI93>ADM!$AY93,ADM!AC93,ADM!AS93))),IF(Inputs!$D$35=2,ADM!AS93,IF(Inputs!$D$35=3,ADM!AC93,IF(ADM!$AH93>ADM!$AX93,ADM!AC93,ADM!AS93)))))","v":0},{"$f":"IF($E93=1,AT93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT93,IF(Inputs!$D$35=3,ADM!AD93,IF(ADM!$AI93>ADM!$AY93,ADM!AD93,ADM!AT93))),IF(Inputs!$D$35=2,ADM!AT93,IF(Inputs!$D$35=3,ADM!AD93,IF(ADM!$AH93>ADM!$AX93,ADM!AD93,ADM!AT93)))))","v":0.97800000000000009},{"$f":"IF($E93=1,AU93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU93,IF(Inputs!$D$35=3,ADM!AE93,IF(ADM!$AI93>ADM!$AY93,ADM!AE93,ADM!AU93))),IF(Inputs!$D$35=2,ADM!AU93,IF(Inputs!$D$35=3,ADM!AE93,IF(ADM!$AH93>ADM!$AX93,ADM!AE93,ADM!AU93)))))","v":2.7143333333333337},{"$f":"IF($E93=1,AV93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV93,IF(Inputs!$D$35=3,ADM!AF93,IF(ADM!$AI93>ADM!$AY93,ADM!AF93,ADM!AV93))),IF(Inputs!$D$35=2,ADM!AV93,IF(Inputs!$D$35=3,ADM!AF93,IF(ADM!$AH93>ADM!$AX93,ADM!AF93,ADM!AV93)))))","v":5.7936666666666667},{"$f":"IF($E93=1,AW93,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW93,IF(Inputs!$D$35=3,ADM!AG93,IF(ADM!$AI93>ADM!$AY93,ADM!AG93,ADM!AW93))),IF(Inputs!$D$35=2,ADM!AW93,IF(Inputs!$D$35=3,ADM!AG93,IF(ADM!$AH93>ADM!$AX93,ADM!AG93,ADM!AW93)))))","v":6.9226666666666672},16.408666666666669,0,0,0,0,0,0,0,0,0,0,0.97800000000000009,2.7143333333333337,5.7936666666666667,6.9226666666666672,16.408666666666669,16.408666666666669,0,0,0,0,0,0,0,0,0,0,0.94,1.131,7.0060000000000002,6.4349999999999996,15.512,15.512,0,0,0,0,0,0,0,0,0,0,0.99399999999999999,4.0179999999999998,6.7560000000000002,6.69,18.458000000000002,18.458000000000002,0,0,0,0,0,0,0,0,0,0,1,2.9940000000000002,3.6190000000000002,7.6429999999999998,15.256,15.256]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},null,{"$f":"IF(AND($E94=1,Inputs!$D$34=1),AK94,IF(AND($E94=1,Inputs!$D$34=2),AJ94,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK94,IF(Inputs!$D$35=3,U94,IF($AI94>$AY94,U94,AK94))),IF(Inputs!$D$35=2,AJ94,IF(Inputs!$D$35=3,T94,IF($AH94>$AX94,T94,AJ94)))))))","v":0},{"$f":"IF($E94=1,AL94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL94,IF(Inputs!$D$35=3,ADM!V94,IF(ADM!$AI94>ADM!$AY94,ADM!V94,ADM!AL94))),IF(Inputs!$D$35=2,ADM!AL94,IF(Inputs!$D$35=3,ADM!V94,IF(ADM!$AH94>ADM!$AX94,ADM!V94,ADM!AL94)))))","v":0},{"$f":"IF($E94=1,AM94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM94,IF(Inputs!$D$35=3,ADM!W94,IF(ADM!$AI94>ADM!$AY94,ADM!W94,ADM!AM94))),IF(Inputs!$D$35=2,ADM!AM94,IF(Inputs!$D$35=3,ADM!W94,IF(ADM!$AH94>ADM!$AX94,ADM!W94,ADM!AM94)))))","v":0},{"$f":"IF($E94=1,AN94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN94,IF(Inputs!$D$35=3,ADM!X94,IF(ADM!$AI94>ADM!$AY94,ADM!X94,ADM!AN94))),IF(Inputs!$D$35=2,ADM!AN94,IF(Inputs!$D$35=3,ADM!X94,IF(ADM!$AH94>ADM!$AX94,ADM!X94,ADM!AN94)))))","v":0},{"$f":"IF($E94=1,AO94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO94,IF(Inputs!$D$35=3,ADM!Y94,IF(ADM!$AI94>ADM!$AY94,ADM!Y94,ADM!AO94))),IF(Inputs!$D$35=2,ADM!AO94,IF(Inputs!$D$35=3,ADM!Y94,IF(ADM!$AH94>ADM!$AX94,ADM!Y94,ADM!AO94)))))","v":0},{"$f":"IF($E94=1,AP94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP94,IF(Inputs!$D$35=3,ADM!Z94,IF(ADM!$AI94>ADM!$AY94,ADM!Z94,ADM!AP94))),IF(Inputs!$D$35=2,ADM!AP94,IF(Inputs!$D$35=3,ADM!Z94,IF(ADM!$AH94>ADM!$AX94,ADM!Z94,ADM!AP94)))))","v":0},{"$f":"IF($E94=1,AQ94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ94,IF(Inputs!$D$35=3,ADM!AA94,IF(ADM!$AI94>ADM!$AY94,ADM!AA94,ADM!AQ94))),IF(Inputs!$D$35=2,ADM!AQ94,IF(Inputs!$D$35=3,ADM!AA94,IF(ADM!$AH94>ADM!$AX94,ADM!AA94,ADM!AQ94)))))","v":0},{"$f":"IF($E94=1,AR94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR94,IF(Inputs!$D$35=3,ADM!AB94,IF(ADM!$AI94>ADM!$AY94,ADM!AB94,ADM!AR94))),IF(Inputs!$D$35=2,ADM!AR94,IF(Inputs!$D$35=3,ADM!AB94,IF(ADM!$AH94>ADM!$AX94,ADM!AB94,ADM!AR94)))))","v":42.161000000000001},{"$f":"IF($E94=1,AS94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS94,IF(Inputs!$D$35=3,ADM!AC94,IF(ADM!$AI94>ADM!$AY94,ADM!AC94,ADM!AS94))),IF(Inputs!$D$35=2,ADM!AS94,IF(Inputs!$D$35=3,ADM!AC94,IF(ADM!$AH94>ADM!$AX94,ADM!AC94,ADM!AS94)))))","v":54.326999999999998},{"$f":"IF($E94=1,AT94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT94,IF(Inputs!$D$35=3,ADM!AD94,IF(ADM!$AI94>ADM!$AY94,ADM!AD94,ADM!AT94))),IF(Inputs!$D$35=2,ADM!AT94,IF(Inputs!$D$35=3,ADM!AD94,IF(ADM!$AH94>ADM!$AX94,ADM!AD94,ADM!AT94)))))","v":44.935000000000002},{"$f":"IF($E94=1,AU94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU94,IF(Inputs!$D$35=3,ADM!AE94,IF(ADM!$AI94>ADM!$AY94,ADM!AE94,ADM!AU94))),IF(Inputs!$D$35=2,ADM!AU94,IF(Inputs!$D$35=3,ADM!AE94,IF(ADM!$AH94>ADM!$AX94,ADM!AE94,ADM!AU94)))))","v":39.94},{"$f":"IF($E94=1,AV94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV94,IF(Inputs!$D$35=3,ADM!AF94,IF(ADM!$AI94>ADM!$AY94,ADM!AF94,ADM!AV94))),IF(Inputs!$D$35=2,ADM!AV94,IF(Inputs!$D$35=3,ADM!AF94,IF(ADM!$AH94>ADM!$AX94,ADM!AF94,ADM!AV94)))))","v":29.094999999999999},{"$f":"IF($E94=1,AW94,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW94,IF(Inputs!$D$35=3,ADM!AG94,IF(ADM!$AI94>ADM!$AY94,ADM!AG94,ADM!AW94))),IF(Inputs!$D$35=2,ADM!AW94,IF(Inputs!$D$35=3,ADM!AG94,IF(ADM!$AH94>ADM!$AX94,ADM!AG94,ADM!AW94)))))","v":38.686},249.14400000000001,0,0,0,0,0,0,0,0,43.152999999999999,40.753999999999998,38.460666666666668,36.714333333333336,36.097333333333331,41.889333333333333,237.06866666666664,237.06866666666664,0,0,0,0,0,0,0,0,42.161000000000001,54.326999999999998,44.935000000000002,39.94,29.094999999999999,38.686,249.14400000000001,249.14400000000001,0,0,0,0,0,0,0,0,52.405000000000001,37.28,32.393000000000001,28.678999999999998,38.149000000000001,45.28,234.18600000000001,234.18600000000001,0,0,0,0,0,0,0,0,34.893000000000001,30.655000000000001,38.054000000000002,41.524000000000001,41.048000000000002,41.701999999999998,227.876,227.876]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},null,{"$f":"IF(AND($E95=1,Inputs!$D$34=1),AK95,IF(AND($E95=1,Inputs!$D$34=2),AJ95,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK95,IF(Inputs!$D$35=3,U95,IF($AI95>$AY95,U95,AK95))),IF(Inputs!$D$35=2,AJ95,IF(Inputs!$D$35=3,T95,IF($AH95>$AX95,T95,AJ95)))))))","v":0.58133333333333337},{"$f":"IF($E95=1,AL95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL95,IF(Inputs!$D$35=3,ADM!V95,IF(ADM!$AI95>ADM!$AY95,ADM!V95,ADM!AL95))),IF(Inputs!$D$35=2,ADM!AL95,IF(Inputs!$D$35=3,ADM!V95,IF(ADM!$AH95>ADM!$AX95,ADM!V95,ADM!AL95)))))","v":0},{"$f":"IF($E95=1,AM95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM95,IF(Inputs!$D$35=3,ADM!W95,IF(ADM!$AI95>ADM!$AY95,ADM!W95,ADM!AM95))),IF(Inputs!$D$35=2,ADM!AM95,IF(Inputs!$D$35=3,ADM!W95,IF(ADM!$AH95>ADM!$AX95,ADM!W95,ADM!AM95)))))","v":0.33333333333333331},{"$f":"IF($E95=1,AN95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN95,IF(Inputs!$D$35=3,ADM!X95,IF(ADM!$AI95>ADM!$AY95,ADM!X95,ADM!AN95))),IF(Inputs!$D$35=2,ADM!AN95,IF(Inputs!$D$35=3,ADM!X95,IF(ADM!$AH95>ADM!$AX95,ADM!X95,ADM!AN95)))))","v":0.66666666666666663},{"$f":"IF($E95=1,AO95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO95,IF(Inputs!$D$35=3,ADM!Y95,IF(ADM!$AI95>ADM!$AY95,ADM!Y95,ADM!AO95))),IF(Inputs!$D$35=2,ADM!AO95,IF(Inputs!$D$35=3,ADM!Y95,IF(ADM!$AH95>ADM!$AX95,ADM!Y95,ADM!AO95)))))","v":0.49133333333333334},{"$f":"IF($E95=1,AP95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP95,IF(Inputs!$D$35=3,ADM!Z95,IF(ADM!$AI95>ADM!$AY95,ADM!Z95,ADM!AP95))),IF(Inputs!$D$35=2,ADM!AP95,IF(Inputs!$D$35=3,ADM!Z95,IF(ADM!$AH95>ADM!$AX95,ADM!Z95,ADM!AP95)))))","v":0.33333333333333331},{"$f":"IF($E95=1,AQ95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ95,IF(Inputs!$D$35=3,ADM!AA95,IF(ADM!$AI95>ADM!$AY95,ADM!AA95,ADM!AQ95))),IF(Inputs!$D$35=2,ADM!AQ95,IF(Inputs!$D$35=3,ADM!AA95,IF(ADM!$AH95>ADM!$AX95,ADM!AA95,ADM!AQ95)))))","v":0},{"$f":"IF($E95=1,AR95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR95,IF(Inputs!$D$35=3,ADM!AB95,IF(ADM!$AI95>ADM!$AY95,ADM!AB95,ADM!AR95))),IF(Inputs!$D$35=2,ADM!AR95,IF(Inputs!$D$35=3,ADM!AB95,IF(ADM!$AH95>ADM!$AX95,ADM!AB95,ADM!AR95)))))","v":0},{"$f":"IF($E95=1,AS95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS95,IF(Inputs!$D$35=3,ADM!AC95,IF(ADM!$AI95>ADM!$AY95,ADM!AC95,ADM!AS95))),IF(Inputs!$D$35=2,ADM!AS95,IF(Inputs!$D$35=3,ADM!AC95,IF(ADM!$AH95>ADM!$AX95,ADM!AC95,ADM!AS95)))))","v":0},{"$f":"IF($E95=1,AT95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT95,IF(Inputs!$D$35=3,ADM!AD95,IF(ADM!$AI95>ADM!$AY95,ADM!AD95,ADM!AT95))),IF(Inputs!$D$35=2,ADM!AT95,IF(Inputs!$D$35=3,ADM!AD95,IF(ADM!$AH95>ADM!$AX95,ADM!AD95,ADM!AT95)))))","v":0},{"$f":"IF($E95=1,AU95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU95,IF(Inputs!$D$35=3,ADM!AE95,IF(ADM!$AI95>ADM!$AY95,ADM!AE95,ADM!AU95))),IF(Inputs!$D$35=2,ADM!AU95,IF(Inputs!$D$35=3,ADM!AE95,IF(ADM!$AH95>ADM!$AX95,ADM!AE95,ADM!AU95)))))","v":0},{"$f":"IF($E95=1,AV95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV95,IF(Inputs!$D$35=3,ADM!AF95,IF(ADM!$AI95>ADM!$AY95,ADM!AF95,ADM!AV95))),IF(Inputs!$D$35=2,ADM!AV95,IF(Inputs!$D$35=3,ADM!AF95,IF(ADM!$AH95>ADM!$AX95,ADM!AF95,ADM!AV95)))))","v":0},{"$f":"IF($E95=1,AW95,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW95,IF(Inputs!$D$35=3,ADM!AG95,IF(ADM!$AI95>ADM!$AY95,ADM!AG95,ADM!AW95))),IF(Inputs!$D$35=2,ADM!AW95,IF(Inputs!$D$35=3,ADM!AG95,IF(ADM!$AH95>ADM!$AX95,ADM!AG95,ADM!AW95)))))","v":0},{"$f":"SUM(F95:R95)","v":2.4060000000000001},{"$f":"AVERAGE(AJ95,AZ95,BP95)","v":0.29066666666666668},0.58133333333333337,0,0.33333333333333331,0.66666666666666663,0.49133333333333334,0.33333333333333331,0,0,0,0,0,0,0,{"$f":"T95+SUM(V95:AG95)","v":2.1153333333333335},{"$f":"SUM(U95:AG95)","v":2.4060000000000001},{"$f":"AK95/2","v":0.5},1,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"AJ95+SUM(AL95:AW95)","v":1.5},{"$f":"SUM(AK95:AW95)","v":2},{"$f":"BA95/2","v":0.372},0.74399999999999999,0,0,1,0,0,0,0,0,0,0,0,0,{"$f":"AZ95+SUM(BB95:BM95)","v":1.3719999999999999},{"$f":"SUM(BA95:BM95)","v":1.744},{"$f":"BQ95/2","v":0},0,0,1,1,0.47399999999999998,1,0,0,0,0,0,0,0,{"$f":"BP95+SUM(BR95:CC95)","v":3.4740000000000002},{"$f":"SUM(BQ95:CC95)","v":3.4740000000000002}]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},null,{"$f":"IF(AND($E96=1,Inputs!$D$34=1),AK96,IF(AND($E96=1,Inputs!$D$34=2),AJ96,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK96,IF(Inputs!$D$35=3,U96,IF($AI96>$AY96,U96,AK96))),IF(Inputs!$D$35=2,AJ96,IF(Inputs!$D$35=3,T96,IF($AH96>$AX96,T96,AJ96)))))))","v":144.01366666666667},{"$f":"IF($E96=1,AL96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL96,IF(Inputs!$D$35=3,ADM!V96,IF(ADM!$AI96>ADM!$AY96,ADM!V96,ADM!AL96))),IF(Inputs!$D$35=2,ADM!AL96,IF(Inputs!$D$35=3,ADM!V96,IF(ADM!$AH96>ADM!$AX96,ADM!V96,ADM!AL96)))))","v":140.33233333333334},{"$f":"IF($E96=1,AM96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM96,IF(Inputs!$D$35=3,ADM!W96,IF(ADM!$AI96>ADM!$AY96,ADM!W96,ADM!AM96))),IF(Inputs!$D$35=2,ADM!AM96,IF(Inputs!$D$35=3,ADM!W96,IF(ADM!$AH96>ADM!$AX96,ADM!W96,ADM!AM96)))))","v":135.34133333333332},{"$f":"IF($E96=1,AN96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN96,IF(Inputs!$D$35=3,ADM!X96,IF(ADM!$AI96>ADM!$AY96,ADM!X96,ADM!AN96))),IF(Inputs!$D$35=2,ADM!AN96,IF(Inputs!$D$35=3,ADM!X96,IF(ADM!$AH96>ADM!$AX96,ADM!X96,ADM!AN96)))))","v":132.54866666666666},{"$f":"IF($E96=1,AO96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO96,IF(Inputs!$D$35=3,ADM!Y96,IF(ADM!$AI96>ADM!$AY96,ADM!Y96,ADM!AO96))),IF(Inputs!$D$35=2,ADM!AO96,IF(Inputs!$D$35=3,ADM!Y96,IF(ADM!$AH96>ADM!$AX96,ADM!Y96,ADM!AO96)))))","v":0},{"$f":"IF($E96=1,AP96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP96,IF(Inputs!$D$35=3,ADM!Z96,IF(ADM!$AI96>ADM!$AY96,ADM!Z96,ADM!AP96))),IF(Inputs!$D$35=2,ADM!AP96,IF(Inputs!$D$35=3,ADM!Z96,IF(ADM!$AH96>ADM!$AX96,ADM!Z96,ADM!AP96)))))","v":0},{"$f":"IF($E96=1,AQ96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ96,IF(Inputs!$D$35=3,ADM!AA96,IF(ADM!$AI96>ADM!$AY96,ADM!AA96,ADM!AQ96))),IF(Inputs!$D$35=2,ADM!AQ96,IF(Inputs!$D$35=3,ADM!AA96,IF(ADM!$AH96>ADM!$AX96,ADM!AA96,ADM!AQ96)))))","v":0},{"$f":"IF($E96=1,AR96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR96,IF(Inputs!$D$35=3,ADM!AB96,IF(ADM!$AI96>ADM!$AY96,ADM!AB96,ADM!AR96))),IF(Inputs!$D$35=2,ADM!AR96,IF(Inputs!$D$35=3,ADM!AB96,IF(ADM!$AH96>ADM!$AX96,ADM!AB96,ADM!AR96)))))","v":0},{"$f":"IF($E96=1,AS96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS96,IF(Inputs!$D$35=3,ADM!AC96,IF(ADM!$AI96>ADM!$AY96,ADM!AC96,ADM!AS96))),IF(Inputs!$D$35=2,ADM!AS96,IF(Inputs!$D$35=3,ADM!AC96,IF(ADM!$AH96>ADM!$AX96,ADM!AC96,ADM!AS96)))))","v":0},{"$f":"IF($E96=1,AT96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT96,IF(Inputs!$D$35=3,ADM!AD96,IF(ADM!$AI96>ADM!$AY96,ADM!AD96,ADM!AT96))),IF(Inputs!$D$35=2,ADM!AT96,IF(Inputs!$D$35=3,ADM!AD96,IF(ADM!$AH96>ADM!$AX96,ADM!AD96,ADM!AT96)))))","v":0},{"$f":"IF($E96=1,AU96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU96,IF(Inputs!$D$35=3,ADM!AE96,IF(ADM!$AI96>ADM!$AY96,ADM!AE96,ADM!AU96))),IF(Inputs!$D$35=2,ADM!AU96,IF(Inputs!$D$35=3,ADM!AE96,IF(ADM!$AH96>ADM!$AX96,ADM!AE96,ADM!AU96)))))","v":0},{"$f":"IF($E96=1,AV96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV96,IF(Inputs!$D$35=3,ADM!AF96,IF(ADM!$AI96>ADM!$AY96,ADM!AF96,ADM!AV96))),IF(Inputs!$D$35=2,ADM!AV96,IF(Inputs!$D$35=3,ADM!AF96,IF(ADM!$AH96>ADM!$AX96,ADM!AF96,ADM!AV96)))))","v":0},{"$f":"IF($E96=1,AW96,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW96,IF(Inputs!$D$35=3,ADM!AG96,IF(ADM!$AI96>ADM!$AY96,ADM!AG96,ADM!AW96))),IF(Inputs!$D$35=2,ADM!AW96,IF(Inputs!$D$35=3,ADM!AG96,IF(ADM!$AH96>ADM!$AX96,ADM!AG96,ADM!AW96)))))","v":0},552.23599999999999,72.006833333333333,144.01366666666667,140.33233333333334,135.34133333333332,132.54866666666666,0,0,0,0,0,0,0,0,0,480.22916666666674,552.23599999999999,69.209999999999994,138.41999999999999,148,128.643,136.82300000000001,0,0,0,0,0,0,0,0,0,482.67599999999999,551.88599999999997,74.667500000000004,149.33500000000001,131.05699999999999,145.79499999999999,125.40900000000001,0,0,0,0,0,0,0,0,0,476.92849999999999,551.596,72.143000000000001,144.286,141.94,131.58600000000001,135.41399999999999,0,0,0,0,0,0,0,0,0,481.08299999999997,553.226]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},null,{"$f":"IF(AND($E97=1,Inputs!$D$34=1),AK97,IF(AND($E97=1,Inputs!$D$34=2),AJ97,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK97,IF(Inputs!$D$35=3,U97,IF($AI97>$AY97,U97,AK97))),IF(Inputs!$D$35=2,AJ97,IF(Inputs!$D$35=3,T97,IF($AH97>$AX97,T97,AJ97)))))))","v":0},{"$f":"IF($E97=1,AL97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL97,IF(Inputs!$D$35=3,ADM!V97,IF(ADM!$AI97>ADM!$AY97,ADM!V97,ADM!AL97))),IF(Inputs!$D$35=2,ADM!AL97,IF(Inputs!$D$35=3,ADM!V97,IF(ADM!$AH97>ADM!$AX97,ADM!V97,ADM!AL97)))))","v":0},{"$f":"IF($E97=1,AM97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM97,IF(Inputs!$D$35=3,ADM!W97,IF(ADM!$AI97>ADM!$AY97,ADM!W97,ADM!AM97))),IF(Inputs!$D$35=2,ADM!AM97,IF(Inputs!$D$35=3,ADM!W97,IF(ADM!$AH97>ADM!$AX97,ADM!W97,ADM!AM97)))))","v":0},{"$f":"IF($E97=1,AN97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN97,IF(Inputs!$D$35=3,ADM!X97,IF(ADM!$AI97>ADM!$AY97,ADM!X97,ADM!AN97))),IF(Inputs!$D$35=2,ADM!AN97,IF(Inputs!$D$35=3,ADM!X97,IF(ADM!$AH97>ADM!$AX97,ADM!X97,ADM!AN97)))))","v":0},{"$f":"IF($E97=1,AO97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO97,IF(Inputs!$D$35=3,ADM!Y97,IF(ADM!$AI97>ADM!$AY97,ADM!Y97,ADM!AO97))),IF(Inputs!$D$35=2,ADM!AO97,IF(Inputs!$D$35=3,ADM!Y97,IF(ADM!$AH97>ADM!$AX97,ADM!Y97,ADM!AO97)))))","v":130.26},{"$f":"IF($E97=1,AP97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP97,IF(Inputs!$D$35=3,ADM!Z97,IF(ADM!$AI97>ADM!$AY97,ADM!Z97,ADM!AP97))),IF(Inputs!$D$35=2,ADM!AP97,IF(Inputs!$D$35=3,ADM!Z97,IF(ADM!$AH97>ADM!$AX97,ADM!Z97,ADM!AP97)))))","v":136.54900000000001},{"$f":"IF($E97=1,AQ97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ97,IF(Inputs!$D$35=3,ADM!AA97,IF(ADM!$AI97>ADM!$AY97,ADM!AA97,ADM!AQ97))),IF(Inputs!$D$35=2,ADM!AQ97,IF(Inputs!$D$35=3,ADM!AA97,IF(ADM!$AH97>ADM!$AX97,ADM!AA97,ADM!AQ97)))))","v":0},{"$f":"IF($E97=1,AR97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR97,IF(Inputs!$D$35=3,ADM!AB97,IF(ADM!$AI97>ADM!$AY97,ADM!AB97,ADM!AR97))),IF(Inputs!$D$35=2,ADM!AR97,IF(Inputs!$D$35=3,ADM!AB97,IF(ADM!$AH97>ADM!$AX97,ADM!AB97,ADM!AR97)))))","v":0},{"$f":"IF($E97=1,AS97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS97,IF(Inputs!$D$35=3,ADM!AC97,IF(ADM!$AI97>ADM!$AY97,ADM!AC97,ADM!AS97))),IF(Inputs!$D$35=2,ADM!AS97,IF(Inputs!$D$35=3,ADM!AC97,IF(ADM!$AH97>ADM!$AX97,ADM!AC97,ADM!AS97)))))","v":0},{"$f":"IF($E97=1,AT97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT97,IF(Inputs!$D$35=3,ADM!AD97,IF(ADM!$AI97>ADM!$AY97,ADM!AD97,ADM!AT97))),IF(Inputs!$D$35=2,ADM!AT97,IF(Inputs!$D$35=3,ADM!AD97,IF(ADM!$AH97>ADM!$AX97,ADM!AD97,ADM!AT97)))))","v":0},{"$f":"IF($E97=1,AU97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU97,IF(Inputs!$D$35=3,ADM!AE97,IF(ADM!$AI97>ADM!$AY97,ADM!AE97,ADM!AU97))),IF(Inputs!$D$35=2,ADM!AU97,IF(Inputs!$D$35=3,ADM!AE97,IF(ADM!$AH97>ADM!$AX97,ADM!AE97,ADM!AU97)))))","v":0},{"$f":"IF($E97=1,AV97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV97,IF(Inputs!$D$35=3,ADM!AF97,IF(ADM!$AI97>ADM!$AY97,ADM!AF97,ADM!AV97))),IF(Inputs!$D$35=2,ADM!AV97,IF(Inputs!$D$35=3,ADM!AF97,IF(ADM!$AH97>ADM!$AX97,ADM!AF97,ADM!AV97)))))","v":0},{"$f":"IF($E97=1,AW97,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW97,IF(Inputs!$D$35=3,ADM!AG97,IF(ADM!$AI97>ADM!$AY97,ADM!AG97,ADM!AW97))),IF(Inputs!$D$35=2,ADM!AW97,IF(Inputs!$D$35=3,ADM!AG97,IF(ADM!$AH97>ADM!$AX97,ADM!AG97,ADM!AW97)))))","v":0},266.80899999999997,0,0,0,0,0,126.69533333333332,127.33800000000001,0,0,0,0,0,0,0,254.03333333333333,254.03333333333333,0,0,0,0,0,130.26,136.54900000000001,0,0,0,0,0,0,0,266.80899999999997,266.80899999999997,0,0,0,0,0,131.352,131.239,0,0,0,0,0,0,0,262.59100000000001,262.59100000000001,0,0,0,0,0,118.474,114.226,0,0,0,0,0,0,0,232.7,232.7]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},null,{"$f":"IF(AND($E98=1,Inputs!$D$34=1),AK98,IF(AND($E98=1,Inputs!$D$34=2),AJ98,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK98,IF(Inputs!$D$35=3,U98,IF($AI98>$AY98,U98,AK98))),IF(Inputs!$D$35=2,AJ98,IF(Inputs!$D$35=3,T98,IF($AH98>$AX98,T98,AJ98)))))))","v":0},{"$f":"IF($E98=1,AL98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL98,IF(Inputs!$D$35=3,ADM!V98,IF(ADM!$AI98>ADM!$AY98,ADM!V98,ADM!AL98))),IF(Inputs!$D$35=2,ADM!AL98,IF(Inputs!$D$35=3,ADM!V98,IF(ADM!$AH98>ADM!$AX98,ADM!V98,ADM!AL98)))))","v":0},{"$f":"IF($E98=1,AM98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM98,IF(Inputs!$D$35=3,ADM!W98,IF(ADM!$AI98>ADM!$AY98,ADM!W98,ADM!AM98))),IF(Inputs!$D$35=2,ADM!AM98,IF(Inputs!$D$35=3,ADM!W98,IF(ADM!$AH98>ADM!$AX98,ADM!W98,ADM!AM98)))))","v":0},{"$f":"IF($E98=1,AN98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN98,IF(Inputs!$D$35=3,ADM!X98,IF(ADM!$AI98>ADM!$AY98,ADM!X98,ADM!AN98))),IF(Inputs!$D$35=2,ADM!AN98,IF(Inputs!$D$35=3,ADM!X98,IF(ADM!$AH98>ADM!$AX98,ADM!X98,ADM!AN98)))))","v":0},{"$f":"IF($E98=1,AO98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO98,IF(Inputs!$D$35=3,ADM!Y98,IF(ADM!$AI98>ADM!$AY98,ADM!Y98,ADM!AO98))),IF(Inputs!$D$35=2,ADM!AO98,IF(Inputs!$D$35=3,ADM!Y98,IF(ADM!$AH98>ADM!$AX98,ADM!Y98,ADM!AO98)))))","v":0},{"$f":"IF($E98=1,AP98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP98,IF(Inputs!$D$35=3,ADM!Z98,IF(ADM!$AI98>ADM!$AY98,ADM!Z98,ADM!AP98))),IF(Inputs!$D$35=2,ADM!AP98,IF(Inputs!$D$35=3,ADM!Z98,IF(ADM!$AH98>ADM!$AX98,ADM!Z98,ADM!AP98)))))","v":0},{"$f":"IF($E98=1,AQ98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ98,IF(Inputs!$D$35=3,ADM!AA98,IF(ADM!$AI98>ADM!$AY98,ADM!AA98,ADM!AQ98))),IF(Inputs!$D$35=2,ADM!AQ98,IF(Inputs!$D$35=3,ADM!AA98,IF(ADM!$AH98>ADM!$AX98,ADM!AA98,ADM!AQ98)))))","v":131.58000000000001},{"$f":"IF($E98=1,AR98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR98,IF(Inputs!$D$35=3,ADM!AB98,IF(ADM!$AI98>ADM!$AY98,ADM!AB98,ADM!AR98))),IF(Inputs!$D$35=2,ADM!AR98,IF(Inputs!$D$35=3,ADM!AB98,IF(ADM!$AH98>ADM!$AX98,ADM!AB98,ADM!AR98)))))","v":111.815},{"$f":"IF($E98=1,AS98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS98,IF(Inputs!$D$35=3,ADM!AC98,IF(ADM!$AI98>ADM!$AY98,ADM!AC98,ADM!AS98))),IF(Inputs!$D$35=2,ADM!AS98,IF(Inputs!$D$35=3,ADM!AC98,IF(ADM!$AH98>ADM!$AX98,ADM!AC98,ADM!AS98)))))","v":125.1},{"$f":"IF($E98=1,AT98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT98,IF(Inputs!$D$35=3,ADM!AD98,IF(ADM!$AI98>ADM!$AY98,ADM!AD98,ADM!AT98))),IF(Inputs!$D$35=2,ADM!AT98,IF(Inputs!$D$35=3,ADM!AD98,IF(ADM!$AH98>ADM!$AX98,ADM!AD98,ADM!AT98)))))","v":0},{"$f":"IF($E98=1,AU98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU98,IF(Inputs!$D$35=3,ADM!AE98,IF(ADM!$AI98>ADM!$AY98,ADM!AE98,ADM!AU98))),IF(Inputs!$D$35=2,ADM!AU98,IF(Inputs!$D$35=3,ADM!AE98,IF(ADM!$AH98>ADM!$AX98,ADM!AE98,ADM!AU98)))))","v":0},{"$f":"IF($E98=1,AV98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV98,IF(Inputs!$D$35=3,ADM!AF98,IF(ADM!$AI98>ADM!$AY98,ADM!AF98,ADM!AV98))),IF(Inputs!$D$35=2,ADM!AV98,IF(Inputs!$D$35=3,ADM!AF98,IF(ADM!$AH98>ADM!$AX98,ADM!AF98,ADM!AV98)))))","v":0},{"$f":"IF($E98=1,AW98,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW98,IF(Inputs!$D$35=3,ADM!AG98,IF(ADM!$AI98>ADM!$AY98,ADM!AG98,ADM!AW98))),IF(Inputs!$D$35=2,ADM!AW98,IF(Inputs!$D$35=3,ADM!AG98,IF(ADM!$AH98>ADM!$AX98,ADM!AG98,ADM!AW98)))))","v":0},368.495,0,0,0,0,0,0,0,118.98833333333334,116.46333333333332,124.44566666666667,0,0,0,0,359.89733333333334,359.89733333333334,0,0,0,0,0,0,0,131.58000000000001,111.815,125.1,0,0,0,0,368.495,368.495,0,0,0,0,0,0,0,104.72199999999999,118.364,117.517,0,0,0,0,340.60300000000001,340.60300000000001,0,0,0,0,0,0,0,120.663,119.211,130.72,0,0,0,0,370.59399999999999,370.59399999999999]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},null,{"$f":"IF(AND($E99=1,Inputs!$D$34=1),AK99,IF(AND($E99=1,Inputs!$D$34=2),AJ99,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK99,IF(Inputs!$D$35=3,U99,IF($AI99>$AY99,U99,AK99))),IF(Inputs!$D$35=2,AJ99,IF(Inputs!$D$35=3,T99,IF($AH99>$AX99,T99,AJ99)))))))","v":0},{"$f":"IF($E99=1,AL99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL99,IF(Inputs!$D$35=3,ADM!V99,IF(ADM!$AI99>ADM!$AY99,ADM!V99,ADM!AL99))),IF(Inputs!$D$35=2,ADM!AL99,IF(Inputs!$D$35=3,ADM!V99,IF(ADM!$AH99>ADM!$AX99,ADM!V99,ADM!AL99)))))","v":0},{"$f":"IF($E99=1,AM99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM99,IF(Inputs!$D$35=3,ADM!W99,IF(ADM!$AI99>ADM!$AY99,ADM!W99,ADM!AM99))),IF(Inputs!$D$35=2,ADM!AM99,IF(Inputs!$D$35=3,ADM!W99,IF(ADM!$AH99>ADM!$AX99,ADM!W99,ADM!AM99)))))","v":0},{"$f":"IF($E99=1,AN99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN99,IF(Inputs!$D$35=3,ADM!X99,IF(ADM!$AI99>ADM!$AY99,ADM!X99,ADM!AN99))),IF(Inputs!$D$35=2,ADM!AN99,IF(Inputs!$D$35=3,ADM!X99,IF(ADM!$AH99>ADM!$AX99,ADM!X99,ADM!AN99)))))","v":0},{"$f":"IF($E99=1,AO99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO99,IF(Inputs!$D$35=3,ADM!Y99,IF(ADM!$AI99>ADM!$AY99,ADM!Y99,ADM!AO99))),IF(Inputs!$D$35=2,ADM!AO99,IF(Inputs!$D$35=3,ADM!Y99,IF(ADM!$AH99>ADM!$AX99,ADM!Y99,ADM!AO99)))))","v":0},{"$f":"IF($E99=1,AP99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP99,IF(Inputs!$D$35=3,ADM!Z99,IF(ADM!$AI99>ADM!$AY99,ADM!Z99,ADM!AP99))),IF(Inputs!$D$35=2,ADM!AP99,IF(Inputs!$D$35=3,ADM!Z99,IF(ADM!$AH99>ADM!$AX99,ADM!Z99,ADM!AP99)))))","v":0},{"$f":"IF($E99=1,AQ99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ99,IF(Inputs!$D$35=3,ADM!AA99,IF(ADM!$AI99>ADM!$AY99,ADM!AA99,ADM!AQ99))),IF(Inputs!$D$35=2,ADM!AQ99,IF(Inputs!$D$35=3,ADM!AA99,IF(ADM!$AH99>ADM!$AX99,ADM!AA99,ADM!AQ99)))))","v":0},{"$f":"IF($E99=1,AR99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR99,IF(Inputs!$D$35=3,ADM!AB99,IF(ADM!$AI99>ADM!$AY99,ADM!AB99,ADM!AR99))),IF(Inputs!$D$35=2,ADM!AR99,IF(Inputs!$D$35=3,ADM!AB99,IF(ADM!$AH99>ADM!$AX99,ADM!AB99,ADM!AR99)))))","v":0},{"$f":"IF($E99=1,AS99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS99,IF(Inputs!$D$35=3,ADM!AC99,IF(ADM!$AI99>ADM!$AY99,ADM!AC99,ADM!AS99))),IF(Inputs!$D$35=2,ADM!AS99,IF(Inputs!$D$35=3,ADM!AC99,IF(ADM!$AH99>ADM!$AX99,ADM!AC99,ADM!AS99)))))","v":0},{"$f":"IF($E99=1,AT99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT99,IF(Inputs!$D$35=3,ADM!AD99,IF(ADM!$AI99>ADM!$AY99,ADM!AD99,ADM!AT99))),IF(Inputs!$D$35=2,ADM!AT99,IF(Inputs!$D$35=3,ADM!AD99,IF(ADM!$AH99>ADM!$AX99,ADM!AD99,ADM!AT99)))))","v":133.05166666666665},{"$f":"IF($E99=1,AU99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU99,IF(Inputs!$D$35=3,ADM!AE99,IF(ADM!$AI99>ADM!$AY99,ADM!AE99,ADM!AU99))),IF(Inputs!$D$35=2,ADM!AU99,IF(Inputs!$D$35=3,ADM!AE99,IF(ADM!$AH99>ADM!$AX99,ADM!AE99,ADM!AU99)))))","v":123.09933333333333},{"$f":"IF($E99=1,AV99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV99,IF(Inputs!$D$35=3,ADM!AF99,IF(ADM!$AI99>ADM!$AY99,ADM!AF99,ADM!AV99))),IF(Inputs!$D$35=2,ADM!AV99,IF(Inputs!$D$35=3,ADM!AF99,IF(ADM!$AH99>ADM!$AX99,ADM!AF99,ADM!AV99)))))","v":108.60666666666667},{"$f":"IF($E99=1,AW99,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW99,IF(Inputs!$D$35=3,ADM!AG99,IF(ADM!$AI99>ADM!$AY99,ADM!AG99,ADM!AW99))),IF(Inputs!$D$35=2,ADM!AW99,IF(Inputs!$D$35=3,ADM!AG99,IF(ADM!$AH99>ADM!$AX99,ADM!AG99,ADM!AW99)))))","v":103.98166666666667},468.73933333333332,0,0,0,0,0,0,0,0,0,0,133.05166666666665,123.09933333333333,108.60666666666667,103.98166666666667,468.73933333333332,468.73933333333332,0,0,0,0,0,0,0,0,0,0,121.03400000000001,121.654,115.21599999999999,97.391000000000005,{"$f":"AJ99+SUM(AL99:AW99)","v":455.29500000000002},{"$f":"SUM(AK99:AW99)","v":455.29500000000002},0,0,0,0,0,0,0,0,0,0,134.28399999999999,126.676,101.733,103.619,466.31200000000001,466.31200000000001,0,0,0,0,0,0,0,0,0,0,143.83699999999999,120.968,108.871,110.935,484.61099999999999,484.61099999999999]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},null,{"$f":"IF(AND($E100=1,Inputs!$D$34=1),AK100,IF(AND($E100=1,Inputs!$D$34=2),AJ100,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK100,IF(Inputs!$D$35=3,U100,IF($AI100>$AY100,U100,AK100))),IF(Inputs!$D$35=2,AJ100,IF(Inputs!$D$35=3,T100,IF($AH100>$AX100,T100,AJ100)))))))","v":0},{"$f":"IF($E100=1,AL100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL100,IF(Inputs!$D$35=3,ADM!V100,IF(ADM!$AI100>ADM!$AY100,ADM!V100,ADM!AL100))),IF(Inputs!$D$35=2,ADM!AL100,IF(Inputs!$D$35=3,ADM!V100,IF(ADM!$AH100>ADM!$AX100,ADM!V100,ADM!AL100)))))","v":0},{"$f":"IF($E100=1,AM100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM100,IF(Inputs!$D$35=3,ADM!W100,IF(ADM!$AI100>ADM!$AY100,ADM!W100,ADM!AM100))),IF(Inputs!$D$35=2,ADM!AM100,IF(Inputs!$D$35=3,ADM!W100,IF(ADM!$AH100>ADM!$AX100,ADM!W100,ADM!AM100)))))","v":0},{"$f":"IF($E100=1,AN100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN100,IF(Inputs!$D$35=3,ADM!X100,IF(ADM!$AI100>ADM!$AY100,ADM!X100,ADM!AN100))),IF(Inputs!$D$35=2,ADM!AN100,IF(Inputs!$D$35=3,ADM!X100,IF(ADM!$AH100>ADM!$AX100,ADM!X100,ADM!AN100)))))","v":0},{"$f":"IF($E100=1,AO100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO100,IF(Inputs!$D$35=3,ADM!Y100,IF(ADM!$AI100>ADM!$AY100,ADM!Y100,ADM!AO100))),IF(Inputs!$D$35=2,ADM!AO100,IF(Inputs!$D$35=3,ADM!Y100,IF(ADM!$AH100>ADM!$AX100,ADM!Y100,ADM!AO100)))))","v":0},{"$f":"IF($E100=1,AP100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP100,IF(Inputs!$D$35=3,ADM!Z100,IF(ADM!$AI100>ADM!$AY100,ADM!Z100,ADM!AP100))),IF(Inputs!$D$35=2,ADM!AP100,IF(Inputs!$D$35=3,ADM!Z100,IF(ADM!$AH100>ADM!$AX100,ADM!Z100,ADM!AP100)))))","v":0},{"$f":"IF($E100=1,AQ100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ100,IF(Inputs!$D$35=3,ADM!AA100,IF(ADM!$AI100>ADM!$AY100,ADM!AA100,ADM!AQ100))),IF(Inputs!$D$35=2,ADM!AQ100,IF(Inputs!$D$35=3,ADM!AA100,IF(ADM!$AH100>ADM!$AX100,ADM!AA100,ADM!AQ100)))))","v":0},{"$f":"IF($E100=1,AR100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR100,IF(Inputs!$D$35=3,ADM!AB100,IF(ADM!$AI100>ADM!$AY100,ADM!AB100,ADM!AR100))),IF(Inputs!$D$35=2,ADM!AR100,IF(Inputs!$D$35=3,ADM!AB100,IF(ADM!$AH100>ADM!$AX100,ADM!AB100,ADM!AR100)))))","v":0},{"$f":"IF($E100=1,AS100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS100,IF(Inputs!$D$35=3,ADM!AC100,IF(ADM!$AI100>ADM!$AY100,ADM!AC100,ADM!AS100))),IF(Inputs!$D$35=2,ADM!AS100,IF(Inputs!$D$35=3,ADM!AC100,IF(ADM!$AH100>ADM!$AX100,ADM!AC100,ADM!AS100)))))","v":0},{"$f":"IF($E100=1,AT100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT100,IF(Inputs!$D$35=3,ADM!AD100,IF(ADM!$AI100>ADM!$AY100,ADM!AD100,ADM!AT100))),IF(Inputs!$D$35=2,ADM!AT100,IF(Inputs!$D$35=3,ADM!AD100,IF(ADM!$AH100>ADM!$AX100,ADM!AD100,ADM!AT100)))))","v":5.8233333333333333},{"$f":"IF($E100=1,AU100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU100,IF(Inputs!$D$35=3,ADM!AE100,IF(ADM!$AI100>ADM!$AY100,ADM!AE100,ADM!AU100))),IF(Inputs!$D$35=2,ADM!AU100,IF(Inputs!$D$35=3,ADM!AE100,IF(ADM!$AH100>ADM!$AX100,ADM!AE100,ADM!AU100)))))","v":8.0563333333333329},{"$f":"IF($E100=1,AV100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV100,IF(Inputs!$D$35=3,ADM!AF100,IF(ADM!$AI100>ADM!$AY100,ADM!AF100,ADM!AV100))),IF(Inputs!$D$35=2,ADM!AV100,IF(Inputs!$D$35=3,ADM!AF100,IF(ADM!$AH100>ADM!$AX100,ADM!AF100,ADM!AV100)))))","v":7.5366666666666662},{"$f":"IF($E100=1,AW100,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW100,IF(Inputs!$D$35=3,ADM!AG100,IF(ADM!$AI100>ADM!$AY100,ADM!AG100,ADM!AW100))),IF(Inputs!$D$35=2,ADM!AW100,IF(Inputs!$D$35=3,ADM!AG100,IF(ADM!$AH100>ADM!$AX100,ADM!AG100,ADM!AW100)))))","v":8.072000000000001},29.48833333333333,0,0,0,0,0,0,0,0,0,0,5.8233333333333333,8.0563333333333329,7.5366666666666662,8.072000000000001,29.48833333333333,29.48833333333333,0,0,0,0,0,0,0,0,0,0,5.1829999999999998,5.1829999999999998,6.9889999999999999,9.9510000000000005,27.306000000000001,27.306000000000001,0,0,0,0,0,0,0,0,0,0,2.8180000000000001,8.42,7.9550000000000001,5.6020000000000003,24.794999999999998,24.794999999999998,0,0,0,0,0,0,0,0,0,0,9.4689999999999994,10.566000000000001,7.6660000000000004,8.6630000000000003,36.364000000000004,36.364000000000004]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},null,{"$f":"IF(AND($E101=1,Inputs!$D$34=1),AK101,IF(AND($E101=1,Inputs!$D$34=2),AJ101,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK101,IF(Inputs!$D$35=3,U101,IF($AI101>$AY101,U101,AK101))),IF(Inputs!$D$35=2,AJ101,IF(Inputs!$D$35=3,T101,IF($AH101>$AX101,T101,AJ101)))))))","v":14.173},{"$f":"IF($E101=1,AL101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL101,IF(Inputs!$D$35=3,ADM!V101,IF(ADM!$AI101>ADM!$AY101,ADM!V101,ADM!AL101))),IF(Inputs!$D$35=2,ADM!AL101,IF(Inputs!$D$35=3,ADM!V101,IF(ADM!$AH101>ADM!$AX101,ADM!V101,ADM!AL101)))))","v":13.936999999999999},{"$f":"IF($E101=1,AM101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM101,IF(Inputs!$D$35=3,ADM!W101,IF(ADM!$AI101>ADM!$AY101,ADM!W101,ADM!AM101))),IF(Inputs!$D$35=2,ADM!AM101,IF(Inputs!$D$35=3,ADM!W101,IF(ADM!$AH101>ADM!$AX101,ADM!W101,ADM!AM101)))))","v":12.086},{"$f":"IF($E101=1,AN101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN101,IF(Inputs!$D$35=3,ADM!X101,IF(ADM!$AI101>ADM!$AY101,ADM!X101,ADM!AN101))),IF(Inputs!$D$35=2,ADM!AN101,IF(Inputs!$D$35=3,ADM!X101,IF(ADM!$AH101>ADM!$AX101,ADM!X101,ADM!AN101)))))","v":12.281000000000001},{"$f":"IF($E101=1,AO101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO101,IF(Inputs!$D$35=3,ADM!Y101,IF(ADM!$AI101>ADM!$AY101,ADM!Y101,ADM!AO101))),IF(Inputs!$D$35=2,ADM!AO101,IF(Inputs!$D$35=3,ADM!Y101,IF(ADM!$AH101>ADM!$AX101,ADM!Y101,ADM!AO101)))))","v":14.864000000000001},{"$f":"IF($E101=1,AP101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP101,IF(Inputs!$D$35=3,ADM!Z101,IF(ADM!$AI101>ADM!$AY101,ADM!Z101,ADM!AP101))),IF(Inputs!$D$35=2,ADM!AP101,IF(Inputs!$D$35=3,ADM!Z101,IF(ADM!$AH101>ADM!$AX101,ADM!Z101,ADM!AP101)))))","v":7.931},{"$f":"IF($E101=1,AQ101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ101,IF(Inputs!$D$35=3,ADM!AA101,IF(ADM!$AI101>ADM!$AY101,ADM!AA101,ADM!AQ101))),IF(Inputs!$D$35=2,ADM!AQ101,IF(Inputs!$D$35=3,ADM!AA101,IF(ADM!$AH101>ADM!$AX101,ADM!AA101,ADM!AQ101)))))","v":0},{"$f":"IF($E101=1,AR101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR101,IF(Inputs!$D$35=3,ADM!AB101,IF(ADM!$AI101>ADM!$AY101,ADM!AB101,ADM!AR101))),IF(Inputs!$D$35=2,ADM!AR101,IF(Inputs!$D$35=3,ADM!AB101,IF(ADM!$AH101>ADM!$AX101,ADM!AB101,ADM!AR101)))))","v":0},{"$f":"IF($E101=1,AS101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS101,IF(Inputs!$D$35=3,ADM!AC101,IF(ADM!$AI101>ADM!$AY101,ADM!AC101,ADM!AS101))),IF(Inputs!$D$35=2,ADM!AS101,IF(Inputs!$D$35=3,ADM!AC101,IF(ADM!$AH101>ADM!$AX101,ADM!AC101,ADM!AS101)))))","v":0},{"$f":"IF($E101=1,AT101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT101,IF(Inputs!$D$35=3,ADM!AD101,IF(ADM!$AI101>ADM!$AY101,ADM!AD101,ADM!AT101))),IF(Inputs!$D$35=2,ADM!AT101,IF(Inputs!$D$35=3,ADM!AD101,IF(ADM!$AH101>ADM!$AX101,ADM!AD101,ADM!AT101)))))","v":0},{"$f":"IF($E101=1,AU101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU101,IF(Inputs!$D$35=3,ADM!AE101,IF(ADM!$AI101>ADM!$AY101,ADM!AE101,ADM!AU101))),IF(Inputs!$D$35=2,ADM!AU101,IF(Inputs!$D$35=3,ADM!AE101,IF(ADM!$AH101>ADM!$AX101,ADM!AE101,ADM!AU101)))))","v":0},{"$f":"IF($E101=1,AV101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV101,IF(Inputs!$D$35=3,ADM!AF101,IF(ADM!$AI101>ADM!$AY101,ADM!AF101,ADM!AV101))),IF(Inputs!$D$35=2,ADM!AV101,IF(Inputs!$D$35=3,ADM!AF101,IF(ADM!$AH101>ADM!$AX101,ADM!AF101,ADM!AV101)))))","v":0},{"$f":"IF($E101=1,AW101,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW101,IF(Inputs!$D$35=3,ADM!AG101,IF(ADM!$AI101>ADM!$AY101,ADM!AG101,ADM!AW101))),IF(Inputs!$D$35=2,ADM!AW101,IF(Inputs!$D$35=3,ADM!AG101,IF(ADM!$AH101>ADM!$AX101,ADM!AG101,ADM!AW101)))))","v":0},75.271999999999991,7.1610000000000005,14.322000000000001,12.984333333333334,11.6,11.348000000000001,10.278666666666666,9.1243333333333325,0,0,0,0,0,0,0,62.496333333333332,69.657333333333327,7.0865,14.173,13.936999999999999,12.086,12.281000000000001,14.864000000000001,7.931,0,0,0,0,0,0,0,68.185500000000005,75.271999999999991,5.57,11.14,11.848000000000001,10.292,12.029,7.5380000000000003,7.702,0,0,0,0,0,0,0,54.978999999999992,60.548999999999992,8.8264999999999993,17.652999999999999,13.167999999999999,12.422000000000001,9.734,8.4339999999999993,11.74,0,0,0,0,0,0,0,64.3245,73.150999999999996]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},null,{"$f":"IF(AND($E102=1,Inputs!$D$34=1),AK102,IF(AND($E102=1,Inputs!$D$34=2),AJ102,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK102,IF(Inputs!$D$35=3,U102,IF($AI102>$AY102,U102,AK102))),IF(Inputs!$D$35=2,AJ102,IF(Inputs!$D$35=3,T102,IF($AH102>$AX102,T102,AJ102)))))))","v":0},{"$f":"IF($E102=1,AL102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL102,IF(Inputs!$D$35=3,ADM!V102,IF(ADM!$AI102>ADM!$AY102,ADM!V102,ADM!AL102))),IF(Inputs!$D$35=2,ADM!AL102,IF(Inputs!$D$35=3,ADM!V102,IF(ADM!$AH102>ADM!$AX102,ADM!V102,ADM!AL102)))))","v":0},{"$f":"IF($E102=1,AM102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM102,IF(Inputs!$D$35=3,ADM!W102,IF(ADM!$AI102>ADM!$AY102,ADM!W102,ADM!AM102))),IF(Inputs!$D$35=2,ADM!AM102,IF(Inputs!$D$35=3,ADM!W102,IF(ADM!$AH102>ADM!$AX102,ADM!W102,ADM!AM102)))))","v":0},{"$f":"IF($E102=1,AN102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN102,IF(Inputs!$D$35=3,ADM!X102,IF(ADM!$AI102>ADM!$AY102,ADM!X102,ADM!AN102))),IF(Inputs!$D$35=2,ADM!AN102,IF(Inputs!$D$35=3,ADM!X102,IF(ADM!$AH102>ADM!$AX102,ADM!X102,ADM!AN102)))))","v":0},{"$f":"IF($E102=1,AO102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO102,IF(Inputs!$D$35=3,ADM!Y102,IF(ADM!$AI102>ADM!$AY102,ADM!Y102,ADM!AO102))),IF(Inputs!$D$35=2,ADM!AO102,IF(Inputs!$D$35=3,ADM!Y102,IF(ADM!$AH102>ADM!$AX102,ADM!Y102,ADM!AO102)))))","v":0},{"$f":"IF($E102=1,AP102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP102,IF(Inputs!$D$35=3,ADM!Z102,IF(ADM!$AI102>ADM!$AY102,ADM!Z102,ADM!AP102))),IF(Inputs!$D$35=2,ADM!AP102,IF(Inputs!$D$35=3,ADM!Z102,IF(ADM!$AH102>ADM!$AX102,ADM!Z102,ADM!AP102)))))","v":0},{"$f":"IF($E102=1,AQ102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ102,IF(Inputs!$D$35=3,ADM!AA102,IF(ADM!$AI102>ADM!$AY102,ADM!AA102,ADM!AQ102))),IF(Inputs!$D$35=2,ADM!AQ102,IF(Inputs!$D$35=3,ADM!AA102,IF(ADM!$AH102>ADM!$AX102,ADM!AA102,ADM!AQ102)))))","v":11.435666666666668},{"$f":"IF($E102=1,AR102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR102,IF(Inputs!$D$35=3,ADM!AB102,IF(ADM!$AI102>ADM!$AY102,ADM!AB102,ADM!AR102))),IF(Inputs!$D$35=2,ADM!AR102,IF(Inputs!$D$35=3,ADM!AB102,IF(ADM!$AH102>ADM!$AX102,ADM!AB102,ADM!AR102)))))","v":13.87},{"$f":"IF($E102=1,AS102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS102,IF(Inputs!$D$35=3,ADM!AC102,IF(ADM!$AI102>ADM!$AY102,ADM!AC102,ADM!AS102))),IF(Inputs!$D$35=2,ADM!AS102,IF(Inputs!$D$35=3,ADM!AC102,IF(ADM!$AH102>ADM!$AX102,ADM!AC102,ADM!AS102)))))","v":14.061333333333332},{"$f":"IF($E102=1,AT102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT102,IF(Inputs!$D$35=3,ADM!AD102,IF(ADM!$AI102>ADM!$AY102,ADM!AD102,ADM!AT102))),IF(Inputs!$D$35=2,ADM!AT102,IF(Inputs!$D$35=3,ADM!AD102,IF(ADM!$AH102>ADM!$AX102,ADM!AD102,ADM!AT102)))))","v":0},{"$f":"IF($E102=1,AU102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU102,IF(Inputs!$D$35=3,ADM!AE102,IF(ADM!$AI102>ADM!$AY102,ADM!AE102,ADM!AU102))),IF(Inputs!$D$35=2,ADM!AU102,IF(Inputs!$D$35=3,ADM!AE102,IF(ADM!$AH102>ADM!$AX102,ADM!AE102,ADM!AU102)))))","v":0},{"$f":"IF($E102=1,AV102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV102,IF(Inputs!$D$35=3,ADM!AF102,IF(ADM!$AI102>ADM!$AY102,ADM!AF102,ADM!AV102))),IF(Inputs!$D$35=2,ADM!AV102,IF(Inputs!$D$35=3,ADM!AF102,IF(ADM!$AH102>ADM!$AX102,ADM!AF102,ADM!AV102)))))","v":0},{"$f":"IF($E102=1,AW102,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW102,IF(Inputs!$D$35=3,ADM!AG102,IF(ADM!$AI102>ADM!$AY102,ADM!AG102,ADM!AW102))),IF(Inputs!$D$35=2,ADM!AW102,IF(Inputs!$D$35=3,ADM!AG102,IF(ADM!$AH102>ADM!$AX102,ADM!AG102,ADM!AW102)))))","v":0},39.366999999999997,0,0,0,0,0,0,0,11.435666666666668,13.87,14.061333333333332,0,0,0,0,39.366999999999997,39.366999999999997,0,0,0,0,0,0,0,7.7939999999999996,11.223000000000001,15.109,0,0,0,0,34.125999999999998,34.125999999999998,0,0,0,0,0,0,0,9.8829999999999991,14.988,15.058,0,0,0,0,39.929000000000002,39.929000000000002,0,0,0,0,0,0,0,16.63,15.398999999999999,12.016999999999999,0,0,0,0,44.045999999999992,44.045999999999992]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},null,{"$f":"IF(AND($E103=1,Inputs!$D$34=1),AK103,IF(AND($E103=1,Inputs!$D$34=2),AJ103,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK103,IF(Inputs!$D$35=3,U103,IF($AI103>$AY103,U103,AK103))),IF(Inputs!$D$35=2,AJ103,IF(Inputs!$D$35=3,T103,IF($AH103>$AX103,T103,AJ103)))))))","v":0},{"$f":"IF($E103=1,AL103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL103,IF(Inputs!$D$35=3,ADM!V103,IF(ADM!$AI103>ADM!$AY103,ADM!V103,ADM!AL103))),IF(Inputs!$D$35=2,ADM!AL103,IF(Inputs!$D$35=3,ADM!V103,IF(ADM!$AH103>ADM!$AX103,ADM!V103,ADM!AL103)))))","v":0},{"$f":"IF($E103=1,AM103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM103,IF(Inputs!$D$35=3,ADM!W103,IF(ADM!$AI103>ADM!$AY103,ADM!W103,ADM!AM103))),IF(Inputs!$D$35=2,ADM!AM103,IF(Inputs!$D$35=3,ADM!W103,IF(ADM!$AH103>ADM!$AX103,ADM!W103,ADM!AM103)))))","v":0},{"$f":"IF($E103=1,AN103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN103,IF(Inputs!$D$35=3,ADM!X103,IF(ADM!$AI103>ADM!$AY103,ADM!X103,ADM!AN103))),IF(Inputs!$D$35=2,ADM!AN103,IF(Inputs!$D$35=3,ADM!X103,IF(ADM!$AH103>ADM!$AX103,ADM!X103,ADM!AN103)))))","v":0},{"$f":"IF($E103=1,AO103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO103,IF(Inputs!$D$35=3,ADM!Y103,IF(ADM!$AI103>ADM!$AY103,ADM!Y103,ADM!AO103))),IF(Inputs!$D$35=2,ADM!AO103,IF(Inputs!$D$35=3,ADM!Y103,IF(ADM!$AH103>ADM!$AX103,ADM!Y103,ADM!AO103)))))","v":0},{"$f":"IF($E103=1,AP103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP103,IF(Inputs!$D$35=3,ADM!Z103,IF(ADM!$AI103>ADM!$AY103,ADM!Z103,ADM!AP103))),IF(Inputs!$D$35=2,ADM!AP103,IF(Inputs!$D$35=3,ADM!Z103,IF(ADM!$AH103>ADM!$AX103,ADM!Z103,ADM!AP103)))))","v":0},{"$f":"IF($E103=1,AQ103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ103,IF(Inputs!$D$35=3,ADM!AA103,IF(ADM!$AI103>ADM!$AY103,ADM!AA103,ADM!AQ103))),IF(Inputs!$D$35=2,ADM!AQ103,IF(Inputs!$D$35=3,ADM!AA103,IF(ADM!$AH103>ADM!$AX103,ADM!AA103,ADM!AQ103)))))","v":0},{"$f":"IF($E103=1,AR103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR103,IF(Inputs!$D$35=3,ADM!AB103,IF(ADM!$AI103>ADM!$AY103,ADM!AB103,ADM!AR103))),IF(Inputs!$D$35=2,ADM!AR103,IF(Inputs!$D$35=3,ADM!AB103,IF(ADM!$AH103>ADM!$AX103,ADM!AB103,ADM!AR103)))))","v":0},{"$f":"IF($E103=1,AS103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS103,IF(Inputs!$D$35=3,ADM!AC103,IF(ADM!$AI103>ADM!$AY103,ADM!AC103,ADM!AS103))),IF(Inputs!$D$35=2,ADM!AS103,IF(Inputs!$D$35=3,ADM!AC103,IF(ADM!$AH103>ADM!$AX103,ADM!AC103,ADM!AS103)))))","v":0},{"$f":"IF($E103=1,AT103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT103,IF(Inputs!$D$35=3,ADM!AD103,IF(ADM!$AI103>ADM!$AY103,ADM!AD103,ADM!AT103))),IF(Inputs!$D$35=2,ADM!AT103,IF(Inputs!$D$35=3,ADM!AD103,IF(ADM!$AH103>ADM!$AX103,ADM!AD103,ADM!AT103)))))","v":12.419666666666666},{"$f":"IF($E103=1,AU103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU103,IF(Inputs!$D$35=3,ADM!AE103,IF(ADM!$AI103>ADM!$AY103,ADM!AE103,ADM!AU103))),IF(Inputs!$D$35=2,ADM!AU103,IF(Inputs!$D$35=3,ADM!AE103,IF(ADM!$AH103>ADM!$AX103,ADM!AE103,ADM!AU103)))))","v":11.468333333333334},{"$f":"IF($E103=1,AV103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV103,IF(Inputs!$D$35=3,ADM!AF103,IF(ADM!$AI103>ADM!$AY103,ADM!AF103,ADM!AV103))),IF(Inputs!$D$35=2,ADM!AV103,IF(Inputs!$D$35=3,ADM!AF103,IF(ADM!$AH103>ADM!$AX103,ADM!AF103,ADM!AV103)))))","v":11.147333333333334},{"$f":"IF($E103=1,AW103,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW103,IF(Inputs!$D$35=3,ADM!AG103,IF(ADM!$AI103>ADM!$AY103,ADM!AG103,ADM!AW103))),IF(Inputs!$D$35=2,ADM!AW103,IF(Inputs!$D$35=3,ADM!AG103,IF(ADM!$AH103>ADM!$AX103,ADM!AG103,ADM!AW103)))))","v":11.170999999999999},46.206333333333333,0,0,0,0,0,0,0,0,0,0,12.419666666666666,11.468333333333334,11.147333333333334,11.170999999999999,46.206333333333333,46.206333333333333,0,0,0,0,0,0,0,0,0,0,13.8,6.194,12.148999999999999,8.6289999999999996,40.771999999999998,40.771999999999998,0,0,0,0,0,0,0,0,0,0,9.2110000000000003,15.029,9.766,13.696,47.701999999999998,47.701999999999998,0,0,0,0,0,0,0,0,0,0,14.247999999999999,13.182,11.526999999999999,11.188000000000001,50.145000000000003,50.145000000000003]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},null,{"$f":"IF(AND($E104=1,Inputs!$D$34=1),AK104,IF(AND($E104=1,Inputs!$D$34=2),AJ104,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK104,IF(Inputs!$D$35=3,U104,IF($AI104>$AY104,U104,AK104))),IF(Inputs!$D$35=2,AJ104,IF(Inputs!$D$35=3,T104,IF($AH104>$AX104,T104,AJ104)))))))","v":1.2946666666666666},{"$f":"IF($E104=1,AL104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL104,IF(Inputs!$D$35=3,ADM!V104,IF(ADM!$AI104>ADM!$AY104,ADM!V104,ADM!AL104))),IF(Inputs!$D$35=2,ADM!AL104,IF(Inputs!$D$35=3,ADM!V104,IF(ADM!$AH104>ADM!$AX104,ADM!V104,ADM!AL104)))))","v":0.6323333333333333},{"$f":"IF($E104=1,AM104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM104,IF(Inputs!$D$35=3,ADM!W104,IF(ADM!$AI104>ADM!$AY104,ADM!W104,ADM!AM104))),IF(Inputs!$D$35=2,ADM!AM104,IF(Inputs!$D$35=3,ADM!W104,IF(ADM!$AH104>ADM!$AX104,ADM!W104,ADM!AM104)))))","v":1},{"$f":"IF($E104=1,AN104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN104,IF(Inputs!$D$35=3,ADM!X104,IF(ADM!$AI104>ADM!$AY104,ADM!X104,ADM!AN104))),IF(Inputs!$D$35=2,ADM!AN104,IF(Inputs!$D$35=3,ADM!X104,IF(ADM!$AH104>ADM!$AX104,ADM!X104,ADM!AN104)))))","v":1.4236666666666666},{"$f":"IF($E104=1,AO104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO104,IF(Inputs!$D$35=3,ADM!Y104,IF(ADM!$AI104>ADM!$AY104,ADM!Y104,ADM!AO104))),IF(Inputs!$D$35=2,ADM!AO104,IF(Inputs!$D$35=3,ADM!Y104,IF(ADM!$AH104>ADM!$AX104,ADM!Y104,ADM!AO104)))))","v":0},{"$f":"IF($E104=1,AP104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP104,IF(Inputs!$D$35=3,ADM!Z104,IF(ADM!$AI104>ADM!$AY104,ADM!Z104,ADM!AP104))),IF(Inputs!$D$35=2,ADM!AP104,IF(Inputs!$D$35=3,ADM!Z104,IF(ADM!$AH104>ADM!$AX104,ADM!Z104,ADM!AP104)))))","v":0},{"$f":"IF($E104=1,AQ104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ104,IF(Inputs!$D$35=3,ADM!AA104,IF(ADM!$AI104>ADM!$AY104,ADM!AA104,ADM!AQ104))),IF(Inputs!$D$35=2,ADM!AQ104,IF(Inputs!$D$35=3,ADM!AA104,IF(ADM!$AH104>ADM!$AX104,ADM!AA104,ADM!AQ104)))))","v":0},{"$f":"IF($E104=1,AR104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR104,IF(Inputs!$D$35=3,ADM!AB104,IF(ADM!$AI104>ADM!$AY104,ADM!AB104,ADM!AR104))),IF(Inputs!$D$35=2,ADM!AR104,IF(Inputs!$D$35=3,ADM!AB104,IF(ADM!$AH104>ADM!$AX104,ADM!AB104,ADM!AR104)))))","v":0},{"$f":"IF($E104=1,AS104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS104,IF(Inputs!$D$35=3,ADM!AC104,IF(ADM!$AI104>ADM!$AY104,ADM!AC104,ADM!AS104))),IF(Inputs!$D$35=2,ADM!AS104,IF(Inputs!$D$35=3,ADM!AC104,IF(ADM!$AH104>ADM!$AX104,ADM!AC104,ADM!AS104)))))","v":0},{"$f":"IF($E104=1,AT104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT104,IF(Inputs!$D$35=3,ADM!AD104,IF(ADM!$AI104>ADM!$AY104,ADM!AD104,ADM!AT104))),IF(Inputs!$D$35=2,ADM!AT104,IF(Inputs!$D$35=3,ADM!AD104,IF(ADM!$AH104>ADM!$AX104,ADM!AD104,ADM!AT104)))))","v":0},{"$f":"IF($E104=1,AU104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU104,IF(Inputs!$D$35=3,ADM!AE104,IF(ADM!$AI104>ADM!$AY104,ADM!AE104,ADM!AU104))),IF(Inputs!$D$35=2,ADM!AU104,IF(Inputs!$D$35=3,ADM!AE104,IF(ADM!$AH104>ADM!$AX104,ADM!AE104,ADM!AU104)))))","v":0},{"$f":"IF($E104=1,AV104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV104,IF(Inputs!$D$35=3,ADM!AF104,IF(ADM!$AI104>ADM!$AY104,ADM!AF104,ADM!AV104))),IF(Inputs!$D$35=2,ADM!AV104,IF(Inputs!$D$35=3,ADM!AF104,IF(ADM!$AH104>ADM!$AX104,ADM!AF104,ADM!AV104)))))","v":0},{"$f":"IF($E104=1,AW104,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW104,IF(Inputs!$D$35=3,ADM!AG104,IF(ADM!$AI104>ADM!$AY104,ADM!AG104,ADM!AW104))),IF(Inputs!$D$35=2,ADM!AW104,IF(Inputs!$D$35=3,ADM!AG104,IF(ADM!$AH104>ADM!$AX104,ADM!AG104,ADM!AW104)))))","v":0},4.3506666666666671,0.64733333333333332,1.2946666666666666,0.6323333333333333,1,1.4236666666666666,0,0,0,0,0,0,0,0,0,3.7033333333333331,4.3506666666666671,0.63549999999999995,1.2709999999999999,0.26500000000000001,1,0.27100000000000002,0,0,0,0,0,0,0,0,0,2.1715,2.8069999999999999,0.30649999999999999,0.61299999999999999,1.6319999999999999,0,2,0,0,0,0,0,0,0,0,0,3.9384999999999994,4.2450000000000001,1,2,0,2,2,0,0,0,0,0,0,0,0,0,5,6]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},null,{"$f":"IF(AND($E105=1,Inputs!$D$34=1),AK105,IF(AND($E105=1,Inputs!$D$34=2),AJ105,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK105,IF(Inputs!$D$35=3,U105,IF($AI105>$AY105,U105,AK105))),IF(Inputs!$D$35=2,AJ105,IF(Inputs!$D$35=3,T105,IF($AH105>$AX105,T105,AJ105)))))))","v":31.934999999999999},{"$f":"IF($E105=1,AL105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL105,IF(Inputs!$D$35=3,ADM!V105,IF(ADM!$AI105>ADM!$AY105,ADM!V105,ADM!AL105))),IF(Inputs!$D$35=2,ADM!AL105,IF(Inputs!$D$35=3,ADM!V105,IF(ADM!$AH105>ADM!$AX105,ADM!V105,ADM!AL105)))))","v":31.355},{"$f":"IF($E105=1,AM105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM105,IF(Inputs!$D$35=3,ADM!W105,IF(ADM!$AI105>ADM!$AY105,ADM!W105,ADM!AM105))),IF(Inputs!$D$35=2,ADM!AM105,IF(Inputs!$D$35=3,ADM!W105,IF(ADM!$AH105>ADM!$AX105,ADM!W105,ADM!AM105)))))","v":31.026},{"$f":"IF($E105=1,AN105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN105,IF(Inputs!$D$35=3,ADM!X105,IF(ADM!$AI105>ADM!$AY105,ADM!X105,ADM!AN105))),IF(Inputs!$D$35=2,ADM!AN105,IF(Inputs!$D$35=3,ADM!X105,IF(ADM!$AH105>ADM!$AX105,ADM!X105,ADM!AN105)))))","v":20.2},{"$f":"IF($E105=1,AO105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO105,IF(Inputs!$D$35=3,ADM!Y105,IF(ADM!$AI105>ADM!$AY105,ADM!Y105,ADM!AO105))),IF(Inputs!$D$35=2,ADM!AO105,IF(Inputs!$D$35=3,ADM!Y105,IF(ADM!$AH105>ADM!$AX105,ADM!Y105,ADM!AO105)))))","v":25.361000000000001},{"$f":"IF($E105=1,AP105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP105,IF(Inputs!$D$35=3,ADM!Z105,IF(ADM!$AI105>ADM!$AY105,ADM!Z105,ADM!AP105))),IF(Inputs!$D$35=2,ADM!AP105,IF(Inputs!$D$35=3,ADM!Z105,IF(ADM!$AH105>ADM!$AX105,ADM!Z105,ADM!AP105)))))","v":25.786999999999999},{"$f":"IF($E105=1,AQ105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ105,IF(Inputs!$D$35=3,ADM!AA105,IF(ADM!$AI105>ADM!$AY105,ADM!AA105,ADM!AQ105))),IF(Inputs!$D$35=2,ADM!AQ105,IF(Inputs!$D$35=3,ADM!AA105,IF(ADM!$AH105>ADM!$AX105,ADM!AA105,ADM!AQ105)))))","v":0},{"$f":"IF($E105=1,AR105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR105,IF(Inputs!$D$35=3,ADM!AB105,IF(ADM!$AI105>ADM!$AY105,ADM!AB105,ADM!AR105))),IF(Inputs!$D$35=2,ADM!AR105,IF(Inputs!$D$35=3,ADM!AB105,IF(ADM!$AH105>ADM!$AX105,ADM!AB105,ADM!AR105)))))","v":0},{"$f":"IF($E105=1,AS105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS105,IF(Inputs!$D$35=3,ADM!AC105,IF(ADM!$AI105>ADM!$AY105,ADM!AC105,ADM!AS105))),IF(Inputs!$D$35=2,ADM!AS105,IF(Inputs!$D$35=3,ADM!AC105,IF(ADM!$AH105>ADM!$AX105,ADM!AC105,ADM!AS105)))))","v":0},{"$f":"IF($E105=1,AT105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT105,IF(Inputs!$D$35=3,ADM!AD105,IF(ADM!$AI105>ADM!$AY105,ADM!AD105,ADM!AT105))),IF(Inputs!$D$35=2,ADM!AT105,IF(Inputs!$D$35=3,ADM!AD105,IF(ADM!$AH105>ADM!$AX105,ADM!AD105,ADM!AT105)))))","v":0},{"$f":"IF($E105=1,AU105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU105,IF(Inputs!$D$35=3,ADM!AE105,IF(ADM!$AI105>ADM!$AY105,ADM!AE105,ADM!AU105))),IF(Inputs!$D$35=2,ADM!AU105,IF(Inputs!$D$35=3,ADM!AE105,IF(ADM!$AH105>ADM!$AX105,ADM!AE105,ADM!AU105)))))","v":0},{"$f":"IF($E105=1,AV105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV105,IF(Inputs!$D$35=3,ADM!AF105,IF(ADM!$AI105>ADM!$AY105,ADM!AF105,ADM!AV105))),IF(Inputs!$D$35=2,ADM!AV105,IF(Inputs!$D$35=3,ADM!AF105,IF(ADM!$AH105>ADM!$AX105,ADM!AF105,ADM!AV105)))))","v":0},{"$f":"IF($E105=1,AW105,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW105,IF(Inputs!$D$35=3,ADM!AG105,IF(ADM!$AI105>ADM!$AY105,ADM!AG105,ADM!AW105))),IF(Inputs!$D$35=2,ADM!AW105,IF(Inputs!$D$35=3,ADM!AG105,IF(ADM!$AH105>ADM!$AX105,ADM!AG105,ADM!AW105)))))","v":0},165.66400000000002,15.168666666666667,30.337333333333333,26.206666666666667,24.38933333333333,22.189333333333334,26.913999999999998,31.182666666666666,0,0,0,0,0,0,0,146.05066666666667,161.21933333333334,15.967499999999999,31.934999999999999,31.355,31.026,20.2,25.361000000000001,25.786999999999999,0,0,0,0,0,0,0,149.69650000000001,165.66400000000002,14.445,28.89,27.91,20.613,26.341999999999999,22.2,35.206000000000003,0,0,0,0,0,0,0,146.71600000000001,161.161,15.093500000000001,30.187000000000001,19.355,21.529,20.026,33.180999999999997,32.555,0,0,0,0,0,0,0,141.73949999999999,156.833]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},null,{"$f":"IF(AND($E106=1,Inputs!$D$34=1),AK106,IF(AND($E106=1,Inputs!$D$34=2),AJ106,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK106,IF(Inputs!$D$35=3,U106,IF($AI106>$AY106,U106,AK106))),IF(Inputs!$D$35=2,AJ106,IF(Inputs!$D$35=3,T106,IF($AH106>$AX106,T106,AJ106)))))))","v":0},{"$f":"IF($E106=1,AL106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL106,IF(Inputs!$D$35=3,ADM!V106,IF(ADM!$AI106>ADM!$AY106,ADM!V106,ADM!AL106))),IF(Inputs!$D$35=2,ADM!AL106,IF(Inputs!$D$35=3,ADM!V106,IF(ADM!$AH106>ADM!$AX106,ADM!V106,ADM!AL106)))))","v":0},{"$f":"IF($E106=1,AM106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM106,IF(Inputs!$D$35=3,ADM!W106,IF(ADM!$AI106>ADM!$AY106,ADM!W106,ADM!AM106))),IF(Inputs!$D$35=2,ADM!AM106,IF(Inputs!$D$35=3,ADM!W106,IF(ADM!$AH106>ADM!$AX106,ADM!W106,ADM!AM106)))))","v":0},{"$f":"IF($E106=1,AN106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN106,IF(Inputs!$D$35=3,ADM!X106,IF(ADM!$AI106>ADM!$AY106,ADM!X106,ADM!AN106))),IF(Inputs!$D$35=2,ADM!AN106,IF(Inputs!$D$35=3,ADM!X106,IF(ADM!$AH106>ADM!$AX106,ADM!X106,ADM!AN106)))))","v":0},{"$f":"IF($E106=1,AO106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO106,IF(Inputs!$D$35=3,ADM!Y106,IF(ADM!$AI106>ADM!$AY106,ADM!Y106,ADM!AO106))),IF(Inputs!$D$35=2,ADM!AO106,IF(Inputs!$D$35=3,ADM!Y106,IF(ADM!$AH106>ADM!$AX106,ADM!Y106,ADM!AO106)))))","v":0},{"$f":"IF($E106=1,AP106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP106,IF(Inputs!$D$35=3,ADM!Z106,IF(ADM!$AI106>ADM!$AY106,ADM!Z106,ADM!AP106))),IF(Inputs!$D$35=2,ADM!AP106,IF(Inputs!$D$35=3,ADM!Z106,IF(ADM!$AH106>ADM!$AX106,ADM!Z106,ADM!AP106)))))","v":0},{"$f":"IF($E106=1,AQ106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ106,IF(Inputs!$D$35=3,ADM!AA106,IF(ADM!$AI106>ADM!$AY106,ADM!AA106,ADM!AQ106))),IF(Inputs!$D$35=2,ADM!AQ106,IF(Inputs!$D$35=3,ADM!AA106,IF(ADM!$AH106>ADM!$AX106,ADM!AA106,ADM!AQ106)))))","v":37.923000000000002},{"$f":"IF($E106=1,AR106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR106,IF(Inputs!$D$35=3,ADM!AB106,IF(ADM!$AI106>ADM!$AY106,ADM!AB106,ADM!AR106))),IF(Inputs!$D$35=2,ADM!AR106,IF(Inputs!$D$35=3,ADM!AB106,IF(ADM!$AH106>ADM!$AX106,ADM!AB106,ADM!AR106)))))","v":29.852},{"$f":"IF($E106=1,AS106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS106,IF(Inputs!$D$35=3,ADM!AC106,IF(ADM!$AI106>ADM!$AY106,ADM!AC106,ADM!AS106))),IF(Inputs!$D$35=2,ADM!AS106,IF(Inputs!$D$35=3,ADM!AC106,IF(ADM!$AH106>ADM!$AX106,ADM!AC106,ADM!AS106)))))","v":26},{"$f":"IF($E106=1,AT106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT106,IF(Inputs!$D$35=3,ADM!AD106,IF(ADM!$AI106>ADM!$AY106,ADM!AD106,ADM!AT106))),IF(Inputs!$D$35=2,ADM!AT106,IF(Inputs!$D$35=3,ADM!AD106,IF(ADM!$AH106>ADM!$AX106,ADM!AD106,ADM!AT106)))))","v":0},{"$f":"IF($E106=1,AU106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU106,IF(Inputs!$D$35=3,ADM!AE106,IF(ADM!$AI106>ADM!$AY106,ADM!AE106,ADM!AU106))),IF(Inputs!$D$35=2,ADM!AU106,IF(Inputs!$D$35=3,ADM!AE106,IF(ADM!$AH106>ADM!$AX106,ADM!AE106,ADM!AU106)))))","v":0},{"$f":"IF($E106=1,AV106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV106,IF(Inputs!$D$35=3,ADM!AF106,IF(ADM!$AI106>ADM!$AY106,ADM!AF106,ADM!AV106))),IF(Inputs!$D$35=2,ADM!AV106,IF(Inputs!$D$35=3,ADM!AF106,IF(ADM!$AH106>ADM!$AX106,ADM!AF106,ADM!AV106)))))","v":0},{"$f":"IF($E106=1,AW106,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW106,IF(Inputs!$D$35=3,ADM!AG106,IF(ADM!$AI106>ADM!$AY106,ADM!AG106,ADM!AW106))),IF(Inputs!$D$35=2,ADM!AW106,IF(Inputs!$D$35=3,ADM!AG106,IF(ADM!$AH106>ADM!$AX106,ADM!AG106,ADM!AW106)))))","v":0},93.775000000000006,0,0,0,0,0,0,0,32.460666666666668,28.993666666666666,28.266666666666666,0,0,0,0,89.721000000000004,89.721000000000004,0,0,0,0,0,0,0,37.923000000000002,29.852,26,0,0,0,0,93.775000000000006,93.775000000000006,0,0,0,0,0,0,0,34.064999999999998,27.251999999999999,27.574000000000002,0,0,0,0,88.890999999999991,88.890999999999991,0,0,0,0,0,0,0,25.393999999999998,29.876999999999999,31.225999999999999,0,0,0,0,86.497,86.497]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},null,{"$f":"IF(AND($E107=1,Inputs!$D$34=1),AK107,IF(AND($E107=1,Inputs!$D$34=2),AJ107,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK107,IF(Inputs!$D$35=3,U107,IF($AI107>$AY107,U107,AK107))),IF(Inputs!$D$35=2,AJ107,IF(Inputs!$D$35=3,T107,IF($AH107>$AX107,T107,AJ107)))))))","v":0},{"$f":"IF($E107=1,AL107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL107,IF(Inputs!$D$35=3,ADM!V107,IF(ADM!$AI107>ADM!$AY107,ADM!V107,ADM!AL107))),IF(Inputs!$D$35=2,ADM!AL107,IF(Inputs!$D$35=3,ADM!V107,IF(ADM!$AH107>ADM!$AX107,ADM!V107,ADM!AL107)))))","v":0},{"$f":"IF($E107=1,AM107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM107,IF(Inputs!$D$35=3,ADM!W107,IF(ADM!$AI107>ADM!$AY107,ADM!W107,ADM!AM107))),IF(Inputs!$D$35=2,ADM!AM107,IF(Inputs!$D$35=3,ADM!W107,IF(ADM!$AH107>ADM!$AX107,ADM!W107,ADM!AM107)))))","v":0},{"$f":"IF($E107=1,AN107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN107,IF(Inputs!$D$35=3,ADM!X107,IF(ADM!$AI107>ADM!$AY107,ADM!X107,ADM!AN107))),IF(Inputs!$D$35=2,ADM!AN107,IF(Inputs!$D$35=3,ADM!X107,IF(ADM!$AH107>ADM!$AX107,ADM!X107,ADM!AN107)))))","v":0},{"$f":"IF($E107=1,AO107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO107,IF(Inputs!$D$35=3,ADM!Y107,IF(ADM!$AI107>ADM!$AY107,ADM!Y107,ADM!AO107))),IF(Inputs!$D$35=2,ADM!AO107,IF(Inputs!$D$35=3,ADM!Y107,IF(ADM!$AH107>ADM!$AX107,ADM!Y107,ADM!AO107)))))","v":0},{"$f":"IF($E107=1,AP107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP107,IF(Inputs!$D$35=3,ADM!Z107,IF(ADM!$AI107>ADM!$AY107,ADM!Z107,ADM!AP107))),IF(Inputs!$D$35=2,ADM!AP107,IF(Inputs!$D$35=3,ADM!Z107,IF(ADM!$AH107>ADM!$AX107,ADM!Z107,ADM!AP107)))))","v":0},{"$f":"IF($E107=1,AQ107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ107,IF(Inputs!$D$35=3,ADM!AA107,IF(ADM!$AI107>ADM!$AY107,ADM!AA107,ADM!AQ107))),IF(Inputs!$D$35=2,ADM!AQ107,IF(Inputs!$D$35=3,ADM!AA107,IF(ADM!$AH107>ADM!$AX107,ADM!AA107,ADM!AQ107)))))","v":0},{"$f":"IF($E107=1,AR107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR107,IF(Inputs!$D$35=3,ADM!AB107,IF(ADM!$AI107>ADM!$AY107,ADM!AB107,ADM!AR107))),IF(Inputs!$D$35=2,ADM!AR107,IF(Inputs!$D$35=3,ADM!AB107,IF(ADM!$AH107>ADM!$AX107,ADM!AB107,ADM!AR107)))))","v":0},{"$f":"IF($E107=1,AS107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS107,IF(Inputs!$D$35=3,ADM!AC107,IF(ADM!$AI107>ADM!$AY107,ADM!AC107,ADM!AS107))),IF(Inputs!$D$35=2,ADM!AS107,IF(Inputs!$D$35=3,ADM!AC107,IF(ADM!$AH107>ADM!$AX107,ADM!AC107,ADM!AS107)))))","v":0},{"$f":"IF($E107=1,AT107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT107,IF(Inputs!$D$35=3,ADM!AD107,IF(ADM!$AI107>ADM!$AY107,ADM!AD107,ADM!AT107))),IF(Inputs!$D$35=2,ADM!AT107,IF(Inputs!$D$35=3,ADM!AD107,IF(ADM!$AH107>ADM!$AX107,ADM!AD107,ADM!AT107)))))","v":33.624000000000002},{"$f":"IF($E107=1,AU107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU107,IF(Inputs!$D$35=3,ADM!AE107,IF(ADM!$AI107>ADM!$AY107,ADM!AE107,ADM!AU107))),IF(Inputs!$D$35=2,ADM!AU107,IF(Inputs!$D$35=3,ADM!AE107,IF(ADM!$AH107>ADM!$AX107,ADM!AE107,ADM!AU107)))))","v":33.485999999999997},{"$f":"IF($E107=1,AV107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV107,IF(Inputs!$D$35=3,ADM!AF107,IF(ADM!$AI107>ADM!$AY107,ADM!AF107,ADM!AV107))),IF(Inputs!$D$35=2,ADM!AV107,IF(Inputs!$D$35=3,ADM!AF107,IF(ADM!$AH107>ADM!$AX107,ADM!AF107,ADM!AV107)))))","v":26.156666666666666},{"$f":"IF($E107=1,AW107,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW107,IF(Inputs!$D$35=3,ADM!AG107,IF(ADM!$AI107>ADM!$AY107,ADM!AG107,ADM!AW107))),IF(Inputs!$D$35=2,ADM!AW107,IF(Inputs!$D$35=3,ADM!AG107,IF(ADM!$AH107>ADM!$AX107,ADM!AG107,ADM!AW107)))))","v":26.770999999999997},{"$f":"SUM(F107:R107)","v":120.03766666666667},{"$f":"AVERAGE(AJ107,AZ107,BP107)","v":0},0,0,0,0,0,0,0,0,0,33.624000000000002,33.485999999999997,26.156666666666666,26.770999999999997,{"$f":"T107+SUM(V107:AG107)","v":120.03766666666667},{"$f":"SUM(U107:AG107)","v":120.03766666666667},{"$f":"AK107/2","v":0},0,0,0,0,0,0,0,0,0,23.91,33.631999999999998,22.774000000000001,27.832000000000001,{"$f":"AJ107+SUM(AL107:AW107)","v":108.148},{"$f":"SUM(AK107:AW107)","v":108.148},{"$f":"BA107/2","v":0},0,0,0,0,0,0,0,0,0,39.368000000000002,33.670999999999999,33.619,22.315999999999999,{"$f":"AZ107+SUM(BB107:BM107)","v":128.97399999999999},{"$f":"SUM(BA107:BM107)","v":128.97399999999999},{"$f":"BQ107/2","v":0},0,0,0,0,0,0,0,0,0,37.594000000000001,33.155000000000001,22.077000000000002,30.164999999999999,{"$f":"BP107+SUM(BR107:CC107)","v":122.99099999999999},{"$f":"SUM(BQ107:CC107)","v":122.99099999999999}]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},null,{"$f":"IF(AND($E108=1,Inputs!$D$34=1),AK108,IF(AND($E108=1,Inputs!$D$34=2),AJ108,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK108,IF(Inputs!$D$35=3,U108,IF($AI108>$AY108,U108,AK108))),IF(Inputs!$D$35=2,AJ108,IF(Inputs!$D$35=3,T108,IF($AH108>$AX108,T108,AJ108)))))))","v":58.896666666666668},{"$f":"IF($E108=1,AL108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL108,IF(Inputs!$D$35=3,ADM!V108,IF(ADM!$AI108>ADM!$AY108,ADM!V108,ADM!AL108))),IF(Inputs!$D$35=2,ADM!AL108,IF(Inputs!$D$35=3,ADM!V108,IF(ADM!$AH108>ADM!$AX108,ADM!V108,ADM!AL108)))))","v":55.264000000000003},{"$f":"IF($E108=1,AM108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM108,IF(Inputs!$D$35=3,ADM!W108,IF(ADM!$AI108>ADM!$AY108,ADM!W108,ADM!AM108))),IF(Inputs!$D$35=2,ADM!AM108,IF(Inputs!$D$35=3,ADM!W108,IF(ADM!$AH108>ADM!$AX108,ADM!W108,ADM!AM108)))))","v":52.222000000000001},{"$f":"IF($E108=1,AN108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN108,IF(Inputs!$D$35=3,ADM!X108,IF(ADM!$AI108>ADM!$AY108,ADM!X108,ADM!AN108))),IF(Inputs!$D$35=2,ADM!AN108,IF(Inputs!$D$35=3,ADM!X108,IF(ADM!$AH108>ADM!$AX108,ADM!X108,ADM!AN108)))))","v":49.350999999999999},{"$f":"IF($E108=1,AO108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO108,IF(Inputs!$D$35=3,ADM!Y108,IF(ADM!$AI108>ADM!$AY108,ADM!Y108,ADM!AO108))),IF(Inputs!$D$35=2,ADM!AO108,IF(Inputs!$D$35=3,ADM!Y108,IF(ADM!$AH108>ADM!$AX108,ADM!Y108,ADM!AO108)))))","v":50.42433333333333},{"$f":"IF($E108=1,AP108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP108,IF(Inputs!$D$35=3,ADM!Z108,IF(ADM!$AI108>ADM!$AY108,ADM!Z108,ADM!AP108))),IF(Inputs!$D$35=2,ADM!AP108,IF(Inputs!$D$35=3,ADM!Z108,IF(ADM!$AH108>ADM!$AX108,ADM!Z108,ADM!AP108)))))","v":52.640666666666668},{"$f":"IF($E108=1,AQ108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ108,IF(Inputs!$D$35=3,ADM!AA108,IF(ADM!$AI108>ADM!$AY108,ADM!AA108,ADM!AQ108))),IF(Inputs!$D$35=2,ADM!AQ108,IF(Inputs!$D$35=3,ADM!AA108,IF(ADM!$AH108>ADM!$AX108,ADM!AA108,ADM!AQ108)))))","v":0},{"$f":"IF($E108=1,AR108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR108,IF(Inputs!$D$35=3,ADM!AB108,IF(ADM!$AI108>ADM!$AY108,ADM!AB108,ADM!AR108))),IF(Inputs!$D$35=2,ADM!AR108,IF(Inputs!$D$35=3,ADM!AB108,IF(ADM!$AH108>ADM!$AX108,ADM!AB108,ADM!AR108)))))","v":0},{"$f":"IF($E108=1,AS108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS108,IF(Inputs!$D$35=3,ADM!AC108,IF(ADM!$AI108>ADM!$AY108,ADM!AC108,ADM!AS108))),IF(Inputs!$D$35=2,ADM!AS108,IF(Inputs!$D$35=3,ADM!AC108,IF(ADM!$AH108>ADM!$AX108,ADM!AC108,ADM!AS108)))))","v":0},{"$f":"IF($E108=1,AT108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT108,IF(Inputs!$D$35=3,ADM!AD108,IF(ADM!$AI108>ADM!$AY108,ADM!AD108,ADM!AT108))),IF(Inputs!$D$35=2,ADM!AT108,IF(Inputs!$D$35=3,ADM!AD108,IF(ADM!$AH108>ADM!$AX108,ADM!AD108,ADM!AT108)))))","v":0},{"$f":"IF($E108=1,AU108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU108,IF(Inputs!$D$35=3,ADM!AE108,IF(ADM!$AI108>ADM!$AY108,ADM!AE108,ADM!AU108))),IF(Inputs!$D$35=2,ADM!AU108,IF(Inputs!$D$35=3,ADM!AE108,IF(ADM!$AH108>ADM!$AX108,ADM!AE108,ADM!AU108)))))","v":0},{"$f":"IF($E108=1,AV108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV108,IF(Inputs!$D$35=3,ADM!AF108,IF(ADM!$AI108>ADM!$AY108,ADM!AF108,ADM!AV108))),IF(Inputs!$D$35=2,ADM!AV108,IF(Inputs!$D$35=3,ADM!AF108,IF(ADM!$AH108>ADM!$AX108,ADM!AF108,ADM!AV108)))))","v":0},{"$f":"IF($E108=1,AW108,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW108,IF(Inputs!$D$35=3,ADM!AG108,IF(ADM!$AI108>ADM!$AY108,ADM!AG108,ADM!AW108))),IF(Inputs!$D$35=2,ADM!AW108,IF(Inputs!$D$35=3,ADM!AG108,IF(ADM!$AH108>ADM!$AX108,ADM!AG108,ADM!AW108)))))","v":0},318.79866666666669,29.448333333333334,58.896666666666668,55.264000000000003,52.222000000000001,49.350999999999999,50.42433333333333,52.640666666666668,0,0,0,0,0,0,0,289.35033333333331,318.79866666666669,30.396999999999998,60.793999999999997,53.457000000000001,57.52,50.656999999999996,49.817,43.966000000000001,0,0,0,0,0,0,0,285.81400000000002,316.21100000000001,27.7,55.4,59.930999999999997,51.845999999999997,48.423000000000002,46.850999999999999,62.874000000000002,0,0,0,0,0,0,0,297.625,325.32500000000005,30.248000000000001,{"$f":"59.799+0.697","v":60.496000000000002},{"$f":"51.601+0.803","v":52.403999999999996},{"$f":"46.966+0.334","v":47.300000000000004},{"$f":"48.417+0.556","v":48.972999999999999},{"$f":"53.98+0.625","v":54.604999999999997},{"$f":"50.494+0.588","v":51.082000000000001},0,0,0,0,0,0,0,284.61200000000002,314.86]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},null,{"$f":"IF(AND($E109=1,Inputs!$D$34=1),AK109,IF(AND($E109=1,Inputs!$D$34=2),AJ109,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK109,IF(Inputs!$D$35=3,U109,IF($AI109>$AY109,U109,AK109))),IF(Inputs!$D$35=2,AJ109,IF(Inputs!$D$35=3,T109,IF($AH109>$AX109,T109,AJ109)))))))","v":0},{"$f":"IF($E109=1,AL109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL109,IF(Inputs!$D$35=3,ADM!V109,IF(ADM!$AI109>ADM!$AY109,ADM!V109,ADM!AL109))),IF(Inputs!$D$35=2,ADM!AL109,IF(Inputs!$D$35=3,ADM!V109,IF(ADM!$AH109>ADM!$AX109,ADM!V109,ADM!AL109)))))","v":0},{"$f":"IF($E109=1,AM109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM109,IF(Inputs!$D$35=3,ADM!W109,IF(ADM!$AI109>ADM!$AY109,ADM!W109,ADM!AM109))),IF(Inputs!$D$35=2,ADM!AM109,IF(Inputs!$D$35=3,ADM!W109,IF(ADM!$AH109>ADM!$AX109,ADM!W109,ADM!AM109)))))","v":0},{"$f":"IF($E109=1,AN109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN109,IF(Inputs!$D$35=3,ADM!X109,IF(ADM!$AI109>ADM!$AY109,ADM!X109,ADM!AN109))),IF(Inputs!$D$35=2,ADM!AN109,IF(Inputs!$D$35=3,ADM!X109,IF(ADM!$AH109>ADM!$AX109,ADM!X109,ADM!AN109)))))","v":0},{"$f":"IF($E109=1,AO109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO109,IF(Inputs!$D$35=3,ADM!Y109,IF(ADM!$AI109>ADM!$AY109,ADM!Y109,ADM!AO109))),IF(Inputs!$D$35=2,ADM!AO109,IF(Inputs!$D$35=3,ADM!Y109,IF(ADM!$AH109>ADM!$AX109,ADM!Y109,ADM!AO109)))))","v":0},{"$f":"IF($E109=1,AP109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP109,IF(Inputs!$D$35=3,ADM!Z109,IF(ADM!$AI109>ADM!$AY109,ADM!Z109,ADM!AP109))),IF(Inputs!$D$35=2,ADM!AP109,IF(Inputs!$D$35=3,ADM!Z109,IF(ADM!$AH109>ADM!$AX109,ADM!Z109,ADM!AP109)))))","v":0},{"$f":"IF($E109=1,AQ109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ109,IF(Inputs!$D$35=3,ADM!AA109,IF(ADM!$AI109>ADM!$AY109,ADM!AA109,ADM!AQ109))),IF(Inputs!$D$35=2,ADM!AQ109,IF(Inputs!$D$35=3,ADM!AA109,IF(ADM!$AH109>ADM!$AX109,ADM!AA109,ADM!AQ109)))))","v":64.873999999999995},{"$f":"IF($E109=1,AR109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR109,IF(Inputs!$D$35=3,ADM!AB109,IF(ADM!$AI109>ADM!$AY109,ADM!AB109,ADM!AR109))),IF(Inputs!$D$35=2,ADM!AR109,IF(Inputs!$D$35=3,ADM!AB109,IF(ADM!$AH109>ADM!$AX109,ADM!AB109,ADM!AR109)))))","v":48.6},{"$f":"IF($E109=1,AS109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS109,IF(Inputs!$D$35=3,ADM!AC109,IF(ADM!$AI109>ADM!$AY109,ADM!AC109,ADM!AS109))),IF(Inputs!$D$35=2,ADM!AS109,IF(Inputs!$D$35=3,ADM!AC109,IF(ADM!$AH109>ADM!$AX109,ADM!AC109,ADM!AS109)))))","v":37.509},{"$f":"IF($E109=1,AT109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT109,IF(Inputs!$D$35=3,ADM!AD109,IF(ADM!$AI109>ADM!$AY109,ADM!AD109,ADM!AT109))),IF(Inputs!$D$35=2,ADM!AT109,IF(Inputs!$D$35=3,ADM!AD109,IF(ADM!$AH109>ADM!$AX109,ADM!AD109,ADM!AT109)))))","v":0},{"$f":"IF($E109=1,AU109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU109,IF(Inputs!$D$35=3,ADM!AE109,IF(ADM!$AI109>ADM!$AY109,ADM!AE109,ADM!AU109))),IF(Inputs!$D$35=2,ADM!AU109,IF(Inputs!$D$35=3,ADM!AE109,IF(ADM!$AH109>ADM!$AX109,ADM!AE109,ADM!AU109)))))","v":0},{"$f":"IF($E109=1,AV109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV109,IF(Inputs!$D$35=3,ADM!AF109,IF(ADM!$AI109>ADM!$AY109,ADM!AF109,ADM!AV109))),IF(Inputs!$D$35=2,ADM!AV109,IF(Inputs!$D$35=3,ADM!AF109,IF(ADM!$AH109>ADM!$AX109,ADM!AF109,ADM!AV109)))))","v":0},{"$f":"IF($E109=1,AW109,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW109,IF(Inputs!$D$35=3,ADM!AG109,IF(ADM!$AI109>ADM!$AY109,ADM!AG109,ADM!AW109))),IF(Inputs!$D$35=2,ADM!AW109,IF(Inputs!$D$35=3,ADM!AG109,IF(ADM!$AH109>ADM!$AX109,ADM!AG109,ADM!AW109)))))","v":0},150.983,0,0,0,0,0,0,0,53.138333333333328,41.295666666666669,39.531333333333336,0,0,0,0,133.96533333333332,133.96533333333332,0,0,0,0,0,0,0,64.873999999999995,48.6,37.509,0,0,0,0,150.983,150.983,0,0,0,0,0,0,0,59.011000000000003,42.308999999999997,39.337000000000003,0,0,0,0,140.65699999999998,140.65699999999998,0,0,0,0,0,0,0,{"$f":"36.201-0.671","v":35.53},{"$f":"32.787+0.191","v":32.978000000000002},{"$f":"41.572+0.176","v":41.748000000000005},0,0,0,0,110.25600000000001,110.25600000000001]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},null,{"$f":"IF(AND($E110=1,Inputs!$D$34=1),AK110,IF(AND($E110=1,Inputs!$D$34=2),AJ110,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK110,IF(Inputs!$D$35=3,U110,IF($AI110>$AY110,U110,AK110))),IF(Inputs!$D$35=2,AJ110,IF(Inputs!$D$35=3,T110,IF($AH110>$AX110,T110,AJ110)))))))","v":0},{"$f":"IF($E110=1,AL110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL110,IF(Inputs!$D$35=3,ADM!V110,IF(ADM!$AI110>ADM!$AY110,ADM!V110,ADM!AL110))),IF(Inputs!$D$35=2,ADM!AL110,IF(Inputs!$D$35=3,ADM!V110,IF(ADM!$AH110>ADM!$AX110,ADM!V110,ADM!AL110)))))","v":0},{"$f":"IF($E110=1,AM110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM110,IF(Inputs!$D$35=3,ADM!W110,IF(ADM!$AI110>ADM!$AY110,ADM!W110,ADM!AM110))),IF(Inputs!$D$35=2,ADM!AM110,IF(Inputs!$D$35=3,ADM!W110,IF(ADM!$AH110>ADM!$AX110,ADM!W110,ADM!AM110)))))","v":0},{"$f":"IF($E110=1,AN110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN110,IF(Inputs!$D$35=3,ADM!X110,IF(ADM!$AI110>ADM!$AY110,ADM!X110,ADM!AN110))),IF(Inputs!$D$35=2,ADM!AN110,IF(Inputs!$D$35=3,ADM!X110,IF(ADM!$AH110>ADM!$AX110,ADM!X110,ADM!AN110)))))","v":0},{"$f":"IF($E110=1,AO110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO110,IF(Inputs!$D$35=3,ADM!Y110,IF(ADM!$AI110>ADM!$AY110,ADM!Y110,ADM!AO110))),IF(Inputs!$D$35=2,ADM!AO110,IF(Inputs!$D$35=3,ADM!Y110,IF(ADM!$AH110>ADM!$AX110,ADM!Y110,ADM!AO110)))))","v":0},{"$f":"IF($E110=1,AP110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP110,IF(Inputs!$D$35=3,ADM!Z110,IF(ADM!$AI110>ADM!$AY110,ADM!Z110,ADM!AP110))),IF(Inputs!$D$35=2,ADM!AP110,IF(Inputs!$D$35=3,ADM!Z110,IF(ADM!$AH110>ADM!$AX110,ADM!Z110,ADM!AP110)))))","v":0},{"$f":"IF($E110=1,AQ110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ110,IF(Inputs!$D$35=3,ADM!AA110,IF(ADM!$AI110>ADM!$AY110,ADM!AA110,ADM!AQ110))),IF(Inputs!$D$35=2,ADM!AQ110,IF(Inputs!$D$35=3,ADM!AA110,IF(ADM!$AH110>ADM!$AX110,ADM!AA110,ADM!AQ110)))))","v":0},{"$f":"IF($E110=1,AR110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR110,IF(Inputs!$D$35=3,ADM!AB110,IF(ADM!$AI110>ADM!$AY110,ADM!AB110,ADM!AR110))),IF(Inputs!$D$35=2,ADM!AR110,IF(Inputs!$D$35=3,ADM!AB110,IF(ADM!$AH110>ADM!$AX110,ADM!AB110,ADM!AR110)))))","v":0},{"$f":"IF($E110=1,AS110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS110,IF(Inputs!$D$35=3,ADM!AC110,IF(ADM!$AI110>ADM!$AY110,ADM!AC110,ADM!AS110))),IF(Inputs!$D$35=2,ADM!AS110,IF(Inputs!$D$35=3,ADM!AC110,IF(ADM!$AH110>ADM!$AX110,ADM!AC110,ADM!AS110)))))","v":0},{"$f":"IF($E110=1,AT110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT110,IF(Inputs!$D$35=3,ADM!AD110,IF(ADM!$AI110>ADM!$AY110,ADM!AD110,ADM!AT110))),IF(Inputs!$D$35=2,ADM!AT110,IF(Inputs!$D$35=3,ADM!AD110,IF(ADM!$AH110>ADM!$AX110,ADM!AD110,ADM!AT110)))))","v":61.216999999999999},{"$f":"IF($E110=1,AU110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU110,IF(Inputs!$D$35=3,ADM!AE110,IF(ADM!$AI110>ADM!$AY110,ADM!AE110,ADM!AU110))),IF(Inputs!$D$35=2,ADM!AU110,IF(Inputs!$D$35=3,ADM!AE110,IF(ADM!$AH110>ADM!$AX110,ADM!AE110,ADM!AU110)))))","v":37.582999999999998},{"$f":"IF($E110=1,AV110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV110,IF(Inputs!$D$35=3,ADM!AF110,IF(ADM!$AI110>ADM!$AY110,ADM!AF110,ADM!AV110))),IF(Inputs!$D$35=2,ADM!AV110,IF(Inputs!$D$35=3,ADM!AF110,IF(ADM!$AH110>ADM!$AX110,ADM!AF110,ADM!AV110)))))","v":18.16},{"$f":"IF($E110=1,AW110,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW110,IF(Inputs!$D$35=3,ADM!AG110,IF(ADM!$AI110>ADM!$AY110,ADM!AG110,ADM!AW110))),IF(Inputs!$D$35=2,ADM!AW110,IF(Inputs!$D$35=3,ADM!AG110,IF(ADM!$AH110>ADM!$AX110,ADM!AG110,ADM!AW110)))))","v":31.925999999999998},148.886,0,0,0,0,0,0,0,0,0,0,63.788000000000004,32.613999999999997,24.540000000000003,24.742000000000001,145.684,145.684,0,0,0,0,0,0,0,0,0,0,61.216999999999999,37.582999999999998,18.16,31.925999999999998,148.886,148.886,0,0,0,0,0,0,0,0,0,0,72.656999999999996,31.056999999999999,29.16,22.943000000000001,155.81700000000001,155.81700000000001,0,0,0,0,0,0,0,0,0,0,{"$f":"57.167+0.323","v":57.49},{"$f":"29.034+0.168","v":29.201999999999998},{"$f":"26.161+0.139","v":26.3},{"$f":"18.5+0.857","v":19.356999999999999},132.34899999999999,132.34899999999999]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},null,{"$f":"IF(AND($E111=1,Inputs!$D$34=1),AK111,IF(AND($E111=1,Inputs!$D$34=2),AJ111,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK111,IF(Inputs!$D$35=3,U111,IF($AI111>$AY111,U111,AK111))),IF(Inputs!$D$35=2,AJ111,IF(Inputs!$D$35=3,T111,IF($AH111>$AX111,T111,AJ111)))))))","v":45.295000000000002},{"$f":"IF($E111=1,AL111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL111,IF(Inputs!$D$35=3,ADM!V111,IF(ADM!$AI111>ADM!$AY111,ADM!V111,ADM!AL111))),IF(Inputs!$D$35=2,ADM!AL111,IF(Inputs!$D$35=3,ADM!V111,IF(ADM!$AH111>ADM!$AX111,ADM!V111,ADM!AL111)))))","v":52.347000000000001},{"$f":"IF($E111=1,AM111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM111,IF(Inputs!$D$35=3,ADM!W111,IF(ADM!$AI111>ADM!$AY111,ADM!W111,ADM!AM111))),IF(Inputs!$D$35=2,ADM!AM111,IF(Inputs!$D$35=3,ADM!W111,IF(ADM!$AH111>ADM!$AX111,ADM!W111,ADM!AM111)))))","v":46.17},{"$f":"IF($E111=1,AN111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN111,IF(Inputs!$D$35=3,ADM!X111,IF(ADM!$AI111>ADM!$AY111,ADM!X111,ADM!AN111))),IF(Inputs!$D$35=2,ADM!AN111,IF(Inputs!$D$35=3,ADM!X111,IF(ADM!$AH111>ADM!$AX111,ADM!X111,ADM!AN111)))))","v":66.209999999999994},{"$f":"IF($E111=1,AO111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO111,IF(Inputs!$D$35=3,ADM!Y111,IF(ADM!$AI111>ADM!$AY111,ADM!Y111,ADM!AO111))),IF(Inputs!$D$35=2,ADM!AO111,IF(Inputs!$D$35=3,ADM!Y111,IF(ADM!$AH111>ADM!$AX111,ADM!Y111,ADM!AO111)))))","v":47.938000000000002},{"$f":"IF($E111=1,AP111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP111,IF(Inputs!$D$35=3,ADM!Z111,IF(ADM!$AI111>ADM!$AY111,ADM!Z111,ADM!AP111))),IF(Inputs!$D$35=2,ADM!AP111,IF(Inputs!$D$35=3,ADM!Z111,IF(ADM!$AH111>ADM!$AX111,ADM!Z111,ADM!AP111)))))","v":58.051000000000002},{"$f":"IF($E111=1,AQ111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ111,IF(Inputs!$D$35=3,ADM!AA111,IF(ADM!$AI111>ADM!$AY111,ADM!AA111,ADM!AQ111))),IF(Inputs!$D$35=2,ADM!AQ111,IF(Inputs!$D$35=3,ADM!AA111,IF(ADM!$AH111>ADM!$AX111,ADM!AA111,ADM!AQ111)))))","v":37.551000000000002},{"$f":"IF($E111=1,AR111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR111,IF(Inputs!$D$35=3,ADM!AB111,IF(ADM!$AI111>ADM!$AY111,ADM!AB111,ADM!AR111))),IF(Inputs!$D$35=2,ADM!AR111,IF(Inputs!$D$35=3,ADM!AB111,IF(ADM!$AH111>ADM!$AX111,ADM!AB111,ADM!AR111)))))","v":0},{"$f":"IF($E111=1,AS111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS111,IF(Inputs!$D$35=3,ADM!AC111,IF(ADM!$AI111>ADM!$AY111,ADM!AC111,ADM!AS111))),IF(Inputs!$D$35=2,ADM!AS111,IF(Inputs!$D$35=3,ADM!AC111,IF(ADM!$AH111>ADM!$AX111,ADM!AC111,ADM!AS111)))))","v":0},{"$f":"IF($E111=1,AT111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT111,IF(Inputs!$D$35=3,ADM!AD111,IF(ADM!$AI111>ADM!$AY111,ADM!AD111,ADM!AT111))),IF(Inputs!$D$35=2,ADM!AT111,IF(Inputs!$D$35=3,ADM!AD111,IF(ADM!$AH111>ADM!$AX111,ADM!AD111,ADM!AT111)))))","v":0},{"$f":"IF($E111=1,AU111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU111,IF(Inputs!$D$35=3,ADM!AE111,IF(ADM!$AI111>ADM!$AY111,ADM!AE111,ADM!AU111))),IF(Inputs!$D$35=2,ADM!AU111,IF(Inputs!$D$35=3,ADM!AE111,IF(ADM!$AH111>ADM!$AX111,ADM!AE111,ADM!AU111)))))","v":0},{"$f":"IF($E111=1,AV111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV111,IF(Inputs!$D$35=3,ADM!AF111,IF(ADM!$AI111>ADM!$AY111,ADM!AF111,ADM!AV111))),IF(Inputs!$D$35=2,ADM!AV111,IF(Inputs!$D$35=3,ADM!AF111,IF(ADM!$AH111>ADM!$AX111,ADM!AF111,ADM!AV111)))))","v":0},{"$f":"IF($E111=1,AW111,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW111,IF(Inputs!$D$35=3,ADM!AG111,IF(ADM!$AI111>ADM!$AY111,ADM!AG111,ADM!AW111))),IF(Inputs!$D$35=2,ADM!AW111,IF(Inputs!$D$35=3,ADM!AG111,IF(ADM!$AH111>ADM!$AX111,ADM!AG111,ADM!AW111)))))","v":0},353.56199999999995,25.531166666666667,51.062333333333335,55.467999999999996,55.418333333333329,57.452666666666666,48.077666666666666,45.772666666666673,39.318000000000005,0,0,0,0,0,0,327.03849999999994,352.56966666666665,22.647500000000001,45.295000000000002,52.347000000000001,46.17,66.209999999999994,47.938000000000002,58.051000000000002,37.551000000000002,0,0,0,0,0,0,330.91449999999992,353.56199999999995,27.661999999999999,55.323999999999998,46.29,63.244,49.198999999999998,54.101999999999997,36.426000000000002,34.652999999999999,0,0,0,0,0,0,311.57600000000002,339.238,26.283999999999999,52.567999999999998,67.766999999999996,56.841000000000001,56.948999999999998,42.192999999999998,42.841000000000001,45.75,0,0,0,0,0,0,338.625,364.90899999999999]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},null,{"$f":"IF(AND($E112=1,Inputs!$D$34=1),AK112,IF(AND($E112=1,Inputs!$D$34=2),AJ112,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK112,IF(Inputs!$D$35=3,U112,IF($AI112>$AY112,U112,AK112))),IF(Inputs!$D$35=2,AJ112,IF(Inputs!$D$35=3,T112,IF($AH112>$AX112,T112,AJ112)))))))","v":0},{"$f":"IF($E112=1,AL112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL112,IF(Inputs!$D$35=3,ADM!V112,IF(ADM!$AI112>ADM!$AY112,ADM!V112,ADM!AL112))),IF(Inputs!$D$35=2,ADM!AL112,IF(Inputs!$D$35=3,ADM!V112,IF(ADM!$AH112>ADM!$AX112,ADM!V112,ADM!AL112)))))","v":0},{"$f":"IF($E112=1,AM112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM112,IF(Inputs!$D$35=3,ADM!W112,IF(ADM!$AI112>ADM!$AY112,ADM!W112,ADM!AM112))),IF(Inputs!$D$35=2,ADM!AM112,IF(Inputs!$D$35=3,ADM!W112,IF(ADM!$AH112>ADM!$AX112,ADM!W112,ADM!AM112)))))","v":0},{"$f":"IF($E112=1,AN112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN112,IF(Inputs!$D$35=3,ADM!X112,IF(ADM!$AI112>ADM!$AY112,ADM!X112,ADM!AN112))),IF(Inputs!$D$35=2,ADM!AN112,IF(Inputs!$D$35=3,ADM!X112,IF(ADM!$AH112>ADM!$AX112,ADM!X112,ADM!AN112)))))","v":0},{"$f":"IF($E112=1,AO112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO112,IF(Inputs!$D$35=3,ADM!Y112,IF(ADM!$AI112>ADM!$AY112,ADM!Y112,ADM!AO112))),IF(Inputs!$D$35=2,ADM!AO112,IF(Inputs!$D$35=3,ADM!Y112,IF(ADM!$AH112>ADM!$AX112,ADM!Y112,ADM!AO112)))))","v":0},{"$f":"IF($E112=1,AP112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP112,IF(Inputs!$D$35=3,ADM!Z112,IF(ADM!$AI112>ADM!$AY112,ADM!Z112,ADM!AP112))),IF(Inputs!$D$35=2,ADM!AP112,IF(Inputs!$D$35=3,ADM!Z112,IF(ADM!$AH112>ADM!$AX112,ADM!Z112,ADM!AP112)))))","v":0},{"$f":"IF($E112=1,AQ112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ112,IF(Inputs!$D$35=3,ADM!AA112,IF(ADM!$AI112>ADM!$AY112,ADM!AA112,ADM!AQ112))),IF(Inputs!$D$35=2,ADM!AQ112,IF(Inputs!$D$35=3,ADM!AA112,IF(ADM!$AH112>ADM!$AX112,ADM!AA112,ADM!AQ112)))))","v":0},{"$f":"IF($E112=1,AR112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR112,IF(Inputs!$D$35=3,ADM!AB112,IF(ADM!$AI112>ADM!$AY112,ADM!AB112,ADM!AR112))),IF(Inputs!$D$35=2,ADM!AR112,IF(Inputs!$D$35=3,ADM!AB112,IF(ADM!$AH112>ADM!$AX112,ADM!AB112,ADM!AR112)))))","v":37.647999999999996},{"$f":"IF($E112=1,AS112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS112,IF(Inputs!$D$35=3,ADM!AC112,IF(ADM!$AI112>ADM!$AY112,ADM!AC112,ADM!AS112))),IF(Inputs!$D$35=2,ADM!AS112,IF(Inputs!$D$35=3,ADM!AC112,IF(ADM!$AH112>ADM!$AX112,ADM!AC112,ADM!AS112)))))","v":37.967666666666666},{"$f":"IF($E112=1,AT112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT112,IF(Inputs!$D$35=3,ADM!AD112,IF(ADM!$AI112>ADM!$AY112,ADM!AD112,ADM!AT112))),IF(Inputs!$D$35=2,ADM!AT112,IF(Inputs!$D$35=3,ADM!AD112,IF(ADM!$AH112>ADM!$AX112,ADM!AD112,ADM!AT112)))))","v":0},{"$f":"IF($E112=1,AU112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU112,IF(Inputs!$D$35=3,ADM!AE112,IF(ADM!$AI112>ADM!$AY112,ADM!AE112,ADM!AU112))),IF(Inputs!$D$35=2,ADM!AU112,IF(Inputs!$D$35=3,ADM!AE112,IF(ADM!$AH112>ADM!$AX112,ADM!AE112,ADM!AU112)))))","v":0},{"$f":"IF($E112=1,AV112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV112,IF(Inputs!$D$35=3,ADM!AF112,IF(ADM!$AI112>ADM!$AY112,ADM!AF112,ADM!AV112))),IF(Inputs!$D$35=2,ADM!AV112,IF(Inputs!$D$35=3,ADM!AF112,IF(ADM!$AH112>ADM!$AX112,ADM!AF112,ADM!AV112)))))","v":0},{"$f":"IF($E112=1,AW112,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW112,IF(Inputs!$D$35=3,ADM!AG112,IF(ADM!$AI112>ADM!$AY112,ADM!AG112,ADM!AW112))),IF(Inputs!$D$35=2,ADM!AW112,IF(Inputs!$D$35=3,ADM!AG112,IF(ADM!$AH112>ADM!$AX112,ADM!AG112,ADM!AW112)))))","v":0},75.615666666666669,0,0,0,0,0,0,0,0,37.647999999999996,37.967666666666666,0,0,0,0,75.615666666666669,75.615666666666669,0,0,0,0,0,0,0,0,32.188000000000002,41.652999999999999,0,0,0,0,73.841000000000008,73.841000000000008,0,0,0,0,0,0,0,0,42.704999999999998,31.795000000000002,0,0,0,0,74.5,74.5,0,0,0,0,0,0,0,0,{"$f":"38.19-0.139","v":38.050999999999995},40.454999999999998,0,0,0,0,78.506,78.506]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},null,{"$f":"IF(AND($E113=1,Inputs!$D$34=1),AK113,IF(AND($E113=1,Inputs!$D$34=2),AJ113,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK113,IF(Inputs!$D$35=3,U113,IF($AI113>$AY113,U113,AK113))),IF(Inputs!$D$35=2,AJ113,IF(Inputs!$D$35=3,T113,IF($AH113>$AX113,T113,AJ113)))))))","v":0},{"$f":"IF($E113=1,AL113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL113,IF(Inputs!$D$35=3,ADM!V113,IF(ADM!$AI113>ADM!$AY113,ADM!V113,ADM!AL113))),IF(Inputs!$D$35=2,ADM!AL113,IF(Inputs!$D$35=3,ADM!V113,IF(ADM!$AH113>ADM!$AX113,ADM!V113,ADM!AL113)))))","v":0},{"$f":"IF($E113=1,AM113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM113,IF(Inputs!$D$35=3,ADM!W113,IF(ADM!$AI113>ADM!$AY113,ADM!W113,ADM!AM113))),IF(Inputs!$D$35=2,ADM!AM113,IF(Inputs!$D$35=3,ADM!W113,IF(ADM!$AH113>ADM!$AX113,ADM!W113,ADM!AM113)))))","v":0},{"$f":"IF($E113=1,AN113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN113,IF(Inputs!$D$35=3,ADM!X113,IF(ADM!$AI113>ADM!$AY113,ADM!X113,ADM!AN113))),IF(Inputs!$D$35=2,ADM!AN113,IF(Inputs!$D$35=3,ADM!X113,IF(ADM!$AH113>ADM!$AX113,ADM!X113,ADM!AN113)))))","v":0},{"$f":"IF($E113=1,AO113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO113,IF(Inputs!$D$35=3,ADM!Y113,IF(ADM!$AI113>ADM!$AY113,ADM!Y113,ADM!AO113))),IF(Inputs!$D$35=2,ADM!AO113,IF(Inputs!$D$35=3,ADM!Y113,IF(ADM!$AH113>ADM!$AX113,ADM!Y113,ADM!AO113)))))","v":0},{"$f":"IF($E113=1,AP113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP113,IF(Inputs!$D$35=3,ADM!Z113,IF(ADM!$AI113>ADM!$AY113,ADM!Z113,ADM!AP113))),IF(Inputs!$D$35=2,ADM!AP113,IF(Inputs!$D$35=3,ADM!Z113,IF(ADM!$AH113>ADM!$AX113,ADM!Z113,ADM!AP113)))))","v":0},{"$f":"IF($E113=1,AQ113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ113,IF(Inputs!$D$35=3,ADM!AA113,IF(ADM!$AI113>ADM!$AY113,ADM!AA113,ADM!AQ113))),IF(Inputs!$D$35=2,ADM!AQ113,IF(Inputs!$D$35=3,ADM!AA113,IF(ADM!$AH113>ADM!$AX113,ADM!AA113,ADM!AQ113)))))","v":0},{"$f":"IF($E113=1,AR113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR113,IF(Inputs!$D$35=3,ADM!AB113,IF(ADM!$AI113>ADM!$AY113,ADM!AB113,ADM!AR113))),IF(Inputs!$D$35=2,ADM!AR113,IF(Inputs!$D$35=3,ADM!AB113,IF(ADM!$AH113>ADM!$AX113,ADM!AB113,ADM!AR113)))))","v":0},{"$f":"IF($E113=1,AS113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS113,IF(Inputs!$D$35=3,ADM!AC113,IF(ADM!$AI113>ADM!$AY113,ADM!AC113,ADM!AS113))),IF(Inputs!$D$35=2,ADM!AS113,IF(Inputs!$D$35=3,ADM!AC113,IF(ADM!$AH113>ADM!$AX113,ADM!AC113,ADM!AS113)))))","v":0},{"$f":"IF($E113=1,AT113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT113,IF(Inputs!$D$35=3,ADM!AD113,IF(ADM!$AI113>ADM!$AY113,ADM!AD113,ADM!AT113))),IF(Inputs!$D$35=2,ADM!AT113,IF(Inputs!$D$35=3,ADM!AD113,IF(ADM!$AH113>ADM!$AX113,ADM!AD113,ADM!AT113)))))","v":20.537999999999997},{"$f":"IF($E113=1,AU113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU113,IF(Inputs!$D$35=3,ADM!AE113,IF(ADM!$AI113>ADM!$AY113,ADM!AE113,ADM!AU113))),IF(Inputs!$D$35=2,ADM!AU113,IF(Inputs!$D$35=3,ADM!AE113,IF(ADM!$AH113>ADM!$AX113,ADM!AE113,ADM!AU113)))))","v":18.881},{"$f":"IF($E113=1,AV113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV113,IF(Inputs!$D$35=3,ADM!AF113,IF(ADM!$AI113>ADM!$AY113,ADM!AF113,ADM!AV113))),IF(Inputs!$D$35=2,ADM!AV113,IF(Inputs!$D$35=3,ADM!AF113,IF(ADM!$AH113>ADM!$AX113,ADM!AF113,ADM!AV113)))))","v":8.0203333333333333},{"$f":"IF($E113=1,AW113,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW113,IF(Inputs!$D$35=3,ADM!AG113,IF(ADM!$AI113>ADM!$AY113,ADM!AG113,ADM!AW113))),IF(Inputs!$D$35=2,ADM!AW113,IF(Inputs!$D$35=3,ADM!AG113,IF(ADM!$AH113>ADM!$AX113,ADM!AG113,ADM!AW113)))))","v":4.4473333333333338},51.886666666666663,0,0,0,0,0,0,0,0,0,0,20.537999999999997,18.881,8.0203333333333333,4.4473333333333338,51.886666666666663,51.886666666666663,0,0,0,0,0,0,0,0,0,0,21.523,17.79,7.4829999999999997,3.2389999999999999,50.034999999999997,50.034999999999997,0,0,0,0,0,0,0,0,0,0,22.75,18.420000000000002,10.381,4.4260000000000002,55.977000000000004,55.977000000000004,0,0,0,0,0,0,0,0,0,0,{"$f":"17.426-0.085","v":17.340999999999998},{"$f":"20.534-0.101","v":20.433},{"$f":"6.227-0.03","v":6.1970000000000001},{"$f":"5.705-0.028","v":5.6770000000000005},49.648000000000003,49.648000000000003]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},null,{"$f":"IF(AND($E114=1,Inputs!$D$34=1),AK114,IF(AND($E114=1,Inputs!$D$34=2),AJ114,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK114,IF(Inputs!$D$35=3,U114,IF($AI114>$AY114,U114,AK114))),IF(Inputs!$D$35=2,AJ114,IF(Inputs!$D$35=3,T114,IF($AH114>$AX114,T114,AJ114)))))))","v":37.03},{"$f":"IF($E114=1,AL114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL114,IF(Inputs!$D$35=3,ADM!V114,IF(ADM!$AI114>ADM!$AY114,ADM!V114,ADM!AL114))),IF(Inputs!$D$35=2,ADM!AL114,IF(Inputs!$D$35=3,ADM!V114,IF(ADM!$AH114>ADM!$AX114,ADM!V114,ADM!AL114)))))","v":23.518000000000001},{"$f":"IF($E114=1,AM114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM114,IF(Inputs!$D$35=3,ADM!W114,IF(ADM!$AI114>ADM!$AY114,ADM!W114,ADM!AM114))),IF(Inputs!$D$35=2,ADM!AM114,IF(Inputs!$D$35=3,ADM!W114,IF(ADM!$AH114>ADM!$AX114,ADM!W114,ADM!AM114)))))","v":28.298999999999999},{"$f":"IF($E114=1,AN114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN114,IF(Inputs!$D$35=3,ADM!X114,IF(ADM!$AI114>ADM!$AY114,ADM!X114,ADM!AN114))),IF(Inputs!$D$35=2,ADM!AN114,IF(Inputs!$D$35=3,ADM!X114,IF(ADM!$AH114>ADM!$AX114,ADM!X114,ADM!AN114)))))","v":30.713000000000001},{"$f":"IF($E114=1,AO114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO114,IF(Inputs!$D$35=3,ADM!Y114,IF(ADM!$AI114>ADM!$AY114,ADM!Y114,ADM!AO114))),IF(Inputs!$D$35=2,ADM!AO114,IF(Inputs!$D$35=3,ADM!Y114,IF(ADM!$AH114>ADM!$AX114,ADM!Y114,ADM!AO114)))))","v":26.97},{"$f":"IF($E114=1,AP114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP114,IF(Inputs!$D$35=3,ADM!Z114,IF(ADM!$AI114>ADM!$AY114,ADM!Z114,ADM!AP114))),IF(Inputs!$D$35=2,ADM!AP114,IF(Inputs!$D$35=3,ADM!Z114,IF(ADM!$AH114>ADM!$AX114,ADM!Z114,ADM!AP114)))))","v":21},{"$f":"IF($E114=1,AQ114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ114,IF(Inputs!$D$35=3,ADM!AA114,IF(ADM!$AI114>ADM!$AY114,ADM!AA114,ADM!AQ114))),IF(Inputs!$D$35=2,ADM!AQ114,IF(Inputs!$D$35=3,ADM!AA114,IF(ADM!$AH114>ADM!$AX114,ADM!AA114,ADM!AQ114)))))","v":24.914999999999999},{"$f":"IF($E114=1,AR114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR114,IF(Inputs!$D$35=3,ADM!AB114,IF(ADM!$AI114>ADM!$AY114,ADM!AB114,ADM!AR114))),IF(Inputs!$D$35=2,ADM!AR114,IF(Inputs!$D$35=3,ADM!AB114,IF(ADM!$AH114>ADM!$AX114,ADM!AB114,ADM!AR114)))))","v":0},{"$f":"IF($E114=1,AS114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS114,IF(Inputs!$D$35=3,ADM!AC114,IF(ADM!$AI114>ADM!$AY114,ADM!AC114,ADM!AS114))),IF(Inputs!$D$35=2,ADM!AS114,IF(Inputs!$D$35=3,ADM!AC114,IF(ADM!$AH114>ADM!$AX114,ADM!AC114,ADM!AS114)))))","v":0},{"$f":"IF($E114=1,AT114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT114,IF(Inputs!$D$35=3,ADM!AD114,IF(ADM!$AI114>ADM!$AY114,ADM!AD114,ADM!AT114))),IF(Inputs!$D$35=2,ADM!AT114,IF(Inputs!$D$35=3,ADM!AD114,IF(ADM!$AH114>ADM!$AX114,ADM!AD114,ADM!AT114)))))","v":0},{"$f":"IF($E114=1,AU114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU114,IF(Inputs!$D$35=3,ADM!AE114,IF(ADM!$AI114>ADM!$AY114,ADM!AE114,ADM!AU114))),IF(Inputs!$D$35=2,ADM!AU114,IF(Inputs!$D$35=3,ADM!AE114,IF(ADM!$AH114>ADM!$AX114,ADM!AE114,ADM!AU114)))))","v":0},{"$f":"IF($E114=1,AV114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV114,IF(Inputs!$D$35=3,ADM!AF114,IF(ADM!$AI114>ADM!$AY114,ADM!AF114,ADM!AV114))),IF(Inputs!$D$35=2,ADM!AV114,IF(Inputs!$D$35=3,ADM!AF114,IF(ADM!$AH114>ADM!$AX114,ADM!AF114,ADM!AV114)))))","v":0},{"$f":"IF($E114=1,AW114,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW114,IF(Inputs!$D$35=3,ADM!AG114,IF(ADM!$AI114>ADM!$AY114,ADM!AG114,ADM!AW114))),IF(Inputs!$D$35=2,ADM!AW114,IF(Inputs!$D$35=3,ADM!AG114,IF(ADM!$AH114>ADM!$AX114,ADM!AG114,ADM!AW114)))))","v":0},192.44499999999999,14.934666666666667,29.869333333333334,27.318000000000001,25.701333333333334,24.657333333333337,22.959333333333333,23.859666666666669,25.532333333333337,0,0,0,0,0,0,164.96266666666668,179.89733333333334,18.515000000000001,37.03,23.518000000000001,28.298999999999999,30.713000000000001,26.97,21,24.914999999999999,0,0,0,0,0,0,173.93,192.44499999999999,13.154,26.308,27.295999999999999,27.484999999999999,23.189,19.675000000000001,24.515000000000001,27.13,0,0,0,0,0,0,162.44399999999999,175.59799999999998,13.135,{"$f":"26.262+0.008","v":26.27},31.14,21.32,{"$f":"20.076-0.006","v":20.07},22.233000000000001,26.064,24.552,0,0,0,0,0,0,158.51399999999998,171.64899999999997]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},null,{"$f":"IF(AND($E115=1,Inputs!$D$34=1),AK115,IF(AND($E115=1,Inputs!$D$34=2),AJ115,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK115,IF(Inputs!$D$35=3,U115,IF($AI115>$AY115,U115,AK115))),IF(Inputs!$D$35=2,AJ115,IF(Inputs!$D$35=3,T115,IF($AH115>$AX115,T115,AJ115)))))))","v":0},{"$f":"IF($E115=1,AL115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL115,IF(Inputs!$D$35=3,ADM!V115,IF(ADM!$AI115>ADM!$AY115,ADM!V115,ADM!AL115))),IF(Inputs!$D$35=2,ADM!AL115,IF(Inputs!$D$35=3,ADM!V115,IF(ADM!$AH115>ADM!$AX115,ADM!V115,ADM!AL115)))))","v":0},{"$f":"IF($E115=1,AM115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM115,IF(Inputs!$D$35=3,ADM!W115,IF(ADM!$AI115>ADM!$AY115,ADM!W115,ADM!AM115))),IF(Inputs!$D$35=2,ADM!AM115,IF(Inputs!$D$35=3,ADM!W115,IF(ADM!$AH115>ADM!$AX115,ADM!W115,ADM!AM115)))))","v":0},{"$f":"IF($E115=1,AN115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN115,IF(Inputs!$D$35=3,ADM!X115,IF(ADM!$AI115>ADM!$AY115,ADM!X115,ADM!AN115))),IF(Inputs!$D$35=2,ADM!AN115,IF(Inputs!$D$35=3,ADM!X115,IF(ADM!$AH115>ADM!$AX115,ADM!X115,ADM!AN115)))))","v":0},{"$f":"IF($E115=1,AO115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO115,IF(Inputs!$D$35=3,ADM!Y115,IF(ADM!$AI115>ADM!$AY115,ADM!Y115,ADM!AO115))),IF(Inputs!$D$35=2,ADM!AO115,IF(Inputs!$D$35=3,ADM!Y115,IF(ADM!$AH115>ADM!$AX115,ADM!Y115,ADM!AO115)))))","v":0},{"$f":"IF($E115=1,AP115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP115,IF(Inputs!$D$35=3,ADM!Z115,IF(ADM!$AI115>ADM!$AY115,ADM!Z115,ADM!AP115))),IF(Inputs!$D$35=2,ADM!AP115,IF(Inputs!$D$35=3,ADM!Z115,IF(ADM!$AH115>ADM!$AX115,ADM!Z115,ADM!AP115)))))","v":0},{"$f":"IF($E115=1,AQ115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ115,IF(Inputs!$D$35=3,ADM!AA115,IF(ADM!$AI115>ADM!$AY115,ADM!AA115,ADM!AQ115))),IF(Inputs!$D$35=2,ADM!AQ115,IF(Inputs!$D$35=3,ADM!AA115,IF(ADM!$AH115>ADM!$AX115,ADM!AA115,ADM!AQ115)))))","v":0},{"$f":"IF($E115=1,AR115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR115,IF(Inputs!$D$35=3,ADM!AB115,IF(ADM!$AI115>ADM!$AY115,ADM!AB115,ADM!AR115))),IF(Inputs!$D$35=2,ADM!AR115,IF(Inputs!$D$35=3,ADM!AB115,IF(ADM!$AH115>ADM!$AX115,ADM!AB115,ADM!AR115)))))","v":28.608333333333334},{"$f":"IF($E115=1,AS115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS115,IF(Inputs!$D$35=3,ADM!AC115,IF(ADM!$AI115>ADM!$AY115,ADM!AC115,ADM!AS115))),IF(Inputs!$D$35=2,ADM!AS115,IF(Inputs!$D$35=3,ADM!AC115,IF(ADM!$AH115>ADM!$AX115,ADM!AC115,ADM!AS115)))))","v":30.033333333333335},{"$f":"IF($E115=1,AT115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT115,IF(Inputs!$D$35=3,ADM!AD115,IF(ADM!$AI115>ADM!$AY115,ADM!AD115,ADM!AT115))),IF(Inputs!$D$35=2,ADM!AT115,IF(Inputs!$D$35=3,ADM!AD115,IF(ADM!$AH115>ADM!$AX115,ADM!AD115,ADM!AT115)))))","v":0},{"$f":"IF($E115=1,AU115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU115,IF(Inputs!$D$35=3,ADM!AE115,IF(ADM!$AI115>ADM!$AY115,ADM!AE115,ADM!AU115))),IF(Inputs!$D$35=2,ADM!AU115,IF(Inputs!$D$35=3,ADM!AE115,IF(ADM!$AH115>ADM!$AX115,ADM!AE115,ADM!AU115)))))","v":0},{"$f":"IF($E115=1,AV115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV115,IF(Inputs!$D$35=3,ADM!AF115,IF(ADM!$AI115>ADM!$AY115,ADM!AF115,ADM!AV115))),IF(Inputs!$D$35=2,ADM!AV115,IF(Inputs!$D$35=3,ADM!AF115,IF(ADM!$AH115>ADM!$AX115,ADM!AF115,ADM!AV115)))))","v":0},{"$f":"IF($E115=1,AW115,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW115,IF(Inputs!$D$35=3,ADM!AG115,IF(ADM!$AI115>ADM!$AY115,ADM!AG115,ADM!AW115))),IF(Inputs!$D$35=2,ADM!AW115,IF(Inputs!$D$35=3,ADM!AG115,IF(ADM!$AH115>ADM!$AX115,ADM!AG115,ADM!AW115)))))","v":0},58.641666666666666,0,0,0,0,0,0,0,0,28.608333333333334,30.033333333333335,0,0,0,0,58.641666666666666,58.641666666666666,0,0,0,0,0,0,0,0,27.707999999999998,25.934999999999999,0,0,0,0,53.643000000000001,53.643000000000001,0,0,0,0,0,0,0,0,26.832000000000001,35.295000000000002,0,0,0,0,62.127000000000002,62.127000000000002,0,0,0,0,0,0,0,0,31.285,{"$f":"27.855+1+0.015","v":28.87},0,0,0,0,60.155000000000001,60.155000000000001]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},null,{"$f":"IF(AND($E116=1,Inputs!$D$34=1),AK116,IF(AND($E116=1,Inputs!$D$34=2),AJ116,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK116,IF(Inputs!$D$35=3,U116,IF($AI116>$AY116,U116,AK116))),IF(Inputs!$D$35=2,AJ116,IF(Inputs!$D$35=3,T116,IF($AH116>$AX116,T116,AJ116)))))))","v":0},{"$f":"IF($E116=1,AL116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL116,IF(Inputs!$D$35=3,ADM!V116,IF(ADM!$AI116>ADM!$AY116,ADM!V116,ADM!AL116))),IF(Inputs!$D$35=2,ADM!AL116,IF(Inputs!$D$35=3,ADM!V116,IF(ADM!$AH116>ADM!$AX116,ADM!V116,ADM!AL116)))))","v":0},{"$f":"IF($E116=1,AM116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM116,IF(Inputs!$D$35=3,ADM!W116,IF(ADM!$AI116>ADM!$AY116,ADM!W116,ADM!AM116))),IF(Inputs!$D$35=2,ADM!AM116,IF(Inputs!$D$35=3,ADM!W116,IF(ADM!$AH116>ADM!$AX116,ADM!W116,ADM!AM116)))))","v":0},{"$f":"IF($E116=1,AN116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN116,IF(Inputs!$D$35=3,ADM!X116,IF(ADM!$AI116>ADM!$AY116,ADM!X116,ADM!AN116))),IF(Inputs!$D$35=2,ADM!AN116,IF(Inputs!$D$35=3,ADM!X116,IF(ADM!$AH116>ADM!$AX116,ADM!X116,ADM!AN116)))))","v":0},{"$f":"IF($E116=1,AO116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO116,IF(Inputs!$D$35=3,ADM!Y116,IF(ADM!$AI116>ADM!$AY116,ADM!Y116,ADM!AO116))),IF(Inputs!$D$35=2,ADM!AO116,IF(Inputs!$D$35=3,ADM!Y116,IF(ADM!$AH116>ADM!$AX116,ADM!Y116,ADM!AO116)))))","v":0},{"$f":"IF($E116=1,AP116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP116,IF(Inputs!$D$35=3,ADM!Z116,IF(ADM!$AI116>ADM!$AY116,ADM!Z116,ADM!AP116))),IF(Inputs!$D$35=2,ADM!AP116,IF(Inputs!$D$35=3,ADM!Z116,IF(ADM!$AH116>ADM!$AX116,ADM!Z116,ADM!AP116)))))","v":0},{"$f":"IF($E116=1,AQ116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ116,IF(Inputs!$D$35=3,ADM!AA116,IF(ADM!$AI116>ADM!$AY116,ADM!AA116,ADM!AQ116))),IF(Inputs!$D$35=2,ADM!AQ116,IF(Inputs!$D$35=3,ADM!AA116,IF(ADM!$AH116>ADM!$AX116,ADM!AA116,ADM!AQ116)))))","v":0},{"$f":"IF($E116=1,AR116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR116,IF(Inputs!$D$35=3,ADM!AB116,IF(ADM!$AI116>ADM!$AY116,ADM!AB116,ADM!AR116))),IF(Inputs!$D$35=2,ADM!AR116,IF(Inputs!$D$35=3,ADM!AB116,IF(ADM!$AH116>ADM!$AX116,ADM!AB116,ADM!AR116)))))","v":0},{"$f":"IF($E116=1,AS116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS116,IF(Inputs!$D$35=3,ADM!AC116,IF(ADM!$AI116>ADM!$AY116,ADM!AC116,ADM!AS116))),IF(Inputs!$D$35=2,ADM!AS116,IF(Inputs!$D$35=3,ADM!AC116,IF(ADM!$AH116>ADM!$AX116,ADM!AC116,ADM!AS116)))))","v":0},{"$f":"IF($E116=1,AT116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT116,IF(Inputs!$D$35=3,ADM!AD116,IF(ADM!$AI116>ADM!$AY116,ADM!AD116,ADM!AT116))),IF(Inputs!$D$35=2,ADM!AT116,IF(Inputs!$D$35=3,ADM!AD116,IF(ADM!$AH116>ADM!$AX116,ADM!AD116,ADM!AT116)))))","v":33.887},{"$f":"IF($E116=1,AU116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU116,IF(Inputs!$D$35=3,ADM!AE116,IF(ADM!$AI116>ADM!$AY116,ADM!AE116,ADM!AU116))),IF(Inputs!$D$35=2,ADM!AU116,IF(Inputs!$D$35=3,ADM!AE116,IF(ADM!$AH116>ADM!$AX116,ADM!AE116,ADM!AU116)))))","v":26.905000000000001},{"$f":"IF($E116=1,AV116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV116,IF(Inputs!$D$35=3,ADM!AF116,IF(ADM!$AI116>ADM!$AY116,ADM!AF116,ADM!AV116))),IF(Inputs!$D$35=2,ADM!AV116,IF(Inputs!$D$35=3,ADM!AF116,IF(ADM!$AH116>ADM!$AX116,ADM!AF116,ADM!AV116)))))","v":20.422999999999998},{"$f":"IF($E116=1,AW116,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW116,IF(Inputs!$D$35=3,ADM!AG116,IF(ADM!$AI116>ADM!$AY116,ADM!AG116,ADM!AW116))),IF(Inputs!$D$35=2,ADM!AW116,IF(Inputs!$D$35=3,ADM!AG116,IF(ADM!$AH116>ADM!$AX116,ADM!AG116,ADM!AW116)))))","v":27.69},108.905,0,0,0,0,0,0,0,0,0,0,28.023,25.385000000000002,22.611999999999998,25.695000000000004,101.715,101.715,0,0,0,0,0,0,0,0,0,0,33.887,26.905000000000001,20.422999999999998,27.69,108.905,108.905,0,0,0,0,0,0,0,0,0,0,27.734000000000002,22.37,25.873000000000001,22.184999999999999,98.162000000000006,98.162000000000006,0,0,0,0,0,0,0,0,0,0,22.448,{"$f":"26.866+0.014","v":26.88},{"$f":"21.523+0.017","v":21.54},{"$f":"27.203+0.007","v":27.21},{"$f":"BP116+SUM(BR116:CC116)","v":98.078000000000003},{"$f":"SUM(BQ116:CC116)","v":98.078000000000003}]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},null,{"$f":"IF(AND($E117=1,Inputs!$D$34=1),AK117,IF(AND($E117=1,Inputs!$D$34=2),AJ117,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK117,IF(Inputs!$D$35=3,U117,IF($AI117>$AY117,U117,AK117))),IF(Inputs!$D$35=2,AJ117,IF(Inputs!$D$35=3,T117,IF($AH117>$AX117,T117,AJ117)))))))","v":75.353999999999999},{"$f":"IF($E117=1,AL117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL117,IF(Inputs!$D$35=3,ADM!V117,IF(ADM!$AI117>ADM!$AY117,ADM!V117,ADM!AL117))),IF(Inputs!$D$35=2,ADM!AL117,IF(Inputs!$D$35=3,ADM!V117,IF(ADM!$AH117>ADM!$AX117,ADM!V117,ADM!AL117)))))","v":69.697000000000003},{"$f":"IF($E117=1,AM117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM117,IF(Inputs!$D$35=3,ADM!W117,IF(ADM!$AI117>ADM!$AY117,ADM!W117,ADM!AM117))),IF(Inputs!$D$35=2,ADM!AM117,IF(Inputs!$D$35=3,ADM!W117,IF(ADM!$AH117>ADM!$AX117,ADM!W117,ADM!AM117)))))","v":73.656999999999996},{"$f":"IF($E117=1,AN117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN117,IF(Inputs!$D$35=3,ADM!X117,IF(ADM!$AI117>ADM!$AY117,ADM!X117,ADM!AN117))),IF(Inputs!$D$35=2,ADM!AN117,IF(Inputs!$D$35=3,ADM!X117,IF(ADM!$AH117>ADM!$AX117,ADM!X117,ADM!AN117)))))","v":0},{"$f":"IF($E117=1,AO117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO117,IF(Inputs!$D$35=3,ADM!Y117,IF(ADM!$AI117>ADM!$AY117,ADM!Y117,ADM!AO117))),IF(Inputs!$D$35=2,ADM!AO117,IF(Inputs!$D$35=3,ADM!Y117,IF(ADM!$AH117>ADM!$AX117,ADM!Y117,ADM!AO117)))))","v":0},{"$f":"IF($E117=1,AP117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP117,IF(Inputs!$D$35=3,ADM!Z117,IF(ADM!$AI117>ADM!$AY117,ADM!Z117,ADM!AP117))),IF(Inputs!$D$35=2,ADM!AP117,IF(Inputs!$D$35=3,ADM!Z117,IF(ADM!$AH117>ADM!$AX117,ADM!Z117,ADM!AP117)))))","v":0},{"$f":"IF($E117=1,AQ117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ117,IF(Inputs!$D$35=3,ADM!AA117,IF(ADM!$AI117>ADM!$AY117,ADM!AA117,ADM!AQ117))),IF(Inputs!$D$35=2,ADM!AQ117,IF(Inputs!$D$35=3,ADM!AA117,IF(ADM!$AH117>ADM!$AX117,ADM!AA117,ADM!AQ117)))))","v":0},{"$f":"IF($E117=1,AR117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR117,IF(Inputs!$D$35=3,ADM!AB117,IF(ADM!$AI117>ADM!$AY117,ADM!AB117,ADM!AR117))),IF(Inputs!$D$35=2,ADM!AR117,IF(Inputs!$D$35=3,ADM!AB117,IF(ADM!$AH117>ADM!$AX117,ADM!AB117,ADM!AR117)))))","v":0},{"$f":"IF($E117=1,AS117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS117,IF(Inputs!$D$35=3,ADM!AC117,IF(ADM!$AI117>ADM!$AY117,ADM!AC117,ADM!AS117))),IF(Inputs!$D$35=2,ADM!AS117,IF(Inputs!$D$35=3,ADM!AC117,IF(ADM!$AH117>ADM!$AX117,ADM!AC117,ADM!AS117)))))","v":0},{"$f":"IF($E117=1,AT117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT117,IF(Inputs!$D$35=3,ADM!AD117,IF(ADM!$AI117>ADM!$AY117,ADM!AD117,ADM!AT117))),IF(Inputs!$D$35=2,ADM!AT117,IF(Inputs!$D$35=3,ADM!AD117,IF(ADM!$AH117>ADM!$AX117,ADM!AD117,ADM!AT117)))))","v":0},{"$f":"IF($E117=1,AU117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU117,IF(Inputs!$D$35=3,ADM!AE117,IF(ADM!$AI117>ADM!$AY117,ADM!AE117,ADM!AU117))),IF(Inputs!$D$35=2,ADM!AU117,IF(Inputs!$D$35=3,ADM!AE117,IF(ADM!$AH117>ADM!$AX117,ADM!AE117,ADM!AU117)))))","v":0},{"$f":"IF($E117=1,AV117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV117,IF(Inputs!$D$35=3,ADM!AF117,IF(ADM!$AI117>ADM!$AY117,ADM!AF117,ADM!AV117))),IF(Inputs!$D$35=2,ADM!AV117,IF(Inputs!$D$35=3,ADM!AF117,IF(ADM!$AH117>ADM!$AX117,ADM!AF117,ADM!AV117)))))","v":0},{"$f":"IF($E117=1,AW117,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW117,IF(Inputs!$D$35=3,ADM!AG117,IF(ADM!$AI117>ADM!$AY117,ADM!AG117,ADM!AW117))),IF(Inputs!$D$35=2,ADM!AW117,IF(Inputs!$D$35=3,ADM!AG117,IF(ADM!$AH117>ADM!$AX117,ADM!AG117,ADM!AW117)))))","v":0},218.70799999999997,36.477333333333334,72.954666666666668,72.241,73.245999999999995,0,0,0,0,0,0,0,0,0,0,181.96433333333334,218.44166666666666,37.677,75.353999999999999,69.697000000000003,73.656999999999996,0,0,0,0,0,0,0,0,0,0,181.03099999999998,218.70799999999997,35.454999999999998,70.91,78.796999999999997,73.903999999999996,0,0,0,0,0,0,0,0,0,0,188.15600000000001,223.61099999999999,36.299999999999997,72.599999999999994,68.228999999999999,72.177000000000007,0,0,0,0,0,0,0,0,0,0,176.70600000000002,213.00600000000003]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},null,{"$f":"IF(AND($E118=1,Inputs!$D$34=1),AK118,IF(AND($E118=1,Inputs!$D$34=2),AJ118,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK118,IF(Inputs!$D$35=3,U118,IF($AI118>$AY118,U118,AK118))),IF(Inputs!$D$35=2,AJ118,IF(Inputs!$D$35=3,T118,IF($AH118>$AX118,T118,AJ118)))))))","v":54.573},{"$f":"IF($E118=1,AL118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL118,IF(Inputs!$D$35=3,ADM!V118,IF(ADM!$AI118>ADM!$AY118,ADM!V118,ADM!AL118))),IF(Inputs!$D$35=2,ADM!AL118,IF(Inputs!$D$35=3,ADM!V118,IF(ADM!$AH118>ADM!$AX118,ADM!V118,ADM!AL118)))))","v":54.41},{"$f":"IF($E118=1,AM118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM118,IF(Inputs!$D$35=3,ADM!W118,IF(ADM!$AI118>ADM!$AY118,ADM!W118,ADM!AM118))),IF(Inputs!$D$35=2,ADM!AM118,IF(Inputs!$D$35=3,ADM!W118,IF(ADM!$AH118>ADM!$AX118,ADM!W118,ADM!AM118)))))","v":62.802999999999997},{"$f":"IF($E118=1,AN118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN118,IF(Inputs!$D$35=3,ADM!X118,IF(ADM!$AI118>ADM!$AY118,ADM!X118,ADM!AN118))),IF(Inputs!$D$35=2,ADM!AN118,IF(Inputs!$D$35=3,ADM!X118,IF(ADM!$AH118>ADM!$AX118,ADM!X118,ADM!AN118)))))","v":0},{"$f":"IF($E118=1,AO118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO118,IF(Inputs!$D$35=3,ADM!Y118,IF(ADM!$AI118>ADM!$AY118,ADM!Y118,ADM!AO118))),IF(Inputs!$D$35=2,ADM!AO118,IF(Inputs!$D$35=3,ADM!Y118,IF(ADM!$AH118>ADM!$AX118,ADM!Y118,ADM!AO118)))))","v":0},{"$f":"IF($E118=1,AP118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP118,IF(Inputs!$D$35=3,ADM!Z118,IF(ADM!$AI118>ADM!$AY118,ADM!Z118,ADM!AP118))),IF(Inputs!$D$35=2,ADM!AP118,IF(Inputs!$D$35=3,ADM!Z118,IF(ADM!$AH118>ADM!$AX118,ADM!Z118,ADM!AP118)))))","v":0},{"$f":"IF($E118=1,AQ118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ118,IF(Inputs!$D$35=3,ADM!AA118,IF(ADM!$AI118>ADM!$AY118,ADM!AA118,ADM!AQ118))),IF(Inputs!$D$35=2,ADM!AQ118,IF(Inputs!$D$35=3,ADM!AA118,IF(ADM!$AH118>ADM!$AX118,ADM!AA118,ADM!AQ118)))))","v":0},{"$f":"IF($E118=1,AR118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR118,IF(Inputs!$D$35=3,ADM!AB118,IF(ADM!$AI118>ADM!$AY118,ADM!AB118,ADM!AR118))),IF(Inputs!$D$35=2,ADM!AR118,IF(Inputs!$D$35=3,ADM!AB118,IF(ADM!$AH118>ADM!$AX118,ADM!AB118,ADM!AR118)))))","v":0},{"$f":"IF($E118=1,AS118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS118,IF(Inputs!$D$35=3,ADM!AC118,IF(ADM!$AI118>ADM!$AY118,ADM!AC118,ADM!AS118))),IF(Inputs!$D$35=2,ADM!AS118,IF(Inputs!$D$35=3,ADM!AC118,IF(ADM!$AH118>ADM!$AX118,ADM!AC118,ADM!AS118)))))","v":0},{"$f":"IF($E118=1,AT118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT118,IF(Inputs!$D$35=3,ADM!AD118,IF(ADM!$AI118>ADM!$AY118,ADM!AD118,ADM!AT118))),IF(Inputs!$D$35=2,ADM!AT118,IF(Inputs!$D$35=3,ADM!AD118,IF(ADM!$AH118>ADM!$AX118,ADM!AD118,ADM!AT118)))))","v":0},{"$f":"IF($E118=1,AU118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU118,IF(Inputs!$D$35=3,ADM!AE118,IF(ADM!$AI118>ADM!$AY118,ADM!AE118,ADM!AU118))),IF(Inputs!$D$35=2,ADM!AU118,IF(Inputs!$D$35=3,ADM!AE118,IF(ADM!$AH118>ADM!$AX118,ADM!AE118,ADM!AU118)))))","v":0},{"$f":"IF($E118=1,AV118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV118,IF(Inputs!$D$35=3,ADM!AF118,IF(ADM!$AI118>ADM!$AY118,ADM!AF118,ADM!AV118))),IF(Inputs!$D$35=2,ADM!AV118,IF(Inputs!$D$35=3,ADM!AF118,IF(ADM!$AH118>ADM!$AX118,ADM!AF118,ADM!AV118)))))","v":0},{"$f":"IF($E118=1,AW118,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW118,IF(Inputs!$D$35=3,ADM!AG118,IF(ADM!$AI118>ADM!$AY118,ADM!AG118,ADM!AW118))),IF(Inputs!$D$35=2,ADM!AW118,IF(Inputs!$D$35=3,ADM!AG118,IF(ADM!$AH118>ADM!$AX118,ADM!AG118,ADM!AW118)))))","v":0},171.786,29.636666666666667,59.273333333333333,55.018666666666661,53.925666666666665,0,0,0,0,0,0,0,0,0,0,138.58099999999999,168.21766666666667,27.2865,54.573,54.41,62.802999999999997,0,0,0,0,0,0,0,0,0,0,144.49949999999998,171.786,26.183499999999999,52.366999999999997,62.948999999999998,51.825000000000003,0,0,0,0,0,0,0,0,0,0,140.95750000000001,167.14100000000002,35.44,70.88,47.697000000000003,47.149000000000001,0,0,0,0,0,0,0,0,0,0,130.286,165.726]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},null,{"$f":"IF(AND($E119=1,Inputs!$D$34=1),AK119,IF(AND($E119=1,Inputs!$D$34=2),AJ119,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK119,IF(Inputs!$D$35=3,U119,IF($AI119>$AY119,U119,AK119))),IF(Inputs!$D$35=2,AJ119,IF(Inputs!$D$35=3,T119,IF($AH119>$AX119,T119,AJ119)))))))","v":108.77500000000001},{"$f":"IF($E119=1,AL119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL119,IF(Inputs!$D$35=3,ADM!V119,IF(ADM!$AI119>ADM!$AY119,ADM!V119,ADM!AL119))),IF(Inputs!$D$35=2,ADM!AL119,IF(Inputs!$D$35=3,ADM!V119,IF(ADM!$AH119>ADM!$AX119,ADM!V119,ADM!AL119)))))","v":87.100999999999999},{"$f":"IF($E119=1,AM119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM119,IF(Inputs!$D$35=3,ADM!W119,IF(ADM!$AI119>ADM!$AY119,ADM!W119,ADM!AM119))),IF(Inputs!$D$35=2,ADM!AM119,IF(Inputs!$D$35=3,ADM!W119,IF(ADM!$AH119>ADM!$AX119,ADM!W119,ADM!AM119)))))","v":93.152000000000001},{"$f":"IF($E119=1,AN119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN119,IF(Inputs!$D$35=3,ADM!X119,IF(ADM!$AI119>ADM!$AY119,ADM!X119,ADM!AN119))),IF(Inputs!$D$35=2,ADM!AN119,IF(Inputs!$D$35=3,ADM!X119,IF(ADM!$AH119>ADM!$AX119,ADM!X119,ADM!AN119)))))","v":0},{"$f":"IF($E119=1,AO119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO119,IF(Inputs!$D$35=3,ADM!Y119,IF(ADM!$AI119>ADM!$AY119,ADM!Y119,ADM!AO119))),IF(Inputs!$D$35=2,ADM!AO119,IF(Inputs!$D$35=3,ADM!Y119,IF(ADM!$AH119>ADM!$AX119,ADM!Y119,ADM!AO119)))))","v":0},{"$f":"IF($E119=1,AP119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP119,IF(Inputs!$D$35=3,ADM!Z119,IF(ADM!$AI119>ADM!$AY119,ADM!Z119,ADM!AP119))),IF(Inputs!$D$35=2,ADM!AP119,IF(Inputs!$D$35=3,ADM!Z119,IF(ADM!$AH119>ADM!$AX119,ADM!Z119,ADM!AP119)))))","v":0},{"$f":"IF($E119=1,AQ119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ119,IF(Inputs!$D$35=3,ADM!AA119,IF(ADM!$AI119>ADM!$AY119,ADM!AA119,ADM!AQ119))),IF(Inputs!$D$35=2,ADM!AQ119,IF(Inputs!$D$35=3,ADM!AA119,IF(ADM!$AH119>ADM!$AX119,ADM!AA119,ADM!AQ119)))))","v":0},{"$f":"IF($E119=1,AR119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR119,IF(Inputs!$D$35=3,ADM!AB119,IF(ADM!$AI119>ADM!$AY119,ADM!AB119,ADM!AR119))),IF(Inputs!$D$35=2,ADM!AR119,IF(Inputs!$D$35=3,ADM!AB119,IF(ADM!$AH119>ADM!$AX119,ADM!AB119,ADM!AR119)))))","v":0},{"$f":"IF($E119=1,AS119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS119,IF(Inputs!$D$35=3,ADM!AC119,IF(ADM!$AI119>ADM!$AY119,ADM!AC119,ADM!AS119))),IF(Inputs!$D$35=2,ADM!AS119,IF(Inputs!$D$35=3,ADM!AC119,IF(ADM!$AH119>ADM!$AX119,ADM!AC119,ADM!AS119)))))","v":0},{"$f":"IF($E119=1,AT119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT119,IF(Inputs!$D$35=3,ADM!AD119,IF(ADM!$AI119>ADM!$AY119,ADM!AD119,ADM!AT119))),IF(Inputs!$D$35=2,ADM!AT119,IF(Inputs!$D$35=3,ADM!AD119,IF(ADM!$AH119>ADM!$AX119,ADM!AD119,ADM!AT119)))))","v":0},{"$f":"IF($E119=1,AU119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU119,IF(Inputs!$D$35=3,ADM!AE119,IF(ADM!$AI119>ADM!$AY119,ADM!AE119,ADM!AU119))),IF(Inputs!$D$35=2,ADM!AU119,IF(Inputs!$D$35=3,ADM!AE119,IF(ADM!$AH119>ADM!$AX119,ADM!AE119,ADM!AU119)))))","v":0},{"$f":"IF($E119=1,AV119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV119,IF(Inputs!$D$35=3,ADM!AF119,IF(ADM!$AI119>ADM!$AY119,ADM!AF119,ADM!AV119))),IF(Inputs!$D$35=2,ADM!AV119,IF(Inputs!$D$35=3,ADM!AF119,IF(ADM!$AH119>ADM!$AX119,ADM!AF119,ADM!AV119)))))","v":0},{"$f":"IF($E119=1,AW119,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW119,IF(Inputs!$D$35=3,ADM!AG119,IF(ADM!$AI119>ADM!$AY119,ADM!AG119,ADM!AW119))),IF(Inputs!$D$35=2,ADM!AW119,IF(Inputs!$D$35=3,ADM!AG119,IF(ADM!$AH119>ADM!$AX119,ADM!AG119,ADM!AW119)))))","v":0},289.02800000000002,48.747333333333337,97.494666666666674,97.722666666666669,91.018666666666675,0,0,0,0,0,0,0,0,0,0,237.48866666666666,286.23599999999999,54.387500000000003,108.77500000000001,87.100999999999999,93.152000000000001,0,0,0,0,0,0,0,0,0,0,234.64049999999997,289.02800000000002,44.725999999999999,89.451999999999998,94.135999999999996,95.91,0,0,0,0,0,0,0,0,0,0,234.77199999999999,279.49799999999999,47.128500000000003,94.257000000000005,111.931,83.994,0,0,0,0,0,0,0,0,0,0,243.05350000000001,290.18200000000002]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},null,{"$f":"IF(AND($E120=1,Inputs!$D$34=1),AK120,IF(AND($E120=1,Inputs!$D$34=2),AJ120,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK120,IF(Inputs!$D$35=3,U120,IF($AI120>$AY120,U120,AK120))),IF(Inputs!$D$35=2,AJ120,IF(Inputs!$D$35=3,T120,IF($AH120>$AX120,T120,AJ120)))))))","v":0},{"$f":"IF($E120=1,AL120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL120,IF(Inputs!$D$35=3,ADM!V120,IF(ADM!$AI120>ADM!$AY120,ADM!V120,ADM!AL120))),IF(Inputs!$D$35=2,ADM!AL120,IF(Inputs!$D$35=3,ADM!V120,IF(ADM!$AH120>ADM!$AX120,ADM!V120,ADM!AL120)))))","v":0},{"$f":"IF($E120=1,AM120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM120,IF(Inputs!$D$35=3,ADM!W120,IF(ADM!$AI120>ADM!$AY120,ADM!W120,ADM!AM120))),IF(Inputs!$D$35=2,ADM!AM120,IF(Inputs!$D$35=3,ADM!W120,IF(ADM!$AH120>ADM!$AX120,ADM!W120,ADM!AM120)))))","v":0},{"$f":"IF($E120=1,AN120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN120,IF(Inputs!$D$35=3,ADM!X120,IF(ADM!$AI120>ADM!$AY120,ADM!X120,ADM!AN120))),IF(Inputs!$D$35=2,ADM!AN120,IF(Inputs!$D$35=3,ADM!X120,IF(ADM!$AH120>ADM!$AX120,ADM!X120,ADM!AN120)))))","v":215.92699999999999},{"$f":"IF($E120=1,AO120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO120,IF(Inputs!$D$35=3,ADM!Y120,IF(ADM!$AI120>ADM!$AY120,ADM!Y120,ADM!AO120))),IF(Inputs!$D$35=2,ADM!AO120,IF(Inputs!$D$35=3,ADM!Y120,IF(ADM!$AH120>ADM!$AX120,ADM!Y120,ADM!AO120)))))","v":188.202},{"$f":"IF($E120=1,AP120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP120,IF(Inputs!$D$35=3,ADM!Z120,IF(ADM!$AI120>ADM!$AY120,ADM!Z120,ADM!AP120))),IF(Inputs!$D$35=2,ADM!AP120,IF(Inputs!$D$35=3,ADM!Z120,IF(ADM!$AH120>ADM!$AX120,ADM!Z120,ADM!AP120)))))","v":186.75299999999999},{"$f":"IF($E120=1,AQ120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ120,IF(Inputs!$D$35=3,ADM!AA120,IF(ADM!$AI120>ADM!$AY120,ADM!AA120,ADM!AQ120))),IF(Inputs!$D$35=2,ADM!AQ120,IF(Inputs!$D$35=3,ADM!AA120,IF(ADM!$AH120>ADM!$AX120,ADM!AA120,ADM!AQ120)))))","v":0},{"$f":"IF($E120=1,AR120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR120,IF(Inputs!$D$35=3,ADM!AB120,IF(ADM!$AI120>ADM!$AY120,ADM!AB120,ADM!AR120))),IF(Inputs!$D$35=2,ADM!AR120,IF(Inputs!$D$35=3,ADM!AB120,IF(ADM!$AH120>ADM!$AX120,ADM!AB120,ADM!AR120)))))","v":0},{"$f":"IF($E120=1,AS120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS120,IF(Inputs!$D$35=3,ADM!AC120,IF(ADM!$AI120>ADM!$AY120,ADM!AC120,ADM!AS120))),IF(Inputs!$D$35=2,ADM!AS120,IF(Inputs!$D$35=3,ADM!AC120,IF(ADM!$AH120>ADM!$AX120,ADM!AC120,ADM!AS120)))))","v":0},{"$f":"IF($E120=1,AT120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT120,IF(Inputs!$D$35=3,ADM!AD120,IF(ADM!$AI120>ADM!$AY120,ADM!AD120,ADM!AT120))),IF(Inputs!$D$35=2,ADM!AT120,IF(Inputs!$D$35=3,ADM!AD120,IF(ADM!$AH120>ADM!$AX120,ADM!AD120,ADM!AT120)))))","v":0},{"$f":"IF($E120=1,AU120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU120,IF(Inputs!$D$35=3,ADM!AE120,IF(ADM!$AI120>ADM!$AY120,ADM!AE120,ADM!AU120))),IF(Inputs!$D$35=2,ADM!AU120,IF(Inputs!$D$35=3,ADM!AE120,IF(ADM!$AH120>ADM!$AX120,ADM!AE120,ADM!AU120)))))","v":0},{"$f":"IF($E120=1,AV120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV120,IF(Inputs!$D$35=3,ADM!AF120,IF(ADM!$AI120>ADM!$AY120,ADM!AF120,ADM!AV120))),IF(Inputs!$D$35=2,ADM!AV120,IF(Inputs!$D$35=3,ADM!AF120,IF(ADM!$AH120>ADM!$AX120,ADM!AF120,ADM!AV120)))))","v":0},{"$f":"IF($E120=1,AW120,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW120,IF(Inputs!$D$35=3,ADM!AG120,IF(ADM!$AI120>ADM!$AY120,ADM!AG120,ADM!AW120))),IF(Inputs!$D$35=2,ADM!AW120,IF(Inputs!$D$35=3,ADM!AG120,IF(ADM!$AH120>ADM!$AX120,ADM!AG120,ADM!AW120)))))","v":0},590.88200000000006,0,0,0,0,205.81166666666664,188.51466666666667,185.45566666666664,0,0,0,0,0,0,0,579.78199999999993,579.78199999999993,0,0,0,0,215.92699999999999,188.202,186.75299999999999,0,0,0,0,0,0,0,590.88200000000006,590.88200000000006,0,0,0,0,199.667,198.15299999999999,176.797,0,0,0,0,0,0,0,574.61699999999996,574.61699999999996,0,0,0,0,{"$f":"69.029+45.869+86.943","v":201.84100000000001},179.18899999999999,192.81700000000001,0,0,0,0,0,0,0,573.84699999999998,573.84699999999998]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},null,{"$f":"IF(AND($E121=1,Inputs!$D$34=1),AK121,IF(AND($E121=1,Inputs!$D$34=2),AJ121,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK121,IF(Inputs!$D$35=3,U121,IF($AI121>$AY121,U121,AK121))),IF(Inputs!$D$35=2,AJ121,IF(Inputs!$D$35=3,T121,IF($AH121>$AX121,T121,AJ121)))))))","v":0},{"$f":"IF($E121=1,AL121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL121,IF(Inputs!$D$35=3,ADM!V121,IF(ADM!$AI121>ADM!$AY121,ADM!V121,ADM!AL121))),IF(Inputs!$D$35=2,ADM!AL121,IF(Inputs!$D$35=3,ADM!V121,IF(ADM!$AH121>ADM!$AX121,ADM!V121,ADM!AL121)))))","v":0},{"$f":"IF($E121=1,AM121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM121,IF(Inputs!$D$35=3,ADM!W121,IF(ADM!$AI121>ADM!$AY121,ADM!W121,ADM!AM121))),IF(Inputs!$D$35=2,ADM!AM121,IF(Inputs!$D$35=3,ADM!W121,IF(ADM!$AH121>ADM!$AX121,ADM!W121,ADM!AM121)))))","v":0},{"$f":"IF($E121=1,AN121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN121,IF(Inputs!$D$35=3,ADM!X121,IF(ADM!$AI121>ADM!$AY121,ADM!X121,ADM!AN121))),IF(Inputs!$D$35=2,ADM!AN121,IF(Inputs!$D$35=3,ADM!X121,IF(ADM!$AH121>ADM!$AX121,ADM!X121,ADM!AN121)))))","v":0},{"$f":"IF($E121=1,AO121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO121,IF(Inputs!$D$35=3,ADM!Y121,IF(ADM!$AI121>ADM!$AY121,ADM!Y121,ADM!AO121))),IF(Inputs!$D$35=2,ADM!AO121,IF(Inputs!$D$35=3,ADM!Y121,IF(ADM!$AH121>ADM!$AX121,ADM!Y121,ADM!AO121)))))","v":0},{"$f":"IF($E121=1,AP121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP121,IF(Inputs!$D$35=3,ADM!Z121,IF(ADM!$AI121>ADM!$AY121,ADM!Z121,ADM!AP121))),IF(Inputs!$D$35=2,ADM!AP121,IF(Inputs!$D$35=3,ADM!Z121,IF(ADM!$AH121>ADM!$AX121,ADM!Z121,ADM!AP121)))))","v":0},{"$f":"IF($E121=1,AQ121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ121,IF(Inputs!$D$35=3,ADM!AA121,IF(ADM!$AI121>ADM!$AY121,ADM!AA121,ADM!AQ121))),IF(Inputs!$D$35=2,ADM!AQ121,IF(Inputs!$D$35=3,ADM!AA121,IF(ADM!$AH121>ADM!$AX121,ADM!AA121,ADM!AQ121)))))","v":183.21933333333334},{"$f":"IF($E121=1,AR121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR121,IF(Inputs!$D$35=3,ADM!AB121,IF(ADM!$AI121>ADM!$AY121,ADM!AB121,ADM!AR121))),IF(Inputs!$D$35=2,ADM!AR121,IF(Inputs!$D$35=3,ADM!AB121,IF(ADM!$AH121>ADM!$AX121,ADM!AB121,ADM!AR121)))))","v":190.45333333333335},{"$f":"IF($E121=1,AS121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS121,IF(Inputs!$D$35=3,ADM!AC121,IF(ADM!$AI121>ADM!$AY121,ADM!AC121,ADM!AS121))),IF(Inputs!$D$35=2,ADM!AS121,IF(Inputs!$D$35=3,ADM!AC121,IF(ADM!$AH121>ADM!$AX121,ADM!AC121,ADM!AS121)))))","v":189.85866666666666},{"$f":"IF($E121=1,AT121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT121,IF(Inputs!$D$35=3,ADM!AD121,IF(ADM!$AI121>ADM!$AY121,ADM!AD121,ADM!AT121))),IF(Inputs!$D$35=2,ADM!AT121,IF(Inputs!$D$35=3,ADM!AD121,IF(ADM!$AH121>ADM!$AX121,ADM!AD121,ADM!AT121)))))","v":0},{"$f":"IF($E121=1,AU121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU121,IF(Inputs!$D$35=3,ADM!AE121,IF(ADM!$AI121>ADM!$AY121,ADM!AE121,ADM!AU121))),IF(Inputs!$D$35=2,ADM!AU121,IF(Inputs!$D$35=3,ADM!AE121,IF(ADM!$AH121>ADM!$AX121,ADM!AE121,ADM!AU121)))))","v":0},{"$f":"IF($E121=1,AV121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV121,IF(Inputs!$D$35=3,ADM!AF121,IF(ADM!$AI121>ADM!$AY121,ADM!AF121,ADM!AV121))),IF(Inputs!$D$35=2,ADM!AV121,IF(Inputs!$D$35=3,ADM!AF121,IF(ADM!$AH121>ADM!$AX121,ADM!AF121,ADM!AV121)))))","v":0},{"$f":"IF($E121=1,AW121,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW121,IF(Inputs!$D$35=3,ADM!AG121,IF(ADM!$AI121>ADM!$AY121,ADM!AG121,ADM!AW121))),IF(Inputs!$D$35=2,ADM!AW121,IF(Inputs!$D$35=3,ADM!AG121,IF(ADM!$AH121>ADM!$AX121,ADM!AG121,ADM!AW121)))))","v":0},563.53133333333335,0,0,0,0,0,0,0,183.21933333333334,190.45333333333335,189.85866666666666,0,0,0,0,563.53133333333335,563.53133333333335,0,0,0,0,0,0,0,169.994,188.309,182.65199999999999,0,0,0,0,540.95499999999993,540.95499999999993,0,0,0,0,0,0,0,186.40100000000001,187.04499999999999,192.59299999999999,0,0,0,0,566.03899999999999,566.03899999999999,0,0,0,0,0,0,0,193.26300000000001,196.006,194.33099999999999,0,0,0,0,583.6,583.6]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},null,{"$f":"IF(AND($E122=1,Inputs!$D$34=1),AK122,IF(AND($E122=1,Inputs!$D$34=2),AJ122,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK122,IF(Inputs!$D$35=3,U122,IF($AI122>$AY122,U122,AK122))),IF(Inputs!$D$35=2,AJ122,IF(Inputs!$D$35=3,T122,IF($AH122>$AX122,T122,AJ122)))))))","v":0},{"$f":"IF($E122=1,AL122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL122,IF(Inputs!$D$35=3,ADM!V122,IF(ADM!$AI122>ADM!$AY122,ADM!V122,ADM!AL122))),IF(Inputs!$D$35=2,ADM!AL122,IF(Inputs!$D$35=3,ADM!V122,IF(ADM!$AH122>ADM!$AX122,ADM!V122,ADM!AL122)))))","v":0},{"$f":"IF($E122=1,AM122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM122,IF(Inputs!$D$35=3,ADM!W122,IF(ADM!$AI122>ADM!$AY122,ADM!W122,ADM!AM122))),IF(Inputs!$D$35=2,ADM!AM122,IF(Inputs!$D$35=3,ADM!W122,IF(ADM!$AH122>ADM!$AX122,ADM!W122,ADM!AM122)))))","v":0},{"$f":"IF($E122=1,AN122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN122,IF(Inputs!$D$35=3,ADM!X122,IF(ADM!$AI122>ADM!$AY122,ADM!X122,ADM!AN122))),IF(Inputs!$D$35=2,ADM!AN122,IF(Inputs!$D$35=3,ADM!X122,IF(ADM!$AH122>ADM!$AX122,ADM!X122,ADM!AN122)))))","v":0},{"$f":"IF($E122=1,AO122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO122,IF(Inputs!$D$35=3,ADM!Y122,IF(ADM!$AI122>ADM!$AY122,ADM!Y122,ADM!AO122))),IF(Inputs!$D$35=2,ADM!AO122,IF(Inputs!$D$35=3,ADM!Y122,IF(ADM!$AH122>ADM!$AX122,ADM!Y122,ADM!AO122)))))","v":0},{"$f":"IF($E122=1,AP122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP122,IF(Inputs!$D$35=3,ADM!Z122,IF(ADM!$AI122>ADM!$AY122,ADM!Z122,ADM!AP122))),IF(Inputs!$D$35=2,ADM!AP122,IF(Inputs!$D$35=3,ADM!Z122,IF(ADM!$AH122>ADM!$AX122,ADM!Z122,ADM!AP122)))))","v":0},{"$f":"IF($E122=1,AQ122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ122,IF(Inputs!$D$35=3,ADM!AA122,IF(ADM!$AI122>ADM!$AY122,ADM!AA122,ADM!AQ122))),IF(Inputs!$D$35=2,ADM!AQ122,IF(Inputs!$D$35=3,ADM!AA122,IF(ADM!$AH122>ADM!$AX122,ADM!AA122,ADM!AQ122)))))","v":0},{"$f":"IF($E122=1,AR122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR122,IF(Inputs!$D$35=3,ADM!AB122,IF(ADM!$AI122>ADM!$AY122,ADM!AB122,ADM!AR122))),IF(Inputs!$D$35=2,ADM!AR122,IF(Inputs!$D$35=3,ADM!AB122,IF(ADM!$AH122>ADM!$AX122,ADM!AB122,ADM!AR122)))))","v":0},{"$f":"IF($E122=1,AS122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS122,IF(Inputs!$D$35=3,ADM!AC122,IF(ADM!$AI122>ADM!$AY122,ADM!AC122,ADM!AS122))),IF(Inputs!$D$35=2,ADM!AS122,IF(Inputs!$D$35=3,ADM!AC122,IF(ADM!$AH122>ADM!$AX122,ADM!AC122,ADM!AS122)))))","v":0},{"$f":"IF($E122=1,AT122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT122,IF(Inputs!$D$35=3,ADM!AD122,IF(ADM!$AI122>ADM!$AY122,ADM!AD122,ADM!AT122))),IF(Inputs!$D$35=2,ADM!AT122,IF(Inputs!$D$35=3,ADM!AD122,IF(ADM!$AH122>ADM!$AX122,ADM!AD122,ADM!AT122)))))","v":217.876},{"$f":"IF($E122=1,AU122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU122,IF(Inputs!$D$35=3,ADM!AE122,IF(ADM!$AI122>ADM!$AY122,ADM!AE122,ADM!AU122))),IF(Inputs!$D$35=2,ADM!AU122,IF(Inputs!$D$35=3,ADM!AE122,IF(ADM!$AH122>ADM!$AX122,ADM!AE122,ADM!AU122)))))","v":214.916},{"$f":"IF($E122=1,AV122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV122,IF(Inputs!$D$35=3,ADM!AF122,IF(ADM!$AI122>ADM!$AY122,ADM!AF122,ADM!AV122))),IF(Inputs!$D$35=2,ADM!AV122,IF(Inputs!$D$35=3,ADM!AF122,IF(ADM!$AH122>ADM!$AX122,ADM!AF122,ADM!AV122)))))","v":171.517},{"$f":"IF($E122=1,AW122,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW122,IF(Inputs!$D$35=3,ADM!AG122,IF(ADM!$AI122>ADM!$AY122,ADM!AG122,ADM!AW122))),IF(Inputs!$D$35=2,ADM!AW122,IF(Inputs!$D$35=3,ADM!AG122,IF(ADM!$AH122>ADM!$AX122,ADM!AG122,ADM!AW122)))))","v":166.03399999999999},770.34299999999996,0,0,0,0,0,0,0,0,0,0,224.95400000000004,194.25166666666667,165.05966666666666,155.56633333333332,739.83166666666671,739.83166666666671,0,0,0,0,0,0,0,0,0,0,217.876,214.916,171.517,166.03399999999999,770.34299999999996,770.34299999999996,0,0,0,0,0,0,0,0,0,0,220.76300000000001,187.13,166.59299999999999,157.328,731.81399999999996,731.81399999999996,0,0,0,0,0,0,0,0,0,0,236.22300000000001,180.709,157.06899999999999,143.33699999999999,717.33799999999997,717.33799999999997]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},null,{"$f":"IF(AND($E123=1,Inputs!$D$34=1),AK123,IF(AND($E123=1,Inputs!$D$34=2),AJ123,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK123,IF(Inputs!$D$35=3,U123,IF($AI123>$AY123,U123,AK123))),IF(Inputs!$D$35=2,AJ123,IF(Inputs!$D$35=3,T123,IF($AH123>$AX123,T123,AJ123)))))))","v":56.808999999999997},{"$f":"IF($E123=1,AL123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL123,IF(Inputs!$D$35=3,ADM!V123,IF(ADM!$AI123>ADM!$AY123,ADM!V123,ADM!AL123))),IF(Inputs!$D$35=2,ADM!AL123,IF(Inputs!$D$35=3,ADM!V123,IF(ADM!$AH123>ADM!$AX123,ADM!V123,ADM!AL123)))))","v":53.707999999999998},{"$f":"IF($E123=1,AM123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM123,IF(Inputs!$D$35=3,ADM!W123,IF(ADM!$AI123>ADM!$AY123,ADM!W123,ADM!AM123))),IF(Inputs!$D$35=2,ADM!AM123,IF(Inputs!$D$35=3,ADM!W123,IF(ADM!$AH123>ADM!$AX123,ADM!W123,ADM!AM123)))))","v":50.652000000000001},{"$f":"IF($E123=1,AN123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN123,IF(Inputs!$D$35=3,ADM!X123,IF(ADM!$AI123>ADM!$AY123,ADM!X123,ADM!AN123))),IF(Inputs!$D$35=2,ADM!AN123,IF(Inputs!$D$35=3,ADM!X123,IF(ADM!$AH123>ADM!$AX123,ADM!X123,ADM!AN123)))))","v":47.112000000000002},{"$f":"IF($E123=1,AO123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO123,IF(Inputs!$D$35=3,ADM!Y123,IF(ADM!$AI123>ADM!$AY123,ADM!Y123,ADM!AO123))),IF(Inputs!$D$35=2,ADM!AO123,IF(Inputs!$D$35=3,ADM!Y123,IF(ADM!$AH123>ADM!$AX123,ADM!Y123,ADM!AO123)))))","v":41.533999999999999},{"$f":"IF($E123=1,AP123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP123,IF(Inputs!$D$35=3,ADM!Z123,IF(ADM!$AI123>ADM!$AY123,ADM!Z123,ADM!AP123))),IF(Inputs!$D$35=2,ADM!AP123,IF(Inputs!$D$35=3,ADM!Z123,IF(ADM!$AH123>ADM!$AX123,ADM!Z123,ADM!AP123)))))","v":40.146000000000001},{"$f":"IF($E123=1,AQ123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ123,IF(Inputs!$D$35=3,ADM!AA123,IF(ADM!$AI123>ADM!$AY123,ADM!AA123,ADM!AQ123))),IF(Inputs!$D$35=2,ADM!AQ123,IF(Inputs!$D$35=3,ADM!AA123,IF(ADM!$AH123>ADM!$AX123,ADM!AA123,ADM!AQ123)))))","v":35.668999999999997},{"$f":"IF($E123=1,AR123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR123,IF(Inputs!$D$35=3,ADM!AB123,IF(ADM!$AI123>ADM!$AY123,ADM!AB123,ADM!AR123))),IF(Inputs!$D$35=2,ADM!AR123,IF(Inputs!$D$35=3,ADM!AB123,IF(ADM!$AH123>ADM!$AX123,ADM!AB123,ADM!AR123)))))","v":41.079000000000001},{"$f":"IF($E123=1,AS123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS123,IF(Inputs!$D$35=3,ADM!AC123,IF(ADM!$AI123>ADM!$AY123,ADM!AC123,ADM!AS123))),IF(Inputs!$D$35=2,ADM!AS123,IF(Inputs!$D$35=3,ADM!AC123,IF(ADM!$AH123>ADM!$AX123,ADM!AC123,ADM!AS123)))))","v":27.067},{"$f":"IF($E123=1,AT123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT123,IF(Inputs!$D$35=3,ADM!AD123,IF(ADM!$AI123>ADM!$AY123,ADM!AD123,ADM!AT123))),IF(Inputs!$D$35=2,ADM!AT123,IF(Inputs!$D$35=3,ADM!AD123,IF(ADM!$AH123>ADM!$AX123,ADM!AD123,ADM!AT123)))))","v":0},{"$f":"IF($E123=1,AU123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU123,IF(Inputs!$D$35=3,ADM!AE123,IF(ADM!$AI123>ADM!$AY123,ADM!AE123,ADM!AU123))),IF(Inputs!$D$35=2,ADM!AU123,IF(Inputs!$D$35=3,ADM!AE123,IF(ADM!$AH123>ADM!$AX123,ADM!AE123,ADM!AU123)))))","v":0},{"$f":"IF($E123=1,AV123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV123,IF(Inputs!$D$35=3,ADM!AF123,IF(ADM!$AI123>ADM!$AY123,ADM!AF123,ADM!AV123))),IF(Inputs!$D$35=2,ADM!AV123,IF(Inputs!$D$35=3,ADM!AF123,IF(ADM!$AH123>ADM!$AX123,ADM!AF123,ADM!AV123)))))","v":0},{"$f":"IF($E123=1,AW123,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW123,IF(Inputs!$D$35=3,ADM!AG123,IF(ADM!$AI123>ADM!$AY123,ADM!AG123,ADM!AW123))),IF(Inputs!$D$35=2,ADM!AW123,IF(Inputs!$D$35=3,ADM!AG123,IF(ADM!$AH123>ADM!$AX123,ADM!AG123,ADM!AW123)))))","v":0},393.77599999999995,28.317000000000004,56.634000000000007,54.213666666666661,47.562666666666672,44.362333333333339,39.379333333333335,37.574999999999996,34.05533333333333,31.085666666666668,25.478333333333335,0,0,0,0,342.02933333333334,370.3463333333334,28.404499999999999,56.808999999999997,53.707999999999998,50.652000000000001,47.112000000000002,41.533999999999999,40.146000000000001,35.668999999999997,41.079000000000001,27.067,0,0,0,0,365.37149999999997,393.77599999999995,28.6435,57.286999999999999,55.021999999999998,47.124000000000002,44.253,37.433,34.229999999999997,39.213000000000001,26.297999999999998,19.978000000000002,0,0,0,0,332.19450000000001,360.83800000000002,27.903000000000002,{"$f":"55.88-0.074","v":55.806000000000004},{"$f":"53.983-0.072","v":53.910999999999994},{"$f":"44.971-0.059","v":44.911999999999999},{"$f":"41.777-0.055","v":41.722000000000001},{"$f":"39.223-0.052","v":39.170999999999999},{"$f":"38.4-0.051","v":38.348999999999997},{"$f":"27.32-0.036","v":27.283999999999999},{"$f":"25.914-0.034","v":25.880000000000003},{"$f":"29.429-0.039","v":29.389999999999997},0,0,0,0,328.52199999999999,356.42499999999995]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},null,{"$f":"IF(AND($E124=1,Inputs!$D$34=1),AK124,IF(AND($E124=1,Inputs!$D$34=2),AJ124,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK124,IF(Inputs!$D$35=3,U124,IF($AI124>$AY124,U124,AK124))),IF(Inputs!$D$35=2,AJ124,IF(Inputs!$D$35=3,T124,IF($AH124>$AX124,T124,AJ124)))))))","v":0},{"$f":"IF($E124=1,AL124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL124,IF(Inputs!$D$35=3,ADM!V124,IF(ADM!$AI124>ADM!$AY124,ADM!V124,ADM!AL124))),IF(Inputs!$D$35=2,ADM!AL124,IF(Inputs!$D$35=3,ADM!V124,IF(ADM!$AH124>ADM!$AX124,ADM!V124,ADM!AL124)))))","v":0},{"$f":"IF($E124=1,AM124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM124,IF(Inputs!$D$35=3,ADM!W124,IF(ADM!$AI124>ADM!$AY124,ADM!W124,ADM!AM124))),IF(Inputs!$D$35=2,ADM!AM124,IF(Inputs!$D$35=3,ADM!W124,IF(ADM!$AH124>ADM!$AX124,ADM!W124,ADM!AM124)))))","v":0},{"$f":"IF($E124=1,AN124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN124,IF(Inputs!$D$35=3,ADM!X124,IF(ADM!$AI124>ADM!$AY124,ADM!X124,ADM!AN124))),IF(Inputs!$D$35=2,ADM!AN124,IF(Inputs!$D$35=3,ADM!X124,IF(ADM!$AH124>ADM!$AX124,ADM!X124,ADM!AN124)))))","v":0},{"$f":"IF($E124=1,AO124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO124,IF(Inputs!$D$35=3,ADM!Y124,IF(ADM!$AI124>ADM!$AY124,ADM!Y124,ADM!AO124))),IF(Inputs!$D$35=2,ADM!AO124,IF(Inputs!$D$35=3,ADM!Y124,IF(ADM!$AH124>ADM!$AX124,ADM!Y124,ADM!AO124)))))","v":0},{"$f":"IF($E124=1,AP124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP124,IF(Inputs!$D$35=3,ADM!Z124,IF(ADM!$AI124>ADM!$AY124,ADM!Z124,ADM!AP124))),IF(Inputs!$D$35=2,ADM!AP124,IF(Inputs!$D$35=3,ADM!Z124,IF(ADM!$AH124>ADM!$AX124,ADM!Z124,ADM!AP124)))))","v":0},{"$f":"IF($E124=1,AQ124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ124,IF(Inputs!$D$35=3,ADM!AA124,IF(ADM!$AI124>ADM!$AY124,ADM!AA124,ADM!AQ124))),IF(Inputs!$D$35=2,ADM!AQ124,IF(Inputs!$D$35=3,ADM!AA124,IF(ADM!$AH124>ADM!$AX124,ADM!AA124,ADM!AQ124)))))","v":0},{"$f":"IF($E124=1,AR124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR124,IF(Inputs!$D$35=3,ADM!AB124,IF(ADM!$AI124>ADM!$AY124,ADM!AB124,ADM!AR124))),IF(Inputs!$D$35=2,ADM!AR124,IF(Inputs!$D$35=3,ADM!AB124,IF(ADM!$AH124>ADM!$AX124,ADM!AB124,ADM!AR124)))))","v":0},{"$f":"IF($E124=1,AS124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS124,IF(Inputs!$D$35=3,ADM!AC124,IF(ADM!$AI124>ADM!$AY124,ADM!AC124,ADM!AS124))),IF(Inputs!$D$35=2,ADM!AS124,IF(Inputs!$D$35=3,ADM!AC124,IF(ADM!$AH124>ADM!$AX124,ADM!AC124,ADM!AS124)))))","v":0},{"$f":"IF($E124=1,AT124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT124,IF(Inputs!$D$35=3,ADM!AD124,IF(ADM!$AI124>ADM!$AY124,ADM!AD124,ADM!AT124))),IF(Inputs!$D$35=2,ADM!AT124,IF(Inputs!$D$35=3,ADM!AD124,IF(ADM!$AH124>ADM!$AX124,ADM!AD124,ADM!AT124)))))","v":13.933},{"$f":"IF($E124=1,AU124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU124,IF(Inputs!$D$35=3,ADM!AE124,IF(ADM!$AI124>ADM!$AY124,ADM!AE124,ADM!AU124))),IF(Inputs!$D$35=2,ADM!AU124,IF(Inputs!$D$35=3,ADM!AE124,IF(ADM!$AH124>ADM!$AX124,ADM!AE124,ADM!AU124)))))","v":12.455},{"$f":"IF($E124=1,AV124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV124,IF(Inputs!$D$35=3,ADM!AF124,IF(ADM!$AI124>ADM!$AY124,ADM!AF124,ADM!AV124))),IF(Inputs!$D$35=2,ADM!AV124,IF(Inputs!$D$35=3,ADM!AF124,IF(ADM!$AH124>ADM!$AX124,ADM!AF124,ADM!AV124)))))","v":9.8930000000000007},{"$f":"IF($E124=1,AW124,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW124,IF(Inputs!$D$35=3,ADM!AG124,IF(ADM!$AI124>ADM!$AY124,ADM!AG124,ADM!AW124))),IF(Inputs!$D$35=2,ADM!AW124,IF(Inputs!$D$35=3,ADM!AG124,IF(ADM!$AH124>ADM!$AX124,ADM!AG124,ADM!AW124)))))","v":3.1850000000000001},39.466000000000001,0,0,0,0,0,0,0,0,0,0,10.738999999999999,10.645333333333333,7.3353333333333337,5.0076666666666663,33.727333333333334,33.727333333333334,0,0,0,0,0,0,0,0,0,0,13.933,12.455,9.8930000000000007,3.1850000000000001,39.466000000000001,39.466000000000001,0,0,0,0,0,0,0,0,0,0,11.298,13.010999999999999,3.8090000000000002,5.0620000000000003,33.18,33.18,0,0,0,0,0,0,0,0,0,0,{"$f":"8.097-1.111","v":6.9859999999999998},{"$f":"7.874-1.404","v":6.47},{"$f":"6.971+1.333","v":8.3040000000000003},{"$f":"5.771+1.005","v":6.7759999999999998},28.535999999999998,28.535999999999998]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},null,{"$f":"IF(AND($E125=1,Inputs!$D$34=1),AK125,IF(AND($E125=1,Inputs!$D$34=2),AJ125,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK125,IF(Inputs!$D$35=3,U125,IF($AI125>$AY125,U125,AK125))),IF(Inputs!$D$35=2,AJ125,IF(Inputs!$D$35=3,T125,IF($AH125>$AX125,T125,AJ125)))))))","v":14.234},{"$f":"IF($E125=1,AL125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL125,IF(Inputs!$D$35=3,ADM!V125,IF(ADM!$AI125>ADM!$AY125,ADM!V125,ADM!AL125))),IF(Inputs!$D$35=2,ADM!AL125,IF(Inputs!$D$35=3,ADM!V125,IF(ADM!$AH125>ADM!$AX125,ADM!V125,ADM!AL125)))))","v":17.422999999999998},{"$f":"IF($E125=1,AM125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM125,IF(Inputs!$D$35=3,ADM!W125,IF(ADM!$AI125>ADM!$AY125,ADM!W125,ADM!AM125))),IF(Inputs!$D$35=2,ADM!AM125,IF(Inputs!$D$35=3,ADM!W125,IF(ADM!$AH125>ADM!$AX125,ADM!W125,ADM!AM125)))))","v":16.64},{"$f":"IF($E125=1,AN125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN125,IF(Inputs!$D$35=3,ADM!X125,IF(ADM!$AI125>ADM!$AY125,ADM!X125,ADM!AN125))),IF(Inputs!$D$35=2,ADM!AN125,IF(Inputs!$D$35=3,ADM!X125,IF(ADM!$AH125>ADM!$AX125,ADM!X125,ADM!AN125)))))","v":13.994},{"$f":"IF($E125=1,AO125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO125,IF(Inputs!$D$35=3,ADM!Y125,IF(ADM!$AI125>ADM!$AY125,ADM!Y125,ADM!AO125))),IF(Inputs!$D$35=2,ADM!AO125,IF(Inputs!$D$35=3,ADM!Y125,IF(ADM!$AH125>ADM!$AX125,ADM!Y125,ADM!AO125)))))","v":14.462999999999999},{"$f":"IF($E125=1,AP125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP125,IF(Inputs!$D$35=3,ADM!Z125,IF(ADM!$AI125>ADM!$AY125,ADM!Z125,ADM!AP125))),IF(Inputs!$D$35=2,ADM!AP125,IF(Inputs!$D$35=3,ADM!Z125,IF(ADM!$AH125>ADM!$AX125,ADM!Z125,ADM!AP125)))))","v":30.52},{"$f":"IF($E125=1,AQ125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ125,IF(Inputs!$D$35=3,ADM!AA125,IF(ADM!$AI125>ADM!$AY125,ADM!AA125,ADM!AQ125))),IF(Inputs!$D$35=2,ADM!AQ125,IF(Inputs!$D$35=3,ADM!AA125,IF(ADM!$AH125>ADM!$AX125,ADM!AA125,ADM!AQ125)))))","v":18.446000000000002},{"$f":"IF($E125=1,AR125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR125,IF(Inputs!$D$35=3,ADM!AB125,IF(ADM!$AI125>ADM!$AY125,ADM!AB125,ADM!AR125))),IF(Inputs!$D$35=2,ADM!AR125,IF(Inputs!$D$35=3,ADM!AB125,IF(ADM!$AH125>ADM!$AX125,ADM!AB125,ADM!AR125)))))","v":0},{"$f":"IF($E125=1,AS125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS125,IF(Inputs!$D$35=3,ADM!AC125,IF(ADM!$AI125>ADM!$AY125,ADM!AC125,ADM!AS125))),IF(Inputs!$D$35=2,ADM!AS125,IF(Inputs!$D$35=3,ADM!AC125,IF(ADM!$AH125>ADM!$AX125,ADM!AC125,ADM!AS125)))))","v":0},{"$f":"IF($E125=1,AT125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT125,IF(Inputs!$D$35=3,ADM!AD125,IF(ADM!$AI125>ADM!$AY125,ADM!AD125,ADM!AT125))),IF(Inputs!$D$35=2,ADM!AT125,IF(Inputs!$D$35=3,ADM!AD125,IF(ADM!$AH125>ADM!$AX125,ADM!AD125,ADM!AT125)))))","v":0},{"$f":"IF($E125=1,AU125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU125,IF(Inputs!$D$35=3,ADM!AE125,IF(ADM!$AI125>ADM!$AY125,ADM!AE125,ADM!AU125))),IF(Inputs!$D$35=2,ADM!AU125,IF(Inputs!$D$35=3,ADM!AE125,IF(ADM!$AH125>ADM!$AX125,ADM!AE125,ADM!AU125)))))","v":0},{"$f":"IF($E125=1,AV125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV125,IF(Inputs!$D$35=3,ADM!AF125,IF(ADM!$AI125>ADM!$AY125,ADM!AF125,ADM!AV125))),IF(Inputs!$D$35=2,ADM!AV125,IF(Inputs!$D$35=3,ADM!AF125,IF(ADM!$AH125>ADM!$AX125,ADM!AF125,ADM!AV125)))))","v":0},{"$f":"IF($E125=1,AW125,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW125,IF(Inputs!$D$35=3,ADM!AG125,IF(ADM!$AI125>ADM!$AY125,ADM!AG125,ADM!AW125))),IF(Inputs!$D$35=2,ADM!AW125,IF(Inputs!$D$35=3,ADM!AG125,IF(ADM!$AH125>ADM!$AX125,ADM!AG125,ADM!AW125)))))","v":0},125.71999999999998,7.7389999999999999,15.478,13.659000000000001,13.703000000000001,15.824666666666667,19.428666666666668,23.672333333333331,19.267333333333333,0,0,0,0,0,0,113.29400000000001,121.03299999999999,7.117,14.234,17.422999999999998,16.64,13.994,14.462999999999999,30.52,18.446000000000002,0,0,0,0,0,0,118.60300000000001,125.71999999999998,9.5344999999999995,19.068999999999999,13.766,10.189,12.743,24.949000000000002,18.536999999999999,22,0,0,0,0,0,0,111.71849999999999,121.25300000000001,6.5655000000000001,13.131,9.7880000000000003,14.28,20.736999999999998,18.873999999999999,21.96,17.356000000000002,0,0,0,0,0,0,109.56049999999998,116.12599999999998]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},null,{"$f":"IF(AND($E126=1,Inputs!$D$34=1),AK126,IF(AND($E126=1,Inputs!$D$34=2),AJ126,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK126,IF(Inputs!$D$35=3,U126,IF($AI126>$AY126,U126,AK126))),IF(Inputs!$D$35=2,AJ126,IF(Inputs!$D$35=3,T126,IF($AH126>$AX126,T126,AJ126)))))))","v":3.762},{"$f":"IF($E126=1,AL126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL126,IF(Inputs!$D$35=3,ADM!V126,IF(ADM!$AI126>ADM!$AY126,ADM!V126,ADM!AL126))),IF(Inputs!$D$35=2,ADM!AL126,IF(Inputs!$D$35=3,ADM!V126,IF(ADM!$AH126>ADM!$AX126,ADM!V126,ADM!AL126)))))","v":3.1086666666666667},{"$f":"IF($E126=1,AM126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM126,IF(Inputs!$D$35=3,ADM!W126,IF(ADM!$AI126>ADM!$AY126,ADM!W126,ADM!AM126))),IF(Inputs!$D$35=2,ADM!AM126,IF(Inputs!$D$35=3,ADM!W126,IF(ADM!$AH126>ADM!$AX126,ADM!W126,ADM!AM126)))))","v":2.6739999999999995},{"$f":"IF($E126=1,AN126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN126,IF(Inputs!$D$35=3,ADM!X126,IF(ADM!$AI126>ADM!$AY126,ADM!X126,ADM!AN126))),IF(Inputs!$D$35=2,ADM!AN126,IF(Inputs!$D$35=3,ADM!X126,IF(ADM!$AH126>ADM!$AX126,ADM!X126,ADM!AN126)))))","v":1.672666666666667},{"$f":"IF($E126=1,AO126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO126,IF(Inputs!$D$35=3,ADM!Y126,IF(ADM!$AI126>ADM!$AY126,ADM!Y126,ADM!AO126))),IF(Inputs!$D$35=2,ADM!AO126,IF(Inputs!$D$35=3,ADM!Y126,IF(ADM!$AH126>ADM!$AX126,ADM!Y126,ADM!AO126)))))","v":3.1850000000000001},{"$f":"IF($E126=1,AP126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP126,IF(Inputs!$D$35=3,ADM!Z126,IF(ADM!$AI126>ADM!$AY126,ADM!Z126,ADM!AP126))),IF(Inputs!$D$35=2,ADM!AP126,IF(Inputs!$D$35=3,ADM!Z126,IF(ADM!$AH126>ADM!$AX126,ADM!Z126,ADM!AP126)))))","v":4.0076666666666663},{"$f":"IF($E126=1,AQ126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ126,IF(Inputs!$D$35=3,ADM!AA126,IF(ADM!$AI126>ADM!$AY126,ADM!AA126,ADM!AQ126))),IF(Inputs!$D$35=2,ADM!AQ126,IF(Inputs!$D$35=3,ADM!AA126,IF(ADM!$AH126>ADM!$AX126,ADM!AA126,ADM!AQ126)))))","v":3.7486666666666668},{"$f":"IF($E126=1,AR126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR126,IF(Inputs!$D$35=3,ADM!AB126,IF(ADM!$AI126>ADM!$AY126,ADM!AB126,ADM!AR126))),IF(Inputs!$D$35=2,ADM!AR126,IF(Inputs!$D$35=3,ADM!AB126,IF(ADM!$AH126>ADM!$AX126,ADM!AB126,ADM!AR126)))))","v":0},{"$f":"IF($E126=1,AS126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS126,IF(Inputs!$D$35=3,ADM!AC126,IF(ADM!$AI126>ADM!$AY126,ADM!AC126,ADM!AS126))),IF(Inputs!$D$35=2,ADM!AS126,IF(Inputs!$D$35=3,ADM!AC126,IF(ADM!$AH126>ADM!$AX126,ADM!AC126,ADM!AS126)))))","v":0},{"$f":"IF($E126=1,AT126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT126,IF(Inputs!$D$35=3,ADM!AD126,IF(ADM!$AI126>ADM!$AY126,ADM!AD126,ADM!AT126))),IF(Inputs!$D$35=2,ADM!AT126,IF(Inputs!$D$35=3,ADM!AD126,IF(ADM!$AH126>ADM!$AX126,ADM!AD126,ADM!AT126)))))","v":0},{"$f":"IF($E126=1,AU126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU126,IF(Inputs!$D$35=3,ADM!AE126,IF(ADM!$AI126>ADM!$AY126,ADM!AE126,ADM!AU126))),IF(Inputs!$D$35=2,ADM!AU126,IF(Inputs!$D$35=3,ADM!AE126,IF(ADM!$AH126>ADM!$AX126,ADM!AE126,ADM!AU126)))))","v":0},{"$f":"IF($E126=1,AV126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV126,IF(Inputs!$D$35=3,ADM!AF126,IF(ADM!$AI126>ADM!$AY126,ADM!AF126,ADM!AV126))),IF(Inputs!$D$35=2,ADM!AV126,IF(Inputs!$D$35=3,ADM!AF126,IF(ADM!$AH126>ADM!$AX126,ADM!AF126,ADM!AV126)))))","v":0},{"$f":"IF($E126=1,AW126,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW126,IF(Inputs!$D$35=3,ADM!AG126,IF(ADM!$AI126>ADM!$AY126,ADM!AG126,ADM!AW126))),IF(Inputs!$D$35=2,ADM!AW126,IF(Inputs!$D$35=3,ADM!AG126,IF(ADM!$AH126>ADM!$AX126,ADM!AG126,ADM!AW126)))))","v":0},22.158666666666669,1.881,3.762,3.1086666666666667,2.6739999999999995,1.672666666666667,3.1850000000000001,4.0076666666666663,3.7486666666666668,0,0,0,0,0,0,20.277666666666669,22.158666666666669,1.5,3,3,3.891,2.8290000000000002,1.5489999999999999,1.377,5,0,0,0,0,0,0,19.146000000000001,20.646000000000001,2,4,4,2.36,1.1890000000000001,2.36,6,5,0,0,0,0,0,0,22.908999999999999,24.908999999999999,2.1429999999999998,4.2859999999999996,2.3260000000000001,1.7709999999999999,1,5.6459999999999999,4.6459999999999999,1.246,0,0,0,0,0,0,18.777999999999999,20.920999999999999]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},null,{"$f":"IF(AND($E127=1,Inputs!$D$34=1),AK127,IF(AND($E127=1,Inputs!$D$34=2),AJ127,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK127,IF(Inputs!$D$35=3,U127,IF($AI127>$AY127,U127,AK127))),IF(Inputs!$D$35=2,AJ127,IF(Inputs!$D$35=3,T127,IF($AH127>$AX127,T127,AJ127)))))))","v":20.885999999999999},{"$f":"IF($E127=1,AL127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL127,IF(Inputs!$D$35=3,ADM!V127,IF(ADM!$AI127>ADM!$AY127,ADM!V127,ADM!AL127))),IF(Inputs!$D$35=2,ADM!AL127,IF(Inputs!$D$35=3,ADM!V127,IF(ADM!$AH127>ADM!$AX127,ADM!V127,ADM!AL127)))))","v":27.343},{"$f":"IF($E127=1,AM127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM127,IF(Inputs!$D$35=3,ADM!W127,IF(ADM!$AI127>ADM!$AY127,ADM!W127,ADM!AM127))),IF(Inputs!$D$35=2,ADM!AM127,IF(Inputs!$D$35=3,ADM!W127,IF(ADM!$AH127>ADM!$AX127,ADM!W127,ADM!AM127)))))","v":17.736999999999998},{"$f":"IF($E127=1,AN127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN127,IF(Inputs!$D$35=3,ADM!X127,IF(ADM!$AI127>ADM!$AY127,ADM!X127,ADM!AN127))),IF(Inputs!$D$35=2,ADM!AN127,IF(Inputs!$D$35=3,ADM!X127,IF(ADM!$AH127>ADM!$AX127,ADM!X127,ADM!AN127)))))","v":13.006},{"$f":"IF($E127=1,AO127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO127,IF(Inputs!$D$35=3,ADM!Y127,IF(ADM!$AI127>ADM!$AY127,ADM!Y127,ADM!AO127))),IF(Inputs!$D$35=2,ADM!AO127,IF(Inputs!$D$35=3,ADM!Y127,IF(ADM!$AH127>ADM!$AX127,ADM!Y127,ADM!AO127)))))","v":20},{"$f":"IF($E127=1,AP127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP127,IF(Inputs!$D$35=3,ADM!Z127,IF(ADM!$AI127>ADM!$AY127,ADM!Z127,ADM!AP127))),IF(Inputs!$D$35=2,ADM!AP127,IF(Inputs!$D$35=3,ADM!Z127,IF(ADM!$AH127>ADM!$AX127,ADM!Z127,ADM!AP127)))))","v":12.417},{"$f":"IF($E127=1,AQ127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ127,IF(Inputs!$D$35=3,ADM!AA127,IF(ADM!$AI127>ADM!$AY127,ADM!AA127,ADM!AQ127))),IF(Inputs!$D$35=2,ADM!AQ127,IF(Inputs!$D$35=3,ADM!AA127,IF(ADM!$AH127>ADM!$AX127,ADM!AA127,ADM!AQ127)))))","v":0},{"$f":"IF($E127=1,AR127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR127,IF(Inputs!$D$35=3,ADM!AB127,IF(ADM!$AI127>ADM!$AY127,ADM!AB127,ADM!AR127))),IF(Inputs!$D$35=2,ADM!AR127,IF(Inputs!$D$35=3,ADM!AB127,IF(ADM!$AH127>ADM!$AX127,ADM!AB127,ADM!AR127)))))","v":0},{"$f":"IF($E127=1,AS127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS127,IF(Inputs!$D$35=3,ADM!AC127,IF(ADM!$AI127>ADM!$AY127,ADM!AC127,ADM!AS127))),IF(Inputs!$D$35=2,ADM!AS127,IF(Inputs!$D$35=3,ADM!AC127,IF(ADM!$AH127>ADM!$AX127,ADM!AC127,ADM!AS127)))))","v":0},{"$f":"IF($E127=1,AT127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT127,IF(Inputs!$D$35=3,ADM!AD127,IF(ADM!$AI127>ADM!$AY127,ADM!AD127,ADM!AT127))),IF(Inputs!$D$35=2,ADM!AT127,IF(Inputs!$D$35=3,ADM!AD127,IF(ADM!$AH127>ADM!$AX127,ADM!AD127,ADM!AT127)))))","v":0},{"$f":"IF($E127=1,AU127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU127,IF(Inputs!$D$35=3,ADM!AE127,IF(ADM!$AI127>ADM!$AY127,ADM!AE127,ADM!AU127))),IF(Inputs!$D$35=2,ADM!AU127,IF(Inputs!$D$35=3,ADM!AE127,IF(ADM!$AH127>ADM!$AX127,ADM!AE127,ADM!AU127)))))","v":0},{"$f":"IF($E127=1,AV127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV127,IF(Inputs!$D$35=3,ADM!AF127,IF(ADM!$AI127>ADM!$AY127,ADM!AF127,ADM!AV127))),IF(Inputs!$D$35=2,ADM!AV127,IF(Inputs!$D$35=3,ADM!AF127,IF(ADM!$AH127>ADM!$AX127,ADM!AF127,ADM!AV127)))))","v":0},{"$f":"IF($E127=1,AW127,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW127,IF(Inputs!$D$35=3,ADM!AG127,IF(ADM!$AI127>ADM!$AY127,ADM!AG127,ADM!AW127))),IF(Inputs!$D$35=2,ADM!AW127,IF(Inputs!$D$35=3,ADM!AG127,IF(ADM!$AH127>ADM!$AX127,ADM!AG127,ADM!AW127)))))","v":0},111.389,10.9925,21.984999999999999,18.741,15.164,15.324666666666666,16.501000000000001,17.180333333333333,0,0,0,0,0,0,0,93.903500000000008,104.896,10.443,20.885999999999999,27.343,17.736999999999998,13.006,20,12.417,0,0,0,0,0,0,0,100.946,111.389,15.423,30.846,16.811,12.629,18.068999999999999,11.097,21.109000000000002,0,0,0,0,0,0,0,95.138000000000005,110.56099999999998,7.1115000000000004,14.223000000000001,12.069000000000001,15.125999999999999,14.898999999999999,18.405999999999999,18.015000000000001,0,0,0,0,0,0,0,85.626500000000007,92.738]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},null,{"$f":"IF(AND($E128=1,Inputs!$D$34=1),AK128,IF(AND($E128=1,Inputs!$D$34=2),AJ128,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK128,IF(Inputs!$D$35=3,U128,IF($AI128>$AY128,U128,AK128))),IF(Inputs!$D$35=2,AJ128,IF(Inputs!$D$35=3,T128,IF($AH128>$AX128,T128,AJ128)))))))","v":0},{"$f":"IF($E128=1,AL128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL128,IF(Inputs!$D$35=3,ADM!V128,IF(ADM!$AI128>ADM!$AY128,ADM!V128,ADM!AL128))),IF(Inputs!$D$35=2,ADM!AL128,IF(Inputs!$D$35=3,ADM!V128,IF(ADM!$AH128>ADM!$AX128,ADM!V128,ADM!AL128)))))","v":0},{"$f":"IF($E128=1,AM128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM128,IF(Inputs!$D$35=3,ADM!W128,IF(ADM!$AI128>ADM!$AY128,ADM!W128,ADM!AM128))),IF(Inputs!$D$35=2,ADM!AM128,IF(Inputs!$D$35=3,ADM!W128,IF(ADM!$AH128>ADM!$AX128,ADM!W128,ADM!AM128)))))","v":0},{"$f":"IF($E128=1,AN128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN128,IF(Inputs!$D$35=3,ADM!X128,IF(ADM!$AI128>ADM!$AY128,ADM!X128,ADM!AN128))),IF(Inputs!$D$35=2,ADM!AN128,IF(Inputs!$D$35=3,ADM!X128,IF(ADM!$AH128>ADM!$AX128,ADM!X128,ADM!AN128)))))","v":86.553666666666672},{"$f":"IF($E128=1,AO128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO128,IF(Inputs!$D$35=3,ADM!Y128,IF(ADM!$AI128>ADM!$AY128,ADM!Y128,ADM!AO128))),IF(Inputs!$D$35=2,ADM!AO128,IF(Inputs!$D$35=3,ADM!Y128,IF(ADM!$AH128>ADM!$AX128,ADM!Y128,ADM!AO128)))))","v":87.466666666666654},{"$f":"IF($E128=1,AP128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP128,IF(Inputs!$D$35=3,ADM!Z128,IF(ADM!$AI128>ADM!$AY128,ADM!Z128,ADM!AP128))),IF(Inputs!$D$35=2,ADM!AP128,IF(Inputs!$D$35=3,ADM!Z128,IF(ADM!$AH128>ADM!$AX128,ADM!Z128,ADM!AP128)))))","v":86.318666666666672},{"$f":"IF($E128=1,AQ128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ128,IF(Inputs!$D$35=3,ADM!AA128,IF(ADM!$AI128>ADM!$AY128,ADM!AA128,ADM!AQ128))),IF(Inputs!$D$35=2,ADM!AQ128,IF(Inputs!$D$35=3,ADM!AA128,IF(ADM!$AH128>ADM!$AX128,ADM!AA128,ADM!AQ128)))))","v":0},{"$f":"IF($E128=1,AR128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR128,IF(Inputs!$D$35=3,ADM!AB128,IF(ADM!$AI128>ADM!$AY128,ADM!AB128,ADM!AR128))),IF(Inputs!$D$35=2,ADM!AR128,IF(Inputs!$D$35=3,ADM!AB128,IF(ADM!$AH128>ADM!$AX128,ADM!AB128,ADM!AR128)))))","v":0},{"$f":"IF($E128=1,AS128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS128,IF(Inputs!$D$35=3,ADM!AC128,IF(ADM!$AI128>ADM!$AY128,ADM!AC128,ADM!AS128))),IF(Inputs!$D$35=2,ADM!AS128,IF(Inputs!$D$35=3,ADM!AC128,IF(ADM!$AH128>ADM!$AX128,ADM!AC128,ADM!AS128)))))","v":0},{"$f":"IF($E128=1,AT128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT128,IF(Inputs!$D$35=3,ADM!AD128,IF(ADM!$AI128>ADM!$AY128,ADM!AD128,ADM!AT128))),IF(Inputs!$D$35=2,ADM!AT128,IF(Inputs!$D$35=3,ADM!AD128,IF(ADM!$AH128>ADM!$AX128,ADM!AD128,ADM!AT128)))))","v":0},{"$f":"IF($E128=1,AU128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU128,IF(Inputs!$D$35=3,ADM!AE128,IF(ADM!$AI128>ADM!$AY128,ADM!AE128,ADM!AU128))),IF(Inputs!$D$35=2,ADM!AU128,IF(Inputs!$D$35=3,ADM!AE128,IF(ADM!$AH128>ADM!$AX128,ADM!AE128,ADM!AU128)))))","v":0},{"$f":"IF($E128=1,AV128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV128,IF(Inputs!$D$35=3,ADM!AF128,IF(ADM!$AI128>ADM!$AY128,ADM!AF128,ADM!AV128))),IF(Inputs!$D$35=2,ADM!AV128,IF(Inputs!$D$35=3,ADM!AF128,IF(ADM!$AH128>ADM!$AX128,ADM!AF128,ADM!AV128)))))","v":0},{"$f":"IF($E128=1,AW128,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW128,IF(Inputs!$D$35=3,ADM!AG128,IF(ADM!$AI128>ADM!$AY128,ADM!AG128,ADM!AW128))),IF(Inputs!$D$35=2,ADM!AW128,IF(Inputs!$D$35=3,ADM!AG128,IF(ADM!$AH128>ADM!$AX128,ADM!AG128,ADM!AW128)))))","v":0},260.339,0,0,0,0,86.553666666666672,87.466666666666654,86.318666666666672,0,0,0,0,0,0,0,260.339,260.339,0,0,0,0,81.257000000000005,91.423000000000002,80.760000000000005,0,0,0,0,0,0,0,253.44,253.44,0,0,0,0,89.245000000000005,84.063000000000002,77.760000000000005,0,0,0,0,0,0,0,251.06799999999998,251.06799999999998,0,0,0,0,89.159000000000006,86.914000000000001,100.43600000000001,0,0,0,0,0,0,0,276.50900000000001,276.50900000000001]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},null,{"$f":"IF(AND($E129=1,Inputs!$D$34=1),AK129,IF(AND($E129=1,Inputs!$D$34=2),AJ129,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK129,IF(Inputs!$D$35=3,U129,IF($AI129>$AY129,U129,AK129))),IF(Inputs!$D$35=2,AJ129,IF(Inputs!$D$35=3,T129,IF($AH129>$AX129,T129,AJ129)))))))","v":82.96},{"$f":"IF($E129=1,AL129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL129,IF(Inputs!$D$35=3,ADM!V129,IF(ADM!$AI129>ADM!$AY129,ADM!V129,ADM!AL129))),IF(Inputs!$D$35=2,ADM!AL129,IF(Inputs!$D$35=3,ADM!V129,IF(ADM!$AH129>ADM!$AX129,ADM!V129,ADM!AL129)))))","v":104.04600000000001},{"$f":"IF($E129=1,AM129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM129,IF(Inputs!$D$35=3,ADM!W129,IF(ADM!$AI129>ADM!$AY129,ADM!W129,ADM!AM129))),IF(Inputs!$D$35=2,ADM!AM129,IF(Inputs!$D$35=3,ADM!W129,IF(ADM!$AH129>ADM!$AX129,ADM!W129,ADM!AM129)))))","v":75.617000000000004},{"$f":"IF($E129=1,AN129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN129,IF(Inputs!$D$35=3,ADM!X129,IF(ADM!$AI129>ADM!$AY129,ADM!X129,ADM!AN129))),IF(Inputs!$D$35=2,ADM!AN129,IF(Inputs!$D$35=3,ADM!X129,IF(ADM!$AH129>ADM!$AX129,ADM!X129,ADM!AN129)))))","v":0},{"$f":"IF($E129=1,AO129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO129,IF(Inputs!$D$35=3,ADM!Y129,IF(ADM!$AI129>ADM!$AY129,ADM!Y129,ADM!AO129))),IF(Inputs!$D$35=2,ADM!AO129,IF(Inputs!$D$35=3,ADM!Y129,IF(ADM!$AH129>ADM!$AX129,ADM!Y129,ADM!AO129)))))","v":0},{"$f":"IF($E129=1,AP129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP129,IF(Inputs!$D$35=3,ADM!Z129,IF(ADM!$AI129>ADM!$AY129,ADM!Z129,ADM!AP129))),IF(Inputs!$D$35=2,ADM!AP129,IF(Inputs!$D$35=3,ADM!Z129,IF(ADM!$AH129>ADM!$AX129,ADM!Z129,ADM!AP129)))))","v":0},{"$f":"IF($E129=1,AQ129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ129,IF(Inputs!$D$35=3,ADM!AA129,IF(ADM!$AI129>ADM!$AY129,ADM!AA129,ADM!AQ129))),IF(Inputs!$D$35=2,ADM!AQ129,IF(Inputs!$D$35=3,ADM!AA129,IF(ADM!$AH129>ADM!$AX129,ADM!AA129,ADM!AQ129)))))","v":0},{"$f":"IF($E129=1,AR129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR129,IF(Inputs!$D$35=3,ADM!AB129,IF(ADM!$AI129>ADM!$AY129,ADM!AB129,ADM!AR129))),IF(Inputs!$D$35=2,ADM!AR129,IF(Inputs!$D$35=3,ADM!AB129,IF(ADM!$AH129>ADM!$AX129,ADM!AB129,ADM!AR129)))))","v":0},{"$f":"IF($E129=1,AS129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS129,IF(Inputs!$D$35=3,ADM!AC129,IF(ADM!$AI129>ADM!$AY129,ADM!AC129,ADM!AS129))),IF(Inputs!$D$35=2,ADM!AS129,IF(Inputs!$D$35=3,ADM!AC129,IF(ADM!$AH129>ADM!$AX129,ADM!AC129,ADM!AS129)))))","v":0},{"$f":"IF($E129=1,AT129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT129,IF(Inputs!$D$35=3,ADM!AD129,IF(ADM!$AI129>ADM!$AY129,ADM!AD129,ADM!AT129))),IF(Inputs!$D$35=2,ADM!AT129,IF(Inputs!$D$35=3,ADM!AD129,IF(ADM!$AH129>ADM!$AX129,ADM!AD129,ADM!AT129)))))","v":0},{"$f":"IF($E129=1,AU129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU129,IF(Inputs!$D$35=3,ADM!AE129,IF(ADM!$AI129>ADM!$AY129,ADM!AE129,ADM!AU129))),IF(Inputs!$D$35=2,ADM!AU129,IF(Inputs!$D$35=3,ADM!AE129,IF(ADM!$AH129>ADM!$AX129,ADM!AE129,ADM!AU129)))))","v":0},{"$f":"IF($E129=1,AV129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV129,IF(Inputs!$D$35=3,ADM!AF129,IF(ADM!$AI129>ADM!$AY129,ADM!AF129,ADM!AV129))),IF(Inputs!$D$35=2,ADM!AV129,IF(Inputs!$D$35=3,ADM!AF129,IF(ADM!$AH129>ADM!$AX129,ADM!AF129,ADM!AV129)))))","v":0},{"$f":"IF($E129=1,AW129,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW129,IF(Inputs!$D$35=3,ADM!AG129,IF(ADM!$AI129>ADM!$AY129,ADM!AG129,ADM!AW129))),IF(Inputs!$D$35=2,ADM!AW129,IF(Inputs!$D$35=3,ADM!AG129,IF(ADM!$AH129>ADM!$AX129,ADM!AG129,ADM!AW129)))))","v":0},262.62299999999999,45.30866666666666,90.61733333333332,86.691666666666663,83.682666666666663,0,0,0,0,0,0,0,0,0,0,215.68299999999996,260.99166666666662,41.48,82.96,104.04600000000001,75.617000000000004,0,0,0,0,0,0,0,0,0,0,221.143,262.62299999999999,49.722999999999999,99.445999999999998,79.914000000000001,81.72,0,0,0,0,0,0,0,0,0,0,211.35700000000003,261.08000000000004,44.722999999999999,89.445999999999998,76.114999999999995,93.710999999999999,0,0,0,0,0,0,0,0,0,0,214.54899999999998,259.27199999999999]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},null,{"$f":"IF(AND($E130=1,Inputs!$D$34=1),AK130,IF(AND($E130=1,Inputs!$D$34=2),AJ130,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK130,IF(Inputs!$D$35=3,U130,IF($AI130>$AY130,U130,AK130))),IF(Inputs!$D$35=2,AJ130,IF(Inputs!$D$35=3,T130,IF($AH130>$AX130,T130,AJ130)))))))","v":0},{"$f":"IF($E130=1,AL130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL130,IF(Inputs!$D$35=3,ADM!V130,IF(ADM!$AI130>ADM!$AY130,ADM!V130,ADM!AL130))),IF(Inputs!$D$35=2,ADM!AL130,IF(Inputs!$D$35=3,ADM!V130,IF(ADM!$AH130>ADM!$AX130,ADM!V130,ADM!AL130)))))","v":0},{"$f":"IF($E130=1,AM130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM130,IF(Inputs!$D$35=3,ADM!W130,IF(ADM!$AI130>ADM!$AY130,ADM!W130,ADM!AM130))),IF(Inputs!$D$35=2,ADM!AM130,IF(Inputs!$D$35=3,ADM!W130,IF(ADM!$AH130>ADM!$AX130,ADM!W130,ADM!AM130)))))","v":0},{"$f":"IF($E130=1,AN130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN130,IF(Inputs!$D$35=3,ADM!X130,IF(ADM!$AI130>ADM!$AY130,ADM!X130,ADM!AN130))),IF(Inputs!$D$35=2,ADM!AN130,IF(Inputs!$D$35=3,ADM!X130,IF(ADM!$AH130>ADM!$AX130,ADM!X130,ADM!AN130)))))","v":0},{"$f":"IF($E130=1,AO130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO130,IF(Inputs!$D$35=3,ADM!Y130,IF(ADM!$AI130>ADM!$AY130,ADM!Y130,ADM!AO130))),IF(Inputs!$D$35=2,ADM!AO130,IF(Inputs!$D$35=3,ADM!Y130,IF(ADM!$AH130>ADM!$AX130,ADM!Y130,ADM!AO130)))))","v":0},{"$f":"IF($E130=1,AP130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP130,IF(Inputs!$D$35=3,ADM!Z130,IF(ADM!$AI130>ADM!$AY130,ADM!Z130,ADM!AP130))),IF(Inputs!$D$35=2,ADM!AP130,IF(Inputs!$D$35=3,ADM!Z130,IF(ADM!$AH130>ADM!$AX130,ADM!Z130,ADM!AP130)))))","v":0},{"$f":"IF($E130=1,AQ130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ130,IF(Inputs!$D$35=3,ADM!AA130,IF(ADM!$AI130>ADM!$AY130,ADM!AA130,ADM!AQ130))),IF(Inputs!$D$35=2,ADM!AQ130,IF(Inputs!$D$35=3,ADM!AA130,IF(ADM!$AH130>ADM!$AX130,ADM!AA130,ADM!AQ130)))))","v":18.137},{"$f":"IF($E130=1,AR130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR130,IF(Inputs!$D$35=3,ADM!AB130,IF(ADM!$AI130>ADM!$AY130,ADM!AB130,ADM!AR130))),IF(Inputs!$D$35=2,ADM!AR130,IF(Inputs!$D$35=3,ADM!AB130,IF(ADM!$AH130>ADM!$AX130,ADM!AB130,ADM!AR130)))))","v":17.296666666666667},{"$f":"IF($E130=1,AS130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS130,IF(Inputs!$D$35=3,ADM!AC130,IF(ADM!$AI130>ADM!$AY130,ADM!AC130,ADM!AS130))),IF(Inputs!$D$35=2,ADM!AS130,IF(Inputs!$D$35=3,ADM!AC130,IF(ADM!$AH130>ADM!$AX130,ADM!AC130,ADM!AS130)))))","v":21.852666666666668},{"$f":"IF($E130=1,AT130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT130,IF(Inputs!$D$35=3,ADM!AD130,IF(ADM!$AI130>ADM!$AY130,ADM!AD130,ADM!AT130))),IF(Inputs!$D$35=2,ADM!AT130,IF(Inputs!$D$35=3,ADM!AD130,IF(ADM!$AH130>ADM!$AX130,ADM!AD130,ADM!AT130)))))","v":0},{"$f":"IF($E130=1,AU130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU130,IF(Inputs!$D$35=3,ADM!AE130,IF(ADM!$AI130>ADM!$AY130,ADM!AE130,ADM!AU130))),IF(Inputs!$D$35=2,ADM!AU130,IF(Inputs!$D$35=3,ADM!AE130,IF(ADM!$AH130>ADM!$AX130,ADM!AE130,ADM!AU130)))))","v":0},{"$f":"IF($E130=1,AV130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV130,IF(Inputs!$D$35=3,ADM!AF130,IF(ADM!$AI130>ADM!$AY130,ADM!AF130,ADM!AV130))),IF(Inputs!$D$35=2,ADM!AV130,IF(Inputs!$D$35=3,ADM!AF130,IF(ADM!$AH130>ADM!$AX130,ADM!AF130,ADM!AV130)))))","v":0},{"$f":"IF($E130=1,AW130,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW130,IF(Inputs!$D$35=3,ADM!AG130,IF(ADM!$AI130>ADM!$AY130,ADM!AG130,ADM!AW130))),IF(Inputs!$D$35=2,ADM!AW130,IF(Inputs!$D$35=3,ADM!AG130,IF(ADM!$AH130>ADM!$AX130,ADM!AG130,ADM!AW130)))))","v":0},57.286333333333332,0,0,0,0,0,0,0,18.137,17.296666666666667,21.852666666666668,0,0,0,0,57.286333333333332,{"$f":"SUM(U130:AG130)","v":57.286333333333332},0,0,0,0,0,0,0,23.44,13.673999999999999,20.085999999999999,0,0,0,0,{"$f":"AJ130+SUM(AL130:AW130)","v":57.2},{"$f":"SUM(AK130:AW130)","v":57.2},{"$f":"BA130/2","v":0},0,0,0,0,0,0,14.36,17.388999999999999,19.239000000000001,0,0,0,0,{"$f":"AZ130+SUM(BB130:BM130)","v":50.988},{"$f":"SUM(BA130:BM130)","v":50.988},{"$f":"BQ130/2","v":0},0,0,0,0,0,0,16.611000000000001,20.827000000000002,26.233000000000001,0,0,0,0,63.671000000000006,63.671000000000006]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},null,{"$f":"IF(AND($E131=1,Inputs!$D$34=1),AK131,IF(AND($E131=1,Inputs!$D$34=2),AJ131,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK131,IF(Inputs!$D$35=3,U131,IF($AI131>$AY131,U131,AK131))),IF(Inputs!$D$35=2,AJ131,IF(Inputs!$D$35=3,T131,IF($AH131>$AX131,T131,AJ131)))))))","v":0},{"$f":"IF($E131=1,AL131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL131,IF(Inputs!$D$35=3,ADM!V131,IF(ADM!$AI131>ADM!$AY131,ADM!V131,ADM!AL131))),IF(Inputs!$D$35=2,ADM!AL131,IF(Inputs!$D$35=3,ADM!V131,IF(ADM!$AH131>ADM!$AX131,ADM!V131,ADM!AL131)))))","v":0},{"$f":"IF($E131=1,AM131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM131,IF(Inputs!$D$35=3,ADM!W131,IF(ADM!$AI131>ADM!$AY131,ADM!W131,ADM!AM131))),IF(Inputs!$D$35=2,ADM!AM131,IF(Inputs!$D$35=3,ADM!W131,IF(ADM!$AH131>ADM!$AX131,ADM!W131,ADM!AM131)))))","v":0},{"$f":"IF($E131=1,AN131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN131,IF(Inputs!$D$35=3,ADM!X131,IF(ADM!$AI131>ADM!$AY131,ADM!X131,ADM!AN131))),IF(Inputs!$D$35=2,ADM!AN131,IF(Inputs!$D$35=3,ADM!X131,IF(ADM!$AH131>ADM!$AX131,ADM!X131,ADM!AN131)))))","v":0},{"$f":"IF($E131=1,AO131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO131,IF(Inputs!$D$35=3,ADM!Y131,IF(ADM!$AI131>ADM!$AY131,ADM!Y131,ADM!AO131))),IF(Inputs!$D$35=2,ADM!AO131,IF(Inputs!$D$35=3,ADM!Y131,IF(ADM!$AH131>ADM!$AX131,ADM!Y131,ADM!AO131)))))","v":0},{"$f":"IF($E131=1,AP131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP131,IF(Inputs!$D$35=3,ADM!Z131,IF(ADM!$AI131>ADM!$AY131,ADM!Z131,ADM!AP131))),IF(Inputs!$D$35=2,ADM!AP131,IF(Inputs!$D$35=3,ADM!Z131,IF(ADM!$AH131>ADM!$AX131,ADM!Z131,ADM!AP131)))))","v":0},{"$f":"IF($E131=1,AQ131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ131,IF(Inputs!$D$35=3,ADM!AA131,IF(ADM!$AI131>ADM!$AY131,ADM!AA131,ADM!AQ131))),IF(Inputs!$D$35=2,ADM!AQ131,IF(Inputs!$D$35=3,ADM!AA131,IF(ADM!$AH131>ADM!$AX131,ADM!AA131,ADM!AQ131)))))","v":0},{"$f":"IF($E131=1,AR131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR131,IF(Inputs!$D$35=3,ADM!AB131,IF(ADM!$AI131>ADM!$AY131,ADM!AB131,ADM!AR131))),IF(Inputs!$D$35=2,ADM!AR131,IF(Inputs!$D$35=3,ADM!AB131,IF(ADM!$AH131>ADM!$AX131,ADM!AB131,ADM!AR131)))))","v":31.033999999999999},{"$f":"IF($E131=1,AS131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS131,IF(Inputs!$D$35=3,ADM!AC131,IF(ADM!$AI131>ADM!$AY131,ADM!AC131,ADM!AS131))),IF(Inputs!$D$35=2,ADM!AS131,IF(Inputs!$D$35=3,ADM!AC131,IF(ADM!$AH131>ADM!$AX131,ADM!AC131,ADM!AS131)))))","v":26.331},{"$f":"IF($E131=1,AT131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT131,IF(Inputs!$D$35=3,ADM!AD131,IF(ADM!$AI131>ADM!$AY131,ADM!AD131,ADM!AT131))),IF(Inputs!$D$35=2,ADM!AT131,IF(Inputs!$D$35=3,ADM!AD131,IF(ADM!$AH131>ADM!$AX131,ADM!AD131,ADM!AT131)))))","v":0},{"$f":"IF($E131=1,AU131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU131,IF(Inputs!$D$35=3,ADM!AE131,IF(ADM!$AI131>ADM!$AY131,ADM!AE131,ADM!AU131))),IF(Inputs!$D$35=2,ADM!AU131,IF(Inputs!$D$35=3,ADM!AE131,IF(ADM!$AH131>ADM!$AX131,ADM!AE131,ADM!AU131)))))","v":0},{"$f":"IF($E131=1,AV131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV131,IF(Inputs!$D$35=3,ADM!AF131,IF(ADM!$AI131>ADM!$AY131,ADM!AF131,ADM!AV131))),IF(Inputs!$D$35=2,ADM!AV131,IF(Inputs!$D$35=3,ADM!AF131,IF(ADM!$AH131>ADM!$AX131,ADM!AF131,ADM!AV131)))))","v":0},{"$f":"IF($E131=1,AW131,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW131,IF(Inputs!$D$35=3,ADM!AG131,IF(ADM!$AI131>ADM!$AY131,ADM!AG131,ADM!AW131))),IF(Inputs!$D$35=2,ADM!AW131,IF(Inputs!$D$35=3,ADM!AG131,IF(ADM!$AH131>ADM!$AX131,ADM!AG131,ADM!AW131)))))","v":0},57.364999999999995,0,0,0,0,0,0,0,0,26.681666666666668,27,0,0,0,0,53.681666666666672,53.681666666666672,0,0,0,0,0,0,0,0,31.033999999999999,26.331,0,0,0,0,57.364999999999995,57.364999999999995,0,0,0,0,0,0,0,0,18.731000000000002,31.503,0,0,0,0,50.234000000000002,50.234000000000002,0,0,0,0,0,0,0,0,30.28,23.166,0,0,0,0,53.445999999999998,53.445999999999998]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},null,{"$f":"IF(AND($E132=1,Inputs!$D$34=1),AK132,IF(AND($E132=1,Inputs!$D$34=2),AJ132,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK132,IF(Inputs!$D$35=3,U132,IF($AI132>$AY132,U132,AK132))),IF(Inputs!$D$35=2,AJ132,IF(Inputs!$D$35=3,T132,IF($AH132>$AX132,T132,AJ132)))))))","v":0},{"$f":"IF($E132=1,AL132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL132,IF(Inputs!$D$35=3,ADM!V132,IF(ADM!$AI132>ADM!$AY132,ADM!V132,ADM!AL132))),IF(Inputs!$D$35=2,ADM!AL132,IF(Inputs!$D$35=3,ADM!V132,IF(ADM!$AH132>ADM!$AX132,ADM!V132,ADM!AL132)))))","v":0},{"$f":"IF($E132=1,AM132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM132,IF(Inputs!$D$35=3,ADM!W132,IF(ADM!$AI132>ADM!$AY132,ADM!W132,ADM!AM132))),IF(Inputs!$D$35=2,ADM!AM132,IF(Inputs!$D$35=3,ADM!W132,IF(ADM!$AH132>ADM!$AX132,ADM!W132,ADM!AM132)))))","v":0},{"$f":"IF($E132=1,AN132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN132,IF(Inputs!$D$35=3,ADM!X132,IF(ADM!$AI132>ADM!$AY132,ADM!X132,ADM!AN132))),IF(Inputs!$D$35=2,ADM!AN132,IF(Inputs!$D$35=3,ADM!X132,IF(ADM!$AH132>ADM!$AX132,ADM!X132,ADM!AN132)))))","v":0},{"$f":"IF($E132=1,AO132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO132,IF(Inputs!$D$35=3,ADM!Y132,IF(ADM!$AI132>ADM!$AY132,ADM!Y132,ADM!AO132))),IF(Inputs!$D$35=2,ADM!AO132,IF(Inputs!$D$35=3,ADM!Y132,IF(ADM!$AH132>ADM!$AX132,ADM!Y132,ADM!AO132)))))","v":0},{"$f":"IF($E132=1,AP132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP132,IF(Inputs!$D$35=3,ADM!Z132,IF(ADM!$AI132>ADM!$AY132,ADM!Z132,ADM!AP132))),IF(Inputs!$D$35=2,ADM!AP132,IF(Inputs!$D$35=3,ADM!Z132,IF(ADM!$AH132>ADM!$AX132,ADM!Z132,ADM!AP132)))))","v":0},{"$f":"IF($E132=1,AQ132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ132,IF(Inputs!$D$35=3,ADM!AA132,IF(ADM!$AI132>ADM!$AY132,ADM!AA132,ADM!AQ132))),IF(Inputs!$D$35=2,ADM!AQ132,IF(Inputs!$D$35=3,ADM!AA132,IF(ADM!$AH132>ADM!$AX132,ADM!AA132,ADM!AQ132)))))","v":94.197666666666677},{"$f":"IF($E132=1,AR132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR132,IF(Inputs!$D$35=3,ADM!AB132,IF(ADM!$AI132>ADM!$AY132,ADM!AB132,ADM!AR132))),IF(Inputs!$D$35=2,ADM!AR132,IF(Inputs!$D$35=3,ADM!AB132,IF(ADM!$AH132>ADM!$AX132,ADM!AB132,ADM!AR132)))))","v":92.981666666666669},{"$f":"IF($E132=1,AS132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS132,IF(Inputs!$D$35=3,ADM!AC132,IF(ADM!$AI132>ADM!$AY132,ADM!AC132,ADM!AS132))),IF(Inputs!$D$35=2,ADM!AS132,IF(Inputs!$D$35=3,ADM!AC132,IF(ADM!$AH132>ADM!$AX132,ADM!AC132,ADM!AS132)))))","v":95.153000000000006},{"$f":"IF($E132=1,AT132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT132,IF(Inputs!$D$35=3,ADM!AD132,IF(ADM!$AI132>ADM!$AY132,ADM!AD132,ADM!AT132))),IF(Inputs!$D$35=2,ADM!AT132,IF(Inputs!$D$35=3,ADM!AD132,IF(ADM!$AH132>ADM!$AX132,ADM!AD132,ADM!AT132)))))","v":0},{"$f":"IF($E132=1,AU132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU132,IF(Inputs!$D$35=3,ADM!AE132,IF(ADM!$AI132>ADM!$AY132,ADM!AE132,ADM!AU132))),IF(Inputs!$D$35=2,ADM!AU132,IF(Inputs!$D$35=3,ADM!AE132,IF(ADM!$AH132>ADM!$AX132,ADM!AE132,ADM!AU132)))))","v":0},{"$f":"IF($E132=1,AV132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV132,IF(Inputs!$D$35=3,ADM!AF132,IF(ADM!$AI132>ADM!$AY132,ADM!AF132,ADM!AV132))),IF(Inputs!$D$35=2,ADM!AV132,IF(Inputs!$D$35=3,ADM!AF132,IF(ADM!$AH132>ADM!$AX132,ADM!AF132,ADM!AV132)))))","v":0},{"$f":"IF($E132=1,AW132,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW132,IF(Inputs!$D$35=3,ADM!AG132,IF(ADM!$AI132>ADM!$AY132,ADM!AG132,ADM!AW132))),IF(Inputs!$D$35=2,ADM!AW132,IF(Inputs!$D$35=3,ADM!AG132,IF(ADM!$AH132>ADM!$AX132,ADM!AG132,ADM!AW132)))))","v":0},282.33233333333334,0,0,0,0,0,0,0,94.197666666666677,92.981666666666669,95.153000000000006,0,0,0,0,282.33233333333334,282.33233333333334,0,0,0,0,0,0,0,84.296000000000006,96.349000000000004,91.289000000000001,0,0,0,0,271.93400000000003,271.93400000000003,0,0,0,0,0,0,0,103.16,95.588999999999999,86.674000000000007,0,0,0,0,285.423,285.423,0,0,0,0,0,0,0,95.137,87.007000000000005,107.496,0,0,0,0,289.64,289.64]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},null,{"$f":"IF(AND($E133=1,Inputs!$D$34=1),AK133,IF(AND($E133=1,Inputs!$D$34=2),AJ133,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK133,IF(Inputs!$D$35=3,U133,IF($AI133>$AY133,U133,AK133))),IF(Inputs!$D$35=2,AJ133,IF(Inputs!$D$35=3,T133,IF($AH133>$AX133,T133,AJ133)))))))","v":0},{"$f":"IF($E133=1,AL133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL133,IF(Inputs!$D$35=3,ADM!V133,IF(ADM!$AI133>ADM!$AY133,ADM!V133,ADM!AL133))),IF(Inputs!$D$35=2,ADM!AL133,IF(Inputs!$D$35=3,ADM!V133,IF(ADM!$AH133>ADM!$AX133,ADM!V133,ADM!AL133)))))","v":0},{"$f":"IF($E133=1,AM133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM133,IF(Inputs!$D$35=3,ADM!W133,IF(ADM!$AI133>ADM!$AY133,ADM!W133,ADM!AM133))),IF(Inputs!$D$35=2,ADM!AM133,IF(Inputs!$D$35=3,ADM!W133,IF(ADM!$AH133>ADM!$AX133,ADM!W133,ADM!AM133)))))","v":0},{"$f":"IF($E133=1,AN133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN133,IF(Inputs!$D$35=3,ADM!X133,IF(ADM!$AI133>ADM!$AY133,ADM!X133,ADM!AN133))),IF(Inputs!$D$35=2,ADM!AN133,IF(Inputs!$D$35=3,ADM!X133,IF(ADM!$AH133>ADM!$AX133,ADM!X133,ADM!AN133)))))","v":0},{"$f":"IF($E133=1,AO133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO133,IF(Inputs!$D$35=3,ADM!Y133,IF(ADM!$AI133>ADM!$AY133,ADM!Y133,ADM!AO133))),IF(Inputs!$D$35=2,ADM!AO133,IF(Inputs!$D$35=3,ADM!Y133,IF(ADM!$AH133>ADM!$AX133,ADM!Y133,ADM!AO133)))))","v":0},{"$f":"IF($E133=1,AP133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP133,IF(Inputs!$D$35=3,ADM!Z133,IF(ADM!$AI133>ADM!$AY133,ADM!Z133,ADM!AP133))),IF(Inputs!$D$35=2,ADM!AP133,IF(Inputs!$D$35=3,ADM!Z133,IF(ADM!$AH133>ADM!$AX133,ADM!Z133,ADM!AP133)))))","v":0},{"$f":"IF($E133=1,AQ133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ133,IF(Inputs!$D$35=3,ADM!AA133,IF(ADM!$AI133>ADM!$AY133,ADM!AA133,ADM!AQ133))),IF(Inputs!$D$35=2,ADM!AQ133,IF(Inputs!$D$35=3,ADM!AA133,IF(ADM!$AH133>ADM!$AX133,ADM!AA133,ADM!AQ133)))))","v":0},{"$f":"IF($E133=1,AR133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR133,IF(Inputs!$D$35=3,ADM!AB133,IF(ADM!$AI133>ADM!$AY133,ADM!AB133,ADM!AR133))),IF(Inputs!$D$35=2,ADM!AR133,IF(Inputs!$D$35=3,ADM!AB133,IF(ADM!$AH133>ADM!$AX133,ADM!AB133,ADM!AR133)))))","v":0},{"$f":"IF($E133=1,AS133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS133,IF(Inputs!$D$35=3,ADM!AC133,IF(ADM!$AI133>ADM!$AY133,ADM!AC133,ADM!AS133))),IF(Inputs!$D$35=2,ADM!AS133,IF(Inputs!$D$35=3,ADM!AC133,IF(ADM!$AH133>ADM!$AX133,ADM!AC133,ADM!AS133)))))","v":0},{"$f":"IF($E133=1,AT133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT133,IF(Inputs!$D$35=3,ADM!AD133,IF(ADM!$AI133>ADM!$AY133,ADM!AD133,ADM!AT133))),IF(Inputs!$D$35=2,ADM!AT133,IF(Inputs!$D$35=3,ADM!AD133,IF(ADM!$AH133>ADM!$AX133,ADM!AD133,ADM!AT133)))))","v":28.590666666666664},{"$f":"IF($E133=1,AU133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU133,IF(Inputs!$D$35=3,ADM!AE133,IF(ADM!$AI133>ADM!$AY133,ADM!AE133,ADM!AU133))),IF(Inputs!$D$35=2,ADM!AU133,IF(Inputs!$D$35=3,ADM!AE133,IF(ADM!$AH133>ADM!$AX133,ADM!AE133,ADM!AU133)))))","v":27.485666666666663},{"$f":"IF($E133=1,AV133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV133,IF(Inputs!$D$35=3,ADM!AF133,IF(ADM!$AI133>ADM!$AY133,ADM!AF133,ADM!AV133))),IF(Inputs!$D$35=2,ADM!AV133,IF(Inputs!$D$35=3,ADM!AF133,IF(ADM!$AH133>ADM!$AX133,ADM!AF133,ADM!AV133)))))","v":26.972999999999999},{"$f":"IF($E133=1,AW133,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW133,IF(Inputs!$D$35=3,ADM!AG133,IF(ADM!$AI133>ADM!$AY133,ADM!AG133,ADM!AW133))),IF(Inputs!$D$35=2,ADM!AW133,IF(Inputs!$D$35=3,ADM!AG133,IF(ADM!$AH133>ADM!$AX133,ADM!AG133,ADM!AW133)))))","v":28.475999999999999},111.52533333333332,0,0,0,0,0,0,0,0,0,0,28.590666666666664,27.485666666666663,26.972999999999999,28.475999999999999,111.52533333333332,111.52533333333332,0,0,0,0,0,0,0,0,0,0,32.445999999999998,22.029,27.937000000000001,27.713999999999999,110.12599999999999,110.12599999999999,0,0,0,0,0,0,0,0,0,0,21.536999999999999,29.131,29.251999999999999,23.713999999999999,103.634,103.634,0,0,0,0,0,0,0,0,0,0,31.789000000000001,31.297000000000001,23.73,34,120.816,120.816]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},null,{"$f":"IF(AND($E134=1,Inputs!$D$34=1),AK134,IF(AND($E134=1,Inputs!$D$34=2),AJ134,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK134,IF(Inputs!$D$35=3,U134,IF($AI134>$AY134,U134,AK134))),IF(Inputs!$D$35=2,AJ134,IF(Inputs!$D$35=3,T134,IF($AH134>$AX134,T134,AJ134)))))))","v":0},{"$f":"IF($E134=1,AL134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL134,IF(Inputs!$D$35=3,ADM!V134,IF(ADM!$AI134>ADM!$AY134,ADM!V134,ADM!AL134))),IF(Inputs!$D$35=2,ADM!AL134,IF(Inputs!$D$35=3,ADM!V134,IF(ADM!$AH134>ADM!$AX134,ADM!V134,ADM!AL134)))))","v":0},{"$f":"IF($E134=1,AM134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM134,IF(Inputs!$D$35=3,ADM!W134,IF(ADM!$AI134>ADM!$AY134,ADM!W134,ADM!AM134))),IF(Inputs!$D$35=2,ADM!AM134,IF(Inputs!$D$35=3,ADM!W134,IF(ADM!$AH134>ADM!$AX134,ADM!W134,ADM!AM134)))))","v":0},{"$f":"IF($E134=1,AN134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN134,IF(Inputs!$D$35=3,ADM!X134,IF(ADM!$AI134>ADM!$AY134,ADM!X134,ADM!AN134))),IF(Inputs!$D$35=2,ADM!AN134,IF(Inputs!$D$35=3,ADM!X134,IF(ADM!$AH134>ADM!$AX134,ADM!X134,ADM!AN134)))))","v":0},{"$f":"IF($E134=1,AO134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO134,IF(Inputs!$D$35=3,ADM!Y134,IF(ADM!$AI134>ADM!$AY134,ADM!Y134,ADM!AO134))),IF(Inputs!$D$35=2,ADM!AO134,IF(Inputs!$D$35=3,ADM!Y134,IF(ADM!$AH134>ADM!$AX134,ADM!Y134,ADM!AO134)))))","v":0},{"$f":"IF($E134=1,AP134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP134,IF(Inputs!$D$35=3,ADM!Z134,IF(ADM!$AI134>ADM!$AY134,ADM!Z134,ADM!AP134))),IF(Inputs!$D$35=2,ADM!AP134,IF(Inputs!$D$35=3,ADM!Z134,IF(ADM!$AH134>ADM!$AX134,ADM!Z134,ADM!AP134)))))","v":0},{"$f":"IF($E134=1,AQ134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ134,IF(Inputs!$D$35=3,ADM!AA134,IF(ADM!$AI134>ADM!$AY134,ADM!AA134,ADM!AQ134))),IF(Inputs!$D$35=2,ADM!AQ134,IF(Inputs!$D$35=3,ADM!AA134,IF(ADM!$AH134>ADM!$AX134,ADM!AA134,ADM!AQ134)))))","v":0},{"$f":"IF($E134=1,AR134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR134,IF(Inputs!$D$35=3,ADM!AB134,IF(ADM!$AI134>ADM!$AY134,ADM!AB134,ADM!AR134))),IF(Inputs!$D$35=2,ADM!AR134,IF(Inputs!$D$35=3,ADM!AB134,IF(ADM!$AH134>ADM!$AX134,ADM!AB134,ADM!AR134)))))","v":0},{"$f":"IF($E134=1,AS134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS134,IF(Inputs!$D$35=3,ADM!AC134,IF(ADM!$AI134>ADM!$AY134,ADM!AC134,ADM!AS134))),IF(Inputs!$D$35=2,ADM!AS134,IF(Inputs!$D$35=3,ADM!AC134,IF(ADM!$AH134>ADM!$AX134,ADM!AC134,ADM!AS134)))))","v":0},{"$f":"IF($E134=1,AT134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT134,IF(Inputs!$D$35=3,ADM!AD134,IF(ADM!$AI134>ADM!$AY134,ADM!AD134,ADM!AT134))),IF(Inputs!$D$35=2,ADM!AT134,IF(Inputs!$D$35=3,ADM!AD134,IF(ADM!$AH134>ADM!$AX134,ADM!AD134,ADM!AT134)))))","v":22.334666666666664},{"$f":"IF($E134=1,AU134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU134,IF(Inputs!$D$35=3,ADM!AE134,IF(ADM!$AI134>ADM!$AY134,ADM!AE134,ADM!AU134))),IF(Inputs!$D$35=2,ADM!AU134,IF(Inputs!$D$35=3,ADM!AE134,IF(ADM!$AH134>ADM!$AX134,ADM!AE134,ADM!AU134)))))","v":22.855333333333334},{"$f":"IF($E134=1,AV134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV134,IF(Inputs!$D$35=3,ADM!AF134,IF(ADM!$AI134>ADM!$AY134,ADM!AF134,ADM!AV134))),IF(Inputs!$D$35=2,ADM!AV134,IF(Inputs!$D$35=3,ADM!AF134,IF(ADM!$AH134>ADM!$AX134,ADM!AF134,ADM!AV134)))))","v":20.832333333333334},{"$f":"IF($E134=1,AW134,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW134,IF(Inputs!$D$35=3,ADM!AG134,IF(ADM!$AI134>ADM!$AY134,ADM!AG134,ADM!AW134))),IF(Inputs!$D$35=2,ADM!AW134,IF(Inputs!$D$35=3,ADM!AG134,IF(ADM!$AH134>ADM!$AX134,ADM!AG134,ADM!AW134)))))","v":21.701666666666664},87.724000000000004,0,0,0,0,0,0,0,0,0,0,22.334666666666664,22.855333333333334,20.832333333333334,21.701666666666664,87.724000000000004,87.724000000000004,0,0,0,0,0,0,0,0,0,0,22.206,25.417000000000002,14.074,21.991,83.688000000000002,83.688000000000002,0,0,0,0,0,0,0,0,0,0,27.626999999999999,16.896999999999998,23.52,22.222999999999999,90.266999999999996,90.266999999999996,0,0,0,0,0,0,0,0,0,0,17.170999999999999,26.251999999999999,24.902999999999999,20.890999999999998,89.216999999999985,89.216999999999985]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},null,{"$f":"IF(AND($E135=1,Inputs!$D$34=1),AK135,IF(AND($E135=1,Inputs!$D$34=2),AJ135,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK135,IF(Inputs!$D$35=3,U135,IF($AI135>$AY135,U135,AK135))),IF(Inputs!$D$35=2,AJ135,IF(Inputs!$D$35=3,T135,IF($AH135>$AX135,T135,AJ135)))))))","v":0},{"$f":"IF($E135=1,AL135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL135,IF(Inputs!$D$35=3,ADM!V135,IF(ADM!$AI135>ADM!$AY135,ADM!V135,ADM!AL135))),IF(Inputs!$D$35=2,ADM!AL135,IF(Inputs!$D$35=3,ADM!V135,IF(ADM!$AH135>ADM!$AX135,ADM!V135,ADM!AL135)))))","v":0},{"$f":"IF($E135=1,AM135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM135,IF(Inputs!$D$35=3,ADM!W135,IF(ADM!$AI135>ADM!$AY135,ADM!W135,ADM!AM135))),IF(Inputs!$D$35=2,ADM!AM135,IF(Inputs!$D$35=3,ADM!W135,IF(ADM!$AH135>ADM!$AX135,ADM!W135,ADM!AM135)))))","v":0},{"$f":"IF($E135=1,AN135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN135,IF(Inputs!$D$35=3,ADM!X135,IF(ADM!$AI135>ADM!$AY135,ADM!X135,ADM!AN135))),IF(Inputs!$D$35=2,ADM!AN135,IF(Inputs!$D$35=3,ADM!X135,IF(ADM!$AH135>ADM!$AX135,ADM!X135,ADM!AN135)))))","v":0},{"$f":"IF($E135=1,AO135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO135,IF(Inputs!$D$35=3,ADM!Y135,IF(ADM!$AI135>ADM!$AY135,ADM!Y135,ADM!AO135))),IF(Inputs!$D$35=2,ADM!AO135,IF(Inputs!$D$35=3,ADM!Y135,IF(ADM!$AH135>ADM!$AX135,ADM!Y135,ADM!AO135)))))","v":0},{"$f":"IF($E135=1,AP135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP135,IF(Inputs!$D$35=3,ADM!Z135,IF(ADM!$AI135>ADM!$AY135,ADM!Z135,ADM!AP135))),IF(Inputs!$D$35=2,ADM!AP135,IF(Inputs!$D$35=3,ADM!Z135,IF(ADM!$AH135>ADM!$AX135,ADM!Z135,ADM!AP135)))))","v":0},{"$f":"IF($E135=1,AQ135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ135,IF(Inputs!$D$35=3,ADM!AA135,IF(ADM!$AI135>ADM!$AY135,ADM!AA135,ADM!AQ135))),IF(Inputs!$D$35=2,ADM!AQ135,IF(Inputs!$D$35=3,ADM!AA135,IF(ADM!$AH135>ADM!$AX135,ADM!AA135,ADM!AQ135)))))","v":0},{"$f":"IF($E135=1,AR135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR135,IF(Inputs!$D$35=3,ADM!AB135,IF(ADM!$AI135>ADM!$AY135,ADM!AB135,ADM!AR135))),IF(Inputs!$D$35=2,ADM!AR135,IF(Inputs!$D$35=3,ADM!AB135,IF(ADM!$AH135>ADM!$AX135,ADM!AB135,ADM!AR135)))))","v":0},{"$f":"IF($E135=1,AS135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS135,IF(Inputs!$D$35=3,ADM!AC135,IF(ADM!$AI135>ADM!$AY135,ADM!AC135,ADM!AS135))),IF(Inputs!$D$35=2,ADM!AS135,IF(Inputs!$D$35=3,ADM!AC135,IF(ADM!$AH135>ADM!$AX135,ADM!AC135,ADM!AS135)))))","v":0},{"$f":"IF($E135=1,AT135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT135,IF(Inputs!$D$35=3,ADM!AD135,IF(ADM!$AI135>ADM!$AY135,ADM!AD135,ADM!AT135))),IF(Inputs!$D$35=2,ADM!AT135,IF(Inputs!$D$35=3,ADM!AD135,IF(ADM!$AH135>ADM!$AX135,ADM!AD135,ADM!AT135)))))","v":109.73533333333334},{"$f":"IF($E135=1,AU135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU135,IF(Inputs!$D$35=3,ADM!AE135,IF(ADM!$AI135>ADM!$AY135,ADM!AE135,ADM!AU135))),IF(Inputs!$D$35=2,ADM!AU135,IF(Inputs!$D$35=3,ADM!AE135,IF(ADM!$AH135>ADM!$AX135,ADM!AE135,ADM!AU135)))))","v":87.785666666666657},{"$f":"IF($E135=1,AV135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV135,IF(Inputs!$D$35=3,ADM!AF135,IF(ADM!$AI135>ADM!$AY135,ADM!AF135,ADM!AV135))),IF(Inputs!$D$35=2,ADM!AV135,IF(Inputs!$D$35=3,ADM!AF135,IF(ADM!$AH135>ADM!$AX135,ADM!AF135,ADM!AV135)))))","v":77.695000000000007},{"$f":"IF($E135=1,AW135,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW135,IF(Inputs!$D$35=3,ADM!AG135,IF(ADM!$AI135>ADM!$AY135,ADM!AG135,ADM!AW135))),IF(Inputs!$D$35=2,ADM!AW135,IF(Inputs!$D$35=3,ADM!AG135,IF(ADM!$AH135>ADM!$AX135,ADM!AG135,ADM!AW135)))))","v":76.274999999999991},351.49099999999999,0,0,0,0,0,0,0,0,0,0,109.73533333333334,87.785666666666657,77.695000000000007,76.274999999999991,351.49099999999999,351.49099999999999,0,0,0,0,0,0,0,0,0,0,92.349000000000004,100.798,72.977000000000004,71.659000000000006,337.78300000000002,337.78300000000002,0,0,0,0,0,0,0,0,0,0,126.04600000000001,75.856999999999999,76.558999999999997,72.81,351.27199999999999,351.27199999999999,0,0,0,0,0,0,0,0,0,0,110.81100000000001,86.701999999999998,83.549000000000007,84.355999999999995,365.41800000000001,365.41800000000001]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},null,{"$f":"IF(AND($E136=1,Inputs!$D$34=1),AK136,IF(AND($E136=1,Inputs!$D$34=2),AJ136,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK136,IF(Inputs!$D$35=3,U136,IF($AI136>$AY136,U136,AK136))),IF(Inputs!$D$35=2,AJ136,IF(Inputs!$D$35=3,T136,IF($AH136>$AX136,T136,AJ136)))))))","v":48.291999999999994},{"$f":"IF($E136=1,AL136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL136,IF(Inputs!$D$35=3,ADM!V136,IF(ADM!$AI136>ADM!$AY136,ADM!V136,ADM!AL136))),IF(Inputs!$D$35=2,ADM!AL136,IF(Inputs!$D$35=3,ADM!V136,IF(ADM!$AH136>ADM!$AX136,ADM!V136,ADM!AL136)))))","v":45.23533333333333},{"$f":"IF($E136=1,AM136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM136,IF(Inputs!$D$35=3,ADM!W136,IF(ADM!$AI136>ADM!$AY136,ADM!W136,ADM!AM136))),IF(Inputs!$D$35=2,ADM!AM136,IF(Inputs!$D$35=3,ADM!W136,IF(ADM!$AH136>ADM!$AX136,ADM!W136,ADM!AM136)))))","v":46.184000000000005},{"$f":"IF($E136=1,AN136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN136,IF(Inputs!$D$35=3,ADM!X136,IF(ADM!$AI136>ADM!$AY136,ADM!X136,ADM!AN136))),IF(Inputs!$D$35=2,ADM!AN136,IF(Inputs!$D$35=3,ADM!X136,IF(ADM!$AH136>ADM!$AX136,ADM!X136,ADM!AN136)))))","v":41.044666666666672},{"$f":"IF($E136=1,AO136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO136,IF(Inputs!$D$35=3,ADM!Y136,IF(ADM!$AI136>ADM!$AY136,ADM!Y136,ADM!AO136))),IF(Inputs!$D$35=2,ADM!AO136,IF(Inputs!$D$35=3,ADM!Y136,IF(ADM!$AH136>ADM!$AX136,ADM!Y136,ADM!AO136)))))","v":50.87766666666667},{"$f":"IF($E136=1,AP136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP136,IF(Inputs!$D$35=3,ADM!Z136,IF(ADM!$AI136>ADM!$AY136,ADM!Z136,ADM!AP136))),IF(Inputs!$D$35=2,ADM!AP136,IF(Inputs!$D$35=3,ADM!Z136,IF(ADM!$AH136>ADM!$AX136,ADM!Z136,ADM!AP136)))))","v":0},{"$f":"IF($E136=1,AQ136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ136,IF(Inputs!$D$35=3,ADM!AA136,IF(ADM!$AI136>ADM!$AY136,ADM!AA136,ADM!AQ136))),IF(Inputs!$D$35=2,ADM!AQ136,IF(Inputs!$D$35=3,ADM!AA136,IF(ADM!$AH136>ADM!$AX136,ADM!AA136,ADM!AQ136)))))","v":0},{"$f":"IF($E136=1,AR136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR136,IF(Inputs!$D$35=3,ADM!AB136,IF(ADM!$AI136>ADM!$AY136,ADM!AB136,ADM!AR136))),IF(Inputs!$D$35=2,ADM!AR136,IF(Inputs!$D$35=3,ADM!AB136,IF(ADM!$AH136>ADM!$AX136,ADM!AB136,ADM!AR136)))))","v":0},{"$f":"IF($E136=1,AS136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS136,IF(Inputs!$D$35=3,ADM!AC136,IF(ADM!$AI136>ADM!$AY136,ADM!AC136,ADM!AS136))),IF(Inputs!$D$35=2,ADM!AS136,IF(Inputs!$D$35=3,ADM!AC136,IF(ADM!$AH136>ADM!$AX136,ADM!AC136,ADM!AS136)))))","v":0},{"$f":"IF($E136=1,AT136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT136,IF(Inputs!$D$35=3,ADM!AD136,IF(ADM!$AI136>ADM!$AY136,ADM!AD136,ADM!AT136))),IF(Inputs!$D$35=2,ADM!AT136,IF(Inputs!$D$35=3,ADM!AD136,IF(ADM!$AH136>ADM!$AX136,ADM!AD136,ADM!AT136)))))","v":0},{"$f":"IF($E136=1,AU136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU136,IF(Inputs!$D$35=3,ADM!AE136,IF(ADM!$AI136>ADM!$AY136,ADM!AE136,ADM!AU136))),IF(Inputs!$D$35=2,ADM!AU136,IF(Inputs!$D$35=3,ADM!AE136,IF(ADM!$AH136>ADM!$AX136,ADM!AE136,ADM!AU136)))))","v":0},{"$f":"IF($E136=1,AV136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV136,IF(Inputs!$D$35=3,ADM!AF136,IF(ADM!$AI136>ADM!$AY136,ADM!AF136,ADM!AV136))),IF(Inputs!$D$35=2,ADM!AV136,IF(Inputs!$D$35=3,ADM!AF136,IF(ADM!$AH136>ADM!$AX136,ADM!AF136,ADM!AV136)))))","v":0},{"$f":"IF($E136=1,AW136,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW136,IF(Inputs!$D$35=3,ADM!AG136,IF(ADM!$AI136>ADM!$AY136,ADM!AG136,ADM!AW136))),IF(Inputs!$D$35=2,ADM!AW136,IF(Inputs!$D$35=3,ADM!AG136,IF(ADM!$AH136>ADM!$AX136,ADM!AG136,ADM!AW136)))))","v":0},231.63366666666667,{"$f":"AVERAGE(AJ136,AZ136,BP136)","v":24.145999999999997},{"$f":"AVERAGE(AK136,BA136,BQ136)","v":48.291999999999994},{"$f":"AVERAGE(AL136,BB136,BR136)","v":45.23533333333333},{"$f":"AVERAGE(AM136,BC136,BS136)","v":46.184000000000005},{"$f":"AVERAGE(AN136,BD136,BT136)","v":41.044666666666672},{"$f":"AVERAGE(AO136,BE136,BU136)","v":50.87766666666667},{"$f":"AVERAGE(AP136,BF136,BV136)","v":0},{"$f":"AVERAGE(AQ136,BG136,BW136)","v":0},{"$f":"AVERAGE(AR136,BH136,BX136)","v":0},{"$f":"AVERAGE(AS136,BI136,BY136)","v":0},{"$f":"AVERAGE(AT136,BJ136,BZ136)","v":0},{"$f":"AVERAGE(AU136,BK136,CA136)","v":0},{"$f":"AVERAGE(AV136,BL136,CB136)","v":0},{"$f":"AVERAGE(AW136,BM136,CC136)","v":0},207.48766666666666,231.63366666666667,22.553999999999998,45.107999999999997,46.148000000000003,51.506,37.966000000000001,50.476999999999997,0,0,0,0,0,0,0,0,208.65100000000001,231.20500000000001,25.534500000000001,51.069000000000003,50.16,39.988999999999997,45.651000000000003,41.417000000000002,0,0,0,0,0,0,0,0,202.75150000000002,228.286,24.349499999999999,48.698999999999998,39.398000000000003,47.057000000000002,39.517000000000003,60.738999999999997,0,0,0,0,0,0,0,0,211.06050000000002,235.41]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},null,{"$f":"IF(AND($E137=1,Inputs!$D$34=1),AK137,IF(AND($E137=1,Inputs!$D$34=2),AJ137,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK137,IF(Inputs!$D$35=3,U137,IF($AI137>$AY137,U137,AK137))),IF(Inputs!$D$35=2,AJ137,IF(Inputs!$D$35=3,T137,IF($AH137>$AX137,T137,AJ137)))))))","v":0},{"$f":"IF($E137=1,AL137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL137,IF(Inputs!$D$35=3,ADM!V137,IF(ADM!$AI137>ADM!$AY137,ADM!V137,ADM!AL137))),IF(Inputs!$D$35=2,ADM!AL137,IF(Inputs!$D$35=3,ADM!V137,IF(ADM!$AH137>ADM!$AX137,ADM!V137,ADM!AL137)))))","v":0},{"$f":"IF($E137=1,AM137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM137,IF(Inputs!$D$35=3,ADM!W137,IF(ADM!$AI137>ADM!$AY137,ADM!W137,ADM!AM137))),IF(Inputs!$D$35=2,ADM!AM137,IF(Inputs!$D$35=3,ADM!W137,IF(ADM!$AH137>ADM!$AX137,ADM!W137,ADM!AM137)))))","v":0},{"$f":"IF($E137=1,AN137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN137,IF(Inputs!$D$35=3,ADM!X137,IF(ADM!$AI137>ADM!$AY137,ADM!X137,ADM!AN137))),IF(Inputs!$D$35=2,ADM!AN137,IF(Inputs!$D$35=3,ADM!X137,IF(ADM!$AH137>ADM!$AX137,ADM!X137,ADM!AN137)))))","v":0},{"$f":"IF($E137=1,AO137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO137,IF(Inputs!$D$35=3,ADM!Y137,IF(ADM!$AI137>ADM!$AY137,ADM!Y137,ADM!AO137))),IF(Inputs!$D$35=2,ADM!AO137,IF(Inputs!$D$35=3,ADM!Y137,IF(ADM!$AH137>ADM!$AX137,ADM!Y137,ADM!AO137)))))","v":0},{"$f":"IF($E137=1,AP137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP137,IF(Inputs!$D$35=3,ADM!Z137,IF(ADM!$AI137>ADM!$AY137,ADM!Z137,ADM!AP137))),IF(Inputs!$D$35=2,ADM!AP137,IF(Inputs!$D$35=3,ADM!Z137,IF(ADM!$AH137>ADM!$AX137,ADM!Z137,ADM!AP137)))))","v":51.235999999999997},{"$f":"IF($E137=1,AQ137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ137,IF(Inputs!$D$35=3,ADM!AA137,IF(ADM!$AI137>ADM!$AY137,ADM!AA137,ADM!AQ137))),IF(Inputs!$D$35=2,ADM!AQ137,IF(Inputs!$D$35=3,ADM!AA137,IF(ADM!$AH137>ADM!$AX137,ADM!AA137,ADM!AQ137)))))","v":57.22},{"$f":"IF($E137=1,AR137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR137,IF(Inputs!$D$35=3,ADM!AB137,IF(ADM!$AI137>ADM!$AY137,ADM!AB137,ADM!AR137))),IF(Inputs!$D$35=2,ADM!AR137,IF(Inputs!$D$35=3,ADM!AB137,IF(ADM!$AH137>ADM!$AX137,ADM!AB137,ADM!AR137)))))","v":55.834000000000003},{"$f":"IF($E137=1,AS137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS137,IF(Inputs!$D$35=3,ADM!AC137,IF(ADM!$AI137>ADM!$AY137,ADM!AC137,ADM!AS137))),IF(Inputs!$D$35=2,ADM!AS137,IF(Inputs!$D$35=3,ADM!AC137,IF(ADM!$AH137>ADM!$AX137,ADM!AC137,ADM!AS137)))))","v":53.421666666666674},{"$f":"IF($E137=1,AT137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT137,IF(Inputs!$D$35=3,ADM!AD137,IF(ADM!$AI137>ADM!$AY137,ADM!AD137,ADM!AT137))),IF(Inputs!$D$35=2,ADM!AT137,IF(Inputs!$D$35=3,ADM!AD137,IF(ADM!$AH137>ADM!$AX137,ADM!AD137,ADM!AT137)))))","v":0},{"$f":"IF($E137=1,AU137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU137,IF(Inputs!$D$35=3,ADM!AE137,IF(ADM!$AI137>ADM!$AY137,ADM!AE137,ADM!AU137))),IF(Inputs!$D$35=2,ADM!AU137,IF(Inputs!$D$35=3,ADM!AE137,IF(ADM!$AH137>ADM!$AX137,ADM!AE137,ADM!AU137)))))","v":0},{"$f":"IF($E137=1,AV137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV137,IF(Inputs!$D$35=3,ADM!AF137,IF(ADM!$AI137>ADM!$AY137,ADM!AF137,ADM!AV137))),IF(Inputs!$D$35=2,ADM!AV137,IF(Inputs!$D$35=3,ADM!AF137,IF(ADM!$AH137>ADM!$AX137,ADM!AF137,ADM!AV137)))))","v":0},{"$f":"IF($E137=1,AW137,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW137,IF(Inputs!$D$35=3,ADM!AG137,IF(ADM!$AI137>ADM!$AY137,ADM!AG137,ADM!AW137))),IF(Inputs!$D$35=2,ADM!AW137,IF(Inputs!$D$35=3,ADM!AG137,IF(ADM!$AH137>ADM!$AX137,ADM!AG137,ADM!AW137)))))","v":0},{"$f":"SUM(F137:R137)","v":217.71166666666667},0,0,0,0,0,0,51.235999999999997,57.22,55.834000000000003,53.421666666666674,0,0,0,0,{"$f":"T137+SUM(V137:AG137)","v":217.71166666666667},217.71166666666667,0,0,0,0,0,0,41.408999999999999,58.232999999999997,54.557000000000002,56.591000000000001,0,0,0,0,210.79000000000002,210.79000000000002,0,0,0,0,0,0,54.731000000000002,57.143000000000001,57.36,53.697000000000003,0,0,0,0,222.93099999999998,222.93099999999998,0,0,0,0,0,0,57.567999999999998,56.283999999999999,55.585000000000001,49.976999999999997,0,0,0,0,219.41400000000002,219.41400000000002]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},null,{"$f":"IF(AND($E138=1,Inputs!$D$34=1),AK138,IF(AND($E138=1,Inputs!$D$34=2),AJ138,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK138,IF(Inputs!$D$35=3,U138,IF($AI138>$AY138,U138,AK138))),IF(Inputs!$D$35=2,AJ138,IF(Inputs!$D$35=3,T138,IF($AH138>$AX138,T138,AJ138)))))))","v":0},{"$f":"IF($E138=1,AL138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL138,IF(Inputs!$D$35=3,ADM!V138,IF(ADM!$AI138>ADM!$AY138,ADM!V138,ADM!AL138))),IF(Inputs!$D$35=2,ADM!AL138,IF(Inputs!$D$35=3,ADM!V138,IF(ADM!$AH138>ADM!$AX138,ADM!V138,ADM!AL138)))))","v":0},{"$f":"IF($E138=1,AM138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM138,IF(Inputs!$D$35=3,ADM!W138,IF(ADM!$AI138>ADM!$AY138,ADM!W138,ADM!AM138))),IF(Inputs!$D$35=2,ADM!AM138,IF(Inputs!$D$35=3,ADM!W138,IF(ADM!$AH138>ADM!$AX138,ADM!W138,ADM!AM138)))))","v":0},{"$f":"IF($E138=1,AN138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN138,IF(Inputs!$D$35=3,ADM!X138,IF(ADM!$AI138>ADM!$AY138,ADM!X138,ADM!AN138))),IF(Inputs!$D$35=2,ADM!AN138,IF(Inputs!$D$35=3,ADM!X138,IF(ADM!$AH138>ADM!$AX138,ADM!X138,ADM!AN138)))))","v":0},{"$f":"IF($E138=1,AO138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO138,IF(Inputs!$D$35=3,ADM!Y138,IF(ADM!$AI138>ADM!$AY138,ADM!Y138,ADM!AO138))),IF(Inputs!$D$35=2,ADM!AO138,IF(Inputs!$D$35=3,ADM!Y138,IF(ADM!$AH138>ADM!$AX138,ADM!Y138,ADM!AO138)))))","v":0},{"$f":"IF($E138=1,AP138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP138,IF(Inputs!$D$35=3,ADM!Z138,IF(ADM!$AI138>ADM!$AY138,ADM!Z138,ADM!AP138))),IF(Inputs!$D$35=2,ADM!AP138,IF(Inputs!$D$35=3,ADM!Z138,IF(ADM!$AH138>ADM!$AX138,ADM!Z138,ADM!AP138)))))","v":0},{"$f":"IF($E138=1,AQ138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ138,IF(Inputs!$D$35=3,ADM!AA138,IF(ADM!$AI138>ADM!$AY138,ADM!AA138,ADM!AQ138))),IF(Inputs!$D$35=2,ADM!AQ138,IF(Inputs!$D$35=3,ADM!AA138,IF(ADM!$AH138>ADM!$AX138,ADM!AA138,ADM!AQ138)))))","v":0},{"$f":"IF($E138=1,AR138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR138,IF(Inputs!$D$35=3,ADM!AB138,IF(ADM!$AI138>ADM!$AY138,ADM!AB138,ADM!AR138))),IF(Inputs!$D$35=2,ADM!AR138,IF(Inputs!$D$35=3,ADM!AB138,IF(ADM!$AH138>ADM!$AX138,ADM!AB138,ADM!AR138)))))","v":0},{"$f":"IF($E138=1,AS138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS138,IF(Inputs!$D$35=3,ADM!AC138,IF(ADM!$AI138>ADM!$AY138,ADM!AC138,ADM!AS138))),IF(Inputs!$D$35=2,ADM!AS138,IF(Inputs!$D$35=3,ADM!AC138,IF(ADM!$AH138>ADM!$AX138,ADM!AC138,ADM!AS138)))))","v":0},{"$f":"IF($E138=1,AT138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT138,IF(Inputs!$D$35=3,ADM!AD138,IF(ADM!$AI138>ADM!$AY138,ADM!AD138,ADM!AT138))),IF(Inputs!$D$35=2,ADM!AT138,IF(Inputs!$D$35=3,ADM!AD138,IF(ADM!$AH138>ADM!$AX138,ADM!AD138,ADM!AT138)))))","v":49.037333333333343},{"$f":"IF($E138=1,AU138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU138,IF(Inputs!$D$35=3,ADM!AE138,IF(ADM!$AI138>ADM!$AY138,ADM!AE138,ADM!AU138))),IF(Inputs!$D$35=2,ADM!AU138,IF(Inputs!$D$35=3,ADM!AE138,IF(ADM!$AH138>ADM!$AX138,ADM!AE138,ADM!AU138)))))","v":45.088999999999999},{"$f":"IF($E138=1,AV138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV138,IF(Inputs!$D$35=3,ADM!AF138,IF(ADM!$AI138>ADM!$AY138,ADM!AF138,ADM!AV138))),IF(Inputs!$D$35=2,ADM!AV138,IF(Inputs!$D$35=3,ADM!AF138,IF(ADM!$AH138>ADM!$AX138,ADM!AF138,ADM!AV138)))))","v":45.762},{"$f":"IF($E138=1,AW138,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW138,IF(Inputs!$D$35=3,ADM!AG138,IF(ADM!$AI138>ADM!$AY138,ADM!AG138,ADM!AW138))),IF(Inputs!$D$35=2,ADM!AW138,IF(Inputs!$D$35=3,ADM!AG138,IF(ADM!$AH138>ADM!$AX138,ADM!AG138,ADM!AW138)))))","v":49.859666666666669},189.74800000000002,0,0,0,0,0,0,0,0,0,0,49.037333333333343,45.088999999999999,45.762,49.859666666666669,189.74800000000002,189.74800000000002,{"$f":"AK138/2","v":0},0,0,0,0,0,0,0,0,0,51.744,40.125,36.369,45.216000000000001,173.45400000000001,173.45400000000001,0,0,0,0,0,0,0,0,0,0,48.823,42.017000000000003,47.326000000000001,49.976999999999997,188.143,188.143,0,0,0,0,0,0,0,0,0,0,46.545000000000002,53.125,53.591000000000001,54.386000000000003,207.64699999999999,207.64699999999999]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},null,{"$f":"IF(AND($E139=1,Inputs!$D$34=1),AK139,IF(AND($E139=1,Inputs!$D$34=2),AJ139,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK139,IF(Inputs!$D$35=3,U139,IF($AI139>$AY139,U139,AK139))),IF(Inputs!$D$35=2,AJ139,IF(Inputs!$D$35=3,T139,IF($AH139>$AX139,T139,AJ139)))))))","v":0},{"$f":"IF($E139=1,AL139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL139,IF(Inputs!$D$35=3,ADM!V139,IF(ADM!$AI139>ADM!$AY139,ADM!V139,ADM!AL139))),IF(Inputs!$D$35=2,ADM!AL139,IF(Inputs!$D$35=3,ADM!V139,IF(ADM!$AH139>ADM!$AX139,ADM!V139,ADM!AL139)))))","v":0},{"$f":"IF($E139=1,AM139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM139,IF(Inputs!$D$35=3,ADM!W139,IF(ADM!$AI139>ADM!$AY139,ADM!W139,ADM!AM139))),IF(Inputs!$D$35=2,ADM!AM139,IF(Inputs!$D$35=3,ADM!W139,IF(ADM!$AH139>ADM!$AX139,ADM!W139,ADM!AM139)))))","v":0},{"$f":"IF($E139=1,AN139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN139,IF(Inputs!$D$35=3,ADM!X139,IF(ADM!$AI139>ADM!$AY139,ADM!X139,ADM!AN139))),IF(Inputs!$D$35=2,ADM!AN139,IF(Inputs!$D$35=3,ADM!X139,IF(ADM!$AH139>ADM!$AX139,ADM!X139,ADM!AN139)))))","v":82.484999999999999},{"$f":"IF($E139=1,AO139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO139,IF(Inputs!$D$35=3,ADM!Y139,IF(ADM!$AI139>ADM!$AY139,ADM!Y139,ADM!AO139))),IF(Inputs!$D$35=2,ADM!AO139,IF(Inputs!$D$35=3,ADM!Y139,IF(ADM!$AH139>ADM!$AX139,ADM!Y139,ADM!AO139)))))","v":101.09399999999999},{"$f":"IF($E139=1,AP139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP139,IF(Inputs!$D$35=3,ADM!Z139,IF(ADM!$AI139>ADM!$AY139,ADM!Z139,ADM!AP139))),IF(Inputs!$D$35=2,ADM!AP139,IF(Inputs!$D$35=3,ADM!Z139,IF(ADM!$AH139>ADM!$AX139,ADM!Z139,ADM!AP139)))))","v":79.204999999999998},{"$f":"IF($E139=1,AQ139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ139,IF(Inputs!$D$35=3,ADM!AA139,IF(ADM!$AI139>ADM!$AY139,ADM!AA139,ADM!AQ139))),IF(Inputs!$D$35=2,ADM!AQ139,IF(Inputs!$D$35=3,ADM!AA139,IF(ADM!$AH139>ADM!$AX139,ADM!AA139,ADM!AQ139)))))","v":0},{"$f":"IF($E139=1,AR139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR139,IF(Inputs!$D$35=3,ADM!AB139,IF(ADM!$AI139>ADM!$AY139,ADM!AB139,ADM!AR139))),IF(Inputs!$D$35=2,ADM!AR139,IF(Inputs!$D$35=3,ADM!AB139,IF(ADM!$AH139>ADM!$AX139,ADM!AB139,ADM!AR139)))))","v":0},{"$f":"IF($E139=1,AS139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS139,IF(Inputs!$D$35=3,ADM!AC139,IF(ADM!$AI139>ADM!$AY139,ADM!AC139,ADM!AS139))),IF(Inputs!$D$35=2,ADM!AS139,IF(Inputs!$D$35=3,ADM!AC139,IF(ADM!$AH139>ADM!$AX139,ADM!AC139,ADM!AS139)))))","v":0},{"$f":"IF($E139=1,AT139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT139,IF(Inputs!$D$35=3,ADM!AD139,IF(ADM!$AI139>ADM!$AY139,ADM!AD139,ADM!AT139))),IF(Inputs!$D$35=2,ADM!AT139,IF(Inputs!$D$35=3,ADM!AD139,IF(ADM!$AH139>ADM!$AX139,ADM!AD139,ADM!AT139)))))","v":0},{"$f":"IF($E139=1,AU139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU139,IF(Inputs!$D$35=3,ADM!AE139,IF(ADM!$AI139>ADM!$AY139,ADM!AE139,ADM!AU139))),IF(Inputs!$D$35=2,ADM!AU139,IF(Inputs!$D$35=3,ADM!AE139,IF(ADM!$AH139>ADM!$AX139,ADM!AE139,ADM!AU139)))))","v":0},{"$f":"IF($E139=1,AV139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV139,IF(Inputs!$D$35=3,ADM!AF139,IF(ADM!$AI139>ADM!$AY139,ADM!AF139,ADM!AV139))),IF(Inputs!$D$35=2,ADM!AV139,IF(Inputs!$D$35=3,ADM!AF139,IF(ADM!$AH139>ADM!$AX139,ADM!AF139,ADM!AV139)))))","v":0},{"$f":"IF($E139=1,AW139,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW139,IF(Inputs!$D$35=3,ADM!AG139,IF(ADM!$AI139>ADM!$AY139,ADM!AG139,ADM!AW139))),IF(Inputs!$D$35=2,ADM!AW139,IF(Inputs!$D$35=3,ADM!AG139,IF(ADM!$AH139>ADM!$AX139,ADM!AG139,ADM!AW139)))))","v":0},262.78399999999999,0,0,0,0,88.99766666666666,88.417333333333332,79.778666666666666,0,0,0,0,0,0,0,257.19366666666667,257.19366666666667,0,0,0,0,82.484999999999999,101.09399999999999,79.204999999999998,0,0,0,0,0,0,0,{"$f":"AJ139+SUM(AL139:AW139)","v":262.78399999999999},{"$f":"SUM(AK139:AW139)","v":262.78399999999999},0,0,0,0,105.71299999999999,79.847999999999999,87.885000000000005,0,0,0,0,0,0,0,273.44599999999997,273.44599999999997,0,0,0,0,78.795000000000002,84.31,72.245999999999995,0,0,0,0,0,0,0,235.351,235.351]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},null,{"$f":"IF(AND($E140=1,Inputs!$D$34=1),AK140,IF(AND($E140=1,Inputs!$D$34=2),AJ140,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK140,IF(Inputs!$D$35=3,U140,IF($AI140>$AY140,U140,AK140))),IF(Inputs!$D$35=2,AJ140,IF(Inputs!$D$35=3,T140,IF($AH140>$AX140,T140,AJ140)))))))","v":88.78166666666668},{"$f":"IF($E140=1,AL140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL140,IF(Inputs!$D$35=3,ADM!V140,IF(ADM!$AI140>ADM!$AY140,ADM!V140,ADM!AL140))),IF(Inputs!$D$35=2,ADM!AL140,IF(Inputs!$D$35=3,ADM!V140,IF(ADM!$AH140>ADM!$AX140,ADM!V140,ADM!AL140)))))","v":94.294333333333341},{"$f":"IF($E140=1,AM140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM140,IF(Inputs!$D$35=3,ADM!W140,IF(ADM!$AI140>ADM!$AY140,ADM!W140,ADM!AM140))),IF(Inputs!$D$35=2,ADM!AM140,IF(Inputs!$D$35=3,ADM!W140,IF(ADM!$AH140>ADM!$AX140,ADM!W140,ADM!AM140)))))","v":93.581000000000003},{"$f":"IF($E140=1,AN140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN140,IF(Inputs!$D$35=3,ADM!X140,IF(ADM!$AI140>ADM!$AY140,ADM!X140,ADM!AN140))),IF(Inputs!$D$35=2,ADM!AN140,IF(Inputs!$D$35=3,ADM!X140,IF(ADM!$AH140>ADM!$AX140,ADM!X140,ADM!AN140)))))","v":0},{"$f":"IF($E140=1,AO140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO140,IF(Inputs!$D$35=3,ADM!Y140,IF(ADM!$AI140>ADM!$AY140,ADM!Y140,ADM!AO140))),IF(Inputs!$D$35=2,ADM!AO140,IF(Inputs!$D$35=3,ADM!Y140,IF(ADM!$AH140>ADM!$AX140,ADM!Y140,ADM!AO140)))))","v":0},{"$f":"IF($E140=1,AP140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP140,IF(Inputs!$D$35=3,ADM!Z140,IF(ADM!$AI140>ADM!$AY140,ADM!Z140,ADM!AP140))),IF(Inputs!$D$35=2,ADM!AP140,IF(Inputs!$D$35=3,ADM!Z140,IF(ADM!$AH140>ADM!$AX140,ADM!Z140,ADM!AP140)))))","v":0},{"$f":"IF($E140=1,AQ140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ140,IF(Inputs!$D$35=3,ADM!AA140,IF(ADM!$AI140>ADM!$AY140,ADM!AA140,ADM!AQ140))),IF(Inputs!$D$35=2,ADM!AQ140,IF(Inputs!$D$35=3,ADM!AA140,IF(ADM!$AH140>ADM!$AX140,ADM!AA140,ADM!AQ140)))))","v":0},{"$f":"IF($E140=1,AR140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR140,IF(Inputs!$D$35=3,ADM!AB140,IF(ADM!$AI140>ADM!$AY140,ADM!AB140,ADM!AR140))),IF(Inputs!$D$35=2,ADM!AR140,IF(Inputs!$D$35=3,ADM!AB140,IF(ADM!$AH140>ADM!$AX140,ADM!AB140,ADM!AR140)))))","v":0},{"$f":"IF($E140=1,AS140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS140,IF(Inputs!$D$35=3,ADM!AC140,IF(ADM!$AI140>ADM!$AY140,ADM!AC140,ADM!AS140))),IF(Inputs!$D$35=2,ADM!AS140,IF(Inputs!$D$35=3,ADM!AC140,IF(ADM!$AH140>ADM!$AX140,ADM!AC140,ADM!AS140)))))","v":0},{"$f":"IF($E140=1,AT140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT140,IF(Inputs!$D$35=3,ADM!AD140,IF(ADM!$AI140>ADM!$AY140,ADM!AD140,ADM!AT140))),IF(Inputs!$D$35=2,ADM!AT140,IF(Inputs!$D$35=3,ADM!AD140,IF(ADM!$AH140>ADM!$AX140,ADM!AD140,ADM!AT140)))))","v":0},{"$f":"IF($E140=1,AU140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU140,IF(Inputs!$D$35=3,ADM!AE140,IF(ADM!$AI140>ADM!$AY140,ADM!AE140,ADM!AU140))),IF(Inputs!$D$35=2,ADM!AU140,IF(Inputs!$D$35=3,ADM!AE140,IF(ADM!$AH140>ADM!$AX140,ADM!AE140,ADM!AU140)))))","v":0},{"$f":"IF($E140=1,AV140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV140,IF(Inputs!$D$35=3,ADM!AF140,IF(ADM!$AI140>ADM!$AY140,ADM!AF140,ADM!AV140))),IF(Inputs!$D$35=2,ADM!AV140,IF(Inputs!$D$35=3,ADM!AF140,IF(ADM!$AH140>ADM!$AX140,ADM!AF140,ADM!AV140)))))","v":0},{"$f":"IF($E140=1,AW140,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW140,IF(Inputs!$D$35=3,ADM!AG140,IF(ADM!$AI140>ADM!$AY140,ADM!AG140,ADM!AW140))),IF(Inputs!$D$35=2,ADM!AW140,IF(Inputs!$D$35=3,ADM!AG140,IF(ADM!$AH140>ADM!$AX140,ADM!AG140,ADM!AW140)))))","v":0},276.65700000000004,44.39083333333334,88.78166666666668,94.294333333333341,93.581000000000003,0,0,0,0,0,0,0,0,0,0,232.26616666666669,276.65700000000004,40.731000000000002,81.462000000000003,101.544,92.572999999999993,0,0,0,0,0,0,0,0,0,0,234.84799999999998,275.57900000000001,47.576000000000001,95.152000000000001,99.034999999999997,81.62,0,0,0,0,0,0,0,0,0,0,228.23099999999999,275.80700000000002,44.865499999999997,89.730999999999995,82.304000000000002,106.55,0,0,0,0,0,0,0,0,0,0,233.71949999999998,278.58499999999998]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},null,{"$f":"IF(AND($E141=1,Inputs!$D$34=1),AK141,IF(AND($E141=1,Inputs!$D$34=2),AJ141,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK141,IF(Inputs!$D$35=3,U141,IF($AI141>$AY141,U141,AK141))),IF(Inputs!$D$35=2,AJ141,IF(Inputs!$D$35=3,T141,IF($AH141>$AX141,T141,AJ141)))))))","v":11.886333333333333},{"$f":"IF($E141=1,AL141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL141,IF(Inputs!$D$35=3,ADM!V141,IF(ADM!$AI141>ADM!$AY141,ADM!V141,ADM!AL141))),IF(Inputs!$D$35=2,ADM!AL141,IF(Inputs!$D$35=3,ADM!V141,IF(ADM!$AH141>ADM!$AX141,ADM!V141,ADM!AL141)))))","v":14.097999999999999},{"$f":"IF($E141=1,AM141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM141,IF(Inputs!$D$35=3,ADM!W141,IF(ADM!$AI141>ADM!$AY141,ADM!W141,ADM!AM141))),IF(Inputs!$D$35=2,ADM!AM141,IF(Inputs!$D$35=3,ADM!W141,IF(ADM!$AH141>ADM!$AX141,ADM!W141,ADM!AM141)))))","v":12.413333333333334},{"$f":"IF($E141=1,AN141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN141,IF(Inputs!$D$35=3,ADM!X141,IF(ADM!$AI141>ADM!$AY141,ADM!X141,ADM!AN141))),IF(Inputs!$D$35=2,ADM!AN141,IF(Inputs!$D$35=3,ADM!X141,IF(ADM!$AH141>ADM!$AX141,ADM!X141,ADM!AN141)))))","v":10.539000000000001},{"$f":"IF($E141=1,AO141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO141,IF(Inputs!$D$35=3,ADM!Y141,IF(ADM!$AI141>ADM!$AY141,ADM!Y141,ADM!AO141))),IF(Inputs!$D$35=2,ADM!AO141,IF(Inputs!$D$35=3,ADM!Y141,IF(ADM!$AH141>ADM!$AX141,ADM!Y141,ADM!AO141)))))","v":10.395},{"$f":"IF($E141=1,AP141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP141,IF(Inputs!$D$35=3,ADM!Z141,IF(ADM!$AI141>ADM!$AY141,ADM!Z141,ADM!AP141))),IF(Inputs!$D$35=2,ADM!AP141,IF(Inputs!$D$35=3,ADM!Z141,IF(ADM!$AH141>ADM!$AX141,ADM!Z141,ADM!AP141)))))","v":11.155666666666667},{"$f":"IF($E141=1,AQ141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ141,IF(Inputs!$D$35=3,ADM!AA141,IF(ADM!$AI141>ADM!$AY141,ADM!AA141,ADM!AQ141))),IF(Inputs!$D$35=2,ADM!AQ141,IF(Inputs!$D$35=3,ADM!AA141,IF(ADM!$AH141>ADM!$AX141,ADM!AA141,ADM!AQ141)))))","v":12.109333333333334},{"$f":"IF($E141=1,AR141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR141,IF(Inputs!$D$35=3,ADM!AB141,IF(ADM!$AI141>ADM!$AY141,ADM!AB141,ADM!AR141))),IF(Inputs!$D$35=2,ADM!AR141,IF(Inputs!$D$35=3,ADM!AB141,IF(ADM!$AH141>ADM!$AX141,ADM!AB141,ADM!AR141)))))","v":10.584666666666667},{"$f":"IF($E141=1,AS141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS141,IF(Inputs!$D$35=3,ADM!AC141,IF(ADM!$AI141>ADM!$AY141,ADM!AC141,ADM!AS141))),IF(Inputs!$D$35=2,ADM!AS141,IF(Inputs!$D$35=3,ADM!AC141,IF(ADM!$AH141>ADM!$AX141,ADM!AC141,ADM!AS141)))))","v":10.568666666666667},{"$f":"IF($E141=1,AT141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT141,IF(Inputs!$D$35=3,ADM!AD141,IF(ADM!$AI141>ADM!$AY141,ADM!AD141,ADM!AT141))),IF(Inputs!$D$35=2,ADM!AT141,IF(Inputs!$D$35=3,ADM!AD141,IF(ADM!$AH141>ADM!$AX141,ADM!AD141,ADM!AT141)))))","v":11.768666666666666},{"$f":"IF($E141=1,AU141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU141,IF(Inputs!$D$35=3,ADM!AE141,IF(ADM!$AI141>ADM!$AY141,ADM!AE141,ADM!AU141))),IF(Inputs!$D$35=2,ADM!AU141,IF(Inputs!$D$35=3,ADM!AE141,IF(ADM!$AH141>ADM!$AX141,ADM!AE141,ADM!AU141)))))","v":13.097999999999999},{"$f":"IF($E141=1,AV141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV141,IF(Inputs!$D$35=3,ADM!AF141,IF(ADM!$AI141>ADM!$AY141,ADM!AF141,ADM!AV141))),IF(Inputs!$D$35=2,ADM!AV141,IF(Inputs!$D$35=3,ADM!AF141,IF(ADM!$AH141>ADM!$AX141,ADM!AF141,ADM!AV141)))))","v":11.367333333333335},{"$f":"IF($E141=1,AW141,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW141,IF(Inputs!$D$35=3,ADM!AG141,IF(ADM!$AI141>ADM!$AY141,ADM!AG141,ADM!AW141))),IF(Inputs!$D$35=2,ADM!AW141,IF(Inputs!$D$35=3,ADM!AG141,IF(ADM!$AH141>ADM!$AX141,ADM!AG141,ADM!AW141)))))","v":14.545999999999999},{"$f":"SUM(F141:R141)","v":154.53},{"$f":"AVERAGE(AJ141,AZ141,BP141)","v":5.9431666666666665},11.886333333333333,14.097999999999999,12.413333333333334,10.539000000000001,10.395,11.155666666666667,12.109333333333334,10.584666666666667,10.568666666666667,11.768666666666666,13.097999999999999,11.367333333333335,14.545999999999999,{"$f":"T141+SUM(V141:AG141)","v":148.58683333333332},{"$f":"SUM(U141:AG141)","v":154.53},{"$f":"AK141/2","v":5.3055000000000003},10.611000000000001,13.611000000000001,11.808,11.246,13.275,10.467000000000001,9.3889999999999993,12.503,13,6.8920000000000003,15.677,13,10,{"$f":"AJ141+SUM(AL141:AW141)","v":146.17349999999999},{"$f":"SUM(AK141:AW141)","v":151.47899999999998},{"$f":"BA141/2","v":5.524},11.048,12.683,13.192,11,9.5150000000000006,9,13.933,13,6.3170000000000002,14.222,14,8,14.638,{"$f":"AZ141+SUM(BB141:BM141)","v":145.024},{"$f":"SUM(BA141:BM141)","v":150.54800000000003},{"$f":"BQ141/2","v":7},14,16,12.24,9.3710000000000004,8.3949999999999996,14,13.006,6.2510000000000003,12.388999999999999,14.192,9.6170000000000009,13.102,19,{"$f":"BP141+SUM(BR141:CC141)","v":154.56299999999999},{"$f":"SUM(BQ141:CC141)","v":161.56299999999999}]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},null,{"$f":"IF(AND($E142=1,Inputs!$D$34=1),AK142,IF(AND($E142=1,Inputs!$D$34=2),AJ142,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK142,IF(Inputs!$D$35=3,U142,IF($AI142>$AY142,U142,AK142))),IF(Inputs!$D$35=2,AJ142,IF(Inputs!$D$35=3,T142,IF($AH142>$AX142,T142,AJ142)))))))","v":0},{"$f":"IF($E142=1,AL142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL142,IF(Inputs!$D$35=3,ADM!V142,IF(ADM!$AI142>ADM!$AY142,ADM!V142,ADM!AL142))),IF(Inputs!$D$35=2,ADM!AL142,IF(Inputs!$D$35=3,ADM!V142,IF(ADM!$AH142>ADM!$AX142,ADM!V142,ADM!AL142)))))","v":0},{"$f":"IF($E142=1,AM142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM142,IF(Inputs!$D$35=3,ADM!W142,IF(ADM!$AI142>ADM!$AY142,ADM!W142,ADM!AM142))),IF(Inputs!$D$35=2,ADM!AM142,IF(Inputs!$D$35=3,ADM!W142,IF(ADM!$AH142>ADM!$AX142,ADM!W142,ADM!AM142)))))","v":0},{"$f":"IF($E142=1,AN142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN142,IF(Inputs!$D$35=3,ADM!X142,IF(ADM!$AI142>ADM!$AY142,ADM!X142,ADM!AN142))),IF(Inputs!$D$35=2,ADM!AN142,IF(Inputs!$D$35=3,ADM!X142,IF(ADM!$AH142>ADM!$AX142,ADM!X142,ADM!AN142)))))","v":0},{"$f":"IF($E142=1,AO142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO142,IF(Inputs!$D$35=3,ADM!Y142,IF(ADM!$AI142>ADM!$AY142,ADM!Y142,ADM!AO142))),IF(Inputs!$D$35=2,ADM!AO142,IF(Inputs!$D$35=3,ADM!Y142,IF(ADM!$AH142>ADM!$AX142,ADM!Y142,ADM!AO142)))))","v":0},{"$f":"IF($E142=1,AP142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP142,IF(Inputs!$D$35=3,ADM!Z142,IF(ADM!$AI142>ADM!$AY142,ADM!Z142,ADM!AP142))),IF(Inputs!$D$35=2,ADM!AP142,IF(Inputs!$D$35=3,ADM!Z142,IF(ADM!$AH142>ADM!$AX142,ADM!Z142,ADM!AP142)))))","v":0},{"$f":"IF($E142=1,AQ142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ142,IF(Inputs!$D$35=3,ADM!AA142,IF(ADM!$AI142>ADM!$AY142,ADM!AA142,ADM!AQ142))),IF(Inputs!$D$35=2,ADM!AQ142,IF(Inputs!$D$35=3,ADM!AA142,IF(ADM!$AH142>ADM!$AX142,ADM!AA142,ADM!AQ142)))))","v":89.424000000000007},{"$f":"IF($E142=1,AR142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR142,IF(Inputs!$D$35=3,ADM!AB142,IF(ADM!$AI142>ADM!$AY142,ADM!AB142,ADM!AR142))),IF(Inputs!$D$35=2,ADM!AR142,IF(Inputs!$D$35=3,ADM!AB142,IF(ADM!$AH142>ADM!$AX142,ADM!AB142,ADM!AR142)))))","v":75.885000000000005},{"$f":"IF($E142=1,AS142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS142,IF(Inputs!$D$35=3,ADM!AC142,IF(ADM!$AI142>ADM!$AY142,ADM!AC142,ADM!AS142))),IF(Inputs!$D$35=2,ADM!AS142,IF(Inputs!$D$35=3,ADM!AC142,IF(ADM!$AH142>ADM!$AX142,ADM!AC142,ADM!AS142)))))","v":79.39},{"$f":"IF($E142=1,AT142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT142,IF(Inputs!$D$35=3,ADM!AD142,IF(ADM!$AI142>ADM!$AY142,ADM!AD142,ADM!AT142))),IF(Inputs!$D$35=2,ADM!AT142,IF(Inputs!$D$35=3,ADM!AD142,IF(ADM!$AH142>ADM!$AX142,ADM!AD142,ADM!AT142)))))","v":0},{"$f":"IF($E142=1,AU142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU142,IF(Inputs!$D$35=3,ADM!AE142,IF(ADM!$AI142>ADM!$AY142,ADM!AE142,ADM!AU142))),IF(Inputs!$D$35=2,ADM!AU142,IF(Inputs!$D$35=3,ADM!AE142,IF(ADM!$AH142>ADM!$AX142,ADM!AE142,ADM!AU142)))))","v":0},{"$f":"IF($E142=1,AV142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV142,IF(Inputs!$D$35=3,ADM!AF142,IF(ADM!$AI142>ADM!$AY142,ADM!AF142,ADM!AV142))),IF(Inputs!$D$35=2,ADM!AV142,IF(Inputs!$D$35=3,ADM!AF142,IF(ADM!$AH142>ADM!$AX142,ADM!AF142,ADM!AV142)))))","v":0},{"$f":"IF($E142=1,AW142,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW142,IF(Inputs!$D$35=3,ADM!AG142,IF(ADM!$AI142>ADM!$AY142,ADM!AG142,ADM!AW142))),IF(Inputs!$D$35=2,ADM!AW142,IF(Inputs!$D$35=3,ADM!AG142,IF(ADM!$AH142>ADM!$AX142,ADM!AG142,ADM!AW142)))))","v":0},244.69900000000001,0,0,0,0,0,0,0,83.121000000000009,78.411999999999992,81.055666666666667,0,0,0,0,242.58866666666668,242.58866666666668,0,0,0,0,0,0,0,89.424000000000007,75.885000000000005,79.39,0,0,0,0,244.69900000000001,244.69900000000001,0,0,0,0,0,0,0,74.635000000000005,81.888999999999996,83.778000000000006,0,0,0,0,240.30200000000002,240.30200000000002,0,0,0,0,0,0,0,85.304000000000002,77.462000000000003,79.998999999999995,0,0,0,0,242.76500000000001,242.76500000000001]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},null,{"$f":"IF(AND($E143=1,Inputs!$D$34=1),AK143,IF(AND($E143=1,Inputs!$D$34=2),AJ143,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK143,IF(Inputs!$D$35=3,U143,IF($AI143>$AY143,U143,AK143))),IF(Inputs!$D$35=2,AJ143,IF(Inputs!$D$35=3,T143,IF($AH143>$AX143,T143,AJ143)))))))","v":0},{"$f":"IF($E143=1,AL143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL143,IF(Inputs!$D$35=3,ADM!V143,IF(ADM!$AI143>ADM!$AY143,ADM!V143,ADM!AL143))),IF(Inputs!$D$35=2,ADM!AL143,IF(Inputs!$D$35=3,ADM!V143,IF(ADM!$AH143>ADM!$AX143,ADM!V143,ADM!AL143)))))","v":0},{"$f":"IF($E143=1,AM143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM143,IF(Inputs!$D$35=3,ADM!W143,IF(ADM!$AI143>ADM!$AY143,ADM!W143,ADM!AM143))),IF(Inputs!$D$35=2,ADM!AM143,IF(Inputs!$D$35=3,ADM!W143,IF(ADM!$AH143>ADM!$AX143,ADM!W143,ADM!AM143)))))","v":0},{"$f":"IF($E143=1,AN143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN143,IF(Inputs!$D$35=3,ADM!X143,IF(ADM!$AI143>ADM!$AY143,ADM!X143,ADM!AN143))),IF(Inputs!$D$35=2,ADM!AN143,IF(Inputs!$D$35=3,ADM!X143,IF(ADM!$AH143>ADM!$AX143,ADM!X143,ADM!AN143)))))","v":0},{"$f":"IF($E143=1,AO143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO143,IF(Inputs!$D$35=3,ADM!Y143,IF(ADM!$AI143>ADM!$AY143,ADM!Y143,ADM!AO143))),IF(Inputs!$D$35=2,ADM!AO143,IF(Inputs!$D$35=3,ADM!Y143,IF(ADM!$AH143>ADM!$AX143,ADM!Y143,ADM!AO143)))))","v":0},{"$f":"IF($E143=1,AP143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP143,IF(Inputs!$D$35=3,ADM!Z143,IF(ADM!$AI143>ADM!$AY143,ADM!Z143,ADM!AP143))),IF(Inputs!$D$35=2,ADM!AP143,IF(Inputs!$D$35=3,ADM!Z143,IF(ADM!$AH143>ADM!$AX143,ADM!Z143,ADM!AP143)))))","v":0},{"$f":"IF($E143=1,AQ143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ143,IF(Inputs!$D$35=3,ADM!AA143,IF(ADM!$AI143>ADM!$AY143,ADM!AA143,ADM!AQ143))),IF(Inputs!$D$35=2,ADM!AQ143,IF(Inputs!$D$35=3,ADM!AA143,IF(ADM!$AH143>ADM!$AX143,ADM!AA143,ADM!AQ143)))))","v":0},{"$f":"IF($E143=1,AR143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR143,IF(Inputs!$D$35=3,ADM!AB143,IF(ADM!$AI143>ADM!$AY143,ADM!AB143,ADM!AR143))),IF(Inputs!$D$35=2,ADM!AR143,IF(Inputs!$D$35=3,ADM!AB143,IF(ADM!$AH143>ADM!$AX143,ADM!AB143,ADM!AR143)))))","v":0},{"$f":"IF($E143=1,AS143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS143,IF(Inputs!$D$35=3,ADM!AC143,IF(ADM!$AI143>ADM!$AY143,ADM!AC143,ADM!AS143))),IF(Inputs!$D$35=2,ADM!AS143,IF(Inputs!$D$35=3,ADM!AC143,IF(ADM!$AH143>ADM!$AX143,ADM!AC143,ADM!AS143)))))","v":0},{"$f":"IF($E143=1,AT143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT143,IF(Inputs!$D$35=3,ADM!AD143,IF(ADM!$AI143>ADM!$AY143,ADM!AD143,ADM!AT143))),IF(Inputs!$D$35=2,ADM!AT143,IF(Inputs!$D$35=3,ADM!AD143,IF(ADM!$AH143>ADM!$AX143,ADM!AD143,ADM!AT143)))))","v":85.148666666666657},{"$f":"IF($E143=1,AU143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU143,IF(Inputs!$D$35=3,ADM!AE143,IF(ADM!$AI143>ADM!$AY143,ADM!AE143,ADM!AU143))),IF(Inputs!$D$35=2,ADM!AU143,IF(Inputs!$D$35=3,ADM!AE143,IF(ADM!$AH143>ADM!$AX143,ADM!AE143,ADM!AU143)))))","v":86.443333333333342},{"$f":"IF($E143=1,AV143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV143,IF(Inputs!$D$35=3,ADM!AF143,IF(ADM!$AI143>ADM!$AY143,ADM!AF143,ADM!AV143))),IF(Inputs!$D$35=2,ADM!AV143,IF(Inputs!$D$35=3,ADM!AF143,IF(ADM!$AH143>ADM!$AX143,ADM!AF143,ADM!AV143)))))","v":87.117999999999995},{"$f":"IF($E143=1,AW143,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW143,IF(Inputs!$D$35=3,ADM!AG143,IF(ADM!$AI143>ADM!$AY143,ADM!AG143,ADM!AW143))),IF(Inputs!$D$35=2,ADM!AW143,IF(Inputs!$D$35=3,ADM!AG143,IF(ADM!$AH143>ADM!$AX143,ADM!AG143,ADM!AW143)))))","v":79.840666666666664},338.55066666666664,0,0,0,0,0,0,0,0,0,0,85.148666666666657,86.443333333333342,87.117999999999995,79.840666666666664,338.55066666666664,338.55066666666664,0,0,0,0,0,0,0,0,0,0,82.474999999999994,82.325000000000003,79.962000000000003,82.379000000000005,327.14100000000002,327.14100000000002,0,0,0,0,0,0,0,0,0,0,83.397999999999996,83.227000000000004,94.081999999999994,78.287999999999997,338.995,338.995,0,0,0,0,0,0,0,0,0,0,89.572999999999993,93.778000000000006,87.31,78.855000000000004,349.51600000000002,349.51600000000002]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},null,{"$f":"IF(AND($E144=1,Inputs!$D$34=1),AK144,IF(AND($E144=1,Inputs!$D$34=2),AJ144,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK144,IF(Inputs!$D$35=3,U144,IF($AI144>$AY144,U144,AK144))),IF(Inputs!$D$35=2,AJ144,IF(Inputs!$D$35=3,T144,IF($AH144>$AX144,T144,AJ144)))))))","v":42.735666666666667},{"$f":"IF($E144=1,AL144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL144,IF(Inputs!$D$35=3,ADM!V144,IF(ADM!$AI144>ADM!$AY144,ADM!V144,ADM!AL144))),IF(Inputs!$D$35=2,ADM!AL144,IF(Inputs!$D$35=3,ADM!V144,IF(ADM!$AH144>ADM!$AX144,ADM!V144,ADM!AL144)))))","v":43.331333333333333},{"$f":"IF($E144=1,AM144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM144,IF(Inputs!$D$35=3,ADM!W144,IF(ADM!$AI144>ADM!$AY144,ADM!W144,ADM!AM144))),IF(Inputs!$D$35=2,ADM!AM144,IF(Inputs!$D$35=3,ADM!W144,IF(ADM!$AH144>ADM!$AX144,ADM!W144,ADM!AM144)))))","v":41.9},{"$f":"IF($E144=1,AN144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN144,IF(Inputs!$D$35=3,ADM!X144,IF(ADM!$AI144>ADM!$AY144,ADM!X144,ADM!AN144))),IF(Inputs!$D$35=2,ADM!AN144,IF(Inputs!$D$35=3,ADM!X144,IF(ADM!$AH144>ADM!$AX144,ADM!X144,ADM!AN144)))))","v":41.352000000000004},{"$f":"IF($E144=1,AO144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO144,IF(Inputs!$D$35=3,ADM!Y144,IF(ADM!$AI144>ADM!$AY144,ADM!Y144,ADM!AO144))),IF(Inputs!$D$35=2,ADM!AO144,IF(Inputs!$D$35=3,ADM!Y144,IF(ADM!$AH144>ADM!$AX144,ADM!Y144,ADM!AO144)))))","v":42.012},{"$f":"IF($E144=1,AP144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP144,IF(Inputs!$D$35=3,ADM!Z144,IF(ADM!$AI144>ADM!$AY144,ADM!Z144,ADM!AP144))),IF(Inputs!$D$35=2,ADM!AP144,IF(Inputs!$D$35=3,ADM!Z144,IF(ADM!$AH144>ADM!$AX144,ADM!Z144,ADM!AP144)))))","v":42.291666666666664},{"$f":"IF($E144=1,AQ144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ144,IF(Inputs!$D$35=3,ADM!AA144,IF(ADM!$AI144>ADM!$AY144,ADM!AA144,ADM!AQ144))),IF(Inputs!$D$35=2,ADM!AQ144,IF(Inputs!$D$35=3,ADM!AA144,IF(ADM!$AH144>ADM!$AX144,ADM!AA144,ADM!AQ144)))))","v":41.066000000000003},{"$f":"IF($E144=1,AR144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR144,IF(Inputs!$D$35=3,ADM!AB144,IF(ADM!$AI144>ADM!$AY144,ADM!AB144,ADM!AR144))),IF(Inputs!$D$35=2,ADM!AR144,IF(Inputs!$D$35=3,ADM!AB144,IF(ADM!$AH144>ADM!$AX144,ADM!AB144,ADM!AR144)))))","v":0},{"$f":"IF($E144=1,AS144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS144,IF(Inputs!$D$35=3,ADM!AC144,IF(ADM!$AI144>ADM!$AY144,ADM!AC144,ADM!AS144))),IF(Inputs!$D$35=2,ADM!AS144,IF(Inputs!$D$35=3,ADM!AC144,IF(ADM!$AH144>ADM!$AX144,ADM!AC144,ADM!AS144)))))","v":0},{"$f":"IF($E144=1,AT144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT144,IF(Inputs!$D$35=3,ADM!AD144,IF(ADM!$AI144>ADM!$AY144,ADM!AD144,ADM!AT144))),IF(Inputs!$D$35=2,ADM!AT144,IF(Inputs!$D$35=3,ADM!AD144,IF(ADM!$AH144>ADM!$AX144,ADM!AD144,ADM!AT144)))))","v":0},{"$f":"IF($E144=1,AU144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU144,IF(Inputs!$D$35=3,ADM!AE144,IF(ADM!$AI144>ADM!$AY144,ADM!AE144,ADM!AU144))),IF(Inputs!$D$35=2,ADM!AU144,IF(Inputs!$D$35=3,ADM!AE144,IF(ADM!$AH144>ADM!$AX144,ADM!AE144,ADM!AU144)))))","v":0},{"$f":"IF($E144=1,AV144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV144,IF(Inputs!$D$35=3,ADM!AF144,IF(ADM!$AI144>ADM!$AY144,ADM!AF144,ADM!AV144))),IF(Inputs!$D$35=2,ADM!AV144,IF(Inputs!$D$35=3,ADM!AF144,IF(ADM!$AH144>ADM!$AX144,ADM!AF144,ADM!AV144)))))","v":0},{"$f":"IF($E144=1,AW144,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW144,IF(Inputs!$D$35=3,ADM!AG144,IF(ADM!$AI144>ADM!$AY144,ADM!AG144,ADM!AW144))),IF(Inputs!$D$35=2,ADM!AW144,IF(Inputs!$D$35=3,ADM!AG144,IF(ADM!$AH144>ADM!$AX144,ADM!AG144,ADM!AW144)))))","v":0},294.68866666666668,21.367833333333333,42.735666666666667,43.331333333333333,41.9,41.352000000000004,42.012,42.291666666666664,41.066000000000003,0,0,0,0,0,0,273.32083333333333,294.68866666666668,21.736000000000001,43.472000000000001,43.692999999999998,41.573999999999998,41.886000000000003,44.783999999999999,38.557000000000002,25.835000000000001,0,0,0,0,0,0,258.065,279.80099999999993,20.368500000000001,40.737000000000002,44.131,43.063000000000002,39.610999999999997,43.073999999999998,38.28,49.348999999999997,0,0,0,0,0,0,277.87650000000002,298.245,21.998999999999999,{"$f":"43.949+0.049","v":43.997999999999998},{"$f":"42.125+0.045","v":42.17},{"$f":"41.017+0.046","v":41.063000000000002},{"$f":"42.511+0.048","v":42.559000000000005},{"$f":"38.136+0.042","v":38.178000000000004},{"$f":"49.983+0.055","v":50.037999999999997},{"$f":"47.96+0.054","v":48.014000000000003},0,0,0,0,0,0,284.02100000000002,306.02000000000004]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},null,{"$f":"IF(AND($E145=1,Inputs!$D$34=1),AK145,IF(AND($E145=1,Inputs!$D$34=2),AJ145,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK145,IF(Inputs!$D$35=3,U145,IF($AI145>$AY145,U145,AK145))),IF(Inputs!$D$35=2,AJ145,IF(Inputs!$D$35=3,T145,IF($AH145>$AX145,T145,AJ145)))))))","v":57.506},{"$f":"IF($E145=1,AL145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL145,IF(Inputs!$D$35=3,ADM!V145,IF(ADM!$AI145>ADM!$AY145,ADM!V145,ADM!AL145))),IF(Inputs!$D$35=2,ADM!AL145,IF(Inputs!$D$35=3,ADM!V145,IF(ADM!$AH145>ADM!$AX145,ADM!V145,ADM!AL145)))))","v":44.523000000000003},{"$f":"IF($E145=1,AM145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM145,IF(Inputs!$D$35=3,ADM!W145,IF(ADM!$AI145>ADM!$AY145,ADM!W145,ADM!AM145))),IF(Inputs!$D$35=2,ADM!AM145,IF(Inputs!$D$35=3,ADM!W145,IF(ADM!$AH145>ADM!$AX145,ADM!W145,ADM!AM145)))))","v":59.295000000000002},{"$f":"IF($E145=1,AN145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN145,IF(Inputs!$D$35=3,ADM!X145,IF(ADM!$AI145>ADM!$AY145,ADM!X145,ADM!AN145))),IF(Inputs!$D$35=2,ADM!AN145,IF(Inputs!$D$35=3,ADM!X145,IF(ADM!$AH145>ADM!$AX145,ADM!X145,ADM!AN145)))))","v":52.25},{"$f":"IF($E145=1,AO145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO145,IF(Inputs!$D$35=3,ADM!Y145,IF(ADM!$AI145>ADM!$AY145,ADM!Y145,ADM!AO145))),IF(Inputs!$D$35=2,ADM!AO145,IF(Inputs!$D$35=3,ADM!Y145,IF(ADM!$AH145>ADM!$AX145,ADM!Y145,ADM!AO145)))))","v":52.744},{"$f":"IF($E145=1,AP145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP145,IF(Inputs!$D$35=3,ADM!Z145,IF(ADM!$AI145>ADM!$AY145,ADM!Z145,ADM!AP145))),IF(Inputs!$D$35=2,ADM!AP145,IF(Inputs!$D$35=3,ADM!Z145,IF(ADM!$AH145>ADM!$AX145,ADM!Z145,ADM!AP145)))))","v":45.795000000000002},{"$f":"IF($E145=1,AQ145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ145,IF(Inputs!$D$35=3,ADM!AA145,IF(ADM!$AI145>ADM!$AY145,ADM!AA145,ADM!AQ145))),IF(Inputs!$D$35=2,ADM!AQ145,IF(Inputs!$D$35=3,ADM!AA145,IF(ADM!$AH145>ADM!$AX145,ADM!AA145,ADM!AQ145)))))","v":48.142000000000003},{"$f":"IF($E145=1,AR145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR145,IF(Inputs!$D$35=3,ADM!AB145,IF(ADM!$AI145>ADM!$AY145,ADM!AB145,ADM!AR145))),IF(Inputs!$D$35=2,ADM!AR145,IF(Inputs!$D$35=3,ADM!AB145,IF(ADM!$AH145>ADM!$AX145,ADM!AB145,ADM!AR145)))))","v":0},{"$f":"IF($E145=1,AS145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS145,IF(Inputs!$D$35=3,ADM!AC145,IF(ADM!$AI145>ADM!$AY145,ADM!AC145,ADM!AS145))),IF(Inputs!$D$35=2,ADM!AS145,IF(Inputs!$D$35=3,ADM!AC145,IF(ADM!$AH145>ADM!$AX145,ADM!AC145,ADM!AS145)))))","v":0},{"$f":"IF($E145=1,AT145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT145,IF(Inputs!$D$35=3,ADM!AD145,IF(ADM!$AI145>ADM!$AY145,ADM!AD145,ADM!AT145))),IF(Inputs!$D$35=2,ADM!AT145,IF(Inputs!$D$35=3,ADM!AD145,IF(ADM!$AH145>ADM!$AX145,ADM!AD145,ADM!AT145)))))","v":0},{"$f":"IF($E145=1,AU145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU145,IF(Inputs!$D$35=3,ADM!AE145,IF(ADM!$AI145>ADM!$AY145,ADM!AE145,ADM!AU145))),IF(Inputs!$D$35=2,ADM!AU145,IF(Inputs!$D$35=3,ADM!AE145,IF(ADM!$AH145>ADM!$AX145,ADM!AE145,ADM!AU145)))))","v":0},{"$f":"IF($E145=1,AV145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV145,IF(Inputs!$D$35=3,ADM!AF145,IF(ADM!$AI145>ADM!$AY145,ADM!AF145,ADM!AV145))),IF(Inputs!$D$35=2,ADM!AV145,IF(Inputs!$D$35=3,ADM!AF145,IF(ADM!$AH145>ADM!$AX145,ADM!AF145,ADM!AV145)))))","v":0},{"$f":"IF($E145=1,AW145,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW145,IF(Inputs!$D$35=3,ADM!AG145,IF(ADM!$AI145>ADM!$AY145,ADM!AG145,ADM!AW145))),IF(Inputs!$D$35=2,ADM!AW145,IF(Inputs!$D$35=3,ADM!AG145,IF(ADM!$AH145>ADM!$AX145,ADM!AG145,ADM!AW145)))))","v":0},360.255,25.019166666666667,50.038333333333334,48.461333333333336,49.406000000000006,50.593666666666671,48.021000000000008,46.265333333333331,48.611000000000011,0,0,0,0,0,0,316.3775,341.39666666666665,28.753,57.506,44.523000000000003,59.295000000000002,52.25,52.744,45.795000000000002,48.142000000000003,0,0,0,0,0,0,331.50200000000001,360.255,25.097000000000001,50.194000000000003,55.125999999999998,50.886000000000003,50.634,46.383000000000003,43.8,49.366,0,0,0,0,0,0,321.29199999999997,346.38899999999995,21.2075,{"$f":"43.369-1+0.046","v":42.414999999999999},{"$f":"47.682-2+0.053","v":45.734999999999999},{"$f":"43.966-5.977+0.048","v":38.037000000000006},{"$f":"48.841+0.056","v":48.896999999999998},{"$f":"44.886+0.05","v":44.936},{"$f":"49.148+0.053","v":49.201000000000001},{"$f":"48.273+0.052","v":48.325000000000003},0,0,0,0,0,0,296.33850000000001,317.54599999999999]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},null,{"$f":"IF(AND($E146=1,Inputs!$D$34=1),AK146,IF(AND($E146=1,Inputs!$D$34=2),AJ146,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK146,IF(Inputs!$D$35=3,U146,IF($AI146>$AY146,U146,AK146))),IF(Inputs!$D$35=2,AJ146,IF(Inputs!$D$35=3,T146,IF($AH146>$AX146,T146,AJ146)))))))","v":52.152999999999999},{"$f":"IF($E146=1,AL146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL146,IF(Inputs!$D$35=3,ADM!V146,IF(ADM!$AI146>ADM!$AY146,ADM!V146,ADM!AL146))),IF(Inputs!$D$35=2,ADM!AL146,IF(Inputs!$D$35=3,ADM!V146,IF(ADM!$AH146>ADM!$AX146,ADM!V146,ADM!AL146)))))","v":50.533999999999999},{"$f":"IF($E146=1,AM146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM146,IF(Inputs!$D$35=3,ADM!W146,IF(ADM!$AI146>ADM!$AY146,ADM!W146,ADM!AM146))),IF(Inputs!$D$35=2,ADM!AM146,IF(Inputs!$D$35=3,ADM!W146,IF(ADM!$AH146>ADM!$AX146,ADM!W146,ADM!AM146)))))","v":54.851999999999997},{"$f":"IF($E146=1,AN146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN146,IF(Inputs!$D$35=3,ADM!X146,IF(ADM!$AI146>ADM!$AY146,ADM!X146,ADM!AN146))),IF(Inputs!$D$35=2,ADM!AN146,IF(Inputs!$D$35=3,ADM!X146,IF(ADM!$AH146>ADM!$AX146,ADM!X146,ADM!AN146)))))","v":48.051000000000002},{"$f":"IF($E146=1,AO146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO146,IF(Inputs!$D$35=3,ADM!Y146,IF(ADM!$AI146>ADM!$AY146,ADM!Y146,ADM!AO146))),IF(Inputs!$D$35=2,ADM!AO146,IF(Inputs!$D$35=3,ADM!Y146,IF(ADM!$AH146>ADM!$AX146,ADM!Y146,ADM!AO146)))))","v":47.08},{"$f":"IF($E146=1,AP146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP146,IF(Inputs!$D$35=3,ADM!Z146,IF(ADM!$AI146>ADM!$AY146,ADM!Z146,ADM!AP146))),IF(Inputs!$D$35=2,ADM!AP146,IF(Inputs!$D$35=3,ADM!Z146,IF(ADM!$AH146>ADM!$AX146,ADM!Z146,ADM!AP146)))))","v":44.438000000000002},{"$f":"IF($E146=1,AQ146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ146,IF(Inputs!$D$35=3,ADM!AA146,IF(ADM!$AI146>ADM!$AY146,ADM!AA146,ADM!AQ146))),IF(Inputs!$D$35=2,ADM!AQ146,IF(Inputs!$D$35=3,ADM!AA146,IF(ADM!$AH146>ADM!$AX146,ADM!AA146,ADM!AQ146)))))","v":48.494},{"$f":"IF($E146=1,AR146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR146,IF(Inputs!$D$35=3,ADM!AB146,IF(ADM!$AI146>ADM!$AY146,ADM!AB146,ADM!AR146))),IF(Inputs!$D$35=2,ADM!AR146,IF(Inputs!$D$35=3,ADM!AB146,IF(ADM!$AH146>ADM!$AX146,ADM!AB146,ADM!AR146)))))","v":0},{"$f":"IF($E146=1,AS146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS146,IF(Inputs!$D$35=3,ADM!AC146,IF(ADM!$AI146>ADM!$AY146,ADM!AC146,ADM!AS146))),IF(Inputs!$D$35=2,ADM!AS146,IF(Inputs!$D$35=3,ADM!AC146,IF(ADM!$AH146>ADM!$AX146,ADM!AC146,ADM!AS146)))))","v":0},{"$f":"IF($E146=1,AT146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT146,IF(Inputs!$D$35=3,ADM!AD146,IF(ADM!$AI146>ADM!$AY146,ADM!AD146,ADM!AT146))),IF(Inputs!$D$35=2,ADM!AT146,IF(Inputs!$D$35=3,ADM!AD146,IF(ADM!$AH146>ADM!$AX146,ADM!AD146,ADM!AT146)))))","v":0},{"$f":"IF($E146=1,AU146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU146,IF(Inputs!$D$35=3,ADM!AE146,IF(ADM!$AI146>ADM!$AY146,ADM!AE146,ADM!AU146))),IF(Inputs!$D$35=2,ADM!AU146,IF(Inputs!$D$35=3,ADM!AE146,IF(ADM!$AH146>ADM!$AX146,ADM!AE146,ADM!AU146)))))","v":0},{"$f":"IF($E146=1,AV146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV146,IF(Inputs!$D$35=3,ADM!AF146,IF(ADM!$AI146>ADM!$AY146,ADM!AF146,ADM!AV146))),IF(Inputs!$D$35=2,ADM!AV146,IF(Inputs!$D$35=3,ADM!AF146,IF(ADM!$AH146>ADM!$AX146,ADM!AF146,ADM!AV146)))))","v":0},{"$f":"IF($E146=1,AW146,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW146,IF(Inputs!$D$35=3,ADM!AG146,IF(ADM!$AI146>ADM!$AY146,ADM!AG146,ADM!AW146))),IF(Inputs!$D$35=2,ADM!AW146,IF(Inputs!$D$35=3,ADM!AG146,IF(ADM!$AH146>ADM!$AX146,ADM!AG146,ADM!AW146)))))","v":0},345.60199999999998,27.824833333333334,55.649666666666668,46.309666666666665,46.489999999999988,47.81733333333333,47.873666666666658,47.401666666666671,46.191000000000003,0,0,0,0,0,0,309.90816666666666,337.73299999999995,26.076499999999999,52.152999999999999,50.533999999999999,54.851999999999997,48.051000000000002,47.08,44.438000000000002,48.494,0,0,0,0,0,0,319.52549999999997,345.60199999999998,31.105499999999999,62.210999999999999,57.646000000000001,41.491,47.353999999999999,46.417000000000002,50.737000000000002,49.28,0,0,0,0,0,0,324.03049999999996,355.13599999999997,26.2925,{"$f":"52.528+0.057","v":52.585000000000001},{"$f":"30.716+0.033","v":30.749000000000002},{"$f":"43.08+0.047","v":43.126999999999995},{"$f":"47.994+0.053","v":48.046999999999997},{"$f":"50.068+0.056","v":50.123999999999995},{"$f":"46.977+0.053","v":47.029999999999994},{"$f":"40.756+0.043","v":40.798999999999999},0,0,0,0,0,0,286.16849999999999,312.46099999999996]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},null,{"$f":"IF(AND($E147=1,Inputs!$D$34=1),AK147,IF(AND($E147=1,Inputs!$D$34=2),AJ147,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK147,IF(Inputs!$D$35=3,U147,IF($AI147>$AY147,U147,AK147))),IF(Inputs!$D$35=2,AJ147,IF(Inputs!$D$35=3,T147,IF($AH147>$AX147,T147,AJ147)))))))","v":44.67},{"$f":"IF($E147=1,AL147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL147,IF(Inputs!$D$35=3,ADM!V147,IF(ADM!$AI147>ADM!$AY147,ADM!V147,ADM!AL147))),IF(Inputs!$D$35=2,ADM!AL147,IF(Inputs!$D$35=3,ADM!V147,IF(ADM!$AH147>ADM!$AX147,ADM!V147,ADM!AL147)))))","v":42.381},{"$f":"IF($E147=1,AM147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM147,IF(Inputs!$D$35=3,ADM!W147,IF(ADM!$AI147>ADM!$AY147,ADM!W147,ADM!AM147))),IF(Inputs!$D$35=2,ADM!AM147,IF(Inputs!$D$35=3,ADM!W147,IF(ADM!$AH147>ADM!$AX147,ADM!W147,ADM!AM147)))))","v":48.027999999999999},{"$f":"IF($E147=1,AN147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN147,IF(Inputs!$D$35=3,ADM!X147,IF(ADM!$AI147>ADM!$AY147,ADM!X147,ADM!AN147))),IF(Inputs!$D$35=2,ADM!AN147,IF(Inputs!$D$35=3,ADM!X147,IF(ADM!$AH147>ADM!$AX147,ADM!X147,ADM!AN147)))))","v":46.335000000000001},{"$f":"IF($E147=1,AO147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO147,IF(Inputs!$D$35=3,ADM!Y147,IF(ADM!$AI147>ADM!$AY147,ADM!Y147,ADM!AO147))),IF(Inputs!$D$35=2,ADM!AO147,IF(Inputs!$D$35=3,ADM!Y147,IF(ADM!$AH147>ADM!$AX147,ADM!Y147,ADM!AO147)))))","v":36.107999999999997},{"$f":"IF($E147=1,AP147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP147,IF(Inputs!$D$35=3,ADM!Z147,IF(ADM!$AI147>ADM!$AY147,ADM!Z147,ADM!AP147))),IF(Inputs!$D$35=2,ADM!AP147,IF(Inputs!$D$35=3,ADM!Z147,IF(ADM!$AH147>ADM!$AX147,ADM!Z147,ADM!AP147)))))","v":44.176000000000002},{"$f":"IF($E147=1,AQ147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ147,IF(Inputs!$D$35=3,ADM!AA147,IF(ADM!$AI147>ADM!$AY147,ADM!AA147,ADM!AQ147))),IF(Inputs!$D$35=2,ADM!AQ147,IF(Inputs!$D$35=3,ADM!AA147,IF(ADM!$AH147>ADM!$AX147,ADM!AA147,ADM!AQ147)))))","v":50.841000000000001},{"$f":"IF($E147=1,AR147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR147,IF(Inputs!$D$35=3,ADM!AB147,IF(ADM!$AI147>ADM!$AY147,ADM!AB147,ADM!AR147))),IF(Inputs!$D$35=2,ADM!AR147,IF(Inputs!$D$35=3,ADM!AB147,IF(ADM!$AH147>ADM!$AX147,ADM!AB147,ADM!AR147)))))","v":0},{"$f":"IF($E147=1,AS147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS147,IF(Inputs!$D$35=3,ADM!AC147,IF(ADM!$AI147>ADM!$AY147,ADM!AC147,ADM!AS147))),IF(Inputs!$D$35=2,ADM!AS147,IF(Inputs!$D$35=3,ADM!AC147,IF(ADM!$AH147>ADM!$AX147,ADM!AC147,ADM!AS147)))))","v":0},{"$f":"IF($E147=1,AT147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT147,IF(Inputs!$D$35=3,ADM!AD147,IF(ADM!$AI147>ADM!$AY147,ADM!AD147,ADM!AT147))),IF(Inputs!$D$35=2,ADM!AT147,IF(Inputs!$D$35=3,ADM!AD147,IF(ADM!$AH147>ADM!$AX147,ADM!AD147,ADM!AT147)))))","v":0},{"$f":"IF($E147=1,AU147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU147,IF(Inputs!$D$35=3,ADM!AE147,IF(ADM!$AI147>ADM!$AY147,ADM!AE147,ADM!AU147))),IF(Inputs!$D$35=2,ADM!AU147,IF(Inputs!$D$35=3,ADM!AE147,IF(ADM!$AH147>ADM!$AX147,ADM!AE147,ADM!AU147)))))","v":0},{"$f":"IF($E147=1,AV147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV147,IF(Inputs!$D$35=3,ADM!AF147,IF(ADM!$AI147>ADM!$AY147,ADM!AF147,ADM!AV147))),IF(Inputs!$D$35=2,ADM!AV147,IF(Inputs!$D$35=3,ADM!AF147,IF(ADM!$AH147>ADM!$AX147,ADM!AF147,ADM!AV147)))))","v":0},{"$f":"IF($E147=1,AW147,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW147,IF(Inputs!$D$35=3,ADM!AG147,IF(ADM!$AI147>ADM!$AY147,ADM!AG147,ADM!AW147))),IF(Inputs!$D$35=2,ADM!AW147,IF(Inputs!$D$35=3,ADM!AG147,IF(ADM!$AH147>ADM!$AX147,ADM!AG147,ADM!AW147)))))","v":0},312.53900000000004,21.987333333333329,43.974666666666657,45.062333333333335,44.610333333333337,42.189,40.321333333333335,47.726333333333336,47.663999999999994,0,0,0,0,0,0,289.56066666666669,311.548,22.335000000000001,44.67,42.381,48.027999999999999,46.335000000000001,36.107999999999997,44.176000000000002,50.841000000000001,0,0,0,0,0,0,290.20400000000001,312.53900000000004,21.485499999999998,42.970999999999997,55.445999999999998,44.2,39.588999999999999,36.200000000000003,50.137,44.12,0,0,0,0,0,0,291.17750000000001,312.66300000000001,22.141499999999997,{"$f":"44.233+0.05","v":44.282999999999994},{"$f":"37.318+0.042","v":37.36},{"$f":"41.557+0.046","v":41.603000000000002},{"$f":"40.597+0.046","v":40.643000000000001},{"$f":"48.602+0.054","v":48.655999999999999},{"$f":"48.813+0.053","v":48.866},{"$f":"47.977+0.054","v":48.030999999999999},0,0,0,0,0,0,287.3005,309.44200000000001]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},null,{"$f":"IF(AND($E148=1,Inputs!$D$34=1),AK148,IF(AND($E148=1,Inputs!$D$34=2),AJ148,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK148,IF(Inputs!$D$35=3,U148,IF($AI148>$AY148,U148,AK148))),IF(Inputs!$D$35=2,AJ148,IF(Inputs!$D$35=3,T148,IF($AH148>$AX148,T148,AJ148)))))))","v":46.81066666666667},{"$f":"IF($E148=1,AL148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL148,IF(Inputs!$D$35=3,ADM!V148,IF(ADM!$AI148>ADM!$AY148,ADM!V148,ADM!AL148))),IF(Inputs!$D$35=2,ADM!AL148,IF(Inputs!$D$35=3,ADM!V148,IF(ADM!$AH148>ADM!$AX148,ADM!V148,ADM!AL148)))))","v":46.84},{"$f":"IF($E148=1,AM148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM148,IF(Inputs!$D$35=3,ADM!W148,IF(ADM!$AI148>ADM!$AY148,ADM!W148,ADM!AM148))),IF(Inputs!$D$35=2,ADM!AM148,IF(Inputs!$D$35=3,ADM!W148,IF(ADM!$AH148>ADM!$AX148,ADM!W148,ADM!AM148)))))","v":39.159333333333329},{"$f":"IF($E148=1,AN148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN148,IF(Inputs!$D$35=3,ADM!X148,IF(ADM!$AI148>ADM!$AY148,ADM!X148,ADM!AN148))),IF(Inputs!$D$35=2,ADM!AN148,IF(Inputs!$D$35=3,ADM!X148,IF(ADM!$AH148>ADM!$AX148,ADM!X148,ADM!AN148)))))","v":36.073333333333331},{"$f":"IF($E148=1,AO148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO148,IF(Inputs!$D$35=3,ADM!Y148,IF(ADM!$AI148>ADM!$AY148,ADM!Y148,ADM!AO148))),IF(Inputs!$D$35=2,ADM!AO148,IF(Inputs!$D$35=3,ADM!Y148,IF(ADM!$AH148>ADM!$AX148,ADM!Y148,ADM!AO148)))))","v":42.104333333333329},{"$f":"IF($E148=1,AP148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP148,IF(Inputs!$D$35=3,ADM!Z148,IF(ADM!$AI148>ADM!$AY148,ADM!Z148,ADM!AP148))),IF(Inputs!$D$35=2,ADM!AP148,IF(Inputs!$D$35=3,ADM!Z148,IF(ADM!$AH148>ADM!$AX148,ADM!Z148,ADM!AP148)))))","v":44.355333333333334},{"$f":"IF($E148=1,AQ148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ148,IF(Inputs!$D$35=3,ADM!AA148,IF(ADM!$AI148>ADM!$AY148,ADM!AA148,ADM!AQ148))),IF(Inputs!$D$35=2,ADM!AQ148,IF(Inputs!$D$35=3,ADM!AA148,IF(ADM!$AH148>ADM!$AX148,ADM!AA148,ADM!AQ148)))))","v":40.548333333333339},{"$f":"IF($E148=1,AR148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR148,IF(Inputs!$D$35=3,ADM!AB148,IF(ADM!$AI148>ADM!$AY148,ADM!AB148,ADM!AR148))),IF(Inputs!$D$35=2,ADM!AR148,IF(Inputs!$D$35=3,ADM!AB148,IF(ADM!$AH148>ADM!$AX148,ADM!AB148,ADM!AR148)))))","v":0},{"$f":"IF($E148=1,AS148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS148,IF(Inputs!$D$35=3,ADM!AC148,IF(ADM!$AI148>ADM!$AY148,ADM!AC148,ADM!AS148))),IF(Inputs!$D$35=2,ADM!AS148,IF(Inputs!$D$35=3,ADM!AC148,IF(ADM!$AH148>ADM!$AX148,ADM!AC148,ADM!AS148)))))","v":0},{"$f":"IF($E148=1,AT148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT148,IF(Inputs!$D$35=3,ADM!AD148,IF(ADM!$AI148>ADM!$AY148,ADM!AD148,ADM!AT148))),IF(Inputs!$D$35=2,ADM!AT148,IF(Inputs!$D$35=3,ADM!AD148,IF(ADM!$AH148>ADM!$AX148,ADM!AD148,ADM!AT148)))))","v":0},{"$f":"IF($E148=1,AU148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU148,IF(Inputs!$D$35=3,ADM!AE148,IF(ADM!$AI148>ADM!$AY148,ADM!AE148,ADM!AU148))),IF(Inputs!$D$35=2,ADM!AU148,IF(Inputs!$D$35=3,ADM!AE148,IF(ADM!$AH148>ADM!$AX148,ADM!AE148,ADM!AU148)))))","v":0},{"$f":"IF($E148=1,AV148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV148,IF(Inputs!$D$35=3,ADM!AF148,IF(ADM!$AI148>ADM!$AY148,ADM!AF148,ADM!AV148))),IF(Inputs!$D$35=2,ADM!AV148,IF(Inputs!$D$35=3,ADM!AF148,IF(ADM!$AH148>ADM!$AX148,ADM!AF148,ADM!AV148)))))","v":0},{"$f":"IF($E148=1,AW148,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW148,IF(Inputs!$D$35=3,ADM!AG148,IF(ADM!$AI148>ADM!$AY148,ADM!AG148,ADM!AW148))),IF(Inputs!$D$35=2,ADM!AW148,IF(Inputs!$D$35=3,ADM!AG148,IF(ADM!$AH148>ADM!$AX148,ADM!AG148,ADM!AW148)))))","v":0},295.89133333333331,23.405333333333335,46.81066666666667,46.84,39.159333333333329,36.073333333333331,42.104333333333329,44.355333333333334,40.548333333333339,0,0,0,0,0,0,272.48599999999999,295.89133333333331,17.9405,35.881,46.192999999999998,37.902999999999999,30.533999999999999,42.932000000000002,40.976999999999997,45.573999999999998,0,0,0,0,0,0,262.05349999999999,279.99399999999997,28.177,56.353999999999999,48.348999999999997,37.834000000000003,38.033999999999999,40.673999999999999,43.033999999999999,49.177,0,0,0,0,0,0,285.279,313.45600000000002,24.098500000000001,{"$f":"50.142-2+0.055","v":48.197000000000003},{"$f":"46.926-1+0.052","v":45.978000000000002},{"$f":"41.693+0.048","v":41.741},{"$f":"39.608+0.044","v":39.651999999999994},{"$f":"42.659+0.048","v":42.707000000000001},{"$f":"49+0.055","v":49.055},{"$f":"26.864+0.03","v":26.894000000000002},0,0,0,0,0,0,270.12549999999999,294.22399999999999]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},null,{"$f":"IF(AND($E149=1,Inputs!$D$34=1),AK149,IF(AND($E149=1,Inputs!$D$34=2),AJ149,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK149,IF(Inputs!$D$35=3,U149,IF($AI149>$AY149,U149,AK149))),IF(Inputs!$D$35=2,AJ149,IF(Inputs!$D$35=3,T149,IF($AH149>$AX149,T149,AJ149)))))))","v":42.607999999999997},{"$f":"IF($E149=1,AL149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL149,IF(Inputs!$D$35=3,ADM!V149,IF(ADM!$AI149>ADM!$AY149,ADM!V149,ADM!AL149))),IF(Inputs!$D$35=2,ADM!AL149,IF(Inputs!$D$35=3,ADM!V149,IF(ADM!$AH149>ADM!$AX149,ADM!V149,ADM!AL149)))))","v":29.358000000000001},{"$f":"IF($E149=1,AM149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM149,IF(Inputs!$D$35=3,ADM!W149,IF(ADM!$AI149>ADM!$AY149,ADM!W149,ADM!AM149))),IF(Inputs!$D$35=2,ADM!AM149,IF(Inputs!$D$35=3,ADM!W149,IF(ADM!$AH149>ADM!$AX149,ADM!W149,ADM!AM149)))))","v":45.847000000000001},{"$f":"IF($E149=1,AN149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN149,IF(Inputs!$D$35=3,ADM!X149,IF(ADM!$AI149>ADM!$AY149,ADM!X149,ADM!AN149))),IF(Inputs!$D$35=2,ADM!AN149,IF(Inputs!$D$35=3,ADM!X149,IF(ADM!$AH149>ADM!$AX149,ADM!X149,ADM!AN149)))))","v":31.300999999999998},{"$f":"IF($E149=1,AO149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO149,IF(Inputs!$D$35=3,ADM!Y149,IF(ADM!$AI149>ADM!$AY149,ADM!Y149,ADM!AO149))),IF(Inputs!$D$35=2,ADM!AO149,IF(Inputs!$D$35=3,ADM!Y149,IF(ADM!$AH149>ADM!$AX149,ADM!Y149,ADM!AO149)))))","v":21.04},{"$f":"IF($E149=1,AP149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP149,IF(Inputs!$D$35=3,ADM!Z149,IF(ADM!$AI149>ADM!$AY149,ADM!Z149,ADM!AP149))),IF(Inputs!$D$35=2,ADM!AP149,IF(Inputs!$D$35=3,ADM!Z149,IF(ADM!$AH149>ADM!$AX149,ADM!Z149,ADM!AP149)))))","v":25.199000000000002},{"$f":"IF($E149=1,AQ149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ149,IF(Inputs!$D$35=3,ADM!AA149,IF(ADM!$AI149>ADM!$AY149,ADM!AA149,ADM!AQ149))),IF(Inputs!$D$35=2,ADM!AQ149,IF(Inputs!$D$35=3,ADM!AA149,IF(ADM!$AH149>ADM!$AX149,ADM!AA149,ADM!AQ149)))))","v":22.091000000000001},{"$f":"IF($E149=1,AR149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR149,IF(Inputs!$D$35=3,ADM!AB149,IF(ADM!$AI149>ADM!$AY149,ADM!AB149,ADM!AR149))),IF(Inputs!$D$35=2,ADM!AR149,IF(Inputs!$D$35=3,ADM!AB149,IF(ADM!$AH149>ADM!$AX149,ADM!AB149,ADM!AR149)))))","v":0},{"$f":"IF($E149=1,AS149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS149,IF(Inputs!$D$35=3,ADM!AC149,IF(ADM!$AI149>ADM!$AY149,ADM!AC149,ADM!AS149))),IF(Inputs!$D$35=2,ADM!AS149,IF(Inputs!$D$35=3,ADM!AC149,IF(ADM!$AH149>ADM!$AX149,ADM!AC149,ADM!AS149)))))","v":0},{"$f":"IF($E149=1,AT149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT149,IF(Inputs!$D$35=3,ADM!AD149,IF(ADM!$AI149>ADM!$AY149,ADM!AD149,ADM!AT149))),IF(Inputs!$D$35=2,ADM!AT149,IF(Inputs!$D$35=3,ADM!AD149,IF(ADM!$AH149>ADM!$AX149,ADM!AD149,ADM!AT149)))))","v":0},{"$f":"IF($E149=1,AU149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU149,IF(Inputs!$D$35=3,ADM!AE149,IF(ADM!$AI149>ADM!$AY149,ADM!AE149,ADM!AU149))),IF(Inputs!$D$35=2,ADM!AU149,IF(Inputs!$D$35=3,ADM!AE149,IF(ADM!$AH149>ADM!$AX149,ADM!AE149,ADM!AU149)))))","v":0},{"$f":"IF($E149=1,AV149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV149,IF(Inputs!$D$35=3,ADM!AF149,IF(ADM!$AI149>ADM!$AY149,ADM!AF149,ADM!AV149))),IF(Inputs!$D$35=2,ADM!AV149,IF(Inputs!$D$35=3,ADM!AF149,IF(ADM!$AH149>ADM!$AX149,ADM!AF149,ADM!AV149)))))","v":0},{"$f":"IF($E149=1,AW149,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW149,IF(Inputs!$D$35=3,ADM!AG149,IF(ADM!$AI149>ADM!$AY149,ADM!AG149,ADM!AW149))),IF(Inputs!$D$35=2,ADM!AW149,IF(Inputs!$D$35=3,ADM!AG149,IF(ADM!$AH149>ADM!$AX149,ADM!AG149,ADM!AW149)))))","v":0},217.44399999999999,18.290166666666668,36.580333333333336,36.439666666666668,33.211666666666666,26.163333333333338,23.760333333333335,25.530333333333335,23.323000000000004,0,0,0,0,0,0,186.71850000000001,205.0086666666667,21.303999999999998,42.607999999999997,29.358000000000001,45.847000000000001,31.300999999999998,21.04,25.199000000000002,22.091000000000001,0,0,0,0,0,0,196.14000000000001,217.44399999999999,13.0115,26.023,44.16,34.4,22.497,25.594000000000001,26.16,23.931000000000001,0,0,0,0,0,0,189.75350000000003,202.76500000000001,20.555,{"$f":"42.744-1.682+0.048","v":41.11},{"$f":"39.756-4+0.045","v":35.801000000000002},{"$f":"21.364-2+0.024","v":19.388000000000002},{"$f":"24.665+0.027","v":24.692},{"$f":"24.619+0.028","v":24.646999999999998},{"$f":"25.205+0.027","v":25.231999999999999},{"$f":"23.92+0.027","v":23.947000000000003},0,0,0,0,0,0,174.262,194.81700000000001]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},null,{"$f":"IF(AND($E150=1,Inputs!$D$34=1),AK150,IF(AND($E150=1,Inputs!$D$34=2),AJ150,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK150,IF(Inputs!$D$35=3,U150,IF($AI150>$AY150,U150,AK150))),IF(Inputs!$D$35=2,AJ150,IF(Inputs!$D$35=3,T150,IF($AH150>$AX150,T150,AJ150)))))))","v":43.165333333333329},{"$f":"IF($E150=1,AL150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL150,IF(Inputs!$D$35=3,ADM!V150,IF(ADM!$AI150>ADM!$AY150,ADM!V150,ADM!AL150))),IF(Inputs!$D$35=2,ADM!AL150,IF(Inputs!$D$35=3,ADM!V150,IF(ADM!$AH150>ADM!$AX150,ADM!V150,ADM!AL150)))))","v":43.616666666666667},{"$f":"IF($E150=1,AM150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM150,IF(Inputs!$D$35=3,ADM!W150,IF(ADM!$AI150>ADM!$AY150,ADM!W150,ADM!AM150))),IF(Inputs!$D$35=2,ADM!AM150,IF(Inputs!$D$35=3,ADM!W150,IF(ADM!$AH150>ADM!$AX150,ADM!W150,ADM!AM150)))))","v":47.387},{"$f":"IF($E150=1,AN150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN150,IF(Inputs!$D$35=3,ADM!X150,IF(ADM!$AI150>ADM!$AY150,ADM!X150,ADM!AN150))),IF(Inputs!$D$35=2,ADM!AN150,IF(Inputs!$D$35=3,ADM!X150,IF(ADM!$AH150>ADM!$AX150,ADM!X150,ADM!AN150)))))","v":46.222000000000001},{"$f":"IF($E150=1,AO150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO150,IF(Inputs!$D$35=3,ADM!Y150,IF(ADM!$AI150>ADM!$AY150,ADM!Y150,ADM!AO150))),IF(Inputs!$D$35=2,ADM!AO150,IF(Inputs!$D$35=3,ADM!Y150,IF(ADM!$AH150>ADM!$AX150,ADM!Y150,ADM!AO150)))))","v":46.523666666666678},{"$f":"IF($E150=1,AP150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP150,IF(Inputs!$D$35=3,ADM!Z150,IF(ADM!$AI150>ADM!$AY150,ADM!Z150,ADM!AP150))),IF(Inputs!$D$35=2,ADM!AP150,IF(Inputs!$D$35=3,ADM!Z150,IF(ADM!$AH150>ADM!$AX150,ADM!Z150,ADM!AP150)))))","v":46.794999999999995},{"$f":"IF($E150=1,AQ150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ150,IF(Inputs!$D$35=3,ADM!AA150,IF(ADM!$AI150>ADM!$AY150,ADM!AA150,ADM!AQ150))),IF(Inputs!$D$35=2,ADM!AQ150,IF(Inputs!$D$35=3,ADM!AA150,IF(ADM!$AH150>ADM!$AX150,ADM!AA150,ADM!AQ150)))))","v":50.06},{"$f":"IF($E150=1,AR150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR150,IF(Inputs!$D$35=3,ADM!AB150,IF(ADM!$AI150>ADM!$AY150,ADM!AB150,ADM!AR150))),IF(Inputs!$D$35=2,ADM!AR150,IF(Inputs!$D$35=3,ADM!AB150,IF(ADM!$AH150>ADM!$AX150,ADM!AB150,ADM!AR150)))))","v":0},{"$f":"IF($E150=1,AS150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS150,IF(Inputs!$D$35=3,ADM!AC150,IF(ADM!$AI150>ADM!$AY150,ADM!AC150,ADM!AS150))),IF(Inputs!$D$35=2,ADM!AS150,IF(Inputs!$D$35=3,ADM!AC150,IF(ADM!$AH150>ADM!$AX150,ADM!AC150,ADM!AS150)))))","v":0},{"$f":"IF($E150=1,AT150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT150,IF(Inputs!$D$35=3,ADM!AD150,IF(ADM!$AI150>ADM!$AY150,ADM!AD150,ADM!AT150))),IF(Inputs!$D$35=2,ADM!AT150,IF(Inputs!$D$35=3,ADM!AD150,IF(ADM!$AH150>ADM!$AX150,ADM!AD150,ADM!AT150)))))","v":0},{"$f":"IF($E150=1,AU150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU150,IF(Inputs!$D$35=3,ADM!AE150,IF(ADM!$AI150>ADM!$AY150,ADM!AE150,ADM!AU150))),IF(Inputs!$D$35=2,ADM!AU150,IF(Inputs!$D$35=3,ADM!AE150,IF(ADM!$AH150>ADM!$AX150,ADM!AE150,ADM!AU150)))))","v":0},{"$f":"IF($E150=1,AV150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV150,IF(Inputs!$D$35=3,ADM!AF150,IF(ADM!$AI150>ADM!$AY150,ADM!AF150,ADM!AV150))),IF(Inputs!$D$35=2,ADM!AV150,IF(Inputs!$D$35=3,ADM!AF150,IF(ADM!$AH150>ADM!$AX150,ADM!AF150,ADM!AV150)))))","v":0},{"$f":"IF($E150=1,AW150,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW150,IF(Inputs!$D$35=3,ADM!AG150,IF(ADM!$AI150>ADM!$AY150,ADM!AG150,ADM!AW150))),IF(Inputs!$D$35=2,ADM!AW150,IF(Inputs!$D$35=3,ADM!AG150,IF(ADM!$AH150>ADM!$AX150,ADM!AG150,ADM!AW150)))))","v":0},323.76966666666669,21.582666666666665,43.165333333333329,43.616666666666667,47.387,46.222000000000001,46.523666666666678,46.794999999999995,50.06,0,0,0,0,0,0,302.18700000000001,323.76966666666669,21.803999999999998,43.607999999999997,44.323999999999998,47.277999999999999,43.642000000000003,47.682000000000002,45.131,48.033999999999999,0,0,0,0,0,0,297.89499999999998,319.69899999999996,21.988499999999998,43.976999999999997,44.250999999999998,46.914000000000001,{"$f":"46.766-1","v":45.765999999999998},50.32,44.982999999999997,52.033999999999999,0,0,0,0,0,0,306.25649999999996,328.24499999999995,20.955499999999997,{"$f":"41.864+0.047","v":41.910999999999994},{"$f":"42.227+0.048","v":42.274999999999999},{"$f":"48.915-1+0.054","v":47.969000000000001},{"$f":"49.205+0.053","v":49.257999999999996},{"$f":"41.523+0.046","v":41.569000000000003},{"$f":"50.216+0.055","v":50.271000000000001},{"$f":"50.057+0.055","v":50.112000000000002},0,0,0,0,0,0,302.40950000000004,323.36500000000007]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},null,{"$f":"IF(AND($E151=1,Inputs!$D$34=1),AK151,IF(AND($E151=1,Inputs!$D$34=2),AJ151,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK151,IF(Inputs!$D$35=3,U151,IF($AI151>$AY151,U151,AK151))),IF(Inputs!$D$35=2,AJ151,IF(Inputs!$D$35=3,T151,IF($AH151>$AX151,T151,AJ151)))))))","v":32.222000000000001},{"$f":"IF($E151=1,AL151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL151,IF(Inputs!$D$35=3,ADM!V151,IF(ADM!$AI151>ADM!$AY151,ADM!V151,ADM!AL151))),IF(Inputs!$D$35=2,ADM!AL151,IF(Inputs!$D$35=3,ADM!V151,IF(ADM!$AH151>ADM!$AX151,ADM!V151,ADM!AL151)))))","v":30.652999999999999},{"$f":"IF($E151=1,AM151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM151,IF(Inputs!$D$35=3,ADM!W151,IF(ADM!$AI151>ADM!$AY151,ADM!W151,ADM!AM151))),IF(Inputs!$D$35=2,ADM!AM151,IF(Inputs!$D$35=3,ADM!W151,IF(ADM!$AH151>ADM!$AX151,ADM!W151,ADM!AM151)))))","v":31.131},{"$f":"IF($E151=1,AN151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN151,IF(Inputs!$D$35=3,ADM!X151,IF(ADM!$AI151>ADM!$AY151,ADM!X151,ADM!AN151))),IF(Inputs!$D$35=2,ADM!AN151,IF(Inputs!$D$35=3,ADM!X151,IF(ADM!$AH151>ADM!$AX151,ADM!X151,ADM!AN151)))))","v":28.972000000000001},{"$f":"IF($E151=1,AO151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO151,IF(Inputs!$D$35=3,ADM!Y151,IF(ADM!$AI151>ADM!$AY151,ADM!Y151,ADM!AO151))),IF(Inputs!$D$35=2,ADM!AO151,IF(Inputs!$D$35=3,ADM!Y151,IF(ADM!$AH151>ADM!$AX151,ADM!Y151,ADM!AO151)))))","v":0},{"$f":"IF($E151=1,AP151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP151,IF(Inputs!$D$35=3,ADM!Z151,IF(ADM!$AI151>ADM!$AY151,ADM!Z151,ADM!AP151))),IF(Inputs!$D$35=2,ADM!AP151,IF(Inputs!$D$35=3,ADM!Z151,IF(ADM!$AH151>ADM!$AX151,ADM!Z151,ADM!AP151)))))","v":0},{"$f":"IF($E151=1,AQ151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ151,IF(Inputs!$D$35=3,ADM!AA151,IF(ADM!$AI151>ADM!$AY151,ADM!AA151,ADM!AQ151))),IF(Inputs!$D$35=2,ADM!AQ151,IF(Inputs!$D$35=3,ADM!AA151,IF(ADM!$AH151>ADM!$AX151,ADM!AA151,ADM!AQ151)))))","v":0},{"$f":"IF($E151=1,AR151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR151,IF(Inputs!$D$35=3,ADM!AB151,IF(ADM!$AI151>ADM!$AY151,ADM!AB151,ADM!AR151))),IF(Inputs!$D$35=2,ADM!AR151,IF(Inputs!$D$35=3,ADM!AB151,IF(ADM!$AH151>ADM!$AX151,ADM!AB151,ADM!AR151)))))","v":0},{"$f":"IF($E151=1,AS151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS151,IF(Inputs!$D$35=3,ADM!AC151,IF(ADM!$AI151>ADM!$AY151,ADM!AC151,ADM!AS151))),IF(Inputs!$D$35=2,ADM!AS151,IF(Inputs!$D$35=3,ADM!AC151,IF(ADM!$AH151>ADM!$AX151,ADM!AC151,ADM!AS151)))))","v":0},{"$f":"IF($E151=1,AT151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT151,IF(Inputs!$D$35=3,ADM!AD151,IF(ADM!$AI151>ADM!$AY151,ADM!AD151,ADM!AT151))),IF(Inputs!$D$35=2,ADM!AT151,IF(Inputs!$D$35=3,ADM!AD151,IF(ADM!$AH151>ADM!$AX151,ADM!AD151,ADM!AT151)))))","v":0},{"$f":"IF($E151=1,AU151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU151,IF(Inputs!$D$35=3,ADM!AE151,IF(ADM!$AI151>ADM!$AY151,ADM!AE151,ADM!AU151))),IF(Inputs!$D$35=2,ADM!AU151,IF(Inputs!$D$35=3,ADM!AE151,IF(ADM!$AH151>ADM!$AX151,ADM!AE151,ADM!AU151)))))","v":0},{"$f":"IF($E151=1,AV151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV151,IF(Inputs!$D$35=3,ADM!AF151,IF(ADM!$AI151>ADM!$AY151,ADM!AF151,ADM!AV151))),IF(Inputs!$D$35=2,ADM!AV151,IF(Inputs!$D$35=3,ADM!AF151,IF(ADM!$AH151>ADM!$AX151,ADM!AF151,ADM!AV151)))))","v":0},{"$f":"IF($E151=1,AW151,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW151,IF(Inputs!$D$35=3,ADM!AG151,IF(ADM!$AI151>ADM!$AY151,ADM!AG151,ADM!AW151))),IF(Inputs!$D$35=2,ADM!AW151,IF(Inputs!$D$35=3,ADM!AG151,IF(ADM!$AH151>ADM!$AX151,ADM!AG151,ADM!AW151)))))","v":0},122.97800000000001,14.600833333333332,29.201666666666664,27.277666666666665,34.394333333333329,30.991666666666671,0,0,0,0,0,0,0,0,0,107.2645,121.86533333333333,16.111000000000001,32.222000000000001,30.652999999999999,31.131,28.972000000000001,0,0,0,0,0,0,0,0,0,106.867,122.97800000000001,16.608499999999999,33.216999999999999,26.6,28.513999999999999,40,0,0,0,0,0,0,0,0,0,111.7225,128.33100000000002,11.083,{"$f":"22.142+0.024","v":22.166},{"$f":"24.551+0.029","v":24.58},{"$f":"43.489+0.049","v":43.537999999999997},{"$f":"23.977+0.026","v":24.003},0,0,0,0,0,0,0,0,0,103.20399999999999,114.28699999999999]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},null,{"$f":"IF(AND($E152=1,Inputs!$D$34=1),AK152,IF(AND($E152=1,Inputs!$D$34=2),AJ152,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK152,IF(Inputs!$D$35=3,U152,IF($AI152>$AY152,U152,AK152))),IF(Inputs!$D$35=2,AJ152,IF(Inputs!$D$35=3,T152,IF($AH152>$AX152,T152,AJ152)))))))","v":69.108000000000004},{"$f":"IF($E152=1,AL152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL152,IF(Inputs!$D$35=3,ADM!V152,IF(ADM!$AI152>ADM!$AY152,ADM!V152,ADM!AL152))),IF(Inputs!$D$35=2,ADM!AL152,IF(Inputs!$D$35=3,ADM!V152,IF(ADM!$AH152>ADM!$AX152,ADM!V152,ADM!AL152)))))","v":66.676000000000002},{"$f":"IF($E152=1,AM152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM152,IF(Inputs!$D$35=3,ADM!W152,IF(ADM!$AI152>ADM!$AY152,ADM!W152,ADM!AM152))),IF(Inputs!$D$35=2,ADM!AM152,IF(Inputs!$D$35=3,ADM!W152,IF(ADM!$AH152>ADM!$AX152,ADM!W152,ADM!AM152)))))","v":60.857999999999997},{"$f":"IF($E152=1,AN152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN152,IF(Inputs!$D$35=3,ADM!X152,IF(ADM!$AI152>ADM!$AY152,ADM!X152,ADM!AN152))),IF(Inputs!$D$35=2,ADM!AN152,IF(Inputs!$D$35=3,ADM!X152,IF(ADM!$AH152>ADM!$AX152,ADM!X152,ADM!AN152)))))","v":64.756},{"$f":"IF($E152=1,AO152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO152,IF(Inputs!$D$35=3,ADM!Y152,IF(ADM!$AI152>ADM!$AY152,ADM!Y152,ADM!AO152))),IF(Inputs!$D$35=2,ADM!AO152,IF(Inputs!$D$35=3,ADM!Y152,IF(ADM!$AH152>ADM!$AX152,ADM!Y152,ADM!AO152)))))","v":73.590999999999994},{"$f":"IF($E152=1,AP152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP152,IF(Inputs!$D$35=3,ADM!Z152,IF(ADM!$AI152>ADM!$AY152,ADM!Z152,ADM!AP152))),IF(Inputs!$D$35=2,ADM!AP152,IF(Inputs!$D$35=3,ADM!Z152,IF(ADM!$AH152>ADM!$AX152,ADM!Z152,ADM!AP152)))))","v":68.823999999999998},{"$f":"IF($E152=1,AQ152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ152,IF(Inputs!$D$35=3,ADM!AA152,IF(ADM!$AI152>ADM!$AY152,ADM!AA152,ADM!AQ152))),IF(Inputs!$D$35=2,ADM!AQ152,IF(Inputs!$D$35=3,ADM!AA152,IF(ADM!$AH152>ADM!$AX152,ADM!AA152,ADM!AQ152)))))","v":75.823999999999998},{"$f":"IF($E152=1,AR152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR152,IF(Inputs!$D$35=3,ADM!AB152,IF(ADM!$AI152>ADM!$AY152,ADM!AB152,ADM!AR152))),IF(Inputs!$D$35=2,ADM!AR152,IF(Inputs!$D$35=3,ADM!AB152,IF(ADM!$AH152>ADM!$AX152,ADM!AB152,ADM!AR152)))))","v":0},{"$f":"IF($E152=1,AS152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS152,IF(Inputs!$D$35=3,ADM!AC152,IF(ADM!$AI152>ADM!$AY152,ADM!AC152,ADM!AS152))),IF(Inputs!$D$35=2,ADM!AS152,IF(Inputs!$D$35=3,ADM!AC152,IF(ADM!$AH152>ADM!$AX152,ADM!AC152,ADM!AS152)))))","v":0},{"$f":"IF($E152=1,AT152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT152,IF(Inputs!$D$35=3,ADM!AD152,IF(ADM!$AI152>ADM!$AY152,ADM!AD152,ADM!AT152))),IF(Inputs!$D$35=2,ADM!AT152,IF(Inputs!$D$35=3,ADM!AD152,IF(ADM!$AH152>ADM!$AX152,ADM!AD152,ADM!AT152)))))","v":0},{"$f":"IF($E152=1,AU152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU152,IF(Inputs!$D$35=3,ADM!AE152,IF(ADM!$AI152>ADM!$AY152,ADM!AE152,ADM!AU152))),IF(Inputs!$D$35=2,ADM!AU152,IF(Inputs!$D$35=3,ADM!AE152,IF(ADM!$AH152>ADM!$AX152,ADM!AE152,ADM!AU152)))))","v":0},{"$f":"IF($E152=1,AV152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV152,IF(Inputs!$D$35=3,ADM!AF152,IF(ADM!$AI152>ADM!$AY152,ADM!AF152,ADM!AV152))),IF(Inputs!$D$35=2,ADM!AV152,IF(Inputs!$D$35=3,ADM!AF152,IF(ADM!$AH152>ADM!$AX152,ADM!AF152,ADM!AV152)))))","v":0},{"$f":"IF($E152=1,AW152,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW152,IF(Inputs!$D$35=3,ADM!AG152,IF(ADM!$AI152>ADM!$AY152,ADM!AG152,ADM!AW152))),IF(Inputs!$D$35=2,ADM!AW152,IF(Inputs!$D$35=3,ADM!AG152,IF(ADM!$AH152>ADM!$AX152,ADM!AG152,ADM!AW152)))))","v":0},479.63700000000006,33.18533333333334,66.370666666666679,64.293666666666667,60.981333333333339,68.308999999999997,74.070999999999984,64.707333333333338,70.269666666666652,0,0,0,0,0,0,435.81733333333329,469.00266666666658,34.554000000000002,69.108000000000004,66.676000000000002,60.857999999999997,64.756,73.590999999999994,68.823999999999998,75.823999999999998,0,0,0,0,0,0,445.08299999999997,479.63700000000006,33.125500000000002,66.251000000000005,65.953999999999994,59.594000000000001,{"$f":"66.457-1","v":65.456999999999994},75.570999999999998,74.543000000000006,61.131,0,0,0,0,0,0,435.37549999999999,468.50099999999998,31.8765,{"$f":"63.682+0.071","v":63.753},{"$f":"61.182-1+0.069","v":60.251000000000005},{"$f":"63.42-1+0.072","v":62.492000000000004},{"$f":"74.631+0.083","v":74.713999999999999},{"$f":"72.972+0.079","v":73.050999999999988},{"$f":"50.699+0.056","v":50.754999999999995},{"$f":"73.773+0.081","v":73.853999999999999},0,0,0,0,0,0,426.99349999999998,458.87]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},null,{"$f":"IF(AND($E153=1,Inputs!$D$34=1),AK153,IF(AND($E153=1,Inputs!$D$34=2),AJ153,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK153,IF(Inputs!$D$35=3,U153,IF($AI153>$AY153,U153,AK153))),IF(Inputs!$D$35=2,AJ153,IF(Inputs!$D$35=3,T153,IF($AH153>$AX153,T153,AJ153)))))))","v":0},{"$f":"IF($E153=1,AL153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL153,IF(Inputs!$D$35=3,ADM!V153,IF(ADM!$AI153>ADM!$AY153,ADM!V153,ADM!AL153))),IF(Inputs!$D$35=2,ADM!AL153,IF(Inputs!$D$35=3,ADM!V153,IF(ADM!$AH153>ADM!$AX153,ADM!V153,ADM!AL153)))))","v":0},{"$f":"IF($E153=1,AM153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM153,IF(Inputs!$D$35=3,ADM!W153,IF(ADM!$AI153>ADM!$AY153,ADM!W153,ADM!AM153))),IF(Inputs!$D$35=2,ADM!AM153,IF(Inputs!$D$35=3,ADM!W153,IF(ADM!$AH153>ADM!$AX153,ADM!W153,ADM!AM153)))))","v":0},{"$f":"IF($E153=1,AN153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN153,IF(Inputs!$D$35=3,ADM!X153,IF(ADM!$AI153>ADM!$AY153,ADM!X153,ADM!AN153))),IF(Inputs!$D$35=2,ADM!AN153,IF(Inputs!$D$35=3,ADM!X153,IF(ADM!$AH153>ADM!$AX153,ADM!X153,ADM!AN153)))))","v":34.17},{"$f":"IF($E153=1,AO153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO153,IF(Inputs!$D$35=3,ADM!Y153,IF(ADM!$AI153>ADM!$AY153,ADM!Y153,ADM!AO153))),IF(Inputs!$D$35=2,ADM!AO153,IF(Inputs!$D$35=3,ADM!Y153,IF(ADM!$AH153>ADM!$AX153,ADM!Y153,ADM!AO153)))))","v":33.625},{"$f":"IF($E153=1,AP153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP153,IF(Inputs!$D$35=3,ADM!Z153,IF(ADM!$AI153>ADM!$AY153,ADM!Z153,ADM!AP153))),IF(Inputs!$D$35=2,ADM!AP153,IF(Inputs!$D$35=3,ADM!Z153,IF(ADM!$AH153>ADM!$AX153,ADM!Z153,ADM!AP153)))))","v":25.783999999999999},{"$f":"IF($E153=1,AQ153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ153,IF(Inputs!$D$35=3,ADM!AA153,IF(ADM!$AI153>ADM!$AY153,ADM!AA153,ADM!AQ153))),IF(Inputs!$D$35=2,ADM!AQ153,IF(Inputs!$D$35=3,ADM!AA153,IF(ADM!$AH153>ADM!$AX153,ADM!AA153,ADM!AQ153)))))","v":24.92},{"$f":"IF($E153=1,AR153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR153,IF(Inputs!$D$35=3,ADM!AB153,IF(ADM!$AI153>ADM!$AY153,ADM!AB153,ADM!AR153))),IF(Inputs!$D$35=2,ADM!AR153,IF(Inputs!$D$35=3,ADM!AB153,IF(ADM!$AH153>ADM!$AX153,ADM!AB153,ADM!AR153)))))","v":0},{"$f":"IF($E153=1,AS153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS153,IF(Inputs!$D$35=3,ADM!AC153,IF(ADM!$AI153>ADM!$AY153,ADM!AC153,ADM!AS153))),IF(Inputs!$D$35=2,ADM!AS153,IF(Inputs!$D$35=3,ADM!AC153,IF(ADM!$AH153>ADM!$AX153,ADM!AC153,ADM!AS153)))))","v":0},{"$f":"IF($E153=1,AT153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT153,IF(Inputs!$D$35=3,ADM!AD153,IF(ADM!$AI153>ADM!$AY153,ADM!AD153,ADM!AT153))),IF(Inputs!$D$35=2,ADM!AT153,IF(Inputs!$D$35=3,ADM!AD153,IF(ADM!$AH153>ADM!$AX153,ADM!AD153,ADM!AT153)))))","v":0},{"$f":"IF($E153=1,AU153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU153,IF(Inputs!$D$35=3,ADM!AE153,IF(ADM!$AI153>ADM!$AY153,ADM!AE153,ADM!AU153))),IF(Inputs!$D$35=2,ADM!AU153,IF(Inputs!$D$35=3,ADM!AE153,IF(ADM!$AH153>ADM!$AX153,ADM!AE153,ADM!AU153)))))","v":0},{"$f":"IF($E153=1,AV153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV153,IF(Inputs!$D$35=3,ADM!AF153,IF(ADM!$AI153>ADM!$AY153,ADM!AF153,ADM!AV153))),IF(Inputs!$D$35=2,ADM!AV153,IF(Inputs!$D$35=3,ADM!AF153,IF(ADM!$AH153>ADM!$AX153,ADM!AF153,ADM!AV153)))))","v":0},{"$f":"IF($E153=1,AW153,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW153,IF(Inputs!$D$35=3,ADM!AG153,IF(ADM!$AI153>ADM!$AY153,ADM!AG153,ADM!AW153))),IF(Inputs!$D$35=2,ADM!AW153,IF(Inputs!$D$35=3,ADM!AG153,IF(ADM!$AH153>ADM!$AX153,ADM!AG153,ADM!AW153)))))","v":0},118.49900000000001,0,0,0,0,33.514000000000003,28.665666666666667,24.739666666666665,24.34566666666667,0,0,0,0,0,0,111.265,111.265,0,0,0,0,34.17,33.625,25.783999999999999,24.92,0,0,0,0,0,0,118.49900000000001,118.49900000000001,0,0,0,0,30.24,27.731000000000002,23.811,24.777000000000001,0,0,0,0,0,0,106.55900000000001,106.55900000000001,0,0,0,0,{"$f":"37.091-1+0.041","v":36.131999999999998},{"$f":"24.614+0.027","v":24.641000000000002},{"$f":"24.597+0.027","v":24.624000000000002},{"$f":"23.313+0.027","v":23.34},0,0,0,0,0,0,108.73699999999999,108.73699999999999]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},null,{"$f":"IF(AND($E154=1,Inputs!$D$34=1),AK154,IF(AND($E154=1,Inputs!$D$34=2),AJ154,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK154,IF(Inputs!$D$35=3,U154,IF($AI154>$AY154,U154,AK154))),IF(Inputs!$D$35=2,AJ154,IF(Inputs!$D$35=3,T154,IF($AH154>$AX154,T154,AJ154)))))))","v":13.975},{"$f":"IF($E154=1,AL154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL154,IF(Inputs!$D$35=3,ADM!V154,IF(ADM!$AI154>ADM!$AY154,ADM!V154,ADM!AL154))),IF(Inputs!$D$35=2,ADM!AL154,IF(Inputs!$D$35=3,ADM!V154,IF(ADM!$AH154>ADM!$AX154,ADM!V154,ADM!AL154)))))","v":15.583666666666666},{"$f":"IF($E154=1,AM154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM154,IF(Inputs!$D$35=3,ADM!W154,IF(ADM!$AI154>ADM!$AY154,ADM!W154,ADM!AM154))),IF(Inputs!$D$35=2,ADM!AM154,IF(Inputs!$D$35=3,ADM!W154,IF(ADM!$AH154>ADM!$AX154,ADM!W154,ADM!AM154)))))","v":16.137666666666664},{"$f":"IF($E154=1,AN154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN154,IF(Inputs!$D$35=3,ADM!X154,IF(ADM!$AI154>ADM!$AY154,ADM!X154,ADM!AN154))),IF(Inputs!$D$35=2,ADM!AN154,IF(Inputs!$D$35=3,ADM!X154,IF(ADM!$AH154>ADM!$AX154,ADM!X154,ADM!AN154)))))","v":15.476999999999999},{"$f":"IF($E154=1,AO154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO154,IF(Inputs!$D$35=3,ADM!Y154,IF(ADM!$AI154>ADM!$AY154,ADM!Y154,ADM!AO154))),IF(Inputs!$D$35=2,ADM!AO154,IF(Inputs!$D$35=3,ADM!Y154,IF(ADM!$AH154>ADM!$AX154,ADM!Y154,ADM!AO154)))))","v":18.653333333333332},{"$f":"IF($E154=1,AP154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP154,IF(Inputs!$D$35=3,ADM!Z154,IF(ADM!$AI154>ADM!$AY154,ADM!Z154,ADM!AP154))),IF(Inputs!$D$35=2,ADM!AP154,IF(Inputs!$D$35=3,ADM!Z154,IF(ADM!$AH154>ADM!$AX154,ADM!Z154,ADM!AP154)))))","v":20.183666666666664},{"$f":"IF($E154=1,AQ154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ154,IF(Inputs!$D$35=3,ADM!AA154,IF(ADM!$AI154>ADM!$AY154,ADM!AA154,ADM!AQ154))),IF(Inputs!$D$35=2,ADM!AQ154,IF(Inputs!$D$35=3,ADM!AA154,IF(ADM!$AH154>ADM!$AX154,ADM!AA154,ADM!AQ154)))))","v":20.558000000000003},{"$f":"IF($E154=1,AR154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR154,IF(Inputs!$D$35=3,ADM!AB154,IF(ADM!$AI154>ADM!$AY154,ADM!AB154,ADM!AR154))),IF(Inputs!$D$35=2,ADM!AR154,IF(Inputs!$D$35=3,ADM!AB154,IF(ADM!$AH154>ADM!$AX154,ADM!AB154,ADM!AR154)))))","v":0},{"$f":"IF($E154=1,AS154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS154,IF(Inputs!$D$35=3,ADM!AC154,IF(ADM!$AI154>ADM!$AY154,ADM!AC154,ADM!AS154))),IF(Inputs!$D$35=2,ADM!AS154,IF(Inputs!$D$35=3,ADM!AC154,IF(ADM!$AH154>ADM!$AX154,ADM!AC154,ADM!AS154)))))","v":0},{"$f":"IF($E154=1,AT154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT154,IF(Inputs!$D$35=3,ADM!AD154,IF(ADM!$AI154>ADM!$AY154,ADM!AD154,ADM!AT154))),IF(Inputs!$D$35=2,ADM!AT154,IF(Inputs!$D$35=3,ADM!AD154,IF(ADM!$AH154>ADM!$AX154,ADM!AD154,ADM!AT154)))))","v":0},{"$f":"IF($E154=1,AU154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU154,IF(Inputs!$D$35=3,ADM!AE154,IF(ADM!$AI154>ADM!$AY154,ADM!AE154,ADM!AU154))),IF(Inputs!$D$35=2,ADM!AU154,IF(Inputs!$D$35=3,ADM!AE154,IF(ADM!$AH154>ADM!$AX154,ADM!AE154,ADM!AU154)))))","v":0},{"$f":"IF($E154=1,AV154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV154,IF(Inputs!$D$35=3,ADM!AF154,IF(ADM!$AI154>ADM!$AY154,ADM!AF154,ADM!AV154))),IF(Inputs!$D$35=2,ADM!AV154,IF(Inputs!$D$35=3,ADM!AF154,IF(ADM!$AH154>ADM!$AX154,ADM!AF154,ADM!AV154)))))","v":0},{"$f":"IF($E154=1,AW154,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW154,IF(Inputs!$D$35=3,ADM!AG154,IF(ADM!$AI154>ADM!$AY154,ADM!AG154,ADM!AW154))),IF(Inputs!$D$35=2,ADM!AW154,IF(Inputs!$D$35=3,ADM!AG154,IF(ADM!$AH154>ADM!$AX154,ADM!AG154,ADM!AW154)))))","v":0},120.56833333333333,6.9874999999999998,13.975,15.583666666666666,16.137666666666664,15.476999999999999,18.653333333333332,20.183666666666664,20.558000000000003,0,0,0,0,0,0,113.58083333333333,120.56833333333333,5,10,14.074,18.875,9.8580000000000005,13,24.050999999999998,19.472000000000001,0,0,0,0,0,0,104.33000000000001,109.33000000000001,6.5,13,19.451000000000001,11.183,15.64,24.274000000000001,18.594000000000001,18.154,0,0,0,0,0,0,113.79599999999999,120.29599999999999,9.4624999999999986,{"$f":"18.903+0.022","v":18.924999999999997},{"$f":"14.21-1+0.016","v":13.226000000000001},{"$f":"19.335-1+0.02","v":18.355},{"$f":"20.909+0.024","v":20.933},{"$f":"18.665+0.021","v":18.686},{"$f":"17.886+0.02","v":17.905999999999999},{"$f":"24.023+0.025","v":24.047999999999998},0,0,0,0,0,0,122.6165,132.07900000000001]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},null,{"$f":"IF(AND($E155=1,Inputs!$D$34=1),AK155,IF(AND($E155=1,Inputs!$D$34=2),AJ155,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK155,IF(Inputs!$D$35=3,U155,IF($AI155>$AY155,U155,AK155))),IF(Inputs!$D$35=2,AJ155,IF(Inputs!$D$35=3,T155,IF($AH155>$AX155,T155,AJ155)))))))","v":57.277999999999999},{"$f":"IF($E155=1,AL155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL155,IF(Inputs!$D$35=3,ADM!V155,IF(ADM!$AI155>ADM!$AY155,ADM!V155,ADM!AL155))),IF(Inputs!$D$35=2,ADM!AL155,IF(Inputs!$D$35=3,ADM!V155,IF(ADM!$AH155>ADM!$AX155,ADM!V155,ADM!AL155)))))","v":51.188000000000002},{"$f":"IF($E155=1,AM155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM155,IF(Inputs!$D$35=3,ADM!W155,IF(ADM!$AI155>ADM!$AY155,ADM!W155,ADM!AM155))),IF(Inputs!$D$35=2,ADM!AM155,IF(Inputs!$D$35=3,ADM!W155,IF(ADM!$AH155>ADM!$AX155,ADM!W155,ADM!AM155)))))","v":49.107999999999997},{"$f":"IF($E155=1,AN155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN155,IF(Inputs!$D$35=3,ADM!X155,IF(ADM!$AI155>ADM!$AY155,ADM!X155,ADM!AN155))),IF(Inputs!$D$35=2,ADM!AN155,IF(Inputs!$D$35=3,ADM!X155,IF(ADM!$AH155>ADM!$AX155,ADM!X155,ADM!AN155)))))","v":51.402999999999999},{"$f":"IF($E155=1,AO155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO155,IF(Inputs!$D$35=3,ADM!Y155,IF(ADM!$AI155>ADM!$AY155,ADM!Y155,ADM!AO155))),IF(Inputs!$D$35=2,ADM!AO155,IF(Inputs!$D$35=3,ADM!Y155,IF(ADM!$AH155>ADM!$AX155,ADM!Y155,ADM!AO155)))))","v":51.795000000000002},{"$f":"IF($E155=1,AP155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP155,IF(Inputs!$D$35=3,ADM!Z155,IF(ADM!$AI155>ADM!$AY155,ADM!Z155,ADM!AP155))),IF(Inputs!$D$35=2,ADM!AP155,IF(Inputs!$D$35=3,ADM!Z155,IF(ADM!$AH155>ADM!$AX155,ADM!Z155,ADM!AP155)))))","v":51.057000000000002},{"$f":"IF($E155=1,AQ155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ155,IF(Inputs!$D$35=3,ADM!AA155,IF(ADM!$AI155>ADM!$AY155,ADM!AA155,ADM!AQ155))),IF(Inputs!$D$35=2,ADM!AQ155,IF(Inputs!$D$35=3,ADM!AA155,IF(ADM!$AH155>ADM!$AX155,ADM!AA155,ADM!AQ155)))))","v":45.585000000000001},{"$f":"IF($E155=1,AR155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR155,IF(Inputs!$D$35=3,ADM!AB155,IF(ADM!$AI155>ADM!$AY155,ADM!AB155,ADM!AR155))),IF(Inputs!$D$35=2,ADM!AR155,IF(Inputs!$D$35=3,ADM!AB155,IF(ADM!$AH155>ADM!$AX155,ADM!AB155,ADM!AR155)))))","v":0},{"$f":"IF($E155=1,AS155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS155,IF(Inputs!$D$35=3,ADM!AC155,IF(ADM!$AI155>ADM!$AY155,ADM!AC155,ADM!AS155))),IF(Inputs!$D$35=2,ADM!AS155,IF(Inputs!$D$35=3,ADM!AC155,IF(ADM!$AH155>ADM!$AX155,ADM!AC155,ADM!AS155)))))","v":0},{"$f":"IF($E155=1,AT155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT155,IF(Inputs!$D$35=3,ADM!AD155,IF(ADM!$AI155>ADM!$AY155,ADM!AD155,ADM!AT155))),IF(Inputs!$D$35=2,ADM!AT155,IF(Inputs!$D$35=3,ADM!AD155,IF(ADM!$AH155>ADM!$AX155,ADM!AD155,ADM!AT155)))))","v":0},{"$f":"IF($E155=1,AU155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU155,IF(Inputs!$D$35=3,ADM!AE155,IF(ADM!$AI155>ADM!$AY155,ADM!AE155,ADM!AU155))),IF(Inputs!$D$35=2,ADM!AU155,IF(Inputs!$D$35=3,ADM!AE155,IF(ADM!$AH155>ADM!$AX155,ADM!AE155,ADM!AU155)))))","v":0},{"$f":"IF($E155=1,AV155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV155,IF(Inputs!$D$35=3,ADM!AF155,IF(ADM!$AI155>ADM!$AY155,ADM!AF155,ADM!AV155))),IF(Inputs!$D$35=2,ADM!AV155,IF(Inputs!$D$35=3,ADM!AF155,IF(ADM!$AH155>ADM!$AX155,ADM!AF155,ADM!AV155)))))","v":0},{"$f":"IF($E155=1,AW155,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW155,IF(Inputs!$D$35=3,ADM!AG155,IF(ADM!$AI155>ADM!$AY155,ADM!AG155,ADM!AW155))),IF(Inputs!$D$35=2,ADM!AW155,IF(Inputs!$D$35=3,ADM!AG155,IF(ADM!$AH155>ADM!$AX155,ADM!AG155,ADM!AW155)))))","v":0},357.41399999999999,27.678333333333331,55.356666666666662,46.995666666666672,51.417333333333339,52.408999999999992,49.18866666666667,41.514000000000003,36.661666666666669,0,0,0,0,0,0,305.86466666666672,333.54300000000001,28.638999999999999,57.277999999999999,51.188000000000002,49.107999999999997,51.402999999999999,51.795000000000002,51.057000000000002,45.585000000000001,0,0,0,0,0,0,328.77499999999998,357.41399999999999,25.922999999999998,51.845999999999997,46.331000000000003,43.131,{"$f":"58.303-2","v":56.302999999999997},52.029000000000003,48.588999999999999,38.308999999999997,0,0,0,0,0,0,310.61500000000001,336.53800000000001,28.472999999999999,{"$f":"56.881+0.065","v":56.945999999999998},{"$f":"43.42+0.048","v":43.468000000000004},{"$f":"63.943-2+0.07","v":62.012999999999998},{"$f":"49.466+0.055","v":49.521000000000001},{"$f":"43.693+0.049","v":43.741999999999997},{"$f":"24.869+0.027","v":24.896000000000001},{"$f":"26.063+0.028","v":26.090999999999998},0,0,0,0,0,0,278.20400000000001,306.67699999999996]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},null,{"$f":"IF(AND($E156=1,Inputs!$D$34=1),AK156,IF(AND($E156=1,Inputs!$D$34=2),AJ156,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK156,IF(Inputs!$D$35=3,U156,IF($AI156>$AY156,U156,AK156))),IF(Inputs!$D$35=2,AJ156,IF(Inputs!$D$35=3,T156,IF($AH156>$AX156,T156,AJ156)))))))","v":29.244},{"$f":"IF($E156=1,AL156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL156,IF(Inputs!$D$35=3,ADM!V156,IF(ADM!$AI156>ADM!$AY156,ADM!V156,ADM!AL156))),IF(Inputs!$D$35=2,ADM!AL156,IF(Inputs!$D$35=3,ADM!V156,IF(ADM!$AH156>ADM!$AX156,ADM!V156,ADM!AL156)))))","v":26.102},{"$f":"IF($E156=1,AM156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM156,IF(Inputs!$D$35=3,ADM!W156,IF(ADM!$AI156>ADM!$AY156,ADM!W156,ADM!AM156))),IF(Inputs!$D$35=2,ADM!AM156,IF(Inputs!$D$35=3,ADM!W156,IF(ADM!$AH156>ADM!$AX156,ADM!W156,ADM!AM156)))))","v":33.091000000000001},{"$f":"IF($E156=1,AN156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN156,IF(Inputs!$D$35=3,ADM!X156,IF(ADM!$AI156>ADM!$AY156,ADM!X156,ADM!AN156))),IF(Inputs!$D$35=2,ADM!AN156,IF(Inputs!$D$35=3,ADM!X156,IF(ADM!$AH156>ADM!$AX156,ADM!X156,ADM!AN156)))))","v":26.318000000000001},{"$f":"IF($E156=1,AO156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO156,IF(Inputs!$D$35=3,ADM!Y156,IF(ADM!$AI156>ADM!$AY156,ADM!Y156,ADM!AO156))),IF(Inputs!$D$35=2,ADM!AO156,IF(Inputs!$D$35=3,ADM!Y156,IF(ADM!$AH156>ADM!$AX156,ADM!Y156,ADM!AO156)))))","v":24.033999999999999},{"$f":"IF($E156=1,AP156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP156,IF(Inputs!$D$35=3,ADM!Z156,IF(ADM!$AI156>ADM!$AY156,ADM!Z156,ADM!AP156))),IF(Inputs!$D$35=2,ADM!AP156,IF(Inputs!$D$35=3,ADM!Z156,IF(ADM!$AH156>ADM!$AX156,ADM!Z156,ADM!AP156)))))","v":24.641999999999999},{"$f":"IF($E156=1,AQ156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ156,IF(Inputs!$D$35=3,ADM!AA156,IF(ADM!$AI156>ADM!$AY156,ADM!AA156,ADM!AQ156))),IF(Inputs!$D$35=2,ADM!AQ156,IF(Inputs!$D$35=3,ADM!AA156,IF(ADM!$AH156>ADM!$AX156,ADM!AA156,ADM!AQ156)))))","v":19.891999999999999},{"$f":"IF($E156=1,AR156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR156,IF(Inputs!$D$35=3,ADM!AB156,IF(ADM!$AI156>ADM!$AY156,ADM!AB156,ADM!AR156))),IF(Inputs!$D$35=2,ADM!AR156,IF(Inputs!$D$35=3,ADM!AB156,IF(ADM!$AH156>ADM!$AX156,ADM!AB156,ADM!AR156)))))","v":0},{"$f":"IF($E156=1,AS156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS156,IF(Inputs!$D$35=3,ADM!AC156,IF(ADM!$AI156>ADM!$AY156,ADM!AC156,ADM!AS156))),IF(Inputs!$D$35=2,ADM!AS156,IF(Inputs!$D$35=3,ADM!AC156,IF(ADM!$AH156>ADM!$AX156,ADM!AC156,ADM!AS156)))))","v":0},{"$f":"IF($E156=1,AT156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT156,IF(Inputs!$D$35=3,ADM!AD156,IF(ADM!$AI156>ADM!$AY156,ADM!AD156,ADM!AT156))),IF(Inputs!$D$35=2,ADM!AT156,IF(Inputs!$D$35=3,ADM!AD156,IF(ADM!$AH156>ADM!$AX156,ADM!AD156,ADM!AT156)))))","v":0},{"$f":"IF($E156=1,AU156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU156,IF(Inputs!$D$35=3,ADM!AE156,IF(ADM!$AI156>ADM!$AY156,ADM!AE156,ADM!AU156))),IF(Inputs!$D$35=2,ADM!AU156,IF(Inputs!$D$35=3,ADM!AE156,IF(ADM!$AH156>ADM!$AX156,ADM!AE156,ADM!AU156)))))","v":0},{"$f":"IF($E156=1,AV156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV156,IF(Inputs!$D$35=3,ADM!AF156,IF(ADM!$AI156>ADM!$AY156,ADM!AF156,ADM!AV156))),IF(Inputs!$D$35=2,ADM!AV156,IF(Inputs!$D$35=3,ADM!AF156,IF(ADM!$AH156>ADM!$AX156,ADM!AF156,ADM!AV156)))))","v":0},{"$f":"IF($E156=1,AW156,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW156,IF(Inputs!$D$35=3,ADM!AG156,IF(ADM!$AI156>ADM!$AY156,ADM!AG156,ADM!AW156))),IF(Inputs!$D$35=2,ADM!AW156,IF(Inputs!$D$35=3,ADM!AG156,IF(ADM!$AH156>ADM!$AX156,ADM!AG156,ADM!AW156)))))","v":0},183.32300000000001,15.181333333333333,30.362666666666666,24.974666666666668,29.394000000000002,24.332666666666668,24.093999999999998,22.820333333333334,22.353333333333335,0,0,0,0,0,0,163.15033333333332,178.33166666666668,14.622,29.244,26.102,33.091000000000001,26.318000000000001,24.033999999999999,24.641999999999999,19.891999999999999,0,0,0,0,0,0,168.70099999999996,183.32300000000001,11.397,22.794,28.509,22.114000000000001,22.8,24.314,19.571000000000002,22.869,0,0,0,0,0,0,151.57399999999998,162.971,19.524999999999999,{"$f":"39.006+0.044","v":39.049999999999997},{"$f":"21.29-1+0.023","v":20.312999999999999},{"$f":"35.938-3+0.039","v":32.977000000000004},{"$f":"24.852-1+0.028","v":23.88},{"$f":"23.909+0.025","v":23.933999999999997},{"$f":"24.222+0.026","v":24.248000000000001},{"$f":"24.273+0.026","v":24.298999999999999},0,0,0,0,0,0,169.17600000000002,188.70099999999999]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},null,{"$f":"IF(AND($E157=1,Inputs!$D$34=1),AK157,IF(AND($E157=1,Inputs!$D$34=2),AJ157,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK157,IF(Inputs!$D$35=3,U157,IF($AI157>$AY157,U157,AK157))),IF(Inputs!$D$35=2,AJ157,IF(Inputs!$D$35=3,T157,IF($AH157>$AX157,T157,AJ157)))))))","v":39.001333333333328},{"$f":"IF($E157=1,AL157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL157,IF(Inputs!$D$35=3,ADM!V157,IF(ADM!$AI157>ADM!$AY157,ADM!V157,ADM!AL157))),IF(Inputs!$D$35=2,ADM!AL157,IF(Inputs!$D$35=3,ADM!V157,IF(ADM!$AH157>ADM!$AX157,ADM!V157,ADM!AL157)))))","v":44.652999999999999},{"$f":"IF($E157=1,AM157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM157,IF(Inputs!$D$35=3,ADM!W157,IF(ADM!$AI157>ADM!$AY157,ADM!W157,ADM!AM157))),IF(Inputs!$D$35=2,ADM!AM157,IF(Inputs!$D$35=3,ADM!W157,IF(ADM!$AH157>ADM!$AX157,ADM!W157,ADM!AM157)))))","v":42.958000000000006},{"$f":"IF($E157=1,AN157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN157,IF(Inputs!$D$35=3,ADM!X157,IF(ADM!$AI157>ADM!$AY157,ADM!X157,ADM!AN157))),IF(Inputs!$D$35=2,ADM!AN157,IF(Inputs!$D$35=3,ADM!X157,IF(ADM!$AH157>ADM!$AX157,ADM!X157,ADM!AN157)))))","v":39.303999999999995},{"$f":"IF($E157=1,AO157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO157,IF(Inputs!$D$35=3,ADM!Y157,IF(ADM!$AI157>ADM!$AY157,ADM!Y157,ADM!AO157))),IF(Inputs!$D$35=2,ADM!AO157,IF(Inputs!$D$35=3,ADM!Y157,IF(ADM!$AH157>ADM!$AX157,ADM!Y157,ADM!AO157)))))","v":44.889000000000003},{"$f":"IF($E157=1,AP157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP157,IF(Inputs!$D$35=3,ADM!Z157,IF(ADM!$AI157>ADM!$AY157,ADM!Z157,ADM!AP157))),IF(Inputs!$D$35=2,ADM!AP157,IF(Inputs!$D$35=3,ADM!Z157,IF(ADM!$AH157>ADM!$AX157,ADM!Z157,ADM!AP157)))))","v":45.252333333333333},{"$f":"IF($E157=1,AQ157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ157,IF(Inputs!$D$35=3,ADM!AA157,IF(ADM!$AI157>ADM!$AY157,ADM!AA157,ADM!AQ157))),IF(Inputs!$D$35=2,ADM!AQ157,IF(Inputs!$D$35=3,ADM!AA157,IF(ADM!$AH157>ADM!$AX157,ADM!AA157,ADM!AQ157)))))","v":47.63},{"$f":"IF($E157=1,AR157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR157,IF(Inputs!$D$35=3,ADM!AB157,IF(ADM!$AI157>ADM!$AY157,ADM!AB157,ADM!AR157))),IF(Inputs!$D$35=2,ADM!AR157,IF(Inputs!$D$35=3,ADM!AB157,IF(ADM!$AH157>ADM!$AX157,ADM!AB157,ADM!AR157)))))","v":0},{"$f":"IF($E157=1,AS157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS157,IF(Inputs!$D$35=3,ADM!AC157,IF(ADM!$AI157>ADM!$AY157,ADM!AC157,ADM!AS157))),IF(Inputs!$D$35=2,ADM!AS157,IF(Inputs!$D$35=3,ADM!AC157,IF(ADM!$AH157>ADM!$AX157,ADM!AC157,ADM!AS157)))))","v":0},{"$f":"IF($E157=1,AT157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT157,IF(Inputs!$D$35=3,ADM!AD157,IF(ADM!$AI157>ADM!$AY157,ADM!AD157,ADM!AT157))),IF(Inputs!$D$35=2,ADM!AT157,IF(Inputs!$D$35=3,ADM!AD157,IF(ADM!$AH157>ADM!$AX157,ADM!AD157,ADM!AT157)))))","v":0},{"$f":"IF($E157=1,AU157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU157,IF(Inputs!$D$35=3,ADM!AE157,IF(ADM!$AI157>ADM!$AY157,ADM!AE157,ADM!AU157))),IF(Inputs!$D$35=2,ADM!AU157,IF(Inputs!$D$35=3,ADM!AE157,IF(ADM!$AH157>ADM!$AX157,ADM!AE157,ADM!AU157)))))","v":0},{"$f":"IF($E157=1,AV157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV157,IF(Inputs!$D$35=3,ADM!AF157,IF(ADM!$AI157>ADM!$AY157,ADM!AF157,ADM!AV157))),IF(Inputs!$D$35=2,ADM!AV157,IF(Inputs!$D$35=3,ADM!AF157,IF(ADM!$AH157>ADM!$AX157,ADM!AF157,ADM!AV157)))))","v":0},{"$f":"IF($E157=1,AW157,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW157,IF(Inputs!$D$35=3,ADM!AG157,IF(ADM!$AI157>ADM!$AY157,ADM!AG157,ADM!AW157))),IF(Inputs!$D$35=2,ADM!AW157,IF(Inputs!$D$35=3,ADM!AG157,IF(ADM!$AH157>ADM!$AX157,ADM!AG157,ADM!AW157)))))","v":0},303.6876666666667,19.500666666666664,39.001333333333328,44.652999999999999,42.958000000000006,39.303999999999995,44.889000000000003,45.252333333333333,47.63,0,0,0,0,0,0,284.18700000000001,303.6876666666667,17.7715,35.542999999999999,44.664999999999999,46.301000000000002,34.75,45.932000000000002,45.113999999999997,44.307000000000002,0,0,0,0,0,0,278.84050000000002,296.61200000000002,19.891500000000001,39.783000000000001,46.530999999999999,42.36,{"$f":"43.897-1","v":42.896999999999998},41.137,41.834000000000003,50.189,0,0,0,0,0,0,284.83949999999999,304.73099999999999,20.838999999999999,{"$f":"42.631-1+0.047","v":41.677999999999997},{"$f":"43.716-1+0.047","v":42.762999999999998},{"$f":"42.523-0.358-2+0.048","v":40.213000000000008},{"$f":"40.222+0.043","v":40.265000000000001},{"$f":"47.545+0.053","v":47.597999999999999},{"$f":"48.756+0.053","v":48.808999999999997},{"$f":"48.341+0.053","v":48.393999999999998},0,0,0,0,0,0,288.88099999999997,309.72000000000003]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},null,{"$f":"IF(AND($E158=1,Inputs!$D$34=1),AK158,IF(AND($E158=1,Inputs!$D$34=2),AJ158,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK158,IF(Inputs!$D$35=3,U158,IF($AI158>$AY158,U158,AK158))),IF(Inputs!$D$35=2,AJ158,IF(Inputs!$D$35=3,T158,IF($AH158>$AX158,T158,AJ158)))))))","v":62.20633333333334},{"$f":"IF($E158=1,AL158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL158,IF(Inputs!$D$35=3,ADM!V158,IF(ADM!$AI158>ADM!$AY158,ADM!V158,ADM!AL158))),IF(Inputs!$D$35=2,ADM!AL158,IF(Inputs!$D$35=3,ADM!V158,IF(ADM!$AH158>ADM!$AX158,ADM!V158,ADM!AL158)))))","v":56.099333333333334},{"$f":"IF($E158=1,AM158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM158,IF(Inputs!$D$35=3,ADM!W158,IF(ADM!$AI158>ADM!$AY158,ADM!W158,ADM!AM158))),IF(Inputs!$D$35=2,ADM!AM158,IF(Inputs!$D$35=3,ADM!W158,IF(ADM!$AH158>ADM!$AX158,ADM!W158,ADM!AM158)))))","v":66.340999999999994},{"$f":"IF($E158=1,AN158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN158,IF(Inputs!$D$35=3,ADM!X158,IF(ADM!$AI158>ADM!$AY158,ADM!X158,ADM!AN158))),IF(Inputs!$D$35=2,ADM!AN158,IF(Inputs!$D$35=3,ADM!X158,IF(ADM!$AH158>ADM!$AX158,ADM!X158,ADM!AN158)))))","v":65.474333333333334},{"$f":"IF($E158=1,AO158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO158,IF(Inputs!$D$35=3,ADM!Y158,IF(ADM!$AI158>ADM!$AY158,ADM!Y158,ADM!AO158))),IF(Inputs!$D$35=2,ADM!AO158,IF(Inputs!$D$35=3,ADM!Y158,IF(ADM!$AH158>ADM!$AX158,ADM!Y158,ADM!AO158)))))","v":61.021000000000008},{"$f":"IF($E158=1,AP158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP158,IF(Inputs!$D$35=3,ADM!Z158,IF(ADM!$AI158>ADM!$AY158,ADM!Z158,ADM!AP158))),IF(Inputs!$D$35=2,ADM!AP158,IF(Inputs!$D$35=3,ADM!Z158,IF(ADM!$AH158>ADM!$AX158,ADM!Z158,ADM!AP158)))))","v":63.944333333333333},{"$f":"IF($E158=1,AQ158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ158,IF(Inputs!$D$35=3,ADM!AA158,IF(ADM!$AI158>ADM!$AY158,ADM!AA158,ADM!AQ158))),IF(Inputs!$D$35=2,ADM!AQ158,IF(Inputs!$D$35=3,ADM!AA158,IF(ADM!$AH158>ADM!$AX158,ADM!AA158,ADM!AQ158)))))","v":64.641666666666666},{"$f":"IF($E158=1,AR158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR158,IF(Inputs!$D$35=3,ADM!AB158,IF(ADM!$AI158>ADM!$AY158,ADM!AB158,ADM!AR158))),IF(Inputs!$D$35=2,ADM!AR158,IF(Inputs!$D$35=3,ADM!AB158,IF(ADM!$AH158>ADM!$AX158,ADM!AB158,ADM!AR158)))))","v":0},{"$f":"IF($E158=1,AS158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS158,IF(Inputs!$D$35=3,ADM!AC158,IF(ADM!$AI158>ADM!$AY158,ADM!AC158,ADM!AS158))),IF(Inputs!$D$35=2,ADM!AS158,IF(Inputs!$D$35=3,ADM!AC158,IF(ADM!$AH158>ADM!$AX158,ADM!AC158,ADM!AS158)))))","v":0},{"$f":"IF($E158=1,AT158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT158,IF(Inputs!$D$35=3,ADM!AD158,IF(ADM!$AI158>ADM!$AY158,ADM!AD158,ADM!AT158))),IF(Inputs!$D$35=2,ADM!AT158,IF(Inputs!$D$35=3,ADM!AD158,IF(ADM!$AH158>ADM!$AX158,ADM!AD158,ADM!AT158)))))","v":0},{"$f":"IF($E158=1,AU158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU158,IF(Inputs!$D$35=3,ADM!AE158,IF(ADM!$AI158>ADM!$AY158,ADM!AE158,ADM!AU158))),IF(Inputs!$D$35=2,ADM!AU158,IF(Inputs!$D$35=3,ADM!AE158,IF(ADM!$AH158>ADM!$AX158,ADM!AE158,ADM!AU158)))))","v":0},{"$f":"IF($E158=1,AV158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV158,IF(Inputs!$D$35=3,ADM!AF158,IF(ADM!$AI158>ADM!$AY158,ADM!AF158,ADM!AV158))),IF(Inputs!$D$35=2,ADM!AV158,IF(Inputs!$D$35=3,ADM!AF158,IF(ADM!$AH158>ADM!$AX158,ADM!AF158,ADM!AV158)))))","v":0},{"$f":"IF($E158=1,AW158,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW158,IF(Inputs!$D$35=3,ADM!AG158,IF(ADM!$AI158>ADM!$AY158,ADM!AG158,ADM!AW158))),IF(Inputs!$D$35=2,ADM!AW158,IF(Inputs!$D$35=3,ADM!AG158,IF(ADM!$AH158>ADM!$AX158,ADM!AG158,ADM!AW158)))))","v":0},439.72799999999995,31.10316666666667,62.20633333333334,56.099333333333334,66.340999999999994,65.474333333333334,61.021000000000008,63.944333333333333,64.641666666666666,0,0,0,0,0,0,408.6248333333333,439.72799999999995,27.906500000000001,55.813000000000002,56.642000000000003,66.959999999999994,61.823999999999998,64.823999999999998,68.239000000000004,49.506,0,0,0,0,0,0,395.9015,423.80799999999999,32.314500000000002,64.629000000000005,63.834000000000003,59.668999999999997,66.989000000000004,69.971000000000004,50.113999999999997,69.497,0,0,0,0,0,0,412.38850000000002,444.70299999999997,33.088500000000003,{"$f":"66.102+0.075","v":66.177000000000007},{"$f":"47.767+0.055","v":47.822000000000003},{"$f":"72.313+0.081","v":72.394000000000005},{"$f":"67.534+0.076","v":67.61},{"$f":"48.216+0.052","v":48.268000000000001},{"$f":"73.398+0.082","v":73.47999999999999},{"$f":"74.841+0.081","v":74.921999999999997},0,0,0,0,0,0,417.58449999999999,450.67300000000012]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},null,{"$f":"IF(AND($E159=1,Inputs!$D$34=1),AK159,IF(AND($E159=1,Inputs!$D$34=2),AJ159,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK159,IF(Inputs!$D$35=3,U159,IF($AI159>$AY159,U159,AK159))),IF(Inputs!$D$35=2,AJ159,IF(Inputs!$D$35=3,T159,IF($AH159>$AX159,T159,AJ159)))))))","v":5.9336666666666673},{"$f":"IF($E159=1,AL159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL159,IF(Inputs!$D$35=3,ADM!V159,IF(ADM!$AI159>ADM!$AY159,ADM!V159,ADM!AL159))),IF(Inputs!$D$35=2,ADM!AL159,IF(Inputs!$D$35=3,ADM!V159,IF(ADM!$AH159>ADM!$AX159,ADM!V159,ADM!AL159)))))","v":4.9836666666666671},{"$f":"IF($E159=1,AM159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM159,IF(Inputs!$D$35=3,ADM!W159,IF(ADM!$AI159>ADM!$AY159,ADM!W159,ADM!AM159))),IF(Inputs!$D$35=2,ADM!AM159,IF(Inputs!$D$35=3,ADM!W159,IF(ADM!$AH159>ADM!$AX159,ADM!W159,ADM!AM159)))))","v":5.687333333333334},{"$f":"IF($E159=1,AN159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN159,IF(Inputs!$D$35=3,ADM!X159,IF(ADM!$AI159>ADM!$AY159,ADM!X159,ADM!AN159))),IF(Inputs!$D$35=2,ADM!AN159,IF(Inputs!$D$35=3,ADM!X159,IF(ADM!$AH159>ADM!$AX159,ADM!X159,ADM!AN159)))))","v":4.3400000000000007},{"$f":"IF($E159=1,AO159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO159,IF(Inputs!$D$35=3,ADM!Y159,IF(ADM!$AI159>ADM!$AY159,ADM!Y159,ADM!AO159))),IF(Inputs!$D$35=2,ADM!AO159,IF(Inputs!$D$35=3,ADM!Y159,IF(ADM!$AH159>ADM!$AX159,ADM!Y159,ADM!AO159)))))","v":1.3663333333333334},{"$f":"IF($E159=1,AP159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP159,IF(Inputs!$D$35=3,ADM!Z159,IF(ADM!$AI159>ADM!$AY159,ADM!Z159,ADM!AP159))),IF(Inputs!$D$35=2,ADM!AP159,IF(Inputs!$D$35=3,ADM!Z159,IF(ADM!$AH159>ADM!$AX159,ADM!Z159,ADM!AP159)))))","v":0.97133333333333327},{"$f":"IF($E159=1,AQ159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ159,IF(Inputs!$D$35=3,ADM!AA159,IF(ADM!$AI159>ADM!$AY159,ADM!AA159,ADM!AQ159))),IF(Inputs!$D$35=2,ADM!AQ159,IF(Inputs!$D$35=3,ADM!AA159,IF(ADM!$AH159>ADM!$AX159,ADM!AA159,ADM!AQ159)))))","v":0.77066666666666661},{"$f":"IF($E159=1,AR159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR159,IF(Inputs!$D$35=3,ADM!AB159,IF(ADM!$AI159>ADM!$AY159,ADM!AB159,ADM!AR159))),IF(Inputs!$D$35=2,ADM!AR159,IF(Inputs!$D$35=3,ADM!AB159,IF(ADM!$AH159>ADM!$AX159,ADM!AB159,ADM!AR159)))))","v":0},{"$f":"IF($E159=1,AS159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS159,IF(Inputs!$D$35=3,ADM!AC159,IF(ADM!$AI159>ADM!$AY159,ADM!AC159,ADM!AS159))),IF(Inputs!$D$35=2,ADM!AS159,IF(Inputs!$D$35=3,ADM!AC159,IF(ADM!$AH159>ADM!$AX159,ADM!AC159,ADM!AS159)))))","v":0},{"$f":"IF($E159=1,AT159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT159,IF(Inputs!$D$35=3,ADM!AD159,IF(ADM!$AI159>ADM!$AY159,ADM!AD159,ADM!AT159))),IF(Inputs!$D$35=2,ADM!AT159,IF(Inputs!$D$35=3,ADM!AD159,IF(ADM!$AH159>ADM!$AX159,ADM!AD159,ADM!AT159)))))","v":0},{"$f":"IF($E159=1,AU159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU159,IF(Inputs!$D$35=3,ADM!AE159,IF(ADM!$AI159>ADM!$AY159,ADM!AE159,ADM!AU159))),IF(Inputs!$D$35=2,ADM!AU159,IF(Inputs!$D$35=3,ADM!AE159,IF(ADM!$AH159>ADM!$AX159,ADM!AE159,ADM!AU159)))))","v":0},{"$f":"IF($E159=1,AV159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV159,IF(Inputs!$D$35=3,ADM!AF159,IF(ADM!$AI159>ADM!$AY159,ADM!AF159,ADM!AV159))),IF(Inputs!$D$35=2,ADM!AV159,IF(Inputs!$D$35=3,ADM!AF159,IF(ADM!$AH159>ADM!$AX159,ADM!AF159,ADM!AV159)))))","v":0},{"$f":"IF($E159=1,AW159,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW159,IF(Inputs!$D$35=3,ADM!AG159,IF(ADM!$AI159>ADM!$AY159,ADM!AG159,ADM!AW159))),IF(Inputs!$D$35=2,ADM!AW159,IF(Inputs!$D$35=3,ADM!AG159,IF(ADM!$AH159>ADM!$AX159,ADM!AG159,ADM!AW159)))))","v":0},24.053000000000004,2.9668333333333337,5.9336666666666673,4.9836666666666671,5.687333333333334,4.3400000000000007,1.3663333333333334,0.97133333333333327,0.77066666666666661,0,0,0,0,0,0,21.086166666666671,24.053000000000004,0.5,1,4,1,1.381,0,1.6990000000000001,1,0,0,0,0,0,0,9.58,10.08,2,4,1.4570000000000001,2,1,2.097,1,1.097,0,0,0,0,0,0,10.651,12.651,6.4005000000000001,{"$f":"12.798+0.003","v":12.801},{"$f":"9.487+0.007","v":9.4939999999999998},{"$f":"14.678-0.621+0.005","v":14.062000000000001},{"$f":"10.634+0.005","v":10.639000000000001},{"$f":"2+0.002","v":2.0019999999999998},0.215,0.215,0,0,0,0,0,0,43.027500000000011,49.428000000000011]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},null,{"$f":"IF(AND($E160=1,Inputs!$D$34=1),AK160,IF(AND($E160=1,Inputs!$D$34=2),AJ160,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK160,IF(Inputs!$D$35=3,U160,IF($AI160>$AY160,U160,AK160))),IF(Inputs!$D$35=2,AJ160,IF(Inputs!$D$35=3,T160,IF($AH160>$AX160,T160,AJ160)))))))","v":52.375},{"$f":"IF($E160=1,AL160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL160,IF(Inputs!$D$35=3,ADM!V160,IF(ADM!$AI160>ADM!$AY160,ADM!V160,ADM!AL160))),IF(Inputs!$D$35=2,ADM!AL160,IF(Inputs!$D$35=3,ADM!V160,IF(ADM!$AH160>ADM!$AX160,ADM!V160,ADM!AL160)))))","v":43.54},{"$f":"IF($E160=1,AM160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM160,IF(Inputs!$D$35=3,ADM!W160,IF(ADM!$AI160>ADM!$AY160,ADM!W160,ADM!AM160))),IF(Inputs!$D$35=2,ADM!AM160,IF(Inputs!$D$35=3,ADM!W160,IF(ADM!$AH160>ADM!$AX160,ADM!W160,ADM!AM160)))))","v":47.886000000000003},{"$f":"IF($E160=1,AN160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN160,IF(Inputs!$D$35=3,ADM!X160,IF(ADM!$AI160>ADM!$AY160,ADM!X160,ADM!AN160))),IF(Inputs!$D$35=2,ADM!AN160,IF(Inputs!$D$35=3,ADM!X160,IF(ADM!$AH160>ADM!$AX160,ADM!X160,ADM!AN160)))))","v":49},{"$f":"IF($E160=1,AO160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO160,IF(Inputs!$D$35=3,ADM!Y160,IF(ADM!$AI160>ADM!$AY160,ADM!Y160,ADM!AO160))),IF(Inputs!$D$35=2,ADM!AO160,IF(Inputs!$D$35=3,ADM!Y160,IF(ADM!$AH160>ADM!$AX160,ADM!Y160,ADM!AO160)))))","v":49.597000000000001},{"$f":"IF($E160=1,AP160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP160,IF(Inputs!$D$35=3,ADM!Z160,IF(ADM!$AI160>ADM!$AY160,ADM!Z160,ADM!AP160))),IF(Inputs!$D$35=2,ADM!AP160,IF(Inputs!$D$35=3,ADM!Z160,IF(ADM!$AH160>ADM!$AX160,ADM!Z160,ADM!AP160)))))","v":49.892000000000003},{"$f":"IF($E160=1,AQ160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ160,IF(Inputs!$D$35=3,ADM!AA160,IF(ADM!$AI160>ADM!$AY160,ADM!AA160,ADM!AQ160))),IF(Inputs!$D$35=2,ADM!AQ160,IF(Inputs!$D$35=3,ADM!AA160,IF(ADM!$AH160>ADM!$AX160,ADM!AA160,ADM!AQ160)))))","v":49.976999999999997},{"$f":"IF($E160=1,AR160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR160,IF(Inputs!$D$35=3,ADM!AB160,IF(ADM!$AI160>ADM!$AY160,ADM!AB160,ADM!AR160))),IF(Inputs!$D$35=2,ADM!AR160,IF(Inputs!$D$35=3,ADM!AB160,IF(ADM!$AH160>ADM!$AX160,ADM!AB160,ADM!AR160)))))","v":0},{"$f":"IF($E160=1,AS160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS160,IF(Inputs!$D$35=3,ADM!AC160,IF(ADM!$AI160>ADM!$AY160,ADM!AC160,ADM!AS160))),IF(Inputs!$D$35=2,ADM!AS160,IF(Inputs!$D$35=3,ADM!AC160,IF(ADM!$AH160>ADM!$AX160,ADM!AC160,ADM!AS160)))))","v":0},{"$f":"IF($E160=1,AT160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT160,IF(Inputs!$D$35=3,ADM!AD160,IF(ADM!$AI160>ADM!$AY160,ADM!AD160,ADM!AT160))),IF(Inputs!$D$35=2,ADM!AT160,IF(Inputs!$D$35=3,ADM!AD160,IF(ADM!$AH160>ADM!$AX160,ADM!AD160,ADM!AT160)))))","v":0},{"$f":"IF($E160=1,AU160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU160,IF(Inputs!$D$35=3,ADM!AE160,IF(ADM!$AI160>ADM!$AY160,ADM!AE160,ADM!AU160))),IF(Inputs!$D$35=2,ADM!AU160,IF(Inputs!$D$35=3,ADM!AE160,IF(ADM!$AH160>ADM!$AX160,ADM!AE160,ADM!AU160)))))","v":0},{"$f":"IF($E160=1,AV160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV160,IF(Inputs!$D$35=3,ADM!AF160,IF(ADM!$AI160>ADM!$AY160,ADM!AF160,ADM!AV160))),IF(Inputs!$D$35=2,ADM!AV160,IF(Inputs!$D$35=3,ADM!AF160,IF(ADM!$AH160>ADM!$AX160,ADM!AF160,ADM!AV160)))))","v":0},{"$f":"IF($E160=1,AW160,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW160,IF(Inputs!$D$35=3,ADM!AG160,IF(ADM!$AI160>ADM!$AY160,ADM!AG160,ADM!AW160))),IF(Inputs!$D$35=2,ADM!AW160,IF(Inputs!$D$35=3,ADM!AG160,IF(ADM!$AH160>ADM!$AX160,ADM!AG160,ADM!AW160)))))","v":0},342.267,23.570499999999999,47.140999999999998,45.993666666666662,46.56066666666667,49.815333333333335,50.175333333333334,50.559333333333335,49.839333333333336,0,0,0,0,0,0,316.51416666666665,340.08466666666669,26.1875,52.375,43.54,47.886000000000003,49,49.597000000000001,49.892000000000003,49.976999999999997,0,0,0,0,0,0,316.0795,342.267,22.5,45,47.389000000000003,47.753999999999998,49.64,50.88,51.731000000000002,49.616999999999997,0,0,0,0,0,0,319.51100000000002,342.01100000000002,22.024000000000001,{"$f":"44+0.048","v":44.048000000000002},{"$f":"47.432-0.432+0.052","v":47.052},{"$f":"43.994+0.048","v":44.042000000000002},{"$f":"50.75+0.056","v":50.805999999999997},{"$f":"49.994+0.055","v":50.048999999999999},{"$f":"50+0.055","v":50.055},{"$f":"49.869+0.055","v":49.923999999999999},0,0,0,0,0,0,313.952,335.97599999999994]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},null,{"$f":"IF(AND($E161=1,Inputs!$D$34=1),AK161,IF(AND($E161=1,Inputs!$D$34=2),AJ161,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK161,IF(Inputs!$D$35=3,U161,IF($AI161>$AY161,U161,AK161))),IF(Inputs!$D$35=2,AJ161,IF(Inputs!$D$35=3,T161,IF($AH161>$AX161,T161,AJ161)))))))","v":52.305000000000007},{"$f":"IF($E161=1,AL161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL161,IF(Inputs!$D$35=3,ADM!V161,IF(ADM!$AI161>ADM!$AY161,ADM!V161,ADM!AL161))),IF(Inputs!$D$35=2,ADM!AL161,IF(Inputs!$D$35=3,ADM!V161,IF(ADM!$AH161>ADM!$AX161,ADM!V161,ADM!AL161)))))","v":40.003666666666668},{"$f":"IF($E161=1,AM161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM161,IF(Inputs!$D$35=3,ADM!W161,IF(ADM!$AI161>ADM!$AY161,ADM!W161,ADM!AM161))),IF(Inputs!$D$35=2,ADM!AM161,IF(Inputs!$D$35=3,ADM!W161,IF(ADM!$AH161>ADM!$AX161,ADM!W161,ADM!AM161)))))","v":36.597333333333331},{"$f":"IF($E161=1,AN161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN161,IF(Inputs!$D$35=3,ADM!X161,IF(ADM!$AI161>ADM!$AY161,ADM!X161,ADM!AN161))),IF(Inputs!$D$35=2,ADM!AN161,IF(Inputs!$D$35=3,ADM!X161,IF(ADM!$AH161>ADM!$AX161,ADM!X161,ADM!AN161)))))","v":0},{"$f":"IF($E161=1,AO161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO161,IF(Inputs!$D$35=3,ADM!Y161,IF(ADM!$AI161>ADM!$AY161,ADM!Y161,ADM!AO161))),IF(Inputs!$D$35=2,ADM!AO161,IF(Inputs!$D$35=3,ADM!Y161,IF(ADM!$AH161>ADM!$AX161,ADM!Y161,ADM!AO161)))))","v":0},{"$f":"IF($E161=1,AP161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP161,IF(Inputs!$D$35=3,ADM!Z161,IF(ADM!$AI161>ADM!$AY161,ADM!Z161,ADM!AP161))),IF(Inputs!$D$35=2,ADM!AP161,IF(Inputs!$D$35=3,ADM!Z161,IF(ADM!$AH161>ADM!$AX161,ADM!Z161,ADM!AP161)))))","v":0},{"$f":"IF($E161=1,AQ161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ161,IF(Inputs!$D$35=3,ADM!AA161,IF(ADM!$AI161>ADM!$AY161,ADM!AA161,ADM!AQ161))),IF(Inputs!$D$35=2,ADM!AQ161,IF(Inputs!$D$35=3,ADM!AA161,IF(ADM!$AH161>ADM!$AX161,ADM!AA161,ADM!AQ161)))))","v":0},{"$f":"IF($E161=1,AR161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR161,IF(Inputs!$D$35=3,ADM!AB161,IF(ADM!$AI161>ADM!$AY161,ADM!AB161,ADM!AR161))),IF(Inputs!$D$35=2,ADM!AR161,IF(Inputs!$D$35=3,ADM!AB161,IF(ADM!$AH161>ADM!$AX161,ADM!AB161,ADM!AR161)))))","v":0},{"$f":"IF($E161=1,AS161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS161,IF(Inputs!$D$35=3,ADM!AC161,IF(ADM!$AI161>ADM!$AY161,ADM!AC161,ADM!AS161))),IF(Inputs!$D$35=2,ADM!AS161,IF(Inputs!$D$35=3,ADM!AC161,IF(ADM!$AH161>ADM!$AX161,ADM!AC161,ADM!AS161)))))","v":0},{"$f":"IF($E161=1,AT161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT161,IF(Inputs!$D$35=3,ADM!AD161,IF(ADM!$AI161>ADM!$AY161,ADM!AD161,ADM!AT161))),IF(Inputs!$D$35=2,ADM!AT161,IF(Inputs!$D$35=3,ADM!AD161,IF(ADM!$AH161>ADM!$AX161,ADM!AD161,ADM!AT161)))))","v":0},{"$f":"IF($E161=1,AU161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU161,IF(Inputs!$D$35=3,ADM!AE161,IF(ADM!$AI161>ADM!$AY161,ADM!AE161,ADM!AU161))),IF(Inputs!$D$35=2,ADM!AU161,IF(Inputs!$D$35=3,ADM!AE161,IF(ADM!$AH161>ADM!$AX161,ADM!AE161,ADM!AU161)))))","v":0},{"$f":"IF($E161=1,AV161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV161,IF(Inputs!$D$35=3,ADM!AF161,IF(ADM!$AI161>ADM!$AY161,ADM!AF161,ADM!AV161))),IF(Inputs!$D$35=2,ADM!AV161,IF(Inputs!$D$35=3,ADM!AF161,IF(ADM!$AH161>ADM!$AX161,ADM!AF161,ADM!AV161)))))","v":0},{"$f":"IF($E161=1,AW161,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW161,IF(Inputs!$D$35=3,ADM!AG161,IF(ADM!$AI161>ADM!$AY161,ADM!AG161,ADM!AW161))),IF(Inputs!$D$35=2,ADM!AW161,IF(Inputs!$D$35=3,ADM!AG161,IF(ADM!$AH161>ADM!$AX161,ADM!AG161,ADM!AW161)))))","v":0},128.90600000000001,26.152500000000003,52.305000000000007,40.003666666666668,36.597333333333331,0,0,0,0,0,0,0,0,0,0,102.7535,128.90600000000001,22.443000000000001,44.886000000000003,42.732999999999997,36.914999999999999,0,0,0,0,0,0,0,0,0,0,102.09099999999999,124.53399999999999,25.76,51.52,37.017000000000003,38.113999999999997,0,0,0,0,0,0,0,0,0,0,100.89100000000001,126.65100000000001,30.2545,{"$f":"64.438-4+0.071","v":60.509},{"$f":"41.216-1+0.045","v":40.261000000000003},{"$f":"37.722-3+0.041","v":34.762999999999998},0,0,0,0,0,0,0,0,0,0,105.27850000000001,135.53300000000002]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},null,{"$f":"IF(AND($E162=1,Inputs!$D$34=1),AK162,IF(AND($E162=1,Inputs!$D$34=2),AJ162,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK162,IF(Inputs!$D$35=3,U162,IF($AI162>$AY162,U162,AK162))),IF(Inputs!$D$35=2,AJ162,IF(Inputs!$D$35=3,T162,IF($AH162>$AX162,T162,AJ162)))))))","v":0},{"$f":"IF($E162=1,AL162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL162,IF(Inputs!$D$35=3,ADM!V162,IF(ADM!$AI162>ADM!$AY162,ADM!V162,ADM!AL162))),IF(Inputs!$D$35=2,ADM!AL162,IF(Inputs!$D$35=3,ADM!V162,IF(ADM!$AH162>ADM!$AX162,ADM!V162,ADM!AL162)))))","v":0},{"$f":"IF($E162=1,AM162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM162,IF(Inputs!$D$35=3,ADM!W162,IF(ADM!$AI162>ADM!$AY162,ADM!W162,ADM!AM162))),IF(Inputs!$D$35=2,ADM!AM162,IF(Inputs!$D$35=3,ADM!W162,IF(ADM!$AH162>ADM!$AX162,ADM!W162,ADM!AM162)))))","v":0},{"$f":"IF($E162=1,AN162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN162,IF(Inputs!$D$35=3,ADM!X162,IF(ADM!$AI162>ADM!$AY162,ADM!X162,ADM!AN162))),IF(Inputs!$D$35=2,ADM!AN162,IF(Inputs!$D$35=3,ADM!X162,IF(ADM!$AH162>ADM!$AX162,ADM!X162,ADM!AN162)))))","v":0},{"$f":"IF($E162=1,AO162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO162,IF(Inputs!$D$35=3,ADM!Y162,IF(ADM!$AI162>ADM!$AY162,ADM!Y162,ADM!AO162))),IF(Inputs!$D$35=2,ADM!AO162,IF(Inputs!$D$35=3,ADM!Y162,IF(ADM!$AH162>ADM!$AX162,ADM!Y162,ADM!AO162)))))","v":36.017000000000003},{"$f":"IF($E162=1,AP162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP162,IF(Inputs!$D$35=3,ADM!Z162,IF(ADM!$AI162>ADM!$AY162,ADM!Z162,ADM!AP162))),IF(Inputs!$D$35=2,ADM!AP162,IF(Inputs!$D$35=3,ADM!Z162,IF(ADM!$AH162>ADM!$AX162,ADM!Z162,ADM!AP162)))))","v":24.733000000000001},{"$f":"IF($E162=1,AQ162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ162,IF(Inputs!$D$35=3,ADM!AA162,IF(ADM!$AI162>ADM!$AY162,ADM!AA162,ADM!AQ162))),IF(Inputs!$D$35=2,ADM!AQ162,IF(Inputs!$D$35=3,ADM!AA162,IF(ADM!$AH162>ADM!$AX162,ADM!AA162,ADM!AQ162)))))","v":23.739000000000001},{"$f":"IF($E162=1,AR162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR162,IF(Inputs!$D$35=3,ADM!AB162,IF(ADM!$AI162>ADM!$AY162,ADM!AB162,ADM!AR162))),IF(Inputs!$D$35=2,ADM!AR162,IF(Inputs!$D$35=3,ADM!AB162,IF(ADM!$AH162>ADM!$AX162,ADM!AB162,ADM!AR162)))))","v":0},{"$f":"IF($E162=1,AS162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS162,IF(Inputs!$D$35=3,ADM!AC162,IF(ADM!$AI162>ADM!$AY162,ADM!AC162,ADM!AS162))),IF(Inputs!$D$35=2,ADM!AS162,IF(Inputs!$D$35=3,ADM!AC162,IF(ADM!$AH162>ADM!$AX162,ADM!AC162,ADM!AS162)))))","v":0},{"$f":"IF($E162=1,AT162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT162,IF(Inputs!$D$35=3,ADM!AD162,IF(ADM!$AI162>ADM!$AY162,ADM!AD162,ADM!AT162))),IF(Inputs!$D$35=2,ADM!AT162,IF(Inputs!$D$35=3,ADM!AD162,IF(ADM!$AH162>ADM!$AX162,ADM!AD162,ADM!AT162)))))","v":0},{"$f":"IF($E162=1,AU162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU162,IF(Inputs!$D$35=3,ADM!AE162,IF(ADM!$AI162>ADM!$AY162,ADM!AE162,ADM!AU162))),IF(Inputs!$D$35=2,ADM!AU162,IF(Inputs!$D$35=3,ADM!AE162,IF(ADM!$AH162>ADM!$AX162,ADM!AE162,ADM!AU162)))))","v":0},{"$f":"IF($E162=1,AV162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV162,IF(Inputs!$D$35=3,ADM!AF162,IF(ADM!$AI162>ADM!$AY162,ADM!AF162,ADM!AV162))),IF(Inputs!$D$35=2,ADM!AV162,IF(Inputs!$D$35=3,ADM!AF162,IF(ADM!$AH162>ADM!$AX162,ADM!AF162,ADM!AV162)))))","v":0},{"$f":"IF($E162=1,AW162,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW162,IF(Inputs!$D$35=3,ADM!AG162,IF(ADM!$AI162>ADM!$AY162,ADM!AG162,ADM!AW162))),IF(Inputs!$D$35=2,ADM!AW162,IF(Inputs!$D$35=3,ADM!AG162,IF(ADM!$AH162>ADM!$AX162,ADM!AG162,ADM!AW162)))))","v":0},84.489000000000004,0,0,0,0,0,25.856000000000005,24.557333333333332,22.771333333333335,0,0,0,0,0,0,73.184666666666672,73.184666666666672,0,0,0,0,0,36.017000000000003,24.733000000000001,23.739000000000001,0,0,0,0,0,0,84.489000000000004,84.489000000000004,0,0,0,0,0,22.234000000000002,24.326000000000001,20.228999999999999,0,0,0,0,0,0,66.789000000000001,66.789000000000001,0,0,0,0,0,{"$f":"19.295+0.022","v":19.317},{"$f":"24.585+0.028","v":24.613},{"$f":"24.318+0.028","v":24.346},0,0,0,0,0,0,68.275999999999996,68.275999999999996]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},null,{"$f":"IF(AND($E163=1,Inputs!$D$34=1),AK163,IF(AND($E163=1,Inputs!$D$34=2),AJ163,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK163,IF(Inputs!$D$35=3,U163,IF($AI163>$AY163,U163,AK163))),IF(Inputs!$D$35=2,AJ163,IF(Inputs!$D$35=3,T163,IF($AH163>$AX163,T163,AJ163)))))))","v":66.584333333333333},{"$f":"IF($E163=1,AL163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL163,IF(Inputs!$D$35=3,ADM!V163,IF(ADM!$AI163>ADM!$AY163,ADM!V163,ADM!AL163))),IF(Inputs!$D$35=2,ADM!AL163,IF(Inputs!$D$35=3,ADM!V163,IF(ADM!$AH163>ADM!$AX163,ADM!V163,ADM!AL163)))))","v":59.117333333333335},{"$f":"IF($E163=1,AM163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM163,IF(Inputs!$D$35=3,ADM!W163,IF(ADM!$AI163>ADM!$AY163,ADM!W163,ADM!AM163))),IF(Inputs!$D$35=2,ADM!AM163,IF(Inputs!$D$35=3,ADM!W163,IF(ADM!$AH163>ADM!$AX163,ADM!W163,ADM!AM163)))))","v":58.301666666666669},{"$f":"IF($E163=1,AN163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN163,IF(Inputs!$D$35=3,ADM!X163,IF(ADM!$AI163>ADM!$AY163,ADM!X163,ADM!AN163))),IF(Inputs!$D$35=2,ADM!AN163,IF(Inputs!$D$35=3,ADM!X163,IF(ADM!$AH163>ADM!$AX163,ADM!X163,ADM!AN163)))))","v":55.096000000000004},{"$f":"IF($E163=1,AO163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO163,IF(Inputs!$D$35=3,ADM!Y163,IF(ADM!$AI163>ADM!$AY163,ADM!Y163,ADM!AO163))),IF(Inputs!$D$35=2,ADM!AO163,IF(Inputs!$D$35=3,ADM!Y163,IF(ADM!$AH163>ADM!$AX163,ADM!Y163,ADM!AO163)))))","v":49.821333333333335},{"$f":"IF($E163=1,AP163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP163,IF(Inputs!$D$35=3,ADM!Z163,IF(ADM!$AI163>ADM!$AY163,ADM!Z163,ADM!AP163))),IF(Inputs!$D$35=2,ADM!AP163,IF(Inputs!$D$35=3,ADM!Z163,IF(ADM!$AH163>ADM!$AX163,ADM!Z163,ADM!AP163)))))","v":50.32},{"$f":"IF($E163=1,AQ163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ163,IF(Inputs!$D$35=3,ADM!AA163,IF(ADM!$AI163>ADM!$AY163,ADM!AA163,ADM!AQ163))),IF(Inputs!$D$35=2,ADM!AQ163,IF(Inputs!$D$35=3,ADM!AA163,IF(ADM!$AH163>ADM!$AX163,ADM!AA163,ADM!AQ163)))))","v":46.704999999999991},{"$f":"IF($E163=1,AR163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR163,IF(Inputs!$D$35=3,ADM!AB163,IF(ADM!$AI163>ADM!$AY163,ADM!AB163,ADM!AR163))),IF(Inputs!$D$35=2,ADM!AR163,IF(Inputs!$D$35=3,ADM!AB163,IF(ADM!$AH163>ADM!$AX163,ADM!AB163,ADM!AR163)))))","v":0},{"$f":"IF($E163=1,AS163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS163,IF(Inputs!$D$35=3,ADM!AC163,IF(ADM!$AI163>ADM!$AY163,ADM!AC163,ADM!AS163))),IF(Inputs!$D$35=2,ADM!AS163,IF(Inputs!$D$35=3,ADM!AC163,IF(ADM!$AH163>ADM!$AX163,ADM!AC163,ADM!AS163)))))","v":0},{"$f":"IF($E163=1,AT163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT163,IF(Inputs!$D$35=3,ADM!AD163,IF(ADM!$AI163>ADM!$AY163,ADM!AD163,ADM!AT163))),IF(Inputs!$D$35=2,ADM!AT163,IF(Inputs!$D$35=3,ADM!AD163,IF(ADM!$AH163>ADM!$AX163,ADM!AD163,ADM!AT163)))))","v":0},{"$f":"IF($E163=1,AU163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU163,IF(Inputs!$D$35=3,ADM!AE163,IF(ADM!$AI163>ADM!$AY163,ADM!AE163,ADM!AU163))),IF(Inputs!$D$35=2,ADM!AU163,IF(Inputs!$D$35=3,ADM!AE163,IF(ADM!$AH163>ADM!$AX163,ADM!AE163,ADM!AU163)))))","v":0},{"$f":"IF($E163=1,AV163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV163,IF(Inputs!$D$35=3,ADM!AF163,IF(ADM!$AI163>ADM!$AY163,ADM!AF163,ADM!AV163))),IF(Inputs!$D$35=2,ADM!AV163,IF(Inputs!$D$35=3,ADM!AF163,IF(ADM!$AH163>ADM!$AX163,ADM!AF163,ADM!AV163)))))","v":0},{"$f":"IF($E163=1,AW163,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW163,IF(Inputs!$D$35=3,ADM!AG163,IF(ADM!$AI163>ADM!$AY163,ADM!AG163,ADM!AW163))),IF(Inputs!$D$35=2,ADM!AW163,IF(Inputs!$D$35=3,ADM!AG163,IF(ADM!$AH163>ADM!$AX163,ADM!AG163,ADM!AW163)))))","v":0},385.94566666666663,33.292166666666667,66.584333333333333,59.117333333333335,58.301666666666669,55.096000000000004,49.821333333333335,50.32,46.704999999999991,0,0,0,0,0,0,352.65350000000001,385.94566666666663,27.943000000000001,55.886000000000003,59.466000000000001,62.523000000000003,48.54,56.732999999999997,52.557000000000002,41.857999999999997,0,0,0,0,0,0,349.62,377.56299999999999,35.594499999999996,71.188999999999993,61.057000000000002,50.131,{"$f":"60.371-0.68","v":59.691000000000003},50.326000000000001,43.143000000000001,56.085999999999999,0,0,0,0,0,0,356.02850000000001,391.62300000000005,36.338999999999999,{"$f":"72.597+0.081","v":72.677999999999997},{"$f":"57.188-0.42+0.061","v":56.829000000000001},{"$f":"63.602-0.42-1+0.069","v":62.250999999999998},{"$f":"56.994+0.063","v":57.057000000000002},{"$f":"42.358+0.047","v":42.404999999999994},{"$f":"55.199+0.061","v":55.26},{"$f":"42.125+0.046","v":42.170999999999999},0,0,0,0,0,0,352.31200000000001,388.65099999999995]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},null,{"$f":"IF(AND($E164=1,Inputs!$D$34=1),AK164,IF(AND($E164=1,Inputs!$D$34=2),AJ164,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK164,IF(Inputs!$D$35=3,U164,IF($AI164>$AY164,U164,AK164))),IF(Inputs!$D$35=2,AJ164,IF(Inputs!$D$35=3,T164,IF($AH164>$AX164,T164,AJ164)))))))","v":60.130666666666663},{"$f":"IF($E164=1,AL164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL164,IF(Inputs!$D$35=3,ADM!V164,IF(ADM!$AI164>ADM!$AY164,ADM!V164,ADM!AL164))),IF(Inputs!$D$35=2,ADM!AL164,IF(Inputs!$D$35=3,ADM!V164,IF(ADM!$AH164>ADM!$AX164,ADM!V164,ADM!AL164)))))","v":50.423000000000002},{"$f":"IF($E164=1,AM164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM164,IF(Inputs!$D$35=3,ADM!W164,IF(ADM!$AI164>ADM!$AY164,ADM!W164,ADM!AM164))),IF(Inputs!$D$35=2,ADM!AM164,IF(Inputs!$D$35=3,ADM!W164,IF(ADM!$AH164>ADM!$AX164,ADM!W164,ADM!AM164)))))","v":46.06966666666667},{"$f":"IF($E164=1,AN164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN164,IF(Inputs!$D$35=3,ADM!X164,IF(ADM!$AI164>ADM!$AY164,ADM!X164,ADM!AN164))),IF(Inputs!$D$35=2,ADM!AN164,IF(Inputs!$D$35=3,ADM!X164,IF(ADM!$AH164>ADM!$AX164,ADM!X164,ADM!AN164)))))","v":44.347666666666662},{"$f":"IF($E164=1,AO164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO164,IF(Inputs!$D$35=3,ADM!Y164,IF(ADM!$AI164>ADM!$AY164,ADM!Y164,ADM!AO164))),IF(Inputs!$D$35=2,ADM!AO164,IF(Inputs!$D$35=3,ADM!Y164,IF(ADM!$AH164>ADM!$AX164,ADM!Y164,ADM!AO164)))))","v":45.241999999999997},{"$f":"IF($E164=1,AP164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP164,IF(Inputs!$D$35=3,ADM!Z164,IF(ADM!$AI164>ADM!$AY164,ADM!Z164,ADM!AP164))),IF(Inputs!$D$35=2,ADM!AP164,IF(Inputs!$D$35=3,ADM!Z164,IF(ADM!$AH164>ADM!$AX164,ADM!Z164,ADM!AP164)))))","v":47.039000000000009},{"$f":"IF($E164=1,AQ164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ164,IF(Inputs!$D$35=3,ADM!AA164,IF(ADM!$AI164>ADM!$AY164,ADM!AA164,ADM!AQ164))),IF(Inputs!$D$35=2,ADM!AQ164,IF(Inputs!$D$35=3,ADM!AA164,IF(ADM!$AH164>ADM!$AX164,ADM!AA164,ADM!AQ164)))))","v":45.048333333333325},{"$f":"IF($E164=1,AR164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR164,IF(Inputs!$D$35=3,ADM!AB164,IF(ADM!$AI164>ADM!$AY164,ADM!AB164,ADM!AR164))),IF(Inputs!$D$35=2,ADM!AR164,IF(Inputs!$D$35=3,ADM!AB164,IF(ADM!$AH164>ADM!$AX164,ADM!AB164,ADM!AR164)))))","v":0},{"$f":"IF($E164=1,AS164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS164,IF(Inputs!$D$35=3,ADM!AC164,IF(ADM!$AI164>ADM!$AY164,ADM!AC164,ADM!AS164))),IF(Inputs!$D$35=2,ADM!AS164,IF(Inputs!$D$35=3,ADM!AC164,IF(ADM!$AH164>ADM!$AX164,ADM!AC164,ADM!AS164)))))","v":0},{"$f":"IF($E164=1,AT164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT164,IF(Inputs!$D$35=3,ADM!AD164,IF(ADM!$AI164>ADM!$AY164,ADM!AD164,ADM!AT164))),IF(Inputs!$D$35=2,ADM!AT164,IF(Inputs!$D$35=3,ADM!AD164,IF(ADM!$AH164>ADM!$AX164,ADM!AD164,ADM!AT164)))))","v":0},{"$f":"IF($E164=1,AU164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU164,IF(Inputs!$D$35=3,ADM!AE164,IF(ADM!$AI164>ADM!$AY164,ADM!AE164,ADM!AU164))),IF(Inputs!$D$35=2,ADM!AU164,IF(Inputs!$D$35=3,ADM!AE164,IF(ADM!$AH164>ADM!$AX164,ADM!AE164,ADM!AU164)))))","v":0},{"$f":"IF($E164=1,AV164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV164,IF(Inputs!$D$35=3,ADM!AF164,IF(ADM!$AI164>ADM!$AY164,ADM!AF164,ADM!AV164))),IF(Inputs!$D$35=2,ADM!AV164,IF(Inputs!$D$35=3,ADM!AF164,IF(ADM!$AH164>ADM!$AX164,ADM!AF164,ADM!AV164)))))","v":0},{"$f":"IF($E164=1,AW164,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW164,IF(Inputs!$D$35=3,ADM!AG164,IF(ADM!$AI164>ADM!$AY164,ADM!AG164,ADM!AW164))),IF(Inputs!$D$35=2,ADM!AW164,IF(Inputs!$D$35=3,ADM!AG164,IF(ADM!$AH164>ADM!$AX164,ADM!AG164,ADM!AW164)))))","v":0},338.30033333333336,30.065333333333331,60.130666666666663,50.423000000000002,46.06966666666667,44.347666666666662,45.241999999999997,47.039000000000009,45.048333333333325,0,0,0,0,0,0,308.23500000000001,338.30033333333336,30.494499999999999,60.988999999999997,47.954999999999998,51.823999999999998,40.448999999999998,46.783999999999999,49.04,41.188000000000002,0,0,0,0,0,0,307.73450000000003,338.22899999999998,28.848500000000001,57.697000000000003,56.113999999999997,43.588999999999999,43.845999999999997,46.526000000000003,42.8,45.103000000000002,0,0,0,0,0,0,306.82650000000001,335.67500000000001,30.853000000000002,{"$f":"61.636+0.07","v":61.706000000000003},{"$f":"47.676-0.528+0.052","v":47.2},{"$f":"42.75+0.046","v":42.795999999999999},{"$f":"48.693+0.055","v":48.747999999999998},{"$f":"42.369+0.047","v":42.415999999999997},{"$f":"49.222+0.055","v":49.277000000000001},{"$f":"48.801+0.053","v":48.853999999999999},0,0,0,0,0,0,310.14400000000001,340.99699999999996]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},null,{"$f":"IF(AND($E165=1,Inputs!$D$34=1),AK165,IF(AND($E165=1,Inputs!$D$34=2),AJ165,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK165,IF(Inputs!$D$35=3,U165,IF($AI165>$AY165,U165,AK165))),IF(Inputs!$D$35=2,AJ165,IF(Inputs!$D$35=3,T165,IF($AH165>$AX165,T165,AJ165)))))))","v":0.7673333333333332},{"$f":"IF($E165=1,AL165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL165,IF(Inputs!$D$35=3,ADM!V165,IF(ADM!$AI165>ADM!$AY165,ADM!V165,ADM!AL165))),IF(Inputs!$D$35=2,ADM!AL165,IF(Inputs!$D$35=3,ADM!V165,IF(ADM!$AH165>ADM!$AX165,ADM!V165,ADM!AL165)))))","v":6.433333333333334E-2},{"$f":"IF($E165=1,AM165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM165,IF(Inputs!$D$35=3,ADM!W165,IF(ADM!$AI165>ADM!$AY165,ADM!W165,ADM!AM165))),IF(Inputs!$D$35=2,ADM!AM165,IF(Inputs!$D$35=3,ADM!W165,IF(ADM!$AH165>ADM!$AX165,ADM!W165,ADM!AM165)))))","v":1.2230000000000001},{"$f":"IF($E165=1,AN165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN165,IF(Inputs!$D$35=3,ADM!X165,IF(ADM!$AI165>ADM!$AY165,ADM!X165,ADM!AN165))),IF(Inputs!$D$35=2,ADM!AN165,IF(Inputs!$D$35=3,ADM!X165,IF(ADM!$AH165>ADM!$AX165,ADM!X165,ADM!AN165)))))","v":0.76600000000000001},{"$f":"IF($E165=1,AO165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO165,IF(Inputs!$D$35=3,ADM!Y165,IF(ADM!$AI165>ADM!$AY165,ADM!Y165,ADM!AO165))),IF(Inputs!$D$35=2,ADM!AO165,IF(Inputs!$D$35=3,ADM!Y165,IF(ADM!$AH165>ADM!$AX165,ADM!Y165,ADM!AO165)))))","v":5.6420000000000003},{"$f":"IF($E165=1,AP165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP165,IF(Inputs!$D$35=3,ADM!Z165,IF(ADM!$AI165>ADM!$AY165,ADM!Z165,ADM!AP165))),IF(Inputs!$D$35=2,ADM!AP165,IF(Inputs!$D$35=3,ADM!Z165,IF(ADM!$AH165>ADM!$AX165,ADM!Z165,ADM!AP165)))))","v":6.8866666666666667},{"$f":"IF($E165=1,AQ165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ165,IF(Inputs!$D$35=3,ADM!AA165,IF(ADM!$AI165>ADM!$AY165,ADM!AA165,ADM!AQ165))),IF(Inputs!$D$35=2,ADM!AQ165,IF(Inputs!$D$35=3,ADM!AA165,IF(ADM!$AH165>ADM!$AX165,ADM!AA165,ADM!AQ165)))))","v":7.3820000000000006},{"$f":"IF($E165=1,AR165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR165,IF(Inputs!$D$35=3,ADM!AB165,IF(ADM!$AI165>ADM!$AY165,ADM!AB165,ADM!AR165))),IF(Inputs!$D$35=2,ADM!AR165,IF(Inputs!$D$35=3,ADM!AB165,IF(ADM!$AH165>ADM!$AX165,ADM!AB165,ADM!AR165)))))","v":0},{"$f":"IF($E165=1,AS165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS165,IF(Inputs!$D$35=3,ADM!AC165,IF(ADM!$AI165>ADM!$AY165,ADM!AC165,ADM!AS165))),IF(Inputs!$D$35=2,ADM!AS165,IF(Inputs!$D$35=3,ADM!AC165,IF(ADM!$AH165>ADM!$AX165,ADM!AC165,ADM!AS165)))))","v":0},{"$f":"IF($E165=1,AT165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT165,IF(Inputs!$D$35=3,ADM!AD165,IF(ADM!$AI165>ADM!$AY165,ADM!AD165,ADM!AT165))),IF(Inputs!$D$35=2,ADM!AT165,IF(Inputs!$D$35=3,ADM!AD165,IF(ADM!$AH165>ADM!$AX165,ADM!AD165,ADM!AT165)))))","v":0},{"$f":"IF($E165=1,AU165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU165,IF(Inputs!$D$35=3,ADM!AE165,IF(ADM!$AI165>ADM!$AY165,ADM!AE165,ADM!AU165))),IF(Inputs!$D$35=2,ADM!AU165,IF(Inputs!$D$35=3,ADM!AE165,IF(ADM!$AH165>ADM!$AX165,ADM!AE165,ADM!AU165)))))","v":0},{"$f":"IF($E165=1,AV165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV165,IF(Inputs!$D$35=3,ADM!AF165,IF(ADM!$AI165>ADM!$AY165,ADM!AF165,ADM!AV165))),IF(Inputs!$D$35=2,ADM!AV165,IF(Inputs!$D$35=3,ADM!AF165,IF(ADM!$AH165>ADM!$AX165,ADM!AF165,ADM!AV165)))))","v":0},{"$f":"IF($E165=1,AW165,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW165,IF(Inputs!$D$35=3,ADM!AG165,IF(ADM!$AI165>ADM!$AY165,ADM!AG165,ADM!AW165))),IF(Inputs!$D$35=2,ADM!AW165,IF(Inputs!$D$35=3,ADM!AG165,IF(ADM!$AH165>ADM!$AX165,ADM!AG165,ADM!AW165)))))","v":0},22.731333333333335,0.3836666666666666,0.7673333333333332,6.433333333333334E-2,1.2230000000000001,0.76600000000000001,5.6420000000000003,6.8866666666666667,7.3820000000000006,0,0,0,0,0,0,22.347666666666669,22.731333333333335,0.65049999999999997,1.3009999999999999,0.193,0.72199999999999998,0,0.72199999999999998,1,1,0,0,0,0,0,0,4.2874999999999996,4.9380000000000006,0,0,0,0,1.2969999999999999,1,3,2.806,0,0,0,0,0,0,8.1029999999999998,8.1029999999999998,0.50049999999999994,{"$f":"1+0.001","v":1.0009999999999999},0,{"$f":"2.944+0.003","v":2.9470000000000001},{"$f":"1+0.001","v":1.0009999999999999},{"$f":"15.195+0.009","v":15.204000000000001},{"$f":"16.654+0.006","v":16.66},{"$f":"18.333+0.007","v":18.34},0,0,0,0,0,0,54.652500000000003,55.153000000000006]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},null,{"$f":"IF(AND($E166=1,Inputs!$D$34=1),AK166,IF(AND($E166=1,Inputs!$D$34=2),AJ166,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK166,IF(Inputs!$D$35=3,U166,IF($AI166>$AY166,U166,AK166))),IF(Inputs!$D$35=2,AJ166,IF(Inputs!$D$35=3,T166,IF($AH166>$AX166,T166,AJ166)))))))","v":65.415000000000006},{"$f":"IF($E166=1,AL166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL166,IF(Inputs!$D$35=3,ADM!V166,IF(ADM!$AI166>ADM!$AY166,ADM!V166,ADM!AL166))),IF(Inputs!$D$35=2,ADM!AL166,IF(Inputs!$D$35=3,ADM!V166,IF(ADM!$AH166>ADM!$AX166,ADM!V166,ADM!AL166)))))","v":71.438000000000002},{"$f":"IF($E166=1,AM166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM166,IF(Inputs!$D$35=3,ADM!W166,IF(ADM!$AI166>ADM!$AY166,ADM!W166,ADM!AM166))),IF(Inputs!$D$35=2,ADM!AM166,IF(Inputs!$D$35=3,ADM!W166,IF(ADM!$AH166>ADM!$AX166,ADM!W166,ADM!AM166)))))","v":70.932000000000002},{"$f":"IF($E166=1,AN166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN166,IF(Inputs!$D$35=3,ADM!X166,IF(ADM!$AI166>ADM!$AY166,ADM!X166,ADM!AN166))),IF(Inputs!$D$35=2,ADM!AN166,IF(Inputs!$D$35=3,ADM!X166,IF(ADM!$AH166>ADM!$AX166,ADM!X166,ADM!AN166)))))","v":72.584999999999994},{"$f":"IF($E166=1,AO166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO166,IF(Inputs!$D$35=3,ADM!Y166,IF(ADM!$AI166>ADM!$AY166,ADM!Y166,ADM!AO166))),IF(Inputs!$D$35=2,ADM!AO166,IF(Inputs!$D$35=3,ADM!Y166,IF(ADM!$AH166>ADM!$AX166,ADM!Y166,ADM!AO166)))))","v":70.358000000000004},{"$f":"IF($E166=1,AP166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP166,IF(Inputs!$D$35=3,ADM!Z166,IF(ADM!$AI166>ADM!$AY166,ADM!Z166,ADM!AP166))),IF(Inputs!$D$35=2,ADM!AP166,IF(Inputs!$D$35=3,ADM!Z166,IF(ADM!$AH166>ADM!$AX166,ADM!Z166,ADM!AP166)))))","v":77.756},{"$f":"IF($E166=1,AQ166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ166,IF(Inputs!$D$35=3,ADM!AA166,IF(ADM!$AI166>ADM!$AY166,ADM!AA166,ADM!AQ166))),IF(Inputs!$D$35=2,ADM!AQ166,IF(Inputs!$D$35=3,ADM!AA166,IF(ADM!$AH166>ADM!$AX166,ADM!AA166,ADM!AQ166)))))","v":48.488999999999997},{"$f":"IF($E166=1,AR166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR166,IF(Inputs!$D$35=3,ADM!AB166,IF(ADM!$AI166>ADM!$AY166,ADM!AB166,ADM!AR166))),IF(Inputs!$D$35=2,ADM!AR166,IF(Inputs!$D$35=3,ADM!AB166,IF(ADM!$AH166>ADM!$AX166,ADM!AB166,ADM!AR166)))))","v":0},{"$f":"IF($E166=1,AS166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS166,IF(Inputs!$D$35=3,ADM!AC166,IF(ADM!$AI166>ADM!$AY166,ADM!AC166,ADM!AS166))),IF(Inputs!$D$35=2,ADM!AS166,IF(Inputs!$D$35=3,ADM!AC166,IF(ADM!$AH166>ADM!$AX166,ADM!AC166,ADM!AS166)))))","v":0},{"$f":"IF($E166=1,AT166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT166,IF(Inputs!$D$35=3,ADM!AD166,IF(ADM!$AI166>ADM!$AY166,ADM!AD166,ADM!AT166))),IF(Inputs!$D$35=2,ADM!AT166,IF(Inputs!$D$35=3,ADM!AD166,IF(ADM!$AH166>ADM!$AX166,ADM!AD166,ADM!AT166)))))","v":0},{"$f":"IF($E166=1,AU166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU166,IF(Inputs!$D$35=3,ADM!AE166,IF(ADM!$AI166>ADM!$AY166,ADM!AE166,ADM!AU166))),IF(Inputs!$D$35=2,ADM!AU166,IF(Inputs!$D$35=3,ADM!AE166,IF(ADM!$AH166>ADM!$AX166,ADM!AE166,ADM!AU166)))))","v":0},{"$f":"IF($E166=1,AV166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV166,IF(Inputs!$D$35=3,ADM!AF166,IF(ADM!$AI166>ADM!$AY166,ADM!AF166,ADM!AV166))),IF(Inputs!$D$35=2,ADM!AV166,IF(Inputs!$D$35=3,ADM!AF166,IF(ADM!$AH166>ADM!$AX166,ADM!AF166,ADM!AV166)))))","v":0},{"$f":"IF($E166=1,AW166,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW166,IF(Inputs!$D$35=3,ADM!AG166,IF(ADM!$AI166>ADM!$AY166,ADM!AG166,ADM!AW166))),IF(Inputs!$D$35=2,ADM!AW166,IF(Inputs!$D$35=3,ADM!AG166,IF(ADM!$AH166>ADM!$AX166,ADM!AG166,ADM!AW166)))))","v":0},476.97300000000001,32.709833333333336,65.419666666666672,67.617000000000004,66.945666666666668,73.391000000000005,65.007666666666665,60.390999999999998,59.269333333333329,0,0,0,0,0,0,425.33150000000001,458.04133333333345,32.707500000000003,65.415000000000006,71.438000000000002,70.932000000000002,72.584999999999994,70.358000000000004,77.756,48.488999999999997,0,0,0,0,0,0,444.26549999999992,476.97300000000001,32.46,64.92,67.417000000000002,65.599999999999994,72.909000000000006,74.570999999999998,49.942999999999998,54.634,0,0,0,0,0,0,417.53399999999993,449.99400000000003,32.962000000000003,{"$f":"65.852+0.072","v":65.924000000000007},{"$f":"63.926+0.07","v":63.996000000000002},{"$f":"64.233+0.072","v":64.305000000000007},{"$f":"74.597+0.082","v":74.678999999999988},{"$f":"50.04+0.054","v":50.094000000000001},{"$f":"53.415+0.059","v":53.473999999999997},{"$f":"74.602+0.083","v":74.685000000000002},0,0,0,0,0,0,414.19499999999999,447.15699999999998]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},null,{"$f":"IF(AND($E167=1,Inputs!$D$34=1),AK167,IF(AND($E167=1,Inputs!$D$34=2),AJ167,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK167,IF(Inputs!$D$35=3,U167,IF($AI167>$AY167,U167,AK167))),IF(Inputs!$D$35=2,AJ167,IF(Inputs!$D$35=3,T167,IF($AH167>$AX167,T167,AJ167)))))))","v":65.83},{"$f":"IF($E167=1,AL167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL167,IF(Inputs!$D$35=3,ADM!V167,IF(ADM!$AI167>ADM!$AY167,ADM!V167,ADM!AL167))),IF(Inputs!$D$35=2,ADM!AL167,IF(Inputs!$D$35=3,ADM!V167,IF(ADM!$AH167>ADM!$AX167,ADM!V167,ADM!AL167)))))","v":68.665000000000006},{"$f":"IF($E167=1,AM167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM167,IF(Inputs!$D$35=3,ADM!W167,IF(ADM!$AI167>ADM!$AY167,ADM!W167,ADM!AM167))),IF(Inputs!$D$35=2,ADM!AM167,IF(Inputs!$D$35=3,ADM!W167,IF(ADM!$AH167>ADM!$AX167,ADM!W167,ADM!AM167)))))","v":67.442999999999998},{"$f":"IF($E167=1,AN167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN167,IF(Inputs!$D$35=3,ADM!X167,IF(ADM!$AI167>ADM!$AY167,ADM!X167,ADM!AN167))),IF(Inputs!$D$35=2,ADM!AN167,IF(Inputs!$D$35=3,ADM!X167,IF(ADM!$AH167>ADM!$AX167,ADM!X167,ADM!AN167)))))","v":76.540000000000006},{"$f":"IF($E167=1,AO167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO167,IF(Inputs!$D$35=3,ADM!Y167,IF(ADM!$AI167>ADM!$AY167,ADM!Y167,ADM!AO167))),IF(Inputs!$D$35=2,ADM!AO167,IF(Inputs!$D$35=3,ADM!Y167,IF(ADM!$AH167>ADM!$AX167,ADM!Y167,ADM!AO167)))))","v":61.613999999999997},{"$f":"IF($E167=1,AP167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP167,IF(Inputs!$D$35=3,ADM!Z167,IF(ADM!$AI167>ADM!$AY167,ADM!Z167,ADM!AP167))),IF(Inputs!$D$35=2,ADM!AP167,IF(Inputs!$D$35=3,ADM!Z167,IF(ADM!$AH167>ADM!$AX167,ADM!Z167,ADM!AP167)))))","v":57.466000000000001},{"$f":"IF($E167=1,AQ167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ167,IF(Inputs!$D$35=3,ADM!AA167,IF(ADM!$AI167>ADM!$AY167,ADM!AA167,ADM!AQ167))),IF(Inputs!$D$35=2,ADM!AQ167,IF(Inputs!$D$35=3,ADM!AA167,IF(ADM!$AH167>ADM!$AX167,ADM!AA167,ADM!AQ167)))))","v":50.067999999999998},{"$f":"IF($E167=1,AR167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR167,IF(Inputs!$D$35=3,ADM!AB167,IF(ADM!$AI167>ADM!$AY167,ADM!AB167,ADM!AR167))),IF(Inputs!$D$35=2,ADM!AR167,IF(Inputs!$D$35=3,ADM!AB167,IF(ADM!$AH167>ADM!$AX167,ADM!AB167,ADM!AR167)))))","v":0},{"$f":"IF($E167=1,AS167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS167,IF(Inputs!$D$35=3,ADM!AC167,IF(ADM!$AI167>ADM!$AY167,ADM!AC167,ADM!AS167))),IF(Inputs!$D$35=2,ADM!AS167,IF(Inputs!$D$35=3,ADM!AC167,IF(ADM!$AH167>ADM!$AX167,ADM!AC167,ADM!AS167)))))","v":0},{"$f":"IF($E167=1,AT167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT167,IF(Inputs!$D$35=3,ADM!AD167,IF(ADM!$AI167>ADM!$AY167,ADM!AD167,ADM!AT167))),IF(Inputs!$D$35=2,ADM!AT167,IF(Inputs!$D$35=3,ADM!AD167,IF(ADM!$AH167>ADM!$AX167,ADM!AD167,ADM!AT167)))))","v":0},{"$f":"IF($E167=1,AU167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU167,IF(Inputs!$D$35=3,ADM!AE167,IF(ADM!$AI167>ADM!$AY167,ADM!AE167,ADM!AU167))),IF(Inputs!$D$35=2,ADM!AU167,IF(Inputs!$D$35=3,ADM!AE167,IF(ADM!$AH167>ADM!$AX167,ADM!AE167,ADM!AU167)))))","v":0},{"$f":"IF($E167=1,AV167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV167,IF(Inputs!$D$35=3,ADM!AF167,IF(ADM!$AI167>ADM!$AY167,ADM!AF167,ADM!AV167))),IF(Inputs!$D$35=2,ADM!AV167,IF(Inputs!$D$35=3,ADM!AF167,IF(ADM!$AH167>ADM!$AX167,ADM!AF167,ADM!AV167)))))","v":0},{"$f":"IF($E167=1,AW167,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW167,IF(Inputs!$D$35=3,ADM!AG167,IF(ADM!$AI167>ADM!$AY167,ADM!AG167,ADM!AW167))),IF(Inputs!$D$35=2,ADM!AW167,IF(Inputs!$D$35=3,ADM!AG167,IF(ADM!$AH167>ADM!$AX167,ADM!AG167,ADM!AW167)))))","v":0},447.62599999999998,31.081333333333333,62.162666666666667,70.196333333333328,70.556666666666672,68.146000000000001,57.262333333333324,54.147666666666659,53.808,0,0,0,0,0,0,405.19833333333338,436.27966666666669,32.914999999999999,65.83,68.665000000000006,67.442999999999998,76.540000000000006,61.613999999999997,57.466000000000001,50.067999999999998,0,0,0,0,0,0,414.71100000000001,447.62599999999998,28.794499999999999,57.588999999999999,68.388999999999996,70.131,{"$f":"71.103-1","v":70.102999999999994},55.634,48.811,53.445999999999998,0,0,0,0,0,0,395.30849999999998,424.10299999999995,31.534500000000001,{"$f":"63+0.069","v":63.069000000000003},{"$f":"77.523-4.074+0.086","v":73.534999999999997},{"$f":"75.517-0.506-1+0.085","v":74.095999999999989},{"$f":"57.733+0.062","v":57.794999999999995},{"$f":"54.477+0.062","v":54.538999999999994},{"$f":"56.102+0.064","v":56.165999999999997},{"$f":"57.847+0.063","v":57.910000000000004},0,0,0,0,0,0,405.57549999999998,437.11]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},null,{"$f":"IF(AND($E168=1,Inputs!$D$34=1),AK168,IF(AND($E168=1,Inputs!$D$34=2),AJ168,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK168,IF(Inputs!$D$35=3,U168,IF($AI168>$AY168,U168,AK168))),IF(Inputs!$D$35=2,AJ168,IF(Inputs!$D$35=3,T168,IF($AH168>$AX168,T168,AJ168)))))))","v":56.381},{"$f":"IF($E168=1,AL168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL168,IF(Inputs!$D$35=3,ADM!V168,IF(ADM!$AI168>ADM!$AY168,ADM!V168,ADM!AL168))),IF(Inputs!$D$35=2,ADM!AL168,IF(Inputs!$D$35=3,ADM!V168,IF(ADM!$AH168>ADM!$AX168,ADM!V168,ADM!AL168)))))","v":47.476999999999997},{"$f":"IF($E168=1,AM168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM168,IF(Inputs!$D$35=3,ADM!W168,IF(ADM!$AI168>ADM!$AY168,ADM!W168,ADM!AM168))),IF(Inputs!$D$35=2,ADM!AM168,IF(Inputs!$D$35=3,ADM!W168,IF(ADM!$AH168>ADM!$AX168,ADM!W168,ADM!AM168)))))","v":57.438000000000002},{"$f":"IF($E168=1,AN168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN168,IF(Inputs!$D$35=3,ADM!X168,IF(ADM!$AI168>ADM!$AY168,ADM!X168,ADM!AN168))),IF(Inputs!$D$35=2,ADM!AN168,IF(Inputs!$D$35=3,ADM!X168,IF(ADM!$AH168>ADM!$AX168,ADM!X168,ADM!AN168)))))","v":40.381},{"$f":"IF($E168=1,AO168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO168,IF(Inputs!$D$35=3,ADM!Y168,IF(ADM!$AI168>ADM!$AY168,ADM!Y168,ADM!AO168))),IF(Inputs!$D$35=2,ADM!AO168,IF(Inputs!$D$35=3,ADM!Y168,IF(ADM!$AH168>ADM!$AX168,ADM!Y168,ADM!AO168)))))","v":42.557000000000002},{"$f":"IF($E168=1,AP168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP168,IF(Inputs!$D$35=3,ADM!Z168,IF(ADM!$AI168>ADM!$AY168,ADM!Z168,ADM!AP168))),IF(Inputs!$D$35=2,ADM!AP168,IF(Inputs!$D$35=3,ADM!Z168,IF(ADM!$AH168>ADM!$AX168,ADM!Z168,ADM!AP168)))))","v":40.71},{"$f":"IF($E168=1,AQ168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ168,IF(Inputs!$D$35=3,ADM!AA168,IF(ADM!$AI168>ADM!$AY168,ADM!AA168,ADM!AQ168))),IF(Inputs!$D$35=2,ADM!AQ168,IF(Inputs!$D$35=3,ADM!AA168,IF(ADM!$AH168>ADM!$AX168,ADM!AA168,ADM!AQ168)))))","v":42.085000000000001},{"$f":"IF($E168=1,AR168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR168,IF(Inputs!$D$35=3,ADM!AB168,IF(ADM!$AI168>ADM!$AY168,ADM!AB168,ADM!AR168))),IF(Inputs!$D$35=2,ADM!AR168,IF(Inputs!$D$35=3,ADM!AB168,IF(ADM!$AH168>ADM!$AX168,ADM!AB168,ADM!AR168)))))","v":0},{"$f":"IF($E168=1,AS168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS168,IF(Inputs!$D$35=3,ADM!AC168,IF(ADM!$AI168>ADM!$AY168,ADM!AC168,ADM!AS168))),IF(Inputs!$D$35=2,ADM!AS168,IF(Inputs!$D$35=3,ADM!AC168,IF(ADM!$AH168>ADM!$AX168,ADM!AC168,ADM!AS168)))))","v":0},{"$f":"IF($E168=1,AT168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT168,IF(Inputs!$D$35=3,ADM!AD168,IF(ADM!$AI168>ADM!$AY168,ADM!AD168,ADM!AT168))),IF(Inputs!$D$35=2,ADM!AT168,IF(Inputs!$D$35=3,ADM!AD168,IF(ADM!$AH168>ADM!$AX168,ADM!AD168,ADM!AT168)))))","v":0},{"$f":"IF($E168=1,AU168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU168,IF(Inputs!$D$35=3,ADM!AE168,IF(ADM!$AI168>ADM!$AY168,ADM!AE168,ADM!AU168))),IF(Inputs!$D$35=2,ADM!AU168,IF(Inputs!$D$35=3,ADM!AE168,IF(ADM!$AH168>ADM!$AX168,ADM!AE168,ADM!AU168)))))","v":0},{"$f":"IF($E168=1,AV168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV168,IF(Inputs!$D$35=3,ADM!AF168,IF(ADM!$AI168>ADM!$AY168,ADM!AF168,ADM!AV168))),IF(Inputs!$D$35=2,ADM!AV168,IF(Inputs!$D$35=3,ADM!AF168,IF(ADM!$AH168>ADM!$AX168,ADM!AF168,ADM!AV168)))))","v":0},{"$f":"IF($E168=1,AW168,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW168,IF(Inputs!$D$35=3,ADM!AG168,IF(ADM!$AI168>ADM!$AY168,ADM!AG168,ADM!AW168))),IF(Inputs!$D$35=2,ADM!AW168,IF(Inputs!$D$35=3,ADM!AG168,IF(ADM!$AH168>ADM!$AX168,ADM!AG168,ADM!AW168)))))","v":0},327.02899999999994,29.671333333333333,59.342666666666666,54.01733333333334,47.69466666666667,42.580333333333336,43.844999999999999,35.901999999999994,36.331666666666671,0,0,0,0,0,0,290.04233333333332,319.71366666666665,28.1905,56.381,47.476999999999997,57.438000000000002,40.381,42.557000000000002,40.71,42.085000000000001,0,0,0,0,0,0,298.83850000000001,327.02899999999994,30.2455,60.491,56.429000000000002,44.143000000000001,{"$f":"41.394-1","v":40.393999999999998},45.930999999999997,42.64,25.097000000000001,0,0,0,0,0,0,284.87950000000001,315.12499999999994,30.577999999999999,{"$f":"61.091+0.065","v":61.155999999999999},{"$f":"58.324-0.244+0.066","v":58.146000000000001},{"$f":"43.455-1-1+0.048","v":41.503},{"$f":"46.915+0.051","v":46.966000000000001},{"$f":"43+0.047","v":43.046999999999997},{"$f":"24.33+0.026","v":24.355999999999998},{"$f":"41.767+0.046","v":41.813000000000002},0,0,0,0,0,0,286.40899999999999,316.98700000000002]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},null,{"$f":"IF(AND($E169=1,Inputs!$D$34=1),AK169,IF(AND($E169=1,Inputs!$D$34=2),AJ169,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK169,IF(Inputs!$D$35=3,U169,IF($AI169>$AY169,U169,AK169))),IF(Inputs!$D$35=2,AJ169,IF(Inputs!$D$35=3,T169,IF($AH169>$AX169,T169,AJ169)))))))","v":46.517000000000003},{"$f":"IF($E169=1,AL169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL169,IF(Inputs!$D$35=3,ADM!V169,IF(ADM!$AI169>ADM!$AY169,ADM!V169,ADM!AL169))),IF(Inputs!$D$35=2,ADM!AL169,IF(Inputs!$D$35=3,ADM!V169,IF(ADM!$AH169>ADM!$AX169,ADM!V169,ADM!AL169)))))","v":58.801000000000002},{"$f":"IF($E169=1,AM169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM169,IF(Inputs!$D$35=3,ADM!W169,IF(ADM!$AI169>ADM!$AY169,ADM!W169,ADM!AM169))),IF(Inputs!$D$35=2,ADM!AM169,IF(Inputs!$D$35=3,ADM!W169,IF(ADM!$AH169>ADM!$AX169,ADM!W169,ADM!AM169)))))","v":47.908999999999999},{"$f":"IF($E169=1,AN169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN169,IF(Inputs!$D$35=3,ADM!X169,IF(ADM!$AI169>ADM!$AY169,ADM!X169,ADM!AN169))),IF(Inputs!$D$35=2,ADM!AN169,IF(Inputs!$D$35=3,ADM!X169,IF(ADM!$AH169>ADM!$AX169,ADM!X169,ADM!AN169)))))","v":46.591000000000001},{"$f":"IF($E169=1,AO169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO169,IF(Inputs!$D$35=3,ADM!Y169,IF(ADM!$AI169>ADM!$AY169,ADM!Y169,ADM!AO169))),IF(Inputs!$D$35=2,ADM!AO169,IF(Inputs!$D$35=3,ADM!Y169,IF(ADM!$AH169>ADM!$AX169,ADM!Y169,ADM!AO169)))))","v":67.209999999999994},{"$f":"IF($E169=1,AP169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP169,IF(Inputs!$D$35=3,ADM!Z169,IF(ADM!$AI169>ADM!$AY169,ADM!Z169,ADM!AP169))),IF(Inputs!$D$35=2,ADM!AP169,IF(Inputs!$D$35=3,ADM!Z169,IF(ADM!$AH169>ADM!$AX169,ADM!Z169,ADM!AP169)))))","v":45.107999999999997},{"$f":"IF($E169=1,AQ169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ169,IF(Inputs!$D$35=3,ADM!AA169,IF(ADM!$AI169>ADM!$AY169,ADM!AA169,ADM!AQ169))),IF(Inputs!$D$35=2,ADM!AQ169,IF(Inputs!$D$35=3,ADM!AA169,IF(ADM!$AH169>ADM!$AX169,ADM!AA169,ADM!AQ169)))))","v":49.58},{"$f":"IF($E169=1,AR169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR169,IF(Inputs!$D$35=3,ADM!AB169,IF(ADM!$AI169>ADM!$AY169,ADM!AB169,ADM!AR169))),IF(Inputs!$D$35=2,ADM!AR169,IF(Inputs!$D$35=3,ADM!AB169,IF(ADM!$AH169>ADM!$AX169,ADM!AB169,ADM!AR169)))))","v":0},{"$f":"IF($E169=1,AS169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS169,IF(Inputs!$D$35=3,ADM!AC169,IF(ADM!$AI169>ADM!$AY169,ADM!AC169,ADM!AS169))),IF(Inputs!$D$35=2,ADM!AS169,IF(Inputs!$D$35=3,ADM!AC169,IF(ADM!$AH169>ADM!$AX169,ADM!AC169,ADM!AS169)))))","v":0},{"$f":"IF($E169=1,AT169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT169,IF(Inputs!$D$35=3,ADM!AD169,IF(ADM!$AI169>ADM!$AY169,ADM!AD169,ADM!AT169))),IF(Inputs!$D$35=2,ADM!AT169,IF(Inputs!$D$35=3,ADM!AD169,IF(ADM!$AH169>ADM!$AX169,ADM!AD169,ADM!AT169)))))","v":0},{"$f":"IF($E169=1,AU169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU169,IF(Inputs!$D$35=3,ADM!AE169,IF(ADM!$AI169>ADM!$AY169,ADM!AE169,ADM!AU169))),IF(Inputs!$D$35=2,ADM!AU169,IF(Inputs!$D$35=3,ADM!AE169,IF(ADM!$AH169>ADM!$AX169,ADM!AE169,ADM!AU169)))))","v":0},{"$f":"IF($E169=1,AV169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV169,IF(Inputs!$D$35=3,ADM!AF169,IF(ADM!$AI169>ADM!$AY169,ADM!AF169,ADM!AV169))),IF(Inputs!$D$35=2,ADM!AV169,IF(Inputs!$D$35=3,ADM!AF169,IF(ADM!$AH169>ADM!$AX169,ADM!AF169,ADM!AV169)))))","v":0},{"$f":"IF($E169=1,AW169,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW169,IF(Inputs!$D$35=3,ADM!AG169,IF(ADM!$AI169>ADM!$AY169,ADM!AG169,ADM!AW169))),IF(Inputs!$D$35=2,ADM!AW169,IF(Inputs!$D$35=3,ADM!AG169,IF(ADM!$AH169>ADM!$AX169,ADM!AG169,ADM!AW169)))))","v":0},361.71600000000001,23.363833333333332,46.727666666666664,51.694333333333333,53.43933333333333,54.138333333333343,53.521333333333331,48.026666666666664,49.785666666666657,0,0,0,0,0,0,333.96949999999998,357.33333333333331,23.258500000000002,46.517000000000003,58.801000000000002,47.908999999999999,46.591000000000001,67.209999999999994,45.107999999999997,49.58,0,0,0,0,0,0,338.45750000000004,361.71600000000001,23.5945,47.189,49.863,45.896999999999998,66.400000000000006,50.588999999999999,46.902999999999999,50.982999999999997,0,0,0,0,0,0,334.22949999999997,357.82400000000001,23.238500000000002,{"$f":"46.426+0.051","v":46.477000000000004},{"$f":"46.369+0.05","v":46.418999999999997},{"$f":"67.438-1+0.074","v":66.512},{"$f":"49.369+0.055","v":49.423999999999999},{"$f":"42.716+0.049","v":42.765000000000001},{"$f":"52.011+0.058","v":52.069000000000003},{"$f":"48.739+0.055","v":48.793999999999997},0,0,0,0,0,0,329.22149999999999,352.46000000000004]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},null,{"$f":"IF(AND($E170=1,Inputs!$D$34=1),AK170,IF(AND($E170=1,Inputs!$D$34=2),AJ170,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK170,IF(Inputs!$D$35=3,U170,IF($AI170>$AY170,U170,AK170))),IF(Inputs!$D$35=2,AJ170,IF(Inputs!$D$35=3,T170,IF($AH170>$AX170,T170,AJ170)))))))","v":71.688000000000002},{"$f":"IF($E170=1,AL170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL170,IF(Inputs!$D$35=3,ADM!V170,IF(ADM!$AI170>ADM!$AY170,ADM!V170,ADM!AL170))),IF(Inputs!$D$35=2,ADM!AL170,IF(Inputs!$D$35=3,ADM!V170,IF(ADM!$AH170>ADM!$AX170,ADM!V170,ADM!AL170)))))","v":59.652999999999999},{"$f":"IF($E170=1,AM170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM170,IF(Inputs!$D$35=3,ADM!W170,IF(ADM!$AI170>ADM!$AY170,ADM!W170,ADM!AM170))),IF(Inputs!$D$35=2,ADM!AM170,IF(Inputs!$D$35=3,ADM!W170,IF(ADM!$AH170>ADM!$AX170,ADM!W170,ADM!AM170)))))","v":68.016999999999996},{"$f":"IF($E170=1,AN170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN170,IF(Inputs!$D$35=3,ADM!X170,IF(ADM!$AI170>ADM!$AY170,ADM!X170,ADM!AN170))),IF(Inputs!$D$35=2,ADM!AN170,IF(Inputs!$D$35=3,ADM!X170,IF(ADM!$AH170>ADM!$AX170,ADM!X170,ADM!AN170)))))","v":64.709999999999994},{"$f":"IF($E170=1,AO170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO170,IF(Inputs!$D$35=3,ADM!Y170,IF(ADM!$AI170>ADM!$AY170,ADM!Y170,ADM!AO170))),IF(Inputs!$D$35=2,ADM!AO170,IF(Inputs!$D$35=3,ADM!Y170,IF(ADM!$AH170>ADM!$AX170,ADM!Y170,ADM!AO170)))))","v":51.619},{"$f":"IF($E170=1,AP170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP170,IF(Inputs!$D$35=3,ADM!Z170,IF(ADM!$AI170>ADM!$AY170,ADM!Z170,ADM!AP170))),IF(Inputs!$D$35=2,ADM!AP170,IF(Inputs!$D$35=3,ADM!Z170,IF(ADM!$AH170>ADM!$AX170,ADM!Z170,ADM!AP170)))))","v":52},{"$f":"IF($E170=1,AQ170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ170,IF(Inputs!$D$35=3,ADM!AA170,IF(ADM!$AI170>ADM!$AY170,ADM!AA170,ADM!AQ170))),IF(Inputs!$D$35=2,ADM!AQ170,IF(Inputs!$D$35=3,ADM!AA170,IF(ADM!$AH170>ADM!$AX170,ADM!AA170,ADM!AQ170)))))","v":52.527999999999999},{"$f":"IF($E170=1,AR170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR170,IF(Inputs!$D$35=3,ADM!AB170,IF(ADM!$AI170>ADM!$AY170,ADM!AB170,ADM!AR170))),IF(Inputs!$D$35=2,ADM!AR170,IF(Inputs!$D$35=3,ADM!AB170,IF(ADM!$AH170>ADM!$AX170,ADM!AB170,ADM!AR170)))))","v":0},{"$f":"IF($E170=1,AS170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS170,IF(Inputs!$D$35=3,ADM!AC170,IF(ADM!$AI170>ADM!$AY170,ADM!AC170,ADM!AS170))),IF(Inputs!$D$35=2,ADM!AS170,IF(Inputs!$D$35=3,ADM!AC170,IF(ADM!$AH170>ADM!$AX170,ADM!AC170,ADM!AS170)))))","v":0},{"$f":"IF($E170=1,AT170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT170,IF(Inputs!$D$35=3,ADM!AD170,IF(ADM!$AI170>ADM!$AY170,ADM!AD170,ADM!AT170))),IF(Inputs!$D$35=2,ADM!AT170,IF(Inputs!$D$35=3,ADM!AD170,IF(ADM!$AH170>ADM!$AX170,ADM!AD170,ADM!AT170)))))","v":0},{"$f":"IF($E170=1,AU170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU170,IF(Inputs!$D$35=3,ADM!AE170,IF(ADM!$AI170>ADM!$AY170,ADM!AE170,ADM!AU170))),IF(Inputs!$D$35=2,ADM!AU170,IF(Inputs!$D$35=3,ADM!AE170,IF(ADM!$AH170>ADM!$AX170,ADM!AE170,ADM!AU170)))))","v":0},{"$f":"IF($E170=1,AV170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV170,IF(Inputs!$D$35=3,ADM!AF170,IF(ADM!$AI170>ADM!$AY170,ADM!AF170,ADM!AV170))),IF(Inputs!$D$35=2,ADM!AV170,IF(Inputs!$D$35=3,ADM!AF170,IF(ADM!$AH170>ADM!$AX170,ADM!AF170,ADM!AV170)))))","v":0},{"$f":"IF($E170=1,AW170,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW170,IF(Inputs!$D$35=3,ADM!AG170,IF(ADM!$AI170>ADM!$AY170,ADM!AG170,ADM!AW170))),IF(Inputs!$D$35=2,ADM!AW170,IF(Inputs!$D$35=3,ADM!AG170,IF(ADM!$AH170>ADM!$AX170,ADM!AG170,ADM!AW170)))))","v":0},{"$f":"SUM(F170:R170)","v":420.21500000000003},30.876833333333334,61.753666666666668,62.649000000000001,58.213333333333331,52.816333333333326,50.820333333333338,43.141666666666673,44.171999999999997,0,0,0,0,0,0,{"$f":"T170+SUM(V170:AG170)","v":342.68950000000001},{"$f":"SUM(U170:AG170)","v":373.56633333333332},{"$f":"AK170/2","v":35.844000000000001},71.688000000000002,59.652999999999999,68.016999999999996,64.709999999999994,51.619,52,52.527999999999999,0,0,0,0,0,0,{"$f":"AJ170+SUM(AL170:AW170)","v":384.37100000000004},{"$f":"SUM(AK170:AW170)","v":420.21500000000003},{"$f":"BA170/2","v":25.396999999999998},50.793999999999997,63.914000000000001,60.588999999999999,51.856999999999999,50.256999999999998,49.417000000000002,29,0,0,0,0,0,0,{"$f":"AZ170+SUM(BB170:BM170)","v":330.43099999999998},{"$f":"SUM(BA170:BM170)","v":355.82799999999997},{"$f":"BQ170/2","v":31.389500000000002},{"$f":"62.71+0.069","v":62.779000000000003},{"$f":"65.307-1+0.073","v":64.38},{"$f":"45.983+0.051","v":46.033999999999999},{"$f":"41.835+0.047","v":41.881999999999998},{"$f":"50.528+0.057","v":50.585000000000001},{"$f":"27.977+0.031","v":28.007999999999999},{"$f":"50.932+0.056","v":50.988},0,0,0,0,0,0,{"$f":"BP170+SUM(BR170:CC170)","v":313.26650000000001},{"$f":"SUM(BQ170:CC170)","v":344.65599999999995}]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},1,{"$f":"IF(AND($E171=1,Inputs!$D$34=1),AK171,IF(AND($E171=1,Inputs!$D$34=2),AJ171,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK171,IF(Inputs!$D$35=3,U171,IF($AI171>$AY171,U171,AK171))),IF(Inputs!$D$35=2,AJ171,IF(Inputs!$D$35=3,T171,IF($AH171>$AX171,T171,AJ171)))))))","v":33},{"$f":"IF($E171=1,AL171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL171,IF(Inputs!$D$35=3,ADM!V171,IF(ADM!$AI171>ADM!$AY171,ADM!V171,ADM!AL171))),IF(Inputs!$D$35=2,ADM!AL171,IF(Inputs!$D$35=3,ADM!V171,IF(ADM!$AH171>ADM!$AX171,ADM!V171,ADM!AL171)))))","v":36},{"$f":"IF($E171=1,AM171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM171,IF(Inputs!$D$35=3,ADM!W171,IF(ADM!$AI171>ADM!$AY171,ADM!W171,ADM!AM171))),IF(Inputs!$D$35=2,ADM!AM171,IF(Inputs!$D$35=3,ADM!W171,IF(ADM!$AH171>ADM!$AX171,ADM!W171,ADM!AM171)))))","v":38},{"$f":"IF($E171=1,AN171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN171,IF(Inputs!$D$35=3,ADM!X171,IF(ADM!$AI171>ADM!$AY171,ADM!X171,ADM!AN171))),IF(Inputs!$D$35=2,ADM!AN171,IF(Inputs!$D$35=3,ADM!X171,IF(ADM!$AH171>ADM!$AX171,ADM!X171,ADM!AN171)))))","v":22},{"$f":"IF($E171=1,AO171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO171,IF(Inputs!$D$35=3,ADM!Y171,IF(ADM!$AI171>ADM!$AY171,ADM!Y171,ADM!AO171))),IF(Inputs!$D$35=2,ADM!AO171,IF(Inputs!$D$35=3,ADM!Y171,IF(ADM!$AH171>ADM!$AX171,ADM!Y171,ADM!AO171)))))","v":26},{"$f":"IF($E171=1,AP171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP171,IF(Inputs!$D$35=3,ADM!Z171,IF(ADM!$AI171>ADM!$AY171,ADM!Z171,ADM!AP171))),IF(Inputs!$D$35=2,ADM!AP171,IF(Inputs!$D$35=3,ADM!Z171,IF(ADM!$AH171>ADM!$AX171,ADM!Z171,ADM!AP171)))))","v":17},{"$f":"IF($E171=1,AQ171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ171,IF(Inputs!$D$35=3,ADM!AA171,IF(ADM!$AI171>ADM!$AY171,ADM!AA171,ADM!AQ171))),IF(Inputs!$D$35=2,ADM!AQ171,IF(Inputs!$D$35=3,ADM!AA171,IF(ADM!$AH171>ADM!$AX171,ADM!AA171,ADM!AQ171)))))","v":0},{"$f":"IF($E171=1,AR171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR171,IF(Inputs!$D$35=3,ADM!AB171,IF(ADM!$AI171>ADM!$AY171,ADM!AB171,ADM!AR171))),IF(Inputs!$D$35=2,ADM!AR171,IF(Inputs!$D$35=3,ADM!AB171,IF(ADM!$AH171>ADM!$AX171,ADM!AB171,ADM!AR171)))))","v":0},{"$f":"IF($E171=1,AS171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS171,IF(Inputs!$D$35=3,ADM!AC171,IF(ADM!$AI171>ADM!$AY171,ADM!AC171,ADM!AS171))),IF(Inputs!$D$35=2,ADM!AS171,IF(Inputs!$D$35=3,ADM!AC171,IF(ADM!$AH171>ADM!$AX171,ADM!AC171,ADM!AS171)))))","v":0},{"$f":"IF($E171=1,AT171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT171,IF(Inputs!$D$35=3,ADM!AD171,IF(ADM!$AI171>ADM!$AY171,ADM!AD171,ADM!AT171))),IF(Inputs!$D$35=2,ADM!AT171,IF(Inputs!$D$35=3,ADM!AD171,IF(ADM!$AH171>ADM!$AX171,ADM!AD171,ADM!AT171)))))","v":0},{"$f":"IF($E171=1,AU171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU171,IF(Inputs!$D$35=3,ADM!AE171,IF(ADM!$AI171>ADM!$AY171,ADM!AE171,ADM!AU171))),IF(Inputs!$D$35=2,ADM!AU171,IF(Inputs!$D$35=3,ADM!AE171,IF(ADM!$AH171>ADM!$AX171,ADM!AE171,ADM!AU171)))))","v":0},{"$f":"IF($E171=1,AV171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV171,IF(Inputs!$D$35=3,ADM!AF171,IF(ADM!$AI171>ADM!$AY171,ADM!AF171,ADM!AV171))),IF(Inputs!$D$35=2,ADM!AV171,IF(Inputs!$D$35=3,ADM!AF171,IF(ADM!$AH171>ADM!$AX171,ADM!AF171,ADM!AV171)))))","v":0},{"$f":"IF($E171=1,AW171,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW171,IF(Inputs!$D$35=3,ADM!AG171,IF(ADM!$AI171>ADM!$AY171,ADM!AG171,ADM!AW171))),IF(Inputs!$D$35=2,ADM!AW171,IF(Inputs!$D$35=3,ADM!AG171,IF(ADM!$AH171>ADM!$AX171,ADM!AG171,ADM!AW171)))))","v":0},172,10.467833333333333,20.935666666666666,16.619333333333334,20.933666666666667,13.585333333333333,8.6666666666666661,5.666666666666667,0,0,0,0,0,0,0,75.939499999999995,86.407333333333341,16.5,33,36,38,22,26,17,0,0,0,0,0,0,0,155.5,172,14.903499999999999,29.806999999999999,13.858000000000001,24.800999999999998,18.756,0,0,0,0,0,0,0,0,0,72.3185,87.221999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},null,{"$f":"IF(AND($E172=1,Inputs!$D$34=1),AK172,IF(AND($E172=1,Inputs!$D$34=2),AJ172,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK172,IF(Inputs!$D$35=3,U172,IF($AI172>$AY172,U172,AK172))),IF(Inputs!$D$35=2,AJ172,IF(Inputs!$D$35=3,T172,IF($AH172>$AX172,T172,AJ172)))))))","v":0},{"$f":"IF($E172=1,AL172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL172,IF(Inputs!$D$35=3,ADM!V172,IF(ADM!$AI172>ADM!$AY172,ADM!V172,ADM!AL172))),IF(Inputs!$D$35=2,ADM!AL172,IF(Inputs!$D$35=3,ADM!V172,IF(ADM!$AH172>ADM!$AX172,ADM!V172,ADM!AL172)))))","v":0},{"$f":"IF($E172=1,AM172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM172,IF(Inputs!$D$35=3,ADM!W172,IF(ADM!$AI172>ADM!$AY172,ADM!W172,ADM!AM172))),IF(Inputs!$D$35=2,ADM!AM172,IF(Inputs!$D$35=3,ADM!W172,IF(ADM!$AH172>ADM!$AX172,ADM!W172,ADM!AM172)))))","v":0},{"$f":"IF($E172=1,AN172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN172,IF(Inputs!$D$35=3,ADM!X172,IF(ADM!$AI172>ADM!$AY172,ADM!X172,ADM!AN172))),IF(Inputs!$D$35=2,ADM!AN172,IF(Inputs!$D$35=3,ADM!X172,IF(ADM!$AH172>ADM!$AX172,ADM!X172,ADM!AN172)))))","v":0},{"$f":"IF($E172=1,AO172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO172,IF(Inputs!$D$35=3,ADM!Y172,IF(ADM!$AI172>ADM!$AY172,ADM!Y172,ADM!AO172))),IF(Inputs!$D$35=2,ADM!AO172,IF(Inputs!$D$35=3,ADM!Y172,IF(ADM!$AH172>ADM!$AX172,ADM!Y172,ADM!AO172)))))","v":0},{"$f":"IF($E172=1,AP172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP172,IF(Inputs!$D$35=3,ADM!Z172,IF(ADM!$AI172>ADM!$AY172,ADM!Z172,ADM!AP172))),IF(Inputs!$D$35=2,ADM!AP172,IF(Inputs!$D$35=3,ADM!Z172,IF(ADM!$AH172>ADM!$AX172,ADM!Z172,ADM!AP172)))))","v":0},{"$f":"IF($E172=1,AQ172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ172,IF(Inputs!$D$35=3,ADM!AA172,IF(ADM!$AI172>ADM!$AY172,ADM!AA172,ADM!AQ172))),IF(Inputs!$D$35=2,ADM!AQ172,IF(Inputs!$D$35=3,ADM!AA172,IF(ADM!$AH172>ADM!$AX172,ADM!AA172,ADM!AQ172)))))","v":0},{"$f":"IF($E172=1,AR172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR172,IF(Inputs!$D$35=3,ADM!AB172,IF(ADM!$AI172>ADM!$AY172,ADM!AB172,ADM!AR172))),IF(Inputs!$D$35=2,ADM!AR172,IF(Inputs!$D$35=3,ADM!AB172,IF(ADM!$AH172>ADM!$AX172,ADM!AB172,ADM!AR172)))))","v":346.267},{"$f":"IF($E172=1,AS172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS172,IF(Inputs!$D$35=3,ADM!AC172,IF(ADM!$AI172>ADM!$AY172,ADM!AC172,ADM!AS172))),IF(Inputs!$D$35=2,ADM!AS172,IF(Inputs!$D$35=3,ADM!AC172,IF(ADM!$AH172>ADM!$AX172,ADM!AC172,ADM!AS172)))))","v":372.30700000000002},{"$f":"IF($E172=1,AT172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT172,IF(Inputs!$D$35=3,ADM!AD172,IF(ADM!$AI172>ADM!$AY172,ADM!AD172,ADM!AT172))),IF(Inputs!$D$35=2,ADM!AT172,IF(Inputs!$D$35=3,ADM!AD172,IF(ADM!$AH172>ADM!$AX172,ADM!AD172,ADM!AT172)))))","v":0},{"$f":"IF($E172=1,AU172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU172,IF(Inputs!$D$35=3,ADM!AE172,IF(ADM!$AI172>ADM!$AY172,ADM!AE172,ADM!AU172))),IF(Inputs!$D$35=2,ADM!AU172,IF(Inputs!$D$35=3,ADM!AE172,IF(ADM!$AH172>ADM!$AX172,ADM!AE172,ADM!AU172)))))","v":0},{"$f":"IF($E172=1,AV172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV172,IF(Inputs!$D$35=3,ADM!AF172,IF(ADM!$AI172>ADM!$AY172,ADM!AF172,ADM!AV172))),IF(Inputs!$D$35=2,ADM!AV172,IF(Inputs!$D$35=3,ADM!AF172,IF(ADM!$AH172>ADM!$AX172,ADM!AF172,ADM!AV172)))))","v":0},{"$f":"IF($E172=1,AW172,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW172,IF(Inputs!$D$35=3,ADM!AG172,IF(ADM!$AI172>ADM!$AY172,ADM!AG172,ADM!AW172))),IF(Inputs!$D$35=2,ADM!AW172,IF(Inputs!$D$35=3,ADM!AG172,IF(ADM!$AH172>ADM!$AX172,ADM!AG172,ADM!AW172)))))","v":0},718.57400000000007,0,0,0,0,0,0,0,0,353.69966666666664,351.54700000000003,0,0,0,0,705.24666666666667,705.24666666666667,0,0,0,0,0,0,0,0,346.267,372.30700000000002,0,0,0,0,718.57400000000007,718.57400000000007,0,0,0,0,0,0,0,0,374.90899999999999,323.303,0,0,0,0,698.21199999999999,698.21199999999999,0,0,0,0,0,0,0,0,{"$f":"339.545+0.378","v":339.923},{"$f":"358.636+0.395","v":359.03100000000001},0,0,0,0,698.95399999999995,698.95399999999995]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},null,{"$f":"IF(AND($E173=1,Inputs!$D$34=1),AK173,IF(AND($E173=1,Inputs!$D$34=2),AJ173,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK173,IF(Inputs!$D$35=3,U173,IF($AI173>$AY173,U173,AK173))),IF(Inputs!$D$35=2,AJ173,IF(Inputs!$D$35=3,T173,IF($AH173>$AX173,T173,AJ173)))))))","v":0},{"$f":"IF($E173=1,AL173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL173,IF(Inputs!$D$35=3,ADM!V173,IF(ADM!$AI173>ADM!$AY173,ADM!V173,ADM!AL173))),IF(Inputs!$D$35=2,ADM!AL173,IF(Inputs!$D$35=3,ADM!V173,IF(ADM!$AH173>ADM!$AX173,ADM!V173,ADM!AL173)))))","v":0},{"$f":"IF($E173=1,AM173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM173,IF(Inputs!$D$35=3,ADM!W173,IF(ADM!$AI173>ADM!$AY173,ADM!W173,ADM!AM173))),IF(Inputs!$D$35=2,ADM!AM173,IF(Inputs!$D$35=3,ADM!W173,IF(ADM!$AH173>ADM!$AX173,ADM!W173,ADM!AM173)))))","v":0},{"$f":"IF($E173=1,AN173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN173,IF(Inputs!$D$35=3,ADM!X173,IF(ADM!$AI173>ADM!$AY173,ADM!X173,ADM!AN173))),IF(Inputs!$D$35=2,ADM!AN173,IF(Inputs!$D$35=3,ADM!X173,IF(ADM!$AH173>ADM!$AX173,ADM!X173,ADM!AN173)))))","v":0},{"$f":"IF($E173=1,AO173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO173,IF(Inputs!$D$35=3,ADM!Y173,IF(ADM!$AI173>ADM!$AY173,ADM!Y173,ADM!AO173))),IF(Inputs!$D$35=2,ADM!AO173,IF(Inputs!$D$35=3,ADM!Y173,IF(ADM!$AH173>ADM!$AX173,ADM!Y173,ADM!AO173)))))","v":0},{"$f":"IF($E173=1,AP173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP173,IF(Inputs!$D$35=3,ADM!Z173,IF(ADM!$AI173>ADM!$AY173,ADM!Z173,ADM!AP173))),IF(Inputs!$D$35=2,ADM!AP173,IF(Inputs!$D$35=3,ADM!Z173,IF(ADM!$AH173>ADM!$AX173,ADM!Z173,ADM!AP173)))))","v":0},{"$f":"IF($E173=1,AQ173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ173,IF(Inputs!$D$35=3,ADM!AA173,IF(ADM!$AI173>ADM!$AY173,ADM!AA173,ADM!AQ173))),IF(Inputs!$D$35=2,ADM!AQ173,IF(Inputs!$D$35=3,ADM!AA173,IF(ADM!$AH173>ADM!$AX173,ADM!AA173,ADM!AQ173)))))","v":0},{"$f":"IF($E173=1,AR173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR173,IF(Inputs!$D$35=3,ADM!AB173,IF(ADM!$AI173>ADM!$AY173,ADM!AB173,ADM!AR173))),IF(Inputs!$D$35=2,ADM!AR173,IF(Inputs!$D$35=3,ADM!AB173,IF(ADM!$AH173>ADM!$AX173,ADM!AB173,ADM!AR173)))))","v":348.80099999999999},{"$f":"IF($E173=1,AS173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS173,IF(Inputs!$D$35=3,ADM!AC173,IF(ADM!$AI173>ADM!$AY173,ADM!AC173,ADM!AS173))),IF(Inputs!$D$35=2,ADM!AS173,IF(Inputs!$D$35=3,ADM!AC173,IF(ADM!$AH173>ADM!$AX173,ADM!AC173,ADM!AS173)))))","v":321.95499999999998},{"$f":"IF($E173=1,AT173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT173,IF(Inputs!$D$35=3,ADM!AD173,IF(ADM!$AI173>ADM!$AY173,ADM!AD173,ADM!AT173))),IF(Inputs!$D$35=2,ADM!AT173,IF(Inputs!$D$35=3,ADM!AD173,IF(ADM!$AH173>ADM!$AX173,ADM!AD173,ADM!AT173)))))","v":0},{"$f":"IF($E173=1,AU173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU173,IF(Inputs!$D$35=3,ADM!AE173,IF(ADM!$AI173>ADM!$AY173,ADM!AE173,ADM!AU173))),IF(Inputs!$D$35=2,ADM!AU173,IF(Inputs!$D$35=3,ADM!AE173,IF(ADM!$AH173>ADM!$AX173,ADM!AE173,ADM!AU173)))))","v":0},{"$f":"IF($E173=1,AV173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV173,IF(Inputs!$D$35=3,ADM!AF173,IF(ADM!$AI173>ADM!$AY173,ADM!AF173,ADM!AV173))),IF(Inputs!$D$35=2,ADM!AV173,IF(Inputs!$D$35=3,ADM!AF173,IF(ADM!$AH173>ADM!$AX173,ADM!AF173,ADM!AV173)))))","v":0},{"$f":"IF($E173=1,AW173,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW173,IF(Inputs!$D$35=3,ADM!AG173,IF(ADM!$AI173>ADM!$AY173,ADM!AG173,ADM!AW173))),IF(Inputs!$D$35=2,ADM!AW173,IF(Inputs!$D$35=3,ADM!AG173,IF(ADM!$AH173>ADM!$AX173,ADM!AG173,ADM!AW173)))))","v":0},670.75599999999997,0,0,0,0,0,0,0,0,338.13733333333329,315.94533333333334,0,0,0,0,654.08266666666668,654.08266666666668,0,0,0,0,0,0,0,0,348.80099999999999,321.95499999999998,0,0,0,0,670.75599999999997,670.75599999999997,0,0,0,0,0,0,0,0,325.81099999999998,333.06299999999999,0,0,0,0,658.87400000000002,658.87400000000002,0,0,0,0,0,0,0,0,{"$f":"339.429+0.371","v":339.79999999999995},{"$f":"292.494+0.324","v":292.81800000000004},0,0,0,0,632.61799999999994,632.61799999999994]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},null,{"$f":"IF(AND($E174=1,Inputs!$D$34=1),AK174,IF(AND($E174=1,Inputs!$D$34=2),AJ174,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK174,IF(Inputs!$D$35=3,U174,IF($AI174>$AY174,U174,AK174))),IF(Inputs!$D$35=2,AJ174,IF(Inputs!$D$35=3,T174,IF($AH174>$AX174,T174,AJ174)))))))","v":0},{"$f":"IF($E174=1,AL174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL174,IF(Inputs!$D$35=3,ADM!V174,IF(ADM!$AI174>ADM!$AY174,ADM!V174,ADM!AL174))),IF(Inputs!$D$35=2,ADM!AL174,IF(Inputs!$D$35=3,ADM!V174,IF(ADM!$AH174>ADM!$AX174,ADM!V174,ADM!AL174)))))","v":0},{"$f":"IF($E174=1,AM174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM174,IF(Inputs!$D$35=3,ADM!W174,IF(ADM!$AI174>ADM!$AY174,ADM!W174,ADM!AM174))),IF(Inputs!$D$35=2,ADM!AM174,IF(Inputs!$D$35=3,ADM!W174,IF(ADM!$AH174>ADM!$AX174,ADM!W174,ADM!AM174)))))","v":0},{"$f":"IF($E174=1,AN174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN174,IF(Inputs!$D$35=3,ADM!X174,IF(ADM!$AI174>ADM!$AY174,ADM!X174,ADM!AN174))),IF(Inputs!$D$35=2,ADM!AN174,IF(Inputs!$D$35=3,ADM!X174,IF(ADM!$AH174>ADM!$AX174,ADM!X174,ADM!AN174)))))","v":0},{"$f":"IF($E174=1,AO174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO174,IF(Inputs!$D$35=3,ADM!Y174,IF(ADM!$AI174>ADM!$AY174,ADM!Y174,ADM!AO174))),IF(Inputs!$D$35=2,ADM!AO174,IF(Inputs!$D$35=3,ADM!Y174,IF(ADM!$AH174>ADM!$AX174,ADM!Y174,ADM!AO174)))))","v":0},{"$f":"IF($E174=1,AP174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP174,IF(Inputs!$D$35=3,ADM!Z174,IF(ADM!$AI174>ADM!$AY174,ADM!Z174,ADM!AP174))),IF(Inputs!$D$35=2,ADM!AP174,IF(Inputs!$D$35=3,ADM!Z174,IF(ADM!$AH174>ADM!$AX174,ADM!Z174,ADM!AP174)))))","v":0},{"$f":"IF($E174=1,AQ174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ174,IF(Inputs!$D$35=3,ADM!AA174,IF(ADM!$AI174>ADM!$AY174,ADM!AA174,ADM!AQ174))),IF(Inputs!$D$35=2,ADM!AQ174,IF(Inputs!$D$35=3,ADM!AA174,IF(ADM!$AH174>ADM!$AX174,ADM!AA174,ADM!AQ174)))))","v":0},{"$f":"IF($E174=1,AR174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR174,IF(Inputs!$D$35=3,ADM!AB174,IF(ADM!$AI174>ADM!$AY174,ADM!AB174,ADM!AR174))),IF(Inputs!$D$35=2,ADM!AR174,IF(Inputs!$D$35=3,ADM!AB174,IF(ADM!$AH174>ADM!$AX174,ADM!AB174,ADM!AR174)))))","v":320.36500000000001},{"$f":"IF($E174=1,AS174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS174,IF(Inputs!$D$35=3,ADM!AC174,IF(ADM!$AI174>ADM!$AY174,ADM!AC174,ADM!AS174))),IF(Inputs!$D$35=2,ADM!AS174,IF(Inputs!$D$35=3,ADM!AC174,IF(ADM!$AH174>ADM!$AX174,ADM!AC174,ADM!AS174)))))","v":332.82300000000004},{"$f":"IF($E174=1,AT174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT174,IF(Inputs!$D$35=3,ADM!AD174,IF(ADM!$AI174>ADM!$AY174,ADM!AD174,ADM!AT174))),IF(Inputs!$D$35=2,ADM!AT174,IF(Inputs!$D$35=3,ADM!AD174,IF(ADM!$AH174>ADM!$AX174,ADM!AD174,ADM!AT174)))))","v":0},{"$f":"IF($E174=1,AU174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU174,IF(Inputs!$D$35=3,ADM!AE174,IF(ADM!$AI174>ADM!$AY174,ADM!AE174,ADM!AU174))),IF(Inputs!$D$35=2,ADM!AU174,IF(Inputs!$D$35=3,ADM!AE174,IF(ADM!$AH174>ADM!$AX174,ADM!AE174,ADM!AU174)))))","v":0},{"$f":"IF($E174=1,AV174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV174,IF(Inputs!$D$35=3,ADM!AF174,IF(ADM!$AI174>ADM!$AY174,ADM!AF174,ADM!AV174))),IF(Inputs!$D$35=2,ADM!AV174,IF(Inputs!$D$35=3,ADM!AF174,IF(ADM!$AH174>ADM!$AX174,ADM!AF174,ADM!AV174)))))","v":0},{"$f":"IF($E174=1,AW174,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW174,IF(Inputs!$D$35=3,ADM!AG174,IF(ADM!$AI174>ADM!$AY174,ADM!AG174,ADM!AW174))),IF(Inputs!$D$35=2,ADM!AW174,IF(Inputs!$D$35=3,ADM!AG174,IF(ADM!$AH174>ADM!$AX174,ADM!AG174,ADM!AW174)))))","v":0},653.1880000000001,0,0,0,0,0,0,0,0,320.36500000000001,332.82300000000004,0,0,0,0,653.1880000000001,653.1880000000001,0,0,0,0,0,0,0,0,311.13600000000002,340.65899999999999,0,0,0,0,651.79500000000007,651.79500000000007,0,0,0,0,0,0,0,0,336.86900000000003,309.62900000000002,0,0,0,0,646.49800000000005,646.49800000000005,0,0,0,0,0,0,0,0,{"$f":"312.75+0.34","v":313.08999999999997},{"$f":"347.795+0.386","v":348.18100000000004},0,0,0,0,661.27099999999996,661.27099999999996]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},null,{"$f":"IF(AND($E175=1,Inputs!$D$34=1),AK175,IF(AND($E175=1,Inputs!$D$34=2),AJ175,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK175,IF(Inputs!$D$35=3,U175,IF($AI175>$AY175,U175,AK175))),IF(Inputs!$D$35=2,AJ175,IF(Inputs!$D$35=3,T175,IF($AH175>$AX175,T175,AJ175)))))))","v":0},{"$f":"IF($E175=1,AL175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL175,IF(Inputs!$D$35=3,ADM!V175,IF(ADM!$AI175>ADM!$AY175,ADM!V175,ADM!AL175))),IF(Inputs!$D$35=2,ADM!AL175,IF(Inputs!$D$35=3,ADM!V175,IF(ADM!$AH175>ADM!$AX175,ADM!V175,ADM!AL175)))))","v":0},{"$f":"IF($E175=1,AM175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM175,IF(Inputs!$D$35=3,ADM!W175,IF(ADM!$AI175>ADM!$AY175,ADM!W175,ADM!AM175))),IF(Inputs!$D$35=2,ADM!AM175,IF(Inputs!$D$35=3,ADM!W175,IF(ADM!$AH175>ADM!$AX175,ADM!W175,ADM!AM175)))))","v":0},{"$f":"IF($E175=1,AN175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN175,IF(Inputs!$D$35=3,ADM!X175,IF(ADM!$AI175>ADM!$AY175,ADM!X175,ADM!AN175))),IF(Inputs!$D$35=2,ADM!AN175,IF(Inputs!$D$35=3,ADM!X175,IF(ADM!$AH175>ADM!$AX175,ADM!X175,ADM!AN175)))))","v":0},{"$f":"IF($E175=1,AO175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO175,IF(Inputs!$D$35=3,ADM!Y175,IF(ADM!$AI175>ADM!$AY175,ADM!Y175,ADM!AO175))),IF(Inputs!$D$35=2,ADM!AO175,IF(Inputs!$D$35=3,ADM!Y175,IF(ADM!$AH175>ADM!$AX175,ADM!Y175,ADM!AO175)))))","v":0},{"$f":"IF($E175=1,AP175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP175,IF(Inputs!$D$35=3,ADM!Z175,IF(ADM!$AI175>ADM!$AY175,ADM!Z175,ADM!AP175))),IF(Inputs!$D$35=2,ADM!AP175,IF(Inputs!$D$35=3,ADM!Z175,IF(ADM!$AH175>ADM!$AX175,ADM!Z175,ADM!AP175)))))","v":0},{"$f":"IF($E175=1,AQ175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ175,IF(Inputs!$D$35=3,ADM!AA175,IF(ADM!$AI175>ADM!$AY175,ADM!AA175,ADM!AQ175))),IF(Inputs!$D$35=2,ADM!AQ175,IF(Inputs!$D$35=3,ADM!AA175,IF(ADM!$AH175>ADM!$AX175,ADM!AA175,ADM!AQ175)))))","v":0},{"$f":"IF($E175=1,AR175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR175,IF(Inputs!$D$35=3,ADM!AB175,IF(ADM!$AI175>ADM!$AY175,ADM!AB175,ADM!AR175))),IF(Inputs!$D$35=2,ADM!AR175,IF(Inputs!$D$35=3,ADM!AB175,IF(ADM!$AH175>ADM!$AX175,ADM!AB175,ADM!AR175)))))","v":0},{"$f":"IF($E175=1,AS175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS175,IF(Inputs!$D$35=3,ADM!AC175,IF(ADM!$AI175>ADM!$AY175,ADM!AC175,ADM!AS175))),IF(Inputs!$D$35=2,ADM!AS175,IF(Inputs!$D$35=3,ADM!AC175,IF(ADM!$AH175>ADM!$AX175,ADM!AC175,ADM!AS175)))))","v":0},{"$f":"IF($E175=1,AT175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT175,IF(Inputs!$D$35=3,ADM!AD175,IF(ADM!$AI175>ADM!$AY175,ADM!AD175,ADM!AT175))),IF(Inputs!$D$35=2,ADM!AT175,IF(Inputs!$D$35=3,ADM!AD175,IF(ADM!$AH175>ADM!$AX175,ADM!AD175,ADM!AT175)))))","v":307.43166666666667},{"$f":"IF($E175=1,AU175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU175,IF(Inputs!$D$35=3,ADM!AE175,IF(ADM!$AI175>ADM!$AY175,ADM!AE175,ADM!AU175))),IF(Inputs!$D$35=2,ADM!AU175,IF(Inputs!$D$35=3,ADM!AE175,IF(ADM!$AH175>ADM!$AX175,ADM!AE175,ADM!AU175)))))","v":311.47266666666661},{"$f":"IF($E175=1,AV175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV175,IF(Inputs!$D$35=3,ADM!AF175,IF(ADM!$AI175>ADM!$AY175,ADM!AF175,ADM!AV175))),IF(Inputs!$D$35=2,ADM!AV175,IF(Inputs!$D$35=3,ADM!AF175,IF(ADM!$AH175>ADM!$AX175,ADM!AF175,ADM!AV175)))))","v":279.8006666666667},{"$f":"IF($E175=1,AW175,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW175,IF(Inputs!$D$35=3,ADM!AG175,IF(ADM!$AI175>ADM!$AY175,ADM!AG175,ADM!AW175))),IF(Inputs!$D$35=2,ADM!AW175,IF(Inputs!$D$35=3,ADM!AG175,IF(ADM!$AH175>ADM!$AX175,ADM!AG175,ADM!AW175)))))","v":287.15066666666667},1185.8556666666666,0,0,0,0,0,0,0,0,0,0,307.43166666666667,311.47266666666661,279.8006666666667,287.15066666666667,1185.8556666666666,1185.8556666666666,0,0,0,0,0,0,0,0,0,0,298.80700000000002,314.60199999999998,260.13099999999997,273.22399999999999,1146.7639999999999,1146.7639999999999,0,0,0,0,0,0,0,0,0,0,323.60000000000002,301.32299999999998,290.01100000000002,260.04000000000002,1174.9739999999999,1174.9739999999999,0,0,0,0,0,0,0,0,0,0,{"$f":"299.554+0.334","v":299.88799999999998},{"$f":"318.079+0.414","v":318.49299999999999},{"$f":"288.938+0.322","v":289.26},{"$f":"327.821+0.367","v":328.18800000000005},1235.829,1235.829]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},null,{"$f":"IF(AND($E176=1,Inputs!$D$34=1),AK176,IF(AND($E176=1,Inputs!$D$34=2),AJ176,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK176,IF(Inputs!$D$35=3,U176,IF($AI176>$AY176,U176,AK176))),IF(Inputs!$D$35=2,AJ176,IF(Inputs!$D$35=3,T176,IF($AH176>$AX176,T176,AJ176)))))))","v":0},{"$f":"IF($E176=1,AL176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL176,IF(Inputs!$D$35=3,ADM!V176,IF(ADM!$AI176>ADM!$AY176,ADM!V176,ADM!AL176))),IF(Inputs!$D$35=2,ADM!AL176,IF(Inputs!$D$35=3,ADM!V176,IF(ADM!$AH176>ADM!$AX176,ADM!V176,ADM!AL176)))))","v":0},{"$f":"IF($E176=1,AM176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM176,IF(Inputs!$D$35=3,ADM!W176,IF(ADM!$AI176>ADM!$AY176,ADM!W176,ADM!AM176))),IF(Inputs!$D$35=2,ADM!AM176,IF(Inputs!$D$35=3,ADM!W176,IF(ADM!$AH176>ADM!$AX176,ADM!W176,ADM!AM176)))))","v":0},{"$f":"IF($E176=1,AN176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN176,IF(Inputs!$D$35=3,ADM!X176,IF(ADM!$AI176>ADM!$AY176,ADM!X176,ADM!AN176))),IF(Inputs!$D$35=2,ADM!AN176,IF(Inputs!$D$35=3,ADM!X176,IF(ADM!$AH176>ADM!$AX176,ADM!X176,ADM!AN176)))))","v":0},{"$f":"IF($E176=1,AO176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO176,IF(Inputs!$D$35=3,ADM!Y176,IF(ADM!$AI176>ADM!$AY176,ADM!Y176,ADM!AO176))),IF(Inputs!$D$35=2,ADM!AO176,IF(Inputs!$D$35=3,ADM!Y176,IF(ADM!$AH176>ADM!$AX176,ADM!Y176,ADM!AO176)))))","v":0},{"$f":"IF($E176=1,AP176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP176,IF(Inputs!$D$35=3,ADM!Z176,IF(ADM!$AI176>ADM!$AY176,ADM!Z176,ADM!AP176))),IF(Inputs!$D$35=2,ADM!AP176,IF(Inputs!$D$35=3,ADM!Z176,IF(ADM!$AH176>ADM!$AX176,ADM!Z176,ADM!AP176)))))","v":0},{"$f":"IF($E176=1,AQ176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ176,IF(Inputs!$D$35=3,ADM!AA176,IF(ADM!$AI176>ADM!$AY176,ADM!AA176,ADM!AQ176))),IF(Inputs!$D$35=2,ADM!AQ176,IF(Inputs!$D$35=3,ADM!AA176,IF(ADM!$AH176>ADM!$AX176,ADM!AA176,ADM!AQ176)))))","v":0},{"$f":"IF($E176=1,AR176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR176,IF(Inputs!$D$35=3,ADM!AB176,IF(ADM!$AI176>ADM!$AY176,ADM!AB176,ADM!AR176))),IF(Inputs!$D$35=2,ADM!AR176,IF(Inputs!$D$35=3,ADM!AB176,IF(ADM!$AH176>ADM!$AX176,ADM!AB176,ADM!AR176)))))","v":0},{"$f":"IF($E176=1,AS176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS176,IF(Inputs!$D$35=3,ADM!AC176,IF(ADM!$AI176>ADM!$AY176,ADM!AC176,ADM!AS176))),IF(Inputs!$D$35=2,ADM!AS176,IF(Inputs!$D$35=3,ADM!AC176,IF(ADM!$AH176>ADM!$AX176,ADM!AC176,ADM!AS176)))))","v":0},{"$f":"IF($E176=1,AT176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT176,IF(Inputs!$D$35=3,ADM!AD176,IF(ADM!$AI176>ADM!$AY176,ADM!AD176,ADM!AT176))),IF(Inputs!$D$35=2,ADM!AT176,IF(Inputs!$D$35=3,ADM!AD176,IF(ADM!$AH176>ADM!$AX176,ADM!AD176,ADM!AT176)))))","v":382.78266666666673},{"$f":"IF($E176=1,AU176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU176,IF(Inputs!$D$35=3,ADM!AE176,IF(ADM!$AI176>ADM!$AY176,ADM!AE176,ADM!AU176))),IF(Inputs!$D$35=2,ADM!AU176,IF(Inputs!$D$35=3,ADM!AE176,IF(ADM!$AH176>ADM!$AX176,ADM!AE176,ADM!AU176)))))","v":375.77266666666668},{"$f":"IF($E176=1,AV176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV176,IF(Inputs!$D$35=3,ADM!AF176,IF(ADM!$AI176>ADM!$AY176,ADM!AF176,ADM!AV176))),IF(Inputs!$D$35=2,ADM!AV176,IF(Inputs!$D$35=3,ADM!AF176,IF(ADM!$AH176>ADM!$AX176,ADM!AF176,ADM!AV176)))))","v":359.92800000000005},{"$f":"IF($E176=1,AW176,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW176,IF(Inputs!$D$35=3,ADM!AG176,IF(ADM!$AI176>ADM!$AY176,ADM!AG176,ADM!AW176))),IF(Inputs!$D$35=2,ADM!AW176,IF(Inputs!$D$35=3,ADM!AG176,IF(ADM!$AH176>ADM!$AX176,ADM!AG176,ADM!AW176)))))","v":357.48099999999999},1475.9643333333336,0,0,0,0,0,0,0,0,0,0,382.78266666666673,375.77266666666668,359.92800000000005,357.48099999999999,1475.9643333333336,1475.9643333333336,0,0,0,0,0,0,0,0,0,0,355.24400000000003,371.00900000000001,363.77800000000002,307.37799999999999,1397.4089999999999,1397.4089999999999,0,0,0,0,0,0,0,0,0,0,404.18599999999998,389.66300000000001,330.30599999999998,357.96300000000002,1482.1179999999999,1482.1179999999999,0,0,0,0,0,0,0,0,0,0,{"$f":"78.199+310.295+0.338+0.086","v":388.91800000000006},{"$f":"366.239+0.407","v":366.64599999999996},{"$f":"385.276+0.424","v":385.7},{"$f":"406.815+0.287","v":407.10199999999998},1548.366,1548.366]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},null,{"$f":"IF(AND($E177=1,Inputs!$D$34=1),AK177,IF(AND($E177=1,Inputs!$D$34=2),AJ177,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK177,IF(Inputs!$D$35=3,U177,IF($AI177>$AY177,U177,AK177))),IF(Inputs!$D$35=2,AJ177,IF(Inputs!$D$35=3,T177,IF($AH177>$AX177,T177,AJ177)))))))","v":0},{"$f":"IF($E177=1,AL177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL177,IF(Inputs!$D$35=3,ADM!V177,IF(ADM!$AI177>ADM!$AY177,ADM!V177,ADM!AL177))),IF(Inputs!$D$35=2,ADM!AL177,IF(Inputs!$D$35=3,ADM!V177,IF(ADM!$AH177>ADM!$AX177,ADM!V177,ADM!AL177)))))","v":0},{"$f":"IF($E177=1,AM177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM177,IF(Inputs!$D$35=3,ADM!W177,IF(ADM!$AI177>ADM!$AY177,ADM!W177,ADM!AM177))),IF(Inputs!$D$35=2,ADM!AM177,IF(Inputs!$D$35=3,ADM!W177,IF(ADM!$AH177>ADM!$AX177,ADM!W177,ADM!AM177)))))","v":0},{"$f":"IF($E177=1,AN177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN177,IF(Inputs!$D$35=3,ADM!X177,IF(ADM!$AI177>ADM!$AY177,ADM!X177,ADM!AN177))),IF(Inputs!$D$35=2,ADM!AN177,IF(Inputs!$D$35=3,ADM!X177,IF(ADM!$AH177>ADM!$AX177,ADM!X177,ADM!AN177)))))","v":0},{"$f":"IF($E177=1,AO177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO177,IF(Inputs!$D$35=3,ADM!Y177,IF(ADM!$AI177>ADM!$AY177,ADM!Y177,ADM!AO177))),IF(Inputs!$D$35=2,ADM!AO177,IF(Inputs!$D$35=3,ADM!Y177,IF(ADM!$AH177>ADM!$AX177,ADM!Y177,ADM!AO177)))))","v":0},{"$f":"IF($E177=1,AP177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP177,IF(Inputs!$D$35=3,ADM!Z177,IF(ADM!$AI177>ADM!$AY177,ADM!Z177,ADM!AP177))),IF(Inputs!$D$35=2,ADM!AP177,IF(Inputs!$D$35=3,ADM!Z177,IF(ADM!$AH177>ADM!$AX177,ADM!Z177,ADM!AP177)))))","v":0},{"$f":"IF($E177=1,AQ177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ177,IF(Inputs!$D$35=3,ADM!AA177,IF(ADM!$AI177>ADM!$AY177,ADM!AA177,ADM!AQ177))),IF(Inputs!$D$35=2,ADM!AQ177,IF(Inputs!$D$35=3,ADM!AA177,IF(ADM!$AH177>ADM!$AX177,ADM!AA177,ADM!AQ177)))))","v":0},{"$f":"IF($E177=1,AR177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR177,IF(Inputs!$D$35=3,ADM!AB177,IF(ADM!$AI177>ADM!$AY177,ADM!AB177,ADM!AR177))),IF(Inputs!$D$35=2,ADM!AR177,IF(Inputs!$D$35=3,ADM!AB177,IF(ADM!$AH177>ADM!$AX177,ADM!AB177,ADM!AR177)))))","v":0},{"$f":"IF($E177=1,AS177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS177,IF(Inputs!$D$35=3,ADM!AC177,IF(ADM!$AI177>ADM!$AY177,ADM!AC177,ADM!AS177))),IF(Inputs!$D$35=2,ADM!AS177,IF(Inputs!$D$35=3,ADM!AC177,IF(ADM!$AH177>ADM!$AX177,ADM!AC177,ADM!AS177)))))","v":0},{"$f":"IF($E177=1,AT177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT177,IF(Inputs!$D$35=3,ADM!AD177,IF(ADM!$AI177>ADM!$AY177,ADM!AD177,ADM!AT177))),IF(Inputs!$D$35=2,ADM!AT177,IF(Inputs!$D$35=3,ADM!AD177,IF(ADM!$AH177>ADM!$AX177,ADM!AD177,ADM!AT177)))))","v":35.613999999999997},{"$f":"IF($E177=1,AU177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU177,IF(Inputs!$D$35=3,ADM!AE177,IF(ADM!$AI177>ADM!$AY177,ADM!AE177,ADM!AU177))),IF(Inputs!$D$35=2,ADM!AU177,IF(Inputs!$D$35=3,ADM!AE177,IF(ADM!$AH177>ADM!$AX177,ADM!AE177,ADM!AU177)))))","v":53.164999999999999},{"$f":"IF($E177=1,AV177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV177,IF(Inputs!$D$35=3,ADM!AF177,IF(ADM!$AI177>ADM!$AY177,ADM!AF177,ADM!AV177))),IF(Inputs!$D$35=2,ADM!AV177,IF(Inputs!$D$35=3,ADM!AF177,IF(ADM!$AH177>ADM!$AX177,ADM!AF177,ADM!AV177)))))","v":41.08},{"$f":"IF($E177=1,AW177,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW177,IF(Inputs!$D$35=3,ADM!AG177,IF(ADM!$AI177>ADM!$AY177,ADM!AG177,ADM!AW177))),IF(Inputs!$D$35=2,ADM!AW177,IF(Inputs!$D$35=3,ADM!AG177,IF(ADM!$AH177>ADM!$AX177,ADM!AG177,ADM!AW177)))))","v":75.051000000000002},{"$f":"SUM(F177:R177)","v":204.90999999999997},{"$f":"AVERAGE(AJ177,AZ177,BP177)","v":0},0,0,0,0,0,0,0,2.6960000000000002,4.4740000000000002,36.978000000000002,55.771999999999998,46.994333333333337,57.836666666666666,{"$f":"T177+SUM(V177:AG177)","v":204.751},{"$f":"SUM(U177:AG177)","v":204.751},0,0,0,0,0,0,0,0,0,0,35.613999999999997,53.164999999999999,41.08,75.051000000000002,{"$f":"AJ177+SUM(AL177:AW177)","v":204.90999999999997},{"$f":"SUM(AK177:AW177)","v":204.90999999999997},0,0,0,0,0,0,0,0,0,0,35.491,46.896999999999998,54.737000000000002,40.878,{"$f":"AZ177+SUM(BB177:BM177)","v":178.00299999999999},{"$f":"SUM(BA177:BM177)","v":178.00299999999999},{"$f":"BQ177/2","v":0},0,0,0,0,0,0,0,{"$f":"8.083+0.005","v":8.088000000000001},{"$f":"13.416+0.006","v":13.422000000000001},{"$f":"39.534+0.295","v":39.829000000000001},{"$f":"67.186+0.068","v":67.254000000000005},{"$f":"45.12+0.046","v":45.165999999999997},{"$f":"57.529+0.052","v":57.581000000000003},{"$f":"BP177+SUM(BR177:CC177)","v":231.34000000000003},{"$f":"SUM(BQ177:CC177)","v":231.34000000000003}]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},null,{"$f":"IF(AND($E178=1,Inputs!$D$34=1),AK178,IF(AND($E178=1,Inputs!$D$34=2),AJ178,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK178,IF(Inputs!$D$35=3,U178,IF($AI178>$AY178,U178,AK178))),IF(Inputs!$D$35=2,AJ178,IF(Inputs!$D$35=3,T178,IF($AH178>$AX178,T178,AJ178)))))))","v":0},{"$f":"IF($E178=1,AL178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL178,IF(Inputs!$D$35=3,ADM!V178,IF(ADM!$AI178>ADM!$AY178,ADM!V178,ADM!AL178))),IF(Inputs!$D$35=2,ADM!AL178,IF(Inputs!$D$35=3,ADM!V178,IF(ADM!$AH178>ADM!$AX178,ADM!V178,ADM!AL178)))))","v":0},{"$f":"IF($E178=1,AM178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM178,IF(Inputs!$D$35=3,ADM!W178,IF(ADM!$AI178>ADM!$AY178,ADM!W178,ADM!AM178))),IF(Inputs!$D$35=2,ADM!AM178,IF(Inputs!$D$35=3,ADM!W178,IF(ADM!$AH178>ADM!$AX178,ADM!W178,ADM!AM178)))))","v":0},{"$f":"IF($E178=1,AN178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN178,IF(Inputs!$D$35=3,ADM!X178,IF(ADM!$AI178>ADM!$AY178,ADM!X178,ADM!AN178))),IF(Inputs!$D$35=2,ADM!AN178,IF(Inputs!$D$35=3,ADM!X178,IF(ADM!$AH178>ADM!$AX178,ADM!X178,ADM!AN178)))))","v":0},{"$f":"IF($E178=1,AO178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO178,IF(Inputs!$D$35=3,ADM!Y178,IF(ADM!$AI178>ADM!$AY178,ADM!Y178,ADM!AO178))),IF(Inputs!$D$35=2,ADM!AO178,IF(Inputs!$D$35=3,ADM!Y178,IF(ADM!$AH178>ADM!$AX178,ADM!Y178,ADM!AO178)))))","v":0},{"$f":"IF($E178=1,AP178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP178,IF(Inputs!$D$35=3,ADM!Z178,IF(ADM!$AI178>ADM!$AY178,ADM!Z178,ADM!AP178))),IF(Inputs!$D$35=2,ADM!AP178,IF(Inputs!$D$35=3,ADM!Z178,IF(ADM!$AH178>ADM!$AX178,ADM!Z178,ADM!AP178)))))","v":0},{"$f":"IF($E178=1,AQ178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ178,IF(Inputs!$D$35=3,ADM!AA178,IF(ADM!$AI178>ADM!$AY178,ADM!AA178,ADM!AQ178))),IF(Inputs!$D$35=2,ADM!AQ178,IF(Inputs!$D$35=3,ADM!AA178,IF(ADM!$AH178>ADM!$AX178,ADM!AA178,ADM!AQ178)))))","v":0},{"$f":"IF($E178=1,AR178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR178,IF(Inputs!$D$35=3,ADM!AB178,IF(ADM!$AI178>ADM!$AY178,ADM!AB178,ADM!AR178))),IF(Inputs!$D$35=2,ADM!AR178,IF(Inputs!$D$35=3,ADM!AB178,IF(ADM!$AH178>ADM!$AX178,ADM!AB178,ADM!AR178)))))","v":0},{"$f":"IF($E178=1,AS178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS178,IF(Inputs!$D$35=3,ADM!AC178,IF(ADM!$AI178>ADM!$AY178,ADM!AC178,ADM!AS178))),IF(Inputs!$D$35=2,ADM!AS178,IF(Inputs!$D$35=3,ADM!AC178,IF(ADM!$AH178>ADM!$AX178,ADM!AC178,ADM!AS178)))))","v":0},{"$f":"IF($E178=1,AT178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT178,IF(Inputs!$D$35=3,ADM!AD178,IF(ADM!$AI178>ADM!$AY178,ADM!AD178,ADM!AT178))),IF(Inputs!$D$35=2,ADM!AT178,IF(Inputs!$D$35=3,ADM!AD178,IF(ADM!$AH178>ADM!$AX178,ADM!AD178,ADM!AT178)))))","v":318.74400000000003},{"$f":"IF($E178=1,AU178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU178,IF(Inputs!$D$35=3,ADM!AE178,IF(ADM!$AI178>ADM!$AY178,ADM!AE178,ADM!AU178))),IF(Inputs!$D$35=2,ADM!AU178,IF(Inputs!$D$35=3,ADM!AE178,IF(ADM!$AH178>ADM!$AX178,ADM!AE178,ADM!AU178)))))","v":265.33499999999998},{"$f":"IF($E178=1,AV178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV178,IF(Inputs!$D$35=3,ADM!AF178,IF(ADM!$AI178>ADM!$AY178,ADM!AF178,ADM!AV178))),IF(Inputs!$D$35=2,ADM!AV178,IF(Inputs!$D$35=3,ADM!AF178,IF(ADM!$AH178>ADM!$AX178,ADM!AF178,ADM!AV178)))))","v":183.41200000000001},{"$f":"IF($E178=1,AW178,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW178,IF(Inputs!$D$35=3,ADM!AG178,IF(ADM!$AI178>ADM!$AY178,ADM!AG178,ADM!AW178))),IF(Inputs!$D$35=2,ADM!AW178,IF(Inputs!$D$35=3,ADM!AG178,IF(ADM!$AH178>ADM!$AX178,ADM!AG178,ADM!AW178)))))","v":206.78700000000001},{"$f":"SUM(F178:R178)","v":974.27800000000002},{"$f":"AVERAGE(AJ178,AZ178,BP178)","v":0},0,0,0,0,0,0,0,0,0,284.37933333333336,248.64199999999997,202.65666666666667,131.41933333333333,{"$f":"T178+SUM(V178:AG178)","v":867.09733333333338},{"$f":"SUM(U178:AG178)","v":867.09733333333338},0,0,0,0,0,0,0,0,0,0,318.74400000000003,265.33499999999998,183.41200000000001,206.78700000000001,{"$f":"AJ178+SUM(AL178:AW178)","v":974.27800000000002},{"$f":"SUM(AK178:AW178)","v":974.27800000000002},{"$f":"BA178/2","v":0},0,0,0,0,0,0,0,0,0,280.47399999999999,214.50299999999999,234.89099999999999,185.46899999999999,{"$f":"AZ178+SUM(BB178:BM178)","v":915.33699999999999},{"$f":"SUM(BA178:BM178)","v":915.33699999999999},{"$f":"BQ178/2","v":0},0,0,0,0,0,0,0,0,0,{"$f":"253.638+0.282","v":253.92000000000002},{"$f":"265.795+0.293","v":266.08800000000002},{"$f":"189.457+0.21","v":189.667},{"$f":"2+0.002","v":2.0019999999999998},{"$f":"BP178+SUM(BR178:CC178)","v":711.67700000000002},{"$f":"SUM(BQ178:CC178)","v":711.67700000000002}]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},null,{"$f":"IF(AND($E179=1,Inputs!$D$34=1),AK179,IF(AND($E179=1,Inputs!$D$34=2),AJ179,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK179,IF(Inputs!$D$35=3,U179,IF($AI179>$AY179,U179,AK179))),IF(Inputs!$D$35=2,AJ179,IF(Inputs!$D$35=3,T179,IF($AH179>$AX179,T179,AJ179)))))))","v":12.182},{"$f":"IF($E179=1,AL179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL179,IF(Inputs!$D$35=3,ADM!V179,IF(ADM!$AI179>ADM!$AY179,ADM!V179,ADM!AL179))),IF(Inputs!$D$35=2,ADM!AL179,IF(Inputs!$D$35=3,ADM!V179,IF(ADM!$AH179>ADM!$AX179,ADM!V179,ADM!AL179)))))","v":9.6189999999999998},{"$f":"IF($E179=1,AM179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM179,IF(Inputs!$D$35=3,ADM!W179,IF(ADM!$AI179>ADM!$AY179,ADM!W179,ADM!AM179))),IF(Inputs!$D$35=2,ADM!AM179,IF(Inputs!$D$35=3,ADM!W179,IF(ADM!$AH179>ADM!$AX179,ADM!W179,ADM!AM179)))))","v":11.701666666666666},{"$f":"IF($E179=1,AN179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN179,IF(Inputs!$D$35=3,ADM!X179,IF(ADM!$AI179>ADM!$AY179,ADM!X179,ADM!AN179))),IF(Inputs!$D$35=2,ADM!AN179,IF(Inputs!$D$35=3,ADM!X179,IF(ADM!$AH179>ADM!$AX179,ADM!X179,ADM!AN179)))))","v":11.487333333333334},{"$f":"IF($E179=1,AO179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO179,IF(Inputs!$D$35=3,ADM!Y179,IF(ADM!$AI179>ADM!$AY179,ADM!Y179,ADM!AO179))),IF(Inputs!$D$35=2,ADM!AO179,IF(Inputs!$D$35=3,ADM!Y179,IF(ADM!$AH179>ADM!$AX179,ADM!Y179,ADM!AO179)))))","v":10.857666666666667},{"$f":"IF($E179=1,AP179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP179,IF(Inputs!$D$35=3,ADM!Z179,IF(ADM!$AI179>ADM!$AY179,ADM!Z179,ADM!AP179))),IF(Inputs!$D$35=2,ADM!AP179,IF(Inputs!$D$35=3,ADM!Z179,IF(ADM!$AH179>ADM!$AX179,ADM!Z179,ADM!AP179)))))","v":7.3400000000000007},{"$f":"IF($E179=1,AQ179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ179,IF(Inputs!$D$35=3,ADM!AA179,IF(ADM!$AI179>ADM!$AY179,ADM!AA179,ADM!AQ179))),IF(Inputs!$D$35=2,ADM!AQ179,IF(Inputs!$D$35=3,ADM!AA179,IF(ADM!$AH179>ADM!$AX179,ADM!AA179,ADM!AQ179)))))","v":6.7940000000000005},{"$f":"IF($E179=1,AR179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR179,IF(Inputs!$D$35=3,ADM!AB179,IF(ADM!$AI179>ADM!$AY179,ADM!AB179,ADM!AR179))),IF(Inputs!$D$35=2,ADM!AR179,IF(Inputs!$D$35=3,ADM!AB179,IF(ADM!$AH179>ADM!$AX179,ADM!AB179,ADM!AR179)))))","v":0},{"$f":"IF($E179=1,AS179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS179,IF(Inputs!$D$35=3,ADM!AC179,IF(ADM!$AI179>ADM!$AY179,ADM!AC179,ADM!AS179))),IF(Inputs!$D$35=2,ADM!AS179,IF(Inputs!$D$35=3,ADM!AC179,IF(ADM!$AH179>ADM!$AX179,ADM!AC179,ADM!AS179)))))","v":0},{"$f":"IF($E179=1,AT179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT179,IF(Inputs!$D$35=3,ADM!AD179,IF(ADM!$AI179>ADM!$AY179,ADM!AD179,ADM!AT179))),IF(Inputs!$D$35=2,ADM!AT179,IF(Inputs!$D$35=3,ADM!AD179,IF(ADM!$AH179>ADM!$AX179,ADM!AD179,ADM!AT179)))))","v":0},{"$f":"IF($E179=1,AU179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU179,IF(Inputs!$D$35=3,ADM!AE179,IF(ADM!$AI179>ADM!$AY179,ADM!AE179,ADM!AU179))),IF(Inputs!$D$35=2,ADM!AU179,IF(Inputs!$D$35=3,ADM!AE179,IF(ADM!$AH179>ADM!$AX179,ADM!AE179,ADM!AU179)))))","v":0},{"$f":"IF($E179=1,AV179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV179,IF(Inputs!$D$35=3,ADM!AF179,IF(ADM!$AI179>ADM!$AY179,ADM!AF179,ADM!AV179))),IF(Inputs!$D$35=2,ADM!AV179,IF(Inputs!$D$35=3,ADM!AF179,IF(ADM!$AH179>ADM!$AX179,ADM!AF179,ADM!AV179)))))","v":0},{"$f":"IF($E179=1,AW179,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW179,IF(Inputs!$D$35=3,ADM!AG179,IF(ADM!$AI179>ADM!$AY179,ADM!AG179,ADM!AW179))),IF(Inputs!$D$35=2,ADM!AW179,IF(Inputs!$D$35=3,ADM!AG179,IF(ADM!$AH179>ADM!$AX179,ADM!AG179,ADM!AW179)))))","v":0},69.981666666666669,6.0910000000000002,12.182,9.6189999999999998,11.701666666666666,11.487333333333334,10.857666666666667,7.3400000000000007,6.7940000000000005,0,0,0,0,0,0,63.890666666666668,69.981666666666669,6.8484999999999996,13.696999999999999,6.9089999999999998,9.891,9.4909999999999997,13.44,7.7770000000000001,7.423,0,0,0,0,0,0,61.779500000000006,68.628,5.3754999999999997,10.750999999999999,8.9480000000000004,10.948,14.045999999999999,9.9420000000000002,8.9480000000000004,5.4450000000000003,0,0,0,0,0,0,63.652500000000003,69.027999999999992,6.0490000000000004,12.098000000000001,13,14.266,10.925000000000001,9.1910000000000007,5.2949999999999999,7.5140000000000002,0,0,0,0,0,0,66.240000000000009,72.289000000000001]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},null,{"$f":"IF(AND($E180=1,Inputs!$D$34=1),AK180,IF(AND($E180=1,Inputs!$D$34=2),AJ180,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK180,IF(Inputs!$D$35=3,U180,IF($AI180>$AY180,U180,AK180))),IF(Inputs!$D$35=2,AJ180,IF(Inputs!$D$35=3,T180,IF($AH180>$AX180,T180,AJ180)))))))","v":17.177},{"$f":"IF($E180=1,AL180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL180,IF(Inputs!$D$35=3,ADM!V180,IF(ADM!$AI180>ADM!$AY180,ADM!V180,ADM!AL180))),IF(Inputs!$D$35=2,ADM!AL180,IF(Inputs!$D$35=3,ADM!V180,IF(ADM!$AH180>ADM!$AX180,ADM!V180,ADM!AL180)))))","v":14.64},{"$f":"IF($E180=1,AM180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM180,IF(Inputs!$D$35=3,ADM!W180,IF(ADM!$AI180>ADM!$AY180,ADM!W180,ADM!AM180))),IF(Inputs!$D$35=2,ADM!AM180,IF(Inputs!$D$35=3,ADM!W180,IF(ADM!$AH180>ADM!$AX180,ADM!W180,ADM!AM180)))))","v":12.069000000000001},{"$f":"IF($E180=1,AN180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN180,IF(Inputs!$D$35=3,ADM!X180,IF(ADM!$AI180>ADM!$AY180,ADM!X180,ADM!AN180))),IF(Inputs!$D$35=2,ADM!AN180,IF(Inputs!$D$35=3,ADM!X180,IF(ADM!$AH180>ADM!$AX180,ADM!X180,ADM!AN180)))))","v":13.571},{"$f":"IF($E180=1,AO180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO180,IF(Inputs!$D$35=3,ADM!Y180,IF(ADM!$AI180>ADM!$AY180,ADM!Y180,ADM!AO180))),IF(Inputs!$D$35=2,ADM!AO180,IF(Inputs!$D$35=3,ADM!Y180,IF(ADM!$AH180>ADM!$AX180,ADM!Y180,ADM!AO180)))))","v":12.371},{"$f":"IF($E180=1,AP180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP180,IF(Inputs!$D$35=3,ADM!Z180,IF(ADM!$AI180>ADM!$AY180,ADM!Z180,ADM!AP180))),IF(Inputs!$D$35=2,ADM!AP180,IF(Inputs!$D$35=3,ADM!Z180,IF(ADM!$AH180>ADM!$AX180,ADM!Z180,ADM!AP180)))))","v":19.971},{"$f":"IF($E180=1,AQ180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ180,IF(Inputs!$D$35=3,ADM!AA180,IF(ADM!$AI180>ADM!$AY180,ADM!AA180,ADM!AQ180))),IF(Inputs!$D$35=2,ADM!AQ180,IF(Inputs!$D$35=3,ADM!AA180,IF(ADM!$AH180>ADM!$AX180,ADM!AA180,ADM!AQ180)))))","v":8},{"$f":"IF($E180=1,AR180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR180,IF(Inputs!$D$35=3,ADM!AB180,IF(ADM!$AI180>ADM!$AY180,ADM!AB180,ADM!AR180))),IF(Inputs!$D$35=2,ADM!AR180,IF(Inputs!$D$35=3,ADM!AB180,IF(ADM!$AH180>ADM!$AX180,ADM!AB180,ADM!AR180)))))","v":0},{"$f":"IF($E180=1,AS180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS180,IF(Inputs!$D$35=3,ADM!AC180,IF(ADM!$AI180>ADM!$AY180,ADM!AC180,ADM!AS180))),IF(Inputs!$D$35=2,ADM!AS180,IF(Inputs!$D$35=3,ADM!AC180,IF(ADM!$AH180>ADM!$AX180,ADM!AC180,ADM!AS180)))))","v":0},{"$f":"IF($E180=1,AT180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT180,IF(Inputs!$D$35=3,ADM!AD180,IF(ADM!$AI180>ADM!$AY180,ADM!AD180,ADM!AT180))),IF(Inputs!$D$35=2,ADM!AT180,IF(Inputs!$D$35=3,ADM!AD180,IF(ADM!$AH180>ADM!$AX180,ADM!AD180,ADM!AT180)))))","v":0},{"$f":"IF($E180=1,AU180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU180,IF(Inputs!$D$35=3,ADM!AE180,IF(ADM!$AI180>ADM!$AY180,ADM!AE180,ADM!AU180))),IF(Inputs!$D$35=2,ADM!AU180,IF(Inputs!$D$35=3,ADM!AE180,IF(ADM!$AH180>ADM!$AX180,ADM!AE180,ADM!AU180)))))","v":0},{"$f":"IF($E180=1,AV180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV180,IF(Inputs!$D$35=3,ADM!AF180,IF(ADM!$AI180>ADM!$AY180,ADM!AF180,ADM!AV180))),IF(Inputs!$D$35=2,ADM!AV180,IF(Inputs!$D$35=3,ADM!AF180,IF(ADM!$AH180>ADM!$AX180,ADM!AF180,ADM!AV180)))))","v":0},{"$f":"IF($E180=1,AW180,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW180,IF(Inputs!$D$35=3,ADM!AG180,IF(ADM!$AI180>ADM!$AY180,ADM!AG180,ADM!AW180))),IF(Inputs!$D$35=2,ADM!AW180,IF(Inputs!$D$35=3,ADM!AG180,IF(ADM!$AH180>ADM!$AX180,ADM!AG180,ADM!AW180)))))","v":0},97.799000000000007,6.8273333333333328,13.654666666666666,11.508000000000001,11.508666666666668,11.837666666666669,11.773000000000001,12.824666666666667,9.5103333333333335,0,0,0,0,0,0,75.789666666666662,82.617000000000019,8.5884999999999998,17.177,14.64,12.069000000000001,13.571,12.371,19.971,8,0,0,0,0,0,0,89.210499999999996,97.799000000000007,8.0579999999999998,16.116,8.8610000000000007,11.457000000000001,11.41,14.375999999999999,8.5030000000000001,11.069000000000001,0,0,0,0,0,0,73.734000000000009,81.791999999999987,3.8355000000000001,7.6710000000000003,11.023,11,10.532,8.5719999999999992,10,9.4619999999999997,0,0,0,0,0,0,64.424499999999995,68.260000000000005]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},null,{"$f":"IF(AND($E181=1,Inputs!$D$34=1),AK181,IF(AND($E181=1,Inputs!$D$34=2),AJ181,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK181,IF(Inputs!$D$35=3,U181,IF($AI181>$AY181,U181,AK181))),IF(Inputs!$D$35=2,AJ181,IF(Inputs!$D$35=3,T181,IF($AH181>$AX181,T181,AJ181)))))))","v":19.918333333333333},{"$f":"IF($E181=1,AL181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL181,IF(Inputs!$D$35=3,ADM!V181,IF(ADM!$AI181>ADM!$AY181,ADM!V181,ADM!AL181))),IF(Inputs!$D$35=2,ADM!AL181,IF(Inputs!$D$35=3,ADM!V181,IF(ADM!$AH181>ADM!$AX181,ADM!V181,ADM!AL181)))))","v":20.379666666666665},{"$f":"IF($E181=1,AM181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM181,IF(Inputs!$D$35=3,ADM!W181,IF(ADM!$AI181>ADM!$AY181,ADM!W181,ADM!AM181))),IF(Inputs!$D$35=2,ADM!AM181,IF(Inputs!$D$35=3,ADM!W181,IF(ADM!$AH181>ADM!$AX181,ADM!W181,ADM!AM181)))))","v":21.894666666666666},{"$f":"IF($E181=1,AN181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN181,IF(Inputs!$D$35=3,ADM!X181,IF(ADM!$AI181>ADM!$AY181,ADM!X181,ADM!AN181))),IF(Inputs!$D$35=2,ADM!AN181,IF(Inputs!$D$35=3,ADM!X181,IF(ADM!$AH181>ADM!$AX181,ADM!X181,ADM!AN181)))))","v":21.088999999999999},{"$f":"IF($E181=1,AO181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO181,IF(Inputs!$D$35=3,ADM!Y181,IF(ADM!$AI181>ADM!$AY181,ADM!Y181,ADM!AO181))),IF(Inputs!$D$35=2,ADM!AO181,IF(Inputs!$D$35=3,ADM!Y181,IF(ADM!$AH181>ADM!$AX181,ADM!Y181,ADM!AO181)))))","v":20.484666666666666},{"$f":"IF($E181=1,AP181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP181,IF(Inputs!$D$35=3,ADM!Z181,IF(ADM!$AI181>ADM!$AY181,ADM!Z181,ADM!AP181))),IF(Inputs!$D$35=2,ADM!AP181,IF(Inputs!$D$35=3,ADM!Z181,IF(ADM!$AH181>ADM!$AX181,ADM!Z181,ADM!AP181)))))","v":24.876999999999999},{"$f":"IF($E181=1,AQ181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ181,IF(Inputs!$D$35=3,ADM!AA181,IF(ADM!$AI181>ADM!$AY181,ADM!AA181,ADM!AQ181))),IF(Inputs!$D$35=2,ADM!AQ181,IF(Inputs!$D$35=3,ADM!AA181,IF(ADM!$AH181>ADM!$AX181,ADM!AA181,ADM!AQ181)))))","v":24.599},{"$f":"IF($E181=1,AR181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR181,IF(Inputs!$D$35=3,ADM!AB181,IF(ADM!$AI181>ADM!$AY181,ADM!AB181,ADM!AR181))),IF(Inputs!$D$35=2,ADM!AR181,IF(Inputs!$D$35=3,ADM!AB181,IF(ADM!$AH181>ADM!$AX181,ADM!AB181,ADM!AR181)))))","v":0},{"$f":"IF($E181=1,AS181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS181,IF(Inputs!$D$35=3,ADM!AC181,IF(ADM!$AI181>ADM!$AY181,ADM!AC181,ADM!AS181))),IF(Inputs!$D$35=2,ADM!AS181,IF(Inputs!$D$35=3,ADM!AC181,IF(ADM!$AH181>ADM!$AX181,ADM!AC181,ADM!AS181)))))","v":0},{"$f":"IF($E181=1,AT181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT181,IF(Inputs!$D$35=3,ADM!AD181,IF(ADM!$AI181>ADM!$AY181,ADM!AD181,ADM!AT181))),IF(Inputs!$D$35=2,ADM!AT181,IF(Inputs!$D$35=3,ADM!AD181,IF(ADM!$AH181>ADM!$AX181,ADM!AD181,ADM!AT181)))))","v":0},{"$f":"IF($E181=1,AU181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU181,IF(Inputs!$D$35=3,ADM!AE181,IF(ADM!$AI181>ADM!$AY181,ADM!AE181,ADM!AU181))),IF(Inputs!$D$35=2,ADM!AU181,IF(Inputs!$D$35=3,ADM!AE181,IF(ADM!$AH181>ADM!$AX181,ADM!AE181,ADM!AU181)))))","v":0},{"$f":"IF($E181=1,AV181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV181,IF(Inputs!$D$35=3,ADM!AF181,IF(ADM!$AI181>ADM!$AY181,ADM!AF181,ADM!AV181))),IF(Inputs!$D$35=2,ADM!AV181,IF(Inputs!$D$35=3,ADM!AF181,IF(ADM!$AH181>ADM!$AX181,ADM!AF181,ADM!AV181)))))","v":0},{"$f":"IF($E181=1,AW181,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW181,IF(Inputs!$D$35=3,ADM!AG181,IF(ADM!$AI181>ADM!$AY181,ADM!AG181,ADM!AW181))),IF(Inputs!$D$35=2,ADM!AW181,IF(Inputs!$D$35=3,ADM!AG181,IF(ADM!$AH181>ADM!$AX181,ADM!AG181,ADM!AW181)))))","v":0},153.24233333333333,9.9591666666666665,19.918333333333333,20.379666666666665,21.894666666666666,21.088999999999999,20.484666666666666,24.876999999999999,24.599,0,0,0,0,0,0,143.28316666666666,153.24233333333333,9.0715000000000003,18.143000000000001,19.068999999999999,20.388999999999999,22.469000000000001,16.731000000000002,22.92,25.109000000000002,0,0,0,0,0,0,135.75850000000003,144.82999999999998,8.6010000000000009,17.202000000000002,21.242999999999999,23.722999999999999,19.11,21.190999999999999,23.074999999999999,26.687999999999999,0,0,0,0,0,0,143.631,152.232,12.205,24.41,20.827000000000002,21.571999999999999,21.687999999999999,23.532,28.635999999999999,22,0,0,0,0,0,0,{"$f":"BP181+SUM(BR181:CC181)","v":150.46},{"$f":"SUM(BQ181:CC181)","v":162.66499999999999}]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},null,{"$f":"IF(AND($E182=1,Inputs!$D$34=1),AK182,IF(AND($E182=1,Inputs!$D$34=2),AJ182,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK182,IF(Inputs!$D$35=3,U182,IF($AI182>$AY182,U182,AK182))),IF(Inputs!$D$35=2,AJ182,IF(Inputs!$D$35=3,T182,IF($AH182>$AX182,T182,AJ182)))))))","v":36.353999999999999},{"$f":"IF($E182=1,AL182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL182,IF(Inputs!$D$35=3,ADM!V182,IF(ADM!$AI182>ADM!$AY182,ADM!V182,ADM!AL182))),IF(Inputs!$D$35=2,ADM!AL182,IF(Inputs!$D$35=3,ADM!V182,IF(ADM!$AH182>ADM!$AX182,ADM!V182,ADM!AL182)))))","v":25.469000000000001},{"$f":"IF($E182=1,AM182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM182,IF(Inputs!$D$35=3,ADM!W182,IF(ADM!$AI182>ADM!$AY182,ADM!W182,ADM!AM182))),IF(Inputs!$D$35=2,ADM!AM182,IF(Inputs!$D$35=3,ADM!W182,IF(ADM!$AH182>ADM!$AX182,ADM!W182,ADM!AM182)))))","v":32.886000000000003},{"$f":"IF($E182=1,AN182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN182,IF(Inputs!$D$35=3,ADM!X182,IF(ADM!$AI182>ADM!$AY182,ADM!X182,ADM!AN182))),IF(Inputs!$D$35=2,ADM!AN182,IF(Inputs!$D$35=3,ADM!X182,IF(ADM!$AH182>ADM!$AX182,ADM!X182,ADM!AN182)))))","v":37.594000000000001},{"$f":"IF($E182=1,AO182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO182,IF(Inputs!$D$35=3,ADM!Y182,IF(ADM!$AI182>ADM!$AY182,ADM!Y182,ADM!AO182))),IF(Inputs!$D$35=2,ADM!AO182,IF(Inputs!$D$35=3,ADM!Y182,IF(ADM!$AH182>ADM!$AX182,ADM!Y182,ADM!AO182)))))","v":34.76},{"$f":"IF($E182=1,AP182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP182,IF(Inputs!$D$35=3,ADM!Z182,IF(ADM!$AI182>ADM!$AY182,ADM!Z182,ADM!AP182))),IF(Inputs!$D$35=2,ADM!AP182,IF(Inputs!$D$35=3,ADM!Z182,IF(ADM!$AH182>ADM!$AX182,ADM!Z182,ADM!AP182)))))","v":24.457000000000001},{"$f":"IF($E182=1,AQ182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ182,IF(Inputs!$D$35=3,ADM!AA182,IF(ADM!$AI182>ADM!$AY182,ADM!AA182,ADM!AQ182))),IF(Inputs!$D$35=2,ADM!AQ182,IF(Inputs!$D$35=3,ADM!AA182,IF(ADM!$AH182>ADM!$AX182,ADM!AA182,ADM!AQ182)))))","v":41.709000000000003},{"$f":"IF($E182=1,AR182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR182,IF(Inputs!$D$35=3,ADM!AB182,IF(ADM!$AI182>ADM!$AY182,ADM!AB182,ADM!AR182))),IF(Inputs!$D$35=2,ADM!AR182,IF(Inputs!$D$35=3,ADM!AB182,IF(ADM!$AH182>ADM!$AX182,ADM!AB182,ADM!AR182)))))","v":0},{"$f":"IF($E182=1,AS182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS182,IF(Inputs!$D$35=3,ADM!AC182,IF(ADM!$AI182>ADM!$AY182,ADM!AC182,ADM!AS182))),IF(Inputs!$D$35=2,ADM!AS182,IF(Inputs!$D$35=3,ADM!AC182,IF(ADM!$AH182>ADM!$AX182,ADM!AC182,ADM!AS182)))))","v":0},{"$f":"IF($E182=1,AT182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT182,IF(Inputs!$D$35=3,ADM!AD182,IF(ADM!$AI182>ADM!$AY182,ADM!AD182,ADM!AT182))),IF(Inputs!$D$35=2,ADM!AT182,IF(Inputs!$D$35=3,ADM!AD182,IF(ADM!$AH182>ADM!$AX182,ADM!AD182,ADM!AT182)))))","v":0},{"$f":"IF($E182=1,AU182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU182,IF(Inputs!$D$35=3,ADM!AE182,IF(ADM!$AI182>ADM!$AY182,ADM!AE182,ADM!AU182))),IF(Inputs!$D$35=2,ADM!AU182,IF(Inputs!$D$35=3,ADM!AE182,IF(ADM!$AH182>ADM!$AX182,ADM!AE182,ADM!AU182)))))","v":0},{"$f":"IF($E182=1,AV182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV182,IF(Inputs!$D$35=3,ADM!AF182,IF(ADM!$AI182>ADM!$AY182,ADM!AF182,ADM!AV182))),IF(Inputs!$D$35=2,ADM!AV182,IF(Inputs!$D$35=3,ADM!AF182,IF(ADM!$AH182>ADM!$AX182,ADM!AF182,ADM!AV182)))))","v":0},{"$f":"IF($E182=1,AW182,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW182,IF(Inputs!$D$35=3,ADM!AG182,IF(ADM!$AI182>ADM!$AY182,ADM!AG182,ADM!AW182))),IF(Inputs!$D$35=2,ADM!AW182,IF(Inputs!$D$35=3,ADM!AG182,IF(ADM!$AH182>ADM!$AX182,ADM!AG182,ADM!AW182)))))","v":0},233.22899999999998,16.010833333333334,32.021666666666668,30.318000000000001,33.403333333333329,31.225000000000005,30.364999999999998,33.077333333333335,32.542666666666669,0,0,0,0,0,0,206.94216666666665,222.953,18.177,36.353999999999999,25.469000000000001,32.886000000000003,37.594000000000001,34.76,24.457000000000001,41.709000000000003,0,0,0,0,0,0,215.05199999999999,233.22899999999998,14.563499999999999,29.126999999999999,33.017000000000003,37.22,31.526,25,35.265999999999998,33.786000000000001,0,0,0,0,0,0,210.3785,224.94200000000001,15.292,30.584,32.468000000000004,30.103999999999999,24.555,31.335000000000001,39.509,22.132999999999999,0,0,0,0,0,0,195.39600000000002,210.68800000000002]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},null,{"$f":"IF(AND($E183=1,Inputs!$D$34=1),AK183,IF(AND($E183=1,Inputs!$D$34=2),AJ183,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK183,IF(Inputs!$D$35=3,U183,IF($AI183>$AY183,U183,AK183))),IF(Inputs!$D$35=2,AJ183,IF(Inputs!$D$35=3,T183,IF($AH183>$AX183,T183,AJ183)))))))","v":0},{"$f":"IF($E183=1,AL183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL183,IF(Inputs!$D$35=3,ADM!V183,IF(ADM!$AI183>ADM!$AY183,ADM!V183,ADM!AL183))),IF(Inputs!$D$35=2,ADM!AL183,IF(Inputs!$D$35=3,ADM!V183,IF(ADM!$AH183>ADM!$AX183,ADM!V183,ADM!AL183)))))","v":0},{"$f":"IF($E183=1,AM183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM183,IF(Inputs!$D$35=3,ADM!W183,IF(ADM!$AI183>ADM!$AY183,ADM!W183,ADM!AM183))),IF(Inputs!$D$35=2,ADM!AM183,IF(Inputs!$D$35=3,ADM!W183,IF(ADM!$AH183>ADM!$AX183,ADM!W183,ADM!AM183)))))","v":0},{"$f":"IF($E183=1,AN183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN183,IF(Inputs!$D$35=3,ADM!X183,IF(ADM!$AI183>ADM!$AY183,ADM!X183,ADM!AN183))),IF(Inputs!$D$35=2,ADM!AN183,IF(Inputs!$D$35=3,ADM!X183,IF(ADM!$AH183>ADM!$AX183,ADM!X183,ADM!AN183)))))","v":0},{"$f":"IF($E183=1,AO183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO183,IF(Inputs!$D$35=3,ADM!Y183,IF(ADM!$AI183>ADM!$AY183,ADM!Y183,ADM!AO183))),IF(Inputs!$D$35=2,ADM!AO183,IF(Inputs!$D$35=3,ADM!Y183,IF(ADM!$AH183>ADM!$AX183,ADM!Y183,ADM!AO183)))))","v":0},{"$f":"IF($E183=1,AP183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP183,IF(Inputs!$D$35=3,ADM!Z183,IF(ADM!$AI183>ADM!$AY183,ADM!Z183,ADM!AP183))),IF(Inputs!$D$35=2,ADM!AP183,IF(Inputs!$D$35=3,ADM!Z183,IF(ADM!$AH183>ADM!$AX183,ADM!Z183,ADM!AP183)))))","v":0},{"$f":"IF($E183=1,AQ183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ183,IF(Inputs!$D$35=3,ADM!AA183,IF(ADM!$AI183>ADM!$AY183,ADM!AA183,ADM!AQ183))),IF(Inputs!$D$35=2,ADM!AQ183,IF(Inputs!$D$35=3,ADM!AA183,IF(ADM!$AH183>ADM!$AX183,ADM!AA183,ADM!AQ183)))))","v":0},{"$f":"IF($E183=1,AR183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR183,IF(Inputs!$D$35=3,ADM!AB183,IF(ADM!$AI183>ADM!$AY183,ADM!AB183,ADM!AR183))),IF(Inputs!$D$35=2,ADM!AR183,IF(Inputs!$D$35=3,ADM!AB183,IF(ADM!$AH183>ADM!$AX183,ADM!AB183,ADM!AR183)))))","v":46.731000000000002},{"$f":"IF($E183=1,AS183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS183,IF(Inputs!$D$35=3,ADM!AC183,IF(ADM!$AI183>ADM!$AY183,ADM!AC183,ADM!AS183))),IF(Inputs!$D$35=2,ADM!AS183,IF(Inputs!$D$35=3,ADM!AC183,IF(ADM!$AH183>ADM!$AX183,ADM!AC183,ADM!AS183)))))","v":39.713999999999999},{"$f":"IF($E183=1,AT183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT183,IF(Inputs!$D$35=3,ADM!AD183,IF(ADM!$AI183>ADM!$AY183,ADM!AD183,ADM!AT183))),IF(Inputs!$D$35=2,ADM!AT183,IF(Inputs!$D$35=3,ADM!AD183,IF(ADM!$AH183>ADM!$AX183,ADM!AD183,ADM!AT183)))))","v":41.497},{"$f":"IF($E183=1,AU183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU183,IF(Inputs!$D$35=3,ADM!AE183,IF(ADM!$AI183>ADM!$AY183,ADM!AE183,ADM!AU183))),IF(Inputs!$D$35=2,ADM!AU183,IF(Inputs!$D$35=3,ADM!AE183,IF(ADM!$AH183>ADM!$AX183,ADM!AE183,ADM!AU183)))))","v":44.411000000000001},{"$f":"IF($E183=1,AV183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV183,IF(Inputs!$D$35=3,ADM!AF183,IF(ADM!$AI183>ADM!$AY183,ADM!AF183,ADM!AV183))),IF(Inputs!$D$35=2,ADM!AV183,IF(Inputs!$D$35=3,ADM!AF183,IF(ADM!$AH183>ADM!$AX183,ADM!AF183,ADM!AV183)))))","v":42.473999999999997},{"$f":"IF($E183=1,AW183,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW183,IF(Inputs!$D$35=3,ADM!AG183,IF(ADM!$AI183>ADM!$AY183,ADM!AG183,ADM!AW183))),IF(Inputs!$D$35=2,ADM!AW183,IF(Inputs!$D$35=3,ADM!AG183,IF(ADM!$AH183>ADM!$AX183,ADM!AG183,ADM!AW183)))))","v":45.314},260.14100000000002,0,0,0,0,0,0,0,0,41.045333333333332,41.812333333333335,45.976666666666667,44.975999999999999,41.42966666666667,37.480333333333334,252.72033333333331,252.72033333333331,0,0,0,0,0,0,0,0,46.731000000000002,39.713999999999999,41.497,44.411000000000001,42.473999999999997,45.314,260.14100000000002,260.14100000000002,0,0,0,0,0,0,0,0,36.473999999999997,40.133000000000003,42.646999999999998,47.026000000000003,44.11,32.387,242.77699999999999,242.77699999999999,0,0,0,0,0,0,0,0,39.930999999999997,45.59,53.786000000000001,43.491,37.704999999999998,34.74,255.24299999999999,255.24299999999999]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},null,{"$f":"IF(AND($E184=1,Inputs!$D$34=1),AK184,IF(AND($E184=1,Inputs!$D$34=2),AJ184,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK184,IF(Inputs!$D$35=3,U184,IF($AI184>$AY184,U184,AK184))),IF(Inputs!$D$35=2,AJ184,IF(Inputs!$D$35=3,T184,IF($AH184>$AX184,T184,AJ184)))))))","v":0},{"$f":"IF($E184=1,AL184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL184,IF(Inputs!$D$35=3,ADM!V184,IF(ADM!$AI184>ADM!$AY184,ADM!V184,ADM!AL184))),IF(Inputs!$D$35=2,ADM!AL184,IF(Inputs!$D$35=3,ADM!V184,IF(ADM!$AH184>ADM!$AX184,ADM!V184,ADM!AL184)))))","v":0},{"$f":"IF($E184=1,AM184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM184,IF(Inputs!$D$35=3,ADM!W184,IF(ADM!$AI184>ADM!$AY184,ADM!W184,ADM!AM184))),IF(Inputs!$D$35=2,ADM!AM184,IF(Inputs!$D$35=3,ADM!W184,IF(ADM!$AH184>ADM!$AX184,ADM!W184,ADM!AM184)))))","v":0},{"$f":"IF($E184=1,AN184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN184,IF(Inputs!$D$35=3,ADM!X184,IF(ADM!$AI184>ADM!$AY184,ADM!X184,ADM!AN184))),IF(Inputs!$D$35=2,ADM!AN184,IF(Inputs!$D$35=3,ADM!X184,IF(ADM!$AH184>ADM!$AX184,ADM!X184,ADM!AN184)))))","v":0},{"$f":"IF($E184=1,AO184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO184,IF(Inputs!$D$35=3,ADM!Y184,IF(ADM!$AI184>ADM!$AY184,ADM!Y184,ADM!AO184))),IF(Inputs!$D$35=2,ADM!AO184,IF(Inputs!$D$35=3,ADM!Y184,IF(ADM!$AH184>ADM!$AX184,ADM!Y184,ADM!AO184)))))","v":0},{"$f":"IF($E184=1,AP184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP184,IF(Inputs!$D$35=3,ADM!Z184,IF(ADM!$AI184>ADM!$AY184,ADM!Z184,ADM!AP184))),IF(Inputs!$D$35=2,ADM!AP184,IF(Inputs!$D$35=3,ADM!Z184,IF(ADM!$AH184>ADM!$AX184,ADM!Z184,ADM!AP184)))))","v":0},{"$f":"IF($E184=1,AQ184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ184,IF(Inputs!$D$35=3,ADM!AA184,IF(ADM!$AI184>ADM!$AY184,ADM!AA184,ADM!AQ184))),IF(Inputs!$D$35=2,ADM!AQ184,IF(Inputs!$D$35=3,ADM!AA184,IF(ADM!$AH184>ADM!$AX184,ADM!AA184,ADM!AQ184)))))","v":0},{"$f":"IF($E184=1,AR184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR184,IF(Inputs!$D$35=3,ADM!AB184,IF(ADM!$AI184>ADM!$AY184,ADM!AB184,ADM!AR184))),IF(Inputs!$D$35=2,ADM!AR184,IF(Inputs!$D$35=3,ADM!AB184,IF(ADM!$AH184>ADM!$AX184,ADM!AB184,ADM!AR184)))))","v":27.644666666666666},{"$f":"IF($E184=1,AS184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS184,IF(Inputs!$D$35=3,ADM!AC184,IF(ADM!$AI184>ADM!$AY184,ADM!AC184,ADM!AS184))),IF(Inputs!$D$35=2,ADM!AS184,IF(Inputs!$D$35=3,ADM!AC184,IF(ADM!$AH184>ADM!$AX184,ADM!AC184,ADM!AS184)))))","v":27.74666666666667},{"$f":"IF($E184=1,AT184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT184,IF(Inputs!$D$35=3,ADM!AD184,IF(ADM!$AI184>ADM!$AY184,ADM!AD184,ADM!AT184))),IF(Inputs!$D$35=2,ADM!AT184,IF(Inputs!$D$35=3,ADM!AD184,IF(ADM!$AH184>ADM!$AX184,ADM!AD184,ADM!AT184)))))","v":25.642666666666667},{"$f":"IF($E184=1,AU184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU184,IF(Inputs!$D$35=3,ADM!AE184,IF(ADM!$AI184>ADM!$AY184,ADM!AE184,ADM!AU184))),IF(Inputs!$D$35=2,ADM!AU184,IF(Inputs!$D$35=3,ADM!AE184,IF(ADM!$AH184>ADM!$AX184,ADM!AE184,ADM!AU184)))))","v":23.995999999999999},{"$f":"IF($E184=1,AV184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV184,IF(Inputs!$D$35=3,ADM!AF184,IF(ADM!$AI184>ADM!$AY184,ADM!AF184,ADM!AV184))),IF(Inputs!$D$35=2,ADM!AV184,IF(Inputs!$D$35=3,ADM!AF184,IF(ADM!$AH184>ADM!$AX184,ADM!AF184,ADM!AV184)))))","v":22.941333333333333},{"$f":"IF($E184=1,AW184,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW184,IF(Inputs!$D$35=3,ADM!AG184,IF(ADM!$AI184>ADM!$AY184,ADM!AG184,ADM!AW184))),IF(Inputs!$D$35=2,ADM!AW184,IF(Inputs!$D$35=3,ADM!AG184,IF(ADM!$AH184>ADM!$AX184,ADM!AG184,ADM!AW184)))))","v":24.838666666666668},152.81,0,0,0,0,0,0,0,0,27.644666666666666,27.74666666666667,25.642666666666667,23.995999999999999,22.941333333333333,24.838666666666668,152.81,152.81,0,0,0,0,0,0,0,0,27.72,25.303000000000001,29.170999999999999,28.994,19.384,20.283000000000001,150.85500000000002,150.85500000000002,0,0,0,0,0,0,0,0,27.716999999999999,29.59,24.867000000000001,23.213999999999999,22.138999999999999,24.937999999999999,152.465,152.465,0,0,0,0,0,0,0,0,27.497,28.347000000000001,22.89,19.78,27.300999999999998,29.295000000000002,155.11000000000001,155.11000000000001]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},null,{"$f":"IF(AND($E185=1,Inputs!$D$34=1),AK185,IF(AND($E185=1,Inputs!$D$34=2),AJ185,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK185,IF(Inputs!$D$35=3,U185,IF($AI185>$AY185,U185,AK185))),IF(Inputs!$D$35=2,AJ185,IF(Inputs!$D$35=3,T185,IF($AH185>$AX185,T185,AJ185)))))))","v":58.170999999999999},{"$f":"IF($E185=1,AL185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL185,IF(Inputs!$D$35=3,ADM!V185,IF(ADM!$AI185>ADM!$AY185,ADM!V185,ADM!AL185))),IF(Inputs!$D$35=2,ADM!AL185,IF(Inputs!$D$35=3,ADM!V185,IF(ADM!$AH185>ADM!$AX185,ADM!V185,ADM!AL185)))))","v":61.177},{"$f":"IF($E185=1,AM185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM185,IF(Inputs!$D$35=3,ADM!W185,IF(ADM!$AI185>ADM!$AY185,ADM!W185,ADM!AM185))),IF(Inputs!$D$35=2,ADM!AM185,IF(Inputs!$D$35=3,ADM!W185,IF(ADM!$AH185>ADM!$AX185,ADM!W185,ADM!AM185)))))","v":52.296999999999997},{"$f":"IF($E185=1,AN185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN185,IF(Inputs!$D$35=3,ADM!X185,IF(ADM!$AI185>ADM!$AY185,ADM!X185,ADM!AN185))),IF(Inputs!$D$35=2,ADM!AN185,IF(Inputs!$D$35=3,ADM!X185,IF(ADM!$AH185>ADM!$AX185,ADM!X185,ADM!AN185)))))","v":56.811},{"$f":"IF($E185=1,AO185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO185,IF(Inputs!$D$35=3,ADM!Y185,IF(ADM!$AI185>ADM!$AY185,ADM!Y185,ADM!AO185))),IF(Inputs!$D$35=2,ADM!AO185,IF(Inputs!$D$35=3,ADM!Y185,IF(ADM!$AH185>ADM!$AX185,ADM!Y185,ADM!AO185)))))","v":40.936999999999998},{"$f":"IF($E185=1,AP185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP185,IF(Inputs!$D$35=3,ADM!Z185,IF(ADM!$AI185>ADM!$AY185,ADM!Z185,ADM!AP185))),IF(Inputs!$D$35=2,ADM!AP185,IF(Inputs!$D$35=3,ADM!Z185,IF(ADM!$AH185>ADM!$AX185,ADM!Z185,ADM!AP185)))))","v":0},{"$f":"IF($E185=1,AQ185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ185,IF(Inputs!$D$35=3,ADM!AA185,IF(ADM!$AI185>ADM!$AY185,ADM!AA185,ADM!AQ185))),IF(Inputs!$D$35=2,ADM!AQ185,IF(Inputs!$D$35=3,ADM!AA185,IF(ADM!$AH185>ADM!$AX185,ADM!AA185,ADM!AQ185)))))","v":0},{"$f":"IF($E185=1,AR185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR185,IF(Inputs!$D$35=3,ADM!AB185,IF(ADM!$AI185>ADM!$AY185,ADM!AB185,ADM!AR185))),IF(Inputs!$D$35=2,ADM!AR185,IF(Inputs!$D$35=3,ADM!AB185,IF(ADM!$AH185>ADM!$AX185,ADM!AB185,ADM!AR185)))))","v":0},{"$f":"IF($E185=1,AS185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS185,IF(Inputs!$D$35=3,ADM!AC185,IF(ADM!$AI185>ADM!$AY185,ADM!AC185,ADM!AS185))),IF(Inputs!$D$35=2,ADM!AS185,IF(Inputs!$D$35=3,ADM!AC185,IF(ADM!$AH185>ADM!$AX185,ADM!AC185,ADM!AS185)))))","v":0},{"$f":"IF($E185=1,AT185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT185,IF(Inputs!$D$35=3,ADM!AD185,IF(ADM!$AI185>ADM!$AY185,ADM!AD185,ADM!AT185))),IF(Inputs!$D$35=2,ADM!AT185,IF(Inputs!$D$35=3,ADM!AD185,IF(ADM!$AH185>ADM!$AX185,ADM!AD185,ADM!AT185)))))","v":0},{"$f":"IF($E185=1,AU185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU185,IF(Inputs!$D$35=3,ADM!AE185,IF(ADM!$AI185>ADM!$AY185,ADM!AE185,ADM!AU185))),IF(Inputs!$D$35=2,ADM!AU185,IF(Inputs!$D$35=3,ADM!AE185,IF(ADM!$AH185>ADM!$AX185,ADM!AE185,ADM!AU185)))))","v":0},{"$f":"IF($E185=1,AV185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV185,IF(Inputs!$D$35=3,ADM!AF185,IF(ADM!$AI185>ADM!$AY185,ADM!AF185,ADM!AV185))),IF(Inputs!$D$35=2,ADM!AV185,IF(Inputs!$D$35=3,ADM!AF185,IF(ADM!$AH185>ADM!$AX185,ADM!AF185,ADM!AV185)))))","v":0},{"$f":"IF($E185=1,AW185,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW185,IF(Inputs!$D$35=3,ADM!AG185,IF(ADM!$AI185>ADM!$AY185,ADM!AG185,ADM!AW185))),IF(Inputs!$D$35=2,ADM!AW185,IF(Inputs!$D$35=3,ADM!AG185,IF(ADM!$AH185>ADM!$AX185,ADM!AG185,ADM!AW185)))))","v":0},269.39299999999997,30.458833333333331,60.917666666666662,56.424666666666667,48.921999999999997,49.588333333333331,46.12166666666667,0,0,0,0,0,0,0,0,231.5155,261.97433333333333,29.0855,58.170999999999999,61.177,52.296999999999997,56.811,40.936999999999998,0,0,0,0,0,0,0,0,240.30749999999998,269.39299999999997,31.9255,63.850999999999999,55.651000000000003,51.286000000000001,44.651000000000003,45.771000000000001,0,0,0,0,0,0,0,0,229.28450000000004,261.21000000000004,30.365500000000001,60.731000000000002,52.445999999999998,43.183,47.302999999999997,51.656999999999996,0,0,0,0,0,0,0,0,224.9545,255.32]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},null,{"$f":"IF(AND($E186=1,Inputs!$D$34=1),AK186,IF(AND($E186=1,Inputs!$D$34=2),AJ186,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK186,IF(Inputs!$D$35=3,U186,IF($AI186>$AY186,U186,AK186))),IF(Inputs!$D$35=2,AJ186,IF(Inputs!$D$35=3,T186,IF($AH186>$AX186,T186,AJ186)))))))","v":0},{"$f":"IF($E186=1,AL186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL186,IF(Inputs!$D$35=3,ADM!V186,IF(ADM!$AI186>ADM!$AY186,ADM!V186,ADM!AL186))),IF(Inputs!$D$35=2,ADM!AL186,IF(Inputs!$D$35=3,ADM!V186,IF(ADM!$AH186>ADM!$AX186,ADM!V186,ADM!AL186)))))","v":0},{"$f":"IF($E186=1,AM186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM186,IF(Inputs!$D$35=3,ADM!W186,IF(ADM!$AI186>ADM!$AY186,ADM!W186,ADM!AM186))),IF(Inputs!$D$35=2,ADM!AM186,IF(Inputs!$D$35=3,ADM!W186,IF(ADM!$AH186>ADM!$AX186,ADM!W186,ADM!AM186)))))","v":0},{"$f":"IF($E186=1,AN186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN186,IF(Inputs!$D$35=3,ADM!X186,IF(ADM!$AI186>ADM!$AY186,ADM!X186,ADM!AN186))),IF(Inputs!$D$35=2,ADM!AN186,IF(Inputs!$D$35=3,ADM!X186,IF(ADM!$AH186>ADM!$AX186,ADM!X186,ADM!AN186)))))","v":0},{"$f":"IF($E186=1,AO186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO186,IF(Inputs!$D$35=3,ADM!Y186,IF(ADM!$AI186>ADM!$AY186,ADM!Y186,ADM!AO186))),IF(Inputs!$D$35=2,ADM!AO186,IF(Inputs!$D$35=3,ADM!Y186,IF(ADM!$AH186>ADM!$AX186,ADM!Y186,ADM!AO186)))))","v":0},{"$f":"IF($E186=1,AP186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP186,IF(Inputs!$D$35=3,ADM!Z186,IF(ADM!$AI186>ADM!$AY186,ADM!Z186,ADM!AP186))),IF(Inputs!$D$35=2,ADM!AP186,IF(Inputs!$D$35=3,ADM!Z186,IF(ADM!$AH186>ADM!$AX186,ADM!Z186,ADM!AP186)))))","v":41.668333333333329},{"$f":"IF($E186=1,AQ186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ186,IF(Inputs!$D$35=3,ADM!AA186,IF(ADM!$AI186>ADM!$AY186,ADM!AA186,ADM!AQ186))),IF(Inputs!$D$35=2,ADM!AQ186,IF(Inputs!$D$35=3,ADM!AA186,IF(ADM!$AH186>ADM!$AX186,ADM!AA186,ADM!AQ186)))))","v":43.847666666666669},{"$f":"IF($E186=1,AR186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR186,IF(Inputs!$D$35=3,ADM!AB186,IF(ADM!$AI186>ADM!$AY186,ADM!AB186,ADM!AR186))),IF(Inputs!$D$35=2,ADM!AR186,IF(Inputs!$D$35=3,ADM!AB186,IF(ADM!$AH186>ADM!$AX186,ADM!AB186,ADM!AR186)))))","v":41.625999999999998},{"$f":"IF($E186=1,AS186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS186,IF(Inputs!$D$35=3,ADM!AC186,IF(ADM!$AI186>ADM!$AY186,ADM!AC186,ADM!AS186))),IF(Inputs!$D$35=2,ADM!AS186,IF(Inputs!$D$35=3,ADM!AC186,IF(ADM!$AH186>ADM!$AX186,ADM!AC186,ADM!AS186)))))","v":49.002000000000002},{"$f":"IF($E186=1,AT186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT186,IF(Inputs!$D$35=3,ADM!AD186,IF(ADM!$AI186>ADM!$AY186,ADM!AD186,ADM!AT186))),IF(Inputs!$D$35=2,ADM!AT186,IF(Inputs!$D$35=3,ADM!AD186,IF(ADM!$AH186>ADM!$AX186,ADM!AD186,ADM!AT186)))))","v":0},{"$f":"IF($E186=1,AU186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU186,IF(Inputs!$D$35=3,ADM!AE186,IF(ADM!$AI186>ADM!$AY186,ADM!AE186,ADM!AU186))),IF(Inputs!$D$35=2,ADM!AU186,IF(Inputs!$D$35=3,ADM!AE186,IF(ADM!$AH186>ADM!$AX186,ADM!AE186,ADM!AU186)))))","v":0},{"$f":"IF($E186=1,AV186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV186,IF(Inputs!$D$35=3,ADM!AF186,IF(ADM!$AI186>ADM!$AY186,ADM!AF186,ADM!AV186))),IF(Inputs!$D$35=2,ADM!AV186,IF(Inputs!$D$35=3,ADM!AF186,IF(ADM!$AH186>ADM!$AX186,ADM!AF186,ADM!AV186)))))","v":0},{"$f":"IF($E186=1,AW186,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW186,IF(Inputs!$D$35=3,ADM!AG186,IF(ADM!$AI186>ADM!$AY186,ADM!AG186,ADM!AW186))),IF(Inputs!$D$35=2,ADM!AW186,IF(Inputs!$D$35=3,ADM!AG186,IF(ADM!$AH186>ADM!$AX186,ADM!AG186,ADM!AW186)))))","v":0},176.14400000000001,0,0,0,0,0,0,41.668333333333329,43.847666666666669,41.625999999999998,49.002000000000002,0,0,0,0,176.14400000000001,176.14400000000001,0,0,0,0,0,0,39.451000000000001,51.52,32.423000000000002,50.337000000000003,0,0,0,0,173.73099999999999,173.73099999999999,0,0,0,0,0,0,48.566000000000003,36.588999999999999,44.44,45.109000000000002,0,0,0,0,174.70400000000001,174.70400000000001,0,0,0,0,0,0,36.988,43.433999999999997,48.015000000000001,51.56,0,0,0,0,179.99700000000001,179.99700000000001]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},null,{"$f":"IF(AND($E187=1,Inputs!$D$34=1),AK187,IF(AND($E187=1,Inputs!$D$34=2),AJ187,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK187,IF(Inputs!$D$35=3,U187,IF($AI187>$AY187,U187,AK187))),IF(Inputs!$D$35=2,AJ187,IF(Inputs!$D$35=3,T187,IF($AH187>$AX187,T187,AJ187)))))))","v":0},{"$f":"IF($E187=1,AL187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL187,IF(Inputs!$D$35=3,ADM!V187,IF(ADM!$AI187>ADM!$AY187,ADM!V187,ADM!AL187))),IF(Inputs!$D$35=2,ADM!AL187,IF(Inputs!$D$35=3,ADM!V187,IF(ADM!$AH187>ADM!$AX187,ADM!V187,ADM!AL187)))))","v":0},{"$f":"IF($E187=1,AM187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM187,IF(Inputs!$D$35=3,ADM!W187,IF(ADM!$AI187>ADM!$AY187,ADM!W187,ADM!AM187))),IF(Inputs!$D$35=2,ADM!AM187,IF(Inputs!$D$35=3,ADM!W187,IF(ADM!$AH187>ADM!$AX187,ADM!W187,ADM!AM187)))))","v":0},{"$f":"IF($E187=1,AN187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN187,IF(Inputs!$D$35=3,ADM!X187,IF(ADM!$AI187>ADM!$AY187,ADM!X187,ADM!AN187))),IF(Inputs!$D$35=2,ADM!AN187,IF(Inputs!$D$35=3,ADM!X187,IF(ADM!$AH187>ADM!$AX187,ADM!X187,ADM!AN187)))))","v":0},{"$f":"IF($E187=1,AO187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO187,IF(Inputs!$D$35=3,ADM!Y187,IF(ADM!$AI187>ADM!$AY187,ADM!Y187,ADM!AO187))),IF(Inputs!$D$35=2,ADM!AO187,IF(Inputs!$D$35=3,ADM!Y187,IF(ADM!$AH187>ADM!$AX187,ADM!Y187,ADM!AO187)))))","v":0},{"$f":"IF($E187=1,AP187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP187,IF(Inputs!$D$35=3,ADM!Z187,IF(ADM!$AI187>ADM!$AY187,ADM!Z187,ADM!AP187))),IF(Inputs!$D$35=2,ADM!AP187,IF(Inputs!$D$35=3,ADM!Z187,IF(ADM!$AH187>ADM!$AX187,ADM!Z187,ADM!AP187)))))","v":0},{"$f":"IF($E187=1,AQ187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ187,IF(Inputs!$D$35=3,ADM!AA187,IF(ADM!$AI187>ADM!$AY187,ADM!AA187,ADM!AQ187))),IF(Inputs!$D$35=2,ADM!AQ187,IF(Inputs!$D$35=3,ADM!AA187,IF(ADM!$AH187>ADM!$AX187,ADM!AA187,ADM!AQ187)))))","v":0},{"$f":"IF($E187=1,AR187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR187,IF(Inputs!$D$35=3,ADM!AB187,IF(ADM!$AI187>ADM!$AY187,ADM!AB187,ADM!AR187))),IF(Inputs!$D$35=2,ADM!AR187,IF(Inputs!$D$35=3,ADM!AB187,IF(ADM!$AH187>ADM!$AX187,ADM!AB187,ADM!AR187)))))","v":0},{"$f":"IF($E187=1,AS187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS187,IF(Inputs!$D$35=3,ADM!AC187,IF(ADM!$AI187>ADM!$AY187,ADM!AC187,ADM!AS187))),IF(Inputs!$D$35=2,ADM!AS187,IF(Inputs!$D$35=3,ADM!AC187,IF(ADM!$AH187>ADM!$AX187,ADM!AC187,ADM!AS187)))))","v":0},{"$f":"IF($E187=1,AT187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT187,IF(Inputs!$D$35=3,ADM!AD187,IF(ADM!$AI187>ADM!$AY187,ADM!AD187,ADM!AT187))),IF(Inputs!$D$35=2,ADM!AT187,IF(Inputs!$D$35=3,ADM!AD187,IF(ADM!$AH187>ADM!$AX187,ADM!AD187,ADM!AT187)))))","v":36.539000000000001},{"$f":"IF($E187=1,AU187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU187,IF(Inputs!$D$35=3,ADM!AE187,IF(ADM!$AI187>ADM!$AY187,ADM!AE187,ADM!AU187))),IF(Inputs!$D$35=2,ADM!AU187,IF(Inputs!$D$35=3,ADM!AE187,IF(ADM!$AH187>ADM!$AX187,ADM!AE187,ADM!AU187)))))","v":40.234000000000002},{"$f":"IF($E187=1,AV187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV187,IF(Inputs!$D$35=3,ADM!AF187,IF(ADM!$AI187>ADM!$AY187,ADM!AF187,ADM!AV187))),IF(Inputs!$D$35=2,ADM!AV187,IF(Inputs!$D$35=3,ADM!AF187,IF(ADM!$AH187>ADM!$AX187,ADM!AF187,ADM!AV187)))))","v":35.430999999999997},{"$f":"IF($E187=1,AW187,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW187,IF(Inputs!$D$35=3,ADM!AG187,IF(ADM!$AI187>ADM!$AY187,ADM!AG187,ADM!AW187))),IF(Inputs!$D$35=2,ADM!AW187,IF(Inputs!$D$35=3,ADM!AG187,IF(ADM!$AH187>ADM!$AX187,ADM!AG187,ADM!AW187)))))","v":40.652999999999999},152.857,0,0,0,0,0,0,0,0,0,0,39.026000000000003,42.383333333333333,34.055666666666667,35.298333333333332,150.76333333333332,150.76333333333332,0,0,0,0,0,0,0,0,0,0,36.539000000000001,40.234000000000002,35.430999999999997,40.652999999999999,152.857,152.857,0,0,0,0,0,0,0,0,0,0,43.521000000000001,39.975999999999999,38.509,29.29,151.29599999999999,151.29599999999999,0,0,0,0,0,0,0,0,0,0,37.018000000000001,46.94,28.227,35.951999999999998,148.137,148.137]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},null,{"$f":"IF(AND($E188=1,Inputs!$D$34=1),AK188,IF(AND($E188=1,Inputs!$D$34=2),AJ188,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK188,IF(Inputs!$D$35=3,U188,IF($AI188>$AY188,U188,AK188))),IF(Inputs!$D$35=2,AJ188,IF(Inputs!$D$35=3,T188,IF($AH188>$AX188,T188,AJ188)))))))","v":0},{"$f":"IF($E188=1,AL188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL188,IF(Inputs!$D$35=3,ADM!V188,IF(ADM!$AI188>ADM!$AY188,ADM!V188,ADM!AL188))),IF(Inputs!$D$35=2,ADM!AL188,IF(Inputs!$D$35=3,ADM!V188,IF(ADM!$AH188>ADM!$AX188,ADM!V188,ADM!AL188)))))","v":0},{"$f":"IF($E188=1,AM188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM188,IF(Inputs!$D$35=3,ADM!W188,IF(ADM!$AI188>ADM!$AY188,ADM!W188,ADM!AM188))),IF(Inputs!$D$35=2,ADM!AM188,IF(Inputs!$D$35=3,ADM!W188,IF(ADM!$AH188>ADM!$AX188,ADM!W188,ADM!AM188)))))","v":0},{"$f":"IF($E188=1,AN188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN188,IF(Inputs!$D$35=3,ADM!X188,IF(ADM!$AI188>ADM!$AY188,ADM!X188,ADM!AN188))),IF(Inputs!$D$35=2,ADM!AN188,IF(Inputs!$D$35=3,ADM!X188,IF(ADM!$AH188>ADM!$AX188,ADM!X188,ADM!AN188)))))","v":0},{"$f":"IF($E188=1,AO188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO188,IF(Inputs!$D$35=3,ADM!Y188,IF(ADM!$AI188>ADM!$AY188,ADM!Y188,ADM!AO188))),IF(Inputs!$D$35=2,ADM!AO188,IF(Inputs!$D$35=3,ADM!Y188,IF(ADM!$AH188>ADM!$AX188,ADM!Y188,ADM!AO188)))))","v":0},{"$f":"IF($E188=1,AP188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP188,IF(Inputs!$D$35=3,ADM!Z188,IF(ADM!$AI188>ADM!$AY188,ADM!Z188,ADM!AP188))),IF(Inputs!$D$35=2,ADM!AP188,IF(Inputs!$D$35=3,ADM!Z188,IF(ADM!$AH188>ADM!$AX188,ADM!Z188,ADM!AP188)))))","v":0},{"$f":"IF($E188=1,AQ188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ188,IF(Inputs!$D$35=3,ADM!AA188,IF(ADM!$AI188>ADM!$AY188,ADM!AA188,ADM!AQ188))),IF(Inputs!$D$35=2,ADM!AQ188,IF(Inputs!$D$35=3,ADM!AA188,IF(ADM!$AH188>ADM!$AX188,ADM!AA188,ADM!AQ188)))))","v":0},{"$f":"IF($E188=1,AR188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR188,IF(Inputs!$D$35=3,ADM!AB188,IF(ADM!$AI188>ADM!$AY188,ADM!AB188,ADM!AR188))),IF(Inputs!$D$35=2,ADM!AR188,IF(Inputs!$D$35=3,ADM!AB188,IF(ADM!$AH188>ADM!$AX188,ADM!AB188,ADM!AR188)))))","v":0},{"$f":"IF($E188=1,AS188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS188,IF(Inputs!$D$35=3,ADM!AC188,IF(ADM!$AI188>ADM!$AY188,ADM!AC188,ADM!AS188))),IF(Inputs!$D$35=2,ADM!AS188,IF(Inputs!$D$35=3,ADM!AC188,IF(ADM!$AH188>ADM!$AX188,ADM!AC188,ADM!AS188)))))","v":0.88600000000000001},{"$f":"IF($E188=1,AT188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT188,IF(Inputs!$D$35=3,ADM!AD188,IF(ADM!$AI188>ADM!$AY188,ADM!AD188,ADM!AT188))),IF(Inputs!$D$35=2,ADM!AT188,IF(Inputs!$D$35=3,ADM!AD188,IF(ADM!$AH188>ADM!$AX188,ADM!AD188,ADM!AT188)))))","v":4.2930000000000001},{"$f":"IF($E188=1,AU188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU188,IF(Inputs!$D$35=3,ADM!AE188,IF(ADM!$AI188>ADM!$AY188,ADM!AE188,ADM!AU188))),IF(Inputs!$D$35=2,ADM!AU188,IF(Inputs!$D$35=3,ADM!AE188,IF(ADM!$AH188>ADM!$AX188,ADM!AE188,ADM!AU188)))))","v":5.2629999999999999},{"$f":"IF($E188=1,AV188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV188,IF(Inputs!$D$35=3,ADM!AF188,IF(ADM!$AI188>ADM!$AY188,ADM!AF188,ADM!AV188))),IF(Inputs!$D$35=2,ADM!AV188,IF(Inputs!$D$35=3,ADM!AF188,IF(ADM!$AH188>ADM!$AX188,ADM!AF188,ADM!AV188)))))","v":8.5510000000000002},{"$f":"IF($E188=1,AW188,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW188,IF(Inputs!$D$35=3,ADM!AG188,IF(ADM!$AI188>ADM!$AY188,ADM!AG188,ADM!AW188))),IF(Inputs!$D$35=2,ADM!AW188,IF(Inputs!$D$35=3,ADM!AG188,IF(ADM!$AH188>ADM!$AX188,ADM!AG188,ADM!AW188)))))","v":2.2810000000000001},21.274000000000001,0,0,0,0,0,0,0,0,0,0.34333333333333332,4.0476666666666672,4.6226666666666665,6.7023333333333328,3.7543333333333333,19.470333333333336,19.470333333333336,0,0,0,0,0,0,0,0,0,0.88600000000000001,4.2930000000000001,5.2629999999999999,8.5510000000000002,2.2810000000000001,21.274000000000001,21.274000000000001,0,0,0,0,0,0,0,0,0,0.14399999999999999,2.0659999999999998,5.5629999999999997,2.778,6.6710000000000003,17.222000000000001,17.222000000000001,0,0,0,0,0,0,0,0,0,0,5.7839999999999998,3.0419999999999998,8.7780000000000005,2.3109999999999999,19.914999999999999,19.914999999999999]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},null,{"$f":"IF(AND($E189=1,Inputs!$D$34=1),AK189,IF(AND($E189=1,Inputs!$D$34=2),AJ189,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK189,IF(Inputs!$D$35=3,U189,IF($AI189>$AY189,U189,AK189))),IF(Inputs!$D$35=2,AJ189,IF(Inputs!$D$35=3,T189,IF($AH189>$AX189,T189,AJ189)))))))","v":96.063000000000002},{"$f":"IF($E189=1,AL189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL189,IF(Inputs!$D$35=3,ADM!V189,IF(ADM!$AI189>ADM!$AY189,ADM!V189,ADM!AL189))),IF(Inputs!$D$35=2,ADM!AL189,IF(Inputs!$D$35=3,ADM!V189,IF(ADM!$AH189>ADM!$AX189,ADM!V189,ADM!AL189)))))","v":116.857},{"$f":"IF($E189=1,AM189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM189,IF(Inputs!$D$35=3,ADM!W189,IF(ADM!$AI189>ADM!$AY189,ADM!W189,ADM!AM189))),IF(Inputs!$D$35=2,ADM!AM189,IF(Inputs!$D$35=3,ADM!W189,IF(ADM!$AH189>ADM!$AX189,ADM!W189,ADM!AM189)))))","v":96.114000000000004},{"$f":"IF($E189=1,AN189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN189,IF(Inputs!$D$35=3,ADM!X189,IF(ADM!$AI189>ADM!$AY189,ADM!X189,ADM!AN189))),IF(Inputs!$D$35=2,ADM!AN189,IF(Inputs!$D$35=3,ADM!X189,IF(ADM!$AH189>ADM!$AX189,ADM!X189,ADM!AN189)))))","v":83.885999999999996},{"$f":"IF($E189=1,AO189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO189,IF(Inputs!$D$35=3,ADM!Y189,IF(ADM!$AI189>ADM!$AY189,ADM!Y189,ADM!AO189))),IF(Inputs!$D$35=2,ADM!AO189,IF(Inputs!$D$35=3,ADM!Y189,IF(ADM!$AH189>ADM!$AX189,ADM!Y189,ADM!AO189)))))","v":0},{"$f":"IF($E189=1,AP189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP189,IF(Inputs!$D$35=3,ADM!Z189,IF(ADM!$AI189>ADM!$AY189,ADM!Z189,ADM!AP189))),IF(Inputs!$D$35=2,ADM!AP189,IF(Inputs!$D$35=3,ADM!Z189,IF(ADM!$AH189>ADM!$AX189,ADM!Z189,ADM!AP189)))))","v":0},{"$f":"IF($E189=1,AQ189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ189,IF(Inputs!$D$35=3,ADM!AA189,IF(ADM!$AI189>ADM!$AY189,ADM!AA189,ADM!AQ189))),IF(Inputs!$D$35=2,ADM!AQ189,IF(Inputs!$D$35=3,ADM!AA189,IF(ADM!$AH189>ADM!$AX189,ADM!AA189,ADM!AQ189)))))","v":0},{"$f":"IF($E189=1,AR189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR189,IF(Inputs!$D$35=3,ADM!AB189,IF(ADM!$AI189>ADM!$AY189,ADM!AB189,ADM!AR189))),IF(Inputs!$D$35=2,ADM!AR189,IF(Inputs!$D$35=3,ADM!AB189,IF(ADM!$AH189>ADM!$AX189,ADM!AB189,ADM!AR189)))))","v":0},{"$f":"IF($E189=1,AS189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS189,IF(Inputs!$D$35=3,ADM!AC189,IF(ADM!$AI189>ADM!$AY189,ADM!AC189,ADM!AS189))),IF(Inputs!$D$35=2,ADM!AS189,IF(Inputs!$D$35=3,ADM!AC189,IF(ADM!$AH189>ADM!$AX189,ADM!AC189,ADM!AS189)))))","v":0},{"$f":"IF($E189=1,AT189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT189,IF(Inputs!$D$35=3,ADM!AD189,IF(ADM!$AI189>ADM!$AY189,ADM!AD189,ADM!AT189))),IF(Inputs!$D$35=2,ADM!AT189,IF(Inputs!$D$35=3,ADM!AD189,IF(ADM!$AH189>ADM!$AX189,ADM!AD189,ADM!AT189)))))","v":0},{"$f":"IF($E189=1,AU189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU189,IF(Inputs!$D$35=3,ADM!AE189,IF(ADM!$AI189>ADM!$AY189,ADM!AE189,ADM!AU189))),IF(Inputs!$D$35=2,ADM!AU189,IF(Inputs!$D$35=3,ADM!AE189,IF(ADM!$AH189>ADM!$AX189,ADM!AE189,ADM!AU189)))))","v":0},{"$f":"IF($E189=1,AV189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV189,IF(Inputs!$D$35=3,ADM!AF189,IF(ADM!$AI189>ADM!$AY189,ADM!AF189,ADM!AV189))),IF(Inputs!$D$35=2,ADM!AV189,IF(Inputs!$D$35=3,ADM!AF189,IF(ADM!$AH189>ADM!$AX189,ADM!AF189,ADM!AV189)))))","v":0},{"$f":"IF($E189=1,AW189,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW189,IF(Inputs!$D$35=3,ADM!AG189,IF(ADM!$AI189>ADM!$AY189,ADM!AG189,ADM!AW189))),IF(Inputs!$D$35=2,ADM!AW189,IF(Inputs!$D$35=3,ADM!AG189,IF(ADM!$AH189>ADM!$AX189,ADM!AG189,ADM!AW189)))))","v":0},392.91999999999996,52.168666666666667,104.33733333333333,98.362000000000009,89.228333333333339,90.064999999999998,0,0,0,0,0,0,0,0,0,329.82400000000007,381.99266666666671,48.031500000000001,96.063000000000002,116.857,96.114000000000004,83.885999999999996,0,0,0,0,0,0,0,0,0,344.88849999999996,392.91999999999996,54.863,109.726,94.423000000000002,78.394000000000005,94.8,0,0,0,0,0,0,0,0,0,322.48,377.34300000000002,53.611499999999999,107.223,83.805999999999997,93.177000000000007,91.509,0,0,0,0,0,0,0,0,0,322.1035,375.71500000000003]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},null,{"$f":"IF(AND($E190=1,Inputs!$D$34=1),AK190,IF(AND($E190=1,Inputs!$D$34=2),AJ190,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK190,IF(Inputs!$D$35=3,U190,IF($AI190>$AY190,U190,AK190))),IF(Inputs!$D$35=2,AJ190,IF(Inputs!$D$35=3,T190,IF($AH190>$AX190,T190,AJ190)))))))","v":19.932333333333332},{"$f":"IF($E190=1,AL190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL190,IF(Inputs!$D$35=3,ADM!V190,IF(ADM!$AI190>ADM!$AY190,ADM!V190,ADM!AL190))),IF(Inputs!$D$35=2,ADM!AL190,IF(Inputs!$D$35=3,ADM!V190,IF(ADM!$AH190>ADM!$AX190,ADM!V190,ADM!AL190)))))","v":19.952000000000002},{"$f":"IF($E190=1,AM190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM190,IF(Inputs!$D$35=3,ADM!W190,IF(ADM!$AI190>ADM!$AY190,ADM!W190,ADM!AM190))),IF(Inputs!$D$35=2,ADM!AM190,IF(Inputs!$D$35=3,ADM!W190,IF(ADM!$AH190>ADM!$AX190,ADM!W190,ADM!AM190)))))","v":17.991},{"$f":"IF($E190=1,AN190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN190,IF(Inputs!$D$35=3,ADM!X190,IF(ADM!$AI190>ADM!$AY190,ADM!X190,ADM!AN190))),IF(Inputs!$D$35=2,ADM!AN190,IF(Inputs!$D$35=3,ADM!X190,IF(ADM!$AH190>ADM!$AX190,ADM!X190,ADM!AN190)))))","v":20.100333333333335},{"$f":"IF($E190=1,AO190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO190,IF(Inputs!$D$35=3,ADM!Y190,IF(ADM!$AI190>ADM!$AY190,ADM!Y190,ADM!AO190))),IF(Inputs!$D$35=2,ADM!AO190,IF(Inputs!$D$35=3,ADM!Y190,IF(ADM!$AH190>ADM!$AX190,ADM!Y190,ADM!AO190)))))","v":20.797333333333331},{"$f":"IF($E190=1,AP190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP190,IF(Inputs!$D$35=3,ADM!Z190,IF(ADM!$AI190>ADM!$AY190,ADM!Z190,ADM!AP190))),IF(Inputs!$D$35=2,ADM!AP190,IF(Inputs!$D$35=3,ADM!Z190,IF(ADM!$AH190>ADM!$AX190,ADM!Z190,ADM!AP190)))))","v":19.843},{"$f":"IF($E190=1,AQ190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ190,IF(Inputs!$D$35=3,ADM!AA190,IF(ADM!$AI190>ADM!$AY190,ADM!AA190,ADM!AQ190))),IF(Inputs!$D$35=2,ADM!AQ190,IF(Inputs!$D$35=3,ADM!AA190,IF(ADM!$AH190>ADM!$AX190,ADM!AA190,ADM!AQ190)))))","v":18.967333333333332},{"$f":"IF($E190=1,AR190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR190,IF(Inputs!$D$35=3,ADM!AB190,IF(ADM!$AI190>ADM!$AY190,ADM!AB190,ADM!AR190))),IF(Inputs!$D$35=2,ADM!AR190,IF(Inputs!$D$35=3,ADM!AB190,IF(ADM!$AH190>ADM!$AX190,ADM!AB190,ADM!AR190)))))","v":0},{"$f":"IF($E190=1,AS190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS190,IF(Inputs!$D$35=3,ADM!AC190,IF(ADM!$AI190>ADM!$AY190,ADM!AC190,ADM!AS190))),IF(Inputs!$D$35=2,ADM!AS190,IF(Inputs!$D$35=3,ADM!AC190,IF(ADM!$AH190>ADM!$AX190,ADM!AC190,ADM!AS190)))))","v":0},{"$f":"IF($E190=1,AT190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT190,IF(Inputs!$D$35=3,ADM!AD190,IF(ADM!$AI190>ADM!$AY190,ADM!AD190,ADM!AT190))),IF(Inputs!$D$35=2,ADM!AT190,IF(Inputs!$D$35=3,ADM!AD190,IF(ADM!$AH190>ADM!$AX190,ADM!AD190,ADM!AT190)))))","v":0},{"$f":"IF($E190=1,AU190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU190,IF(Inputs!$D$35=3,ADM!AE190,IF(ADM!$AI190>ADM!$AY190,ADM!AE190,ADM!AU190))),IF(Inputs!$D$35=2,ADM!AU190,IF(Inputs!$D$35=3,ADM!AE190,IF(ADM!$AH190>ADM!$AX190,ADM!AE190,ADM!AU190)))))","v":0},{"$f":"IF($E190=1,AV190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV190,IF(Inputs!$D$35=3,ADM!AF190,IF(ADM!$AI190>ADM!$AY190,ADM!AF190,ADM!AV190))),IF(Inputs!$D$35=2,ADM!AV190,IF(Inputs!$D$35=3,ADM!AF190,IF(ADM!$AH190>ADM!$AX190,ADM!AF190,ADM!AV190)))))","v":0},{"$f":"IF($E190=1,AW190,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW190,IF(Inputs!$D$35=3,ADM!AG190,IF(ADM!$AI190>ADM!$AY190,ADM!AG190,ADM!AW190))),IF(Inputs!$D$35=2,ADM!AW190,IF(Inputs!$D$35=3,ADM!AG190,IF(ADM!$AH190>ADM!$AX190,ADM!AG190,ADM!AW190)))))","v":0},137.58333333333334,9.9661666666666662,19.932333333333332,19.952000000000002,17.991,20.100333333333335,20.797333333333331,19.843,18.967333333333332,0,0,0,0,0,0,127.61716666666666,137.58333333333334,9,18,23.137,18,16.137,18,22,16.216000000000001,0,0,0,0,0,0,122.49000000000001,131.49,12.5,25,16,18.443999999999999,17.654,25.137,19,19,0,0,0,0,0,0,127.735,140.23500000000001,8.3985000000000003,16.797000000000001,20.719000000000001,17.529,26.51,19.254999999999999,18.529,21.686,0,0,0,0,0,0,132.62650000000002,141.02500000000001]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},null,{"$f":"IF(AND($E191=1,Inputs!$D$34=1),AK191,IF(AND($E191=1,Inputs!$D$34=2),AJ191,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK191,IF(Inputs!$D$35=3,U191,IF($AI191>$AY191,U191,AK191))),IF(Inputs!$D$35=2,AJ191,IF(Inputs!$D$35=3,T191,IF($AH191>$AX191,T191,AJ191)))))))","v":97.873999999999995},{"$f":"IF($E191=1,AL191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL191,IF(Inputs!$D$35=3,ADM!V191,IF(ADM!$AI191>ADM!$AY191,ADM!V191,ADM!AL191))),IF(Inputs!$D$35=2,ADM!AL191,IF(Inputs!$D$35=3,ADM!V191,IF(ADM!$AH191>ADM!$AX191,ADM!V191,ADM!AL191)))))","v":101.589},{"$f":"IF($E191=1,AM191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM191,IF(Inputs!$D$35=3,ADM!W191,IF(ADM!$AI191>ADM!$AY191,ADM!W191,ADM!AM191))),IF(Inputs!$D$35=2,ADM!AM191,IF(Inputs!$D$35=3,ADM!W191,IF(ADM!$AH191>ADM!$AX191,ADM!W191,ADM!AM191)))))","v":89.713999999999999},{"$f":"IF($E191=1,AN191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN191,IF(Inputs!$D$35=3,ADM!X191,IF(ADM!$AI191>ADM!$AY191,ADM!X191,ADM!AN191))),IF(Inputs!$D$35=2,ADM!AN191,IF(Inputs!$D$35=3,ADM!X191,IF(ADM!$AH191>ADM!$AX191,ADM!X191,ADM!AN191)))))","v":95.629000000000005},{"$f":"IF($E191=1,AO191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO191,IF(Inputs!$D$35=3,ADM!Y191,IF(ADM!$AI191>ADM!$AY191,ADM!Y191,ADM!AO191))),IF(Inputs!$D$35=2,ADM!AO191,IF(Inputs!$D$35=3,ADM!Y191,IF(ADM!$AH191>ADM!$AX191,ADM!Y191,ADM!AO191)))))","v":0},{"$f":"IF($E191=1,AP191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP191,IF(Inputs!$D$35=3,ADM!Z191,IF(ADM!$AI191>ADM!$AY191,ADM!Z191,ADM!AP191))),IF(Inputs!$D$35=2,ADM!AP191,IF(Inputs!$D$35=3,ADM!Z191,IF(ADM!$AH191>ADM!$AX191,ADM!Z191,ADM!AP191)))))","v":0},{"$f":"IF($E191=1,AQ191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ191,IF(Inputs!$D$35=3,ADM!AA191,IF(ADM!$AI191>ADM!$AY191,ADM!AA191,ADM!AQ191))),IF(Inputs!$D$35=2,ADM!AQ191,IF(Inputs!$D$35=3,ADM!AA191,IF(ADM!$AH191>ADM!$AX191,ADM!AA191,ADM!AQ191)))))","v":0},{"$f":"IF($E191=1,AR191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR191,IF(Inputs!$D$35=3,ADM!AB191,IF(ADM!$AI191>ADM!$AY191,ADM!AB191,ADM!AR191))),IF(Inputs!$D$35=2,ADM!AR191,IF(Inputs!$D$35=3,ADM!AB191,IF(ADM!$AH191>ADM!$AX191,ADM!AB191,ADM!AR191)))))","v":0},{"$f":"IF($E191=1,AS191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS191,IF(Inputs!$D$35=3,ADM!AC191,IF(ADM!$AI191>ADM!$AY191,ADM!AC191,ADM!AS191))),IF(Inputs!$D$35=2,ADM!AS191,IF(Inputs!$D$35=3,ADM!AC191,IF(ADM!$AH191>ADM!$AX191,ADM!AC191,ADM!AS191)))))","v":0},{"$f":"IF($E191=1,AT191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT191,IF(Inputs!$D$35=3,ADM!AD191,IF(ADM!$AI191>ADM!$AY191,ADM!AD191,ADM!AT191))),IF(Inputs!$D$35=2,ADM!AT191,IF(Inputs!$D$35=3,ADM!AD191,IF(ADM!$AH191>ADM!$AX191,ADM!AD191,ADM!AT191)))))","v":0},{"$f":"IF($E191=1,AU191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU191,IF(Inputs!$D$35=3,ADM!AE191,IF(ADM!$AI191>ADM!$AY191,ADM!AE191,ADM!AU191))),IF(Inputs!$D$35=2,ADM!AU191,IF(Inputs!$D$35=3,ADM!AE191,IF(ADM!$AH191>ADM!$AX191,ADM!AE191,ADM!AU191)))))","v":0},{"$f":"IF($E191=1,AV191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV191,IF(Inputs!$D$35=3,ADM!AF191,IF(ADM!$AI191>ADM!$AY191,ADM!AF191,ADM!AV191))),IF(Inputs!$D$35=2,ADM!AV191,IF(Inputs!$D$35=3,ADM!AF191,IF(ADM!$AH191>ADM!$AX191,ADM!AF191,ADM!AV191)))))","v":0},{"$f":"IF($E191=1,AW191,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW191,IF(Inputs!$D$35=3,ADM!AG191,IF(ADM!$AI191>ADM!$AY191,ADM!AG191,ADM!AW191))),IF(Inputs!$D$35=2,ADM!AW191,IF(Inputs!$D$35=3,ADM!AG191,IF(ADM!$AH191>ADM!$AX191,ADM!AG191,ADM!AW191)))))","v":0},384.80600000000004,48.820999999999998,97.641999999999996,94.571666666666658,89.23599999999999,88.523666666666671,0,0,0,0,0,0,0,0,0,321.15233333333333,369.9733333333333,48.936999999999998,97.873999999999995,101.589,89.713999999999999,95.629000000000005,0,0,0,0,0,0,0,0,0,335.86900000000003,384.80600000000004,53.711500000000001,107.423,89.503,94.983000000000004,84.691000000000003,0,0,0,0,0,0,0,0,0,322.88850000000002,376.6,43.814500000000002,87.629000000000005,92.623000000000005,83.010999999999996,85.251000000000005,0,0,0,0,0,0,0,0,0,304.6995,348.51400000000001]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},null,{"$f":"IF(AND($E192=1,Inputs!$D$34=1),AK192,IF(AND($E192=1,Inputs!$D$34=2),AJ192,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK192,IF(Inputs!$D$35=3,U192,IF($AI192>$AY192,U192,AK192))),IF(Inputs!$D$35=2,AJ192,IF(Inputs!$D$35=3,T192,IF($AH192>$AX192,T192,AJ192)))))))","v":0},{"$f":"IF($E192=1,AL192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL192,IF(Inputs!$D$35=3,ADM!V192,IF(ADM!$AI192>ADM!$AY192,ADM!V192,ADM!AL192))),IF(Inputs!$D$35=2,ADM!AL192,IF(Inputs!$D$35=3,ADM!V192,IF(ADM!$AH192>ADM!$AX192,ADM!V192,ADM!AL192)))))","v":0},{"$f":"IF($E192=1,AM192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM192,IF(Inputs!$D$35=3,ADM!W192,IF(ADM!$AI192>ADM!$AY192,ADM!W192,ADM!AM192))),IF(Inputs!$D$35=2,ADM!AM192,IF(Inputs!$D$35=3,ADM!W192,IF(ADM!$AH192>ADM!$AX192,ADM!W192,ADM!AM192)))))","v":0},{"$f":"IF($E192=1,AN192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN192,IF(Inputs!$D$35=3,ADM!X192,IF(ADM!$AI192>ADM!$AY192,ADM!X192,ADM!AN192))),IF(Inputs!$D$35=2,ADM!AN192,IF(Inputs!$D$35=3,ADM!X192,IF(ADM!$AH192>ADM!$AX192,ADM!X192,ADM!AN192)))))","v":0},{"$f":"IF($E192=1,AO192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO192,IF(Inputs!$D$35=3,ADM!Y192,IF(ADM!$AI192>ADM!$AY192,ADM!Y192,ADM!AO192))),IF(Inputs!$D$35=2,ADM!AO192,IF(Inputs!$D$35=3,ADM!Y192,IF(ADM!$AH192>ADM!$AX192,ADM!Y192,ADM!AO192)))))","v":87.063000000000002},{"$f":"IF($E192=1,AP192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP192,IF(Inputs!$D$35=3,ADM!Z192,IF(ADM!$AI192>ADM!$AY192,ADM!Z192,ADM!AP192))),IF(Inputs!$D$35=2,ADM!AP192,IF(Inputs!$D$35=3,ADM!Z192,IF(ADM!$AH192>ADM!$AX192,ADM!Z192,ADM!AP192)))))","v":88.783000000000001},{"$f":"IF($E192=1,AQ192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ192,IF(Inputs!$D$35=3,ADM!AA192,IF(ADM!$AI192>ADM!$AY192,ADM!AA192,ADM!AQ192))),IF(Inputs!$D$35=2,ADM!AQ192,IF(Inputs!$D$35=3,ADM!AA192,IF(ADM!$AH192>ADM!$AX192,ADM!AA192,ADM!AQ192)))))","v":71.233999999999995},{"$f":"IF($E192=1,AR192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR192,IF(Inputs!$D$35=3,ADM!AB192,IF(ADM!$AI192>ADM!$AY192,ADM!AB192,ADM!AR192))),IF(Inputs!$D$35=2,ADM!AR192,IF(Inputs!$D$35=3,ADM!AB192,IF(ADM!$AH192>ADM!$AX192,ADM!AB192,ADM!AR192)))))","v":0},{"$f":"IF($E192=1,AS192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS192,IF(Inputs!$D$35=3,ADM!AC192,IF(ADM!$AI192>ADM!$AY192,ADM!AC192,ADM!AS192))),IF(Inputs!$D$35=2,ADM!AS192,IF(Inputs!$D$35=3,ADM!AC192,IF(ADM!$AH192>ADM!$AX192,ADM!AC192,ADM!AS192)))))","v":0},{"$f":"IF($E192=1,AT192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT192,IF(Inputs!$D$35=3,ADM!AD192,IF(ADM!$AI192>ADM!$AY192,ADM!AD192,ADM!AT192))),IF(Inputs!$D$35=2,ADM!AT192,IF(Inputs!$D$35=3,ADM!AD192,IF(ADM!$AH192>ADM!$AX192,ADM!AD192,ADM!AT192)))))","v":0},{"$f":"IF($E192=1,AU192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU192,IF(Inputs!$D$35=3,ADM!AE192,IF(ADM!$AI192>ADM!$AY192,ADM!AE192,ADM!AU192))),IF(Inputs!$D$35=2,ADM!AU192,IF(Inputs!$D$35=3,ADM!AE192,IF(ADM!$AH192>ADM!$AX192,ADM!AE192,ADM!AU192)))))","v":0},{"$f":"IF($E192=1,AV192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV192,IF(Inputs!$D$35=3,ADM!AF192,IF(ADM!$AI192>ADM!$AY192,ADM!AF192,ADM!AV192))),IF(Inputs!$D$35=2,ADM!AV192,IF(Inputs!$D$35=3,ADM!AF192,IF(ADM!$AH192>ADM!$AX192,ADM!AF192,ADM!AV192)))))","v":0},{"$f":"IF($E192=1,AW192,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW192,IF(Inputs!$D$35=3,ADM!AG192,IF(ADM!$AI192>ADM!$AY192,ADM!AG192,ADM!AW192))),IF(Inputs!$D$35=2,ADM!AW192,IF(Inputs!$D$35=3,ADM!AG192,IF(ADM!$AH192>ADM!$AX192,ADM!AG192,ADM!AW192)))))","v":0},247.07999999999998,0,0,0,0,0,84.903000000000006,76.584999999999994,76.92,0,0,0,0,0,0,238.40800000000002,238.40800000000002,0,0,0,0,0,87.063000000000002,88.783000000000001,71.233999999999995,0,0,0,0,0,0,247.07999999999998,247.07999999999998,0,0,0,0,0,89.085999999999999,70.188999999999993,80.188999999999993,0,0,0,0,0,0,239.46399999999997,239.46399999999997,0,0,0,0,0,78.56,70.783000000000001,79.337000000000003,0,0,0,0,0,0,{"$f":"BP192+SUM(BR192:CC192)","v":228.68},{"$f":"SUM(BQ192:CC192)","v":228.68}]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},null,{"$f":"IF(AND($E193=1,Inputs!$D$34=1),AK193,IF(AND($E193=1,Inputs!$D$34=2),AJ193,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK193,IF(Inputs!$D$35=3,U193,IF($AI193>$AY193,U193,AK193))),IF(Inputs!$D$35=2,AJ193,IF(Inputs!$D$35=3,T193,IF($AH193>$AX193,T193,AJ193)))))))","v":0},{"$f":"IF($E193=1,AL193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL193,IF(Inputs!$D$35=3,ADM!V193,IF(ADM!$AI193>ADM!$AY193,ADM!V193,ADM!AL193))),IF(Inputs!$D$35=2,ADM!AL193,IF(Inputs!$D$35=3,ADM!V193,IF(ADM!$AH193>ADM!$AX193,ADM!V193,ADM!AL193)))))","v":0},{"$f":"IF($E193=1,AM193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM193,IF(Inputs!$D$35=3,ADM!W193,IF(ADM!$AI193>ADM!$AY193,ADM!W193,ADM!AM193))),IF(Inputs!$D$35=2,ADM!AM193,IF(Inputs!$D$35=3,ADM!W193,IF(ADM!$AH193>ADM!$AX193,ADM!W193,ADM!AM193)))))","v":0},{"$f":"IF($E193=1,AN193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN193,IF(Inputs!$D$35=3,ADM!X193,IF(ADM!$AI193>ADM!$AY193,ADM!X193,ADM!AN193))),IF(Inputs!$D$35=2,ADM!AN193,IF(Inputs!$D$35=3,ADM!X193,IF(ADM!$AH193>ADM!$AX193,ADM!X193,ADM!AN193)))))","v":0},{"$f":"IF($E193=1,AO193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO193,IF(Inputs!$D$35=3,ADM!Y193,IF(ADM!$AI193>ADM!$AY193,ADM!Y193,ADM!AO193))),IF(Inputs!$D$35=2,ADM!AO193,IF(Inputs!$D$35=3,ADM!Y193,IF(ADM!$AH193>ADM!$AX193,ADM!Y193,ADM!AO193)))))","v":97.08},{"$f":"IF($E193=1,AP193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP193,IF(Inputs!$D$35=3,ADM!Z193,IF(ADM!$AI193>ADM!$AY193,ADM!Z193,ADM!AP193))),IF(Inputs!$D$35=2,ADM!AP193,IF(Inputs!$D$35=3,ADM!Z193,IF(ADM!$AH193>ADM!$AX193,ADM!Z193,ADM!AP193)))))","v":90.926000000000002},{"$f":"IF($E193=1,AQ193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ193,IF(Inputs!$D$35=3,ADM!AA193,IF(ADM!$AI193>ADM!$AY193,ADM!AA193,ADM!AQ193))),IF(Inputs!$D$35=2,ADM!AQ193,IF(Inputs!$D$35=3,ADM!AA193,IF(ADM!$AH193>ADM!$AX193,ADM!AA193,ADM!AQ193)))))","v":109.10299999999999},{"$f":"IF($E193=1,AR193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR193,IF(Inputs!$D$35=3,ADM!AB193,IF(ADM!$AI193>ADM!$AY193,ADM!AB193,ADM!AR193))),IF(Inputs!$D$35=2,ADM!AR193,IF(Inputs!$D$35=3,ADM!AB193,IF(ADM!$AH193>ADM!$AX193,ADM!AB193,ADM!AR193)))))","v":0},{"$f":"IF($E193=1,AS193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS193,IF(Inputs!$D$35=3,ADM!AC193,IF(ADM!$AI193>ADM!$AY193,ADM!AC193,ADM!AS193))),IF(Inputs!$D$35=2,ADM!AS193,IF(Inputs!$D$35=3,ADM!AC193,IF(ADM!$AH193>ADM!$AX193,ADM!AC193,ADM!AS193)))))","v":0},{"$f":"IF($E193=1,AT193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT193,IF(Inputs!$D$35=3,ADM!AD193,IF(ADM!$AI193>ADM!$AY193,ADM!AD193,ADM!AT193))),IF(Inputs!$D$35=2,ADM!AT193,IF(Inputs!$D$35=3,ADM!AD193,IF(ADM!$AH193>ADM!$AX193,ADM!AD193,ADM!AT193)))))","v":0},{"$f":"IF($E193=1,AU193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU193,IF(Inputs!$D$35=3,ADM!AE193,IF(ADM!$AI193>ADM!$AY193,ADM!AE193,ADM!AU193))),IF(Inputs!$D$35=2,ADM!AU193,IF(Inputs!$D$35=3,ADM!AE193,IF(ADM!$AH193>ADM!$AX193,ADM!AE193,ADM!AU193)))))","v":0},{"$f":"IF($E193=1,AV193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV193,IF(Inputs!$D$35=3,ADM!AF193,IF(ADM!$AI193>ADM!$AY193,ADM!AF193,ADM!AV193))),IF(Inputs!$D$35=2,ADM!AV193,IF(Inputs!$D$35=3,ADM!AF193,IF(ADM!$AH193>ADM!$AX193,ADM!AF193,ADM!AV193)))))","v":0},{"$f":"IF($E193=1,AW193,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW193,IF(Inputs!$D$35=3,ADM!AG193,IF(ADM!$AI193>ADM!$AY193,ADM!AG193,ADM!AW193))),IF(Inputs!$D$35=2,ADM!AW193,IF(Inputs!$D$35=3,ADM!AG193,IF(ADM!$AH193>ADM!$AX193,ADM!AG193,ADM!AW193)))))","v":0},297.10899999999998,0,0,0,0,0,98.872333333333316,92.540999999999997,98.677999999999997,0,0,0,0,0,0,290.0913333333333,290.0913333333333,0,0,0,0,0,97.08,90.926000000000002,109.10299999999999,0,0,0,0,0,0,297.10899999999998,297.10899999999998,0,0,0,0,0,91.662999999999997,102.354,80.736999999999995,0,0,0,0,0,0,274.75400000000002,274.75400000000002,0,0,0,0,0,107.874,84.343000000000004,106.194,0,0,0,0,0,0,{"$f":"BP193+SUM(BR193:CC193)","v":298.411},{"$f":"SUM(BQ193:CC193)","v":298.411}]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},null,{"$f":"IF(AND($E194=1,Inputs!$D$34=1),AK194,IF(AND($E194=1,Inputs!$D$34=2),AJ194,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK194,IF(Inputs!$D$35=3,U194,IF($AI194>$AY194,U194,AK194))),IF(Inputs!$D$35=2,AJ194,IF(Inputs!$D$35=3,T194,IF($AH194>$AX194,T194,AJ194)))))))","v":0},{"$f":"IF($E194=1,AL194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL194,IF(Inputs!$D$35=3,ADM!V194,IF(ADM!$AI194>ADM!$AY194,ADM!V194,ADM!AL194))),IF(Inputs!$D$35=2,ADM!AL194,IF(Inputs!$D$35=3,ADM!V194,IF(ADM!$AH194>ADM!$AX194,ADM!V194,ADM!AL194)))))","v":0},{"$f":"IF($E194=1,AM194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM194,IF(Inputs!$D$35=3,ADM!W194,IF(ADM!$AI194>ADM!$AY194,ADM!W194,ADM!AM194))),IF(Inputs!$D$35=2,ADM!AM194,IF(Inputs!$D$35=3,ADM!W194,IF(ADM!$AH194>ADM!$AX194,ADM!W194,ADM!AM194)))))","v":0},{"$f":"IF($E194=1,AN194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN194,IF(Inputs!$D$35=3,ADM!X194,IF(ADM!$AI194>ADM!$AY194,ADM!X194,ADM!AN194))),IF(Inputs!$D$35=2,ADM!AN194,IF(Inputs!$D$35=3,ADM!X194,IF(ADM!$AH194>ADM!$AX194,ADM!X194,ADM!AN194)))))","v":0},{"$f":"IF($E194=1,AO194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO194,IF(Inputs!$D$35=3,ADM!Y194,IF(ADM!$AI194>ADM!$AY194,ADM!Y194,ADM!AO194))),IF(Inputs!$D$35=2,ADM!AO194,IF(Inputs!$D$35=3,ADM!Y194,IF(ADM!$AH194>ADM!$AX194,ADM!Y194,ADM!AO194)))))","v":0},{"$f":"IF($E194=1,AP194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP194,IF(Inputs!$D$35=3,ADM!Z194,IF(ADM!$AI194>ADM!$AY194,ADM!Z194,ADM!AP194))),IF(Inputs!$D$35=2,ADM!AP194,IF(Inputs!$D$35=3,ADM!Z194,IF(ADM!$AH194>ADM!$AX194,ADM!Z194,ADM!AP194)))))","v":0},{"$f":"IF($E194=1,AQ194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ194,IF(Inputs!$D$35=3,ADM!AA194,IF(ADM!$AI194>ADM!$AY194,ADM!AA194,ADM!AQ194))),IF(Inputs!$D$35=2,ADM!AQ194,IF(Inputs!$D$35=3,ADM!AA194,IF(ADM!$AH194>ADM!$AX194,ADM!AA194,ADM!AQ194)))))","v":0},{"$f":"IF($E194=1,AR194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR194,IF(Inputs!$D$35=3,ADM!AB194,IF(ADM!$AI194>ADM!$AY194,ADM!AB194,ADM!AR194))),IF(Inputs!$D$35=2,ADM!AR194,IF(Inputs!$D$35=3,ADM!AB194,IF(ADM!$AH194>ADM!$AX194,ADM!AB194,ADM!AR194)))))","v":181.602},{"$f":"IF($E194=1,AS194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS194,IF(Inputs!$D$35=3,ADM!AC194,IF(ADM!$AI194>ADM!$AY194,ADM!AC194,ADM!AS194))),IF(Inputs!$D$35=2,ADM!AS194,IF(Inputs!$D$35=3,ADM!AC194,IF(ADM!$AH194>ADM!$AX194,ADM!AC194,ADM!AS194)))))","v":184.83633333333333},{"$f":"IF($E194=1,AT194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT194,IF(Inputs!$D$35=3,ADM!AD194,IF(ADM!$AI194>ADM!$AY194,ADM!AD194,ADM!AT194))),IF(Inputs!$D$35=2,ADM!AT194,IF(Inputs!$D$35=3,ADM!AD194,IF(ADM!$AH194>ADM!$AX194,ADM!AD194,ADM!AT194)))))","v":0},{"$f":"IF($E194=1,AU194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU194,IF(Inputs!$D$35=3,ADM!AE194,IF(ADM!$AI194>ADM!$AY194,ADM!AE194,ADM!AU194))),IF(Inputs!$D$35=2,ADM!AU194,IF(Inputs!$D$35=3,ADM!AE194,IF(ADM!$AH194>ADM!$AX194,ADM!AE194,ADM!AU194)))))","v":0},{"$f":"IF($E194=1,AV194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV194,IF(Inputs!$D$35=3,ADM!AF194,IF(ADM!$AI194>ADM!$AY194,ADM!AF194,ADM!AV194))),IF(Inputs!$D$35=2,ADM!AV194,IF(Inputs!$D$35=3,ADM!AF194,IF(ADM!$AH194>ADM!$AX194,ADM!AF194,ADM!AV194)))))","v":0},{"$f":"IF($E194=1,AW194,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW194,IF(Inputs!$D$35=3,ADM!AG194,IF(ADM!$AI194>ADM!$AY194,ADM!AG194,ADM!AW194))),IF(Inputs!$D$35=2,ADM!AW194,IF(Inputs!$D$35=3,ADM!AG194,IF(ADM!$AH194>ADM!$AX194,ADM!AG194,ADM!AW194)))))","v":0},366.43833333333333,0,0,0,0,0,0,0,0,181.602,184.83633333333333,0,0,0,0,366.43833333333333,366.43833333333333,0,0,0,0,0,0,0,0,173.08600000000001,179.22900000000001,0,0,0,0,352.31500000000005,352.31500000000005,0,0,0,0,0,0,0,0,177.137,187.51400000000001,0,0,0,0,364.65100000000001,364.65100000000001,0,0,0,0,0,0,0,0,194.583,187.76599999999999,0,0,0,0,382.34899999999999,382.34899999999999]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},null,{"$f":"IF(AND($E195=1,Inputs!$D$34=1),AK195,IF(AND($E195=1,Inputs!$D$34=2),AJ195,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK195,IF(Inputs!$D$35=3,U195,IF($AI195>$AY195,U195,AK195))),IF(Inputs!$D$35=2,AJ195,IF(Inputs!$D$35=3,T195,IF($AH195>$AX195,T195,AJ195)))))))","v":0},{"$f":"IF($E195=1,AL195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL195,IF(Inputs!$D$35=3,ADM!V195,IF(ADM!$AI195>ADM!$AY195,ADM!V195,ADM!AL195))),IF(Inputs!$D$35=2,ADM!AL195,IF(Inputs!$D$35=3,ADM!V195,IF(ADM!$AH195>ADM!$AX195,ADM!V195,ADM!AL195)))))","v":0},{"$f":"IF($E195=1,AM195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM195,IF(Inputs!$D$35=3,ADM!W195,IF(ADM!$AI195>ADM!$AY195,ADM!W195,ADM!AM195))),IF(Inputs!$D$35=2,ADM!AM195,IF(Inputs!$D$35=3,ADM!W195,IF(ADM!$AH195>ADM!$AX195,ADM!W195,ADM!AM195)))))","v":0},{"$f":"IF($E195=1,AN195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN195,IF(Inputs!$D$35=3,ADM!X195,IF(ADM!$AI195>ADM!$AY195,ADM!X195,ADM!AN195))),IF(Inputs!$D$35=2,ADM!AN195,IF(Inputs!$D$35=3,ADM!X195,IF(ADM!$AH195>ADM!$AX195,ADM!X195,ADM!AN195)))))","v":0},{"$f":"IF($E195=1,AO195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO195,IF(Inputs!$D$35=3,ADM!Y195,IF(ADM!$AI195>ADM!$AY195,ADM!Y195,ADM!AO195))),IF(Inputs!$D$35=2,ADM!AO195,IF(Inputs!$D$35=3,ADM!Y195,IF(ADM!$AH195>ADM!$AX195,ADM!Y195,ADM!AO195)))))","v":0},{"$f":"IF($E195=1,AP195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP195,IF(Inputs!$D$35=3,ADM!Z195,IF(ADM!$AI195>ADM!$AY195,ADM!Z195,ADM!AP195))),IF(Inputs!$D$35=2,ADM!AP195,IF(Inputs!$D$35=3,ADM!Z195,IF(ADM!$AH195>ADM!$AX195,ADM!Z195,ADM!AP195)))))","v":0},{"$f":"IF($E195=1,AQ195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ195,IF(Inputs!$D$35=3,ADM!AA195,IF(ADM!$AI195>ADM!$AY195,ADM!AA195,ADM!AQ195))),IF(Inputs!$D$35=2,ADM!AQ195,IF(Inputs!$D$35=3,ADM!AA195,IF(ADM!$AH195>ADM!$AX195,ADM!AA195,ADM!AQ195)))))","v":0},{"$f":"IF($E195=1,AR195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR195,IF(Inputs!$D$35=3,ADM!AB195,IF(ADM!$AI195>ADM!$AY195,ADM!AB195,ADM!AR195))),IF(Inputs!$D$35=2,ADM!AR195,IF(Inputs!$D$35=3,ADM!AB195,IF(ADM!$AH195>ADM!$AX195,ADM!AB195,ADM!AR195)))))","v":20.739000000000001},{"$f":"IF($E195=1,AS195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS195,IF(Inputs!$D$35=3,ADM!AC195,IF(ADM!$AI195>ADM!$AY195,ADM!AC195,ADM!AS195))),IF(Inputs!$D$35=2,ADM!AS195,IF(Inputs!$D$35=3,ADM!AC195,IF(ADM!$AH195>ADM!$AX195,ADM!AC195,ADM!AS195)))))","v":18.059000000000001},{"$f":"IF($E195=1,AT195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT195,IF(Inputs!$D$35=3,ADM!AD195,IF(ADM!$AI195>ADM!$AY195,ADM!AD195,ADM!AT195))),IF(Inputs!$D$35=2,ADM!AT195,IF(Inputs!$D$35=3,ADM!AD195,IF(ADM!$AH195>ADM!$AX195,ADM!AD195,ADM!AT195)))))","v":15.007},{"$f":"IF($E195=1,AU195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU195,IF(Inputs!$D$35=3,ADM!AE195,IF(ADM!$AI195>ADM!$AY195,ADM!AE195,ADM!AU195))),IF(Inputs!$D$35=2,ADM!AU195,IF(Inputs!$D$35=3,ADM!AE195,IF(ADM!$AH195>ADM!$AX195,ADM!AE195,ADM!AU195)))))","v":17},{"$f":"IF($E195=1,AV195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV195,IF(Inputs!$D$35=3,ADM!AF195,IF(ADM!$AI195>ADM!$AY195,ADM!AF195,ADM!AV195))),IF(Inputs!$D$35=2,ADM!AV195,IF(Inputs!$D$35=3,ADM!AF195,IF(ADM!$AH195>ADM!$AX195,ADM!AF195,ADM!AV195)))))","v":21.529},{"$f":"IF($E195=1,AW195,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW195,IF(Inputs!$D$35=3,ADM!AG195,IF(ADM!$AI195>ADM!$AY195,ADM!AG195,ADM!AW195))),IF(Inputs!$D$35=2,ADM!AW195,IF(Inputs!$D$35=3,ADM!AG195,IF(ADM!$AH195>ADM!$AX195,ADM!AG195,ADM!AW195)))))","v":13},105.334,0,0,0,0,0,0,0,0,18.864999999999998,17.030333333333335,18.220333333333333,16.183000000000003,16.568333333333332,15.255000000000001,102.122,{"$f":"SUM(U195:AG195)","v":102.122},0,0,0,0,0,0,0,0,20.739000000000001,18.059000000000001,15.007,17,21.529,13,{"$f":"AJ195+SUM(AL195:AW195)","v":105.334},{"$f":"SUM(AK195:AW195)","v":105.334},{"$f":"BA195/2","v":0},0,0,0,0,0,0,0,21.353000000000002,13.882,18.654,21.443999999999999,12,16.765000000000001,{"$f":"AZ195+SUM(BB195:BM195)","v":104.098},{"$f":"SUM(BA195:BM195)","v":104.098},{"$f":"BQ195/2","v":0},0,0,0,0,0,0,0,14.503,19.149999999999999,21,10.105,16.175999999999998,16,96.933999999999997,96.933999999999997]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},null,{"$f":"IF(AND($E196=1,Inputs!$D$34=1),AK196,IF(AND($E196=1,Inputs!$D$34=2),AJ196,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK196,IF(Inputs!$D$35=3,U196,IF($AI196>$AY196,U196,AK196))),IF(Inputs!$D$35=2,AJ196,IF(Inputs!$D$35=3,T196,IF($AH196>$AX196,T196,AJ196)))))))","v":0},{"$f":"IF($E196=1,AL196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL196,IF(Inputs!$D$35=3,ADM!V196,IF(ADM!$AI196>ADM!$AY196,ADM!V196,ADM!AL196))),IF(Inputs!$D$35=2,ADM!AL196,IF(Inputs!$D$35=3,ADM!V196,IF(ADM!$AH196>ADM!$AX196,ADM!V196,ADM!AL196)))))","v":0},{"$f":"IF($E196=1,AM196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM196,IF(Inputs!$D$35=3,ADM!W196,IF(ADM!$AI196>ADM!$AY196,ADM!W196,ADM!AM196))),IF(Inputs!$D$35=2,ADM!AM196,IF(Inputs!$D$35=3,ADM!W196,IF(ADM!$AH196>ADM!$AX196,ADM!W196,ADM!AM196)))))","v":0},{"$f":"IF($E196=1,AN196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN196,IF(Inputs!$D$35=3,ADM!X196,IF(ADM!$AI196>ADM!$AY196,ADM!X196,ADM!AN196))),IF(Inputs!$D$35=2,ADM!AN196,IF(Inputs!$D$35=3,ADM!X196,IF(ADM!$AH196>ADM!$AX196,ADM!X196,ADM!AN196)))))","v":0},{"$f":"IF($E196=1,AO196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO196,IF(Inputs!$D$35=3,ADM!Y196,IF(ADM!$AI196>ADM!$AY196,ADM!Y196,ADM!AO196))),IF(Inputs!$D$35=2,ADM!AO196,IF(Inputs!$D$35=3,ADM!Y196,IF(ADM!$AH196>ADM!$AX196,ADM!Y196,ADM!AO196)))))","v":0},{"$f":"IF($E196=1,AP196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP196,IF(Inputs!$D$35=3,ADM!Z196,IF(ADM!$AI196>ADM!$AY196,ADM!Z196,ADM!AP196))),IF(Inputs!$D$35=2,ADM!AP196,IF(Inputs!$D$35=3,ADM!Z196,IF(ADM!$AH196>ADM!$AX196,ADM!Z196,ADM!AP196)))))","v":0},{"$f":"IF($E196=1,AQ196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ196,IF(Inputs!$D$35=3,ADM!AA196,IF(ADM!$AI196>ADM!$AY196,ADM!AA196,ADM!AQ196))),IF(Inputs!$D$35=2,ADM!AQ196,IF(Inputs!$D$35=3,ADM!AA196,IF(ADM!$AH196>ADM!$AX196,ADM!AA196,ADM!AQ196)))))","v":0},{"$f":"IF($E196=1,AR196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR196,IF(Inputs!$D$35=3,ADM!AB196,IF(ADM!$AI196>ADM!$AY196,ADM!AB196,ADM!AR196))),IF(Inputs!$D$35=2,ADM!AR196,IF(Inputs!$D$35=3,ADM!AB196,IF(ADM!$AH196>ADM!$AX196,ADM!AB196,ADM!AR196)))))","v":0},{"$f":"IF($E196=1,AS196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS196,IF(Inputs!$D$35=3,ADM!AC196,IF(ADM!$AI196>ADM!$AY196,ADM!AC196,ADM!AS196))),IF(Inputs!$D$35=2,ADM!AS196,IF(Inputs!$D$35=3,ADM!AC196,IF(ADM!$AH196>ADM!$AX196,ADM!AC196,ADM!AS196)))))","v":0},{"$f":"IF($E196=1,AT196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT196,IF(Inputs!$D$35=3,ADM!AD196,IF(ADM!$AI196>ADM!$AY196,ADM!AD196,ADM!AT196))),IF(Inputs!$D$35=2,ADM!AT196,IF(Inputs!$D$35=3,ADM!AD196,IF(ADM!$AH196>ADM!$AX196,ADM!AD196,ADM!AT196)))))","v":189.864},{"$f":"IF($E196=1,AU196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU196,IF(Inputs!$D$35=3,ADM!AE196,IF(ADM!$AI196>ADM!$AY196,ADM!AE196,ADM!AU196))),IF(Inputs!$D$35=2,ADM!AU196,IF(Inputs!$D$35=3,ADM!AE196,IF(ADM!$AH196>ADM!$AX196,ADM!AE196,ADM!AU196)))))","v":175.358},{"$f":"IF($E196=1,AV196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV196,IF(Inputs!$D$35=3,ADM!AF196,IF(ADM!$AI196>ADM!$AY196,ADM!AF196,ADM!AV196))),IF(Inputs!$D$35=2,ADM!AV196,IF(Inputs!$D$35=3,ADM!AF196,IF(ADM!$AH196>ADM!$AX196,ADM!AF196,ADM!AV196)))))","v":166.179},{"$f":"IF($E196=1,AW196,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW196,IF(Inputs!$D$35=3,ADM!AG196,IF(ADM!$AI196>ADM!$AY196,ADM!AG196,ADM!AW196))),IF(Inputs!$D$35=2,ADM!AW196,IF(Inputs!$D$35=3,ADM!AG196,IF(ADM!$AH196>ADM!$AX196,ADM!AG196,ADM!AW196)))))","v":142.22200000000001},673.62299999999993,0,0,0,0,0,0,0,0,0,0,183.69033333333334,169.07866666666666,158.46200000000002,150.328,661.55899999999997,661.55899999999997,0,0,0,0,0,0,0,0,0,0,189.864,175.358,166.179,142.22200000000001,673.62299999999993,673.62299999999993,0,0,0,0,0,0,0,0,0,0,181.56100000000001,165.84100000000001,159.32900000000001,136.65199999999999,643.38300000000004,643.38300000000004,0,0,0,0,0,0,0,0,0,0,179.64599999999999,166.03700000000001,{"$f":"149.976-0.098","v":149.87799999999999},{"$f":"171.988+0.122","v":172.11},667.67100000000005,667.67100000000005]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},null,{"$f":"IF(AND($E197=1,Inputs!$D$34=1),AK197,IF(AND($E197=1,Inputs!$D$34=2),AJ197,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK197,IF(Inputs!$D$35=3,U197,IF($AI197>$AY197,U197,AK197))),IF(Inputs!$D$35=2,AJ197,IF(Inputs!$D$35=3,T197,IF($AH197>$AX197,T197,AJ197)))))))","v":0},{"$f":"IF($E197=1,AL197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL197,IF(Inputs!$D$35=3,ADM!V197,IF(ADM!$AI197>ADM!$AY197,ADM!V197,ADM!AL197))),IF(Inputs!$D$35=2,ADM!AL197,IF(Inputs!$D$35=3,ADM!V197,IF(ADM!$AH197>ADM!$AX197,ADM!V197,ADM!AL197)))))","v":0},{"$f":"IF($E197=1,AM197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM197,IF(Inputs!$D$35=3,ADM!W197,IF(ADM!$AI197>ADM!$AY197,ADM!W197,ADM!AM197))),IF(Inputs!$D$35=2,ADM!AM197,IF(Inputs!$D$35=3,ADM!W197,IF(ADM!$AH197>ADM!$AX197,ADM!W197,ADM!AM197)))))","v":0},{"$f":"IF($E197=1,AN197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN197,IF(Inputs!$D$35=3,ADM!X197,IF(ADM!$AI197>ADM!$AY197,ADM!X197,ADM!AN197))),IF(Inputs!$D$35=2,ADM!AN197,IF(Inputs!$D$35=3,ADM!X197,IF(ADM!$AH197>ADM!$AX197,ADM!X197,ADM!AN197)))))","v":0},{"$f":"IF($E197=1,AO197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO197,IF(Inputs!$D$35=3,ADM!Y197,IF(ADM!$AI197>ADM!$AY197,ADM!Y197,ADM!AO197))),IF(Inputs!$D$35=2,ADM!AO197,IF(Inputs!$D$35=3,ADM!Y197,IF(ADM!$AH197>ADM!$AX197,ADM!Y197,ADM!AO197)))))","v":0},{"$f":"IF($E197=1,AP197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP197,IF(Inputs!$D$35=3,ADM!Z197,IF(ADM!$AI197>ADM!$AY197,ADM!Z197,ADM!AP197))),IF(Inputs!$D$35=2,ADM!AP197,IF(Inputs!$D$35=3,ADM!Z197,IF(ADM!$AH197>ADM!$AX197,ADM!Z197,ADM!AP197)))))","v":0},{"$f":"IF($E197=1,AQ197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ197,IF(Inputs!$D$35=3,ADM!AA197,IF(ADM!$AI197>ADM!$AY197,ADM!AA197,ADM!AQ197))),IF(Inputs!$D$35=2,ADM!AQ197,IF(Inputs!$D$35=3,ADM!AA197,IF(ADM!$AH197>ADM!$AX197,ADM!AA197,ADM!AQ197)))))","v":0},{"$f":"IF($E197=1,AR197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR197,IF(Inputs!$D$35=3,ADM!AB197,IF(ADM!$AI197>ADM!$AY197,ADM!AB197,ADM!AR197))),IF(Inputs!$D$35=2,ADM!AR197,IF(Inputs!$D$35=3,ADM!AB197,IF(ADM!$AH197>ADM!$AX197,ADM!AB197,ADM!AR197)))))","v":0},{"$f":"IF($E197=1,AS197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS197,IF(Inputs!$D$35=3,ADM!AC197,IF(ADM!$AI197>ADM!$AY197,ADM!AC197,ADM!AS197))),IF(Inputs!$D$35=2,ADM!AS197,IF(Inputs!$D$35=3,ADM!AC197,IF(ADM!$AH197>ADM!$AX197,ADM!AC197,ADM!AS197)))))","v":0},{"$f":"IF($E197=1,AT197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT197,IF(Inputs!$D$35=3,ADM!AD197,IF(ADM!$AI197>ADM!$AY197,ADM!AD197,ADM!AT197))),IF(Inputs!$D$35=2,ADM!AT197,IF(Inputs!$D$35=3,ADM!AD197,IF(ADM!$AH197>ADM!$AX197,ADM!AD197,ADM!AT197)))))","v":3.4380000000000002},{"$f":"IF($E197=1,AU197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU197,IF(Inputs!$D$35=3,ADM!AE197,IF(ADM!$AI197>ADM!$AY197,ADM!AE197,ADM!AU197))),IF(Inputs!$D$35=2,ADM!AU197,IF(Inputs!$D$35=3,ADM!AE197,IF(ADM!$AH197>ADM!$AX197,ADM!AE197,ADM!AU197)))))","v":5.9580000000000011},{"$f":"IF($E197=1,AV197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV197,IF(Inputs!$D$35=3,ADM!AF197,IF(ADM!$AI197>ADM!$AY197,ADM!AF197,ADM!AV197))),IF(Inputs!$D$35=2,ADM!AV197,IF(Inputs!$D$35=3,ADM!AF197,IF(ADM!$AH197>ADM!$AX197,ADM!AF197,ADM!AV197)))))","v":7.44},{"$f":"IF($E197=1,AW197,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW197,IF(Inputs!$D$35=3,ADM!AG197,IF(ADM!$AI197>ADM!$AY197,ADM!AG197,ADM!AW197))),IF(Inputs!$D$35=2,ADM!AW197,IF(Inputs!$D$35=3,ADM!AG197,IF(ADM!$AH197>ADM!$AX197,ADM!AG197,ADM!AW197)))))","v":7.6066666666666665},24.442666666666668,0,0,0,0,0,0,0,0,0,0,3.4380000000000002,5.9580000000000011,7.44,7.6066666666666665,24.442666666666668,24.442666666666668,0,0,0,0,0,0,0,0,0,0,3.4630000000000001,5.8860000000000001,8.32,5.6459999999999999,23.315000000000001,23.315000000000001,0,0,0,0,0,0,0,0,0,0,3.3370000000000002,7.3940000000000001,7.109,4.9770000000000003,22.817,22.817,0,0,0,0,0,0,0,0,0,0,3.5139999999999998,4.5940000000000003,6.891,{"$f":"12.229-0.032","v":12.196999999999999},27.195999999999998,27.195999999999998]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},null,{"$f":"IF(AND($E198=1,Inputs!$D$34=1),AK198,IF(AND($E198=1,Inputs!$D$34=2),AJ198,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK198,IF(Inputs!$D$35=3,U198,IF($AI198>$AY198,U198,AK198))),IF(Inputs!$D$35=2,AJ198,IF(Inputs!$D$35=3,T198,IF($AH198>$AX198,T198,AJ198)))))))","v":0.17500000000000002},{"$f":"IF($E198=1,AL198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL198,IF(Inputs!$D$35=3,ADM!V198,IF(ADM!$AI198>ADM!$AY198,ADM!V198,ADM!AL198))),IF(Inputs!$D$35=2,ADM!AL198,IF(Inputs!$D$35=3,ADM!V198,IF(ADM!$AH198>ADM!$AX198,ADM!V198,ADM!AL198)))))","v":0.18299999999999997},{"$f":"IF($E198=1,AM198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM198,IF(Inputs!$D$35=3,ADM!W198,IF(ADM!$AI198>ADM!$AY198,ADM!W198,ADM!AM198))),IF(Inputs!$D$35=2,ADM!AM198,IF(Inputs!$D$35=3,ADM!W198,IF(ADM!$AH198>ADM!$AX198,ADM!W198,ADM!AM198)))))","v":0.77333333333333332},{"$f":"IF($E198=1,AN198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN198,IF(Inputs!$D$35=3,ADM!X198,IF(ADM!$AI198>ADM!$AY198,ADM!X198,ADM!AN198))),IF(Inputs!$D$35=2,ADM!AN198,IF(Inputs!$D$35=3,ADM!X198,IF(ADM!$AH198>ADM!$AX198,ADM!X198,ADM!AN198)))))","v":1.4933333333333334},{"$f":"IF($E198=1,AO198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO198,IF(Inputs!$D$35=3,ADM!Y198,IF(ADM!$AI198>ADM!$AY198,ADM!Y198,ADM!AO198))),IF(Inputs!$D$35=2,ADM!AO198,IF(Inputs!$D$35=3,ADM!Y198,IF(ADM!$AH198>ADM!$AX198,ADM!Y198,ADM!AO198)))))","v":0.73699999999999999},{"$f":"IF($E198=1,AP198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP198,IF(Inputs!$D$35=3,ADM!Z198,IF(ADM!$AI198>ADM!$AY198,ADM!Z198,ADM!AP198))),IF(Inputs!$D$35=2,ADM!AP198,IF(Inputs!$D$35=3,ADM!Z198,IF(ADM!$AH198>ADM!$AX198,ADM!Z198,ADM!AP198)))))","v":0.84799999999999986},{"$f":"IF($E198=1,AQ198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ198,IF(Inputs!$D$35=3,ADM!AA198,IF(ADM!$AI198>ADM!$AY198,ADM!AA198,ADM!AQ198))),IF(Inputs!$D$35=2,ADM!AQ198,IF(Inputs!$D$35=3,ADM!AA198,IF(ADM!$AH198>ADM!$AX198,ADM!AA198,ADM!AQ198)))))","v":0},{"$f":"IF($E198=1,AR198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR198,IF(Inputs!$D$35=3,ADM!AB198,IF(ADM!$AI198>ADM!$AY198,ADM!AB198,ADM!AR198))),IF(Inputs!$D$35=2,ADM!AR198,IF(Inputs!$D$35=3,ADM!AB198,IF(ADM!$AH198>ADM!$AX198,ADM!AB198,ADM!AR198)))))","v":0},{"$f":"IF($E198=1,AS198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS198,IF(Inputs!$D$35=3,ADM!AC198,IF(ADM!$AI198>ADM!$AY198,ADM!AC198,ADM!AS198))),IF(Inputs!$D$35=2,ADM!AS198,IF(Inputs!$D$35=3,ADM!AC198,IF(ADM!$AH198>ADM!$AX198,ADM!AC198,ADM!AS198)))))","v":0},{"$f":"IF($E198=1,AT198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT198,IF(Inputs!$D$35=3,ADM!AD198,IF(ADM!$AI198>ADM!$AY198,ADM!AD198,ADM!AT198))),IF(Inputs!$D$35=2,ADM!AT198,IF(Inputs!$D$35=3,ADM!AD198,IF(ADM!$AH198>ADM!$AX198,ADM!AD198,ADM!AT198)))))","v":0},{"$f":"IF($E198=1,AU198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU198,IF(Inputs!$D$35=3,ADM!AE198,IF(ADM!$AI198>ADM!$AY198,ADM!AE198,ADM!AU198))),IF(Inputs!$D$35=2,ADM!AU198,IF(Inputs!$D$35=3,ADM!AE198,IF(ADM!$AH198>ADM!$AX198,ADM!AE198,ADM!AU198)))))","v":0},{"$f":"IF($E198=1,AV198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV198,IF(Inputs!$D$35=3,ADM!AF198,IF(ADM!$AI198>ADM!$AY198,ADM!AF198,ADM!AV198))),IF(Inputs!$D$35=2,ADM!AV198,IF(Inputs!$D$35=3,ADM!AF198,IF(ADM!$AH198>ADM!$AX198,ADM!AF198,ADM!AV198)))))","v":0},{"$f":"IF($E198=1,AW198,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW198,IF(Inputs!$D$35=3,ADM!AG198,IF(ADM!$AI198>ADM!$AY198,ADM!AG198,ADM!AW198))),IF(Inputs!$D$35=2,ADM!AW198,IF(Inputs!$D$35=3,ADM!AG198,IF(ADM!$AH198>ADM!$AX198,ADM!AG198,ADM!AW198)))))","v":0},4.2096666666666671,8.7500000000000008E-2,0.17500000000000002,0.18299999999999997,0.77333333333333332,1.4933333333333334,0.73699999999999999,0.84799999999999986,0,0,0,0,0,0,0,4.1221666666666668,4.2096666666666671,8.5500000000000007E-2,0.17100000000000001,6.9000000000000006E-2,0,1,0.21099999999999999,1.069,0,0,0,0,0,0,0,2.4345000000000003,2.52,0,0,0,0.35399999999999998,1.8859999999999999,2,0.98899999999999999,0,0,0,0,0,0,0,5.2290000000000001,5.2290000000000001,0.17699999999999999,0.35399999999999998,0.48,1.966,1.5940000000000001,0,0.48599999999999999,0,0,0,0,0,0,0,4.7029999999999994,4.88]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},null,{"$f":"IF(AND($E199=1,Inputs!$D$34=1),AK199,IF(AND($E199=1,Inputs!$D$34=2),AJ199,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK199,IF(Inputs!$D$35=3,U199,IF($AI199>$AY199,U199,AK199))),IF(Inputs!$D$35=2,AJ199,IF(Inputs!$D$35=3,T199,IF($AH199>$AX199,T199,AJ199)))))))","v":53.948999999999998},{"$f":"IF($E199=1,AL199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL199,IF(Inputs!$D$35=3,ADM!V199,IF(ADM!$AI199>ADM!$AY199,ADM!V199,ADM!AL199))),IF(Inputs!$D$35=2,ADM!AL199,IF(Inputs!$D$35=3,ADM!V199,IF(ADM!$AH199>ADM!$AX199,ADM!V199,ADM!AL199)))))","v":51.896999999999998},{"$f":"IF($E199=1,AM199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM199,IF(Inputs!$D$35=3,ADM!W199,IF(ADM!$AI199>ADM!$AY199,ADM!W199,ADM!AM199))),IF(Inputs!$D$35=2,ADM!AM199,IF(Inputs!$D$35=3,ADM!W199,IF(ADM!$AH199>ADM!$AX199,ADM!W199,ADM!AM199)))))","v":55.709000000000003},{"$f":"IF($E199=1,AN199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN199,IF(Inputs!$D$35=3,ADM!X199,IF(ADM!$AI199>ADM!$AY199,ADM!X199,ADM!AN199))),IF(Inputs!$D$35=2,ADM!AN199,IF(Inputs!$D$35=3,ADM!X199,IF(ADM!$AH199>ADM!$AX199,ADM!X199,ADM!AN199)))))","v":52.131},{"$f":"IF($E199=1,AO199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO199,IF(Inputs!$D$35=3,ADM!Y199,IF(ADM!$AI199>ADM!$AY199,ADM!Y199,ADM!AO199))),IF(Inputs!$D$35=2,ADM!AO199,IF(Inputs!$D$35=3,ADM!Y199,IF(ADM!$AH199>ADM!$AX199,ADM!Y199,ADM!AO199)))))","v":52.348999999999997},{"$f":"IF($E199=1,AP199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP199,IF(Inputs!$D$35=3,ADM!Z199,IF(ADM!$AI199>ADM!$AY199,ADM!Z199,ADM!AP199))),IF(Inputs!$D$35=2,ADM!AP199,IF(Inputs!$D$35=3,ADM!Z199,IF(ADM!$AH199>ADM!$AX199,ADM!Z199,ADM!AP199)))))","v":73.391000000000005},{"$f":"IF($E199=1,AQ199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ199,IF(Inputs!$D$35=3,ADM!AA199,IF(ADM!$AI199>ADM!$AY199,ADM!AA199,ADM!AQ199))),IF(Inputs!$D$35=2,ADM!AQ199,IF(Inputs!$D$35=3,ADM!AA199,IF(ADM!$AH199>ADM!$AX199,ADM!AA199,ADM!AQ199)))))","v":0},{"$f":"IF($E199=1,AR199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR199,IF(Inputs!$D$35=3,ADM!AB199,IF(ADM!$AI199>ADM!$AY199,ADM!AB199,ADM!AR199))),IF(Inputs!$D$35=2,ADM!AR199,IF(Inputs!$D$35=3,ADM!AB199,IF(ADM!$AH199>ADM!$AX199,ADM!AB199,ADM!AR199)))))","v":0},{"$f":"IF($E199=1,AS199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS199,IF(Inputs!$D$35=3,ADM!AC199,IF(ADM!$AI199>ADM!$AY199,ADM!AC199,ADM!AS199))),IF(Inputs!$D$35=2,ADM!AS199,IF(Inputs!$D$35=3,ADM!AC199,IF(ADM!$AH199>ADM!$AX199,ADM!AC199,ADM!AS199)))))","v":0},{"$f":"IF($E199=1,AT199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT199,IF(Inputs!$D$35=3,ADM!AD199,IF(ADM!$AI199>ADM!$AY199,ADM!AD199,ADM!AT199))),IF(Inputs!$D$35=2,ADM!AT199,IF(Inputs!$D$35=3,ADM!AD199,IF(ADM!$AH199>ADM!$AX199,ADM!AD199,ADM!AT199)))))","v":0},{"$f":"IF($E199=1,AU199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU199,IF(Inputs!$D$35=3,ADM!AE199,IF(ADM!$AI199>ADM!$AY199,ADM!AE199,ADM!AU199))),IF(Inputs!$D$35=2,ADM!AU199,IF(Inputs!$D$35=3,ADM!AE199,IF(ADM!$AH199>ADM!$AX199,ADM!AE199,ADM!AU199)))))","v":0},{"$f":"IF($E199=1,AV199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV199,IF(Inputs!$D$35=3,ADM!AF199,IF(ADM!$AI199>ADM!$AY199,ADM!AF199,ADM!AV199))),IF(Inputs!$D$35=2,ADM!AV199,IF(Inputs!$D$35=3,ADM!AF199,IF(ADM!$AH199>ADM!$AX199,ADM!AF199,ADM!AV199)))))","v":0},{"$f":"IF($E199=1,AW199,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW199,IF(Inputs!$D$35=3,ADM!AG199,IF(ADM!$AI199>ADM!$AY199,ADM!AG199,ADM!AW199))),IF(Inputs!$D$35=2,ADM!AW199,IF(Inputs!$D$35=3,ADM!AG199,IF(ADM!$AH199>ADM!$AX199,ADM!AG199,ADM!AW199)))))","v":0},339.42600000000004,26.278166666666667,52.556333333333335,52.777000000000008,53.503000000000007,57.483666666666664,56.979000000000006,58.042666666666669,0,0,0,0,0,0,0,305.06350000000003,331.3416666666667,26.974499999999999,53.948999999999998,51.896999999999998,55.709000000000003,52.131,52.348999999999997,73.391000000000005,0,0,0,0,0,0,0,312.45149999999995,339.42600000000004,26.174499999999998,52.348999999999997,53.491,54.976999999999997,51.6,74.331000000000003,48.143000000000001,0,0,0,0,0,0,0,308.71650000000005,334.89099999999996,25.685500000000001,51.371000000000002,52.942999999999998,49.823,68.72,44.256999999999998,52.594000000000001,0,0,0,0,0,0,0,294.02249999999998,319.70799999999997]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},null,{"$f":"IF(AND($E200=1,Inputs!$D$34=1),AK200,IF(AND($E200=1,Inputs!$D$34=2),AJ200,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK200,IF(Inputs!$D$35=3,U200,IF($AI200>$AY200,U200,AK200))),IF(Inputs!$D$35=2,AJ200,IF(Inputs!$D$35=3,T200,IF($AH200>$AX200,T200,AJ200)))))))","v":49.467000000000006},{"$f":"IF($E200=1,AL200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL200,IF(Inputs!$D$35=3,ADM!V200,IF(ADM!$AI200>ADM!$AY200,ADM!V200,ADM!AL200))),IF(Inputs!$D$35=2,ADM!AL200,IF(Inputs!$D$35=3,ADM!V200,IF(ADM!$AH200>ADM!$AX200,ADM!V200,ADM!AL200)))))","v":49.651333333333334},{"$f":"IF($E200=1,AM200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM200,IF(Inputs!$D$35=3,ADM!W200,IF(ADM!$AI200>ADM!$AY200,ADM!W200,ADM!AM200))),IF(Inputs!$D$35=2,ADM!AM200,IF(Inputs!$D$35=3,ADM!W200,IF(ADM!$AH200>ADM!$AX200,ADM!W200,ADM!AM200)))))","v":49.870666666666665},{"$f":"IF($E200=1,AN200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN200,IF(Inputs!$D$35=3,ADM!X200,IF(ADM!$AI200>ADM!$AY200,ADM!X200,ADM!AN200))),IF(Inputs!$D$35=2,ADM!AN200,IF(Inputs!$D$35=3,ADM!X200,IF(ADM!$AH200>ADM!$AX200,ADM!X200,ADM!AN200)))))","v":44.84},{"$f":"IF($E200=1,AO200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO200,IF(Inputs!$D$35=3,ADM!Y200,IF(ADM!$AI200>ADM!$AY200,ADM!Y200,ADM!AO200))),IF(Inputs!$D$35=2,ADM!AO200,IF(Inputs!$D$35=3,ADM!Y200,IF(ADM!$AH200>ADM!$AX200,ADM!Y200,ADM!AO200)))))","v":44.327333333333335},{"$f":"IF($E200=1,AP200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP200,IF(Inputs!$D$35=3,ADM!Z200,IF(ADM!$AI200>ADM!$AY200,ADM!Z200,ADM!AP200))),IF(Inputs!$D$35=2,ADM!AP200,IF(Inputs!$D$35=3,ADM!Z200,IF(ADM!$AH200>ADM!$AX200,ADM!Z200,ADM!AP200)))))","v":42.018666666666668},{"$f":"IF($E200=1,AQ200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ200,IF(Inputs!$D$35=3,ADM!AA200,IF(ADM!$AI200>ADM!$AY200,ADM!AA200,ADM!AQ200))),IF(Inputs!$D$35=2,ADM!AQ200,IF(Inputs!$D$35=3,ADM!AA200,IF(ADM!$AH200>ADM!$AX200,ADM!AA200,ADM!AQ200)))))","v":0},{"$f":"IF($E200=1,AR200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR200,IF(Inputs!$D$35=3,ADM!AB200,IF(ADM!$AI200>ADM!$AY200,ADM!AB200,ADM!AR200))),IF(Inputs!$D$35=2,ADM!AR200,IF(Inputs!$D$35=3,ADM!AB200,IF(ADM!$AH200>ADM!$AX200,ADM!AB200,ADM!AR200)))))","v":0},{"$f":"IF($E200=1,AS200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS200,IF(Inputs!$D$35=3,ADM!AC200,IF(ADM!$AI200>ADM!$AY200,ADM!AC200,ADM!AS200))),IF(Inputs!$D$35=2,ADM!AS200,IF(Inputs!$D$35=3,ADM!AC200,IF(ADM!$AH200>ADM!$AX200,ADM!AC200,ADM!AS200)))))","v":0},{"$f":"IF($E200=1,AT200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT200,IF(Inputs!$D$35=3,ADM!AD200,IF(ADM!$AI200>ADM!$AY200,ADM!AD200,ADM!AT200))),IF(Inputs!$D$35=2,ADM!AT200,IF(Inputs!$D$35=3,ADM!AD200,IF(ADM!$AH200>ADM!$AX200,ADM!AD200,ADM!AT200)))))","v":0},{"$f":"IF($E200=1,AU200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU200,IF(Inputs!$D$35=3,ADM!AE200,IF(ADM!$AI200>ADM!$AY200,ADM!AE200,ADM!AU200))),IF(Inputs!$D$35=2,ADM!AU200,IF(Inputs!$D$35=3,ADM!AE200,IF(ADM!$AH200>ADM!$AX200,ADM!AE200,ADM!AU200)))))","v":0},{"$f":"IF($E200=1,AV200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV200,IF(Inputs!$D$35=3,ADM!AF200,IF(ADM!$AI200>ADM!$AY200,ADM!AF200,ADM!AV200))),IF(Inputs!$D$35=2,ADM!AV200,IF(Inputs!$D$35=3,ADM!AF200,IF(ADM!$AH200>ADM!$AX200,ADM!AF200,ADM!AV200)))))","v":0},{"$f":"IF($E200=1,AW200,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW200,IF(Inputs!$D$35=3,ADM!AG200,IF(ADM!$AI200>ADM!$AY200,ADM!AG200,ADM!AW200))),IF(Inputs!$D$35=2,ADM!AW200,IF(Inputs!$D$35=3,ADM!AG200,IF(ADM!$AH200>ADM!$AX200,ADM!AG200,ADM!AW200)))))","v":0},280.17500000000001,{"$f":"AVERAGE(AJ200,AZ200,BP200)","v":24.733500000000003},{"$f":"AVERAGE(AK200,BA200,BQ200)","v":49.467000000000006},{"$f":"AVERAGE(AL200,BB200,BR200)","v":49.651333333333334},{"$f":"AVERAGE(AM200,BC200,BS200)","v":49.870666666666665},{"$f":"AVERAGE(AN200,BD200,BT200)","v":44.84},{"$f":"AVERAGE(AO200,BE200,BU200)","v":44.327333333333335},{"$f":"AVERAGE(AP200,BF200,BV200)","v":42.018666666666668},{"$f":"AVERAGE(AQ200,BG200,BW200)","v":0},{"$f":"AVERAGE(AR200,BH200,BX200)","v":0},{"$f":"AVERAGE(AS200,BI200,BY200)","v":0},{"$f":"AVERAGE(AT200,BJ200,BZ200)","v":0},{"$f":"AVERAGE(AU200,BK200,CA200)","v":0},{"$f":"AVERAGE(AV200,BL200,CB200)","v":0},{"$f":"AVERAGE(AW200,BM200,CC200)","v":0},255.44149999999999,280.17500000000001,24.4145,48.829000000000001,46.057000000000002,52.246000000000002,41.594000000000001,43.936999999999998,41.970999999999997,0,0,0,0,0,0,0,250.21950000000001,274.63400000000001,24.803000000000001,49.606000000000002,53.177,50.606000000000002,46.183,43.451000000000001,40.890999999999998,0,0,0,0,0,0,0,259.11099999999999,283.91399999999999,24.983000000000001,49.966000000000001,49.72,46.76,46.743000000000002,45.594000000000001,43.194000000000003,0,0,0,0,0,0,0,256.99399999999997,281.97699999999998]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},null,{"$f":"IF(AND($E201=1,Inputs!$D$34=1),AK201,IF(AND($E201=1,Inputs!$D$34=2),AJ201,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK201,IF(Inputs!$D$35=3,U201,IF($AI201>$AY201,U201,AK201))),IF(Inputs!$D$35=2,AJ201,IF(Inputs!$D$35=3,T201,IF($AH201>$AX201,T201,AJ201)))))))","v":54.874000000000002},{"$f":"IF($E201=1,AL201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL201,IF(Inputs!$D$35=3,ADM!V201,IF(ADM!$AI201>ADM!$AY201,ADM!V201,ADM!AL201))),IF(Inputs!$D$35=2,ADM!AL201,IF(Inputs!$D$35=3,ADM!V201,IF(ADM!$AH201>ADM!$AX201,ADM!V201,ADM!AL201)))))","v":53.463000000000001},{"$f":"IF($E201=1,AM201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM201,IF(Inputs!$D$35=3,ADM!W201,IF(ADM!$AI201>ADM!$AY201,ADM!W201,ADM!AM201))),IF(Inputs!$D$35=2,ADM!AM201,IF(Inputs!$D$35=3,ADM!W201,IF(ADM!$AH201>ADM!$AX201,ADM!W201,ADM!AM201)))))","v":49.765999999999998},{"$f":"IF($E201=1,AN201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN201,IF(Inputs!$D$35=3,ADM!X201,IF(ADM!$AI201>ADM!$AY201,ADM!X201,ADM!AN201))),IF(Inputs!$D$35=2,ADM!AN201,IF(Inputs!$D$35=3,ADM!X201,IF(ADM!$AH201>ADM!$AX201,ADM!X201,ADM!AN201)))))","v":53.994},{"$f":"IF($E201=1,AO201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO201,IF(Inputs!$D$35=3,ADM!Y201,IF(ADM!$AI201>ADM!$AY201,ADM!Y201,ADM!AO201))),IF(Inputs!$D$35=2,ADM!AO201,IF(Inputs!$D$35=3,ADM!Y201,IF(ADM!$AH201>ADM!$AX201,ADM!Y201,ADM!AO201)))))","v":51.170999999999999},{"$f":"IF($E201=1,AP201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP201,IF(Inputs!$D$35=3,ADM!Z201,IF(ADM!$AI201>ADM!$AY201,ADM!Z201,ADM!AP201))),IF(Inputs!$D$35=2,ADM!AP201,IF(Inputs!$D$35=3,ADM!Z201,IF(ADM!$AH201>ADM!$AX201,ADM!Z201,ADM!AP201)))))","v":51.183},{"$f":"IF($E201=1,AQ201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ201,IF(Inputs!$D$35=3,ADM!AA201,IF(ADM!$AI201>ADM!$AY201,ADM!AA201,ADM!AQ201))),IF(Inputs!$D$35=2,ADM!AQ201,IF(Inputs!$D$35=3,ADM!AA201,IF(ADM!$AH201>ADM!$AX201,ADM!AA201,ADM!AQ201)))))","v":0},{"$f":"IF($E201=1,AR201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR201,IF(Inputs!$D$35=3,ADM!AB201,IF(ADM!$AI201>ADM!$AY201,ADM!AB201,ADM!AR201))),IF(Inputs!$D$35=2,ADM!AR201,IF(Inputs!$D$35=3,ADM!AB201,IF(ADM!$AH201>ADM!$AX201,ADM!AB201,ADM!AR201)))))","v":0},{"$f":"IF($E201=1,AS201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS201,IF(Inputs!$D$35=3,ADM!AC201,IF(ADM!$AI201>ADM!$AY201,ADM!AC201,ADM!AS201))),IF(Inputs!$D$35=2,ADM!AS201,IF(Inputs!$D$35=3,ADM!AC201,IF(ADM!$AH201>ADM!$AX201,ADM!AC201,ADM!AS201)))))","v":0},{"$f":"IF($E201=1,AT201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT201,IF(Inputs!$D$35=3,ADM!AD201,IF(ADM!$AI201>ADM!$AY201,ADM!AD201,ADM!AT201))),IF(Inputs!$D$35=2,ADM!AT201,IF(Inputs!$D$35=3,ADM!AD201,IF(ADM!$AH201>ADM!$AX201,ADM!AD201,ADM!AT201)))))","v":0},{"$f":"IF($E201=1,AU201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU201,IF(Inputs!$D$35=3,ADM!AE201,IF(ADM!$AI201>ADM!$AY201,ADM!AE201,ADM!AU201))),IF(Inputs!$D$35=2,ADM!AU201,IF(Inputs!$D$35=3,ADM!AE201,IF(ADM!$AH201>ADM!$AX201,ADM!AE201,ADM!AU201)))))","v":0},{"$f":"IF($E201=1,AV201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV201,IF(Inputs!$D$35=3,ADM!AF201,IF(ADM!$AI201>ADM!$AY201,ADM!AF201,ADM!AV201))),IF(Inputs!$D$35=2,ADM!AV201,IF(Inputs!$D$35=3,ADM!AF201,IF(ADM!$AH201>ADM!$AX201,ADM!AF201,ADM!AV201)))))","v":0},{"$f":"IF($E201=1,AW201,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW201,IF(Inputs!$D$35=3,ADM!AG201,IF(ADM!$AI201>ADM!$AY201,ADM!AG201,ADM!AW201))),IF(Inputs!$D$35=2,ADM!AW201,IF(Inputs!$D$35=3,ADM!AG201,IF(ADM!$AH201>ADM!$AX201,ADM!AG201,ADM!AW201)))))","v":0},314.45100000000002,26.657999999999998,53.315999999999995,52.758000000000003,49.980999999999995,52.255333333333333,50.540999999999997,47.853333333333332,0,0,0,0,0,0,0,280.04666666666668,306.7046666666667,27.437000000000001,54.874000000000002,53.463000000000001,49.765999999999998,53.994,51.170999999999999,51.183,0,0,0,0,0,0,0,287.01400000000001,314.45100000000002,26.86,53.72,53.673999999999999,51.113999999999997,54.286000000000001,49.109000000000002,47.731000000000002,0,0,0,0,0,0,0,282.774,309.63400000000001,25.677,51.353999999999999,51.137,49.063000000000002,48.485999999999997,51.343000000000004,44.646000000000001,0,0,0,0,0,0,0,270.35200000000003,296.029]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},null,{"$f":"IF(AND($E202=1,Inputs!$D$34=1),AK202,IF(AND($E202=1,Inputs!$D$34=2),AJ202,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK202,IF(Inputs!$D$35=3,U202,IF($AI202>$AY202,U202,AK202))),IF(Inputs!$D$35=2,AJ202,IF(Inputs!$D$35=3,T202,IF($AH202>$AX202,T202,AJ202)))))))","v":82.986666666666665},{"$f":"IF($E202=1,AL202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL202,IF(Inputs!$D$35=3,ADM!V202,IF(ADM!$AI202>ADM!$AY202,ADM!V202,ADM!AL202))),IF(Inputs!$D$35=2,ADM!AL202,IF(Inputs!$D$35=3,ADM!V202,IF(ADM!$AH202>ADM!$AX202,ADM!V202,ADM!AL202)))))","v":84.24},{"$f":"IF($E202=1,AM202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM202,IF(Inputs!$D$35=3,ADM!W202,IF(ADM!$AI202>ADM!$AY202,ADM!W202,ADM!AM202))),IF(Inputs!$D$35=2,ADM!AM202,IF(Inputs!$D$35=3,ADM!W202,IF(ADM!$AH202>ADM!$AX202,ADM!W202,ADM!AM202)))))","v":81.739000000000004},{"$f":"IF($E202=1,AN202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN202,IF(Inputs!$D$35=3,ADM!X202,IF(ADM!$AI202>ADM!$AY202,ADM!X202,ADM!AN202))),IF(Inputs!$D$35=2,ADM!AN202,IF(Inputs!$D$35=3,ADM!X202,IF(ADM!$AH202>ADM!$AX202,ADM!X202,ADM!AN202)))))","v":76.851333333333329},{"$f":"IF($E202=1,AO202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO202,IF(Inputs!$D$35=3,ADM!Y202,IF(ADM!$AI202>ADM!$AY202,ADM!Y202,ADM!AO202))),IF(Inputs!$D$35=2,ADM!AO202,IF(Inputs!$D$35=3,ADM!Y202,IF(ADM!$AH202>ADM!$AX202,ADM!Y202,ADM!AO202)))))","v":74.575000000000003},{"$f":"IF($E202=1,AP202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP202,IF(Inputs!$D$35=3,ADM!Z202,IF(ADM!$AI202>ADM!$AY202,ADM!Z202,ADM!AP202))),IF(Inputs!$D$35=2,ADM!AP202,IF(Inputs!$D$35=3,ADM!Z202,IF(ADM!$AH202>ADM!$AX202,ADM!Z202,ADM!AP202)))))","v":69.00200000000001},{"$f":"IF($E202=1,AQ202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ202,IF(Inputs!$D$35=3,ADM!AA202,IF(ADM!$AI202>ADM!$AY202,ADM!AA202,ADM!AQ202))),IF(Inputs!$D$35=2,ADM!AQ202,IF(Inputs!$D$35=3,ADM!AA202,IF(ADM!$AH202>ADM!$AX202,ADM!AA202,ADM!AQ202)))))","v":0},{"$f":"IF($E202=1,AR202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR202,IF(Inputs!$D$35=3,ADM!AB202,IF(ADM!$AI202>ADM!$AY202,ADM!AB202,ADM!AR202))),IF(Inputs!$D$35=2,ADM!AR202,IF(Inputs!$D$35=3,ADM!AB202,IF(ADM!$AH202>ADM!$AX202,ADM!AB202,ADM!AR202)))))","v":0},{"$f":"IF($E202=1,AS202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS202,IF(Inputs!$D$35=3,ADM!AC202,IF(ADM!$AI202>ADM!$AY202,ADM!AC202,ADM!AS202))),IF(Inputs!$D$35=2,ADM!AS202,IF(Inputs!$D$35=3,ADM!AC202,IF(ADM!$AH202>ADM!$AX202,ADM!AC202,ADM!AS202)))))","v":0},{"$f":"IF($E202=1,AT202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT202,IF(Inputs!$D$35=3,ADM!AD202,IF(ADM!$AI202>ADM!$AY202,ADM!AD202,ADM!AT202))),IF(Inputs!$D$35=2,ADM!AT202,IF(Inputs!$D$35=3,ADM!AD202,IF(ADM!$AH202>ADM!$AX202,ADM!AD202,ADM!AT202)))))","v":0},{"$f":"IF($E202=1,AU202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU202,IF(Inputs!$D$35=3,ADM!AE202,IF(ADM!$AI202>ADM!$AY202,ADM!AE202,ADM!AU202))),IF(Inputs!$D$35=2,ADM!AU202,IF(Inputs!$D$35=3,ADM!AE202,IF(ADM!$AH202>ADM!$AX202,ADM!AE202,ADM!AU202)))))","v":0},{"$f":"IF($E202=1,AV202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV202,IF(Inputs!$D$35=3,ADM!AF202,IF(ADM!$AI202>ADM!$AY202,ADM!AF202,ADM!AV202))),IF(Inputs!$D$35=2,ADM!AV202,IF(Inputs!$D$35=3,ADM!AF202,IF(ADM!$AH202>ADM!$AX202,ADM!AF202,ADM!AV202)))))","v":0},{"$f":"IF($E202=1,AW202,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW202,IF(Inputs!$D$35=3,ADM!AG202,IF(ADM!$AI202>ADM!$AY202,ADM!AG202,ADM!AW202))),IF(Inputs!$D$35=2,ADM!AW202,IF(Inputs!$D$35=3,ADM!AG202,IF(ADM!$AH202>ADM!$AX202,ADM!AG202,ADM!AW202)))))","v":0},{"$f":"SUM(F202:R202)","v":469.39400000000001},41.493333333333332,82.986666666666665,84.24,81.739000000000004,76.851333333333329,74.575000000000003,69.00200000000001,0,0,0,0,0,0,0,{"$f":"T202+SUM(V202:AG202)","v":427.90066666666667},469.39400000000001,38.665500000000002,77.331000000000003,80.873999999999995,79.022999999999996,77.72,67.137,72.177000000000007,0,0,0,0,0,0,0,415.59650000000005,454.262,42.551499999999997,85.102999999999994,87.68,83.503,76.257000000000005,78.057000000000002,80.319999999999993,0,0,0,0,0,0,0,448.36849999999998,490.92,43.262999999999998,86.525999999999996,84.165999999999997,82.691000000000003,76.576999999999998,78.531000000000006,54.509,0,0,0,0,0,0,0,419.73700000000002,463.00000000000006]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},null,{"$f":"IF(AND($E203=1,Inputs!$D$34=1),AK203,IF(AND($E203=1,Inputs!$D$34=2),AJ203,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK203,IF(Inputs!$D$35=3,U203,IF($AI203>$AY203,U203,AK203))),IF(Inputs!$D$35=2,AJ203,IF(Inputs!$D$35=3,T203,IF($AH203>$AX203,T203,AJ203)))))))","v":34.620999999999995},{"$f":"IF($E203=1,AL203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL203,IF(Inputs!$D$35=3,ADM!V203,IF(ADM!$AI203>ADM!$AY203,ADM!V203,ADM!AL203))),IF(Inputs!$D$35=2,ADM!AL203,IF(Inputs!$D$35=3,ADM!V203,IF(ADM!$AH203>ADM!$AX203,ADM!V203,ADM!AL203)))))","v":33.11033333333333},{"$f":"IF($E203=1,AM203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM203,IF(Inputs!$D$35=3,ADM!W203,IF(ADM!$AI203>ADM!$AY203,ADM!W203,ADM!AM203))),IF(Inputs!$D$35=2,ADM!AM203,IF(Inputs!$D$35=3,ADM!W203,IF(ADM!$AH203>ADM!$AX203,ADM!W203,ADM!AM203)))))","v":32.181000000000004},{"$f":"IF($E203=1,AN203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN203,IF(Inputs!$D$35=3,ADM!X203,IF(ADM!$AI203>ADM!$AY203,ADM!X203,ADM!AN203))),IF(Inputs!$D$35=2,ADM!AN203,IF(Inputs!$D$35=3,ADM!X203,IF(ADM!$AH203>ADM!$AX203,ADM!X203,ADM!AN203)))))","v":31.944666666666667},{"$f":"IF($E203=1,AO203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO203,IF(Inputs!$D$35=3,ADM!Y203,IF(ADM!$AI203>ADM!$AY203,ADM!Y203,ADM!AO203))),IF(Inputs!$D$35=2,ADM!AO203,IF(Inputs!$D$35=3,ADM!Y203,IF(ADM!$AH203>ADM!$AX203,ADM!Y203,ADM!AO203)))))","v":32.395999999999994},{"$f":"IF($E203=1,AP203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP203,IF(Inputs!$D$35=3,ADM!Z203,IF(ADM!$AI203>ADM!$AY203,ADM!Z203,ADM!AP203))),IF(Inputs!$D$35=2,ADM!AP203,IF(Inputs!$D$35=3,ADM!Z203,IF(ADM!$AH203>ADM!$AX203,ADM!Z203,ADM!AP203)))))","v":30.912333333333333},{"$f":"IF($E203=1,AQ203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ203,IF(Inputs!$D$35=3,ADM!AA203,IF(ADM!$AI203>ADM!$AY203,ADM!AA203,ADM!AQ203))),IF(Inputs!$D$35=2,ADM!AQ203,IF(Inputs!$D$35=3,ADM!AA203,IF(ADM!$AH203>ADM!$AX203,ADM!AA203,ADM!AQ203)))))","v":0},{"$f":"IF($E203=1,AR203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR203,IF(Inputs!$D$35=3,ADM!AB203,IF(ADM!$AI203>ADM!$AY203,ADM!AB203,ADM!AR203))),IF(Inputs!$D$35=2,ADM!AR203,IF(Inputs!$D$35=3,ADM!AB203,IF(ADM!$AH203>ADM!$AX203,ADM!AB203,ADM!AR203)))))","v":0},{"$f":"IF($E203=1,AS203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS203,IF(Inputs!$D$35=3,ADM!AC203,IF(ADM!$AI203>ADM!$AY203,ADM!AC203,ADM!AS203))),IF(Inputs!$D$35=2,ADM!AS203,IF(Inputs!$D$35=3,ADM!AC203,IF(ADM!$AH203>ADM!$AX203,ADM!AC203,ADM!AS203)))))","v":0},{"$f":"IF($E203=1,AT203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT203,IF(Inputs!$D$35=3,ADM!AD203,IF(ADM!$AI203>ADM!$AY203,ADM!AD203,ADM!AT203))),IF(Inputs!$D$35=2,ADM!AT203,IF(Inputs!$D$35=3,ADM!AD203,IF(ADM!$AH203>ADM!$AX203,ADM!AD203,ADM!AT203)))))","v":0},{"$f":"IF($E203=1,AU203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU203,IF(Inputs!$D$35=3,ADM!AE203,IF(ADM!$AI203>ADM!$AY203,ADM!AE203,ADM!AU203))),IF(Inputs!$D$35=2,ADM!AU203,IF(Inputs!$D$35=3,ADM!AE203,IF(ADM!$AH203>ADM!$AX203,ADM!AE203,ADM!AU203)))))","v":0},{"$f":"IF($E203=1,AV203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV203,IF(Inputs!$D$35=3,ADM!AF203,IF(ADM!$AI203>ADM!$AY203,ADM!AF203,ADM!AV203))),IF(Inputs!$D$35=2,ADM!AV203,IF(Inputs!$D$35=3,ADM!AF203,IF(ADM!$AH203>ADM!$AX203,ADM!AF203,ADM!AV203)))))","v":0},{"$f":"IF($E203=1,AW203,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW203,IF(Inputs!$D$35=3,ADM!AG203,IF(ADM!$AI203>ADM!$AY203,ADM!AG203,ADM!AW203))),IF(Inputs!$D$35=2,ADM!AW203,IF(Inputs!$D$35=3,ADM!AG203,IF(ADM!$AH203>ADM!$AX203,ADM!AG203,ADM!AW203)))))","v":0},195.16533333333331,17.310499999999998,34.620999999999995,33.11033333333333,32.181000000000004,31.944666666666667,32.395999999999994,30.912333333333333,0,0,0,0,0,0,0,177.85483333333332,195.16533333333331,{"$f":"AK203/2","v":17.305499999999999},34.610999999999997,32.189,31.068999999999999,31.04,28.337,33.673999999999999,0,0,0,0,0,0,0,173.61449999999999,190.92,17.794499999999999,35.588999999999999,33.970999999999997,33.222999999999999,33.119999999999997,36.890999999999998,31.977,0,0,0,0,0,0,0,186.97649999999999,204.77099999999999,16.831499999999998,33.662999999999997,33.170999999999999,32.250999999999998,31.673999999999999,31.96,27.085999999999999,0,0,0,0,0,0,0,172.9735,189.80500000000001]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},null,{"$f":"IF(AND($E204=1,Inputs!$D$34=1),AK204,IF(AND($E204=1,Inputs!$D$34=2),AJ204,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK204,IF(Inputs!$D$35=3,U204,IF($AI204>$AY204,U204,AK204))),IF(Inputs!$D$35=2,AJ204,IF(Inputs!$D$35=3,T204,IF($AH204>$AX204,T204,AJ204)))))))","v":51.221333333333327},{"$f":"IF($E204=1,AL204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL204,IF(Inputs!$D$35=3,ADM!V204,IF(ADM!$AI204>ADM!$AY204,ADM!V204,ADM!AL204))),IF(Inputs!$D$35=2,ADM!AL204,IF(Inputs!$D$35=3,ADM!V204,IF(ADM!$AH204>ADM!$AX204,ADM!V204,ADM!AL204)))))","v":51.282000000000004},{"$f":"IF($E204=1,AM204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM204,IF(Inputs!$D$35=3,ADM!W204,IF(ADM!$AI204>ADM!$AY204,ADM!W204,ADM!AM204))),IF(Inputs!$D$35=2,ADM!AM204,IF(Inputs!$D$35=3,ADM!W204,IF(ADM!$AH204>ADM!$AX204,ADM!W204,ADM!AM204)))))","v":50.54666666666666},{"$f":"IF($E204=1,AN204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN204,IF(Inputs!$D$35=3,ADM!X204,IF(ADM!$AI204>ADM!$AY204,ADM!X204,ADM!AN204))),IF(Inputs!$D$35=2,ADM!AN204,IF(Inputs!$D$35=3,ADM!X204,IF(ADM!$AH204>ADM!$AX204,ADM!X204,ADM!AN204)))))","v":50.43633333333333},{"$f":"IF($E204=1,AO204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO204,IF(Inputs!$D$35=3,ADM!Y204,IF(ADM!$AI204>ADM!$AY204,ADM!Y204,ADM!AO204))),IF(Inputs!$D$35=2,ADM!AO204,IF(Inputs!$D$35=3,ADM!Y204,IF(ADM!$AH204>ADM!$AX204,ADM!Y204,ADM!AO204)))))","v":48.369666666666667},{"$f":"IF($E204=1,AP204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP204,IF(Inputs!$D$35=3,ADM!Z204,IF(ADM!$AI204>ADM!$AY204,ADM!Z204,ADM!AP204))),IF(Inputs!$D$35=2,ADM!AP204,IF(Inputs!$D$35=3,ADM!Z204,IF(ADM!$AH204>ADM!$AX204,ADM!Z204,ADM!AP204)))))","v":48.562000000000005},{"$f":"IF($E204=1,AQ204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ204,IF(Inputs!$D$35=3,ADM!AA204,IF(ADM!$AI204>ADM!$AY204,ADM!AA204,ADM!AQ204))),IF(Inputs!$D$35=2,ADM!AQ204,IF(Inputs!$D$35=3,ADM!AA204,IF(ADM!$AH204>ADM!$AX204,ADM!AA204,ADM!AQ204)))))","v":0},{"$f":"IF($E204=1,AR204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR204,IF(Inputs!$D$35=3,ADM!AB204,IF(ADM!$AI204>ADM!$AY204,ADM!AB204,ADM!AR204))),IF(Inputs!$D$35=2,ADM!AR204,IF(Inputs!$D$35=3,ADM!AB204,IF(ADM!$AH204>ADM!$AX204,ADM!AB204,ADM!AR204)))))","v":0},{"$f":"IF($E204=1,AS204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS204,IF(Inputs!$D$35=3,ADM!AC204,IF(ADM!$AI204>ADM!$AY204,ADM!AC204,ADM!AS204))),IF(Inputs!$D$35=2,ADM!AS204,IF(Inputs!$D$35=3,ADM!AC204,IF(ADM!$AH204>ADM!$AX204,ADM!AC204,ADM!AS204)))))","v":0},{"$f":"IF($E204=1,AT204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT204,IF(Inputs!$D$35=3,ADM!AD204,IF(ADM!$AI204>ADM!$AY204,ADM!AD204,ADM!AT204))),IF(Inputs!$D$35=2,ADM!AT204,IF(Inputs!$D$35=3,ADM!AD204,IF(ADM!$AH204>ADM!$AX204,ADM!AD204,ADM!AT204)))))","v":0},{"$f":"IF($E204=1,AU204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU204,IF(Inputs!$D$35=3,ADM!AE204,IF(ADM!$AI204>ADM!$AY204,ADM!AE204,ADM!AU204))),IF(Inputs!$D$35=2,ADM!AU204,IF(Inputs!$D$35=3,ADM!AE204,IF(ADM!$AH204>ADM!$AX204,ADM!AE204,ADM!AU204)))))","v":0},{"$f":"IF($E204=1,AV204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV204,IF(Inputs!$D$35=3,ADM!AF204,IF(ADM!$AI204>ADM!$AY204,ADM!AF204,ADM!AV204))),IF(Inputs!$D$35=2,ADM!AV204,IF(Inputs!$D$35=3,ADM!AF204,IF(ADM!$AH204>ADM!$AX204,ADM!AF204,ADM!AV204)))))","v":0},{"$f":"IF($E204=1,AW204,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW204,IF(Inputs!$D$35=3,ADM!AG204,IF(ADM!$AI204>ADM!$AY204,ADM!AG204,ADM!AW204))),IF(Inputs!$D$35=2,ADM!AW204,IF(Inputs!$D$35=3,ADM!AG204,IF(ADM!$AH204>ADM!$AX204,ADM!AG204,ADM!AW204)))))","v":0},300.41799999999995,25.610666666666663,51.221333333333327,51.282000000000004,50.54666666666666,50.43633333333333,48.369666666666667,48.562000000000005,0,0,0,0,0,0,0,274.8073333333333,300.41799999999995,26.303000000000001,52.606000000000002,51.24,51.582999999999998,50.473999999999997,47.04,43.582999999999998,0,0,0,0,0,0,0,270.22300000000001,296.52599999999995,25.214500000000001,50.429000000000002,51.457000000000001,52.011000000000003,50.988999999999997,47.228999999999999,51.143000000000001,0,0,0,0,0,0,0,278.04349999999999,303.25800000000004,25.314499999999999,50.628999999999998,51.149000000000001,48.045999999999999,49.845999999999997,50.84,50.96,0,0,0,0,0,0,0,276.15550000000002,301.46999999999997]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},null,{"$f":"IF(AND($E205=1,Inputs!$D$34=1),AK205,IF(AND($E205=1,Inputs!$D$34=2),AJ205,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK205,IF(Inputs!$D$35=3,U205,IF($AI205>$AY205,U205,AK205))),IF(Inputs!$D$35=2,AJ205,IF(Inputs!$D$35=3,T205,IF($AH205>$AX205,T205,AJ205)))))))","v":54.433999999999997},{"$f":"IF($E205=1,AL205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL205,IF(Inputs!$D$35=3,ADM!V205,IF(ADM!$AI205>ADM!$AY205,ADM!V205,ADM!AL205))),IF(Inputs!$D$35=2,ADM!AL205,IF(Inputs!$D$35=3,ADM!V205,IF(ADM!$AH205>ADM!$AX205,ADM!V205,ADM!AL205)))))","v":54.92},{"$f":"IF($E205=1,AM205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM205,IF(Inputs!$D$35=3,ADM!W205,IF(ADM!$AI205>ADM!$AY205,ADM!W205,ADM!AM205))),IF(Inputs!$D$35=2,ADM!AM205,IF(Inputs!$D$35=3,ADM!W205,IF(ADM!$AH205>ADM!$AX205,ADM!W205,ADM!AM205)))))","v":55.069000000000003},{"$f":"IF($E205=1,AN205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN205,IF(Inputs!$D$35=3,ADM!X205,IF(ADM!$AI205>ADM!$AY205,ADM!X205,ADM!AN205))),IF(Inputs!$D$35=2,ADM!AN205,IF(Inputs!$D$35=3,ADM!X205,IF(ADM!$AH205>ADM!$AX205,ADM!X205,ADM!AN205)))))","v":55},{"$f":"IF($E205=1,AO205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO205,IF(Inputs!$D$35=3,ADM!Y205,IF(ADM!$AI205>ADM!$AY205,ADM!Y205,ADM!AO205))),IF(Inputs!$D$35=2,ADM!AO205,IF(Inputs!$D$35=3,ADM!Y205,IF(ADM!$AH205>ADM!$AX205,ADM!Y205,ADM!AO205)))))","v":51.594000000000001},{"$f":"IF($E205=1,AP205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP205,IF(Inputs!$D$35=3,ADM!Z205,IF(ADM!$AI205>ADM!$AY205,ADM!Z205,ADM!AP205))),IF(Inputs!$D$35=2,ADM!AP205,IF(Inputs!$D$35=3,ADM!Z205,IF(ADM!$AH205>ADM!$AX205,ADM!Z205,ADM!AP205)))))","v":53.337000000000003},{"$f":"IF($E205=1,AQ205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ205,IF(Inputs!$D$35=3,ADM!AA205,IF(ADM!$AI205>ADM!$AY205,ADM!AA205,ADM!AQ205))),IF(Inputs!$D$35=2,ADM!AQ205,IF(Inputs!$D$35=3,ADM!AA205,IF(ADM!$AH205>ADM!$AX205,ADM!AA205,ADM!AQ205)))))","v":0},{"$f":"IF($E205=1,AR205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR205,IF(Inputs!$D$35=3,ADM!AB205,IF(ADM!$AI205>ADM!$AY205,ADM!AB205,ADM!AR205))),IF(Inputs!$D$35=2,ADM!AR205,IF(Inputs!$D$35=3,ADM!AB205,IF(ADM!$AH205>ADM!$AX205,ADM!AB205,ADM!AR205)))))","v":0},{"$f":"IF($E205=1,AS205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS205,IF(Inputs!$D$35=3,ADM!AC205,IF(ADM!$AI205>ADM!$AY205,ADM!AC205,ADM!AS205))),IF(Inputs!$D$35=2,ADM!AS205,IF(Inputs!$D$35=3,ADM!AC205,IF(ADM!$AH205>ADM!$AX205,ADM!AC205,ADM!AS205)))))","v":0},{"$f":"IF($E205=1,AT205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT205,IF(Inputs!$D$35=3,ADM!AD205,IF(ADM!$AI205>ADM!$AY205,ADM!AD205,ADM!AT205))),IF(Inputs!$D$35=2,ADM!AT205,IF(Inputs!$D$35=3,ADM!AD205,IF(ADM!$AH205>ADM!$AX205,ADM!AD205,ADM!AT205)))))","v":0},{"$f":"IF($E205=1,AU205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU205,IF(Inputs!$D$35=3,ADM!AE205,IF(ADM!$AI205>ADM!$AY205,ADM!AE205,ADM!AU205))),IF(Inputs!$D$35=2,ADM!AU205,IF(Inputs!$D$35=3,ADM!AE205,IF(ADM!$AH205>ADM!$AX205,ADM!AE205,ADM!AU205)))))","v":0},{"$f":"IF($E205=1,AV205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV205,IF(Inputs!$D$35=3,ADM!AF205,IF(ADM!$AI205>ADM!$AY205,ADM!AF205,ADM!AV205))),IF(Inputs!$D$35=2,ADM!AV205,IF(Inputs!$D$35=3,ADM!AF205,IF(ADM!$AH205>ADM!$AX205,ADM!AF205,ADM!AV205)))))","v":0},{"$f":"IF($E205=1,AW205,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW205,IF(Inputs!$D$35=3,ADM!AG205,IF(ADM!$AI205>ADM!$AY205,ADM!AG205,ADM!AW205))),IF(Inputs!$D$35=2,ADM!AW205,IF(Inputs!$D$35=3,ADM!AG205,IF(ADM!$AH205>ADM!$AX205,ADM!AG205,ADM!AW205)))))","v":0},324.35399999999998,29.856999999999999,59.713999999999999,54.129333333333328,52.221000000000004,52.983000000000004,50.977000000000004,53.066666666666663,0,0,0,0,0,0,0,293.23400000000004,323.09100000000001,27.216999999999999,54.433999999999997,54.92,55.069000000000003,55,51.594000000000001,53.337000000000003,0,0,0,0,0,0,0,297.137,324.35399999999998,35.216999999999999,70.433999999999997,54.113999999999997,53.610999999999997,51.948999999999998,49.88,51.566000000000003,0,0,0,0,0,0,0,296.33699999999999,331.55399999999997,27.137,54.274000000000001,53.353999999999999,47.982999999999997,52,51.457000000000001,54.296999999999997,0,0,0,0,0,0,0,286.22800000000001,313.36500000000001]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},null,{"$f":"IF(AND($E206=1,Inputs!$D$34=1),AK206,IF(AND($E206=1,Inputs!$D$34=2),AJ206,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK206,IF(Inputs!$D$35=3,U206,IF($AI206>$AY206,U206,AK206))),IF(Inputs!$D$35=2,AJ206,IF(Inputs!$D$35=3,T206,IF($AH206>$AX206,T206,AJ206)))))))","v":35.509},{"$f":"IF($E206=1,AL206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL206,IF(Inputs!$D$35=3,ADM!V206,IF(ADM!$AI206>ADM!$AY206,ADM!V206,ADM!AL206))),IF(Inputs!$D$35=2,ADM!AL206,IF(Inputs!$D$35=3,ADM!V206,IF(ADM!$AH206>ADM!$AX206,ADM!V206,ADM!AL206)))))","v":29.777000000000001},{"$f":"IF($E206=1,AM206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM206,IF(Inputs!$D$35=3,ADM!W206,IF(ADM!$AI206>ADM!$AY206,ADM!W206,ADM!AM206))),IF(Inputs!$D$35=2,ADM!AM206,IF(Inputs!$D$35=3,ADM!W206,IF(ADM!$AH206>ADM!$AX206,ADM!W206,ADM!AM206)))))","v":34.709000000000003},{"$f":"IF($E206=1,AN206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN206,IF(Inputs!$D$35=3,ADM!X206,IF(ADM!$AI206>ADM!$AY206,ADM!X206,ADM!AN206))),IF(Inputs!$D$35=2,ADM!AN206,IF(Inputs!$D$35=3,ADM!X206,IF(ADM!$AH206>ADM!$AX206,ADM!X206,ADM!AN206)))))","v":33.954000000000001},{"$f":"IF($E206=1,AO206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO206,IF(Inputs!$D$35=3,ADM!Y206,IF(ADM!$AI206>ADM!$AY206,ADM!Y206,ADM!AO206))),IF(Inputs!$D$35=2,ADM!AO206,IF(Inputs!$D$35=3,ADM!Y206,IF(ADM!$AH206>ADM!$AX206,ADM!Y206,ADM!AO206)))))","v":34.069000000000003},{"$f":"IF($E206=1,AP206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP206,IF(Inputs!$D$35=3,ADM!Z206,IF(ADM!$AI206>ADM!$AY206,ADM!Z206,ADM!AP206))),IF(Inputs!$D$35=2,ADM!AP206,IF(Inputs!$D$35=3,ADM!Z206,IF(ADM!$AH206>ADM!$AX206,ADM!Z206,ADM!AP206)))))","v":31.370999999999999},{"$f":"IF($E206=1,AQ206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ206,IF(Inputs!$D$35=3,ADM!AA206,IF(ADM!$AI206>ADM!$AY206,ADM!AA206,ADM!AQ206))),IF(Inputs!$D$35=2,ADM!AQ206,IF(Inputs!$D$35=3,ADM!AA206,IF(ADM!$AH206>ADM!$AX206,ADM!AA206,ADM!AQ206)))))","v":0},{"$f":"IF($E206=1,AR206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR206,IF(Inputs!$D$35=3,ADM!AB206,IF(ADM!$AI206>ADM!$AY206,ADM!AB206,ADM!AR206))),IF(Inputs!$D$35=2,ADM!AR206,IF(Inputs!$D$35=3,ADM!AB206,IF(ADM!$AH206>ADM!$AX206,ADM!AB206,ADM!AR206)))))","v":0},{"$f":"IF($E206=1,AS206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS206,IF(Inputs!$D$35=3,ADM!AC206,IF(ADM!$AI206>ADM!$AY206,ADM!AC206,ADM!AS206))),IF(Inputs!$D$35=2,ADM!AS206,IF(Inputs!$D$35=3,ADM!AC206,IF(ADM!$AH206>ADM!$AX206,ADM!AC206,ADM!AS206)))))","v":0},{"$f":"IF($E206=1,AT206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT206,IF(Inputs!$D$35=3,ADM!AD206,IF(ADM!$AI206>ADM!$AY206,ADM!AD206,ADM!AT206))),IF(Inputs!$D$35=2,ADM!AT206,IF(Inputs!$D$35=3,ADM!AD206,IF(ADM!$AH206>ADM!$AX206,ADM!AD206,ADM!AT206)))))","v":0},{"$f":"IF($E206=1,AU206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU206,IF(Inputs!$D$35=3,ADM!AE206,IF(ADM!$AI206>ADM!$AY206,ADM!AE206,ADM!AU206))),IF(Inputs!$D$35=2,ADM!AU206,IF(Inputs!$D$35=3,ADM!AE206,IF(ADM!$AH206>ADM!$AX206,ADM!AE206,ADM!AU206)))))","v":0},{"$f":"IF($E206=1,AV206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV206,IF(Inputs!$D$35=3,ADM!AF206,IF(ADM!$AI206>ADM!$AY206,ADM!AF206,ADM!AV206))),IF(Inputs!$D$35=2,ADM!AV206,IF(Inputs!$D$35=3,ADM!AF206,IF(ADM!$AH206>ADM!$AX206,ADM!AF206,ADM!AV206)))))","v":0},{"$f":"IF($E206=1,AW206,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW206,IF(Inputs!$D$35=3,ADM!AG206,IF(ADM!$AI206>ADM!$AY206,ADM!AG206,ADM!AW206))),IF(Inputs!$D$35=2,ADM!AW206,IF(Inputs!$D$35=3,ADM!AG206,IF(ADM!$AH206>ADM!$AX206,ADM!AG206,ADM!AW206)))))","v":0},199.38900000000004,17.021000000000001,34.042000000000002,31.485666666666663,33.135333333333335,33.219000000000001,29.560000000000002,27.289333333333332,0,0,0,0,0,0,0,171.71033333333332,188.73133333333334,17.7545,35.509,29.777000000000001,34.709000000000003,33.954000000000001,34.069000000000003,31.370999999999999,0,0,0,0,0,0,0,181.63450000000003,199.38900000000004,16.8,33.6,31.823,33.331000000000003,33.902999999999999,31.994,25.245999999999999,0,0,0,0,0,0,0,173.09700000000001,189.89700000000002,16.508500000000002,33.017000000000003,32.856999999999999,31.366,31.8,22.617000000000001,25.251000000000001,0,0,0,0,0,0,0,160.39949999999999,176.90799999999999]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},null,{"$f":"IF(AND($E207=1,Inputs!$D$34=1),AK207,IF(AND($E207=1,Inputs!$D$34=2),AJ207,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK207,IF(Inputs!$D$35=3,U207,IF($AI207>$AY207,U207,AK207))),IF(Inputs!$D$35=2,AJ207,IF(Inputs!$D$35=3,T207,IF($AH207>$AX207,T207,AJ207)))))))","v":44.736999999999995},{"$f":"IF($E207=1,AL207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL207,IF(Inputs!$D$35=3,ADM!V207,IF(ADM!$AI207>ADM!$AY207,ADM!V207,ADM!AL207))),IF(Inputs!$D$35=2,ADM!AL207,IF(Inputs!$D$35=3,ADM!V207,IF(ADM!$AH207>ADM!$AX207,ADM!V207,ADM!AL207)))))","v":42.247666666666667},{"$f":"IF($E207=1,AM207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM207,IF(Inputs!$D$35=3,ADM!W207,IF(ADM!$AI207>ADM!$AY207,ADM!W207,ADM!AM207))),IF(Inputs!$D$35=2,ADM!AM207,IF(Inputs!$D$35=3,ADM!W207,IF(ADM!$AH207>ADM!$AX207,ADM!W207,ADM!AM207)))))","v":38.361999999999995},{"$f":"IF($E207=1,AN207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN207,IF(Inputs!$D$35=3,ADM!X207,IF(ADM!$AI207>ADM!$AY207,ADM!X207,ADM!AN207))),IF(Inputs!$D$35=2,ADM!AN207,IF(Inputs!$D$35=3,ADM!X207,IF(ADM!$AH207>ADM!$AX207,ADM!X207,ADM!AN207)))))","v":37.880000000000003},{"$f":"IF($E207=1,AO207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO207,IF(Inputs!$D$35=3,ADM!Y207,IF(ADM!$AI207>ADM!$AY207,ADM!Y207,ADM!AO207))),IF(Inputs!$D$35=2,ADM!AO207,IF(Inputs!$D$35=3,ADM!Y207,IF(ADM!$AH207>ADM!$AX207,ADM!Y207,ADM!AO207)))))","v":34.43033333333333},{"$f":"IF($E207=1,AP207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP207,IF(Inputs!$D$35=3,ADM!Z207,IF(ADM!$AI207>ADM!$AY207,ADM!Z207,ADM!AP207))),IF(Inputs!$D$35=2,ADM!AP207,IF(Inputs!$D$35=3,ADM!Z207,IF(ADM!$AH207>ADM!$AX207,ADM!Z207,ADM!AP207)))))","v":26.735333333333333},{"$f":"IF($E207=1,AQ207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ207,IF(Inputs!$D$35=3,ADM!AA207,IF(ADM!$AI207>ADM!$AY207,ADM!AA207,ADM!AQ207))),IF(Inputs!$D$35=2,ADM!AQ207,IF(Inputs!$D$35=3,ADM!AA207,IF(ADM!$AH207>ADM!$AX207,ADM!AA207,ADM!AQ207)))))","v":0},{"$f":"IF($E207=1,AR207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR207,IF(Inputs!$D$35=3,ADM!AB207,IF(ADM!$AI207>ADM!$AY207,ADM!AB207,ADM!AR207))),IF(Inputs!$D$35=2,ADM!AR207,IF(Inputs!$D$35=3,ADM!AB207,IF(ADM!$AH207>ADM!$AX207,ADM!AB207,ADM!AR207)))))","v":0},{"$f":"IF($E207=1,AS207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS207,IF(Inputs!$D$35=3,ADM!AC207,IF(ADM!$AI207>ADM!$AY207,ADM!AC207,ADM!AS207))),IF(Inputs!$D$35=2,ADM!AS207,IF(Inputs!$D$35=3,ADM!AC207,IF(ADM!$AH207>ADM!$AX207,ADM!AC207,ADM!AS207)))))","v":0},{"$f":"IF($E207=1,AT207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT207,IF(Inputs!$D$35=3,ADM!AD207,IF(ADM!$AI207>ADM!$AY207,ADM!AD207,ADM!AT207))),IF(Inputs!$D$35=2,ADM!AT207,IF(Inputs!$D$35=3,ADM!AD207,IF(ADM!$AH207>ADM!$AX207,ADM!AD207,ADM!AT207)))))","v":0},{"$f":"IF($E207=1,AU207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU207,IF(Inputs!$D$35=3,ADM!AE207,IF(ADM!$AI207>ADM!$AY207,ADM!AE207,ADM!AU207))),IF(Inputs!$D$35=2,ADM!AU207,IF(Inputs!$D$35=3,ADM!AE207,IF(ADM!$AH207>ADM!$AX207,ADM!AE207,ADM!AU207)))))","v":0},{"$f":"IF($E207=1,AV207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV207,IF(Inputs!$D$35=3,ADM!AF207,IF(ADM!$AI207>ADM!$AY207,ADM!AF207,ADM!AV207))),IF(Inputs!$D$35=2,ADM!AV207,IF(Inputs!$D$35=3,ADM!AF207,IF(ADM!$AH207>ADM!$AX207,ADM!AF207,ADM!AV207)))))","v":0},{"$f":"IF($E207=1,AW207,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW207,IF(Inputs!$D$35=3,ADM!AG207,IF(ADM!$AI207>ADM!$AY207,ADM!AG207,ADM!AW207))),IF(Inputs!$D$35=2,ADM!AW207,IF(Inputs!$D$35=3,ADM!AG207,IF(ADM!$AH207>ADM!$AX207,ADM!AG207,ADM!AW207)))))","v":0},224.39233333333331,22.368499999999997,44.736999999999995,42.247666666666667,38.361999999999995,37.880000000000003,34.43033333333333,26.735333333333333,0,0,0,0,0,0,0,202.0238333333333,224.39233333333331,17.016999999999999,34.033999999999999,47.566000000000003,29.885999999999999,37.566000000000003,37.634,30.742999999999999,0,0,0,0,0,0,0,200.41199999999998,217.42899999999997,25.216999999999999,50.433999999999997,39.262999999999998,34.656999999999996,40.514000000000003,33.799999999999997,32.326000000000001,0,0,0,0,0,0,0,205.77699999999999,230.994,24.871500000000001,49.743000000000002,39.914000000000001,50.542999999999999,35.56,31.856999999999999,17.137,0,0,0,0,0,0,0,199.88249999999999,224.75400000000002]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},null,{"$f":"IF(AND($E208=1,Inputs!$D$34=1),AK208,IF(AND($E208=1,Inputs!$D$34=2),AJ208,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK208,IF(Inputs!$D$35=3,U208,IF($AI208>$AY208,U208,AK208))),IF(Inputs!$D$35=2,AJ208,IF(Inputs!$D$35=3,T208,IF($AH208>$AX208,T208,AJ208)))))))","v":58.210999999999999},{"$f":"IF($E208=1,AL208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL208,IF(Inputs!$D$35=3,ADM!V208,IF(ADM!$AI208>ADM!$AY208,ADM!V208,ADM!AL208))),IF(Inputs!$D$35=2,ADM!AL208,IF(Inputs!$D$35=3,ADM!V208,IF(ADM!$AH208>ADM!$AX208,ADM!V208,ADM!AL208)))))","v":64.216999999999999},{"$f":"IF($E208=1,AM208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM208,IF(Inputs!$D$35=3,ADM!W208,IF(ADM!$AI208>ADM!$AY208,ADM!W208,ADM!AM208))),IF(Inputs!$D$35=2,ADM!AM208,IF(Inputs!$D$35=3,ADM!W208,IF(ADM!$AH208>ADM!$AX208,ADM!W208,ADM!AM208)))))","v":35.353999999999999},{"$f":"IF($E208=1,AN208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN208,IF(Inputs!$D$35=3,ADM!X208,IF(ADM!$AI208>ADM!$AY208,ADM!X208,ADM!AN208))),IF(Inputs!$D$35=2,ADM!AN208,IF(Inputs!$D$35=3,ADM!X208,IF(ADM!$AH208>ADM!$AX208,ADM!X208,ADM!AN208)))))","v":35.451000000000001},{"$f":"IF($E208=1,AO208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO208,IF(Inputs!$D$35=3,ADM!Y208,IF(ADM!$AI208>ADM!$AY208,ADM!Y208,ADM!AO208))),IF(Inputs!$D$35=2,ADM!AO208,IF(Inputs!$D$35=3,ADM!Y208,IF(ADM!$AH208>ADM!$AX208,ADM!Y208,ADM!AO208)))))","v":35.234000000000002},{"$f":"IF($E208=1,AP208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP208,IF(Inputs!$D$35=3,ADM!Z208,IF(ADM!$AI208>ADM!$AY208,ADM!Z208,ADM!AP208))),IF(Inputs!$D$35=2,ADM!AP208,IF(Inputs!$D$35=3,ADM!Z208,IF(ADM!$AH208>ADM!$AX208,ADM!Z208,ADM!AP208)))))","v":40.006},{"$f":"IF($E208=1,AQ208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ208,IF(Inputs!$D$35=3,ADM!AA208,IF(ADM!$AI208>ADM!$AY208,ADM!AA208,ADM!AQ208))),IF(Inputs!$D$35=2,ADM!AQ208,IF(Inputs!$D$35=3,ADM!AA208,IF(ADM!$AH208>ADM!$AX208,ADM!AA208,ADM!AQ208)))))","v":0},{"$f":"IF($E208=1,AR208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR208,IF(Inputs!$D$35=3,ADM!AB208,IF(ADM!$AI208>ADM!$AY208,ADM!AB208,ADM!AR208))),IF(Inputs!$D$35=2,ADM!AR208,IF(Inputs!$D$35=3,ADM!AB208,IF(ADM!$AH208>ADM!$AX208,ADM!AB208,ADM!AR208)))))","v":0},{"$f":"IF($E208=1,AS208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS208,IF(Inputs!$D$35=3,ADM!AC208,IF(ADM!$AI208>ADM!$AY208,ADM!AC208,ADM!AS208))),IF(Inputs!$D$35=2,ADM!AS208,IF(Inputs!$D$35=3,ADM!AC208,IF(ADM!$AH208>ADM!$AX208,ADM!AC208,ADM!AS208)))))","v":0},{"$f":"IF($E208=1,AT208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT208,IF(Inputs!$D$35=3,ADM!AD208,IF(ADM!$AI208>ADM!$AY208,ADM!AD208,ADM!AT208))),IF(Inputs!$D$35=2,ADM!AT208,IF(Inputs!$D$35=3,ADM!AD208,IF(ADM!$AH208>ADM!$AX208,ADM!AD208,ADM!AT208)))))","v":0},{"$f":"IF($E208=1,AU208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU208,IF(Inputs!$D$35=3,ADM!AE208,IF(ADM!$AI208>ADM!$AY208,ADM!AE208,ADM!AU208))),IF(Inputs!$D$35=2,ADM!AU208,IF(Inputs!$D$35=3,ADM!AE208,IF(ADM!$AH208>ADM!$AX208,ADM!AE208,ADM!AU208)))))","v":0},{"$f":"IF($E208=1,AV208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV208,IF(Inputs!$D$35=3,ADM!AF208,IF(ADM!$AI208>ADM!$AY208,ADM!AF208,ADM!AV208))),IF(Inputs!$D$35=2,ADM!AV208,IF(Inputs!$D$35=3,ADM!AF208,IF(ADM!$AH208>ADM!$AX208,ADM!AF208,ADM!AV208)))))","v":0},{"$f":"IF($E208=1,AW208,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW208,IF(Inputs!$D$35=3,ADM!AG208,IF(ADM!$AI208>ADM!$AY208,ADM!AG208,ADM!AW208))),IF(Inputs!$D$35=2,ADM!AW208,IF(Inputs!$D$35=3,ADM!AG208,IF(ADM!$AH208>ADM!$AX208,ADM!AG208,ADM!AW208)))))","v":0},268.47299999999996,26.883833333333332,53.767666666666663,44.217000000000006,33.929333333333332,33.118000000000002,32.925666666666665,34.000333333333337,0,0,0,0,0,0,0,205.07416666666668,231.958,29.105499999999999,58.210999999999999,64.216999999999999,35.353999999999999,35.451000000000001,35.234000000000002,40.006,0,0,0,0,0,0,0,239.36750000000001,268.47299999999996,34.854500000000002,69.709000000000003,36.017000000000003,35.777000000000001,33.936999999999998,38.749000000000002,25.068999999999999,0,0,0,0,0,0,0,204.40350000000001,239.25799999999998,16.691500000000001,33.383000000000003,32.417000000000002,30.657,29.966000000000001,24.794,36.926000000000002,0,0,0,0,0,0,0,171.45149999999998,188.14300000000003]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},null,{"$f":"IF(AND($E209=1,Inputs!$D$34=1),AK209,IF(AND($E209=1,Inputs!$D$34=2),AJ209,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK209,IF(Inputs!$D$35=3,U209,IF($AI209>$AY209,U209,AK209))),IF(Inputs!$D$35=2,AJ209,IF(Inputs!$D$35=3,T209,IF($AH209>$AX209,T209,AJ209)))))))","v":78.331000000000003},{"$f":"IF($E209=1,AL209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL209,IF(Inputs!$D$35=3,ADM!V209,IF(ADM!$AI209>ADM!$AY209,ADM!V209,ADM!AL209))),IF(Inputs!$D$35=2,ADM!AL209,IF(Inputs!$D$35=3,ADM!V209,IF(ADM!$AH209>ADM!$AX209,ADM!V209,ADM!AL209)))))","v":70.903000000000006},{"$f":"IF($E209=1,AM209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM209,IF(Inputs!$D$35=3,ADM!W209,IF(ADM!$AI209>ADM!$AY209,ADM!W209,ADM!AM209))),IF(Inputs!$D$35=2,ADM!AM209,IF(Inputs!$D$35=3,ADM!W209,IF(ADM!$AH209>ADM!$AX209,ADM!W209,ADM!AM209)))))","v":67.573999999999998},{"$f":"IF($E209=1,AN209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN209,IF(Inputs!$D$35=3,ADM!X209,IF(ADM!$AI209>ADM!$AY209,ADM!X209,ADM!AN209))),IF(Inputs!$D$35=2,ADM!AN209,IF(Inputs!$D$35=3,ADM!X209,IF(ADM!$AH209>ADM!$AX209,ADM!X209,ADM!AN209)))))","v":69.546000000000006},{"$f":"IF($E209=1,AO209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO209,IF(Inputs!$D$35=3,ADM!Y209,IF(ADM!$AI209>ADM!$AY209,ADM!Y209,ADM!AO209))),IF(Inputs!$D$35=2,ADM!AO209,IF(Inputs!$D$35=3,ADM!Y209,IF(ADM!$AH209>ADM!$AX209,ADM!Y209,ADM!AO209)))))","v":51.209000000000003},{"$f":"IF($E209=1,AP209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP209,IF(Inputs!$D$35=3,ADM!Z209,IF(ADM!$AI209>ADM!$AY209,ADM!Z209,ADM!AP209))),IF(Inputs!$D$35=2,ADM!AP209,IF(Inputs!$D$35=3,ADM!Z209,IF(ADM!$AH209>ADM!$AX209,ADM!Z209,ADM!AP209)))))","v":50.570999999999998},{"$f":"IF($E209=1,AQ209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ209,IF(Inputs!$D$35=3,ADM!AA209,IF(ADM!$AI209>ADM!$AY209,ADM!AA209,ADM!AQ209))),IF(Inputs!$D$35=2,ADM!AQ209,IF(Inputs!$D$35=3,ADM!AA209,IF(ADM!$AH209>ADM!$AX209,ADM!AA209,ADM!AQ209)))))","v":0},{"$f":"IF($E209=1,AR209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR209,IF(Inputs!$D$35=3,ADM!AB209,IF(ADM!$AI209>ADM!$AY209,ADM!AB209,ADM!AR209))),IF(Inputs!$D$35=2,ADM!AR209,IF(Inputs!$D$35=3,ADM!AB209,IF(ADM!$AH209>ADM!$AX209,ADM!AB209,ADM!AR209)))))","v":0},{"$f":"IF($E209=1,AS209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS209,IF(Inputs!$D$35=3,ADM!AC209,IF(ADM!$AI209>ADM!$AY209,ADM!AC209,ADM!AS209))),IF(Inputs!$D$35=2,ADM!AS209,IF(Inputs!$D$35=3,ADM!AC209,IF(ADM!$AH209>ADM!$AX209,ADM!AC209,ADM!AS209)))))","v":0},{"$f":"IF($E209=1,AT209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT209,IF(Inputs!$D$35=3,ADM!AD209,IF(ADM!$AI209>ADM!$AY209,ADM!AD209,ADM!AT209))),IF(Inputs!$D$35=2,ADM!AT209,IF(Inputs!$D$35=3,ADM!AD209,IF(ADM!$AH209>ADM!$AX209,ADM!AD209,ADM!AT209)))))","v":0},{"$f":"IF($E209=1,AU209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU209,IF(Inputs!$D$35=3,ADM!AE209,IF(ADM!$AI209>ADM!$AY209,ADM!AE209,ADM!AU209))),IF(Inputs!$D$35=2,ADM!AU209,IF(Inputs!$D$35=3,ADM!AE209,IF(ADM!$AH209>ADM!$AX209,ADM!AE209,ADM!AU209)))))","v":0},{"$f":"IF($E209=1,AV209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV209,IF(Inputs!$D$35=3,ADM!AF209,IF(ADM!$AI209>ADM!$AY209,ADM!AF209,ADM!AV209))),IF(Inputs!$D$35=2,ADM!AV209,IF(Inputs!$D$35=3,ADM!AF209,IF(ADM!$AH209>ADM!$AX209,ADM!AF209,ADM!AV209)))))","v":0},{"$f":"IF($E209=1,AW209,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW209,IF(Inputs!$D$35=3,ADM!AG209,IF(ADM!$AI209>ADM!$AY209,ADM!AG209,ADM!AW209))),IF(Inputs!$D$35=2,ADM!AW209,IF(Inputs!$D$35=3,ADM!AG209,IF(ADM!$AH209>ADM!$AX209,ADM!AG209,ADM!AW209)))))","v":0},388.13400000000001,36.046666666666667,72.093333333333334,68.571333333333328,60.572333333333326,57.304000000000002,54.104000000000006,62.493333333333332,0,0,0,0,0,0,0,339.0916666666667,375.13833333333332,39.165500000000002,78.331000000000003,70.903000000000006,67.573999999999998,69.546000000000006,51.209000000000003,50.570999999999998,0,0,0,0,0,0,0,348.96850000000001,388.13400000000001,35.2515,70.503,67.959999999999994,64.805999999999997,52.469000000000001,49.92,67.805999999999997,0,0,0,0,0,0,0,338.21249999999998,373.464,33.722999999999999,67.445999999999998,66.850999999999999,49.337000000000003,49.896999999999998,61.183,69.102999999999994,0,0,0,0,0,0,0,330.09399999999999,363.81700000000001]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},null,{"$f":"IF(AND($E210=1,Inputs!$D$34=1),AK210,IF(AND($E210=1,Inputs!$D$34=2),AJ210,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK210,IF(Inputs!$D$35=3,U210,IF($AI210>$AY210,U210,AK210))),IF(Inputs!$D$35=2,AJ210,IF(Inputs!$D$35=3,T210,IF($AH210>$AX210,T210,AJ210)))))))","v":52.222999999999999},{"$f":"IF($E210=1,AL210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL210,IF(Inputs!$D$35=3,ADM!V210,IF(ADM!$AI210>ADM!$AY210,ADM!V210,ADM!AL210))),IF(Inputs!$D$35=2,ADM!AL210,IF(Inputs!$D$35=3,ADM!V210,IF(ADM!$AH210>ADM!$AX210,ADM!V210,ADM!AL210)))))","v":53.228999999999999},{"$f":"IF($E210=1,AM210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM210,IF(Inputs!$D$35=3,ADM!W210,IF(ADM!$AI210>ADM!$AY210,ADM!W210,ADM!AM210))),IF(Inputs!$D$35=2,ADM!AM210,IF(Inputs!$D$35=3,ADM!W210,IF(ADM!$AH210>ADM!$AX210,ADM!W210,ADM!AM210)))))","v":52.457000000000001},{"$f":"IF($E210=1,AN210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN210,IF(Inputs!$D$35=3,ADM!X210,IF(ADM!$AI210>ADM!$AY210,ADM!X210,ADM!AN210))),IF(Inputs!$D$35=2,ADM!AN210,IF(Inputs!$D$35=3,ADM!X210,IF(ADM!$AH210>ADM!$AX210,ADM!X210,ADM!AN210)))))","v":35.817},{"$f":"IF($E210=1,AO210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO210,IF(Inputs!$D$35=3,ADM!Y210,IF(ADM!$AI210>ADM!$AY210,ADM!Y210,ADM!AO210))),IF(Inputs!$D$35=2,ADM!AO210,IF(Inputs!$D$35=3,ADM!Y210,IF(ADM!$AH210>ADM!$AX210,ADM!Y210,ADM!AO210)))))","v":39.256999999999998},{"$f":"IF($E210=1,AP210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP210,IF(Inputs!$D$35=3,ADM!Z210,IF(ADM!$AI210>ADM!$AY210,ADM!Z210,ADM!AP210))),IF(Inputs!$D$35=2,ADM!AP210,IF(Inputs!$D$35=3,ADM!Z210,IF(ADM!$AH210>ADM!$AX210,ADM!Z210,ADM!AP210)))))","v":35.970999999999997},{"$f":"IF($E210=1,AQ210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ210,IF(Inputs!$D$35=3,ADM!AA210,IF(ADM!$AI210>ADM!$AY210,ADM!AA210,ADM!AQ210))),IF(Inputs!$D$35=2,ADM!AQ210,IF(Inputs!$D$35=3,ADM!AA210,IF(ADM!$AH210>ADM!$AX210,ADM!AA210,ADM!AQ210)))))","v":0},{"$f":"IF($E210=1,AR210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR210,IF(Inputs!$D$35=3,ADM!AB210,IF(ADM!$AI210>ADM!$AY210,ADM!AB210,ADM!AR210))),IF(Inputs!$D$35=2,ADM!AR210,IF(Inputs!$D$35=3,ADM!AB210,IF(ADM!$AH210>ADM!$AX210,ADM!AB210,ADM!AR210)))))","v":0},{"$f":"IF($E210=1,AS210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS210,IF(Inputs!$D$35=3,ADM!AC210,IF(ADM!$AI210>ADM!$AY210,ADM!AC210,ADM!AS210))),IF(Inputs!$D$35=2,ADM!AS210,IF(Inputs!$D$35=3,ADM!AC210,IF(ADM!$AH210>ADM!$AX210,ADM!AC210,ADM!AS210)))))","v":0},{"$f":"IF($E210=1,AT210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT210,IF(Inputs!$D$35=3,ADM!AD210,IF(ADM!$AI210>ADM!$AY210,ADM!AD210,ADM!AT210))),IF(Inputs!$D$35=2,ADM!AT210,IF(Inputs!$D$35=3,ADM!AD210,IF(ADM!$AH210>ADM!$AX210,ADM!AD210,ADM!AT210)))))","v":0},{"$f":"IF($E210=1,AU210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU210,IF(Inputs!$D$35=3,ADM!AE210,IF(ADM!$AI210>ADM!$AY210,ADM!AE210,ADM!AU210))),IF(Inputs!$D$35=2,ADM!AU210,IF(Inputs!$D$35=3,ADM!AE210,IF(ADM!$AH210>ADM!$AX210,ADM!AE210,ADM!AU210)))))","v":0},{"$f":"IF($E210=1,AV210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV210,IF(Inputs!$D$35=3,ADM!AF210,IF(ADM!$AI210>ADM!$AY210,ADM!AF210,ADM!AV210))),IF(Inputs!$D$35=2,ADM!AV210,IF(Inputs!$D$35=3,ADM!AF210,IF(ADM!$AH210>ADM!$AX210,ADM!AF210,ADM!AV210)))))","v":0},{"$f":"IF($E210=1,AW210,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW210,IF(Inputs!$D$35=3,ADM!AG210,IF(ADM!$AI210>ADM!$AY210,ADM!AG210,ADM!AW210))),IF(Inputs!$D$35=2,ADM!AW210,IF(Inputs!$D$35=3,ADM!AG210,IF(ADM!$AH210>ADM!$AX210,ADM!AG210,ADM!AW210)))))","v":0},268.95400000000001,25.523833333333329,51.047666666666657,48.066666666666663,40.293333333333329,36.529333333333334,41.805666666666667,41.860666666666667,0,0,0,0,0,0,0,234.0795,259.6033333333333,26.111499999999999,52.222999999999999,53.228999999999999,52.457000000000001,35.817,39.256999999999998,35.970999999999997,0,0,0,0,0,0,0,242.84250000000003,268.95400000000001,25.128499999999999,50.256999999999998,50.377000000000002,33.697000000000003,33.771000000000001,38.588999999999999,43.28,0,0,0,0,0,0,0,224.84250000000003,249.97100000000003,25.331499999999998,50.662999999999997,40.594000000000001,34.725999999999999,40,47.570999999999998,46.331000000000003,0,0,0,0,0,0,0,234.55349999999999,259.88499999999999]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},null,{"$f":"IF(AND($E211=1,Inputs!$D$34=1),AK211,IF(AND($E211=1,Inputs!$D$34=2),AJ211,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK211,IF(Inputs!$D$35=3,U211,IF($AI211>$AY211,U211,AK211))),IF(Inputs!$D$35=2,AJ211,IF(Inputs!$D$35=3,T211,IF($AH211>$AX211,T211,AJ211)))))))","v":52.234000000000002},{"$f":"IF($E211=1,AL211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL211,IF(Inputs!$D$35=3,ADM!V211,IF(ADM!$AI211>ADM!$AY211,ADM!V211,ADM!AL211))),IF(Inputs!$D$35=2,ADM!AL211,IF(Inputs!$D$35=3,ADM!V211,IF(ADM!$AH211>ADM!$AX211,ADM!V211,ADM!AL211)))))","v":66.766000000000005},{"$f":"IF($E211=1,AM211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM211,IF(Inputs!$D$35=3,ADM!W211,IF(ADM!$AI211>ADM!$AY211,ADM!W211,ADM!AM211))),IF(Inputs!$D$35=2,ADM!AM211,IF(Inputs!$D$35=3,ADM!W211,IF(ADM!$AH211>ADM!$AX211,ADM!W211,ADM!AM211)))))","v":44.091000000000001},{"$f":"IF($E211=1,AN211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN211,IF(Inputs!$D$35=3,ADM!X211,IF(ADM!$AI211>ADM!$AY211,ADM!X211,ADM!AN211))),IF(Inputs!$D$35=2,ADM!AN211,IF(Inputs!$D$35=3,ADM!X211,IF(ADM!$AH211>ADM!$AX211,ADM!X211,ADM!AN211)))))","v":54.509},{"$f":"IF($E211=1,AO211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO211,IF(Inputs!$D$35=3,ADM!Y211,IF(ADM!$AI211>ADM!$AY211,ADM!Y211,ADM!AO211))),IF(Inputs!$D$35=2,ADM!AO211,IF(Inputs!$D$35=3,ADM!Y211,IF(ADM!$AH211>ADM!$AX211,ADM!Y211,ADM!AO211)))))","v":59.64},{"$f":"IF($E211=1,AP211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP211,IF(Inputs!$D$35=3,ADM!Z211,IF(ADM!$AI211>ADM!$AY211,ADM!Z211,ADM!AP211))),IF(Inputs!$D$35=2,ADM!AP211,IF(Inputs!$D$35=3,ADM!Z211,IF(ADM!$AH211>ADM!$AX211,ADM!Z211,ADM!AP211)))))","v":70.697000000000003},{"$f":"IF($E211=1,AQ211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ211,IF(Inputs!$D$35=3,ADM!AA211,IF(ADM!$AI211>ADM!$AY211,ADM!AA211,ADM!AQ211))),IF(Inputs!$D$35=2,ADM!AQ211,IF(Inputs!$D$35=3,ADM!AA211,IF(ADM!$AH211>ADM!$AX211,ADM!AA211,ADM!AQ211)))))","v":0},{"$f":"IF($E211=1,AR211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR211,IF(Inputs!$D$35=3,ADM!AB211,IF(ADM!$AI211>ADM!$AY211,ADM!AB211,ADM!AR211))),IF(Inputs!$D$35=2,ADM!AR211,IF(Inputs!$D$35=3,ADM!AB211,IF(ADM!$AH211>ADM!$AX211,ADM!AB211,ADM!AR211)))))","v":0},{"$f":"IF($E211=1,AS211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS211,IF(Inputs!$D$35=3,ADM!AC211,IF(ADM!$AI211>ADM!$AY211,ADM!AC211,ADM!AS211))),IF(Inputs!$D$35=2,ADM!AS211,IF(Inputs!$D$35=3,ADM!AC211,IF(ADM!$AH211>ADM!$AX211,ADM!AC211,ADM!AS211)))))","v":0},{"$f":"IF($E211=1,AT211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT211,IF(Inputs!$D$35=3,ADM!AD211,IF(ADM!$AI211>ADM!$AY211,ADM!AD211,ADM!AT211))),IF(Inputs!$D$35=2,ADM!AT211,IF(Inputs!$D$35=3,ADM!AD211,IF(ADM!$AH211>ADM!$AX211,ADM!AD211,ADM!AT211)))))","v":0},{"$f":"IF($E211=1,AU211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU211,IF(Inputs!$D$35=3,ADM!AE211,IF(ADM!$AI211>ADM!$AY211,ADM!AE211,ADM!AU211))),IF(Inputs!$D$35=2,ADM!AU211,IF(Inputs!$D$35=3,ADM!AE211,IF(ADM!$AH211>ADM!$AX211,ADM!AE211,ADM!AU211)))))","v":0},{"$f":"IF($E211=1,AV211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV211,IF(Inputs!$D$35=3,ADM!AF211,IF(ADM!$AI211>ADM!$AY211,ADM!AF211,ADM!AV211))),IF(Inputs!$D$35=2,ADM!AV211,IF(Inputs!$D$35=3,ADM!AF211,IF(ADM!$AH211>ADM!$AX211,ADM!AF211,ADM!AV211)))))","v":0},{"$f":"IF($E211=1,AW211,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW211,IF(Inputs!$D$35=3,ADM!AG211,IF(ADM!$AI211>ADM!$AY211,ADM!AG211,ADM!AW211))),IF(Inputs!$D$35=2,ADM!AW211,IF(Inputs!$D$35=3,ADM!AG211,IF(ADM!$AH211>ADM!$AX211,ADM!AG211,ADM!AW211)))))","v":0},347.93700000000001,26.374166666666667,52.748333333333335,51.091333333333331,57.146666666666668,60.196333333333335,59.988666666666667,50.329333333333331,0.33333333333333331,0,0,0,0,0,0,305.45983333333334,331.834,26.117000000000001,52.234000000000002,66.766000000000005,44.091000000000001,54.509,59.64,70.697000000000003,0,0,0,0,0,0,0,321.82,347.93700000000001,36.405500000000004,72.811000000000007,35.737000000000002,61.383000000000003,65.411000000000001,66.909000000000006,51.896999999999998,0,0,0,0,0,0,0,317.74250000000001,354.14800000000002,16.600000000000001,33.200000000000003,50.771000000000001,65.965999999999994,60.668999999999997,53.417000000000002,28.393999999999998,1,0,0,0,0,0,0,{"$f":"BP211+SUM(BR211:CC211)","v":276.81700000000001},{"$f":"SUM(BQ211:CC211)","v":293.41700000000003}]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},null,{"$f":"IF(AND($E212=1,Inputs!$D$34=1),AK212,IF(AND($E212=1,Inputs!$D$34=2),AJ212,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK212,IF(Inputs!$D$35=3,U212,IF($AI212>$AY212,U212,AK212))),IF(Inputs!$D$35=2,AJ212,IF(Inputs!$D$35=3,T212,IF($AH212>$AX212,T212,AJ212)))))))","v":24.912333333333333},{"$f":"IF($E212=1,AL212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL212,IF(Inputs!$D$35=3,ADM!V212,IF(ADM!$AI212>ADM!$AY212,ADM!V212,ADM!AL212))),IF(Inputs!$D$35=2,ADM!AL212,IF(Inputs!$D$35=3,ADM!V212,IF(ADM!$AH212>ADM!$AX212,ADM!V212,ADM!AL212)))))","v":21.476333333333333},{"$f":"IF($E212=1,AM212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM212,IF(Inputs!$D$35=3,ADM!W212,IF(ADM!$AI212>ADM!$AY212,ADM!W212,ADM!AM212))),IF(Inputs!$D$35=2,ADM!AM212,IF(Inputs!$D$35=3,ADM!W212,IF(ADM!$AH212>ADM!$AX212,ADM!W212,ADM!AM212)))))","v":23.320000000000004},{"$f":"IF($E212=1,AN212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN212,IF(Inputs!$D$35=3,ADM!X212,IF(ADM!$AI212>ADM!$AY212,ADM!X212,ADM!AN212))),IF(Inputs!$D$35=2,ADM!AN212,IF(Inputs!$D$35=3,ADM!X212,IF(ADM!$AH212>ADM!$AX212,ADM!X212,ADM!AN212)))))","v":27.190666666666669},{"$f":"IF($E212=1,AO212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO212,IF(Inputs!$D$35=3,ADM!Y212,IF(ADM!$AI212>ADM!$AY212,ADM!Y212,ADM!AO212))),IF(Inputs!$D$35=2,ADM!AO212,IF(Inputs!$D$35=3,ADM!Y212,IF(ADM!$AH212>ADM!$AX212,ADM!Y212,ADM!AO212)))))","v":26.571333333333332},{"$f":"IF($E212=1,AP212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP212,IF(Inputs!$D$35=3,ADM!Z212,IF(ADM!$AI212>ADM!$AY212,ADM!Z212,ADM!AP212))),IF(Inputs!$D$35=2,ADM!AP212,IF(Inputs!$D$35=3,ADM!Z212,IF(ADM!$AH212>ADM!$AX212,ADM!Z212,ADM!AP212)))))","v":27.77933333333333},{"$f":"IF($E212=1,AQ212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ212,IF(Inputs!$D$35=3,ADM!AA212,IF(ADM!$AI212>ADM!$AY212,ADM!AA212,ADM!AQ212))),IF(Inputs!$D$35=2,ADM!AQ212,IF(Inputs!$D$35=3,ADM!AA212,IF(ADM!$AH212>ADM!$AX212,ADM!AA212,ADM!AQ212)))))","v":23.381},{"$f":"IF($E212=1,AR212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR212,IF(Inputs!$D$35=3,ADM!AB212,IF(ADM!$AI212>ADM!$AY212,ADM!AB212,ADM!AR212))),IF(Inputs!$D$35=2,ADM!AR212,IF(Inputs!$D$35=3,ADM!AB212,IF(ADM!$AH212>ADM!$AX212,ADM!AB212,ADM!AR212)))))","v":21.055333333333333},{"$f":"IF($E212=1,AS212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS212,IF(Inputs!$D$35=3,ADM!AC212,IF(ADM!$AI212>ADM!$AY212,ADM!AC212,ADM!AS212))),IF(Inputs!$D$35=2,ADM!AS212,IF(Inputs!$D$35=3,ADM!AC212,IF(ADM!$AH212>ADM!$AX212,ADM!AC212,ADM!AS212)))))","v":22.912333333333336},{"$f":"IF($E212=1,AT212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT212,IF(Inputs!$D$35=3,ADM!AD212,IF(ADM!$AI212>ADM!$AY212,ADM!AD212,ADM!AT212))),IF(Inputs!$D$35=2,ADM!AT212,IF(Inputs!$D$35=3,ADM!AD212,IF(ADM!$AH212>ADM!$AX212,ADM!AD212,ADM!AT212)))))","v":0},{"$f":"IF($E212=1,AU212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU212,IF(Inputs!$D$35=3,ADM!AE212,IF(ADM!$AI212>ADM!$AY212,ADM!AE212,ADM!AU212))),IF(Inputs!$D$35=2,ADM!AU212,IF(Inputs!$D$35=3,ADM!AE212,IF(ADM!$AH212>ADM!$AX212,ADM!AE212,ADM!AU212)))))","v":0},{"$f":"IF($E212=1,AV212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV212,IF(Inputs!$D$35=3,ADM!AF212,IF(ADM!$AI212>ADM!$AY212,ADM!AF212,ADM!AV212))),IF(Inputs!$D$35=2,ADM!AV212,IF(Inputs!$D$35=3,ADM!AF212,IF(ADM!$AH212>ADM!$AX212,ADM!AF212,ADM!AV212)))))","v":0},{"$f":"IF($E212=1,AW212,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW212,IF(Inputs!$D$35=3,ADM!AG212,IF(ADM!$AI212>ADM!$AY212,ADM!AG212,ADM!AW212))),IF(Inputs!$D$35=2,ADM!AW212,IF(Inputs!$D$35=3,ADM!AG212,IF(ADM!$AH212>ADM!$AX212,ADM!AG212,ADM!AW212)))))","v":0},218.59866666666665,12.456166666666666,24.912333333333333,21.476333333333333,23.320000000000004,27.190666666666669,26.571333333333332,27.77933333333333,23.381,21.055333333333333,22.912333333333336,0,0,0,0,206.14249999999998,218.59866666666665,10.791499999999999,21.582999999999998,20.079999999999998,16.64,22.6,20.971,30.48,20.428999999999998,21.696999999999999,22.376999999999999,0,0,0,0,186.06549999999999,196.857,15.291499999999999,30.582999999999998,17.103000000000002,24.771000000000001,25.663,34.033999999999999,26.548999999999999,26.411000000000001,20.085999999999999,20.109000000000002,0,0,0,0,210.01750000000004,225.309,11.285500000000001,22.571000000000002,27.245999999999999,28.548999999999999,33.308999999999997,24.709,26.309000000000001,23.303000000000001,21.382999999999999,26.251000000000001,0,0,0,0,{"$f":"BP212+SUM(BR212:CC212)","v":222.34450000000004},{"$f":"SUM(BQ212:CC212)","v":233.63}]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},null,{"$f":"IF(AND($E213=1,Inputs!$D$34=1),AK213,IF(AND($E213=1,Inputs!$D$34=2),AJ213,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK213,IF(Inputs!$D$35=3,U213,IF($AI213>$AY213,U213,AK213))),IF(Inputs!$D$35=2,AJ213,IF(Inputs!$D$35=3,T213,IF($AH213>$AX213,T213,AJ213)))))))","v":0.23400000000000001},{"$f":"IF($E213=1,AL213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL213,IF(Inputs!$D$35=3,ADM!V213,IF(ADM!$AI213>ADM!$AY213,ADM!V213,ADM!AL213))),IF(Inputs!$D$35=2,ADM!AL213,IF(Inputs!$D$35=3,ADM!V213,IF(ADM!$AH213>ADM!$AX213,ADM!V213,ADM!AL213)))))","v":1},{"$f":"IF($E213=1,AM213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM213,IF(Inputs!$D$35=3,ADM!W213,IF(ADM!$AI213>ADM!$AY213,ADM!W213,ADM!AM213))),IF(Inputs!$D$35=2,ADM!AM213,IF(Inputs!$D$35=3,ADM!W213,IF(ADM!$AH213>ADM!$AX213,ADM!W213,ADM!AM213)))))","v":1.234},{"$f":"IF($E213=1,AN213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN213,IF(Inputs!$D$35=3,ADM!X213,IF(ADM!$AI213>ADM!$AY213,ADM!X213,ADM!AN213))),IF(Inputs!$D$35=2,ADM!AN213,IF(Inputs!$D$35=3,ADM!X213,IF(ADM!$AH213>ADM!$AX213,ADM!X213,ADM!AN213)))))","v":0},{"$f":"IF($E213=1,AO213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO213,IF(Inputs!$D$35=3,ADM!Y213,IF(ADM!$AI213>ADM!$AY213,ADM!Y213,ADM!AO213))),IF(Inputs!$D$35=2,ADM!AO213,IF(Inputs!$D$35=3,ADM!Y213,IF(ADM!$AH213>ADM!$AX213,ADM!Y213,ADM!AO213)))))","v":1},{"$f":"IF($E213=1,AP213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP213,IF(Inputs!$D$35=3,ADM!Z213,IF(ADM!$AI213>ADM!$AY213,ADM!Z213,ADM!AP213))),IF(Inputs!$D$35=2,ADM!AP213,IF(Inputs!$D$35=3,ADM!Z213,IF(ADM!$AH213>ADM!$AX213,ADM!Z213,ADM!AP213)))))","v":0},{"$f":"IF($E213=1,AQ213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ213,IF(Inputs!$D$35=3,ADM!AA213,IF(ADM!$AI213>ADM!$AY213,ADM!AA213,ADM!AQ213))),IF(Inputs!$D$35=2,ADM!AQ213,IF(Inputs!$D$35=3,ADM!AA213,IF(ADM!$AH213>ADM!$AX213,ADM!AA213,ADM!AQ213)))))","v":0},{"$f":"IF($E213=1,AR213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR213,IF(Inputs!$D$35=3,ADM!AB213,IF(ADM!$AI213>ADM!$AY213,ADM!AB213,ADM!AR213))),IF(Inputs!$D$35=2,ADM!AR213,IF(Inputs!$D$35=3,ADM!AB213,IF(ADM!$AH213>ADM!$AX213,ADM!AB213,ADM!AR213)))))","v":0},{"$f":"IF($E213=1,AS213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS213,IF(Inputs!$D$35=3,ADM!AC213,IF(ADM!$AI213>ADM!$AY213,ADM!AC213,ADM!AS213))),IF(Inputs!$D$35=2,ADM!AS213,IF(Inputs!$D$35=3,ADM!AC213,IF(ADM!$AH213>ADM!$AX213,ADM!AC213,ADM!AS213)))))","v":0},{"$f":"IF($E213=1,AT213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT213,IF(Inputs!$D$35=3,ADM!AD213,IF(ADM!$AI213>ADM!$AY213,ADM!AD213,ADM!AT213))),IF(Inputs!$D$35=2,ADM!AT213,IF(Inputs!$D$35=3,ADM!AD213,IF(ADM!$AH213>ADM!$AX213,ADM!AD213,ADM!AT213)))))","v":0},{"$f":"IF($E213=1,AU213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU213,IF(Inputs!$D$35=3,ADM!AE213,IF(ADM!$AI213>ADM!$AY213,ADM!AE213,ADM!AU213))),IF(Inputs!$D$35=2,ADM!AU213,IF(Inputs!$D$35=3,ADM!AE213,IF(ADM!$AH213>ADM!$AX213,ADM!AE213,ADM!AU213)))))","v":0},{"$f":"IF($E213=1,AV213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV213,IF(Inputs!$D$35=3,ADM!AF213,IF(ADM!$AI213>ADM!$AY213,ADM!AF213,ADM!AV213))),IF(Inputs!$D$35=2,ADM!AV213,IF(Inputs!$D$35=3,ADM!AF213,IF(ADM!$AH213>ADM!$AX213,ADM!AF213,ADM!AV213)))))","v":0},{"$f":"IF($E213=1,AW213,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW213,IF(Inputs!$D$35=3,ADM!AG213,IF(ADM!$AI213>ADM!$AY213,ADM!AG213,ADM!AW213))),IF(Inputs!$D$35=2,ADM!AW213,IF(Inputs!$D$35=3,ADM!AG213,IF(ADM!$AH213>ADM!$AX213,ADM!AG213,ADM!AW213)))))","v":0},3.468,0.20566666666666666,0.41133333333333333,0.66666666666666663,0.95599999999999996,0.33333333333333331,0.66666666666666663,0,0.33333333333333331,0,0,0,0,0,0,3.1616666666666666,3.3673333333333333,0.11700000000000001,0.23400000000000001,1,1.234,0,1,0,0,0,0,0,0,0,0,3.351,3.468,0,0,1,0.63400000000000001,1,0,0,0,0,0,0,0,0,0,2.6339999999999999,2.6339999999999999,0.5,1,0,1,0,1,0,1,0,0,0,0,0,0,3.5,4]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},null,{"$f":"IF(AND($E214=1,Inputs!$D$34=1),AK214,IF(AND($E214=1,Inputs!$D$34=2),AJ214,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK214,IF(Inputs!$D$35=3,U214,IF($AI214>$AY214,U214,AK214))),IF(Inputs!$D$35=2,AJ214,IF(Inputs!$D$35=3,T214,IF($AH214>$AX214,T214,AJ214)))))))","v":1.234},{"$f":"IF($E214=1,AL214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL214,IF(Inputs!$D$35=3,ADM!V214,IF(ADM!$AI214>ADM!$AY214,ADM!V214,ADM!AL214))),IF(Inputs!$D$35=2,ADM!AL214,IF(Inputs!$D$35=3,ADM!V214,IF(ADM!$AH214>ADM!$AX214,ADM!V214,ADM!AL214)))))","v":1.9259999999999999},{"$f":"IF($E214=1,AM214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM214,IF(Inputs!$D$35=3,ADM!W214,IF(ADM!$AI214>ADM!$AY214,ADM!W214,ADM!AM214))),IF(Inputs!$D$35=2,ADM!AM214,IF(Inputs!$D$35=3,ADM!W214,IF(ADM!$AH214>ADM!$AX214,ADM!W214,ADM!AM214)))))","v":1.56},{"$f":"IF($E214=1,AN214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN214,IF(Inputs!$D$35=3,ADM!X214,IF(ADM!$AI214>ADM!$AY214,ADM!X214,ADM!AN214))),IF(Inputs!$D$35=2,ADM!AN214,IF(Inputs!$D$35=3,ADM!X214,IF(ADM!$AH214>ADM!$AX214,ADM!X214,ADM!AN214)))))","v":0.92600000000000005},{"$f":"IF($E214=1,AO214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO214,IF(Inputs!$D$35=3,ADM!Y214,IF(ADM!$AI214>ADM!$AY214,ADM!Y214,ADM!AO214))),IF(Inputs!$D$35=2,ADM!AO214,IF(Inputs!$D$35=3,ADM!Y214,IF(ADM!$AH214>ADM!$AX214,ADM!Y214,ADM!AO214)))))","v":0},{"$f":"IF($E214=1,AP214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP214,IF(Inputs!$D$35=3,ADM!Z214,IF(ADM!$AI214>ADM!$AY214,ADM!Z214,ADM!AP214))),IF(Inputs!$D$35=2,ADM!AP214,IF(Inputs!$D$35=3,ADM!Z214,IF(ADM!$AH214>ADM!$AX214,ADM!Z214,ADM!AP214)))))","v":0},{"$f":"IF($E214=1,AQ214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ214,IF(Inputs!$D$35=3,ADM!AA214,IF(ADM!$AI214>ADM!$AY214,ADM!AA214,ADM!AQ214))),IF(Inputs!$D$35=2,ADM!AQ214,IF(Inputs!$D$35=3,ADM!AA214,IF(ADM!$AH214>ADM!$AX214,ADM!AA214,ADM!AQ214)))))","v":0},{"$f":"IF($E214=1,AR214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR214,IF(Inputs!$D$35=3,ADM!AB214,IF(ADM!$AI214>ADM!$AY214,ADM!AB214,ADM!AR214))),IF(Inputs!$D$35=2,ADM!AR214,IF(Inputs!$D$35=3,ADM!AB214,IF(ADM!$AH214>ADM!$AX214,ADM!AB214,ADM!AR214)))))","v":0},{"$f":"IF($E214=1,AS214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS214,IF(Inputs!$D$35=3,ADM!AC214,IF(ADM!$AI214>ADM!$AY214,ADM!AC214,ADM!AS214))),IF(Inputs!$D$35=2,ADM!AS214,IF(Inputs!$D$35=3,ADM!AC214,IF(ADM!$AH214>ADM!$AX214,ADM!AC214,ADM!AS214)))))","v":0},{"$f":"IF($E214=1,AT214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT214,IF(Inputs!$D$35=3,ADM!AD214,IF(ADM!$AI214>ADM!$AY214,ADM!AD214,ADM!AT214))),IF(Inputs!$D$35=2,ADM!AT214,IF(Inputs!$D$35=3,ADM!AD214,IF(ADM!$AH214>ADM!$AX214,ADM!AD214,ADM!AT214)))))","v":0},{"$f":"IF($E214=1,AU214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU214,IF(Inputs!$D$35=3,ADM!AE214,IF(ADM!$AI214>ADM!$AY214,ADM!AE214,ADM!AU214))),IF(Inputs!$D$35=2,ADM!AU214,IF(Inputs!$D$35=3,ADM!AE214,IF(ADM!$AH214>ADM!$AX214,ADM!AE214,ADM!AU214)))))","v":0},{"$f":"IF($E214=1,AV214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV214,IF(Inputs!$D$35=3,ADM!AF214,IF(ADM!$AI214>ADM!$AY214,ADM!AF214,ADM!AV214))),IF(Inputs!$D$35=2,ADM!AV214,IF(Inputs!$D$35=3,ADM!AF214,IF(ADM!$AH214>ADM!$AX214,ADM!AF214,ADM!AV214)))))","v":0},{"$f":"IF($E214=1,AW214,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW214,IF(Inputs!$D$35=3,ADM!AG214,IF(ADM!$AI214>ADM!$AY214,ADM!AG214,ADM!AW214))),IF(Inputs!$D$35=2,ADM!AW214,IF(Inputs!$D$35=3,ADM!AG214,IF(ADM!$AH214>ADM!$AX214,ADM!AG214,ADM!AW214)))))","v":0},5.6460000000000008,0.28849999999999998,0.57699999999999996,0.80199999999999994,0.52,0.3086666666666667,0.66666666666666663,0.49333333333333335,0,0,0,0,0,0,0,3.0791666666666666,3.3676666666666666,0.61699999999999999,1.234,1.9259999999999999,1.56,0.92600000000000005,0,0,0,0,0,0,0,0,0,5.0289999999999999,5.6460000000000008,0.2485,0.497,0.48,0,0,0,1.48,0,0,0,0,0,0,0,2.2084999999999999,2.4569999999999999,0,0,0,0,0,2,0,0,0,0,0,0,0,0,2,2]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},null,{"$f":"IF(AND($E215=1,Inputs!$D$34=1),AK215,IF(AND($E215=1,Inputs!$D$34=2),AJ215,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK215,IF(Inputs!$D$35=3,U215,IF($AI215>$AY215,U215,AK215))),IF(Inputs!$D$35=2,AJ215,IF(Inputs!$D$35=3,T215,IF($AH215>$AX215,T215,AJ215)))))))","v":51.045999999999999},{"$f":"IF($E215=1,AL215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL215,IF(Inputs!$D$35=3,ADM!V215,IF(ADM!$AI215>ADM!$AY215,ADM!V215,ADM!AL215))),IF(Inputs!$D$35=2,ADM!AL215,IF(Inputs!$D$35=3,ADM!V215,IF(ADM!$AH215>ADM!$AX215,ADM!V215,ADM!AL215)))))","v":53.085999999999999},{"$f":"IF($E215=1,AM215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM215,IF(Inputs!$D$35=3,ADM!W215,IF(ADM!$AI215>ADM!$AY215,ADM!W215,ADM!AM215))),IF(Inputs!$D$35=2,ADM!AM215,IF(Inputs!$D$35=3,ADM!W215,IF(ADM!$AH215>ADM!$AX215,ADM!W215,ADM!AM215)))))","v":53.497},{"$f":"IF($E215=1,AN215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN215,IF(Inputs!$D$35=3,ADM!X215,IF(ADM!$AI215>ADM!$AY215,ADM!X215,ADM!AN215))),IF(Inputs!$D$35=2,ADM!AN215,IF(Inputs!$D$35=3,ADM!X215,IF(ADM!$AH215>ADM!$AX215,ADM!X215,ADM!AN215)))))","v":52.64},{"$f":"IF($E215=1,AO215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO215,IF(Inputs!$D$35=3,ADM!Y215,IF(ADM!$AI215>ADM!$AY215,ADM!Y215,ADM!AO215))),IF(Inputs!$D$35=2,ADM!AO215,IF(Inputs!$D$35=3,ADM!Y215,IF(ADM!$AH215>ADM!$AX215,ADM!Y215,ADM!AO215)))))","v":51.091000000000001},{"$f":"IF($E215=1,AP215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP215,IF(Inputs!$D$35=3,ADM!Z215,IF(ADM!$AI215>ADM!$AY215,ADM!Z215,ADM!AP215))),IF(Inputs!$D$35=2,ADM!AP215,IF(Inputs!$D$35=3,ADM!Z215,IF(ADM!$AH215>ADM!$AX215,ADM!Z215,ADM!AP215)))))","v":51.290999999999997},{"$f":"IF($E215=1,AQ215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ215,IF(Inputs!$D$35=3,ADM!AA215,IF(ADM!$AI215>ADM!$AY215,ADM!AA215,ADM!AQ215))),IF(Inputs!$D$35=2,ADM!AQ215,IF(Inputs!$D$35=3,ADM!AA215,IF(ADM!$AH215>ADM!$AX215,ADM!AA215,ADM!AQ215)))))","v":0},{"$f":"IF($E215=1,AR215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR215,IF(Inputs!$D$35=3,ADM!AB215,IF(ADM!$AI215>ADM!$AY215,ADM!AB215,ADM!AR215))),IF(Inputs!$D$35=2,ADM!AR215,IF(Inputs!$D$35=3,ADM!AB215,IF(ADM!$AH215>ADM!$AX215,ADM!AB215,ADM!AR215)))))","v":0},{"$f":"IF($E215=1,AS215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS215,IF(Inputs!$D$35=3,ADM!AC215,IF(ADM!$AI215>ADM!$AY215,ADM!AC215,ADM!AS215))),IF(Inputs!$D$35=2,ADM!AS215,IF(Inputs!$D$35=3,ADM!AC215,IF(ADM!$AH215>ADM!$AX215,ADM!AC215,ADM!AS215)))))","v":0},{"$f":"IF($E215=1,AT215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT215,IF(Inputs!$D$35=3,ADM!AD215,IF(ADM!$AI215>ADM!$AY215,ADM!AD215,ADM!AT215))),IF(Inputs!$D$35=2,ADM!AT215,IF(Inputs!$D$35=3,ADM!AD215,IF(ADM!$AH215>ADM!$AX215,ADM!AD215,ADM!AT215)))))","v":0},{"$f":"IF($E215=1,AU215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU215,IF(Inputs!$D$35=3,ADM!AE215,IF(ADM!$AI215>ADM!$AY215,ADM!AE215,ADM!AU215))),IF(Inputs!$D$35=2,ADM!AU215,IF(Inputs!$D$35=3,ADM!AE215,IF(ADM!$AH215>ADM!$AX215,ADM!AE215,ADM!AU215)))))","v":0},{"$f":"IF($E215=1,AV215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV215,IF(Inputs!$D$35=3,ADM!AF215,IF(ADM!$AI215>ADM!$AY215,ADM!AF215,ADM!AV215))),IF(Inputs!$D$35=2,ADM!AV215,IF(Inputs!$D$35=3,ADM!AF215,IF(ADM!$AH215>ADM!$AX215,ADM!AF215,ADM!AV215)))))","v":0},{"$f":"IF($E215=1,AW215,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW215,IF(Inputs!$D$35=3,ADM!AG215,IF(ADM!$AI215>ADM!$AY215,ADM!AG215,ADM!AW215))),IF(Inputs!$D$35=2,ADM!AW215,IF(Inputs!$D$35=3,ADM!AG215,IF(ADM!$AH215>ADM!$AX215,ADM!AG215,ADM!AW215)))))","v":0},312.65100000000001,25.711500000000001,51.423000000000002,52.146666666666668,50.625,50.899000000000001,45.725666666666676,47.287333333333329,0,0,0,0,0,0,0,272.39516666666668,298.10666666666668,25.523,51.045999999999999,53.085999999999999,53.497,52.64,51.091000000000001,51.290999999999997,0,0,0,0,0,0,0,287.12800000000004,312.65100000000001,26.216999999999999,52.433999999999997,53.691000000000003,50.749000000000002,51.970999999999997,48,46.536999999999999,0,0,0,0,0,0,0,277.16500000000002,303.38200000000001,25.394500000000001,50.789000000000001,49.662999999999997,47.628999999999998,48.085999999999999,38.085999999999999,44.033999999999999,0,0,0,0,0,0,0,252.89249999999998,278.28699999999998]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},null,{"$f":"IF(AND($E216=1,Inputs!$D$34=1),AK216,IF(AND($E216=1,Inputs!$D$34=2),AJ216,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK216,IF(Inputs!$D$35=3,U216,IF($AI216>$AY216,U216,AK216))),IF(Inputs!$D$35=2,AJ216,IF(Inputs!$D$35=3,T216,IF($AH216>$AX216,T216,AJ216)))))))","v":34.926000000000002},{"$f":"IF($E216=1,AL216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL216,IF(Inputs!$D$35=3,ADM!V216,IF(ADM!$AI216>ADM!$AY216,ADM!V216,ADM!AL216))),IF(Inputs!$D$35=2,ADM!AL216,IF(Inputs!$D$35=3,ADM!V216,IF(ADM!$AH216>ADM!$AX216,ADM!V216,ADM!AL216)))))","v":35.530999999999999},{"$f":"IF($E216=1,AM216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM216,IF(Inputs!$D$35=3,ADM!W216,IF(ADM!$AI216>ADM!$AY216,ADM!W216,ADM!AM216))),IF(Inputs!$D$35=2,ADM!AM216,IF(Inputs!$D$35=3,ADM!W216,IF(ADM!$AH216>ADM!$AX216,ADM!W216,ADM!AM216)))))","v":34.72},{"$f":"IF($E216=1,AN216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN216,IF(Inputs!$D$35=3,ADM!X216,IF(ADM!$AI216>ADM!$AY216,ADM!X216,ADM!AN216))),IF(Inputs!$D$35=2,ADM!AN216,IF(Inputs!$D$35=3,ADM!X216,IF(ADM!$AH216>ADM!$AX216,ADM!X216,ADM!AN216)))))","v":34.76},{"$f":"IF($E216=1,AO216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO216,IF(Inputs!$D$35=3,ADM!Y216,IF(ADM!$AI216>ADM!$AY216,ADM!Y216,ADM!AO216))),IF(Inputs!$D$35=2,ADM!AO216,IF(Inputs!$D$35=3,ADM!Y216,IF(ADM!$AH216>ADM!$AX216,ADM!Y216,ADM!AO216)))))","v":37.063000000000002},{"$f":"IF($E216=1,AP216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP216,IF(Inputs!$D$35=3,ADM!Z216,IF(ADM!$AI216>ADM!$AY216,ADM!Z216,ADM!AP216))),IF(Inputs!$D$35=2,ADM!AP216,IF(Inputs!$D$35=3,ADM!Z216,IF(ADM!$AH216>ADM!$AX216,ADM!Z216,ADM!AP216)))))","v":39.103000000000002},{"$f":"IF($E216=1,AQ216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ216,IF(Inputs!$D$35=3,ADM!AA216,IF(ADM!$AI216>ADM!$AY216,ADM!AA216,ADM!AQ216))),IF(Inputs!$D$35=2,ADM!AQ216,IF(Inputs!$D$35=3,ADM!AA216,IF(ADM!$AH216>ADM!$AX216,ADM!AA216,ADM!AQ216)))))","v":0},{"$f":"IF($E216=1,AR216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR216,IF(Inputs!$D$35=3,ADM!AB216,IF(ADM!$AI216>ADM!$AY216,ADM!AB216,ADM!AR216))),IF(Inputs!$D$35=2,ADM!AR216,IF(Inputs!$D$35=3,ADM!AB216,IF(ADM!$AH216>ADM!$AX216,ADM!AB216,ADM!AR216)))))","v":0},{"$f":"IF($E216=1,AS216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS216,IF(Inputs!$D$35=3,ADM!AC216,IF(ADM!$AI216>ADM!$AY216,ADM!AC216,ADM!AS216))),IF(Inputs!$D$35=2,ADM!AS216,IF(Inputs!$D$35=3,ADM!AC216,IF(ADM!$AH216>ADM!$AX216,ADM!AC216,ADM!AS216)))))","v":0},{"$f":"IF($E216=1,AT216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT216,IF(Inputs!$D$35=3,ADM!AD216,IF(ADM!$AI216>ADM!$AY216,ADM!AD216,ADM!AT216))),IF(Inputs!$D$35=2,ADM!AT216,IF(Inputs!$D$35=3,ADM!AD216,IF(ADM!$AH216>ADM!$AX216,ADM!AD216,ADM!AT216)))))","v":0},{"$f":"IF($E216=1,AU216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU216,IF(Inputs!$D$35=3,ADM!AE216,IF(ADM!$AI216>ADM!$AY216,ADM!AE216,ADM!AU216))),IF(Inputs!$D$35=2,ADM!AU216,IF(Inputs!$D$35=3,ADM!AE216,IF(ADM!$AH216>ADM!$AX216,ADM!AE216,ADM!AU216)))))","v":0},{"$f":"IF($E216=1,AV216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV216,IF(Inputs!$D$35=3,ADM!AF216,IF(ADM!$AI216>ADM!$AY216,ADM!AF216,ADM!AV216))),IF(Inputs!$D$35=2,ADM!AV216,IF(Inputs!$D$35=3,ADM!AF216,IF(ADM!$AH216>ADM!$AX216,ADM!AF216,ADM!AV216)))))","v":0},{"$f":"IF($E216=1,AW216,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW216,IF(Inputs!$D$35=3,ADM!AG216,IF(ADM!$AI216>ADM!$AY216,ADM!AG216,ADM!AW216))),IF(Inputs!$D$35=2,ADM!AW216,IF(Inputs!$D$35=3,ADM!AG216,IF(ADM!$AH216>ADM!$AX216,ADM!AG216,ADM!AW216)))))","v":0},216.10300000000001,17.415333333333333,34.830666666666666,35.100666666666662,34.082000000000001,34.093333333333334,33.155999999999999,34.619333333333337,0,0,0,0,0,0,0,188.46666666666667,205.88200000000001,17.463000000000001,34.926000000000002,35.530999999999999,34.72,34.76,37.063000000000002,39.103000000000002,0,0,0,0,0,0,0,198.64000000000001,216.10300000000001,17.783000000000001,35.566000000000003,35.817,35.709000000000003,34.799999999999997,35.890999999999998,33.765999999999998,0,0,0,0,0,0,0,193.76600000000002,211.54899999999998,17,34,33.954000000000001,31.817,32.72,26.513999999999999,30.989000000000001,0,0,0,0,0,0,0,172.994,189.99400000000003]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},null,{"$f":"IF(AND($E217=1,Inputs!$D$34=1),AK217,IF(AND($E217=1,Inputs!$D$34=2),AJ217,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK217,IF(Inputs!$D$35=3,U217,IF($AI217>$AY217,U217,AK217))),IF(Inputs!$D$35=2,AJ217,IF(Inputs!$D$35=3,T217,IF($AH217>$AX217,T217,AJ217)))))))","v":71.006},{"$f":"IF($E217=1,AL217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL217,IF(Inputs!$D$35=3,ADM!V217,IF(ADM!$AI217>ADM!$AY217,ADM!V217,ADM!AL217))),IF(Inputs!$D$35=2,ADM!AL217,IF(Inputs!$D$35=3,ADM!V217,IF(ADM!$AH217>ADM!$AX217,ADM!V217,ADM!AL217)))))","v":71.143000000000001},{"$f":"IF($E217=1,AM217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM217,IF(Inputs!$D$35=3,ADM!W217,IF(ADM!$AI217>ADM!$AY217,ADM!W217,ADM!AM217))),IF(Inputs!$D$35=2,ADM!AM217,IF(Inputs!$D$35=3,ADM!W217,IF(ADM!$AH217>ADM!$AX217,ADM!W217,ADM!AM217)))))","v":71.343000000000004},{"$f":"IF($E217=1,AN217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN217,IF(Inputs!$D$35=3,ADM!X217,IF(ADM!$AI217>ADM!$AY217,ADM!X217,ADM!AN217))),IF(Inputs!$D$35=2,ADM!AN217,IF(Inputs!$D$35=3,ADM!X217,IF(ADM!$AH217>ADM!$AX217,ADM!X217,ADM!AN217)))))","v":71.959999999999994},{"$f":"IF($E217=1,AO217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO217,IF(Inputs!$D$35=3,ADM!Y217,IF(ADM!$AI217>ADM!$AY217,ADM!Y217,ADM!AO217))),IF(Inputs!$D$35=2,ADM!AO217,IF(Inputs!$D$35=3,ADM!Y217,IF(ADM!$AH217>ADM!$AX217,ADM!Y217,ADM!AO217)))))","v":77.302999999999997},{"$f":"IF($E217=1,AP217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP217,IF(Inputs!$D$35=3,ADM!Z217,IF(ADM!$AI217>ADM!$AY217,ADM!Z217,ADM!AP217))),IF(Inputs!$D$35=2,ADM!AP217,IF(Inputs!$D$35=3,ADM!Z217,IF(ADM!$AH217>ADM!$AX217,ADM!Z217,ADM!AP217)))))","v":74.474000000000004},{"$f":"IF($E217=1,AQ217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ217,IF(Inputs!$D$35=3,ADM!AA217,IF(ADM!$AI217>ADM!$AY217,ADM!AA217,ADM!AQ217))),IF(Inputs!$D$35=2,ADM!AQ217,IF(Inputs!$D$35=3,ADM!AA217,IF(ADM!$AH217>ADM!$AX217,ADM!AA217,ADM!AQ217)))))","v":0},{"$f":"IF($E217=1,AR217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR217,IF(Inputs!$D$35=3,ADM!AB217,IF(ADM!$AI217>ADM!$AY217,ADM!AB217,ADM!AR217))),IF(Inputs!$D$35=2,ADM!AR217,IF(Inputs!$D$35=3,ADM!AB217,IF(ADM!$AH217>ADM!$AX217,ADM!AB217,ADM!AR217)))))","v":0},{"$f":"IF($E217=1,AS217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS217,IF(Inputs!$D$35=3,ADM!AC217,IF(ADM!$AI217>ADM!$AY217,ADM!AC217,ADM!AS217))),IF(Inputs!$D$35=2,ADM!AS217,IF(Inputs!$D$35=3,ADM!AC217,IF(ADM!$AH217>ADM!$AX217,ADM!AC217,ADM!AS217)))))","v":0},{"$f":"IF($E217=1,AT217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT217,IF(Inputs!$D$35=3,ADM!AD217,IF(ADM!$AI217>ADM!$AY217,ADM!AD217,ADM!AT217))),IF(Inputs!$D$35=2,ADM!AT217,IF(Inputs!$D$35=3,ADM!AD217,IF(ADM!$AH217>ADM!$AX217,ADM!AD217,ADM!AT217)))))","v":0},{"$f":"IF($E217=1,AU217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU217,IF(Inputs!$D$35=3,ADM!AE217,IF(ADM!$AI217>ADM!$AY217,ADM!AE217,ADM!AU217))),IF(Inputs!$D$35=2,ADM!AU217,IF(Inputs!$D$35=3,ADM!AE217,IF(ADM!$AH217>ADM!$AX217,ADM!AE217,ADM!AU217)))))","v":0},{"$f":"IF($E217=1,AV217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV217,IF(Inputs!$D$35=3,ADM!AF217,IF(ADM!$AI217>ADM!$AY217,ADM!AF217,ADM!AV217))),IF(Inputs!$D$35=2,ADM!AV217,IF(Inputs!$D$35=3,ADM!AF217,IF(ADM!$AH217>ADM!$AX217,ADM!AF217,ADM!AV217)))))","v":0},{"$f":"IF($E217=1,AW217,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW217,IF(Inputs!$D$35=3,ADM!AG217,IF(ADM!$AI217>ADM!$AY217,ADM!AG217,ADM!AW217))),IF(Inputs!$D$35=2,ADM!AW217,IF(Inputs!$D$35=3,ADM!AG217,IF(ADM!$AH217>ADM!$AX217,ADM!AG217,ADM!AW217)))))","v":0},437.22899999999998,35.091499999999996,70.182999999999993,70.108666666666679,69.876333333333335,69.468333333333334,74.081999999999994,74.319666666666663,0,0,0,0,0,0,0,392.94650000000001,428.03800000000001,35.503,71.006,71.143000000000001,71.343000000000004,71.959999999999994,77.302999999999997,74.474000000000004,0,0,0,0,0,0,0,401.72599999999994,437.22899999999998,35.863,71.725999999999999,71.486000000000004,71.286000000000001,71.194000000000003,71.869,72.691000000000003,0,0,0,0,0,0,0,394.38900000000007,430.25200000000007,33.908499999999997,67.816999999999993,67.697000000000003,67,65.251000000000005,73.073999999999998,75.793999999999997,0,0,0,0,0,0,0,382.72449999999998,416.63299999999998]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},null,{"$f":"IF(AND($E218=1,Inputs!$D$34=1),AK218,IF(AND($E218=1,Inputs!$D$34=2),AJ218,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK218,IF(Inputs!$D$35=3,U218,IF($AI218>$AY218,U218,AK218))),IF(Inputs!$D$35=2,AJ218,IF(Inputs!$D$35=3,T218,IF($AH218>$AX218,T218,AJ218)))))))","v":36.548999999999999},{"$f":"IF($E218=1,AL218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL218,IF(Inputs!$D$35=3,ADM!V218,IF(ADM!$AI218>ADM!$AY218,ADM!V218,ADM!AL218))),IF(Inputs!$D$35=2,ADM!AL218,IF(Inputs!$D$35=3,ADM!V218,IF(ADM!$AH218>ADM!$AX218,ADM!V218,ADM!AL218)))))","v":37.371000000000002},{"$f":"IF($E218=1,AM218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM218,IF(Inputs!$D$35=3,ADM!W218,IF(ADM!$AI218>ADM!$AY218,ADM!W218,ADM!AM218))),IF(Inputs!$D$35=2,ADM!AM218,IF(Inputs!$D$35=3,ADM!W218,IF(ADM!$AH218>ADM!$AX218,ADM!W218,ADM!AM218)))))","v":33.880000000000003},{"$f":"IF($E218=1,AN218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN218,IF(Inputs!$D$35=3,ADM!X218,IF(ADM!$AI218>ADM!$AY218,ADM!X218,ADM!AN218))),IF(Inputs!$D$35=2,ADM!AN218,IF(Inputs!$D$35=3,ADM!X218,IF(ADM!$AH218>ADM!$AX218,ADM!X218,ADM!AN218)))))","v":35.366},{"$f":"IF($E218=1,AO218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO218,IF(Inputs!$D$35=3,ADM!Y218,IF(ADM!$AI218>ADM!$AY218,ADM!Y218,ADM!AO218))),IF(Inputs!$D$35=2,ADM!AO218,IF(Inputs!$D$35=3,ADM!Y218,IF(ADM!$AH218>ADM!$AX218,ADM!Y218,ADM!AO218)))))","v":32.777000000000001},{"$f":"IF($E218=1,AP218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP218,IF(Inputs!$D$35=3,ADM!Z218,IF(ADM!$AI218>ADM!$AY218,ADM!Z218,ADM!AP218))),IF(Inputs!$D$35=2,ADM!AP218,IF(Inputs!$D$35=3,ADM!Z218,IF(ADM!$AH218>ADM!$AX218,ADM!Z218,ADM!AP218)))))","v":36.606000000000002},{"$f":"IF($E218=1,AQ218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ218,IF(Inputs!$D$35=3,ADM!AA218,IF(ADM!$AI218>ADM!$AY218,ADM!AA218,ADM!AQ218))),IF(Inputs!$D$35=2,ADM!AQ218,IF(Inputs!$D$35=3,ADM!AA218,IF(ADM!$AH218>ADM!$AX218,ADM!AA218,ADM!AQ218)))))","v":0},{"$f":"IF($E218=1,AR218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR218,IF(Inputs!$D$35=3,ADM!AB218,IF(ADM!$AI218>ADM!$AY218,ADM!AB218,ADM!AR218))),IF(Inputs!$D$35=2,ADM!AR218,IF(Inputs!$D$35=3,ADM!AB218,IF(ADM!$AH218>ADM!$AX218,ADM!AB218,ADM!AR218)))))","v":0},{"$f":"IF($E218=1,AS218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS218,IF(Inputs!$D$35=3,ADM!AC218,IF(ADM!$AI218>ADM!$AY218,ADM!AC218,ADM!AS218))),IF(Inputs!$D$35=2,ADM!AS218,IF(Inputs!$D$35=3,ADM!AC218,IF(ADM!$AH218>ADM!$AX218,ADM!AC218,ADM!AS218)))))","v":0},{"$f":"IF($E218=1,AT218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT218,IF(Inputs!$D$35=3,ADM!AD218,IF(ADM!$AI218>ADM!$AY218,ADM!AD218,ADM!AT218))),IF(Inputs!$D$35=2,ADM!AT218,IF(Inputs!$D$35=3,ADM!AD218,IF(ADM!$AH218>ADM!$AX218,ADM!AD218,ADM!AT218)))))","v":0},{"$f":"IF($E218=1,AU218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU218,IF(Inputs!$D$35=3,ADM!AE218,IF(ADM!$AI218>ADM!$AY218,ADM!AE218,ADM!AU218))),IF(Inputs!$D$35=2,ADM!AU218,IF(Inputs!$D$35=3,ADM!AE218,IF(ADM!$AH218>ADM!$AX218,ADM!AE218,ADM!AU218)))))","v":0},{"$f":"IF($E218=1,AV218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV218,IF(Inputs!$D$35=3,ADM!AF218,IF(ADM!$AI218>ADM!$AY218,ADM!AF218,ADM!AV218))),IF(Inputs!$D$35=2,ADM!AV218,IF(Inputs!$D$35=3,ADM!AF218,IF(ADM!$AH218>ADM!$AX218,ADM!AF218,ADM!AV218)))))","v":0},{"$f":"IF($E218=1,AW218,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW218,IF(Inputs!$D$35=3,ADM!AG218,IF(ADM!$AI218>ADM!$AY218,ADM!AG218,ADM!AW218))),IF(Inputs!$D$35=2,ADM!AW218,IF(Inputs!$D$35=3,ADM!AG218,IF(ADM!$AH218>ADM!$AX218,ADM!AG218,ADM!AW218)))))","v":0},212.54899999999998,17.760000000000002,35.520000000000003,34.994,34.05533333333333,34.906666666666666,31.807333333333332,33.384666666666668,0,0,0,0,0,0,0,186.90799999999999,204.66800000000001,18.2745,36.548999999999999,37.371000000000002,33.880000000000003,35.366,32.777000000000001,36.606000000000002,0,0,0,0,0,0,0,194.27449999999999,212.54899999999998,17.7685,35.536999999999999,33.371000000000002,35.149000000000001,34.159999999999997,36.930999999999997,26.777000000000001,0,0,0,0,0,0,0,184.15649999999997,201.92499999999995,17.236999999999998,34.473999999999997,34.24,33.137,35.194000000000003,25.713999999999999,36.771000000000001,0,0,0,0,0,0,0,182.29300000000003,199.53000000000003]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},null,{"$f":"IF(AND($E219=1,Inputs!$D$34=1),AK219,IF(AND($E219=1,Inputs!$D$34=2),AJ219,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK219,IF(Inputs!$D$35=3,U219,IF($AI219>$AY219,U219,AK219))),IF(Inputs!$D$35=2,AJ219,IF(Inputs!$D$35=3,T219,IF($AH219>$AX219,T219,AJ219)))))))","v":0.33333333333333331},{"$f":"IF($E219=1,AL219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL219,IF(Inputs!$D$35=3,ADM!V219,IF(ADM!$AI219>ADM!$AY219,ADM!V219,ADM!AL219))),IF(Inputs!$D$35=2,ADM!AL219,IF(Inputs!$D$35=3,ADM!V219,IF(ADM!$AH219>ADM!$AX219,ADM!V219,ADM!AL219)))))","v":1},{"$f":"IF($E219=1,AM219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM219,IF(Inputs!$D$35=3,ADM!W219,IF(ADM!$AI219>ADM!$AY219,ADM!W219,ADM!AM219))),IF(Inputs!$D$35=2,ADM!AM219,IF(Inputs!$D$35=3,ADM!W219,IF(ADM!$AH219>ADM!$AX219,ADM!W219,ADM!AM219)))))","v":0.66666666666666663},{"$f":"IF($E219=1,AN219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN219,IF(Inputs!$D$35=3,ADM!X219,IF(ADM!$AI219>ADM!$AY219,ADM!X219,ADM!AN219))),IF(Inputs!$D$35=2,ADM!AN219,IF(Inputs!$D$35=3,ADM!X219,IF(ADM!$AH219>ADM!$AX219,ADM!X219,ADM!AN219)))))","v":1},{"$f":"IF($E219=1,AO219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO219,IF(Inputs!$D$35=3,ADM!Y219,IF(ADM!$AI219>ADM!$AY219,ADM!Y219,ADM!AO219))),IF(Inputs!$D$35=2,ADM!AO219,IF(Inputs!$D$35=3,ADM!Y219,IF(ADM!$AH219>ADM!$AX219,ADM!Y219,ADM!AO219)))))","v":0.17333333333333334},{"$f":"IF($E219=1,AP219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP219,IF(Inputs!$D$35=3,ADM!Z219,IF(ADM!$AI219>ADM!$AY219,ADM!Z219,ADM!AP219))),IF(Inputs!$D$35=2,ADM!AP219,IF(Inputs!$D$35=3,ADM!Z219,IF(ADM!$AH219>ADM!$AX219,ADM!Z219,ADM!AP219)))))","v":0},{"$f":"IF($E219=1,AQ219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ219,IF(Inputs!$D$35=3,ADM!AA219,IF(ADM!$AI219>ADM!$AY219,ADM!AA219,ADM!AQ219))),IF(Inputs!$D$35=2,ADM!AQ219,IF(Inputs!$D$35=3,ADM!AA219,IF(ADM!$AH219>ADM!$AX219,ADM!AA219,ADM!AQ219)))))","v":0},{"$f":"IF($E219=1,AR219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR219,IF(Inputs!$D$35=3,ADM!AB219,IF(ADM!$AI219>ADM!$AY219,ADM!AB219,ADM!AR219))),IF(Inputs!$D$35=2,ADM!AR219,IF(Inputs!$D$35=3,ADM!AB219,IF(ADM!$AH219>ADM!$AX219,ADM!AB219,ADM!AR219)))))","v":0},{"$f":"IF($E219=1,AS219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS219,IF(Inputs!$D$35=3,ADM!AC219,IF(ADM!$AI219>ADM!$AY219,ADM!AC219,ADM!AS219))),IF(Inputs!$D$35=2,ADM!AS219,IF(Inputs!$D$35=3,ADM!AC219,IF(ADM!$AH219>ADM!$AX219,ADM!AC219,ADM!AS219)))))","v":0},{"$f":"IF($E219=1,AT219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT219,IF(Inputs!$D$35=3,ADM!AD219,IF(ADM!$AI219>ADM!$AY219,ADM!AD219,ADM!AT219))),IF(Inputs!$D$35=2,ADM!AT219,IF(Inputs!$D$35=3,ADM!AD219,IF(ADM!$AH219>ADM!$AX219,ADM!AD219,ADM!AT219)))))","v":0},{"$f":"IF($E219=1,AU219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU219,IF(Inputs!$D$35=3,ADM!AE219,IF(ADM!$AI219>ADM!$AY219,ADM!AE219,ADM!AU219))),IF(Inputs!$D$35=2,ADM!AU219,IF(Inputs!$D$35=3,ADM!AE219,IF(ADM!$AH219>ADM!$AX219,ADM!AE219,ADM!AU219)))))","v":0},{"$f":"IF($E219=1,AV219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV219,IF(Inputs!$D$35=3,ADM!AF219,IF(ADM!$AI219>ADM!$AY219,ADM!AF219,ADM!AV219))),IF(Inputs!$D$35=2,ADM!AV219,IF(Inputs!$D$35=3,ADM!AF219,IF(ADM!$AH219>ADM!$AX219,ADM!AF219,ADM!AV219)))))","v":0},{"$f":"IF($E219=1,AW219,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW219,IF(Inputs!$D$35=3,ADM!AG219,IF(ADM!$AI219>ADM!$AY219,ADM!AG219,ADM!AW219))),IF(Inputs!$D$35=2,ADM!AW219,IF(Inputs!$D$35=3,ADM!AG219,IF(ADM!$AH219>ADM!$AX219,ADM!AG219,ADM!AW219)))))","v":0},3.1733333333333333,0.16666666666666666,0.33333333333333331,1,0.66666666666666663,1,0.17333333333333334,0,0,0,0,0,0,0,0,3.0066666666666664,3.1733333333333333,0,0,1,0,2,0,0,0,0,0,0,0,0,0,3,3,0.5,1,0,2,0,0.52,0,0,0,0,0,0,0,0,3.02,3.52,0,0,2,0,1,0,0,0,0,0,0,0,0,0,3,3]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},null,{"$f":"IF(AND($E220=1,Inputs!$D$34=1),AK220,IF(AND($E220=1,Inputs!$D$34=2),AJ220,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK220,IF(Inputs!$D$35=3,U220,IF($AI220>$AY220,U220,AK220))),IF(Inputs!$D$35=2,AJ220,IF(Inputs!$D$35=3,T220,IF($AH220>$AX220,T220,AJ220)))))))","v":18.016999999999999},{"$f":"IF($E220=1,AL220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL220,IF(Inputs!$D$35=3,ADM!V220,IF(ADM!$AI220>ADM!$AY220,ADM!V220,ADM!AL220))),IF(Inputs!$D$35=2,ADM!AL220,IF(Inputs!$D$35=3,ADM!V220,IF(ADM!$AH220>ADM!$AX220,ADM!V220,ADM!AL220)))))","v":17.52},{"$f":"IF($E220=1,AM220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM220,IF(Inputs!$D$35=3,ADM!W220,IF(ADM!$AI220>ADM!$AY220,ADM!W220,ADM!AM220))),IF(Inputs!$D$35=2,ADM!AM220,IF(Inputs!$D$35=3,ADM!W220,IF(ADM!$AH220>ADM!$AX220,ADM!W220,ADM!AM220)))))","v":18},{"$f":"IF($E220=1,AN220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN220,IF(Inputs!$D$35=3,ADM!X220,IF(ADM!$AI220>ADM!$AY220,ADM!X220,ADM!AN220))),IF(Inputs!$D$35=2,ADM!AN220,IF(Inputs!$D$35=3,ADM!X220,IF(ADM!$AH220>ADM!$AX220,ADM!X220,ADM!AN220)))))","v":17.513999999999999},{"$f":"IF($E220=1,AO220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO220,IF(Inputs!$D$35=3,ADM!Y220,IF(ADM!$AI220>ADM!$AY220,ADM!Y220,ADM!AO220))),IF(Inputs!$D$35=2,ADM!AO220,IF(Inputs!$D$35=3,ADM!Y220,IF(ADM!$AH220>ADM!$AX220,ADM!Y220,ADM!AO220)))))","v":18},{"$f":"IF($E220=1,AP220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP220,IF(Inputs!$D$35=3,ADM!Z220,IF(ADM!$AI220>ADM!$AY220,ADM!Z220,ADM!AP220))),IF(Inputs!$D$35=2,ADM!AP220,IF(Inputs!$D$35=3,ADM!Z220,IF(ADM!$AH220>ADM!$AX220,ADM!Z220,ADM!AP220)))))","v":18},{"$f":"IF($E220=1,AQ220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ220,IF(Inputs!$D$35=3,ADM!AA220,IF(ADM!$AI220>ADM!$AY220,ADM!AA220,ADM!AQ220))),IF(Inputs!$D$35=2,ADM!AQ220,IF(Inputs!$D$35=3,ADM!AA220,IF(ADM!$AH220>ADM!$AX220,ADM!AA220,ADM!AQ220)))))","v":18},{"$f":"IF($E220=1,AR220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR220,IF(Inputs!$D$35=3,ADM!AB220,IF(ADM!$AI220>ADM!$AY220,ADM!AB220,ADM!AR220))),IF(Inputs!$D$35=2,ADM!AR220,IF(Inputs!$D$35=3,ADM!AB220,IF(ADM!$AH220>ADM!$AX220,ADM!AB220,ADM!AR220)))))","v":14.737},{"$f":"IF($E220=1,AS220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS220,IF(Inputs!$D$35=3,ADM!AC220,IF(ADM!$AI220>ADM!$AY220,ADM!AC220,ADM!AS220))),IF(Inputs!$D$35=2,ADM!AS220,IF(Inputs!$D$35=3,ADM!AC220,IF(ADM!$AH220>ADM!$AX220,ADM!AC220,ADM!AS220)))))","v":16},{"$f":"IF($E220=1,AT220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT220,IF(Inputs!$D$35=3,ADM!AD220,IF(ADM!$AI220>ADM!$AY220,ADM!AD220,ADM!AT220))),IF(Inputs!$D$35=2,ADM!AT220,IF(Inputs!$D$35=3,ADM!AD220,IF(ADM!$AH220>ADM!$AX220,ADM!AD220,ADM!AT220)))))","v":0},{"$f":"IF($E220=1,AU220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU220,IF(Inputs!$D$35=3,ADM!AE220,IF(ADM!$AI220>ADM!$AY220,ADM!AE220,ADM!AU220))),IF(Inputs!$D$35=2,ADM!AU220,IF(Inputs!$D$35=3,ADM!AE220,IF(ADM!$AH220>ADM!$AX220,ADM!AE220,ADM!AU220)))))","v":0},{"$f":"IF($E220=1,AV220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV220,IF(Inputs!$D$35=3,ADM!AF220,IF(ADM!$AI220>ADM!$AY220,ADM!AF220,ADM!AV220))),IF(Inputs!$D$35=2,ADM!AV220,IF(Inputs!$D$35=3,ADM!AF220,IF(ADM!$AH220>ADM!$AX220,ADM!AF220,ADM!AV220)))))","v":0},{"$f":"IF($E220=1,AW220,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW220,IF(Inputs!$D$35=3,ADM!AG220,IF(ADM!$AI220>ADM!$AY220,ADM!AG220,ADM!AW220))),IF(Inputs!$D$35=2,ADM!AW220,IF(Inputs!$D$35=3,ADM!AG220,IF(ADM!$AH220>ADM!$AX220,ADM!AG220,ADM!AW220)))))","v":0},155.78800000000001,8.591333333333333,17.182666666666666,17.279999999999998,16.952333333333332,17.222666666666665,17.333333333333332,17.173333333333332,17.323666666666668,15.840000000000002,15.579000000000001,0,0,0,0,143.29566666666665,151.887,9.0084999999999997,18.016999999999999,17.52,18,17.513999999999999,18,18,18,14.737,16,0,0,0,0,146.77949999999998,155.78800000000001,8,16,18,15.856999999999999,17.994,17,16.52,16.971,15.869,16.771000000000001,0,0,0,0,142.982,150.98200000000003,8.7654999999999994,17.530999999999999,16.32,17,16.16,17,17,17,16.914000000000001,13.965999999999999,0,0,0,0,140.12550000000002,148.89100000000002]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},null,{"$f":"IF(AND($E221=1,Inputs!$D$34=1),AK221,IF(AND($E221=1,Inputs!$D$34=2),AJ221,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK221,IF(Inputs!$D$35=3,U221,IF($AI221>$AY221,U221,AK221))),IF(Inputs!$D$35=2,AJ221,IF(Inputs!$D$35=3,T221,IF($AH221>$AX221,T221,AJ221)))))))","v":69.789000000000001},{"$f":"IF($E221=1,AL221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL221,IF(Inputs!$D$35=3,ADM!V221,IF(ADM!$AI221>ADM!$AY221,ADM!V221,ADM!AL221))),IF(Inputs!$D$35=2,ADM!AL221,IF(Inputs!$D$35=3,ADM!V221,IF(ADM!$AH221>ADM!$AX221,ADM!V221,ADM!AL221)))))","v":70.989000000000004},{"$f":"IF($E221=1,AM221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM221,IF(Inputs!$D$35=3,ADM!W221,IF(ADM!$AI221>ADM!$AY221,ADM!W221,ADM!AM221))),IF(Inputs!$D$35=2,ADM!AM221,IF(Inputs!$D$35=3,ADM!W221,IF(ADM!$AH221>ADM!$AX221,ADM!W221,ADM!AM221)))))","v":51.930999999999997},{"$f":"IF($E221=1,AN221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN221,IF(Inputs!$D$35=3,ADM!X221,IF(ADM!$AI221>ADM!$AY221,ADM!X221,ADM!AN221))),IF(Inputs!$D$35=2,ADM!AN221,IF(Inputs!$D$35=3,ADM!X221,IF(ADM!$AH221>ADM!$AX221,ADM!X221,ADM!AN221)))))","v":50.222999999999999},{"$f":"IF($E221=1,AO221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO221,IF(Inputs!$D$35=3,ADM!Y221,IF(ADM!$AI221>ADM!$AY221,ADM!Y221,ADM!AO221))),IF(Inputs!$D$35=2,ADM!AO221,IF(Inputs!$D$35=3,ADM!Y221,IF(ADM!$AH221>ADM!$AX221,ADM!Y221,ADM!AO221)))))","v":51.069000000000003},{"$f":"IF($E221=1,AP221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP221,IF(Inputs!$D$35=3,ADM!Z221,IF(ADM!$AI221>ADM!$AY221,ADM!Z221,ADM!AP221))),IF(Inputs!$D$35=2,ADM!AP221,IF(Inputs!$D$35=3,ADM!Z221,IF(ADM!$AH221>ADM!$AX221,ADM!Z221,ADM!AP221)))))","v":49.057000000000002},{"$f":"IF($E221=1,AQ221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ221,IF(Inputs!$D$35=3,ADM!AA221,IF(ADM!$AI221>ADM!$AY221,ADM!AA221,ADM!AQ221))),IF(Inputs!$D$35=2,ADM!AQ221,IF(Inputs!$D$35=3,ADM!AA221,IF(ADM!$AH221>ADM!$AX221,ADM!AA221,ADM!AQ221)))))","v":0},{"$f":"IF($E221=1,AR221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR221,IF(Inputs!$D$35=3,ADM!AB221,IF(ADM!$AI221>ADM!$AY221,ADM!AB221,ADM!AR221))),IF(Inputs!$D$35=2,ADM!AR221,IF(Inputs!$D$35=3,ADM!AB221,IF(ADM!$AH221>ADM!$AX221,ADM!AB221,ADM!AR221)))))","v":0},{"$f":"IF($E221=1,AS221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS221,IF(Inputs!$D$35=3,ADM!AC221,IF(ADM!$AI221>ADM!$AY221,ADM!AC221,ADM!AS221))),IF(Inputs!$D$35=2,ADM!AS221,IF(Inputs!$D$35=3,ADM!AC221,IF(ADM!$AH221>ADM!$AX221,ADM!AC221,ADM!AS221)))))","v":0},{"$f":"IF($E221=1,AT221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT221,IF(Inputs!$D$35=3,ADM!AD221,IF(ADM!$AI221>ADM!$AY221,ADM!AD221,ADM!AT221))),IF(Inputs!$D$35=2,ADM!AT221,IF(Inputs!$D$35=3,ADM!AD221,IF(ADM!$AH221>ADM!$AX221,ADM!AD221,ADM!AT221)))))","v":0},{"$f":"IF($E221=1,AU221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU221,IF(Inputs!$D$35=3,ADM!AE221,IF(ADM!$AI221>ADM!$AY221,ADM!AE221,ADM!AU221))),IF(Inputs!$D$35=2,ADM!AU221,IF(Inputs!$D$35=3,ADM!AE221,IF(ADM!$AH221>ADM!$AX221,ADM!AE221,ADM!AU221)))))","v":0},{"$f":"IF($E221=1,AV221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV221,IF(Inputs!$D$35=3,ADM!AF221,IF(ADM!$AI221>ADM!$AY221,ADM!AF221,ADM!AV221))),IF(Inputs!$D$35=2,ADM!AV221,IF(Inputs!$D$35=3,ADM!AF221,IF(ADM!$AH221>ADM!$AX221,ADM!AF221,ADM!AV221)))))","v":0},{"$f":"IF($E221=1,AW221,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW221,IF(Inputs!$D$35=3,ADM!AG221,IF(ADM!$AI221>ADM!$AY221,ADM!AG221,ADM!AW221))),IF(Inputs!$D$35=2,ADM!AW221,IF(Inputs!$D$35=3,ADM!AG221,IF(ADM!$AH221>ADM!$AX221,ADM!AG221,ADM!AW221)))))","v":0},343.05800000000005,31.717166666666667,63.434333333333335,57.38900000000001,49.533333333333331,49.809666666666665,48.413666666666664,45.68366666666666,0,0,0,0,0,0,0,282.54649999999998,314.26366666666667,34.894500000000001,69.789000000000001,70.989000000000004,51.930999999999997,50.222999999999999,51.069000000000003,49.057000000000002,0,0,0,0,0,0,0,308.1635,343.05800000000005,35.525500000000001,71.051000000000002,52.109000000000002,48.405999999999999,50.469000000000001,45.942999999999998,45.936999999999998,0,0,0,0,0,0,0,278.38950000000006,313.91500000000002,24.7315,49.463000000000001,49.069000000000003,48.262999999999998,48.737000000000002,48.228999999999999,42.057000000000002,0,0,0,0,0,0,0,261.0865,285.81800000000004]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},null,{"$f":"IF(AND($E222=1,Inputs!$D$34=1),AK222,IF(AND($E222=1,Inputs!$D$34=2),AJ222,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK222,IF(Inputs!$D$35=3,U222,IF($AI222>$AY222,U222,AK222))),IF(Inputs!$D$35=2,AJ222,IF(Inputs!$D$35=3,T222,IF($AH222>$AX222,T222,AJ222)))))))","v":37.880000000000003},{"$f":"IF($E222=1,AL222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL222,IF(Inputs!$D$35=3,ADM!V222,IF(ADM!$AI222>ADM!$AY222,ADM!V222,ADM!AL222))),IF(Inputs!$D$35=2,ADM!AL222,IF(Inputs!$D$35=3,ADM!V222,IF(ADM!$AH222>ADM!$AX222,ADM!V222,ADM!AL222)))))","v":40.520000000000003},{"$f":"IF($E222=1,AM222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM222,IF(Inputs!$D$35=3,ADM!W222,IF(ADM!$AI222>ADM!$AY222,ADM!W222,ADM!AM222))),IF(Inputs!$D$35=2,ADM!AM222,IF(Inputs!$D$35=3,ADM!W222,IF(ADM!$AH222>ADM!$AX222,ADM!W222,ADM!AM222)))))","v":36.874000000000002},{"$f":"IF($E222=1,AN222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN222,IF(Inputs!$D$35=3,ADM!X222,IF(ADM!$AI222>ADM!$AY222,ADM!X222,ADM!AN222))),IF(Inputs!$D$35=2,ADM!AN222,IF(Inputs!$D$35=3,ADM!X222,IF(ADM!$AH222>ADM!$AX222,ADM!X222,ADM!AN222)))))","v":35.737000000000002},{"$f":"IF($E222=1,AO222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO222,IF(Inputs!$D$35=3,ADM!Y222,IF(ADM!$AI222>ADM!$AY222,ADM!Y222,ADM!AO222))),IF(Inputs!$D$35=2,ADM!AO222,IF(Inputs!$D$35=3,ADM!Y222,IF(ADM!$AH222>ADM!$AX222,ADM!Y222,ADM!AO222)))))","v":36.286000000000001},{"$f":"IF($E222=1,AP222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP222,IF(Inputs!$D$35=3,ADM!Z222,IF(ADM!$AI222>ADM!$AY222,ADM!Z222,ADM!AP222))),IF(Inputs!$D$35=2,ADM!AP222,IF(Inputs!$D$35=3,ADM!Z222,IF(ADM!$AH222>ADM!$AX222,ADM!Z222,ADM!AP222)))))","v":42.88},{"$f":"IF($E222=1,AQ222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ222,IF(Inputs!$D$35=3,ADM!AA222,IF(ADM!$AI222>ADM!$AY222,ADM!AA222,ADM!AQ222))),IF(Inputs!$D$35=2,ADM!AQ222,IF(Inputs!$D$35=3,ADM!AA222,IF(ADM!$AH222>ADM!$AX222,ADM!AA222,ADM!AQ222)))))","v":0},{"$f":"IF($E222=1,AR222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR222,IF(Inputs!$D$35=3,ADM!AB222,IF(ADM!$AI222>ADM!$AY222,ADM!AB222,ADM!AR222))),IF(Inputs!$D$35=2,ADM!AR222,IF(Inputs!$D$35=3,ADM!AB222,IF(ADM!$AH222>ADM!$AX222,ADM!AB222,ADM!AR222)))))","v":0},{"$f":"IF($E222=1,AS222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS222,IF(Inputs!$D$35=3,ADM!AC222,IF(ADM!$AI222>ADM!$AY222,ADM!AC222,ADM!AS222))),IF(Inputs!$D$35=2,ADM!AS222,IF(Inputs!$D$35=3,ADM!AC222,IF(ADM!$AH222>ADM!$AX222,ADM!AC222,ADM!AS222)))))","v":0},{"$f":"IF($E222=1,AT222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT222,IF(Inputs!$D$35=3,ADM!AD222,IF(ADM!$AI222>ADM!$AY222,ADM!AD222,ADM!AT222))),IF(Inputs!$D$35=2,ADM!AT222,IF(Inputs!$D$35=3,ADM!AD222,IF(ADM!$AH222>ADM!$AX222,ADM!AD222,ADM!AT222)))))","v":0},{"$f":"IF($E222=1,AU222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU222,IF(Inputs!$D$35=3,ADM!AE222,IF(ADM!$AI222>ADM!$AY222,ADM!AE222,ADM!AU222))),IF(Inputs!$D$35=2,ADM!AU222,IF(Inputs!$D$35=3,ADM!AE222,IF(ADM!$AH222>ADM!$AX222,ADM!AE222,ADM!AU222)))))","v":0},{"$f":"IF($E222=1,AV222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV222,IF(Inputs!$D$35=3,ADM!AF222,IF(ADM!$AI222>ADM!$AY222,ADM!AF222,ADM!AV222))),IF(Inputs!$D$35=2,ADM!AV222,IF(Inputs!$D$35=3,ADM!AF222,IF(ADM!$AH222>ADM!$AX222,ADM!AF222,ADM!AV222)))))","v":0},{"$f":"IF($E222=1,AW222,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW222,IF(Inputs!$D$35=3,ADM!AG222,IF(ADM!$AI222>ADM!$AY222,ADM!AG222,ADM!AW222))),IF(Inputs!$D$35=2,ADM!AW222,IF(Inputs!$D$35=3,ADM!AG222,IF(ADM!$AH222>ADM!$AX222,ADM!AG222,ADM!AW222)))))","v":0},230.17699999999999,17.964666666666666,35.929333333333332,36.084000000000003,33.634333333333338,33.443999999999996,33.931666666666665,35.80766666666667,0,0,0,0,0,0,0,190.86633333333333,208.83100000000002,18.940000000000001,37.880000000000003,40.520000000000003,36.874000000000002,35.737000000000002,36.286000000000001,42.88,0,0,0,0,0,0,0,211.23699999999999,230.17699999999999,17.985499999999998,35.970999999999997,35.829000000000001,34.542999999999999,30.206,39.789000000000001,25.536999999999999,0,0,0,0,0,0,0,183.88950000000003,201.87499999999997,16.968499999999999,33.936999999999998,31.902999999999999,29.486000000000001,34.389000000000003,25.72,39.006,0,0,0,0,0,0,0,177.4725,194.441]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},null,{"$f":"IF(AND($E223=1,Inputs!$D$34=1),AK223,IF(AND($E223=1,Inputs!$D$34=2),AJ223,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK223,IF(Inputs!$D$35=3,U223,IF($AI223>$AY223,U223,AK223))),IF(Inputs!$D$35=2,AJ223,IF(Inputs!$D$35=3,T223,IF($AH223>$AX223,T223,AJ223)))))))","v":0},{"$f":"IF($E223=1,AL223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL223,IF(Inputs!$D$35=3,ADM!V223,IF(ADM!$AI223>ADM!$AY223,ADM!V223,ADM!AL223))),IF(Inputs!$D$35=2,ADM!AL223,IF(Inputs!$D$35=3,ADM!V223,IF(ADM!$AH223>ADM!$AX223,ADM!V223,ADM!AL223)))))","v":0},{"$f":"IF($E223=1,AM223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM223,IF(Inputs!$D$35=3,ADM!W223,IF(ADM!$AI223>ADM!$AY223,ADM!W223,ADM!AM223))),IF(Inputs!$D$35=2,ADM!AM223,IF(Inputs!$D$35=3,ADM!W223,IF(ADM!$AH223>ADM!$AX223,ADM!W223,ADM!AM223)))))","v":0},{"$f":"IF($E223=1,AN223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN223,IF(Inputs!$D$35=3,ADM!X223,IF(ADM!$AI223>ADM!$AY223,ADM!X223,ADM!AN223))),IF(Inputs!$D$35=2,ADM!AN223,IF(Inputs!$D$35=3,ADM!X223,IF(ADM!$AH223>ADM!$AX223,ADM!X223,ADM!AN223)))))","v":0},{"$f":"IF($E223=1,AO223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO223,IF(Inputs!$D$35=3,ADM!Y223,IF(ADM!$AI223>ADM!$AY223,ADM!Y223,ADM!AO223))),IF(Inputs!$D$35=2,ADM!AO223,IF(Inputs!$D$35=3,ADM!Y223,IF(ADM!$AH223>ADM!$AX223,ADM!Y223,ADM!AO223)))))","v":0},{"$f":"IF($E223=1,AP223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP223,IF(Inputs!$D$35=3,ADM!Z223,IF(ADM!$AI223>ADM!$AY223,ADM!Z223,ADM!AP223))),IF(Inputs!$D$35=2,ADM!AP223,IF(Inputs!$D$35=3,ADM!Z223,IF(ADM!$AH223>ADM!$AX223,ADM!Z223,ADM!AP223)))))","v":0},{"$f":"IF($E223=1,AQ223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ223,IF(Inputs!$D$35=3,ADM!AA223,IF(ADM!$AI223>ADM!$AY223,ADM!AA223,ADM!AQ223))),IF(Inputs!$D$35=2,ADM!AQ223,IF(Inputs!$D$35=3,ADM!AA223,IF(ADM!$AH223>ADM!$AX223,ADM!AA223,ADM!AQ223)))))","v":111.259},{"$f":"IF($E223=1,AR223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR223,IF(Inputs!$D$35=3,ADM!AB223,IF(ADM!$AI223>ADM!$AY223,ADM!AB223,ADM!AR223))),IF(Inputs!$D$35=2,ADM!AR223,IF(Inputs!$D$35=3,ADM!AB223,IF(ADM!$AH223>ADM!$AX223,ADM!AB223,ADM!AR223)))))","v":121.583},{"$f":"IF($E223=1,AS223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS223,IF(Inputs!$D$35=3,ADM!AC223,IF(ADM!$AI223>ADM!$AY223,ADM!AC223,ADM!AS223))),IF(Inputs!$D$35=2,ADM!AS223,IF(Inputs!$D$35=3,ADM!AC223,IF(ADM!$AH223>ADM!$AX223,ADM!AC223,ADM!AS223)))))","v":88.638999999999996},{"$f":"IF($E223=1,AT223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT223,IF(Inputs!$D$35=3,ADM!AD223,IF(ADM!$AI223>ADM!$AY223,ADM!AD223,ADM!AT223))),IF(Inputs!$D$35=2,ADM!AT223,IF(Inputs!$D$35=3,ADM!AD223,IF(ADM!$AH223>ADM!$AX223,ADM!AD223,ADM!AT223)))))","v":40.188000000000002},{"$f":"IF($E223=1,AU223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU223,IF(Inputs!$D$35=3,ADM!AE223,IF(ADM!$AI223>ADM!$AY223,ADM!AE223,ADM!AU223))),IF(Inputs!$D$35=2,ADM!AU223,IF(Inputs!$D$35=3,ADM!AE223,IF(ADM!$AH223>ADM!$AX223,ADM!AE223,ADM!AU223)))))","v":0},{"$f":"IF($E223=1,AV223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV223,IF(Inputs!$D$35=3,ADM!AF223,IF(ADM!$AI223>ADM!$AY223,ADM!AF223,ADM!AV223))),IF(Inputs!$D$35=2,ADM!AV223,IF(Inputs!$D$35=3,ADM!AF223,IF(ADM!$AH223>ADM!$AX223,ADM!AF223,ADM!AV223)))))","v":0},{"$f":"IF($E223=1,AW223,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW223,IF(Inputs!$D$35=3,ADM!AG223,IF(ADM!$AI223>ADM!$AY223,ADM!AG223,ADM!AW223))),IF(Inputs!$D$35=2,ADM!AW223,IF(Inputs!$D$35=3,ADM!AG223,IF(ADM!$AH223>ADM!$AX223,ADM!AG223,ADM!AW223)))))","v":0},361.66899999999998,0,0,0,0,0,0,0,110.572,102.89533333333333,86.974666666666664,41.561666666666667,0,0,0,342.00366666666667,342.00366666666667,0,0,0,0,0,0,0,111.259,121.583,88.638999999999996,40.188000000000002,0,0,0,361.66899999999998,361.66899999999998,0,0,0,0,0,0,0,127.217,92.588999999999999,110.291,39.206000000000003,0,0,0,369.303,369.303,0,0,0,0,0,0,0,93.24,94.513999999999996,61.994,45.290999999999997,0,0,0,295.03899999999999,295.03899999999999]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},null,{"$f":"IF(AND($E224=1,Inputs!$D$34=1),AK224,IF(AND($E224=1,Inputs!$D$34=2),AJ224,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK224,IF(Inputs!$D$35=3,U224,IF($AI224>$AY224,U224,AK224))),IF(Inputs!$D$35=2,AJ224,IF(Inputs!$D$35=3,T224,IF($AH224>$AX224,T224,AJ224)))))))","v":70.869},{"$f":"IF($E224=1,AL224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL224,IF(Inputs!$D$35=3,ADM!V224,IF(ADM!$AI224>ADM!$AY224,ADM!V224,ADM!AL224))),IF(Inputs!$D$35=2,ADM!AL224,IF(Inputs!$D$35=3,ADM!V224,IF(ADM!$AH224>ADM!$AX224,ADM!V224,ADM!AL224)))))","v":72},{"$f":"IF($E224=1,AM224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM224,IF(Inputs!$D$35=3,ADM!W224,IF(ADM!$AI224>ADM!$AY224,ADM!W224,ADM!AM224))),IF(Inputs!$D$35=2,ADM!AM224,IF(Inputs!$D$35=3,ADM!W224,IF(ADM!$AH224>ADM!$AX224,ADM!W224,ADM!AM224)))))","v":71.742999999999995},{"$f":"IF($E224=1,AN224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN224,IF(Inputs!$D$35=3,ADM!X224,IF(ADM!$AI224>ADM!$AY224,ADM!X224,ADM!AN224))),IF(Inputs!$D$35=2,ADM!AN224,IF(Inputs!$D$35=3,ADM!X224,IF(ADM!$AH224>ADM!$AX224,ADM!X224,ADM!AN224)))))","v":70.811000000000007},{"$f":"IF($E224=1,AO224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO224,IF(Inputs!$D$35=3,ADM!Y224,IF(ADM!$AI224>ADM!$AY224,ADM!Y224,ADM!AO224))),IF(Inputs!$D$35=2,ADM!AO224,IF(Inputs!$D$35=3,ADM!Y224,IF(ADM!$AH224>ADM!$AX224,ADM!Y224,ADM!AO224)))))","v":49.033999999999999},{"$f":"IF($E224=1,AP224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP224,IF(Inputs!$D$35=3,ADM!Z224,IF(ADM!$AI224>ADM!$AY224,ADM!Z224,ADM!AP224))),IF(Inputs!$D$35=2,ADM!AP224,IF(Inputs!$D$35=3,ADM!Z224,IF(ADM!$AH224>ADM!$AX224,ADM!Z224,ADM!AP224)))))","v":25.268999999999998},{"$f":"IF($E224=1,AQ224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ224,IF(Inputs!$D$35=3,ADM!AA224,IF(ADM!$AI224>ADM!$AY224,ADM!AA224,ADM!AQ224))),IF(Inputs!$D$35=2,ADM!AQ224,IF(Inputs!$D$35=3,ADM!AA224,IF(ADM!$AH224>ADM!$AX224,ADM!AA224,ADM!AQ224)))))","v":0},{"$f":"IF($E224=1,AR224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR224,IF(Inputs!$D$35=3,ADM!AB224,IF(ADM!$AI224>ADM!$AY224,ADM!AB224,ADM!AR224))),IF(Inputs!$D$35=2,ADM!AR224,IF(Inputs!$D$35=3,ADM!AB224,IF(ADM!$AH224>ADM!$AX224,ADM!AB224,ADM!AR224)))))","v":0},{"$f":"IF($E224=1,AS224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS224,IF(Inputs!$D$35=3,ADM!AC224,IF(ADM!$AI224>ADM!$AY224,ADM!AC224,ADM!AS224))),IF(Inputs!$D$35=2,ADM!AS224,IF(Inputs!$D$35=3,ADM!AC224,IF(ADM!$AH224>ADM!$AX224,ADM!AC224,ADM!AS224)))))","v":0},{"$f":"IF($E224=1,AT224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT224,IF(Inputs!$D$35=3,ADM!AD224,IF(ADM!$AI224>ADM!$AY224,ADM!AD224,ADM!AT224))),IF(Inputs!$D$35=2,ADM!AT224,IF(Inputs!$D$35=3,ADM!AD224,IF(ADM!$AH224>ADM!$AX224,ADM!AD224,ADM!AT224)))))","v":0},{"$f":"IF($E224=1,AU224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU224,IF(Inputs!$D$35=3,ADM!AE224,IF(ADM!$AI224>ADM!$AY224,ADM!AE224,ADM!AU224))),IF(Inputs!$D$35=2,ADM!AU224,IF(Inputs!$D$35=3,ADM!AE224,IF(ADM!$AH224>ADM!$AX224,ADM!AE224,ADM!AU224)))))","v":0},{"$f":"IF($E224=1,AV224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV224,IF(Inputs!$D$35=3,ADM!AF224,IF(ADM!$AI224>ADM!$AY224,ADM!AF224,ADM!AV224))),IF(Inputs!$D$35=2,ADM!AV224,IF(Inputs!$D$35=3,ADM!AF224,IF(ADM!$AH224>ADM!$AX224,ADM!AF224,ADM!AV224)))))","v":0},{"$f":"IF($E224=1,AW224,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW224,IF(Inputs!$D$35=3,ADM!AG224,IF(ADM!$AI224>ADM!$AY224,ADM!AG224,ADM!AW224))),IF(Inputs!$D$35=2,ADM!AW224,IF(Inputs!$D$35=3,ADM!AG224,IF(ADM!$AH224>ADM!$AX224,ADM!AG224,ADM!AW224)))))","v":0},{"$f":"SUM(F224:R224)","v":359.726},{"$f":"AVERAGE(AJ224,AZ224,BP224)","v":35.090666666666664},70.181333333333328,70.215333333333334,54.390666666666654,42.516333333333336,32.82266666666667,24.272666666666666,0,0,0,0,0,0,0,{"$f":"T224+SUM(V224:AG224)","v":259.30833333333334},{"$f":"SUM(U224:AG224)","v":294.399},{"$f":"AK224/2","v":35.4345},70.869,72,71.742999999999995,70.811000000000007,49.033999999999999,25.268999999999998,0,0,0,0,0,0,0,{"$f":"AJ224+SUM(AL224:AW224)","v":324.29150000000004},{"$f":"SUM(AK224:AW224)","v":359.726},{"$f":"BA224/2","v":35.694499999999998},71.388999999999996,71.783000000000001,67.805999999999997,32.668999999999997,23.491,22.183,0,0,0,0,0,0,0,{"$f":"AZ224+SUM(BB224:BM224)","v":253.62649999999996},{"$f":"SUM(BA224:BM224)","v":289.32099999999997},{"$f":"BQ224/2","v":34.143000000000001},68.286000000000001,66.863,23.623000000000001,24.068999999999999,25.943000000000001,25.366,0,0,0,0,0,0,0,{"$f":"BP224+SUM(BR224:CC224)","v":200.00700000000003},{"$f":"SUM(BQ224:CC224)","v":234.14999999999998}]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},null,{"$f":"IF(AND($E225=1,Inputs!$D$34=1),AK225,IF(AND($E225=1,Inputs!$D$34=2),AJ225,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK225,IF(Inputs!$D$35=3,U225,IF($AI225>$AY225,U225,AK225))),IF(Inputs!$D$35=2,AJ225,IF(Inputs!$D$35=3,T225,IF($AH225>$AX225,T225,AJ225)))))))","v":0},{"$f":"IF($E225=1,AL225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL225,IF(Inputs!$D$35=3,ADM!V225,IF(ADM!$AI225>ADM!$AY225,ADM!V225,ADM!AL225))),IF(Inputs!$D$35=2,ADM!AL225,IF(Inputs!$D$35=3,ADM!V225,IF(ADM!$AH225>ADM!$AX225,ADM!V225,ADM!AL225)))))","v":0},{"$f":"IF($E225=1,AM225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM225,IF(Inputs!$D$35=3,ADM!W225,IF(ADM!$AI225>ADM!$AY225,ADM!W225,ADM!AM225))),IF(Inputs!$D$35=2,ADM!AM225,IF(Inputs!$D$35=3,ADM!W225,IF(ADM!$AH225>ADM!$AX225,ADM!W225,ADM!AM225)))))","v":0},{"$f":"IF($E225=1,AN225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN225,IF(Inputs!$D$35=3,ADM!X225,IF(ADM!$AI225>ADM!$AY225,ADM!X225,ADM!AN225))),IF(Inputs!$D$35=2,ADM!AN225,IF(Inputs!$D$35=3,ADM!X225,IF(ADM!$AH225>ADM!$AX225,ADM!X225,ADM!AN225)))))","v":0},{"$f":"IF($E225=1,AO225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO225,IF(Inputs!$D$35=3,ADM!Y225,IF(ADM!$AI225>ADM!$AY225,ADM!Y225,ADM!AO225))),IF(Inputs!$D$35=2,ADM!AO225,IF(Inputs!$D$35=3,ADM!Y225,IF(ADM!$AH225>ADM!$AX225,ADM!Y225,ADM!AO225)))))","v":0},{"$f":"IF($E225=1,AP225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP225,IF(Inputs!$D$35=3,ADM!Z225,IF(ADM!$AI225>ADM!$AY225,ADM!Z225,ADM!AP225))),IF(Inputs!$D$35=2,ADM!AP225,IF(Inputs!$D$35=3,ADM!Z225,IF(ADM!$AH225>ADM!$AX225,ADM!Z225,ADM!AP225)))))","v":0},{"$f":"IF($E225=1,AQ225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ225,IF(Inputs!$D$35=3,ADM!AA225,IF(ADM!$AI225>ADM!$AY225,ADM!AA225,ADM!AQ225))),IF(Inputs!$D$35=2,ADM!AQ225,IF(Inputs!$D$35=3,ADM!AA225,IF(ADM!$AH225>ADM!$AX225,ADM!AA225,ADM!AQ225)))))","v":39.352333333333334},{"$f":"IF($E225=1,AR225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR225,IF(Inputs!$D$35=3,ADM!AB225,IF(ADM!$AI225>ADM!$AY225,ADM!AB225,ADM!AR225))),IF(Inputs!$D$35=2,ADM!AR225,IF(Inputs!$D$35=3,ADM!AB225,IF(ADM!$AH225>ADM!$AX225,ADM!AB225,ADM!AR225)))))","v":54.451333333333331},{"$f":"IF($E225=1,AS225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS225,IF(Inputs!$D$35=3,ADM!AC225,IF(ADM!$AI225>ADM!$AY225,ADM!AC225,ADM!AS225))),IF(Inputs!$D$35=2,ADM!AS225,IF(Inputs!$D$35=3,ADM!AC225,IF(ADM!$AH225>ADM!$AX225,ADM!AC225,ADM!AS225)))))","v":61.908666666666669},{"$f":"IF($E225=1,AT225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT225,IF(Inputs!$D$35=3,ADM!AD225,IF(ADM!$AI225>ADM!$AY225,ADM!AD225,ADM!AT225))),IF(Inputs!$D$35=2,ADM!AT225,IF(Inputs!$D$35=3,ADM!AD225,IF(ADM!$AH225>ADM!$AX225,ADM!AD225,ADM!AT225)))))","v":0},{"$f":"IF($E225=1,AU225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU225,IF(Inputs!$D$35=3,ADM!AE225,IF(ADM!$AI225>ADM!$AY225,ADM!AE225,ADM!AU225))),IF(Inputs!$D$35=2,ADM!AU225,IF(Inputs!$D$35=3,ADM!AE225,IF(ADM!$AH225>ADM!$AX225,ADM!AE225,ADM!AU225)))))","v":0},{"$f":"IF($E225=1,AV225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV225,IF(Inputs!$D$35=3,ADM!AF225,IF(ADM!$AI225>ADM!$AY225,ADM!AF225,ADM!AV225))),IF(Inputs!$D$35=2,ADM!AV225,IF(Inputs!$D$35=3,ADM!AF225,IF(ADM!$AH225>ADM!$AX225,ADM!AF225,ADM!AV225)))))","v":0},{"$f":"IF($E225=1,AW225,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW225,IF(Inputs!$D$35=3,ADM!AG225,IF(ADM!$AI225>ADM!$AY225,ADM!AG225,ADM!AW225))),IF(Inputs!$D$35=2,ADM!AW225,IF(Inputs!$D$35=3,ADM!AG225,IF(ADM!$AH225>ADM!$AX225,ADM!AG225,ADM!AW225)))))","v":0},155.71233333333333,0,0,0,0,0,0,0,39.352333333333334,54.451333333333331,61.908666666666669,0,0,0,0,155.71233333333333,155.71233333333333,0,0,0,0,0,0,0,27.553999999999998,41.713999999999999,58.509,0,0,0,0,127.777,127.777,0,0,0,0,0,0,0,43,57.994,62.085999999999999,0,0,0,0,163.07999999999998,163.07999999999998,0,0,0,0,0,0,0,47.503,63.646000000000001,65.131,0,0,0,0,176.28,176.28]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},null,{"$f":"IF(AND($E226=1,Inputs!$D$34=1),AK226,IF(AND($E226=1,Inputs!$D$34=2),AJ226,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK226,IF(Inputs!$D$35=3,U226,IF($AI226>$AY226,U226,AK226))),IF(Inputs!$D$35=2,AJ226,IF(Inputs!$D$35=3,T226,IF($AH226>$AX226,T226,AJ226)))))))","v":8.2289999999999992},{"$f":"IF($E226=1,AL226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL226,IF(Inputs!$D$35=3,ADM!V226,IF(ADM!$AI226>ADM!$AY226,ADM!V226,ADM!AL226))),IF(Inputs!$D$35=2,ADM!AL226,IF(Inputs!$D$35=3,ADM!V226,IF(ADM!$AH226>ADM!$AX226,ADM!V226,ADM!AL226)))))","v":14.583},{"$f":"IF($E226=1,AM226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM226,IF(Inputs!$D$35=3,ADM!W226,IF(ADM!$AI226>ADM!$AY226,ADM!W226,ADM!AM226))),IF(Inputs!$D$35=2,ADM!AM226,IF(Inputs!$D$35=3,ADM!W226,IF(ADM!$AH226>ADM!$AX226,ADM!W226,ADM!AM226)))))","v":15.965999999999999},{"$f":"IF($E226=1,AN226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN226,IF(Inputs!$D$35=3,ADM!X226,IF(ADM!$AI226>ADM!$AY226,ADM!X226,ADM!AN226))),IF(Inputs!$D$35=2,ADM!AN226,IF(Inputs!$D$35=3,ADM!X226,IF(ADM!$AH226>ADM!$AX226,ADM!X226,ADM!AN226)))))","v":10.451000000000001},{"$f":"IF($E226=1,AO226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO226,IF(Inputs!$D$35=3,ADM!Y226,IF(ADM!$AI226>ADM!$AY226,ADM!Y226,ADM!AO226))),IF(Inputs!$D$35=2,ADM!AO226,IF(Inputs!$D$35=3,ADM!Y226,IF(ADM!$AH226>ADM!$AX226,ADM!Y226,ADM!AO226)))))","v":15.034000000000001},{"$f":"IF($E226=1,AP226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP226,IF(Inputs!$D$35=3,ADM!Z226,IF(ADM!$AI226>ADM!$AY226,ADM!Z226,ADM!AP226))),IF(Inputs!$D$35=2,ADM!AP226,IF(Inputs!$D$35=3,ADM!Z226,IF(ADM!$AH226>ADM!$AX226,ADM!Z226,ADM!AP226)))))","v":11.114000000000001},{"$f":"IF($E226=1,AQ226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ226,IF(Inputs!$D$35=3,ADM!AA226,IF(ADM!$AI226>ADM!$AY226,ADM!AA226,ADM!AQ226))),IF(Inputs!$D$35=2,ADM!AQ226,IF(Inputs!$D$35=3,ADM!AA226,IF(ADM!$AH226>ADM!$AX226,ADM!AA226,ADM!AQ226)))))","v":12.513999999999999},{"$f":"IF($E226=1,AR226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR226,IF(Inputs!$D$35=3,ADM!AB226,IF(ADM!$AI226>ADM!$AY226,ADM!AB226,ADM!AR226))),IF(Inputs!$D$35=2,ADM!AR226,IF(Inputs!$D$35=3,ADM!AB226,IF(ADM!$AH226>ADM!$AX226,ADM!AB226,ADM!AR226)))))","v":18.594000000000001},{"$f":"IF($E226=1,AS226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS226,IF(Inputs!$D$35=3,ADM!AC226,IF(ADM!$AI226>ADM!$AY226,ADM!AC226,ADM!AS226))),IF(Inputs!$D$35=2,ADM!AS226,IF(Inputs!$D$35=3,ADM!AC226,IF(ADM!$AH226>ADM!$AX226,ADM!AC226,ADM!AS226)))))","v":16.48},{"$f":"IF($E226=1,AT226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT226,IF(Inputs!$D$35=3,ADM!AD226,IF(ADM!$AI226>ADM!$AY226,ADM!AD226,ADM!AT226))),IF(Inputs!$D$35=2,ADM!AT226,IF(Inputs!$D$35=3,ADM!AD226,IF(ADM!$AH226>ADM!$AX226,ADM!AD226,ADM!AT226)))))","v":16},{"$f":"IF($E226=1,AU226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU226,IF(Inputs!$D$35=3,ADM!AE226,IF(ADM!$AI226>ADM!$AY226,ADM!AE226,ADM!AU226))),IF(Inputs!$D$35=2,ADM!AU226,IF(Inputs!$D$35=3,ADM!AE226,IF(ADM!$AH226>ADM!$AX226,ADM!AE226,ADM!AU226)))))","v":16.469000000000001},{"$f":"IF($E226=1,AV226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV226,IF(Inputs!$D$35=3,ADM!AF226,IF(ADM!$AI226>ADM!$AY226,ADM!AF226,ADM!AV226))),IF(Inputs!$D$35=2,ADM!AV226,IF(Inputs!$D$35=3,ADM!AF226,IF(ADM!$AH226>ADM!$AX226,ADM!AF226,ADM!AV226)))))","v":16.64},{"$f":"IF($E226=1,AW226,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW226,IF(Inputs!$D$35=3,ADM!AG226,IF(ADM!$AI226>ADM!$AY226,ADM!AG226,ADM!AW226))),IF(Inputs!$D$35=2,ADM!AW226,IF(Inputs!$D$35=3,ADM!AG226,IF(ADM!$AH226>ADM!$AX226,ADM!AG226,ADM!AW226)))))","v":15.394},187.46800000000002,6.0390000000000006,12.078000000000001,13.573333333333332,12.272333333333334,11.748666666666667,12.946666666666667,12.083666666666666,12.991999999999999,14.032333333333334,14.743,16.762,16.958333333333332,14.043666666666667,14.923666666666668,173.11866666666666,179.15766666666667,4.1144999999999996,8.2289999999999992,14.583,15.965999999999999,10.451000000000001,15.034000000000001,11.114000000000001,12.513999999999999,18.594000000000001,16.48,16,16.469000000000001,16.64,15.394,183.35349999999997,187.46800000000002,7.2255000000000003,14.451000000000001,13.651,11.914,12.189,12.326000000000001,12.691000000000001,16.611000000000001,14.353999999999999,15.885999999999999,15.4,18.023,17.651,12.366,180.28750000000002,187.51300000000003,6.7770000000000001,13.554,12.486000000000001,8.9369999999999994,12.606,11.48,12.446,9.8510000000000009,9.1489999999999991,11.863,18.885999999999999,16.382999999999999,7.84,17.010999999999999,155.71499999999997,162.49199999999999]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},null,{"$f":"IF(AND($E227=1,Inputs!$D$34=1),AK227,IF(AND($E227=1,Inputs!$D$34=2),AJ227,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK227,IF(Inputs!$D$35=3,U227,IF($AI227>$AY227,U227,AK227))),IF(Inputs!$D$35=2,AJ227,IF(Inputs!$D$35=3,T227,IF($AH227>$AX227,T227,AJ227)))))))","v":0},{"$f":"IF($E227=1,AL227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL227,IF(Inputs!$D$35=3,ADM!V227,IF(ADM!$AI227>ADM!$AY227,ADM!V227,ADM!AL227))),IF(Inputs!$D$35=2,ADM!AL227,IF(Inputs!$D$35=3,ADM!V227,IF(ADM!$AH227>ADM!$AX227,ADM!V227,ADM!AL227)))))","v":0},{"$f":"IF($E227=1,AM227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM227,IF(Inputs!$D$35=3,ADM!W227,IF(ADM!$AI227>ADM!$AY227,ADM!W227,ADM!AM227))),IF(Inputs!$D$35=2,ADM!AM227,IF(Inputs!$D$35=3,ADM!W227,IF(ADM!$AH227>ADM!$AX227,ADM!W227,ADM!AM227)))))","v":0},{"$f":"IF($E227=1,AN227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN227,IF(Inputs!$D$35=3,ADM!X227,IF(ADM!$AI227>ADM!$AY227,ADM!X227,ADM!AN227))),IF(Inputs!$D$35=2,ADM!AN227,IF(Inputs!$D$35=3,ADM!X227,IF(ADM!$AH227>ADM!$AX227,ADM!X227,ADM!AN227)))))","v":0},{"$f":"IF($E227=1,AO227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO227,IF(Inputs!$D$35=3,ADM!Y227,IF(ADM!$AI227>ADM!$AY227,ADM!Y227,ADM!AO227))),IF(Inputs!$D$35=2,ADM!AO227,IF(Inputs!$D$35=3,ADM!Y227,IF(ADM!$AH227>ADM!$AX227,ADM!Y227,ADM!AO227)))))","v":0},{"$f":"IF($E227=1,AP227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP227,IF(Inputs!$D$35=3,ADM!Z227,IF(ADM!$AI227>ADM!$AY227,ADM!Z227,ADM!AP227))),IF(Inputs!$D$35=2,ADM!AP227,IF(Inputs!$D$35=3,ADM!Z227,IF(ADM!$AH227>ADM!$AX227,ADM!Z227,ADM!AP227)))))","v":0},{"$f":"IF($E227=1,AQ227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ227,IF(Inputs!$D$35=3,ADM!AA227,IF(ADM!$AI227>ADM!$AY227,ADM!AA227,ADM!AQ227))),IF(Inputs!$D$35=2,ADM!AQ227,IF(Inputs!$D$35=3,ADM!AA227,IF(ADM!$AH227>ADM!$AX227,ADM!AA227,ADM!AQ227)))))","v":248.566},{"$f":"IF($E227=1,AR227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR227,IF(Inputs!$D$35=3,ADM!AB227,IF(ADM!$AI227>ADM!$AY227,ADM!AB227,ADM!AR227))),IF(Inputs!$D$35=2,ADM!AR227,IF(Inputs!$D$35=3,ADM!AB227,IF(ADM!$AH227>ADM!$AX227,ADM!AB227,ADM!AR227)))))","v":251.554},{"$f":"IF($E227=1,AS227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS227,IF(Inputs!$D$35=3,ADM!AC227,IF(ADM!$AI227>ADM!$AY227,ADM!AC227,ADM!AS227))),IF(Inputs!$D$35=2,ADM!AS227,IF(Inputs!$D$35=3,ADM!AC227,IF(ADM!$AH227>ADM!$AX227,ADM!AC227,ADM!AS227)))))","v":247.137},{"$f":"IF($E227=1,AT227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT227,IF(Inputs!$D$35=3,ADM!AD227,IF(ADM!$AI227>ADM!$AY227,ADM!AD227,ADM!AT227))),IF(Inputs!$D$35=2,ADM!AT227,IF(Inputs!$D$35=3,ADM!AD227,IF(ADM!$AH227>ADM!$AX227,ADM!AD227,ADM!AT227)))))","v":0},{"$f":"IF($E227=1,AU227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU227,IF(Inputs!$D$35=3,ADM!AE227,IF(ADM!$AI227>ADM!$AY227,ADM!AE227,ADM!AU227))),IF(Inputs!$D$35=2,ADM!AU227,IF(Inputs!$D$35=3,ADM!AE227,IF(ADM!$AH227>ADM!$AX227,ADM!AE227,ADM!AU227)))))","v":0},{"$f":"IF($E227=1,AV227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV227,IF(Inputs!$D$35=3,ADM!AF227,IF(ADM!$AI227>ADM!$AY227,ADM!AF227,ADM!AV227))),IF(Inputs!$D$35=2,ADM!AV227,IF(Inputs!$D$35=3,ADM!AF227,IF(ADM!$AH227>ADM!$AX227,ADM!AF227,ADM!AV227)))))","v":0},{"$f":"IF($E227=1,AW227,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW227,IF(Inputs!$D$35=3,ADM!AG227,IF(ADM!$AI227>ADM!$AY227,ADM!AG227,ADM!AW227))),IF(Inputs!$D$35=2,ADM!AW227,IF(Inputs!$D$35=3,ADM!AG227,IF(ADM!$AH227>ADM!$AX227,ADM!AG227,ADM!AW227)))))","v":0},747.25700000000006,0,0,0,0,0,0,0,249.404,248.18100000000001,240.53733333333335,0,0,0,0,738.12233333333336,738.12233333333336,0,0,0,0,0,0,0,248.566,251.554,247.137,0,0,0,0,747.25700000000006,747.25700000000006,0,0,0,0,0,0,0,248.869,242.869,243.429,0,0,0,0,735.16700000000003,735.16700000000003,0,0,0,0,0,0,0,250.77699999999999,250.12,231.04599999999999,0,0,0,0,731.94299999999998,731.94299999999998]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},null,{"$f":"IF(AND($E228=1,Inputs!$D$34=1),AK228,IF(AND($E228=1,Inputs!$D$34=2),AJ228,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK228,IF(Inputs!$D$35=3,U228,IF($AI228>$AY228,U228,AK228))),IF(Inputs!$D$35=2,AJ228,IF(Inputs!$D$35=3,T228,IF($AH228>$AX228,T228,AJ228)))))))","v":0},{"$f":"IF($E228=1,AL228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL228,IF(Inputs!$D$35=3,ADM!V228,IF(ADM!$AI228>ADM!$AY228,ADM!V228,ADM!AL228))),IF(Inputs!$D$35=2,ADM!AL228,IF(Inputs!$D$35=3,ADM!V228,IF(ADM!$AH228>ADM!$AX228,ADM!V228,ADM!AL228)))))","v":0},{"$f":"IF($E228=1,AM228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM228,IF(Inputs!$D$35=3,ADM!W228,IF(ADM!$AI228>ADM!$AY228,ADM!W228,ADM!AM228))),IF(Inputs!$D$35=2,ADM!AM228,IF(Inputs!$D$35=3,ADM!W228,IF(ADM!$AH228>ADM!$AX228,ADM!W228,ADM!AM228)))))","v":0},{"$f":"IF($E228=1,AN228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN228,IF(Inputs!$D$35=3,ADM!X228,IF(ADM!$AI228>ADM!$AY228,ADM!X228,ADM!AN228))),IF(Inputs!$D$35=2,ADM!AN228,IF(Inputs!$D$35=3,ADM!X228,IF(ADM!$AH228>ADM!$AX228,ADM!X228,ADM!AN228)))))","v":0},{"$f":"IF($E228=1,AO228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO228,IF(Inputs!$D$35=3,ADM!Y228,IF(ADM!$AI228>ADM!$AY228,ADM!Y228,ADM!AO228))),IF(Inputs!$D$35=2,ADM!AO228,IF(Inputs!$D$35=3,ADM!Y228,IF(ADM!$AH228>ADM!$AX228,ADM!Y228,ADM!AO228)))))","v":0},{"$f":"IF($E228=1,AP228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP228,IF(Inputs!$D$35=3,ADM!Z228,IF(ADM!$AI228>ADM!$AY228,ADM!Z228,ADM!AP228))),IF(Inputs!$D$35=2,ADM!AP228,IF(Inputs!$D$35=3,ADM!Z228,IF(ADM!$AH228>ADM!$AX228,ADM!Z228,ADM!AP228)))))","v":0},{"$f":"IF($E228=1,AQ228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ228,IF(Inputs!$D$35=3,ADM!AA228,IF(ADM!$AI228>ADM!$AY228,ADM!AA228,ADM!AQ228))),IF(Inputs!$D$35=2,ADM!AQ228,IF(Inputs!$D$35=3,ADM!AA228,IF(ADM!$AH228>ADM!$AX228,ADM!AA228,ADM!AQ228)))))","v":283.57100000000003},{"$f":"IF($E228=1,AR228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR228,IF(Inputs!$D$35=3,ADM!AB228,IF(ADM!$AI228>ADM!$AY228,ADM!AB228,ADM!AR228))),IF(Inputs!$D$35=2,ADM!AR228,IF(Inputs!$D$35=3,ADM!AB228,IF(ADM!$AH228>ADM!$AX228,ADM!AB228,ADM!AR228)))))","v":277.14299999999997},{"$f":"IF($E228=1,AS228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS228,IF(Inputs!$D$35=3,ADM!AC228,IF(ADM!$AI228>ADM!$AY228,ADM!AC228,ADM!AS228))),IF(Inputs!$D$35=2,ADM!AS228,IF(Inputs!$D$35=3,ADM!AC228,IF(ADM!$AH228>ADM!$AX228,ADM!AC228,ADM!AS228)))))","v":275.85700000000003},{"$f":"IF($E228=1,AT228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT228,IF(Inputs!$D$35=3,ADM!AD228,IF(ADM!$AI228>ADM!$AY228,ADM!AD228,ADM!AT228))),IF(Inputs!$D$35=2,ADM!AT228,IF(Inputs!$D$35=3,ADM!AD228,IF(ADM!$AH228>ADM!$AX228,ADM!AD228,ADM!AT228)))))","v":0},{"$f":"IF($E228=1,AU228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU228,IF(Inputs!$D$35=3,ADM!AE228,IF(ADM!$AI228>ADM!$AY228,ADM!AE228,ADM!AU228))),IF(Inputs!$D$35=2,ADM!AU228,IF(Inputs!$D$35=3,ADM!AE228,IF(ADM!$AH228>ADM!$AX228,ADM!AE228,ADM!AU228)))))","v":0},{"$f":"IF($E228=1,AV228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV228,IF(Inputs!$D$35=3,ADM!AF228,IF(ADM!$AI228>ADM!$AY228,ADM!AF228,ADM!AV228))),IF(Inputs!$D$35=2,ADM!AV228,IF(Inputs!$D$35=3,ADM!AF228,IF(ADM!$AH228>ADM!$AX228,ADM!AF228,ADM!AV228)))))","v":0},{"$f":"IF($E228=1,AW228,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW228,IF(Inputs!$D$35=3,ADM!AG228,IF(ADM!$AI228>ADM!$AY228,ADM!AG228,ADM!AW228))),IF(Inputs!$D$35=2,ADM!AW228,IF(Inputs!$D$35=3,ADM!AG228,IF(ADM!$AH228>ADM!$AX228,ADM!AG228,ADM!AW228)))))","v":0},836.57099999999991,0,0,0,0,0,0,0,281.76166666666671,279.83966666666663,268.72933333333339,0,0,0,0,830.33066666666673,830.33066666666673,0,0,0,0,0,0,0,283.57100000000003,277.14299999999997,275.85700000000003,0,0,0,0,836.57099999999991,836.57099999999991,0,0,0,0,0,0,0,278.57100000000003,282.726,257.55399999999997,0,0,0,0,818.851,818.851,0,0,0,0,0,0,0,283.14299999999997,279.64999999999998,272.77699999999999,0,0,0,0,835.56999999999994,835.56999999999994]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},null,{"$f":"IF(AND($E229=1,Inputs!$D$34=1),AK229,IF(AND($E229=1,Inputs!$D$34=2),AJ229,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK229,IF(Inputs!$D$35=3,U229,IF($AI229>$AY229,U229,AK229))),IF(Inputs!$D$35=2,AJ229,IF(Inputs!$D$35=3,T229,IF($AH229>$AX229,T229,AJ229)))))))","v":0},{"$f":"IF($E229=1,AL229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL229,IF(Inputs!$D$35=3,ADM!V229,IF(ADM!$AI229>ADM!$AY229,ADM!V229,ADM!AL229))),IF(Inputs!$D$35=2,ADM!AL229,IF(Inputs!$D$35=3,ADM!V229,IF(ADM!$AH229>ADM!$AX229,ADM!V229,ADM!AL229)))))","v":0},{"$f":"IF($E229=1,AM229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM229,IF(Inputs!$D$35=3,ADM!W229,IF(ADM!$AI229>ADM!$AY229,ADM!W229,ADM!AM229))),IF(Inputs!$D$35=2,ADM!AM229,IF(Inputs!$D$35=3,ADM!W229,IF(ADM!$AH229>ADM!$AX229,ADM!W229,ADM!AM229)))))","v":0},{"$f":"IF($E229=1,AN229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN229,IF(Inputs!$D$35=3,ADM!X229,IF(ADM!$AI229>ADM!$AY229,ADM!X229,ADM!AN229))),IF(Inputs!$D$35=2,ADM!AN229,IF(Inputs!$D$35=3,ADM!X229,IF(ADM!$AH229>ADM!$AX229,ADM!X229,ADM!AN229)))))","v":0},{"$f":"IF($E229=1,AO229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO229,IF(Inputs!$D$35=3,ADM!Y229,IF(ADM!$AI229>ADM!$AY229,ADM!Y229,ADM!AO229))),IF(Inputs!$D$35=2,ADM!AO229,IF(Inputs!$D$35=3,ADM!Y229,IF(ADM!$AH229>ADM!$AX229,ADM!Y229,ADM!AO229)))))","v":0},{"$f":"IF($E229=1,AP229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP229,IF(Inputs!$D$35=3,ADM!Z229,IF(ADM!$AI229>ADM!$AY229,ADM!Z229,ADM!AP229))),IF(Inputs!$D$35=2,ADM!AP229,IF(Inputs!$D$35=3,ADM!Z229,IF(ADM!$AH229>ADM!$AX229,ADM!Z229,ADM!AP229)))))","v":0},{"$f":"IF($E229=1,AQ229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ229,IF(Inputs!$D$35=3,ADM!AA229,IF(ADM!$AI229>ADM!$AY229,ADM!AA229,ADM!AQ229))),IF(Inputs!$D$35=2,ADM!AQ229,IF(Inputs!$D$35=3,ADM!AA229,IF(ADM!$AH229>ADM!$AX229,ADM!AA229,ADM!AQ229)))))","v":213.5},{"$f":"IF($E229=1,AR229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR229,IF(Inputs!$D$35=3,ADM!AB229,IF(ADM!$AI229>ADM!$AY229,ADM!AB229,ADM!AR229))),IF(Inputs!$D$35=2,ADM!AR229,IF(Inputs!$D$35=3,ADM!AB229,IF(ADM!$AH229>ADM!$AX229,ADM!AB229,ADM!AR229)))))","v":226.75399999999999},{"$f":"IF($E229=1,AS229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS229,IF(Inputs!$D$35=3,ADM!AC229,IF(ADM!$AI229>ADM!$AY229,ADM!AC229,ADM!AS229))),IF(Inputs!$D$35=2,ADM!AS229,IF(Inputs!$D$35=3,ADM!AC229,IF(ADM!$AH229>ADM!$AX229,ADM!AC229,ADM!AS229)))))","v":191.64},{"$f":"IF($E229=1,AT229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT229,IF(Inputs!$D$35=3,ADM!AD229,IF(ADM!$AI229>ADM!$AY229,ADM!AD229,ADM!AT229))),IF(Inputs!$D$35=2,ADM!AT229,IF(Inputs!$D$35=3,ADM!AD229,IF(ADM!$AH229>ADM!$AX229,ADM!AD229,ADM!AT229)))))","v":0},{"$f":"IF($E229=1,AU229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU229,IF(Inputs!$D$35=3,ADM!AE229,IF(ADM!$AI229>ADM!$AY229,ADM!AE229,ADM!AU229))),IF(Inputs!$D$35=2,ADM!AU229,IF(Inputs!$D$35=3,ADM!AE229,IF(ADM!$AH229>ADM!$AX229,ADM!AE229,ADM!AU229)))))","v":0},{"$f":"IF($E229=1,AV229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV229,IF(Inputs!$D$35=3,ADM!AF229,IF(ADM!$AI229>ADM!$AY229,ADM!AF229,ADM!AV229))),IF(Inputs!$D$35=2,ADM!AV229,IF(Inputs!$D$35=3,ADM!AF229,IF(ADM!$AH229>ADM!$AX229,ADM!AF229,ADM!AV229)))))","v":0},{"$f":"IF($E229=1,AW229,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW229,IF(Inputs!$D$35=3,ADM!AG229,IF(ADM!$AI229>ADM!$AY229,ADM!AG229,ADM!AW229))),IF(Inputs!$D$35=2,ADM!AW229,IF(Inputs!$D$35=3,ADM!AG229,IF(ADM!$AH229>ADM!$AX229,ADM!AG229,ADM!AW229)))))","v":0},631.89400000000001,0,0,0,0,0,0,0,191.85599999999999,200.17866666666669,198.00666666666666,0,0,0,0,590.04133333333334,590.04133333333334,0,0,0,0,0,0,0,213.5,226.75399999999999,191.64,0,0,0,0,631.89400000000001,631.89400000000001,0,0,0,0,0,0,0,198.79400000000001,181.49100000000001,224.334,0,0,0,0,604.61900000000003,604.61900000000003,0,0,0,0,0,0,0,163.274,192.291,178.04599999999999,0,0,0,0,533.61099999999999,533.61099999999999]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},null,{"$f":"IF(AND($E230=1,Inputs!$D$34=1),AK230,IF(AND($E230=1,Inputs!$D$34=2),AJ230,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK230,IF(Inputs!$D$35=3,U230,IF($AI230>$AY230,U230,AK230))),IF(Inputs!$D$35=2,AJ230,IF(Inputs!$D$35=3,T230,IF($AH230>$AX230,T230,AJ230)))))))","v":0},{"$f":"IF($E230=1,AL230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL230,IF(Inputs!$D$35=3,ADM!V230,IF(ADM!$AI230>ADM!$AY230,ADM!V230,ADM!AL230))),IF(Inputs!$D$35=2,ADM!AL230,IF(Inputs!$D$35=3,ADM!V230,IF(ADM!$AH230>ADM!$AX230,ADM!V230,ADM!AL230)))))","v":0},{"$f":"IF($E230=1,AM230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM230,IF(Inputs!$D$35=3,ADM!W230,IF(ADM!$AI230>ADM!$AY230,ADM!W230,ADM!AM230))),IF(Inputs!$D$35=2,ADM!AM230,IF(Inputs!$D$35=3,ADM!W230,IF(ADM!$AH230>ADM!$AX230,ADM!W230,ADM!AM230)))))","v":0},{"$f":"IF($E230=1,AN230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN230,IF(Inputs!$D$35=3,ADM!X230,IF(ADM!$AI230>ADM!$AY230,ADM!X230,ADM!AN230))),IF(Inputs!$D$35=2,ADM!AN230,IF(Inputs!$D$35=3,ADM!X230,IF(ADM!$AH230>ADM!$AX230,ADM!X230,ADM!AN230)))))","v":0},{"$f":"IF($E230=1,AO230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO230,IF(Inputs!$D$35=3,ADM!Y230,IF(ADM!$AI230>ADM!$AY230,ADM!Y230,ADM!AO230))),IF(Inputs!$D$35=2,ADM!AO230,IF(Inputs!$D$35=3,ADM!Y230,IF(ADM!$AH230>ADM!$AX230,ADM!Y230,ADM!AO230)))))","v":0},{"$f":"IF($E230=1,AP230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP230,IF(Inputs!$D$35=3,ADM!Z230,IF(ADM!$AI230>ADM!$AY230,ADM!Z230,ADM!AP230))),IF(Inputs!$D$35=2,ADM!AP230,IF(Inputs!$D$35=3,ADM!Z230,IF(ADM!$AH230>ADM!$AX230,ADM!Z230,ADM!AP230)))))","v":0},{"$f":"IF($E230=1,AQ230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ230,IF(Inputs!$D$35=3,ADM!AA230,IF(ADM!$AI230>ADM!$AY230,ADM!AA230,ADM!AQ230))),IF(Inputs!$D$35=2,ADM!AQ230,IF(Inputs!$D$35=3,ADM!AA230,IF(ADM!$AH230>ADM!$AX230,ADM!AA230,ADM!AQ230)))))","v":0},{"$f":"IF($E230=1,AR230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR230,IF(Inputs!$D$35=3,ADM!AB230,IF(ADM!$AI230>ADM!$AY230,ADM!AB230,ADM!AR230))),IF(Inputs!$D$35=2,ADM!AR230,IF(Inputs!$D$35=3,ADM!AB230,IF(ADM!$AH230>ADM!$AX230,ADM!AB230,ADM!AR230)))))","v":0},{"$f":"IF($E230=1,AS230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS230,IF(Inputs!$D$35=3,ADM!AC230,IF(ADM!$AI230>ADM!$AY230,ADM!AC230,ADM!AS230))),IF(Inputs!$D$35=2,ADM!AS230,IF(Inputs!$D$35=3,ADM!AC230,IF(ADM!$AH230>ADM!$AX230,ADM!AC230,ADM!AS230)))))","v":0},{"$f":"IF($E230=1,AT230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT230,IF(Inputs!$D$35=3,ADM!AD230,IF(ADM!$AI230>ADM!$AY230,ADM!AD230,ADM!AT230))),IF(Inputs!$D$35=2,ADM!AT230,IF(Inputs!$D$35=3,ADM!AD230,IF(ADM!$AH230>ADM!$AX230,ADM!AD230,ADM!AT230)))))","v":452.87099999999998},{"$f":"IF($E230=1,AU230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU230,IF(Inputs!$D$35=3,ADM!AE230,IF(ADM!$AI230>ADM!$AY230,ADM!AE230,ADM!AU230))),IF(Inputs!$D$35=2,ADM!AU230,IF(Inputs!$D$35=3,ADM!AE230,IF(ADM!$AH230>ADM!$AX230,ADM!AE230,ADM!AU230)))))","v":383.471},{"$f":"IF($E230=1,AV230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV230,IF(Inputs!$D$35=3,ADM!AF230,IF(ADM!$AI230>ADM!$AY230,ADM!AF230,ADM!AV230))),IF(Inputs!$D$35=2,ADM!AV230,IF(Inputs!$D$35=3,ADM!AF230,IF(ADM!$AH230>ADM!$AX230,ADM!AF230,ADM!AV230)))))","v":400.94400000000002},{"$f":"IF($E230=1,AW230,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW230,IF(Inputs!$D$35=3,ADM!AG230,IF(ADM!$AI230>ADM!$AY230,ADM!AG230,ADM!AW230))),IF(Inputs!$D$35=2,ADM!AW230,IF(Inputs!$D$35=3,ADM!AG230,IF(ADM!$AH230>ADM!$AX230,ADM!AG230,ADM!AW230)))))","v":363.24099999999999},1600.527,0,0,0,0,0,0,0,0,0,0,398.56833333333333,386.74366666666668,373.95100000000002,374.63766666666669,1533.9006666666667,1533.9006666666667,0,0,0,0,0,0,0,0,0,0,452.87099999999998,383.471,400.94400000000002,363.24099999999999,1600.527,1600.527,0,0,0,0,0,0,0,0,0,0,374.37099999999998,403.34899999999999,354.70299999999997,372.06299999999999,1504.4859999999999,1504.4859999999999,0,0,0,0,0,0,0,0,0,0,368.46300000000002,373.411,366.20600000000002,388.60899999999998,1496.6889999999999,1496.6889999999999]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},null,{"$f":"IF(AND($E231=1,Inputs!$D$34=1),AK231,IF(AND($E231=1,Inputs!$D$34=2),AJ231,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK231,IF(Inputs!$D$35=3,U231,IF($AI231>$AY231,U231,AK231))),IF(Inputs!$D$35=2,AJ231,IF(Inputs!$D$35=3,T231,IF($AH231>$AX231,T231,AJ231)))))))","v":0},{"$f":"IF($E231=1,AL231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL231,IF(Inputs!$D$35=3,ADM!V231,IF(ADM!$AI231>ADM!$AY231,ADM!V231,ADM!AL231))),IF(Inputs!$D$35=2,ADM!AL231,IF(Inputs!$D$35=3,ADM!V231,IF(ADM!$AH231>ADM!$AX231,ADM!V231,ADM!AL231)))))","v":0},{"$f":"IF($E231=1,AM231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM231,IF(Inputs!$D$35=3,ADM!W231,IF(ADM!$AI231>ADM!$AY231,ADM!W231,ADM!AM231))),IF(Inputs!$D$35=2,ADM!AM231,IF(Inputs!$D$35=3,ADM!W231,IF(ADM!$AH231>ADM!$AX231,ADM!W231,ADM!AM231)))))","v":0},{"$f":"IF($E231=1,AN231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN231,IF(Inputs!$D$35=3,ADM!X231,IF(ADM!$AI231>ADM!$AY231,ADM!X231,ADM!AN231))),IF(Inputs!$D$35=2,ADM!AN231,IF(Inputs!$D$35=3,ADM!X231,IF(ADM!$AH231>ADM!$AX231,ADM!X231,ADM!AN231)))))","v":0},{"$f":"IF($E231=1,AO231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO231,IF(Inputs!$D$35=3,ADM!Y231,IF(ADM!$AI231>ADM!$AY231,ADM!Y231,ADM!AO231))),IF(Inputs!$D$35=2,ADM!AO231,IF(Inputs!$D$35=3,ADM!Y231,IF(ADM!$AH231>ADM!$AX231,ADM!Y231,ADM!AO231)))))","v":0},{"$f":"IF($E231=1,AP231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP231,IF(Inputs!$D$35=3,ADM!Z231,IF(ADM!$AI231>ADM!$AY231,ADM!Z231,ADM!AP231))),IF(Inputs!$D$35=2,ADM!AP231,IF(Inputs!$D$35=3,ADM!Z231,IF(ADM!$AH231>ADM!$AX231,ADM!Z231,ADM!AP231)))))","v":0},{"$f":"IF($E231=1,AQ231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ231,IF(Inputs!$D$35=3,ADM!AA231,IF(ADM!$AI231>ADM!$AY231,ADM!AA231,ADM!AQ231))),IF(Inputs!$D$35=2,ADM!AQ231,IF(Inputs!$D$35=3,ADM!AA231,IF(ADM!$AH231>ADM!$AX231,ADM!AA231,ADM!AQ231)))))","v":0},{"$f":"IF($E231=1,AR231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR231,IF(Inputs!$D$35=3,ADM!AB231,IF(ADM!$AI231>ADM!$AY231,ADM!AB231,ADM!AR231))),IF(Inputs!$D$35=2,ADM!AR231,IF(Inputs!$D$35=3,ADM!AB231,IF(ADM!$AH231>ADM!$AX231,ADM!AB231,ADM!AR231)))))","v":0},{"$f":"IF($E231=1,AS231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS231,IF(Inputs!$D$35=3,ADM!AC231,IF(ADM!$AI231>ADM!$AY231,ADM!AC231,ADM!AS231))),IF(Inputs!$D$35=2,ADM!AS231,IF(Inputs!$D$35=3,ADM!AC231,IF(ADM!$AH231>ADM!$AX231,ADM!AC231,ADM!AS231)))))","v":0},{"$f":"IF($E231=1,AT231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT231,IF(Inputs!$D$35=3,ADM!AD231,IF(ADM!$AI231>ADM!$AY231,ADM!AD231,ADM!AT231))),IF(Inputs!$D$35=2,ADM!AT231,IF(Inputs!$D$35=3,ADM!AD231,IF(ADM!$AH231>ADM!$AX231,ADM!AD231,ADM!AT231)))))","v":427.7616666666666},{"$f":"IF($E231=1,AU231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU231,IF(Inputs!$D$35=3,ADM!AE231,IF(ADM!$AI231>ADM!$AY231,ADM!AE231,ADM!AU231))),IF(Inputs!$D$35=2,ADM!AU231,IF(Inputs!$D$35=3,ADM!AE231,IF(ADM!$AH231>ADM!$AX231,ADM!AE231,ADM!AU231)))))","v":449.10533333333336},{"$f":"IF($E231=1,AV231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV231,IF(Inputs!$D$35=3,ADM!AF231,IF(ADM!$AI231>ADM!$AY231,ADM!AF231,ADM!AV231))),IF(Inputs!$D$35=2,ADM!AV231,IF(Inputs!$D$35=3,ADM!AF231,IF(ADM!$AH231>ADM!$AX231,ADM!AF231,ADM!AV231)))))","v":429.79933333333332},{"$f":"IF($E231=1,AW231,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW231,IF(Inputs!$D$35=3,ADM!AG231,IF(ADM!$AI231>ADM!$AY231,ADM!AG231,ADM!AW231))),IF(Inputs!$D$35=2,ADM!AW231,IF(Inputs!$D$35=3,ADM!AG231,IF(ADM!$AH231>ADM!$AX231,ADM!AG231,ADM!AW231)))))","v":425.28199999999998},1731.9483333333333,0,0,0,0,0,0,0,0,0,0,427.7616666666666,449.10533333333336,429.79933333333332,425.28199999999998,1731.9483333333333,1731.9483333333333,0,0,0,0,0,0,0,0,0,0,410.66800000000001,441.76799999999997,394.22899999999998,428.44099999999997,1675.106,1675.106,0,0,0,0,0,0,0,0,0,0,447.22800000000001,438.23399999999998,437.54599999999999,438.291,1761.299,1761.299,0,0,0,0,0,0,0,0,0,0,425.38900000000001,467.31400000000002,457.62299999999999,409.11399999999998,1759.44,1759.44]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},null,{"$f":"IF(AND($E232=1,Inputs!$D$34=1),AK232,IF(AND($E232=1,Inputs!$D$34=2),AJ232,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK232,IF(Inputs!$D$35=3,U232,IF($AI232>$AY232,U232,AK232))),IF(Inputs!$D$35=2,AJ232,IF(Inputs!$D$35=3,T232,IF($AH232>$AX232,T232,AJ232)))))))","v":0},{"$f":"IF($E232=1,AL232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL232,IF(Inputs!$D$35=3,ADM!V232,IF(ADM!$AI232>ADM!$AY232,ADM!V232,ADM!AL232))),IF(Inputs!$D$35=2,ADM!AL232,IF(Inputs!$D$35=3,ADM!V232,IF(ADM!$AH232>ADM!$AX232,ADM!V232,ADM!AL232)))))","v":0},{"$f":"IF($E232=1,AM232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM232,IF(Inputs!$D$35=3,ADM!W232,IF(ADM!$AI232>ADM!$AY232,ADM!W232,ADM!AM232))),IF(Inputs!$D$35=2,ADM!AM232,IF(Inputs!$D$35=3,ADM!W232,IF(ADM!$AH232>ADM!$AX232,ADM!W232,ADM!AM232)))))","v":0},{"$f":"IF($E232=1,AN232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN232,IF(Inputs!$D$35=3,ADM!X232,IF(ADM!$AI232>ADM!$AY232,ADM!X232,ADM!AN232))),IF(Inputs!$D$35=2,ADM!AN232,IF(Inputs!$D$35=3,ADM!X232,IF(ADM!$AH232>ADM!$AX232,ADM!X232,ADM!AN232)))))","v":0},{"$f":"IF($E232=1,AO232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO232,IF(Inputs!$D$35=3,ADM!Y232,IF(ADM!$AI232>ADM!$AY232,ADM!Y232,ADM!AO232))),IF(Inputs!$D$35=2,ADM!AO232,IF(Inputs!$D$35=3,ADM!Y232,IF(ADM!$AH232>ADM!$AX232,ADM!Y232,ADM!AO232)))))","v":0},{"$f":"IF($E232=1,AP232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP232,IF(Inputs!$D$35=3,ADM!Z232,IF(ADM!$AI232>ADM!$AY232,ADM!Z232,ADM!AP232))),IF(Inputs!$D$35=2,ADM!AP232,IF(Inputs!$D$35=3,ADM!Z232,IF(ADM!$AH232>ADM!$AX232,ADM!Z232,ADM!AP232)))))","v":0},{"$f":"IF($E232=1,AQ232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ232,IF(Inputs!$D$35=3,ADM!AA232,IF(ADM!$AI232>ADM!$AY232,ADM!AA232,ADM!AQ232))),IF(Inputs!$D$35=2,ADM!AQ232,IF(Inputs!$D$35=3,ADM!AA232,IF(ADM!$AH232>ADM!$AX232,ADM!AA232,ADM!AQ232)))))","v":0},{"$f":"IF($E232=1,AR232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR232,IF(Inputs!$D$35=3,ADM!AB232,IF(ADM!$AI232>ADM!$AY232,ADM!AB232,ADM!AR232))),IF(Inputs!$D$35=2,ADM!AR232,IF(Inputs!$D$35=3,ADM!AB232,IF(ADM!$AH232>ADM!$AX232,ADM!AB232,ADM!AR232)))))","v":0},{"$f":"IF($E232=1,AS232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS232,IF(Inputs!$D$35=3,ADM!AC232,IF(ADM!$AI232>ADM!$AY232,ADM!AC232,ADM!AS232))),IF(Inputs!$D$35=2,ADM!AS232,IF(Inputs!$D$35=3,ADM!AC232,IF(ADM!$AH232>ADM!$AX232,ADM!AC232,ADM!AS232)))))","v":9.5333333333333325E-2},{"$f":"IF($E232=1,AT232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT232,IF(Inputs!$D$35=3,ADM!AD232,IF(ADM!$AI232>ADM!$AY232,ADM!AD232,ADM!AT232))),IF(Inputs!$D$35=2,ADM!AT232,IF(Inputs!$D$35=3,ADM!AD232,IF(ADM!$AH232>ADM!$AX232,ADM!AD232,ADM!AT232)))))","v":26.24733333333333},{"$f":"IF($E232=1,AU232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU232,IF(Inputs!$D$35=3,ADM!AE232,IF(ADM!$AI232>ADM!$AY232,ADM!AE232,ADM!AU232))),IF(Inputs!$D$35=2,ADM!AU232,IF(Inputs!$D$35=3,ADM!AE232,IF(ADM!$AH232>ADM!$AX232,ADM!AE232,ADM!AU232)))))","v":37.813333333333333},{"$f":"IF($E232=1,AV232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV232,IF(Inputs!$D$35=3,ADM!AF232,IF(ADM!$AI232>ADM!$AY232,ADM!AF232,ADM!AV232))),IF(Inputs!$D$35=2,ADM!AV232,IF(Inputs!$D$35=3,ADM!AF232,IF(ADM!$AH232>ADM!$AX232,ADM!AF232,ADM!AV232)))))","v":42.407666666666664},{"$f":"IF($E232=1,AW232,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW232,IF(Inputs!$D$35=3,ADM!AG232,IF(ADM!$AI232>ADM!$AY232,ADM!AG232,ADM!AW232))),IF(Inputs!$D$35=2,ADM!AW232,IF(Inputs!$D$35=3,ADM!AG232,IF(ADM!$AH232>ADM!$AX232,ADM!AG232,ADM!AW232)))))","v":42.788666666666664},149.35233333333332,0,0,0,0,0,0,0,0,0,9.5333333333333325E-2,26.24733333333333,37.813333333333333,42.407666666666664,42.788666666666664,149.35233333333332,149.35233333333332,0,0,0,0,0,0,0,0,0,0.28599999999999998,20.771000000000001,30.765999999999998,40.982999999999997,54.737000000000002,147.54300000000001,147.54300000000001,0,0,0,0,0,0,0,0,0,0,22.210999999999999,40.863,58.737000000000002,32.429000000000002,154.24,154.24,0,0,0,0,0,0,0,0,0,0,35.76,41.811,27.503,41.2,146.274,146.274]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},null,{"$f":"IF(AND($E233=1,Inputs!$D$34=1),AK233,IF(AND($E233=1,Inputs!$D$34=2),AJ233,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK233,IF(Inputs!$D$35=3,U233,IF($AI233>$AY233,U233,AK233))),IF(Inputs!$D$35=2,AJ233,IF(Inputs!$D$35=3,T233,IF($AH233>$AX233,T233,AJ233)))))))","v":2.5486666666666666},{"$f":"IF($E233=1,AL233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL233,IF(Inputs!$D$35=3,ADM!V233,IF(ADM!$AI233>ADM!$AY233,ADM!V233,ADM!AL233))),IF(Inputs!$D$35=2,ADM!AL233,IF(Inputs!$D$35=3,ADM!V233,IF(ADM!$AH233>ADM!$AX233,ADM!V233,ADM!AL233)))))","v":1.0536666666666668},{"$f":"IF($E233=1,AM233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM233,IF(Inputs!$D$35=3,ADM!W233,IF(ADM!$AI233>ADM!$AY233,ADM!W233,ADM!AM233))),IF(Inputs!$D$35=2,ADM!AM233,IF(Inputs!$D$35=3,ADM!W233,IF(ADM!$AH233>ADM!$AX233,ADM!W233,ADM!AM233)))))","v":0.33333333333333331},{"$f":"IF($E233=1,AN233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN233,IF(Inputs!$D$35=3,ADM!X233,IF(ADM!$AI233>ADM!$AY233,ADM!X233,ADM!AN233))),IF(Inputs!$D$35=2,ADM!AN233,IF(Inputs!$D$35=3,ADM!X233,IF(ADM!$AH233>ADM!$AX233,ADM!X233,ADM!AN233)))))","v":0.47799999999999998},{"$f":"IF($E233=1,AO233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO233,IF(Inputs!$D$35=3,ADM!Y233,IF(ADM!$AI233>ADM!$AY233,ADM!Y233,ADM!AO233))),IF(Inputs!$D$35=2,ADM!AO233,IF(Inputs!$D$35=3,ADM!Y233,IF(ADM!$AH233>ADM!$AX233,ADM!Y233,ADM!AO233)))))","v":0},{"$f":"IF($E233=1,AP233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP233,IF(Inputs!$D$35=3,ADM!Z233,IF(ADM!$AI233>ADM!$AY233,ADM!Z233,ADM!AP233))),IF(Inputs!$D$35=2,ADM!AP233,IF(Inputs!$D$35=3,ADM!Z233,IF(ADM!$AH233>ADM!$AX233,ADM!Z233,ADM!AP233)))))","v":0.33333333333333331},{"$f":"IF($E233=1,AQ233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ233,IF(Inputs!$D$35=3,ADM!AA233,IF(ADM!$AI233>ADM!$AY233,ADM!AA233,ADM!AQ233))),IF(Inputs!$D$35=2,ADM!AQ233,IF(Inputs!$D$35=3,ADM!AA233,IF(ADM!$AH233>ADM!$AX233,ADM!AA233,ADM!AQ233)))))","v":19.902333333333335},{"$f":"IF($E233=1,AR233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR233,IF(Inputs!$D$35=3,ADM!AB233,IF(ADM!$AI233>ADM!$AY233,ADM!AB233,ADM!AR233))),IF(Inputs!$D$35=2,ADM!AR233,IF(Inputs!$D$35=3,ADM!AB233,IF(ADM!$AH233>ADM!$AX233,ADM!AB233,ADM!AR233)))))","v":2.1000000000000001E-2},{"$f":"IF($E233=1,AS233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS233,IF(Inputs!$D$35=3,ADM!AC233,IF(ADM!$AI233>ADM!$AY233,ADM!AC233,ADM!AS233))),IF(Inputs!$D$35=2,ADM!AS233,IF(Inputs!$D$35=3,ADM!AC233,IF(ADM!$AH233>ADM!$AX233,ADM!AC233,ADM!AS233)))))","v":0},{"$f":"IF($E233=1,AT233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT233,IF(Inputs!$D$35=3,ADM!AD233,IF(ADM!$AI233>ADM!$AY233,ADM!AD233,ADM!AT233))),IF(Inputs!$D$35=2,ADM!AT233,IF(Inputs!$D$35=3,ADM!AD233,IF(ADM!$AH233>ADM!$AX233,ADM!AD233,ADM!AT233)))))","v":0},{"$f":"IF($E233=1,AU233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU233,IF(Inputs!$D$35=3,ADM!AE233,IF(ADM!$AI233>ADM!$AY233,ADM!AE233,ADM!AU233))),IF(Inputs!$D$35=2,ADM!AU233,IF(Inputs!$D$35=3,ADM!AE233,IF(ADM!$AH233>ADM!$AX233,ADM!AE233,ADM!AU233)))))","v":0},{"$f":"IF($E233=1,AV233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV233,IF(Inputs!$D$35=3,ADM!AF233,IF(ADM!$AI233>ADM!$AY233,ADM!AF233,ADM!AV233))),IF(Inputs!$D$35=2,ADM!AV233,IF(Inputs!$D$35=3,ADM!AF233,IF(ADM!$AH233>ADM!$AX233,ADM!AF233,ADM!AV233)))))","v":0},{"$f":"IF($E233=1,AW233,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW233,IF(Inputs!$D$35=3,ADM!AG233,IF(ADM!$AI233>ADM!$AY233,ADM!AG233,ADM!AW233))),IF(Inputs!$D$35=2,ADM!AW233,IF(Inputs!$D$35=3,ADM!AG233,IF(ADM!$AH233>ADM!$AX233,ADM!AG233,ADM!AW233)))))","v":0},24.670333333333335,1.2743333333333333,2.5486666666666666,1.0536666666666668,0.33333333333333331,0.47799999999999998,0,0.33333333333333331,19.902333333333335,2.1000000000000001E-2,0,0,0,0,0,23.396000000000004,24.670333333333335,2.5,5,3.161,0,0.434,0,0,0,0,0,0,0,0,0,6.0950000000000006,8.5949999999999989,1.323,2.6459999999999999,0,1,1,0,0,26.393000000000001,0,0,0,0,0,0,29.716000000000001,31.039000000000001,0,0,0,0,0,0,1,33.314,6.3E-2,0,0,0,0,0,34.377000000000002,34.377000000000002]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},null,{"$f":"IF(AND($E234=1,Inputs!$D$34=1),AK234,IF(AND($E234=1,Inputs!$D$34=2),AJ234,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK234,IF(Inputs!$D$35=3,U234,IF($AI234>$AY234,U234,AK234))),IF(Inputs!$D$35=2,AJ234,IF(Inputs!$D$35=3,T234,IF($AH234>$AX234,T234,AJ234)))))))","v":60.16},{"$f":"IF($E234=1,AL234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL234,IF(Inputs!$D$35=3,ADM!V234,IF(ADM!$AI234>ADM!$AY234,ADM!V234,ADM!AL234))),IF(Inputs!$D$35=2,ADM!AL234,IF(Inputs!$D$35=3,ADM!V234,IF(ADM!$AH234>ADM!$AX234,ADM!V234,ADM!AL234)))))","v":49.107999999999997},{"$f":"IF($E234=1,AM234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM234,IF(Inputs!$D$35=3,ADM!W234,IF(ADM!$AI234>ADM!$AY234,ADM!W234,ADM!AM234))),IF(Inputs!$D$35=2,ADM!AM234,IF(Inputs!$D$35=3,ADM!W234,IF(ADM!$AH234>ADM!$AX234,ADM!W234,ADM!AM234)))))","v":62.256999999999998},{"$f":"IF($E234=1,AN234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN234,IF(Inputs!$D$35=3,ADM!X234,IF(ADM!$AI234>ADM!$AY234,ADM!X234,ADM!AN234))),IF(Inputs!$D$35=2,ADM!AN234,IF(Inputs!$D$35=3,ADM!X234,IF(ADM!$AH234>ADM!$AX234,ADM!X234,ADM!AN234)))))","v":52.593000000000004},{"$f":"IF($E234=1,AO234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO234,IF(Inputs!$D$35=3,ADM!Y234,IF(ADM!$AI234>ADM!$AY234,ADM!Y234,ADM!AO234))),IF(Inputs!$D$35=2,ADM!AO234,IF(Inputs!$D$35=3,ADM!Y234,IF(ADM!$AH234>ADM!$AX234,ADM!Y234,ADM!AO234)))))","v":65.468000000000004},{"$f":"IF($E234=1,AP234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP234,IF(Inputs!$D$35=3,ADM!Z234,IF(ADM!$AI234>ADM!$AY234,ADM!Z234,ADM!AP234))),IF(Inputs!$D$35=2,ADM!AP234,IF(Inputs!$D$35=3,ADM!Z234,IF(ADM!$AH234>ADM!$AX234,ADM!Z234,ADM!AP234)))))","v":67.48},{"$f":"IF($E234=1,AQ234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ234,IF(Inputs!$D$35=3,ADM!AA234,IF(ADM!$AI234>ADM!$AY234,ADM!AA234,ADM!AQ234))),IF(Inputs!$D$35=2,ADM!AQ234,IF(Inputs!$D$35=3,ADM!AA234,IF(ADM!$AH234>ADM!$AX234,ADM!AA234,ADM!AQ234)))))","v":0},{"$f":"IF($E234=1,AR234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR234,IF(Inputs!$D$35=3,ADM!AB234,IF(ADM!$AI234>ADM!$AY234,ADM!AB234,ADM!AR234))),IF(Inputs!$D$35=2,ADM!AR234,IF(Inputs!$D$35=3,ADM!AB234,IF(ADM!$AH234>ADM!$AX234,ADM!AB234,ADM!AR234)))))","v":0},{"$f":"IF($E234=1,AS234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS234,IF(Inputs!$D$35=3,ADM!AC234,IF(ADM!$AI234>ADM!$AY234,ADM!AC234,ADM!AS234))),IF(Inputs!$D$35=2,ADM!AS234,IF(Inputs!$D$35=3,ADM!AC234,IF(ADM!$AH234>ADM!$AX234,ADM!AC234,ADM!AS234)))))","v":0},{"$f":"IF($E234=1,AT234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT234,IF(Inputs!$D$35=3,ADM!AD234,IF(ADM!$AI234>ADM!$AY234,ADM!AD234,ADM!AT234))),IF(Inputs!$D$35=2,ADM!AT234,IF(Inputs!$D$35=3,ADM!AD234,IF(ADM!$AH234>ADM!$AX234,ADM!AD234,ADM!AT234)))))","v":0},{"$f":"IF($E234=1,AU234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU234,IF(Inputs!$D$35=3,ADM!AE234,IF(ADM!$AI234>ADM!$AY234,ADM!AE234,ADM!AU234))),IF(Inputs!$D$35=2,ADM!AU234,IF(Inputs!$D$35=3,ADM!AE234,IF(ADM!$AH234>ADM!$AX234,ADM!AE234,ADM!AU234)))))","v":0},{"$f":"IF($E234=1,AV234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV234,IF(Inputs!$D$35=3,ADM!AF234,IF(ADM!$AI234>ADM!$AY234,ADM!AF234,ADM!AV234))),IF(Inputs!$D$35=2,ADM!AV234,IF(Inputs!$D$35=3,ADM!AF234,IF(ADM!$AH234>ADM!$AX234,ADM!AF234,ADM!AV234)))))","v":0},{"$f":"IF($E234=1,AW234,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW234,IF(Inputs!$D$35=3,ADM!AG234,IF(ADM!$AI234>ADM!$AY234,ADM!AG234,ADM!AW234))),IF(Inputs!$D$35=2,ADM!AW234,IF(Inputs!$D$35=3,ADM!AG234,IF(ADM!$AH234>ADM!$AX234,ADM!AG234,ADM!AW234)))))","v":0},357.06600000000003,26.877166666666668,53.754333333333335,49.661999999999999,56.664333333333332,64.364999999999995,61.856999999999992,62.163000000000004,0,0,0,0,0,0,0,321.58849999999995,348.46566666666666,30.08,60.16,49.107999999999997,62.256999999999998,52.593000000000004,65.468000000000004,67.48,0,0,0,0,0,0,0,326.98599999999999,357.06600000000003,24.594000000000001,49.188000000000002,58.274000000000001,50.588000000000001,77.477000000000004,74.837999999999994,68.561000000000007,0,0,0,0,0,0,0,354.33200000000005,378.92600000000004,25.9575,51.914999999999999,41.603999999999999,57.148000000000003,63.024999999999999,45.265000000000001,50.448,0,0,0,0,0,0,0,283.44749999999999,309.40499999999997]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},null,{"$f":"IF(AND($E235=1,Inputs!$D$34=1),AK235,IF(AND($E235=1,Inputs!$D$34=2),AJ235,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK235,IF(Inputs!$D$35=3,U235,IF($AI235>$AY235,U235,AK235))),IF(Inputs!$D$35=2,AJ235,IF(Inputs!$D$35=3,T235,IF($AH235>$AX235,T235,AJ235)))))))","v":0},{"$f":"IF($E235=1,AL235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL235,IF(Inputs!$D$35=3,ADM!V235,IF(ADM!$AI235>ADM!$AY235,ADM!V235,ADM!AL235))),IF(Inputs!$D$35=2,ADM!AL235,IF(Inputs!$D$35=3,ADM!V235,IF(ADM!$AH235>ADM!$AX235,ADM!V235,ADM!AL235)))))","v":0},{"$f":"IF($E235=1,AM235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM235,IF(Inputs!$D$35=3,ADM!W235,IF(ADM!$AI235>ADM!$AY235,ADM!W235,ADM!AM235))),IF(Inputs!$D$35=2,ADM!AM235,IF(Inputs!$D$35=3,ADM!W235,IF(ADM!$AH235>ADM!$AX235,ADM!W235,ADM!AM235)))))","v":0},{"$f":"IF($E235=1,AN235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN235,IF(Inputs!$D$35=3,ADM!X235,IF(ADM!$AI235>ADM!$AY235,ADM!X235,ADM!AN235))),IF(Inputs!$D$35=2,ADM!AN235,IF(Inputs!$D$35=3,ADM!X235,IF(ADM!$AH235>ADM!$AX235,ADM!X235,ADM!AN235)))))","v":0},{"$f":"IF($E235=1,AO235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO235,IF(Inputs!$D$35=3,ADM!Y235,IF(ADM!$AI235>ADM!$AY235,ADM!Y235,ADM!AO235))),IF(Inputs!$D$35=2,ADM!AO235,IF(Inputs!$D$35=3,ADM!Y235,IF(ADM!$AH235>ADM!$AX235,ADM!Y235,ADM!AO235)))))","v":0},{"$f":"IF($E235=1,AP235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP235,IF(Inputs!$D$35=3,ADM!Z235,IF(ADM!$AI235>ADM!$AY235,ADM!Z235,ADM!AP235))),IF(Inputs!$D$35=2,ADM!AP235,IF(Inputs!$D$35=3,ADM!Z235,IF(ADM!$AH235>ADM!$AX235,ADM!Z235,ADM!AP235)))))","v":0},{"$f":"IF($E235=1,AQ235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ235,IF(Inputs!$D$35=3,ADM!AA235,IF(ADM!$AI235>ADM!$AY235,ADM!AA235,ADM!AQ235))),IF(Inputs!$D$35=2,ADM!AQ235,IF(Inputs!$D$35=3,ADM!AA235,IF(ADM!$AH235>ADM!$AX235,ADM!AA235,ADM!AQ235)))))","v":62.793999999999997},{"$f":"IF($E235=1,AR235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR235,IF(Inputs!$D$35=3,ADM!AB235,IF(ADM!$AI235>ADM!$AY235,ADM!AB235,ADM!AR235))),IF(Inputs!$D$35=2,ADM!AR235,IF(Inputs!$D$35=3,ADM!AB235,IF(ADM!$AH235>ADM!$AX235,ADM!AB235,ADM!AR235)))))","v":75.891000000000005},{"$f":"IF($E235=1,AS235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS235,IF(Inputs!$D$35=3,ADM!AC235,IF(ADM!$AI235>ADM!$AY235,ADM!AC235,ADM!AS235))),IF(Inputs!$D$35=2,ADM!AS235,IF(Inputs!$D$35=3,ADM!AC235,IF(ADM!$AH235>ADM!$AX235,ADM!AC235,ADM!AS235)))))","v":104.244},{"$f":"IF($E235=1,AT235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT235,IF(Inputs!$D$35=3,ADM!AD235,IF(ADM!$AI235>ADM!$AY235,ADM!AD235,ADM!AT235))),IF(Inputs!$D$35=2,ADM!AT235,IF(Inputs!$D$35=3,ADM!AD235,IF(ADM!$AH235>ADM!$AX235,ADM!AD235,ADM!AT235)))))","v":0},{"$f":"IF($E235=1,AU235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU235,IF(Inputs!$D$35=3,ADM!AE235,IF(ADM!$AI235>ADM!$AY235,ADM!AE235,ADM!AU235))),IF(Inputs!$D$35=2,ADM!AU235,IF(Inputs!$D$35=3,ADM!AE235,IF(ADM!$AH235>ADM!$AX235,ADM!AE235,ADM!AU235)))))","v":0},{"$f":"IF($E235=1,AV235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV235,IF(Inputs!$D$35=3,ADM!AF235,IF(ADM!$AI235>ADM!$AY235,ADM!AF235,ADM!AV235))),IF(Inputs!$D$35=2,ADM!AV235,IF(Inputs!$D$35=3,ADM!AF235,IF(ADM!$AH235>ADM!$AX235,ADM!AF235,ADM!AV235)))))","v":0},{"$f":"IF($E235=1,AW235,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW235,IF(Inputs!$D$35=3,ADM!AG235,IF(ADM!$AI235>ADM!$AY235,ADM!AG235,ADM!AW235))),IF(Inputs!$D$35=2,ADM!AW235,IF(Inputs!$D$35=3,ADM!AG235,IF(ADM!$AH235>ADM!$AX235,ADM!AG235,ADM!AW235)))))","v":0},242.929,0,0,0,0,0,0,0,42.499666666666663,82.606666666666669,90.61066666666666,0,0,0,0,215.71699999999998,215.71699999999998,0,0,0,0,0,0,0,62.793999999999997,75.891000000000005,104.244,0,0,0,0,242.929,242.929,0,0,0,0,0,0,0,38.835999999999999,108.636,91.076999999999998,0,0,0,0,238.54899999999998,238.54899999999998,0,0,0,0,0,0,0,25.869,63.292999999999999,76.510999999999996,0,0,0,0,165.673,165.673]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},null,{"$f":"IF(AND($E236=1,Inputs!$D$34=1),AK236,IF(AND($E236=1,Inputs!$D$34=2),AJ236,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK236,IF(Inputs!$D$35=3,U236,IF($AI236>$AY236,U236,AK236))),IF(Inputs!$D$35=2,AJ236,IF(Inputs!$D$35=3,T236,IF($AH236>$AX236,T236,AJ236)))))))","v":0},{"$f":"IF($E236=1,AL236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL236,IF(Inputs!$D$35=3,ADM!V236,IF(ADM!$AI236>ADM!$AY236,ADM!V236,ADM!AL236))),IF(Inputs!$D$35=2,ADM!AL236,IF(Inputs!$D$35=3,ADM!V236,IF(ADM!$AH236>ADM!$AX236,ADM!V236,ADM!AL236)))))","v":0},{"$f":"IF($E236=1,AM236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM236,IF(Inputs!$D$35=3,ADM!W236,IF(ADM!$AI236>ADM!$AY236,ADM!W236,ADM!AM236))),IF(Inputs!$D$35=2,ADM!AM236,IF(Inputs!$D$35=3,ADM!W236,IF(ADM!$AH236>ADM!$AX236,ADM!W236,ADM!AM236)))))","v":0},{"$f":"IF($E236=1,AN236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN236,IF(Inputs!$D$35=3,ADM!X236,IF(ADM!$AI236>ADM!$AY236,ADM!X236,ADM!AN236))),IF(Inputs!$D$35=2,ADM!AN236,IF(Inputs!$D$35=3,ADM!X236,IF(ADM!$AH236>ADM!$AX236,ADM!X236,ADM!AN236)))))","v":0},{"$f":"IF($E236=1,AO236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO236,IF(Inputs!$D$35=3,ADM!Y236,IF(ADM!$AI236>ADM!$AY236,ADM!Y236,ADM!AO236))),IF(Inputs!$D$35=2,ADM!AO236,IF(Inputs!$D$35=3,ADM!Y236,IF(ADM!$AH236>ADM!$AX236,ADM!Y236,ADM!AO236)))))","v":0},{"$f":"IF($E236=1,AP236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP236,IF(Inputs!$D$35=3,ADM!Z236,IF(ADM!$AI236>ADM!$AY236,ADM!Z236,ADM!AP236))),IF(Inputs!$D$35=2,ADM!AP236,IF(Inputs!$D$35=3,ADM!Z236,IF(ADM!$AH236>ADM!$AX236,ADM!Z236,ADM!AP236)))))","v":0},{"$f":"IF($E236=1,AQ236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ236,IF(Inputs!$D$35=3,ADM!AA236,IF(ADM!$AI236>ADM!$AY236,ADM!AA236,ADM!AQ236))),IF(Inputs!$D$35=2,ADM!AQ236,IF(Inputs!$D$35=3,ADM!AA236,IF(ADM!$AH236>ADM!$AX236,ADM!AA236,ADM!AQ236)))))","v":0},{"$f":"IF($E236=1,AR236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR236,IF(Inputs!$D$35=3,ADM!AB236,IF(ADM!$AI236>ADM!$AY236,ADM!AB236,ADM!AR236))),IF(Inputs!$D$35=2,ADM!AR236,IF(Inputs!$D$35=3,ADM!AB236,IF(ADM!$AH236>ADM!$AX236,ADM!AB236,ADM!AR236)))))","v":0},{"$f":"IF($E236=1,AS236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS236,IF(Inputs!$D$35=3,ADM!AC236,IF(ADM!$AI236>ADM!$AY236,ADM!AC236,ADM!AS236))),IF(Inputs!$D$35=2,ADM!AS236,IF(Inputs!$D$35=3,ADM!AC236,IF(ADM!$AH236>ADM!$AX236,ADM!AC236,ADM!AS236)))))","v":0},{"$f":"IF($E236=1,AT236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT236,IF(Inputs!$D$35=3,ADM!AD236,IF(ADM!$AI236>ADM!$AY236,ADM!AD236,ADM!AT236))),IF(Inputs!$D$35=2,ADM!AT236,IF(Inputs!$D$35=3,ADM!AD236,IF(ADM!$AH236>ADM!$AX236,ADM!AD236,ADM!AT236)))))","v":88.28},{"$f":"IF($E236=1,AU236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU236,IF(Inputs!$D$35=3,ADM!AE236,IF(ADM!$AI236>ADM!$AY236,ADM!AE236,ADM!AU236))),IF(Inputs!$D$35=2,ADM!AU236,IF(Inputs!$D$35=3,ADM!AE236,IF(ADM!$AH236>ADM!$AX236,ADM!AE236,ADM!AU236)))))","v":82.48},{"$f":"IF($E236=1,AV236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV236,IF(Inputs!$D$35=3,ADM!AF236,IF(ADM!$AI236>ADM!$AY236,ADM!AF236,ADM!AV236))),IF(Inputs!$D$35=2,ADM!AV236,IF(Inputs!$D$35=3,ADM!AF236,IF(ADM!$AH236>ADM!$AX236,ADM!AF236,ADM!AV236)))))","v":79.227999999999994},{"$f":"IF($E236=1,AW236,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW236,IF(Inputs!$D$35=3,ADM!AG236,IF(ADM!$AI236>ADM!$AY236,ADM!AG236,ADM!AW236))),IF(Inputs!$D$35=2,ADM!AW236,IF(Inputs!$D$35=3,ADM!AG236,IF(ADM!$AH236>ADM!$AX236,ADM!AG236,ADM!AW236)))))","v":59.109000000000002},309.09699999999998,0,0,0,0,0,0,0,0,0,0,77.78166666666668,78.702666666666673,74.583333333333329,51.977666666666664,283.04533333333336,283.04533333333336,0,0,0,0,0,0,0,0,0,0,88.28,82.48,79.227999999999994,59.109000000000002,309.09699999999998,309.09699999999998,0,0,0,0,0,0,0,0,0,0,84.022000000000006,83.664000000000001,79.878,52.011000000000003,299.57500000000005,299.57500000000005,0,0,0,0,0,0,0,0,0,0,61.042999999999999,69.963999999999999,64.644000000000005,44.813000000000002,240.464,240.464]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},null,{"$f":"IF(AND($E237=1,Inputs!$D$34=1),AK237,IF(AND($E237=1,Inputs!$D$34=2),AJ237,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK237,IF(Inputs!$D$35=3,U237,IF($AI237>$AY237,U237,AK237))),IF(Inputs!$D$35=2,AJ237,IF(Inputs!$D$35=3,T237,IF($AH237>$AX237,T237,AJ237)))))))","v":2.2690000000000001},{"$f":"IF($E237=1,AL237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL237,IF(Inputs!$D$35=3,ADM!V237,IF(ADM!$AI237>ADM!$AY237,ADM!V237,ADM!AL237))),IF(Inputs!$D$35=2,ADM!AL237,IF(Inputs!$D$35=3,ADM!V237,IF(ADM!$AH237>ADM!$AX237,ADM!V237,ADM!AL237)))))","v":2.2690000000000001},{"$f":"IF($E237=1,AM237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM237,IF(Inputs!$D$35=3,ADM!W237,IF(ADM!$AI237>ADM!$AY237,ADM!W237,ADM!AM237))),IF(Inputs!$D$35=2,ADM!AM237,IF(Inputs!$D$35=3,ADM!W237,IF(ADM!$AH237>ADM!$AX237,ADM!W237,ADM!AM237)))))","v":0.26900000000000002},{"$f":"IF($E237=1,AN237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN237,IF(Inputs!$D$35=3,ADM!X237,IF(ADM!$AI237>ADM!$AY237,ADM!X237,ADM!AN237))),IF(Inputs!$D$35=2,ADM!AN237,IF(Inputs!$D$35=3,ADM!X237,IF(ADM!$AH237>ADM!$AX237,ADM!X237,ADM!AN237)))))","v":3},{"$f":"IF($E237=1,AO237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO237,IF(Inputs!$D$35=3,ADM!Y237,IF(ADM!$AI237>ADM!$AY237,ADM!Y237,ADM!AO237))),IF(Inputs!$D$35=2,ADM!AO237,IF(Inputs!$D$35=3,ADM!Y237,IF(ADM!$AH237>ADM!$AX237,ADM!Y237,ADM!AO237)))))","v":3.2690000000000001},{"$f":"IF($E237=1,AP237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP237,IF(Inputs!$D$35=3,ADM!Z237,IF(ADM!$AI237>ADM!$AY237,ADM!Z237,ADM!AP237))),IF(Inputs!$D$35=2,ADM!AP237,IF(Inputs!$D$35=3,ADM!Z237,IF(ADM!$AH237>ADM!$AX237,ADM!Z237,ADM!AP237)))))","v":1},{"$f":"IF($E237=1,AQ237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ237,IF(Inputs!$D$35=3,ADM!AA237,IF(ADM!$AI237>ADM!$AY237,ADM!AA237,ADM!AQ237))),IF(Inputs!$D$35=2,ADM!AQ237,IF(Inputs!$D$35=3,ADM!AA237,IF(ADM!$AH237>ADM!$AX237,ADM!AA237,ADM!AQ237)))))","v":0},{"$f":"IF($E237=1,AR237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR237,IF(Inputs!$D$35=3,ADM!AB237,IF(ADM!$AI237>ADM!$AY237,ADM!AB237,ADM!AR237))),IF(Inputs!$D$35=2,ADM!AR237,IF(Inputs!$D$35=3,ADM!AB237,IF(ADM!$AH237>ADM!$AX237,ADM!AB237,ADM!AR237)))))","v":0},{"$f":"IF($E237=1,AS237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS237,IF(Inputs!$D$35=3,ADM!AC237,IF(ADM!$AI237>ADM!$AY237,ADM!AC237,ADM!AS237))),IF(Inputs!$D$35=2,ADM!AS237,IF(Inputs!$D$35=3,ADM!AC237,IF(ADM!$AH237>ADM!$AX237,ADM!AC237,ADM!AS237)))))","v":0},{"$f":"IF($E237=1,AT237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT237,IF(Inputs!$D$35=3,ADM!AD237,IF(ADM!$AI237>ADM!$AY237,ADM!AD237,ADM!AT237))),IF(Inputs!$D$35=2,ADM!AT237,IF(Inputs!$D$35=3,ADM!AD237,IF(ADM!$AH237>ADM!$AX237,ADM!AD237,ADM!AT237)))))","v":0},{"$f":"IF($E237=1,AU237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU237,IF(Inputs!$D$35=3,ADM!AE237,IF(ADM!$AI237>ADM!$AY237,ADM!AE237,ADM!AU237))),IF(Inputs!$D$35=2,ADM!AU237,IF(Inputs!$D$35=3,ADM!AE237,IF(ADM!$AH237>ADM!$AX237,ADM!AE237,ADM!AU237)))))","v":0},{"$f":"IF($E237=1,AV237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV237,IF(Inputs!$D$35=3,ADM!AF237,IF(ADM!$AI237>ADM!$AY237,ADM!AF237,ADM!AV237))),IF(Inputs!$D$35=2,ADM!AV237,IF(Inputs!$D$35=3,ADM!AF237,IF(ADM!$AH237>ADM!$AX237,ADM!AF237,ADM!AV237)))))","v":0},{"$f":"IF($E237=1,AW237,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW237,IF(Inputs!$D$35=3,ADM!AG237,IF(ADM!$AI237>ADM!$AY237,ADM!AG237,ADM!AW237))),IF(Inputs!$D$35=2,ADM!AW237,IF(Inputs!$D$35=3,ADM!AG237,IF(ADM!$AH237>ADM!$AX237,ADM!AG237,ADM!AW237)))))","v":0},12.076000000000001,0.71150000000000002,1.423,2.0896666666666666,2.7010000000000001,2.3333333333333335,1.6953333333333334,0.52,0,0,0,0,0,0,0,10.050833333333333,10.762333333333334,1.1345000000000001,2.2690000000000001,2.2690000000000001,0.26900000000000002,3,3.2690000000000001,1,0,0,0,0,0,0,0,10.941500000000001,12.076000000000001,1,2,0,3.04,2,1,0,0,0,0,0,0,0,0,7.04,8.0399999999999991,0,0,4,4.7939999999999996,2,0.81699999999999995,0.56000000000000005,0,0,0,0,0,0,0,12.171000000000001,12.171000000000001]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},null,{"$f":"IF(AND($E238=1,Inputs!$D$34=1),AK238,IF(AND($E238=1,Inputs!$D$34=2),AJ238,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK238,IF(Inputs!$D$35=3,U238,IF($AI238>$AY238,U238,AK238))),IF(Inputs!$D$35=2,AJ238,IF(Inputs!$D$35=3,T238,IF($AH238>$AX238,T238,AJ238)))))))","v":34.821333333333335},{"$f":"IF($E238=1,AL238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL238,IF(Inputs!$D$35=3,ADM!V238,IF(ADM!$AI238>ADM!$AY238,ADM!V238,ADM!AL238))),IF(Inputs!$D$35=2,ADM!AL238,IF(Inputs!$D$35=3,ADM!V238,IF(ADM!$AH238>ADM!$AX238,ADM!V238,ADM!AL238)))))","v":37.963333333333331},{"$f":"IF($E238=1,AM238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM238,IF(Inputs!$D$35=3,ADM!W238,IF(ADM!$AI238>ADM!$AY238,ADM!W238,ADM!AM238))),IF(Inputs!$D$35=2,ADM!AM238,IF(Inputs!$D$35=3,ADM!W238,IF(ADM!$AH238>ADM!$AX238,ADM!W238,ADM!AM238)))))","v":34.82033333333333},{"$f":"IF($E238=1,AN238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN238,IF(Inputs!$D$35=3,ADM!X238,IF(ADM!$AI238>ADM!$AY238,ADM!X238,ADM!AN238))),IF(Inputs!$D$35=2,ADM!AN238,IF(Inputs!$D$35=3,ADM!X238,IF(ADM!$AH238>ADM!$AX238,ADM!X238,ADM!AN238)))))","v":38.324666666666666},{"$f":"IF($E238=1,AO238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO238,IF(Inputs!$D$35=3,ADM!Y238,IF(ADM!$AI238>ADM!$AY238,ADM!Y238,ADM!AO238))),IF(Inputs!$D$35=2,ADM!AO238,IF(Inputs!$D$35=3,ADM!Y238,IF(ADM!$AH238>ADM!$AX238,ADM!Y238,ADM!AO238)))))","v":35.857666666666667},{"$f":"IF($E238=1,AP238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP238,IF(Inputs!$D$35=3,ADM!Z238,IF(ADM!$AI238>ADM!$AY238,ADM!Z238,ADM!AP238))),IF(Inputs!$D$35=2,ADM!AP238,IF(Inputs!$D$35=3,ADM!Z238,IF(ADM!$AH238>ADM!$AX238,ADM!Z238,ADM!AP238)))))","v":37.996000000000002},{"$f":"IF($E238=1,AQ238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ238,IF(Inputs!$D$35=3,ADM!AA238,IF(ADM!$AI238>ADM!$AY238,ADM!AA238,ADM!AQ238))),IF(Inputs!$D$35=2,ADM!AQ238,IF(Inputs!$D$35=3,ADM!AA238,IF(ADM!$AH238>ADM!$AX238,ADM!AA238,ADM!AQ238)))))","v":0},{"$f":"IF($E238=1,AR238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR238,IF(Inputs!$D$35=3,ADM!AB238,IF(ADM!$AI238>ADM!$AY238,ADM!AB238,ADM!AR238))),IF(Inputs!$D$35=2,ADM!AR238,IF(Inputs!$D$35=3,ADM!AB238,IF(ADM!$AH238>ADM!$AX238,ADM!AB238,ADM!AR238)))))","v":0},{"$f":"IF($E238=1,AS238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS238,IF(Inputs!$D$35=3,ADM!AC238,IF(ADM!$AI238>ADM!$AY238,ADM!AC238,ADM!AS238))),IF(Inputs!$D$35=2,ADM!AS238,IF(Inputs!$D$35=3,ADM!AC238,IF(ADM!$AH238>ADM!$AX238,ADM!AC238,ADM!AS238)))))","v":0},{"$f":"IF($E238=1,AT238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT238,IF(Inputs!$D$35=3,ADM!AD238,IF(ADM!$AI238>ADM!$AY238,ADM!AD238,ADM!AT238))),IF(Inputs!$D$35=2,ADM!AT238,IF(Inputs!$D$35=3,ADM!AD238,IF(ADM!$AH238>ADM!$AX238,ADM!AD238,ADM!AT238)))))","v":0},{"$f":"IF($E238=1,AU238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU238,IF(Inputs!$D$35=3,ADM!AE238,IF(ADM!$AI238>ADM!$AY238,ADM!AE238,ADM!AU238))),IF(Inputs!$D$35=2,ADM!AU238,IF(Inputs!$D$35=3,ADM!AE238,IF(ADM!$AH238>ADM!$AX238,ADM!AE238,ADM!AU238)))))","v":0},{"$f":"IF($E238=1,AV238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV238,IF(Inputs!$D$35=3,ADM!AF238,IF(ADM!$AI238>ADM!$AY238,ADM!AF238,ADM!AV238))),IF(Inputs!$D$35=2,ADM!AV238,IF(Inputs!$D$35=3,ADM!AF238,IF(ADM!$AH238>ADM!$AX238,ADM!AF238,ADM!AV238)))))","v":0},{"$f":"IF($E238=1,AW238,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW238,IF(Inputs!$D$35=3,ADM!AG238,IF(ADM!$AI238>ADM!$AY238,ADM!AG238,ADM!AW238))),IF(Inputs!$D$35=2,ADM!AW238,IF(Inputs!$D$35=3,ADM!AG238,IF(ADM!$AH238>ADM!$AX238,ADM!AG238,ADM!AW238)))))","v":0},219.78333333333333,17.410666666666668,34.821333333333335,37.963333333333331,34.82033333333333,38.324666666666666,35.857666666666667,37.996000000000002,0,0,0,0,0,0,0,202.37266666666665,219.78333333333333,17.600000000000001,35.200000000000003,40.405999999999999,32.149000000000001,38.880000000000003,32.966000000000001,37.393999999999998,0,0,0,0,0,0,0,199.39500000000001,216.995,16.883500000000002,33.767000000000003,34.295000000000002,36.408999999999999,35.494,35.636000000000003,37.063000000000002,0,0,0,0,0,0,0,195.78049999999999,212.66399999999999,17.7485,35.497,39.189,35.902999999999999,40.6,38.970999999999997,39.530999999999999,0,0,0,0,0,0,0,211.94250000000002,229.691]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},null,{"$f":"IF(AND($E239=1,Inputs!$D$34=1),AK239,IF(AND($E239=1,Inputs!$D$34=2),AJ239,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK239,IF(Inputs!$D$35=3,U239,IF($AI239>$AY239,U239,AK239))),IF(Inputs!$D$35=2,AJ239,IF(Inputs!$D$35=3,T239,IF($AH239>$AX239,T239,AJ239)))))))","v":53.727333333333327},{"$f":"IF($E239=1,AL239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL239,IF(Inputs!$D$35=3,ADM!V239,IF(ADM!$AI239>ADM!$AY239,ADM!V239,ADM!AL239))),IF(Inputs!$D$35=2,ADM!AL239,IF(Inputs!$D$35=3,ADM!V239,IF(ADM!$AH239>ADM!$AX239,ADM!V239,ADM!AL239)))))","v":56.01},{"$f":"IF($E239=1,AM239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM239,IF(Inputs!$D$35=3,ADM!W239,IF(ADM!$AI239>ADM!$AY239,ADM!W239,ADM!AM239))),IF(Inputs!$D$35=2,ADM!AM239,IF(Inputs!$D$35=3,ADM!W239,IF(ADM!$AH239>ADM!$AX239,ADM!W239,ADM!AM239)))))","v":51.765666666666668},{"$f":"IF($E239=1,AN239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN239,IF(Inputs!$D$35=3,ADM!X239,IF(ADM!$AI239>ADM!$AY239,ADM!X239,ADM!AN239))),IF(Inputs!$D$35=2,ADM!AN239,IF(Inputs!$D$35=3,ADM!X239,IF(ADM!$AH239>ADM!$AX239,ADM!X239,ADM!AN239)))))","v":56.152666666666669},{"$f":"IF($E239=1,AO239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO239,IF(Inputs!$D$35=3,ADM!Y239,IF(ADM!$AI239>ADM!$AY239,ADM!Y239,ADM!AO239))),IF(Inputs!$D$35=2,ADM!AO239,IF(Inputs!$D$35=3,ADM!Y239,IF(ADM!$AH239>ADM!$AX239,ADM!Y239,ADM!AO239)))))","v":51.645666666666671},{"$f":"IF($E239=1,AP239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP239,IF(Inputs!$D$35=3,ADM!Z239,IF(ADM!$AI239>ADM!$AY239,ADM!Z239,ADM!AP239))),IF(Inputs!$D$35=2,ADM!AP239,IF(Inputs!$D$35=3,ADM!Z239,IF(ADM!$AH239>ADM!$AX239,ADM!Z239,ADM!AP239)))))","v":50.248333333333335},{"$f":"IF($E239=1,AQ239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ239,IF(Inputs!$D$35=3,ADM!AA239,IF(ADM!$AI239>ADM!$AY239,ADM!AA239,ADM!AQ239))),IF(Inputs!$D$35=2,ADM!AQ239,IF(Inputs!$D$35=3,ADM!AA239,IF(ADM!$AH239>ADM!$AX239,ADM!AA239,ADM!AQ239)))))","v":0},{"$f":"IF($E239=1,AR239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR239,IF(Inputs!$D$35=3,ADM!AB239,IF(ADM!$AI239>ADM!$AY239,ADM!AB239,ADM!AR239))),IF(Inputs!$D$35=2,ADM!AR239,IF(Inputs!$D$35=3,ADM!AB239,IF(ADM!$AH239>ADM!$AX239,ADM!AB239,ADM!AR239)))))","v":0},{"$f":"IF($E239=1,AS239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS239,IF(Inputs!$D$35=3,ADM!AC239,IF(ADM!$AI239>ADM!$AY239,ADM!AC239,ADM!AS239))),IF(Inputs!$D$35=2,ADM!AS239,IF(Inputs!$D$35=3,ADM!AC239,IF(ADM!$AH239>ADM!$AX239,ADM!AC239,ADM!AS239)))))","v":0},{"$f":"IF($E239=1,AT239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT239,IF(Inputs!$D$35=3,ADM!AD239,IF(ADM!$AI239>ADM!$AY239,ADM!AD239,ADM!AT239))),IF(Inputs!$D$35=2,ADM!AT239,IF(Inputs!$D$35=3,ADM!AD239,IF(ADM!$AH239>ADM!$AX239,ADM!AD239,ADM!AT239)))))","v":0},{"$f":"IF($E239=1,AU239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU239,IF(Inputs!$D$35=3,ADM!AE239,IF(ADM!$AI239>ADM!$AY239,ADM!AE239,ADM!AU239))),IF(Inputs!$D$35=2,ADM!AU239,IF(Inputs!$D$35=3,ADM!AE239,IF(ADM!$AH239>ADM!$AX239,ADM!AE239,ADM!AU239)))))","v":0},{"$f":"IF($E239=1,AV239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV239,IF(Inputs!$D$35=3,ADM!AF239,IF(ADM!$AI239>ADM!$AY239,ADM!AF239,ADM!AV239))),IF(Inputs!$D$35=2,ADM!AV239,IF(Inputs!$D$35=3,ADM!AF239,IF(ADM!$AH239>ADM!$AX239,ADM!AF239,ADM!AV239)))))","v":0},{"$f":"IF($E239=1,AW239,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW239,IF(Inputs!$D$35=3,ADM!AG239,IF(ADM!$AI239>ADM!$AY239,ADM!AG239,ADM!AW239))),IF(Inputs!$D$35=2,ADM!AW239,IF(Inputs!$D$35=3,ADM!AG239,IF(ADM!$AH239>ADM!$AX239,ADM!AG239,ADM!AW239)))))","v":0},319.54966666666667,26.863666666666663,53.727333333333327,56.01,51.765666666666668,56.152666666666669,51.645666666666671,50.248333333333335,0,0,0,0,0,0,0,292.68600000000004,319.54966666666667,26.734500000000001,53.469000000000001,53.966000000000001,49.36,54.954000000000001,46.44,53.36,0,0,0,0,0,0,0,284.81450000000001,311.54900000000004,26.050999999999998,52.101999999999997,53.795000000000002,57.92,48.857999999999997,56.097000000000001,55.545000000000002,0,0,0,0,0,0,0,298.26600000000002,324.31700000000001,27.805499999999999,55.610999999999997,60.268999999999998,48.017000000000003,64.646000000000001,52.4,41.84,0,0,0,0,0,0,0,294.97750000000002,322.78300000000002]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},null,{"$f":"IF(AND($E240=1,Inputs!$D$34=1),AK240,IF(AND($E240=1,Inputs!$D$34=2),AJ240,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK240,IF(Inputs!$D$35=3,U240,IF($AI240>$AY240,U240,AK240))),IF(Inputs!$D$35=2,AJ240,IF(Inputs!$D$35=3,T240,IF($AH240>$AX240,T240,AJ240)))))))","v":51.542999999999999},{"$f":"IF($E240=1,AL240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL240,IF(Inputs!$D$35=3,ADM!V240,IF(ADM!$AI240>ADM!$AY240,ADM!V240,ADM!AL240))),IF(Inputs!$D$35=2,ADM!AL240,IF(Inputs!$D$35=3,ADM!V240,IF(ADM!$AH240>ADM!$AX240,ADM!V240,ADM!AL240)))))","v":62.817},{"$f":"IF($E240=1,AM240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM240,IF(Inputs!$D$35=3,ADM!W240,IF(ADM!$AI240>ADM!$AY240,ADM!W240,ADM!AM240))),IF(Inputs!$D$35=2,ADM!AM240,IF(Inputs!$D$35=3,ADM!W240,IF(ADM!$AH240>ADM!$AX240,ADM!W240,ADM!AM240)))))","v":54.646000000000001},{"$f":"IF($E240=1,AN240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN240,IF(Inputs!$D$35=3,ADM!X240,IF(ADM!$AI240>ADM!$AY240,ADM!X240,ADM!AN240))),IF(Inputs!$D$35=2,ADM!AN240,IF(Inputs!$D$35=3,ADM!X240,IF(ADM!$AH240>ADM!$AX240,ADM!X240,ADM!AN240)))))","v":50.183},{"$f":"IF($E240=1,AO240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO240,IF(Inputs!$D$35=3,ADM!Y240,IF(ADM!$AI240>ADM!$AY240,ADM!Y240,ADM!AO240))),IF(Inputs!$D$35=2,ADM!AO240,IF(Inputs!$D$35=3,ADM!Y240,IF(ADM!$AH240>ADM!$AX240,ADM!Y240,ADM!AO240)))))","v":47.869},{"$f":"IF($E240=1,AP240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP240,IF(Inputs!$D$35=3,ADM!Z240,IF(ADM!$AI240>ADM!$AY240,ADM!Z240,ADM!AP240))),IF(Inputs!$D$35=2,ADM!AP240,IF(Inputs!$D$35=3,ADM!Z240,IF(ADM!$AH240>ADM!$AX240,ADM!Z240,ADM!AP240)))))","v":49.850999999999999},{"$f":"IF($E240=1,AQ240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ240,IF(Inputs!$D$35=3,ADM!AA240,IF(ADM!$AI240>ADM!$AY240,ADM!AA240,ADM!AQ240))),IF(Inputs!$D$35=2,ADM!AQ240,IF(Inputs!$D$35=3,ADM!AA240,IF(ADM!$AH240>ADM!$AX240,ADM!AA240,ADM!AQ240)))))","v":0},{"$f":"IF($E240=1,AR240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR240,IF(Inputs!$D$35=3,ADM!AB240,IF(ADM!$AI240>ADM!$AY240,ADM!AB240,ADM!AR240))),IF(Inputs!$D$35=2,ADM!AR240,IF(Inputs!$D$35=3,ADM!AB240,IF(ADM!$AH240>ADM!$AX240,ADM!AB240,ADM!AR240)))))","v":0},{"$f":"IF($E240=1,AS240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS240,IF(Inputs!$D$35=3,ADM!AC240,IF(ADM!$AI240>ADM!$AY240,ADM!AC240,ADM!AS240))),IF(Inputs!$D$35=2,ADM!AS240,IF(Inputs!$D$35=3,ADM!AC240,IF(ADM!$AH240>ADM!$AX240,ADM!AC240,ADM!AS240)))))","v":0},{"$f":"IF($E240=1,AT240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT240,IF(Inputs!$D$35=3,ADM!AD240,IF(ADM!$AI240>ADM!$AY240,ADM!AD240,ADM!AT240))),IF(Inputs!$D$35=2,ADM!AT240,IF(Inputs!$D$35=3,ADM!AD240,IF(ADM!$AH240>ADM!$AX240,ADM!AD240,ADM!AT240)))))","v":0},{"$f":"IF($E240=1,AU240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU240,IF(Inputs!$D$35=3,ADM!AE240,IF(ADM!$AI240>ADM!$AY240,ADM!AE240,ADM!AU240))),IF(Inputs!$D$35=2,ADM!AU240,IF(Inputs!$D$35=3,ADM!AE240,IF(ADM!$AH240>ADM!$AX240,ADM!AE240,ADM!AU240)))))","v":0},{"$f":"IF($E240=1,AV240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV240,IF(Inputs!$D$35=3,ADM!AF240,IF(ADM!$AI240>ADM!$AY240,ADM!AF240,ADM!AV240))),IF(Inputs!$D$35=2,ADM!AV240,IF(Inputs!$D$35=3,ADM!AF240,IF(ADM!$AH240>ADM!$AX240,ADM!AF240,ADM!AV240)))))","v":0},{"$f":"IF($E240=1,AW240,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW240,IF(Inputs!$D$35=3,ADM!AG240,IF(ADM!$AI240>ADM!$AY240,ADM!AG240,ADM!AW240))),IF(Inputs!$D$35=2,ADM!AW240,IF(Inputs!$D$35=3,ADM!AG240,IF(ADM!$AH240>ADM!$AX240,ADM!AG240,ADM!AW240)))))","v":0},316.90899999999999,29.381666666666671,58.763333333333343,54.196333333333335,45.687666666666665,44.362666666666676,44.735999999999997,44.657333333333327,0,0,0,0,0,0,0,263.02166666666665,292.40333333333331,25.7715,51.542999999999999,62.817,54.646000000000001,50.183,47.869,49.850999999999999,0,0,0,0,0,0,0,291.13749999999999,316.90899999999999,34.625,69.25,58.932000000000002,50.188000000000002,43.551000000000002,51.664999999999999,38.79,0,0,0,0,0,0,0,277.75099999999998,312.37600000000003,27.7485,55.497,40.840000000000003,32.228999999999999,39.353999999999999,34.673999999999999,45.331000000000003,0,0,0,0,0,0,0,220.1765,247.92500000000001]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},null,{"$f":"IF(AND($E241=1,Inputs!$D$34=1),AK241,IF(AND($E241=1,Inputs!$D$34=2),AJ241,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK241,IF(Inputs!$D$35=3,U241,IF($AI241>$AY241,U241,AK241))),IF(Inputs!$D$35=2,AJ241,IF(Inputs!$D$35=3,T241,IF($AH241>$AX241,T241,AJ241)))))))","v":0},{"$f":"IF($E241=1,AL241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL241,IF(Inputs!$D$35=3,ADM!V241,IF(ADM!$AI241>ADM!$AY241,ADM!V241,ADM!AL241))),IF(Inputs!$D$35=2,ADM!AL241,IF(Inputs!$D$35=3,ADM!V241,IF(ADM!$AH241>ADM!$AX241,ADM!V241,ADM!AL241)))))","v":0},{"$f":"IF($E241=1,AM241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM241,IF(Inputs!$D$35=3,ADM!W241,IF(ADM!$AI241>ADM!$AY241,ADM!W241,ADM!AM241))),IF(Inputs!$D$35=2,ADM!AM241,IF(Inputs!$D$35=3,ADM!W241,IF(ADM!$AH241>ADM!$AX241,ADM!W241,ADM!AM241)))))","v":0},{"$f":"IF($E241=1,AN241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN241,IF(Inputs!$D$35=3,ADM!X241,IF(ADM!$AI241>ADM!$AY241,ADM!X241,ADM!AN241))),IF(Inputs!$D$35=2,ADM!AN241,IF(Inputs!$D$35=3,ADM!X241,IF(ADM!$AH241>ADM!$AX241,ADM!X241,ADM!AN241)))))","v":0},{"$f":"IF($E241=1,AO241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO241,IF(Inputs!$D$35=3,ADM!Y241,IF(ADM!$AI241>ADM!$AY241,ADM!Y241,ADM!AO241))),IF(Inputs!$D$35=2,ADM!AO241,IF(Inputs!$D$35=3,ADM!Y241,IF(ADM!$AH241>ADM!$AX241,ADM!Y241,ADM!AO241)))))","v":0},{"$f":"IF($E241=1,AP241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP241,IF(Inputs!$D$35=3,ADM!Z241,IF(ADM!$AI241>ADM!$AY241,ADM!Z241,ADM!AP241))),IF(Inputs!$D$35=2,ADM!AP241,IF(Inputs!$D$35=3,ADM!Z241,IF(ADM!$AH241>ADM!$AX241,ADM!Z241,ADM!AP241)))))","v":0},{"$f":"IF($E241=1,AQ241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ241,IF(Inputs!$D$35=3,ADM!AA241,IF(ADM!$AI241>ADM!$AY241,ADM!AA241,ADM!AQ241))),IF(Inputs!$D$35=2,ADM!AQ241,IF(Inputs!$D$35=3,ADM!AA241,IF(ADM!$AH241>ADM!$AX241,ADM!AA241,ADM!AQ241)))))","v":135.22900000000001},{"$f":"IF($E241=1,AR241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR241,IF(Inputs!$D$35=3,ADM!AB241,IF(ADM!$AI241>ADM!$AY241,ADM!AB241,ADM!AR241))),IF(Inputs!$D$35=2,ADM!AR241,IF(Inputs!$D$35=3,ADM!AB241,IF(ADM!$AH241>ADM!$AX241,ADM!AB241,ADM!AR241)))))","v":128.691},{"$f":"IF($E241=1,AS241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS241,IF(Inputs!$D$35=3,ADM!AC241,IF(ADM!$AI241>ADM!$AY241,ADM!AC241,ADM!AS241))),IF(Inputs!$D$35=2,ADM!AS241,IF(Inputs!$D$35=3,ADM!AC241,IF(ADM!$AH241>ADM!$AX241,ADM!AC241,ADM!AS241)))))","v":117.078},{"$f":"IF($E241=1,AT241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT241,IF(Inputs!$D$35=3,ADM!AD241,IF(ADM!$AI241>ADM!$AY241,ADM!AD241,ADM!AT241))),IF(Inputs!$D$35=2,ADM!AT241,IF(Inputs!$D$35=3,ADM!AD241,IF(ADM!$AH241>ADM!$AX241,ADM!AD241,ADM!AT241)))))","v":0},{"$f":"IF($E241=1,AU241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU241,IF(Inputs!$D$35=3,ADM!AE241,IF(ADM!$AI241>ADM!$AY241,ADM!AE241,ADM!AU241))),IF(Inputs!$D$35=2,ADM!AU241,IF(Inputs!$D$35=3,ADM!AE241,IF(ADM!$AH241>ADM!$AX241,ADM!AE241,ADM!AU241)))))","v":0},{"$f":"IF($E241=1,AV241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV241,IF(Inputs!$D$35=3,ADM!AF241,IF(ADM!$AI241>ADM!$AY241,ADM!AF241,ADM!AV241))),IF(Inputs!$D$35=2,ADM!AV241,IF(Inputs!$D$35=3,ADM!AF241,IF(ADM!$AH241>ADM!$AX241,ADM!AF241,ADM!AV241)))))","v":0},{"$f":"IF($E241=1,AW241,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW241,IF(Inputs!$D$35=3,ADM!AG241,IF(ADM!$AI241>ADM!$AY241,ADM!AG241,ADM!AW241))),IF(Inputs!$D$35=2,ADM!AW241,IF(Inputs!$D$35=3,ADM!AG241,IF(ADM!$AH241>ADM!$AX241,ADM!AG241,ADM!AW241)))))","v":0},380.99800000000005,0,0,0,0,0,0,0,129.88366666666664,122.79733333333333,119.31233333333334,0,0,0,0,371.99333333333334,371.99333333333334,0,0,0,0,0,0,0,135.22900000000001,128.691,117.078,0,0,0,0,380.99800000000005,380.99800000000005,0,0,0,0,0,0,0,132.108,119.358,118.72199999999999,0,0,0,0,370.18799999999999,370.18799999999999,0,0,0,0,0,0,0,122.31399999999999,120.343,122.137,0,0,0,0,364.79399999999998,364.79399999999998]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},null,{"$f":"IF(AND($E242=1,Inputs!$D$34=1),AK242,IF(AND($E242=1,Inputs!$D$34=2),AJ242,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK242,IF(Inputs!$D$35=3,U242,IF($AI242>$AY242,U242,AK242))),IF(Inputs!$D$35=2,AJ242,IF(Inputs!$D$35=3,T242,IF($AH242>$AX242,T242,AJ242)))))))","v":0},{"$f":"IF($E242=1,AL242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL242,IF(Inputs!$D$35=3,ADM!V242,IF(ADM!$AI242>ADM!$AY242,ADM!V242,ADM!AL242))),IF(Inputs!$D$35=2,ADM!AL242,IF(Inputs!$D$35=3,ADM!V242,IF(ADM!$AH242>ADM!$AX242,ADM!V242,ADM!AL242)))))","v":0},{"$f":"IF($E242=1,AM242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM242,IF(Inputs!$D$35=3,ADM!W242,IF(ADM!$AI242>ADM!$AY242,ADM!W242,ADM!AM242))),IF(Inputs!$D$35=2,ADM!AM242,IF(Inputs!$D$35=3,ADM!W242,IF(ADM!$AH242>ADM!$AX242,ADM!W242,ADM!AM242)))))","v":0},{"$f":"IF($E242=1,AN242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN242,IF(Inputs!$D$35=3,ADM!X242,IF(ADM!$AI242>ADM!$AY242,ADM!X242,ADM!AN242))),IF(Inputs!$D$35=2,ADM!AN242,IF(Inputs!$D$35=3,ADM!X242,IF(ADM!$AH242>ADM!$AX242,ADM!X242,ADM!AN242)))))","v":0},{"$f":"IF($E242=1,AO242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO242,IF(Inputs!$D$35=3,ADM!Y242,IF(ADM!$AI242>ADM!$AY242,ADM!Y242,ADM!AO242))),IF(Inputs!$D$35=2,ADM!AO242,IF(Inputs!$D$35=3,ADM!Y242,IF(ADM!$AH242>ADM!$AX242,ADM!Y242,ADM!AO242)))))","v":0},{"$f":"IF($E242=1,AP242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP242,IF(Inputs!$D$35=3,ADM!Z242,IF(ADM!$AI242>ADM!$AY242,ADM!Z242,ADM!AP242))),IF(Inputs!$D$35=2,ADM!AP242,IF(Inputs!$D$35=3,ADM!Z242,IF(ADM!$AH242>ADM!$AX242,ADM!Z242,ADM!AP242)))))","v":0},{"$f":"IF($E242=1,AQ242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ242,IF(Inputs!$D$35=3,ADM!AA242,IF(ADM!$AI242>ADM!$AY242,ADM!AA242,ADM!AQ242))),IF(Inputs!$D$35=2,ADM!AQ242,IF(Inputs!$D$35=3,ADM!AA242,IF(ADM!$AH242>ADM!$AX242,ADM!AA242,ADM!AQ242)))))","v":0},{"$f":"IF($E242=1,AR242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR242,IF(Inputs!$D$35=3,ADM!AB242,IF(ADM!$AI242>ADM!$AY242,ADM!AB242,ADM!AR242))),IF(Inputs!$D$35=2,ADM!AR242,IF(Inputs!$D$35=3,ADM!AB242,IF(ADM!$AH242>ADM!$AX242,ADM!AB242,ADM!AR242)))))","v":0},{"$f":"IF($E242=1,AS242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS242,IF(Inputs!$D$35=3,ADM!AC242,IF(ADM!$AI242>ADM!$AY242,ADM!AC242,ADM!AS242))),IF(Inputs!$D$35=2,ADM!AS242,IF(Inputs!$D$35=3,ADM!AC242,IF(ADM!$AH242>ADM!$AX242,ADM!AC242,ADM!AS242)))))","v":0},{"$f":"IF($E242=1,AT242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT242,IF(Inputs!$D$35=3,ADM!AD242,IF(ADM!$AI242>ADM!$AY242,ADM!AD242,ADM!AT242))),IF(Inputs!$D$35=2,ADM!AT242,IF(Inputs!$D$35=3,ADM!AD242,IF(ADM!$AH242>ADM!$AX242,ADM!AD242,ADM!AT242)))))","v":118.75733333333335},{"$f":"IF($E242=1,AU242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU242,IF(Inputs!$D$35=3,ADM!AE242,IF(ADM!$AI242>ADM!$AY242,ADM!AE242,ADM!AU242))),IF(Inputs!$D$35=2,ADM!AU242,IF(Inputs!$D$35=3,ADM!AE242,IF(ADM!$AH242>ADM!$AX242,ADM!AE242,ADM!AU242)))))","v":112.399},{"$f":"IF($E242=1,AV242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV242,IF(Inputs!$D$35=3,ADM!AF242,IF(ADM!$AI242>ADM!$AY242,ADM!AF242,ADM!AV242))),IF(Inputs!$D$35=2,ADM!AV242,IF(Inputs!$D$35=3,ADM!AF242,IF(ADM!$AH242>ADM!$AX242,ADM!AF242,ADM!AV242)))))","v":112.35433333333333},{"$f":"IF($E242=1,AW242,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW242,IF(Inputs!$D$35=3,ADM!AG242,IF(ADM!$AI242>ADM!$AY242,ADM!AG242,ADM!AW242))),IF(Inputs!$D$35=2,ADM!AW242,IF(Inputs!$D$35=3,ADM!AG242,IF(ADM!$AH242>ADM!$AX242,ADM!AG242,ADM!AW242)))))","v":104.68833333333333},448.19900000000001,0,0,0,0,0,0,0,0,0,0,118.75733333333335,112.399,112.35433333333333,104.68833333333333,448.19900000000001,448.19900000000001,0,0,0,0,0,0,0,0,0,0,118.76,110.931,116.40900000000001,97.730999999999995,443.83100000000002,443.83100000000002,0,0,0,0,0,0,0,0,0,0,118.369,117.91500000000001,103.483,107.92,447.68700000000001,447.68700000000001,0,0,0,0,0,0,0,0,0,0,119.143,108.351,117.17100000000001,108.414,453.07900000000001,453.07900000000001]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},null,{"$f":"IF(AND($E243=1,Inputs!$D$34=1),AK243,IF(AND($E243=1,Inputs!$D$34=2),AJ243,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK243,IF(Inputs!$D$35=3,U243,IF($AI243>$AY243,U243,AK243))),IF(Inputs!$D$35=2,AJ243,IF(Inputs!$D$35=3,T243,IF($AH243>$AX243,T243,AJ243)))))))","v":0},{"$f":"IF($E243=1,AL243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL243,IF(Inputs!$D$35=3,ADM!V243,IF(ADM!$AI243>ADM!$AY243,ADM!V243,ADM!AL243))),IF(Inputs!$D$35=2,ADM!AL243,IF(Inputs!$D$35=3,ADM!V243,IF(ADM!$AH243>ADM!$AX243,ADM!V243,ADM!AL243)))))","v":0},{"$f":"IF($E243=1,AM243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM243,IF(Inputs!$D$35=3,ADM!W243,IF(ADM!$AI243>ADM!$AY243,ADM!W243,ADM!AM243))),IF(Inputs!$D$35=2,ADM!AM243,IF(Inputs!$D$35=3,ADM!W243,IF(ADM!$AH243>ADM!$AX243,ADM!W243,ADM!AM243)))))","v":0},{"$f":"IF($E243=1,AN243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN243,IF(Inputs!$D$35=3,ADM!X243,IF(ADM!$AI243>ADM!$AY243,ADM!X243,ADM!AN243))),IF(Inputs!$D$35=2,ADM!AN243,IF(Inputs!$D$35=3,ADM!X243,IF(ADM!$AH243>ADM!$AX243,ADM!X243,ADM!AN243)))))","v":0},{"$f":"IF($E243=1,AO243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO243,IF(Inputs!$D$35=3,ADM!Y243,IF(ADM!$AI243>ADM!$AY243,ADM!Y243,ADM!AO243))),IF(Inputs!$D$35=2,ADM!AO243,IF(Inputs!$D$35=3,ADM!Y243,IF(ADM!$AH243>ADM!$AX243,ADM!Y243,ADM!AO243)))))","v":0},{"$f":"IF($E243=1,AP243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP243,IF(Inputs!$D$35=3,ADM!Z243,IF(ADM!$AI243>ADM!$AY243,ADM!Z243,ADM!AP243))),IF(Inputs!$D$35=2,ADM!AP243,IF(Inputs!$D$35=3,ADM!Z243,IF(ADM!$AH243>ADM!$AX243,ADM!Z243,ADM!AP243)))))","v":0},{"$f":"IF($E243=1,AQ243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ243,IF(Inputs!$D$35=3,ADM!AA243,IF(ADM!$AI243>ADM!$AY243,ADM!AA243,ADM!AQ243))),IF(Inputs!$D$35=2,ADM!AQ243,IF(Inputs!$D$35=3,ADM!AA243,IF(ADM!$AH243>ADM!$AX243,ADM!AA243,ADM!AQ243)))))","v":0},{"$f":"IF($E243=1,AR243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR243,IF(Inputs!$D$35=3,ADM!AB243,IF(ADM!$AI243>ADM!$AY243,ADM!AB243,ADM!AR243))),IF(Inputs!$D$35=2,ADM!AR243,IF(Inputs!$D$35=3,ADM!AB243,IF(ADM!$AH243>ADM!$AX243,ADM!AB243,ADM!AR243)))))","v":0},{"$f":"IF($E243=1,AS243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS243,IF(Inputs!$D$35=3,ADM!AC243,IF(ADM!$AI243>ADM!$AY243,ADM!AC243,ADM!AS243))),IF(Inputs!$D$35=2,ADM!AS243,IF(Inputs!$D$35=3,ADM!AC243,IF(ADM!$AH243>ADM!$AX243,ADM!AC243,ADM!AS243)))))","v":0},{"$f":"IF($E243=1,AT243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT243,IF(Inputs!$D$35=3,ADM!AD243,IF(ADM!$AI243>ADM!$AY243,ADM!AD243,ADM!AT243))),IF(Inputs!$D$35=2,ADM!AT243,IF(Inputs!$D$35=3,ADM!AD243,IF(ADM!$AH243>ADM!$AX243,ADM!AD243,ADM!AT243)))))","v":3.6999999999999998E-2},{"$f":"IF($E243=1,AU243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU243,IF(Inputs!$D$35=3,ADM!AE243,IF(ADM!$AI243>ADM!$AY243,ADM!AE243,ADM!AU243))),IF(Inputs!$D$35=2,ADM!AU243,IF(Inputs!$D$35=3,ADM!AE243,IF(ADM!$AH243>ADM!$AX243,ADM!AE243,ADM!AU243)))))","v":2.8239999999999998},{"$f":"IF($E243=1,AV243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV243,IF(Inputs!$D$35=3,ADM!AF243,IF(ADM!$AI243>ADM!$AY243,ADM!AF243,ADM!AV243))),IF(Inputs!$D$35=2,ADM!AV243,IF(Inputs!$D$35=3,ADM!AF243,IF(ADM!$AH243>ADM!$AX243,ADM!AF243,ADM!AV243)))))","v":4.1680000000000001},{"$f":"IF($E243=1,AW243,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW243,IF(Inputs!$D$35=3,ADM!AG243,IF(ADM!$AI243>ADM!$AY243,ADM!AG243,ADM!AW243))),IF(Inputs!$D$35=2,ADM!AW243,IF(Inputs!$D$35=3,ADM!AG243,IF(ADM!$AH243>ADM!$AX243,ADM!AG243,ADM!AW243)))))","v":4.7240000000000002},11.753,0,0,0,0,0,0,0,0,0,0,1.446,2.4963333333333333,3.7929999999999993,3.0223333333333335,10.757666666666665,10.757666666666665,0,0,0,0,0,0,0,0,0,0,3.6999999999999998E-2,2.8239999999999998,4.1680000000000001,4.7240000000000002,11.753,11.753,0,0,0,0,0,0,0,0,0,0,1.2030000000000001,2.62,4.2089999999999996,2.3780000000000001,10.41,10.41,0,0,0,0,0,0,0,0,0,0,3.0979999999999999,2.0449999999999999,3.0019999999999998,1.9650000000000001,10.11,10.11]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},null,{"$f":"IF(AND($E244=1,Inputs!$D$34=1),AK244,IF(AND($E244=1,Inputs!$D$34=2),AJ244,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK244,IF(Inputs!$D$35=3,U244,IF($AI244>$AY244,U244,AK244))),IF(Inputs!$D$35=2,AJ244,IF(Inputs!$D$35=3,T244,IF($AH244>$AX244,T244,AJ244)))))))","v":50.647666666666673},{"$f":"IF($E244=1,AL244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL244,IF(Inputs!$D$35=3,ADM!V244,IF(ADM!$AI244>ADM!$AY244,ADM!V244,ADM!AL244))),IF(Inputs!$D$35=2,ADM!AL244,IF(Inputs!$D$35=3,ADM!V244,IF(ADM!$AH244>ADM!$AX244,ADM!V244,ADM!AL244)))))","v":47.661333333333324},{"$f":"IF($E244=1,AM244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM244,IF(Inputs!$D$35=3,ADM!W244,IF(ADM!$AI244>ADM!$AY244,ADM!W244,ADM!AM244))),IF(Inputs!$D$35=2,ADM!AM244,IF(Inputs!$D$35=3,ADM!W244,IF(ADM!$AH244>ADM!$AX244,ADM!W244,ADM!AM244)))))","v":48.289333333333332},{"$f":"IF($E244=1,AN244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN244,IF(Inputs!$D$35=3,ADM!X244,IF(ADM!$AI244>ADM!$AY244,ADM!X244,ADM!AN244))),IF(Inputs!$D$35=2,ADM!AN244,IF(Inputs!$D$35=3,ADM!X244,IF(ADM!$AH244>ADM!$AX244,ADM!X244,ADM!AN244)))))","v":51.592333333333329},{"$f":"IF($E244=1,AO244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO244,IF(Inputs!$D$35=3,ADM!Y244,IF(ADM!$AI244>ADM!$AY244,ADM!Y244,ADM!AO244))),IF(Inputs!$D$35=2,ADM!AO244,IF(Inputs!$D$35=3,ADM!Y244,IF(ADM!$AH244>ADM!$AX244,ADM!Y244,ADM!AO244)))))","v":50.935333333333325},{"$f":"IF($E244=1,AP244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP244,IF(Inputs!$D$35=3,ADM!Z244,IF(ADM!$AI244>ADM!$AY244,ADM!Z244,ADM!AP244))),IF(Inputs!$D$35=2,ADM!AP244,IF(Inputs!$D$35=3,ADM!Z244,IF(ADM!$AH244>ADM!$AX244,ADM!Z244,ADM!AP244)))))","v":51.415333333333329},{"$f":"IF($E244=1,AQ244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ244,IF(Inputs!$D$35=3,ADM!AA244,IF(ADM!$AI244>ADM!$AY244,ADM!AA244,ADM!AQ244))),IF(Inputs!$D$35=2,ADM!AQ244,IF(Inputs!$D$35=3,ADM!AA244,IF(ADM!$AH244>ADM!$AX244,ADM!AA244,ADM!AQ244)))))","v":0},{"$f":"IF($E244=1,AR244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR244,IF(Inputs!$D$35=3,ADM!AB244,IF(ADM!$AI244>ADM!$AY244,ADM!AB244,ADM!AR244))),IF(Inputs!$D$35=2,ADM!AR244,IF(Inputs!$D$35=3,ADM!AB244,IF(ADM!$AH244>ADM!$AX244,ADM!AB244,ADM!AR244)))))","v":0},{"$f":"IF($E244=1,AS244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS244,IF(Inputs!$D$35=3,ADM!AC244,IF(ADM!$AI244>ADM!$AY244,ADM!AC244,ADM!AS244))),IF(Inputs!$D$35=2,ADM!AS244,IF(Inputs!$D$35=3,ADM!AC244,IF(ADM!$AH244>ADM!$AX244,ADM!AC244,ADM!AS244)))))","v":0},{"$f":"IF($E244=1,AT244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT244,IF(Inputs!$D$35=3,ADM!AD244,IF(ADM!$AI244>ADM!$AY244,ADM!AD244,ADM!AT244))),IF(Inputs!$D$35=2,ADM!AT244,IF(Inputs!$D$35=3,ADM!AD244,IF(ADM!$AH244>ADM!$AX244,ADM!AD244,ADM!AT244)))))","v":0},{"$f":"IF($E244=1,AU244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU244,IF(Inputs!$D$35=3,ADM!AE244,IF(ADM!$AI244>ADM!$AY244,ADM!AE244,ADM!AU244))),IF(Inputs!$D$35=2,ADM!AU244,IF(Inputs!$D$35=3,ADM!AE244,IF(ADM!$AH244>ADM!$AX244,ADM!AE244,ADM!AU244)))))","v":0},{"$f":"IF($E244=1,AV244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV244,IF(Inputs!$D$35=3,ADM!AF244,IF(ADM!$AI244>ADM!$AY244,ADM!AF244,ADM!AV244))),IF(Inputs!$D$35=2,ADM!AV244,IF(Inputs!$D$35=3,ADM!AF244,IF(ADM!$AH244>ADM!$AX244,ADM!AF244,ADM!AV244)))))","v":0},{"$f":"IF($E244=1,AW244,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW244,IF(Inputs!$D$35=3,ADM!AG244,IF(ADM!$AI244>ADM!$AY244,ADM!AG244,ADM!AW244))),IF(Inputs!$D$35=2,ADM!AW244,IF(Inputs!$D$35=3,ADM!AG244,IF(ADM!$AH244>ADM!$AX244,ADM!AG244,ADM!AW244)))))","v":0},300.54133333333328,25.323833333333337,50.647666666666673,47.661333333333324,48.289333333333332,51.592333333333329,50.935333333333325,51.415333333333329,0,0,0,0,0,0,0,275.21749999999997,300.54133333333328,26.514500000000002,53.029000000000003,45.165999999999997,49.017000000000003,51.68,48.457000000000001,51.149000000000001,0,0,0,0,0,0,0,271.98349999999999,298.49799999999999,23.196999999999999,46.393999999999998,47.948999999999998,43.890999999999998,47.536999999999999,51.12,45.8,0,0,0,0,0,0,0,259.49400000000003,282.69099999999997,26.26,52.52,49.869,51.96,55.56,53.228999999999999,57.296999999999997,0,0,0,0,0,0,0,294.17499999999995,320.43500000000006]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},null,{"$f":"IF(AND($E245=1,Inputs!$D$34=1),AK245,IF(AND($E245=1,Inputs!$D$34=2),AJ245,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK245,IF(Inputs!$D$35=3,U245,IF($AI245>$AY245,U245,AK245))),IF(Inputs!$D$35=2,AJ245,IF(Inputs!$D$35=3,T245,IF($AH245>$AX245,T245,AJ245)))))))","v":61.4},{"$f":"IF($E245=1,AL245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL245,IF(Inputs!$D$35=3,ADM!V245,IF(ADM!$AI245>ADM!$AY245,ADM!V245,ADM!AL245))),IF(Inputs!$D$35=2,ADM!AL245,IF(Inputs!$D$35=3,ADM!V245,IF(ADM!$AH245>ADM!$AX245,ADM!V245,ADM!AL245)))))","v":56.640000000000008},{"$f":"IF($E245=1,AM245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM245,IF(Inputs!$D$35=3,ADM!W245,IF(ADM!$AI245>ADM!$AY245,ADM!W245,ADM!AM245))),IF(Inputs!$D$35=2,ADM!AM245,IF(Inputs!$D$35=3,ADM!W245,IF(ADM!$AH245>ADM!$AX245,ADM!W245,ADM!AM245)))))","v":52.190333333333335},{"$f":"IF($E245=1,AN245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN245,IF(Inputs!$D$35=3,ADM!X245,IF(ADM!$AI245>ADM!$AY245,ADM!X245,ADM!AN245))),IF(Inputs!$D$35=2,ADM!AN245,IF(Inputs!$D$35=3,ADM!X245,IF(ADM!$AH245>ADM!$AX245,ADM!X245,ADM!AN245)))))","v":50.758000000000003},{"$f":"IF($E245=1,AO245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO245,IF(Inputs!$D$35=3,ADM!Y245,IF(ADM!$AI245>ADM!$AY245,ADM!Y245,ADM!AO245))),IF(Inputs!$D$35=2,ADM!AO245,IF(Inputs!$D$35=3,ADM!Y245,IF(ADM!$AH245>ADM!$AX245,ADM!Y245,ADM!AO245)))))","v":52.045666666666669},{"$f":"IF($E245=1,AP245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP245,IF(Inputs!$D$35=3,ADM!Z245,IF(ADM!$AI245>ADM!$AY245,ADM!Z245,ADM!AP245))),IF(Inputs!$D$35=2,ADM!AP245,IF(Inputs!$D$35=3,ADM!Z245,IF(ADM!$AH245>ADM!$AX245,ADM!Z245,ADM!AP245)))))","v":47.215333333333341},{"$f":"IF($E245=1,AQ245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ245,IF(Inputs!$D$35=3,ADM!AA245,IF(ADM!$AI245>ADM!$AY245,ADM!AA245,ADM!AQ245))),IF(Inputs!$D$35=2,ADM!AQ245,IF(Inputs!$D$35=3,ADM!AA245,IF(ADM!$AH245>ADM!$AX245,ADM!AA245,ADM!AQ245)))))","v":0},{"$f":"IF($E245=1,AR245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR245,IF(Inputs!$D$35=3,ADM!AB245,IF(ADM!$AI245>ADM!$AY245,ADM!AB245,ADM!AR245))),IF(Inputs!$D$35=2,ADM!AR245,IF(Inputs!$D$35=3,ADM!AB245,IF(ADM!$AH245>ADM!$AX245,ADM!AB245,ADM!AR245)))))","v":0},{"$f":"IF($E245=1,AS245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS245,IF(Inputs!$D$35=3,ADM!AC245,IF(ADM!$AI245>ADM!$AY245,ADM!AC245,ADM!AS245))),IF(Inputs!$D$35=2,ADM!AS245,IF(Inputs!$D$35=3,ADM!AC245,IF(ADM!$AH245>ADM!$AX245,ADM!AC245,ADM!AS245)))))","v":0},{"$f":"IF($E245=1,AT245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT245,IF(Inputs!$D$35=3,ADM!AD245,IF(ADM!$AI245>ADM!$AY245,ADM!AD245,ADM!AT245))),IF(Inputs!$D$35=2,ADM!AT245,IF(Inputs!$D$35=3,ADM!AD245,IF(ADM!$AH245>ADM!$AX245,ADM!AD245,ADM!AT245)))))","v":0},{"$f":"IF($E245=1,AU245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU245,IF(Inputs!$D$35=3,ADM!AE245,IF(ADM!$AI245>ADM!$AY245,ADM!AE245,ADM!AU245))),IF(Inputs!$D$35=2,ADM!AU245,IF(Inputs!$D$35=3,ADM!AE245,IF(ADM!$AH245>ADM!$AX245,ADM!AE245,ADM!AU245)))))","v":0},{"$f":"IF($E245=1,AV245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV245,IF(Inputs!$D$35=3,ADM!AF245,IF(ADM!$AI245>ADM!$AY245,ADM!AF245,ADM!AV245))),IF(Inputs!$D$35=2,ADM!AV245,IF(Inputs!$D$35=3,ADM!AF245,IF(ADM!$AH245>ADM!$AX245,ADM!AF245,ADM!AV245)))))","v":0},{"$f":"IF($E245=1,AW245,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW245,IF(Inputs!$D$35=3,ADM!AG245,IF(ADM!$AI245>ADM!$AY245,ADM!AG245,ADM!AW245))),IF(Inputs!$D$35=2,ADM!AW245,IF(Inputs!$D$35=3,ADM!AG245,IF(ADM!$AH245>ADM!$AX245,ADM!AG245,ADM!AW245)))))","v":0},320.24933333333331,30.7,61.4,56.640000000000008,52.190333333333335,50.758000000000003,52.045666666666669,47.215333333333341,0,0,0,0,0,0,0,289.54933333333332,320.24933333333331,32.743000000000002,65.486000000000004,50.966000000000001,49.210999999999999,52.753999999999998,48.856999999999999,49.343000000000004,0,0,0,0,0,0,0,283.87399999999997,316.61700000000002,26,52,61.274000000000001,57,44.6,53.433999999999997,52.029000000000003,0,0,0,0,0,0,0,294.33699999999999,320.33699999999999,33.356999999999999,66.713999999999999,57.68,50.36,54.92,53.845999999999997,40.274000000000001,0,0,0,0,0,0,0,290.43700000000001,323.79400000000004]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},null,{"$f":"IF(AND($E246=1,Inputs!$D$34=1),AK246,IF(AND($E246=1,Inputs!$D$34=2),AJ246,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK246,IF(Inputs!$D$35=3,U246,IF($AI246>$AY246,U246,AK246))),IF(Inputs!$D$35=2,AJ246,IF(Inputs!$D$35=3,T246,IF($AH246>$AX246,T246,AJ246)))))))","v":2.0286666666666666},{"$f":"IF($E246=1,AL246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL246,IF(Inputs!$D$35=3,ADM!V246,IF(ADM!$AI246>ADM!$AY246,ADM!V246,ADM!AL246))),IF(Inputs!$D$35=2,ADM!AL246,IF(Inputs!$D$35=3,ADM!V246,IF(ADM!$AH246>ADM!$AX246,ADM!V246,ADM!AL246)))))","v":1.6666666666666667},{"$f":"IF($E246=1,AM246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM246,IF(Inputs!$D$35=3,ADM!W246,IF(ADM!$AI246>ADM!$AY246,ADM!W246,ADM!AM246))),IF(Inputs!$D$35=2,ADM!AM246,IF(Inputs!$D$35=3,ADM!W246,IF(ADM!$AH246>ADM!$AX246,ADM!W246,ADM!AM246)))))","v":0.65333333333333332},{"$f":"IF($E246=1,AN246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN246,IF(Inputs!$D$35=3,ADM!X246,IF(ADM!$AI246>ADM!$AY246,ADM!X246,ADM!AN246))),IF(Inputs!$D$35=2,ADM!AN246,IF(Inputs!$D$35=3,ADM!X246,IF(ADM!$AH246>ADM!$AX246,ADM!X246,ADM!AN246)))))","v":0.66666666666666663},{"$f":"IF($E246=1,AO246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO246,IF(Inputs!$D$35=3,ADM!Y246,IF(ADM!$AI246>ADM!$AY246,ADM!Y246,ADM!AO246))),IF(Inputs!$D$35=2,ADM!AO246,IF(Inputs!$D$35=3,ADM!Y246,IF(ADM!$AH246>ADM!$AX246,ADM!Y246,ADM!AO246)))))","v":0.65333333333333332},{"$f":"IF($E246=1,AP246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP246,IF(Inputs!$D$35=3,ADM!Z246,IF(ADM!$AI246>ADM!$AY246,ADM!Z246,ADM!AP246))),IF(Inputs!$D$35=2,ADM!AP246,IF(Inputs!$D$35=3,ADM!Z246,IF(ADM!$AH246>ADM!$AX246,ADM!Z246,ADM!AP246)))))","v":0.33333333333333331},{"$f":"IF($E246=1,AQ246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ246,IF(Inputs!$D$35=3,ADM!AA246,IF(ADM!$AI246>ADM!$AY246,ADM!AA246,ADM!AQ246))),IF(Inputs!$D$35=2,ADM!AQ246,IF(Inputs!$D$35=3,ADM!AA246,IF(ADM!$AH246>ADM!$AX246,ADM!AA246,ADM!AQ246)))))","v":0},{"$f":"IF($E246=1,AR246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR246,IF(Inputs!$D$35=3,ADM!AB246,IF(ADM!$AI246>ADM!$AY246,ADM!AB246,ADM!AR246))),IF(Inputs!$D$35=2,ADM!AR246,IF(Inputs!$D$35=3,ADM!AB246,IF(ADM!$AH246>ADM!$AX246,ADM!AB246,ADM!AR246)))))","v":0},{"$f":"IF($E246=1,AS246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS246,IF(Inputs!$D$35=3,ADM!AC246,IF(ADM!$AI246>ADM!$AY246,ADM!AC246,ADM!AS246))),IF(Inputs!$D$35=2,ADM!AS246,IF(Inputs!$D$35=3,ADM!AC246,IF(ADM!$AH246>ADM!$AX246,ADM!AC246,ADM!AS246)))))","v":0},{"$f":"IF($E246=1,AT246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT246,IF(Inputs!$D$35=3,ADM!AD246,IF(ADM!$AI246>ADM!$AY246,ADM!AD246,ADM!AT246))),IF(Inputs!$D$35=2,ADM!AT246,IF(Inputs!$D$35=3,ADM!AD246,IF(ADM!$AH246>ADM!$AX246,ADM!AD246,ADM!AT246)))))","v":0},{"$f":"IF($E246=1,AU246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU246,IF(Inputs!$D$35=3,ADM!AE246,IF(ADM!$AI246>ADM!$AY246,ADM!AE246,ADM!AU246))),IF(Inputs!$D$35=2,ADM!AU246,IF(Inputs!$D$35=3,ADM!AE246,IF(ADM!$AH246>ADM!$AX246,ADM!AE246,ADM!AU246)))))","v":0},{"$f":"IF($E246=1,AV246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV246,IF(Inputs!$D$35=3,ADM!AF246,IF(ADM!$AI246>ADM!$AY246,ADM!AF246,ADM!AV246))),IF(Inputs!$D$35=2,ADM!AV246,IF(Inputs!$D$35=3,ADM!AF246,IF(ADM!$AH246>ADM!$AX246,ADM!AF246,ADM!AV246)))))","v":0},{"$f":"IF($E246=1,AW246,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW246,IF(Inputs!$D$35=3,ADM!AG246,IF(ADM!$AI246>ADM!$AY246,ADM!AG246,ADM!AW246))),IF(Inputs!$D$35=2,ADM!AW246,IF(Inputs!$D$35=3,ADM!AG246,IF(ADM!$AH246>ADM!$AX246,ADM!AG246,ADM!AW246)))))","v":0},6.0019999999999998,1.0143333333333333,2.0286666666666666,1.6666666666666667,0.65333333333333332,0.66666666666666663,0.65333333333333332,0.33333333333333331,0,0,0,0,0,0,0,4.9876666666666667,6.0019999999999998,0,0,4,0,1,0,1,0,0,0,0,0,0,0,6,6,2,4,0,1,0,1,0,0,0,0,0,0,0,0,4,6,1.0429999999999999,2.0859999999999999,1,0.96,1,0.96,0,0,0,0,0,0,0,0,4.9630000000000001,6.0059999999999993]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},null,{"$f":"IF(AND($E247=1,Inputs!$D$34=1),AK247,IF(AND($E247=1,Inputs!$D$34=2),AJ247,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK247,IF(Inputs!$D$35=3,U247,IF($AI247>$AY247,U247,AK247))),IF(Inputs!$D$35=2,AJ247,IF(Inputs!$D$35=3,T247,IF($AH247>$AX247,T247,AJ247)))))))","v":0},{"$f":"IF($E247=1,AL247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL247,IF(Inputs!$D$35=3,ADM!V247,IF(ADM!$AI247>ADM!$AY247,ADM!V247,ADM!AL247))),IF(Inputs!$D$35=2,ADM!AL247,IF(Inputs!$D$35=3,ADM!V247,IF(ADM!$AH247>ADM!$AX247,ADM!V247,ADM!AL247)))))","v":1.994},{"$f":"IF($E247=1,AM247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM247,IF(Inputs!$D$35=3,ADM!W247,IF(ADM!$AI247>ADM!$AY247,ADM!W247,ADM!AM247))),IF(Inputs!$D$35=2,ADM!AM247,IF(Inputs!$D$35=3,ADM!W247,IF(ADM!$AH247>ADM!$AX247,ADM!W247,ADM!AM247)))))","v":5},{"$f":"IF($E247=1,AN247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN247,IF(Inputs!$D$35=3,ADM!X247,IF(ADM!$AI247>ADM!$AY247,ADM!X247,ADM!AN247))),IF(Inputs!$D$35=2,ADM!AN247,IF(Inputs!$D$35=3,ADM!X247,IF(ADM!$AH247>ADM!$AX247,ADM!X247,ADM!AN247)))))","v":3.9940000000000002},{"$f":"IF($E247=1,AO247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO247,IF(Inputs!$D$35=3,ADM!Y247,IF(ADM!$AI247>ADM!$AY247,ADM!Y247,ADM!AO247))),IF(Inputs!$D$35=2,ADM!AO247,IF(Inputs!$D$35=3,ADM!Y247,IF(ADM!$AH247>ADM!$AX247,ADM!Y247,ADM!AO247)))))","v":3.5259999999999998},{"$f":"IF($E247=1,AP247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP247,IF(Inputs!$D$35=3,ADM!Z247,IF(ADM!$AI247>ADM!$AY247,ADM!Z247,ADM!AP247))),IF(Inputs!$D$35=2,ADM!AP247,IF(Inputs!$D$35=3,ADM!Z247,IF(ADM!$AH247>ADM!$AX247,ADM!Z247,ADM!AP247)))))","v":3},{"$f":"IF($E247=1,AQ247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ247,IF(Inputs!$D$35=3,ADM!AA247,IF(ADM!$AI247>ADM!$AY247,ADM!AA247,ADM!AQ247))),IF(Inputs!$D$35=2,ADM!AQ247,IF(Inputs!$D$35=3,ADM!AA247,IF(ADM!$AH247>ADM!$AX247,ADM!AA247,ADM!AQ247)))))","v":0},{"$f":"IF($E247=1,AR247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR247,IF(Inputs!$D$35=3,ADM!AB247,IF(ADM!$AI247>ADM!$AY247,ADM!AB247,ADM!AR247))),IF(Inputs!$D$35=2,ADM!AR247,IF(Inputs!$D$35=3,ADM!AB247,IF(ADM!$AH247>ADM!$AX247,ADM!AB247,ADM!AR247)))))","v":0},{"$f":"IF($E247=1,AS247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS247,IF(Inputs!$D$35=3,ADM!AC247,IF(ADM!$AI247>ADM!$AY247,ADM!AC247,ADM!AS247))),IF(Inputs!$D$35=2,ADM!AS247,IF(Inputs!$D$35=3,ADM!AC247,IF(ADM!$AH247>ADM!$AX247,ADM!AC247,ADM!AS247)))))","v":0},{"$f":"IF($E247=1,AT247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT247,IF(Inputs!$D$35=3,ADM!AD247,IF(ADM!$AI247>ADM!$AY247,ADM!AD247,ADM!AT247))),IF(Inputs!$D$35=2,ADM!AT247,IF(Inputs!$D$35=3,ADM!AD247,IF(ADM!$AH247>ADM!$AX247,ADM!AD247,ADM!AT247)))))","v":0},{"$f":"IF($E247=1,AU247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU247,IF(Inputs!$D$35=3,ADM!AE247,IF(ADM!$AI247>ADM!$AY247,ADM!AE247,ADM!AU247))),IF(Inputs!$D$35=2,ADM!AU247,IF(Inputs!$D$35=3,ADM!AE247,IF(ADM!$AH247>ADM!$AX247,ADM!AE247,ADM!AU247)))))","v":0},{"$f":"IF($E247=1,AV247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV247,IF(Inputs!$D$35=3,ADM!AF247,IF(ADM!$AI247>ADM!$AY247,ADM!AF247,ADM!AV247))),IF(Inputs!$D$35=2,ADM!AV247,IF(Inputs!$D$35=3,ADM!AF247,IF(ADM!$AH247>ADM!$AX247,ADM!AF247,ADM!AV247)))))","v":0},{"$f":"IF($E247=1,AW247,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW247,IF(Inputs!$D$35=3,ADM!AG247,IF(ADM!$AI247>ADM!$AY247,ADM!AG247,ADM!AW247))),IF(Inputs!$D$35=2,ADM!AW247,IF(Inputs!$D$35=3,ADM!AG247,IF(ADM!$AH247>ADM!$AX247,ADM!AG247,ADM!AW247)))))","v":0},17.513999999999999,0.55433333333333334,1.1086666666666667,3.2113333333333336,3.3333333333333335,2.6363333333333334,3.7603333333333335,3.045666666666667,0,0,0,0,0,0,0,16.541333333333334,17.095666666666666,0,0,1.994,5,3.9940000000000002,3.5259999999999998,3,0,0,0,0,0,0,0,17.513999999999999,17.513999999999999,0.16300000000000001,0.32600000000000001,4,4,1.526,3.7490000000000001,3.1429999999999998,0,0,0,0,0,0,0,16.581,16.744,1.5,3,3.64,1,2.3889999999999998,4.0060000000000002,2.9940000000000002,0,0,0,0,0,0,0,15.529,17.029]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},null,{"$f":"IF(AND($E248=1,Inputs!$D$34=1),AK248,IF(AND($E248=1,Inputs!$D$34=2),AJ248,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK248,IF(Inputs!$D$35=3,U248,IF($AI248>$AY248,U248,AK248))),IF(Inputs!$D$35=2,AJ248,IF(Inputs!$D$35=3,T248,IF($AH248>$AX248,T248,AJ248)))))))","v":57.497},{"$f":"IF($E248=1,AL248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL248,IF(Inputs!$D$35=3,ADM!V248,IF(ADM!$AI248>ADM!$AY248,ADM!V248,ADM!AL248))),IF(Inputs!$D$35=2,ADM!AL248,IF(Inputs!$D$35=3,ADM!V248,IF(ADM!$AH248>ADM!$AX248,ADM!V248,ADM!AL248)))))","v":58.469000000000001},{"$f":"IF($E248=1,AM248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM248,IF(Inputs!$D$35=3,ADM!W248,IF(ADM!$AI248>ADM!$AY248,ADM!W248,ADM!AM248))),IF(Inputs!$D$35=2,ADM!AM248,IF(Inputs!$D$35=3,ADM!W248,IF(ADM!$AH248>ADM!$AX248,ADM!W248,ADM!AM248)))))","v":50.673999999999999},{"$f":"IF($E248=1,AN248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN248,IF(Inputs!$D$35=3,ADM!X248,IF(ADM!$AI248>ADM!$AY248,ADM!X248,ADM!AN248))),IF(Inputs!$D$35=2,ADM!AN248,IF(Inputs!$D$35=3,ADM!X248,IF(ADM!$AH248>ADM!$AX248,ADM!X248,ADM!AN248)))))","v":67.216999999999999},{"$f":"IF($E248=1,AO248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO248,IF(Inputs!$D$35=3,ADM!Y248,IF(ADM!$AI248>ADM!$AY248,ADM!Y248,ADM!AO248))),IF(Inputs!$D$35=2,ADM!AO248,IF(Inputs!$D$35=3,ADM!Y248,IF(ADM!$AH248>ADM!$AX248,ADM!Y248,ADM!AO248)))))","v":51.429000000000002},{"$f":"IF($E248=1,AP248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP248,IF(Inputs!$D$35=3,ADM!Z248,IF(ADM!$AI248>ADM!$AY248,ADM!Z248,ADM!AP248))),IF(Inputs!$D$35=2,ADM!AP248,IF(Inputs!$D$35=3,ADM!Z248,IF(ADM!$AH248>ADM!$AX248,ADM!Z248,ADM!AP248)))))","v":52.52},{"$f":"IF($E248=1,AQ248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ248,IF(Inputs!$D$35=3,ADM!AA248,IF(ADM!$AI248>ADM!$AY248,ADM!AA248,ADM!AQ248))),IF(Inputs!$D$35=2,ADM!AQ248,IF(Inputs!$D$35=3,ADM!AA248,IF(ADM!$AH248>ADM!$AX248,ADM!AA248,ADM!AQ248)))))","v":0},{"$f":"IF($E248=1,AR248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR248,IF(Inputs!$D$35=3,ADM!AB248,IF(ADM!$AI248>ADM!$AY248,ADM!AB248,ADM!AR248))),IF(Inputs!$D$35=2,ADM!AR248,IF(Inputs!$D$35=3,ADM!AB248,IF(ADM!$AH248>ADM!$AX248,ADM!AB248,ADM!AR248)))))","v":0},{"$f":"IF($E248=1,AS248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS248,IF(Inputs!$D$35=3,ADM!AC248,IF(ADM!$AI248>ADM!$AY248,ADM!AC248,ADM!AS248))),IF(Inputs!$D$35=2,ADM!AS248,IF(Inputs!$D$35=3,ADM!AC248,IF(ADM!$AH248>ADM!$AX248,ADM!AC248,ADM!AS248)))))","v":0},{"$f":"IF($E248=1,AT248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT248,IF(Inputs!$D$35=3,ADM!AD248,IF(ADM!$AI248>ADM!$AY248,ADM!AD248,ADM!AT248))),IF(Inputs!$D$35=2,ADM!AT248,IF(Inputs!$D$35=3,ADM!AD248,IF(ADM!$AH248>ADM!$AX248,ADM!AD248,ADM!AT248)))))","v":0},{"$f":"IF($E248=1,AU248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU248,IF(Inputs!$D$35=3,ADM!AE248,IF(ADM!$AI248>ADM!$AY248,ADM!AE248,ADM!AU248))),IF(Inputs!$D$35=2,ADM!AU248,IF(Inputs!$D$35=3,ADM!AE248,IF(ADM!$AH248>ADM!$AX248,ADM!AE248,ADM!AU248)))))","v":0},{"$f":"IF($E248=1,AV248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV248,IF(Inputs!$D$35=3,ADM!AF248,IF(ADM!$AI248>ADM!$AY248,ADM!AF248,ADM!AV248))),IF(Inputs!$D$35=2,ADM!AV248,IF(Inputs!$D$35=3,ADM!AF248,IF(ADM!$AH248>ADM!$AX248,ADM!AF248,ADM!AV248)))))","v":0},{"$f":"IF($E248=1,AW248,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW248,IF(Inputs!$D$35=3,ADM!AG248,IF(ADM!$AI248>ADM!$AY248,ADM!AG248,ADM!AW248))),IF(Inputs!$D$35=2,ADM!AW248,IF(Inputs!$D$35=3,ADM!AG248,IF(ADM!$AH248>ADM!$AX248,ADM!AG248,ADM!AW248)))))","v":0},337.80600000000004,28.881,57.762,58.739333333333342,55.895333333333333,56.573333333333331,52.571333333333335,52.425000000000004,0,0,0,0,0,0,0,305.08533333333332,333.96633333333335,28.7485,57.497,58.469000000000001,50.673999999999999,67.216999999999999,51.429000000000002,52.52,0,0,0,0,0,0,0,309.0575,337.80600000000004,32.363,64.725999999999999,51.32,64.429000000000002,49.457000000000001,50.994,51.029000000000003,0,0,0,0,0,0,0,299.59199999999998,331.95499999999998,25.531500000000001,51.063000000000002,66.429000000000002,52.582999999999998,53.045999999999999,55.290999999999997,53.725999999999999,0,0,0,0,0,0,0,306.60649999999998,332.13799999999998]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},null,{"$f":"IF(AND($E249=1,Inputs!$D$34=1),AK249,IF(AND($E249=1,Inputs!$D$34=2),AJ249,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK249,IF(Inputs!$D$35=3,U249,IF($AI249>$AY249,U249,AK249))),IF(Inputs!$D$35=2,AJ249,IF(Inputs!$D$35=3,T249,IF($AH249>$AX249,T249,AJ249)))))))","v":0},{"$f":"IF($E249=1,AL249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL249,IF(Inputs!$D$35=3,ADM!V249,IF(ADM!$AI249>ADM!$AY249,ADM!V249,ADM!AL249))),IF(Inputs!$D$35=2,ADM!AL249,IF(Inputs!$D$35=3,ADM!V249,IF(ADM!$AH249>ADM!$AX249,ADM!V249,ADM!AL249)))))","v":0},{"$f":"IF($E249=1,AM249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM249,IF(Inputs!$D$35=3,ADM!W249,IF(ADM!$AI249>ADM!$AY249,ADM!W249,ADM!AM249))),IF(Inputs!$D$35=2,ADM!AM249,IF(Inputs!$D$35=3,ADM!W249,IF(ADM!$AH249>ADM!$AX249,ADM!W249,ADM!AM249)))))","v":0},{"$f":"IF($E249=1,AN249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN249,IF(Inputs!$D$35=3,ADM!X249,IF(ADM!$AI249>ADM!$AY249,ADM!X249,ADM!AN249))),IF(Inputs!$D$35=2,ADM!AN249,IF(Inputs!$D$35=3,ADM!X249,IF(ADM!$AH249>ADM!$AX249,ADM!X249,ADM!AN249)))))","v":0},{"$f":"IF($E249=1,AO249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO249,IF(Inputs!$D$35=3,ADM!Y249,IF(ADM!$AI249>ADM!$AY249,ADM!Y249,ADM!AO249))),IF(Inputs!$D$35=2,ADM!AO249,IF(Inputs!$D$35=3,ADM!Y249,IF(ADM!$AH249>ADM!$AX249,ADM!Y249,ADM!AO249)))))","v":0},{"$f":"IF($E249=1,AP249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP249,IF(Inputs!$D$35=3,ADM!Z249,IF(ADM!$AI249>ADM!$AY249,ADM!Z249,ADM!AP249))),IF(Inputs!$D$35=2,ADM!AP249,IF(Inputs!$D$35=3,ADM!Z249,IF(ADM!$AH249>ADM!$AX249,ADM!Z249,ADM!AP249)))))","v":0},{"$f":"IF($E249=1,AQ249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ249,IF(Inputs!$D$35=3,ADM!AA249,IF(ADM!$AI249>ADM!$AY249,ADM!AA249,ADM!AQ249))),IF(Inputs!$D$35=2,ADM!AQ249,IF(Inputs!$D$35=3,ADM!AA249,IF(ADM!$AH249>ADM!$AX249,ADM!AA249,ADM!AQ249)))))","v":156.65933333333334},{"$f":"IF($E249=1,AR249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR249,IF(Inputs!$D$35=3,ADM!AB249,IF(ADM!$AI249>ADM!$AY249,ADM!AB249,ADM!AR249))),IF(Inputs!$D$35=2,ADM!AR249,IF(Inputs!$D$35=3,ADM!AB249,IF(ADM!$AH249>ADM!$AX249,ADM!AB249,ADM!AR249)))))","v":152.26833333333335},{"$f":"IF($E249=1,AS249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS249,IF(Inputs!$D$35=3,ADM!AC249,IF(ADM!$AI249>ADM!$AY249,ADM!AC249,ADM!AS249))),IF(Inputs!$D$35=2,ADM!AS249,IF(Inputs!$D$35=3,ADM!AC249,IF(ADM!$AH249>ADM!$AX249,ADM!AC249,ADM!AS249)))))","v":166.49333333333331},{"$f":"IF($E249=1,AT249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT249,IF(Inputs!$D$35=3,ADM!AD249,IF(ADM!$AI249>ADM!$AY249,ADM!AD249,ADM!AT249))),IF(Inputs!$D$35=2,ADM!AT249,IF(Inputs!$D$35=3,ADM!AD249,IF(ADM!$AH249>ADM!$AX249,ADM!AD249,ADM!AT249)))))","v":0},{"$f":"IF($E249=1,AU249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU249,IF(Inputs!$D$35=3,ADM!AE249,IF(ADM!$AI249>ADM!$AY249,ADM!AE249,ADM!AU249))),IF(Inputs!$D$35=2,ADM!AU249,IF(Inputs!$D$35=3,ADM!AE249,IF(ADM!$AH249>ADM!$AX249,ADM!AE249,ADM!AU249)))))","v":0},{"$f":"IF($E249=1,AV249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV249,IF(Inputs!$D$35=3,ADM!AF249,IF(ADM!$AI249>ADM!$AY249,ADM!AF249,ADM!AV249))),IF(Inputs!$D$35=2,ADM!AV249,IF(Inputs!$D$35=3,ADM!AF249,IF(ADM!$AH249>ADM!$AX249,ADM!AF249,ADM!AV249)))))","v":0},{"$f":"IF($E249=1,AW249,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW249,IF(Inputs!$D$35=3,ADM!AG249,IF(ADM!$AI249>ADM!$AY249,ADM!AG249,ADM!AW249))),IF(Inputs!$D$35=2,ADM!AW249,IF(Inputs!$D$35=3,ADM!AG249,IF(ADM!$AH249>ADM!$AX249,ADM!AG249,ADM!AW249)))))","v":0},475.42100000000005,0,0,0,0,0,0,0,156.65933333333334,152.26833333333335,166.49333333333331,0,0,0,0,475.42100000000005,475.42100000000005,0,0,0,0,0,0,0,150.38300000000001,147.554,155.20599999999999,0,0,0,0,453.14300000000003,453.14300000000003,0,0,0,0,0,0,0,153.309,152.23400000000001,150.95400000000001,0,0,0,0,456.49700000000001,456.49700000000001,0,0,0,0,0,0,0,166.286,157.017,193.32,0,0,0,0,516.62300000000005,516.62300000000005]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},null,{"$f":"IF(AND($E250=1,Inputs!$D$34=1),AK250,IF(AND($E250=1,Inputs!$D$34=2),AJ250,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK250,IF(Inputs!$D$35=3,U250,IF($AI250>$AY250,U250,AK250))),IF(Inputs!$D$35=2,AJ250,IF(Inputs!$D$35=3,T250,IF($AH250>$AX250,T250,AJ250)))))))","v":0},{"$f":"IF($E250=1,AL250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL250,IF(Inputs!$D$35=3,ADM!V250,IF(ADM!$AI250>ADM!$AY250,ADM!V250,ADM!AL250))),IF(Inputs!$D$35=2,ADM!AL250,IF(Inputs!$D$35=3,ADM!V250,IF(ADM!$AH250>ADM!$AX250,ADM!V250,ADM!AL250)))))","v":0},{"$f":"IF($E250=1,AM250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM250,IF(Inputs!$D$35=3,ADM!W250,IF(ADM!$AI250>ADM!$AY250,ADM!W250,ADM!AM250))),IF(Inputs!$D$35=2,ADM!AM250,IF(Inputs!$D$35=3,ADM!W250,IF(ADM!$AH250>ADM!$AX250,ADM!W250,ADM!AM250)))))","v":0},{"$f":"IF($E250=1,AN250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN250,IF(Inputs!$D$35=3,ADM!X250,IF(ADM!$AI250>ADM!$AY250,ADM!X250,ADM!AN250))),IF(Inputs!$D$35=2,ADM!AN250,IF(Inputs!$D$35=3,ADM!X250,IF(ADM!$AH250>ADM!$AX250,ADM!X250,ADM!AN250)))))","v":0},{"$f":"IF($E250=1,AO250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO250,IF(Inputs!$D$35=3,ADM!Y250,IF(ADM!$AI250>ADM!$AY250,ADM!Y250,ADM!AO250))),IF(Inputs!$D$35=2,ADM!AO250,IF(Inputs!$D$35=3,ADM!Y250,IF(ADM!$AH250>ADM!$AX250,ADM!Y250,ADM!AO250)))))","v":0},{"$f":"IF($E250=1,AP250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP250,IF(Inputs!$D$35=3,ADM!Z250,IF(ADM!$AI250>ADM!$AY250,ADM!Z250,ADM!AP250))),IF(Inputs!$D$35=2,ADM!AP250,IF(Inputs!$D$35=3,ADM!Z250,IF(ADM!$AH250>ADM!$AX250,ADM!Z250,ADM!AP250)))))","v":0},{"$f":"IF($E250=1,AQ250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ250,IF(Inputs!$D$35=3,ADM!AA250,IF(ADM!$AI250>ADM!$AY250,ADM!AA250,ADM!AQ250))),IF(Inputs!$D$35=2,ADM!AQ250,IF(Inputs!$D$35=3,ADM!AA250,IF(ADM!$AH250>ADM!$AX250,ADM!AA250,ADM!AQ250)))))","v":0},{"$f":"IF($E250=1,AR250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR250,IF(Inputs!$D$35=3,ADM!AB250,IF(ADM!$AI250>ADM!$AY250,ADM!AB250,ADM!AR250))),IF(Inputs!$D$35=2,ADM!AR250,IF(Inputs!$D$35=3,ADM!AB250,IF(ADM!$AH250>ADM!$AX250,ADM!AB250,ADM!AR250)))))","v":0},{"$f":"IF($E250=1,AS250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS250,IF(Inputs!$D$35=3,ADM!AC250,IF(ADM!$AI250>ADM!$AY250,ADM!AC250,ADM!AS250))),IF(Inputs!$D$35=2,ADM!AS250,IF(Inputs!$D$35=3,ADM!AC250,IF(ADM!$AH250>ADM!$AX250,ADM!AC250,ADM!AS250)))))","v":0},{"$f":"IF($E250=1,AT250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT250,IF(Inputs!$D$35=3,ADM!AD250,IF(ADM!$AI250>ADM!$AY250,ADM!AD250,ADM!AT250))),IF(Inputs!$D$35=2,ADM!AT250,IF(Inputs!$D$35=3,ADM!AD250,IF(ADM!$AH250>ADM!$AX250,ADM!AD250,ADM!AT250)))))","v":174.84966666666665},{"$f":"IF($E250=1,AU250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU250,IF(Inputs!$D$35=3,ADM!AE250,IF(ADM!$AI250>ADM!$AY250,ADM!AE250,ADM!AU250))),IF(Inputs!$D$35=2,ADM!AU250,IF(Inputs!$D$35=3,ADM!AE250,IF(ADM!$AH250>ADM!$AX250,ADM!AE250,ADM!AU250)))))","v":181.71833333333333},{"$f":"IF($E250=1,AV250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV250,IF(Inputs!$D$35=3,ADM!AF250,IF(ADM!$AI250>ADM!$AY250,ADM!AF250,ADM!AV250))),IF(Inputs!$D$35=2,ADM!AV250,IF(Inputs!$D$35=3,ADM!AF250,IF(ADM!$AH250>ADM!$AX250,ADM!AF250,ADM!AV250)))))","v":160.30833333333334},{"$f":"IF($E250=1,AW250,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW250,IF(Inputs!$D$35=3,ADM!AG250,IF(ADM!$AI250>ADM!$AY250,ADM!AG250,ADM!AW250))),IF(Inputs!$D$35=2,ADM!AW250,IF(Inputs!$D$35=3,ADM!AG250,IF(ADM!$AH250>ADM!$AX250,ADM!AG250,ADM!AW250)))))","v":157.96566666666666},674.8420000000001,0,0,0,0,0,0,0,0,0,0,174.84966666666665,181.71833333333333,160.30833333333334,157.96566666666666,674.8420000000001,674.8420000000001,0,0,0,0,0,0,0,0,0,0,156.49700000000001,192.989,146.80000000000001,171.32599999999999,667.61199999999997,667.61199999999997,0,0,0,0,0,0,0,0,0,0,197.34299999999999,169.46899999999999,172.61099999999999,159.05699999999999,698.48,698.48,0,0,0,0,0,0,0,0,0,0,170.709,182.697,161.51400000000001,143.51400000000001,658.43400000000008,658.43400000000008]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},null,{"$f":"IF(AND($E251=1,Inputs!$D$34=1),AK251,IF(AND($E251=1,Inputs!$D$34=2),AJ251,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK251,IF(Inputs!$D$35=3,U251,IF($AI251>$AY251,U251,AK251))),IF(Inputs!$D$35=2,AJ251,IF(Inputs!$D$35=3,T251,IF($AH251>$AX251,T251,AJ251)))))))","v":5.5720000000000001},{"$f":"IF($E251=1,AL251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL251,IF(Inputs!$D$35=3,ADM!V251,IF(ADM!$AI251>ADM!$AY251,ADM!V251,ADM!AL251))),IF(Inputs!$D$35=2,ADM!AL251,IF(Inputs!$D$35=3,ADM!V251,IF(ADM!$AH251>ADM!$AX251,ADM!V251,ADM!AL251)))))","v":7.817333333333333},{"$f":"IF($E251=1,AM251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM251,IF(Inputs!$D$35=3,ADM!W251,IF(ADM!$AI251>ADM!$AY251,ADM!W251,ADM!AM251))),IF(Inputs!$D$35=2,ADM!AM251,IF(Inputs!$D$35=3,ADM!W251,IF(ADM!$AH251>ADM!$AX251,ADM!W251,ADM!AM251)))))","v":10.110333333333333},{"$f":"IF($E251=1,AN251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN251,IF(Inputs!$D$35=3,ADM!X251,IF(ADM!$AI251>ADM!$AY251,ADM!X251,ADM!AN251))),IF(Inputs!$D$35=2,ADM!AN251,IF(Inputs!$D$35=3,ADM!X251,IF(ADM!$AH251>ADM!$AX251,ADM!X251,ADM!AN251)))))","v":10.382999999999999},{"$f":"IF($E251=1,AO251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO251,IF(Inputs!$D$35=3,ADM!Y251,IF(ADM!$AI251>ADM!$AY251,ADM!Y251,ADM!AO251))),IF(Inputs!$D$35=2,ADM!AO251,IF(Inputs!$D$35=3,ADM!Y251,IF(ADM!$AH251>ADM!$AX251,ADM!Y251,ADM!AO251)))))","v":9.5856666666666666},{"$f":"IF($E251=1,AP251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP251,IF(Inputs!$D$35=3,ADM!Z251,IF(ADM!$AI251>ADM!$AY251,ADM!Z251,ADM!AP251))),IF(Inputs!$D$35=2,ADM!AP251,IF(Inputs!$D$35=3,ADM!Z251,IF(ADM!$AH251>ADM!$AX251,ADM!Z251,ADM!AP251)))))","v":8.3333333333333339},{"$f":"IF($E251=1,AQ251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ251,IF(Inputs!$D$35=3,ADM!AA251,IF(ADM!$AI251>ADM!$AY251,ADM!AA251,ADM!AQ251))),IF(Inputs!$D$35=2,ADM!AQ251,IF(Inputs!$D$35=3,ADM!AA251,IF(ADM!$AH251>ADM!$AX251,ADM!AA251,ADM!AQ251)))))","v":7.9436666666666662},{"$f":"IF($E251=1,AR251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR251,IF(Inputs!$D$35=3,ADM!AB251,IF(ADM!$AI251>ADM!$AY251,ADM!AB251,ADM!AR251))),IF(Inputs!$D$35=2,ADM!AR251,IF(Inputs!$D$35=3,ADM!AB251,IF(ADM!$AH251>ADM!$AX251,ADM!AB251,ADM!AR251)))))","v":9.6666666666666661},{"$f":"IF($E251=1,AS251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS251,IF(Inputs!$D$35=3,ADM!AC251,IF(ADM!$AI251>ADM!$AY251,ADM!AC251,ADM!AS251))),IF(Inputs!$D$35=2,ADM!AS251,IF(Inputs!$D$35=3,ADM!AC251,IF(ADM!$AH251>ADM!$AX251,ADM!AC251,ADM!AS251)))))","v":10.720666666666666},{"$f":"IF($E251=1,AT251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT251,IF(Inputs!$D$35=3,ADM!AD251,IF(ADM!$AI251>ADM!$AY251,ADM!AD251,ADM!AT251))),IF(Inputs!$D$35=2,ADM!AT251,IF(Inputs!$D$35=3,ADM!AD251,IF(ADM!$AH251>ADM!$AX251,ADM!AD251,ADM!AT251)))))","v":10.741},{"$f":"IF($E251=1,AU251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU251,IF(Inputs!$D$35=3,ADM!AE251,IF(ADM!$AI251>ADM!$AY251,ADM!AE251,ADM!AU251))),IF(Inputs!$D$35=2,ADM!AU251,IF(Inputs!$D$35=3,ADM!AE251,IF(ADM!$AH251>ADM!$AX251,ADM!AE251,ADM!AU251)))))","v":10.254333333333333},{"$f":"IF($E251=1,AV251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV251,IF(Inputs!$D$35=3,ADM!AF251,IF(ADM!$AI251>ADM!$AY251,ADM!AF251,ADM!AV251))),IF(Inputs!$D$35=2,ADM!AV251,IF(Inputs!$D$35=3,ADM!AF251,IF(ADM!$AH251>ADM!$AX251,ADM!AF251,ADM!AV251)))))","v":8.0849999999999991},{"$f":"IF($E251=1,AW251,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW251,IF(Inputs!$D$35=3,ADM!AG251,IF(ADM!$AI251>ADM!$AY251,ADM!AG251,ADM!AW251))),IF(Inputs!$D$35=2,ADM!AW251,IF(Inputs!$D$35=3,ADM!AG251,IF(ADM!$AH251>ADM!$AX251,ADM!AG251,ADM!AW251)))))","v":7.5629999999999997},116.776,2.786,5.5720000000000001,7.817333333333333,10.110333333333333,10.382999999999999,9.5856666666666666,8.3333333333333339,7.9436666666666662,9.6666666666666661,10.720666666666666,10.741,10.254333333333333,8.0849999999999991,7.5629999999999997,113.99,116.776,3,6,5.1280000000000001,7,9.1959999999999997,11.25,8,8.02,8,8,12.534000000000001,10.628,5.9930000000000003,10,106.749,109.749,1.571,3.1419999999999999,8.1419999999999995,11,13,9,9,7.5469999999999997,9,12.209,11.702999999999999,6.3849999999999998,11.891999999999999,6.48,116.929,118.5,3.7869999999999999,7.5739999999999998,10.182,12.331,8.9529999999999994,8.5069999999999997,8,8.2639999999999993,12,11.952999999999999,7.9859999999999998,13.75,6.37,6.2089999999999996,118.29200000000002,122.07900000000001]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},null,{"$f":"IF(AND($E252=1,Inputs!$D$34=1),AK252,IF(AND($E252=1,Inputs!$D$34=2),AJ252,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK252,IF(Inputs!$D$35=3,U252,IF($AI252>$AY252,U252,AK252))),IF(Inputs!$D$35=2,AJ252,IF(Inputs!$D$35=3,T252,IF($AH252>$AX252,T252,AJ252)))))))","v":4.4400000000000004},{"$f":"IF($E252=1,AL252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL252,IF(Inputs!$D$35=3,ADM!V252,IF(ADM!$AI252>ADM!$AY252,ADM!V252,ADM!AL252))),IF(Inputs!$D$35=2,ADM!AL252,IF(Inputs!$D$35=3,ADM!V252,IF(ADM!$AH252>ADM!$AX252,ADM!V252,ADM!AL252)))))","v":5.2436666666666669},{"$f":"IF($E252=1,AM252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM252,IF(Inputs!$D$35=3,ADM!W252,IF(ADM!$AI252>ADM!$AY252,ADM!W252,ADM!AM252))),IF(Inputs!$D$35=2,ADM!AM252,IF(Inputs!$D$35=3,ADM!W252,IF(ADM!$AH252>ADM!$AX252,ADM!W252,ADM!AM252)))))","v":5.4893333333333336},{"$f":"IF($E252=1,AN252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN252,IF(Inputs!$D$35=3,ADM!X252,IF(ADM!$AI252>ADM!$AY252,ADM!X252,ADM!AN252))),IF(Inputs!$D$35=2,ADM!AN252,IF(Inputs!$D$35=3,ADM!X252,IF(ADM!$AH252>ADM!$AX252,ADM!X252,ADM!AN252)))))","v":3.9676666666666667},{"$f":"IF($E252=1,AO252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO252,IF(Inputs!$D$35=3,ADM!Y252,IF(ADM!$AI252>ADM!$AY252,ADM!Y252,ADM!AO252))),IF(Inputs!$D$35=2,ADM!AO252,IF(Inputs!$D$35=3,ADM!Y252,IF(ADM!$AH252>ADM!$AX252,ADM!Y252,ADM!AO252)))))","v":4.12},{"$f":"IF($E252=1,AP252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP252,IF(Inputs!$D$35=3,ADM!Z252,IF(ADM!$AI252>ADM!$AY252,ADM!Z252,ADM!AP252))),IF(Inputs!$D$35=2,ADM!AP252,IF(Inputs!$D$35=3,ADM!Z252,IF(ADM!$AH252>ADM!$AX252,ADM!Z252,ADM!AP252)))))","v":3.7883333333333336},{"$f":"IF($E252=1,AQ252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ252,IF(Inputs!$D$35=3,ADM!AA252,IF(ADM!$AI252>ADM!$AY252,ADM!AA252,ADM!AQ252))),IF(Inputs!$D$35=2,ADM!AQ252,IF(Inputs!$D$35=3,ADM!AA252,IF(ADM!$AH252>ADM!$AX252,ADM!AA252,ADM!AQ252)))))","v":2.9656666666666669},{"$f":"IF($E252=1,AR252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR252,IF(Inputs!$D$35=3,ADM!AB252,IF(ADM!$AI252>ADM!$AY252,ADM!AB252,ADM!AR252))),IF(Inputs!$D$35=2,ADM!AR252,IF(Inputs!$D$35=3,ADM!AB252,IF(ADM!$AH252>ADM!$AX252,ADM!AB252,ADM!AR252)))))","v":0},{"$f":"IF($E252=1,AS252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS252,IF(Inputs!$D$35=3,ADM!AC252,IF(ADM!$AI252>ADM!$AY252,ADM!AC252,ADM!AS252))),IF(Inputs!$D$35=2,ADM!AS252,IF(Inputs!$D$35=3,ADM!AC252,IF(ADM!$AH252>ADM!$AX252,ADM!AC252,ADM!AS252)))))","v":0},{"$f":"IF($E252=1,AT252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT252,IF(Inputs!$D$35=3,ADM!AD252,IF(ADM!$AI252>ADM!$AY252,ADM!AD252,ADM!AT252))),IF(Inputs!$D$35=2,ADM!AT252,IF(Inputs!$D$35=3,ADM!AD252,IF(ADM!$AH252>ADM!$AX252,ADM!AD252,ADM!AT252)))))","v":0},{"$f":"IF($E252=1,AU252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU252,IF(Inputs!$D$35=3,ADM!AE252,IF(ADM!$AI252>ADM!$AY252,ADM!AE252,ADM!AU252))),IF(Inputs!$D$35=2,ADM!AU252,IF(Inputs!$D$35=3,ADM!AE252,IF(ADM!$AH252>ADM!$AX252,ADM!AE252,ADM!AU252)))))","v":0},{"$f":"IF($E252=1,AV252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV252,IF(Inputs!$D$35=3,ADM!AF252,IF(ADM!$AI252>ADM!$AY252,ADM!AF252,ADM!AV252))),IF(Inputs!$D$35=2,ADM!AV252,IF(Inputs!$D$35=3,ADM!AF252,IF(ADM!$AH252>ADM!$AX252,ADM!AF252,ADM!AV252)))))","v":0},{"$f":"IF($E252=1,AW252,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW252,IF(Inputs!$D$35=3,ADM!AG252,IF(ADM!$AI252>ADM!$AY252,ADM!AG252,ADM!AW252))),IF(Inputs!$D$35=2,ADM!AW252,IF(Inputs!$D$35=3,ADM!AG252,IF(ADM!$AH252>ADM!$AX252,ADM!AG252,ADM!AW252)))))","v":0},30.01466666666667,2.2200000000000002,4.4400000000000004,5.2436666666666669,5.4893333333333336,3.9676666666666667,4.12,3.7883333333333336,2.9656666666666669,0,0,0,0,0,0,27.794666666666668,30.01466666666667,1.66,3.32,6.7309999999999999,5.4109999999999996,3,3.5830000000000002,1.383,5.1710000000000003,0,0,0,0,0,0,26.939,28.599,3.5,7,5,3.8740000000000001,5.1660000000000004,2,6.7709999999999999,2.5089999999999999,0,0,0,0,0,0,28.82,32.32,1.5,3,4,7.1829999999999998,3.7370000000000001,6.7770000000000001,3.2109999999999999,1.2170000000000001,0,0,0,0,0,0,27.624999999999996,29.125]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},null,{"$f":"IF(AND($E253=1,Inputs!$D$34=1),AK253,IF(AND($E253=1,Inputs!$D$34=2),AJ253,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK253,IF(Inputs!$D$35=3,U253,IF($AI253>$AY253,U253,AK253))),IF(Inputs!$D$35=2,AJ253,IF(Inputs!$D$35=3,T253,IF($AH253>$AX253,T253,AJ253)))))))","v":3.9936666666666674},{"$f":"IF($E253=1,AL253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL253,IF(Inputs!$D$35=3,ADM!V253,IF(ADM!$AI253>ADM!$AY253,ADM!V253,ADM!AL253))),IF(Inputs!$D$35=2,ADM!AL253,IF(Inputs!$D$35=3,ADM!V253,IF(ADM!$AH253>ADM!$AX253,ADM!V253,ADM!AL253)))))","v":3.1219999999999999},{"$f":"IF($E253=1,AM253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM253,IF(Inputs!$D$35=3,ADM!W253,IF(ADM!$AI253>ADM!$AY253,ADM!W253,ADM!AM253))),IF(Inputs!$D$35=2,ADM!AM253,IF(Inputs!$D$35=3,ADM!W253,IF(ADM!$AH253>ADM!$AX253,ADM!W253,ADM!AM253)))))","v":4.5723333333333338},{"$f":"IF($E253=1,AN253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN253,IF(Inputs!$D$35=3,ADM!X253,IF(ADM!$AI253>ADM!$AY253,ADM!X253,ADM!AN253))),IF(Inputs!$D$35=2,ADM!AN253,IF(Inputs!$D$35=3,ADM!X253,IF(ADM!$AH253>ADM!$AX253,ADM!X253,ADM!AN253)))))","v":4.825333333333333},{"$f":"IF($E253=1,AO253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO253,IF(Inputs!$D$35=3,ADM!Y253,IF(ADM!$AI253>ADM!$AY253,ADM!Y253,ADM!AO253))),IF(Inputs!$D$35=2,ADM!AO253,IF(Inputs!$D$35=3,ADM!Y253,IF(ADM!$AH253>ADM!$AX253,ADM!Y253,ADM!AO253)))))","v":3.7753333333333337},{"$f":"IF($E253=1,AP253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP253,IF(Inputs!$D$35=3,ADM!Z253,IF(ADM!$AI253>ADM!$AY253,ADM!Z253,ADM!AP253))),IF(Inputs!$D$35=2,ADM!AP253,IF(Inputs!$D$35=3,ADM!Z253,IF(ADM!$AH253>ADM!$AX253,ADM!Z253,ADM!AP253)))))","v":4},{"$f":"IF($E253=1,AQ253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ253,IF(Inputs!$D$35=3,ADM!AA253,IF(ADM!$AI253>ADM!$AY253,ADM!AA253,ADM!AQ253))),IF(Inputs!$D$35=2,ADM!AQ253,IF(Inputs!$D$35=3,ADM!AA253,IF(ADM!$AH253>ADM!$AX253,ADM!AA253,ADM!AQ253)))))","v":4.0226666666666668},{"$f":"IF($E253=1,AR253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR253,IF(Inputs!$D$35=3,ADM!AB253,IF(ADM!$AI253>ADM!$AY253,ADM!AB253,ADM!AR253))),IF(Inputs!$D$35=2,ADM!AR253,IF(Inputs!$D$35=3,ADM!AB253,IF(ADM!$AH253>ADM!$AX253,ADM!AB253,ADM!AR253)))))","v":0},{"$f":"IF($E253=1,AS253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS253,IF(Inputs!$D$35=3,ADM!AC253,IF(ADM!$AI253>ADM!$AY253,ADM!AC253,ADM!AS253))),IF(Inputs!$D$35=2,ADM!AS253,IF(Inputs!$D$35=3,ADM!AC253,IF(ADM!$AH253>ADM!$AX253,ADM!AC253,ADM!AS253)))))","v":0},{"$f":"IF($E253=1,AT253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT253,IF(Inputs!$D$35=3,ADM!AD253,IF(ADM!$AI253>ADM!$AY253,ADM!AD253,ADM!AT253))),IF(Inputs!$D$35=2,ADM!AT253,IF(Inputs!$D$35=3,ADM!AD253,IF(ADM!$AH253>ADM!$AX253,ADM!AD253,ADM!AT253)))))","v":0},{"$f":"IF($E253=1,AU253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU253,IF(Inputs!$D$35=3,ADM!AE253,IF(ADM!$AI253>ADM!$AY253,ADM!AE253,ADM!AU253))),IF(Inputs!$D$35=2,ADM!AU253,IF(Inputs!$D$35=3,ADM!AE253,IF(ADM!$AH253>ADM!$AX253,ADM!AE253,ADM!AU253)))))","v":0},{"$f":"IF($E253=1,AV253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV253,IF(Inputs!$D$35=3,ADM!AF253,IF(ADM!$AI253>ADM!$AY253,ADM!AF253,ADM!AV253))),IF(Inputs!$D$35=2,ADM!AV253,IF(Inputs!$D$35=3,ADM!AF253,IF(ADM!$AH253>ADM!$AX253,ADM!AF253,ADM!AV253)))))","v":0},{"$f":"IF($E253=1,AW253,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW253,IF(Inputs!$D$35=3,ADM!AG253,IF(ADM!$AI253>ADM!$AY253,ADM!AG253,ADM!AW253))),IF(Inputs!$D$35=2,ADM!AW253,IF(Inputs!$D$35=3,ADM!AG253,IF(ADM!$AH253>ADM!$AX253,ADM!AG253,ADM!AW253)))))","v":0},28.311333333333334,1.9968333333333337,3.9936666666666674,3.1219999999999999,4.5723333333333338,4.825333333333333,3.7753333333333337,4,4.0226666666666668,0,0,0,0,0,0,26.314499999999999,28.311333333333334,3.3105000000000002,6.6210000000000004,0,1.3680000000000001,5.3559999999999999,3.069,5,5.9480000000000004,0,0,0,0,0,0,24.051500000000001,27.362000000000002,0.5,1,3.3660000000000001,6,5,3,5,2,0,0,0,0,0,0,24.866,25.366,2.1800000000000002,4.3600000000000003,6,6.3490000000000002,4.12,5.2569999999999997,2,4.12,0,0,0,0,0,0,30.026,32.205999999999996]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},null,{"$f":"IF(AND($E254=1,Inputs!$D$34=1),AK254,IF(AND($E254=1,Inputs!$D$34=2),AJ254,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK254,IF(Inputs!$D$35=3,U254,IF($AI254>$AY254,U254,AK254))),IF(Inputs!$D$35=2,AJ254,IF(Inputs!$D$35=3,T254,IF($AH254>$AX254,T254,AJ254)))))))","v":65.445999999999998},{"$f":"IF($E254=1,AL254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL254,IF(Inputs!$D$35=3,ADM!V254,IF(ADM!$AI254>ADM!$AY254,ADM!V254,ADM!AL254))),IF(Inputs!$D$35=2,ADM!AL254,IF(Inputs!$D$35=3,ADM!V254,IF(ADM!$AH254>ADM!$AX254,ADM!V254,ADM!AL254)))))","v":87.52},{"$f":"IF($E254=1,AM254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM254,IF(Inputs!$D$35=3,ADM!W254,IF(ADM!$AI254>ADM!$AY254,ADM!W254,ADM!AM254))),IF(Inputs!$D$35=2,ADM!AM254,IF(Inputs!$D$35=3,ADM!W254,IF(ADM!$AH254>ADM!$AX254,ADM!W254,ADM!AM254)))))","v":76.308999999999997},{"$f":"IF($E254=1,AN254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN254,IF(Inputs!$D$35=3,ADM!X254,IF(ADM!$AI254>ADM!$AY254,ADM!X254,ADM!AN254))),IF(Inputs!$D$35=2,ADM!AN254,IF(Inputs!$D$35=3,ADM!X254,IF(ADM!$AH254>ADM!$AX254,ADM!X254,ADM!AN254)))))","v":0},{"$f":"IF($E254=1,AO254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO254,IF(Inputs!$D$35=3,ADM!Y254,IF(ADM!$AI254>ADM!$AY254,ADM!Y254,ADM!AO254))),IF(Inputs!$D$35=2,ADM!AO254,IF(Inputs!$D$35=3,ADM!Y254,IF(ADM!$AH254>ADM!$AX254,ADM!Y254,ADM!AO254)))))","v":0},{"$f":"IF($E254=1,AP254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP254,IF(Inputs!$D$35=3,ADM!Z254,IF(ADM!$AI254>ADM!$AY254,ADM!Z254,ADM!AP254))),IF(Inputs!$D$35=2,ADM!AP254,IF(Inputs!$D$35=3,ADM!Z254,IF(ADM!$AH254>ADM!$AX254,ADM!Z254,ADM!AP254)))))","v":0},{"$f":"IF($E254=1,AQ254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ254,IF(Inputs!$D$35=3,ADM!AA254,IF(ADM!$AI254>ADM!$AY254,ADM!AA254,ADM!AQ254))),IF(Inputs!$D$35=2,ADM!AQ254,IF(Inputs!$D$35=3,ADM!AA254,IF(ADM!$AH254>ADM!$AX254,ADM!AA254,ADM!AQ254)))))","v":0},{"$f":"IF($E254=1,AR254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR254,IF(Inputs!$D$35=3,ADM!AB254,IF(ADM!$AI254>ADM!$AY254,ADM!AB254,ADM!AR254))),IF(Inputs!$D$35=2,ADM!AR254,IF(Inputs!$D$35=3,ADM!AB254,IF(ADM!$AH254>ADM!$AX254,ADM!AB254,ADM!AR254)))))","v":0},{"$f":"IF($E254=1,AS254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS254,IF(Inputs!$D$35=3,ADM!AC254,IF(ADM!$AI254>ADM!$AY254,ADM!AC254,ADM!AS254))),IF(Inputs!$D$35=2,ADM!AS254,IF(Inputs!$D$35=3,ADM!AC254,IF(ADM!$AH254>ADM!$AX254,ADM!AC254,ADM!AS254)))))","v":0},{"$f":"IF($E254=1,AT254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT254,IF(Inputs!$D$35=3,ADM!AD254,IF(ADM!$AI254>ADM!$AY254,ADM!AD254,ADM!AT254))),IF(Inputs!$D$35=2,ADM!AT254,IF(Inputs!$D$35=3,ADM!AD254,IF(ADM!$AH254>ADM!$AX254,ADM!AD254,ADM!AT254)))))","v":0},{"$f":"IF($E254=1,AU254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU254,IF(Inputs!$D$35=3,ADM!AE254,IF(ADM!$AI254>ADM!$AY254,ADM!AE254,ADM!AU254))),IF(Inputs!$D$35=2,ADM!AU254,IF(Inputs!$D$35=3,ADM!AE254,IF(ADM!$AH254>ADM!$AX254,ADM!AE254,ADM!AU254)))))","v":0},{"$f":"IF($E254=1,AV254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV254,IF(Inputs!$D$35=3,ADM!AF254,IF(ADM!$AI254>ADM!$AY254,ADM!AF254,ADM!AV254))),IF(Inputs!$D$35=2,ADM!AV254,IF(Inputs!$D$35=3,ADM!AF254,IF(ADM!$AH254>ADM!$AX254,ADM!AF254,ADM!AV254)))))","v":0},{"$f":"IF($E254=1,AW254,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW254,IF(Inputs!$D$35=3,ADM!AG254,IF(ADM!$AI254>ADM!$AY254,ADM!AG254,ADM!AW254))),IF(Inputs!$D$35=2,ADM!AW254,IF(Inputs!$D$35=3,ADM!AG254,IF(ADM!$AH254>ADM!$AX254,ADM!AG254,ADM!AW254)))))","v":0},229.27500000000001,40.883000000000003,81.766000000000005,76.436333333333337,66.188666666666663,0,0,0,0,0,0,0,0,0,0,183.50800000000001,224.39100000000002,32.722999999999999,65.445999999999998,87.52,76.308999999999997,0,0,0,0,0,0,0,0,0,0,196.55200000000002,229.27500000000001,46.134500000000003,92.269000000000005,72.869,69.290999999999997,0,0,0,0,0,0,0,0,0,0,188.2945,234.429,43.791499999999999,87.582999999999998,68.92,52.966000000000001,0,0,0,0,0,0,0,0,0,0,165.67750000000001,209.46899999999999]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},null,{"$f":"IF(AND($E255=1,Inputs!$D$34=1),AK255,IF(AND($E255=1,Inputs!$D$34=2),AJ255,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK255,IF(Inputs!$D$35=3,U255,IF($AI255>$AY255,U255,AK255))),IF(Inputs!$D$35=2,AJ255,IF(Inputs!$D$35=3,T255,IF($AH255>$AX255,T255,AJ255)))))))","v":0},{"$f":"IF($E255=1,AL255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL255,IF(Inputs!$D$35=3,ADM!V255,IF(ADM!$AI255>ADM!$AY255,ADM!V255,ADM!AL255))),IF(Inputs!$D$35=2,ADM!AL255,IF(Inputs!$D$35=3,ADM!V255,IF(ADM!$AH255>ADM!$AX255,ADM!V255,ADM!AL255)))))","v":0},{"$f":"IF($E255=1,AM255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM255,IF(Inputs!$D$35=3,ADM!W255,IF(ADM!$AI255>ADM!$AY255,ADM!W255,ADM!AM255))),IF(Inputs!$D$35=2,ADM!AM255,IF(Inputs!$D$35=3,ADM!W255,IF(ADM!$AH255>ADM!$AX255,ADM!W255,ADM!AM255)))))","v":0},{"$f":"IF($E255=1,AN255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN255,IF(Inputs!$D$35=3,ADM!X255,IF(ADM!$AI255>ADM!$AY255,ADM!X255,ADM!AN255))),IF(Inputs!$D$35=2,ADM!AN255,IF(Inputs!$D$35=3,ADM!X255,IF(ADM!$AH255>ADM!$AX255,ADM!X255,ADM!AN255)))))","v":63.16},{"$f":"IF($E255=1,AO255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO255,IF(Inputs!$D$35=3,ADM!Y255,IF(ADM!$AI255>ADM!$AY255,ADM!Y255,ADM!AO255))),IF(Inputs!$D$35=2,ADM!AO255,IF(Inputs!$D$35=3,ADM!Y255,IF(ADM!$AH255>ADM!$AX255,ADM!Y255,ADM!AO255)))))","v":64.358333333333334},{"$f":"IF($E255=1,AP255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP255,IF(Inputs!$D$35=3,ADM!Z255,IF(ADM!$AI255>ADM!$AY255,ADM!Z255,ADM!AP255))),IF(Inputs!$D$35=2,ADM!AP255,IF(Inputs!$D$35=3,ADM!Z255,IF(ADM!$AH255>ADM!$AX255,ADM!Z255,ADM!AP255)))))","v":70.345000000000013},{"$f":"IF($E255=1,AQ255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ255,IF(Inputs!$D$35=3,ADM!AA255,IF(ADM!$AI255>ADM!$AY255,ADM!AA255,ADM!AQ255))),IF(Inputs!$D$35=2,ADM!AQ255,IF(Inputs!$D$35=3,ADM!AA255,IF(ADM!$AH255>ADM!$AX255,ADM!AA255,ADM!AQ255)))))","v":0},{"$f":"IF($E255=1,AR255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR255,IF(Inputs!$D$35=3,ADM!AB255,IF(ADM!$AI255>ADM!$AY255,ADM!AB255,ADM!AR255))),IF(Inputs!$D$35=2,ADM!AR255,IF(Inputs!$D$35=3,ADM!AB255,IF(ADM!$AH255>ADM!$AX255,ADM!AB255,ADM!AR255)))))","v":0},{"$f":"IF($E255=1,AS255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS255,IF(Inputs!$D$35=3,ADM!AC255,IF(ADM!$AI255>ADM!$AY255,ADM!AC255,ADM!AS255))),IF(Inputs!$D$35=2,ADM!AS255,IF(Inputs!$D$35=3,ADM!AC255,IF(ADM!$AH255>ADM!$AX255,ADM!AC255,ADM!AS255)))))","v":0},{"$f":"IF($E255=1,AT255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT255,IF(Inputs!$D$35=3,ADM!AD255,IF(ADM!$AI255>ADM!$AY255,ADM!AD255,ADM!AT255))),IF(Inputs!$D$35=2,ADM!AT255,IF(Inputs!$D$35=3,ADM!AD255,IF(ADM!$AH255>ADM!$AX255,ADM!AD255,ADM!AT255)))))","v":0},{"$f":"IF($E255=1,AU255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU255,IF(Inputs!$D$35=3,ADM!AE255,IF(ADM!$AI255>ADM!$AY255,ADM!AE255,ADM!AU255))),IF(Inputs!$D$35=2,ADM!AU255,IF(Inputs!$D$35=3,ADM!AE255,IF(ADM!$AH255>ADM!$AX255,ADM!AE255,ADM!AU255)))))","v":0},{"$f":"IF($E255=1,AV255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV255,IF(Inputs!$D$35=3,ADM!AF255,IF(ADM!$AI255>ADM!$AY255,ADM!AF255,ADM!AV255))),IF(Inputs!$D$35=2,ADM!AV255,IF(Inputs!$D$35=3,ADM!AF255,IF(ADM!$AH255>ADM!$AX255,ADM!AF255,ADM!AV255)))))","v":0},{"$f":"IF($E255=1,AW255,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW255,IF(Inputs!$D$35=3,ADM!AG255,IF(ADM!$AI255>ADM!$AY255,ADM!AG255,ADM!AW255))),IF(Inputs!$D$35=2,ADM!AW255,IF(Inputs!$D$35=3,ADM!AG255,IF(ADM!$AH255>ADM!$AX255,ADM!AG255,ADM!AW255)))))","v":0},197.86333333333334,0,0,0,0,63.16,64.358333333333334,70.345000000000013,0,0,0,0,0,0,0,197.86333333333334,197.86333333333334,0,0,0,0,71.873999999999995,50.28,69.736999999999995,0,0,0,0,0,0,0,191.89099999999999,191.89099999999999,0,0,0,0,49.48,71.605999999999995,75.789000000000001,0,0,0,0,0,0,0,196.875,196.875,0,0,0,0,68.126000000000005,71.188999999999993,65.509,0,0,0,0,0,0,0,204.82400000000001,204.82400000000001]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},null,{"$f":"IF(AND($E256=1,Inputs!$D$34=1),AK256,IF(AND($E256=1,Inputs!$D$34=2),AJ256,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK256,IF(Inputs!$D$35=3,U256,IF($AI256>$AY256,U256,AK256))),IF(Inputs!$D$35=2,AJ256,IF(Inputs!$D$35=3,T256,IF($AH256>$AX256,T256,AJ256)))))))","v":0},{"$f":"IF($E256=1,AL256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL256,IF(Inputs!$D$35=3,ADM!V256,IF(ADM!$AI256>ADM!$AY256,ADM!V256,ADM!AL256))),IF(Inputs!$D$35=2,ADM!AL256,IF(Inputs!$D$35=3,ADM!V256,IF(ADM!$AH256>ADM!$AX256,ADM!V256,ADM!AL256)))))","v":0},{"$f":"IF($E256=1,AM256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM256,IF(Inputs!$D$35=3,ADM!W256,IF(ADM!$AI256>ADM!$AY256,ADM!W256,ADM!AM256))),IF(Inputs!$D$35=2,ADM!AM256,IF(Inputs!$D$35=3,ADM!W256,IF(ADM!$AH256>ADM!$AX256,ADM!W256,ADM!AM256)))))","v":0},{"$f":"IF($E256=1,AN256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN256,IF(Inputs!$D$35=3,ADM!X256,IF(ADM!$AI256>ADM!$AY256,ADM!X256,ADM!AN256))),IF(Inputs!$D$35=2,ADM!AN256,IF(Inputs!$D$35=3,ADM!X256,IF(ADM!$AH256>ADM!$AX256,ADM!X256,ADM!AN256)))))","v":0},{"$f":"IF($E256=1,AO256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO256,IF(Inputs!$D$35=3,ADM!Y256,IF(ADM!$AI256>ADM!$AY256,ADM!Y256,ADM!AO256))),IF(Inputs!$D$35=2,ADM!AO256,IF(Inputs!$D$35=3,ADM!Y256,IF(ADM!$AH256>ADM!$AX256,ADM!Y256,ADM!AO256)))))","v":0},{"$f":"IF($E256=1,AP256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP256,IF(Inputs!$D$35=3,ADM!Z256,IF(ADM!$AI256>ADM!$AY256,ADM!Z256,ADM!AP256))),IF(Inputs!$D$35=2,ADM!AP256,IF(Inputs!$D$35=3,ADM!Z256,IF(ADM!$AH256>ADM!$AX256,ADM!Z256,ADM!AP256)))))","v":0},{"$f":"IF($E256=1,AQ256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ256,IF(Inputs!$D$35=3,ADM!AA256,IF(ADM!$AI256>ADM!$AY256,ADM!AA256,ADM!AQ256))),IF(Inputs!$D$35=2,ADM!AQ256,IF(Inputs!$D$35=3,ADM!AA256,IF(ADM!$AH256>ADM!$AX256,ADM!AA256,ADM!AQ256)))))","v":66.76766666666667},{"$f":"IF($E256=1,AR256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR256,IF(Inputs!$D$35=3,ADM!AB256,IF(ADM!$AI256>ADM!$AY256,ADM!AB256,ADM!AR256))),IF(Inputs!$D$35=2,ADM!AR256,IF(Inputs!$D$35=3,ADM!AB256,IF(ADM!$AH256>ADM!$AX256,ADM!AB256,ADM!AR256)))))","v":71.156000000000006},{"$f":"IF($E256=1,AS256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS256,IF(Inputs!$D$35=3,ADM!AC256,IF(ADM!$AI256>ADM!$AY256,ADM!AC256,ADM!AS256))),IF(Inputs!$D$35=2,ADM!AS256,IF(Inputs!$D$35=3,ADM!AC256,IF(ADM!$AH256>ADM!$AX256,ADM!AC256,ADM!AS256)))))","v":72.63033333333334},{"$f":"IF($E256=1,AT256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT256,IF(Inputs!$D$35=3,ADM!AD256,IF(ADM!$AI256>ADM!$AY256,ADM!AD256,ADM!AT256))),IF(Inputs!$D$35=2,ADM!AT256,IF(Inputs!$D$35=3,ADM!AD256,IF(ADM!$AH256>ADM!$AX256,ADM!AD256,ADM!AT256)))))","v":0},{"$f":"IF($E256=1,AU256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU256,IF(Inputs!$D$35=3,ADM!AE256,IF(ADM!$AI256>ADM!$AY256,ADM!AE256,ADM!AU256))),IF(Inputs!$D$35=2,ADM!AU256,IF(Inputs!$D$35=3,ADM!AE256,IF(ADM!$AH256>ADM!$AX256,ADM!AE256,ADM!AU256)))))","v":0},{"$f":"IF($E256=1,AV256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV256,IF(Inputs!$D$35=3,ADM!AF256,IF(ADM!$AI256>ADM!$AY256,ADM!AF256,ADM!AV256))),IF(Inputs!$D$35=2,ADM!AV256,IF(Inputs!$D$35=3,ADM!AF256,IF(ADM!$AH256>ADM!$AX256,ADM!AF256,ADM!AV256)))))","v":0},{"$f":"IF($E256=1,AW256,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW256,IF(Inputs!$D$35=3,ADM!AG256,IF(ADM!$AI256>ADM!$AY256,ADM!AG256,ADM!AW256))),IF(Inputs!$D$35=2,ADM!AW256,IF(Inputs!$D$35=3,ADM!AG256,IF(ADM!$AH256>ADM!$AX256,ADM!AG256,ADM!AW256)))))","v":0},210.55400000000003,0,0,0,0,0,0,0,66.76766666666667,71.156000000000006,72.63033333333334,0,0,0,0,210.55400000000003,210.55400000000003,0,0,0,0,0,0,0,68.646000000000001,65.977000000000004,60.817,0,0,0,0,195.44,195.44,0,0,0,0,0,0,0,66.650999999999996,63.576999999999998,83.177000000000007,0,0,0,0,213.40500000000003,213.40500000000003,0,0,0,0,0,0,0,65.006,83.914000000000001,73.897000000000006,0,0,0,0,222.81700000000001,222.81700000000001]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},null,{"$f":"IF(AND($E257=1,Inputs!$D$34=1),AK257,IF(AND($E257=1,Inputs!$D$34=2),AJ257,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK257,IF(Inputs!$D$35=3,U257,IF($AI257>$AY257,U257,AK257))),IF(Inputs!$D$35=2,AJ257,IF(Inputs!$D$35=3,T257,IF($AH257>$AX257,T257,AJ257)))))))","v":0},{"$f":"IF($E257=1,AL257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL257,IF(Inputs!$D$35=3,ADM!V257,IF(ADM!$AI257>ADM!$AY257,ADM!V257,ADM!AL257))),IF(Inputs!$D$35=2,ADM!AL257,IF(Inputs!$D$35=3,ADM!V257,IF(ADM!$AH257>ADM!$AX257,ADM!V257,ADM!AL257)))))","v":0},{"$f":"IF($E257=1,AM257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM257,IF(Inputs!$D$35=3,ADM!W257,IF(ADM!$AI257>ADM!$AY257,ADM!W257,ADM!AM257))),IF(Inputs!$D$35=2,ADM!AM257,IF(Inputs!$D$35=3,ADM!W257,IF(ADM!$AH257>ADM!$AX257,ADM!W257,ADM!AM257)))))","v":0},{"$f":"IF($E257=1,AN257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN257,IF(Inputs!$D$35=3,ADM!X257,IF(ADM!$AI257>ADM!$AY257,ADM!X257,ADM!AN257))),IF(Inputs!$D$35=2,ADM!AN257,IF(Inputs!$D$35=3,ADM!X257,IF(ADM!$AH257>ADM!$AX257,ADM!X257,ADM!AN257)))))","v":0},{"$f":"IF($E257=1,AO257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO257,IF(Inputs!$D$35=3,ADM!Y257,IF(ADM!$AI257>ADM!$AY257,ADM!Y257,ADM!AO257))),IF(Inputs!$D$35=2,ADM!AO257,IF(Inputs!$D$35=3,ADM!Y257,IF(ADM!$AH257>ADM!$AX257,ADM!Y257,ADM!AO257)))))","v":0},{"$f":"IF($E257=1,AP257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP257,IF(Inputs!$D$35=3,ADM!Z257,IF(ADM!$AI257>ADM!$AY257,ADM!Z257,ADM!AP257))),IF(Inputs!$D$35=2,ADM!AP257,IF(Inputs!$D$35=3,ADM!Z257,IF(ADM!$AH257>ADM!$AX257,ADM!Z257,ADM!AP257)))))","v":0},{"$f":"IF($E257=1,AQ257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ257,IF(Inputs!$D$35=3,ADM!AA257,IF(ADM!$AI257>ADM!$AY257,ADM!AA257,ADM!AQ257))),IF(Inputs!$D$35=2,ADM!AQ257,IF(Inputs!$D$35=3,ADM!AA257,IF(ADM!$AH257>ADM!$AX257,ADM!AA257,ADM!AQ257)))))","v":0},{"$f":"IF($E257=1,AR257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR257,IF(Inputs!$D$35=3,ADM!AB257,IF(ADM!$AI257>ADM!$AY257,ADM!AB257,ADM!AR257))),IF(Inputs!$D$35=2,ADM!AR257,IF(Inputs!$D$35=3,ADM!AB257,IF(ADM!$AH257>ADM!$AX257,ADM!AB257,ADM!AR257)))))","v":1.171},{"$f":"IF($E257=1,AS257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS257,IF(Inputs!$D$35=3,ADM!AC257,IF(ADM!$AI257>ADM!$AY257,ADM!AC257,ADM!AS257))),IF(Inputs!$D$35=2,ADM!AS257,IF(Inputs!$D$35=3,ADM!AC257,IF(ADM!$AH257>ADM!$AX257,ADM!AC257,ADM!AS257)))))","v":5.343},{"$f":"IF($E257=1,AT257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT257,IF(Inputs!$D$35=3,ADM!AD257,IF(ADM!$AI257>ADM!$AY257,ADM!AD257,ADM!AT257))),IF(Inputs!$D$35=2,ADM!AT257,IF(Inputs!$D$35=3,ADM!AD257,IF(ADM!$AH257>ADM!$AX257,ADM!AD257,ADM!AT257)))))","v":0},{"$f":"IF($E257=1,AU257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU257,IF(Inputs!$D$35=3,ADM!AE257,IF(ADM!$AI257>ADM!$AY257,ADM!AE257,ADM!AU257))),IF(Inputs!$D$35=2,ADM!AU257,IF(Inputs!$D$35=3,ADM!AE257,IF(ADM!$AH257>ADM!$AX257,ADM!AE257,ADM!AU257)))))","v":0},{"$f":"IF($E257=1,AV257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV257,IF(Inputs!$D$35=3,ADM!AF257,IF(ADM!$AI257>ADM!$AY257,ADM!AF257,ADM!AV257))),IF(Inputs!$D$35=2,ADM!AV257,IF(Inputs!$D$35=3,ADM!AF257,IF(ADM!$AH257>ADM!$AX257,ADM!AF257,ADM!AV257)))))","v":0},{"$f":"IF($E257=1,AW257,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW257,IF(Inputs!$D$35=3,ADM!AG257,IF(ADM!$AI257>ADM!$AY257,ADM!AG257,ADM!AW257))),IF(Inputs!$D$35=2,ADM!AW257,IF(Inputs!$D$35=3,ADM!AG257,IF(ADM!$AH257>ADM!$AX257,ADM!AG257,ADM!AW257)))))","v":0},6.5140000000000002,0,0,0,0,0,0,0,0,2.2493333333333334,4.1373333333333333,0,0,0,0,6.3866666666666667,6.3866666666666667,0,0,0,0,0,0,0,0,1.171,5.343,0,0,0,0,6.5140000000000002,6.5140000000000002,0,0,0,0,0,0,0,0,2.577,3.069,0,0,0,0,5.6459999999999999,5.6459999999999999,0,0,0,0,0,0,0,0,3,4,0,0,0,0,7,7]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},null,{"$f":"IF(AND($E258=1,Inputs!$D$34=1),AK258,IF(AND($E258=1,Inputs!$D$34=2),AJ258,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK258,IF(Inputs!$D$35=3,U258,IF($AI258>$AY258,U258,AK258))),IF(Inputs!$D$35=2,AJ258,IF(Inputs!$D$35=3,T258,IF($AH258>$AX258,T258,AJ258)))))))","v":0},{"$f":"IF($E258=1,AL258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL258,IF(Inputs!$D$35=3,ADM!V258,IF(ADM!$AI258>ADM!$AY258,ADM!V258,ADM!AL258))),IF(Inputs!$D$35=2,ADM!AL258,IF(Inputs!$D$35=3,ADM!V258,IF(ADM!$AH258>ADM!$AX258,ADM!V258,ADM!AL258)))))","v":0},{"$f":"IF($E258=1,AM258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM258,IF(Inputs!$D$35=3,ADM!W258,IF(ADM!$AI258>ADM!$AY258,ADM!W258,ADM!AM258))),IF(Inputs!$D$35=2,ADM!AM258,IF(Inputs!$D$35=3,ADM!W258,IF(ADM!$AH258>ADM!$AX258,ADM!W258,ADM!AM258)))))","v":0},{"$f":"IF($E258=1,AN258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN258,IF(Inputs!$D$35=3,ADM!X258,IF(ADM!$AI258>ADM!$AY258,ADM!X258,ADM!AN258))),IF(Inputs!$D$35=2,ADM!AN258,IF(Inputs!$D$35=3,ADM!X258,IF(ADM!$AH258>ADM!$AX258,ADM!X258,ADM!AN258)))))","v":0},{"$f":"IF($E258=1,AO258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO258,IF(Inputs!$D$35=3,ADM!Y258,IF(ADM!$AI258>ADM!$AY258,ADM!Y258,ADM!AO258))),IF(Inputs!$D$35=2,ADM!AO258,IF(Inputs!$D$35=3,ADM!Y258,IF(ADM!$AH258>ADM!$AX258,ADM!Y258,ADM!AO258)))))","v":0},{"$f":"IF($E258=1,AP258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP258,IF(Inputs!$D$35=3,ADM!Z258,IF(ADM!$AI258>ADM!$AY258,ADM!Z258,ADM!AP258))),IF(Inputs!$D$35=2,ADM!AP258,IF(Inputs!$D$35=3,ADM!Z258,IF(ADM!$AH258>ADM!$AX258,ADM!Z258,ADM!AP258)))))","v":0},{"$f":"IF($E258=1,AQ258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ258,IF(Inputs!$D$35=3,ADM!AA258,IF(ADM!$AI258>ADM!$AY258,ADM!AA258,ADM!AQ258))),IF(Inputs!$D$35=2,ADM!AQ258,IF(Inputs!$D$35=3,ADM!AA258,IF(ADM!$AH258>ADM!$AX258,ADM!AA258,ADM!AQ258)))))","v":0},{"$f":"IF($E258=1,AR258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR258,IF(Inputs!$D$35=3,ADM!AB258,IF(ADM!$AI258>ADM!$AY258,ADM!AB258,ADM!AR258))),IF(Inputs!$D$35=2,ADM!AR258,IF(Inputs!$D$35=3,ADM!AB258,IF(ADM!$AH258>ADM!$AX258,ADM!AB258,ADM!AR258)))))","v":3.1323333333333334},{"$f":"IF($E258=1,AS258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS258,IF(Inputs!$D$35=3,ADM!AC258,IF(ADM!$AI258>ADM!$AY258,ADM!AC258,ADM!AS258))),IF(Inputs!$D$35=2,ADM!AS258,IF(Inputs!$D$35=3,ADM!AC258,IF(ADM!$AH258>ADM!$AX258,ADM!AC258,ADM!AS258)))))","v":5.68},{"$f":"IF($E258=1,AT258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT258,IF(Inputs!$D$35=3,ADM!AD258,IF(ADM!$AI258>ADM!$AY258,ADM!AD258,ADM!AT258))),IF(Inputs!$D$35=2,ADM!AT258,IF(Inputs!$D$35=3,ADM!AD258,IF(ADM!$AH258>ADM!$AX258,ADM!AD258,ADM!AT258)))))","v":0},{"$f":"IF($E258=1,AU258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU258,IF(Inputs!$D$35=3,ADM!AE258,IF(ADM!$AI258>ADM!$AY258,ADM!AE258,ADM!AU258))),IF(Inputs!$D$35=2,ADM!AU258,IF(Inputs!$D$35=3,ADM!AE258,IF(ADM!$AH258>ADM!$AX258,ADM!AE258,ADM!AU258)))))","v":0},{"$f":"IF($E258=1,AV258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV258,IF(Inputs!$D$35=3,ADM!AF258,IF(ADM!$AI258>ADM!$AY258,ADM!AF258,ADM!AV258))),IF(Inputs!$D$35=2,ADM!AV258,IF(Inputs!$D$35=3,ADM!AF258,IF(ADM!$AH258>ADM!$AX258,ADM!AF258,ADM!AV258)))))","v":0},{"$f":"IF($E258=1,AW258,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW258,IF(Inputs!$D$35=3,ADM!AG258,IF(ADM!$AI258>ADM!$AY258,ADM!AG258,ADM!AW258))),IF(Inputs!$D$35=2,ADM!AW258,IF(Inputs!$D$35=3,ADM!AG258,IF(ADM!$AH258>ADM!$AX258,ADM!AG258,ADM!AW258)))))","v":0},8.8123333333333331,0,0,0,0,0,0,0,0,3.1323333333333334,5.68,0,0,0,0,8.8123333333333331,8.8123333333333331,0,0,0,0,0,0,0,0,1.397,2.92,0,0,0,0,4.3170000000000002,4.3170000000000002,0,0,0,0,0,0,0,0,3,7,0,0,0,0,10,10,0,0,0,0,0,0,0,0,5,7.12,0,0,0,0,12.120000000000001,12.120000000000001]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},null,{"$f":"IF(AND($E259=1,Inputs!$D$34=1),AK259,IF(AND($E259=1,Inputs!$D$34=2),AJ259,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK259,IF(Inputs!$D$35=3,U259,IF($AI259>$AY259,U259,AK259))),IF(Inputs!$D$35=2,AJ259,IF(Inputs!$D$35=3,T259,IF($AH259>$AX259,T259,AJ259)))))))","v":0},{"$f":"IF($E259=1,AL259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL259,IF(Inputs!$D$35=3,ADM!V259,IF(ADM!$AI259>ADM!$AY259,ADM!V259,ADM!AL259))),IF(Inputs!$D$35=2,ADM!AL259,IF(Inputs!$D$35=3,ADM!V259,IF(ADM!$AH259>ADM!$AX259,ADM!V259,ADM!AL259)))))","v":0},{"$f":"IF($E259=1,AM259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM259,IF(Inputs!$D$35=3,ADM!W259,IF(ADM!$AI259>ADM!$AY259,ADM!W259,ADM!AM259))),IF(Inputs!$D$35=2,ADM!AM259,IF(Inputs!$D$35=3,ADM!W259,IF(ADM!$AH259>ADM!$AX259,ADM!W259,ADM!AM259)))))","v":0},{"$f":"IF($E259=1,AN259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN259,IF(Inputs!$D$35=3,ADM!X259,IF(ADM!$AI259>ADM!$AY259,ADM!X259,ADM!AN259))),IF(Inputs!$D$35=2,ADM!AN259,IF(Inputs!$D$35=3,ADM!X259,IF(ADM!$AH259>ADM!$AX259,ADM!X259,ADM!AN259)))))","v":0},{"$f":"IF($E259=1,AO259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO259,IF(Inputs!$D$35=3,ADM!Y259,IF(ADM!$AI259>ADM!$AY259,ADM!Y259,ADM!AO259))),IF(Inputs!$D$35=2,ADM!AO259,IF(Inputs!$D$35=3,ADM!Y259,IF(ADM!$AH259>ADM!$AX259,ADM!Y259,ADM!AO259)))))","v":0},{"$f":"IF($E259=1,AP259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP259,IF(Inputs!$D$35=3,ADM!Z259,IF(ADM!$AI259>ADM!$AY259,ADM!Z259,ADM!AP259))),IF(Inputs!$D$35=2,ADM!AP259,IF(Inputs!$D$35=3,ADM!Z259,IF(ADM!$AH259>ADM!$AX259,ADM!Z259,ADM!AP259)))))","v":0},{"$f":"IF($E259=1,AQ259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ259,IF(Inputs!$D$35=3,ADM!AA259,IF(ADM!$AI259>ADM!$AY259,ADM!AA259,ADM!AQ259))),IF(Inputs!$D$35=2,ADM!AQ259,IF(Inputs!$D$35=3,ADM!AA259,IF(ADM!$AH259>ADM!$AX259,ADM!AA259,ADM!AQ259)))))","v":0},{"$f":"IF($E259=1,AR259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR259,IF(Inputs!$D$35=3,ADM!AB259,IF(ADM!$AI259>ADM!$AY259,ADM!AB259,ADM!AR259))),IF(Inputs!$D$35=2,ADM!AR259,IF(Inputs!$D$35=3,ADM!AB259,IF(ADM!$AH259>ADM!$AX259,ADM!AB259,ADM!AR259)))))","v":0},{"$f":"IF($E259=1,AS259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS259,IF(Inputs!$D$35=3,ADM!AC259,IF(ADM!$AI259>ADM!$AY259,ADM!AC259,ADM!AS259))),IF(Inputs!$D$35=2,ADM!AS259,IF(Inputs!$D$35=3,ADM!AC259,IF(ADM!$AH259>ADM!$AX259,ADM!AC259,ADM!AS259)))))","v":0},{"$f":"IF($E259=1,AT259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT259,IF(Inputs!$D$35=3,ADM!AD259,IF(ADM!$AI259>ADM!$AY259,ADM!AD259,ADM!AT259))),IF(Inputs!$D$35=2,ADM!AT259,IF(Inputs!$D$35=3,ADM!AD259,IF(ADM!$AH259>ADM!$AX259,ADM!AD259,ADM!AT259)))))","v":3.286},{"$f":"IF($E259=1,AU259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU259,IF(Inputs!$D$35=3,ADM!AE259,IF(ADM!$AI259>ADM!$AY259,ADM!AE259,ADM!AU259))),IF(Inputs!$D$35=2,ADM!AU259,IF(Inputs!$D$35=3,ADM!AE259,IF(ADM!$AH259>ADM!$AX259,ADM!AE259,ADM!AU259)))))","v":4.12},{"$f":"IF($E259=1,AV259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV259,IF(Inputs!$D$35=3,ADM!AF259,IF(ADM!$AI259>ADM!$AY259,ADM!AF259,ADM!AV259))),IF(Inputs!$D$35=2,ADM!AV259,IF(Inputs!$D$35=3,ADM!AF259,IF(ADM!$AH259>ADM!$AX259,ADM!AF259,ADM!AV259)))))","v":4.24},{"$f":"IF($E259=1,AW259,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW259,IF(Inputs!$D$35=3,ADM!AG259,IF(ADM!$AI259>ADM!$AY259,ADM!AG259,ADM!AW259))),IF(Inputs!$D$35=2,ADM!AW259,IF(Inputs!$D$35=3,ADM!AG259,IF(ADM!$AH259>ADM!$AX259,ADM!AG259,ADM!AW259)))))","v":3.0169999999999999},14.663,0,0,0,0,0,0,0,0,0,0,3.4286666666666665,3.7563333333333335,3.565666666666667,2.8323333333333331,13.583,13.583,0,0,0,0,0,0,0,0,0,0,3.286,4.12,4.24,3.0169999999999999,{"$f":"AJ259+SUM(AL259:AW259)","v":14.663},14.663,0,0,0,0,0,0,0,0,0,0,3,3,3.0510000000000002,2.794,{"$f":"AZ259+SUM(BB259:BM259)","v":11.845000000000001},{"$f":"SUM(BA259:BM259)","v":11.845000000000001},{"$f":"BQ259/2","v":0},0,0,0,0,0,0,0,0,0,4,4.149,3.4060000000000001,2.6859999999999999,14.241000000000001,14.241000000000001]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},null,{"$f":"IF(AND($E260=1,Inputs!$D$34=1),AK260,IF(AND($E260=1,Inputs!$D$34=2),AJ260,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK260,IF(Inputs!$D$35=3,U260,IF($AI260>$AY260,U260,AK260))),IF(Inputs!$D$35=2,AJ260,IF(Inputs!$D$35=3,T260,IF($AH260>$AX260,T260,AJ260)))))))","v":0},{"$f":"IF($E260=1,AL260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL260,IF(Inputs!$D$35=3,ADM!V260,IF(ADM!$AI260>ADM!$AY260,ADM!V260,ADM!AL260))),IF(Inputs!$D$35=2,ADM!AL260,IF(Inputs!$D$35=3,ADM!V260,IF(ADM!$AH260>ADM!$AX260,ADM!V260,ADM!AL260)))))","v":0},{"$f":"IF($E260=1,AM260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM260,IF(Inputs!$D$35=3,ADM!W260,IF(ADM!$AI260>ADM!$AY260,ADM!W260,ADM!AM260))),IF(Inputs!$D$35=2,ADM!AM260,IF(Inputs!$D$35=3,ADM!W260,IF(ADM!$AH260>ADM!$AX260,ADM!W260,ADM!AM260)))))","v":0},{"$f":"IF($E260=1,AN260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN260,IF(Inputs!$D$35=3,ADM!X260,IF(ADM!$AI260>ADM!$AY260,ADM!X260,ADM!AN260))),IF(Inputs!$D$35=2,ADM!AN260,IF(Inputs!$D$35=3,ADM!X260,IF(ADM!$AH260>ADM!$AX260,ADM!X260,ADM!AN260)))))","v":0},{"$f":"IF($E260=1,AO260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO260,IF(Inputs!$D$35=3,ADM!Y260,IF(ADM!$AI260>ADM!$AY260,ADM!Y260,ADM!AO260))),IF(Inputs!$D$35=2,ADM!AO260,IF(Inputs!$D$35=3,ADM!Y260,IF(ADM!$AH260>ADM!$AX260,ADM!Y260,ADM!AO260)))))","v":0},{"$f":"IF($E260=1,AP260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP260,IF(Inputs!$D$35=3,ADM!Z260,IF(ADM!$AI260>ADM!$AY260,ADM!Z260,ADM!AP260))),IF(Inputs!$D$35=2,ADM!AP260,IF(Inputs!$D$35=3,ADM!Z260,IF(ADM!$AH260>ADM!$AX260,ADM!Z260,ADM!AP260)))))","v":0},{"$f":"IF($E260=1,AQ260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ260,IF(Inputs!$D$35=3,ADM!AA260,IF(ADM!$AI260>ADM!$AY260,ADM!AA260,ADM!AQ260))),IF(Inputs!$D$35=2,ADM!AQ260,IF(Inputs!$D$35=3,ADM!AA260,IF(ADM!$AH260>ADM!$AX260,ADM!AA260,ADM!AQ260)))))","v":0},{"$f":"IF($E260=1,AR260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR260,IF(Inputs!$D$35=3,ADM!AB260,IF(ADM!$AI260>ADM!$AY260,ADM!AB260,ADM!AR260))),IF(Inputs!$D$35=2,ADM!AR260,IF(Inputs!$D$35=3,ADM!AB260,IF(ADM!$AH260>ADM!$AX260,ADM!AB260,ADM!AR260)))))","v":0},{"$f":"IF($E260=1,AS260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS260,IF(Inputs!$D$35=3,ADM!AC260,IF(ADM!$AI260>ADM!$AY260,ADM!AC260,ADM!AS260))),IF(Inputs!$D$35=2,ADM!AS260,IF(Inputs!$D$35=3,ADM!AC260,IF(ADM!$AH260>ADM!$AX260,ADM!AC260,ADM!AS260)))))","v":0},{"$f":"IF($E260=1,AT260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT260,IF(Inputs!$D$35=3,ADM!AD260,IF(ADM!$AI260>ADM!$AY260,ADM!AD260,ADM!AT260))),IF(Inputs!$D$35=2,ADM!AT260,IF(Inputs!$D$35=3,ADM!AD260,IF(ADM!$AH260>ADM!$AX260,ADM!AD260,ADM!AT260)))))","v":7.9480000000000004},{"$f":"IF($E260=1,AU260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU260,IF(Inputs!$D$35=3,ADM!AE260,IF(ADM!$AI260>ADM!$AY260,ADM!AE260,ADM!AU260))),IF(Inputs!$D$35=2,ADM!AU260,IF(Inputs!$D$35=3,ADM!AE260,IF(ADM!$AH260>ADM!$AX260,ADM!AE260,ADM!AU260)))))","v":7.5},{"$f":"IF($E260=1,AV260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV260,IF(Inputs!$D$35=3,ADM!AF260,IF(ADM!$AI260>ADM!$AY260,ADM!AF260,ADM!AV260))),IF(Inputs!$D$35=2,ADM!AV260,IF(Inputs!$D$35=3,ADM!AF260,IF(ADM!$AH260>ADM!$AX260,ADM!AF260,ADM!AV260)))))","v":3.948},{"$f":"IF($E260=1,AW260,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW260,IF(Inputs!$D$35=3,ADM!AG260,IF(ADM!$AI260>ADM!$AY260,ADM!AG260,ADM!AW260))),IF(Inputs!$D$35=2,ADM!AW260,IF(Inputs!$D$35=3,ADM!AG260,IF(ADM!$AH260>ADM!$AX260,ADM!AG260,ADM!AW260)))))","v":4.6609999999999996},24.057000000000002,0,0,0,0,0,0,0,0,0,0,6.698666666666667,5.8579999999999997,3.8493333333333339,4.549666666666667,20.955666666666666,{"$f":"SUM(U260:AG260)","v":20.955666666666666},0,0,0,0,0,0,0,0,0,0,7.9480000000000004,7.5,3.948,4.6609999999999996,24.057000000000002,{"$f":"SUM(AK260:AW260)","v":24.057000000000002},{"$f":"BA260/2","v":0},0,0,0,0,0,0,0,0,0,6.4169999999999998,2.9430000000000001,5.5890000000000004,1.9770000000000001,16.925999999999998,16.925999999999998,0,0,0,0,0,0,0,0,0,0,5.7309999999999999,7.1310000000000002,2.0110000000000001,7.0110000000000001,21.884,21.884]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},null,{"$f":"IF(AND($E261=1,Inputs!$D$34=1),AK261,IF(AND($E261=1,Inputs!$D$34=2),AJ261,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK261,IF(Inputs!$D$35=3,U261,IF($AI261>$AY261,U261,AK261))),IF(Inputs!$D$35=2,AJ261,IF(Inputs!$D$35=3,T261,IF($AH261>$AX261,T261,AJ261)))))))","v":0},{"$f":"IF($E261=1,AL261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL261,IF(Inputs!$D$35=3,ADM!V261,IF(ADM!$AI261>ADM!$AY261,ADM!V261,ADM!AL261))),IF(Inputs!$D$35=2,ADM!AL261,IF(Inputs!$D$35=3,ADM!V261,IF(ADM!$AH261>ADM!$AX261,ADM!V261,ADM!AL261)))))","v":0},{"$f":"IF($E261=1,AM261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM261,IF(Inputs!$D$35=3,ADM!W261,IF(ADM!$AI261>ADM!$AY261,ADM!W261,ADM!AM261))),IF(Inputs!$D$35=2,ADM!AM261,IF(Inputs!$D$35=3,ADM!W261,IF(ADM!$AH261>ADM!$AX261,ADM!W261,ADM!AM261)))))","v":0},{"$f":"IF($E261=1,AN261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN261,IF(Inputs!$D$35=3,ADM!X261,IF(ADM!$AI261>ADM!$AY261,ADM!X261,ADM!AN261))),IF(Inputs!$D$35=2,ADM!AN261,IF(Inputs!$D$35=3,ADM!X261,IF(ADM!$AH261>ADM!$AX261,ADM!X261,ADM!AN261)))))","v":0},{"$f":"IF($E261=1,AO261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO261,IF(Inputs!$D$35=3,ADM!Y261,IF(ADM!$AI261>ADM!$AY261,ADM!Y261,ADM!AO261))),IF(Inputs!$D$35=2,ADM!AO261,IF(Inputs!$D$35=3,ADM!Y261,IF(ADM!$AH261>ADM!$AX261,ADM!Y261,ADM!AO261)))))","v":0},{"$f":"IF($E261=1,AP261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP261,IF(Inputs!$D$35=3,ADM!Z261,IF(ADM!$AI261>ADM!$AY261,ADM!Z261,ADM!AP261))),IF(Inputs!$D$35=2,ADM!AP261,IF(Inputs!$D$35=3,ADM!Z261,IF(ADM!$AH261>ADM!$AX261,ADM!Z261,ADM!AP261)))))","v":0},{"$f":"IF($E261=1,AQ261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ261,IF(Inputs!$D$35=3,ADM!AA261,IF(ADM!$AI261>ADM!$AY261,ADM!AA261,ADM!AQ261))),IF(Inputs!$D$35=2,ADM!AQ261,IF(Inputs!$D$35=3,ADM!AA261,IF(ADM!$AH261>ADM!$AX261,ADM!AA261,ADM!AQ261)))))","v":0},{"$f":"IF($E261=1,AR261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR261,IF(Inputs!$D$35=3,ADM!AB261,IF(ADM!$AI261>ADM!$AY261,ADM!AB261,ADM!AR261))),IF(Inputs!$D$35=2,ADM!AR261,IF(Inputs!$D$35=3,ADM!AB261,IF(ADM!$AH261>ADM!$AX261,ADM!AB261,ADM!AR261)))))","v":0},{"$f":"IF($E261=1,AS261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS261,IF(Inputs!$D$35=3,ADM!AC261,IF(ADM!$AI261>ADM!$AY261,ADM!AC261,ADM!AS261))),IF(Inputs!$D$35=2,ADM!AS261,IF(Inputs!$D$35=3,ADM!AC261,IF(ADM!$AH261>ADM!$AX261,ADM!AC261,ADM!AS261)))))","v":0},{"$f":"IF($E261=1,AT261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT261,IF(Inputs!$D$35=3,ADM!AD261,IF(ADM!$AI261>ADM!$AY261,ADM!AD261,ADM!AT261))),IF(Inputs!$D$35=2,ADM!AT261,IF(Inputs!$D$35=3,ADM!AD261,IF(ADM!$AH261>ADM!$AX261,ADM!AD261,ADM!AT261)))))","v":81.228999999999999},{"$f":"IF($E261=1,AU261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU261,IF(Inputs!$D$35=3,ADM!AE261,IF(ADM!$AI261>ADM!$AY261,ADM!AE261,ADM!AU261))),IF(Inputs!$D$35=2,ADM!AU261,IF(Inputs!$D$35=3,ADM!AE261,IF(ADM!$AH261>ADM!$AX261,ADM!AE261,ADM!AU261)))))","v":78.703000000000003},{"$f":"IF($E261=1,AV261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV261,IF(Inputs!$D$35=3,ADM!AF261,IF(ADM!$AI261>ADM!$AY261,ADM!AF261,ADM!AV261))),IF(Inputs!$D$35=2,ADM!AV261,IF(Inputs!$D$35=3,ADM!AF261,IF(ADM!$AH261>ADM!$AX261,ADM!AF261,ADM!AV261)))))","v":66.64},{"$f":"IF($E261=1,AW261,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW261,IF(Inputs!$D$35=3,ADM!AG261,IF(ADM!$AI261>ADM!$AY261,ADM!AG261,ADM!AW261))),IF(Inputs!$D$35=2,ADM!AW261,IF(Inputs!$D$35=3,ADM!AG261,IF(ADM!$AH261>ADM!$AX261,ADM!AG261,ADM!AW261)))))","v":68.534000000000006},295.10599999999999,0,0,0,0,0,0,0,0,0,0,78.506666666666661,76.936666666666667,67.183333333333337,67.069000000000003,289.69566666666668,289.69566666666668,0,0,0,0,0,0,0,0,0,0,81.228999999999999,78.703000000000003,66.64,68.534000000000006,295.10599999999999,295.10599999999999,0,0,0,0,0,0,0,0,0,0,79.52,75.486000000000004,70.686999999999998,61.743000000000002,287.43599999999998,287.43599999999998,0,0,0,0,0,0,0,0,0,0,74.771000000000001,76.620999999999995,64.222999999999999,70.930000000000007,286.54500000000002,286.54500000000002]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},null,{"$f":"IF(AND($E262=1,Inputs!$D$34=1),AK262,IF(AND($E262=1,Inputs!$D$34=2),AJ262,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK262,IF(Inputs!$D$35=3,U262,IF($AI262>$AY262,U262,AK262))),IF(Inputs!$D$35=2,AJ262,IF(Inputs!$D$35=3,T262,IF($AH262>$AX262,T262,AJ262)))))))","v":17.777000000000001},{"$f":"IF($E262=1,AL262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL262,IF(Inputs!$D$35=3,ADM!V262,IF(ADM!$AI262>ADM!$AY262,ADM!V262,ADM!AL262))),IF(Inputs!$D$35=2,ADM!AL262,IF(Inputs!$D$35=3,ADM!V262,IF(ADM!$AH262>ADM!$AX262,ADM!V262,ADM!AL262)))))","v":20},{"$f":"IF($E262=1,AM262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM262,IF(Inputs!$D$35=3,ADM!W262,IF(ADM!$AI262>ADM!$AY262,ADM!W262,ADM!AM262))),IF(Inputs!$D$35=2,ADM!AM262,IF(Inputs!$D$35=3,ADM!W262,IF(ADM!$AH262>ADM!$AX262,ADM!W262,ADM!AM262)))))","v":13.869},{"$f":"IF($E262=1,AN262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN262,IF(Inputs!$D$35=3,ADM!X262,IF(ADM!$AI262>ADM!$AY262,ADM!X262,ADM!AN262))),IF(Inputs!$D$35=2,ADM!AN262,IF(Inputs!$D$35=3,ADM!X262,IF(ADM!$AH262>ADM!$AX262,ADM!X262,ADM!AN262)))))","v":13.16},{"$f":"IF($E262=1,AO262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO262,IF(Inputs!$D$35=3,ADM!Y262,IF(ADM!$AI262>ADM!$AY262,ADM!Y262,ADM!AO262))),IF(Inputs!$D$35=2,ADM!AO262,IF(Inputs!$D$35=3,ADM!Y262,IF(ADM!$AH262>ADM!$AX262,ADM!Y262,ADM!AO262)))))","v":12.6},{"$f":"IF($E262=1,AP262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP262,IF(Inputs!$D$35=3,ADM!Z262,IF(ADM!$AI262>ADM!$AY262,ADM!Z262,ADM!AP262))),IF(Inputs!$D$35=2,ADM!AP262,IF(Inputs!$D$35=3,ADM!Z262,IF(ADM!$AH262>ADM!$AX262,ADM!Z262,ADM!AP262)))))","v":19.754000000000001},{"$f":"IF($E262=1,AQ262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ262,IF(Inputs!$D$35=3,ADM!AA262,IF(ADM!$AI262>ADM!$AY262,ADM!AA262,ADM!AQ262))),IF(Inputs!$D$35=2,ADM!AQ262,IF(Inputs!$D$35=3,ADM!AA262,IF(ADM!$AH262>ADM!$AX262,ADM!AA262,ADM!AQ262)))))","v":12.811},{"$f":"IF($E262=1,AR262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR262,IF(Inputs!$D$35=3,ADM!AB262,IF(ADM!$AI262>ADM!$AY262,ADM!AB262,ADM!AR262))),IF(Inputs!$D$35=2,ADM!AR262,IF(Inputs!$D$35=3,ADM!AB262,IF(ADM!$AH262>ADM!$AX262,ADM!AB262,ADM!AR262)))))","v":0},{"$f":"IF($E262=1,AS262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS262,IF(Inputs!$D$35=3,ADM!AC262,IF(ADM!$AI262>ADM!$AY262,ADM!AC262,ADM!AS262))),IF(Inputs!$D$35=2,ADM!AS262,IF(Inputs!$D$35=3,ADM!AC262,IF(ADM!$AH262>ADM!$AX262,ADM!AC262,ADM!AS262)))))","v":0},{"$f":"IF($E262=1,AT262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT262,IF(Inputs!$D$35=3,ADM!AD262,IF(ADM!$AI262>ADM!$AY262,ADM!AD262,ADM!AT262))),IF(Inputs!$D$35=2,ADM!AT262,IF(Inputs!$D$35=3,ADM!AD262,IF(ADM!$AH262>ADM!$AX262,ADM!AD262,ADM!AT262)))))","v":0},{"$f":"IF($E262=1,AU262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU262,IF(Inputs!$D$35=3,ADM!AE262,IF(ADM!$AI262>ADM!$AY262,ADM!AE262,ADM!AU262))),IF(Inputs!$D$35=2,ADM!AU262,IF(Inputs!$D$35=3,ADM!AE262,IF(ADM!$AH262>ADM!$AX262,ADM!AE262,ADM!AU262)))))","v":0},{"$f":"IF($E262=1,AV262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV262,IF(Inputs!$D$35=3,ADM!AF262,IF(ADM!$AI262>ADM!$AY262,ADM!AF262,ADM!AV262))),IF(Inputs!$D$35=2,ADM!AV262,IF(Inputs!$D$35=3,ADM!AF262,IF(ADM!$AH262>ADM!$AX262,ADM!AF262,ADM!AV262)))))","v":0},{"$f":"IF($E262=1,AW262,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW262,IF(Inputs!$D$35=3,ADM!AG262,IF(ADM!$AI262>ADM!$AY262,ADM!AG262,ADM!AW262))),IF(Inputs!$D$35=2,ADM!AW262,IF(Inputs!$D$35=3,ADM!AG262,IF(ADM!$AH262>ADM!$AX262,ADM!AG262,ADM!AW262)))))","v":0},109.971,8.512833333333333,17.025666666666666,15.607333333333335,14.178333333333335,13.914,13.494999999999999,17.153666666666666,12.734000000000002,0,0,0,0,0,0,95.595166666666671,104.108,8.8885000000000005,17.777000000000001,20,13.869,13.16,12.6,19.754000000000001,12.811,0,0,0,0,0,0,101.08249999999998,109.971,9.5594999999999999,19.119,11.510999999999999,13.92,13.057,16.597000000000001,12.04,19.199000000000002,0,0,0,0,0,0,95.883499999999998,105.443,7.0904999999999996,14.180999999999999,15.311,14.746,15.525,11.288,19.667000000000002,6.1920000000000002,0,0,0,0,0,0,89.819500000000019,96.91]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},null,{"$f":"IF(AND($E263=1,Inputs!$D$34=1),AK263,IF(AND($E263=1,Inputs!$D$34=2),AJ263,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK263,IF(Inputs!$D$35=3,U263,IF($AI263>$AY263,U263,AK263))),IF(Inputs!$D$35=2,AJ263,IF(Inputs!$D$35=3,T263,IF($AH263>$AX263,T263,AJ263)))))))","v":0},{"$f":"IF($E263=1,AL263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL263,IF(Inputs!$D$35=3,ADM!V263,IF(ADM!$AI263>ADM!$AY263,ADM!V263,ADM!AL263))),IF(Inputs!$D$35=2,ADM!AL263,IF(Inputs!$D$35=3,ADM!V263,IF(ADM!$AH263>ADM!$AX263,ADM!V263,ADM!AL263)))))","v":0},{"$f":"IF($E263=1,AM263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM263,IF(Inputs!$D$35=3,ADM!W263,IF(ADM!$AI263>ADM!$AY263,ADM!W263,ADM!AM263))),IF(Inputs!$D$35=2,ADM!AM263,IF(Inputs!$D$35=3,ADM!W263,IF(ADM!$AH263>ADM!$AX263,ADM!W263,ADM!AM263)))))","v":0},{"$f":"IF($E263=1,AN263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN263,IF(Inputs!$D$35=3,ADM!X263,IF(ADM!$AI263>ADM!$AY263,ADM!X263,ADM!AN263))),IF(Inputs!$D$35=2,ADM!AN263,IF(Inputs!$D$35=3,ADM!X263,IF(ADM!$AH263>ADM!$AX263,ADM!X263,ADM!AN263)))))","v":0},{"$f":"IF($E263=1,AO263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO263,IF(Inputs!$D$35=3,ADM!Y263,IF(ADM!$AI263>ADM!$AY263,ADM!Y263,ADM!AO263))),IF(Inputs!$D$35=2,ADM!AO263,IF(Inputs!$D$35=3,ADM!Y263,IF(ADM!$AH263>ADM!$AX263,ADM!Y263,ADM!AO263)))))","v":0},{"$f":"IF($E263=1,AP263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP263,IF(Inputs!$D$35=3,ADM!Z263,IF(ADM!$AI263>ADM!$AY263,ADM!Z263,ADM!AP263))),IF(Inputs!$D$35=2,ADM!AP263,IF(Inputs!$D$35=3,ADM!Z263,IF(ADM!$AH263>ADM!$AX263,ADM!Z263,ADM!AP263)))))","v":0},{"$f":"IF($E263=1,AQ263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ263,IF(Inputs!$D$35=3,ADM!AA263,IF(ADM!$AI263>ADM!$AY263,ADM!AA263,ADM!AQ263))),IF(Inputs!$D$35=2,ADM!AQ263,IF(Inputs!$D$35=3,ADM!AA263,IF(ADM!$AH263>ADM!$AX263,ADM!AA263,ADM!AQ263)))))","v":0},{"$f":"IF($E263=1,AR263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR263,IF(Inputs!$D$35=3,ADM!AB263,IF(ADM!$AI263>ADM!$AY263,ADM!AB263,ADM!AR263))),IF(Inputs!$D$35=2,ADM!AR263,IF(Inputs!$D$35=3,ADM!AB263,IF(ADM!$AH263>ADM!$AX263,ADM!AB263,ADM!AR263)))))","v":23},{"$f":"IF($E263=1,AS263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS263,IF(Inputs!$D$35=3,ADM!AC263,IF(ADM!$AI263>ADM!$AY263,ADM!AC263,ADM!AS263))),IF(Inputs!$D$35=2,ADM!AS263,IF(Inputs!$D$35=3,ADM!AC263,IF(ADM!$AH263>ADM!$AX263,ADM!AC263,ADM!AS263)))))","v":15.051},{"$f":"IF($E263=1,AT263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT263,IF(Inputs!$D$35=3,ADM!AD263,IF(ADM!$AI263>ADM!$AY263,ADM!AD263,ADM!AT263))),IF(Inputs!$D$35=2,ADM!AT263,IF(Inputs!$D$35=3,ADM!AD263,IF(ADM!$AH263>ADM!$AX263,ADM!AD263,ADM!AT263)))))","v":0},{"$f":"IF($E263=1,AU263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU263,IF(Inputs!$D$35=3,ADM!AE263,IF(ADM!$AI263>ADM!$AY263,ADM!AE263,ADM!AU263))),IF(Inputs!$D$35=2,ADM!AU263,IF(Inputs!$D$35=3,ADM!AE263,IF(ADM!$AH263>ADM!$AX263,ADM!AE263,ADM!AU263)))))","v":0},{"$f":"IF($E263=1,AV263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV263,IF(Inputs!$D$35=3,ADM!AF263,IF(ADM!$AI263>ADM!$AY263,ADM!AF263,ADM!AV263))),IF(Inputs!$D$35=2,ADM!AV263,IF(Inputs!$D$35=3,ADM!AF263,IF(ADM!$AH263>ADM!$AX263,ADM!AF263,ADM!AV263)))))","v":0},{"$f":"IF($E263=1,AW263,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW263,IF(Inputs!$D$35=3,ADM!AG263,IF(ADM!$AI263>ADM!$AY263,ADM!AG263,ADM!AW263))),IF(Inputs!$D$35=2,ADM!AW263,IF(Inputs!$D$35=3,ADM!AG263,IF(ADM!$AH263>ADM!$AX263,ADM!AG263,ADM!AW263)))))","v":0},38.051000000000002,0,0,0,0,0,0,0,0,16.528333333333332,16.114666666666668,0,0,0,0,32.643000000000001,32.643000000000001,0,0,0,0,0,0,0,0,23,15.051,0,0,0,0,38.051000000000002,38.051000000000002,0,0,0,0,0,0,0,0,10.54,17.902999999999999,0,0,0,0,28.442999999999998,28.442999999999998,0,0,0,0,0,0,0,0,16.045000000000002,15.39,0,0,0,0,31.435000000000002,31.435000000000002]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},null,{"$f":"IF(AND($E264=1,Inputs!$D$34=1),AK264,IF(AND($E264=1,Inputs!$D$34=2),AJ264,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK264,IF(Inputs!$D$35=3,U264,IF($AI264>$AY264,U264,AK264))),IF(Inputs!$D$35=2,AJ264,IF(Inputs!$D$35=3,T264,IF($AH264>$AX264,T264,AJ264)))))))","v":0},{"$f":"IF($E264=1,AL264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL264,IF(Inputs!$D$35=3,ADM!V264,IF(ADM!$AI264>ADM!$AY264,ADM!V264,ADM!AL264))),IF(Inputs!$D$35=2,ADM!AL264,IF(Inputs!$D$35=3,ADM!V264,IF(ADM!$AH264>ADM!$AX264,ADM!V264,ADM!AL264)))))","v":0},{"$f":"IF($E264=1,AM264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM264,IF(Inputs!$D$35=3,ADM!W264,IF(ADM!$AI264>ADM!$AY264,ADM!W264,ADM!AM264))),IF(Inputs!$D$35=2,ADM!AM264,IF(Inputs!$D$35=3,ADM!W264,IF(ADM!$AH264>ADM!$AX264,ADM!W264,ADM!AM264)))))","v":0},{"$f":"IF($E264=1,AN264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN264,IF(Inputs!$D$35=3,ADM!X264,IF(ADM!$AI264>ADM!$AY264,ADM!X264,ADM!AN264))),IF(Inputs!$D$35=2,ADM!AN264,IF(Inputs!$D$35=3,ADM!X264,IF(ADM!$AH264>ADM!$AX264,ADM!X264,ADM!AN264)))))","v":0},{"$f":"IF($E264=1,AO264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO264,IF(Inputs!$D$35=3,ADM!Y264,IF(ADM!$AI264>ADM!$AY264,ADM!Y264,ADM!AO264))),IF(Inputs!$D$35=2,ADM!AO264,IF(Inputs!$D$35=3,ADM!Y264,IF(ADM!$AH264>ADM!$AX264,ADM!Y264,ADM!AO264)))))","v":0},{"$f":"IF($E264=1,AP264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP264,IF(Inputs!$D$35=3,ADM!Z264,IF(ADM!$AI264>ADM!$AY264,ADM!Z264,ADM!AP264))),IF(Inputs!$D$35=2,ADM!AP264,IF(Inputs!$D$35=3,ADM!Z264,IF(ADM!$AH264>ADM!$AX264,ADM!Z264,ADM!AP264)))))","v":0},{"$f":"IF($E264=1,AQ264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ264,IF(Inputs!$D$35=3,ADM!AA264,IF(ADM!$AI264>ADM!$AY264,ADM!AA264,ADM!AQ264))),IF(Inputs!$D$35=2,ADM!AQ264,IF(Inputs!$D$35=3,ADM!AA264,IF(ADM!$AH264>ADM!$AX264,ADM!AA264,ADM!AQ264)))))","v":0},{"$f":"IF($E264=1,AR264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR264,IF(Inputs!$D$35=3,ADM!AB264,IF(ADM!$AI264>ADM!$AY264,ADM!AB264,ADM!AR264))),IF(Inputs!$D$35=2,ADM!AR264,IF(Inputs!$D$35=3,ADM!AB264,IF(ADM!$AH264>ADM!$AX264,ADM!AB264,ADM!AR264)))))","v":0},{"$f":"IF($E264=1,AS264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS264,IF(Inputs!$D$35=3,ADM!AC264,IF(ADM!$AI264>ADM!$AY264,ADM!AC264,ADM!AS264))),IF(Inputs!$D$35=2,ADM!AS264,IF(Inputs!$D$35=3,ADM!AC264,IF(ADM!$AH264>ADM!$AX264,ADM!AC264,ADM!AS264)))))","v":0},{"$f":"IF($E264=1,AT264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT264,IF(Inputs!$D$35=3,ADM!AD264,IF(ADM!$AI264>ADM!$AY264,ADM!AD264,ADM!AT264))),IF(Inputs!$D$35=2,ADM!AT264,IF(Inputs!$D$35=3,ADM!AD264,IF(ADM!$AH264>ADM!$AX264,ADM!AD264,ADM!AT264)))))","v":18.36},{"$f":"IF($E264=1,AU264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU264,IF(Inputs!$D$35=3,ADM!AE264,IF(ADM!$AI264>ADM!$AY264,ADM!AE264,ADM!AU264))),IF(Inputs!$D$35=2,ADM!AU264,IF(Inputs!$D$35=3,ADM!AE264,IF(ADM!$AH264>ADM!$AX264,ADM!AE264,ADM!AU264)))))","v":18.206},{"$f":"IF($E264=1,AV264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV264,IF(Inputs!$D$35=3,ADM!AF264,IF(ADM!$AI264>ADM!$AY264,ADM!AF264,ADM!AV264))),IF(Inputs!$D$35=2,ADM!AV264,IF(Inputs!$D$35=3,ADM!AF264,IF(ADM!$AH264>ADM!$AX264,ADM!AF264,ADM!AV264)))))","v":22.177},{"$f":"IF($E264=1,AW264,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW264,IF(Inputs!$D$35=3,ADM!AG264,IF(ADM!$AI264>ADM!$AY264,ADM!AG264,ADM!AW264))),IF(Inputs!$D$35=2,ADM!AW264,IF(Inputs!$D$35=3,ADM!AG264,IF(ADM!$AH264>ADM!$AX264,ADM!AG264,ADM!AW264)))))","v":11},69.742999999999995,0,0,0,0,0,0,0,0,0,0,18.008666666666667,15.280666666666667,19.141333333333336,16.282666666666668,68.713333333333338,68.713333333333338,0,0,0,0,0,0,0,0,0,0,18.36,18.206,22.177,11,69.742999999999995,69.742999999999995,0,0,0,0,0,0,0,0,0,0,16.891999999999999,18.635999999999999,10.760999999999999,21.937999999999999,68.227000000000004,68.227000000000004,0,0,0,0,0,0,0,0,0,0,18.774000000000001,9,24.486000000000001,15.91,68.17,68.17]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},null,{"$f":"IF(AND($E265=1,Inputs!$D$34=1),AK265,IF(AND($E265=1,Inputs!$D$34=2),AJ265,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK265,IF(Inputs!$D$35=3,U265,IF($AI265>$AY265,U265,AK265))),IF(Inputs!$D$35=2,AJ265,IF(Inputs!$D$35=3,T265,IF($AH265>$AX265,T265,AJ265)))))))","v":34.176000000000002},{"$f":"IF($E265=1,AL265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL265,IF(Inputs!$D$35=3,ADM!V265,IF(ADM!$AI265>ADM!$AY265,ADM!V265,ADM!AL265))),IF(Inputs!$D$35=2,ADM!AL265,IF(Inputs!$D$35=3,ADM!V265,IF(ADM!$AH265>ADM!$AX265,ADM!V265,ADM!AL265)))))","v":26.791},{"$f":"IF($E265=1,AM265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM265,IF(Inputs!$D$35=3,ADM!W265,IF(ADM!$AI265>ADM!$AY265,ADM!W265,ADM!AM265))),IF(Inputs!$D$35=2,ADM!AM265,IF(Inputs!$D$35=3,ADM!W265,IF(ADM!$AH265>ADM!$AX265,ADM!W265,ADM!AM265)))))","v":36.142000000000003},{"$f":"IF($E265=1,AN265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN265,IF(Inputs!$D$35=3,ADM!X265,IF(ADM!$AI265>ADM!$AY265,ADM!X265,ADM!AN265))),IF(Inputs!$D$35=2,ADM!AN265,IF(Inputs!$D$35=3,ADM!X265,IF(ADM!$AH265>ADM!$AX265,ADM!X265,ADM!AN265)))))","v":21.885000000000002},{"$f":"IF($E265=1,AO265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO265,IF(Inputs!$D$35=3,ADM!Y265,IF(ADM!$AI265>ADM!$AY265,ADM!Y265,ADM!AO265))),IF(Inputs!$D$35=2,ADM!AO265,IF(Inputs!$D$35=3,ADM!Y265,IF(ADM!$AH265>ADM!$AX265,ADM!Y265,ADM!AO265)))))","v":36.966000000000001},{"$f":"IF($E265=1,AP265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP265,IF(Inputs!$D$35=3,ADM!Z265,IF(ADM!$AI265>ADM!$AY265,ADM!Z265,ADM!AP265))),IF(Inputs!$D$35=2,ADM!AP265,IF(Inputs!$D$35=3,ADM!Z265,IF(ADM!$AH265>ADM!$AX265,ADM!Z265,ADM!AP265)))))","v":42.865000000000002},{"$f":"IF($E265=1,AQ265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ265,IF(Inputs!$D$35=3,ADM!AA265,IF(ADM!$AI265>ADM!$AY265,ADM!AA265,ADM!AQ265))),IF(Inputs!$D$35=2,ADM!AQ265,IF(Inputs!$D$35=3,ADM!AA265,IF(ADM!$AH265>ADM!$AX265,ADM!AA265,ADM!AQ265)))))","v":0},{"$f":"IF($E265=1,AR265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR265,IF(Inputs!$D$35=3,ADM!AB265,IF(ADM!$AI265>ADM!$AY265,ADM!AB265,ADM!AR265))),IF(Inputs!$D$35=2,ADM!AR265,IF(Inputs!$D$35=3,ADM!AB265,IF(ADM!$AH265>ADM!$AX265,ADM!AB265,ADM!AR265)))))","v":0},{"$f":"IF($E265=1,AS265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS265,IF(Inputs!$D$35=3,ADM!AC265,IF(ADM!$AI265>ADM!$AY265,ADM!AC265,ADM!AS265))),IF(Inputs!$D$35=2,ADM!AS265,IF(Inputs!$D$35=3,ADM!AC265,IF(ADM!$AH265>ADM!$AX265,ADM!AC265,ADM!AS265)))))","v":0},{"$f":"IF($E265=1,AT265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT265,IF(Inputs!$D$35=3,ADM!AD265,IF(ADM!$AI265>ADM!$AY265,ADM!AD265,ADM!AT265))),IF(Inputs!$D$35=2,ADM!AT265,IF(Inputs!$D$35=3,ADM!AD265,IF(ADM!$AH265>ADM!$AX265,ADM!AD265,ADM!AT265)))))","v":0},{"$f":"IF($E265=1,AU265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU265,IF(Inputs!$D$35=3,ADM!AE265,IF(ADM!$AI265>ADM!$AY265,ADM!AE265,ADM!AU265))),IF(Inputs!$D$35=2,ADM!AU265,IF(Inputs!$D$35=3,ADM!AE265,IF(ADM!$AH265>ADM!$AX265,ADM!AE265,ADM!AU265)))))","v":0},{"$f":"IF($E265=1,AV265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV265,IF(Inputs!$D$35=3,ADM!AF265,IF(ADM!$AI265>ADM!$AY265,ADM!AF265,ADM!AV265))),IF(Inputs!$D$35=2,ADM!AV265,IF(Inputs!$D$35=3,ADM!AF265,IF(ADM!$AH265>ADM!$AX265,ADM!AF265,ADM!AV265)))))","v":0},{"$f":"IF($E265=1,AW265,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW265,IF(Inputs!$D$35=3,ADM!AG265,IF(ADM!$AI265>ADM!$AY265,ADM!AG265,ADM!AW265))),IF(Inputs!$D$35=2,ADM!AW265,IF(Inputs!$D$35=3,ADM!AG265,IF(ADM!$AH265>ADM!$AX265,ADM!AG265,ADM!AW265)))))","v":0},198.82500000000002,{"$f":"AVERAGE(AJ265,AZ265,BP265)","v":14.217333333333334},{"$f":"AVERAGE(AK265,BA265,BQ265)","v":28.434666666666669},{"$f":"AVERAGE(AL265,BB265,BR265)","v":27.268000000000001},{"$f":"AVERAGE(AM265,BC265,BS265)","v":29.554000000000002},{"$f":"AVERAGE(AN265,BD265,BT265)","v":31.981999999999999},{"$f":"AVERAGE(AO265,BE265,BU265)","v":39.484333333333332},{"$f":"AVERAGE(AP265,BF265,BV265)","v":41.015666666666668},{"$f":"AVERAGE(AQ265,BG265,BW265)","v":0},{"$f":"AVERAGE(AR265,BH265,BX265)","v":0},{"$f":"AVERAGE(AS265,BI265,BY265)","v":0},{"$f":"AVERAGE(AT265,BJ265,BZ265)","v":0},{"$f":"AVERAGE(AU265,BK265,CA265)","v":0},{"$f":"AVERAGE(AV265,BL265,CB265)","v":0},{"$f":"AVERAGE(AW265,BM265,CC265)","v":0},183.52133333333333,197.73866666666669,17.088000000000001,34.176000000000002,26.791,36.142000000000003,21.885000000000002,36.966000000000001,42.865000000000002,0,0,0,0,0,0,0,181.73700000000002,198.82500000000002,9.9695,19.939,34.878,22.858000000000001,31.722999999999999,40.453000000000003,44,0,0,0,0,0,0,0,183.88150000000002,193.851,15.5945,31.189,20.135000000000002,29.661999999999999,42.338000000000001,41.033999999999999,36.182000000000002,0,0,0,0,0,0,0,184.94550000000001,200.53999999999996]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},null,{"$f":"IF(AND($E266=1,Inputs!$D$34=1),AK266,IF(AND($E266=1,Inputs!$D$34=2),AJ266,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK266,IF(Inputs!$D$35=3,U266,IF($AI266>$AY266,U266,AK266))),IF(Inputs!$D$35=2,AJ266,IF(Inputs!$D$35=3,T266,IF($AH266>$AX266,T266,AJ266)))))))","v":0},{"$f":"IF($E266=1,AL266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL266,IF(Inputs!$D$35=3,ADM!V266,IF(ADM!$AI266>ADM!$AY266,ADM!V266,ADM!AL266))),IF(Inputs!$D$35=2,ADM!AL266,IF(Inputs!$D$35=3,ADM!V266,IF(ADM!$AH266>ADM!$AX266,ADM!V266,ADM!AL266)))))","v":1},{"$f":"IF($E266=1,AM266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM266,IF(Inputs!$D$35=3,ADM!W266,IF(ADM!$AI266>ADM!$AY266,ADM!W266,ADM!AM266))),IF(Inputs!$D$35=2,ADM!AM266,IF(Inputs!$D$35=3,ADM!W266,IF(ADM!$AH266>ADM!$AX266,ADM!W266,ADM!AM266)))))","v":0},{"$f":"IF($E266=1,AN266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN266,IF(Inputs!$D$35=3,ADM!X266,IF(ADM!$AI266>ADM!$AY266,ADM!X266,ADM!AN266))),IF(Inputs!$D$35=2,ADM!AN266,IF(Inputs!$D$35=3,ADM!X266,IF(ADM!$AH266>ADM!$AX266,ADM!X266,ADM!AN266)))))","v":2.8380000000000001},{"$f":"IF($E266=1,AO266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO266,IF(Inputs!$D$35=3,ADM!Y266,IF(ADM!$AI266>ADM!$AY266,ADM!Y266,ADM!AO266))),IF(Inputs!$D$35=2,ADM!AO266,IF(Inputs!$D$35=3,ADM!Y266,IF(ADM!$AH266>ADM!$AX266,ADM!Y266,ADM!AO266)))))","v":0},{"$f":"IF($E266=1,AP266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP266,IF(Inputs!$D$35=3,ADM!Z266,IF(ADM!$AI266>ADM!$AY266,ADM!Z266,ADM!AP266))),IF(Inputs!$D$35=2,ADM!AP266,IF(Inputs!$D$35=3,ADM!Z266,IF(ADM!$AH266>ADM!$AX266,ADM!Z266,ADM!AP266)))))","v":3.7909999999999999},{"$f":"IF($E266=1,AQ266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ266,IF(Inputs!$D$35=3,ADM!AA266,IF(ADM!$AI266>ADM!$AY266,ADM!AA266,ADM!AQ266))),IF(Inputs!$D$35=2,ADM!AQ266,IF(Inputs!$D$35=3,ADM!AA266,IF(ADM!$AH266>ADM!$AX266,ADM!AA266,ADM!AQ266)))))","v":0},{"$f":"IF($E266=1,AR266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR266,IF(Inputs!$D$35=3,ADM!AB266,IF(ADM!$AI266>ADM!$AY266,ADM!AB266,ADM!AR266))),IF(Inputs!$D$35=2,ADM!AR266,IF(Inputs!$D$35=3,ADM!AB266,IF(ADM!$AH266>ADM!$AX266,ADM!AB266,ADM!AR266)))))","v":0},{"$f":"IF($E266=1,AS266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS266,IF(Inputs!$D$35=3,ADM!AC266,IF(ADM!$AI266>ADM!$AY266,ADM!AC266,ADM!AS266))),IF(Inputs!$D$35=2,ADM!AS266,IF(Inputs!$D$35=3,ADM!AC266,IF(ADM!$AH266>ADM!$AX266,ADM!AC266,ADM!AS266)))))","v":0},{"$f":"IF($E266=1,AT266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT266,IF(Inputs!$D$35=3,ADM!AD266,IF(ADM!$AI266>ADM!$AY266,ADM!AD266,ADM!AT266))),IF(Inputs!$D$35=2,ADM!AT266,IF(Inputs!$D$35=3,ADM!AD266,IF(ADM!$AH266>ADM!$AX266,ADM!AD266,ADM!AT266)))))","v":0},{"$f":"IF($E266=1,AU266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU266,IF(Inputs!$D$35=3,ADM!AE266,IF(ADM!$AI266>ADM!$AY266,ADM!AE266,ADM!AU266))),IF(Inputs!$D$35=2,ADM!AU266,IF(Inputs!$D$35=3,ADM!AE266,IF(ADM!$AH266>ADM!$AX266,ADM!AE266,ADM!AU266)))))","v":0},{"$f":"IF($E266=1,AV266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV266,IF(Inputs!$D$35=3,ADM!AF266,IF(ADM!$AI266>ADM!$AY266,ADM!AF266,ADM!AV266))),IF(Inputs!$D$35=2,ADM!AV266,IF(Inputs!$D$35=3,ADM!AF266,IF(ADM!$AH266>ADM!$AX266,ADM!AF266,ADM!AV266)))))","v":0},{"$f":"IF($E266=1,AW266,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW266,IF(Inputs!$D$35=3,ADM!AG266,IF(ADM!$AI266>ADM!$AY266,ADM!AG266,ADM!AW266))),IF(Inputs!$D$35=2,ADM!AW266,IF(Inputs!$D$35=3,ADM!AG266,IF(ADM!$AH266>ADM!$AX266,ADM!AG266,ADM!AW266)))))","v":0},7.6289999999999996,0,0,1,0.66666666666666663,1.946,1.7949999999999999,1.2636666666666667,0,0,0,0,0,0,0,6.6713333333333331,6.6713333333333331,0,0,1,0,2.8380000000000001,0,3.7909999999999999,0,0,0,0,0,0,0,7.6289999999999996,7.6289999999999996,0,0,0,2,0,3.3849999999999998,0,0,0,0,0,0,0,0,5.3849999999999998,5.3849999999999998,0,0,2,0,3,2,0,0,0,0,0,0,0,0,7,7]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},null,{"$f":"IF(AND($E267=1,Inputs!$D$34=1),AK267,IF(AND($E267=1,Inputs!$D$34=2),AJ267,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK267,IF(Inputs!$D$35=3,U267,IF($AI267>$AY267,U267,AK267))),IF(Inputs!$D$35=2,AJ267,IF(Inputs!$D$35=3,T267,IF($AH267>$AX267,T267,AJ267)))))))","v":40.25},{"$f":"IF($E267=1,AL267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL267,IF(Inputs!$D$35=3,ADM!V267,IF(ADM!$AI267>ADM!$AY267,ADM!V267,ADM!AL267))),IF(Inputs!$D$35=2,ADM!AL267,IF(Inputs!$D$35=3,ADM!V267,IF(ADM!$AH267>ADM!$AX267,ADM!V267,ADM!AL267)))))","v":44.642000000000003},{"$f":"IF($E267=1,AM267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM267,IF(Inputs!$D$35=3,ADM!W267,IF(ADM!$AI267>ADM!$AY267,ADM!W267,ADM!AM267))),IF(Inputs!$D$35=2,ADM!AM267,IF(Inputs!$D$35=3,ADM!W267,IF(ADM!$AH267>ADM!$AX267,ADM!W267,ADM!AM267)))))","v":38.331000000000003},{"$f":"IF($E267=1,AN267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN267,IF(Inputs!$D$35=3,ADM!X267,IF(ADM!$AI267>ADM!$AY267,ADM!X267,ADM!AN267))),IF(Inputs!$D$35=2,ADM!AN267,IF(Inputs!$D$35=3,ADM!X267,IF(ADM!$AH267>ADM!$AX267,ADM!X267,ADM!AN267)))))","v":42.764000000000003},{"$f":"IF($E267=1,AO267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO267,IF(Inputs!$D$35=3,ADM!Y267,IF(ADM!$AI267>ADM!$AY267,ADM!Y267,ADM!AO267))),IF(Inputs!$D$35=2,ADM!AO267,IF(Inputs!$D$35=3,ADM!Y267,IF(ADM!$AH267>ADM!$AX267,ADM!Y267,ADM!AO267)))))","v":37.540999999999997},{"$f":"IF($E267=1,AP267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP267,IF(Inputs!$D$35=3,ADM!Z267,IF(ADM!$AI267>ADM!$AY267,ADM!Z267,ADM!AP267))),IF(Inputs!$D$35=2,ADM!AP267,IF(Inputs!$D$35=3,ADM!Z267,IF(ADM!$AH267>ADM!$AX267,ADM!Z267,ADM!AP267)))))","v":39.203000000000003},{"$f":"IF($E267=1,AQ267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ267,IF(Inputs!$D$35=3,ADM!AA267,IF(ADM!$AI267>ADM!$AY267,ADM!AA267,ADM!AQ267))),IF(Inputs!$D$35=2,ADM!AQ267,IF(Inputs!$D$35=3,ADM!AA267,IF(ADM!$AH267>ADM!$AX267,ADM!AA267,ADM!AQ267)))))","v":0},{"$f":"IF($E267=1,AR267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR267,IF(Inputs!$D$35=3,ADM!AB267,IF(ADM!$AI267>ADM!$AY267,ADM!AB267,ADM!AR267))),IF(Inputs!$D$35=2,ADM!AR267,IF(Inputs!$D$35=3,ADM!AB267,IF(ADM!$AH267>ADM!$AX267,ADM!AB267,ADM!AR267)))))","v":0},{"$f":"IF($E267=1,AS267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS267,IF(Inputs!$D$35=3,ADM!AC267,IF(ADM!$AI267>ADM!$AY267,ADM!AC267,ADM!AS267))),IF(Inputs!$D$35=2,ADM!AS267,IF(Inputs!$D$35=3,ADM!AC267,IF(ADM!$AH267>ADM!$AX267,ADM!AC267,ADM!AS267)))))","v":0},{"$f":"IF($E267=1,AT267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT267,IF(Inputs!$D$35=3,ADM!AD267,IF(ADM!$AI267>ADM!$AY267,ADM!AD267,ADM!AT267))),IF(Inputs!$D$35=2,ADM!AT267,IF(Inputs!$D$35=3,ADM!AD267,IF(ADM!$AH267>ADM!$AX267,ADM!AD267,ADM!AT267)))))","v":0},{"$f":"IF($E267=1,AU267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU267,IF(Inputs!$D$35=3,ADM!AE267,IF(ADM!$AI267>ADM!$AY267,ADM!AE267,ADM!AU267))),IF(Inputs!$D$35=2,ADM!AU267,IF(Inputs!$D$35=3,ADM!AE267,IF(ADM!$AH267>ADM!$AX267,ADM!AE267,ADM!AU267)))))","v":0},{"$f":"IF($E267=1,AV267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV267,IF(Inputs!$D$35=3,ADM!AF267,IF(ADM!$AI267>ADM!$AY267,ADM!AF267,ADM!AV267))),IF(Inputs!$D$35=2,ADM!AV267,IF(Inputs!$D$35=3,ADM!AF267,IF(ADM!$AH267>ADM!$AX267,ADM!AF267,ADM!AV267)))))","v":0},{"$f":"IF($E267=1,AW267,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW267,IF(Inputs!$D$35=3,ADM!AG267,IF(ADM!$AI267>ADM!$AY267,ADM!AG267,ADM!AW267))),IF(Inputs!$D$35=2,ADM!AW267,IF(Inputs!$D$35=3,ADM!AG267,IF(ADM!$AH267>ADM!$AX267,ADM!AG267,ADM!AW267)))))","v":0},{"$f":"SUM(F267:R267)","v":242.73099999999999},20.263500000000001,40.527000000000001,38.670999999999999,37.768000000000001,37.079000000000001,36.038666666666664,37.878666666666668,0,0,0,0,0,0,0,{"$f":"T267+SUM(V267:AG267)","v":207.69883333333334},227.96233333333336,20.125,40.25,44.642000000000003,38.331000000000003,42.764000000000003,37.540999999999997,39.203000000000003,0,0,0,0,0,0,0,222.60600000000002,242.73099999999999,21.303999999999998,42.607999999999997,37.439,39.972999999999999,37.607999999999997,{"$f":"36.885-0.601","v":36.283999999999999},39.588000000000001,0,0,0,0,0,0,0,212.196,233.49999999999997,19.361499999999999,38.722999999999999,33.932000000000002,35,{"$f":"31.865-1","v":30.864999999999998},34.290999999999997,34.844999999999999,0,0,0,0,0,0,0,188.2945,207.65600000000001]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},null,{"$f":"IF(AND($E268=1,Inputs!$D$34=1),AK268,IF(AND($E268=1,Inputs!$D$34=2),AJ268,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK268,IF(Inputs!$D$35=3,U268,IF($AI268>$AY268,U268,AK268))),IF(Inputs!$D$35=2,AJ268,IF(Inputs!$D$35=3,T268,IF($AH268>$AX268,T268,AJ268)))))))","v":0},{"$f":"IF($E268=1,AL268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL268,IF(Inputs!$D$35=3,ADM!V268,IF(ADM!$AI268>ADM!$AY268,ADM!V268,ADM!AL268))),IF(Inputs!$D$35=2,ADM!AL268,IF(Inputs!$D$35=3,ADM!V268,IF(ADM!$AH268>ADM!$AX268,ADM!V268,ADM!AL268)))))","v":0},{"$f":"IF($E268=1,AM268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM268,IF(Inputs!$D$35=3,ADM!W268,IF(ADM!$AI268>ADM!$AY268,ADM!W268,ADM!AM268))),IF(Inputs!$D$35=2,ADM!AM268,IF(Inputs!$D$35=3,ADM!W268,IF(ADM!$AH268>ADM!$AX268,ADM!W268,ADM!AM268)))))","v":0},{"$f":"IF($E268=1,AN268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN268,IF(Inputs!$D$35=3,ADM!X268,IF(ADM!$AI268>ADM!$AY268,ADM!X268,ADM!AN268))),IF(Inputs!$D$35=2,ADM!AN268,IF(Inputs!$D$35=3,ADM!X268,IF(ADM!$AH268>ADM!$AX268,ADM!X268,ADM!AN268)))))","v":0},{"$f":"IF($E268=1,AO268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO268,IF(Inputs!$D$35=3,ADM!Y268,IF(ADM!$AI268>ADM!$AY268,ADM!Y268,ADM!AO268))),IF(Inputs!$D$35=2,ADM!AO268,IF(Inputs!$D$35=3,ADM!Y268,IF(ADM!$AH268>ADM!$AX268,ADM!Y268,ADM!AO268)))))","v":0},{"$f":"IF($E268=1,AP268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP268,IF(Inputs!$D$35=3,ADM!Z268,IF(ADM!$AI268>ADM!$AY268,ADM!Z268,ADM!AP268))),IF(Inputs!$D$35=2,ADM!AP268,IF(Inputs!$D$35=3,ADM!Z268,IF(ADM!$AH268>ADM!$AX268,ADM!Z268,ADM!AP268)))))","v":0},{"$f":"IF($E268=1,AQ268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ268,IF(Inputs!$D$35=3,ADM!AA268,IF(ADM!$AI268>ADM!$AY268,ADM!AA268,ADM!AQ268))),IF(Inputs!$D$35=2,ADM!AQ268,IF(Inputs!$D$35=3,ADM!AA268,IF(ADM!$AH268>ADM!$AX268,ADM!AA268,ADM!AQ268)))))","v":44.5},{"$f":"IF($E268=1,AR268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR268,IF(Inputs!$D$35=3,ADM!AB268,IF(ADM!$AI268>ADM!$AY268,ADM!AB268,ADM!AR268))),IF(Inputs!$D$35=2,ADM!AR268,IF(Inputs!$D$35=3,ADM!AB268,IF(ADM!$AH268>ADM!$AX268,ADM!AB268,ADM!AR268)))))","v":43.439},{"$f":"IF($E268=1,AS268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS268,IF(Inputs!$D$35=3,ADM!AC268,IF(ADM!$AI268>ADM!$AY268,ADM!AC268,ADM!AS268))),IF(Inputs!$D$35=2,ADM!AS268,IF(Inputs!$D$35=3,ADM!AC268,IF(ADM!$AH268>ADM!$AX268,ADM!AC268,ADM!AS268)))))","v":36.527000000000001},{"$f":"IF($E268=1,AT268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT268,IF(Inputs!$D$35=3,ADM!AD268,IF(ADM!$AI268>ADM!$AY268,ADM!AD268,ADM!AT268))),IF(Inputs!$D$35=2,ADM!AT268,IF(Inputs!$D$35=3,ADM!AD268,IF(ADM!$AH268>ADM!$AX268,ADM!AD268,ADM!AT268)))))","v":0},{"$f":"IF($E268=1,AU268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU268,IF(Inputs!$D$35=3,ADM!AE268,IF(ADM!$AI268>ADM!$AY268,ADM!AE268,ADM!AU268))),IF(Inputs!$D$35=2,ADM!AU268,IF(Inputs!$D$35=3,ADM!AE268,IF(ADM!$AH268>ADM!$AX268,ADM!AE268,ADM!AU268)))))","v":0},{"$f":"IF($E268=1,AV268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV268,IF(Inputs!$D$35=3,ADM!AF268,IF(ADM!$AI268>ADM!$AY268,ADM!AF268,ADM!AV268))),IF(Inputs!$D$35=2,ADM!AV268,IF(Inputs!$D$35=3,ADM!AF268,IF(ADM!$AH268>ADM!$AX268,ADM!AF268,ADM!AV268)))))","v":0},{"$f":"IF($E268=1,AW268,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW268,IF(Inputs!$D$35=3,ADM!AG268,IF(ADM!$AI268>ADM!$AY268,ADM!AG268,ADM!AW268))),IF(Inputs!$D$35=2,ADM!AW268,IF(Inputs!$D$35=3,ADM!AG268,IF(ADM!$AH268>ADM!$AX268,ADM!AG268,ADM!AW268)))))","v":0},124.46599999999999,0,0,0,0,0,0,0,39.132666666666665,40.432333333333332,42.173333333333339,0,0,0,0,121.73833333333334,121.73833333333334,{"$f":"AK268/2","v":0},0,0,0,0,0,0,44.5,43.439,36.527000000000001,0,0,0,0,124.46599999999999,124.46599999999999,0,0,0,0,0,0,0,38.959000000000003,32.405000000000001,49.554000000000002,0,0,0,0,120.91800000000001,120.91800000000001,0,0,0,0,0,0,0,33.939,45.453000000000003,40.439,0,0,0,0,119.83099999999999,119.83099999999999]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},null,{"$f":"IF(AND($E269=1,Inputs!$D$34=1),AK269,IF(AND($E269=1,Inputs!$D$34=2),AJ269,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK269,IF(Inputs!$D$35=3,U269,IF($AI269>$AY269,U269,AK269))),IF(Inputs!$D$35=2,AJ269,IF(Inputs!$D$35=3,T269,IF($AH269>$AX269,T269,AJ269)))))))","v":0},{"$f":"IF($E269=1,AL269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL269,IF(Inputs!$D$35=3,ADM!V269,IF(ADM!$AI269>ADM!$AY269,ADM!V269,ADM!AL269))),IF(Inputs!$D$35=2,ADM!AL269,IF(Inputs!$D$35=3,ADM!V269,IF(ADM!$AH269>ADM!$AX269,ADM!V269,ADM!AL269)))))","v":0},{"$f":"IF($E269=1,AM269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM269,IF(Inputs!$D$35=3,ADM!W269,IF(ADM!$AI269>ADM!$AY269,ADM!W269,ADM!AM269))),IF(Inputs!$D$35=2,ADM!AM269,IF(Inputs!$D$35=3,ADM!W269,IF(ADM!$AH269>ADM!$AX269,ADM!W269,ADM!AM269)))))","v":0},{"$f":"IF($E269=1,AN269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN269,IF(Inputs!$D$35=3,ADM!X269,IF(ADM!$AI269>ADM!$AY269,ADM!X269,ADM!AN269))),IF(Inputs!$D$35=2,ADM!AN269,IF(Inputs!$D$35=3,ADM!X269,IF(ADM!$AH269>ADM!$AX269,ADM!X269,ADM!AN269)))))","v":0},{"$f":"IF($E269=1,AO269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO269,IF(Inputs!$D$35=3,ADM!Y269,IF(ADM!$AI269>ADM!$AY269,ADM!Y269,ADM!AO269))),IF(Inputs!$D$35=2,ADM!AO269,IF(Inputs!$D$35=3,ADM!Y269,IF(ADM!$AH269>ADM!$AX269,ADM!Y269,ADM!AO269)))))","v":0},{"$f":"IF($E269=1,AP269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP269,IF(Inputs!$D$35=3,ADM!Z269,IF(ADM!$AI269>ADM!$AY269,ADM!Z269,ADM!AP269))),IF(Inputs!$D$35=2,ADM!AP269,IF(Inputs!$D$35=3,ADM!Z269,IF(ADM!$AH269>ADM!$AX269,ADM!Z269,ADM!AP269)))))","v":0},{"$f":"IF($E269=1,AQ269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ269,IF(Inputs!$D$35=3,ADM!AA269,IF(ADM!$AI269>ADM!$AY269,ADM!AA269,ADM!AQ269))),IF(Inputs!$D$35=2,ADM!AQ269,IF(Inputs!$D$35=3,ADM!AA269,IF(ADM!$AH269>ADM!$AX269,ADM!AA269,ADM!AQ269)))))","v":47.182000000000002},{"$f":"IF($E269=1,AR269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR269,IF(Inputs!$D$35=3,ADM!AB269,IF(ADM!$AI269>ADM!$AY269,ADM!AB269,ADM!AR269))),IF(Inputs!$D$35=2,ADM!AR269,IF(Inputs!$D$35=3,ADM!AB269,IF(ADM!$AH269>ADM!$AX269,ADM!AB269,ADM!AR269)))))","v":35.93},{"$f":"IF($E269=1,AS269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS269,IF(Inputs!$D$35=3,ADM!AC269,IF(ADM!$AI269>ADM!$AY269,ADM!AC269,ADM!AS269))),IF(Inputs!$D$35=2,ADM!AS269,IF(Inputs!$D$35=3,ADM!AC269,IF(ADM!$AH269>ADM!$AX269,ADM!AC269,ADM!AS269)))))","v":30.161999999999999},{"$f":"IF($E269=1,AT269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT269,IF(Inputs!$D$35=3,ADM!AD269,IF(ADM!$AI269>ADM!$AY269,ADM!AD269,ADM!AT269))),IF(Inputs!$D$35=2,ADM!AT269,IF(Inputs!$D$35=3,ADM!AD269,IF(ADM!$AH269>ADM!$AX269,ADM!AD269,ADM!AT269)))))","v":0},{"$f":"IF($E269=1,AU269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU269,IF(Inputs!$D$35=3,ADM!AE269,IF(ADM!$AI269>ADM!$AY269,ADM!AE269,ADM!AU269))),IF(Inputs!$D$35=2,ADM!AU269,IF(Inputs!$D$35=3,ADM!AE269,IF(ADM!$AH269>ADM!$AX269,ADM!AE269,ADM!AU269)))))","v":0},{"$f":"IF($E269=1,AV269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV269,IF(Inputs!$D$35=3,ADM!AF269,IF(ADM!$AI269>ADM!$AY269,ADM!AF269,ADM!AV269))),IF(Inputs!$D$35=2,ADM!AV269,IF(Inputs!$D$35=3,ADM!AF269,IF(ADM!$AH269>ADM!$AX269,ADM!AF269,ADM!AV269)))))","v":0},{"$f":"IF($E269=1,AW269,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW269,IF(Inputs!$D$35=3,ADM!AG269,IF(ADM!$AI269>ADM!$AY269,ADM!AG269,ADM!AW269))),IF(Inputs!$D$35=2,ADM!AW269,IF(Inputs!$D$35=3,ADM!AG269,IF(ADM!$AH269>ADM!$AX269,ADM!AG269,ADM!AW269)))))","v":0},113.274,0,0,0,0,0,0,0,37.076333333333338,34.803333333333335,30.947999999999997,0,0,0,0,102.82766666666667,102.82766666666667,0,0,0,0,0,0,0,47.182000000000002,35.93,30.161999999999999,0,0,0,0,113.274,113.274,0,0,0,0,0,0,0,35.081000000000003,28.858000000000001,35.634999999999998,0,0,0,0,99.574000000000012,99.574000000000012,0,0,0,0,0,0,0,28.966000000000001,39.622,27.047000000000001,0,0,0,0,95.634999999999991,95.634999999999991]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},null,{"$f":"IF(AND($E270=1,Inputs!$D$34=1),AK270,IF(AND($E270=1,Inputs!$D$34=2),AJ270,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK270,IF(Inputs!$D$35=3,U270,IF($AI270>$AY270,U270,AK270))),IF(Inputs!$D$35=2,AJ270,IF(Inputs!$D$35=3,T270,IF($AH270>$AX270,T270,AJ270)))))))","v":0},{"$f":"IF($E270=1,AL270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL270,IF(Inputs!$D$35=3,ADM!V270,IF(ADM!$AI270>ADM!$AY270,ADM!V270,ADM!AL270))),IF(Inputs!$D$35=2,ADM!AL270,IF(Inputs!$D$35=3,ADM!V270,IF(ADM!$AH270>ADM!$AX270,ADM!V270,ADM!AL270)))))","v":0},{"$f":"IF($E270=1,AM270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM270,IF(Inputs!$D$35=3,ADM!W270,IF(ADM!$AI270>ADM!$AY270,ADM!W270,ADM!AM270))),IF(Inputs!$D$35=2,ADM!AM270,IF(Inputs!$D$35=3,ADM!W270,IF(ADM!$AH270>ADM!$AX270,ADM!W270,ADM!AM270)))))","v":0},{"$f":"IF($E270=1,AN270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN270,IF(Inputs!$D$35=3,ADM!X270,IF(ADM!$AI270>ADM!$AY270,ADM!X270,ADM!AN270))),IF(Inputs!$D$35=2,ADM!AN270,IF(Inputs!$D$35=3,ADM!X270,IF(ADM!$AH270>ADM!$AX270,ADM!X270,ADM!AN270)))))","v":0},{"$f":"IF($E270=1,AO270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO270,IF(Inputs!$D$35=3,ADM!Y270,IF(ADM!$AI270>ADM!$AY270,ADM!Y270,ADM!AO270))),IF(Inputs!$D$35=2,ADM!AO270,IF(Inputs!$D$35=3,ADM!Y270,IF(ADM!$AH270>ADM!$AX270,ADM!Y270,ADM!AO270)))))","v":0},{"$f":"IF($E270=1,AP270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP270,IF(Inputs!$D$35=3,ADM!Z270,IF(ADM!$AI270>ADM!$AY270,ADM!Z270,ADM!AP270))),IF(Inputs!$D$35=2,ADM!AP270,IF(Inputs!$D$35=3,ADM!Z270,IF(ADM!$AH270>ADM!$AX270,ADM!Z270,ADM!AP270)))))","v":0},{"$f":"IF($E270=1,AQ270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ270,IF(Inputs!$D$35=3,ADM!AA270,IF(ADM!$AI270>ADM!$AY270,ADM!AA270,ADM!AQ270))),IF(Inputs!$D$35=2,ADM!AQ270,IF(Inputs!$D$35=3,ADM!AA270,IF(ADM!$AH270>ADM!$AX270,ADM!AA270,ADM!AQ270)))))","v":0},{"$f":"IF($E270=1,AR270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR270,IF(Inputs!$D$35=3,ADM!AB270,IF(ADM!$AI270>ADM!$AY270,ADM!AB270,ADM!AR270))),IF(Inputs!$D$35=2,ADM!AR270,IF(Inputs!$D$35=3,ADM!AB270,IF(ADM!$AH270>ADM!$AX270,ADM!AB270,ADM!AR270)))))","v":0},{"$f":"IF($E270=1,AS270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS270,IF(Inputs!$D$35=3,ADM!AC270,IF(ADM!$AI270>ADM!$AY270,ADM!AC270,ADM!AS270))),IF(Inputs!$D$35=2,ADM!AS270,IF(Inputs!$D$35=3,ADM!AC270,IF(ADM!$AH270>ADM!$AX270,ADM!AC270,ADM!AS270)))))","v":0},{"$f":"IF($E270=1,AT270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT270,IF(Inputs!$D$35=3,ADM!AD270,IF(ADM!$AI270>ADM!$AY270,ADM!AD270,ADM!AT270))),IF(Inputs!$D$35=2,ADM!AT270,IF(Inputs!$D$35=3,ADM!AD270,IF(ADM!$AH270>ADM!$AX270,ADM!AD270,ADM!AT270)))))","v":46.682000000000002},{"$f":"IF($E270=1,AU270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU270,IF(Inputs!$D$35=3,ADM!AE270,IF(ADM!$AI270>ADM!$AY270,ADM!AE270,ADM!AU270))),IF(Inputs!$D$35=2,ADM!AU270,IF(Inputs!$D$35=3,ADM!AE270,IF(ADM!$AH270>ADM!$AX270,ADM!AE270,ADM!AU270)))))","v":42.5},{"$f":"IF($E270=1,AV270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV270,IF(Inputs!$D$35=3,ADM!AF270,IF(ADM!$AI270>ADM!$AY270,ADM!AF270,ADM!AV270))),IF(Inputs!$D$35=2,ADM!AV270,IF(Inputs!$D$35=3,ADM!AF270,IF(ADM!$AH270>ADM!$AX270,ADM!AF270,ADM!AV270)))))","v":29.777000000000001},{"$f":"IF($E270=1,AW270,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW270,IF(Inputs!$D$35=3,ADM!AG270,IF(ADM!$AI270>ADM!$AY270,ADM!AG270,ADM!AW270))),IF(Inputs!$D$35=2,ADM!AW270,IF(Inputs!$D$35=3,ADM!AG270,IF(ADM!$AH270>ADM!$AX270,ADM!AG270,ADM!AW270)))))","v":35.790999999999997},154.75,0,0,0,0,0,0,0,0,0,0,41.452666666666666,38.795000000000002,30.824333333333332,32.159333333333329,143.23133333333334,143.23133333333334,0,0,0,0,0,0,0,0,0,0,46.682000000000002,42.5,29.777000000000001,35.790999999999997,154.75,154.75,0,0,0,0,0,0,0,0,0,0,39.142000000000003,31.581,33.607999999999997,28,132.33099999999999,132.33099999999999,0,0,0,0,0,0,0,0,0,0,38.533999999999999,42.304000000000002,29.088000000000001,32.686999999999998,142.613,142.613]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},null,{"$f":"IF(AND($E271=1,Inputs!$D$34=1),AK271,IF(AND($E271=1,Inputs!$D$34=2),AJ271,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK271,IF(Inputs!$D$35=3,U271,IF($AI271>$AY271,U271,AK271))),IF(Inputs!$D$35=2,AJ271,IF(Inputs!$D$35=3,T271,IF($AH271>$AX271,T271,AJ271)))))))","v":0},{"$f":"IF($E271=1,AL271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL271,IF(Inputs!$D$35=3,ADM!V271,IF(ADM!$AI271>ADM!$AY271,ADM!V271,ADM!AL271))),IF(Inputs!$D$35=2,ADM!AL271,IF(Inputs!$D$35=3,ADM!V271,IF(ADM!$AH271>ADM!$AX271,ADM!V271,ADM!AL271)))))","v":0},{"$f":"IF($E271=1,AM271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM271,IF(Inputs!$D$35=3,ADM!W271,IF(ADM!$AI271>ADM!$AY271,ADM!W271,ADM!AM271))),IF(Inputs!$D$35=2,ADM!AM271,IF(Inputs!$D$35=3,ADM!W271,IF(ADM!$AH271>ADM!$AX271,ADM!W271,ADM!AM271)))))","v":0},{"$f":"IF($E271=1,AN271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN271,IF(Inputs!$D$35=3,ADM!X271,IF(ADM!$AI271>ADM!$AY271,ADM!X271,ADM!AN271))),IF(Inputs!$D$35=2,ADM!AN271,IF(Inputs!$D$35=3,ADM!X271,IF(ADM!$AH271>ADM!$AX271,ADM!X271,ADM!AN271)))))","v":0},{"$f":"IF($E271=1,AO271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO271,IF(Inputs!$D$35=3,ADM!Y271,IF(ADM!$AI271>ADM!$AY271,ADM!Y271,ADM!AO271))),IF(Inputs!$D$35=2,ADM!AO271,IF(Inputs!$D$35=3,ADM!Y271,IF(ADM!$AH271>ADM!$AX271,ADM!Y271,ADM!AO271)))))","v":0},{"$f":"IF($E271=1,AP271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP271,IF(Inputs!$D$35=3,ADM!Z271,IF(ADM!$AI271>ADM!$AY271,ADM!Z271,ADM!AP271))),IF(Inputs!$D$35=2,ADM!AP271,IF(Inputs!$D$35=3,ADM!Z271,IF(ADM!$AH271>ADM!$AX271,ADM!Z271,ADM!AP271)))))","v":0},{"$f":"IF($E271=1,AQ271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ271,IF(Inputs!$D$35=3,ADM!AA271,IF(ADM!$AI271>ADM!$AY271,ADM!AA271,ADM!AQ271))),IF(Inputs!$D$35=2,ADM!AQ271,IF(Inputs!$D$35=3,ADM!AA271,IF(ADM!$AH271>ADM!$AX271,ADM!AA271,ADM!AQ271)))))","v":0},{"$f":"IF($E271=1,AR271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR271,IF(Inputs!$D$35=3,ADM!AB271,IF(ADM!$AI271>ADM!$AY271,ADM!AB271,ADM!AR271))),IF(Inputs!$D$35=2,ADM!AR271,IF(Inputs!$D$35=3,ADM!AB271,IF(ADM!$AH271>ADM!$AX271,ADM!AB271,ADM!AR271)))))","v":0},{"$f":"IF($E271=1,AS271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS271,IF(Inputs!$D$35=3,ADM!AC271,IF(ADM!$AI271>ADM!$AY271,ADM!AC271,ADM!AS271))),IF(Inputs!$D$35=2,ADM!AS271,IF(Inputs!$D$35=3,ADM!AC271,IF(ADM!$AH271>ADM!$AX271,ADM!AC271,ADM!AS271)))))","v":0},{"$f":"IF($E271=1,AT271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT271,IF(Inputs!$D$35=3,ADM!AD271,IF(ADM!$AI271>ADM!$AY271,ADM!AD271,ADM!AT271))),IF(Inputs!$D$35=2,ADM!AT271,IF(Inputs!$D$35=3,ADM!AD271,IF(ADM!$AH271>ADM!$AX271,ADM!AD271,ADM!AT271)))))","v":33.562666666666665},{"$f":"IF($E271=1,AU271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU271,IF(Inputs!$D$35=3,ADM!AE271,IF(ADM!$AI271>ADM!$AY271,ADM!AE271,ADM!AU271))),IF(Inputs!$D$35=2,ADM!AU271,IF(Inputs!$D$35=3,ADM!AE271,IF(ADM!$AH271>ADM!$AX271,ADM!AE271,ADM!AU271)))))","v":31.948333333333334},{"$f":"IF($E271=1,AV271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV271,IF(Inputs!$D$35=3,ADM!AF271,IF(ADM!$AI271>ADM!$AY271,ADM!AF271,ADM!AV271))),IF(Inputs!$D$35=2,ADM!AV271,IF(Inputs!$D$35=3,ADM!AF271,IF(ADM!$AH271>ADM!$AX271,ADM!AF271,ADM!AV271)))))","v":30.925666666666668},{"$f":"IF($E271=1,AW271,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW271,IF(Inputs!$D$35=3,ADM!AG271,IF(ADM!$AI271>ADM!$AY271,ADM!AG271,ADM!AW271))),IF(Inputs!$D$35=2,ADM!AW271,IF(Inputs!$D$35=3,ADM!AG271,IF(ADM!$AH271>ADM!$AX271,ADM!AG271,ADM!AW271)))))","v":29.146333333333331},125.583,0,0,0,0,0,0,0,0,0,0,33.562666666666665,31.948333333333334,30.925666666666668,29.146333333333331,125.583,125.583,0,0,0,0,0,0,0,0,0,0,42.378,26,31.094999999999999,22.277000000000001,121.75,121.75,0,0,0,0,0,0,0,0,0,0,22.959,34,28.081,28.925999999999998,113.96600000000001,113.96600000000001,0,0,0,0,0,0,0,0,0,0,35.350999999999999,35.844999999999999,33.600999999999999,36.235999999999997,141.03299999999999,141.03299999999999]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},null,{"$f":"IF(AND($E272=1,Inputs!$D$34=1),AK272,IF(AND($E272=1,Inputs!$D$34=2),AJ272,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK272,IF(Inputs!$D$35=3,U272,IF($AI272>$AY272,U272,AK272))),IF(Inputs!$D$35=2,AJ272,IF(Inputs!$D$35=3,T272,IF($AH272>$AX272,T272,AJ272)))))))","v":68.228999999999999},{"$f":"IF($E272=1,AL272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL272,IF(Inputs!$D$35=3,ADM!V272,IF(ADM!$AI272>ADM!$AY272,ADM!V272,ADM!AL272))),IF(Inputs!$D$35=2,ADM!AL272,IF(Inputs!$D$35=3,ADM!V272,IF(ADM!$AH272>ADM!$AX272,ADM!V272,ADM!AL272)))))","v":58.554000000000002},{"$f":"IF($E272=1,AM272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM272,IF(Inputs!$D$35=3,ADM!W272,IF(ADM!$AI272>ADM!$AY272,ADM!W272,ADM!AM272))),IF(Inputs!$D$35=2,ADM!AM272,IF(Inputs!$D$35=3,ADM!W272,IF(ADM!$AH272>ADM!$AX272,ADM!W272,ADM!AM272)))))","v":42.725999999999999},{"$f":"IF($E272=1,AN272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN272,IF(Inputs!$D$35=3,ADM!X272,IF(ADM!$AI272>ADM!$AY272,ADM!X272,ADM!AN272))),IF(Inputs!$D$35=2,ADM!AN272,IF(Inputs!$D$35=3,ADM!X272,IF(ADM!$AH272>ADM!$AX272,ADM!X272,ADM!AN272)))))","v":53.646000000000001},{"$f":"IF($E272=1,AO272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO272,IF(Inputs!$D$35=3,ADM!Y272,IF(ADM!$AI272>ADM!$AY272,ADM!Y272,ADM!AO272))),IF(Inputs!$D$35=2,ADM!AO272,IF(Inputs!$D$35=3,ADM!Y272,IF(ADM!$AH272>ADM!$AX272,ADM!Y272,ADM!AO272)))))","v":42.662999999999997},{"$f":"IF($E272=1,AP272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP272,IF(Inputs!$D$35=3,ADM!Z272,IF(ADM!$AI272>ADM!$AY272,ADM!Z272,ADM!AP272))),IF(Inputs!$D$35=2,ADM!AP272,IF(Inputs!$D$35=3,ADM!Z272,IF(ADM!$AH272>ADM!$AX272,ADM!Z272,ADM!AP272)))))","v":36.286000000000001},{"$f":"IF($E272=1,AQ272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ272,IF(Inputs!$D$35=3,ADM!AA272,IF(ADM!$AI272>ADM!$AY272,ADM!AA272,ADM!AQ272))),IF(Inputs!$D$35=2,ADM!AQ272,IF(Inputs!$D$35=3,ADM!AA272,IF(ADM!$AH272>ADM!$AX272,ADM!AA272,ADM!AQ272)))))","v":0},{"$f":"IF($E272=1,AR272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR272,IF(Inputs!$D$35=3,ADM!AB272,IF(ADM!$AI272>ADM!$AY272,ADM!AB272,ADM!AR272))),IF(Inputs!$D$35=2,ADM!AR272,IF(Inputs!$D$35=3,ADM!AB272,IF(ADM!$AH272>ADM!$AX272,ADM!AB272,ADM!AR272)))))","v":0},{"$f":"IF($E272=1,AS272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS272,IF(Inputs!$D$35=3,ADM!AC272,IF(ADM!$AI272>ADM!$AY272,ADM!AC272,ADM!AS272))),IF(Inputs!$D$35=2,ADM!AS272,IF(Inputs!$D$35=3,ADM!AC272,IF(ADM!$AH272>ADM!$AX272,ADM!AC272,ADM!AS272)))))","v":0},{"$f":"IF($E272=1,AT272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT272,IF(Inputs!$D$35=3,ADM!AD272,IF(ADM!$AI272>ADM!$AY272,ADM!AD272,ADM!AT272))),IF(Inputs!$D$35=2,ADM!AT272,IF(Inputs!$D$35=3,ADM!AD272,IF(ADM!$AH272>ADM!$AX272,ADM!AD272,ADM!AT272)))))","v":0},{"$f":"IF($E272=1,AU272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU272,IF(Inputs!$D$35=3,ADM!AE272,IF(ADM!$AI272>ADM!$AY272,ADM!AE272,ADM!AU272))),IF(Inputs!$D$35=2,ADM!AU272,IF(Inputs!$D$35=3,ADM!AE272,IF(ADM!$AH272>ADM!$AX272,ADM!AE272,ADM!AU272)))))","v":0},{"$f":"IF($E272=1,AV272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV272,IF(Inputs!$D$35=3,ADM!AF272,IF(ADM!$AI272>ADM!$AY272,ADM!AF272,ADM!AV272))),IF(Inputs!$D$35=2,ADM!AV272,IF(Inputs!$D$35=3,ADM!AF272,IF(ADM!$AH272>ADM!$AX272,ADM!AF272,ADM!AV272)))))","v":0},{"$f":"IF($E272=1,AW272,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW272,IF(Inputs!$D$35=3,ADM!AG272,IF(ADM!$AI272>ADM!$AY272,ADM!AG272,ADM!AW272))),IF(Inputs!$D$35=2,ADM!AW272,IF(Inputs!$D$35=3,ADM!AG272,IF(ADM!$AH272>ADM!$AX272,ADM!AG272,ADM!AW272)))))","v":0},302.10400000000004,29.506833333333333,59.013666666666666,48.756333333333338,43.518333333333338,41.93533333333334,34.841999999999999,32.605666666666671,0,0,0,0,0,0,0,231.16450000000003,260.67133333333334,34.1145,68.228999999999999,58.554000000000002,42.725999999999999,53.646000000000001,42.662999999999997,36.286000000000001,0,0,0,0,0,0,0,267.98950000000002,302.10400000000004,31.7315,63.463000000000001,40.948999999999998,51.246000000000002,37.616999999999997,32.799999999999997,30.617000000000001,0,0,0,0,0,0,0,224.96049999999997,256.69200000000001,22.674499999999998,45.348999999999997,46.765999999999998,36.582999999999998,34.542999999999999,29.062999999999999,30.914000000000001,0,0,0,0,0,0,0,200.54349999999997,223.21799999999996]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},null,{"$f":"IF(AND($E273=1,Inputs!$D$34=1),AK273,IF(AND($E273=1,Inputs!$D$34=2),AJ273,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK273,IF(Inputs!$D$35=3,U273,IF($AI273>$AY273,U273,AK273))),IF(Inputs!$D$35=2,AJ273,IF(Inputs!$D$35=3,T273,IF($AH273>$AX273,T273,AJ273)))))))","v":60.96},{"$f":"IF($E273=1,AL273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL273,IF(Inputs!$D$35=3,ADM!V273,IF(ADM!$AI273>ADM!$AY273,ADM!V273,ADM!AL273))),IF(Inputs!$D$35=2,ADM!AL273,IF(Inputs!$D$35=3,ADM!V273,IF(ADM!$AH273>ADM!$AX273,ADM!V273,ADM!AL273)))))","v":67.754000000000005},{"$f":"IF($E273=1,AM273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM273,IF(Inputs!$D$35=3,ADM!W273,IF(ADM!$AI273>ADM!$AY273,ADM!W273,ADM!AM273))),IF(Inputs!$D$35=2,ADM!AM273,IF(Inputs!$D$35=3,ADM!W273,IF(ADM!$AH273>ADM!$AX273,ADM!W273,ADM!AM273)))))","v":63.296999999999997},{"$f":"IF($E273=1,AN273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN273,IF(Inputs!$D$35=3,ADM!X273,IF(ADM!$AI273>ADM!$AY273,ADM!X273,ADM!AN273))),IF(Inputs!$D$35=2,ADM!AN273,IF(Inputs!$D$35=3,ADM!X273,IF(ADM!$AH273>ADM!$AX273,ADM!X273,ADM!AN273)))))","v":55.76},{"$f":"IF($E273=1,AO273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO273,IF(Inputs!$D$35=3,ADM!Y273,IF(ADM!$AI273>ADM!$AY273,ADM!Y273,ADM!AO273))),IF(Inputs!$D$35=2,ADM!AO273,IF(Inputs!$D$35=3,ADM!Y273,IF(ADM!$AH273>ADM!$AX273,ADM!Y273,ADM!AO273)))))","v":63.268999999999998},{"$f":"IF($E273=1,AP273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP273,IF(Inputs!$D$35=3,ADM!Z273,IF(ADM!$AI273>ADM!$AY273,ADM!Z273,ADM!AP273))),IF(Inputs!$D$35=2,ADM!AP273,IF(Inputs!$D$35=3,ADM!Z273,IF(ADM!$AH273>ADM!$AX273,ADM!Z273,ADM!AP273)))))","v":61.097000000000001},{"$f":"IF($E273=1,AQ273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ273,IF(Inputs!$D$35=3,ADM!AA273,IF(ADM!$AI273>ADM!$AY273,ADM!AA273,ADM!AQ273))),IF(Inputs!$D$35=2,ADM!AQ273,IF(Inputs!$D$35=3,ADM!AA273,IF(ADM!$AH273>ADM!$AX273,ADM!AA273,ADM!AQ273)))))","v":0},{"$f":"IF($E273=1,AR273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR273,IF(Inputs!$D$35=3,ADM!AB273,IF(ADM!$AI273>ADM!$AY273,ADM!AB273,ADM!AR273))),IF(Inputs!$D$35=2,ADM!AR273,IF(Inputs!$D$35=3,ADM!AB273,IF(ADM!$AH273>ADM!$AX273,ADM!AB273,ADM!AR273)))))","v":0},{"$f":"IF($E273=1,AS273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS273,IF(Inputs!$D$35=3,ADM!AC273,IF(ADM!$AI273>ADM!$AY273,ADM!AC273,ADM!AS273))),IF(Inputs!$D$35=2,ADM!AS273,IF(Inputs!$D$35=3,ADM!AC273,IF(ADM!$AH273>ADM!$AX273,ADM!AC273,ADM!AS273)))))","v":0},{"$f":"IF($E273=1,AT273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT273,IF(Inputs!$D$35=3,ADM!AD273,IF(ADM!$AI273>ADM!$AY273,ADM!AD273,ADM!AT273))),IF(Inputs!$D$35=2,ADM!AT273,IF(Inputs!$D$35=3,ADM!AD273,IF(ADM!$AH273>ADM!$AX273,ADM!AD273,ADM!AT273)))))","v":0},{"$f":"IF($E273=1,AU273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU273,IF(Inputs!$D$35=3,ADM!AE273,IF(ADM!$AI273>ADM!$AY273,ADM!AE273,ADM!AU273))),IF(Inputs!$D$35=2,ADM!AU273,IF(Inputs!$D$35=3,ADM!AE273,IF(ADM!$AH273>ADM!$AX273,ADM!AE273,ADM!AU273)))))","v":0},{"$f":"IF($E273=1,AV273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV273,IF(Inputs!$D$35=3,ADM!AF273,IF(ADM!$AI273>ADM!$AY273,ADM!AF273,ADM!AV273))),IF(Inputs!$D$35=2,ADM!AV273,IF(Inputs!$D$35=3,ADM!AF273,IF(ADM!$AH273>ADM!$AX273,ADM!AF273,ADM!AV273)))))","v":0},{"$f":"IF($E273=1,AW273,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW273,IF(Inputs!$D$35=3,ADM!AG273,IF(ADM!$AI273>ADM!$AY273,ADM!AG273,ADM!AW273))),IF(Inputs!$D$35=2,ADM!AW273,IF(Inputs!$D$35=3,ADM!AG273,IF(ADM!$AH273>ADM!$AX273,ADM!AG273,ADM!AW273)))))","v":0},372.13699999999994,34.448500000000003,68.897000000000006,61.533333333333339,58.645666666666671,59.262999999999998,54.933333333333337,55.939,0,0,0,0,0,0,0,324.76283333333339,359.21133333333336,30.48,60.96,67.754000000000005,63.296999999999997,55.76,63.268999999999998,61.097000000000001,0,0,0,0,0,0,0,341.65699999999998,372.13699999999994,36.94,73.88,66.909000000000006,49.869,61.886000000000003,61.24,42.497,0,0,0,0,0,0,0,319.34100000000001,356.28100000000001,35.9255,71.850999999999999,49.936999999999998,62.771000000000001,60.143000000000001,40.290999999999997,64.222999999999999,0,0,0,0,0,0,0,313.29050000000001,349.21600000000001]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},null,{"$f":"IF(AND($E274=1,Inputs!$D$34=1),AK274,IF(AND($E274=1,Inputs!$D$34=2),AJ274,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK274,IF(Inputs!$D$35=3,U274,IF($AI274>$AY274,U274,AK274))),IF(Inputs!$D$35=2,AJ274,IF(Inputs!$D$35=3,T274,IF($AH274>$AX274,T274,AJ274)))))))","v":6.0060000000000002},{"$f":"IF($E274=1,AL274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL274,IF(Inputs!$D$35=3,ADM!V274,IF(ADM!$AI274>ADM!$AY274,ADM!V274,ADM!AL274))),IF(Inputs!$D$35=2,ADM!AL274,IF(Inputs!$D$35=3,ADM!V274,IF(ADM!$AH274>ADM!$AX274,ADM!V274,ADM!AL274)))))","v":5.2169999999999996},{"$f":"IF($E274=1,AM274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM274,IF(Inputs!$D$35=3,ADM!W274,IF(ADM!$AI274>ADM!$AY274,ADM!W274,ADM!AM274))),IF(Inputs!$D$35=2,ADM!AM274,IF(Inputs!$D$35=3,ADM!W274,IF(ADM!$AH274>ADM!$AX274,ADM!W274,ADM!AM274)))))","v":1.7490000000000001},{"$f":"IF($E274=1,AN274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN274,IF(Inputs!$D$35=3,ADM!X274,IF(ADM!$AI274>ADM!$AY274,ADM!X274,ADM!AN274))),IF(Inputs!$D$35=2,ADM!AN274,IF(Inputs!$D$35=3,ADM!X274,IF(ADM!$AH274>ADM!$AX274,ADM!X274,ADM!AN274)))))","v":3.657},{"$f":"IF($E274=1,AO274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO274,IF(Inputs!$D$35=3,ADM!Y274,IF(ADM!$AI274>ADM!$AY274,ADM!Y274,ADM!AO274))),IF(Inputs!$D$35=2,ADM!AO274,IF(Inputs!$D$35=3,ADM!Y274,IF(ADM!$AH274>ADM!$AX274,ADM!Y274,ADM!AO274)))))","v":1},{"$f":"IF($E274=1,AP274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP274,IF(Inputs!$D$35=3,ADM!Z274,IF(ADM!$AI274>ADM!$AY274,ADM!Z274,ADM!AP274))),IF(Inputs!$D$35=2,ADM!AP274,IF(Inputs!$D$35=3,ADM!Z274,IF(ADM!$AH274>ADM!$AX274,ADM!Z274,ADM!AP274)))))","v":0},{"$f":"IF($E274=1,AQ274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ274,IF(Inputs!$D$35=3,ADM!AA274,IF(ADM!$AI274>ADM!$AY274,ADM!AA274,ADM!AQ274))),IF(Inputs!$D$35=2,ADM!AQ274,IF(Inputs!$D$35=3,ADM!AA274,IF(ADM!$AH274>ADM!$AX274,ADM!AA274,ADM!AQ274)))))","v":0},{"$f":"IF($E274=1,AR274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR274,IF(Inputs!$D$35=3,ADM!AB274,IF(ADM!$AI274>ADM!$AY274,ADM!AB274,ADM!AR274))),IF(Inputs!$D$35=2,ADM!AR274,IF(Inputs!$D$35=3,ADM!AB274,IF(ADM!$AH274>ADM!$AX274,ADM!AB274,ADM!AR274)))))","v":0},{"$f":"IF($E274=1,AS274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS274,IF(Inputs!$D$35=3,ADM!AC274,IF(ADM!$AI274>ADM!$AY274,ADM!AC274,ADM!AS274))),IF(Inputs!$D$35=2,ADM!AS274,IF(Inputs!$D$35=3,ADM!AC274,IF(ADM!$AH274>ADM!$AX274,ADM!AC274,ADM!AS274)))))","v":0},{"$f":"IF($E274=1,AT274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT274,IF(Inputs!$D$35=3,ADM!AD274,IF(ADM!$AI274>ADM!$AY274,ADM!AD274,ADM!AT274))),IF(Inputs!$D$35=2,ADM!AT274,IF(Inputs!$D$35=3,ADM!AD274,IF(ADM!$AH274>ADM!$AX274,ADM!AD274,ADM!AT274)))))","v":0},{"$f":"IF($E274=1,AU274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU274,IF(Inputs!$D$35=3,ADM!AE274,IF(ADM!$AI274>ADM!$AY274,ADM!AE274,ADM!AU274))),IF(Inputs!$D$35=2,ADM!AU274,IF(Inputs!$D$35=3,ADM!AE274,IF(ADM!$AH274>ADM!$AX274,ADM!AE274,ADM!AU274)))))","v":0},{"$f":"IF($E274=1,AV274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV274,IF(Inputs!$D$35=3,ADM!AF274,IF(ADM!$AI274>ADM!$AY274,ADM!AF274,ADM!AV274))),IF(Inputs!$D$35=2,ADM!AV274,IF(Inputs!$D$35=3,ADM!AF274,IF(ADM!$AH274>ADM!$AX274,ADM!AF274,ADM!AV274)))))","v":0},{"$f":"IF($E274=1,AW274,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW274,IF(Inputs!$D$35=3,ADM!AG274,IF(ADM!$AI274>ADM!$AY274,ADM!AG274,ADM!AW274))),IF(Inputs!$D$35=2,ADM!AW274,IF(Inputs!$D$35=3,ADM!AG274,IF(ADM!$AH274>ADM!$AX274,ADM!AG274,ADM!AW274)))))","v":0},17.628999999999998,2.262,4.524,2.6989999999999998,1.2496666666666667,2.2189999999999999,2.1179999999999999,1,0,0,0,0,0,0,0,11.547666666666666,13.809666666666667,3.0030000000000001,6.0060000000000002,5.2169999999999996,1.7490000000000001,3.657,1,0,0,0,0,0,0,0,0,14.625999999999999,17.628999999999998,1.7829999999999999,3.5659999999999998,1,2,1,1.474,2,0,0,0,0,0,0,0,9.2569999999999997,11.04,2,4,1.88,0,2,3.88,1,0,0,0,0,0,0,0,10.76,12.76]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},null,{"$f":"IF(AND($E275=1,Inputs!$D$34=1),AK275,IF(AND($E275=1,Inputs!$D$34=2),AJ275,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK275,IF(Inputs!$D$35=3,U275,IF($AI275>$AY275,U275,AK275))),IF(Inputs!$D$35=2,AJ275,IF(Inputs!$D$35=3,T275,IF($AH275>$AX275,T275,AJ275)))))))","v":64.597999999999999},{"$f":"IF($E275=1,AL275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL275,IF(Inputs!$D$35=3,ADM!V275,IF(ADM!$AI275>ADM!$AY275,ADM!V275,ADM!AL275))),IF(Inputs!$D$35=2,ADM!AL275,IF(Inputs!$D$35=3,ADM!V275,IF(ADM!$AH275>ADM!$AX275,ADM!V275,ADM!AL275)))))","v":44.19233333333333},{"$f":"IF($E275=1,AM275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM275,IF(Inputs!$D$35=3,ADM!W275,IF(ADM!$AI275>ADM!$AY275,ADM!W275,ADM!AM275))),IF(Inputs!$D$35=2,ADM!AM275,IF(Inputs!$D$35=3,ADM!W275,IF(ADM!$AH275>ADM!$AX275,ADM!W275,ADM!AM275)))))","v":36.564},{"$f":"IF($E275=1,AN275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN275,IF(Inputs!$D$35=3,ADM!X275,IF(ADM!$AI275>ADM!$AY275,ADM!X275,ADM!AN275))),IF(Inputs!$D$35=2,ADM!AN275,IF(Inputs!$D$35=3,ADM!X275,IF(ADM!$AH275>ADM!$AX275,ADM!X275,ADM!AN275)))))","v":39.634333333333331},{"$f":"IF($E275=1,AO275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO275,IF(Inputs!$D$35=3,ADM!Y275,IF(ADM!$AI275>ADM!$AY275,ADM!Y275,ADM!AO275))),IF(Inputs!$D$35=2,ADM!AO275,IF(Inputs!$D$35=3,ADM!Y275,IF(ADM!$AH275>ADM!$AX275,ADM!Y275,ADM!AO275)))))","v":38.856999999999999},{"$f":"IF($E275=1,AP275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP275,IF(Inputs!$D$35=3,ADM!Z275,IF(ADM!$AI275>ADM!$AY275,ADM!Z275,ADM!AP275))),IF(Inputs!$D$35=2,ADM!AP275,IF(Inputs!$D$35=3,ADM!Z275,IF(ADM!$AH275>ADM!$AX275,ADM!Z275,ADM!AP275)))))","v":41.291333333333334},{"$f":"IF($E275=1,AQ275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ275,IF(Inputs!$D$35=3,ADM!AA275,IF(ADM!$AI275>ADM!$AY275,ADM!AA275,ADM!AQ275))),IF(Inputs!$D$35=2,ADM!AQ275,IF(Inputs!$D$35=3,ADM!AA275,IF(ADM!$AH275>ADM!$AX275,ADM!AA275,ADM!AQ275)))))","v":0},{"$f":"IF($E275=1,AR275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR275,IF(Inputs!$D$35=3,ADM!AB275,IF(ADM!$AI275>ADM!$AY275,ADM!AB275,ADM!AR275))),IF(Inputs!$D$35=2,ADM!AR275,IF(Inputs!$D$35=3,ADM!AB275,IF(ADM!$AH275>ADM!$AX275,ADM!AB275,ADM!AR275)))))","v":0},{"$f":"IF($E275=1,AS275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS275,IF(Inputs!$D$35=3,ADM!AC275,IF(ADM!$AI275>ADM!$AY275,ADM!AC275,ADM!AS275))),IF(Inputs!$D$35=2,ADM!AS275,IF(Inputs!$D$35=3,ADM!AC275,IF(ADM!$AH275>ADM!$AX275,ADM!AC275,ADM!AS275)))))","v":0},{"$f":"IF($E275=1,AT275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT275,IF(Inputs!$D$35=3,ADM!AD275,IF(ADM!$AI275>ADM!$AY275,ADM!AD275,ADM!AT275))),IF(Inputs!$D$35=2,ADM!AT275,IF(Inputs!$D$35=3,ADM!AD275,IF(ADM!$AH275>ADM!$AX275,ADM!AD275,ADM!AT275)))))","v":0},{"$f":"IF($E275=1,AU275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU275,IF(Inputs!$D$35=3,ADM!AE275,IF(ADM!$AI275>ADM!$AY275,ADM!AE275,ADM!AU275))),IF(Inputs!$D$35=2,ADM!AU275,IF(Inputs!$D$35=3,ADM!AE275,IF(ADM!$AH275>ADM!$AX275,ADM!AE275,ADM!AU275)))))","v":0},{"$f":"IF($E275=1,AV275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV275,IF(Inputs!$D$35=3,ADM!AF275,IF(ADM!$AI275>ADM!$AY275,ADM!AF275,ADM!AV275))),IF(Inputs!$D$35=2,ADM!AV275,IF(Inputs!$D$35=3,ADM!AF275,IF(ADM!$AH275>ADM!$AX275,ADM!AF275,ADM!AV275)))))","v":0},{"$f":"IF($E275=1,AW275,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW275,IF(Inputs!$D$35=3,ADM!AG275,IF(ADM!$AI275>ADM!$AY275,ADM!AG275,ADM!AW275))),IF(Inputs!$D$35=2,ADM!AW275,IF(Inputs!$D$35=3,ADM!AG275,IF(ADM!$AH275>ADM!$AX275,ADM!AG275,ADM!AW275)))))","v":0},265.137,32.298999999999999,64.597999999999999,44.19233333333333,36.564,39.634333333333331,38.856999999999999,41.291333333333334,0,0,0,0,0,0,0,232.83799999999999,265.137,32.845500000000001,65.691000000000003,48.497,41.948999999999998,29.731000000000002,31.016999999999999,44.417000000000002,0,0,0,0,0,0,0,228.45650000000001,261.30200000000002,32.288499999999999,64.576999999999998,46.514000000000003,32.497,33.189,51.6,31.56,0,0,0,0,0,0,0,227.64849999999998,259.93700000000001,31.763000000000002,63.526000000000003,37.566000000000003,35.246000000000002,55.982999999999997,33.954000000000001,47.896999999999998,0,0,0,0,0,0,0,242.40900000000002,274.17200000000003]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},null,{"$f":"IF(AND($E276=1,Inputs!$D$34=1),AK276,IF(AND($E276=1,Inputs!$D$34=2),AJ276,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK276,IF(Inputs!$D$35=3,U276,IF($AI276>$AY276,U276,AK276))),IF(Inputs!$D$35=2,AJ276,IF(Inputs!$D$35=3,T276,IF($AH276>$AX276,T276,AJ276)))))))","v":53.154000000000003},{"$f":"IF($E276=1,AL276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL276,IF(Inputs!$D$35=3,ADM!V276,IF(ADM!$AI276>ADM!$AY276,ADM!V276,ADM!AL276))),IF(Inputs!$D$35=2,ADM!AL276,IF(Inputs!$D$35=3,ADM!V276,IF(ADM!$AH276>ADM!$AX276,ADM!V276,ADM!AL276)))))","v":52.869},{"$f":"IF($E276=1,AM276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM276,IF(Inputs!$D$35=3,ADM!W276,IF(ADM!$AI276>ADM!$AY276,ADM!W276,ADM!AM276))),IF(Inputs!$D$35=2,ADM!AM276,IF(Inputs!$D$35=3,ADM!W276,IF(ADM!$AH276>ADM!$AX276,ADM!W276,ADM!AM276)))))","v":61.469000000000001},{"$f":"IF($E276=1,AN276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN276,IF(Inputs!$D$35=3,ADM!X276,IF(ADM!$AI276>ADM!$AY276,ADM!X276,ADM!AN276))),IF(Inputs!$D$35=2,ADM!AN276,IF(Inputs!$D$35=3,ADM!X276,IF(ADM!$AH276>ADM!$AX276,ADM!X276,ADM!AN276)))))","v":60.497},{"$f":"IF($E276=1,AO276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO276,IF(Inputs!$D$35=3,ADM!Y276,IF(ADM!$AI276>ADM!$AY276,ADM!Y276,ADM!AO276))),IF(Inputs!$D$35=2,ADM!AO276,IF(Inputs!$D$35=3,ADM!Y276,IF(ADM!$AH276>ADM!$AX276,ADM!Y276,ADM!AO276)))))","v":54.725999999999999},{"$f":"IF($E276=1,AP276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP276,IF(Inputs!$D$35=3,ADM!Z276,IF(ADM!$AI276>ADM!$AY276,ADM!Z276,ADM!AP276))),IF(Inputs!$D$35=2,ADM!AP276,IF(Inputs!$D$35=3,ADM!Z276,IF(ADM!$AH276>ADM!$AX276,ADM!Z276,ADM!AP276)))))","v":55.302999999999997},{"$f":"IF($E276=1,AQ276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ276,IF(Inputs!$D$35=3,ADM!AA276,IF(ADM!$AI276>ADM!$AY276,ADM!AA276,ADM!AQ276))),IF(Inputs!$D$35=2,ADM!AQ276,IF(Inputs!$D$35=3,ADM!AA276,IF(ADM!$AH276>ADM!$AX276,ADM!AA276,ADM!AQ276)))))","v":0},{"$f":"IF($E276=1,AR276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR276,IF(Inputs!$D$35=3,ADM!AB276,IF(ADM!$AI276>ADM!$AY276,ADM!AB276,ADM!AR276))),IF(Inputs!$D$35=2,ADM!AR276,IF(Inputs!$D$35=3,ADM!AB276,IF(ADM!$AH276>ADM!$AX276,ADM!AB276,ADM!AR276)))))","v":0},{"$f":"IF($E276=1,AS276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS276,IF(Inputs!$D$35=3,ADM!AC276,IF(ADM!$AI276>ADM!$AY276,ADM!AC276,ADM!AS276))),IF(Inputs!$D$35=2,ADM!AS276,IF(Inputs!$D$35=3,ADM!AC276,IF(ADM!$AH276>ADM!$AX276,ADM!AC276,ADM!AS276)))))","v":0},{"$f":"IF($E276=1,AT276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT276,IF(Inputs!$D$35=3,ADM!AD276,IF(ADM!$AI276>ADM!$AY276,ADM!AD276,ADM!AT276))),IF(Inputs!$D$35=2,ADM!AT276,IF(Inputs!$D$35=3,ADM!AD276,IF(ADM!$AH276>ADM!$AX276,ADM!AD276,ADM!AT276)))))","v":0},{"$f":"IF($E276=1,AU276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU276,IF(Inputs!$D$35=3,ADM!AE276,IF(ADM!$AI276>ADM!$AY276,ADM!AE276,ADM!AU276))),IF(Inputs!$D$35=2,ADM!AU276,IF(Inputs!$D$35=3,ADM!AE276,IF(ADM!$AH276>ADM!$AX276,ADM!AE276,ADM!AU276)))))","v":0},{"$f":"IF($E276=1,AV276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV276,IF(Inputs!$D$35=3,ADM!AF276,IF(ADM!$AI276>ADM!$AY276,ADM!AF276,ADM!AV276))),IF(Inputs!$D$35=2,ADM!AV276,IF(Inputs!$D$35=3,ADM!AF276,IF(ADM!$AH276>ADM!$AX276,ADM!AF276,ADM!AV276)))))","v":0},{"$f":"IF($E276=1,AW276,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW276,IF(Inputs!$D$35=3,ADM!AG276,IF(ADM!$AI276>ADM!$AY276,ADM!AG276,ADM!AW276))),IF(Inputs!$D$35=2,ADM!AW276,IF(Inputs!$D$35=3,ADM!AG276,IF(ADM!$AH276>ADM!$AX276,ADM!AG276,ADM!AW276)))))","v":0},338.01799999999997,27.685666666666666,55.371333333333332,54.186999999999991,57.499333333333333,55.405666666666662,47.826666666666661,50.590333333333341,0,0,0,0,0,0,0,293.19466666666665,320.88033333333328,26.577000000000002,53.154000000000003,52.869,61.469000000000001,60.497,54.725999999999999,55.302999999999997,0,0,0,0,0,0,0,311.44099999999997,338.01799999999997,28.42,56.84,62.908999999999999,57.966000000000001,55.445999999999998,51.771000000000001,39.834000000000003,0,0,0,0,0,0,0,296.346,324.76600000000002,28.06,56.12,46.783000000000001,53.063000000000002,50.274000000000001,36.982999999999997,56.634,0,0,0,0,0,0,0,{"$f":"BP276+SUM(BR276:CC276)","v":271.79700000000003},{"$f":"SUM(BQ276:CC276)","v":299.85700000000003}]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},null,{"$f":"IF(AND($E277=1,Inputs!$D$34=1),AK277,IF(AND($E277=1,Inputs!$D$34=2),AJ277,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK277,IF(Inputs!$D$35=3,U277,IF($AI277>$AY277,U277,AK277))),IF(Inputs!$D$35=2,AJ277,IF(Inputs!$D$35=3,T277,IF($AH277>$AX277,T277,AJ277)))))))","v":70.698999999999998},{"$f":"IF($E277=1,AL277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL277,IF(Inputs!$D$35=3,ADM!V277,IF(ADM!$AI277>ADM!$AY277,ADM!V277,ADM!AL277))),IF(Inputs!$D$35=2,ADM!AL277,IF(Inputs!$D$35=3,ADM!V277,IF(ADM!$AH277>ADM!$AX277,ADM!V277,ADM!AL277)))))","v":61.622666666666667},{"$f":"IF($E277=1,AM277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM277,IF(Inputs!$D$35=3,ADM!W277,IF(ADM!$AI277>ADM!$AY277,ADM!W277,ADM!AM277))),IF(Inputs!$D$35=2,ADM!AM277,IF(Inputs!$D$35=3,ADM!W277,IF(ADM!$AH277>ADM!$AX277,ADM!W277,ADM!AM277)))))","v":60.843999999999994},{"$f":"IF($E277=1,AN277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN277,IF(Inputs!$D$35=3,ADM!X277,IF(ADM!$AI277>ADM!$AY277,ADM!X277,ADM!AN277))),IF(Inputs!$D$35=2,ADM!AN277,IF(Inputs!$D$35=3,ADM!X277,IF(ADM!$AH277>ADM!$AX277,ADM!X277,ADM!AN277)))))","v":58.636000000000003},{"$f":"IF($E277=1,AO277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO277,IF(Inputs!$D$35=3,ADM!Y277,IF(ADM!$AI277>ADM!$AY277,ADM!Y277,ADM!AO277))),IF(Inputs!$D$35=2,ADM!AO277,IF(Inputs!$D$35=3,ADM!Y277,IF(ADM!$AH277>ADM!$AX277,ADM!Y277,ADM!AO277)))))","v":56.181000000000004},{"$f":"IF($E277=1,AP277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP277,IF(Inputs!$D$35=3,ADM!Z277,IF(ADM!$AI277>ADM!$AY277,ADM!Z277,ADM!AP277))),IF(Inputs!$D$35=2,ADM!AP277,IF(Inputs!$D$35=3,ADM!Z277,IF(ADM!$AH277>ADM!$AX277,ADM!Z277,ADM!AP277)))))","v":52.432333333333332},{"$f":"IF($E277=1,AQ277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ277,IF(Inputs!$D$35=3,ADM!AA277,IF(ADM!$AI277>ADM!$AY277,ADM!AA277,ADM!AQ277))),IF(Inputs!$D$35=2,ADM!AQ277,IF(Inputs!$D$35=3,ADM!AA277,IF(ADM!$AH277>ADM!$AX277,ADM!AA277,ADM!AQ277)))))","v":0},{"$f":"IF($E277=1,AR277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR277,IF(Inputs!$D$35=3,ADM!AB277,IF(ADM!$AI277>ADM!$AY277,ADM!AB277,ADM!AR277))),IF(Inputs!$D$35=2,ADM!AR277,IF(Inputs!$D$35=3,ADM!AB277,IF(ADM!$AH277>ADM!$AX277,ADM!AB277,ADM!AR277)))))","v":0},{"$f":"IF($E277=1,AS277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS277,IF(Inputs!$D$35=3,ADM!AC277,IF(ADM!$AI277>ADM!$AY277,ADM!AC277,ADM!AS277))),IF(Inputs!$D$35=2,ADM!AS277,IF(Inputs!$D$35=3,ADM!AC277,IF(ADM!$AH277>ADM!$AX277,ADM!AC277,ADM!AS277)))))","v":0},{"$f":"IF($E277=1,AT277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT277,IF(Inputs!$D$35=3,ADM!AD277,IF(ADM!$AI277>ADM!$AY277,ADM!AD277,ADM!AT277))),IF(Inputs!$D$35=2,ADM!AT277,IF(Inputs!$D$35=3,ADM!AD277,IF(ADM!$AH277>ADM!$AX277,ADM!AD277,ADM!AT277)))))","v":0},{"$f":"IF($E277=1,AU277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU277,IF(Inputs!$D$35=3,ADM!AE277,IF(ADM!$AI277>ADM!$AY277,ADM!AE277,ADM!AU277))),IF(Inputs!$D$35=2,ADM!AU277,IF(Inputs!$D$35=3,ADM!AE277,IF(ADM!$AH277>ADM!$AX277,ADM!AE277,ADM!AU277)))))","v":0},{"$f":"IF($E277=1,AV277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV277,IF(Inputs!$D$35=3,ADM!AF277,IF(ADM!$AI277>ADM!$AY277,ADM!AF277,ADM!AV277))),IF(Inputs!$D$35=2,ADM!AV277,IF(Inputs!$D$35=3,ADM!AF277,IF(ADM!$AH277>ADM!$AX277,ADM!AF277,ADM!AV277)))))","v":0},{"$f":"IF($E277=1,AW277,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW277,IF(Inputs!$D$35=3,ADM!AG277,IF(ADM!$AI277>ADM!$AY277,ADM!AG277,ADM!AW277))),IF(Inputs!$D$35=2,ADM!AW277,IF(Inputs!$D$35=3,ADM!AG277,IF(ADM!$AH277>ADM!$AX277,ADM!AG277,ADM!AW277)))))","v":0},360.41499999999996,35.349499999999999,70.698999999999998,61.622666666666667,60.843999999999994,58.636000000000003,56.181000000000004,52.432333333333332,0,0,0,0,0,0,0,325.06549999999999,360.41499999999996,30.008500000000002,60.017000000000003,58.834000000000003,59.32,58.64,56.908999999999999,58.073999999999998,0,0,0,0,0,0,0,321.78550000000001,351.79399999999998,39.162999999999997,78.325999999999993,53.210999999999999,63.429000000000002,57.353999999999999,59.353999999999999,45.222999999999999,0,0,0,0,0,0,0,317.73400000000004,356.89699999999999,36.877000000000002,73.754000000000005,72.822999999999993,59.783000000000001,59.914000000000001,52.28,54,0,0,0,0,0,0,0,335.67699999999996,372.55399999999997]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},null,{"$f":"IF(AND($E278=1,Inputs!$D$34=1),AK278,IF(AND($E278=1,Inputs!$D$34=2),AJ278,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK278,IF(Inputs!$D$35=3,U278,IF($AI278>$AY278,U278,AK278))),IF(Inputs!$D$35=2,AJ278,IF(Inputs!$D$35=3,T278,IF($AH278>$AX278,T278,AJ278)))))))","v":0},{"$f":"IF($E278=1,AL278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL278,IF(Inputs!$D$35=3,ADM!V278,IF(ADM!$AI278>ADM!$AY278,ADM!V278,ADM!AL278))),IF(Inputs!$D$35=2,ADM!AL278,IF(Inputs!$D$35=3,ADM!V278,IF(ADM!$AH278>ADM!$AX278,ADM!V278,ADM!AL278)))))","v":0},{"$f":"IF($E278=1,AM278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM278,IF(Inputs!$D$35=3,ADM!W278,IF(ADM!$AI278>ADM!$AY278,ADM!W278,ADM!AM278))),IF(Inputs!$D$35=2,ADM!AM278,IF(Inputs!$D$35=3,ADM!W278,IF(ADM!$AH278>ADM!$AX278,ADM!W278,ADM!AM278)))))","v":0},{"$f":"IF($E278=1,AN278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN278,IF(Inputs!$D$35=3,ADM!X278,IF(ADM!$AI278>ADM!$AY278,ADM!X278,ADM!AN278))),IF(Inputs!$D$35=2,ADM!AN278,IF(Inputs!$D$35=3,ADM!X278,IF(ADM!$AH278>ADM!$AX278,ADM!X278,ADM!AN278)))))","v":0},{"$f":"IF($E278=1,AO278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO278,IF(Inputs!$D$35=3,ADM!Y278,IF(ADM!$AI278>ADM!$AY278,ADM!Y278,ADM!AO278))),IF(Inputs!$D$35=2,ADM!AO278,IF(Inputs!$D$35=3,ADM!Y278,IF(ADM!$AH278>ADM!$AX278,ADM!Y278,ADM!AO278)))))","v":0},{"$f":"IF($E278=1,AP278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP278,IF(Inputs!$D$35=3,ADM!Z278,IF(ADM!$AI278>ADM!$AY278,ADM!Z278,ADM!AP278))),IF(Inputs!$D$35=2,ADM!AP278,IF(Inputs!$D$35=3,ADM!Z278,IF(ADM!$AH278>ADM!$AX278,ADM!Z278,ADM!AP278)))))","v":0},{"$f":"IF($E278=1,AQ278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ278,IF(Inputs!$D$35=3,ADM!AA278,IF(ADM!$AI278>ADM!$AY278,ADM!AA278,ADM!AQ278))),IF(Inputs!$D$35=2,ADM!AQ278,IF(Inputs!$D$35=3,ADM!AA278,IF(ADM!$AH278>ADM!$AX278,ADM!AA278,ADM!AQ278)))))","v":233.05433333333335},{"$f":"IF($E278=1,AR278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR278,IF(Inputs!$D$35=3,ADM!AB278,IF(ADM!$AI278>ADM!$AY278,ADM!AB278,ADM!AR278))),IF(Inputs!$D$35=2,ADM!AR278,IF(Inputs!$D$35=3,ADM!AB278,IF(ADM!$AH278>ADM!$AX278,ADM!AB278,ADM!AR278)))))","v":246.83533333333332},{"$f":"IF($E278=1,AS278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS278,IF(Inputs!$D$35=3,ADM!AC278,IF(ADM!$AI278>ADM!$AY278,ADM!AC278,ADM!AS278))),IF(Inputs!$D$35=2,ADM!AS278,IF(Inputs!$D$35=3,ADM!AC278,IF(ADM!$AH278>ADM!$AX278,ADM!AC278,ADM!AS278)))))","v":237.15033333333335},{"$f":"IF($E278=1,AT278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT278,IF(Inputs!$D$35=3,ADM!AD278,IF(ADM!$AI278>ADM!$AY278,ADM!AD278,ADM!AT278))),IF(Inputs!$D$35=2,ADM!AT278,IF(Inputs!$D$35=3,ADM!AD278,IF(ADM!$AH278>ADM!$AX278,ADM!AD278,ADM!AT278)))))","v":0},{"$f":"IF($E278=1,AU278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU278,IF(Inputs!$D$35=3,ADM!AE278,IF(ADM!$AI278>ADM!$AY278,ADM!AE278,ADM!AU278))),IF(Inputs!$D$35=2,ADM!AU278,IF(Inputs!$D$35=3,ADM!AE278,IF(ADM!$AH278>ADM!$AX278,ADM!AE278,ADM!AU278)))))","v":0},{"$f":"IF($E278=1,AV278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV278,IF(Inputs!$D$35=3,ADM!AF278,IF(ADM!$AI278>ADM!$AY278,ADM!AF278,ADM!AV278))),IF(Inputs!$D$35=2,ADM!AV278,IF(Inputs!$D$35=3,ADM!AF278,IF(ADM!$AH278>ADM!$AX278,ADM!AF278,ADM!AV278)))))","v":0},{"$f":"IF($E278=1,AW278,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW278,IF(Inputs!$D$35=3,ADM!AG278,IF(ADM!$AI278>ADM!$AY278,ADM!AG278,ADM!AW278))),IF(Inputs!$D$35=2,ADM!AW278,IF(Inputs!$D$35=3,ADM!AG278,IF(ADM!$AH278>ADM!$AX278,ADM!AG278,ADM!AW278)))))","v":0},717.04000000000008,0,0,0,0,0,0,0,233.05433333333335,246.83533333333332,237.15033333333335,0,0,0,0,717.04000000000008,717.04000000000008,0,0,0,0,0,0,0,188.511,231.994,261.09699999999998,0,0,0,0,681.60199999999998,681.60199999999998,0,0,0,0,0,0,0,244.006,273.26600000000002,237.59399999999999,0,0,0,0,754.86599999999999,754.86599999999999,0,0,0,0,0,0,0,266.64600000000002,235.24600000000001,212.76,0,0,0,0,714.65200000000004,714.65200000000004]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},null,{"$f":"IF(AND($E279=1,Inputs!$D$34=1),AK279,IF(AND($E279=1,Inputs!$D$34=2),AJ279,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK279,IF(Inputs!$D$35=3,U279,IF($AI279>$AY279,U279,AK279))),IF(Inputs!$D$35=2,AJ279,IF(Inputs!$D$35=3,T279,IF($AH279>$AX279,T279,AJ279)))))))","v":0},{"$f":"IF($E279=1,AL279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL279,IF(Inputs!$D$35=3,ADM!V279,IF(ADM!$AI279>ADM!$AY279,ADM!V279,ADM!AL279))),IF(Inputs!$D$35=2,ADM!AL279,IF(Inputs!$D$35=3,ADM!V279,IF(ADM!$AH279>ADM!$AX279,ADM!V279,ADM!AL279)))))","v":0},{"$f":"IF($E279=1,AM279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM279,IF(Inputs!$D$35=3,ADM!W279,IF(ADM!$AI279>ADM!$AY279,ADM!W279,ADM!AM279))),IF(Inputs!$D$35=2,ADM!AM279,IF(Inputs!$D$35=3,ADM!W279,IF(ADM!$AH279>ADM!$AX279,ADM!W279,ADM!AM279)))))","v":0},{"$f":"IF($E279=1,AN279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN279,IF(Inputs!$D$35=3,ADM!X279,IF(ADM!$AI279>ADM!$AY279,ADM!X279,ADM!AN279))),IF(Inputs!$D$35=2,ADM!AN279,IF(Inputs!$D$35=3,ADM!X279,IF(ADM!$AH279>ADM!$AX279,ADM!X279,ADM!AN279)))))","v":0},{"$f":"IF($E279=1,AO279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO279,IF(Inputs!$D$35=3,ADM!Y279,IF(ADM!$AI279>ADM!$AY279,ADM!Y279,ADM!AO279))),IF(Inputs!$D$35=2,ADM!AO279,IF(Inputs!$D$35=3,ADM!Y279,IF(ADM!$AH279>ADM!$AX279,ADM!Y279,ADM!AO279)))))","v":0},{"$f":"IF($E279=1,AP279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP279,IF(Inputs!$D$35=3,ADM!Z279,IF(ADM!$AI279>ADM!$AY279,ADM!Z279,ADM!AP279))),IF(Inputs!$D$35=2,ADM!AP279,IF(Inputs!$D$35=3,ADM!Z279,IF(ADM!$AH279>ADM!$AX279,ADM!Z279,ADM!AP279)))))","v":0},{"$f":"IF($E279=1,AQ279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ279,IF(Inputs!$D$35=3,ADM!AA279,IF(ADM!$AI279>ADM!$AY279,ADM!AA279,ADM!AQ279))),IF(Inputs!$D$35=2,ADM!AQ279,IF(Inputs!$D$35=3,ADM!AA279,IF(ADM!$AH279>ADM!$AX279,ADM!AA279,ADM!AQ279)))))","v":3.0343333333333331},{"$f":"IF($E279=1,AR279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR279,IF(Inputs!$D$35=3,ADM!AB279,IF(ADM!$AI279>ADM!$AY279,ADM!AB279,ADM!AR279))),IF(Inputs!$D$35=2,ADM!AR279,IF(Inputs!$D$35=3,ADM!AB279,IF(ADM!$AH279>ADM!$AX279,ADM!AB279,ADM!AR279)))))","v":4.9826666666666668},{"$f":"IF($E279=1,AS279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS279,IF(Inputs!$D$35=3,ADM!AC279,IF(ADM!$AI279>ADM!$AY279,ADM!AC279,ADM!AS279))),IF(Inputs!$D$35=2,ADM!AS279,IF(Inputs!$D$35=3,ADM!AC279,IF(ADM!$AH279>ADM!$AX279,ADM!AC279,ADM!AS279)))))","v":7.7753333333333332},{"$f":"IF($E279=1,AT279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT279,IF(Inputs!$D$35=3,ADM!AD279,IF(ADM!$AI279>ADM!$AY279,ADM!AD279,ADM!AT279))),IF(Inputs!$D$35=2,ADM!AT279,IF(Inputs!$D$35=3,ADM!AD279,IF(ADM!$AH279>ADM!$AX279,ADM!AD279,ADM!AT279)))))","v":0},{"$f":"IF($E279=1,AU279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU279,IF(Inputs!$D$35=3,ADM!AE279,IF(ADM!$AI279>ADM!$AY279,ADM!AE279,ADM!AU279))),IF(Inputs!$D$35=2,ADM!AU279,IF(Inputs!$D$35=3,ADM!AE279,IF(ADM!$AH279>ADM!$AX279,ADM!AE279,ADM!AU279)))))","v":0},{"$f":"IF($E279=1,AV279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV279,IF(Inputs!$D$35=3,ADM!AF279,IF(ADM!$AI279>ADM!$AY279,ADM!AF279,ADM!AV279))),IF(Inputs!$D$35=2,ADM!AV279,IF(Inputs!$D$35=3,ADM!AF279,IF(ADM!$AH279>ADM!$AX279,ADM!AF279,ADM!AV279)))))","v":0},{"$f":"IF($E279=1,AW279,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW279,IF(Inputs!$D$35=3,ADM!AG279,IF(ADM!$AI279>ADM!$AY279,ADM!AG279,ADM!AW279))),IF(Inputs!$D$35=2,ADM!AW279,IF(Inputs!$D$35=3,ADM!AG279,IF(ADM!$AH279>ADM!$AX279,ADM!AG279,ADM!AW279)))))","v":0},15.792333333333332,0,0,0,0,0,0,0,3.0343333333333331,4.9826666666666668,7.7753333333333332,0,0,0,0,15.792333333333332,15.792333333333332,0,0,0,0,0,0,0,3.274,7.5940000000000003,4.1429999999999998,0,0,0,0,15.010999999999999,15.010999999999999,0,0,0,0,0,0,0,3.8290000000000002,1,9.1370000000000005,0,0,0,0,13.966000000000001,13.966000000000001,0,0,0,0,0,0,0,2,6.3540000000000001,10.045999999999999,0,0,0,0,18.399999999999999,18.399999999999999]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},null,{"$f":"IF(AND($E280=1,Inputs!$D$34=1),AK280,IF(AND($E280=1,Inputs!$D$34=2),AJ280,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK280,IF(Inputs!$D$35=3,U280,IF($AI280>$AY280,U280,AK280))),IF(Inputs!$D$35=2,AJ280,IF(Inputs!$D$35=3,T280,IF($AH280>$AX280,T280,AJ280)))))))","v":0},{"$f":"IF($E280=1,AL280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL280,IF(Inputs!$D$35=3,ADM!V280,IF(ADM!$AI280>ADM!$AY280,ADM!V280,ADM!AL280))),IF(Inputs!$D$35=2,ADM!AL280,IF(Inputs!$D$35=3,ADM!V280,IF(ADM!$AH280>ADM!$AX280,ADM!V280,ADM!AL280)))))","v":0},{"$f":"IF($E280=1,AM280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM280,IF(Inputs!$D$35=3,ADM!W280,IF(ADM!$AI280>ADM!$AY280,ADM!W280,ADM!AM280))),IF(Inputs!$D$35=2,ADM!AM280,IF(Inputs!$D$35=3,ADM!W280,IF(ADM!$AH280>ADM!$AX280,ADM!W280,ADM!AM280)))))","v":0},{"$f":"IF($E280=1,AN280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN280,IF(Inputs!$D$35=3,ADM!X280,IF(ADM!$AI280>ADM!$AY280,ADM!X280,ADM!AN280))),IF(Inputs!$D$35=2,ADM!AN280,IF(Inputs!$D$35=3,ADM!X280,IF(ADM!$AH280>ADM!$AX280,ADM!X280,ADM!AN280)))))","v":0},{"$f":"IF($E280=1,AO280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO280,IF(Inputs!$D$35=3,ADM!Y280,IF(ADM!$AI280>ADM!$AY280,ADM!Y280,ADM!AO280))),IF(Inputs!$D$35=2,ADM!AO280,IF(Inputs!$D$35=3,ADM!Y280,IF(ADM!$AH280>ADM!$AX280,ADM!Y280,ADM!AO280)))))","v":0},{"$f":"IF($E280=1,AP280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP280,IF(Inputs!$D$35=3,ADM!Z280,IF(ADM!$AI280>ADM!$AY280,ADM!Z280,ADM!AP280))),IF(Inputs!$D$35=2,ADM!AP280,IF(Inputs!$D$35=3,ADM!Z280,IF(ADM!$AH280>ADM!$AX280,ADM!Z280,ADM!AP280)))))","v":0},{"$f":"IF($E280=1,AQ280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ280,IF(Inputs!$D$35=3,ADM!AA280,IF(ADM!$AI280>ADM!$AY280,ADM!AA280,ADM!AQ280))),IF(Inputs!$D$35=2,ADM!AQ280,IF(Inputs!$D$35=3,ADM!AA280,IF(ADM!$AH280>ADM!$AX280,ADM!AA280,ADM!AQ280)))))","v":0},{"$f":"IF($E280=1,AR280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR280,IF(Inputs!$D$35=3,ADM!AB280,IF(ADM!$AI280>ADM!$AY280,ADM!AB280,ADM!AR280))),IF(Inputs!$D$35=2,ADM!AR280,IF(Inputs!$D$35=3,ADM!AB280,IF(ADM!$AH280>ADM!$AX280,ADM!AB280,ADM!AR280)))))","v":0},{"$f":"IF($E280=1,AS280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS280,IF(Inputs!$D$35=3,ADM!AC280,IF(ADM!$AI280>ADM!$AY280,ADM!AC280,ADM!AS280))),IF(Inputs!$D$35=2,ADM!AS280,IF(Inputs!$D$35=3,ADM!AC280,IF(ADM!$AH280>ADM!$AX280,ADM!AC280,ADM!AS280)))))","v":0},{"$f":"IF($E280=1,AT280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT280,IF(Inputs!$D$35=3,ADM!AD280,IF(ADM!$AI280>ADM!$AY280,ADM!AD280,ADM!AT280))),IF(Inputs!$D$35=2,ADM!AT280,IF(Inputs!$D$35=3,ADM!AD280,IF(ADM!$AH280>ADM!$AX280,ADM!AD280,ADM!AT280)))))","v":8.4169999999999998},{"$f":"IF($E280=1,AU280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU280,IF(Inputs!$D$35=3,ADM!AE280,IF(ADM!$AI280>ADM!$AY280,ADM!AE280,ADM!AU280))),IF(Inputs!$D$35=2,ADM!AU280,IF(Inputs!$D$35=3,ADM!AE280,IF(ADM!$AH280>ADM!$AX280,ADM!AE280,ADM!AU280)))))","v":12.789},{"$f":"IF($E280=1,AV280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV280,IF(Inputs!$D$35=3,ADM!AF280,IF(ADM!$AI280>ADM!$AY280,ADM!AF280,ADM!AV280))),IF(Inputs!$D$35=2,ADM!AV280,IF(Inputs!$D$35=3,ADM!AF280,IF(ADM!$AH280>ADM!$AX280,ADM!AF280,ADM!AV280)))))","v":11.074},{"$f":"IF($E280=1,AW280,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW280,IF(Inputs!$D$35=3,ADM!AG280,IF(ADM!$AI280>ADM!$AY280,ADM!AG280,ADM!AW280))),IF(Inputs!$D$35=2,ADM!AW280,IF(Inputs!$D$35=3,ADM!AG280,IF(ADM!$AH280>ADM!$AX280,ADM!AG280,ADM!AW280)))))","v":5.2460000000000004},37.526000000000003,0,0,0,0,0,0,0,0,0,0,8.0856666666666666,12.150666666666666,10.087666666666665,6.131333333333334,36.455333333333328,36.455333333333328,0,0,0,0,0,0,0,0,0,0,8.4169999999999998,12.789,11.074,5.2460000000000004,37.526000000000003,37.526000000000003,0,0,0,0,0,0,0,0,0,0,7.6740000000000004,11.554,8.5090000000000003,7.6909999999999998,35.428000000000004,35.428000000000004,0,0,0,0,0,0,0,0,0,0,8.1660000000000004,12.109,10.68,5.4569999999999999,36.411999999999999,36.411999999999999]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},null,{"$f":"IF(AND($E281=1,Inputs!$D$34=1),AK281,IF(AND($E281=1,Inputs!$D$34=2),AJ281,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK281,IF(Inputs!$D$35=3,U281,IF($AI281>$AY281,U281,AK281))),IF(Inputs!$D$35=2,AJ281,IF(Inputs!$D$35=3,T281,IF($AH281>$AX281,T281,AJ281)))))))","v":0},{"$f":"IF($E281=1,AL281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL281,IF(Inputs!$D$35=3,ADM!V281,IF(ADM!$AI281>ADM!$AY281,ADM!V281,ADM!AL281))),IF(Inputs!$D$35=2,ADM!AL281,IF(Inputs!$D$35=3,ADM!V281,IF(ADM!$AH281>ADM!$AX281,ADM!V281,ADM!AL281)))))","v":0},{"$f":"IF($E281=1,AM281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM281,IF(Inputs!$D$35=3,ADM!W281,IF(ADM!$AI281>ADM!$AY281,ADM!W281,ADM!AM281))),IF(Inputs!$D$35=2,ADM!AM281,IF(Inputs!$D$35=3,ADM!W281,IF(ADM!$AH281>ADM!$AX281,ADM!W281,ADM!AM281)))))","v":0},{"$f":"IF($E281=1,AN281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN281,IF(Inputs!$D$35=3,ADM!X281,IF(ADM!$AI281>ADM!$AY281,ADM!X281,ADM!AN281))),IF(Inputs!$D$35=2,ADM!AN281,IF(Inputs!$D$35=3,ADM!X281,IF(ADM!$AH281>ADM!$AX281,ADM!X281,ADM!AN281)))))","v":0},{"$f":"IF($E281=1,AO281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO281,IF(Inputs!$D$35=3,ADM!Y281,IF(ADM!$AI281>ADM!$AY281,ADM!Y281,ADM!AO281))),IF(Inputs!$D$35=2,ADM!AO281,IF(Inputs!$D$35=3,ADM!Y281,IF(ADM!$AH281>ADM!$AX281,ADM!Y281,ADM!AO281)))))","v":0},{"$f":"IF($E281=1,AP281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP281,IF(Inputs!$D$35=3,ADM!Z281,IF(ADM!$AI281>ADM!$AY281,ADM!Z281,ADM!AP281))),IF(Inputs!$D$35=2,ADM!AP281,IF(Inputs!$D$35=3,ADM!Z281,IF(ADM!$AH281>ADM!$AX281,ADM!Z281,ADM!AP281)))))","v":0},{"$f":"IF($E281=1,AQ281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ281,IF(Inputs!$D$35=3,ADM!AA281,IF(ADM!$AI281>ADM!$AY281,ADM!AA281,ADM!AQ281))),IF(Inputs!$D$35=2,ADM!AQ281,IF(Inputs!$D$35=3,ADM!AA281,IF(ADM!$AH281>ADM!$AX281,ADM!AA281,ADM!AQ281)))))","v":0},{"$f":"IF($E281=1,AR281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR281,IF(Inputs!$D$35=3,ADM!AB281,IF(ADM!$AI281>ADM!$AY281,ADM!AB281,ADM!AR281))),IF(Inputs!$D$35=2,ADM!AR281,IF(Inputs!$D$35=3,ADM!AB281,IF(ADM!$AH281>ADM!$AX281,ADM!AB281,ADM!AR281)))))","v":0},{"$f":"IF($E281=1,AS281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS281,IF(Inputs!$D$35=3,ADM!AC281,IF(ADM!$AI281>ADM!$AY281,ADM!AC281,ADM!AS281))),IF(Inputs!$D$35=2,ADM!AS281,IF(Inputs!$D$35=3,ADM!AC281,IF(ADM!$AH281>ADM!$AX281,ADM!AC281,ADM!AS281)))))","v":0},{"$f":"IF($E281=1,AT281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT281,IF(Inputs!$D$35=3,ADM!AD281,IF(ADM!$AI281>ADM!$AY281,ADM!AD281,ADM!AT281))),IF(Inputs!$D$35=2,ADM!AT281,IF(Inputs!$D$35=3,ADM!AD281,IF(ADM!$AH281>ADM!$AX281,ADM!AD281,ADM!AT281)))))","v":239.43100000000001},{"$f":"IF($E281=1,AU281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU281,IF(Inputs!$D$35=3,ADM!AE281,IF(ADM!$AI281>ADM!$AY281,ADM!AE281,ADM!AU281))),IF(Inputs!$D$35=2,ADM!AU281,IF(Inputs!$D$35=3,ADM!AE281,IF(ADM!$AH281>ADM!$AX281,ADM!AE281,ADM!AU281)))))","v":225.066},{"$f":"IF($E281=1,AV281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV281,IF(Inputs!$D$35=3,ADM!AF281,IF(ADM!$AI281>ADM!$AY281,ADM!AF281,ADM!AV281))),IF(Inputs!$D$35=2,ADM!AV281,IF(Inputs!$D$35=3,ADM!AF281,IF(ADM!$AH281>ADM!$AX281,ADM!AF281,ADM!AV281)))))","v":230.10300000000001},{"$f":"IF($E281=1,AW281,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW281,IF(Inputs!$D$35=3,ADM!AG281,IF(ADM!$AI281>ADM!$AY281,ADM!AG281,ADM!AW281))),IF(Inputs!$D$35=2,ADM!AW281,IF(Inputs!$D$35=3,ADM!AG281,IF(ADM!$AH281>ADM!$AX281,ADM!AG281,ADM!AW281)))))","v":211.4},906,0,0,0,0,0,0,0,0,0,0,238.48666666666668,226.87533333333332,213.55066666666664,204.274,883.18666666666661,883.18666666666661,0,0,0,0,0,0,0,0,0,0,239.43100000000001,225.066,230.10300000000001,211.4,906,906,0,0,0,0,0,0,0,0,0,0,234.64599999999999,244.703,209.12899999999999,194.751,883.22899999999993,883.22899999999993,0,0,0,0,0,0,0,0,0,0,241.38300000000001,210.857,201.42,206.67099999999999,860.3309999999999,860.3309999999999]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},null,{"$f":"IF(AND($E282=1,Inputs!$D$34=1),AK282,IF(AND($E282=1,Inputs!$D$34=2),AJ282,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK282,IF(Inputs!$D$35=3,U282,IF($AI282>$AY282,U282,AK282))),IF(Inputs!$D$35=2,AJ282,IF(Inputs!$D$35=3,T282,IF($AH282>$AX282,T282,AJ282)))))))","v":4},{"$f":"IF($E282=1,AL282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL282,IF(Inputs!$D$35=3,ADM!V282,IF(ADM!$AI282>ADM!$AY282,ADM!V282,ADM!AL282))),IF(Inputs!$D$35=2,ADM!AL282,IF(Inputs!$D$35=3,ADM!V282,IF(ADM!$AH282>ADM!$AX282,ADM!V282,ADM!AL282)))))","v":1},{"$f":"IF($E282=1,AM282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM282,IF(Inputs!$D$35=3,ADM!W282,IF(ADM!$AI282>ADM!$AY282,ADM!W282,ADM!AM282))),IF(Inputs!$D$35=2,ADM!AM282,IF(Inputs!$D$35=3,ADM!W282,IF(ADM!$AH282>ADM!$AX282,ADM!W282,ADM!AM282)))))","v":1},{"$f":"IF($E282=1,AN282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN282,IF(Inputs!$D$35=3,ADM!X282,IF(ADM!$AI282>ADM!$AY282,ADM!X282,ADM!AN282))),IF(Inputs!$D$35=2,ADM!AN282,IF(Inputs!$D$35=3,ADM!X282,IF(ADM!$AH282>ADM!$AX282,ADM!X282,ADM!AN282)))))","v":1},{"$f":"IF($E282=1,AO282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO282,IF(Inputs!$D$35=3,ADM!Y282,IF(ADM!$AI282>ADM!$AY282,ADM!Y282,ADM!AO282))),IF(Inputs!$D$35=2,ADM!AO282,IF(Inputs!$D$35=3,ADM!Y282,IF(ADM!$AH282>ADM!$AX282,ADM!Y282,ADM!AO282)))))","v":1},{"$f":"IF($E282=1,AP282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP282,IF(Inputs!$D$35=3,ADM!Z282,IF(ADM!$AI282>ADM!$AY282,ADM!Z282,ADM!AP282))),IF(Inputs!$D$35=2,ADM!AP282,IF(Inputs!$D$35=3,ADM!Z282,IF(ADM!$AH282>ADM!$AX282,ADM!Z282,ADM!AP282)))))","v":0},{"$f":"IF($E282=1,AQ282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ282,IF(Inputs!$D$35=3,ADM!AA282,IF(ADM!$AI282>ADM!$AY282,ADM!AA282,ADM!AQ282))),IF(Inputs!$D$35=2,ADM!AQ282,IF(Inputs!$D$35=3,ADM!AA282,IF(ADM!$AH282>ADM!$AX282,ADM!AA282,ADM!AQ282)))))","v":0},{"$f":"IF($E282=1,AR282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR282,IF(Inputs!$D$35=3,ADM!AB282,IF(ADM!$AI282>ADM!$AY282,ADM!AB282,ADM!AR282))),IF(Inputs!$D$35=2,ADM!AR282,IF(Inputs!$D$35=3,ADM!AB282,IF(ADM!$AH282>ADM!$AX282,ADM!AB282,ADM!AR282)))))","v":0},{"$f":"IF($E282=1,AS282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS282,IF(Inputs!$D$35=3,ADM!AC282,IF(ADM!$AI282>ADM!$AY282,ADM!AC282,ADM!AS282))),IF(Inputs!$D$35=2,ADM!AS282,IF(Inputs!$D$35=3,ADM!AC282,IF(ADM!$AH282>ADM!$AX282,ADM!AC282,ADM!AS282)))))","v":0},{"$f":"IF($E282=1,AT282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT282,IF(Inputs!$D$35=3,ADM!AD282,IF(ADM!$AI282>ADM!$AY282,ADM!AD282,ADM!AT282))),IF(Inputs!$D$35=2,ADM!AT282,IF(Inputs!$D$35=3,ADM!AD282,IF(ADM!$AH282>ADM!$AX282,ADM!AD282,ADM!AT282)))))","v":0},{"$f":"IF($E282=1,AU282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU282,IF(Inputs!$D$35=3,ADM!AE282,IF(ADM!$AI282>ADM!$AY282,ADM!AE282,ADM!AU282))),IF(Inputs!$D$35=2,ADM!AU282,IF(Inputs!$D$35=3,ADM!AE282,IF(ADM!$AH282>ADM!$AX282,ADM!AE282,ADM!AU282)))))","v":0},{"$f":"IF($E282=1,AV282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV282,IF(Inputs!$D$35=3,ADM!AF282,IF(ADM!$AI282>ADM!$AY282,ADM!AF282,ADM!AV282))),IF(Inputs!$D$35=2,ADM!AV282,IF(Inputs!$D$35=3,ADM!AF282,IF(ADM!$AH282>ADM!$AX282,ADM!AF282,ADM!AV282)))))","v":0},{"$f":"IF($E282=1,AW282,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW282,IF(Inputs!$D$35=3,ADM!AG282,IF(ADM!$AI282>ADM!$AY282,ADM!AG282,ADM!AW282))),IF(Inputs!$D$35=2,ADM!AW282,IF(Inputs!$D$35=3,ADM!AG282,IF(ADM!$AH282>ADM!$AX282,ADM!AG282,ADM!AW282)))))","v":0},8,1.071,2.1419999999999999,1.6713333333333331,1,1.3016666666666667,0.42799999999999999,0.19599999999999998,0,0,0,0,0,0,0,5.6679999999999993,6.738999999999999,2,4,1,1,1,1,0,0,0,0,0,0,0,0,6,8,0.5,1,2.0139999999999998,1,1,0.28399999999999997,0,0,0,0,0,0,0,0,4.7979999999999992,5.2979999999999992,0.71299999999999997,1.4259999999999999,2,1,1.905,0,0.58799999999999997,0,0,0,0,0,0,0,6.2060000000000004,6.9190000000000005]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},null,{"$f":"IF(AND($E283=1,Inputs!$D$34=1),AK283,IF(AND($E283=1,Inputs!$D$34=2),AJ283,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK283,IF(Inputs!$D$35=3,U283,IF($AI283>$AY283,U283,AK283))),IF(Inputs!$D$35=2,AJ283,IF(Inputs!$D$35=3,T283,IF($AH283>$AX283,T283,AJ283)))))))","v":4.3109999999999999},{"$f":"IF($E283=1,AL283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL283,IF(Inputs!$D$35=3,ADM!V283,IF(ADM!$AI283>ADM!$AY283,ADM!V283,ADM!AL283))),IF(Inputs!$D$35=2,ADM!AL283,IF(Inputs!$D$35=3,ADM!V283,IF(ADM!$AH283>ADM!$AX283,ADM!V283,ADM!AL283)))))","v":2},{"$f":"IF($E283=1,AM283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM283,IF(Inputs!$D$35=3,ADM!W283,IF(ADM!$AI283>ADM!$AY283,ADM!W283,ADM!AM283))),IF(Inputs!$D$35=2,ADM!AM283,IF(Inputs!$D$35=3,ADM!W283,IF(ADM!$AH283>ADM!$AX283,ADM!W283,ADM!AM283)))))","v":8.5470000000000006},{"$f":"IF($E283=1,AN283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN283,IF(Inputs!$D$35=3,ADM!X283,IF(ADM!$AI283>ADM!$AY283,ADM!X283,ADM!AN283))),IF(Inputs!$D$35=2,ADM!AN283,IF(Inputs!$D$35=3,ADM!X283,IF(ADM!$AH283>ADM!$AX283,ADM!X283,ADM!AN283)))))","v":4.7699999999999996},{"$f":"IF($E283=1,AO283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO283,IF(Inputs!$D$35=3,ADM!Y283,IF(ADM!$AI283>ADM!$AY283,ADM!Y283,ADM!AO283))),IF(Inputs!$D$35=2,ADM!AO283,IF(Inputs!$D$35=3,ADM!Y283,IF(ADM!$AH283>ADM!$AX283,ADM!Y283,ADM!AO283)))))","v":6},{"$f":"IF($E283=1,AP283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP283,IF(Inputs!$D$35=3,ADM!Z283,IF(ADM!$AI283>ADM!$AY283,ADM!Z283,ADM!AP283))),IF(Inputs!$D$35=2,ADM!AP283,IF(Inputs!$D$35=3,ADM!Z283,IF(ADM!$AH283>ADM!$AX283,ADM!Z283,ADM!AP283)))))","v":8},{"$f":"IF($E283=1,AQ283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ283,IF(Inputs!$D$35=3,ADM!AA283,IF(ADM!$AI283>ADM!$AY283,ADM!AA283,ADM!AQ283))),IF(Inputs!$D$35=2,ADM!AQ283,IF(Inputs!$D$35=3,ADM!AA283,IF(ADM!$AH283>ADM!$AX283,ADM!AA283,ADM!AQ283)))))","v":7},{"$f":"IF($E283=1,AR283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR283,IF(Inputs!$D$35=3,ADM!AB283,IF(ADM!$AI283>ADM!$AY283,ADM!AB283,ADM!AR283))),IF(Inputs!$D$35=2,ADM!AR283,IF(Inputs!$D$35=3,ADM!AB283,IF(ADM!$AH283>ADM!$AX283,ADM!AB283,ADM!AR283)))))","v":0},{"$f":"IF($E283=1,AS283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS283,IF(Inputs!$D$35=3,ADM!AC283,IF(ADM!$AI283>ADM!$AY283,ADM!AC283,ADM!AS283))),IF(Inputs!$D$35=2,ADM!AS283,IF(Inputs!$D$35=3,ADM!AC283,IF(ADM!$AH283>ADM!$AX283,ADM!AC283,ADM!AS283)))))","v":0},{"$f":"IF($E283=1,AT283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT283,IF(Inputs!$D$35=3,ADM!AD283,IF(ADM!$AI283>ADM!$AY283,ADM!AD283,ADM!AT283))),IF(Inputs!$D$35=2,ADM!AT283,IF(Inputs!$D$35=3,ADM!AD283,IF(ADM!$AH283>ADM!$AX283,ADM!AD283,ADM!AT283)))))","v":0},{"$f":"IF($E283=1,AU283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU283,IF(Inputs!$D$35=3,ADM!AE283,IF(ADM!$AI283>ADM!$AY283,ADM!AE283,ADM!AU283))),IF(Inputs!$D$35=2,ADM!AU283,IF(Inputs!$D$35=3,ADM!AE283,IF(ADM!$AH283>ADM!$AX283,ADM!AE283,ADM!AU283)))))","v":0},{"$f":"IF($E283=1,AV283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV283,IF(Inputs!$D$35=3,ADM!AF283,IF(ADM!$AI283>ADM!$AY283,ADM!AF283,ADM!AV283))),IF(Inputs!$D$35=2,ADM!AV283,IF(Inputs!$D$35=3,ADM!AF283,IF(ADM!$AH283>ADM!$AX283,ADM!AF283,ADM!AV283)))))","v":0},{"$f":"IF($E283=1,AW283,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW283,IF(Inputs!$D$35=3,ADM!AG283,IF(ADM!$AI283>ADM!$AY283,ADM!AG283,ADM!AW283))),IF(Inputs!$D$35=2,ADM!AW283,IF(Inputs!$D$35=3,ADM!AG283,IF(ADM!$AH283>ADM!$AX283,ADM!AG283,ADM!AW283)))))","v":0},40.628,2.1519999999999997,4.3039999999999994,4.09,6.1980000000000004,5.4909999999999997,6.4953333333333338,6.6416666666666666,5.7703333333333333,0,0,0,0,0,0,36.838333333333338,38.990333333333332,2.1555,4.3109999999999999,2,8.5470000000000006,4.7699999999999996,6,8,7,0,0,0,0,0,0,38.472499999999997,40.628,0.80049999999999999,1.601,8.1150000000000002,4.0469999999999997,5.23,6.4930000000000003,6.3780000000000001,4.1760000000000002,0,0,0,0,0,0,35.2395,36.040000000000006,3.5,7,2.1549999999999998,6,6.4729999999999999,6.9930000000000003,5.5469999999999997,6.1349999999999998,0,0,0,0,0,0,36.803000000000004,40.302999999999997]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},null,{"$f":"IF(AND($E284=1,Inputs!$D$34=1),AK284,IF(AND($E284=1,Inputs!$D$34=2),AJ284,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK284,IF(Inputs!$D$35=3,U284,IF($AI284>$AY284,U284,AK284))),IF(Inputs!$D$35=2,AJ284,IF(Inputs!$D$35=3,T284,IF($AH284>$AX284,T284,AJ284)))))))","v":0},{"$f":"IF($E284=1,AL284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL284,IF(Inputs!$D$35=3,ADM!V284,IF(ADM!$AI284>ADM!$AY284,ADM!V284,ADM!AL284))),IF(Inputs!$D$35=2,ADM!AL284,IF(Inputs!$D$35=3,ADM!V284,IF(ADM!$AH284>ADM!$AX284,ADM!V284,ADM!AL284)))))","v":0},{"$f":"IF($E284=1,AM284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM284,IF(Inputs!$D$35=3,ADM!W284,IF(ADM!$AI284>ADM!$AY284,ADM!W284,ADM!AM284))),IF(Inputs!$D$35=2,ADM!AM284,IF(Inputs!$D$35=3,ADM!W284,IF(ADM!$AH284>ADM!$AX284,ADM!W284,ADM!AM284)))))","v":0},{"$f":"IF($E284=1,AN284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN284,IF(Inputs!$D$35=3,ADM!X284,IF(ADM!$AI284>ADM!$AY284,ADM!X284,ADM!AN284))),IF(Inputs!$D$35=2,ADM!AN284,IF(Inputs!$D$35=3,ADM!X284,IF(ADM!$AH284>ADM!$AX284,ADM!X284,ADM!AN284)))))","v":0},{"$f":"IF($E284=1,AO284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO284,IF(Inputs!$D$35=3,ADM!Y284,IF(ADM!$AI284>ADM!$AY284,ADM!Y284,ADM!AO284))),IF(Inputs!$D$35=2,ADM!AO284,IF(Inputs!$D$35=3,ADM!Y284,IF(ADM!$AH284>ADM!$AX284,ADM!Y284,ADM!AO284)))))","v":0},{"$f":"IF($E284=1,AP284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP284,IF(Inputs!$D$35=3,ADM!Z284,IF(ADM!$AI284>ADM!$AY284,ADM!Z284,ADM!AP284))),IF(Inputs!$D$35=2,ADM!AP284,IF(Inputs!$D$35=3,ADM!Z284,IF(ADM!$AH284>ADM!$AX284,ADM!Z284,ADM!AP284)))))","v":0},{"$f":"IF($E284=1,AQ284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ284,IF(Inputs!$D$35=3,ADM!AA284,IF(ADM!$AI284>ADM!$AY284,ADM!AA284,ADM!AQ284))),IF(Inputs!$D$35=2,ADM!AQ284,IF(Inputs!$D$35=3,ADM!AA284,IF(ADM!$AH284>ADM!$AX284,ADM!AA284,ADM!AQ284)))))","v":0},{"$f":"IF($E284=1,AR284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR284,IF(Inputs!$D$35=3,ADM!AB284,IF(ADM!$AI284>ADM!$AY284,ADM!AB284,ADM!AR284))),IF(Inputs!$D$35=2,ADM!AR284,IF(Inputs!$D$35=3,ADM!AB284,IF(ADM!$AH284>ADM!$AX284,ADM!AB284,ADM!AR284)))))","v":6.5},{"$f":"IF($E284=1,AS284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS284,IF(Inputs!$D$35=3,ADM!AC284,IF(ADM!$AI284>ADM!$AY284,ADM!AC284,ADM!AS284))),IF(Inputs!$D$35=2,ADM!AS284,IF(Inputs!$D$35=3,ADM!AC284,IF(ADM!$AH284>ADM!$AX284,ADM!AC284,ADM!AS284)))))","v":9.9320000000000004},{"$f":"IF($E284=1,AT284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT284,IF(Inputs!$D$35=3,ADM!AD284,IF(ADM!$AI284>ADM!$AY284,ADM!AD284,ADM!AT284))),IF(Inputs!$D$35=2,ADM!AT284,IF(Inputs!$D$35=3,ADM!AD284,IF(ADM!$AH284>ADM!$AX284,ADM!AD284,ADM!AT284)))))","v":0},{"$f":"IF($E284=1,AU284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU284,IF(Inputs!$D$35=3,ADM!AE284,IF(ADM!$AI284>ADM!$AY284,ADM!AE284,ADM!AU284))),IF(Inputs!$D$35=2,ADM!AU284,IF(Inputs!$D$35=3,ADM!AE284,IF(ADM!$AH284>ADM!$AX284,ADM!AE284,ADM!AU284)))))","v":0},{"$f":"IF($E284=1,AV284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV284,IF(Inputs!$D$35=3,ADM!AF284,IF(ADM!$AI284>ADM!$AY284,ADM!AF284,ADM!AV284))),IF(Inputs!$D$35=2,ADM!AV284,IF(Inputs!$D$35=3,ADM!AF284,IF(ADM!$AH284>ADM!$AX284,ADM!AF284,ADM!AV284)))))","v":0},{"$f":"IF($E284=1,AW284,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW284,IF(Inputs!$D$35=3,ADM!AG284,IF(ADM!$AI284>ADM!$AY284,ADM!AG284,ADM!AW284))),IF(Inputs!$D$35=2,ADM!AW284,IF(Inputs!$D$35=3,ADM!AG284,IF(ADM!$AH284>ADM!$AX284,ADM!AG284,ADM!AW284)))))","v":0},16.432000000000002,0,0,0,0,0,0,0,0,7.0696666666666665,6.9773333333333341,0,0,0,0,14.047000000000001,14.047000000000001,0,0,0,0,0,0,0,0,6.5,9.9320000000000004,0,0,0,0,16.432000000000002,16.432000000000002,0,0,0,0,0,0,0,0,7.7089999999999996,7,0,0,0,0,14.709,14.709,0,0,0,0,0,0,0,0,7,4,0,0,0,0,11,11]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},null,{"$f":"IF(AND($E285=1,Inputs!$D$34=1),AK285,IF(AND($E285=1,Inputs!$D$34=2),AJ285,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK285,IF(Inputs!$D$35=3,U285,IF($AI285>$AY285,U285,AK285))),IF(Inputs!$D$35=2,AJ285,IF(Inputs!$D$35=3,T285,IF($AH285>$AX285,T285,AJ285)))))))","v":0},{"$f":"IF($E285=1,AL285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL285,IF(Inputs!$D$35=3,ADM!V285,IF(ADM!$AI285>ADM!$AY285,ADM!V285,ADM!AL285))),IF(Inputs!$D$35=2,ADM!AL285,IF(Inputs!$D$35=3,ADM!V285,IF(ADM!$AH285>ADM!$AX285,ADM!V285,ADM!AL285)))))","v":0},{"$f":"IF($E285=1,AM285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM285,IF(Inputs!$D$35=3,ADM!W285,IF(ADM!$AI285>ADM!$AY285,ADM!W285,ADM!AM285))),IF(Inputs!$D$35=2,ADM!AM285,IF(Inputs!$D$35=3,ADM!W285,IF(ADM!$AH285>ADM!$AX285,ADM!W285,ADM!AM285)))))","v":0},{"$f":"IF($E285=1,AN285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN285,IF(Inputs!$D$35=3,ADM!X285,IF(ADM!$AI285>ADM!$AY285,ADM!X285,ADM!AN285))),IF(Inputs!$D$35=2,ADM!AN285,IF(Inputs!$D$35=3,ADM!X285,IF(ADM!$AH285>ADM!$AX285,ADM!X285,ADM!AN285)))))","v":0},{"$f":"IF($E285=1,AO285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO285,IF(Inputs!$D$35=3,ADM!Y285,IF(ADM!$AI285>ADM!$AY285,ADM!Y285,ADM!AO285))),IF(Inputs!$D$35=2,ADM!AO285,IF(Inputs!$D$35=3,ADM!Y285,IF(ADM!$AH285>ADM!$AX285,ADM!Y285,ADM!AO285)))))","v":0},{"$f":"IF($E285=1,AP285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP285,IF(Inputs!$D$35=3,ADM!Z285,IF(ADM!$AI285>ADM!$AY285,ADM!Z285,ADM!AP285))),IF(Inputs!$D$35=2,ADM!AP285,IF(Inputs!$D$35=3,ADM!Z285,IF(ADM!$AH285>ADM!$AX285,ADM!Z285,ADM!AP285)))))","v":0},{"$f":"IF($E285=1,AQ285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ285,IF(Inputs!$D$35=3,ADM!AA285,IF(ADM!$AI285>ADM!$AY285,ADM!AA285,ADM!AQ285))),IF(Inputs!$D$35=2,ADM!AQ285,IF(Inputs!$D$35=3,ADM!AA285,IF(ADM!$AH285>ADM!$AX285,ADM!AA285,ADM!AQ285)))))","v":0},{"$f":"IF($E285=1,AR285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR285,IF(Inputs!$D$35=3,ADM!AB285,IF(ADM!$AI285>ADM!$AY285,ADM!AB285,ADM!AR285))),IF(Inputs!$D$35=2,ADM!AR285,IF(Inputs!$D$35=3,ADM!AB285,IF(ADM!$AH285>ADM!$AX285,ADM!AB285,ADM!AR285)))))","v":0},{"$f":"IF($E285=1,AS285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS285,IF(Inputs!$D$35=3,ADM!AC285,IF(ADM!$AI285>ADM!$AY285,ADM!AC285,ADM!AS285))),IF(Inputs!$D$35=2,ADM!AS285,IF(Inputs!$D$35=3,ADM!AC285,IF(ADM!$AH285>ADM!$AX285,ADM!AC285,ADM!AS285)))))","v":0},{"$f":"IF($E285=1,AT285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT285,IF(Inputs!$D$35=3,ADM!AD285,IF(ADM!$AI285>ADM!$AY285,ADM!AD285,ADM!AT285))),IF(Inputs!$D$35=2,ADM!AT285,IF(Inputs!$D$35=3,ADM!AD285,IF(ADM!$AH285>ADM!$AX285,ADM!AD285,ADM!AT285)))))","v":7.2339999999999991},{"$f":"IF($E285=1,AU285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU285,IF(Inputs!$D$35=3,ADM!AE285,IF(ADM!$AI285>ADM!$AY285,ADM!AE285,ADM!AU285))),IF(Inputs!$D$35=2,ADM!AU285,IF(Inputs!$D$35=3,ADM!AE285,IF(ADM!$AH285>ADM!$AX285,ADM!AE285,ADM!AU285)))))","v":8.3333333333333339},{"$f":"IF($E285=1,AV285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV285,IF(Inputs!$D$35=3,ADM!AF285,IF(ADM!$AI285>ADM!$AY285,ADM!AF285,ADM!AV285))),IF(Inputs!$D$35=2,ADM!AV285,IF(Inputs!$D$35=3,ADM!AF285,IF(ADM!$AH285>ADM!$AX285,ADM!AF285,ADM!AV285)))))","v":8.7353333333333332},{"$f":"IF($E285=1,AW285,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW285,IF(Inputs!$D$35=3,ADM!AG285,IF(ADM!$AI285>ADM!$AY285,ADM!AG285,ADM!AW285))),IF(Inputs!$D$35=2,ADM!AW285,IF(Inputs!$D$35=3,ADM!AG285,IF(ADM!$AH285>ADM!$AX285,ADM!AG285,ADM!AW285)))))","v":7.5156666666666672},31.818333333333335,0,0,0,0,0,0,0,0,0,0,7.2339999999999991,8.3333333333333339,8.7353333333333332,7.5156666666666672,31.818333333333335,31.818333333333335,0,0,0,0,0,0,0,0,0,0,7.1890000000000001,6,8,10.547000000000001,31.736000000000001,31.736000000000001,0,0,0,0,0,0,0,0,0,0,5.6349999999999998,9,8.9529999999999994,8,31.588000000000001,31.588000000000001,0,0,0,0,0,0,0,0,0,0,8.8780000000000001,10,9.2530000000000001,4,32.131,32.131]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},null,{"$f":"IF(AND($E286=1,Inputs!$D$34=1),AK286,IF(AND($E286=1,Inputs!$D$34=2),AJ286,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK286,IF(Inputs!$D$35=3,U286,IF($AI286>$AY286,U286,AK286))),IF(Inputs!$D$35=2,AJ286,IF(Inputs!$D$35=3,T286,IF($AH286>$AX286,T286,AJ286)))))))","v":2.0870000000000002},{"$f":"IF($E286=1,AL286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL286,IF(Inputs!$D$35=3,ADM!V286,IF(ADM!$AI286>ADM!$AY286,ADM!V286,ADM!AL286))),IF(Inputs!$D$35=2,ADM!AL286,IF(Inputs!$D$35=3,ADM!V286,IF(ADM!$AH286>ADM!$AX286,ADM!V286,ADM!AL286)))))","v":0.33333333333333331},{"$f":"IF($E286=1,AM286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM286,IF(Inputs!$D$35=3,ADM!W286,IF(ADM!$AI286>ADM!$AY286,ADM!W286,ADM!AM286))),IF(Inputs!$D$35=2,ADM!AM286,IF(Inputs!$D$35=3,ADM!W286,IF(ADM!$AH286>ADM!$AX286,ADM!W286,ADM!AM286)))))","v":0.46766666666666667},{"$f":"IF($E286=1,AN286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN286,IF(Inputs!$D$35=3,ADM!X286,IF(ADM!$AI286>ADM!$AY286,ADM!X286,ADM!AN286))),IF(Inputs!$D$35=2,ADM!AN286,IF(Inputs!$D$35=3,ADM!X286,IF(ADM!$AH286>ADM!$AX286,ADM!X286,ADM!AN286)))))","v":0.66666666666666663},{"$f":"IF($E286=1,AO286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO286,IF(Inputs!$D$35=3,ADM!Y286,IF(ADM!$AI286>ADM!$AY286,ADM!Y286,ADM!AO286))),IF(Inputs!$D$35=2,ADM!AO286,IF(Inputs!$D$35=3,ADM!Y286,IF(ADM!$AH286>ADM!$AX286,ADM!Y286,ADM!AO286)))))","v":0.84833333333333327},{"$f":"IF($E286=1,AP286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP286,IF(Inputs!$D$35=3,ADM!Z286,IF(ADM!$AI286>ADM!$AY286,ADM!Z286,ADM!AP286))),IF(Inputs!$D$35=2,ADM!AP286,IF(Inputs!$D$35=3,ADM!Z286,IF(ADM!$AH286>ADM!$AX286,ADM!Z286,ADM!AP286)))))","v":0.35033333333333333},{"$f":"IF($E286=1,AQ286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ286,IF(Inputs!$D$35=3,ADM!AA286,IF(ADM!$AI286>ADM!$AY286,ADM!AA286,ADM!AQ286))),IF(Inputs!$D$35=2,ADM!AQ286,IF(Inputs!$D$35=3,ADM!AA286,IF(ADM!$AH286>ADM!$AX286,ADM!AA286,ADM!AQ286)))))","v":0},{"$f":"IF($E286=1,AR286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR286,IF(Inputs!$D$35=3,ADM!AB286,IF(ADM!$AI286>ADM!$AY286,ADM!AB286,ADM!AR286))),IF(Inputs!$D$35=2,ADM!AR286,IF(Inputs!$D$35=3,ADM!AB286,IF(ADM!$AH286>ADM!$AX286,ADM!AB286,ADM!AR286)))))","v":0},{"$f":"IF($E286=1,AS286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS286,IF(Inputs!$D$35=3,ADM!AC286,IF(ADM!$AI286>ADM!$AY286,ADM!AC286,ADM!AS286))),IF(Inputs!$D$35=2,ADM!AS286,IF(Inputs!$D$35=3,ADM!AC286,IF(ADM!$AH286>ADM!$AX286,ADM!AC286,ADM!AS286)))))","v":0},{"$f":"IF($E286=1,AT286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT286,IF(Inputs!$D$35=3,ADM!AD286,IF(ADM!$AI286>ADM!$AY286,ADM!AD286,ADM!AT286))),IF(Inputs!$D$35=2,ADM!AT286,IF(Inputs!$D$35=3,ADM!AD286,IF(ADM!$AH286>ADM!$AX286,ADM!AD286,ADM!AT286)))))","v":0},{"$f":"IF($E286=1,AU286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU286,IF(Inputs!$D$35=3,ADM!AE286,IF(ADM!$AI286>ADM!$AY286,ADM!AE286,ADM!AU286))),IF(Inputs!$D$35=2,ADM!AU286,IF(Inputs!$D$35=3,ADM!AE286,IF(ADM!$AH286>ADM!$AX286,ADM!AE286,ADM!AU286)))))","v":0},{"$f":"IF($E286=1,AV286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV286,IF(Inputs!$D$35=3,ADM!AF286,IF(ADM!$AI286>ADM!$AY286,ADM!AF286,ADM!AV286))),IF(Inputs!$D$35=2,ADM!AV286,IF(Inputs!$D$35=3,ADM!AF286,IF(ADM!$AH286>ADM!$AX286,ADM!AF286,ADM!AV286)))))","v":0},{"$f":"IF($E286=1,AW286,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW286,IF(Inputs!$D$35=3,ADM!AG286,IF(ADM!$AI286>ADM!$AY286,ADM!AG286,ADM!AW286))),IF(Inputs!$D$35=2,ADM!AW286,IF(Inputs!$D$35=3,ADM!AG286,IF(ADM!$AH286>ADM!$AX286,ADM!AG286,ADM!AW286)))))","v":0},4.7533333333333339,1.0435000000000001,2.0870000000000002,0.33333333333333331,0.46766666666666667,0.66666666666666663,0.84833333333333327,0.35033333333333333,0,0,0,0,0,0,0,3.7098333333333331,4.7533333333333339,1,2,0,1.0509999999999999,0,1,5.0999999999999997E-2,0,0,0,0,0,0,0,3.1020000000000003,4.1020000000000003,0.5,1,1,0.35199999999999998,0,1,0,0,0,0,0,0,0,0,2.8519999999999999,3.3519999999999999,1.6305000000000001,3.2610000000000001,0,0,2,0.54500000000000004,1,0,0,0,0,0,0,0,5.1754999999999995,6.806]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},null,{"$f":"IF(AND($E287=1,Inputs!$D$34=1),AK287,IF(AND($E287=1,Inputs!$D$34=2),AJ287,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK287,IF(Inputs!$D$35=3,U287,IF($AI287>$AY287,U287,AK287))),IF(Inputs!$D$35=2,AJ287,IF(Inputs!$D$35=3,T287,IF($AH287>$AX287,T287,AJ287)))))))","v":97.938000000000002},{"$f":"IF($E287=1,AL287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL287,IF(Inputs!$D$35=3,ADM!V287,IF(ADM!$AI287>ADM!$AY287,ADM!V287,ADM!AL287))),IF(Inputs!$D$35=2,ADM!AL287,IF(Inputs!$D$35=3,ADM!V287,IF(ADM!$AH287>ADM!$AX287,ADM!V287,ADM!AL287)))))","v":81.983000000000004},{"$f":"IF($E287=1,AM287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM287,IF(Inputs!$D$35=3,ADM!W287,IF(ADM!$AI287>ADM!$AY287,ADM!W287,ADM!AM287))),IF(Inputs!$D$35=2,ADM!AM287,IF(Inputs!$D$35=3,ADM!W287,IF(ADM!$AH287>ADM!$AX287,ADM!W287,ADM!AM287)))))","v":73.510999999999996},{"$f":"IF($E287=1,AN287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN287,IF(Inputs!$D$35=3,ADM!X287,IF(ADM!$AI287>ADM!$AY287,ADM!X287,ADM!AN287))),IF(Inputs!$D$35=2,ADM!AN287,IF(Inputs!$D$35=3,ADM!X287,IF(ADM!$AH287>ADM!$AX287,ADM!X287,ADM!AN287)))))","v":73.506},{"$f":"IF($E287=1,AO287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO287,IF(Inputs!$D$35=3,ADM!Y287,IF(ADM!$AI287>ADM!$AY287,ADM!Y287,ADM!AO287))),IF(Inputs!$D$35=2,ADM!AO287,IF(Inputs!$D$35=3,ADM!Y287,IF(ADM!$AH287>ADM!$AX287,ADM!Y287,ADM!AO287)))))","v":89.034000000000006},{"$f":"IF($E287=1,AP287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP287,IF(Inputs!$D$35=3,ADM!Z287,IF(ADM!$AI287>ADM!$AY287,ADM!Z287,ADM!AP287))),IF(Inputs!$D$35=2,ADM!AP287,IF(Inputs!$D$35=3,ADM!Z287,IF(ADM!$AH287>ADM!$AX287,ADM!Z287,ADM!AP287)))))","v":83.176000000000002},{"$f":"IF($E287=1,AQ287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ287,IF(Inputs!$D$35=3,ADM!AA287,IF(ADM!$AI287>ADM!$AY287,ADM!AA287,ADM!AQ287))),IF(Inputs!$D$35=2,ADM!AQ287,IF(Inputs!$D$35=3,ADM!AA287,IF(ADM!$AH287>ADM!$AX287,ADM!AA287,ADM!AQ287)))))","v":0},{"$f":"IF($E287=1,AR287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR287,IF(Inputs!$D$35=3,ADM!AB287,IF(ADM!$AI287>ADM!$AY287,ADM!AB287,ADM!AR287))),IF(Inputs!$D$35=2,ADM!AR287,IF(Inputs!$D$35=3,ADM!AB287,IF(ADM!$AH287>ADM!$AX287,ADM!AB287,ADM!AR287)))))","v":0},{"$f":"IF($E287=1,AS287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS287,IF(Inputs!$D$35=3,ADM!AC287,IF(ADM!$AI287>ADM!$AY287,ADM!AC287,ADM!AS287))),IF(Inputs!$D$35=2,ADM!AS287,IF(Inputs!$D$35=3,ADM!AC287,IF(ADM!$AH287>ADM!$AX287,ADM!AC287,ADM!AS287)))))","v":0},{"$f":"IF($E287=1,AT287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT287,IF(Inputs!$D$35=3,ADM!AD287,IF(ADM!$AI287>ADM!$AY287,ADM!AD287,ADM!AT287))),IF(Inputs!$D$35=2,ADM!AT287,IF(Inputs!$D$35=3,ADM!AD287,IF(ADM!$AH287>ADM!$AX287,ADM!AD287,ADM!AT287)))))","v":0},{"$f":"IF($E287=1,AU287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU287,IF(Inputs!$D$35=3,ADM!AE287,IF(ADM!$AI287>ADM!$AY287,ADM!AE287,ADM!AU287))),IF(Inputs!$D$35=2,ADM!AU287,IF(Inputs!$D$35=3,ADM!AE287,IF(ADM!$AH287>ADM!$AX287,ADM!AE287,ADM!AU287)))))","v":0},{"$f":"IF($E287=1,AV287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV287,IF(Inputs!$D$35=3,ADM!AF287,IF(ADM!$AI287>ADM!$AY287,ADM!AF287,ADM!AV287))),IF(Inputs!$D$35=2,ADM!AV287,IF(Inputs!$D$35=3,ADM!AF287,IF(ADM!$AH287>ADM!$AX287,ADM!AF287,ADM!AV287)))))","v":0},{"$f":"IF($E287=1,AW287,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW287,IF(Inputs!$D$35=3,ADM!AG287,IF(ADM!$AI287>ADM!$AY287,ADM!AG287,ADM!AW287))),IF(Inputs!$D$35=2,ADM!AW287,IF(Inputs!$D$35=3,ADM!AG287,IF(ADM!$AH287>ADM!$AX287,ADM!AG287,ADM!AW287)))))","v":0},499.14799999999997,46.052166666666665,92.104333333333329,81.36933333333333,77.560666666666677,80.566333333333333,83.163000000000011,80.200666666666663,0,0,0,0,0,0,0,448.91216666666668,494.96433333333334,48.969000000000001,97.938000000000002,81.983000000000004,73.510999999999996,73.506,89.034000000000006,83.176000000000002,0,0,0,0,0,0,0,450.17899999999997,499.14799999999997,42.846499999999999,85.692999999999998,80.278000000000006,75.114000000000004,83.522999999999996,85.131,77.073999999999998,0,0,0,0,0,0,0,443.9665,486.81300000000005,46.341000000000001,92.682000000000002,81.846999999999994,84.057000000000002,84.67,75.323999999999998,80.352000000000004,0,0,0,0,0,0,0,452.59100000000001,498.93200000000002]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},null,{"$f":"IF(AND($E288=1,Inputs!$D$34=1),AK288,IF(AND($E288=1,Inputs!$D$34=2),AJ288,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK288,IF(Inputs!$D$35=3,U288,IF($AI288>$AY288,U288,AK288))),IF(Inputs!$D$35=2,AJ288,IF(Inputs!$D$35=3,T288,IF($AH288>$AX288,T288,AJ288)))))))","v":0},{"$f":"IF($E288=1,AL288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL288,IF(Inputs!$D$35=3,ADM!V288,IF(ADM!$AI288>ADM!$AY288,ADM!V288,ADM!AL288))),IF(Inputs!$D$35=2,ADM!AL288,IF(Inputs!$D$35=3,ADM!V288,IF(ADM!$AH288>ADM!$AX288,ADM!V288,ADM!AL288)))))","v":0},{"$f":"IF($E288=1,AM288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM288,IF(Inputs!$D$35=3,ADM!W288,IF(ADM!$AI288>ADM!$AY288,ADM!W288,ADM!AM288))),IF(Inputs!$D$35=2,ADM!AM288,IF(Inputs!$D$35=3,ADM!W288,IF(ADM!$AH288>ADM!$AX288,ADM!W288,ADM!AM288)))))","v":0},{"$f":"IF($E288=1,AN288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN288,IF(Inputs!$D$35=3,ADM!X288,IF(ADM!$AI288>ADM!$AY288,ADM!X288,ADM!AN288))),IF(Inputs!$D$35=2,ADM!AN288,IF(Inputs!$D$35=3,ADM!X288,IF(ADM!$AH288>ADM!$AX288,ADM!X288,ADM!AN288)))))","v":0},{"$f":"IF($E288=1,AO288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO288,IF(Inputs!$D$35=3,ADM!Y288,IF(ADM!$AI288>ADM!$AY288,ADM!Y288,ADM!AO288))),IF(Inputs!$D$35=2,ADM!AO288,IF(Inputs!$D$35=3,ADM!Y288,IF(ADM!$AH288>ADM!$AX288,ADM!Y288,ADM!AO288)))))","v":0},{"$f":"IF($E288=1,AP288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP288,IF(Inputs!$D$35=3,ADM!Z288,IF(ADM!$AI288>ADM!$AY288,ADM!Z288,ADM!AP288))),IF(Inputs!$D$35=2,ADM!AP288,IF(Inputs!$D$35=3,ADM!Z288,IF(ADM!$AH288>ADM!$AX288,ADM!Z288,ADM!AP288)))))","v":0},{"$f":"IF($E288=1,AQ288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ288,IF(Inputs!$D$35=3,ADM!AA288,IF(ADM!$AI288>ADM!$AY288,ADM!AA288,ADM!AQ288))),IF(Inputs!$D$35=2,ADM!AQ288,IF(Inputs!$D$35=3,ADM!AA288,IF(ADM!$AH288>ADM!$AX288,ADM!AA288,ADM!AQ288)))))","v":76.026333333333341},{"$f":"IF($E288=1,AR288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR288,IF(Inputs!$D$35=3,ADM!AB288,IF(ADM!$AI288>ADM!$AY288,ADM!AB288,ADM!AR288))),IF(Inputs!$D$35=2,ADM!AR288,IF(Inputs!$D$35=3,ADM!AB288,IF(ADM!$AH288>ADM!$AX288,ADM!AB288,ADM!AR288)))))","v":76.276666666666657},{"$f":"IF($E288=1,AS288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS288,IF(Inputs!$D$35=3,ADM!AC288,IF(ADM!$AI288>ADM!$AY288,ADM!AC288,ADM!AS288))),IF(Inputs!$D$35=2,ADM!AS288,IF(Inputs!$D$35=3,ADM!AC288,IF(ADM!$AH288>ADM!$AX288,ADM!AC288,ADM!AS288)))))","v":70.206333333333333},{"$f":"IF($E288=1,AT288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT288,IF(Inputs!$D$35=3,ADM!AD288,IF(ADM!$AI288>ADM!$AY288,ADM!AD288,ADM!AT288))),IF(Inputs!$D$35=2,ADM!AT288,IF(Inputs!$D$35=3,ADM!AD288,IF(ADM!$AH288>ADM!$AX288,ADM!AD288,ADM!AT288)))))","v":0},{"$f":"IF($E288=1,AU288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU288,IF(Inputs!$D$35=3,ADM!AE288,IF(ADM!$AI288>ADM!$AY288,ADM!AE288,ADM!AU288))),IF(Inputs!$D$35=2,ADM!AU288,IF(Inputs!$D$35=3,ADM!AE288,IF(ADM!$AH288>ADM!$AX288,ADM!AE288,ADM!AU288)))))","v":0},{"$f":"IF($E288=1,AV288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV288,IF(Inputs!$D$35=3,ADM!AF288,IF(ADM!$AI288>ADM!$AY288,ADM!AF288,ADM!AV288))),IF(Inputs!$D$35=2,ADM!AV288,IF(Inputs!$D$35=3,ADM!AF288,IF(ADM!$AH288>ADM!$AX288,ADM!AF288,ADM!AV288)))))","v":0},{"$f":"IF($E288=1,AW288,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW288,IF(Inputs!$D$35=3,ADM!AG288,IF(ADM!$AI288>ADM!$AY288,ADM!AG288,ADM!AW288))),IF(Inputs!$D$35=2,ADM!AW288,IF(Inputs!$D$35=3,ADM!AG288,IF(ADM!$AH288>ADM!$AX288,ADM!AG288,ADM!AW288)))))","v":0},222.50933333333333,0,0,0,0,0,0,0,76.026333333333341,76.276666666666657,70.206333333333333,0,0,0,0,222.50933333333333,222.50933333333333,0,0,0,0,0,0,0,72.415000000000006,73.653000000000006,74.284000000000006,0,0,0,0,220.35200000000003,220.35200000000003,0,0,0,0,0,0,0,73.778000000000006,79.096999999999994,69.817999999999998,0,0,0,0,222.69299999999998,222.69299999999998,0,0,0,0,0,0,0,81.885999999999996,76.08,66.516999999999996,0,0,0,0,224.483,224.483]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},null,{"$f":"IF(AND($E289=1,Inputs!$D$34=1),AK289,IF(AND($E289=1,Inputs!$D$34=2),AJ289,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK289,IF(Inputs!$D$35=3,U289,IF($AI289>$AY289,U289,AK289))),IF(Inputs!$D$35=2,AJ289,IF(Inputs!$D$35=3,T289,IF($AH289>$AX289,T289,AJ289)))))))","v":0},{"$f":"IF($E289=1,AL289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL289,IF(Inputs!$D$35=3,ADM!V289,IF(ADM!$AI289>ADM!$AY289,ADM!V289,ADM!AL289))),IF(Inputs!$D$35=2,ADM!AL289,IF(Inputs!$D$35=3,ADM!V289,IF(ADM!$AH289>ADM!$AX289,ADM!V289,ADM!AL289)))))","v":0},{"$f":"IF($E289=1,AM289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM289,IF(Inputs!$D$35=3,ADM!W289,IF(ADM!$AI289>ADM!$AY289,ADM!W289,ADM!AM289))),IF(Inputs!$D$35=2,ADM!AM289,IF(Inputs!$D$35=3,ADM!W289,IF(ADM!$AH289>ADM!$AX289,ADM!W289,ADM!AM289)))))","v":0},{"$f":"IF($E289=1,AN289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN289,IF(Inputs!$D$35=3,ADM!X289,IF(ADM!$AI289>ADM!$AY289,ADM!X289,ADM!AN289))),IF(Inputs!$D$35=2,ADM!AN289,IF(Inputs!$D$35=3,ADM!X289,IF(ADM!$AH289>ADM!$AX289,ADM!X289,ADM!AN289)))))","v":0},{"$f":"IF($E289=1,AO289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO289,IF(Inputs!$D$35=3,ADM!Y289,IF(ADM!$AI289>ADM!$AY289,ADM!Y289,ADM!AO289))),IF(Inputs!$D$35=2,ADM!AO289,IF(Inputs!$D$35=3,ADM!Y289,IF(ADM!$AH289>ADM!$AX289,ADM!Y289,ADM!AO289)))))","v":0},{"$f":"IF($E289=1,AP289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP289,IF(Inputs!$D$35=3,ADM!Z289,IF(ADM!$AI289>ADM!$AY289,ADM!Z289,ADM!AP289))),IF(Inputs!$D$35=2,ADM!AP289,IF(Inputs!$D$35=3,ADM!Z289,IF(ADM!$AH289>ADM!$AX289,ADM!Z289,ADM!AP289)))))","v":0},{"$f":"IF($E289=1,AQ289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ289,IF(Inputs!$D$35=3,ADM!AA289,IF(ADM!$AI289>ADM!$AY289,ADM!AA289,ADM!AQ289))),IF(Inputs!$D$35=2,ADM!AQ289,IF(Inputs!$D$35=3,ADM!AA289,IF(ADM!$AH289>ADM!$AX289,ADM!AA289,ADM!AQ289)))))","v":0},{"$f":"IF($E289=1,AR289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR289,IF(Inputs!$D$35=3,ADM!AB289,IF(ADM!$AI289>ADM!$AY289,ADM!AB289,ADM!AR289))),IF(Inputs!$D$35=2,ADM!AR289,IF(Inputs!$D$35=3,ADM!AB289,IF(ADM!$AH289>ADM!$AX289,ADM!AB289,ADM!AR289)))))","v":0},{"$f":"IF($E289=1,AS289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS289,IF(Inputs!$D$35=3,ADM!AC289,IF(ADM!$AI289>ADM!$AY289,ADM!AC289,ADM!AS289))),IF(Inputs!$D$35=2,ADM!AS289,IF(Inputs!$D$35=3,ADM!AC289,IF(ADM!$AH289>ADM!$AX289,ADM!AC289,ADM!AS289)))))","v":0},{"$f":"IF($E289=1,AT289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT289,IF(Inputs!$D$35=3,ADM!AD289,IF(ADM!$AI289>ADM!$AY289,ADM!AD289,ADM!AT289))),IF(Inputs!$D$35=2,ADM!AT289,IF(Inputs!$D$35=3,ADM!AD289,IF(ADM!$AH289>ADM!$AX289,ADM!AD289,ADM!AT289)))))","v":84.337333333333333},{"$f":"IF($E289=1,AU289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU289,IF(Inputs!$D$35=3,ADM!AE289,IF(ADM!$AI289>ADM!$AY289,ADM!AE289,ADM!AU289))),IF(Inputs!$D$35=2,ADM!AU289,IF(Inputs!$D$35=3,ADM!AE289,IF(ADM!$AH289>ADM!$AX289,ADM!AE289,ADM!AU289)))))","v":68.286000000000001},{"$f":"IF($E289=1,AV289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV289,IF(Inputs!$D$35=3,ADM!AF289,IF(ADM!$AI289>ADM!$AY289,ADM!AF289,ADM!AV289))),IF(Inputs!$D$35=2,ADM!AV289,IF(Inputs!$D$35=3,ADM!AF289,IF(ADM!$AH289>ADM!$AX289,ADM!AF289,ADM!AV289)))))","v":68.030666666666676},{"$f":"IF($E289=1,AW289,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW289,IF(Inputs!$D$35=3,ADM!AG289,IF(ADM!$AI289>ADM!$AY289,ADM!AG289,ADM!AW289))),IF(Inputs!$D$35=2,ADM!AW289,IF(Inputs!$D$35=3,ADM!AG289,IF(ADM!$AH289>ADM!$AX289,ADM!AG289,ADM!AW289)))))","v":65.683666666666667},286.33766666666668,0,0,0,0,0,0,0,0,0,0,84.337333333333333,68.286000000000001,68.030666666666676,65.683666666666667,286.33766666666668,286.33766666666668,0,0,0,0,0,0,0,0,0,0,80.721999999999994,74.766999999999996,74.83,49.097000000000001,279.41599999999994,279.41599999999994,0,0,0,0,0,0,0,0,0,0,77.772999999999996,78.409000000000006,54.398000000000003,74.817999999999998,285.39800000000002,285.39800000000002,0,0,0,0,0,0,0,0,0,0,94.516999999999996,51.682000000000002,74.864000000000004,73.135999999999996,294.19900000000001,294.19900000000001]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},null,{"$f":"IF(AND($E290=1,Inputs!$D$34=1),AK290,IF(AND($E290=1,Inputs!$D$34=2),AJ290,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK290,IF(Inputs!$D$35=3,U290,IF($AI290>$AY290,U290,AK290))),IF(Inputs!$D$35=2,AJ290,IF(Inputs!$D$35=3,T290,IF($AH290>$AX290,T290,AJ290)))))))","v":46.194000000000003},{"$f":"IF($E290=1,AL290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL290,IF(Inputs!$D$35=3,ADM!V290,IF(ADM!$AI290>ADM!$AY290,ADM!V290,ADM!AL290))),IF(Inputs!$D$35=2,ADM!AL290,IF(Inputs!$D$35=3,ADM!V290,IF(ADM!$AH290>ADM!$AX290,ADM!V290,ADM!AL290)))))","v":43.994},{"$f":"IF($E290=1,AM290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM290,IF(Inputs!$D$35=3,ADM!W290,IF(ADM!$AI290>ADM!$AY290,ADM!W290,ADM!AM290))),IF(Inputs!$D$35=2,ADM!AM290,IF(Inputs!$D$35=3,ADM!W290,IF(ADM!$AH290>ADM!$AX290,ADM!W290,ADM!AM290)))))","v":32.381999999999998},{"$f":"IF($E290=1,AN290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN290,IF(Inputs!$D$35=3,ADM!X290,IF(ADM!$AI290>ADM!$AY290,ADM!X290,ADM!AN290))),IF(Inputs!$D$35=2,ADM!AN290,IF(Inputs!$D$35=3,ADM!X290,IF(ADM!$AH290>ADM!$AX290,ADM!X290,ADM!AN290)))))","v":41.805999999999997},{"$f":"IF($E290=1,AO290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO290,IF(Inputs!$D$35=3,ADM!Y290,IF(ADM!$AI290>ADM!$AY290,ADM!Y290,ADM!AO290))),IF(Inputs!$D$35=2,ADM!AO290,IF(Inputs!$D$35=3,ADM!Y290,IF(ADM!$AH290>ADM!$AX290,ADM!Y290,ADM!AO290)))))","v":34.094000000000001},{"$f":"IF($E290=1,AP290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP290,IF(Inputs!$D$35=3,ADM!Z290,IF(ADM!$AI290>ADM!$AY290,ADM!Z290,ADM!AP290))),IF(Inputs!$D$35=2,ADM!AP290,IF(Inputs!$D$35=3,ADM!Z290,IF(ADM!$AH290>ADM!$AX290,ADM!Z290,ADM!AP290)))))","v":44.146999999999998},{"$f":"IF($E290=1,AQ290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ290,IF(Inputs!$D$35=3,ADM!AA290,IF(ADM!$AI290>ADM!$AY290,ADM!AA290,ADM!AQ290))),IF(Inputs!$D$35=2,ADM!AQ290,IF(Inputs!$D$35=3,ADM!AA290,IF(ADM!$AH290>ADM!$AX290,ADM!AA290,ADM!AQ290)))))","v":0},{"$f":"IF($E290=1,AR290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR290,IF(Inputs!$D$35=3,ADM!AB290,IF(ADM!$AI290>ADM!$AY290,ADM!AB290,ADM!AR290))),IF(Inputs!$D$35=2,ADM!AR290,IF(Inputs!$D$35=3,ADM!AB290,IF(ADM!$AH290>ADM!$AX290,ADM!AB290,ADM!AR290)))))","v":0},{"$f":"IF($E290=1,AS290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS290,IF(Inputs!$D$35=3,ADM!AC290,IF(ADM!$AI290>ADM!$AY290,ADM!AC290,ADM!AS290))),IF(Inputs!$D$35=2,ADM!AS290,IF(Inputs!$D$35=3,ADM!AC290,IF(ADM!$AH290>ADM!$AX290,ADM!AC290,ADM!AS290)))))","v":0},{"$f":"IF($E290=1,AT290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT290,IF(Inputs!$D$35=3,ADM!AD290,IF(ADM!$AI290>ADM!$AY290,ADM!AD290,ADM!AT290))),IF(Inputs!$D$35=2,ADM!AT290,IF(Inputs!$D$35=3,ADM!AD290,IF(ADM!$AH290>ADM!$AX290,ADM!AD290,ADM!AT290)))))","v":0},{"$f":"IF($E290=1,AU290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU290,IF(Inputs!$D$35=3,ADM!AE290,IF(ADM!$AI290>ADM!$AY290,ADM!AE290,ADM!AU290))),IF(Inputs!$D$35=2,ADM!AU290,IF(Inputs!$D$35=3,ADM!AE290,IF(ADM!$AH290>ADM!$AX290,ADM!AE290,ADM!AU290)))))","v":0},{"$f":"IF($E290=1,AV290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV290,IF(Inputs!$D$35=3,ADM!AF290,IF(ADM!$AI290>ADM!$AY290,ADM!AF290,ADM!AV290))),IF(Inputs!$D$35=2,ADM!AV290,IF(Inputs!$D$35=3,ADM!AF290,IF(ADM!$AH290>ADM!$AX290,ADM!AF290,ADM!AV290)))))","v":0},{"$f":"IF($E290=1,AW290,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW290,IF(Inputs!$D$35=3,ADM!AG290,IF(ADM!$AI290>ADM!$AY290,ADM!AG290,ADM!AW290))),IF(Inputs!$D$35=2,ADM!AW290,IF(Inputs!$D$35=3,ADM!AG290,IF(ADM!$AH290>ADM!$AX290,ADM!AG290,ADM!AW290)))))","v":0},242.61699999999996,20.031500000000001,40.063000000000002,39.268666666666668,37.233666666666672,38.709333333333333,41.082999999999998,41.226999999999997,0,0,0,0,0,0,0,217.55316666666667,237.58466666666669,23.097000000000001,46.194000000000003,43.994,32.381999999999998,41.805999999999997,34.094000000000001,44.146999999999998,0,0,0,0,0,0,0,219.52,242.61699999999996,20.714500000000001,41.429000000000002,32.411999999999999,39.988,32.991,42.223999999999997,43.465000000000003,0,0,0,0,0,0,0,211.79450000000003,232.50899999999999,16.283000000000001,32.566000000000003,41.4,39.331000000000003,41.331000000000003,46.930999999999997,36.069000000000003,0,0,0,0,0,0,0,221.34500000000003,237.62800000000004]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},null,{"$f":"IF(AND($E291=1,Inputs!$D$34=1),AK291,IF(AND($E291=1,Inputs!$D$34=2),AJ291,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK291,IF(Inputs!$D$35=3,U291,IF($AI291>$AY291,U291,AK291))),IF(Inputs!$D$35=2,AJ291,IF(Inputs!$D$35=3,T291,IF($AH291>$AX291,T291,AJ291)))))))","v":9.5470000000000006},{"$f":"IF($E291=1,AL291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL291,IF(Inputs!$D$35=3,ADM!V291,IF(ADM!$AI291>ADM!$AY291,ADM!V291,ADM!AL291))),IF(Inputs!$D$35=2,ADM!AL291,IF(Inputs!$D$35=3,ADM!V291,IF(ADM!$AH291>ADM!$AX291,ADM!V291,ADM!AL291)))))","v":8.4239999999999995},{"$f":"IF($E291=1,AM291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM291,IF(Inputs!$D$35=3,ADM!W291,IF(ADM!$AI291>ADM!$AY291,ADM!W291,ADM!AM291))),IF(Inputs!$D$35=2,ADM!AM291,IF(Inputs!$D$35=3,ADM!W291,IF(ADM!$AH291>ADM!$AX291,ADM!W291,ADM!AM291)))))","v":9},{"$f":"IF($E291=1,AN291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN291,IF(Inputs!$D$35=3,ADM!X291,IF(ADM!$AI291>ADM!$AY291,ADM!X291,ADM!AN291))),IF(Inputs!$D$35=2,ADM!AN291,IF(Inputs!$D$35=3,ADM!X291,IF(ADM!$AH291>ADM!$AX291,ADM!X291,ADM!AN291)))))","v":11.228999999999999},{"$f":"IF($E291=1,AO291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO291,IF(Inputs!$D$35=3,ADM!Y291,IF(ADM!$AI291>ADM!$AY291,ADM!Y291,ADM!AO291))),IF(Inputs!$D$35=2,ADM!AO291,IF(Inputs!$D$35=3,ADM!Y291,IF(ADM!$AH291>ADM!$AX291,ADM!Y291,ADM!AO291)))))","v":13},{"$f":"IF($E291=1,AP291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP291,IF(Inputs!$D$35=3,ADM!Z291,IF(ADM!$AI291>ADM!$AY291,ADM!Z291,ADM!AP291))),IF(Inputs!$D$35=2,ADM!AP291,IF(Inputs!$D$35=3,ADM!Z291,IF(ADM!$AH291>ADM!$AX291,ADM!Z291,ADM!AP291)))))","v":11.347},{"$f":"IF($E291=1,AQ291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ291,IF(Inputs!$D$35=3,ADM!AA291,IF(ADM!$AI291>ADM!$AY291,ADM!AA291,ADM!AQ291))),IF(Inputs!$D$35=2,ADM!AQ291,IF(Inputs!$D$35=3,ADM!AA291,IF(ADM!$AH291>ADM!$AX291,ADM!AA291,ADM!AQ291)))))","v":0},{"$f":"IF($E291=1,AR291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR291,IF(Inputs!$D$35=3,ADM!AB291,IF(ADM!$AI291>ADM!$AY291,ADM!AB291,ADM!AR291))),IF(Inputs!$D$35=2,ADM!AR291,IF(Inputs!$D$35=3,ADM!AB291,IF(ADM!$AH291>ADM!$AX291,ADM!AB291,ADM!AR291)))))","v":0},{"$f":"IF($E291=1,AS291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS291,IF(Inputs!$D$35=3,ADM!AC291,IF(ADM!$AI291>ADM!$AY291,ADM!AC291,ADM!AS291))),IF(Inputs!$D$35=2,ADM!AS291,IF(Inputs!$D$35=3,ADM!AC291,IF(ADM!$AH291>ADM!$AX291,ADM!AC291,ADM!AS291)))))","v":0},{"$f":"IF($E291=1,AT291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT291,IF(Inputs!$D$35=3,ADM!AD291,IF(ADM!$AI291>ADM!$AY291,ADM!AD291,ADM!AT291))),IF(Inputs!$D$35=2,ADM!AT291,IF(Inputs!$D$35=3,ADM!AD291,IF(ADM!$AH291>ADM!$AX291,ADM!AD291,ADM!AT291)))))","v":0},{"$f":"IF($E291=1,AU291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU291,IF(Inputs!$D$35=3,ADM!AE291,IF(ADM!$AI291>ADM!$AY291,ADM!AE291,ADM!AU291))),IF(Inputs!$D$35=2,ADM!AU291,IF(Inputs!$D$35=3,ADM!AE291,IF(ADM!$AH291>ADM!$AX291,ADM!AE291,ADM!AU291)))))","v":0},{"$f":"IF($E291=1,AV291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV291,IF(Inputs!$D$35=3,ADM!AF291,IF(ADM!$AI291>ADM!$AY291,ADM!AF291,ADM!AV291))),IF(Inputs!$D$35=2,ADM!AV291,IF(Inputs!$D$35=3,ADM!AF291,IF(ADM!$AH291>ADM!$AX291,ADM!AF291,ADM!AV291)))))","v":0},{"$f":"IF($E291=1,AW291,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW291,IF(Inputs!$D$35=3,ADM!AG291,IF(ADM!$AI291>ADM!$AY291,ADM!AG291,ADM!AW291))),IF(Inputs!$D$35=2,ADM!AW291,IF(Inputs!$D$35=3,ADM!AG291,IF(ADM!$AH291>ADM!$AX291,ADM!AG291,ADM!AW291)))))","v":0},62.547000000000004,4.416666666666667,8.8333333333333339,9.0299999999999994,10.435666666666668,11.056666666666667,12.116333333333335,8.315666666666667,0,0,0,0,0,0,0,55.371000000000002,59.787666666666667,4.7735000000000003,9.5470000000000006,8.4239999999999995,9,11.228999999999999,13,11.347,0,0,0,0,0,0,0,57.773499999999999,62.547000000000004,5.0910000000000002,10.182,8.3350000000000009,12.523999999999999,12.941000000000001,10,13.6,0,0,0,0,0,0,0,62.491000000000007,67.582000000000008,3.3855,6.7709999999999999,10.331,9.7829999999999995,9,13.349,0,0,0,0,0,0,0,0,45.848499999999994,49.233999999999995]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},null,{"$f":"IF(AND($E292=1,Inputs!$D$34=1),AK292,IF(AND($E292=1,Inputs!$D$34=2),AJ292,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK292,IF(Inputs!$D$35=3,U292,IF($AI292>$AY292,U292,AK292))),IF(Inputs!$D$35=2,AJ292,IF(Inputs!$D$35=3,T292,IF($AH292>$AX292,T292,AJ292)))))))","v":0},{"$f":"IF($E292=1,AL292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL292,IF(Inputs!$D$35=3,ADM!V292,IF(ADM!$AI292>ADM!$AY292,ADM!V292,ADM!AL292))),IF(Inputs!$D$35=2,ADM!AL292,IF(Inputs!$D$35=3,ADM!V292,IF(ADM!$AH292>ADM!$AX292,ADM!V292,ADM!AL292)))))","v":0},{"$f":"IF($E292=1,AM292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM292,IF(Inputs!$D$35=3,ADM!W292,IF(ADM!$AI292>ADM!$AY292,ADM!W292,ADM!AM292))),IF(Inputs!$D$35=2,ADM!AM292,IF(Inputs!$D$35=3,ADM!W292,IF(ADM!$AH292>ADM!$AX292,ADM!W292,ADM!AM292)))))","v":0},{"$f":"IF($E292=1,AN292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN292,IF(Inputs!$D$35=3,ADM!X292,IF(ADM!$AI292>ADM!$AY292,ADM!X292,ADM!AN292))),IF(Inputs!$D$35=2,ADM!AN292,IF(Inputs!$D$35=3,ADM!X292,IF(ADM!$AH292>ADM!$AX292,ADM!X292,ADM!AN292)))))","v":0},{"$f":"IF($E292=1,AO292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO292,IF(Inputs!$D$35=3,ADM!Y292,IF(ADM!$AI292>ADM!$AY292,ADM!Y292,ADM!AO292))),IF(Inputs!$D$35=2,ADM!AO292,IF(Inputs!$D$35=3,ADM!Y292,IF(ADM!$AH292>ADM!$AX292,ADM!Y292,ADM!AO292)))))","v":0},{"$f":"IF($E292=1,AP292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP292,IF(Inputs!$D$35=3,ADM!Z292,IF(ADM!$AI292>ADM!$AY292,ADM!Z292,ADM!AP292))),IF(Inputs!$D$35=2,ADM!AP292,IF(Inputs!$D$35=3,ADM!Z292,IF(ADM!$AH292>ADM!$AX292,ADM!Z292,ADM!AP292)))))","v":0},{"$f":"IF($E292=1,AQ292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ292,IF(Inputs!$D$35=3,ADM!AA292,IF(ADM!$AI292>ADM!$AY292,ADM!AA292,ADM!AQ292))),IF(Inputs!$D$35=2,ADM!AQ292,IF(Inputs!$D$35=3,ADM!AA292,IF(ADM!$AH292>ADM!$AX292,ADM!AA292,ADM!AQ292)))))","v":48.982666666666667},{"$f":"IF($E292=1,AR292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR292,IF(Inputs!$D$35=3,ADM!AB292,IF(ADM!$AI292>ADM!$AY292,ADM!AB292,ADM!AR292))),IF(Inputs!$D$35=2,ADM!AR292,IF(Inputs!$D$35=3,ADM!AB292,IF(ADM!$AH292>ADM!$AX292,ADM!AB292,ADM!AR292)))))","v":49.426666666666669},{"$f":"IF($E292=1,AS292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS292,IF(Inputs!$D$35=3,ADM!AC292,IF(ADM!$AI292>ADM!$AY292,ADM!AC292,ADM!AS292))),IF(Inputs!$D$35=2,ADM!AS292,IF(Inputs!$D$35=3,ADM!AC292,IF(ADM!$AH292>ADM!$AX292,ADM!AC292,ADM!AS292)))))","v":52.546999999999997},{"$f":"IF($E292=1,AT292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT292,IF(Inputs!$D$35=3,ADM!AD292,IF(ADM!$AI292>ADM!$AY292,ADM!AD292,ADM!AT292))),IF(Inputs!$D$35=2,ADM!AT292,IF(Inputs!$D$35=3,ADM!AD292,IF(ADM!$AH292>ADM!$AX292,ADM!AD292,ADM!AT292)))))","v":0},{"$f":"IF($E292=1,AU292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU292,IF(Inputs!$D$35=3,ADM!AE292,IF(ADM!$AI292>ADM!$AY292,ADM!AE292,ADM!AU292))),IF(Inputs!$D$35=2,ADM!AU292,IF(Inputs!$D$35=3,ADM!AE292,IF(ADM!$AH292>ADM!$AX292,ADM!AE292,ADM!AU292)))))","v":0},{"$f":"IF($E292=1,AV292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV292,IF(Inputs!$D$35=3,ADM!AF292,IF(ADM!$AI292>ADM!$AY292,ADM!AF292,ADM!AV292))),IF(Inputs!$D$35=2,ADM!AV292,IF(Inputs!$D$35=3,ADM!AF292,IF(ADM!$AH292>ADM!$AX292,ADM!AF292,ADM!AV292)))))","v":0},{"$f":"IF($E292=1,AW292,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW292,IF(Inputs!$D$35=3,ADM!AG292,IF(ADM!$AI292>ADM!$AY292,ADM!AG292,ADM!AW292))),IF(Inputs!$D$35=2,ADM!AW292,IF(Inputs!$D$35=3,ADM!AG292,IF(ADM!$AH292>ADM!$AX292,ADM!AG292,ADM!AW292)))))","v":0},150.95633333333333,0,0,0,0,0,0,0,48.982666666666667,49.426666666666669,52.546999999999997,0,0,0,0,150.95633333333333,150.95633333333333,0,0,0,0,0,0,0,57.558999999999997,41.375999999999998,50.082000000000001,0,0,0,0,149.017,149.017,0,0,0,0,0,0,0,34.206000000000003,51.040999999999997,50.953000000000003,0,0,0,0,136.19999999999999,136.19999999999999,0,0,0,0,0,0,0,55.183,55.863,56.606000000000002,0,0,0,0,167.65199999999999,167.65199999999999]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},null,{"$f":"IF(AND($E293=1,Inputs!$D$34=1),AK293,IF(AND($E293=1,Inputs!$D$34=2),AJ293,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK293,IF(Inputs!$D$35=3,U293,IF($AI293>$AY293,U293,AK293))),IF(Inputs!$D$35=2,AJ293,IF(Inputs!$D$35=3,T293,IF($AH293>$AX293,T293,AJ293)))))))","v":0},{"$f":"IF($E293=1,AL293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL293,IF(Inputs!$D$35=3,ADM!V293,IF(ADM!$AI293>ADM!$AY293,ADM!V293,ADM!AL293))),IF(Inputs!$D$35=2,ADM!AL293,IF(Inputs!$D$35=3,ADM!V293,IF(ADM!$AH293>ADM!$AX293,ADM!V293,ADM!AL293)))))","v":0},{"$f":"IF($E293=1,AM293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM293,IF(Inputs!$D$35=3,ADM!W293,IF(ADM!$AI293>ADM!$AY293,ADM!W293,ADM!AM293))),IF(Inputs!$D$35=2,ADM!AM293,IF(Inputs!$D$35=3,ADM!W293,IF(ADM!$AH293>ADM!$AX293,ADM!W293,ADM!AM293)))))","v":0},{"$f":"IF($E293=1,AN293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN293,IF(Inputs!$D$35=3,ADM!X293,IF(ADM!$AI293>ADM!$AY293,ADM!X293,ADM!AN293))),IF(Inputs!$D$35=2,ADM!AN293,IF(Inputs!$D$35=3,ADM!X293,IF(ADM!$AH293>ADM!$AX293,ADM!X293,ADM!AN293)))))","v":0},{"$f":"IF($E293=1,AO293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO293,IF(Inputs!$D$35=3,ADM!Y293,IF(ADM!$AI293>ADM!$AY293,ADM!Y293,ADM!AO293))),IF(Inputs!$D$35=2,ADM!AO293,IF(Inputs!$D$35=3,ADM!Y293,IF(ADM!$AH293>ADM!$AX293,ADM!Y293,ADM!AO293)))))","v":0},{"$f":"IF($E293=1,AP293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP293,IF(Inputs!$D$35=3,ADM!Z293,IF(ADM!$AI293>ADM!$AY293,ADM!Z293,ADM!AP293))),IF(Inputs!$D$35=2,ADM!AP293,IF(Inputs!$D$35=3,ADM!Z293,IF(ADM!$AH293>ADM!$AX293,ADM!Z293,ADM!AP293)))))","v":0},{"$f":"IF($E293=1,AQ293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ293,IF(Inputs!$D$35=3,ADM!AA293,IF(ADM!$AI293>ADM!$AY293,ADM!AA293,ADM!AQ293))),IF(Inputs!$D$35=2,ADM!AQ293,IF(Inputs!$D$35=3,ADM!AA293,IF(ADM!$AH293>ADM!$AX293,ADM!AA293,ADM!AQ293)))))","v":0},{"$f":"IF($E293=1,AR293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR293,IF(Inputs!$D$35=3,ADM!AB293,IF(ADM!$AI293>ADM!$AY293,ADM!AB293,ADM!AR293))),IF(Inputs!$D$35=2,ADM!AR293,IF(Inputs!$D$35=3,ADM!AB293,IF(ADM!$AH293>ADM!$AX293,ADM!AB293,ADM!AR293)))))","v":0},{"$f":"IF($E293=1,AS293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS293,IF(Inputs!$D$35=3,ADM!AC293,IF(ADM!$AI293>ADM!$AY293,ADM!AC293,ADM!AS293))),IF(Inputs!$D$35=2,ADM!AS293,IF(Inputs!$D$35=3,ADM!AC293,IF(ADM!$AH293>ADM!$AX293,ADM!AC293,ADM!AS293)))))","v":0},{"$f":"IF($E293=1,AT293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT293,IF(Inputs!$D$35=3,ADM!AD293,IF(ADM!$AI293>ADM!$AY293,ADM!AD293,ADM!AT293))),IF(Inputs!$D$35=2,ADM!AT293,IF(Inputs!$D$35=3,ADM!AD293,IF(ADM!$AH293>ADM!$AX293,ADM!AD293,ADM!AT293)))))","v":51.112000000000002},{"$f":"IF($E293=1,AU293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU293,IF(Inputs!$D$35=3,ADM!AE293,IF(ADM!$AI293>ADM!$AY293,ADM!AE293,ADM!AU293))),IF(Inputs!$D$35=2,ADM!AU293,IF(Inputs!$D$35=3,ADM!AE293,IF(ADM!$AH293>ADM!$AX293,ADM!AE293,ADM!AU293)))))","v":52.265000000000001},{"$f":"IF($E293=1,AV293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV293,IF(Inputs!$D$35=3,ADM!AF293,IF(ADM!$AI293>ADM!$AY293,ADM!AF293,ADM!AV293))),IF(Inputs!$D$35=2,ADM!AV293,IF(Inputs!$D$35=3,ADM!AF293,IF(ADM!$AH293>ADM!$AX293,ADM!AF293,ADM!AV293)))))","v":51.012},{"$f":"IF($E293=1,AW293,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW293,IF(Inputs!$D$35=3,ADM!AG293,IF(ADM!$AI293>ADM!$AY293,ADM!AG293,ADM!AW293))),IF(Inputs!$D$35=2,ADM!AW293,IF(Inputs!$D$35=3,ADM!AG293,IF(ADM!$AH293>ADM!$AX293,ADM!AG293,ADM!AW293)))))","v":34.247},188.63600000000002,0,0,0,0,0,0,0,0,0,0,53.022333333333336,48.431666666666665,42.318666666666665,39.596333333333327,183.369,183.369,0,0,0,0,0,0,0,0,0,0,51.112000000000002,52.265000000000001,51.012,34.247,188.63600000000002,188.63600000000002,0,0,0,0,0,0,0,0,0,0,53.841000000000001,50.040999999999997,31.253,43.655999999999999,178.791,178.791,0,0,0,0,0,0,0,0,0,0,54.113999999999997,42.988999999999997,44.691000000000003,40.886000000000003,182.67999999999998,182.67999999999998]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},null,{"$f":"IF(AND($E294=1,Inputs!$D$34=1),AK294,IF(AND($E294=1,Inputs!$D$34=2),AJ294,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK294,IF(Inputs!$D$35=3,U294,IF($AI294>$AY294,U294,AK294))),IF(Inputs!$D$35=2,AJ294,IF(Inputs!$D$35=3,T294,IF($AH294>$AX294,T294,AJ294)))))))","v":4.0960000000000001},{"$f":"IF($E294=1,AL294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL294,IF(Inputs!$D$35=3,ADM!V294,IF(ADM!$AI294>ADM!$AY294,ADM!V294,ADM!AL294))),IF(Inputs!$D$35=2,ADM!AL294,IF(Inputs!$D$35=3,ADM!V294,IF(ADM!$AH294>ADM!$AX294,ADM!V294,ADM!AL294)))))","v":5.8416666666666659},{"$f":"IF($E294=1,AM294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM294,IF(Inputs!$D$35=3,ADM!W294,IF(ADM!$AI294>ADM!$AY294,ADM!W294,ADM!AM294))),IF(Inputs!$D$35=2,ADM!AM294,IF(Inputs!$D$35=3,ADM!W294,IF(ADM!$AH294>ADM!$AX294,ADM!W294,ADM!AM294)))))","v":4.242},{"$f":"IF($E294=1,AN294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN294,IF(Inputs!$D$35=3,ADM!X294,IF(ADM!$AI294>ADM!$AY294,ADM!X294,ADM!AN294))),IF(Inputs!$D$35=2,ADM!AN294,IF(Inputs!$D$35=3,ADM!X294,IF(ADM!$AH294>ADM!$AX294,ADM!X294,ADM!AN294)))))","v":4.6416666666666666},{"$f":"IF($E294=1,AO294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO294,IF(Inputs!$D$35=3,ADM!Y294,IF(ADM!$AI294>ADM!$AY294,ADM!Y294,ADM!AO294))),IF(Inputs!$D$35=2,ADM!AO294,IF(Inputs!$D$35=3,ADM!Y294,IF(ADM!$AH294>ADM!$AX294,ADM!Y294,ADM!AO294)))))","v":4.0889999999999995},{"$f":"IF($E294=1,AP294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP294,IF(Inputs!$D$35=3,ADM!Z294,IF(ADM!$AI294>ADM!$AY294,ADM!Z294,ADM!AP294))),IF(Inputs!$D$35=2,ADM!AP294,IF(Inputs!$D$35=3,ADM!Z294,IF(ADM!$AH294>ADM!$AX294,ADM!Z294,ADM!AP294)))))","v":5.8896666666666668},{"$f":"IF($E294=1,AQ294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ294,IF(Inputs!$D$35=3,ADM!AA294,IF(ADM!$AI294>ADM!$AY294,ADM!AA294,ADM!AQ294))),IF(Inputs!$D$35=2,ADM!AQ294,IF(Inputs!$D$35=3,ADM!AA294,IF(ADM!$AH294>ADM!$AX294,ADM!AA294,ADM!AQ294)))))","v":6.7869999999999999},{"$f":"IF($E294=1,AR294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR294,IF(Inputs!$D$35=3,ADM!AB294,IF(ADM!$AI294>ADM!$AY294,ADM!AB294,ADM!AR294))),IF(Inputs!$D$35=2,ADM!AR294,IF(Inputs!$D$35=3,ADM!AB294,IF(ADM!$AH294>ADM!$AX294,ADM!AB294,ADM!AR294)))))","v":0},{"$f":"IF($E294=1,AS294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS294,IF(Inputs!$D$35=3,ADM!AC294,IF(ADM!$AI294>ADM!$AY294,ADM!AC294,ADM!AS294))),IF(Inputs!$D$35=2,ADM!AS294,IF(Inputs!$D$35=3,ADM!AC294,IF(ADM!$AH294>ADM!$AX294,ADM!AC294,ADM!AS294)))))","v":0},{"$f":"IF($E294=1,AT294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT294,IF(Inputs!$D$35=3,ADM!AD294,IF(ADM!$AI294>ADM!$AY294,ADM!AD294,ADM!AT294))),IF(Inputs!$D$35=2,ADM!AT294,IF(Inputs!$D$35=3,ADM!AD294,IF(ADM!$AH294>ADM!$AX294,ADM!AD294,ADM!AT294)))))","v":0},{"$f":"IF($E294=1,AU294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU294,IF(Inputs!$D$35=3,ADM!AE294,IF(ADM!$AI294>ADM!$AY294,ADM!AE294,ADM!AU294))),IF(Inputs!$D$35=2,ADM!AU294,IF(Inputs!$D$35=3,ADM!AE294,IF(ADM!$AH294>ADM!$AX294,ADM!AE294,ADM!AU294)))))","v":0},{"$f":"IF($E294=1,AV294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV294,IF(Inputs!$D$35=3,ADM!AF294,IF(ADM!$AI294>ADM!$AY294,ADM!AF294,ADM!AV294))),IF(Inputs!$D$35=2,ADM!AV294,IF(Inputs!$D$35=3,ADM!AF294,IF(ADM!$AH294>ADM!$AX294,ADM!AF294,ADM!AV294)))))","v":0},{"$f":"IF($E294=1,AW294,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW294,IF(Inputs!$D$35=3,ADM!AG294,IF(ADM!$AI294>ADM!$AY294,ADM!AG294,ADM!AW294))),IF(Inputs!$D$35=2,ADM!AW294,IF(Inputs!$D$35=3,ADM!AG294,IF(ADM!$AH294>ADM!$AX294,ADM!AG294,ADM!AW294)))))","v":0},35.586999999999996,2.048,4.0960000000000001,5.8416666666666659,4.242,4.6416666666666666,4.0889999999999995,5.8896666666666668,6.7869999999999999,0,0,0,0,0,0,33.538999999999994,35.586999999999996,1.488,2.976,6.4260000000000002,4.7220000000000004,4.5330000000000004,2.1890000000000001,3.9470000000000001,6.343,0,0,0,0,0,0,29.648,31.136000000000003,1.5,3,4.1459999999999999,2.3860000000000001,3.298,5.69,5.234,6,0,0,0,0,0,0,28.253999999999998,29.753999999999998,3.1560000000000001,6.3120000000000003,6.9530000000000003,5.6180000000000003,6.0940000000000003,4.3879999999999999,8.4879999999999995,8.0180000000000007,0,0,0,0,0,0,42.715000000000003,45.871000000000002]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},null,{"$f":"IF(AND($E295=1,Inputs!$D$34=1),AK295,IF(AND($E295=1,Inputs!$D$34=2),AJ295,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK295,IF(Inputs!$D$35=3,U295,IF($AI295>$AY295,U295,AK295))),IF(Inputs!$D$35=2,AJ295,IF(Inputs!$D$35=3,T295,IF($AH295>$AX295,T295,AJ295)))))))","v":84.098666666666674},{"$f":"IF($E295=1,AL295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL295,IF(Inputs!$D$35=3,ADM!V295,IF(ADM!$AI295>ADM!$AY295,ADM!V295,ADM!AL295))),IF(Inputs!$D$35=2,ADM!AL295,IF(Inputs!$D$35=3,ADM!V295,IF(ADM!$AH295>ADM!$AX295,ADM!V295,ADM!AL295)))))","v":84.303000000000011},{"$f":"IF($E295=1,AM295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM295,IF(Inputs!$D$35=3,ADM!W295,IF(ADM!$AI295>ADM!$AY295,ADM!W295,ADM!AM295))),IF(Inputs!$D$35=2,ADM!AM295,IF(Inputs!$D$35=3,ADM!W295,IF(ADM!$AH295>ADM!$AX295,ADM!W295,ADM!AM295)))))","v":76.902333333333331},{"$f":"IF($E295=1,AN295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN295,IF(Inputs!$D$35=3,ADM!X295,IF(ADM!$AI295>ADM!$AY295,ADM!X295,ADM!AN295))),IF(Inputs!$D$35=2,ADM!AN295,IF(Inputs!$D$35=3,ADM!X295,IF(ADM!$AH295>ADM!$AX295,ADM!X295,ADM!AN295)))))","v":60.45366666666667},{"$f":"IF($E295=1,AO295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO295,IF(Inputs!$D$35=3,ADM!Y295,IF(ADM!$AI295>ADM!$AY295,ADM!Y295,ADM!AO295))),IF(Inputs!$D$35=2,ADM!AO295,IF(Inputs!$D$35=3,ADM!Y295,IF(ADM!$AH295>ADM!$AX295,ADM!Y295,ADM!AO295)))))","v":63.698},{"$f":"IF($E295=1,AP295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP295,IF(Inputs!$D$35=3,ADM!Z295,IF(ADM!$AI295>ADM!$AY295,ADM!Z295,ADM!AP295))),IF(Inputs!$D$35=2,ADM!AP295,IF(Inputs!$D$35=3,ADM!Z295,IF(ADM!$AH295>ADM!$AX295,ADM!Z295,ADM!AP295)))))","v":0},{"$f":"IF($E295=1,AQ295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ295,IF(Inputs!$D$35=3,ADM!AA295,IF(ADM!$AI295>ADM!$AY295,ADM!AA295,ADM!AQ295))),IF(Inputs!$D$35=2,ADM!AQ295,IF(Inputs!$D$35=3,ADM!AA295,IF(ADM!$AH295>ADM!$AX295,ADM!AA295,ADM!AQ295)))))","v":0},{"$f":"IF($E295=1,AR295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR295,IF(Inputs!$D$35=3,ADM!AB295,IF(ADM!$AI295>ADM!$AY295,ADM!AB295,ADM!AR295))),IF(Inputs!$D$35=2,ADM!AR295,IF(Inputs!$D$35=3,ADM!AB295,IF(ADM!$AH295>ADM!$AX295,ADM!AB295,ADM!AR295)))))","v":0},{"$f":"IF($E295=1,AS295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS295,IF(Inputs!$D$35=3,ADM!AC295,IF(ADM!$AI295>ADM!$AY295,ADM!AC295,ADM!AS295))),IF(Inputs!$D$35=2,ADM!AS295,IF(Inputs!$D$35=3,ADM!AC295,IF(ADM!$AH295>ADM!$AX295,ADM!AC295,ADM!AS295)))))","v":0},{"$f":"IF($E295=1,AT295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT295,IF(Inputs!$D$35=3,ADM!AD295,IF(ADM!$AI295>ADM!$AY295,ADM!AD295,ADM!AT295))),IF(Inputs!$D$35=2,ADM!AT295,IF(Inputs!$D$35=3,ADM!AD295,IF(ADM!$AH295>ADM!$AX295,ADM!AD295,ADM!AT295)))))","v":0},{"$f":"IF($E295=1,AU295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU295,IF(Inputs!$D$35=3,ADM!AE295,IF(ADM!$AI295>ADM!$AY295,ADM!AE295,ADM!AU295))),IF(Inputs!$D$35=2,ADM!AU295,IF(Inputs!$D$35=3,ADM!AE295,IF(ADM!$AH295>ADM!$AX295,ADM!AE295,ADM!AU295)))))","v":0},{"$f":"IF($E295=1,AV295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV295,IF(Inputs!$D$35=3,ADM!AF295,IF(ADM!$AI295>ADM!$AY295,ADM!AF295,ADM!AV295))),IF(Inputs!$D$35=2,ADM!AV295,IF(Inputs!$D$35=3,ADM!AF295,IF(ADM!$AH295>ADM!$AX295,ADM!AF295,ADM!AV295)))))","v":0},{"$f":"IF($E295=1,AW295,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW295,IF(Inputs!$D$35=3,ADM!AG295,IF(ADM!$AI295>ADM!$AY295,ADM!AG295,ADM!AW295))),IF(Inputs!$D$35=2,ADM!AW295,IF(Inputs!$D$35=3,ADM!AG295,IF(ADM!$AH295>ADM!$AX295,ADM!AG295,ADM!AW295)))))","v":0},369.45566666666667,42.049333333333337,84.098666666666674,84.303000000000011,76.902333333333331,60.45366666666667,63.698,0,0,0,0,0,0,0,0,327.40633333333329,369.45566666666667,38.340000000000003,76.680000000000007,74.515000000000001,81.260000000000005,65.751000000000005,70.42,0,0,0,0,0,0,0,0,330.28600000000006,368.62600000000003,41.619500000000002,{"$f":"85.795-2.556","v":83.239000000000004},{"$f":"109.848-9.825","v":100.023},{"$f":"89.655-7.567","v":82.087999999999994},68.257000000000005,65.38,0,0,0,0,0,0,0,0,357.36750000000001,398.98700000000002,46.188500000000005,{"$f":"95.153-2.776","v":92.37700000000001},{"$f":"81.912-3.541","v":78.371000000000009},67.358999999999995,47.353000000000002,55.293999999999997,0,0,0,0,0,0,0,0,294.56550000000004,340.75400000000002]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},null,{"$f":"IF(AND($E296=1,Inputs!$D$34=1),AK296,IF(AND($E296=1,Inputs!$D$34=2),AJ296,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK296,IF(Inputs!$D$35=3,U296,IF($AI296>$AY296,U296,AK296))),IF(Inputs!$D$35=2,AJ296,IF(Inputs!$D$35=3,T296,IF($AH296>$AX296,T296,AJ296)))))))","v":12.178666666666667},{"$f":"IF($E296=1,AL296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL296,IF(Inputs!$D$35=3,ADM!V296,IF(ADM!$AI296>ADM!$AY296,ADM!V296,ADM!AL296))),IF(Inputs!$D$35=2,ADM!AL296,IF(Inputs!$D$35=3,ADM!V296,IF(ADM!$AH296>ADM!$AX296,ADM!V296,ADM!AL296)))))","v":11.846333333333334},{"$f":"IF($E296=1,AM296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM296,IF(Inputs!$D$35=3,ADM!W296,IF(ADM!$AI296>ADM!$AY296,ADM!W296,ADM!AM296))),IF(Inputs!$D$35=2,ADM!AM296,IF(Inputs!$D$35=3,ADM!W296,IF(ADM!$AH296>ADM!$AX296,ADM!W296,ADM!AM296)))))","v":11.247999999999999},{"$f":"IF($E296=1,AN296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN296,IF(Inputs!$D$35=3,ADM!X296,IF(ADM!$AI296>ADM!$AY296,ADM!X296,ADM!AN296))),IF(Inputs!$D$35=2,ADM!AN296,IF(Inputs!$D$35=3,ADM!X296,IF(ADM!$AH296>ADM!$AX296,ADM!X296,ADM!AN296)))))","v":9.8469999999999995},{"$f":"IF($E296=1,AO296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO296,IF(Inputs!$D$35=3,ADM!Y296,IF(ADM!$AI296>ADM!$AY296,ADM!Y296,ADM!AO296))),IF(Inputs!$D$35=2,ADM!AO296,IF(Inputs!$D$35=3,ADM!Y296,IF(ADM!$AH296>ADM!$AX296,ADM!Y296,ADM!AO296)))))","v":9.3333333333333339},{"$f":"IF($E296=1,AP296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP296,IF(Inputs!$D$35=3,ADM!Z296,IF(ADM!$AI296>ADM!$AY296,ADM!Z296,ADM!AP296))),IF(Inputs!$D$35=2,ADM!AP296,IF(Inputs!$D$35=3,ADM!Z296,IF(ADM!$AH296>ADM!$AX296,ADM!Z296,ADM!AP296)))))","v":10.443333333333333},{"$f":"IF($E296=1,AQ296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ296,IF(Inputs!$D$35=3,ADM!AA296,IF(ADM!$AI296>ADM!$AY296,ADM!AA296,ADM!AQ296))),IF(Inputs!$D$35=2,ADM!AQ296,IF(Inputs!$D$35=3,ADM!AA296,IF(ADM!$AH296>ADM!$AX296,ADM!AA296,ADM!AQ296)))))","v":0},{"$f":"IF($E296=1,AR296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR296,IF(Inputs!$D$35=3,ADM!AB296,IF(ADM!$AI296>ADM!$AY296,ADM!AB296,ADM!AR296))),IF(Inputs!$D$35=2,ADM!AR296,IF(Inputs!$D$35=3,ADM!AB296,IF(ADM!$AH296>ADM!$AX296,ADM!AB296,ADM!AR296)))))","v":0},{"$f":"IF($E296=1,AS296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS296,IF(Inputs!$D$35=3,ADM!AC296,IF(ADM!$AI296>ADM!$AY296,ADM!AC296,ADM!AS296))),IF(Inputs!$D$35=2,ADM!AS296,IF(Inputs!$D$35=3,ADM!AC296,IF(ADM!$AH296>ADM!$AX296,ADM!AC296,ADM!AS296)))))","v":0},{"$f":"IF($E296=1,AT296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT296,IF(Inputs!$D$35=3,ADM!AD296,IF(ADM!$AI296>ADM!$AY296,ADM!AD296,ADM!AT296))),IF(Inputs!$D$35=2,ADM!AT296,IF(Inputs!$D$35=3,ADM!AD296,IF(ADM!$AH296>ADM!$AX296,ADM!AD296,ADM!AT296)))))","v":0},{"$f":"IF($E296=1,AU296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU296,IF(Inputs!$D$35=3,ADM!AE296,IF(ADM!$AI296>ADM!$AY296,ADM!AE296,ADM!AU296))),IF(Inputs!$D$35=2,ADM!AU296,IF(Inputs!$D$35=3,ADM!AE296,IF(ADM!$AH296>ADM!$AX296,ADM!AE296,ADM!AU296)))))","v":0},{"$f":"IF($E296=1,AV296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV296,IF(Inputs!$D$35=3,ADM!AF296,IF(ADM!$AI296>ADM!$AY296,ADM!AF296,ADM!AV296))),IF(Inputs!$D$35=2,ADM!AV296,IF(Inputs!$D$35=3,ADM!AF296,IF(ADM!$AH296>ADM!$AX296,ADM!AF296,ADM!AV296)))))","v":0},{"$f":"IF($E296=1,AW296,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW296,IF(Inputs!$D$35=3,ADM!AG296,IF(ADM!$AI296>ADM!$AY296,ADM!AG296,ADM!AW296))),IF(Inputs!$D$35=2,ADM!AW296,IF(Inputs!$D$35=3,ADM!AG296,IF(ADM!$AH296>ADM!$AX296,ADM!AG296,ADM!AW296)))))","v":0},64.896666666666661,6.0893333333333333,12.178666666666667,11.846333333333334,11.247999999999999,9.8469999999999995,9.3333333333333339,10.443333333333333,0,0,0,0,0,0,0,58.807333333333339,64.896666666666661,5.2329999999999997,10.465999999999999,13.616,9.7669999999999995,8.5340000000000007,13,9,0,0,0,0,0,0,0,59.15,64.38300000000001,7.6165000000000003,15.233000000000001,{"$f":"8.274-0.616","v":7.6579999999999995},10.513999999999999,13.116,7,7.5270000000000001,0,0,0,0,0,0,0,53.4315,61.048000000000002,5.4184999999999999,10.837,14.265000000000001,13.462999999999999,7.891,8,14.803000000000001,0,0,0,0,0,0,0,63.840499999999999,69.259]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},null,{"$f":"IF(AND($E297=1,Inputs!$D$34=1),AK297,IF(AND($E297=1,Inputs!$D$34=2),AJ297,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK297,IF(Inputs!$D$35=3,U297,IF($AI297>$AY297,U297,AK297))),IF(Inputs!$D$35=2,AJ297,IF(Inputs!$D$35=3,T297,IF($AH297>$AX297,T297,AJ297)))))))","v":0},{"$f":"IF($E297=1,AL297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL297,IF(Inputs!$D$35=3,ADM!V297,IF(ADM!$AI297>ADM!$AY297,ADM!V297,ADM!AL297))),IF(Inputs!$D$35=2,ADM!AL297,IF(Inputs!$D$35=3,ADM!V297,IF(ADM!$AH297>ADM!$AX297,ADM!V297,ADM!AL297)))))","v":0},{"$f":"IF($E297=1,AM297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM297,IF(Inputs!$D$35=3,ADM!W297,IF(ADM!$AI297>ADM!$AY297,ADM!W297,ADM!AM297))),IF(Inputs!$D$35=2,ADM!AM297,IF(Inputs!$D$35=3,ADM!W297,IF(ADM!$AH297>ADM!$AX297,ADM!W297,ADM!AM297)))))","v":0},{"$f":"IF($E297=1,AN297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN297,IF(Inputs!$D$35=3,ADM!X297,IF(ADM!$AI297>ADM!$AY297,ADM!X297,ADM!AN297))),IF(Inputs!$D$35=2,ADM!AN297,IF(Inputs!$D$35=3,ADM!X297,IF(ADM!$AH297>ADM!$AX297,ADM!X297,ADM!AN297)))))","v":0},{"$f":"IF($E297=1,AO297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO297,IF(Inputs!$D$35=3,ADM!Y297,IF(ADM!$AI297>ADM!$AY297,ADM!Y297,ADM!AO297))),IF(Inputs!$D$35=2,ADM!AO297,IF(Inputs!$D$35=3,ADM!Y297,IF(ADM!$AH297>ADM!$AX297,ADM!Y297,ADM!AO297)))))","v":0},{"$f":"IF($E297=1,AP297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP297,IF(Inputs!$D$35=3,ADM!Z297,IF(ADM!$AI297>ADM!$AY297,ADM!Z297,ADM!AP297))),IF(Inputs!$D$35=2,ADM!AP297,IF(Inputs!$D$35=3,ADM!Z297,IF(ADM!$AH297>ADM!$AX297,ADM!Z297,ADM!AP297)))))","v":237.65100000000001},{"$f":"IF($E297=1,AQ297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ297,IF(Inputs!$D$35=3,ADM!AA297,IF(ADM!$AI297>ADM!$AY297,ADM!AA297,ADM!AQ297))),IF(Inputs!$D$35=2,ADM!AQ297,IF(Inputs!$D$35=3,ADM!AA297,IF(ADM!$AH297>ADM!$AX297,ADM!AA297,ADM!AQ297)))))","v":212.21299999999999},{"$f":"IF($E297=1,AR297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR297,IF(Inputs!$D$35=3,ADM!AB297,IF(ADM!$AI297>ADM!$AY297,ADM!AB297,ADM!AR297))),IF(Inputs!$D$35=2,ADM!AR297,IF(Inputs!$D$35=3,ADM!AB297,IF(ADM!$AH297>ADM!$AX297,ADM!AB297,ADM!AR297)))))","v":0},{"$f":"IF($E297=1,AS297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS297,IF(Inputs!$D$35=3,ADM!AC297,IF(ADM!$AI297>ADM!$AY297,ADM!AC297,ADM!AS297))),IF(Inputs!$D$35=2,ADM!AS297,IF(Inputs!$D$35=3,ADM!AC297,IF(ADM!$AH297>ADM!$AX297,ADM!AC297,ADM!AS297)))))","v":0},{"$f":"IF($E297=1,AT297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT297,IF(Inputs!$D$35=3,ADM!AD297,IF(ADM!$AI297>ADM!$AY297,ADM!AD297,ADM!AT297))),IF(Inputs!$D$35=2,ADM!AT297,IF(Inputs!$D$35=3,ADM!AD297,IF(ADM!$AH297>ADM!$AX297,ADM!AD297,ADM!AT297)))))","v":0},{"$f":"IF($E297=1,AU297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU297,IF(Inputs!$D$35=3,ADM!AE297,IF(ADM!$AI297>ADM!$AY297,ADM!AE297,ADM!AU297))),IF(Inputs!$D$35=2,ADM!AU297,IF(Inputs!$D$35=3,ADM!AE297,IF(ADM!$AH297>ADM!$AX297,ADM!AE297,ADM!AU297)))))","v":0},{"$f":"IF($E297=1,AV297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV297,IF(Inputs!$D$35=3,ADM!AF297,IF(ADM!$AI297>ADM!$AY297,ADM!AF297,ADM!AV297))),IF(Inputs!$D$35=2,ADM!AV297,IF(Inputs!$D$35=3,ADM!AF297,IF(ADM!$AH297>ADM!$AX297,ADM!AF297,ADM!AV297)))))","v":0},{"$f":"IF($E297=1,AW297,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW297,IF(Inputs!$D$35=3,ADM!AG297,IF(ADM!$AI297>ADM!$AY297,ADM!AG297,ADM!AW297))),IF(Inputs!$D$35=2,ADM!AW297,IF(Inputs!$D$35=3,ADM!AG297,IF(ADM!$AH297>ADM!$AX297,ADM!AG297,ADM!AW297)))))","v":0},449.86400000000003,0,0,0,0,0,0,164.49633333333335,144.24466666666666,0,0,0,0,0,0,308.74099999999999,308.74099999999999,0,0,0,0,0,0,237.65100000000001,212.21299999999999,0,0,0,0,0,0,{"$f":"AJ297+SUM(AL297:AW297)","v":449.86400000000003},{"$f":"SUM(AK297:AW297)","v":449.86400000000003},0,0,0,0,0,0,144.52600000000001,111.497,0,0,0,0,0,0,{"$f":"AZ297+SUM(BB297:BM297)","v":256.02300000000002},{"$f":"SUM(BA297:BM297)","v":256.02300000000002},0,0,0,0,0,0,111.312,109.024,0,0,0,0,0,0,{"$f":"BP297+SUM(BR297:CC297)","v":220.33600000000001},{"$f":"SUM(BQ297:CC297)","v":220.33600000000001}]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},null,{"$f":"IF(AND($E298=1,Inputs!$D$34=1),AK298,IF(AND($E298=1,Inputs!$D$34=2),AJ298,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK298,IF(Inputs!$D$35=3,U298,IF($AI298>$AY298,U298,AK298))),IF(Inputs!$D$35=2,AJ298,IF(Inputs!$D$35=3,T298,IF($AH298>$AX298,T298,AJ298)))))))","v":67.444000000000003},{"$f":"IF($E298=1,AL298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL298,IF(Inputs!$D$35=3,ADM!V298,IF(ADM!$AI298>ADM!$AY298,ADM!V298,ADM!AL298))),IF(Inputs!$D$35=2,ADM!AL298,IF(Inputs!$D$35=3,ADM!V298,IF(ADM!$AH298>ADM!$AX298,ADM!V298,ADM!AL298)))))","v":65.941000000000003},{"$f":"IF($E298=1,AM298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM298,IF(Inputs!$D$35=3,ADM!W298,IF(ADM!$AI298>ADM!$AY298,ADM!W298,ADM!AM298))),IF(Inputs!$D$35=2,ADM!AM298,IF(Inputs!$D$35=3,ADM!W298,IF(ADM!$AH298>ADM!$AX298,ADM!W298,ADM!AM298)))))","v":65.882000000000005},{"$f":"IF($E298=1,AN298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN298,IF(Inputs!$D$35=3,ADM!X298,IF(ADM!$AI298>ADM!$AY298,ADM!X298,ADM!AN298))),IF(Inputs!$D$35=2,ADM!AN298,IF(Inputs!$D$35=3,ADM!X298,IF(ADM!$AH298>ADM!$AX298,ADM!X298,ADM!AN298)))))","v":67.947000000000003},{"$f":"IF($E298=1,AO298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO298,IF(Inputs!$D$35=3,ADM!Y298,IF(ADM!$AI298>ADM!$AY298,ADM!Y298,ADM!AO298))),IF(Inputs!$D$35=2,ADM!AO298,IF(Inputs!$D$35=3,ADM!Y298,IF(ADM!$AH298>ADM!$AX298,ADM!Y298,ADM!AO298)))))","v":49.84},{"$f":"IF($E298=1,AP298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP298,IF(Inputs!$D$35=3,ADM!Z298,IF(ADM!$AI298>ADM!$AY298,ADM!Z298,ADM!AP298))),IF(Inputs!$D$35=2,ADM!AP298,IF(Inputs!$D$35=3,ADM!Z298,IF(ADM!$AH298>ADM!$AX298,ADM!Z298,ADM!AP298)))))","v":0},{"$f":"IF($E298=1,AQ298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ298,IF(Inputs!$D$35=3,ADM!AA298,IF(ADM!$AI298>ADM!$AY298,ADM!AA298,ADM!AQ298))),IF(Inputs!$D$35=2,ADM!AQ298,IF(Inputs!$D$35=3,ADM!AA298,IF(ADM!$AH298>ADM!$AX298,ADM!AA298,ADM!AQ298)))))","v":0},{"$f":"IF($E298=1,AR298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR298,IF(Inputs!$D$35=3,ADM!AB298,IF(ADM!$AI298>ADM!$AY298,ADM!AB298,ADM!AR298))),IF(Inputs!$D$35=2,ADM!AR298,IF(Inputs!$D$35=3,ADM!AB298,IF(ADM!$AH298>ADM!$AX298,ADM!AB298,ADM!AR298)))))","v":0},{"$f":"IF($E298=1,AS298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS298,IF(Inputs!$D$35=3,ADM!AC298,IF(ADM!$AI298>ADM!$AY298,ADM!AC298,ADM!AS298))),IF(Inputs!$D$35=2,ADM!AS298,IF(Inputs!$D$35=3,ADM!AC298,IF(ADM!$AH298>ADM!$AX298,ADM!AC298,ADM!AS298)))))","v":0},{"$f":"IF($E298=1,AT298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT298,IF(Inputs!$D$35=3,ADM!AD298,IF(ADM!$AI298>ADM!$AY298,ADM!AD298,ADM!AT298))),IF(Inputs!$D$35=2,ADM!AT298,IF(Inputs!$D$35=3,ADM!AD298,IF(ADM!$AH298>ADM!$AX298,ADM!AD298,ADM!AT298)))))","v":0},{"$f":"IF($E298=1,AU298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU298,IF(Inputs!$D$35=3,ADM!AE298,IF(ADM!$AI298>ADM!$AY298,ADM!AE298,ADM!AU298))),IF(Inputs!$D$35=2,ADM!AU298,IF(Inputs!$D$35=3,ADM!AE298,IF(ADM!$AH298>ADM!$AX298,ADM!AE298,ADM!AU298)))))","v":0},{"$f":"IF($E298=1,AV298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV298,IF(Inputs!$D$35=3,ADM!AF298,IF(ADM!$AI298>ADM!$AY298,ADM!AF298,ADM!AV298))),IF(Inputs!$D$35=2,ADM!AV298,IF(Inputs!$D$35=3,ADM!AF298,IF(ADM!$AH298>ADM!$AX298,ADM!AF298,ADM!AV298)))))","v":0},{"$f":"IF($E298=1,AW298,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW298,IF(Inputs!$D$35=3,ADM!AG298,IF(ADM!$AI298>ADM!$AY298,ADM!AG298,ADM!AW298))),IF(Inputs!$D$35=2,ADM!AW298,IF(Inputs!$D$35=3,ADM!AG298,IF(ADM!$AH298>ADM!$AX298,ADM!AG298,ADM!AW298)))))","v":0},317.05399999999997,34.190999999999995,68.381999999999991,65.216333333333338,61.070999999999998,60.089666666666666,57.323666666666668,0,0,0,0,0,0,0,0,277.89166666666665,312.08266666666668,33.722000000000001,67.444000000000003,65.941000000000003,65.882000000000005,67.947000000000003,49.84,0,0,0,0,0,0,0,0,283.33199999999999,317.05399999999997,37.327500000000001,{"$f":"84.626-9.971","v":74.655000000000001},{"$f":"68.444-3.371","v":65.073000000000008},{"$f":"66.719-3","v":63.718999999999994},51.246000000000002,53.771999999999998,0,0,0,0,0,0,0,0,271.13749999999999,308.46500000000003,31.523499999999999,{"$f":"68.047-5","v":63.046999999999997},{"$f":"67.635-3","v":64.635000000000005},53.612000000000002,61.076000000000001,68.358999999999995,0,0,0,0,0,0,0,0,279.20550000000003,310.72899999999998]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},null,{"$f":"IF(AND($E299=1,Inputs!$D$34=1),AK299,IF(AND($E299=1,Inputs!$D$34=2),AJ299,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK299,IF(Inputs!$D$35=3,U299,IF($AI299>$AY299,U299,AK299))),IF(Inputs!$D$35=2,AJ299,IF(Inputs!$D$35=3,T299,IF($AH299>$AX299,T299,AJ299)))))))","v":63.112333333333332},{"$f":"IF($E299=1,AL299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL299,IF(Inputs!$D$35=3,ADM!V299,IF(ADM!$AI299>ADM!$AY299,ADM!V299,ADM!AL299))),IF(Inputs!$D$35=2,ADM!AL299,IF(Inputs!$D$35=3,ADM!V299,IF(ADM!$AH299>ADM!$AX299,ADM!V299,ADM!AL299)))))","v":65.62233333333333},{"$f":"IF($E299=1,AM299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM299,IF(Inputs!$D$35=3,ADM!W299,IF(ADM!$AI299>ADM!$AY299,ADM!W299,ADM!AM299))),IF(Inputs!$D$35=2,ADM!AM299,IF(Inputs!$D$35=3,ADM!W299,IF(ADM!$AH299>ADM!$AX299,ADM!W299,ADM!AM299)))))","v":64.257333333333335},{"$f":"IF($E299=1,AN299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN299,IF(Inputs!$D$35=3,ADM!X299,IF(ADM!$AI299>ADM!$AY299,ADM!X299,ADM!AN299))),IF(Inputs!$D$35=2,ADM!AN299,IF(Inputs!$D$35=3,ADM!X299,IF(ADM!$AH299>ADM!$AX299,ADM!X299,ADM!AN299)))))","v":65.551666666666677},{"$f":"IF($E299=1,AO299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO299,IF(Inputs!$D$35=3,ADM!Y299,IF(ADM!$AI299>ADM!$AY299,ADM!Y299,ADM!AO299))),IF(Inputs!$D$35=2,ADM!AO299,IF(Inputs!$D$35=3,ADM!Y299,IF(ADM!$AH299>ADM!$AX299,ADM!Y299,ADM!AO299)))))","v":64.977333333333334},{"$f":"IF($E299=1,AP299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP299,IF(Inputs!$D$35=3,ADM!Z299,IF(ADM!$AI299>ADM!$AY299,ADM!Z299,ADM!AP299))),IF(Inputs!$D$35=2,ADM!AP299,IF(Inputs!$D$35=3,ADM!Z299,IF(ADM!$AH299>ADM!$AX299,ADM!Z299,ADM!AP299)))))","v":0},{"$f":"IF($E299=1,AQ299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ299,IF(Inputs!$D$35=3,ADM!AA299,IF(ADM!$AI299>ADM!$AY299,ADM!AA299,ADM!AQ299))),IF(Inputs!$D$35=2,ADM!AQ299,IF(Inputs!$D$35=3,ADM!AA299,IF(ADM!$AH299>ADM!$AX299,ADM!AA299,ADM!AQ299)))))","v":0},{"$f":"IF($E299=1,AR299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR299,IF(Inputs!$D$35=3,ADM!AB299,IF(ADM!$AI299>ADM!$AY299,ADM!AB299,ADM!AR299))),IF(Inputs!$D$35=2,ADM!AR299,IF(Inputs!$D$35=3,ADM!AB299,IF(ADM!$AH299>ADM!$AX299,ADM!AB299,ADM!AR299)))))","v":0},{"$f":"IF($E299=1,AS299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS299,IF(Inputs!$D$35=3,ADM!AC299,IF(ADM!$AI299>ADM!$AY299,ADM!AC299,ADM!AS299))),IF(Inputs!$D$35=2,ADM!AS299,IF(Inputs!$D$35=3,ADM!AC299,IF(ADM!$AH299>ADM!$AX299,ADM!AC299,ADM!AS299)))))","v":0},{"$f":"IF($E299=1,AT299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT299,IF(Inputs!$D$35=3,ADM!AD299,IF(ADM!$AI299>ADM!$AY299,ADM!AD299,ADM!AT299))),IF(Inputs!$D$35=2,ADM!AT299,IF(Inputs!$D$35=3,ADM!AD299,IF(ADM!$AH299>ADM!$AX299,ADM!AD299,ADM!AT299)))))","v":0},{"$f":"IF($E299=1,AU299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU299,IF(Inputs!$D$35=3,ADM!AE299,IF(ADM!$AI299>ADM!$AY299,ADM!AE299,ADM!AU299))),IF(Inputs!$D$35=2,ADM!AU299,IF(Inputs!$D$35=3,ADM!AE299,IF(ADM!$AH299>ADM!$AX299,ADM!AE299,ADM!AU299)))))","v":0},{"$f":"IF($E299=1,AV299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV299,IF(Inputs!$D$35=3,ADM!AF299,IF(ADM!$AI299>ADM!$AY299,ADM!AF299,ADM!AV299))),IF(Inputs!$D$35=2,ADM!AV299,IF(Inputs!$D$35=3,ADM!AF299,IF(ADM!$AH299>ADM!$AX299,ADM!AF299,ADM!AV299)))))","v":0},{"$f":"IF($E299=1,AW299,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW299,IF(Inputs!$D$35=3,ADM!AG299,IF(ADM!$AI299>ADM!$AY299,ADM!AG299,ADM!AW299))),IF(Inputs!$D$35=2,ADM!AW299,IF(Inputs!$D$35=3,ADM!AG299,IF(ADM!$AH299>ADM!$AX299,ADM!AG299,ADM!AW299)))))","v":0},323.52100000000002,31.556166666666666,63.112333333333332,65.62233333333333,64.257333333333335,65.551666666666677,64.977333333333334,0,0,0,0,0,0,0,0,291.96483333333333,323.52100000000002,30.032499999999999,60.064999999999998,67.543999999999997,64.929000000000002,60.71,63.857999999999997,0,0,0,0,0,0,0,0,287.07349999999997,317.10599999999999,32.93,{"$f":"68.772-2.912","v":65.86},{"$f":"68.146-3","v":65.146000000000001},{"$f":"68.778-5.883","v":62.895000000000003},67.304000000000002,68.338999999999999,0,0,0,0,0,0,0,0,296.61399999999998,329.54400000000004,31.705999999999996,{"$f":"67.841-4.429","v":63.411999999999992},{"$f":"68.059-3.882","v":64.176999999999992},64.947999999999993,68.641000000000005,62.734999999999999,0,0,0,0,0,0,0,0,292.20700000000005,323.91300000000001]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},null,{"$f":"IF(AND($E300=1,Inputs!$D$34=1),AK300,IF(AND($E300=1,Inputs!$D$34=2),AJ300,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK300,IF(Inputs!$D$35=3,U300,IF($AI300>$AY300,U300,AK300))),IF(Inputs!$D$35=2,AJ300,IF(Inputs!$D$35=3,T300,IF($AH300>$AX300,T300,AJ300)))))))","v":60.668333333333329},{"$f":"IF($E300=1,AL300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL300,IF(Inputs!$D$35=3,ADM!V300,IF(ADM!$AI300>ADM!$AY300,ADM!V300,ADM!AL300))),IF(Inputs!$D$35=2,ADM!AL300,IF(Inputs!$D$35=3,ADM!V300,IF(ADM!$AH300>ADM!$AX300,ADM!V300,ADM!AL300)))))","v":63.935000000000002},{"$f":"IF($E300=1,AM300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM300,IF(Inputs!$D$35=3,ADM!W300,IF(ADM!$AI300>ADM!$AY300,ADM!W300,ADM!AM300))),IF(Inputs!$D$35=2,ADM!AM300,IF(Inputs!$D$35=3,ADM!W300,IF(ADM!$AH300>ADM!$AX300,ADM!W300,ADM!AM300)))))","v":64.726666666666674},{"$f":"IF($E300=1,AN300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN300,IF(Inputs!$D$35=3,ADM!X300,IF(ADM!$AI300>ADM!$AY300,ADM!X300,ADM!AN300))),IF(Inputs!$D$35=2,ADM!AN300,IF(Inputs!$D$35=3,ADM!X300,IF(ADM!$AH300>ADM!$AX300,ADM!X300,ADM!AN300)))))","v":60.859666666666669},{"$f":"IF($E300=1,AO300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO300,IF(Inputs!$D$35=3,ADM!Y300,IF(ADM!$AI300>ADM!$AY300,ADM!Y300,ADM!AO300))),IF(Inputs!$D$35=2,ADM!AO300,IF(Inputs!$D$35=3,ADM!Y300,IF(ADM!$AH300>ADM!$AX300,ADM!Y300,ADM!AO300)))))","v":63.628666666666668},{"$f":"IF($E300=1,AP300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP300,IF(Inputs!$D$35=3,ADM!Z300,IF(ADM!$AI300>ADM!$AY300,ADM!Z300,ADM!AP300))),IF(Inputs!$D$35=2,ADM!AP300,IF(Inputs!$D$35=3,ADM!Z300,IF(ADM!$AH300>ADM!$AX300,ADM!Z300,ADM!AP300)))))","v":0},{"$f":"IF($E300=1,AQ300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ300,IF(Inputs!$D$35=3,ADM!AA300,IF(ADM!$AI300>ADM!$AY300,ADM!AA300,ADM!AQ300))),IF(Inputs!$D$35=2,ADM!AQ300,IF(Inputs!$D$35=3,ADM!AA300,IF(ADM!$AH300>ADM!$AX300,ADM!AA300,ADM!AQ300)))))","v":0},{"$f":"IF($E300=1,AR300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR300,IF(Inputs!$D$35=3,ADM!AB300,IF(ADM!$AI300>ADM!$AY300,ADM!AB300,ADM!AR300))),IF(Inputs!$D$35=2,ADM!AR300,IF(Inputs!$D$35=3,ADM!AB300,IF(ADM!$AH300>ADM!$AX300,ADM!AB300,ADM!AR300)))))","v":0},{"$f":"IF($E300=1,AS300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS300,IF(Inputs!$D$35=3,ADM!AC300,IF(ADM!$AI300>ADM!$AY300,ADM!AC300,ADM!AS300))),IF(Inputs!$D$35=2,ADM!AS300,IF(Inputs!$D$35=3,ADM!AC300,IF(ADM!$AH300>ADM!$AX300,ADM!AC300,ADM!AS300)))))","v":0},{"$f":"IF($E300=1,AT300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT300,IF(Inputs!$D$35=3,ADM!AD300,IF(ADM!$AI300>ADM!$AY300,ADM!AD300,ADM!AT300))),IF(Inputs!$D$35=2,ADM!AT300,IF(Inputs!$D$35=3,ADM!AD300,IF(ADM!$AH300>ADM!$AX300,ADM!AD300,ADM!AT300)))))","v":0},{"$f":"IF($E300=1,AU300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU300,IF(Inputs!$D$35=3,ADM!AE300,IF(ADM!$AI300>ADM!$AY300,ADM!AE300,ADM!AU300))),IF(Inputs!$D$35=2,ADM!AU300,IF(Inputs!$D$35=3,ADM!AE300,IF(ADM!$AH300>ADM!$AX300,ADM!AE300,ADM!AU300)))))","v":0},{"$f":"IF($E300=1,AV300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV300,IF(Inputs!$D$35=3,ADM!AF300,IF(ADM!$AI300>ADM!$AY300,ADM!AF300,ADM!AV300))),IF(Inputs!$D$35=2,ADM!AV300,IF(Inputs!$D$35=3,ADM!AF300,IF(ADM!$AH300>ADM!$AX300,ADM!AF300,ADM!AV300)))))","v":0},{"$f":"IF($E300=1,AW300,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW300,IF(Inputs!$D$35=3,ADM!AG300,IF(ADM!$AI300>ADM!$AY300,ADM!AG300,ADM!AW300))),IF(Inputs!$D$35=2,ADM!AW300,IF(Inputs!$D$35=3,ADM!AG300,IF(ADM!$AH300>ADM!$AX300,ADM!AG300,ADM!AW300)))))","v":0},313.81833333333333,30.334166666666665,60.668333333333329,63.935000000000002,64.726666666666674,60.859666666666669,63.628666666666668,0,0,0,0,0,0,0,0,283.48416666666668,313.81833333333333,27.277999999999999,54.555999999999997,67.462000000000003,66.97,58.478999999999999,55.012,0,0,0,0,0,0,0,0,275.20100000000002,302.47899999999998,31.844999999999999,{"$f":"64.69-1","v":63.69},{"$f":"67.661-3","v":64.661000000000001},{"$f":"62.316-1","v":61.316000000000003},61.082000000000001,63.555999999999997,0,0,0,0,0,0,0,0,282.46000000000004,314.30500000000001,31.8795,{"$f":"65.759-2","v":63.759},{"$f":"60.682-1","v":59.682000000000002},65.894000000000005,63.018000000000001,72.317999999999998,0,0,0,0,0,0,0,0,292.79149999999998,324.67099999999999]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},null,{"$f":"IF(AND($E301=1,Inputs!$D$34=1),AK301,IF(AND($E301=1,Inputs!$D$34=2),AJ301,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK301,IF(Inputs!$D$35=3,U301,IF($AI301>$AY301,U301,AK301))),IF(Inputs!$D$35=2,AJ301,IF(Inputs!$D$35=3,T301,IF($AH301>$AX301,T301,AJ301)))))))","v":88.718000000000004},{"$f":"IF($E301=1,AL301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL301,IF(Inputs!$D$35=3,ADM!V301,IF(ADM!$AI301>ADM!$AY301,ADM!V301,ADM!AL301))),IF(Inputs!$D$35=2,ADM!AL301,IF(Inputs!$D$35=3,ADM!V301,IF(ADM!$AH301>ADM!$AX301,ADM!V301,ADM!AL301)))))","v":87.149333333333331},{"$f":"IF($E301=1,AM301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM301,IF(Inputs!$D$35=3,ADM!W301,IF(ADM!$AI301>ADM!$AY301,ADM!W301,ADM!AM301))),IF(Inputs!$D$35=2,ADM!AM301,IF(Inputs!$D$35=3,ADM!W301,IF(ADM!$AH301>ADM!$AX301,ADM!W301,ADM!AM301)))))","v":83.690999999999988},{"$f":"IF($E301=1,AN301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN301,IF(Inputs!$D$35=3,ADM!X301,IF(ADM!$AI301>ADM!$AY301,ADM!X301,ADM!AN301))),IF(Inputs!$D$35=2,ADM!AN301,IF(Inputs!$D$35=3,ADM!X301,IF(ADM!$AH301>ADM!$AX301,ADM!X301,ADM!AN301)))))","v":87.493333333333339},{"$f":"IF($E301=1,AO301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO301,IF(Inputs!$D$35=3,ADM!Y301,IF(ADM!$AI301>ADM!$AY301,ADM!Y301,ADM!AO301))),IF(Inputs!$D$35=2,ADM!AO301,IF(Inputs!$D$35=3,ADM!Y301,IF(ADM!$AH301>ADM!$AX301,ADM!Y301,ADM!AO301)))))","v":87.304000000000016},{"$f":"IF($E301=1,AP301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP301,IF(Inputs!$D$35=3,ADM!Z301,IF(ADM!$AI301>ADM!$AY301,ADM!Z301,ADM!AP301))),IF(Inputs!$D$35=2,ADM!AP301,IF(Inputs!$D$35=3,ADM!Z301,IF(ADM!$AH301>ADM!$AX301,ADM!Z301,ADM!AP301)))))","v":0},{"$f":"IF($E301=1,AQ301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ301,IF(Inputs!$D$35=3,ADM!AA301,IF(ADM!$AI301>ADM!$AY301,ADM!AA301,ADM!AQ301))),IF(Inputs!$D$35=2,ADM!AQ301,IF(Inputs!$D$35=3,ADM!AA301,IF(ADM!$AH301>ADM!$AX301,ADM!AA301,ADM!AQ301)))))","v":0},{"$f":"IF($E301=1,AR301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR301,IF(Inputs!$D$35=3,ADM!AB301,IF(ADM!$AI301>ADM!$AY301,ADM!AB301,ADM!AR301))),IF(Inputs!$D$35=2,ADM!AR301,IF(Inputs!$D$35=3,ADM!AB301,IF(ADM!$AH301>ADM!$AX301,ADM!AB301,ADM!AR301)))))","v":0},{"$f":"IF($E301=1,AS301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS301,IF(Inputs!$D$35=3,ADM!AC301,IF(ADM!$AI301>ADM!$AY301,ADM!AC301,ADM!AS301))),IF(Inputs!$D$35=2,ADM!AS301,IF(Inputs!$D$35=3,ADM!AC301,IF(ADM!$AH301>ADM!$AX301,ADM!AC301,ADM!AS301)))))","v":0},{"$f":"IF($E301=1,AT301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT301,IF(Inputs!$D$35=3,ADM!AD301,IF(ADM!$AI301>ADM!$AY301,ADM!AD301,ADM!AT301))),IF(Inputs!$D$35=2,ADM!AT301,IF(Inputs!$D$35=3,ADM!AD301,IF(ADM!$AH301>ADM!$AX301,ADM!AD301,ADM!AT301)))))","v":0},{"$f":"IF($E301=1,AU301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU301,IF(Inputs!$D$35=3,ADM!AE301,IF(ADM!$AI301>ADM!$AY301,ADM!AE301,ADM!AU301))),IF(Inputs!$D$35=2,ADM!AU301,IF(Inputs!$D$35=3,ADM!AE301,IF(ADM!$AH301>ADM!$AX301,ADM!AE301,ADM!AU301)))))","v":0},{"$f":"IF($E301=1,AV301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV301,IF(Inputs!$D$35=3,ADM!AF301,IF(ADM!$AI301>ADM!$AY301,ADM!AF301,ADM!AV301))),IF(Inputs!$D$35=2,ADM!AV301,IF(Inputs!$D$35=3,ADM!AF301,IF(ADM!$AH301>ADM!$AX301,ADM!AF301,ADM!AV301)))))","v":0},{"$f":"IF($E301=1,AW301,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW301,IF(Inputs!$D$35=3,ADM!AG301,IF(ADM!$AI301>ADM!$AY301,ADM!AG301,ADM!AW301))),IF(Inputs!$D$35=2,ADM!AW301,IF(Inputs!$D$35=3,ADM!AG301,IF(ADM!$AH301>ADM!$AX301,ADM!AG301,ADM!AW301)))))","v":0},434.35566666666671,44.359000000000002,88.718000000000004,87.149333333333331,83.690999999999988,87.493333333333339,87.304000000000016,0,0,0,0,0,0,0,0,389.99666666666667,434.35566666666671,45.145000000000003,90.29,91.466999999999999,79.135999999999996,86.236999999999995,85.302000000000007,0,0,0,0,0,0,0,0,387.28700000000003,432.43200000000002,44.026499999999999,{"$f":"90.053-2","v":88.052999999999997},{"$f":"83.234-2.006","v":81.227999999999994},{"$f":"84.649-2","v":82.649000000000001},88.561000000000007,88.281000000000006,0,0,0,0,0,0,0,0,384.74550000000005,428.77199999999999,43.905499999999996,{"$f":"91.3-3.489","v":87.810999999999993},{"$f":"90.724-1.971","v":88.753},89.287999999999997,87.682000000000002,88.328999999999994,0,0,0,0,0,0,0,0,397.95750000000004,441.863]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},null,{"$f":"IF(AND($E302=1,Inputs!$D$34=1),AK302,IF(AND($E302=1,Inputs!$D$34=2),AJ302,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK302,IF(Inputs!$D$35=3,U302,IF($AI302>$AY302,U302,AK302))),IF(Inputs!$D$35=2,AJ302,IF(Inputs!$D$35=3,T302,IF($AH302>$AX302,T302,AJ302)))))))","v":0},{"$f":"IF($E302=1,AL302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL302,IF(Inputs!$D$35=3,ADM!V302,IF(ADM!$AI302>ADM!$AY302,ADM!V302,ADM!AL302))),IF(Inputs!$D$35=2,ADM!AL302,IF(Inputs!$D$35=3,ADM!V302,IF(ADM!$AH302>ADM!$AX302,ADM!V302,ADM!AL302)))))","v":0},{"$f":"IF($E302=1,AM302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM302,IF(Inputs!$D$35=3,ADM!W302,IF(ADM!$AI302>ADM!$AY302,ADM!W302,ADM!AM302))),IF(Inputs!$D$35=2,ADM!AM302,IF(Inputs!$D$35=3,ADM!W302,IF(ADM!$AH302>ADM!$AX302,ADM!W302,ADM!AM302)))))","v":0},{"$f":"IF($E302=1,AN302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN302,IF(Inputs!$D$35=3,ADM!X302,IF(ADM!$AI302>ADM!$AY302,ADM!X302,ADM!AN302))),IF(Inputs!$D$35=2,ADM!AN302,IF(Inputs!$D$35=3,ADM!X302,IF(ADM!$AH302>ADM!$AX302,ADM!X302,ADM!AN302)))))","v":0},{"$f":"IF($E302=1,AO302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO302,IF(Inputs!$D$35=3,ADM!Y302,IF(ADM!$AI302>ADM!$AY302,ADM!Y302,ADM!AO302))),IF(Inputs!$D$35=2,ADM!AO302,IF(Inputs!$D$35=3,ADM!Y302,IF(ADM!$AH302>ADM!$AX302,ADM!Y302,ADM!AO302)))))","v":0},{"$f":"IF($E302=1,AP302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP302,IF(Inputs!$D$35=3,ADM!Z302,IF(ADM!$AI302>ADM!$AY302,ADM!Z302,ADM!AP302))),IF(Inputs!$D$35=2,ADM!AP302,IF(Inputs!$D$35=3,ADM!Z302,IF(ADM!$AH302>ADM!$AX302,ADM!Z302,ADM!AP302)))))","v":223.29166666666666},{"$f":"IF($E302=1,AQ302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ302,IF(Inputs!$D$35=3,ADM!AA302,IF(ADM!$AI302>ADM!$AY302,ADM!AA302,ADM!AQ302))),IF(Inputs!$D$35=2,ADM!AQ302,IF(Inputs!$D$35=3,ADM!AA302,IF(ADM!$AH302>ADM!$AX302,ADM!AA302,ADM!AQ302)))))","v":253.24766666666665},{"$f":"IF($E302=1,AR302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR302,IF(Inputs!$D$35=3,ADM!AB302,IF(ADM!$AI302>ADM!$AY302,ADM!AB302,ADM!AR302))),IF(Inputs!$D$35=2,ADM!AR302,IF(Inputs!$D$35=3,ADM!AB302,IF(ADM!$AH302>ADM!$AX302,ADM!AB302,ADM!AR302)))))","v":0},{"$f":"IF($E302=1,AS302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS302,IF(Inputs!$D$35=3,ADM!AC302,IF(ADM!$AI302>ADM!$AY302,ADM!AC302,ADM!AS302))),IF(Inputs!$D$35=2,ADM!AS302,IF(Inputs!$D$35=3,ADM!AC302,IF(ADM!$AH302>ADM!$AX302,ADM!AC302,ADM!AS302)))))","v":0},{"$f":"IF($E302=1,AT302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT302,IF(Inputs!$D$35=3,ADM!AD302,IF(ADM!$AI302>ADM!$AY302,ADM!AD302,ADM!AT302))),IF(Inputs!$D$35=2,ADM!AT302,IF(Inputs!$D$35=3,ADM!AD302,IF(ADM!$AH302>ADM!$AX302,ADM!AD302,ADM!AT302)))))","v":0},{"$f":"IF($E302=1,AU302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU302,IF(Inputs!$D$35=3,ADM!AE302,IF(ADM!$AI302>ADM!$AY302,ADM!AE302,ADM!AU302))),IF(Inputs!$D$35=2,ADM!AU302,IF(Inputs!$D$35=3,ADM!AE302,IF(ADM!$AH302>ADM!$AX302,ADM!AE302,ADM!AU302)))))","v":0},{"$f":"IF($E302=1,AV302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV302,IF(Inputs!$D$35=3,ADM!AF302,IF(ADM!$AI302>ADM!$AY302,ADM!AF302,ADM!AV302))),IF(Inputs!$D$35=2,ADM!AV302,IF(Inputs!$D$35=3,ADM!AF302,IF(ADM!$AH302>ADM!$AX302,ADM!AF302,ADM!AV302)))))","v":0},{"$f":"IF($E302=1,AW302,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW302,IF(Inputs!$D$35=3,ADM!AG302,IF(ADM!$AI302>ADM!$AY302,ADM!AG302,ADM!AW302))),IF(Inputs!$D$35=2,ADM!AW302,IF(Inputs!$D$35=3,ADM!AG302,IF(ADM!$AH302>ADM!$AX302,ADM!AG302,ADM!AW302)))))","v":0},476.53933333333327,0,0,0,0,0,0,223.29166666666666,253.24766666666665,0,0,0,0,0,0,476.53933333333327,476.53933333333327,0,0,0,0,0,0,198.864,217.101,0,0,0,0,0,0,415.96500000000003,415.96500000000003,0,0,0,0,0,0,{"$f":"295.614-91.474","v":204.14},268.91800000000001,0,0,0,0,0,0,473.05799999999999,473.05799999999999,0,0,0,0,0,0,266.87099999999998,273.72399999999999,0,0,0,0,0,0,540.59500000000003,540.59500000000003]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},null,{"$f":"IF(AND($E303=1,Inputs!$D$34=1),AK303,IF(AND($E303=1,Inputs!$D$34=2),AJ303,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK303,IF(Inputs!$D$35=3,U303,IF($AI303>$AY303,U303,AK303))),IF(Inputs!$D$35=2,AJ303,IF(Inputs!$D$35=3,T303,IF($AH303>$AX303,T303,AJ303)))))))","v":92.134666666666661},{"$f":"IF($E303=1,AL303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL303,IF(Inputs!$D$35=3,ADM!V303,IF(ADM!$AI303>ADM!$AY303,ADM!V303,ADM!AL303))),IF(Inputs!$D$35=2,ADM!AL303,IF(Inputs!$D$35=3,ADM!V303,IF(ADM!$AH303>ADM!$AX303,ADM!V303,ADM!AL303)))))","v":83.666666666666671},{"$f":"IF($E303=1,AM303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM303,IF(Inputs!$D$35=3,ADM!W303,IF(ADM!$AI303>ADM!$AY303,ADM!W303,ADM!AM303))),IF(Inputs!$D$35=2,ADM!AM303,IF(Inputs!$D$35=3,ADM!W303,IF(ADM!$AH303>ADM!$AX303,ADM!W303,ADM!AM303)))))","v":88.108333333333348},{"$f":"IF($E303=1,AN303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN303,IF(Inputs!$D$35=3,ADM!X303,IF(ADM!$AI303>ADM!$AY303,ADM!X303,ADM!AN303))),IF(Inputs!$D$35=2,ADM!AN303,IF(Inputs!$D$35=3,ADM!X303,IF(ADM!$AH303>ADM!$AX303,ADM!X303,ADM!AN303)))))","v":87.431666666666658},{"$f":"IF($E303=1,AO303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO303,IF(Inputs!$D$35=3,ADM!Y303,IF(ADM!$AI303>ADM!$AY303,ADM!Y303,ADM!AO303))),IF(Inputs!$D$35=2,ADM!AO303,IF(Inputs!$D$35=3,ADM!Y303,IF(ADM!$AH303>ADM!$AX303,ADM!Y303,ADM!AO303)))))","v":92.035666666666671},{"$f":"IF($E303=1,AP303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP303,IF(Inputs!$D$35=3,ADM!Z303,IF(ADM!$AI303>ADM!$AY303,ADM!Z303,ADM!AP303))),IF(Inputs!$D$35=2,ADM!AP303,IF(Inputs!$D$35=3,ADM!Z303,IF(ADM!$AH303>ADM!$AX303,ADM!Z303,ADM!AP303)))))","v":0},{"$f":"IF($E303=1,AQ303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ303,IF(Inputs!$D$35=3,ADM!AA303,IF(ADM!$AI303>ADM!$AY303,ADM!AA303,ADM!AQ303))),IF(Inputs!$D$35=2,ADM!AQ303,IF(Inputs!$D$35=3,ADM!AA303,IF(ADM!$AH303>ADM!$AX303,ADM!AA303,ADM!AQ303)))))","v":0},{"$f":"IF($E303=1,AR303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR303,IF(Inputs!$D$35=3,ADM!AB303,IF(ADM!$AI303>ADM!$AY303,ADM!AB303,ADM!AR303))),IF(Inputs!$D$35=2,ADM!AR303,IF(Inputs!$D$35=3,ADM!AB303,IF(ADM!$AH303>ADM!$AX303,ADM!AB303,ADM!AR303)))))","v":0},{"$f":"IF($E303=1,AS303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS303,IF(Inputs!$D$35=3,ADM!AC303,IF(ADM!$AI303>ADM!$AY303,ADM!AC303,ADM!AS303))),IF(Inputs!$D$35=2,ADM!AS303,IF(Inputs!$D$35=3,ADM!AC303,IF(ADM!$AH303>ADM!$AX303,ADM!AC303,ADM!AS303)))))","v":0},{"$f":"IF($E303=1,AT303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT303,IF(Inputs!$D$35=3,ADM!AD303,IF(ADM!$AI303>ADM!$AY303,ADM!AD303,ADM!AT303))),IF(Inputs!$D$35=2,ADM!AT303,IF(Inputs!$D$35=3,ADM!AD303,IF(ADM!$AH303>ADM!$AX303,ADM!AD303,ADM!AT303)))))","v":0},{"$f":"IF($E303=1,AU303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU303,IF(Inputs!$D$35=3,ADM!AE303,IF(ADM!$AI303>ADM!$AY303,ADM!AE303,ADM!AU303))),IF(Inputs!$D$35=2,ADM!AU303,IF(Inputs!$D$35=3,ADM!AE303,IF(ADM!$AH303>ADM!$AX303,ADM!AE303,ADM!AU303)))))","v":0},{"$f":"IF($E303=1,AV303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV303,IF(Inputs!$D$35=3,ADM!AF303,IF(ADM!$AI303>ADM!$AY303,ADM!AF303,ADM!AV303))),IF(Inputs!$D$35=2,ADM!AV303,IF(Inputs!$D$35=3,ADM!AF303,IF(ADM!$AH303>ADM!$AX303,ADM!AF303,ADM!AV303)))))","v":0},{"$f":"IF($E303=1,AW303,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW303,IF(Inputs!$D$35=3,ADM!AG303,IF(ADM!$AI303>ADM!$AY303,ADM!AG303,ADM!AW303))),IF(Inputs!$D$35=2,ADM!AW303,IF(Inputs!$D$35=3,ADM!AG303,IF(ADM!$AH303>ADM!$AX303,ADM!AG303,ADM!AW303)))))","v":0},{"$f":"SUM(F303:R303)","v":443.37700000000001},46.06733333333333,92.134666666666661,83.666666666666671,88.108333333333348,87.431666666666658,92.035666666666671,0,0,0,0,0,0,0,0,{"$f":"T303+SUM(V303:AG303)","v":397.30966666666671},{"$f":"SUM(U303:AG303)","v":443.37700000000001},{"$f":"AK303/2","v":44.381500000000003},88.763000000000005,85.947000000000003,89.834000000000003,83.614999999999995,87.402000000000001,0,0,0,0,0,0,0,0,{"$f":"AJ303+SUM(AL303:AW303)","v":391.17950000000002},{"$f":"SUM(AK303:AW303)","v":435.56099999999998},{"$f":"BA303/2","v":49.982500000000002},{"$f":"103.696-3.731","v":99.965000000000003},{"$f":"88.83-1.912","v":86.917999999999992},{"$f":"85.895-0.316","v":85.578999999999994},89.344999999999999,95.075999999999993,0,0,0,0,0,0,0,0,{"$f":"AZ303+SUM(BB303:BM303)","v":406.90050000000002},{"$f":"SUM(BA303:BM303)","v":456.88300000000004},{"$f":"BQ303/2","v":43.838000000000001},{"$f":"89.676-2","v":87.676000000000002},{"$f":"81.135-3","v":78.135000000000005},88.912000000000006,89.334999999999994,93.629000000000005,0,0,0,0,0,0,0,0,{"$f":"BP303+SUM(BR303:CC303)","v":393.84900000000005},{"$f":"SUM(BQ303:CC303)","v":437.68700000000001}]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},null,{"$f":"IF(AND($E304=1,Inputs!$D$34=1),AK304,IF(AND($E304=1,Inputs!$D$34=2),AJ304,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK304,IF(Inputs!$D$35=3,U304,IF($AI304>$AY304,U304,AK304))),IF(Inputs!$D$35=2,AJ304,IF(Inputs!$D$35=3,T304,IF($AH304>$AX304,T304,AJ304)))))))","v":46.354999999999997},{"$f":"IF($E304=1,AL304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL304,IF(Inputs!$D$35=3,ADM!V304,IF(ADM!$AI304>ADM!$AY304,ADM!V304,ADM!AL304))),IF(Inputs!$D$35=2,ADM!AL304,IF(Inputs!$D$35=3,ADM!V304,IF(ADM!$AH304>ADM!$AX304,ADM!V304,ADM!AL304)))))","v":34.899000000000001},{"$f":"IF($E304=1,AM304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM304,IF(Inputs!$D$35=3,ADM!W304,IF(ADM!$AI304>ADM!$AY304,ADM!W304,ADM!AM304))),IF(Inputs!$D$35=2,ADM!AM304,IF(Inputs!$D$35=3,ADM!W304,IF(ADM!$AH304>ADM!$AX304,ADM!W304,ADM!AM304)))))","v":39.414000000000001},{"$f":"IF($E304=1,AN304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN304,IF(Inputs!$D$35=3,ADM!X304,IF(ADM!$AI304>ADM!$AY304,ADM!X304,ADM!AN304))),IF(Inputs!$D$35=2,ADM!AN304,IF(Inputs!$D$35=3,ADM!X304,IF(ADM!$AH304>ADM!$AX304,ADM!X304,ADM!AN304)))))","v":22.111999999999998},{"$f":"IF($E304=1,AO304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO304,IF(Inputs!$D$35=3,ADM!Y304,IF(ADM!$AI304>ADM!$AY304,ADM!Y304,ADM!AO304))),IF(Inputs!$D$35=2,ADM!AO304,IF(Inputs!$D$35=3,ADM!Y304,IF(ADM!$AH304>ADM!$AX304,ADM!Y304,ADM!AO304)))))","v":0},{"$f":"IF($E304=1,AP304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP304,IF(Inputs!$D$35=3,ADM!Z304,IF(ADM!$AI304>ADM!$AY304,ADM!Z304,ADM!AP304))),IF(Inputs!$D$35=2,ADM!AP304,IF(Inputs!$D$35=3,ADM!Z304,IF(ADM!$AH304>ADM!$AX304,ADM!Z304,ADM!AP304)))))","v":0},{"$f":"IF($E304=1,AQ304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ304,IF(Inputs!$D$35=3,ADM!AA304,IF(ADM!$AI304>ADM!$AY304,ADM!AA304,ADM!AQ304))),IF(Inputs!$D$35=2,ADM!AQ304,IF(Inputs!$D$35=3,ADM!AA304,IF(ADM!$AH304>ADM!$AX304,ADM!AA304,ADM!AQ304)))))","v":0},{"$f":"IF($E304=1,AR304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR304,IF(Inputs!$D$35=3,ADM!AB304,IF(ADM!$AI304>ADM!$AY304,ADM!AB304,ADM!AR304))),IF(Inputs!$D$35=2,ADM!AR304,IF(Inputs!$D$35=3,ADM!AB304,IF(ADM!$AH304>ADM!$AX304,ADM!AB304,ADM!AR304)))))","v":0},{"$f":"IF($E304=1,AS304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS304,IF(Inputs!$D$35=3,ADM!AC304,IF(ADM!$AI304>ADM!$AY304,ADM!AC304,ADM!AS304))),IF(Inputs!$D$35=2,ADM!AS304,IF(Inputs!$D$35=3,ADM!AC304,IF(ADM!$AH304>ADM!$AX304,ADM!AC304,ADM!AS304)))))","v":0},{"$f":"IF($E304=1,AT304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT304,IF(Inputs!$D$35=3,ADM!AD304,IF(ADM!$AI304>ADM!$AY304,ADM!AD304,ADM!AT304))),IF(Inputs!$D$35=2,ADM!AT304,IF(Inputs!$D$35=3,ADM!AD304,IF(ADM!$AH304>ADM!$AX304,ADM!AD304,ADM!AT304)))))","v":0},{"$f":"IF($E304=1,AU304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU304,IF(Inputs!$D$35=3,ADM!AE304,IF(ADM!$AI304>ADM!$AY304,ADM!AE304,ADM!AU304))),IF(Inputs!$D$35=2,ADM!AU304,IF(Inputs!$D$35=3,ADM!AE304,IF(ADM!$AH304>ADM!$AX304,ADM!AE304,ADM!AU304)))))","v":0},{"$f":"IF($E304=1,AV304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV304,IF(Inputs!$D$35=3,ADM!AF304,IF(ADM!$AI304>ADM!$AY304,ADM!AF304,ADM!AV304))),IF(Inputs!$D$35=2,ADM!AV304,IF(Inputs!$D$35=3,ADM!AF304,IF(ADM!$AH304>ADM!$AX304,ADM!AF304,ADM!AV304)))))","v":0},{"$f":"IF($E304=1,AW304,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW304,IF(Inputs!$D$35=3,ADM!AG304,IF(ADM!$AI304>ADM!$AY304,ADM!AG304,ADM!AW304))),IF(Inputs!$D$35=2,ADM!AW304,IF(Inputs!$D$35=3,ADM!AG304,IF(ADM!$AH304>ADM!$AX304,ADM!AG304,ADM!AW304)))))","v":0},142.78,7.7258333333333331,15.451666666666666,11.633000000000001,13.138,7.3706666666666658,0,0,0,0,0,0,0,0,0,39.8675,47.593333333333334,23.177499999999998,46.354999999999997,34.899000000000001,39.414000000000001,22.111999999999998,0,0,0,0,0,0,0,0,0,119.60249999999999,142.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},null,{"$f":"IF(AND($E305=1,Inputs!$D$34=1),AK305,IF(AND($E305=1,Inputs!$D$34=2),AJ305,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK305,IF(Inputs!$D$35=3,U305,IF($AI305>$AY305,U305,AK305))),IF(Inputs!$D$35=2,AJ305,IF(Inputs!$D$35=3,T305,IF($AH305>$AX305,T305,AJ305)))))))","v":0},{"$f":"IF($E305=1,AL305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL305,IF(Inputs!$D$35=3,ADM!V305,IF(ADM!$AI305>ADM!$AY305,ADM!V305,ADM!AL305))),IF(Inputs!$D$35=2,ADM!AL305,IF(Inputs!$D$35=3,ADM!V305,IF(ADM!$AH305>ADM!$AX305,ADM!V305,ADM!AL305)))))","v":0},{"$f":"IF($E305=1,AM305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM305,IF(Inputs!$D$35=3,ADM!W305,IF(ADM!$AI305>ADM!$AY305,ADM!W305,ADM!AM305))),IF(Inputs!$D$35=2,ADM!AM305,IF(Inputs!$D$35=3,ADM!W305,IF(ADM!$AH305>ADM!$AX305,ADM!W305,ADM!AM305)))))","v":0},{"$f":"IF($E305=1,AN305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN305,IF(Inputs!$D$35=3,ADM!X305,IF(ADM!$AI305>ADM!$AY305,ADM!X305,ADM!AN305))),IF(Inputs!$D$35=2,ADM!AN305,IF(Inputs!$D$35=3,ADM!X305,IF(ADM!$AH305>ADM!$AX305,ADM!X305,ADM!AN305)))))","v":0},{"$f":"IF($E305=1,AO305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO305,IF(Inputs!$D$35=3,ADM!Y305,IF(ADM!$AI305>ADM!$AY305,ADM!Y305,ADM!AO305))),IF(Inputs!$D$35=2,ADM!AO305,IF(Inputs!$D$35=3,ADM!Y305,IF(ADM!$AH305>ADM!$AX305,ADM!Y305,ADM!AO305)))))","v":0},{"$f":"IF($E305=1,AP305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP305,IF(Inputs!$D$35=3,ADM!Z305,IF(ADM!$AI305>ADM!$AY305,ADM!Z305,ADM!AP305))),IF(Inputs!$D$35=2,ADM!AP305,IF(Inputs!$D$35=3,ADM!Z305,IF(ADM!$AH305>ADM!$AX305,ADM!Z305,ADM!AP305)))))","v":0},{"$f":"IF($E305=1,AQ305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ305,IF(Inputs!$D$35=3,ADM!AA305,IF(ADM!$AI305>ADM!$AY305,ADM!AA305,ADM!AQ305))),IF(Inputs!$D$35=2,ADM!AQ305,IF(Inputs!$D$35=3,ADM!AA305,IF(ADM!$AH305>ADM!$AX305,ADM!AA305,ADM!AQ305)))))","v":0},{"$f":"IF($E305=1,AR305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR305,IF(Inputs!$D$35=3,ADM!AB305,IF(ADM!$AI305>ADM!$AY305,ADM!AB305,ADM!AR305))),IF(Inputs!$D$35=2,ADM!AR305,IF(Inputs!$D$35=3,ADM!AB305,IF(ADM!$AH305>ADM!$AX305,ADM!AB305,ADM!AR305)))))","v":389.24966666666666},{"$f":"IF($E305=1,AS305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS305,IF(Inputs!$D$35=3,ADM!AC305,IF(ADM!$AI305>ADM!$AY305,ADM!AC305,ADM!AS305))),IF(Inputs!$D$35=2,ADM!AS305,IF(Inputs!$D$35=3,ADM!AC305,IF(ADM!$AH305>ADM!$AX305,ADM!AC305,ADM!AS305)))))","v":389.608},{"$f":"IF($E305=1,AT305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT305,IF(Inputs!$D$35=3,ADM!AD305,IF(ADM!$AI305>ADM!$AY305,ADM!AD305,ADM!AT305))),IF(Inputs!$D$35=2,ADM!AT305,IF(Inputs!$D$35=3,ADM!AD305,IF(ADM!$AH305>ADM!$AX305,ADM!AD305,ADM!AT305)))))","v":0},{"$f":"IF($E305=1,AU305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU305,IF(Inputs!$D$35=3,ADM!AE305,IF(ADM!$AI305>ADM!$AY305,ADM!AE305,ADM!AU305))),IF(Inputs!$D$35=2,ADM!AU305,IF(Inputs!$D$35=3,ADM!AE305,IF(ADM!$AH305>ADM!$AX305,ADM!AE305,ADM!AU305)))))","v":0},{"$f":"IF($E305=1,AV305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV305,IF(Inputs!$D$35=3,ADM!AF305,IF(ADM!$AI305>ADM!$AY305,ADM!AF305,ADM!AV305))),IF(Inputs!$D$35=2,ADM!AV305,IF(Inputs!$D$35=3,ADM!AF305,IF(ADM!$AH305>ADM!$AX305,ADM!AF305,ADM!AV305)))))","v":0},{"$f":"IF($E305=1,AW305,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW305,IF(Inputs!$D$35=3,ADM!AG305,IF(ADM!$AI305>ADM!$AY305,ADM!AG305,ADM!AW305))),IF(Inputs!$D$35=2,ADM!AW305,IF(Inputs!$D$35=3,ADM!AG305,IF(ADM!$AH305>ADM!$AX305,ADM!AG305,ADM!AW305)))))","v":0},778.85766666666666,0,0,0,0,0,0,0,0,389.24966666666666,389.608,0,0,0,0,778.85766666666666,778.85766666666666,0,0,0,0,0,0,0,0,376.52699999999999,390.88799999999998,0,0,0,0,767.41499999999996,767.41499999999996,0,0,0,0,0,0,0,0,397.28100000000001,384.75400000000002,0,0,0,0,782.03500000000008,782.03500000000008,0,0,0,0,0,0,0,0,393.94099999999997,393.18200000000002,0,0,0,0,787.12300000000005,787.12300000000005]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},null,{"$f":"IF(AND($E306=1,Inputs!$D$34=1),AK306,IF(AND($E306=1,Inputs!$D$34=2),AJ306,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK306,IF(Inputs!$D$35=3,U306,IF($AI306>$AY306,U306,AK306))),IF(Inputs!$D$35=2,AJ306,IF(Inputs!$D$35=3,T306,IF($AH306>$AX306,T306,AJ306)))))))","v":0},{"$f":"IF($E306=1,AL306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL306,IF(Inputs!$D$35=3,ADM!V306,IF(ADM!$AI306>ADM!$AY306,ADM!V306,ADM!AL306))),IF(Inputs!$D$35=2,ADM!AL306,IF(Inputs!$D$35=3,ADM!V306,IF(ADM!$AH306>ADM!$AX306,ADM!V306,ADM!AL306)))))","v":0},{"$f":"IF($E306=1,AM306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM306,IF(Inputs!$D$35=3,ADM!W306,IF(ADM!$AI306>ADM!$AY306,ADM!W306,ADM!AM306))),IF(Inputs!$D$35=2,ADM!AM306,IF(Inputs!$D$35=3,ADM!W306,IF(ADM!$AH306>ADM!$AX306,ADM!W306,ADM!AM306)))))","v":0},{"$f":"IF($E306=1,AN306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN306,IF(Inputs!$D$35=3,ADM!X306,IF(ADM!$AI306>ADM!$AY306,ADM!X306,ADM!AN306))),IF(Inputs!$D$35=2,ADM!AN306,IF(Inputs!$D$35=3,ADM!X306,IF(ADM!$AH306>ADM!$AX306,ADM!X306,ADM!AN306)))))","v":0},{"$f":"IF($E306=1,AO306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO306,IF(Inputs!$D$35=3,ADM!Y306,IF(ADM!$AI306>ADM!$AY306,ADM!Y306,ADM!AO306))),IF(Inputs!$D$35=2,ADM!AO306,IF(Inputs!$D$35=3,ADM!Y306,IF(ADM!$AH306>ADM!$AX306,ADM!Y306,ADM!AO306)))))","v":0},{"$f":"IF($E306=1,AP306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP306,IF(Inputs!$D$35=3,ADM!Z306,IF(ADM!$AI306>ADM!$AY306,ADM!Z306,ADM!AP306))),IF(Inputs!$D$35=2,ADM!AP306,IF(Inputs!$D$35=3,ADM!Z306,IF(ADM!$AH306>ADM!$AX306,ADM!Z306,ADM!AP306)))))","v":0},{"$f":"IF($E306=1,AQ306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ306,IF(Inputs!$D$35=3,ADM!AA306,IF(ADM!$AI306>ADM!$AY306,ADM!AA306,ADM!AQ306))),IF(Inputs!$D$35=2,ADM!AQ306,IF(Inputs!$D$35=3,ADM!AA306,IF(ADM!$AH306>ADM!$AX306,ADM!AA306,ADM!AQ306)))))","v":0},{"$f":"IF($E306=1,AR306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR306,IF(Inputs!$D$35=3,ADM!AB306,IF(ADM!$AI306>ADM!$AY306,ADM!AB306,ADM!AR306))),IF(Inputs!$D$35=2,ADM!AR306,IF(Inputs!$D$35=3,ADM!AB306,IF(ADM!$AH306>ADM!$AX306,ADM!AB306,ADM!AR306)))))","v":6.9983333333333322},{"$f":"IF($E306=1,AS306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS306,IF(Inputs!$D$35=3,ADM!AC306,IF(ADM!$AI306>ADM!$AY306,ADM!AC306,ADM!AS306))),IF(Inputs!$D$35=2,ADM!AS306,IF(Inputs!$D$35=3,ADM!AC306,IF(ADM!$AH306>ADM!$AX306,ADM!AC306,ADM!AS306)))))","v":7.094666666666666},{"$f":"IF($E306=1,AT306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT306,IF(Inputs!$D$35=3,ADM!AD306,IF(ADM!$AI306>ADM!$AY306,ADM!AD306,ADM!AT306))),IF(Inputs!$D$35=2,ADM!AT306,IF(Inputs!$D$35=3,ADM!AD306,IF(ADM!$AH306>ADM!$AX306,ADM!AD306,ADM!AT306)))))","v":0},{"$f":"IF($E306=1,AU306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU306,IF(Inputs!$D$35=3,ADM!AE306,IF(ADM!$AI306>ADM!$AY306,ADM!AE306,ADM!AU306))),IF(Inputs!$D$35=2,ADM!AU306,IF(Inputs!$D$35=3,ADM!AE306,IF(ADM!$AH306>ADM!$AX306,ADM!AE306,ADM!AU306)))))","v":0},{"$f":"IF($E306=1,AV306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV306,IF(Inputs!$D$35=3,ADM!AF306,IF(ADM!$AI306>ADM!$AY306,ADM!AF306,ADM!AV306))),IF(Inputs!$D$35=2,ADM!AV306,IF(Inputs!$D$35=3,ADM!AF306,IF(ADM!$AH306>ADM!$AX306,ADM!AF306,ADM!AV306)))))","v":0},{"$f":"IF($E306=1,AW306,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW306,IF(Inputs!$D$35=3,ADM!AG306,IF(ADM!$AI306>ADM!$AY306,ADM!AG306,ADM!AW306))),IF(Inputs!$D$35=2,ADM!AW306,IF(Inputs!$D$35=3,ADM!AG306,IF(ADM!$AH306>ADM!$AX306,ADM!AG306,ADM!AW306)))))","v":0},14.092999999999998,0,0,0,0,0,0,0,0,6.9983333333333322,7.094666666666666,0,0,0,0,14.092999999999998,14.092999999999998,0,0,0,0,0,0,0,0,5.101,7,0,0,0,0,12.100999999999999,12.100999999999999,0,0,0,0,0,0,0,0,7,5.819,0,0,0,0,12.818999999999999,12.818999999999999,0,0,0,0,0,0,0,0,8.8940000000000001,8.4649999999999999,0,0,0,0,17.359000000000002,17.359000000000002]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},null,{"$f":"IF(AND($E307=1,Inputs!$D$34=1),AK307,IF(AND($E307=1,Inputs!$D$34=2),AJ307,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK307,IF(Inputs!$D$35=3,U307,IF($AI307>$AY307,U307,AK307))),IF(Inputs!$D$35=2,AJ307,IF(Inputs!$D$35=3,T307,IF($AH307>$AX307,T307,AJ307)))))))","v":0},{"$f":"IF($E307=1,AL307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL307,IF(Inputs!$D$35=3,ADM!V307,IF(ADM!$AI307>ADM!$AY307,ADM!V307,ADM!AL307))),IF(Inputs!$D$35=2,ADM!AL307,IF(Inputs!$D$35=3,ADM!V307,IF(ADM!$AH307>ADM!$AX307,ADM!V307,ADM!AL307)))))","v":0},{"$f":"IF($E307=1,AM307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM307,IF(Inputs!$D$35=3,ADM!W307,IF(ADM!$AI307>ADM!$AY307,ADM!W307,ADM!AM307))),IF(Inputs!$D$35=2,ADM!AM307,IF(Inputs!$D$35=3,ADM!W307,IF(ADM!$AH307>ADM!$AX307,ADM!W307,ADM!AM307)))))","v":0},{"$f":"IF($E307=1,AN307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN307,IF(Inputs!$D$35=3,ADM!X307,IF(ADM!$AI307>ADM!$AY307,ADM!X307,ADM!AN307))),IF(Inputs!$D$35=2,ADM!AN307,IF(Inputs!$D$35=3,ADM!X307,IF(ADM!$AH307>ADM!$AX307,ADM!X307,ADM!AN307)))))","v":0},{"$f":"IF($E307=1,AO307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO307,IF(Inputs!$D$35=3,ADM!Y307,IF(ADM!$AI307>ADM!$AY307,ADM!Y307,ADM!AO307))),IF(Inputs!$D$35=2,ADM!AO307,IF(Inputs!$D$35=3,ADM!Y307,IF(ADM!$AH307>ADM!$AX307,ADM!Y307,ADM!AO307)))))","v":0},{"$f":"IF($E307=1,AP307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP307,IF(Inputs!$D$35=3,ADM!Z307,IF(ADM!$AI307>ADM!$AY307,ADM!Z307,ADM!AP307))),IF(Inputs!$D$35=2,ADM!AP307,IF(Inputs!$D$35=3,ADM!Z307,IF(ADM!$AH307>ADM!$AX307,ADM!Z307,ADM!AP307)))))","v":0},{"$f":"IF($E307=1,AQ307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ307,IF(Inputs!$D$35=3,ADM!AA307,IF(ADM!$AI307>ADM!$AY307,ADM!AA307,ADM!AQ307))),IF(Inputs!$D$35=2,ADM!AQ307,IF(Inputs!$D$35=3,ADM!AA307,IF(ADM!$AH307>ADM!$AX307,ADM!AA307,ADM!AQ307)))))","v":9.5383333333333322},{"$f":"IF($E307=1,AR307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR307,IF(Inputs!$D$35=3,ADM!AB307,IF(ADM!$AI307>ADM!$AY307,ADM!AB307,ADM!AR307))),IF(Inputs!$D$35=2,ADM!AR307,IF(Inputs!$D$35=3,ADM!AB307,IF(ADM!$AH307>ADM!$AX307,ADM!AB307,ADM!AR307)))))","v":13.603333333333333},{"$f":"IF($E307=1,AS307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS307,IF(Inputs!$D$35=3,ADM!AC307,IF(ADM!$AI307>ADM!$AY307,ADM!AC307,ADM!AS307))),IF(Inputs!$D$35=2,ADM!AS307,IF(Inputs!$D$35=3,ADM!AC307,IF(ADM!$AH307>ADM!$AX307,ADM!AC307,ADM!AS307)))))","v":10.986333333333333},{"$f":"IF($E307=1,AT307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT307,IF(Inputs!$D$35=3,ADM!AD307,IF(ADM!$AI307>ADM!$AY307,ADM!AD307,ADM!AT307))),IF(Inputs!$D$35=2,ADM!AT307,IF(Inputs!$D$35=3,ADM!AD307,IF(ADM!$AH307>ADM!$AX307,ADM!AD307,ADM!AT307)))))","v":0},{"$f":"IF($E307=1,AU307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU307,IF(Inputs!$D$35=3,ADM!AE307,IF(ADM!$AI307>ADM!$AY307,ADM!AE307,ADM!AU307))),IF(Inputs!$D$35=2,ADM!AU307,IF(Inputs!$D$35=3,ADM!AE307,IF(ADM!$AH307>ADM!$AX307,ADM!AE307,ADM!AU307)))))","v":0},{"$f":"IF($E307=1,AV307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV307,IF(Inputs!$D$35=3,ADM!AF307,IF(ADM!$AI307>ADM!$AY307,ADM!AF307,ADM!AV307))),IF(Inputs!$D$35=2,ADM!AV307,IF(Inputs!$D$35=3,ADM!AF307,IF(ADM!$AH307>ADM!$AX307,ADM!AF307,ADM!AV307)))))","v":0},{"$f":"IF($E307=1,AW307,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW307,IF(Inputs!$D$35=3,ADM!AG307,IF(ADM!$AI307>ADM!$AY307,ADM!AG307,ADM!AW307))),IF(Inputs!$D$35=2,ADM!AW307,IF(Inputs!$D$35=3,ADM!AG307,IF(ADM!$AH307>ADM!$AX307,ADM!AG307,ADM!AW307)))))","v":0},34.128,0,0,0,0,0,0,0,9.5383333333333322,13.603333333333333,10.986333333333333,0,0,0,0,34.128,34.128,0,0,0,0,0,0,0,7,19,7.4180000000000001,0,0,0,0,33.417999999999999,33.417999999999999,0,0,0,0,0,0,0,14.336,7.1029999999999998,15.513999999999999,0,0,0,0,36.953000000000003,36.953000000000003,0,0,0,0,0,0,0,7.2789999999999999,14.707000000000001,10.026999999999999,0,0,0,0,32.012999999999998,32.012999999999998]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},null,{"$f":"IF(AND($E308=1,Inputs!$D$34=1),AK308,IF(AND($E308=1,Inputs!$D$34=2),AJ308,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK308,IF(Inputs!$D$35=3,U308,IF($AI308>$AY308,U308,AK308))),IF(Inputs!$D$35=2,AJ308,IF(Inputs!$D$35=3,T308,IF($AH308>$AX308,T308,AJ308)))))))","v":0},{"$f":"IF($E308=1,AL308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL308,IF(Inputs!$D$35=3,ADM!V308,IF(ADM!$AI308>ADM!$AY308,ADM!V308,ADM!AL308))),IF(Inputs!$D$35=2,ADM!AL308,IF(Inputs!$D$35=3,ADM!V308,IF(ADM!$AH308>ADM!$AX308,ADM!V308,ADM!AL308)))))","v":0},{"$f":"IF($E308=1,AM308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM308,IF(Inputs!$D$35=3,ADM!W308,IF(ADM!$AI308>ADM!$AY308,ADM!W308,ADM!AM308))),IF(Inputs!$D$35=2,ADM!AM308,IF(Inputs!$D$35=3,ADM!W308,IF(ADM!$AH308>ADM!$AX308,ADM!W308,ADM!AM308)))))","v":0},{"$f":"IF($E308=1,AN308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN308,IF(Inputs!$D$35=3,ADM!X308,IF(ADM!$AI308>ADM!$AY308,ADM!X308,ADM!AN308))),IF(Inputs!$D$35=2,ADM!AN308,IF(Inputs!$D$35=3,ADM!X308,IF(ADM!$AH308>ADM!$AX308,ADM!X308,ADM!AN308)))))","v":0},{"$f":"IF($E308=1,AO308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO308,IF(Inputs!$D$35=3,ADM!Y308,IF(ADM!$AI308>ADM!$AY308,ADM!Y308,ADM!AO308))),IF(Inputs!$D$35=2,ADM!AO308,IF(Inputs!$D$35=3,ADM!Y308,IF(ADM!$AH308>ADM!$AX308,ADM!Y308,ADM!AO308)))))","v":0},{"$f":"IF($E308=1,AP308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP308,IF(Inputs!$D$35=3,ADM!Z308,IF(ADM!$AI308>ADM!$AY308,ADM!Z308,ADM!AP308))),IF(Inputs!$D$35=2,ADM!AP308,IF(Inputs!$D$35=3,ADM!Z308,IF(ADM!$AH308>ADM!$AX308,ADM!Z308,ADM!AP308)))))","v":0},{"$f":"IF($E308=1,AQ308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ308,IF(Inputs!$D$35=3,ADM!AA308,IF(ADM!$AI308>ADM!$AY308,ADM!AA308,ADM!AQ308))),IF(Inputs!$D$35=2,ADM!AQ308,IF(Inputs!$D$35=3,ADM!AA308,IF(ADM!$AH308>ADM!$AX308,ADM!AA308,ADM!AQ308)))))","v":0},{"$f":"IF($E308=1,AR308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR308,IF(Inputs!$D$35=3,ADM!AB308,IF(ADM!$AI308>ADM!$AY308,ADM!AB308,ADM!AR308))),IF(Inputs!$D$35=2,ADM!AR308,IF(Inputs!$D$35=3,ADM!AB308,IF(ADM!$AH308>ADM!$AX308,ADM!AB308,ADM!AR308)))))","v":0},{"$f":"IF($E308=1,AS308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS308,IF(Inputs!$D$35=3,ADM!AC308,IF(ADM!$AI308>ADM!$AY308,ADM!AC308,ADM!AS308))),IF(Inputs!$D$35=2,ADM!AS308,IF(Inputs!$D$35=3,ADM!AC308,IF(ADM!$AH308>ADM!$AX308,ADM!AC308,ADM!AS308)))))","v":0},{"$f":"IF($E308=1,AT308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT308,IF(Inputs!$D$35=3,ADM!AD308,IF(ADM!$AI308>ADM!$AY308,ADM!AD308,ADM!AT308))),IF(Inputs!$D$35=2,ADM!AT308,IF(Inputs!$D$35=3,ADM!AD308,IF(ADM!$AH308>ADM!$AX308,ADM!AD308,ADM!AT308)))))","v":14.424000000000001},{"$f":"IF($E308=1,AU308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU308,IF(Inputs!$D$35=3,ADM!AE308,IF(ADM!$AI308>ADM!$AY308,ADM!AE308,ADM!AU308))),IF(Inputs!$D$35=2,ADM!AU308,IF(Inputs!$D$35=3,ADM!AE308,IF(ADM!$AH308>ADM!$AX308,ADM!AE308,ADM!AU308)))))","v":12.142000000000001},{"$f":"IF($E308=1,AV308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV308,IF(Inputs!$D$35=3,ADM!AF308,IF(ADM!$AI308>ADM!$AY308,ADM!AF308,ADM!AV308))),IF(Inputs!$D$35=2,ADM!AV308,IF(Inputs!$D$35=3,ADM!AF308,IF(ADM!$AH308>ADM!$AX308,ADM!AF308,ADM!AV308)))))","v":11.591999999999999},{"$f":"IF($E308=1,AW308,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW308,IF(Inputs!$D$35=3,ADM!AG308,IF(ADM!$AI308>ADM!$AY308,ADM!AG308,ADM!AW308))),IF(Inputs!$D$35=2,ADM!AW308,IF(Inputs!$D$35=3,ADM!AG308,IF(ADM!$AH308>ADM!$AX308,ADM!AG308,ADM!AW308)))))","v":10.702666666666667},48.860666666666667,0,0,0,0,0,0,0,0,0,0,14.424000000000001,12.142000000000001,11.591999999999999,10.702666666666667,48.860666666666667,48.860666666666667,0,0,0,0,0,0,0,0,0,0,15.342000000000001,9.0139999999999993,14.678000000000001,7.9249999999999998,46.959000000000003,46.959000000000003,0,0,0,0,0,0,0,0,0,0,9.7119999999999997,16.670999999999999,10.417999999999999,8.8290000000000006,45.63,45.63,0,0,0,0,0,0,0,0,0,0,18.218,10.741,9.68,15.353999999999999,53.992999999999995,53.992999999999995]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},null,{"$f":"IF(AND($E309=1,Inputs!$D$34=1),AK309,IF(AND($E309=1,Inputs!$D$34=2),AJ309,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK309,IF(Inputs!$D$35=3,U309,IF($AI309>$AY309,U309,AK309))),IF(Inputs!$D$35=2,AJ309,IF(Inputs!$D$35=3,T309,IF($AH309>$AX309,T309,AJ309)))))))","v":0},{"$f":"IF($E309=1,AL309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL309,IF(Inputs!$D$35=3,ADM!V309,IF(ADM!$AI309>ADM!$AY309,ADM!V309,ADM!AL309))),IF(Inputs!$D$35=2,ADM!AL309,IF(Inputs!$D$35=3,ADM!V309,IF(ADM!$AH309>ADM!$AX309,ADM!V309,ADM!AL309)))))","v":0},{"$f":"IF($E309=1,AM309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM309,IF(Inputs!$D$35=3,ADM!W309,IF(ADM!$AI309>ADM!$AY309,ADM!W309,ADM!AM309))),IF(Inputs!$D$35=2,ADM!AM309,IF(Inputs!$D$35=3,ADM!W309,IF(ADM!$AH309>ADM!$AX309,ADM!W309,ADM!AM309)))))","v":0},{"$f":"IF($E309=1,AN309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN309,IF(Inputs!$D$35=3,ADM!X309,IF(ADM!$AI309>ADM!$AY309,ADM!X309,ADM!AN309))),IF(Inputs!$D$35=2,ADM!AN309,IF(Inputs!$D$35=3,ADM!X309,IF(ADM!$AH309>ADM!$AX309,ADM!X309,ADM!AN309)))))","v":0},{"$f":"IF($E309=1,AO309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO309,IF(Inputs!$D$35=3,ADM!Y309,IF(ADM!$AI309>ADM!$AY309,ADM!Y309,ADM!AO309))),IF(Inputs!$D$35=2,ADM!AO309,IF(Inputs!$D$35=3,ADM!Y309,IF(ADM!$AH309>ADM!$AX309,ADM!Y309,ADM!AO309)))))","v":0},{"$f":"IF($E309=1,AP309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP309,IF(Inputs!$D$35=3,ADM!Z309,IF(ADM!$AI309>ADM!$AY309,ADM!Z309,ADM!AP309))),IF(Inputs!$D$35=2,ADM!AP309,IF(Inputs!$D$35=3,ADM!Z309,IF(ADM!$AH309>ADM!$AX309,ADM!Z309,ADM!AP309)))))","v":0},{"$f":"IF($E309=1,AQ309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ309,IF(Inputs!$D$35=3,ADM!AA309,IF(ADM!$AI309>ADM!$AY309,ADM!AA309,ADM!AQ309))),IF(Inputs!$D$35=2,ADM!AQ309,IF(Inputs!$D$35=3,ADM!AA309,IF(ADM!$AH309>ADM!$AX309,ADM!AA309,ADM!AQ309)))))","v":0},{"$f":"IF($E309=1,AR309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR309,IF(Inputs!$D$35=3,ADM!AB309,IF(ADM!$AI309>ADM!$AY309,ADM!AB309,ADM!AR309))),IF(Inputs!$D$35=2,ADM!AR309,IF(Inputs!$D$35=3,ADM!AB309,IF(ADM!$AH309>ADM!$AX309,ADM!AB309,ADM!AR309)))))","v":0},{"$f":"IF($E309=1,AS309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS309,IF(Inputs!$D$35=3,ADM!AC309,IF(ADM!$AI309>ADM!$AY309,ADM!AC309,ADM!AS309))),IF(Inputs!$D$35=2,ADM!AS309,IF(Inputs!$D$35=3,ADM!AC309,IF(ADM!$AH309>ADM!$AX309,ADM!AC309,ADM!AS309)))))","v":0},{"$f":"IF($E309=1,AT309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT309,IF(Inputs!$D$35=3,ADM!AD309,IF(ADM!$AI309>ADM!$AY309,ADM!AD309,ADM!AT309))),IF(Inputs!$D$35=2,ADM!AT309,IF(Inputs!$D$35=3,ADM!AD309,IF(ADM!$AH309>ADM!$AX309,ADM!AD309,ADM!AT309)))))","v":373.87099999999998},{"$f":"IF($E309=1,AU309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU309,IF(Inputs!$D$35=3,ADM!AE309,IF(ADM!$AI309>ADM!$AY309,ADM!AE309,ADM!AU309))),IF(Inputs!$D$35=2,ADM!AU309,IF(Inputs!$D$35=3,ADM!AE309,IF(ADM!$AH309>ADM!$AX309,ADM!AE309,ADM!AU309)))))","v":360.35500000000002},{"$f":"IF($E309=1,AV309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV309,IF(Inputs!$D$35=3,ADM!AF309,IF(ADM!$AI309>ADM!$AY309,ADM!AF309,ADM!AV309))),IF(Inputs!$D$35=2,ADM!AV309,IF(Inputs!$D$35=3,ADM!AF309,IF(ADM!$AH309>ADM!$AX309,ADM!AF309,ADM!AV309)))))","v":291.99400000000003},{"$f":"IF($E309=1,AW309,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW309,IF(Inputs!$D$35=3,ADM!AG309,IF(ADM!$AI309>ADM!$AY309,ADM!AG309,ADM!AW309))),IF(Inputs!$D$35=2,ADM!AW309,IF(Inputs!$D$35=3,ADM!AG309,IF(ADM!$AH309>ADM!$AX309,ADM!AG309,ADM!AW309)))))","v":277.20100000000002},1303.421,0,0,0,0,0,0,0,0,0,0,368.42133333333328,329.59266666666667,291.63100000000003,270.48066666666665,1260.1256666666666,1260.1256666666666,0,0,0,0,0,0,0,0,0,0,373.87099999999998,360.35500000000002,291.99400000000003,277.20100000000002,1303.421,1303.421,0,0,0,0,0,0,0,0,0,0,386.15199999999999,319.98200000000003,292.62299999999999,262.5,1261.2570000000001,1261.2570000000001,0,0,0,0,0,0,0,0,0,0,345.24099999999999,308.44099999999997,290.27600000000001,271.74099999999999,1215.6990000000001,1215.6990000000001]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},null,{"$f":"IF(AND($E310=1,Inputs!$D$34=1),AK310,IF(AND($E310=1,Inputs!$D$34=2),AJ310,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK310,IF(Inputs!$D$35=3,U310,IF($AI310>$AY310,U310,AK310))),IF(Inputs!$D$35=2,AJ310,IF(Inputs!$D$35=3,T310,IF($AH310>$AX310,T310,AJ310)))))))","v":0},{"$f":"IF($E310=1,AL310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL310,IF(Inputs!$D$35=3,ADM!V310,IF(ADM!$AI310>ADM!$AY310,ADM!V310,ADM!AL310))),IF(Inputs!$D$35=2,ADM!AL310,IF(Inputs!$D$35=3,ADM!V310,IF(ADM!$AH310>ADM!$AX310,ADM!V310,ADM!AL310)))))","v":0},{"$f":"IF($E310=1,AM310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM310,IF(Inputs!$D$35=3,ADM!W310,IF(ADM!$AI310>ADM!$AY310,ADM!W310,ADM!AM310))),IF(Inputs!$D$35=2,ADM!AM310,IF(Inputs!$D$35=3,ADM!W310,IF(ADM!$AH310>ADM!$AX310,ADM!W310,ADM!AM310)))))","v":0},{"$f":"IF($E310=1,AN310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN310,IF(Inputs!$D$35=3,ADM!X310,IF(ADM!$AI310>ADM!$AY310,ADM!X310,ADM!AN310))),IF(Inputs!$D$35=2,ADM!AN310,IF(Inputs!$D$35=3,ADM!X310,IF(ADM!$AH310>ADM!$AX310,ADM!X310,ADM!AN310)))))","v":0},{"$f":"IF($E310=1,AO310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO310,IF(Inputs!$D$35=3,ADM!Y310,IF(ADM!$AI310>ADM!$AY310,ADM!Y310,ADM!AO310))),IF(Inputs!$D$35=2,ADM!AO310,IF(Inputs!$D$35=3,ADM!Y310,IF(ADM!$AH310>ADM!$AX310,ADM!Y310,ADM!AO310)))))","v":0},{"$f":"IF($E310=1,AP310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP310,IF(Inputs!$D$35=3,ADM!Z310,IF(ADM!$AI310>ADM!$AY310,ADM!Z310,ADM!AP310))),IF(Inputs!$D$35=2,ADM!AP310,IF(Inputs!$D$35=3,ADM!Z310,IF(ADM!$AH310>ADM!$AX310,ADM!Z310,ADM!AP310)))))","v":0},{"$f":"IF($E310=1,AQ310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ310,IF(Inputs!$D$35=3,ADM!AA310,IF(ADM!$AI310>ADM!$AY310,ADM!AA310,ADM!AQ310))),IF(Inputs!$D$35=2,ADM!AQ310,IF(Inputs!$D$35=3,ADM!AA310,IF(ADM!$AH310>ADM!$AX310,ADM!AA310,ADM!AQ310)))))","v":0},{"$f":"IF($E310=1,AR310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR310,IF(Inputs!$D$35=3,ADM!AB310,IF(ADM!$AI310>ADM!$AY310,ADM!AB310,ADM!AR310))),IF(Inputs!$D$35=2,ADM!AR310,IF(Inputs!$D$35=3,ADM!AB310,IF(ADM!$AH310>ADM!$AX310,ADM!AB310,ADM!AR310)))))","v":0},{"$f":"IF($E310=1,AS310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS310,IF(Inputs!$D$35=3,ADM!AC310,IF(ADM!$AI310>ADM!$AY310,ADM!AC310,ADM!AS310))),IF(Inputs!$D$35=2,ADM!AS310,IF(Inputs!$D$35=3,ADM!AC310,IF(ADM!$AH310>ADM!$AX310,ADM!AC310,ADM!AS310)))))","v":0},{"$f":"IF($E310=1,AT310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT310,IF(Inputs!$D$35=3,ADM!AD310,IF(ADM!$AI310>ADM!$AY310,ADM!AD310,ADM!AT310))),IF(Inputs!$D$35=2,ADM!AT310,IF(Inputs!$D$35=3,ADM!AD310,IF(ADM!$AH310>ADM!$AX310,ADM!AD310,ADM!AT310)))))","v":11.988},{"$f":"IF($E310=1,AU310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU310,IF(Inputs!$D$35=3,ADM!AE310,IF(ADM!$AI310>ADM!$AY310,ADM!AE310,ADM!AU310))),IF(Inputs!$D$35=2,ADM!AU310,IF(Inputs!$D$35=3,ADM!AE310,IF(ADM!$AH310>ADM!$AX310,ADM!AE310,ADM!AU310)))))","v":17.065000000000001},{"$f":"IF($E310=1,AV310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV310,IF(Inputs!$D$35=3,ADM!AF310,IF(ADM!$AI310>ADM!$AY310,ADM!AF310,ADM!AV310))),IF(Inputs!$D$35=2,ADM!AV310,IF(Inputs!$D$35=3,ADM!AF310,IF(ADM!$AH310>ADM!$AX310,ADM!AF310,ADM!AV310)))))","v":20.975999999999999},{"$f":"IF($E310=1,AW310,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW310,IF(Inputs!$D$35=3,ADM!AG310,IF(ADM!$AI310>ADM!$AY310,ADM!AG310,ADM!AW310))),IF(Inputs!$D$35=2,ADM!AW310,IF(Inputs!$D$35=3,ADM!AG310,IF(ADM!$AH310>ADM!$AX310,ADM!AG310,ADM!AW310)))))","v":8.5969999999999995},{"$f":"SUM(F310:R310)","v":58.625999999999998},{"$f":"AVERAGE(AJ310,AZ310,BP310)","v":0},0,0,0,0,0,0,0,0,0,11.741999999999999,16.844333333333335,17.419,12.217333333333334,{"$f":"T310+SUM(V310:AG310)","v":58.222666666666676},{"$f":"SUM(U310:AG310)","v":58.222666666666676},{"$f":"AK310/2","v":0},0,0,0,0,0,0,0,0,0,11.988,17.065000000000001,20.975999999999999,8.5969999999999995,{"$f":"AJ310+SUM(AL310:AW310)","v":58.625999999999998},{"$f":"SUM(AK310:AW310)","v":58.625999999999998},{"$f":"BA310/2","v":0},0,0,0,0,0,0,0,0,0,16.556000000000001,20.98,16.856999999999999,13.67,{"$f":"AZ310+SUM(BB310:BM310)","v":68.063000000000002},{"$f":"SUM(BA310:BM310)","v":68.063000000000002},{"$f":"BQ310/2","v":0},0,0,0,0,0,0,0,0,0,6.6820000000000004,12.488,14.423999999999999,14.385,{"$f":"BP310+SUM(BR310:CC310)","v":47.978999999999999},{"$f":"SUM(BQ310:CC310)","v":47.978999999999999}]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},null,{"$f":"IF(AND($E311=1,Inputs!$D$34=1),AK311,IF(AND($E311=1,Inputs!$D$34=2),AJ311,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK311,IF(Inputs!$D$35=3,U311,IF($AI311>$AY311,U311,AK311))),IF(Inputs!$D$35=2,AJ311,IF(Inputs!$D$35=3,T311,IF($AH311>$AX311,T311,AJ311)))))))","v":2},{"$f":"IF($E311=1,AL311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL311,IF(Inputs!$D$35=3,ADM!V311,IF(ADM!$AI311>ADM!$AY311,ADM!V311,ADM!AL311))),IF(Inputs!$D$35=2,ADM!AL311,IF(Inputs!$D$35=3,ADM!V311,IF(ADM!$AH311>ADM!$AX311,ADM!V311,ADM!AL311)))))","v":2.177},{"$f":"IF($E311=1,AM311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM311,IF(Inputs!$D$35=3,ADM!W311,IF(ADM!$AI311>ADM!$AY311,ADM!W311,ADM!AM311))),IF(Inputs!$D$35=2,ADM!AM311,IF(Inputs!$D$35=3,ADM!W311,IF(ADM!$AH311>ADM!$AX311,ADM!W311,ADM!AM311)))))","v":2},{"$f":"IF($E311=1,AN311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN311,IF(Inputs!$D$35=3,ADM!X311,IF(ADM!$AI311>ADM!$AY311,ADM!X311,ADM!AN311))),IF(Inputs!$D$35=2,ADM!AN311,IF(Inputs!$D$35=3,ADM!X311,IF(ADM!$AH311>ADM!$AX311,ADM!X311,ADM!AN311)))))","v":1},{"$f":"IF($E311=1,AO311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO311,IF(Inputs!$D$35=3,ADM!Y311,IF(ADM!$AI311>ADM!$AY311,ADM!Y311,ADM!AO311))),IF(Inputs!$D$35=2,ADM!AO311,IF(Inputs!$D$35=3,ADM!Y311,IF(ADM!$AH311>ADM!$AX311,ADM!Y311,ADM!AO311)))))","v":1},{"$f":"IF($E311=1,AP311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP311,IF(Inputs!$D$35=3,ADM!Z311,IF(ADM!$AI311>ADM!$AY311,ADM!Z311,ADM!AP311))),IF(Inputs!$D$35=2,ADM!AP311,IF(Inputs!$D$35=3,ADM!Z311,IF(ADM!$AH311>ADM!$AX311,ADM!Z311,ADM!AP311)))))","v":0},{"$f":"IF($E311=1,AQ311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ311,IF(Inputs!$D$35=3,ADM!AA311,IF(ADM!$AI311>ADM!$AY311,ADM!AA311,ADM!AQ311))),IF(Inputs!$D$35=2,ADM!AQ311,IF(Inputs!$D$35=3,ADM!AA311,IF(ADM!$AH311>ADM!$AX311,ADM!AA311,ADM!AQ311)))))","v":0},{"$f":"IF($E311=1,AR311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR311,IF(Inputs!$D$35=3,ADM!AB311,IF(ADM!$AI311>ADM!$AY311,ADM!AB311,ADM!AR311))),IF(Inputs!$D$35=2,ADM!AR311,IF(Inputs!$D$35=3,ADM!AB311,IF(ADM!$AH311>ADM!$AX311,ADM!AB311,ADM!AR311)))))","v":0},{"$f":"IF($E311=1,AS311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS311,IF(Inputs!$D$35=3,ADM!AC311,IF(ADM!$AI311>ADM!$AY311,ADM!AC311,ADM!AS311))),IF(Inputs!$D$35=2,ADM!AS311,IF(Inputs!$D$35=3,ADM!AC311,IF(ADM!$AH311>ADM!$AX311,ADM!AC311,ADM!AS311)))))","v":0},{"$f":"IF($E311=1,AT311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT311,IF(Inputs!$D$35=3,ADM!AD311,IF(ADM!$AI311>ADM!$AY311,ADM!AD311,ADM!AT311))),IF(Inputs!$D$35=2,ADM!AT311,IF(Inputs!$D$35=3,ADM!AD311,IF(ADM!$AH311>ADM!$AX311,ADM!AD311,ADM!AT311)))))","v":0},{"$f":"IF($E311=1,AU311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU311,IF(Inputs!$D$35=3,ADM!AE311,IF(ADM!$AI311>ADM!$AY311,ADM!AE311,ADM!AU311))),IF(Inputs!$D$35=2,ADM!AU311,IF(Inputs!$D$35=3,ADM!AE311,IF(ADM!$AH311>ADM!$AX311,ADM!AE311,ADM!AU311)))))","v":0},{"$f":"IF($E311=1,AV311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV311,IF(Inputs!$D$35=3,ADM!AF311,IF(ADM!$AI311>ADM!$AY311,ADM!AF311,ADM!AV311))),IF(Inputs!$D$35=2,ADM!AV311,IF(Inputs!$D$35=3,ADM!AF311,IF(ADM!$AH311>ADM!$AX311,ADM!AF311,ADM!AV311)))))","v":0},{"$f":"IF($E311=1,AW311,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW311,IF(Inputs!$D$35=3,ADM!AG311,IF(ADM!$AI311>ADM!$AY311,ADM!AG311,ADM!AW311))),IF(Inputs!$D$35=2,ADM!AW311,IF(Inputs!$D$35=3,ADM!AG311,IF(ADM!$AH311>ADM!$AX311,ADM!AG311,ADM!AW311)))))","v":0},8.1769999999999996,1.0323333333333333,2.0646666666666667,1.5846666666666664,1.6703333333333334,0.84366666666666656,0.40366666666666667,0,0,0,0,0,0,0,0,5.5346666666666664,6.5670000000000002,1,2,2.177,2,1,1,0,0,0,0,0,0,0,0,7.1769999999999996,8.1769999999999996,1.597,3.194,1.52,1.0109999999999999,1.5309999999999999,0,0,0,0,0,0,0,0,0,5.6589999999999989,7.2560000000000002,0.5,1,1.0569999999999999,2,0,0.21099999999999999,0,0,0,0,0,0,0,0,3.7679999999999998,4.2680000000000007]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},null,{"$f":"IF(AND($E312=1,Inputs!$D$34=1),AK312,IF(AND($E312=1,Inputs!$D$34=2),AJ312,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK312,IF(Inputs!$D$35=3,U312,IF($AI312>$AY312,U312,AK312))),IF(Inputs!$D$35=2,AJ312,IF(Inputs!$D$35=3,T312,IF($AH312>$AX312,T312,AJ312)))))))","v":64.617000000000004},{"$f":"IF($E312=1,AL312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL312,IF(Inputs!$D$35=3,ADM!V312,IF(ADM!$AI312>ADM!$AY312,ADM!V312,ADM!AL312))),IF(Inputs!$D$35=2,ADM!AL312,IF(Inputs!$D$35=3,ADM!V312,IF(ADM!$AH312>ADM!$AX312,ADM!V312,ADM!AL312)))))","v":58.64},{"$f":"IF($E312=1,AM312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM312,IF(Inputs!$D$35=3,ADM!W312,IF(ADM!$AI312>ADM!$AY312,ADM!W312,ADM!AM312))),IF(Inputs!$D$35=2,ADM!AM312,IF(Inputs!$D$35=3,ADM!W312,IF(ADM!$AH312>ADM!$AX312,ADM!W312,ADM!AM312)))))","v":56.290999999999997},{"$f":"IF($E312=1,AN312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN312,IF(Inputs!$D$35=3,ADM!X312,IF(ADM!$AI312>ADM!$AY312,ADM!X312,ADM!AN312))),IF(Inputs!$D$35=2,ADM!AN312,IF(Inputs!$D$35=3,ADM!X312,IF(ADM!$AH312>ADM!$AX312,ADM!X312,ADM!AN312)))))","v":54.606000000000002},{"$f":"IF($E312=1,AO312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO312,IF(Inputs!$D$35=3,ADM!Y312,IF(ADM!$AI312>ADM!$AY312,ADM!Y312,ADM!AO312))),IF(Inputs!$D$35=2,ADM!AO312,IF(Inputs!$D$35=3,ADM!Y312,IF(ADM!$AH312>ADM!$AX312,ADM!Y312,ADM!AO312)))))","v":48.302999999999997},{"$f":"IF($E312=1,AP312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP312,IF(Inputs!$D$35=3,ADM!Z312,IF(ADM!$AI312>ADM!$AY312,ADM!Z312,ADM!AP312))),IF(Inputs!$D$35=2,ADM!AP312,IF(Inputs!$D$35=3,ADM!Z312,IF(ADM!$AH312>ADM!$AX312,ADM!Z312,ADM!AP312)))))","v":0},{"$f":"IF($E312=1,AQ312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ312,IF(Inputs!$D$35=3,ADM!AA312,IF(ADM!$AI312>ADM!$AY312,ADM!AA312,ADM!AQ312))),IF(Inputs!$D$35=2,ADM!AQ312,IF(Inputs!$D$35=3,ADM!AA312,IF(ADM!$AH312>ADM!$AX312,ADM!AA312,ADM!AQ312)))))","v":0},{"$f":"IF($E312=1,AR312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR312,IF(Inputs!$D$35=3,ADM!AB312,IF(ADM!$AI312>ADM!$AY312,ADM!AB312,ADM!AR312))),IF(Inputs!$D$35=2,ADM!AR312,IF(Inputs!$D$35=3,ADM!AB312,IF(ADM!$AH312>ADM!$AX312,ADM!AB312,ADM!AR312)))))","v":0},{"$f":"IF($E312=1,AS312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS312,IF(Inputs!$D$35=3,ADM!AC312,IF(ADM!$AI312>ADM!$AY312,ADM!AC312,ADM!AS312))),IF(Inputs!$D$35=2,ADM!AS312,IF(Inputs!$D$35=3,ADM!AC312,IF(ADM!$AH312>ADM!$AX312,ADM!AC312,ADM!AS312)))))","v":0},{"$f":"IF($E312=1,AT312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT312,IF(Inputs!$D$35=3,ADM!AD312,IF(ADM!$AI312>ADM!$AY312,ADM!AD312,ADM!AT312))),IF(Inputs!$D$35=2,ADM!AT312,IF(Inputs!$D$35=3,ADM!AD312,IF(ADM!$AH312>ADM!$AX312,ADM!AD312,ADM!AT312)))))","v":0},{"$f":"IF($E312=1,AU312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU312,IF(Inputs!$D$35=3,ADM!AE312,IF(ADM!$AI312>ADM!$AY312,ADM!AE312,ADM!AU312))),IF(Inputs!$D$35=2,ADM!AU312,IF(Inputs!$D$35=3,ADM!AE312,IF(ADM!$AH312>ADM!$AX312,ADM!AE312,ADM!AU312)))))","v":0},{"$f":"IF($E312=1,AV312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV312,IF(Inputs!$D$35=3,ADM!AF312,IF(ADM!$AI312>ADM!$AY312,ADM!AF312,ADM!AV312))),IF(Inputs!$D$35=2,ADM!AV312,IF(Inputs!$D$35=3,ADM!AF312,IF(ADM!$AH312>ADM!$AX312,ADM!AF312,ADM!AV312)))))","v":0},{"$f":"IF($E312=1,AW312,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW312,IF(Inputs!$D$35=3,ADM!AG312,IF(ADM!$AI312>ADM!$AY312,ADM!AG312,ADM!AW312))),IF(Inputs!$D$35=2,ADM!AW312,IF(Inputs!$D$35=3,ADM!AG312,IF(ADM!$AH312>ADM!$AX312,ADM!AG312,ADM!AW312)))))","v":0},{"$f":"SUM(F312:R312)","v":282.45699999999999},30.535166666666669,61.070333333333338,60.002000000000002,52.815999999999995,51.154333333333341,49.042000000000002,0,0,0,0,0,0,0,0,{"$f":"T312+SUM(V312:AG312)","v":243.54949999999999},{"$f":"SUM(U312:AG312)","v":274.08466666666669},{"$f":"AK312/2","v":32.308500000000002},64.617000000000004,58.64,56.290999999999997,54.606000000000002,48.302999999999997,0,0,0,0,0,0,0,0,{"$f":"AJ312+SUM(AL312:AW312)","v":250.14850000000001},{"$f":"SUM(AK312:AW312)","v":282.45699999999999},{"$f":"BA312/2","v":29.7285},59.457000000000001,61.343000000000004,60.305999999999997,48.942999999999998,55.423000000000002,0,0,0,0,0,0,0,0,{"$f":"AZ312+SUM(BB312:BM312)","v":255.74349999999998},{"$f":"SUM(BA312:BM312)","v":285.47199999999998},{"$f":"BQ312/2","v":29.5685},59.137,60.023000000000003,41.850999999999999,49.914000000000001,43.4,0,0,0,0,0,0,0,0,{"$f":"BP312+SUM(BR312:CC312)","v":224.75650000000002},{"$f":"SUM(BQ312:CC312)","v":254.32500000000002}]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},null,{"$f":"IF(AND($E313=1,Inputs!$D$34=1),AK313,IF(AND($E313=1,Inputs!$D$34=2),AJ313,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK313,IF(Inputs!$D$35=3,U313,IF($AI313>$AY313,U313,AK313))),IF(Inputs!$D$35=2,AJ313,IF(Inputs!$D$35=3,T313,IF($AH313>$AX313,T313,AJ313)))))))","v":3},{"$f":"IF($E313=1,AL313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL313,IF(Inputs!$D$35=3,ADM!V313,IF(ADM!$AI313>ADM!$AY313,ADM!V313,ADM!AL313))),IF(Inputs!$D$35=2,ADM!AL313,IF(Inputs!$D$35=3,ADM!V313,IF(ADM!$AH313>ADM!$AX313,ADM!V313,ADM!AL313)))))","v":4},{"$f":"IF($E313=1,AM313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM313,IF(Inputs!$D$35=3,ADM!W313,IF(ADM!$AI313>ADM!$AY313,ADM!W313,ADM!AM313))),IF(Inputs!$D$35=2,ADM!AM313,IF(Inputs!$D$35=3,ADM!W313,IF(ADM!$AH313>ADM!$AX313,ADM!W313,ADM!AM313)))))","v":2},{"$f":"IF($E313=1,AN313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN313,IF(Inputs!$D$35=3,ADM!X313,IF(ADM!$AI313>ADM!$AY313,ADM!X313,ADM!AN313))),IF(Inputs!$D$35=2,ADM!AN313,IF(Inputs!$D$35=3,ADM!X313,IF(ADM!$AH313>ADM!$AX313,ADM!X313,ADM!AN313)))))","v":1},{"$f":"IF($E313=1,AO313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO313,IF(Inputs!$D$35=3,ADM!Y313,IF(ADM!$AI313>ADM!$AY313,ADM!Y313,ADM!AO313))),IF(Inputs!$D$35=2,ADM!AO313,IF(Inputs!$D$35=3,ADM!Y313,IF(ADM!$AH313>ADM!$AX313,ADM!Y313,ADM!AO313)))))","v":2.669},{"$f":"IF($E313=1,AP313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP313,IF(Inputs!$D$35=3,ADM!Z313,IF(ADM!$AI313>ADM!$AY313,ADM!Z313,ADM!AP313))),IF(Inputs!$D$35=2,ADM!AP313,IF(Inputs!$D$35=3,ADM!Z313,IF(ADM!$AH313>ADM!$AX313,ADM!Z313,ADM!AP313)))))","v":2.1760000000000002},{"$f":"IF($E313=1,AQ313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ313,IF(Inputs!$D$35=3,ADM!AA313,IF(ADM!$AI313>ADM!$AY313,ADM!AA313,ADM!AQ313))),IF(Inputs!$D$35=2,ADM!AQ313,IF(Inputs!$D$35=3,ADM!AA313,IF(ADM!$AH313>ADM!$AX313,ADM!AA313,ADM!AQ313)))))","v":0},{"$f":"IF($E313=1,AR313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR313,IF(Inputs!$D$35=3,ADM!AB313,IF(ADM!$AI313>ADM!$AY313,ADM!AB313,ADM!AR313))),IF(Inputs!$D$35=2,ADM!AR313,IF(Inputs!$D$35=3,ADM!AB313,IF(ADM!$AH313>ADM!$AX313,ADM!AB313,ADM!AR313)))))","v":0},{"$f":"IF($E313=1,AS313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS313,IF(Inputs!$D$35=3,ADM!AC313,IF(ADM!$AI313>ADM!$AY313,ADM!AC313,ADM!AS313))),IF(Inputs!$D$35=2,ADM!AS313,IF(Inputs!$D$35=3,ADM!AC313,IF(ADM!$AH313>ADM!$AX313,ADM!AC313,ADM!AS313)))))","v":0},{"$f":"IF($E313=1,AT313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT313,IF(Inputs!$D$35=3,ADM!AD313,IF(ADM!$AI313>ADM!$AY313,ADM!AD313,ADM!AT313))),IF(Inputs!$D$35=2,ADM!AT313,IF(Inputs!$D$35=3,ADM!AD313,IF(ADM!$AH313>ADM!$AX313,ADM!AD313,ADM!AT313)))))","v":0},{"$f":"IF($E313=1,AU313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU313,IF(Inputs!$D$35=3,ADM!AE313,IF(ADM!$AI313>ADM!$AY313,ADM!AE313,ADM!AU313))),IF(Inputs!$D$35=2,ADM!AU313,IF(Inputs!$D$35=3,ADM!AE313,IF(ADM!$AH313>ADM!$AX313,ADM!AE313,ADM!AU313)))))","v":0},{"$f":"IF($E313=1,AV313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV313,IF(Inputs!$D$35=3,ADM!AF313,IF(ADM!$AI313>ADM!$AY313,ADM!AF313,ADM!AV313))),IF(Inputs!$D$35=2,ADM!AV313,IF(Inputs!$D$35=3,ADM!AF313,IF(ADM!$AH313>ADM!$AX313,ADM!AF313,ADM!AV313)))))","v":0},{"$f":"IF($E313=1,AW313,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW313,IF(Inputs!$D$35=3,ADM!AG313,IF(ADM!$AI313>ADM!$AY313,ADM!AG313,ADM!AW313))),IF(Inputs!$D$35=2,ADM!AW313,IF(Inputs!$D$35=3,ADM!AG313,IF(ADM!$AH313>ADM!$AX313,ADM!AG313,ADM!AW313)))))","v":0},14.845000000000001,1.4410000000000001,2.8820000000000001,2.3333333333333335,1.4896666666666667,1.3333333333333333,2.7716666666666665,2.3919999999999999,0,0,0,0,0,0,0,11.761000000000001,13.202,1.5,3,4,2,1,2.669,2.1760000000000002,0,0,0,0,0,0,0,13.345000000000001,14.845000000000001,1.823,3.6459999999999999,2,1,2,1.6459999999999999,3,0,0,0,0,0,0,0,11.469000000000001,13.292000000000002,1,2,1,1.4690000000000001,1,4,2,0,0,0,0,0,0,0,10.469000000000001,11.469000000000001]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},null,{"$f":"IF(AND($E314=1,Inputs!$D$34=1),AK314,IF(AND($E314=1,Inputs!$D$34=2),AJ314,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK314,IF(Inputs!$D$35=3,U314,IF($AI314>$AY314,U314,AK314))),IF(Inputs!$D$35=2,AJ314,IF(Inputs!$D$35=3,T314,IF($AH314>$AX314,T314,AJ314)))))))","v":0},{"$f":"IF($E314=1,AL314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL314,IF(Inputs!$D$35=3,ADM!V314,IF(ADM!$AI314>ADM!$AY314,ADM!V314,ADM!AL314))),IF(Inputs!$D$35=2,ADM!AL314,IF(Inputs!$D$35=3,ADM!V314,IF(ADM!$AH314>ADM!$AX314,ADM!V314,ADM!AL314)))))","v":0},{"$f":"IF($E314=1,AM314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM314,IF(Inputs!$D$35=3,ADM!W314,IF(ADM!$AI314>ADM!$AY314,ADM!W314,ADM!AM314))),IF(Inputs!$D$35=2,ADM!AM314,IF(Inputs!$D$35=3,ADM!W314,IF(ADM!$AH314>ADM!$AX314,ADM!W314,ADM!AM314)))))","v":1},{"$f":"IF($E314=1,AN314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN314,IF(Inputs!$D$35=3,ADM!X314,IF(ADM!$AI314>ADM!$AY314,ADM!X314,ADM!AN314))),IF(Inputs!$D$35=2,ADM!AN314,IF(Inputs!$D$35=3,ADM!X314,IF(ADM!$AH314>ADM!$AX314,ADM!X314,ADM!AN314)))))","v":0},{"$f":"IF($E314=1,AO314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO314,IF(Inputs!$D$35=3,ADM!Y314,IF(ADM!$AI314>ADM!$AY314,ADM!Y314,ADM!AO314))),IF(Inputs!$D$35=2,ADM!AO314,IF(Inputs!$D$35=3,ADM!Y314,IF(ADM!$AH314>ADM!$AX314,ADM!Y314,ADM!AO314)))))","v":0},{"$f":"IF($E314=1,AP314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP314,IF(Inputs!$D$35=3,ADM!Z314,IF(ADM!$AI314>ADM!$AY314,ADM!Z314,ADM!AP314))),IF(Inputs!$D$35=2,ADM!AP314,IF(Inputs!$D$35=3,ADM!Z314,IF(ADM!$AH314>ADM!$AX314,ADM!Z314,ADM!AP314)))))","v":0},{"$f":"IF($E314=1,AQ314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ314,IF(Inputs!$D$35=3,ADM!AA314,IF(ADM!$AI314>ADM!$AY314,ADM!AA314,ADM!AQ314))),IF(Inputs!$D$35=2,ADM!AQ314,IF(Inputs!$D$35=3,ADM!AA314,IF(ADM!$AH314>ADM!$AX314,ADM!AA314,ADM!AQ314)))))","v":0},{"$f":"IF($E314=1,AR314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR314,IF(Inputs!$D$35=3,ADM!AB314,IF(ADM!$AI314>ADM!$AY314,ADM!AB314,ADM!AR314))),IF(Inputs!$D$35=2,ADM!AR314,IF(Inputs!$D$35=3,ADM!AB314,IF(ADM!$AH314>ADM!$AX314,ADM!AB314,ADM!AR314)))))","v":1},{"$f":"IF($E314=1,AS314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS314,IF(Inputs!$D$35=3,ADM!AC314,IF(ADM!$AI314>ADM!$AY314,ADM!AC314,ADM!AS314))),IF(Inputs!$D$35=2,ADM!AS314,IF(Inputs!$D$35=3,ADM!AC314,IF(ADM!$AH314>ADM!$AX314,ADM!AC314,ADM!AS314)))))","v":0},{"$f":"IF($E314=1,AT314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT314,IF(Inputs!$D$35=3,ADM!AD314,IF(ADM!$AI314>ADM!$AY314,ADM!AD314,ADM!AT314))),IF(Inputs!$D$35=2,ADM!AT314,IF(Inputs!$D$35=3,ADM!AD314,IF(ADM!$AH314>ADM!$AX314,ADM!AD314,ADM!AT314)))))","v":0},{"$f":"IF($E314=1,AU314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU314,IF(Inputs!$D$35=3,ADM!AE314,IF(ADM!$AI314>ADM!$AY314,ADM!AE314,ADM!AU314))),IF(Inputs!$D$35=2,ADM!AU314,IF(Inputs!$D$35=3,ADM!AE314,IF(ADM!$AH314>ADM!$AX314,ADM!AE314,ADM!AU314)))))","v":0},{"$f":"IF($E314=1,AV314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV314,IF(Inputs!$D$35=3,ADM!AF314,IF(ADM!$AI314>ADM!$AY314,ADM!AF314,ADM!AV314))),IF(Inputs!$D$35=2,ADM!AV314,IF(Inputs!$D$35=3,ADM!AF314,IF(ADM!$AH314>ADM!$AX314,ADM!AF314,ADM!AV314)))))","v":0},{"$f":"IF($E314=1,AW314,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW314,IF(Inputs!$D$35=3,ADM!AG314,IF(ADM!$AI314>ADM!$AY314,ADM!AG314,ADM!AW314))),IF(Inputs!$D$35=2,ADM!AW314,IF(Inputs!$D$35=3,ADM!AG314,IF(ADM!$AH314>ADM!$AX314,ADM!AG314,ADM!AW314)))))","v":0},2,0,0,0.33333333333333331,0.33333333333333331,0,0,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,1.6666666666666665,1.6666666666666665,0,0,0,1,0,0,0,0,1,0,0,0,0,0,2,2,0,0,1,0,0,0,0,1,0,0,0,0,0,0,2,2,0,0,0,0,0,0,1,0,0,0,0,0,0,0,1,1]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},null,{"$f":"IF(AND($E315=1,Inputs!$D$34=1),AK315,IF(AND($E315=1,Inputs!$D$34=2),AJ315,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK315,IF(Inputs!$D$35=3,U315,IF($AI315>$AY315,U315,AK315))),IF(Inputs!$D$35=2,AJ315,IF(Inputs!$D$35=3,T315,IF($AH315>$AX315,T315,AJ315)))))))","v":49.214333333333336},{"$f":"IF($E315=1,AL315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL315,IF(Inputs!$D$35=3,ADM!V315,IF(ADM!$AI315>ADM!$AY315,ADM!V315,ADM!AL315))),IF(Inputs!$D$35=2,ADM!AL315,IF(Inputs!$D$35=3,ADM!V315,IF(ADM!$AH315>ADM!$AX315,ADM!V315,ADM!AL315)))))","v":50.635333333333335},{"$f":"IF($E315=1,AM315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM315,IF(Inputs!$D$35=3,ADM!W315,IF(ADM!$AI315>ADM!$AY315,ADM!W315,ADM!AM315))),IF(Inputs!$D$35=2,ADM!AM315,IF(Inputs!$D$35=3,ADM!W315,IF(ADM!$AH315>ADM!$AX315,ADM!W315,ADM!AM315)))))","v":45.015333333333331},{"$f":"IF($E315=1,AN315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN315,IF(Inputs!$D$35=3,ADM!X315,IF(ADM!$AI315>ADM!$AY315,ADM!X315,ADM!AN315))),IF(Inputs!$D$35=2,ADM!AN315,IF(Inputs!$D$35=3,ADM!X315,IF(ADM!$AH315>ADM!$AX315,ADM!X315,ADM!AN315)))))","v":44.567666666666661},{"$f":"IF($E315=1,AO315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO315,IF(Inputs!$D$35=3,ADM!Y315,IF(ADM!$AI315>ADM!$AY315,ADM!Y315,ADM!AO315))),IF(Inputs!$D$35=2,ADM!AO315,IF(Inputs!$D$35=3,ADM!Y315,IF(ADM!$AH315>ADM!$AX315,ADM!Y315,ADM!AO315)))))","v":44.230333333333334},{"$f":"IF($E315=1,AP315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP315,IF(Inputs!$D$35=3,ADM!Z315,IF(ADM!$AI315>ADM!$AY315,ADM!Z315,ADM!AP315))),IF(Inputs!$D$35=2,ADM!AP315,IF(Inputs!$D$35=3,ADM!Z315,IF(ADM!$AH315>ADM!$AX315,ADM!Z315,ADM!AP315)))))","v":0},{"$f":"IF($E315=1,AQ315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ315,IF(Inputs!$D$35=3,ADM!AA315,IF(ADM!$AI315>ADM!$AY315,ADM!AA315,ADM!AQ315))),IF(Inputs!$D$35=2,ADM!AQ315,IF(Inputs!$D$35=3,ADM!AA315,IF(ADM!$AH315>ADM!$AX315,ADM!AA315,ADM!AQ315)))))","v":0},{"$f":"IF($E315=1,AR315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR315,IF(Inputs!$D$35=3,ADM!AB315,IF(ADM!$AI315>ADM!$AY315,ADM!AB315,ADM!AR315))),IF(Inputs!$D$35=2,ADM!AR315,IF(Inputs!$D$35=3,ADM!AB315,IF(ADM!$AH315>ADM!$AX315,ADM!AB315,ADM!AR315)))))","v":0},{"$f":"IF($E315=1,AS315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS315,IF(Inputs!$D$35=3,ADM!AC315,IF(ADM!$AI315>ADM!$AY315,ADM!AC315,ADM!AS315))),IF(Inputs!$D$35=2,ADM!AS315,IF(Inputs!$D$35=3,ADM!AC315,IF(ADM!$AH315>ADM!$AX315,ADM!AC315,ADM!AS315)))))","v":0},{"$f":"IF($E315=1,AT315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT315,IF(Inputs!$D$35=3,ADM!AD315,IF(ADM!$AI315>ADM!$AY315,ADM!AD315,ADM!AT315))),IF(Inputs!$D$35=2,ADM!AT315,IF(Inputs!$D$35=3,ADM!AD315,IF(ADM!$AH315>ADM!$AX315,ADM!AD315,ADM!AT315)))))","v":0},{"$f":"IF($E315=1,AU315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU315,IF(Inputs!$D$35=3,ADM!AE315,IF(ADM!$AI315>ADM!$AY315,ADM!AE315,ADM!AU315))),IF(Inputs!$D$35=2,ADM!AU315,IF(Inputs!$D$35=3,ADM!AE315,IF(ADM!$AH315>ADM!$AX315,ADM!AE315,ADM!AU315)))))","v":0},{"$f":"IF($E315=1,AV315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV315,IF(Inputs!$D$35=3,ADM!AF315,IF(ADM!$AI315>ADM!$AY315,ADM!AF315,ADM!AV315))),IF(Inputs!$D$35=2,ADM!AV315,IF(Inputs!$D$35=3,ADM!AF315,IF(ADM!$AH315>ADM!$AX315,ADM!AF315,ADM!AV315)))))","v":0},{"$f":"IF($E315=1,AW315,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW315,IF(Inputs!$D$35=3,ADM!AG315,IF(ADM!$AI315>ADM!$AY315,ADM!AG315,ADM!AW315))),IF(Inputs!$D$35=2,ADM!AW315,IF(Inputs!$D$35=3,ADM!AG315,IF(ADM!$AH315>ADM!$AX315,ADM!AG315,ADM!AW315)))))","v":0},233.66300000000001,24.607166666666668,49.214333333333336,50.635333333333335,45.015333333333331,44.567666666666661,44.230333333333334,0,0,0,0,0,0,0,0,209.05583333333334,233.66300000000001,22.891500000000001,45.783000000000001,48.125999999999998,44.029000000000003,46.743000000000002,34.433999999999997,0,0,0,0,0,0,0,0,196.2235,219.11499999999998,26.023,52.045999999999999,45.417000000000002,56.686,35.302999999999997,50.234000000000002,0,0,0,0,0,0,0,0,213.66300000000001,239.68600000000001,24.907,49.814,58.363,34.331000000000003,51.656999999999996,48.023000000000003,0,0,0,0,0,0,0,0,217.28100000000001,242.18799999999996]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},null,{"$f":"IF(AND($E316=1,Inputs!$D$34=1),AK316,IF(AND($E316=1,Inputs!$D$34=2),AJ316,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK316,IF(Inputs!$D$35=3,U316,IF($AI316>$AY316,U316,AK316))),IF(Inputs!$D$35=2,AJ316,IF(Inputs!$D$35=3,T316,IF($AH316>$AX316,T316,AJ316)))))))","v":60.930999999999997},{"$f":"IF($E316=1,AL316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL316,IF(Inputs!$D$35=3,ADM!V316,IF(ADM!$AI316>ADM!$AY316,ADM!V316,ADM!AL316))),IF(Inputs!$D$35=2,ADM!AL316,IF(Inputs!$D$35=3,ADM!V316,IF(ADM!$AH316>ADM!$AX316,ADM!V316,ADM!AL316)))))","v":66.366},{"$f":"IF($E316=1,AM316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM316,IF(Inputs!$D$35=3,ADM!W316,IF(ADM!$AI316>ADM!$AY316,ADM!W316,ADM!AM316))),IF(Inputs!$D$35=2,ADM!AM316,IF(Inputs!$D$35=3,ADM!W316,IF(ADM!$AH316>ADM!$AX316,ADM!W316,ADM!AM316)))))","v":48.576999999999998},{"$f":"IF($E316=1,AN316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN316,IF(Inputs!$D$35=3,ADM!X316,IF(ADM!$AI316>ADM!$AY316,ADM!X316,ADM!AN316))),IF(Inputs!$D$35=2,ADM!AN316,IF(Inputs!$D$35=3,ADM!X316,IF(ADM!$AH316>ADM!$AX316,ADM!X316,ADM!AN316)))))","v":56.109000000000002},{"$f":"IF($E316=1,AO316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO316,IF(Inputs!$D$35=3,ADM!Y316,IF(ADM!$AI316>ADM!$AY316,ADM!Y316,ADM!AO316))),IF(Inputs!$D$35=2,ADM!AO316,IF(Inputs!$D$35=3,ADM!Y316,IF(ADM!$AH316>ADM!$AX316,ADM!Y316,ADM!AO316)))))","v":47.982999999999997},{"$f":"IF($E316=1,AP316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP316,IF(Inputs!$D$35=3,ADM!Z316,IF(ADM!$AI316>ADM!$AY316,ADM!Z316,ADM!AP316))),IF(Inputs!$D$35=2,ADM!AP316,IF(Inputs!$D$35=3,ADM!Z316,IF(ADM!$AH316>ADM!$AX316,ADM!Z316,ADM!AP316)))))","v":0},{"$f":"IF($E316=1,AQ316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ316,IF(Inputs!$D$35=3,ADM!AA316,IF(ADM!$AI316>ADM!$AY316,ADM!AA316,ADM!AQ316))),IF(Inputs!$D$35=2,ADM!AQ316,IF(Inputs!$D$35=3,ADM!AA316,IF(ADM!$AH316>ADM!$AX316,ADM!AA316,ADM!AQ316)))))","v":0},{"$f":"IF($E316=1,AR316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR316,IF(Inputs!$D$35=3,ADM!AB316,IF(ADM!$AI316>ADM!$AY316,ADM!AB316,ADM!AR316))),IF(Inputs!$D$35=2,ADM!AR316,IF(Inputs!$D$35=3,ADM!AB316,IF(ADM!$AH316>ADM!$AX316,ADM!AB316,ADM!AR316)))))","v":0},{"$f":"IF($E316=1,AS316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS316,IF(Inputs!$D$35=3,ADM!AC316,IF(ADM!$AI316>ADM!$AY316,ADM!AC316,ADM!AS316))),IF(Inputs!$D$35=2,ADM!AS316,IF(Inputs!$D$35=3,ADM!AC316,IF(ADM!$AH316>ADM!$AX316,ADM!AC316,ADM!AS316)))))","v":0},{"$f":"IF($E316=1,AT316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT316,IF(Inputs!$D$35=3,ADM!AD316,IF(ADM!$AI316>ADM!$AY316,ADM!AD316,ADM!AT316))),IF(Inputs!$D$35=2,ADM!AT316,IF(Inputs!$D$35=3,ADM!AD316,IF(ADM!$AH316>ADM!$AX316,ADM!AD316,ADM!AT316)))))","v":0},{"$f":"IF($E316=1,AU316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU316,IF(Inputs!$D$35=3,ADM!AE316,IF(ADM!$AI316>ADM!$AY316,ADM!AE316,ADM!AU316))),IF(Inputs!$D$35=2,ADM!AU316,IF(Inputs!$D$35=3,ADM!AE316,IF(ADM!$AH316>ADM!$AX316,ADM!AE316,ADM!AU316)))))","v":0},{"$f":"IF($E316=1,AV316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV316,IF(Inputs!$D$35=3,ADM!AF316,IF(ADM!$AI316>ADM!$AY316,ADM!AF316,ADM!AV316))),IF(Inputs!$D$35=2,ADM!AV316,IF(Inputs!$D$35=3,ADM!AF316,IF(ADM!$AH316>ADM!$AX316,ADM!AF316,ADM!AV316)))))","v":0},{"$f":"IF($E316=1,AW316,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW316,IF(Inputs!$D$35=3,ADM!AG316,IF(ADM!$AI316>ADM!$AY316,ADM!AG316,ADM!AW316))),IF(Inputs!$D$35=2,ADM!AW316,IF(Inputs!$D$35=3,ADM!AG316,IF(ADM!$AH316>ADM!$AX316,ADM!AG316,ADM!AW316)))))","v":0},279.96600000000001,28.399000000000001,56.798000000000002,54.975333333333332,50.938333333333333,49.820999999999998,50.52,0,0,0,0,0,0,0,0,234.65366666666668,263.05266666666665,30.465499999999999,60.930999999999997,66.366,48.576999999999998,56.109000000000002,47.982999999999997,0,0,0,0,0,0,0,0,249.50049999999999,279.96600000000001,32.097000000000001,64.194000000000003,45.753999999999998,55.088999999999999,43.6,50.296999999999997,0,0,0,0,0,0,0,0,226.83699999999999,258.93399999999997,22.634499999999999,45.268999999999998,52.805999999999997,49.149000000000001,49.753999999999998,53.28,0,0,0,0,0,0,0,0,227.62350000000001,250.25799999999998]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},null,{"$f":"IF(AND($E317=1,Inputs!$D$34=1),AK317,IF(AND($E317=1,Inputs!$D$34=2),AJ317,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK317,IF(Inputs!$D$35=3,U317,IF($AI317>$AY317,U317,AK317))),IF(Inputs!$D$35=2,AJ317,IF(Inputs!$D$35=3,T317,IF($AH317>$AX317,T317,AJ317)))))))","v":71.793999999999997},{"$f":"IF($E317=1,AL317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL317,IF(Inputs!$D$35=3,ADM!V317,IF(ADM!$AI317>ADM!$AY317,ADM!V317,ADM!AL317))),IF(Inputs!$D$35=2,ADM!AL317,IF(Inputs!$D$35=3,ADM!V317,IF(ADM!$AH317>ADM!$AX317,ADM!V317,ADM!AL317)))))","v":52.165999999999997},{"$f":"IF($E317=1,AM317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM317,IF(Inputs!$D$35=3,ADM!W317,IF(ADM!$AI317>ADM!$AY317,ADM!W317,ADM!AM317))),IF(Inputs!$D$35=2,ADM!AM317,IF(Inputs!$D$35=3,ADM!W317,IF(ADM!$AH317>ADM!$AX317,ADM!W317,ADM!AM317)))))","v":45.331000000000003},{"$f":"IF($E317=1,AN317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN317,IF(Inputs!$D$35=3,ADM!X317,IF(ADM!$AI317>ADM!$AY317,ADM!X317,ADM!AN317))),IF(Inputs!$D$35=2,ADM!AN317,IF(Inputs!$D$35=3,ADM!X317,IF(ADM!$AH317>ADM!$AX317,ADM!X317,ADM!AN317)))))","v":65.245999999999995},{"$f":"IF($E317=1,AO317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO317,IF(Inputs!$D$35=3,ADM!Y317,IF(ADM!$AI317>ADM!$AY317,ADM!Y317,ADM!AO317))),IF(Inputs!$D$35=2,ADM!AO317,IF(Inputs!$D$35=3,ADM!Y317,IF(ADM!$AH317>ADM!$AX317,ADM!Y317,ADM!AO317)))))","v":53.177},{"$f":"IF($E317=1,AP317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP317,IF(Inputs!$D$35=3,ADM!Z317,IF(ADM!$AI317>ADM!$AY317,ADM!Z317,ADM!AP317))),IF(Inputs!$D$35=2,ADM!AP317,IF(Inputs!$D$35=3,ADM!Z317,IF(ADM!$AH317>ADM!$AX317,ADM!Z317,ADM!AP317)))))","v":0},{"$f":"IF($E317=1,AQ317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ317,IF(Inputs!$D$35=3,ADM!AA317,IF(ADM!$AI317>ADM!$AY317,ADM!AA317,ADM!AQ317))),IF(Inputs!$D$35=2,ADM!AQ317,IF(Inputs!$D$35=3,ADM!AA317,IF(ADM!$AH317>ADM!$AX317,ADM!AA317,ADM!AQ317)))))","v":0},{"$f":"IF($E317=1,AR317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR317,IF(Inputs!$D$35=3,ADM!AB317,IF(ADM!$AI317>ADM!$AY317,ADM!AB317,ADM!AR317))),IF(Inputs!$D$35=2,ADM!AR317,IF(Inputs!$D$35=3,ADM!AB317,IF(ADM!$AH317>ADM!$AX317,ADM!AB317,ADM!AR317)))))","v":0},{"$f":"IF($E317=1,AS317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS317,IF(Inputs!$D$35=3,ADM!AC317,IF(ADM!$AI317>ADM!$AY317,ADM!AC317,ADM!AS317))),IF(Inputs!$D$35=2,ADM!AS317,IF(Inputs!$D$35=3,ADM!AC317,IF(ADM!$AH317>ADM!$AX317,ADM!AC317,ADM!AS317)))))","v":0},{"$f":"IF($E317=1,AT317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT317,IF(Inputs!$D$35=3,ADM!AD317,IF(ADM!$AI317>ADM!$AY317,ADM!AD317,ADM!AT317))),IF(Inputs!$D$35=2,ADM!AT317,IF(Inputs!$D$35=3,ADM!AD317,IF(ADM!$AH317>ADM!$AX317,ADM!AD317,ADM!AT317)))))","v":0},{"$f":"IF($E317=1,AU317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU317,IF(Inputs!$D$35=3,ADM!AE317,IF(ADM!$AI317>ADM!$AY317,ADM!AE317,ADM!AU317))),IF(Inputs!$D$35=2,ADM!AU317,IF(Inputs!$D$35=3,ADM!AE317,IF(ADM!$AH317>ADM!$AX317,ADM!AE317,ADM!AU317)))))","v":0},{"$f":"IF($E317=1,AV317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV317,IF(Inputs!$D$35=3,ADM!AF317,IF(ADM!$AI317>ADM!$AY317,ADM!AF317,ADM!AV317))),IF(Inputs!$D$35=2,ADM!AV317,IF(Inputs!$D$35=3,ADM!AF317,IF(ADM!$AH317>ADM!$AX317,ADM!AF317,ADM!AV317)))))","v":0},{"$f":"IF($E317=1,AW317,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW317,IF(Inputs!$D$35=3,ADM!AG317,IF(ADM!$AI317>ADM!$AY317,ADM!AG317,ADM!AW317))),IF(Inputs!$D$35=2,ADM!AW317,IF(Inputs!$D$35=3,ADM!AG317,IF(ADM!$AH317>ADM!$AX317,ADM!AG317,ADM!AW317)))))","v":0},287.714,27.2075,54.414999999999999,51.729666666666667,54.175333333333334,60.647666666666659,56.369333333333337,0,0,0,0,0,0,0,0,250.12950000000001,277.33699999999999,35.896999999999998,71.793999999999997,52.165999999999997,45.331000000000003,65.245999999999995,53.177,0,0,0,0,0,0,0,0,251.81699999999998,287.714,24.9285,49.856999999999999,40.662999999999997,67.188999999999993,51.68,58.976999999999997,0,0,0,0,0,0,0,0,243.4375,268.36599999999999,20.797000000000001,41.594000000000001,62.36,50.006,65.016999999999996,56.954000000000001,0,0,0,0,0,0,0,0,255.13399999999999,275.93099999999998]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},null,{"$f":"IF(AND($E318=1,Inputs!$D$34=1),AK318,IF(AND($E318=1,Inputs!$D$34=2),AJ318,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK318,IF(Inputs!$D$35=3,U318,IF($AI318>$AY318,U318,AK318))),IF(Inputs!$D$35=2,AJ318,IF(Inputs!$D$35=3,T318,IF($AH318>$AX318,T318,AJ318)))))))","v":0},{"$f":"IF($E318=1,AL318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL318,IF(Inputs!$D$35=3,ADM!V318,IF(ADM!$AI318>ADM!$AY318,ADM!V318,ADM!AL318))),IF(Inputs!$D$35=2,ADM!AL318,IF(Inputs!$D$35=3,ADM!V318,IF(ADM!$AH318>ADM!$AX318,ADM!V318,ADM!AL318)))))","v":0},{"$f":"IF($E318=1,AM318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM318,IF(Inputs!$D$35=3,ADM!W318,IF(ADM!$AI318>ADM!$AY318,ADM!W318,ADM!AM318))),IF(Inputs!$D$35=2,ADM!AM318,IF(Inputs!$D$35=3,ADM!W318,IF(ADM!$AH318>ADM!$AX318,ADM!W318,ADM!AM318)))))","v":0},{"$f":"IF($E318=1,AN318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN318,IF(Inputs!$D$35=3,ADM!X318,IF(ADM!$AI318>ADM!$AY318,ADM!X318,ADM!AN318))),IF(Inputs!$D$35=2,ADM!AN318,IF(Inputs!$D$35=3,ADM!X318,IF(ADM!$AH318>ADM!$AX318,ADM!X318,ADM!AN318)))))","v":0},{"$f":"IF($E318=1,AO318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO318,IF(Inputs!$D$35=3,ADM!Y318,IF(ADM!$AI318>ADM!$AY318,ADM!Y318,ADM!AO318))),IF(Inputs!$D$35=2,ADM!AO318,IF(Inputs!$D$35=3,ADM!Y318,IF(ADM!$AH318>ADM!$AX318,ADM!Y318,ADM!AO318)))))","v":0},{"$f":"IF($E318=1,AP318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP318,IF(Inputs!$D$35=3,ADM!Z318,IF(ADM!$AI318>ADM!$AY318,ADM!Z318,ADM!AP318))),IF(Inputs!$D$35=2,ADM!AP318,IF(Inputs!$D$35=3,ADM!Z318,IF(ADM!$AH318>ADM!$AX318,ADM!Z318,ADM!AP318)))))","v":209.82066666666665},{"$f":"IF($E318=1,AQ318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ318,IF(Inputs!$D$35=3,ADM!AA318,IF(ADM!$AI318>ADM!$AY318,ADM!AA318,ADM!AQ318))),IF(Inputs!$D$35=2,ADM!AQ318,IF(Inputs!$D$35=3,ADM!AA318,IF(ADM!$AH318>ADM!$AX318,ADM!AA318,ADM!AQ318)))))","v":210.24},{"$f":"IF($E318=1,AR318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR318,IF(Inputs!$D$35=3,ADM!AB318,IF(ADM!$AI318>ADM!$AY318,ADM!AB318,ADM!AR318))),IF(Inputs!$D$35=2,ADM!AR318,IF(Inputs!$D$35=3,ADM!AB318,IF(ADM!$AH318>ADM!$AX318,ADM!AB318,ADM!AR318)))))","v":0},{"$f":"IF($E318=1,AS318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS318,IF(Inputs!$D$35=3,ADM!AC318,IF(ADM!$AI318>ADM!$AY318,ADM!AC318,ADM!AS318))),IF(Inputs!$D$35=2,ADM!AS318,IF(Inputs!$D$35=3,ADM!AC318,IF(ADM!$AH318>ADM!$AX318,ADM!AC318,ADM!AS318)))))","v":0},{"$f":"IF($E318=1,AT318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT318,IF(Inputs!$D$35=3,ADM!AD318,IF(ADM!$AI318>ADM!$AY318,ADM!AD318,ADM!AT318))),IF(Inputs!$D$35=2,ADM!AT318,IF(Inputs!$D$35=3,ADM!AD318,IF(ADM!$AH318>ADM!$AX318,ADM!AD318,ADM!AT318)))))","v":0},{"$f":"IF($E318=1,AU318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU318,IF(Inputs!$D$35=3,ADM!AE318,IF(ADM!$AI318>ADM!$AY318,ADM!AE318,ADM!AU318))),IF(Inputs!$D$35=2,ADM!AU318,IF(Inputs!$D$35=3,ADM!AE318,IF(ADM!$AH318>ADM!$AX318,ADM!AE318,ADM!AU318)))))","v":0},{"$f":"IF($E318=1,AV318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV318,IF(Inputs!$D$35=3,ADM!AF318,IF(ADM!$AI318>ADM!$AY318,ADM!AF318,ADM!AV318))),IF(Inputs!$D$35=2,ADM!AV318,IF(Inputs!$D$35=3,ADM!AF318,IF(ADM!$AH318>ADM!$AX318,ADM!AF318,ADM!AV318)))))","v":0},{"$f":"IF($E318=1,AW318,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW318,IF(Inputs!$D$35=3,ADM!AG318,IF(ADM!$AI318>ADM!$AY318,ADM!AG318,ADM!AW318))),IF(Inputs!$D$35=2,ADM!AW318,IF(Inputs!$D$35=3,ADM!AG318,IF(ADM!$AH318>ADM!$AX318,ADM!AG318,ADM!AW318)))))","v":0},420.06066666666663,0,0,0,0,0,0,209.82066666666665,210.24,0,0,0,0,0,0,420.06066666666663,420.06066666666663,0,0,0,0,0,0,210.73099999999999,207.28,0,0,0,0,0,0,418.01099999999997,418.01099999999997,0,0,0,0,0,0,196.56,217.18299999999999,0,0,0,0,0,0,413.74299999999999,413.74299999999999,0,0,0,0,0,0,222.17099999999999,206.25700000000001,0,0,0,0,0,0,428.428,428.428]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},null,{"$f":"IF(AND($E319=1,Inputs!$D$34=1),AK319,IF(AND($E319=1,Inputs!$D$34=2),AJ319,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK319,IF(Inputs!$D$35=3,U319,IF($AI319>$AY319,U319,AK319))),IF(Inputs!$D$35=2,AJ319,IF(Inputs!$D$35=3,T319,IF($AH319>$AX319,T319,AJ319)))))))","v":0},{"$f":"IF($E319=1,AL319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL319,IF(Inputs!$D$35=3,ADM!V319,IF(ADM!$AI319>ADM!$AY319,ADM!V319,ADM!AL319))),IF(Inputs!$D$35=2,ADM!AL319,IF(Inputs!$D$35=3,ADM!V319,IF(ADM!$AH319>ADM!$AX319,ADM!V319,ADM!AL319)))))","v":0},{"$f":"IF($E319=1,AM319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM319,IF(Inputs!$D$35=3,ADM!W319,IF(ADM!$AI319>ADM!$AY319,ADM!W319,ADM!AM319))),IF(Inputs!$D$35=2,ADM!AM319,IF(Inputs!$D$35=3,ADM!W319,IF(ADM!$AH319>ADM!$AX319,ADM!W319,ADM!AM319)))))","v":0},{"$f":"IF($E319=1,AN319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN319,IF(Inputs!$D$35=3,ADM!X319,IF(ADM!$AI319>ADM!$AY319,ADM!X319,ADM!AN319))),IF(Inputs!$D$35=2,ADM!AN319,IF(Inputs!$D$35=3,ADM!X319,IF(ADM!$AH319>ADM!$AX319,ADM!X319,ADM!AN319)))))","v":0},{"$f":"IF($E319=1,AO319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO319,IF(Inputs!$D$35=3,ADM!Y319,IF(ADM!$AI319>ADM!$AY319,ADM!Y319,ADM!AO319))),IF(Inputs!$D$35=2,ADM!AO319,IF(Inputs!$D$35=3,ADM!Y319,IF(ADM!$AH319>ADM!$AX319,ADM!Y319,ADM!AO319)))))","v":0},{"$f":"IF($E319=1,AP319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP319,IF(Inputs!$D$35=3,ADM!Z319,IF(ADM!$AI319>ADM!$AY319,ADM!Z319,ADM!AP319))),IF(Inputs!$D$35=2,ADM!AP319,IF(Inputs!$D$35=3,ADM!Z319,IF(ADM!$AH319>ADM!$AX319,ADM!Z319,ADM!AP319)))))","v":0},{"$f":"IF($E319=1,AQ319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ319,IF(Inputs!$D$35=3,ADM!AA319,IF(ADM!$AI319>ADM!$AY319,ADM!AA319,ADM!AQ319))),IF(Inputs!$D$35=2,ADM!AQ319,IF(Inputs!$D$35=3,ADM!AA319,IF(ADM!$AH319>ADM!$AX319,ADM!AA319,ADM!AQ319)))))","v":0},{"$f":"IF($E319=1,AR319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR319,IF(Inputs!$D$35=3,ADM!AB319,IF(ADM!$AI319>ADM!$AY319,ADM!AB319,ADM!AR319))),IF(Inputs!$D$35=2,ADM!AR319,IF(Inputs!$D$35=3,ADM!AB319,IF(ADM!$AH319>ADM!$AX319,ADM!AB319,ADM!AR319)))))","v":218.26900000000001},{"$f":"IF($E319=1,AS319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS319,IF(Inputs!$D$35=3,ADM!AC319,IF(ADM!$AI319>ADM!$AY319,ADM!AC319,ADM!AS319))),IF(Inputs!$D$35=2,ADM!AS319,IF(Inputs!$D$35=3,ADM!AC319,IF(ADM!$AH319>ADM!$AX319,ADM!AC319,ADM!AS319)))))","v":200.91399999999999},{"$f":"IF($E319=1,AT319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT319,IF(Inputs!$D$35=3,ADM!AD319,IF(ADM!$AI319>ADM!$AY319,ADM!AD319,ADM!AT319))),IF(Inputs!$D$35=2,ADM!AT319,IF(Inputs!$D$35=3,ADM!AD319,IF(ADM!$AH319>ADM!$AX319,ADM!AD319,ADM!AT319)))))","v":0},{"$f":"IF($E319=1,AU319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU319,IF(Inputs!$D$35=3,ADM!AE319,IF(ADM!$AI319>ADM!$AY319,ADM!AE319,ADM!AU319))),IF(Inputs!$D$35=2,ADM!AU319,IF(Inputs!$D$35=3,ADM!AE319,IF(ADM!$AH319>ADM!$AX319,ADM!AE319,ADM!AU319)))))","v":0},{"$f":"IF($E319=1,AV319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV319,IF(Inputs!$D$35=3,ADM!AF319,IF(ADM!$AI319>ADM!$AY319,ADM!AF319,ADM!AV319))),IF(Inputs!$D$35=2,ADM!AV319,IF(Inputs!$D$35=3,ADM!AF319,IF(ADM!$AH319>ADM!$AX319,ADM!AF319,ADM!AV319)))))","v":0},{"$f":"IF($E319=1,AW319,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW319,IF(Inputs!$D$35=3,ADM!AG319,IF(ADM!$AI319>ADM!$AY319,ADM!AG319,ADM!AW319))),IF(Inputs!$D$35=2,ADM!AW319,IF(Inputs!$D$35=3,ADM!AG319,IF(ADM!$AH319>ADM!$AX319,ADM!AG319,ADM!AW319)))))","v":0},419.18299999999999,0,0,0,0,0,0,0,0,209.53899999999999,198.48566666666662,0,0,0,0,408.02466666666658,408.02466666666658,0,0,0,0,0,0,0,0,218.26900000000001,200.91399999999999,0,0,0,0,419.18299999999999,419.18299999999999,0,0,0,0,0,0,0,0,206.37100000000001,198.76599999999999,0,0,0,0,405.137,405.137,0,0,0,0,0,0,0,0,203.977,195.77699999999999,0,0,0,0,399.75400000000002,399.75400000000002]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},null,{"$f":"IF(AND($E320=1,Inputs!$D$34=1),AK320,IF(AND($E320=1,Inputs!$D$34=2),AJ320,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK320,IF(Inputs!$D$35=3,U320,IF($AI320>$AY320,U320,AK320))),IF(Inputs!$D$35=2,AJ320,IF(Inputs!$D$35=3,T320,IF($AH320>$AX320,T320,AJ320)))))))","v":0},{"$f":"IF($E320=1,AL320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL320,IF(Inputs!$D$35=3,ADM!V320,IF(ADM!$AI320>ADM!$AY320,ADM!V320,ADM!AL320))),IF(Inputs!$D$35=2,ADM!AL320,IF(Inputs!$D$35=3,ADM!V320,IF(ADM!$AH320>ADM!$AX320,ADM!V320,ADM!AL320)))))","v":0},{"$f":"IF($E320=1,AM320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM320,IF(Inputs!$D$35=3,ADM!W320,IF(ADM!$AI320>ADM!$AY320,ADM!W320,ADM!AM320))),IF(Inputs!$D$35=2,ADM!AM320,IF(Inputs!$D$35=3,ADM!W320,IF(ADM!$AH320>ADM!$AX320,ADM!W320,ADM!AM320)))))","v":0},{"$f":"IF($E320=1,AN320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN320,IF(Inputs!$D$35=3,ADM!X320,IF(ADM!$AI320>ADM!$AY320,ADM!X320,ADM!AN320))),IF(Inputs!$D$35=2,ADM!AN320,IF(Inputs!$D$35=3,ADM!X320,IF(ADM!$AH320>ADM!$AX320,ADM!X320,ADM!AN320)))))","v":0},{"$f":"IF($E320=1,AO320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO320,IF(Inputs!$D$35=3,ADM!Y320,IF(ADM!$AI320>ADM!$AY320,ADM!Y320,ADM!AO320))),IF(Inputs!$D$35=2,ADM!AO320,IF(Inputs!$D$35=3,ADM!Y320,IF(ADM!$AH320>ADM!$AX320,ADM!Y320,ADM!AO320)))))","v":0},{"$f":"IF($E320=1,AP320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP320,IF(Inputs!$D$35=3,ADM!Z320,IF(ADM!$AI320>ADM!$AY320,ADM!Z320,ADM!AP320))),IF(Inputs!$D$35=2,ADM!AP320,IF(Inputs!$D$35=3,ADM!Z320,IF(ADM!$AH320>ADM!$AX320,ADM!Z320,ADM!AP320)))))","v":0},{"$f":"IF($E320=1,AQ320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ320,IF(Inputs!$D$35=3,ADM!AA320,IF(ADM!$AI320>ADM!$AY320,ADM!AA320,ADM!AQ320))),IF(Inputs!$D$35=2,ADM!AQ320,IF(Inputs!$D$35=3,ADM!AA320,IF(ADM!$AH320>ADM!$AX320,ADM!AA320,ADM!AQ320)))))","v":0},{"$f":"IF($E320=1,AR320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR320,IF(Inputs!$D$35=3,ADM!AB320,IF(ADM!$AI320>ADM!$AY320,ADM!AB320,ADM!AR320))),IF(Inputs!$D$35=2,ADM!AR320,IF(Inputs!$D$35=3,ADM!AB320,IF(ADM!$AH320>ADM!$AX320,ADM!AB320,ADM!AR320)))))","v":0},{"$f":"IF($E320=1,AS320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS320,IF(Inputs!$D$35=3,ADM!AC320,IF(ADM!$AI320>ADM!$AY320,ADM!AC320,ADM!AS320))),IF(Inputs!$D$35=2,ADM!AS320,IF(Inputs!$D$35=3,ADM!AC320,IF(ADM!$AH320>ADM!$AX320,ADM!AC320,ADM!AS320)))))","v":0},{"$f":"IF($E320=1,AT320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT320,IF(Inputs!$D$35=3,ADM!AD320,IF(ADM!$AI320>ADM!$AY320,ADM!AD320,ADM!AT320))),IF(Inputs!$D$35=2,ADM!AT320,IF(Inputs!$D$35=3,ADM!AD320,IF(ADM!$AH320>ADM!$AX320,ADM!AD320,ADM!AT320)))))","v":200.989},{"$f":"IF($E320=1,AU320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU320,IF(Inputs!$D$35=3,ADM!AE320,IF(ADM!$AI320>ADM!$AY320,ADM!AE320,ADM!AU320))),IF(Inputs!$D$35=2,ADM!AU320,IF(Inputs!$D$35=3,ADM!AE320,IF(ADM!$AH320>ADM!$AX320,ADM!AE320,ADM!AU320)))))","v":175.06299999999999},{"$f":"IF($E320=1,AV320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV320,IF(Inputs!$D$35=3,ADM!AF320,IF(ADM!$AI320>ADM!$AY320,ADM!AF320,ADM!AV320))),IF(Inputs!$D$35=2,ADM!AV320,IF(Inputs!$D$35=3,ADM!AF320,IF(ADM!$AH320>ADM!$AX320,ADM!AF320,ADM!AV320)))))","v":182.17099999999999},{"$f":"IF($E320=1,AW320,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW320,IF(Inputs!$D$35=3,ADM!AG320,IF(ADM!$AI320>ADM!$AY320,ADM!AG320,ADM!AW320))),IF(Inputs!$D$35=2,ADM!AW320,IF(Inputs!$D$35=3,ADM!AG320,IF(ADM!$AH320>ADM!$AX320,ADM!AG320,ADM!AW320)))))","v":172.6},730.82299999999998,0,0,0,0,0,0,0,0,0,0,202.71233333333331,189.85133333333332,172.60633333333331,157.422,722.59199999999998,722.59199999999998,0,0,0,0,0,0,0,0,0,0,200.989,175.06299999999999,182.17099999999999,172.6,730.82299999999998,730.82299999999998,0,0,0,0,0,0,0,0,0,0,190.05099999999999,201.81700000000001,175.97399999999999,149,716.84199999999998,716.84199999999998,0,0,0,0,0,0,0,0,0,0,217.09700000000001,192.67400000000001,159.67400000000001,150.666,720.1110000000001,720.1110000000001]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},null,{"$f":"IF(AND($E321=1,Inputs!$D$34=1),AK321,IF(AND($E321=1,Inputs!$D$34=2),AJ321,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK321,IF(Inputs!$D$35=3,U321,IF($AI321>$AY321,U321,AK321))),IF(Inputs!$D$35=2,AJ321,IF(Inputs!$D$35=3,T321,IF($AH321>$AX321,T321,AJ321)))))))","v":0},{"$f":"IF($E321=1,AL321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL321,IF(Inputs!$D$35=3,ADM!V321,IF(ADM!$AI321>ADM!$AY321,ADM!V321,ADM!AL321))),IF(Inputs!$D$35=2,ADM!AL321,IF(Inputs!$D$35=3,ADM!V321,IF(ADM!$AH321>ADM!$AX321,ADM!V321,ADM!AL321)))))","v":0},{"$f":"IF($E321=1,AM321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM321,IF(Inputs!$D$35=3,ADM!W321,IF(ADM!$AI321>ADM!$AY321,ADM!W321,ADM!AM321))),IF(Inputs!$D$35=2,ADM!AM321,IF(Inputs!$D$35=3,ADM!W321,IF(ADM!$AH321>ADM!$AX321,ADM!W321,ADM!AM321)))))","v":0},{"$f":"IF($E321=1,AN321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN321,IF(Inputs!$D$35=3,ADM!X321,IF(ADM!$AI321>ADM!$AY321,ADM!X321,ADM!AN321))),IF(Inputs!$D$35=2,ADM!AN321,IF(Inputs!$D$35=3,ADM!X321,IF(ADM!$AH321>ADM!$AX321,ADM!X321,ADM!AN321)))))","v":0},{"$f":"IF($E321=1,AO321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO321,IF(Inputs!$D$35=3,ADM!Y321,IF(ADM!$AI321>ADM!$AY321,ADM!Y321,ADM!AO321))),IF(Inputs!$D$35=2,ADM!AO321,IF(Inputs!$D$35=3,ADM!Y321,IF(ADM!$AH321>ADM!$AX321,ADM!Y321,ADM!AO321)))))","v":0},{"$f":"IF($E321=1,AP321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP321,IF(Inputs!$D$35=3,ADM!Z321,IF(ADM!$AI321>ADM!$AY321,ADM!Z321,ADM!AP321))),IF(Inputs!$D$35=2,ADM!AP321,IF(Inputs!$D$35=3,ADM!Z321,IF(ADM!$AH321>ADM!$AX321,ADM!Z321,ADM!AP321)))))","v":0},{"$f":"IF($E321=1,AQ321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ321,IF(Inputs!$D$35=3,ADM!AA321,IF(ADM!$AI321>ADM!$AY321,ADM!AA321,ADM!AQ321))),IF(Inputs!$D$35=2,ADM!AQ321,IF(Inputs!$D$35=3,ADM!AA321,IF(ADM!$AH321>ADM!$AX321,ADM!AA321,ADM!AQ321)))))","v":0},{"$f":"IF($E321=1,AR321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR321,IF(Inputs!$D$35=3,ADM!AB321,IF(ADM!$AI321>ADM!$AY321,ADM!AB321,ADM!AR321))),IF(Inputs!$D$35=2,ADM!AR321,IF(Inputs!$D$35=3,ADM!AB321,IF(ADM!$AH321>ADM!$AX321,ADM!AB321,ADM!AR321)))))","v":0},{"$f":"IF($E321=1,AS321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS321,IF(Inputs!$D$35=3,ADM!AC321,IF(ADM!$AI321>ADM!$AY321,ADM!AC321,ADM!AS321))),IF(Inputs!$D$35=2,ADM!AS321,IF(Inputs!$D$35=3,ADM!AC321,IF(ADM!$AH321>ADM!$AX321,ADM!AC321,ADM!AS321)))))","v":0},{"$f":"IF($E321=1,AT321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT321,IF(Inputs!$D$35=3,ADM!AD321,IF(ADM!$AI321>ADM!$AY321,ADM!AD321,ADM!AT321))),IF(Inputs!$D$35=2,ADM!AT321,IF(Inputs!$D$35=3,ADM!AD321,IF(ADM!$AH321>ADM!$AX321,ADM!AD321,ADM!AT321)))))","v":4.2383333333333333},{"$f":"IF($E321=1,AU321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU321,IF(Inputs!$D$35=3,ADM!AE321,IF(ADM!$AI321>ADM!$AY321,ADM!AE321,ADM!AU321))),IF(Inputs!$D$35=2,ADM!AU321,IF(Inputs!$D$35=3,ADM!AE321,IF(ADM!$AH321>ADM!$AX321,ADM!AE321,ADM!AU321)))))","v":10.729333333333335},{"$f":"IF($E321=1,AV321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV321,IF(Inputs!$D$35=3,ADM!AF321,IF(ADM!$AI321>ADM!$AY321,ADM!AF321,ADM!AV321))),IF(Inputs!$D$35=2,ADM!AV321,IF(Inputs!$D$35=3,ADM!AF321,IF(ADM!$AH321>ADM!$AX321,ADM!AF321,ADM!AV321)))))","v":15.236333333333334},{"$f":"IF($E321=1,AW321,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW321,IF(Inputs!$D$35=3,ADM!AG321,IF(ADM!$AI321>ADM!$AY321,ADM!AG321,ADM!AW321))),IF(Inputs!$D$35=2,ADM!AW321,IF(Inputs!$D$35=3,ADM!AG321,IF(ADM!$AH321>ADM!$AX321,ADM!AG321,ADM!AW321)))))","v":16.32},46.524000000000001,0,0,0,0,0,0,0,0,0,0,4.2383333333333333,10.729333333333335,15.236333333333334,16.32,46.524000000000001,46.524000000000001,0,0,0,0,0,0,0,0,0,0,3.589,8.6630000000000003,18.103000000000002,13.903,44.258000000000003,44.258000000000003,0,0,0,0,0,0,0,0,0,0,4.3490000000000002,14.731,16.189,11.58,46.848999999999997,46.848999999999997,0,0,0,0,0,0,0,0,0,0,4.7770000000000001,8.7940000000000005,11.417,23.477,48.465000000000003,48.465000000000003]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},null,{"$f":"IF(AND($E322=1,Inputs!$D$34=1),AK322,IF(AND($E322=1,Inputs!$D$34=2),AJ322,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK322,IF(Inputs!$D$35=3,U322,IF($AI322>$AY322,U322,AK322))),IF(Inputs!$D$35=2,AJ322,IF(Inputs!$D$35=3,T322,IF($AH322>$AX322,T322,AJ322)))))))","v":4.0910000000000002},{"$f":"IF($E322=1,AL322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL322,IF(Inputs!$D$35=3,ADM!V322,IF(ADM!$AI322>ADM!$AY322,ADM!V322,ADM!AL322))),IF(Inputs!$D$35=2,ADM!AL322,IF(Inputs!$D$35=3,ADM!V322,IF(ADM!$AH322>ADM!$AX322,ADM!V322,ADM!AL322)))))","v":13.089},{"$f":"IF($E322=1,AM322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM322,IF(Inputs!$D$35=3,ADM!W322,IF(ADM!$AI322>ADM!$AY322,ADM!W322,ADM!AM322))),IF(Inputs!$D$35=2,ADM!AM322,IF(Inputs!$D$35=3,ADM!W322,IF(ADM!$AH322>ADM!$AX322,ADM!W322,ADM!AM322)))))","v":7.7089999999999996},{"$f":"IF($E322=1,AN322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN322,IF(Inputs!$D$35=3,ADM!X322,IF(ADM!$AI322>ADM!$AY322,ADM!X322,ADM!AN322))),IF(Inputs!$D$35=2,ADM!AN322,IF(Inputs!$D$35=3,ADM!X322,IF(ADM!$AH322>ADM!$AX322,ADM!X322,ADM!AN322)))))","v":9},{"$f":"IF($E322=1,AO322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO322,IF(Inputs!$D$35=3,ADM!Y322,IF(ADM!$AI322>ADM!$AY322,ADM!Y322,ADM!AO322))),IF(Inputs!$D$35=2,ADM!AO322,IF(Inputs!$D$35=3,ADM!Y322,IF(ADM!$AH322>ADM!$AX322,ADM!Y322,ADM!AO322)))))","v":3.617},{"$f":"IF($E322=1,AP322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP322,IF(Inputs!$D$35=3,ADM!Z322,IF(ADM!$AI322>ADM!$AY322,ADM!Z322,ADM!AP322))),IF(Inputs!$D$35=2,ADM!AP322,IF(Inputs!$D$35=3,ADM!Z322,IF(ADM!$AH322>ADM!$AX322,ADM!Z322,ADM!AP322)))))","v":8.4689999999999994},{"$f":"IF($E322=1,AQ322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ322,IF(Inputs!$D$35=3,ADM!AA322,IF(ADM!$AI322>ADM!$AY322,ADM!AA322,ADM!AQ322))),IF(Inputs!$D$35=2,ADM!AQ322,IF(Inputs!$D$35=3,ADM!AA322,IF(ADM!$AH322>ADM!$AX322,ADM!AA322,ADM!AQ322)))))","v":5},{"$f":"IF($E322=1,AR322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR322,IF(Inputs!$D$35=3,ADM!AB322,IF(ADM!$AI322>ADM!$AY322,ADM!AB322,ADM!AR322))),IF(Inputs!$D$35=2,ADM!AR322,IF(Inputs!$D$35=3,ADM!AB322,IF(ADM!$AH322>ADM!$AX322,ADM!AB322,ADM!AR322)))))","v":0},{"$f":"IF($E322=1,AS322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS322,IF(Inputs!$D$35=3,ADM!AC322,IF(ADM!$AI322>ADM!$AY322,ADM!AC322,ADM!AS322))),IF(Inputs!$D$35=2,ADM!AS322,IF(Inputs!$D$35=3,ADM!AC322,IF(ADM!$AH322>ADM!$AX322,ADM!AC322,ADM!AS322)))))","v":0},{"$f":"IF($E322=1,AT322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT322,IF(Inputs!$D$35=3,ADM!AD322,IF(ADM!$AI322>ADM!$AY322,ADM!AD322,ADM!AT322))),IF(Inputs!$D$35=2,ADM!AT322,IF(Inputs!$D$35=3,ADM!AD322,IF(ADM!$AH322>ADM!$AX322,ADM!AD322,ADM!AT322)))))","v":0},{"$f":"IF($E322=1,AU322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU322,IF(Inputs!$D$35=3,ADM!AE322,IF(ADM!$AI322>ADM!$AY322,ADM!AE322,ADM!AU322))),IF(Inputs!$D$35=2,ADM!AU322,IF(Inputs!$D$35=3,ADM!AE322,IF(ADM!$AH322>ADM!$AX322,ADM!AE322,ADM!AU322)))))","v":0},{"$f":"IF($E322=1,AV322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV322,IF(Inputs!$D$35=3,ADM!AF322,IF(ADM!$AI322>ADM!$AY322,ADM!AF322,ADM!AV322))),IF(Inputs!$D$35=2,ADM!AV322,IF(Inputs!$D$35=3,ADM!AF322,IF(ADM!$AH322>ADM!$AX322,ADM!AF322,ADM!AV322)))))","v":0},{"$f":"IF($E322=1,AW322,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW322,IF(Inputs!$D$35=3,ADM!AG322,IF(ADM!$AI322>ADM!$AY322,ADM!AG322,ADM!AW322))),IF(Inputs!$D$35=2,ADM!AW322,IF(Inputs!$D$35=3,ADM!AG322,IF(ADM!$AH322>ADM!$AX322,ADM!AG322,ADM!AW322)))))","v":0},50.974999999999994,4.5331666666666672,9.0663333333333345,10.066333333333333,7.125,7.7030000000000003,4.871666666666667,6.0236666666666663,3.9990000000000001,0,0,0,0,0,0,44.321833333333331,48.855000000000004,2.0455000000000001,4.0910000000000002,13.089,7.7089999999999996,9,3.617,8.4689999999999994,5,0,0,0,0,0,0,48.929499999999997,50.974999999999994,6.5,13,9,7.6689999999999996,5,8,3,2,0,0,0,0,0,0,41.168999999999997,47.668999999999997,5.0540000000000003,{"$f":"10.114-0.006","v":10.108000000000001},{"$f":"8.114-0.004","v":8.1100000000000012},{"$f":"6-0.003","v":5.9969999999999999},{"$f":"9.114-0.005","v":9.109},{"$f":"3-0.002","v":2.9980000000000002},{"$f":"6.606-0.004","v":6.6020000000000003},{"$f":"5-0.003","v":4.9969999999999999},0,0,0,0,0,0,42.867000000000004,47.921000000000006]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},null,{"$f":"IF(AND($E323=1,Inputs!$D$34=1),AK323,IF(AND($E323=1,Inputs!$D$34=2),AJ323,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK323,IF(Inputs!$D$35=3,U323,IF($AI323>$AY323,U323,AK323))),IF(Inputs!$D$35=2,AJ323,IF(Inputs!$D$35=3,T323,IF($AH323>$AX323,T323,AJ323)))))))","v":5.5053333333333336},{"$f":"IF($E323=1,AL323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL323,IF(Inputs!$D$35=3,ADM!V323,IF(ADM!$AI323>ADM!$AY323,ADM!V323,ADM!AL323))),IF(Inputs!$D$35=2,ADM!AL323,IF(Inputs!$D$35=3,ADM!V323,IF(ADM!$AH323>ADM!$AX323,ADM!V323,ADM!AL323)))))","v":7.5469999999999997},{"$f":"IF($E323=1,AM323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM323,IF(Inputs!$D$35=3,ADM!W323,IF(ADM!$AI323>ADM!$AY323,ADM!W323,ADM!AM323))),IF(Inputs!$D$35=2,ADM!AM323,IF(Inputs!$D$35=3,ADM!W323,IF(ADM!$AH323>ADM!$AX323,ADM!W323,ADM!AM323)))))","v":7.9316666666666675},{"$f":"IF($E323=1,AN323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN323,IF(Inputs!$D$35=3,ADM!X323,IF(ADM!$AI323>ADM!$AY323,ADM!X323,ADM!AN323))),IF(Inputs!$D$35=2,ADM!AN323,IF(Inputs!$D$35=3,ADM!X323,IF(ADM!$AH323>ADM!$AX323,ADM!X323,ADM!AN323)))))","v":7.1340000000000003},{"$f":"IF($E323=1,AO323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO323,IF(Inputs!$D$35=3,ADM!Y323,IF(ADM!$AI323>ADM!$AY323,ADM!Y323,ADM!AO323))),IF(Inputs!$D$35=2,ADM!AO323,IF(Inputs!$D$35=3,ADM!Y323,IF(ADM!$AH323>ADM!$AX323,ADM!Y323,ADM!AO323)))))","v":6.674666666666667},{"$f":"IF($E323=1,AP323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP323,IF(Inputs!$D$35=3,ADM!Z323,IF(ADM!$AI323>ADM!$AY323,ADM!Z323,ADM!AP323))),IF(Inputs!$D$35=2,ADM!AP323,IF(Inputs!$D$35=3,ADM!Z323,IF(ADM!$AH323>ADM!$AX323,ADM!Z323,ADM!AP323)))))","v":6.5209999999999999},{"$f":"IF($E323=1,AQ323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ323,IF(Inputs!$D$35=3,ADM!AA323,IF(ADM!$AI323>ADM!$AY323,ADM!AA323,ADM!AQ323))),IF(Inputs!$D$35=2,ADM!AQ323,IF(Inputs!$D$35=3,ADM!AA323,IF(ADM!$AH323>ADM!$AX323,ADM!AA323,ADM!AQ323)))))","v":0},{"$f":"IF($E323=1,AR323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR323,IF(Inputs!$D$35=3,ADM!AB323,IF(ADM!$AI323>ADM!$AY323,ADM!AB323,ADM!AR323))),IF(Inputs!$D$35=2,ADM!AR323,IF(Inputs!$D$35=3,ADM!AB323,IF(ADM!$AH323>ADM!$AX323,ADM!AB323,ADM!AR323)))))","v":0},{"$f":"IF($E323=1,AS323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS323,IF(Inputs!$D$35=3,ADM!AC323,IF(ADM!$AI323>ADM!$AY323,ADM!AC323,ADM!AS323))),IF(Inputs!$D$35=2,ADM!AS323,IF(Inputs!$D$35=3,ADM!AC323,IF(ADM!$AH323>ADM!$AX323,ADM!AC323,ADM!AS323)))))","v":0},{"$f":"IF($E323=1,AT323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT323,IF(Inputs!$D$35=3,ADM!AD323,IF(ADM!$AI323>ADM!$AY323,ADM!AD323,ADM!AT323))),IF(Inputs!$D$35=2,ADM!AT323,IF(Inputs!$D$35=3,ADM!AD323,IF(ADM!$AH323>ADM!$AX323,ADM!AD323,ADM!AT323)))))","v":0},{"$f":"IF($E323=1,AU323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU323,IF(Inputs!$D$35=3,ADM!AE323,IF(ADM!$AI323>ADM!$AY323,ADM!AE323,ADM!AU323))),IF(Inputs!$D$35=2,ADM!AU323,IF(Inputs!$D$35=3,ADM!AE323,IF(ADM!$AH323>ADM!$AX323,ADM!AE323,ADM!AU323)))))","v":0},{"$f":"IF($E323=1,AV323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV323,IF(Inputs!$D$35=3,ADM!AF323,IF(ADM!$AI323>ADM!$AY323,ADM!AF323,ADM!AV323))),IF(Inputs!$D$35=2,ADM!AV323,IF(Inputs!$D$35=3,ADM!AF323,IF(ADM!$AH323>ADM!$AX323,ADM!AF323,ADM!AV323)))))","v":0},{"$f":"IF($E323=1,AW323,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW323,IF(Inputs!$D$35=3,ADM!AG323,IF(ADM!$AI323>ADM!$AY323,ADM!AG323,ADM!AW323))),IF(Inputs!$D$35=2,ADM!AW323,IF(Inputs!$D$35=3,ADM!AG323,IF(ADM!$AH323>ADM!$AX323,ADM!AG323,ADM!AW323)))))","v":0},41.31366666666667,2.7526666666666668,5.5053333333333336,7.5469999999999997,7.9316666666666675,7.1340000000000003,6.674666666666667,6.5209999999999999,0,0,0,0,0,0,0,38.561000000000007,41.31366666666667,2.9830000000000001,5.9660000000000002,5.9660000000000002,5.9260000000000002,9.1660000000000004,5.194,6.9539999999999997,0,0,0,0,0,0,0,36.188999999999993,39.172000000000004,1.3285,2.657,6.9429999999999996,9.8740000000000006,5,7,7.2060000000000004,0,0,0,0,0,0,0,37.351500000000001,38.68,3.9465000000000003,{"$f":"7.897-0.004","v":7.8930000000000007},{"$f":"9.737-0.005","v":9.7319999999999993},{"$f":"8-0.005","v":7.9950000000000001},{"$f":"7.24-0.004","v":7.2360000000000007},{"$f":"7.834-0.004","v":7.83},{"$f":"5.406-0.003","v":5.4029999999999996},0,0,0,0,0,0,0,42.142499999999998,46.088999999999999]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},null,{"$f":"IF(AND($E324=1,Inputs!$D$34=1),AK324,IF(AND($E324=1,Inputs!$D$34=2),AJ324,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK324,IF(Inputs!$D$35=3,U324,IF($AI324>$AY324,U324,AK324))),IF(Inputs!$D$35=2,AJ324,IF(Inputs!$D$35=3,T324,IF($AH324>$AX324,T324,AJ324)))))))","v":1.663},{"$f":"IF($E324=1,AL324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL324,IF(Inputs!$D$35=3,ADM!V324,IF(ADM!$AI324>ADM!$AY324,ADM!V324,ADM!AL324))),IF(Inputs!$D$35=2,ADM!AL324,IF(Inputs!$D$35=3,ADM!V324,IF(ADM!$AH324>ADM!$AX324,ADM!V324,ADM!AL324)))))","v":3.177},{"$f":"IF($E324=1,AM324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM324,IF(Inputs!$D$35=3,ADM!W324,IF(ADM!$AI324>ADM!$AY324,ADM!W324,ADM!AM324))),IF(Inputs!$D$35=2,ADM!AM324,IF(Inputs!$D$35=3,ADM!W324,IF(ADM!$AH324>ADM!$AX324,ADM!W324,ADM!AM324)))))","v":4.9029999999999996},{"$f":"IF($E324=1,AN324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN324,IF(Inputs!$D$35=3,ADM!X324,IF(ADM!$AI324>ADM!$AY324,ADM!X324,ADM!AN324))),IF(Inputs!$D$35=2,ADM!AN324,IF(Inputs!$D$35=3,ADM!X324,IF(ADM!$AH324>ADM!$AX324,ADM!X324,ADM!AN324)))))","v":1.794},{"$f":"IF($E324=1,AO324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO324,IF(Inputs!$D$35=3,ADM!Y324,IF(ADM!$AI324>ADM!$AY324,ADM!Y324,ADM!AO324))),IF(Inputs!$D$35=2,ADM!AO324,IF(Inputs!$D$35=3,ADM!Y324,IF(ADM!$AH324>ADM!$AX324,ADM!Y324,ADM!AO324)))))","v":0.27400000000000002},{"$f":"IF($E324=1,AP324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP324,IF(Inputs!$D$35=3,ADM!Z324,IF(ADM!$AI324>ADM!$AY324,ADM!Z324,ADM!AP324))),IF(Inputs!$D$35=2,ADM!AP324,IF(Inputs!$D$35=3,ADM!Z324,IF(ADM!$AH324>ADM!$AX324,ADM!Z324,ADM!AP324)))))","v":0.66300000000000003},{"$f":"IF($E324=1,AQ324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ324,IF(Inputs!$D$35=3,ADM!AA324,IF(ADM!$AI324>ADM!$AY324,ADM!AA324,ADM!AQ324))),IF(Inputs!$D$35=2,ADM!AQ324,IF(Inputs!$D$35=3,ADM!AA324,IF(ADM!$AH324>ADM!$AX324,ADM!AA324,ADM!AQ324)))))","v":0},{"$f":"IF($E324=1,AR324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR324,IF(Inputs!$D$35=3,ADM!AB324,IF(ADM!$AI324>ADM!$AY324,ADM!AB324,ADM!AR324))),IF(Inputs!$D$35=2,ADM!AR324,IF(Inputs!$D$35=3,ADM!AB324,IF(ADM!$AH324>ADM!$AX324,ADM!AB324,ADM!AR324)))))","v":0},{"$f":"IF($E324=1,AS324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS324,IF(Inputs!$D$35=3,ADM!AC324,IF(ADM!$AI324>ADM!$AY324,ADM!AC324,ADM!AS324))),IF(Inputs!$D$35=2,ADM!AS324,IF(Inputs!$D$35=3,ADM!AC324,IF(ADM!$AH324>ADM!$AX324,ADM!AC324,ADM!AS324)))))","v":0},{"$f":"IF($E324=1,AT324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT324,IF(Inputs!$D$35=3,ADM!AD324,IF(ADM!$AI324>ADM!$AY324,ADM!AD324,ADM!AT324))),IF(Inputs!$D$35=2,ADM!AT324,IF(Inputs!$D$35=3,ADM!AD324,IF(ADM!$AH324>ADM!$AX324,ADM!AD324,ADM!AT324)))))","v":0},{"$f":"IF($E324=1,AU324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU324,IF(Inputs!$D$35=3,ADM!AE324,IF(ADM!$AI324>ADM!$AY324,ADM!AE324,ADM!AU324))),IF(Inputs!$D$35=2,ADM!AU324,IF(Inputs!$D$35=3,ADM!AE324,IF(ADM!$AH324>ADM!$AX324,ADM!AE324,ADM!AU324)))))","v":0},{"$f":"IF($E324=1,AV324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV324,IF(Inputs!$D$35=3,ADM!AF324,IF(ADM!$AI324>ADM!$AY324,ADM!AF324,ADM!AV324))),IF(Inputs!$D$35=2,ADM!AV324,IF(Inputs!$D$35=3,ADM!AF324,IF(ADM!$AH324>ADM!$AX324,ADM!AF324,ADM!AV324)))))","v":0},{"$f":"IF($E324=1,AW324,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW324,IF(Inputs!$D$35=3,ADM!AG324,IF(ADM!$AI324>ADM!$AY324,ADM!AG324,ADM!AW324))),IF(Inputs!$D$35=2,ADM!AW324,IF(Inputs!$D$35=3,ADM!AG324,IF(ADM!$AH324>ADM!$AX324,ADM!AG324,ADM!AW324)))))","v":0},12.474,1.2756666666666667,2.5513333333333335,3.109666666666667,2.6339999999999999,1.7363333333333333,0.80900000000000005,1.5536666666666668,0,0,0,0,0,0,0,11.118333333333332,12.393999999999998,0.83150000000000002,1.663,3.177,4.9029999999999996,1.794,0.27400000000000002,0.66300000000000003,0,0,0,0,0,0,0,11.6425,12.474,0.5,1,3.1539999999999999,2,0.41699999999999998,1.1539999999999999,1,0,0,0,0,0,0,0,8.2249999999999996,8.7249999999999996,2.4954999999999998,{"$f":"4.994-0.003","v":4.9909999999999997},{"$f":"3-0.002","v":2.9980000000000002},{"$f":"1-0.001","v":0.999},{"$f":"3-0.002","v":2.9980000000000002},{"$f":"1-0.001","v":0.999},{"$f":"3-0.002","v":2.9980000000000002},0,0,0,0,0,0,0,13.487500000000001,15.983000000000001]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},null,{"$f":"IF(AND($E325=1,Inputs!$D$34=1),AK325,IF(AND($E325=1,Inputs!$D$34=2),AJ325,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK325,IF(Inputs!$D$35=3,U325,IF($AI325>$AY325,U325,AK325))),IF(Inputs!$D$35=2,AJ325,IF(Inputs!$D$35=3,T325,IF($AH325>$AX325,T325,AJ325)))))))","v":31.611000000000001},{"$f":"IF($E325=1,AL325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL325,IF(Inputs!$D$35=3,ADM!V325,IF(ADM!$AI325>ADM!$AY325,ADM!V325,ADM!AL325))),IF(Inputs!$D$35=2,ADM!AL325,IF(Inputs!$D$35=3,ADM!V325,IF(ADM!$AH325>ADM!$AX325,ADM!V325,ADM!AL325)))))","v":44.228999999999999},{"$f":"IF($E325=1,AM325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM325,IF(Inputs!$D$35=3,ADM!W325,IF(ADM!$AI325>ADM!$AY325,ADM!W325,ADM!AM325))),IF(Inputs!$D$35=2,ADM!AM325,IF(Inputs!$D$35=3,ADM!W325,IF(ADM!$AH325>ADM!$AX325,ADM!W325,ADM!AM325)))))","v":37.646000000000001},{"$f":"IF($E325=1,AN325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN325,IF(Inputs!$D$35=3,ADM!X325,IF(ADM!$AI325>ADM!$AY325,ADM!X325,ADM!AN325))),IF(Inputs!$D$35=2,ADM!AN325,IF(Inputs!$D$35=3,ADM!X325,IF(ADM!$AH325>ADM!$AX325,ADM!X325,ADM!AN325)))))","v":41.125999999999998},{"$f":"IF($E325=1,AO325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO325,IF(Inputs!$D$35=3,ADM!Y325,IF(ADM!$AI325>ADM!$AY325,ADM!Y325,ADM!AO325))),IF(Inputs!$D$35=2,ADM!AO325,IF(Inputs!$D$35=3,ADM!Y325,IF(ADM!$AH325>ADM!$AX325,ADM!Y325,ADM!AO325)))))","v":38.914000000000001},{"$f":"IF($E325=1,AP325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP325,IF(Inputs!$D$35=3,ADM!Z325,IF(ADM!$AI325>ADM!$AY325,ADM!Z325,ADM!AP325))),IF(Inputs!$D$35=2,ADM!AP325,IF(Inputs!$D$35=3,ADM!Z325,IF(ADM!$AH325>ADM!$AX325,ADM!Z325,ADM!AP325)))))","v":41.429000000000002},{"$f":"IF($E325=1,AQ325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ325,IF(Inputs!$D$35=3,ADM!AA325,IF(ADM!$AI325>ADM!$AY325,ADM!AA325,ADM!AQ325))),IF(Inputs!$D$35=2,ADM!AQ325,IF(Inputs!$D$35=3,ADM!AA325,IF(ADM!$AH325>ADM!$AX325,ADM!AA325,ADM!AQ325)))))","v":0},{"$f":"IF($E325=1,AR325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR325,IF(Inputs!$D$35=3,ADM!AB325,IF(ADM!$AI325>ADM!$AY325,ADM!AB325,ADM!AR325))),IF(Inputs!$D$35=2,ADM!AR325,IF(Inputs!$D$35=3,ADM!AB325,IF(ADM!$AH325>ADM!$AX325,ADM!AB325,ADM!AR325)))))","v":0},{"$f":"IF($E325=1,AS325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS325,IF(Inputs!$D$35=3,ADM!AC325,IF(ADM!$AI325>ADM!$AY325,ADM!AC325,ADM!AS325))),IF(Inputs!$D$35=2,ADM!AS325,IF(Inputs!$D$35=3,ADM!AC325,IF(ADM!$AH325>ADM!$AX325,ADM!AC325,ADM!AS325)))))","v":0},{"$f":"IF($E325=1,AT325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT325,IF(Inputs!$D$35=3,ADM!AD325,IF(ADM!$AI325>ADM!$AY325,ADM!AD325,ADM!AT325))),IF(Inputs!$D$35=2,ADM!AT325,IF(Inputs!$D$35=3,ADM!AD325,IF(ADM!$AH325>ADM!$AX325,ADM!AD325,ADM!AT325)))))","v":0},{"$f":"IF($E325=1,AU325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU325,IF(Inputs!$D$35=3,ADM!AE325,IF(ADM!$AI325>ADM!$AY325,ADM!AE325,ADM!AU325))),IF(Inputs!$D$35=2,ADM!AU325,IF(Inputs!$D$35=3,ADM!AE325,IF(ADM!$AH325>ADM!$AX325,ADM!AE325,ADM!AU325)))))","v":0},{"$f":"IF($E325=1,AV325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV325,IF(Inputs!$D$35=3,ADM!AF325,IF(ADM!$AI325>ADM!$AY325,ADM!AF325,ADM!AV325))),IF(Inputs!$D$35=2,ADM!AV325,IF(Inputs!$D$35=3,ADM!AF325,IF(ADM!$AH325>ADM!$AX325,ADM!AF325,ADM!AV325)))))","v":0},{"$f":"IF($E325=1,AW325,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW325,IF(Inputs!$D$35=3,ADM!AG325,IF(ADM!$AI325>ADM!$AY325,ADM!AG325,ADM!AW325))),IF(Inputs!$D$35=2,ADM!AW325,IF(Inputs!$D$35=3,ADM!AG325,IF(ADM!$AH325>ADM!$AX325,ADM!AG325,ADM!AW325)))))","v":0},234.95500000000001,18.373666666666665,36.74733333333333,41.515333333333331,37.428000000000004,39.951666666666661,37.728666666666669,36.580999999999996,0,0,0,0,0,0,0,211.57833333333332,229.95199999999997,15.8055,31.611000000000001,44.228999999999999,37.646000000000001,41.125999999999998,38.914000000000001,41.429000000000002,0,0,0,0,0,0,0,219.14950000000002,234.95500000000001,21.06,42.12,40.917000000000002,40.926000000000002,39.18,40.737000000000002,31.689,0,0,0,0,0,0,0,214.50899999999999,235.56899999999999,18.255499999999998,{"$f":"36.531-0.02","v":36.510999999999996},{"$f":"39.423-0.023","v":39.4},{"$f":"33.731-0.019","v":33.712000000000003},{"$f":"39.571-0.022","v":39.548999999999999},{"$f":"33.554-0.019","v":33.535000000000004},{"$f":"36.646-0.021","v":36.625},0,0,0,0,0,0,0,201.07650000000001,219.33199999999999]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},null,{"$f":"IF(AND($E326=1,Inputs!$D$34=1),AK326,IF(AND($E326=1,Inputs!$D$34=2),AJ326,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK326,IF(Inputs!$D$35=3,U326,IF($AI326>$AY326,U326,AK326))),IF(Inputs!$D$35=2,AJ326,IF(Inputs!$D$35=3,T326,IF($AH326>$AX326,T326,AJ326)))))))","v":0},{"$f":"IF($E326=1,AL326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL326,IF(Inputs!$D$35=3,ADM!V326,IF(ADM!$AI326>ADM!$AY326,ADM!V326,ADM!AL326))),IF(Inputs!$D$35=2,ADM!AL326,IF(Inputs!$D$35=3,ADM!V326,IF(ADM!$AH326>ADM!$AX326,ADM!V326,ADM!AL326)))))","v":0},{"$f":"IF($E326=1,AM326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM326,IF(Inputs!$D$35=3,ADM!W326,IF(ADM!$AI326>ADM!$AY326,ADM!W326,ADM!AM326))),IF(Inputs!$D$35=2,ADM!AM326,IF(Inputs!$D$35=3,ADM!W326,IF(ADM!$AH326>ADM!$AX326,ADM!W326,ADM!AM326)))))","v":0},{"$f":"IF($E326=1,AN326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN326,IF(Inputs!$D$35=3,ADM!X326,IF(ADM!$AI326>ADM!$AY326,ADM!X326,ADM!AN326))),IF(Inputs!$D$35=2,ADM!AN326,IF(Inputs!$D$35=3,ADM!X326,IF(ADM!$AH326>ADM!$AX326,ADM!X326,ADM!AN326)))))","v":171.46299999999999},{"$f":"IF($E326=1,AO326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO326,IF(Inputs!$D$35=3,ADM!Y326,IF(ADM!$AI326>ADM!$AY326,ADM!Y326,ADM!AO326))),IF(Inputs!$D$35=2,ADM!AO326,IF(Inputs!$D$35=3,ADM!Y326,IF(ADM!$AH326>ADM!$AX326,ADM!Y326,ADM!AO326)))))","v":151.16},{"$f":"IF($E326=1,AP326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP326,IF(Inputs!$D$35=3,ADM!Z326,IF(ADM!$AI326>ADM!$AY326,ADM!Z326,ADM!AP326))),IF(Inputs!$D$35=2,ADM!AP326,IF(Inputs!$D$35=3,ADM!Z326,IF(ADM!$AH326>ADM!$AX326,ADM!Z326,ADM!AP326)))))","v":141.977},{"$f":"IF($E326=1,AQ326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ326,IF(Inputs!$D$35=3,ADM!AA326,IF(ADM!$AI326>ADM!$AY326,ADM!AA326,ADM!AQ326))),IF(Inputs!$D$35=2,ADM!AQ326,IF(Inputs!$D$35=3,ADM!AA326,IF(ADM!$AH326>ADM!$AX326,ADM!AA326,ADM!AQ326)))))","v":0},{"$f":"IF($E326=1,AR326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR326,IF(Inputs!$D$35=3,ADM!AB326,IF(ADM!$AI326>ADM!$AY326,ADM!AB326,ADM!AR326))),IF(Inputs!$D$35=2,ADM!AR326,IF(Inputs!$D$35=3,ADM!AB326,IF(ADM!$AH326>ADM!$AX326,ADM!AB326,ADM!AR326)))))","v":0},{"$f":"IF($E326=1,AS326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS326,IF(Inputs!$D$35=3,ADM!AC326,IF(ADM!$AI326>ADM!$AY326,ADM!AC326,ADM!AS326))),IF(Inputs!$D$35=2,ADM!AS326,IF(Inputs!$D$35=3,ADM!AC326,IF(ADM!$AH326>ADM!$AX326,ADM!AC326,ADM!AS326)))))","v":0},{"$f":"IF($E326=1,AT326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT326,IF(Inputs!$D$35=3,ADM!AD326,IF(ADM!$AI326>ADM!$AY326,ADM!AD326,ADM!AT326))),IF(Inputs!$D$35=2,ADM!AT326,IF(Inputs!$D$35=3,ADM!AD326,IF(ADM!$AH326>ADM!$AX326,ADM!AD326,ADM!AT326)))))","v":0},{"$f":"IF($E326=1,AU326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU326,IF(Inputs!$D$35=3,ADM!AE326,IF(ADM!$AI326>ADM!$AY326,ADM!AE326,ADM!AU326))),IF(Inputs!$D$35=2,ADM!AU326,IF(Inputs!$D$35=3,ADM!AE326,IF(ADM!$AH326>ADM!$AX326,ADM!AE326,ADM!AU326)))))","v":0},{"$f":"IF($E326=1,AV326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV326,IF(Inputs!$D$35=3,ADM!AF326,IF(ADM!$AI326>ADM!$AY326,ADM!AF326,ADM!AV326))),IF(Inputs!$D$35=2,ADM!AV326,IF(Inputs!$D$35=3,ADM!AF326,IF(ADM!$AH326>ADM!$AX326,ADM!AF326,ADM!AV326)))))","v":0},{"$f":"IF($E326=1,AW326,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW326,IF(Inputs!$D$35=3,ADM!AG326,IF(ADM!$AI326>ADM!$AY326,ADM!AG326,ADM!AW326))),IF(Inputs!$D$35=2,ADM!AW326,IF(Inputs!$D$35=3,ADM!AG326,IF(ADM!$AH326>ADM!$AX326,ADM!AG326,ADM!AW326)))))","v":0},464.6,0,0,0,0,156.54266666666669,145.90933333333331,139.952,0,0,0,0,0,0,0,442.404,442.404,0,0,0,0,171.46299999999999,151.16,141.977,0,0,0,0,0,0,0,{"$f":"AJ326+SUM(AL326:AW326)","v":464.6},464.6,0,0,0,0,157.38300000000001,141.93700000000001,141.67699999999999,0,0,0,0,0,0,0,{"$f":"AZ326+SUM(BB326:BM326)","v":440.99700000000007},{"$f":"SUM(BA326:BM326)","v":440.99700000000007},{"$f":"BQ326/2","v":0},0,0,0,{"$f":"140.863-0.081","v":140.78200000000001},{"$f":"144.714-0.083","v":144.631},{"$f":"136.28-0.078","v":136.202},0,0,0,0,0,0,0,421.61500000000001,421.61500000000001]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},null,{"$f":"IF(AND($E327=1,Inputs!$D$34=1),AK327,IF(AND($E327=1,Inputs!$D$34=2),AJ327,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK327,IF(Inputs!$D$35=3,U327,IF($AI327>$AY327,U327,AK327))),IF(Inputs!$D$35=2,AJ327,IF(Inputs!$D$35=3,T327,IF($AH327>$AX327,T327,AJ327)))))))","v":215.61099999999999},{"$f":"IF($E327=1,AL327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL327,IF(Inputs!$D$35=3,ADM!V327,IF(ADM!$AI327>ADM!$AY327,ADM!V327,ADM!AL327))),IF(Inputs!$D$35=2,ADM!AL327,IF(Inputs!$D$35=3,ADM!V327,IF(ADM!$AH327>ADM!$AX327,ADM!V327,ADM!AL327)))))","v":182.38300000000001},{"$f":"IF($E327=1,AM327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM327,IF(Inputs!$D$35=3,ADM!W327,IF(ADM!$AI327>ADM!$AY327,ADM!W327,ADM!AM327))),IF(Inputs!$D$35=2,ADM!AM327,IF(Inputs!$D$35=3,ADM!W327,IF(ADM!$AH327>ADM!$AX327,ADM!W327,ADM!AM327)))))","v":206.857},{"$f":"IF($E327=1,AN327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN327,IF(Inputs!$D$35=3,ADM!X327,IF(ADM!$AI327>ADM!$AY327,ADM!X327,ADM!AN327))),IF(Inputs!$D$35=2,ADM!AN327,IF(Inputs!$D$35=3,ADM!X327,IF(ADM!$AH327>ADM!$AX327,ADM!X327,ADM!AN327)))))","v":0},{"$f":"IF($E327=1,AO327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO327,IF(Inputs!$D$35=3,ADM!Y327,IF(ADM!$AI327>ADM!$AY327,ADM!Y327,ADM!AO327))),IF(Inputs!$D$35=2,ADM!AO327,IF(Inputs!$D$35=3,ADM!Y327,IF(ADM!$AH327>ADM!$AX327,ADM!Y327,ADM!AO327)))))","v":0},{"$f":"IF($E327=1,AP327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP327,IF(Inputs!$D$35=3,ADM!Z327,IF(ADM!$AI327>ADM!$AY327,ADM!Z327,ADM!AP327))),IF(Inputs!$D$35=2,ADM!AP327,IF(Inputs!$D$35=3,ADM!Z327,IF(ADM!$AH327>ADM!$AX327,ADM!Z327,ADM!AP327)))))","v":0},{"$f":"IF($E327=1,AQ327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ327,IF(Inputs!$D$35=3,ADM!AA327,IF(ADM!$AI327>ADM!$AY327,ADM!AA327,ADM!AQ327))),IF(Inputs!$D$35=2,ADM!AQ327,IF(Inputs!$D$35=3,ADM!AA327,IF(ADM!$AH327>ADM!$AX327,ADM!AA327,ADM!AQ327)))))","v":0},{"$f":"IF($E327=1,AR327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR327,IF(Inputs!$D$35=3,ADM!AB327,IF(ADM!$AI327>ADM!$AY327,ADM!AB327,ADM!AR327))),IF(Inputs!$D$35=2,ADM!AR327,IF(Inputs!$D$35=3,ADM!AB327,IF(ADM!$AH327>ADM!$AX327,ADM!AB327,ADM!AR327)))))","v":0},{"$f":"IF($E327=1,AS327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS327,IF(Inputs!$D$35=3,ADM!AC327,IF(ADM!$AI327>ADM!$AY327,ADM!AC327,ADM!AS327))),IF(Inputs!$D$35=2,ADM!AS327,IF(Inputs!$D$35=3,ADM!AC327,IF(ADM!$AH327>ADM!$AX327,ADM!AC327,ADM!AS327)))))","v":0},{"$f":"IF($E327=1,AT327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT327,IF(Inputs!$D$35=3,ADM!AD327,IF(ADM!$AI327>ADM!$AY327,ADM!AD327,ADM!AT327))),IF(Inputs!$D$35=2,ADM!AT327,IF(Inputs!$D$35=3,ADM!AD327,IF(ADM!$AH327>ADM!$AX327,ADM!AD327,ADM!AT327)))))","v":0},{"$f":"IF($E327=1,AU327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU327,IF(Inputs!$D$35=3,ADM!AE327,IF(ADM!$AI327>ADM!$AY327,ADM!AE327,ADM!AU327))),IF(Inputs!$D$35=2,ADM!AU327,IF(Inputs!$D$35=3,ADM!AE327,IF(ADM!$AH327>ADM!$AX327,ADM!AE327,ADM!AU327)))))","v":0},{"$f":"IF($E327=1,AV327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV327,IF(Inputs!$D$35=3,ADM!AF327,IF(ADM!$AI327>ADM!$AY327,ADM!AF327,ADM!AV327))),IF(Inputs!$D$35=2,ADM!AV327,IF(Inputs!$D$35=3,ADM!AF327,IF(ADM!$AH327>ADM!$AX327,ADM!AF327,ADM!AV327)))))","v":0},{"$f":"IF($E327=1,AW327,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW327,IF(Inputs!$D$35=3,ADM!AG327,IF(ADM!$AI327>ADM!$AY327,ADM!AG327,ADM!AW327))),IF(Inputs!$D$35=2,ADM!AW327,IF(Inputs!$D$35=3,ADM!AG327,IF(ADM!$AH327>ADM!$AX327,ADM!AG327,ADM!AW327)))))","v":0},604.851,99.320999999999984,198.64199999999997,182.81500000000003,178.10666666666668,0,0,0,0,0,0,0,0,0,0,460.24266666666671,{"$f":"SUM(U327:AG327)","v":559.56366666666668},107.80549999999999,215.61099999999999,182.38300000000001,206.857,0,0,0,0,0,0,0,0,0,0,497.0455,604.851,91.26,182.52,195.45699999999999,167.56,0,0,0,0,0,0,0,0,0,0,454.27699999999999,545.53700000000003,98.897499999999994,{"$f":"197.909-0.114","v":197.79499999999999},{"$f":"170.703-0.098","v":170.60499999999999},{"$f":"159.994-0.091","v":159.90299999999999},0,0,0,0,0,0,0,0,0,0,429.40549999999996,528.303]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},null,{"$f":"IF(AND($E328=1,Inputs!$D$34=1),AK328,IF(AND($E328=1,Inputs!$D$34=2),AJ328,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK328,IF(Inputs!$D$35=3,U328,IF($AI328>$AY328,U328,AK328))),IF(Inputs!$D$35=2,AJ328,IF(Inputs!$D$35=3,T328,IF($AH328>$AX328,T328,AJ328)))))))","v":0},{"$f":"IF($E328=1,AL328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL328,IF(Inputs!$D$35=3,ADM!V328,IF(ADM!$AI328>ADM!$AY328,ADM!V328,ADM!AL328))),IF(Inputs!$D$35=2,ADM!AL328,IF(Inputs!$D$35=3,ADM!V328,IF(ADM!$AH328>ADM!$AX328,ADM!V328,ADM!AL328)))))","v":0},{"$f":"IF($E328=1,AM328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM328,IF(Inputs!$D$35=3,ADM!W328,IF(ADM!$AI328>ADM!$AY328,ADM!W328,ADM!AM328))),IF(Inputs!$D$35=2,ADM!AM328,IF(Inputs!$D$35=3,ADM!W328,IF(ADM!$AH328>ADM!$AX328,ADM!W328,ADM!AM328)))))","v":0},{"$f":"IF($E328=1,AN328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN328,IF(Inputs!$D$35=3,ADM!X328,IF(ADM!$AI328>ADM!$AY328,ADM!X328,ADM!AN328))),IF(Inputs!$D$35=2,ADM!AN328,IF(Inputs!$D$35=3,ADM!X328,IF(ADM!$AH328>ADM!$AX328,ADM!X328,ADM!AN328)))))","v":0},{"$f":"IF($E328=1,AO328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO328,IF(Inputs!$D$35=3,ADM!Y328,IF(ADM!$AI328>ADM!$AY328,ADM!Y328,ADM!AO328))),IF(Inputs!$D$35=2,ADM!AO328,IF(Inputs!$D$35=3,ADM!Y328,IF(ADM!$AH328>ADM!$AX328,ADM!Y328,ADM!AO328)))))","v":0},{"$f":"IF($E328=1,AP328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP328,IF(Inputs!$D$35=3,ADM!Z328,IF(ADM!$AI328>ADM!$AY328,ADM!Z328,ADM!AP328))),IF(Inputs!$D$35=2,ADM!AP328,IF(Inputs!$D$35=3,ADM!Z328,IF(ADM!$AH328>ADM!$AX328,ADM!Z328,ADM!AP328)))))","v":0},{"$f":"IF($E328=1,AQ328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ328,IF(Inputs!$D$35=3,ADM!AA328,IF(ADM!$AI328>ADM!$AY328,ADM!AA328,ADM!AQ328))),IF(Inputs!$D$35=2,ADM!AQ328,IF(Inputs!$D$35=3,ADM!AA328,IF(ADM!$AH328>ADM!$AX328,ADM!AA328,ADM!AQ328)))))","v":190.447},{"$f":"IF($E328=1,AR328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR328,IF(Inputs!$D$35=3,ADM!AB328,IF(ADM!$AI328>ADM!$AY328,ADM!AB328,ADM!AR328))),IF(Inputs!$D$35=2,ADM!AR328,IF(Inputs!$D$35=3,ADM!AB328,IF(ADM!$AH328>ADM!$AX328,ADM!AB328,ADM!AR328)))))","v":183.78899999999999},{"$f":"IF($E328=1,AS328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS328,IF(Inputs!$D$35=3,ADM!AC328,IF(ADM!$AI328>ADM!$AY328,ADM!AC328,ADM!AS328))),IF(Inputs!$D$35=2,ADM!AS328,IF(Inputs!$D$35=3,ADM!AC328,IF(ADM!$AH328>ADM!$AX328,ADM!AC328,ADM!AS328)))))","v":194.50299999999999},{"$f":"IF($E328=1,AT328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT328,IF(Inputs!$D$35=3,ADM!AD328,IF(ADM!$AI328>ADM!$AY328,ADM!AD328,ADM!AT328))),IF(Inputs!$D$35=2,ADM!AT328,IF(Inputs!$D$35=3,ADM!AD328,IF(ADM!$AH328>ADM!$AX328,ADM!AD328,ADM!AT328)))))","v":0},{"$f":"IF($E328=1,AU328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU328,IF(Inputs!$D$35=3,ADM!AE328,IF(ADM!$AI328>ADM!$AY328,ADM!AE328,ADM!AU328))),IF(Inputs!$D$35=2,ADM!AU328,IF(Inputs!$D$35=3,ADM!AE328,IF(ADM!$AH328>ADM!$AX328,ADM!AE328,ADM!AU328)))))","v":0},{"$f":"IF($E328=1,AV328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV328,IF(Inputs!$D$35=3,ADM!AF328,IF(ADM!$AI328>ADM!$AY328,ADM!AF328,ADM!AV328))),IF(Inputs!$D$35=2,ADM!AV328,IF(Inputs!$D$35=3,ADM!AF328,IF(ADM!$AH328>ADM!$AX328,ADM!AF328,ADM!AV328)))))","v":0},{"$f":"IF($E328=1,AW328,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW328,IF(Inputs!$D$35=3,ADM!AG328,IF(ADM!$AI328>ADM!$AY328,ADM!AG328,ADM!AW328))),IF(Inputs!$D$35=2,ADM!AW328,IF(Inputs!$D$35=3,ADM!AG328,IF(ADM!$AH328>ADM!$AX328,ADM!AG328,ADM!AW328)))))","v":0},568.73900000000003,0,0,0,0,0,0,0,187.46799999999999,176.95033333333333,174.05766666666668,0,0,0,0,538.476,538.476,0,0,0,0,0,0,0,190.447,183.78899999999999,194.50299999999999,0,0,0,0,568.73900000000003,{"$f":"SUM(AK328:AW328)","v":568.73900000000003},{"$f":"BA328/2","v":0},0,0,0,0,0,0,179.43299999999999,188.45400000000001,158.07599999999999,0,0,0,0,525.96299999999997,525.96299999999997,0,0,0,0,0,0,0,{"$f":"192.634-0.11","v":192.52399999999997},{"$f":"158.699-0.091","v":158.608},{"$f":"169.691-0.097","v":169.59399999999999},0,0,0,0,520.72599999999989,520.72599999999989]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},null,{"$f":"IF(AND($E329=1,Inputs!$D$34=1),AK329,IF(AND($E329=1,Inputs!$D$34=2),AJ329,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK329,IF(Inputs!$D$35=3,U329,IF($AI329>$AY329,U329,AK329))),IF(Inputs!$D$35=2,AJ329,IF(Inputs!$D$35=3,T329,IF($AH329>$AX329,T329,AJ329)))))))","v":0},{"$f":"IF($E329=1,AL329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL329,IF(Inputs!$D$35=3,ADM!V329,IF(ADM!$AI329>ADM!$AY329,ADM!V329,ADM!AL329))),IF(Inputs!$D$35=2,ADM!AL329,IF(Inputs!$D$35=3,ADM!V329,IF(ADM!$AH329>ADM!$AX329,ADM!V329,ADM!AL329)))))","v":0},{"$f":"IF($E329=1,AM329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM329,IF(Inputs!$D$35=3,ADM!W329,IF(ADM!$AI329>ADM!$AY329,ADM!W329,ADM!AM329))),IF(Inputs!$D$35=2,ADM!AM329,IF(Inputs!$D$35=3,ADM!W329,IF(ADM!$AH329>ADM!$AX329,ADM!W329,ADM!AM329)))))","v":0},{"$f":"IF($E329=1,AN329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN329,IF(Inputs!$D$35=3,ADM!X329,IF(ADM!$AI329>ADM!$AY329,ADM!X329,ADM!AN329))),IF(Inputs!$D$35=2,ADM!AN329,IF(Inputs!$D$35=3,ADM!X329,IF(ADM!$AH329>ADM!$AX329,ADM!X329,ADM!AN329)))))","v":0},{"$f":"IF($E329=1,AO329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO329,IF(Inputs!$D$35=3,ADM!Y329,IF(ADM!$AI329>ADM!$AY329,ADM!Y329,ADM!AO329))),IF(Inputs!$D$35=2,ADM!AO329,IF(Inputs!$D$35=3,ADM!Y329,IF(ADM!$AH329>ADM!$AX329,ADM!Y329,ADM!AO329)))))","v":0},{"$f":"IF($E329=1,AP329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP329,IF(Inputs!$D$35=3,ADM!Z329,IF(ADM!$AI329>ADM!$AY329,ADM!Z329,ADM!AP329))),IF(Inputs!$D$35=2,ADM!AP329,IF(Inputs!$D$35=3,ADM!Z329,IF(ADM!$AH329>ADM!$AX329,ADM!Z329,ADM!AP329)))))","v":0},{"$f":"IF($E329=1,AQ329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ329,IF(Inputs!$D$35=3,ADM!AA329,IF(ADM!$AI329>ADM!$AY329,ADM!AA329,ADM!AQ329))),IF(Inputs!$D$35=2,ADM!AQ329,IF(Inputs!$D$35=3,ADM!AA329,IF(ADM!$AH329>ADM!$AX329,ADM!AA329,ADM!AQ329)))))","v":0},{"$f":"IF($E329=1,AR329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR329,IF(Inputs!$D$35=3,ADM!AB329,IF(ADM!$AI329>ADM!$AY329,ADM!AB329,ADM!AR329))),IF(Inputs!$D$35=2,ADM!AR329,IF(Inputs!$D$35=3,ADM!AB329,IF(ADM!$AH329>ADM!$AX329,ADM!AB329,ADM!AR329)))))","v":0},{"$f":"IF($E329=1,AS329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS329,IF(Inputs!$D$35=3,ADM!AC329,IF(ADM!$AI329>ADM!$AY329,ADM!AC329,ADM!AS329))),IF(Inputs!$D$35=2,ADM!AS329,IF(Inputs!$D$35=3,ADM!AC329,IF(ADM!$AH329>ADM!$AX329,ADM!AC329,ADM!AS329)))))","v":0},{"$f":"IF($E329=1,AT329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT329,IF(Inputs!$D$35=3,ADM!AD329,IF(ADM!$AI329>ADM!$AY329,ADM!AD329,ADM!AT329))),IF(Inputs!$D$35=2,ADM!AT329,IF(Inputs!$D$35=3,ADM!AD329,IF(ADM!$AH329>ADM!$AX329,ADM!AD329,ADM!AT329)))))","v":149.76500000000001},{"$f":"IF($E329=1,AU329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU329,IF(Inputs!$D$35=3,ADM!AE329,IF(ADM!$AI329>ADM!$AY329,ADM!AE329,ADM!AU329))),IF(Inputs!$D$35=2,ADM!AU329,IF(Inputs!$D$35=3,ADM!AE329,IF(ADM!$AH329>ADM!$AX329,ADM!AE329,ADM!AU329)))))","v":142.96900000000002},{"$f":"IF($E329=1,AV329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV329,IF(Inputs!$D$35=3,ADM!AF329,IF(ADM!$AI329>ADM!$AY329,ADM!AF329,ADM!AV329))),IF(Inputs!$D$35=2,ADM!AV329,IF(Inputs!$D$35=3,ADM!AF329,IF(ADM!$AH329>ADM!$AX329,ADM!AF329,ADM!AV329)))))","v":134.19966666666664},{"$f":"IF($E329=1,AW329,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW329,IF(Inputs!$D$35=3,ADM!AG329,IF(ADM!$AI329>ADM!$AY329,ADM!AG329,ADM!AW329))),IF(Inputs!$D$35=2,ADM!AW329,IF(Inputs!$D$35=3,ADM!AG329,IF(ADM!$AH329>ADM!$AX329,ADM!AG329,ADM!AW329)))))","v":134.55799999999999},561.49166666666667,0,0,0,0,0,0,0,0,0,0,149.76500000000001,142.96900000000002,134.19966666666664,134.55799999999999,561.49166666666667,561.49166666666667,0,0,0,0,0,0,0,0,0,0,144.24,137.851,148.21100000000001,130.27699999999999,560.57899999999995,560.57899999999995,0,0,0,0,0,0,0,0,0,0,146.149,160.72399999999999,125.136,130.12299999999999,562.13200000000006,562.13200000000006,0,0,0,0,0,0,0,0,0,0,{"$f":"158.997-0.091","v":158.90600000000001},{"$f":"130.407-0.075","v":130.33200000000002},{"$f":"129.326-0.074","v":129.25199999999998},{"$f":"143.356-0.082","v":143.274},561.76400000000001,561.76400000000001]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},null,{"$f":"IF(AND($E330=1,Inputs!$D$34=1),AK330,IF(AND($E330=1,Inputs!$D$34=2),AJ330,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK330,IF(Inputs!$D$35=3,U330,IF($AI330>$AY330,U330,AK330))),IF(Inputs!$D$35=2,AJ330,IF(Inputs!$D$35=3,T330,IF($AH330>$AX330,T330,AJ330)))))))","v":0},{"$f":"IF($E330=1,AL330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL330,IF(Inputs!$D$35=3,ADM!V330,IF(ADM!$AI330>ADM!$AY330,ADM!V330,ADM!AL330))),IF(Inputs!$D$35=2,ADM!AL330,IF(Inputs!$D$35=3,ADM!V330,IF(ADM!$AH330>ADM!$AX330,ADM!V330,ADM!AL330)))))","v":0},{"$f":"IF($E330=1,AM330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM330,IF(Inputs!$D$35=3,ADM!W330,IF(ADM!$AI330>ADM!$AY330,ADM!W330,ADM!AM330))),IF(Inputs!$D$35=2,ADM!AM330,IF(Inputs!$D$35=3,ADM!W330,IF(ADM!$AH330>ADM!$AX330,ADM!W330,ADM!AM330)))))","v":0},{"$f":"IF($E330=1,AN330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN330,IF(Inputs!$D$35=3,ADM!X330,IF(ADM!$AI330>ADM!$AY330,ADM!X330,ADM!AN330))),IF(Inputs!$D$35=2,ADM!AN330,IF(Inputs!$D$35=3,ADM!X330,IF(ADM!$AH330>ADM!$AX330,ADM!X330,ADM!AN330)))))","v":0},{"$f":"IF($E330=1,AO330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO330,IF(Inputs!$D$35=3,ADM!Y330,IF(ADM!$AI330>ADM!$AY330,ADM!Y330,ADM!AO330))),IF(Inputs!$D$35=2,ADM!AO330,IF(Inputs!$D$35=3,ADM!Y330,IF(ADM!$AH330>ADM!$AX330,ADM!Y330,ADM!AO330)))))","v":0},{"$f":"IF($E330=1,AP330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP330,IF(Inputs!$D$35=3,ADM!Z330,IF(ADM!$AI330>ADM!$AY330,ADM!Z330,ADM!AP330))),IF(Inputs!$D$35=2,ADM!AP330,IF(Inputs!$D$35=3,ADM!Z330,IF(ADM!$AH330>ADM!$AX330,ADM!Z330,ADM!AP330)))))","v":0},{"$f":"IF($E330=1,AQ330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ330,IF(Inputs!$D$35=3,ADM!AA330,IF(ADM!$AI330>ADM!$AY330,ADM!AA330,ADM!AQ330))),IF(Inputs!$D$35=2,ADM!AQ330,IF(Inputs!$D$35=3,ADM!AA330,IF(ADM!$AH330>ADM!$AX330,ADM!AA330,ADM!AQ330)))))","v":0},{"$f":"IF($E330=1,AR330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR330,IF(Inputs!$D$35=3,ADM!AB330,IF(ADM!$AI330>ADM!$AY330,ADM!AB330,ADM!AR330))),IF(Inputs!$D$35=2,ADM!AR330,IF(Inputs!$D$35=3,ADM!AB330,IF(ADM!$AH330>ADM!$AX330,ADM!AB330,ADM!AR330)))))","v":0},{"$f":"IF($E330=1,AS330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS330,IF(Inputs!$D$35=3,ADM!AC330,IF(ADM!$AI330>ADM!$AY330,ADM!AC330,ADM!AS330))),IF(Inputs!$D$35=2,ADM!AS330,IF(Inputs!$D$35=3,ADM!AC330,IF(ADM!$AH330>ADM!$AX330,ADM!AC330,ADM!AS330)))))","v":0},{"$f":"IF($E330=1,AT330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT330,IF(Inputs!$D$35=3,ADM!AD330,IF(ADM!$AI330>ADM!$AY330,ADM!AD330,ADM!AT330))),IF(Inputs!$D$35=2,ADM!AT330,IF(Inputs!$D$35=3,ADM!AD330,IF(ADM!$AH330>ADM!$AX330,ADM!AD330,ADM!AT330)))))","v":9.2230000000000008},{"$f":"IF($E330=1,AU330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU330,IF(Inputs!$D$35=3,ADM!AE330,IF(ADM!$AI330>ADM!$AY330,ADM!AE330,ADM!AU330))),IF(Inputs!$D$35=2,ADM!AU330,IF(Inputs!$D$35=3,ADM!AE330,IF(ADM!$AH330>ADM!$AX330,ADM!AE330,ADM!AU330)))))","v":8.92},{"$f":"IF($E330=1,AV330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV330,IF(Inputs!$D$35=3,ADM!AF330,IF(ADM!$AI330>ADM!$AY330,ADM!AF330,ADM!AV330))),IF(Inputs!$D$35=2,ADM!AV330,IF(Inputs!$D$35=3,ADM!AF330,IF(ADM!$AH330>ADM!$AX330,ADM!AF330,ADM!AV330)))))","v":18.742999999999999},{"$f":"IF($E330=1,AW330,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW330,IF(Inputs!$D$35=3,ADM!AG330,IF(ADM!$AI330>ADM!$AY330,ADM!AG330,ADM!AW330))),IF(Inputs!$D$35=2,ADM!AW330,IF(Inputs!$D$35=3,ADM!AG330,IF(ADM!$AH330>ADM!$AX330,ADM!AG330,ADM!AW330)))))","v":16.390999999999998},53.276999999999994,{"$f":"AVERAGE(AJ330,AZ330,BP330)","v":0},{"$f":"AVERAGE(AK330,BA330,BQ330)","v":0},{"$f":"AVERAGE(AL330,BB330,BR330)","v":0},{"$f":"AVERAGE(AM330,BC330,BS330)","v":0},{"$f":"AVERAGE(AN330,BD330,BT330)","v":0},{"$f":"AVERAGE(AO330,BE330,BU330)","v":0},{"$f":"AVERAGE(AP330,BF330,BV330)","v":0},{"$f":"AVERAGE(AQ330,BG330,BW330)","v":0},{"$f":"AVERAGE(AR330,BH330,BX330)","v":0},{"$f":"AVERAGE(AS330,BI330,BY330)","v":0},{"$f":"AVERAGE(AT330,BJ330,BZ330)","v":8.434333333333333},{"$f":"AVERAGE(AU330,BK330,CA330)","v":10.546000000000001},{"$f":"AVERAGE(AV330,BL330,CB330)","v":18.721666666666664},{"$f":"AVERAGE(AW330,BM330,CC330)","v":15.256},52.957999999999998,52.957999999999998,0,0,0,0,0,0,0,0,0,0,9.2230000000000008,8.92,18.742999999999999,16.390999999999998,53.276999999999994,53.276999999999994,0,0,0,0,0,0,0,0,0,0,6.274,9.5660000000000007,15.24,18.651,49.730999999999995,49.730999999999995,0,0,0,0,0,0,0,0,0,0,{"$f":"9.811-0.005","v":9.8059999999999992},{"$f":"13.16-0.008","v":13.152000000000001},{"$f":"22.217-0.035","v":22.181999999999999},{"$f":"10.714+0.012","v":10.726000000000001},55.866,55.866]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},null,{"$f":"IF(AND($E331=1,Inputs!$D$34=1),AK331,IF(AND($E331=1,Inputs!$D$34=2),AJ331,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK331,IF(Inputs!$D$35=3,U331,IF($AI331>$AY331,U331,AK331))),IF(Inputs!$D$35=2,AJ331,IF(Inputs!$D$35=3,T331,IF($AH331>$AX331,T331,AJ331)))))))","v":55.210999999999999},{"$f":"IF($E331=1,AL331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL331,IF(Inputs!$D$35=3,ADM!V331,IF(ADM!$AI331>ADM!$AY331,ADM!V331,ADM!AL331))),IF(Inputs!$D$35=2,ADM!AL331,IF(Inputs!$D$35=3,ADM!V331,IF(ADM!$AH331>ADM!$AX331,ADM!V331,ADM!AL331)))))","v":38.063000000000002},{"$f":"IF($E331=1,AM331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM331,IF(Inputs!$D$35=3,ADM!W331,IF(ADM!$AI331>ADM!$AY331,ADM!W331,ADM!AM331))),IF(Inputs!$D$35=2,ADM!AM331,IF(Inputs!$D$35=3,ADM!W331,IF(ADM!$AH331>ADM!$AX331,ADM!W331,ADM!AM331)))))","v":38.234000000000002},{"$f":"IF($E331=1,AN331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN331,IF(Inputs!$D$35=3,ADM!X331,IF(ADM!$AI331>ADM!$AY331,ADM!X331,ADM!AN331))),IF(Inputs!$D$35=2,ADM!AN331,IF(Inputs!$D$35=3,ADM!X331,IF(ADM!$AH331>ADM!$AX331,ADM!X331,ADM!AN331)))))","v":33.103000000000002},{"$f":"IF($E331=1,AO331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO331,IF(Inputs!$D$35=3,ADM!Y331,IF(ADM!$AI331>ADM!$AY331,ADM!Y331,ADM!AO331))),IF(Inputs!$D$35=2,ADM!AO331,IF(Inputs!$D$35=3,ADM!Y331,IF(ADM!$AH331>ADM!$AX331,ADM!Y331,ADM!AO331)))))","v":37.566000000000003},{"$f":"IF($E331=1,AP331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP331,IF(Inputs!$D$35=3,ADM!Z331,IF(ADM!$AI331>ADM!$AY331,ADM!Z331,ADM!AP331))),IF(Inputs!$D$35=2,ADM!AP331,IF(Inputs!$D$35=3,ADM!Z331,IF(ADM!$AH331>ADM!$AX331,ADM!Z331,ADM!AP331)))))","v":41.302999999999997},{"$f":"IF($E331=1,AQ331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ331,IF(Inputs!$D$35=3,ADM!AA331,IF(ADM!$AI331>ADM!$AY331,ADM!AA331,ADM!AQ331))),IF(Inputs!$D$35=2,ADM!AQ331,IF(Inputs!$D$35=3,ADM!AA331,IF(ADM!$AH331>ADM!$AX331,ADM!AA331,ADM!AQ331)))))","v":0},{"$f":"IF($E331=1,AR331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR331,IF(Inputs!$D$35=3,ADM!AB331,IF(ADM!$AI331>ADM!$AY331,ADM!AB331,ADM!AR331))),IF(Inputs!$D$35=2,ADM!AR331,IF(Inputs!$D$35=3,ADM!AB331,IF(ADM!$AH331>ADM!$AX331,ADM!AB331,ADM!AR331)))))","v":0},{"$f":"IF($E331=1,AS331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS331,IF(Inputs!$D$35=3,ADM!AC331,IF(ADM!$AI331>ADM!$AY331,ADM!AC331,ADM!AS331))),IF(Inputs!$D$35=2,ADM!AS331,IF(Inputs!$D$35=3,ADM!AC331,IF(ADM!$AH331>ADM!$AX331,ADM!AC331,ADM!AS331)))))","v":0},{"$f":"IF($E331=1,AT331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT331,IF(Inputs!$D$35=3,ADM!AD331,IF(ADM!$AI331>ADM!$AY331,ADM!AD331,ADM!AT331))),IF(Inputs!$D$35=2,ADM!AT331,IF(Inputs!$D$35=3,ADM!AD331,IF(ADM!$AH331>ADM!$AX331,ADM!AD331,ADM!AT331)))))","v":0},{"$f":"IF($E331=1,AU331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU331,IF(Inputs!$D$35=3,ADM!AE331,IF(ADM!$AI331>ADM!$AY331,ADM!AE331,ADM!AU331))),IF(Inputs!$D$35=2,ADM!AU331,IF(Inputs!$D$35=3,ADM!AE331,IF(ADM!$AH331>ADM!$AX331,ADM!AE331,ADM!AU331)))))","v":0},{"$f":"IF($E331=1,AV331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV331,IF(Inputs!$D$35=3,ADM!AF331,IF(ADM!$AI331>ADM!$AY331,ADM!AF331,ADM!AV331))),IF(Inputs!$D$35=2,ADM!AV331,IF(Inputs!$D$35=3,ADM!AF331,IF(ADM!$AH331>ADM!$AX331,ADM!AF331,ADM!AV331)))))","v":0},{"$f":"IF($E331=1,AW331,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW331,IF(Inputs!$D$35=3,ADM!AG331,IF(ADM!$AI331>ADM!$AY331,ADM!AG331,ADM!AW331))),IF(Inputs!$D$35=2,ADM!AW331,IF(Inputs!$D$35=3,ADM!AG331,IF(ADM!$AH331>ADM!$AX331,ADM!AG331,ADM!AW331)))))","v":0},243.48000000000002,22.504000000000001,45.008000000000003,36.358666666666664,36.300999999999995,37.383333333333333,34.346333333333334,34.31666666666667,0,0,0,0,0,0,0,201.20999999999995,223.714,27.605499999999999,55.210999999999999,38.063000000000002,38.234000000000002,33.103000000000002,37.566000000000003,41.302999999999997,0,0,0,0,0,0,0,215.87450000000001,243.48000000000002,21.9665,{"$f":"43.989-0.056","v":43.933},{"$f":"35.909-0.045","v":35.863999999999997},{"$f":"31.543-0.04","v":31.503},{"$f":"39.383-0.05","v":39.333000000000006},{"$f":"37.891-0.047","v":37.844000000000001},{"$f":"22.114-0.027","v":22.087},0,0,0,0,0,0,0,188.59749999999997,210.56399999999999,17.940000000000001,35.880000000000003,35.149000000000001,39.165999999999997,39.713999999999999,27.629000000000001,39.56,0,0,0,0,0,0,0,199.15799999999999,217.09799999999998]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},null,{"$f":"IF(AND($E332=1,Inputs!$D$34=1),AK332,IF(AND($E332=1,Inputs!$D$34=2),AJ332,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK332,IF(Inputs!$D$35=3,U332,IF($AI332>$AY332,U332,AK332))),IF(Inputs!$D$35=2,AJ332,IF(Inputs!$D$35=3,T332,IF($AH332>$AX332,T332,AJ332)))))))","v":90.046000000000006},{"$f":"IF($E332=1,AL332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL332,IF(Inputs!$D$35=3,ADM!V332,IF(ADM!$AI332>ADM!$AY332,ADM!V332,ADM!AL332))),IF(Inputs!$D$35=2,ADM!AL332,IF(Inputs!$D$35=3,ADM!V332,IF(ADM!$AH332>ADM!$AX332,ADM!V332,ADM!AL332)))))","v":67.085999999999999},{"$f":"IF($E332=1,AM332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM332,IF(Inputs!$D$35=3,ADM!W332,IF(ADM!$AI332>ADM!$AY332,ADM!W332,ADM!AM332))),IF(Inputs!$D$35=2,ADM!AM332,IF(Inputs!$D$35=3,ADM!W332,IF(ADM!$AH332>ADM!$AX332,ADM!W332,ADM!AM332)))))","v":83.010999999999996},{"$f":"IF($E332=1,AN332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN332,IF(Inputs!$D$35=3,ADM!X332,IF(ADM!$AI332>ADM!$AY332,ADM!X332,ADM!AN332))),IF(Inputs!$D$35=2,ADM!AN332,IF(Inputs!$D$35=3,ADM!X332,IF(ADM!$AH332>ADM!$AX332,ADM!X332,ADM!AN332)))))","v":66.497},{"$f":"IF($E332=1,AO332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO332,IF(Inputs!$D$35=3,ADM!Y332,IF(ADM!$AI332>ADM!$AY332,ADM!Y332,ADM!AO332))),IF(Inputs!$D$35=2,ADM!AO332,IF(Inputs!$D$35=3,ADM!Y332,IF(ADM!$AH332>ADM!$AX332,ADM!Y332,ADM!AO332)))))","v":76.210999999999999},{"$f":"IF($E332=1,AP332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP332,IF(Inputs!$D$35=3,ADM!Z332,IF(ADM!$AI332>ADM!$AY332,ADM!Z332,ADM!AP332))),IF(Inputs!$D$35=2,ADM!AP332,IF(Inputs!$D$35=3,ADM!Z332,IF(ADM!$AH332>ADM!$AX332,ADM!Z332,ADM!AP332)))))","v":84.748999999999995},{"$f":"IF($E332=1,AQ332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ332,IF(Inputs!$D$35=3,ADM!AA332,IF(ADM!$AI332>ADM!$AY332,ADM!AA332,ADM!AQ332))),IF(Inputs!$D$35=2,ADM!AQ332,IF(Inputs!$D$35=3,ADM!AA332,IF(ADM!$AH332>ADM!$AX332,ADM!AA332,ADM!AQ332)))))","v":0},{"$f":"IF($E332=1,AR332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR332,IF(Inputs!$D$35=3,ADM!AB332,IF(ADM!$AI332>ADM!$AY332,ADM!AB332,ADM!AR332))),IF(Inputs!$D$35=2,ADM!AR332,IF(Inputs!$D$35=3,ADM!AB332,IF(ADM!$AH332>ADM!$AX332,ADM!AB332,ADM!AR332)))))","v":0},{"$f":"IF($E332=1,AS332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS332,IF(Inputs!$D$35=3,ADM!AC332,IF(ADM!$AI332>ADM!$AY332,ADM!AC332,ADM!AS332))),IF(Inputs!$D$35=2,ADM!AS332,IF(Inputs!$D$35=3,ADM!AC332,IF(ADM!$AH332>ADM!$AX332,ADM!AC332,ADM!AS332)))))","v":0},{"$f":"IF($E332=1,AT332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT332,IF(Inputs!$D$35=3,ADM!AD332,IF(ADM!$AI332>ADM!$AY332,ADM!AD332,ADM!AT332))),IF(Inputs!$D$35=2,ADM!AT332,IF(Inputs!$D$35=3,ADM!AD332,IF(ADM!$AH332>ADM!$AX332,ADM!AD332,ADM!AT332)))))","v":0},{"$f":"IF($E332=1,AU332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU332,IF(Inputs!$D$35=3,ADM!AE332,IF(ADM!$AI332>ADM!$AY332,ADM!AE332,ADM!AU332))),IF(Inputs!$D$35=2,ADM!AU332,IF(Inputs!$D$35=3,ADM!AE332,IF(ADM!$AH332>ADM!$AX332,ADM!AE332,ADM!AU332)))))","v":0},{"$f":"IF($E332=1,AV332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV332,IF(Inputs!$D$35=3,ADM!AF332,IF(ADM!$AI332>ADM!$AY332,ADM!AF332,ADM!AV332))),IF(Inputs!$D$35=2,ADM!AV332,IF(Inputs!$D$35=3,ADM!AF332,IF(ADM!$AH332>ADM!$AX332,ADM!AF332,ADM!AV332)))))","v":0},{"$f":"IF($E332=1,AW332,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW332,IF(Inputs!$D$35=3,ADM!AG332,IF(ADM!$AI332>ADM!$AY332,ADM!AG332,ADM!AW332))),IF(Inputs!$D$35=2,ADM!AW332,IF(Inputs!$D$35=3,ADM!AG332,IF(ADM!$AH332>ADM!$AX332,ADM!AG332,ADM!AW332)))))","v":0},467.6,42.596333333333334,85.192666666666668,70.428333333333327,73.696333333333328,72.828999999999994,76.285000000000011,71.162999999999997,0,0,0,0,0,0,0,406.99800000000005,449.59433333333334,45.023000000000003,90.046000000000006,67.085999999999999,83.010999999999996,66.497,76.210999999999999,84.748999999999995,0,0,0,0,0,0,0,422.577,467.6,38.771500000000003,{"$f":"77.64-0.097","v":77.543000000000006},{"$f":"82.269-0.104","v":82.165000000000006},{"$f":"65.994-0.082","v":65.912000000000006},{"$f":"71.943-0.09","v":71.852999999999994},{"$f":"83.263-0.105","v":83.158000000000001},{"$f":"70.314-0.088","v":70.225999999999999},0,0,0,0,0,0,0,412.08550000000002,450.85700000000003,43.994500000000002,87.989000000000004,62.033999999999999,72.165999999999997,80.137,69.486000000000004,58.514000000000003,0,0,0,0,0,0,0,386.33150000000001,430.32600000000002]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},null,{"$f":"IF(AND($E333=1,Inputs!$D$34=1),AK333,IF(AND($E333=1,Inputs!$D$34=2),AJ333,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK333,IF(Inputs!$D$35=3,U333,IF($AI333>$AY333,U333,AK333))),IF(Inputs!$D$35=2,AJ333,IF(Inputs!$D$35=3,T333,IF($AH333>$AX333,T333,AJ333)))))))","v":64.010666666666665},{"$f":"IF($E333=1,AL333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL333,IF(Inputs!$D$35=3,ADM!V333,IF(ADM!$AI333>ADM!$AY333,ADM!V333,ADM!AL333))),IF(Inputs!$D$35=2,ADM!AL333,IF(Inputs!$D$35=3,ADM!V333,IF(ADM!$AH333>ADM!$AX333,ADM!V333,ADM!AL333)))))","v":65.182000000000002},{"$f":"IF($E333=1,AM333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM333,IF(Inputs!$D$35=3,ADM!W333,IF(ADM!$AI333>ADM!$AY333,ADM!W333,ADM!AM333))),IF(Inputs!$D$35=2,ADM!AM333,IF(Inputs!$D$35=3,ADM!W333,IF(ADM!$AH333>ADM!$AX333,ADM!W333,ADM!AM333)))))","v":55.494},{"$f":"IF($E333=1,AN333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN333,IF(Inputs!$D$35=3,ADM!X333,IF(ADM!$AI333>ADM!$AY333,ADM!X333,ADM!AN333))),IF(Inputs!$D$35=2,ADM!AN333,IF(Inputs!$D$35=3,ADM!X333,IF(ADM!$AH333>ADM!$AX333,ADM!X333,ADM!AN333)))))","v":58.863333333333337},{"$f":"IF($E333=1,AO333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO333,IF(Inputs!$D$35=3,ADM!Y333,IF(ADM!$AI333>ADM!$AY333,ADM!Y333,ADM!AO333))),IF(Inputs!$D$35=2,ADM!AO333,IF(Inputs!$D$35=3,ADM!Y333,IF(ADM!$AH333>ADM!$AX333,ADM!Y333,ADM!AO333)))))","v":57.04666666666666},{"$f":"IF($E333=1,AP333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP333,IF(Inputs!$D$35=3,ADM!Z333,IF(ADM!$AI333>ADM!$AY333,ADM!Z333,ADM!AP333))),IF(Inputs!$D$35=2,ADM!AP333,IF(Inputs!$D$35=3,ADM!Z333,IF(ADM!$AH333>ADM!$AX333,ADM!Z333,ADM!AP333)))))","v":54.048000000000002},{"$f":"IF($E333=1,AQ333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ333,IF(Inputs!$D$35=3,ADM!AA333,IF(ADM!$AI333>ADM!$AY333,ADM!AA333,ADM!AQ333))),IF(Inputs!$D$35=2,ADM!AQ333,IF(Inputs!$D$35=3,ADM!AA333,IF(ADM!$AH333>ADM!$AX333,ADM!AA333,ADM!AQ333)))))","v":0},{"$f":"IF($E333=1,AR333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR333,IF(Inputs!$D$35=3,ADM!AB333,IF(ADM!$AI333>ADM!$AY333,ADM!AB333,ADM!AR333))),IF(Inputs!$D$35=2,ADM!AR333,IF(Inputs!$D$35=3,ADM!AB333,IF(ADM!$AH333>ADM!$AX333,ADM!AB333,ADM!AR333)))))","v":0},{"$f":"IF($E333=1,AS333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS333,IF(Inputs!$D$35=3,ADM!AC333,IF(ADM!$AI333>ADM!$AY333,ADM!AC333,ADM!AS333))),IF(Inputs!$D$35=2,ADM!AS333,IF(Inputs!$D$35=3,ADM!AC333,IF(ADM!$AH333>ADM!$AX333,ADM!AC333,ADM!AS333)))))","v":0},{"$f":"IF($E333=1,AT333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT333,IF(Inputs!$D$35=3,ADM!AD333,IF(ADM!$AI333>ADM!$AY333,ADM!AD333,ADM!AT333))),IF(Inputs!$D$35=2,ADM!AT333,IF(Inputs!$D$35=3,ADM!AD333,IF(ADM!$AH333>ADM!$AX333,ADM!AD333,ADM!AT333)))))","v":0},{"$f":"IF($E333=1,AU333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU333,IF(Inputs!$D$35=3,ADM!AE333,IF(ADM!$AI333>ADM!$AY333,ADM!AE333,ADM!AU333))),IF(Inputs!$D$35=2,ADM!AU333,IF(Inputs!$D$35=3,ADM!AE333,IF(ADM!$AH333>ADM!$AX333,ADM!AE333,ADM!AU333)))))","v":0},{"$f":"IF($E333=1,AV333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV333,IF(Inputs!$D$35=3,ADM!AF333,IF(ADM!$AI333>ADM!$AY333,ADM!AF333,ADM!AV333))),IF(Inputs!$D$35=2,ADM!AV333,IF(Inputs!$D$35=3,ADM!AF333,IF(ADM!$AH333>ADM!$AX333,ADM!AF333,ADM!AV333)))))","v":0},{"$f":"IF($E333=1,AW333,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW333,IF(Inputs!$D$35=3,ADM!AG333,IF(ADM!$AI333>ADM!$AY333,ADM!AG333,ADM!AW333))),IF(Inputs!$D$35=2,ADM!AW333,IF(Inputs!$D$35=3,ADM!AG333,IF(ADM!$AH333>ADM!$AX333,ADM!AG333,ADM!AW333)))))","v":0},354.64466666666669,32.005333333333333,64.010666666666665,65.182000000000002,55.494,58.863333333333337,57.04666666666666,54.048000000000002,0,0,0,0,0,0,0,322.63933333333335,354.64466666666669,29.803000000000001,59.606000000000002,64.665999999999997,52.194000000000003,64.897000000000006,53.177,56.12,0,0,0,0,0,0,0,320.85699999999997,350.66,32.646000000000001,{"$f":"65.374-0.082","v":65.292000000000002},{"$f":"63.6-0.08","v":63.52},{"$f":"61.823-0.078","v":61.744999999999997},{"$f":"48.183-0.061","v":48.122},{"$f":"61.594-0.077","v":61.517000000000003},{"$f":"58.537-0.073","v":58.463999999999999},0,0,0,0,0,0,0,326.01400000000001,358.66,33.567,67.134,67.36,52.542999999999999,63.570999999999998,56.445999999999998,47.56,0,0,0,0,0,0,0,321.04700000000003,354.61399999999998]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},null,{"$f":"IF(AND($E334=1,Inputs!$D$34=1),AK334,IF(AND($E334=1,Inputs!$D$34=2),AJ334,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK334,IF(Inputs!$D$35=3,U334,IF($AI334>$AY334,U334,AK334))),IF(Inputs!$D$35=2,AJ334,IF(Inputs!$D$35=3,T334,IF($AH334>$AX334,T334,AJ334)))))))","v":54.661666666666669},{"$f":"IF($E334=1,AL334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL334,IF(Inputs!$D$35=3,ADM!V334,IF(ADM!$AI334>ADM!$AY334,ADM!V334,ADM!AL334))),IF(Inputs!$D$35=2,ADM!AL334,IF(Inputs!$D$35=3,ADM!V334,IF(ADM!$AH334>ADM!$AX334,ADM!V334,ADM!AL334)))))","v":52.967333333333329},{"$f":"IF($E334=1,AM334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM334,IF(Inputs!$D$35=3,ADM!W334,IF(ADM!$AI334>ADM!$AY334,ADM!W334,ADM!AM334))),IF(Inputs!$D$35=2,ADM!AM334,IF(Inputs!$D$35=3,ADM!W334,IF(ADM!$AH334>ADM!$AX334,ADM!W334,ADM!AM334)))))","v":56.879666666666672},{"$f":"IF($E334=1,AN334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN334,IF(Inputs!$D$35=3,ADM!X334,IF(ADM!$AI334>ADM!$AY334,ADM!X334,ADM!AN334))),IF(Inputs!$D$35=2,ADM!AN334,IF(Inputs!$D$35=3,ADM!X334,IF(ADM!$AH334>ADM!$AX334,ADM!X334,ADM!AN334)))))","v":54.912333333333329},{"$f":"IF($E334=1,AO334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO334,IF(Inputs!$D$35=3,ADM!Y334,IF(ADM!$AI334>ADM!$AY334,ADM!Y334,ADM!AO334))),IF(Inputs!$D$35=2,ADM!AO334,IF(Inputs!$D$35=3,ADM!Y334,IF(ADM!$AH334>ADM!$AX334,ADM!Y334,ADM!AO334)))))","v":51.943000000000005},{"$f":"IF($E334=1,AP334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP334,IF(Inputs!$D$35=3,ADM!Z334,IF(ADM!$AI334>ADM!$AY334,ADM!Z334,ADM!AP334))),IF(Inputs!$D$35=2,ADM!AP334,IF(Inputs!$D$35=3,ADM!Z334,IF(ADM!$AH334>ADM!$AX334,ADM!Z334,ADM!AP334)))))","v":53.181000000000004},{"$f":"IF($E334=1,AQ334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ334,IF(Inputs!$D$35=3,ADM!AA334,IF(ADM!$AI334>ADM!$AY334,ADM!AA334,ADM!AQ334))),IF(Inputs!$D$35=2,ADM!AQ334,IF(Inputs!$D$35=3,ADM!AA334,IF(ADM!$AH334>ADM!$AX334,ADM!AA334,ADM!AQ334)))))","v":0},{"$f":"IF($E334=1,AR334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR334,IF(Inputs!$D$35=3,ADM!AB334,IF(ADM!$AI334>ADM!$AY334,ADM!AB334,ADM!AR334))),IF(Inputs!$D$35=2,ADM!AR334,IF(Inputs!$D$35=3,ADM!AB334,IF(ADM!$AH334>ADM!$AX334,ADM!AB334,ADM!AR334)))))","v":0},{"$f":"IF($E334=1,AS334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS334,IF(Inputs!$D$35=3,ADM!AC334,IF(ADM!$AI334>ADM!$AY334,ADM!AC334,ADM!AS334))),IF(Inputs!$D$35=2,ADM!AS334,IF(Inputs!$D$35=3,ADM!AC334,IF(ADM!$AH334>ADM!$AX334,ADM!AC334,ADM!AS334)))))","v":0},{"$f":"IF($E334=1,AT334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT334,IF(Inputs!$D$35=3,ADM!AD334,IF(ADM!$AI334>ADM!$AY334,ADM!AD334,ADM!AT334))),IF(Inputs!$D$35=2,ADM!AT334,IF(Inputs!$D$35=3,ADM!AD334,IF(ADM!$AH334>ADM!$AX334,ADM!AD334,ADM!AT334)))))","v":0},{"$f":"IF($E334=1,AU334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU334,IF(Inputs!$D$35=3,ADM!AE334,IF(ADM!$AI334>ADM!$AY334,ADM!AE334,ADM!AU334))),IF(Inputs!$D$35=2,ADM!AU334,IF(Inputs!$D$35=3,ADM!AE334,IF(ADM!$AH334>ADM!$AX334,ADM!AE334,ADM!AU334)))))","v":0},{"$f":"IF($E334=1,AV334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV334,IF(Inputs!$D$35=3,ADM!AF334,IF(ADM!$AI334>ADM!$AY334,ADM!AF334,ADM!AV334))),IF(Inputs!$D$35=2,ADM!AV334,IF(Inputs!$D$35=3,ADM!AF334,IF(ADM!$AH334>ADM!$AX334,ADM!AF334,ADM!AV334)))))","v":0},{"$f":"IF($E334=1,AW334,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW334,IF(Inputs!$D$35=3,ADM!AG334,IF(ADM!$AI334>ADM!$AY334,ADM!AG334,ADM!AW334))),IF(Inputs!$D$35=2,ADM!AW334,IF(Inputs!$D$35=3,ADM!AG334,IF(ADM!$AH334>ADM!$AX334,ADM!AG334,ADM!AW334)))))","v":0},{"$f":"SUM(F334:R334)","v":324.54499999999996},27.330833333333334,54.661666666666669,52.967333333333329,56.879666666666672,54.912333333333329,51.943000000000005,53.181000000000004,0,0,0,0,0,0,0,{"$f":"T334+SUM(V334:AG334)","v":297.21416666666664},324.54499999999996,27.797000000000001,55.594000000000001,46.057000000000002,53.457000000000001,59.143000000000001,46.377000000000002,57.469000000000001,0,0,0,0,0,0,0,290.30000000000007,318.09699999999998,26.503999999999998,{"$f":"52.074+0.934","v":53.007999999999996},{"$f":"55.611-0.069","v":55.541999999999994},{"$f":"63.771-0.08","v":63.691000000000003},{"$f":"50.651-0.063","v":50.588000000000001},{"$f":"54.371-0.068","v":54.303000000000004},{"$f":"50.463-0.56","v":49.902999999999999},0,0,0,0,0,0,0,300.53100000000001,327.03500000000003,27.691500000000001,55.383000000000003,57.302999999999997,53.491,55.006,55.149000000000001,52.170999999999999,0,0,0,0,0,0,0,300.81150000000002,328.50299999999999]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},null,{"$f":"IF(AND($E335=1,Inputs!$D$34=1),AK335,IF(AND($E335=1,Inputs!$D$34=2),AJ335,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK335,IF(Inputs!$D$35=3,U335,IF($AI335>$AY335,U335,AK335))),IF(Inputs!$D$35=2,AJ335,IF(Inputs!$D$35=3,T335,IF($AH335>$AX335,T335,AJ335)))))))","v":0},{"$f":"IF($E335=1,AL335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL335,IF(Inputs!$D$35=3,ADM!V335,IF(ADM!$AI335>ADM!$AY335,ADM!V335,ADM!AL335))),IF(Inputs!$D$35=2,ADM!AL335,IF(Inputs!$D$35=3,ADM!V335,IF(ADM!$AH335>ADM!$AX335,ADM!V335,ADM!AL335)))))","v":0},{"$f":"IF($E335=1,AM335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM335,IF(Inputs!$D$35=3,ADM!W335,IF(ADM!$AI335>ADM!$AY335,ADM!W335,ADM!AM335))),IF(Inputs!$D$35=2,ADM!AM335,IF(Inputs!$D$35=3,ADM!W335,IF(ADM!$AH335>ADM!$AX335,ADM!W335,ADM!AM335)))))","v":0},{"$f":"IF($E335=1,AN335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN335,IF(Inputs!$D$35=3,ADM!X335,IF(ADM!$AI335>ADM!$AY335,ADM!X335,ADM!AN335))),IF(Inputs!$D$35=2,ADM!AN335,IF(Inputs!$D$35=3,ADM!X335,IF(ADM!$AH335>ADM!$AX335,ADM!X335,ADM!AN335)))))","v":0},{"$f":"IF($E335=1,AO335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO335,IF(Inputs!$D$35=3,ADM!Y335,IF(ADM!$AI335>ADM!$AY335,ADM!Y335,ADM!AO335))),IF(Inputs!$D$35=2,ADM!AO335,IF(Inputs!$D$35=3,ADM!Y335,IF(ADM!$AH335>ADM!$AX335,ADM!Y335,ADM!AO335)))))","v":0},{"$f":"IF($E335=1,AP335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP335,IF(Inputs!$D$35=3,ADM!Z335,IF(ADM!$AI335>ADM!$AY335,ADM!Z335,ADM!AP335))),IF(Inputs!$D$35=2,ADM!AP335,IF(Inputs!$D$35=3,ADM!Z335,IF(ADM!$AH335>ADM!$AX335,ADM!Z335,ADM!AP335)))))","v":0},{"$f":"IF($E335=1,AQ335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ335,IF(Inputs!$D$35=3,ADM!AA335,IF(ADM!$AI335>ADM!$AY335,ADM!AA335,ADM!AQ335))),IF(Inputs!$D$35=2,ADM!AQ335,IF(Inputs!$D$35=3,ADM!AA335,IF(ADM!$AH335>ADM!$AX335,ADM!AA335,ADM!AQ335)))))","v":108.52},{"$f":"IF($E335=1,AR335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR335,IF(Inputs!$D$35=3,ADM!AB335,IF(ADM!$AI335>ADM!$AY335,ADM!AB335,ADM!AR335))),IF(Inputs!$D$35=2,ADM!AR335,IF(Inputs!$D$35=3,ADM!AB335,IF(ADM!$AH335>ADM!$AX335,ADM!AB335,ADM!AR335)))))","v":112.04033333333332},{"$f":"IF($E335=1,AS335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS335,IF(Inputs!$D$35=3,ADM!AC335,IF(ADM!$AI335>ADM!$AY335,ADM!AC335,ADM!AS335))),IF(Inputs!$D$35=2,ADM!AS335,IF(Inputs!$D$35=3,ADM!AC335,IF(ADM!$AH335>ADM!$AX335,ADM!AC335,ADM!AS335)))))","v":112.32799999999999},{"$f":"IF($E335=1,AT335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT335,IF(Inputs!$D$35=3,ADM!AD335,IF(ADM!$AI335>ADM!$AY335,ADM!AD335,ADM!AT335))),IF(Inputs!$D$35=2,ADM!AT335,IF(Inputs!$D$35=3,ADM!AD335,IF(ADM!$AH335>ADM!$AX335,ADM!AD335,ADM!AT335)))))","v":0},{"$f":"IF($E335=1,AU335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU335,IF(Inputs!$D$35=3,ADM!AE335,IF(ADM!$AI335>ADM!$AY335,ADM!AE335,ADM!AU335))),IF(Inputs!$D$35=2,ADM!AU335,IF(Inputs!$D$35=3,ADM!AE335,IF(ADM!$AH335>ADM!$AX335,ADM!AE335,ADM!AU335)))))","v":0},{"$f":"IF($E335=1,AV335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV335,IF(Inputs!$D$35=3,ADM!AF335,IF(ADM!$AI335>ADM!$AY335,ADM!AF335,ADM!AV335))),IF(Inputs!$D$35=2,ADM!AV335,IF(Inputs!$D$35=3,ADM!AF335,IF(ADM!$AH335>ADM!$AX335,ADM!AF335,ADM!AV335)))))","v":0},{"$f":"IF($E335=1,AW335,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW335,IF(Inputs!$D$35=3,ADM!AG335,IF(ADM!$AI335>ADM!$AY335,ADM!AG335,ADM!AW335))),IF(Inputs!$D$35=2,ADM!AW335,IF(Inputs!$D$35=3,ADM!AG335,IF(ADM!$AH335>ADM!$AX335,ADM!AG335,ADM!AW335)))))","v":0},332.88833333333332,0,0,0,0,0,0,0,108.52,112.04033333333332,112.32799999999999,0,0,0,0,332.88833333333332,332.88833333333332,0,0,0,0,0,0,0,104.631,99.108999999999995,114.10899999999999,0,0,0,0,317.84899999999999,317.84899999999999,0,0,0,0,0,0,0,{"$f":"101.623-0.128","v":101.495},{"$f":"119.786-0.151","v":119.63500000000001},{"$f":"115.649-0.145","v":115.504},0,0,0,0,336.63400000000001,336.63400000000001,0,0,0,0,0,0,0,119.434,117.377,107.371,0,0,0,0,344.18199999999996,344.18199999999996]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},null,{"$f":"IF(AND($E336=1,Inputs!$D$34=1),AK336,IF(AND($E336=1,Inputs!$D$34=2),AJ336,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK336,IF(Inputs!$D$35=3,U336,IF($AI336>$AY336,U336,AK336))),IF(Inputs!$D$35=2,AJ336,IF(Inputs!$D$35=3,T336,IF($AH336>$AX336,T336,AJ336)))))))","v":0},{"$f":"IF($E336=1,AL336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL336,IF(Inputs!$D$35=3,ADM!V336,IF(ADM!$AI336>ADM!$AY336,ADM!V336,ADM!AL336))),IF(Inputs!$D$35=2,ADM!AL336,IF(Inputs!$D$35=3,ADM!V336,IF(ADM!$AH336>ADM!$AX336,ADM!V336,ADM!AL336)))))","v":0},{"$f":"IF($E336=1,AM336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM336,IF(Inputs!$D$35=3,ADM!W336,IF(ADM!$AI336>ADM!$AY336,ADM!W336,ADM!AM336))),IF(Inputs!$D$35=2,ADM!AM336,IF(Inputs!$D$35=3,ADM!W336,IF(ADM!$AH336>ADM!$AX336,ADM!W336,ADM!AM336)))))","v":0},{"$f":"IF($E336=1,AN336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN336,IF(Inputs!$D$35=3,ADM!X336,IF(ADM!$AI336>ADM!$AY336,ADM!X336,ADM!AN336))),IF(Inputs!$D$35=2,ADM!AN336,IF(Inputs!$D$35=3,ADM!X336,IF(ADM!$AH336>ADM!$AX336,ADM!X336,ADM!AN336)))))","v":0},{"$f":"IF($E336=1,AO336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO336,IF(Inputs!$D$35=3,ADM!Y336,IF(ADM!$AI336>ADM!$AY336,ADM!Y336,ADM!AO336))),IF(Inputs!$D$35=2,ADM!AO336,IF(Inputs!$D$35=3,ADM!Y336,IF(ADM!$AH336>ADM!$AX336,ADM!Y336,ADM!AO336)))))","v":0},{"$f":"IF($E336=1,AP336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP336,IF(Inputs!$D$35=3,ADM!Z336,IF(ADM!$AI336>ADM!$AY336,ADM!Z336,ADM!AP336))),IF(Inputs!$D$35=2,ADM!AP336,IF(Inputs!$D$35=3,ADM!Z336,IF(ADM!$AH336>ADM!$AX336,ADM!Z336,ADM!AP336)))))","v":0},{"$f":"IF($E336=1,AQ336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ336,IF(Inputs!$D$35=3,ADM!AA336,IF(ADM!$AI336>ADM!$AY336,ADM!AA336,ADM!AQ336))),IF(Inputs!$D$35=2,ADM!AQ336,IF(Inputs!$D$35=3,ADM!AA336,IF(ADM!$AH336>ADM!$AX336,ADM!AA336,ADM!AQ336)))))","v":105.113},{"$f":"IF($E336=1,AR336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR336,IF(Inputs!$D$35=3,ADM!AB336,IF(ADM!$AI336>ADM!$AY336,ADM!AB336,ADM!AR336))),IF(Inputs!$D$35=2,ADM!AR336,IF(Inputs!$D$35=3,ADM!AB336,IF(ADM!$AH336>ADM!$AX336,ADM!AB336,ADM!AR336)))))","v":111.61800000000001},{"$f":"IF($E336=1,AS336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS336,IF(Inputs!$D$35=3,ADM!AC336,IF(ADM!$AI336>ADM!$AY336,ADM!AC336,ADM!AS336))),IF(Inputs!$D$35=2,ADM!AS336,IF(Inputs!$D$35=3,ADM!AC336,IF(ADM!$AH336>ADM!$AX336,ADM!AC336,ADM!AS336)))))","v":109.47433333333333},{"$f":"IF($E336=1,AT336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT336,IF(Inputs!$D$35=3,ADM!AD336,IF(ADM!$AI336>ADM!$AY336,ADM!AD336,ADM!AT336))),IF(Inputs!$D$35=2,ADM!AT336,IF(Inputs!$D$35=3,ADM!AD336,IF(ADM!$AH336>ADM!$AX336,ADM!AD336,ADM!AT336)))))","v":0},{"$f":"IF($E336=1,AU336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU336,IF(Inputs!$D$35=3,ADM!AE336,IF(ADM!$AI336>ADM!$AY336,ADM!AE336,ADM!AU336))),IF(Inputs!$D$35=2,ADM!AU336,IF(Inputs!$D$35=3,ADM!AE336,IF(ADM!$AH336>ADM!$AX336,ADM!AE336,ADM!AU336)))))","v":0},{"$f":"IF($E336=1,AV336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV336,IF(Inputs!$D$35=3,ADM!AF336,IF(ADM!$AI336>ADM!$AY336,ADM!AF336,ADM!AV336))),IF(Inputs!$D$35=2,ADM!AV336,IF(Inputs!$D$35=3,ADM!AF336,IF(ADM!$AH336>ADM!$AX336,ADM!AF336,ADM!AV336)))))","v":0},{"$f":"IF($E336=1,AW336,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW336,IF(Inputs!$D$35=3,ADM!AG336,IF(ADM!$AI336>ADM!$AY336,ADM!AG336,ADM!AW336))),IF(Inputs!$D$35=2,ADM!AW336,IF(Inputs!$D$35=3,ADM!AG336,IF(ADM!$AH336>ADM!$AX336,ADM!AG336,ADM!AW336)))))","v":0},326.20533333333333,0,0,0,0,0,0,0,105.113,111.61800000000001,109.47433333333333,0,0,0,0,326.20533333333333,326.20533333333333,{"$f":"AK336/2","v":0},0,0,0,0,0,0,101.931,104.54900000000001,103.349,0,0,0,0,309.82900000000001,309.82900000000001,0,0,0,0,0,0,0,{"$f":"102.406-0.129","v":102.277},{"$f":"109.991-0.137","v":109.854},{"$f":"114.314-0.143","v":114.17099999999999},0,0,0,0,326.30200000000002,326.30200000000002,0,0,0,0,0,0,0,111.131,120.45099999999999,110.90300000000001,0,0,0,0,342.48500000000001,342.48500000000001]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},null,{"$f":"IF(AND($E337=1,Inputs!$D$34=1),AK337,IF(AND($E337=1,Inputs!$D$34=2),AJ337,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK337,IF(Inputs!$D$35=3,U337,IF($AI337>$AY337,U337,AK337))),IF(Inputs!$D$35=2,AJ337,IF(Inputs!$D$35=3,T337,IF($AH337>$AX337,T337,AJ337)))))))","v":0},{"$f":"IF($E337=1,AL337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL337,IF(Inputs!$D$35=3,ADM!V337,IF(ADM!$AI337>ADM!$AY337,ADM!V337,ADM!AL337))),IF(Inputs!$D$35=2,ADM!AL337,IF(Inputs!$D$35=3,ADM!V337,IF(ADM!$AH337>ADM!$AX337,ADM!V337,ADM!AL337)))))","v":0},{"$f":"IF($E337=1,AM337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM337,IF(Inputs!$D$35=3,ADM!W337,IF(ADM!$AI337>ADM!$AY337,ADM!W337,ADM!AM337))),IF(Inputs!$D$35=2,ADM!AM337,IF(Inputs!$D$35=3,ADM!W337,IF(ADM!$AH337>ADM!$AX337,ADM!W337,ADM!AM337)))))","v":0},{"$f":"IF($E337=1,AN337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN337,IF(Inputs!$D$35=3,ADM!X337,IF(ADM!$AI337>ADM!$AY337,ADM!X337,ADM!AN337))),IF(Inputs!$D$35=2,ADM!AN337,IF(Inputs!$D$35=3,ADM!X337,IF(ADM!$AH337>ADM!$AX337,ADM!X337,ADM!AN337)))))","v":0},{"$f":"IF($E337=1,AO337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO337,IF(Inputs!$D$35=3,ADM!Y337,IF(ADM!$AI337>ADM!$AY337,ADM!Y337,ADM!AO337))),IF(Inputs!$D$35=2,ADM!AO337,IF(Inputs!$D$35=3,ADM!Y337,IF(ADM!$AH337>ADM!$AX337,ADM!Y337,ADM!AO337)))))","v":0},{"$f":"IF($E337=1,AP337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP337,IF(Inputs!$D$35=3,ADM!Z337,IF(ADM!$AI337>ADM!$AY337,ADM!Z337,ADM!AP337))),IF(Inputs!$D$35=2,ADM!AP337,IF(Inputs!$D$35=3,ADM!Z337,IF(ADM!$AH337>ADM!$AX337,ADM!Z337,ADM!AP337)))))","v":0},{"$f":"IF($E337=1,AQ337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ337,IF(Inputs!$D$35=3,ADM!AA337,IF(ADM!$AI337>ADM!$AY337,ADM!AA337,ADM!AQ337))),IF(Inputs!$D$35=2,ADM!AQ337,IF(Inputs!$D$35=3,ADM!AA337,IF(ADM!$AH337>ADM!$AX337,ADM!AA337,ADM!AQ337)))))","v":0},{"$f":"IF($E337=1,AR337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR337,IF(Inputs!$D$35=3,ADM!AB337,IF(ADM!$AI337>ADM!$AY337,ADM!AB337,ADM!AR337))),IF(Inputs!$D$35=2,ADM!AR337,IF(Inputs!$D$35=3,ADM!AB337,IF(ADM!$AH337>ADM!$AX337,ADM!AB337,ADM!AR337)))))","v":0},{"$f":"IF($E337=1,AS337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS337,IF(Inputs!$D$35=3,ADM!AC337,IF(ADM!$AI337>ADM!$AY337,ADM!AC337,ADM!AS337))),IF(Inputs!$D$35=2,ADM!AS337,IF(Inputs!$D$35=3,ADM!AC337,IF(ADM!$AH337>ADM!$AX337,ADM!AC337,ADM!AS337)))))","v":0},{"$f":"IF($E337=1,AT337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT337,IF(Inputs!$D$35=3,ADM!AD337,IF(ADM!$AI337>ADM!$AY337,ADM!AD337,ADM!AT337))),IF(Inputs!$D$35=2,ADM!AT337,IF(Inputs!$D$35=3,ADM!AD337,IF(ADM!$AH337>ADM!$AX337,ADM!AD337,ADM!AT337)))))","v":214.55699999999999},{"$f":"IF($E337=1,AU337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU337,IF(Inputs!$D$35=3,ADM!AE337,IF(ADM!$AI337>ADM!$AY337,ADM!AE337,ADM!AU337))),IF(Inputs!$D$35=2,ADM!AU337,IF(Inputs!$D$35=3,ADM!AE337,IF(ADM!$AH337>ADM!$AX337,ADM!AE337,ADM!AU337)))))","v":209.96299999999999},{"$f":"IF($E337=1,AV337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV337,IF(Inputs!$D$35=3,ADM!AF337,IF(ADM!$AI337>ADM!$AY337,ADM!AF337,ADM!AV337))),IF(Inputs!$D$35=2,ADM!AV337,IF(Inputs!$D$35=3,ADM!AF337,IF(ADM!$AH337>ADM!$AX337,ADM!AF337,ADM!AV337)))))","v":206.13399999999999},{"$f":"IF($E337=1,AW337,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW337,IF(Inputs!$D$35=3,ADM!AG337,IF(ADM!$AI337>ADM!$AY337,ADM!AG337,ADM!AW337))),IF(Inputs!$D$35=2,ADM!AW337,IF(Inputs!$D$35=3,ADM!AG337,IF(ADM!$AH337>ADM!$AX337,ADM!AG337,ADM!AW337)))))","v":150.351},781.005,0,0,0,0,0,0,0,0,0,0,226.54033333333334,203.32900000000004,177.02799999999999,169.20033333333333,776.09766666666667,776.09766666666667,0,0,0,0,0,0,0,0,0,0,214.55699999999999,209.96299999999999,206.13399999999999,150.351,781.005,781.005,0,0,0,0,0,0,0,0,0,0,{"$f":"219.669-0.276","v":219.393},{"$f":"226.294-0.284","v":226.01000000000002},{"$f":"149.123-0.187","v":148.93599999999998},{"$f":"174.511+0.782","v":175.29300000000001},769.63199999999995,769.63199999999995,0,0,0,0,0,0,0,0,0,0,245.67099999999999,174.01400000000001,176.01400000000001,181.95699999999999,777.65600000000006,777.65600000000006]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},null,{"$f":"IF(AND($E338=1,Inputs!$D$34=1),AK338,IF(AND($E338=1,Inputs!$D$34=2),AJ338,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK338,IF(Inputs!$D$35=3,U338,IF($AI338>$AY338,U338,AK338))),IF(Inputs!$D$35=2,AJ338,IF(Inputs!$D$35=3,T338,IF($AH338>$AX338,T338,AJ338)))))))","v":0},{"$f":"IF($E338=1,AL338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL338,IF(Inputs!$D$35=3,ADM!V338,IF(ADM!$AI338>ADM!$AY338,ADM!V338,ADM!AL338))),IF(Inputs!$D$35=2,ADM!AL338,IF(Inputs!$D$35=3,ADM!V338,IF(ADM!$AH338>ADM!$AX338,ADM!V338,ADM!AL338)))))","v":0},{"$f":"IF($E338=1,AM338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM338,IF(Inputs!$D$35=3,ADM!W338,IF(ADM!$AI338>ADM!$AY338,ADM!W338,ADM!AM338))),IF(Inputs!$D$35=2,ADM!AM338,IF(Inputs!$D$35=3,ADM!W338,IF(ADM!$AH338>ADM!$AX338,ADM!W338,ADM!AM338)))))","v":0},{"$f":"IF($E338=1,AN338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN338,IF(Inputs!$D$35=3,ADM!X338,IF(ADM!$AI338>ADM!$AY338,ADM!X338,ADM!AN338))),IF(Inputs!$D$35=2,ADM!AN338,IF(Inputs!$D$35=3,ADM!X338,IF(ADM!$AH338>ADM!$AX338,ADM!X338,ADM!AN338)))))","v":0},{"$f":"IF($E338=1,AO338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO338,IF(Inputs!$D$35=3,ADM!Y338,IF(ADM!$AI338>ADM!$AY338,ADM!Y338,ADM!AO338))),IF(Inputs!$D$35=2,ADM!AO338,IF(Inputs!$D$35=3,ADM!Y338,IF(ADM!$AH338>ADM!$AX338,ADM!Y338,ADM!AO338)))))","v":0},{"$f":"IF($E338=1,AP338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP338,IF(Inputs!$D$35=3,ADM!Z338,IF(ADM!$AI338>ADM!$AY338,ADM!Z338,ADM!AP338))),IF(Inputs!$D$35=2,ADM!AP338,IF(Inputs!$D$35=3,ADM!Z338,IF(ADM!$AH338>ADM!$AX338,ADM!Z338,ADM!AP338)))))","v":0},{"$f":"IF($E338=1,AQ338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ338,IF(Inputs!$D$35=3,ADM!AA338,IF(ADM!$AI338>ADM!$AY338,ADM!AA338,ADM!AQ338))),IF(Inputs!$D$35=2,ADM!AQ338,IF(Inputs!$D$35=3,ADM!AA338,IF(ADM!$AH338>ADM!$AX338,ADM!AA338,ADM!AQ338)))))","v":0},{"$f":"IF($E338=1,AR338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR338,IF(Inputs!$D$35=3,ADM!AB338,IF(ADM!$AI338>ADM!$AY338,ADM!AB338,ADM!AR338))),IF(Inputs!$D$35=2,ADM!AR338,IF(Inputs!$D$35=3,ADM!AB338,IF(ADM!$AH338>ADM!$AX338,ADM!AB338,ADM!AR338)))))","v":3},{"$f":"IF($E338=1,AS338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS338,IF(Inputs!$D$35=3,ADM!AC338,IF(ADM!$AI338>ADM!$AY338,ADM!AC338,ADM!AS338))),IF(Inputs!$D$35=2,ADM!AS338,IF(Inputs!$D$35=3,ADM!AC338,IF(ADM!$AH338>ADM!$AX338,ADM!AC338,ADM!AS338)))))","v":8.4570000000000007},{"$f":"IF($E338=1,AT338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT338,IF(Inputs!$D$35=3,ADM!AD338,IF(ADM!$AI338>ADM!$AY338,ADM!AD338,ADM!AT338))),IF(Inputs!$D$35=2,ADM!AT338,IF(Inputs!$D$35=3,ADM!AD338,IF(ADM!$AH338>ADM!$AX338,ADM!AD338,ADM!AT338)))))","v":12.831},{"$f":"IF($E338=1,AU338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU338,IF(Inputs!$D$35=3,ADM!AE338,IF(ADM!$AI338>ADM!$AY338,ADM!AE338,ADM!AU338))),IF(Inputs!$D$35=2,ADM!AU338,IF(Inputs!$D$35=3,ADM!AE338,IF(ADM!$AH338>ADM!$AX338,ADM!AE338,ADM!AU338)))))","v":11.353999999999999},{"$f":"IF($E338=1,AV338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV338,IF(Inputs!$D$35=3,ADM!AF338,IF(ADM!$AI338>ADM!$AY338,ADM!AF338,ADM!AV338))),IF(Inputs!$D$35=2,ADM!AV338,IF(Inputs!$D$35=3,ADM!AF338,IF(ADM!$AH338>ADM!$AX338,ADM!AF338,ADM!AV338)))))","v":11.794},{"$f":"IF($E338=1,AW338,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW338,IF(Inputs!$D$35=3,ADM!AG338,IF(ADM!$AI338>ADM!$AY338,ADM!AG338,ADM!AW338))),IF(Inputs!$D$35=2,ADM!AW338,IF(Inputs!$D$35=3,ADM!AG338,IF(ADM!$AH338>ADM!$AX338,ADM!AG338,ADM!AW338)))))","v":15.257},62.692999999999991,0,0,0,0,0,0,0,0,3.8989999999999996,6.4510000000000005,8.9923333333333328,10.961333333333334,12.582333333333333,14.805333333333332,57.691333333333326,57.691333333333326,0,0,0,0,0,0,0,0,3,8.4570000000000007,12.831,11.353999999999999,11.794,15.257,62.692999999999991,62.692999999999991,0,0,0,0,0,0,0,0,{"$f":"5-0.006","v":4.9939999999999998},{"$f":"5.874-0.007","v":5.867},{"$f":"6.771-0.014","v":6.7569999999999997},{"$f":"10.171-0.012","v":10.158999999999999},{"$f":"14.331-0.018","v":14.312999999999999},{"$f":"14.846-1.018","v":13.827999999999999},55.918000000000006,55.918000000000006,0,0,0,0,0,0,0,0,3.7029999999999998,5.0289999999999999,7.3890000000000002,11.371,11.64,15.331,54.462999999999994,54.462999999999994]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},null,{"$f":"IF(AND($E339=1,Inputs!$D$34=1),AK339,IF(AND($E339=1,Inputs!$D$34=2),AJ339,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK339,IF(Inputs!$D$35=3,U339,IF($AI339>$AY339,U339,AK339))),IF(Inputs!$D$35=2,AJ339,IF(Inputs!$D$35=3,T339,IF($AH339>$AX339,T339,AJ339)))))))","v":62.192},{"$f":"IF($E339=1,AL339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL339,IF(Inputs!$D$35=3,ADM!V339,IF(ADM!$AI339>ADM!$AY339,ADM!V339,ADM!AL339))),IF(Inputs!$D$35=2,ADM!AL339,IF(Inputs!$D$35=3,ADM!V339,IF(ADM!$AH339>ADM!$AX339,ADM!V339,ADM!AL339)))))","v":61.727333333333341},{"$f":"IF($E339=1,AM339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM339,IF(Inputs!$D$35=3,ADM!W339,IF(ADM!$AI339>ADM!$AY339,ADM!W339,ADM!AM339))),IF(Inputs!$D$35=2,ADM!AM339,IF(Inputs!$D$35=3,ADM!W339,IF(ADM!$AH339>ADM!$AX339,ADM!W339,ADM!AM339)))))","v":69.113},{"$f":"IF($E339=1,AN339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN339,IF(Inputs!$D$35=3,ADM!X339,IF(ADM!$AI339>ADM!$AY339,ADM!X339,ADM!AN339))),IF(Inputs!$D$35=2,ADM!AN339,IF(Inputs!$D$35=3,ADM!X339,IF(ADM!$AH339>ADM!$AX339,ADM!X339,ADM!AN339)))))","v":0},{"$f":"IF($E339=1,AO339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO339,IF(Inputs!$D$35=3,ADM!Y339,IF(ADM!$AI339>ADM!$AY339,ADM!Y339,ADM!AO339))),IF(Inputs!$D$35=2,ADM!AO339,IF(Inputs!$D$35=3,ADM!Y339,IF(ADM!$AH339>ADM!$AX339,ADM!Y339,ADM!AO339)))))","v":0},{"$f":"IF($E339=1,AP339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP339,IF(Inputs!$D$35=3,ADM!Z339,IF(ADM!$AI339>ADM!$AY339,ADM!Z339,ADM!AP339))),IF(Inputs!$D$35=2,ADM!AP339,IF(Inputs!$D$35=3,ADM!Z339,IF(ADM!$AH339>ADM!$AX339,ADM!Z339,ADM!AP339)))))","v":0},{"$f":"IF($E339=1,AQ339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ339,IF(Inputs!$D$35=3,ADM!AA339,IF(ADM!$AI339>ADM!$AY339,ADM!AA339,ADM!AQ339))),IF(Inputs!$D$35=2,ADM!AQ339,IF(Inputs!$D$35=3,ADM!AA339,IF(ADM!$AH339>ADM!$AX339,ADM!AA339,ADM!AQ339)))))","v":0},{"$f":"IF($E339=1,AR339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR339,IF(Inputs!$D$35=3,ADM!AB339,IF(ADM!$AI339>ADM!$AY339,ADM!AB339,ADM!AR339))),IF(Inputs!$D$35=2,ADM!AR339,IF(Inputs!$D$35=3,ADM!AB339,IF(ADM!$AH339>ADM!$AX339,ADM!AB339,ADM!AR339)))))","v":0},{"$f":"IF($E339=1,AS339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS339,IF(Inputs!$D$35=3,ADM!AC339,IF(ADM!$AI339>ADM!$AY339,ADM!AC339,ADM!AS339))),IF(Inputs!$D$35=2,ADM!AS339,IF(Inputs!$D$35=3,ADM!AC339,IF(ADM!$AH339>ADM!$AX339,ADM!AC339,ADM!AS339)))))","v":0},{"$f":"IF($E339=1,AT339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT339,IF(Inputs!$D$35=3,ADM!AD339,IF(ADM!$AI339>ADM!$AY339,ADM!AD339,ADM!AT339))),IF(Inputs!$D$35=2,ADM!AT339,IF(Inputs!$D$35=3,ADM!AD339,IF(ADM!$AH339>ADM!$AX339,ADM!AD339,ADM!AT339)))))","v":0},{"$f":"IF($E339=1,AU339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU339,IF(Inputs!$D$35=3,ADM!AE339,IF(ADM!$AI339>ADM!$AY339,ADM!AE339,ADM!AU339))),IF(Inputs!$D$35=2,ADM!AU339,IF(Inputs!$D$35=3,ADM!AE339,IF(ADM!$AH339>ADM!$AX339,ADM!AE339,ADM!AU339)))))","v":0},{"$f":"IF($E339=1,AV339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV339,IF(Inputs!$D$35=3,ADM!AF339,IF(ADM!$AI339>ADM!$AY339,ADM!AF339,ADM!AV339))),IF(Inputs!$D$35=2,ADM!AV339,IF(Inputs!$D$35=3,ADM!AF339,IF(ADM!$AH339>ADM!$AX339,ADM!AF339,ADM!AV339)))))","v":0},{"$f":"IF($E339=1,AW339,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW339,IF(Inputs!$D$35=3,ADM!AG339,IF(ADM!$AI339>ADM!$AY339,ADM!AG339,ADM!AW339))),IF(Inputs!$D$35=2,ADM!AW339,IF(Inputs!$D$35=3,ADM!AG339,IF(ADM!$AH339>ADM!$AX339,ADM!AG339,ADM!AW339)))))","v":0},193.03233333333333,31.096,62.192,61.727333333333341,69.113,0,0,0,0,0,0,0,0,0,0,161.93633333333335,193.03233333333333,33.920999999999999,67.841999999999999,50.423999999999999,69.03,0,0,0,0,0,0,0,0,0,0,153.375,187.29599999999999,22.379000000000001,44.758000000000003,75.587999999999994,56.981999999999999,0,0,0,0,0,0,0,0,0,0,154.94899999999998,177.328,36.988,73.975999999999999,59.17,81.326999999999998,0,0,0,0,0,0,0,0,0,0,177.48500000000001,214.47300000000001]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},null,{"$f":"IF(AND($E340=1,Inputs!$D$34=1),AK340,IF(AND($E340=1,Inputs!$D$34=2),AJ340,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK340,IF(Inputs!$D$35=3,U340,IF($AI340>$AY340,U340,AK340))),IF(Inputs!$D$35=2,AJ340,IF(Inputs!$D$35=3,T340,IF($AH340>$AX340,T340,AJ340)))))))","v":0},{"$f":"IF($E340=1,AL340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL340,IF(Inputs!$D$35=3,ADM!V340,IF(ADM!$AI340>ADM!$AY340,ADM!V340,ADM!AL340))),IF(Inputs!$D$35=2,ADM!AL340,IF(Inputs!$D$35=3,ADM!V340,IF(ADM!$AH340>ADM!$AX340,ADM!V340,ADM!AL340)))))","v":0},{"$f":"IF($E340=1,AM340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM340,IF(Inputs!$D$35=3,ADM!W340,IF(ADM!$AI340>ADM!$AY340,ADM!W340,ADM!AM340))),IF(Inputs!$D$35=2,ADM!AM340,IF(Inputs!$D$35=3,ADM!W340,IF(ADM!$AH340>ADM!$AX340,ADM!W340,ADM!AM340)))))","v":0},{"$f":"IF($E340=1,AN340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN340,IF(Inputs!$D$35=3,ADM!X340,IF(ADM!$AI340>ADM!$AY340,ADM!X340,ADM!AN340))),IF(Inputs!$D$35=2,ADM!AN340,IF(Inputs!$D$35=3,ADM!X340,IF(ADM!$AH340>ADM!$AX340,ADM!X340,ADM!AN340)))))","v":61.503},{"$f":"IF($E340=1,AO340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO340,IF(Inputs!$D$35=3,ADM!Y340,IF(ADM!$AI340>ADM!$AY340,ADM!Y340,ADM!AO340))),IF(Inputs!$D$35=2,ADM!AO340,IF(Inputs!$D$35=3,ADM!Y340,IF(ADM!$AH340>ADM!$AX340,ADM!Y340,ADM!AO340)))))","v":75.491},{"$f":"IF($E340=1,AP340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP340,IF(Inputs!$D$35=3,ADM!Z340,IF(ADM!$AI340>ADM!$AY340,ADM!Z340,ADM!AP340))),IF(Inputs!$D$35=2,ADM!AP340,IF(Inputs!$D$35=3,ADM!Z340,IF(ADM!$AH340>ADM!$AX340,ADM!Z340,ADM!AP340)))))","v":62.003},{"$f":"IF($E340=1,AQ340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ340,IF(Inputs!$D$35=3,ADM!AA340,IF(ADM!$AI340>ADM!$AY340,ADM!AA340,ADM!AQ340))),IF(Inputs!$D$35=2,ADM!AQ340,IF(Inputs!$D$35=3,ADM!AA340,IF(ADM!$AH340>ADM!$AX340,ADM!AA340,ADM!AQ340)))))","v":0},{"$f":"IF($E340=1,AR340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR340,IF(Inputs!$D$35=3,ADM!AB340,IF(ADM!$AI340>ADM!$AY340,ADM!AB340,ADM!AR340))),IF(Inputs!$D$35=2,ADM!AR340,IF(Inputs!$D$35=3,ADM!AB340,IF(ADM!$AH340>ADM!$AX340,ADM!AB340,ADM!AR340)))))","v":0},{"$f":"IF($E340=1,AS340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS340,IF(Inputs!$D$35=3,ADM!AC340,IF(ADM!$AI340>ADM!$AY340,ADM!AC340,ADM!AS340))),IF(Inputs!$D$35=2,ADM!AS340,IF(Inputs!$D$35=3,ADM!AC340,IF(ADM!$AH340>ADM!$AX340,ADM!AC340,ADM!AS340)))))","v":0},{"$f":"IF($E340=1,AT340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT340,IF(Inputs!$D$35=3,ADM!AD340,IF(ADM!$AI340>ADM!$AY340,ADM!AD340,ADM!AT340))),IF(Inputs!$D$35=2,ADM!AT340,IF(Inputs!$D$35=3,ADM!AD340,IF(ADM!$AH340>ADM!$AX340,ADM!AD340,ADM!AT340)))))","v":0},{"$f":"IF($E340=1,AU340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU340,IF(Inputs!$D$35=3,ADM!AE340,IF(ADM!$AI340>ADM!$AY340,ADM!AE340,ADM!AU340))),IF(Inputs!$D$35=2,ADM!AU340,IF(Inputs!$D$35=3,ADM!AE340,IF(ADM!$AH340>ADM!$AX340,ADM!AE340,ADM!AU340)))))","v":0},{"$f":"IF($E340=1,AV340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV340,IF(Inputs!$D$35=3,ADM!AF340,IF(ADM!$AI340>ADM!$AY340,ADM!AF340,ADM!AV340))),IF(Inputs!$D$35=2,ADM!AV340,IF(Inputs!$D$35=3,ADM!AF340,IF(ADM!$AH340>ADM!$AX340,ADM!AF340,ADM!AV340)))))","v":0},{"$f":"IF($E340=1,AW340,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW340,IF(Inputs!$D$35=3,ADM!AG340,IF(ADM!$AI340>ADM!$AY340,ADM!AG340,ADM!AW340))),IF(Inputs!$D$35=2,ADM!AW340,IF(Inputs!$D$35=3,ADM!AG340,IF(ADM!$AH340>ADM!$AX340,ADM!AG340,ADM!AW340)))))","v":0},198.99700000000001,0,0,0,0,66.933333333333337,59.44433333333334,56.825333333333333,0,0,0,0,0,0,0,183.203,183.203,0,0,0,0,61.503,75.491,62.003,0,0,0,0,0,0,0,198.99700000000001,198.99700000000001,0,0,0,0,80.061000000000007,58.624000000000002,44.679000000000002,0,0,0,0,0,0,0,183.364,183.364,0,0,0,0,59.235999999999997,44.218000000000004,63.793999999999997,0,0,0,0,0,0,0,167.24799999999999,167.24799999999999]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},null,{"$f":"IF(AND($E341=1,Inputs!$D$34=1),AK341,IF(AND($E341=1,Inputs!$D$34=2),AJ341,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK341,IF(Inputs!$D$35=3,U341,IF($AI341>$AY341,U341,AK341))),IF(Inputs!$D$35=2,AJ341,IF(Inputs!$D$35=3,T341,IF($AH341>$AX341,T341,AJ341)))))))","v":0},{"$f":"IF($E341=1,AL341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL341,IF(Inputs!$D$35=3,ADM!V341,IF(ADM!$AI341>ADM!$AY341,ADM!V341,ADM!AL341))),IF(Inputs!$D$35=2,ADM!AL341,IF(Inputs!$D$35=3,ADM!V341,IF(ADM!$AH341>ADM!$AX341,ADM!V341,ADM!AL341)))))","v":0},{"$f":"IF($E341=1,AM341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM341,IF(Inputs!$D$35=3,ADM!W341,IF(ADM!$AI341>ADM!$AY341,ADM!W341,ADM!AM341))),IF(Inputs!$D$35=2,ADM!AM341,IF(Inputs!$D$35=3,ADM!W341,IF(ADM!$AH341>ADM!$AX341,ADM!W341,ADM!AM341)))))","v":0},{"$f":"IF($E341=1,AN341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN341,IF(Inputs!$D$35=3,ADM!X341,IF(ADM!$AI341>ADM!$AY341,ADM!X341,ADM!AN341))),IF(Inputs!$D$35=2,ADM!AN341,IF(Inputs!$D$35=3,ADM!X341,IF(ADM!$AH341>ADM!$AX341,ADM!X341,ADM!AN341)))))","v":0},{"$f":"IF($E341=1,AO341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO341,IF(Inputs!$D$35=3,ADM!Y341,IF(ADM!$AI341>ADM!$AY341,ADM!Y341,ADM!AO341))),IF(Inputs!$D$35=2,ADM!AO341,IF(Inputs!$D$35=3,ADM!Y341,IF(ADM!$AH341>ADM!$AX341,ADM!Y341,ADM!AO341)))))","v":0},{"$f":"IF($E341=1,AP341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP341,IF(Inputs!$D$35=3,ADM!Z341,IF(ADM!$AI341>ADM!$AY341,ADM!Z341,ADM!AP341))),IF(Inputs!$D$35=2,ADM!AP341,IF(Inputs!$D$35=3,ADM!Z341,IF(ADM!$AH341>ADM!$AX341,ADM!Z341,ADM!AP341)))))","v":0},{"$f":"IF($E341=1,AQ341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ341,IF(Inputs!$D$35=3,ADM!AA341,IF(ADM!$AI341>ADM!$AY341,ADM!AA341,ADM!AQ341))),IF(Inputs!$D$35=2,ADM!AQ341,IF(Inputs!$D$35=3,ADM!AA341,IF(ADM!$AH341>ADM!$AX341,ADM!AA341,ADM!AQ341)))))","v":44.158000000000001},{"$f":"IF($E341=1,AR341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR341,IF(Inputs!$D$35=3,ADM!AB341,IF(ADM!$AI341>ADM!$AY341,ADM!AB341,ADM!AR341))),IF(Inputs!$D$35=2,ADM!AR341,IF(Inputs!$D$35=3,ADM!AB341,IF(ADM!$AH341>ADM!$AX341,ADM!AB341,ADM!AR341)))))","v":71.254999999999995},{"$f":"IF($E341=1,AS341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS341,IF(Inputs!$D$35=3,ADM!AC341,IF(ADM!$AI341>ADM!$AY341,ADM!AC341,ADM!AS341))),IF(Inputs!$D$35=2,ADM!AS341,IF(Inputs!$D$35=3,ADM!AC341,IF(ADM!$AH341>ADM!$AX341,ADM!AC341,ADM!AS341)))))","v":53.805999999999997},{"$f":"IF($E341=1,AT341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT341,IF(Inputs!$D$35=3,ADM!AD341,IF(ADM!$AI341>ADM!$AY341,ADM!AD341,ADM!AT341))),IF(Inputs!$D$35=2,ADM!AT341,IF(Inputs!$D$35=3,ADM!AD341,IF(ADM!$AH341>ADM!$AX341,ADM!AD341,ADM!AT341)))))","v":0},{"$f":"IF($E341=1,AU341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU341,IF(Inputs!$D$35=3,ADM!AE341,IF(ADM!$AI341>ADM!$AY341,ADM!AE341,ADM!AU341))),IF(Inputs!$D$35=2,ADM!AU341,IF(Inputs!$D$35=3,ADM!AE341,IF(ADM!$AH341>ADM!$AX341,ADM!AE341,ADM!AU341)))))","v":0},{"$f":"IF($E341=1,AV341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV341,IF(Inputs!$D$35=3,ADM!AF341,IF(ADM!$AI341>ADM!$AY341,ADM!AF341,ADM!AV341))),IF(Inputs!$D$35=2,ADM!AV341,IF(Inputs!$D$35=3,ADM!AF341,IF(ADM!$AH341>ADM!$AX341,ADM!AF341,ADM!AV341)))))","v":0},{"$f":"IF($E341=1,AW341,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW341,IF(Inputs!$D$35=3,ADM!AG341,IF(ADM!$AI341>ADM!$AY341,ADM!AG341,ADM!AW341))),IF(Inputs!$D$35=2,ADM!AW341,IF(Inputs!$D$35=3,ADM!AG341,IF(ADM!$AH341>ADM!$AX341,ADM!AG341,ADM!AW341)))))","v":0},169.21899999999999,0,0,0,0,0,0,0,56.400333333333343,60.157666666666664,51.541333333333334,0,0,0,0,168.09933333333333,168.09933333333333,0,0,0,0,0,0,0,44.158000000000001,71.254999999999995,53.805999999999997,0,0,0,0,169.21899999999999,169.21899999999999,0,0,0,0,0,0,0,65.885000000000005,57.606000000000002,53.326999999999998,0,0,0,0,176.81800000000001,176.81800000000001,{"$f":"BQ341/2","v":0},0,0,0,0,0,0,59.158000000000001,51.612000000000002,47.491,0,0,0,0,158.26100000000002,{"$f":"SUM(BQ341:CC341)","v":158.26100000000002}]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},null,{"$f":"IF(AND($E342=1,Inputs!$D$34=1),AK342,IF(AND($E342=1,Inputs!$D$34=2),AJ342,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK342,IF(Inputs!$D$35=3,U342,IF($AI342>$AY342,U342,AK342))),IF(Inputs!$D$35=2,AJ342,IF(Inputs!$D$35=3,T342,IF($AH342>$AX342,T342,AJ342)))))))","v":0},{"$f":"IF($E342=1,AL342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL342,IF(Inputs!$D$35=3,ADM!V342,IF(ADM!$AI342>ADM!$AY342,ADM!V342,ADM!AL342))),IF(Inputs!$D$35=2,ADM!AL342,IF(Inputs!$D$35=3,ADM!V342,IF(ADM!$AH342>ADM!$AX342,ADM!V342,ADM!AL342)))))","v":0},{"$f":"IF($E342=1,AM342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM342,IF(Inputs!$D$35=3,ADM!W342,IF(ADM!$AI342>ADM!$AY342,ADM!W342,ADM!AM342))),IF(Inputs!$D$35=2,ADM!AM342,IF(Inputs!$D$35=3,ADM!W342,IF(ADM!$AH342>ADM!$AX342,ADM!W342,ADM!AM342)))))","v":0},{"$f":"IF($E342=1,AN342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN342,IF(Inputs!$D$35=3,ADM!X342,IF(ADM!$AI342>ADM!$AY342,ADM!X342,ADM!AN342))),IF(Inputs!$D$35=2,ADM!AN342,IF(Inputs!$D$35=3,ADM!X342,IF(ADM!$AH342>ADM!$AX342,ADM!X342,ADM!AN342)))))","v":0},{"$f":"IF($E342=1,AO342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO342,IF(Inputs!$D$35=3,ADM!Y342,IF(ADM!$AI342>ADM!$AY342,ADM!Y342,ADM!AO342))),IF(Inputs!$D$35=2,ADM!AO342,IF(Inputs!$D$35=3,ADM!Y342,IF(ADM!$AH342>ADM!$AX342,ADM!Y342,ADM!AO342)))))","v":0},{"$f":"IF($E342=1,AP342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP342,IF(Inputs!$D$35=3,ADM!Z342,IF(ADM!$AI342>ADM!$AY342,ADM!Z342,ADM!AP342))),IF(Inputs!$D$35=2,ADM!AP342,IF(Inputs!$D$35=3,ADM!Z342,IF(ADM!$AH342>ADM!$AX342,ADM!Z342,ADM!AP342)))))","v":0},{"$f":"IF($E342=1,AQ342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ342,IF(Inputs!$D$35=3,ADM!AA342,IF(ADM!$AI342>ADM!$AY342,ADM!AA342,ADM!AQ342))),IF(Inputs!$D$35=2,ADM!AQ342,IF(Inputs!$D$35=3,ADM!AA342,IF(ADM!$AH342>ADM!$AX342,ADM!AA342,ADM!AQ342)))))","v":0},{"$f":"IF($E342=1,AR342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR342,IF(Inputs!$D$35=3,ADM!AB342,IF(ADM!$AI342>ADM!$AY342,ADM!AB342,ADM!AR342))),IF(Inputs!$D$35=2,ADM!AR342,IF(Inputs!$D$35=3,ADM!AB342,IF(ADM!$AH342>ADM!$AX342,ADM!AB342,ADM!AR342)))))","v":0},{"$f":"IF($E342=1,AS342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS342,IF(Inputs!$D$35=3,ADM!AC342,IF(ADM!$AI342>ADM!$AY342,ADM!AC342,ADM!AS342))),IF(Inputs!$D$35=2,ADM!AS342,IF(Inputs!$D$35=3,ADM!AC342,IF(ADM!$AH342>ADM!$AX342,ADM!AC342,ADM!AS342)))))","v":0},{"$f":"IF($E342=1,AT342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT342,IF(Inputs!$D$35=3,ADM!AD342,IF(ADM!$AI342>ADM!$AY342,ADM!AD342,ADM!AT342))),IF(Inputs!$D$35=2,ADM!AT342,IF(Inputs!$D$35=3,ADM!AD342,IF(ADM!$AH342>ADM!$AX342,ADM!AD342,ADM!AT342)))))","v":52.725333333333332},{"$f":"IF($E342=1,AU342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU342,IF(Inputs!$D$35=3,ADM!AE342,IF(ADM!$AI342>ADM!$AY342,ADM!AE342,ADM!AU342))),IF(Inputs!$D$35=2,ADM!AU342,IF(Inputs!$D$35=3,ADM!AE342,IF(ADM!$AH342>ADM!$AX342,ADM!AE342,ADM!AU342)))))","v":58.733333333333327},{"$f":"IF($E342=1,AV342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV342,IF(Inputs!$D$35=3,ADM!AF342,IF(ADM!$AI342>ADM!$AY342,ADM!AF342,ADM!AV342))),IF(Inputs!$D$35=2,ADM!AV342,IF(Inputs!$D$35=3,ADM!AF342,IF(ADM!$AH342>ADM!$AX342,ADM!AF342,ADM!AV342)))))","v":55.236666666666657},{"$f":"IF($E342=1,AW342,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW342,IF(Inputs!$D$35=3,ADM!AG342,IF(ADM!$AI342>ADM!$AY342,ADM!AG342,ADM!AW342))),IF(Inputs!$D$35=2,ADM!AW342,IF(Inputs!$D$35=3,ADM!AG342,IF(ADM!$AH342>ADM!$AX342,ADM!AG342,ADM!AW342)))))","v":57.026333333333334},223.72166666666664,0,0,0,0,0,0,0,0,0,0,52.725333333333332,58.733333333333327,55.236666666666657,57.026333333333334,223.72166666666664,223.72166666666664,0,0,0,0,0,0,0,0,0,0,50.667000000000002,46.624000000000002,50.375999999999998,60.588000000000001,208.255,208.255,0,0,0,0,0,0,0,0,0,0,47.975999999999999,58.884999999999998,58.363999999999997,54.997,220.22199999999998,220.22199999999998,{"$f":"BQ342/2","v":0},0,0,0,0,0,0,0,0,0,59.533000000000001,70.691000000000003,56.97,55.494,242.68799999999999,242.68799999999999]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},null,{"$f":"IF(AND($E343=1,Inputs!$D$34=1),AK343,IF(AND($E343=1,Inputs!$D$34=2),AJ343,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK343,IF(Inputs!$D$35=3,U343,IF($AI343>$AY343,U343,AK343))),IF(Inputs!$D$35=2,AJ343,IF(Inputs!$D$35=3,T343,IF($AH343>$AX343,T343,AJ343)))))))","v":67.438999999999993},{"$f":"IF($E343=1,AL343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL343,IF(Inputs!$D$35=3,ADM!V343,IF(ADM!$AI343>ADM!$AY343,ADM!V343,ADM!AL343))),IF(Inputs!$D$35=2,ADM!AL343,IF(Inputs!$D$35=3,ADM!V343,IF(ADM!$AH343>ADM!$AX343,ADM!V343,ADM!AL343)))))","v":61.796999999999997},{"$f":"IF($E343=1,AM343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM343,IF(Inputs!$D$35=3,ADM!W343,IF(ADM!$AI343>ADM!$AY343,ADM!W343,ADM!AM343))),IF(Inputs!$D$35=2,ADM!AM343,IF(Inputs!$D$35=3,ADM!W343,IF(ADM!$AH343>ADM!$AX343,ADM!W343,ADM!AM343)))))","v":64.034000000000006},{"$f":"IF($E343=1,AN343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN343,IF(Inputs!$D$35=3,ADM!X343,IF(ADM!$AI343>ADM!$AY343,ADM!X343,ADM!AN343))),IF(Inputs!$D$35=2,ADM!AN343,IF(Inputs!$D$35=3,ADM!X343,IF(ADM!$AH343>ADM!$AX343,ADM!X343,ADM!AN343)))))","v":64.682000000000002},{"$f":"IF($E343=1,AO343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO343,IF(Inputs!$D$35=3,ADM!Y343,IF(ADM!$AI343>ADM!$AY343,ADM!Y343,ADM!AO343))),IF(Inputs!$D$35=2,ADM!AO343,IF(Inputs!$D$35=3,ADM!Y343,IF(ADM!$AH343>ADM!$AX343,ADM!Y343,ADM!AO343)))))","v":57.695999999999998},{"$f":"IF($E343=1,AP343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP343,IF(Inputs!$D$35=3,ADM!Z343,IF(ADM!$AI343>ADM!$AY343,ADM!Z343,ADM!AP343))),IF(Inputs!$D$35=2,ADM!AP343,IF(Inputs!$D$35=3,ADM!Z343,IF(ADM!$AH343>ADM!$AX343,ADM!Z343,ADM!AP343)))))","v":0},{"$f":"IF($E343=1,AQ343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ343,IF(Inputs!$D$35=3,ADM!AA343,IF(ADM!$AI343>ADM!$AY343,ADM!AA343,ADM!AQ343))),IF(Inputs!$D$35=2,ADM!AQ343,IF(Inputs!$D$35=3,ADM!AA343,IF(ADM!$AH343>ADM!$AX343,ADM!AA343,ADM!AQ343)))))","v":0},{"$f":"IF($E343=1,AR343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR343,IF(Inputs!$D$35=3,ADM!AB343,IF(ADM!$AI343>ADM!$AY343,ADM!AB343,ADM!AR343))),IF(Inputs!$D$35=2,ADM!AR343,IF(Inputs!$D$35=3,ADM!AB343,IF(ADM!$AH343>ADM!$AX343,ADM!AB343,ADM!AR343)))))","v":0},{"$f":"IF($E343=1,AS343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS343,IF(Inputs!$D$35=3,ADM!AC343,IF(ADM!$AI343>ADM!$AY343,ADM!AC343,ADM!AS343))),IF(Inputs!$D$35=2,ADM!AS343,IF(Inputs!$D$35=3,ADM!AC343,IF(ADM!$AH343>ADM!$AX343,ADM!AC343,ADM!AS343)))))","v":0},{"$f":"IF($E343=1,AT343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT343,IF(Inputs!$D$35=3,ADM!AD343,IF(ADM!$AI343>ADM!$AY343,ADM!AD343,ADM!AT343))),IF(Inputs!$D$35=2,ADM!AT343,IF(Inputs!$D$35=3,ADM!AD343,IF(ADM!$AH343>ADM!$AX343,ADM!AD343,ADM!AT343)))))","v":0},{"$f":"IF($E343=1,AU343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU343,IF(Inputs!$D$35=3,ADM!AE343,IF(ADM!$AI343>ADM!$AY343,ADM!AE343,ADM!AU343))),IF(Inputs!$D$35=2,ADM!AU343,IF(Inputs!$D$35=3,ADM!AE343,IF(ADM!$AH343>ADM!$AX343,ADM!AE343,ADM!AU343)))))","v":0},{"$f":"IF($E343=1,AV343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV343,IF(Inputs!$D$35=3,ADM!AF343,IF(ADM!$AI343>ADM!$AY343,ADM!AF343,ADM!AV343))),IF(Inputs!$D$35=2,ADM!AV343,IF(Inputs!$D$35=3,ADM!AF343,IF(ADM!$AH343>ADM!$AX343,ADM!AF343,ADM!AV343)))))","v":0},{"$f":"IF($E343=1,AW343,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW343,IF(Inputs!$D$35=3,ADM!AG343,IF(ADM!$AI343>ADM!$AY343,ADM!AG343,ADM!AW343))),IF(Inputs!$D$35=2,ADM!AW343,IF(Inputs!$D$35=3,ADM!AG343,IF(ADM!$AH343>ADM!$AX343,ADM!AG343,ADM!AW343)))))","v":0},315.64800000000002,31.268000000000001,62.536000000000001,63.551666666666669,60.387333333333338,61.198,59.80866666666666,0,0,0,0,0,0,0,0,276.21366666666665,307.48166666666668,33.719499999999996,67.438999999999993,61.796999999999997,64.034000000000006,64.682000000000002,57.695999999999998,0,0,0,0,0,0,0,0,281.92849999999999,315.64800000000002,27.544,55.088000000000001,62.073999999999998,64.682000000000002,56.182000000000002,58.661999999999999,0,0,0,0,0,0,0,0,269.14400000000001,296.68799999999999,32.540500000000002,65.081000000000003,66.784000000000006,52.445999999999998,62.73,63.067999999999998,0,0,0,0,0,0,0,0,{"$f":"BP343+SUM(BR343:CC343)","v":277.56850000000003},{"$f":"SUM(BQ343:CC343)","v":310.10899999999998}]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},null,{"$f":"IF(AND($E344=1,Inputs!$D$34=1),AK344,IF(AND($E344=1,Inputs!$D$34=2),AJ344,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK344,IF(Inputs!$D$35=3,U344,IF($AI344>$AY344,U344,AK344))),IF(Inputs!$D$35=2,AJ344,IF(Inputs!$D$35=3,T344,IF($AH344>$AX344,T344,AJ344)))))))","v":0},{"$f":"IF($E344=1,AL344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL344,IF(Inputs!$D$35=3,ADM!V344,IF(ADM!$AI344>ADM!$AY344,ADM!V344,ADM!AL344))),IF(Inputs!$D$35=2,ADM!AL344,IF(Inputs!$D$35=3,ADM!V344,IF(ADM!$AH344>ADM!$AX344,ADM!V344,ADM!AL344)))))","v":0},{"$f":"IF($E344=1,AM344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM344,IF(Inputs!$D$35=3,ADM!W344,IF(ADM!$AI344>ADM!$AY344,ADM!W344,ADM!AM344))),IF(Inputs!$D$35=2,ADM!AM344,IF(Inputs!$D$35=3,ADM!W344,IF(ADM!$AH344>ADM!$AX344,ADM!W344,ADM!AM344)))))","v":0},{"$f":"IF($E344=1,AN344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN344,IF(Inputs!$D$35=3,ADM!X344,IF(ADM!$AI344>ADM!$AY344,ADM!X344,ADM!AN344))),IF(Inputs!$D$35=2,ADM!AN344,IF(Inputs!$D$35=3,ADM!X344,IF(ADM!$AH344>ADM!$AX344,ADM!X344,ADM!AN344)))))","v":0},{"$f":"IF($E344=1,AO344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO344,IF(Inputs!$D$35=3,ADM!Y344,IF(ADM!$AI344>ADM!$AY344,ADM!Y344,ADM!AO344))),IF(Inputs!$D$35=2,ADM!AO344,IF(Inputs!$D$35=3,ADM!Y344,IF(ADM!$AH344>ADM!$AX344,ADM!Y344,ADM!AO344)))))","v":0},{"$f":"IF($E344=1,AP344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP344,IF(Inputs!$D$35=3,ADM!Z344,IF(ADM!$AI344>ADM!$AY344,ADM!Z344,ADM!AP344))),IF(Inputs!$D$35=2,ADM!AP344,IF(Inputs!$D$35=3,ADM!Z344,IF(ADM!$AH344>ADM!$AX344,ADM!Z344,ADM!AP344)))))","v":61.061},{"$f":"IF($E344=1,AQ344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ344,IF(Inputs!$D$35=3,ADM!AA344,IF(ADM!$AI344>ADM!$AY344,ADM!AA344,ADM!AQ344))),IF(Inputs!$D$35=2,ADM!AQ344,IF(Inputs!$D$35=3,ADM!AA344,IF(ADM!$AH344>ADM!$AX344,ADM!AA344,ADM!AQ344)))))","v":55.246000000000002},{"$f":"IF($E344=1,AR344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR344,IF(Inputs!$D$35=3,ADM!AB344,IF(ADM!$AI344>ADM!$AY344,ADM!AB344,ADM!AR344))),IF(Inputs!$D$35=2,ADM!AR344,IF(Inputs!$D$35=3,ADM!AB344,IF(ADM!$AH344>ADM!$AX344,ADM!AB344,ADM!AR344)))))","v":52.845999999999997},{"$f":"IF($E344=1,AS344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS344,IF(Inputs!$D$35=3,ADM!AC344,IF(ADM!$AI344>ADM!$AY344,ADM!AC344,ADM!AS344))),IF(Inputs!$D$35=2,ADM!AS344,IF(Inputs!$D$35=3,ADM!AC344,IF(ADM!$AH344>ADM!$AX344,ADM!AC344,ADM!AS344)))))","v":53.485999999999997},{"$f":"IF($E344=1,AT344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT344,IF(Inputs!$D$35=3,ADM!AD344,IF(ADM!$AI344>ADM!$AY344,ADM!AD344,ADM!AT344))),IF(Inputs!$D$35=2,ADM!AT344,IF(Inputs!$D$35=3,ADM!AD344,IF(ADM!$AH344>ADM!$AX344,ADM!AD344,ADM!AT344)))))","v":0},{"$f":"IF($E344=1,AU344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU344,IF(Inputs!$D$35=3,ADM!AE344,IF(ADM!$AI344>ADM!$AY344,ADM!AE344,ADM!AU344))),IF(Inputs!$D$35=2,ADM!AU344,IF(Inputs!$D$35=3,ADM!AE344,IF(ADM!$AH344>ADM!$AX344,ADM!AE344,ADM!AU344)))))","v":0},{"$f":"IF($E344=1,AV344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV344,IF(Inputs!$D$35=3,ADM!AF344,IF(ADM!$AI344>ADM!$AY344,ADM!AF344,ADM!AV344))),IF(Inputs!$D$35=2,ADM!AV344,IF(Inputs!$D$35=3,ADM!AF344,IF(ADM!$AH344>ADM!$AX344,ADM!AF344,ADM!AV344)))))","v":0},{"$f":"IF($E344=1,AW344,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW344,IF(Inputs!$D$35=3,ADM!AG344,IF(ADM!$AI344>ADM!$AY344,ADM!AG344,ADM!AW344))),IF(Inputs!$D$35=2,ADM!AW344,IF(Inputs!$D$35=3,ADM!AG344,IF(ADM!$AH344>ADM!$AX344,ADM!AG344,ADM!AW344)))))","v":0},222.63899999999998,0,0,0,0,0,0,57.459666666666664,53.769000000000005,49.725666666666676,53.5,0,0,0,0,214.45433333333335,214.45433333333335,0,0,0,0,0,0,61.061,55.246000000000002,52.845999999999997,53.485999999999997,0,0,0,0,222.63899999999998,222.63899999999998,0,0,0,0,0,0,57.783999999999999,54.844999999999999,46.209000000000003,48.649000000000001,0,0,0,0,207.48699999999999,207.48699999999999,0,0,0,0,0,0,53.533999999999999,51.216000000000001,50.122,58.365000000000002,0,0,0,0,213.23700000000002,213.23700000000002]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},null,{"$f":"IF(AND($E345=1,Inputs!$D$34=1),AK345,IF(AND($E345=1,Inputs!$D$34=2),AJ345,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK345,IF(Inputs!$D$35=3,U345,IF($AI345>$AY345,U345,AK345))),IF(Inputs!$D$35=2,AJ345,IF(Inputs!$D$35=3,T345,IF($AH345>$AX345,T345,AJ345)))))))","v":0},{"$f":"IF($E345=1,AL345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL345,IF(Inputs!$D$35=3,ADM!V345,IF(ADM!$AI345>ADM!$AY345,ADM!V345,ADM!AL345))),IF(Inputs!$D$35=2,ADM!AL345,IF(Inputs!$D$35=3,ADM!V345,IF(ADM!$AH345>ADM!$AX345,ADM!V345,ADM!AL345)))))","v":0},{"$f":"IF($E345=1,AM345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM345,IF(Inputs!$D$35=3,ADM!W345,IF(ADM!$AI345>ADM!$AY345,ADM!W345,ADM!AM345))),IF(Inputs!$D$35=2,ADM!AM345,IF(Inputs!$D$35=3,ADM!W345,IF(ADM!$AH345>ADM!$AX345,ADM!W345,ADM!AM345)))))","v":0},{"$f":"IF($E345=1,AN345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN345,IF(Inputs!$D$35=3,ADM!X345,IF(ADM!$AI345>ADM!$AY345,ADM!X345,ADM!AN345))),IF(Inputs!$D$35=2,ADM!AN345,IF(Inputs!$D$35=3,ADM!X345,IF(ADM!$AH345>ADM!$AX345,ADM!X345,ADM!AN345)))))","v":0},{"$f":"IF($E345=1,AO345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO345,IF(Inputs!$D$35=3,ADM!Y345,IF(ADM!$AI345>ADM!$AY345,ADM!Y345,ADM!AO345))),IF(Inputs!$D$35=2,ADM!AO345,IF(Inputs!$D$35=3,ADM!Y345,IF(ADM!$AH345>ADM!$AX345,ADM!Y345,ADM!AO345)))))","v":0},{"$f":"IF($E345=1,AP345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP345,IF(Inputs!$D$35=3,ADM!Z345,IF(ADM!$AI345>ADM!$AY345,ADM!Z345,ADM!AP345))),IF(Inputs!$D$35=2,ADM!AP345,IF(Inputs!$D$35=3,ADM!Z345,IF(ADM!$AH345>ADM!$AX345,ADM!Z345,ADM!AP345)))))","v":0},{"$f":"IF($E345=1,AQ345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ345,IF(Inputs!$D$35=3,ADM!AA345,IF(ADM!$AI345>ADM!$AY345,ADM!AA345,ADM!AQ345))),IF(Inputs!$D$35=2,ADM!AQ345,IF(Inputs!$D$35=3,ADM!AA345,IF(ADM!$AH345>ADM!$AX345,ADM!AA345,ADM!AQ345)))))","v":0},{"$f":"IF($E345=1,AR345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR345,IF(Inputs!$D$35=3,ADM!AB345,IF(ADM!$AI345>ADM!$AY345,ADM!AB345,ADM!AR345))),IF(Inputs!$D$35=2,ADM!AR345,IF(Inputs!$D$35=3,ADM!AB345,IF(ADM!$AH345>ADM!$AX345,ADM!AB345,ADM!AR345)))))","v":0},{"$f":"IF($E345=1,AS345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS345,IF(Inputs!$D$35=3,ADM!AC345,IF(ADM!$AI345>ADM!$AY345,ADM!AC345,ADM!AS345))),IF(Inputs!$D$35=2,ADM!AS345,IF(Inputs!$D$35=3,ADM!AC345,IF(ADM!$AH345>ADM!$AX345,ADM!AC345,ADM!AS345)))))","v":0},{"$f":"IF($E345=1,AT345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT345,IF(Inputs!$D$35=3,ADM!AD345,IF(ADM!$AI345>ADM!$AY345,ADM!AD345,ADM!AT345))),IF(Inputs!$D$35=2,ADM!AT345,IF(Inputs!$D$35=3,ADM!AD345,IF(ADM!$AH345>ADM!$AX345,ADM!AD345,ADM!AT345)))))","v":54.098999999999997},{"$f":"IF($E345=1,AU345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU345,IF(Inputs!$D$35=3,ADM!AE345,IF(ADM!$AI345>ADM!$AY345,ADM!AE345,ADM!AU345))),IF(Inputs!$D$35=2,ADM!AU345,IF(Inputs!$D$35=3,ADM!AE345,IF(ADM!$AH345>ADM!$AX345,ADM!AE345,ADM!AU345)))))","v":55.630666666666663},{"$f":"IF($E345=1,AV345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV345,IF(Inputs!$D$35=3,ADM!AF345,IF(ADM!$AI345>ADM!$AY345,ADM!AF345,ADM!AV345))),IF(Inputs!$D$35=2,ADM!AV345,IF(Inputs!$D$35=3,ADM!AF345,IF(ADM!$AH345>ADM!$AX345,ADM!AF345,ADM!AV345)))))","v":54.943666666666672},{"$f":"IF($E345=1,AW345,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW345,IF(Inputs!$D$35=3,ADM!AG345,IF(ADM!$AI345>ADM!$AY345,ADM!AG345,ADM!AW345))),IF(Inputs!$D$35=2,ADM!AW345,IF(Inputs!$D$35=3,ADM!AG345,IF(ADM!$AH345>ADM!$AX345,ADM!AG345,ADM!AW345)))))","v":50.25},214.92333333333335,0,0,0,0,0,0,0,0,0,0,54.098999999999997,55.630666666666663,54.943666666666672,50.25,214.92333333333335,214.92333333333335,0,0,0,0,0,0,0,0,0,0,47.411999999999999,46.777000000000001,55.365000000000002,53.865000000000002,203.41900000000001,203.41900000000001,0,0,0,0,0,0,0,0,0,0,53.081000000000003,56.304000000000002,54.661999999999999,56.128,220.17500000000001,220.17500000000001,0,0,0,0,0,0,0,0,0,0,61.804000000000002,63.811,54.804000000000002,40.756999999999998,221.17600000000002,221.17600000000002]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},null,{"$f":"IF(AND($E346=1,Inputs!$D$34=1),AK346,IF(AND($E346=1,Inputs!$D$34=2),AJ346,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK346,IF(Inputs!$D$35=3,U346,IF($AI346>$AY346,U346,AK346))),IF(Inputs!$D$35=2,AJ346,IF(Inputs!$D$35=3,T346,IF($AH346>$AX346,T346,AJ346)))))))","v":38.461333333333336},{"$f":"IF($E346=1,AL346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL346,IF(Inputs!$D$35=3,ADM!V346,IF(ADM!$AI346>ADM!$AY346,ADM!V346,ADM!AL346))),IF(Inputs!$D$35=2,ADM!AL346,IF(Inputs!$D$35=3,ADM!V346,IF(ADM!$AH346>ADM!$AX346,ADM!V346,ADM!AL346)))))","v":41.193666666666665},{"$f":"IF($E346=1,AM346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM346,IF(Inputs!$D$35=3,ADM!W346,IF(ADM!$AI346>ADM!$AY346,ADM!W346,ADM!AM346))),IF(Inputs!$D$35=2,ADM!AM346,IF(Inputs!$D$35=3,ADM!W346,IF(ADM!$AH346>ADM!$AX346,ADM!W346,ADM!AM346)))))","v":40.429333333333339},{"$f":"IF($E346=1,AN346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN346,IF(Inputs!$D$35=3,ADM!X346,IF(ADM!$AI346>ADM!$AY346,ADM!X346,ADM!AN346))),IF(Inputs!$D$35=2,ADM!AN346,IF(Inputs!$D$35=3,ADM!X346,IF(ADM!$AH346>ADM!$AX346,ADM!X346,ADM!AN346)))))","v":41.073},{"$f":"IF($E346=1,AO346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO346,IF(Inputs!$D$35=3,ADM!Y346,IF(ADM!$AI346>ADM!$AY346,ADM!Y346,ADM!AO346))),IF(Inputs!$D$35=2,ADM!AO346,IF(Inputs!$D$35=3,ADM!Y346,IF(ADM!$AH346>ADM!$AX346,ADM!Y346,ADM!AO346)))))","v":39.277666666666669},{"$f":"IF($E346=1,AP346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP346,IF(Inputs!$D$35=3,ADM!Z346,IF(ADM!$AI346>ADM!$AY346,ADM!Z346,ADM!AP346))),IF(Inputs!$D$35=2,ADM!AP346,IF(Inputs!$D$35=3,ADM!Z346,IF(ADM!$AH346>ADM!$AX346,ADM!Z346,ADM!AP346)))))","v":41.825999999999993},{"$f":"IF($E346=1,AQ346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ346,IF(Inputs!$D$35=3,ADM!AA346,IF(ADM!$AI346>ADM!$AY346,ADM!AA346,ADM!AQ346))),IF(Inputs!$D$35=2,ADM!AQ346,IF(Inputs!$D$35=3,ADM!AA346,IF(ADM!$AH346>ADM!$AX346,ADM!AA346,ADM!AQ346)))))","v":0},{"$f":"IF($E346=1,AR346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR346,IF(Inputs!$D$35=3,ADM!AB346,IF(ADM!$AI346>ADM!$AY346,ADM!AB346,ADM!AR346))),IF(Inputs!$D$35=2,ADM!AR346,IF(Inputs!$D$35=3,ADM!AB346,IF(ADM!$AH346>ADM!$AX346,ADM!AB346,ADM!AR346)))))","v":0},{"$f":"IF($E346=1,AS346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS346,IF(Inputs!$D$35=3,ADM!AC346,IF(ADM!$AI346>ADM!$AY346,ADM!AC346,ADM!AS346))),IF(Inputs!$D$35=2,ADM!AS346,IF(Inputs!$D$35=3,ADM!AC346,IF(ADM!$AH346>ADM!$AX346,ADM!AC346,ADM!AS346)))))","v":0},{"$f":"IF($E346=1,AT346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT346,IF(Inputs!$D$35=3,ADM!AD346,IF(ADM!$AI346>ADM!$AY346,ADM!AD346,ADM!AT346))),IF(Inputs!$D$35=2,ADM!AT346,IF(Inputs!$D$35=3,ADM!AD346,IF(ADM!$AH346>ADM!$AX346,ADM!AD346,ADM!AT346)))))","v":0},{"$f":"IF($E346=1,AU346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU346,IF(Inputs!$D$35=3,ADM!AE346,IF(ADM!$AI346>ADM!$AY346,ADM!AE346,ADM!AU346))),IF(Inputs!$D$35=2,ADM!AU346,IF(Inputs!$D$35=3,ADM!AE346,IF(ADM!$AH346>ADM!$AX346,ADM!AE346,ADM!AU346)))))","v":0},{"$f":"IF($E346=1,AV346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV346,IF(Inputs!$D$35=3,ADM!AF346,IF(ADM!$AI346>ADM!$AY346,ADM!AF346,ADM!AV346))),IF(Inputs!$D$35=2,ADM!AV346,IF(Inputs!$D$35=3,ADM!AF346,IF(ADM!$AH346>ADM!$AX346,ADM!AF346,ADM!AV346)))))","v":0},{"$f":"IF($E346=1,AW346,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW346,IF(Inputs!$D$35=3,ADM!AG346,IF(ADM!$AI346>ADM!$AY346,ADM!AG346,ADM!AW346))),IF(Inputs!$D$35=2,ADM!AW346,IF(Inputs!$D$35=3,ADM!AG346,IF(ADM!$AH346>ADM!$AX346,ADM!AG346,ADM!AW346)))))","v":0},242.26100000000002,19.230666666666668,38.461333333333336,41.193666666666665,40.429333333333339,41.073,39.277666666666669,41.825999999999993,0,0,0,0,0,0,0,223.03033333333335,242.26100000000002,19.325500000000002,38.651000000000003,36.811,37.457000000000001,47.463000000000001,33.006,41.12,0,0,0,0,0,0,0,215.1825,234.50800000000001,19.005500000000001,38.011000000000003,38.457000000000001,49.2,35.051000000000002,42.497,41.942999999999998,0,0,0,0,0,0,0,226.15350000000004,245.15899999999999,19.361000000000001,38.722000000000001,48.313000000000002,34.631,40.704999999999998,42.33,42.414999999999999,0,0,0,0,0,0,0,227.75499999999997,247.11599999999996]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},null,{"$f":"IF(AND($E347=1,Inputs!$D$34=1),AK347,IF(AND($E347=1,Inputs!$D$34=2),AJ347,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK347,IF(Inputs!$D$35=3,U347,IF($AI347>$AY347,U347,AK347))),IF(Inputs!$D$35=2,AJ347,IF(Inputs!$D$35=3,T347,IF($AH347>$AX347,T347,AJ347)))))))","v":30.114000000000001},{"$f":"IF($E347=1,AL347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL347,IF(Inputs!$D$35=3,ADM!V347,IF(ADM!$AI347>ADM!$AY347,ADM!V347,ADM!AL347))),IF(Inputs!$D$35=2,ADM!AL347,IF(Inputs!$D$35=3,ADM!V347,IF(ADM!$AH347>ADM!$AX347,ADM!V347,ADM!AL347)))))","v":31},{"$f":"IF($E347=1,AM347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM347,IF(Inputs!$D$35=3,ADM!W347,IF(ADM!$AI347>ADM!$AY347,ADM!W347,ADM!AM347))),IF(Inputs!$D$35=2,ADM!AM347,IF(Inputs!$D$35=3,ADM!W347,IF(ADM!$AH347>ADM!$AX347,ADM!W347,ADM!AM347)))))","v":39.673999999999999},{"$f":"IF($E347=1,AN347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN347,IF(Inputs!$D$35=3,ADM!X347,IF(ADM!$AI347>ADM!$AY347,ADM!X347,ADM!AN347))),IF(Inputs!$D$35=2,ADM!AN347,IF(Inputs!$D$35=3,ADM!X347,IF(ADM!$AH347>ADM!$AX347,ADM!X347,ADM!AN347)))))","v":35.383000000000003},{"$f":"IF($E347=1,AO347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO347,IF(Inputs!$D$35=3,ADM!Y347,IF(ADM!$AI347>ADM!$AY347,ADM!Y347,ADM!AO347))),IF(Inputs!$D$35=2,ADM!AO347,IF(Inputs!$D$35=3,ADM!Y347,IF(ADM!$AH347>ADM!$AX347,ADM!Y347,ADM!AO347)))))","v":38.890999999999998},{"$f":"IF($E347=1,AP347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP347,IF(Inputs!$D$35=3,ADM!Z347,IF(ADM!$AI347>ADM!$AY347,ADM!Z347,ADM!AP347))),IF(Inputs!$D$35=2,ADM!AP347,IF(Inputs!$D$35=3,ADM!Z347,IF(ADM!$AH347>ADM!$AX347,ADM!Z347,ADM!AP347)))))","v":36},{"$f":"IF($E347=1,AQ347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ347,IF(Inputs!$D$35=3,ADM!AA347,IF(ADM!$AI347>ADM!$AY347,ADM!AA347,ADM!AQ347))),IF(Inputs!$D$35=2,ADM!AQ347,IF(Inputs!$D$35=3,ADM!AA347,IF(ADM!$AH347>ADM!$AX347,ADM!AA347,ADM!AQ347)))))","v":0},{"$f":"IF($E347=1,AR347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR347,IF(Inputs!$D$35=3,ADM!AB347,IF(ADM!$AI347>ADM!$AY347,ADM!AB347,ADM!AR347))),IF(Inputs!$D$35=2,ADM!AR347,IF(Inputs!$D$35=3,ADM!AB347,IF(ADM!$AH347>ADM!$AX347,ADM!AB347,ADM!AR347)))))","v":0},{"$f":"IF($E347=1,AS347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS347,IF(Inputs!$D$35=3,ADM!AC347,IF(ADM!$AI347>ADM!$AY347,ADM!AC347,ADM!AS347))),IF(Inputs!$D$35=2,ADM!AS347,IF(Inputs!$D$35=3,ADM!AC347,IF(ADM!$AH347>ADM!$AX347,ADM!AC347,ADM!AS347)))))","v":0},{"$f":"IF($E347=1,AT347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT347,IF(Inputs!$D$35=3,ADM!AD347,IF(ADM!$AI347>ADM!$AY347,ADM!AD347,ADM!AT347))),IF(Inputs!$D$35=2,ADM!AT347,IF(Inputs!$D$35=3,ADM!AD347,IF(ADM!$AH347>ADM!$AX347,ADM!AD347,ADM!AT347)))))","v":0},{"$f":"IF($E347=1,AU347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU347,IF(Inputs!$D$35=3,ADM!AE347,IF(ADM!$AI347>ADM!$AY347,ADM!AE347,ADM!AU347))),IF(Inputs!$D$35=2,ADM!AU347,IF(Inputs!$D$35=3,ADM!AE347,IF(ADM!$AH347>ADM!$AX347,ADM!AE347,ADM!AU347)))))","v":0},{"$f":"IF($E347=1,AV347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV347,IF(Inputs!$D$35=3,ADM!AF347,IF(ADM!$AI347>ADM!$AY347,ADM!AF347,ADM!AV347))),IF(Inputs!$D$35=2,ADM!AV347,IF(Inputs!$D$35=3,ADM!AF347,IF(ADM!$AH347>ADM!$AX347,ADM!AF347,ADM!AV347)))))","v":0},{"$f":"IF($E347=1,AW347,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW347,IF(Inputs!$D$35=3,ADM!AG347,IF(ADM!$AI347>ADM!$AY347,ADM!AG347,ADM!AW347))),IF(Inputs!$D$35=2,ADM!AW347,IF(Inputs!$D$35=3,ADM!AG347,IF(ADM!$AH347>ADM!$AX347,ADM!AG347,ADM!AW347)))))","v":0},211.06200000000001,17.6615,35.323,36.5,36.823,35.248333333333335,31.026333333333337,26.233666666666664,0,0,0,0,0,0,0,183.49283333333332,201.15433333333334,15.057,30.114000000000001,31,39.673999999999999,35.383000000000003,38.890999999999998,36,0,0,0,0,0,0,0,196.005,211.06200000000001,19.2485,38.497,40,35,35.612000000000002,34.478000000000002,18.908999999999999,0,0,0,0,0,0,0,183.2475,202.49600000000001,18.678999999999998,37.357999999999997,38.5,35.795000000000002,34.75,19.71,23.792000000000002,0,0,0,0,0,0,0,171.226,189.90500000000003]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},null,{"$f":"IF(AND($E348=1,Inputs!$D$34=1),AK348,IF(AND($E348=1,Inputs!$D$34=2),AJ348,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK348,IF(Inputs!$D$35=3,U348,IF($AI348>$AY348,U348,AK348))),IF(Inputs!$D$35=2,AJ348,IF(Inputs!$D$35=3,T348,IF($AH348>$AX348,T348,AJ348)))))))","v":41.588000000000001},{"$f":"IF($E348=1,AL348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL348,IF(Inputs!$D$35=3,ADM!V348,IF(ADM!$AI348>ADM!$AY348,ADM!V348,ADM!AL348))),IF(Inputs!$D$35=2,ADM!AL348,IF(Inputs!$D$35=3,ADM!V348,IF(ADM!$AH348>ADM!$AX348,ADM!V348,ADM!AL348)))))","v":39.507666666666665},{"$f":"IF($E348=1,AM348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM348,IF(Inputs!$D$35=3,ADM!W348,IF(ADM!$AI348>ADM!$AY348,ADM!W348,ADM!AM348))),IF(Inputs!$D$35=2,ADM!AM348,IF(Inputs!$D$35=3,ADM!W348,IF(ADM!$AH348>ADM!$AX348,ADM!W348,ADM!AM348)))))","v":39.695},{"$f":"IF($E348=1,AN348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN348,IF(Inputs!$D$35=3,ADM!X348,IF(ADM!$AI348>ADM!$AY348,ADM!X348,ADM!AN348))),IF(Inputs!$D$35=2,ADM!AN348,IF(Inputs!$D$35=3,ADM!X348,IF(ADM!$AH348>ADM!$AX348,ADM!X348,ADM!AN348)))))","v":37.226666666666667},{"$f":"IF($E348=1,AO348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO348,IF(Inputs!$D$35=3,ADM!Y348,IF(ADM!$AI348>ADM!$AY348,ADM!Y348,ADM!AO348))),IF(Inputs!$D$35=2,ADM!AO348,IF(Inputs!$D$35=3,ADM!Y348,IF(ADM!$AH348>ADM!$AX348,ADM!Y348,ADM!AO348)))))","v":39.963333333333338},{"$f":"IF($E348=1,AP348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP348,IF(Inputs!$D$35=3,ADM!Z348,IF(ADM!$AI348>ADM!$AY348,ADM!Z348,ADM!AP348))),IF(Inputs!$D$35=2,ADM!AP348,IF(Inputs!$D$35=3,ADM!Z348,IF(ADM!$AH348>ADM!$AX348,ADM!Z348,ADM!AP348)))))","v":43.033666666666669},{"$f":"IF($E348=1,AQ348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ348,IF(Inputs!$D$35=3,ADM!AA348,IF(ADM!$AI348>ADM!$AY348,ADM!AA348,ADM!AQ348))),IF(Inputs!$D$35=2,ADM!AQ348,IF(Inputs!$D$35=3,ADM!AA348,IF(ADM!$AH348>ADM!$AX348,ADM!AA348,ADM!AQ348)))))","v":0},{"$f":"IF($E348=1,AR348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR348,IF(Inputs!$D$35=3,ADM!AB348,IF(ADM!$AI348>ADM!$AY348,ADM!AB348,ADM!AR348))),IF(Inputs!$D$35=2,ADM!AR348,IF(Inputs!$D$35=3,ADM!AB348,IF(ADM!$AH348>ADM!$AX348,ADM!AB348,ADM!AR348)))))","v":0},{"$f":"IF($E348=1,AS348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS348,IF(Inputs!$D$35=3,ADM!AC348,IF(ADM!$AI348>ADM!$AY348,ADM!AC348,ADM!AS348))),IF(Inputs!$D$35=2,ADM!AS348,IF(Inputs!$D$35=3,ADM!AC348,IF(ADM!$AH348>ADM!$AX348,ADM!AC348,ADM!AS348)))))","v":0},{"$f":"IF($E348=1,AT348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT348,IF(Inputs!$D$35=3,ADM!AD348,IF(ADM!$AI348>ADM!$AY348,ADM!AD348,ADM!AT348))),IF(Inputs!$D$35=2,ADM!AT348,IF(Inputs!$D$35=3,ADM!AD348,IF(ADM!$AH348>ADM!$AX348,ADM!AD348,ADM!AT348)))))","v":0},{"$f":"IF($E348=1,AU348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU348,IF(Inputs!$D$35=3,ADM!AE348,IF(ADM!$AI348>ADM!$AY348,ADM!AE348,ADM!AU348))),IF(Inputs!$D$35=2,ADM!AU348,IF(Inputs!$D$35=3,ADM!AE348,IF(ADM!$AH348>ADM!$AX348,ADM!AE348,ADM!AU348)))))","v":0},{"$f":"IF($E348=1,AV348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV348,IF(Inputs!$D$35=3,ADM!AF348,IF(ADM!$AI348>ADM!$AY348,ADM!AF348,ADM!AV348))),IF(Inputs!$D$35=2,ADM!AV348,IF(Inputs!$D$35=3,ADM!AF348,IF(ADM!$AH348>ADM!$AX348,ADM!AF348,ADM!AV348)))))","v":0},{"$f":"IF($E348=1,AW348,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW348,IF(Inputs!$D$35=3,ADM!AG348,IF(ADM!$AI348>ADM!$AY348,ADM!AG348,ADM!AW348))),IF(Inputs!$D$35=2,ADM!AW348,IF(Inputs!$D$35=3,ADM!AG348,IF(ADM!$AH348>ADM!$AX348,ADM!AG348,ADM!AW348)))))","v":0},241.01433333333333,20.794,41.588000000000001,39.507666666666665,39.695,37.226666666666667,39.963333333333338,43.033666666666669,0,0,0,0,0,0,0,220.22033333333334,241.01433333333333,15.057,30.114000000000001,36.783000000000001,41.011000000000003,38.725999999999999,29.251000000000001,38.656999999999996,0,0,0,0,0,0,0,199.48499999999999,214.54200000000003,21.265499999999999,42.530999999999999,42.097999999999999,42.063000000000002,32.896999999999998,40.423000000000002,48.170999999999999,0,0,0,0,0,0,0,226.91749999999999,248.18299999999999,26.0595,52.119,39.642000000000003,36.011000000000003,40.057000000000002,50.216000000000001,42.273000000000003,0,0,0,0,0,0,0,234.25850000000003,260.31800000000004]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},null,{"$f":"IF(AND($E349=1,Inputs!$D$34=1),AK349,IF(AND($E349=1,Inputs!$D$34=2),AJ349,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK349,IF(Inputs!$D$35=3,U349,IF($AI349>$AY349,U349,AK349))),IF(Inputs!$D$35=2,AJ349,IF(Inputs!$D$35=3,T349,IF($AH349>$AX349,T349,AJ349)))))))","v":0},{"$f":"IF($E349=1,AL349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL349,IF(Inputs!$D$35=3,ADM!V349,IF(ADM!$AI349>ADM!$AY349,ADM!V349,ADM!AL349))),IF(Inputs!$D$35=2,ADM!AL349,IF(Inputs!$D$35=3,ADM!V349,IF(ADM!$AH349>ADM!$AX349,ADM!V349,ADM!AL349)))))","v":0},{"$f":"IF($E349=1,AM349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM349,IF(Inputs!$D$35=3,ADM!W349,IF(ADM!$AI349>ADM!$AY349,ADM!W349,ADM!AM349))),IF(Inputs!$D$35=2,ADM!AM349,IF(Inputs!$D$35=3,ADM!W349,IF(ADM!$AH349>ADM!$AX349,ADM!W349,ADM!AM349)))))","v":0},{"$f":"IF($E349=1,AN349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN349,IF(Inputs!$D$35=3,ADM!X349,IF(ADM!$AI349>ADM!$AY349,ADM!X349,ADM!AN349))),IF(Inputs!$D$35=2,ADM!AN349,IF(Inputs!$D$35=3,ADM!X349,IF(ADM!$AH349>ADM!$AX349,ADM!X349,ADM!AN349)))))","v":0},{"$f":"IF($E349=1,AO349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO349,IF(Inputs!$D$35=3,ADM!Y349,IF(ADM!$AI349>ADM!$AY349,ADM!Y349,ADM!AO349))),IF(Inputs!$D$35=2,ADM!AO349,IF(Inputs!$D$35=3,ADM!Y349,IF(ADM!$AH349>ADM!$AX349,ADM!Y349,ADM!AO349)))))","v":0},{"$f":"IF($E349=1,AP349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP349,IF(Inputs!$D$35=3,ADM!Z349,IF(ADM!$AI349>ADM!$AY349,ADM!Z349,ADM!AP349))),IF(Inputs!$D$35=2,ADM!AP349,IF(Inputs!$D$35=3,ADM!Z349,IF(ADM!$AH349>ADM!$AX349,ADM!Z349,ADM!AP349)))))","v":0},{"$f":"IF($E349=1,AQ349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ349,IF(Inputs!$D$35=3,ADM!AA349,IF(ADM!$AI349>ADM!$AY349,ADM!AA349,ADM!AQ349))),IF(Inputs!$D$35=2,ADM!AQ349,IF(Inputs!$D$35=3,ADM!AA349,IF(ADM!$AH349>ADM!$AX349,ADM!AA349,ADM!AQ349)))))","v":104.11133333333333},{"$f":"IF($E349=1,AR349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR349,IF(Inputs!$D$35=3,ADM!AB349,IF(ADM!$AI349>ADM!$AY349,ADM!AB349,ADM!AR349))),IF(Inputs!$D$35=2,ADM!AR349,IF(Inputs!$D$35=3,ADM!AB349,IF(ADM!$AH349>ADM!$AX349,ADM!AB349,ADM!AR349)))))","v":109.38600000000001},{"$f":"IF($E349=1,AS349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS349,IF(Inputs!$D$35=3,ADM!AC349,IF(ADM!$AI349>ADM!$AY349,ADM!AC349,ADM!AS349))),IF(Inputs!$D$35=2,ADM!AS349,IF(Inputs!$D$35=3,ADM!AC349,IF(ADM!$AH349>ADM!$AX349,ADM!AC349,ADM!AS349)))))","v":105.77466666666668},{"$f":"IF($E349=1,AT349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT349,IF(Inputs!$D$35=3,ADM!AD349,IF(ADM!$AI349>ADM!$AY349,ADM!AD349,ADM!AT349))),IF(Inputs!$D$35=2,ADM!AT349,IF(Inputs!$D$35=3,ADM!AD349,IF(ADM!$AH349>ADM!$AX349,ADM!AD349,ADM!AT349)))))","v":0},{"$f":"IF($E349=1,AU349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU349,IF(Inputs!$D$35=3,ADM!AE349,IF(ADM!$AI349>ADM!$AY349,ADM!AE349,ADM!AU349))),IF(Inputs!$D$35=2,ADM!AU349,IF(Inputs!$D$35=3,ADM!AE349,IF(ADM!$AH349>ADM!$AX349,ADM!AE349,ADM!AU349)))))","v":0},{"$f":"IF($E349=1,AV349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV349,IF(Inputs!$D$35=3,ADM!AF349,IF(ADM!$AI349>ADM!$AY349,ADM!AF349,ADM!AV349))),IF(Inputs!$D$35=2,ADM!AV349,IF(Inputs!$D$35=3,ADM!AF349,IF(ADM!$AH349>ADM!$AX349,ADM!AF349,ADM!AV349)))))","v":0},{"$f":"IF($E349=1,AW349,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW349,IF(Inputs!$D$35=3,ADM!AG349,IF(ADM!$AI349>ADM!$AY349,ADM!AG349,ADM!AW349))),IF(Inputs!$D$35=2,ADM!AW349,IF(Inputs!$D$35=3,ADM!AG349,IF(ADM!$AH349>ADM!$AX349,ADM!AG349,ADM!AW349)))))","v":0},319.27200000000005,0,0,0,0,0,0,0,104.11133333333333,109.38600000000001,105.77466666666668,0,0,0,0,319.27200000000005,319.27200000000005,0,0,0,0,0,0,0,110.06399999999999,112.149,94.218000000000004,0,0,0,0,316.43099999999998,316.43099999999998,0,0,0,0,0,0,0,111.354,96.674000000000007,119.96,0,0,0,0,327.988,327.988,0,0,0,0,0,0,0,90.915999999999997,119.33499999999999,103.146,0,0,0,0,313.39699999999999,313.39699999999999]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},null,{"$f":"IF(AND($E350=1,Inputs!$D$34=1),AK350,IF(AND($E350=1,Inputs!$D$34=2),AJ350,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK350,IF(Inputs!$D$35=3,U350,IF($AI350>$AY350,U350,AK350))),IF(Inputs!$D$35=2,AJ350,IF(Inputs!$D$35=3,T350,IF($AH350>$AX350,T350,AJ350)))))))","v":0},{"$f":"IF($E350=1,AL350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL350,IF(Inputs!$D$35=3,ADM!V350,IF(ADM!$AI350>ADM!$AY350,ADM!V350,ADM!AL350))),IF(Inputs!$D$35=2,ADM!AL350,IF(Inputs!$D$35=3,ADM!V350,IF(ADM!$AH350>ADM!$AX350,ADM!V350,ADM!AL350)))))","v":0},{"$f":"IF($E350=1,AM350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM350,IF(Inputs!$D$35=3,ADM!W350,IF(ADM!$AI350>ADM!$AY350,ADM!W350,ADM!AM350))),IF(Inputs!$D$35=2,ADM!AM350,IF(Inputs!$D$35=3,ADM!W350,IF(ADM!$AH350>ADM!$AX350,ADM!W350,ADM!AM350)))))","v":0},{"$f":"IF($E350=1,AN350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN350,IF(Inputs!$D$35=3,ADM!X350,IF(ADM!$AI350>ADM!$AY350,ADM!X350,ADM!AN350))),IF(Inputs!$D$35=2,ADM!AN350,IF(Inputs!$D$35=3,ADM!X350,IF(ADM!$AH350>ADM!$AX350,ADM!X350,ADM!AN350)))))","v":0},{"$f":"IF($E350=1,AO350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO350,IF(Inputs!$D$35=3,ADM!Y350,IF(ADM!$AI350>ADM!$AY350,ADM!Y350,ADM!AO350))),IF(Inputs!$D$35=2,ADM!AO350,IF(Inputs!$D$35=3,ADM!Y350,IF(ADM!$AH350>ADM!$AX350,ADM!Y350,ADM!AO350)))))","v":0},{"$f":"IF($E350=1,AP350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP350,IF(Inputs!$D$35=3,ADM!Z350,IF(ADM!$AI350>ADM!$AY350,ADM!Z350,ADM!AP350))),IF(Inputs!$D$35=2,ADM!AP350,IF(Inputs!$D$35=3,ADM!Z350,IF(ADM!$AH350>ADM!$AX350,ADM!Z350,ADM!AP350)))))","v":0},{"$f":"IF($E350=1,AQ350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ350,IF(Inputs!$D$35=3,ADM!AA350,IF(ADM!$AI350>ADM!$AY350,ADM!AA350,ADM!AQ350))),IF(Inputs!$D$35=2,ADM!AQ350,IF(Inputs!$D$35=3,ADM!AA350,IF(ADM!$AH350>ADM!$AX350,ADM!AA350,ADM!AQ350)))))","v":0},{"$f":"IF($E350=1,AR350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR350,IF(Inputs!$D$35=3,ADM!AB350,IF(ADM!$AI350>ADM!$AY350,ADM!AB350,ADM!AR350))),IF(Inputs!$D$35=2,ADM!AR350,IF(Inputs!$D$35=3,ADM!AB350,IF(ADM!$AH350>ADM!$AX350,ADM!AB350,ADM!AR350)))))","v":0},{"$f":"IF($E350=1,AS350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS350,IF(Inputs!$D$35=3,ADM!AC350,IF(ADM!$AI350>ADM!$AY350,ADM!AC350,ADM!AS350))),IF(Inputs!$D$35=2,ADM!AS350,IF(Inputs!$D$35=3,ADM!AC350,IF(ADM!$AH350>ADM!$AX350,ADM!AC350,ADM!AS350)))))","v":0},{"$f":"IF($E350=1,AT350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT350,IF(Inputs!$D$35=3,ADM!AD350,IF(ADM!$AI350>ADM!$AY350,ADM!AD350,ADM!AT350))),IF(Inputs!$D$35=2,ADM!AT350,IF(Inputs!$D$35=3,ADM!AD350,IF(ADM!$AH350>ADM!$AX350,ADM!AD350,ADM!AT350)))))","v":115.169},{"$f":"IF($E350=1,AU350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU350,IF(Inputs!$D$35=3,ADM!AE350,IF(ADM!$AI350>ADM!$AY350,ADM!AE350,ADM!AU350))),IF(Inputs!$D$35=2,ADM!AU350,IF(Inputs!$D$35=3,ADM!AE350,IF(ADM!$AH350>ADM!$AX350,ADM!AE350,ADM!AU350)))))","v":97.994},{"$f":"IF($E350=1,AV350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV350,IF(Inputs!$D$35=3,ADM!AF350,IF(ADM!$AI350>ADM!$AY350,ADM!AF350,ADM!AV350))),IF(Inputs!$D$35=2,ADM!AV350,IF(Inputs!$D$35=3,ADM!AF350,IF(ADM!$AH350>ADM!$AX350,ADM!AF350,ADM!AV350)))))","v":87.066000000000003},{"$f":"IF($E350=1,AW350,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW350,IF(Inputs!$D$35=3,ADM!AG350,IF(ADM!$AI350>ADM!$AY350,ADM!AG350,ADM!AW350))),IF(Inputs!$D$35=2,ADM!AW350,IF(Inputs!$D$35=3,ADM!AG350,IF(ADM!$AH350>ADM!$AX350,ADM!AG350,ADM!AW350)))))","v":79.959999999999994},380.18900000000002,0,0,0,0,0,0,0,0,0,0,105.06166666666667,93.36,85.88,85.48599999999999,369.78766666666667,369.78766666666667,0,0,0,0,0,0,0,0,0,0,115.169,97.994,87.066000000000003,79.959999999999994,380.18900000000002,380.18900000000002,0,0,0,0,0,0,0,0,0,0,106.447,94.234999999999999,79.069999999999993,84.891000000000005,364.64300000000003,364.64300000000003,0,0,0,0,0,0,0,0,0,0,93.569000000000003,87.850999999999999,91.504000000000005,91.606999999999999,364.53100000000006,364.53100000000006]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},null,{"$f":"IF(AND($E351=1,Inputs!$D$34=1),AK351,IF(AND($E351=1,Inputs!$D$34=2),AJ351,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK351,IF(Inputs!$D$35=3,U351,IF($AI351>$AY351,U351,AK351))),IF(Inputs!$D$35=2,AJ351,IF(Inputs!$D$35=3,T351,IF($AH351>$AX351,T351,AJ351)))))))","v":5.5333333333333341},{"$f":"IF($E351=1,AL351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL351,IF(Inputs!$D$35=3,ADM!V351,IF(ADM!$AI351>ADM!$AY351,ADM!V351,ADM!AL351))),IF(Inputs!$D$35=2,ADM!AL351,IF(Inputs!$D$35=3,ADM!V351,IF(ADM!$AH351>ADM!$AX351,ADM!V351,ADM!AL351)))))","v":6.7656666666666672},{"$f":"IF($E351=1,AM351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM351,IF(Inputs!$D$35=3,ADM!W351,IF(ADM!$AI351>ADM!$AY351,ADM!W351,ADM!AM351))),IF(Inputs!$D$35=2,ADM!AM351,IF(Inputs!$D$35=3,ADM!W351,IF(ADM!$AH351>ADM!$AX351,ADM!W351,ADM!AM351)))))","v":7.5010000000000003},{"$f":"IF($E351=1,AN351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN351,IF(Inputs!$D$35=3,ADM!X351,IF(ADM!$AI351>ADM!$AY351,ADM!X351,ADM!AN351))),IF(Inputs!$D$35=2,ADM!AN351,IF(Inputs!$D$35=3,ADM!X351,IF(ADM!$AH351>ADM!$AX351,ADM!X351,ADM!AN351)))))","v":6.3846666666666669},{"$f":"IF($E351=1,AO351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO351,IF(Inputs!$D$35=3,ADM!Y351,IF(ADM!$AI351>ADM!$AY351,ADM!Y351,ADM!AO351))),IF(Inputs!$D$35=2,ADM!AO351,IF(Inputs!$D$35=3,ADM!Y351,IF(ADM!$AH351>ADM!$AX351,ADM!Y351,ADM!AO351)))))","v":6.7086666666666668},{"$f":"IF($E351=1,AP351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP351,IF(Inputs!$D$35=3,ADM!Z351,IF(ADM!$AI351>ADM!$AY351,ADM!Z351,ADM!AP351))),IF(Inputs!$D$35=2,ADM!AP351,IF(Inputs!$D$35=3,ADM!Z351,IF(ADM!$AH351>ADM!$AX351,ADM!Z351,ADM!AP351)))))","v":7.1350000000000007},{"$f":"IF($E351=1,AQ351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ351,IF(Inputs!$D$35=3,ADM!AA351,IF(ADM!$AI351>ADM!$AY351,ADM!AA351,ADM!AQ351))),IF(Inputs!$D$35=2,ADM!AQ351,IF(Inputs!$D$35=3,ADM!AA351,IF(ADM!$AH351>ADM!$AX351,ADM!AA351,ADM!AQ351)))))","v":7.2933333333333339},{"$f":"IF($E351=1,AR351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR351,IF(Inputs!$D$35=3,ADM!AB351,IF(ADM!$AI351>ADM!$AY351,ADM!AB351,ADM!AR351))),IF(Inputs!$D$35=2,ADM!AR351,IF(Inputs!$D$35=3,ADM!AB351,IF(ADM!$AH351>ADM!$AX351,ADM!AB351,ADM!AR351)))))","v":8.9713333333333338},{"$f":"IF($E351=1,AS351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS351,IF(Inputs!$D$35=3,ADM!AC351,IF(ADM!$AI351>ADM!$AY351,ADM!AC351,ADM!AS351))),IF(Inputs!$D$35=2,ADM!AS351,IF(Inputs!$D$35=3,ADM!AC351,IF(ADM!$AH351>ADM!$AX351,ADM!AC351,ADM!AS351)))))","v":8.5883333333333329},{"$f":"IF($E351=1,AT351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT351,IF(Inputs!$D$35=3,ADM!AD351,IF(ADM!$AI351>ADM!$AY351,ADM!AD351,ADM!AT351))),IF(Inputs!$D$35=2,ADM!AT351,IF(Inputs!$D$35=3,ADM!AD351,IF(ADM!$AH351>ADM!$AX351,ADM!AD351,ADM!AT351)))))","v":7.3523333333333341},{"$f":"IF($E351=1,AU351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU351,IF(Inputs!$D$35=3,ADM!AE351,IF(ADM!$AI351>ADM!$AY351,ADM!AE351,ADM!AU351))),IF(Inputs!$D$35=2,ADM!AU351,IF(Inputs!$D$35=3,ADM!AE351,IF(ADM!$AH351>ADM!$AX351,ADM!AE351,ADM!AU351)))))","v":8.2629999999999999},{"$f":"IF($E351=1,AV351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV351,IF(Inputs!$D$35=3,ADM!AF351,IF(ADM!$AI351>ADM!$AY351,ADM!AF351,ADM!AV351))),IF(Inputs!$D$35=2,ADM!AV351,IF(Inputs!$D$35=3,ADM!AF351,IF(ADM!$AH351>ADM!$AX351,ADM!AF351,ADM!AV351)))))","v":9.4896666666666665},{"$f":"IF($E351=1,AW351,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW351,IF(Inputs!$D$35=3,ADM!AG351,IF(ADM!$AI351>ADM!$AY351,ADM!AG351,ADM!AW351))),IF(Inputs!$D$35=2,ADM!AW351,IF(Inputs!$D$35=3,ADM!AG351,IF(ADM!$AH351>ADM!$AX351,ADM!AG351,ADM!AW351)))))","v":11.659000000000001},101.64533333333335,2.7666666666666671,5.5333333333333341,6.7656666666666672,7.5010000000000003,6.3846666666666669,6.7086666666666668,7.1350000000000007,7.2933333333333339,8.9713333333333338,8.5883333333333329,7.3523333333333341,8.2629999999999999,9.4896666666666665,11.659000000000001,98.878666666666675,101.64533333333335,3.637,7.274,2.411,9.3490000000000002,6,6.1260000000000003,7,6,8,7.9710000000000001,9.0570000000000004,8,7.4690000000000003,10,91.02,94.656999999999996,1.163,2.3260000000000001,11.326000000000001,7,7,7,7.2510000000000003,7.9660000000000002,7.9139999999999997,9.64,7,6.8230000000000004,10,15.977,106.06000000000002,107.22300000000001,3.5,7,6.56,6.1539999999999999,6.1539999999999999,7,7.1539999999999999,7.9139999999999997,11,8.1539999999999999,6,9.9659999999999993,11,9,99.555999999999997,103.05599999999998]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},null,{"$f":"IF(AND($E352=1,Inputs!$D$34=1),AK352,IF(AND($E352=1,Inputs!$D$34=2),AJ352,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK352,IF(Inputs!$D$35=3,U352,IF($AI352>$AY352,U352,AK352))),IF(Inputs!$D$35=2,AJ352,IF(Inputs!$D$35=3,T352,IF($AH352>$AX352,T352,AJ352)))))))","v":0},{"$f":"IF($E352=1,AL352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL352,IF(Inputs!$D$35=3,ADM!V352,IF(ADM!$AI352>ADM!$AY352,ADM!V352,ADM!AL352))),IF(Inputs!$D$35=2,ADM!AL352,IF(Inputs!$D$35=3,ADM!V352,IF(ADM!$AH352>ADM!$AX352,ADM!V352,ADM!AL352)))))","v":0},{"$f":"IF($E352=1,AM352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM352,IF(Inputs!$D$35=3,ADM!W352,IF(ADM!$AI352>ADM!$AY352,ADM!W352,ADM!AM352))),IF(Inputs!$D$35=2,ADM!AM352,IF(Inputs!$D$35=3,ADM!W352,IF(ADM!$AH352>ADM!$AX352,ADM!W352,ADM!AM352)))))","v":0},{"$f":"IF($E352=1,AN352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN352,IF(Inputs!$D$35=3,ADM!X352,IF(ADM!$AI352>ADM!$AY352,ADM!X352,ADM!AN352))),IF(Inputs!$D$35=2,ADM!AN352,IF(Inputs!$D$35=3,ADM!X352,IF(ADM!$AH352>ADM!$AX352,ADM!X352,ADM!AN352)))))","v":72.623000000000005},{"$f":"IF($E352=1,AO352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO352,IF(Inputs!$D$35=3,ADM!Y352,IF(ADM!$AI352>ADM!$AY352,ADM!Y352,ADM!AO352))),IF(Inputs!$D$35=2,ADM!AO352,IF(Inputs!$D$35=3,ADM!Y352,IF(ADM!$AH352>ADM!$AX352,ADM!Y352,ADM!AO352)))))","v":68.400000000000006},{"$f":"IF($E352=1,AP352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP352,IF(Inputs!$D$35=3,ADM!Z352,IF(ADM!$AI352>ADM!$AY352,ADM!Z352,ADM!AP352))),IF(Inputs!$D$35=2,ADM!AP352,IF(Inputs!$D$35=3,ADM!Z352,IF(ADM!$AH352>ADM!$AX352,ADM!Z352,ADM!AP352)))))","v":64.137},{"$f":"IF($E352=1,AQ352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ352,IF(Inputs!$D$35=3,ADM!AA352,IF(ADM!$AI352>ADM!$AY352,ADM!AA352,ADM!AQ352))),IF(Inputs!$D$35=2,ADM!AQ352,IF(Inputs!$D$35=3,ADM!AA352,IF(ADM!$AH352>ADM!$AX352,ADM!AA352,ADM!AQ352)))))","v":0},{"$f":"IF($E352=1,AR352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR352,IF(Inputs!$D$35=3,ADM!AB352,IF(ADM!$AI352>ADM!$AY352,ADM!AB352,ADM!AR352))),IF(Inputs!$D$35=2,ADM!AR352,IF(Inputs!$D$35=3,ADM!AB352,IF(ADM!$AH352>ADM!$AX352,ADM!AB352,ADM!AR352)))))","v":0},{"$f":"IF($E352=1,AS352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS352,IF(Inputs!$D$35=3,ADM!AC352,IF(ADM!$AI352>ADM!$AY352,ADM!AC352,ADM!AS352))),IF(Inputs!$D$35=2,ADM!AS352,IF(Inputs!$D$35=3,ADM!AC352,IF(ADM!$AH352>ADM!$AX352,ADM!AC352,ADM!AS352)))))","v":0},{"$f":"IF($E352=1,AT352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT352,IF(Inputs!$D$35=3,ADM!AD352,IF(ADM!$AI352>ADM!$AY352,ADM!AD352,ADM!AT352))),IF(Inputs!$D$35=2,ADM!AT352,IF(Inputs!$D$35=3,ADM!AD352,IF(ADM!$AH352>ADM!$AX352,ADM!AD352,ADM!AT352)))))","v":0},{"$f":"IF($E352=1,AU352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU352,IF(Inputs!$D$35=3,ADM!AE352,IF(ADM!$AI352>ADM!$AY352,ADM!AE352,ADM!AU352))),IF(Inputs!$D$35=2,ADM!AU352,IF(Inputs!$D$35=3,ADM!AE352,IF(ADM!$AH352>ADM!$AX352,ADM!AE352,ADM!AU352)))))","v":0},{"$f":"IF($E352=1,AV352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV352,IF(Inputs!$D$35=3,ADM!AF352,IF(ADM!$AI352>ADM!$AY352,ADM!AF352,ADM!AV352))),IF(Inputs!$D$35=2,ADM!AV352,IF(Inputs!$D$35=3,ADM!AF352,IF(ADM!$AH352>ADM!$AX352,ADM!AF352,ADM!AV352)))))","v":0},{"$f":"IF($E352=1,AW352,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW352,IF(Inputs!$D$35=3,ADM!AG352,IF(ADM!$AI352>ADM!$AY352,ADM!AG352,ADM!AW352))),IF(Inputs!$D$35=2,ADM!AW352,IF(Inputs!$D$35=3,ADM!AG352,IF(ADM!$AH352>ADM!$AX352,ADM!AG352,ADM!AW352)))))","v":0},205.16000000000003,0,0,0,0,67.318333333333342,57.923666666666669,57.955333333333328,0,0,0,0,0,0,0,183.19733333333335,183.19733333333335,0,0,0,0,72.623000000000005,68.400000000000006,64.137,0,0,0,0,0,0,0,205.16000000000003,205.16000000000003,0,0,0,0,70.063000000000002,58.210999999999999,46.866,0,0,0,0,0,0,0,175.14,175.14,0,0,0,0,59.268999999999998,47.16,62.863,0,0,0,0,0,0,0,169.292,169.292]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},null,{"$f":"IF(AND($E353=1,Inputs!$D$34=1),AK353,IF(AND($E353=1,Inputs!$D$34=2),AJ353,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK353,IF(Inputs!$D$35=3,U353,IF($AI353>$AY353,U353,AK353))),IF(Inputs!$D$35=2,AJ353,IF(Inputs!$D$35=3,T353,IF($AH353>$AX353,T353,AJ353)))))))","v":58.908666666666669},{"$f":"IF($E353=1,AL353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL353,IF(Inputs!$D$35=3,ADM!V353,IF(ADM!$AI353>ADM!$AY353,ADM!V353,ADM!AL353))),IF(Inputs!$D$35=2,ADM!AL353,IF(Inputs!$D$35=3,ADM!V353,IF(ADM!$AH353>ADM!$AX353,ADM!V353,ADM!AL353)))))","v":60.838000000000001},{"$f":"IF($E353=1,AM353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM353,IF(Inputs!$D$35=3,ADM!W353,IF(ADM!$AI353>ADM!$AY353,ADM!W353,ADM!AM353))),IF(Inputs!$D$35=2,ADM!AM353,IF(Inputs!$D$35=3,ADM!W353,IF(ADM!$AH353>ADM!$AX353,ADM!W353,ADM!AM353)))))","v":70.39800000000001},{"$f":"IF($E353=1,AN353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN353,IF(Inputs!$D$35=3,ADM!X353,IF(ADM!$AI353>ADM!$AY353,ADM!X353,ADM!AN353))),IF(Inputs!$D$35=2,ADM!AN353,IF(Inputs!$D$35=3,ADM!X353,IF(ADM!$AH353>ADM!$AX353,ADM!X353,ADM!AN353)))))","v":0},{"$f":"IF($E353=1,AO353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO353,IF(Inputs!$D$35=3,ADM!Y353,IF(ADM!$AI353>ADM!$AY353,ADM!Y353,ADM!AO353))),IF(Inputs!$D$35=2,ADM!AO353,IF(Inputs!$D$35=3,ADM!Y353,IF(ADM!$AH353>ADM!$AX353,ADM!Y353,ADM!AO353)))))","v":0},{"$f":"IF($E353=1,AP353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP353,IF(Inputs!$D$35=3,ADM!Z353,IF(ADM!$AI353>ADM!$AY353,ADM!Z353,ADM!AP353))),IF(Inputs!$D$35=2,ADM!AP353,IF(Inputs!$D$35=3,ADM!Z353,IF(ADM!$AH353>ADM!$AX353,ADM!Z353,ADM!AP353)))))","v":0},{"$f":"IF($E353=1,AQ353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ353,IF(Inputs!$D$35=3,ADM!AA353,IF(ADM!$AI353>ADM!$AY353,ADM!AA353,ADM!AQ353))),IF(Inputs!$D$35=2,ADM!AQ353,IF(Inputs!$D$35=3,ADM!AA353,IF(ADM!$AH353>ADM!$AX353,ADM!AA353,ADM!AQ353)))))","v":0},{"$f":"IF($E353=1,AR353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR353,IF(Inputs!$D$35=3,ADM!AB353,IF(ADM!$AI353>ADM!$AY353,ADM!AB353,ADM!AR353))),IF(Inputs!$D$35=2,ADM!AR353,IF(Inputs!$D$35=3,ADM!AB353,IF(ADM!$AH353>ADM!$AX353,ADM!AB353,ADM!AR353)))))","v":0},{"$f":"IF($E353=1,AS353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS353,IF(Inputs!$D$35=3,ADM!AC353,IF(ADM!$AI353>ADM!$AY353,ADM!AC353,ADM!AS353))),IF(Inputs!$D$35=2,ADM!AS353,IF(Inputs!$D$35=3,ADM!AC353,IF(ADM!$AH353>ADM!$AX353,ADM!AC353,ADM!AS353)))))","v":0},{"$f":"IF($E353=1,AT353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT353,IF(Inputs!$D$35=3,ADM!AD353,IF(ADM!$AI353>ADM!$AY353,ADM!AD353,ADM!AT353))),IF(Inputs!$D$35=2,ADM!AT353,IF(Inputs!$D$35=3,ADM!AD353,IF(ADM!$AH353>ADM!$AX353,ADM!AD353,ADM!AT353)))))","v":0},{"$f":"IF($E353=1,AU353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU353,IF(Inputs!$D$35=3,ADM!AE353,IF(ADM!$AI353>ADM!$AY353,ADM!AE353,ADM!AU353))),IF(Inputs!$D$35=2,ADM!AU353,IF(Inputs!$D$35=3,ADM!AE353,IF(ADM!$AH353>ADM!$AX353,ADM!AE353,ADM!AU353)))))","v":0},{"$f":"IF($E353=1,AV353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV353,IF(Inputs!$D$35=3,ADM!AF353,IF(ADM!$AI353>ADM!$AY353,ADM!AF353,ADM!AV353))),IF(Inputs!$D$35=2,ADM!AV353,IF(Inputs!$D$35=3,ADM!AF353,IF(ADM!$AH353>ADM!$AX353,ADM!AF353,ADM!AV353)))))","v":0},{"$f":"IF($E353=1,AW353,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW353,IF(Inputs!$D$35=3,ADM!AG353,IF(ADM!$AI353>ADM!$AY353,ADM!AG353,ADM!AW353))),IF(Inputs!$D$35=2,ADM!AW353,IF(Inputs!$D$35=3,ADM!AG353,IF(ADM!$AH353>ADM!$AX353,ADM!AG353,ADM!AW353)))))","v":0},190.14466666666669,29.454333333333334,58.908666666666669,60.838000000000001,70.39800000000001,0,0,0,0,0,0,0,0,0,0,160.69033333333334,190.14466666666669,27.242999999999999,54.485999999999997,49.954000000000001,65.257000000000005,0,0,0,0,0,0,0,0,0,0,142.45400000000001,169.697,27.128499999999999,54.256999999999998,64.497,74.783000000000001,0,0,0,0,0,0,0,0,0,0,166.4085,193.53699999999998,33.991500000000002,67.983000000000004,68.063000000000002,71.153999999999996,0,0,0,0,0,0,0,0,0,0,173.20849999999999,207.2]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},null,{"$f":"IF(AND($E354=1,Inputs!$D$34=1),AK354,IF(AND($E354=1,Inputs!$D$34=2),AJ354,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK354,IF(Inputs!$D$35=3,U354,IF($AI354>$AY354,U354,AK354))),IF(Inputs!$D$35=2,AJ354,IF(Inputs!$D$35=3,T354,IF($AH354>$AX354,T354,AJ354)))))))","v":0},{"$f":"IF($E354=1,AL354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL354,IF(Inputs!$D$35=3,ADM!V354,IF(ADM!$AI354>ADM!$AY354,ADM!V354,ADM!AL354))),IF(Inputs!$D$35=2,ADM!AL354,IF(Inputs!$D$35=3,ADM!V354,IF(ADM!$AH354>ADM!$AX354,ADM!V354,ADM!AL354)))))","v":0},{"$f":"IF($E354=1,AM354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM354,IF(Inputs!$D$35=3,ADM!W354,IF(ADM!$AI354>ADM!$AY354,ADM!W354,ADM!AM354))),IF(Inputs!$D$35=2,ADM!AM354,IF(Inputs!$D$35=3,ADM!W354,IF(ADM!$AH354>ADM!$AX354,ADM!W354,ADM!AM354)))))","v":0},{"$f":"IF($E354=1,AN354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN354,IF(Inputs!$D$35=3,ADM!X354,IF(ADM!$AI354>ADM!$AY354,ADM!X354,ADM!AN354))),IF(Inputs!$D$35=2,ADM!AN354,IF(Inputs!$D$35=3,ADM!X354,IF(ADM!$AH354>ADM!$AX354,ADM!X354,ADM!AN354)))))","v":0},{"$f":"IF($E354=1,AO354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO354,IF(Inputs!$D$35=3,ADM!Y354,IF(ADM!$AI354>ADM!$AY354,ADM!Y354,ADM!AO354))),IF(Inputs!$D$35=2,ADM!AO354,IF(Inputs!$D$35=3,ADM!Y354,IF(ADM!$AH354>ADM!$AX354,ADM!Y354,ADM!AO354)))))","v":0},{"$f":"IF($E354=1,AP354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP354,IF(Inputs!$D$35=3,ADM!Z354,IF(ADM!$AI354>ADM!$AY354,ADM!Z354,ADM!AP354))),IF(Inputs!$D$35=2,ADM!AP354,IF(Inputs!$D$35=3,ADM!Z354,IF(ADM!$AH354>ADM!$AX354,ADM!Z354,ADM!AP354)))))","v":0},{"$f":"IF($E354=1,AQ354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ354,IF(Inputs!$D$35=3,ADM!AA354,IF(ADM!$AI354>ADM!$AY354,ADM!AA354,ADM!AQ354))),IF(Inputs!$D$35=2,ADM!AQ354,IF(Inputs!$D$35=3,ADM!AA354,IF(ADM!$AH354>ADM!$AX354,ADM!AA354,ADM!AQ354)))))","v":50.909666666666674},{"$f":"IF($E354=1,AR354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR354,IF(Inputs!$D$35=3,ADM!AB354,IF(ADM!$AI354>ADM!$AY354,ADM!AB354,ADM!AR354))),IF(Inputs!$D$35=2,ADM!AR354,IF(Inputs!$D$35=3,ADM!AB354,IF(ADM!$AH354>ADM!$AX354,ADM!AB354,ADM!AR354)))))","v":56.291333333333341},{"$f":"IF($E354=1,AS354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS354,IF(Inputs!$D$35=3,ADM!AC354,IF(ADM!$AI354>ADM!$AY354,ADM!AC354,ADM!AS354))),IF(Inputs!$D$35=2,ADM!AS354,IF(Inputs!$D$35=3,ADM!AC354,IF(ADM!$AH354>ADM!$AX354,ADM!AC354,ADM!AS354)))))","v":58.278333333333329},{"$f":"IF($E354=1,AT354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT354,IF(Inputs!$D$35=3,ADM!AD354,IF(ADM!$AI354>ADM!$AY354,ADM!AD354,ADM!AT354))),IF(Inputs!$D$35=2,ADM!AT354,IF(Inputs!$D$35=3,ADM!AD354,IF(ADM!$AH354>ADM!$AX354,ADM!AD354,ADM!AT354)))))","v":0},{"$f":"IF($E354=1,AU354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU354,IF(Inputs!$D$35=3,ADM!AE354,IF(ADM!$AI354>ADM!$AY354,ADM!AE354,ADM!AU354))),IF(Inputs!$D$35=2,ADM!AU354,IF(Inputs!$D$35=3,ADM!AE354,IF(ADM!$AH354>ADM!$AX354,ADM!AE354,ADM!AU354)))))","v":0},{"$f":"IF($E354=1,AV354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV354,IF(Inputs!$D$35=3,ADM!AF354,IF(ADM!$AI354>ADM!$AY354,ADM!AF354,ADM!AV354))),IF(Inputs!$D$35=2,ADM!AV354,IF(Inputs!$D$35=3,ADM!AF354,IF(ADM!$AH354>ADM!$AX354,ADM!AF354,ADM!AV354)))))","v":0},{"$f":"IF($E354=1,AW354,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW354,IF(Inputs!$D$35=3,ADM!AG354,IF(ADM!$AI354>ADM!$AY354,ADM!AG354,ADM!AW354))),IF(Inputs!$D$35=2,ADM!AW354,IF(Inputs!$D$35=3,ADM!AG354,IF(ADM!$AH354>ADM!$AX354,ADM!AG354,ADM!AW354)))))","v":0},165.47933333333336,0,0,0,0,0,0,0,50.909666666666674,56.291333333333341,58.278333333333329,0,0,0,0,165.47933333333336,165.47933333333336,0,0,0,0,0,0,0,50.066000000000003,57.656999999999996,44.576999999999998,0,0,0,0,152.30000000000001,152.30000000000001,0,0,0,0,0,0,0,59.646000000000001,40.743000000000002,70.388999999999996,0,0,0,0,170.77800000000002,170.77800000000002,0,0,0,0,0,0,0,43.017000000000003,{"$f":"72.474-2","v":70.474000000000004},59.869,0,0,0,0,173.36,173.36]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},null,{"$f":"IF(AND($E355=1,Inputs!$D$34=1),AK355,IF(AND($E355=1,Inputs!$D$34=2),AJ355,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK355,IF(Inputs!$D$35=3,U355,IF($AI355>$AY355,U355,AK355))),IF(Inputs!$D$35=2,AJ355,IF(Inputs!$D$35=3,T355,IF($AH355>$AX355,T355,AJ355)))))))","v":0},{"$f":"IF($E355=1,AL355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL355,IF(Inputs!$D$35=3,ADM!V355,IF(ADM!$AI355>ADM!$AY355,ADM!V355,ADM!AL355))),IF(Inputs!$D$35=2,ADM!AL355,IF(Inputs!$D$35=3,ADM!V355,IF(ADM!$AH355>ADM!$AX355,ADM!V355,ADM!AL355)))))","v":0},{"$f":"IF($E355=1,AM355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM355,IF(Inputs!$D$35=3,ADM!W355,IF(ADM!$AI355>ADM!$AY355,ADM!W355,ADM!AM355))),IF(Inputs!$D$35=2,ADM!AM355,IF(Inputs!$D$35=3,ADM!W355,IF(ADM!$AH355>ADM!$AX355,ADM!W355,ADM!AM355)))))","v":0},{"$f":"IF($E355=1,AN355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN355,IF(Inputs!$D$35=3,ADM!X355,IF(ADM!$AI355>ADM!$AY355,ADM!X355,ADM!AN355))),IF(Inputs!$D$35=2,ADM!AN355,IF(Inputs!$D$35=3,ADM!X355,IF(ADM!$AH355>ADM!$AX355,ADM!X355,ADM!AN355)))))","v":0},{"$f":"IF($E355=1,AO355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO355,IF(Inputs!$D$35=3,ADM!Y355,IF(ADM!$AI355>ADM!$AY355,ADM!Y355,ADM!AO355))),IF(Inputs!$D$35=2,ADM!AO355,IF(Inputs!$D$35=3,ADM!Y355,IF(ADM!$AH355>ADM!$AX355,ADM!Y355,ADM!AO355)))))","v":0},{"$f":"IF($E355=1,AP355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP355,IF(Inputs!$D$35=3,ADM!Z355,IF(ADM!$AI355>ADM!$AY355,ADM!Z355,ADM!AP355))),IF(Inputs!$D$35=2,ADM!AP355,IF(Inputs!$D$35=3,ADM!Z355,IF(ADM!$AH355>ADM!$AX355,ADM!Z355,ADM!AP355)))))","v":0},{"$f":"IF($E355=1,AQ355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ355,IF(Inputs!$D$35=3,ADM!AA355,IF(ADM!$AI355>ADM!$AY355,ADM!AA355,ADM!AQ355))),IF(Inputs!$D$35=2,ADM!AQ355,IF(Inputs!$D$35=3,ADM!AA355,IF(ADM!$AH355>ADM!$AX355,ADM!AA355,ADM!AQ355)))))","v":0},{"$f":"IF($E355=1,AR355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR355,IF(Inputs!$D$35=3,ADM!AB355,IF(ADM!$AI355>ADM!$AY355,ADM!AB355,ADM!AR355))),IF(Inputs!$D$35=2,ADM!AR355,IF(Inputs!$D$35=3,ADM!AB355,IF(ADM!$AH355>ADM!$AX355,ADM!AB355,ADM!AR355)))))","v":0},{"$f":"IF($E355=1,AS355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS355,IF(Inputs!$D$35=3,ADM!AC355,IF(ADM!$AI355>ADM!$AY355,ADM!AC355,ADM!AS355))),IF(Inputs!$D$35=2,ADM!AS355,IF(Inputs!$D$35=3,ADM!AC355,IF(ADM!$AH355>ADM!$AX355,ADM!AC355,ADM!AS355)))))","v":0},{"$f":"IF($E355=1,AT355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT355,IF(Inputs!$D$35=3,ADM!AD355,IF(ADM!$AI355>ADM!$AY355,ADM!AD355,ADM!AT355))),IF(Inputs!$D$35=2,ADM!AT355,IF(Inputs!$D$35=3,ADM!AD355,IF(ADM!$AH355>ADM!$AX355,ADM!AD355,ADM!AT355)))))","v":70.948999999999998},{"$f":"IF($E355=1,AU355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU355,IF(Inputs!$D$35=3,ADM!AE355,IF(ADM!$AI355>ADM!$AY355,ADM!AE355,ADM!AU355))),IF(Inputs!$D$35=2,ADM!AU355,IF(Inputs!$D$35=3,ADM!AE355,IF(ADM!$AH355>ADM!$AX355,ADM!AE355,ADM!AU355)))))","v":63.933},{"$f":"IF($E355=1,AV355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV355,IF(Inputs!$D$35=3,ADM!AF355,IF(ADM!$AI355>ADM!$AY355,ADM!AF355,ADM!AV355))),IF(Inputs!$D$35=2,ADM!AV355,IF(Inputs!$D$35=3,ADM!AF355,IF(ADM!$AH355>ADM!$AX355,ADM!AF355,ADM!AV355)))))","v":50.603000000000002},{"$f":"IF($E355=1,AW355,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW355,IF(Inputs!$D$35=3,ADM!AG355,IF(ADM!$AI355>ADM!$AY355,ADM!AG355,ADM!AW355))),IF(Inputs!$D$35=2,ADM!AW355,IF(Inputs!$D$35=3,ADM!AG355,IF(ADM!$AH355>ADM!$AX355,ADM!AG355,ADM!AW355)))))","v":59.576999999999998},245.06200000000001,0,0,0,0,0,0,0,0,0,0,65.459000000000003,58.618666666666662,54.525666666666666,63.983000000000004,242.58633333333333,242.58633333333333,0,0,0,0,0,0,0,0,0,0,70.948999999999998,63.933,50.603000000000002,59.576999999999998,245.06200000000001,245.06200000000001,0,0,0,0,0,0,0,0,0,0,68.793999999999997,52.957000000000001,56.22,66.302999999999997,244.274,244.274,0,0,0,0,0,0,0,0,0,0,{"$f":"57.634-1","v":56.634},58.966000000000001,{"$f":"60.754-4","v":56.753999999999998},66.069000000000003,238.423,238.423]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},null,{"$f":"IF(AND($E356=1,Inputs!$D$34=1),AK356,IF(AND($E356=1,Inputs!$D$34=2),AJ356,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK356,IF(Inputs!$D$35=3,U356,IF($AI356>$AY356,U356,AK356))),IF(Inputs!$D$35=2,AJ356,IF(Inputs!$D$35=3,T356,IF($AH356>$AX356,T356,AJ356)))))))","v":21.952999999999999},{"$f":"IF($E356=1,AL356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL356,IF(Inputs!$D$35=3,ADM!V356,IF(ADM!$AI356>ADM!$AY356,ADM!V356,ADM!AL356))),IF(Inputs!$D$35=2,ADM!AL356,IF(Inputs!$D$35=3,ADM!V356,IF(ADM!$AH356>ADM!$AX356,ADM!V356,ADM!AL356)))))","v":21},{"$f":"IF($E356=1,AM356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM356,IF(Inputs!$D$35=3,ADM!W356,IF(ADM!$AI356>ADM!$AY356,ADM!W356,ADM!AM356))),IF(Inputs!$D$35=2,ADM!AM356,IF(Inputs!$D$35=3,ADM!W356,IF(ADM!$AH356>ADM!$AX356,ADM!W356,ADM!AM356)))))","v":21.713000000000001},{"$f":"IF($E356=1,AN356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN356,IF(Inputs!$D$35=3,ADM!X356,IF(ADM!$AI356>ADM!$AY356,ADM!X356,ADM!AN356))),IF(Inputs!$D$35=2,ADM!AN356,IF(Inputs!$D$35=3,ADM!X356,IF(ADM!$AH356>ADM!$AX356,ADM!X356,ADM!AN356)))))","v":14.215999999999999},{"$f":"IF($E356=1,AO356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO356,IF(Inputs!$D$35=3,ADM!Y356,IF(ADM!$AI356>ADM!$AY356,ADM!Y356,ADM!AO356))),IF(Inputs!$D$35=2,ADM!AO356,IF(Inputs!$D$35=3,ADM!Y356,IF(ADM!$AH356>ADM!$AX356,ADM!Y356,ADM!AO356)))))","v":23.210999999999999},{"$f":"IF($E356=1,AP356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP356,IF(Inputs!$D$35=3,ADM!Z356,IF(ADM!$AI356>ADM!$AY356,ADM!Z356,ADM!AP356))),IF(Inputs!$D$35=2,ADM!AP356,IF(Inputs!$D$35=3,ADM!Z356,IF(ADM!$AH356>ADM!$AX356,ADM!Z356,ADM!AP356)))))","v":21.17},{"$f":"IF($E356=1,AQ356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ356,IF(Inputs!$D$35=3,ADM!AA356,IF(ADM!$AI356>ADM!$AY356,ADM!AA356,ADM!AQ356))),IF(Inputs!$D$35=2,ADM!AQ356,IF(Inputs!$D$35=3,ADM!AA356,IF(ADM!$AH356>ADM!$AX356,ADM!AA356,ADM!AQ356)))))","v":0},{"$f":"IF($E356=1,AR356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR356,IF(Inputs!$D$35=3,ADM!AB356,IF(ADM!$AI356>ADM!$AY356,ADM!AB356,ADM!AR356))),IF(Inputs!$D$35=2,ADM!AR356,IF(Inputs!$D$35=3,ADM!AB356,IF(ADM!$AH356>ADM!$AX356,ADM!AB356,ADM!AR356)))))","v":0},{"$f":"IF($E356=1,AS356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS356,IF(Inputs!$D$35=3,ADM!AC356,IF(ADM!$AI356>ADM!$AY356,ADM!AC356,ADM!AS356))),IF(Inputs!$D$35=2,ADM!AS356,IF(Inputs!$D$35=3,ADM!AC356,IF(ADM!$AH356>ADM!$AX356,ADM!AC356,ADM!AS356)))))","v":0},{"$f":"IF($E356=1,AT356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT356,IF(Inputs!$D$35=3,ADM!AD356,IF(ADM!$AI356>ADM!$AY356,ADM!AD356,ADM!AT356))),IF(Inputs!$D$35=2,ADM!AT356,IF(Inputs!$D$35=3,ADM!AD356,IF(ADM!$AH356>ADM!$AX356,ADM!AD356,ADM!AT356)))))","v":0},{"$f":"IF($E356=1,AU356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU356,IF(Inputs!$D$35=3,ADM!AE356,IF(ADM!$AI356>ADM!$AY356,ADM!AE356,ADM!AU356))),IF(Inputs!$D$35=2,ADM!AU356,IF(Inputs!$D$35=3,ADM!AE356,IF(ADM!$AH356>ADM!$AX356,ADM!AE356,ADM!AU356)))))","v":0},{"$f":"IF($E356=1,AV356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV356,IF(Inputs!$D$35=3,ADM!AF356,IF(ADM!$AI356>ADM!$AY356,ADM!AF356,ADM!AV356))),IF(Inputs!$D$35=2,ADM!AV356,IF(Inputs!$D$35=3,ADM!AF356,IF(ADM!$AH356>ADM!$AX356,ADM!AF356,ADM!AV356)))))","v":0},{"$f":"IF($E356=1,AW356,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW356,IF(Inputs!$D$35=3,ADM!AG356,IF(ADM!$AI356>ADM!$AY356,ADM!AG356,ADM!AW356))),IF(Inputs!$D$35=2,ADM!AW356,IF(Inputs!$D$35=3,ADM!AG356,IF(ADM!$AH356>ADM!$AX356,ADM!AG356,ADM!AW356)))))","v":0},123.26299999999999,9.6854999999999993,19.370999999999999,18.674333333333333,19.725000000000001,19.474,20.790333333333333,18.140666666666664,0,0,0,0,0,0,0,106.48983333333334,116.17533333333333,10.9765,21.952999999999999,21,21.713000000000001,14.215999999999999,23.210999999999999,21.17,0,0,0,0,0,0,0,112.2865,123.26299999999999,10.58,21.16,19.029,17.651,22.206,21.748999999999999,16.085999999999999,0,0,0,0,0,0,0,107.30099999999999,117.881,7.5,15,15.994,19.811,22,17.411000000000001,17.166,0,0,0,0,0,0,0,99.882000000000005,107.38200000000001]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},null,{"$f":"IF(AND($E357=1,Inputs!$D$34=1),AK357,IF(AND($E357=1,Inputs!$D$34=2),AJ357,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK357,IF(Inputs!$D$35=3,U357,IF($AI357>$AY357,U357,AK357))),IF(Inputs!$D$35=2,AJ357,IF(Inputs!$D$35=3,T357,IF($AH357>$AX357,T357,AJ357)))))))","v":0},{"$f":"IF($E357=1,AL357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL357,IF(Inputs!$D$35=3,ADM!V357,IF(ADM!$AI357>ADM!$AY357,ADM!V357,ADM!AL357))),IF(Inputs!$D$35=2,ADM!AL357,IF(Inputs!$D$35=3,ADM!V357,IF(ADM!$AH357>ADM!$AX357,ADM!V357,ADM!AL357)))))","v":0},{"$f":"IF($E357=1,AM357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM357,IF(Inputs!$D$35=3,ADM!W357,IF(ADM!$AI357>ADM!$AY357,ADM!W357,ADM!AM357))),IF(Inputs!$D$35=2,ADM!AM357,IF(Inputs!$D$35=3,ADM!W357,IF(ADM!$AH357>ADM!$AX357,ADM!W357,ADM!AM357)))))","v":0},{"$f":"IF($E357=1,AN357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN357,IF(Inputs!$D$35=3,ADM!X357,IF(ADM!$AI357>ADM!$AY357,ADM!X357,ADM!AN357))),IF(Inputs!$D$35=2,ADM!AN357,IF(Inputs!$D$35=3,ADM!X357,IF(ADM!$AH357>ADM!$AX357,ADM!X357,ADM!AN357)))))","v":0},{"$f":"IF($E357=1,AO357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO357,IF(Inputs!$D$35=3,ADM!Y357,IF(ADM!$AI357>ADM!$AY357,ADM!Y357,ADM!AO357))),IF(Inputs!$D$35=2,ADM!AO357,IF(Inputs!$D$35=3,ADM!Y357,IF(ADM!$AH357>ADM!$AX357,ADM!Y357,ADM!AO357)))))","v":0},{"$f":"IF($E357=1,AP357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP357,IF(Inputs!$D$35=3,ADM!Z357,IF(ADM!$AI357>ADM!$AY357,ADM!Z357,ADM!AP357))),IF(Inputs!$D$35=2,ADM!AP357,IF(Inputs!$D$35=3,ADM!Z357,IF(ADM!$AH357>ADM!$AX357,ADM!Z357,ADM!AP357)))))","v":0},{"$f":"IF($E357=1,AQ357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ357,IF(Inputs!$D$35=3,ADM!AA357,IF(ADM!$AI357>ADM!$AY357,ADM!AA357,ADM!AQ357))),IF(Inputs!$D$35=2,ADM!AQ357,IF(Inputs!$D$35=3,ADM!AA357,IF(ADM!$AH357>ADM!$AX357,ADM!AA357,ADM!AQ357)))))","v":16.175000000000001},{"$f":"IF($E357=1,AR357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR357,IF(Inputs!$D$35=3,ADM!AB357,IF(ADM!$AI357>ADM!$AY357,ADM!AB357,ADM!AR357))),IF(Inputs!$D$35=2,ADM!AR357,IF(Inputs!$D$35=3,ADM!AB357,IF(ADM!$AH357>ADM!$AX357,ADM!AB357,ADM!AR357)))))","v":24.427},{"$f":"IF($E357=1,AS357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS357,IF(Inputs!$D$35=3,ADM!AC357,IF(ADM!$AI357>ADM!$AY357,ADM!AC357,ADM!AS357))),IF(Inputs!$D$35=2,ADM!AS357,IF(Inputs!$D$35=3,ADM!AC357,IF(ADM!$AH357>ADM!$AX357,ADM!AC357,ADM!AS357)))))","v":23.561},{"$f":"IF($E357=1,AT357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT357,IF(Inputs!$D$35=3,ADM!AD357,IF(ADM!$AI357>ADM!$AY357,ADM!AD357,ADM!AT357))),IF(Inputs!$D$35=2,ADM!AT357,IF(Inputs!$D$35=3,ADM!AD357,IF(ADM!$AH357>ADM!$AX357,ADM!AD357,ADM!AT357)))))","v":0},{"$f":"IF($E357=1,AU357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU357,IF(Inputs!$D$35=3,ADM!AE357,IF(ADM!$AI357>ADM!$AY357,ADM!AE357,ADM!AU357))),IF(Inputs!$D$35=2,ADM!AU357,IF(Inputs!$D$35=3,ADM!AE357,IF(ADM!$AH357>ADM!$AX357,ADM!AE357,ADM!AU357)))))","v":0},{"$f":"IF($E357=1,AV357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV357,IF(Inputs!$D$35=3,ADM!AF357,IF(ADM!$AI357>ADM!$AY357,ADM!AF357,ADM!AV357))),IF(Inputs!$D$35=2,ADM!AV357,IF(Inputs!$D$35=3,ADM!AF357,IF(ADM!$AH357>ADM!$AX357,ADM!AF357,ADM!AV357)))))","v":0},{"$f":"IF($E357=1,AW357,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW357,IF(Inputs!$D$35=3,ADM!AG357,IF(ADM!$AI357>ADM!$AY357,ADM!AG357,ADM!AW357))),IF(Inputs!$D$35=2,ADM!AW357,IF(Inputs!$D$35=3,ADM!AG357,IF(ADM!$AH357>ADM!$AX357,ADM!AG357,ADM!AW357)))))","v":0},64.163000000000011,0,0,0,0,0,0,0,20.736666666666668,22.95,19.194666666666667,0,0,0,0,62.88133333333333,62.88133333333333,0,0,0,0,0,0,0,16.175000000000001,24.427,23.561,0,0,0,0,64.163000000000011,64.163000000000011,0,0,0,0,0,0,0,20.748999999999999,26.463000000000001,19.062999999999999,0,0,0,0,66.275000000000006,66.275000000000006,0,0,0,0,0,0,0,25.286000000000001,17.96,14.96,0,0,0,0,58.206000000000003,58.206000000000003]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},null,{"$f":"IF(AND($E358=1,Inputs!$D$34=1),AK358,IF(AND($E358=1,Inputs!$D$34=2),AJ358,(IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,AK358,IF(Inputs!$D$35=3,U358,IF($AI358>$AY358,U358,AK358))),IF(Inputs!$D$35=2,AJ358,IF(Inputs!$D$35=3,T358,IF($AH358>$AX358,T358,AJ358)))))))","v":0},{"$f":"IF($E358=1,AL358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AL358,IF(Inputs!$D$35=3,ADM!V358,IF(ADM!$AI358>ADM!$AY358,ADM!V358,ADM!AL358))),IF(Inputs!$D$35=2,ADM!AL358,IF(Inputs!$D$35=3,ADM!V358,IF(ADM!$AH358>ADM!$AX358,ADM!V358,ADM!AL358)))))","v":0},{"$f":"IF($E358=1,AM358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AM358,IF(Inputs!$D$35=3,ADM!W358,IF(ADM!$AI358>ADM!$AY358,ADM!W358,ADM!AM358))),IF(Inputs!$D$35=2,ADM!AM358,IF(Inputs!$D$35=3,ADM!W358,IF(ADM!$AH358>ADM!$AX358,ADM!W358,ADM!AM358)))))","v":0},{"$f":"IF($E358=1,AN358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AN358,IF(Inputs!$D$35=3,ADM!X358,IF(ADM!$AI358>ADM!$AY358,ADM!X358,ADM!AN358))),IF(Inputs!$D$35=2,ADM!AN358,IF(Inputs!$D$35=3,ADM!X358,IF(ADM!$AH358>ADM!$AX358,ADM!X358,ADM!AN358)))))","v":0},{"$f":"IF($E358=1,AO358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AO358,IF(Inputs!$D$35=3,ADM!Y358,IF(ADM!$AI358>ADM!$AY358,ADM!Y358,ADM!AO358))),IF(Inputs!$D$35=2,ADM!AO358,IF(Inputs!$D$35=3,ADM!Y358,IF(ADM!$AH358>ADM!$AX358,ADM!Y358,ADM!AO358)))))","v":0},{"$f":"IF($E358=1,AP358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AP358,IF(Inputs!$D$35=3,ADM!Z358,IF(ADM!$AI358>ADM!$AY358,ADM!Z358,ADM!AP358))),IF(Inputs!$D$35=2,ADM!AP358,IF(Inputs!$D$35=3,ADM!Z358,IF(ADM!$AH358>ADM!$AX358,ADM!Z358,ADM!AP358)))))","v":0},{"$f":"IF($E358=1,AQ358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AQ358,IF(Inputs!$D$35=3,ADM!AA358,IF(ADM!$AI358>ADM!$AY358,ADM!AA358,ADM!AQ358))),IF(Inputs!$D$35=2,ADM!AQ358,IF(Inputs!$D$35=3,ADM!AA358,IF(ADM!$AH358>ADM!$AX358,ADM!AA358,ADM!AQ358)))))","v":0},{"$f":"IF($E358=1,AR358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AR358,IF(Inputs!$D$35=3,ADM!AB358,IF(ADM!$AI358>ADM!$AY358,ADM!AB358,ADM!AR358))),IF(Inputs!$D$35=2,ADM!AR358,IF(Inputs!$D$35=3,ADM!AB358,IF(ADM!$AH358>ADM!$AX358,ADM!AB358,ADM!AR358)))))","v":0},{"$f":"IF($E358=1,AS358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AS358,IF(Inputs!$D$35=3,ADM!AC358,IF(ADM!$AI358>ADM!$AY358,ADM!AC358,ADM!AS358))),IF(Inputs!$D$35=2,ADM!AS358,IF(Inputs!$D$35=3,ADM!AC358,IF(ADM!$AH358>ADM!$AX358,ADM!AC358,ADM!AS358)))))","v":0},{"$f":"IF($E358=1,AT358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AT358,IF(Inputs!$D$35=3,ADM!AD358,IF(ADM!$AI358>ADM!$AY358,ADM!AD358,ADM!AT358))),IF(Inputs!$D$35=2,ADM!AT358,IF(Inputs!$D$35=3,ADM!AD358,IF(ADM!$AH358>ADM!$AX358,ADM!AD358,ADM!AT358)))))","v":21.029},{"$f":"IF($E358=1,AU358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AU358,IF(Inputs!$D$35=3,ADM!AE358,IF(ADM!$AI358>ADM!$AY358,ADM!AE358,ADM!AU358))),IF(Inputs!$D$35=2,ADM!AU358,IF(Inputs!$D$35=3,ADM!AE358,IF(ADM!$AH358>ADM!$AX358,ADM!AE358,ADM!AU358)))))","v":16.783999999999999},{"$f":"IF($E358=1,AV358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AV358,IF(Inputs!$D$35=3,ADM!AF358,IF(ADM!$AI358>ADM!$AY358,ADM!AF358,ADM!AV358))),IF(Inputs!$D$35=2,ADM!AV358,IF(Inputs!$D$35=3,ADM!AF358,IF(ADM!$AH358>ADM!$AX358,ADM!AF358,ADM!AV358)))))","v":21.245999999999999},{"$f":"IF($E358=1,AW358,IF(Inputs!$D$34=1,IF(Inputs!$D$35=2,ADM!AW358,IF(Inputs!$D$35=3,ADM!AG358,IF(ADM!$AI358>ADM!$AY358,ADM!AG358,ADM!AW358))),IF(Inputs!$D$35=2,ADM!AW358,IF(Inputs!$D$35=3,ADM!AG358,IF(ADM!$AH358>ADM!$AX358,ADM!AG358,ADM!AW358)))))","v":12.76},71.819000000000003,0,0,0,0,0,0,0,0,0,0,18.430666666666667,17.445999999999998,17.417333333333332,17.260999999999999,70.554999999999993,70.554999999999993,{"$f":"AK358/2","v":0},0,0,0,0,0,0,0,0,0,21.029,16.783999999999999,21.245999999999999,12.76,{"$f":"AJ358+SUM(AL358:AW358)","v":71.819000000000003},{"$f":"SUM(AK358:AW358)","v":71.819000000000003},{"$f":"BA358/2","v":0},0,0,0,0,0,0,0,0,0,14.84,19.536999999999999,13.228999999999999,18,{"$f":"AZ358+SUM(BB358:BM358)","v":65.605999999999995},{"$f":"SUM(BA358:BM358)","v":65.605999999999995},{"$f":"BQ358/2","v":0},0,0,0,0,0,0,0,0,0,19.422999999999998,16.016999999999999,17.777000000000001,21.023,{"$f":"BP358+SUM(BR358:CC358)","v":74.239999999999995},{"$f":"SUM(BQ358:CC358)","v":74.239999999999995}]
["State Total",null,null,null,null,{"$f":"SUM(F6:F358)","v":8262.8356666666677},7846.5523333333322,7656.4206666666651,7421.7553333333326,7173.2440000000015,7190.6189999999979,7001.1219999999994,6980.6546666666663,6893.3776666666654,7064.5966666666682,6740.9016666666666,6163.529333333332,6002.098666666664,92397.707666666713,3999.1966666666658,7998.3933333333316,7574.2413333333343,7340.351333333334,7174.8623333333308,6969.8356666666677,6825.8883333333315,6790.9993333333314,6836.5173333333314,6794.6159999999982,6900.5106666666697,6601.061333333334,6054.222999999999,5843.2803333333331,85705.583666666702,89704.780333333314,4057.9585000000006,8115.9170000000013,{"$f":"SUM(AL6:AL358)","v":7802.6750000000011},7602.8820000000032,7384.3240000000014,7066.4940000000024,7109.1259999999966,6781.9650000000001,6858.2300000000005,6826.3559999999989,6916.8779999999997,6715.5859999999957,6078.2469999999994,5894.4049999999979,87095.126500000057,91153.085000000079,4047.8049999999985,8095.6099999999969,7589.1530000000021,7369.8829999999962,7083.7209999999995,7104.9619999999986,6656.787000000003,6791.0700000000024,6839.094000000001,6793.3770000000022,6973.4450000000024,6551.8370000000014,6086.6780000000008,5727.3639999999996,85615.176000000007,89662.980999999912,{"$f":"SUM(BP6:BP358)","v":3891.8264999999997},7783.6529999999993,7330.8959999999997,7048.2890000000043,7056.5420000000022,6738.0509999999986,6711.7520000000031,6799.9630000000025,6812.2280000000037,6764.1150000000016,6811.2089999999989,6535.7610000000013,5997.7440000000015,5908.0720000000028,84406.448499999984,88298.27499999998]

{"sheet":"Activities","index":13,"n_rows":1905,"n_cols":112,"rows_kept":562,"cut":true,"hidden":false,"merged":[[358,0,358,5],[0,0,0,1],[3,43,3,45],[3,47,3,49],[3,0,3,5],[3,23,3,25],[3,79,3,81],[3,51,3,53],[3,55,3,57],[3,10,3,13],[3,6,3,9],[3,14,3,17],[3,75,3,77],[3,67,3,69],[3,71,3,73],[3,59,3,61],[3,63,3,65],[3,35,3,37],[3,39,3,41],[3,27,3,29],[3,31,3,33],[3,19,3,21],[3,83,3,85],[3,87,3,89],[3,106,3,111],[3,91,3,93],[3,95,3,97],[3,99,3,104]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Activities Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112]
[{"$f":"'School Resources'!A4:N4","v":"District and School Information"},null,null,null,null,null,"ADM by Configuration",null,null,null,"ADM by Grade",null,null,null,"Activity Dollars",null,null,null,null,"High School Activity Funding Table 2013-14",null,null,null,"Middle School Activity Funding Table 2013-14",null,null,null,"High School Activity Funding Table 2012-13",null,null,null,"Middle School Activity Funding Table 2012-13",null,null,null,"High School Activity Funding Table 2011-12",null,null,null,"Middle School Activity Funding Table 2011-12",null,null,null,"High School Activity Funding Table 2010-11",null,null,null,"Middle School Activity Funding Table 2010-11",null,null,null,"High School Activity Funding Table 2009-10",null,null,null,"Middle School Activity Funding Table 2009-10",null,null,null,"High School Activity Funding Table 2008-09",null,null,null,"Middle School Activity Funding Table 2008-09",null,null,null,"High School Activity Funding Table 2007-08",null,null,null,"Middle School Activity Funding Table 2007-08",null,null,null,"High School Activity Funding Table 2006-07",null,null,null,"Middle School Activity Funding Table 2006-07",null,null,null,"High School Activity Funding Table 2005-06",null,null,null,"Middle School Activity Funding Table 2005-06",null,null,null,"High School Activity Funding Table 2004-05",null,null,null,"Middle School Activity Funding Table 2004-05",null,null,null,"High School Activity Funding Table 2003-04",null,null,null,null,null,null,"Middle School Activity Funding Table 2003-04"]
[{"$f":"'School Resources'!A5:N5","v":"District ID"},{"$f":"'School Resources'!B5:N5","v":"District Name"},{"$f":"'School Resources'!C5:O5","v":"School ID"},{"$f":"'School Resources'!D5:O5","v":"School Name"},{"$f":"'School Resources'!E5:P5","v":"Grades"},"Alt","Elem ADM","Mid ADM","High ADM","Total ADM","Grades K-5","Grades 6-8","Grades 9-12","Total ADM","Elem Act","Mid Act","High Act","Total\nActivities",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size",null,"School\nADM","Activity Funding \nPer ADM","Funding Total\nThis School Size","ADM","Funding Per ADM",null,null,"School ADM","Activity Funding per ADM","Funding Total\nThis School Size","ADM","Funding Per ADM"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!J6","v":"F"},{"$f":"'School Resources'!F6","v":128},{"$f":"'School Resources'!G6","v":47.274000000000001},{"$f":"'School Resources'!H6","v":0},{"$f":"'School Resources'!I6","v":175.274},{"$f":"SUM(ADM!F6:K6)","v":128},{"$f":"SUM(ADM!L6:N6)","v":42.24},{"$f":"SUM(ADM!O6:R6)","v":5.0339999999999998},{"$f":"SUM(K6:M6)","v":175.274},{"$f":"IF(F6=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K6*Inputs!$D$162,(G6*Inputs!$D$162))))","v":3101.4880000000003},{"$f":"IF(F6=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L6,$X$6:$Z$1266,3)),(VLOOKUP(H6,$X$6:$Z$1266,3)))))","v":29300.775853046624},{"$f":"IF(F6=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M6,$T$6:$V$1905,3)),(VLOOKUP(I6,$T$6:$V$1905,3)))))","v":10179.645703482658},{"$f":"IF(AND(F6=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J6*Inputs!$D$161,SUM(O6:Q6))","v":42581.909556529281},null,0,{"$f":"AC6*Inputs!$D$165","v":0},{"$f":"T6*U6","v":0},null,0,{"$f":"AG6*Inputs!$D$165","v":0},{"$f":"Y6*X6","v":0},null,0,{"$f":"AK6*Inputs!$E$165","v":0},{"$f":"AB6*AC6","v":0},null,0,{"$f":"AO6*Inputs!$E$165","v":0},{"$f":"AG6*AF6","v":0},null,0,{"$f":"AS6*Inputs!$F$165","v":0},{"$f":"AJ6*AK6","v":0},null,0,{"$f":"AW6*Inputs!$F$165","v":0},{"$f":"AO6*AN6","v":0},null,0,{"$f":"(BA6*0.99)*Inputs!$G$165","v":0},{"$f":"AR6*AS6","v":0},null,0,{"$f":"(BE6*0.99)*Inputs!$G$165","v":0},{"$f":"AW6*AV6","v":0},null,0,{"$f":"BI6*Inputs!$H$165","v":0},{"$f":"AZ6*BA6","v":0},null,0,{"$f":"BM6*Inputs!$H$165","v":0},{"$f":"BE6*BD6","v":0},null,0,{"$f":"BQ6*Inputs!$I$165","v":0},{"$f":"BH6*BI6","v":0},null,0,{"$f":"BU6*Inputs!$I$165","v":0},{"$f":"BL6*BM6","v":0},null,0,{"$f":"BY6*Inputs!$J$165","v":0},{"$f":"BP6*BQ6","v":0},null,0,{"$f":"CC6*Inputs!$J$165","v":0},{"$f":"BT6*BU6","v":0},null,0,{"$f":"CG6*Inputs!$K$165","v":0},{"$f":"BX6*BY6","v":0},null,0,{"$f":"CK6*Inputs!$K$165","v":0},{"$f":"CC6*CB6","v":0},null,0,{"$f":"CO6*Inputs!$L$165","v":0},{"$f":"CF6*CG6","v":0},null,0,{"$f":"CS6*Inputs!$L$165","v":0},{"$f":"CK6*CJ6","v":0},null,0,0,{"$f":"CN6*CO6","v":0},null,0,0,{"$f":"CS6*CR6","v":0},null,0,0,{"$f":"CW6*CV6","v":0},52.5,1500,"Midpoint",null,0,0,{"$f":"DD6*DC6","v":0},52.5,555,"Midpoint"]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!J7","v":"F"},{"$f":"'School Resources'!F7","v":261.77099999999996},{"$f":"'School Resources'!G7","v":0},{"$f":"'School Resources'!H7","v":0},{"$f":"'School Resources'!I7","v":261.77099999999996},{"$f":"SUM(ADM!F7:K7)","v":261.77099999999996},{"$f":"SUM(ADM!L7:N7)","v":0},{"$f":"SUM(ADM!O7:R7)","v":0},{"$f":"SUM(K7:M7)","v":261.77099999999996},{"$f":"IF(F7=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K7*Inputs!$D$162,(G7*Inputs!$D$162))))","v":6342.8094941249992},{"$f":"IF(F7=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L7,$X$6:$Z$1266,3)),(VLOOKUP(H7,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F7=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M7,$T$6:$V$1905,3)),(VLOOKUP(I7,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F7=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J7*Inputs!$D$161,SUM(O7:Q7))","v":6342.8094941249992},null,1,{"$f":"AC7*Inputs!$D$165","v":2054.3851412963495},{"$f":"T7*U7","v":2054.3851412963495},null,1,{"$f":"AG7*Inputs!$D$165","v":796.95397285485603},{"$f":"Y7*X7","v":796.95397285485603},null,1,{"$f":"AK7*Inputs!$E$165","v":2039.0919516589076},{"$f":"AB7*AC7","v":2039.0919516589076},null,1,{"$f":"AO7*Inputs!$E$165","v":791.02131300730127},{"$f":"AG7*AF7","v":791.02131300730127},null,1,{"$f":"AS7*Inputs!$F$165","v":2039.0919516589076},{"$f":"AJ7*AK7","v":2039.0919516589076},null,1,{"$f":"AW7*Inputs!$F$165","v":791.02131300730127},{"$f":"AO7*AN7","v":791.02131300730127},null,1,{"$f":"(BA7*0.99)*Inputs!$G$165","v":2039.0919516589076},{"$f":"AR7*AS7","v":2039.0919516589076},null,1,{"$f":"(BE7*0.99)*Inputs!$G$165","v":791.02131300730127},{"$f":"AW7*AV7","v":791.02131300730127},null,1,{"$f":"BI7*Inputs!$H$165","v":2059.6888400595026},{"$f":"AZ7*BA7","v":2059.6888400595026},null,1,{"$f":"BM7*Inputs!$H$165","v":799.01142728010234},{"$f":"BE7*BD7","v":799.01142728010234},null,1,{"$f":"BQ7*Inputs!$I$165","v":2059.6888400595026},{"$f":"BH7*BI7","v":2059.6888400595026},null,1,{"$f":"BU7*Inputs!$I$165","v":799.01142728010234},{"$f":"BL7*BM7","v":799.01142728010234},null,1,{"$f":"BY7*Inputs!$J$165","v":1986.1994600380933},{"$f":"BP7*BQ7","v":1986.1994600380933},null,1,{"$f":"CC7*Inputs!$J$165","v":770.50282283520005},{"$f":"BT7*BU7","v":770.50282283520005},null,1,{"$f":"CG7*Inputs!$K$165","v":1904.3139597680665},{"$f":"BX7*BY7","v":1904.3139597680665},null,1,{"$f":"CK7*Inputs!$K$165","v":738.73712640000008},{"$f":"CC7*CB7","v":738.73712640000008},null,1,{"$f":"CO7*Inputs!$L$165","v":1834.5991905280023},{"$f":"CF7*CG7","v":1834.5991905280023},null,1,{"$f":"CS7*Inputs!$L$165","v":711.69280000000003},{"$f":"CK7*CJ7","v":711.69280000000003},null,1,1764.0376832000022,{"$f":"CN7*CO7","v":1764.0376832000022},null,1,684.32,{"$f":"CS7*CR7","v":684.32},null,1,1696.1900800000021,{"$f":"CW7*CV7","v":1696.1900800000021},105,1300,"Prototype",null,1,658,{"$f":"DD7*DC7","v":658},105,450,"Prototype"]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!J8","v":"F"},{"$f":"'School Resources'!F8","v":24.173333333333332},{"$f":"'School Resources'!G8","v":0},{"$f":"'School Resources'!H8","v":0},{"$f":"'School Resources'!I8","v":24.173333333333332},{"$f":"SUM(ADM!F8:K8)","v":20.038},{"$f":"SUM(ADM!L8:N8)","v":4.1353333333333326},{"$f":"SUM(ADM!O8:R8)","v":0},24.173333333333332,{"$f":"IF(F8=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K8*Inputs!$D$162,(G8*Inputs!$D$162))))","v":485.52825425000003},{"$f":"IF(F8=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L8,$X$6:$Z$1266,3)),(VLOOKUP(H8,$X$6:$Z$1266,3)))))","v":3158.7476614064817},{"$f":"IF(F8=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M8,$T$6:$V$1905,3)),(VLOOKUP(I8,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F8=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J8*Inputs!$D$161,SUM(O8:Q8))","v":3644.2759156564816},null,2,{"$f":"AC8*Inputs!$D$165","v":2049.7711411463947},{"$f":"T8*U8","v":4099.5422822927894},null,2,{"$f":"AG8*Inputs!$D$165","v":794.53162035377761},{"$f":"Y8*X8","v":1589.0632407075552},null,2,{"$f":"AK8*Inputs!$E$165","v":2034.5122989046101},{"$f":"AB8*AC8","v":4069.0245978092203},null,2,{"$f":"AO8*Inputs!$E$165","v":788.61699290697527},1577.2339858139505,null,2,{"$f":"AS8*Inputs!$F$165","v":2034.5122989046101},4069.0245978092203,null,2,{"$f":"AW8*Inputs!$F$165","v":788.61699290697527},1577.2339858139505,null,2,{"$f":"(BA8*0.99)*Inputs!$G$165","v":2034.5122989046101},4069.0245978092203,null,2,{"$f":"(BE8*0.99)*Inputs!$G$165","v":788.61699290697527},1577.2339858139505,null,2,{"$f":"BI8*Inputs!$H$165","v":2055.0629281864749},4110.1258563729498,null,2,{"$f":"BM8*Inputs!$H$165","v":796.58282111815686},1593.1656422363137,null,2,{"$f":"BQ8*Inputs!$I$165","v":2055.0629281864749},4110.1258563729498,null,2,{"$f":"BU8*Inputs!$I$165","v":796.58282111815686},1593.1656422363137,null,2,{"$f":"BY8*Inputs!$J$165","v":1981.7385999869578},3963.4771999739155,null,2,{"$f":"CC8*Inputs!$J$165","v":768.16086896640013},1536.3217379328003,null,2,{"$f":"CG8*Inputs!$K$165","v":1900.0370086164505},3800.074017232901,null,2,{"$f":"CK8*Inputs!$K$165","v":736.49172480000016},1472.9834496000003,null,2,{"$f":"CO8*Inputs!$L$165","v":1830.4788136960024},3660.9576273920047,null,2,{"$f":"CS8*Inputs!$L$165","v":709.52960000000007},1419.0592000000001,null,2,1760.0757824000023,3520.1515648000045,null,2,682.24,1364.48,null,2,1692.3805600000021,{"$f":"CW8*CV8","v":3384.7611200000042},157.5,1100,"Midpoint",null,2,656,{"$f":"DD8*DC8","v":1312},157.5,380,"Midpoint"]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!J9","v":"F"},{"$f":"'School Resources'!F9","v":32.68},{"$f":"'School Resources'!G9","v":0},{"$f":"'School Resources'!H9","v":0},{"$f":"'School Resources'!I9","v":32.68},{"$f":"SUM(ADM!F9:K9)","v":30.526},{"$f":"SUM(ADM!L9:N9)","v":2.1539999999999999},{"$f":"SUM(ADM!O9:R9)","v":0},32.68,{"$f":"IF(F9=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K9*Inputs!$D$162,(G9*Inputs!$D$162))))","v":739.65642725000009},{"$f":"IF(F9=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L9,$X$6:$Z$1266,3)),(VLOOKUP(H9,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F9=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M9,$T$6:$V$1905,3)),(VLOOKUP(I9,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F9=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J9*Inputs!$D$161,SUM(O9:Q9))","v":2328.7196679575554},null,3,{"$f":"AC9*Inputs!$D$165","v":2045.1571409964406},6135.4714229893216,null,3,{"$f":"AG9*Inputs!$D$165","v":792.10926785269896},2376.327803558097,null,3,{"$f":"AK9*Inputs!$E$165","v":2029.9326461503131},6089.797938450939,null,3,{"$f":"AO9*Inputs!$E$165","v":786.21267280664904},2358.638018419947,null,3,{"$f":"AS9*Inputs!$F$165","v":2029.9326461503131},6089.797938450939,null,3,{"$f":"AW9*Inputs!$F$165","v":786.21267280664904},2358.638018419947,null,3,{"$f":"(BA9*0.99)*Inputs!$G$165","v":2029.9326461503131},6089.797938450939,null,3,{"$f":"(BE9*0.99)*Inputs!$G$165","v":786.21267280664904},2358.638018419947,null,3,{"$f":"BI9*Inputs!$H$165","v":2050.4370163134477},6151.3110489403425,null,3,{"$f":"BM9*Inputs!$H$165","v":794.15421495621115},2382.4626448686336,null,3,{"$f":"BQ9*Inputs!$I$165","v":2050.4370163134477},6151.3110489403425,null,3,{"$f":"BU9*Inputs!$I$165","v":794.15421495621115},2382.4626448686336,null,3,{"$f":"BY9*Inputs!$J$165","v":1977.2777399358222},5931.8332198074668,null,3,{"$f":"CC9*Inputs!$J$165","v":765.81891509759998},2297.4567452928,null,3,{"$f":"CG9*Inputs!$K$165","v":1895.7600574648345},5687.2801723945031,null,3,{"$f":"CK9*Inputs!$K$165","v":734.24632320000001},2202.7389696,null,3,{"$f":"CO9*Inputs!$L$165","v":1826.3584368640024},5479.0753105920076,null,3,{"$f":"CS9*Inputs!$L$165","v":707.3664},2122.0992000000001,null,3,1756.1138816000023,5268.3416448000071,null,3,680.16,2040.48,null,3,1688.5710400000021,5065.7131200000058,210,1050,"Prototype",null,3,654,1962,210,310,"Prototype"]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!J10","v":"F"},{"$f":"'School Resources'!F10","v":35.547333333333334},{"$f":"'School Resources'!G10","v":0},{"$f":"'School Resources'!H10","v":0},{"$f":"'School Resources'!I10","v":35.547333333333334},{"$f":"SUM(ADM!F10:K10)","v":28.598666666666666},{"$f":"SUM(ADM!L10:N10)","v":6.948666666666667},{"$f":"SUM(ADM!O10:R10)","v":0},35.547333333333334,{"$f":"IF(F10=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K10*Inputs!$D$162,(G10*Inputs!$D$162))))","v":692.95641783333338},{"$f":"IF(F10=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L10,$X$6:$Z$1266,3)),(VLOOKUP(H10,$X$6:$Z$1266,3)))))","v":4709.0532620967788},{"$f":"IF(F10=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M10,$T$6:$V$1905,3)),(VLOOKUP(I10,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F10=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J10*Inputs!$D$161,SUM(O10:Q10))","v":5402.0096799301118},null,4,{"$f":"AC10*Inputs!$D$165","v":2040.5431408464865},8162.172563385946,null,4,{"$f":"AG10*Inputs!$D$165","v":789.68691535162043},3158.7476614064817,null,4,{"$f":"AK10*Inputs!$E$165","v":2025.3529933960162},8101.411973584065,null,4,{"$f":"AO10*Inputs!$E$165","v":783.80835270632292},3135.2334108252917,null,4,{"$f":"AS10*Inputs!$F$165","v":2025.3529933960162},8101.411973584065,null,4,{"$f":"AW10*Inputs!$F$165","v":783.80835270632292},3135.2334108252917,null,4,{"$f":"(BA10*0.99)*Inputs!$G$165","v":2025.3529933960162},8101.411973584065,null,4,{"$f":"(BE10*0.99)*Inputs!$G$165","v":783.80835270632292},3135.2334108252917,null,4,{"$f":"BI10*Inputs!$H$165","v":2045.8111044404204},8183.2444177616817,null,4,{"$f":"BM10*Inputs!$H$165","v":791.72560879426555},3166.9024351770622,null,4,{"$f":"BQ10*Inputs!$I$165","v":2045.8111044404204},8183.2444177616817,null,4,{"$f":"BU10*Inputs!$I$165","v":791.72560879426555},3166.9024351770622,null,4,{"$f":"BY10*Inputs!$J$165","v":1972.8168798846871},7891.2675195387483,null,4,{"$f":"CC10*Inputs!$J$165","v":763.47696122880006},3053.9078449152003,null,4,{"$f":"CG10*Inputs!$K$165","v":1891.4831063132187},7565.932425252875,null,4,{"$f":"CK10*Inputs!$K$165","v":732.00092160000008},2928.0036864000003,null,4,{"$f":"CO10*Inputs!$L$165","v":1822.2380600320025},7288.9522401280101,null,4,{"$f":"CS10*Inputs!$L$165","v":705.20320000000004},2820.8128000000002,null,4,1752.1519808000023,7008.6079232000093,null,4,678.08,2712.32,null,4,1684.7615200000021,6739.0460800000083,262.5,1000,"Midpoint",null,4,652,2608,262.5,280,"Midpoint"]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!J11","v":"F"},{"$f":"'School Resources'!F11","v":309.38400000000001},{"$f":"'School Resources'!G11","v":0},{"$f":"'School Resources'!H11","v":0},{"$f":"'School Resources'!I11","v":309.38400000000001},{"$f":"SUM(ADM!F11:K11)","v":309.38400000000001},{"$f":"SUM(ADM!L11:N11)","v":0},{"$f":"SUM(ADM!O11:R11)","v":0},309.38400000000001,{"$f":"IF(F11=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K11*Inputs!$D$162,(G11*Inputs!$D$162))))","v":7496.4903390000009},{"$f":"IF(F11=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L11,$X$6:$Z$1266,3)),(VLOOKUP(H11,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F11=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M11,$T$6:$V$1905,3)),(VLOOKUP(I11,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F11=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J11*Inputs!$D$161,SUM(O11:Q11))","v":7496.4903390000009},null,5,{"$f":"AC11*Inputs!$D$165","v":2035.9291406965315},10179.645703482658,null,5,{"$f":"AG11*Inputs!$D$165","v":787.26456285054189},3936.3228142527096,null,5,{"$f":"AK11*Inputs!$E$165","v":2020.7733406417185},10103.866703208592,null,5,{"$f":"AO11*Inputs!$E$165","v":781.40403260599692},3907.0201630299844,null,5,{"$f":"AS11*Inputs!$F$165","v":2020.7733406417185},10103.866703208592,null,5,{"$f":"AW11*Inputs!$F$165","v":781.40403260599692},3907.0201630299844,null,5,{"$f":"(BA11*0.99)*Inputs!$G$165","v":2020.7733406417185},10103.866703208592,null,5,{"$f":"(BE11*0.99)*Inputs!$G$165","v":781.40403260599692},3907.0201630299844,null,5,{"$f":"BI11*Inputs!$H$165","v":2041.1851925673925},10205.925962836962,null,5,{"$f":"BM11*Inputs!$H$165","v":789.29700263232007},3946.4850131616004,null,5,{"$f":"BQ11*Inputs!$I$165","v":2041.1851925673925},10205.925962836962,null,5,{"$f":"BU11*Inputs!$I$165","v":789.29700263232007},3946.4850131616004,null,5,{"$f":"BY11*Inputs!$J$165","v":1968.3560198335513},9841.7800991677559,null,5,{"$f":"CC11*Inputs!$J$165","v":761.13500736000015},3805.6750368000007,null,5,{"$f":"CG11*Inputs!$K$165","v":1887.2061551616025},9436.0307758080125,null,5,{"$f":"CK11*Inputs!$K$165","v":729.75552000000016},3648.7776000000008,null,5,{"$f":"CO11*Inputs!$L$165","v":1818.1176832000024},9090.5884160000114,null,5,{"$f":"CS11*Inputs!$L$165","v":703.04000000000008},3515.2000000000003,null,5,1748.1900800000021,8740.9504000000106,null,5,676,3380,null,5,1680.952000000002,8404.7600000000093,315,850,"Prototype",null,5,650,3250,315,250,"Prototype"]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!J12","v":"F"},{"$f":"'School Resources'!F12","v":381.96600000000001},{"$f":"'School Resources'!G12","v":0},{"$f":"'School Resources'!H12","v":0},{"$f":"'School Resources'!I12","v":381.96600000000001},{"$f":"SUM(ADM!F12:K12)","v":334.18099999999998},{"$f":"SUM(ADM!L12:N12)","v":47.785000000000004},{"$f":"SUM(ADM!O12:R12)","v":0},381.96600000000001,{"$f":"IF(F12=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K12*Inputs!$D$162,(G12*Inputs!$D$162))))","v":8097.3309478750007},{"$f":"IF(F12=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L12,$X$6:$Z$1266,3)),(VLOOKUP(H12,$X$6:$Z$1266,3)))))","v":32219.710616846321},{"$f":"IF(F12=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M12,$T$6:$V$1905,3)),(VLOOKUP(I12,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F12=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J12*Inputs!$D$161,SUM(O12:Q12))","v":40317.041564721323},null,6,{"$f":"AC12*Inputs!$D$165","v":2031.3151405465767},12187.89084327946,null,6,{"$f":"AG12*Inputs!$D$165","v":784.84221034946313},4709.0532620967788,null,6,{"$f":"AK12*Inputs!$E$165","v":2016.193687887421},12097.162127324525,null,6,{"$f":"AO12*Inputs!$E$165","v":778.99971250567057},4673.9982750340232,null,6,{"$f":"AS12*Inputs!$F$165","v":2016.193687887421},12097.162127324525,null,6,{"$f":"AW12*Inputs!$F$165","v":778.99971250567057},4673.9982750340232,null,6,{"$f":"(BA12*0.99)*Inputs!$G$165","v":2016.193687887421},12097.162127324525,null,6,{"$f":"(BE12*0.99)*Inputs!$G$165","v":778.99971250567057},4673.9982750340232,null,6,{"$f":"BI12*Inputs!$H$165","v":2036.5592806943646},12219.355684166188,null,6,{"$f":"BM12*Inputs!$H$165","v":786.86839647037436},4721.2103788222466,null,6,{"$f":"BQ12*Inputs!$I$165","v":2036.5592806943646},12219.355684166188,null,6,{"$f":"BU12*Inputs!$I$165","v":786.86839647037436},4721.2103788222466,null,6,{"$f":"BY12*Inputs!$J$165","v":1963.8951597824155},11783.370958694493,null,6,{"$f":"CC12*Inputs!$J$165","v":758.7930534912},4552.7583209471995,null,6,{"$f":"CG12*Inputs!$K$165","v":1882.9292040099863},11297.575224059918,null,6,{"$f":"CK12*Inputs!$K$165","v":727.51011840000001},4365.0607104000001,null,6,{"$f":"CO12*Inputs!$L$165","v":1813.9973063680022},10883.983838208012,null,6,{"$f":"CS12*Inputs!$L$165","v":700.8768},4205.2608,null,6,1744.2281792000022,10465.369075200013,null,6,673.92,4043.5199999999995,null,6,1677.142480000002,10062.854880000012,472.5,700,"Midpoint",null,6,648,3888,472.5,235,"Midpoint"]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},{"$f":"'School Resources'!J13","v":"F"},{"$f":"'School Resources'!F13","v":319.18899999999996},{"$f":"'School Resources'!G13","v":0},{"$f":"'School Resources'!H13","v":0},{"$f":"'School Resources'!I13","v":319.18899999999996},{"$f":"SUM(ADM!F13:K13)","v":319.18899999999996},{"$f":"SUM(ADM!L13:N13)","v":0},{"$f":"SUM(ADM!O13:R13)","v":0},319.18899999999996,{"$f":"IF(F13=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K13*Inputs!$D$162,(G13*Inputs!$D$162))))","v":7734.0691658750002},{"$f":"IF(F13=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L13,$X$6:$Z$1266,3)),(VLOOKUP(H13,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F13=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M13,$T$6:$V$1905,3)),(VLOOKUP(I13,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F13=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J13*Inputs!$D$161,SUM(O13:Q13))","v":7734.0691658750002},null,7,{"$f":"AC13*Inputs!$D$165","v":2026.7011403966228},14186.90798277636,null,7,{"$f":"AG13*Inputs!$D$165","v":782.41985784838459},5476.9390049386921,null,7,{"$f":"AK13*Inputs!$E$165","v":2011.6140351331242},14081.29824593187,null,7,{"$f":"AO13*Inputs!$E$165","v":776.59539240534446},5436.167746837411,null,7,{"$f":"AS13*Inputs!$F$165","v":2011.6140351331242},14081.29824593187,null,7,{"$f":"AW13*Inputs!$F$165","v":776.59539240534446},5436.167746837411,null,7,{"$f":"(BA13*0.99)*Inputs!$G$165","v":2011.6140351331242},14081.29824593187,null,7,{"$f":"(BE13*0.99)*Inputs!$G$165","v":776.59539240534446},5436.167746837411,null,7,{"$f":"BI13*Inputs!$H$165","v":2031.9333688213376},14223.533581749363,null,7,{"$f":"BM13*Inputs!$H$165","v":784.43979030842877},5491.078532159001,null,7,{"$f":"BQ13*Inputs!$I$165","v":2031.9333688213376},14223.533581749363,null,7,{"$f":"BU13*Inputs!$I$165","v":784.43979030842877},5491.078532159001,null,7,{"$f":"BY13*Inputs!$J$165","v":1959.4342997312804},13716.040098118963,null,7,{"$f":"CC13*Inputs!$J$165","v":756.45109962240008},5295.1576973568008,null,7,{"$f":"CG13*Inputs!$K$165","v":1878.6522528583705},13150.565770008594,null,7,{"$f":"CK13*Inputs!$K$165","v":725.26471680000009},5076.8530176000004,null,7,{"$f":"CO13*Inputs!$L$165","v":1809.8769295360023},12669.138506752017,null,7,{"$f":"CS13*Inputs!$L$165","v":698.71360000000004},4890.9952000000003,null,7,1740.2662784000022,12181.863948800015,null,7,671.84,4702.88,null,7,1673.332960000002,11713.330720000014,630,600,"Prototype",null,7,646,4522,630,220,"Prototype"]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!J14","v":"F"},{"$f":"'School Resources'!F14","v":321.685},{"$f":"'School Resources'!G14","v":0},{"$f":"'School Resources'!H14","v":0},{"$f":"'School Resources'!I14","v":321.685},{"$f":"SUM(ADM!F14:K14)","v":277.33333333333331},{"$f":"SUM(ADM!L14:N14)","v":44.351666666666667},{"$f":"SUM(ADM!O14:R14)","v":0},321.685,{"$f":"IF(F14=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K14*Inputs!$D$162,(G14*Inputs!$D$162))))","v":6719.8906666666671},{"$f":"IF(F14=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L14,$X$6:$Z$1266,3)),(VLOOKUP(H14,$X$6:$Z$1266,3)))))","v":30482.883873572977},{"$f":"IF(F14=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M14,$T$6:$V$1905,3)),(VLOOKUP(I14,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F14=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J14*Inputs!$D$161,SUM(O14:Q14))","v":37202.774540239647},null,8,{"$f":"AC14*Inputs!$D$165","v":2022.0871402466682},16176.697121973346,null,8,{"$f":"AG14*Inputs!$D$165","v":779.99750534730595},6239.9800427784476,null,8,{"$f":"AK14*Inputs!$E$165","v":2007.0343823788269},16056.275059030615,null,8,{"$f":"AO14*Inputs!$E$165","v":774.19107230501822},6193.5285784401458,null,8,{"$f":"AS14*Inputs!$F$165","v":2007.0343823788269},16056.275059030615,null,8,{"$f":"AW14*Inputs!$F$165","v":774.19107230501822},6193.5285784401458,null,8,{"$f":"(BA14*0.99)*Inputs!$G$165","v":2007.0343823788269},16056.275059030615,null,8,{"$f":"(BE14*0.99)*Inputs!$G$165","v":774.19107230501822},6193.5285784401458,null,8,{"$f":"BI14*Inputs!$H$165","v":2027.3074569483099},16218.459655586479,null,8,{"$f":"BM14*Inputs!$H$165","v":782.01118414648306},6256.0894731718645,null,8,{"$f":"BQ14*Inputs!$I$165","v":2027.3074569483099},16218.459655586479,null,8,{"$f":"BU14*Inputs!$I$165","v":782.01118414648306},6256.0894731718645,null,8,{"$f":"BY14*Inputs!$J$165","v":1954.9734396801448},15639.787517441158,null,8,{"$f":"CC14*Inputs!$J$165","v":754.10914575359993},6032.8731660287995,null,8,{"$f":"CG14*Inputs!$K$165","v":1874.3753017067545},14995.002413654036,null,8,{"$f":"CK14*Inputs!$K$165","v":723.01931519999994},5784.1545215999995,null,8,{"$f":"CO14*Inputs!$L$165","v":1805.7565527040024},14446.052421632019,null,8,{"$f":"CS14*Inputs!$L$165","v":696.55039999999997},5572.4031999999997,null,8,1736.3043776000022,13890.435020800018,null,8,669.76,5358.08,null,8,1669.523440000002,13356.187520000016,945,550,"Midpoint",null,8,644,5152,945,195,"Midpoint"]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},{"$f":"'School Resources'!J15","v":"F"},{"$f":"'School Resources'!F15","v":119.33199999999999},{"$f":"'School Resources'!G15","v":108.45699999999999},{"$f":"'School Resources'!H15","v":0},{"$f":"'School Resources'!I15","v":227.78899999999999},{"$f":"SUM(ADM!F15:K15)","v":119.33199999999999},{"$f":"SUM(ADM!L15:N15)","v":87.457000000000008},{"$f":"SUM(ADM!O15:R15)","v":21},227.78899999999999,{"$f":"IF(F15=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K15*Inputs!$D$162,(G15*Inputs!$D$162))))","v":2891.4591095000001},{"$f":"IF(F15=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L15,$X$6:$Z$1266,3)),(VLOOKUP(H15,$X$6:$Z$1266,3)))))","v":51210.95422530247},{"$f":"IF(F15=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M15,$T$6:$V$1905,3)),(VLOOKUP(I15,$T$6:$V$1905,3)))))","v":41204.207904242459},{"$f":"IF(AND(F15=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J15*Inputs!$D$161,SUM(O15:Q15))","v":95306.621239044936},null,9,{"$f":"AC15*Inputs!$D$165","v":2017.4731400967137},18157.258260870422,null,9,{"$f":"AG15*Inputs!$D$165","v":777.57515284622741},6998.1763756160472,null,9,{"$f":"AK15*Inputs!$E$165","v":2002.4547296245296},18022.092566620766,null,9,{"$f":"AO15*Inputs!$E$165","v":771.78675220469222},6946.0807698422304,null,9,{"$f":"AS15*Inputs!$F$165","v":2002.4547296245296},18022.092566620766,null,9,{"$f":"AW15*Inputs!$F$165","v":771.78675220469222},6946.0807698422304,null,9,{"$f":"(BA15*0.99)*Inputs!$G$165","v":2002.4547296245296},18022.092566620766,null,9,{"$f":"(BE15*0.99)*Inputs!$G$165","v":771.78675220469222},6946.0807698422304,null,9,{"$f":"BI15*Inputs!$H$165","v":2022.6815450752824},18204.133905677543,null,9,{"$f":"BM15*Inputs!$H$165","v":779.58257798453758},7016.2432018608379,null,9,{"$f":"BQ15*Inputs!$I$165","v":2022.6815450752824},18204.133905677543,null,9,{"$f":"BU15*Inputs!$I$165","v":779.58257798453758},7016.2432018608379,null,9,{"$f":"BY15*Inputs!$J$165","v":1950.5125796290092},17554.613216661084,null,9,{"$f":"CC15*Inputs!$J$165","v":751.76719188480001},6765.9047269632001,null,9,{"$f":"CG15*Inputs!$K$165","v":1870.0983505551385},16830.885154996246,null,9,{"$f":"CK15*Inputs!$K$165","v":720.77391360000001},6486.9652224000001,null,9,{"$f":"CO15*Inputs!$L$165","v":1801.6361758720022},16214.725582848019,null,9,{"$f":"CS15*Inputs!$L$165","v":694.38720000000001},6249.4848000000002,null,9,1732.342476800002,15591.082291200019,null,9,667.68,6009.12,null,9,1665.713920000002,14991.425280000018,1260,500,"Prototype",null,9,642,5778,1260,170,"Prototype"]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},{"$f":"'School Resources'!J16","v":"F"},{"$f":"'School Resources'!F16","v":74.188999999999993},{"$f":"'School Resources'!G16","v":0},{"$f":"'School Resources'!H16","v":0},{"$f":"'School Resources'!I16","v":74.188999999999993},{"$f":"SUM(ADM!F16:K16)","v":73.188999999999993},{"$f":"SUM(ADM!L16:N16)","v":1},{"$f":"SUM(ADM!O16:R16)","v":0},74.188999999999993,{"$f":"IF(F16=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K16*Inputs!$D$162,(G16*Inputs!$D$162))))","v":1773.3969158750001},{"$f":"IF(F16=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L16,$X$6:$Z$1266,3)),(VLOOKUP(H16,$X$6:$Z$1266,3)))))","v":796.95397285485603},{"$f":"IF(F16=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M16,$T$6:$V$1905,3)),(VLOOKUP(I16,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F16=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J16*Inputs!$D$161,SUM(O16:Q16))","v":2570.3508887298563},null,10,{"$f":"AC16*Inputs!$D$165","v":2012.8591399467591},20128.59139946759,null,10,{"$f":"AG16*Inputs!$D$165","v":775.15280034514888},7751.528003451489,null,10,{"$f":"AK16*Inputs!$E$165","v":1997.8750768702323},19978.750768702324,null,10,{"$f":"AO16*Inputs!$E$165","v":769.3824321043661},7693.8243210436613,null,10,{"$f":"AS16*Inputs!$F$165","v":1997.8750768702323},19978.750768702324,null,10,{"$f":"AW16*Inputs!$F$165","v":769.3824321043661},7693.8243210436613,null,10,{"$f":"(BA16*0.99)*Inputs!$G$165","v":1997.8750768702323},19978.750768702324,null,10,{"$f":"(BE16*0.99)*Inputs!$G$165","v":769.3824321043661},7693.8243210436613,null,10,{"$f":"BI16*Inputs!$H$165","v":2018.055633202255},20180.556332022548,null,10,{"$f":"BM16*Inputs!$H$165","v":777.15397182259198},7771.5397182259203,null,10,{"$f":"BQ16*Inputs!$I$165","v":2018.055633202255},20180.556332022548,null,10,{"$f":"BU16*Inputs!$I$165","v":777.15397182259198},7771.5397182259203,null,10,{"$f":"BY16*Inputs!$J$165","v":1946.0517195778739},19460.517195778739,null,10,{"$f":"CC16*Inputs!$J$165","v":749.42523801600009},7494.2523801600009,null,10,{"$f":"CG16*Inputs!$K$165","v":1865.8213994035225},18658.213994035224,null,10,{"$f":"CK16*Inputs!$K$165","v":718.52851200000009},7185.2851200000005,null,10,{"$f":"CO16*Inputs!$L$165","v":1797.5157990400023},17975.157990400025,null,10,{"$f":"CS16*Inputs!$L$165","v":692.22400000000005},6922.2400000000007,null,10,1728.3805760000021,17283.805760000021,null,10,665.6,6656,null,10,1661.9044000000019,16619.04400000002,null,null,null,null,10,640,6400]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},{"$f":"'School Resources'!J17","v":"F"},{"$f":"'School Resources'!F17","v":1},{"$f":"'School Resources'!G17","v":0},{"$f":"'School Resources'!H17","v":0},{"$f":"'School Resources'!I17","v":1},{"$f":"SUM(ADM!F17:K17)","v":1},{"$f":"SUM(ADM!L17:N17)","v":0},{"$f":"SUM(ADM!O17:R17)","v":0},{"$f":"SUM(K17:M17)","v":1},{"$f":"IF(F17=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K17*Inputs!$D$162,(G17*Inputs!$D$162))))","v":24.230375000000002},{"$f":"IF(F17=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L17,$X$6:$Z$1266,3)),(VLOOKUP(H17,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F17=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M17,$T$6:$V$1905,3)),(VLOOKUP(I17,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F17=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J17*Inputs!$D$161,SUM(O17:Q17))","v":24.230375000000002},null,11,{"$f":"AC17*Inputs!$D$165","v":2008.2451397968046},22090.696537764848,null,11,{"$f":"AG17*Inputs!$D$165","v":772.73044784407},8500.0349262847703,null,11,{"$f":"AK17*Inputs!$E$165","v":1993.295424115935},21926.249665275285,null,11,{"$f":"AO17*Inputs!$E$165","v":766.97811200403964},8436.7592320444364,null,11,{"$f":"AS17*Inputs!$F$165","v":1993.295424115935},21926.249665275285,null,11,{"$f":"AW17*Inputs!$F$165","v":766.97811200403964},8436.7592320444364,null,11,{"$f":"(BA17*0.99)*Inputs!$G$165","v":1993.295424115935},21926.249665275285,null,11,{"$f":"(BE17*0.99)*Inputs!$G$165","v":766.97811200403964},8436.7592320444364,null,11,{"$f":"BI17*Inputs!$H$165","v":2013.4297213292273},22147.7269346215,null,11,{"$f":"BM17*Inputs!$H$165","v":774.72536566064616},8521.9790222671072,null,11,{"$f":"BQ17*Inputs!$I$165","v":2013.4297213292273},22147.7269346215,null,11,{"$f":"BU17*Inputs!$I$165","v":774.72536566064616},8521.9790222671072,null,11,{"$f":"BY17*Inputs!$J$165","v":1941.5908595267381},21357.499454794121,null,11,{"$f":"CC17*Inputs!$J$165","v":747.08328414719983},8217.9161256191983,null,11,{"$f":"CG17*Inputs!$K$165","v":1861.5444482519063},20476.988930770967,null,11,{"$f":"CK17*Inputs!$K$165","v":716.28311039999994},7879.1142143999996,null,11,{"$f":"CO17*Inputs!$L$165","v":1793.3954222080022},19727.349644288024,null,11,{"$f":"CS17*Inputs!$L$165","v":690.06079999999997},7590.6687999999995,null,11,1724.4186752000021,18968.605427200022,null,11,663.52,7298.7199999999993,null,11,1658.0948800000019,18239.043680000021,"ALE's receive $250 per student",null,null,null,11,638,7018]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!J18","v":"F"},{"$f":"'School Resources'!F18","v":0},{"$f":"'School Resources'!G18","v":788.34099999999989},{"$f":"'School Resources'!H18","v":0},{"$f":"'School Resources'!I18","v":788.34099999999989},{"$f":"SUM(ADM!F18:K18)","v":0},{"$f":"SUM(ADM!L18:N18)","v":603.88199999999995},{"$f":"SUM(ADM!O18:R18)","v":184.459},788.34099999999989,{"$f":"IF(F18=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K18*Inputs!$D$162,(G18*Inputs!$D$162))))","v":0},{"$f":"IF(F18=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L18,$X$6:$Z$1266,3)),(VLOOKUP(H18,$X$6:$Z$1266,3)))))","v":162555.20369166115},{"$f":"IF(F18=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M18,$T$6:$V$1905,3)),(VLOOKUP(I18,$T$6:$V$1905,3)))))","v":247795.16776666345},{"$f":"IF(AND(F18=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J18*Inputs!$D$161,SUM(O18:Q18))","v":410350.3714583246},null,12,{"$f":"AC18*Inputs!$D$165","v":2003.6311396468502},24043.573675762203,null,12,{"$f":"AG18*Inputs!$D$165","v":770.30809534299181},9243.6971441159021,null,12,{"$f":"AK18*Inputs!$E$165","v":1988.7157713616377},23864.589256339652,null,12,{"$f":"AO18*Inputs!$E$165","v":764.57379190371387},9174.8855028445669,null,12,{"$f":"AS18*Inputs!$F$165","v":1988.7157713616377},23864.589256339652,null,12,{"$f":"AW18*Inputs!$F$165","v":764.57379190371387},9174.8855028445669,null,12,{"$f":"(BA18*0.99)*Inputs!$G$165","v":1988.7157713616377},23864.589256339652,null,12,{"$f":"(BE18*0.99)*Inputs!$G$165","v":764.57379190371387},9174.8855028445669,null,12,{"$f":"BI18*Inputs!$H$165","v":2008.8038094561998},24105.645713474398,null,12,{"$f":"BM18*Inputs!$H$165","v":772.29675949870091},9267.5611139844113,null,12,{"$f":"BQ18*Inputs!$I$165","v":2008.8038094561998},24105.645713474398,null,12,{"$f":"BU18*Inputs!$I$165","v":772.29675949870091},9267.5611139844113,null,12,{"$f":"BY18*Inputs!$J$165","v":1937.1299994756027},23245.559993707233,null,12,{"$f":"CC18*Inputs!$J$165","v":744.74133027840014},8936.8959633408012,null,12,{"$f":"CG18*Inputs!$K$165","v":1857.2674971002905},22287.209965203485,null,12,{"$f":"CK18*Inputs!$K$165","v":714.03770880000013},8568.452505600002,null,12,{"$f":"CO18*Inputs!$L$165","v":1789.2750453760023},21471.300544512029,null,12,{"$f":"CS18*Inputs!$L$165","v":687.89760000000012},8254.771200000001,null,12,1720.4567744000021,20645.481292800025,null,12,661.44,7937.2800000000007,null,12,1654.2853600000019,19851.424320000024,"due to lower activity participation",null,null,null,12,636,7632]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},{"$f":"'School Resources'!J19","v":"F"},{"$f":"'School Resources'!F19","v":0},{"$f":"'School Resources'!G19","v":16.358333333333334},{"$f":"'School Resources'!H19","v":0},{"$f":"'School Resources'!I19","v":16.358333333333334},{"$f":"SUM(ADM!F19:K19)","v":0},{"$f":"SUM(ADM!L19:N19)","v":16.358333333333334},{"$f":"SUM(ADM!O19:R19)","v":0},16.358333333333334,{"$f":"IF(F19=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K19*Inputs!$D$162,(G19*Inputs!$D$162))))","v":0},{"$f":"IF(F19=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L19,$X$6:$Z$1266,3)),(VLOOKUP(H19,$X$6:$Z$1266,3)))))","v":12169.898965418835},{"$f":"IF(F19=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M19,$T$6:$V$1905,3)),(VLOOKUP(I19,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F19=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J19*Inputs!$D$161,SUM(O19:Q19))","v":12169.898965418835},null,13,{"$f":"AC19*Inputs!$D$165","v":1999.0171394968959},25987.222813459648,null,13,{"$f":"AG19*Inputs!$D$165","v":767.88574284191293},9982.514656944868,null,13,{"$f":"AK19*Inputs!$E$165","v":1984.1361186073407},25793.769541895428,null,13,{"$f":"AO19*Inputs!$E$165","v":762.16947180338752},9908.203133444038,null,13,{"$f":"AS19*Inputs!$F$165","v":1984.1361186073407},25793.769541895428,null,13,{"$f":"AW19*Inputs!$F$165","v":762.16947180338752},9908.203133444038,null,13,{"$f":"(BA19*0.99)*Inputs!$G$165","v":1984.1361186073407},25793.769541895428,null,13,{"$f":"(BE19*0.99)*Inputs!$G$165","v":762.16947180338752},9908.203133444038,null,13,{"$f":"BI19*Inputs!$H$165","v":2004.1778975831724},26054.312668581242,null,13,{"$f":"BM19*Inputs!$H$165","v":769.86815333675509},10008.285993377816,null,13,{"$f":"BQ19*Inputs!$I$165","v":2004.1778975831724},26054.312668581242,null,13,{"$f":"BU19*Inputs!$I$165","v":769.86815333675509},10008.285993377816,null,13,{"$f":"BY19*Inputs!$J$165","v":1932.6691394244672},25124.698812518072,null,13,{"$f":"CC19*Inputs!$J$165","v":742.39937640959999},9651.1918933247998,null,13,{"$f":"CG19*Inputs!$K$165","v":1852.9905459486743},24088.877097332766,null,13,{"$f":"CK19*Inputs!$K$165","v":711.7923072000001},9253.2999936000015,null,13,{"$f":"CO19*Inputs!$L$165","v":1785.1546685440021},23207.010691072028,null,13,{"$f":"CS19*Inputs!$L$165","v":685.73440000000005},8914.5472000000009,null,13,1716.4948736000019,22314.433356800026,null,13,659.36,8571.68,null,13,1650.4758400000019,21456.185920000025,"no data available on ALE activity ",null,null,null,13,634,8242]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},{"$f":"'School Resources'!J20","v":"F"},{"$f":"'School Resources'!F20","v":0},{"$f":"'School Resources'!G20","v":0},{"$f":"'School Resources'!H20","v":720.68799999999999},{"$f":"'School Resources'!I20","v":720.68799999999999},{"$f":"SUM(ADM!F20:K20)","v":0},{"$f":"SUM(ADM!L20:N20)","v":0},{"$f":"SUM(ADM!O20:R20)","v":720.68799999999999},720.68799999999999,{"$f":"IF(F20=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K20*Inputs!$D$162,(G20*Inputs!$D$162))))","v":0},{"$f":"IF(F20=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L20,$X$6:$Z$1266,3)),(VLOOKUP(H20,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F20=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M20,$T$6:$V$1905,3)),(VLOOKUP(I20,$T$6:$V$1905,3)))))","v":510764.84593262261},{"$f":"IF(AND(F20=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J20*Inputs!$D$161,SUM(O20:Q20))","v":510764.84593262261},null,14,{"$f":"AC20*Inputs!$D$165","v":1994.4031393469411},27921.643950857175,null,14,{"$f":"AG20*Inputs!$D$165","v":765.46339034083428},10716.487464771681,null,14,{"$f":"AK20*Inputs!$E$165","v":1979.5564658530432},27713.790521942603,null,14,{"$f":"AO20*Inputs!$E$165","v":759.76515170306129},10636.712123842859,null,14,{"$f":"AS20*Inputs!$F$165","v":1979.5564658530432},27713.790521942603,null,14,{"$f":"AW20*Inputs!$F$165","v":759.76515170306129},10636.712123842859,null,14,{"$f":"(BA20*0.99)*Inputs!$G$165","v":1979.5564658530432},27713.790521942603,null,14,{"$f":"(BE20*0.99)*Inputs!$G$165","v":759.76515170306129},10636.712123842859,null,14,{"$f":"BI20*Inputs!$H$165","v":1999.5519857101447},27993.727799942026,null,14,{"$f":"BM20*Inputs!$H$165","v":767.43954717480938},10744.153660447331,null,14,{"$f":"BQ20*Inputs!$I$165","v":1999.5519857101447},27993.727799942026,null,14,{"$f":"BU20*Inputs!$I$165","v":767.43954717480938},10744.153660447331,null,14,{"$f":"BY20*Inputs!$J$165","v":1928.2082793733316},26994.915911226642,null,14,{"$f":"CC20*Inputs!$J$165","v":740.05742254079985},10360.803915571198,null,14,{"$f":"CG20*Inputs!$K$165","v":1848.7135947970582},25881.990327158815,null,14,{"$f":"CK20*Inputs!$K$165","v":709.54690559999995},9933.6566783999988,null,14,{"$f":"CO20*Inputs!$L$165","v":1781.0342917120022},24934.480083968032,null,14,{"$f":"CS20*Inputs!$L$165","v":683.57119999999998},9569.996799999999,null,14,1712.532972800002,23975.461619200029,null,14,657.28,9201.92,null,14,1646.6663200000019,23053.328480000026,"participation levels",null,null,null,14,632,8848]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},{"$f":"'School Resources'!J21","v":"F"},{"$f":"'School Resources'!F21","v":0},{"$f":"'School Resources'!G21","v":0},{"$f":"'School Resources'!H21","v":35.718999999999994},{"$f":"'School Resources'!I21","v":35.718999999999994},{"$f":"SUM(ADM!F21:K21)","v":0},{"$f":"SUM(ADM!L21:N21)","v":0},{"$f":"SUM(ADM!O21:R21)","v":35.718999999999994},35.718999999999994,{"$f":"IF(F21=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K21*Inputs!$D$162,(G21*Inputs!$D$162))))","v":0},{"$f":"IF(F21=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L21,$X$6:$Z$1266,3)),(VLOOKUP(H21,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F21=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M21,$T$6:$V$1905,3)),(VLOOKUP(I21,$T$6:$V$1905,3)))))","v":66412.819766926405},{"$f":"IF(AND(F21=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J21*Inputs!$D$161,SUM(O21:Q21))","v":66412.819766926405},null,15,{"$f":"AC21*Inputs!$D$165","v":1989.7891391969868},29846.837087954802,null,15,{"$f":"AG21*Inputs!$D$165","v":763.04103783975586},11445.615567596338,null,15,{"$f":"AK21*Inputs!$E$165","v":1974.9768130987461},29624.652196481191,null,15,{"$f":"AO21*Inputs!$E$165","v":757.36083160273529},11360.41247404103,null,15,{"$f":"AS21*Inputs!$F$165","v":1974.9768130987461},29624.652196481191,null,15,{"$f":"AW21*Inputs!$F$165","v":757.36083160273529},11360.41247404103,null,15,{"$f":"(BA21*0.99)*Inputs!$G$165","v":1974.9768130987461},29624.652196481191,null,15,{"$f":"(BE21*0.99)*Inputs!$G$165","v":757.36083160273529},11360.41247404103,null,15,{"$f":"BI21*Inputs!$H$165","v":1994.9260738371172},29923.891107556759,null,15,{"$f":"BM21*Inputs!$H$165","v":765.0109410128639},11475.164115192958,null,15,{"$f":"BQ21*Inputs!$I$165","v":1994.9260738371172},29923.891107556759,null,15,{"$f":"BU21*Inputs!$I$165","v":765.0109410128639},11475.164115192958,null,15,{"$f":"BY21*Inputs!$J$165","v":1923.747419322196},28856.21128983294,null,15,{"$f":"CC21*Inputs!$J$165","v":737.71546867199993},11065.732030079998,null,15,{"$f":"CG21*Inputs!$K$165","v":1844.4366436454422},27666.549654681632,null,15,{"$f":"CK21*Inputs!$K$165","v":707.30150400000002},10609.522560000001,null,15,{"$f":"CO21*Inputs!$L$165","v":1776.913914880002},26653.70872320003,null,15,{"$f":"CS21*Inputs!$L$165","v":681.40800000000002},10221.120000000001,null,15,1708.571072000002,25628.56608000003,null,15,655.20000000000005,9828,null,15,1642.8568000000018,24642.852000000028,null,null,null,null,15,630,9450]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},{"$f":"'School Resources'!J22","v":"T"},{"$f":"'School Resources'!F22","v":0},{"$f":"'School Resources'!G22","v":0},{"$f":"'School Resources'!H22","v":41.313000000000002},{"$f":"'School Resources'!I22","v":41.313000000000002},{"$f":"SUM(ADM!F22:K22)","v":0},{"$f":"SUM(ADM!L22:N22)","v":0},{"$f":"SUM(ADM!O22:R22)","v":41.313000000000002},41.313000000000002,{"$f":"IF(F22=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K22*Inputs!$D$162,(G22*Inputs!$D$162))))","v":0},{"$f":"IF(F22=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L22,$X$6:$Z$1266,3)),(VLOOKUP(H22,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F22=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M22,$T$6:$V$1905,3)),(VLOOKUP(I22,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F22=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J22*Inputs!$D$161,SUM(O22:Q22))","v":12028.202990031225},null,16,{"$f":"AC22*Inputs!$D$165","v":1985.1751390470324},31762.802224752519,null,16,{"$f":"AG22*Inputs!$D$165","v":760.61868533867721},12169.898965418835,null,16,{"$f":"AK22*Inputs!$E$165","v":1970.3971603444488},31526.354565511181,null,16,{"$f":"AO22*Inputs!$E$165","v":754.95651150240906},12079.304184038545,null,16,{"$f":"AS22*Inputs!$F$165","v":1970.3971603444488},31526.354565511181,null,16,{"$f":"AW22*Inputs!$F$165","v":754.95651150240906},12079.304184038545,null,16,{"$f":"(BA22*0.99)*Inputs!$G$165","v":1970.3971603444488},31526.354565511181,null,16,{"$f":"(BE22*0.99)*Inputs!$G$165","v":754.95651150240906},12079.304184038545,null,16,{"$f":"BI22*Inputs!$H$165","v":1990.3001619640897},31844.802591425436,null,16,{"$f":"BM22*Inputs!$H$165","v":762.5823348509183},12201.317357614693,null,16,{"$f":"BQ22*Inputs!$I$165","v":1990.3001619640897},31844.802591425436,null,16,{"$f":"BU22*Inputs!$I$165","v":762.5823348509183},12201.317357614693,null,16,{"$f":"BY22*Inputs!$J$165","v":1919.2865592710607},30708.584948336971,null,16,{"$f":"CC22*Inputs!$J$165","v":735.37351480320001},11765.9762368512,null,16,{"$f":"CG22*Inputs!$K$165","v":1840.1596924938262},29442.55507990122,null,16,{"$f":"CK22*Inputs!$K$165","v":705.0561024000001},11280.897638400002,null,16,{"$f":"CO22*Inputs!$L$165","v":1772.7935380480021},28364.696608768034,null,16,{"$f":"CS22*Inputs!$L$165","v":679.24480000000005},10867.916800000001,null,16,1704.609171200002,27273.746739200033,null,16,653.12,10449.92,null,16,1639.0472800000018,26224.756480000029,null,null,null,null,16,628,10048]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!J23","v":"F"},{"$f":"'School Resources'!F23","v":102.629},{"$f":"'School Resources'!G23","v":0},{"$f":"'School Resources'!H23","v":0},{"$f":"'School Resources'!I23","v":102.629},{"$f":"SUM(ADM!F23:K23)","v":102.629},{"$f":"SUM(ADM!L23:N23)","v":0},{"$f":"SUM(ADM!O23:R23)","v":0},102.629,{"$f":"IF(F23=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K23*Inputs!$D$162,(G23*Inputs!$D$162))))","v":2486.7391558750005},{"$f":"IF(F23=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L23,$X$6:$Z$1266,3)),(VLOOKUP(H23,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F23=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M23,$T$6:$V$1905,3)),(VLOOKUP(I23,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F23=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J23*Inputs!$D$161,SUM(O23:Q23))","v":2486.7391558750005},null,17,{"$f":"AC23*Inputs!$D$165","v":1980.5611388970776},33669.539361250318,null,17,{"$f":"AG23*Inputs!$D$165","v":758.19633283759845},12889.337658239174,null,17,{"$f":"AK23*Inputs!$E$165","v":1965.8175075901513},33418.897629032574,null,17,{"$f":"AO23*Inputs!$E$165","v":752.55219140208283},12793.387253835408,null,17,{"$f":"AS23*Inputs!$F$165","v":1965.8175075901513},33418.897629032574,null,17,{"$f":"AW23*Inputs!$F$165","v":752.55219140208283},12793.387253835408,null,17,{"$f":"(BA23*0.99)*Inputs!$G$165","v":1965.8175075901513},33418.897629032574,null,17,{"$f":"(BE23*0.99)*Inputs!$G$165","v":752.55219140208283},12793.387253835408,null,17,{"$f":"BI23*Inputs!$H$165","v":1985.674250091062},33756.462251548051,null,17,{"$f":"BM23*Inputs!$H$165","v":760.15372868897259},12922.613387712534,null,17,{"$f":"BQ23*Inputs!$I$165","v":1985.674250091062},33756.462251548051,null,17,{"$f":"BU23*Inputs!$I$165","v":760.15372868897259},12922.613387712534,null,17,{"$f":"BY23*Inputs!$J$165","v":1914.8256992199249},32552.036886738722,null,17,{"$f":"CC23*Inputs!$J$165","v":733.03156093439986},12461.536535884798,null,17,{"$f":"CG23*Inputs!$K$165","v":1835.88274134221},31210.006602817572,null,17,{"$f":"CK23*Inputs!$K$165","v":702.81070079999995},11947.7819136,null,17,{"$f":"CO23*Inputs!$L$165","v":1768.673161216002},30067.443740672032,null,17,{"$f":"CS23*Inputs!$L$165","v":677.08159999999998},11510.387199999999,null,17,1700.6472704000018,28911.00359680003,null,17,651.04,11067.68,null,17,1635.2377600000018,27799.041920000032,null,null,null,null,17,626,10642]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!J24","v":"F"},{"$f":"'School Resources'!F24","v":315.44100000000003},{"$f":"'School Resources'!G24","v":0},{"$f":"'School Resources'!H24","v":0},{"$f":"'School Resources'!I24","v":315.44100000000003},{"$f":"SUM(ADM!F24:K24)","v":315.44100000000003},{"$f":"SUM(ADM!L24:N24)","v":0},{"$f":"SUM(ADM!O24:R24)","v":0},315.44100000000003,{"$f":"IF(F24=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K24*Inputs!$D$162,(G24*Inputs!$D$162))))","v":7643.2537203750016},{"$f":"IF(F24=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L24,$X$6:$Z$1266,3)),(VLOOKUP(H24,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F24=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M24,$T$6:$V$1905,3)),(VLOOKUP(I24,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F24=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J24*Inputs!$D$161,SUM(O24:Q24))","v":7643.2537203750016},null,18,{"$f":"AC24*Inputs!$D$165","v":1975.9471387471233},35567.048497448217,null,18,{"$f":"AG24*Inputs!$D$165","v":755.77398033652003},13603.931646057361,null,18,{"$f":"AK24*Inputs!$E$165","v":1961.2378548358543},35302.281387045376,null,18,{"$f":"AO24*Inputs!$E$165","v":750.14787130175682},13502.661683431623,null,18,{"$f":"AS24*Inputs!$F$165","v":1961.2378548358543},35302.281387045376,null,18,{"$f":"AW24*Inputs!$F$165","v":750.14787130175682},13502.661683431623,null,18,{"$f":"(BA24*0.99)*Inputs!$G$165","v":1961.2378548358543},35302.281387045376,null,18,{"$f":"(BE24*0.99)*Inputs!$G$165","v":750.14787130175682},13502.661683431623,null,18,{"$f":"BI24*Inputs!$H$165","v":1981.0483382180346},35658.870087924624,null,18,{"$f":"BM24*Inputs!$H$165","v":757.72512252702711},13639.052205486489,null,18,{"$f":"BQ24*Inputs!$I$165","v":1981.0483382180346},35658.870087924624,null,18,{"$f":"BU24*Inputs!$I$165","v":757.72512252702711},13639.052205486489,null,18,{"$f":"BY24*Inputs!$J$165","v":1910.3648391687896},34386.567105038215,null,18,{"$f":"CC24*Inputs!$J$165","v":730.68960706559994},13152.4129271808,null,18,{"$f":"CG24*Inputs!$K$165","v":1831.6057901905942},32968.904223430698,null,18,{"$f":"CK24*Inputs!$K$165","v":700.56529920000003},12610.1753856,null,18,{"$f":"CO24*Inputs!$L$165","v":1764.5527843840021},31761.950118912038,null,18,{"$f":"CS24*Inputs!$L$165","v":674.91840000000002},12148.531200000001,null,18,1696.6853696000019,30540.336652800033,null,18,648.96,11681.28,null,18,1631.4282400000018,29365.708320000031,null,null,null,null,18,624,11232]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!J25","v":"F"},{"$f":"'School Resources'!F25","v":0},{"$f":"'School Resources'!G25","v":54.748999999999995},{"$f":"'School Resources'!H25","v":0},{"$f":"'School Resources'!I25","v":54.748999999999995},{"$f":"SUM(ADM!F25:K25)","v":0},{"$f":"SUM(ADM!L25:N25)","v":54.748999999999995},{"$f":"SUM(ADM!O25:R25)","v":0},54.748999999999995,{"$f":"IF(F25=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K25*Inputs!$D$162,(G25*Inputs!$D$162))))","v":0},{"$f":"IF(F25=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L25,$X$6:$Z$1266,3)),(VLOOKUP(H25,$X$6:$Z$1266,3)))))","v":36102.741676075304},{"$f":"IF(F25=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M25,$T$6:$V$1905,3)),(VLOOKUP(I25,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F25=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J25*Inputs!$D$161,SUM(O25:Q25))","v":36102.741676075304},null,19,{"$f":"AC25*Inputs!$D$165","v":1971.333138597169},37455.329633346213,null,19,{"$f":"AG25*Inputs!$D$165","v":753.35162783544149},14313.680928873388,null,19,{"$f":"AK25*Inputs!$E$165","v":1956.6582020815572},37176.505839549587,null,19,{"$f":"AO25*Inputs!$E$165","v":747.74355120143071},14207.127472827184,null,19,{"$f":"AS25*Inputs!$F$165","v":1956.6582020815572},37176.505839549587,null,19,{"$f":"AW25*Inputs!$F$165","v":747.74355120143071},14207.127472827184,null,19,{"$f":"(BA25*0.99)*Inputs!$G$165","v":1956.6582020815572},37176.505839549587,null,19,{"$f":"(BE25*0.99)*Inputs!$G$165","v":747.74355120143071},14207.127472827184,null,19,{"$f":"BI25*Inputs!$H$165","v":1976.4224263450074},37552.026100555137,null,19,{"$f":"BM25*Inputs!$H$165","v":755.29651636508152},14350.63381093655,null,19,{"$f":"BQ25*Inputs!$I$165","v":1976.4224263450074},37552.026100555137,null,19,{"$f":"BU25*Inputs!$I$165","v":755.29651636508152},14350.63381093655,null,19,{"$f":"BY25*Inputs!$J$165","v":1905.9039791176542},36212.175603235431,null,19,{"$f":"CC25*Inputs!$J$165","v":728.34765319680002},13838.605410739201,null,19,{"$f":"CG25*Inputs!$K$165","v":1827.3288390389782},34719.247941740585,null,19,{"$f":"CK25*Inputs!$K$165","v":698.3198976000001},13268.078054400003,null,19,{"$f":"CO25*Inputs!$L$165","v":1760.4324075520021},33448.215743488043,null,19,{"$f":"CS25*Inputs!$L$165","v":672.75520000000006},12782.348800000002,null,19,1692.7234688000019,32161.745907200035,null,19,646.88,12290.72,null,19,1627.6187200000018,30924.755680000035,null,null,null,null,19,622,11818]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!J26","v":"F"},{"$f":"'School Resources'!F26","v":0},{"$f":"'School Resources'!G26","v":160.85599999999999},{"$f":"'School Resources'!H26","v":0},{"$f":"'School Resources'!I26","v":160.85599999999999},{"$f":"SUM(ADM!F26:K26)","v":0},{"$f":"SUM(ADM!L26:N26)","v":160.85599999999999},{"$f":"SUM(ADM!O26:R26)","v":0},160.85599999999999,{"$f":"IF(F26=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K26*Inputs!$D$162,(G26*Inputs!$D$162))))","v":0},{"$f":"IF(F26=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L26,$X$6:$Z$1266,3)),(VLOOKUP(H26,$X$6:$Z$1266,3)))))","v":72993.910644201591},{"$f":"IF(F26=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M26,$T$6:$V$1905,3)),(VLOOKUP(I26,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F26=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J26*Inputs!$D$161,SUM(O26:Q26))","v":72993.910644201591},null,20,{"$f":"AC26*Inputs!$D$165","v":1966.7191384472144},39334.382768944284,null,20,{"$f":"AG26*Inputs!$D$165","v":750.92927533436284},15018.585506687257,null,20,{"$f":"AK26*Inputs!$E$165","v":1952.0785493272599},39041.570986545201,null,20,{"$f":"AO26*Inputs!$E$165","v":745.33923110110447},14906.784622022089,null,20,{"$f":"AS26*Inputs!$F$165","v":1952.0785493272599},39041.570986545201,null,20,{"$f":"AW26*Inputs!$F$165","v":745.33923110110447},14906.784622022089,null,20,{"$f":"(BA26*0.99)*Inputs!$G$165","v":1952.0785493272599},39041.570986545201,null,20,{"$f":"(BE26*0.99)*Inputs!$G$165","v":745.33923110110447},14906.784622022089,null,20,{"$f":"BI26*Inputs!$H$165","v":1971.7965144719797},39435.930289439595,null,20,{"$f":"BM26*Inputs!$H$165","v":752.86791020313581},15057.358204062715,null,20,{"$f":"BQ26*Inputs!$I$165","v":1971.7965144719797},39435.930289439595,null,20,{"$f":"BU26*Inputs!$I$165","v":752.86791020313581},15057.358204062715,null,20,{"$f":"BY26*Inputs!$J$165","v":1901.4431190665186},38028.862381330371,null,20,{"$f":"CC26*Inputs!$J$165","v":726.00569932799988},14520.113986559998,null,20,{"$f":"CG26*Inputs!$K$165","v":1823.0518878873622},36461.037757747246,null,20,{"$f":"CK26*Inputs!$K$165","v":696.07449599999995},13921.48992,null,20,{"$f":"CO26*Inputs!$L$165","v":1756.312030720002},35126.240614400042,null,20,{"$f":"CS26*Inputs!$L$165","v":670.59199999999998},13411.84,null,20,1688.7615680000019,33775.231360000042,null,20,644.79999999999995,12896,null,20,1623.8092000000017,32476.184000000034,null,null,null,null,20,620,12400]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!J27","v":"F"},{"$f":"'School Resources'!F27","v":0},{"$f":"'School Resources'!G27","v":0},{"$f":"'School Resources'!H27","v":82.709666666666664},{"$f":"'School Resources'!I27","v":82.709666666666664},{"$f":"SUM(ADM!F27:K27)","v":0},{"$f":"SUM(ADM!L27:N27)","v":0},{"$f":"SUM(ADM!O27:R27)","v":82.709666666666664},82.709666666666664,{"$f":"IF(F27=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K27*Inputs!$D$162,(G27*Inputs!$D$162))))","v":0},{"$f":"IF(F27=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L27,$X$6:$Z$1266,3)),(VLOOKUP(H27,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F27=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M27,$T$6:$V$1905,3)),(VLOOKUP(I27,$T$6:$V$1905,3)))))","v":137813.392590303},{"$f":"IF(AND(F27=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J27*Inputs!$D$161,SUM(O27:Q27))","v":137813.392590303},null,21,{"$f":"AC27*Inputs!$D$165","v":1962.1051382972598},41204.207904242459,null,21,{"$f":"AG27*Inputs!$D$165","v":748.50692283328431},15718.64537949897,null,21,{"$f":"AK27*Inputs!$E$165","v":1947.4988965729624},40897.47682803221,null,21,{"$f":"AO27*Inputs!$E$165","v":742.93491100077847},15601.633131016348,null,21,{"$f":"AS27*Inputs!$F$165","v":1947.4988965729624},40897.47682803221,null,21,{"$f":"AW27*Inputs!$F$165","v":742.93491100077847},15601.633131016348,null,21,{"$f":"(BA27*0.99)*Inputs!$G$165","v":1947.4988965729624},40897.47682803221,null,21,{"$f":"(BE27*0.99)*Inputs!$G$165","v":742.93491100077847},15601.633131016348,null,21,{"$f":"BI27*Inputs!$H$165","v":1967.170602598952},41310.582654577993,null,21,{"$f":"BM27*Inputs!$H$165","v":750.43930404119033},15759.225384864996,null,21,{"$f":"BQ27*Inputs!$I$165","v":1967.170602598952},41310.582654577993,null,21,{"$f":"BU27*Inputs!$I$165","v":750.43930404119033},15759.225384864996,null,21,{"$f":"BY27*Inputs!$J$165","v":1896.9822590153829},39836.627439323041,null,21,{"$f":"CC27*Inputs!$J$165","v":723.66374545919996},15196.9386546432,null,21,{"$f":"CG27*Inputs!$K$165","v":1818.774936735746},38194.273671450668,null,21,{"$f":"CK27*Inputs!$K$165","v":693.82909440000003},14570.410982400001,null,21,{"$f":"CO27*Inputs!$L$165","v":1752.1916538880018},36796.024731648038,null,21,{"$f":"CS27*Inputs!$L$165","v":668.42880000000002},14037.004800000001,null,21,1684.7996672000017,35380.793011200039,null,21,642.72,13497.12,null,21,1619.9996800000017,34019.993280000039,null,null,null,null,21,618,12978]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},{"$f":"'School Resources'!J28","v":"F"},{"$f":"'School Resources'!F28","v":0},{"$f":"'School Resources'!G28","v":0},{"$f":"'School Resources'!H28","v":264.06200000000001},{"$f":"'School Resources'!I28","v":264.06200000000001},{"$f":"SUM(ADM!F28:K28)","v":0},{"$f":"SUM(ADM!L28:N28)","v":0},{"$f":"SUM(ADM!O28:R28)","v":264.06200000000001},264.06200000000001,{"$f":"IF(F28=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K28*Inputs!$D$162,(G28*Inputs!$D$162))))","v":0},{"$f":"IF(F28=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L28,$X$6:$Z$1266,3)),(VLOOKUP(H28,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F28=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M28,$T$6:$V$1905,3)),(VLOOKUP(I28,$T$6:$V$1905,3)))))","v":302849.46358061751},{"$f":"IF(AND(F28=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J28*Inputs!$D$161,SUM(O28:Q28))","v":302849.46358061751},null,22,{"$f":"AC28*Inputs!$D$165","v":1957.4911381473055},43064.805039240724,null,22,{"$f":"AG28*Inputs!$D$165","v":746.08457033220566},16413.860547308526,null,22,{"$f":"AK28*Inputs!$E$165","v":1942.9192438186653},42744.223364010635,null,22,{"$f":"AO28*Inputs!$E$165","v":740.53059090045224},16291.672999809949,null,22,{"$f":"AS28*Inputs!$F$165","v":1942.9192438186653},42744.223364010635,null,22,{"$f":"AW28*Inputs!$F$165","v":740.53059090045224},16291.672999809949,null,22,{"$f":"(BA28*0.99)*Inputs!$G$165","v":1942.9192438186653},42744.223364010635,null,22,{"$f":"(BE28*0.99)*Inputs!$G$165","v":740.53059090045224},16291.672999809949,null,22,{"$f":"BI28*Inputs!$H$165","v":1962.5446907259245},43175.983195970337,null,22,{"$f":"BM28*Inputs!$H$165","v":748.01069787924473},16456.235353343385,null,22,{"$f":"BQ28*Inputs!$I$165","v":1962.5446907259245},43175.983195970337,null,22,{"$f":"BU28*Inputs!$I$165","v":748.01069787924473},16456.235353343385,null,22,{"$f":"BY28*Inputs!$J$165","v":1892.5213989642475},41635.470777213442,null,22,{"$f":"CC28*Inputs!$J$165","v":721.32179159040004},15869.079414988801,null,22,{"$f":"CG28*Inputs!$K$165","v":1814.49798558413},39918.955682850858,null,22,{"$f":"CK28*Inputs!$K$165","v":691.58369280000011},15214.841241600003,null,22,{"$f":"CO28*Inputs!$L$165","v":1748.0712770560019},38457.56809523204,null,22,{"$f":"CS28*Inputs!$L$165","v":666.26560000000006},14657.843200000001,null,22,1680.8377664000018,36978.430860800043,null,22,640.64,14094.08,null,22,1616.1901600000017,35556.183520000035,null,null,null,null,22,616,13552]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!J29","v":"F"},{"$f":"'School Resources'!F29","v":337.726},{"$f":"'School Resources'!G29","v":0},{"$f":"'School Resources'!H29","v":0},{"$f":"'School Resources'!I29","v":337.726},{"$f":"SUM(ADM!F29:K29)","v":337.726},{"$f":"SUM(ADM!L29:N29)","v":0},{"$f":"SUM(ADM!O29:R29)","v":0},337.726,{"$f":"IF(F29=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K29*Inputs!$D$162,(G29*Inputs!$D$162))))","v":8183.2276272500003},{"$f":"IF(F29=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L29,$X$6:$Z$1266,3)),(VLOOKUP(H29,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F29=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M29,$T$6:$V$1905,3)),(VLOOKUP(I29,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F29=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J29*Inputs!$D$161,SUM(O29:Q29))","v":8183.2276272500003},null,23,{"$f":"AC29*Inputs!$D$165","v":1952.8771379973512},44916.174173939078,null,23,{"$f":"AG29*Inputs!$D$165","v":743.66221783112701},17104.23101011592,null,23,{"$f":"AK29*Inputs!$E$165","v":1938.3395910643683},44581.81059448047,null,23,{"$f":"AO29*Inputs!$E$165","v":738.12627080012601},16976.904228402898,null,23,{"$f":"AS29*Inputs!$F$165","v":1938.3395910643683},44581.81059448047,null,23,{"$f":"AW29*Inputs!$F$165","v":738.12627080012601},16976.904228402898,null,23,{"$f":"(BA29*0.99)*Inputs!$G$165","v":1938.3395910643683},44581.81059448047,null,23,{"$f":"(BE29*0.99)*Inputs!$G$165","v":738.12627080012601},16976.904228402898,null,23,{"$f":"BI29*Inputs!$H$165","v":1957.9187788528973},45032.131913616635,null,23,{"$f":"BM29*Inputs!$H$165","v":745.58209171729902},17148.388109497879,null,23,{"$f":"BQ29*Inputs!$I$165","v":1957.9187788528973},45032.131913616635,null,23,{"$f":"BU29*Inputs!$I$165","v":745.58209171729902},17148.388109497879,null,23,{"$f":"BY29*Inputs!$J$165","v":1888.0605389131122},43425.392395001581,null,23,{"$f":"CC29*Inputs!$J$165","v":718.97983772159989},16536.536267596799,null,23,{"$f":"CG29*Inputs!$K$165","v":1810.2210344325142},41635.083791947829,null,23,{"$f":"CK29*Inputs!$K$165","v":689.33829119999996},15854.780697599999,null,23,{"$f":"CO29*Inputs!$L$165","v":1743.950900224002},40110.870705152047,null,23,{"$f":"CS29*Inputs!$L$165","v":664.10239999999999},15274.3552,null,23,1676.8758656000018,38568.144908800045,null,23,638.55999999999995,14686.88,null,23,1612.3806400000017,37084.754720000041,null,null,null,null,23,614,14122]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!J30","v":"F"},{"$f":"'School Resources'!F30","v":0},{"$f":"'School Resources'!G30","v":156.018},{"$f":"'School Resources'!H30","v":0},{"$f":"'School Resources'!I30","v":156.018},{"$f":"SUM(ADM!F30:K30)","v":0},{"$f":"SUM(ADM!L30:N30)","v":156.018},{"$f":"SUM(ADM!O30:R30)","v":0},156.018,{"$f":"IF(F30=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K30*Inputs!$D$162,(G30*Inputs!$D$162))))","v":0},{"$f":"IF(F30=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L30,$X$6:$Z$1266,3)),(VLOOKUP(H30,$X$6:$Z$1266,3)))))","v":72176.736326079234},{"$f":"IF(F30=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M30,$T$6:$V$1905,3)),(VLOOKUP(I30,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F30=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J30*Inputs!$D$161,SUM(O30:Q30))","v":72176.736326079234},null,24,{"$f":"AC30*Inputs!$D$165","v":1948.2631378473964},46758.315308337515,null,24,{"$f":"AG30*Inputs!$D$165","v":741.23986533004859},17789.756767921164,null,24,{"$f":"AK30*Inputs!$E$165","v":1933.7599383100708},46410.2385194417,null,24,{"$f":"AO30*Inputs!$E$165","v":735.7219506998},17657.326816795201,null,24,{"$f":"AS30*Inputs!$F$165","v":1933.7599383100708},46410.2385194417,null,24,{"$f":"AW30*Inputs!$F$165","v":735.7219506998},17657.326816795201,null,24,{"$f":"(BA30*0.99)*Inputs!$G$165","v":1933.7599383100708},46410.2385194417,null,24,{"$f":"(BE30*0.99)*Inputs!$G$165","v":735.7219506998},17657.326816795201,null,24,{"$f":"BI30*Inputs!$H$165","v":1953.2928669798696},46879.028807516872,null,24,{"$f":"BM30*Inputs!$H$165","v":743.15348555535354},17835.683653328484,null,24,{"$f":"BQ30*Inputs!$I$165","v":1953.2928669798696},46879.028807516872,null,24,{"$f":"BU30*Inputs!$I$165","v":743.15348555535354},17835.683653328484,null,24,{"$f":"BY30*Inputs!$J$165","v":1883.5996788619766},45206.392292687437,null,24,{"$f":"CC30*Inputs!$J$165","v":716.63788385279997},17199.3092124672,null,24,{"$f":"CG30*Inputs!$K$165","v":1805.9440832808982},43342.657998741561,null,24,{"$f":"CK30*Inputs!$K$165","v":687.09288960000003},16490.229350400001,null,24,{"$f":"CO30*Inputs!$L$165","v":1739.8305233920021},41755.932561408052,null,24,{"$f":"CS30*Inputs!$L$165","v":661.93920000000003},15886.540800000001,null,24,1672.9139648000018,40149.935155200044,null,24,636.48,15275.52,null,24,1608.5711200000017,38605.706880000042,null,null,null,null,24,612,14688]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!J31","v":"F"},{"$f":"'School Resources'!F31","v":0},{"$f":"'School Resources'!G31","v":0},{"$f":"'School Resources'!H31","v":205.07399999999998},{"$f":"'School Resources'!I31","v":205.07399999999998},{"$f":"SUM(ADM!F31:K31)","v":0},{"$f":"SUM(ADM!L31:N31)","v":0},{"$f":"SUM(ADM!O31:R31)","v":205.07399999999998},205.07399999999998,{"$f":"IF(F31=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K31*Inputs!$D$162,(G31*Inputs!$D$162))))","v":0},{"$f":"IF(F31=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L31,$X$6:$Z$1266,3)),(VLOOKUP(H31,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F31=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M31,$T$6:$V$1905,3)),(VLOOKUP(I31,$T$6:$V$1905,3)))))","v":263661.59384743066},{"$f":"IF(AND(F31=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J31*Inputs!$D$161,SUM(O31:Q31))","v":263661.59384743066},null,25,{"$f":"AC31*Inputs!$D$165","v":1943.6491376974416},48591.22844243604,null,25,{"$f":"AG31*Inputs!$D$165","v":738.81751282896983},18470.437820724244,null,25,{"$f":"AK31*Inputs!$E$165","v":1929.1802855557733},48229.507138894332,null,25,{"$f":"AO31*Inputs!$E$165","v":733.31763059947377},18332.940764986844,null,25,{"$f":"AS31*Inputs!$F$165","v":1929.1802855557733},48229.507138894332,null,25,{"$f":"AW31*Inputs!$F$165","v":733.31763059947377},18332.940764986844,null,25,{"$f":"(BA31*0.99)*Inputs!$G$165","v":1929.1802855557733},48229.507138894332,null,25,{"$f":"(BE31*0.99)*Inputs!$G$165","v":733.31763059947377},18332.940764986844,null,25,{"$f":"BI31*Inputs!$H$165","v":1948.6669551068417},48716.673877671041,null,25,{"$f":"BM31*Inputs!$H$165","v":740.72487939340783},18518.121984835198,null,25,{"$f":"BQ31*Inputs!$I$165","v":1948.6669551068417},48716.673877671041,null,25,{"$f":"BU31*Inputs!$I$165","v":740.72487939340783},18518.121984835198,null,25,{"$f":"BY31*Inputs!$J$165","v":1879.1388188108408},46978.470470271022,null,25,{"$f":"CC31*Inputs!$J$165","v":714.29592998399994},17857.398249599999,null,25,{"$f":"CG31*Inputs!$K$165","v":1801.6671321292818},45041.678303232045,null,25,{"$f":"CK31*Inputs!$K$165","v":684.847488},17121.1872,null,25,{"$f":"CO31*Inputs!$L$165","v":1735.7101465600017},43392.75366400004,null,25,{"$f":"CS31*Inputs!$L$165","v":659.77599999999995},16494.399999999998,null,25,1668.9520640000017,41723.801600000043,null,25,634.4,15860,null,25,1604.7616000000016,40119.040000000037,null,null,null,null,25,610,15250]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!J32","v":"F"},{"$f":"'School Resources'!F32","v":216.74299999999999},{"$f":"'School Resources'!G32","v":0},{"$f":"'School Resources'!H32","v":0},{"$f":"'School Resources'!I32","v":216.74299999999999},{"$f":"SUM(ADM!F32:K32)","v":216.74299999999999},{"$f":"SUM(ADM!L32:N32)","v":0},{"$f":"SUM(ADM!O32:R32)","v":0},216.74299999999999,{"$f":"IF(F32=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K32*Inputs!$D$162,(G32*Inputs!$D$162))))","v":5251.7641686249999},{"$f":"IF(F32=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L32,$X$6:$Z$1266,3)),(VLOOKUP(H32,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F32=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M32,$T$6:$V$1905,3)),(VLOOKUP(I32,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F32=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J32*Inputs!$D$161,SUM(O32:Q32))","v":5251.7641686249999},null,26,{"$f":"AC32*Inputs!$D$165","v":1939.0351375474875},50414.91357623467,null,26,{"$f":"AG32*Inputs!$D$165","v":736.39516032789152},19146.274168525179,null,26,{"$f":"AK32*Inputs!$E$165","v":1924.6006328014762},50039.616452838382,null,26,{"$f":"AO32*Inputs!$E$165","v":730.91331049914788},19003.746072977847,null,26,{"$f":"AS32*Inputs!$F$165","v":1924.6006328014762},50039.616452838382,null,26,{"$f":"AW32*Inputs!$F$165","v":730.91331049914788},19003.746072977847,null,26,{"$f":"(BA32*0.99)*Inputs!$G$165","v":1924.6006328014762},50039.616452838382,null,26,{"$f":"(BE32*0.99)*Inputs!$G$165","v":730.91331049914788},19003.746072977847,null,26,{"$f":"BI32*Inputs!$H$165","v":1944.0410432338144},50545.067124079178,null,26,{"$f":"BM32*Inputs!$H$165","v":738.29627323146246},19195.703104018023,null,26,{"$f":"BQ32*Inputs!$I$165","v":1944.0410432338144},50545.067124079178,null,26,{"$f":"BU32*Inputs!$I$165","v":738.29627323146246},19195.703104018023,null,26,{"$f":"BY32*Inputs!$J$165","v":1874.6779587597055},48741.626927752339,null,26,{"$f":"CC32*Inputs!$J$165","v":711.95397611520013},18510.803378995202,null,26,{"$f":"CG32*Inputs!$K$165","v":1797.390180977666},46732.144705419312,null,26,{"$f":"CK32*Inputs!$K$165","v":682.60208640000019},17747.654246400005,null,26,{"$f":"CO32*Inputs!$L$165","v":1731.5897697280018},45021.334012928048,null,26,{"$f":"CS32*Inputs!$L$165","v":657.61280000000011},17097.932800000002,null,26,1664.9901632000017,43289.744243200046,null,26,632.32000000000005,16440.32,null,26,1600.9520800000016,41624.754080000042,null,null,null,null,26,608,15808]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!J33","v":"F"},{"$f":"'School Resources'!F33","v":0},{"$f":"'School Resources'!G33","v":126.857},{"$f":"'School Resources'!H33","v":0},{"$f":"'School Resources'!I33","v":126.857},{"$f":"SUM(ADM!F33:K33)","v":0},{"$f":"SUM(ADM!L33:N33)","v":126.857},{"$f":"SUM(ADM!O33:R33)","v":0},126.857,{"$f":"IF(F33=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K33*Inputs!$D$162,(G33*Inputs!$D$162))))","v":0},{"$f":"IF(F33=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L33,$X$6:$Z$1266,3)),(VLOOKUP(H33,$X$6:$Z$1266,3)))))","v":64400.770419420674},{"$f":"IF(F33=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M33,$T$6:$V$1905,3)),(VLOOKUP(I33,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F33=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J33*Inputs!$D$161,SUM(O33:Q33))","v":64400.770419420674},null,27,{"$f":"AC33*Inputs!$D$165","v":1934.4211373975329},52229.37070973339,null,27,{"$f":"AG33*Inputs!$D$165","v":733.97280782681275},19817.265811323945,null,27,{"$f":"AK33*Inputs!$E$165","v":1920.0209800471789},51840.566461273833,null,27,{"$f":"AO33*Inputs!$E$165","v":728.50899039882154},19669.742740768183,null,27,{"$f":"AS33*Inputs!$F$165","v":1920.0209800471789},51840.566461273833,null,27,{"$f":"AW33*Inputs!$F$165","v":728.50899039882154},19669.742740768183,null,27,{"$f":"(BA33*0.99)*Inputs!$G$165","v":1920.0209800471789},51840.566461273833,null,27,{"$f":"(BE33*0.99)*Inputs!$G$165","v":728.50899039882154},19669.742740768183,null,27,{"$f":"BI33*Inputs!$H$165","v":1939.4151313607867},52364.20854674124,null,27,{"$f":"BM33*Inputs!$H$165","v":735.86766706951676},19868.427010876952,null,27,{"$f":"BQ33*Inputs!$I$165","v":1939.4151313607867},52364.20854674124,null,27,{"$f":"BU33*Inputs!$I$165","v":735.86766706951676},19868.427010876952,null,27,{"$f":"BY33*Inputs!$J$165","v":1870.2170987085699},50495.861665131386,null,27,{"$f":"CC33*Inputs!$J$165","v":709.61202224639999},19159.5246006528,null,27,{"$f":"CG33*Inputs!$K$165","v":1793.11322982605},48414.057205303347,null,27,{"$f":"CK33*Inputs!$K$165","v":680.35668480000004},18369.6304896,null,27,{"$f":"CO33*Inputs!$L$165","v":1727.4693928960019},46641.673608192054,null,27,{"$f":"CS33*Inputs!$L$165","v":655.44960000000003},17697.139200000001,null,27,1661.0282624000017,44847.763084800048,null,27,630.24,17016.48,null,27,1597.1425600000016,43122.849120000043,null,null,null,null,27,606,16362]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!J34","v":"F"},{"$f":"'School Resources'!F34","v":0},{"$f":"'School Resources'!G34","v":0},{"$f":"'School Resources'!H34","v":179},{"$f":"'School Resources'!I34","v":179},{"$f":"SUM(ADM!F34:K34)","v":0},{"$f":"SUM(ADM!L34:N34)","v":0},{"$f":"SUM(ADM!O34:R34)","v":179},179,{"$f":"IF(F34=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K34*Inputs!$D$162,(G34*Inputs!$D$162))))","v":0},{"$f":"IF(F34=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L34,$X$6:$Z$1266,3)),(VLOOKUP(H34,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F34=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M34,$T$6:$V$1905,3)),(VLOOKUP(I34,$T$6:$V$1905,3)))))","v":243642.55975905873},{"$f":"IF(AND(F34=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J34*Inputs!$D$161,SUM(O34:Q34))","v":243642.55975905873},null,28,{"$f":"AC34*Inputs!$D$165","v":1929.8071372475786},54034.599842932199,null,28,{"$f":"AG34*Inputs!$D$165","v":731.55045532573411},20483.412749120555,null,28,{"$f":"AK34*Inputs!$E$165","v":1915.4413272928819},53632.357164200694,null,28,{"$f":"AO34*Inputs!$E$165","v":726.10467029849531},20330.93076835787,null,28,{"$f":"AS34*Inputs!$F$165","v":1915.4413272928819},53632.357164200694,null,28,{"$f":"AW34*Inputs!$F$165","v":726.10467029849531},20330.93076835787,null,28,{"$f":"(BA34*0.99)*Inputs!$G$165","v":1915.4413272928819},53632.357164200694,null,28,{"$f":"(BE34*0.99)*Inputs!$G$165","v":726.10467029849531},20330.93076835787,null,28,{"$f":"BI34*Inputs!$H$165","v":1934.7892194877595},54174.098145657263,null,28,{"$f":"BM34*Inputs!$H$165","v":733.43906090757105},20536.29370541199,null,28,{"$f":"BQ34*Inputs!$I$165","v":1934.7892194877595},54174.098145657263,null,28,{"$f":"BU34*Inputs!$I$165","v":733.43906090757105},20536.29370541199,null,28,{"$f":"BY34*Inputs!$J$165","v":1865.7562386574346},52241.174682408164,null,28,{"$f":"CC34*Inputs!$J$165","v":707.27006837759996},19803.561914572798,null,28,{"$f":"CG34*Inputs!$K$165","v":1788.836278674434},50087.415802884148,null,28,{"$f":"CK34*Inputs!$K$165","v":678.1112832},18987.115929600001,null,28,{"$f":"CO34*Inputs!$L$165","v":1723.3490160640019},48253.772449792057,null,28,{"$f":"CS34*Inputs!$L$165","v":653.28639999999996},18292.019199999999,null,28,1657.0663616000018,46397.858124800048,null,28,628.16,17588.48,null,28,1593.3330400000016,44613.325120000045,null,null,null,null,28,604,16912]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!J35","v":"F"},{"$f":"'School Resources'!F35","v":117.265},{"$f":"'School Resources'!G35","v":0},{"$f":"'School Resources'!H35","v":0},{"$f":"'School Resources'!I35","v":117.265},{"$f":"SUM(ADM!F35:K35)","v":117.265},{"$f":"SUM(ADM!L35:N35)","v":0},{"$f":"SUM(ADM!O35:R35)","v":0},117.265,{"$f":"IF(F35=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K35*Inputs!$D$162,(G35*Inputs!$D$162))))","v":2841.3749243750003},{"$f":"IF(F35=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L35,$X$6:$Z$1266,3)),(VLOOKUP(H35,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F35=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M35,$T$6:$V$1905,3)),(VLOOKUP(I35,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F35=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J35*Inputs!$D$161,SUM(O35:Q35))","v":2841.3749243750003},null,29,{"$f":"AC35*Inputs!$D$165","v":1925.1931370976238},55830.60097583109,null,29,{"$f":"AG35*Inputs!$D$165","v":729.12810282465568},21144.714981915015,null,29,{"$f":"AK35*Inputs!$E$165","v":1910.8616745385843},55414.988561618942,null,29,{"$f":"AO35*Inputs!$E$165","v":723.70035019816942},20987.310155746913,null,29,{"$f":"AS35*Inputs!$F$165","v":1910.8616745385843},55414.988561618942,null,29,{"$f":"AW35*Inputs!$F$165","v":723.70035019816942},20987.310155746913,null,29,{"$f":"(BA35*0.99)*Inputs!$G$165","v":1910.8616745385843},55414.988561618942,null,29,{"$f":"(BE35*0.99)*Inputs!$G$165","v":723.70035019816942},20987.310155746913,null,29,{"$f":"BI35*Inputs!$H$165","v":1930.1633076147316},55974.735920827217,null,29,{"$f":"BM35*Inputs!$H$165","v":731.01045474562568},21199.303187623143,null,29,{"$f":"BQ35*Inputs!$I$165","v":1930.1633076147316},55974.735920827217,null,29,{"$f":"BU35*Inputs!$I$165","v":731.01045474562568},21199.303187623143,null,29,{"$f":"BY35*Inputs!$J$165","v":1861.2953786062988},53977.565979582665,null,29,{"$f":"CC35*Inputs!$J$165","v":704.92811450880015},20442.915320755204,null,29,{"$f":"CG35*Inputs!$K$165","v":1784.5593275228177},51752.220498161718,null,29,{"$f":"CK35*Inputs!$K$165","v":675.86588160000019},19600.110566400006,null,29,{"$f":"CO35*Inputs!$L$165","v":1719.2286392320016},49857.630537728044,null,29,{"$f":"CS35*Inputs!$L$165","v":651.12320000000011},18882.572800000002,null,29,1653.1044608000016,47940.029363200047,null,29,626.08000000000004,18156.32,null,29,1589.5235200000016,46096.182080000042,null,null,null,null,29,602,17458]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!J36","v":"F"},{"$f":"'School Resources'!F36","v":26.062999999999999},{"$f":"'School Resources'!G36","v":0},{"$f":"'School Resources'!H36","v":0},{"$f":"'School Resources'!I36","v":26.062999999999999},{"$f":"SUM(ADM!F36:K36)","v":26.062999999999999},{"$f":"SUM(ADM!L36:N36)","v":0},{"$f":"SUM(ADM!O36:R36)","v":0},26.062999999999999,{"$f":"IF(F36=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K36*Inputs!$D$162,(G36*Inputs!$D$162))))","v":631.51626362500008},{"$f":"IF(F36=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L36,$X$6:$Z$1266,3)),(VLOOKUP(H36,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F36=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M36,$T$6:$V$1905,3)),(VLOOKUP(I36,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F36=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J36*Inputs!$D$161,SUM(O36:Q36))","v":631.51626362500008},null,30,{"$f":"AC36*Inputs!$D$165","v":1920.5791369476692},57617.374108430078,null,30,{"$f":"AG36*Inputs!$D$165","v":726.70575032357704},21801.17250970731,null,30,{"$f":"AK36*Inputs!$E$165","v":1906.2820217842871},57188.460653528615,null,30,{"$f":"AO36*Inputs!$E$165","v":721.29603009784319},21638.880902935296,null,30,{"$f":"AS36*Inputs!$F$165","v":1906.2820217842871},57188.460653528615,null,30,{"$f":"AW36*Inputs!$F$165","v":721.29603009784319},21638.880902935296,null,30,{"$f":"(BA36*0.99)*Inputs!$G$165","v":1906.2820217842871},57188.460653528615,null,30,{"$f":"(BE36*0.99)*Inputs!$G$165","v":721.29603009784319},21638.880902935296,null,30,{"$f":"BI36*Inputs!$H$165","v":1925.5373957417041},57766.121872251126,null,30,{"$f":"BM36*Inputs!$H$165","v":728.58184858367997},21857.455457510398,null,30,{"$f":"BQ36*Inputs!$I$165","v":1925.5373957417041},57766.121872251126,null,30,{"$f":"BU36*Inputs!$I$165","v":728.58184858367997},21857.455457510398,null,30,{"$f":"BY36*Inputs!$J$165","v":1856.8345185551632},55705.035556654897,null,30,{"$f":"CC36*Inputs!$J$165","v":702.58616064},21077.584819200001,null,30,{"$f":"CG36*Inputs!$K$165","v":1780.2823763712017},53408.471291136055,null,30,{"$f":"CK36*Inputs!$K$165","v":673.62048000000004},20208.614400000002,null,30,{"$f":"CO36*Inputs!$L$165","v":1715.1082624000016},51453.247872000051,null,30,{"$f":"CS36*Inputs!$L$165","v":648.96},19468.800000000003,null,30,1649.1425600000016,49474.276800000051,null,30,624,18720,null,30,1585.7140000000015,47571.420000000049,null,null,null,null,30,600,18000]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!J37","v":"F"},{"$f":"'School Resources'!F37","v":0},{"$f":"'School Resources'!G37","v":67.864333333333335},{"$f":"'School Resources'!H37","v":0},{"$f":"'School Resources'!I37","v":67.864333333333335},{"$f":"SUM(ADM!F37:K37)","v":0},{"$f":"SUM(ADM!L37:N37)","v":67.864333333333335},{"$f":"SUM(ADM!O37:R37)","v":0},67.864333333333335,{"$f":"IF(F37=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K37*Inputs!$D$162,(G37*Inputs!$D$162))))","v":0},{"$f":"IF(F37=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L37,$X$6:$Z$1266,3)),(VLOOKUP(H37,$X$6:$Z$1266,3)))))","v":42684.273421505837},{"$f":"IF(F37=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M37,$T$6:$V$1905,3)),(VLOOKUP(I37,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F37=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J37*Inputs!$D$161,SUM(O37:Q37))","v":42684.273421505837},null,31,{"$f":"AC37*Inputs!$D$165","v":1915.9651367977153},59394.919240729178,null,31,{"$f":"AG37*Inputs!$D$165","v":724.28339782249839},22452.785332497449,null,31,{"$f":"AK37*Inputs!$E$165","v":1901.7023690299902},58952.773439929697,null,31,{"$f":"AO37*Inputs!$E$165","v":718.89170999751695},22285.643009923027,null,31,{"$f":"AS37*Inputs!$F$165","v":1901.7023690299902},58952.773439929697,null,31,{"$f":"AW37*Inputs!$F$165","v":718.89170999751695},22285.643009923027,null,31,{"$f":"(BA37*0.99)*Inputs!$G$165","v":1901.7023690299902},58952.773439929697,null,31,{"$f":"(BE37*0.99)*Inputs!$G$165","v":718.89170999751695},22285.643009923027,null,31,{"$f":"BI37*Inputs!$H$165","v":1920.9114838686769},59548.255999928981,null,31,{"$f":"BM37*Inputs!$H$165","v":726.15324242173426},22510.750515073763,null,31,{"$f":"BQ37*Inputs!$I$165","v":1920.9114838686769},59548.255999928981,null,31,{"$f":"BU37*Inputs!$I$165","v":726.15324242173426},22510.750515073763,null,31,{"$f":"BY37*Inputs!$J$165","v":1852.3736585040281},57423.583413624867,null,31,{"$f":"CC37*Inputs!$J$165","v":700.24420677119997},21707.570409907199,null,31,{"$f":"CG37*Inputs!$K$165","v":1776.005425219586},55056.168181807167,null,31,{"$f":"CK37*Inputs!$K$165","v":671.37507840000001},20812.6274304,null,31,{"$f":"CO37*Inputs!$L$165","v":1710.9878855680017},53040.624452608055,null,31,{"$f":"CS37*Inputs!$L$165","v":646.79679999999996},20050.700799999999,null,31,1645.1806592000016,51000.600435200053,null,31,621.91999999999996,19279.52,null,31,1581.9044800000015,49039.038880000044,null,null,null,null,31,598,18538]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!J38","v":"F"},{"$f":"'School Resources'!F38","v":0},{"$f":"'School Resources'!G38","v":0},{"$f":"'School Resources'!H38","v":93.617999999999995},{"$f":"'School Resources'!I38","v":93.617999999999995},{"$f":"SUM(ADM!F38:K38)","v":0},{"$f":"SUM(ADM!L38:N38)","v":0},{"$f":"SUM(ADM!O38:R38)","v":93.617999999999995},93.617999999999995,{"$f":"IF(F38=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K38*Inputs!$D$162,(G38*Inputs!$D$162))))","v":0},{"$f":"IF(F38=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L38,$X$6:$Z$1266,3)),(VLOOKUP(H38,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F38=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M38,$T$6:$V$1905,3)),(VLOOKUP(I38,$T$6:$V$1905,3)))))","v":151580.43285754995},{"$f":"IF(AND(F38=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J38*Inputs!$D$161,SUM(O38:Q38))","v":151580.43285754995},null,32,{"$f":"AC38*Inputs!$D$165","v":1911.3511366477608},61163.236372728345,null,32,{"$f":"AG38*Inputs!$D$165","v":721.86104532141974},23099.553450285432,null,32,{"$f":"AK38*Inputs!$E$165","v":1897.1227162756929},60707.926920822174,null,32,{"$f":"AO38*Inputs!$E$165","v":716.48738989719072},22927.596476710103,null,32,{"$f":"AS38*Inputs!$F$165","v":1897.1227162756929},60707.926920822174,null,32,{"$f":"AW38*Inputs!$F$165","v":716.48738989719072},22927.596476710103,null,32,{"$f":"(BA38*0.99)*Inputs!$G$165","v":1897.1227162756929},60707.926920822174,null,32,{"$f":"(BE38*0.99)*Inputs!$G$165","v":716.48738989719072},22927.596476710103,null,32,{"$f":"BI38*Inputs!$H$165","v":1916.2855719956494},61321.138303860782,null,32,{"$f":"BM38*Inputs!$H$165","v":723.72463625978867},23159.188360313237,null,32,{"$f":"BQ38*Inputs!$I$165","v":1916.2855719956494},61321.138303860782,null,32,{"$f":"BU38*Inputs!$I$165","v":723.72463625978867},23159.188360313237,null,32,{"$f":"BY38*Inputs!$J$165","v":1847.9127984528925},59133.20955049256,null,32,{"$f":"CC38*Inputs!$J$165","v":697.90225290239994},22332.872092876798,null,32,{"$f":"CG38*Inputs!$K$165","v":1771.72847406797},56695.311170175039,null,32,{"$f":"CK38*Inputs!$K$165","v":669.12967679999997},21412.149657599999,null,32,{"$f":"CO38*Inputs!$L$165","v":1706.8675087360018},54619.760279552058,null,32,{"$f":"CS38*Inputs!$L$165","v":644.6336},20628.2752,null,32,1641.2187584000017,52519.000268800053,null,32,619.84,19834.88,null,32,1578.0949600000015,50499.038720000048,null,null,null,null,32,596,19072]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!J39","v":"F"},{"$f":"'School Resources'!F39","v":39.417000000000002},{"$f":"'School Resources'!G39","v":0},{"$f":"'School Resources'!H39","v":0},{"$f":"'School Resources'!I39","v":39.417000000000002},{"$f":"SUM(ADM!F39:K39)","v":35.417000000000002},{"$f":"SUM(ADM!L39:N39)","v":4},{"$f":"SUM(ADM!O39:R39)","v":0},39.417000000000002,{"$f":"IF(F39=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K39*Inputs!$D$162,(G39*Inputs!$D$162))))","v":858.16719137500013},{"$f":"IF(F39=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L39,$X$6:$Z$1266,3)),(VLOOKUP(H39,$X$6:$Z$1266,3)))))","v":3158.7476614064817},{"$f":"IF(F39=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M39,$T$6:$V$1905,3)),(VLOOKUP(I39,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F39=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J39*Inputs!$D$161,SUM(O39:Q39))","v":4016.9148527814818},null,33,{"$f":"AC39*Inputs!$D$165","v":1906.737136497806},62922.325504427594,null,33,{"$f":"AG39*Inputs!$D$165","v":719.4386928203412},23741.476863071261,null,33,{"$f":"AK39*Inputs!$E$165","v":1892.5430635213954},62453.921096206046,null,33,{"$f":"AO39*Inputs!$E$165","v":714.08306979686472},23564.741303296534,null,33,{"$f":"AS39*Inputs!$F$165","v":1892.5430635213954},62453.921096206046,null,33,{"$f":"AW39*Inputs!$F$165","v":714.08306979686472},23564.741303296534,null,33,{"$f":"(BA39*0.99)*Inputs!$G$165","v":1892.5430635213954},62453.921096206046,null,33,{"$f":"(BE39*0.99)*Inputs!$G$165","v":714.08306979686472},23564.741303296534,null,33,{"$f":"BI39*Inputs!$H$165","v":1911.6596601226217},63084.768784046515,null,33,{"$f":"BM39*Inputs!$H$165","v":721.29603009784319},23802.768993228827,null,33,{"$f":"BQ39*Inputs!$I$165","v":1911.6596601226217},63084.768784046515,null,33,{"$f":"BU39*Inputs!$I$165","v":721.29603009784319},23802.768993228827,null,33,{"$f":"BY39*Inputs!$J$165","v":1843.4519384017569},60833.913967257977,null,33,{"$f":"CC39*Inputs!$J$165","v":695.56029903360002},22953.489868108802,null,33,{"$f":"CG39*Inputs!$K$165","v":1767.451522916354},58325.900256239678,null,33,{"$f":"CK39*Inputs!$K$165","v":666.88427520000005},22007.1810816,null,33,{"$f":"CO39*Inputs!$L$165","v":1702.7471319040019},56190.655352832066,null,33,{"$f":"CS39*Inputs!$L$165","v":642.47040000000004},21201.5232,null,33,1637.2568576000017,54029.476300800059,null,33,617.76,20386.079999999998,null,33,1574.2854400000015,51951.419520000047,null,null,null,null,33,594,19602]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!J40","v":"F"},{"$f":"'School Resources'!F40","v":282.392},{"$f":"'School Resources'!G40","v":0},{"$f":"'School Resources'!H40","v":0},{"$f":"'School Resources'!I40","v":282.392},{"$f":"SUM(ADM!F40:K40)","v":241.51666666666665},{"$f":"SUM(ADM!L40:N40)","v":40.875333333333337},{"$f":"SUM(ADM!O40:R40)","v":0},282.392,{"$f":"IF(F40=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K40*Inputs!$D$162,(G40*Inputs!$D$162))))","v":5852.0394020833337},{"$f":"IF(F40=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L40,$X$6:$Z$1266,3)),(VLOOKUP(H40,$X$6:$Z$1266,3)))))","v":28099.289012511654},{"$f":"IF(F40=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M40,$T$6:$V$1905,3)),(VLOOKUP(I40,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F40=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J40*Inputs!$D$161,SUM(O40:Q40))","v":33951.328414594987},null,34,{"$f":"AC40*Inputs!$D$165","v":1902.1231363478516},64672.186635826954,null,34,{"$f":"AG40*Inputs!$D$165","v":717.01634031926255},24378.555570854925,null,34,{"$f":"AK40*Inputs!$E$165","v":1887.9634107670984},64190.755966081342,null,34,{"$f":"AO40*Inputs!$E$165","v":711.67874969653849},24197.07748968231,null,34,{"$f":"AS40*Inputs!$F$165","v":1887.9634107670984},64190.755966081342,null,34,{"$f":"AW40*Inputs!$F$165","v":711.67874969653849},24197.07748968231,null,34,{"$f":"(BA40*0.99)*Inputs!$G$165","v":1887.9634107670984},64190.755966081342,null,34,{"$f":"(BE40*0.99)*Inputs!$G$165","v":711.67874969653849},24197.07748968231,null,34,{"$f":"BI40*Inputs!$H$165","v":1907.0337482495943},64839.147440486209,null,34,{"$f":"BM40*Inputs!$H$165","v":718.86742393589748},24441.492413820513,null,34,{"$f":"BQ40*Inputs!$I$165","v":1907.0337482495943},64839.147440486209,null,34,{"$f":"BU40*Inputs!$I$165","v":718.86742393589748},24441.492413820513,null,34,{"$f":"BY40*Inputs!$J$165","v":1838.9910783506214},62525.696663921124,null,34,{"$f":"CC40*Inputs!$J$165","v":693.21834516479998},23569.423735603199,null,34,{"$f":"CG40*Inputs!$K$165","v":1763.1745717647377},59947.935440001085,null,34,{"$f":"CK40*Inputs!$K$165","v":664.63887360000001},22597.721702400002,null,34,{"$f":"CO40*Inputs!$L$165","v":1698.6267550720015},57753.309672448049,null,34,{"$f":"CS40*Inputs!$L$165","v":640.30719999999997},21770.444799999997,null,34,1633.2949568000015,55532.028531200049,null,34,615.67999999999995,20933.12,null,34,1570.4759200000015,53396.181280000048,null,null,null,null,34,592,20128]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!J41","v":"F"},{"$f":"'School Resources'!F41","v":415.298},{"$f":"'School Resources'!G41","v":0},{"$f":"'School Resources'!H41","v":0},{"$f":"'School Resources'!I41","v":415.298},{"$f":"SUM(ADM!F41:K41)","v":363.46899999999999},{"$f":"SUM(ADM!L41:N41)","v":51.829000000000001},{"$f":"SUM(ADM!O41:R41)","v":0},415.298,{"$f":"IF(F41=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K41*Inputs!$D$162,(G41*Inputs!$D$162))))","v":8806.9901708750003},{"$f":"IF(F41=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L41,$X$6:$Z$1266,3)),(VLOOKUP(H41,$X$6:$Z$1266,3)))))","v":34467.653737847257},{"$f":"IF(F41=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M41,$T$6:$V$1905,3)),(VLOOKUP(I41,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F41=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J41*Inputs!$D$161,SUM(O41:Q41))","v":43274.643908722253},null,35,{"$f":"AC41*Inputs!$D$165","v":1897.5091361978971},66412.819766926405,null,35,{"$f":"AG41*Inputs!$D$165","v":714.59398781818402},25010.789573636441,null,35,{"$f":"AK41*Inputs!$E$165","v":1883.3837580128009},65918.431530448026,null,35,{"$f":"AO41*Inputs!$E$165","v":709.27442959621237},24824.605035867433,null,35,{"$f":"AS41*Inputs!$F$165","v":1883.3837580128009},65918.431530448026,null,35,{"$f":"AW41*Inputs!$F$165","v":709.27442959621237},24824.605035867433,null,35,{"$f":"(BA41*0.99)*Inputs!$G$165","v":1883.3837580128009},65918.431530448026,null,35,{"$f":"(BE41*0.99)*Inputs!$G$165","v":709.27442959621237},24824.605035867433,null,35,{"$f":"BI41*Inputs!$H$165","v":1902.4078363765666},66584.274273179835,null,35,{"$f":"BM41*Inputs!$H$165","v":716.43881777395188},25075.358622088315,null,35,{"$f":"BQ41*Inputs!$I$165","v":1902.4078363765666},66584.274273179835,null,35,{"$f":"BU41*Inputs!$I$165","v":716.43881777395188},25075.358622088315,null,35,{"$f":"BY41*Inputs!$J$165","v":1834.5302182994858},64208.557640482002,null,35,{"$f":"CC41*Inputs!$J$165","v":690.87639129599995},24180.673695359998,null,35,{"$f":"CG41*Inputs!$K$165","v":1758.8976206131217},61561.41672145926,null,35,{"$f":"CK41*Inputs!$K$165","v":662.39347199999997},23183.771519999998,null,35,{"$f":"CO41*Inputs!$L$165","v":1694.5063782400016},59307.723238400053,null,35,{"$f":"CS41*Inputs!$L$165","v":638.14400000000001},22335.040000000001,null,35,1629.3330560000015,57026.656960000051,null,35,613.6,21476,null,35,1566.6664000000014,54833.324000000051,null,null,null,null,35,590,20650]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!J42","v":"F"},{"$f":"'School Resources'!F42","v":23.355},{"$f":"'School Resources'!G42","v":7.0180000000000007},{"$f":"'School Resources'!H42","v":0},{"$f":"'School Resources'!I42","v":30.373000000000001},{"$f":"SUM(ADM!F42:K42)","v":23.355},{"$f":"SUM(ADM!L42:N42)","v":7.0180000000000007},{"$f":"SUM(ADM!O42:R42)","v":0},30.373000000000001,{"$f":"IF(F42=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K42*Inputs!$D$162,(G42*Inputs!$D$162))))","v":565.90040812500001},{"$f":"IF(F42=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L42,$X$6:$Z$1266,3)),(VLOOKUP(H42,$X$6:$Z$1266,3)))))","v":5476.9390049386921},{"$f":"IF(F42=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M42,$T$6:$V$1905,3)),(VLOOKUP(I42,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F42=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J42*Inputs!$D$161,SUM(O42:Q42))","v":6042.8394130636916},null,36,{"$f":"AC42*Inputs!$D$165","v":1892.8951360479427},68144.224897725944,null,36,{"$f":"AG42*Inputs!$D$165","v":712.1716353171056},25638.178871415803,null,36,{"$f":"AK42*Inputs!$E$165","v":1878.8041052585038},67636.947789306141,null,36,{"$f":"AO42*Inputs!$E$165","v":706.87010949588637},25447.323941851908,null,36,{"$f":"AS42*Inputs!$F$165","v":1878.8041052585038},67636.947789306141,null,36,{"$f":"AW42*Inputs!$F$165","v":706.87010949588637},25447.323941851908,null,36,{"$f":"(BA42*0.99)*Inputs!$G$165","v":1878.8041052585038},67636.947789306141,null,36,{"$f":"(BE42*0.99)*Inputs!$G$165","v":706.87010949588637},25447.323941851908,null,36,{"$f":"BI42*Inputs!$H$165","v":1897.7819245035391},68320.149282127415,null,36,{"$f":"BM42*Inputs!$H$165","v":714.0102116120064},25704.367618032229,null,36,{"$f":"BQ42*Inputs!$I$165","v":1897.7819245035391},68320.149282127415,null,36,{"$f":"BU42*Inputs!$I$165","v":714.0102116120064},25704.367618032229,null,36,{"$f":"BY42*Inputs!$J$165","v":1830.0693582483502},65882.496896940604,null,36,{"$f":"CC42*Inputs!$J$165","v":688.53443742720003},24787.239747379201,null,36,{"$f":"CG42*Inputs!$K$165","v":1754.6206694615057},63166.344100614209,null,36,{"$f":"CK42*Inputs!$K$165","v":660.14807040000005},23765.330534400004,null,36,{"$f":"CO42*Inputs!$L$165","v":1690.3860014080017},60853.896050688061,null,36,{"$f":"CS42*Inputs!$L$165","v":635.98080000000004},22895.308800000003,null,36,1625.3711552000016,58513.361587200059,null,36,611.52,22014.720000000001,null,36,1562.8568800000014,56262.84768000005,null,null,null,null,36,588,21168]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!J43","v":"F"},{"$f":"'School Resources'!F43","v":304.1873333333333},{"$f":"'School Resources'!G43","v":0},{"$f":"'School Resources'!H43","v":0},{"$f":"'School Resources'!I43","v":304.1873333333333},{"$f":"SUM(ADM!F43:K43)","v":261.928},{"$f":"SUM(ADM!L43:N43)","v":42.259333333333331},{"$f":"SUM(ADM!O43:R43)","v":0},304.1873333333333,{"$f":"IF(F43=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K43*Inputs!$D$162,(G43*Inputs!$D$162))))","v":6346.6136630000001},{"$f":"IF(F43=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L43,$X$6:$Z$1266,3)),(VLOOKUP(H43,$X$6:$Z$1266,3)))))","v":29300.775853046624},{"$f":"IF(F43=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M43,$T$6:$V$1905,3)),(VLOOKUP(I43,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F43=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J43*Inputs!$D$161,SUM(O43:Q43))","v":35647.38951604662},null,37,{"$f":"AC43*Inputs!$D$165","v":1888.2811358979884},69866.402028225566,null,37,{"$f":"AG43*Inputs!$D$165","v":709.74928281602695},26260.723464192997,null,37,{"$f":"AK43*Inputs!$E$165","v":1874.2244525042067},69346.304742655644,null,37,{"$f":"AO43*Inputs!$E$165","v":704.46578939556025},26065.234207635731,null,37,{"$f":"AS43*Inputs!$F$165","v":1874.2244525042067},69346.304742655644,null,37,{"$f":"AW43*Inputs!$F$165","v":704.46578939556025},26065.234207635731,null,37,{"$f":"(BA43*0.99)*Inputs!$G$165","v":1874.2244525042067},69346.304742655644,null,37,{"$f":"(BE43*0.99)*Inputs!$G$165","v":704.46578939556025},26065.234207635731,null,37,{"$f":"BI43*Inputs!$H$165","v":1893.1560126305119},70046.772467328934,null,37,{"$f":"BM43*Inputs!$H$165","v":711.58160545006092},26328.519401652255,null,37,{"$f":"BQ43*Inputs!$I$165","v":1893.1560126305119},70046.772467328934,null,37,{"$f":"BU43*Inputs!$I$165","v":711.58160545006092},26328.519401652255,null,37,{"$f":"BY43*Inputs!$J$165","v":1825.6084981972151},67547.514433296965,null,37,{"$f":"CC43*Inputs!$J$165","v":686.19248355840011},25389.121891660805,null,37,{"$f":"CG43*Inputs!$K$165","v":1750.3437183098899},64762.717577465926,null,37,{"$f":"CK43*Inputs!$K$165","v":657.90266880000013},24342.398745600003,null,37,{"$f":"CO43*Inputs!$L$165","v":1686.2656245760018},62391.828109312068,null,37,{"$f":"CS43*Inputs!$L$165","v":633.81760000000008},23451.251200000002,null,37,1621.4092544000016,59992.142412800058,null,37,609.44000000000005,22549.280000000002,null,37,1559.0473600000014,57684.752320000051,null,null,null,null,37,586,21682]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},{"$f":"'School Resources'!J44","v":"F"},{"$f":"'School Resources'!F44","v":387.51000000000005},{"$f":"'School Resources'!G44","v":0},{"$f":"'School Resources'!H44","v":0},{"$f":"'School Resources'!I44","v":387.51000000000005},{"$f":"SUM(ADM!F44:K44)","v":341.03000000000003},{"$f":"SUM(ADM!L44:N44)","v":46.48},{"$f":"SUM(ADM!O44:R44)","v":0},387.51000000000005,{"$f":"IF(F44=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K44*Inputs!$D$162,(G44*Inputs!$D$162))))","v":8263.2847862500021},{"$f":"IF(F44=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L44,$X$6:$Z$1266,3)),(VLOOKUP(H44,$X$6:$Z$1266,3)))))","v":31645.61307409071},{"$f":"IF(F44=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M44,$T$6:$V$1905,3)),(VLOOKUP(I44,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F44=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J44*Inputs!$D$161,SUM(O44:Q44))","v":39908.897860340716},null,38,{"$f":"AC44*Inputs!$D$165","v":1883.6671357480338},71579.351158425285,null,38,{"$f":"AG44*Inputs!$D$165","v":707.32693031494819},26878.423351968031,null,38,{"$f":"AK44*Inputs!$E$165","v":1869.6447997499095},71046.502390496564,null,38,{"$f":"AO44*Inputs!$E$165","v":702.06146929523391},26678.335833218887,null,38,{"$f":"AS44*Inputs!$F$165","v":1869.6447997499095},71046.502390496564,null,38,{"$f":"AW44*Inputs!$F$165","v":702.06146929523391},26678.335833218887,null,38,{"$f":"(BA44*0.99)*Inputs!$G$165","v":1869.6447997499095},71046.502390496564,null,38,{"$f":"(BE44*0.99)*Inputs!$G$165","v":702.06146929523391},26678.335833218887,null,38,{"$f":"BI44*Inputs!$H$165","v":1888.5301007574842},71764.143828784407,null,38,{"$f":"BM44*Inputs!$H$165","v":709.1529992881151},26947.813972948374,null,38,{"$f":"BQ44*Inputs!$I$165","v":1888.5301007574842},71764.143828784407,null,38,{"$f":"BU44*Inputs!$I$165","v":709.1529992881151},26947.813972948374,null,38,{"$f":"BY44*Inputs!$J$165","v":1821.1476381460793},69203.610249551013,null,38,{"$f":"CC44*Inputs!$J$165","v":683.85052968959997},25986.320128204799,null,38,{"$f":"CG44*Inputs!$K$165","v":1746.0667671582737},66350.537152014396,null,38,{"$f":"CK44*Inputs!$K$165","v":655.65726719999998},24914.976153600001,null,38,{"$f":"CO44*Inputs!$L$165","v":1682.1452477440016},63921.519414272057,null,38,{"$f":"CS44*Inputs!$L$165","v":631.65440000000001},24002.867200000001,null,38,1617.4473536000014,61462.999436800055,null,38,607.36,23079.68,null,38,1555.2378400000014,59099.037920000053,null,null,null,null,38,584,22192]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!J45","v":"F"},{"$f":"'School Resources'!F45","v":261.96899999999999},{"$f":"'School Resources'!G45","v":0},{"$f":"'School Resources'!H45","v":0},{"$f":"'School Resources'!I45","v":261.96899999999999},{"$f":"SUM(ADM!F45:K45)","v":225.86033333333333},{"$f":"SUM(ADM!L45:N45)","v":36.108666666666664},{"$f":"SUM(ADM!O45:R45)","v":0},261.96899999999999,{"$f":"IF(F45=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K45*Inputs!$D$162,(G45*Inputs!$D$162))))","v":5472.6805742916667},{"$f":"IF(F45=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L45,$X$6:$Z$1266,3)),(VLOOKUP(H45,$X$6:$Z$1266,3)))))","v":25638.178871415803},{"$f":"IF(F45=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M45,$T$6:$V$1905,3)),(VLOOKUP(I45,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F45=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J45*Inputs!$D$161,SUM(O45:Q45))","v":31110.859445707469},null,39,{"$f":"AC45*Inputs!$D$165","v":1879.0531355980788},73283.072288325071,null,39,{"$f":"AG45*Inputs!$D$165","v":704.90457781386976},27491.278534740923,null,39,{"$f":"AK45*Inputs!$E$165","v":1865.0651469956117},72737.540732828857,null,39,{"$f":"AO45*Inputs!$E$165","v":699.6571491949079},27286.62881860141,null,39,{"$f":"AS45*Inputs!$F$165","v":1865.0651469956117},72737.540732828857,null,39,{"$f":"AW45*Inputs!$F$165","v":699.6571491949079},27286.62881860141,null,39,{"$f":"(BA45*0.99)*Inputs!$G$165","v":1865.0651469956117},72737.540732828857,null,39,{"$f":"(BE45*0.99)*Inputs!$G$165","v":699.6571491949079},27286.62881860141,null,39,{"$f":"BI45*Inputs!$H$165","v":1883.9041888844563},73472.263366493789,null,39,{"$f":"BM45*Inputs!$H$165","v":706.72439312616962},27562.251331920615,null,39,{"$f":"BQ45*Inputs!$I$165","v":1883.9041888844563},73472.263366493789,null,39,{"$f":"BU45*Inputs!$I$165","v":706.72439312616962},27562.251331920615,null,39,{"$f":"BY45*Inputs!$J$165","v":1816.6867780949435},70850.784345702792,null,39,{"$f":"CC45*Inputs!$J$165","v":681.50857582080005},26578.834457011202,null,39,{"$f":"CG45*Inputs!$K$165","v":1741.7898160066575},67929.802824259648,null,39,{"$f":"CK45*Inputs!$K$165","v":653.41186560000006},25483.062758400003,null,39,{"$f":"CO45*Inputs!$L$165","v":1678.0248709120015},65442.96996556806,null,39,{"$f":"CS45*Inputs!$L$165","v":629.49120000000005},24550.156800000001,null,39,1613.4854528000014,62925.932659200058,null,39,605.28,23605.919999999998,null,39,1551.4283200000013,60505.704480000051,null,null,null,null,39,582,22698]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},{"$f":"'School Resources'!J46","v":"F"},{"$f":"'School Resources'!F46","v":22.713999999999999},{"$f":"'School Resources'!G46","v":5.987999999999996},{"$f":"'School Resources'!H46","v":0},{"$f":"'School Resources'!I46","v":28.701999999999995},{"$f":"SUM(ADM!F46:K46)","v":22.713999999999999},{"$f":"SUM(ADM!L46:N46)","v":5.9879999999999995},{"$f":"SUM(ADM!O46:R46)","v":0},28.701999999999998,{"$f":"IF(F46=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K46*Inputs!$D$162,(G46*Inputs!$D$162))))","v":550.36873775000004},{"$f":"IF(F46=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L46,$X$6:$Z$1266,3)),(VLOOKUP(H46,$X$6:$Z$1266,3)))))","v":3936.3228142527096},{"$f":"IF(F46=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M46,$T$6:$V$1905,3)),(VLOOKUP(I46,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F46=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J46*Inputs!$D$161,SUM(O46:Q46))","v":4486.6915520027096},null,40,{"$f":"AC46*Inputs!$D$165","v":1874.4391354481249},74977.565417924998,null,40,{"$f":"AG46*Inputs!$D$165","v":702.48222531279134},28099.289012511654,null,40,{"$f":"AK46*Inputs!$E$165","v":1860.4854942413149},74419.419769652595,null,40,{"$f":"AO46*Inputs!$E$165","v":697.2528290945819},27890.113163783277,null,40,{"$f":"AS46*Inputs!$F$165","v":1860.4854942413149},74419.419769652595,null,40,{"$f":"AW46*Inputs!$F$165","v":697.2528290945819},27890.113163783277,null,40,{"$f":"(BA46*0.99)*Inputs!$G$165","v":1860.4854942413149},74419.419769652595,null,40,{"$f":"(BE46*0.99)*Inputs!$G$165","v":697.2528290945819},27890.113163783277,null,40,{"$f":"BI46*Inputs!$H$165","v":1879.2782770114293},75171.131080457169,null,40,{"$f":"BM46*Inputs!$H$165","v":704.29578696422413},28171.831478568965,null,40,{"$f":"BQ46*Inputs!$I$165","v":1879.2782770114293},75171.131080457169,null,40,{"$f":"BU46*Inputs!$I$165","v":704.29578696422413},28171.831478568965,null,40,{"$f":"BY46*Inputs!$J$165","v":1812.2259180438084},72489.036721752331,null,40,{"$f":"CC46*Inputs!$J$165","v":679.16662195200013},27166.664878080006,null,40,{"$f":"CG46*Inputs!$K$165","v":1737.5128648550417},69500.514594201668,null,40,{"$f":"CK46*Inputs!$K$165","v":651.16646400000013},26046.658560000003,null,40,{"$f":"CO46*Inputs!$L$165","v":1673.9044940800015},66956.179763200067,null,40,{"$f":"CS46*Inputs!$L$165","v":627.32800000000009},25093.120000000003,null,40,1609.5235520000015,64380.942080000059,null,40,603.20000000000005,24128,null,40,1547.6188000000013,61904.752000000051,null,null,null,null,40,580,23200]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},{"$f":"'School Resources'!J47","v":"F"},{"$f":"'School Resources'!F47","v":342.91033333333337},{"$f":"'School Resources'!G47","v":0},{"$f":"'School Resources'!H47","v":0},{"$f":"'School Resources'!I47","v":342.91033333333337},{"$f":"SUM(ADM!F47:K47)","v":295.96733333333339},{"$f":"SUM(ADM!L47:N47)","v":46.943000000000005},{"$f":"SUM(ADM!O47:R47)","v":0},342.91033333333337,{"$f":"IF(F47=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K47*Inputs!$D$162,(G47*Inputs!$D$162))))","v":7171.3994744166685},{"$f":"IF(F47=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L47,$X$6:$Z$1266,3)),(VLOOKUP(H47,$X$6:$Z$1266,3)))))","v":31645.61307409071},{"$f":"IF(F47=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M47,$T$6:$V$1905,3)),(VLOOKUP(I47,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F47=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J47*Inputs!$D$161,SUM(O47:Q47))","v":38817.01254850738},null,41,{"$f":"AC47*Inputs!$D$165","v":1869.8251352981704},76662.830547224992,null,41,{"$f":"AG47*Inputs!$D$165","v":700.05987281171247},28702.45478528021,null,41,{"$f":"AK47*Inputs!$E$165","v":1855.9058414870176},76092.139500967722,null,41,{"$f":"AO47*Inputs!$E$165","v":694.84850899425555},28488.788868764477,null,41,{"$f":"AS47*Inputs!$F$165","v":1855.9058414870176},76092.139500967722,null,41,{"$f":"AW47*Inputs!$F$165","v":694.84850899425555},28488.788868764477,null,41,{"$f":"(BA47*0.99)*Inputs!$G$165","v":1855.9058414870176},76092.139500967722,null,41,{"$f":"(BE47*0.99)*Inputs!$G$165","v":694.84850899425555},28488.788868764477,null,41,{"$f":"BI47*Inputs!$H$165","v":1874.6523651384016},76860.74697067446,null,41,{"$f":"BM47*Inputs!$H$165","v":701.86718080227831},28776.554412893413,null,41,{"$f":"BQ47*Inputs!$I$165","v":1874.6523651384016},76860.74697067446,null,41,{"$f":"BU47*Inputs!$I$165","v":701.86718080227831},28776.554412893413,null,41,{"$f":"BY47*Inputs!$J$165","v":1807.7650579926728},74118.367377699586,null,41,{"$f":"CC47*Inputs!$J$165","v":676.82466808319998},27749.8113914112,null,41,{"$f":"CG47*Inputs!$K$165","v":1733.2359137034257},71062.672461840455,null,41,{"$f":"CK47*Inputs!$K$165","v":648.92106239999998},26605.763558399998,null,41,{"$f":"CO47*Inputs!$L$165","v":1669.7841172480016},68461.148807168065,null,41,{"$f":"CS47*Inputs!$L$165","v":625.16480000000001},25631.756799999999,null,41,1605.5616512000015,65828.027699200058,null,41,601.12,24645.920000000002,null,41,1543.8092800000013,63296.180480000054,null,null,null,null,41,578,23698]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!J48","v":"F"},{"$f":"'School Resources'!F48","v":462.63400000000001},{"$f":"'School Resources'!G48","v":0},{"$f":"'School Resources'!H48","v":0},{"$f":"'School Resources'!I48","v":462.63400000000001},{"$f":"SUM(ADM!F48:K48)","v":395.67400000000004},{"$f":"SUM(ADM!L48:N48)","v":66.959999999999994},{"$f":"SUM(ADM!O48:R48)","v":0},462.63400000000001,{"$f":"IF(F48=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K48*Inputs!$D$162,(G48*Inputs!$D$162))))","v":9587.3293977500016},{"$f":"IF(F48=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L48,$X$6:$Z$1266,3)),(VLOOKUP(H48,$X$6:$Z$1266,3)))))","v":42207.069978793348},{"$f":"IF(F48=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M48,$T$6:$V$1905,3)),(VLOOKUP(I48,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F48=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J48*Inputs!$D$161,SUM(O48:Q48))","v":51794.399376543348},null,42,{"$f":"AC48*Inputs!$D$165","v":1865.2111351482158},78338.867676225069,null,42,{"$f":"AG48*Inputs!$D$165","v":697.63752031063393},29300.775853046624,null,42,{"$f":"AK48*Inputs!$E$165","v":1851.3261887327203},77755.69992677425,null,42,{"$f":"AO48*Inputs!$E$165","v":692.44418889392944},29082.655933545037,null,42,{"$f":"AS48*Inputs!$F$165","v":1851.3261887327203},77755.69992677425,null,42,{"$f":"AW48*Inputs!$F$165","v":692.44418889392944},29082.655933545037,null,42,{"$f":"(BA48*0.99)*Inputs!$G$165","v":1851.3261887327203},77755.69992677425,null,42,{"$f":"(BE48*0.99)*Inputs!$G$165","v":692.44418889392944},29082.655933545037,null,42,{"$f":"BI48*Inputs!$H$165","v":1870.0264532653741},78541.111037145718,null,42,{"$f":"BM48*Inputs!$H$165","v":699.43857464033272},29376.420134893975,null,42,{"$f":"BQ48*Inputs!$I$165","v":1870.0264532653741},78541.111037145718,null,42,{"$f":"BU48*Inputs!$I$165","v":699.43857464033272},29376.420134893975,null,42,{"$f":"BY48*Inputs!$J$165","v":1803.3041979415375},75738.776313544571,null,42,{"$f":"CC48*Inputs!$J$165","v":674.48271421439995},28328.273997004799,null,42,{"$f":"CG48*Inputs!$K$165","v":1728.9589625518097},72616.27642717601,null,42,{"$f":"CK48*Inputs!$K$165","v":646.67566079999995},27160.377753599998,null,42,{"$f":"CO48*Inputs!$L$165","v":1665.6637404160015},69957.877097472068,null,42,{"$f":"CS48*Inputs!$L$165","v":623.00159999999994},26166.067199999998,null,42,1601.5997504000013,67267.189516800048,null,42,599.04,25159.68,null,42,1539.9997600000013,64679.989920000051,null,null,null,null,42,576,24192]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},{"$f":"'School Resources'!J49","v":"F"},{"$f":"'School Resources'!F49","v":412.2806666666666},{"$f":"'School Resources'!G49","v":0},{"$f":"'School Resources'!H49","v":0},{"$f":"'School Resources'!I49","v":412.2806666666666},{"$f":"SUM(ADM!F49:K49)","v":354.81199999999995},{"$f":"SUM(ADM!L49:N49)","v":57.468666666666671},{"$f":"SUM(ADM!O49:R49)","v":0},412.2806666666666,{"$f":"IF(F49=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K49*Inputs!$D$162,(G49*Inputs!$D$162))))","v":8597.2278145},{"$f":"IF(F49=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L49,$X$6:$Z$1266,3)),(VLOOKUP(H49,$X$6:$Z$1266,3)))))","v":37694.22726928394},{"$f":"IF(F49=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M49,$T$6:$V$1905,3)),(VLOOKUP(I49,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F49=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J49*Inputs!$D$161,SUM(O49:Q49))","v":46291.455083783942},null,43,{"$f":"AC49*Inputs!$D$165","v":1860.5971349982615},80005.676804925242,null,43,{"$f":"AG49*Inputs!$D$165","v":695.21516780955551},29894.252215810888,null,43,{"$f":"AK49*Inputs!$E$165","v":1846.7465359784233},79410.101047072196,null,43,{"$f":"AO49*Inputs!$E$165","v":690.03986879360343},29671.714358124947,null,43,{"$f":"AS49*Inputs!$F$165","v":1846.7465359784233},79410.101047072196,null,43,{"$f":"AW49*Inputs!$F$165","v":690.03986879360343},29671.714358124947,null,43,{"$f":"(BA49*0.99)*Inputs!$G$165","v":1846.7465359784233},79410.101047072196,null,43,{"$f":"(BE49*0.99)*Inputs!$G$165","v":690.03986879360343},29671.714358124947,null,43,{"$f":"BI49*Inputs!$H$165","v":1865.4005413923467},80212.223279870901,null,43,{"$f":"BM49*Inputs!$H$165","v":697.00996847838735},29971.428644570657,null,43,{"$f":"BQ49*Inputs!$I$165","v":1865.4005413923467},80212.223279870901,null,43,{"$f":"BU49*Inputs!$I$165","v":697.00996847838735},29971.428644570657,null,43,{"$f":"BY49*Inputs!$J$165","v":1798.8433378904019},77350.263529287287,null,43,{"$f":"CC49*Inputs!$J$165","v":672.14076034560014},28902.052694860806,null,43,{"$f":"CG49*Inputs!$K$165","v":1724.6820114001937},74161.326490208332,null,43,{"$f":"CK49*Inputs!$K$165","v":644.43025920000014},27710.501145600007,null,43,{"$f":"CO49*Inputs!$L$165","v":1661.5433635840016},71446.364634112062,null,43,{"$f":"CS49*Inputs!$L$165","v":620.83840000000009},26696.051200000005,null,43,1597.6378496000013,68698.427532800051,null,43,596.96,25669.280000000002,null,43,1536.1902400000013,66056.180320000058,null,null,null,null,43,574,24682]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},{"$f":"'School Resources'!J50","v":"F"},{"$f":"'School Resources'!F50","v":443.75933333333336},{"$f":"'School Resources'!G50","v":0},{"$f":"'School Resources'!H50","v":0},{"$f":"'School Resources'!I50","v":443.75933333333336},{"$f":"SUM(ADM!F50:K50)","v":375.35333333333335},{"$f":"SUM(ADM!L50:N50)","v":68.405999999999992},{"$f":"SUM(ADM!O50:R50)","v":0},443.75933333333336,{"$f":"IF(F50=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K50*Inputs!$D$162,(G50*Inputs!$D$162))))","v":9094.9520241666687},{"$f":"IF(F50=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L50,$X$6:$Z$1266,3)),(VLOOKUP(H50,$X$6:$Z$1266,3)))))","v":43156.632159216162},{"$f":"IF(F50=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M50,$T$6:$V$1905,3)),(VLOOKUP(I50,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F50=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J50*Inputs!$D$161,SUM(O50:Q50))","v":52251.584183382831},null,44,{"$f":"AC50*Inputs!$D$165","v":1855.9831348483065},81663.257933325483,null,44,{"$f":"AG50*Inputs!$D$165","v":692.79281530847675},30482.883873572977,null,44,{"$f":"AK50*Inputs!$E$165","v":1842.1668832241255},81055.342861861529,null,44,{"$f":"AO50*Inputs!$E$165","v":687.63554869327709},30255.964142504192,null,44,{"$f":"AS50*Inputs!$F$165","v":1842.1668832241255},81055.342861861529,null,44,{"$f":"AW50*Inputs!$F$165","v":687.63554869327709},30255.964142504192,null,44,{"$f":"(BA50*0.99)*Inputs!$G$165","v":1842.1668832241255},81055.342861861529,null,44,{"$f":"(BE50*0.99)*Inputs!$G$165","v":687.63554869327709},30255.964142504192,null,44,{"$f":"BI50*Inputs!$H$165","v":1860.7746295193188},81874.083698850023,null,44,{"$f":"BM50*Inputs!$H$165","v":694.58136231644153},30561.579941923428,null,44,{"$f":"BQ50*Inputs!$I$165","v":1860.7746295193188},81874.083698850023,null,44,{"$f":"BU50*Inputs!$I$165","v":694.58136231644153},30561.579941923428,null,44,{"$f":"BY50*Inputs!$J$165","v":1794.3824778392661},78952.829024927705,null,44,{"$f":"CC50*Inputs!$J$165","v":669.7988064768},29471.147484979199,null,44,{"$f":"CG50*Inputs!$K$165","v":1720.4050602485775},75697.822650937407,null,44,{"$f":"CK50*Inputs!$K$165","v":642.18485759999999},28256.133734399999,null,44,{"$f":"CO50*Inputs!$L$165","v":1657.4229867520014},72926.611417088061,null,44,{"$f":"CS50*Inputs!$L$165","v":618.67520000000002},27221.7088,null,44,1593.6759488000014,70121.741747200067,null,44,594.88,26174.720000000001,null,44,1532.3807200000012,67424.751680000059,null,null,null,null,44,572,25168]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},{"$f":"'School Resources'!J51","v":"F"},{"$f":"'School Resources'!F51","v":431.66300000000001},{"$f":"'School Resources'!G51","v":0},{"$f":"'School Resources'!H51","v":0},{"$f":"'School Resources'!I51","v":431.66300000000001},{"$f":"SUM(ADM!F51:K51)","v":371.87400000000002},{"$f":"SUM(ADM!L51:N51)","v":59.789000000000001},{"$f":"SUM(ADM!O51:R51)","v":0},431.66300000000001,{"$f":"IF(F51=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K51*Inputs!$D$162,(G51*Inputs!$D$162))))","v":9010.6464727500006},{"$f":"IF(F51=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L51,$X$6:$Z$1266,3)),(VLOOKUP(H51,$X$6:$Z$1266,3)))))","v":38730.994139745562},{"$f":"IF(F51=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M51,$T$6:$V$1905,3)),(VLOOKUP(I51,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F51=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J51*Inputs!$D$161,SUM(O51:Q51))","v":47741.640612495561},null,45,{"$f":"AC51*Inputs!$D$165","v":1851.3691346983528},83311.61106142588,null,45,{"$f":"AG51*Inputs!$D$165","v":690.37046280739798},31066.670826332909,null,45,{"$f":"AK51*Inputs!$E$165","v":1837.5872304698289},82691.425371142308,null,45,{"$f":"AO51*Inputs!$E$165","v":685.23122859295086},30835.405286682788,null,45,{"$f":"AS51*Inputs!$F$165","v":1837.5872304698289},82691.425371142308,null,45,{"$f":"AW51*Inputs!$F$165","v":685.23122859295086},30835.405286682788,null,45,{"$f":"(BA51*0.99)*Inputs!$G$165","v":1837.5872304698289},82691.425371142308,null,45,{"$f":"(BE51*0.99)*Inputs!$G$165","v":685.23122859295086},30835.405286682788,null,45,{"$f":"BI51*Inputs!$H$165","v":1856.1487176462917},83526.692294083128,null,45,{"$f":"BM51*Inputs!$H$165","v":692.15275615449582},31146.874026952311,null,45,{"$f":"BQ51*Inputs!$I$165","v":1856.1487176462917},83526.692294083128,null,45,{"$f":"BU51*Inputs!$I$165","v":692.15275615449582},31146.874026952311,null,45,{"$f":"BY51*Inputs!$J$165","v":1789.921617788131},80546.472800465897,null,45,{"$f":"CC51*Inputs!$J$165","v":667.45685260799985},30035.558367359994,null,45,{"$f":"CG51*Inputs!$K$165","v":1716.1281090969617},77225.764909363279,null,45,{"$f":"CK51*Inputs!$K$165","v":639.93945599999995},28797.275519999999,null,45,{"$f":"CO51*Inputs!$L$165","v":1653.3026099200015},74398.617446400065,null,45,{"$f":"CS51*Inputs!$L$165","v":616.51199999999994},27743.039999999997,null,45,1589.7140480000014,71537.132160000067,null,45,592.79999999999995,26675.999999999996,null,45,1528.5712000000012,68785.704000000056,null,null,null,null,45,570,25650]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},{"$f":"'School Resources'!J52","v":"F"},{"$f":"'School Resources'!F52","v":410.80599999999998},{"$f":"'School Resources'!G52","v":0},{"$f":"'School Resources'!H52","v":0},{"$f":"'School Resources'!I52","v":410.80599999999998},{"$f":"SUM(ADM!F52:K52)","v":365.60599999999999},{"$f":"SUM(ADM!L52:N52)","v":45.2},{"$f":"SUM(ADM!O52:R52)","v":0},410.80599999999998,{"$f":"IF(F52=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K52*Inputs!$D$162,(G52*Inputs!$D$162))))","v":8858.77048225},{"$f":"IF(F52=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L52,$X$6:$Z$1266,3)),(VLOOKUP(H52,$X$6:$Z$1266,3)))))","v":31066.670826332909},{"$f":"IF(F52=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M52,$T$6:$V$1905,3)),(VLOOKUP(I52,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F52=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J52*Inputs!$D$161,SUM(O52:Q52))","v":39925.441308582907},null,46,{"$f":"AC52*Inputs!$D$165","v":1846.7551345483978},84950.7361892263,null,46,{"$f":"AG52*Inputs!$D$165","v":687.94811030631979},31645.61307409071,null,46,{"$f":"AK52*Inputs!$E$165","v":1833.0075777155312},84318.348574914431,null,46,{"$f":"AO52*Inputs!$E$165","v":682.82690849262508},31410.037790660754,null,46,{"$f":"AS52*Inputs!$F$165","v":1833.0075777155312},84318.348574914431,null,46,{"$f":"AW52*Inputs!$F$165","v":682.82690849262508},31410.037790660754,null,46,{"$f":"(BA52*0.99)*Inputs!$G$165","v":1833.0075777155312},84318.348574914431,null,46,{"$f":"(BE52*0.99)*Inputs!$G$165","v":682.82690849262508},31410.037790660754,null,46,{"$f":"BI52*Inputs!$H$165","v":1851.5228057732638},85170.049065570143,null,46,{"$f":"BM52*Inputs!$H$165","v":689.72414999255057},31727.310899657325,null,46,{"$f":"BQ52*Inputs!$I$165","v":1851.5228057732638},85170.049065570143,null,46,{"$f":"BU52*Inputs!$I$165","v":689.72414999255057},31727.310899657325,null,46,{"$f":"BY52*Inputs!$J$165","v":1785.4607577369952},82131.194855901776,null,46,{"$f":"CC52*Inputs!$J$165","v":665.11489873920016},30595.285342003208,null,46,{"$f":"CG52*Inputs!$K$165","v":1711.8511579453454},78745.153265485889,null,46,{"$f":"CK52*Inputs!$K$165","v":637.69405440000014},29333.926502400005,null,46,{"$f":"CO52*Inputs!$L$165","v":1649.1822330880013},75862.38272204806,null,46,{"$f":"CS52*Inputs!$L$165","v":614.3488000000001},28260.044800000003,null,46,1585.7521472000012,72944.59877120005,null,46,590.72,27173.120000000003,null,46,1524.7616800000012,70139.037280000062,null,null,null,null,46,568,26128]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},{"$f":"'School Resources'!J53","v":"F"},{"$f":"'School Resources'!F53","v":429.71999999999997},{"$f":"'School Resources'!G53","v":0},{"$f":"'School Resources'!H53","v":0},{"$f":"'School Resources'!I53","v":429.71999999999997},{"$f":"SUM(ADM!F53:K53)","v":384.23399999999998},{"$f":"SUM(ADM!L53:N53)","v":45.485999999999997},{"$f":"SUM(ADM!O53:R53)","v":0},429.71999999999997,{"$f":"IF(F53=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K53*Inputs!$D$162,(G53*Inputs!$D$162))))","v":9310.1339077499997},{"$f":"IF(F53=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L53,$X$6:$Z$1266,3)),(VLOOKUP(H53,$X$6:$Z$1266,3)))))","v":31066.670826332909},{"$f":"IF(F53=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M53,$T$6:$V$1905,3)),(VLOOKUP(I53,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F53=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J53*Inputs!$D$161,SUM(O53:Q53))","v":40376.804734082907},null,47,{"$f":"AC53*Inputs!$D$165","v":1842.1411343984432},86580.633316726831,null,47,{"$f":"AG53*Inputs!$D$165","v":685.52575780524091},32219.710616846321,null,47,{"$f":"AK53*Inputs!$E$165","v":1828.4279249612339},85936.112473177986,null,47,{"$f":"AO53*Inputs!$E$165","v":680.42258839229862},31979.861654438035,null,47,{"$f":"AS53*Inputs!$F$165","v":1828.4279249612339},85936.112473177986,null,47,{"$f":"AW53*Inputs!$F$165","v":680.42258839229862},31979.861654438035,null,47,{"$f":"(BA53*0.99)*Inputs!$G$165","v":1828.4279249612339},85936.112473177986,null,47,{"$f":"(BE53*0.99)*Inputs!$G$165","v":680.42258839229862},31979.861654438035,null,47,{"$f":"BI53*Inputs!$H$165","v":1846.8968939002364},86804.154013311112,null,47,{"$f":"BM53*Inputs!$H$165","v":687.29554383060463},32302.890560038417,null,47,{"$f":"BQ53*Inputs!$I$165","v":1846.8968939002364},86804.154013311112,null,47,{"$f":"BU53*Inputs!$I$165","v":687.29554383060463},32302.890560038417,null,47,{"$f":"BY53*Inputs!$J$165","v":1780.9998976858597},83706.995191235401,null,47,{"$f":"CC53*Inputs!$J$165","v":662.7729448703999},31150.328408908794,null,47,{"$f":"CG53*Inputs!$K$165","v":1707.5742067937294},80255.987719305282,null,47,{"$f":"CK53*Inputs!$K$165","v":635.44865279999999},29866.086681599998,null,47,{"$f":"CO53*Inputs!$L$165","v":1645.0618562560014},77317.90724403206,null,47,{"$f":"CS53*Inputs!$L$165","v":612.18560000000002},28772.7232,null,47,1581.7902464000013,74344.14158080006,null,47,588.64,27666.079999999998,null,47,1520.9521600000012,71484.751520000049,null,null,null,null,47,566,26602]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},{"$f":"'School Resources'!J54","v":"F"},{"$f":"'School Resources'!F54","v":453.26900000000001},{"$f":"'School Resources'!G54","v":0},{"$f":"'School Resources'!H54","v":0},{"$f":"'School Resources'!I54","v":453.26900000000001},{"$f":"SUM(ADM!F54:K54)","v":408.96000000000004},{"$f":"SUM(ADM!L54:N54)","v":44.308999999999997},{"$f":"SUM(ADM!O54:R54)","v":0},453.26900000000001,{"$f":"IF(F54=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K54*Inputs!$D$162,(G54*Inputs!$D$162))))","v":9909.2541600000022},{"$f":"IF(F54=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L54,$X$6:$Z$1266,3)),(VLOOKUP(H54,$X$6:$Z$1266,3)))))","v":30482.883873572977},{"$f":"IF(F54=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M54,$T$6:$V$1905,3)),(VLOOKUP(I54,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F54=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J54*Inputs!$D$161,SUM(O54:Q54))","v":40392.138033572977},null,48,{"$f":"AC54*Inputs!$D$165","v":1837.5271342484891},88201.302443927474,null,48,{"$f":"AG54*Inputs!$D$165","v":683.10340530416227},32788.963454599791,null,48,{"$f":"AK54*Inputs!$E$165","v":1823.8482722069371},87544.717065932986,null,48,{"$f":"AO54*Inputs!$E$165","v":678.01826829197239},32544.876878014675,null,48,{"$f":"AS54*Inputs!$F$165","v":1823.8482722069371},87544.717065932986,null,48,{"$f":"AW54*Inputs!$F$165","v":678.01826829197239},32544.876878014675,null,48,{"$f":"(BA54*0.99)*Inputs!$G$165","v":1823.8482722069371},87544.717065932986,null,48,{"$f":"(BE54*0.99)*Inputs!$G$165","v":678.01826829197239},32544.876878014675,null,48,{"$f":"BI54*Inputs!$H$165","v":1842.2709820272091},88429.007137306035,null,48,{"$f":"BM54*Inputs!$H$165","v":684.86693766865903},32873.613008095635,null,48,{"$f":"BQ54*Inputs!$I$165","v":1842.2709820272091},88429.007137306035,null,48,{"$f":"BU54*Inputs!$I$165","v":684.86693766865903},32873.613008095635,null,48,{"$f":"BY54*Inputs!$J$165","v":1776.5390376347245},85273.873806466785,null,48,{"$f":"CC54*Inputs!$J$165","v":660.43099100159986},31700.687568076792,null,48,{"$f":"CG54*Inputs!$K$165","v":1703.2972556421137},81758.268270821456,null,48,{"$f":"CK54*Inputs!$K$165","v":633.20325119999995},30393.756057599996,null,48,{"$f":"CO54*Inputs!$L$165","v":1640.9414794240015},78765.191012352065,null,48,{"$f":"CS54*Inputs!$L$165","v":610.02239999999995},29281.075199999999,null,48,1577.8283456000013,75735.760588800069,null,48,586.55999999999995,28154.879999999997,null,48,1517.1426400000012,72822.84672000006,null,null,null,null,48,564,27072]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},{"$f":"'School Resources'!J55","v":"F"},{"$f":"'School Resources'!F55","v":0},{"$f":"'School Resources'!G55","v":856.72899999999993},{"$f":"'School Resources'!H55","v":0},{"$f":"'School Resources'!I55","v":856.72899999999993},{"$f":"SUM(ADM!F55:K55)","v":0},{"$f":"SUM(ADM!L55:N55)","v":546.3599999999999},{"$f":"SUM(ADM!O55:R55)","v":310.36900000000003},856.72899999999993,{"$f":"IF(F55=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K55*Inputs!$D$162,(G55*Inputs!$D$162))))","v":0},{"$f":"IF(F55=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L55,$X$6:$Z$1266,3)),(VLOOKUP(H55,$X$6:$Z$1266,3)))))","v":150779.21173150931},{"$f":"IF(F55=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M55,$T$6:$V$1905,3)),(VLOOKUP(I55,$T$6:$V$1905,3)))))","v":322720.86722624663},{"$f":"IF(AND(F55=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J55*Inputs!$D$161,SUM(O55:Q55))","v":473500.07895775593},null,49,{"$f":"AC55*Inputs!$D$165","v":1832.9131340985346},89812.743570828199,null,49,{"$f":"AG55*Inputs!$D$165","v":680.68105280308362},33353.371587351096,null,49,{"$f":"AK55*Inputs!$E$165","v":1819.2686194526395},89144.16235317933,null,49,{"$f":"AO55*Inputs!$E$165","v":675.61394819164627},33105.08346139067,null,49,{"$f":"AS55*Inputs!$F$165","v":1819.2686194526395},89144.16235317933,null,49,{"$f":"AW55*Inputs!$F$165","v":675.61394819164627},33105.08346139067,null,49,{"$f":"(BA55*0.99)*Inputs!$G$165","v":1819.2686194526395},89144.16235317933,null,49,{"$f":"(BE55*0.99)*Inputs!$G$165","v":675.61394819164627},33105.08346139067,null,49,{"$f":"BI55*Inputs!$H$165","v":1837.6450701541814},90044.608437554896,null,49,{"$f":"BM55*Inputs!$H$165","v":682.43833150671344},33439.478243828955,null,49,{"$f":"BQ55*Inputs!$I$165","v":1837.6450701541814},90044.608437554896,null,49,{"$f":"BU55*Inputs!$I$165","v":682.43833150671344},33439.478243828955,null,49,{"$f":"BY55*Inputs!$J$165","v":1772.0781775835887},86831.830701595842,null,49,{"$f":"CC55*Inputs!$J$165","v":658.08903713279994},32246.362819507198,null,49,{"$f":"CG55*Inputs!$K$165","v":1699.0203044904974},83251.994920034369,null,49,{"$f":"CK55*Inputs!$K$165","v":630.95784960000003},30916.934630400003,null,49,{"$f":"CO55*Inputs!$L$165","v":1636.8211025920014},80204.23402700806,null,49,{"$f":"CS55*Inputs!$L$165","v":607.85919999999999},29785.1008,null,49,1573.8664448000013,77119.455795200061,null,49,584.48,28639.52,null,49,1513.3331200000011,74153.322880000051,null,null,null,null,49,562,27538]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},{"$f":"'School Resources'!J56","v":"F"},{"$f":"'School Resources'!F56","v":0},{"$f":"'School Resources'!G56","v":1002.112},{"$f":"'School Resources'!H56","v":0},{"$f":"'School Resources'!I56","v":1002.112},{"$f":"SUM(ADM!F56:K56)","v":0},{"$f":"SUM(ADM!L56:N56)","v":664.00599999999997},{"$f":"SUM(ADM!O56:R56)","v":338.10599999999999},1002.112,{"$f":"IF(F56=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K56*Inputs!$D$162,(G56*Inputs!$D$162))))","v":0},{"$f":"IF(F56=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L56,$X$6:$Z$1266,3)),(VLOOKUP(H56,$X$6:$Z$1266,3)))))","v":174761.31533964683},{"$f":"IF(F56=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M56,$T$6:$V$1905,3)),(VLOOKUP(I56,$T$6:$V$1905,3)))))","v":340498.17903707613},{"$f":"IF(AND(F56=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J56*Inputs!$D$161,SUM(O56:Q56))","v":515259.49437672296},null,50,{"$f":"AC56*Inputs!$D$165","v":1828.2991339485798},91414.956697428992,null,50,{"$f":"AG56*Inputs!$D$165","v":678.25870030200508},33912.935015100251,null,50,{"$f":"AK56*Inputs!$E$165","v":1814.688966698342},90734.448334917106,null,50,{"$f":"AO56*Inputs!$E$165","v":673.20962809132016},33660.48140456601,null,50,{"$f":"AS56*Inputs!$F$165","v":1814.688966698342},90734.448334917106,null,50,{"$f":"AW56*Inputs!$F$165","v":673.20962809132016},33660.48140456601,null,50,{"$f":"(BA56*0.99)*Inputs!$G$165","v":1814.688966698342},90734.448334917106,null,50,{"$f":"(BE56*0.99)*Inputs!$G$165","v":673.20962809132016},33660.48140456601,null,50,{"$f":"BI56*Inputs!$H$165","v":1833.0191582811535},91650.957914057683,null,50,{"$f":"BM56*Inputs!$H$165","v":680.00972534476784},34000.48626723839,null,50,{"$f":"BQ56*Inputs!$I$165","v":1833.0191582811535},91650.957914057683,null,50,{"$f":"BU56*Inputs!$I$165","v":680.00972534476784},34000.48626723839,null,50,{"$f":"BY56*Inputs!$J$165","v":1767.6173175324529},88380.865876622644,null,50,{"$f":"CC56*Inputs!$J$165","v":655.74708326399991},32787.354163199998,null,50,{"$f":"CG56*Inputs!$K$165","v":1694.7433533388812},84737.167666944064,null,50,{"$f":"CK56*Inputs!$K$165","v":628.71244799999999},31435.6224,null,50,{"$f":"CO56*Inputs!$L$165","v":1632.7007257600012},81635.036288000061,null,50,{"$f":"CS56*Inputs!$L$165","v":605.69600000000003},30284.800000000003,null,50,1569.9045440000011,78495.227200000052,null,50,582.4,29120,null,50,1509.5236000000011,75476.180000000051,null,null,null,null,50,560,28000]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},{"$f":"'School Resources'!J57","v":"F"},{"$f":"'School Resources'!F57","v":0},{"$f":"'School Resources'!G57","v":0},{"$f":"'School Resources'!H57","v":1480.2820000000002},{"$f":"'School Resources'!I57","v":1480.2820000000002},{"$f":"SUM(ADM!F57:K57)","v":0},{"$f":"SUM(ADM!L57:N57)","v":0},{"$f":"SUM(ADM!O57:R57)","v":1480.2820000000002},1480.2820000000002,{"$f":"IF(F57=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K57*Inputs!$D$162,(G57*Inputs!$D$162))))","v":0},{"$f":"IF(F57=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L57,$X$6:$Z$1266,3)),(VLOOKUP(H57,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F57=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M57,$T$6:$V$1905,3)),(VLOOKUP(I57,$T$6:$V$1905,3)))))","v":896270.42539907817},{"$f":"IF(AND(F57=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J57*Inputs!$D$161,SUM(O57:Q57))","v":896270.42539907817},null,51,{"$f":"AC57*Inputs!$D$165","v":1823.6851337986257},93007.941823729911,null,51,{"$f":"AG57*Inputs!$D$165","v":675.83634780092666},34467.653737847257,null,51,{"$f":"AK57*Inputs!$E$165","v":1810.1093139440452},92315.575011146298,null,51,{"$f":"AO57*Inputs!$E$165","v":670.80530799099415},34211.070707540704,null,51,{"$f":"AS57*Inputs!$F$165","v":1810.1093139440452},92315.575011146298,null,51,{"$f":"AW57*Inputs!$F$165","v":670.80530799099415},34211.070707540704,null,51,{"$f":"(BA57*0.99)*Inputs!$G$165","v":1810.1093139440452},92315.575011146298,null,51,{"$f":"(BE57*0.99)*Inputs!$G$165","v":670.80530799099415},34211.070707540704,null,51,{"$f":"BI57*Inputs!$H$165","v":1828.3932464081265},93248.055566814452,null,51,{"$f":"BM57*Inputs!$H$165","v":677.58111918282236},34556.63707832394,null,51,{"$f":"BQ57*Inputs!$I$165","v":1828.3932464081265},93248.055566814452,null,51,{"$f":"BU57*Inputs!$I$165","v":677.58111918282236},34556.63707832394,null,51,{"$f":"BY57*Inputs!$J$165","v":1763.1564574813178},89920.979331547205,null,51,{"$f":"CC57*Inputs!$J$165","v":653.40512939519999},33323.661599155203,null,51,{"$f":"CG57*Inputs!$K$165","v":1690.4664021872654},86213.786511550541,null,51,{"$f":"CK57*Inputs!$K$165","v":626.46704640000007},31949.819366400003,null,51,{"$f":"CO57*Inputs!$L$165","v":1628.5803489280013},83057.597795328067,null,51,{"$f":"CS57*Inputs!$L$165","v":603.53280000000007},30780.172800000004,null,51,1565.9426432000012,79863.074803200056,null,51,580.32000000000005,29596.320000000003,null,51,1505.7140800000011,76791.418080000061,null,null,null,null,51,558,28458]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},{"$f":"'School Resources'!J58","v":"F"},{"$f":"'School Resources'!F58","v":0},{"$f":"'School Resources'!G58","v":72.506666666666661},{"$f":"'School Resources'!H58","v":149.46266666666668},{"$f":"'School Resources'!I58","v":221.96933333333334},{"$f":"SUM(ADM!F58:K58)","v":0},{"$f":"SUM(ADM!L58:N58)","v":72.506666666666661},{"$f":"SUM(ADM!O58:R58)","v":149.46266666666668},221.96933333333334,{"$f":"IF(F58=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K58*Inputs!$D$162,(G58*Inputs!$D$162))))","v":0},{"$f":"IF(F58=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L58,$X$6:$Z$1266,3)),(VLOOKUP(H58,$X$6:$Z$1266,3)))))","v":44997.620060035893},{"$f":"IF(F58=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M58,$T$6:$V$1905,3)),(VLOOKUP(I58,$T$6:$V$1905,3)))))","v":215698.97411502316},{"$f":"IF(AND(F58=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J58*Inputs!$D$161,SUM(O58:Q58))","v":260696.59417505906},null,52,{"$f":"AC58*Inputs!$D$165","v":1819.0711336486711},94591.698949730897,null,52,{"$f":"AG58*Inputs!$D$165","v":673.41399529984801},35017.527755592098,null,52,{"$f":"AK58*Inputs!$E$165","v":1805.5296611897479},93887.542381866893,null,52,{"$f":"AO58*Inputs!$E$165","v":668.40098789066792},34756.851370314733,null,52,{"$f":"AS58*Inputs!$F$165","v":1805.5296611897479},93887.542381866893,null,52,{"$f":"AW58*Inputs!$F$165","v":668.40098789066792},34756.851370314733,null,52,{"$f":"(BA58*0.99)*Inputs!$G$165","v":1805.5296611897479},93887.542381866893,null,52,{"$f":"(BE58*0.99)*Inputs!$G$165","v":668.40098789066792},34756.851370314733,null,52,{"$f":"BI58*Inputs!$H$165","v":1823.7673345350988},94835.901395825145,null,52,{"$f":"BM58*Inputs!$H$165","v":675.15251302087665},35107.930677085584,null,52,{"$f":"BQ58*Inputs!$I$165","v":1823.7673345350988},94835.901395825145,null,52,{"$f":"BU58*Inputs!$I$165","v":675.15251302087665},35107.930677085584,null,52,{"$f":"BY58*Inputs!$J$165","v":1758.6955974301823},91452.171066369483,null,52,{"$f":"CC58*Inputs!$J$165","v":651.06317552639996},33855.285127372801,null,52,{"$f":"CG58*Inputs!$K$165","v":1686.1894510356494},87681.851453853771,null,52,{"$f":"CK58*Inputs!$K$165","v":624.22164480000004},32459.525529600003,null,52,{"$f":"CO58*Inputs!$L$165","v":1624.4599720960014},84471.918548992078,null,52,{"$f":"CS58*Inputs!$L$165","v":601.36959999999999},31271.2192,null,52,1561.9807424000012,81222.998604800057,null,52,578.24,30068.48,null,52,1501.9045600000011,78099.037120000052,null,null,null,null,52,556,28912]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},{"$f":"'School Resources'!J59","v":"T"},{"$f":"'School Resources'!F59","v":0},{"$f":"'School Resources'!G59","v":0},{"$f":"'School Resources'!H59","v":107.75866666666667},{"$f":"'School Resources'!I59","v":107.75866666666667},{"$f":"SUM(ADM!F59:K59)","v":0},{"$f":"SUM(ADM!L59:N59)","v":0},{"$f":"SUM(ADM!O59:R59)","v":107.75866666666667},{"$f":"SUM(K59:M59)","v":107.75866666666667},{"$f":"IF(F59=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K59*Inputs!$D$162,(G59*Inputs!$D$162))))","v":0},{"$f":"IF(F59=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L59,$X$6:$Z$1266,3)),(VLOOKUP(H59,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F59=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M59,$T$6:$V$1905,3)),(VLOOKUP(I59,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F59=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J59*Inputs!$D$161,SUM(O59:Q59))","v":31373.735061645923},null,53,{"$f":"AC59*Inputs!$D$165","v":1814.4571334987165},96166.22807543198,null,53,{"$f":"AG59*Inputs!$D$165","v":670.99164279876925},35562.557068334769,null,53,{"$f":"AK59*Inputs!$E$165","v":1800.9500084354506},95450.35044707889,null,53,{"$f":"AO59*Inputs!$E$165","v":665.99666779034169},35297.823392888109,null,53,{"$f":"AS59*Inputs!$F$165","v":1800.9500084354506},95450.35044707889,null,53,{"$f":"AW59*Inputs!$F$165","v":665.99666779034169},35297.823392888109,null,53,{"$f":"(BA59*0.99)*Inputs!$G$165","v":1800.9500084354506},95450.35044707889,null,53,{"$f":"(BE59*0.99)*Inputs!$G$165","v":665.99666779034169},35297.823392888109,null,53,{"$f":"BI59*Inputs!$H$165","v":1819.1414226620714},96414.495401089778,null,53,{"$f":"BM59*Inputs!$H$165","v":672.72390685893106},35654.367063523343,null,53,{"$f":"BQ59*Inputs!$I$165","v":1819.1414226620714},96414.495401089778,null,53,{"$f":"BU59*Inputs!$I$165","v":672.72390685893106},35654.367063523343,null,53,{"$f":"BY59*Inputs!$J$165","v":1754.2347373790467},92974.441081089477,null,53,{"$f":"CC59*Inputs!$J$165","v":648.72122165759993},34382.224747852793,null,53,{"$f":"CG59*Inputs!$K$165","v":1681.9124998840334},89141.362493853769,null,53,{"$f":"CK59*Inputs!$K$165","v":621.9762432},32964.740889599998,null,53,{"$f":"CO59*Inputs!$L$165","v":1620.3395952640012},85877.998548992065,null,53,{"$f":"CS59*Inputs!$L$165","v":599.20640000000003},31757.939200000001,null,53,1558.0188416000012,82574.998604800072,null,53,576.16,30536.48,null,53,1498.0950400000011,79399.037120000052,null,null,null,null,53,554,29362]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!J60","v":"F"},{"$f":"'School Resources'!F60","v":4.7833333333333341},{"$f":"'School Resources'!G60","v":0},{"$f":"'School Resources'!H60","v":0},{"$f":"'School Resources'!I60","v":4.7833333333333341},{"$f":"SUM(ADM!F60:K60)","v":4.7833333333333341},{"$f":"SUM(ADM!L60:N60)","v":0},{"$f":"SUM(ADM!O60:R60)","v":0},4.7833333333333341,{"$f":"IF(F60=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K60*Inputs!$D$162,(G60*Inputs!$D$162))))","v":115.9019604166667},{"$f":"IF(F60=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L60,$X$6:$Z$1266,3)),(VLOOKUP(H60,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F60=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M60,$T$6:$V$1905,3)),(VLOOKUP(I60,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F60=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J60*Inputs!$D$161,SUM(O60:Q60))","v":115.9019604166667},null,54,{"$f":"AC60*Inputs!$D$165","v":1809.8431333487617},97731.529200833131,null,54,{"$f":"AG60*Inputs!$D$165","v":668.56929029769083},36102.741676075304,null,54,{"$f":"AK60*Inputs!$E$165","v":1796.3703556811529},97003.99920678226,null,54,{"$f":"AO60*Inputs!$E$165","v":663.59234769001569},35833.986775260848,null,54,{"$f":"AS60*Inputs!$F$165","v":1796.3703556811529},97003.99920678226,null,54,{"$f":"AW60*Inputs!$F$165","v":663.59234769001569},35833.986775260848,null,54,{"$f":"(BA60*0.99)*Inputs!$G$165","v":1796.3703556811529},97003.99920678226,null,54,{"$f":"(BE60*0.99)*Inputs!$G$165","v":663.59234769001569},35833.986775260848,null,54,{"$f":"BI60*Inputs!$H$165","v":1814.5155107890434},97983.83758260835,null,54,{"$f":"BM60*Inputs!$H$165","v":670.29530069698558},36195.946237637225,null,54,{"$f":"BQ60*Inputs!$I$165","v":1814.5155107890434},97983.83758260835,null,54,{"$f":"BU60*Inputs!$I$165","v":670.29530069698558},36195.946237637225,null,54,{"$f":"BY60*Inputs!$J$165","v":1749.7738773279109},94487.789375707187,null,54,{"$f":"CC60*Inputs!$J$165","v":646.37926778880001},34904.480460595201,null,54,{"$f":"CG60*Inputs!$K$165","v":1677.6355487324172},90592.319631550534,null,54,{"$f":"CK60*Inputs!$K$165","v":619.73084160000008},33465.465446400005,null,54,{"$f":"CO60*Inputs!$L$165","v":1616.2192184320011},87275.837795328058,null,54,{"$f":"CS60*Inputs!$L$165","v":597.04320000000007},32240.332800000004,null,54,1554.056940800001,83919.074803200056,null,54,574.08000000000004,31000.320000000003,null,54,1494.285520000001,80691.418080000061,null,null,null,null,54,552,29808]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!J61","v":"F"},{"$f":"'School Resources'!F61","v":37.241999999999997},{"$f":"'School Resources'!G61","v":0},{"$f":"'School Resources'!H61","v":0},{"$f":"'School Resources'!I61","v":37.241999999999997},{"$f":"SUM(ADM!F61:K61)","v":37.241999999999997},{"$f":"SUM(ADM!L61:N61)","v":0},{"$f":"SUM(ADM!O61:R61)","v":0},37.241999999999997,{"$f":"IF(F61=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K61*Inputs!$D$162,(G61*Inputs!$D$162))))","v":902.38762574999998},{"$f":"IF(F61=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L61,$X$6:$Z$1266,3)),(VLOOKUP(H61,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F61=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M61,$T$6:$V$1905,3)),(VLOOKUP(I61,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F61=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J61*Inputs!$D$161,SUM(O61:Q61))","v":902.38762574999998},null,55,{"$f":"AC61*Inputs!$D$165","v":1805.2291331988076},99287.602325934422,null,55,{"$f":"AG61*Inputs!$D$165","v":666.14693779661218},36638.081578813668,null,55,{"$f":"AK61*Inputs!$E$165","v":1791.7907029268561},98548.488660977077,null,55,{"$f":"AO61*Inputs!$E$165","v":661.18802758968945},36365.34151743292,null,55,{"$f":"AS61*Inputs!$F$165","v":1791.7907029268561},98548.488660977077,null,55,{"$f":"AW61*Inputs!$F$165","v":661.18802758968945},36365.34151743292,null,55,{"$f":"(BA61*0.99)*Inputs!$G$165","v":1791.7907029268561},98548.488660977077,null,55,{"$f":"(BE61*0.99)*Inputs!$G$165","v":661.18802758968945},36365.34151743292,null,55,{"$f":"BI61*Inputs!$H$165","v":1809.8895989160162},99543.927940380891,null,55,{"$f":"BM61*Inputs!$H$165","v":667.86669453503987},36732.668199427193,null,55,{"$f":"BQ61*Inputs!$I$165","v":1809.8895989160162},99543.927940380891,null,55,{"$f":"BU61*Inputs!$I$165","v":667.86669453503987},36732.668199427193,null,55,{"$f":"BY61*Inputs!$J$165","v":1745.3130172767756},95992.215950222657,null,55,{"$f":"CC61*Inputs!$J$165","v":644.03731391999997},35422.052265599996,null,55,{"$f":"CG61*Inputs!$K$165","v":1673.3585975808012},92034.722866944066,null,55,{"$f":"CK61*Inputs!$K$165","v":617.48544000000004},33961.699200000003,null,55,{"$f":"CO61*Inputs!$L$165","v":1612.0988416000012},88665.43628800007,null,55,{"$f":"CS61*Inputs!$L$165","v":594.88},32718.400000000001,null,55,1550.0950400000011,85255.227200000052,null,55,572,31460,null,55,1490.476000000001,81976.180000000051,null,null,null,null,55,550,30250]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!J62","v":"F"},{"$f":"'School Resources'!F62","v":811.87900000000002},{"$f":"'School Resources'!G62","v":0},{"$f":"'School Resources'!H62","v":0},{"$f":"'School Resources'!I62","v":811.87900000000002},{"$f":"SUM(ADM!F62:K62)","v":811.87900000000002},{"$f":"SUM(ADM!L62:N62)","v":0},{"$f":"SUM(ADM!O62:R62)","v":0},811.87900000000002,{"$f":"IF(F62=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K62*Inputs!$D$162,(G62*Inputs!$D$162))))","v":19672.132624625003},{"$f":"IF(F62=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L62,$X$6:$Z$1266,3)),(VLOOKUP(H62,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F62=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M62,$T$6:$V$1905,3)),(VLOOKUP(I62,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F62=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J62*Inputs!$D$161,SUM(O62:Q62))","v":19672.132624625003},null,56,{"$f":"AC62*Inputs!$D$165","v":1800.6151330488531},100834.44745073577,null,56,{"$f":"AG62*Inputs!$D$165","v":663.72458529553353},37168.576776549875,null,56,{"$f":"AK62*Inputs!$E$165","v":1787.2110501725588},100083.81880966329,null,56,{"$f":"AO62*Inputs!$E$165","v":658.78370748936322},36891.887619404341,null,56,{"$f":"AS62*Inputs!$F$165","v":1787.2110501725588},100083.81880966329,null,56,{"$f":"AW62*Inputs!$F$165","v":658.78370748936322},36891.887619404341,null,56,{"$f":"(BA62*0.99)*Inputs!$G$165","v":1787.2110501725588},100083.81880966329,null,56,{"$f":"(BE62*0.99)*Inputs!$G$165","v":658.78370748936322},36891.887619404341,null,56,{"$f":"BI62*Inputs!$H$165","v":1805.2636870429887},101094.76647440737,null,56,{"$f":"BM62*Inputs!$H$165","v":665.43808837309416},37264.532948893277,null,56,{"$f":"BQ62*Inputs!$I$165","v":1805.2636870429887},101094.76647440737,null,56,{"$f":"BU62*Inputs!$I$165","v":665.43808837309416},37264.532948893277,null,56,{"$f":"BY62*Inputs!$J$165","v":1740.8521572256402},97487.720804635857,null,56,{"$f":"CC62*Inputs!$J$165","v":641.69536005119983},35934.940162867191,null,56,{"$f":"CG62*Inputs!$K$165","v":1669.0816464291854},93468.572200034381,null,56,{"$f":"CK62*Inputs!$K$165","v":615.24003839999989},34453.442150399991,null,56,{"$f":"CO62*Inputs!$L$165","v":1607.9784647680012},90046.794027008073,null,56,{"$f":"CS62*Inputs!$L$165","v":592.71679999999992},33192.140799999994,null,56,1546.1331392000011,86583.455795200061,null,56,569.91999999999996,31915.519999999997,null,56,1486.666480000001,83253.322880000051,null,null,null,null,56,548,30688]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!J63","v":"F"},{"$f":"'School Resources'!F63","v":82.772999999999996},{"$f":"'School Resources'!G63","v":40.398999999999972},{"$f":"'School Resources'!H63","v":49.353000000000002},{"$f":"'School Resources'!I63","v":172.52499999999998},{"$f":"SUM(ADM!F63:K63)","v":82.772999999999996},{"$f":"SUM(ADM!L63:N63)","v":40.399000000000001},{"$f":"SUM(ADM!O63:R63)","v":49.353000000000002},172.52500000000001,{"$f":"IF(F63=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K63*Inputs!$D$162,(G63*Inputs!$D$162))))","v":2005.620829875},{"$f":"IF(F63=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L63,$X$6:$Z$1266,3)),(VLOOKUP(H63,$X$6:$Z$1266,3)))))","v":28099.289012511654},{"$f":"IF(F63=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M63,$T$6:$V$1905,3)),(VLOOKUP(I63,$T$6:$V$1905,3)))))","v":89812.743570828199},{"$f":"IF(AND(F63=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J63*Inputs!$D$161,SUM(O63:Q63))","v":119917.65341321485},null,57,{"$f":"AC63*Inputs!$D$165","v":1796.001132898899},102372.06457523724,null,57,{"$f":"AG63*Inputs!$D$165","v":661.30223279445511},37694.22726928394,null,57,{"$f":"AK63*Inputs!$E$165","v":1782.6313974182619},101609.98965284093,null,57,{"$f":"AO63*Inputs!$E$165","v":656.37938738903733},37413.625081175131,null,57,{"$f":"AS63*Inputs!$F$165","v":1782.6313974182619},101609.98965284093,null,57,{"$f":"AW63*Inputs!$F$165","v":656.37938738903733},37413.625081175131,null,57,{"$f":"(BA63*0.99)*Inputs!$G$165","v":1782.6313974182619},101609.98965284093,null,57,{"$f":"(BE63*0.99)*Inputs!$G$165","v":656.37938738903733},37413.625081175131,null,57,{"$f":"BI63*Inputs!$H$165","v":1800.6377751699615},102636.3531846878,null,57,{"$f":"BM63*Inputs!$H$165","v":663.00948221114879},37791.540486035483,null,57,{"$f":"BQ63*Inputs!$I$165","v":1800.6377751699615},102636.3531846878,null,57,{"$f":"BU63*Inputs!$I$165","v":663.00948221114879},37791.540486035483,null,57,{"$f":"BY63*Inputs!$J$165","v":1736.3912971745049},98974.303938946774,null,57,{"$f":"CC63*Inputs!$J$165","v":639.35340618240002},36443.144152396802,null,57,{"$f":"CG63*Inputs!$K$165","v":1664.8046952775694},94893.867630821449,null,57,{"$f":"CK63*Inputs!$K$165","v":612.99463680000008},34940.694297600006,null,57,{"$f":"CO63*Inputs!$L$165","v":1603.8580879360013},91419.91101235208,null,57,{"$f":"CS63*Inputs!$L$165","v":590.55360000000007},33661.555200000003,null,57,1542.1712384000011,87903.760588800069,null,57,567.84,32366.880000000001,null,57,1482.856960000001,84522.84672000006,null,null,null,null,57,546,31122]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!J64","v":"F"},{"$f":"'School Resources'!F64","v":0},{"$f":"'School Resources'!G64","v":376.02600000000001},{"$f":"'School Resources'!H64","v":0},{"$f":"'School Resources'!I64","v":376.02600000000001},{"$f":"SUM(ADM!F64:K64)","v":0},{"$f":"SUM(ADM!L64:N64)","v":376.02600000000001},{"$f":"SUM(ADM!O64:R64)","v":0},376.02600000000001,{"$f":"IF(F64=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K64*Inputs!$D$162,(G64*Inputs!$D$162))))","v":0},{"$f":"IF(F64=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L64,$X$6:$Z$1266,3)),(VLOOKUP(H64,$X$6:$Z$1266,3)))))","v":111206.47555656363},{"$f":"IF(F64=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M64,$T$6:$V$1905,3)),(VLOOKUP(I64,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F64=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J64*Inputs!$D$161,SUM(O64:Q64))","v":111206.47555656363},null,58,{"$f":"AC64*Inputs!$D$165","v":1791.3871327489439},103900.45369943875,null,58,{"$f":"AG64*Inputs!$D$165","v":658.87988029337646},38215.033057015833,null,58,{"$f":"AK64*Inputs!$E$165","v":1778.0517446639642},103127.00119050992,null,58,{"$f":"AO64*Inputs!$E$165","v":653.9750672887111},37930.553902745247,null,58,{"$f":"AS64*Inputs!$F$165","v":1778.0517446639642},103127.00119050992,null,58,{"$f":"AW64*Inputs!$F$165","v":653.9750672887111},37930.553902745247,null,58,{"$f":"(BA64*0.99)*Inputs!$G$165","v":1778.0517446639642},103127.00119050992,null,58,{"$f":"(BE64*0.99)*Inputs!$G$165","v":653.9750672887111},37930.553902745247,null,58,{"$f":"BI64*Inputs!$H$165","v":1796.0118632969336},104168.68807122215,null,58,{"$f":"BM64*Inputs!$H$165","v":660.58087604920308},38313.690810853775,null,58,{"$f":"BQ64*Inputs!$I$165","v":1796.0118632969336},104168.68807122215,null,58,{"$f":"BU64*Inputs!$I$165","v":660.58087604920308},38313.690810853775,null,58,{"$f":"BY64*Inputs!$J$165","v":1731.9304371233691},100451.96535315541,null,58,{"$f":"CC64*Inputs!$J$165","v":637.01145231359999},36946.6642341888,null,58,{"$f":"CG64*Inputs!$K$165","v":1660.5277441259532},96310.609159305284,null,58,{"$f":"CK64*Inputs!$K$165","v":610.74923520000004},35423.455641600005,null,58,{"$f":"CO64*Inputs!$L$165","v":1599.7377111040012},92784.787244032064,null,58,{"$f":"CS64*Inputs!$L$165","v":588.3904},34126.643199999999,null,58,1538.2093376000012,89216.14158080006,null,58,565.76,32814.080000000002,null,58,1479.047440000001,85784.751520000049,null,null,null,null,58,544,31552]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},{"$f":"'School Resources'!J65","v":"F"},{"$f":"'School Resources'!F65","v":0},{"$f":"'School Resources'!G65","v":0},{"$f":"'School Resources'!H65","v":430.96499999999997},{"$f":"'School Resources'!I65","v":430.96499999999997},{"$f":"SUM(ADM!F65:K65)","v":0},{"$f":"SUM(ADM!L65:N65)","v":0},{"$f":"SUM(ADM!O65:R65)","v":430.96499999999997},430.96499999999997,{"$f":"IF(F65=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K65*Inputs!$D$162,(G65*Inputs!$D$162))))","v":0},{"$f":"IF(F65=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L65,$X$6:$Z$1266,3)),(VLOOKUP(H65,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F65=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M65,$T$6:$V$1905,3)),(VLOOKUP(I65,$T$6:$V$1905,3)))))","v":395151.10552727157},{"$f":"IF(AND(F65=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J65*Inputs!$D$161,SUM(O65:Q65))","v":395151.10552727157},null,59,{"$f":"AC65*Inputs!$D$165","v":1786.7731325989896},105419.61482334038,null,59,{"$f":"AG65*Inputs!$D$165","v":656.4575277922977},38730.994139745562,null,59,{"$f":"AK65*Inputs!$E$165","v":1773.4720919096669},104634.85342267035,null,59,{"$f":"AO65*Inputs!$E$165","v":651.57074718838476},38442.674084114704,null,59,{"$f":"AS65*Inputs!$F$165","v":1773.4720919096669},104634.85342267035,null,59,{"$f":"AW65*Inputs!$F$165","v":651.57074718838476},38442.674084114704,null,59,{"$f":"(BA65*0.99)*Inputs!$G$165","v":1773.4720919096669},104634.85342267035,null,59,{"$f":"(BE65*0.99)*Inputs!$G$165","v":651.57074718838476},38442.674084114704,null,59,{"$f":"BI65*Inputs!$H$165","v":1791.3859514239059},105691.77113401044,null,59,{"$f":"BM65*Inputs!$H$165","v":658.15226988725738},38830.983923348183,null,59,{"$f":"BQ65*Inputs!$I$165","v":1791.3859514239059},105691.77113401044,null,59,{"$f":"BU65*Inputs!$I$165","v":658.15226988725738},38830.983923348183,null,59,{"$f":"BY65*Inputs!$J$165","v":1727.4695770722335},101920.70504726177,null,59,{"$f":"CC65*Inputs!$J$165","v":634.66949844479984},37445.500408243191,null,59,{"$f":"CG65*Inputs!$K$165","v":1656.2507929743372},97718.796785485887,null,59,{"$f":"CK65*Inputs!$K$165","v":608.50383359999989},35901.726182399994,null,59,{"$f":"CO65*Inputs!$L$165","v":1595.617334272001},94141.422722048053,null,59,{"$f":"CS65*Inputs!$L$165","v":586.22719999999993},34587.404799999997,null,59,1534.247436800001,90520.598771200064,null,59,563.67999999999995,33257.119999999995,null,59,1475.2379200000009,87039.037280000062,null,null,null,null,59,542,31978]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},{"$f":"'School Resources'!J66","v":"T"},{"$f":"'School Resources'!F66","v":0},{"$f":"'School Resources'!G66","v":0},{"$f":"'School Resources'!H66","v":27.4},{"$f":"'School Resources'!I66","v":27.4},{"$f":"SUM(ADM!F66:K66)","v":0},{"$f":"SUM(ADM!L66:N66)","v":0},{"$f":"SUM(ADM!O66:R66)","v":27.4},27.4,{"$f":"IF(F66=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K66*Inputs!$D$162,(G66*Inputs!$D$162))))","v":0},{"$f":"IF(F66=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L66,$X$6:$Z$1266,3)),(VLOOKUP(H66,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F66=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M66,$T$6:$V$1905,3)),(VLOOKUP(I66,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F66=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J66*Inputs!$D$161,SUM(O66:Q66))","v":7977.4589578790092},null,60,{"$f":"AC66*Inputs!$D$165","v":1782.1591324490353},106929.54794694211,null,60,{"$f":"AG66*Inputs!$D$165","v":654.03517529121939},39242.110517473164,null,60,{"$f":"AK66*Inputs!$E$165","v":1768.8924391553699},106133.54634932219,null,60,{"$f":"AO66*Inputs!$E$165","v":649.16642708805887},38949.985625283531,null,60,{"$f":"AS66*Inputs!$F$165","v":1768.8924391553699},106133.54634932219,null,60,{"$f":"AW66*Inputs!$F$165","v":649.16642708805887},38949.985625283531,null,60,{"$f":"(BA66*0.99)*Inputs!$G$165","v":1768.8924391553699},106133.54634932219,null,60,{"$f":"(BE66*0.99)*Inputs!$G$165","v":649.16642708805887},38949.985625283531,null,60,{"$f":"BI66*Inputs!$H$165","v":1786.7600395508787},107205.60237305272,null,60,{"$f":"BM66*Inputs!$H$165","v":655.72366372531201},39343.419823518721,null,60,{"$f":"BQ66*Inputs!$I$165","v":1786.7600395508787},107205.60237305272,null,60,{"$f":"BU66*Inputs!$I$165","v":655.72366372531201},39343.419823518721,null,60,{"$f":"BY66*Inputs!$J$165","v":1723.0087170210982},103380.52302126589,null,60,{"$f":"CC66*Inputs!$J$165","v":632.32754457600004},37939.652674559999,null,60,{"$f":"CG66*Inputs!$K$165","v":1651.9738418227212},99118.430509363272,null,60,{"$f":"CK66*Inputs!$K$165","v":606.25843200000008},36375.505920000003,null,60,{"$f":"CO66*Inputs!$L$165","v":1591.4969574400011},95489.817446400062,null,60,{"$f":"CS66*Inputs!$L$165","v":584.06400000000008},35043.840000000004,null,60,1530.285536000001,91817.132160000067,null,60,561.6,33696,null,60,1471.4284000000009,88285.704000000056,null,null,null,null,60,540,32400]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!J67","v":"F"},{"$f":"'School Resources'!F67","v":22.615666666666669},{"$f":"'School Resources'!G67","v":0},{"$f":"'School Resources'!H67","v":0},{"$f":"'School Resources'!I67","v":22.615666666666669},{"$f":"SUM(ADM!F67:K67)","v":19.865666666666669},{"$f":"SUM(ADM!L67:N67)","v":2.75},{"$f":"SUM(ADM!O67:R67)","v":0},22.615666666666669,{"$f":"IF(F67=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K67*Inputs!$D$162,(G67*Inputs!$D$162))))","v":481.35255295833343},{"$f":"IF(F67=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L67,$X$6:$Z$1266,3)),(VLOOKUP(H67,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F67=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M67,$T$6:$V$1905,3)),(VLOOKUP(I67,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F67=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J67*Inputs!$D$161,SUM(O67:Q67))","v":2070.4157936658885},null,61,{"$f":"AC67*Inputs!$D$165","v":1777.5451322990807},108430.25307024393,null,61,{"$f":"AG67*Inputs!$D$165","v":651.61282279014063},39748.382190198579,null,61,{"$f":"AK67*Inputs!$E$165","v":1764.3127864010726},107623.07997046542,null,61,{"$f":"AO67*Inputs!$E$165","v":646.76210698773264},39452.488526251691,null,61,{"$f":"AS67*Inputs!$F$165","v":1764.3127864010726},107623.07997046542,null,61,{"$f":"AW67*Inputs!$F$165","v":646.76210698773264},39452.488526251691,null,61,{"$f":"(BA67*0.99)*Inputs!$G$165","v":1764.3127864010726},107623.07997046542,null,61,{"$f":"(BE67*0.99)*Inputs!$G$165","v":646.76210698773264},39452.488526251691,null,61,{"$f":"BI67*Inputs!$H$165","v":1782.134127677851},108710.18178834891,null,61,{"$f":"BM67*Inputs!$H$165","v":653.2950575633663},39850.998511365346,null,61,{"$f":"BQ67*Inputs!$I$165","v":1782.134127677851},108710.18178834891,null,61,{"$f":"BU67*Inputs!$I$165","v":653.2950575633663},39850.998511365346,null,61,{"$f":"BY67*Inputs!$J$165","v":1718.5478569699626},104831.41927516772,null,61,{"$f":"CC67*Inputs!$J$165","v":629.9855907072},38429.121033139199,null,61,{"$f":"CG67*Inputs!$K$165","v":1647.6968906711052},100509.51033093741,null,61,{"$f":"CK67*Inputs!$K$165","v":604.01303040000005},36844.794854400003,null,61,{"$f":"CO67*Inputs!$L$165","v":1587.3765806080012},96829.971417088076,null,61,{"$f":"CS67*Inputs!$L$165","v":581.9008},35495.948799999998,null,61,1526.323635200001,93105.741747200067,null,61,559.52,34130.720000000001,null,61,1467.6188800000009,89524.751680000059,null,null,null,null,61,538,32818]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!J68","v":"F"},{"$f":"'School Resources'!F68","v":77.021666666666661},{"$f":"'School Resources'!G68","v":0},{"$f":"'School Resources'!H68","v":0},{"$f":"'School Resources'!I68","v":77.021666666666661},{"$f":"SUM(ADM!F68:K68)","v":67.73533333333333},{"$f":"SUM(ADM!L68:N68)","v":9.2863333333333333},{"$f":"SUM(ADM!O68:R68)","v":0},77.021666666666661,{"$f":"IF(F68=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K68*Inputs!$D$162,(G68*Inputs!$D$162))))","v":1641.2525274166667},{"$f":"IF(F68=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L68,$X$6:$Z$1266,3)),(VLOOKUP(H68,$X$6:$Z$1266,3)))))","v":6998.1763756160472},{"$f":"IF(F68=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M68,$T$6:$V$1905,3)),(VLOOKUP(I68,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F68=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J68*Inputs!$D$161,SUM(O68:Q68))","v":8639.4289030327145},null,62,{"$f":"AC68*Inputs!$D$165","v":1772.9311321491264},109921.73019324584,null,62,{"$f":"AG68*Inputs!$D$165","v":649.19047028906209},40249.809157921853,null,62,{"$f":"AK68*Inputs!$E$165","v":1759.7331336467755},109103.45428610008,null,62,{"$f":"AO68*Inputs!$E$165","v":644.35778688740652},39950.182787019206,null,62,{"$f":"AS68*Inputs!$F$165","v":1759.7331336467755},109103.45428610008,null,62,{"$f":"AW68*Inputs!$F$165","v":644.35778688740652},39950.182787019206,null,62,{"$f":"(BA68*0.99)*Inputs!$G$165","v":1759.7331336467755},109103.45428610008,null,62,{"$f":"(BE68*0.99)*Inputs!$G$165","v":644.35778688740652},39950.182787019206,null,62,{"$f":"BI68*Inputs!$H$165","v":1777.5082158048237},110205.50937989907,null,62,{"$f":"BM68*Inputs!$H$165","v":650.8664514014207},40353.719986888085,null,62,{"$f":"BQ68*Inputs!$I$165","v":1777.5082158048237},110205.50937989907,null,62,{"$f":"BU68*Inputs!$I$165","v":650.8664514014207},40353.719986888085,null,62,{"$f":"BY68*Inputs!$J$165","v":1714.0869969188273},106273.39380896729,null,62,{"$f":"CC68*Inputs!$J$165","v":627.64363683839997},38913.905483980801,null,62,{"$f":"CG68*Inputs!$K$165","v":1643.4199395194894},101892.03625020834,null,62,{"$f":"CK68*Inputs!$K$165","v":601.76762880000001},37309.5929856,null,62,{"$f":"CO68*Inputs!$L$165","v":1583.2562037760013},98161.884634112081,null,62,{"$f":"CS68*Inputs!$L$165","v":579.73760000000004},35943.731200000002,null,62,1522.3617344000011,94386.427532800066,null,62,557.44000000000005,34561.280000000006,null,62,1463.8093600000009,90756.180320000058,null,null,null,null,62,536,33232]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!J69","v":"F"},{"$f":"'School Resources'!F69","v":24.297999999999998},{"$f":"'School Resources'!G69","v":0},{"$f":"'School Resources'!H69","v":0},{"$f":"'School Resources'!I69","v":24.297999999999998},{"$f":"SUM(ADM!F69:K69)","v":23.297999999999998},{"$f":"SUM(ADM!L69:N69)","v":1},{"$f":"SUM(ADM!O69:R69)","v":0},24.297999999999998,{"$f":"IF(F69=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K69*Inputs!$D$162,(G69*Inputs!$D$162))))","v":564.51927675000002},{"$f":"IF(F69=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L69,$X$6:$Z$1266,3)),(VLOOKUP(H69,$X$6:$Z$1266,3)))))","v":796.95397285485603},{"$f":"IF(F69=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M69,$T$6:$V$1905,3)),(VLOOKUP(I69,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F69=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J69*Inputs!$D$161,SUM(O69:Q69))","v":1361.4732496048559},null,63,{"$f":"AC69*Inputs!$D$165","v":1768.3171319991716},111403.97931594781,null,63,{"$f":"AG69*Inputs!$D$165","v":646.76811778798367},40746.391420642969,null,63,{"$f":"AK69*Inputs!$E$165","v":1755.1534808924778},110574.6692962261,null,63,{"$f":"AO69*Inputs!$E$165","v":641.95346678708052},40443.06840758607,null,63,{"$f":"AS69*Inputs!$F$165","v":1755.1534808924778},110574.6692962261,null,63,{"$f":"AW69*Inputs!$F$165","v":641.95346678708052},40443.06840758607,null,63,{"$f":"(BA69*0.99)*Inputs!$G$165","v":1755.1534808924778},110574.6692962261,null,63,{"$f":"(BE69*0.99)*Inputs!$G$165","v":641.95346678708052},40443.06840758607,null,63,{"$f":"BI69*Inputs!$H$165","v":1772.8823039317958},111691.58514770314,null,63,{"$f":"BM69*Inputs!$H$165","v":648.43784523947522},40851.58425008694,null,63,{"$f":"BQ69*Inputs!$I$165","v":1772.8823039317958},111691.58514770314,null,63,{"$f":"BU69*Inputs!$I$165","v":648.43784523947522},40851.58425008694,null,63,{"$f":"BY69*Inputs!$J$165","v":1709.6261368676915},107706.44662266456,null,63,{"$f":"CC69*Inputs!$J$165","v":625.30168296960005},39394.006027084804,null,63,{"$f":"CG69*Inputs!$K$165","v":1639.1429883678729},103266.00826717599,null,63,{"$f":"CK69*Inputs!$K$165","v":599.52222720000009},37769.900313600003,null,63,{"$f":"CO69*Inputs!$L$165","v":1579.1358269440009},99485.557097472061,null,63,{"$f":"CS69*Inputs!$L$165","v":577.57440000000008},36387.187200000008,null,63,1518.3998336000009,95659.189516800048,null,63,555.36,34987.68,null,63,1459.9998400000009,91979.989920000051,null,null,null,null,63,534,33642]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!J70","v":"F"},{"$f":"'School Resources'!F70","v":147.59100000000001},{"$f":"'School Resources'!G70","v":0},{"$f":"'School Resources'!H70","v":0},{"$f":"'School Resources'!I70","v":147.59100000000001},{"$f":"SUM(ADM!F70:K70)","v":133.292},{"$f":"SUM(ADM!L70:N70)","v":14.298999999999999},{"$f":"SUM(ADM!O70:R70)","v":0},147.59100000000001,{"$f":"IF(F70=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K70*Inputs!$D$162,(G70*Inputs!$D$162))))","v":3229.7151445000004},{"$f":"IF(F70=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L70,$X$6:$Z$1266,3)),(VLOOKUP(H70,$X$6:$Z$1266,3)))))","v":10716.487464771681},{"$f":"IF(F70=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M70,$T$6:$V$1905,3)),(VLOOKUP(I70,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F70=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J70*Inputs!$D$161,SUM(O70:Q70))","v":13946.202609271681},null,64,{"$f":"AC70*Inputs!$D$165","v":1763.7031318492175},112877.00043834992,null,64,{"$f":"AG70*Inputs!$D$165","v":644.34576528690491},41238.128978361914,null,64,{"$f":"AK70*Inputs!$E$165","v":1750.5738281381809},112036.72500084358,null,64,{"$f":"AO70*Inputs!$E$165","v":639.54914668675417},40931.145387952267,null,64,{"$f":"AS70*Inputs!$F$165","v":1750.5738281381809},112036.72500084358,null,64,{"$f":"AW70*Inputs!$F$165","v":639.54914668675417},40931.145387952267,null,64,{"$f":"(BA70*0.99)*Inputs!$G$165","v":1750.5738281381809},112036.72500084358,null,64,{"$f":"(BE70*0.99)*Inputs!$G$165","v":639.54914668675417},40931.145387952267,null,64,{"$f":"BI70*Inputs!$H$165","v":1768.2563920587686},113168.40909176119,null,64,{"$f":"BM70*Inputs!$H$165","v":646.00923907752951},41344.591300961889,null,64,{"$f":"BQ70*Inputs!$I$165","v":1768.2563920587686},113168.40909176119,null,64,{"$f":"BU70*Inputs!$I$165","v":646.00923907752951},41344.591300961889,null,64,{"$f":"BY70*Inputs!$J$165","v":1705.1652768165561},109130.57771625959,null,64,{"$f":"CC70*Inputs!$J$165","v":622.95972910080002},39869.422662451201,null,64,{"$f":"CG70*Inputs!$K$165","v":1634.8660372162572},104631.42638184046,null,64,{"$f":"CK70*Inputs!$K$165","v":597.27682560000005},38225.716838400003,null,64,{"$f":"CO70*Inputs!$L$165","v":1575.015450112001},100800.98880716806,null,64,{"$f":"CS70*Inputs!$L$165","v":575.41120000000001},36826.316800000001,null,64,1514.4379328000009,96924.027699200058,null,64,553.28,35409.919999999998,null,64,1456.1903200000008,93196.180480000054,null,null,null,null,64,532,34048]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!J71","v":"F"},{"$f":"'School Resources'!F71","v":0},{"$f":"'School Resources'!G71","v":31.75333333333333},{"$f":"'School Resources'!H71","v":62.50266666666667},{"$f":"'School Resources'!I71","v":94.256},{"$f":"SUM(ADM!F71:K71)","v":0},{"$f":"SUM(ADM!L71:N71)","v":31.75333333333333},{"$f":"SUM(ADM!O71:R71)","v":62.50266666666667},94.256,{"$f":"IF(F71=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K71*Inputs!$D$162,(G71*Inputs!$D$162))))","v":0},{"$f":"IF(F71=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L71,$X$6:$Z$1266,3)),(VLOOKUP(H71,$X$6:$Z$1266,3)))))","v":22452.785332497449},{"$f":"IF(F71=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M71,$T$6:$V$1905,3)),(VLOOKUP(I71,$T$6:$V$1905,3)))))","v":109921.73019324584},{"$f":"IF(AND(F71=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J71*Inputs!$D$161,SUM(O71:Q71))","v":132374.51552574328},null,65,{"$f":"AC71*Inputs!$D$165","v":1759.0891316992627},114340.79356045208,null,65,{"$f":"AG71*Inputs!$D$165","v":641.92341278582626},{"$f":"Y71*X71","v":41725.02183107871},null,65,{"$f":"AK71*Inputs!$E$165","v":1745.9941753838834},{"$f":"AB71*AC71","v":113489.62139995242},null,65,{"$f":"AO71*Inputs!$E$165","v":637.14482658642805},{"$f":"AG71*AF71","v":41414.413728117826},null,65,{"$f":"AS71*Inputs!$F$165","v":1745.9941753838834},{"$f":"AJ71*AK71","v":113489.62139995242},null,65,{"$f":"AW71*Inputs!$F$165","v":637.14482658642805},{"$f":"AO71*AN71","v":41414.413728117826},null,65,{"$f":"(BA71*0.99)*Inputs!$G$165","v":1745.9941753838834},{"$f":"AR71*AS71","v":113489.62139995242},null,65,{"$f":"(BE71*0.99)*Inputs!$G$165","v":637.14482658642805},{"$f":"AW71*AV71","v":41414.413728117826},null,65,{"$f":"BI71*Inputs!$H$165","v":1763.6304801857409},{"$f":"AZ71*BA71","v":114635.98121207317},null,65,{"$f":"BM71*Inputs!$H$165","v":643.58063291558392},{"$f":"BE71*BD71","v":41832.741139512953},null,65,{"$f":"BQ71*Inputs!$I$165","v":1763.6304801857409},{"$f":"BH71*BI71","v":114635.98121207317},null,65,{"$f":"BU71*Inputs!$I$165","v":643.58063291558392},{"$f":"BL71*BM71","v":41832.741139512953},null,65,{"$f":"BY71*Inputs!$J$165","v":1700.7044167654205},{"$f":"BP71*BQ71","v":110545.78708975234},null,65,{"$f":"CC71*Inputs!$J$165","v":620.61777523199999},{"$f":"BT71*BU71","v":40340.155390079999},null,65,{"$f":"CG71*Inputs!$K$165","v":1630.5890860646412},{"$f":"BX71*BY71","v":105988.29059420168},null,65,{"$f":"CK71*Inputs!$K$165","v":595.03142400000002},{"$f":"CC71*CB71","v":38677.042560000002},null,65,{"$f":"CO71*Inputs!$L$165","v":1570.895073280001},{"$f":"CF71*CG71","v":102108.17976320007},null,65,{"$f":"CS71*Inputs!$L$165","v":573.24800000000005},{"$f":"CK71*CJ71","v":37261.120000000003},null,65,1510.4760320000009,{"$f":"CN71*CO71","v":98180.942080000066},null,65,551.20000000000005,{"$f":"CS71*CR71","v":35828},null,65,1452.3808000000008,94404.752000000051,null,null,null,null,65,530,34450]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},{"$f":"'School Resources'!J72","v":"F"},{"$f":"'School Resources'!F72","v":81.950999999999993},{"$f":"'School Resources'!G72","v":34.363},{"$f":"'School Resources'!H72","v":41.401000000000003},{"$f":"'School Resources'!I72","v":157.715},{"$f":"SUM(ADM!F72:K72)","v":81.950999999999993},{"$f":"SUM(ADM!L72:N72)","v":34.363},{"$f":"SUM(ADM!O72:R72)","v":41.401000000000003},157.715,{"$f":"IF(F72=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K72*Inputs!$D$162,(G72*Inputs!$D$162))))","v":1985.703461625},{"$f":"IF(F72=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L72,$X$6:$Z$1266,3)),(VLOOKUP(H72,$X$6:$Z$1266,3)))))","v":24378.555570854925},{"$f":"IF(F72=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M72,$T$6:$V$1905,3)),(VLOOKUP(I72,$T$6:$V$1905,3)))))","v":76662.830547224992},{"$f":"IF(AND(F72=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J72*Inputs!$D$161,SUM(O72:Q72))","v":103027.08957970492},null,66,{"$f":"AC72*Inputs!$D$165","v":1754.4751315493086},{"$f":"T72*U72","v":115795.35868225436},null,66,{"$f":"AG72*Inputs!$D$165","v":639.50106028474772},42207.069978793348,null,66,{"$f":"AK72*Inputs!$E$165","v":1741.4145226295866},114933.35849355272,null,66,{"$f":"AO72*Inputs!$E$165","v":634.74050648610194},41892.873428082727,null,66,{"$f":"AS72*Inputs!$F$165","v":1741.4145226295866},114933.35849355272,null,66,{"$f":"AW72*Inputs!$F$165","v":634.74050648610194},41892.873428082727,null,66,{"$f":"(BA72*0.99)*Inputs!$G$165","v":1741.4145226295866},114933.35849355272,null,66,{"$f":"(BE72*0.99)*Inputs!$G$165","v":634.74050648610194},41892.873428082727,null,66,{"$f":"BI72*Inputs!$H$165","v":1759.0045683127137},116094.3015086391,null,66,{"$f":"BM72*Inputs!$H$165","v":641.15202675363832},42316.033765740132,null,66,{"$f":"BQ72*Inputs!$I$165","v":1759.0045683127137},116094.3015086391,null,66,{"$f":"BU72*Inputs!$I$165","v":641.15202675363832},42316.033765740132,null,66,{"$f":"BY72*Inputs!$J$165","v":1696.2435567142852},111952.07474314282,null,66,{"$f":"CC72*Inputs!$J$165","v":618.27582136319995},40806.204209971198,null,66,{"$f":"CG72*Inputs!$K$165","v":1626.3121349130251},107336.60090425966,null,66,{"$f":"CK72*Inputs!$K$165","v":592.78602239999998},39123.877478399998,null,66,{"$f":"CO72*Inputs!$L$165","v":1566.7746964480011},103407.12996556808,null,66,{"$f":"CS72*Inputs!$L$165","v":571.08479999999997},37691.596799999999,null,66,1506.514131200001,99429.932659200058,null,66,549.12,36241.919999999998,null,66,1448.5712800000008,{"$f":"CW72*CV72","v":95605.704480000059},null,null,null,null,66,528,{"$f":"DD72*DC72","v":34848}]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},{"$f":"'School Resources'!J73","v":"F"},{"$f":"'School Resources'!F73","v":0},{"$f":"'School Resources'!G73","v":50.094333333333338},{"$f":"'School Resources'!H73","v":93.784333333333336},{"$f":"'School Resources'!I73","v":143.87866666666667},{"$f":"SUM(ADM!F73:K73)","v":0},{"$f":"SUM(ADM!L73:N73)","v":50.094333333333338},{"$f":"SUM(ADM!O73:R73)","v":93.784333333333336},{"$f":"SUM(K73:M73)","v":143.87866666666667},{"$f":"IF(F73=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K73*Inputs!$D$162,(G73*Inputs!$D$162))))","v":0},{"$f":"IF(F73=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L73,$X$6:$Z$1266,3)),(VLOOKUP(H73,$X$6:$Z$1266,3)))))","v":33912.935015100251},{"$f":"IF(F73=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M73,$T$6:$V$1905,3)),(VLOOKUP(I73,$T$6:$V$1905,3)))))","v":151580.43285754995},{"$f":"IF(AND(F73=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J73*Inputs!$D$161,SUM(O73:Q73))","v":185493.36787265021},null,67,{"$f":"AC73*Inputs!$D$165","v":1749.8611313993538},117240.69580375671,null,67,{"$f":"AG73*Inputs!$D$165","v":637.07870778366919},42684.273421505837,null,67,{"$f":"AK73*Inputs!$E$165","v":1736.8348698752891},116367.93628164438,null,67,{"$f":"AO73*Inputs!$E$165","v":632.33618638577582},42366.524487846982,null,67,{"$f":"AS73*Inputs!$F$165","v":1736.8348698752891},116367.93628164438,null,67,{"$f":"AW73*Inputs!$F$165","v":632.33618638577582},42366.524487846982,null,67,{"$f":"(BA73*0.99)*Inputs!$G$165","v":1736.8348698752891},116367.93628164438,null,67,{"$f":"(BE73*0.99)*Inputs!$G$165","v":632.33618638577582},42366.524487846982,null,67,{"$f":"BI73*Inputs!$H$165","v":1754.378656439686},117543.36998145896,null,67,{"$f":"BM73*Inputs!$H$165","v":638.72342059169273},42794.469179643413,null,67,{"$f":"BQ73*Inputs!$I$165","v":1754.378656439686},117543.36998145896,null,67,{"$f":"BU73*Inputs!$I$165","v":638.72342059169273},42794.469179643413,null,67,{"$f":"BY73*Inputs!$J$165","v":1691.7826966631496},113349.44067643103,null,67,{"$f":"CC73*Inputs!$J$165","v":615.93386749440003},41267.569122124805,null,67,{"$f":"CG73*Inputs!$K$165","v":1622.0351837614091},108676.35731201441,null,67,{"$f":"CK73*Inputs!$K$165","v":590.54062080000006},39566.221593600007,null,67,{"$f":"CO73*Inputs!$L$165","v":1562.654319616001},104697.83941427206,null,67,{"$f":"CS73*Inputs!$L$165","v":568.92160000000001},38117.747199999998,null,67,1502.5522304000008,100670.99943680005,null,67,547.04,36651.68,null,67,1444.7617600000008,96799.037920000046,null,null,null,null,67,526,35242]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!J74","v":"F"},{"$f":"'School Resources'!F74","v":8.745000000000001},{"$f":"'School Resources'!G74","v":2.1370000000000005},{"$f":"'School Resources'!H74","v":0},{"$f":"'School Resources'!I74","v":10.882000000000001},{"$f":"SUM(ADM!F74:K74)","v":8.745000000000001},{"$f":"SUM(ADM!L74:N74)","v":2.137},{"$f":"SUM(ADM!O74:R74)","v":0},10.882000000000001,{"$f":"IF(F74=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K74*Inputs!$D$162,(G74*Inputs!$D$162))))","v":211.89462937500005},{"$f":"IF(F74=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L74,$X$6:$Z$1266,3)),(VLOOKUP(H74,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F74=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M74,$T$6:$V$1905,3)),(VLOOKUP(I74,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F74=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J74*Inputs!$D$161,SUM(O74:Q74))","v":1800.9578700825552},null,68,{"$f":"AC74*Inputs!$D$165","v":1745.2471312493994},118676.80492495916,null,68,{"$f":"AG74*Inputs!$D$165","v":634.65635528259065},43156.632159216162,null,68,{"$f":"AK74*Inputs!$E$165","v":1732.2552171209918},117793.35476422744,null,68,{"$f":"AO74*Inputs!$E$165","v":629.9318662854497},42835.366907410578,null,68,{"$f":"AS74*Inputs!$F$165","v":1732.2552171209918},117793.35476422744,null,68,{"$f":"AW74*Inputs!$F$165","v":629.9318662854497},42835.366907410578,null,68,{"$f":"(BA74*0.99)*Inputs!$G$165","v":1732.2552171209918},117793.35476422744,null,68,{"$f":"(BE74*0.99)*Inputs!$G$165","v":629.9318662854497},42835.366907410578,null,68,{"$f":"BI74*Inputs!$H$165","v":1749.7527445666583},118983.18663053276,null,68,{"$f":"BM74*Inputs!$H$165","v":636.29481442974713},43268.047381222808,null,68,{"$f":"BQ74*Inputs!$I$165","v":1749.7527445666583},118983.18663053276,null,68,{"$f":"BU74*Inputs!$I$165","v":636.29481442974713},43268.047381222808,null,68,{"$f":"BY74*Inputs!$J$165","v":1687.3218366120138},114737.88488961694,null,68,{"$f":"CC74*Inputs!$J$165","v":613.5919136256},41724.250126540799,null,68,{"$f":"CG74*Inputs!$K$165","v":1617.7582326097929},110007.55981746592,null,68,{"$f":"CK74*Inputs!$K$165","v":588.29521920000002},40004.074905599999,null,68,{"$f":"CO74*Inputs!$L$165","v":1558.5339427840008},105980.30810931206,null,68,{"$f":"CS74*Inputs!$L$165","v":566.75840000000005},38539.571200000006,null,68,1498.5903296000008,101904.14241280005,null,68,544.96,37057.279999999999,null,68,1440.9522400000008,97984.752320000058,null,null,null,null,68,524,35632]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!J75","v":"F"},{"$f":"'School Resources'!F75","v":272.21100000000001},{"$f":"'School Resources'!G75","v":0},{"$f":"'School Resources'!H75","v":0},{"$f":"'School Resources'!I75","v":272.21100000000001},{"$f":"SUM(ADM!F75:K75)","v":272.21100000000001},{"$f":"SUM(ADM!L75:N75)","v":0},{"$f":"SUM(ADM!O75:R75)","v":0},272.21100000000001,{"$f":"IF(F75=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K75*Inputs!$D$162,(G75*Inputs!$D$162))))","v":6595.774609125001},{"$f":"IF(F75=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L75,$X$6:$Z$1266,3)),(VLOOKUP(H75,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F75=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M75,$T$6:$V$1905,3)),(VLOOKUP(I75,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F75=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J75*Inputs!$D$161,SUM(O75:Q75))","v":6595.774609125001},null,69,{"$f":"AC75*Inputs!$D$165","v":1740.6331310994449},120103.6860458617,null,69,{"$f":"AG75*Inputs!$D$165","v":632.23400278151189},43624.146191924323,null,69,{"$f":"AK75*Inputs!$E$165","v":1727.6755643666945},119209.61394130193,null,69,{"$f":"AO75*Inputs!$E$165","v":627.52754618512347},43299.400686773522,null,69,{"$f":"AS75*Inputs!$F$165","v":1727.6755643666945},119209.61394130193,null,69,{"$f":"AW75*Inputs!$F$165","v":627.52754618512347},43299.400686773522,null,69,{"$f":"(BA75*0.99)*Inputs!$G$165","v":1727.6755643666945},119209.61394130193,null,69,{"$f":"(BE75*0.99)*Inputs!$G$165","v":627.52754618512347},43299.400686773522,null,69,{"$f":"BI75*Inputs!$H$165","v":1745.1268326936308},120413.75145586053,null,69,{"$f":"BM75*Inputs!$H$165","v":633.86620826780154},43736.768370478305,null,69,{"$f":"BQ75*Inputs!$I$165","v":1745.1268326936308},120413.75145586053,null,69,{"$f":"BU75*Inputs!$I$165","v":633.86620826780154},43736.768370478305,null,69,{"$f":"BY75*Inputs!$J$165","v":1682.8609765608785},116117.40738270062,null,69,{"$f":"CC75*Inputs!$J$165","v":611.24995975679997},42176.247223219201,null,69,{"$f":"CG75*Inputs!$K$165","v":1613.4812814581769},111330.2084206142,null,69,{"$f":"CK75*Inputs!$K$165","v":586.04981759999998},40437.437414399996,null,69,{"$f":"CO75*Inputs!$L$165","v":1554.4135659520009},107254.53605068807,null,69,{"$f":"CS75*Inputs!$L$165","v":564.59519999999998},38957.068800000001,null,69,1494.6284288000008,103129.36158720005,null,69,542.88,37458.720000000001,null,69,1437.1427200000007,99162.84768000005,null,null,null,null,69,522,36018]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!J76","v":"F"},{"$f":"'School Resources'!F76","v":11.394333333333336},{"$f":"'School Resources'!G76","v":3.7976666666666681},{"$f":"'School Resources'!H76","v":0},{"$f":"'School Resources'!I76","v":15.192000000000004},{"$f":"SUM(ADM!F76:K76)","v":11.394333333333336},{"$f":"SUM(ADM!L76:N76)","v":3.7976666666666663},{"$f":"SUM(ADM!O76:R76)","v":0},15.192000000000002,{"$f":"IF(F76=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K76*Inputs!$D$162,(G76*Inputs!$D$162))))","v":276.08896954166676},{"$f":"IF(F76=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L76,$X$6:$Z$1266,3)),(VLOOKUP(H76,$X$6:$Z$1266,3)))))","v":2376.327803558097},{"$f":"IF(F76=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M76,$T$6:$V$1905,3)),(VLOOKUP(I76,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F76=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J76*Inputs!$D$161,SUM(O76:Q76))","v":2652.4167730997638},null,70,{"$f":"AC76*Inputs!$D$165","v":1736.0191309494905},121521.33916646434,null,70,{"$f":"AG76*Inputs!$D$165","v":629.81165028043347},44086.815519630341,null,70,{"$f":"AK76*Inputs!$E$165","v":1723.0959116123975},120616.71381286782,null,70,{"$f":"AO76*Inputs!$E$165","v":625.12322608479747},43758.625825935822,null,70,{"$f":"AS76*Inputs!$F$165","v":1723.0959116123975},120616.71381286782,null,70,{"$f":"AW76*Inputs!$F$165","v":625.12322608479747},43758.625825935822,null,70,{"$f":"(BA76*0.99)*Inputs!$G$165","v":1723.0959116123975},120616.71381286782,null,70,{"$f":"(BE76*0.99)*Inputs!$G$165","v":625.12322608479747},43758.625825935822,null,70,{"$f":"BI76*Inputs!$H$165","v":1740.5009208206036},121835.06445744225,null,70,{"$f":"BM76*Inputs!$H$165","v":631.43760210585606},44200.632147409924,null,70,{"$f":"BQ76*Inputs!$I$165","v":1740.5009208206036},121835.06445744225,null,70,{"$f":"BU76*Inputs!$I$165","v":631.43760210585606},44200.632147409924,null,70,{"$f":"BY76*Inputs!$J$165","v":1678.4001165097432},117488.00815568202,null,70,{"$f":"CC76*Inputs!$J$165","v":608.90800588800005},42623.560412160004,null,70,{"$f":"CG76*Inputs!$K$165","v":1609.2043303065611},112644.30312145928,null,70,{"$f":"CK76*Inputs!$K$165","v":583.80441600000006},40866.309120000005,null,70,{"$f":"CO76*Inputs!$L$165","v":1550.293189120001},108520.52323840007,null,70,{"$f":"CS76*Inputs!$L$165","v":562.43200000000002},39370.239999999998,null,70,1490.6665280000009,104346.65696000007,null,70,540.79999999999995,37856,null,70,1433.3332000000007,100333.32400000005,null,null,null,null,70,520,36400]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!J77","v":"F"},{"$f":"'School Resources'!F77","v":13},{"$f":"'School Resources'!G77","v":2},{"$f":"'School Resources'!H77","v":0},{"$f":"'School Resources'!I77","v":15},{"$f":"SUM(ADM!F77:K77)","v":13},{"$f":"SUM(ADM!L77:N77)","v":2},{"$f":"SUM(ADM!O77:R77)","v":0},15,{"$f":"IF(F77=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K77*Inputs!$D$162,(G77*Inputs!$D$162))))","v":314.99487500000004},{"$f":"IF(F77=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L77,$X$6:$Z$1266,3)),(VLOOKUP(H77,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F77=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M77,$T$6:$V$1905,3)),(VLOOKUP(I77,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F77=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J77*Inputs!$D$161,SUM(O77:Q77))","v":1904.0581157075553},null,71,{"$f":"AC77*Inputs!$D$165","v":1731.4051307995358},122929.76428676704,null,71,{"$f":"AG77*Inputs!$D$165","v":627.38929777935482},44544.640142334189,null,71,{"$f":"AK77*Inputs!$E$165","v":1718.5162588580999},122014.6543789251,null,71,{"$f":"AO77*Inputs!$E$165","v":622.71890598447123},44213.042324897455,null,71,{"$f":"AS77*Inputs!$F$165","v":1718.5162588580999},122014.6543789251,null,71,{"$f":"AW77*Inputs!$F$165","v":622.71890598447123},44213.042324897455,null,71,{"$f":"(BA77*0.99)*Inputs!$G$165","v":1718.5162588580999},122014.6543789251,null,71,{"$f":"(BE77*0.99)*Inputs!$G$165","v":622.71890598447123},44213.042324897455,null,71,{"$f":"BI77*Inputs!$H$165","v":1735.8750089475757},123247.12563527787,null,71,{"$f":"BM77*Inputs!$H$165","v":629.00899594391035},44659.638712017637,null,71,{"$f":"BQ77*Inputs!$I$165","v":1735.8750089475757},123247.12563527787,null,71,{"$f":"BU77*Inputs!$I$165","v":629.00899594391035},44659.638712017637,null,71,{"$f":"BY77*Inputs!$J$165","v":1673.9392564586074},118849.68720856112,null,71,{"$f":"CC77*Inputs!$J$165","v":606.56605201920001},43066.189693363202,null,71,{"$f":"CG77*Inputs!$K$165","v":1604.9273791549449},113949.84392000109,null,71,{"$f":"CK77*Inputs!$K$165","v":581.55901440000002},41290.690022399998,null,71,{"$f":"CO77*Inputs!$L$165","v":1546.1728122880008},109778.26967244806,null,71,{"$f":"CS77*Inputs!$L$165","v":560.26880000000006},39779.084800000004,null,71,1486.7046272000007,105556.02853120005,null,71,538.72,38249.120000000003,null,71,1429.5236800000007,101496.18128000005,null,null,null,null,71,518,36778]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!J78","v":"F"},{"$f":"'School Resources'!F78","v":6},{"$f":"'School Resources'!G78","v":2},{"$f":"'School Resources'!H78","v":0},{"$f":"'School Resources'!I78","v":8},{"$f":"SUM(ADM!F78:K78)","v":6},{"$f":"SUM(ADM!L78:N78)","v":2},{"$f":"SUM(ADM!O78:R78)","v":0},8,{"$f":"IF(F78=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K78*Inputs!$D$162,(G78*Inputs!$D$162))))","v":145.38225},{"$f":"IF(F78=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L78,$X$6:$Z$1266,3)),(VLOOKUP(H78,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F78=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M78,$T$6:$V$1905,3)),(VLOOKUP(I78,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F78=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J78*Inputs!$D$161,SUM(O78:Q78))","v":1734.4454907075551},null,72,{"$f":"AC78*Inputs!$D$165","v":1726.7911306495812},124328.96140676984,null,72,{"$f":"AG78*Inputs!$D$165","v":624.96694527827628},44997.620060035893,null,72,{"$f":"AK78*Inputs!$E$165","v":1713.9366061038027},123403.43563947378,null,72,{"$f":"AO78*Inputs!$E$165","v":620.31458588414512},44662.65018365845,null,72,{"$f":"AS78*Inputs!$F$165","v":1713.9366061038027},123403.43563947378,null,72,{"$f":"AW78*Inputs!$F$165","v":620.31458588414512},44662.65018365845,null,72,{"$f":"(BA78*0.99)*Inputs!$G$165","v":1713.9366061038027},123403.43563947378,null,72,{"$f":"(BE78*0.99)*Inputs!$G$165","v":620.31458588414512},44662.65018365845,null,72,{"$f":"BI78*Inputs!$H$165","v":1731.2490970745482},124649.93498936747,null,72,{"$f":"BM78*Inputs!$H$165","v":626.58038978196475},45113.788064301465,null,72,{"$f":"BQ78*Inputs!$I$165","v":1731.2490970745482},124649.93498936747,null,72,{"$f":"BU78*Inputs!$I$165","v":626.58038978196475},45113.788064301465,null,72,{"$f":"BY78*Inputs!$J$165","v":1669.4783964074718},120202.44454133797,null,72,{"$f":"CC78*Inputs!$J$165","v":604.22409815039998},43504.1350668288,null,72,{"$f":"CG78*Inputs!$K$165","v":1600.6504280033287},115246.83081623967,null,72,{"$f":"CK78*Inputs!$K$165","v":579.31361279999999},41710.580121599996,null,72,{"$f":"CO78*Inputs!$L$165","v":1542.0524354560007},111027.77535283205,null,72,{"$f":"CS78*Inputs!$L$165","v":558.10559999999998},40183.603199999998,null,72,1482.7427264000007,106757.47630080004,null,72,536.64,38638.080000000002,null,72,1425.7141600000007,102651.41952000005,null,null,null,null,72,516,37152]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},{"$f":"'School Resources'!J79","v":"F"},{"$f":"'School Resources'!F79","v":252.4606666666667},{"$f":"'School Resources'!G79","v":0},{"$f":"'School Resources'!H79","v":0},{"$f":"'School Resources'!I79","v":252.4606666666667},{"$f":"SUM(ADM!F79:K79)","v":252.4606666666667},{"$f":"SUM(ADM!L79:N79)","v":0},{"$f":"SUM(ADM!O79:R79)","v":0},252.4606666666667,{"$f":"IF(F79=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K79*Inputs!$D$162,(G79*Inputs!$D$162))))","v":6117.2166260833346},{"$f":"IF(F79=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L79,$X$6:$Z$1266,3)),(VLOOKUP(H79,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F79=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M79,$T$6:$V$1905,3)),(VLOOKUP(I79,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F79=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J79*Inputs!$D$161,SUM(O79:Q79))","v":6117.2166260833346},null,73,{"$f":"AC79*Inputs!$D$165","v":1722.1771304996271},125718.93052647277,null,73,{"$f":"AG79*Inputs!$D$165","v":622.54459277719752},45445.75527273542,null,73,{"$f":"AK79*Inputs!$E$165","v":1709.3569533495056},124783.05759451391,null,73,{"$f":"AO79*Inputs!$E$165","v":617.91026578381889},45107.449402218779,null,73,{"$f":"AS79*Inputs!$F$165","v":1709.3569533495056},124783.05759451391,null,73,{"$f":"AW79*Inputs!$F$165","v":617.91026578381889},45107.449402218779,null,73,{"$f":"(BA79*0.99)*Inputs!$G$165","v":1709.3569533495056},124783.05759451391,null,73,{"$f":"(BE79*0.99)*Inputs!$G$165","v":617.91026578381889},45107.449402218779,null,73,{"$f":"BI79*Inputs!$H$165","v":1726.6231852015208},126043.49251971101,null,73,{"$f":"BM79*Inputs!$H$165","v":624.15178362001905},45563.080204261387,null,73,{"$f":"BQ79*Inputs!$I$165","v":1726.6231852015208},126043.49251971101,null,73,{"$f":"BU79*Inputs!$I$165","v":624.15178362001905},45563.080204261387,null,73,{"$f":"BY79*Inputs!$J$165","v":1665.0175363563364},121546.28015401257,null,73,{"$f":"CC79*Inputs!$J$165","v":601.88214428159995},43937.396532556799,null,73,{"$f":"CG79*Inputs!$K$165","v":1596.3734768517129},116535.26381017503,null,73,{"$f":"CK79*Inputs!$K$165","v":577.06821119999995},42125.9794176,null,73,{"$f":"CO79*Inputs!$L$165","v":1537.9320586240008},112269.04027955205,null,73,{"$f":"CS79*Inputs!$L$165","v":555.94239999999991},40583.795199999993,null,73,1478.7808256000008,107951.00026880005,null,73,534.55999999999995,39022.879999999997,null,73,1421.9046400000007,103799.03872000004,null,null,null,null,73,514,37522]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},{"$f":"'School Resources'!J80","v":"F"},{"$f":"'School Resources'!F80","v":7.719333333333334},{"$f":"'School Resources'!G80","v":2.9543333333333317},{"$f":"'School Resources'!H80","v":0},{"$f":"'School Resources'!I80","v":10.673666666666666},{"$f":"SUM(ADM!F80:K80)","v":7.719333333333334},{"$f":"SUM(ADM!L80:N80)","v":2.954333333333333},{"$f":"SUM(ADM!O80:R80)","v":0},10.673666666666668,{"$f":"IF(F80=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K80*Inputs!$D$162,(G80*Inputs!$D$162))))","v":187.04234141666669},{"$f":"IF(F80=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L80,$X$6:$Z$1266,3)),(VLOOKUP(H80,$X$6:$Z$1266,3)))))","v":1589.0632407075552},{"$f":"IF(F80=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M80,$T$6:$V$1905,3)),(VLOOKUP(I80,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F80=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J80*Inputs!$D$161,SUM(O80:Q80))","v":1776.1055821242219},null,74,{"$f":"AC80*Inputs!$D$165","v":1717.5631303496725},127099.67164587577,null,74,{"$f":"AG80*Inputs!$D$165","v":620.12224027611899},45889.045780432803,null,74,{"$f":"AK80*Inputs!$E$165","v":1704.7773005952083},126153.52024404542,null,74,{"$f":"AO80*Inputs!$E$165","v":615.50594568349277},45547.439980578463,null,74,{"$f":"AS80*Inputs!$F$165","v":1704.7773005952083},126153.52024404542,null,74,{"$f":"AW80*Inputs!$F$165","v":615.50594568349277},45547.439980578463,null,74,{"$f":"(BA80*0.99)*Inputs!$G$165","v":1704.7773005952083},126153.52024404542,null,74,{"$f":"(BE80*0.99)*Inputs!$G$165","v":615.50594568349277},45547.439980578463,null,74,{"$f":"BI80*Inputs!$H$165","v":1721.9972733284933},127427.7982263085,null,74,{"$f":"BM80*Inputs!$H$165","v":621.72317745807356},46007.515131897446,null,74,{"$f":"BQ80*Inputs!$I$165","v":1721.9972733284933},127427.7982263085,null,74,{"$f":"BU80*Inputs!$I$165","v":621.72317745807356},46007.515131897446,null,74,{"$f":"BY80*Inputs!$J$165","v":1660.5566763052009},122881.19404658486,null,74,{"$f":"CC80*Inputs!$J$165","v":599.54019041280003},44365.974090547199,null,74,{"$f":"CG80*Inputs!$K$165","v":1592.0965257000969},117815.14290180716,null,74,{"$f":"CK80*Inputs!$K$165","v":574.82280960000003},42536.887910400001,null,74,{"$f":"CO80*Inputs!$L$165","v":1533.8116817920009},113502.06445260806,null,74,{"$f":"CS80*Inputs!$L$165","v":553.77920000000006},40979.660800000005,null,74,1474.8189248000008,109136.60043520006,null,74,532.48,39403.520000000004,null,74,1418.0951200000006,104939.03888000005,null,null,null,null,74,512,37888]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},{"$f":"'School Resources'!J81","v":"F"},{"$f":"'School Resources'!F81","v":269.42200000000003},{"$f":"'School Resources'!G81","v":0},{"$f":"'School Resources'!H81","v":0},{"$f":"'School Resources'!I81","v":269.42200000000003},{"$f":"SUM(ADM!F81:K81)","v":269.42200000000003},{"$f":"SUM(ADM!L81:N81)","v":0},{"$f":"SUM(ADM!O81:R81)","v":0},{"$f":"SUM(K81:M81)","v":269.42200000000003},{"$f":"IF(F81=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K81*Inputs!$D$162,(G81*Inputs!$D$162))))","v":6528.1960932500015},{"$f":"IF(F81=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L81,$X$6:$Z$1266,3)),(VLOOKUP(H81,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F81=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M81,$T$6:$V$1905,3)),(VLOOKUP(I81,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F81=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J81*Inputs!$D$161,SUM(O81:Q81))","v":6528.1960932500015},null,75,{"$f":"AC81*Inputs!$D$165","v":1712.9491301997182},128471.18476497887,null,75,{"$f":"AG81*Inputs!$D$165","v":617.69988777504045},46327.49158312803,null,75,{"$f":"AK81*Inputs!$E$165","v":1700.1976478409113},127514.82358806835,null,75,{"$f":"AO81*Inputs!$E$165","v":613.10162558316665},45982.621918737495,null,75,{"$f":"AS81*Inputs!$F$165","v":1700.1976478409113},127514.82358806835,null,75,{"$f":"AW81*Inputs!$F$165","v":613.10162558316665},45982.621918737495,null,75,{"$f":"(BA81*0.99)*Inputs!$G$165","v":1700.1976478409113},127514.82358806835,null,75,{"$f":"(BE81*0.99)*Inputs!$G$165","v":613.10162558316665},45982.621918737495,null,75,{"$f":"BI81*Inputs!$H$165","v":1717.3713614554658},128802.85210915994,null,75,{"$f":"BM81*Inputs!$H$165","v":619.29457129612797},46447.092847209598,null,75,{"$f":"BQ81*Inputs!$I$165","v":1717.3713614554658},128802.85210915994,null,75,{"$f":"BU81*Inputs!$I$165","v":619.29457129612797},46447.092847209598,null,75,{"$f":"BY81*Inputs!$J$165","v":1656.0958162540655},124207.18621905491,null,75,{"$f":"CC81*Inputs!$J$165","v":597.198236544},44789.8677408,null,75,{"$f":"CG81*Inputs!$K$165","v":1587.8195745484809},119086.46809113606,null,75,{"$f":"CK81*Inputs!$K$165","v":572.57740799999999},42943.3056,null,75,{"$f":"CO81*Inputs!$L$165","v":1529.6913049600007},114726.84787200006,null,75,{"$f":"CS81*Inputs!$L$165","v":551.61599999999999},41371.199999999997,null,75,1470.8570240000006,110314.27680000005,null,75,530.4,39780,null,75,1414.2856000000006,106071.42000000004,null,null,null,null,75,510,38250]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},{"$f":"'School Resources'!J82","v":"F"},{"$f":"'School Resources'!F82","v":0},{"$f":"'School Resources'!G82","v":371.21366666666665},{"$f":"'School Resources'!H82","v":0},{"$f":"'School Resources'!I82","v":371.21366666666665},{"$f":"SUM(ADM!F82:K82)","v":0},{"$f":"SUM(ADM!L82:N82)","v":371.21366666666665},{"$f":"SUM(ADM!O82:R82)","v":0},371.21366666666665,{"$f":"IF(F82=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K82*Inputs!$D$162,(G82*Inputs!$D$162))))","v":0},{"$f":"IF(F82=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L82,$X$6:$Z$1266,3)),(VLOOKUP(H82,$X$6:$Z$1266,3)))))","v":109941.64029813795},{"$f":"IF(F82=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M82,$T$6:$V$1905,3)),(VLOOKUP(I82,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F82=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J82*Inputs!$D$161,SUM(O82:Q82))","v":109941.64029813795},null,76,{"$f":"AC82*Inputs!$D$165","v":1708.3351300497634},129833.46988378202,null,76,{"$f":"AG82*Inputs!$D$165","v":615.27753527396203},46761.092680821115,null,76,{"$f":"AK82*Inputs!$E$165","v":1695.6179950866137},128866.96762658264,null,76,{"$f":"AO82*Inputs!$E$165","v":610.69730548284065},46412.99521669589,null,76,{"$f":"AS82*Inputs!$F$165","v":1695.6179950866137},128866.96762658264,null,76,{"$f":"AW82*Inputs!$F$165","v":610.69730548284065},46412.99521669589,null,76,{"$f":"(BA82*0.99)*Inputs!$G$165","v":1695.6179950866137},128866.96762658264,null,76,{"$f":"(BE82*0.99)*Inputs!$G$165","v":610.69730548284065},46412.99521669589,null,76,{"$f":"BI82*Inputs!$H$165","v":1712.7454495824381},130168.6541682653,null,76,{"$f":"BM82*Inputs!$H$165","v":616.86596513418249},46881.813350197866,null,76,{"$f":"BQ82*Inputs!$I$165","v":1712.7454495824381},130168.6541682653,null,76,{"$f":"BU82*Inputs!$I$165","v":616.86596513418249},46881.813350197866,null,76,{"$f":"BY82*Inputs!$J$165","v":1651.63495620293},125524.25667142269,null,76,{"$f":"CC82*Inputs!$J$165","v":594.85628267520008},45209.077483315203,null,76,{"$f":"CG82*Inputs!$K$165","v":1583.5426233968649},120349.23937816173,null,76,{"$f":"CK82*Inputs!$K$165","v":570.33200640000007},43345.232486400004,null,76,{"$f":"CO82*Inputs!$L$165","v":1525.5709281280008},115943.39053772806,null,76,{"$f":"CS82*Inputs!$L$165","v":549.45280000000002},41758.412800000006,null,76,1466.8951232000006,111484.02936320005,null,76,528.32000000000005,40152.320000000007,null,76,1410.4760800000006,107196.18208000004,null,null,null,null,76,508,38608]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},{"$f":"'School Resources'!J83","v":"F"},{"$f":"'School Resources'!F83","v":0},{"$f":"'School Resources'!G83","v":0},{"$f":"'School Resources'!H83","v":522.2940000000001},{"$f":"'School Resources'!I83","v":522.2940000000001},{"$f":"SUM(ADM!F83:K83)","v":0},{"$f":"SUM(ADM!L83:N83)","v":0},{"$f":"SUM(ADM!O83:R83)","v":522.2940000000001},522.2940000000001,{"$f":"IF(F83=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K83*Inputs!$D$162,(G83*Inputs!$D$162))))","v":0},{"$f":"IF(F83=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L83,$X$6:$Z$1266,3)),(VLOOKUP(H83,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F83=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M83,$T$6:$V$1905,3)),(VLOOKUP(I83,$T$6:$V$1905,3)))))","v":433531.99148862867},{"$f":"IF(AND(F83=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J83*Inputs!$D$161,SUM(O83:Q83))","v":433531.99148862867},null,77,{"$f":"AC83*Inputs!$D$165","v":1703.7211298998086},131186.52700228526,null,77,{"$f":"AG83*Inputs!$D$165","v":612.85518277288327},47189.849073512014,null,77,{"$f":"AK83*Inputs!$E$165","v":1691.0383423323162},130209.95235958835,null,77,{"$f":"AO83*Inputs!$E$165","v":608.29298538251442},46838.559874453611,null,77,{"$f":"AS83*Inputs!$F$165","v":1691.0383423323162},130209.95235958835,null,77,{"$f":"AW83*Inputs!$F$165","v":608.29298538251442},46838.559874453611,null,77,{"$f":"(BA83*0.99)*Inputs!$G$165","v":1691.0383423323162},130209.95235958835,null,77,{"$f":"(BE83*0.99)*Inputs!$G$165","v":608.29298538251442},46838.559874453611,null,77,{"$f":"BI83*Inputs!$H$165","v":1708.1195377094105},131525.20440362461,null,77,{"$f":"BM83*Inputs!$H$165","v":614.43735897223678},47311.676640862235,null,77,{"$f":"BQ83*Inputs!$I$165","v":1708.1195377094105},131525.20440362461,null,77,{"$f":"BU83*Inputs!$I$165","v":614.43735897223678},47311.676640862235,null,77,{"$f":"BY83*Inputs!$J$165","v":1647.1740961517942},126832.40540368816,null,77,{"$f":"CC83*Inputs!$J$165","v":592.51432880640004},45623.603318092806,null,77,{"$f":"CG83*Inputs!$K$165","v":1579.2656722452487},121603.45676288415,null,77,{"$f":"CK83*Inputs!$K$165","v":568.08660480000003},43742.668569600006,null,77,{"$f":"CO83*Inputs!$L$165","v":1521.4505512960006},117151.69244979206,null,77,{"$f":"CS83*Inputs!$L$165","v":547.28960000000006},42141.299200000009,null,77,1462.9332224000007,112645.85812480006,null,77,526.24,40520.480000000003,null,77,1406.6665600000006,108313.32512000004,null,null,null,null,77,506,38962]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!J84","v":"F"},{"$f":"'School Resources'!F84","v":3},{"$f":"'School Resources'!G84","v":0},{"$f":"'School Resources'!H84","v":0},{"$f":"'School Resources'!I84","v":3},{"$f":"SUM(ADM!F84:K84)","v":3},{"$f":"SUM(ADM!L84:N84)","v":0},{"$f":"SUM(ADM!O84:R84)","v":0},3,{"$f":"IF(F84=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K84*Inputs!$D$162,(G84*Inputs!$D$162))))","v":72.691125},{"$f":"IF(F84=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L84,$X$6:$Z$1266,3)),(VLOOKUP(H84,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F84=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M84,$T$6:$V$1905,3)),(VLOOKUP(I84,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F84=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J84*Inputs!$D$161,SUM(O84:Q84))","v":72.691125},null,78,{"$f":"AC84*Inputs!$D$165","v":1699.1071297498547},132530.35612048866,null,78,{"$f":"AG84*Inputs!$D$165","v":610.43283027180462},47613.760761200763,null,78,{"$f":"AK84*Inputs!$E$165","v":1686.4586895780194},131543.77778708551,null,78,{"$f":"AO84*Inputs!$E$165","v":605.88866528218819},47259.31589201068,null,78,{"$f":"AS84*Inputs!$F$165","v":1686.4586895780194},131543.77778708551,null,78,{"$f":"AW84*Inputs!$F$165","v":605.88866528218819},47259.31589201068,null,78,{"$f":"(BA84*0.99)*Inputs!$G$165","v":1686.4586895780194},131543.77778708551,null,78,{"$f":"(BE84*0.99)*Inputs!$G$165","v":605.88866528218819},47259.31589201068,null,78,{"$f":"BI84*Inputs!$H$165","v":1703.4936258363832},132872.50281523788,null,78,{"$f":"BM84*Inputs!$H$165","v":612.00875281029107},47736.682719202705,null,78,{"$f":"BQ84*Inputs!$I$165","v":1703.4936258363832},132872.50281523788,null,78,{"$f":"BU84*Inputs!$I$165","v":612.00875281029107},47736.682719202705,null,78,{"$f":"BY84*Inputs!$J$165","v":1642.7132361006591},128131.6324158514,null,78,{"$f":"CC84*Inputs!$J$165","v":590.1723749375999},46033.445245132789,null,78,{"$f":"CG84*Inputs!$K$165","v":1574.9887210936329},122849.12024530336,null,78,{"$f":"CK84*Inputs!$K$165","v":565.8412032},44135.613849599999,null,78,{"$f":"CO84*Inputs!$L$165","v":1517.3301744640007},118351.75360819206,null,78,{"$f":"CS84*Inputs!$L$165","v":545.12639999999999},42519.859199999999,null,78,1458.9713216000007,113799.76308480006,null,78,524.16,40884.479999999996,null,78,1402.8570400000006,109422.84912000004,null,null,null,null,78,504,39312]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!J85","v":"F"},{"$f":"'School Resources'!F85","v":267.49099999999999},{"$f":"'School Resources'!G85","v":0},{"$f":"'School Resources'!H85","v":0},{"$f":"'School Resources'!I85","v":267.49099999999999},{"$f":"SUM(ADM!F85:K85)","v":267.49099999999999},{"$f":"SUM(ADM!L85:N85)","v":0},{"$f":"SUM(ADM!O85:R85)","v":0},267.49099999999999,{"$f":"IF(F85=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K85*Inputs!$D$162,(G85*Inputs!$D$162))))","v":6481.4072391250002},{"$f":"IF(F85=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L85,$X$6:$Z$1266,3)),(VLOOKUP(H85,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F85=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M85,$T$6:$V$1905,3)),(VLOOKUP(I85,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F85=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J85*Inputs!$D$161,SUM(O85:Q85))","v":6481.4072391250002},null,79,{"$f":"AC85*Inputs!$D$165","v":1694.4931295998999},133864.95723839209,null,79,{"$f":"AG85*Inputs!$D$165","v":608.01047777072608},48032.827743887363,null,79,{"$f":"AK85*Inputs!$E$165","v":1681.8790368237219},132868.44390907403,null,79,{"$f":"AO85*Inputs!$E$165","v":603.48434518186207},47675.263269367104,null,79,{"$f":"AS85*Inputs!$F$165","v":1681.8790368237219},132868.44390907403,null,79,{"$f":"AW85*Inputs!$F$165","v":603.48434518186207},47675.263269367104,null,79,{"$f":"(BA85*0.99)*Inputs!$G$165","v":1681.8790368237219},132868.44390907403,null,79,{"$f":"(BE85*0.99)*Inputs!$G$165","v":603.48434518186207},47675.263269367104,null,79,{"$f":"BI85*Inputs!$H$165","v":1698.8677139633555},134210.54940310508,null,79,{"$f":"BM85*Inputs!$H$165","v":609.58014664834548},48156.83158521929,null,79,{"$f":"BQ85*Inputs!$I$165","v":1698.8677139633555},134210.54940310508,null,79,{"$f":"BU85*Inputs!$I$165","v":609.58014664834548},48156.83158521929,null,79,{"$f":"BY85*Inputs!$J$165","v":1638.2523760495233},129421.93770791234,null,79,{"$f":"CC85*Inputs!$J$165","v":587.83042106879998},46438.603264435202,null,79,{"$f":"CG85*Inputs!$K$165","v":1570.7117699420166},124086.22982541932,null,79,{"$f":"CK85*Inputs!$K$165","v":563.59580160000007},44524.068326400004,null,79,{"$f":"CO85*Inputs!$L$165","v":1513.2097976320006},119543.57401292805,null,79,{"$f":"CS85*Inputs!$L$165","v":542.96320000000003},42894.092800000006,null,79,1455.0094208000005,114945.74424320004,null,79,522.08000000000004,41244.32,null,79,1399.0475200000005,110524.75408000004,null,null,null,null,79,502,39658]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!J86","v":"F"},{"$f":"'School Resources'!F86","v":101.58966666666667},{"$f":"'School Resources'!G86","v":0},{"$f":"'School Resources'!H86","v":0},{"$f":"'School Resources'!I86","v":101.58966666666667},{"$f":"SUM(ADM!F86:K86)","v":50.454000000000001},{"$f":"SUM(ADM!L86:N86)","v":51.135666666666673},{"$f":"SUM(ADM!O86:R86)","v":0},101.58966666666667,{"$f":"IF(F86=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K86*Inputs!$D$162,(G86*Inputs!$D$162))))","v":1222.5193402500001},{"$f":"IF(F86=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L86,$X$6:$Z$1266,3)),(VLOOKUP(H86,$X$6:$Z$1266,3)))))","v":34467.653737847257},{"$f":"IF(F86=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M86,$T$6:$V$1905,3)),(VLOOKUP(I86,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F86=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J86*Inputs!$D$161,SUM(O86:Q86))","v":35690.173078097258},null,80,{"$f":"AC86*Inputs!$D$165","v":1689.8791294499454},135190.33035599563,null,80,{"$f":"AG86*Inputs!$D$165","v":605.58812526964743},48447.050021571791,null,80,{"$f":"AK86*Inputs!$E$165","v":1677.2993840694246},134183.95072555396,null,80,{"$f":"AO86*Inputs!$E$165","v":601.08002508153584},48086.402006522869,null,80,{"$f":"AS86*Inputs!$F$165","v":1677.2993840694246},134183.95072555396,null,80,{"$f":"AW86*Inputs!$F$165","v":601.08002508153584},48086.402006522869,null,80,{"$f":"(BA86*0.99)*Inputs!$G$165","v":1677.2993840694246},134183.95072555396,null,80,{"$f":"(BE86*0.99)*Inputs!$G$165","v":601.08002508153584},48086.402006522869,null,80,{"$f":"BI86*Inputs!$H$165","v":1694.2418020903278},135539.34416722623,null,80,{"$f":"BM86*Inputs!$H$165","v":607.15154048639988},48572.12323891199,null,80,{"$f":"BQ86*Inputs!$I$165","v":1694.2418020903278},135539.34416722623,null,80,{"$f":"BU86*Inputs!$I$165","v":607.15154048639988},48572.12323891199,null,80,{"$f":"BY86*Inputs!$J$165","v":1633.7915159983877},130703.32127987102,null,80,{"$f":"CC86*Inputs!$J$165","v":585.48846719999995},46839.077375999994,null,80,{"$f":"CG86*Inputs!$K$165","v":1566.4348187904006},125314.78550323205,null,80,{"$f":"CK86*Inputs!$K$165","v":561.35040000000004},44908.032000000007,null,80,{"$f":"CO86*Inputs!$L$165","v":1509.0894208000007},120727.15366400006,null,80,{"$f":"CS86*Inputs!$L$165","v":540.80000000000007},43264.000000000007,null,80,1451.0475200000005,116083.80160000004,null,80,520,41600,null,80,1395.2380000000005,111619.04000000004,null,null,null,null,80,500,40000]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!J87","v":"F"},{"$f":"'School Resources'!F87","v":0},{"$f":"'School Resources'!G87","v":107.05499999999999},{"$f":"'School Resources'!H87","v":0},{"$f":"'School Resources'!I87","v":107.05499999999999},{"$f":"SUM(ADM!F87:K87)","v":0},{"$f":"SUM(ADM!L87:N87)","v":107.05499999999999},{"$f":"SUM(ADM!O87:R87)","v":0},107.05499999999999,{"$f":"IF(F87=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K87*Inputs!$D$162,(G87*Inputs!$D$162))))","v":0},{"$f":"IF(F87=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L87,$X$6:$Z$1266,3)),(VLOOKUP(H87,$X$6:$Z$1266,3)))))","v":57972.556146370436},{"$f":"IF(F87=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M87,$T$6:$V$1905,3)),(VLOOKUP(I87,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F87=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J87*Inputs!$D$161,SUM(O87:Q87))","v":57972.556146370436},null,81,{"$f":"AC87*Inputs!$D$165","v":1685.2651292999913},136506.4754732993,null,81,{"$f":"AG87*Inputs!$D$165","v":603.16577276856879},48856.42759425407,null,81,{"$f":"AK87*Inputs!$E$165","v":1672.7197313151278},135490.29823652536,null,81,{"$f":"AO87*Inputs!$E$165","v":598.67570498120972},48492.732103477989,null,81,{"$f":"AS87*Inputs!$F$165","v":1672.7197313151278},135490.29823652536,null,81,{"$f":"AW87*Inputs!$F$165","v":598.67570498120972},48492.732103477989,null,81,{"$f":"(BA87*0.99)*Inputs!$G$165","v":1672.7197313151278},135490.29823652536,null,81,{"$f":"(BE87*0.99)*Inputs!$G$165","v":598.67570498120972},48492.732103477989,null,81,{"$f":"BI87*Inputs!$H$165","v":1689.6158902173008},136858.88710760136,null,81,{"$f":"BM87*Inputs!$H$165","v":604.72293432445429},48982.557680280799,null,81,{"$f":"BQ87*Inputs!$I$165","v":1689.6158902173008},136858.88710760136,null,81,{"$f":"BU87*Inputs!$I$165","v":604.72293432445429},48982.557680280799,null,81,{"$f":"BY87*Inputs!$J$165","v":1629.3306559472526},131975.78313172745,null,81,{"$f":"CC87*Inputs!$J$165","v":583.14651333119991},47234.867579827194,null,81,{"$f":"CG87*Inputs!$K$165","v":1562.1578676387849},126534.78727874157,null,81,{"$f":"CK87*Inputs!$K$165","v":559.1049984},45287.5048704,null,81,{"$f":"CO87*Inputs!$L$165","v":1504.9690439680007},121902.49256140806,null,81,{"$f":"CS87*Inputs!$L$165","v":538.63679999999999},43629.580799999996,null,81,1447.0856192000006,117213.93515520004,null,81,517.91999999999996,41951.519999999997,null,81,1391.4284800000005,112705.70688000004,null,null,null,null,81,498,40338]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!J88","v":"F"},{"$f":"'School Resources'!F88","v":0},{"$f":"'School Resources'!G88","v":0},{"$f":"'School Resources'!H88","v":209.10466666666667},{"$f":"'School Resources'!I88","v":209.10466666666667},{"$f":"SUM(ADM!F88:K88)","v":0},{"$f":"SUM(ADM!L88:N88)","v":0},{"$f":"SUM(ADM!O88:R88)","v":209.10466666666667},209.10466666666667,{"$f":"IF(F88=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K88*Inputs!$D$162,(G88*Inputs!$D$162))))","v":0},{"$f":"IF(F88=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L88,$X$6:$Z$1266,3)),(VLOOKUP(H88,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F88=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M88,$T$6:$V$1905,3)),(VLOOKUP(I88,$T$6:$V$1905,3)))))","v":266395.39523439558},{"$f":"IF(AND(F88=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J88*Inputs!$D$161,SUM(O88:Q88))","v":266395.39523439558},null,82,{"$f":"AC88*Inputs!$D$165","v":1680.6511291500367},137813.392590303,null,82,{"$f":"AG88*Inputs!$D$165","v":600.74342026749025},49260.960461934199,null,82,{"$f":"AK88*Inputs!$E$165","v":1668.1400785608303},136787.48644198809,null,82,{"$f":"AO88*Inputs!$E$165","v":596.2713848808836},48894.253560232457,null,82,{"$f":"AS88*Inputs!$F$165","v":1668.1400785608303},136787.48644198809,null,82,{"$f":"AW88*Inputs!$F$165","v":596.2713848808836},48894.253560232457,null,82,{"$f":"(BA88*0.99)*Inputs!$G$165","v":1668.1400785608303},136787.48644198809,null,82,{"$f":"(BE88*0.99)*Inputs!$G$165","v":596.2713848808836},48894.253560232457,null,82,{"$f":"BI88*Inputs!$H$165","v":1684.9899783442729},138169.17822423039,null,82,{"$f":"BM88*Inputs!$H$165","v":602.29432816250869},49388.134909325716,null,82,{"$f":"BQ88*Inputs!$I$165","v":1684.9899783442729},138169.17822423039,null,82,{"$f":"BU88*Inputs!$I$165","v":602.29432816250869},49388.134909325716,null,82,{"$f":"BY88*Inputs!$J$165","v":1624.8697958961168},133239.32326348158,null,82,{"$f":"CC88*Inputs!$J$165","v":580.80455946239999},47625.973875916796,null,82,{"$f":"CG88*Inputs!$K$165","v":1557.8809164871686},127746.23515194783,null,82,{"$f":"CK88*Inputs!$K$165","v":556.85959680000008},45662.486937600006,null,82,{"$f":"CO88*Inputs!$L$165","v":1500.8486671360006},123069.59070515205,null,82,{"$f":"CS88*Inputs!$L$165","v":536.47360000000003},43990.835200000001,null,82,1443.1237184000006,118336.14490880005,null,82,515.84,42298.880000000005,null,82,1387.6189600000005,113784.75472000004,null,null,null,null,82,496,40672]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!J89","v":"F"},{"$f":"'School Resources'!F89","v":317.279},{"$f":"'School Resources'!G89","v":0},{"$f":"'School Resources'!H89","v":0},{"$f":"'School Resources'!I89","v":317.279},{"$f":"SUM(ADM!F89:K89)","v":269.666},{"$f":"SUM(ADM!L89:N89)","v":47.613},{"$f":"SUM(ADM!O89:R89)","v":0},317.279,{"$f":"IF(F89=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K89*Inputs!$D$162,(G89*Inputs!$D$162))))","v":6534.1083047500006},{"$f":"IF(F89=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L89,$X$6:$Z$1266,3)),(VLOOKUP(H89,$X$6:$Z$1266,3)))))","v":32219.710616846321},{"$f":"IF(F89=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M89,$T$6:$V$1905,3)),(VLOOKUP(I89,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F89=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J89*Inputs!$D$161,SUM(O89:Q89))","v":38753.818921596321},null,83,{"$f":"AC89*Inputs!$D$165","v":1676.0371290000819},139111.08170700679,null,83,{"$f":"AG89*Inputs!$D$165","v":598.3210677664116},49660.648624612164,null,83,{"$f":"AK89*Inputs!$E$165","v":1663.5604258065327},138075.51534194223,null,83,{"$f":"AO89*Inputs!$E$165","v":593.86706478055737},49290.966376786258,null,83,{"$f":"AS89*Inputs!$F$165","v":1663.5604258065327},138075.51534194223,null,83,{"$f":"AW89*Inputs!$F$165","v":593.86706478055737},49290.966376786258,null,83,{"$f":"(BA89*0.99)*Inputs!$G$165","v":1663.5604258065327},138075.51534194223,null,83,{"$f":"(BE89*0.99)*Inputs!$G$165","v":593.86706478055737},49290.966376786258,null,83,{"$f":"BI89*Inputs!$H$165","v":1680.3640664712452},139470.21751711334,null,83,{"$f":"BM89*Inputs!$H$165","v":599.86572200056298},49788.854926046726,null,83,{"$f":"BQ89*Inputs!$I$165","v":1680.3640664712452},139470.21751711334,null,83,{"$f":"BU89*Inputs!$I$165","v":599.86572200056298},49788.854926046726,null,83,{"$f":"BY89*Inputs!$J$165","v":1620.408935844981},134493.94167513342,null,83,{"$f":"CC89*Inputs!$J$165","v":578.46260559359985},48012.396264268784,null,83,{"$f":"CG89*Inputs!$K$165","v":1553.6039653355524},128949.12912285085,null,83,{"$f":"CK89*Inputs!$K$165","v":554.61419519999993},46032.978201599995,null,83,{"$f":"CO89*Inputs!$L$165","v":1496.7282903040004},124228.44809523203,null,83,{"$f":"CS89*Inputs!$L$165","v":534.31039999999996},44347.763199999994,null,83,1439.1618176000004,119450.43086080003,null,83,513.76,42642.080000000002,null,83,1383.8094400000004,114856.18352000004,null,null,null,null,83,494,41002]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!J90","v":"F"},{"$f":"'School Resources'!F90","v":206.834},{"$f":"'School Resources'!G90","v":0},{"$f":"'School Resources'!H90","v":0},{"$f":"'School Resources'!I90","v":206.834},{"$f":"SUM(ADM!F90:K90)","v":177.066},{"$f":"SUM(ADM!L90:N90)","v":29.768000000000001},{"$f":"SUM(ADM!O90:R90)","v":0},206.834,{"$f":"IF(F90=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K90*Inputs!$D$162,(G90*Inputs!$D$162))))","v":4290.3755797500007},{"$f":"IF(F90=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L90,$X$6:$Z$1266,3)),(VLOOKUP(H90,$X$6:$Z$1266,3)))))","v":21144.714981915015},{"$f":"IF(F90=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M90,$T$6:$V$1905,3)),(VLOOKUP(I90,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F90=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J90*Inputs!$D$161,SUM(O90:Q90))","v":25435.090561665016},null,84,{"$f":"AC90*Inputs!$D$165","v":1671.4231288501276},140399.54282341071,null,84,{"$f":"AG90*Inputs!$D$165","v":595.89871526533318},50055.492082287987,null,84,{"$f":"AK90*Inputs!$E$165","v":1658.9807730522357},139354.3849363878,null,84,{"$f":"AO90*Inputs!$E$165","v":591.46274468023137},49682.870553139437,null,84,{"$f":"AS90*Inputs!$F$165","v":1658.9807730522357},139354.3849363878,null,84,{"$f":"AW90*Inputs!$F$165","v":591.46274468023137},49682.870553139437,null,84,{"$f":"(BA90*0.99)*Inputs!$G$165","v":1658.9807730522357},139354.3849363878,null,84,{"$f":"(BE90*0.99)*Inputs!$G$165","v":591.46274468023137},49682.870553139437,null,84,{"$f":"BI90*Inputs!$H$165","v":1675.738154598218},140762.00498625031,null,84,{"$f":"BM90*Inputs!$H$165","v":597.4371158386175},50184.717730443866,null,84,{"$f":"BQ90*Inputs!$I$165","v":1675.738154598218},140762.00498625031,null,84,{"$f":"BU90*Inputs!$I$165","v":597.4371158386175},50184.717730443866,null,84,{"$f":"BY90*Inputs!$J$165","v":1615.9480757938459},135739.63836668307,null,84,{"$f":"CC90*Inputs!$J$165","v":576.12065172479993},48394.134744883195,null,84,{"$f":"CG90*Inputs!$K$165","v":1549.3270141839366},130143.46919145068,null,84,{"$f":"CK90*Inputs!$K$165","v":552.3687936},46398.978662399997,null,84,{"$f":"CO90*Inputs!$L$165","v":1492.6079134720005},125379.06473164805,null,84,{"$f":"CS90*Inputs!$L$165","v":532.1472},44700.364800000003,null,84,1435.1999168000004,120556.79301120003,null,84,511.68,42981.120000000003,null,84,1379.9999200000004,115919.99328000004,null,null,null,null,84,492,41328]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!J91","v":"F"},{"$f":"'School Resources'!F91","v":0},{"$f":"'School Resources'!G91","v":51.952333333333328},{"$f":"'School Resources'!H91","v":111.52033333333334},{"$f":"'School Resources'!I91","v":163.47266666666667},{"$f":"SUM(ADM!F91:K91)","v":0},{"$f":"SUM(ADM!L91:N91)","v":51.952333333333335},{"$f":"SUM(ADM!O91:R91)","v":111.52033333333334},163.47266666666667,{"$f":"IF(F91=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K91*Inputs!$D$162,(G91*Inputs!$D$162))))","v":0},{"$f":"IF(F91=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L91,$X$6:$Z$1266,3)),(VLOOKUP(H91,$X$6:$Z$1266,3)))))","v":34467.653737847257},{"$f":"IF(F91=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M91,$T$6:$V$1905,3)),(VLOOKUP(I91,$T$6:$V$1905,3)))))","v":172852.15539040175},{"$f":"IF(AND(F91=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J91*Inputs!$D$161,SUM(O91:Q91))","v":207319.80912824901},null,85,{"$f":"AC91*Inputs!$D$165","v":1666.8091287001732},141678.77593951471,null,85,{"$f":"AG91*Inputs!$D$165","v":593.47636276425453},50445.490834961638,null,85,{"$f":"AK91*Inputs!$E$165","v":1654.4011202979386},140624.0952253248,null,85,{"$f":"AO91*Inputs!$E$165","v":589.05842457990525},50069.966089291949,null,85,{"$f":"AS91*Inputs!$F$165","v":1654.4011202979386},140624.0952253248,null,85,{"$f":"AW91*Inputs!$F$165","v":589.05842457990525},50069.966089291949,null,85,{"$f":"(BA91*0.99)*Inputs!$G$165","v":1654.4011202979386},140624.0952253248,null,85,{"$f":"(BE91*0.99)*Inputs!$G$165","v":589.05842457990525},50069.966089291949,null,85,{"$f":"BI91*Inputs!$H$165","v":1671.1122427251905},142044.5406316412,null,85,{"$f":"BM91*Inputs!$H$165","v":595.00850967667202},50575.723322517122,null,85,{"$f":"BQ91*Inputs!$I$165","v":1671.1122427251905},142044.5406316412,null,85,{"$f":"BU91*Inputs!$I$165","v":595.00850967667202},50575.723322517122,null,85,{"$f":"BY91*Inputs!$J$165","v":1611.4872157427103},136976.41333813037,null,85,{"$f":"CC91*Inputs!$J$165","v":573.77869785600001},48771.18931776,null,85,{"$f":"CG91*Inputs!$K$165","v":1545.0500630323206},131329.25535774726,null,85,{"$f":"CK91*Inputs!$K$165","v":550.12339200000008},46760.488320000004,null,85,{"$f":"CO91*Inputs!$L$165","v":1488.4875366400006},126521.44061440005,null,85,{"$f":"CS91*Inputs!$L$165","v":529.98400000000004},45048.640000000007,null,85,1431.2380160000005,121655.23136000003,null,85,509.6,43316,null,85,1376.1904000000004,116976.18400000004,null,null,null,null,85,490,41650]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!J92","v":"F"},{"$f":"'School Resources'!F92","v":65.423000000000002},{"$f":"'School Resources'!G92","v":35.999999999999986},{"$f":"'School Resources'!H92","v":62.414000000000001},{"$f":"'School Resources'!I92","v":163.83699999999999},{"$f":"SUM(ADM!F92:K92)","v":65.423000000000002},{"$f":"SUM(ADM!L92:N92)","v":36},{"$f":"SUM(ADM!O92:R92)","v":62.414000000000001},163.83699999999999,{"$f":"IF(F92=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K92*Inputs!$D$162,(G92*Inputs!$D$162))))","v":1585.2238236250003},{"$f":"IF(F92=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L92,$X$6:$Z$1266,3)),(VLOOKUP(H92,$X$6:$Z$1266,3)))))","v":25638.178871415803},{"$f":"IF(F92=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M92,$T$6:$V$1905,3)),(VLOOKUP(I92,$T$6:$V$1905,3)))))","v":109921.73019324584},{"$f":"IF(AND(F92=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J92*Inputs!$D$161,SUM(O92:Q92))","v":137145.13288828664},null,86,{"$f":"AC92*Inputs!$D$165","v":1662.1951285502187},142948.7810553188,null,86,{"$f":"AG92*Inputs!$D$165","v":591.05401026317577},50830.644882633118,null,86,{"$f":"AK92*Inputs!$E$165","v":1649.8214675436413},141884.64620875317,null,86,{"$f":"AO92*Inputs!$E$165","v":586.6541044795789},50452.252985243787,null,86,{"$f":"AS92*Inputs!$F$165","v":1649.8214675436413},141884.64620875317,null,86,{"$f":"AW92*Inputs!$F$165","v":586.6541044795789},50452.252985243787,null,86,{"$f":"(BA92*0.99)*Inputs!$G$165","v":1649.8214675436413},141884.64620875317,null,86,{"$f":"(BE92*0.99)*Inputs!$G$165","v":586.6541044795789},50452.252985243787,null,86,{"$f":"BI92*Inputs!$H$165","v":1666.4863308521631},143317.82445328601,null,86,{"$f":"BM92*Inputs!$H$165","v":592.5799035147262},50961.87170226645,null,86,{"$f":"BQ92*Inputs!$I$165","v":1666.4863308521631},143317.82445328601,null,86,{"$f":"BU92*Inputs!$I$165","v":592.5799035147262},50961.87170226645,null,86,{"$f":"BY92*Inputs!$J$165","v":1607.026355691575},138204.26658947545,null,86,{"$f":"CC92*Inputs!$J$165","v":571.43674398719986},49143.559982899191,null,86,{"$f":"CG92*Inputs!$K$165","v":1540.7731118807048},132506.48762174061,null,86,{"$f":"CK92*Inputs!$K$165","v":547.87799039999993},47117.507174399994,null,86,{"$f":"CO92*Inputs!$L$165","v":1484.3671598080007},127655.57574348807,null,86,{"$f":"CS92*Inputs!$L$165","v":527.82079999999996},45392.588799999998,null,86,1427.2761152000005,122745.74590720005,null,86,507.52,43646.720000000001,null,86,1372.3808800000004,118024.75568000003,null,null,null,null,86,488,41968]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!J93","v":"T"},{"$f":"'School Resources'!F93","v":0},{"$f":"'School Resources'!G93","v":0},{"$f":"'School Resources'!H93","v":16.408666666666669},{"$f":"'School Resources'!I93","v":16.408666666666669},{"$f":"SUM(ADM!F93:K93)","v":0},{"$f":"SUM(ADM!L93:N93)","v":0},{"$f":"SUM(ADM!O93:R93)","v":16.408666666666669},16.408666666666669,{"$f":"IF(F93=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K93*Inputs!$D$162,(G93*Inputs!$D$162))))","v":0},{"$f":"IF(F93=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L93,$X$6:$Z$1266,3)),(VLOOKUP(H93,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F93=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M93,$T$6:$V$1905,3)),(VLOOKUP(I93,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F93=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J93*Inputs!$D$161,SUM(O93:Q93))","v":4777.3527330967418},null,87,{"$f":"AC93*Inputs!$D$165","v":1657.5811284002646},144209.55817082303,null,87,{"$f":"AG93*Inputs!$D$165","v":588.63165776209735},51210.95422530247,null,87,{"$f":"AK93*Inputs!$E$165","v":1645.2418147893443},143136.03788667294,null,87,{"$f":"AO93*Inputs!$E$165","v":584.2497843792529},50829.731240995003,null,87,{"$f":"AS93*Inputs!$F$165","v":1645.2418147893443},143136.03788667294,null,87,{"$f":"AW93*Inputs!$F$165","v":584.2497843792529},50829.731240995003,null,87,{"$f":"(BA93*0.99)*Inputs!$G$165","v":1645.2418147893443},143136.03788667294,null,87,{"$f":"(BE93*0.99)*Inputs!$G$165","v":584.2497843792529},50829.731240995003,null,87,{"$f":"BI93*Inputs!$H$165","v":1661.8604189791356},144581.85645118481,null,87,{"$f":"BM93*Inputs!$H$165","v":590.15129735278072},51343.162869691922,null,87,{"$f":"BQ93*Inputs!$I$165","v":1661.8604189791356},144581.85645118481,null,87,{"$f":"BU93*Inputs!$I$165","v":590.15129735278072},51343.162869691922,null,87,{"$f":"BY93*Inputs!$J$165","v":1602.5654956404394},139423.19812071824,null,87,{"$f":"CC93*Inputs!$J$165","v":569.09479011839994},49511.246740300798,null,87,{"$f":"CG93*Inputs!$K$165","v":1536.4961607290886},133675.16598343072,null,87,{"$f":"CK93*Inputs!$K$165","v":545.63258880000001},47470.035225600004,null,87,{"$f":"CO93*Inputs!$L$165","v":1480.2467829760005},128781.47011891205,null,87,{"$f":"CS93*Inputs!$L$165","v":525.6576},45732.211199999998,null,87,1423.3142144000005,123828.33665280005,null,87,505.44,43973.279999999999,null,87,1368.5713600000004,119065.70832000003,null,null,null,null,87,486,42282]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},{"$f":"'School Resources'!J94","v":"F"},{"$f":"'School Resources'!F94","v":0},{"$f":"'School Resources'!G94","v":96.488},{"$f":"'School Resources'!H94","v":152.65600000000001},{"$f":"'School Resources'!I94","v":249.14400000000001},{"$f":"SUM(ADM!F94:K94)","v":0},{"$f":"SUM(ADM!L94:N94)","v":96.488},{"$f":"SUM(ADM!O94:R94)","v":152.65600000000001},249.14400000000001,{"$f":"IF(F94=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K94*Inputs!$D$162,(G94*Inputs!$D$162))))","v":0},{"$f":"IF(F94=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L94,$X$6:$Z$1266,3)),(VLOOKUP(H94,$X$6:$Z$1266,3)))))","v":54415.726584229458},{"$f":"IF(F94=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M94,$T$6:$V$1905,3)),(VLOOKUP(I94,$T$6:$V$1905,3)))))","v":218726.9164370182},{"$f":"IF(AND(F94=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J94*Inputs!$D$161,SUM(O94:Q94))","v":273142.64302124764},null,88,{"$f":"AC94*Inputs!$D$165","v":1652.9671282503095},145461.10728602723,null,88,{"$f":"AG94*Inputs!$D$165","v":586.20930526101893},51586.418862969665,null,88,{"$f":"AK94*Inputs!$E$165","v":1640.6621620350465},144378.27025908409,null,88,{"$f":"AO94*Inputs!$E$165","v":581.8454642789269},51202.400856545566,null,88,{"$f":"AS94*Inputs!$F$165","v":1640.6621620350465},144378.27025908409,null,88,{"$f":"AW94*Inputs!$F$165","v":581.8454642789269},51202.400856545566,null,88,{"$f":"(BA94*0.99)*Inputs!$G$165","v":1640.6621620350465},144378.27025908409,null,88,{"$f":"(BE94*0.99)*Inputs!$G$165","v":581.8454642789269},51202.400856545566,null,88,{"$f":"BI94*Inputs!$H$165","v":1657.2345071061077},145836.63662533747,null,88,{"$f":"BM94*Inputs!$H$165","v":587.72269119083523},51719.596824793502,null,88,{"$f":"BQ94*Inputs!$I$165","v":1657.2345071061077},145836.63662533747,null,88,{"$f":"BU94*Inputs!$I$165","v":587.72269119083523},51719.596824793502,null,88,{"$f":"BY94*Inputs!$J$165","v":1598.1046355893036},140633.20793185872,null,88,{"$f":"CC94*Inputs!$J$165","v":566.75283624960002},49874.249589964806,null,88,{"$f":"CG94*Inputs!$K$165","v":1532.2192095774724},134835.29044281758,null,88,{"$f":"CK94*Inputs!$K$165","v":543.38718720000008},47818.072473600005,null,88,{"$f":"CO94*Inputs!$L$165","v":1476.1264061440004},129899.12374067203,null,88,{"$f":"CS94*Inputs!$L$165","v":523.49440000000004},46067.507200000007,null,88,1419.3523136000003,124903.00359680003,null,88,503.36,44295.68,null,88,1364.7618400000003,120099.04192000003,null,null,null,null,88,484,42592]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!J95","v":"F"},{"$f":"'School Resources'!F95","v":2.4060000000000001},{"$f":"'School Resources'!G95","v":0},{"$f":"'School Resources'!H95","v":0},{"$f":"'School Resources'!I95","v":2.4060000000000001},{"$f":"SUM(ADM!F95:K95)","v":2.4060000000000001},{"$f":"SUM(ADM!L95:N95)","v":0},{"$f":"SUM(ADM!O95:R95)","v":0},2.4060000000000001,{"$f":"IF(F95=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K95*Inputs!$D$162,(G95*Inputs!$D$162))))","v":58.298282250000007},{"$f":"IF(F95=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L95,$X$6:$Z$1266,3)),(VLOOKUP(H95,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F95=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M95,$T$6:$V$1905,3)),(VLOOKUP(I95,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F95=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J95*Inputs!$D$161,SUM(O95:Q95))","v":58.298282250000007},null,89,{"$f":"AC95*Inputs!$D$165","v":1648.3531281003554},146703.42840093165,null,89,{"$f":"AG95*Inputs!$D$165","v":583.78695275994005},51957.038795634668,null,89,{"$f":"AK95*Inputs!$E$165","v":1636.0825092807497},145611.34332598673,null,89,{"$f":"AO95*Inputs!$E$165","v":579.44114417860055},51570.261831895448,null,89,{"$f":"AS95*Inputs!$F$165","v":1636.0825092807497},145611.34332598673,null,89,{"$f":"AW95*Inputs!$F$165","v":579.44114417860055},51570.261831895448,null,89,{"$f":"(BA95*0.99)*Inputs!$G$165","v":1636.0825092807497},145611.34332598673,null,89,{"$f":"(BE95*0.99)*Inputs!$G$165","v":579.44114417860055},51570.261831895448,null,89,{"$f":"BI95*Inputs!$H$165","v":1652.6085952330805},147082.16497574415,null,89,{"$f":"BM95*Inputs!$H$165","v":585.29408502888941},52091.173567571161,null,89,{"$f":"BQ95*Inputs!$I$165","v":1652.6085952330805},147082.16497574415,null,89,{"$f":"BU95*Inputs!$I$165","v":585.29408502888941},52091.173567571161,null,89,{"$f":"BY95*Inputs!$J$165","v":1593.6437755381683},141834.29602289698,null,89,{"$f":"CC95*Inputs!$J$165","v":564.41088238079988},50232.568531891186,null,89,{"$f":"CG95*Inputs!$K$165","v":1527.9422584258566},135986.86099990123,null,89,{"$f":"CK95*Inputs!$K$165","v":541.14178559999993},48161.618918399996,null,89,{"$f":"CO95*Inputs!$L$165","v":1472.0060293120005},131008.53660876804,null,89,{"$f":"CS95*Inputs!$L$165","v":521.33119999999997},46398.476799999997,null,89,1415.3904128000004,125969.74673920004,null,89,501.28,44613.919999999998,null,89,1360.9523200000003,121124.75648000003,null,null,null,null,89,482,42898]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!J96","v":"F"},{"$f":"'School Resources'!F96","v":552.23599999999999},{"$f":"'School Resources'!G96","v":0},{"$f":"'School Resources'!H96","v":0},{"$f":"'School Resources'!I96","v":552.23599999999999},{"$f":"SUM(ADM!F96:K96)","v":552.23599999999999},{"$f":"SUM(ADM!L96:N96)","v":0},{"$f":"SUM(ADM!O96:R96)","v":0},552.23599999999999,{"$f":"IF(F96=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K96*Inputs!$D$162,(G96*Inputs!$D$162))))","v":13380.885368500001},{"$f":"IF(F96=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L96,$X$6:$Z$1266,3)),(VLOOKUP(H96,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F96=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M96,$T$6:$V$1905,3)),(VLOOKUP(I96,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F96=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J96*Inputs!$D$161,SUM(O96:Q96))","v":13380.885368500001},null,90,{"$f":"AC96*Inputs!$D$165","v":1643.7391279504009},147936.52151553606,null,90,{"$f":"AG96*Inputs!$D$165","v":581.36460025886151},52322.814023297535,null,90,{"$f":"AK96*Inputs!$E$165","v":1631.5028565264524},146835.25708738071,null,90,{"$f":"AO96*Inputs!$E$165","v":577.03682407827444},51933.3141670447,null,90,{"$f":"AS96*Inputs!$F$165","v":1631.5028565264524},146835.25708738071,null,90,{"$f":"AW96*Inputs!$F$165","v":577.03682407827444},51933.3141670447,null,90,{"$f":"(BA96*0.99)*Inputs!$G$165","v":1631.5028565264524},146835.25708738071,null,90,{"$f":"(BE96*0.99)*Inputs!$G$165","v":577.03682407827444},51933.3141670447,null,90,{"$f":"BI96*Inputs!$H$165","v":1647.982683360053},148318.44150240478,null,90,{"$f":"BM96*Inputs!$H$165","v":582.86547886694393},52457.893098024957,null,90,{"$f":"BQ96*Inputs!$I$165","v":1647.982683360053},148318.44150240478,null,90,{"$f":"BU96*Inputs!$I$165","v":582.86547886694393},52457.893098024957,null,90,{"$f":"BY96*Inputs!$J$165","v":1589.1829154870329},143026.46239383298,null,90,{"$f":"CC96*Inputs!$J$165","v":562.06892851199996},50586.203566079996,null,90,{"$f":"CG96*Inputs!$K$165","v":1523.6653072742406},137129.87765468165,null,90,{"$f":"CK96*Inputs!$K$165","v":538.89638400000001},48500.674559999999,null,90,{"$f":"CO96*Inputs!$L$165","v":1467.8856524800005},132109.70872320005,null,90,{"$f":"CS96*Inputs!$L$165","v":519.16800000000001},46725.120000000003,null,90,1411.4285120000004,127028.56608000003,null,90,499.2,44928,null,90,1357.1428000000003,122142.85200000003,null,null,null,null,90,480,43200]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!J97","v":"F"},{"$f":"'School Resources'!F97","v":266.80899999999997},{"$f":"'School Resources'!G97","v":0},{"$f":"'School Resources'!H97","v":0},{"$f":"'School Resources'!I97","v":266.80899999999997},{"$f":"SUM(ADM!F97:K97)","v":266.80899999999997},{"$f":"SUM(ADM!L97:N97)","v":0},{"$f":"SUM(ADM!O97:R97)","v":0},266.80899999999997,{"$f":"IF(F97=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K97*Inputs!$D$162,(G97*Inputs!$D$162))))","v":6464.8821233749995},{"$f":"IF(F97=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L97,$X$6:$Z$1266,3)),(VLOOKUP(H97,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F97=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M97,$T$6:$V$1905,3)),(VLOOKUP(I97,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F97=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J97*Inputs!$D$161,SUM(O97:Q97))","v":6464.8821233749995},null,91,{"$f":"AC97*Inputs!$D$165","v":1639.1251278004463},149160.38662984062,null,91,{"$f":"AG97*Inputs!$D$165","v":578.94224775778309},52683.74454595826,null,91,{"$f":"AK97*Inputs!$E$165","v":1626.9232037721551},148050.01154326613,null,91,{"$f":"AO97*Inputs!$E$165","v":574.63250397794843},52291.557861993308,null,91,{"$f":"AS97*Inputs!$F$165","v":1626.9232037721551},148050.01154326613,null,91,{"$f":"AW97*Inputs!$F$165","v":574.63250397794843},52291.557861993308,null,91,{"$f":"(BA97*0.99)*Inputs!$G$165","v":1626.9232037721551},148050.01154326613,null,91,{"$f":"(BE97*0.99)*Inputs!$G$165","v":574.63250397794843},52291.557861993308,null,91,{"$f":"BI97*Inputs!$H$165","v":1643.3567714870255},149545.46620531933,null,91,{"$f":"BM97*Inputs!$H$165","v":580.43687270499845},52819.755416154861,null,91,{"$f":"BQ97*Inputs!$I$165","v":1643.3567714870255},149545.46620531933,null,91,{"$f":"BU97*Inputs!$I$165","v":580.43687270499845},52819.755416154861,null,91,{"$f":"BY97*Inputs!$J$165","v":1584.7220554358973},144209.70704466666,null,91,{"$f":"CC97*Inputs!$J$165","v":559.72697464320004},50935.154692531207,null,91,{"$f":"CG97*Inputs!$K$165","v":1519.3883561226246},138264.34040715883,null,91,{"$f":"CK97*Inputs!$K$165","v":536.65098240000009},48835.239398400008,null,91,{"$f":"CO97*Inputs!$L$165","v":1463.7652756480006},133202.64008396806,null,91,{"$f":"CS97*Inputs!$L$165","v":517.00480000000005},47047.436800000003,null,91,1407.4666112000004,128079.46161920004,null,91,497.12,45237.919999999998,null,91,1353.3332800000003,123153.32848000003,null,null,null,null,91,478,43498]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!J98","v":"F"},{"$f":"'School Resources'!F98","v":0},{"$f":"'School Resources'!G98","v":368.495},{"$f":"'School Resources'!H98","v":0},{"$f":"'School Resources'!I98","v":368.495},{"$f":"SUM(ADM!F98:K98)","v":0},{"$f":"SUM(ADM!L98:N98)","v":368.495},{"$f":"SUM(ADM!O98:R98)","v":0},368.495,{"$f":"IF(F98=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K98*Inputs!$D$162,(G98*Inputs!$D$162))))","v":0},{"$f":"IF(F98=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L98,$X$6:$Z$1266,3)),(VLOOKUP(H98,$X$6:$Z$1266,3)))))","v":109179.97074299253},{"$f":"IF(F98=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M98,$T$6:$V$1905,3)),(VLOOKUP(I98,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F98=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J98*Inputs!$D$161,SUM(O98:Q98))","v":109179.97074299253},null,92,{"$f":"AC98*Inputs!$D$165","v":1634.5111276504917},150375.02374384523,null,92,{"$f":"AG98*Inputs!$D$165","v":576.51989525670444},53039.830363616806,null,92,{"$f":"AK98*Inputs!$E$165","v":1622.3435510178576},149255.60669364291,null,92,{"$f":"AO98*Inputs!$E$165","v":572.2281838776222},52644.992916741241,null,92,{"$f":"AS98*Inputs!$F$165","v":1622.3435510178576},149255.60669364291,null,92,{"$f":"AW98*Inputs!$F$165","v":572.2281838776222},52644.992916741241,null,92,{"$f":"(BA98*0.99)*Inputs!$G$165","v":1622.3435510178576},149255.60669364291,null,92,{"$f":"(BE98*0.99)*Inputs!$G$165","v":572.2281838776222},52644.992916741241,null,92,{"$f":"BI98*Inputs!$H$165","v":1638.7308596139976},150763.23908448778,null,92,{"$f":"BM98*Inputs!$H$165","v":578.00826654305274},53176.760521960852,null,92,{"$f":"BQ98*Inputs!$I$165","v":1638.7308596139976},150763.23908448778,null,92,{"$f":"BU98*Inputs!$I$165","v":578.00826654305274},53176.760521960852,null,92,{"$f":"BY98*Inputs!$J$165","v":1580.2611953847615},145384.02997539807,null,92,{"$f":"CC98*Inputs!$J$165","v":557.3850207744},51279.421911244797,null,92,{"$f":"CG98*Inputs!$K$165","v":1515.1114049710084},139390.24925733276,null,92,{"$f":"CK98*Inputs!$K$165","v":534.40558080000005},49165.313433600008,null,92,{"$f":"CO98*Inputs!$L$165","v":1459.6448988160003},134287.33069107201,null,92,{"$f":"CS98*Inputs!$L$165","v":514.84160000000008},47365.427200000006,null,92,1403.5047104000002,129122.43335680003,null,92,495.04,45543.68,null,92,1349.5237600000003,124156.18592000002,null,null,null,null,92,476,43792]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!J99","v":"F"},{"$f":"'School Resources'!F99","v":0},{"$f":"'School Resources'!G99","v":0},{"$f":"'School Resources'!H99","v":468.73933333333332},{"$f":"'School Resources'!I99","v":468.73933333333332},{"$f":"SUM(ADM!F99:K99)","v":0},{"$f":"SUM(ADM!L99:N99)","v":0},{"$f":"SUM(ADM!O99:R99)","v":468.73933333333332},468.73933333333332,{"$f":"IF(F99=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K99*Inputs!$D$162,(G99*Inputs!$D$162))))","v":0},{"$f":"IF(F99=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L99,$X$6:$Z$1266,3)),(VLOOKUP(H99,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F99=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M99,$T$6:$V$1905,3)),(VLOOKUP(I99,$T$6:$V$1905,3)))))","v":412976.56522758969},{"$f":"IF(AND(F99=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J99*Inputs!$D$161,SUM(O99:Q99))","v":412976.56522758969},null,93,{"$f":"AC99*Inputs!$D$165","v":1629.8971275005372},151580.43285754995,null,93,{"$f":"AG99*Inputs!$D$165","v":574.0975427556258},53391.071476273202,null,93,{"$f":"AK99*Inputs!$E$165","v":1617.7638982635603},150452.0425385111,null,93,{"$f":"AO99*Inputs!$E$165","v":569.82386377729608},52993.619331288537,null,93,{"$f":"AS99*Inputs!$F$165","v":1617.7638982635603},150452.0425385111,null,93,{"$f":"AW99*Inputs!$F$165","v":569.82386377729608},52993.619331288537,null,93,{"$f":"(BA99*0.99)*Inputs!$G$165","v":1617.7638982635603},150452.0425385111,null,93,{"$f":"(BE99*0.99)*Inputs!$G$165","v":569.82386377729608},52993.619331288537,null,93,{"$f":"BI99*Inputs!$H$165","v":1634.1049477409701},151971.76013991021,null,93,{"$f":"BM99*Inputs!$H$165","v":575.57966038110715},53528.908415442966,null,93,{"$f":"BQ99*Inputs!$I$165","v":1634.1049477409701},151971.76013991021,null,93,{"$f":"BU99*Inputs!$I$165","v":575.57966038110715},53528.908415442966,null,93,{"$f":"BY99*Inputs!$J$165","v":1575.8003353336262},146549.43118602724,null,93,{"$f":"CC99*Inputs!$J$165","v":555.04306690559997},51619.005222220796,null,93,{"$f":"CG99*Inputs!$K$165","v":1510.8344538193924},140507.60420520348,null,93,{"$f":"CK99*Inputs!$K$165","v":532.16017920000002},49490.896665600005,null,93,{"$f":"CO99*Inputs!$L$165","v":1455.5245219840003},135363.78054451203,null,93,{"$f":"CS99*Inputs!$L$165","v":512.67840000000001},47679.091200000003,null,93,1399.5428096000003,130157.48129280003,null,93,492.96,45845.279999999999,null,93,1345.7142400000002,125151.42432000002,null,null,null,null,93,474,44082]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},{"$f":"'School Resources'!J100","v":"T"},{"$f":"'School Resources'!F100","v":0},{"$f":"'School Resources'!G100","v":0},{"$f":"'School Resources'!H100","v":29.48833333333333},{"$f":"'School Resources'!I100","v":29.48833333333333},{"$f":"SUM(ADM!F100:K100)","v":0},{"$f":"SUM(ADM!L100:N100)","v":0},{"$f":"SUM(ADM!O100:R100)","v":29.48833333333333},29.48833333333333,{"$f":"IF(F100=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K100*Inputs!$D$162,(G100*Inputs!$D$162))))","v":0},{"$f":"IF(F100=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L100,$X$6:$Z$1266,3)),(VLOOKUP(H100,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F100=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M100,$T$6:$V$1905,3)),(VLOOKUP(I100,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F100=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J100*Inputs!$D$161,SUM(O100:Q100))","v":8585.4733176248956},null,94,{"$f":"AC100*Inputs!$D$165","v":1625.2831273505828},152776.61397095479,null,94,{"$f":"AG100*Inputs!$D$165","v":571.67519025454715},53737.467883927435,null,94,{"$f":"AK100*Inputs!$E$165","v":1613.1842455092633},151639.31907787075,null,94,{"$f":"AO100*Inputs!$E$165","v":567.41954367696985},53337.437105635167,null,94,{"$f":"AS100*Inputs!$F$165","v":1613.1842455092633},151639.31907787075,null,94,{"$f":"AW100*Inputs!$F$165","v":567.41954367696985},53337.437105635167,null,94,{"$f":"(BA100*0.99)*Inputs!$G$165","v":1613.1842455092633},151639.31907787075,null,94,{"$f":"(BE100*0.99)*Inputs!$G$165","v":567.41954367696985},53337.437105635167,null,94,{"$f":"BI100*Inputs!$H$165","v":1629.4790358679427},153171.0293715866,null,94,{"$f":"BM100*Inputs!$H$165","v":573.15105421916144},53876.199096601173,null,94,{"$f":"BQ100*Inputs!$I$165","v":1629.4790358679427},153171.0293715866,null,94,{"$f":"BU100*Inputs!$I$165","v":573.15105421916144},53876.199096601173,null,94,{"$f":"BY100*Inputs!$J$165","v":1571.3394752824906},147705.91067655411,null,94,{"$f":"CC100*Inputs!$J$165","v":552.70111303679994},51953.904625459196,null,94,{"$f":"CG100*Inputs!$K$165","v":1506.5575026677764},141616.40525077097,null,94,{"$f":"CK100*Inputs!$K$165","v":529.91477759999998},49811.9890944,null,94,{"$f":"CO100*Inputs!$L$165","v":1451.4041451520004},136431.98964428803,null,94,{"$f":"CS100*Inputs!$L$165","v":510.51519999999999},47988.428800000002,null,94,1395.5809088000003,131184.60542720003,null,94,490.88,46142.720000000001,null,94,1341.9047200000002,126139.04368000002,null,null,null,null,94,472,44368]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!J101","v":"F"},{"$f":"'School Resources'!F101","v":75.271999999999991},{"$f":"'School Resources'!G101","v":0},{"$f":"'School Resources'!H101","v":0},{"$f":"'School Resources'!I101","v":75.271999999999991},{"$f":"SUM(ADM!F101:K101)","v":75.271999999999991},{"$f":"SUM(ADM!L101:N101)","v":0},{"$f":"SUM(ADM!O101:R101)","v":0},75.271999999999991,{"$f":"IF(F101=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K101*Inputs!$D$162,(G101*Inputs!$D$162))))","v":1823.8687869999999},{"$f":"IF(F101=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L101,$X$6:$Z$1266,3)),(VLOOKUP(H101,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F101=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M101,$T$6:$V$1905,3)),(VLOOKUP(I101,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F101=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J101*Inputs!$D$161,SUM(O101:Q101))","v":1823.8687869999999},null,95,{"$f":"AC101*Inputs!$D$165","v":1620.6691272006283},153963.5670840597,null,95,{"$f":"AG101*Inputs!$D$165","v":569.25283775346873},54079.019586579532,null,95,{"$f":"AK101*Inputs!$E$165","v":1608.604592754966},152817.43631172177,null,95,{"$f":"AO101*Inputs!$E$165","v":565.01522357664385},53676.446239781166,null,95,{"$f":"AS101*Inputs!$F$165","v":1608.604592754966},152817.43631172177,null,95,{"$f":"AW101*Inputs!$F$165","v":565.01522357664385},53676.446239781166,null,95,{"$f":"(BA101*0.99)*Inputs!$G$165","v":1608.604592754966},152817.43631172177,null,95,{"$f":"(BE101*0.99)*Inputs!$G$165","v":565.01522357664385},53676.446239781166,null,95,{"$f":"BI101*Inputs!$H$165","v":1624.8531239949152},154361.04677951694,null,95,{"$f":"BM101*Inputs!$H$165","v":570.72244805721596},54218.632565435517,null,95,{"$f":"BQ101*Inputs!$I$165","v":1624.8531239949152},154361.04677951694,null,95,{"$f":"BU101*Inputs!$I$165","v":570.72244805721596},54218.632565435517,null,95,{"$f":"BY101*Inputs!$J$165","v":1566.8786152313553},148853.46844697875,null,95,{"$f":"CC101*Inputs!$J$165","v":550.35915916800002},52284.120120960004,null,95,{"$f":"CG101*Inputs!$K$165","v":1502.2805515161606},142716.65239403525,null,95,{"$f":"CK101*Inputs!$K$165","v":527.66937600000006},50128.590720000007,null,95,{"$f":"CO101*Inputs!$L$165","v":1447.2837683200005},137491.95799040006,null,95,{"$f":"CS101*Inputs!$L$165","v":508.35200000000003},48293.440000000002,null,95,1391.6190080000003,132203.80576000005,null,95,488.8,46436,null,95,1338.0952000000002,127119.04400000002,null,null,null,null,95,470,44650]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!J102","v":"F"},{"$f":"'School Resources'!F102","v":0},{"$f":"'School Resources'!G102","v":39.366999999999997},{"$f":"'School Resources'!H102","v":0},{"$f":"'School Resources'!I102","v":39.366999999999997},{"$f":"SUM(ADM!F102:K102)","v":0},{"$f":"SUM(ADM!L102:N102)","v":39.366999999999997},{"$f":"SUM(ADM!O102:R102)","v":0},39.366999999999997,{"$f":"IF(F102=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K102*Inputs!$D$162,(G102*Inputs!$D$162))))","v":0},{"$f":"IF(F102=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L102,$X$6:$Z$1266,3)),(VLOOKUP(H102,$X$6:$Z$1266,3)))))","v":27491.278534740923},{"$f":"IF(F102=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M102,$T$6:$V$1905,3)),(VLOOKUP(I102,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F102=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J102*Inputs!$D$161,SUM(O102:Q102))","v":27491.278534740923},null,96,{"$f":"AC102*Inputs!$D$165","v":1616.0551270506739},155141.2921968647,null,96,{"$f":"AG102*Inputs!$D$165","v":566.83048525239019},54415.726584229458,null,96,{"$f":"AK102*Inputs!$E$165","v":1604.0249400006687},153986.3942400642,null,96,{"$f":"AO102*Inputs!$E$165","v":562.61090347631773},54010.646733726506,null,96,{"$f":"AS102*Inputs!$F$165","v":1604.0249400006687},153986.3942400642,null,96,{"$f":"AW102*Inputs!$F$165","v":562.61090347631773},54010.646733726506,null,96,{"$f":"(BA102*0.99)*Inputs!$G$165","v":1604.0249400006687},153986.3942400642,null,96,{"$f":"(BE102*0.99)*Inputs!$G$165","v":562.61090347631773},54010.646733726506,null,96,{"$f":"BI102*Inputs!$H$165","v":1620.2272121218875},155541.8123637012,null,96,{"$f":"BM102*Inputs!$H$165","v":568.29384189527048},54556.208821945969,null,96,{"$f":"BQ102*Inputs!$I$165","v":1620.2272121218875},155541.8123637012,null,96,{"$f":"BU102*Inputs!$I$165","v":568.29384189527048},54556.208821945969,null,96,{"$f":"BY102*Inputs!$J$165","v":1562.4177551802195},149992.10449730107,null,96,{"$f":"CC102*Inputs!$J$165","v":548.0172052992001},52609.651708723206,null,96,{"$f":"CG102*Inputs!$K$165","v":1498.0036003645441},143808.34563499625,null,96,{"$f":"CK102*Inputs!$K$165","v":525.42397440000013},50440.701542400013,null,96,{"$f":"CO102*Inputs!$L$165","v":1443.1633914880001},138543.685582848,null,96,{"$f":"CS102*Inputs!$L$165","v":506.18880000000007},48594.124800000005,null,96,1387.6571072000002,133215.0822912,null,96,486.72,46725.120000000003,null,96,1334.2856800000002,128091.42528000002,null,null,null,null,96,468,44928]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!J103","v":"F"},{"$f":"'School Resources'!F103","v":0},{"$f":"'School Resources'!G103","v":0},{"$f":"'School Resources'!H103","v":46.206333333333333},{"$f":"'School Resources'!I103","v":46.206333333333333},{"$f":"SUM(ADM!F103:K103)","v":0},{"$f":"SUM(ADM!L103:N103)","v":0},{"$f":"SUM(ADM!O103:R103)","v":46.206333333333333},46.206333333333333,{"$f":"IF(F103=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K103*Inputs!$D$162,(G103*Inputs!$D$162))))","v":0},{"$f":"IF(F103=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L103,$X$6:$Z$1266,3)),(VLOOKUP(H103,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F103=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M103,$T$6:$V$1905,3)),(VLOOKUP(I103,$T$6:$V$1905,3)))))","v":84950.7361892263},{"$f":"IF(AND(F103=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J103*Inputs!$D$161,SUM(O103:Q103))","v":84950.7361892263},null,97,{"$f":"AC103*Inputs!$D$165","v":1611.4411269007194},156309.78930936978,null,97,{"$f":"AG103*Inputs!$D$165","v":564.40813275131131},54747.588876877198,null,97,{"$f":"AK103*Inputs!$E$165","v":1599.4452872463714},155146.19286289802,null,97,{"$f":"AO103*Inputs!$E$165","v":560.20658337599139},54340.038587471165,null,97,{"$f":"AS103*Inputs!$F$165","v":1599.4452872463714},155146.19286289802,null,97,{"$f":"AW103*Inputs!$F$165","v":560.20658337599139},54340.038587471165,null,97,{"$f":"(BA103*0.99)*Inputs!$G$165","v":1599.4452872463714},155146.19286289802,null,97,{"$f":"(BE103*0.99)*Inputs!$G$165","v":560.20658337599139},54340.038587471165,null,97,{"$f":"BI103*Inputs!$H$165","v":1615.6013002488601},156713.32612413942,null,97,{"$f":"BM103*Inputs!$H$165","v":565.86523573332465},54888.927866132493,null,97,{"$f":"BQ103*Inputs!$I$165","v":1615.6013002488601},156713.32612413942,null,97,{"$f":"BU103*Inputs!$I$165","v":565.86523573332465},54888.927866132493,null,97,{"$f":"BY103*Inputs!$J$165","v":1557.9568951290842},151121.81882752117,null,97,{"$f":"CC103*Inputs!$J$165","v":545.67525143039995},52930.499388748794,null,97,{"$f":"CG103*Inputs!$K$165","v":1493.7266492129284},144891.48497365406,null,97,{"$f":"CK103*Inputs!$K$165","v":523.17857279999998},50748.321561600002,null,97,{"$f":"CO103*Inputs!$L$165","v":1439.0430146560002},139587.17242163201,null,97,{"$f":"CS103*Inputs!$L$165","v":504.0256},48890.483200000002,null,97,1383.6952064000002,134218.43502080001,null,97,484.64,47010.080000000002,null,97,1330.4761600000002,129056.18752000002,null,null,null,null,97,466,45202]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!J104","v":"F"},{"$f":"'School Resources'!F104","v":4.3506666666666671},{"$f":"'School Resources'!G104","v":0},{"$f":"'School Resources'!H104","v":0},{"$f":"'School Resources'!I104","v":4.3506666666666671},{"$f":"SUM(ADM!F104:K104)","v":4.3506666666666671},{"$f":"SUM(ADM!L104:N104)","v":0},{"$f":"SUM(ADM!O104:R104)","v":0},4.3506666666666671,{"$f":"IF(F104=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K104*Inputs!$D$162,(G104*Inputs!$D$162))))","v":105.41828483333336},{"$f":"IF(F104=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L104,$X$6:$Z$1266,3)),(VLOOKUP(H104,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F104=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M104,$T$6:$V$1905,3)),(VLOOKUP(I104,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F104=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J104*Inputs!$D$161,SUM(O104:Q104))","v":105.41828483333336},null,98,{"$f":"AC104*Inputs!$D$165","v":1606.827126750765},157469.05842157497,null,98,{"$f":"AG104*Inputs!$D$165","v":561.98578025023289},55074.606464522825,null,98,{"$f":"AK104*Inputs!$E$165","v":1594.8656344920744},156296.83218022328,null,98,{"$f":"AO104*Inputs!$E$165","v":557.80226327566538},54664.621801015208,null,98,{"$f":"AS104*Inputs!$F$165","v":1594.8656344920744},156296.83218022328,null,98,{"$f":"AW104*Inputs!$F$165","v":557.80226327566538},54664.621801015208,null,98,{"$f":"(BA104*0.99)*Inputs!$G$165","v":1594.8656344920744},156296.83218022328,null,98,{"$f":"(BE104*0.99)*Inputs!$G$165","v":557.80226327566538},54664.621801015208,null,98,{"$f":"BI104*Inputs!$H$165","v":1610.9753883758326},157875.58806083159,null,98,{"$f":"BM104*Inputs!$H$165","v":563.43662957137917},55216.789697995162,null,98,{"$f":"BQ104*Inputs!$I$165","v":1610.9753883758326},157875.58806083159,null,98,{"$f":"BU104*Inputs!$I$165","v":563.43662957137917},55216.789697995162,null,98,{"$f":"BY104*Inputs!$J$165","v":1553.4960350779486},152242.61143763896,null,98,{"$f":"CC104*Inputs!$J$165","v":543.33329756160003},53246.663161036806,null,98,{"$f":"CG104*Inputs!$K$165","v":1489.4496980613123},145966.0704100086,null,98,{"$f":"CK104*Inputs!$K$165","v":520.93317120000006},51051.450777600003,null,98,{"$f":"CO104*Inputs!$L$165","v":1434.9226378240003},140622.41850675203,null,98,{"$f":"CS104*Inputs!$L$165","v":501.86240000000004},49182.515200000002,null,98,1379.7333056000002,135213.86394880002,null,98,482.56,47290.879999999997,null,98,1326.6666400000001,130013.33072000001,null,null,null,null,98,464,45472]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!J105","v":"F"},{"$f":"'School Resources'!F105","v":165.66400000000002},{"$f":"'School Resources'!G105","v":0},{"$f":"'School Resources'!H105","v":0},{"$f":"'School Resources'!I105","v":165.66400000000002},{"$f":"SUM(ADM!F105:K105)","v":165.66400000000002},{"$f":"SUM(ADM!L105:N105)","v":0},{"$f":"SUM(ADM!O105:R105)","v":0},165.66400000000002,{"$f":"IF(F105=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K105*Inputs!$D$162,(G105*Inputs!$D$162))))","v":4014.100844000001},{"$f":"IF(F105=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L105,$X$6:$Z$1266,3)),(VLOOKUP(H105,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F105=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M105,$T$6:$V$1905,3)),(VLOOKUP(I105,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F105=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J105*Inputs!$D$161,SUM(O105:Q105))","v":4014.100844000001},null,99,{"$f":"AC105*Inputs!$D$165","v":1602.2131266008105},158619.09953348024,null,99,{"$f":"AG105*Inputs!$D$165","v":559.56342774915436},55396.779347166281,null,99,{"$f":"AK105*Inputs!$E$165","v":1590.2859817377771},157438.31219203994,null,99,{"$f":"AO105*Inputs!$E$165","v":555.39794317533926},54984.396374358585,null,99,{"$f":"AS105*Inputs!$F$165","v":1590.2859817377771},157438.31219203994,null,99,{"$f":"AW105*Inputs!$F$165","v":555.39794317533926},54984.396374358585,null,99,{"$f":"(BA105*0.99)*Inputs!$G$165","v":1590.2859817377771},157438.31219203994,null,99,{"$f":"(BE105*0.99)*Inputs!$G$165","v":555.39794317533926},54984.396374358585,null,99,{"$f":"BI105*Inputs!$H$165","v":1606.3494765028051},159028.59817377772,null,99,{"$f":"BM105*Inputs!$H$165","v":561.00802340943358},55539.794317533924,null,99,{"$f":"BQ105*Inputs!$I$165","v":1606.3494765028051},159028.59817377772,null,99,{"$f":"BU105*Inputs!$I$165","v":561.00802340943358},55539.794317533924,null,99,{"$f":"BY105*Inputs!$J$165","v":1549.0351750268132},153354.48232765452,null,99,{"$f":"CC105*Inputs!$J$165","v":540.9913436928},53558.143025587196,null,99,{"$f":"CG105*Inputs!$K$165","v":1485.1727469096963},147032.10194405995,null,99,{"$f":"CK105*Inputs!$K$165","v":518.68776960000002},51350.089190400002,null,99,{"$f":"CO105*Inputs!$L$165","v":1430.8022609920004},141649.42383820802,null,99,{"$f":"CS105*Inputs!$L$165","v":499.69920000000002},49470.220800000003,null,99,1375.7714048000003,136201.36907520003,null,99,480.48,47567.520000000004,null,99,1322.8571200000001,130962.85488000001,null,null,null,null,99,462,45738]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!J106","v":"F"},{"$f":"'School Resources'!F106","v":0},{"$f":"'School Resources'!G106","v":93.775000000000006},{"$f":"'School Resources'!H106","v":0},{"$f":"'School Resources'!I106","v":93.775000000000006},{"$f":"SUM(ADM!F106:K106)","v":0},{"$f":"SUM(ADM!L106:N106)","v":93.775000000000006},{"$f":"SUM(ADM!O106:R106)","v":0},93.775000000000006,{"$f":"IF(F106=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K106*Inputs!$D$162,(G106*Inputs!$D$162))))","v":0},{"$f":"IF(F106=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L106,$X$6:$Z$1266,3)),(VLOOKUP(H106,$X$6:$Z$1266,3)))))","v":53391.071476273202},{"$f":"IF(F106=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M106,$T$6:$V$1905,3)),(VLOOKUP(I106,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F106=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J106*Inputs!$D$161,SUM(O106:Q106))","v":53391.071476273202},null,100,{"$f":"AC106*Inputs!$D$165","v":1597.5991264508559},159759.9126450856,null,100,{"$f":"AG106*Inputs!$D$165","v":557.14107524807582},55714.107524807579,null,100,{"$f":"AK106*Inputs!$E$165","v":1585.7063289834798},158570.63289834798,null,100,{"$f":"AO106*Inputs!$E$165","v":552.99362307501315},55299.362307501317,null,100,{"$f":"AS106*Inputs!$F$165","v":1585.7063289834798},158570.63289834798,null,100,{"$f":"AW106*Inputs!$F$165","v":552.99362307501315},55299.362307501317,null,100,{"$f":"(BA106*0.99)*Inputs!$G$165","v":1585.7063289834798},158570.63289834798,null,100,{"$f":"(BE106*0.99)*Inputs!$G$165","v":552.99362307501315},55299.362307501317,null,100,{"$f":"BI106*Inputs!$H$165","v":1601.7235646297777},160172.35646297777,null,100,{"$f":"BM106*Inputs!$H$165","v":558.57941724748798},55857.941724748802,null,100,{"$f":"BQ106*Inputs!$I$165","v":1601.7235646297777},160172.35646297777,null,100,{"$f":"BU106*Inputs!$I$165","v":558.57941724748798},55857.941724748802,null,100,{"$f":"BY106*Inputs!$J$165","v":1544.5743149756777},154457.43149756777,null,100,{"$f":"CC106*Inputs!$J$165","v":538.64938982399997},53864.938982399995,null,100,{"$f":"CG106*Inputs!$K$165","v":1480.8957957580803},148089.57957580802,null,100,{"$f":"CK106*Inputs!$K$165","v":516.44236799999999},51644.236799999999,null,100,{"$f":"CO106*Inputs!$L$165","v":1426.6818841600002},142668.18841600002,null,100,{"$f":"CS106*Inputs!$L$165","v":497.536},49753.599999999999,null,100,1371.8095040000001,137180.9504,null,100,478.4,47840,null,100,1319.0476000000001,131904.76,null,null,null,null,100,460,46000]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!J107","v":"F"},{"$f":"'School Resources'!F107","v":0},{"$f":"'School Resources'!G107","v":0},{"$f":"'School Resources'!H107","v":120.03766666666667},{"$f":"'School Resources'!I107","v":120.03766666666667},{"$f":"SUM(ADM!F107:K107)","v":0},{"$f":"SUM(ADM!L107:N107)","v":0},{"$f":"SUM(ADM!O107:R107)","v":120.03766666666667},{"$f":"SUM(K107:M107)","v":120.03766666666667},{"$f":"IF(F107=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K107*Inputs!$D$162,(G107*Inputs!$D$162))))","v":0},{"$f":"IF(F107=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L107,$X$6:$Z$1266,3)),(VLOOKUP(H107,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F107=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M107,$T$6:$V$1905,3)),(VLOOKUP(I107,$T$6:$V$1905,3)))))","v":183752.74491543128},{"$f":"IF(AND(F107=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J107*Inputs!$D$161,SUM(O107:Q107))","v":183752.74491543128},null,101,{"$f":"AC107*Inputs!$D$165","v":1592.9851263009014},160891.49775639104,null,101,{"$f":"AG107*Inputs!$D$165","v":554.71872274699695},56026.590997446692,null,101,{"$f":"AK107*Inputs!$E$165","v":1581.1266762291823},159693.79429914741,null,101,{"$f":"AO107*Inputs!$E$165","v":550.5893029746868},55609.519600443367,null,101,{"$f":"AS107*Inputs!$F$165","v":1581.1266762291823},159693.79429914741,null,101,{"$f":"AW107*Inputs!$F$165","v":550.5893029746868},55609.519600443367,null,101,{"$f":"(BA107*0.99)*Inputs!$G$165","v":1581.1266762291823},159693.79429914741,null,101,{"$f":"(BE107*0.99)*Inputs!$G$165","v":550.5893029746868},55609.519600443367,null,101,{"$f":"BI107*Inputs!$H$165","v":1597.0976527567498},161306.86292843171,null,101,{"$f":"BM107*Inputs!$H$165","v":556.15081108554227},56171.231919639773,null,101,{"$f":"BQ107*Inputs!$I$165","v":1597.0976527567498},161306.86292843171,null,101,{"$f":"BU107*Inputs!$I$165","v":556.15081108554227},56171.231919639773,null,101,{"$f":"BY107*Inputs!$J$165","v":1540.1134549245419},155551.45894737873,null,101,{"$f":"CC107*Inputs!$J$165","v":536.30743595519994},54167.051031475195,null,101,{"$f":"CG107*Inputs!$K$165","v":1476.6188446064641},149138.50330525287,null,101,{"$f":"CK107*Inputs!$K$165","v":514.19696639999995},51933.893606399994,null,101,{"$f":"CO107*Inputs!$L$165","v":1422.5615073280001},143678.71224012799,null,101,{"$f":"CS107*Inputs!$L$165","v":495.37279999999998},50032.652799999996,null,101,1367.8476032000001,138152.6079232,null,101,476.32,48108.32,null,101,1315.2380800000001,132839.04608,null,null,null,null,101,458,46258]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!J108","v":"F"},{"$f":"'School Resources'!F108","v":318.79866666666669},{"$f":"'School Resources'!G108","v":0},{"$f":"'School Resources'!H108","v":0},{"$f":"'School Resources'!I108","v":318.79866666666669},{"$f":"SUM(ADM!F108:K108)","v":318.79866666666669},{"$f":"SUM(ADM!L108:N108)","v":0},{"$f":"SUM(ADM!O108:R108)","v":0},318.79866666666669,{"$f":"IF(F108=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K108*Inputs!$D$162,(G108*Inputs!$D$162))))","v":7724.6112428333345},{"$f":"IF(F108=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L108,$X$6:$Z$1266,3)),(VLOOKUP(H108,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F108=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M108,$T$6:$V$1905,3)),(VLOOKUP(I108,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F108=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J108*Inputs!$D$161,SUM(O108:Q108))","v":7724.6112428333345},null,102,{"$f":"AC108*Inputs!$D$165","v":1588.371126150947},162013.85486739659,null,102,{"$f":"AG108*Inputs!$D$165","v":552.29637024591852},56334.229765083692,null,102,{"$f":"AK108*Inputs!$E$165","v":1576.5470234748852},160807.79639443831,null,102,{"$f":"AO108*Inputs!$E$165","v":548.1849828743608},55914.868253184803,null,102,{"$f":"AS108*Inputs!$F$165","v":1576.5470234748852},160807.79639443831,null,102,{"$f":"AW108*Inputs!$F$165","v":548.1849828743608},55914.868253184803,null,102,{"$f":"(BA108*0.99)*Inputs!$G$165","v":1576.5470234748852},160807.79639443831,null,102,{"$f":"(BE108*0.99)*Inputs!$G$165","v":548.1849828743608},55914.868253184803,null,102,{"$f":"BI108*Inputs!$H$165","v":1592.4717408837225},162432.1175701397,null,102,{"$f":"BM108*Inputs!$H$165","v":553.72220492359679},56479.664902206874,null,102,{"$f":"BQ108*Inputs!$I$165","v":1592.4717408837225},162432.1175701397,null,102,{"$f":"BU108*Inputs!$I$165","v":553.72220492359679},56479.664902206874,null,102,{"$f":"BY108*Inputs!$J$165","v":1535.6525948734065},156636.56467708747,null,102,{"$f":"CC108*Inputs!$J$165","v":533.96548208640002},54464.479172812804,null,102,{"$f":"CG108*Inputs!$K$165","v":1472.3418934548481},150178.87313239451,null,102,{"$f":"CK108*Inputs!$K$165","v":511.95156480000003},52219.059609600001,null,102,{"$f":"CO108*Inputs!$L$165","v":1418.4411304960001},144680.99531059203,null,102,{"$f":"CS108*Inputs!$L$165","v":493.20960000000002},50307.379200000003,null,102,1363.8857024000001,139116.34164480001,null,102,474.24,48372.480000000003,null,102,1311.4285600000001,133765.71312,null,null,null,null,102,456,46512]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!J109","v":"F"},{"$f":"'School Resources'!F109","v":0},{"$f":"'School Resources'!G109","v":150.983},{"$f":"'School Resources'!H109","v":0},{"$f":"'School Resources'!I109","v":150.983},{"$f":"SUM(ADM!F109:K109)","v":0},{"$f":"SUM(ADM!L109:N109)","v":150.983},{"$f":"SUM(ADM!O109:R109)","v":0},150.983,{"$f":"IF(F109=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K109*Inputs!$D$162,(G109*Inputs!$D$162))))","v":0},{"$f":"IF(F109=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L109,$X$6:$Z$1266,3)),(VLOOKUP(H109,$X$6:$Z$1266,3)))))","v":70854.083171205057},{"$f":"IF(F109=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M109,$T$6:$V$1905,3)),(VLOOKUP(I109,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F109=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J109*Inputs!$D$161,SUM(O109:Q109))","v":70854.083171205057},null,103,{"$f":"AC109*Inputs!$D$165","v":1583.7571260009927},163126.98397810225,null,103,{"$f":"AG109*Inputs!$D$165","v":549.8740177448401},56637.023827718527,null,103,{"$f":"AK109*Inputs!$E$165","v":1571.9673707205882},161912.63918422058,null,103,{"$f":"AO109*Inputs!$E$165","v":545.78066277403479},56215.408265725586,null,103,{"$f":"AS109*Inputs!$F$165","v":1571.9673707205882},161912.63918422058,null,103,{"$f":"AW109*Inputs!$F$165","v":545.78066277403479},56215.408265725586,null,103,{"$f":"(BA109*0.99)*Inputs!$G$165","v":1571.9673707205882},161912.63918422058,null,103,{"$f":"(BE109*0.99)*Inputs!$G$165","v":545.78066277403479},56215.408265725586,null,103,{"$f":"BI109*Inputs!$H$165","v":1587.8458290106951},163548.12038810158,null,103,{"$f":"BM109*Inputs!$H$165","v":551.29359876165131},56783.240672450083,null,103,{"$f":"BQ109*Inputs!$I$165","v":1587.8458290106951},163548.12038810158,null,103,{"$f":"BU109*Inputs!$I$165","v":551.29359876165131},56783.240672450083,null,103,{"$f":"BY109*Inputs!$J$165","v":1531.1917348222712},157712.74868669393,null,103,{"$f":"CC109*Inputs!$J$165","v":531.6235282176001},54757.223406412813,null,103,{"$f":"CG109*Inputs!$K$165","v":1468.0649423032323},151210.68905723293,null,103,{"$f":"CK109*Inputs!$K$165","v":509.70616320000011},52499.734809600013,null,103,{"$f":"CO109*Inputs!$L$165","v":1414.3207536640002},145675.03762739201,null,103,{"$f":"CS109*Inputs!$L$165","v":491.04640000000006},50577.779200000004,null,103,1359.9238016000002,140072.15156480001,null,103,472.16,48632.480000000003,null,103,1307.61904,134684.76112000001,null,null,null,null,103,454,46762]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!J110","v":"F"},{"$f":"'School Resources'!F110","v":0},{"$f":"'School Resources'!G110","v":0},{"$f":"'School Resources'!H110","v":148.886},{"$f":"'School Resources'!I110","v":148.886},{"$f":"SUM(ADM!F110:K110)","v":0},{"$f":"SUM(ADM!L110:N110)","v":0},{"$f":"SUM(ADM!O110:R110)","v":148.886},148.886,{"$f":"IF(F110=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K110*Inputs!$D$162,(G110*Inputs!$D$162))))","v":0},{"$f":"IF(F110=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L110,$X$6:$Z$1266,3)),(VLOOKUP(H110,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F110=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M110,$T$6:$V$1905,3)),(VLOOKUP(I110,$T$6:$V$1905,3)))))","v":214678.12500731667},{"$f":"IF(AND(F110=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J110*Inputs!$D$161,SUM(O110:Q110))","v":214678.12500731667},null,104,{"$f":"AC110*Inputs!$D$165","v":1579.1431258510379},164230.88508850793,null,104,{"$f":"AG110*Inputs!$D$165","v":547.45166524376134},56934.973185351177,null,104,{"$f":"AK110*Inputs!$E$165","v":1567.3877179662907},163008.32266849422,null,104,{"$f":"AO110*Inputs!$E$165","v":543.37634267370845},56511.139638065681,null,104,{"$f":"AS110*Inputs!$F$165","v":1567.3877179662907},163008.32266849422,null,104,{"$f":"AW110*Inputs!$F$165","v":543.37634267370845},56511.139638065681,null,104,{"$f":"(BA110*0.99)*Inputs!$G$165","v":1567.3877179662907},163008.32266849422,null,104,{"$f":"(BE110*0.99)*Inputs!$G$165","v":543.37634267370845},56511.139638065681,null,104,{"$f":"BI110*Inputs!$H$165","v":1583.2199171376674},164654.87138231742,null,104,{"$f":"BM110*Inputs!$H$165","v":548.86499259970549},57081.959230369372,null,104,{"$f":"BQ110*Inputs!$I$165","v":1583.2199171376674},164654.87138231742,null,104,{"$f":"BU110*Inputs!$I$165","v":548.86499259970549},57081.959230369372,null,104,{"$f":"BY110*Inputs!$J$165","v":1526.7308747711354},158780.01097619807,null,104,{"$f":"CC110*Inputs!$J$165","v":529.28157434879995},55045.283732275195,null,104,{"$f":"CG110*Inputs!$K$165","v":1463.7879911516161},152233.95107976807,null,104,{"$f":"CK110*Inputs!$K$165","v":507.46076160000001},52775.919206400002,null,104,{"$f":"CO110*Inputs!$L$165","v":1410.2003768320001},146660.839190528,null,104,{"$f":"CS110*Inputs!$L$165","v":488.88319999999999},50843.852800000001,null,104,1355.9619008,141020.0376832,null,104,470.08,48888.32,null,104,1303.80952,135596.19008,null,null,null,null,104,452,47008]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!J111","v":"F"},{"$f":"'School Resources'!F111","v":353.56199999999995},{"$f":"'School Resources'!G111","v":0},{"$f":"'School Resources'!H111","v":0},{"$f":"'School Resources'!I111","v":353.56199999999995},{"$f":"SUM(ADM!F111:K111)","v":316.01099999999997},{"$f":"SUM(ADM!L111:N111)","v":37.551000000000002},{"$f":"SUM(ADM!O111:R111)","v":0},353.56199999999995,{"$f":"IF(F111=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K111*Inputs!$D$162,(G111*Inputs!$D$162))))","v":7657.0650341250002},{"$f":"IF(F111=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L111,$X$6:$Z$1266,3)),(VLOOKUP(H111,$X$6:$Z$1266,3)))))","v":26260.723464192997},{"$f":"IF(F111=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M111,$T$6:$V$1905,3)),(VLOOKUP(I111,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F111=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J111*Inputs!$D$161,SUM(O111:Q111))","v":33917.788498317997},null,105,{"$f":"AC111*Inputs!$D$165","v":1574.5291257010838},165325.55819861378,null,105,{"$f":"AG111*Inputs!$D$165","v":545.02931274268281},57228.077837981691,null,105,{"$f":"AK111*Inputs!$E$165","v":1562.8080652119938},164094.84684725935,null,105,{"$f":"AO111*Inputs!$E$165","v":540.97202257338245},56802.06237020516,null,105,{"$f":"AS111*Inputs!$F$165","v":1562.8080652119938},164094.84684725935,null,105,{"$f":"AW111*Inputs!$F$165","v":540.97202257338245},56802.06237020516,null,105,{"$f":"(BA111*0.99)*Inputs!$G$165","v":1562.8080652119938},164094.84684725935,null,105,{"$f":"(BE111*0.99)*Inputs!$G$165","v":540.97202257338245},56802.06237020516,null,105,{"$f":"BI111*Inputs!$H$165","v":1578.5940052646401},165752.37055278721,null,105,{"$f":"BM111*Inputs!$H$165","v":546.43638643776001},57375.820575964797,null,105,{"$f":"BQ111*Inputs!$I$165","v":1578.5940052646401},165752.37055278721,null,105,{"$f":"BU111*Inputs!$I$165","v":546.43638643776001},57375.820575964797,null,105,{"$f":"BY111*Inputs!$J$165","v":1522.2700147200003},159838.35154560002,null,105,{"$f":"CC111*Inputs!$J$165","v":526.93962048000003},55328.660150400006,null,105,{"$f":"CG111*Inputs!$K$165","v":1459.5110400000003},153248.65920000002,null,105,{"$f":"CK111*Inputs!$K$165","v":505.21536000000003},53047.612800000003,null,105,{"$f":"CO111*Inputs!$L$165","v":1406.0800000000002},147638.40000000002,null,105,{"$f":"CS111*Inputs!$L$165","v":486.72},51105.600000000006,null,105,1352,141960,null,105,468,49140,null,105,1300,136500,null,null,null,null,105,450,47250]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!J112","v":"F"},{"$f":"'School Resources'!F112","v":0},{"$f":"'School Resources'!G112","v":75.615666666666669},{"$f":"'School Resources'!H112","v":0},{"$f":"'School Resources'!I112","v":75.615666666666669},{"$f":"SUM(ADM!F112:K112)","v":0},{"$f":"SUM(ADM!L112:N112)","v":75.615666666666669},{"$f":"SUM(ADM!O112:R112)","v":0},75.615666666666669,{"$f":"IF(F112=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K112*Inputs!$D$162,(G112*Inputs!$D$162))))","v":0},{"$f":"IF(F112=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L112,$X$6:$Z$1266,3)),(VLOOKUP(H112,$X$6:$Z$1266,3)))))","v":46327.49158312803},{"$f":"IF(F112=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M112,$T$6:$V$1905,3)),(VLOOKUP(I112,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F112=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J112*Inputs!$D$161,SUM(O112:Q112))","v":46327.49158312803},null,106,{"$f":"AC112*Inputs!$D$165","v":1571.645375607362},166594.40981438037,null,106,{"$f":"AG112*Inputs!$D$165","v":543.41445144783859},57601.931853470887,null,106,{"$f":"AK112*Inputs!$E$165","v":1559.9457822405577},165354.25291749911,null,106,{"$f":"AO112*Inputs!$E$165","v":539.36918257849982},57173.133353320984,null,106,{"$f":"AS112*Inputs!$F$165","v":1559.9457822405577},165354.25291749911,null,106,{"$f":"AW112*Inputs!$F$165","v":539.36918257849982},57173.133353320984,null,106,{"$f":"(BA112*0.99)*Inputs!$G$165","v":1559.9457822405577},165354.25291749911,null,106,{"$f":"(BE112*0.99)*Inputs!$G$165","v":539.36918257849982},57173.133353320984,null,106,{"$f":"BI112*Inputs!$H$165","v":1575.7028103439977},167024.49789646376,null,106,{"$f":"BM112*Inputs!$H$165","v":544.81735613989883},57750.639750829279,null,106,{"$f":"BQ112*Inputs!$I$165","v":1575.7028103439977},167024.49789646376,null,106,{"$f":"BU112*Inputs!$I$165","v":544.81735613989883},57750.639750829279,null,106,{"$f":"BY112*Inputs!$J$165","v":1519.4819771880404},161065.08958193229,null,106,{"$f":"CC112*Inputs!$J$165","v":525.37835693336444},55690.105834936629,null,106,{"$f":"CG112*Inputs!$K$165","v":1456.8379455302402},154424.82222620546,null,106,{"$f":"CK112*Inputs!$K$165","v":503.71846302336002},53394.157080476165,null,106,{"$f":"CO112*Inputs!$L$165","v":1403.5047644800002},148771.50503488001,null,106,{"$f":"CS112*Inputs!$L$165","v":485.27790271999999},51439.457688319999,null,106,1349.5238120000001,143049.524072,null,106,466.61336799999998,49461.017007999995,null,106,1297.61905,137547.61929999999,null,null,null,null,106,448.66669999999999,47558.6702]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!J113","v":"F"},{"$f":"'School Resources'!F113","v":0},{"$f":"'School Resources'!G113","v":0},{"$f":"'School Resources'!H113","v":51.886666666666663},{"$f":"'School Resources'!I113","v":51.886666666666663},{"$f":"SUM(ADM!F113:K113)","v":0},{"$f":"SUM(ADM!L113:N113)","v":0},{"$f":"SUM(ADM!O113:R113)","v":51.886666666666663},51.886666666666663,{"$f":"IF(F113=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K113*Inputs!$D$162,(G113*Inputs!$D$162))))","v":0},{"$f":"IF(F113=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L113,$X$6:$Z$1266,3)),(VLOOKUP(H113,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F113=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M113,$T$6:$V$1905,3)),(VLOOKUP(I113,$T$6:$V$1905,3)))))","v":93007.941823729911},{"$f":"IF(AND(F113=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J113*Inputs!$D$161,SUM(O113:Q113))","v":93007.941823729911},null,107,{"$f":"AC113*Inputs!$D$165","v":1568.7616255136409},167857.49392995957,null,107,{"$f":"AG113*Inputs!$D$165","v":541.79959015299471},57972.556146370436,null,107,{"$f":"AK113*Inputs!$E$165","v":1557.0834992691223},166607.93442179609,null,107,{"$f":"AO113*Inputs!$E$165","v":537.76634258361753},57540.998656447075,null,107,{"$f":"AS113*Inputs!$F$165","v":1557.0834992691223},166607.93442179609,null,107,{"$f":"AW113*Inputs!$F$165","v":537.76634258361753},57540.998656447075,null,107,{"$f":"(BA113*0.99)*Inputs!$G$165","v":1557.0834992691223},166607.93442179609,null,107,{"$f":"(BE113*0.99)*Inputs!$G$165","v":537.76634258361753},57540.998656447075,null,107,{"$f":"BI113*Inputs!$H$165","v":1572.8116154233558},168290.84285029906,null,107,{"$f":"BM113*Inputs!$H$165","v":543.19832584203789},58122.220865098054,null,107,{"$f":"BQ113*Inputs!$I$165","v":1572.8116154233558},168290.84285029906,null,107,{"$f":"BU113*Inputs!$I$165","v":543.19832584203789},58122.220865098054,null,107,{"$f":"BY113*Inputs!$J$165","v":1516.6939396560808},162286.25154320066,null,107,{"$f":"CC113*Inputs!$J$165","v":523.81709338672897},56048.428992380002,null,107,{"$f":"CG113*Inputs!$K$165","v":1454.1648510604803},155595.63906347138,null,107,{"$f":"CK113*Inputs!$K$165","v":502.22156604672006},53737.707566999045,null,107,{"$f":"CO113*Inputs!$L$165","v":1400.9295289600002},149899.45959872002,null,107,{"$f":"CS113*Inputs!$L$165","v":483.83580544000006},51770.431182080007,null,107,1347.047624,144134.095768,null,107,465.22673600000002,49779.260752000002,null,107,1295.2381,138590.4767,null,null,null,null,107,447.33339999999998,47864.673799999997]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!J114","v":"F"},{"$f":"'School Resources'!F114","v":192.44499999999999},{"$f":"'School Resources'!G114","v":0},{"$f":"'School Resources'!H114","v":0},{"$f":"'School Resources'!I114","v":192.44499999999999},{"$f":"SUM(ADM!F114:K114)","v":167.53},{"$f":"SUM(ADM!L114:N114)","v":24.914999999999999},{"$f":"SUM(ADM!O114:R114)","v":0},192.44499999999999,{"$f":"IF(F114=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K114*Inputs!$D$162,(G114*Inputs!$D$162))))","v":4059.3147237500002},{"$f":"IF(F114=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L114,$X$6:$Z$1266,3)),(VLOOKUP(H114,$X$6:$Z$1266,3)))))","v":17789.756767921164},{"$f":"IF(F114=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M114,$T$6:$V$1905,3)),(VLOOKUP(I114,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F114=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J114*Inputs!$D$161,SUM(O114:Q114))","v":21849.071491671166},null,108,{"$f":"AC114*Inputs!$D$165","v":1565.8778754199191},169114.81054535127,null,108,{"$f":"AG114*Inputs!$D$165","v":540.18472885815072},58339.95071668028,null,108,{"$f":"AK114*Inputs!$E$165","v":1554.2212162976864},167855.89136015013,null,108,{"$f":"AO114*Inputs!$E$165","v":536.16350258873513},57905.658279583397,null,108,{"$f":"AS114*Inputs!$F$165","v":1554.2212162976864},167855.89136015013,null,108,{"$f":"AW114*Inputs!$F$165","v":536.16350258873513},57905.658279583397,null,108,{"$f":"(BA114*0.99)*Inputs!$G$165","v":1554.2212162976864},167855.89136015013,null,108,{"$f":"(BE114*0.99)*Inputs!$G$165","v":536.16350258873513},57905.658279583397,null,108,{"$f":"BI114*Inputs!$H$165","v":1569.9204205027136},169551.40541429305,null,108,{"$f":"BM114*Inputs!$H$165","v":541.57929554417694},58490.563918771113,null,108,{"$f":"BQ114*Inputs!$I$165","v":1569.9204205027136},169551.40541429305,null,108,{"$f":"BU114*Inputs!$I$165","v":541.57929554417694},58490.563918771113,null,108,{"$f":"BY114*Inputs!$J$165","v":1513.9059021241212},163501.8374294051,null,108,{"$f":"CC114*Inputs!$J$165","v":522.2558298400935},56403.629622730099,null,108,{"$f":"CG114*Inputs!$K$165","v":1451.4917565907203},156761.10971179779,null,108,{"$f":"CK114*Inputs!$K$165","v":500.72466907008004},54078.264259568641,null,108,{"$f":"CO114*Inputs!$L$165","v":1398.3542934400002},151022.26369152003,null,108,{"$f":"CS114*Inputs!$L$165","v":482.39370816000002},52098.52048128,null,108,1344.5714360000002,145213.71508800003,null,108,463.840104,50094.731231999998,null,108,1292.85715,139628.5722,null,null,null,null,108,446.00009999999997,48168.010799999996]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!J115","v":"F"},{"$f":"'School Resources'!F115","v":0},{"$f":"'School Resources'!G115","v":58.641666666666666},{"$f":"'School Resources'!H115","v":0},{"$f":"'School Resources'!I115","v":58.641666666666666},{"$f":"SUM(ADM!F115:K115)","v":0},{"$f":"SUM(ADM!L115:N115)","v":58.641666666666666},{"$f":"SUM(ADM!O115:R115)","v":0},58.641666666666666,{"$f":"IF(F115=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K115*Inputs!$D$162,(G115*Inputs!$D$162))))","v":0},{"$f":"IF(F115=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L115,$X$6:$Z$1266,3)),(VLOOKUP(H115,$X$6:$Z$1266,3)))))","v":38215.033057015833},{"$f":"IF(F115=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M115,$T$6:$V$1905,3)),(VLOOKUP(I115,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F115=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J115*Inputs!$D$161,SUM(O115:Q115))","v":38215.033057015833},null,109,{"$f":"AC115*Inputs!$D$165","v":1562.9941253261975},170366.35966055552,null,109,{"$f":"AG115*Inputs!$D$165","v":538.56986756330639},58704.115564400396,null,109,{"$f":"AK115*Inputs!$E$165","v":1551.3589333262505},169098.1237325613,null,109,{"$f":"AO115*Inputs!$E$165","v":534.5606625938525},58267.11222272992,null,109,{"$f":"AS115*Inputs!$F$165","v":1551.3589333262505},169098.1237325613,null,109,{"$f":"AW115*Inputs!$F$165","v":534.5606625938525},58267.11222272992,null,109,{"$f":"(BA115*0.99)*Inputs!$G$165","v":1551.3589333262505},169098.1237325613,null,109,{"$f":"(BE115*0.99)*Inputs!$G$165","v":534.5606625938525},58267.11222272992,null,109,{"$f":"BI115*Inputs!$H$165","v":1567.0292255820711},170806.18558844575,null,109,{"$f":"BM115*Inputs!$H$165","v":539.96026524631566},58855.668911848406,null,109,{"$f":"BQ115*Inputs!$I$165","v":1567.0292255820711},170806.18558844575,null,109,{"$f":"BU115*Inputs!$I$165","v":539.96026524631566},58855.668911848406,null,109,{"$f":"BY115*Inputs!$J$165","v":1511.1178645921614},164711.84724054558,null,109,{"$f":"CC115*Inputs!$J$165","v":520.6945662934578},56755.707725986897,null,109,{"$f":"CG115*Inputs!$K$165","v":1448.8186621209602},157921.23417118465,null,109,{"$f":"CK115*Inputs!$K$165","v":499.22777209343997},54415.827158184955,null,109,{"$f":"CO115*Inputs!$L$165","v":1395.7790579200002},152139.91731328002,null,109,{"$f":"CS115*Inputs!$L$165","v":480.95161087999998},52423.725585919994,null,109,1342.0952480000001,146288.38203200002,null,109,462.45347199999998,50407.428447999999,null,109,1290.4762000000001,140661.90580000001,null,null,null,null,109,444.66679999999997,48468.681199999999]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!J116","v":"F"},{"$f":"'School Resources'!F116","v":0},{"$f":"'School Resources'!G116","v":0},{"$f":"'School Resources'!H116","v":108.905},{"$f":"'School Resources'!I116","v":108.905},{"$f":"SUM(ADM!F116:K116)","v":0},{"$f":"SUM(ADM!L116:N116)","v":0},{"$f":"SUM(ADM!O116:R116)","v":108.905},108.905,{"$f":"IF(F116=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K116*Inputs!$D$162,(G116*Inputs!$D$162))))","v":0},{"$f":"IF(F116=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L116,$X$6:$Z$1266,3)),(VLOOKUP(H116,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F116=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M116,$T$6:$V$1905,3)),(VLOOKUP(I116,$T$6:$V$1905,3)))))","v":169114.81054535127},{"$f":"IF(AND(F116=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J116*Inputs!$D$161,SUM(O116:Q116))","v":169114.81054535127},null,110,{"$f":"AC116*Inputs!$D$165","v":1560.1103752324761},171612.14127557239,null,110,{"$f":"AG116*Inputs!$D$165","v":536.95500626846251},59065.050689530879,null,110,{"$f":"AK116*Inputs!$E$165","v":1548.4966503548148},170334.63153902962,null,110,{"$f":"AO116*Inputs!$E$165","v":532.95782259897021},58625.360485886726,null,110,{"$f":"AS116*Inputs!$F$165","v":1548.4966503548148},170334.63153902962,null,110,{"$f":"AW116*Inputs!$F$165","v":532.95782259897021},58625.360485886726,null,110,{"$f":"(BA116*0.99)*Inputs!$G$165","v":1548.4966503548148},170334.63153902962,null,110,{"$f":"(BE116*0.99)*Inputs!$G$165","v":532.95782259897021},58625.360485886726,null,110,{"$f":"BI116*Inputs!$H$165","v":1564.1380306614292},172055.18337275722,null,110,{"$f":"BM116*Inputs!$H$165","v":538.34123494845471},59217.535844330021,null,110,{"$f":"BQ116*Inputs!$I$165","v":1564.1380306614292},172055.18337275722,null,110,{"$f":"BU116*Inputs!$I$165","v":538.34123494845471},59217.535844330021,null,110,{"$f":"BY116*Inputs!$J$165","v":1508.3298270602018},165916.28097662219,null,110,{"$f":"CC116*Inputs!$J$165","v":519.13330274682232},57104.663302150453,null,110,{"$f":"CG116*Inputs!$K$165","v":1446.1455676512003},159076.01244163202,null,110,{"$f":"CK116*Inputs!$K$165","v":497.73087511680001},54750.396262848,null,110,{"$f":"CO116*Inputs!$L$165","v":1393.2038224000003},153252.42046400002,null,110,{"$f":"CS116*Inputs!$L$165","v":479.50951359999999},52746.046495999995,null,110,1339.6190600000002,147358.09660000002,null,110,461.06683999999996,50717.352399999996,null,110,1288.0952500000001,141690.47750000001,null,null,null,null,110,443.33349999999996,48766.684999999998]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!J117","v":"F"},{"$f":"'School Resources'!F117","v":218.70799999999997},{"$f":"'School Resources'!G117","v":0},{"$f":"'School Resources'!H117","v":0},{"$f":"'School Resources'!I117","v":218.70799999999997},{"$f":"SUM(ADM!F117:K117)","v":218.70799999999997},{"$f":"SUM(ADM!L117:N117)","v":0},{"$f":"SUM(ADM!O117:R117)","v":0},218.70799999999997,{"$f":"IF(F117=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K117*Inputs!$D$162,(G117*Inputs!$D$162))))","v":5299.3768554999997},{"$f":"IF(F117=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L117,$X$6:$Z$1266,3)),(VLOOKUP(H117,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F117=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M117,$T$6:$V$1905,3)),(VLOOKUP(I117,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F117=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J117*Inputs!$D$161,SUM(O117:Q117))","v":5299.3768554999997},null,111,{"$f":"AC117*Inputs!$D$165","v":1557.2266251387546},172852.15539040175,null,111,{"$f":"AG117*Inputs!$D$165","v":535.34014497361852},59422.756092071657,null,111,{"$f":"AK117*Inputs!$E$165","v":1545.6343673833792},171565.41477955508,null,111,{"$f":"AO117*Inputs!$E$165","v":531.35498260408781},58980.403069053747,null,111,{"$f":"AS117*Inputs!$F$165","v":1545.6343673833792},171565.41477955508,null,111,{"$f":"AW117*Inputs!$F$165","v":531.35498260408781},58980.403069053747,null,111,{"$f":"(BA117*0.99)*Inputs!$G$165","v":1545.6343673833792},171565.41477955508,null,111,{"$f":"(BE117*0.99)*Inputs!$G$165","v":531.35498260408781},58980.403069053747,null,111,{"$f":"BI117*Inputs!$H$165","v":1561.246835740787},173298.39876722737,null,111,{"$f":"BM117*Inputs!$H$165","v":536.72220465059377},59576.164716215906,null,111,{"$f":"BQ117*Inputs!$I$165","v":1561.246835740787},173298.39876722737,null,111,{"$f":"BU117*Inputs!$I$165","v":536.72220465059377},59576.164716215906,null,111,{"$f":"BY117*Inputs!$J$165","v":1505.5417895282421},167115.13863763487,null,111,{"$f":"CC117*Inputs!$J$165","v":517.57203920018685},57450.49635122074,null,111,{"$f":"CG117*Inputs!$K$165","v":1443.4724731814404},160225.44452313989,null,111,{"$f":"CK117*Inputs!$K$165","v":496.23397814015999},55081.971573557756,null,111,{"$f":"CO117*Inputs!$L$165","v":1390.6285868800003},154359.77314368004,null,111,{"$f":"CS117*Inputs!$L$165","v":478.06741631999995},53065.483211519997,null,111,1337.1428720000001,148422.85879200001,null,111,459.68020799999994,51024.50308799999,null,111,1285.7143000000001,142714.2873,null,null,null,null,111,442.00019999999995,49062.022199999992]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!J118","v":"F"},{"$f":"'School Resources'!F118","v":171.786},{"$f":"'School Resources'!G118","v":0},{"$f":"'School Resources'!H118","v":0},{"$f":"'School Resources'!I118","v":171.786},{"$f":"SUM(ADM!F118:K118)","v":171.786},{"$f":"SUM(ADM!L118:N118)","v":0},{"$f":"SUM(ADM!O118:R118)","v":0},171.786,{"$f":"IF(F118=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K118*Inputs!$D$162,(G118*Inputs!$D$162))))","v":4162.4391997500006},{"$f":"IF(F118=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L118,$X$6:$Z$1266,3)),(VLOOKUP(H118,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F118=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M118,$T$6:$V$1905,3)),(VLOOKUP(I118,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F118=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J118*Inputs!$D$161,SUM(O118:Q118))","v":4162.4391997500006},null,112,{"$f":"AC118*Inputs!$D$165","v":1554.342875045033},174086.4020050437,null,112,{"$f":"AG118*Inputs!$D$165","v":533.72528367877442},59777.231772022737,null,112,{"$f":"AK118*Inputs!$E$165","v":1542.7720844119433},172790.47345413765,null,112,{"$f":"AO118*Inputs!$E$165","v":529.75214260920529},59332.239972230993,null,112,{"$f":"AS118*Inputs!$F$165","v":1542.7720844119433},172790.47345413765,null,112,{"$f":"AW118*Inputs!$F$165","v":529.75214260920529},59332.239972230993,null,112,{"$f":"(BA118*0.99)*Inputs!$G$165","v":1542.7720844119433},172790.47345413765,null,112,{"$f":"(BE118*0.99)*Inputs!$G$165","v":529.75214260920529},59332.239972230993,null,112,{"$f":"BI118*Inputs!$H$165","v":1558.3556408201448},174535.83177185623,null,112,{"$f":"BM118*Inputs!$H$165","v":535.10317435273259},59931.555527506047,null,112,{"$f":"BQ118*Inputs!$I$165","v":1558.3556408201448},174535.83177185623,null,112,{"$f":"BU118*Inputs!$I$165","v":535.10317435273259},59931.555527506047,null,112,{"$f":"BY118*Inputs!$J$165","v":1502.7537519962825},168308.42022358364,null,112,{"$f":"CC118*Inputs!$J$165","v":516.01077565355126},57793.206873197742,null,112,{"$f":"CG118*Inputs!$K$165","v":1440.7993787116804},161369.5304157082,null,112,{"$f":"CK118*Inputs!$K$165","v":494.73708116351997},55410.553090314235,null,112,{"$f":"CO118*Inputs!$L$165","v":1388.0533513600003},155461.97535232003,null,112,{"$f":"CS118*Inputs!$L$165","v":476.62531903999997},53382.035732479999,null,112,1334.6666840000003,149482.66860800004,null,112,458.29357599999997,51328.880511999996,null,112,1283.3333500000001,143733.3352,null,null,null,null,112,440.66689999999994,49354.69279999999]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!J119","v":"F"},{"$f":"'School Resources'!F119","v":289.02800000000002},{"$f":"'School Resources'!G119","v":0},{"$f":"'School Resources'!H119","v":0},{"$f":"'School Resources'!I119","v":289.02800000000002},{"$f":"SUM(ADM!F119:K119)","v":289.02800000000002},{"$f":"SUM(ADM!L119:N119)","v":0},{"$f":"SUM(ADM!O119:R119)","v":0},289.02800000000002,{"$f":"IF(F119=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K119*Inputs!$D$162,(G119*Inputs!$D$162))))","v":7003.2568255000015},{"$f":"IF(F119=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L119,$X$6:$Z$1266,3)),(VLOOKUP(H119,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F119=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M119,$T$6:$V$1905,3)),(VLOOKUP(I119,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F119=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J119*Inputs!$D$161,SUM(O119:Q119))","v":7003.2568255000015},null,113,{"$f":"AC119*Inputs!$D$165","v":1551.4591249513117},175314.88111949823,null,113,{"$f":"AG119*Inputs!$D$165","v":532.11042238393031},60128.477729384125,null,113,{"$f":"AK119*Inputs!$E$165","v":1539.9098014405076},174009.80756277737,null,113,{"$f":"AO119*Inputs!$E$165","v":528.14930261432289},59680.871195418484,null,113,{"$f":"AS119*Inputs!$F$165","v":1539.9098014405076},174009.80756277737,null,113,{"$f":"AW119*Inputs!$F$165","v":528.14930261432289},59680.871195418484,null,113,{"$f":"(BA119*0.99)*Inputs!$G$165","v":1539.9098014405076},174009.80756277737,null,113,{"$f":"(BE119*0.99)*Inputs!$G$165","v":528.14930261432289},59680.871195418484,null,113,{"$f":"BI119*Inputs!$H$165","v":1555.4644458995026},175767.48238664379,null,113,{"$f":"BM119*Inputs!$H$165","v":533.48414405487165},60283.708278200495,null,113,{"$f":"BQ119*Inputs!$I$165","v":1555.4644458995026},175767.48238664379,null,113,{"$f":"BU119*Inputs!$I$165","v":533.48414405487165},60283.708278200495,null,113,{"$f":"BY119*Inputs!$J$165","v":1499.9657144643227},169496.12573446846,null,113,{"$f":"CC119*Inputs!$J$165","v":514.44951210691579},58132.794868081488,null,113,{"$f":"CG119*Inputs!$K$165","v":1438.1262842419203},162508.27011933699,null,113,{"$f":"CK119*Inputs!$K$165","v":493.24018418688001},55736.140813117439,null,113,{"$f":"CO119*Inputs!$L$165","v":1385.4781158400003},156559.02708992004,null,113,{"$f":"CS119*Inputs!$L$165","v":475.18322175999998},53695.704058880001,null,113,1332.1904960000002,150537.52604800003,null,113,456.90694399999995,51630.484671999991,null,113,1280.9524000000001,144747.62120000002,null,null,null,null,113,439.33359999999993,49644.696799999991]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!J120","v":"F"},{"$f":"'School Resources'!F120","v":590.88200000000006},{"$f":"'School Resources'!G120","v":0},{"$f":"'School Resources'!H120","v":0},{"$f":"'School Resources'!I120","v":590.88200000000006},{"$f":"SUM(ADM!F120:K120)","v":590.88200000000006},{"$f":"SUM(ADM!L120:N120)","v":0},{"$f":"SUM(ADM!O120:R120)","v":0},590.88200000000006,{"$f":"IF(F120=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K120*Inputs!$D$162,(G120*Inputs!$D$162))))","v":14317.292440750003},{"$f":"IF(F120=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L120,$X$6:$Z$1266,3)),(VLOOKUP(H120,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F120=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M120,$T$6:$V$1905,3)),(VLOOKUP(I120,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F120=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J120*Inputs!$D$161,SUM(O120:Q120))","v":14317.292440750003},null,114,{"$f":"AC120*Inputs!$D$165","v":1548.5753748575901},176537.59273376528,null,114,{"$f":"AG120*Inputs!$D$165","v":530.49556108908621},60476.49396415583,null,114,{"$f":"AK120*Inputs!$E$165","v":1537.047518469072},175223.41710547422,null,114,{"$f":"AO120*Inputs!$E$165","v":526.54646261944038},60026.296738616205,null,114,{"$f":"AS120*Inputs!$F$165","v":1537.047518469072},175223.41710547422,null,114,{"$f":"AW120*Inputs!$F$165","v":526.54646261944038},60026.296738616205,null,114,{"$f":"(BA120*0.99)*Inputs!$G$165","v":1537.047518469072},175223.41710547422,null,114,{"$f":"(BE120*0.99)*Inputs!$G$165","v":526.54646261944038},60026.296738616205,null,114,{"$f":"BI120*Inputs!$H$165","v":1552.5732509788606},176993.35061159011,null,114,{"$f":"BM120*Inputs!$H$165","v":531.86511375701048},60632.622968299198,null,114,{"$f":"BQ120*Inputs!$I$165","v":1552.5732509788606},176993.35061159011,null,114,{"$f":"BU120*Inputs!$I$165","v":531.86511375701048},60632.622968299198,null,114,{"$f":"BY120*Inputs!$J$165","v":1497.1776769323633},170678.25517028943,null,114,{"$f":"CC120*Inputs!$J$165","v":512.8882485602802},58469.260335871943,null,114,{"$f":"CG120*Inputs!$K$165","v":1435.4531897721604},163641.66363402628,null,114,{"$f":"CK120*Inputs!$K$165","v":491.74328721023994},56058.734741967353,null,114,{"$f":"CO120*Inputs!$L$165","v":1382.9028803200003},157650.92835648003,null,114,{"$f":"CS120*Inputs!$L$165","v":473.74112447999994},54006.488190719996,null,114,1329.7143080000003,151587.43111200002,null,114,455.52031199999993,51929.315567999991,null,114,1278.5714500000001,145757.1453,null,null,null,null,114,438.00029999999992,49932.034199999995]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!J121","v":"F"},{"$f":"'School Resources'!F121","v":0},{"$f":"'School Resources'!G121","v":563.53133333333335},{"$f":"'School Resources'!H121","v":0},{"$f":"'School Resources'!I121","v":563.53133333333335},{"$f":"SUM(ADM!F121:K121)","v":0},{"$f":"SUM(ADM!L121:N121)","v":563.53133333333335},{"$f":"SUM(ADM!O121:R121)","v":0},563.53133333333335,{"$f":"IF(F121=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K121*Inputs!$D$162,(G121*Inputs!$D$162))))","v":0},{"$f":"IF(F121=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L121,$X$6:$Z$1266,3)),(VLOOKUP(H121,$X$6:$Z$1266,3)))))","v":154369.78768708627},{"$f":"IF(F121=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M121,$T$6:$V$1905,3)),(VLOOKUP(I121,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F121=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J121*Inputs!$D$161,SUM(O121:Q121))","v":154369.78768708627},null,115,{"$f":"AC121*Inputs!$D$165","v":1545.6916247638687},177754.53684784489,null,115,{"$f":"AG121*Inputs!$D$165","v":528.88069979424222},60821.280476337852,null,115,{"$f":"AK121*Inputs!$E$165","v":1534.1852354976363},176431.30208222818,null,115,{"$f":"AO121*Inputs!$E$165","v":524.94362262455797},60368.516601824165,null,115,{"$f":"AS121*Inputs!$F$165","v":1534.1852354976363},176431.30208222818,null,115,{"$f":"AW121*Inputs!$F$165","v":524.94362262455797},60368.516601824165,null,115,{"$f":"(BA121*0.99)*Inputs!$G$165","v":1534.1852354976363},176431.30208222818,null,115,{"$f":"(BE121*0.99)*Inputs!$G$165","v":524.94362262455797},60368.516601824165,null,115,{"$f":"BI121*Inputs!$H$165","v":1549.6820560582184},178213.43644669512,null,115,{"$f":"BM121*Inputs!$H$165","v":530.24608345914953},60978.299597802194,null,115,{"$f":"BQ121*Inputs!$I$165","v":1549.6820560582184},178213.43644669512,null,115,{"$f":"BU121*Inputs!$I$165","v":530.24608345914953},60978.299597802194,null,115,{"$f":"BY121*Inputs!$J$165","v":1494.3896394004037},171854.80853104641,null,115,{"$f":"CC121*Inputs!$J$165","v":511.32698501364467},58802.603276569134,null,115,{"$f":"CG121*Inputs!$K$165","v":1432.7800953024005},164769.71095977604,null,115,{"$f":"CK121*Inputs!$K$165","v":490.24639023359993},56378.334876863992,null,115,{"$f":"CO121*Inputs!$L$165","v":1380.3276448000004},158737.67915200006,null,115,{"$f":"CS121*Inputs!$L$165","v":472.2990271999999},54314.388127999991,null,115,1327.2381200000002,152632.38380000001,null,115,454.13367999999991,52225.373199999987,null,115,1276.1905000000002,146761.90750000003,null,null,null,null,115,436.66699999999992,50216.704999999987]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},{"$f":"'School Resources'!J122","v":"F"},{"$f":"'School Resources'!F122","v":0},{"$f":"'School Resources'!G122","v":0},{"$f":"'School Resources'!H122","v":770.34299999999996},{"$f":"'School Resources'!I122","v":770.34299999999996},{"$f":"SUM(ADM!F122:K122)","v":0},{"$f":"SUM(ADM!L122:N122)","v":0},{"$f":"SUM(ADM!O122:R122)","v":770.34299999999996},770.34299999999996,{"$f":"IF(F122=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K122*Inputs!$D$162,(G122*Inputs!$D$162))))","v":0},{"$f":"IF(F122=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L122,$X$6:$Z$1266,3)),(VLOOKUP(H122,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F122=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M122,$T$6:$V$1905,3)),(VLOOKUP(I122,$T$6:$V$1905,3)))))","v":538829.73753961688},{"$f":"IF(AND(F122=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J122*Inputs!$D$161,SUM(O122:Q122))","v":538829.73753961688},null,116,{"$f":"AC122*Inputs!$D$165","v":1542.8078746701467},178965.71346173703,null,116,{"$f":"AG122*Inputs!$D$165","v":527.26583849939823},61162.837265930197,null,116,{"$f":"AK122*Inputs!$E$165","v":1531.3229525262002},177633.46249303923,null,116,{"$f":"AO122*Inputs!$E$165","v":523.34078262967557},60707.530785042363,null,116,{"$f":"AS122*Inputs!$F$165","v":1531.3229525262002},177633.46249303923,null,116,{"$f":"AW122*Inputs!$F$165","v":523.34078262967557},60707.530785042363,null,116,{"$f":"(BA122*0.99)*Inputs!$G$165","v":1531.3229525262002},177633.46249303923,null,116,{"$f":"(BE122*0.99)*Inputs!$G$165","v":523.34078262967557},60707.530785042363,null,116,{"$f":"BI122*Inputs!$H$165","v":1546.790861137576},179427.73989195883,null,116,{"$f":"BM122*Inputs!$H$165","v":528.62705316128847},61320.73816670946,null,116,{"$f":"BQ122*Inputs!$I$165","v":1546.790861137576},179427.73989195883,null,116,{"$f":"BU122*Inputs!$I$165","v":528.62705316128847},61320.73816670946,null,116,{"$f":"BY122*Inputs!$J$165","v":1491.6016018684438},173025.78581673949,null,116,{"$f":"CC122*Inputs!$J$165","v":509.76572146700914},59132.823690173063,null,116,{"$f":"CG122*Inputs!$K$165","v":1430.1070008326403},165892.41209658628,null,116,{"$f":"CK122*Inputs!$K$165","v":488.74949325695991},56694.941217807347,null,116,{"$f":"CO122*Inputs!$L$165","v":1377.7524092800002},159819.27947648001,null,116,{"$f":"CS122*Inputs!$L$165","v":470.85692991999991},54619.403870719987,null,116,1324.7619320000001,153672.384112,null,116,452.74704799999989,52518.657567999988,null,116,1273.8095500000002,147761.90780000002,null,null,null,null,116,435.33369999999991,50498.70919999999]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!J123","v":"F"},{"$f":"'School Resources'!F123","v":289.96099999999996},{"$f":"'School Resources'!G123","v":103.815},{"$f":"'School Resources'!H123","v":0},{"$f":"'School Resources'!I123","v":393.77599999999995},{"$f":"SUM(ADM!F123:K123)","v":289.96099999999996},{"$f":"SUM(ADM!L123:N123)","v":103.815},{"$f":"SUM(ADM!O123:R123)","v":0},393.77599999999995,{"$f":"IF(F123=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K123*Inputs!$D$162,(G123*Inputs!$D$162))))","v":7025.8637653749993},{"$f":"IF(F123=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L123,$X$6:$Z$1266,3)),(VLOOKUP(H123,$X$6:$Z$1266,3)))))","v":56637.023827718527},{"$f":"IF(F123=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M123,$T$6:$V$1905,3)),(VLOOKUP(I123,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F123=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J123*Inputs!$D$161,SUM(O123:Q123))","v":63662.887593093525},null,117,{"$f":"AC123*Inputs!$D$165","v":1539.9241245764256},180171.12257544178,null,117,{"$f":"AG123*Inputs!$D$165","v":525.65097720455412},61501.164332932829,null,117,{"$f":"AK123*Inputs!$E$165","v":1528.4606695547648},178829.89833790748,null,117,{"$f":"AO123*Inputs!$E$165","v":521.73794263479317},61043.339288270799,null,117,{"$f":"AS123*Inputs!$F$165","v":1528.4606695547648},178829.89833790748,null,117,{"$f":"AW123*Inputs!$F$165","v":521.73794263479317},61043.339288270799,null,117,{"$f":"(BA123*0.99)*Inputs!$G$165","v":1528.4606695547648},178829.89833790748,null,117,{"$f":"(BE123*0.99)*Inputs!$G$165","v":521.73794263479317},61043.339288270799,null,117,{"$f":"BI123*Inputs!$H$165","v":1543.8996662169341},180636.26094738129,null,117,{"$f":"BM123*Inputs!$H$165","v":527.00802286342741},61659.938675021011,null,117,{"$f":"BQ123*Inputs!$I$165","v":1543.8996662169341},180636.26094738129,null,117,{"$f":"BU123*Inputs!$I$165","v":527.00802286342741},61659.938675021011,null,117,{"$f":"BY123*Inputs!$J$165","v":1488.8135643364842},174191.18702736867,null,117,{"$f":"CC123*Inputs!$J$165","v":508.20445792037367},59459.921576683722,null,117,{"$f":"CG123*Inputs!$K$165","v":1427.4339063628804},167009.767044457,null,117,{"$f":"CK123*Inputs!$K$165","v":487.25259628031995},57008.553764797434,null,117,{"$f":"CO123*Inputs!$L$165","v":1375.1771737600004},160895.72932992005,null,117,{"$f":"CS123*Inputs!$L$165","v":469.41483263999993},54921.53541887999,null,117,1322.2857440000002,154707.43204800002,null,117,451.36041599999993,52809.168671999993,null,117,1271.4286000000002,148757.14620000002,null,null,null,null,117,434.0003999999999,50778.046799999989]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!J124","v":"F"},{"$f":"'School Resources'!F124","v":0},{"$f":"'School Resources'!G124","v":0},{"$f":"'School Resources'!H124","v":39.466000000000001},{"$f":"'School Resources'!I124","v":39.466000000000001},{"$f":"SUM(ADM!F124:K124)","v":0},{"$f":"SUM(ADM!L124:N124)","v":0},{"$f":"SUM(ADM!O124:R124)","v":39.466000000000001},39.466000000000001,{"$f":"IF(F124=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K124*Inputs!$D$162,(G124*Inputs!$D$162))))","v":0},{"$f":"IF(F124=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L124,$X$6:$Z$1266,3)),(VLOOKUP(H124,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F124=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M124,$T$6:$V$1905,3)),(VLOOKUP(I124,$T$6:$V$1905,3)))))","v":73283.072288325071},{"$f":"IF(AND(F124=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J124*Inputs!$D$161,SUM(O124:Q124))","v":73283.072288325071},null,118,{"$f":"AC124*Inputs!$D$165","v":1537.0403744827038},181370.76418895906,null,118,{"$f":"AG124*Inputs!$D$165","v":524.03611590971013},61836.261677345799,null,118,{"$f":"AK124*Inputs!$E$165","v":1525.5983865833286},180020.60961683278,null,118,{"$f":"AO124*Inputs!$E$165","v":520.13510263991077},61375.942111509474,null,118,{"$f":"AS124*Inputs!$F$165","v":1525.5983865833286},180020.60961683278,null,118,{"$f":"AW124*Inputs!$F$165","v":520.13510263991077},61375.942111509474,null,118,{"$f":"(BA124*0.99)*Inputs!$G$165","v":1525.5983865833286},180020.60961683278,null,118,{"$f":"(BE124*0.99)*Inputs!$G$165","v":520.13510263991077},61375.942111509474,null,118,{"$f":"BI124*Inputs!$H$165","v":1541.0084712962916},181838.99961296242,null,118,{"$f":"BM124*Inputs!$H$165","v":525.38899256556647},61995.901122736846,null,118,{"$f":"BQ124*Inputs!$I$165","v":1541.0084712962916},181838.99961296242,null,118,{"$f":"BU124*Inputs!$I$165","v":525.38899256556647},61995.901122736846,null,118,{"$f":"BY124*Inputs!$J$165","v":1486.0255268045244},175351.01216293388,null,118,{"$f":"CC124*Inputs!$J$165","v":506.64319437373814},59783.896936101104,null,118,{"$f":"CG124*Inputs!$K$165","v":1424.7608118931203},168121.77580338818,null,118,{"$f":"CK124*Inputs!$K$165","v":485.75569930367993},57319.172517834231,null,118,{"$f":"CO124*Inputs!$L$165","v":1372.6019382400002},161967.02871232003,null,118,{"$f":"CS124*Inputs!$L$165","v":467.97273535999994},55220.782772479994,null,118,1319.8095560000002,155737.52760800003,null,118,449.97378399999991,53096.906511999987,null,118,1269.0476500000002,149747.62270000004,null,null,null,null,118,432.66709999999989,51054.717799999984]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!J125","v":"F"},{"$f":"'School Resources'!F125","v":125.71999999999998},{"$f":"'School Resources'!G125","v":0},{"$f":"'School Resources'!H125","v":0},{"$f":"'School Resources'!I125","v":125.71999999999998},{"$f":"SUM(ADM!F125:K125)","v":107.27399999999999},{"$f":"SUM(ADM!L125:N125)","v":18.446000000000002},{"$f":"SUM(ADM!O125:R125)","v":0},125.71999999999998,{"$f":"IF(F125=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K125*Inputs!$D$162,(G125*Inputs!$D$162))))","v":2599.28924775},{"$f":"IF(F125=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L125,$X$6:$Z$1266,3)),(VLOOKUP(H125,$X$6:$Z$1266,3)))))","v":13603.931646057361},{"$f":"IF(F125=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M125,$T$6:$V$1905,3)),(VLOOKUP(I125,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F125=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J125*Inputs!$D$161,SUM(O125:Q125))","v":16203.22089380736},null,119,{"$f":"AC125*Inputs!$D$165","v":1534.1566243889824},182564.63830228892,null,119,{"$f":"AG125*Inputs!$D$165","v":522.42125461486614},62168.129299169072,null,119,{"$f":"AK125*Inputs!$E$165","v":1522.7361036118932},181205.59632981528,null,119,{"$f":"AO125*Inputs!$E$165","v":518.53226264502837},61705.339254758379,null,119,{"$f":"AS125*Inputs!$F$165","v":1522.7361036118932},181205.59632981528,null,119,{"$f":"AW125*Inputs!$F$165","v":518.53226264502837},61705.339254758379,null,119,{"$f":"(BA125*0.99)*Inputs!$G$165","v":1522.7361036118932},181205.59632981528,null,119,{"$f":"(BE125*0.99)*Inputs!$G$165","v":518.53226264502837},61705.339254758379,null,119,{"$f":"BI125*Inputs!$H$165","v":1538.1172763756497},183035.9558887023,null,119,{"$f":"BM125*Inputs!$H$165","v":523.76996226770541},62328.625509856945,null,119,{"$f":"BQ125*Inputs!$I$165","v":1538.1172763756497},183035.9558887023,null,119,{"$f":"BU125*Inputs!$I$165","v":523.76996226770541},62328.625509856945,null,119,{"$f":"BY125*Inputs!$J$165","v":1483.237489272565},176505.26122343523,null,119,{"$f":"CC125*Inputs!$J$165","v":505.08193082710261},60104.749768425208,null,119,{"$f":"CG125*Inputs!$K$165","v":1422.0877174233606},169228.4383733799,null,119,{"$f":"CK125*Inputs!$K$165","v":484.25880232703992},57626.797476917753,null,119,{"$f":"CO125*Inputs!$L$165","v":1370.0267027200005},163033.17762368007,null,119,{"$f":"CS125*Inputs!$L$165","v":466.5306380799999},55517.14593151999,null,119,1317.3333680000003,156762.67079200005,null,119,448.58715199999989,53381.871087999985,null,119,1266.6667000000002,150733.33730000001,null,null,null,null,119,431.33379999999988,51328.722199999989]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!J126","v":"F"},{"$f":"'School Resources'!F126","v":22.158666666666669},{"$f":"'School Resources'!G126","v":0},{"$f":"'School Resources'!H126","v":0},{"$f":"'School Resources'!I126","v":22.158666666666669},{"$f":"SUM(ADM!F126:K126)","v":18.41},{"$f":"SUM(ADM!L126:N126)","v":3.7486666666666668},{"$f":"SUM(ADM!O126:R126)","v":0},22.158666666666669,{"$f":"IF(F126=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K126*Inputs!$D$162,(G126*Inputs!$D$162))))","v":446.08120375000004},{"$f":"IF(F126=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L126,$X$6:$Z$1266,3)),(VLOOKUP(H126,$X$6:$Z$1266,3)))))","v":2376.327803558097},{"$f":"IF(F126=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M126,$T$6:$V$1905,3)),(VLOOKUP(I126,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F126=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J126*Inputs!$D$161,SUM(O126:Q126))","v":2822.409007308097},null,120,{"$f":"AC126*Inputs!$D$165","v":1531.2728742952606},183752.74491543128,null,120,{"$f":"AG126*Inputs!$D$165","v":520.80639332002193},62496.767198402631,null,120,{"$f":"AK126*Inputs!$E$165","v":1519.8738206404571},182384.85847685486,null,120,{"$f":"AO126*Inputs!$E$165","v":516.92942265014585},62031.5307180175,null,120,{"$f":"AS126*Inputs!$F$165","v":1519.8738206404571},182384.85847685486,null,120,{"$f":"AW126*Inputs!$F$165","v":516.92942265014585},62031.5307180175,null,120,{"$f":"(BA126*0.99)*Inputs!$G$165","v":1519.8738206404571},182384.85847685486,null,120,{"$f":"(BE126*0.99)*Inputs!$G$165","v":516.92942265014585},62031.5307180175,null,120,{"$f":"BI126*Inputs!$H$165","v":1535.2260814550073},184227.12977460088,null,120,{"$f":"BM126*Inputs!$H$165","v":522.15093196984435},62658.111836381322,null,120,{"$f":"BQ126*Inputs!$I$165","v":1535.2260814550073},184227.12977460088,null,120,{"$f":"BU126*Inputs!$I$165","v":522.15093196984435},62658.111836381322,null,120,{"$f":"BY126*Inputs!$J$165","v":1480.4494517406049},177653.93420887258,null,120,{"$f":"CC126*Inputs!$J$165","v":503.52066728046708},60422.48007365605,null,120,{"$f":"CG126*Inputs!$K$165","v":1419.4146229536002},170329.75475443201,null,120,{"$f":"CK126*Inputs!$K$165","v":482.7619053503999},57931.428642047991,null,120,{"$f":"CO126*Inputs!$L$165","v":1367.4514672000003},164094.17606400003,null,120,{"$f":"CS126*Inputs!$L$165","v":465.08854079999986},55810.624895999987,null,120,1314.8571800000002,157782.86160000003,null,120,447.20051999999987,53664.062399999981,null,120,1264.2857500000002,151714.29000000004,null,null,null,null,120,430.00049999999987,51600.059999999983]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!J127","v":"F"},{"$f":"'School Resources'!F127","v":111.389},{"$f":"'School Resources'!G127","v":0},{"$f":"'School Resources'!H127","v":0},{"$f":"'School Resources'!I127","v":111.389},{"$f":"SUM(ADM!F127:K127)","v":111.389},{"$f":"SUM(ADM!L127:N127)","v":0},{"$f":"SUM(ADM!O127:R127)","v":0},111.389,{"$f":"IF(F127=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K127*Inputs!$D$162,(G127*Inputs!$D$162))))","v":2698.997240875},{"$f":"IF(F127=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L127,$X$6:$Z$1266,3)),(VLOOKUP(H127,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F127=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M127,$T$6:$V$1905,3)),(VLOOKUP(I127,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F127=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J127*Inputs!$D$161,SUM(O127:Q127))","v":2698.997240875},null,121,{"$f":"AC127*Inputs!$D$165","v":1528.3891242015395},184935.08402838628,null,121,{"$f":"AG127*Inputs!$D$165","v":519.19153202517793},62822.175375046529,null,121,{"$f":"AK127*Inputs!$E$165","v":1517.0115376690217},183558.39605795161,null,121,{"$f":"AO127*Inputs!$E$165","v":515.32658265526345},62354.516501286875,null,121,{"$f":"AS127*Inputs!$F$165","v":1517.0115376690217},183558.39605795161,null,121,{"$f":"AW127*Inputs!$F$165","v":515.32658265526345},62354.516501286875,null,121,{"$f":"(BA127*0.99)*Inputs!$G$165","v":1517.0115376690217},183558.39605795161,null,121,{"$f":"(BE127*0.99)*Inputs!$G$165","v":515.32658265526345},62354.516501286875,null,121,{"$f":"BI127*Inputs!$H$165","v":1532.3348865343653},185412.52127065821,null,121,{"$f":"BM127*Inputs!$H$165","v":520.53190167198329},62984.360102309976,null,121,{"$f":"BQ127*Inputs!$I$165","v":1532.3348865343653},185412.52127065821,null,121,{"$f":"BU127*Inputs!$I$165","v":520.53190167198329},62984.360102309976,null,121,{"$f":"BY127*Inputs!$J$165","v":1477.6614142086455},178797.03111924609,null,121,{"$f":"CC127*Inputs!$J$165","v":501.95940373383155},60737.087851793614,null,121,{"$f":"CG127*Inputs!$K$165","v":1416.7415284838405},171425.72494654471,null,121,{"$f":"CK127*Inputs!$K$165","v":481.26500837375988},58233.066013224947,null,121,{"$f":"CO127*Inputs!$L$165","v":1364.8762316800005},165150.02403328006,null,121,{"$f":"CS127*Inputs!$L$165","v":463.64644351999988},56101.219665919984,null,121,1312.3809920000003,158798.10003200005,null,121,445.81388799999985,53943.48044799998,null,121,1261.9048000000003,152690.48080000002,null,null,null,null,121,428.66719999999987,51868.73119999998]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!J128","v":"F"},{"$f":"'School Resources'!F128","v":260.339},{"$f":"'School Resources'!G128","v":0},{"$f":"'School Resources'!H128","v":0},{"$f":"'School Resources'!I128","v":260.339},{"$f":"SUM(ADM!F128:K128)","v":260.339},{"$f":"SUM(ADM!L128:N128)","v":0},{"$f":"SUM(ADM!O128:R128)","v":0},260.339,{"$f":"IF(F128=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K128*Inputs!$D$162,(G128*Inputs!$D$162))))","v":6308.1115971250001},{"$f":"IF(F128=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L128,$X$6:$Z$1266,3)),(VLOOKUP(H128,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F128=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M128,$T$6:$V$1905,3)),(VLOOKUP(I128,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F128=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J128*Inputs!$D$161,SUM(O128:Q128))","v":6308.1115971250001},null,122,{"$f":"AC128*Inputs!$D$165","v":1525.5053741078175},186111.65564115375,null,122,{"$f":"AG128*Inputs!$D$165","v":517.57667073033394},63144.353829100743,null,122,{"$f":"AK128*Inputs!$E$165","v":1514.1492546975855},184726.20907310545,null,122,{"$f":"AO128*Inputs!$E$165","v":513.72374266038105},62674.296604566487,null,122,{"$f":"AS128*Inputs!$F$165","v":1514.1492546975855},184726.20907310545,null,122,{"$f":"AW128*Inputs!$F$165","v":513.72374266038105},62674.296604566487,null,122,{"$f":"(BA128*0.99)*Inputs!$G$165","v":1514.1492546975855},184726.20907310545,null,122,{"$f":"(BE128*0.99)*Inputs!$G$165","v":513.72374266038105},62674.296604566487,null,122,{"$f":"BI128*Inputs!$H$165","v":1529.4436916137229},186592.13037687418,null,122,{"$f":"BM128*Inputs!$H$165","v":518.91287137412223},63307.370307642916,null,122,{"$f":"BQ128*Inputs!$I$165","v":1529.4436916137229},186592.13037687418,null,122,{"$f":"BU128*Inputs!$I$165","v":518.91287137412223},63307.370307642916,null,122,{"$f":"BY128*Inputs!$J$165","v":1474.8733766766857},179934.55195455565,null,122,{"$f":"CC128*Inputs!$J$165","v":500.39814018719602},61048.573102837916,null,122,{"$f":"CG128*Inputs!$K$165","v":1414.0684340140804},172516.34894971779,null,122,{"$f":"CK128*Inputs!$K$165","v":479.76811139711992},58531.709590448634,null,122,{"$f":"CO128*Inputs!$L$165","v":1362.3009961600003},166200.72153152004,null,122,{"$f":"CS128*Inputs!$L$165","v":462.20434623999989},56388.930241279988,null,122,1309.9048040000002,159808.38608800003,null,122,444.42725599999989,54220.125231999984,null,122,1259.5238500000003,153661.90970000002,null,null,null,null,122,427.33389999999986,52134.73579999998]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!J129","v":"F"},{"$f":"'School Resources'!F129","v":262.62299999999999},{"$f":"'School Resources'!G129","v":0},{"$f":"'School Resources'!H129","v":0},{"$f":"'School Resources'!I129","v":262.62299999999999},{"$f":"SUM(ADM!F129:K129)","v":262.62299999999999},{"$f":"SUM(ADM!L129:N129)","v":0},{"$f":"SUM(ADM!O129:R129)","v":0},262.62299999999999,{"$f":"IF(F129=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K129*Inputs!$D$162,(G129*Inputs!$D$162))))","v":6363.4537736250004},{"$f":"IF(F129=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L129,$X$6:$Z$1266,3)),(VLOOKUP(H129,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F129=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M129,$T$6:$V$1905,3)),(VLOOKUP(I129,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F129=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J129*Inputs!$D$161,SUM(O129:Q129))","v":6363.4537736250004},null,123,{"$f":"AC129*Inputs!$D$165","v":1522.6216240140966},187282.45975373389,null,123,{"$f":"AG129*Inputs!$D$165","v":515.96180943548984},63463.302560565251,null,123,{"$f":"AK129*Inputs!$E$165","v":1511.2869717261503},185888.29752231648,null,123,{"$f":"AO129*Inputs!$E$165","v":512.12090266549853},62990.871027856323,null,123,{"$f":"AS129*Inputs!$F$165","v":1511.2869717261503},185888.29752231648,null,123,{"$f":"AW129*Inputs!$F$165","v":512.12090266549853},62990.871027856323,null,123,{"$f":"(BA129*0.99)*Inputs!$G$165","v":1511.2869717261503},185888.29752231648,null,123,{"$f":"(BE129*0.99)*Inputs!$G$165","v":512.12090266549853},62990.871027856323,null,123,{"$f":"BI129*Inputs!$H$165","v":1526.5524966930811},187765.95709324899,null,123,{"$f":"BM129*Inputs!$H$165","v":517.29384107626117},63627.142452380125,null,123,{"$f":"BQ129*Inputs!$I$165","v":1526.5524966930811},187765.95709324899,null,123,{"$f":"BU129*Inputs!$I$165","v":517.29384107626117},63627.142452380125,null,123,{"$f":"BY129*Inputs!$J$165","v":1472.0853391447263},181066.49671480132,null,123,{"$f":"CC129*Inputs!$J$165","v":498.83687664056043},61356.935826788933,null,123,{"$f":"CG129*Inputs!$K$165","v":1411.3953395443207},173601.62676395144,null,123,{"$f":"CK129*Inputs!$K$165","v":478.27121442047985},58827.359373719024,null,123,{"$f":"CO129*Inputs!$L$165","v":1359.7257606400005},167246.26855872007,null,123,{"$f":"CS129*Inputs!$L$165","v":460.76224895999985},56673.756622079978,null,123,1307.4286160000004,160813.71976800004,null,123,443.04062399999987,54493.996751999985,null,123,1257.1429000000003,154628.57670000003,null,null,null,null,123,426.00059999999985,52398.073799999984]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},{"$f":"'School Resources'!J130","v":"F"},{"$f":"'School Resources'!F130","v":0},{"$f":"'School Resources'!G130","v":57.286333333333332},{"$f":"'School Resources'!H130","v":0},{"$f":"'School Resources'!I130","v":57.286333333333332},{"$f":"SUM(ADM!F130:K130)","v":0},{"$f":"SUM(ADM!L130:N130)","v":57.286333333333332},{"$f":"SUM(ADM!O130:R130)","v":0},57.286333333333332,{"$f":"IF(F130=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K130*Inputs!$D$162,(G130*Inputs!$D$162))))","v":0},{"$f":"IF(F130=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L130,$X$6:$Z$1266,3)),(VLOOKUP(H130,$X$6:$Z$1266,3)))))","v":37694.22726928394},{"$f":"IF(F130=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M130,$T$6:$V$1905,3)),(VLOOKUP(I130,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F130=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J130*Inputs!$D$161,SUM(O130:Q130))","v":37694.22726928394},null,124,{"$f":"AC130*Inputs!$D$165","v":1519.7378739203743},188447.4963661264,null,124,{"$f":"AG130*Inputs!$D$165","v":514.34694814064574},63779.021569440069,null,124,{"$f":"AK130*Inputs!$E$165","v":1508.424688754714},187044.66140558454,null,124,{"$f":"AO130*Inputs!$E$165","v":510.51806267061613},63304.239771156397,null,124,{"$f":"AS130*Inputs!$F$165","v":1508.424688754714},187044.66140558454,null,124,{"$f":"AW130*Inputs!$F$165","v":510.51806267061613},63304.239771156397,null,124,{"$f":"(BA130*0.99)*Inputs!$G$165","v":1508.424688754714},187044.66140558454,null,124,{"$f":"(BE130*0.99)*Inputs!$G$165","v":510.51806267061613},63304.239771156397,null,124,{"$f":"BI130*Inputs!$H$165","v":1523.6613017724385},188934.00141978238,null,124,{"$f":"BM130*Inputs!$H$165","v":515.67481077840011},63943.676536521612,null,124,{"$f":"BQ130*Inputs!$I$165","v":1523.6613017724385},188934.00141978238,null,124,{"$f":"BU130*Inputs!$I$165","v":515.67481077840011},63943.676536521612,null,124,{"$f":"BY130*Inputs!$J$165","v":1469.2973016127662},182192.86539998301,null,124,{"$f":"CC130*Inputs!$J$165","v":497.27561309392496},61662.176023646694,null,124,{"$f":"CG130*Inputs!$K$165","v":1408.7222450745603},174681.55838924547,null,124,{"$f":"CK130*Inputs!$K$165","v":476.77431744383989},59120.015363036146,null,124,{"$f":"CO130*Inputs!$L$165","v":1357.1505251200003},168286.66511488004,null,124,{"$f":"CS130*Inputs!$L$165","v":459.32015167999987},56955.698808319983,null,124,1304.9524280000003,161814.10107200005,null,124,441.65399199999985,54765.095007999982,null,124,1254.7619500000003,155590.48180000004,null,null,null,null,124,424.66729999999984,52658.745199999983]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},{"$f":"'School Resources'!J131","v":"F"},{"$f":"'School Resources'!F131","v":0},{"$f":"'School Resources'!G131","v":57.364999999999995},{"$f":"'School Resources'!H131","v":0},{"$f":"'School Resources'!I131","v":57.364999999999995},{"$f":"SUM(ADM!F131:K131)","v":0},{"$f":"SUM(ADM!L131:N131)","v":57.364999999999995},{"$f":"SUM(ADM!O131:R131)","v":0},57.364999999999995,{"$f":"IF(F131=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K131*Inputs!$D$162,(G131*Inputs!$D$162))))","v":0},{"$f":"IF(F131=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L131,$X$6:$Z$1266,3)),(VLOOKUP(H131,$X$6:$Z$1266,3)))))","v":37694.22726928394},{"$f":"IF(F131=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M131,$T$6:$V$1905,3)),(VLOOKUP(I131,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F131=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J131*Inputs!$D$161,SUM(O131:Q131))","v":37694.22726928394},null,125,{"$f":"AC131*Inputs!$D$165","v":1516.8541238266534},189606.76547833168,null,125,{"$f":"AG131*Inputs!$D$165","v":512.73208684580175},64091.510855725217,null,125,{"$f":"AK131*Inputs!$E$165","v":1505.5624057832788},188195.30072290986,null,125,{"$f":"AO131*Inputs!$E$165","v":508.91522267573367},63614.402834466709,null,125,{"$f":"AS131*Inputs!$F$165","v":1505.5624057832788},188195.30072290986,null,125,{"$f":"AW131*Inputs!$F$165","v":508.91522267573367},63614.402834466709,null,125,{"$f":"(BA131*0.99)*Inputs!$G$165","v":1505.5624057832788},188195.30072290986,null,125,{"$f":"(BE131*0.99)*Inputs!$G$165","v":508.91522267573367},63614.402834466709,null,125,{"$f":"BI131*Inputs!$H$165","v":1520.7701068517968},190096.26335647461,null,125,{"$f":"BM131*Inputs!$H$165","v":514.05578048053906},64256.972560067385,null,125,{"$f":"BQ131*Inputs!$I$165","v":1520.7701068517968},190096.26335647461,null,125,{"$f":"BU131*Inputs!$I$165","v":514.05578048053906},64256.972560067385,null,125,{"$f":"BY131*Inputs!$J$165","v":1466.509264080807},183313.65801010089,null,125,{"$f":"CC131*Inputs!$J$165","v":495.71434954728937},61964.293693411171,null,125,{"$f":"CG131*Inputs!$K$165","v":1406.0491506048006},175756.14382560007,null,125,{"$f":"CK131*Inputs!$K$165","v":475.27742046719982},59409.677558399977,null,125,{"$f":"CO131*Inputs!$L$165","v":1354.5752896000006},169321.91120000006,null,125,{"$f":"CS131*Inputs!$L$165","v":457.87805439999983},57234.756799999981,null,125,1302.4762400000004,162809.53000000006,null,125,440.26735999999983,55033.419999999976,null,125,1252.3810000000003,156547.62500000003,null,null,null,null,125,423.33399999999983,52916.749999999978]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!J132","v":"F"},{"$f":"'School Resources'!F132","v":0},{"$f":"'School Resources'!G132","v":282.33233333333334},{"$f":"'School Resources'!H132","v":0},{"$f":"'School Resources'!I132","v":282.33233333333334},{"$f":"SUM(ADM!F132:K132)","v":0},{"$f":"SUM(ADM!L132:N132)","v":282.33233333333334},{"$f":"SUM(ADM!O132:R132)","v":0},282.33233333333334,{"$f":"IF(F132=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K132*Inputs!$D$162,(G132*Inputs!$D$162))))","v":0},{"$f":"IF(F132=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L132,$X$6:$Z$1266,3)),(VLOOKUP(H132,$X$6:$Z$1266,3)))))","v":91829.775212957175},{"$f":"IF(F132=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M132,$T$6:$V$1905,3)),(VLOOKUP(I132,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F132=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J132*Inputs!$D$161,SUM(O132:Q132))","v":91829.775212957175},null,126,{"$f":"AC132*Inputs!$D$165","v":1513.9703737329316},190760.2670903494,null,126,{"$f":"AG132*Inputs!$D$165","v":511.11722555095776},64400.770419420674,null,126,{"$f":"AK132*Inputs!$E$165","v":1502.7001228118427},189340.21547429217,null,126,{"$f":"AO132*Inputs!$E$165","v":507.31238268085133},63921.360217787267,null,126,{"$f":"AS132*Inputs!$F$165","v":1502.7001228118427},189340.21547429217,null,126,{"$f":"AW132*Inputs!$F$165","v":507.31238268085133},63921.360217787267,null,126,{"$f":"(BA132*0.99)*Inputs!$G$165","v":1502.7001228118427},189340.21547429217,null,126,{"$f":"(BE132*0.99)*Inputs!$G$165","v":507.31238268085133},63921.360217787267,null,126,{"$f":"BI132*Inputs!$H$165","v":1517.8789119311543},191252.74290332544,null,126,{"$f":"BM132*Inputs!$H$165","v":512.43675018267811},64567.030523017442,null,126,{"$f":"BQ132*Inputs!$I$165","v":1517.8789119311543},191252.74290332544,null,126,{"$f":"BU132*Inputs!$I$165","v":512.43675018267811},64567.030523017442,null,126,{"$f":"BY132*Inputs!$J$165","v":1463.7212265488472},184428.87454515474,null,126,{"$f":"CC132*Inputs!$J$165","v":494.1530860006539},62263.288836082393,null,126,{"$f":"CG132*Inputs!$K$165","v":1403.3760561350405},176825.38307301511,null,126,{"$f":"CK132*Inputs!$K$165","v":473.78052349055986},59696.34595981054,null,126,{"$f":"CO132*Inputs!$L$165","v":1352.0000540800004},170352.00681408006,null,126,{"$f":"CS132*Inputs!$L$165","v":456.43595711999984},57510.930597119979,null,126,1300.0000520000003,163800.00655200004,null,126,438.88072799999981,55298.971727999975,null,126,1250.0000500000003,157500.00630000004,null,null,null,null,126,422.00069999999982,53172.088199999976]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},{"$f":"'School Resources'!J133","v":"F"},{"$f":"'School Resources'!F133","v":0},{"$f":"'School Resources'!G133","v":0},{"$f":"'School Resources'!H133","v":111.52533333333332},{"$f":"'School Resources'!I133","v":111.52533333333332},{"$f":"SUM(ADM!F133:K133)","v":0},{"$f":"SUM(ADM!L133:N133)","v":0},{"$f":"SUM(ADM!O133:R133)","v":111.52533333333332},111.52533333333332,{"$f":"IF(F133=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K133*Inputs!$D$162,(G133*Inputs!$D$162))))","v":0},{"$f":"IF(F133=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L133,$X$6:$Z$1266,3)),(VLOOKUP(H133,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F133=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M133,$T$6:$V$1905,3)),(VLOOKUP(I133,$T$6:$V$1905,3)))))","v":172852.15539040175},{"$f":"IF(AND(F133=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J133*Inputs!$D$161,SUM(O133:Q133))","v":172852.15539040175},null,127,{"$f":"AC133*Inputs!$D$165","v":1511.0866236392105},191908.00120217973,null,127,{"$f":"AG133*Inputs!$D$165","v":509.50236425611359},64706.800260526426,null,127,{"$f":"AK133*Inputs!$E$165","v":1499.8378398404075},190479.40565973174,null,127,{"$f":"AO133*Inputs!$E$165","v":505.70954268596881},64225.111921118041,null,127,{"$f":"AS133*Inputs!$F$165","v":1499.8378398404075},190479.40565973174,null,127,{"$f":"AW133*Inputs!$F$165","v":505.70954268596881},64225.111921118041,null,127,{"$f":"(BA133*0.99)*Inputs!$G$165","v":1499.8378398404075},190479.40565973174,null,127,{"$f":"(BE133*0.99)*Inputs!$G$165","v":505.70954268596881},64225.111921118041,null,127,{"$f":"BI133*Inputs!$H$165","v":1514.9877170105126},192403.4400603351,null,127,{"$f":"BM133*Inputs!$H$165","v":510.817719884817},64873.850425371762,null,127,{"$f":"BQ133*Inputs!$I$165","v":1514.9877170105126},192403.4400603351,null,127,{"$f":"BU133*Inputs!$I$165","v":510.817719884817},64873.850425371762,null,127,{"$f":"BY133*Inputs!$J$165","v":1460.9331890168878},185538.51500514476,null,127,{"$f":"CC133*Inputs!$J$165","v":492.59182245401837},62559.161451660329,null,127,{"$f":"CG133*Inputs!$K$165","v":1400.7029616652808},177889.27613149065,null,127,{"$f":"CK133*Inputs!$K$165","v":472.28362651391984},59980.02056726782,null,127,{"$f":"CO133*Inputs!$L$165","v":1349.4248185600006},171376.95195712009,null,127,{"$f":"CS133*Inputs!$L$165","v":454.99385983999986},57784.220199679985,null,127,1297.5238640000005,164785.53072800007,null,127,437.49409599999984,55561.750191999978,null,127,1247.6191000000003,158447.62570000003,null,null,null,null,127,420.66739999999982,53424.759799999978]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},{"$f":"'School Resources'!J134","v":"F"},{"$f":"'School Resources'!F134","v":0},{"$f":"'School Resources'!G134","v":0},{"$f":"'School Resources'!H134","v":87.724000000000004},{"$f":"'School Resources'!I134","v":87.724000000000004},{"$f":"SUM(ADM!F134:K134)","v":0},{"$f":"SUM(ADM!L134:N134)","v":0},{"$f":"SUM(ADM!O134:R134)","v":87.724000000000004},87.724000000000004,{"$f":"IF(F134=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K134*Inputs!$D$162,(G134*Inputs!$D$162))))","v":0},{"$f":"IF(F134=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L134,$X$6:$Z$1266,3)),(VLOOKUP(H134,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F134=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M134,$T$6:$V$1905,3)),(VLOOKUP(I134,$T$6:$V$1905,3)))))","v":144209.55817082303},{"$f":"IF(AND(F134=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J134*Inputs!$D$161,SUM(O134:Q134))","v":144209.55817082303},null,128,{"$f":"AC134*Inputs!$D$165","v":1508.2028735454885},193049.96781382253,null,128,{"$f":"AG134*Inputs!$D$165","v":507.8875029612696},65009.600379042509,null,128,{"$f":"AK134*Inputs!$E$165","v":1496.9755568689711},191612.8712792283,null,128,{"$f":"AO134*Inputs!$E$165","v":504.10670269108641},64525.657944459061,null,128,{"$f":"AS134*Inputs!$F$165","v":1496.9755568689711},191612.8712792283,null,128,{"$f":"AW134*Inputs!$F$165","v":504.10670269108641},64525.657944459061,null,128,{"$f":"(BA134*0.99)*Inputs!$G$165","v":1496.9755568689711},191612.8712792283,null,128,{"$f":"(BE134*0.99)*Inputs!$G$165","v":504.10670269108641},64525.657944459061,null,128,{"$f":"BI134*Inputs!$H$165","v":1512.0965220898699},193548.35482750335,null,128,{"$f":"BM134*Inputs!$H$165","v":509.19868958695599},65177.432267130367,null,128,{"$f":"BQ134*Inputs!$I$165","v":1512.0965220898699},193548.35482750335,null,128,{"$f":"BU134*Inputs!$I$165","v":509.19868958695599},65177.432267130367,null,128,{"$f":"BY134*Inputs!$J$165","v":1458.1451514849277},186642.57939007075,null,128,{"$f":"CC134*Inputs!$J$165","v":491.03055890738284},62851.911540145004,null,128,{"$f":"CG134*Inputs!$K$165","v":1398.0298671955204},178947.82300102661,null,128,{"$f":"CK134*Inputs!$K$165","v":470.78672953727983},60260.701380771818,null,128,{"$f":"CO134*Inputs!$L$165","v":1346.8495830400004},172396.74662912005,null,128,{"$f":"CS134*Inputs!$L$165","v":453.55176255999982},58054.625607679976,null,128,1295.0476760000004,165766.10252800005,null,128,436.10746399999982,55821.755391999977,null,128,1245.2381500000004,159390.48320000005,null,null,null,null,128,419.33409999999981,53674.764799999975]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!J135","v":"F"},{"$f":"'School Resources'!F135","v":0},{"$f":"'School Resources'!G135","v":0},{"$f":"'School Resources'!H135","v":351.49099999999999},{"$f":"'School Resources'!I135","v":351.49099999999999},{"$f":"SUM(ADM!F135:K135)","v":0},{"$f":"SUM(ADM!L135:N135)","v":0},{"$f":"SUM(ADM!O135:R135)","v":351.49099999999999},351.49099999999999,{"$f":"IF(F135=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K135*Inputs!$D$162,(G135*Inputs!$D$162))))","v":0},{"$f":"IF(F135=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L135,$X$6:$Z$1266,3)),(VLOOKUP(H135,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F135=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M135,$T$6:$V$1905,3)),(VLOOKUP(I135,$T$6:$V$1905,3)))))","v":349208.07895364426},{"$f":"IF(AND(F135=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J135*Inputs!$D$161,SUM(O135:Q135))","v":349208.07895364426},null,129,{"$f":"AC135*Inputs!$D$165","v":1505.3191234517674},194186.166925278,null,129,{"$f":"AG135*Inputs!$D$165","v":506.27264166642556},{"$f":"Y135*X135","v":65309.170774968894},null,129,{"$f":"AK135*Inputs!$E$165","v":1494.1132738975357},{"$f":"AB135*AC135","v":192740.6123327821},null,129,{"$f":"AO135*Inputs!$E$165","v":502.50386269620401},{"$f":"AG135*AF135","v":64822.998287810318},null,129,{"$f":"AS135*Inputs!$F$165","v":1494.1132738975357},{"$f":"AJ135*AK135","v":192740.6123327821},null,129,{"$f":"AW135*Inputs!$F$165","v":502.50386269620401},{"$f":"AO135*AN135","v":64822.998287810318},null,129,{"$f":"(BA135*0.99)*Inputs!$G$165","v":1494.1132738975357},{"$f":"AR135*AS135","v":192740.6123327821},null,129,{"$f":"(BE135*0.99)*Inputs!$G$165","v":502.50386269620401},{"$f":"AW135*AV135","v":64822.998287810318},null,129,{"$f":"BI135*Inputs!$H$165","v":1509.205327169228},{"$f":"AZ135*BA135","v":194687.48720483042},null,129,{"$f":"BM135*Inputs!$H$165","v":507.57965928909499},{"$f":"BE135*BD135","v":65477.776048293257},null,129,{"$f":"BQ135*Inputs!$I$165","v":1509.205327169228},{"$f":"BH135*BI135","v":194687.48720483042},null,129,{"$f":"BU135*Inputs!$I$165","v":507.57965928909499},{"$f":"BL135*BM135","v":65477.776048293257},null,129,{"$f":"BY135*Inputs!$J$165","v":1455.3571139529683},{"$f":"BP135*BQ135","v":187741.06769993293},null,129,{"$f":"CC135*Inputs!$J$165","v":489.46929536074737},{"$f":"BT135*BU135","v":63141.539101536408},null,129,{"$f":"CG135*Inputs!$K$165","v":1395.3567727257607},{"$f":"BX135*BY135","v":180001.02368162313},null,129,{"$f":"CK135*Inputs!$K$165","v":469.28983256063987},{"$f":"CC135*CB135","v":60538.388400322539},null,129,{"$f":"CO135*Inputs!$L$165","v":1344.2743475200007},{"$f":"CF135*CG135","v":173411.39083008008},null,129,{"$f":"CS135*Inputs!$L$165","v":452.10966527999983},{"$f":"CK135*CJ135","v":58322.146821119975},null,129,1292.5714880000005,{"$f":"CN135*CO135","v":166741.72195200005},null,129,434.7208319999998,{"$f":"CS135*CR135","v":56078.987327999974},null,129,1242.8572000000004,160328.57880000005,null,null,null,null,129,418.0007999999998,53922.103199999976]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!J136","v":"F"},{"$f":"'School Resources'!F136","v":231.63366666666667},{"$f":"'School Resources'!G136","v":0},{"$f":"'School Resources'!H136","v":0},{"$f":"'School Resources'!I136","v":231.63366666666667},{"$f":"SUM(ADM!F136:K136)","v":231.63366666666667},{"$f":"SUM(ADM!L136:N136)","v":0},{"$f":"SUM(ADM!O136:R136)","v":0},231.63366666666667,{"$f":"IF(F136=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K136*Inputs!$D$162,(G136*Inputs!$D$162))))","v":5612.5706059583335},{"$f":"IF(F136=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L136,$X$6:$Z$1266,3)),(VLOOKUP(H136,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F136=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M136,$T$6:$V$1905,3)),(VLOOKUP(I136,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F136=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J136*Inputs!$D$161,SUM(O136:Q136))","v":5612.5706059583335},null,130,{"$f":"AC136*Inputs!$D$165","v":1502.4353733580458},{"$f":"T136*U136","v":195316.59853654596},null,130,{"$f":"AG136*Inputs!$D$165","v":504.65778037158174},65605.511448305624,null,130,{"$f":"AK136*Inputs!$E$165","v":1491.2509909261},193862.628820393,null,130,{"$f":"AO136*Inputs!$E$165","v":500.90102270132178},65117.132951171829,null,130,{"$f":"AS136*Inputs!$F$165","v":1491.2509909261},193862.628820393,null,130,{"$f":"AW136*Inputs!$F$165","v":500.90102270132178},65117.132951171829,null,130,{"$f":"(BA136*0.99)*Inputs!$G$165","v":1491.2509909261},193862.628820393,null,130,{"$f":"(BE136*0.99)*Inputs!$G$165","v":500.90102270132178},65117.132951171829,null,130,{"$f":"BI136*Inputs!$H$165","v":1506.3141322485858},195820.83719231616,null,130,{"$f":"BM136*Inputs!$H$165","v":505.9606289912341},65774.881768860432,null,130,{"$f":"BQ136*Inputs!$I$165","v":1506.3141322485858},195820.83719231616,null,130,{"$f":"BU136*Inputs!$I$165","v":505.9606289912341},65774.881768860432,null,130,{"$f":"BY136*Inputs!$J$165","v":1452.5690764210085},188833.97993473109,null,130,{"$f":"CC136*Inputs!$J$165","v":487.90803181411201},63428.044135834563,null,130,{"$f":"CG136*Inputs!$K$165","v":1392.6836782560006},181048.87817328007,null,130,{"$f":"CK136*Inputs!$K$165","v":467.79293558400002},60813.08162592,null,130,{"$f":"CO136*Inputs!$L$165","v":1341.6991120000005},174420.88456000006,null,130,{"$f":"CS136*Inputs!$L$165","v":450.66756800000002},58586.783840000004,null,130,1290.0953000000004,167712.38900000005,null,130,433.33420000000001,56333.446000000004,null,130,1240.4762500000004,{"$f":"CW136*CV136","v":161261.91250000006},null,null,null,null,130,416.66750000000002,{"$f":"DD136*DC136","v":54166.775000000001}]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!J137","v":"F"},{"$f":"'School Resources'!F137","v":0},{"$f":"'School Resources'!G137","v":217.71166666666667},{"$f":"'School Resources'!H137","v":0},{"$f":"'School Resources'!I137","v":217.71166666666667},{"$f":"SUM(ADM!F137:K137)","v":51.235999999999997},{"$f":"SUM(ADM!L137:N137)","v":166.47566666666668},{"$f":"SUM(ADM!O137:R137)","v":0},217.71166666666667,{"$f":"IF(F137=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K137*Inputs!$D$162,(G137*Inputs!$D$162))))","v":1241.4674935},{"$f":"IF(F137=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L137,$X$6:$Z$1266,3)),(VLOOKUP(H137,$X$6:$Z$1266,3)))))","v":74122.780443694457},{"$f":"IF(F137=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M137,$T$6:$V$1905,3)),(VLOOKUP(I137,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F137=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J137*Inputs!$D$161,SUM(O137:Q137))","v":75364.24793719445},null,131,{"$f":"AC137*Inputs!$D$165","v":1499.5516232643245},196441.26264762651,null,131,{"$f":"AG137*Inputs!$D$165","v":503.04291907673735},65898.62239905259,null,131,{"$f":"AK137*Inputs!$E$165","v":1488.3887079546644},194978.92074206102,null,131,{"$f":"AO137*Inputs!$E$165","v":499.29818270643904},65408.061934543512,null,131,{"$f":"AS137*Inputs!$F$165","v":1488.3887079546644},194978.92074206102,null,131,{"$f":"AW137*Inputs!$F$165","v":499.29818270643904},65408.061934543512,null,131,{"$f":"(BA137*0.99)*Inputs!$G$165","v":1488.3887079546644},194978.92074206102,null,131,{"$f":"(BE137*0.99)*Inputs!$G$165","v":499.29818270643904},65408.061934543512,null,131,{"$f":"BI137*Inputs!$H$165","v":1503.4229373279438},196948.40478996065,null,131,{"$f":"BM137*Inputs!$H$165","v":504.34159869337276},66068.749428831827,null,131,{"$f":"BQ137*Inputs!$I$165","v":1503.4229373279438},196948.40478996065,null,131,{"$f":"BU137*Inputs!$I$165","v":504.34159869337276},66068.749428831827,null,131,{"$f":"BY137*Inputs!$J$165","v":1449.7810388890491},189921.31609446544,null,131,{"$f":"CC137*Inputs!$J$165","v":486.34676826747619},63711.426643039384,null,131,{"$f":"CG137*Inputs!$K$165","v":1390.0105837862409},182091.38647599757,null,131,{"$f":"CK137*Inputs!$K$165","v":466.29603860735978},61084.781057564134,null,131,{"$f":"CO137*Inputs!$L$165","v":1339.1238764800007},175425.22781888008,null,131,{"$f":"CS137*Inputs!$L$165","v":449.22547071999975},58848.536664319967,null,131,1287.6191120000005,168678.10367200008,null,131,431.94756799999976,56585.131407999972,null,131,1238.0953000000004,162190.48430000004,null,null,null,null,131,415.33419999999978,54408.780199999972]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!J138","v":"F"},{"$f":"'School Resources'!F138","v":0},{"$f":"'School Resources'!G138","v":0},{"$f":"'School Resources'!H138","v":189.74800000000002},{"$f":"'School Resources'!I138","v":189.74800000000002},{"$f":"SUM(ADM!F138:K138)","v":0},{"$f":"SUM(ADM!L138:N138)","v":0},{"$f":"SUM(ADM!O138:R138)","v":189.74800000000002},{"$f":"SUM(K138:M138)","v":189.74800000000002},{"$f":"IF(F138=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K138*Inputs!$D$162,(G138*Inputs!$D$162))))","v":0},{"$f":"IF(F138=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L138,$X$6:$Z$1266,3)),(VLOOKUP(H138,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F138=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M138,$T$6:$V$1905,3)),(VLOOKUP(I138,$T$6:$V$1905,3)))))","v":251803.58826958196},{"$f":"IF(AND(F138=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J138*Inputs!$D$161,SUM(O138:Q138))","v":251803.58826958196},null,132,{"$f":"AC138*Inputs!$D$165","v":1496.6678731706027},197560.15925851956,null,132,{"$f":"AG138*Inputs!$D$165","v":501.42805778189341},66188.503627209924,null,132,{"$f":"AK138*Inputs!$E$165","v":1485.5264249832283},196089.48809778612,null,132,{"$f":"AO138*Inputs!$E$165","v":497.69534271155669},65695.785237925476,null,132,{"$f":"AS138*Inputs!$F$165","v":1485.5264249832283},196089.48809778612,null,132,{"$f":"AW138*Inputs!$F$165","v":497.69534271155669},65695.785237925476,null,132,{"$f":"(BA138*0.99)*Inputs!$G$165","v":1485.5264249832283},196089.48809778612,null,132,{"$f":"(BE138*0.99)*Inputs!$G$165","v":497.69534271155669},65695.785237925476,null,132,{"$f":"BI138*Inputs!$H$165","v":1500.5317424073012},198070.18999776375,null,132,{"$f":"BM138*Inputs!$H$165","v":502.72256839551181},66359.379028207564,null,132,{"$f":"BQ138*Inputs!$I$165","v":1500.5317424073012},198070.18999776375,null,132,{"$f":"BU138*Inputs!$I$165","v":502.72256839551181},66359.379028207564,null,132,{"$f":"BY138*Inputs!$J$165","v":1446.993001357089},191003.07617913577,null,132,{"$f":"CC138*Inputs!$J$165","v":484.78550472084072},63991.686623150978,null,132,{"$f":"CG138*Inputs!$K$165","v":1387.3374893164805},183128.54858977543,null,132,{"$f":"CK138*Inputs!$K$165","v":464.79914163071982},61353.486695255015,null,132,{"$f":"CO138*Inputs!$L$165","v":1336.5486409600005},176424.42060672006,null,132,{"$f":"CS138*Inputs!$L$165","v":447.78337343999982},59107.405294079974,null,132,1285.1429240000004,169638.86596800006,null,132,430.5609359999998,56834.043551999974,null,132,1235.7143500000004,163114.29420000006,null,null,null,null,132,414.00089999999977,54648.118799999967]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!J139","v":"F"},{"$f":"'School Resources'!F139","v":262.78399999999999},{"$f":"'School Resources'!G139","v":0},{"$f":"'School Resources'!H139","v":0},{"$f":"'School Resources'!I139","v":262.78399999999999},{"$f":"SUM(ADM!F139:K139)","v":262.78399999999999},{"$f":"SUM(ADM!L139:N139)","v":0},{"$f":"SUM(ADM!O139:R139)","v":0},262.78399999999999,{"$f":"IF(F139=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K139*Inputs!$D$162,(G139*Inputs!$D$162))))","v":6367.3548640000008},{"$f":"IF(F139=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L139,$X$6:$Z$1266,3)),(VLOOKUP(H139,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F139=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M139,$T$6:$V$1905,3)),(VLOOKUP(I139,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F139=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J139*Inputs!$D$161,SUM(O139:Q139))","v":6367.3548640000008},null,133,{"$f":"AC139*Inputs!$D$165","v":1493.7841230768813},198673.28836922522,null,133,{"$f":"AG139*Inputs!$D$165","v":499.81319648704931},66475.155132777552,null,133,{"$f":"AK139*Inputs!$E$165","v":1482.6641420117928},197194.33088756845,null,133,{"$f":"AO139*Inputs!$E$165","v":496.09250271667423},65980.302861317672,null,133,{"$f":"AS139*Inputs!$F$165","v":1482.6641420117928},197194.33088756845,null,133,{"$f":"AW139*Inputs!$F$165","v":496.09250271667423},65980.302861317672,null,133,{"$f":"(BA139*0.99)*Inputs!$G$165","v":1482.6641420117928},197194.33088756845,null,133,{"$f":"(BE139*0.99)*Inputs!$G$165","v":496.09250271667423},65980.302861317672,null,133,{"$f":"BI139*Inputs!$H$165","v":1497.6405474866594},199186.19281572569,null,133,{"$f":"BM139*Inputs!$H$165","v":501.10353809765076},66646.770566987558,null,133,{"$f":"BQ139*Inputs!$I$165","v":1497.6405474866594},199186.19281572569,null,133,{"$f":"BU139*Inputs!$I$165","v":501.10353809765076},66646.770566987558,null,133,{"$f":"BY139*Inputs!$J$165","v":1444.2049638251297},192079.26018874225,null,133,{"$f":"CC139*Inputs!$J$165","v":483.22424117420519},64268.824076169287,null,133,{"$f":"CG139*Inputs!$K$165","v":1384.6643948467208},184160.36451461387,null,133,{"$f":"CK139*Inputs!$K$165","v":463.3022446540798},61619.198538992612,null,133,{"$f":"CO139*Inputs!$L$165","v":1333.9734054400008},177418.4629235201,null,133,{"$f":"CS139*Inputs!$L$165","v":446.34127615999978},59363.389729279974,null,133,1282.6667360000006,170594.67588800009,null,133,429.17430399999978,57080.182431999972,null,133,1233.3334000000004,164033.34220000007,null,null,null,null,133,412.66759999999977,54884.790799999966]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!J140","v":"F"},{"$f":"'School Resources'!F140","v":276.65700000000004},{"$f":"'School Resources'!G140","v":0},{"$f":"'School Resources'!H140","v":0},{"$f":"'School Resources'!I140","v":276.65700000000004},{"$f":"SUM(ADM!F140:K140)","v":276.65700000000004},{"$f":"SUM(ADM!L140:N140)","v":0},{"$f":"SUM(ADM!O140:R140)","v":0},276.65700000000004,{"$f":"IF(F140=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K140*Inputs!$D$162,(G140*Inputs!$D$162))))","v":6703.502856375002},{"$f":"IF(F140=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L140,$X$6:$Z$1266,3)),(VLOOKUP(H140,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F140=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M140,$T$6:$V$1905,3)),(VLOOKUP(I140,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F140=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J140*Inputs!$D$161,SUM(O140:Q140))","v":6703.502856375002},null,134,{"$f":"AC140*Inputs!$D$165","v":1490.9003729831597},199780.64997974341,null,134,{"$f":"AG140*Inputs!$D$165","v":498.19833519220521},66758.576915755504,null,134,{"$f":"AK140*Inputs!$E$165","v":1479.8018590403569},198293.44911140783,null,134,{"$f":"AO140*Inputs!$E$165","v":494.48966272179172},66261.614804720084,null,134,{"$f":"AS140*Inputs!$F$165","v":1479.8018590403569},198293.44911140783,null,134,{"$f":"AW140*Inputs!$F$165","v":494.48966272179172},66261.614804720084,null,134,{"$f":"(BA140*0.99)*Inputs!$G$165","v":1479.8018590403569},198293.44911140783,null,134,{"$f":"(BE140*0.99)*Inputs!$G$165","v":494.48966272179172},66261.614804720084,null,134,{"$f":"BI140*Inputs!$H$165","v":1494.749352566017},200296.41324384627,null,134,{"$f":"BM140*Inputs!$H$165","v":499.48450779978964},66930.924045171807,null,134,{"$f":"BQ140*Inputs!$I$165","v":1494.749352566017},200296.41324384627,null,134,{"$f":"BU140*Inputs!$I$165","v":499.48450779978964},66930.924045171807,null,134,{"$f":"BY140*Inputs!$J$165","v":1441.4169262931698},193149.86812328474,null,134,{"$f":"CC140*Inputs!$J$165","v":481.6629776275696},64542.839002094326,null,134,{"$f":"CG140*Inputs!$K$165","v":1381.9913003769607},185186.83425051274,null,134,{"$f":"CK140*Inputs!$K$165","v":461.80534767743973},61881.916588776927,null,134,{"$f":"CO140*Inputs!$L$165","v":1331.3981699200006},178407.35476928006,null,134,{"$f":"CS140*Inputs!$L$165","v":444.89917887999974},59616.489969919967,null,134,1280.1905480000005,171545.53343200005,null,134,427.78767199999976,57323.548047999968,null,134,1230.9524500000005,164947.62830000007,null,null,null,null,134,411.33429999999976,55118.796199999968]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!J141","v":"F"},{"$f":"'School Resources'!F141","v":70.487333333333325},{"$f":"'School Resources'!G141","v":33.262666666666675},{"$f":"'School Resources'!H141","v":50.78},{"$f":"'School Resources'!I141","v":154.53},{"$f":"SUM(ADM!F141:K141)","v":70.487333333333325},{"$f":"SUM(ADM!L141:N141)","v":33.262666666666668},{"$f":"SUM(ADM!O141:R141)","v":50.78},154.53,{"$f":"IF(F141=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K141*Inputs!$D$162,(G141*Inputs!$D$162))))","v":1707.9345194166667},{"$f":"IF(F141=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L141,$X$6:$Z$1266,3)),(VLOOKUP(H141,$X$6:$Z$1266,3)))))","v":23741.476863071261},{"$f":"IF(F141=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M141,$T$6:$V$1905,3)),(VLOOKUP(I141,$T$6:$V$1905,3)))))","v":91414.956697428992},{"$f":"IF(AND(F141=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J141*Inputs!$D$161,SUM(O141:Q141))","v":116864.36807991692},null,135,{"$f":"AC141*Inputs!$D$165","v":1488.0166228894382},200882.24409007415,null,135,{"$f":"AG141*Inputs!$D$165","v":496.58347389736122},67038.768976143765,null,135,{"$f":"AK141*Inputs!$E$165","v":1476.9395760689213},199386.84276930438,null,135,{"$f":"AO141*Inputs!$E$165","v":492.88682272690937},66539.721068132771,null,135,{"$f":"AS141*Inputs!$F$165","v":1476.9395760689213},199386.84276930438,null,135,{"$f":"AW141*Inputs!$F$165","v":492.88682272690937},66539.721068132771,null,135,{"$f":"(BA141*0.99)*Inputs!$G$165","v":1476.9395760689213},199386.84276930438,null,135,{"$f":"(BE141*0.99)*Inputs!$G$165","v":492.88682272690937},66539.721068132771,null,135,{"$f":"BI141*Inputs!$H$165","v":1491.8581576453751},201400.85128212563,null,135,{"$f":"BM141*Inputs!$H$165","v":497.86547750192864},67211.83946276037,null,135,{"$f":"BQ141*Inputs!$I$165","v":1491.8581576453751},201400.85128212563,null,135,{"$f":"BU141*Inputs!$I$165","v":497.86547750192864},67211.83946276037,null,135,{"$f":"BY141*Inputs!$J$165","v":1438.6288887612104},194214.8999827634,null,135,{"$f":"CC141*Inputs!$J$165","v":480.10171408093413},64813.73140092611,null,135,{"$f":"CG141*Inputs!$K$165","v":1379.318205907201},186207.95779747213,null,135,{"$f":"CK141*Inputs!$K$165","v":460.30845070079977},62141.640844607966,null,135,{"$f":"CO141*Inputs!$L$165","v":1328.8229344000008},179391.0961440001,null,135,{"$f":"CS141*Inputs!$L$165","v":443.45708159999975},59866.706015999967,null,135,1277.7143600000006,172491.43860000008,null,135,426.40103999999974,57564.140399999967,null,135,1228.5715000000005,165857.15250000005,null,null,null,null,135,410.00099999999975,55350.134999999966]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!J142","v":"F"},{"$f":"'School Resources'!F142","v":0},{"$f":"'School Resources'!G142","v":244.69900000000001},{"$f":"'School Resources'!H142","v":0},{"$f":"'School Resources'!I142","v":244.69900000000001},{"$f":"SUM(ADM!F142:K142)","v":0},{"$f":"SUM(ADM!L142:N142)","v":244.69900000000001},{"$f":"SUM(ADM!O142:R142)","v":0},244.69900000000001,{"$f":"IF(F142=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K142*Inputs!$D$162,(G142*Inputs!$D$162))))","v":0},{"$f":"IF(F142=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L142,$X$6:$Z$1266,3)),(VLOOKUP(H142,$X$6:$Z$1266,3)))))","v":85872.724052870079},{"$f":"IF(F142=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M142,$T$6:$V$1905,3)),(VLOOKUP(I142,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F142=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J142*Inputs!$D$161,SUM(O142:Q142))","v":85872.724052870079},null,136,{"$f":"AC142*Inputs!$D$165","v":1485.1328727957166},201978.07070021745,null,136,{"$f":"AG142*Inputs!$D$165","v":494.96861260251717},67315.731313942335,null,136,{"$f":"AK142*Inputs!$E$165","v":1474.0772930974854},200474.51186125801,null,136,{"$f":"AO142*Inputs!$E$165","v":491.28398273202691},66814.621651555659,null,136,{"$f":"AS142*Inputs!$F$165","v":1474.0772930974854},200474.51186125801,null,136,{"$f":"AW142*Inputs!$F$165","v":491.28398273202691},66814.621651555659,null,136,{"$f":"(BA142*0.99)*Inputs!$G$165","v":1474.0772930974854},200474.51186125801,null,136,{"$f":"(BE142*0.99)*Inputs!$G$165","v":491.28398273202691},66814.621651555659,null,136,{"$f":"BI142*Inputs!$H$165","v":1488.9669627247326},202499.50693056363,null,136,{"$f":"BM142*Inputs!$H$165","v":496.24644720406758},67489.516819753189,null,136,{"$f":"BQ142*Inputs!$I$165","v":1488.9669627247326},202499.50693056363,null,136,{"$f":"BU142*Inputs!$I$165","v":496.24644720406758},67489.516819753189,null,136,{"$f":"BY142*Inputs!$J$165","v":1435.8408512292506},195274.35576717809,null,136,{"$f":"CC142*Inputs!$J$165","v":478.54045053429854},65081.501272664602,null,136,{"$f":"CG142*Inputs!$K$165","v":1376.6451114374406},187223.73515549192,null,136,{"$f":"CK142*Inputs!$K$165","v":458.81155372415969},62398.371306485715,null,136,{"$f":"CO142*Inputs!$L$165","v":1326.2476988800006},180369.68704768008,null,136,{"$f":"CS142*Inputs!$L$165","v":442.01498431999971},60114.037867519961,null,136,1275.2381720000005,173432.39139200008,null,136,425.01440799999972,57801.959487999964,null,136,1226.1905500000005,166761.91480000006,null,null,null,null,136,408.66769999999974,55578.807199999967]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!J143","v":"F"},{"$f":"'School Resources'!F143","v":0},{"$f":"'School Resources'!G143","v":0},{"$f":"'School Resources'!H143","v":338.55066666666664},{"$f":"'School Resources'!I143","v":338.55066666666664},{"$f":"SUM(ADM!F143:K143)","v":0},{"$f":"SUM(ADM!L143:N143)","v":0},{"$f":"SUM(ADM!O143:R143)","v":338.55066666666664},338.55066666666664,{"$f":"IF(F143=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K143*Inputs!$D$162,(G143*Inputs!$D$162))))","v":0},{"$f":"IF(F143=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L143,$X$6:$Z$1266,3)),(VLOOKUP(H143,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F143=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M143,$T$6:$V$1905,3)),(VLOOKUP(I143,$T$6:$V$1905,3)))))","v":340498.17903707613},{"$f":"IF(AND(F143=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J143*Inputs!$D$161,SUM(O143:Q143))","v":340498.17903707613},null,137,{"$f":"AC143*Inputs!$D$165","v":1482.2491227019955},203068.12981017338,null,137,{"$f":"AG143*Inputs!$D$165","v":493.35375130767318},67589.463929151229,null,137,{"$f":"AK143*Inputs!$E$165","v":1471.2150101260499},201556.45638726884,null,137,{"$f":"AO143*Inputs!$E$165","v":489.68114273714457},67086.316554988807,null,137,{"$f":"AS143*Inputs!$F$165","v":1471.2150101260499},201556.45638726884,null,137,{"$f":"AW143*Inputs!$F$165","v":489.68114273714457},67086.316554988807,null,137,{"$f":"(BA143*0.99)*Inputs!$G$165","v":1471.2150101260499},201556.45638726884,null,137,{"$f":"(BE143*0.99)*Inputs!$G$165","v":489.68114273714457},67086.316554988807,null,137,{"$f":"BI143*Inputs!$H$165","v":1486.0757678040909},203592.38018916047,null,137,{"$f":"BM143*Inputs!$H$165","v":494.62741690620663},67763.956116150308,null,137,{"$f":"BQ143*Inputs!$I$165","v":1486.0757678040909},203592.38018916047,null,137,{"$f":"BU143*Inputs!$I$165","v":494.62741690620663},67763.956116150308,null,137,{"$f":"BY143*Inputs!$J$165","v":1433.0528136972912},196328.23547652891,null,137,{"$f":"CC143*Inputs!$J$165","v":476.97918698766313},65346.148617309846,null,137,{"$f":"CG143*Inputs!$K$165","v":1373.9720169676809},188234.16632457229,null,137,{"$f":"CK143*Inputs!$K$165","v":457.31465674751979},62652.10797441021,null,137,{"$f":"CO143*Inputs!$L$165","v":1323.6724633600008},181343.12748032011,null,137,{"$f":"CS143*Inputs!$L$165","v":440.57288703999978},60358.485524479969,null,137,1272.7619840000007,174368.3918080001,null,137,423.62777599999976,58037.005311999965,null,137,1223.8096000000005,167661.91520000008,null,null,null,null,137,407.33439999999973,55804.812799999963]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!J144","v":"F"},{"$f":"'School Resources'!F144","v":294.68866666666668},{"$f":"'School Resources'!G144","v":0},{"$f":"'School Resources'!H144","v":0},{"$f":"'School Resources'!I144","v":294.68866666666668},{"$f":"SUM(ADM!F144:K144)","v":253.62266666666667},{"$f":"SUM(ADM!L144:N144)","v":41.066000000000003},{"$f":"SUM(ADM!O144:R144)","v":0},294.68866666666668,{"$f":"IF(F144=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K144*Inputs!$D$162,(G144*Inputs!$D$162))))","v":6145.3723218333344},{"$f":"IF(F144=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L144,$X$6:$Z$1266,3)),(VLOOKUP(H144,$X$6:$Z$1266,3)))))","v":28702.45478528021},{"$f":"IF(F144=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M144,$T$6:$V$1905,3)),(VLOOKUP(I144,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F144=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J144*Inputs!$D$161,SUM(O144:Q144))","v":34847.827107113546},null,138,{"$f":"AC144*Inputs!$D$165","v":1479.3653726082737},204152.42141994176,null,138,{"$f":"AG144*Inputs!$D$165","v":491.73889001282913},67859.966821770417,null,138,{"$f":"AK144*Inputs!$E$165","v":1468.3527271546141},202632.67634733673,null,138,{"$f":"AO144*Inputs!$E$165","v":488.07830274226211},67354.805778432172,null,138,{"$f":"AS144*Inputs!$F$165","v":1468.3527271546141},202632.67634733673,null,138,{"$f":"AW144*Inputs!$F$165","v":488.07830274226211},67354.805778432172,null,138,{"$f":"(BA144*0.99)*Inputs!$G$165","v":1468.3527271546141},202632.67634733673,null,138,{"$f":"(BE144*0.99)*Inputs!$G$165","v":488.07830274226211},67354.805778432172,null,138,{"$f":"BI144*Inputs!$H$165","v":1483.1845728834485},204679.47105791589,null,138,{"$f":"BM144*Inputs!$H$165","v":493.00838660834557},68035.157351951682,null,138,{"$f":"BQ144*Inputs!$I$165","v":1483.1845728834485},204679.47105791589,null,138,{"$f":"BU144*Inputs!$I$165","v":493.00838660834557},68035.157351951682,null,138,{"$f":"BY144*Inputs!$J$165","v":1430.2647761653313},197376.53911081573,null,138,{"$f":"CC144*Inputs!$J$165","v":475.4179234410276},65607.673434861805,null,138,{"$f":"CG144*Inputs!$K$165","v":1371.2989224979208},189239.25130471308,null,138,{"$f":"CK144*Inputs!$K$165","v":455.81775977087977},62902.850848381408,null,138,{"$f":"CO144*Inputs!$L$165","v":1321.0972278400006},182311.41744192009,null,138,{"$f":"CS144*Inputs!$L$165","v":439.13078975999974},60600.048986879963,null,138,1270.2857960000006,175299.43984800007,null,138,422.24114399999974,58269.277871999962,null,138,1221.4286500000005,168557.15370000008,null,null,null,null,138,406.00109999999972,56028.151799999963]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!J145","v":"F"},{"$f":"'School Resources'!F145","v":360.255},{"$f":"'School Resources'!G145","v":0},{"$f":"'School Resources'!H145","v":0},{"$f":"'School Resources'!I145","v":360.255},{"$f":"SUM(ADM!F145:K145)","v":312.113},{"$f":"SUM(ADM!L145:N145)","v":48.142000000000003},{"$f":"SUM(ADM!O145:R145)","v":0},360.255,{"$f":"IF(F145=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K145*Inputs!$D$162,(G145*Inputs!$D$162))))","v":7562.6150323750007},{"$f":"IF(F145=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L145,$X$6:$Z$1266,3)),(VLOOKUP(H145,$X$6:$Z$1266,3)))))","v":32788.963454599791},{"$f":"IF(F145=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M145,$T$6:$V$1905,3)),(VLOOKUP(I145,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F145=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J145*Inputs!$D$161,SUM(O145:Q145))","v":40351.578486974788},null,139,{"$f":"AC145*Inputs!$D$165","v":1476.4816225145521},205230.94552952275,null,139,{"$f":"AG145*Inputs!$D$165","v":490.12402871798491},68127.239991799899,null,139,{"$f":"AK145*Inputs!$E$165","v":1465.4904441831782},203703.17174146176,null,139,{"$f":"AO145*Inputs!$E$165","v":486.47546274737954},67620.089321885753,null,139,{"$f":"AS145*Inputs!$F$165","v":1465.4904441831782},203703.17174146176,null,139,{"$f":"AW145*Inputs!$F$165","v":486.47546274737954},67620.089321885753,null,139,{"$f":"(BA145*0.99)*Inputs!$G$165","v":1465.4904441831782},203703.17174146176,null,139,{"$f":"(BE145*0.99)*Inputs!$G$165","v":486.47546274737954},67620.089321885753,null,139,{"$f":"BI145*Inputs!$H$165","v":1480.2933779628063},205760.77953683009,null,139,{"$f":"BM145*Inputs!$H$165","v":491.3893563104844},68303.120527157327,null,139,{"$f":"BQ145*Inputs!$I$165","v":1480.2933779628063},205760.77953683009,null,139,{"$f":"BU145*Inputs!$I$165","v":491.3893563104844},68303.120527157327,null,139,{"$f":"BY145*Inputs!$J$165","v":1427.4767386333717},198419.26667003866,null,139,{"$f":"CC145*Inputs!$J$165","v":473.85665989439195},65866.075725320479,null,139,{"$f":"CG145*Inputs!$K$165","v":1368.6258280281609},190238.99009591437,null,139,{"$f":"CK145*Inputs!$K$165","v":454.3208627942397},63150.599928399315,null,139,{"$f":"CO145*Inputs!$L$165","v":1318.5219923200009},183274.55693248013,null,139,{"$f":"CS145*Inputs!$L$165","v":437.6886924799997},60838.728254719957,null,139,1267.8096080000007,176225.53551200009,null,139,420.85451199999972,58498.777167999957,null,139,1219.0477000000005,169447.63030000008,null,null,null,null,139,404.66779999999972,56248.824199999959]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!J146","v":"F"},{"$f":"'School Resources'!F146","v":345.60199999999998},{"$f":"'School Resources'!G146","v":0},{"$f":"'School Resources'!H146","v":0},{"$f":"'School Resources'!I146","v":345.60199999999998},{"$f":"SUM(ADM!F146:K146)","v":297.10799999999995},{"$f":"SUM(ADM!L146:N146)","v":48.494},{"$f":"SUM(ADM!O146:R146)","v":0},345.60199999999998,{"$f":"IF(F146=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K146*Inputs!$D$162,(G146*Inputs!$D$162))))","v":7199.0382554999997},{"$f":"IF(F146=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L146,$X$6:$Z$1266,3)),(VLOOKUP(H146,$X$6:$Z$1266,3)))))","v":32788.963454599791},{"$f":"IF(F146=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M146,$T$6:$V$1905,3)),(VLOOKUP(I146,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F146=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J146*Inputs!$D$161,SUM(O146:Q146))","v":39988.001710099794},null,140,{"$f":"AC146*Inputs!$D$165","v":1473.5978724208308},206303.7021389163,null,140,{"$f":"AG146*Inputs!$D$165","v":488.50916742314098},68391.283439239734,null,140,{"$f":"AK146*Inputs!$E$165","v":1462.6281612117425},204767.94256964396,null,140,{"$f":"AO146*Inputs!$E$165","v":484.87262275249719},67882.167185349608,null,140,{"$f":"AS146*Inputs!$F$165","v":1462.6281612117425},204767.94256964396,null,140,{"$f":"AW146*Inputs!$F$165","v":484.87262275249719},67882.167185349608,null,140,{"$f":"(BA146*0.99)*Inputs!$G$165","v":1462.6281612117425},204767.94256964396,null,140,{"$f":"(BE146*0.99)*Inputs!$G$165","v":484.87262275249719},67882.167185349608,null,140,{"$f":"BI146*Inputs!$H$165","v":1477.4021830421641},206836.30562590298,null,140,{"$f":"BM146*Inputs!$H$165","v":489.77032601262346},68567.845641767286,null,140,{"$f":"BQ146*Inputs!$I$165","v":1477.4021830421641},206836.30562590298,null,140,{"$f":"BU146*Inputs!$I$165","v":489.77032601262346},68567.845641767286,null,140,{"$f":"BY146*Inputs!$J$165","v":1424.6887011014119},199456.41815419766,null,140,{"$f":"CC146*Inputs!$J$165","v":472.29539634775648},66121.355488685906,null,140,{"$f":"CG146*Inputs!$K$165","v":1365.9527335584007},191233.38269817611,null,140,{"$f":"CK146*Inputs!$K$165","v":452.82396581759974},63395.355214463962,null,140,{"$f":"CO146*Inputs!$L$165","v":1315.9467568000007},184232.5459520001,null,140,{"$f":"CS146*Inputs!$L$165","v":436.24659519999972},61074.523327999959,null,140,1265.3334200000006,177146.67880000008,null,140,419.4678799999997,58725.503199999956,null,140,1216.6667500000005,170333.34500000009,null,null,null,null,140,403.33449999999971,56466.829999999958]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!J147","v":"F"},{"$f":"'School Resources'!F147","v":312.53900000000004},{"$f":"'School Resources'!G147","v":0},{"$f":"'School Resources'!H147","v":0},{"$f":"'School Resources'!I147","v":312.53900000000004},{"$f":"SUM(ADM!F147:K147)","v":261.69800000000004},{"$f":"SUM(ADM!L147:N147)","v":50.841000000000001},{"$f":"SUM(ADM!O147:R147)","v":0},312.53900000000004,{"$f":"IF(F147=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K147*Inputs!$D$162,(G147*Inputs!$D$162))))","v":6341.0406767500017},{"$f":"IF(F147=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L147,$X$6:$Z$1266,3)),(VLOOKUP(H147,$X$6:$Z$1266,3)))))","v":33912.935015100251},{"$f":"IF(F147=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M147,$T$6:$V$1905,3)),(VLOOKUP(I147,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F147=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J147*Inputs!$D$161,SUM(O147:Q147))","v":40253.975691850253},null,141,{"$f":"AC147*Inputs!$D$165","v":1470.7141223271087},207370.69124812234,null,141,{"$f":"AG147*Inputs!$D$165","v":486.89430612829688},68652.097164089864,null,141,{"$f":"AK147*Inputs!$E$165","v":1459.7658782403064},205826.98883188321,null,141,{"$f":"AO147*Inputs!$E$165","v":483.26978275761473},68141.03936882368,null,141,{"$f":"AS147*Inputs!$F$165","v":1459.7658782403064},205826.98883188321,null,141,{"$f":"AW147*Inputs!$F$165","v":483.26978275761473},68141.03936882368,null,141,{"$f":"(BA147*0.99)*Inputs!$G$165","v":1459.7658782403064},205826.98883188321,null,141,{"$f":"(BE147*0.99)*Inputs!$G$165","v":483.26978275761473},68141.03936882368,null,141,{"$f":"BI147*Inputs!$H$165","v":1474.5109881215217},207906.04932513455,null,141,{"$f":"BM147*Inputs!$H$165","v":488.15129571476234},68829.332695781486,null,141,{"$f":"BQ147*Inputs!$I$165","v":1474.5109881215217},207906.04932513455,null,141,{"$f":"BU147*Inputs!$I$165","v":488.15129571476234},68829.332695781486,null,141,{"$f":"BY147*Inputs!$J$165","v":1421.900663569452},200487.99356329272,null,141,{"$f":"CC147*Inputs!$J$165","v":470.73413280112089},66373.51272495804,null,141,{"$f":"CG147*Inputs!$K$165","v":1363.2796390886406},192222.42911149832,null,141,{"$f":"CK147*Inputs!$K$165","v":451.32706884095967},63637.116706575311,null,141,{"$f":"CO147*Inputs!$L$165","v":1313.3715212800005},185185.38450048005,null,141,{"$f":"CS147*Inputs!$L$165","v":434.80449791999968},61307.434206719954,null,141,1262.8572320000005,178062.86971200007,null,141,418.08124799999968,58949.455967999951,null,141,1214.2858000000006,171214.29780000009,null,null,null,null,141,402.0011999999997,56682.16919999996]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!J148","v":"F"},{"$f":"'School Resources'!F148","v":295.89133333333331},{"$f":"'School Resources'!G148","v":0},{"$f":"'School Resources'!H148","v":0},{"$f":"'School Resources'!I148","v":295.89133333333331},{"$f":"SUM(ADM!F148:K148)","v":255.34299999999999},{"$f":"SUM(ADM!L148:N148)","v":40.548333333333339},{"$f":"SUM(ADM!O148:R148)","v":0},295.89133333333331,{"$f":"IF(F148=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K148*Inputs!$D$162,(G148*Inputs!$D$162))))","v":6187.0566436250001},{"$f":"IF(F148=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L148,$X$6:$Z$1266,3)),(VLOOKUP(H148,$X$6:$Z$1266,3)))))","v":28099.289012511654},{"$f":"IF(F148=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M148,$T$6:$V$1905,3)),(VLOOKUP(I148,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F148=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J148*Inputs!$D$161,SUM(O148:Q148))","v":34286.345656136655},null,142,{"$f":"AC148*Inputs!$D$165","v":1467.8303722333876},208431.91285714105,null,142,{"$f":"AG148*Inputs!$D$165","v":485.27944483345283},68909.681166350303,null,142,{"$f":"AK148*Inputs!$E$165","v":1456.903595268871},206880.31052817969,null,142,{"$f":"AO148*Inputs!$E$165","v":481.66694276273233},68396.705872307997,null,142,{"$f":"AS148*Inputs!$F$165","v":1456.903595268871},206880.31052817969,null,142,{"$f":"AW148*Inputs!$F$165","v":481.66694276273233},68396.705872307997,null,142,{"$f":"(BA148*0.99)*Inputs!$G$165","v":1456.903595268871},206880.31052817969,null,142,{"$f":"(BE148*0.99)*Inputs!$G$165","v":481.66694276273233},68396.705872307997,null,142,{"$f":"BI148*Inputs!$H$165","v":1471.6197932008797},208970.01063452492,null,142,{"$f":"BM148*Inputs!$H$165","v":486.53226541690134},69087.581689199986,null,142,{"$f":"BQ148*Inputs!$I$165","v":1471.6197932008797},208970.01063452492,null,142,{"$f":"BU148*Inputs!$I$165","v":486.53226541690134},69087.581689199986,null,142,{"$f":"BY148*Inputs!$J$165","v":1419.1126260374926},201513.99289732394,null,142,{"$f":"CC148*Inputs!$J$165","v":469.17286925448542},66622.547434136926,null,142,{"$f":"CG148*Inputs!$K$165","v":1360.6065446188809},193206.12933588109,null,142,{"$f":"CK148*Inputs!$K$165","v":449.83017186431971},63875.884404733399,null,142,{"$f":"CO148*Inputs!$L$165","v":1310.7962857600007},186133.0725779201,null,142,{"$f":"CS148*Inputs!$L$165","v":433.36240063999969},61537.460890879956,null,142,1260.3810440000007,178974.10824800009,null,142,416.69461599999971,59170.635471999958,null,142,1211.9048500000006,172090.48870000007,null,null,null,null,142,400.66789999999969,56894.841799999958]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},{"$f":"'School Resources'!J149","v":"F"},{"$f":"'School Resources'!F149","v":217.44399999999999},{"$f":"'School Resources'!G149","v":0},{"$f":"'School Resources'!H149","v":0},{"$f":"'School Resources'!I149","v":217.44399999999999},{"$f":"SUM(ADM!F149:K149)","v":195.35299999999998},{"$f":"SUM(ADM!L149:N149)","v":22.091000000000001},{"$f":"SUM(ADM!O149:R149)","v":0},217.44399999999999,{"$f":"IF(F149=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K149*Inputs!$D$162,(G149*Inputs!$D$162))))","v":4733.4764473750001},{"$f":"IF(F149=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L149,$X$6:$Z$1266,3)),(VLOOKUP(H149,$X$6:$Z$1266,3)))))","v":16413.860547308526},{"$f":"IF(F149=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M149,$T$6:$V$1905,3)),(VLOOKUP(I149,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F149=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J149*Inputs!$D$161,SUM(O149:Q149))","v":21147.336994683526},null,143,{"$f":"AC149*Inputs!$D$165","v":1464.9466221396656},209487.36696597218,null,143,{"$f":"AG149*Inputs!$D$165","v":483.66458353860878},69164.035446021051,null,143,{"$f":"AK149*Inputs!$E$165","v":1454.0413122974346},207927.90765853316,null,143,{"$f":"AO149*Inputs!$E$165","v":480.06410276784987},68649.166695802531,null,143,{"$f":"AS149*Inputs!$F$165","v":1454.0413122974346},207927.90765853316,null,143,{"$f":"AW149*Inputs!$F$165","v":480.06410276784987},68649.166695802531,null,143,{"$f":"(BA149*0.99)*Inputs!$G$165","v":1454.0413122974346},207927.90765853316,null,143,{"$f":"(BE149*0.99)*Inputs!$G$165","v":480.06410276784987},68649.166695802531,null,143,{"$f":"BI149*Inputs!$H$165","v":1468.7285982802371},210028.18955407391,null,143,{"$f":"BM149*Inputs!$H$165","v":484.91323511904028},69342.592622022756,null,143,{"$f":"BQ149*Inputs!$I$165","v":1468.7285982802371},210028.18955407391,null,143,{"$f":"BU149*Inputs!$I$165","v":484.91323511904028},69342.592622022756,null,143,{"$f":"BY149*Inputs!$J$165","v":1416.3245885055326},202534.41615629115,null,143,{"$f":"CC149*Inputs!$J$165","v":467.61160570784989},66868.459616222535,null,143,{"$f":"CG149*Inputs!$K$165","v":1357.9334501491205},194184.48337132423,null,143,{"$f":"CK149*Inputs!$K$165","v":448.33327488767969},64111.658308938197,null,143,{"$f":"CO149*Inputs!$L$165","v":1308.2210502400005},187075.61018432007,null,143,{"$f":"CS149*Inputs!$L$165","v":431.92030335999971},61764.603380479959,null,143,1257.9048560000006,179880.39440800008,null,143,415.30798399999969,59389.041711999955,null,143,1209.5239000000006,172961.91770000008,null,null,null,null,143,399.33459999999968,57104.847799999952]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},{"$f":"'School Resources'!J150","v":"F"},{"$f":"'School Resources'!F150","v":323.76966666666669},{"$f":"'School Resources'!G150","v":0},{"$f":"'School Resources'!H150","v":0},{"$f":"'School Resources'!I150","v":323.76966666666669},{"$f":"SUM(ADM!F150:K150)","v":273.70966666666669},{"$f":"SUM(ADM!L150:N150)","v":50.06},{"$f":"SUM(ADM!O150:R150)","v":0},323.76966666666669,{"$f":"IF(F150=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K150*Inputs!$D$162,(G150*Inputs!$D$162))))","v":6632.0878644583345},{"$f":"IF(F150=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L150,$X$6:$Z$1266,3)),(VLOOKUP(H150,$X$6:$Z$1266,3)))))","v":33912.935015100251},{"$f":"IF(F150=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M150,$T$6:$V$1905,3)),(VLOOKUP(I150,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F150=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J150*Inputs!$D$161,SUM(O150:Q150))","v":40545.022879558586},null,144,{"$f":"AC150*Inputs!$D$165","v":1462.0628720459445},210537.053574616,null,144,{"$f":"AG150*Inputs!$D$165","v":482.04972224376473},69415.160003102123,null,144,{"$f":"AK150*Inputs!$E$165","v":1451.1790293259994},208969.78022294393,null,144,{"$f":"AO150*Inputs!$E$165","v":478.46126277296747},68898.42183930731,null,144,{"$f":"AS150*Inputs!$F$165","v":1451.1790293259994},208969.78022294393,null,144,{"$f":"AW150*Inputs!$F$165","v":478.46126277296747},68898.42183930731,null,144,{"$f":"(BA150*0.99)*Inputs!$G$165","v":1451.1790293259994},208969.78022294393,null,144,{"$f":"(BE150*0.99)*Inputs!$G$165","v":478.46126277296747},68898.42183930731,null,144,{"$f":"BI150*Inputs!$H$165","v":1465.8374033595953},211080.58608378173,null,144,{"$f":"BM150*Inputs!$H$165","v":483.29420482117928},69594.365494249811,null,144,{"$f":"BQ150*Inputs!$I$165","v":1465.8374033595953},211080.58608378173,null,144,{"$f":"BU150*Inputs!$I$165","v":483.29420482117928},69594.365494249811,null,144,{"$f":"BY150*Inputs!$J$165","v":1413.5365509735732},203549.26334019453,null,144,{"$f":"CC150*Inputs!$J$165","v":466.05034216121436},67111.249271214867,null,144,{"$f":"CG150*Inputs!$K$165","v":1355.2603556793608},195157.49121782795,null,144,{"$f":"CK150*Inputs!$K$165","v":446.83637791103968},64344.438419189712,null,144,{"$f":"CO150*Inputs!$L$165","v":1305.6458147200008},188012.99731968011,null,144,{"$f":"CS150*Inputs!$L$165","v":430.47820607999967},61988.861675519955,null,144,1255.4286680000007,180781.7281920001,null,144,413.92135199999967,59604.674687999955,null,144,1207.1429500000006,173828.5848000001,null,null,null,null,144,398.00129999999967,57312.187199999957]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},{"$f":"'School Resources'!J151","v":"F"},{"$f":"'School Resources'!F151","v":122.97800000000001},{"$f":"'School Resources'!G151","v":0},{"$f":"'School Resources'!H151","v":0},{"$f":"'School Resources'!I151","v":122.97800000000001},{"$f":"SUM(ADM!F151:K151)","v":122.97800000000001},{"$f":"SUM(ADM!L151:N151)","v":0},{"$f":"SUM(ADM!O151:R151)","v":0},122.97800000000001,{"$f":"IF(F151=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K151*Inputs!$D$162,(G151*Inputs!$D$162))))","v":2979.8030567500005},{"$f":"IF(F151=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L151,$X$6:$Z$1266,3)),(VLOOKUP(H151,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F151=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M151,$T$6:$V$1905,3)),(VLOOKUP(I151,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F151=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J151*Inputs!$D$161,SUM(O151:Q151))","v":2979.8030567500005},null,145,{"$f":"AC151*Inputs!$D$165","v":1459.1791219522227},211580.97268307229,null,145,{"$f":"AG151*Inputs!$D$165","v":480.43486094892063},69663.054837593489,null,145,{"$f":"AK151*Inputs!$E$165","v":1448.3167463545633},210005.92822141168,null,145,{"$f":"AO151*Inputs!$E$165","v":476.85842277808496},69144.47130282232,null,145,{"$f":"AS151*Inputs!$F$165","v":1448.3167463545633},210005.92822141168,null,145,{"$f":"AW151*Inputs!$F$165","v":476.85842277808496},69144.47130282232,null,145,{"$f":"(BA151*0.99)*Inputs!$G$165","v":1448.3167463545633},210005.92822141168,null,145,{"$f":"(BE151*0.99)*Inputs!$G$165","v":476.85842277808496},69144.47130282232,null,145,{"$f":"BI151*Inputs!$H$165","v":1462.9462084389529},212127.20022364816,null,145,{"$f":"BM151*Inputs!$H$165","v":481.67517452331816},69842.900305881136,null,145,{"$f":"BQ151*Inputs!$I$165","v":1462.9462084389529},212127.20022364816,null,145,{"$f":"BU151*Inputs!$I$165","v":481.67517452331816},69842.900305881136,null,145,{"$f":"BY151*Inputs!$J$165","v":1410.7485134416133},204558.53444903393,null,145,{"$f":"CC151*Inputs!$J$165","v":464.48907861457877},67350.916399113921,null,145,{"$f":"CG151*Inputs!$K$165","v":1352.5872612096007},196125.15287539209,null,145,{"$f":"CK151*Inputs!$K$165","v":445.3394809343996},64574.224735487944,null,145,{"$f":"CO151*Inputs!$L$165","v":1303.0705792000006},188945.23398400008,null,145,{"$f":"CS151*Inputs!$L$165","v":429.03610879999962},62210.235775999943,null,145,1252.9524800000006,181678.10960000008,null,145,412.53471999999965,59817.534399999946,null,145,1204.7620000000006,174690.49000000008,null,null,null,null,145,396.66799999999967,57516.85999999995]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},{"$f":"'School Resources'!J152","v":"F"},{"$f":"'School Resources'!F152","v":479.63700000000006},{"$f":"'School Resources'!G152","v":0},{"$f":"'School Resources'!H152","v":0},{"$f":"'School Resources'!I152","v":479.63700000000006},{"$f":"SUM(ADM!F152:K152)","v":403.81300000000005},{"$f":"SUM(ADM!L152:N152)","v":75.823999999999998},{"$f":"SUM(ADM!O152:R152)","v":0},479.63700000000006,{"$f":"IF(F152=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K152*Inputs!$D$162,(G152*Inputs!$D$162))))","v":9784.540419875002},{"$f":"IF(F152=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L152,$X$6:$Z$1266,3)),(VLOOKUP(H152,$X$6:$Z$1266,3)))))","v":46327.49158312803},{"$f":"IF(F152=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M152,$T$6:$V$1905,3)),(VLOOKUP(I152,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F152=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J152*Inputs!$D$161,SUM(O152:Q152))","v":56112.032003003034},null,146,{"$f":"AC152*Inputs!$D$165","v":1456.2953718585013},212619.1242913412,null,146,{"$f":"AG152*Inputs!$D$165","v":478.81999965407664},69907.719949495193,null,146,{"$f":"AK152*Inputs!$E$165","v":1445.4544633831279},211036.35165393667,null,146,{"$f":"AO152*Inputs!$E$165","v":475.25558278320261},69387.315086347575,null,146,{"$f":"AS152*Inputs!$F$165","v":1445.4544633831279},211036.35165393667,null,146,{"$f":"AW152*Inputs!$F$165","v":475.25558278320261},69387.315086347575,null,146,{"$f":"(BA152*0.99)*Inputs!$G$165","v":1445.4544633831279},211036.35165393667,null,146,{"$f":"(BE152*0.99)*Inputs!$G$165","v":475.25558278320261},69387.315086347575,null,146,{"$f":"BI152*Inputs!$H$165","v":1460.0550135183109},213168.03197367341,null,146,{"$f":"BM152*Inputs!$H$165","v":480.05614422545716},70088.197056916746,null,146,{"$f":"BQ152*Inputs!$I$165","v":1460.0550135183109},213168.03197367341,null,146,{"$f":"BU152*Inputs!$I$165","v":480.05614422545716},70088.197056916746,null,146,{"$f":"BY152*Inputs!$J$165","v":1407.960475909654},205562.22948280949,null,146,{"$f":"CC152*Inputs!$J$165","v":462.9278150679433},67587.460999919727,null,146,{"$f":"CG152*Inputs!$K$165","v":1349.914166739841},197087.46834401679,null,146,{"$f":"CK152*Inputs!$K$165","v":443.84258395775964},64801.017257832907,null,146,{"$f":"CO152*Inputs!$L$165","v":1300.4953436800008},189872.32017728011,null,146,{"$f":"CS152*Inputs!$L$165","v":427.59401151999964},62428.725681919947,null,146,1250.4762920000007,182569.5386320001,null,146,411.14808799999963,60027.620847999948,null,146,1202.3810500000006,175547.6333000001,null,null,null,null,146,395.33469999999966,57718.866199999953]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},{"$f":"'School Resources'!J153","v":"F"},{"$f":"'School Resources'!F153","v":118.49900000000001},{"$f":"'School Resources'!G153","v":0},{"$f":"'School Resources'!H153","v":0},{"$f":"'School Resources'!I153","v":118.49900000000001},{"$f":"SUM(ADM!F153:K153)","v":93.579000000000008},{"$f":"SUM(ADM!L153:N153)","v":24.92},{"$f":"SUM(ADM!O153:R153)","v":0},118.49900000000001,{"$f":"IF(F153=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K153*Inputs!$D$162,(G153*Inputs!$D$162))))","v":2267.4542621250002},{"$f":"IF(F153=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L153,$X$6:$Z$1266,3)),(VLOOKUP(H153,$X$6:$Z$1266,3)))))","v":17789.756767921164},{"$f":"IF(F153=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M153,$T$6:$V$1905,3)),(VLOOKUP(I153,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F153=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J153*Inputs!$D$161,SUM(O153:Q153))","v":20057.211030046165},null,147,{"$f":"AC153*Inputs!$D$165","v":1453.4116217647795},213651.5083994226,null,147,{"$f":"AG153*Inputs!$D$165","v":477.20513835923259},70149.155338807192,null,147,{"$f":"AK153*Inputs!$E$165","v":1442.5921804116917},212061.05052051868,null,147,{"$f":"AO153*Inputs!$E$165","v":473.65274278832015},69626.953189883061,null,147,{"$f":"AS153*Inputs!$F$165","v":1442.5921804116917},212061.05052051868,null,147,{"$f":"AW153*Inputs!$F$165","v":473.65274278832015},69626.953189883061,null,147,{"$f":"(BA153*0.99)*Inputs!$G$165","v":1442.5921804116917},212061.05052051868,null,147,{"$f":"(BE153*0.99)*Inputs!$G$165","v":473.65274278832015},69626.953189883061,null,147,{"$f":"BI153*Inputs!$H$165","v":1457.1638185976685},214203.08133385726,null,147,{"$f":"BM153*Inputs!$H$165","v":478.4371139275961},70330.255747356627,null,147,{"$f":"BQ153*Inputs!$I$165","v":1457.1638185976685},214203.08133385726,null,147,{"$f":"BU153*Inputs!$I$165","v":478.4371139275961},70330.255747356627,null,147,{"$f":"BY153*Inputs!$J$165","v":1405.1724383776939},206560.348441521,null,147,{"$f":"CC153*Inputs!$J$165","v":461.36655152130777},67820.883073632242,null,147,{"$f":"CG153*Inputs!$K$165","v":1347.2410722700806},198044.43762370184,null,147,{"$f":"CK153*Inputs!$K$165","v":442.34568698111968},65024.815986224596,null,147,{"$f":"CO153*Inputs!$L$165","v":1297.9201081600006},190794.2558995201,null,147,{"$f":"CS153*Inputs!$L$165","v":426.15191423999966},62644.33139327995,null,147,1248.0001040000006,183456.01528800008,null,147,409.76145599999967,60234.934031999954,null,147,1200.0001000000007,176400.01470000009,null,null,null,null,147,394.00139999999965,57918.205799999945]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},{"$f":"'School Resources'!J154","v":"F"},{"$f":"'School Resources'!F154","v":120.56833333333333},{"$f":"'School Resources'!G154","v":0},{"$f":"'School Resources'!H154","v":0},{"$f":"'School Resources'!I154","v":120.56833333333333},{"$f":"SUM(ADM!F154:K154)","v":100.01033333333332},{"$f":"SUM(ADM!L154:N154)","v":20.558000000000003},{"$f":"SUM(ADM!O154:R154)","v":0},120.56833333333333,{"$f":"IF(F154=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K154*Inputs!$D$162,(G154*Inputs!$D$162))))","v":2423.2878805416667},{"$f":"IF(F154=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L154,$X$6:$Z$1266,3)),(VLOOKUP(H154,$X$6:$Z$1266,3)))))","v":15018.585506687257},{"$f":"IF(F154=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M154,$T$6:$V$1905,3)),(VLOOKUP(I154,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F154=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J154*Inputs!$D$161,SUM(O154:Q154))","v":17441.873387228923},null,148,{"$f":"AC154*Inputs!$D$165","v":1450.5278716710586},214678.12500731667,null,148,{"$f":"AG154*Inputs!$D$165","v":475.59027706438854},70387.361005529499,null,148,{"$f":"AK154*Inputs!$E$165","v":1439.7298974402565},213080.02482115797,null,148,{"$f":"AO154*Inputs!$E$165","v":472.04990279343775},69863.385613428793,null,148,{"$f":"AS154*Inputs!$F$165","v":1439.7298974402565},213080.02482115797,null,148,{"$f":"AW154*Inputs!$F$165","v":472.04990279343775},69863.385613428793,null,148,{"$f":"(BA154*0.99)*Inputs!$G$165","v":1439.7298974402565},213080.02482115797,null,148,{"$f":"(BE154*0.99)*Inputs!$G$165","v":472.04990279343775},69863.385613428793,null,148,{"$f":"BI154*Inputs!$H$165","v":1454.2726236770268},215232.34830419996,null,148,{"$f":"BM154*Inputs!$H$165","v":476.8180836297351},70569.076377200792,null,148,{"$f":"BQ154*Inputs!$I$165","v":1454.2726236770268},215232.34830419996,null,148,{"$f":"BU154*Inputs!$I$165","v":476.8180836297351},70569.076377200792,null,148,{"$f":"BY154*Inputs!$J$165","v":1402.3844008457347},207552.89132516875,null,148,{"$f":"CC154*Inputs!$J$165","v":459.80528797467224},68051.182620251493,null,148,{"$f":"CG154*Inputs!$K$165","v":1344.5679778003209},198996.06071444749,null,148,{"$f":"CK154*Inputs!$K$165","v":440.84879000447967},65245.620920662994,null,148,{"$f":"CO154*Inputs!$L$165","v":1295.3448726400009},191711.04115072012,null,148,{"$f":"CS154*Inputs!$L$165","v":424.70981695999967},62857.052910079954,null,148,1245.5239160000008,184337.53956800012,null,148,408.37482399999965,60439.473951999949,null,148,1197.6191500000007,177247.63420000009,null,null,null,null,148,392.66809999999964,58114.878799999948]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!J155","v":"F"},{"$f":"'School Resources'!F155","v":357.41399999999999},{"$f":"'School Resources'!G155","v":0},{"$f":"'School Resources'!H155","v":0},{"$f":"'School Resources'!I155","v":357.41399999999999},{"$f":"SUM(ADM!F155:K155)","v":311.82900000000001},{"$f":"SUM(ADM!L155:N155)","v":45.585000000000001},{"$f":"SUM(ADM!O155:R155)","v":0},357.41399999999999,{"$f":"IF(F155=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K155*Inputs!$D$162,(G155*Inputs!$D$162))))","v":7555.7336058750006},{"$f":"IF(F155=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L155,$X$6:$Z$1266,3)),(VLOOKUP(H155,$X$6:$Z$1266,3)))))","v":31066.670826332909},{"$f":"IF(F155=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M155,$T$6:$V$1905,3)),(VLOOKUP(I155,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F155=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J155*Inputs!$D$161,SUM(O155:Q155))","v":38622.404432207913},null,149,{"$f":"AC155*Inputs!$D$165","v":1447.6441215773366},215698.97411502316,null,149,{"$f":"AG155*Inputs!$D$165","v":473.9754157695445},70622.336949662131,null,149,{"$f":"AK155*Inputs!$E$165","v":1436.8676144688204},214093.27455585424,null,149,{"$f":"AO155*Inputs!$E$165","v":470.44706279855529},70096.61235698474,null,149,{"$f":"AS155*Inputs!$F$165","v":1436.8676144688204},214093.27455585424,null,149,{"$f":"AW155*Inputs!$F$165","v":470.44706279855529},70096.61235698474,null,149,{"$f":"(BA155*0.99)*Inputs!$G$165","v":1436.8676144688204},214093.27455585424,null,149,{"$f":"(BE155*0.99)*Inputs!$G$165","v":470.44706279855529},70096.61235698474,null,149,{"$f":"BI155*Inputs!$H$165","v":1451.3814287563844},216255.83288470126,null,149,{"$f":"BM155*Inputs!$H$165","v":475.19905333187404},70804.658946449228,null,149,{"$f":"BQ155*Inputs!$I$165","v":1451.3814287563844},216255.83288470126,null,149,{"$f":"BU155*Inputs!$I$165","v":475.19905333187404},70804.658946449228,null,149,{"$f":"BY155*Inputs!$J$165","v":1399.5963633137749},208539.85813375245,null,149,{"$f":"CC155*Inputs!$J$165","v":458.24402442803671},68278.359639777467,null,149,{"$f":"CG155*Inputs!$K$165","v":1341.8948833305608},199942.33761625356,null,149,{"$f":"CK155*Inputs!$K$165","v":439.35189302783965},65463.432061148109,null,149,{"$f":"CO155*Inputs!$L$165","v":1292.7696371200007},192622.6759308801,null,149,{"$f":"CS155*Inputs!$L$165","v":423.26771967999963},63066.890232319944,null,149,1243.0477280000007,185214.11147200011,null,149,406.98819199999963,60641.240607999942,null,149,1195.2382000000007,178090.49180000011,null,null,null,null,149,391.33479999999963,58308.885199999946]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},{"$f":"'School Resources'!J156","v":"F"},{"$f":"'School Resources'!F156","v":183.32300000000001},{"$f":"'School Resources'!G156","v":0},{"$f":"'School Resources'!H156","v":0},{"$f":"'School Resources'!I156","v":183.32300000000001},{"$f":"SUM(ADM!F156:K156)","v":163.43100000000001},{"$f":"SUM(ADM!L156:N156)","v":19.891999999999999},{"$f":"SUM(ADM!O156:R156)","v":0},183.32300000000001,{"$f":"IF(F156=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K156*Inputs!$D$162,(G156*Inputs!$D$162))))","v":3959.9944166250007},{"$f":"IF(F156=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L156,$X$6:$Z$1266,3)),(VLOOKUP(H156,$X$6:$Z$1266,3)))))","v":14313.680928873388},{"$f":"IF(F156=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M156,$T$6:$V$1905,3)),(VLOOKUP(I156,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F156=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J156*Inputs!$D$161,SUM(O156:Q156))","v":18273.675345498388},null,150,{"$f":"AC156*Inputs!$D$165","v":1444.7603714836155},216714.05572254231,null,150,{"$f":"AG156*Inputs!$D$165","v":472.36055447470034},70854.083171205057,null,150,{"$f":"AK156*Inputs!$E$165","v":1434.005331497385},215100.79972460776,null,150,{"$f":"AO156*Inputs!$E$165","v":468.84422280367278},70326.633420550919,null,150,{"$f":"AS156*Inputs!$F$165","v":1434.005331497385},215100.79972460776,null,150,{"$f":"AW156*Inputs!$F$165","v":468.84422280367278},70326.633420550919,null,150,{"$f":"(BA156*0.99)*Inputs!$G$165","v":1434.005331497385},215100.79972460776,null,150,{"$f":"(BE156*0.99)*Inputs!$G$165","v":468.84422280367278},70326.633420550919,null,150,{"$f":"BI156*Inputs!$H$165","v":1448.4902338357424},217273.53507536137,null,150,{"$f":"BM156*Inputs!$H$165","v":473.58002303401292},71037.003455101934,null,150,{"$f":"BQ156*Inputs!$I$165","v":1448.4902338357424},217273.53507536137,null,150,{"$f":"BU156*Inputs!$I$165","v":473.58002303401292},71037.003455101934,null,150,{"$f":"BY156*Inputs!$J$165","v":1396.8083257818153},209521.24886727228,null,150,{"$f":"CC156*Inputs!$J$165","v":456.68276088140112},68502.414132210164,null,150,{"$f":"CG156*Inputs!$K$165","v":1339.2217888608009},200883.26832912012,null,150,{"$f":"CK156*Inputs!$K$165","v":437.85499605119958},65678.249407679934,null,150,{"$f":"CO156*Inputs!$L$165","v":1290.1944016000009},193529.16024000014,null,150,{"$f":"CS156*Inputs!$L$165","v":421.82562239999959},63273.843359999941,null,150,1240.5715400000008,186085.73100000012,null,150,405.60155999999961,60840.233999999939,null,150,1192.8572500000007,178928.58750000011,null,null,null,null,150,390.00149999999962,58500.22499999994]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!J157","v":"F"},{"$f":"'School Resources'!F157","v":303.6876666666667},{"$f":"'School Resources'!G157","v":0},{"$f":"'School Resources'!H157","v":0},{"$f":"'School Resources'!I157","v":303.6876666666667},{"$f":"SUM(ADM!F157:K157)","v":256.05766666666671},{"$f":"SUM(ADM!L157:N157)","v":47.63},{"$f":"SUM(ADM!O157:R157)","v":0},303.6876666666667,{"$f":"IF(F157=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K157*Inputs!$D$162,(G157*Inputs!$D$162))))","v":6204.3732849583348},{"$f":"IF(F157=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L157,$X$6:$Z$1266,3)),(VLOOKUP(H157,$X$6:$Z$1266,3)))))","v":32219.710616846321},{"$f":"IF(F157=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M157,$T$6:$V$1905,3)),(VLOOKUP(I157,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F157=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J157*Inputs!$D$161,SUM(O157:Q157))","v":38424.083901804654},null,151,{"$f":"AC157*Inputs!$D$165","v":1441.8766213898937},217723.36982987393,null,151,{"$f":"AG157*Inputs!$D$165","v":470.74569317985635},71082.599670158306,null,151,{"$f":"AK157*Inputs!$E$165","v":1431.1430485259489},216102.60032741827,null,151,{"$f":"AO157*Inputs!$E$165","v":467.24138280879038},70553.448804127343,null,151,{"$f":"AS157*Inputs!$F$165","v":1431.1430485259489},216102.60032741827,null,151,{"$f":"AW157*Inputs!$F$165","v":467.24138280879038},70553.448804127343,null,151,{"$f":"(BA157*0.99)*Inputs!$G$165","v":1431.1430485259489},216102.60032741827,null,151,{"$f":"(BE157*0.99)*Inputs!$G$165","v":467.24138280879038},70553.448804127343,null,151,{"$f":"BI157*Inputs!$H$165","v":1445.5990389151},218285.4548761801,null,151,{"$f":"BM157*Inputs!$H$165","v":471.96099273615192},71266.10990315894,null,151,{"$f":"BQ157*Inputs!$I$165","v":1445.5990389151},218285.4548761801,null,151,{"$f":"BU157*Inputs!$I$165","v":471.96099273615192},71266.10990315894,null,151,{"$f":"BY157*Inputs!$J$165","v":1394.0202882498554},210497.06352572815,null,151,{"$f":"CC157*Inputs!$J$165","v":455.12149733476565},68723.346097549613,null,151,{"$f":"CG157*Inputs!$K$165","v":1336.5486943910407},201818.85285304714,null,151,{"$f":"CK157*Inputs!$K$165","v":436.35809907455962},65890.072960258505,null,151,{"$f":"CO157*Inputs!$L$165","v":1287.6191660800007},194430.49407808011,null,151,{"$f":"CS157*Inputs!$L$165","v":420.3835251199996},63477.912293119938,null,151,1238.0953520000007,186952.3981520001,null,151,404.21492799999959,61036.454127999939,null,151,1190.4763000000007,179761.9213000001,null,null,null,null,151,388.66819999999962,58688.898199999945]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},{"$f":"'School Resources'!J158","v":"F"},{"$f":"'School Resources'!F158","v":439.72799999999995},{"$f":"'School Resources'!G158","v":0},{"$f":"'School Resources'!H158","v":0},{"$f":"'School Resources'!I158","v":439.72799999999995},{"$f":"SUM(ADM!F158:K158)","v":375.0863333333333},{"$f":"SUM(ADM!L158:N158)","v":64.641666666666666},{"$f":"SUM(ADM!O158:R158)","v":0},439.72799999999995,{"$f":"IF(F158=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K158*Inputs!$D$162,(G158*Inputs!$D$162))))","v":9088.4825140416669},{"$f":"IF(F158=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L158,$X$6:$Z$1266,3)),(VLOOKUP(H158,$X$6:$Z$1266,3)))))","v":41238.128978361914},{"$f":"IF(F158=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M158,$T$6:$V$1905,3)),(VLOOKUP(I158,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F158=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J158*Inputs!$D$161,SUM(O158:Q158))","v":50326.611492403579},null,152,{"$f":"AC158*Inputs!$D$165","v":1438.9928712961723},218726.9164370182,null,152,{"$f":"AG158*Inputs!$D$165","v":469.13083188501236},71307.886446521879,null,152,{"$f":"AK158*Inputs!$E$165","v":1428.2807655545134},217098.67636428605,null,152,{"$f":"AO158*Inputs!$E$165","v":465.63854281390803},70777.058507714028,null,152,{"$f":"AS158*Inputs!$F$165","v":1428.2807655545134},217098.67636428605,null,152,{"$f":"AW158*Inputs!$F$165","v":465.63854281390803},70777.058507714028,null,152,{"$f":"(BA158*0.99)*Inputs!$G$165","v":1428.2807655545134},217098.67636428605,null,152,{"$f":"(BE158*0.99)*Inputs!$G$165","v":465.63854281390803},70777.058507714028,null,152,{"$f":"BI158*Inputs!$H$165","v":1442.707843994458},219291.5922871576,null,152,{"$f":"BM158*Inputs!$H$165","v":470.34196243829092},71491.978290620216,null,152,{"$f":"BQ158*Inputs!$I$165","v":1442.707843994458},219291.5922871576,null,152,{"$f":"BU158*Inputs!$I$165","v":470.34196243829092},71491.978290620216,null,152,{"$f":"BY158*Inputs!$J$165","v":1391.232250717896},211467.30210912018,null,152,{"$f":"CC158*Inputs!$J$165","v":453.56023378813012},68941.155535795784,null,152,{"$f":"CG158*Inputs!$K$165","v":1333.875599921281},202749.09118803471,null,152,{"$f":"CK158*Inputs!$K$165","v":434.8612020979196},66098.902718883779,null,152,{"$f":"CO158*Inputs!$L$165","v":1285.0439305600009},195326.67744512015,null,152,{"$f":"CS158*Inputs!$L$165","v":418.94142783999962},63679.097031679943,null,152,1235.6191640000009,187814.11292800013,null,152,402.82829599999963,61229.900991999944,null,152,1188.0953500000007,180590.49320000011,null,null,null,null,152,387.33489999999961,58874.904799999938]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},{"$f":"'School Resources'!J159","v":"F"},{"$f":"'School Resources'!F159","v":24.053000000000004},{"$f":"'School Resources'!G159","v":0},{"$f":"'School Resources'!H159","v":0},{"$f":"'School Resources'!I159","v":24.053000000000004},{"$f":"SUM(ADM!F159:K159)","v":23.282333333333337},{"$f":"SUM(ADM!L159:N159)","v":0.77066666666666661},{"$f":"SUM(ADM!O159:R159)","v":0},24.053000000000004,{"$f":"IF(F159=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K159*Inputs!$D$162,(G159*Inputs!$D$162))))","v":564.13966754166677},{"$f":"IF(F159=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L159,$X$6:$Z$1266,3)),(VLOOKUP(H159,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F159=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M159,$T$6:$V$1905,3)),(VLOOKUP(I159,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F159=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J159*Inputs!$D$161,SUM(O159:Q159))","v":564.13966754166677},null,153,{"$f":"AC159*Inputs!$D$165","v":1436.1091212024505},219724.69554397493,null,153,{"$f":"AG159*Inputs!$D$165","v":467.51597059016831},71529.943500295747,null,153,{"$f":"AK159*Inputs!$E$165","v":1425.4184825830773},218089.02783521084,null,153,{"$f":"AO159*Inputs!$E$165","v":464.03570281902557},70997.462531310914,null,153,{"$f":"AS159*Inputs!$F$165","v":1425.4184825830773},218089.02783521084,null,153,{"$f":"AW159*Inputs!$F$165","v":464.03570281902557},70997.462531310914,null,153,{"$f":"(BA159*0.99)*Inputs!$G$165","v":1425.4184825830773},218089.02783521084,null,153,{"$f":"(BE159*0.99)*Inputs!$G$165","v":464.03570281902557},70997.462531310914,null,153,{"$f":"BI159*Inputs!$H$165","v":1439.8166490738156},220291.94730829378,null,153,{"$f":"BM159*Inputs!$H$165","v":468.72293214042986},71714.608617485763,null,153,{"$f":"BQ159*Inputs!$I$165","v":1439.8166490738156},220291.94730829378,null,153,{"$f":"BU159*Inputs!$I$165","v":468.72293214042986},71714.608617485763,null,153,{"$f":"BY159*Inputs!$J$165","v":1388.4442131859362},212431.96461744825,null,153,{"$f":"CC159*Inputs!$J$165","v":451.99897024149459},69155.842446948678,null,153,{"$f":"CG159*Inputs!$K$165","v":1331.2025054515209},203673.9833340827,null,153,{"$f":"CK159*Inputs!$K$165","v":433.36430512127959},66304.73868355577,null,153,{"$f":"CO159*Inputs!$L$165","v":1282.4686950400007},196217.71034112011,null,153,{"$f":"CS159*Inputs!$L$165","v":417.49933055999958},63877.397575679934,null,153,1233.1429760000008,188670.87532800011,null,153,401.44166399999961,61420.574591999939,null,153,1185.7144000000008,181414.30320000011,null,null,null,null,153,386.0015999999996,59058.244799999942]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},{"$f":"'School Resources'!J160","v":"F"},{"$f":"'School Resources'!F160","v":342.267},{"$f":"'School Resources'!G160","v":0},{"$f":"'School Resources'!H160","v":0},{"$f":"'School Resources'!I160","v":342.267},{"$f":"SUM(ADM!F160:K160)","v":292.29000000000002},{"$f":"SUM(ADM!L160:N160)","v":49.976999999999997},{"$f":"SUM(ADM!O160:R160)","v":0},342.267,{"$f":"IF(F160=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K160*Inputs!$D$162,(G160*Inputs!$D$162))))","v":7082.2963087500011},{"$f":"IF(F160=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L160,$X$6:$Z$1266,3)),(VLOOKUP(H160,$X$6:$Z$1266,3)))))","v":33353.371587351096},{"$f":"IF(F160=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M160,$T$6:$V$1905,3)),(VLOOKUP(I160,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F160=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J160*Inputs!$D$161,SUM(O160:Q160))","v":40435.667896101098},null,154,{"$f":"AC160*Inputs!$D$165","v":1433.2253711087292},220716.7071507443,null,154,{"$f":"AG160*Inputs!$D$165","v":465.9011092953242},71748.770831479924,null,154,{"$f":"AK160*Inputs!$E$165","v":1422.5561996116419},219073.65474019284,null,154,{"$f":"AO160*Inputs!$E$165","v":462.43286282414311},71214.660874918045,null,154,{"$f":"AS160*Inputs!$F$165","v":1422.5561996116419},219073.65474019284,null,154,{"$f":"AW160*Inputs!$F$165","v":462.43286282414311},71214.660874918045,null,154,{"$f":"(BA160*0.99)*Inputs!$G$165","v":1422.5561996116419},219073.65474019284,null,154,{"$f":"(BE160*0.99)*Inputs!$G$165","v":462.43286282414311},71214.660874918045,null,154,{"$f":"BI160*Inputs!$H$165","v":1436.9254541531736},221286.51993958873,null,154,{"$f":"BM160*Inputs!$H$165","v":467.1039018425688},71934.000883755594,null,154,{"$f":"BQ160*Inputs!$I$165","v":1436.9254541531736},221286.51993958873,null,154,{"$f":"BU160*Inputs!$I$165","v":467.1039018425688},71934.000883755594,null,154,{"$f":"BY160*Inputs!$J$165","v":1385.6561756539766},213391.05105071238,null,154,{"$f":"CC160*Inputs!$J$165","v":450.43770669485906},69367.406831008295,null,154,{"$f":"CG160*Inputs!$K$165","v":1328.529410981761},204593.5292911912,null,154,{"$f":"CK160*Inputs!$K$165","v":431.86740814463957},66507.580854274493,null,154,{"$f":"CO160*Inputs!$L$165","v":1279.893459520001},197103.59276608014,null,154,{"$f":"CS160*Inputs!$L$165","v":416.05723327999959},64072.813925119939,null,154,1230.6667880000009,189522.68535200015,null,154,400.05503199999958,61608.474927999938,null,154,1183.3334500000008,182233.35130000013,null,null,null,null,154,384.66829999999959,59238.918199999935]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!J161","v":"F"},{"$f":"'School Resources'!F161","v":128.90600000000001},{"$f":"'School Resources'!G161","v":0},{"$f":"'School Resources'!H161","v":0},{"$f":"'School Resources'!I161","v":128.90600000000001},{"$f":"SUM(ADM!F161:K161)","v":128.90600000000001},{"$f":"SUM(ADM!L161:N161)","v":0},{"$f":"SUM(ADM!O161:R161)","v":0},128.90600000000001,{"$f":"IF(F161=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K161*Inputs!$D$162,(G161*Inputs!$D$162))))","v":3123.4407197500004},{"$f":"IF(F161=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L161,$X$6:$Z$1266,3)),(VLOOKUP(H161,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F161=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M161,$T$6:$V$1905,3)),(VLOOKUP(I161,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F161=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J161*Inputs!$D$161,SUM(O161:Q161))","v":3123.4407197500004},null,155,{"$f":"AC161*Inputs!$D$165","v":1430.3416210150069},221702.95125732609,null,155,{"$f":"AG161*Inputs!$D$165","v":464.28624800048067},71964.368440074497,null,155,{"$f":"AK161*Inputs!$E$165","v":1419.6939166402053},220052.55707923183,null,155,{"$f":"AO161*Inputs!$E$165","v":460.83002282926117},71428.65353853548,null,155,{"$f":"AS161*Inputs!$F$165","v":1419.6939166402053},220052.55707923183,null,155,{"$f":"AW161*Inputs!$F$165","v":460.83002282926117},71428.65353853548,null,155,{"$f":"(BA161*0.99)*Inputs!$G$165","v":1419.6939166402053},220052.55707923183,null,155,{"$f":"(BE161*0.99)*Inputs!$G$165","v":460.83002282926117},71428.65353853548,null,155,{"$f":"BI161*Inputs!$H$165","v":1434.0342592325305},222275.31018104224,null,155,{"$f":"BM161*Inputs!$H$165","v":465.48487154470826},72150.155089429783,null,155,{"$f":"BQ161*Inputs!$I$165","v":1434.0342592325305},222275.31018104224,null,155,{"$f":"BU161*Inputs!$I$165","v":465.48487154470826},72150.155089429783,null,155,{"$f":"BY161*Inputs!$J$165","v":1382.868138122016},214344.56140891247,null,155,{"$f":"CC161*Inputs!$J$165","v":448.87644314822398},69575.848687974722,null,155,{"$f":"CG161*Inputs!$K$165","v":1325.8563165120001},205507.72905936002,null,155,{"$f":"CK161*Inputs!$K$165","v":430.37051116800001},66707.429231040005,null,155,{"$f":"CO161*Inputs!$L$165","v":1277.3182240000001},197984.32472,null,155,{"$f":"CS161*Inputs!$L$165","v":414.61513600000001},64265.346080000003,null,155,1228.1906000000001,190369.54300000003,null,155,398.66840000000002,61793.602000000006,null,155,1180.9525000000001,183047.63750000001,null,null,null,null,155,383.33499999999998,59416.924999999996]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},{"$f":"'School Resources'!J162","v":"F"},{"$f":"'School Resources'!F162","v":84.489000000000004},{"$f":"'School Resources'!G162","v":0},{"$f":"'School Resources'!H162","v":0},{"$f":"'School Resources'!I162","v":84.489000000000004},{"$f":"SUM(ADM!F162:K162)","v":60.75},{"$f":"SUM(ADM!L162:N162)","v":23.739000000000001},{"$f":"SUM(ADM!O162:R162)","v":0},84.489000000000004,{"$f":"IF(F162=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K162*Inputs!$D$162,(G162*Inputs!$D$162))))","v":1471.9952812500001},{"$f":"IF(F162=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L162,$X$6:$Z$1266,3)),(VLOOKUP(H162,$X$6:$Z$1266,3)))))","v":17104.23101011592},{"$f":"IF(F162=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M162,$T$6:$V$1905,3)),(VLOOKUP(I162,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F162=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J162*Inputs!$D$161,SUM(O162:Q162))","v":18576.226291365921},null,156,{"$f":"AC162*Inputs!$D$165","v":1427.4578709212863},222683.42786372066,null,156,{"$f":"AG162*Inputs!$D$165","v":462.67138670563611},72176.736326079234,null,156,{"$f":"AK162*Inputs!$E$165","v":1416.8316336687703},221025.73485232817,null,156,{"$f":"AO162*Inputs!$E$165","v":459.22718283437825},71639.440522163,null,156,{"$f":"AS162*Inputs!$F$165","v":1416.8316336687703},221025.73485232817,null,156,{"$f":"AW162*Inputs!$F$165","v":459.22718283437825},71639.440522163,null,156,{"$f":"(BA162*0.99)*Inputs!$G$165","v":1416.8316336687703},221025.73485232817,null,156,{"$f":"(BE162*0.99)*Inputs!$G$165","v":459.22718283437825},71639.440522163,null,156,{"$f":"BI162*Inputs!$H$165","v":1431.1430643118892},223258.31803265473,null,156,{"$f":"BM162*Inputs!$H$165","v":463.86584124684674},72363.071234508097,null,156,{"$f":"BQ162*Inputs!$I$165","v":1431.1430643118892},223258.31803265473,null,156,{"$f":"BU162*Inputs!$I$165","v":463.86584124684674},72363.071234508097,null,156,{"$f":"BY162*Inputs!$J$165","v":1380.0801005900573},215292.49569204895,null,156,{"$f":"CC162*Inputs!$J$165","v":447.315179601588},69781.168017847725,null,156,{"$f":"CG162*Inputs!$K$165","v":1323.1832220422411},206416.58263858961,null,156,{"$f":"CK162*Inputs!$K$165","v":428.87361419135959},66904.283813852089,null,156,{"$f":"CO162*Inputs!$L$165","v":1274.742988480001},198859.90620288017,null,156,{"$f":"CS162*Inputs!$L$165","v":413.17303871999957},64454.994040319929,null,156,1225.7144120000009,191211.44827200015,null,156,397.28176799999954,61975.955807999926,null,156,1178.5715500000008,183857.16180000012,null,null,null,null,156,382.00169999999957,59592.265199999936]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},{"$f":"'School Resources'!J163","v":"F"},{"$f":"'School Resources'!F163","v":385.94566666666663},{"$f":"'School Resources'!G163","v":0},{"$f":"'School Resources'!H163","v":0},{"$f":"'School Resources'!I163","v":385.94566666666663},{"$f":"SUM(ADM!F163:K163)","v":339.24066666666664},{"$f":"SUM(ADM!L163:N163)","v":46.704999999999991},{"$f":"SUM(ADM!O163:R163)","v":0},385.94566666666663,{"$f":"IF(F163=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K163*Inputs!$D$162,(G163*Inputs!$D$162))))","v":8219.9285685833329},{"$f":"IF(F163=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L163,$X$6:$Z$1266,3)),(VLOOKUP(H163,$X$6:$Z$1266,3)))))","v":31645.61307409071},{"$f":"IF(F163=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M163,$T$6:$V$1905,3)),(VLOOKUP(I163,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F163=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J163*Inputs!$D$161,SUM(O163:Q163))","v":39865.541642674041},null,157,{"$f":"AC163*Inputs!$D$165","v":1424.5741208275647},223658.13696992767,null,157,{"$f":"AG163*Inputs!$D$165","v":461.05652541079206},72385.874489494352,null,157,{"$f":"AK163*Inputs!$E$165","v":1413.9693506973347},221993.18805948153,null,157,{"$f":"AO163*Inputs!$E$165","v":457.6243428394958},71847.021825800839,null,157,{"$f":"AS163*Inputs!$F$165","v":1413.9693506973347},221993.18805948153,null,157,{"$f":"AW163*Inputs!$F$165","v":457.6243428394958},71847.021825800839,null,157,{"$f":"(BA163*0.99)*Inputs!$G$165","v":1413.9693506973347},221993.18805948153,null,157,{"$f":"(BE163*0.99)*Inputs!$G$165","v":457.6243428394958},71847.021825800839,null,157,{"$f":"BI163*Inputs!$H$165","v":1428.2518693912471},224235.5434944258,null,157,{"$f":"BM163*Inputs!$H$165","v":462.24681094898568},72572.749318990755,null,157,{"$f":"BQ163*Inputs!$I$165","v":1428.2518693912471},224235.5434944258,null,157,{"$f":"BU163*Inputs!$I$165","v":462.24681094898568},72572.749318990755,null,157,{"$f":"BY163*Inputs!$J$165","v":1377.2920630580975},216234.85390012129,null,157,{"$f":"CC163*Inputs!$J$165","v":445.75391605495247},69983.364820627539,null,157,{"$f":"CG163*Inputs!$K$165","v":1320.510127572481},207320.09002887952,null,157,{"$f":"CK163*Inputs!$K$165","v":427.37671721471958},67098.144602710978,null,157,{"$f":"CO163*Inputs!$L$165","v":1272.1677529600008},199730.33721472012,null,157,{"$f":"CS163*Inputs!$L$165","v":411.73094143999958},64641.757806079935,null,157,1223.2382240000009,192048.40116800013,null,157,395.89513599999958,62155.536351999937,null,157,1176.1906000000008,184661.92420000012,null,null,null,null,157,380.66839999999956,59764.938799999931]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},{"$f":"'School Resources'!J164","v":"F"},{"$f":"'School Resources'!F164","v":338.30033333333336},{"$f":"'School Resources'!G164","v":0},{"$f":"'School Resources'!H164","v":0},{"$f":"'School Resources'!I164","v":338.30033333333336},{"$f":"SUM(ADM!F164:K164)","v":293.25200000000001},{"$f":"SUM(ADM!L164:N164)","v":45.048333333333325},{"$f":"SUM(ADM!O164:R164)","v":0},338.30033333333336,{"$f":"IF(F164=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K164*Inputs!$D$162,(G164*Inputs!$D$162))))","v":7105.6059295000005},{"$f":"IF(F164=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L164,$X$6:$Z$1266,3)),(VLOOKUP(H164,$X$6:$Z$1266,3)))))","v":31066.670826332909},{"$f":"IF(F164=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M164,$T$6:$V$1905,3)),(VLOOKUP(I164,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F164=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J164*Inputs!$D$161,SUM(O164:Q164))","v":38172.276755832907},null,158,{"$f":"AC164*Inputs!$D$165","v":1421.6903707338433},224627.07857594723,null,158,{"$f":"AG164*Inputs!$D$165","v":459.44166411594802},72591.78293031978,null,158,{"$f":"AK164*Inputs!$E$165","v":1411.107067725899},222954.91670069203,null,158,{"$f":"AO164*Inputs!$E$165","v":456.02150284461339},72051.397449448923,null,158,{"$f":"AS164*Inputs!$F$165","v":1411.107067725899},222954.91670069203,null,158,{"$f":"AW164*Inputs!$F$165","v":456.02150284461339},72051.397449448923,null,158,{"$f":"(BA164*0.99)*Inputs!$G$165","v":1411.107067725899},222954.91670069203,null,158,{"$f":"(BE164*0.99)*Inputs!$G$165","v":456.02150284461339},72051.397449448923,null,158,{"$f":"BI164*Inputs!$H$165","v":1425.3606744706051},225206.9865663556,null,158,{"$f":"BM164*Inputs!$H$165","v":460.62778065112462},72779.189342877697,null,158,{"$f":"BQ164*Inputs!$I$165","v":1425.3606744706051},225206.9865663556,null,158,{"$f":"BU164*Inputs!$I$165","v":460.62778065112462},72779.189342877697,null,158,{"$f":"BY164*Inputs!$J$165","v":1374.5040255261381},217171.63603312982,null,158,{"$f":"CC164*Inputs!$J$165","v":444.19265250831694},70182.439096314076,null,158,{"$f":"CG164*Inputs!$K$165","v":1317.8370331027211},208218.25123022994,null,158,{"$f":"CK164*Inputs!$K$165","v":425.87982023807956},67289.011597616569,null,158,{"$f":"CO164*Inputs!$L$165","v":1269.5925174400011},200595.61775552016,null,158,{"$f":"CS164*Inputs!$L$165","v":410.28884415999954},64825.637377279927,null,158,1220.762036000001,192880.40168800016,null,158,394.50850399999956,62332.343631999931,null,158,1173.8096500000008,185461.92470000012,null,null,null,null,158,379.33509999999956,59934.945799999929]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},{"$f":"'School Resources'!J165","v":"F"},{"$f":"'School Resources'!F165","v":22.731333333333335},{"$f":"'School Resources'!G165","v":0},{"$f":"'School Resources'!H165","v":0},{"$f":"'School Resources'!I165","v":22.731333333333335},{"$f":"SUM(ADM!F165:K165)","v":15.349333333333334},{"$f":"SUM(ADM!L165:N165)","v":7.3820000000000006},{"$f":"SUM(ADM!O165:R165)","v":0},22.731333333333335,{"$f":"IF(F165=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K165*Inputs!$D$162,(G165*Inputs!$D$162))))","v":371.92010266666671},{"$f":"IF(F165=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L165,$X$6:$Z$1266,3)),(VLOOKUP(H165,$X$6:$Z$1266,3)))))","v":5476.9390049386921},{"$f":"IF(F165=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M165,$T$6:$V$1905,3)),(VLOOKUP(I165,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F165=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J165*Inputs!$D$161,SUM(O165:Q165))","v":5848.859107605359},null,159,{"$f":"AC165*Inputs!$D$165","v":1418.8066206401218},225590.25268177936,null,159,{"$f":"AG165*Inputs!$D$165","v":457.82680282110397},72794.461648555531,null,159,{"$f":"AK165*Inputs!$E$165","v":1408.2447847544631},223910.92077595965,null,159,{"$f":"AO165*Inputs!$E$165","v":454.41866284973094},72252.567393107223,null,159,{"$f":"AS165*Inputs!$F$165","v":1408.2447847544631},223910.92077595965,null,159,{"$f":"AW165*Inputs!$F$165","v":454.41866284973094},72252.567393107223,null,159,{"$f":"(BA165*0.99)*Inputs!$G$165","v":1408.2447847544631},223910.92077595965,null,159,{"$f":"(BE165*0.99)*Inputs!$G$165","v":454.41866284973094},72252.567393107223,null,159,{"$f":"BI165*Inputs!$H$165","v":1422.4694795499627},226172.64724844406,null,159,{"$f":"BM165*Inputs!$H$165","v":459.00875035326357},72982.391306168909,null,159,{"$f":"BQ165*Inputs!$I$165","v":1422.4694795499627},226172.64724844406,null,159,{"$f":"BU165*Inputs!$I$165","v":459.00875035326357},72982.391306168909,null,159,{"$f":"BY165*Inputs!$J$165","v":1371.7159879941782},218102.84209107433,null,159,{"$f":"CC165*Inputs!$J$165","v":442.63138896168141},70378.39084490735,null,159,{"$f":"CG165*Inputs!$K$165","v":1315.1639386329609},209111.06624264078,null,159,{"$f":"CK165*Inputs!$K$165","v":424.38292326143954},67476.884798568892,null,159,{"$f":"CO165*Inputs!$L$165","v":1267.0172819200009},201455.74782528015,null,159,{"$f":"CS165*Inputs!$L$165","v":408.84674687999956},65006.632753919926,null,159,1218.2858480000009,193707.44983200013,null,159,393.12187199999954,62506.377647999929,null,159,1171.4287000000008,186257.16330000013,null,null,null,null,159,378.00179999999955,60102.28619999993]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},{"$f":"'School Resources'!J166","v":"F"},{"$f":"'School Resources'!F166","v":476.97300000000001},{"$f":"'School Resources'!G166","v":0},{"$f":"'School Resources'!H166","v":0},{"$f":"'School Resources'!I166","v":476.97300000000001},{"$f":"SUM(ADM!F166:K166)","v":428.48400000000004},{"$f":"SUM(ADM!L166:N166)","v":48.488999999999997},{"$f":"SUM(ADM!O166:R166)","v":0},476.97300000000001,{"$f":"IF(F166=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K166*Inputs!$D$162,(G166*Inputs!$D$162))))","v":10382.328001500002},{"$f":"IF(F166=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L166,$X$6:$Z$1266,3)),(VLOOKUP(H166,$X$6:$Z$1266,3)))))","v":32788.963454599791},{"$f":"IF(F166=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M166,$T$6:$V$1905,3)),(VLOOKUP(I166,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F166=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J166*Inputs!$D$161,SUM(O166:Q166))","v":43171.291456099789},null,160,{"$f":"AC166*Inputs!$D$165","v":1415.9228705464004},226547.65928742406,null,160,{"$f":"AG166*Inputs!$D$165","v":456.21194152625992},72993.910644201591,null,160,{"$f":"AK166*Inputs!$E$165","v":1405.3825017830277},224861.20028528443,null,160,{"$f":"AO166*Inputs!$E$165","v":452.81582285484853},72450.531656775769,null,160,{"$f":"AS166*Inputs!$F$165","v":1405.3825017830277},224861.20028528443,null,160,{"$f":"AW166*Inputs!$F$165","v":452.81582285484853},72450.531656775769,null,160,{"$f":"(BA166*0.99)*Inputs!$G$165","v":1405.3825017830277},224861.20028528443,null,160,{"$f":"(BE166*0.99)*Inputs!$G$165","v":452.81582285484853},72450.531656775769,null,160,{"$f":"BI166*Inputs!$H$165","v":1419.5782846293209},227132.52554069133,null,160,{"$f":"BM166*Inputs!$H$165","v":457.38972005540256},73182.355208864406,null,160,{"$f":"BQ166*Inputs!$I$165","v":1419.5782846293209},227132.52554069133,null,160,{"$f":"BU166*Inputs!$I$165","v":457.38972005540256},73182.355208864406,null,160,{"$f":"BY166*Inputs!$J$165","v":1368.9279504622189},219028.47207395502,null,160,{"$f":"CC166*Inputs!$J$165","v":441.07012541504588},70571.220066407346,null,160,{"$f":"CG166*Inputs!$K$165","v":1312.4908441632012},209998.53506611221,null,160,{"$f":"CK166*Inputs!$K$165","v":422.88602628479953},67661.764205567917,null,160,{"$f":"CO166*Inputs!$L$165","v":1264.4420464000011},202310.72742400019,null,160,{"$f":"CS166*Inputs!$L$165","v":407.40464959999952},65184.743935999926,null,160,1215.809660000001,194529.54560000016,null,160,391.73523999999952,62677.638399999923,null,160,1169.0477500000009,187047.64000000013,null,null,null,null,160,376.66849999999954,60266.959999999926]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},{"$f":"'School Resources'!J167","v":"F"},{"$f":"'School Resources'!F167","v":447.62599999999998},{"$f":"'School Resources'!G167","v":0},{"$f":"'School Resources'!H167","v":0},{"$f":"'School Resources'!I167","v":447.62599999999998},{"$f":"SUM(ADM!F167:K167)","v":397.55799999999999},{"$f":"SUM(ADM!L167:N167)","v":50.067999999999998},{"$f":"SUM(ADM!O167:R167)","v":0},447.62599999999998,{"$f":"IF(F167=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K167*Inputs!$D$162,(G167*Inputs!$D$162))))","v":9632.9794242500011},{"$f":"IF(F167=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L167,$X$6:$Z$1266,3)),(VLOOKUP(H167,$X$6:$Z$1266,3)))))","v":33912.935015100251},{"$f":"IF(F167=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M167,$T$6:$V$1905,3)),(VLOOKUP(I167,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F167=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J167*Inputs!$D$161,SUM(O167:Q167))","v":43545.91443935025},null,161,{"$f":"AC167*Inputs!$D$165","v":1413.0391204526788},227499.29839288129,null,161,{"$f":"AG167*Inputs!$D$165","v":454.59708023141582},73190.129917257946,null,161,{"$f":"AK167*Inputs!$E$165","v":1402.5202188115918},225805.75522866627,null,161,{"$f":"AO167*Inputs!$E$165","v":451.21298285996602},72645.290240454531,null,161,{"$f":"AS167*Inputs!$F$165","v":1402.5202188115918},225805.75522866627,null,161,{"$f":"AW167*Inputs!$F$165","v":451.21298285996602},72645.290240454531,null,161,{"$f":"(BA167*0.99)*Inputs!$G$165","v":1402.5202188115918},225805.75522866627,null,161,{"$f":"(BE167*0.99)*Inputs!$G$165","v":451.21298285996602},72645.290240454531,null,161,{"$f":"BI167*Inputs!$H$165","v":1416.6870897086785},228086.62144309725,null,161,{"$f":"BM167*Inputs!$H$165","v":455.77068975754145},73379.081050964174,null,161,{"$f":"BQ167*Inputs!$I$165","v":1416.6870897086785},228086.62144309725,null,161,{"$f":"BU167*Inputs!$I$165","v":455.77068975754145},73379.081050964174,null,161,{"$f":"BY167*Inputs!$J$165","v":1366.139912930259},219948.5259817717,null,161,{"$f":"CC167*Inputs!$J$165","v":439.50886186841029},70760.926760814051,null,161,{"$f":"CG167*Inputs!$K$165","v":1309.8177496934411},210880.65770064402,null,161,{"$f":"CK167*Inputs!$K$165","v":421.38912930815945},67843.649818613674,null,161,{"$f":"CO167*Inputs!$L$165","v":1261.8668108800009},203160.55655168014,null,161,{"$f":"CS167*Inputs!$L$165","v":405.96255231999947},65359.970923519919,null,161,1213.3334720000009,195346.68899200016,null,161,390.3486079999995,62846.125887999922,null,161,1166.6668000000009,187833.35480000015,null,null,null,null,161,375.33519999999953,60428.967199999926]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!J168","v":"F"},{"$f":"'School Resources'!F168","v":327.02899999999994},{"$f":"'School Resources'!G168","v":0},{"$f":"'School Resources'!H168","v":0},{"$f":"'School Resources'!I168","v":327.02899999999994},{"$f":"SUM(ADM!F168:K168)","v":284.94399999999996},{"$f":"SUM(ADM!L168:N168)","v":42.085000000000001},{"$f":"SUM(ADM!O168:R168)","v":0},327.02899999999994,{"$f":"IF(F168=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K168*Inputs!$D$162,(G168*Inputs!$D$162))))","v":6904.2999739999996},{"$f":"IF(F168=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L168,$X$6:$Z$1266,3)),(VLOOKUP(H168,$X$6:$Z$1266,3)))))","v":29300.775853046624},{"$f":"IF(F168=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M168,$T$6:$V$1905,3)),(VLOOKUP(I168,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F168=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J168*Inputs!$D$161,SUM(O168:Q168))","v":36205.075827046625},null,162,{"$f":"AC168*Inputs!$D$165","v":1410.1553703589573},228445.16999815108,null,162,{"$f":"AG168*Inputs!$D$165","v":452.98221893657183},73383.119467724639,null,162,{"$f":"AK168*Inputs!$E$165","v":1399.6579358401559},226744.58560610525,null,162,{"$f":"AO168*Inputs!$E$165","v":449.61014286508367},72836.843144143553,null,162,{"$f":"AS168*Inputs!$F$165","v":1399.6579358401559},226744.58560610525,null,162,{"$f":"AW168*Inputs!$F$165","v":449.61014286508367},72836.843144143553,null,162,{"$f":"(BA168*0.99)*Inputs!$G$165","v":1399.6579358401559},226744.58560610525,null,162,{"$f":"(BE168*0.99)*Inputs!$G$165","v":449.61014286508367},72836.843144143553,null,162,{"$f":"BI168*Inputs!$H$165","v":1413.7958947880363},229034.93495566188,null,162,{"$f":"BM168*Inputs!$H$165","v":454.1516594596805},73572.568832468241,null,162,{"$f":"BQ168*Inputs!$I$165","v":1413.7958947880363},229034.93495566188,null,162,{"$f":"BU168*Inputs!$I$165","v":454.1516594596805},73572.568832468241,null,162,{"$f":"BY168*Inputs!$J$165","v":1363.3518753982994},220863.00381452451,null,162,{"$f":"CC168*Inputs!$J$165","v":437.94759832177488},70947.510928127536,null,162,{"$f":"CG168*Inputs!$K$165","v":1307.1446552236812},211757.43414623634,null,162,{"$f":"CK168*Inputs!$K$165","v":419.89223233151955},68022.541637706163,null,162,{"$f":"CO168*Inputs!$L$165","v":1259.2915753600012},204005.2352083202,null,162,{"$f":"CS168*Inputs!$L$165","v":404.52045503999955},65532.313716479926,null,162,1210.8572840000011,196158.88000800018,null,162,388.96197599999954,63011.840111999925,null,162,1164.2858500000009,188614.30770000015,null,null,null,null,162,374.00189999999952,60588.307799999922]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},{"$f":"'School Resources'!J169","v":"F"},{"$f":"'School Resources'!F169","v":361.71600000000001},{"$f":"'School Resources'!G169","v":0},{"$f":"'School Resources'!H169","v":0},{"$f":"'School Resources'!I169","v":361.71600000000001},{"$f":"SUM(ADM!F169:K169)","v":312.13600000000002},{"$f":"SUM(ADM!L169:N169)","v":49.58},{"$f":"SUM(ADM!O169:R169)","v":0},361.71600000000001,{"$f":"IF(F169=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K169*Inputs!$D$162,(G169*Inputs!$D$162))))","v":7563.1723310000016},{"$f":"IF(F169=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L169,$X$6:$Z$1266,3)),(VLOOKUP(H169,$X$6:$Z$1266,3)))))","v":33353.371587351096},{"$f":"IF(F169=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M169,$T$6:$V$1905,3)),(VLOOKUP(I169,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F169=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J169*Inputs!$D$161,SUM(O169:Q169))","v":40916.543918351097},null,163,{"$f":"AC169*Inputs!$D$165","v":1407.2716202652355},229385.27410323339,null,163,{"$f":"AG169*Inputs!$D$165","v":451.36735764172778},73572.879295601626,null,163,{"$f":"AK169*Inputs!$E$165","v":1396.79565286872},227677.69141760137,null,163,{"$f":"AO169*Inputs!$E$165","v":448.00730287020122},73025.190367842792,null,163,{"$f":"AS169*Inputs!$F$165","v":1396.79565286872},227677.69141760137,null,163,{"$f":"AW169*Inputs!$F$165","v":448.00730287020122},73025.190367842792,null,163,{"$f":"(BA169*0.99)*Inputs!$G$165","v":1396.79565286872},227677.69141760137,null,163,{"$f":"(BE169*0.99)*Inputs!$G$165","v":448.00730287020122},73025.190367842792,null,163,{"$f":"BI169*Inputs!$H$165","v":1410.9046998673939},229977.46607838522,null,163,{"$f":"BM169*Inputs!$H$165","v":452.53262916181939},73762.818553376565,null,163,{"$f":"BQ169*Inputs!$I$165","v":1410.9046998673939},229977.46607838522,null,163,{"$f":"BU169*Inputs!$I$165","v":452.53262916181939},73762.818553376565,null,163,{"$f":"BY169*Inputs!$J$165","v":1360.5638378663396},221771.90557221335,null,163,{"$f":"CC169*Inputs!$J$165","v":436.38633477513929},71130.972568347701,null,163,{"$f":"CG169*Inputs!$K$165","v":1304.471560753921},212628.86440288913,null,163,{"$f":"CK169*Inputs!$K$165","v":418.39533535487948},68198.439662845354,null,163,{"$f":"CO169*Inputs!$L$165","v":1256.716339840001},204844.76339392015,null,163,{"$f":"CS169*Inputs!$L$165","v":403.07835775999951},65701.772314879912,null,163,1208.381096000001,196966.11864800015,null,163,387.57534399999952,63174.781071999918,null,163,1161.9049000000009,189390.49870000014,null,null,null,null,163,372.66859999999951,60744.981799999921]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},{"$f":"'School Resources'!J170","v":"F"},{"$f":"'School Resources'!F170","v":420.21500000000003},{"$f":"'School Resources'!G170","v":0},{"$f":"'School Resources'!H170","v":0},{"$f":"'School Resources'!I170","v":420.21500000000003},{"$f":"SUM(ADM!F170:K170)","v":367.68700000000001},{"$f":"SUM(ADM!L170:N170)","v":52.527999999999999},{"$f":"SUM(ADM!O170:R170)","v":0},420.21500000000003,{"$f":"IF(F170=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K170*Inputs!$D$162,(G170*Inputs!$D$162))))","v":8909.1938926250004},{"$f":"IF(F170=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L170,$X$6:$Z$1266,3)),(VLOOKUP(H170,$X$6:$Z$1266,3)))))","v":35017.527755592098},{"$f":"IF(F170=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M170,$T$6:$V$1905,3)),(VLOOKUP(I170,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F170=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J170*Inputs!$D$161,SUM(O170:Q170))","v":43926.721648217099},null,164,{"$f":"AC170*Inputs!$D$165","v":1404.3878701715144},230319.61070812834,null,164,{"$f":"AG170*Inputs!$D$165","v":449.75249634688367},73759.409400888922,null,164,{"$f":"AK170*Inputs!$E$165","v":1393.9333698972846},228605.07266315469,null,164,{"$f":"AO170*Inputs!$E$165","v":446.40446287531876},73210.331911552275,null,164,{"$f":"AS170*Inputs!$F$165","v":1393.9333698972846},228605.07266315469,null,164,{"$f":"AW170*Inputs!$F$165","v":446.40446287531876},73210.331911552275,null,164,{"$f":"(BA170*0.99)*Inputs!$G$165","v":1393.9333698972846},228605.07266315469,null,164,{"$f":"(BE170*0.99)*Inputs!$G$165","v":446.40446287531876},73210.331911552275,null,164,{"$f":"BI170*Inputs!$H$165","v":1408.0135049467522},230914.21481126736,null,164,{"$f":"BM170*Inputs!$H$165","v":450.91359886395833},73949.830213689173,null,164,{"$f":"BQ170*Inputs!$I$165","v":1408.0135049467522},230914.21481126736,null,164,{"$f":"BU170*Inputs!$I$165","v":450.91359886395833},73949.830213689173,null,164,{"$f":"BY170*Inputs!$J$165","v":1357.7758003343802},222675.23125483835,null,164,{"$f":"CC170*Inputs!$J$165","v":434.8250712285037},71311.311681474603,null,164,{"$f":"CG170*Inputs!$K$165","v":1301.7984662841613},213494.94847060245,null,164,{"$f":"CK170*Inputs!$K$165","v":416.89843837823946},68371.343894031277,null,164,{"$f":"CO170*Inputs!$L$165","v":1254.1411043200012},205679.14110848019,null,164,{"$f":"CS170*Inputs!$L$165","v":401.63626047999946},65868.346718719913,null,164,1205.9049080000011,197768.40491200017,null,164,386.1887119999995,63334.948767999915,null,164,1159.5239500000009,190161.92780000015,null,null,null,null,164,371.33529999999951,60898.989199999916]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},{"$f":"'School Resources'!J171","v":"F"},{"$f":"'School Resources'!F171","v":172},{"$f":"'School Resources'!G171","v":0},{"$f":"'School Resources'!H171","v":0},{"$f":"'School Resources'!I171","v":172},{"$f":"SUM(ADM!F171:K171)","v":172},{"$f":"SUM(ADM!L171:N171)","v":0},{"$f":"SUM(ADM!O171:R171)","v":0},172,{"$f":"IF(F171=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K171*Inputs!$D$162,(G171*Inputs!$D$162))))","v":4167.6245000000008},{"$f":"IF(F171=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L171,$X$6:$Z$1266,3)),(VLOOKUP(H171,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F171=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M171,$T$6:$V$1905,3)),(VLOOKUP(I171,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F171=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J171*Inputs!$D$161,SUM(O171:Q171))","v":4167.6245000000008},null,165,{"$f":"AC171*Inputs!$D$165","v":1401.5041200777923},231248.17981283573,null,165,{"$f":"AG171*Inputs!$D$165","v":448.13763505203957},73942.709783586528,null,165,{"$f":"AK171*Inputs!$E$165","v":1391.0710869258485},229526.729342765,null,165,{"$f":"AO171*Inputs!$E$165","v":444.8016228804363},73392.26777527199,null,165,{"$f":"AS171*Inputs!$F$165","v":1391.0710869258485},229526.729342765,null,165,{"$f":"AW171*Inputs!$F$165","v":444.8016228804363},73392.26777527199,null,165,{"$f":"(BA171*0.99)*Inputs!$G$165","v":1391.0710869258485},229526.729342765,null,165,{"$f":"(BE171*0.99)*Inputs!$G$165","v":444.8016228804363},73392.26777527199,null,165,{"$f":"BI171*Inputs!$H$165","v":1405.1223100261095},231845.18115430808,null,165,{"$f":"BM171*Inputs!$H$165","v":449.29456856609727},74133.603813406051,null,165,{"$f":"BQ171*Inputs!$I$165","v":1405.1223100261095},231845.18115430808,null,165,{"$f":"BU171*Inputs!$I$165","v":449.29456856609727},74133.603813406051,null,165,{"$f":"BY171*Inputs!$J$165","v":1354.9877628024201},223572.9808623993,null,165,{"$f":"CC171*Inputs!$J$165","v":433.26380768186817},71488.528267508242,null,165,{"$f":"CG171*Inputs!$K$165","v":1299.125371814401},214355.68634937616,null,165,{"$f":"CK171*Inputs!$K$165","v":415.40154140159945},68541.254331263903,null,165,{"$f":"CO171*Inputs!$L$165","v":1251.565868800001},206508.36835200017,null,165,{"$f":"CS171*Inputs!$L$165","v":400.19416319999948},66032.036927999914,null,165,1203.428720000001,198565.73880000017,null,165,384.80207999999948,63492.343199999916,null,165,1157.1430000000009,190928.59500000015,null,null,null,null,165,370.0019999999995,61050.329999999914]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},{"$f":"'School Resources'!J172","v":"F"},{"$f":"'School Resources'!F172","v":0},{"$f":"'School Resources'!G172","v":718.57400000000007},{"$f":"'School Resources'!H172","v":0},{"$f":"'School Resources'!I172","v":718.57400000000007},{"$f":"SUM(ADM!F172:K172)","v":0},{"$f":"SUM(ADM!L172:N172)","v":718.57400000000007},{"$f":"SUM(ADM!O172:R172)","v":0},718.57400000000007,{"$f":"IF(F172=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K172*Inputs!$D$162,(G172*Inputs!$D$162))))","v":0},{"$f":"IF(F172=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L172,$X$6:$Z$1266,3)),(VLOOKUP(H172,$X$6:$Z$1266,3)))))","v":185246.87332746852},{"$f":"IF(F172=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M172,$T$6:$V$1905,3)),(VLOOKUP(I172,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F172=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J172*Inputs!$D$161,SUM(O172:Q172))","v":185246.87332746852},null,166,{"$f":"AC172*Inputs!$D$165","v":1398.6203699840707},232170.98141735574,null,166,{"$f":"AG172*Inputs!$D$165","v":446.52277375719552},74122.780443694457,null,166,{"$f":"AK172*Inputs!$E$165","v":1388.2088039544126},230442.66145643248,null,166,{"$f":"AO172*Inputs!$E$165","v":443.19878288555384},73570.997959001936,null,166,{"$f":"AS172*Inputs!$F$165","v":1388.2088039544126},230442.66145643248,null,166,{"$f":"AW172*Inputs!$F$165","v":443.19878288555384},73570.997959001936,null,166,{"$f":"(BA172*0.99)*Inputs!$G$165","v":1388.2088039544126},230442.66145643248,null,166,{"$f":"(BE172*0.99)*Inputs!$G$165","v":443.19878288555384},73570.997959001936,null,166,{"$f":"BI172*Inputs!$H$165","v":1402.2311151054673},232770.36510750756,null,166,{"$f":"BM172*Inputs!$H$165","v":447.67553826823621},74314.139352527214,null,166,{"$f":"BQ172*Inputs!$I$165","v":1402.2311151054673},232770.36510750756,null,166,{"$f":"BU172*Inputs!$I$165","v":447.67553826823621},74314.139352527214,null,166,{"$f":"BY172*Inputs!$J$165","v":1352.1997252704605},224465.15439489644,null,166,{"$f":"CC172*Inputs!$J$165","v":431.70254413523264},71662.622326448618,null,166,{"$f":"CG172*Inputs!$K$165","v":1296.4522773446411},215211.07803921041,null,166,{"$f":"CK172*Inputs!$K$165","v":413.90464442495943},68708.17097454326,null,166,{"$f":"CO172*Inputs!$L$165","v":1248.990633280001},207332.44512448017,null,166,{"$f":"CS172*Inputs!$L$165","v":398.75206591999944},66192.842942719901,null,166,1200.9525320000009,199358.12031200016,null,166,383.41544799999946,63646.964367999914,null,166,1154.762050000001,191690.50030000016,null,null,null,null,166,368.66869999999949,61199.004199999916]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},{"$f":"'School Resources'!J173","v":"F"},{"$f":"'School Resources'!F173","v":0},{"$f":"'School Resources'!G173","v":670.75599999999997},{"$f":"'School Resources'!H173","v":0},{"$f":"'School Resources'!I173","v":670.75599999999997},{"$f":"SUM(ADM!F173:K173)","v":0},{"$f":"SUM(ADM!L173:N173)","v":670.75599999999997},{"$f":"SUM(ADM!O173:R173)","v":0},670.75599999999997,{"$f":"IF(F173=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K173*Inputs!$D$162,(G173*Inputs!$D$162))))","v":0},{"$f":"IF(F173=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L173,$X$6:$Z$1266,3)),(VLOOKUP(H173,$X$6:$Z$1266,3)))))","v":175954.0613391934},{"$f":"IF(F173=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M173,$T$6:$V$1905,3)),(VLOOKUP(I173,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F173=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J173*Inputs!$D$161,SUM(O173:Q173))","v":175954.0613391934},null,167,{"$f":"AC173*Inputs!$D$165","v":1395.7366198903496},233088.01552168839,null,167,{"$f":"AG173*Inputs!$D$165","v":444.90791246235153},74299.62138121271,null,167,{"$f":"AK173*Inputs!$E$165","v":1385.3465209829772},231352.8690041572,null,167,{"$f":"AO173*Inputs!$E$165","v":441.59594289067149},73746.522462742141,null,167,{"$f":"AS173*Inputs!$F$165","v":1385.3465209829772},231352.8690041572,null,167,{"$f":"AW173*Inputs!$F$165","v":441.59594289067149},73746.522462742141,null,167,{"$f":"(BA173*0.99)*Inputs!$G$165","v":1385.3465209829772},231352.8690041572,null,167,{"$f":"(BE173*0.99)*Inputs!$G$165","v":441.59594289067149},73746.522462742141,null,167,{"$f":"BI173*Inputs!$H$165","v":1399.3399201848254},233689.76667086582,null,167,{"$f":"BM173*Inputs!$H$165","v":446.05650797037526},74491.436831052662,null,167,{"$f":"BQ173*Inputs!$I$165","v":1399.3399201848254},233689.76667086582,null,167,{"$f":"BU173*Inputs!$I$165","v":446.05650797037526},74491.436831052662,null,167,{"$f":"BY173*Inputs!$J$165","v":1349.4116877385009},225351.75185232965,null,167,{"$f":"CC173*Inputs!$J$165","v":430.14128058859723},71833.593858295731,null,167,{"$f":"CG173*Inputs!$K$165","v":1293.7791828748811},216061.12354010515,null,167,{"$f":"CK173*Inputs!$K$165","v":412.40774744831953},68872.093823869363,null,167,{"$f":"CO173*Inputs!$L$165","v":1246.415397760001},208151.37142592017,null,167,{"$f":"CS173*Inputs!$L$165","v":397.30996863999951},66350.764762879917,null,167,1198.4763440000011,200145.54944800018,null,167,382.02881599999949,63798.812271999916,null,167,1152.381100000001,192447.64370000016,null,null,null,null,167,367.33539999999948,61345.011799999913]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},{"$f":"'School Resources'!J174","v":"F"},{"$f":"'School Resources'!F174","v":0},{"$f":"'School Resources'!G174","v":653.1880000000001},{"$f":"'School Resources'!H174","v":0},{"$f":"'School Resources'!I174","v":653.1880000000001},{"$f":"SUM(ADM!F174:K174)","v":0},{"$f":"SUM(ADM!L174:N174)","v":653.1880000000001},{"$f":"SUM(ADM!O174:R174)","v":0},653.1880000000001,{"$f":"IF(F174=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K174*Inputs!$D$162,(G174*Inputs!$D$162))))","v":0},{"$f":"IF(F174=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L174,$X$6:$Z$1266,3)),(VLOOKUP(H174,$X$6:$Z$1266,3)))))","v":172556.63896489385},{"$f":"IF(F174=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M174,$T$6:$V$1905,3)),(VLOOKUP(I174,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F174=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J174*Inputs!$D$161,SUM(O174:Q174))","v":172556.63896489385},null,168,{"$f":"AC174*Inputs!$D$165","v":1392.8528697966278},233999.28212583347,null,168,{"$f":"AG174*Inputs!$D$165","v":443.29305116750749},74473.232596141257,null,168,{"$f":"AK174*Inputs!$E$165","v":1382.4842380115413},232257.35198593893,null,168,{"$f":"AO174*Inputs!$E$165","v":439.99310289578904},73918.841286492563,null,168,{"$f":"AS174*Inputs!$F$165","v":1382.4842380115413},232257.35198593893,null,168,{"$f":"AW174*Inputs!$F$165","v":439.99310289578904},73918.841286492563,null,168,{"$f":"(BA174*0.99)*Inputs!$G$165","v":1382.4842380115413},232257.35198593893,null,168,{"$f":"(BE174*0.99)*Inputs!$G$165","v":439.99310289578904},73918.841286492563,null,168,{"$f":"BI174*Inputs!$H$165","v":1396.4487252641832},234603.38584438278,null,168,{"$f":"BM174*Inputs!$H$165","v":444.43747767251421},74665.496248982381,null,168,{"$f":"BQ174*Inputs!$I$165","v":1396.4487252641832},234603.38584438278,null,168,{"$f":"BU174*Inputs!$I$165","v":444.43747767251421},74665.496248982381,null,168,{"$f":"BY174*Inputs!$J$165","v":1346.6236502065412},226232.77323469892,null,168,{"$f":"CC174*Inputs!$J$165","v":428.58001704196164},72001.442863049553,null,168,{"$f":"CG174*Inputs!$K$165","v":1291.1060884051212},216905.82285206037,null,168,{"$f":"CK174*Inputs!$K$165","v":410.91085047167945},69033.022879242155,null,168,{"$f":"CO174*Inputs!$L$165","v":1243.8401622400011},208965.14725632017,null,168,{"$f":"CS174*Inputs!$L$165","v":395.86787135999947},66505.802388479904,null,168,1196.000156000001,200928.02620800017,null,168,380.64218399999947,63947.886911999914,null,168,1150.000150000001,193200.02520000018,null,null,null,null,168,366.00209999999947,61488.352799999913]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},{"$f":"'School Resources'!J175","v":"F"},{"$f":"'School Resources'!F175","v":0},{"$f":"'School Resources'!G175","v":0},{"$f":"'School Resources'!H175","v":1185.8556666666666},{"$f":"'School Resources'!I175","v":1185.8556666666666},{"$f":"SUM(ADM!F175:K175)","v":0},{"$f":"SUM(ADM!L175:N175)","v":0},{"$f":"SUM(ADM!O175:R175)","v":1185.8556666666666},1185.8556666666666,{"$f":"IF(F175=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K175*Inputs!$D$162,(G175*Inputs!$D$162))))","v":0},{"$f":"IF(F175=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L175,$X$6:$Z$1266,3)),(VLOOKUP(H175,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F175=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M175,$T$6:$V$1905,3)),(VLOOKUP(I175,$T$6:$V$1905,3)))))","v":734652.53205034439},{"$f":"IF(AND(F175=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J175*Inputs!$D$161,SUM(O175:Q175))","v":734652.53205034439},null,169,{"$f":"AC175*Inputs!$D$165","v":1389.9691197029065},234904.7812297912,null,169,{"$f":"AG175*Inputs!$D$165","v":441.67818987266344},74643.614088480128,null,169,{"$f":"AK175*Inputs!$E$165","v":1379.6219550401056},233156.11040177784,null,169,{"$f":"AO175*Inputs!$E$165","v":438.39026290090663},74087.954430253216,null,169,{"$f":"AS175*Inputs!$F$165","v":1379.6219550401056},233156.11040177784,null,169,{"$f":"AW175*Inputs!$F$165","v":438.39026290090663},74087.954430253216,null,169,{"$f":"(BA175*0.99)*Inputs!$G$165","v":1379.6219550401056},233156.11040177784,null,169,{"$f":"(BE175*0.99)*Inputs!$G$165","v":438.39026290090663},74087.954430253216,null,169,{"$f":"BI175*Inputs!$H$165","v":1393.557530343541},235511.22262805843,null,169,{"$f":"BM175*Inputs!$H$165","v":442.81844737465315},74836.317606316385,null,169,{"$f":"BQ175*Inputs!$I$165","v":1393.557530343541},235511.22262805843,null,169,{"$f":"BU175*Inputs!$I$165","v":442.81844737465315},74836.317606316385,null,169,{"$f":"BY175*Inputs!$J$165","v":1343.8356126745816},227108.2185420043,null,169,{"$f":"CC175*Inputs!$J$165","v":427.01875349532611},72166.169340710112,null,169,{"$f":"CG175*Inputs!$K$165","v":1288.4329939353611},217745.17597507601,null,169,{"$f":"CK175*Inputs!$K$165","v":409.41395349503944},69190.958140661663,null,169,{"$f":"CO175*Inputs!$L$165","v":1241.2649267200011},209773.77261568018,null,169,{"$f":"CS175*Inputs!$L$165","v":394.42577407999943},66657.955819519906,null,169,1193.5239680000011,201705.55059200019,null,169,379.25555199999945,64094.18828799991,null,169,1147.619200000001,193947.64480000018,null,null,null,null,169,364.66879999999946,61629.027199999909]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},{"$f":"'School Resources'!J176","v":"F"},{"$f":"'School Resources'!F176","v":0},{"$f":"'School Resources'!G176","v":0},{"$f":"'School Resources'!H176","v":1475.9643333333336},{"$f":"'School Resources'!I176","v":1475.9643333333336},{"$f":"SUM(ADM!F176:K176)","v":0},{"$f":"SUM(ADM!L176:N176)","v":0},{"$f":"SUM(ADM!O176:R176)","v":1475.9643333333336},1475.9643333333336,{"$f":"IF(F176=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K176*Inputs!$D$162,(G176*Inputs!$D$162))))","v":0},{"$f":"IF(F176=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L176,$X$6:$Z$1266,3)),(VLOOKUP(H176,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F176=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M176,$T$6:$V$1905,3)),(VLOOKUP(I176,$T$6:$V$1905,3)))))","v":893242.48477272992},{"$f":"IF(AND(F176=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J176*Inputs!$D$161,SUM(O176:Q176))","v":893242.48477272992},null,170,{"$f":"AC176*Inputs!$D$165","v":1387.0853696091851},235804.51283356149,null,170,{"$f":"AG176*Inputs!$D$165","v":440.06332857781939},74810.765858229293,null,170,{"$f":"AK176*Inputs!$E$165","v":1376.7596720686699},234049.14425167389,null,170,{"$f":"AO176*Inputs!$E$165","v":436.78742290602418},74253.861894024114,null,170,{"$f":"AS176*Inputs!$F$165","v":1376.7596720686699},234049.14425167389,null,170,{"$f":"AW176*Inputs!$F$165","v":436.78742290602418},74253.861894024114,null,170,{"$f":"(BA176*0.99)*Inputs!$G$165","v":1376.7596720686699},234049.14425167389,null,170,{"$f":"(BE176*0.99)*Inputs!$G$165","v":436.78742290602418},74253.861894024114,null,170,{"$f":"BI176*Inputs!$H$165","v":1390.666335422899},236413.27702189283,null,170,{"$f":"BM176*Inputs!$H$165","v":441.19941707679209},75003.900903054659,null,170,{"$f":"BQ176*Inputs!$I$165","v":1390.666335422899},236413.27702189283,null,170,{"$f":"BU176*Inputs!$I$165","v":441.19941707679209},75003.900903054659,null,170,{"$f":"BY176*Inputs!$J$165","v":1341.047575142622},227978.08777424574,null,170,{"$f":"CC176*Inputs!$J$165","v":425.45748994869058},72327.773291277394,null,170,{"$f":"CG176*Inputs!$K$165","v":1285.7598994656012},218579.18290915221,null,170,{"$f":"CK176*Inputs!$K$165","v":407.91705651839942},69345.899608127904,null,170,{"$f":"CO176*Inputs!$L$165","v":1238.6896912000011},210577.2475040002,null,170,{"$f":"CS176*Inputs!$L$165","v":392.98367679999944},66807.225055999908,null,170,1191.047780000001,202478.12260000018,null,170,377.86891999999943,64237.716399999903,null,170,1145.238250000001,194690.50250000018,null,null,null,null,170,363.33549999999946,61767.034999999909]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},{"$f":"'School Resources'!J177","v":"T"},{"$f":"'School Resources'!F177","v":0},{"$f":"'School Resources'!G177","v":0},{"$f":"'School Resources'!H177","v":204.90999999999997},{"$f":"'School Resources'!I177","v":204.90999999999997},{"$f":"SUM(ADM!F177:K177)","v":0},{"$f":"SUM(ADM!L177:N177)","v":0},{"$f":"SUM(ADM!O177:R177)","v":204.90999999999997},204.90999999999997,{"$f":"IF(F177=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K177*Inputs!$D$162,(G177*Inputs!$D$162))))","v":0},{"$f":"IF(F177=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L177,$X$6:$Z$1266,3)),(VLOOKUP(H177,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F177=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M177,$T$6:$V$1905,3)),(VLOOKUP(I177,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F177=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J177*Inputs!$D$161,SUM(O177:Q177))","v":59659.164783174725},null,171,{"$f":"AC177*Inputs!$D$165","v":1384.2016195154636},236698.47693714427,null,171,{"$f":"AG177*Inputs!$D$165","v":438.44846728297529},74974.687905388768,null,171,{"$f":"AK177*Inputs!$E$165","v":1373.8973890972343},234936.45353562705,null,171,{"$f":"AO177*Inputs!$E$165","v":435.18458291114172},74416.563677805229,null,171,{"$f":"AS177*Inputs!$F$165","v":1373.8973890972343},234936.45353562705,null,171,{"$f":"AW177*Inputs!$F$165","v":435.18458291114172},74416.563677805229,null,171,{"$f":"(BA177*0.99)*Inputs!$G$165","v":1373.8973890972343},234936.45353562705,null,171,{"$f":"(BE177*0.99)*Inputs!$G$165","v":435.18458291114172},74416.563677805229,null,171,{"$f":"BI177*Inputs!$H$165","v":1387.7751405022568},237309.54902588591,null,171,{"$f":"BM177*Inputs!$H$165","v":439.58038677893103},75168.246139197203,null,171,{"$f":"BQ177*Inputs!$I$165","v":1387.7751405022568},237309.54902588591,null,171,{"$f":"BU177*Inputs!$I$165","v":439.58038677893103},75168.246139197203,null,171,{"$f":"BY177*Inputs!$J$165","v":1338.2595376106624},228842.38093142328,null,171,{"$f":"CC177*Inputs!$J$165","v":423.89622640205505},72486.254714751412,null,171,{"$f":"CG177*Inputs!$K$165","v":1283.0868049958412},219407.84365428885,null,171,{"$f":"CK177*Inputs!$K$165","v":406.4201595417594},69497.847281640861,null,171,{"$f":"CO177*Inputs!$L$165","v":1236.1144556800011},211375.57192128021,null,171,{"$f":"CS177*Inputs!$L$165","v":391.5415795199994},66953.610097919896,null,171,1188.5715920000011,203245.74223200019,null,171,376.48228799999941,64378.4712479999,null,171,1142.857300000001,195428.59830000019,null,null,null,null,171,362.00219999999945,61902.376199999904]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!J178","v":"F"},{"$f":"'School Resources'!F178","v":0},{"$f":"'School Resources'!G178","v":0},{"$f":"'School Resources'!H178","v":974.27800000000002},{"$f":"'School Resources'!I178","v":974.27800000000002},{"$f":"SUM(ADM!F178:K178)","v":0},{"$f":"SUM(ADM!L178:N178)","v":0},{"$f":"SUM(ADM!O178:R178)","v":974.27800000000002},{"$f":"SUM(K178:M178)","v":974.27800000000002},{"$f":"IF(F178=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K178*Inputs!$D$162,(G178*Inputs!$D$162))))","v":0},{"$f":"IF(F178=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L178,$X$6:$Z$1266,3)),(VLOOKUP(H178,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F178=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M178,$T$6:$V$1905,3)),(VLOOKUP(I178,$T$6:$V$1905,3)))))","v":643368.47589079686},{"$f":"IF(AND(F178=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J178*Inputs!$D$161,SUM(O178:Q178))","v":643368.47589079686},null,172,{"$f":"AC178*Inputs!$D$165","v":1381.317869421742},237586.67354053963,null,172,{"$f":"AG178*Inputs!$D$165","v":436.8336059881313},75135.38022995858,null,172,{"$f":"AK178*Inputs!$E$165","v":1371.0351061257984},235818.03825363732,null,172,{"$f":"AO178*Inputs!$E$165","v":433.58174291625932},74576.059781596603,null,172,{"$f":"AS178*Inputs!$F$165","v":1371.0351061257984},235818.03825363732,null,172,{"$f":"AW178*Inputs!$F$165","v":433.58174291625932},74576.059781596603,null,172,{"$f":"(BA178*0.99)*Inputs!$G$165","v":1371.0351061257984},235818.03825363732,null,172,{"$f":"(BE178*0.99)*Inputs!$G$165","v":433.58174291625932},74576.059781596603,null,172,{"$f":"BI178*Inputs!$H$165","v":1384.8839455816146},238200.0386400377,null,172,{"$f":"BM178*Inputs!$H$165","v":437.96135648107003},75329.353314744047,null,172,{"$f":"BQ178*Inputs!$I$165","v":1384.8839455816146},238200.0386400377,null,172,{"$f":"BU178*Inputs!$I$165","v":437.96135648107003},75329.353314744047,null,172,{"$f":"BY178*Inputs!$J$165","v":1335.4715000787028},229701.09801353689,null,172,{"$f":"CC178*Inputs!$J$165","v":422.33496285541952},72641.613611132154,null,172,{"$f":"CG178*Inputs!$K$165","v":1280.4137105260813},220231.158210486,null,172,{"$f":"CK178*Inputs!$K$165","v":404.92326256511939},69646.801161200536,null,172,{"$f":"CO178*Inputs!$L$165","v":1233.5392201600012},212168.74586752019,null,172,{"$f":"CS178*Inputs!$L$165","v":390.09948223999942},67097.110945279899,null,172,1186.0954040000011,204008.40948800018,null,172,375.09565599999945,64516.452831999908,null,172,1140.476350000001,196161.93220000018,null,null,null,null,172,360.66889999999944,62035.050799999903]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!J179","v":"F"},{"$f":"'School Resources'!F179","v":69.981666666666669},{"$f":"'School Resources'!G179","v":0},{"$f":"'School Resources'!H179","v":0},{"$f":"'School Resources'!I179","v":69.981666666666669},{"$f":"SUM(ADM!F179:K179)","v":63.187666666666672},{"$f":"SUM(ADM!L179:N179)","v":6.7940000000000005},{"$f":"SUM(ADM!O179:R179)","v":0},69.981666666666669,{"$f":"IF(F179=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K179*Inputs!$D$162,(G179*Inputs!$D$162))))","v":1531.0608587083336},{"$f":"IF(F179=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L179,$X$6:$Z$1266,3)),(VLOOKUP(H179,$X$6:$Z$1266,3)))))","v":4709.0532620967788},{"$f":"IF(F179=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M179,$T$6:$V$1905,3)),(VLOOKUP(I179,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F179=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J179*Inputs!$D$161,SUM(O179:Q179))","v":6240.1141208051122},null,173,{"$f":"AC179*Inputs!$D$165","v":1378.4341193280204},238469.10264374752,null,173,{"$f":"AG179*Inputs!$D$165","v":435.21874469328719},75292.842831938688,null,173,{"$f":"AK179*Inputs!$E$165","v":1368.1728231543625},236693.89840570471,null,173,{"$f":"AO179*Inputs!$E$165","v":431.97890292137686},74732.350205398194,null,173,{"$f":"AS179*Inputs!$F$165","v":1368.1728231543625},236693.89840570471,null,173,{"$f":"AW179*Inputs!$F$165","v":431.97890292137686},74732.350205398194,null,173,{"$f":"(BA179*0.99)*Inputs!$G$165","v":1368.1728231543625},236693.89840570471,null,173,{"$f":"(BE179*0.99)*Inputs!$G$165","v":431.97890292137686},74732.350205398194,null,173,{"$f":"BI179*Inputs!$H$165","v":1381.9927506609722},239084.7458643482,null,173,{"$f":"BM179*Inputs!$H$165","v":436.34232618320897},75487.222429695146,null,173,{"$f":"BQ179*Inputs!$I$165","v":1381.9927506609722},239084.7458643482,null,173,{"$f":"BU179*Inputs!$I$165","v":436.34232618320897},75487.222429695146,null,173,{"$f":"BY179*Inputs!$J$165","v":1332.6834625467429},230554.23902058654,null,173,{"$f":"CC179*Inputs!$J$165","v":420.77369930878399},72793.849980419633,null,173,{"$f":"CG179*Inputs!$K$165","v":1277.7406160563212},221049.12657774356,null,173,{"$f":"CK179*Inputs!$K$165","v":403.42636558847943},69792.761246806942,null,173,{"$f":"CO179*Inputs!$L$165","v":1230.9639846400012},212956.76934272019,null,173,{"$f":"CS179*Inputs!$L$165","v":388.65738495999943},67237.727598079902,null,173,1183.6192160000012,204766.12436800019,null,173,373.70902399999943,64651.661151999899,null,173,1138.0954000000011,196890.50420000017,null,null,null,null,173,359.33559999999943,62165.058799999904]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!J180","v":"F"},{"$f":"'School Resources'!F180","v":97.799000000000007},{"$f":"'School Resources'!G180","v":0},{"$f":"'School Resources'!H180","v":0},{"$f":"'School Resources'!I180","v":97.799000000000007},{"$f":"SUM(ADM!F180:K180)","v":89.799000000000007},{"$f":"SUM(ADM!L180:N180)","v":8},{"$f":"SUM(ADM!O180:R180)","v":0},97.799000000000007,{"$f":"IF(F180=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K180*Inputs!$D$162,(G180*Inputs!$D$162))))","v":2175.8634446250003},{"$f":"IF(F180=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L180,$X$6:$Z$1266,3)),(VLOOKUP(H180,$X$6:$Z$1266,3)))))","v":6239.9800427784476},{"$f":"IF(F180=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M180,$T$6:$V$1905,3)),(VLOOKUP(I180,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F180=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J180*Inputs!$D$161,SUM(O180:Q180))","v":8415.8434874034483},null,174,{"$f":"AC180*Inputs!$D$165","v":1375.5503692342988},239345.764246768,null,174,{"$f":"AG180*Inputs!$D$165","v":433.60388339844309},75447.075711329104,null,174,{"$f":"AK180*Inputs!$E$165","v":1365.3105401829268},237564.03399182926,null,174,{"$f":"AO180*Inputs!$E$165","v":430.37606292649434},74885.434949210015,null,174,{"$f":"AS180*Inputs!$F$165","v":1365.3105401829268},237564.03399182926,null,174,{"$f":"AW180*Inputs!$F$165","v":430.37606292649434},74885.434949210015,null,174,{"$f":"(BA180*0.99)*Inputs!$G$165","v":1365.3105401829268},237564.03399182926,null,174,{"$f":"(BE180*0.99)*Inputs!$G$165","v":430.37606292649434},74885.434949210015,null,174,{"$f":"BI180*Inputs!$H$165","v":1379.1015557403302},239963.67069881747,null,174,{"$f":"BM180*Inputs!$H$165","v":434.72329588534785},75641.853484050531,null,174,{"$f":"BQ180*Inputs!$I$165","v":1379.1015557403302},239963.67069881747,null,174,{"$f":"BU180*Inputs!$I$165","v":434.72329588534785},75641.853484050531,null,174,{"$f":"BY180*Inputs!$J$165","v":1329.8954250147833},231401.80395257229,null,174,{"$f":"CC180*Inputs!$J$165","v":419.2124357621484},72942.96382261382,null,174,{"$f":"CG180*Inputs!$K$165","v":1275.0675215865613},221861.74875606166,null,174,{"$f":"CK180*Inputs!$K$165","v":401.92946861183935},69935.727538460051,null,174,{"$f":"CO180*Inputs!$L$165","v":1228.3887491200012},213739.64234688019,null,174,{"$f":"CS180*Inputs!$L$165","v":387.21528767999939},67375.460056319891,null,174,1181.1430280000011,205518.88687200018,null,174,372.32239199999941,64784.096207999901,null,174,1135.7144500000011,197614.3143000002,null,null,null,null,174,358.00229999999942,62292.400199999902]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!J181","v":"F"},{"$f":"'School Resources'!F181","v":153.24233333333333},{"$f":"'School Resources'!G181","v":0},{"$f":"'School Resources'!H181","v":0},{"$f":"'School Resources'!I181","v":153.24233333333333},{"$f":"SUM(ADM!F181:K181)","v":128.64333333333335},{"$f":"SUM(ADM!L181:N181)","v":24.599},{"$f":"SUM(ADM!O181:R181)","v":0},153.24233333333333,{"$f":"IF(F181=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K181*Inputs!$D$162,(G181*Inputs!$D$162))))","v":3117.076207916667},{"$f":"IF(F181=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L181,$X$6:$Z$1266,3)),(VLOOKUP(H181,$X$6:$Z$1266,3)))))","v":17789.756767921164},{"$f":"IF(F181=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M181,$T$6:$V$1905,3)),(VLOOKUP(I181,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F181=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J181*Inputs!$D$161,SUM(O181:Q181))","v":20906.832975837831},null,175,{"$f":"AC181*Inputs!$D$165","v":1372.6666191405775},240216.65834960106,null,175,{"$f":"AG181*Inputs!$D$165","v":431.9890221035991},75598.078868129844,null,175,{"$f":"AK181*Inputs!$E$165","v":1362.4482572114912},238428.44501201095,null,175,{"$f":"AO181*Inputs!$E$165","v":428.773222931612},75035.314013032097,null,175,{"$f":"AS181*Inputs!$F$165","v":1362.4482572114912},238428.44501201095,null,175,{"$f":"AW181*Inputs!$F$165","v":428.773222931612},75035.314013032097,null,175,{"$f":"(BA181*0.99)*Inputs!$G$165","v":1362.4482572114912},238428.44501201095,null,175,{"$f":"(BE181*0.99)*Inputs!$G$165","v":428.773222931612},75035.314013032097,null,175,{"$f":"BI181*Inputs!$H$165","v":1376.210360819688},240836.81314344541,null,175,{"$f":"BM181*Inputs!$H$165","v":433.10426558748685},75793.2464778102,null,175,{"$f":"BQ181*Inputs!$I$165","v":1376.210360819688},240836.81314344541,null,175,{"$f":"BU181*Inputs!$I$165","v":433.10426558748685},75793.2464778102,null,175,{"$f":"BY181*Inputs!$J$165","v":1327.1073874828237},232243.79280949416,null,175,{"$f":"CC181*Inputs!$J$165","v":417.65117221551293},73088.955137714758,null,175,{"$f":"CG181*Inputs!$K$165","v":1272.3944271168014},222669.02474544023,null,175,{"$f":"CK181*Inputs!$K$165","v":400.43257163519939},70075.700036159891,null,175,{"$f":"CO181*Inputs!$L$165","v":1225.8135136000012},214517.36488000021,null,175,{"$f":"CS181*Inputs!$L$165","v":385.77319039999941},67510.308319999895,null,175,1178.6668400000012,206266.69700000022,null,175,370.93575999999939,64913.757999999892,null,175,1133.3335000000011,198333.36250000019,null,null,null,null,175,356.66899999999941,62417.074999999895]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!J182","v":"F"},{"$f":"'School Resources'!F182","v":233.22899999999998},{"$f":"'School Resources'!G182","v":0},{"$f":"'School Resources'!H182","v":0},{"$f":"'School Resources'!I182","v":233.22899999999998},{"$f":"SUM(ADM!F182:K182)","v":191.51999999999998},{"$f":"SUM(ADM!L182:N182)","v":41.709000000000003},{"$f":"SUM(ADM!O182:R182)","v":0},233.22899999999998,{"$f":"IF(F182=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K182*Inputs!$D$162,(G182*Inputs!$D$162))))","v":4640.60142},{"$f":"IF(F182=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L182,$X$6:$Z$1266,3)),(VLOOKUP(H182,$X$6:$Z$1266,3)))))","v":28702.45478528021},{"$f":"IF(F182=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M182,$T$6:$V$1905,3)),(VLOOKUP(I182,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F182=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J182*Inputs!$D$161,SUM(O182:Q182))","v":33343.056205280212},null,176,{"$f":"AC182*Inputs!$D$165","v":1369.7828690468557},241081.78495224661,null,176,{"$f":"AG182*Inputs!$D$165","v":430.37416080875511},75745.852302340892,null,176,{"$f":"AK182*Inputs!$E$165","v":1359.5859742400553},239287.13146624973,null,176,{"$f":"AO182*Inputs!$E$165","v":427.1703829367296},75181.98739686441,null,176,{"$f":"AS182*Inputs!$F$165","v":1359.5859742400553},239287.13146624973,null,176,{"$f":"AW182*Inputs!$F$165","v":427.1703829367296},75181.98739686441,null,176,{"$f":"(BA182*0.99)*Inputs!$G$165","v":1359.5859742400553},239287.13146624973,null,176,{"$f":"(BE182*0.99)*Inputs!$G$165","v":427.1703829367296},75181.98739686441,null,176,{"$f":"BI182*Inputs!$H$165","v":1373.3191658990459},241704.17319823208,null,176,{"$f":"BM182*Inputs!$H$165","v":431.48523528962585},75941.401410974155,null,176,{"$f":"BQ182*Inputs!$I$165","v":1373.3191658990459},241704.17319823208,null,176,{"$f":"BU182*Inputs!$I$165","v":431.48523528962585},75941.401410974155,null,176,{"$f":"BY182*Inputs!$J$165","v":1324.3193499508641},233080.20559135207,null,176,{"$f":"CC182*Inputs!$J$165","v":416.0899086688774},73231.82392572242,null,176,{"$f":"CG182*Inputs!$K$165","v":1269.7213326470414},223470.9545458793,null,176,{"$f":"CK182*Inputs!$K$165","v":398.93567465855938},70212.678739906449,null,176,{"$f":"CO182*Inputs!$L$165","v":1223.2382780800012},215289.93694208021,null,176,{"$f":"CS182*Inputs!$L$165","v":384.33109311999937},67642.272389119884,null,176,1176.1906520000011,207009.5547520002,null,176,369.54912799999937,65040.646527999888,null,176,1130.9525500000011,199047.6488000002,null,null,null,null,176,355.33569999999941,62539.083199999892]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!J183","v":"F"},{"$f":"'School Resources'!F183","v":0},{"$f":"'School Resources'!G183","v":86.445000000000022},{"$f":"'School Resources'!H183","v":173.696},{"$f":"'School Resources'!I183","v":260.14100000000002},{"$f":"SUM(ADM!F183:K183)","v":0},{"$f":"SUM(ADM!L183:N183)","v":86.444999999999993},{"$f":"SUM(ADM!O183:R183)","v":173.696},260.14099999999996,{"$f":"IF(F183=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K183*Inputs!$D$162,(G183*Inputs!$D$162))))","v":0},{"$f":"IF(F183=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L183,$X$6:$Z$1266,3)),(VLOOKUP(H183,$X$6:$Z$1266,3)))))","v":50830.644882633118},{"$f":"IF(F183=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M183,$T$6:$V$1905,3)),(VLOOKUP(I183,$T$6:$V$1905,3)))))","v":238469.10264374752},{"$f":"IF(AND(F183=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J183*Inputs!$D$161,SUM(O183:Q183))","v":289299.74752638064},null,177,{"$f":"AC183*Inputs!$D$165","v":1366.8991189531343},241941.14405470478,null,177,{"$f":"AG183*Inputs!$D$165","v":428.759299513911},75890.39601396225,null,177,{"$f":"AK183*Inputs!$E$165","v":1356.7236912686196},240140.09335454568,null,177,{"$f":"AO183*Inputs!$E$165","v":425.56754294184714},75325.455100706939,null,177,{"$f":"AS183*Inputs!$F$165","v":1356.7236912686196},240140.09335454568,null,177,{"$f":"AW183*Inputs!$F$165","v":425.56754294184714},75325.455100706939,null,177,{"$f":"(BA183*0.99)*Inputs!$G$165","v":1356.7236912686196},240140.09335454568,null,177,{"$f":"(BE183*0.99)*Inputs!$G$165","v":425.56754294184714},75325.455100706939,null,177,{"$f":"BI183*Inputs!$H$165","v":1370.4279709784037},242565.75086317744,null,177,{"$f":"BM183*Inputs!$H$165","v":429.86620499176479},76086.318283542365,null,177,{"$f":"BQ183*Inputs!$I$165","v":1370.4279709784037},242565.75086317744,null,177,{"$f":"BU183*Inputs!$I$165","v":429.86620499176479},76086.318283542365,null,177,{"$f":"BY183*Inputs!$J$165","v":1321.5313124189042},233911.04229814606,null,177,{"$f":"CC183*Inputs!$J$165","v":414.52864512224187},73371.570186636818,null,177,{"$f":"CG183*Inputs!$K$165","v":1267.0482381772813},224267.53815737879,null,177,{"$f":"CK183*Inputs!$K$165","v":397.43877768191936},70346.663649699723,null,177,{"$f":"CO183*Inputs!$L$165","v":1220.6630425600013},216057.35853312022,null,177,{"$f":"CS183*Inputs!$L$165","v":382.88899583999938},67771.352263679888,null,177,1173.7144640000013,207747.46012800024,null,177,368.16249599999941,65164.761791999896,null,177,1128.5716000000011,199757.17320000019,null,null,null,null,177,354.0023999999994,62658.424799999892]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},{"$f":"'School Resources'!J184","v":"F"},{"$f":"'School Resources'!F184","v":0},{"$f":"'School Resources'!G184","v":55.391333333333336},{"$f":"'School Resources'!H184","v":97.418666666666667},{"$f":"'School Resources'!I184","v":152.81},{"$f":"SUM(ADM!F184:K184)","v":0},{"$f":"SUM(ADM!L184:N184)","v":55.391333333333336},{"$f":"SUM(ADM!O184:R184)","v":97.418666666666667},152.81,{"$f":"IF(F184=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K184*Inputs!$D$162,(G184*Inputs!$D$162))))","v":0},{"$f":"IF(F184=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L184,$X$6:$Z$1266,3)),(VLOOKUP(H184,$X$6:$Z$1266,3)))))","v":36638.081578813668},{"$f":"IF(F184=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M184,$T$6:$V$1905,3)),(VLOOKUP(I184,$T$6:$V$1905,3)))))","v":156309.78930936978},{"$f":"IF(AND(F184=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J184*Inputs!$D$161,SUM(O184:Q184))","v":192947.87088818345},null,178,{"$f":"AC184*Inputs!$D$165","v":1364.0153688594128},242794.73565697548,null,178,{"$f":"AG184*Inputs!$D$165","v":427.14443821906701},76031.710002993932,null,178,{"$f":"AK184*Inputs!$E$165","v":1353.8614082971837},240987.33067689871,null,178,{"$f":"AO184*Inputs!$E$165","v":423.96470294696474},75465.717124559727,null,178,{"$f":"AS184*Inputs!$F$165","v":1353.8614082971837},240987.33067689871,null,178,{"$f":"AW184*Inputs!$F$165","v":423.96470294696474},75465.717124559727,null,178,{"$f":"(BA184*0.99)*Inputs!$G$165","v":1353.8614082971837},240987.33067689871,null,178,{"$f":"(BE184*0.99)*Inputs!$G$165","v":423.96470294696474},75465.717124559727,null,178,{"$f":"BI184*Inputs!$H$165","v":1367.5367760577615},243421.54613828156,null,178,{"$f":"BM184*Inputs!$H$165","v":428.24717469390379},76227.997095514875,null,178,{"$f":"BQ184*Inputs!$I$165","v":1367.5367760577615},243421.54613828156,null,178,{"$f":"BU184*Inputs!$I$165","v":428.24717469390379},76227.997095514875,null,178,{"$f":"BY184*Inputs!$J$165","v":1318.7432748869446},234736.30292987614,null,178,{"$f":"CC184*Inputs!$J$165","v":412.9673815756064},73508.193920457939,null,178,{"$f":"CG184*Inputs!$K$165","v":1264.3751437075214},225058.77557993881,null,178,{"$f":"CK184*Inputs!$K$165","v":395.9418807052794},70477.65476553973,null,178,{"$f":"CO184*Inputs!$L$165","v":1218.0878070400013},216819.62965312024,null,178,{"$f":"CS184*Inputs!$L$165","v":381.4468985599994},67897.547943679892,null,178,1171.2382760000012,208480.41312800022,null,178,366.77586399999939,65286.103791999893,null,178,1126.1906500000011,200461.93570000021,null,null,null,null,178,352.66909999999939,62775.099799999894]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!J185","v":"F"},{"$f":"'School Resources'!F185","v":269.39299999999997},{"$f":"'School Resources'!G185","v":0},{"$f":"'School Resources'!H185","v":0},{"$f":"'School Resources'!I185","v":269.39299999999997},{"$f":"SUM(ADM!F185:K185)","v":269.39299999999997},{"$f":"SUM(ADM!L185:N185)","v":0},{"$f":"SUM(ADM!O185:R185)","v":0},269.39299999999997,{"$f":"IF(F185=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K185*Inputs!$D$162,(G185*Inputs!$D$162))))","v":6527.4934123749999},{"$f":"IF(F185=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L185,$X$6:$Z$1266,3)),(VLOOKUP(H185,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F185=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M185,$T$6:$V$1905,3)),(VLOOKUP(I185,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F185=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J185*Inputs!$D$161,SUM(O185:Q185))","v":6527.4934123749999},null,179,{"$f":"AC185*Inputs!$D$165","v":1361.1316187656912},243642.55975905873,null,179,{"$f":"AG185*Inputs!$D$165","v":425.52957692422285},76169.794269435894,null,179,{"$f":"AK185*Inputs!$E$165","v":1350.9991253257481},241828.84343330891,null,179,{"$f":"AO185*Inputs!$E$165","v":422.36186295208222},75602.773468422718,null,179,{"$f":"AS185*Inputs!$F$165","v":1350.9991253257481},241828.84343330891,null,179,{"$f":"AW185*Inputs!$F$165","v":422.36186295208222},75602.773468422718,null,179,{"$f":"(BA185*0.99)*Inputs!$G$165","v":1350.9991253257481},241828.84343330891,null,179,{"$f":"(BE185*0.99)*Inputs!$G$165","v":422.36186295208222},75602.773468422718,null,179,{"$f":"BI185*Inputs!$H$165","v":1364.6455811371193},244271.55902354434,null,179,{"$f":"BM185*Inputs!$H$165","v":426.62814439604267},76366.43784689164,null,179,{"$f":"BQ185*Inputs!$I$165","v":1364.6455811371193},244271.55902354434,null,179,{"$f":"BU185*Inputs!$I$165","v":426.62814439604267},76366.43784689164,null,179,{"$f":"BY185*Inputs!$J$165","v":1315.955237354985},235555.98748654232,null,179,{"$f":"CC185*Inputs!$J$165","v":411.40611802897081},73641.695127185769,null,179,{"$f":"CG185*Inputs!$K$165","v":1261.7020492377615},225844.66681355931,null,179,{"$f":"CK185*Inputs!$K$165","v":394.44498372863933},70605.652087426439,null,179,{"$f":"CO185*Inputs!$L$165","v":1215.5125715200013},217576.75030208024,null,179,{"$f":"CS185*Inputs!$L$165","v":380.00480127999936},68020.859429119882,null,179,1168.7620880000013,209208.41375200023,null,179,365.38923199999937,65404.672527999886,null,179,1123.8097000000012,201161.9363000002,null,null,null,null,179,351.33579999999938,62889.108199999886]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!J186","v":"F"},{"$f":"'School Resources'!F186","v":0},{"$f":"'School Resources'!G186","v":176.14400000000001},{"$f":"'School Resources'!H186","v":0},{"$f":"'School Resources'!I186","v":176.14400000000001},{"$f":"SUM(ADM!F186:K186)","v":41.668333333333329},{"$f":"SUM(ADM!L186:N186)","v":134.47566666666668},{"$f":"SUM(ADM!O186:R186)","v":0},176.14400000000001,{"$f":"IF(F186=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K186*Inputs!$D$162,(G186*Inputs!$D$162))))","v":1009.6393422916667},{"$f":"IF(F186=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L186,$X$6:$Z$1266,3)),(VLOOKUP(H186,$X$6:$Z$1266,3)))))","v":66758.576915755504},{"$f":"IF(F186=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M186,$T$6:$V$1905,3)),(VLOOKUP(I186,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F186=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J186*Inputs!$D$161,SUM(O186:Q186))","v":67768.216258047178},null,180,{"$f":"AC186*Inputs!$D$165","v":1358.2478686719699},244484.61636095456,null,180,{"$f":"AG186*Inputs!$D$165","v":423.91471562937892},76304.648813288208,null,180,{"$f":"AK186*Inputs!$E$165","v":1348.1368423543124},242664.63162377622,null,180,{"$f":"AO186*Inputs!$E$165","v":420.75902295719987},75736.624132295983,null,180,{"$f":"AS186*Inputs!$F$165","v":1348.1368423543124},242664.63162377622,null,180,{"$f":"AW186*Inputs!$F$165","v":420.75902295719987},75736.624132295983,null,180,{"$f":"(BA186*0.99)*Inputs!$G$165","v":1348.1368423543124},242664.63162377622,null,180,{"$f":"(BE186*0.99)*Inputs!$G$165","v":420.75902295719987},75736.624132295983,null,180,{"$f":"BI186*Inputs!$H$165","v":1361.7543862164773},245115.7895189659,null,180,{"$f":"BM186*Inputs!$H$165","v":425.00911409818167},76501.640537672705,null,180,{"$f":"BQ186*Inputs!$I$165","v":1361.7543862164773},245115.7895189659,null,180,{"$f":"BU186*Inputs!$I$165","v":425.00911409818167},76501.640537672705,null,180,{"$f":"BY186*Inputs!$J$165","v":1313.1671998230254},236370.09596814457,null,180,{"$f":"CC186*Inputs!$J$165","v":409.84485448233528},73772.07380682035,null,180,{"$f":"CG186*Inputs!$K$165","v":1259.0289547680013},226625.21185824025,null,180,{"$f":"CK186*Inputs!$K$165","v":392.94808675199931},70730.655615359879,null,180,{"$f":"CO186*Inputs!$L$165","v":1212.9373360000013},218328.72048000025,null,180,{"$f":"CS186*Inputs!$L$165","v":378.56270399999931},68141.286719999873,null,180,1166.2859000000012,209931.46200000023,null,180,364.00259999999935,65520.467999999884,null,180,1121.4287500000012,201857.17500000022,null,null,null,null,180,350.00249999999937,63000.449999999888]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!J187","v":"F"},{"$f":"'School Resources'!F187","v":0},{"$f":"'School Resources'!G187","v":0},{"$f":"'School Resources'!H187","v":152.857},{"$f":"'School Resources'!I187","v":152.857},{"$f":"SUM(ADM!F187:K187)","v":0},{"$f":"SUM(ADM!L187:N187)","v":0},{"$f":"SUM(ADM!O187:R187)","v":152.857},152.857,{"$f":"IF(F187=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K187*Inputs!$D$162,(G187*Inputs!$D$162))))","v":0},{"$f":"IF(F187=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L187,$X$6:$Z$1266,3)),(VLOOKUP(H187,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F187=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M187,$T$6:$V$1905,3)),(VLOOKUP(I187,$T$6:$V$1905,3)))))","v":218726.9164370182},{"$f":"IF(AND(F187=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J187*Inputs!$D$161,SUM(O187:Q187))","v":218726.9164370182},null,181,{"$f":"AC187*Inputs!$D$165","v":1355.3641185782485},245320.90546266298,null,181,{"$f":"AG187*Inputs!$D$165","v":422.29985433453476},76436.273634550787,null,181,{"$f":"AK187*Inputs!$E$165","v":1345.2745593828768},243494.6952483007,null,181,{"$f":"AO187*Inputs!$E$165","v":419.15618296231736},75867.269116179436,null,181,{"$f":"AS187*Inputs!$F$165","v":1345.2745593828768},243494.6952483007,null,181,{"$f":"AW187*Inputs!$F$165","v":419.15618296231736},75867.269116179436,null,181,{"$f":"(BA187*0.99)*Inputs!$G$165","v":1345.2745593828768},243494.6952483007,null,181,{"$f":"(BE187*0.99)*Inputs!$G$165","v":419.15618296231736},75867.269116179436,null,181,{"$f":"BI187*Inputs!$H$165","v":1358.8631912958351},245954.23762454616,null,181,{"$f":"BM187*Inputs!$H$165","v":423.39008380032055},76633.605167858026,null,181,{"$f":"BQ187*Inputs!$I$165","v":1358.8631912958351},245954.23762454616,null,181,{"$f":"BU187*Inputs!$I$165","v":423.39008380032055},76633.605167858026,null,181,{"$f":"BY187*Inputs!$J$165","v":1310.3791622910658},237178.62837468291,null,181,{"$f":"CC187*Inputs!$J$165","v":408.28359093569969},73899.329959361639,null,181,{"$f":"CG187*Inputs!$K$165","v":1256.3558602982414},227400.41071398169,null,181,{"$f":"CK187*Inputs!$K$165","v":391.4511897753593},70852.665349340037,null,181,{"$f":"CO187*Inputs!$L$165","v":1210.3621004800013},219075.54018688024,null,181,{"$f":"CS187*Inputs!$L$165","v":377.12060671999933},68258.829816319878,null,181,1163.8097120000014,210649.55787200024,null,181,362.61596799999933,65633.490207999872,null,181,1119.0478000000012,202547.65180000023,null,null,null,null,181,348.66919999999936,63109.125199999886]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!J188","v":"T"},{"$f":"'School Resources'!F188","v":0},{"$f":"'School Resources'!G188","v":0},{"$f":"'School Resources'!H188","v":21.274000000000001},{"$f":"'School Resources'!I188","v":21.274000000000001},{"$f":"SUM(ADM!F188:K188)","v":0},{"$f":"SUM(ADM!L188:N188)","v":0.88600000000000001},{"$f":"SUM(ADM!O188:R188)","v":20.387999999999998},21.273999999999997,{"$f":"IF(F188=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K188*Inputs!$D$162,(G188*Inputs!$D$162))))","v":0},{"$f":"IF(F188=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L188,$X$6:$Z$1266,3)),(VLOOKUP(H188,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F188=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M188,$T$6:$V$1905,3)),(VLOOKUP(I188,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F188=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J188*Inputs!$D$161,SUM(O188:Q188))","v":6193.8854697050383},null,182,{"$f":"AC188*Inputs!$D$165","v":1352.4803684845269},246151.4270641839,null,182,{"$f":"AG188*Inputs!$D$165","v":420.68499303969077},76564.66873322372,null,182,{"$f":"AK188*Inputs!$E$165","v":1342.4122764114411},244319.03430688227,null,182,{"$f":"AO188*Inputs!$E$165","v":417.55334296743496},75994.708420073162,null,182,{"$f":"AS188*Inputs!$F$165","v":1342.4122764114411},244319.03430688227,null,182,{"$f":"AW188*Inputs!$F$165","v":417.55334296743496},75994.708420073162,null,182,{"$f":"(BA188*0.99)*Inputs!$G$165","v":1342.4122764114411},244319.03430688227,null,182,{"$f":"(BE188*0.99)*Inputs!$G$165","v":417.55334296743496},75994.708420073162,null,182,{"$f":"BI188*Inputs!$H$165","v":1355.9719963751929},246786.90334028512,null,182,{"$f":"BM188*Inputs!$H$165","v":421.77105350245955},76762.331737447632,null,182,{"$f":"BQ188*Inputs!$I$165","v":1355.9719963751929},246786.90334028512,null,182,{"$f":"BU188*Inputs!$I$165","v":421.77105350245955},76762.331737447632,null,182,{"$f":"BY188*Inputs!$J$165","v":1307.5911247591062},237981.58470615733,null,182,{"$f":"CC188*Inputs!$J$165","v":406.72232738906422},74023.463584809695,null,182,{"$f":"CG188*Inputs!$K$165","v":1253.6827658284815},228170.26338078364,null,182,{"$f":"CK188*Inputs!$K$165","v":389.95429279871934},70971.681289366912,null,182,{"$f":"CO188*Inputs!$L$165","v":1207.7868649600014},219817.20942272025,null,182,{"$f":"CS188*Inputs!$L$165","v":375.67850943999935},68373.488718079883,null,182,1161.3335240000013,211362.70136800024,null,182,361.22933599999936,65743.739151999878,null,182,1116.6668500000012,203233.36670000022,null,null,null,null,182,347.33589999999936,63215.13379999988]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!J189","v":"F"},{"$f":"'School Resources'!F189","v":392.91999999999996},{"$f":"'School Resources'!G189","v":0},{"$f":"'School Resources'!H189","v":0},{"$f":"'School Resources'!I189","v":392.91999999999996},{"$f":"SUM(ADM!F189:K189)","v":392.91999999999996},{"$f":"SUM(ADM!L189:N189)","v":0},{"$f":"SUM(ADM!O189:R189)","v":0},392.91999999999996,{"$f":"IF(F189=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K189*Inputs!$D$162,(G189*Inputs!$D$162))))","v":9520.5989449999997},{"$f":"IF(F189=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L189,$X$6:$Z$1266,3)),(VLOOKUP(H189,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F189=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M189,$T$6:$V$1905,3)),(VLOOKUP(I189,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F189=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J189*Inputs!$D$161,SUM(O189:Q189))","v":9520.5989449999997},null,183,{"$f":"AC189*Inputs!$D$165","v":1349.5966183908056},246976.18116551742,null,183,{"$f":"AG189*Inputs!$D$165","v":419.07013174484661},76689.834109306932,null,183,{"$f":"AK189*Inputs!$E$165","v":1339.5499934400054},245137.648799521,null,183,{"$f":"AO189*Inputs!$E$165","v":415.95050297255244},76118.942043977091,null,183,{"$f":"AS189*Inputs!$F$165","v":1339.5499934400054},245137.648799521,null,183,{"$f":"AW189*Inputs!$F$165","v":415.95050297255244},76118.942043977091,null,183,{"$f":"(BA189*0.99)*Inputs!$G$165","v":1339.5499934400054},245137.648799521,null,183,{"$f":"(BE189*0.99)*Inputs!$G$165","v":415.95050297255244},76118.942043977091,null,183,{"$f":"BI189*Inputs!$H$165","v":1353.080801454551},247613.78666618283,null,183,{"$f":"BM189*Inputs!$H$165","v":420.15202320459844},76887.820246441508,null,183,{"$f":"BQ189*Inputs!$I$165","v":1353.080801454551},247613.78666618283,null,183,{"$f":"BU189*Inputs!$I$165","v":420.15202320459844},76887.820246441508,null,183,{"$f":"BY189*Inputs!$J$165","v":1304.8030872271465},238778.96496256781,null,183,{"$f":"CC189*Inputs!$J$165","v":405.16106384242863},74144.474683164444,null,183,{"$f":"CG189*Inputs!$K$165","v":1251.0096713587216},228934.76985864603,null,183,{"$f":"CK189*Inputs!$K$165","v":388.45739582207926},71087.703435440504,null,183,{"$f":"CO189*Inputs!$L$165","v":1205.2116294400014},220553.72818752026,null,183,{"$f":"CS189*Inputs!$L$165","v":374.2364121599993},68485.263425279874,null,183,1158.8573360000014,212070.89248800025,null,183,359.84270399999934,65851.214831999881,null,183,1114.2859000000012,203914.31970000023,null,null,null,null,183,346.00259999999935,63318.475799999884]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!J190","v":"F"},{"$f":"'School Resources'!F190","v":137.58333333333334},{"$f":"'School Resources'!G190","v":0},{"$f":"'School Resources'!H190","v":0},{"$f":"'School Resources'!I190","v":137.58333333333334},{"$f":"SUM(ADM!F190:K190)","v":118.616},{"$f":"SUM(ADM!L190:N190)","v":18.967333333333332},{"$f":"SUM(ADM!O190:R190)","v":0},137.58333333333334,{"$f":"IF(F190=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K190*Inputs!$D$162,(G190*Inputs!$D$162))))","v":2874.1101610000001},{"$f":"IF(F190=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L190,$X$6:$Z$1266,3)),(VLOOKUP(H190,$X$6:$Z$1266,3)))))","v":13603.931646057361},{"$f":"IF(F190=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M190,$T$6:$V$1905,3)),(VLOOKUP(I190,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F190=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J190*Inputs!$D$161,SUM(O190:Q190))","v":16478.041807057361},null,184,{"$f":"AC190*Inputs!$D$165","v":1346.712868297084},247795.16776666345,null,184,{"$f":"AG190*Inputs!$D$165","v":417.45527045000267},76811.769762800497,null,184,{"$f":"AK190*Inputs!$E$165","v":1336.6877104685695},245950.53872621679,null,184,{"$f":"AO190*Inputs!$E$165","v":414.3476629776701},76239.969987891294,null,184,{"$f":"AS190*Inputs!$F$165","v":1336.6877104685695},245950.53872621679,null,184,{"$f":"AW190*Inputs!$F$165","v":414.3476629776701},76239.969987891294,null,184,{"$f":"(BA190*0.99)*Inputs!$G$165","v":1336.6877104685695},245950.53872621679,null,184,{"$f":"(BE190*0.99)*Inputs!$G$165","v":414.3476629776701},76239.969987891294,null,184,{"$f":"BI190*Inputs!$H$165","v":1350.1896065339085},248434.88760223918,null,184,{"$f":"BM190*Inputs!$H$165","v":418.53299290673749},77010.070694839698,null,184,{"$f":"BQ190*Inputs!$I$165","v":1350.1896065339085},248434.88760223918,null,184,{"$f":"BU190*Inputs!$I$165","v":418.53299290673749},77010.070694839698,null,184,{"$f":"BY190*Inputs!$J$165","v":1302.0150496951867},239570.76914391434,null,184,{"$f":"CC190*Inputs!$J$165","v":403.59980029579316},74262.363254425945,null,184,{"$f":"CG190*Inputs!$K$165","v":1248.3365768889614},229693.9301475689,null,184,{"$f":"CK190*Inputs!$K$165","v":386.9604988454393},71200.731787560828,null,184,{"$f":"CO190*Inputs!$L$165","v":1202.6363939200014},221285.09648128026,null,184,{"$f":"CS190*Inputs!$L$165","v":372.79431487999932},68594.15393791988,null,184,1156.3811480000013,212774.13123200025,null,184,358.45607199999932,65955.917247999882,null,184,1111.9049500000012,204590.51080000022,null,null,null,null,184,344.66929999999934,63419.151199999877]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!J191","v":"F"},{"$f":"'School Resources'!F191","v":384.80600000000004},{"$f":"'School Resources'!G191","v":0},{"$f":"'School Resources'!H191","v":0},{"$f":"'School Resources'!I191","v":384.80600000000004},{"$f":"SUM(ADM!F191:K191)","v":384.80600000000004},{"$f":"SUM(ADM!L191:N191)","v":0},{"$f":"SUM(ADM!O191:R191)","v":0},384.80600000000004,{"$f":"IF(F191=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K191*Inputs!$D$162,(G191*Inputs!$D$162))))","v":9323.9936822500022},{"$f":"IF(F191=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L191,$X$6:$Z$1266,3)),(VLOOKUP(H191,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F191=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M191,$T$6:$V$1905,3)),(VLOOKUP(I191,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F191=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J191*Inputs!$D$161,SUM(O191:Q191))","v":9323.9936822500022},null,185,{"$f":"AC191*Inputs!$D$165","v":1343.8291182033622},248608.386867622,null,185,{"$f":"AG191*Inputs!$D$165","v":415.84040915515857},76930.475693704342,null,185,{"$f":"AK191*Inputs!$E$165","v":1333.8254274971337},246757.70408696972,null,185,{"$f":"AO191*Inputs!$E$165","v":412.74482298278764},76357.792251815714,null,185,{"$f":"AS191*Inputs!$F$165","v":1333.8254274971337},246757.70408696972,null,185,{"$f":"AW191*Inputs!$F$165","v":412.74482298278764},76357.792251815714,null,185,{"$f":"(BA191*0.99)*Inputs!$G$165","v":1333.8254274971337},246757.70408696972,null,185,{"$f":"(BE191*0.99)*Inputs!$G$165","v":412.74482298278764},76357.792251815714,null,185,{"$f":"BI191*Inputs!$H$165","v":1347.2984116132664},249250.20614845428,null,185,{"$f":"BM191*Inputs!$H$165","v":416.91396260887643},77129.083082642144,null,185,{"$f":"BQ191*Inputs!$I$165","v":1347.2984116132664},249250.20614845428,null,185,{"$f":"BU191*Inputs!$I$165","v":416.91396260887643},77129.083082642144,null,185,{"$f":"BY191*Inputs!$J$165","v":1299.2270121632271},240356.99725019702,null,185,{"$f":"CC191*Inputs!$J$165","v":402.03853674915763},74377.129298594155,null,185,{"$f":"CG191*Inputs!$K$165","v":1245.6634824192015},230447.74424755227,null,185,{"$f":"CK191*Inputs!$K$165","v":385.46360186879929},71310.766345727869,null,185,{"$f":"CO191*Inputs!$L$165","v":1200.0611584000014},222011.31430400026,null,185,{"$f":"CS191*Inputs!$L$165","v":371.35221759999928},68700.160255999872,null,185,1153.9049600000014,213472.41760000028,null,185,357.0694399999993,66057.846399999864,null,185,1109.5240000000013,205261.94000000024,null,null,null,null,185,343.33599999999933,63517.159999999873]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!J192","v":"F"},{"$f":"'School Resources'!F192","v":247.07999999999998},{"$f":"'School Resources'!G192","v":0},{"$f":"'School Resources'!H192","v":0},{"$f":"'School Resources'!I192","v":247.07999999999998},{"$f":"SUM(ADM!F192:K192)","v":175.846},{"$f":"SUM(ADM!L192:N192)","v":71.233999999999995},{"$f":"SUM(ADM!O192:R192)","v":0},247.07999999999998,{"$f":"IF(F192=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K192*Inputs!$D$162,(G192*Inputs!$D$162))))","v":4260.8145222500007},{"$f":"IF(F192=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L192,$X$6:$Z$1266,3)),(VLOOKUP(H192,$X$6:$Z$1266,3)))))","v":44544.640142334189},{"$f":"IF(F192=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M192,$T$6:$V$1905,3)),(VLOOKUP(I192,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F192=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J192*Inputs!$D$161,SUM(O192:Q192))","v":48805.454664584191},null,186,{"$f":"AC192*Inputs!$D$165","v":1340.9453681096409},249415.83846839319,null,186,{"$f":"AG192*Inputs!$D$165","v":414.22554786031458},77045.951902018511,null,186,{"$f":"AK192*Inputs!$E$165","v":1330.963144525698},247559.14488177982,null,186,{"$f":"AO192*Inputs!$E$165","v":411.14198298790524},76472.408835750379,null,186,{"$f":"AS192*Inputs!$F$165","v":1330.963144525698},247559.14488177982,null,186,{"$f":"AW192*Inputs!$F$165","v":411.14198298790524},76472.408835750379,null,186,{"$f":"(BA192*0.99)*Inputs!$G$165","v":1330.963144525698},247559.14488177982,null,186,{"$f":"(BE192*0.99)*Inputs!$G$165","v":411.14198298790524},76472.408835750379,null,186,{"$f":"BI192*Inputs!$H$165","v":1344.4072166926242},250059.74230482811,null,186,{"$f":"BM192*Inputs!$H$165","v":415.29493231101537},77244.857409848861,null,186,{"$f":"BQ192*Inputs!$I$165","v":1344.4072166926242},250059.74230482811,null,186,{"$f":"BU192*Inputs!$I$165","v":415.29493231101537},77244.857409848861,null,186,{"$f":"BY192*Inputs!$J$165","v":1296.4389746312675},241137.64928141574,null,186,{"$f":"CC192*Inputs!$J$165","v":400.4772732025221},74488.772815669116,null,186,{"$f":"CG192*Inputs!$K$165","v":1242.9903879494416},231196.21215859614,null,186,{"$f":"CK192*Inputs!$K$165","v":383.96670489215927},71417.807109941627,null,186,{"$f":"CO192*Inputs!$L$165","v":1197.4859228800015},222732.38165568028,null,186,{"$f":"CS192*Inputs!$L$165","v":369.91012031999929},68803.282379519864,null,186,1151.4287720000013,214165.75159200025,null,186,355.68280799999928,66157.002287999872,null,186,1107.1430500000013,205928.60730000024,null,null,null,null,186,342.00269999999932,63612.502199999872]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!J193","v":"F"},{"$f":"'School Resources'!F193","v":297.10899999999998},{"$f":"'School Resources'!G193","v":0},{"$f":"'School Resources'!H193","v":0},{"$f":"'School Resources'!I193","v":297.10899999999998},{"$f":"SUM(ADM!F193:K193)","v":188.006},{"$f":"SUM(ADM!L193:N193)","v":109.10299999999999},{"$f":"SUM(ADM!O193:R193)","v":0},297.10899999999998,{"$f":"IF(F193=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K193*Inputs!$D$162,(G193*Inputs!$D$162))))","v":4555.4558822500003},{"$f":"IF(F193=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L193,$X$6:$Z$1266,3)),(VLOOKUP(H193,$X$6:$Z$1266,3)))))","v":58704.115564400396},{"$f":"IF(F193=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M193,$T$6:$V$1905,3)),(VLOOKUP(I193,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F193=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J193*Inputs!$D$161,SUM(O193:Q193))","v":63259.5714466504},null,187,{"$f":"AC193*Inputs!$D$165","v":1338.0616180159193},250217.52256897691,null,187,{"$f":"AG193*Inputs!$D$165","v":412.61068656547059},77158.198387743003,null,187,{"$f":"AK193*Inputs!$E$165","v":1328.1008615542623},248354.86111064706,null,187,{"$f":"AO193*Inputs!$E$165","v":409.53914299302289},76583.819739695275,null,187,{"$f":"AS193*Inputs!$F$165","v":1328.1008615542623},248354.86111064706,null,187,{"$f":"AW193*Inputs!$F$165","v":409.53914299302289},76583.819739695275,null,187,{"$f":"(BA193*0.99)*Inputs!$G$165","v":1328.1008615542623},248354.86111064706,null,187,{"$f":"(BE193*0.99)*Inputs!$G$165","v":409.53914299302289},76583.819739695275,null,187,{"$f":"BI193*Inputs!$H$165","v":1341.5160217719822},250863.49607136066,null,187,{"$f":"BM193*Inputs!$H$165","v":413.67590201315443},77357.393676459877,null,187,{"$f":"BQ193*Inputs!$I$165","v":1341.5160217719822},250863.49607136066,null,187,{"$f":"BU193*Inputs!$I$165","v":413.67590201315443},77357.393676459877,null,187,{"$f":"BY193*Inputs!$J$165","v":1293.6509370993078},241912.72523757056,null,187,{"$f":"CC193*Inputs!$J$165","v":398.91600965588663},74597.293805650799,null,187,{"$f":"CG193*Inputs!$K$165","v":1240.3172934796817},231939.33388070046,null,187,{"$f":"CK193*Inputs!$K$165","v":382.46980791551931},71521.854080202116,null,187,{"$f":"CO193*Inputs!$L$165","v":1194.9106873600015},223448.29853632028,null,187,{"$f":"CS193*Inputs!$L$165","v":368.46802303999931},68903.52030847987,null,187,1148.9525840000015,214854.13320800028,null,187,354.29617599999932,66253.384911999878,null,187,1104.7621000000013,206590.51270000025,null,null,null,null,187,340.66939999999931,63705.177799999874]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},{"$f":"'School Resources'!J194","v":"F"},{"$f":"'School Resources'!F194","v":0},{"$f":"'School Resources'!G194","v":366.43833333333333},{"$f":"'School Resources'!H194","v":0},{"$f":"'School Resources'!I194","v":366.43833333333333},{"$f":"SUM(ADM!F194:K194)","v":0},{"$f":"SUM(ADM!L194:N194)","v":366.43833333333333},{"$f":"SUM(ADM!O194:R194)","v":0},366.43833333333333,{"$f":"IF(F194=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K194*Inputs!$D$162,(G194*Inputs!$D$162))))","v":0},{"$f":"IF(F194=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L194,$X$6:$Z$1266,3)),(VLOOKUP(H194,$X$6:$Z$1266,3)))))","v":108671.0375395248},{"$f":"IF(F194=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M194,$T$6:$V$1905,3)),(VLOOKUP(I194,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F194=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J194*Inputs!$D$161,SUM(O194:Q194))","v":108671.0375395248},null,188,{"$f":"AC194*Inputs!$D$165","v":1335.1778679221977},251013.43916937316,null,188,{"$f":"AG194*Inputs!$D$165","v":410.99582527062648},77267.215150877775,null,188,{"$f":"AK194*Inputs!$E$165","v":1325.2385785828264},249144.85277357139,null,188,{"$f":"AO194*Inputs!$E$165","v":407.93630299814038},76692.024963650387,null,188,{"$f":"AS194*Inputs!$F$165","v":1325.2385785828264},249144.85277357139,null,188,{"$f":"AW194*Inputs!$F$165","v":407.93630299814038},76692.024963650387,null,188,{"$f":"(BA194*0.99)*Inputs!$G$165","v":1325.2385785828264},249144.85277357139,null,188,{"$f":"(BE194*0.99)*Inputs!$G$165","v":407.93630299814038},76692.024963650387,null,188,{"$f":"BI194*Inputs!$H$165","v":1338.6248268513398},251661.46744805187,null,188,{"$f":"BM194*Inputs!$H$165","v":412.05687171529331},77466.691882475148,null,188,{"$f":"BQ194*Inputs!$I$165","v":1338.6248268513398},251661.46744805187,null,188,{"$f":"BU194*Inputs!$I$165","v":412.05687171529331},77466.691882475148,null,188,{"$f":"BY194*Inputs!$J$165","v":1290.862899567348},242682.22511866142,null,188,{"$f":"CC194*Inputs!$J$165","v":397.35474610925104},74702.692268539191,null,188,{"$f":"CG194*Inputs!$K$165","v":1237.6441990099215},232677.10941386526,null,188,{"$f":"CK194*Inputs!$K$165","v":380.97291093887924},71622.907256509294,null,188,{"$f":"CO194*Inputs!$L$165","v":1192.3354518400015},224159.06494592028,null,188,{"$f":"CS194*Inputs!$L$165","v":367.02592575999927},69000.874042879863,null,188,1146.4763960000014,215537.56244800027,null,188,352.9095439999993,66346.994271999865,null,188,1102.3811500000013,207247.65620000023,null,null,null,null,188,339.33609999999931,63795.186799999872]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},{"$f":"'School Resources'!J195","v":"F"},{"$f":"'School Resources'!F195","v":0},{"$f":"'School Resources'!G195","v":38.798000000000002},{"$f":"'School Resources'!H195","v":66.536000000000001},{"$f":"'School Resources'!I195","v":105.334},{"$f":"SUM(ADM!F195:K195)","v":0},{"$f":"SUM(ADM!L195:N195)","v":38.798000000000002},{"$f":"SUM(ADM!O195:R195)","v":66.536000000000001},105.334,{"$f":"IF(F195=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K195*Inputs!$D$162,(G195*Inputs!$D$162))))","v":0},{"$f":"IF(F195=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L195,$X$6:$Z$1266,3)),(VLOOKUP(H195,$X$6:$Z$1266,3)))))","v":26878.423351968031},{"$f":"IF(F195=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M195,$T$6:$V$1905,3)),(VLOOKUP(I195,$T$6:$V$1905,3)))))","v":115795.35868225436},{"$f":"IF(AND(F195=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J195*Inputs!$D$161,SUM(O195:Q195))","v":142673.78203422239},null,189,{"$f":"AC195*Inputs!$D$165","v":1332.2941178284759},251803.58826958196,null,189,{"$f":"AG195*Inputs!$D$165","v":409.38096397578244},77373.002191422886,null,189,{"$f":"AK195*Inputs!$E$165","v":1322.3762956113903},249929.11987055276,null,189,{"$f":"AO195*Inputs!$E$165","v":406.33346300325798},76797.024507615759,null,189,{"$f":"AS195*Inputs!$F$165","v":1322.3762956113903},249929.11987055276,null,189,{"$f":"AW195*Inputs!$F$165","v":406.33346300325798},76797.024507615759,null,189,{"$f":"(BA195*0.99)*Inputs!$G$165","v":1322.3762956113903},249929.11987055276,null,189,{"$f":"(BE195*0.99)*Inputs!$G$165","v":406.33346300325798},76797.024507615759,null,189,{"$f":"BI195*Inputs!$H$165","v":1335.7336319306974},252453.65643490179,null,189,{"$f":"BM195*Inputs!$H$165","v":410.43784141743231},77572.752027894705,null,189,{"$f":"BQ195*Inputs!$I$165","v":1335.7336319306974},252453.65643490179,null,189,{"$f":"BU195*Inputs!$I$165","v":410.43784141743231},77572.752027894705,null,189,{"$f":"BY195*Inputs!$J$165","v":1288.0748620353882},243446.14892468837,null,189,{"$f":"CC195*Inputs!$J$165","v":395.79348256261557},74804.968204334349,null,189,{"$f":"CG195*Inputs!$K$165","v":1234.9711045401614},233409.53875809049,null,189,{"$f":"CK195*Inputs!$K$165","v":379.47601396223928},71720.966638863218,null,189,{"$f":"CO195*Inputs!$L$165","v":1189.7602163200013},224864.68088448024,null,189,{"$f":"CS195*Inputs!$L$165","v":365.58382847999928},69095.34358271987,null,189,1144.0002080000013,216216.03931200024,null,189,351.52291199999928,66437.830367999864,null,189,1100.0002000000013,207900.03780000025,null,null,null,null,189,338.0027999999993,63882.529199999866]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},{"$f":"'School Resources'!J196","v":"F"},{"$f":"'School Resources'!F196","v":0},{"$f":"'School Resources'!G196","v":0},{"$f":"'School Resources'!H196","v":673.62299999999993},{"$f":"'School Resources'!I196","v":673.62299999999993},{"$f":"SUM(ADM!F196:K196)","v":0},{"$f":"SUM(ADM!L196:N196)","v":0},{"$f":"SUM(ADM!O196:R196)","v":673.62299999999993},673.62299999999993,{"$f":"IF(F196=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K196*Inputs!$D$162,(G196*Inputs!$D$162))))","v":0},{"$f":"IF(F196=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L196,$X$6:$Z$1266,3)),(VLOOKUP(H196,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F196=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M196,$T$6:$V$1905,3)),(VLOOKUP(I196,$T$6:$V$1905,3)))))","v":483506.993520886},{"$f":"IF(AND(F196=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J196*Inputs!$D$161,SUM(O196:Q196))","v":483506.993520886},null,190,{"$f":"AC196*Inputs!$D$165","v":1329.4103677347548},252587.9698696034,null,190,{"$f":"AG196*Inputs!$D$165","v":407.76610268093822},77475.559509378261,null,190,{"$f":"AK196*Inputs!$E$165","v":1319.5140126399551},250707.66240159149,null,190,{"$f":"AO196*Inputs!$E$165","v":404.7306230083754},76898.818371591333,null,190,{"$f":"AS196*Inputs!$F$165","v":1319.5140126399551},250707.66240159149,null,190,{"$f":"AW196*Inputs!$F$165","v":404.7306230083754},76898.818371591333,null,190,{"$f":"(BA196*0.99)*Inputs!$G$165","v":1319.5140126399551},250707.66240159149,null,190,{"$f":"(BE196*0.99)*Inputs!$G$165","v":404.7306230083754},76898.818371591333,null,190,{"$f":"BI196*Inputs!$H$165","v":1332.8424370100556},253240.06303191057,null,190,{"$f":"BM196*Inputs!$H$165","v":408.81881111957114},77675.574112718517,null,190,{"$f":"BQ196*Inputs!$I$165","v":1332.8424370100556},253240.06303191057,null,190,{"$f":"BU196*Inputs!$I$165","v":408.81881111957114},77675.574112718517,null,190,{"$f":"BY196*Inputs!$J$165","v":1285.2868245034288},244204.49665565146,null,190,{"$f":"CC196*Inputs!$J$165","v":394.23221901597992},74904.121613036186,null,190,{"$f":"CG196*Inputs!$K$165","v":1232.2980100704017},234136.62191337632,null,190,{"$f":"CK196*Inputs!$K$165","v":377.97911698559921},71816.032227263844,null,190,{"$f":"CO196*Inputs!$L$165","v":1187.1849808000015},225565.1463520003,null,190,{"$f":"CS196*Inputs!$L$165","v":364.14173119999924},69186.928927999863,null,190,1141.5240200000014,216889.56380000027,null,190,350.13627999999926,66525.89319999986,null,190,1097.6192500000013,208547.65750000026,null,null,null,null,190,336.66949999999929,63967.204999999864]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},{"$f":"'School Resources'!J197","v":"T"},{"$f":"'School Resources'!F197","v":0},{"$f":"'School Resources'!G197","v":0},{"$f":"'School Resources'!H197","v":24.442666666666668},{"$f":"'School Resources'!I197","v":24.442666666666668},{"$f":"SUM(ADM!F197:K197)","v":0},{"$f":"SUM(ADM!L197:N197)","v":0},{"$f":"SUM(ADM!O197:R197)","v":24.442666666666668},24.442666666666668,{"$f":"IF(F197=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K197*Inputs!$D$162,(G197*Inputs!$D$162))))","v":0},{"$f":"IF(F197=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L197,$X$6:$Z$1266,3)),(VLOOKUP(H197,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F197=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M197,$T$6:$V$1905,3)),(VLOOKUP(I197,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F197=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J197*Inputs!$D$161,SUM(O197:Q197))","v":7116.4368669507548},null,191,{"$f":"AC197*Inputs!$D$165","v":1326.5266176410328},253366.58396943726,null,191,{"$f":"AG197*Inputs!$D$165","v":406.15124138609423},77574.887104744004,null,191,{"$f":"AK197*Inputs!$E$165","v":1316.6517296685188},251480.48036668709,null,191,{"$f":"AO197*Inputs!$E$165","v":403.127783013493},76997.406555577167,null,191,{"$f":"AS197*Inputs!$F$165","v":1316.6517296685188},251480.48036668709,null,191,{"$f":"AW197*Inputs!$F$165","v":403.127783013493},76997.406555577167,null,191,{"$f":"(BA197*0.99)*Inputs!$G$165","v":1316.6517296685188},251480.48036668709,null,191,{"$f":"(BE197*0.99)*Inputs!$G$165","v":403.127783013493},76997.406555577167,null,191,{"$f":"BI197*Inputs!$H$165","v":1329.951242089413},254020.68723907787,null,191,{"$f":"BM197*Inputs!$H$165","v":407.19978082171008},77775.158136946629,null,191,{"$f":"BQ197*Inputs!$I$165","v":1329.951242089413},254020.68723907787,null,191,{"$f":"BU197*Inputs!$I$165","v":407.19978082171008},77775.158136946629,null,191,{"$f":"BY197*Inputs!$J$165","v":1282.4987869714687},244957.26831155052,null,191,{"$f":"CC197*Inputs!$J$165","v":392.67095546934439},75000.152494644775,null,191,{"$f":"CG197*Inputs!$K$165","v":1229.6249156006413},234858.35887972248,null,191,{"$f":"CK197*Inputs!$K$165","v":376.48222000895919},71908.104021711202,null,191,{"$f":"CO197*Inputs!$L$165","v":1184.6097452800013},226260.46134848025,null,191,{"$f":"CS197*Inputs!$L$165","v":362.6996339199992},69275.630078719842,null,191,1139.0478320000013,217558.13591200026,null,191,348.74964799999924,66611.182767999853,null,191,1095.2383000000013,209190.51530000026,null,null,null,null,191,335.33619999999928,64049.214199999864]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!J198","v":"F"},{"$f":"'School Resources'!F198","v":4.2096666666666671},{"$f":"'School Resources'!G198","v":0},{"$f":"'School Resources'!H198","v":0},{"$f":"'School Resources'!I198","v":4.2096666666666671},{"$f":"SUM(ADM!F198:K198)","v":4.2096666666666671},{"$f":"SUM(ADM!L198:N198)","v":0},{"$f":"SUM(ADM!O198:R198)","v":0},4.2096666666666671,{"$f":"IF(F198=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K198*Inputs!$D$162,(G198*Inputs!$D$162))))","v":102.00180195833336},{"$f":"IF(F198=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L198,$X$6:$Z$1266,3)),(VLOOKUP(H198,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F198=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M198,$T$6:$V$1905,3)),(VLOOKUP(I198,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F198=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J198*Inputs!$D$161,SUM(O198:Q198))","v":102.00180195833336},null,192,{"$f":"AC198*Inputs!$D$165","v":1323.6428675473119},254139.4305690839,null,192,{"$f":"AG198*Inputs!$D$165","v":404.53638009125029},77670.984977520056,null,192,{"$f":"AK198*Inputs!$E$165","v":1313.7894466970836},252247.57376584003,null,192,{"$f":"AO198*Inputs!$E$165","v":401.52494301861071},77092.789059573261,null,192,{"$f":"AS198*Inputs!$F$165","v":1313.7894466970836},252247.57376584003,null,192,{"$f":"AW198*Inputs!$F$165","v":401.52494301861071},77092.789059573261,null,192,{"$f":"(BA198*0.99)*Inputs!$G$165","v":1313.7894466970836},252247.57376584003,null,192,{"$f":"(BE198*0.99)*Inputs!$G$165","v":401.52494301861071},77092.789059573261,null,192,{"$f":"BI198*Inputs!$H$165","v":1327.0600471687712},254795.52905640408,null,192,{"$f":"BM198*Inputs!$H$165","v":405.58075052384919},77871.504100579041,null,192,{"$f":"BQ198*Inputs!$I$165","v":1327.0600471687712},254795.52905640408,null,192,{"$f":"BU198*Inputs!$I$165","v":405.58075052384919},77871.504100579041,null,192,{"$f":"BY198*Inputs!$J$165","v":1279.7107494395095},245704.46389238583,null,192,{"$f":"CC198*Inputs!$J$165","v":391.10969192270898},75093.060849160131,null,192,{"$f":"CG198*Inputs!$K$165","v":1226.9518211308816},235574.74965712929,null,192,{"$f":"CK198*Inputs!$K$165","v":374.98532303231929},71997.182022205307,null,192,{"$f":"CO198*Inputs!$L$165","v":1182.0345097600016},226950.6258739203,null,192,{"$f":"CS198*Inputs!$L$165","v":361.25753663999927},69361.447034879864,null,192,1136.5716440000015,218221.75564800028,null,192,347.36301599999928,66693.699071999858,null,192,1092.8573500000014,209828.61120000028,null,null,null,null,192,334.00289999999927,64128.55679999986]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!J199","v":"F"},{"$f":"'School Resources'!F199","v":339.42600000000004},{"$f":"'School Resources'!G199","v":0},{"$f":"'School Resources'!H199","v":0},{"$f":"'School Resources'!I199","v":339.42600000000004},{"$f":"SUM(ADM!F199:K199)","v":339.42600000000004},{"$f":"SUM(ADM!L199:N199)","v":0},{"$f":"SUM(ADM!O199:R199)","v":0},339.42600000000004,{"$f":"IF(F199=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K199*Inputs!$D$162,(G199*Inputs!$D$162))))","v":8224.4192647500022},{"$f":"IF(F199=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L199,$X$6:$Z$1266,3)),(VLOOKUP(H199,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F199=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M199,$T$6:$V$1905,3)),(VLOOKUP(I199,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F199=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J199*Inputs!$D$161,SUM(O199:Q199))","v":8224.4192647500022},null,193,{"$f":"AC199*Inputs!$D$165","v":1320.7591174535899},254906.50966854283,null,193,{"$f":"AG199*Inputs!$D$165","v":402.92151879640619},{"$f":"Y199*X199","v":77763.853127706388},null,193,{"$f":"AK199*Inputs!$E$165","v":1310.9271637256475},{"$f":"AB199*AC199","v":253008.94259904997},null,193,{"$f":"AO199*Inputs!$E$165","v":399.9221030237282},{"$f":"AG199*AF199","v":77184.965883579542},null,193,{"$f":"AS199*Inputs!$F$165","v":1310.9271637256475},{"$f":"AJ199*AK199","v":253008.94259904997},null,193,{"$f":"AW199*Inputs!$F$165","v":399.9221030237282},{"$f":"AO199*AN199","v":77184.965883579542},null,193,{"$f":"(BA199*0.99)*Inputs!$G$165","v":1310.9271637256475},{"$f":"AR199*AS199","v":253008.94259904997},null,193,{"$f":"(BE199*0.99)*Inputs!$G$165","v":399.9221030237282},{"$f":"AW199*AV199","v":77184.965883579542},null,193,{"$f":"BI199*Inputs!$H$165","v":1324.1688522481288},{"$f":"AZ199*BA199","v":255564.58848388886},null,193,{"$f":"BM199*Inputs!$H$165","v":403.96172022598807},{"$f":"BE199*BD199","v":77964.612003615694},null,193,{"$f":"BQ199*Inputs!$I$165","v":1324.1688522481288},{"$f":"BH199*BI199","v":255564.58848388886},null,193,{"$f":"BU199*Inputs!$I$165","v":403.96172022598807},{"$f":"BL199*BM199","v":77964.612003615694},null,193,{"$f":"BY199*Inputs!$J$165","v":1276.9227119075497},{"$f":"BP199*BQ199","v":246446.08339815709},null,193,{"$f":"CC199*Inputs!$J$165","v":389.54842837607339},{"$f":"BT199*BU199","v":75182.846676582165},null,193,{"$f":"CG199*Inputs!$K$165","v":1224.2787266611215},{"$f":"BX199*BY199","v":236285.79424559645},null,193,{"$f":"CK199*Inputs!$K$165","v":373.48842605567921},{"$f":"CC199*CB199","v":72083.266228746084},null,193,{"$f":"CO199*Inputs!$L$165","v":1179.4592742400014},{"$f":"CF199*CG199","v":227635.63992832028},null,193,{"$f":"CS199*Inputs!$L$165","v":359.81543935999923},{"$f":"CK199*CJ199","v":69444.379796479858},null,193,1134.0954560000014,{"$f":"CN199*CO199","v":218880.42300800027},null,193,345.97638399999926,{"$f":"CS199*CR199","v":66773.442111999859},null,193,1090.4764000000014,210461.94520000028,null,null,null,null,193,332.66959999999926,64205.23279999986]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!J200","v":"F"},{"$f":"'School Resources'!F200","v":280.17500000000001},{"$f":"'School Resources'!G200","v":0},{"$f":"'School Resources'!H200","v":0},{"$f":"'School Resources'!I200","v":280.17500000000001},{"$f":"SUM(ADM!F200:K200)","v":280.17500000000001},{"$f":"SUM(ADM!L200:N200)","v":0},{"$f":"SUM(ADM!O200:R200)","v":0},280.17500000000001,{"$f":"IF(F200=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K200*Inputs!$D$162,(G200*Inputs!$D$162))))","v":6788.7453156250012},{"$f":"IF(F200=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L200,$X$6:$Z$1266,3)),(VLOOKUP(H200,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F200=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M200,$T$6:$V$1905,3)),(VLOOKUP(I200,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F200=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J200*Inputs!$D$161,SUM(O200:Q200))","v":6788.7453156250012},null,194,{"$f":"AC200*Inputs!$D$165","v":1317.875367359869},{"$f":"T200*U200","v":255667.82126781458},null,194,{"$f":"AG200*Inputs!$D$165","v":401.30665750156209},77853.491555303044,null,194,{"$f":"AK200*Inputs!$E$165","v":1308.0648807542123},253764.58686631717,null,194,{"$f":"AO200*Inputs!$E$165","v":398.31926302884574},77273.937027596068,null,194,{"$f":"AS200*Inputs!$F$165","v":1308.0648807542123},253764.58686631717,null,194,{"$f":"AW200*Inputs!$F$165","v":398.31926302884574},77273.937027596068,null,194,{"$f":"(BA200*0.99)*Inputs!$G$165","v":1308.0648807542123},253764.58686631717,null,194,{"$f":"(BE200*0.99)*Inputs!$G$165","v":398.31926302884574},77273.937027596068,null,194,{"$f":"BI200*Inputs!$H$165","v":1321.2776573274871},256327.86552153248,null,194,{"$f":"BM200*Inputs!$H$165","v":402.34268992812702},78054.481846056646,null,194,{"$f":"BQ200*Inputs!$I$165","v":1321.2776573274871},256327.86552153248,null,194,{"$f":"BU200*Inputs!$I$165","v":402.34268992812702},78054.481846056646,null,194,{"$f":"BY200*Inputs!$J$165","v":1274.1346743755903},247182.12682886451,null,194,{"$f":"CC200*Inputs!$J$165","v":387.98716482943786},75269.509976910951,null,194,{"$f":"CG200*Inputs!$K$165","v":1221.6056321913618},236991.49264512418,null,194,{"$f":"CK200*Inputs!$K$165","v":371.9915290790392},72166.356641333608,null,194,{"$f":"CO200*Inputs!$L$165","v":1176.8840387200016},228315.50351168032,null,194,{"$f":"CS200*Inputs!$L$165","v":358.37334207999919},69524.428363519837,null,194,1131.6192680000015,219534.13799200029,null,194,344.58975199999924,66850.411887999857,null,194,1088.0954500000014,{"$f":"CW200*CV200","v":211090.51730000027},null,null,null,null,194,331.33629999999926,{"$f":"DD200*DC200","v":64279.242199999855}]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!J201","v":"F"},{"$f":"'School Resources'!F201","v":314.45100000000002},{"$f":"'School Resources'!G201","v":0},{"$f":"'School Resources'!H201","v":0},{"$f":"'School Resources'!I201","v":314.45100000000002},{"$f":"SUM(ADM!F201:K201)","v":314.45100000000002},{"$f":"SUM(ADM!L201:N201)","v":0},{"$f":"SUM(ADM!O201:R201)","v":0},314.45100000000002,{"$f":"IF(F201=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K201*Inputs!$D$162,(G201*Inputs!$D$162))))","v":7619.2656491250009},{"$f":"IF(F201=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L201,$X$6:$Z$1266,3)),(VLOOKUP(H201,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F201=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M201,$T$6:$V$1905,3)),(VLOOKUP(I201,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F201=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J201*Inputs!$D$161,SUM(O201:Q201))","v":7619.2656491250009},null,195,{"$f":"AC201*Inputs!$D$165","v":1314.9916172661467},256423.36536689859,null,195,{"$f":"AG201*Inputs!$D$165","v":399.69179620671804},77939.900260310023,null,195,{"$f":"AK201*Inputs!$E$165","v":1305.2025977827759},254514.50656764131,null,195,{"$f":"AO201*Inputs!$E$165","v":396.71642303396328},77359.70249162284,null,195,{"$f":"AS201*Inputs!$F$165","v":1305.2025977827759},254514.50656764131,null,195,{"$f":"AW201*Inputs!$F$165","v":396.71642303396328},77359.70249162284,null,195,{"$f":"(BA201*0.99)*Inputs!$G$165","v":1305.2025977827759},254514.50656764131,null,195,{"$f":"(BE201*0.99)*Inputs!$G$165","v":396.71642303396328},77359.70249162284,null,195,{"$f":"BI201*Inputs!$H$165","v":1318.3864624068444},257085.36016933466,null,195,{"$f":"BM201*Inputs!$H$165","v":400.72365963026596},78141.113627901868,null,195,{"$f":"BQ201*Inputs!$I$165","v":1318.3864624068444},257085.36016933466,null,195,{"$f":"BU201*Inputs!$I$165","v":400.72365963026596},78141.113627901868,null,195,{"$f":"BY201*Inputs!$J$165","v":1271.3466368436302},247912.59418450791,null,195,{"$f":"CC201*Inputs!$J$165","v":386.42590128280233},75353.05075014646,null,195,{"$f":"CG201*Inputs!$K$165","v":1218.9325377216014},237691.84485571229,null,195,{"$f":"CK201*Inputs!$K$165","v":370.49463210239918},72246.453259967835,null,195,{"$f":"CO201*Inputs!$L$165","v":1174.3088032000014},228990.21662400028,null,195,{"$f":"CS201*Inputs!$L$165","v":356.93124479999921},69601.592735999846,null,195,1129.1430800000014,220182.90060000028,null,195,343.20311999999922,66924.608399999852,null,195,1085.7145000000014,211714.32750000028,null,null,null,null,195,330.00299999999925,64350.584999999854]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!J202","v":"F"},{"$f":"'School Resources'!F202","v":469.39400000000001},{"$f":"'School Resources'!G202","v":0},{"$f":"'School Resources'!H202","v":0},{"$f":"'School Resources'!I202","v":469.39400000000001},{"$f":"SUM(ADM!F202:K202)","v":469.39400000000001},{"$f":"SUM(ADM!L202:N202)","v":0},{"$f":"SUM(ADM!O202:R202)","v":0},469.39400000000001,{"$f":"IF(F202=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K202*Inputs!$D$162,(G202*Inputs!$D$162))))","v":11373.592642750002},{"$f":"IF(F202=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L202,$X$6:$Z$1266,3)),(VLOOKUP(H202,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F202=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M202,$T$6:$V$1905,3)),(VLOOKUP(I202,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F202=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J202*Inputs!$D$161,SUM(O202:Q202))","v":11373.592642750002},null,196,{"$f":"AC202*Inputs!$D$165","v":1312.1078671724256},257173.14196579542,null,196,{"$f":"AG202*Inputs!$D$165","v":398.07693491187399},78023.079242727297,null,196,{"$f":"AK202*Inputs!$E$165","v":1302.3403148113405},255258.70170302273,null,196,{"$f":"AO202*Inputs!$E$165","v":395.11358303908088},77442.262275659858,null,196,{"$f":"AS202*Inputs!$F$165","v":1302.3403148113405},255258.70170302273,null,196,{"$f":"AW202*Inputs!$F$165","v":395.11358303908088},77442.262275659858,null,196,{"$f":"(BA202*0.99)*Inputs!$G$165","v":1302.3403148113405},255258.70170302273,null,196,{"$f":"(BE202*0.99)*Inputs!$G$165","v":395.11358303908088},77442.262275659858,null,196,{"$f":"BI202*Inputs!$H$165","v":1315.4952674862025},257837.07242729567,null,196,{"$f":"BM202*Inputs!$H$165","v":399.10462933240495},78224.507349151376,null,196,{"$f":"BQ202*Inputs!$I$165","v":1315.4952674862025},257837.07242729567,null,196,{"$f":"BU202*Inputs!$I$165","v":399.10462933240495},78224.507349151376,null,196,{"$f":"BY202*Inputs!$J$165","v":1268.5585993116708},248637.48546508749,null,196,{"$f":"CC202*Inputs!$J$165","v":384.8646377361668},75433.468996288691,null,196,{"$f":"CG202*Inputs!$K$165","v":1216.2594432518417},238386.85087736096,null,196,{"$f":"CK202*Inputs!$K$165","v":368.99773512575916},72323.556084648793,null,196,{"$f":"CO202*Inputs!$L$165","v":1171.7335676800017},229659.77926528032,null,196,{"$f":"CS202*Inputs!$L$165","v":355.48914751999916},69675.87291391984,null,196,1126.6668920000016,220826.7108320003,null,196,341.8164879999992,66996.031647999844,null,196,1083.3335500000014,212333.37580000027,null,null,null,null,196,328.66969999999924,64419.261199999848]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},{"$f":"'School Resources'!J203","v":"F"},{"$f":"'School Resources'!F203","v":195.16533333333331},{"$f":"'School Resources'!G203","v":0},{"$f":"'School Resources'!H203","v":0},{"$f":"'School Resources'!I203","v":195.16533333333331},{"$f":"SUM(ADM!F203:K203)","v":195.16533333333331},{"$f":"SUM(ADM!L203:N203)","v":0},{"$f":"SUM(ADM!O203:R203)","v":0},{"$f":"SUM(K203:M203)","v":195.16533333333331},{"$f":"IF(F203=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K203*Inputs!$D$162,(G203*Inputs!$D$162))))","v":4728.9292136666663},{"$f":"IF(F203=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L203,$X$6:$Z$1266,3)),(VLOOKUP(H203,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F203=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M203,$T$6:$V$1905,3)),(VLOOKUP(I203,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F203=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J203*Inputs!$D$161,SUM(O203:Q203))","v":4728.9292136666663},null,197,{"$f":"AC203*Inputs!$D$165","v":1309.224117078704},257917.15106450469,null,197,{"$f":"AG203*Inputs!$D$165","v":396.46207361703006},78103.028502554924,null,197,{"$f":"AK203*Inputs!$E$165","v":1299.4780318399046},255997.1722724612,null,197,{"$f":"AO203*Inputs!$E$165","v":393.51074304419853},77521.616379707106,null,197,{"$f":"AS203*Inputs!$F$165","v":1299.4780318399046},255997.1722724612,null,197,{"$f":"AW203*Inputs!$F$165","v":393.51074304419853},77521.616379707106,null,197,{"$f":"(BA203*0.99)*Inputs!$G$165","v":1299.4780318399046},255997.1722724612,null,197,{"$f":"(BE203*0.99)*Inputs!$G$165","v":393.51074304419853},77521.616379707106,null,197,{"$f":"BI203*Inputs!$H$165","v":1312.6040725655603},258583.00229541538,null,197,{"$f":"BM203*Inputs!$H$165","v":397.48559903454395},78304.663009805154,null,197,{"$f":"BQ203*Inputs!$I$165","v":1312.6040725655603},258583.00229541538,null,197,{"$f":"BU203*Inputs!$I$165","v":397.48559903454395},78304.663009805154,null,197,{"$f":"BY203*Inputs!$J$165","v":1265.770561779711},249356.80067060306,null,197,{"$f":"CC203*Inputs!$J$165","v":383.30337418953133},75510.764715337675,null,197,{"$f":"CG203*Inputs!$K$165","v":1213.5863487820816},239076.51071007008,null,197,{"$f":"CK203*Inputs!$K$165","v":367.5008381491192},72397.665115376483,null,197,{"$f":"CO203*Inputs!$L$165","v":1169.1583321600015},230324.19143552028,null,197,{"$f":"CS203*Inputs!$L$165","v":354.04705023999924},69747.26889727985,null,197,1124.1907040000015,221465.56868800029,null,197,340.42985599999923,67064.681631999847,null,197,1080.9526000000014,212947.66220000028,null,null,null,null,197,327.33639999999923,64485.270799999846]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},{"$f":"'School Resources'!J204","v":"F"},{"$f":"'School Resources'!F204","v":300.41799999999995},{"$f":"'School Resources'!G204","v":0},{"$f":"'School Resources'!H204","v":0},{"$f":"'School Resources'!I204","v":300.41799999999995},{"$f":"SUM(ADM!F204:K204)","v":300.41799999999995},{"$f":"SUM(ADM!L204:N204)","v":0},{"$f":"SUM(ADM!O204:R204)","v":0},300.41799999999995,{"$f":"IF(F204=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K204*Inputs!$D$162,(G204*Inputs!$D$162))))","v":7279.2407967499994},{"$f":"IF(F204=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L204,$X$6:$Z$1266,3)),(VLOOKUP(H204,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F204=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M204,$T$6:$V$1905,3)),(VLOOKUP(I204,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F204=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J204*Inputs!$D$161,SUM(O204:Q204))","v":7279.2407967499994},null,198,{"$f":"AC204*Inputs!$D$165","v":1306.3403669849827},258655.39266302658,null,198,{"$f":"AG204*Inputs!$D$165","v":394.8472123221859},78179.748039792801,null,198,{"$f":"AK204*Inputs!$E$165","v":1296.6157488684692},256729.91827595688,null,198,{"$f":"AO204*Inputs!$E$165","v":391.90790304931602},77597.76480376457,null,198,{"$f":"AS204*Inputs!$F$165","v":1296.6157488684692},256729.91827595688,null,198,{"$f":"AW204*Inputs!$F$165","v":391.90790304931602},77597.76480376457,null,198,{"$f":"(BA204*0.99)*Inputs!$G$165","v":1296.6157488684692},256729.91827595688,null,198,{"$f":"(BE204*0.99)*Inputs!$G$165","v":391.90790304931602},77597.76480376457,null,198,{"$f":"BI204*Inputs!$H$165","v":1309.7128776449183},259323.14977369382,null,198,{"$f":"BM204*Inputs!$H$165","v":395.86656873668284},78381.580609863202,null,198,{"$f":"BQ204*Inputs!$I$165","v":1309.7128776449183},259323.14977369382,null,198,{"$f":"BU204*Inputs!$I$165","v":395.86656873668284},78381.580609863202,null,198,{"$f":"BY204*Inputs!$J$165","v":1262.9825242477516},250070.53980105481,null,198,{"$f":"CC204*Inputs!$J$165","v":381.74211064289574},75584.937907293352,null,198,{"$f":"CG204*Inputs!$K$165","v":1210.9132543123219},239760.82435383974,null,198,{"$f":"CK204*Inputs!$K$165","v":366.00394117247919},72468.780352150876,null,198,{"$f":"CO204*Inputs!$L$165","v":1166.5830966400017},230983.45313472033,null,198,{"$f":"CS204*Inputs!$L$165","v":352.6049529599992},69815.780686079845,null,198,1121.7145160000016,222099.47416800031,null,198,339.04322399999921,67130.558351999847,null,198,1078.5716500000015,213557.18670000028,null,null,null,null,198,326.00309999999922,64548.613799999846]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},{"$f":"'School Resources'!J205","v":"F"},{"$f":"'School Resources'!F205","v":324.35399999999998},{"$f":"'School Resources'!G205","v":0},{"$f":"'School Resources'!H205","v":0},{"$f":"'School Resources'!I205","v":324.35399999999998},{"$f":"SUM(ADM!F205:K205)","v":324.35399999999998},{"$f":"SUM(ADM!L205:N205)","v":0},{"$f":"SUM(ADM!O205:R205)","v":0},324.35399999999998,{"$f":"IF(F205=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K205*Inputs!$D$162,(G205*Inputs!$D$162))))","v":7859.2190527500006},{"$f":"IF(F205=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L205,$X$6:$Z$1266,3)),(VLOOKUP(H205,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F205=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M205,$T$6:$V$1905,3)),(VLOOKUP(I205,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F205=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J205*Inputs!$D$161,SUM(O205:Q205))","v":7859.2190527500006},null,199,{"$f":"AC205*Inputs!$D$165","v":1303.4566168912606},259387.86676136087,null,199,{"$f":"AG205*Inputs!$D$165","v":393.23235102734179},78253.237854441017,null,199,{"$f":"AK205*Inputs!$E$165","v":1293.7534658970328},257456.93971350952,null,199,{"$f":"AO205*Inputs!$E$165","v":390.3050630544335},77670.707547832266,null,199,{"$f":"AS205*Inputs!$F$165","v":1293.7534658970328},257456.93971350952,null,199,{"$f":"AW205*Inputs!$F$165","v":390.3050630544335},77670.707547832266,null,199,{"$f":"(BA205*0.99)*Inputs!$G$165","v":1293.7534658970328},257456.93971350952,null,199,{"$f":"(BE205*0.99)*Inputs!$G$165","v":390.3050630544335},77670.707547832266,null,199,{"$f":"BI205*Inputs!$H$165","v":1306.8216827242757},260057.51486213086,null,199,{"$f":"BM205*Inputs!$H$165","v":394.24753843882172},78455.260149325521,null,199,{"$f":"BQ205*Inputs!$I$165","v":1306.8216827242757},260057.51486213086,null,199,{"$f":"BU205*Inputs!$I$165","v":394.24753843882172},78455.260149325521,null,199,{"$f":"BY205*Inputs!$J$165","v":1260.1944867157915},250778.70285644251,null,199,{"$f":"CC205*Inputs!$J$165","v":380.18084709626015},75655.988572155766,null,199,{"$f":"CG205*Inputs!$K$165","v":1208.2401598425615},240439.79180866975,null,199,{"$f":"CK205*Inputs!$K$165","v":364.50704419583911},72536.901794971986,null,199,{"$f":"CO205*Inputs!$L$165","v":1164.0078611200015},231637.56436288031,null,199,{"$f":"CS205*Inputs!$L$165","v":351.16285567999915},69881.408280319825,null,199,1119.2383280000015,222728.42727200029,null,199,337.65659199999919,67193.661807999844,null,199,1076.1907000000015,214161.9493000003,null,null,null,null,199,324.66979999999921,64609.290199999843]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},{"$f":"'School Resources'!J206","v":"F"},{"$f":"'School Resources'!F206","v":199.38900000000004},{"$f":"'School Resources'!G206","v":0},{"$f":"'School Resources'!H206","v":0},{"$f":"'School Resources'!I206","v":199.38900000000004},{"$f":"SUM(ADM!F206:K206)","v":199.38900000000004},{"$f":"SUM(ADM!L206:N206)","v":0},{"$f":"SUM(ADM!O206:R206)","v":0},199.38900000000004,{"$f":"IF(F206=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K206*Inputs!$D$162,(G206*Inputs!$D$162))))","v":4831.270240875001},{"$f":"IF(F206=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L206,$X$6:$Z$1266,3)),(VLOOKUP(H206,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F206=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M206,$T$6:$V$1905,3)),(VLOOKUP(I206,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F206=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J206*Inputs!$D$161,SUM(O206:Q206))","v":4831.270240875001},null,200,{"$f":"AC206*Inputs!$D$165","v":1300.5728667975397},260114.57335950795,null,200,{"$f":"AG206*Inputs!$D$165","v":391.6174897324978},78323.497946499556,null,200,{"$f":"AK206*Inputs!$E$165","v":1290.8911829255976},258178.23658511951,null,200,{"$f":"AO206*Inputs!$E$165","v":388.70222305955116},77740.444611910236,null,200,{"$f":"AS206*Inputs!$F$165","v":1290.8911829255976},258178.23658511951,null,200,{"$f":"AW206*Inputs!$F$165","v":388.70222305955116},77740.444611910236,null,200,{"$f":"(BA206*0.99)*Inputs!$G$165","v":1290.8911829255976},258178.23658511951,null,200,{"$f":"(BE206*0.99)*Inputs!$G$165","v":388.70222305955116},77740.444611910236,null,200,{"$f":"BI206*Inputs!$H$165","v":1303.9304878036339},260786.09756072678,null,200,{"$f":"BM206*Inputs!$H$165","v":392.62850814096078},78525.701628192153,null,200,{"$f":"BQ206*Inputs!$I$165","v":1303.9304878036339},260786.09756072678,null,200,{"$f":"BU206*Inputs!$I$165","v":392.62850814096078},78525.701628192153,null,200,{"$f":"BY206*Inputs!$J$165","v":1257.4064491838321},251481.28983676643,null,200,{"$f":"CC206*Inputs!$J$165","v":378.61958354962468},75723.916709924932,null,200,{"$f":"CG206*Inputs!$K$165","v":1205.5670653728018},241113.41307456038,null,200,{"$f":"CK206*Inputs!$K$165","v":363.01014721919915},72602.029443839827,null,200,{"$f":"CO206*Inputs!$L$165","v":1161.4326256000018},232286.52512000035,null,200,{"$f":"CS206*Inputs!$L$165","v":349.72075839999917},69944.151679999835,null,200,1116.7621400000016,223352.42800000033,null,200,336.26995999999917,67253.991999999838,null,200,1073.8097500000015,214761.9500000003,null,null,null,null,200,323.33649999999921,64667.299999999843]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},{"$f":"'School Resources'!J207","v":"F"},{"$f":"'School Resources'!F207","v":224.39233333333331},{"$f":"'School Resources'!G207","v":0},{"$f":"'School Resources'!H207","v":0},{"$f":"'School Resources'!I207","v":224.39233333333331},{"$f":"SUM(ADM!F207:K207)","v":224.39233333333331},{"$f":"SUM(ADM!L207:N207)","v":0},{"$f":"SUM(ADM!O207:R207)","v":0},224.39233333333331,{"$f":"IF(F207=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K207*Inputs!$D$162,(G207*Inputs!$D$162))))","v":5437.1103837916662},{"$f":"IF(F207=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L207,$X$6:$Z$1266,3)),(VLOOKUP(H207,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F207=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M207,$T$6:$V$1905,3)),(VLOOKUP(I207,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F207=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J207*Inputs!$D$161,SUM(O207:Q207))","v":5437.1103837916662},null,201,{"$f":"AC207*Inputs!$D$165","v":1297.6891167038177},260835.51245746735,null,201,{"$f":"AG207*Inputs!$D$165","v":390.0026284376537},78390.52831596839,null,201,{"$f":"AK207*Inputs!$E$165","v":1288.0288999541615},258893.80889078646,null,201,{"$f":"AO207*Inputs!$E$165","v":387.09938306466864},77806.975995998393,null,201,{"$f":"AS207*Inputs!$F$165","v":1288.0288999541615},258893.80889078646,null,201,{"$f":"AW207*Inputs!$F$165","v":387.09938306466864},77806.975995998393,null,201,{"$f":"(BA207*0.99)*Inputs!$G$165","v":1288.0288999541615},258893.80889078646,null,201,{"$f":"(BE207*0.99)*Inputs!$G$165","v":387.09938306466864},77806.975995998393,null,201,{"$f":"BI207*Inputs!$H$165","v":1301.0392928829915},261508.8978694813,null,201,{"$f":"BM207*Inputs!$H$165","v":391.00947784309966},78592.905046463027,null,201,{"$f":"BQ207*Inputs!$I$165","v":1301.0392928829915},261508.8978694813,null,201,{"$f":"BU207*Inputs!$I$165","v":391.00947784309966},78592.905046463027,null,201,{"$f":"BY207*Inputs!$J$165","v":1254.6184116518723},252178.30074202633,null,201,{"$f":"CC207*Inputs!$J$165","v":377.05832000298909},75788.722320600806,null,201,{"$f":"CG207*Inputs!$K$165","v":1202.8939709030417},241781.68815151139,null,201,{"$f":"CK207*Inputs!$K$165","v":361.51325024255908},72664.163298754371,null,201,{"$f":"CO207*Inputs!$L$165","v":1158.8573900800016},232930.33540608032,null,201,{"$f":"CS207*Inputs!$L$165","v":348.27866111999913},70004.010885119831,null,201,1114.2859520000015,223971.47635200032,null,201,334.88332799999915,67311.548927999829,null,201,1071.4288000000015,215357.18880000029,null,null,null,null,201,322.0031999999992,64722.643199999839]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},{"$f":"'School Resources'!J208","v":"F"},{"$f":"'School Resources'!F208","v":268.47299999999996},{"$f":"'School Resources'!G208","v":0},{"$f":"'School Resources'!H208","v":0},{"$f":"'School Resources'!I208","v":268.47299999999996},{"$f":"SUM(ADM!F208:K208)","v":268.47299999999996},{"$f":"SUM(ADM!L208:N208)","v":0},{"$f":"SUM(ADM!O208:R208)","v":0},268.47299999999996,{"$f":"IF(F208=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K208*Inputs!$D$162,(G208*Inputs!$D$162))))","v":6505.2014673749991},{"$f":"IF(F208=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L208,$X$6:$Z$1266,3)),(VLOOKUP(H208,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F208=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M208,$T$6:$V$1905,3)),(VLOOKUP(I208,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F208=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J208*Inputs!$D$161,SUM(O208:Q208))","v":6505.2014673749991},null,202,{"$f":"AC208*Inputs!$D$165","v":1294.8053666100968},261550.68405523954,null,202,{"$f":"AG208*Inputs!$D$165","v":388.38776714280965},78454.328962847547,null,202,{"$f":"AK208*Inputs!$E$165","v":1285.1666169827263},259603.6566305107,null,202,{"$f":"AO208*Inputs!$E$165","v":385.49654306978624},77870.301700096825,null,202,{"$f":"AS208*Inputs!$F$165","v":1285.1666169827263},259603.6566305107,null,202,{"$f":"AW208*Inputs!$F$165","v":385.49654306978624},77870.301700096825,null,202,{"$f":"(BA208*0.99)*Inputs!$G$165","v":1285.1666169827263},259603.6566305107,null,202,{"$f":"(BE208*0.99)*Inputs!$G$165","v":385.49654306978624},77870.301700096825,null,202,{"$f":"BI208*Inputs!$H$165","v":1298.1480979623498},262225.91578839463,null,202,{"$f":"BM208*Inputs!$H$165","v":389.39044754523866},78656.870404138215,null,202,{"$f":"BQ208*Inputs!$I$165","v":1298.1480979623498},262225.91578839463,null,202,{"$f":"BU208*Inputs!$I$165","v":389.39044754523866},78656.870404138215,null,202,{"$f":"BY208*Inputs!$J$165","v":1251.8303741199131},252869.73557222245,null,202,{"$f":"CC208*Inputs!$J$165","v":375.49705645635362},75850.405404183432,null,202,{"$f":"CG208*Inputs!$K$165","v":1200.220876433282},242444.61703952297,null,202,{"$f":"CK208*Inputs!$K$165","v":360.01635326591912},72723.303359715661,null,202,{"$f":"CO208*Inputs!$L$165","v":1156.2821545600018},233568.99522112036,null,202,{"$f":"CS208*Inputs!$L$165","v":346.83656383999914},70060.985895679827,null,202,1111.8097640000017,224585.57232800033,null,202,333.49669599999919,67366.332591999831,null,202,1069.0478500000015,215947.6657000003,null,null,null,null,202,320.66989999999919,64775.319799999837]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},{"$f":"'School Resources'!J209","v":"F"},{"$f":"'School Resources'!F209","v":388.13400000000001},{"$f":"'School Resources'!G209","v":0},{"$f":"'School Resources'!H209","v":0},{"$f":"'School Resources'!I209","v":388.13400000000001},{"$f":"SUM(ADM!F209:K209)","v":388.13400000000001},{"$f":"SUM(ADM!L209:N209)","v":0},{"$f":"SUM(ADM!O209:R209)","v":0},388.13400000000001,{"$f":"IF(F209=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K209*Inputs!$D$162,(G209*Inputs!$D$162))))","v":9404.6323702500013},{"$f":"IF(F209=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L209,$X$6:$Z$1266,3)),(VLOOKUP(H209,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F209=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M209,$T$6:$V$1905,3)),(VLOOKUP(I209,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F209=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J209*Inputs!$D$161,SUM(O209:Q209))","v":9404.6323702500013},null,203,{"$f":"AC209*Inputs!$D$165","v":1291.9216165163748},262260.08815282409,null,203,{"$f":"AG209*Inputs!$D$165","v":386.77290584796577},78514.899887137057,null,203,{"$f":"AK209*Inputs!$E$165","v":1282.3043340112899},260307.77980429184,null,203,{"$f":"AO209*Inputs!$E$165","v":383.89370307490395},77930.421724205502,null,203,{"$f":"AS209*Inputs!$F$165","v":1282.3043340112899},260307.77980429184,null,203,{"$f":"AW209*Inputs!$F$165","v":383.89370307490395},77930.421724205502,null,203,{"$f":"(BA209*0.99)*Inputs!$G$165","v":1282.3043340112899},260307.77980429184,null,203,{"$f":"(BE209*0.99)*Inputs!$G$165","v":383.89370307490395},77930.421724205502,null,203,{"$f":"BI209*Inputs!$H$165","v":1295.2569030417071},262937.15131746652,null,203,{"$f":"BM209*Inputs!$H$165","v":387.77141724737771},78717.597701217674,null,203,{"$f":"BQ209*Inputs!$I$165","v":1295.2569030417071},262937.15131746652,null,203,{"$f":"BU209*Inputs!$I$165","v":387.77141724737771},78717.597701217674,null,203,{"$f":"BY209*Inputs!$J$165","v":1249.0423365879531},253555.59432735448,null,203,{"$f":"CC209*Inputs!$J$165","v":373.93579290971815},75908.96596067278,null,203,{"$f":"CG209*Inputs!$K$165","v":1197.5477819635216},243102.19973859488,null,203,{"$f":"CK209*Inputs!$K$165","v":358.51945628927916},72779.449626723668,null,203,{"$f":"CO209*Inputs!$L$165","v":1153.7069190400016},234202.50456512033,null,203,{"$f":"CS209*Inputs!$L$165","v":345.39446655999916},70115.076711679823,null,203,1109.3335760000016,225194.71592800031,null,203,332.11006399999917,67418.342991999831,null,203,1066.6669000000015,216533.3807000003,null,null,null,null,203,319.33659999999918,64825.329799999832]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},{"$f":"'School Resources'!J210","v":"F"},{"$f":"'School Resources'!F210","v":268.95400000000001},{"$f":"'School Resources'!G210","v":0},{"$f":"'School Resources'!H210","v":0},{"$f":"'School Resources'!I210","v":268.95400000000001},{"$f":"SUM(ADM!F210:K210)","v":268.95400000000001},{"$f":"SUM(ADM!L210:N210)","v":0},{"$f":"SUM(ADM!O210:R210)","v":0},268.95400000000001,{"$f":"IF(F210=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K210*Inputs!$D$162,(G210*Inputs!$D$162))))","v":6516.856277750001},{"$f":"IF(F210=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L210,$X$6:$Z$1266,3)),(VLOOKUP(H210,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F210=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M210,$T$6:$V$1905,3)),(VLOOKUP(I210,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F210=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J210*Inputs!$D$161,SUM(O210:Q210))","v":6516.856277750001},null,204,{"$f":"AC210*Inputs!$D$165","v":1289.0378664226537},262963.72475022136,null,204,{"$f":"AG210*Inputs!$D$165","v":385.15804455312161},78572.241088836803,null,204,{"$f":"AK210*Inputs!$E$165","v":1279.4420510398547},261006.17841213036,null,204,{"$f":"AO210*Inputs!$E$165","v":382.29086308002144},77987.336068324366,null,204,{"$f":"AS210*Inputs!$F$165","v":1279.4420510398547},261006.17841213036,null,204,{"$f":"AW210*Inputs!$F$165","v":382.29086308002144},77987.336068324366,null,204,{"$f":"(BA210*0.99)*Inputs!$G$165","v":1279.4420510398547},261006.17841213036,null,204,{"$f":"(BE210*0.99)*Inputs!$G$165","v":382.29086308002144},77987.336068324366,null,204,{"$f":"BI210*Inputs!$H$165","v":1292.3657081210654},263642.60445669736,null,204,{"$f":"BM210*Inputs!$H$165","v":386.1523869495166},78775.086937701388,null,204,{"$f":"BQ210*Inputs!$I$165","v":1292.3657081210654},263642.60445669736,null,204,{"$f":"BU210*Inputs!$I$165","v":386.1523869495166},78775.086937701388,null,204,{"$f":"BY210*Inputs!$J$165","v":1246.2542990559937},254235.87700742271,null,204,{"$f":"CC210*Inputs!$J$165","v":372.37452936308256},75964.403990068837,null,204,{"$f":"CG210*Inputs!$K$165","v":1194.8746874937619},243754.43624872743,null,204,{"$f":"CK210*Inputs!$K$165","v":357.02255931263909},72832.602099778378,null,204,{"$f":"CO210*Inputs!$L$165","v":1151.1316835200018},234830.86343808039,null,204,{"$f":"CS210*Inputs!$L$165","v":343.95236927999912},70166.28333311982,null,204,1106.8573880000017,225798.90715200035,null,204,330.72343199999915,67467.580127999827,null,204,1064.2859500000015,217114.33380000031,null,null,null,null,204,318.00329999999917,64872.67319999983]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},{"$f":"'School Resources'!J211","v":"F"},{"$f":"'School Resources'!F211","v":347.93700000000001},{"$f":"'School Resources'!G211","v":0},{"$f":"'School Resources'!H211","v":0},{"$f":"'School Resources'!I211","v":347.93700000000001},{"$f":"SUM(ADM!F211:K211)","v":347.93700000000001},{"$f":"SUM(ADM!L211:N211)","v":0},{"$f":"SUM(ADM!O211:R211)","v":0},347.93700000000001,{"$f":"IF(F211=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K211*Inputs!$D$162,(G211*Inputs!$D$162))))","v":8430.6439863750002},{"$f":"IF(F211=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L211,$X$6:$Z$1266,3)),(VLOOKUP(H211,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F211=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M211,$T$6:$V$1905,3)),(VLOOKUP(I211,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F211=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J211*Inputs!$D$161,SUM(O211:Q211))","v":8430.6439863750002},null,205,{"$f":"AC211*Inputs!$D$165","v":1286.1541163289301},263661.59384743066,null,205,{"$f":"AG211*Inputs!$D$165","v":383.54318325827762},78626.352567946917,null,205,{"$f":"AK211*Inputs!$E$165","v":1276.5797680684168},261698.85245402544,null,205,{"$f":"AO211*Inputs!$E$165","v":380.68802308513904},78041.044732453505,null,205,{"$f":"AS211*Inputs!$F$165","v":1276.5797680684168},261698.85245402544,null,205,{"$f":"AW211*Inputs!$F$165","v":380.68802308513904},78041.044732453505,null,205,{"$f":"(BA211*0.99)*Inputs!$G$165","v":1276.5797680684168},261698.85245402544,null,205,{"$f":"(BE211*0.99)*Inputs!$G$165","v":380.68802308513904},78041.044732453505,null,205,{"$f":"BI211*Inputs!$H$165","v":1289.4745132004209},264342.27520608628,null,205,{"$f":"BM211*Inputs!$H$165","v":384.53335665165559},78829.338113589401,null,205,{"$f":"BQ211*Inputs!$I$165","v":1289.4745132004209},264342.27520608628,null,205,{"$f":"BU211*Inputs!$I$165","v":384.53335665165559},78829.338113589401,null,205,{"$f":"BY211*Inputs!$J$165","v":1243.4662615240318},254910.5836124265,null,205,{"$f":"CC211*Inputs!$J$165","v":370.81326581644709},76016.71949237166,null,205,{"$f":"CG211*Inputs!$K$165","v":1192.201593024},244401.32656992,null,205,{"$f":"CK211*Inputs!$K$165","v":355.52566233599913},72882.76077887982,null,205,{"$f":"CO211*Inputs!$L$165","v":1148.556448},235454.07184000002,null,205,{"$f":"CS211*Inputs!$L$165","v":342.51027199999913},70214.605759999817,null,205,1104.3812,226398.14600000001,null,205,329.33679999999913,67514.04399999982,null,205,1061.905,217690.52499999999,null,null,null,null,205,316.66999999999916,64917.349999999831]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},{"$f":"'School Resources'!J212","v":"F"},{"$f":"'School Resources'!F212","v":151.25},{"$f":"'School Resources'!G212","v":67.348666666666645},{"$f":"'School Resources'!H212","v":0},{"$f":"'School Resources'!I212","v":218.59866666666665},{"$f":"SUM(ADM!F212:K212)","v":151.25},{"$f":"SUM(ADM!L212:N212)","v":67.348666666666674},{"$f":"SUM(ADM!O212:R212)","v":0},218.59866666666667,{"$f":"IF(F212=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K212*Inputs!$D$162,(G212*Inputs!$D$162))))","v":3664.8442187500004},{"$f":"IF(F212=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L212,$X$6:$Z$1266,3)),(VLOOKUP(H212,$X$6:$Z$1266,3)))))","v":42684.273421505837},{"$f":"IF(F212=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M212,$T$6:$V$1905,3)),(VLOOKUP(I212,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F212=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J212*Inputs!$D$161,SUM(O212:Q212))","v":46349.117640255834},null,206,{"$f":"AC212*Inputs!$D$165","v":1283.2703662352105},264353.69544445339,null,206,{"$f":"AG212*Inputs!$D$165","v":381.9283219634334},78677.234324467281,null,206,{"$f":"AK212*Inputs!$E$165","v":1273.7174850969832},262385.80192997854,null,206,{"$f":"AO212*Inputs!$E$165","v":379.08518309025646},78091.547716592831,null,206,{"$f":"AS212*Inputs!$F$165","v":1273.7174850969832},262385.80192997854,null,206,{"$f":"AW212*Inputs!$F$165","v":379.08518309025646},78091.547716592831,null,206,{"$f":"(BA212*0.99)*Inputs!$G$165","v":1273.7174850969832},262385.80192997854,null,206,{"$f":"(BE212*0.99)*Inputs!$G$165","v":379.08518309025646},78091.547716592831,null,206,{"$f":"BI212*Inputs!$H$165","v":1286.583318279781},265036.16356563487,null,206,{"$f":"BM212*Inputs!$H$165","v":382.91432635379442},78880.351228881656,null,206,{"$f":"BQ212*Inputs!$I$165","v":1286.583318279781},265036.16356563487,null,206,{"$f":"BU212*Inputs!$I$165","v":382.91432635379442},78880.351228881656,null,206,{"$f":"BY212*Inputs!$J$165","v":1240.6782239920744},255579.71414236733,null,206,{"$f":"CC212*Inputs!$J$165","v":369.25200226981144},76065.912467581162,null,206,{"$f":"CG212*Inputs!$K$165","v":1189.5284985542421},245042.87070217388,null,206,{"$f":"CK212*Inputs!$K$165","v":354.02876535935906},72929.925664027964,null,206,{"$f":"CO212*Inputs!$L$165","v":1145.9812124800019},236072.12977088039,null,206,{"$f":"CS212*Inputs!$L$165","v":341.06817471999909},70260.043992319814,null,206,1101.9050120000018,226992.43247200036,null,206,327.95016799999911,67557.73460799981,null,206,1059.5240500000016,218261.95430000033,null,null,null,null,206,315.33669999999915,64959.360199999828]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},{"$f":"'School Resources'!J213","v":"F"},{"$f":"'School Resources'!F213","v":3.468},{"$f":"'School Resources'!G213","v":0},{"$f":"'School Resources'!H213","v":0},{"$f":"'School Resources'!I213","v":3.468},{"$f":"SUM(ADM!F213:K213)","v":3.468},{"$f":"SUM(ADM!L213:N213)","v":0},{"$f":"SUM(ADM!O213:R213)","v":0},3.468,{"$f":"IF(F213=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K213*Inputs!$D$162,(G213*Inputs!$D$162))))","v":84.030940500000014},{"$f":"IF(F213=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L213,$X$6:$Z$1266,3)),(VLOOKUP(H213,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F213=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M213,$T$6:$V$1905,3)),(VLOOKUP(I213,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F213=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J213*Inputs!$D$161,SUM(O213:Q213))","v":84.030940500000014},null,207,{"$f":"AC213*Inputs!$D$165","v":1280.386616141489},265040.02954128821,null,207,{"$f":"AG213*Inputs!$D$165","v":380.31346066858947},78724.886358398027,null,207,{"$f":"AK213*Inputs!$E$165","v":1270.8552021255473},263067.02683998831,null,207,{"$f":"AO213*Inputs!$E$165","v":377.48234309537412},78138.845020742447,null,207,{"$f":"AS213*Inputs!$F$165","v":1270.8552021255473},263067.02683998831,null,207,{"$f":"AW213*Inputs!$F$165","v":377.48234309537412},78138.845020742447,null,207,{"$f":"(BA213*0.99)*Inputs!$G$165","v":1270.8552021255473},263067.02683998831,null,207,{"$f":"(BE213*0.99)*Inputs!$G$165","v":377.48234309537412},78138.845020742447,null,207,{"$f":"BI213*Inputs!$H$165","v":1283.6921233591386},265724.26953534171,null,207,{"$f":"BM213*Inputs!$H$165","v":381.29529605593348},78928.126283578225,null,207,{"$f":"BQ213*Inputs!$I$165","v":1283.6921233591386},265724.26953534171,null,207,{"$f":"BU213*Inputs!$I$165","v":381.29529605593348},78928.126283578225,null,207,{"$f":"BY213*Inputs!$J$165","v":1237.8901864601144},256243.26859724367,null,207,{"$f":"CC213*Inputs!$J$165","v":367.69073872317597},76111.98291569743,null,207,{"$f":"CG213*Inputs!$K$165","v":1186.8554040844817},245679.06864548771,null,207,{"$f":"CK213*Inputs!$K$165","v":352.5318683827191},72974.096755222854,null,207,{"$f":"CO213*Inputs!$L$165","v":1143.4059769600017},236685.03723072034,null,207,{"$f":"CS213*Inputs!$L$165","v":339.62607743999911},70302.598030079811,null,207,1099.4288240000017,227581.76656800034,null,207,326.56353599999915,67598.651951999826,null,207,1057.1431000000016,218828.62170000034,null,null,null,null,207,314.00339999999915,64998.703799999821]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},{"$f":"'School Resources'!J214","v":"F"},{"$f":"'School Resources'!F214","v":5.6460000000000008},{"$f":"'School Resources'!G214","v":0},{"$f":"'School Resources'!H214","v":0},{"$f":"'School Resources'!I214","v":5.6460000000000008},{"$f":"SUM(ADM!F214:K214)","v":5.6460000000000008},{"$f":"SUM(ADM!L214:N214)","v":0},{"$f":"SUM(ADM!O214:R214)","v":0},5.6460000000000008,{"$f":"IF(F214=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K214*Inputs!$D$162,(G214*Inputs!$D$162))))","v":136.80469725000003},{"$f":"IF(F214=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L214,$X$6:$Z$1266,3)),(VLOOKUP(H214,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F214=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M214,$T$6:$V$1905,3)),(VLOOKUP(I214,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F214=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J214*Inputs!$D$161,SUM(O214:Q214))","v":136.80469725000003},null,208,{"$f":"AC214*Inputs!$D$165","v":1277.5028660477676},265720.59613793564,null,208,{"$f":"AG214*Inputs!$D$165","v":378.69859937374542},78769.308669739054,null,208,{"$f":"AK214*Inputs!$E$165","v":1267.9929191541116},263742.52718405525,null,208,{"$f":"AO214*Inputs!$E$165","v":375.87950310049172},78182.936644902278,null,208,{"$f":"AS214*Inputs!$F$165","v":1267.9929191541116},263742.52718405525,null,208,{"$f":"AW214*Inputs!$F$165","v":375.87950310049172},78182.936644902278,null,208,{"$f":"(BA214*0.99)*Inputs!$G$165","v":1267.9929191541116},263742.52718405525,null,208,{"$f":"(BE214*0.99)*Inputs!$G$165","v":375.87950310049172},78182.936644902278,null,208,{"$f":"BI214*Inputs!$H$165","v":1280.8009284384966},266406.59311520727,null,208,{"$f":"BM214*Inputs!$H$165","v":379.67626575807242},78972.663277679065,null,208,{"$f":"BQ214*Inputs!$I$165","v":1280.8009284384966},266406.59311520727,null,208,{"$f":"BU214*Inputs!$I$165","v":379.67626575807242},78972.663277679065,null,208,{"$f":"BY214*Inputs!$J$165","v":1235.102148928155},256901.24697705623,null,208,{"$f":"CC214*Inputs!$J$165","v":366.12947517654044},76154.930836720407,null,208,{"$f":"CG214*Inputs!$K$165","v":1184.182309614722},246309.9203998622,null,208,{"$f":"CK214*Inputs!$K$165","v":351.03497140607908},73015.274052464447,null,208,{"$f":"CO214*Inputs!$L$165","v":1140.8307414400019},237292.79421952041,null,208,{"$f":"CS214*Inputs!$L$165","v":338.18398015999912},70342.267873279823,null,208,1096.9526360000018,228166.14828800038,null,208,325.17690399999913,67636.796031999824,null,208,1054.7621500000016,219390.52720000033,null,null,null,null,208,312.67009999999914,65035.380799999824]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},{"$f":"'School Resources'!J215","v":"F"},{"$f":"'School Resources'!F215","v":312.65100000000001},{"$f":"'School Resources'!G215","v":0},{"$f":"'School Resources'!H215","v":0},{"$f":"'School Resources'!I215","v":312.65100000000001},{"$f":"SUM(ADM!F215:K215)","v":312.65100000000001},{"$f":"SUM(ADM!L215:N215)","v":0},{"$f":"SUM(ADM!O215:R215)","v":0},312.65100000000001,{"$f":"IF(F215=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K215*Inputs!$D$162,(G215*Inputs!$D$162))))","v":7575.6509741250011},{"$f":"IF(F215=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L215,$X$6:$Z$1266,3)),(VLOOKUP(H215,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F215=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M215,$T$6:$V$1905,3)),(VLOOKUP(I215,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F215=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J215*Inputs!$D$161,SUM(O215:Q215))","v":7575.6509741250011},null,209,{"$f":"AC215*Inputs!$D$165","v":1274.6191159540458},266395.39523439558,null,209,{"$f":"AG215*Inputs!$D$165","v":377.08373807890138},78810.501258490389,null,209,{"$f":"AK215*Inputs!$E$165","v":1265.1306361826757},264412.30296217924,null,209,{"$f":"AO215*Inputs!$E$165","v":374.27666310560926},78223.822589072341,null,209,{"$f":"AS215*Inputs!$F$165","v":1265.1306361826757},264412.30296217924,null,209,{"$f":"AW215*Inputs!$F$165","v":374.27666310560926},78223.822589072341,null,209,{"$f":"(BA215*0.99)*Inputs!$G$165","v":1265.1306361826757},264412.30296217924,null,209,{"$f":"(BE215*0.99)*Inputs!$G$165","v":374.27666310560926},78223.822589072341,null,209,{"$f":"BI215*Inputs!$H$165","v":1277.9097335178542},267083.13430523151,null,209,{"$f":"BM215*Inputs!$H$165","v":378.05723546021136},79013.962211184175,null,209,{"$f":"BQ215*Inputs!$I$165","v":1277.9097335178542},267083.13430523151,null,209,{"$f":"BU215*Inputs!$I$165","v":378.05723546021136},79013.962211184175,null,209,{"$f":"BY215*Inputs!$J$165","v":1232.3141113961951},257553.64928180477,null,209,{"$f":"CC215*Inputs!$J$165","v":364.56821162990491},76194.75623065012,null,209,{"$f":"CG215*Inputs!$K$165","v":1181.5092151449619},246935.42596529704,null,209,{"$f":"CK215*Inputs!$K$165","v":349.53807442943906},73053.457555752771,null,209,{"$f":"CO215*Inputs!$L$165","v":1138.2555059200017},237895.40073728035,null,209,{"$f":"CS215*Inputs!$L$165","v":336.74188287999908},70379.053521919806,null,209,1094.4764480000017,228745.57763200035,null,209,323.79027199999911,67672.166847999819,null,209,1052.3812000000016,219947.67080000034,null,null,null,null,209,311.33679999999913,65069.391199999816]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},{"$f":"'School Resources'!J216","v":"F"},{"$f":"'School Resources'!F216","v":216.10300000000001},{"$f":"'School Resources'!G216","v":0},{"$f":"'School Resources'!H216","v":0},{"$f":"'School Resources'!I216","v":216.10300000000001},{"$f":"SUM(ADM!F216:K216)","v":216.10300000000001},{"$f":"SUM(ADM!L216:N216)","v":0},{"$f":"SUM(ADM!O216:R216)","v":0},216.10300000000001,{"$f":"IF(F216=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K216*Inputs!$D$162,(G216*Inputs!$D$162))))","v":5236.2567286250005},{"$f":"IF(F216=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L216,$X$6:$Z$1266,3)),(VLOOKUP(H216,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F216=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M216,$T$6:$V$1905,3)),(VLOOKUP(I216,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F216=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J216*Inputs!$D$161,SUM(O216:Q216))","v":5236.2567286250005},null,210,{"$f":"AC216*Inputs!$D$165","v":1271.73506306626},267064.36324391462,null,210,{"$f":"AG216*Inputs!$D$165","v":375.46887678405722},78848.464124652019,null,210,{"$f":"AK216*Inputs!$E$165","v":1262.2680526712256},265076.29106095736,null,210,{"$f":"AO216*Inputs!$E$165","v":372.67382311072674},78261.502853252619,null,210,{"$f":"AS216*Inputs!$F$165","v":1262.2680526712256},265076.29106095736,null,210,{"$f":"AW216*Inputs!$F$165","v":372.67382311072674},78261.502853252619,null,210,{"$f":"(BA216*0.99)*Inputs!$G$165","v":1262.2680526712256},265076.29106095736,null,210,{"$f":"(BE216*0.99)*Inputs!$G$165","v":372.67382311072674},78261.502853252619,null,210,{"$f":"BI216*Inputs!$H$165","v":1275.01823502144},267753.82935450238,null,210,{"$f":"BM216*Inputs!$H$165","v":376.43820516235024},79052.023084093555,null,210,{"$f":"BQ216*Inputs!$I$165","v":1275.01823502144},267753.82935450238,null,210,{"$f":"BU216*Inputs!$I$165","v":376.43820516235024},79052.023084093555,null,210,{"$f":"BY216*Inputs!$J$165","v":1229.5257811200001},258200.41403520002,null,210,{"$f":"CC216*Inputs!$J$165","v":363.00694808326932},76231.459097486557,null,210,{"$f":"CG216*Inputs!$K$165","v":1178.8358400000002},247555.52640000003,null,210,{"$f":"CK216*Inputs!$K$165","v":348.04117745279899},73088.647265087784,null,210,{"$f":"CO216*Inputs!$L$165","v":1135.68},238492.80000000002,null,210,{"$f":"CS216*Inputs!$L$165","v":335.29978559999904},70412.954975999804,null,210,1092,229320,null,210,322.40363999999909,67704.764399999811,null,210,1050,220500,null,null,null,null,210,310.00349999999912,65100.734999999819]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},{"$f":"'School Resources'!J217","v":"F"},{"$f":"'School Resources'!F217","v":437.22899999999998},{"$f":"'School Resources'!G217","v":0},{"$f":"'School Resources'!H217","v":0},{"$f":"'School Resources'!I217","v":437.22899999999998},{"$f":"SUM(ADM!F217:K217)","v":437.22899999999998},{"$f":"SUM(ADM!L217:N217)","v":0},{"$f":"SUM(ADM!O217:R217)","v":0},437.22899999999998,{"$f":"IF(F217=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K217*Inputs!$D$162,(G217*Inputs!$D$162))))","v":10594.222630875001},{"$f":"IF(F217=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L217,$X$6:$Z$1266,3)),(VLOOKUP(H217,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F217=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M217,$T$6:$V$1905,3)),(VLOOKUP(I217,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F217=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J217*Inputs!$D$161,SUM(O217:Q217))","v":10594.222630875001},null,211,{"$f":"AC217*Inputs!$D$165","v":1269.428062991283},267849.32129116071,null,211,{"$f":"AG217*Inputs!$D$165","v":374.77677433921161},79077.899385573648,null,211,{"$f":"AK217*Inputs!$E$165","v":1259.9782262940773},265855.40574805031,null,211,{"$f":"AO217*Inputs!$E$165","v":371.98687279326214},78489.230159378305,null,211,{"$f":"AS217*Inputs!$F$165","v":1259.9782262940773},265855.40574805031,null,211,{"$f":"AW217*Inputs!$F$165","v":371.98687279326214},78489.230159378305,null,211,{"$f":"(BA217*0.99)*Inputs!$G$165","v":1259.9782262940773},265855.40574805031,null,211,{"$f":"(BE217*0.99)*Inputs!$G$165","v":371.98687279326214},78489.230159378305,null,211,{"$f":"BI217*Inputs!$H$165","v":1272.7052790849266},268540.81388691952,null,211,{"$f":"BM217*Inputs!$H$165","v":375.74431595279003},79282.050666038704,null,211,{"$f":"BQ217*Inputs!$I$165","v":1272.7052790849266},268540.81388691952,null,211,{"$f":"BU217*Inputs!$I$165","v":375.74431595279003},79282.050666038704,null,211,{"$f":"BY217*Inputs!$J$165","v":1227.2953510944326},258959.31908092528,null,211,{"$f":"CC217*Inputs!$J$165","v":362.33781673364518},76453.279330799138,null,211,{"$f":"CG217*Inputs!$K$165","v":1176.6973644241923},248283.14389350457,null,211,{"$f":"CK217*Inputs!$K$165","v":347.39963253465504},73301.322464812212,null,211,{"$f":"CO217*Inputs!$L$165","v":1133.6198115840002},239193.78024422404,null,211,{"$f":"CS217*Inputs!$L$165","v":334.68172691199908},70617.844378431808,null,211,1090.0190496000002,229994.01946560005,null,211,321.80935279999909,67901.773440799807,null,211,1048.0952400000001,221148.09564000001,null,null,null,null,211,309.4320699999991,65290.166769999807]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},{"$f":"'School Resources'!J218","v":"F"},{"$f":"'School Resources'!F218","v":212.54899999999998},{"$f":"'School Resources'!G218","v":0},{"$f":"'School Resources'!H218","v":0},{"$f":"'School Resources'!I218","v":212.54899999999998},{"$f":"SUM(ADM!F218:K218)","v":212.54899999999998},{"$f":"SUM(ADM!L218:N218)","v":0},{"$f":"SUM(ADM!O218:R218)","v":0},212.54899999999998,{"$f":"IF(F218=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K218*Inputs!$D$162,(G218*Inputs!$D$162))))","v":5150.1419758749998},{"$f":"IF(F218=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L218,$X$6:$Z$1266,3)),(VLOOKUP(H218,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F218=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M218,$T$6:$V$1905,3)),(VLOOKUP(I218,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F218=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J218*Inputs!$D$161,SUM(O218:Q218))","v":5150.1419758749998},null,212,{"$f":"AC218*Inputs!$D$165","v":1267.1210629163056},268629.6653382568,null,212,{"$f":"AG218*Inputs!$D$165","v":374.0846718943659},79305.950441605572,null,212,{"$f":"AK218*Inputs!$E$165","v":1257.6883999169286},266629.94078238885,null,212,{"$f":"AO218*Inputs!$E$165","v":371.29992247579742},78715.583564869055,null,212,{"$f":"AS218*Inputs!$F$165","v":1257.6883999169286},266629.94078238885,null,212,{"$f":"AW218*Inputs!$F$165","v":371.29992247579742},78715.583564869055,null,212,{"$f":"(BA218*0.99)*Inputs!$G$165","v":1257.6883999169286},266629.94078238885,null,212,{"$f":"(BE218*0.99)*Inputs!$G$165","v":371.29992247579742},78715.583564869055,null,212,{"$f":"BI218*Inputs!$H$165","v":1270.3923231484127},269323.17250746349,null,212,{"$f":"BM218*Inputs!$H$165","v":375.05042674322971},79510.690469564695,null,212,{"$f":"BQ218*Inputs!$I$165","v":1270.3923231484127},269323.17250746349,null,212,{"$f":"BU218*Inputs!$I$165","v":375.05042674322971},79510.690469564695,null,212,{"$f":"BY218*Inputs!$J$165","v":1225.0649210688648},259713.76326659933,null,212,{"$f":"CC218*Inputs!$J$165","v":361.66868538402093},76673.761301412436,null,212,{"$f":"CG218*Inputs!$K$165","v":1174.5588888483844},249006.48443585751,null,212,{"$f":"CK218*Inputs!$K$165","v":346.75808761651098},73512.714574700323,null,212,{"$f":"CO218*Inputs!$L$165","v":1131.5596231680004},239890.64011161609,null,212,{"$f":"CS218*Inputs!$L$165","v":334.063668223999},70821.497663487782,null,212,1088.0380992000003,230664.07703040005,null,212,321.21506559999904,68097.5939071998,null,212,1046.1904800000002,221792.38176000005,null,null,null,null,212,308.86063999999908,65478.455679999803]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},{"$f":"'School Resources'!J219","v":"F"},{"$f":"'School Resources'!F219","v":3.1733333333333333},{"$f":"'School Resources'!G219","v":0},{"$f":"'School Resources'!H219","v":0},{"$f":"'School Resources'!I219","v":3.1733333333333333},{"$f":"SUM(ADM!F219:K219)","v":3.1733333333333333},{"$f":"SUM(ADM!L219:N219)","v":0},{"$f":"SUM(ADM!O219:R219)","v":0},3.1733333333333333,{"$f":"IF(F219=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K219*Inputs!$D$162,(G219*Inputs!$D$162))))","v":76.891056666666671},{"$f":"IF(F219=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L219,$X$6:$Z$1266,3)),(VLOOKUP(H219,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F219=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M219,$T$6:$V$1905,3)),(VLOOKUP(I219,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F219=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J219*Inputs!$D$161,SUM(O219:Q219))","v":76.891056666666671},null,213,{"$f":"AC219*Inputs!$D$165","v":1264.8140628413282},269405.39538520289,null,213,{"$f":"AG219*Inputs!$D$165","v":373.39256944952029},79532.617292747818,null,213,{"$f":"AK219*Inputs!$E$165","v":1255.3985735397798},267399.89616397308,null,213,{"$f":"AO219*Inputs!$E$165","v":370.61297215833275},78940.563069724871,null,213,{"$f":"AS219*Inputs!$F$165","v":1255.3985735397798},267399.89616397308,null,213,{"$f":"AW219*Inputs!$F$165","v":370.61297215833275},78940.563069724871,null,213,{"$f":"(BA219*0.99)*Inputs!$G$165","v":1255.3985735397798},267399.89616397308,null,213,{"$f":"(BE219*0.99)*Inputs!$G$165","v":370.61297215833275},78940.563069724871,null,213,{"$f":"BI219*Inputs!$H$165","v":1268.0793672118989},270100.90521613444,null,213,{"$f":"BM219*Inputs!$H$165","v":374.35653753366944},79737.942494671588,null,213,{"$f":"BQ219*Inputs!$I$165","v":1268.0793672118989},270100.90521613444,null,213,{"$f":"BU219*Inputs!$I$165","v":374.35653753366944},79737.942494671588,null,213,{"$f":"BY219*Inputs!$J$165","v":1222.834491043297},260463.74659222228,null,213,{"$f":"CC219*Inputs!$J$165","v":360.99955403439679},76892.90500932651,null,213,{"$f":"CG219*Inputs!$K$165","v":1172.4204132725763},249725.54802705874,null,213,{"$f":"CK219*Inputs!$K$165","v":346.11654269836703},73722.823594752175,null,213,{"$f":"CO219*Inputs!$L$165","v":1129.4994347520003},240583.37960217605,null,213,{"$f":"CS219*Inputs!$L$165","v":333.44560953599904},71023.9148311678,null,213,1086.0571488000003,231330.17269440007,null,213,320.62077839999904,68292.22579919979,null,213,1044.2857200000003,222432.85836000007,null,null,null,null,213,308.28920999999906,65665.601729999806]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},{"$f":"'School Resources'!J220","v":"F"},{"$f":"'School Resources'!F220","v":107.051},{"$f":"'School Resources'!G220","v":48.737000000000009},{"$f":"'School Resources'!H220","v":0},{"$f":"'School Resources'!I220","v":155.78800000000001},{"$f":"SUM(ADM!F220:K220)","v":107.051},{"$f":"SUM(ADM!L220:N220)","v":48.737000000000002},{"$f":"SUM(ADM!O220:R220)","v":0},155.78800000000001,{"$f":"IF(F220=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K220*Inputs!$D$162,(G220*Inputs!$D$162))))","v":2593.8858741250001},{"$f":"IF(F220=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L220,$X$6:$Z$1266,3)),(VLOOKUP(H220,$X$6:$Z$1266,3)))))","v":32788.963454599791},{"$f":"IF(F220=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M220,$T$6:$V$1905,3)),(VLOOKUP(I220,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F220=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J220*Inputs!$D$161,SUM(O220:Q220))","v":35382.849328724791},null,214,{"$f":"AC220*Inputs!$D$165","v":1262.5070627663515},270176.51143199921,null,214,{"$f":"AG220*Inputs!$D$165","v":372.70046700467458},79757.899939000359,null,214,{"$f":"AK220*Inputs!$E$165","v":1253.1087471626317},268165.2718928032,null,214,{"$f":"AO220*Inputs!$E$165","v":369.92602184086803},79164.168673945765,null,214,{"$f":"AS220*Inputs!$F$165","v":1253.1087471626317},268165.2718928032,null,214,{"$f":"AW220*Inputs!$F$165","v":369.92602184086803},79164.168673945765,null,214,{"$f":"(BA220*0.99)*Inputs!$G$165","v":1253.1087471626317},268165.2718928032,null,214,{"$f":"(BE220*0.99)*Inputs!$G$165","v":369.92602184086803},79164.168673945765,null,214,{"$f":"BI220*Inputs!$H$165","v":1265.7664112753855},270874.01201293251,null,214,{"$f":"BM220*Inputs!$H$165","v":373.66264832410911},79963.806741359353,null,214,{"$f":"BQ220*Inputs!$I$165","v":1265.7664112753855},270874.01201293251,null,214,{"$f":"BU220*Inputs!$I$165","v":373.66264832410911},79963.806741359353,null,214,{"$f":"BY220*Inputs!$J$165","v":1220.6040610177297},261209.26905779415,null,214,{"$f":"CC220*Inputs!$J$165","v":360.33042268477254},77110.710454541331,null,214,{"$f":"CG220*Inputs!$K$165","v":1170.2819376967686},250440.33466710849,null,214,{"$f":"CK220*Inputs!$K$165","v":345.47499778022296},73931.64952496771,null,214,{"$f":"CO220*Inputs!$L$165","v":1127.4392463360007},241271.99871590413,null,214,{"$f":"CS220*Inputs!$L$165","v":332.82755084799896},71225.095881471774,null,214,1084.0761984000005,231992.30645760012,null,214,320.02649119999899,68485.669116799778,null,214,1042.3809600000004,223069.52544000008,null,null,null,null,214,307.71777999999904,65851.604919999794]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!J221","v":"F"},{"$f":"'School Resources'!F221","v":343.05800000000005},{"$f":"'School Resources'!G221","v":0},{"$f":"'School Resources'!H221","v":0},{"$f":"'School Resources'!I221","v":343.05800000000005},{"$f":"SUM(ADM!F221:K221)","v":343.05800000000005},{"$f":"SUM(ADM!L221:N221)","v":0},{"$f":"SUM(ADM!O221:R221)","v":0},343.05800000000005,{"$f":"IF(F221=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K221*Inputs!$D$162,(G221*Inputs!$D$162))))","v":8312.4239867500019},{"$f":"IF(F221=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L221,$X$6:$Z$1266,3)),(VLOOKUP(H221,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F221=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M221,$T$6:$V$1905,3)),(VLOOKUP(I221,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F221=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J221*Inputs!$D$161,SUM(O221:Q221))","v":8312.4239867500019},null,215,{"$f":"AC221*Inputs!$D$165","v":1260.2000626913743},270943.01347864547,null,215,{"$f":"AG221*Inputs!$D$165","v":372.00836455982881},79981.798380363194,null,215,{"$f":"AK221*Inputs!$E$165","v":1250.8189207854832},268926.0679688789,null,215,{"$f":"AO221*Inputs!$E$165","v":369.23907152340325},79386.400377531696,null,215,{"$f":"AS221*Inputs!$F$165","v":1250.8189207854832},268926.0679688789,null,215,{"$f":"AW221*Inputs!$F$165","v":369.23907152340325},79386.400377531696,null,215,{"$f":"(BA221*0.99)*Inputs!$G$165","v":1250.8189207854832},268926.0679688789,null,215,{"$f":"(BE221*0.99)*Inputs!$G$165","v":369.23907152340325},79386.400377531696,null,215,{"$f":"BI221*Inputs!$H$165","v":1263.4534553388719},271642.49289785745,null,215,{"$f":"BM221*Inputs!$H$165","v":372.96875911454873},80188.283209627974,null,215,{"$f":"BQ221*Inputs!$I$165","v":1263.4534553388719},271642.49289785745,null,215,{"$f":"BU221*Inputs!$I$165","v":372.96875911454873},80188.283209627974,null,215,{"$f":"BY221*Inputs!$J$165","v":1218.3736309921619},261950.33066331482,null,215,{"$f":"CC221*Inputs!$J$165","v":359.66129133514829},77327.177637056884,null,215,{"$f":"CG221*Inputs!$K$165","v":1168.1434621209607},251150.84435600656,null,215,{"$f":"CK221*Inputs!$K$165","v":344.8334528620789},74139.192365346957,null,215,{"$f":"CO221*Inputs!$L$165","v":1125.3790579200006},241956.49745280013,null,215,{"$f":"CS221*Inputs!$L$165","v":332.20949215999894},71425.040814399777,null,215,1082.0952480000005,232650.47832000011,null,215,319.43220399999899,68677.923859999777,null,215,1040.4762000000005,223702.38300000012,null,null,null,null,215,307.14634999999902,66036.46524999979]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},{"$f":"'School Resources'!J222","v":"F"},{"$f":"'School Resources'!F222","v":230.17699999999999},{"$f":"'School Resources'!G222","v":0},{"$f":"'School Resources'!H222","v":0},{"$f":"'School Resources'!I222","v":230.17699999999999},{"$f":"SUM(ADM!F222:K222)","v":230.17699999999999},{"$f":"SUM(ADM!L222:N222)","v":0},{"$f":"SUM(ADM!O222:R222)","v":0},230.17699999999999,{"$f":"IF(F222=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K222*Inputs!$D$162,(G222*Inputs!$D$162))))","v":5577.2750263750004},{"$f":"IF(F222=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L222,$X$6:$Z$1266,3)),(VLOOKUP(H222,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F222=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M222,$T$6:$V$1905,3)),(VLOOKUP(I222,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F222=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J222*Inputs!$D$161,SUM(O222:Q222))","v":5577.2750263750004},null,216,{"$f":"AC222*Inputs!$D$165","v":1257.8930626163972},271704.90152514179,null,216,{"$f":"AG222*Inputs!$D$165","v":371.3162621149832},80204.312616836367,null,216,{"$f":"AK222*Inputs!$E$165","v":1248.5290944083347},269682.28439220029,null,216,{"$f":"AO222*Inputs!$E$165","v":368.55212120593865},79607.25818048275,null,216,{"$f":"AS222*Inputs!$F$165","v":1248.5290944083347},269682.28439220029,null,216,{"$f":"AW222*Inputs!$F$165","v":368.55212120593865},79607.25818048275,null,216,{"$f":"(BA222*0.99)*Inputs!$G$165","v":1248.5290944083347},269682.28439220029,null,216,{"$f":"(BE222*0.99)*Inputs!$G$165","v":368.55212120593865},79607.25818048275,null,216,{"$f":"BI222*Inputs!$H$165","v":1261.1404994023583},272406.34787090938,null,216,{"$f":"BM222*Inputs!$H$165","v":372.27486990498852},80411.371899477526,null,216,{"$f":"BQ222*Inputs!$I$165","v":1261.1404994023583},272406.34787090938,null,216,{"$f":"BU222*Inputs!$I$165","v":372.27486990498852},80411.371899477526,null,216,{"$f":"BY222*Inputs!$J$165","v":1216.1432009665943},262686.93140878435,null,216,{"$f":"CC222*Inputs!$J$165","v":358.99215998552415},77542.306556873213,null,216,{"$f":"CG222*Inputs!$K$165","v":1166.0049865451529},251857.07709375303,null,216,{"$f":"CK222*Inputs!$K$165","v":344.19190794393495},74345.452115889944,null,216,{"$f":"CO222*Inputs!$L$165","v":1123.3188695040008},242636.87581286416,null,216,{"$f":"CS222*Inputs!$L$165","v":331.59143347199898},71623.749629951781,null,216,1080.1142976000008,233304.68828160016,null,216,318.83791679999899,68868.990028799788,null,216,1038.5714400000006,224331.43104000014,null,null,null,null,216,306.574919999999,66220.182719999779]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},{"$f":"'School Resources'!J223","v":"F"},{"$f":"'School Resources'!F223","v":0},{"$f":"'School Resources'!G223","v":361.66899999999998},{"$f":"'School Resources'!H223","v":0},{"$f":"'School Resources'!I223","v":361.66899999999998},{"$f":"SUM(ADM!F223:K223)","v":0},{"$f":"SUM(ADM!L223:N223)","v":321.48099999999999},{"$f":"SUM(ADM!O223:R223)","v":40.188000000000002},361.66899999999998,{"$f":"IF(F223=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K223*Inputs!$D$162,(G223*Inputs!$D$162))))","v":0},{"$f":"IF(F223=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L223,$X$6:$Z$1266,3)),(VLOOKUP(H223,$X$6:$Z$1266,3)))))","v":96976.075203571498},{"$f":"IF(F223=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M223,$T$6:$V$1905,3)),(VLOOKUP(I223,$T$6:$V$1905,3)))))","v":74977.565417924998},{"$f":"IF(AND(F223=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J223*Inputs!$D$161,SUM(O223:Q223))","v":171953.64062149648},null,217,{"$f":"AC223*Inputs!$D$165","v":1255.5860625414202},272462.17557148822,null,217,{"$f":"AG223*Inputs!$D$165","v":370.62415967013743},80425.442648419819,null,217,{"$f":"AK223*Inputs!$E$165","v":1246.2392680311862},270433.92116276739,null,217,{"$f":"AO223*Inputs!$E$165","v":367.86517088847387},79826.742082798824,null,217,{"$f":"AS223*Inputs!$F$165","v":1246.2392680311862},270433.92116276739,null,217,{"$f":"AW223*Inputs!$F$165","v":367.86517088847387},79826.742082798824,null,217,{"$f":"(BA223*0.99)*Inputs!$G$165","v":1246.2392680311862},270433.92116276739,null,217,{"$f":"(BE223*0.99)*Inputs!$G$165","v":367.86517088847387},79826.742082798824,null,217,{"$f":"BI223*Inputs!$H$165","v":1258.8275434658447},273165.5769320883,null,217,{"$f":"BM223*Inputs!$H$165","v":371.58098069542814},80633.072810907906,null,217,{"$f":"BQ223*Inputs!$I$165","v":1258.8275434658447},273165.5769320883,null,217,{"$f":"BU223*Inputs!$I$165","v":371.58098069542814},80633.072810907906,null,217,{"$f":"BY223*Inputs!$J$165","v":1213.9127709410268},263419.07129420282,null,217,{"$f":"CC223*Inputs!$J$165","v":358.32302863589985},77756.097213990273,null,217,{"$f":"CG223*Inputs!$K$165","v":1163.866510969345},252559.03288034786,null,217,{"$f":"CK223*Inputs!$K$165","v":343.55036302579089},74550.428776596629,null,217,{"$f":"CO223*Inputs!$L$165","v":1121.2586810880009},243313.1337960962,null,217,{"$f":"CS223*Inputs!$L$165","v":330.97337478399891},71821.222328127769,null,217,1078.1333472000008,233954.93634240018,null,217,318.24362959999894,69058.867623199767,null,217,1036.6666800000007,224956.66956000015,null,null,null,null,217,306.00348999999898,66402.757329999775]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!J224","v":"F"},{"$f":"'School Resources'!F224","v":359.726},{"$f":"'School Resources'!G224","v":0},{"$f":"'School Resources'!H224","v":0},{"$f":"'School Resources'!I224","v":359.726},{"$f":"SUM(ADM!F224:K224)","v":359.726},{"$f":"SUM(ADM!L224:N224)","v":0},{"$f":"SUM(ADM!O224:R224)","v":0},359.726,{"$f":"IF(F224=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K224*Inputs!$D$162,(G224*Inputs!$D$162))))","v":8716.2958772500006},{"$f":"IF(F224=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L224,$X$6:$Z$1266,3)),(VLOOKUP(H224,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F224=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M224,$T$6:$V$1905,3)),(VLOOKUP(I224,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F224=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J224*Inputs!$D$161,SUM(O224:Q224))","v":8716.2958772500006},null,218,{"$f":"AC224*Inputs!$D$165","v":1253.2790624664426},273214.83561768447,null,218,{"$f":"AG224*Inputs!$D$165","v":369.93205722529171},80645.188475113595,null,218,{"$f":"AK224*Inputs!$E$165","v":1243.9494416540372},271180.97828058008,null,218,{"$f":"AO224*Inputs!$E$165","v":367.17822057100915},80044.852084479993,null,218,{"$f":"AS224*Inputs!$F$165","v":1243.9494416540372},271180.97828058008,null,218,{"$f":"AW224*Inputs!$F$165","v":367.17822057100915},80044.852084479993,null,218,{"$f":"(BA224*0.99)*Inputs!$G$165","v":1243.9494416540372},271180.97828058008,null,218,{"$f":"(BE224*0.99)*Inputs!$G$165","v":367.17822057100915},80044.852084479993,null,218,{"$f":"BI224*Inputs!$H$165","v":1256.5145875293306},273920.18008139409,null,218,{"$f":"BM224*Inputs!$H$165","v":370.88709148586781},80853.385943919187,null,218,{"$f":"BQ224*Inputs!$I$165","v":1256.5145875293306},273920.18008139409,null,218,{"$f":"BU224*Inputs!$I$165","v":370.88709148586781},80853.385943919187,null,218,{"$f":"BY224*Inputs!$J$165","v":1211.6823409154588},264146.75031957001,null,218,{"$f":"CC224*Inputs!$J$165","v":357.65389728627565},77968.549608408095,null,218,{"$f":"CG224*Inputs!$K$165","v":1161.7280353935369},253256.71171579103,null,218,{"$f":"CK224*Inputs!$K$165","v":342.90881810764688},74754.122347467026,null,218,{"$f":"CO224*Inputs!$L$165","v":1119.1984926720008},243985.27140249618,null,218,{"$f":"CS224*Inputs!$L$165","v":330.35531609599889},72017.458908927758,null,218,1076.1523968000008,234601.22250240017,null,218,317.64934239999894,69247.556643199772,null,218,1034.7619200000008,225578.09856000019,null,null,null,null,218,305.43205999999896,66584.189079999778]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},{"$f":"'School Resources'!J225","v":"F"},{"$f":"'School Resources'!F225","v":0},{"$f":"'School Resources'!G225","v":155.71233333333333},{"$f":"'School Resources'!H225","v":0},{"$f":"'School Resources'!I225","v":155.71233333333333},{"$f":"SUM(ADM!F225:K225)","v":0},{"$f":"SUM(ADM!L225:N225)","v":155.71233333333333},{"$f":"SUM(ADM!O225:R225)","v":0},155.71233333333333,{"$f":"IF(F225=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K225*Inputs!$D$162,(G225*Inputs!$D$162))))","v":0},{"$f":"IF(F225=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L225,$X$6:$Z$1266,3)),(VLOOKUP(H225,$X$6:$Z$1266,3)))))","v":71964.368440074497},{"$f":"IF(F225=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M225,$T$6:$V$1905,3)),(VLOOKUP(I225,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F225=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J225*Inputs!$D$161,SUM(O225:Q225))","v":71964.368440074497},null,219,{"$f":"AC225*Inputs!$D$165","v":1250.9720623914661},273962.88166373107,null,219,{"$f":"AG225*Inputs!$D$165","v":369.23995478044606},80863.550096917679,null,219,{"$f":"AK225*Inputs!$E$165","v":1241.6596152768893},271923.45574563876,null,219,{"$f":"AO225*Inputs!$E$165","v":366.49127025354443},80261.588185526227,null,219,{"$f":"AS225*Inputs!$F$165","v":1241.6596152768893},271923.45574563876,null,219,{"$f":"AW225*Inputs!$F$165","v":366.49127025354443},80261.588185526227,null,219,{"$f":"(BA225*0.99)*Inputs!$G$165","v":1241.6596152768893},271923.45574563876,null,219,{"$f":"(BE225*0.99)*Inputs!$G$165","v":366.49127025354443},80261.588185526227,null,219,{"$f":"BI225*Inputs!$H$165","v":1254.2016315928174},274670.157318827,null,219,{"$f":"BM225*Inputs!$H$165","v":370.19320227630749},81072.31129851134,null,219,{"$f":"BQ225*Inputs!$I$165","v":1254.2016315928174},274670.157318827,null,219,{"$f":"BU225*Inputs!$I$165","v":370.19320227630749},81072.31129851134,null,219,{"$f":"BY225*Inputs!$J$165","v":1209.4519108898915},264869.96848488622,null,219,{"$f":"CC225*Inputs!$J$165","v":356.9847659366514},78179.663740126663,null,219,{"$f":"CG225*Inputs!$K$165","v":1159.5895598177292},253950.1136000827,null,219,{"$f":"CK225*Inputs!$K$165","v":342.26727318950282},74956.53282850112,null,219,{"$f":"CO225*Inputs!$L$165","v":1117.1383042560012},244653.28863206427,null,219,{"$f":"CS225*Inputs!$L$165","v":329.73725740799887},72212.459372351746,null,219,1074.1714464000011,235243.54676160024,null,219,317.05505519999889,69435.05708879976,null,219,1032.8571600000009,226195.71804000021,null,null,null,null,219,304.86062999999893,66764.47796999976]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},{"$f":"'School Resources'!J226","v":"F"},{"$f":"'School Resources'!F226","v":75.37700000000001},{"$f":"'School Resources'!G226","v":47.588000000000008},{"$f":"'School Resources'!H226","v":64.503},{"$f":"'School Resources'!I226","v":187.46800000000002},{"$f":"SUM(ADM!F226:K226)","v":75.37700000000001},{"$f":"SUM(ADM!L226:N226)","v":47.588000000000001},{"$f":"SUM(ADM!O226:R226)","v":64.503},187.46800000000002,{"$f":"IF(F226=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K226*Inputs!$D$162,(G226*Inputs!$D$162))))","v":1826.4129763750004},{"$f":"IF(F226=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L226,$X$6:$Z$1266,3)),(VLOOKUP(H226,$X$6:$Z$1266,3)))))","v":32219.710616846321},{"$f":"IF(F226=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M226,$T$6:$V$1905,3)),(VLOOKUP(I226,$T$6:$V$1905,3)))))","v":112877.00043834992},{"$f":"IF(AND(F226=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J226*Inputs!$D$161,SUM(O226:Q226))","v":146923.12403157123},null,220,{"$f":"AC226*Inputs!$D$165","v":1248.665062316489},274706.31370962755,null,220,{"$f":"AG226*Inputs!$D$165","v":368.54785233560034},81080.527513832072,null,220,{"$f":"AK226*Inputs!$E$165","v":1239.3697888997408},272661.35355794296,null,220,{"$f":"AO226*Inputs!$E$165","v":365.80431993607971},80476.95038593754,null,220,{"$f":"AS226*Inputs!$F$165","v":1239.3697888997408},272661.35355794296,null,220,{"$f":"AW226*Inputs!$F$165","v":365.80431993607971},80476.95038593754,null,220,{"$f":"(BA226*0.99)*Inputs!$G$165","v":1239.3697888997408},272661.35355794296,null,220,{"$f":"(BE226*0.99)*Inputs!$G$165","v":365.80431993607971},80476.95038593754,null,220,{"$f":"BI226*Inputs!$H$165","v":1251.8886756563038},275415.50864438683,null,220,{"$f":"BM226*Inputs!$H$165","v":369.49931306674716},81289.84887468438,null,220,{"$f":"BQ226*Inputs!$I$165","v":1251.8886756563038},275415.50864438683,null,220,{"$f":"BU226*Inputs!$I$165","v":369.49931306674716},81289.84887468438,null,220,{"$f":"BY226*Inputs!$J$165","v":1207.2214808643239},265588.72579015128,null,220,{"$f":"CC226*Inputs!$J$165","v":356.3156345870272},78389.439609145978,null,220,{"$f":"CG226*Inputs!$K$165","v":1157.4510842419213},254639.2385332227,null,220,{"$f":"CK226*Inputs!$K$165","v":341.62572827135881},75157.660219698941,null,220,{"$f":"CO226*Inputs!$L$165","v":1115.0781158400011},245317.18548480025,null,220,{"$f":"CS226*Inputs!$L$165","v":329.11919871999885},72406.223718399749,null,220,1072.1904960000011,235881.90912000023,null,220,316.46076799999889,69621.36895999976,null,220,1030.952400000001,226809.52800000022,null,null,null,null,220,304.28919999999891,66943.623999999763]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},{"$f":"'School Resources'!J227","v":"F"},{"$f":"'School Resources'!F227","v":0},{"$f":"'School Resources'!G227","v":747.25700000000006},{"$f":"'School Resources'!H227","v":0},{"$f":"'School Resources'!I227","v":747.25700000000006},{"$f":"SUM(ADM!F227:K227)","v":0},{"$f":"SUM(ADM!L227:N227)","v":747.25700000000006},{"$f":"SUM(ADM!O227:R227)","v":0},747.25700000000006,{"$f":"IF(F227=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K227*Inputs!$D$162,(G227*Inputs!$D$162))))","v":0},{"$f":"IF(F227=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L227,$X$6:$Z$1266,3)),(VLOOKUP(H227,$X$6:$Z$1266,3)))))","v":190646.63343840872},{"$f":"IF(F227=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M227,$T$6:$V$1905,3)),(VLOOKUP(I227,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F227=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J227*Inputs!$D$161,SUM(O227:Q227))","v":190646.63343840872},null,221,{"$f":"AC227*Inputs!$D$165","v":1246.3580622415116},275445.13175537408,null,221,{"$f":"AG227*Inputs!$D$165","v":367.85574989075468},81296.120725856788,null,221,{"$f":"AK227*Inputs!$E$165","v":1237.079962522592},273394.67171749286,null,221,{"$f":"AO227*Inputs!$E$165","v":365.11736961861504},80690.938685713918,null,221,{"$f":"AS227*Inputs!$F$165","v":1237.079962522592},273394.67171749286,null,221,{"$f":"AW227*Inputs!$F$165","v":365.11736961861504},80690.938685713918,null,221,{"$f":"(BA227*0.99)*Inputs!$G$165","v":1237.079962522592},273394.67171749286,null,221,{"$f":"(BE227*0.99)*Inputs!$G$165","v":365.11736961861504},80690.938685713918,null,221,{"$f":"BI227*Inputs!$H$165","v":1249.57571971979},276156.23405807361,null,221,{"$f":"BM227*Inputs!$H$165","v":368.8054238571869},81505.998672438305,null,221,{"$f":"BQ227*Inputs!$I$165","v":1249.57571971979},276156.23405807361,null,221,{"$f":"BU227*Inputs!$I$165","v":368.8054238571869},81505.998672438305,null,221,{"$f":"BY227*Inputs!$J$165","v":1204.9910508387561},266303.02223536512,null,221,{"$f":"CC227*Inputs!$J$165","v":355.64650323740301},78597.877215466069,null,221,{"$f":"CG227*Inputs!$K$165","v":1155.3126086661134},255324.08651521106,null,221,{"$f":"CK227*Inputs!$K$165","v":340.9841833532148},75357.504521060473,null,221,{"$f":"CO227*Inputs!$L$165","v":1113.0179274240013},245976.9619607043,null,221,{"$f":"CS227*Inputs!$L$165","v":328.50114003199883},72598.751947071738,null,221,1070.2095456000013,236516.3095776003,null,221,315.86648079999884,69806.492256799742,null,221,1029.0476400000011,227419.52844000026,null,null,null,null,221,303.71776999999889,67121.62716999976]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},{"$f":"'School Resources'!J228","v":"F"},{"$f":"'School Resources'!F228","v":0},{"$f":"'School Resources'!G228","v":836.57099999999991},{"$f":"'School Resources'!H228","v":0},{"$f":"'School Resources'!I228","v":836.57099999999991},{"$f":"SUM(ADM!F228:K228)","v":0},{"$f":"SUM(ADM!L228:N228)","v":836.57099999999991},{"$f":"SUM(ADM!O228:R228)","v":0},836.57099999999991,{"$f":"IF(F228=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K228*Inputs!$D$162,(G228*Inputs!$D$162))))","v":0},{"$f":"IF(F228=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L228,$X$6:$Z$1266,3)),(VLOOKUP(H228,$X$6:$Z$1266,3)))))","v":206208.80623745095},{"$f":"IF(F228=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M228,$T$6:$V$1905,3)),(VLOOKUP(I228,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F228=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J228*Inputs!$D$161,SUM(O228:Q228))","v":206208.80623745095},null,222,{"$f":"AC228*Inputs!$D$165","v":1244.0510621665344},276179.33580097061,null,222,{"$f":"AG228*Inputs!$D$165","v":367.16364744590902},81510.329732991799,null,222,{"$f":"AK228*Inputs!$E$165","v":1234.7901361454435},274123.41022428847,null,222,{"$f":"AO228*Inputs!$E$165","v":364.43041930115038},80903.55308485539,null,222,{"$f":"AS228*Inputs!$F$165","v":1234.7901361454435},274123.41022428847,null,222,{"$f":"AW228*Inputs!$F$165","v":364.43041930115038},80903.55308485539,null,222,{"$f":"(BA228*0.99)*Inputs!$G$165","v":1234.7901361454435},274123.41022428847,null,222,{"$f":"(BE228*0.99)*Inputs!$G$165","v":364.43041930115038},80903.55308485539,null,222,{"$f":"BI228*Inputs!$H$165","v":1247.2627637832763},276892.33355988737,null,222,{"$f":"BM228*Inputs!$H$165","v":368.11153464762663},81720.760691773117,null,222,{"$f":"BQ228*Inputs!$I$165","v":1247.2627637832763},276892.33355988737,null,222,{"$f":"BU228*Inputs!$I$165","v":368.11153464762663},81720.760691773117,null,222,{"$f":"BY228*Inputs!$J$165","v":1202.7606208131886},267012.85782052786,null,222,{"$f":"CC228*Inputs!$J$165","v":354.97737188777882},78804.976559086892,null,222,{"$f":"CG228*Inputs!$K$165","v":1153.1741330903055},256004.65754604782,null,222,{"$f":"CK228*Inputs!$K$165","v":340.3426384350708},75556.065732585717,null,222,{"$f":"CO228*Inputs!$L$165","v":1110.9577390080015},246632.61805977632,null,222,{"$f":"CS228*Inputs!$L$165","v":327.88308134399881},72790.044058367741,null,222,1068.2285952000013,237146.74813440029,null,222,315.27219359999884,69990.42697919975,null,222,1027.1428800000012,228025.71936000028,null,null,null,null,222,303.14633999999887,67298.487479999749]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},{"$f":"'School Resources'!J229","v":"F"},{"$f":"'School Resources'!F229","v":0},{"$f":"'School Resources'!G229","v":631.89400000000001},{"$f":"'School Resources'!H229","v":0},{"$f":"'School Resources'!I229","v":631.89400000000001},{"$f":"SUM(ADM!F229:K229)","v":0},{"$f":"SUM(ADM!L229:N229)","v":631.89400000000001},{"$f":"SUM(ADM!O229:R229)","v":0},631.89400000000001,{"$f":"IF(F229=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K229*Inputs!$D$162,(G229*Inputs!$D$162))))","v":0},{"$f":"IF(F229=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L229,$X$6:$Z$1266,3)),(VLOOKUP(H229,$X$6:$Z$1266,3)))))","v":168077.49946311998},{"$f":"IF(F229=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M229,$T$6:$V$1905,3)),(VLOOKUP(I229,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F229=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J229*Inputs!$D$161,SUM(O229:Q229))","v":168077.49946311998},null,223,{"$f":"AC229*Inputs!$D$165","v":1241.7440620915572},276908.92584641726,null,223,{"$f":"AG229*Inputs!$D$165","v":366.47154500106319},81723.154535237089,null,223,{"$f":"AK229*Inputs!$E$165","v":1232.500309768295},274847.56907832978,null,223,{"$f":"AO229*Inputs!$E$165","v":363.74346898368555},81114.793583361883,null,223,{"$f":"AS229*Inputs!$F$165","v":1232.500309768295},274847.56907832978,null,223,{"$f":"AW229*Inputs!$F$165","v":363.74346898368555},81114.793583361883,null,223,{"$f":"(BA229*0.99)*Inputs!$G$165","v":1232.500309768295},274847.56907832978,null,223,{"$f":"(BE229*0.99)*Inputs!$G$165","v":363.74346898368555},81114.793583361883,null,223,{"$f":"BI229*Inputs!$H$165","v":1244.9498078467627},277623.80714982806,null,223,{"$f":"BM229*Inputs!$H$165","v":367.41764543806619},81934.134932688758,null,223,{"$f":"BQ229*Inputs!$I$165","v":1244.9498078467627},277623.80714982806,null,223,{"$f":"BU229*Inputs!$I$165","v":367.41764543806619},81934.134932688758,null,223,{"$f":"BY229*Inputs!$J$165","v":1200.5301907876208},267718.23254563945,null,223,{"$f":"CC229*Inputs!$J$165","v":354.30824053815451},79010.737640008461,null,223,{"$f":"CG229*Inputs!$K$165","v":1151.0356575144974},256680.95162573294,null,223,{"$f":"CK229*Inputs!$K$165","v":339.70109351692668},75753.343854274644,null,223,{"$f":"CO229*Inputs!$L$165","v":1108.8975505920014},247284.15378201631,null,223,{"$f":"CS229*Inputs!$L$165","v":327.26502265599873},72980.100052287715,null,223,1066.2476448000014,237773.2247904003,null,223,314.67790639999879,70173.173127199727,null,223,1025.2381200000013,228628.10076000029,null,null,null,null,223,302.57490999999885,67474.204929999745]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},{"$f":"'School Resources'!J230","v":"F"},{"$f":"'School Resources'!F230","v":0},{"$f":"'School Resources'!G230","v":0},{"$f":"'School Resources'!H230","v":1600.527},{"$f":"'School Resources'!I230","v":1600.527},{"$f":"SUM(ADM!F230:K230)","v":0},{"$f":"SUM(ADM!L230:N230)","v":0},{"$f":"SUM(ADM!O230:R230)","v":1600.527},1600.527,{"$f":"IF(F230=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K230*Inputs!$D$162,(G230*Inputs!$D$162))))","v":0},{"$f":"IF(F230=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L230,$X$6:$Z$1266,3)),(VLOOKUP(H230,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F230=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M230,$T$6:$V$1905,3)),(VLOOKUP(I230,$T$6:$V$1905,3)))))","v":968941.00043143588},{"$f":"IF(AND(F230=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J230*Inputs!$D$161,SUM(O230:Q230))","v":968941.00043143588},null,224,{"$f":"AC230*Inputs!$D$165","v":1239.4370620165801},277633.90189171396,null,224,{"$f":"AG230*Inputs!$D$165","v":365.77944255621765},81934.595132592745,null,224,{"$f":"AK230*Inputs!$E$165","v":1230.2104833911465},275567.14827961678,null,224,{"$f":"AO230*Inputs!$E$165","v":363.05651866622094},81324.660181233485,null,224,{"$f":"AS230*Inputs!$F$165","v":1230.2104833911465},275567.14827961678,null,224,{"$f":"AW230*Inputs!$F$165","v":363.05651866622094},81324.660181233485,null,224,{"$f":"(BA230*0.99)*Inputs!$G$165","v":1230.2104833911465},275567.14827961678,null,224,{"$f":"(BE230*0.99)*Inputs!$G$165","v":363.05651866622094},81324.660181233485,null,224,{"$f":"BI230*Inputs!$H$165","v":1242.6368519102489},278350.65482789575,null,224,{"$f":"BM230*Inputs!$H$165","v":366.72375622850598},82146.121395185342,null,224,{"$f":"BQ230*Inputs!$I$165","v":1242.6368519102489},278350.65482789575,null,224,{"$f":"BU230*Inputs!$I$165","v":366.72375622850598},82146.121395185342,null,224,{"$f":"BY230*Inputs!$J$165","v":1198.299760762053},268419.14641069988,null,224,{"$f":"CC230*Inputs!$J$165","v":353.63910918853037},79215.160458230806,null,224,{"$f":"CG230*Inputs!$K$165","v":1148.8971819386895},257352.96875426645,null,224,{"$f":"CK230*Inputs!$K$165","v":339.05954859878273},75949.338886127327,null,224,{"$f":"CO230*Inputs!$L$165","v":1106.8373621760015},247931.56912742433,null,224,{"$f":"CS230*Inputs!$L$165","v":326.64696396799877},73168.919928831718,null,224,1064.2666944000014,238395.73954560031,null,224,314.08361919999879,70354.73070079973,null,224,1023.3333600000013,229226.6726400003,null,null,null,null,224,302.00347999999883,67648.779519999734]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},{"$f":"'School Resources'!J231","v":"F"},{"$f":"'School Resources'!F231","v":0},{"$f":"'School Resources'!G231","v":0},{"$f":"'School Resources'!H231","v":1731.9483333333333},{"$f":"'School Resources'!I231","v":1731.9483333333333},{"$f":"SUM(ADM!F231:K231)","v":0},{"$f":"SUM(ADM!L231:N231)","v":0},{"$f":"SUM(ADM!O231:R231)","v":1731.9483333333333},1731.9483333333333,{"$f":"IF(F231=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K231*Inputs!$D$162,(G231*Inputs!$D$162))))","v":0},{"$f":"IF(F231=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L231,$X$6:$Z$1266,3)),(VLOOKUP(H231,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F231=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M231,$T$6:$V$1905,3)),(VLOOKUP(I231,$T$6:$V$1905,3)))))","v":1048273.0448417597},{"$f":"IF(AND(F231=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J231*Inputs!$D$161,SUM(O231:Q231))","v":1048273.0448417597},null,225,{"$f":"AC231*Inputs!$D$165","v":1237.1300619416029},278354.26393686066,null,225,{"$f":"AG231*Inputs!$D$165","v":365.08734011137193},82144.651525058682,null,225,{"$f":"AK231*Inputs!$E$165","v":1227.9206570139979},276282.14782814955,null,225,{"$f":"AO231*Inputs!$E$165","v":362.36956834875622},81533.152878470151,null,225,{"$f":"AS231*Inputs!$F$165","v":1227.9206570139979},276282.14782814955,null,225,{"$f":"AW231*Inputs!$F$165","v":362.36956834875622},81533.152878470151,null,225,{"$f":"(BA231*0.99)*Inputs!$G$165","v":1227.9206570139979},276282.14782814955,null,225,{"$f":"(BE231*0.99)*Inputs!$G$165","v":362.36956834875622},81533.152878470151,null,225,{"$f":"BI231*Inputs!$H$165","v":1240.3238959737353},279072.87659409043,null,225,{"$f":"BM231*Inputs!$H$165","v":366.02986701894565},82356.72007926277,null,225,{"$f":"BQ231*Inputs!$I$165","v":1240.3238959737353},279072.87659409043,null,225,{"$f":"BU231*Inputs!$I$165","v":366.02986701894565},82356.72007926277,null,225,{"$f":"BY231*Inputs!$J$165","v":1196.0693307364854},269115.59941570921,null,225,{"$f":"CC231*Inputs!$J$165","v":352.96997783890617},79418.245013753884,null,225,{"$f":"CG231*Inputs!$K$165","v":1146.7587063628816},258020.70893164838,null,225,{"$f":"CK231*Inputs!$K$165","v":338.41800368063872},76144.050828143707,null,225,{"$f":"CO231*Inputs!$L$165","v":1104.7771737600015},248574.86409600032,null,225,{"$f":"CS231*Inputs!$L$165","v":326.02890527999875},73356.503687999721,null,225,1062.2857440000014,239014.29240000033,null,225,313.4893319999988,70535.09969999973,null,225,1021.4286000000013,229821.43500000029,null,null,null,null,225,301.43204999999881,67822.211249999731]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!J232","v":"T"},{"$f":"'School Resources'!F232","v":0},{"$f":"'School Resources'!G232","v":0},{"$f":"'School Resources'!H232","v":149.35233333333332},{"$f":"'School Resources'!I232","v":149.35233333333332},{"$f":"SUM(ADM!F232:K232)","v":0},{"$f":"SUM(ADM!L232:N232)","v":9.5333333333333325E-2},{"$f":"SUM(ADM!O232:R232)","v":149.25700000000001},149.35233333333335,{"$f":"IF(F232=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K232*Inputs!$D$162,(G232*Inputs!$D$162))))","v":0},{"$f":"IF(F232=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L232,$X$6:$Z$1266,3)),(VLOOKUP(H232,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F232=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M232,$T$6:$V$1905,3)),(VLOOKUP(I232,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F232=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J232*Inputs!$D$161,SUM(O232:Q232))","v":43483.653628836924},null,226,{"$f":"AC232*Inputs!$D$165","v":1234.8230618666257},279070.01198185742,null,226,{"$f":"AG232*Inputs!$D$165","v":364.39523766652621},82353.323712634927,null,226,{"$f":"AK232*Inputs!$E$165","v":1225.6308306368492},276992.5677239279,null,226,{"$f":"AO232*Inputs!$E$165","v":361.6826180312915},81740.271675071883,null,226,{"$f":"AS232*Inputs!$F$165","v":1225.6308306368492},276992.5677239279,null,226,{"$f":"AW232*Inputs!$F$165","v":361.6826180312915},81740.271675071883,null,226,{"$f":"(BA232*0.99)*Inputs!$G$165","v":1225.6308306368492},276992.5677239279,null,226,{"$f":"(BE232*0.99)*Inputs!$G$165","v":361.6826180312915},81740.271675071883,null,226,{"$f":"BI232*Inputs!$H$165","v":1238.0109400372214},279790.47244841204,null,226,{"$f":"BM232*Inputs!$H$165","v":365.33597780938533},82565.930984921084,null,226,{"$f":"BQ232*Inputs!$I$165","v":1238.0109400372214},279790.47244841204,null,226,{"$f":"BU232*Inputs!$I$165","v":365.33597780938533},82565.930984921084,null,226,{"$f":"BY232*Inputs!$J$165","v":1193.8389007109176},269807.59156066738,null,226,{"$f":"CC232*Inputs!$J$165","v":352.30084648928192},79619.991306577722,null,226,{"$f":"CG232*Inputs!$K$165","v":1144.6202307870735},258684.17215787861,null,226,{"$f":"CK232*Inputs!$K$165","v":337.77645876249466},76337.479680323799,null,226,{"$f":"CO232*Inputs!$L$165","v":1102.7169853440014},249214.03868774432,null,226,{"$f":"CS232*Inputs!$L$165","v":325.41084659199868},73542.851329791694,null,226,1060.3047936000014,239628.88335360031,null,226,312.89504479999874,70714.280124799712,null,226,1019.5238400000013,230412.3878400003,null,null,null,null,226,300.86061999999879,67994.50011999972]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!J233","v":"F"},{"$f":"'School Resources'!F233","v":4.7469999999999999},{"$f":"'School Resources'!G233","v":19.923333333333336},{"$f":"'School Resources'!H233","v":0},{"$f":"'School Resources'!I233","v":24.670333333333335},{"$f":"SUM(ADM!F233:K233)","v":4.7469999999999999},{"$f":"SUM(ADM!L233:N233)","v":19.923333333333336},{"$f":"SUM(ADM!O233:R233)","v":0},24.670333333333335,{"$f":"IF(F233=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K233*Inputs!$D$162,(G233*Inputs!$D$162))))","v":115.021590125},{"$f":"IF(F233=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L233,$X$6:$Z$1266,3)),(VLOOKUP(H233,$X$6:$Z$1266,3)))))","v":14313.680928873388},{"$f":"IF(F233=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M233,$T$6:$V$1905,3)),(VLOOKUP(I233,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F233=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J233*Inputs!$D$161,SUM(O233:Q233))","v":14428.702518998387},null,227,{"$f":"AC233*Inputs!$D$165","v":1232.5160617916488},279781.14602670429,null,227,{"$f":"AG233*Inputs!$D$165","v":363.7031352216805},82560.611695321466,null,227,{"$f":"AK233*Inputs!$E$165","v":1223.3410042597009},277698.40796695207,null,227,{"$f":"AO233*Inputs!$E$165","v":360.99566771382678},81946.016571038679,null,227,{"$f":"AS233*Inputs!$F$165","v":1223.3410042597009},277698.40796695207,null,227,{"$f":"AW233*Inputs!$F$165","v":360.99566771382678},81946.016571038679,null,227,{"$f":"(BA233*0.99)*Inputs!$G$165","v":1223.3410042597009},277698.40796695207,null,227,{"$f":"(BE233*0.99)*Inputs!$G$165","v":360.99566771382678},81946.016571038679,null,227,{"$f":"BI233*Inputs!$H$165","v":1235.697984100708},280503.4423908607,null,227,{"$f":"BM233*Inputs!$H$165","v":364.64208859982506},82773.754112160284,null,227,{"$f":"BQ233*Inputs!$I$165","v":1235.697984100708},280503.4423908607,null,227,{"$f":"BU233*Inputs!$I$165","v":364.64208859982506},82773.754112160284,null,227,{"$f":"BY233*Inputs!$J$165","v":1191.6084706853501},270495.12284557446,null,227,{"$f":"CC233*Inputs!$J$165","v":351.63171513965773},79820.399336702307,null,227,{"$f":"CG233*Inputs!$K$165","v":1142.4817552112656},259343.35843295729,null,227,{"$f":"CK233*Inputs!$K$165","v":337.13491384435065},76529.625442667602,null,227,{"$f":"CO233*Inputs!$L$165","v":1100.6567969280015},249849.09290265635,null,227,{"$f":"CS233*Inputs!$L$165","v":324.79278790399871},73727.962854207712,null,227,1058.3238432000014,240239.51240640032,null,227,312.30075759999875,70892.271975199721,null,227,1017.6190800000013,230999.5311600003,null,null,null,null,227,300.28918999999877,68165.646129999717]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!J234","v":"F"},{"$f":"'School Resources'!F234","v":357.06600000000003},{"$f":"'School Resources'!G234","v":0},{"$f":"'School Resources'!H234","v":0},{"$f":"'School Resources'!I234","v":357.06600000000003},{"$f":"SUM(ADM!F234:K234)","v":357.06600000000003},{"$f":"SUM(ADM!L234:N234)","v":0},{"$f":"SUM(ADM!O234:R234)","v":0},357.06600000000003,{"$f":"IF(F234=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K234*Inputs!$D$162,(G234*Inputs!$D$162))))","v":8651.8430797500023},{"$f":"IF(F234=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L234,$X$6:$Z$1266,3)),(VLOOKUP(H234,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F234=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M234,$T$6:$V$1905,3)),(VLOOKUP(I234,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F234=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J234*Inputs!$D$161,SUM(O234:Q234))","v":8651.8430797500023},null,228,{"$f":"AC234*Inputs!$D$165","v":1230.2090617166714},280487.66607140109,null,228,{"$f":"AG234*Inputs!$D$165","v":363.01103277683467},82766.515473118299,null,228,{"$f":"AK234*Inputs!$E$165","v":1221.0511778825521},278399.66855722188,null,228,{"$f":"AO234*Inputs!$E$165","v":360.30871739636194},82150.387566370526,null,228,{"$f":"AS234*Inputs!$F$165","v":1221.0511778825521},278399.66855722188,null,228,{"$f":"AW234*Inputs!$F$165","v":360.30871739636194},82150.387566370526,null,228,{"$f":"(BA234*0.99)*Inputs!$G$165","v":1221.0511778825521},278399.66855722188,null,228,{"$f":"(BE234*0.99)*Inputs!$G$165","v":360.30871739636194},82150.387566370526,null,228,{"$f":"BI234*Inputs!$H$165","v":1233.385028164194},281211.78642143623,null,228,{"$f":"BM234*Inputs!$H$165","v":363.94819939026462},82980.189460980328,null,228,{"$f":"BQ234*Inputs!$I$165","v":1233.385028164194},281211.78642143623,null,228,{"$f":"BU234*Inputs!$I$165","v":363.94819939026462},82980.189460980328,null,228,{"$f":"BY234*Inputs!$J$165","v":1189.3780406597821},271178.19327043032,null,228,{"$f":"CC234*Inputs!$J$165","v":350.96258379003342},80019.469104127624,null,228,{"$f":"CG234*Inputs!$K$165","v":1140.3432796354575},259998.26775688431,null,228,{"$f":"CK234*Inputs!$K$165","v":336.49336892620659},76720.488115175103,null,228,{"$f":"CO234*Inputs!$L$165","v":1098.5966085120015},250480.02674073633,null,228,{"$f":"CS234*Inputs!$L$165","v":324.17472921599864},73911.838261247685,null,228,1056.3428928000014,240846.17955840033,null,228,311.70647039999869,71069.075251199698,null,228,1015.7143200000013,231582.8649600003,null,null,null,null,228,299.71775999999875,68335.649279999721]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!J235","v":"F"},{"$f":"'School Resources'!F235","v":0},{"$f":"'School Resources'!G235","v":242.929},{"$f":"'School Resources'!H235","v":0},{"$f":"'School Resources'!I235","v":242.929},{"$f":"SUM(ADM!F235:K235)","v":0},{"$f":"SUM(ADM!L235:N235)","v":242.929},{"$f":"SUM(ADM!O235:R235)","v":0},242.929,{"$f":"IF(F235=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K235*Inputs!$D$162,(G235*Inputs!$D$162))))","v":0},{"$f":"IF(F235=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L235,$X$6:$Z$1266,3)),(VLOOKUP(H235,$X$6:$Z$1266,3)))))","v":85503.826848856814},{"$f":"IF(F235=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M235,$T$6:$V$1905,3)),(VLOOKUP(I235,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F235=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J235*Inputs!$D$161,SUM(O235:Q235))","v":85503.826848856814},null,229,{"$f":"AC235*Inputs!$D$165","v":1227.9020616416942},281189.57211594796,null,229,{"$f":"AG235*Inputs!$D$165","v":362.31893033198907},82971.035046025499,null,229,{"$f":"AK235*Inputs!$E$165","v":1218.7613515054036},279096.3494947374,null,229,{"$f":"AO235*Inputs!$E$165","v":359.62176707889734},82353.384661067495,null,229,{"$f":"AS235*Inputs!$F$165","v":1218.7613515054036},279096.3494947374,null,229,{"$f":"AW235*Inputs!$F$165","v":359.62176707889734},82353.384661067495,null,229,{"$f":"(BA235*0.99)*Inputs!$G$165","v":1218.7613515054036},279096.3494947374,null,229,{"$f":"(BE235*0.99)*Inputs!$G$165","v":359.62176707889734},82353.384661067495,null,229,{"$f":"BI235*Inputs!$H$165","v":1231.0720722276803},281915.50454013882,null,229,{"$f":"BM235*Inputs!$H$165","v":363.25431018070441},83185.237031381315,null,229,{"$f":"BQ235*Inputs!$I$165","v":1231.0720722276803},281915.50454013882,null,229,{"$f":"BU235*Inputs!$I$165","v":363.25431018070441},83185.237031381315,null,229,{"$f":"BY235*Inputs!$J$165","v":1187.1476106342145},271856.80283523514,null,229,{"$f":"CC235*Inputs!$J$165","v":350.29345244040928},80217.200608853731,null,229,{"$f":"CG235*Inputs!$K$165","v":1138.2048040596496},260648.90012965977,null,229,{"$f":"CK235*Inputs!$K$165","v":335.85182400806264},76910.067697846345,null,229,{"$f":"CO235*Inputs!$L$165","v":1096.5364200960016},251106.84020198436,null,229,{"$f":"CS235*Inputs!$L$165","v":323.55667052799868},74094.477550911703,null,229,1054.3619424000015,241448.88480960033,null,229,311.1121831999987,71244.689952799701,null,229,1013.8095600000013,232162.38924000028,null,null,null,null,229,299.14632999999873,68504.509569999704]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!J236","v":"F"},{"$f":"'School Resources'!F236","v":0},{"$f":"'School Resources'!G236","v":0},{"$f":"'School Resources'!H236","v":309.09699999999998},{"$f":"'School Resources'!I236","v":309.09699999999998},{"$f":"SUM(ADM!F236:K236)","v":0},{"$f":"SUM(ADM!L236:N236)","v":0},{"$f":"SUM(ADM!O236:R236)","v":309.09699999999998},309.09699999999998,{"$f":"IF(F236=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K236*Inputs!$D$162,(G236*Inputs!$D$162))))","v":0},{"$f":"IF(F236=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L236,$X$6:$Z$1266,3)),(VLOOKUP(H236,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F236=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M236,$T$6:$V$1905,3)),(VLOOKUP(I236,$T$6:$V$1905,3)))))","v":322392.69519384607},{"$f":"IF(AND(F236=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J236*Inputs!$D$161,SUM(O236:Q236))","v":322392.69519384607},null,230,{"$f":"AC236*Inputs!$D$165","v":1225.595061566717},281886.86416034494,null,230,{"$f":"AG236*Inputs!$D$165","v":361.62682788714335},83174.170414042965,null,230,{"$f":"AK236*Inputs!$E$165","v":1216.4715251282551},279788.45077949867,null,230,{"$f":"AO236*Inputs!$E$165","v":358.93481676143256},82555.007855129486,null,230,{"$f":"AS236*Inputs!$F$165","v":1216.4715251282551},279788.45077949867,null,230,{"$f":"AW236*Inputs!$F$165","v":358.93481676143256},82555.007855129486,null,230,{"$f":"(BA236*0.99)*Inputs!$G$165","v":1216.4715251282551},279788.45077949867,null,230,{"$f":"(BE236*0.99)*Inputs!$G$165","v":358.93481676143256},82555.007855129486,null,230,{"$f":"BI236*Inputs!$H$165","v":1228.7591162911667},282614.59674696834,null,230,{"$f":"BM236*Inputs!$H$165","v":362.56042097114403},83388.896823363131,null,230,{"$f":"BQ236*Inputs!$I$165","v":1228.7591162911667},282614.59674696834,null,230,{"$f":"BU236*Inputs!$I$165","v":362.56042097114403},83388.896823363131,null,230,{"$f":"BY236*Inputs!$J$165","v":1184.917180608647},272530.9515399888,null,230,{"$f":"CC236*Inputs!$J$165","v":349.62432109078503},80413.593850880556,null,230,{"$f":"CG236*Inputs!$K$165","v":1136.0663284838417},261295.2555512836,null,230,{"$f":"CK236*Inputs!$K$165","v":335.21027908991857},77098.36419068127,null,230,{"$f":"CO236*Inputs!$L$165","v":1094.4762316800015},251729.53328640034,null,230,{"$f":"CS236*Inputs!$L$165","v":322.9386118399986},74275.880723199676,null,230,1052.3809920000015,242047.62816000034,null,230,310.51789599999864,71419.116079999687,null,230,1011.9048000000013,232738.10400000028,null,null,null,null,230,298.57489999999871,68672.226999999708]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!J237","v":"F"},{"$f":"'School Resources'!F237","v":12.076000000000001},{"$f":"'School Resources'!G237","v":0},{"$f":"'School Resources'!H237","v":0},{"$f":"'School Resources'!I237","v":12.076000000000001},{"$f":"SUM(ADM!F237:K237)","v":12.076000000000001},{"$f":"SUM(ADM!L237:N237)","v":0},{"$f":"SUM(ADM!O237:R237)","v":0},12.076000000000001,{"$f":"IF(F237=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K237*Inputs!$D$162,(G237*Inputs!$D$162))))","v":292.60600850000003},{"$f":"IF(F237=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L237,$X$6:$Z$1266,3)),(VLOOKUP(H237,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F237=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M237,$T$6:$V$1905,3)),(VLOOKUP(I237,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F237=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J237*Inputs!$D$161,SUM(O237:Q237))","v":292.60600850000003},null,231,{"$f":"AC237*Inputs!$D$165","v":1223.2880614917394},282579.54220459179,null,231,{"$f":"AG237*Inputs!$D$165","v":360.93472544229769},83375.921577170768,null,231,{"$f":"AK237*Inputs!$E$165","v":1214.1816987511061},280475.97241150553,null,231,{"$f":"AO237*Inputs!$E$165","v":358.24786644396789},82755.257148556586,null,231,{"$f":"AS237*Inputs!$F$165","v":1214.1816987511061},280475.97241150553,null,231,{"$f":"AW237*Inputs!$F$165","v":358.24786644396789},82755.257148556586,null,231,{"$f":"(BA237*0.99)*Inputs!$G$165","v":1214.1816987511061},280475.97241150553,null,231,{"$f":"(BE237*0.99)*Inputs!$G$165","v":358.24786644396789},82755.257148556586,null,231,{"$f":"BI237*Inputs!$H$165","v":1226.4461603546526},283309.06304192479,null,231,{"$f":"BM237*Inputs!$H$165","v":361.86653176158376},83591.168836925848,null,231,{"$f":"BQ237*Inputs!$I$165","v":1226.4461603546526},283309.06304192479,null,231,{"$f":"BU237*Inputs!$I$165","v":361.86653176158376},83591.168836925848,null,231,{"$f":"BY237*Inputs!$J$165","v":1182.6867505830787},273200.6393846912,null,231,{"$f":"CC237*Inputs!$J$165","v":348.95518974116084},80608.648830208156,null,231,{"$f":"CG237*Inputs!$K$165","v":1133.9278529080334},261937.33402175573,null,231,{"$f":"CK237*Inputs!$K$165","v":334.56873417177457},77285.377593679921,null,231,{"$f":"CO237*Inputs!$L$165","v":1092.4160432640012},252348.1059939843,null,231,{"$f":"CS237*Inputs!$L$165","v":322.32055315199858},74456.047778111679,null,231,1050.4000416000013,242642.40960960029,null,231,309.92360879999865,71592.353632799684,null,231,1010.0000400000013,233310.0092400003,null,null,null,null,231,298.00346999999869,68838.80156999969]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!J238","v":"F"},{"$f":"'School Resources'!F238","v":219.78333333333333},{"$f":"'School Resources'!G238","v":0},{"$f":"'School Resources'!H238","v":0},{"$f":"'School Resources'!I238","v":219.78333333333333},{"$f":"SUM(ADM!F238:K238)","v":219.78333333333333},{"$f":"SUM(ADM!L238:N238)","v":0},{"$f":"SUM(ADM!O238:R238)","v":0},219.78333333333333,{"$f":"IF(F238=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K238*Inputs!$D$162,(G238*Inputs!$D$162))))","v":5325.4325854166673},{"$f":"IF(F238=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L238,$X$6:$Z$1266,3)),(VLOOKUP(H238,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F238=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M238,$T$6:$V$1905,3)),(VLOOKUP(I238,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F238=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J238*Inputs!$D$161,SUM(O238:Q238))","v":5325.4325854166673},null,232,{"$f":"AC238*Inputs!$D$165","v":1220.9810614167623},283267.60624868883,null,232,{"$f":"AG238*Inputs!$D$165","v":360.24262299745203},83576.288535408865,null,232,{"$f":"AK238*Inputs!$E$165","v":1211.8918723739575},281158.91439075815,null,232,{"$f":"AO238*Inputs!$E$165","v":357.56091612650323},82954.13254134875,null,232,{"$f":"AS238*Inputs!$F$165","v":1211.8918723739575},281158.91439075815,null,232,{"$f":"AW238*Inputs!$F$165","v":357.56091612650323},82954.13254134875,null,232,{"$f":"(BA238*0.99)*Inputs!$G$165","v":1211.8918723739575},281158.91439075815,null,232,{"$f":"(BE238*0.99)*Inputs!$G$165","v":357.56091612650323},82954.13254134875,null,232,{"$f":"BI238*Inputs!$H$165","v":1224.133204418139},283998.90342500823,null,232,{"$f":"BM238*Inputs!$H$165","v":361.17264255202349},83792.053072069451,null,232,{"$f":"BQ238*Inputs!$I$165","v":1224.133204418139},283998.90342500823,null,232,{"$f":"BU238*Inputs!$I$165","v":361.17264255202349},83792.053072069451,null,232,{"$f":"BY238*Inputs!$J$165","v":1180.4563205575112},273865.86636934261,null,232,{"$f":"CC238*Inputs!$J$165","v":348.28605839153664},80802.365546836503,null,232,{"$f":"CG238*Inputs!$K$165","v":1131.7893773322255},262575.13554107631,null,232,{"$f":"CK238*Inputs!$K$165","v":333.92718925363056},77471.107906842284,null,232,{"$f":"CO238*Inputs!$L$165","v":1090.3558548480014},252962.55832473631,null,232,{"$f":"CS238*Inputs!$L$165","v":321.70249446399862},74634.978715647681,null,232,1048.4190912000013,243233.2291584003,null,232,309.32932159999865,71764.402611199694,null,232,1008.0952800000013,233878.10496000029,null,null,null,null,232,297.43203999999866,69004.233279999695]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!J239","v":"F"},{"$f":"'School Resources'!F239","v":319.54966666666667},{"$f":"'School Resources'!G239","v":0},{"$f":"'School Resources'!H239","v":0},{"$f":"'School Resources'!I239","v":319.54966666666667},{"$f":"SUM(ADM!F239:K239)","v":319.54966666666667},{"$f":"SUM(ADM!L239:N239)","v":0},{"$f":"SUM(ADM!O239:R239)","v":0},319.54966666666667,{"$f":"IF(F239=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K239*Inputs!$D$162,(G239*Inputs!$D$162))))","v":7742.808254458334},{"$f":"IF(F239=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L239,$X$6:$Z$1266,3)),(VLOOKUP(H239,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F239=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M239,$T$6:$V$1905,3)),(VLOOKUP(I239,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F239=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J239*Inputs!$D$161,SUM(O239:Q239))","v":7742.808254458334},null,233,{"$f":"AC239*Inputs!$D$165","v":1218.6740613417849},283951.05629263585,null,233,{"$f":"AG239*Inputs!$D$165","v":359.55052055260626},83775.271288757256,null,233,{"$f":"AK239*Inputs!$E$165","v":1209.6020459968088},281837.27671725646,null,233,{"$f":"AO239*Inputs!$E$165","v":356.87396580903845},83151.634033505965,null,233,{"$f":"AS239*Inputs!$F$165","v":1209.6020459968088},281837.27671725646,null,233,{"$f":"AW239*Inputs!$F$165","v":356.87396580903845},83151.634033505965,null,233,{"$f":"(BA239*0.99)*Inputs!$G$165","v":1209.6020459968088},281837.27671725646,null,233,{"$f":"(BE239*0.99)*Inputs!$G$165","v":356.87396580903845},83151.634033505965,null,233,{"$f":"BI239*Inputs!$H$165","v":1221.820248481625},284684.11789621861,null,233,{"$f":"BM239*Inputs!$H$165","v":360.47875334246311},83991.549528793897,null,233,{"$f":"BQ239*Inputs!$I$165","v":1221.820248481625},284684.11789621861,null,233,{"$f":"BU239*Inputs!$I$165","v":360.47875334246311},83991.549528793897,null,233,{"$f":"BY239*Inputs!$J$165","v":1178.2258905319432},274526.63249394274,null,233,{"$f":"CC239*Inputs!$J$165","v":347.61692704191239},80994.744000765582,null,233,{"$f":"CG239*Inputs!$K$165","v":1129.6509017564174},263208.66010924528,null,233,{"$f":"CK239*Inputs!$K$165","v":333.2856443354865},77655.555130168359,null,233,{"$f":"CO239*Inputs!$L$165","v":1088.2956664320013},253572.8902786563,null,233,{"$f":"CS239*Inputs!$L$165","v":321.08443577599854},74812.673535807655,null,233,1046.4381408000013,243820.0868064003,null,233,308.7350343999986,71935.263015199671,null,233,1006.1905200000012,234442.39116000029,null,null,null,null,233,296.86060999999864,69168.522129999677]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!J240","v":"F"},{"$f":"'School Resources'!F240","v":316.90899999999999},{"$f":"'School Resources'!G240","v":0},{"$f":"'School Resources'!H240","v":0},{"$f":"'School Resources'!I240","v":316.90899999999999},{"$f":"SUM(ADM!F240:K240)","v":316.90899999999999},{"$f":"SUM(ADM!L240:N240)","v":0},{"$f":"SUM(ADM!O240:R240)","v":0},316.90899999999999,{"$f":"IF(F240=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K240*Inputs!$D$162,(G240*Inputs!$D$162))))","v":7678.8239108750004},{"$f":"IF(F240=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L240,$X$6:$Z$1266,3)),(VLOOKUP(H240,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F240=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M240,$T$6:$V$1905,3)),(VLOOKUP(I240,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F240=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J240*Inputs!$D$161,SUM(O240:Q240))","v":7678.8239108750004},null,234,{"$f":"AC240*Inputs!$D$165","v":1216.3670612668077},284629.892336433,null,234,{"$f":"AG240*Inputs!$D$165","v":358.85841810776066},83972.869837216,null,234,{"$f":"AK240*Inputs!$E$165","v":1207.3122196196603},282511.05939100048,null,234,{"$f":"AO240*Inputs!$E$165","v":356.18701549157385},83347.761625028274,null,234,{"$f":"AS240*Inputs!$F$165","v":1207.3122196196603},282511.05939100048,null,234,{"$f":"AW240*Inputs!$F$165","v":356.18701549157385},83347.761625028274,null,234,{"$f":"(BA240*0.99)*Inputs!$G$165","v":1207.3122196196603},282511.05939100048,null,234,{"$f":"(BE240*0.99)*Inputs!$G$165","v":356.18701549157385},83347.761625028274,null,234,{"$f":"BI240*Inputs!$H$165","v":1219.5072925451113},285364.70645555604,null,234,{"$f":"BM240*Inputs!$H$165","v":359.7848641329029},84189.658207099274,null,234,{"$f":"BQ240*Inputs!$I$165","v":1219.5072925451113},285364.70645555604,null,234,{"$f":"BU240*Inputs!$I$165","v":359.7848641329029},84189.658207099274,null,234,{"$f":"BY240*Inputs!$J$165","v":1175.9954605063756},275182.9377584919,null,234,{"$f":"CC240*Inputs!$J$165","v":346.94779569228825},81185.784191995452,null,234,{"$f":"CG240*Inputs!$K$165","v":1127.5124261806095},263837.90772626264,null,234,{"$f":"CK240*Inputs!$K$165","v":332.64409941734255},77838.71926365816,null,234,{"$f":"CO240*Inputs!$L$165","v":1086.2354780160015},254179.10185574435,null,234,{"$f":"CS240*Inputs!$L$165","v":320.46637708799858},74989.132238591672,null,234,1044.4571904000013,244402.9825536003,null,234,308.1407471999986,72104.934844799674,null,234,1004.2857600000012,235002.86784000028,null,null,null,null,234,296.28917999999862,69331.668119999682]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!J241","v":"F"},{"$f":"'School Resources'!F241","v":0},{"$f":"'School Resources'!G241","v":380.99800000000005},{"$f":"'School Resources'!H241","v":0},{"$f":"'School Resources'!I241","v":380.99800000000005},{"$f":"SUM(ADM!F241:K241)","v":0},{"$f":"SUM(ADM!L241:N241)","v":380.99800000000005},{"$f":"SUM(ADM!O241:R241)","v":0},380.99800000000005,{"$f":"IF(F241=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K241*Inputs!$D$162,(G241*Inputs!$D$162))))","v":0},{"$f":"IF(F241=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L241,$X$6:$Z$1266,3)),(VLOOKUP(H241,$X$6:$Z$1266,3)))))","v":112214.19116316925},{"$f":"IF(F241=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M241,$T$6:$V$1905,3)),(VLOOKUP(I241,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F241=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J241*Inputs!$D$161,SUM(O241:Q241))","v":112214.19116316925},null,235,{"$f":"AC241*Inputs!$D$165","v":1214.0600611918303},285304.11438008014,null,235,{"$f":"AG241*Inputs!$D$165","v":358.16631566291488},84169.084180784994,null,235,{"$f":"AK241*Inputs!$E$165","v":1205.0223932425115},283180.2624119902,null,235,{"$f":"AO241*Inputs!$E$165","v":355.50006517410907},83542.515315915633,null,235,{"$f":"AS241*Inputs!$F$165","v":1205.0223932425115},283180.2624119902,null,235,{"$f":"AW241*Inputs!$F$165","v":355.50006517410907},83542.515315915633,null,235,{"$f":"(BA241*0.99)*Inputs!$G$165","v":1205.0223932425115},283180.2624119902,null,235,{"$f":"(BE241*0.99)*Inputs!$G$165","v":355.50006517410907},83542.515315915633,null,235,{"$f":"BI241*Inputs!$H$165","v":1217.1943366085975},286040.66910302039,null,235,{"$f":"BM241*Inputs!$H$165","v":359.09097492334251},84386.379106985492,null,235,{"$f":"BQ241*Inputs!$I$165","v":1217.1943366085975},286040.66910302039,null,235,{"$f":"BU241*Inputs!$I$165","v":359.09097492334251},84386.379106985492,null,235,{"$f":"BY241*Inputs!$J$165","v":1173.7650304808078},275834.78216298984,null,235,{"$f":"CC241*Inputs!$J$165","v":346.278664342664},81375.486120526039,null,235,{"$f":"CG241*Inputs!$K$165","v":1125.3739506048014},264462.87839212833,null,235,{"$f":"CK241*Inputs!$K$165","v":332.00255449919848},78020.600307311644,null,235,{"$f":"CO241*Inputs!$L$165","v":1084.1752896000014},254781.19305600034,null,235,{"$f":"CS241*Inputs!$L$165","v":319.8483183999985},75164.354823999645,null,235,1042.4762400000013,244981.91640000031,null,235,307.54645999999855,72273.418099999661,null,235,1002.3810000000012,235559.53500000029,null,null,null,null,235,295.7177499999986,69493.671249999665]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},{"$f":"'School Resources'!J242","v":"F"},{"$f":"'School Resources'!F242","v":0},{"$f":"'School Resources'!G242","v":0},{"$f":"'School Resources'!H242","v":448.19900000000001},{"$f":"'School Resources'!I242","v":448.19900000000001},{"$f":"SUM(ADM!F242:K242)","v":0},{"$f":"SUM(ADM!L242:N242)","v":0},{"$f":"SUM(ADM!O242:R242)","v":448.19900000000001},448.19900000000001,{"$f":"IF(F242=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K242*Inputs!$D$162,(G242*Inputs!$D$162))))","v":0},{"$f":"IF(F242=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L242,$X$6:$Z$1266,3)),(VLOOKUP(H242,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F242=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M242,$T$6:$V$1905,3)),(VLOOKUP(I242,$T$6:$V$1905,3)))))","v":403940.79434393207},{"$f":"IF(AND(F242=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J242*Inputs!$D$161,SUM(O242:Q242))","v":403940.79434393207},null,236,{"$f":"AC242*Inputs!$D$165","v":1211.7530611168536},285973.72242357745,null,236,{"$f":"AG242*Inputs!$D$165","v":357.47421321806922},84363.91431946434,null,236,{"$f":"AK242*Inputs!$E$165","v":1202.7325668653632},283844.88578022574,null,236,{"$f":"AO242*Inputs!$E$165","v":354.81311485664435},83735.895106168071,null,236,{"$f":"AS242*Inputs!$F$165","v":1202.7325668653632},283844.88578022574,null,236,{"$f":"AW242*Inputs!$F$165","v":354.81311485664435},83735.895106168071,null,236,{"$f":"(BA242*0.99)*Inputs!$G$165","v":1202.7325668653632},283844.88578022574,null,236,{"$f":"(BE242*0.99)*Inputs!$G$165","v":354.81311485664435},83735.895106168071,null,236,{"$f":"BI242*Inputs!$H$165","v":1214.8813806720841},286712.00583861186,null,236,{"$f":"BM242*Inputs!$H$165","v":358.39708571378219},84581.712228452598,null,236,{"$f":"BQ242*Inputs!$I$165","v":1214.8813806720841},286712.00583861186,null,236,{"$f":"BU242*Inputs!$I$165","v":358.39708571378219},84581.712228452598,null,236,{"$f":"BY242*Inputs!$J$165","v":1171.5346004552403},276482.16570743668,null,236,{"$f":"CC242*Inputs!$J$165","v":345.60953299303975},81563.849786357387,null,236,{"$f":"CG242*Inputs!$K$165","v":1123.2354750289935},265083.57210684248,null,236,{"$f":"CK242*Inputs!$K$165","v":331.36100958105442},78201.19826112884,null,236,{"$f":"CO242*Inputs!$L$165","v":1082.1151011840013},255379.1638794243,null,236,{"$f":"CS242*Inputs!$L$165","v":319.23025971199849},75338.341292031648,null,236,1040.4952896000013,245556.88834560031,null,236,306.95217279999855,72440.712780799659,null,236,1000.4762400000012,236112.3926400003,null,null,null,null,236,295.14631999999858,69654.531519999669]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},{"$f":"'School Resources'!J243","v":"T"},{"$f":"'School Resources'!F243","v":0},{"$f":"'School Resources'!G243","v":0},{"$f":"'School Resources'!H243","v":11.753},{"$f":"'School Resources'!I243","v":11.753},{"$f":"SUM(ADM!F243:K243)","v":0},{"$f":"SUM(ADM!L243:N243)","v":0},{"$f":"SUM(ADM!O243:R243)","v":11.753},11.753,{"$f":"IF(F243=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K243*Inputs!$D$162,(G243*Inputs!$D$162))))","v":0},{"$f":"IF(F243=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L243,$X$6:$Z$1266,3)),(VLOOKUP(H243,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F243=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M243,$T$6:$V$1905,3)),(VLOOKUP(I243,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F243=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J243*Inputs!$D$161,SUM(O243:Q243))","v":3421.864055910657},null,237,{"$f":"AC243*Inputs!$D$165","v":1209.4460610418762},286638.71646692464,null,237,{"$f":"AG243*Inputs!$D$165","v":356.78211077322356},84557.360253253981,null,237,{"$f":"AK243*Inputs!$E$165","v":1200.4427404882144},284504.92949570681,null,237,{"$f":"AO243*Inputs!$E$165","v":354.12616453917968},83927.900995785589,null,237,{"$f":"AS243*Inputs!$F$165","v":1200.4427404882144},284504.92949570681,null,237,{"$f":"AW243*Inputs!$F$165","v":354.12616453917968},83927.900995785589,null,237,{"$f":"(BA243*0.99)*Inputs!$G$165","v":1200.4427404882144},284504.92949570681,null,237,{"$f":"(BE243*0.99)*Inputs!$G$165","v":354.12616453917968},83927.900995785589,null,237,{"$f":"BI243*Inputs!$H$165","v":1212.5684247355703},287378.71666233015,null,237,{"$f":"BM243*Inputs!$H$165","v":357.70319650422192},84775.657571500589,null,237,{"$f":"BQ243*Inputs!$I$165","v":1212.5684247355703},287378.71666233015,null,237,{"$f":"BU243*Inputs!$I$165","v":357.70319650422192},84775.657571500589,null,237,{"$f":"BY243*Inputs!$J$165","v":1169.3041704296725},277125.08839183237,null,237,{"$f":"CC243*Inputs!$J$165","v":344.94040164341556},81750.875189489481,null,237,{"$f":"CG243*Inputs!$K$165","v":1121.0969994531856},265699.98887040501,null,237,{"$f":"CK243*Inputs!$K$165","v":330.71946466291041},78380.513125109763,null,237,{"$f":"CO243*Inputs!$L$165","v":1080.0549127680015},255973.01432601636,null,237,{"$f":"CS243*Inputs!$L$165","v":318.61220102399847},75511.091642687636,null,237,1038.5143392000014,246127.89839040031,null,237,306.3578855999985,72606.818887199639,null,237,998.5714800000012,236661.44076000029,null,null,null,null,237,294.57488999999856,69814.248929999652]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!J244","v":"F"},{"$f":"'School Resources'!F244","v":300.54133333333328},{"$f":"'School Resources'!G244","v":0},{"$f":"'School Resources'!H244","v":0},{"$f":"'School Resources'!I244","v":300.54133333333328},{"$f":"SUM(ADM!F244:K244)","v":300.54133333333328},{"$f":"SUM(ADM!L244:N244)","v":0},{"$f":"SUM(ADM!O244:R244)","v":0},300.54133333333328,{"$f":"IF(F244=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K244*Inputs!$D$162,(G244*Inputs!$D$162))))","v":7282.2292096666661},{"$f":"IF(F244=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L244,$X$6:$Z$1266,3)),(VLOOKUP(H244,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F244=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M244,$T$6:$V$1905,3)),(VLOOKUP(I244,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F244=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J244*Inputs!$D$161,SUM(O244:Q244))","v":7282.2292096666661},null,238,{"$f":"AC244*Inputs!$D$165","v":1207.139060966899},287299.09651012195,null,238,{"$f":"AG244*Inputs!$D$165","v":356.09000832837785},84749.42198215393,null,238,{"$f":"AK244*Inputs!$E$165","v":1198.1529141110659},285160.39355843369,null,238,{"$f":"AO244*Inputs!$E$165","v":353.43921422171496},84118.532984768157,null,238,{"$f":"AS244*Inputs!$F$165","v":1198.1529141110659},285160.39355843369,null,238,{"$f":"AW244*Inputs!$F$165","v":353.43921422171496},84118.532984768157,null,238,{"$f":"(BA244*0.99)*Inputs!$G$165","v":1198.1529141110659},285160.39355843369,null,238,{"$f":"(BE244*0.99)*Inputs!$G$165","v":353.43921422171496},84118.532984768157,null,238,{"$f":"BI244*Inputs!$H$165","v":1210.2554687990564},288040.80157417542,null,238,{"$f":"BM244*Inputs!$H$165","v":357.0093072946616},84968.215136129453,null,238,{"$f":"BQ244*Inputs!$I$165","v":1210.2554687990564},288040.80157417542,null,238,{"$f":"BU244*Inputs!$I$165","v":357.0093072946616},84968.215136129453,null,238,{"$f":"BY244*Inputs!$J$165","v":1167.0737404041047},277763.5502161769,null,238,{"$f":"CC244*Inputs!$J$165","v":344.27127029379136},81936.562329922337,null,238,{"$f":"CG244*Inputs!$K$165","v":1118.9585238773775},266312.12868281582,null,238,{"$f":"CK244*Inputs!$K$165","v":330.0779197447664},78558.544899254397,null,238,{"$f":"CO244*Inputs!$L$165","v":1077.9947243520014},256562.74439577633,null,238,{"$f":"CS244*Inputs!$L$165","v":317.99414233599845},75682.605875967623,null,238,1036.5333888000014,246694.94653440034,null,238,305.7635983999985,72771.736419199646,null,238,996.66672000000119,237206.67936000027,null,null,null,null,238,294.00345999999854,69972.823479999657]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!J245","v":"F"},{"$f":"'School Resources'!F245","v":320.24933333333331},{"$f":"'School Resources'!G245","v":0},{"$f":"'School Resources'!H245","v":0},{"$f":"'School Resources'!I245","v":320.24933333333331},{"$f":"SUM(ADM!F245:K245)","v":320.24933333333331},{"$f":"SUM(ADM!L245:N245)","v":0},{"$f":"SUM(ADM!O245:R245)","v":0},320.24933333333331,{"$f":"IF(F245=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K245*Inputs!$D$162,(G245*Inputs!$D$162))))","v":7759.7614401666669},{"$f":"IF(F245=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L245,$X$6:$Z$1266,3)),(VLOOKUP(H245,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F245=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M245,$T$6:$V$1905,3)),(VLOOKUP(I245,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F245=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J245*Inputs!$D$161,SUM(O245:Q245))","v":7759.7614401666669},null,239,{"$f":"AC245*Inputs!$D$165","v":1204.8320608919216},287954.86255316925,null,239,{"$f":"AG245*Inputs!$D$165","v":355.39790588353208},84940.099506164173,null,239,{"$f":"AK245*Inputs!$E$165","v":1195.8630877339172},285811.27796840621,null,239,{"$f":"AO245*Inputs!$E$165","v":352.75226390425019},84307.79107311579,null,239,{"$f":"AS245*Inputs!$F$165","v":1195.8630877339172},285811.27796840621,null,239,{"$f":"AW245*Inputs!$F$165","v":352.75226390425019},84307.79107311579,null,239,{"$f":"(BA245*0.99)*Inputs!$G$165","v":1195.8630877339172},285811.27796840621,null,239,{"$f":"(BE245*0.99)*Inputs!$G$165","v":352.75226390425019},84307.79107311579,null,239,{"$f":"BI245*Inputs!$H$165","v":1207.9425128625426},288698.26057414769,null,239,{"$f":"BM245*Inputs!$H$165","v":356.31541808510121},85159.384922339188,null,239,{"$f":"BQ245*Inputs!$I$165","v":1207.9425128625426},288698.26057414769,null,239,{"$f":"BU245*Inputs!$I$165","v":356.31541808510121},85159.384922339188,null,239,{"$f":"BY245*Inputs!$J$165","v":1164.8433103785369},278397.55118047033,null,239,{"$f":"CC245*Inputs!$J$165","v":343.60213894416705},82120.911207655925,null,239,{"$f":"CG245*Inputs!$K$165","v":1116.8200483015694},266919.99154407508,null,239,{"$f":"CK245*Inputs!$K$165","v":329.43637482662234},78735.293583562743,null,239,{"$f":"CO245*Inputs!$L$165","v":1075.9345359360013},257148.35408870433,null,239,{"$f":"CS245*Inputs!$L$165","v":317.37608364799837},75852.883991871611,null,239,1034.5524384000012,247258.03277760028,null,239,305.16931119999845,72935.465376799635,null,239,994.76196000000118,237748.10844000027,null,null,null,null,239,293.43202999999852,70130.25516999964]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!J246","v":"F"},{"$f":"'School Resources'!F246","v":6.0019999999999998},{"$f":"'School Resources'!G246","v":0},{"$f":"'School Resources'!H246","v":0},{"$f":"'School Resources'!I246","v":6.0019999999999998},{"$f":"SUM(ADM!F246:K246)","v":6.0019999999999998},{"$f":"SUM(ADM!L246:N246)","v":0},{"$f":"SUM(ADM!O246:R246)","v":0},6.0019999999999998,{"$f":"IF(F246=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K246*Inputs!$D$162,(G246*Inputs!$D$162))))","v":145.43071075},{"$f":"IF(F246=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L246,$X$6:$Z$1266,3)),(VLOOKUP(H246,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F246=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M246,$T$6:$V$1905,3)),(VLOOKUP(I246,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F246=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J246*Inputs!$D$161,SUM(O246:Q246))","v":145.43071075},null,240,{"$f":"AC246*Inputs!$D$165","v":1202.5250608169442},288606.01459606661,null,240,{"$f":"AG246*Inputs!$D$165","v":354.70580343868636},85129.392825284725,null,240,{"$f":"AK246*Inputs!$E$165","v":1193.5732613567684},286457.58272562444,null,240,{"$f":"AO246*Inputs!$E$165","v":352.06531358678546},84495.675260828517,null,240,{"$f":"AS246*Inputs!$F$165","v":1193.5732613567684},286457.58272562444,null,240,{"$f":"AW246*Inputs!$F$165","v":352.06531358678546},84495.675260828517,null,240,{"$f":"(BA246*0.99)*Inputs!$G$165","v":1193.5732613567684},286457.58272562444,null,240,{"$f":"(BE246*0.99)*Inputs!$G$165","v":352.06531358678546},84495.675260828517,null,240,{"$f":"BI246*Inputs!$H$165","v":1205.6295569260287},289351.09366224689,null,240,{"$f":"BM246*Inputs!$H$165","v":355.62152887554089},85349.16693012981,null,240,{"$f":"BQ246*Inputs!$I$165","v":1205.6295569260287},289351.09366224689,null,240,{"$f":"BU246*Inputs!$I$165","v":355.62152887554089},85349.16693012981,null,240,{"$f":"BY246*Inputs!$J$165","v":1162.6128803529689},279027.09128471254,null,240,{"$f":"CC246*Inputs!$J$165","v":342.93300759454286},82303.921822690289,null,240,{"$f":"CG246*Inputs!$K$165","v":1114.6815727257613},267523.57745418273,null,240,{"$f":"CK246*Inputs!$K$165","v":328.79482990847833},78910.759178034801,null,240,{"$f":"CO246*Inputs!$L$165","v":1073.8743475200013},257729.84340480031,null,240,{"$f":"CS246*Inputs!$L$165","v":316.75802495999841},76021.925990399614,null,240,1032.5714880000012,247817.15712000028,null,240,304.57502399999845,73098.005759999622,null,240,992.85720000000117,238285.72800000029,null,null,null,null,240,292.8605999999985,70286.543999999645]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!J247","v":"F"},{"$f":"'School Resources'!F247","v":17.513999999999999},{"$f":"'School Resources'!G247","v":0},{"$f":"'School Resources'!H247","v":0},{"$f":"'School Resources'!I247","v":17.513999999999999},{"$f":"SUM(ADM!F247:K247)","v":17.513999999999999},{"$f":"SUM(ADM!L247:N247)","v":0},{"$f":"SUM(ADM!O247:R247)","v":0},17.513999999999999,{"$f":"IF(F247=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K247*Inputs!$D$162,(G247*Inputs!$D$162))))","v":424.37078775000003},{"$f":"IF(F247=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L247,$X$6:$Z$1266,3)),(VLOOKUP(H247,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F247=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M247,$T$6:$V$1905,3)),(VLOOKUP(I247,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F247=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J247*Inputs!$D$161,SUM(O247:Q247))","v":424.37078775000003},null,241,{"$f":"AC247*Inputs!$D$165","v":1200.2180607419671},289252.55263881409,null,241,{"$f":"AG247*Inputs!$D$165","v":354.0137009938407},85317.301939515615,null,241,{"$f":"AK247*Inputs!$E$165","v":1191.2834349796199},287099.30783008836,null,241,{"$f":"AO247*Inputs!$E$165","v":351.3783632693208},84682.185547906309,null,241,{"$f":"AS247*Inputs!$F$165","v":1191.2834349796199},287099.30783008836,null,241,{"$f":"AW247*Inputs!$F$165","v":351.3783632693208},84682.185547906309,null,241,{"$f":"(BA247*0.99)*Inputs!$G$165","v":1191.2834349796199},287099.30783008836,null,241,{"$f":"(BE247*0.99)*Inputs!$G$165","v":351.3783632693208},84682.185547906309,null,241,{"$f":"BI247*Inputs!$H$165","v":1203.3166009895151},289999.30083847314,null,241,{"$f":"BM247*Inputs!$H$165","v":354.92763966598062},85537.561159501332,null,241,{"$f":"BQ247*Inputs!$I$165","v":1203.3166009895151},289999.30083847314,null,241,{"$f":"BU247*Inputs!$I$165","v":354.92763966598062},85537.561159501332,null,241,{"$f":"BY247*Inputs!$J$165","v":1160.3824503274013},279652.17052890372,null,241,{"$f":"CC247*Inputs!$J$165","v":342.26387624491866},82485.594175025399,null,241,{"$f":"CG247*Inputs!$K$165","v":1112.5430971499534},268122.88641313877,null,241,{"$f":"CK247*Inputs!$K$165","v":328.15328499033433},79084.941682670571,null,241,{"$f":"CO247*Inputs!$L$165","v":1071.8141591040012},258307.21234406429,null,241,{"$f":"CS247*Inputs!$L$165","v":316.13996627199839},76189.731871551616,null,241,1030.5905376000012,248372.31956160028,null,241,303.98073679999845,73259.357568799634,null,241,990.95244000000116,238819.53804000028,null,null,null,null,241,292.28916999999848,70441.689969999628]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!J248","v":"F"},{"$f":"'School Resources'!F248","v":337.80600000000004},{"$f":"'School Resources'!G248","v":0},{"$f":"'School Resources'!H248","v":0},{"$f":"'School Resources'!I248","v":337.80600000000004},{"$f":"SUM(ADM!F248:K248)","v":337.80600000000004},{"$f":"SUM(ADM!L248:N248)","v":0},{"$f":"SUM(ADM!O248:R248)","v":0},337.80600000000004,{"$f":"IF(F248=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K248*Inputs!$D$162,(G248*Inputs!$D$162))))","v":8185.1660572500014},{"$f":"IF(F248=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L248,$X$6:$Z$1266,3)),(VLOOKUP(H248,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F248=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M248,$T$6:$V$1905,3)),(VLOOKUP(I248,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F248=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J248*Inputs!$D$161,SUM(O248:Q248))","v":8185.1660572500014},null,242,{"$f":"AC248*Inputs!$D$165","v":1197.9110606669901},289894.47668141162,null,242,{"$f":"AG248*Inputs!$D$165","v":353.3215985489951},85503.826848856814,null,242,{"$f":"AK248*Inputs!$E$165","v":1188.9936086024716},287736.45328179811,null,242,{"$f":"AO248*Inputs!$E$165","v":350.69141295185614},84867.32193434918,null,242,{"$f":"AS248*Inputs!$F$165","v":1188.9936086024716},287736.45328179811,null,242,{"$f":"AW248*Inputs!$F$165","v":350.69141295185614},84867.32193434918,null,242,{"$f":"(BA248*0.99)*Inputs!$G$165","v":1188.9936086024716},287736.45328179811,null,242,{"$f":"(BE248*0.99)*Inputs!$G$165","v":350.69141295185614},84867.32193434918,null,242,{"$f":"BI248*Inputs!$H$165","v":1201.0036450530015},290642.88210282638,null,242,{"$f":"BM248*Inputs!$H$165","v":354.23375045642035},85724.567610453727,null,242,{"$f":"BQ248*Inputs!$I$165","v":1201.0036450530015},290642.88210282638,null,242,{"$f":"BU248*Inputs!$I$165","v":354.23375045642035},85724.567610453727,null,242,{"$f":"BY248*Inputs!$J$165","v":1158.1520203018338},280272.7889130438,null,242,{"$f":"CC248*Inputs!$J$165","v":341.59474489529447},82665.928264661256,null,242,{"$f":"CG248*Inputs!$K$165","v":1110.4046215741455},268717.9184209432,null,242,{"$f":"CK248*Inputs!$K$165","v":327.51174007219032},79257.841097470053,null,242,{"$f":"CO248*Inputs!$L$165","v":1069.7539706880013},258880.46090649633,null,242,{"$f":"CS248*Inputs!$L$165","v":315.52190758399837},76356.301635327603,null,242,1028.6095872000012,248923.5201024003,null,242,303.3864495999984,73419.520803199615,null,242,989.04768000000115,239349.53856000028,null,null,null,null,242,291.71773999999846,70595.693079999633]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},{"$f":"'School Resources'!J249","v":"F"},{"$f":"'School Resources'!F249","v":0},{"$f":"'School Resources'!G249","v":475.42100000000005},{"$f":"'School Resources'!H249","v":0},{"$f":"'School Resources'!I249","v":475.42100000000005},{"$f":"SUM(ADM!F249:K249)","v":0},{"$f":"SUM(ADM!L249:N249)","v":475.42100000000005},{"$f":"SUM(ADM!O249:R249)","v":0},475.42100000000005,{"$f":"IF(F249=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K249*Inputs!$D$162,(G249*Inputs!$D$162))))","v":0},{"$f":"IF(F249=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L249,$X$6:$Z$1266,3)),(VLOOKUP(H249,$X$6:$Z$1266,3)))))","v":135062.57003479448},{"$f":"IF(F249=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M249,$T$6:$V$1905,3)),(VLOOKUP(I249,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F249=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J249*Inputs!$D$161,SUM(O249:Q249))","v":135062.57003479448},null,243,{"$f":"AC249*Inputs!$D$165","v":1195.6040605920125},290531.78672385903,null,243,{"$f":"AG249*Inputs!$D$165","v":352.62949610414938},85688.967553308306,null,243,{"$f":"AK249*Inputs!$E$165","v":1186.7037822253226},288369.01908075338,null,243,{"$f":"AO249*Inputs!$E$165","v":350.00446263439142},85051.084420157116,null,243,{"$f":"AS249*Inputs!$F$165","v":1186.7037822253226},288369.01908075338,null,243,{"$f":"AW249*Inputs!$F$165","v":350.00446263439142},85051.084420157116,null,243,{"$f":"(BA249*0.99)*Inputs!$G$165","v":1186.7037822253226},288369.01908075338,null,243,{"$f":"(BE249*0.99)*Inputs!$G$165","v":350.00446263439142},85051.084420157116,null,243,{"$f":"BI249*Inputs!$H$165","v":1198.6906891164874},291281.83745530644,null,243,{"$f":"BM249*Inputs!$H$165","v":353.53986124686003},85910.186282986993,null,243,{"$f":"BQ249*Inputs!$I$165","v":1198.6906891164874},291281.83745530644,null,243,{"$f":"BU249*Inputs!$I$165","v":353.53986124686003},85910.186282986993,null,243,{"$f":"BY249*Inputs!$J$165","v":1155.9215902762658},280888.9464371326,null,243,{"$f":"CC249*Inputs!$J$165","v":340.92561354567027},82844.924091597873,null,243,{"$f":"CG249*Inputs!$K$165","v":1108.2661459983374},269308.67347759596,null,243,{"$f":"CK249*Inputs!$K$165","v":326.87019515404631},79429.457422433261,null,243,{"$f":"CO249*Inputs!$L$165","v":1067.6937822720013},259449.58909209631,null,243,{"$f":"CS249*Inputs!$L$165","v":314.90384889599835},76521.635281727606,null,243,1026.6286368000012,249470.7587424003,null,243,302.7921623999984,73578.495463199608,null,243,987.14292000000114,239875.72956000027,null,null,null,null,243,291.14630999999844,70748.553329999617]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},{"$f":"'School Resources'!J250","v":"F"},{"$f":"'School Resources'!F250","v":0},{"$f":"'School Resources'!G250","v":0},{"$f":"'School Resources'!H250","v":674.8420000000001},{"$f":"'School Resources'!I250","v":674.8420000000001},{"$f":"SUM(ADM!F250:K250)","v":0},{"$f":"SUM(ADM!L250:N250)","v":0},{"$f":"SUM(ADM!O250:R250)","v":674.8420000000001},674.8420000000001,{"$f":"IF(F250=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K250*Inputs!$D$162,(G250*Inputs!$D$162))))","v":0},{"$f":"IF(F250=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L250,$X$6:$Z$1266,3)),(VLOOKUP(H250,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F250=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M250,$T$6:$V$1905,3)),(VLOOKUP(I250,$T$6:$V$1905,3)))))","v":484095.79522779374},{"$f":"IF(AND(F250=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J250*Inputs!$D$161,SUM(O250:Q250))","v":484095.79522779374},null,244,{"$f":"AC250*Inputs!$D$165","v":1193.2970605170356},291164.48276615667,null,244,{"$f":"AG250*Inputs!$D$165","v":351.93739365930361},85872.724052870079,null,244,{"$f":"AK250*Inputs!$E$165","v":1184.4139558481743},288997.00522695453,null,244,{"$f":"AO250*Inputs!$E$165","v":349.31751231692664},85233.473005330103,null,244,{"$f":"AS250*Inputs!$F$165","v":1184.4139558481743},288997.00522695453,null,244,{"$f":"AW250*Inputs!$F$165","v":349.31751231692664},85233.473005330103,null,244,{"$f":"(BA250*0.99)*Inputs!$G$165","v":1184.4139558481743},288997.00522695453,null,244,{"$f":"(BE250*0.99)*Inputs!$G$165","v":349.31751231692664},85233.473005330103,null,244,{"$f":"BI250*Inputs!$H$165","v":1196.377733179974},291916.16689591366,null,244,{"$f":"BM250*Inputs!$H$165","v":352.84597203729965},86094.417177101117,null,244,{"$f":"BQ250*Inputs!$I$165","v":1196.377733179974},291916.16689591366,null,244,{"$f":"BU250*Inputs!$I$165","v":352.84597203729965},86094.417177101117,null,244,{"$f":"BY250*Inputs!$J$165","v":1153.6911602506982},281500.64310117037,null,244,{"$f":"CC250*Inputs!$J$165","v":340.25648219604597},83022.581655835209,null,244,{"$f":"CG250*Inputs!$K$165","v":1106.1276704225295},269895.15158309718,null,244,{"$f":"CK250*Inputs!$K$165","v":326.22865023590219},79599.790657560137,null,244,{"$f":"CO250*Inputs!$L$165","v":1065.6335938560014},260014.59690086436,null,244,{"$f":"CS250*Inputs!$L$165","v":314.28579020799828},76685.732810751579,null,244,1024.6476864000012,250014.03548160029,null,244,302.19787519999835,73736.281548799598,null,244,985.23816000000113,240398.11104000028,null,null,null,null,244,290.57487999999842,70900.270719999608]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!J254","v":"F"},{"$f":"'School Resources'!F254","v":229.27500000000001},{"$f":"'School Resources'!G254","v":0},{"$f":"'School Resources'!H254","v":0},{"$f":"'School Resources'!I254","v":229.27500000000001},{"$f":"SUM(ADM!F254:K254)","v":229.27500000000001},{"$f":"SUM(ADM!L254:N254)","v":0},{"$f":"SUM(ADM!O254:R254)","v":0},229.27500000000001,{"$f":"IF(F254=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K254*Inputs!$D$162,(G254*Inputs!$D$162))))","v":5555.4192281250007},{"$f":"IF(F254=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L254,$X$6:$Z$1266,3)),(VLOOKUP(H254,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F254=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M254,$T$6:$V$1905,3)),(VLOOKUP(I254,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F254=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J254*Inputs!$D$161,SUM(O254:Q254))","v":5555.4192281250007},null,248,{"$f":"AC254*Inputs!$D$165","v":1184.0690602171269},293649.1269338475,null,248,{"$f":"AG254*Inputs!$D$165","v":349.16898387992092},86593.908002220385,null,248,{"$f":"AK254*Inputs!$E$165","v":1175.2546503395799},291463.15328421583,null,248,{"$f":"AO254*Inputs!$E$165","v":346.56971104706787},85949.288339672828,null,248,{"$f":"AS254*Inputs!$F$165","v":1175.2546503395799},291463.15328421583,null,248,{"$f":"AW254*Inputs!$F$165","v":346.56971104706787},85949.288339672828,null,248,{"$f":"(BA254*0.99)*Inputs!$G$165","v":1175.2546503395799},291463.15328421583,null,248,{"$f":"(BE254*0.99)*Inputs!$G$165","v":346.56971104706787},85949.288339672828,null,248,{"$f":"BI254*Inputs!$H$165","v":1187.1259094339191},294407.22553961194,null,248,{"$f":"BM254*Inputs!$H$165","v":350.07041519905846},86817.462969366505,null,248,{"$f":"BQ254*Inputs!$I$165","v":1187.1259094339191},294407.22553961194,null,248,{"$f":"BU254*Inputs!$I$165","v":350.07041519905846},86817.462969366505,null,248,{"$f":"BY254*Inputs!$J$165","v":1144.7694401484273},283902.82115680998,null,248,{"$f":"CC254*Inputs!$J$165","v":337.57995679754919},83719.829285792192,null,248,{"$f":"CG254*Inputs!$K$165","v":1097.5737681192975},272198.29449358577,null,248,{"$f":"CK254*Inputs!$K$165","v":323.66247056332617},80268.292699704893,null,248,{"$f":"CO254*Inputs!$L$165","v":1057.3928401920014},262233.42436761636,null,248,{"$f":"CS254*Inputs!$L$165","v":311.8135554559982},77329.761753087558,null,248,1016.7238848000012,252147.5234304003,null,248,299.82072639999825,74355.540147199572,null,248,977.61912000000109,242449.54176000028,null,null,null,null,248,288.28915999999833,71495.711679999586]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},{"$f":"'School Resources'!J261","v":"F"},{"$f":"'School Resources'!F261","v":0},{"$f":"'School Resources'!G261","v":0},{"$f":"'School Resources'!H261","v":295.10599999999999},{"$f":"'School Resources'!I261","v":295.10599999999999},{"$f":"SUM(ADM!F261:K261)","v":0},{"$f":"SUM(ADM!L261:N261)","v":0},{"$f":"SUM(ADM!O261:R261)","v":295.10599999999999},295.10599999999999,{"$f":"IF(F261=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K261*Inputs!$D$162,(G261*Inputs!$D$162))))","v":0},{"$f":"IF(F261=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L261,$X$6:$Z$1266,3)),(VLOOKUP(H261,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F261=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M261,$T$6:$V$1905,3)),(VLOOKUP(I261,$T$6:$V$1905,3)))))","v":317313.81672449288},{"$f":"IF(AND(F261=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J261*Inputs!$D$161,SUM(O261:Q261))","v":317313.81672449288},null,255,{"$f":"AC261*Inputs!$D$165","v":1167.9200596922856},297819.61522153282,null,255,{"$f":"AG261*Inputs!$D$165","v":344.32426676600107},87802.688025330281,null,255,{"$f":"AK261*Inputs!$E$165","v":1159.2258656995389},295602.59575338243,null,255,{"$f":"AO261*Inputs!$E$165","v":341.76105882481494},87149.070000327803,null,255,{"$f":"AS261*Inputs!$F$165","v":1159.2258656995389},295602.59575338243,null,255,{"$f":"AW261*Inputs!$F$165","v":341.76105882481494},87149.070000327803,null,255,{"$f":"(BA261*0.99)*Inputs!$G$165","v":1159.2258656995389},295602.59575338243,null,255,{"$f":"(BE261*0.99)*Inputs!$G$165","v":341.76105882481494},87149.070000327803,null,255,{"$f":"BI261*Inputs!$H$165","v":1170.9352178783222},298588.48055897217,null,255,{"$f":"BM261*Inputs!$H$165","v":345.2131907321363},88029.363636694761,null,255,{"$f":"BQ261*Inputs!$I$165","v":1170.9352178783222},298588.48055897217,null,255,{"$f":"BU261*Inputs!$I$165","v":345.2131907321363},88029.363636694761,null,255,{"$f":"BY261*Inputs!$J$165","v":1129.1564299694526},287934.88964221039,null,255,{"$f":"CC261*Inputs!$J$165","v":332.89603735017965},84888.489524295815,null,255,{"$f":"CG261*Inputs!$K$165","v":1082.6044390886411},276064.13196760346,null,255,{"$f":"CK261*Inputs!$K$165","v":319.17165613631801},81388.772314761096,null,255,{"$f":"CO261*Inputs!$L$165","v":1042.9715212800011},265957.73792640027,null,255,{"$f":"CS261*Inputs!$L$165","v":307.48714463999806},78409.221883199512,null,255,1002.8572320000011,255728.59416000027,null,255,295.6607159999981,75393.482579999516,null,255,964.28580000000102,245892.87900000025,null,null,null,null,255,284.28914999999819,72493.733249999539]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!J266","v":"F"},{"$f":"'School Resources'!F266","v":7.6289999999999996},{"$f":"'School Resources'!G266","v":0},{"$f":"'School Resources'!H266","v":0},{"$f":"'School Resources'!I266","v":7.6289999999999996},{"$f":"SUM(ADM!F266:K266)","v":7.6289999999999996},{"$f":"SUM(ADM!L266:N266)","v":0},{"$f":"SUM(ADM!O266:R266)","v":0},7.6289999999999996,{"$f":"IF(F266=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K266*Inputs!$D$162,(G266*Inputs!$D$162))))","v":184.85353087500002},{"$f":"IF(F266=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L266,$X$6:$Z$1266,3)),(VLOOKUP(H266,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F266=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M266,$T$6:$V$1905,3)),(VLOOKUP(I266,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F266=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J266*Inputs!$D$161,SUM(O266:Q266))","v":184.85353087500002},null,260,{"$f":"AC266*Inputs!$D$165","v":1156.3850593173995},300660.11542252387,null,260,{"$f":"AG266*Inputs!$D$165","v":340.86375454177261},88624.57618086088,null,260,{"$f":"AK266*Inputs!$E$165","v":1147.776733813796},298421.95079158695,null,260,{"$f":"AO266*Inputs!$E$165","v":338.32630723749139},87964.839881747757,null,260,{"$f":"AS266*Inputs!$F$165","v":1147.776733813796},298421.95079158695,null,260,{"$f":"AW266*Inputs!$F$165","v":338.32630723749139},87964.839881747757,null,260,{"$f":"(BA266*0.99)*Inputs!$G$165","v":1147.776733813796},298421.95079158695,null,260,{"$f":"(BE266*0.99)*Inputs!$G$165","v":338.32630723749139},87964.839881747757,null,260,{"$f":"BI266*Inputs!$H$165","v":1159.3704381957536},301436.31393089594,null,260,{"$f":"BM266*Inputs!$H$165","v":341.74374468433473},88853.373617927035,null,260,{"$f":"BQ266*Inputs!$I$165","v":1159.3704381957536},301436.31393089594,null,260,{"$f":"BU266*Inputs!$I$165","v":341.74374468433473},88853.373617927035,null,260,{"$f":"BY266*Inputs!$J$165","v":1118.0042798416141},290681.11275881965,null,260,{"$f":"CC266*Inputs!$J$165","v":329.55038060205857},85683.098956535221,null,260,{"$f":"CG266*Inputs!$K$165","v":1071.9120612096012},278697.13591449632,null,260,{"$f":"CK266*Inputs!$K$165","v":315.96393154559786},82150.62220185544,null,260,{"$f":"CO266*Inputs!$L$165","v":1032.6705792000012},268494.35059200029,null,260,{"$f":"CS266*Inputs!$L$165","v":304.39685119999791},79143.181311999462,null,260,992.95248000000106,258167.64480000027,null,260,292.68927999999801,76099.212799999485,null,260,954.76200000000097,248238.12000000026,null,null,null,null,260,281.43199999999808,73172.319999999498]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!J272","v":"F"},{"$f":"'School Resources'!F272","v":302.10400000000004},{"$f":"'School Resources'!G272","v":0},{"$f":"'School Resources'!H272","v":0},{"$f":"'School Resources'!I272","v":302.10400000000004},{"$f":"SUM(ADM!F272:K272)","v":302.10400000000004},{"$f":"SUM(ADM!L272:N272)","v":0},{"$f":"SUM(ADM!O272:R272)","v":0},302.10400000000004,{"$f":"IF(F272=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K272*Inputs!$D$162,(G272*Inputs!$D$162))))","v":7320.0932090000015},{"$f":"IF(F272=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L272,$X$6:$Z$1266,3)),(VLOOKUP(H272,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F272=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M272,$T$6:$V$1905,3)),(VLOOKUP(I272,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F272=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J272*Inputs!$D$161,SUM(O272:Q272))","v":7320.0932090000015},null,266,{"$f":"AC272*Inputs!$D$165","v":1142.5430588675365},303916.45365876472,null,266,{"$f":"AG272*Inputs!$D$165","v":336.71113987269842},89565.163206137775,null,266,{"$f":"AK272*Inputs!$E$165","v":1134.0377755509046},301654.04829654063,null,266,{"$f":"AO272*Inputs!$E$165","v":334.20460533270312},88898.425018499038,null,266,{"$f":"AS272*Inputs!$F$165","v":1134.0377755509046},301654.04829654063,null,266,{"$f":"AW272*Inputs!$F$165","v":334.20460533270312},88898.425018499038,null,266,{"$f":"(BA272*0.99)*Inputs!$G$165","v":1134.0377755509046},301654.04829654063,null,266,{"$f":"(BE272*0.99)*Inputs!$G$165","v":334.20460533270312},88898.425018499038,null,266,{"$f":"BI272*Inputs!$H$165","v":1145.4927025766713},304701.05888539454,null,266,{"$f":"BM272*Inputs!$H$165","v":337.58040942697284},89796.388907574772,null,266,{"$f":"BQ272*Inputs!$I$165","v":1145.4927025766713},304701.05888539454,null,266,{"$f":"BU272*Inputs!$I$165","v":337.58040942697284},89796.388907574772,null,266,{"$f":"BY272*Inputs!$J$165","v":1104.6216996882076},293829.37211706321,null,266,{"$f":"CC272*Inputs!$J$165","v":325.53559250431329},86592.467606147329,null,266,{"$f":"CG272*Inputs!$K$165","v":1059.0812077547532},281715.60126276436,null,266,{"$f":"CK272*Inputs!$K$165","v":312.11466203673376},83022.500101771177,null,266,{"$f":"CO272*Inputs!$L$165","v":1020.3094487040011},271402.31335526425,null,266,{"$f":"CS272*Inputs!$L$165","v":300.68849907199785},79983.140753151427,null,266,981.06677760000093,260963.76284160026,null,266,289.12355679999791,76906.866108799441,null,266,943.33344000000091,250926.69504000025,null,null,null,null,266,278.00341999999796,73948.909719999458]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},{"$f":"'School Resources'!J281","v":"F"},{"$f":"'School Resources'!F281","v":0},{"$f":"'School Resources'!G281","v":0},{"$f":"'School Resources'!H281","v":906},{"$f":"'School Resources'!I281","v":906},{"$f":"SUM(ADM!F281:K281)","v":0},{"$f":"SUM(ADM!L281:N281)","v":0},{"$f":"SUM(ADM!O281:R281)","v":906},906,{"$f":"IF(F281=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K281*Inputs!$D$162,(G281*Inputs!$D$162))))","v":0},{"$f":"IF(F281=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L281,$X$6:$Z$1266,3)),(VLOOKUP(H281,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F281=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M281,$T$6:$V$1905,3)),(VLOOKUP(I281,$T$6:$V$1905,3)))))","v":610300.94189857726},{"$f":"IF(AND(F281=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J281*Inputs!$D$161,SUM(O281:Q281))","v":610300.94189857726},null,275,{"$f":"AC281*Inputs!$D$165","v":1121.7800581927413},308489.51600300387,null,275,{"$f":"AG281*Inputs!$D$165","v":330.48221786908709},90882.609913998953,null,275,{"$f":"AK281*Inputs!$E$165","v":1113.4293381565669},306193.06799305591,null,275,{"$f":"AO281*Inputs!$E$165","v":328.0220524755207},90206.064430768194,null,275,{"$f":"AS281*Inputs!$F$165","v":1113.4293381565669},306193.06799305591,null,275,{"$f":"AW281*Inputs!$F$165","v":328.0220524755207},90206.064430768194,null,275,{"$f":"(BA281*0.99)*Inputs!$G$165","v":1113.4293381565669},306193.06799305591,null,275,{"$f":"(BE281*0.99)*Inputs!$G$165","v":328.0220524755207},90206.064430768194,null,275,{"$f":"BI281*Inputs!$H$165","v":1124.6760991480473},309285.92726571299,null,275,{"$f":"BM281*Inputs!$H$165","v":331.33540654093002},91117.236798755752,null,275,{"$f":"BQ281*Inputs!$I$165","v":1124.6760991480473},309285.92726571299,null,275,{"$f":"BU281*Inputs!$I$165","v":331.33540654093002},91117.236798755752,null,275,{"$f":"BY281*Inputs!$J$165","v":1084.5478294580978},298250.6531009769,null,275,{"$f":"CC281*Inputs!$J$165","v":319.51341035769531},87866.187848366215,null,275,{"$f":"CG281*Inputs!$K$165","v":1039.8349275724811},285954.60508243227,null,275,{"$f":"CK281*Inputs!$K$165","v":306.34075777343753},84243.708387695326,null,275,{"$f":"CO281*Inputs!$L$165","v":1001.767752960001},275486.13206400024,null,275,{"$f":"CS281*Inputs!$L$165","v":295.12597087999762},81159.64199199935,null,275,963.23822400000086,264890.51160000026,null,275,283.77497199999772,78038.117299999372,null,275,926.19060000000081,254702.41500000021,null,null,null,null,275,272.86054999999777,75036.651249999384]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!J285","v":"F"},{"$f":"'School Resources'!F285","v":0},{"$f":"'School Resources'!G285","v":0},{"$f":"'School Resources'!H285","v":31.818333333333335},{"$f":"'School Resources'!I285","v":31.818333333333335},{"$f":"SUM(ADM!F285:K285)","v":0},{"$f":"SUM(ADM!L285:N285)","v":0},{"$f":"SUM(ADM!O285:R285)","v":31.818333333333335},31.818333333333335,{"$f":"IF(F285=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K285*Inputs!$D$162,(G285*Inputs!$D$162))))","v":0},{"$f":"IF(F285=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L285,$X$6:$Z$1266,3)),(VLOOKUP(H285,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F285=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M285,$T$6:$V$1905,3)),(VLOOKUP(I285,$T$6:$V$1905,3)))))","v":59394.919240729178},{"$f":"IF(AND(F285=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J285*Inputs!$D$161,SUM(O285:Q285))","v":59394.919240729178},null,279,{"$f":"AC285*Inputs!$D$165","v":1112.552057892832},310402.02415210009,null,279,{"$f":"AG285*Inputs!$D$165","v":327.71380808970434},91432.152457027507,null,279,{"$f":"AK285*Inputs!$E$165","v":1104.2700326479721},308091.33910878422,null,279,{"$f":"AO285*Inputs!$E$165","v":325.27425120566187},90751.516086379663,null,279,{"$f":"AS285*Inputs!$F$165","v":1104.2700326479721},308091.33910878422,null,279,{"$f":"AW285*Inputs!$F$165","v":325.27425120566187},90751.516086379663,null,279,{"$f":"(BA285*0.99)*Inputs!$G$165","v":1104.2700326479721},308091.33910878422,null,279,{"$f":"(BE285*0.99)*Inputs!$G$165","v":325.27425120566187},90751.516086379663,null,279,{"$f":"BI285*Inputs!$H$165","v":1115.424275401992},311203.37283715577,null,279,{"$f":"BM285*Inputs!$H$165","v":328.55984970268878},91668.198067050165,null,279,{"$f":"BQ285*Inputs!$I$165","v":1115.424275401992},311203.37283715577,null,279,{"$f":"BU285*Inputs!$I$165","v":328.55984970268878},91668.198067050165,null,279,{"$f":"BY285*Inputs!$J$165","v":1075.6261093558264},300099.68451027555,null,279,{"$f":"CC285*Inputs!$J$165","v":316.83688495919847},88397.490903616374,null,279,{"$f":"CG285*Inputs!$K$165","v":1031.2810252692489},287727.40605012042,null,279,{"$f":"CK285*Inputs!$K$165","v":303.77457810086145},84753.107290140339,null,279,{"$f":"CO285*Inputs!$L$165","v":993.52699929600089},277194.03280358424,null,279,{"$f":"CS285*Inputs!$L$165","v":292.65373612799755},81650.392379711309,null,279,955.31442240000081,266532.72384960024,null,279,281.39782319999762,78509.99267279933,null,279,918.57156000000077,256281.46524000022,null,null,null,null,279,270.57482999999769,75490.377569999357]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!J292","v":"F"},{"$f":"'School Resources'!F292","v":0},{"$f":"'School Resources'!G292","v":150.95633333333333},{"$f":"'School Resources'!H292","v":0},{"$f":"'School Resources'!I292","v":150.95633333333333},{"$f":"SUM(ADM!F292:K292)","v":0},{"$f":"SUM(ADM!L292:N292)","v":150.95633333333333},{"$f":"SUM(ADM!O292:R292)","v":0},150.95633333333333,{"$f":"IF(F292=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K292*Inputs!$D$162,(G292*Inputs!$D$162))))","v":0},{"$f":"IF(F292=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L292,$X$6:$Z$1266,3)),(VLOOKUP(H292,$X$6:$Z$1266,3)))))","v":70854.083171205057},{"$f":"IF(F292=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M292,$T$6:$V$1905,3)),(VLOOKUP(I292,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F292=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J292*Inputs!$D$161,SUM(O292:Q292))","v":70854.083171205057},null,286,{"$f":"AC292*Inputs!$D$165","v":1096.4030573679911},313571.27440724545,null,286,{"$f":"AG292*Inputs!$D$165","v":322.86909097578445},92340.560019074357,null,286,{"$f":"AK292*Inputs!$E$165","v":1088.2412480079315},311236.99693026842,null,286,{"$f":"AO292*Inputs!$E$165","v":320.46559898340888},91653.161309254938,null,286,{"$f":"AS292*Inputs!$F$165","v":1088.2412480079315},311236.99693026842,null,286,{"$f":"AW292*Inputs!$F$165","v":320.46559898340888},91653.161309254938,null,286,{"$f":"(BA292*0.99)*Inputs!$G$165","v":1088.2412480079315},311236.99693026842,null,286,{"$f":"(BE292*0.99)*Inputs!$G$165","v":320.46559898340888},91653.161309254938,null,286,{"$f":"BI292*Inputs!$H$165","v":1099.2335838463955},314380.80498006911,null,286,{"$f":"BM292*Inputs!$H$165","v":323.70262523576656},92578.950817429242,null,286,{"$f":"BQ292*Inputs!$I$165","v":1099.2335838463955},314380.80498006911,null,286,{"$f":"BU292*Inputs!$I$165","v":323.70262523576656},92578.950817429242,null,286,{"$f":"BY292*Inputs!$J$165","v":1060.0130991768522},303163.74636457971,null,286,{"$f":"CC292*Inputs!$J$165","v":312.15296551182894},89275.748136383074,null,286,{"$f":"CG292*Inputs!$K$165","v":1016.3116962385928},290665.14512423758,null,286,{"$f":"CK292*Inputs!$K$165","v":299.28376367385329},85595.156410722033,null,286,{"$f":"CO292*Inputs!$L$165","v":979.10568038400083},280024.22458982421,null,286,{"$f":"CS292*Inputs!$L$165","v":288.32732531199736},82461.615039231241,null,286,941.44776960000081,269254.06210560026,null,286,277.23781279999747,79290.01446079927,null,286,905.2382400000007,258898.13664000019,null,null,null,null,286,266.57481999999754,76240.398519999304]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!J295","v":"F"},{"$f":"'School Resources'!F295","v":369.45566666666667},{"$f":"'School Resources'!G295","v":0},{"$f":"'School Resources'!H295","v":0},{"$f":"'School Resources'!I295","v":369.45566666666667},{"$f":"SUM(ADM!F295:K295)","v":369.45566666666667},{"$f":"SUM(ADM!L295:N295)","v":0},{"$f":"SUM(ADM!O295:R295)","v":0},369.45566666666667,{"$f":"IF(F295=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K295*Inputs!$D$162,(G295*Inputs!$D$162))))","v":8952.0493492083351},{"$f":"IF(F295=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L295,$X$6:$Z$1266,3)),(VLOOKUP(H295,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F295=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M295,$T$6:$V$1905,3)),(VLOOKUP(I295,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F295=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J295*Inputs!$D$161,SUM(O295:Q295))","v":8952.0493492083351},null,289,{"$f":"AC295*Inputs!$D$165","v":1089.4820571430596},314860.31451434421,null,289,{"$f":"AG295*Inputs!$D$165","v":320.79278364124741},92709.114472320507,null,289,{"$f":"AK295*Inputs!$E$165","v":1081.3717688764859},312516.44120530441,null,289,{"$f":"AO295*Inputs!$E$165","v":318.40474803101478},92018.972180963276,null,289,{"$f":"AS295*Inputs!$F$165","v":1081.3717688764859},312516.44120530441,null,289,{"$f":"AW295*Inputs!$F$165","v":318.40474803101478},92018.972180963276,null,289,{"$f":"(BA295*0.99)*Inputs!$G$165","v":1081.3717688764859},312516.44120530441,null,289,{"$f":"(BE295*0.99)*Inputs!$G$165","v":318.40474803101478},92018.972180963276,null,289,{"$f":"BI295*Inputs!$H$165","v":1092.2947160368544},315673.17293465091,null,289,{"$f":"BM295*Inputs!$H$165","v":321.62095760708564},92948.456748447745,null,289,{"$f":"BQ295*Inputs!$I$165","v":1092.2947160368544},315673.17293465091,null,289,{"$f":"BU295*Inputs!$I$165","v":321.62095760708564},92948.456748447745,null,289,{"$f":"BY295*Inputs!$J$165","v":1053.321809100149},304410.00282994309,null,289,{"$f":"CC295*Inputs!$J$165","v":310.1455714629563},89632.070152794375,null,289,{"$f":"CG295*Inputs!$K$165","v":1009.896269511169},291860.02188872785,null,289,{"$f":"CK295*Inputs!$K$165","v":297.35912891942121},85936.788257712731,null,289,{"$f":"CO295*Inputs!$L$165","v":972.92511513600084},281175.35827430425,null,289,{"$f":"CS295*Inputs!$L$165","v":286.4731492479973},82790.740132671213,null,289,935.50491840000075,270360.92141760024,null,289,275.45495119999737,79606.480896799243,null,289,899.52396000000067,259962.42444000021,null,null,null,null,289,264.86052999999748,76544.693169999271]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},{"$f":"'School Resources'!J301","v":"F"},{"$f":"'School Resources'!F301","v":434.35566666666671},{"$f":"'School Resources'!G301","v":0},{"$f":"'School Resources'!H301","v":0},{"$f":"'School Resources'!I301","v":434.35566666666671},{"$f":"SUM(ADM!F301:K301)","v":434.35566666666671},{"$f":"SUM(ADM!L301:N301)","v":0},{"$f":"SUM(ADM!O301:R301)","v":0},434.35566666666671,{"$f":"IF(F301=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K301*Inputs!$D$162,(G301*Inputs!$D$162))))","v":10524.600686708336},{"$f":"IF(F301=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L301,$X$6:$Z$1266,3)),(VLOOKUP(H301,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F301=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M301,$T$6:$V$1905,3)),(VLOOKUP(I301,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F301=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J301*Inputs!$D$161,SUM(O301:Q301))","v":10524.600686708336},null,295,{"$f":"AC301*Inputs!$D$165","v":1075.6400566931961},317313.81672449288,null,295,{"$f":"AG301*Inputs!$D$165","v":316.64016897217334},93408.849846791141,null,295,{"$f":"AK301*Inputs!$E$165","v":1067.6328106135941},314951.67913101026,null,295,{"$f":"AO301*Inputs!$E$165","v":314.28304612622662},92713.498607236848,null,295,{"$f":"AS301*Inputs!$F$165","v":1067.6328106135941},314951.67913101026,null,295,{"$f":"AW301*Inputs!$F$165","v":314.28304612622662},92713.498607236848,null,295,{"$f":"(BA301*0.99)*Inputs!$G$165","v":1067.6328106135941},314951.67913101026,null,295,{"$f":"(BE301*0.99)*Inputs!$G$165","v":314.28304612622662},92713.498607236848,null,295,{"$f":"BI301*Inputs!$H$165","v":1078.4169804177718},318133.0092232427,null,295,{"$f":"BM301*Inputs!$H$165","v":317.45762234972386},93649.998593168537,null,295,{"$f":"BQ301*Inputs!$I$165","v":1078.4169804177718},318133.0092232427,null,295,{"$f":"BU301*Inputs!$I$165","v":317.45762234972386},93649.998593168537,null,295,{"$f":"BY301*Inputs!$J$165","v":1039.9392289467423},306782.07253928902,null,295,{"$f":"CC301*Inputs!$J$165","v":306.13078336521107},90308.581092737266,null,295,{"$f":"CG301*Inputs!$K$165","v":997.06541605632071},294134.29773661459,null,295,{"$f":"CK301*Inputs!$K$165","v":293.50985941055711},86585.408526114348,null,295,{"$f":"CO301*Inputs!$L$165","v":960.56398464000063},283366.37546880019,null,295,{"$f":"CS301*Inputs!$L$165","v":282.76479711999718},83415.615150399171,null,295,923.61921600000062,272467.66872000019,null,295,271.88922799999727,80207.3222599992,null,295,888.09540000000061,261988.14300000019,null,null,null,null,295,261.43194999999736,77122.425249999214]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!J312","v":"F"},{"$f":"'School Resources'!F312","v":282.45699999999999},{"$f":"'School Resources'!G312","v":0},{"$f":"'School Resources'!H312","v":0},{"$f":"'School Resources'!I312","v":282.45699999999999},{"$f":"SUM(ADM!F312:K312)","v":282.45699999999999},{"$f":"SUM(ADM!L312:N312)","v":0},{"$f":"SUM(ADM!O312:R312)","v":0},282.45699999999999,{"$f":"IF(F312=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K312*Inputs!$D$162,(G312*Inputs!$D$162))))","v":6844.0390313750004},{"$f":"IF(F312=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L312,$X$6:$Z$1266,3)),(VLOOKUP(H312,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F312=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M312,$T$6:$V$1905,3)),(VLOOKUP(I312,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F312=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J312*Inputs!$D$161,SUM(O312:Q312))","v":6844.0390313750004},null,306,{"$f":"AC312*Inputs!$D$165","v":1050.2630558684466},321380.49509574467,null,306,{"$f":"AG312*Inputs!$D$165","v":309.02704207887075},94562.274876134456,null,306,{"$f":"AK312*Inputs!$E$165","v":1042.4447204649593},318988.08446227753,null,306,{"$f":"AO312*Inputs!$E$165","v":306.72659263411487},93858.337346039145,null,306,{"$f":"AS312*Inputs!$F$165","v":1042.4447204649593},318988.08446227753,null,306,{"$f":"AW312*Inputs!$F$165","v":306.72659263411487},93858.337346039145,null,306,{"$f":"(BA312*0.99)*Inputs!$G$165","v":1042.4447204649593},318988.08446227753,null,306,{"$f":"(BE312*0.99)*Inputs!$G$165","v":306.72659263411487},93858.337346039145,null,306,{"$f":"BI312*Inputs!$H$165","v":1052.9744651161207},322210.18632553291,null,306,{"$f":"BM312*Inputs!$H$165","v":309.82484104456046},94806.401359635507,null,306,{"$f":"BQ312*Inputs!$I$165","v":1052.9744651161207},322210.18632553291,null,306,{"$f":"BU312*Inputs!$I$165","v":309.82484104456046},94806.401359635507,null,306,{"$f":"BY312*Inputs!$J$165","v":1015.4044986654973},310713.77659164218,null,306,{"$f":"CC312*Inputs!$J$165","v":298.7703385193447},91423.723586919485,null,306,{"$f":"CG312*Inputs!$K$165","v":973.54218472243269},297903.90852506441,null,306,{"$f":"CK312*Inputs!$K$165","v":286.45286531097287},87654.576785157697,null,306,{"$f":"CO312*Inputs!$L$165","v":937.90191206400061},286997.98509158421,null,306,{"$f":"CS312*Inputs!$L$165","v":275.96615155199697},84445.642374911069,null,306,901.82876160000058,275959.60104960017,null,306,265.35206879999708,81197.733052799114,null,306,867.1430400000005,265345.77024000016,null,null,null,null,306,255.14621999999719,78074.743319999136]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!J316","v":"F"},{"$f":"'School Resources'!F316","v":279.96600000000001},{"$f":"'School Resources'!G316","v":0},{"$f":"'School Resources'!H316","v":0},{"$f":"'School Resources'!I316","v":279.96600000000001},{"$f":"SUM(ADM!F316:K316)","v":279.96600000000001},{"$f":"SUM(ADM!L316:N316)","v":0},{"$f":"SUM(ADM!O316:R316)","v":0},279.96600000000001,{"$f":"IF(F316=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K316*Inputs!$D$162,(G316*Inputs!$D$162))))","v":6783.6811672500007},{"$f":"IF(F316=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L316,$X$6:$Z$1266,3)),(VLOOKUP(H316,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F316=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M316,$T$6:$V$1905,3)),(VLOOKUP(I316,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F316=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J316*Inputs!$D$161,SUM(O316:Q316))","v":6783.6811672500007},null,310,{"$f":"AC316*Inputs!$D$165","v":1041.0350555685375},{"$f":"T316*U316","v":322720.86722624663},null,310,{"$f":"AG316*Inputs!$D$165","v":306.25863229948806},{"$f":"Y316*X316","v":94940.176012841301},null,310,{"$f":"AK316*Inputs!$E$165","v":1033.2854149563648},{"$f":"AB316*AC316","v":320318.47863647307},null,310,{"$f":"AO316*Inputs!$E$165","v":303.9787913642561},{"$f":"AG316*AF316","v":94233.425322919386},null,310,{"$f":"AS316*Inputs!$F$165","v":1033.2854149563648},{"$f":"AJ316*AK316","v":320318.47863647307},null,310,{"$f":"AW316*Inputs!$F$165","v":303.9787913642561},{"$f":"AO316*AN316","v":94233.425322919386},null,310,{"$f":"(BA316*0.99)*Inputs!$G$165","v":1033.2854149563648},{"$f":"AR316*AS316","v":320318.47863647307},null,310,{"$f":"(BE316*0.99)*Inputs!$G$165","v":303.9787913642561},{"$f":"AW316*AV316","v":94233.425322919386},null,310,{"$f":"BI316*Inputs!$H$165","v":1043.7226413700655},{"$f":"AZ316*BA316","v":323554.01882472029},null,310,{"$f":"BM316*Inputs!$H$165","v":307.04928420631927},{"$f":"BE316*BD316","v":95185.278103958975},null,310,{"$f":"BQ316*Inputs!$I$165","v":1043.7226413700655},323554.01882472029,null,310,{"$f":"BU316*Inputs!$I$165","v":307.04928420631927},95185.278103958975,null,310,{"$f":"BY316*Inputs!$J$165","v":1006.4827785632261},312009.6613546001,null,310,{"$f":"CC316*Inputs!$J$165","v":296.09381312084793},91789.082067462863,null,310,{"$f":"CG316*Inputs!$K$165","v":964.98828241920057},{"$f":"BX316*BY316","v":299146.36754995218},null,310,{"$f":"CK316*Inputs!$K$165","v":283.8866856383969},{"$f":"CC316*CB316","v":88004.87254790304},null,310,{"$f":"CO316*Inputs!$L$165","v":929.66115840000055},288194.95910400018,null,310,{"$f":"CS316*Inputs!$L$165","v":273.49391679999701},84783.114207999068,null,310,893.90496000000053,277110.53760000016,null,310,262.9749199999971,81522.225199999099,null,310,859.52400000000046,266452.44000000012,null,null,null,null,310,252.86049999999722,78386.754999999132]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!J323","v":"F"},{"$f":"'School Resources'!F323","v":41.31366666666667},{"$f":"'School Resources'!G323","v":0},{"$f":"'School Resources'!H323","v":0},{"$f":"'School Resources'!I323","v":41.31366666666667},{"$f":"SUM(ADM!F323:K323)","v":41.31366666666667},{"$f":"SUM(ADM!L323:N323)","v":0},{"$f":"SUM(ADM!O323:R323)","v":0},41.31366666666667,{"$f":"IF(F323=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K323*Inputs!$D$162,(G323*Inputs!$D$162))))","v":1001.0456359583335},{"$f":"IF(F323=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L323,$X$6:$Z$1266,3)),(VLOOKUP(H323,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F323=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M323,$T$6:$V$1905,3)),(VLOOKUP(I323,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F323=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J323*Inputs!$D$161,SUM(O323:Q323))","v":1001.0456359583335},null,317,{"$f":"AC323*Inputs!$D$165","v":1027.5773128959199},325742.00818800664,null,317,{"$f":"AG323*Inputs!$D$165","v":302.56755329714963},95913.914395196436,null,317,{"$f":"AK323*Inputs!$E$165","v":1019.9278539909874},323317.129715143,null,317,{"$f":"AO323*Inputs!$E$165","v":300.31518937682341},95199.91503245302,null,317,{"$f":"AS323*Inputs!$F$165","v":1019.9278539909874},323317.129715143,null,317,{"$f":"AW323*Inputs!$F$165","v":300.31518937682341},95199.91503245302,null,317,{"$f":"(BA323*0.99)*Inputs!$G$165","v":1019.9278539909874},323317.129715143,null,317,{"$f":"(BE323*0.99)*Inputs!$G$165","v":300.31518937682341},95199.91503245302,null,317,{"$f":"BI323*Inputs!$H$165","v":1030.2301555464519},326582.95930822525,null,317,{"$f":"BM323*Inputs!$H$165","v":303.34867613820546},96161.530335811127,null,317,{"$f":"BQ323*Inputs!$I$165","v":1030.2301555464519},326582.95930822525,null,317,{"$f":"BU323*Inputs!$I$165","v":303.34867613820546},96161.530335811127,null,317,{"$f":"BY323*Inputs!$J$165","v":993.47170255202707},314930.52970899257,null,317,{"$f":"CC323*Inputs!$J$165","v":292.52524217763306},92730.501770309682,null,317,{"$f":"CG323*Inputs!$K$165","v":952.51361702016027},301946.81659539079,null,317,{"$f":"CK323*Inputs!$K$165","v":280.46523698718414},88907.48012493737,null,317,{"$f":"CO323*Inputs!$L$165","v":917.64317632000018},290892.88689344004,null,317,{"$f":"CS323*Inputs!$L$165","v":270.19772349439705},85652.678347723864,null,317,882.34920800000009,279704.698936,null,317,259.80550335999715,82358.3445651191,null,317,848.41270000000009,268946.82590000005,null,null,null,null,317,249.81298399999727,79190.715927999132]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!J332","v":"F"},{"$f":"'School Resources'!F332","v":467.6},{"$f":"'School Resources'!G332","v":0},{"$f":"'School Resources'!H332","v":0},{"$f":"'School Resources'!I332","v":467.6},{"$f":"SUM(ADM!F332:K332)","v":467.6},{"$f":"SUM(ADM!L332:N332)","v":0},{"$f":"SUM(ADM!O332:R332)","v":0},{"$f":"SUM(K332:M332)","v":467.6},{"$f":"IF(F332=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K332*Inputs!$D$162,(G332*Inputs!$D$162))))","v":11330.123350000002},{"$f":"IF(F332=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L332,$X$6:$Z$1266,3)),(VLOOKUP(H332,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F332=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M332,$T$6:$V$1905,3)),(VLOOKUP(I332,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F332=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J332*Inputs!$D$161,SUM(O332:Q332))","v":11330.123350000002},null,326,{"$f":"AC332*Inputs!$D$165","v":1018.9260626147558},332169.89641241037,null,326,{"$f":"AG332*Inputs!$D$165","v":301.52940326340985},98298.585463871612,null,326,{"$f":"AK332*Inputs!$E$165","v":1011.3410050766806},329697.1676549979,null,326,{"$f":"AO332*Inputs!$E$165","v":299.28476750710655},97566.83420731673,null,326,{"$f":"AS332*Inputs!$F$165","v":1011.3410050766806},329697.1676549979,null,326,{"$f":"AW332*Inputs!$F$165","v":299.28476750710655},97566.83420731673,null,326,{"$f":"(BA332*0.99)*Inputs!$G$165","v":1011.3410050766806},329697.1676549979,null,326,{"$f":"(BE332*0.99)*Inputs!$G$165","v":299.28476750710655},97566.83420731673,null,326,{"$f":"BI332*Inputs!$H$165","v":1021.5565707845259},333027.44207575545,null,326,{"$f":"BM332*Inputs!$H$165","v":302.30784596677432},98552.357785168424,null,326,{"$f":"BQ332*Inputs!$I$165","v":1021.5565707845259},333027.44207575545,null,326,{"$f":"BU332*Inputs!$I$165","v":302.30784596677432},98552.357785168424,null,326,{"$f":"BY332*Inputs!$J$165","v":985.10758995614844},321145.07432570437,null,326,{"$f":"CC332*Inputs!$J$165","v":291.52154866612761},95036.024865157597,null,326,{"$f":"CG332*Inputs!$K$165","v":944.49433361088063},307905.15275714709,null,326,{"$f":"CK332*Inputs!$K$165","v":279.50292297807061},91117.952890851026,null,326,{"$f":"CO332*Inputs!$L$165","v":909.91746976000059},296633.09514176019,null,326,{"$f":"CS332*Inputs!$L$165","v":269.27063870719712},87782.228218546268,null,326,874.92064400000049,285224.12994400016,null,326,258.91407567999721,84405.988671679093,null,326,841.26985000000047,274253.97110000014,null,null,null,null,326,248.95584199999732,81159.604491999125]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!J335","v":"F"},{"$f":"'School Resources'!F335","v":0},{"$f":"'School Resources'!G335","v":332.88833333333332},{"$f":"'School Resources'!H335","v":0},{"$f":"'School Resources'!I335","v":332.88833333333332},{"$f":"SUM(ADM!F335:K335)","v":0},{"$f":"SUM(ADM!L335:N335)","v":332.88833333333332},{"$f":"SUM(ADM!O335:R335)","v":0},332.88833333333332,{"$f":"IF(F335=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K335*Inputs!$D$162,(G335*Inputs!$D$162))))","v":0},{"$f":"IF(F335=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L335,$X$6:$Z$1266,3)),(VLOOKUP(H335,$X$6:$Z$1266,3)))))","v":99877.984675984393},{"$f":"IF(F335=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M335,$T$6:$V$1905,3)),(VLOOKUP(I335,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F335=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J335*Inputs!$D$161,SUM(O335:Q335))","v":99877.984675984393},null,329,{"$f":"AC335*Inputs!$D$165","v":1016.0423125210343},334277.92081942031,null,329,{"$f":"AG335*Inputs!$D$165","v":301.18335325216327},99089.32321996172,null,329,{"$f":"AK335*Inputs!$E$165","v":1008.478722105245},331789.49957262562,null,329,{"$f":"AO335*Inputs!$E$165","v":298.94129355053423},98351.685578125762,null,329,{"$f":"AS335*Inputs!$F$165","v":1008.478722105245},331789.49957262562,null,329,{"$f":"AW335*Inputs!$F$165","v":298.94129355053423},98351.685578125762,null,329,{"$f":"(BA335*0.99)*Inputs!$G$165","v":1008.478722105245},331789.49957262562,null,329,{"$f":"(BE335*0.99)*Inputs!$G$165","v":298.94129355053423},98351.685578125762,null,329,{"$f":"BI335*Inputs!$H$165","v":1018.6653758638838},335140.90865921776,null,329,{"$f":"BM335*Inputs!$H$165","v":301.9609025762972},99345.136947601786,null,329,{"$f":"BQ335*Inputs!$I$165","v":1018.6653758638838},335140.90865921776,null,329,{"$f":"BU335*Inputs!$I$165","v":301.9609025762972},99345.136947601786,null,329,{"$f":"BY335*Inputs!$J$165","v":982.31955242418894},323183.13274755818,null,329,{"$f":"CC335*Inputs!$J$165","v":291.18698416229239},95800.517789394202,null,329,{"$f":"CG335*Inputs!$K$165","v":941.82123914112083},309859.18767742877,null,329,{"$f":"CK335*Inputs!$K$165","v":279.18215164169936},91850.927890119085,null,329,{"$f":"CO335*Inputs!$L$165","v":907.34223424000072},298515.59506496025,null,329,{"$f":"CS335*Inputs!$L$165","v":268.96161044479709},88488.369836338243,null,329,872.44445600000063,287034.22602400021,null,329,258.61693311999721,85084.970996479082,null,329,838.8889000000006,275994.44810000021,null,null,null,null,329,248.67012799999733,81812.47211199913]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!J343","v":"F"},{"$f":"'School Resources'!F343","v":315.64800000000002},{"$f":"'School Resources'!G343","v":0},{"$f":"'School Resources'!H343","v":0},{"$f":"'School Resources'!I343","v":315.64800000000002},{"$f":"SUM(ADM!F343:K343)","v":315.64800000000002},{"$f":"SUM(ADM!L343:N343)","v":0},{"$f":"SUM(ADM!O343:R343)","v":0},315.64800000000002,{"$f":"IF(F343=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K343*Inputs!$D$162,(G343*Inputs!$D$162))))","v":7648.269408000001},{"$f":"IF(F343=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L343,$X$6:$Z$1266,3)),(VLOOKUP(H343,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F343=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M343,$T$6:$V$1905,3)),(VLOOKUP(I343,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F343=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J343*Inputs!$D$161,SUM(O343:Q343))","v":7648.269408000001},null,337,{"$f":"AC343*Inputs!$D$165","v":1008.3523122711106},339814.72923536424,null,337,{"$f":"AG343*Inputs!$D$165","v":300.26055322217246},101187.80643587212,null,337,{"$f":"AK343*Inputs!$E$165","v":1000.8459675147499},337285.09105247073,null,337,{"$f":"AO343*Inputs!$E$165","v":298.02536299967488},100434.54733089043,null,337,{"$f":"AS343*Inputs!$F$165","v":1000.8459675147499},337285.09105247073,null,337,{"$f":"AW343*Inputs!$F$165","v":298.02536299967488},100434.54733089043,null,337,{"$f":"(BA343*0.99)*Inputs!$G$165","v":1000.8459675147499},337285.09105247073,null,337,{"$f":"(BE343*0.99)*Inputs!$G$165","v":298.02536299967488},100434.54733089043,null,337,{"$f":"BI343*Inputs!$H$165","v":1010.9555227421716},340692.01116411184,null,337,{"$f":"BM343*Inputs!$H$165","v":301.03572020169179},101449.03770797013,null,337,{"$f":"BQ343*Inputs!$I$165","v":1010.9555227421716},340692.01116411184,null,337,{"$f":"BU343*Inputs!$I$165","v":301.03572020169179},101449.03770797013,null,337,{"$f":"BY343*Inputs!$J$165","v":974.88478567229674},328536.17277156399,null,337,{"$f":"CC343*Inputs!$J$165","v":290.29481215206539},97829.351695246034,null,337,{"$f":"CG343*Inputs!$K$165","v":934.69298722176109},314991.53669373348,null,337,{"$f":"CK343*Inputs!$K$165","v":278.32676141137625},93796.118595633801,null,337,{"$f":"CO343*Inputs!$L$165","v":900.47493952000104},303460.05461824033,null,337,{"$f":"CS343*Inputs!$L$165","v":268.13753507839715},90362.349321419839,null,337,865.84128800000099,291788.51405600033,null,337,257.82455295999728,86886.874347519086,null,337,832.53970000000095,280565.8789000003,null,null,null,null,337,247.90822399999738,83545.071487999114]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!J346","v":"F"},{"$f":"'School Resources'!F346","v":242.26100000000002},{"$f":"'School Resources'!G346","v":0},{"$f":"'School Resources'!H346","v":0},{"$f":"'School Resources'!I346","v":242.26100000000002},{"$f":"SUM(ADM!F346:K346)","v":242.26100000000002},{"$f":"SUM(ADM!L346:N346)","v":0},{"$f":"SUM(ADM!O346:R346)","v":0},242.26100000000002,{"$f":"IF(F346=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K346*Inputs!$D$162,(G346*Inputs!$D$162))))","v":5870.0748778750012},{"$f":"IF(F346=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L346,$X$6:$Z$1266,3)),(VLOOKUP(H346,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F346=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M346,$T$6:$V$1905,3)),(VLOOKUP(I346,$T$6:$V$1905,3)))))","v":0},{"$f":"IF(AND(F346=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J346*Inputs!$D$161,SUM(O346:Q346))","v":5870.0748778750012},null,340,{"$f":"AC346*Inputs!$D$165","v":1005.4685621773892},341859.31114031235,null,340,{"$f":"AG346*Inputs!$D$165","v":299.91450321092589},101970.9310917148,null,340,{"$f":"AK346*Inputs!$E$165","v":997.98368454331433},339314.45274472685,null,340,{"$f":"AO346*Inputs!$E$165","v":297.68188904310261},101211.84227465489,null,340,{"$f":"AS346*Inputs!$F$165","v":997.98368454331433},339314.45274472685,null,340,{"$f":"AW346*Inputs!$F$165","v":297.68188904310261},101211.84227465489,null,340,{"$f":"(BA346*0.99)*Inputs!$G$165","v":997.98368454331433},339314.45274472685,null,340,{"$f":"(BE346*0.99)*Inputs!$G$165","v":297.68188904310261},101211.84227465489,null,340,{"$f":"BI346*Inputs!$H$165","v":1008.0643278215297},342741.87145932007,null,340,{"$f":"BM346*Inputs!$H$165","v":300.68877681121478},102234.18411581303,null,340,{"$f":"BQ346*Inputs!$I$165","v":1008.0643278215297},342741.87145932007,null,340,{"$f":"BU346*Inputs!$I$165","v":300.68877681121478},102234.18411581303,null,340,{"$f":"BY346*Inputs!$J$165","v":972.09674814033724},330512.89436771465,null,340,{"$f":"CC346*Inputs!$J$165","v":289.96024764823028},98586.484200398292,null,340,{"$f":"CG346*Inputs!$K$165","v":932.01989275200128},316886.76353568042,null,340,{"$f":"CK346*Inputs!$K$165","v":278.00599007500506},94522.036625501714,null,340,{"$f":"CO346*Inputs!$L$165","v":897.89970400000118},305285.89936000039,null,340,{"$f":"CS346*Inputs!$L$165","v":267.82850681599717},91061.692317439039,null,340,863.36510000000112,293544.13400000037,null,340,257.52741039999728,87559.319535999079,null,340,830.15875000000108,282253.97500000038,null,null,null,null,340,247.62250999999739,84191.653399999108]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!J358","v":"F"},{"$f":"'School Resources'!F358","v":0},{"$f":"'School Resources'!G358","v":0},{"$f":"'School Resources'!H358","v":71.819000000000003},{"$f":"'School Resources'!I358","v":71.819000000000003},{"$f":"SUM(ADM!F358:K358)","v":0},{"$f":"SUM(ADM!L358:N358)","v":0},{"$f":"SUM(ADM!O358:R358)","v":71.819000000000003},{"$f":"SUM(K358:M358)","v":71.819000000000003},{"$f":"IF(F358=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,K358*Inputs!$D$162,(G358*Inputs!$D$162))))","v":0},{"$f":"IF(F358=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(L358,$X$6:$Z$1266,3)),(VLOOKUP(H358,$X$6:$Z$1266,3)))))","v":0},{"$f":"IF(F358=\"T\",0,IF(Inputs!$D$100=1,0,IF(Inputs!$D$100=3,(VLOOKUP(M358,$T$6:$V$1905,3)),(VLOOKUP(I358,$T$6:$V$1905,3)))))","v":122929.76428676704},{"$f":"IF(AND(F358=\"T\",OR(Inputs!$D$100=2,Inputs!$D$100=3)),J358*Inputs!$D$161,SUM(O358:Q358))","v":122929.76428676704},null,352,{"$f":"AC358*Inputs!$D$165","v":993.93356180250362},349864.61375448125,null,352,{"$f":"AG358*Inputs!$D$165","v":298.5303031659397},105082.66671441078,null,352,{"$f":"AK358*Inputs!$E$165","v":986.53455265757179},347260.16253546526,null,352,{"$f":"AO358*Inputs!$E$165","v":296.3079932168136},104300.41361231839,null,352,{"$f":"AS358*Inputs!$F$165","v":986.53455265757179},347260.16253546526,null,352,{"$f":"AW358*Inputs!$F$165","v":296.3079932168136},104300.41361231839,null,352,{"$f":"(BA358*0.99)*Inputs!$G$165","v":986.53455265757179},347260.16253546526,null,352,{"$f":"(BE358*0.99)*Inputs!$G$165","v":296.3079932168136},104300.41361231839,null,352,{"$f":"BI358*Inputs!$H$165","v":996.49954813896147},350767.84094491444,null,352,{"$f":"BM358*Inputs!$H$165","v":299.30100324930669},105353.95314375595,null,352,{"$f":"BQ358*Inputs!$I$165","v":996.49954813896147},350767.84094491444,null,352,{"$f":"BU358*Inputs!$I$165","v":299.30100324930669},105353.95314375595,null,352,{"$f":"BY358*Inputs!$J$165","v":960.94459801249911},338252.4985003997,null,352,{"$f":"CC358*Inputs!$J$165","v":288.62198963288978},101594.94035077721,null,352,{"$f":"CG358*Inputs!$K$165","v":921.32751487296184},324307.28523528256,null,352,{"$f":"CK358*Inputs!$K$165","v":276.72290472952039},97406.462464791184,null,352,{"$f":"CO358*Inputs!$L$165","v":887.59876192000172},312434.76419584063,null,352,{"$f":"CS358*Inputs!$L$165","v":266.59239376639727},93840.522605771839,null,352,853.46034800000166,300418.04249600059,null,352,256.33884015999735,90231.27173631906,null,352,820.6349500000016,288863.50240000058,null,null,null,null,352,246.47965399999745,86760.838207999099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,357,{"$f":"AC363*Inputs!$D$165","v":989.12731164630145},353118.45025772962,null,357,{"$f":"AG363*Inputs!$D$165","v":297.95355314719541},106369.41847354877,null,357,{"$f":"AK363*Inputs!$E$165","v":981.76408103851259},350489.77693074901,null,357,{"$f":"AO363*Inputs!$E$165","v":295.73553662252647},105577.58657424196,null,357,{"$f":"AS363*Inputs!$F$165","v":981.76408103851259},350489.77693074901,null,357,{"$f":"AW363*Inputs!$F$165","v":295.73553662252647},105577.58657424196,null,357,{"$f":"(BA363*0.99)*Inputs!$G$165","v":981.76408103851259},350489.77693074901,null,357,{"$f":"(BE363*0.99)*Inputs!$G$165","v":295.73553662252647},105577.58657424196,null,357,{"$f":"BI363*Inputs!$H$165","v":991.68088993789149},354030.07770782727,null,357,{"$f":"BM363*Inputs!$H$165","v":298.72276426517823},106644.02684266862,null,357,{"$f":"BQ363*Inputs!$I$165","v":991.68088993789149},354030.07770782727,null,357,{"$f":"BU363*Inputs!$I$165","v":298.72276426517823},106644.02684266862,null,357,{"$f":"BY363*Inputs!$J$165","v":956.29786879256665},341398.3391589463,null,357,{"$f":"CC363*Inputs!$J$165","v":288.06438212649783},102838.98441915972,null,357,{"$f":"CG363*Inputs!$K$165","v":916.87235742336213},327323.43160014029,null,357,{"$f":"CK363*Inputs!$K$165","v":276.18828583556842},98599.218043297922,null,357,{"$f":"CO363*Inputs!$L$165","v":883.30670272000202},315340.49287104071,null,357,{"$f":"CS363*Inputs!$L$165","v":266.0773466623973},94989.612758475836,null,357,849.33336800000188,303212.0123760007,null,357,255.84360255999738,91336.166113919069,null,357,816.66670000000181,291550.01190000062,null,null,null,null,357,246.00346399999748,87823.236647999103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"AC366*Inputs!$D$165","v":986.2435615525801},355047.68215892883,null,360,{"$f":"AG366*Inputs!$D$165","v":297.60750313594883},107138.70112894158,null,360,{"$f":"AK366*Inputs!$E$165","v":978.90179806707692},352404.64730414771,null,360,{"$f":"AO366*Inputs!$E$165","v":295.39206266595414},106341.14255974349,null,360,{"$f":"AS366*Inputs!$F$165","v":978.90179806707692},352404.64730414771,null,360,{"$f":"AW366*Inputs!$F$165","v":295.39206266595414},106341.14255974349,null,360,{"$f":"(BA366*0.99)*Inputs!$G$165","v":978.90179806707692},352404.64730414771,null,360,{"$f":"(BE366*0.99)*Inputs!$G$165","v":295.39206266595414},106341.14255974349,null,360,{"$f":"BI366*Inputs!$H$165","v":988.78969501724941},355964.29020620981,null,360,{"$f":"BM366*Inputs!$H$165","v":298.37582087470116},107415.29551489242,null,360,{"$f":"BQ366*Inputs!$I$165","v":988.78969501724941},355964.29020620981,null,360,{"$f":"BU366*Inputs!$I$165","v":298.37582087470116},107415.29551489242,null,360,{"$f":"BY366*Inputs!$J$165","v":953.50983126060703},343263.53925381851,null,360,{"$f":"CC366*Inputs!$J$165","v":287.72981762266267},103582.73434415855,null,360,{"$f":"CG366*Inputs!$K$165","v":914.19926295360222},329111.73466329678,null,360,{"$f":"CK366*Inputs!$K$165","v":275.86751449919723},99312.305219711008,null,360,{"$f":"CO366*Inputs!$L$165","v":880.73146720000216},317063.3281920008,null,360,{"$f":"CS366*Inputs!$L$165","v":265.76831839999733},95676.594623999044,null,360,846.85718000000202,304868.58480000071,null,360,255.54645999999741,91996.725599999074,null,360,814.28575000000194,293142.87000000069,null,null,null,null,360,245.71774999999749,88458.389999999097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368,{"$f":"AC374*Inputs!$D$165","v":978.55356130265636},360107.71055937756,null,368,{"$f":"AG374*Inputs!$D$165","v":296.68470310595796},109179.97074299253,null,368,{"$f":"AK374*Inputs!$E$165","v":971.26904347658194},357427.00799938216,null,368,{"$f":"AO374*Inputs!$E$165","v":294.47613211509474},108367.21661835487,null,368,{"$f":"AS374*Inputs!$F$165","v":971.26904347658194},357427.00799938216,null,368,{"$f":"AW374*Inputs!$F$165","v":294.47613211509474},108367.21661835487,null,368,{"$f":"(BA374*0.99)*Inputs!$G$165","v":971.26904347658194},357427.00799938216,null,368,{"$f":"(BE374*0.99)*Inputs!$G$165","v":294.47613211509474},108367.21661835487,null,368,{"$f":"BI374*Inputs!$H$165","v":981.07984189553736},361037.38181755773,null,368,{"$f":"BM374*Inputs!$H$165","v":297.45063850009569},109461.83496803521,null,368,{"$f":"BQ374*Inputs!$I$165","v":981.07984189553736},361037.38181755773,null,368,{"$f":"BU374*Inputs!$I$165","v":297.45063850009569},109461.83496803521,null,368,{"$f":"BY374*Inputs!$J$165","v":946.07506450871495},348155.62373920711,null,368,{"$f":"CC374*Inputs!$J$165","v":286.83764561243561},105556.25358537631,null,368,{"$f":"CG374*Inputs!$K$165","v":907.07101103424259},333802.13206060126,null,368,{"$f":"CK374*Inputs!$K$165","v":275.01212426887406},101204.46173094565,null,368,{"$f":"CO374*Inputs!$L$165","v":873.86417248000248},321582.01547264092,null,368,{"$f":"CS374*Inputs!$L$165","v":264.94424303359733},97499.481436363814,null,368,840.25401200000238,309213.47641600086,null,368,254.75407983999744,93749.501381119058,null,368,807.93655000000228,297320.65040000086,null,null,null,null,368,244.95584599999754,90143.751327999096]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377,{"$f":"AC383*Inputs!$D$165","v":969.90231102149232},365653.17125510261,null,377,{"$f":"AG383*Inputs!$D$165","v":295.6465530722183},111458.75050822629,null,377,{"$f":"AK383*Inputs!$E$165","v":962.68219456227519},362931.18734997773,null,377,{"$f":"AO383*Inputs!$E$165","v":293.44571024537794},110629.03276250749,null,377,{"$f":"AS383*Inputs!$F$165","v":962.68219456227519},362931.18734997773,null,377,{"$f":"AW383*Inputs!$F$165","v":293.44571024537794},110629.03276250749,null,377,{"$f":"(BA383*0.99)*Inputs!$G$165","v":962.68219456227519},362931.18734997773,null,377,{"$f":"(BE383*0.99)*Inputs!$G$165","v":293.44571024537794},110629.03276250749,null,377,{"$f":"BI383*Inputs!$H$165","v":972.40625713361135},366597.15893937147,null,377,{"$f":"BM383*Inputs!$H$165","v":296.40980832866461},111746.49773990655,null,377,{"$f":"BQ383*Inputs!$I$165","v":972.40625713361135},366597.15893937147,null,377,{"$f":"BU383*Inputs!$I$165","v":296.40980832866461},111746.49773990655,null,377,{"$f":"BY383*Inputs!$J$165","v":937.71095191283644},353517.02887113934,null,377,{"$f":"CC383*Inputs!$J$165","v":285.83395210093022},107759.39994205069,null,377,{"$f":"CG383*Inputs!$K$165","v":899.05172762496306},338942.50131461106,null,377,{"$f":"CK383*Inputs!$K$165","v":274.04981025976053},103316.77846792972,null,377,{"$f":"CO383*Inputs!$L$165","v":866.13846592000289},326534.20165184111,null,377,{"$f":"CS383*Inputs!$L$165","v":264.0171582463974},99534.468658891827,null,377,832.82544800000278,313975.19389600103,null,377,253.86265215999748,95706.21986431905,null,377,800.79370000000267,301899.22490000102,null,null,null,null,377,244.09870399999758,92025.211407999086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,383,{"$f":"AC389*Inputs!$D$165","v":964.1348108340494},369263.6325494409,null,383,{"$f":"AG389*Inputs!$D$165","v":294.95445304972509},112967.55551804471,null,383,{"$f":"AK389*Inputs!$E$165","v":956.95762861940386},366514.77176123171,null,383,{"$f":"AO389*Inputs!$E$165","v":292.75876233223335},112126.60597324537,null,383,{"$f":"AS389*Inputs!$F$165","v":956.95762861940386},366514.77176123171,null,383,{"$f":"AW389*Inputs!$F$165","v":292.75876233223335},112126.60597324537,null,383,{"$f":"(BA389*0.99)*Inputs!$G$165","v":956.95762861940386},366514.77176123171,null,383,{"$f":"(BE389*0.99)*Inputs!$G$165","v":292.75876233223335},112126.60597324537,null,383,{"$f":"BI389*Inputs!$H$165","v":966.62386729232719},370216.94117296132,null,383,{"$f":"BM389*Inputs!$H$165","v":295.71592154771048},113259.19795277312,null,383,{"$f":"BQ389*Inputs!$I$165","v":966.62386729232719},370216.94117296132,null,383,{"$f":"BU389*Inputs!$I$165","v":295.71592154771048},113259.19795277312,null,383,{"$f":"BY389*Inputs!$J$165","v":932.13487684891732},357007.65783313534,null,383,{"$f":"CC389*Inputs!$J$165","v":285.16482309325988},109218.12724471853,null,383,{"$f":"CG389*Inputs!$K$165","v":893.70553868544334},342289.22131652478,null,383,{"$f":"CK389*Inputs!$K$165","v":273.40826758701814},104715.36648582795,null,383,{"$f":"CO389*Inputs!$L$165","v":860.98799488000316},329758.40203904122,null,383,{"$f":"CS389*Inputs!$L$165","v":263.39910172159745},100881.85595937182,null,383,827.87307200000305,317075.38657600118,null,383,253.26836703999751,97001.784576319042,null,383,796.03180000000293,304880.17940000113,null,null,null,null,383,243.52727599999761,93270.946707999086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,{"$f":"AC394*Inputs!$D$165","v":959.32856067784735},372219.48154300475,null,388,{"$f":"AG394*Inputs!$D$165","v":294.37770303098091},114218.54877602059,null,388,{"$f":"AK394*Inputs!$E$165","v":952.18715700034465},369448.61691613373,null,388,{"$f":"AO394*Inputs!$E$165","v":292.18630573794627},113368.28662632316,null,388,{"$f":"AS394*Inputs!$F$165","v":952.18715700034465},369448.61691613373,null,388,{"$f":"AW394*Inputs!$F$165","v":292.18630573794627},113368.28662632316,null,388,{"$f":"(BA394*0.99)*Inputs!$G$165","v":952.18715700034465},369448.61691613373,null,388,{"$f":"(BE394*0.99)*Inputs!$G$165","v":292.18630573794627},113368.28662632316,null,388,{"$f":"BI394*Inputs!$H$165","v":961.80520909125721},373180.42112740781,null,388,{"$f":"BM394*Inputs!$H$165","v":295.13768256358208},114513.42083466984,null,388,{"$f":"BQ394*Inputs!$I$165","v":961.80520909125721},373180.42112740781,null,388,{"$f":"BU394*Inputs!$I$165","v":295.13768256358208},114513.42083466984,null,388,{"$f":"BY394*Inputs!$J$165","v":927.48814762898485},359865.40128004615,null,388,{"$f":"CC394*Inputs!$J$165","v":284.60721558686799},110427.59964770479,null,388,{"$f":"CG394*Inputs!$K$165","v":889.25038123584363},345029.14791950735,null,388,{"$f":"CK394*Inputs!$K$165","v":272.87364869306617},105874.97569290968,null,388,{"$f":"CO394*Inputs!$L$165","v":856.69593568000346},332398.02304384136,null,388,{"$f":"CS394*Inputs!$L$165","v":262.88405461759749},101999.01319162782,null,388,823.74609200000327,319613.48369600129,null,388,252.77312943999755,98075.974222719044,null,388,792.06355000000315,307320.65740000125,null,null,null,null,388,243.05108599999764,94303.821367999088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391,{"$f":"AC397*Inputs!$D$165","v":956.44481058412589},373969.92093839322,null,391,{"$f":"AG397*Inputs!$D$165","v":294.03165301973434},114966.37633071613,null,391,{"$f":"AK397*Inputs!$E$165","v":949.32487402890899},371186.02574530343,null,391,{"$f":"AO397*Inputs!$E$165","v":291.842831781374},114110.54722651723,null,391,{"$f":"AS397*Inputs!$F$165","v":949.32487402890899},371186.02574530343,null,391,{"$f":"AW397*Inputs!$F$165","v":291.842831781374},114110.54722651723,null,391,{"$f":"(BA397*0.99)*Inputs!$G$165","v":949.32487402890899},371186.02574530343,null,391,{"$f":"(BE397*0.99)*Inputs!$G$165","v":291.842831781374},114110.54722651723,null,391,{"$f":"BI397*Inputs!$H$165","v":958.91401417061513},374935.37954071054,null,391,{"$f":"BM397*Inputs!$H$165","v":294.79073917310507},115263.17901668408,null,391,{"$f":"BQ397*Inputs!$I$165","v":958.91401417061513},374935.37954071054,null,391,{"$f":"BU397*Inputs!$I$165","v":294.79073917310507},115263.17901668408,null,391,{"$f":"BY397*Inputs!$J$165","v":924.70011009702523},361557.74304793688,null,391,{"$f":"CC397*Inputs!$J$165","v":284.27265108303288},111150.60657346586,null,391,{"$f":"CG397*Inputs!$K$165","v":886.57728676608372},346651.71912553872,null,391,{"$f":"CK397*Inputs!$K$165","v":272.55287735669503},106568.17504646776,null,391,{"$f":"CO397*Inputs!$L$165","v":854.12070016000359},333961.19376256142,null,391,{"$f":"CS397*Inputs!$L$165","v":262.57502635519751},102666.83530488223,null,391,821.26990400000341,321116.53246400133,null,391,252.47598687999758,98718.11087007905,null,391,789.68260000000328,308765.89660000126,null,null,null,null,391,242.76537199999765,94921.260451999085]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,{"$f":"AC408*Inputs!$D$165","v":945.8710602404808},380240.16621667327,null,402,{"$f":"AG408*Inputs!$D$165","v":292.76280297849684},117690.64679735573,null,402,{"$f":"AK408*Inputs!$E$165","v":938.82983646697835},377409.5942597253,null,402,{"$f":"AO408*Inputs!$E$165","v":290.58342727394228},116814.53776412479,null,402,{"$f":"AS408*Inputs!$F$165","v":938.82983646697835},377409.5942597253,null,402,{"$f":"AW408*Inputs!$F$165","v":290.58342727394228},116814.53776412479,null,402,{"$f":"(BA408*0.99)*Inputs!$G$165","v":938.82983646697835},377409.5942597253,null,402,{"$f":"(BE408*0.99)*Inputs!$G$165","v":290.58342727394228},116814.53776412479,null,402,{"$f":"BI408*Inputs!$H$165","v":948.312966128261},381221.81238356093,null,402,{"$f":"BM408*Inputs!$H$165","v":293.51861340802253},117994.48259002506,null,402,{"$f":"BQ408*Inputs!$I$165","v":948.312966128261},381221.81238356093,null,402,{"$f":"BU408*Inputs!$I$165","v":293.51861340802253},117994.48259002506,null,402,{"$f":"BY408*Inputs!$J$165","v":914.47730581317364},367619.87693689583,null,402,{"$f":"CC408*Inputs!$J$165","v":283.04591456897066},113784.45765672621,null,402,{"$f":"CG408*Inputs!$K$165","v":876.77594037696429},352463.92803153966,null,402,{"$f":"CK408*Inputs!$K$165","v":271.37671579000067},109093.43974758027,null,402,{"$f":"CO408*Inputs!$L$165","v":844.67816992000405},339560.62430784164,null,402,{"$f":"CS408*Inputs!$L$165","v":261.44192272639754},105099.65293601181,null,402,812.1905480000039,326500.60029600159,null,402,251.38646415999762,101057.35859231904,null,402,780.95245000000375,313942.88490000152,null,null,null,null,402,241.71775399999771,97170.537107999073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,408,{"$f":"AC414*Inputs!$D$165","v":940.103560053038},383562.25250163948,null,408,{"$f":"AG414*Inputs!$D$165","v":292.0707029560038},119164.84680604955,null,408,{"$f":"AK414*Inputs!$E$165","v":933.10527052410714},380706.95037383569,null,408,{"$f":"AO414*Inputs!$E$165","v":289.8964793607978},118277.76357920551,null,408,{"$f":"AS414*Inputs!$F$165","v":933.10527052410714},380706.95037383569,null,408,{"$f":"AW414*Inputs!$F$165","v":289.8964793607978},118277.76357920551,null,408,{"$f":"(BA414*0.99)*Inputs!$G$165","v":933.10527052410714},380706.95037383569,null,408,{"$f":"(BE414*0.99)*Inputs!$G$165","v":289.8964793607978},118277.76357920551,null,408,{"$f":"BI414*Inputs!$H$165","v":942.53057628697695},384552.47512508661,null,408,{"$f":"BM414*Inputs!$H$165","v":292.82472662706846},119472.48846384393,null,408,{"$f":"BQ414*Inputs!$I$165","v":942.53057628697695},384552.47512508661,null,408,{"$f":"BU414*Inputs!$I$165","v":292.82472662706846},119472.48846384393,null,408,{"$f":"BY414*Inputs!$J$165","v":908.90123074925464},370831.70214569592,null,408,{"$f":"CC414*Inputs!$J$165","v":282.37678556130038},115209.72850901056,null,408,{"$f":"CG414*Inputs!$K$165","v":871.42975143744457},355543.33858647739,null,408,{"$f":"CK414*Inputs!$K$165","v":270.73517311725828},110459.95063184138,null,408,{"$f":"CO414*Inputs!$L$165","v":839.52769888000432},342527.30114304175,null,408,{"$f":"CS414*Inputs!$L$165","v":260.82386620159758},106416.13741025182,null,408,807.23817200000417,329353.17417600169,null,408,250.79217903999765,102323.20904831904,null,408,776.19055000000401,316685.74440000165,null,null,null,null,408,241.14632599999774,98387.701007999072]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,{"$f":"AC416*Inputs!$D$165","v":938.18105999055717},384654.23459612846,null,410,{"$f":"AG416*Inputs!$D$165","v":291.84000294850608},119654.40120888749,null,410,{"$f":"AK416*Inputs!$E$165","v":931.19708187648348},381790.80356935825,null,410,{"$f":"AO416*Inputs!$E$165","v":289.66749672308293},118763.673656464,null,410,{"$f":"AS416*Inputs!$F$165","v":931.19708187648348},381790.80356935825,null,410,{"$f":"AW416*Inputs!$F$165","v":289.66749672308293},118763.673656464,null,410,{"$f":"(BA416*0.99)*Inputs!$G$165","v":931.19708187648348},381790.80356935825,null,410,{"$f":"(BE416*0.99)*Inputs!$G$165","v":289.66749672308293},118763.673656464,null,410,{"$f":"BI416*Inputs!$H$165","v":940.60311300654894},385647.27633268508,null,410,{"$f":"BM416*Inputs!$H$165","v":292.59343103341712},119963.30672370103,null,410,{"$f":"BQ416*Inputs!$I$165","v":940.60311300654894},385647.27633268508,null,410,{"$f":"BU416*Inputs!$I$165","v":292.59343103341712},119963.30672370103,null,410,{"$f":"BY416*Inputs!$J$165","v":907.04253906128156},371887.44101512543,null,410,{"$f":"CC416*Inputs!$J$165","v":282.1537425587436},115683.03444908488,null,410,{"$f":"CG416*Inputs!$K$165","v":869.64768845760466},356555.5522676179,null,410,{"$f":"CK416*Inputs!$K$165","v":270.52132555967751},110913.74347946778,null,410,{"$f":"CO416*Inputs!$L$165","v":837.81087520000449},343502.45883200184,null,410,{"$f":"CS416*Inputs!$L$165","v":260.6178473599976},106853.31741759901,null,410,805.58738000000426,330290.82580000174,null,410,250.59408399999768,102743.57443999905,null,410,774.6032500000041,317587.33250000171,null,null,null,null,410,240.95584999999775,98791.898499999079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,{"$f":"AC425*Inputs!$D$165","v":929.52980970939313},389472.99026823574,null,419,{"$f":"AG425*Inputs!$D$165","v":290.80185291476636},121845.97637128711,null,419,{"$f":"AK425*Inputs!$E$165","v":922.61023296217672},386573.68761115207,null,419,{"$f":"AO425*Inputs!$E$165","v":288.63707485336607},120938.93436356039,null,419,{"$f":"AS425*Inputs!$F$165","v":922.61023296217672},386573.68761115207,null,419,{"$f":"AW425*Inputs!$F$165","v":288.63707485336607},120938.93436356039,null,419,{"$f":"(BA425*0.99)*Inputs!$G$165","v":922.61023296217672},386573.68761115207,null,419,{"$f":"(BE425*0.99)*Inputs!$G$165","v":288.63707485336607},120938.93436356039,null,419,{"$f":"BI425*Inputs!$H$165","v":931.92952824462293},390478.47233449703,null,419,{"$f":"BM425*Inputs!$H$165","v":291.55260086198592},122160.5397611721,null,419,{"$f":"BQ425*Inputs!$I$165","v":931.92952824462293},390478.47233449703,null,419,{"$f":"BU425*Inputs!$I$165","v":291.55260086198592},122160.5397611721,null,419,{"$f":"BY425*Inputs!$J$165","v":898.67842646540305},376546.26068900386,null,419,{"$f":"CC425*Inputs!$J$165","v":281.15004904723816},117801.87055079278,null,419,{"$f":"CG425*Inputs!$K$165","v":861.62840504832513},361022.30171524821,null,419,{"$f":"CK425*Inputs!$K$165","v":269.55901155056392},112945.22583968629,null,419,{"$f":"CO425*Inputs!$L$165","v":830.08516864000489},347805.68566016207,null,419,{"$f":"CS425*Inputs!$L$165","v":259.69076257279761},108810.4295180022,null,419,798.15881600000466,334428.54390400194,null,419,249.70265631999771,104625.41299807905,null,419,767.46040000000448,321565.9076000019,null,null,null,null,419,240.0987079999978,100601.35865199908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,428,{"$f":"AC434*Inputs!$D$165","v":920.87855942822898},394136.023435282,null,428,{"$f":"AG434*Inputs!$D$165","v":289.76370288102663},124018.86483307939,null,428,{"$f":"AK434*Inputs!$E$165","v":914.02338404786985},391202.00837248832,null,428,{"$f":"AO434*Inputs!$E$165","v":287.60665298364927},123095.64747700188,null,428,{"$f":"AS434*Inputs!$F$165","v":914.02338404786985},391202.00837248832,null,428,{"$f":"AW434*Inputs!$F$165","v":287.60665298364927},123095.64747700188,null,428,{"$f":"(BA434*0.99)*Inputs!$G$165","v":914.02338404786985},391202.00837248832,null,428,{"$f":"(BE434*0.99)*Inputs!$G$165","v":287.60665298364927},123095.64747700188,null,428,{"$f":"BI434*Inputs!$H$165","v":923.25594348269681},395153.54381059424,null,428,{"$f":"BM434*Inputs!$H$165","v":290.51177069055484},124339.03785555747,null,428,{"$f":"BQ434*Inputs!$I$165","v":923.25594348269681},395153.54381059424,null,428,{"$f":"BU434*Inputs!$I$165","v":290.51177069055484},124339.03785555747,null,428,{"$f":"BY434*Inputs!$J$165","v":890.31431386952443},381054.52633615647,null,428,{"$f":"CC434*Inputs!$J$165","v":280.14635553573277},119902.64016929362,null,428,{"$f":"CG434*Inputs!$K$165","v":853.6091216390455},365344.7040615115,null,428,{"$f":"CK434*Inputs!$K$165","v":268.5966975414504},114959.38654774077,null,428,{"$f":"CO434*Inputs!$L$165","v":822.3594620800053},351969.84977024229,null,428,{"$f":"CS434*Inputs!$L$165","v":258.76367778559768},110750.85409223581,null,428,790.73025200000507,338432.54785600217,null,428,248.81122863999778,106491.20585791905,null,428,760.31755000000487,325415.91140000208,null,null,null,null,428,239.24156599999785,102395.39024799908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,{"$f":"AC439*Inputs!$D$165","v":916.07230927202647},396659.30991478747,null,433,{"$f":"AG439*Inputs!$D$165","v":289.18695286228245},125217.95058936831,null,433,{"$f":"AK439*Inputs!$E$165","v":909.2529124288103},393706.51108167483,null,433,{"$f":"AO439*Inputs!$E$165","v":287.03419638936219},124285.80703659383,null,433,{"$f":"AS439*Inputs!$F$165","v":909.2529124288103},393706.51108167483,null,433,{"$f":"AW439*Inputs!$F$165","v":287.03419638936219},124285.80703659383,null,433,{"$f":"(BA439*0.99)*Inputs!$G$165","v":909.2529124288103},393706.51108167483,null,433,{"$f":"(BE439*0.99)*Inputs!$G$165","v":287.03419638936219},124285.80703659383,null,433,{"$f":"BI439*Inputs!$H$165","v":918.4372852816266},397683.34452694433,null,433,{"$f":"BM439*Inputs!$H$165","v":289.93353170642644},125541.21922888265,null,433,{"$f":"BQ439*Inputs!$I$165","v":918.4372852816266},397683.34452694433,null,433,{"$f":"BU439*Inputs!$I$165","v":289.93353170642644},125541.21922888265,null,433,{"$f":"BY439*Inputs!$J$165","v":885.66758464959173},383494.06415327324,null,433,{"$f":"CC439*Inputs!$J$165","v":279.58874802934082},121061.92789670457,null,433,{"$f":"CG439*Inputs!$K$165","v":849.15396418944567},367683.66649402998,null,433,{"$f":"CK439*Inputs!$K$165","v":268.06207864749842},116070.88005436682,null,433,{"$f":"CO439*Inputs!$L$165","v":818.06740288000549},354223.1854470424,null,433,{"$f":"CS439*Inputs!$L$165","v":258.24863068159772},111821.65708513181,null,433,786.60327200000529,340599.21677600231,null,433,248.31599103999778,107520.82412031904,null,433,756.34930000000509,327499.24690000218,null,null,null,null,433,238.76537599999787,103385.40780799907]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,{"$f":"AC445*Inputs!$D$165","v":910.30480908458367},{"$f":"T445*U445","v":399623.81118813221},null,439,{"$f":"AG445*Inputs!$D$165","v":288.4948528397893},{"$f":"Y445*X445","v":126649.2403966675},null,439,{"$f":"AK445*Inputs!$E$165","v":903.5283464859391},{"$f":"AB445*AC445","v":396648.94410732726},null,439,{"$f":"AO445*Inputs!$E$165","v":286.34724847621766},{"$f":"AG445*AF445","v":125706.44208105955},null,439,{"$f":"AS445*Inputs!$F$165","v":903.5283464859391},{"$f":"AJ445*AK445","v":396648.94410732726},null,439,{"$f":"AW445*Inputs!$F$165","v":286.34724847621766},{"$f":"AO445*AN445","v":125706.44208105955},null,439,{"$f":"(BA445*0.99)*Inputs!$G$165","v":903.5283464859391},{"$f":"AR445*AS445","v":396648.94410732726},null,439,{"$f":"(BE445*0.99)*Inputs!$G$165","v":286.34724847621766},{"$f":"AW445*AV445","v":125706.44208105955},null,439,{"$f":"BI445*Inputs!$H$165","v":912.65489544034256},400655.49909831036,null,439,{"$f":"BM445*Inputs!$H$165","v":289.23964492547236},126976.20412228236,null,439,{"$f":"BQ445*Inputs!$I$165","v":912.65489544034256},400655.49909831036,null,439,{"$f":"BU445*Inputs!$I$165","v":289.23964492547236},126976.20412228236,null,439,{"$f":"BY445*Inputs!$J$165","v":880.09150958567272},386360.1727081103,null,439,{"$f":"CC445*Inputs!$J$165","v":278.9196190216706},122445.7127505134,null,439,{"$f":"CG445*Inputs!$K$165","v":843.80777524992595},370431.61333471752,null,439,{"$f":"CK445*Inputs!$K$165","v":267.42053597475609},117397.61529291792,null,439,{"$f":"CO445*Inputs!$L$165","v":812.91693184000576},356870.53307776252,null,439,{"$f":"CS445*Inputs!$L$165","v":257.63057415679776},113099.82205483422,null,439,781.65089600000556,343144.74334400246,null,439,247.72170591999782,108749.82889887904,null,439,751.58740000000535,329946.86860000237,null,null,null,null,439,238.1939479999979,104567.14317199908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,442,{"$f":"AC448*Inputs!$D$165","v":907.42105899086243},401080.10807396122,null,442,{"$f":"AG448*Inputs!$D$165","v":288.14880282854267},127361.77085021586,null,442,{"$f":"AK448*Inputs!$E$165","v":900.66606351450355},398094.40007341059,null,442,{"$f":"AO448*Inputs!$E$165","v":286.00377451964533},126413.66833768324,null,442,{"$f":"AS448*Inputs!$F$165","v":900.66606351450355},398094.40007341059,null,442,{"$f":"AW448*Inputs!$F$165","v":286.00377451964533},126413.66833768324,null,442,{"$f":"(BA448*0.99)*Inputs!$G$165","v":900.66606351450355},398094.40007341059,null,442,{"$f":"(BE448*0.99)*Inputs!$G$165","v":286.00377451964533},126413.66833768324,null,442,{"$f":"BI448*Inputs!$H$165","v":909.76370051970059},402115.55562970764,null,442,{"$f":"BM448*Inputs!$H$165","v":288.8927015349953},127690.57407846792,null,442,{"$f":"BQ448*Inputs!$I$165","v":909.76370051970059},402115.55562970764,null,442,{"$f":"BU448*Inputs!$I$165","v":288.8927015349953},127690.57407846792,null,442,{"$f":"BY448*Inputs!$J$165","v":877.30347205371322},387768.13464774122,null,442,{"$f":"CC448*Inputs!$J$165","v":278.58505451783543},123134.59409688326,null,442,{"$f":"CG448*Inputs!$K$165","v":841.13468078016615},371781.52890483342,null,442,{"$f":"CK448*Inputs!$K$165","v":267.0997646383849},118058.09597016612,null,442,{"$f":"CO448*Inputs!$L$165","v":810.34169632000589},358171.0297734426,null,442,{"$f":"CS448*Inputs!$L$165","v":257.32154589439779},113736.12328532382,null,442,779.17470800000569,344395.2209360025,null,442,247.42456335999785,109361.65700511905,null,442,749.20645000000547,331149.25090000243,null,null,null,null,442,237.90823399999792,105155.43942799908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452,{"$f":"AC458*Inputs!$D$165","v":897.80855867845787},405809.46852266294,null,452,{"$f":"AG458*Inputs!$D$165","v":286.9953027910542},129721.87686155649,null,452,{"$f":"AK458*Inputs!$E$165","v":891.12512027638491},402788.55436492595,null,452,{"$f":"AO458*Inputs!$E$165","v":284.85886133107113},128756.20532164414,null,452,{"$f":"AS458*Inputs!$F$165","v":891.12512027638491},402788.55436492595,null,452,{"$f":"AW458*Inputs!$F$165","v":284.85886133107113},128756.20532164414,null,452,{"$f":"(BA458*0.99)*Inputs!$G$165","v":891.12512027638491},402788.55436492595,null,452,{"$f":"(BE458*0.99)*Inputs!$G$165","v":284.85886133107113},128756.20532164414,null,452,{"$f":"BI458*Inputs!$H$165","v":900.12638411756052},406857.12562113733,null,452,{"$f":"BM458*Inputs!$H$165","v":287.73622356673849},130056.77305216579,null,452,{"$f":"BQ458*Inputs!$I$165","v":900.12638411756052},406857.12562113733,null,452,{"$f":"BU458*Inputs!$I$165","v":287.73622356673849},130056.77305216579,null,452,{"$f":"BY458*Inputs!$J$165","v":868.01001361384817},392340.52615345939,null,452,{"$f":"CC458*Inputs!$J$165","v":277.4698395050516},125416.36745628332,null,452,{"$f":"CG458*Inputs!$K$165","v":832.22436588096662},376165.41337819688,null,452,{"$f":"CK458*Inputs!$K$165","v":266.03052685048095},120245.79813641739,null,452,{"$f":"CO458*Inputs!$L$165","v":801.75757792000638},362394.42521984287,null,452,{"$f":"CS458*Inputs!$L$165","v":256.29145168639781},115843.73616225181,null,452,770.92074800000614,348456.17809600278,null,452,246.43408815999788,111388.20784831904,null,452,741.26995000000591,335054.01740000269,null,null,null,null,452,236.95585399999797,107104.04600799909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,{"$f":"AC465*Inputs!$D$165","v":891.07980845977465},409005.63208303659,null,459,{"$f":"AG465*Inputs!$D$165","v":286.18785276481225},131360.22441904881,null,459,{"$f":"AK465*Inputs!$E$165","v":884.44646000970181},405960.92514445313,null,459,{"$f":"AO465*Inputs!$E$165","v":284.05742209906919},130382.35674347276,null,459,{"$f":"AS465*Inputs!$F$165","v":884.44646000970181},405960.92514445313,null,459,{"$f":"AW465*Inputs!$F$165","v":284.05742209906919},130382.35674347276,null,459,{"$f":"(BA465*0.99)*Inputs!$G$165","v":884.44646000970181},405960.92514445313,null,459,{"$f":"(BE465*0.99)*Inputs!$G$165","v":284.05742209906919},130382.35674347276,null,459,{"$f":"BI465*Inputs!$H$165","v":893.38026263606241},410061.54054995265,null,459,{"$f":"BM465*Inputs!$H$165","v":286.9266889889588},131699.35024593209,null,459,{"$f":"BQ465*Inputs!$I$165","v":893.38026263606241},410061.54054995265,null,459,{"$f":"BU465*Inputs!$I$165","v":286.9266889889588},131699.35024593209,null,459,{"$f":"BY465*Inputs!$J$165","v":861.50459270594263},395430.60805202764,null,459,{"$f":"CC465*Inputs!$J$165","v":276.68918899610298},127000.33774921126,null,459,{"$f":"CG465*Inputs!$K$165","v":825.987145451527},379128.0997622509,null,459,{"$f":"CK465*Inputs!$K$165","v":265.2820603989482},121764.46572311723,null,459,{"$f":"CO465*Inputs!$L$165","v":795.74869504000674},365248.65102336311,null,459,{"$f":"CS465*Inputs!$L$165","v":255.57038574079786},117306.80705502622,null,459,765.14297600000646,351200.62598400295,null,459,245.74075551999795,112795.00678367905,null,459,735.71440000000621,337692.90960000287,null,null,null,null,459,236.28918799999801,108456.73729199909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,467,{"$f":"AC473*Inputs!$D$165","v":883.38980820985091},412543.04043400037,null,467,{"$f":"AG473*Inputs!$D$165","v":285.26505273482132},133218.77962716157,null,467,{"$f":"AK473*Inputs!$E$165","v":876.81370541920683},409472.00043076958,null,467,{"$f":"AO473*Inputs!$E$165","v":283.14149154820973},132227.07655301393,null,467,{"$f":"AS473*Inputs!$F$165","v":876.81370541920683},409472.00043076958,null,467,{"$f":"AW473*Inputs!$F$165","v":283.14149154820973},132227.07655301393,null,467,{"$f":"(BA473*0.99)*Inputs!$G$165","v":876.81370541920683},409472.00043076958,null,467,{"$f":"(BE473*0.99)*Inputs!$G$165","v":283.14149154820973},132227.07655301393,null,467,{"$f":"BI473*Inputs!$H$165","v":885.67040951435035},413608.08124320162,null,467,{"$f":"BM473*Inputs!$H$165","v":286.00150661435327},133562.70358890298,null,467,{"$f":"BQ473*Inputs!$I$165","v":885.67040951435035},413608.08124320162,null,467,{"$f":"BU473*Inputs!$I$165","v":286.00150661435327},133562.70358890298,null,467,{"$f":"BY473*Inputs!$J$165","v":854.06982595405054},398850.60872054158,null,467,{"$f":"CC473*Inputs!$J$165","v":275.79701698587587},128797.20693240403,null,467,{"$f":"CG473*Inputs!$K$165","v":818.85889353216737},382407.10327952215,null,467,{"$f":"CK473*Inputs!$K$165","v":264.42667016862504},123487.25496874789,null,467,{"$f":"CO473*Inputs!$L$165","v":788.88140032000706},368407.61394944327,null,467,{"$f":"CS473*Inputs!$L$165","v":254.74631037439792},118966.52694484383,null,467,758.53980800000681,354238.09033600317,null,467,244.94837535999798,114390.89129311906,null,467,729.36520000000655,340613.54840000306,null,null,null,null,467,235.52728399999805,109991.24162799909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,{"$f":"AC476*Inputs!$D$165","v":880.50605811612957},413837.84731458087,null,470,{"$f":"AG476*Inputs!$D$165","v":284.91900272357481},133911.93128008017,null,470,{"$f":"AK476*Inputs!$E$165","v":873.95142244777128},410757.16855045251,null,470,{"$f":"AO476*Inputs!$E$165","v":282.79801759163752},132915.06826806962,null,470,{"$f":"AS476*Inputs!$F$165","v":873.95142244777128},410757.16855045251,null,470,{"$f":"AW476*Inputs!$F$165","v":282.79801759163752},132915.06826806962,null,470,{"$f":"(BA476*0.99)*Inputs!$G$165","v":873.95142244777128},410757.16855045251,null,470,{"$f":"(BE476*0.99)*Inputs!$G$165","v":282.79801759163752},132915.06826806962,null,470,{"$f":"BI476*Inputs!$H$165","v":882.77921459370839},414906.23085904296,null,470,{"$f":"BM476*Inputs!$H$165","v":285.65456322387627},134257.64471522183,null,470,{"$f":"BQ476*Inputs!$I$165","v":882.77921459370839},414906.23085904296,null,470,{"$f":"BU476*Inputs!$I$165","v":285.65456322387627},134257.64471522183,null,470,{"$f":"BY476*Inputs!$J$165","v":851.28178842209104},400102.44055838278,null,470,{"$f":"CC476*Inputs!$J$165","v":275.46245248204076},129467.35266655916,null,470,{"$f":"CG476*Inputs!$K$165","v":816.18579906240757},383607.32555933157,null,470,{"$f":"CK476*Inputs!$K$165","v":264.10589883225384},124129.77245115931,null,470,{"$f":"CO476*Inputs!$L$165","v":786.30616480000731},369563.89745600341,null,470,{"$f":"CS476*Inputs!$L$165","v":254.43728211199792},119585.52259263903,null,470,756.06362000000695,355349.90140000329,null,470,244.65123279999798,114986.07941599905,null,470,726.98425000000668,341682.59750000312,null,null,null,null,470,235.24156999999806,110563.53789999909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479,{"$f":"AC485*Inputs!$D$165","v":871.85480783496553},417618.45295294852,null,479,{"$f":"AG485*Inputs!$D$165","v":283.88085268983508},135978.928438431,null,479,{"$f":"AK485*Inputs!$E$165","v":865.36457353346452},414509.63072252949,null,479,{"$f":"AO485*Inputs!$E$165","v":281.76759572192066},134966.67835080001,null,479,{"$f":"AS485*Inputs!$F$165","v":865.36457353346452},414509.63072252949,null,479,{"$f":"AW485*Inputs!$F$165","v":281.76759572192066},134966.67835080001,null,479,{"$f":"(BA485*0.99)*Inputs!$G$165","v":865.36457353346452},414509.63072252949,null,479,{"$f":"(BE485*0.99)*Inputs!$G$165","v":281.76759572192066},134966.67835080001,null,479,{"$f":"BI485*Inputs!$H$165","v":874.10562983178238},418696.59668942378,null,479,{"$f":"BM485*Inputs!$H$165","v":284.61373305244513},136329.97813212121,null,479,{"$f":"BQ485*Inputs!$I$165","v":874.10562983178238},418696.59668942378,null,479,{"$f":"BU485*Inputs!$I$165","v":284.61373305244513},136329.97813212121,null,479,{"$f":"BY485*Inputs!$J$165","v":842.91767582621253},403757.56672075583,null,479,{"$f":"CC485*Inputs!$J$165","v":274.45875897053531},131465.74554688641,null,479,{"$f":"CG485*Inputs!$K$165","v":808.16651565312804},387111.76099784835,null,479,{"$f":"CK485*Inputs!$K$165","v":263.14358482314032},126045.77713028422,null,479,{"$f":"CO485*Inputs!$L$165","v":778.58045824000772},372940.03949696367,null,479,{"$f":"CS485*Inputs!$L$165","v":253.51019732479799},121431.38451857824,null,479,748.63505600000735,358596.19182400353,null,479,243.75980511999805,116760.94665247906,null,479,719.84140000000707,344804.03060000337,null,null,null,null,479,234.38442799999811,112270.14101199909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,483,{"$f":"AC489*Inputs!$D$165","v":868.00980771000354},419248.7371239317,null,483,{"$f":"AG489*Inputs!$D$165","v":283.41945267483965},136891.59564194756,null,483,{"$f":"AK489*Inputs!$E$165","v":861.54819623821686},416127.77878305875,null,483,{"$f":"AO489*Inputs!$E$165","v":281.30963044649093},135872.55150565511,null,483,{"$f":"AS489*Inputs!$F$165","v":861.54819623821686},416127.77878305875,null,483,{"$f":"AW489*Inputs!$F$165","v":281.30963044649093},135872.55150565511,null,483,{"$f":"(BA489*0.99)*Inputs!$G$165","v":861.54819623821686},416127.77878305875,null,483,{"$f":"(BE489*0.99)*Inputs!$G$165","v":281.30963044649093},135872.55150565511,null,483,{"$f":"BI489*Inputs!$H$165","v":870.25070327092612},420331.08967985731,null,483,{"$f":"BM489*Inputs!$H$165","v":284.15114186514234},137245.00152086373,null,483,{"$f":"BQ489*Inputs!$I$165","v":870.25070327092612},420331.08967985731,null,483,{"$f":"BU489*Inputs!$I$165","v":284.15114186514234},137245.00152086373,null,483,{"$f":"BY489*Inputs!$J$165","v":839.20029245026637},405333.74125347869,null,483,{"$f":"CC489*Inputs!$J$165","v":274.01267296542176},132348.12104229871,null,483,{"$f":"CG489*Inputs!$K$165","v":804.60238969344812},388622.95422193542,null,483,{"$f":"CK489*Inputs!$K$165","v":262.7158897079787},126891.77472895371,null,483,{"$f":"CO489*Inputs!$L$165","v":775.14681088000782},374395.9096550438,null,483,{"$f":"CS489*Inputs!$L$165","v":253.09815964159799},122246.41110689183,null,483,745.33347200000753,359996.06697600364,null,483,243.36361503999805,117544.62606431906,null,483,716.66680000000724,346150.06440000352,null,null,null,null,483,234.00347599999813,113023.6789079991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,{"$f":"AC496*Inputs!$D$165","v":861.28105749132044},422027.71817074699,null,490,{"$f":"AG496*Inputs!$D$165","v":282.6120026485977},138479.88129781288,null,490,{"$f":"AK496*Inputs!$E$165","v":854.86953597153388},418886.07262605161,null,490,{"$f":"AO496*Inputs!$E$165","v":280.50819121448899},137449.01369509959,null,490,{"$f":"AS496*Inputs!$F$165","v":854.86953597153388},418886.07262605161,null,490,{"$f":"AW496*Inputs!$F$165","v":280.50819121448899},137449.01369509959,null,490,{"$f":"(BA496*0.99)*Inputs!$G$165","v":854.86953597153388},418886.07262605161,null,490,{"$f":"(BE496*0.99)*Inputs!$G$165","v":280.50819121448899},137449.01369509959,null,490,{"$f":"BI496*Inputs!$H$165","v":863.50458178942813},423117.24507681979,null,490,{"$f":"BM496*Inputs!$H$165","v":283.34160728736259},138837.38757080768,null,490,{"$f":"BQ496*Inputs!$I$165","v":863.50458178942813},423117.24507681979,null,490,{"$f":"BU496*Inputs!$I$165","v":283.34160728736259},138837.38757080768,null,490,{"$f":"BY496*Inputs!$J$165","v":832.69487154236083},408020.48705575679,null,490,{"$f":"CC496*Inputs!$J$165","v":273.23202245647309},133883.69100367182,null,490,{"$f":"CG496*Inputs!$K$165","v":798.3651692640085},391198.93293936417,null,490,{"$f":"CK496*Inputs!$K$165","v":261.96742325644595},128364.03739565852,null,490,{"$f":"CO496*Inputs!$L$165","v":769.13792800000817},376877.584720004,null,490,{"$f":"CS496*Inputs!$L$165","v":252.37709369599804},123664.77591103905,null,490,739.55570000000785,362382.29300000385,null,490,242.67028239999811,118908.43837599907,null,490,711.11125000000754,348444.51250000368,null,null,null,null,490,233.33680999999817,114335.0368999991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493,{"$f":"AC499*Inputs!$D$165","v":858.39730739759909},423189.87254701636,null,493,{"$f":"AG499*Inputs!$D$165","v":282.26595263735118},139157.11465021412,null,493,{"$f":"AK499*Inputs!$E$165","v":852.00725300009833},420039.57572904846,null,493,{"$f":"AO499*Inputs!$E$165","v":280.16471725791678},138121.20560815296,null,493,{"$f":"AS499*Inputs!$F$165","v":852.00725300009833},420039.57572904846,null,493,{"$f":"AW499*Inputs!$F$165","v":280.16471725791678},138121.20560815296,null,493,{"$f":"(BA499*0.99)*Inputs!$G$165","v":852.00725300009833},420039.57572904846,null,493,{"$f":"(BE499*0.99)*Inputs!$G$165","v":280.16471725791678},138121.20560815296,null,493,{"$f":"BI499*Inputs!$H$165","v":860.61338686878616},424282.39972631156,null,493,{"$f":"BM499*Inputs!$H$165","v":282.99466389688564},139516.36930116461,null,493,{"$f":"BQ499*Inputs!$I$165","v":860.61338686878616},424282.39972631156,null,493,{"$f":"BU499*Inputs!$I$165","v":282.99466389688564},139516.36930116461,null,493,{"$f":"BY499*Inputs!$J$165","v":829.90683401040133},409144.06916712783,null,493,{"$f":"CC499*Inputs!$J$165","v":272.89745795263804},134538.44677065054,null,493,{"$f":"CG499*Inputs!$K$165","v":795.6920747942487},392276.19287356461,null,493,{"$f":"CK499*Inputs!$K$165","v":261.64665192007482},128991.79939659688,null,493,{"$f":"CO499*Inputs!$L$165","v":766.56269248000831},377915.40739264409,null,493,{"$f":"CS499*Inputs!$L$165","v":252.06806543359806},124269.55625876384,null,493,737.07951200000798,363380.19941600395,null,493,242.37313983999812,119489.95794111908,null,493,708.73030000000767,349404.03790000378,null,null,null,null,493,233.05109599999818,114894.19032799911]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502,{"$f":"AC508*Inputs!$D$165","v":849.74605711643483},426572.52067245031,null,502,{"$f":"AG508*Inputs!$D$165","v":281.22780260361139},141176.35690701293,null,502,{"$f":"AK508*Inputs!$E$165","v":843.42040408579135},423397.04285106726,null,502,{"$f":"AO508*Inputs!$E$165","v":279.13429538819986},140125.41628487632,null,502,{"$f":"AS508*Inputs!$F$165","v":843.42040408579135},423397.04285106726,null,502,{"$f":"AW508*Inputs!$F$165","v":279.13429538819986},140125.41628487632,null,502,{"$f":"(BA508*0.99)*Inputs!$G$165","v":843.42040408579135},423397.04285106726,null,502,{"$f":"(BE508*0.99)*Inputs!$G$165","v":279.13429538819986},140125.41628487632,null,502,{"$f":"BI508*Inputs!$H$165","v":851.93980210685993},427673.78065764369,null,502,{"$f":"BM508*Inputs!$H$165","v":281.95383372545439},141540.8245301781,null,502,{"$f":"BQ508*Inputs!$I$165","v":851.93980210685993},427673.78065764369,null,502,{"$f":"BU508*Inputs!$I$165","v":281.95383372545439},141540.8245301781,null,502,{"$f":"BY508*Inputs!$J$165","v":821.5427214145227},412414.44615009037,null,502,{"$f":"CC508*Inputs!$J$165","v":271.89376444113253},136490.66974944854,null,502,{"$f":"CG508*Inputs!$K$165","v":787.67279138496906},395411.74127525446,null,502,{"$f":"CK508*Inputs!$K$165","v":260.68433791096123},130863.53763130253,null,502,{"$f":"CO508*Inputs!$L$165","v":758.83698592000871},380936.16693184437,null,502,{"$f":"CS508*Inputs!$L$165","v":251.14098064639808},126072.77228449183,null,502,729.65094800000838,366284.77589600423,null,502,241.48171215999815,121223.81950431908,null,502,701.58745000000806,352196.89990000403,null,null,null,null,502,232.19395399999823,116561.36490799912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,{"$f":"AC516*Inputs!$D$165","v":842.0560568665112},429448.58900192071,null,510,{"$f":"AG516*Inputs!$D$165","v":280.30500257362058},142955.55131254651,null,510,{"$f":"AK516*Inputs!$E$165","v":835.78764949529648},426251.70124260121,null,510,{"$f":"AO516*Inputs!$E$165","v":278.21836483734052},141891.36606704365,null,510,{"$f":"AS516*Inputs!$F$165","v":835.78764949529648},426251.70124260121,null,510,{"$f":"AW516*Inputs!$F$165","v":278.21836483734052},141891.36606704365,null,510,{"$f":"(BA516*0.99)*Inputs!$G$165","v":835.78764949529648},426251.70124260121,null,510,{"$f":"(BE516*0.99)*Inputs!$G$165","v":278.21836483734052},141891.36606704365,null,510,{"$f":"BI516*Inputs!$H$165","v":844.22994898514798},430557.27398242545,null,510,{"$f":"BM516*Inputs!$H$165","v":281.02865135084903},143324.61218893301,null,510,{"$f":"BQ516*Inputs!$I$165","v":844.22994898514798},430557.27398242545,null,510,{"$f":"BU516*Inputs!$I$165","v":281.02865135084903},143324.61218893301,null,510,{"$f":"BY516*Inputs!$J$165","v":814.10795466263073},415195.05687794165,null,510,{"$f":"CC516*Inputs!$J$165","v":271.00159243090553},138210.81213976181,null,510,{"$f":"CG516*Inputs!$K$165","v":780.54453946560955},398077.71512746089,null,510,{"$f":"CK516*Inputs!$K$165","v":259.82894768063812},132512.76331712544,null,510,{"$f":"CO516*Inputs!$L$165","v":751.96969120000915},383504.54251200467,null,510,{"$f":"CS516*Inputs!$L$165","v":250.31690527999817},127661.62169279906,null,510,723.04778000000874,368754.36780000443,null,510,240.68933199999822,122751.55931999908,null,510,695.23825000000841,354571.50750000431,null,null,null,null,510,231.43204999999827,118030.34549999912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,517,{"$f":"AC523*Inputs!$D$165","v":835.32730664782798},431864.21753692708,null,517,{"$f":"AG523*Inputs!$D$165","v":279.49755254737852},144500.23466699469,null,517,{"$f":"AK523*Inputs!$E$165","v":829.10898922861338},428649.34743119311,null,517,{"$f":"AO523*Inputs!$E$165","v":277.41692560533846},143424.55053795999,null,517,{"$f":"AS523*Inputs!$F$165","v":829.10898922861338},428649.34743119311,null,517,{"$f":"AW523*Inputs!$F$165","v":277.41692560533846},143424.55053795999,null,517,{"$f":"(BA523*0.99)*Inputs!$G$165","v":829.10898922861338},428649.34743119311,null,517,{"$f":"(BE523*0.99)*Inputs!$G$165","v":277.41692560533846},143424.55053795999,null,517,{"$f":"BI523*Inputs!$H$165","v":837.48382750364988},432979.13881938701,null,517,{"$f":"BM523*Inputs!$H$165","v":280.21911677306917},144873.28337167675,null,517,{"$f":"BQ523*Inputs!$I$165","v":837.48382750364988},432979.13881938701,null,517,{"$f":"BU523*Inputs!$I$165","v":280.21911677306917},144873.28337167675,null,517,{"$f":"BY523*Inputs!$J$165","v":807.60253375472507},417530.50995119289,null,517,{"$f":"CC523*Inputs!$J$165","v":270.22094192195681},139704.22697365168,null,517,{"$f":"CG523*Inputs!$K$165","v":774.30731903616982},400316.88394169981,null,517,{"$f":"CK523*Inputs!$K$165","v":259.08048122910532},133944.60879544745,null,517,{"$f":"CO523*Inputs!$L$165","v":745.96080832000939},385661.73790144484,null,517,{"$f":"CS523*Inputs!$L$165","v":249.59583933439819},129041.04893588387,null,517,717.27000800000906,370828.59413600469,null,517,239.99599935999825,124077.93166911909,null,517,689.68270000000871,356565.95590000448,null,null,null,null,517,230.76538399999831,119305.70352799913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521,{"$f":"AC527*Inputs!$D$165","v":831.48230652286622},433202.28169841331,null,521,{"$f":"AG527*Inputs!$D$165","v":279.0361525323832},145377.83546937164,null,521,{"$f":"AK527*Inputs!$E$165","v":825.29261193336595},429977.45081728365,null,521,{"$f":"AO527*Inputs!$E$165","v":276.95896032990885},144295.61833188252,null,521,{"$f":"AS527*Inputs!$F$165","v":825.29261193336595},429977.45081728365,null,521,{"$f":"AW527*Inputs!$F$165","v":276.95896032990885},144295.61833188252,null,521,{"$f":"(BA527*0.99)*Inputs!$G$165","v":825.29261193336595},429977.45081728365,null,521,{"$f":"(BE527*0.99)*Inputs!$G$165","v":276.95896032990885},144295.61833188252,null,521,{"$f":"BI527*Inputs!$H$165","v":833.62890094279385},434320.65739119559,null,521,{"$f":"BM527*Inputs!$H$165","v":279.7565255857665},145753.14983018435,null,521,{"$f":"BQ527*Inputs!$I$165","v":833.62890094279385},434320.65739119559,null,521,{"$f":"BU527*Inputs!$I$165","v":279.7565255857665},145753.14983018435,null,521,{"$f":"BY527*Inputs!$J$165","v":803.88515037877903},418824.16334734386,null,521,{"$f":"CC527*Inputs!$J$165","v":269.77485591684331},140552.69993267537,null,521,{"$f":"CG527*Inputs!$K$165","v":770.74319307649},401557.20359285129,null,521,{"$f":"CK527*Inputs!$K$165","v":258.65278611394376},134758.10156536469,null,521,{"$f":"CO527*Inputs!$L$165","v":742.52716096000961},386856.65086016501,null,521,{"$f":"CS527*Inputs!$L$165","v":249.18380165119819},129824.76066027426,null,521,713.96842400000924,371977.5489040048,null,521,239.59980927999825,124831.50063487909,null,521,686.50810000000888,357670.72010000463,null,null,null,null,521,230.38443199999833,120030.28907199913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,{"$f":"AC536*Inputs!$D$165","v":822.83105624170207},436100.45980810211,null,530,{"$f":"AG536*Inputs!$D$165","v":277.99800249864342},147338.94132428101,null,530,{"$f":"AK536*Inputs!$E$165","v":816.70576301905908},432854.0544001013,null,530,{"$f":"AO536*Inputs!$E$165","v":275.92853846019199},146242.12538390176,null,530,{"$f":"AS536*Inputs!$F$165","v":816.70576301905908},432854.0544001013,null,530,{"$f":"AW536*Inputs!$F$165","v":275.92853846019199},146242.12538390176,null,530,{"$f":"(BA536*0.99)*Inputs!$G$165","v":816.70576301905908},432854.0544001013,null,530,{"$f":"(BE536*0.99)*Inputs!$G$165","v":275.92853846019199},146242.12538390176,null,530,{"$f":"BI536*Inputs!$H$165","v":824.95531618086773},437226.3175758599,null,530,{"$f":"BM536*Inputs!$H$165","v":278.71569541433536},147719.31856959773,null,530,{"$f":"BQ536*Inputs!$I$165","v":824.95531618086773},437226.3175758599,null,530,{"$f":"BU536*Inputs!$I$165","v":278.71569541433536},147719.31856959773,null,530,{"$f":"BY536*Inputs!$J$165","v":795.52103778290052},421626.15002493729,null,530,{"$f":"CC536*Inputs!$J$165","v":268.77116240533786},142448.71607482908,null,530,{"$f":"CG536*Inputs!$K$165","v":762.72390966721048},404243.67212362157,null,530,{"$f":"CK536*Inputs!$K$165","v":257.69047210483018},136575.95021556001,null,530,{"$f":"CO536*Inputs!$L$165","v":734.80145440001002},389444.77083200531,null,530,{"$f":"CS536*Inputs!$L$165","v":248.25671686399826},131576.05993791908,null,530,706.53986000000964,374466.1258000051,null,530,238.70838159999832,126515.4422479991,null,530,679.36525000000927,360063.58250000491,null,null,null,null,530,229.52728999999837,121649.46369999913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533,{"$f":"AC539*Inputs!$D$165","v":819.94730614798061},437031.91417687369,null,533,{"$f":"AG539*Inputs!$D$165","v":277.6519524873969},147988.49067578255,null,533,{"$f":"AK539*Inputs!$E$165","v":813.84348004762342},433778.57486538327,null,533,{"$f":"AO539*Inputs!$E$165","v":275.58506450361972},146886.8393804293,null,533,{"$f":"AS539*Inputs!$F$165","v":813.84348004762342},433778.57486538327,null,533,{"$f":"AW539*Inputs!$F$165","v":275.58506450361972},146886.8393804293,null,533,{"$f":"(BA539*0.99)*Inputs!$G$165","v":813.84348004762342},433778.57486538327,null,533,{"$f":"(BE539*0.99)*Inputs!$G$165","v":275.58506450361972},146886.8393804293,null,533,{"$f":"BI539*Inputs!$H$165","v":822.06412126022565},438160.17663170025,null,533,{"$f":"BM539*Inputs!$H$165","v":278.36875202385829},148370.54482871646,null,533,{"$f":"BQ539*Inputs!$I$165","v":822.06412126022565},438160.17663170025,null,533,{"$f":"BU539*Inputs!$I$165","v":278.36875202385829},148370.54482871646,null,533,{"$f":"BY539*Inputs!$J$165","v":792.7330002509409},422526.6891337515,null,533,{"$f":"CC539*Inputs!$J$165","v":268.43659790150269},143076.70668150095,null,533,{"$f":"CG539*Inputs!$K$165","v":760.05081519745056},405107.08450024115,null,533,{"$f":"CK539*Inputs!$K$165","v":257.36970076845898},137178.05050958865,null,533,{"$f":"CO539*Inputs!$L$165","v":732.22621888001015},390276.57466304541,null,533,{"$f":"CS539*Inputs!$L$165","v":247.94768860159826},132156.11802465186,null,533,704.06367200000977,375265.93717600522,null,533,238.41123903999832,127073.1904083191,null,533,676.9843000000094,360832.63190000498,null,null,null,null,533,229.24157599999839,122185.76000799914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541,{"$f":"AC547*Inputs!$D$165","v":812.2573058980571},439431.2024908489,null,541,{"$f":"AG547*Inputs!$D$165","v":276.72915245740609},149710.4714794567,null,541,{"$f":"AK547*Inputs!$E$165","v":806.21072545712855},436160.00247230654,null,541,{"$f":"AO547*Inputs!$E$165","v":274.66913395276038},148596.00146844337,null,541,{"$f":"AS547*Inputs!$F$165","v":806.21072545712855},436160.00247230654,null,541,{"$f":"AW547*Inputs!$F$165","v":274.66913395276038},148596.00146844337,null,541,{"$f":"(BA547*0.99)*Inputs!$G$165","v":806.21072545712855},436160.00247230654,null,541,{"$f":"(BE547*0.99)*Inputs!$G$165","v":274.66913395276038},148596.00146844337,null,541,{"$f":"BI547*Inputs!$H$165","v":814.3542681385137},440565.65906293591,null,541,{"$f":"BM547*Inputs!$H$165","v":277.44356964925288},150096.9711802458,null,541,{"$f":"BQ547*Inputs!$I$165","v":814.3542681385137},440565.65906293591,null,541,{"$f":"BU547*Inputs!$I$165","v":277.44356964925288},150096.9711802458,null,541,{"$f":"BY547*Inputs!$J$165","v":785.29823349904893},424846.34432298545,null,541,{"$f":"CC547*Inputs!$J$165","v":267.54442589127569},144741.53440718015,null,541,{"$f":"CG547*Inputs!$K$165","v":752.92256327809105},407331.10673344723,null,541,{"$f":"CK547*Inputs!$K$165","v":256.51431053813587},138774.2420011315,null,541,{"$f":"CO547*Inputs!$L$165","v":725.35892416001059},392419.17797056574,null,541,{"$f":"CS547*Inputs!$L$165","v":247.12361323519832},133693.8747602423,null,541,697.46050400001013,377326.1326640055,null,541,237.61885887999838,128551.80265407913,null,541,670.63510000000974,362813.58910000528,null,null,null,null,541,228.47967199999843,123607.50255199915]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,544,{"$f":"AC550*Inputs!$D$165","v":809.37355580433552},440299.21435755852,null,544,{"$f":"AG550*Inputs!$D$165","v":276.38310244615946},150352.40773071075,null,544,{"$f":"AK550*Inputs!$E$165","v":803.34844248569277},437021.55271221686,null,544,{"$f":"AO550*Inputs!$E$165","v":274.32565999618805},149233.15903792629,null,544,{"$f":"AS550*Inputs!$F$165","v":803.34844248569277},437021.55271221686,null,544,{"$f":"AW550*Inputs!$F$165","v":274.32565999618805},149233.15903792629,null,544,{"$f":"(BA550*0.99)*Inputs!$G$165","v":803.34844248569277},437021.55271221686,null,544,{"$f":"(BE550*0.99)*Inputs!$G$165","v":274.32565999618805},149233.15903792629,null,544,{"$f":"BI550*Inputs!$H$165","v":811.46307321787151},441435.91183052212,null,544,{"$f":"BM550*Inputs!$H$165","v":277.09662625877581},150740.56468477403,null,544,{"$f":"BQ550*Inputs!$I$165","v":811.46307321787151},441435.91183052212,null,544,{"$f":"BU550*Inputs!$I$165","v":277.09662625877581},150740.56468477403,null,544,{"$f":"BY550*Inputs!$J$165","v":782.51019596708932},425685.54660609661,null,544,{"$f":"CC550*Inputs!$J$165","v":267.20986138744053},145362.16459476764,null,544,{"$f":"CG550*Inputs!$K$165","v":750.24946880833113},408135.71103173215,null,544,{"$f":"CK550*Inputs!$K$165","v":256.19353920176468},139369.28532575999,null,544,{"$f":"CO550*Inputs!$L$165","v":722.78368864001072},393194.32662016584,null,544,{"$f":"CS550*Inputs!$L$165","v":246.81458497279834},134267.13422520229,null,544,694.98431600001027,378071.46790400561,null,544,237.32171631999839,129103.01367807912,null,544,668.25415000000987,363530.25760000537,null,null,null,null,544,228.19395799999845,124137.51315199916]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552,{"$f":"AC558*Inputs!$D$165","v":801.6835555544119},442529.32266603538,null,552,{"$f":"AG558*Inputs!$D$165","v":275.46030241616864},152054.08693372511,null,552,{"$f":"AK558*Inputs!$E$165","v":795.7156878951979},439235.05971814925,null,552,{"$f":"AO558*Inputs!$E$165","v":273.40972944532865},150922.17065382141,null,552,{"$f":"AS558*Inputs!$F$165","v":795.7156878951979},439235.05971814925,null,552,{"$f":"AW558*Inputs!$F$165","v":273.40972944532865},150922.17065382141,null,552,{"$f":"(BA558*0.99)*Inputs!$G$165","v":795.7156878951979},439235.05971814925,null,552,{"$f":"(BE558*0.99)*Inputs!$G$165","v":273.40972944532865},150922.17065382141,null,552,{"$f":"BI558*Inputs!$H$165","v":803.75322009615945},443671.77749308001,null,552,{"$f":"BM558*Inputs!$H$165","v":276.17144388417034},152446.63702406202,null,552,{"$f":"BQ558*Inputs!$I$165","v":803.75322009615945},443671.77749308001,null,552,{"$f":"BU558*Inputs!$I$165","v":276.17144388417034},152446.63702406202,null,552,{"$f":"BY558*Inputs!$J$165","v":775.07542921519723},427841.63692678889,null,552,{"$f":"CC558*Inputs!$J$165","v":266.31768937721347},147007.36453622184,null,552,{"$f":"CG558*Inputs!$K$165","v":743.1212168889715},410202.91172271228,null,552,{"$f":"CK558*Inputs!$K$165","v":255.33814897144151},140946.65823223573,null,552,{"$f":"CO558*Inputs!$L$165","v":715.91639392001105},395185.84944384609,null,552,{"$f":"CS558*Inputs!$L$165","v":245.99050960639838},135786.7613027319,null,552,688.38114800001063,379986.39369600586,null,552,236.52933615999842,130564.19356031912,null,552,661.90495000001022,365371.53240000561,null,null,null,null,552,227.43205399999849,125542.49380799917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561,{"$f":"AC567*Inputs!$D$165","v":793.03230527324774},444891.12325829198,null,561,{"$f":"AG567*Inputs!$D$165","v":274.42215238242898},153950.82748654266,null,561,{"$f":"AK567*Inputs!$E$165","v":787.12883898089103},441579.27866827988,null,561,{"$f":"AO567*Inputs!$E$165","v":272.37930757561185},152804.79154991824,null,561,{"$f":"AS567*Inputs!$F$165","v":787.12883898089103},441579.27866827988,null,561,{"$f":"AW567*Inputs!$F$165","v":272.37930757561185},152804.79154991824,null,561,{"$f":"(BA567*0.99)*Inputs!$G$165","v":787.12883898089103},441579.27866827988,null,561,{"$f":"(BE567*0.99)*Inputs!$G$165","v":272.37930757561185},152804.79154991824,null,561,{"$f":"BI567*Inputs!$H$165","v":795.07963533423333},446039.67542250489,null,561,{"$f":"BM567*Inputs!$H$165","v":275.13061371273926},154348.27429284673,null,561,{"$f":"BQ567*Inputs!$I$165","v":795.07963533423333},446039.67542250489,null,561,{"$f":"BU567*Inputs!$I$165","v":275.13061371273926},154348.27429284673,null,561,{"$f":"BY567*Inputs!$J$165","v":766.71131661931861},430125.04862343776,null,561,{"$f":"CC567*Inputs!$J$165","v":265.31399586570808},148841.15168066224,null,561,{"$f":"CG567*Inputs!$K$165","v":735.10193347969187},412392.18468210712,null,561,{"$f":"CK567*Inputs!$K$165","v":254.37583496232799},142704.84341386601,null,561,{"$f":"CO567*Inputs!$L$165","v":708.19068736001145},397294.97560896643,null,561,{"$f":"CS567*Inputs!$L$165","v":245.06342481919845},137480.58132357034,null,561,680.95258400001103,382014.39962400618,null,561,235.63790847999849,132192.86665727914,null,561,654.76210000001061,367321.53810000594,null,null,null,null,561,226.57491199999853,127108.52563199917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568,{"$f":"AC574*Inputs!$D$165","v":786.30355505456453},446620.41927099263,null,568,{"$f":"AG574*Inputs!$D$165","v":273.61470235618691},155413.15093831415,null,568,{"$f":"AK574*Inputs!$E$165","v":780.45017871420794},443295.70150967012,null,568,{"$f":"AO574*Inputs!$E$165","v":271.57786834360979},154256.22921917037,null,568,{"$f":"AS574*Inputs!$F$165","v":780.45017871420794},443295.70150967012,null,568,{"$f":"AW574*Inputs!$F$165","v":271.57786834360979},154256.22921917037,null,568,{"$f":"(BA574*0.99)*Inputs!$G$165","v":780.45017871420794},443295.70150967012,null,568,{"$f":"(BE574*0.99)*Inputs!$G$165","v":271.57786834360979},154256.22921917037,null,568,{"$f":"BI574*Inputs!$H$165","v":788.33351385273534},447773.4358683537,null,568,{"$f":"BM574*Inputs!$H$165","v":274.3210791349594},155814.37294865694,null,568,{"$f":"BQ574*Inputs!$I$165","v":788.33351385273534},447773.4358683537,null,568,{"$f":"BU574*Inputs!$I$165","v":274.3210791349594},155814.37294865694,null,568,{"$f":"BY574*Inputs!$J$165","v":760.20589571141306},431796.94876408263,null,568,{"$f":"CC574*Inputs!$J$165","v":264.53334535675936},150254.94016263931,null,568,{"$f":"CG574*Inputs!$K$165","v":728.86471305025225},413995.15701254329,null,568,{"$f":"CK574*Inputs!$K$165","v":253.62736851079521},144060.34531413167,null,568,{"$f":"CO574*Inputs!$L$165","v":702.18180448001181},398839.26494464668,null,568,{"$f":"CS574*Inputs!$L$165","v":244.34235887359847},138786.45984020393,null,568,675.17481200001134,383499.29321600642,null,568,234.94457583999852,133448.51907711916,null,568,649.20655000001091,368749.3204000062,null,null,null,null,568,225.90824599999857,128315.88372799919]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571,{"$f":"AC577*Inputs!$D$165","v":783.41980496084307},447332.70863264141,null,571,{"$f":"AG577*Inputs!$D$165","v":273.26865234494039},156036.40048896096,null,571,{"$f":"AK577*Inputs!$E$165","v":777.58789574277228},444002.68846912298,null,571,{"$f":"AO577*Inputs!$E$165","v":271.23439438703758},154874.83919499847,null,571,{"$f":"AS577*Inputs!$F$165","v":777.58789574277228},444002.68846912298,null,571,{"$f":"AW577*Inputs!$F$165","v":271.23439438703758},154874.83919499847,null,571,{"$f":"(BA577*0.99)*Inputs!$G$165","v":777.58789574277228},444002.68846912298,null,571,{"$f":"(BE577*0.99)*Inputs!$G$165","v":271.23439438703758},154874.83919499847,null,571,{"$f":"BI577*Inputs!$H$165","v":785.44231893209326},448487.56411022524,null,571,{"$f":"BM577*Inputs!$H$165","v":273.9741357444824},156439.23151009946,null,571,{"$f":"BQ577*Inputs!$I$165","v":785.44231893209326},448487.56411022524,null,571,{"$f":"BU577*Inputs!$I$165","v":273.9741357444824},156439.23151009946,null,571,{"$f":"BY577*Inputs!$J$165","v":757.41785817945356},432485.59702046798,null,571,{"$f":"CC577*Inputs!$J$165","v":264.19878085292424},150857.50386701975,null,571,{"$f":"CG577*Inputs!$K$165","v":726.19161858049245},414655.41420946119,null,571,{"$f":"CK577*Inputs!$K$165","v":253.30659717442401},144638.06698659612,null,571,{"$f":"CO577*Inputs!$L$165","v":699.60656896001194},399475.35087616683,null,571,{"$f":"CS577*Inputs!$L$165","v":244.03333061119847},139343.03177899434,null,571,672.69862400001148,384110.91430400655,null,571,234.64743327999852,133983.68440287915,null,571,646.82560000001104,369337.41760000633,null,null,null,null,571,225.62253199999859,128830.4657719992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,581,{"$f":"AC587*Inputs!$D$165","v":773.8073046484385},449582.04400074278,null,581,{"$f":"AG587*Inputs!$D$165","v":272.11515230745186},158098.90349062954,null,581,{"$f":"AK587*Inputs!$E$165","v":768.04695250465352},446235.27940520371,null,581,{"$f":"AO587*Inputs!$E$165","v":270.08948119846337},156921.98857630722,null,581,{"$f":"AS587*Inputs!$F$165","v":768.04695250465352},446235.27940520371,null,581,{"$f":"AW587*Inputs!$F$165","v":270.08948119846337},156921.98857630722,null,581,{"$f":"(BA587*0.99)*Inputs!$G$165","v":768.04695250465352},446235.27940520371,null,581,{"$f":"(BE587*0.99)*Inputs!$G$165","v":270.08948119846337},156921.98857630722,null,581,{"$f":"BI587*Inputs!$H$165","v":775.80500252995307},450742.70646990271,null,581,{"$f":"BM587*Inputs!$H$165","v":272.81765777622564},158507.05916798708,null,581,{"$f":"BQ587*Inputs!$I$165","v":775.80500252995307},450742.70646990271,null,581,{"$f":"BU587*Inputs!$I$165","v":272.81765777622564},158507.05916798708,null,581,{"$f":"BY587*Inputs!$J$165","v":748.1243997395884},434660.27624870086,null,581,{"$f":"CC587*Inputs!$J$165","v":263.08356584014047},152851.5517531216,null,581,{"$f":"CG587*Inputs!$K$165","v":717.28130368129291},416740.4374388312,null,581,{"$f":"CK587*Inputs!$K$165","v":252.2373593865201},146549.90580356817,null,581,{"$f":"CO587*Inputs!$L$165","v":691.02245056001243},401484.0437753672,null,581,{"$f":"CS587*Inputs!$L$165","v":243.00323640319854},141184.88035025835,null,581,664.44466400001193,386042.34978400695,null,581,233.65695807999859,135754.69264447919,null,581,638.88910000001147,371194.56710000668,null,null,null,null,581,224.67015199999864,130533.35831199921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583,{"$f":"AC589*Inputs!$D$165","v":771.88480458595768},450008.84107361332,null,583,{"$f":"AG589*Inputs!$D$165","v":271.88445229995415},158508.63569087326,null,583,{"$f":"AK589*Inputs!$E$165","v":766.13876385702986},446658.8993286484,null,583,{"$f":"AO589*Inputs!$E$165","v":269.86049856074851},157328.6706609164,null,583,{"$f":"AS589*Inputs!$F$165","v":766.13876385702986},446658.8993286484,null,583,{"$f":"AW589*Inputs!$F$165","v":269.86049856074851},157328.6706609164,null,583,{"$f":"(BA589*0.99)*Inputs!$G$165","v":766.13876385702986},446658.8993286484,null,583,{"$f":"(BE589*0.99)*Inputs!$G$165","v":269.86049856074851},157328.6706609164,null,583,{"$f":"BI589*Inputs!$H$165","v":773.87753924952517},451170.60538247315,null,583,{"$f":"BM589*Inputs!$H$165","v":272.58636218257425},158917.84915244079,null,583,{"$f":"BQ589*Inputs!$I$165","v":773.87753924952517},451170.60538247315,null,583,{"$f":"BU589*Inputs!$I$165","v":272.58636218257425},158917.84915244079,null,583,{"$f":"BY589*Inputs!$J$165","v":746.26570805161543},435072.90779409179,null,583,{"$f":"CC589*Inputs!$J$165","v":262.86052283758369},153247.6848143113,null,583,{"$f":"CG589*Inputs!$K$165","v":715.499240701453},417136.05732894712,null,583,{"$f":"CK589*Inputs!$K$165","v":252.02351182893929},146929.70739627161,null,583,{"$f":"CO589*Inputs!$L$165","v":689.30562688001248},401865.18047104729,null,583,{"$f":"CS589*Inputs!$L$165","v":242.79721756159853},141550.77783841194,null,583,662.79387200001202,386408.82737600699,null,583,233.45886303999859,136106.51715231917,null,583,637.30180000001155,371546.94940000674,null,null,null,null,583,224.47967599999865,130871.65110799921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592,{"$f":"AC598*Inputs!$D$165","v":763.23355430479353},451834.26414843777,null,592,{"$f":"AG598*Inputs!$D$165","v":270.84630226621442},160341.01094159894,null,592,{"$f":"AK598*Inputs!$E$165","v":757.5519149427231},448470.73364609206,null,592,{"$f":"AO598*Inputs!$E$165","v":268.83007669103165},159147.40540109074,null,592,{"$f":"AS598*Inputs!$F$165","v":757.5519149427231},448470.73364609206,null,592,{"$f":"AW598*Inputs!$F$165","v":268.83007669103165},159147.40540109074,null,592,{"$f":"(BA598*0.99)*Inputs!$G$165","v":757.5519149427231},448470.73364609206,null,592,{"$f":"(BE598*0.99)*Inputs!$G$165","v":268.83007669103165},159147.40540109074,null,592,{"$f":"BI598*Inputs!$H$165","v":765.20395448759905},453000.74105665862,null,592,{"$f":"BM598*Inputs!$H$165","v":271.54553201114311},160754.95495059673,null,592,{"$f":"BQ598*Inputs!$I$165","v":765.20395448759905},453000.74105665862,null,592,{"$f":"BU598*Inputs!$I$165","v":271.54553201114311},160754.95495059673,null,592,{"$f":"BY598*Inputs!$J$165","v":737.90159545573681},436837.7445097962,null,592,{"$f":"CC598*Inputs!$J$165","v":261.85682932607824},155019.24296103831,null,592,{"$f":"CG598*Inputs!$K$165","v":707.47995729217337},418828.13471696666,null,592,{"$f":"CK598*Inputs!$K$165","v":251.06119781982576},148628.22910933685,null,592,{"$f":"CO598*Inputs!$L$165","v":681.57992032001289},403495.31282944762,null,592,{"$f":"CS598*Inputs!$L$165","v":241.8701327743986},143187.11860244398,null,592,655.36530800001242,387976.26233600738,null,592,232.56743535999865,137679.9217331192,null,592,630.15895000001194,373054.09840000706,null,null,null,null,592,223.62253399999869,132384.54012799924]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,599,{"$f":"AC605*Inputs!$D$165","v":756.5048040861102},453146.37764758,null,599,{"$f":"AG605*Inputs!$D$165","v":270.03885223997247},161753.2724917435,null,599,{"$f":"AK605*Inputs!$E$165","v":750.87325467603989},449773.07955094788,null,599,{"$f":"AO605*Inputs!$E$165","v":268.02863745902971},160549.15383795879,null,599,{"$f":"AS605*Inputs!$F$165","v":750.87325467603989},449773.07955094788,null,599,{"$f":"AW605*Inputs!$F$165","v":268.02863745902971},160549.15383795879,null,599,{"$f":"(BA605*0.99)*Inputs!$G$165","v":750.87325467603989},449773.07955094788,null,599,{"$f":"(BE605*0.99)*Inputs!$G$165","v":268.02863745902971},160549.15383795879,null,599,{"$f":"BI605*Inputs!$H$165","v":758.45783300610094},454316.24197065446,null,599,{"$f":"BM605*Inputs!$H$165","v":270.73599743336337},162170.86246258466,null,599,{"$f":"BQ605*Inputs!$I$165","v":758.45783300610094},454316.24197065446,null,599,{"$f":"BU605*Inputs!$I$165","v":270.73599743336337},162170.86246258466,null,599,{"$f":"BY605*Inputs!$J$165","v":731.39617454783127},438106.30855415092,null,599,{"$f":"CC605*Inputs!$J$165","v":261.07617881712957},156384.63111146062,null,599,{"$f":"CG605*Inputs!$K$165","v":701.24273686273375},420044.3993807775,null,599,{"$f":"CK605*Inputs!$K$165","v":250.31273136829302},149937.32608960752,null,599,{"$f":"CO605*Inputs!$L$165","v":675.57103744001324},404667.05142656795,null,599,{"$f":"CS605*Inputs!$L$165","v":241.14906682879865},144448.2910304504,null,599,649.58753600001273,389102.93406400766,null,599,231.87410271999869,138892.5875292792,null,599,624.60340000001224,374137.43660000735,null,null,null,null,599,222.95586799999873,133550.56493199925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602,{"$f":"AC608*Inputs!$D$165","v":753.62105399238897},453679.87450341816,null,602,{"$f":"AG608*Inputs!$D$165","v":269.6928022287259},162355.06694169299,null,602,{"$f":"AK608*Inputs!$E$165","v":748.01097170460434},450302.60496617184,null,602,{"$f":"AO608*Inputs!$E$165","v":267.68516350245744},161146.46842847939,null,602,{"$f":"AS608*Inputs!$F$165","v":748.01097170460434},450302.60496617184,null,602,{"$f":"AW608*Inputs!$F$165","v":267.68516350245744},161146.46842847939,null,602,{"$f":"(BA608*0.99)*Inputs!$G$165","v":748.01097170460434},450302.60496617184,null,602,{"$f":"(BE608*0.99)*Inputs!$G$165","v":267.68516350245744},161146.46842847939,null,602,{"$f":"BI608*Inputs!$H$165","v":755.56663808545898},454851.11612744629,null,602,{"$f":"BM608*Inputs!$H$165","v":270.3890540428863},162774.21053381756,null,602,{"$f":"BQ608*Inputs!$I$165","v":755.56663808545898},454851.11612744629,null,602,{"$f":"BU608*Inputs!$I$165","v":270.3890540428863},162774.21053381756,null,602,{"$f":"BY608*Inputs!$J$165","v":728.60813701587176},438622.09848355479,null,602,{"$f":"CC608*Inputs!$J$165","v":260.74161431329441},156966.45181660322,null,602,{"$f":"CG608*Inputs!$K$165","v":698.56964239297395},420538.92472057033,null,602,{"$f":"CK608*Inputs!$K$165","v":249.99196003192179},150495.15993921692,null,602,{"$f":"CO608*Inputs!$L$165","v":672.99580192001338},405143.47275584808,null,602,{"$f":"CS608*Inputs!$L$165","v":240.84003856639865},144985.70321697198,null,602,647.11134800001287,389561.03149600775,null,602,231.57696015999869,139409.3300163192,null,602,622.22245000001237,374577.91490000742,null,null,null,null,602,222.67015399999875,134047.43270799925]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"AC618*Inputs!$D$165","v":744.0085536799844},455333.23485215043,null,612,{"$f":"AG618*Inputs!$D$165","v":268.53930219123731},164346.05294103723,null,612,{"$f":"AK618*Inputs!$E$165","v":738.4700284664857},451943.65742148925,null,612,{"$f":"AO618*Inputs!$E$165","v":266.54025031388318},163122.63319209652,null,612,{"$f":"AS618*Inputs!$F$165","v":738.4700284664857},451943.65742148925,null,612,{"$f":"AW618*Inputs!$F$165","v":266.54025031388318},163122.63319209652,null,612,{"$f":"(BA618*0.99)*Inputs!$G$165","v":738.4700284664857},451943.65742148925,null,612,{"$f":"(BE618*0.99)*Inputs!$G$165","v":266.54025031388318},163122.63319209652,null,612,{"$f":"BI618*Inputs!$H$165","v":745.9293216833189},456508.74487019115,null,612,{"$f":"BM618*Inputs!$H$165","v":269.23257607462949},164770.33655767326,null,612,{"$f":"BQ618*Inputs!$I$165","v":745.9293216833189},456508.74487019115,null,612,{"$f":"BU618*Inputs!$I$165","v":269.23257607462949},164770.33655767326,null,612,{"$f":"BY618*Inputs!$J$165","v":719.31467857600671},440220.58328851609,null,612,{"$f":"CC618*Inputs!$J$165","v":259.62639930051063},158891.35637191249,null,612,{"$f":"CG618*Inputs!$K$165","v":689.65932749377441},422071.50842618995,null,612,{"$f":"CK618*Inputs!$K$165","v":248.92272224401788},152340.70601333893,null,612,{"$f":"CO618*Inputs!$L$165","v":664.41168352001387},406619.9503142485,null,612,{"$f":"CS618*Inputs!$L$165","v":239.80994435839872},146763.68594734001,null,612,638.85738800001332,390980.72145600815,null,612,230.58648495999876,141118.92879551923,null,612,614.2859500000128,375943.00140000781,null,null,null,null,612,221.7177739999988,135691.27768799927]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,619,{"$f":"AC625*Inputs!$D$165","v":737.2798034613013},456376.19834254548,null,619,{"$f":"AG625*Inputs!$D$165","v":267.73185216499536},165726.01649013214,null,619,{"$f":"AK625*Inputs!$E$165","v":731.79136819980272},452978.8569156779,null,619,{"$f":"AO625*Inputs!$E$165","v":265.73881108188124},164492.3240596845,null,619,{"$f":"AS625*Inputs!$F$165","v":731.79136819980272},452978.8569156779,null,619,{"$f":"AW625*Inputs!$F$165","v":265.73881108188124},164492.3240596845,null,619,{"$f":"(BA625*0.99)*Inputs!$G$165","v":731.79136819980272},452978.8569156779,null,619,{"$f":"(BE625*0.99)*Inputs!$G$165","v":265.73881108188124},164492.3240596845,null,619,{"$f":"BI625*Inputs!$H$165","v":739.18320020182091},457554.40092492715,null,619,{"$f":"BM625*Inputs!$H$165","v":268.42304149684975},166153.86268654998,null,619,{"$f":"BQ625*Inputs!$I$165","v":739.18320020182091},457554.40092492715,null,619,{"$f":"BU625*Inputs!$I$165","v":268.42304149684975},166153.86268654998,null,619,{"$f":"BY625*Inputs!$J$165","v":712.80925766810117},441228.93049655465,null,619,{"$f":"CC625*Inputs!$J$165","v":258.84574879156196},160225.51850197685,null,619,{"$f":"CG625*Inputs!$K$165","v":683.4221070643348},423038.28427282325,null,619,{"$f":"CK625*Inputs!$K$165","v":248.1742557924851},153619.86433554828,null,619,{"$f":"CO625*Inputs!$L$165","v":658.40280064001422},407551.33359616878,null,619,{"$f":"CS625*Inputs!$L$165","v":239.08887841279875},147996.01573752242,null,619,633.07961600001363,391876.28230400843,null,619,229.89315231999879,142303.86128607925,null,619,608.73040000001311,376804.11760000809,null,null,null,null,619,221.05110799999883,136830.63585199928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621,{"$f":"AC627*Inputs!$D$165","v":735.35730339882025},456656.8854106674,null,621,{"$f":"AG627*Inputs!$D$165","v":267.50115215749764},166118.21548980603,null,621,{"$f":"AK627*Inputs!$E$165","v":729.88317955217883},453257.45450190303,null,621,{"$f":"AO627*Inputs!$E$165","v":265.50982844416637},164881.60346382731,null,621,{"$f":"AS627*Inputs!$F$165","v":729.88317955217883},453257.45450190303,null,621,{"$f":"AW627*Inputs!$F$165","v":265.50982844416637},164881.60346382731,null,621,{"$f":"(BA627*0.99)*Inputs!$G$165","v":729.88317955217883},453257.45450190303,null,621,{"$f":"(BE627*0.99)*Inputs!$G$165","v":265.50982844416637},164881.60346382731,null,621,{"$f":"BI627*Inputs!$H$165","v":737.25573692139278},457835.81262818491,null,621,{"$f":"BM627*Inputs!$H$165","v":268.19174590319835},166547.07420588617,null,621,{"$f":"BQ627*Inputs!$I$165","v":737.25573692139278},457835.81262818491,null,621,{"$f":"BU627*Inputs!$I$165","v":268.19174590319835},166547.07420588617,null,621,{"$f":"BY627*Inputs!$J$165","v":710.95056598012809},441500.30147365952,null,621,{"$f":"CC627*Inputs!$J$165","v":258.62270578900518},160604.70029497222,null,621,{"$f":"CG627*Inputs!$K$165","v":681.64004408449489},423298.46737647132,null,621,{"$f":"CK627*Inputs!$K$165","v":247.96040823490432},153983.4135138756,null,621,{"$f":"CO627*Inputs!$L$165","v":656.68597696001427},407801.99169216887,null,621,{"$f":"CS627*Inputs!$L$165","v":238.88285957119876},148346.25579371443,null,621,631.42882400001372,392117.2997040085,null,621,229.69505727999879,142640.63057087926,null,621,607.14310000001319,377035.8651000082,null,null,null,null,621,220.86063199999884,137154.45247199928]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632,{"$f":"AC638*Inputs!$D$165","v":726.32108074640564},459034.92303172837,null,632,{"$f":"AG638*Inputs!$D$165","v":266.27075211750991},168283.11533826627,null,632,{"$f":"AK638*Inputs!$E$165","v":720.9142240659113},455617.78960965591,null,632,{"$f":"AO638*Inputs!$E$165","v":264.28858770968725},167030.38743252234,null,632,{"$f":"AS638*Inputs!$F$165","v":720.9142240659113},455617.78960965591,null,632,{"$f":"AW638*Inputs!$F$165","v":264.28858770968725},167030.38743252234,null,632,{"$f":"(BA638*0.99)*Inputs!$G$165","v":720.9142240659113},455617.78960965591,null,632,{"$f":"(BE638*0.99)*Inputs!$G$165","v":264.28858770968725},167030.38743252234,null,632,{"$f":"BI638*Inputs!$H$165","v":728.19618592516292},460219.98950470297,null,632,{"$f":"BM638*Inputs!$H$165","v":266.95816940372447},168717.56306315385,null,632,{"$f":"BQ638*Inputs!$I$165","v":728.19618592516292},460219.98950470297,null,632,{"$f":"BU638*Inputs!$I$165","v":266.95816940372447},168717.56306315385,null,632,{"$f":"BY638*Inputs!$J$165","v":702.21425836563446},443799.41128708096,null,632,{"$f":"CC638*Inputs!$J$165","v":257.4331431087025},162697.74644469997,null,632,{"$f":"CG638*Inputs!$K$165","v":673.26391022591997},425502.79126278142,null,632,{"$f":"CK638*Inputs!$K$165","v":246.8198879278068},155990.16917037391,null,632,{"$f":"CO638*Inputs!$L$165","v":648.61648384},409925.61778688,null,632,{"$f":"CS638*Inputs!$L$165","v":237.78409241599883},150279.54640691125,null,632,623.66969599999993,394159.24787199998,null,632,228.63855039999888,144499.5638527993,null,632,599.68239999999992,378999.27679999993,null,null,null,null,632,219.8447599999989,138941.8883199993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633,{"$f":"AC639*Inputs!$D$165","v":726.12874595781989},459639.49619129999,null,633,{"$f":"AG639*Inputs!$D$165","v":266.17462711438583},168488.53896340623,null,633,{"$f":"AK639*Inputs!$E$165","v":720.7233210499453},456217.86222461535,null,633,{"$f":"AO639*Inputs!$E$165","v":264.193178277306},167234.28184953469,null,633,{"$f":"AS639*Inputs!$F$165","v":720.7233210499453},456217.86222461535,null,633,{"$f":"AW639*Inputs!$F$165","v":264.193178277306},167234.28184953469,null,633,{"$f":"(BA639*0.99)*Inputs!$G$165","v":720.7233210499453},456217.86222461535,null,633,{"$f":"(BE639*0.99)*Inputs!$G$165","v":264.193178277306},167234.28184953469,null,633,{"$f":"BI639*Inputs!$H$165","v":728.0033545959044},460826.12345920748,null,633,{"$f":"BM639*Inputs!$H$165","v":266.86179623970304},168923.51701973201,null,633,{"$f":"BQ639*Inputs!$I$165","v":728.0033545959044},460826.12345920748,null,633,{"$f":"BU639*Inputs!$I$165","v":266.86179623970304},168923.51701973201,null,633,{"$f":"BY639*Inputs!$J$165","v":702.02830722845169},444383.91847560991,null,633,{"$f":"CC639*Inputs!$J$165","v":257.34020852430382},162896.35199588432,null,633,{"$f":"CG639*Inputs!$K$165","v":673.08562533887994},426063.200839511,null,633,{"$f":"CK639*Inputs!$K$165","v":246.73078477881478},156180.58676498977,null,633,{"$f":"CO639*Inputs!$L$165","v":648.44472575999987},410465.51140607992,null,633,{"$f":"CS639*Inputs!$L$165","v":237.69825123199882},150462.99302985525,null,633,623.5045439999999,394678.37635199993,null,633,228.55601079999886,144675.95483639927,null,633,599.52359999999987,379498.43879999995,null,null,null,null,633,219.7653949999989,139111.4950349993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643,{"$f":"AC649*Inputs!$D$165","v":724.20539807196303},465664.07096027222,null,643,{"$f":"AG649*Inputs!$D$165","v":265.21337708314536},170532.20146446247,null,643,{"$f":"AK649*Inputs!$E$165","v":718.81429089028586},462197.58904245379,null,643,{"$f":"AO649*Inputs!$E$165","v":263.23908395349412},169262.73098209672,null,643,{"$f":"AS649*Inputs!$F$165","v":718.81429089028586},462197.58904245379,null,643,{"$f":"AW649*Inputs!$F$165","v":263.23908395349412},169262.73098209672,null,643,{"$f":"(BA649*0.99)*Inputs!$G$165","v":718.81429089028586},462197.58904245379,null,643,{"$f":"(BE649*0.99)*Inputs!$G$165","v":263.23908395349412},169262.73098209672,null,643,{"$f":"BI649*Inputs!$H$165","v":726.07504130331904},466866.25155803416,null,643,{"$f":"BM649*Inputs!$H$165","v":265.89806459948903},170972.45553747145,null,643,{"$f":"BQ649*Inputs!$I$165","v":726.07504130331904},466866.25155803416,null,643,{"$f":"BU649*Inputs!$I$165","v":265.89806459948903},170972.45553747145,null,643,{"$f":"BY649*Inputs!$J$165","v":700.168795856624},450208.53573580924,null,643,{"$f":"CC649*Inputs!$J$165","v":256.41086268031734},164872.18470344404,null,643,{"$f":"CG649*Inputs!$K$165","v":671.30277646847946},431647.68526923232,null,643,{"$f":"CK649*Inputs!$K$165","v":245.83975328889485},158074.96136475939,null,643,{"$f":"CO649*Inputs!$L$165","v":646.72714495999946},415845.55420927965,null,643,{"$f":"CS649*Inputs!$L$165","v":236.83983939199888},152288.01672905529,null,643,621.85302399999944,399851.49443199963,null,643,227.7306147999989,146430.7853163993,null,643,597.93559999999945,384472.59079999966,null,null,null,null,643,218.97174499999895,140798.83203499933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,{"$f":"AC656*Inputs!$D$165","v":722.85905455186344},469858.38545871124,null,650,{"$f":"AG656*Inputs!$D$165","v":264.54050206127704},171951.32633983006,null,650,{"$f":"AK656*Inputs!$E$165","v":717.47796977852443},466360.68035604089,null,650,{"$f":"AO656*Inputs!$E$165","v":262.57121792682585},170671.2916524368,null,650,{"$f":"AS656*Inputs!$F$165","v":717.47796977852443},466360.68035604089,null,650,{"$f":"AW656*Inputs!$F$165","v":262.57121792682585},170671.2916524368,null,650,{"$f":"(BA656*0.99)*Inputs!$G$165","v":717.47796977852443},466360.68035604089,null,650,{"$f":"(BE656*0.99)*Inputs!$G$165","v":262.57121792682585},170671.2916524368,null,650,{"$f":"BI656*Inputs!$H$165","v":724.72522199850948},471071.39429903118,null,650,{"$f":"BM656*Inputs!$H$165","v":265.22345245133926},172395.24409337051,null,650,{"$f":"BQ656*Inputs!$I$165","v":724.72522199850948},471071.39429903118,null,650,{"$f":"BU656*Inputs!$I$165","v":265.22345245133926},172395.24409337051,null,650,{"$f":"BY656*Inputs!$J$165","v":698.86713789634473},454263.63963262405,null,650,{"$f":"CC656*Inputs!$J$165","v":255.76032058952677},166244.2083831924,null,650,{"$f":"CG656*Inputs!$K$165","v":670.05478225919921},435535.60846847948,null,650,{"$f":"CK656*Inputs!$K$165","v":245.21603124595089},159390.42030986809,null,650,{"$f":"CO656*Inputs!$L$165","v":645.52483839999923},419591.14495999948,null,650,{"$f":"CS656*Inputs!$L$165","v":236.23895110399891},153555.3182175993,null,650,620.69695999999919,403453.02399999945,null,650,227.15283759999895,147649.34443999932,null,650,596.82399999999916,387935.59999999945,null,null,null,null,650,218.41618999999898,141970.52349999934]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,{"$f":"AC658*Inputs!$D$165","v":722.4743849746917},471053.29900349898,null,652,{"$f":"AG658*Inputs!$D$165","v":264.34825205502892},172355.06033987887,null,652,{"$f":"AK658*Inputs!$E$165","v":717.0961637465922},467546.69876277813,null,652,{"$f":"AO658*Inputs!$E$165","v":262.38039906206342},171072.02018846534,null,652,{"$f":"AS658*Inputs!$F$165","v":717.0961637465922},467546.69876277813,null,652,{"$f":"AW658*Inputs!$F$165","v":262.38039906206342},171072.02018846534,null,652,{"$f":"(BA658*0.99)*Inputs!$G$165","v":717.0961637465922},467546.69876277813,null,652,{"$f":"(BE658*0.99)*Inputs!$G$165","v":262.38039906206342},171072.02018846534,null,652,{"$f":"BI658*Inputs!$H$165","v":724.33955933999209},472269.39268967486,null,652,{"$f":"BM658*Inputs!$H$165","v":265.0307061232964},172800.02039238924,null,652,{"$f":"BQ658*Inputs!$I$165","v":724.33955933999209},472269.39268967486,null,652,{"$f":"BU658*Inputs!$I$165","v":265.0307061232964},172800.02039238924,null,652,{"$f":"BY658*Inputs!$J$165","v":698.49523562197896},455418.8936255303,null,652,{"$f":"CC658*Inputs!$J$165","v":255.57445142072945},166634.5423263156,null,652,{"$f":"CG658*Inputs!$K$165","v":669.69821248511892},436643.23454029753,null,652,{"$f":"CK658*Inputs!$K$165","v":245.0378249479669},159764.66186607443,null,652,{"$f":"CO658*Inputs!$L$165","v":645.18132223999896},420658.2221004793,null,652,{"$f":"CS658*Inputs!$L$165","v":236.06726873599894},153915.85921587131,null,652,620.36665599999901,404479.05971199938,null,652,226.98775839999897,147996.01847679933,null,652,596.50639999999908,388922.17279999942,null,null,null,null,652,218.25745999999899,142303.86391999933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663,{"$f":"AC669*Inputs!$D$165","v":720.35870230024943},477597.81962506537,null,663,{"$f":"AG669*Inputs!$D$165","v":263.29087702066437},174561.85146470048,null,663,{"$f":"AK669*Inputs!$E$165","v":714.9962305709671},474042.5008685512,null,663,{"$f":"AO669*Inputs!$E$165","v":261.33089530587034},173262.38358779205,null,663,{"$f":"AS669*Inputs!$F$165","v":714.9962305709671},474042.5008685512,null,663,{"$f":"AW669*Inputs!$F$165","v":261.33089530587034},173262.38358779205,null,663,{"$f":"(BA669*0.99)*Inputs!$G$165","v":714.9962305709671},474042.5008685512,null,663,{"$f":"(BE669*0.99)*Inputs!$G$165","v":261.33089530587034},173262.38358779205,null,663,{"$f":"BI669*Inputs!$H$165","v":722.21841471814855},478830.80895813252,null,663,{"$f":"BM669*Inputs!$H$165","v":263.97060131906096},175012.50867453741,null,663,{"$f":"BQ669*Inputs!$I$165","v":722.21841471814855},478830.80895813252,null,663,{"$f":"BU669*Inputs!$I$165","v":263.97060131906096},175012.50867453741,null,663,{"$f":"BY669*Inputs!$J$165","v":696.44977311296873},461746.19957389828,null,663,{"$f":"CC669*Inputs!$J$165","v":254.55217099234426},168768.08936792423,null,663,{"$f":"CG669*Inputs!$K$165","v":667.73707872767864},442709.68319645093,null,663,{"$f":"CK669*Inputs!$K$165","v":244.05769030905492},161810.24867490341,null,663,{"$f":"CO669*Inputs!$L$165","v":643.29198335999865},426502.58496767911,null,663,{"$f":"CS669*Inputs!$L$165","v":235.12301571199896},155886.55941705531,null,663,618.54998399999863,410098.63939199911,null,663,226.07982279999899,149890.92251639933,null,663,594.75959999999861,394325.61479999911,null,null,null,null,663,217.38444499999903,144125.88703499935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670,{"$f":"AC676*Inputs!$D$165","v":719.01235878014927},481738.28038270003,null,670,{"$f":"AG676*Inputs!$D$165","v":262.6180019987961},175954.0613391934,null,670,{"$f":"AK676*Inputs!$E$165","v":713.65990945920521},478152.1393376675,null,670,{"$f":"AO676*Inputs!$E$165","v":260.66302927920208},174644.2296170654,null,670,{"$f":"AS676*Inputs!$F$165","v":713.65990945920521},478152.1393376675,null,670,{"$f":"AW676*Inputs!$F$165","v":260.66302927920208},174644.2296170654,null,670,{"$f":"(BA676*0.99)*Inputs!$G$165","v":713.65990945920521},478152.1393376675,null,670,{"$f":"(BE676*0.99)*Inputs!$G$165","v":260.66302927920208},174644.2296170654,null,670,{"$f":"BI676*Inputs!$H$165","v":720.86859541333865},482981.9589269369,null,670,{"$f":"BM676*Inputs!$H$165","v":263.29598917091118},176408.31274451051,null,670,{"$f":"BQ676*Inputs!$I$165","v":720.86859541333865},482981.9589269369,null,670,{"$f":"BU676*Inputs!$I$165","v":263.29598917091118},176408.31274451051,null,670,{"$f":"BY676*Inputs!$J$165","v":695.14811515268923},465749.23715230176,null,670,{"$f":"CC676*Inputs!$J$165","v":253.90162890155369},170114.09136404097,null,670,{"$f":"CG676*Inputs!$K$165","v":666.48908451839816},446547.68662732677,null,670,{"$f":"CK676*Inputs!$K$165","v":243.43396826611095},163100.75873829433,null,670,{"$f":"CO676*Inputs!$L$165","v":642.08967679999819},430200.0834559988,null,670,{"$f":"CS676*Inputs!$L$165","v":234.522127423999},157129.82537407932,null,670,617.39391999999827,413653.92639999883,null,670,225.50204559999904,151086.37055199937,null,670,593.64799999999832,397744.15999999887,null,null,null,null,670,216.82888999999906,145275.35629999937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671,{"$f":"AC677*Inputs!$D$165","v":718.82002399156363},482328.2360983392,null,671,{"$f":"AG677*Inputs!$D$165","v":262.52187699567207},176152.17946409597,null,671,{"$f":"AK677*Inputs!$E$165","v":713.46900644323932},478737.70332341356,null,671,{"$f":"AO677*Inputs!$E$165","v":260.56761984682089},174840.87291721682,null,671,{"$f":"AS677*Inputs!$F$165","v":713.46900644323932},478737.70332341356,null,671,{"$f":"AW677*Inputs!$F$165","v":260.56761984682089},174840.87291721682,null,671,{"$f":"(BA677*0.99)*Inputs!$G$165","v":713.46900644323932},478737.70332341356,null,671,{"$f":"(BE677*0.99)*Inputs!$G$165","v":260.56761984682089},174840.87291721682,null,671,{"$f":"BI677*Inputs!$H$165","v":720.67576408408013},483573.43770041777,null,671,{"$f":"BM677*Inputs!$H$165","v":263.19961600688981},176606.94234062306,null,671,{"$f":"BQ677*Inputs!$I$165","v":720.67576408408013},483573.43770041777,null,671,{"$f":"BU677*Inputs!$I$165","v":263.19961600688981},176606.94234062306,null,671,{"$f":"BY677*Inputs!$J$165","v":694.96216401550646},466319.61205440486,null,671,{"$f":"CC677*Inputs!$J$165","v":253.80869431715507},170305.63388681106,null,671,{"$f":"CG677*Inputs!$K$165","v":666.31079963135812},447094.54655264132,null,671,{"$f":"CK677*Inputs!$K$165","v":243.34486511711899},163284.40449358683,null,671,{"$f":"CO677*Inputs!$L$165","v":641.91791871999817},430726.92346111877,null,671,{"$f":"CS677*Inputs!$L$165","v":234.43628623999902},157306.74806703936,null,671,617.22876799999824,414160.5033279988,null,671,225.41950599999905,151256.48852599936,null,671,593.48919999999828,398231.25319999887,null,null,null,null,671,216.74952499999907,145438.93127499937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683,{"$f":"AC689*Inputs!$D$165","v":716.51200652853527},489377.7004589896,null,683,{"$f":"AG689*Inputs!$D$165","v":261.36837695818349},178514.60146243931,null,683,{"$f":"AK689*Inputs!$E$165","v":711.17817025164788},485734.69028187549,null,683,{"$f":"AO689*Inputs!$E$165","v":259.42270665824663},177185.70864758245,null,683,{"$f":"AS689*Inputs!$F$165","v":711.17817025164788},485734.69028187549,null,683,{"$f":"AW689*Inputs!$F$165","v":259.42270665824663},177185.70864758245,null,683,{"$f":"(BA689*0.99)*Inputs!$G$165","v":711.17817025164788},485734.69028187549,null,683,{"$f":"(BE689*0.99)*Inputs!$G$165","v":259.42270665824663},177185.70864758245,null,683,{"$f":"BI689*Inputs!$H$165","v":718.36178813297772},490641.10129482381,null,683,{"$f":"BM689*Inputs!$H$165","v":262.04313803863295},178975.46328038629,null,683,{"$f":"BQ689*Inputs!$I$165","v":718.36178813297772},490641.10129482381,null,683,{"$f":"BU689*Inputs!$I$165","v":262.04313803863295},178975.46328038629,null,683,{"$f":"BY689*Inputs!$J$165","v":692.73075036931323},473135.10250224092,null,683,{"$f":"CC689*Inputs!$J$165","v":252.69347930437124},172589.64636488556,null,683,{"$f":"CG689*Inputs!$K$165","v":664.17138098687758},453629.05321403738,null,683,{"$f":"CK689*Inputs!$K$165","v":242.27562732921501},165474.25346585386,null,683,{"$f":"CO689*Inputs!$L$165","v":639.85682175999762},437022.2092620784,null,683,{"$f":"CS689*Inputs!$L$165","v":233.40619203199904},159416.42915785534,null,683,615.24694399999771,420213.66275199846,null,683,224.42903079999908,153285.02803639937,null,683,591.58359999999777,404051.59879999846,null,null,null,null,683,215.79714499999912,147389.45003499941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,{"$f":"AC696*Inputs!$D$165","v":715.16566300843556},493464.30747582053,null,690,{"$f":"AG696*Inputs!$D$165","v":260.69550193631522},179879.89633605751,null,690,{"$f":"AK696*Inputs!$E$165","v":709.84184913988634},489790.87590652157,null,690,{"$f":"AO696*Inputs!$E$165","v":258.75484063157836},178540.84003578906,null,690,{"$f":"AS696*Inputs!$F$165","v":709.84184913988634},489790.87590652157,null,690,{"$f":"AW696*Inputs!$F$165","v":258.75484063157836},178540.84003578906,null,690,{"$f":"(BA696*0.99)*Inputs!$G$165","v":709.84184913988634},489790.87590652157,null,690,{"$f":"(BE696*0.99)*Inputs!$G$165","v":258.75484063157836},178540.84003578906,null,690,{"$f":"BI696*Inputs!$H$165","v":717.01196882816805},494738.25849143596,null,690,{"$f":"BM696*Inputs!$H$165","v":261.36852589048317},180344.28286443339,null,690,{"$f":"BQ696*Inputs!$I$165","v":717.01196882816805},494738.25849143596,null,690,{"$f":"BU696*Inputs!$I$165","v":261.36852589048317},180344.28286443339,null,690,{"$f":"BY696*Inputs!$J$165","v":691.42909240903384},477086.07376223337,null,690,{"$f":"CC696*Inputs!$J$165","v":252.0429372135807},173909.62667737069,null,690,{"$f":"CG696*Inputs!$K$165","v":662.92338677759722},457417.13687654206,null,690,{"$f":"CK696*Inputs!$K$165","v":241.65190528627107},166739.81464752703,null,690,{"$f":"CO696*Inputs!$L$165","v":638.65451519999726},440671.61548799812,null,690,{"$f":"CS696*Inputs!$L$165","v":232.8053037439991},160635.65958335937,null,690,614.09087999999736,423722.7071999982,null,690,223.85125359999913,154457.3649839994,null,690,590.47199999999748,407425.67999999825,null,null,null,null,690,215.24158999999915,148516.69709999941]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,{"$f":"AC700*Inputs!$D$165","v":714.39632385409266},495791.04875474033,null,694,{"$f":"AG700*Inputs!$D$165","v":260.31100192381905},180655.83533513042,null,694,{"$f":"AK700*Inputs!$E$165","v":709.07823707602245},492100.2965307596,null,694,{"$f":"AO700*Inputs!$E$165","v":258.37320290205361},179311.00281402521,null,694,{"$f":"AS700*Inputs!$F$165","v":709.07823707602245},492100.2965307596,null,694,{"$f":"AW700*Inputs!$F$165","v":258.37320290205361},179311.00281402521,null,694,{"$f":"(BA700*0.99)*Inputs!$G$165","v":709.07823707602245},492100.2965307596,null,694,{"$f":"(BE700*0.99)*Inputs!$G$165","v":258.37320290205361},179311.00281402521,null,694,{"$f":"BI700*Inputs!$H$165","v":716.24064351113384},497071.00659672689,null,694,{"$f":"BM700*Inputs!$H$165","v":260.98303323439757},181122.22506467192,null,694,{"$f":"BQ700*Inputs!$I$165","v":716.24064351113384},497071.00659672689,null,694,{"$f":"BU700*Inputs!$I$165","v":260.98303323439757},181122.22506467192,null,694,{"$f":"BY700*Inputs!$J$165","v":690.68528786030265},479335.58977505006,null,694,{"$f":"CC700*Inputs!$J$165","v":251.67119887598611},174659.81201993435,null,694,{"$f":"CG700*Inputs!$K$165","v":662.21024722943696},459573.91157722927,null,694,{"$f":"CK700*Inputs!$K$165","v":241.29549269030309},167459.07192707036,null,694,{"$f":"CO700*Inputs!$L$165","v":637.96748287999708},442749.43311871798,null,694,{"$f":"CS700*Inputs!$L$165","v":232.46193900799912},161328.58567155138,null,694,613.43027199999722,425720.60876799806,null,694,223.52109519999914,155123.6400687994,null,694,589.83679999999731,409346.73919999815,null,null,null,null,694,214.92412999999917,149157.34621999942]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,701,{"$f":"AC707*Inputs!$D$165","v":713.04998033399295},499848.03621412907,null,701,{"$f":"AG707*Inputs!$D$165","v":259.63812690195061},182006.32695826737,null,701,{"$f":"AK707*Inputs!$E$165","v":707.7419159642609},496127.08309094689,null,701,{"$f":"AO707*Inputs!$E$165","v":257.70533687538523},180651.44114964505,null,701,{"$f":"AS707*Inputs!$F$165","v":707.7419159642609},496127.08309094689,null,701,{"$f":"AW707*Inputs!$F$165","v":257.70533687538523},180651.44114964505,null,701,{"$f":"(BA707*0.99)*Inputs!$G$165","v":707.7419159642609},496127.08309094689,null,701,{"$f":"(BE707*0.99)*Inputs!$G$165","v":257.70533687538523},180651.44114964505,null,701,{"$f":"BI707*Inputs!$H$165","v":714.89082420632417},501138.46776863321,null,701,{"$f":"BM707*Inputs!$H$165","v":260.30842108624773},182476.20318145966,null,701,{"$f":"BQ707*Inputs!$I$165","v":714.89082420632417},501138.46776863321,null,701,{"$f":"BU707*Inputs!$I$165","v":260.30842108624773},182476.20318145966,null,701,{"$f":"BY707*Inputs!$J$165","v":689.38362990002338},483257.92455991637,null,701,{"$f":"CC707*Inputs!$J$165","v":251.02065678519554},175965.48040642208,null,701,{"$f":"CG707*Inputs!$K$165","v":660.96225302015671},463334.53936712985,null,701,{"$f":"CK707*Inputs!$K$165","v":240.67177064735912},168710.91122379876,null,701,{"$f":"CO707*Inputs!$L$165","v":636.76517631999684},446372.38860031776,null,701,{"$f":"CS707*Inputs!$L$165","v":231.86105071999916},162534.59655471941,null,701,612.27420799999697,429204.21980799787,null,701,222.94331799999918,156283.26591799944,null,701,588.72519999999702,412696.3651999979,null,null,null,null,701,214.3685749999992,150272.37107499945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,709,{"$f":"AC715*Inputs!$D$165","v":711.51130202530749},504461.51313594298,null,709,{"$f":"AG715*Inputs!$D$165","v":258.86912687695832},183538.21095576344,null,709,{"$f":"AK715*Inputs!$E$165","v":706.21469183653346},500706.21651210223,null,709,{"$f":"AO715*Inputs!$E$165","v":256.94206141633578},182171.92154418206,null,709,{"$f":"AS715*Inputs!$F$165","v":706.21469183653346},500706.21651210223,null,709,{"$f":"AW715*Inputs!$F$165","v":256.94206141633578},182171.92154418206,null,709,{"$f":"(BA715*0.99)*Inputs!$G$165","v":706.21469183653346},500706.21651210223,null,709,{"$f":"(BE715*0.99)*Inputs!$G$165","v":256.94206141633578},182171.92154418206,null,709,{"$f":"BI715*Inputs!$H$165","v":713.34817357225597},505763.8550627295,null,709,{"$f":"BM715*Inputs!$H$165","v":259.53743577407653},184012.04196382026,null,709,{"$f":"BQ715*Inputs!$I$165","v":713.34817357225597},505763.8550627295,null,709,{"$f":"BU715*Inputs!$I$165","v":259.53743577407653},184012.04196382026,null,709,{"$f":"BY715*Inputs!$J$165","v":687.89602080256122},487718.27874901588,null,709,{"$f":"CC715*Inputs!$J$165","v":250.27718011000633},177446.52069799448,null,709,{"$f":"CG715*Inputs!$K$165","v":659.53597392383631},467611.00551199995,null,709,{"$f":"CK715*Inputs!$K$165","v":239.95894545542316},170130.89232789501,null,709,{"$f":"CO715*Inputs!$L$165","v":635.39111167999647},450492.29818111751,null,709,{"$f":"CS715*Inputs!$L$165","v":231.17432124799919},163902.59376483143,null,709,610.95299199999658,433165.67132799758,null,709,222.28300119999921,157598.64785079943,null,709,587.45479999999668,416505.45319999766,null,null,null,null,709,213.73365499999923,151537.16139499945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,714,{"$f":"AC720*Inputs!$D$165","v":710.54962808237883},507332.43445081846,null,714,{"$f":"AG720*Inputs!$D$165","v":258.38850186133806},184489.39032899536,null,714,{"$f":"AK720*Inputs!$E$165","v":705.26017675670346},503555.76620428625,null,714,{"$f":"AO720*Inputs!$E$165","v":256.46501425442983},183116.0201776629,null,714,{"$f":"AS720*Inputs!$F$165","v":705.26017675670346},503555.76620428625,null,714,{"$f":"AW720*Inputs!$F$165","v":256.46501425442983},183116.0201776629,null,714,{"$f":"(BA720*0.99)*Inputs!$G$165","v":705.26017675670346},503555.76620428625,null,714,{"$f":"(BE720*0.99)*Inputs!$G$165","v":256.46501425442983},183116.0201776629,null,714,{"$f":"BI720*Inputs!$H$165","v":712.38401692596312},508642.18808513769,null,714,{"$f":"BM720*Inputs!$H$165","v":259.05556995396955},184965.67694713426,null,714,{"$f":"BQ720*Inputs!$I$165","v":712.38401692596312},508642.18808513769,null,714,{"$f":"BU720*Inputs!$I$165","v":259.05556995396955},184965.67694713426,null,714,{"$f":"BY720*Inputs!$J$165","v":686.96626511664726},490493.91329328617,null,714,{"$f":"CC720*Inputs!$J$165","v":249.81250718801309},178366.13013224135,null,714,{"$f":"CG720*Inputs!$K$165","v":658.64454948863602},470272.20833488612,null,714,{"$f":"CK720*Inputs!$K$165","v":239.51342971046319},171012.5888132707,null,714,{"$f":"CO720*Inputs!$L$165","v":634.53232127999615},453056.07739391725,null,714,{"$f":"CS720*Inputs!$L$165","v":230.7451153279992},164752.01234419143,null,714,610.1272319999963,435630.84364799736,null,714,221.87030319999923,158415.39648479945,null,714,586.66079999999647,418875.81119999749,null,null,null,null,714,213.33682999999925,152322.49661999947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,721,{"$f":"AC727*Inputs!$D$165","v":709.20328456227912},511335.56816940324,null,721,{"$f":"AG727*Inputs!$D$165","v":257.71562683946973},185812.96695125767,null,721,{"$f":"AK727*Inputs!$E$165","v":703.92385564494202},507529.09992000321,null,721,{"$f":"AO727*Inputs!$E$165","v":255.79714822776151},184429.74387221606,null,721,{"$f":"AS727*Inputs!$F$165","v":703.92385564494202},507529.09992000321,null,721,{"$f":"AW727*Inputs!$F$165","v":255.79714822776151},184429.74387221606,null,721,{"$f":"(BA727*0.99)*Inputs!$G$165","v":703.92385564494202},507529.09992000321,null,721,{"$f":"(BE727*0.99)*Inputs!$G$165","v":255.79714822776151},184429.74387221606,null,721,{"$f":"BI727*Inputs!$H$165","v":711.03419762115357},512655.65648485173,null,721,{"$f":"BM727*Inputs!$H$165","v":258.38095780581972},186292.670577996,null,721,{"$f":"BQ727*Inputs!$I$165","v":711.03419762115357},512655.65648485173,null,721,{"$f":"BU727*Inputs!$I$165","v":258.38095780581972},186292.670577996,null,721,{"$f":"BY727*Inputs!$J$165","v":685.66460715636799},494364.18175974133,null,721,{"$f":"CC727*Inputs!$J$165","v":249.16196509722252},179645.77683509744,null,721,{"$f":"CG727*Inputs!$K$165","v":657.39655527935577},473982.91635641549,null,721,{"$f":"CK727*Inputs!$K$165","v":238.88970766751922},172239.47922828136,null,721,{"$f":"CO727*Inputs!$L$165","v":633.33001471999592},456630.94061311707,null,721,{"$f":"CS727*Inputs!$L$165","v":230.14422703999924},165933.98769583946,null,721,608.97116799999606,439068.21212799713,null,721,221.29252599999927,159551.91124599948,null,721,585.54919999999618,422180.97319999727,null,null,null,null,721,212.78127499999928,153415.29927499947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,{"$f":"AC734*Inputs!$D$165","v":707.8569410421793},515319.85307870654,null,728,{"$f":"AG734*Inputs!$D$165","v":257.04275181760147},187127.12332321386,null,728,{"$f":"AK734*Inputs!$E$165","v":702.58753453318036},511483.72514015529,null,728,{"$f":"AO734*Inputs!$E$165","v":255.12928220109325},185734.11744239589,null,728,{"$f":"AS734*Inputs!$F$165","v":702.58753453318036},511483.72514015529,null,728,{"$f":"AW734*Inputs!$F$165","v":255.12928220109325},185734.11744239589,null,728,{"$f":"(BA734*0.99)*Inputs!$G$165","v":702.58753453318036},511483.72514015529,null,728,{"$f":"(BE734*0.99)*Inputs!$G$165","v":255.12928220109325},185734.11744239589,null,728,{"$f":"BI734*Inputs!$H$165","v":709.68437831634378},516650.22741429828,null,728,{"$f":"BM734*Inputs!$H$165","v":257.70634565766994},187610.21963878372,null,728,{"$f":"BQ734*Inputs!$I$165","v":709.68437831634378},516650.22741429828,null,728,{"$f":"BU734*Inputs!$I$165","v":257.70634565766994},187610.21963878372,null,728,{"$f":"BY734*Inputs!$J$165","v":684.36294919608861},498216.22701475251,null,728,{"$f":"CC734*Inputs!$J$165","v":248.51142300643198},180916.31594868249,null,728,{"$f":"CG734*Inputs!$K$165","v":656.1485610700754},477676.15245901491,null,728,{"$f":"CK734*Inputs!$K$165","v":238.26598562457525},173457.63753469079,null,728,{"$f":"CO734*Inputs!$L$165","v":632.12770815999556},460188.97154047678,null,728,{"$f":"CS734*Inputs!$L$165","v":229.54333875199927},167107.55061145546,null,728,607.8151039999957,442489.39571199688,null,728,220.71474879999928,160680.33712639948,null,728,584.43759999999588,425470.572799997,null,null,null,null,728,212.22571999999931,154500.32415999949]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732,{"$f":"AC738*Inputs!$D$165","v":707.08760188783651},517588.12458189635,null,732,{"$f":"AG738*Inputs!$D$165","v":256.65825180510529},187873.84032133708,null,732,{"$f":"AK738*Inputs!$E$165","v":701.82392246931659},513735.11124753975,null,732,{"$f":"AO738*Inputs!$E$165","v":254.74764447156849},186475.27575318812,null,732,{"$f":"AS738*Inputs!$F$165","v":701.82392246931659},513735.11124753975,null,732,{"$f":"AW738*Inputs!$F$165","v":254.74764447156849},186475.27575318812,null,732,{"$f":"(BA738*0.99)*Inputs!$G$165","v":701.82392246931659},513735.11124753975,null,732,{"$f":"(BE738*0.99)*Inputs!$G$165","v":254.74764447156849},186475.27575318812,null,732,{"$f":"BI738*Inputs!$H$165","v":708.91305299930968},518924.3547954947,null,732,{"$f":"BM738*Inputs!$H$165","v":257.32085300158434},188358.86439715975,null,732,{"$f":"BQ738*Inputs!$I$165","v":708.91305299930968},518924.3547954947,null,732,{"$f":"BU738*Inputs!$I$165","v":257.32085300158434},188358.86439715975,null,732,{"$f":"BY738*Inputs!$J$165","v":683.61914464735753},500409.21388186573,null,732,{"$f":"CC738*Inputs!$J$165","v":248.13968466883739},181638.24917758896,null,732,{"$f":"CG738*Inputs!$K$165","v":655.43542152191526},479778.728554042,null,732,{"$f":"CK738*Inputs!$K$165","v":237.9095730286073},174149.80745694053,null,732,{"$f":"CO738*Inputs!$L$165","v":631.44067583999538},462214.57471487659,null,732,{"$f":"CS738*Inputs!$L$165","v":229.19997401599932},167774.38097971151,null,732,607.15449599999556,444437.09107199672,null,732,220.38459039999933,161321.5201727995,null,732,583.80239999999571,427343.35679999687,null,null,null,null,732,211.90825999999933,155116.84631999952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,{"$f":"AC746*Inputs!$D$165","v":705.54892357915105},522106.20344857179,null,740,{"$f":"AG746*Inputs!$D$165","v":255.88925178011291},189358.04631728356,null,740,{"$f":"AK746*Inputs!$E$165","v":700.29669834158904},518219.55677277589,null,740,{"$f":"AO746*Inputs!$E$165","v":253.98436901251901},187948.43306926408,null,740,{"$f":"AS746*Inputs!$F$165","v":700.29669834158904},518219.55677277589,null,740,{"$f":"AW746*Inputs!$F$165","v":253.98436901251901},187948.43306926408,null,740,{"$f":"(BA746*0.99)*Inputs!$G$165","v":700.29669834158904},518219.55677277589,null,740,{"$f":"(BE746*0.99)*Inputs!$G$165","v":253.98436901251901},187948.43306926408,null,740,{"$f":"BI746*Inputs!$H$165","v":707.37040236524149},523454.09775027871,null,740,{"$f":"BM746*Inputs!$H$165","v":256.54986768941313},189846.90209016571,null,740,{"$f":"BQ746*Inputs!$I$165","v":707.37040236524149},523454.09775027871,null,740,{"$f":"BU746*Inputs!$I$165","v":256.54986768941313},189846.90209016571,null,740,{"$f":"BY746*Inputs!$J$165","v":682.13153554989537},504777.3363069226,null,740,{"$f":"CC746*Inputs!$J$165","v":247.39620799364815},183073.19391529963,null,740,{"$f":"CG746*Inputs!$K$165","v":654.00914242559486},483966.76539494022,null,740,{"$f":"CK746*Inputs!$K$165","v":237.19674783667131},175525.59339913676,null,740,{"$f":"CO746*Inputs!$L$165","v":630.06661119999501},466249.29228799633,null,740,{"$f":"CS746*Inputs!$L$165","v":228.51324454399932},169099.8009625595,null,740,605.83327999999517,448316.62719999644,null,740,219.72427359999935,162595.96246399952,null,740,582.53199999999538,431073.67999999656,null,null,null,null,740,211.27333999999937,156342.27159999954]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,745,{"$f":"AC751*Inputs!$D$165","v":704.58724963622262},524917.5009789858,null,745,{"$f":"AG751*Inputs!$D$165","v":255.40862676449271},190279.42693954706,null,745,{"$f":"AK751*Inputs!$E$165","v":699.34218326175937},521009.92653001071,null,745,{"$f":"AO751*Inputs!$E$165","v":253.5073218506131},188862.95477870674,null,745,{"$f":"AS751*Inputs!$F$165","v":699.34218326175937},521009.92653001071,null,745,{"$f":"AW751*Inputs!$F$165","v":253.5073218506131},188862.95477870674,null,745,{"$f":"(BA751*0.99)*Inputs!$G$165","v":699.34218326175937},521009.92653001071,null,745,{"$f":"(BE751*0.99)*Inputs!$G$165","v":253.5073218506131},188862.95477870674,null,745,{"$f":"BI751*Inputs!$H$165","v":706.40624571894887},526272.65306061693,null,745,{"$f":"BM751*Inputs!$H$165","v":256.06800186930616},190770.66139263308,null,745,{"$f":"BQ751*Inputs!$I$165","v":706.40624571894887},526272.65306061693,null,745,{"$f":"BU751*Inputs!$I$165","v":256.06800186930616},190770.66139263308,null,745,{"$f":"BY751*Inputs!$J$165","v":681.20177986398164},507495.32599866635,null,745,{"$f":"CC751*Inputs!$J$165","v":246.93153507165493},183963.99362838292,null,745,{"$f":"CG751*Inputs!$K$165","v":653.11771799039468},486572.69990284403,null,745,{"$f":"CK751*Inputs!$K$165","v":236.75123209171136},176379.66790832498,null,745,{"$f":"CO751*Inputs!$L$165","v":629.20782079999481},468759.82649599615,null,745,{"$f":"CS751*Inputs!$L$165","v":228.08403862399936},169922.60877487951,null,745,605.007519999995,450730.60239999625,null,745,219.31157559999937,163387.12382199953,null,745,581.73799999999517,433394.80999999639,null,null,null,null,745,210.87651499999939,157103.00367499955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752,{"$f":"AC758*Inputs!$D$165","v":703.24090611612269},528837.16139932431,null,752,{"$f":"AG758*Inputs!$D$165","v":254.73575174262436},191561.28531045353,null,752,{"$f":"AK758*Inputs!$E$165","v":698.00586214999771},524900.40833679831,null,752,{"$f":"AO758*Inputs!$E$165","v":252.83945582394475},190135.27077960645,null,752,{"$f":"AS758*Inputs!$F$165","v":698.00586214999771},524900.40833679831,null,752,{"$f":"AW758*Inputs!$F$165","v":252.83945582394475},190135.27077960645,null,752,{"$f":"(BA758*0.99)*Inputs!$G$165","v":698.00586214999771},524900.40833679831,null,752,{"$f":"(BE758*0.99)*Inputs!$G$165","v":252.83945582394475},190135.27077960645,null,752,{"$f":"BI758*Inputs!$H$165","v":705.05642641413908},530202.43266343256,null,752,{"$f":"BM758*Inputs!$H$165","v":255.39338972115632},192055.82907030956,null,752,{"$f":"BQ758*Inputs!$I$165","v":705.05642641413908},530202.43266343256,null,752,{"$f":"BU758*Inputs!$I$165","v":255.39338972115632},192055.82907030956,null,752,{"$f":"BY758*Inputs!$J$165","v":679.90012190370214},511284.89167158399,null,752,{"$f":"CC758*Inputs!$J$165","v":246.28099298086437},185203.30672161002,null,752,{"$f":"CG758*Inputs!$K$165","v":651.86972378111432},490206.03228339797,null,752,{"$f":"CK758*Inputs!$K$165","v":236.12751004876739},177567.88755667309,null,752,{"$f":"CO758*Inputs!$L$165","v":628.00551423999445},472260.14670847583,null,752,{"$f":"CS758*Inputs!$L$165","v":227.4831503359994},171067.32905267156,null,752,603.85145599999464,454096.294911996,null,752,218.73379839999942,164487.81639679955,null,752,580.62639999999487,436631.05279999616,null,null,null,null,752,210.32095999999942,158161.36191999956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,759,{"$f":"AC765*Inputs!$D$165","v":701.89456259602298},{"$f":"T765*U765","v":532737.97301038145},null,759,{"$f":"AG765*Inputs!$D$165","v":254.06287672075601},{"$f":"Y765*X765","v":192833.7234310538},null,759,{"$f":"AK765*Inputs!$E$165","v":696.66954103823616},{"$f":"AB765*AC765","v":528772.18164802121},null,759,{"$f":"AO765*Inputs!$E$165","v":252.17158979727643},{"$f":"AG765*AF765","v":191398.23665613279},null,759,{"$f":"AS765*Inputs!$F$165","v":696.66954103823616},{"$f":"AJ765*AK765","v":528772.18164802121},null,759,{"$f":"AW765*Inputs!$F$165","v":252.17158979727643},{"$f":"AO765*AN765","v":191398.23665613279},null,759,{"$f":"(BA765*0.99)*Inputs!$G$165","v":696.66954103823616},{"$f":"AR765*AS765","v":528772.18164802121},null,759,{"$f":"(BE765*0.99)*Inputs!$G$165","v":252.17158979727643},{"$f":"AW765*AV765","v":191398.23665613279},null,759,{"$f":"BI765*Inputs!$H$165","v":703.70660710932941},534113.31479598104,null,759,{"$f":"BM765*Inputs!$H$165","v":254.71877757300649},193331.55217791192,null,759,{"$f":"BQ765*Inputs!$I$165","v":703.70660710932941},534113.31479598104,null,759,{"$f":"BU765*Inputs!$I$165","v":254.71877757300649},193331.55217791192,null,759,{"$f":"BY765*Inputs!$J$165","v":678.59846394342287},515056.23413305794,null,759,{"$f":"CC765*Inputs!$J$165","v":245.63045089007377},186433.512225566,null,759,{"$f":"CG765*Inputs!$K$165","v":650.62172957183407},493821.89274502208,null,759,{"$f":"CK765*Inputs!$K$165","v":235.5037880058234},178747.37509641994,null,759,{"$f":"CO765*Inputs!$L$165","v":626.80320767999422},475743.63462911564,null,759,{"$f":"CS765*Inputs!$L$165","v":226.8822620479994},172203.63689443155,null,759,602.6953919999944,457445.80252799572,null,759,218.15602119999943,165580.42009079957,null,759,579.51479999999458,439851.73319999588,null,null,null,null,759,209.76540499999945,159211.94239499958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,{"$f":"AC771*Inputs!$D$165","v":700.74055386450868},536066.52370634919,null,765,{"$f":"AG771*Inputs!$D$165","v":253.48612670201172},193916.88692703896,null,765,{"$f":"AK771*Inputs!$E$165","v":695.52412294244039},532075.95405096689,null,765,{"$f":"AO771*Inputs!$E$165","v":251.59913320298929},192473.33690028681,null,765,{"$f":"AS771*Inputs!$F$165","v":695.52412294244039},532075.95405096689,null,765,{"$f":"AW771*Inputs!$F$165","v":251.59913320298929},192473.33690028681,null,765,{"$f":"(BA771*0.99)*Inputs!$G$165","v":695.52412294244039},532075.95405096689,null,765,{"$f":"(BE771*0.99)*Inputs!$G$165","v":251.59913320298929},192473.33690028681,null,765,{"$f":"BI771*Inputs!$H$165","v":702.54961913377815},537450.45863734034,null,765,{"$f":"BM771*Inputs!$H$165","v":254.14053858887809},194417.51202049173,null,765,{"$f":"BQ771*Inputs!$I$165","v":702.54961913377815},537450.45863734034,null,765,{"$f":"BU771*Inputs!$I$165","v":254.14053858887809},194417.51202049173,null,765,{"$f":"BY771*Inputs!$J$165","v":677.48275712032614},518274.30919704947,null,765,{"$f":"CC771*Inputs!$J$165","v":245.07284338368189},187480.72518851663,null,765,{"$f":"CG771*Inputs!$K$165","v":649.55202024959362},496907.29549093911,null,765,{"$f":"CK771*Inputs!$K$165","v":234.96916911187142},179751.41437058165,null,765,{"$f":"CO771*Inputs!$L$165","v":625.77265919999388},478716.0842879953,null,765,{"$f":"CS771*Inputs!$L$165","v":226.36721494399944},173170.91943215957,null,765,601.70447999999408,460303.92719999549,null,765,217.66078359999946,166510.4994539996,null,765,578.56199999999433,442599.92999999569,null,null,null,null,765,209.28921499999947,160106.24947499961]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,772,{"$f":"AC778*Inputs!$D$165","v":699.39421034440898},539932.33038588369,null,772,{"$f":"AG778*Inputs!$D$165","v":252.81325168014345},195171.83029707076,null,772,{"$f":"AK778*Inputs!$E$165","v":694.18780183067884},535912.98301328404,null,772,{"$f":"AO778*Inputs!$E$165","v":250.93126717632103},193718.93826011984,null,772,{"$f":"AS778*Inputs!$F$165","v":694.18780183067884},535912.98301328404,null,772,{"$f":"AW778*Inputs!$F$165","v":250.93126717632103},193718.93826011984,null,772,{"$f":"(BA778*0.99)*Inputs!$G$165","v":694.18780183067884},535912.98301328404,null,772,{"$f":"(BE778*0.99)*Inputs!$G$165","v":250.93126717632103},193718.93826011984,null,772,{"$f":"BI778*Inputs!$H$165","v":701.19979982896848},541326.24546796363,null,772,{"$f":"BM778*Inputs!$H$165","v":253.46592644072831},195675.69521224225,null,772,{"$f":"BQ778*Inputs!$I$165","v":701.19979982896848},541326.24546796363,null,772,{"$f":"BU778*Inputs!$I$165","v":253.46592644072831},195675.69521224225,null,772,{"$f":"BY778*Inputs!$J$165","v":676.18109916004676},522011.80855155608,null,772,{"$f":"CC778*Inputs!$J$165","v":244.42230129289135},188694.01659811212,null,772,{"$f":"CG778*Inputs!$K$165","v":648.30402604031337},500490.7081031219,null,772,{"$f":"CK778*Inputs!$K$165","v":234.34544706892748},180914.68513721201,null,772,{"$f":"CO778*Inputs!$L$165","v":624.57035263999364},482168.31223807507,null,772,{"$f":"CS778*Inputs!$L$165","v":225.76632665599951},174291.60417843162,null,772,600.54841599999384,463623.37715199526,null,772,217.0830063999995,167588.08094079961,null,772,577.45039999999403,445791.70879999537,null,null,null,null,772,208.7336599999995,161142.3855199996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778,{"$f":"AC784*Inputs!$D$165","v":698.24020161289468},543230.87685483205,null,778,{"$f":"AG784*Inputs!$D$165","v":252.2365016613991},196239.99829256849,null,778,{"$f":"AK784*Inputs!$E$165","v":693.04238373488306},539186.97454573901,null,778,{"$f":"AO784*Inputs!$E$165","v":250.35881058203384},194779.15463282232,null,778,{"$f":"AS784*Inputs!$F$165","v":693.04238373488306},539186.97454573901,null,778,{"$f":"AW784*Inputs!$F$165","v":250.35881058203384},194779.15463282232,null,778,{"$f":"(BA784*0.99)*Inputs!$G$165","v":693.04238373488306},539186.97454573901,null,778,{"$f":"(BE784*0.99)*Inputs!$G$165","v":250.35881058203384},194779.15463282232,null,778,{"$f":"BI784*Inputs!$H$165","v":700.04281185341722},544633.30762195855,null,778,{"$f":"BM784*Inputs!$H$165","v":252.88768745659985},196746.62084123469,null,778,{"$f":"BQ784*Inputs!$I$165","v":700.04281185341722},544633.30762195855,null,778,{"$f":"BU784*Inputs!$I$165","v":252.88768745659985},196746.62084123469,null,778,{"$f":"BY784*Inputs!$J$165","v":675.06539233695014},525200.87523814721,null,778,{"$f":"CC784*Inputs!$J$165","v":243.8646937864994},189726.73176589655,null,778,{"$f":"CG784*Inputs!$K$165","v":647.23431671807305},503548.29840666085,null,778,{"$f":"CK784*Inputs!$K$165","v":233.81082817497548},181904.82432013092,null,778,{"$f":"CO784*Inputs!$L$165","v":623.53980415999331},485113.96763647482,null,778,{"$f":"CS784*Inputs!$L$165","v":225.25127955199949},175245.4954914556,null,778,599.55750399999351,466455.73811199493,null,778,216.58776879999951,168505.28412639961,null,778,576.49759999999378,448515.13279999519,null,null,null,null,778,208.25746999999953,162024.31165999963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783,{"$f":"AC789*Inputs!$D$165","v":697.27852766996648},545969.08716558374,null,783,{"$f":"AG789*Inputs!$D$165","v":251.75587664577893},197124.85141364491,null,783,{"$f":"AK789*Inputs!$E$165","v":692.08786865505351},541904.80115690688,null,783,{"$f":"AO789*Inputs!$E$165","v":249.88176342012795},195657.42075796018,null,783,{"$f":"AS789*Inputs!$F$165","v":692.08786865505351},541904.80115690688,null,783,{"$f":"AW789*Inputs!$F$165","v":249.88176342012795},195657.42075796018,null,783,{"$f":"(BA789*0.99)*Inputs!$G$165","v":692.08786865505351},541904.80115690688,null,783,{"$f":"(BE789*0.99)*Inputs!$G$165","v":249.88176342012795},195657.42075796018,null,783,{"$f":"BI789*Inputs!$H$165","v":699.07865520712471},547378.58702717861,null,783,{"$f":"BM789*Inputs!$H$165","v":252.40582163649287},197633.75834137393,null,783,{"$f":"BQ789*Inputs!$I$165","v":699.07865520712471},547378.58702717861,null,783,{"$f":"BU789*Inputs!$I$165","v":252.40582163649287},197633.75834137393,null,783,{"$f":"BY789*Inputs!$J$165","v":674.13563665103641},527848.20349776151,null,783,{"$f":"CC789*Inputs!$J$165","v":243.40002086450616},190582.21633690831,null,783,{"$f":"CG789*Inputs!$K$165","v":646.34289228287287},506086.48465748946,null,783,{"$f":"CK789*Inputs!$K$165","v":233.36531243001551},182725.03963270213,null,783,{"$f":"CO789*Inputs!$L$165","v":622.68101375999311},487559.23377407459,null,783,{"$f":"CS789*Inputs!$L$165","v":224.82207363199953},176035.68365385564,null,783,598.73174399999334,468806.95555199479,null,783,216.17507079999953,169265.08043639964,null,783,575.70359999999357,450775.91879999498,null,null,null,null,783,207.86064499999955,162754.88503499964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786,{"$f":"AC792*Inputs!$D$165","v":696.70152330420922},547607.39731710847,null,786,{"$f":"AG792*Inputs!$D$165","v":251.46750163640681},197653.45628621575,null,786,{"$f":"AK792*Inputs!$E$165","v":691.51515960715551},543530.91545122419,null,786,{"$f":"AO792*Inputs!$E$165","v":249.59553512298442},196182.09060666576,null,786,{"$f":"AS792*Inputs!$F$165","v":691.51515960715551},543530.91545122419,null,786,{"$f":"AW792*Inputs!$F$165","v":249.59553512298442},196182.09060666576,null,786,{"$f":"(BA792*0.99)*Inputs!$G$165","v":691.51515960715551},543530.91545122419,null,786,{"$f":"(BE792*0.99)*Inputs!$G$165","v":249.59553512298442},196182.09060666576,null,786,{"$f":"BI792*Inputs!$H$165","v":698.50016121934902},549021.12671840831,null,786,{"$f":"BM792*Inputs!$H$165","v":252.1167021444287},198163.72788552096,null,786,{"$f":"BQ792*Inputs!$I$165","v":698.50016121934902},549021.12671840831,null,786,{"$f":"BU792*Inputs!$I$165","v":252.1167021444287},198163.72788552096,null,786,{"$f":"BY792*Inputs!$J$165","v":673.57778323948799},529432.13762623759,null,786,{"$f":"CC792*Inputs!$J$165","v":243.12121711131024},191093.27664948985,null,786,{"$f":"CG792*Inputs!$K$165","v":645.80803762175265},507605.11757069756,null,786,{"$f":"CK792*Inputs!$K$165","v":233.09800298303955},183215.0303446691,null,786,{"$f":"CO792*Inputs!$L$165","v":622.16573951999294},489022.27126271446,null,786,{"$f":"CS792*Inputs!$L$165","v":224.56455007999955},176507.73636287966,null,786,598.23628799999324,470213.72236799466,null,786,215.92745199999956,169718.97727199967,null,786,575.22719999999345,452128.57919999486,null,null,null,null,786,207.62254999999956,163191.32429999966]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797,{"$f":"AC803*Inputs!$D$165","v":694.58584062976672},553584.91498192411,null,797,{"$f":"AG803*Inputs!$D$165","v":250.41012660204225},199576.87090182767,null,797,{"$f":"AK803*Inputs!$E$165","v":689.41522643153019},549463.93546592956,null,797,{"$f":"AO803*Inputs!$E$165","v":248.54603136679131},198091.18699933268,null,797,{"$f":"AS803*Inputs!$F$165","v":689.41522643153019},549463.93546592956,null,797,{"$f":"AW803*Inputs!$F$165","v":248.54603136679131},198091.18699933268,null,797,{"$f":"(BA803*0.99)*Inputs!$G$165","v":689.41522643153019},549463.93546592956,null,797,{"$f":"(BE803*0.99)*Inputs!$G$165","v":248.54603136679131},198091.18699933268,null,797,{"$f":"BI803*Inputs!$H$165","v":696.37901659750526},555014.07622821163,null,797,{"$f":"BM803*Inputs!$H$165","v":251.05659734019324},200092.108080134,null,797,{"$f":"BQ803*Inputs!$I$165","v":696.37901659750526},555014.07622821163,null,797,{"$f":"BU803*Inputs!$I$165","v":251.05659734019324},200092.108080134,null,797,{"$f":"BY803*Inputs!$J$165","v":671.53232073047764},535211.25962219073,null,797,{"$f":"CC803*Inputs!$J$165","v":242.09893668292503},192952.85253629126,null,797,{"$f":"CG803*Inputs!$K$165","v":643.84690386431225},513145.98237985687,null,797,{"$f":"CK803*Inputs!$K$165","v":232.11786834412757},184997.94107026968,null,797,{"$f":"CO803*Inputs!$L$165","v":620.27640063999252},494360.29131007404,null,797,{"$f":"CS803*Inputs!$L$165","v":223.62029705599957},178225.37675363166,null,797,596.41961599999274,475346.43395199423,null,797,215.01951639999959,171370.55457079966,null,797,573.48039999999298,457063.87879999442,null,null,null,null,797,206.74953499999961,164779.37939499968]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,803,{"$f":"AC809*Inputs!$D$165","v":693.43183189825254},556825.76101429679,null,803,{"$f":"AG809*Inputs!$D$165","v":249.83337658329799},200616.20139638829,null,803,{"$f":"AK809*Inputs!$E$165","v":688.26980833573452},552680.65609359485,null,803,{"$f":"AO809*Inputs!$E$165","v":247.97357477250421},199122.78054232089,null,803,{"$f":"AS809*Inputs!$F$165","v":688.26980833573452},552680.65609359485,null,803,{"$f":"AW809*Inputs!$F$165","v":247.97357477250421},199122.78054232089,null,803,{"$f":"(BA809*0.99)*Inputs!$G$165","v":688.26980833573452},552680.65609359485,null,803,{"$f":"(BE809*0.99)*Inputs!$G$165","v":247.97357477250421},199122.78054232089,null,803,{"$f":"BI809*Inputs!$H$165","v":695.22202862195411},558263.2889834292,null,803,{"$f":"BM809*Inputs!$H$165","v":250.47835835606486},201134.12175992009,null,803,{"$f":"BQ809*Inputs!$I$165","v":695.22202862195411},558263.2889834292,null,803,{"$f":"BU809*Inputs!$I$165","v":250.47835835606486},201134.12175992009,null,803,{"$f":"BY809*Inputs!$J$165","v":670.41661390738102},538344.54096762696,null,803,{"$f":"CC809*Inputs!$J$165","v":241.54132917653314},193957.68732875612,null,803,{"$f":"CG809*Inputs!$K$165","v":642.77719454207192},516150.08721728378,null,803,{"$f":"CK809*Inputs!$K$165","v":231.5832494501756},185961.34930849102,null,803,{"$f":"CO809*Inputs!$L$165","v":619.24585215999218},497254.4192844737,null,803,{"$f":"CS809*Inputs!$L$165","v":223.10524995199961},179153.51571145569,null,803,595.42870399999242,478129.24931199389,null,803,214.52427879999962,172262.99587639968,null,803,572.52759999999273,459739.66279999417,null,null,null,null,803,206.27334499999964,165637.4960349997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,809,{"$f":"AC815*Inputs!$D$165","v":692.27782316673847},560052.75894189137,null,809,{"$f":"AG815*Inputs!$D$165","v":249.25662656455373},201648.61089072397,null,809,{"$f":"AK815*Inputs!$E$165","v":687.12439023993886},555883.63170411054,null,809,{"$f":"AO815*Inputs!$E$165","v":247.40111817821708},200147.50460617762,null,809,{"$f":"AS815*Inputs!$F$165","v":687.12439023993886},555883.63170411054,null,809,{"$f":"AW815*Inputs!$F$165","v":247.40111817821708},200147.50460617762,null,809,{"$f":"(BA815*0.99)*Inputs!$G$165","v":687.12439023993886},555883.63170411054,null,809,{"$f":"(BE815*0.99)*Inputs!$G$165","v":247.40111817821708},200147.50460617762,null,809,{"$f":"BI815*Inputs!$H$165","v":694.06504064640285},561498.61788293987,null,809,{"$f":"BM815*Inputs!$H$165","v":249.90011937193646},202169.19657189658,null,809,{"$f":"BQ815*Inputs!$I$165","v":694.06504064640285},561498.61788293987,null,809,{"$f":"BU815*Inputs!$I$165","v":249.90011937193646},202169.19657189658,null,809,{"$f":"BY815*Inputs!$J$165","v":669.3009070842844},541464.43383118603,null,809,{"$f":"CC815*Inputs!$J$165","v":240.98372167014125},194955.83083114427,null,809,{"$f":"CG815*Inputs!$K$165","v":641.70748521983171},519141.35554284387,null,809,{"$f":"CK815*Inputs!$K$165","v":231.04863055622366},186918.34211998494,null,809,{"$f":"CO815*Inputs!$L$165","v":618.21530367999196},500136.18067711347,null,809,{"$f":"CS815*Inputs!$L$165","v":222.59020284799965},180075.47410403172,null,809,594.43779199999221,480900.17372799368,null,809,214.02904119999965,173149.49433079973,null,809,571.57479999999248,462404.01319999393,null,null,null,null,809,205.79715499999966,166489.89839499973]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816,{"$f":"AC822*Inputs!$D$165","v":690.93147964663854},563800.08739165706,null,816,{"$f":"AG822*Inputs!$D$165","v":248.58375154268543},202844.34125883132,null,816,{"$f":"AK822*Inputs!$E$165","v":685.7880691281772},559603.06440859265,null,816,{"$f":"AO822*Inputs!$E$165","v":246.73325215154881},201334.33375566383,null,816,{"$f":"AS822*Inputs!$F$165","v":685.7880691281772},559603.06440859265,null,816,{"$f":"AW822*Inputs!$F$165","v":246.73325215154881},201334.33375566383,null,816,{"$f":"(BA822*0.99)*Inputs!$G$165","v":685.7880691281772},559603.06440859265,null,816,{"$f":"(BE822*0.99)*Inputs!$G$165","v":246.73325215154881},201334.33375566383,null,816,{"$f":"BI822*Inputs!$H$165","v":692.71522134159318},565255.62061474007,null,816,{"$f":"BM822*Inputs!$H$165","v":249.22550722378668},203368.01389460993,null,816,{"$f":"BQ822*Inputs!$I$165","v":692.71522134159318},565255.62061474007,null,816,{"$f":"BU822*Inputs!$I$165","v":249.22550722378668},203368.01389460993,null,816,{"$f":"BY822*Inputs!$J$165","v":667.99924912400502},545087.38728518807,null,816,{"$f":"CC822*Inputs!$J$165","v":240.33317957935071},196111.87453675017,null,816,{"$f":"CG822*Inputs!$K$165","v":640.45949101055135},522614.94466460991,null,816,{"$f":"CK822*Inputs!$K$165","v":230.42490851327969},188026.72534683623,null,816,{"$f":"CO822*Inputs!$L$165","v":617.01299711999161},503482.60564991314,null,816,{"$f":"CS822*Inputs!$L$165","v":221.98931455999968},181143.28068095975,null,816,593.28172799999186,484117.89004799334,null,816,213.4512639999997,174176.23142399976,null,816,570.46319999999218,465497.97119999363,null,null,null,null,816,205.24159999999969,167477.14559999976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823,{"$f":"AC829*Inputs!$D$165","v":689.58513612653871},{"$f":"T829*U829","v":567528.56703214138},null,823,{"$f":"AG829*Inputs!$D$165","v":247.91087652081708},{"$f":"Y829*X829","v":204030.65137663245},null,823,{"$f":"AK829*Inputs!$E$165","v":684.45174801641554},{"$f":"AB829*AC829","v":563303.78861751},null,823,{"$f":"AO829*Inputs!$E$165","v":246.06538612488046},{"$f":"AG829*AF829","v":202511.81278077661},null,823,{"$f":"AS829*Inputs!$F$165","v":684.45174801641554},{"$f":"AJ829*AK829","v":563303.78861751},null,823,{"$f":"AW829*Inputs!$F$165","v":246.06538612488046},{"$f":"AO829*AN829","v":202511.81278077661},null,823,{"$f":"(BA829*0.99)*Inputs!$G$165","v":684.45174801641554},{"$f":"AR829*AS829","v":563303.78861751},null,823,{"$f":"(BE829*0.99)*Inputs!$G$165","v":246.06538612488046},{"$f":"AW829*AV829","v":202511.81278077661},null,823,{"$f":"BI829*Inputs!$H$165","v":691.36540203678339},568993.72587627277,null,823,{"$f":"BM829*Inputs!$H$165","v":248.55089507563684},204557.38664724914,null,823,{"$f":"BQ829*Inputs!$I$165","v":691.36540203678339},568993.72587627277,null,823,{"$f":"BU829*Inputs!$I$165","v":248.55089507563684},204557.38664724914,null,823,{"$f":"BY829*Inputs!$J$165","v":666.69759116372563},548692.11752774625,null,823,{"$f":"CC829*Inputs!$J$165","v":239.68263748856015},197258.81065308501,null,823,{"$f":"CG829*Inputs!$K$165","v":639.21149680127098},526071.06186744606,null,823,{"$f":"CK829*Inputs!$K$165","v":229.80118647033572},189126.3764650863,null,823,{"$f":"CO829*Inputs!$L$165","v":615.81069055999126},506812.19833087281,null,823,{"$f":"CS829*Inputs!$L$165","v":221.38842627199972},182202.67482185576,null,823,592.12566399999162,487319.42147199309,null,823,212.87348679999971,175194.87963639977,null,823,569.35159999999189,468576.36679999332,null,null,null,null,823,204.68604499999972,168456.61503499976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828,{"$f":"AC834*Inputs!$D$165","v":688.62346218361017},570180.22668802924,null,828,{"$f":"AG834*Inputs!$D$165","v":247.43025150519685},204872.248246303,null,828,{"$f":"AK834*Inputs!$E$165","v":683.49723293658576},565935.708871493,null,828,{"$f":"AO834*Inputs!$E$165","v":245.58833896297452},203347.1446613429,null,828,{"$f":"AS834*Inputs!$F$165","v":683.49723293658576},565935.708871493,null,828,{"$f":"AW834*Inputs!$F$165","v":245.58833896297452},203347.1446613429,null,828,{"$f":"(BA834*0.99)*Inputs!$G$165","v":683.49723293658576},565935.708871493,null,828,{"$f":"(BE834*0.99)*Inputs!$G$165","v":245.58833896297452},203347.1446613429,null,828,{"$f":"BI834*Inputs!$H$165","v":690.40124539049066},571652.23118332622,null,828,{"$f":"BM834*Inputs!$H$165","v":248.06902925552981},205401.1562235787,null,828,{"$f":"BQ834*Inputs!$I$165","v":690.40124539049066},571652.23118332622,null,828,{"$f":"BU834*Inputs!$I$165","v":248.06902925552981},205401.1562235787,null,828,{"$f":"BY834*Inputs!$J$165","v":665.76783547781167},551255.76777562802,null,828,{"$f":"CC834*Inputs!$J$165","v":239.21796456656685},198072.47466111736,null,828,{"$f":"CG834*Inputs!$K$165","v":638.32007236607069},528529.0199191065,null,828,{"$f":"CK834*Inputs!$K$165","v":229.35567072537572},189906.49536061109,null,828,{"$f":"CO834*Inputs!$L$165","v":614.95190015999106},509180.17333247256,null,828,{"$f":"CS834*Inputs!$L$165","v":220.95922035199973},182954.23445145579,null,828,591.29990399999133,489596.32051199285,null,828,212.46078879999973,175917.53312639977,null,828,568.55759999999168,470765.69279999309,null,null,null,null,828,204.28921999999974,169151.47415999978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834,{"$f":"AC840*Inputs!$D$165","v":687.46945345209622},573349.52417904825,null,834,{"$f":"AG840*Inputs!$D$165","v":246.85350148645259},205875.82023970145,null,834,{"$f":"AK840*Inputs!$E$165","v":682.35181484079021},569081.41357721901,null,834,{"$f":"AO840*Inputs!$E$165","v":245.01588236868741},204343.24589548531,null,834,{"$f":"AS840*Inputs!$F$165","v":682.35181484079021},569081.41357721901,null,834,{"$f":"AW840*Inputs!$F$165","v":245.01588236868741},204343.24589548531,null,834,{"$f":"(BA840*0.99)*Inputs!$G$165","v":682.35181484079021},569081.41357721901,null,834,{"$f":"(BE840*0.99)*Inputs!$G$165","v":245.01588236868741},204343.24589548531,null,834,{"$f":"BI840*Inputs!$H$165","v":689.24425741493963},574829.71068405965,null,834,{"$f":"BM840*Inputs!$H$165","v":247.49079027140144},206407.31908634881,null,834,{"$f":"BQ840*Inputs!$I$165","v":689.24425741493963},574829.71068405965,null,834,{"$f":"BU840*Inputs!$I$165","v":247.49079027140144},206407.31908634881,null,834,{"$f":"BY840*Inputs!$J$165","v":664.65212865471517},554319.87529803242,null,834,{"$f":"CC840*Inputs!$J$165","v":238.66035706017499},199042.73778818594,null,834,{"$f":"CG840*Inputs!$K$165","v":637.25036304383048},531466.80277855461,null,834,{"$f":"CK840*Inputs!$K$165","v":228.82105183142377},190836.75722740742,null,834,{"$f":"CO840*Inputs!$L$165","v":613.92135167999083},512010.40730111237,null,834,{"$f":"CS840*Inputs!$L$165","v":220.44417324799977},183850.44048883181,null,834,590.30899199999112,492317.69932799262,null,834,211.96555119999977,176779.26970079981,null,834,567.60479999999143,{"$f":"CW840*CV840","v":473382.40319999284},null,null,null,null,834,203.81302999999977,{"$f":"DD840*DC840","v":169980.06701999981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,837,{"$f":"AC843*Inputs!$D$165","v":686.89244908633907},574928.97988526581,null,837,{"$f":"AG843*Inputs!$D$165","v":246.56512647708038},206375.01086131629,null,837,{"$f":"AK843*Inputs!$E$165","v":681.77910579289232},570649.11154865089,null,837,{"$f":"AO843*Inputs!$E$165","v":244.72965407154379},204838.72045788215,null,837,{"$f":"AS843*Inputs!$F$165","v":681.77910579289232},570649.11154865089,null,837,{"$f":"AW843*Inputs!$F$165","v":244.72965407154379},204838.72045788215,null,837,{"$f":"(BA843*0.99)*Inputs!$G$165","v":681.77910579289232},570649.11154865089,null,837,{"$f":"(BE843*0.99)*Inputs!$G$165","v":244.72965407154379},204838.72045788215,null,837,{"$f":"BI843*Inputs!$H$165","v":688.66576342716394},576413.24398853618,null,837,{"$f":"BM843*Inputs!$H$165","v":247.20167077933718},206907.79844230521,null,837,{"$f":"BQ843*Inputs!$I$165","v":688.66576342716394},576413.24398853618,null,837,{"$f":"BU843*Inputs!$I$165","v":247.20167077933718},206907.79844230521,null,837,{"$f":"BY843*Inputs!$J$165","v":664.09427524316686},555846.90837853064,null,837,{"$f":"CC843*Inputs!$J$165","v":238.38155330697899},199525.36011794143,null,837,{"$f":"CG843*Inputs!$K$165","v":636.71550838271037},532930.88051632862,null,837,{"$f":"CK843*Inputs!$K$165","v":228.55374238444776},191299.48237578277,null,837,{"$f":"CO843*Inputs!$L$165","v":613.40607743999067},513420.88681727217,null,837,{"$f":"CS843*Inputs!$L$165","v":220.18664969599976},184296.22579555181,null,837,589.81353599999102,493673.92963199248,null,837,211.71793239999977,177207.9094187998,null,837,567.1283999999913,474686.47079999273,null,null,null,null,837,203.57493499999978,170392.22059499982]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847,{"$f":"AC853*Inputs!$D$165","v":684.9691012004821},580168.82871680835,null,847,{"$f":"AG853*Inputs!$D$165","v":245.60387644583994},208026.48334962642,null,847,{"$f":"AK853*Inputs!$E$165","v":679.87007563323277},575849.95406134811,null,847,{"$f":"AO853*Inputs!$E$165","v":243.77555974773193},206477.89910632896,null,847,{"$f":"AS853*Inputs!$F$165","v":679.87007563323277},575849.95406134811,null,847,{"$f":"AW853*Inputs!$F$165","v":243.77555974773193},206477.89910632896,null,847,{"$f":"(BA853*0.99)*Inputs!$G$165","v":679.87007563323277},575849.95406134811,null,847,{"$f":"(BE853*0.99)*Inputs!$G$165","v":243.77555974773193},206477.89910632896,null,847,{"$f":"BI853*Inputs!$H$165","v":686.73745013457858},581666.62026398804,null,847,{"$f":"BM853*Inputs!$H$165","v":246.23793913912317},208563.53445083732,null,847,{"$f":"BQ853*Inputs!$I$165","v":686.73745013457858},581666.62026398804,null,847,{"$f":"BU853*Inputs!$I$165","v":246.23793913912317},208563.53445083732,null,847,{"$f":"BY853*Inputs!$J$165","v":662.23476387133906},560912.84499902418,null,847,{"$f":"CC853*Inputs!$J$165","v":237.45220746299248},201122.01972115462,null,847,{"$f":"CG853*Inputs!$K$165","v":634.93265951230978},537787.96260692633,null,847,{"$f":"CK853*Inputs!$K$165","v":227.66271089452781},192830.31612766505,null,847,{"$f":"CO853*Inputs!$L$165","v":611.68849663999015},518100.15665407164,null,847,{"$f":"CS853*Inputs!$L$165","v":219.32823785599982},185771.01746403184,null,847,588.16201599999056,498173.22755199199,null,847,210.89253639999981,178625.97833079984,null,847,565.54039999999088,479012.71879999229,null,null,null,null,847,202.78128499999983,171755.74839499986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854,{"$f":"AC860*Inputs!$D$165","v":683.62275768038216},583813.8350590464,null,854,{"$f":"AG860*Inputs!$D$165","v":244.93100142397168},209171.07521607183,null,854,{"$f":"AK860*Inputs!$E$165","v":678.53375452147111},579467.82636133628,null,854,{"$f":"AO860*Inputs!$E$165","v":243.1076937210637},207613.9704377884,null,854,{"$f":"AS860*Inputs!$F$165","v":678.53375452147111},579467.82636133628,null,854,{"$f":"AW860*Inputs!$F$165","v":243.1076937210637},207613.9704377884,null,854,{"$f":"(BA860*0.99)*Inputs!$G$165","v":678.53375452147111},579467.82636133628,null,854,{"$f":"(BE860*0.99)*Inputs!$G$165","v":243.1076937210637},207613.9704377884,null,854,{"$f":"BI860*Inputs!$H$165","v":685.3876308297688},585321.03672862251,null,854,{"$f":"BM860*Inputs!$H$165","v":245.56332699097342},209711.08125029129,null,854,{"$f":"BQ860*Inputs!$I$165","v":685.3876308297688},585321.03672862251,null,854,{"$f":"BU860*Inputs!$I$165","v":245.56332699097342},209711.08125029129,null,854,{"$f":"BY860*Inputs!$J$165","v":660.93310591105967},564436.87244804495,null,854,{"$f":"CC860*Inputs!$J$165","v":236.80166537220197},202228.62222786047,null,854,{"$f":"CG860*Inputs!$K$165","v":633.68466530302942},541166.70416878711,null,854,{"$f":"CK860*Inputs!$K$165","v":227.03898885158387},193891.29647925263,null,854,{"$f":"CO860*Inputs!$L$165","v":610.4861900799898},521355.20632831129,null,854,{"$f":"CS860*Inputs!$L$165","v":218.72734956799985},186793.15653107187,null,854,587.0059519999902,501303.0830079916,null,854,210.31475919999986,179608.80435679987,null,854,564.42879999999059,482022.19519999198,null,null,null,null,854,202.22572999999986,172700.77341999987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859,{"$f":"AC865*Inputs!$D$165","v":682.66108373745396},586405.87093047297,null,859,{"$f":"AG865*Inputs!$D$165","v":244.45037640835142},209982.87333477387,null,859,{"$f":"AK865*Inputs!$E$165","v":677.57923944164156},582040.56668037013,null,859,{"$f":"AO865*Inputs!$E$165","v":242.63064655915773},208419.72539431648,null,859,{"$f":"AS865*Inputs!$F$165","v":677.57923944164156},582040.56668037013,null,859,{"$f":"AW865*Inputs!$F$165","v":242.63064655915773},208419.72539431648,null,859,{"$f":"(BA865*0.99)*Inputs!$G$165","v":677.57923944164156},582040.56668037013,null,859,{"$f":"(BE865*0.99)*Inputs!$G$165","v":242.63064655915773},208419.72539431648,null,859,{"$f":"BI865*Inputs!$H$165","v":684.42347418347629},587919.76432360616,null,859,{"$f":"BM865*Inputs!$H$165","v":245.08146117086639},210524.97514577422,null,859,{"$f":"BQ865*Inputs!$I$165","v":684.42347418347629},587919.76432360616,null,859,{"$f":"BU865*Inputs!$I$165","v":245.08146117086639},210524.97514577422,null,859,{"$f":"BY865*Inputs!$J$165","v":660.00335022514594},566942.87784340035,null,859,{"$f":"CC865*Inputs!$J$165","v":236.3369924502087},203013.47651472926,null,859,{"$f":"CG865*Inputs!$K$165","v":632.79324086782935},543569.39390546537,null,859,{"$f":"CK865*Inputs!$K$165","v":226.59347310662389},194643.79339858991,null,859,{"$f":"CO865*Inputs!$L$165","v":609.62739967998971},523669.93632511114,null,859,{"$f":"CS865*Inputs!$L$165","v":218.29814364799989},187518.10539363191,null,859,586.18019199999003,503528.78492799145,null,859,209.90206119999988,180305.87057079989,null,859,563.63479999999038,484162.29319999175,null,null,null,null,859,201.82890499999988,173371.0293949999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,865,{"$f":"AC871*Inputs!$D$165","v":681.50707500593978},589503.61988013797,null,865,{"$f":"AG871*Inputs!$D$165","v":243.87362638960713},210950.68682701015,null,865,{"$f":"AK871*Inputs!$E$165","v":676.4338213458459},585115.25546415674,null,865,{"$f":"AO871*Inputs!$E$165","v":242.05818996487059},209380.33431961306,null,865,{"$f":"AS871*Inputs!$F$165","v":676.4338213458459},585115.25546415674,null,865,{"$f":"AW871*Inputs!$F$165","v":242.05818996487059},209380.33431961306,null,865,{"$f":"(BA871*0.99)*Inputs!$G$165","v":676.4338213458459},585115.25546415674,null,865,{"$f":"(BE871*0.99)*Inputs!$G$165","v":242.05818996487059},209380.33431961306,null,865,{"$f":"BI871*Inputs!$H$165","v":683.26648620792514},591025.51056985522,null,865,{"$f":"BM871*Inputs!$H$165","v":244.50322218673799},211495.28719152836,null,865,{"$f":"BQ871*Inputs!$I$165","v":683.26648620792514},591025.51056985522,null,865,{"$f":"BU871*Inputs!$I$165","v":244.50322218673799},211495.28719152836,null,865,{"$f":"BY871*Inputs!$J$165","v":658.88764340204932},569937.81154277269,null,865,{"$f":"CC871*Inputs!$J$165","v":235.77938494381678},203949.16797640151,null,865,{"$f":"CG871*Inputs!$K$165","v":631.72353154558903},546440.85478693456,null,865,{"$f":"CK871*Inputs!$K$165","v":226.05885421267192},195540.9088939612,null,865,{"$f":"CO871*Inputs!$L$165","v":608.59685119998937},526436.27628799086,null,865,{"$f":"CS871*Inputs!$L$165","v":217.7830965439999},188382.37851055991,null,865,585.18927999998971,506188.72719999112,null,865,209.40682359999991,181136.90241399992,null,865,562.68199999999013,486719.92999999144,null,null,null,null,865,201.3527149999999,174170.09847499992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874,{"$f":"AC880*Inputs!$D$165","v":679.77606190866857},594124.27810817631,null,874,{"$f":"AG880*Inputs!$D$165","v":243.00850136149077},212389.43018994294,null,874,{"$f":"AK880*Inputs!$E$165","v":674.71569420215235},589701.51673268119,null,874,{"$f":"AO880*Inputs!$E$165","v":241.19950507343995},210808.36743418651,null,874,{"$f":"AS880*Inputs!$F$165","v":674.71569420215235},589701.51673268119,null,874,{"$f":"AW880*Inputs!$F$165","v":241.19950507343995},210808.36743418651,null,874,{"$f":"(BA880*0.99)*Inputs!$G$165","v":674.71569420215235},589701.51673268119,null,874,{"$f":"(BE880*0.99)*Inputs!$G$165","v":241.19950507343995},210808.36743418651,null,874,{"$f":"BI880*Inputs!$H$165","v":681.53100424459831},595658.09770977893,null,874,{"$f":"BM880*Inputs!$H$165","v":243.63586371054541},212937.74488301668,null,874,{"$f":"BQ880*Inputs!$I$165","v":681.53100424459831},595658.09770977893,null,874,{"$f":"BU880*Inputs!$I$165","v":243.63586371054541},212937.74488301668,null,874,{"$f":"BY880*Inputs!$J$165","v":657.2140831674044},574405.10868831142,null,874,{"$f":"CC880*Inputs!$J$165","v":234.94297368422895},205340.15900001611,null,874,{"$f":"CG880*Inputs!$K$165","v":630.11896756222859},550723.97764938779,null,874,{"$f":"CK880*Inputs!$K$165","v":225.25692587174396},196874.55321190422,null,874,{"$f":"CO880*Inputs!$L$165","v":607.05102847998899},530562.5988915104,null,874,{"$f":"CS880*Inputs!$L$165","v":217.01052588799996},189667.19962611198,null,874,583.7029119999894,510156.34508799075,null,874,208.66396719999995,182372.30733279994,null,874,561.25279999998975,490534.94719999103,null,null,null,null,874,200.63842999999994,175357.98781999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,878,{"$f":"AC884*Inputs!$D$165","v":679.00672275432566},596167.90257829789,null,878,{"$f":"AG884*Inputs!$D$165","v":242.62400134899454},213023.8731844172,null,878,{"$f":"AK884*Inputs!$E$165","v":673.95208213828846},591729.92811741726,null,878,{"$f":"AO884*Inputs!$E$165","v":240.81786734391517},211438.08752795751,null,878,{"$f":"AS884*Inputs!$F$165","v":673.95208213828846},591729.92811741726,null,878,{"$f":"AW884*Inputs!$F$165","v":240.81786734391517},211438.08752795751,null,878,{"$f":"(BA884*0.99)*Inputs!$G$165","v":673.95208213828846},591729.92811741726,null,878,{"$f":"(BE884*0.99)*Inputs!$G$165","v":240.81786734391517},211438.08752795751,null,878,{"$f":"BI884*Inputs!$H$165","v":680.7596789275641},597706.99809840124,null,878,{"$f":"BM884*Inputs!$H$165","v":243.25037105445978},213573.82578581569,null,878,{"$f":"BQ884*Inputs!$I$165","v":680.7596789275641},597706.99809840124,null,878,{"$f":"BU884*Inputs!$I$165","v":243.25037105445978},213573.82578581569,null,878,{"$f":"BY884*Inputs!$J$165","v":656.47027861867321},576380.90462719509,null,878,{"$f":"CC884*Inputs!$J$165","v":234.57123534663432},205953.54463434493,null,878,{"$f":"CG884*Inputs!$K$165","v":629.40582801406833},552618.31699635205,null,878,{"$f":"CK884*Inputs!$K$165","v":224.90051327577598},197462.6506561313,null,878,{"$f":"CO884*Inputs!$L$165","v":606.36399615998869},532387.58862847008,null,878,{"$f":"CS884*Inputs!$L$165","v":216.66716115199998},190233.76749145598,null,878,583.04230399998914,511911.14291199046,null,878,208.33380879999996,182917.08412639998,null,878,560.61759999998958,492222.25279999088,null,null,null,null,878,200.32096999999996,175881.81165999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,885,{"$f":"AC891*Inputs!$D$165","v":677.66037923422596},599729.43562229001,null,885,{"$f":"AG891*Inputs!$D$165","v":241.95112632712625},214126.74679950674,null,885,{"$f":"AK891*Inputs!$E$165","v":672.61576102652691},595264.94850847637,null,885,{"$f":"AO891*Inputs!$E$165","v":240.15000131724688},212532.75116576348,null,885,{"$f":"AS891*Inputs!$F$165","v":672.61576102652691},595264.94850847637,null,885,{"$f":"AW891*Inputs!$F$165","v":240.15000131724688},212532.75116576348,null,885,{"$f":"(BA891*0.99)*Inputs!$G$165","v":672.61576102652691},595264.94850847637,null,885,{"$f":"(BE891*0.99)*Inputs!$G$165","v":240.15000131724688},212532.75116576348,null,885,{"$f":"BI891*Inputs!$H$165","v":679.40985962275442},601277.72576613771,null,885,{"$f":"BM891*Inputs!$H$165","v":242.57575890630997},214679.54663208433,null,885,{"$f":"BQ891*Inputs!$I$165","v":679.40985962275442},601277.72576613771,null,885,{"$f":"BU891*Inputs!$I$165","v":242.57575890630997},214679.54663208433,null,885,{"$f":"BY891*Inputs!$J$165","v":655.16862065839393},579824.22928267869,null,885,{"$f":"CC891*Inputs!$J$165","v":233.92069325584376},207019.81353142174,null,885,{"$f":"CG891*Inputs!$K$165","v":628.15783380478808},555919.6829172374,null,885,{"$f":"CK891*Inputs!$K$165","v":224.27679123283201},198484.96024105634,null,885,{"$f":"CO891*Inputs!$L$165","v":605.16168959998845},535568.09529598977,null,885,{"$f":"CS891*Inputs!$L$165","v":216.06627286400001},191218.65148464002,null,885,581.8862399999889,514969.32239999017,null,885,207.7560316,183864.08796599999,null,885,559.50599999998929,495162.80999999051,null,null,null,null,885,199.76541499999999,176792.39227499999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,888,{"$f":"AC894*Inputs!$D$165","v":677.08337486846881},601250.03688320029,null,888,{"$f":"AG894*Inputs!$D$165","v":241.6627513177541},214596.52317016563,null,888,{"$f":"AK894*Inputs!$E$165","v":672.04305197862902},596774.2301570226,null,888,{"$f":"AO894*Inputs!$E$165","v":239.86377302010331},212999.03044185173,null,888,{"$f":"AS894*Inputs!$F$165","v":672.04305197862902},596774.2301570226,null,888,{"$f":"AW894*Inputs!$F$165","v":239.86377302010331},212999.03044185173,null,888,{"$f":"(BA894*0.99)*Inputs!$G$165","v":672.04305197862902},596774.2301570226,null,888,{"$f":"(BE894*0.99)*Inputs!$G$165","v":239.86377302010331},212999.03044185173,null,888,{"$f":"BI894*Inputs!$H$165","v":678.83136563497885},602802.25268386118,null,888,{"$f":"BM894*Inputs!$H$165","v":242.28663941424577},215150.53579985024,null,888,{"$f":"BQ894*Inputs!$I$165","v":678.83136563497885},602802.25268386118,null,888,{"$f":"BU894*Inputs!$I$165","v":242.28663941424577},215150.53579985024,null,888,{"$f":"BY894*Inputs!$J$165","v":654.61076724684563},581294.36131519894,null,888,{"$f":"CC894*Inputs!$J$165","v":233.64188950264781},207473.99787835125,null,888,{"$f":"CG894*Inputs!$K$165","v":627.62297914366798},557329.20547957718,null,888,{"$f":"CK894*Inputs!$K$165","v":224.00948178585602},198920.41982584016,null,888,{"$f":"CO894*Inputs!$L$165","v":604.6464153599884},536926.01683966967,null,888,{"$f":"CS894*Inputs!$L$165","v":215.808749312},191638.16938905601,null,888,581.3907839999888,516275.01619199006,null,888,207.5084128,184267.47056640001,null,888,559.02959999998916,496418.28479999036,null,null,null,null,888,199.52732,177180.26016000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897,{"$f":"AC903*Inputs!$D$165","v":675.35236177119737},605791.06850876403,null,897,{"$f":"AG903*Inputs!$D$165","v":240.79762628963766},215995.47078180499,null,897,{"$f":"AK903*Inputs!$E$165","v":670.32492483493536},601281.45757693704,null,897,{"$f":"AO903*Inputs!$E$165","v":239.00508812867261},214387.56405141932,null,897,{"$f":"AS903*Inputs!$F$165","v":670.32492483493536},601281.45757693704,null,897,{"$f":"AW903*Inputs!$F$165","v":239.00508812867261},214387.56405141932,null,897,{"$f":"(BA903*0.99)*Inputs!$G$165","v":670.32492483493536},601281.45757693704,null,897,{"$f":"(BE903*0.99)*Inputs!$G$165","v":239.00508812867261},214387.56405141932,null,897,{"$f":"BI903*Inputs!$H$165","v":677.0958836716519},{"$f":"AZ903*BA903","v":607355.00765347178},null,897,{"$f":"BM903*Inputs!$H$165","v":241.41928093805313},{"$f":"BE903*BD903","v":216553.09500143366},null,897,{"$f":"BQ903*Inputs!$I$165","v":677.0958836716519},{"$f":"BH903*BI903","v":607355.00765347178},null,897,{"$f":"BU903*Inputs!$I$165","v":241.41928093805313},{"$f":"BL903*BM903","v":216553.09500143366},null,897,{"$f":"BY903*Inputs!$J$165","v":652.93720701220059},{"$f":"BP903*BQ903","v":585684.6746899439},null,897,{"$f":"CC903*Inputs!$J$165","v":232.80547824305992},{"$f":"BT903*BU903","v":208826.51398402476},null,897,{"$f":"CG903*Inputs!$K$165","v":626.01841516030743},{"$f":"BX903*BY903","v":561538.51839879574},null,897,{"$f":"CK903*Inputs!$K$165","v":223.20755344492804},{"$f":"CC903*CB903","v":200217.17544010046},null,897,{"$f":"CO903*Inputs!$L$165","v":603.10059263998789},{"$f":"CF903*CG903","v":540981.23159806919},null,897,{"$f":"CS903*Inputs!$L$165","v":215.03617865600003},{"$f":"CK903*CJ903","v":192887.45225443202},null,897,579.90441599998837,{"$f":"CN903*CO903","v":520174.26115198957},null,897,206.76555640000004,{"$f":"CS903*CR903","v":185468.70409080002},null,897,557.60039999998878,500167.55879998993,null,null,null,null,897,198.81303500000004,178335.29239500003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,905,{"$f":"AC911*Inputs!$D$165","v":673.8136834625119},609801.38353357324,null,905,{"$f":"AG911*Inputs!$D$165","v":240.02862626464528},217225.90676950398,null,905,{"$f":"AK911*Inputs!$E$165","v":668.79770070720781},605261.91914002306,null,905,{"$f":"AO911*Inputs!$E$165","v":238.2418126696231},215608.8404660089,null,905,{"$f":"AS911*Inputs!$F$165","v":668.79770070720781},605261.91914002306,null,905,{"$f":"AW911*Inputs!$F$165","v":238.2418126696231},215608.8404660089,null,905,{"$f":"(BA911*0.99)*Inputs!$G$165","v":668.79770070720781},605261.91914002306,null,905,{"$f":"(BE911*0.99)*Inputs!$G$165","v":238.2418126696231},215608.8404660089,null,905,{"$f":"BI911*Inputs!$H$165","v":675.55323303758371},611375.67589901329,null,905,{"$f":"BM911*Inputs!$H$165","v":240.64829562588193},217786.70754142315,null,905,{"$f":"BQ911*Inputs!$I$165","v":675.55323303758371},611375.67589901329,null,905,{"$f":"BU911*Inputs!$I$165","v":240.64829562588193},217786.70754142315,null,905,{"$f":"BY911*Inputs!$J$165","v":651.44959791473843},589561.88611283829,null,905,{"$f":"CC911*Inputs!$J$165","v":232.06200156787074},210016.11141892301,null,905,{"$f":"CG911*Inputs!$K$165","v":624.59213606398703},565255.8831379083,null,905,{"$f":"CK911*Inputs!$K$165","v":222.4947282529921},201357.72906895785,null,905,{"$f":"CO911*Inputs!$L$165","v":601.72652799998752},544562.50783998868,null,905,{"$f":"CS911*Inputs!$L$165","v":214.34944918400009},193986.25151152009,null,905,578.58319999998798,523617.79599998915,null,905,206.10523960000009,186525.24183800007,null,905,556.32999999998844,503478.64999998955,null,null,null,null,905,198.17811500000008,179351.19407500006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909,{"$f":"AC915*Inputs!$D$165","v":673.04434430816923},611797.30897612579,null,909,{"$f":"AG915*Inputs!$D$165","v":239.64412625214914},217836.51076320355,null,909,{"$f":"AK915*Inputs!$E$165","v":668.03408864334415},607242.98657679989,null,909,{"$f":"AO915*Inputs!$E$165","v":237.86017494009837},216214.89902054943,null,909,{"$f":"AS915*Inputs!$F$165","v":668.03408864334415},607242.98657679989,null,909,{"$f":"AW915*Inputs!$F$165","v":237.86017494009837},216214.89902054943,null,909,{"$f":"(BA915*0.99)*Inputs!$G$165","v":668.03408864334415},607242.98657679989,null,909,{"$f":"(BE915*0.99)*Inputs!$G$165","v":237.86017494009837},216214.89902054943,null,909,{"$f":"BI915*Inputs!$H$165","v":674.78190772054961},613376.75411797955,null,909,{"$f":"BM915*Inputs!$H$165","v":240.26280296979635},218398.88789954488,null,909,{"$f":"BQ915*Inputs!$I$165","v":674.78190772054961},613376.75411797955,null,909,{"$f":"BU915*Inputs!$I$165","v":240.26280296979635},218398.88789954488,null,909,{"$f":"BY915*Inputs!$J$165","v":650.70579336600736},591491.5661697007,null,909,{"$f":"CC915*Inputs!$J$165","v":231.69026323027614},210606.44927632101,null,909,{"$f":"CG915*Inputs!$K$165","v":623.87899651582688},567106.00783288665,null,909,{"$f":"CK915*Inputs!$K$165","v":222.13831565702412},201923.72893223492,null,909,{"$f":"CO915*Inputs!$L$165","v":601.03949567998734},546344.90157310851,null,909,{"$f":"CS915*Inputs!$L$165","v":214.00608444800011},194531.53076323209,null,909,577.92259199998784,525331.63612798892,null,909,205.7750812000001,187049.5488108001,null,909,555.69479999998828,505126.57319998933,null,null,null,null,909,197.86065500000009,179855.33539500009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,{"$f":"AC922*Inputs!$D$165","v":671.69800078806929},615275.36872187152,null,916,{"$f":"AG922*Inputs!$D$165","v":238.97125123028079},218897.6661269372,null,916,{"$f":"AK922*Inputs!$E$165","v":666.69776753158237},610695.15505892946,null,916,{"$f":"AO922*Inputs!$E$165","v":237.19230891343005},217268.15496470194,null,916,{"$f":"AS922*Inputs!$F$165","v":666.69776753158237},610695.15505892946,null,916,{"$f":"AW922*Inputs!$F$165","v":237.19230891343005},217268.15496470194,null,916,{"$f":"(BA922*0.99)*Inputs!$G$165","v":666.69776753158237},610695.15505892946,null,916,{"$f":"(BE922*0.99)*Inputs!$G$165","v":237.19230891343005},217268.15496470194,null,916,{"$f":"BI922*Inputs!$H$165","v":673.43208841573983},616863.79298881767,null,916,{"$f":"BM922*Inputs!$H$165","v":239.58819082164652},219462.78279262822,null,916,{"$f":"BQ922*Inputs!$I$165","v":673.43208841573983},616863.79298881767,null,916,{"$f":"BU922*Inputs!$I$165","v":239.58819082164652},219462.78279262822,null,916,{"$f":"BY922*Inputs!$J$165","v":649.40413540572797},594854.18803164677,null,916,{"$f":"CC922*Inputs!$J$165","v":231.03972113948558},211632.38456376878,null,916,{"$f":"CG922*Inputs!$K$165","v":622.63100230654652},570329.99811279657,null,916,{"$f":"CK922*Inputs!$K$165","v":221.51459361408016},202907.36775049742,null,916,{"$f":"CO922*Inputs!$L$165","v":599.83718911998699},549450.86523390806,null,916,{"$f":"CS922*Inputs!$L$165","v":213.40519616000014},195479.15968256013,null,916,576.76652799998749,528318.13964798849,null,916,205.19730400000014,187960.73046400014,null,916,554.58319999998798,507998.21119998902,null,null,null,null,916,197.30510000000012,180731.47160000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,{"$f":"AC931*Inputs!$D$165","v":669.96698769079831},619719.46361398848,null,925,{"$f":"AG931*Inputs!$D$165","v":238.10612620216443},220248.16673700209,null,925,{"$f":"AK931*Inputs!$E$165","v":664.97964038788905},615106.16735879739,null,925,{"$f":"AO931*Inputs!$E$165","v":236.33362402199941},218608.60222034945,null,925,{"$f":"AS931*Inputs!$F$165","v":664.97964038788905},615106.16735879739,null,925,{"$f":"AW931*Inputs!$F$165","v":236.33362402199941},218608.60222034945,null,925,{"$f":"(BA931*0.99)*Inputs!$G$165","v":664.97964038788905},615106.16735879739,null,925,{"$f":"(BE931*0.99)*Inputs!$G$165","v":236.33362402199941},218608.60222034945,null,925,{"$f":"BI931*Inputs!$H$165","v":671.69660645241322},621319.36096848221,null,925,{"$f":"BM931*Inputs!$H$165","v":238.72083234545394},220816.76991954489,null,925,{"$f":"BQ931*Inputs!$I$165","v":671.69660645241322},621319.36096848221,null,925,{"$f":"BU931*Inputs!$I$165","v":238.72083234545394},220816.76991954489,null,925,{"$f":"BY931*Inputs!$J$165","v":647.73057517108316},599150.78203325195,null,925,{"$f":"CC931*Inputs!$J$165","v":230.20330987989774},212938.0616389054,null,925,{"$f":"CG931*Inputs!$K$165","v":621.0264383231862},574449.45544894726,null,925,{"$f":"CK931*Inputs!$K$165","v":220.71266527315223},204159.21537766579,null,925,{"$f":"CO931*Inputs!$L$165","v":598.29136639998671},553419.51391998772,null,925,{"$f":"CS931*Inputs!$L$165","v":212.6326255040002},196685.17859120018,null,925,575.28015999998718,532134.14799998817,null,925,204.45444760000018,189120.36403000017,null,925,553.1539999999876,511667.44999998854,null,null,null,null,925,196.59081500000016,181846.50387500014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,{"$f":"AC934*Inputs!$D$165","v":669.38998332504104},621193.90452563809,null,928,{"$f":"AG934*Inputs!$D$165","v":237.81775119279226},220694.87310691123,null,928,{"$f":"AK934*Inputs!$E$165","v":664.40693133999105},616569.63228351169,null,928,{"$f":"AO934*Inputs!$E$165","v":236.04739572485582},219051.98323266619,null,928,{"$f":"AS934*Inputs!$F$165","v":664.40693133999105},616569.63228351169,null,928,{"$f":"AW934*Inputs!$F$165","v":236.04739572485582},219051.98323266619,null,928,{"$f":"(BA934*0.99)*Inputs!$G$165","v":664.40693133999105},616569.63228351169,null,928,{"$f":"(BE934*0.99)*Inputs!$G$165","v":236.04739572485582},219051.98323266619,null,928,{"$f":"BI934*Inputs!$H$165","v":671.11811246463742},622797.60836718348,null,928,{"$f":"BM934*Inputs!$H$165","v":238.43171285338971},221264.62952794565,null,928,{"$f":"BQ934*Inputs!$I$165","v":671.11811246463742},622797.60836718348,null,928,{"$f":"BU934*Inputs!$I$165","v":238.43171285338971},221264.62952794565,null,928,{"$f":"BY934*Inputs!$J$165","v":647.17272175953474},600576.28579284821,null,928,{"$f":"CC934*Inputs!$J$165","v":229.92450612670177},213369.94168557925,null,928,{"$f":"CG934*Inputs!$K$165","v":620.49158366206598},575816.18963839719,null,928,{"$f":"CK934*Inputs!$K$165","v":220.44535582617621},204573.29020669151,null,928,{"$f":"CO934*Inputs!$L$165","v":597.77609215998643},554736.21352446743,null,928,{"$f":"CS934*Inputs!$L$165","v":212.37510195200019},197084.09461145618,null,928,574.78470399998696,533400.2053119879,null,928,204.20682880000018,189503.93712640018,null,928,552.67759999998748,512884.81279998837,null,null,null,null,928,196.35272000000018,182215.32416000016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,{"$f":"AC942*Inputs!$D$165","v":667.85130501635558},625108.82149530877,null,936,{"$f":"AG942*Inputs!$D$165","v":237.04875116779991},221877.63109306071,null,936,{"$f":"AK942*Inputs!$E$165","v":662.87970721226361},620455.40595067875,null,936,{"$f":"AO942*Inputs!$E$165","v":235.28412026580634},220225.93656879474,null,936,{"$f":"AS942*Inputs!$F$165","v":662.87970721226361},620455.40595067875,null,936,{"$f":"AW942*Inputs!$F$165","v":235.28412026580634},220225.93656879474,null,936,{"$f":"(BA942*0.99)*Inputs!$G$165","v":662.87970721226361},620455.40595067875,null,936,{"$f":"(BE942*0.99)*Inputs!$G$165","v":235.28412026580634},220225.93656879474,null,936,{"$f":"BI942*Inputs!$H$165","v":669.57546183056934},626722.63227341289,null,936,{"$f":"BM942*Inputs!$H$165","v":237.66072754121853},222450.44097858056,null,936,{"$f":"BQ942*Inputs!$I$165","v":669.57546183056934},626722.63227341289,null,936,{"$f":"BU942*Inputs!$I$165","v":237.66072754121853},222450.44097858056,null,936,{"$f":"BY942*Inputs!$J$165","v":645.6851126620727},604361.26545170008,null,936,{"$f":"CC942*Inputs!$J$165","v":229.18102945151259},214513.44356661578,null,936,{"$f":"CG942*Inputs!$K$165","v":619.06530456574569},579445.12507353793,null,936,{"$f":"CK942*Inputs!$K$165","v":219.73253063424028},205669.64867364889,null,936,{"$f":"CO942*Inputs!$L$165","v":596.40202751998618},558232.29775870708,null,936,{"$f":"CS942*Inputs!$L$165","v":211.68837248000025},198140.31664128022,null,936,573.46348799998668,536761.82476798748,null,936,203.54651200000023,190519.53523200023,null,936,551.40719999998714,516117.13919998799,null,null,null,null,936,195.71780000000021,183191.8608000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,{"$f":"AC945*Inputs!$D$165","v":667.27430065059843},626570.56831091188,null,939,{"$f":"AG945*Inputs!$D$165","v":236.76037615842776},222317.99321276366,null,939,{"$f":"AK945*Inputs!$E$165","v":662.30699816436561},621906.27127633931,null,939,{"$f":"AO945*Inputs!$E$165","v":234.99789196866277},220663.02055857435,null,939,{"$f":"AS945*Inputs!$F$165","v":662.30699816436561},621906.27127633931,null,939,{"$f":"AW945*Inputs!$F$165","v":234.99789196866277},220663.02055857435,null,939,{"$f":"(BA945*0.99)*Inputs!$G$165","v":662.30699816436561},621906.27127633931,null,939,{"$f":"(BE945*0.99)*Inputs!$G$165","v":234.99789196866277},220663.02055857435,null,939,{"$f":"BI945*Inputs!$H$165","v":668.99696784279354},628188.15280438308,null,939,{"$f":"BM945*Inputs!$H$165","v":237.3716080491543},222891.93995815588,null,939,{"$f":"BQ945*Inputs!$I$165","v":668.99696784279354},628188.15280438308,null,939,{"$f":"BU945*Inputs!$I$165","v":237.3716080491543},222891.93995815588,null,939,{"$f":"BY945*Inputs!$J$165","v":645.12725925052416},605774.49643624213,null,939,{"$f":"CC945*Inputs!$J$165","v":228.90222569831661},214939.18993071929,null,939,{"$f":"CG945*Inputs!$K$165","v":618.53044990462536},580800.09246044327,null,939,{"$f":"CK945*Inputs!$K$165","v":219.46522118726426},206077.84269484115,null,939,{"$f":"CO945*Inputs!$L$165","v":595.8867532799859},559537.66132990678,null,939,{"$f":"CS945*Inputs!$L$165","v":211.43084892800024},198533.56714339223,null,939,572.96803199998647,538016.98204798729,null,939,203.29889320000024,190897.66071480021,null,939,550.93079999998702,517324.02119998779,null,null,null,null,939,195.47970500000022,183555.44299500022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951,{"$f":"AC957*Inputs!$D$165","v":664.96628318757018},{"$f":"T957*U957","v":632382.93531137926},null,951,{"$f":"AG957*Inputs!$D$165","v":235.60687612093921},{"$f":"Y957*X957","v":224062.13919101318},null,951,{"$f":"AK957*Inputs!$E$165","v":660.01616197277428},{"$f":"AB957*AC957","v":627675.3700361083},null,951,{"$f":"AO957*Inputs!$E$165","v":233.85297878008853},{"$f":"AG957*AF957","v":222394.18281986419},null,951,{"$f":"AS957*Inputs!$F$165","v":660.01616197277428},{"$f":"AJ957*AK957","v":627675.3700361083},null,951,{"$f":"AW957*Inputs!$F$165","v":233.85297878008853},{"$f":"AO957*AN957","v":222394.18281986419},null,951,{"$f":"(BA957*0.99)*Inputs!$G$165","v":660.01616197277428},{"$f":"AR957*AS957","v":627675.3700361083},null,951,{"$f":"(BE957*0.99)*Inputs!$G$165","v":233.85297878008853},{"$f":"AW957*AV957","v":222394.18281986419},null,951,{"$f":"BI957*Inputs!$H$165","v":666.68299189169124},634015.52528899838,null,951,{"$f":"BM957*Inputs!$H$165","v":236.21513008089752},224640.58870693354,null,951,{"$f":"BQ957*Inputs!$I$165","v":666.68299189169124},634015.52528899838,null,951,{"$f":"BU957*Inputs!$I$165","v":236.21513008089752},224640.58870693354,null,951,{"$f":"BY957*Inputs!$J$165","v":642.89584560433104},611393.94916971878,null,951,{"$f":"CC957*Inputs!$J$165","v":227.78701068553283},216625.44716194173,null,951,{"$f":"CG957*Inputs!$K$165","v":616.39103126014481},586187.87072839774,null,951,{"$f":"CK957*Inputs!$K$165","v":218.39598339936035},207694.58021279168,null,951,{"$f":"CO957*Inputs!$L$165","v":593.82565631998534},564728.19916030602,null,951,{"$f":"CS957*Inputs!$L$165","v":210.40075472000032},200091.11773872029,null,951,570.98620799998594,543007.88380798663,null,951,202.3084180000003,192395.3055180003,null,951,549.02519999998651,522122.96519998717,null,null,null,null,951,194.52732500000027,184995.48607500026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,956,{"$f":"AC962*Inputs!$D$165","v":664.00460924464187},634788.40643787768,null,956,{"$f":"AG962*Inputs!$D$165","v":235.12625110531897},224780.69605668494,null,956,{"$f":"AK962*Inputs!$E$165","v":659.06164689294474},630062.9344296552,null,956,{"$f":"AO962*Inputs!$E$165","v":233.37593161818259},223107.39062698255,null,956,{"$f":"AS962*Inputs!$F$165","v":659.06164689294474},630062.9344296552,null,956,{"$f":"AW962*Inputs!$F$165","v":233.37593161818259},223107.39062698255,null,956,{"$f":"(BA962*0.99)*Inputs!$G$165","v":659.06164689294474},630062.9344296552,null,956,{"$f":"(BE962*0.99)*Inputs!$G$165","v":233.37593161818259},223107.39062698255,null,956,{"$f":"BI962*Inputs!$H$165","v":665.71883524539874},636427.20649460121,null,956,{"$f":"BM962*Inputs!$H$165","v":235.73326426079049},225361.00063331571,null,956,{"$f":"BQ962*Inputs!$I$165","v":665.71883524539874},636427.20649460121,null,956,{"$f":"BU962*Inputs!$I$165","v":235.73326426079049},225361.00063331571,null,956,{"$f":"BY962*Inputs!$J$165","v":641.96608991841731},613719.58196200698,null,956,{"$f":"CC962*Inputs!$J$165","v":227.32233776353954},217320.15490194381,null,956,{"$f":"CG962*Inputs!$K$165","v":615.49960682494475},588417.62412464723,null,956,{"$f":"CK962*Inputs!$K$165","v":217.95046765440034},208360.64707760673,null,956,{"$f":"CO962*Inputs!$L$165","v":592.96686591998525},566876.32381950587,null,956,{"$f":"CS962*Inputs!$L$165","v":209.97154880000033},200732.80065280033,null,956,570.16044799998576,545073.3882879864,null,956,201.89572000000032,193012.3083200003,null,956,548.2311999999863,524109.02719998691,null,null,null,null,956,194.1305000000003,185588.75800000029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959,{"$f":"AC965*Inputs!$D$165","v":663.42760487888461},636227.07307885028,null,959,{"$f":"AG965*Inputs!$D$165","v":234.83787609594685},225209.52317601303,null,959,{"$f":"AK965*Inputs!$E$165","v":658.48893784504673},631490.8913933998,null,959,{"$f":"AO965*Inputs!$E$165","v":233.08970332103905},223533.02548487645,null,959,{"$f":"AS965*Inputs!$F$165","v":658.48893784504673},631490.8913933998,null,959,{"$f":"AW965*Inputs!$F$165","v":233.08970332103905},223533.02548487645,null,959,{"$f":"(BA965*0.99)*Inputs!$G$165","v":658.48893784504673},631490.8913933998,null,959,{"$f":"(BE965*0.99)*Inputs!$G$165","v":233.08970332103905},223533.02548487645,null,959,{"$f":"BI965*Inputs!$H$165","v":665.14034125762294},637869.58726606041,null,959,{"$f":"BM965*Inputs!$H$165","v":235.44414476872632},225790.93483320854,null,959,{"$f":"BQ965*Inputs!$I$165","v":665.14034125762294},637869.58726606041,null,959,{"$f":"BU965*Inputs!$I$165","v":235.44414476872632},225790.93483320854,null,959,{"$f":"BY965*Inputs!$J$165","v":641.40823650686889},615110.49881008721,null,959,{"$f":"CC965*Inputs!$J$165","v":227.04353401034362},217734.74911591952,null,959,{"$f":"CG965*Inputs!$K$165","v":614.96475216382453},589751.19732510776,null,959,{"$f":"CK965*Inputs!$K$165","v":217.68315820742438},208758.14872092,null,959,{"$f":"CO965*Inputs!$L$165","v":592.45159167998509},568161.07642110565,null,959,{"$f":"CS965*Inputs!$L$165","v":209.71402524800035},201115.75021283232,null,959,569.66499199998566,546308.72732798627,null,959,201.64810120000033,193380.52905080031,null,959,547.75479999998618,525296.85319998674,null,null,null,null,959,193.89240500000031,185942.81639500029]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,{"$f":"AC973*Inputs!$D$165","v":661.88892657019915},640046.59199338255,null,967,{"$f":"AG973*Inputs!$D$165","v":234.06887607095445},226344.60316061295,null,967,{"$f":"AK973*Inputs!$E$165","v":656.96171371731918},635281.97716464766,null,967,{"$f":"AO973*Inputs!$E$165","v":232.32642786198952},224659.65574254387,null,967,{"$f":"AS973*Inputs!$F$165","v":656.96171371731918},635281.97716464766,null,967,{"$f":"AW973*Inputs!$F$165","v":232.32642786198952},224659.65574254387,null,967,{"$f":"(BA973*0.99)*Inputs!$G$165","v":656.96171371731918},635281.97716464766,null,967,{"$f":"(BE973*0.99)*Inputs!$G$165","v":232.32642786198952},224659.65574254387,null,967,{"$f":"BI973*Inputs!$H$165","v":663.59769062355474},641698.96683297749,null,967,{"$f":"BM973*Inputs!$H$165","v":234.67315945655506},226928.94519448874,null,967,{"$f":"BQ973*Inputs!$I$165","v":663.59769062355474},641698.96683297749,null,967,{"$f":"BU973*Inputs!$I$165","v":234.67315945655506},226928.94519448874,null,967,{"$f":"BY973*Inputs!$J$165","v":639.92062740940673},618803.24670489633,null,967,{"$f":"CC973*Inputs!$J$165","v":226.30005733515435},218832.15544309426,null,967,{"$f":"CG973*Inputs!$K$165","v":613.53847306750413},593291.70345627645,null,967,{"$f":"CK973*Inputs!$K$165","v":216.97033301548836},209810.31202597724,null,967,{"$f":"CO973*Inputs!$L$165","v":591.07752703998472},571571.96864766523,null,967,{"$f":"CS973*Inputs!$L$165","v":209.02729577600036},202129.39501539234,null,967,568.34377599998527,549588.43139198574,null,967,200.98778440000035,194355.18751480035,null,967,546.48439999998584,528450.41479998629,null,null,null,null,967,193.25748500000034,186879.98799500032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976,{"$f":"AC982*Inputs!$D$165","v":660.1579134729277},644314.12354957743,null,976,{"$f":"AG982*Inputs!$D$165","v":233.20375104283806},227606.86101780995,null,976,{"$f":"AK982*Inputs!$E$165","v":655.24358657362552},639517.74049585848,null,976,{"$f":"AO982*Inputs!$E$165","v":231.46774297055885},225912.51713926543,null,976,{"$f":"AS982*Inputs!$F$165","v":655.24358657362552},639517.74049585848,null,976,{"$f":"AW982*Inputs!$F$165","v":231.46774297055885},225912.51713926543,null,976,{"$f":"(BA982*0.99)*Inputs!$G$165","v":655.24358657362552},639517.74049585848,null,976,{"$f":"(BE982*0.99)*Inputs!$G$165","v":231.46774297055885},225912.51713926543,null,976,{"$f":"BI982*Inputs!$H$165","v":661.86220866022779},645977.51565238228,null,976,{"$f":"BM982*Inputs!$H$165","v":233.80580098036248},228194.46175683377,null,976,{"$f":"BQ982*Inputs!$I$165","v":661.86220866022779},645977.51565238228,null,976,{"$f":"BU982*Inputs!$I$165","v":233.80580098036248},228194.46175683377,null,976,{"$f":"BY982*Inputs!$J$165","v":638.2470671747617},622929.13756256737,null,976,{"$f":"CC982*Inputs!$J$165","v":225.46364607556654},220052.51856975295,null,976,{"$f":"CG982*Inputs!$K$165","v":611.93390908414358},597247.49526612414,null,976,{"$f":"CK982*Inputs!$K$165","v":216.16840467456046},210980.362962371,null,976,{"$f":"CO982*Inputs!$L$165","v":589.53170431998421},575382.94341630454,null,976,{"$f":"CS982*Inputs!$L$165","v":208.25472512000044},203256.61171712042,null,976,566.85740799998484,553252.83020798524,null,976,200.24492800000041,195439.04972800039,null,976,545.05519999998546,531973.87519998581,null,null,null,null,976,192.54320000000038,187922.16320000036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978,{"$f":"AC984*Inputs!$D$165","v":659.77324389575654},645258.23253004986,null,978,{"$f":"AG984*Inputs!$D$165","v":233.01150103658998},227885.24801378499,null,978,{"$f":"AK984*Inputs!$E$165","v":654.86178054169375},640454.8213697765,null,978,{"$f":"AO984*Inputs!$E$165","v":231.2769241057965},226188.83177546898,null,978,{"$f":"AS984*Inputs!$F$165","v":654.86178054169375},640454.8213697765,null,978,{"$f":"AW984*Inputs!$F$165","v":231.2769241057965},226188.83177546898,null,978,{"$f":"(BA984*0.99)*Inputs!$G$165","v":654.86178054169375},640454.8213697765,null,978,{"$f":"(BE984*0.99)*Inputs!$G$165","v":231.2769241057965},226188.83177546898,null,978,{"$f":"BI984*Inputs!$H$165","v":661.47654600171086},646924.06198967318,null,978,{"$f":"BM984*Inputs!$H$165","v":233.6130546523197},228473.56744996866,null,978,{"$f":"BQ984*Inputs!$I$165","v":661.47654600171086},646924.06198967318,null,978,{"$f":"BU984*Inputs!$I$165","v":233.6130546523197},228473.56744996866,null,978,{"$f":"BY984*Inputs!$J$165","v":637.87516490039627},623841.9112725876,null,978,{"$f":"CC984*Inputs!$J$165","v":225.27777690676925},220321.66581482033,null,978,{"$f":"CG984*Inputs!$K$165","v":611.57733931006362},598122.63784524228,null,978,{"$f":"CK984*Inputs!$K$165","v":215.99019837657647},211238.41401229179,null,978,{"$f":"CO984*Inputs!$L$165","v":589.18818815998418},576226.04802046448,null,978,{"$f":"CS984*Inputs!$L$165","v":208.08304275200044},203505.21581145644,null,978,566.52710399998477,554063.50771198515,null,978,200.07984880000041,195678.09212640038,null,978,544.73759999998538,532753.37279998569,null,null,null,null,978,192.38447000000039,188152.0116600004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987,{"$f":"AC993*Inputs!$D$165","v":658.04223079848543},649487.68179810513,null,987,{"$f":"AG993*Inputs!$D$165","v":232.14637600847354},229128.47312036337,null,987,{"$f":"AK993*Inputs!$E$165","v":653.14365339800042},644652.78590382647,null,987,{"$f":"AO993*Inputs!$E$165","v":230.41823921436577},227422.80210457902,null,987,{"$f":"AS993*Inputs!$F$165","v":653.14365339800042},644652.78590382647,null,987,{"$f":"AW993*Inputs!$F$165","v":230.41823921436577},227422.80210457902,null,987,{"$f":"(BA993*0.99)*Inputs!$G$165","v":653.14365339800042},644652.78590382647,null,987,{"$f":"(BE993*0.99)*Inputs!$G$165","v":230.41823921436577},227422.80210457902,null,987,{"$f":"BI993*Inputs!$H$165","v":659.74106403838425},651164.4302058852,null,987,{"$f":"BM993*Inputs!$H$165","v":232.74569617612704},229720.0021258374,null,987,{"$f":"BQ993*Inputs!$I$165","v":659.74106403838425},651164.4302058852,null,987,{"$f":"BU993*Inputs!$I$165","v":232.74569617612704},229720.0021258374,null,987,{"$f":"BY993*Inputs!$J$165","v":636.20160466575146},627930.98380509671,null,987,{"$f":"CC993*Inputs!$J$165","v":224.44136564718136},221523.62789376799,null,987,{"$f":"CG993*Inputs!$K$165","v":609.9727753267033},602043.12924745621,null,987,{"$f":"CK993*Inputs!$K$165","v":215.18827003564849},212390.82252518507,null,987,{"$f":"CO993*Inputs!$L$165","v":587.64236543998391},580003.01468926412,null,987,{"$f":"CS993*Inputs!$L$165","v":207.31047209600047},204615.43595875247,null,987,565.04073599998446,557695.20643198467,null,987,199.33699240000044,196745.61149880043,null,987,543.308399999985,536245.39079998515,null,null,null,null,987,191.67018500000043,189178.47259500044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990,{"$f":"AC996*Inputs!$D$165","v":657.46522643272829},650890.57416840096,null,990,{"$f":"AG996*Inputs!$D$165","v":231.85800099910142},229539.4209891104,null,990,{"$f":"AK996*Inputs!$E$165","v":652.57094435010242},646045.23490660137,null,990,{"$f":"AO996*Inputs!$E$165","v":230.13201091722223},227830.69080805001,null,990,{"$f":"AS996*Inputs!$F$165","v":652.57094435010242},646045.23490660137,null,990,{"$f":"AW996*Inputs!$F$165","v":230.13201091722223},227830.69080805001,null,990,{"$f":"(BA996*0.99)*Inputs!$G$165","v":652.57094435010242},646045.23490660137,null,990,{"$f":"(BE996*0.99)*Inputs!$G$165","v":230.13201091722223},227830.69080805001,null,990,{"$f":"BI996*Inputs!$H$165","v":659.16257005060856},652570.94435010245,null,990,{"$f":"BM996*Inputs!$H$165","v":232.45657668406287},230132.01091722224,null,990,{"$f":"BQ996*Inputs!$I$165","v":659.16257005060856},652570.94435010245,null,990,{"$f":"BU996*Inputs!$I$165","v":232.45657668406287},230132.01091722224,null,990,{"$f":"BY996*Inputs!$J$165","v":635.64375125420315},629287.31374166114,null,990,{"$f":"CC996*Inputs!$J$165","v":224.16256189398541},221920.93627504556,null,990,{"$f":"CG996*Inputs!$K$165","v":609.43792066558308},603343.54145892721,null,990,{"$f":"CK996*Inputs!$K$165","v":214.9209605886725},212771.75098278577,null,990,{"$f":"CO996*Inputs!$L$165","v":587.12709119998362},581255.82028798375,null,990,{"$f":"CS996*Inputs!$L$165","v":207.05294854400049},204982.41905856048,null,990,564.54527999998425,558899.82719998446,null,990,199.08937360000047,197098.47986400046,null,990,542.83199999998487,537403.67999998503,null,null,null,null,990,191.43209000000044,189517.76910000044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001,{"$f":"AC1007*Inputs!$D$165","v":655.34954375828556},656004.8933020439,null,1001,{"$f":"AG1007*Inputs!$D$165","v":230.80062596473698},231031.42659070171,null,1001,{"$f":"AK1007*Inputs!$E$165","v":650.47101117447698},651121.48218565143,null,1001,{"$f":"AO1007*Inputs!$E$165","v":229.08250716102924},229311.58966819028,null,1001,{"$f":"AS1007*Inputs!$F$165","v":650.47101117447698},651121.48218565143,null,1001,{"$f":"AW1007*Inputs!$F$165","v":229.08250716102924},229311.58966819028,null,1001,{"$f":"(BA1007*0.99)*Inputs!$G$165","v":650.47101117447698},651121.48218565143,null,1001,{"$f":"(BE1007*0.99)*Inputs!$G$165","v":229.08250716102924},229311.58966819028,null,1001,{"$f":"BI1007*Inputs!$H$165","v":657.04142542876468},657698.46685419348,null,1001,{"$f":"BM1007*Inputs!$H$165","v":231.39647187982752},231627.86835170735,null,1001,{"$f":"BQ1007*Inputs!$I$165","v":657.04142542876468},657698.46685419348,null,1001,{"$f":"BU1007*Inputs!$I$165","v":231.39647187982752},231627.86835170735,null,1001,{"$f":"BY1007*Inputs!$J$165","v":633.59828874519258},634231.88703393773,null,1001,{"$f":"CC1007*Inputs!$J$165","v":223.14028146560031},223363.42174706591,null,1001,{"$f":"CG1007*Inputs!$K$165","v":607.47678690814246},608084.26369505061,null,1001,{"$f":"CK1007*Inputs!$K$165","v":213.94082594976061},214154.76677571036,null,1001,{"$f":"CO1007*Inputs!$L$165","v":585.23775231998309},585822.9900723031,null,1001,{"$f":"CS1007*Inputs!$L$165","v":206.10869552000057},206314.80421552056,null,1001,562.72860799998375,563291.33660798369,null,1001,198.18143800000053,198379.61943800052,null,1001,541.08519999998441,541626.28519998444,null,null,null,null,1001,190.55907500000049,190749.6340750005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1007,{"$f":"AC1013*Inputs!$D$165","v":654.19553502677149},658774.9037719589,null,1007,{"$f":"AG1013*Inputs!$D$165","v":230.2238759459926},231835.44307761456,null,1007,{"$f":"AK1013*Inputs!$E$165","v":649.32559307868132},653870.87223023211,null,1007,{"$f":"AO1013*Inputs!$E$165","v":228.51005056674202},230109.62092070922,null,1007,{"$f":"AS1013*Inputs!$F$165","v":649.32559307868132},653870.87223023211,null,1007,{"$f":"AW1013*Inputs!$F$165","v":228.51005056674202},230109.62092070922,null,1007,{"$f":"(BA1013*0.99)*Inputs!$G$165","v":649.32559307868132},653870.87223023211,null,1007,{"$f":"(BE1013*0.99)*Inputs!$G$165","v":228.51005056674202},230109.62092070922,null,1007,{"$f":"BI1013*Inputs!$H$165","v":655.88443745321342},660475.62851538591,null,1007,{"$f":"BM1013*Inputs!$H$165","v":230.81823289569903},232433.96052596893,null,1007,{"$f":"BQ1013*Inputs!$I$165","v":655.88443745321342},660475.62851538591,null,1007,{"$f":"BU1013*Inputs!$I$165","v":230.81823289569903},232433.96052596893,null,1007,{"$f":"BY1013*Inputs!$J$165","v":632.48258192209596},636909.95999555069,null,1007,{"$f":"CC1013*Inputs!$J$165","v":222.58267395920834},224140.7526769228,null,1007,{"$f":"CG1013*Inputs!$K$165","v":606.40707758590224},610651.92712900357,null,1007,{"$f":"CK1013*Inputs!$K$165","v":213.40620705580858},214900.05050519924,null,1007,{"$f":"CO1013*Inputs!$L$165","v":584.20720383998287},588296.65426686278,null,1007,{"$f":"CS1013*Inputs!$L$165","v":205.59364841600055},207032.80395491255,null,1007,561.73769599998354,565669.85987198341,null,1007,197.68620040000053,199070.00380280052,null,1007,540.13239999998416,543913.32679998409,null,null,null,null,1007,190.08288500000052,191413.46519500052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009,{"$f":"AC1015*Inputs!$D$165","v":653.81086544960021},659695.16323864658,null,1009,{"$f":"AG1015*Inputs!$D$165","v":230.03162593974452},232101.91057320221,null,1009,{"$f":"AK1015*Inputs!$E$165","v":648.94378704674955},654784.28113017033,null,1009,{"$f":"AO1015*Inputs!$E$165","v":228.31923170197965},230374.10478729746,null,1009,{"$f":"AS1015*Inputs!$F$165","v":648.94378704674955},654784.28113017033,null,1009,{"$f":"AW1015*Inputs!$F$165","v":228.31923170197965},230374.10478729746,null,1009,{"$f":"(BA1015*0.99)*Inputs!$G$165","v":648.94378704674955},654784.28113017033,null,1009,{"$f":"(BE1015*0.99)*Inputs!$G$165","v":228.31923170197965},230374.10478729746,null,1009,{"$f":"BI1015*Inputs!$H$165","v":655.49877479469649},661398.26376784872,null,1009,{"$f":"BM1015*Inputs!$H$165","v":230.62548656765622},232701.11594676515,null,1009,{"$f":"BQ1015*Inputs!$I$165","v":655.49877479469649},661398.26376784872,null,1009,{"$f":"BU1015*Inputs!$I$165","v":230.62548656765622},232701.11594676515,null,1009,{"$f":"BY1015*Inputs!$J$165","v":632.11067964773054},637799.67576456012,null,1009,{"$f":"CC1015*Inputs!$J$165","v":222.39680479041104},224398.37603352475,null,1009,{"$f":"CG1015*Inputs!$K$165","v":606.05050781182217},611504.96238212858,null,1009,{"$f":"CK1015*Inputs!$K$165","v":213.22800075782459},215147.05276464502,null,1009,{"$f":"CO1015*Inputs!$L$165","v":583.86368767998283},589118.46086910262,null,1009,{"$f":"CS1015*Inputs!$L$165","v":205.42196604800057},207270.76374243258,null,1009,561.40739199998347,566460.05852798338,null,1009,197.52112120000055,199298.81129080054,null,1009,539.81479999998407,544673.13319998397,null,null,null,null,1009,189.92415500000052,191633.47239500054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1018,{"$f":"AC1024*Inputs!$D$165","v":652.07985235232911},663817.28969467105,null,1018,{"$f":"AG1024*Inputs!$D$165","v":229.16650091162813},233291.49792803745,null,1018,{"$f":"AK1024*Inputs!$E$165","v":647.22565990305611},658875.72178131109,null,1018,{"$f":"AO1024*Inputs!$E$165","v":227.460546810549},231554.83665313889,null,1018,{"$f":"AS1024*Inputs!$F$165","v":647.22565990305611},658875.72178131109,null,1018,{"$f":"AW1024*Inputs!$F$165","v":227.460546810549},231554.83665313889,null,1018,{"$f":"(BA1024*0.99)*Inputs!$G$165","v":647.22565990305611},658875.72178131109,null,1018,{"$f":"(BE1024*0.99)*Inputs!$G$165","v":227.460546810549},231554.83665313889,null,1018,{"$f":"BI1024*Inputs!$H$165","v":653.76329283136977},665531.03210233443,null,1018,{"$f":"BM1024*Inputs!$H$165","v":229.75812809146365},233893.77439710998,null,1018,{"$f":"BQ1024*Inputs!$I$165","v":653.76329283136977},665531.03210233443,null,1018,{"$f":"BU1024*Inputs!$I$165","v":229.75812809146365},233893.77439710998,null,1018,{"$f":"BY1024*Inputs!$J$165","v":630.43711941308561},641784.98756252113,null,1018,{"$f":"CC1024*Inputs!$J$165","v":221.56039353082321},225548.48061437803,null,1018,{"$f":"CG1024*Inputs!$K$165","v":604.44594382846185},615325.97081737418,null,1018,{"$f":"CK1024*Inputs!$K$165","v":212.42607241689666},216249.74172040081,null,1018,{"$f":"CO1024*Inputs!$L$165","v":582.31786495998244},592799.58652926213,null,1018,{"$f":"CS1024*Inputs!$L$165","v":204.64939539200063},208333.08450905664,null,1018,559.92102399998305,569999.60243198276,null,1018,196.77826480000058,200320.2735664006,null,1018,538.3855999999837,548076.54079998343,null,null,null,null,1018,189.20987000000056,192615.64766000057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1027,{"$f":"AC1033*Inputs!$D$165","v":650.34883925505756},667908.25791494409,null,1027,{"$f":"AG1033*Inputs!$D$165","v":228.30137588351172},234465.51303236655,null,1027,{"$f":"AK1033*Inputs!$E$165","v":645.50753275936233},662936.23614386516,null,1027,{"$f":"AO1033*Inputs!$E$165","v":226.60186191911833},232720.11219093454,null,1027,{"$f":"AS1033*Inputs!$F$165","v":645.50753275936233},662936.23614386516,null,1027,{"$f":"AW1033*Inputs!$F$165","v":226.60186191911833},232720.11219093454,null,1027,{"$f":"(BA1033*0.99)*Inputs!$G$165","v":645.50753275936233},662936.23614386516,null,1027,{"$f":"(BE1033*0.99)*Inputs!$G$165","v":226.60186191911833},232720.11219093454,null,1027,{"$f":"BI1033*Inputs!$H$165","v":652.02781086804282},669632.56176147994,null,1027,{"$f":"BM1033*Inputs!$H$165","v":228.89076961527104},235070.82039488337,null,1027,{"$f":"BQ1033*Inputs!$I$165","v":652.02781086804282},669632.56176147994,null,1027,{"$f":"BU1033*Inputs!$I$165","v":228.89076961527104},235070.82039488337,null,1027,{"$f":"BY1033*Inputs!$J$165","v":628.76355917844057},645740.17527625849,null,1027,{"$f":"CC1033*Inputs!$J$165","v":220.72398227123534},226683.52979255869,null,1027,{"$f":"CG1033*Inputs!$K$165","v":602.8413798451013},619118.097100919,null,1027,{"$f":"CK1033*Inputs!$K$165","v":211.6241440759687},217337.99596601987,null,1027,{"$f":"CO1033*Inputs!$L$165","v":580.77204223998194},596452.88738046144,null,1027,{"$f":"CS1033*Inputs!$L$165","v":203.87682473600066},209381.49900387268,null,1027,558.43465599998262,573512.3917119822,null,1027,196.03540840000062,201328.36442680063,null,1027,536.95639999998332,551454.22279998288,null,null,null,null,1027,188.4955850000006,193584.96579500061]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028,{"$f":"AC1034*Inputs!$D$165","v":650.15650446647192},668360.88659153308,null,1028,{"$f":"AG1034*Inputs!$D$165","v":228.20525088038767},234594.99790503853,null,1028,{"$f":"AK1034*Inputs!$E$165","v":645.31662974339645},663385.49537621159,null,1028,{"$f":"AO1034*Inputs!$E$165","v":226.50645248673712},232848.63315636574,null,1028,{"$f":"AS1034*Inputs!$F$165","v":645.31662974339645},663385.49537621159,null,1028,{"$f":"AW1034*Inputs!$F$165","v":226.50645248673712},232848.63315636574,null,1028,{"$f":"(BA1034*0.99)*Inputs!$G$165","v":645.31662974339645},663385.49537621159,null,1028,{"$f":"(BE1034*0.99)*Inputs!$G$165","v":226.50645248673712},232848.63315636574,null,1028,{"$f":"BI1034*Inputs!$H$165","v":651.8349795387843},670086.35896587023,null,1028,{"$f":"BM1034*Inputs!$H$165","v":228.79439645124961},235200.63955188461,null,1028,{"$f":"BQ1034*Inputs!$I$165","v":651.8349795387843},670086.35896587023,null,1028,{"$f":"BU1034*Inputs!$I$165","v":228.79439645124961},235200.63955188461,null,1028,{"$f":"BY1034*Inputs!$J$165","v":628.5776080412578},646177.78106641304,null,1028,{"$f":"CC1034*Inputs!$J$165","v":220.63104768683667},226808.7170220681,null,1028,{"$f":"CG1034*Inputs!$K$165","v":602.66309495806127},619537.66161688697,null,1028,{"$f":"CK1034*Inputs!$K$165","v":211.53504092697668},217458.02207293201,null,1028,{"$f":"CO1034*Inputs!$L$165","v":580.60028415998192},596857.09211646137,null,1028,{"$f":"CS1034*Inputs!$L$165","v":203.79098355200065},209497.13109145669,null,1028,558.26950399998259,573901.05011198216,null,1028,195.95286880000063,201439.54912640064,null,1028,536.79759999998328,551827.93279998284,null,null,null,null,1028,188.41622000000061,193691.87416000062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038,{"$f":"AC1044*Inputs!$D$165","v":648.23315658061495},672866.01653067826,null,1038,{"$f":"AG1044*Inputs!$D$165","v":227.24400084914723},235879.27288141483,null,1038,{"$f":"AK1044*Inputs!$E$165","v":643.4075995837369},667857.08836791886,null,1038,{"$f":"AO1044*Inputs!$E$165","v":225.55235816292529},234123.34777311646,null,1038,{"$f":"AS1044*Inputs!$F$165","v":643.4075995837369},667857.08836791886,null,1038,{"$f":"AW1044*Inputs!$F$165","v":225.55235816292529},234123.34777311646,null,1038,{"$f":"(BA1044*0.99)*Inputs!$G$165","v":643.4075995837369},667857.08836791886,null,1038,{"$f":"(BE1044*0.99)*Inputs!$G$165","v":225.55235816292529},234123.34777311646,null,1038,{"$f":"BI1044*Inputs!$H$165","v":649.90666624619894},674603.11956355453,null,1038,{"$f":"BM1044*Inputs!$H$165","v":227.83066481103563},236488.230073855,null,1038,{"$f":"BQ1044*Inputs!$I$165","v":649.90666624619894},674603.11956355453,null,1038,{"$f":"BU1044*Inputs!$I$165","v":227.83066481103563},236488.230073855,null,1038,{"$f":"BY1044*Inputs!$J$165","v":626.71809666943011},650533.38434286846,null,1038,{"$f":"CC1044*Inputs!$J$165","v":219.70170184285018},228050.36651287848,null,1038,{"$f":"CG1044*Inputs!$K$165","v":600.88024608766079},623713.69543899188,null,1038,{"$f":"CK1044*Inputs!$K$165","v":210.64400943705675},218648.48179566491,null,1038,{"$f":"CO1044*Inputs!$L$165","v":578.88270335998152},600880.24608766078,null,1038,{"$f":"CS1044*Inputs!$L$165","v":202.93257171200071},210644.00943705672,null,1038,556.61798399998224,577769.46739198151,null,1038,195.12747280000067,202542.31676640071,null,1038,535.20959999998286,555547.56479998224,null,null,null,null,1038,187.62257000000065,194752.22766000067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1041,{"$f":"AC1047*Inputs!$D$165","v":647.65615221485803},674210.05445566715,null,1041,{"$f":"AG1047*Inputs!$D$165","v":226.95562583977508},236260.80649920585,null,1041,{"$f":"AK1047*Inputs!$E$165","v":642.83489053583924},669191.12104780867,null,1041,{"$f":"AO1047*Inputs!$E$165","v":225.26612986578169},234502.04119027875,null,1041,{"$f":"AS1047*Inputs!$F$165","v":642.83489053583924},669191.12104780867,null,1041,{"$f":"AW1047*Inputs!$F$165","v":225.26612986578169},234502.04119027875,null,1041,{"$f":"(BA1047*0.99)*Inputs!$G$165","v":642.83489053583924},669191.12104780867,null,1041,{"$f":"(BE1047*0.99)*Inputs!$G$165","v":225.26612986578169},234502.04119027875,null,1041,{"$f":"BI1047*Inputs!$H$165","v":649.32817225842348},675950.62732101884,null,1041,{"$f":"BM1047*Inputs!$H$165","v":227.5415453189714},236870.74867704924,null,1041,{"$f":"BQ1047*Inputs!$I$165","v":649.32817225842348},675950.62732101884,null,1041,{"$f":"BU1047*Inputs!$I$165","v":227.5415453189714},236870.74867704924,null,1041,{"$f":"BY1047*Inputs!$J$165","v":626.16024325788192},651832.81323145505,null,1041,{"$f":"CC1047*Inputs!$J$165","v":219.42289808965421},228419.23691133002,null,1041,{"$f":"CG1047*Inputs!$K$165","v":600.34539142654069},624959.5524750289,null,1041,{"$f":"CK1047*Inputs!$K$165","v":210.37669999008077},219002.14468967408,null,1041,{"$f":"CO1047*Inputs!$L$165","v":578.36742911998135},602080.49371390056,null,1041,{"$f":"CS1047*Inputs!$L$165","v":202.67504816000073},210984.72513456075,null,1041,556.12252799998203,578923.55164798128,null,1041,194.87985400000071,202869.92801400073,null,1041,534.73319999998273,556657.26119998202,null,null,null,null,1041,187.38447500000066,195067.23847500069]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1051,{"$f":"AC1057*Inputs!$D$165","v":645.73280432900094},678665.17734977999,null,1051,{"$f":"AG1057*Inputs!$D$165","v":225.99437580853458},237520.08897476984,null,1051,{"$f":"AK1057*Inputs!$E$165","v":640.92586037617957},673613.07925536472,null,1051,{"$f":"AO1057*Inputs!$E$165","v":224.31203554196981},235751.94935461026,null,1051,{"$f":"AS1057*Inputs!$F$165","v":640.92586037617957},673613.07925536472,null,1051,{"$f":"AW1057*Inputs!$F$165","v":224.31203554196981},235751.94935461026,null,1051,{"$f":"(BA1057*0.99)*Inputs!$G$165","v":640.92586037617957},673613.07925536472,null,1051,{"$f":"(BE1057*0.99)*Inputs!$G$165","v":224.31203554196981},235751.94935461026,null,1051,{"$f":"BI1057*Inputs!$H$165","v":647.39985896583801},680417.25177309569,null,1051,{"$f":"BM1057*Inputs!$H$165","v":226.57781367875739},238133.28217637402,null,1051,{"$f":"BQ1057*Inputs!$I$165","v":647.39985896583801},680417.25177309569,null,1051,{"$f":"BU1057*Inputs!$I$165","v":226.57781367875739},238133.28217637402,null,1051,{"$f":"BY1057*Inputs!$J$165","v":624.30073188605411},656140.06921224284,null,1051,{"$f":"CC1057*Inputs!$J$165","v":218.4935522456677},229636.72341019675,null,1051,{"$f":"CG1057*Inputs!$K$165","v":598.5625425561401},629089.2322265032,null,1051,{"$f":"CK1057*Inputs!$K$165","v":209.48566850016081},220169.43759366902,null,1051,{"$f":"CO1057*Inputs!$L$165","v":576.64984831998083},606058.9905842999,null,1051,{"$f":"CS1057*Inputs!$L$165","v":201.81663632000078},212109.28477232083,null,1051,554.47100799998157,582749.02940798062,null,1051,194.05445800000075,203951.23535800079,null,1051,533.14519999998231,560335.60519998136,null,null,null,null,1051,186.59082500000071,196106.95707500074]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058,{"$f":"AC1064*Inputs!$D$165","v":644.38646080890135},681760.87553581758,null,1058,{"$f":"AG1064*Inputs!$D$165","v":225.32150078666626},238390.14783229292,null,1058,{"$f":"AK1064*Inputs!$E$165","v":639.58953926441814},676685.73254175438,null,1058,{"$f":"AO1064*Inputs!$E$165","v":223.64416951530148},236615.53134718898,null,1058,{"$f":"AS1064*Inputs!$F$165","v":639.58953926441814},676685.73254175438,null,1058,{"$f":"AW1064*Inputs!$F$165","v":223.64416951530148},236615.53134718898,null,1058,{"$f":"(BA1064*0.99)*Inputs!$G$165","v":639.58953926441814},676685.73254175438,null,1058,{"$f":"(BE1064*0.99)*Inputs!$G$165","v":223.64416951530148},236615.53134718898,null,1058,{"$f":"BI1064*Inputs!$H$165","v":646.05003966102845},683520.94196136808,null,1058,{"$f":"BM1064*Inputs!$H$165","v":225.90320153060756},239005.58721938281,null,1058,{"$f":"BQ1064*Inputs!$I$165","v":646.05003966102845},683520.94196136808,null,1058,{"$f":"BU1064*Inputs!$I$165","v":225.90320153060756},239005.58721938281,null,1058,{"$f":"BY1064*Inputs!$J$165","v":622.99907392577484},659133.02021346975,null,1058,{"$f":"CC1064*Inputs!$J$165","v":217.84301015487713},230477.90474386001,null,1058,{"$f":"CG1064*Inputs!$K$165","v":597.31454834685985},631958.79215097777,null,1058,{"$f":"CK1064*Inputs!$K$165","v":208.86194645721682},220975.9393517354,null,1058,{"$f":"CO1064*Inputs!$L$165","v":575.4475417599806},608823.49918205943,null,1058,{"$f":"CS1064*Inputs!$L$165","v":201.21574803200079},212886.26141785685,null,1058,553.31494399998132,585407.21075198019,null,1058,193.47668080000076,204698.32828640082,null,1058,532.03359999998202,562891.54879998101,null,null,null,null,1058,186.03527000000074,196825.31566000078]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061,{"$f":"AC1067*Inputs!$D$165","v":643.80945644314443},683081.8332861762,null,1061,{"$f":"AG1067*Inputs!$D$165","v":225.03312577729417},238760.14644970911,null,1061,{"$f":"AK1067*Inputs!$E$165","v":639.01683021652048},677996.85685972823,null,1061,{"$f":"AO1067*Inputs!$E$165","v":223.35794121815798},236982.77563246561,null,1061,{"$f":"AS1067*Inputs!$F$165","v":639.01683021652048},677996.85685972823,null,1061,{"$f":"AW1067*Inputs!$F$165","v":223.35794121815798},236982.77563246561,null,1061,{"$f":"(BA1067*0.99)*Inputs!$G$165","v":639.01683021652048},677996.85685972823,null,1061,{"$f":"(BE1067*0.99)*Inputs!$G$165","v":223.35794121815798},236982.77563246561,null,1061,{"$f":"BI1067*Inputs!$H$165","v":645.47154567325299},684845.3099593214,null,1061,{"$f":"BM1067*Inputs!$H$165","v":225.61408203854342},239376.54104289456,null,1061,{"$f":"BQ1067*Inputs!$I$165","v":645.47154567325299},684845.3099593214,null,1061,{"$f":"BU1067*Inputs!$I$165","v":225.61408203854342},239376.54104289456,null,1061,{"$f":"BY1067*Inputs!$J$165","v":622.44122051422664},660410.13496559451,null,1061,{"$f":"CC1067*Inputs!$J$165","v":217.56420640168122},230835.62299218378,null,1061,{"$f":"CG1067*Inputs!$K$165","v":596.77969368573986},633183.25500056997,null,1061,{"$f":"CK1067*Inputs!$K$165","v":208.59463701024089},221318.90986786559,null,1061,{"$f":"CO1067*Inputs!$L$165","v":574.93226751998054},610003.13583869941,null,1061,{"$f":"CS1067*Inputs!$L$165","v":200.95822448000084},213216.6761732809,null,1061,552.81948799998122,586541.47676798003,null,1061,193.22906200000079,205016.03478200085,null,1061,531.55719999998189,563982.18919998081,null,null,null,null,1061,185.79717500000075,197130.8026750008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1070,{"$f":"AC1076*Inputs!$D$165","v":642.0784433458731},687023.93438008416,null,1070,{"$f":"AG1076*Inputs!$D$165","v":224.16800074917771},239859.76080162014,null,1070,{"$f":"AK1076*Inputs!$E$165","v":637.29870307282681},681909.61228792474,null,1070,{"$f":"AO1076*Inputs!$E$165","v":222.49925632672725},238074.20426959815,null,1070,{"$f":"AS1076*Inputs!$F$165","v":637.29870307282681},681909.61228792474,null,1070,{"$f":"AW1076*Inputs!$F$165","v":222.49925632672725},238074.20426959815,null,1070,{"$f":"(BA1076*0.99)*Inputs!$G$165","v":637.29870307282681},681909.61228792474,null,1070,{"$f":"(BE1076*0.99)*Inputs!$G$165","v":222.49925632672725},238074.20426959815,null,1070,{"$f":"BI1076*Inputs!$H$165","v":643.73606370992604},688797.58816962084,null,1070,{"$f":"BM1076*Inputs!$H$165","v":224.74672356235075},240478.9942117153,null,1070,{"$f":"BQ1076*Inputs!$I$165","v":643.73606370992604},688797.58816962084,null,1070,{"$f":"BU1076*Inputs!$I$165","v":224.74672356235075},240478.9942117153,null,1070,{"$f":"BY1076*Inputs!$J$165","v":620.76766027958161},664221.3964991523,null,1070,{"$f":"CC1076*Inputs!$J$165","v":216.72779514209333},231898.74080203986,null,1070,{"$f":"CG1076*Inputs!$K$165","v":595.17512970237931},636837.38878154592,null,1070,{"$f":"CK1076*Inputs!$K$165","v":207.7927086693129},222338.1982761648,null,1070,{"$f":"CO1076*Inputs!$L$165","v":573.38644479998004},613523.4959359786,null,1070,{"$f":"CS1076*Inputs!$L$165","v":200.18565382400087},214198.64959168094,null,1070,551.3331199999808,589926.4383999795,null,1070,192.48620560000083,205960.23999200089,null,1070,530.12799999998151,567236.95999998017,null,null,null,null,1070,185.08289000000079,198038.69230000084]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078,{"$f":"AC1084*Inputs!$D$165","v":640.53976503718752},690501.8667100881,null,1078,{"$f":"AG1084*Inputs!$D$165","v":223.39900072418536},240824.12278067181,null,1078,{"$f":"AK1084*Inputs!$E$165","v":635.77147894509926},685361.65430281695,null,1078,{"$f":"AO1084*Inputs!$E$165","v":221.73598086767777},239031.38737535663,null,1078,{"$f":"AS1084*Inputs!$F$165","v":635.77147894509926},685361.65430281695,null,1078,{"$f":"AW1084*Inputs!$F$165","v":221.73598086767777},239031.38737535663,null,1078,{"$f":"(BA1084*0.99)*Inputs!$G$165","v":635.77147894509926},685361.65430281695,null,1078,{"$f":"(BE1084*0.99)*Inputs!$G$165","v":221.73598086767777},239031.38737535663,null,1078,{"$f":"BI1084*Inputs!$H$165","v":642.19341307585785},692284.49929577473,null,1078,{"$f":"BM1084*Inputs!$H$165","v":223.97573825017957},241445.84583369357,null,1078,{"$f":"BQ1084*Inputs!$I$165","v":642.19341307585785},692284.49929577473,null,1078,{"$f":"BU1084*Inputs!$I$165","v":223.97573825017957},241445.84583369357,null,1078,{"$f":"BY1084*Inputs!$J$165","v":619.28005118211945},667583.89517432475,null,1078,{"$f":"CC1084*Inputs!$J$165","v":215.98431846690414},232831.09530732266,null,1078,{"$f":"CG1084*Inputs!$K$165","v":593.74885060605891},640061.26095333148,null,1078,{"$f":"CK1084*Inputs!$K$165","v":207.07988347737694},223232.11438861233,null,1078,{"$f":"CO1084*Inputs!$L$165","v":572.01238015997967},616629.34581245808,null,1078,{"$f":"CS1084*Inputs!$L$165","v":199.4989243520009},215059.84045145696,null,1078,550.0119039999804,592912.83251197892,null,1078,191.82588880000085,206788.30812640092,null,1078,528.85759999998118,570108.49279997975,null,null,null,null,1078,184.44797000000082,198834.91166000089]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082,{"$f":"AC1088*Inputs!$D$165","v":639.77042588284485},692231.60080523812,null,1082,{"$f":"AG1088*Inputs!$D$165","v":223.01450071168918},241301.6897700477,null,1082,{"$f":"AK1088*Inputs!$E$165","v":635.00786688123549},687078.51196549681,null,1082,{"$f":"AO1088*Inputs!$E$165","v":221.35434313815301},239505.39927548156,null,1082,{"$f":"AS1088*Inputs!$F$165","v":635.00786688123549},687078.51196549681,null,1082,{"$f":"AW1088*Inputs!$F$165","v":221.35434313815301},239505.39927548156,null,1082,{"$f":"(BA1088*0.99)*Inputs!$G$165","v":635.00786688123549},687078.51196549681,null,1082,{"$f":"(BE1088*0.99)*Inputs!$G$165","v":221.35434313815301},239505.39927548156,null,1082,{"$f":"BI1088*Inputs!$H$165","v":641.42208775882375},694018.69895504729,null,1082,{"$f":"BM1088*Inputs!$H$165","v":223.59024559409394},241924.64573280964,null,1082,{"$f":"BQ1088*Inputs!$I$165","v":641.42208775882375},694018.69895504729,null,1082,{"$f":"BU1088*Inputs!$I$165","v":223.59024559409394},241924.64573280964,null,1082,{"$f":"BY1088*Inputs!$J$165","v":618.53624663338837},669256.2188573262,null,1082,{"$f":"CC1088*Inputs!$J$165","v":215.61258012930952},233292.81169991291,null,1082,{"$f":"CG1088*Inputs!$K$165","v":593.03571105789877},641664.63936464651,null,1082,{"$f":"CK1088*Inputs!$K$165","v":206.72347088140896},223674.79549368451,null,1082,{"$f":"CO1088*Inputs!$L$165","v":571.32534783997949},618174.02636285778,null,1082,{"$f":"CS1088*Inputs!$L$165","v":199.15555961600091},215486.31550451298,null,1082,549.35129599998027,594398.10227197863,null,1082,191.49573040000087,207198.38029280092,null,1082,528.22239999998101,571536.63679997949,null,null,null,null,1082,184.13051000000084,199229.2118200009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089,{"$f":"AC1095*Inputs!$D$165","v":638.42408236274491},695243.82569302921,null,1089,{"$f":"AG1095*Inputs!$D$165","v":222.34162568982086},242130.03037621491,null,1089,{"$f":"AK1095*Inputs!$E$165","v":633.67154576947382},690068.31334295694,null,1089,{"$f":"AO1095*Inputs!$E$165","v":220.68647711148472},240327.57357440685,null,1089,{"$f":"AS1095*Inputs!$F$165","v":633.67154576947382},690068.31334295694,null,1089,{"$f":"AW1095*Inputs!$F$165","v":220.68647711148472},240327.57357440685,null,1089,{"$f":"(BA1095*0.99)*Inputs!$G$165","v":633.67154576947382},690068.31334295694,null,1089,{"$f":"(BE1095*0.99)*Inputs!$G$165","v":220.68647711148472},240327.57357440685,null,1089,{"$f":"BI1095*Inputs!$H$165","v":640.07226845401397},{"$f":"AZ1095*BA1095","v":697038.70034642122},null,1089,{"$f":"BM1095*Inputs!$H$165","v":222.91563344594417},{"$f":"BE1095*BD1095","v":242755.1248226332},null,1089,{"$f":"BQ1095*Inputs!$I$165","v":640.07226845401397},{"$f":"BH1095*BI1095","v":697038.70034642122},null,1089,{"$f":"BU1095*Inputs!$I$165","v":222.91563344594417},{"$f":"BL1095*BM1095","v":242755.1248226332},null,1089,{"$f":"BY1095*Inputs!$J$165","v":617.23458867310899},{"$f":"BP1095*BQ1095","v":672168.46706501569},null,1089,{"$f":"CC1095*Inputs!$J$165","v":214.96203803851898},{"$f":"BT1095*BU1095","v":234093.65942394716},null,1089,{"$f":"CG1095*Inputs!$K$165","v":591.7877168486184},{"$f":"BX1095*BY1095","v":644456.82364814542},null,1089,{"$f":"CK1095*Inputs!$K$165","v":206.09974883846499},{"$f":"CC1095*CB1095","v":224442.62648508837},null,1089,{"$f":"CO1095*Inputs!$L$165","v":570.12304127997913},{"$f":"CF1095*CG1095","v":620863.99195389729},null,1089,{"$f":"CS1095*Inputs!$L$165","v":198.55467132800095},{"$f":"CK1095*CJ1095","v":216226.03707619302},null,1089,548.19523199997991,{"$f":"CN1095*CO1095","v":596984.60764797812},null,1089,190.91795320000091,{"$f":"CS1095*CR1095","v":207909.65103480098},null,1089,527.11079999998071,574023.66119997902,null,null,null,null,1089,183.57495500000087,199913.12599500094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1092,{"$f":"AC1098*Inputs!$D$165","v":637.84707799698776},696529.00917271059,null,1092,{"$f":"AG1098*Inputs!$D$165","v":222.05325068044866},242482.14974304993,null,1092,{"$f":"AK1098*Inputs!$E$165","v":633.09883672157594},691343.92969996086,null,1092,{"$f":"AO1098*Inputs!$E$165","v":220.4002488143411},240677.07170526049,null,1092,{"$f":"AS1098*Inputs!$F$165","v":633.09883672157594},691343.92969996086,null,1092,{"$f":"AW1098*Inputs!$F$165","v":220.4002488143411},240677.07170526049,null,1092,{"$f":"(BA1098*0.99)*Inputs!$G$165","v":633.09883672157594},691343.92969996086,null,1092,{"$f":"(BE1098*0.99)*Inputs!$G$165","v":220.4002488143411},240677.07170526049,null,1092,{"$f":"BI1098*Inputs!$H$165","v":639.49377446623828},698327.20171713224,null,1092,{"$f":"BM1098*Inputs!$H$165","v":222.62651395387991},243108.15323763687,null,1092,{"$f":"BQ1098*Inputs!$I$165","v":639.49377446623828},698327.20171713224,null,1092,{"$f":"BU1098*Inputs!$I$165","v":222.62651395387991},243108.15323763687,null,1092,{"$f":"BY1098*Inputs!$J$165","v":616.67673526156057},673410.99490562419,null,1092,{"$f":"CC1098*Inputs!$J$165","v":214.68323428532298},234434.09183957271,null,1092,{"$f":"CG1098*Inputs!$K$165","v":591.25286218749818},645648.12550874799,null,1092,{"$f":"CK1098*Inputs!$K$165","v":205.83243939148898},224769.02381550596,null,1092,{"$f":"CO1098*Inputs!$L$165","v":569.60776703997897},622011.681607657,null,1092,{"$f":"CS1098*Inputs!$L$165","v":198.29714777600094},216540.48537139304,null,1092,547.69977599997981,598088.15539197798,null,1092,190.67033440000091,208212.005164801,null,1092,526.63439999998059,575084.76479997882,null,null,null,null,1092,183.33686000000088,200203.85112000097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1101,{"$f":"AC1107*Inputs!$D$165","v":636.11606489971643},700363.78745458776,null,1101,{"$f":"AG1107*Inputs!$D$165","v":221.18812565233233},243528.12634321791,null,1101,{"$f":"AK1107*Inputs!$E$165","v":631.38070957788227},695150.1612452484,null,1101,{"$f":"AO1107*Inputs!$E$165","v":219.54156392291048},241715.26187912445,null,1101,{"$f":"AS1107*Inputs!$F$165","v":631.38070957788227},695150.1612452484,null,1101,{"$f":"AW1107*Inputs!$F$165","v":219.54156392291048},241715.26187912445,null,1101,{"$f":"(BA1107*0.99)*Inputs!$G$165","v":631.38070957788227},695150.1612452484,null,1101,{"$f":"(BE1107*0.99)*Inputs!$G$165","v":219.54156392291048},241715.26187912445,null,1101,{"$f":"BI1107*Inputs!$H$165","v":637.75829250291144},702171.88004570547,null,1101,{"$f":"BM1107*Inputs!$H$165","v":221.75915547768736},244156.83018093379,null,1101,{"$f":"BQ1107*Inputs!$I$165","v":637.75829250291144},702171.88004570547,null,1101,{"$f":"BU1107*Inputs!$I$165","v":221.75915547768736},244156.83018093379,null,1101,{"$f":"BY1107*Inputs!$J$165","v":615.00317502691564},677118.49570463412,null,1101,{"$f":"CC1107*Inputs!$J$165","v":213.84682302573518},235445.35215133443,null,1101,{"$f":"CG1107*Inputs!$K$165","v":589.64829820413775},649202.77632275561,null,1101,{"$f":"CK1107*Inputs!$K$165","v":205.03051105056107},225738.59266666774,null,1101,{"$f":"CO1107*Inputs!$L$165","v":568.06194431997858},625436.20069629641,null,1101,{"$f":"CS1107*Inputs!$L$165","v":197.52457712000103},217474.55940912114,null,1101,546.21340799997938,601380.96220797731,null,1101,189.92747800000097,209110.15327800106,null,1101,525.20519999998021,578250.92519997817,null,null,null,null,1101,182.62257500000092,201067.45507500102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109,{"$f":"AC1115*Inputs!$D$165","v":634.57738659103131},703746.32172945375,null,1109,{"$f":"AG1115*Inputs!$D$165","v":220.41912562733998},244444.81032072005,null,1109,{"$f":"AK1115*Inputs!$E$165","v":629.85348545015506},698507.515364222,null,1109,{"$f":"AO1115*Inputs!$E$165","v":218.778288463861},242625.12190642185,null,1109,{"$f":"AS1115*Inputs!$F$165","v":629.85348545015506},698507.515364222,null,1109,{"$f":"AW1115*Inputs!$F$165","v":218.778288463861},242625.12190642185,null,1109,{"$f":"(BA1115*0.99)*Inputs!$G$165","v":629.85348545015506},698507.515364222,null,1109,{"$f":"(BE1115*0.99)*Inputs!$G$165","v":218.778288463861},242625.12190642185,null,1109,{"$f":"BI1115*Inputs!$H$165","v":636.21564186884348},705563.14683254738,null,1109,{"$f":"BM1115*Inputs!$H$165","v":220.98817016551615},245075.88071355742,null,1109,{"$f":"BQ1115*Inputs!$I$165","v":636.21564186884348},705563.14683254738,null,1109,{"$f":"BU1115*Inputs!$I$165","v":220.98817016551615},245075.88071355742,null,1109,{"$f":"BY1115*Inputs!$J$165","v":613.51556592945371},680388.76261576416,null,1109,{"$f":"CC1115*Inputs!$J$165","v":213.10334635054596},236331.61110275547,null,1109,{"$f":"CG1115*Inputs!$K$165","v":588.22201910781757},652338.21919056971,null,1109,{"$f":"CK1115*Inputs!$K$165","v":204.31768585862511},226588.31361721526,null,1109,{"$f":"CO1115*Inputs!$L$165","v":566.68787967997832},628456.85856509593,null,1109,{"$f":"CS1115*Inputs!$L$165","v":196.83784764800106},218293.17304163318,null,1109,544.8921919999791,604285.44092797686,null,1109,189.267161200001,209897.28177080111,null,1109,523.93479999997987,581043.69319997763,null,null,null,null,1109,181.98765500000096,201824.30939500107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1112,{"$f":"AC1118*Inputs!$D$165","v":634.00038222527405},705008.42503450473,null,1112,{"$f":"AG1118*Inputs!$D$165","v":220.13075061796781},244785.3946871802,null,1112,{"$f":"AK1118*Inputs!$E$165","v":629.28077640225706},699760.22335930984,null,1112,{"$f":"AO1118*Inputs!$E$165","v":218.49206016671741},242963.17090538976,null,1112,{"$f":"AS1118*Inputs!$F$165","v":629.28077640225706},699760.22335930984,null,1112,{"$f":"AW1118*Inputs!$F$165","v":218.49206016671741},242963.17090538976,null,1112,{"$f":"(BA1118*0.99)*Inputs!$G$165","v":629.28077640225706},699760.22335930984,null,1112,{"$f":"(BE1118*0.99)*Inputs!$G$165","v":218.49206016671741},242963.17090538976,null,1112,{"$f":"BI1118*Inputs!$H$165","v":635.63714788106779},706828.50844374741,null,1112,{"$f":"BM1118*Inputs!$H$165","v":220.69905067345192},245417.34434887854,null,1112,{"$f":"BQ1118*Inputs!$I$165","v":635.63714788106779},706828.50844374741,null,1112,{"$f":"BU1118*Inputs!$I$165","v":220.69905067345192},245417.34434887854,null,1112,{"$f":"BY1118*Inputs!$J$165","v":612.95771251790529},681608.97631991073,null,1112,{"$f":"CC1118*Inputs!$J$165","v":212.82454259734999},236660.89136825319,null,1112,{"$f":"CG1118*Inputs!$K$165","v":587.68716444669735},653508.12686472747,null,1112,{"$f":"CK1118*Inputs!$K$165","v":204.0503764116491},226904.0185697538,null,1112,{"$f":"CO1118*Inputs!$L$165","v":566.17260543997816},629583.93724925572,null,1112,{"$f":"CS1118*Inputs!$L$165","v":196.58032409600105},218597.32039475316,null,1112,544.396735999979,605369.17043197667,null,1112,189.019542400001,210189.7311488011,null,1112,523.45839999997975,582085.74079997744,null,null,null,null,1112,181.74956000000097,202105.51072000107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120,{"$f":"AC1126*Inputs!$D$165","v":632.46170391658848},708357.10838657909,null,1120,{"$f":"AG1126*Inputs!$D$165","v":219.36175059297545},245685.16066413251,null,1120,{"$f":"AK1126*Inputs!$E$165","v":627.75355227452951},703083.97854747309,null,1120,{"$f":"AO1126*Inputs!$E$165","v":217.72878470766793},243856.23887258809,null,1120,{"$f":"AS1126*Inputs!$F$165","v":627.75355227452951},703083.97854747309,null,1120,{"$f":"AW1126*Inputs!$F$165","v":217.72878470766793},243856.23887258809,null,1120,{"$f":"(BA1126*0.99)*Inputs!$G$165","v":627.75355227452951},703083.97854747309,null,1120,{"$f":"(BE1126*0.99)*Inputs!$G$165","v":217.72878470766793},243856.23887258809,null,1120,{"$f":"BI1126*Inputs!$H$165","v":634.09449724699948},710185.83691663947,null,1120,{"$f":"BM1126*Inputs!$H$165","v":219.92806536128074},246319.43320463444,null,1120,{"$f":"BQ1126*Inputs!$I$165","v":634.09449724699948},710185.83691663947,null,1120,{"$f":"BU1126*Inputs!$I$165","v":219.92806536128074},246319.43320463444,null,1120,{"$f":"BY1126*Inputs!$J$165","v":611.47010342044314},684846.51583089633,null,1120,{"$f":"CC1126*Inputs!$J$165","v":212.0810659221608},237530.79383282011,null,1120,{"$f":"CG1126*Inputs!$K$165","v":586.26088535037695},656612.1915924222,null,1120,{"$f":"CK1126*Inputs!$K$165","v":203.33755121971316},227738.05736607875,null,1120,{"$f":"CO1126*Inputs!$L$165","v":564.79854079997779},632574.36569597514,null,1120,{"$f":"CS1126*Inputs!$L$165","v":195.89359462400111},219400.82597888124,null,1120,543.07551999997861,608244.58239997609,null,1120,188.35922560000105,210962.33267200118,null,1120,522.18799999997941,584850.55999997689,null,null,null,null,1120,181.114640000001,202848.39680000112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1129,{"$f":"AC1135*Inputs!$D$165","v":630.73069081931715},712094.949935009,null,1129,{"$f":"AG1135*Inputs!$D$165","v":218.49662556485899},246682.69026272581,null,1129,{"$f":"AK1135*Inputs!$E$165","v":626.03542513083585},706793.99497271364,null,1129,{"$f":"AO1135*Inputs!$E$165","v":216.8700998162372},244846.34269253179,null,1129,{"$f":"AS1135*Inputs!$F$165","v":626.03542513083585},706793.99497271364,null,1129,{"$f":"AW1135*Inputs!$F$165","v":216.8700998162372},244846.34269253179,null,1129,{"$f":"(BA1135*0.99)*Inputs!$G$165","v":626.03542513083585},706793.99497271364,null,1129,{"$f":"(BE1135*0.99)*Inputs!$G$165","v":216.8700998162372},244846.34269253179,null,1129,{"$f":"BI1135*Inputs!$H$165","v":632.35901528367253},713933.3282552663,null,1129,{"$f":"BM1135*Inputs!$H$165","v":219.06070688508808},247319.53807326444,null,1129,{"$f":"BQ1135*Inputs!$I$165","v":632.35901528367253},713933.3282552663,null,1129,{"$f":"BU1135*Inputs!$I$165","v":219.06070688508808},247319.53807326444,null,1129,{"$f":"BY1135*Inputs!$J$165","v":609.7965431857981},688460.297256766,null,1129,{"$f":"CC1135*Inputs!$J$165","v":211.24465466257291},238495.21511404481,null,1129,{"$f":"CG1135*Inputs!$K$165","v":584.6563213670164},660076.98682336148,null,1129,{"$f":"CK1135*Inputs!$K$165","v":202.53562287878518},228662.71823014846,null,1129,{"$f":"CO1135*Inputs!$L$165","v":563.25271807997729},635912.31871229433,null,1129,{"$f":"CS1135*Inputs!$L$165","v":195.12102396800114},220291.6360598733,null,1129,541.58915199997818,611454.15260797541,null,1129,187.61636920000109,211818.88082680124,null,1129,520.75879999997903,587936.68519997632,null,null,null,null,1129,180.40035500000104,203672.00079500116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1132,{"$f":"AC1138*Inputs!$D$165","v":630.15368645356011},713333.97306543007,null,1132,{"$f":"AG1138*Inputs!$D$165","v":218.20825055548687},247011.73962881113,null,1132,{"$f":"AK1138*Inputs!$E$165","v":625.46271608293807},708023.79460588587,null,1132,{"$f":"AO1138*Inputs!$E$165","v":216.58387151909366},245172.94255961402,null,1132,{"$f":"AS1138*Inputs!$F$165","v":625.46271608293807},708023.79460588587,null,1132,{"$f":"AW1138*Inputs!$F$165","v":216.58387151909366},245172.94255961402,null,1132,{"$f":"(BA1138*0.99)*Inputs!$G$165","v":625.46271608293807},708023.79460588587,null,1132,{"$f":"(BE1138*0.99)*Inputs!$G$165","v":216.58387151909366},245172.94255961402,null,1132,{"$f":"BI1138*Inputs!$H$165","v":631.78052129589707},715175.55010695546,null,1132,{"$f":"BM1138*Inputs!$H$165","v":218.77158739302391},247649.43692890307,null,1132,{"$f":"BQ1138*Inputs!$I$165","v":631.78052129589707},715175.55010695546,null,1132,{"$f":"BU1138*Inputs!$I$165","v":218.77158739302391},247649.43692890307,null,1132,{"$f":"BY1138*Inputs!$J$165","v":609.23868977424991},689658.19682445086,null,1132,{"$f":"CC1138*Inputs!$J$165","v":210.96585090937697},238813.34322941472,null,1132,{"$f":"CG1138*Inputs!$K$165","v":584.12146670589641},661225.50031107478,null,1132,{"$f":"CK1138*Inputs!$K$165","v":202.26831343180919},228967.730804808,null,1132,{"$f":"CO1138*Inputs!$L$165","v":562.73744383997723},637018.7864268542,null,1132,{"$f":"CS1138*Inputs!$L$165","v":194.86350041600113},220585.48247091327,null,1132,541.09369599997808,612518.06387197517,null,1132,187.36875040000109,212101.42545280122,null,1132,520.28239999997891,588959.67679997615,null,null,null,null,1132,180.16226000000106,203943.6783200012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1140,{"$f":"AC1146*Inputs!$D$165","v":628.61500814487476},716621.10928515717,null,1140,{"$f":"AG1146*Inputs!$D$165","v":217.43925053049452},247880.74560476374,null,1140,{"$f":"AK1146*Inputs!$E$165","v":623.93549195521064},711286.46082894015,null,1140,{"$f":"AO1146*Inputs!$E$165","v":215.82059606004418},246035.47950845037,null,1140,{"$f":"AS1146*Inputs!$F$165","v":623.93549195521064},711286.46082894015,null,1140,{"$f":"AW1146*Inputs!$F$165","v":215.82059606004418},246035.47950845037,null,1140,{"$f":"(BA1146*0.99)*Inputs!$G$165","v":623.93549195521064},711286.46082894015,null,1140,{"$f":"(BE1146*0.99)*Inputs!$G$165","v":215.82059606004418},246035.47950845037,null,1140,{"$f":"BI1146*Inputs!$H$165","v":630.23787066182888},718471.17255448492,null,1140,{"$f":"BM1146*Inputs!$H$165","v":218.0006020808527},248520.68637217209,null,1140,{"$f":"BQ1146*Inputs!$I$165","v":630.23787066182888},718471.17255448492,null,1140,{"$f":"BU1146*Inputs!$I$165","v":218.0006020808527},248520.68637217209,null,1140,{"$f":"BY1146*Inputs!$J$165","v":607.75108067678775},692836.23197153804,null,1140,{"$f":"CC1146*Inputs!$J$165","v":210.22237423418778},239653.50662697406,null,1140,{"$f":"CG1146*Inputs!$K$165","v":582.69518760957601},664272.51387491671,null,1140,{"$f":"CK1146*Inputs!$K$165","v":201.55548823987326},229773.2565934555,null,1140,{"$f":"CO1146*Inputs!$L$165","v":561.36337919997686},639954.25228797365,null,1140,{"$f":"CS1146*Inputs!$L$165","v":194.17677094400119},221361.51887616137,null,1140,539.77247999997769,615340.62719997461,null,1140,186.70843360000114,212847.6143040013,null,1140,519.01199999997857,591673.6799999756,null,null,null,null,1140,179.52734000000109,204661.16760000124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1143,{"$f":"AC1149*Inputs!$D$165","v":628.0380037791175},{"$f":"T1149*U1149","v":717847.43831953127},null,1143,{"$f":"AG1149*Inputs!$D$165","v":217.1508755211224},{"$f":"Y1149*X1149","v":248203.4507206429},null,1143,{"$f":"AK1149*Inputs!$E$165","v":623.36278290731263},{"$f":"AB1149*AC1149","v":712503.66086305829},null,1143,{"$f":"AO1149*Inputs!$E$165","v":215.53436776290064},{"$f":"AG1149*AF1149","v":246355.78235299545},null,1143,{"$f":"AS1149*Inputs!$F$165","v":623.36278290731263},{"$f":"AJ1149*AK1149","v":712503.66086305829},null,1143,{"$f":"AW1149*Inputs!$F$165","v":215.53436776290064},{"$f":"AO1149*AN1149","v":246355.78235299545},null,1143,{"$f":"(BA1149*0.99)*Inputs!$G$165","v":623.36278290731263},{"$f":"AR1149*AS1149","v":712503.66086305829},null,1143,{"$f":"(BE1149*0.99)*Inputs!$G$165","v":215.53436776290064},{"$f":"AW1149*AV1149","v":246355.78235299545},null,1143,{"$f":"BI1149*Inputs!$H$165","v":629.65937667405319},719700.66753844277,null,1143,{"$f":"BM1149*Inputs!$H$165","v":217.71148258878853},248844.22459898528,null,1143,{"$f":"BQ1149*Inputs!$I$165","v":629.65937667405319},719700.66753844277,null,1143,{"$f":"BU1149*Inputs!$I$165","v":217.71148258878853},248844.22459898528,null,1143,{"$f":"BY1149*Inputs!$J$165","v":607.19322726523933},694021.85876416857,null,1143,{"$f":"CC1149*Inputs!$J$165","v":209.94357048099184},239965.50105977367,null,1143,{"$f":"CG1149*Inputs!$K$165","v":582.16033294845579},665409.26056008495,null,1143,{"$f":"CK1149*Inputs!$K$165","v":201.28817879289727},230072.38836028159,null,1143,{"$f":"CO1149*Inputs!$L$165","v":560.84810495997669},641049.38396925339,null,1143,{"$f":"CS1149*Inputs!$L$165","v":193.91924739200121},221649.69976905739,null,1143,539.27702399997759,616393.63843197434,null,1143,186.46081480000115,213124.71131640131,null,1143,518.53559999997844,592686.19079997542,null,null,null,null,1143,179.2892450000011,204927.60703500127]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1151,{"$f":"AC1157*Inputs!$D$165","v":626.49932547043204},721100.72361646732,null,1151,{"$f":"AG1157*Inputs!$D$165","v":216.38187549612999},249055.53869604561,null,1151,{"$f":"AK1157*Inputs!$E$165","v":621.83555877958509},715732.72815530247,null,1151,{"$f":"AO1157*Inputs!$E$165","v":214.77109230385111},247201.52724173263,null,1151,{"$f":"AS1157*Inputs!$F$165","v":621.83555877958509},715732.72815530247,null,1151,{"$f":"AW1157*Inputs!$F$165","v":214.77109230385111},247201.52724173263,null,1151,{"$f":"(BA1157*0.99)*Inputs!$G$165","v":621.83555877958509},715732.72815530247,null,1151,{"$f":"(BE1157*0.99)*Inputs!$G$165","v":214.77109230385111},247201.52724173263,null,1151,{"$f":"BI1157*Inputs!$H$165","v":628.11672603998488},722962.3516720226,null,1151,{"$f":"BM1157*Inputs!$H$165","v":216.94049727661729},249698.5123653865,null,1151,{"$f":"BQ1157*Inputs!$I$165","v":628.11672603998488},722962.3516720226,null,1151,{"$f":"BU1157*Inputs!$I$165","v":216.94049727661729},249698.5123653865,null,1151,{"$f":"BY1157*Inputs!$J$165","v":605.70561816777717},697167.16651111154,null,1151,{"$f":"CC1157*Inputs!$J$165","v":209.20009380580262},240789.30797047881,null,1151,{"$f":"CG1157*Inputs!$K$165","v":580.73405385213539},668424.89598380786,null,1151,{"$f":"CK1157*Inputs!$K$165","v":200.57535360096131},230862.23199470647,null,1151,{"$f":"CO1157*Inputs!$L$165","v":559.47404031997633},643954.62040829274,null,1151,{"$f":"CS1157*Inputs!$L$165","v":193.23251792000124},222410.62812592144,null,1151,537.9558079999772,619187.13500797376,null,1151,185.8004980000012,213856.37319800138,null,1151,517.26519999997811,595372.24519997486,null,null,null,null,1151,178.65432500000114,205631.1280750013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160,{"$f":"AC1166*Inputs!$D$165","v":624.76831237316071},724731.24235286645,null,1160,{"$f":"AG1166*Inputs!$D$165","v":215.51675046801361},249999.4305428958,null,1160,{"$f":"AK1166*Inputs!$E$165","v":620.11743163589153},719336.22069763415,null,1160,{"$f":"AO1166*Inputs!$E$165","v":213.91240741242044},248138.39259840769,null,1160,{"$f":"AS1166*Inputs!$F$165","v":620.11743163589153},719336.22069763415,null,1160,{"$f":"AW1166*Inputs!$F$165","v":213.91240741242044},248138.39259840769,null,1160,{"$f":"(BA1166*0.99)*Inputs!$G$165","v":620.11743163589153},719336.22069763415,null,1160,{"$f":"(BE1166*0.99)*Inputs!$G$165","v":213.91240741242044},248138.39259840769,null,1160,{"$f":"BI1166*Inputs!$H$165","v":626.38124407665816},726602.24312892347,null,1160,{"$f":"BM1166*Inputs!$H$165","v":216.07313880042469},250644.84100849263,null,1160,{"$f":"BQ1166*Inputs!$I$165","v":626.38124407665816},726602.24312892347,null,1160,{"$f":"BU1166*Inputs!$I$165","v":216.07313880042469},250644.84100849263,null,1160,{"$f":"BY1166*Inputs!$J$165","v":604.03205793313236},700677.18720243359,null,1160,{"$f":"CC1166*Inputs!$J$165","v":208.36368254621476},241701.87175360913,null,1160,{"$f":"CG1166*Inputs!$K$165","v":579.12948986877507},671790.20824777905,null,1160,{"$f":"CK1166*Inputs!$K$165","v":199.77342526003335},231737.17330163869,null,1160,{"$f":"CO1166*Inputs!$L$165","v":557.92821759997594},647196.73241597204,null,1160,{"$f":"CS1166*Inputs!$L$165","v":192.4599472640013},223253.53882624151,null,1160,536.46943999997688,622304.55039997317,null,1160,185.05764160000123,214666.86425600143,null,1160,515.83599999997773,598369.75999997417,null,null,null,null,1160,177.94004000000118,206410.44640000135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1167,{"$f":"AC1173*Inputs!$D$165","v":623.421968853061},727533.43765152222,null,1167,{"$f":"AG1173*Inputs!$D$165","v":214.84387544614526},250722.80264565151,null,1167,{"$f":"AK1173*Inputs!$E$165","v":618.78111052412999},722117.55598165968,null,1167,{"$f":"AO1173*Inputs!$E$165","v":213.24454138575211},248856.3797971727,null,1167,{"$f":"AS1173*Inputs!$F$165","v":618.78111052412999},722117.55598165968,null,1167,{"$f":"AW1173*Inputs!$F$165","v":213.24454138575211},248856.3797971727,null,1167,{"$f":"(BA1173*0.99)*Inputs!$G$165","v":618.78111052412999},722117.55598165968,null,1167,{"$f":"(BE1173*0.99)*Inputs!$G$165","v":213.24454138575211},248856.3797971727,null,1167,{"$f":"BI1173*Inputs!$H$165","v":625.03142477184849},729411.67270874721,null,1167,{"$f":"BM1173*Inputs!$H$165","v":215.39852665227485},251370.08060320475,null,1167,{"$f":"BQ1173*Inputs!$I$165","v":625.03142477184849},729411.67270874721,null,1167,{"$f":"BU1173*Inputs!$I$165","v":215.39852665227485},251370.08060320475,null,1167,{"$f":"BY1173*Inputs!$J$165","v":602.73039997285298},703386.3767683194,null,1167,{"$f":"CC1173*Inputs!$J$165","v":207.71314045542417},242401.23491148002,null,1167,{"$f":"CG1173*Inputs!$K$165","v":577.8814956594947},674387.70543463028,null,1167,{"$f":"CK1173*Inputs!$K$165","v":199.14970321708935},232407.70365434326,null,1167,{"$f":"CO1173*Inputs!$L$165","v":556.72591103997559},649699.13818365149,null,1167,{"$f":"CS1173*Inputs!$L$165","v":191.85905897600131},223899.52182499351,null,1167,535.31337599997653,624710.70979197265,null,1167,184.47986440000125,215288.00175480146,null,1167,514.72439999997744,600683.37479997368,null,null,null,null,1167,177.38448500000121,207007.69399500141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170,{"$f":"AC1176*Inputs!$D$165","v":622.84496448730397},728728.60845014569,null,1170,{"$f":"AG1176*Inputs!$D$165","v":214.55550043677314},251029.93551102458,null,1170,{"$f":"AK1176*Inputs!$E$165","v":618.20840147623221},723303.82972719171,null,1170,{"$f":"AO1176*Inputs!$E$165","v":212.95831308860858},249161.22631367203,null,1170,{"$f":"AS1176*Inputs!$F$165","v":618.20840147623221},723303.82972719171,null,1170,{"$f":"AW1176*Inputs!$F$165","v":212.95831308860858},249161.22631367203,null,1170,{"$f":"(BA1176*0.99)*Inputs!$G$165","v":618.20840147623221},723303.82972719171,null,1170,{"$f":"(BE1176*0.99)*Inputs!$G$165","v":212.95831308860858},249161.22631367203,null,1170,{"$f":"BI1176*Inputs!$H$165","v":624.45293078407292},730609.92901736533,null,1170,{"$f":"BM1176*Inputs!$H$165","v":215.10940716021068},251678.00637744649,null,1170,{"$f":"BQ1176*Inputs!$I$165","v":624.45293078407292},730609.92901736533,null,1170,{"$f":"BU1176*Inputs!$I$165","v":215.10940716021068},251678.00637744649,null,1170,{"$f":"BY1176*Inputs!$J$165","v":602.17254656130467},704541.87947672652,null,1170,{"$f":"CC1176*Inputs!$J$165","v":207.43433670222825},242698.17394160706,null,1170,{"$f":"CG1176*Inputs!$K$165","v":577.3466409983746},675495.56996809831,null,1170,{"$f":"CK1176*Inputs!$K$165","v":198.8823937701134},232692.40071103268,null,1170,{"$f":"CO1176*Inputs!$L$165","v":556.21063679997553},650766.44505597139,null,1170,{"$f":"CS1176*Inputs!$L$165","v":191.60153542400133},224173.79644608154,null,1170,534.81791999997643,625736.96639997244,null,1170,184.23224560000128,215551.7273520015,null,1170,514.24799999997731,601670.15999997349,null,null,null,null,1170,177.14639000000122,207261.27630000142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180,{"$f":"AC1186*Inputs!$D$165","v":620.921616601447},732687.5075897075,null,1180,{"$f":"AG1186*Inputs!$D$165","v":213.59425040553268},252041.21547852855,null,1180,{"$f":"AK1186*Inputs!$E$165","v":616.29937131657266},727233.25815355568,null,1180,{"$f":"AO1186*Inputs!$E$165","v":212.00421876479669},250164.97814246008,null,1180,{"$f":"AS1186*Inputs!$F$165","v":616.29937131657266},727233.25815355568,null,1180,{"$f":"AW1186*Inputs!$F$165","v":212.00421876479669},250164.97814246008,null,1180,{"$f":"(BA1186*0.99)*Inputs!$G$165","v":616.29937131657266},727233.25815355568,null,1180,{"$f":"(BE1186*0.99)*Inputs!$G$165","v":212.00421876479669},250164.97814246008,null,1180,{"$f":"BI1186*Inputs!$H$165","v":622.52461749148756},734579.04863995535,null,1180,{"$f":"BM1186*Inputs!$H$165","v":214.14567551999667},252691.89711359606,null,1180,{"$f":"BQ1186*Inputs!$I$165","v":622.52461749148756},734579.04863995535,null,1180,{"$f":"BU1186*Inputs!$I$165","v":214.14567551999667},252691.89711359606,null,1180,{"$f":"BY1186*Inputs!$J$165","v":600.31303518947698},708369.38152358285,null,1180,{"$f":"CC1186*Inputs!$J$165","v":206.50499085824174},243675.88921272525,null,1180,{"$f":"CG1186*Inputs!$K$165","v":575.56379212797412},679165.27471100946,null,1180,{"$f":"CK1186*Inputs!$K$165","v":197.99136228019344},233629.80749062827,null,1180,{"$f":"CO1186*Inputs!$L$165","v":554.49305599997501},654301.80607997056,null,1180,{"$f":"CS1186*Inputs!$L$165","v":190.74312358400138},225076.88582912163,null,1180,533.16639999997597,629136.35199997167,null,1180,183.40684960000132,216420.08252800157,null,1180,512.65999999997689,604938.79999997269,null,null,null,null,1180,176.35274000000126,208096.2332000015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182,{"$f":"AC1188*Inputs!$D$165","v":620.53694702427561},733474.67138269381,null,1182,{"$f":"AG1188*Inputs!$D$165","v":213.40200039928459},252241.1644719544,null,1182,{"$f":"AK1188*Inputs!$E$165","v":615.91756528464077},728014.56216644542,null,1182,{"$f":"AO1188*Inputs!$E$165","v":211.81339990003431},250363.43868184055,null,1182,{"$f":"AS1188*Inputs!$F$165","v":615.91756528464077},728014.56216644542,null,1182,{"$f":"AW1188*Inputs!$F$165","v":211.81339990003431},250363.43868184055,null,1182,{"$f":"(BA1188*0.99)*Inputs!$G$165","v":615.91756528464077},728014.56216644542,null,1182,{"$f":"(BE1188*0.99)*Inputs!$G$165","v":211.81339990003431},250363.43868184055,null,1182,{"$f":"BI1188*Inputs!$H$165","v":622.13895483297051},735368.2446125712,null,1182,{"$f":"BM1188*Inputs!$H$165","v":213.95292919195384},252892.36230488945,null,1182,{"$f":"BQ1188*Inputs!$I$165","v":622.13895483297051},735368.2446125712,null,1182,{"$f":"BU1188*Inputs!$I$165","v":213.95292919195384},252892.36230488945,null,1182,{"$f":"BY1188*Inputs!$J$165","v":599.94113291511144},709130.41910566168,null,1182,{"$f":"CC1188*Inputs!$J$165","v":206.31912168944442},243869.20183692331,null,1182,{"$f":"CG1188*Inputs!$K$165","v":575.20722235389405},679894.93682230276,null,1182,{"$f":"CK1188*Inputs!$K$165","v":197.81315598220942},233815.15037097153,null,1182,{"$f":"CO1188*Inputs!$L$165","v":554.14953983997498},655004.75609085045,null,1182,{"$f":"CS1188*Inputs!$L$165","v":190.57144121600138},225255.44351731363,null,1182,532.8360959999759,629812.26547197148,null,1182,183.24177040000131,216591.77261280155,null,1182,512.34239999997681,605588.71679997258,null,null,null,null,1182,176.19401000000127,208261.31982000149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191,{"$f":"AC1197*Inputs!$D$165","v":618.80593392700484},736997.86730706273,null,1191,{"$f":"AG1197*Inputs!$D$165","v":212.53687537116818},253131.41856706131,null,1191,{"$f":"AK1197*Inputs!$E$165","v":614.19943814094768},731511.53082586871,null,1191,{"$f":"AO1197*Inputs!$E$165","v":210.95471500860364},251247.06557524693,null,1191,{"$f":"AS1197*Inputs!$F$165","v":614.19943814094768},731511.53082586871,null,1191,{"$f":"AW1197*Inputs!$F$165","v":210.95471500860364},251247.06557524693,null,1191,{"$f":"(BA1197*0.99)*Inputs!$G$165","v":614.19943814094768},731511.53082586871,null,1191,{"$f":"(BE1197*0.99)*Inputs!$G$165","v":210.95471500860364},251247.06557524693,null,1191,{"$f":"BI1197*Inputs!$H$165","v":620.40347286964413},738900.53618774621,null,1191,{"$f":"BM1197*Inputs!$H$165","v":213.08557071576126},253784.91472247167,null,1191,{"$f":"BQ1197*Inputs!$I$165","v":620.40347286964413},738900.53618774621,null,1191,{"$f":"BU1197*Inputs!$I$165","v":213.08557071576126},253784.91472247167,null,1191,{"$f":"BY1197*Inputs!$J$165","v":598.26757268046686},712536.67906243599,null,1191,{"$f":"CC1197*Inputs!$J$165","v":205.48271042985658},244729.90812195919,null,1191,{"$f":"CG1197*Inputs!$K$165","v":573.60265837053396},683160.76611930598,null,1191,{"$f":"CK1197*Inputs!$K$165","v":197.01122764128149},234640.37212076626,null,1191,{"$f":"CO1197*Inputs!$L$165","v":552.60371711997493},658151.02708989009,null,1191,{"$f":"CS1197*Inputs!$L$165","v":189.79887056000143},226050.4548369617,null,1191,531.34972799997593,632837.52604797133,null,1191,182.49891400000138,217356.20657400164,null,1191,510.91319999997683,608497.62119997235,null,null,null,null,1191,175.47972500000131,208996.35247500156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1194,{"$f":"AC1200*Inputs!$D$165","v":618.22892956124804},738165.34189613012,null,1194,{"$f":"AG1200*Inputs!$D$165","v":212.24850036179603},253424.70943198446,null,1194,{"$f":"AK1200*Inputs!$E$165","v":613.62672909305013},732670.31453710189,null,1194,{"$f":"AO1200*Inputs!$E$165","v":210.66848671146008},251538.17313348333,null,1194,{"$f":"AS1200*Inputs!$F$165","v":613.62672909305013},732670.31453710189,null,1194,{"$f":"AW1200*Inputs!$F$165","v":210.66848671146008},251538.17313348333,null,1194,{"$f":"(BA1200*0.99)*Inputs!$G$165","v":613.62672909305013},732670.31453710189,null,1194,{"$f":"(BE1200*0.99)*Inputs!$G$165","v":210.66848671146008},251538.17313348333,null,1194,{"$f":"BI1200*Inputs!$H$165","v":619.82497888186879},740071.02478495135,null,1194,{"$f":"BM1200*Inputs!$H$165","v":212.79645122369706},254078.9627610943,null,1194,{"$f":"BQ1200*Inputs!$I$165","v":619.82497888186879},740071.02478495135,null,1194,{"$f":"BU1200*Inputs!$I$165","v":212.79645122369706},254078.9627610943,null,1194,{"$f":"BY1200*Inputs!$J$165","v":597.70971926891889},713665.40480708913,null,1194,{"$f":"CC1200*Inputs!$J$165","v":205.20390667666064},245013.4645719328,null,1194,{"$f":"CG1200*Inputs!$K$165","v":573.06780370941408},684242.95762904047,null,1194,{"$f":"CK1200*Inputs!$K$165","v":196.74391819430551},234912.23832400076,null,1194,{"$f":"CO1200*Inputs!$L$165","v":552.08844287997499},659193.60079869011,null,1194,{"$f":"CS1200*Inputs!$L$165","v":189.54134700800145},226312.36832755373,null,1194,530.85427199997594,633840.00076797127,null,1194,182.25129520000138,217608.04646880165,null,1194,510.43679999997687,609461.53919997241,null,null,null,null,1194,175.24163000000132,209238.50622000158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,{"$f":"AC1207*Inputs!$D$165","v":616.88258604114856},740875.98583541939,null,1201,{"$f":"AG1207*Inputs!$D$165","v":211.57562533992774},254102.32603325322,null,1201,{"$f":"AK1207*Inputs!$E$165","v":612.29040798128881},735360.77998552786,null,1201,{"$f":"AO1207*Inputs!$E$165","v":210.00062068479178},252210.74544243494,null,1201,{"$f":"AS1207*Inputs!$F$165","v":612.29040798128881},735360.77998552786,null,1201,{"$f":"AW1207*Inputs!$F$165","v":210.00062068479178},252210.74544243494,null,1201,{"$f":"(BA1207*0.99)*Inputs!$G$165","v":612.29040798128881},735360.77998552786,null,1201,{"$f":"(BE1207*0.99)*Inputs!$G$165","v":210.00062068479178},252210.74544243494,null,1201,{"$f":"BI1207*Inputs!$H$165","v":618.47515957705946},742788.66665204836,null,1201,{"$f":"BM1207*Inputs!$H$165","v":212.12183907554726},254758.32872973225,null,1201,{"$f":"BQ1207*Inputs!$I$165","v":618.47515957705946},742788.66665204836,null,1201,{"$f":"BU1207*Inputs!$I$165","v":212.12183907554726},254758.32872973225,null,1201,{"$f":"BY1207*Inputs!$J$165","v":596.40806130863984},716286.08163167641,null,1201,{"$f":"CC1207*Inputs!$J$165","v":204.55336458587007},245668.59086762994,null,1201,{"$f":"CG1207*Inputs!$K$165","v":571.81980950013417},686755.5912096611,null,1201,{"$f":"CK1207*Inputs!$K$165","v":196.12019615136154},235540.3555777852,null,1201,{"$f":"CO1207*Inputs!$L$165","v":550.88613631997509},661614.24972029007,null,1201,{"$f":"CS1207*Inputs!$L$165","v":188.94045872000149},226917.49092272177,null,1201,529.69820799997603,636167.54780797125,null,1201,181.67351800000142,218189.8951180017,null,1201,509.32519999997697,611699.56519997236,null,null,null,null,1201,174.68607500000135,209797.97607500161]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1211,{"$f":"AC1217*Inputs!$D$165","v":614.95923815529261},744715.63740605931,null,1211,{"$f":"AG1217*Inputs!$D$165","v":210.61437530868733},255054.00849882036,null,1211,{"$f":"AK1217*Inputs!$E$165","v":610.38137782163039},739171.84854199446,null,1211,{"$f":"AO1217*Inputs!$E$165","v":209.04652636097995},253155.34342314673,null,1211,{"$f":"AS1217*Inputs!$F$165","v":610.38137782163039},739171.84854199446,null,1211,{"$f":"AW1217*Inputs!$F$165","v":209.04652636097995},253155.34342314673,null,1211,{"$f":"(BA1217*0.99)*Inputs!$G$165","v":610.38137782163039},739171.84854199446,null,1211,{"$f":"(BE1217*0.99)*Inputs!$G$165","v":209.04652636097995},253155.34342314673,null,1211,{"$f":"BI1217*Inputs!$H$165","v":616.54684628447512},746638.23085049936,null,1211,{"$f":"BM1217*Inputs!$H$165","v":211.15810743533328},255712.46810418859,null,1211,{"$f":"BQ1217*Inputs!$I$165","v":616.54684628447512},746638.23085049936,null,1211,{"$f":"BU1217*Inputs!$I$165","v":211.15810743533328},255712.46810418859,null,1211,{"$f":"BY1217*Inputs!$J$165","v":594.54854993681306},719998.29397348058,null,1211,{"$f":"CC1217*Inputs!$J$165","v":203.62401874188359},246588.68669642103,null,1211,{"$f":"CG1217*Inputs!$K$165","v":570.03696062973449},690314.75932260847,null,1211,{"$f":"CK1217*Inputs!$K$165","v":195.22916466144162},236422.5184050058,null,1211,{"$f":"CO1217*Inputs!$L$165","v":549.16855551997537},665043.12073469022,null,1211,{"$f":"CS1217*Inputs!$L$165","v":188.08204688000154},227767.35877168187,null,1211,528.04668799997626,639464.53916797123,null,1211,180.84812200000147,219007.07574200179,null,1211,507.73719999997712,614869.74919997226,null,null,null,null,1211,173.8924250000014,210583.7266750017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1218,{"$f":"AC1224*Inputs!$D$165","v":613.61289463519324},747380.50566566538,null,1218,{"$f":"AG1224*Inputs!$D$165","v":209.94150028681892},255708.74734934545,null,1218,{"$f":"AK1224*Inputs!$E$165","v":609.04505670986919},741816.87907262065,null,1218,{"$f":"AO1224*Inputs!$E$165","v":208.37866033431158},253805.20828719149,null,1218,{"$f":"AS1224*Inputs!$F$165","v":609.04505670986919},741816.87907262065,null,1218,{"$f":"AW1224*Inputs!$F$165","v":208.37866033431158},253805.20828719149,null,1218,{"$f":"(BA1224*0.99)*Inputs!$G$165","v":609.04505670986919},741816.87907262065,null,1218,{"$f":"(BE1224*0.99)*Inputs!$G$165","v":208.37866033431158},253805.20828719149,null,1218,{"$f":"BI1224*Inputs!$H$165","v":615.19702697966579},749309.97886123299,null,1218,{"$f":"BM1224*Inputs!$H$165","v":210.48349528718342},256368.8972597894,null,1218,{"$f":"BQ1224*Inputs!$I$165","v":615.19702697966579},749309.97886123299,null,1218,{"$f":"BU1224*Inputs!$I$165","v":210.48349528718342},256368.8972597894,null,1218,{"$f":"BY1224*Inputs!$J$165","v":593.24689197653413},722574.71442741854,null,1218,{"$f":"CC1224*Inputs!$J$165","v":202.97347665109299},247221.69456103127,null,1218,{"$f":"CG1224*Inputs!$K$165","v":568.78896642045459},692784.96110011369,null,1218,{"$f":"CK1224*Inputs!$K$165","v":194.60544261849762},237029.42910933011,null,1218,{"$f":"CO1224*Inputs!$L$165","v":547.96624895997547},667422.89123325015,null,1218,{"$f":"CS1224*Inputs!$L$165","v":187.48115859200155},228352.0511650579,null,1218,526.89062399997636,641752.78003197117,null,1218,180.27034480000148,219569.27996640181,null,1218,506.62559999997723,{"$f":"CW1224*CV1224","v":617069.98079997231},null,null,null,null,1218,173.33687000000143,{"$f":"DD1224*DC1224","v":211124.30766000174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1220,{"$f":"AC1226*Inputs!$D$165","v":613.22822505802185},748138.43457078666,null,1220,{"$f":"AG1226*Inputs!$D$165","v":209.74925028057083},255894.08534229643,null,1220,{"$f":"AK1226*Inputs!$E$165","v":608.6632506779373},742569.16582708352,null,1220,{"$f":"AO1226*Inputs!$E$165","v":208.1878414695492},253989.16659285003,null,1220,{"$f":"AS1226*Inputs!$F$165","v":608.6632506779373},742569.16582708352,null,1220,{"$f":"AW1226*Inputs!$F$165","v":208.1878414695492},253989.16659285003,null,1220,{"$f":"(BA1226*0.99)*Inputs!$G$165","v":608.6632506779373},742569.16582708352,null,1220,{"$f":"(BE1226*0.99)*Inputs!$G$165","v":208.1878414695492},253989.16659285003,null,1220,{"$f":"BI1226*Inputs!$H$165","v":614.81136432114874},750069.86447180144,null,1220,{"$f":"BM1226*Inputs!$H$165","v":210.29074895914061},256554.71373015156,null,1220,{"$f":"BQ1226*Inputs!$I$165","v":614.81136432114874},750069.86447180144,null,1220,{"$f":"BU1226*Inputs!$I$165","v":210.29074895914061},256554.71373015156,null,1220,{"$f":"BY1226*Inputs!$J$165","v":592.87498970216859},723307.48743664566,null,1220,{"$f":"CC1226*Inputs!$J$165","v":202.7876074822957},247400.88112840074,null,1220,{"$f":"CG1226*Inputs!$K$165","v":568.43239664637451},693487.52390857693,null,1220,{"$f":"CK1226*Inputs!$K$165","v":194.42723632051363},237201.22831102661,null,1220,{"$f":"CO1226*Inputs!$L$165","v":547.62273279997544},668099.73401597003,null,1220,{"$f":"CS1226*Inputs!$L$165","v":187.30947622400157},228517.56099328192,null,1220,526.5603199999764,642403.59039997123,null,1220,180.1052656000015,219728.42403200184,null,1220,506.30799999997726,617695.7599999723,null,null,null,null,1220,173.17814000000143,211277.33080000174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231,{"$f":"AC1237*Inputs!$D$165","v":611.11254238358003},752279.53967418708,null,1231,{"$f":"AG1237*Inputs!$D$165","v":208.69187524620634},256899.69842808001,null,1231,{"$f":"AK1237*Inputs!$E$165","v":606.56331750231266},746679.44384534692,null,1231,{"$f":"AO1237*Inputs!$E$165","v":207.13833771335615},254987.29372514141,null,1231,{"$f":"AS1237*Inputs!$F$165","v":606.56331750231266},746679.44384534692,null,1231,{"$f":"AW1237*Inputs!$F$165","v":207.13833771335615},254987.29372514141,null,1231,{"$f":"(BA1237*0.99)*Inputs!$G$165","v":606.56331750231266},746679.44384534692,null,1231,{"$f":"(BE1237*0.99)*Inputs!$G$165","v":207.13833771335615},254987.29372514141,null,1231,{"$f":"BI1237*Inputs!$H$165","v":612.69021969930577},754221.66044984537,null,1231,{"$f":"BM1237*Inputs!$H$165","v":209.23064415490521},257562.92295468831,null,1231,{"$f":"BQ1237*Inputs!$I$165","v":612.69021969930577},754221.66044984537,null,1231,{"$f":"BU1237*Inputs!$I$165","v":209.23064415490521},257562.92295468831,null,1231,{"$f":"BY1237*Inputs!$J$165","v":590.82952719315892},727311.14797477867,null,1231,{"$f":"CC1237*Inputs!$J$165","v":201.76532705391054},248373.11760336388,null,1231,{"$f":"CG1237*Inputs!$K$165","v":566.4712628889348},697326.12461627868,null,1231,{"$f":"CK1237*Inputs!$K$165","v":193.44710168160168},238133.38217005166,null,1231,{"$f":"CO1237*Inputs!$L$165","v":545.7333939199757},671797.80791549012,null,1231,{"$f":"CS1237*Inputs!$L$165","v":186.36522320000162},229415.589759202,null,1231,524.74364799997659,645959.43068797118,null,1231,179.19733000000156,220591.91323000193,null,1231,504.56119999997742,621114.83719997224,null,null,null,null,1231,172.30512500000148,212107.60887500181]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232,{"$f":"AC1238*Inputs!$D$165","v":610.92020759499439},752653.69575703307,null,1232,{"$f":"AG1238*Inputs!$D$165","v":208.59575024308228},256989.96429947737,null,1232,{"$f":"AK1238*Inputs!$E$165","v":606.37241448634677},747050.81464717921,null,1232,{"$f":"AO1238*Inputs!$E$165","v":207.04292828097496},255076.88764216116,null,1232,{"$f":"AS1238*Inputs!$F$165","v":606.37241448634677},747050.81464717921,null,1232,{"$f":"AW1238*Inputs!$F$165","v":207.04292828097496},255076.88764216116,null,1232,{"$f":"(BA1238*0.99)*Inputs!$G$165","v":606.37241448634677},747050.81464717921,null,1232,{"$f":"(BE1238*0.99)*Inputs!$G$165","v":207.04292828097496},255076.88764216116,null,1232,{"$f":"BI1238*Inputs!$H$165","v":612.49738837004725},754596.78247189824,null,1232,{"$f":"BM1238*Inputs!$H$165","v":209.13427099088381},257653.42186076884,null,1232,{"$f":"BQ1238*Inputs!$I$165","v":612.49738837004725},754596.78247189824,null,1232,{"$f":"BU1238*Inputs!$I$165","v":209.13427099088381},257653.42186076884,null,1232,{"$f":"BY1238*Inputs!$J$165","v":590.64357605597615},727672.88570096262,null,1232,{"$f":"CC1238*Inputs!$J$165","v":201.67239246951189},248460.38752243866,null,1232,{"$f":"CG1238*Inputs!$K$165","v":566.29297800189477},697672.94889833441,null,1232,{"$f":"CK1238*Inputs!$K$165","v":193.35799853260968},238217.05419217513,null,1232,{"$f":"CO1238*Inputs!$L$165","v":545.56163583997568},672131.93535485002,null,1232,{"$f":"CS1238*Inputs!$L$165","v":186.27938201600162},229496.19864371399,null,1232,524.57849599997655,646280.70707197115,null,1232,179.11479040000154,220669.4217728019,null,1232,504.40239999997743,621423.75679997215,null,null,null,null,1232,172.22576000000149,212182.13632000182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242,{"$f":"AC1248*Inputs!$D$165","v":608.99685970913811},756374.09975874948,null,1242,{"$f":"AG1248*Inputs!$D$165","v":207.63450021184181},257882.04926310753,null,1242,{"$f":"AK1248*Inputs!$E$165","v":604.4633843266879},750743.52333374636,null,1242,{"$f":"AO1248*Inputs!$E$165","v":206.08883395716308},255962.33177479653,null,1242,{"$f":"AS1248*Inputs!$F$165","v":604.4633843266879},750743.52333374636,null,1242,{"$f":"AW1248*Inputs!$F$165","v":206.08883395716308},255962.33177479653,null,1242,{"$f":"(BA1248*0.99)*Inputs!$G$165","v":604.4633843266879},750743.52333374636,null,1242,{"$f":"(BE1248*0.99)*Inputs!$G$165","v":206.08883395716308},255962.33177479653,null,1242,{"$f":"BI1248*Inputs!$H$165","v":610.56907507746257},758326.79124620848,null,1242,{"$f":"BM1248*Inputs!$H$165","v":208.17053935066977},258547.80987353186,null,1242,{"$f":"BQ1248*Inputs!$I$165","v":610.56907507746257},758326.79124620848,null,1242,{"$f":"BU1248*Inputs!$I$165","v":208.17053935066977},258547.80987353186,null,1242,{"$f":"BY1248*Inputs!$J$165","v":588.78406468414914},731269.80833771324,null,1242,{"$f":"CC1248*Inputs!$J$165","v":200.74304662552535},249322.86390890248,null,1242,{"$f":"CG1248*Inputs!$K$165","v":564.51012913149486},701121.5803813166,null,1242,{"$f":"CK1248*Inputs!$K$165","v":192.4669670426897},239043.97306702062,null,1242,{"$f":"CO1248*Inputs!$L$165","v":543.84405503997573},675454.31635964988,null,1242,{"$f":"CS1248*Inputs!$L$165","v":185.42097017600165},230292.84495859404,null,1242,522.92697599997666,649475.30419197096,null,1242,178.28939440000158,221435.42784480198,null,1242,502.81439999997758,624495.48479997215,null,null,null,null,1242,171.43211000000153,212918.68062000189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1245,{"$f":"AC1251*Inputs!$D$165","v":608.4198553433813},757482.71990250971,null,1245,{"$f":"AG1251*Inputs!$D$165","v":207.34612520246972},258145.9258770748,null,1245,{"$f":"AK1251*Inputs!$E$165","v":603.89067527879035},751843.89072209399,null,1245,{"$f":"AO1251*Inputs!$E$165","v":205.80260566001957},256224.24404672437,null,1245,{"$f":"AS1251*Inputs!$F$165","v":603.89067527879035},751843.89072209399,null,1245,{"$f":"AW1251*Inputs!$F$165","v":205.80260566001957},256224.24404672437,null,1245,{"$f":"(BA1251*0.99)*Inputs!$G$165","v":603.89067527879035},751843.89072209399,null,1245,{"$f":"(BE1251*0.99)*Inputs!$G$165","v":205.80260566001957},256224.24404672437,null,1245,{"$f":"BI1251*Inputs!$H$165","v":609.99058108968723},759438.27345666056,null,1245,{"$f":"BM1251*Inputs!$H$165","v":207.88141985860562},258812.36772396401,null,1245,{"$f":"BQ1251*Inputs!$I$165","v":609.99058108968723},759438.27345666056,null,1245,{"$f":"BU1251*Inputs!$I$165","v":207.88141985860562},258812.36772396401,null,1245,{"$f":"BY1251*Inputs!$J$165","v":588.22621127260106},732341.6330343883,null,1245,{"$f":"CC1251*Inputs!$J$165","v":200.46424287232946},249577.98237605017,null,1245,{"$f":"CG1251*Inputs!$K$165","v":563.97527447037498},702149.21671561687,null,1245,{"$f":"CK1251*Inputs!$K$165","v":192.19965759571377},239288.57370666365,null,1245,{"$f":"CO1251*Inputs!$L$165","v":543.3287807999759},676444.33209597005,null,1245,{"$f":"CS1251*Inputs!$L$165","v":185.16344662400169},230528.49104688212,null,1245,522.43151999997679,650427.24239997112,null,1245,178.04177560000161,221662.01062200201,null,1245,502.33799999997763,625410.80999997212,null,null,null,null,1245,171.19401500000154,213136.54867500192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251,{"$f":"AC1257*Inputs!$D$165","v":607.26584661186757},759689.57411144639,null,1251,{"$f":"AG1257*Inputs!$D$165","v":206.76937518372543},258668.48835484052,null,1251,{"$f":"AK1257*Inputs!$E$165","v":602.74525718299503},754034.31673592678,null,1251,{"$f":"AO1257*Inputs!$E$165","v":205.23014906573243},256742.91648123128,null,1251,{"$f":"AS1257*Inputs!$F$165","v":602.74525718299503},754034.31673592678,null,1251,{"$f":"AW1257*Inputs!$F$165","v":205.23014906573243},256742.91648123128,null,1251,{"$f":"(BA1257*0.99)*Inputs!$G$165","v":602.74525718299503},754034.31673592678,null,1251,{"$f":"(BE1257*0.99)*Inputs!$G$165","v":205.23014906573243},256742.91648123128,null,1251,{"$f":"BI1257*Inputs!$H$165","v":608.83359311413642},761650.82498578471,null,1251,{"$f":"BM1257*Inputs!$H$165","v":207.30318087447722},259336.27927397101,null,1251,{"$f":"BQ1257*Inputs!$I$165","v":608.83359311413642},761650.82498578471,null,1251,{"$f":"BU1257*Inputs!$I$165","v":207.30318087447722},259336.27927397101,null,1251,{"$f":"BY1257*Inputs!$J$165","v":587.11050444950479},734475.24106633046,null,1251,{"$f":"CC1257*Inputs!$J$165","v":199.90663536593755},250083.20084278786,null,1251,{"$f":"CG1257*Inputs!$K$165","v":562.905565148135},704194.86200031685,null,1251,{"$f":"CK1257*Inputs!$K$165","v":191.6650387017618},239772.963415904,null,1251,{"$f":"CO1257*Inputs!$L$165","v":542.29823231997591},678415.0886322899,null,1251,{"$f":"CS1257*Inputs!$L$165","v":184.64839952000173},230995.14779952218,null,1251,521.44060799997681,652322.20060797094,null,1251,177.54653800000165,222110.71903800205,null,1251,501.38519999997771,627232.88519997208,null,null,null,null,1251,170.71782500000157,213567.99907500195]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262,{"$f":"AC1268*Inputs!$D$165","v":605.58812526964743},764252.21409029502,null,null,null,null,null,1262,{"$f":"AK1268*Inputs!$E$165","v":601.08002508153584},758562.99165289826,null,null,null,null,null,1262,{"$f":"AS1268*Inputs!$F$165","v":601.08002508153584},758562.99165289826,null,null,null,null,null,1262,{"$f":"(BA1268*0.99)*Inputs!$G$165","v":601.08002508153584},758562.99165289826,null,null,null,null,null,1262,{"$f":"BI1268*Inputs!$H$165","v":607.15154048639988},766225.24409383663,null,null,null,null,null,1262,{"$f":"BQ1268*Inputs!$I$165","v":607.15154048639988},766225.24409383663,null,null,null,null,null,1262,{"$f":"BY1268*Inputs!$J$165","v":585.48846719999995},738886.44560639991,null,null,null,null,null,1262,{"$f":"CG1268*Inputs!$K$165","v":561.35040000000004},708424.20480000007,null,null,null,null,null,1262,{"$f":"CO1268*Inputs!$L$165","v":540.80000000000007},682489.60000000009,null,null,null,null,null,1262,520,656240,null,null,null,null,null,1262,500,631000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1269,{"$f":"AC1275*Inputs!$D$165","v":605.58812526964743},768491.33096718264,null,null,null,null,null,1269,{"$f":"AK1275*Inputs!$E$165","v":601.08002508153584},762770.55182846903,null,null,null,null,null,1269,{"$f":"AS1275*Inputs!$F$165","v":601.08002508153584},762770.55182846903,null,null,null,null,null,1269,{"$f":"(BA1275*0.99)*Inputs!$G$165","v":601.08002508153584},762770.55182846903,null,null,null,null,null,1269,{"$f":"BI1275*Inputs!$H$165","v":607.15154048639988},770475.30487724149,null,null,null,null,null,1269,{"$f":"BQ1275*Inputs!$I$165","v":607.15154048639988},770475.30487724149,null,null,null,null,null,1269,{"$f":"BY1275*Inputs!$J$165","v":585.48846719999995},742984.86487679998,null,null,null,null,null,1269,{"$f":"CG1275*Inputs!$K$165","v":561.35040000000004},712353.65760000004,null,null,null,null,null,1269,{"$f":"CO1275*Inputs!$L$165","v":540.80000000000007},686275.20000000007,null,null,null,null,null,1269,520,659880,null,null,null,null,null,1269,500,634500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1270,{"$f":"AC1276*Inputs!$D$165","v":605.58812526964743},769096.91909245227,null,null,null,null,null,1270,{"$f":"AK1276*Inputs!$E$165","v":601.08002508153584},763371.63185355056,null,null,null,null,null,1270,{"$f":"AS1276*Inputs!$F$165","v":601.08002508153584},763371.63185355056,null,null,null,null,null,1270,{"$f":"(BA1276*0.99)*Inputs!$G$165","v":601.08002508153584},763371.63185355056,null,null,null,null,null,1270,{"$f":"BI1276*Inputs!$H$165","v":607.15154048639988},771082.45641772787,null,null,null,null,null,1270,{"$f":"BQ1276*Inputs!$I$165","v":607.15154048639988},771082.45641772787,null,null,null,null,null,1270,{"$f":"BY1276*Inputs!$J$165","v":585.48846719999995},743570.35334399994,null,null,null,null,null,1270,{"$f":"CG1276*Inputs!$K$165","v":561.35040000000004},712915.00800000003,null,null,null,null,null,1270,{"$f":"CO1276*Inputs!$L$165","v":540.80000000000007},686816.00000000012,null,null,null,null,null,1270,520,660400,null,null,null,null,null,1270,500,635000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1282,{"$f":"AC1288*Inputs!$D$165","v":605.58812526964743},776363.97659568803,null,null,null,null,null,1282,{"$f":"AK1288*Inputs!$E$165","v":601.08002508153584},770584.59215452895,null,null,null,null,null,1282,{"$f":"AS1288*Inputs!$F$165","v":601.08002508153584},770584.59215452895,null,null,null,null,null,1282,{"$f":"(BA1288*0.99)*Inputs!$G$165","v":601.08002508153584},770584.59215452895,null,null,null,null,null,1282,{"$f":"BI1288*Inputs!$H$165","v":607.15154048639988},778368.2749035646,null,null,null,null,null,1282,{"$f":"BQ1288*Inputs!$I$165","v":607.15154048639988},778368.2749035646,null,null,null,null,null,1282,{"$f":"BY1288*Inputs!$J$165","v":585.48846719999995},750596.21495039994,null,null,null,null,null,1282,{"$f":"CG1288*Inputs!$K$165","v":561.35040000000004},719651.2128000001,null,null,null,null,null,1282,{"$f":"CO1288*Inputs!$L$165","v":540.80000000000007},693305.60000000009,null,null,null,null,null,1282,520,666640,null,null,null,null,null,1282,500,{"$f":"CW1288*CV1288","v":641000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1289,{"$f":"AC1295*Inputs!$D$165","v":605.58812526964743},780603.09347257554,null,null,null,null,null,1289,{"$f":"AK1295*Inputs!$E$165","v":601.08002508153584},774792.15233009972,null,null,null,null,null,1289,{"$f":"AS1295*Inputs!$F$165","v":601.08002508153584},774792.15233009972,null,null,null,null,null,1289,{"$f":"(BA1295*0.99)*Inputs!$G$165","v":601.08002508153584},774792.15233009972,null,null,null,null,null,1289,{"$f":"BI1295*Inputs!$H$165","v":607.15154048639988},782618.33568696945,null,null,null,null,null,1289,{"$f":"BQ1295*Inputs!$I$165","v":607.15154048639988},782618.33568696945,null,null,null,null,null,1289,{"$f":"BY1295*Inputs!$J$165","v":585.48846719999995},754694.6342207999,null,null,null,null,null,1289,{"$f":"CG1295*Inputs!$K$165","v":561.35040000000004},723580.66560000007,null,null,null,null,null,1289,{"$f":"CO1295*Inputs!$L$165","v":540.80000000000007},697091.20000000007,null,null,null,null,null,1289,520,670280,null,null,null,null,null,1289,500,644500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1293,{"$f":"AC1299*Inputs!$D$165","v":605.58812526964743},783025.44597365416,null,null,null,null,null,1293,{"$f":"AK1299*Inputs!$E$165","v":601.08002508153584},777196.47243042581,null,null,null,null,null,1293,{"$f":"AS1299*Inputs!$F$165","v":601.08002508153584},777196.47243042581,null,null,null,null,null,1293,{"$f":"(BA1299*0.99)*Inputs!$G$165","v":601.08002508153584},777196.47243042581,null,null,null,null,null,1293,{"$f":"BI1299*Inputs!$H$165","v":607.15154048639988},785046.94184891507,null,null,null,null,null,1293,{"$f":"BQ1299*Inputs!$I$165","v":607.15154048639988},785046.94184891507,null,null,null,null,null,1293,{"$f":"BY1299*Inputs!$J$165","v":585.48846719999995},757036.58808959997,null,null,null,null,null,1293,{"$f":"CG1299*Inputs!$K$165","v":561.35040000000004},725826.06720000005,null,null,null,null,null,1293,{"$f":"CO1299*Inputs!$L$165","v":540.80000000000007},699254.40000000014,null,null,null,null,null,1293,520,672360,null,null,null,null,null,1293,500,646500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300,{"$f":"AC1306*Inputs!$D$165","v":605.58812526964743},787264.56285054167,null,null,null,null,null,1300,{"$f":"AK1306*Inputs!$E$165","v":601.08002508153584},781404.03260599659,null,null,null,null,null,1300,{"$f":"AS1306*Inputs!$F$165","v":601.08002508153584},781404.03260599659,null,null,null,null,null,1300,{"$f":"(BA1306*0.99)*Inputs!$G$165","v":601.08002508153584},781404.03260599659,null,null,null,null,null,1300,{"$f":"BI1306*Inputs!$H$165","v":607.15154048639988},789297.00263231981,null,null,null,null,null,1300,{"$f":"BQ1306*Inputs!$I$165","v":607.15154048639988},789297.00263231981,null,null,null,null,null,1300,{"$f":"BY1306*Inputs!$J$165","v":585.48846719999995},761135.00735999993,null,null,null,null,null,1300,{"$f":"CG1306*Inputs!$K$165","v":561.35040000000004},729755.52,null,null,null,null,null,1300,{"$f":"CO1306*Inputs!$L$165","v":540.80000000000007},703040.00000000012,null,null,null,null,null,1300,520,676000,null,null,null,null,null,1300,500,650000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1308,{"$f":"AC1314*Inputs!$D$165","v":605.58812526964743},792109.2678526988,null,null,null,null,null,1308,{"$f":"AK1314*Inputs!$E$165","v":601.08002508153584},786212.67280664889,null,null,null,null,null,1308,{"$f":"AS1314*Inputs!$F$165","v":601.08002508153584},786212.67280664889,null,null,null,null,null,1308,{"$f":"(BA1314*0.99)*Inputs!$G$165","v":601.08002508153584},786212.67280664889,null,null,null,null,null,1308,{"$f":"BI1314*Inputs!$H$165","v":607.15154048639988},794154.21495621104,null,null,null,null,null,1308,{"$f":"BQ1314*Inputs!$I$165","v":607.15154048639988},794154.21495621104,null,null,null,null,null,1308,{"$f":"BY1314*Inputs!$J$165","v":585.48846719999995},765818.91509759997,null,null,null,null,null,1308,{"$f":"CG1314*Inputs!$K$165","v":561.35040000000004},734246.3232000001,null,null,null,null,null,1308,{"$f":"CO1314*Inputs!$L$165","v":540.80000000000007},707366.40000000014,null,null,null,null,null,1308,520,680160,null,null,null,null,null,1308,500,654000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1313,{"$f":"AC1319*Inputs!$D$165","v":605.58812526964743},795137.20847904705,null,null,null,null,null,1313,{"$f":"AK1319*Inputs!$E$165","v":601.08002508153584},789218.0729320565,null,null,null,null,null,1313,{"$f":"AS1319*Inputs!$F$165","v":601.08002508153584},789218.0729320565,null,null,null,null,null,1313,{"$f":"(BA1319*0.99)*Inputs!$G$165","v":601.08002508153584},789218.0729320565,null,null,null,null,null,1313,{"$f":"BI1319*Inputs!$H$165","v":607.15154048639988},797189.97265864303,null,null,null,null,null,1313,{"$f":"BQ1319*Inputs!$I$165","v":607.15154048639988},797189.97265864303,null,null,null,null,null,1313,{"$f":"BY1319*Inputs!$J$165","v":585.48846719999995},768746.35743359989,null,null,null,null,null,1313,{"$f":"CG1319*Inputs!$K$165","v":561.35040000000004},737053.07520000008,null,null,null,null,null,1313,{"$f":"CO1319*Inputs!$L$165","v":540.80000000000007},710070.40000000014,null,null,null,null,null,1313,520,682760,null,null,null,null,null,1313,500,656500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1320,{"$f":"AC1326*Inputs!$D$165","v":605.58812526964743},799376.32535593456,null,null,null,null,null,1320,{"$f":"AK1326*Inputs!$E$165","v":601.08002508153584},793425.63310762728,null,null,null,null,null,1320,{"$f":"AS1326*Inputs!$F$165","v":601.08002508153584},793425.63310762728,null,null,null,null,null,1320,{"$f":"(BA1326*0.99)*Inputs!$G$165","v":601.08002508153584},793425.63310762728,null,null,null,null,null,1320,{"$f":"BI1326*Inputs!$H$165","v":607.15154048639988},801440.03344204789,null,null,null,null,null,1320,{"$f":"BQ1326*Inputs!$I$165","v":607.15154048639988},801440.03344204789,null,null,null,null,null,1320,{"$f":"BY1326*Inputs!$J$165","v":585.48846719999995},772844.77670399996,null,null,null,null,null,1320,{"$f":"CG1326*Inputs!$K$165","v":561.35040000000004},740982.52800000005,null,null,null,null,null,1320,{"$f":"CO1326*Inputs!$L$165","v":540.80000000000007},713856.00000000012,null,null,null,null,null,1320,520,686400,null,null,null,null,null,1320,500,660000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1327,{"$f":"AC1333*Inputs!$D$165","v":605.58812526964743},803615.44223282218,null,null,null,null,null,1327,{"$f":"AK1333*Inputs!$E$165","v":601.08002508153584},797633.19328319805,null,null,null,null,null,1327,{"$f":"AS1333*Inputs!$F$165","v":601.08002508153584},797633.19328319805,null,null,null,null,null,1327,{"$f":"(BA1333*0.99)*Inputs!$G$165","v":601.08002508153584},797633.19328319805,null,null,null,null,null,1327,{"$f":"BI1333*Inputs!$H$165","v":607.15154048639988},805690.09422545263,null,null,null,null,null,1327,{"$f":"BQ1333*Inputs!$I$165","v":607.15154048639988},805690.09422545263,null,null,null,null,null,1327,{"$f":"BY1333*Inputs!$J$165","v":585.48846719999995},776943.19597439992,null,null,null,null,null,1327,{"$f":"CG1333*Inputs!$K$165","v":561.35040000000004},744911.98080000002,null,null,null,null,null,1327,{"$f":"CO1333*Inputs!$L$165","v":540.80000000000007},717641.60000000009,null,null,null,null,null,1327,520,690040,null,null,null,null,null,1327,500,663500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1333,{"$f":"AC1339*Inputs!$D$165","v":605.58812526964743},807248.97098444006,null,null,null,null,null,1333,{"$f":"AK1339*Inputs!$E$165","v":601.08002508153584},801239.67343368731,null,null,null,null,null,1333,{"$f":"AS1339*Inputs!$F$165","v":601.08002508153584},801239.67343368731,null,null,null,null,null,1333,{"$f":"(BA1339*0.99)*Inputs!$G$165","v":601.08002508153584},801239.67343368731,null,null,null,null,null,1333,{"$f":"BI1339*Inputs!$H$165","v":607.15154048639988},809333.003468371,null,null,null,null,null,1333,{"$f":"BQ1339*Inputs!$I$165","v":607.15154048639988},809333.003468371,null,null,null,null,null,1333,{"$f":"BY1339*Inputs!$J$165","v":585.48846719999995},780456.12677759991,null,null,null,null,null,1333,{"$f":"CG1339*Inputs!$K$165","v":561.35040000000004},748280.08319999999,null,null,null,null,null,1333,{"$f":"CO1339*Inputs!$L$165","v":540.80000000000007},720886.40000000014,null,null,null,null,null,1333,520,693160,null,null,null,null,null,1333,500,666500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1334,{"$f":"AC1340*Inputs!$D$165","v":605.58812526964743},807854.55910970969,null,null,null,null,null,1334,{"$f":"AK1340*Inputs!$E$165","v":601.08002508153584},801840.75345876883,null,null,null,null,null,1334,{"$f":"AS1340*Inputs!$F$165","v":601.08002508153584},801840.75345876883,null,null,null,null,null,1334,{"$f":"(BA1340*0.99)*Inputs!$G$165","v":601.08002508153584},801840.75345876883,null,null,null,null,null,1334,{"$f":"BI1340*Inputs!$H$165","v":607.15154048639988},809940.15500885749,null,null,null,null,null,1334,{"$f":"BQ1340*Inputs!$I$165","v":607.15154048639988},809940.15500885749,null,null,null,null,null,1334,{"$f":"BY1340*Inputs!$J$165","v":585.48846719999995},781041.61524479988,null,null,null,null,null,1334,{"$f":"CG1340*Inputs!$K$165","v":561.35040000000004},748841.43360000011,null,null,null,null,null,1334,{"$f":"CO1340*Inputs!$L$165","v":540.80000000000007},721427.20000000007,null,null,null,null,null,1334,520,693680,null,null,null,null,null,1334,500,667000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1346,{"$f":"AC1352*Inputs!$D$165","v":605.58812526964743},815121.61661294545,null,null,null,null,null,1346,{"$f":"AK1352*Inputs!$E$165","v":601.08002508153584},809053.71375974722,null,null,null,null,null,1346,{"$f":"AS1352*Inputs!$F$165","v":601.08002508153584},809053.71375974722,null,null,null,null,null,1346,{"$f":"(BA1352*0.99)*Inputs!$G$165","v":601.08002508153584},809053.71375974722,null,null,null,null,null,1346,{"$f":"BI1352*Inputs!$H$165","v":607.15154048639988},817225.97349469422,null,null,null,null,null,1346,{"$f":"BQ1352*Inputs!$I$165","v":607.15154048639988},817225.97349469422,null,null,null,null,null,1346,{"$f":"BY1352*Inputs!$J$165","v":585.48846719999995},788067.47685119987,null,null,null,null,null,1346,{"$f":"CG1352*Inputs!$K$165","v":561.35040000000004},755577.63840000005,null,null,null,null,null,1346,{"$f":"CO1352*Inputs!$L$165","v":540.80000000000007},727916.8,null,null,null,null,null,1346,520,699920,null,null,null,null,null,1346,500,{"$f":"CW1352*CV1352","v":673000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1351,{"$f":"AC1357*Inputs!$D$165","v":605.58812526964743},818149.5572392937,null,null,null,null,null,1351,{"$f":"AK1357*Inputs!$E$165","v":601.08002508153584},812059.11388515495,null,null,null,null,null,1351,{"$f":"AS1357*Inputs!$F$165","v":601.08002508153584},812059.11388515495,null,null,null,null,null,1351,{"$f":"(BA1357*0.99)*Inputs!$G$165","v":601.08002508153584},812059.11388515495,null,null,null,null,null,1351,{"$f":"BI1357*Inputs!$H$165","v":607.15154048639988},820261.73119712621,null,null,null,null,null,1351,{"$f":"BQ1357*Inputs!$I$165","v":607.15154048639988},820261.73119712621,null,null,null,null,null,1351,{"$f":"BY1357*Inputs!$J$165","v":585.48846719999995},790994.91918719991,null,null,null,null,null,1351,{"$f":"CG1357*Inputs!$K$165","v":561.35040000000004},758384.39040000003,null,null,null,null,null,1351,{"$f":"CO1357*Inputs!$L$165","v":540.80000000000007},730620.8,null,null,null,null,null,1351,520,702520,null,null,null,null,null,1351,500,675500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1358,{"$f":"AC1364*Inputs!$D$165","v":605.58812526964743},822388.67411618121,null,null,null,null,null,1358,{"$f":"AK1364*Inputs!$E$165","v":601.08002508153584},816266.67406072572,null,null,null,null,null,1358,{"$f":"AS1364*Inputs!$F$165","v":601.08002508153584},816266.67406072572,null,null,null,null,null,1358,{"$f":"(BA1364*0.99)*Inputs!$G$165","v":601.08002508153584},816266.67406072572,null,null,null,null,null,1358,{"$f":"BI1364*Inputs!$H$165","v":607.15154048639988},824511.79198053107,null,null,null,null,null,1358,{"$f":"BQ1364*Inputs!$I$165","v":607.15154048639988},824511.79198053107,null,null,null,null,null,1358,{"$f":"BY1364*Inputs!$J$165","v":585.48846719999995},795093.33845759998,null,null,null,null,null,1358,{"$f":"CG1364*Inputs!$K$165","v":561.35040000000004},762313.8432,null,null,null,null,null,1358,{"$f":"CO1364*Inputs!$L$165","v":540.80000000000007},734406.40000000014,null,null,null,null,null,1358,520,706160,null,null,null,null,null,1358,500,679000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1364,{"$f":"AC1370*Inputs!$D$165","v":605.58812526964743},826022.20286779909,null,null,null,null,null,1364,{"$f":"AK1370*Inputs!$E$165","v":601.08002508153584},819873.15421121486,null,null,null,null,null,1364,{"$f":"AS1370*Inputs!$F$165","v":601.08002508153584},819873.15421121486,null,null,null,null,null,1364,{"$f":"(BA1370*0.99)*Inputs!$G$165","v":601.08002508153584},819873.15421121486,null,null,null,null,null,1364,{"$f":"BI1370*Inputs!$H$165","v":607.15154048639988},828154.70122344943,null,null,null,null,null,1364,{"$f":"BQ1370*Inputs!$I$165","v":607.15154048639988},828154.70122344943,null,null,null,null,null,1364,{"$f":"BY1370*Inputs!$J$165","v":585.48846719999995},798606.26926079998,null,null,null,null,null,1364,{"$f":"CG1370*Inputs!$K$165","v":561.35040000000004},765681.94560000009,null,null,null,null,null,1364,{"$f":"CO1370*Inputs!$L$165","v":540.80000000000007},737651.20000000007,null,null,null,null,null,1364,520,709280,null,null,null,null,null,1364,500,682000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1371,{"$f":"AC1377*Inputs!$D$165","v":605.58812526964743},830261.3197446866,null,null,null,null,null,1371,{"$f":"AK1377*Inputs!$E$165","v":601.08002508153584},824080.71438678564,null,null,null,null,null,1371,{"$f":"AS1377*Inputs!$F$165","v":601.08002508153584},824080.71438678564,null,null,null,null,null,1371,{"$f":"(BA1377*0.99)*Inputs!$G$165","v":601.08002508153584},824080.71438678564,null,null,null,null,null,1371,{"$f":"BI1377*Inputs!$H$165","v":607.15154048639988},832404.76200685429,null,null,null,null,null,1371,{"$f":"BQ1377*Inputs!$I$165","v":607.15154048639988},832404.76200685429,null,null,null,null,null,1371,{"$f":"BY1377*Inputs!$J$165","v":585.48846719999995},802704.68853119994,null,null,null,null,null,1371,{"$f":"CG1377*Inputs!$K$165","v":561.35040000000004},769611.39840000006,null,null,null,null,null,1371,{"$f":"CO1377*Inputs!$L$165","v":540.80000000000007},741436.8,null,null,null,null,null,1371,520,712920,null,null,null,null,null,1371,500,685500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1377,{"$f":"AC1383*Inputs!$D$165","v":605.58812526964743},833894.84849630448,null,null,null,null,null,1377,{"$f":"AK1383*Inputs!$E$165","v":601.08002508153584},827687.19453727489,null,null,null,null,null,1377,{"$f":"AS1383*Inputs!$F$165","v":601.08002508153584},827687.19453727489,null,null,null,null,null,1377,{"$f":"(BA1383*0.99)*Inputs!$G$165","v":601.08002508153584},827687.19453727489,null,null,null,null,null,1377,{"$f":"BI1383*Inputs!$H$165","v":607.15154048639988},836047.67124977265,null,null,null,null,null,1377,{"$f":"BQ1383*Inputs!$I$165","v":607.15154048639988},836047.67124977265,null,null,null,null,null,1377,{"$f":"BY1383*Inputs!$J$165","v":585.48846719999995},806217.61933439993,null,null,null,null,null,1377,{"$f":"CG1383*Inputs!$K$165","v":561.35040000000004},772979.50080000004,null,null,null,null,null,1377,{"$f":"CO1383*Inputs!$L$165","v":540.80000000000007},744681.60000000009,null,null,null,null,null,1377,520,716040,null,null,null,null,null,1377,500,688500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1384,{"$f":"AC1390*Inputs!$D$165","v":605.58812526964743},838133.9653731921,null,null,null,null,null,1384,{"$f":"AK1390*Inputs!$E$165","v":601.08002508153584},831894.75471284555,null,null,null,null,null,1384,{"$f":"AS1390*Inputs!$F$165","v":601.08002508153584},831894.75471284555,null,null,null,null,null,1384,{"$f":"(BA1390*0.99)*Inputs!$G$165","v":601.08002508153584},831894.75471284555,null,null,null,null,null,1384,{"$f":"BI1390*Inputs!$H$165","v":607.15154048639988},840297.7320331774,null,null,null,null,null,1384,{"$f":"BQ1390*Inputs!$I$165","v":607.15154048639988},840297.7320331774,null,null,null,null,null,1384,{"$f":"BY1390*Inputs!$J$165","v":585.48846719999995},810316.03860479989,null,null,null,null,null,1384,{"$f":"CG1390*Inputs!$K$165","v":561.35040000000004},776908.95360000001,null,null,null,null,null,1384,{"$f":"CO1390*Inputs!$L$165","v":540.80000000000007},748467.20000000007,null,null,null,null,null,1384,520,719680,null,null,null,null,null,1384,500,692000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1385,{"$f":"AC1391*Inputs!$D$165","v":605.58812526964743},838739.55349846173,null,null,null,null,null,1385,{"$f":"AK1391*Inputs!$E$165","v":601.08002508153584},832495.83473792719,null,null,null,null,null,1385,{"$f":"AS1391*Inputs!$F$165","v":601.08002508153584},832495.83473792719,null,null,null,null,null,1385,{"$f":"(BA1391*0.99)*Inputs!$G$165","v":601.08002508153584},832495.83473792719,null,null,null,null,null,1385,{"$f":"BI1391*Inputs!$H$165","v":607.15154048639988},840904.88357366389,null,null,null,null,null,1385,{"$f":"BQ1391*Inputs!$I$165","v":607.15154048639988},840904.88357366389,null,null,null,null,null,1385,{"$f":"BY1391*Inputs!$J$165","v":585.48846719999995},810901.52707199997,null,null,null,null,null,1385,{"$f":"CG1391*Inputs!$K$165","v":561.35040000000004},777470.304,null,null,null,null,null,1385,{"$f":"CO1391*Inputs!$L$165","v":540.80000000000007},749008.00000000012,null,null,null,null,null,1385,520,720200,null,null,null,null,null,1385,500,692500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1396,{"$f":"AC1402*Inputs!$D$165","v":605.58812526964743},845401.02287642786,null,null,null,null,null,1396,{"$f":"AK1402*Inputs!$E$165","v":601.08002508153584},839107.71501382405,null,null,null,null,null,1396,{"$f":"AS1402*Inputs!$F$165","v":601.08002508153584},839107.71501382405,null,null,null,null,null,1396,{"$f":"(BA1402*0.99)*Inputs!$G$165","v":601.08002508153584},839107.71501382405,null,null,null,null,null,1396,{"$f":"BI1402*Inputs!$H$165","v":607.15154048639988},847583.55051901424,null,null,null,null,null,1396,{"$f":"BQ1402*Inputs!$I$165","v":607.15154048639988},847583.55051901424,null,null,null,null,null,1396,{"$f":"BY1402*Inputs!$J$165","v":585.48846719999995},817341.90021119989,null,null,null,null,null,1396,{"$f":"CG1402*Inputs!$K$165","v":561.35040000000004},783645.15840000007,null,null,null,null,null,1396,{"$f":"CO1402*Inputs!$L$165","v":540.80000000000007},754956.80000000005,null,null,null,null,null,1396,520,725920,null,null,null,null,null,1396,500,698000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1402,{"$f":"AC1408*Inputs!$D$165","v":605.58812526964743},849034.55162804574,null,null,null,null,null,1402,{"$f":"AK1408*Inputs!$E$165","v":601.08002508153584},842714.19516431319,null,null,null,null,null,1402,{"$f":"AS1408*Inputs!$F$165","v":601.08002508153584},842714.19516431319,null,null,null,null,null,1402,{"$f":"(BA1408*0.99)*Inputs!$G$165","v":601.08002508153584},842714.19516431319,null,null,null,null,null,1402,{"$f":"BI1408*Inputs!$H$165","v":607.15154048639988},851226.45976193261,null,null,null,null,null,1402,{"$f":"BQ1408*Inputs!$I$165","v":607.15154048639988},851226.45976193261,null,null,null,null,null,1402,{"$f":"BY1408*Inputs!$J$165","v":585.48846719999995},820854.83101439988,null,null,null,null,null,1402,{"$f":"CG1408*Inputs!$K$165","v":561.35040000000004},787013.26080000005,null,null,null,null,null,1402,{"$f":"CO1408*Inputs!$L$165","v":540.80000000000007},758201.60000000009,null,null,null,null,null,1402,520,729040,null,null,null,null,null,1402,500,701000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1408,{"$f":"AC1414*Inputs!$D$165","v":605.58812526964743},852668.08037966362,null,null,null,null,null,1408,{"$f":"AK1414*Inputs!$E$165","v":601.08002508153584},846320.67531480244,null,null,null,null,null,1408,{"$f":"AS1414*Inputs!$F$165","v":601.08002508153584},846320.67531480244,null,null,null,null,null,1408,{"$f":"(BA1414*0.99)*Inputs!$G$165","v":601.08002508153584},846320.67531480244,null,null,null,null,null,1408,{"$f":"BI1414*Inputs!$H$165","v":607.15154048639988},854869.36900485097,null,null,null,null,null,1408,{"$f":"BQ1414*Inputs!$I$165","v":607.15154048639988},854869.36900485097,null,null,null,null,null,1408,{"$f":"BY1414*Inputs!$J$165","v":585.48846719999995},824367.76181759988,null,null,null,null,null,1408,{"$f":"CG1414*Inputs!$K$165","v":561.35040000000004},790381.36320000002,null,null,null,null,null,1408,{"$f":"CO1414*Inputs!$L$165","v":540.80000000000007},761446.40000000014,null,null,null,null,null,1408,520,732160,null,null,null,null,null,1408,500,704000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1415,{"$f":"AC1421*Inputs!$D$165","v":605.58812526964743},856907.19725655112,null,null,null,null,null,1415,{"$f":"AK1421*Inputs!$E$165","v":601.08002508153584},850528.23549037322,null,null,null,null,null,1415,{"$f":"AS1421*Inputs!$F$165","v":601.08002508153584},850528.23549037322,null,null,null,null,null,1415,{"$f":"(BA1421*0.99)*Inputs!$G$165","v":601.08002508153584},850528.23549037322,null,null,null,null,null,1415,{"$f":"BI1421*Inputs!$H$165","v":607.15154048639988},859119.42978825583,null,null,null,null,null,1415,{"$f":"BQ1421*Inputs!$I$165","v":607.15154048639988},859119.42978825583,null,null,null,null,null,1415,{"$f":"BY1421*Inputs!$J$165","v":585.48846719999995},828466.18108799995,null,null,null,null,null,1415,{"$f":"CG1421*Inputs!$K$165","v":561.35040000000004},794310.81600000011,null,null,null,null,null,1415,{"$f":"CO1421*Inputs!$L$165","v":540.80000000000007},765232.00000000012,null,null,null,null,null,1415,520,735800,null,null,null,null,null,1415,500,707500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1422,{"$f":"AC1428*Inputs!$D$165","v":605.58812526964743},861146.31413343863,null,null,null,null,null,1422,{"$f":"AK1428*Inputs!$E$165","v":601.08002508153584},854735.795665944,null,null,null,null,null,1422,{"$f":"AS1428*Inputs!$F$165","v":601.08002508153584},854735.795665944,null,null,null,null,null,1422,{"$f":"(BA1428*0.99)*Inputs!$G$165","v":601.08002508153584},854735.795665944,null,null,null,null,null,1422,{"$f":"BI1428*Inputs!$H$165","v":607.15154048639988},863369.49057166069,null,null,null,null,null,1422,{"$f":"BQ1428*Inputs!$I$165","v":607.15154048639988},863369.49057166069,null,null,null,null,null,1422,{"$f":"BY1428*Inputs!$J$165","v":585.48846719999995},832564.60035839991,null,null,null,null,null,1422,{"$f":"CG1428*Inputs!$K$165","v":561.35040000000004},798240.26880000008,null,null,null,null,null,1422,{"$f":"CO1428*Inputs!$L$165","v":540.80000000000007},769017.60000000009,null,null,null,null,null,1422,520,739440,null,null,null,null,null,1422,500,711000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1427,{"$f":"AC1433*Inputs!$D$165","v":605.58812526964743},864174.25475978688,null,null,null,null,null,1427,{"$f":"AK1433*Inputs!$E$165","v":601.08002508153584},857741.19579135161,null,null,null,null,null,1427,{"$f":"AS1433*Inputs!$F$165","v":601.08002508153584},857741.19579135161,null,null,null,null,null,1427,{"$f":"(BA1433*0.99)*Inputs!$G$165","v":601.08002508153584},857741.19579135161,null,null,null,null,null,1427,{"$f":"BI1433*Inputs!$H$165","v":607.15154048639988},866405.24827409268,null,null,null,null,null,1427,{"$f":"BQ1433*Inputs!$I$165","v":607.15154048639988},866405.24827409268,null,null,null,null,null,1427,{"$f":"BY1433*Inputs!$J$165","v":585.48846719999995},835492.04269439995,null,null,null,null,null,1427,{"$f":"CG1433*Inputs!$K$165","v":561.35040000000004},801047.02080000006,null,null,null,null,null,1427,{"$f":"CO1433*Inputs!$L$165","v":540.80000000000007},771721.60000000009,null,null,null,null,null,1427,520,742040,null,null,null,null,null,1427,500,713500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1433,{"$f":"AC1439*Inputs!$D$165","v":605.58812526964743},867807.78351140476,null,null,null,null,null,1433,{"$f":"AK1439*Inputs!$E$165","v":601.08002508153584},861347.67594184086,null,null,null,null,null,1433,{"$f":"AS1439*Inputs!$F$165","v":601.08002508153584},861347.67594184086,null,null,null,null,null,1433,{"$f":"(BA1439*0.99)*Inputs!$G$165","v":601.08002508153584},861347.67594184086,null,null,null,null,null,1433,{"$f":"BI1439*Inputs!$H$165","v":607.15154048639988},870048.15751701104,null,null,null,null,null,1433,{"$f":"BQ1439*Inputs!$I$165","v":607.15154048639988},870048.15751701104,null,null,null,null,null,1433,{"$f":"BY1439*Inputs!$J$165","v":585.48846719999995},839004.97349759995,null,null,null,null,null,1433,{"$f":"CG1439*Inputs!$K$165","v":561.35040000000004},804415.12320000003,null,null,null,null,null,1433,{"$f":"CO1439*Inputs!$L$165","v":540.80000000000007},774966.40000000014,null,null,null,null,null,1433,520,745160,null,null,null,null,null,1433,500,716500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1436,{"$f":"AC1442*Inputs!$D$165","v":605.58812526964743},869624.54788721376,null,null,null,null,null,1436,{"$f":"AK1442*Inputs!$E$165","v":601.08002508153584},863150.91601708543,null,null,null,null,null,1436,{"$f":"AS1442*Inputs!$F$165","v":601.08002508153584},863150.91601708543,null,null,null,null,null,1436,{"$f":"(BA1442*0.99)*Inputs!$G$165","v":601.08002508153584},863150.91601708543,null,null,null,null,null,1436,{"$f":"BI1442*Inputs!$H$165","v":607.15154048639988},871869.61213847029,null,null,null,null,null,1436,{"$f":"BQ1442*Inputs!$I$165","v":607.15154048639988},871869.61213847029,null,null,null,null,null,1436,{"$f":"BY1442*Inputs!$J$165","v":585.48846719999995},840761.43889919994,null,null,null,null,null,1436,{"$f":"CG1442*Inputs!$K$165","v":561.35040000000004},806099.17440000002,null,null,null,null,null,1436,{"$f":"CO1442*Inputs!$L$165","v":540.80000000000007},776588.80000000005,null,null,null,null,null,1436,520,746720,null,null,null,null,null,1436,500,718000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1446,{"$f":"AC1452*Inputs!$D$165","v":605.58812526964743},875680.42913991015,null,null,null,null,null,1446,{"$f":"AK1452*Inputs!$E$165","v":601.08002508153584},869161.71626790077,null,null,null,null,null,1446,{"$f":"AS1452*Inputs!$F$165","v":601.08002508153584},869161.71626790077,null,null,null,null,null,1446,{"$f":"(BA1452*0.99)*Inputs!$G$165","v":601.08002508153584},869161.71626790077,null,null,null,null,null,1446,{"$f":"BI1452*Inputs!$H$165","v":607.15154048639988},877941.12754333427,null,null,null,null,null,1446,{"$f":"BQ1452*Inputs!$I$165","v":607.15154048639988},877941.12754333427,null,null,null,null,null,1446,{"$f":"BY1452*Inputs!$J$165","v":585.48846719999995},846616.3235711999,null,null,null,null,null,1446,{"$f":"CG1452*Inputs!$K$165","v":561.35040000000004},811712.67840000009,null,null,null,null,null,1446,{"$f":"CO1452*Inputs!$L$165","v":540.80000000000007},781996.8,null,null,null,null,null,1446,520,751920,null,null,null,null,null,1446,500,723000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1453,{"$f":"AC1459*Inputs!$D$165","v":605.58812526964743},879919.54601679777,null,null,null,null,null,1453,{"$f":"AK1459*Inputs!$E$165","v":601.08002508153584},873369.27644347155,null,null,null,null,null,1453,{"$f":"AS1459*Inputs!$F$165","v":601.08002508153584},873369.27644347155,null,null,null,null,null,1453,{"$f":"(BA1459*0.99)*Inputs!$G$165","v":601.08002508153584},873369.27644347155,null,null,null,null,null,1453,{"$f":"BI1459*Inputs!$H$165","v":607.15154048639988},882191.18832673901,null,null,null,null,null,1453,{"$f":"BQ1459*Inputs!$I$165","v":607.15154048639988},882191.18832673901,null,null,null,null,null,1453,{"$f":"BY1459*Inputs!$J$165","v":585.48846719999995},850714.74284159997,null,null,null,null,null,1453,{"$f":"CG1459*Inputs!$K$165","v":561.35040000000004},815642.13120000006,null,null,null,null,null,1453,{"$f":"CO1459*Inputs!$L$165","v":540.80000000000007},785782.40000000014,null,null,null,null,null,1453,520,755560,null,null,null,null,null,1453,500,726500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1458,{"$f":"AC1464*Inputs!$D$165","v":605.58812526964743},882947.48664314591,null,null,null,null,null,1458,{"$f":"AK1464*Inputs!$E$165","v":601.08002508153584},876374.67656887928,null,null,null,null,null,1458,{"$f":"AS1464*Inputs!$F$165","v":601.08002508153584},876374.67656887928,null,null,null,null,null,1458,{"$f":"(BA1464*0.99)*Inputs!$G$165","v":601.08002508153584},876374.67656887928,null,null,null,null,null,1458,{"$f":"BI1464*Inputs!$H$165","v":607.15154048639988},885226.946029171,null,null,null,null,null,1458,{"$f":"BQ1464*Inputs!$I$165","v":607.15154048639988},885226.946029171,null,null,null,null,null,1458,{"$f":"BY1464*Inputs!$J$165","v":585.48846719999995},853642.18517759989,null,null,null,null,null,1458,{"$f":"CG1464*Inputs!$K$165","v":561.35040000000004},818448.88320000004,null,null,null,null,null,1458,{"$f":"CO1464*Inputs!$L$165","v":540.80000000000007},788486.40000000014,null,null,null,null,null,1458,520,758160,null,null,null,null,null,1458,500,729000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1466,{"$f":"AC1472*Inputs!$D$165","v":605.58812526964743},887792.19164530316,null,null,null,null,null,1466,{"$f":"AK1472*Inputs!$E$165","v":601.08002508153584},881183.31676953158,null,null,null,null,null,1466,{"$f":"AS1472*Inputs!$F$165","v":601.08002508153584},881183.31676953158,null,null,null,null,null,1466,{"$f":"(BA1472*0.99)*Inputs!$G$165","v":601.08002508153584},881183.31676953158,null,null,null,null,null,1466,{"$f":"BI1472*Inputs!$H$165","v":607.15154048639988},890084.15835306223,null,null,null,null,null,1466,{"$f":"BQ1472*Inputs!$I$165","v":607.15154048639988},890084.15835306223,null,null,null,null,null,1466,{"$f":"BY1472*Inputs!$J$165","v":585.48846719999995},858326.09291519993,null,null,null,null,null,1466,{"$f":"CG1472*Inputs!$K$165","v":561.35040000000004},822939.68640000001,null,null,null,null,null,1466,{"$f":"CO1472*Inputs!$L$165","v":540.80000000000007},792812.8,null,null,null,null,null,1466,520,762320,null,null,null,null,null,1466,500,733000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1473,{"$f":"AC1479*Inputs!$D$165","v":605.58812526964743},892031.30852219067,null,null,null,null,null,1473,{"$f":"AK1479*Inputs!$E$165","v":601.08002508153584},885390.87694510224,null,null,null,null,null,1473,{"$f":"AS1479*Inputs!$F$165","v":601.08002508153584},885390.87694510224,null,null,null,null,null,1473,{"$f":"(BA1479*0.99)*Inputs!$G$165","v":601.08002508153584},885390.87694510224,null,null,null,null,null,1473,{"$f":"BI1479*Inputs!$H$165","v":607.15154048639988},{"$f":"AZ1479*BA1479","v":894334.21913646697},null,null,null,null,null,1473,{"$f":"BQ1479*Inputs!$I$165","v":607.15154048639988},{"$f":"BH1479*BI1479","v":894334.21913646697},null,null,null,null,null,1473,{"$f":"BY1479*Inputs!$J$165","v":585.48846719999995},{"$f":"BP1479*BQ1479","v":862424.51218559989},null,null,null,null,null,1473,{"$f":"CG1479*Inputs!$K$165","v":561.35040000000004},{"$f":"BX1479*BY1479","v":826869.13920000009},null,null,null,null,null,1473,{"$f":"CO1479*Inputs!$L$165","v":540.80000000000007},{"$f":"CF1479*CG1479","v":796598.40000000014},null,null,null,null,null,1473,520,{"$f":"CN1479*CO1479","v":765960},null,null,null,null,null,1473,500,736500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1477,{"$f":"AC1483*Inputs!$D$165","v":605.58812526964743},894453.66102326929,null,null,null,null,null,1477,{"$f":"AK1483*Inputs!$E$165","v":601.08002508153584},887795.19704542845,null,null,null,null,null,1477,{"$f":"AS1483*Inputs!$F$165","v":601.08002508153584},887795.19704542845,null,null,null,null,null,1477,{"$f":"(BA1483*0.99)*Inputs!$G$165","v":601.08002508153584},887795.19704542845,null,null,null,null,null,1477,{"$f":"BI1483*Inputs!$H$165","v":607.15154048639988},896762.82529841259,null,null,null,null,null,1477,{"$f":"BQ1483*Inputs!$I$165","v":607.15154048639988},896762.82529841259,null,null,null,null,null,1477,{"$f":"BY1483*Inputs!$J$165","v":585.48846719999995},864766.46605439996,null,null,null,null,null,1477,{"$f":"CG1483*Inputs!$K$165","v":561.35040000000004},829114.54080000008,null,null,null,null,null,1477,{"$f":"CO1483*Inputs!$L$165","v":540.80000000000007},798761.60000000009,null,null,null,null,null,1477,520,768040,null,null,null,null,null,1477,500,738500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1484,{"$f":"AC1490*Inputs!$D$165","v":605.58812526964743},898692.7779001568,null,null,null,null,null,1484,{"$f":"AK1490*Inputs!$E$165","v":601.08002508153584},892002.75722099922,null,null,null,null,null,1484,{"$f":"AS1490*Inputs!$F$165","v":601.08002508153584},892002.75722099922,null,null,null,null,null,1484,{"$f":"(BA1490*0.99)*Inputs!$G$165","v":601.08002508153584},892002.75722099922,null,null,null,null,null,1484,{"$f":"BI1490*Inputs!$H$165","v":607.15154048639988},901012.88608181744,null,null,null,null,null,1484,{"$f":"BQ1490*Inputs!$I$165","v":607.15154048639988},901012.88608181744,null,null,null,null,null,1484,{"$f":"BY1490*Inputs!$J$165","v":585.48846719999995},868864.88532479992,null,null,null,null,null,1484,{"$f":"CG1490*Inputs!$K$165","v":561.35040000000004},833043.99360000005,null,null,null,null,null,1484,{"$f":"CO1490*Inputs!$L$165","v":540.80000000000007},802547.20000000007,null,null,null,null,null,1484,520,771680,null,null,null,null,null,1484,500,742000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1487,{"$f":"AC1493*Inputs!$D$165","v":605.58812526964743},900509.54227596568,null,null,null,null,null,1487,{"$f":"AK1493*Inputs!$E$165","v":601.08002508153584},893805.99729624379,null,null,null,null,null,1487,{"$f":"AS1493*Inputs!$F$165","v":601.08002508153584},893805.99729624379,null,null,null,null,null,1487,{"$f":"(BA1493*0.99)*Inputs!$G$165","v":601.08002508153584},893805.99729624379,null,null,null,null,null,1487,{"$f":"BI1493*Inputs!$H$165","v":607.15154048639988},902834.34070327657,null,null,null,null,null,1487,{"$f":"BQ1493*Inputs!$I$165","v":607.15154048639988},902834.34070327657,null,null,null,null,null,1487,{"$f":"BY1493*Inputs!$J$165","v":585.48846719999995},870621.35072639992,null,null,null,null,null,1487,{"$f":"CG1493*Inputs!$K$165","v":561.35040000000004},834728.04480000003,null,null,null,null,null,1487,{"$f":"CO1493*Inputs!$L$165","v":540.80000000000007},804169.60000000009,null,null,null,null,null,1487,520,773240,null,null,null,null,null,1487,500,743500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1496,{"$f":"AC1502*Inputs!$D$165","v":605.58812526964743},905959.83540339256,null,null,null,null,null,1496,{"$f":"AK1502*Inputs!$E$165","v":601.08002508153584},899215.71752197761,null,null,null,null,null,1496,{"$f":"AS1502*Inputs!$F$165","v":601.08002508153584},899215.71752197761,null,null,null,null,null,1496,{"$f":"(BA1502*0.99)*Inputs!$G$165","v":601.08002508153584},899215.71752197761,null,null,null,null,null,1496,{"$f":"BI1502*Inputs!$H$165","v":607.15154048639988},908298.70456765417,null,null,null,null,null,1496,{"$f":"BQ1502*Inputs!$I$165","v":607.15154048639988},908298.70456765417,null,null,null,null,null,1496,{"$f":"BY1502*Inputs!$J$165","v":585.48846719999995},875890.74693119992,null,null,null,null,null,1496,{"$f":"CG1502*Inputs!$K$165","v":561.35040000000004},839780.19840000011,null,null,null,null,null,1496,{"$f":"CO1502*Inputs!$L$165","v":540.80000000000007},809036.80000000005,null,null,null,null,null,1496,520,777920,null,null,null,null,null,1496,500,748000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1504,{"$f":"AC1510*Inputs!$D$165","v":605.58812526964743},910804.54040554969,null,null,null,null,null,1504,{"$f":"AK1510*Inputs!$E$165","v":601.08002508153584},904024.35772262991,null,null,null,null,null,1504,{"$f":"AS1510*Inputs!$F$165","v":601.08002508153584},904024.35772262991,null,null,null,null,null,1504,{"$f":"(BA1510*0.99)*Inputs!$G$165","v":601.08002508153584},904024.35772262991,null,null,null,null,null,1504,{"$f":"BI1510*Inputs!$H$165","v":607.15154048639988},913155.91689154541,null,null,null,null,null,1504,{"$f":"BQ1510*Inputs!$I$165","v":607.15154048639988},913155.91689154541,null,null,null,null,null,1504,{"$f":"BY1510*Inputs!$J$165","v":585.48846719999995},880574.65466879995,null,null,null,null,null,1504,{"$f":"CG1510*Inputs!$K$165","v":561.35040000000004},844271.00160000008,null,null,null,null,null,1504,{"$f":"CO1510*Inputs!$L$165","v":540.80000000000007},813363.20000000007,null,null,null,null,null,1504,520,782080,null,null,null,null,null,1504,500,752000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1508,{"$f":"AC1514*Inputs!$D$165","v":605.58812526964743},913226.89290662832,null,null,null,null,null,1508,{"$f":"AK1514*Inputs!$E$165","v":601.08002508153584},906428.677822956,null,null,null,null,null,1508,{"$f":"AS1514*Inputs!$F$165","v":601.08002508153584},906428.677822956,null,null,null,null,null,1508,{"$f":"(BA1514*0.99)*Inputs!$G$165","v":601.08002508153584},906428.677822956,null,null,null,null,null,1508,{"$f":"BI1514*Inputs!$H$165","v":607.15154048639988},915584.52305349102,null,null,null,null,null,1508,{"$f":"BQ1514*Inputs!$I$165","v":607.15154048639988},915584.52305349102,null,null,null,null,null,1508,{"$f":"BY1514*Inputs!$J$165","v":585.48846719999995},882916.60853759991,null,null,null,null,null,1508,{"$f":"CG1514*Inputs!$K$165","v":561.35040000000004},846516.40320000006,null,null,null,null,null,1508,{"$f":"CO1514*Inputs!$L$165","v":540.80000000000007},815526.40000000014,null,null,null,null,null,1508,520,784160,null,null,null,null,null,1508,500,754000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1515,{"$f":"AC1521*Inputs!$D$165","v":605.58812526964743},917466.00978351582,null,null,null,null,null,1515,{"$f":"AK1521*Inputs!$E$165","v":601.08002508153584},910636.23799852678,null,null,null,null,null,1515,{"$f":"AS1521*Inputs!$F$165","v":601.08002508153584},910636.23799852678,null,null,null,null,null,1515,{"$f":"(BA1521*0.99)*Inputs!$G$165","v":601.08002508153584},910636.23799852678,null,null,null,null,null,1515,{"$f":"BI1521*Inputs!$H$165","v":607.15154048639988},919834.58383689576,null,null,null,null,null,1515,{"$f":"BQ1521*Inputs!$I$165","v":607.15154048639988},919834.58383689576,null,null,null,null,null,1515,{"$f":"BY1521*Inputs!$J$165","v":585.48846719999995},887015.02780799987,null,null,null,null,null,1515,{"$f":"CG1521*Inputs!$K$165","v":561.35040000000004},850445.85600000003,null,null,null,null,null,1515,{"$f":"CO1521*Inputs!$L$165","v":540.80000000000007},819312.00000000012,null,null,null,null,null,1515,520,787800,null,null,null,null,null,1515,500,757500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1524,{"$f":"AC1530*Inputs!$D$165","v":605.58812526964743},922916.3029109427,null,null,null,null,null,1524,{"$f":"AK1530*Inputs!$E$165","v":601.08002508153584},916045.9582242606,null,null,null,null,null,1524,{"$f":"AS1530*Inputs!$F$165","v":601.08002508153584},916045.9582242606,null,null,null,null,null,1524,{"$f":"(BA1530*0.99)*Inputs!$G$165","v":601.08002508153584},916045.9582242606,null,null,null,null,null,1524,{"$f":"BI1530*Inputs!$H$165","v":607.15154048639988},925298.94770127337,null,null,null,null,null,1524,{"$f":"BQ1530*Inputs!$I$165","v":607.15154048639988},925298.94770127337,null,null,null,null,null,1524,{"$f":"BY1530*Inputs!$J$165","v":585.48846719999995},892284.42401279986,null,null,null,null,null,1524,{"$f":"CG1530*Inputs!$K$165","v":561.35040000000004},855498.00960000011,null,null,null,null,null,1524,{"$f":"CO1530*Inputs!$L$165","v":540.80000000000007},824179.20000000007,null,null,null,null,null,1524,520,792480,null,null,null,null,null,1524,500,762000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1527,{"$f":"AC1533*Inputs!$D$165","v":605.58812526964743},{"$f":"T1533*U1533","v":924733.06728675158},null,null,null,null,null,1527,{"$f":"AK1533*Inputs!$E$165","v":601.08002508153584},{"$f":"AB1533*AC1533","v":917849.19829950517},null,null,null,null,null,1527,{"$f":"AS1533*Inputs!$F$165","v":601.08002508153584},{"$f":"AJ1533*AK1533","v":917849.19829950517},null,null,null,null,null,1527,{"$f":"(BA1533*0.99)*Inputs!$G$165","v":601.08002508153584},{"$f":"AR1533*AS1533","v":917849.19829950517},null,null,null,null,null,1527,{"$f":"BI1533*Inputs!$H$165","v":607.15154048639988},927120.40232273261,null,null,null,null,null,1527,{"$f":"BQ1533*Inputs!$I$165","v":607.15154048639988},927120.40232273261,null,null,null,null,null,1527,{"$f":"BY1533*Inputs!$J$165","v":585.48846719999995},894040.88941439986,null,null,null,null,null,1527,{"$f":"CG1533*Inputs!$K$165","v":561.35040000000004},857182.06080000009,null,null,null,null,null,1527,{"$f":"CO1533*Inputs!$L$165","v":540.80000000000007},825801.60000000009,null,null,null,null,null,1527,520,794040,null,null,null,null,null,1527,500,763500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1535,{"$f":"AC1541*Inputs!$D$165","v":605.58812526964743},929577.77228890883,null,null,null,null,null,1535,{"$f":"AK1541*Inputs!$E$165","v":601.08002508153584},922657.83850015746,null,null,null,null,null,1535,{"$f":"AS1541*Inputs!$F$165","v":601.08002508153584},922657.83850015746,null,null,null,null,null,1535,{"$f":"(BA1541*0.99)*Inputs!$G$165","v":601.08002508153584},922657.83850015746,null,null,null,null,null,1535,{"$f":"BI1541*Inputs!$H$165","v":607.15154048639988},931977.61464662384,null,null,null,null,null,1535,{"$f":"BQ1541*Inputs!$I$165","v":607.15154048639988},931977.61464662384,null,null,null,null,null,1535,{"$f":"BY1541*Inputs!$J$165","v":585.48846719999995},898724.7971519999,null,null,null,null,null,1535,{"$f":"CG1541*Inputs!$K$165","v":561.35040000000004},861672.86400000006,null,null,null,null,null,1535,{"$f":"CO1541*Inputs!$L$165","v":540.80000000000007},830128.00000000012,null,null,null,null,null,1535,520,798200,null,null,null,null,null,1535,500,767500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1538,{"$f":"AC1544*Inputs!$D$165","v":605.58812526964743},931394.53666471771,null,null,null,null,null,1538,{"$f":"AK1544*Inputs!$E$165","v":601.08002508153584},924461.07857540215,null,null,null,null,null,1538,{"$f":"AS1544*Inputs!$F$165","v":601.08002508153584},924461.07857540215,null,null,null,null,null,1538,{"$f":"(BA1544*0.99)*Inputs!$G$165","v":601.08002508153584},924461.07857540215,null,null,null,null,null,1538,{"$f":"BI1544*Inputs!$H$165","v":607.15154048639988},933799.06926808297,null,null,null,null,null,1538,{"$f":"BQ1544*Inputs!$I$165","v":607.15154048639988},933799.06926808297,null,null,null,null,null,1538,{"$f":"BY1544*Inputs!$J$165","v":585.48846719999995},900481.2625535999,null,null,null,null,null,1538,{"$f":"CG1544*Inputs!$K$165","v":561.35040000000004},863356.91520000005,null,null,null,null,null,1538,{"$f":"CO1544*Inputs!$L$165","v":540.80000000000007},831750.40000000014,null,null,null,null,null,1538,520,799760,null,null,null,null,null,1538,500,{"$f":"CW1544*CV1544","v":769000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1546,{"$f":"AC1552*Inputs!$D$165","v":605.58812526964743},936239.24166687496,null,null,null,null,null,1546,{"$f":"AK1552*Inputs!$E$165","v":601.08002508153584},929269.71877605445,null,null,null,null,null,1546,{"$f":"AS1552*Inputs!$F$165","v":601.08002508153584},929269.71877605445,null,null,null,null,null,1546,{"$f":"(BA1552*0.99)*Inputs!$G$165","v":601.08002508153584},929269.71877605445,null,null,null,null,null,1546,{"$f":"BI1552*Inputs!$H$165","v":607.15154048639988},938656.2815919742,null,null,null,null,null,1546,{"$f":"BQ1552*Inputs!$I$165","v":607.15154048639988},938656.2815919742,null,null,null,null,null,1546,{"$f":"BY1552*Inputs!$J$165","v":585.48846719999995},905165.17029119993,null,null,null,null,null,1546,{"$f":"CG1552*Inputs!$K$165","v":561.35040000000004},867847.71840000001,null,null,null,null,null,1546,{"$f":"CO1552*Inputs!$L$165","v":540.80000000000007},836076.80000000016,null,null,null,null,null,1546,520,803920,null,null,null,null,null,1546,500,773000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1555,{"$f":"AC1561*Inputs!$D$165","v":605.58812526964743},941689.53479430173,null,null,null,null,null,1555,{"$f":"AK1561*Inputs!$E$165","v":601.08002508153584},934679.43900178827,null,null,null,null,null,1555,{"$f":"AS1561*Inputs!$F$165","v":601.08002508153584},934679.43900178827,null,null,null,null,null,1555,{"$f":"(BA1561*0.99)*Inputs!$G$165","v":601.08002508153584},934679.43900178827,null,null,null,null,null,1555,{"$f":"BI1561*Inputs!$H$165","v":607.15154048639988},944120.64545635181,null,null,null,null,null,1555,{"$f":"BQ1561*Inputs!$I$165","v":607.15154048639988},944120.64545635181,null,null,null,null,null,1555,{"$f":"BY1561*Inputs!$J$165","v":585.48846719999995},910434.56649599993,null,null,null,null,null,1555,{"$f":"CG1561*Inputs!$K$165","v":561.35040000000004},872899.87200000009,null,null,null,null,null,1555,{"$f":"CO1561*Inputs!$L$165","v":540.80000000000007},840944.00000000012,null,null,null,null,null,1555,520,808600,null,null,null,null,null,1555,500,777500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1558,{"$f":"AC1564*Inputs!$D$165","v":605.58812526964743},943506.29917011072,null,null,null,null,null,1558,{"$f":"AK1564*Inputs!$E$165","v":601.08002508153584},936482.67907703284,null,null,null,null,null,1558,{"$f":"AS1564*Inputs!$F$165","v":601.08002508153584},936482.67907703284,null,null,null,null,null,1558,{"$f":"(BA1564*0.99)*Inputs!$G$165","v":601.08002508153584},936482.67907703284,null,null,null,null,null,1558,{"$f":"BI1564*Inputs!$H$165","v":607.15154048639988},945942.10007781105,null,null,null,null,null,1558,{"$f":"BQ1564*Inputs!$I$165","v":607.15154048639988},945942.10007781105,null,null,null,null,null,1558,{"$f":"BY1564*Inputs!$J$165","v":585.48846719999995},912191.03189759993,null,null,null,null,null,1558,{"$f":"CG1564*Inputs!$K$165","v":561.35040000000004},874583.92320000008,null,null,null,null,null,1558,{"$f":"CO1564*Inputs!$L$165","v":540.80000000000007},842566.40000000014,null,null,null,null,null,1558,520,810160,null,null,null,null,null,1558,500,779000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1566,{"$f":"AC1572*Inputs!$D$165","v":605.58812526964743},948351.00417226786,null,null,null,null,null,1566,{"$f":"AK1572*Inputs!$E$165","v":601.08002508153584},941291.31927768514,null,null,null,null,null,1566,{"$f":"AS1572*Inputs!$F$165","v":601.08002508153584},941291.31927768514,null,null,null,null,null,1566,{"$f":"(BA1572*0.99)*Inputs!$G$165","v":601.08002508153584},941291.31927768514,null,null,null,null,null,1566,{"$f":"BI1572*Inputs!$H$165","v":607.15154048639988},950799.31240170216,null,null,null,null,null,1566,{"$f":"BQ1572*Inputs!$I$165","v":607.15154048639988},950799.31240170216,null,null,null,null,null,1566,{"$f":"BY1572*Inputs!$J$165","v":585.48846719999995},916874.93963519996,null,null,null,null,null,1566,{"$f":"CG1572*Inputs!$K$165","v":561.35040000000004},879074.72640000004,null,null,null,null,null,1566,{"$f":"CO1572*Inputs!$L$165","v":540.80000000000007},846892.80000000016,null,null,null,null,null,1566,520,814320,null,null,null,null,null,1566,500,783000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1575,{"$f":"AC1581*Inputs!$D$165","v":605.58812526964743},953801.29729969474,null,null,null,null,null,1575,{"$f":"AK1581*Inputs!$E$165","v":601.08002508153584},946701.03950341896,null,null,null,null,null,1575,{"$f":"AS1581*Inputs!$F$165","v":601.08002508153584},946701.03950341896,null,null,null,null,null,1575,{"$f":"(BA1581*0.99)*Inputs!$G$165","v":601.08002508153584},946701.03950341896,null,null,null,null,null,1575,{"$f":"BI1581*Inputs!$H$165","v":607.15154048639988},956263.67626607977,null,null,null,null,null,1575,{"$f":"BQ1581*Inputs!$I$165","v":607.15154048639988},956263.67626607977,null,null,null,null,null,1575,{"$f":"BY1581*Inputs!$J$165","v":585.48846719999995},922144.33583999996,null,null,null,null,null,1575,{"$f":"CG1581*Inputs!$K$165","v":561.35040000000004},884126.88,null,null,null,null,null,1575,{"$f":"CO1581*Inputs!$L$165","v":540.80000000000007},851760.00000000012,null,null,null,null,null,1575,520,819000,null,null,null,null,null,1575,500,787500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1577,{"$f":"AC1583*Inputs!$D$165","v":605.58812526964743},955012.47355023399,null,null,null,null,null,1577,{"$f":"AK1583*Inputs!$E$165","v":601.08002508153584},947903.199553582,null,null,null,null,null,1577,{"$f":"AS1583*Inputs!$F$165","v":601.08002508153584},947903.199553582,null,null,null,null,null,1577,{"$f":"(BA1583*0.99)*Inputs!$G$165","v":601.08002508153584},947903.199553582,null,null,null,null,null,1577,{"$f":"BI1583*Inputs!$H$165","v":607.15154048639988},957477.97934705263,null,null,null,null,null,1577,{"$f":"BQ1583*Inputs!$I$165","v":607.15154048639988},957477.97934705263,null,null,null,null,null,1577,{"$f":"BY1583*Inputs!$J$165","v":585.48846719999995},923315.31277439988,null,null,null,null,null,1577,{"$f":"CG1583*Inputs!$K$165","v":561.35040000000004},885249.58080000011,null,null,null,null,null,1577,{"$f":"CO1583*Inputs!$L$165","v":540.80000000000007},852841.60000000009,null,null,null,null,null,1577,520,820040,null,null,null,null,null,1577,500,788500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1586,{"$f":"AC1592*Inputs!$D$165","v":605.58812526964743},960462.76667766087,null,null,null,null,null,1586,{"$f":"AK1592*Inputs!$E$165","v":601.08002508153584},953312.91977931582,null,null,null,null,null,1586,{"$f":"AS1592*Inputs!$F$165","v":601.08002508153584},953312.91977931582,null,null,null,null,null,1586,{"$f":"(BA1592*0.99)*Inputs!$G$165","v":601.08002508153584},953312.91977931582,null,null,null,null,null,1586,{"$f":"BI1592*Inputs!$H$165","v":607.15154048639988},962942.34321143024,null,null,null,null,null,1586,{"$f":"BQ1592*Inputs!$I$165","v":607.15154048639988},962942.34321143024,null,null,null,null,null,1586,{"$f":"BY1592*Inputs!$J$165","v":585.48846719999995},928584.70897919987,null,null,null,null,null,1586,{"$f":"CG1592*Inputs!$K$165","v":561.35040000000004},890301.73440000007,null,null,null,null,null,1586,{"$f":"CO1592*Inputs!$L$165","v":540.80000000000007},857708.80000000016,null,null,null,null,null,1586,520,824720,null,null,null,null,null,1586,500,793000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1589,{"$f":"AC1595*Inputs!$D$165","v":605.58812526964743},962279.53105346975,null,null,null,null,null,1589,{"$f":"AK1595*Inputs!$E$165","v":601.08002508153584},955116.15985456039,null,null,null,null,null,1589,{"$f":"AS1595*Inputs!$F$165","v":601.08002508153584},955116.15985456039,null,null,null,null,null,1589,{"$f":"(BA1595*0.99)*Inputs!$G$165","v":601.08002508153584},955116.15985456039,null,null,null,null,null,1589,{"$f":"BI1595*Inputs!$H$165","v":607.15154048639988},964763.79783288937,null,null,null,null,null,1589,{"$f":"BQ1595*Inputs!$I$165","v":607.15154048639988},964763.79783288937,null,null,null,null,null,1589,{"$f":"BY1595*Inputs!$J$165","v":585.48846719999995},930341.17438079987,null,null,null,null,null,1589,{"$f":"CG1595*Inputs!$K$165","v":561.35040000000004},891985.78560000006,null,null,null,null,null,1589,{"$f":"CO1595*Inputs!$L$165","v":540.80000000000007},859331.20000000007,null,null,null,null,null,1589,520,826280,null,null,null,null,null,1589,500,794500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1596,{"$f":"AC1602*Inputs!$D$165","v":605.58812526964743},966518.64793035726,null,null,null,null,null,1596,{"$f":"AK1602*Inputs!$E$165","v":601.08002508153584},959323.72003013117,null,null,null,null,null,1596,{"$f":"AS1602*Inputs!$F$165","v":601.08002508153584},959323.72003013117,null,null,null,null,null,1596,{"$f":"(BA1602*0.99)*Inputs!$G$165","v":601.08002508153584},959323.72003013117,null,null,null,null,null,1596,{"$f":"BI1602*Inputs!$H$165","v":607.15154048639988},969013.85861629422,null,null,null,null,null,1596,{"$f":"BQ1602*Inputs!$I$165","v":607.15154048639988},969013.85861629422,null,null,null,null,null,1596,{"$f":"BY1602*Inputs!$J$165","v":585.48846719999995},934439.59365119995,null,null,null,null,null,1596,{"$f":"CG1602*Inputs!$K$165","v":561.35040000000004},895915.23840000003,null,null,null,null,null,1596,{"$f":"CO1602*Inputs!$L$165","v":540.80000000000007},863116.80000000016,null,null,null,null,null,1596,520,829920,null,null,null,null,null,1596,500,798000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1606,{"$f":"AC1612*Inputs!$D$165","v":605.58812526964743},972574.52918305376,null,null,null,null,null,1606,{"$f":"AK1612*Inputs!$E$165","v":601.08002508153584},965334.52028094651,null,null,null,null,null,1606,{"$f":"AS1612*Inputs!$F$165","v":601.08002508153584},965334.52028094651,null,null,null,null,null,1606,{"$f":"(BA1612*0.99)*Inputs!$G$165","v":601.08002508153584},965334.52028094651,null,null,null,null,null,1606,{"$f":"BI1612*Inputs!$H$165","v":607.15154048639988},975085.3740211582,null,null,null,null,null,1606,{"$f":"BQ1612*Inputs!$I$165","v":607.15154048639988},975085.3740211582,null,null,null,null,null,1606,{"$f":"BY1612*Inputs!$J$165","v":585.48846719999995},940294.4783231999,null,null,null,null,null,1606,{"$f":"CG1612*Inputs!$K$165","v":561.35040000000004},901528.7424000001,null,null,null,null,null,1606,{"$f":"CO1612*Inputs!$L$165","v":540.80000000000007},868524.80000000016,null,null,null,null,null,1606,520,835120,null,null,null,null,null,1606,500,803000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1609,{"$f":"AC1615*Inputs!$D$165","v":605.58812526964743},974391.29355886276,null,null,null,null,null,1609,{"$f":"AK1615*Inputs!$E$165","v":601.08002508153584},967137.7603561912,null,null,null,null,null,1609,{"$f":"AS1615*Inputs!$F$165","v":601.08002508153584},967137.7603561912,null,null,null,null,null,1609,{"$f":"(BA1615*0.99)*Inputs!$G$165","v":601.08002508153584},967137.7603561912,null,null,null,null,null,1609,{"$f":"BI1615*Inputs!$H$165","v":607.15154048639988},976906.82864261745,null,null,null,null,null,1609,{"$f":"BQ1615*Inputs!$I$165","v":607.15154048639988},976906.82864261745,null,null,null,null,null,1609,{"$f":"BY1615*Inputs!$J$165","v":585.48846719999995},942050.9437247999,null,null,null,null,null,1609,{"$f":"CG1615*Inputs!$K$165","v":561.35040000000004},903212.79360000009,null,null,null,null,null,1609,{"$f":"CO1615*Inputs!$L$165","v":540.80000000000007},870147.20000000007,null,null,null,null,null,1609,520,836680,null,null,null,null,null,1609,500,804500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1619,{"$f":"AC1625*Inputs!$D$165","v":605.58812526964743},980447.17481155915,null,null,null,null,null,1619,{"$f":"AK1625*Inputs!$E$165","v":601.08002508153584},973148.56060700654,null,null,null,null,null,1619,{"$f":"AS1625*Inputs!$F$165","v":601.08002508153584},973148.56060700654,null,null,null,null,null,1619,{"$f":"(BA1625*0.99)*Inputs!$G$165","v":601.08002508153584},973148.56060700654,null,null,null,null,null,1619,{"$f":"BI1625*Inputs!$H$165","v":607.15154048639988},982978.34404748143,null,null,null,null,null,1619,{"$f":"BQ1625*Inputs!$I$165","v":607.15154048639988},982978.34404748143,null,null,null,null,null,1619,{"$f":"BY1625*Inputs!$J$165","v":585.48846719999995},947905.82839679986,null,null,null,null,null,1619,{"$f":"CG1625*Inputs!$K$165","v":561.35040000000004},908826.29760000005,null,null,null,null,null,1619,{"$f":"CO1625*Inputs!$L$165","v":540.80000000000007},875555.20000000007,null,null,null,null,null,1619,520,841880,null,null,null,null,null,1619,500,809500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1626,{"$f":"AC1632*Inputs!$D$165","v":605.58812526964743},984686.29168844677,null,null,null,null,null,1626,{"$f":"AK1632*Inputs!$E$165","v":601.08002508153584},977356.12078257732,null,null,null,null,null,1626,{"$f":"AS1632*Inputs!$F$165","v":601.08002508153584},977356.12078257732,null,null,null,null,null,1626,{"$f":"(BA1632*0.99)*Inputs!$G$165","v":601.08002508153584},977356.12078257732,null,null,null,null,null,1626,{"$f":"BI1632*Inputs!$H$165","v":607.15154048639988},987228.40483088617,null,null,null,null,null,1626,{"$f":"BQ1632*Inputs!$I$165","v":607.15154048639988},987228.40483088617,null,null,null,null,null,1626,{"$f":"BY1632*Inputs!$J$165","v":585.48846719999995},952004.24766719993,null,null,null,null,null,1626,{"$f":"CG1632*Inputs!$K$165","v":561.35040000000004},912755.75040000002,null,null,null,null,null,1626,{"$f":"CO1632*Inputs!$L$165","v":540.80000000000007},879340.80000000016,null,null,null,null,null,1626,520,845520,null,null,null,null,null,1626,500,813000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1627,{"$f":"AC1633*Inputs!$D$165","v":605.58812526964743},985291.8798137164,null,null,null,null,null,1627,{"$f":"AK1633*Inputs!$E$165","v":601.08002508153584},977957.20080765884,null,null,null,null,null,1627,{"$f":"AS1633*Inputs!$F$165","v":601.08002508153584},977957.20080765884,null,null,null,null,null,1627,{"$f":"(BA1633*0.99)*Inputs!$G$165","v":601.08002508153584},977957.20080765884,null,null,null,null,null,1627,{"$f":"BI1633*Inputs!$H$165","v":607.15154048639988},987835.55637137266,null,null,null,null,null,1627,{"$f":"BQ1633*Inputs!$I$165","v":607.15154048639988},987835.55637137266,null,null,null,null,null,1627,{"$f":"BY1633*Inputs!$J$165","v":585.48846719999995},952589.73613439989,null,null,null,null,null,1627,{"$f":"CG1633*Inputs!$K$165","v":561.35040000000004},913317.10080000001,null,null,null,null,null,1627,{"$f":"CO1633*Inputs!$L$165","v":540.80000000000007},879881.60000000009,null,null,null,null,null,1627,520,846040,null,null,null,null,null,1627,500,813500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1637,{"$f":"AC1643*Inputs!$D$165","v":605.58812526964743},991347.7610664129,null,null,null,null,null,1637,{"$f":"AK1643*Inputs!$E$165","v":601.08002508153584},983968.00105847418,null,null,null,null,null,1637,{"$f":"AS1643*Inputs!$F$165","v":601.08002508153584},983968.00105847418,null,null,null,null,null,1637,{"$f":"(BA1643*0.99)*Inputs!$G$165","v":601.08002508153584},983968.00105847418,null,null,null,null,null,1637,{"$f":"BI1643*Inputs!$H$165","v":607.15154048639988},993907.07177623664,null,null,null,null,null,1637,{"$f":"BQ1643*Inputs!$I$165","v":607.15154048639988},993907.07177623664,null,null,null,null,null,1637,{"$f":"BY1643*Inputs!$J$165","v":585.48846719999995},958444.62080639997,null,null,null,null,null,1637,{"$f":"CG1643*Inputs!$K$165","v":561.35040000000004},918930.60480000009,null,null,null,null,null,1637,{"$f":"CO1643*Inputs!$L$165","v":540.80000000000007},885289.60000000009,null,null,null,null,null,1637,520,851240,null,null,null,null,null,1637,500,818500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1640,{"$f":"AC1646*Inputs!$D$165","v":605.58812526964743},993164.52544222178,null,null,null,null,null,1640,{"$f":"AK1646*Inputs!$E$165","v":601.08002508153584},985771.24113371875,null,null,null,null,null,1640,{"$f":"AS1646*Inputs!$F$165","v":601.08002508153584},985771.24113371875,null,null,null,null,null,1640,{"$f":"(BA1646*0.99)*Inputs!$G$165","v":601.08002508153584},985771.24113371875,null,null,null,null,null,1640,{"$f":"BI1646*Inputs!$H$165","v":607.15154048639988},995728.52639769576,null,null,null,null,null,1640,{"$f":"BQ1646*Inputs!$I$165","v":607.15154048639988},995728.52639769576,null,null,null,null,null,1640,{"$f":"BY1646*Inputs!$J$165","v":585.48846719999995},960201.08620799996,null,null,null,null,null,1640,{"$f":"CG1646*Inputs!$K$165","v":561.35040000000004},920614.65600000008,null,null,null,null,null,1640,{"$f":"CO1646*Inputs!$L$165","v":540.80000000000007},886912.00000000012,null,null,null,null,null,1640,520,852800,null,null,null,null,null,1640,500,820000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1650,{"$f":"AC1656*Inputs!$D$165","v":605.58812526964743},999220.40669491829,null,null,null,null,null,1650,{"$f":"AK1656*Inputs!$E$165","v":601.08002508153584},991782.0413845341,null,null,null,null,null,1650,{"$f":"AS1656*Inputs!$F$165","v":601.08002508153584},991782.0413845341,null,null,null,null,null,1650,{"$f":"(BA1656*0.99)*Inputs!$G$165","v":601.08002508153584},991782.0413845341,null,null,null,null,null,1650,{"$f":"BI1656*Inputs!$H$165","v":607.15154048639988},1001800.0418025597,null,null,null,null,null,1650,{"$f":"BQ1656*Inputs!$I$165","v":607.15154048639988},1001800.0418025597,null,null,null,null,null,1650,{"$f":"BY1656*Inputs!$J$165","v":585.48846719999995},966055.97087999992,null,null,null,null,null,1650,{"$f":"CG1656*Inputs!$K$165","v":561.35040000000004},926228.16,null,null,null,null,null,1650,{"$f":"CO1656*Inputs!$L$165","v":540.80000000000007},892320.00000000012,null,null,null,null,null,1650,520,858000,null,null,null,null,null,1650,500,825000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1657,{"$f":"AC1663*Inputs!$D$165","v":605.58812526964743},1003459.5235718058,null,null,null,null,null,1657,{"$f":"AK1663*Inputs!$E$165","v":601.08002508153584},995989.60156010487,null,null,null,null,null,1657,{"$f":"AS1663*Inputs!$F$165","v":601.08002508153584},995989.60156010487,null,null,null,null,null,1657,{"$f":"(BA1663*0.99)*Inputs!$G$165","v":601.08002508153584},995989.60156010487,null,null,null,null,null,1657,{"$f":"BI1663*Inputs!$H$165","v":607.15154048639988},1006050.1025859646,null,null,null,null,null,1657,{"$f":"BQ1663*Inputs!$I$165","v":607.15154048639988},1006050.1025859646,null,null,null,null,null,1657,{"$f":"BY1663*Inputs!$J$165","v":585.48846719999995},970154.39015039988,null,null,null,null,null,1657,{"$f":"CG1663*Inputs!$K$165","v":561.35040000000004},930157.6128,null,null,null,null,null,1657,{"$f":"CO1663*Inputs!$L$165","v":540.80000000000007},896105.60000000009,null,null,null,null,null,1657,520,861640,null,null,null,null,null,1657,500,828500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1660,{"$f":"AC1666*Inputs!$D$165","v":605.58812526964743},1005276.2879476148,null,null,null,null,null,1660,{"$f":"AK1666*Inputs!$E$165","v":601.08002508153584},997792.84163534944,null,null,null,null,null,1660,{"$f":"AS1666*Inputs!$F$165","v":601.08002508153584},997792.84163534944,null,null,null,null,null,1660,{"$f":"(BA1666*0.99)*Inputs!$G$165","v":601.08002508153584},997792.84163534944,null,null,null,null,null,1660,{"$f":"BI1666*Inputs!$H$165","v":607.15154048639988},1007871.5572074238,null,null,null,null,null,1660,{"$f":"BQ1666*Inputs!$I$165","v":607.15154048639988},1007871.5572074238,null,null,null,null,null,1660,{"$f":"BY1666*Inputs!$J$165","v":585.48846719999995},971910.85555199988,null,null,null,null,null,1660,{"$f":"CG1666*Inputs!$K$165","v":561.35040000000004},931841.66400000011,null,null,null,null,null,1660,{"$f":"CO1666*Inputs!$L$165","v":540.80000000000007},897728.00000000012,null,null,null,null,null,1660,520,863200,null,null,null,null,null,1660,500,830000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1669,{"$f":"AC1675*Inputs!$D$165","v":605.58812526964743},1010726.5810750416,null,null,null,null,null,1669,{"$f":"AK1675*Inputs!$E$165","v":601.08002508153584},1003202.5618610833,null,null,null,null,null,1669,{"$f":"AS1675*Inputs!$F$165","v":601.08002508153584},1003202.5618610833,null,null,null,null,null,1669,{"$f":"(BA1675*0.99)*Inputs!$G$165","v":601.08002508153584},1003202.5618610833,null,null,null,null,null,1669,{"$f":"BI1675*Inputs!$H$165","v":607.15154048639988},1013335.9210718015,null,null,null,null,null,1669,{"$f":"BQ1675*Inputs!$I$165","v":607.15154048639988},1013335.9210718015,null,null,null,null,null,1669,{"$f":"BY1675*Inputs!$J$165","v":585.48846719999995},977180.25175679987,null,null,null,null,null,1669,{"$f":"CG1675*Inputs!$K$165","v":561.35040000000004},936893.81760000007,null,null,null,null,null,1669,{"$f":"CO1675*Inputs!$L$165","v":540.80000000000007},902595.20000000007,null,null,null,null,null,1669,520,867880,null,null,null,null,null,1669,500,834500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1677,{"$f":"AC1683*Inputs!$D$165","v":605.58812526964743},1015571.2860771988,null,null,null,null,null,1677,{"$f":"AK1683*Inputs!$E$165","v":601.08002508153584},1008011.2020617356,null,null,null,null,null,1677,{"$f":"AS1683*Inputs!$F$165","v":601.08002508153584},1008011.2020617356,null,null,null,null,null,1677,{"$f":"(BA1683*0.99)*Inputs!$G$165","v":601.08002508153584},1008011.2020617356,null,null,null,null,null,1677,{"$f":"BI1683*Inputs!$H$165","v":607.15154048639988},1018193.1333956926,null,null,null,null,null,1677,{"$f":"BQ1683*Inputs!$I$165","v":607.15154048639988},1018193.1333956926,null,null,null,null,null,1677,{"$f":"BY1683*Inputs!$J$165","v":585.48846719999995},981864.15949439991,null,null,null,null,null,1677,{"$f":"CG1683*Inputs!$K$165","v":561.35040000000004},941384.62080000003,null,null,null,null,null,1677,{"$f":"CO1683*Inputs!$L$165","v":540.80000000000007},906921.60000000009,null,null,null,null,null,1677,520,872040,null,null,null,null,null,1677,500,838500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1684,{"$f":"AC1690*Inputs!$D$165","v":605.58812526964743},1019810.4029540863,null,null,null,null,null,1684,{"$f":"AK1690*Inputs!$E$165","v":601.08002508153584},1012218.7622373063,null,null,null,null,null,1684,{"$f":"AS1690*Inputs!$F$165","v":601.08002508153584},1012218.7622373063,null,null,null,null,null,1684,{"$f":"(BA1690*0.99)*Inputs!$G$165","v":601.08002508153584},1012218.7622373063,null,null,null,null,null,1684,{"$f":"BI1690*Inputs!$H$165","v":607.15154048639988},1022443.1941790974,null,null,null,null,null,1684,{"$f":"BQ1690*Inputs!$I$165","v":607.15154048639988},1022443.1941790974,null,null,null,null,null,1684,{"$f":"BY1690*Inputs!$J$165","v":585.48846719999995},985962.57876479987,null,null,null,null,null,1684,{"$f":"CG1690*Inputs!$K$165","v":561.35040000000004},945314.0736,null,null,null,null,null,1684,{"$f":"CO1690*Inputs!$L$165","v":540.80000000000007},910707.20000000007,null,null,null,null,null,1684,520,875680,null,null,null,null,null,1684,500,842000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1688,{"$f":"AC1694*Inputs!$D$165","v":605.58812526964743},1022232.7554551648,null,null,null,null,null,1688,{"$f":"AK1694*Inputs!$E$165","v":601.08002508153584},1014623.0823376325,null,null,null,null,null,1688,{"$f":"AS1694*Inputs!$F$165","v":601.08002508153584},1014623.0823376325,null,null,null,null,null,1688,{"$f":"(BA1694*0.99)*Inputs!$G$165","v":601.08002508153584},1014623.0823376325,null,null,null,null,null,1688,{"$f":"BI1694*Inputs!$H$165","v":607.15154048639988},1024871.800341043,null,null,null,null,null,1688,{"$f":"BQ1694*Inputs!$I$165","v":607.15154048639988},1024871.800341043,null,null,null,null,null,1688,{"$f":"BY1694*Inputs!$J$165","v":585.48846719999995},988304.53263359994,null,null,null,null,null,1688,{"$f":"CG1694*Inputs!$K$165","v":561.35040000000004},947559.4752000001,null,null,null,null,null,1688,{"$f":"CO1694*Inputs!$L$165","v":540.80000000000007},912870.40000000014,null,null,null,null,null,1688,520,877760,null,null,null,null,null,1688,500,844000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1691,{"$f":"AC1697*Inputs!$D$165","v":605.58812526964743},1024049.5198309738,null,null,null,null,null,1691,{"$f":"AK1697*Inputs!$E$165","v":601.08002508153584},1016426.3224128771,null,null,null,null,null,1691,{"$f":"AS1697*Inputs!$F$165","v":601.08002508153584},1016426.3224128771,null,null,null,null,null,1691,{"$f":"(BA1697*0.99)*Inputs!$G$165","v":601.08002508153584},1016426.3224128771,null,null,null,null,null,1691,{"$f":"BI1697*Inputs!$H$165","v":607.15154048639988},1026693.2549625022,null,null,null,null,null,1691,{"$f":"BQ1697*Inputs!$I$165","v":607.15154048639988},1026693.2549625022,null,null,null,null,null,1691,{"$f":"BY1697*Inputs!$J$165","v":585.48846719999995},990060.99803519994,null,null,null,null,null,1691,{"$f":"CG1697*Inputs!$K$165","v":561.35040000000004},949243.52640000009,null,null,null,null,null,1691,{"$f":"CO1697*Inputs!$L$165","v":540.80000000000007},914492.80000000016,null,null,null,null,null,1691,520,879320,null,null,null,null,null,1691,500,845500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1700,{"$f":"AC1706*Inputs!$D$165","v":605.58812526964743},1029499.8129584007,null,null,null,null,null,1700,{"$f":"AK1706*Inputs!$E$165","v":601.08002508153584},1021836.0426386109,null,null,null,null,null,1700,{"$f":"AS1706*Inputs!$F$165","v":601.08002508153584},1021836.0426386109,null,null,null,null,null,1700,{"$f":"(BA1706*0.99)*Inputs!$G$165","v":601.08002508153584},1021836.0426386109,null,null,null,null,null,1700,{"$f":"BI1706*Inputs!$H$165","v":607.15154048639988},1032157.6188268798,null,null,null,null,null,1700,{"$f":"BQ1706*Inputs!$I$165","v":607.15154048639988},1032157.6188268798,null,null,null,null,null,1700,{"$f":"BY1706*Inputs!$J$165","v":585.48846719999995},995330.39423999994,null,null,null,null,null,1700,{"$f":"CG1706*Inputs!$K$165","v":561.35040000000004},954295.68,null,null,null,null,null,1700,{"$f":"CO1706*Inputs!$L$165","v":540.80000000000007},919360.00000000012,null,null,null,null,null,1700,520,884000,null,null,null,null,null,1700,500,850000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1708,{"$f":"AC1714*Inputs!$D$165","v":605.58812526964743},1034344.5179605578,null,null,null,null,null,1708,{"$f":"AK1714*Inputs!$E$165","v":601.08002508153584},1026644.6828392632,null,null,null,null,null,1708,{"$f":"AS1714*Inputs!$F$165","v":601.08002508153584},1026644.6828392632,null,null,null,null,null,1708,{"$f":"(BA1714*0.99)*Inputs!$G$165","v":601.08002508153584},1026644.6828392632,null,null,null,null,null,1708,{"$f":"BI1714*Inputs!$H$165","v":607.15154048639988},1037014.831150771,null,null,null,null,null,1708,{"$f":"BQ1714*Inputs!$I$165","v":607.15154048639988},1037014.831150771,null,null,null,null,null,1708,{"$f":"BY1714*Inputs!$J$165","v":585.48846719999995},1000014.3019775999,null,null,null,null,null,1708,{"$f":"CG1714*Inputs!$K$165","v":561.35040000000004},958786.48320000002,null,null,null,null,null,1708,{"$f":"CO1714*Inputs!$L$165","v":540.80000000000007},923686.40000000014,null,null,null,null,null,1708,520,888160,null,null,null,null,null,1708,500,854000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1711,{"$f":"AC1717*Inputs!$D$165","v":605.58812526964743},1036161.2823363667,null,null,null,null,null,1711,{"$f":"AK1717*Inputs!$E$165","v":601.08002508153584},1028447.9229145078,null,null,null,null,null,1711,{"$f":"AS1717*Inputs!$F$165","v":601.08002508153584},1028447.9229145078,null,null,null,null,null,1711,{"$f":"(BA1717*0.99)*Inputs!$G$165","v":601.08002508153584},1028447.9229145078,null,null,null,null,null,1711,{"$f":"BI1717*Inputs!$H$165","v":607.15154048639988},1038836.2857722302,null,null,null,null,null,1711,{"$f":"BQ1717*Inputs!$I$165","v":607.15154048639988},1038836.2857722302,null,null,null,null,null,1711,{"$f":"BY1717*Inputs!$J$165","v":585.48846719999995},1001770.7673791999,null,null,null,null,null,1711,{"$f":"CG1717*Inputs!$K$165","v":561.35040000000004},960470.5344,null,null,null,null,null,1711,{"$f":"CO1717*Inputs!$L$165","v":540.80000000000007},925308.80000000016,null,null,null,null,null,1711,520,889720,null,null,null,null,null,1711,500,855500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1719,{"$f":"AC1725*Inputs!$D$165","v":605.58812526964743},{"$f":"T1725*U1725","v":1041005.987338524},null,null,null,null,null,1719,{"$f":"AK1725*Inputs!$E$165","v":601.08002508153584},{"$f":"AB1725*AC1725","v":1033256.5631151601},null,null,null,null,null,1719,{"$f":"AS1725*Inputs!$F$165","v":601.08002508153584},{"$f":"AJ1725*AK1725","v":1033256.5631151601},null,null,null,null,null,1719,{"$f":"(BA1725*0.99)*Inputs!$G$165","v":601.08002508153584},1033256.5631151601,null,null,null,null,null,1719,{"$f":"BI1725*Inputs!$H$165","v":607.15154048639988},1043693.4980961214,null,null,null,null,null,1719,{"$f":"BQ1725*Inputs!$I$165","v":607.15154048639988},1043693.4980961214,null,null,null,null,null,1719,{"$f":"BY1725*Inputs!$J$165","v":585.48846719999995},1006454.6751167999,null,null,null,null,null,1719,{"$f":"CG1725*Inputs!$K$165","v":561.35040000000004},964961.33760000009,null,null,null,null,null,1719,{"$f":"CO1725*Inputs!$L$165","v":540.80000000000007},929635.20000000007,null,null,null,null,null,1719,520,893880,null,null,null,null,null,1719,500,859500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1728,{"$f":"AC1734*Inputs!$D$165","v":605.58812526964743},1046456.2804659507,null,null,null,null,null,1728,{"$f":"AK1734*Inputs!$E$165","v":601.08002508153584},1038666.2833408939,null,null,null,null,null,1728,{"$f":"AS1734*Inputs!$F$165","v":601.08002508153584},1038666.2833408939,null,null,null,null,null,1728,{"$f":"(BA1734*0.99)*Inputs!$G$165","v":601.08002508153584},1038666.2833408939,null,null,null,null,null,1728,{"$f":"BI1734*Inputs!$H$165","v":607.15154048639988},1049157.8619604991,null,null,null,null,null,1728,{"$f":"BQ1734*Inputs!$I$165","v":607.15154048639988},1049157.8619604991,null,null,null,null,null,1728,{"$f":"BY1734*Inputs!$J$165","v":585.48846719999995},1011724.0713215999,null,null,null,null,null,1728,{"$f":"CG1734*Inputs!$K$165","v":561.35040000000004},{"$f":"BX1734*BY1734","v":970013.49120000005},null,null,null,null,null,1728,{"$f":"CO1734*Inputs!$L$165","v":540.80000000000007},934502.40000000014,null,null,null,null,null,1728,520,898560,null,null,null,null,null,1728,500,864000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1734,{"$f":"AC1740*Inputs!$D$165","v":605.58812526964743},1050089.8092175687,null,null,null,null,null,1734,{"$f":"AK1740*Inputs!$E$165","v":601.08002508153584},1042272.7634913832,null,null,null,null,null,1734,{"$f":"AS1740*Inputs!$F$165","v":601.08002508153584},1042272.7634913832,null,null,null,null,null,1734,{"$f":"(BA1740*0.99)*Inputs!$G$165","v":601.08002508153584},1042272.7634913832,null,null,null,null,null,1734,{"$f":"BI1740*Inputs!$H$165","v":607.15154048639988},1052800.7712034173,null,null,null,null,null,1734,{"$f":"BQ1740*Inputs!$I$165","v":607.15154048639988},1052800.7712034173,null,null,null,null,null,1734,{"$f":"BY1740*Inputs!$J$165","v":585.48846719999995},1015237.0021247999,null,null,null,null,null,1734,{"$f":"CG1740*Inputs!$K$165","v":561.35040000000004},973381.59360000002,null,null,null,null,null,1734,{"$f":"CO1740*Inputs!$L$165","v":540.80000000000007},937747.20000000007,null,null,null,null,null,1734,520,901680,null,null,null,null,null,1734,500,867000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1739,{"$f":"AC1745*Inputs!$D$165","v":605.58812526964743},1053117.7498439169,null,null,null,null,null,1739,{"$f":"AK1745*Inputs!$E$165","v":601.08002508153584},1045278.1636167908,null,null,null,null,null,1739,{"$f":"AS1745*Inputs!$F$165","v":601.08002508153584},1045278.1636167908,null,null,null,null,null,1739,{"$f":"(BA1745*0.99)*Inputs!$G$165","v":601.08002508153584},1045278.1636167908,null,null,null,null,null,1739,{"$f":"BI1745*Inputs!$H$165","v":607.15154048639988},1055836.5289058494,null,null,null,null,null,1739,{"$f":"BQ1745*Inputs!$I$165","v":607.15154048639988},1055836.5289058494,null,null,null,null,null,1739,{"$f":"BY1745*Inputs!$J$165","v":585.48846719999995},1018164.4444607999,null,null,null,null,null,1739,{"$f":"CG1745*Inputs!$K$165","v":561.35040000000004},976188.34560000012,null,null,null,null,null,1739,{"$f":"CO1745*Inputs!$L$165","v":540.80000000000007},940451.20000000007,null,null,null,null,null,1739,520,904280,null,null,null,null,null,1739,500,869500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1742,{"$f":"AC1748*Inputs!$D$165","v":605.58812526964743},1054934.5142197257,null,null,null,null,null,1742,{"$f":"AK1748*Inputs!$E$165","v":601.08002508153584},1047081.4036920355,null,null,null,null,null,1742,{"$f":"AS1748*Inputs!$F$165","v":601.08002508153584},1047081.4036920355,null,null,null,null,null,1742,{"$f":"(BA1748*0.99)*Inputs!$G$165","v":601.08002508153584},1047081.4036920355,null,null,null,null,null,1742,{"$f":"BI1748*Inputs!$H$165","v":607.15154048639988},1057657.9835273086,null,null,null,null,null,1742,{"$f":"BQ1748*Inputs!$I$165","v":607.15154048639988},1057657.9835273086,null,null,null,null,null,1742,{"$f":"BY1748*Inputs!$J$165","v":585.48846719999995},1019920.9098623999,null,null,null,null,null,1742,{"$f":"CG1748*Inputs!$K$165","v":561.35040000000004},977872.3968000001,null,null,null,null,null,1742,{"$f":"CO1748*Inputs!$L$165","v":540.80000000000007},942073.60000000009,null,null,null,null,null,1742,520,905840,null,null,null,null,null,1742,500,871000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1750,{"$f":"AC1756*Inputs!$D$165","v":605.58812526964743},1059779.219221883,null,null,null,null,null,1750,{"$f":"AK1756*Inputs!$E$165","v":601.08002508153584},1051890.0438926877,null,null,null,null,null,1750,{"$f":"AS1756*Inputs!$F$165","v":601.08002508153584},1051890.0438926877,null,null,null,null,null,1750,{"$f":"(BA1756*0.99)*Inputs!$G$165","v":601.08002508153584},1051890.0438926877,null,null,null,null,null,1750,{"$f":"BI1756*Inputs!$H$165","v":607.15154048639988},1062515.1958511998,null,null,null,null,null,1750,{"$f":"BQ1756*Inputs!$I$165","v":607.15154048639988},1062515.1958511998,null,null,null,null,null,1750,{"$f":"BY1756*Inputs!$J$165","v":585.48846719999995},1024604.8176,null,null,null,null,null,1750,{"$f":"CG1756*Inputs!$K$165","v":561.35040000000004},982363.20000000007,null,null,null,null,null,1750,{"$f":"CO1756*Inputs!$L$165","v":540.80000000000007},946400.00000000012,null,null,null,null,null,1750,520,910000,null,null,null,null,null,1750,500,875000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1759,{"$f":"AC1765*Inputs!$D$165","v":605.58812526964743},1065229.5123493099,null,null,null,null,null,1759,{"$f":"AK1765*Inputs!$E$165","v":601.08002508153584},1057299.7641184216,null,null,null,null,null,1759,{"$f":"AS1765*Inputs!$F$165","v":601.08002508153584},1057299.7641184216,null,null,null,null,null,1759,{"$f":"(BA1765*0.99)*Inputs!$G$165","v":601.08002508153584},1057299.7641184216,null,null,null,null,null,1759,{"$f":"BI1765*Inputs!$H$165","v":607.15154048639988},1067979.5597155774,null,null,null,null,null,1759,{"$f":"BQ1765*Inputs!$I$165","v":607.15154048639988},1067979.5597155774,null,null,null,null,null,1759,{"$f":"BY1765*Inputs!$J$165","v":585.48846719999995},1029874.2138047999,null,null,null,null,null,1759,{"$f":"CG1765*Inputs!$K$165","v":561.35040000000004},987415.35360000003,null,null,null,null,null,1759,{"$f":"CO1765*Inputs!$L$165","v":540.80000000000007},951267.20000000007,null,null,null,null,null,1759,520,914680,null,null,null,null,null,1759,500,879500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1762,{"$f":"AC1768*Inputs!$D$165","v":605.58812526964743},1067046.2767251187,null,null,null,null,null,1762,{"$f":"AK1768*Inputs!$E$165","v":601.08002508153584},1059103.0041936662,null,null,null,null,null,1762,{"$f":"AS1768*Inputs!$F$165","v":601.08002508153584},1059103.0041936662,null,null,null,null,null,1762,{"$f":"(BA1768*0.99)*Inputs!$G$165","v":601.08002508153584},1059103.0041936662,null,null,null,null,null,1762,{"$f":"BI1768*Inputs!$H$165","v":607.15154048639988},1069801.0143370365,null,null,null,null,null,1762,{"$f":"BQ1768*Inputs!$I$165","v":607.15154048639988},1069801.0143370365,null,null,null,null,null,1762,{"$f":"BY1768*Inputs!$J$165","v":585.48846719999995},1031630.6792063999,null,null,null,null,null,1762,{"$f":"CG1768*Inputs!$K$165","v":561.35040000000004},989099.40480000002,null,null,null,null,null,1762,{"$f":"CO1768*Inputs!$L$165","v":540.80000000000007},952889.60000000009,null,null,null,null,null,1762,520,916240,null,null,null,null,null,1762,500,881000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1769,{"$f":"AC1775*Inputs!$D$165","v":605.58812526964743},1071285.3936020064,null,null,null,null,null,1769,{"$f":"AK1775*Inputs!$E$165","v":601.08002508153584},1063310.5643692368,null,null,null,null,null,1769,{"$f":"AS1775*Inputs!$F$165","v":601.08002508153584},1063310.5643692368,null,null,null,null,null,1769,{"$f":"(BA1775*0.99)*Inputs!$G$165","v":601.08002508153584},1063310.5643692368,null,null,null,null,null,1769,{"$f":"BI1775*Inputs!$H$165","v":607.15154048639988},1074051.0751204414,null,null,null,null,null,1769,{"$f":"BQ1775*Inputs!$I$165","v":607.15154048639988},1074051.0751204414,null,null,null,null,null,1769,{"$f":"BY1775*Inputs!$J$165","v":585.48846719999995},1035729.0984767999,null,null,null,null,null,1769,{"$f":"CG1775*Inputs!$K$165","v":561.35040000000004},993028.8576000001,null,null,null,null,null,1769,{"$f":"CO1775*Inputs!$L$165","v":540.80000000000007},956675.20000000007,null,null,null,null,null,1769,520,919880,null,null,null,null,null,1769,500,884500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1779,{"$f":"AC1785*Inputs!$D$165","v":605.58812526964743},1077341.2748547029,null,null,null,null,null,1779,{"$f":"AK1785*Inputs!$E$165","v":601.08002508153584},1069321.3646200523,null,null,null,null,null,1779,{"$f":"AS1785*Inputs!$F$165","v":601.08002508153584},1069321.3646200523,null,null,null,null,null,1779,{"$f":"(BA1785*0.99)*Inputs!$G$165","v":601.08002508153584},1069321.3646200523,null,null,null,null,null,1779,{"$f":"BI1785*Inputs!$H$165","v":607.15154048639988},1080122.5905253054,null,null,null,null,null,1779,{"$f":"BQ1785*Inputs!$I$165","v":607.15154048639988},1080122.5905253054,null,null,null,null,null,1779,{"$f":"BY1785*Inputs!$J$165","v":585.48846719999995},1041583.9831487999,null,null,null,null,null,1779,{"$f":"CG1785*Inputs!$K$165","v":561.35040000000004},998642.36160000006,null,null,null,null,null,1779,{"$f":"CO1785*Inputs!$L$165","v":540.80000000000007},962083.20000000007,null,null,null,null,null,1779,520,925080,null,null,null,null,null,1779,500,889500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1781,{"$f":"AC1787*Inputs!$D$165","v":605.58812526964743},1078552.4511052421,null,null,null,null,null,1781,{"$f":"AK1787*Inputs!$E$165","v":601.08002508153584},1070523.5246702153,null,null,null,null,null,1781,{"$f":"AS1787*Inputs!$F$165","v":601.08002508153584},1070523.5246702153,null,null,null,null,null,1781,{"$f":"(BA1787*0.99)*Inputs!$G$165","v":601.08002508153584},1070523.5246702153,null,null,null,null,null,1781,{"$f":"BI1787*Inputs!$H$165","v":607.15154048639988},1081336.8936062781,null,null,null,null,null,1781,{"$f":"BQ1787*Inputs!$I$165","v":607.15154048639988},1081336.8936062781,null,null,null,null,null,1781,{"$f":"BY1787*Inputs!$J$165","v":585.48846719999995},1042754.9600831999,null,null,null,null,null,1781,{"$f":"CG1787*Inputs!$K$165","v":561.35040000000004},999765.06240000005,null,null,null,null,null,1781,{"$f":"CO1787*Inputs!$L$165","v":540.80000000000007},963164.80000000016,null,null,null,null,null,1781,520,926120,null,null,null,null,null,1781,500,890500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1790,{"$f":"AC1796*Inputs!$D$165","v":605.58812526964743},1084002.744232669,null,null,null,null,null,1790,{"$f":"AK1796*Inputs!$E$165","v":601.08002508153584},1075933.2448959493,null,null,null,null,null,1790,{"$f":"AS1796*Inputs!$F$165","v":601.08002508153584},1075933.2448959493,null,null,null,null,null,1790,{"$f":"(BA1796*0.99)*Inputs!$G$165","v":601.08002508153584},1075933.2448959493,null,null,null,null,null,1790,{"$f":"BI1796*Inputs!$H$165","v":607.15154048639988},1086801.2574706557,null,null,null,null,null,1790,{"$f":"BQ1796*Inputs!$I$165","v":607.15154048639988},1086801.2574706557,null,null,null,null,null,1790,{"$f":"BY1796*Inputs!$J$165","v":585.48846719999995},1048024.3562879999,null,null,null,null,null,1790,{"$f":"CG1796*Inputs!$K$165","v":561.35040000000004},1004817.216,null,null,null,null,null,1790,{"$f":"CO1796*Inputs!$L$165","v":540.80000000000007},968032.00000000012,null,null,null,null,null,1790,520,930800,null,null,null,null,null,1790,500,895000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1793,{"$f":"AC1799*Inputs!$D$165","v":605.58812526964743},1085819.5086084779,null,null,null,null,null,1793,{"$f":"AK1799*Inputs!$E$165","v":601.08002508153584},1077736.4849711938,null,null,null,null,null,1793,{"$f":"AS1799*Inputs!$F$165","v":601.08002508153584},1077736.4849711938,null,null,null,null,null,1793,{"$f":"(BA1799*0.99)*Inputs!$G$165","v":601.08002508153584},{"$f":"AR1799*AS1799","v":1077736.4849711938},null,null,null,null,null,1793,{"$f":"BI1799*Inputs!$H$165","v":607.15154048639988},{"$f":"AZ1799*BA1799","v":1088622.7120921151},null,null,null,null,null,1793,{"$f":"BQ1799*Inputs!$I$165","v":607.15154048639988},{"$f":"BH1799*BI1799","v":1088622.7120921151},null,null,null,null,null,1793,{"$f":"BY1799*Inputs!$J$165","v":585.48846719999995},{"$f":"BP1799*BQ1799","v":1049780.8216895999},null,null,null,null,null,1793,{"$f":"CG1799*Inputs!$K$165","v":561.35040000000004},1006501.2672000001,null,null,null,null,null,1793,{"$f":"CO1799*Inputs!$L$165","v":540.80000000000007},{"$f":"CF1799*CG1799","v":969654.40000000014},null,null,null,null,null,1793,520,{"$f":"CN1799*CO1799","v":932360},null,null,null,null,null,1793,500,{"$f":"CW1799*CV1799","v":896500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1800,{"$f":"AC1806*Inputs!$D$165","v":605.58812526964743},1090058.6254853653,null,null,null,null,null,1800,{"$f":"AK1806*Inputs!$E$165","v":601.08002508153584},1081944.0451467645,null,null,null,null,null,1800,{"$f":"AS1806*Inputs!$F$165","v":601.08002508153584},1081944.0451467645,null,null,null,null,null,1800,{"$f":"(BA1806*0.99)*Inputs!$G$165","v":601.08002508153584},1081944.0451467645,null,null,null,null,null,1800,{"$f":"BI1806*Inputs!$H$165","v":607.15154048639988},1092872.7728755197,null,null,null,null,null,1800,{"$f":"BQ1806*Inputs!$I$165","v":607.15154048639988},1092872.7728755197,null,null,null,null,null,1800,{"$f":"BY1806*Inputs!$J$165","v":585.48846719999995},1053879.2409599999,null,null,null,null,null,1800,{"$f":"CG1806*Inputs!$K$165","v":561.35040000000004},1010430.7200000001,null,null,null,null,null,1800,{"$f":"CO1806*Inputs!$L$165","v":540.80000000000007},973440.00000000012,null,null,null,null,null,1800,520,936000,null,null,null,null,null,1800,500,900000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1810,{"$f":"AC1816*Inputs!$D$165","v":605.58812526964743},1096114.5067380618,null,null,null,null,null,1810,{"$f":"AK1816*Inputs!$E$165","v":601.08002508153584},1087954.8453975799,null,null,null,null,null,1810,{"$f":"AS1816*Inputs!$F$165","v":601.08002508153584},1087954.8453975799,null,null,null,null,null,1810,{"$f":"(BA1816*0.99)*Inputs!$G$165","v":601.08002508153584},1087954.8453975799,null,null,null,null,null,1810,{"$f":"BI1816*Inputs!$H$165","v":607.15154048639988},1098944.2882803837,null,null,null,null,null,1810,{"$f":"BQ1816*Inputs!$I$165","v":607.15154048639988},1098944.2882803837,null,null,null,null,null,1810,{"$f":"BY1816*Inputs!$J$165","v":585.48846719999995},1059734.1256319999,null,null,null,null,null,1810,{"$f":"CG1816*Inputs!$K$165","v":561.35040000000004},1016044.224,null,null,null,null,null,1810,{"$f":"CO1816*Inputs!$L$165","v":540.80000000000007},978848.00000000012,null,null,null,null,null,1810,520,941200,null,null,null,null,null,1810,500,905000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1813,{"$f":"AC1819*Inputs!$D$165","v":605.58812526964743},1097931.2711138709,null,null,null,null,null,1813,{"$f":"AK1819*Inputs!$E$165","v":601.08002508153584},1089758.0854728245,null,null,null,null,null,1813,{"$f":"AS1819*Inputs!$F$165","v":601.08002508153584},1089758.0854728245,null,null,null,null,null,1813,{"$f":"(BA1819*0.99)*Inputs!$G$165","v":601.08002508153584},1089758.0854728245,null,null,null,null,null,1813,{"$f":"BI1819*Inputs!$H$165","v":607.15154048639988},1100765.742901843,null,null,null,null,null,1813,{"$f":"BQ1819*Inputs!$I$165","v":607.15154048639988},1100765.742901843,null,null,null,null,null,1813,{"$f":"BY1819*Inputs!$J$165","v":585.48846719999995},1061490.5910335998,null,null,null,null,null,1813,{"$f":"CG1819*Inputs!$K$165","v":561.35040000000004},1017728.2752,null,null,null,null,null,1813,{"$f":"CO1819*Inputs!$L$165","v":540.80000000000007},980470.40000000014,null,null,null,null,null,1813,520,942760,null,null,null,null,null,1813,500,906500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1819,{"$f":"AC1825*Inputs!$D$165","v":605.58812526964743},1101564.7998654887,null,null,null,null,null,1819,{"$f":"AK1825*Inputs!$E$165","v":601.08002508153584},1093364.5656233137,null,null,null,null,null,1819,{"$f":"AS1825*Inputs!$F$165","v":601.08002508153584},1093364.5656233137,null,null,null,null,null,1819,{"$f":"(BA1825*0.99)*Inputs!$G$165","v":601.08002508153584},1093364.5656233137,null,null,null,null,null,1819,{"$f":"BI1825*Inputs!$H$165","v":607.15154048639988},1104408.6521447613,null,null,null,null,null,1819,{"$f":"BQ1825*Inputs!$I$165","v":607.15154048639988},1104408.6521447613,null,null,null,null,null,1819,{"$f":"BY1825*Inputs!$J$165","v":585.48846719999995},1065003.5218367998,null,null,null,null,null,1819,{"$f":"CG1825*Inputs!$K$165","v":561.35040000000004},1021096.3776000001,null,null,null,null,null,1819,{"$f":"CO1825*Inputs!$L$165","v":540.80000000000007},983715.20000000007,null,null,null,null,null,1819,520,945880,null,null,null,null,null,1819,500,909500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1830,{"$f":"AC1836*Inputs!$D$165","v":605.58812526964743},1108226.2692434548,null,null,null,null,null,1830,{"$f":"AK1836*Inputs!$E$165","v":601.08002508153584},1099976.4458992106,null,null,null,null,null,1830,{"$f":"AS1836*Inputs!$F$165","v":601.08002508153584},1099976.4458992106,null,null,null,null,null,1830,{"$f":"(BA1836*0.99)*Inputs!$G$165","v":601.08002508153584},1099976.4458992106,null,null,null,null,null,1830,{"$f":"BI1836*Inputs!$H$165","v":607.15154048639988},1111087.3190901119,null,null,null,null,null,1830,{"$f":"BQ1836*Inputs!$I$165","v":607.15154048639988},1111087.3190901119,null,null,null,null,null,1830,{"$f":"BY1836*Inputs!$J$165","v":585.48846719999995},1071443.8949759998,null,null,null,null,null,1830,{"$f":"CG1836*Inputs!$K$165","v":561.35040000000004},1027271.2320000001,null,null,null,null,null,1830,{"$f":"CO1836*Inputs!$L$165","v":540.80000000000007},989664.00000000012,null,null,null,null,null,1830,520,951600,null,null,null,null,null,1830,500,915000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1831,{"$f":"AC1837*Inputs!$D$165","v":605.58812526964743},1108831.8573687244,null,null,null,null,null,1831,{"$f":"AK1837*Inputs!$E$165","v":601.08002508153584},1100577.5259242922,null,null,null,null,null,1831,{"$f":"AS1837*Inputs!$F$165","v":601.08002508153584},1100577.5259242922,null,null,null,null,null,1831,{"$f":"(BA1837*0.99)*Inputs!$G$165","v":601.08002508153584},1100577.5259242922,null,null,null,null,null,1831,{"$f":"BI1837*Inputs!$H$165","v":607.15154048639988},1111694.4706305983,null,null,null,null,null,1831,{"$f":"BQ1837*Inputs!$I$165","v":607.15154048639988},1111694.4706305983,null,null,null,null,null,1831,{"$f":"BY1837*Inputs!$J$165","v":585.48846719999995},1072029.3834431998,null,null,null,null,null,1831,{"$f":"CG1837*Inputs!$K$165","v":561.35040000000004},1027832.5824000001,null,null,null,null,null,1831,{"$f":"CO1837*Inputs!$L$165","v":540.80000000000007},990204.80000000016,null,null,null,null,null,1831,520,952120,null,null,null,null,null,1831,500,915500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1838,{"$f":"AC1844*Inputs!$D$165","v":605.58812526964743},1113070.974245612,null,null,null,null,null,1838,{"$f":"AK1844*Inputs!$E$165","v":601.08002508153584},1104785.0860998628,null,null,null,null,null,1838,{"$f":"AS1844*Inputs!$F$165","v":601.08002508153584},1104785.0860998628,null,null,null,null,null,1838,{"$f":"(BA1844*0.99)*Inputs!$G$165","v":601.08002508153584},1104785.0860998628,null,null,null,null,null,1838,{"$f":"BI1844*Inputs!$H$165","v":607.15154048639988},1115944.5314140029,null,null,null,null,null,1838,{"$f":"BQ1844*Inputs!$I$165","v":607.15154048639988},1115944.5314140029,null,null,null,null,null,1838,{"$f":"BY1844*Inputs!$J$165","v":585.48846719999995},1076127.8027136,null,null,null,null,null,1838,{"$f":"CG1844*Inputs!$K$165","v":561.35040000000004},1031762.0352,null,null,null,null,null,1838,{"$f":"CO1844*Inputs!$L$165","v":540.80000000000007},993990.40000000014,null,null,null,null,null,1838,520,955760,null,null,null,null,null,1838,500,919000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1839,{"$f":"AC1845*Inputs!$D$165","v":605.58812526964743},1113676.5623708817,null,null,null,null,null,1839,{"$f":"AK1845*Inputs!$E$165","v":601.08002508153584},1105386.1661249443,null,null,null,null,null,1839,{"$f":"AS1845*Inputs!$F$165","v":601.08002508153584},1105386.1661249443,null,null,null,null,null,1839,{"$f":"(BA1845*0.99)*Inputs!$G$165","v":601.08002508153584},1105386.1661249443,null,null,null,null,null,1839,{"$f":"BI1845*Inputs!$H$165","v":607.15154048639988},1116551.6829544895,null,null,null,null,null,1839,{"$f":"BQ1845*Inputs!$I$165","v":607.15154048639988},1116551.6829544895,null,null,null,null,null,1839,{"$f":"BY1845*Inputs!$J$165","v":585.48846719999995},1076713.2911807999,null,null,null,null,null,1839,{"$f":"CG1845*Inputs!$K$165","v":561.35040000000004},1032323.3856,null,null,null,null,null,1839,{"$f":"CO1845*Inputs!$L$165","v":540.80000000000007},994531.20000000007,null,null,null,null,null,1839,520,956280,null,null,null,null,null,1839,500,919500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1840,{"$f":"AC1846*Inputs!$D$165","v":605.58812526964743},1114282.1504961513,null,null,null,null,null,1840,{"$f":"AK1846*Inputs!$E$165","v":601.08002508153584},1105987.2461500259,null,null,null,null,null,1840,{"$f":"AS1846*Inputs!$F$165","v":601.08002508153584},1105987.2461500259,null,null,null,null,null,1840,{"$f":"(BA1846*0.99)*Inputs!$G$165","v":601.08002508153584},1105987.2461500259,null,null,null,null,null,1840,{"$f":"BI1846*Inputs!$H$165","v":607.15154048639988},1117158.8344949759,null,null,null,null,null,1840,{"$f":"BQ1846*Inputs!$I$165","v":607.15154048639988},1117158.8344949759,null,null,null,null,null,1840,{"$f":"BY1846*Inputs!$J$165","v":585.48846719999995},1077298.7796479999,null,null,null,null,null,1840,{"$f":"CG1846*Inputs!$K$165","v":561.35040000000004},1032884.736,null,null,null,null,null,1840,{"$f":"CO1846*Inputs!$L$165","v":540.80000000000007},995072.00000000012,null,null,null,null,null,1840,520,956800,null,null,null,null,null,1840,500,920000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1841,{"$f":"AC1847*Inputs!$D$165","v":605.58812526964743},1114887.7386214209,null,null,null,null,null,1841,{"$f":"AK1847*Inputs!$E$165","v":601.08002508153584},1106588.3261751074,null,null,null,null,null,1841,{"$f":"AS1847*Inputs!$F$165","v":601.08002508153584},1106588.3261751074,null,null,null,null,null,1841,{"$f":"(BA1847*0.99)*Inputs!$G$165","v":601.08002508153584},1106588.3261751074,null,null,null,null,null,1841,{"$f":"BI1847*Inputs!$H$165","v":607.15154048639988},1117765.9860354622,null,null,null,null,null,1841,{"$f":"BQ1847*Inputs!$I$165","v":607.15154048639988},1117765.9860354622,null,null,null,null,null,1841,{"$f":"BY1847*Inputs!$J$165","v":585.48846719999995},1077884.2681151999,null,null,null,null,null,1841,{"$f":"CG1847*Inputs!$K$165","v":561.35040000000004},1033446.0864,null,null,null,null,null,1841,{"$f":"CO1847*Inputs!$L$165","v":540.80000000000007},995612.80000000016,null,null,null,null,null,1841,520,957320,null,null,null,null,null,1841,500,920500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1842,{"$f":"AC1848*Inputs!$D$165","v":605.58812526964743},1115493.3267466906,null,null,null,null,null,1842,{"$f":"AK1848*Inputs!$E$165","v":601.08002508153584},1107189.4062001889,null,null,null,null,null,1842,{"$f":"AS1848*Inputs!$F$165","v":601.08002508153584},1107189.4062001889,null,null,null,null,null,1842,{"$f":"(BA1848*0.99)*Inputs!$G$165","v":601.08002508153584},1107189.4062001889,null,null,null,null,null,1842,{"$f":"BI1848*Inputs!$H$165","v":607.15154048639988},1118373.1375759486,null,null,null,null,null,1842,{"$f":"BQ1848*Inputs!$I$165","v":607.15154048639988},1118373.1375759486,null,null,null,null,null,1842,{"$f":"BY1848*Inputs!$J$165","v":585.48846719999995},1078469.7565823998,null,null,null,null,null,1842,{"$f":"CG1848*Inputs!$K$165","v":561.35040000000004},1034007.4368,null,null,null,null,null,1842,{"$f":"CO1848*Inputs!$L$165","v":540.80000000000007},996153.60000000009,null,null,null,null,null,1842,520,957840,null,null,null,null,null,1842,500,921000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1843,{"$f":"AC1849*Inputs!$D$165","v":605.58812526964743},1116098.9148719602,null,null,null,null,null,1843,{"$f":"AK1849*Inputs!$E$165","v":601.08002508153584},1107790.4862252704,null,null,null,null,null,1843,{"$f":"AS1849*Inputs!$F$165","v":601.08002508153584},1107790.4862252704,null,null,null,null,null,1843,{"$f":"(BA1849*0.99)*Inputs!$G$165","v":601.08002508153584},1107790.4862252704,null,null,null,null,null,1843,{"$f":"BI1849*Inputs!$H$165","v":607.15154048639988},1118980.289116435,null,null,null,null,null,1843,{"$f":"BQ1849*Inputs!$I$165","v":607.15154048639988},1118980.289116435,null,null,null,null,null,1843,{"$f":"BY1849*Inputs!$J$165","v":585.48846719999995},1079055.2450495998,null,null,null,null,null,1843,{"$f":"CG1849*Inputs!$K$165","v":561.35040000000004},1034568.7872,null,null,null,null,null,1843,{"$f":"CO1849*Inputs!$L$165","v":540.80000000000007},996694.40000000014,null,null,null,null,null,1843,520,958360,null,null,null,null,null,1843,500,921500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1844,{"$f":"AC1850*Inputs!$D$165","v":605.58812526964743},1116704.5029972298,null,null,null,null,null,1844,{"$f":"AK1850*Inputs!$E$165","v":601.08002508153584},1108391.5662503522,null,null,null,null,null,1844,{"$f":"AS1850*Inputs!$F$165","v":601.08002508153584},1108391.5662503522,null,null,null,null,null,1844,{"$f":"(BA1850*0.99)*Inputs!$G$165","v":601.08002508153584},1108391.5662503522,null,null,null,null,null,1844,{"$f":"BI1850*Inputs!$H$165","v":607.15154048639988},1119587.4406569214,null,null,null,null,null,1844,{"$f":"BQ1850*Inputs!$I$165","v":607.15154048639988},1119587.4406569214,null,null,null,null,null,1844,{"$f":"BY1850*Inputs!$J$165","v":585.48846719999995},1079640.7335168,null,null,null,null,null,1844,{"$f":"CG1850*Inputs!$K$165","v":561.35040000000004},1035130.1376,null,null,null,null,null,1844,{"$f":"CO1850*Inputs!$L$165","v":540.80000000000007},997235.20000000007,null,null,null,null,null,1844,520,958880,null,null,null,null,null,1844,500,922000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1845,{"$f":"AC1851*Inputs!$D$165","v":605.58812526964743},1117310.0911224994,null,null,null,null,null,1845,{"$f":"AK1851*Inputs!$E$165","v":601.08002508153584},1108992.6462754337,null,null,null,null,null,1845,{"$f":"AS1851*Inputs!$F$165","v":601.08002508153584},1108992.6462754337,null,null,null,null,null,1845,{"$f":"(BA1851*0.99)*Inputs!$G$165","v":601.08002508153584},1108992.6462754337,null,null,null,null,null,1845,{"$f":"BI1851*Inputs!$H$165","v":607.15154048639988},1120194.5921974077,null,null,null,null,null,1845,{"$f":"BQ1851*Inputs!$I$165","v":607.15154048639988},1120194.5921974077,null,null,null,null,null,1845,{"$f":"BY1851*Inputs!$J$165","v":585.48846719999995},1080226.2219839999,null,null,null,null,null,1845,{"$f":"CG1851*Inputs!$K$165","v":561.35040000000004},1035691.488,null,null,null,null,null,1845,{"$f":"CO1851*Inputs!$L$165","v":540.80000000000007},997776.00000000012,null,null,null,null,null,1845,520,959400,null,null,null,null,null,1845,500,922500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1846,{"$f":"AC1852*Inputs!$D$165","v":605.58812526964743},1117915.6792477691,null,null,null,null,null,1846,{"$f":"AK1852*Inputs!$E$165","v":601.08002508153584},1109593.7263005152,null,null,null,null,null,1846,{"$f":"AS1852*Inputs!$F$165","v":601.08002508153584},1109593.7263005152,null,null,null,null,null,1846,{"$f":"(BA1852*0.99)*Inputs!$G$165","v":601.08002508153584},1109593.7263005152,null,null,null,null,null,1846,{"$f":"BI1852*Inputs!$H$165","v":607.15154048639988},1120801.7437378941,null,null,null,null,null,1846,{"$f":"BQ1852*Inputs!$I$165","v":607.15154048639988},1120801.7437378941,null,null,null,null,null,1846,{"$f":"BY1852*Inputs!$J$165","v":585.48846719999995},1080811.7104511999,null,null,null,null,null,1846,{"$f":"CG1852*Inputs!$K$165","v":561.35040000000004},1036252.8384000001,null,null,null,null,null,1846,{"$f":"CO1852*Inputs!$L$165","v":540.80000000000007},998316.80000000016,null,null,null,null,null,1846,520,959920,null,null,null,null,null,1846,500,923000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1847,{"$f":"AC1853*Inputs!$D$165","v":605.58812526964743},{"$f":"T1853*U1853","v":1118521.2673730389},null,null,null,null,null,1847,{"$f":"AK1853*Inputs!$E$165","v":601.08002508153584},{"$f":"AB1853*AC1853","v":1110194.8063255968},null,null,null,null,null,1847,{"$f":"AS1853*Inputs!$F$165","v":601.08002508153584},{"$f":"AJ1853*AK1853","v":1110194.8063255968},null,null,null,null,null,1847,{"$f":"(BA1853*0.99)*Inputs!$G$165","v":601.08002508153584},1110194.8063255968,null,null,null,null,null,1847,{"$f":"BI1853*Inputs!$H$165","v":607.15154048639988},1121408.8952783805,null,null,null,null,null,1847,{"$f":"BQ1853*Inputs!$I$165","v":607.15154048639988},1121408.8952783805,null,null,null,null,null,1847,{"$f":"BY1853*Inputs!$J$165","v":585.48846719999995},1081397.1989183999,null,null,null,null,null,1847,{"$f":"CG1853*Inputs!$K$165","v":561.35040000000004},1036814.1888000001,null,null,null,null,null,1847,{"$f":"CO1853*Inputs!$L$165","v":540.80000000000007},998857.60000000009,null,null,null,null,null,1847,520,960440,null,null,null,null,null,1847,500,923500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1848,{"$f":"AC1854*Inputs!$D$165","v":605.58812526964743},1119126.8554983085,null,null,null,null,null,1848,{"$f":"AK1854*Inputs!$E$165","v":601.08002508153584},1110795.8863506783,null,null,null,null,null,1848,{"$f":"AS1854*Inputs!$F$165","v":601.08002508153584},1110795.8863506783,null,null,null,null,null,1848,{"$f":"(BA1854*0.99)*Inputs!$G$165","v":601.08002508153584},1110795.8863506783,null,null,null,null,null,1848,{"$f":"BI1854*Inputs!$H$165","v":607.15154048639988},1122016.0468188671,null,null,null,null,null,1848,{"$f":"BQ1854*Inputs!$I$165","v":607.15154048639988},1122016.0468188671,null,null,null,null,null,1848,{"$f":"BY1854*Inputs!$J$165","v":585.48846719999995},1081982.6873855998,null,null,null,null,null,1848,{"$f":"CG1854*Inputs!$K$165","v":561.35040000000004},1037375.5392000001,null,null,null,null,null,1848,{"$f":"CO1854*Inputs!$L$165","v":540.80000000000007},999398.40000000014,null,null,null,null,null,1848,520,960960,null,null,null,null,null,1848,500,924000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1849,{"$f":"AC1855*Inputs!$D$165","v":605.58812526964743},1119732.4436235782,null,null,null,null,null,1849,{"$f":"AK1855*Inputs!$E$165","v":601.08002508153584},1111396.9663757598,null,null,null,null,null,1849,{"$f":"AS1855*Inputs!$F$165","v":601.08002508153584},1111396.9663757598,null,null,null,null,null,1849,{"$f":"(BA1855*0.99)*Inputs!$G$165","v":601.08002508153584},1111396.9663757598,null,null,null,null,null,1849,{"$f":"BI1855*Inputs!$H$165","v":607.15154048639988},1122623.1983593535,null,null,null,null,null,1849,{"$f":"BQ1855*Inputs!$I$165","v":607.15154048639988},1122623.1983593535,null,null,null,null,null,1849,{"$f":"BY1855*Inputs!$J$165","v":585.48846719999995},1082568.1758527998,null,null,null,null,null,1849,{"$f":"CG1855*Inputs!$K$165","v":561.35040000000004},1037936.8896000001,null,null,null,null,null,1849,{"$f":"CO1855*Inputs!$L$165","v":540.80000000000007},999939.20000000007,null,null,null,null,null,1849,520,961480,null,null,null,null,null,1849,500,924500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1850,{"$f":"AC1856*Inputs!$D$165","v":605.58812526964743},1120338.0317488478,null,null,null,null,null,1850,{"$f":"AK1856*Inputs!$E$165","v":601.08002508153584},1111998.0464008413,null,null,null,null,null,1850,{"$f":"AS1856*Inputs!$F$165","v":601.08002508153584},1111998.0464008413,null,null,null,null,null,1850,{"$f":"(BA1856*0.99)*Inputs!$G$165","v":601.08002508153584},1111998.0464008413,null,null,null,null,null,1850,{"$f":"BI1856*Inputs!$H$165","v":607.15154048639988},1123230.3498998398,null,null,null,null,null,1850,{"$f":"BQ1856*Inputs!$I$165","v":607.15154048639988},1123230.3498998398,null,null,null,null,null,1850,{"$f":"BY1856*Inputs!$J$165","v":585.48846719999995},1083153.66432,null,null,null,null,null,1850,{"$f":"CG1856*Inputs!$K$165","v":561.35040000000004},1038498.2400000001,null,null,null,null,null,1850,{"$f":"CO1856*Inputs!$L$165","v":540.80000000000007},1000480.0000000001,null,null,null,null,null,1850,520,962000,null,null,null,null,null,1850,500,925000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1851,{"$f":"AC1857*Inputs!$D$165","v":605.58812526964743},1120943.6198741174,null,null,null,null,null,1851,{"$f":"AK1857*Inputs!$E$165","v":601.08002508153584},1112599.1264259228,null,null,null,null,null,1851,{"$f":"AS1857*Inputs!$F$165","v":601.08002508153584},1112599.1264259228,null,null,null,null,null,1851,{"$f":"(BA1857*0.99)*Inputs!$G$165","v":601.08002508153584},1112599.1264259228,null,null,null,null,null,1851,{"$f":"BI1857*Inputs!$H$165","v":607.15154048639988},1123837.5014403262,null,null,null,null,null,1851,{"$f":"BQ1857*Inputs!$I$165","v":607.15154048639988},1123837.5014403262,null,null,null,null,null,1851,{"$f":"BY1857*Inputs!$J$165","v":585.48846719999995},1083739.1527871999,null,null,null,null,null,1851,{"$f":"CG1857*Inputs!$K$165","v":561.35040000000004},1039059.5904000001,null,null,null,null,null,1851,{"$f":"CO1857*Inputs!$L$165","v":540.80000000000007},1001020.8000000002,null,null,null,null,null,1851,520,962520,null,null,null,null,null,1851,500,925500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1852,{"$f":"AC1858*Inputs!$D$165","v":605.58812526964743},1121549.2079993871,null,null,null,null,null,1852,{"$f":"AK1858*Inputs!$E$165","v":601.08002508153584},1113200.2064510044,null,null,null,null,null,1852,{"$f":"AS1858*Inputs!$F$165","v":601.08002508153584},1113200.2064510044,null,null,null,null,null,1852,{"$f":"(BA1858*0.99)*Inputs!$G$165","v":601.08002508153584},1113200.2064510044,null,null,null,null,null,1852,{"$f":"BI1858*Inputs!$H$165","v":607.15154048639988},1124444.6529808126,null,null,null,null,null,1852,{"$f":"BQ1858*Inputs!$I$165","v":607.15154048639988},1124444.6529808126,null,null,null,null,null,1852,{"$f":"BY1858*Inputs!$J$165","v":585.48846719999995},1084324.6412543999,null,null,null,null,null,1852,{"$f":"CG1858*Inputs!$K$165","v":561.35040000000004},1039620.9408000001,null,null,null,null,null,1852,{"$f":"CO1858*Inputs!$L$165","v":540.80000000000007},1001561.6000000001,null,null,null,null,null,1852,520,963040,null,null,null,null,null,1852,500,926000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1853,{"$f":"AC1859*Inputs!$D$165","v":605.58812526964743},1122154.7961246567,null,null,null,null,null,1853,{"$f":"AK1859*Inputs!$E$165","v":601.08002508153584},1113801.2864760859,null,null,null,null,null,1853,{"$f":"AS1859*Inputs!$F$165","v":601.08002508153584},1113801.2864760859,null,null,null,null,null,1853,{"$f":"(BA1859*0.99)*Inputs!$G$165","v":601.08002508153584},1113801.2864760859,null,null,null,null,null,1853,{"$f":"BI1859*Inputs!$H$165","v":607.15154048639988},1125051.804521299,null,null,null,null,null,1853,{"$f":"BQ1859*Inputs!$I$165","v":607.15154048639988},1125051.804521299,null,null,null,null,null,1853,{"$f":"BY1859*Inputs!$J$165","v":585.48846719999995},1084910.1297215999,null,null,null,null,null,1853,{"$f":"CG1859*Inputs!$K$165","v":561.35040000000004},1040182.2912000001,null,null,null,null,null,1853,{"$f":"CO1859*Inputs!$L$165","v":540.80000000000007},1002102.4000000001,null,null,null,null,null,1853,520,963560,null,null,null,null,null,1853,500,926500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1854,{"$f":"AC1860*Inputs!$D$165","v":605.58812526964743},1122760.3842499263,null,null,null,null,null,1854,{"$f":"AK1860*Inputs!$E$165","v":601.08002508153584},1114402.3665011674,null,null,null,null,null,1854,{"$f":"AS1860*Inputs!$F$165","v":601.08002508153584},1114402.3665011674,null,null,null,null,null,1854,{"$f":"(BA1860*0.99)*Inputs!$G$165","v":601.08002508153584},1114402.3665011674,null,null,null,null,null,1854,{"$f":"BI1860*Inputs!$H$165","v":607.15154048639988},1125658.9560617853,null,null,null,null,null,1854,{"$f":"BQ1860*Inputs!$I$165","v":607.15154048639988},1125658.9560617853,null,null,null,null,null,1854,{"$f":"BY1860*Inputs!$J$165","v":585.48846719999995},1085495.6181887998,null,null,null,null,null,1854,{"$f":"CG1860*Inputs!$K$165","v":561.35040000000004},1040743.6416000001,null,null,null,null,null,1854,{"$f":"CO1860*Inputs!$L$165","v":540.80000000000007},1002643.2000000001,null,null,null,null,null,1854,520,964080,null,null,null,null,null,1854,500,927000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1855,{"$f":"AC1861*Inputs!$D$165","v":605.58812526964743},1123365.9723751959,null,null,null,null,null,1855,{"$f":"AK1861*Inputs!$E$165","v":601.08002508153584},1115003.4465262489,null,null,null,null,null,1855,{"$f":"AS1861*Inputs!$F$165","v":601.08002508153584},1115003.4465262489,null,null,null,null,null,1855,{"$f":"(BA1861*0.99)*Inputs!$G$165","v":601.08002508153584},1115003.4465262489,null,null,null,null,null,1855,{"$f":"BI1861*Inputs!$H$165","v":607.15154048639988},1126266.1076022717,null,null,null,null,null,1855,{"$f":"BQ1861*Inputs!$I$165","v":607.15154048639988},1126266.1076022717,null,null,null,null,null,1855,{"$f":"BY1861*Inputs!$J$165","v":585.48846719999995},1086081.1066559998,null,null,null,null,null,1855,{"$f":"CG1861*Inputs!$K$165","v":561.35040000000004},1041304.9920000001,null,null,null,null,null,1855,{"$f":"CO1861*Inputs!$L$165","v":540.80000000000007},1003184.0000000001,null,null,null,null,null,1855,520,964600,null,null,null,null,null,1855,500,927500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1856,{"$f":"AC1862*Inputs!$D$165","v":605.58812526964743},1123971.5605004656,null,null,null,null,null,1856,{"$f":"AK1862*Inputs!$E$165","v":601.08002508153584},1115604.5265513305,null,null,null,null,null,1856,{"$f":"AS1862*Inputs!$F$165","v":601.08002508153584},1115604.5265513305,null,null,null,null,null,1856,{"$f":"(BA1862*0.99)*Inputs!$G$165","v":601.08002508153584},1115604.5265513305,null,null,null,null,null,1856,{"$f":"BI1862*Inputs!$H$165","v":607.15154048639988},1126873.2591427581,null,null,null,null,null,1856,{"$f":"BQ1862*Inputs!$I$165","v":607.15154048639988},1126873.2591427581,null,null,null,null,null,1856,{"$f":"BY1862*Inputs!$J$165","v":585.48846719999995},1086666.5951232,null,null,null,null,null,1856,{"$f":"CG1862*Inputs!$K$165","v":561.35040000000004},{"$f":"BX1862*BY1862","v":1041866.3424000001},null,null,null,null,null,1856,{"$f":"CO1862*Inputs!$L$165","v":540.80000000000007},1003724.8000000002,null,null,null,null,null,1856,520,965120,null,null,null,null,null,1856,500,928000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1857,{"$f":"AC1863*Inputs!$D$165","v":605.58812526964743},1124577.1486257352,null,null,null,null,null,1857,{"$f":"AK1863*Inputs!$E$165","v":601.08002508153584},1116205.606576412,null,null,null,null,null,1857,{"$f":"AS1863*Inputs!$F$165","v":601.08002508153584},1116205.606576412,null,null,null,null,null,1857,{"$f":"(BA1863*0.99)*Inputs!$G$165","v":601.08002508153584},{"$f":"AR1863*AS1863","v":1116205.606576412},null,null,null,null,null,1857,{"$f":"BI1863*Inputs!$H$165","v":607.15154048639988},{"$f":"AZ1863*BA1863","v":1127480.4106832445},null,null,null,null,null,1857,{"$f":"BQ1863*Inputs!$I$165","v":607.15154048639988},{"$f":"BH1863*BI1863","v":1127480.4106832445},null,null,null,null,null,1857,{"$f":"BY1863*Inputs!$J$165","v":585.48846719999995},{"$f":"BP1863*BQ1863","v":1087252.0835903999},null,null,null,null,null,1857,{"$f":"CG1863*Inputs!$K$165","v":561.35040000000004},1042427.6928000001,null,null,null,null,null,1857,{"$f":"CO1863*Inputs!$L$165","v":540.80000000000007},{"$f":"CF1863*CG1863","v":1004265.6000000001},null,null,null,null,null,1857,520,{"$f":"CN1863*CO1863","v":965640},null,null,null,null,null,1857,500,{"$f":"CW1863*CV1863","v":928500}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1858,{"$f":"AC1864*Inputs!$D$165","v":605.58812526964743},1125182.7367510048,null,null,null,null,null,1858,{"$f":"AK1864*Inputs!$E$165","v":601.08002508153584},1116806.6866014935,null,null,null,null,null,1858,{"$f":"AS1864*Inputs!$F$165","v":601.08002508153584},1116806.6866014935,null,null,null,null,null,1858,{"$f":"(BA1864*0.99)*Inputs!$G$165","v":601.08002508153584},1116806.6866014935,null,null,null,null,null,1858,{"$f":"BI1864*Inputs!$H$165","v":607.15154048639988},1128087.5622237311,null,null,null,null,null,1858,{"$f":"BQ1864*Inputs!$I$165","v":607.15154048639988},1128087.5622237311,null,null,null,null,null,1858,{"$f":"BY1864*Inputs!$J$165","v":585.48846719999995},1087837.5720575999,null,null,null,null,null,1858,{"$f":"CG1864*Inputs!$K$165","v":561.35040000000004},1042989.0432000001,null,null,null,null,null,1858,{"$f":"CO1864*Inputs!$L$165","v":540.80000000000007},1004806.4000000001,null,null,null,null,null,1858,520,966160,null,null,null,null,null,1858,500,929000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1859,{"$f":"AC1865*Inputs!$D$165","v":605.58812526964743},1125788.3248762747,null,null,null,null,null,1859,{"$f":"AK1865*Inputs!$E$165","v":601.08002508153584},1117407.766626575,null,null,null,null,null,1859,{"$f":"AS1865*Inputs!$F$165","v":601.08002508153584},1117407.766626575,null,null,null,null,null,1859,{"$f":"(BA1865*0.99)*Inputs!$G$165","v":601.08002508153584},1117407.766626575,null,null,null,null,null,1859,{"$f":"BI1865*Inputs!$H$165","v":607.15154048639988},1128694.7137642174,null,null,null,null,null,1859,{"$f":"BQ1865*Inputs!$I$165","v":607.15154048639988},1128694.7137642174,null,null,null,null,null,1859,{"$f":"BY1865*Inputs!$J$165","v":585.48846719999995},1088423.0605247999,null,null,null,null,null,1859,{"$f":"CG1865*Inputs!$K$165","v":561.35040000000004},1043550.3936000001,null,null,null,null,null,1859,{"$f":"CO1865*Inputs!$L$165","v":540.80000000000007},1005347.2000000001,null,null,null,null,null,1859,520,966680,null,null,null,null,null,1859,500,929500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1860,{"$f":"AC1866*Inputs!$D$165","v":605.58812526964743},1126393.9130015443,null,null,null,null,null,1860,{"$f":"AK1866*Inputs!$E$165","v":601.08002508153584},1118008.8466516566,null,null,null,null,null,1860,{"$f":"AS1866*Inputs!$F$165","v":601.08002508153584},1118008.8466516566,null,null,null,null,null,1860,{"$f":"(BA1866*0.99)*Inputs!$G$165","v":601.08002508153584},1118008.8466516566,null,null,null,null,null,1860,{"$f":"BI1866*Inputs!$H$165","v":607.15154048639988},1129301.8653047038,null,null,null,null,null,1860,{"$f":"BQ1866*Inputs!$I$165","v":607.15154048639988},1129301.8653047038,null,null,null,null,null,1860,{"$f":"BY1866*Inputs!$J$165","v":585.48846719999995},1089008.5489919998,null,null,null,null,null,1860,{"$f":"CG1866*Inputs!$K$165","v":561.35040000000004},1044111.7440000001,null,null,null,null,null,1860,{"$f":"CO1866*Inputs!$L$165","v":540.80000000000007},1005888.0000000001,null,null,null,null,null,1860,520,967200,null,null,null,null,null,1860,500,930000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1861,{"$f":"AC1867*Inputs!$D$165","v":605.58812526964743},1126999.5011268139,null,null,null,null,null,1861,{"$f":"AK1867*Inputs!$E$165","v":601.08002508153584},1118609.9266767381,null,null,null,null,null,1861,{"$f":"AS1867*Inputs!$F$165","v":601.08002508153584},1118609.9266767381,null,null,null,null,null,1861,{"$f":"(BA1867*0.99)*Inputs!$G$165","v":601.08002508153584},1118609.9266767381,null,null,null,null,null,1861,{"$f":"BI1867*Inputs!$H$165","v":607.15154048639988},1129909.0168451902,null,null,null,null,null,1861,{"$f":"BQ1867*Inputs!$I$165","v":607.15154048639988},1129909.0168451902,null,null,null,null,null,1861,{"$f":"BY1867*Inputs!$J$165","v":585.48846719999995},1089594.0374591998,null,null,null,null,null,1861,{"$f":"CG1867*Inputs!$K$165","v":561.35040000000004},1044673.0944000001,null,null,null,null,null,1861,{"$f":"CO1867*Inputs!$L$165","v":540.80000000000007},1006428.8000000002,null,null,null,null,null,1861,520,967720,null,null,null,null,null,1861,500,930500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1862,{"$f":"AC1868*Inputs!$D$165","v":605.58812526964743},1127605.0892520836,null,null,null,null,null,1862,{"$f":"AK1868*Inputs!$E$165","v":601.08002508153584},1119211.0067018198,null,null,null,null,null,1862,{"$f":"AS1868*Inputs!$F$165","v":601.08002508153584},1119211.0067018198,null,null,null,null,null,1862,{"$f":"(BA1868*0.99)*Inputs!$G$165","v":601.08002508153584},1119211.0067018198,null,null,null,null,null,1862,{"$f":"BI1868*Inputs!$H$165","v":607.15154048639988},1130516.1683856766,null,null,null,null,null,1862,{"$f":"BQ1868*Inputs!$I$165","v":607.15154048639988},1130516.1683856766,null,null,null,null,null,1862,{"$f":"BY1868*Inputs!$J$165","v":585.48846719999995},1090179.5259264,null,null,null,null,null,1862,{"$f":"CG1868*Inputs!$K$165","v":561.35040000000004},1045234.4448000001,null,null,null,null,null,1862,{"$f":"CO1868*Inputs!$L$165","v":540.80000000000007},1006969.6000000001,null,null,null,null,null,1862,520,968240,null,null,null,null,null,1862,500,931000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1863,{"$f":"AC1869*Inputs!$D$165","v":605.58812526964743},1128210.6773773532,null,null,null,null,null,1863,{"$f":"AK1869*Inputs!$E$165","v":601.08002508153584},1119812.0867269014,null,null,null,null,null,1863,{"$f":"AS1869*Inputs!$F$165","v":601.08002508153584},1119812.0867269014,null,null,null,null,null,1863,{"$f":"(BA1869*0.99)*Inputs!$G$165","v":601.08002508153584},1119812.0867269014,null,null,null,null,null,1863,{"$f":"BI1869*Inputs!$H$165","v":607.15154048639988},1131123.3199261629,null,null,null,null,null,1863,{"$f":"BQ1869*Inputs!$I$165","v":607.15154048639988},1131123.3199261629,null,null,null,null,null,1863,{"$f":"BY1869*Inputs!$J$165","v":585.48846719999995},1090765.0143935999,null,null,null,null,null,1863,{"$f":"CG1869*Inputs!$K$165","v":561.35040000000004},1045795.7952000001,null,null,null,null,null,1863,{"$f":"CO1869*Inputs!$L$165","v":540.80000000000007},1007510.4000000001,null,null,null,null,null,1863,520,968760,null,null,null,null,null,1863,500,931500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1864,{"$f":"AC1870*Inputs!$D$165","v":605.58812526964743},1128816.2655026228,null,null,null,null,null,1864,{"$f":"AK1870*Inputs!$E$165","v":601.08002508153584},1120413.1667519829,null,null,null,null,null,1864,{"$f":"AS1870*Inputs!$F$165","v":601.08002508153584},1120413.1667519829,null,null,null,null,null,1864,{"$f":"(BA1870*0.99)*Inputs!$G$165","v":601.08002508153584},1120413.1667519829,null,null,null,null,null,1864,{"$f":"BI1870*Inputs!$H$165","v":607.15154048639988},1131730.4714666493,null,null,null,null,null,1864,{"$f":"BQ1870*Inputs!$I$165","v":607.15154048639988},1131730.4714666493,null,null,null,null,null,1864,{"$f":"BY1870*Inputs!$J$165","v":585.48846719999995},1091350.5028607999,null,null,null,null,null,1864,{"$f":"CG1870*Inputs!$K$165","v":561.35040000000004},1046357.1456,null,null,null,null,null,1864,{"$f":"CO1870*Inputs!$L$165","v":540.80000000000007},1008051.2000000001,null,null,null,null,null,1864,520,969280,null,null,null,null,null,1864,500,932000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1865,{"$f":"AC1871*Inputs!$D$165","v":605.58812526964743},1129421.8536278924,null,null,null,null,null,1865,{"$f":"AK1871*Inputs!$E$165","v":601.08002508153584},1121014.2467770644,null,null,null,null,null,1865,{"$f":"AS1871*Inputs!$F$165","v":601.08002508153584},1121014.2467770644,null,null,null,null,null,1865,{"$f":"(BA1871*0.99)*Inputs!$G$165","v":601.08002508153584},1121014.2467770644,null,null,null,null,null,1865,{"$f":"BI1871*Inputs!$H$165","v":607.15154048639988},1132337.6230071357,null,null,null,null,null,1865,{"$f":"BQ1871*Inputs!$I$165","v":607.15154048639988},1132337.6230071357,null,null,null,null,null,1865,{"$f":"BY1871*Inputs!$J$165","v":585.48846719999995},1091935.9913279999,null,null,null,null,null,1865,{"$f":"CG1871*Inputs!$K$165","v":561.35040000000004},1046918.496,null,null,null,null,null,1865,{"$f":"CO1871*Inputs!$L$165","v":540.80000000000007},1008592.0000000001,null,null,null,null,null,1865,520,969800,null,null,null,null,null,1865,500,932500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1866,{"$f":"AC1872*Inputs!$D$165","v":605.58812526964743},1130027.4417531621,null,null,null,null,null,1866,{"$f":"AK1872*Inputs!$E$165","v":601.08002508153584},1121615.3268021459,null,null,null,null,null,1866,{"$f":"AS1872*Inputs!$F$165","v":601.08002508153584},1121615.3268021459,null,null,null,null,null,1866,{"$f":"(BA1872*0.99)*Inputs!$G$165","v":601.08002508153584},1121615.3268021459,null,null,null,null,null,1866,{"$f":"BI1872*Inputs!$H$165","v":607.15154048639988},1132944.7745476221,null,null,null,null,null,1866,{"$f":"BQ1872*Inputs!$I$165","v":607.15154048639988},1132944.7745476221,null,null,null,null,null,1866,{"$f":"BY1872*Inputs!$J$165","v":585.48846719999995},1092521.4797951998,null,null,null,null,null,1866,{"$f":"CG1872*Inputs!$K$165","v":561.35040000000004},1047479.8464,null,null,null,null,null,1866,{"$f":"CO1872*Inputs!$L$165","v":540.80000000000007},1009132.8000000002,null,null,null,null,null,1866,520,970320,null,null,null,null,null,1866,500,933000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1867,{"$f":"AC1873*Inputs!$D$165","v":605.58812526964743},1130633.0298784317,null,null,null,null,null,1867,{"$f":"AK1873*Inputs!$E$165","v":601.08002508153584},1122216.4068272274,null,null,null,null,null,1867,{"$f":"AS1873*Inputs!$F$165","v":601.08002508153584},1122216.4068272274,null,null,null,null,null,1867,{"$f":"(BA1873*0.99)*Inputs!$G$165","v":601.08002508153584},1122216.4068272274,null,null,null,null,null,1867,{"$f":"BI1873*Inputs!$H$165","v":607.15154048639988},1133551.9260881087,null,null,null,null,null,1867,{"$f":"BQ1873*Inputs!$I$165","v":607.15154048639988},1133551.9260881087,null,null,null,null,null,1867,{"$f":"BY1873*Inputs!$J$165","v":585.48846719999995},1093106.9682624,null,null,null,null,null,1867,{"$f":"CG1873*Inputs!$K$165","v":561.35040000000004},1048041.1968,null,null,null,null,null,1867,{"$f":"CO1873*Inputs!$L$165","v":540.80000000000007},1009673.6000000001,null,null,null,null,null,1867,520,970840,null,null,null,null,null,1867,500,933500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1868,{"$f":"AC1874*Inputs!$D$165","v":605.58812526964743},1131238.6180037013,null,null,null,null,null,1868,{"$f":"AK1874*Inputs!$E$165","v":601.08002508153584},1122817.486852309,null,null,null,null,null,1868,{"$f":"AS1874*Inputs!$F$165","v":601.08002508153584},1122817.486852309,null,null,null,null,null,1868,{"$f":"(BA1874*0.99)*Inputs!$G$165","v":601.08002508153584},1122817.486852309,null,null,null,null,null,1868,{"$f":"BI1874*Inputs!$H$165","v":607.15154048639988},1134159.0776285951,null,null,null,null,null,1868,{"$f":"BQ1874*Inputs!$I$165","v":607.15154048639988},1134159.0776285951,null,null,null,null,null,1868,{"$f":"BY1874*Inputs!$J$165","v":585.48846719999995},1093692.4567296,null,null,null,null,null,1868,{"$f":"CG1874*Inputs!$K$165","v":561.35040000000004},1048602.5472000001,null,null,null,null,null,1868,{"$f":"CO1874*Inputs!$L$165","v":540.80000000000007},1010214.4000000001,null,null,null,null,null,1868,520,971360,null,null,null,null,null,1868,500,934000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1869,{"$f":"AC1875*Inputs!$D$165","v":605.58812526964743},1131844.206128971,null,null,null,null,null,1869,{"$f":"AK1875*Inputs!$E$165","v":601.08002508153584},1123418.5668773905,null,null,null,null,null,1869,{"$f":"AS1875*Inputs!$F$165","v":601.08002508153584},1123418.5668773905,null,null,null,null,null,1869,{"$f":"(BA1875*0.99)*Inputs!$G$165","v":601.08002508153584},1123418.5668773905,null,null,null,null,null,1869,{"$f":"BI1875*Inputs!$H$165","v":607.15154048639988},1134766.2291690814,null,null,null,null,null,1869,{"$f":"BQ1875*Inputs!$I$165","v":607.15154048639988},1134766.2291690814,null,null,null,null,null,1869,{"$f":"BY1875*Inputs!$J$165","v":585.48846719999995},1094277.9451967999,null,null,null,null,null,1869,{"$f":"CG1875*Inputs!$K$165","v":561.35040000000004},1049163.8976,null,null,null,null,null,1869,{"$f":"CO1875*Inputs!$L$165","v":540.80000000000007},1010755.2000000001,null,null,null,null,null,1869,520,971880,null,null,null,null,null,1869,500,934500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1870,{"$f":"AC1876*Inputs!$D$165","v":605.58812526964743},1132449.7942542408,null,null,null,null,null,1870,{"$f":"AK1876*Inputs!$E$165","v":601.08002508153584},1124019.646902472,null,null,null,null,null,1870,{"$f":"AS1876*Inputs!$F$165","v":601.08002508153584},1124019.646902472,null,null,null,null,null,1870,{"$f":"(BA1876*0.99)*Inputs!$G$165","v":601.08002508153584},1124019.646902472,null,null,null,null,null,1870,{"$f":"BI1876*Inputs!$H$165","v":607.15154048639988},1135373.3807095678,null,null,null,null,null,1870,{"$f":"BQ1876*Inputs!$I$165","v":607.15154048639988},1135373.3807095678,null,null,null,null,null,1870,{"$f":"BY1876*Inputs!$J$165","v":585.48846719999995},1094863.4336639999,null,null,null,null,null,1870,{"$f":"CG1876*Inputs!$K$165","v":561.35040000000004},1049725.2480000001,null,null,null,null,null,1870,{"$f":"CO1876*Inputs!$L$165","v":540.80000000000007},1011296.0000000001,null,null,null,null,null,1870,520,972400,null,null,null,null,null,1870,500,935000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1871,{"$f":"AC1877*Inputs!$D$165","v":605.58812526964743},1133055.3823795104,null,null,null,null,null,1871,{"$f":"AK1877*Inputs!$E$165","v":601.08002508153584},1124620.7269275535,null,null,null,null,null,1871,{"$f":"AS1877*Inputs!$F$165","v":601.08002508153584},1124620.7269275535,null,null,null,null,null,1871,{"$f":"(BA1877*0.99)*Inputs!$G$165","v":601.08002508153584},1124620.7269275535,null,null,null,null,null,1871,{"$f":"BI1877*Inputs!$H$165","v":607.15154048639988},1135980.5322500542,null,null,null,null,null,1871,{"$f":"BQ1877*Inputs!$I$165","v":607.15154048639988},1135980.5322500542,null,null,null,null,null,1871,{"$f":"BY1877*Inputs!$J$165","v":585.48846719999995},1095448.9221311999,null,null,null,null,null,1871,{"$f":"CG1877*Inputs!$K$165","v":561.35040000000004},1050286.5984,null,null,null,null,null,1871,{"$f":"CO1877*Inputs!$L$165","v":540.80000000000007},1011836.8000000002,null,null,null,null,null,1871,520,972920,null,null,null,null,null,1871,500,935500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1872,{"$f":"AC1878*Inputs!$D$165","v":605.58812526964743},1133660.9705047801,null,null,null,null,null,1872,{"$f":"AK1878*Inputs!$E$165","v":601.08002508153584},1125221.8069526351,null,null,null,null,null,1872,{"$f":"AS1878*Inputs!$F$165","v":601.08002508153584},1125221.8069526351,null,null,null,null,null,1872,{"$f":"(BA1878*0.99)*Inputs!$G$165","v":601.08002508153584},1125221.8069526351,null,null,null,null,null,1872,{"$f":"BI1878*Inputs!$H$165","v":607.15154048639988},1136587.6837905406,null,null,null,null,null,1872,{"$f":"BQ1878*Inputs!$I$165","v":607.15154048639988},1136587.6837905406,null,null,null,null,null,1872,{"$f":"BY1878*Inputs!$J$165","v":585.48846719999995},1096034.4105983998,null,null,null,null,null,1872,{"$f":"CG1878*Inputs!$K$165","v":561.35040000000004},1050847.9488000001,null,null,null,null,null,1872,{"$f":"CO1878*Inputs!$L$165","v":540.80000000000007},1012377.6000000001,null,null,null,null,null,1872,520,973440,null,null,null,null,null,1872,500,936000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873,{"$f":"AC1879*Inputs!$D$165","v":605.58812526964743},1134266.5586300497,null,null,null,null,null,1873,{"$f":"AK1879*Inputs!$E$165","v":601.08002508153584},1125822.8869777166,null,null,null,null,null,1873,{"$f":"AS1879*Inputs!$F$165","v":601.08002508153584},1125822.8869777166,null,null,null,null,null,1873,{"$f":"(BA1879*0.99)*Inputs!$G$165","v":601.08002508153584},1125822.8869777166,null,null,null,null,null,1873,{"$f":"BI1879*Inputs!$H$165","v":607.15154048639988},1137194.8353310269,null,null,null,null,null,1873,{"$f":"BQ1879*Inputs!$I$165","v":607.15154048639988},1137194.8353310269,null,null,null,null,null,1873,{"$f":"BY1879*Inputs!$J$165","v":585.48846719999995},1096619.8990656,null,null,null,null,null,1873,{"$f":"CG1879*Inputs!$K$165","v":561.35040000000004},1051409.2992,null,null,null,null,null,1873,{"$f":"CO1879*Inputs!$L$165","v":540.80000000000007},1012918.4000000001,null,null,null,null,null,1873,520,973960,null,null,null,null,null,1873,500,936500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1874,{"$f":"AC1880*Inputs!$D$165","v":605.58812526964743},1134872.1467553193,null,null,null,null,null,1874,{"$f":"AK1880*Inputs!$E$165","v":601.08002508153584},1126423.9670027981,null,null,null,null,null,1874,{"$f":"AS1880*Inputs!$F$165","v":601.08002508153584},1126423.9670027981,null,null,null,null,null,1874,{"$f":"(BA1880*0.99)*Inputs!$G$165","v":601.08002508153584},1126423.9670027981,null,null,null,null,null,1874,{"$f":"BI1880*Inputs!$H$165","v":607.15154048639988},1137801.9868715133,null,null,null,null,null,1874,{"$f":"BQ1880*Inputs!$I$165","v":607.15154048639988},1137801.9868715133,null,null,null,null,null,1874,{"$f":"BY1880*Inputs!$J$165","v":585.48846719999995},1097205.3875328,null,null,null,null,null,1874,{"$f":"CG1880*Inputs!$K$165","v":561.35040000000004},1051970.6496000001,null,null,null,null,null,1874,{"$f":"CO1880*Inputs!$L$165","v":540.80000000000007},1013459.2000000001,null,null,null,null,null,1874,520,974480,null,null,null,null,null,1874,500,937000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1875,{"$f":"AC1881*Inputs!$D$165","v":605.58812526964743},1135477.7348805889,null,null,null,null,null,1875,{"$f":"AK1881*Inputs!$E$165","v":601.08002508153584},1127025.0470278796,null,null,null,null,null,1875,{"$f":"AS1881*Inputs!$F$165","v":601.08002508153584},1127025.0470278796,null,null,null,null,null,1875,{"$f":"(BA1881*0.99)*Inputs!$G$165","v":601.08002508153584},1127025.0470278796,null,null,null,null,null,1875,{"$f":"BI1881*Inputs!$H$165","v":607.15154048639988},1138409.1384119997,null,null,null,null,null,1875,{"$f":"BQ1881*Inputs!$I$165","v":607.15154048639988},1138409.1384119997,null,null,null,null,null,1875,{"$f":"BY1881*Inputs!$J$165","v":585.48846719999995},1097790.8759999999,null,null,null,null,null,1875,{"$f":"CG1881*Inputs!$K$165","v":561.35040000000004},1052532,null,null,null,null,null,1875,{"$f":"CO1881*Inputs!$L$165","v":540.80000000000007},1014000.0000000001,null,null,null,null,null,1875,520,975000,null,null,null,null,null,1875,500,937500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1876,{"$f":"AC1882*Inputs!$D$165","v":605.58812526964743},1136083.3230058586,null,null,null,null,null,1876,{"$f":"AK1882*Inputs!$E$165","v":601.08002508153584},1127626.1270529612,null,null,null,null,null,1876,{"$f":"AS1882*Inputs!$F$165","v":601.08002508153584},1127626.1270529612,null,null,null,null,null,1876,{"$f":"(BA1882*0.99)*Inputs!$G$165","v":601.08002508153584},1127626.1270529612,null,null,null,null,null,1876,{"$f":"BI1882*Inputs!$H$165","v":607.15154048639988},1139016.2899524863,null,null,null,null,null,1876,{"$f":"BQ1882*Inputs!$I$165","v":607.15154048639988},1139016.2899524863,null,null,null,null,null,1876,{"$f":"BY1882*Inputs!$J$165","v":585.48846719999995},1098376.3644671999,null,null,null,null,null,1876,{"$f":"CG1882*Inputs!$K$165","v":561.35040000000004},1053093.3504000001,null,null,null,null,null,1876,{"$f":"CO1882*Inputs!$L$165","v":540.80000000000007},1014540.8000000002,null,null,null,null,null,1876,520,975520,null,null,null,null,null,1876,500,938000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1877,{"$f":"AC1883*Inputs!$D$165","v":605.58812526964743},1136688.9111311282,null,null,null,null,null,1877,{"$f":"AK1883*Inputs!$E$165","v":601.08002508153584},1128227.2070780427,null,null,null,null,null,1877,{"$f":"AS1883*Inputs!$F$165","v":601.08002508153584},1128227.2070780427,null,null,null,null,null,1877,{"$f":"(BA1883*0.99)*Inputs!$G$165","v":601.08002508153584},1128227.2070780427,null,null,null,null,null,1877,{"$f":"BI1883*Inputs!$H$165","v":607.15154048639988},1139623.4414929727,null,null,null,null,null,1877,{"$f":"BQ1883*Inputs!$I$165","v":607.15154048639988},1139623.4414929727,null,null,null,null,null,1877,{"$f":"BY1883*Inputs!$J$165","v":585.48846719999995},1098961.8529343999,null,null,null,null,null,1877,{"$f":"CG1883*Inputs!$K$165","v":561.35040000000004},1053654.7008,null,null,null,null,null,1877,{"$f":"CO1883*Inputs!$L$165","v":540.80000000000007},1015081.6000000001,null,null,null,null,null,1877,520,976040,null,null,null,null,null,1877,500,938500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1878,{"$f":"AC1884*Inputs!$D$165","v":605.58812526964743},1137294.4992563978,null,null,null,null,null,1878,{"$f":"AK1884*Inputs!$E$165","v":601.08002508153584},1128828.2871031242,null,null,null,null,null,1878,{"$f":"AS1884*Inputs!$F$165","v":601.08002508153584},1128828.2871031242,null,null,null,null,null,1878,{"$f":"(BA1884*0.99)*Inputs!$G$165","v":601.08002508153584},1128828.2871031242,null,null,null,null,null,1878,{"$f":"BI1884*Inputs!$H$165","v":607.15154048639988},1140230.593033459,null,null,null,null,null,1878,{"$f":"BQ1884*Inputs!$I$165","v":607.15154048639988},1140230.593033459,null,null,null,null,null,1878,{"$f":"BY1884*Inputs!$J$165","v":585.48846719999995},1099547.3414015998,null,null,null,null,null,1878,{"$f":"CG1884*Inputs!$K$165","v":561.35040000000004},1054216.0512000001,null,null,null,null,null,1878,{"$f":"CO1884*Inputs!$L$165","v":540.80000000000007},1015622.4000000001,null,null,null,null,null,1878,520,976560,null,null,null,null,null,1878,500,939000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1879,{"$f":"AC1885*Inputs!$D$165","v":605.58812526964743},1137900.0873816675,null,null,null,null,null,1879,{"$f":"AK1885*Inputs!$E$165","v":601.08002508153584},1129429.367128206,null,null,null,null,null,1879,{"$f":"AS1885*Inputs!$F$165","v":601.08002508153584},1129429.367128206,null,null,null,null,null,1879,{"$f":"(BA1885*0.99)*Inputs!$G$165","v":601.08002508153584},1129429.367128206,null,null,null,null,null,1879,{"$f":"BI1885*Inputs!$H$165","v":607.15154048639988},1140837.7445739454,null,null,null,null,null,1879,{"$f":"BQ1885*Inputs!$I$165","v":607.15154048639988},1140837.7445739454,null,null,null,null,null,1879,{"$f":"BY1885*Inputs!$J$165","v":585.48846719999995},1100132.8298688,null,null,null,null,null,1879,{"$f":"CG1885*Inputs!$K$165","v":561.35040000000004},1054777.4016,null,null,null,null,null,1879,{"$f":"CO1885*Inputs!$L$165","v":540.80000000000007},1016163.2000000002,null,null,null,null,null,1879,520,977080,null,null,null,null,null,1879,500,939500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1880,{"$f":"AC1886*Inputs!$D$165","v":605.58812526964743},1138505.6755069371,null,null,null,null,null,1880,{"$f":"AK1886*Inputs!$E$165","v":601.08002508153584},1130030.4471532875,null,null,null,null,null,1880,{"$f":"AS1886*Inputs!$F$165","v":601.08002508153584},1130030.4471532875,null,null,null,null,null,1880,{"$f":"(BA1886*0.99)*Inputs!$G$165","v":601.08002508153584},1130030.4471532875,null,null,null,null,null,1880,{"$f":"BI1886*Inputs!$H$165","v":607.15154048639988},1141444.8961144318,null,null,null,null,null,1880,{"$f":"BQ1886*Inputs!$I$165","v":607.15154048639988},1141444.8961144318,null,null,null,null,null,1880,{"$f":"BY1886*Inputs!$J$165","v":585.48846719999995},1100718.318336,null,null,null,null,null,1880,{"$f":"CG1886*Inputs!$K$165","v":561.35040000000004},1055338.7520000001,null,null,null,null,null,1880,{"$f":"CO1886*Inputs!$L$165","v":540.80000000000007},1016704.0000000001,null,null,null,null,null,1880,520,977600,null,null,null,null,null,1880,500,940000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1881,{"$f":"AC1887*Inputs!$D$165","v":605.58812526964743},1139111.2636322067,null,null,null,null,null,1881,{"$f":"AK1887*Inputs!$E$165","v":601.08002508153584},1130631.527178369,null,null,null,null,null,1881,{"$f":"AS1887*Inputs!$F$165","v":601.08002508153584},1130631.527178369,null,null,null,null,null,1881,{"$f":"(BA1887*0.99)*Inputs!$G$165","v":601.08002508153584},1130631.527178369,null,null,null,null,null,1881,{"$f":"BI1887*Inputs!$H$165","v":607.15154048639988},1142052.0476549182,null,null,null,null,null,1881,{"$f":"BQ1887*Inputs!$I$165","v":607.15154048639988},1142052.0476549182,null,null,null,null,null,1881,{"$f":"BY1887*Inputs!$J$165","v":585.48846719999995},1101303.8068031999,null,null,null,null,null,1881,{"$f":"CG1887*Inputs!$K$165","v":561.35040000000004},1055900.1024,null,null,null,null,null,1881,{"$f":"CO1887*Inputs!$L$165","v":540.80000000000007},1017244.8000000002,null,null,null,null,null,1881,520,978120,null,null,null,null,null,1881,500,940500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1882,{"$f":"AC1888*Inputs!$D$165","v":605.58812526964743},1139716.8517574766,null,null,null,null,null,1882,{"$f":"AK1888*Inputs!$E$165","v":601.08002508153584},1131232.6072034505,null,null,null,null,null,1882,{"$f":"AS1888*Inputs!$F$165","v":601.08002508153584},1131232.6072034505,null,null,null,null,null,1882,{"$f":"(BA1888*0.99)*Inputs!$G$165","v":601.08002508153584},1131232.6072034505,null,null,null,null,null,1882,{"$f":"BI1888*Inputs!$H$165","v":607.15154048639988},1142659.1991954045,null,null,null,null,null,1882,{"$f":"BQ1888*Inputs!$I$165","v":607.15154048639988},1142659.1991954045,null,null,null,null,null,1882,{"$f":"BY1888*Inputs!$J$165","v":585.48846719999995},1101889.2952703999,null,null,null,null,null,1882,{"$f":"CG1888*Inputs!$K$165","v":561.35040000000004},1056461.4528000001,null,null,null,null,null,1882,{"$f":"CO1888*Inputs!$L$165","v":540.80000000000007},1017785.6000000001,null,null,null,null,null,1882,520,978640,null,null,null,null,null,1882,500,941000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1883,{"$f":"AC1889*Inputs!$D$165","v":605.58812526964743},1140322.4398827462,null,null,null,null,null,1883,{"$f":"AK1889*Inputs!$E$165","v":601.08002508153584},1131833.687228532,null,null,null,null,null,1883,{"$f":"AS1889*Inputs!$F$165","v":601.08002508153584},1131833.687228532,null,null,null,null,null,1883,{"$f":"(BA1889*0.99)*Inputs!$G$165","v":601.08002508153584},1131833.687228532,null,null,null,null,null,1883,{"$f":"BI1889*Inputs!$H$165","v":607.15154048639988},1143266.3507358909,null,null,null,null,null,1883,{"$f":"BQ1889*Inputs!$I$165","v":607.15154048639988},1143266.3507358909,null,null,null,null,null,1883,{"$f":"BY1889*Inputs!$J$165","v":585.48846719999995},1102474.7837375998,null,null,null,null,null,1883,{"$f":"CG1889*Inputs!$K$165","v":561.35040000000004},1057022.8032,null,null,null,null,null,1883,{"$f":"CO1889*Inputs!$L$165","v":540.80000000000007},1018326.4000000001,null,null,null,null,null,1883,520,979160,null,null,null,null,null,1883,500,941500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1884,{"$f":"AC1890*Inputs!$D$165","v":605.58812526964743},1140928.0280080158,null,null,null,null,null,1884,{"$f":"AK1890*Inputs!$E$165","v":601.08002508153584},1132434.7672536136,null,null,null,null,null,1884,{"$f":"AS1890*Inputs!$F$165","v":601.08002508153584},1132434.7672536136,null,null,null,null,null,1884,{"$f":"(BA1890*0.99)*Inputs!$G$165","v":601.08002508153584},1132434.7672536136,null,null,null,null,null,1884,{"$f":"BI1890*Inputs!$H$165","v":607.15154048639988},1143873.5022763773,null,null,null,null,null,1884,{"$f":"BQ1890*Inputs!$I$165","v":607.15154048639988},1143873.5022763773,null,null,null,null,null,1884,{"$f":"BY1890*Inputs!$J$165","v":585.48846719999995},1103060.2722047998,null,null,null,null,null,1884,{"$f":"CG1890*Inputs!$K$165","v":561.35040000000004},1057584.1536000001,null,null,null,null,null,1884,{"$f":"CO1890*Inputs!$L$165","v":540.80000000000007},1018867.2000000002,null,null,null,null,null,1884,520,979680,null,null,null,null,null,1884,500,942000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1885,{"$f":"AC1891*Inputs!$D$165","v":605.58812526964743},1141533.6161332855,null,null,null,null,null,1885,{"$f":"AK1891*Inputs!$E$165","v":601.08002508153584},1133035.8472786951,null,null,null,null,null,1885,{"$f":"AS1891*Inputs!$F$165","v":601.08002508153584},1133035.8472786951,null,null,null,null,null,1885,{"$f":"(BA1891*0.99)*Inputs!$G$165","v":601.08002508153584},1133035.8472786951,null,null,null,null,null,1885,{"$f":"BI1891*Inputs!$H$165","v":607.15154048639988},1144480.6538168637,null,null,null,null,null,1885,{"$f":"BQ1891*Inputs!$I$165","v":607.15154048639988},1144480.6538168637,null,null,null,null,null,1885,{"$f":"BY1891*Inputs!$J$165","v":585.48846719999995},1103645.760672,null,null,null,null,null,1885,{"$f":"CG1891*Inputs!$K$165","v":561.35040000000004},1058145.504,null,null,null,null,null,1885,{"$f":"CO1891*Inputs!$L$165","v":540.80000000000007},1019408.0000000001,null,null,null,null,null,1885,520,980200,null,null,null,null,null,1885,500,942500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1886,{"$f":"AC1892*Inputs!$D$165","v":605.58812526964743},1142139.2042585551,null,null,null,null,null,1886,{"$f":"AK1892*Inputs!$E$165","v":601.08002508153584},1133636.9273037766,null,null,null,null,null,1886,{"$f":"AS1892*Inputs!$F$165","v":601.08002508153584},1133636.9273037766,null,null,null,null,null,1886,{"$f":"(BA1892*0.99)*Inputs!$G$165","v":601.08002508153584},1133636.9273037766,null,null,null,null,null,1886,{"$f":"BI1892*Inputs!$H$165","v":607.15154048639988},1145087.8053573503,null,null,null,null,null,1886,{"$f":"BQ1892*Inputs!$I$165","v":607.15154048639988},1145087.8053573503,null,null,null,null,null,1886,{"$f":"BY1892*Inputs!$J$165","v":585.48846719999995},1104231.2491392,null,null,null,null,null,1886,{"$f":"CG1892*Inputs!$K$165","v":561.35040000000004},1058706.8544000001,null,null,null,null,null,1886,{"$f":"CO1892*Inputs!$L$165","v":540.80000000000007},1019948.8000000002,null,null,null,null,null,1886,520,980720,null,null,null,null,null,1886,500,943000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1887,{"$f":"AC1893*Inputs!$D$165","v":605.58812526964743},1142744.7923838247,null,null,null,null,null,1887,{"$f":"AK1893*Inputs!$E$165","v":601.08002508153584},1134238.0073288581,null,null,null,null,null,1887,{"$f":"AS1893*Inputs!$F$165","v":601.08002508153584},1134238.0073288581,null,null,null,null,null,1887,{"$f":"(BA1893*0.99)*Inputs!$G$165","v":601.08002508153584},1134238.0073288581,null,null,null,null,null,1887,{"$f":"BI1893*Inputs!$H$165","v":607.15154048639988},1145694.9568978366,null,null,null,null,null,1887,{"$f":"BQ1893*Inputs!$I$165","v":607.15154048639988},1145694.9568978366,null,null,null,null,null,1887,{"$f":"BY1893*Inputs!$J$165","v":585.48846719999995},1104816.7376063999,null,null,null,null,null,1887,{"$f":"CG1893*Inputs!$K$165","v":561.35040000000004},1059268.2048000002,null,null,null,null,null,1887,{"$f":"CO1893*Inputs!$L$165","v":540.80000000000007},1020489.6000000001,null,null,null,null,null,1887,520,981240,null,null,null,null,null,1887,500,943500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1888,{"$f":"AC1894*Inputs!$D$165","v":605.58812526964743},1143350.3805090943,null,null,null,null,null,1888,{"$f":"AK1894*Inputs!$E$165","v":601.08002508153584},1134839.0873539397,null,null,null,null,null,1888,{"$f":"AS1894*Inputs!$F$165","v":601.08002508153584},1134839.0873539397,null,null,null,null,null,1888,{"$f":"(BA1894*0.99)*Inputs!$G$165","v":601.08002508153584},1134839.0873539397,null,null,null,null,null,1888,{"$f":"BI1894*Inputs!$H$165","v":607.15154048639988},1146302.108438323,null,null,null,null,null,1888,{"$f":"BQ1894*Inputs!$I$165","v":607.15154048639988},1146302.108438323,null,null,null,null,null,1888,{"$f":"BY1894*Inputs!$J$165","v":585.48846719999995},1105402.2260735999,null,null,null,null,null,1888,{"$f":"CG1894*Inputs!$K$165","v":561.35040000000004},1059829.5552000001,null,null,null,null,null,1888,{"$f":"CO1894*Inputs!$L$165","v":540.80000000000007},1021030.4000000001,null,null,null,null,null,1888,520,981760,null,null,null,null,null,1888,500,944000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1889,{"$f":"AC1895*Inputs!$D$165","v":605.58812526964743},1143955.968634364,null,null,null,null,null,1889,{"$f":"AK1895*Inputs!$E$165","v":601.08002508153584},1135440.1673790212,null,null,null,null,null,1889,{"$f":"AS1895*Inputs!$F$165","v":601.08002508153584},1135440.1673790212,null,null,null,null,null,1889,{"$f":"(BA1895*0.99)*Inputs!$G$165","v":601.08002508153584},1135440.1673790212,null,null,null,null,null,1889,{"$f":"BI1895*Inputs!$H$165","v":607.15154048639988},1146909.2599788094,null,null,null,null,null,1889,{"$f":"BQ1895*Inputs!$I$165","v":607.15154048639988},1146909.2599788094,null,null,null,null,null,1889,{"$f":"BY1895*Inputs!$J$165","v":585.48846719999995},1105987.7145407998,null,null,null,null,null,1889,{"$f":"CG1895*Inputs!$K$165","v":561.35040000000004},1060390.9056000002,null,null,null,null,null,1889,{"$f":"CO1895*Inputs!$L$165","v":540.80000000000007},1021571.2000000002,null,null,null,null,null,1889,520,982280,null,null,null,null,null,1889,500,944500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1890,{"$f":"AC1896*Inputs!$D$165","v":605.58812526964743},1144561.5567596336,null,null,null,null,null,1890,{"$f":"AK1896*Inputs!$E$165","v":601.08002508153584},1136041.2474041027,null,null,null,null,null,1890,{"$f":"AS1896*Inputs!$F$165","v":601.08002508153584},1136041.2474041027,null,null,null,null,null,1890,{"$f":"(BA1896*0.99)*Inputs!$G$165","v":601.08002508153584},1136041.2474041027,null,null,null,null,null,1890,{"$f":"BI1896*Inputs!$H$165","v":607.15154048639988},1147516.4115192958,null,null,null,null,null,1890,{"$f":"BQ1896*Inputs!$I$165","v":607.15154048639988},1147516.4115192958,null,null,null,null,null,1890,{"$f":"BY1896*Inputs!$J$165","v":585.48846719999995},1106573.2030079998,null,null,null,null,null,1890,{"$f":"CG1896*Inputs!$K$165","v":561.35040000000004},1060952.2560000001,null,null,null,null,null,1890,{"$f":"CO1896*Inputs!$L$165","v":540.80000000000007},1022112.0000000001,null,null,null,null,null,1890,520,982800,null,null,null,null,null,1890,500,945000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1891,{"$f":"AC1897*Inputs!$D$165","v":605.58812526964743},1145167.1448849032,null,null,null,null,null,1891,{"$f":"AK1897*Inputs!$E$165","v":601.08002508153584},1136642.3274291842,null,null,null,null,null,1891,{"$f":"AS1897*Inputs!$F$165","v":601.08002508153584},1136642.3274291842,null,null,null,null,null,1891,{"$f":"(BA1897*0.99)*Inputs!$G$165","v":601.08002508153584},1136642.3274291842,null,null,null,null,null,1891,{"$f":"BI1897*Inputs!$H$165","v":607.15154048639988},1148123.5630597821,null,null,null,null,null,1891,{"$f":"BQ1897*Inputs!$I$165","v":607.15154048639988},1148123.5630597821,null,null,null,null,null,1891,{"$f":"BY1897*Inputs!$J$165","v":585.48846719999995},1107158.6914752,null,null,null,null,null,1891,{"$f":"CG1897*Inputs!$K$165","v":561.35040000000004},1061513.6064000002,null,null,null,null,null,1891,{"$f":"CO1897*Inputs!$L$165","v":540.80000000000007},1022652.8000000002,null,null,null,null,null,1891,520,983320,null,null,null,null,null,1891,500,945500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1892,{"$f":"AC1898*Inputs!$D$165","v":605.58812526964743},1145772.7330101728,null,null,null,null,null,1892,{"$f":"AK1898*Inputs!$E$165","v":601.08002508153584},1137243.4074542657,null,null,null,null,null,1892,{"$f":"AS1898*Inputs!$F$165","v":601.08002508153584},1137243.4074542657,null,null,null,null,null,1892,{"$f":"(BA1898*0.99)*Inputs!$G$165","v":601.08002508153584},1137243.4074542657,null,null,null,null,null,1892,{"$f":"BI1898*Inputs!$H$165","v":607.15154048639988},1148730.7146002685,null,null,null,null,null,1892,{"$f":"BQ1898*Inputs!$I$165","v":607.15154048639988},1148730.7146002685,null,null,null,null,null,1892,{"$f":"BY1898*Inputs!$J$165","v":585.48846719999995},1107744.1799424,null,null,null,null,null,1892,{"$f":"CG1898*Inputs!$K$165","v":561.35040000000004},1062074.9568,null,null,null,null,null,1892,{"$f":"CO1898*Inputs!$L$165","v":540.80000000000007},1023193.6000000001,null,null,null,null,null,1892,520,983840,null,null,null,null,null,1892,500,946000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1893,{"$f":"AC1899*Inputs!$D$165","v":605.58812526964743},1146378.3211354427,null,null,null,null,null,1893,{"$f":"AK1899*Inputs!$E$165","v":601.08002508153584},1137844.4874793473,null,null,null,null,null,1893,{"$f":"AS1899*Inputs!$F$165","v":601.08002508153584},1137844.4874793473,null,null,null,null,null,1893,{"$f":"(BA1899*0.99)*Inputs!$G$165","v":601.08002508153584},1137844.4874793473,null,null,null,null,null,1893,{"$f":"BI1899*Inputs!$H$165","v":607.15154048639988},1149337.8661407549,null,null,null,null,null,1893,{"$f":"BQ1899*Inputs!$I$165","v":607.15154048639988},1149337.8661407549,null,null,null,null,null,1893,{"$f":"BY1899*Inputs!$J$165","v":585.48846719999995},1108329.6684095999,null,null,null,null,null,1893,{"$f":"CG1899*Inputs!$K$165","v":561.35040000000004},1062636.3072000002,null,null,null,null,null,1893,{"$f":"CO1899*Inputs!$L$165","v":540.80000000000007},1023734.4000000001,null,null,null,null,null,1893,520,984360,null,null,null,null,null,1893,500,946500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1894,{"$f":"AC1900*Inputs!$D$165","v":605.58812526964743},1146983.9092607123,null,null,null,null,null,1894,{"$f":"AK1900*Inputs!$E$165","v":601.08002508153584},1138445.5675044288,null,null,null,null,null,1894,{"$f":"AS1900*Inputs!$F$165","v":601.08002508153584},1138445.5675044288,null,null,null,null,null,1894,{"$f":"(BA1900*0.99)*Inputs!$G$165","v":601.08002508153584},1138445.5675044288,null,null,null,null,null,1894,{"$f":"BI1900*Inputs!$H$165","v":607.15154048639988},1149945.0176812413,null,null,null,null,null,1894,{"$f":"BQ1900*Inputs!$I$165","v":607.15154048639988},1149945.0176812413,null,null,null,null,null,1894,{"$f":"BY1900*Inputs!$J$165","v":585.48846719999995},1108915.1568767999,null,null,null,null,null,1894,{"$f":"CG1900*Inputs!$K$165","v":561.35040000000004},1063197.6576,null,null,null,null,null,1894,{"$f":"CO1900*Inputs!$L$165","v":540.80000000000007},1024275.2000000002,null,null,null,null,null,1894,520,984880,null,null,null,null,null,1894,500,947000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1895,{"$f":"AC1901*Inputs!$D$165","v":605.58812526964743},1147589.497385982,null,null,null,null,null,1895,{"$f":"AK1901*Inputs!$E$165","v":601.08002508153584},1139046.6475295103,null,null,null,null,null,1895,{"$f":"AS1901*Inputs!$F$165","v":601.08002508153584},1139046.6475295103,null,null,null,null,null,1895,{"$f":"(BA1901*0.99)*Inputs!$G$165","v":601.08002508153584},1139046.6475295103,null,null,null,null,null,1895,{"$f":"BI1901*Inputs!$H$165","v":607.15154048639988},1150552.1692217279,null,null,null,null,null,1895,{"$f":"BQ1901*Inputs!$I$165","v":607.15154048639988},1150552.1692217279,null,null,null,null,null,1895,{"$f":"BY1901*Inputs!$J$165","v":585.48846719999995},1109500.6453439998,null,null,null,null,null,1895,{"$f":"CG1901*Inputs!$K$165","v":561.35040000000004},1063759.0080000001,null,null,null,null,null,1895,{"$f":"CO1901*Inputs!$L$165","v":540.80000000000007},1024816.0000000001,null,null,null,null,null,1895,520,985400,null,null,null,null,null,1895,500,947500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1896,{"$f":"AC1902*Inputs!$D$165","v":605.58812526964743},1148195.0855112516,null,null,null,null,null,1896,{"$f":"AK1902*Inputs!$E$165","v":601.08002508153584},1139647.7275545918,null,null,null,null,null,1896,{"$f":"AS1902*Inputs!$F$165","v":601.08002508153584},1139647.7275545918,null,null,null,null,null,1896,{"$f":"(BA1902*0.99)*Inputs!$G$165","v":601.08002508153584},1139647.7275545918,null,null,null,null,null,1896,{"$f":"BI1902*Inputs!$H$165","v":607.15154048639988},1151159.3207622143,null,null,null,null,null,1896,{"$f":"BQ1902*Inputs!$I$165","v":607.15154048639988},1151159.3207622143,null,null,null,null,null,1896,{"$f":"BY1902*Inputs!$J$165","v":585.48846719999995},1110086.1338111998,null,null,null,null,null,1896,{"$f":"CG1902*Inputs!$K$165","v":561.35040000000004},1064320.3584,null,null,null,null,null,1896,{"$f":"CO1902*Inputs!$L$165","v":540.80000000000007},1025356.8000000002,null,null,null,null,null,1896,520,985920,null,null,null,null,null,1896,500,948000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1897,{"$f":"AC1903*Inputs!$D$165","v":605.58812526964743},1148800.6736365212,null,null,null,null,null,1897,{"$f":"AK1903*Inputs!$E$165","v":601.08002508153584},1140248.8075796736,null,null,null,null,null,1897,{"$f":"AS1903*Inputs!$F$165","v":601.08002508153584},1140248.8075796736,null,null,null,null,null,1897,{"$f":"(BA1903*0.99)*Inputs!$G$165","v":601.08002508153584},1140248.8075796736,null,null,null,null,null,1897,{"$f":"BI1903*Inputs!$H$165","v":607.15154048639988},1151766.4723027006,null,null,null,null,null,1897,{"$f":"BQ1903*Inputs!$I$165","v":607.15154048639988},1151766.4723027006,null,null,null,null,null,1897,{"$f":"BY1903*Inputs!$J$165","v":585.48846719999995},1110671.6222784,null,null,null,null,null,1897,{"$f":"CG1903*Inputs!$K$165","v":561.35040000000004},1064881.7088000001,null,null,null,null,null,1897,{"$f":"CO1903*Inputs!$L$165","v":540.80000000000007},1025897.6000000001,null,null,null,null,null,1897,520,986440,null,null,null,null,null,1897,500,948500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1898,{"$f":"AC1904*Inputs!$D$165","v":605.58812526964743},1149406.2617617908,null,null,null,null,null,1898,{"$f":"AK1904*Inputs!$E$165","v":601.08002508153584},1140849.8876047551,null,null,null,null,null,1898,{"$f":"AS1904*Inputs!$F$165","v":601.08002508153584},1140849.8876047551,null,null,null,null,null,1898,{"$f":"(BA1904*0.99)*Inputs!$G$165","v":601.08002508153584},1140849.8876047551,null,null,null,null,null,1898,{"$f":"BI1904*Inputs!$H$165","v":607.15154048639988},1152373.623843187,null,null,null,null,null,1898,{"$f":"BQ1904*Inputs!$I$165","v":607.15154048639988},1152373.623843187,null,null,null,null,null,1898,{"$f":"BY1904*Inputs!$J$165","v":585.48846719999995},1111257.1107456,null,null,null,null,null,1898,{"$f":"CG1904*Inputs!$K$165","v":561.35040000000004},1065443.0592,null,null,null,null,null,1898,{"$f":"CO1904*Inputs!$L$165","v":540.80000000000007},1026438.4000000001,null,null,null,null,null,1898,520,986960,null,null,null,null,null,1898,500,949000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1899,{"$f":"AC1905*Inputs!$D$165","v":605.58812526964743},1150011.8498870605,null,null,null,null,null,1899,{"$f":"AK1905*Inputs!$E$165","v":601.08002508153584},1141450.9676298366,null,null,null,null,null,1899,{"$f":"AS1905*Inputs!$F$165","v":601.08002508153584},1141450.9676298366,null,null,null,null,null,1899,{"$f":"(BA1905*0.99)*Inputs!$G$165","v":601.08002508153584},1141450.9676298366,null,null,null,null,null,1899,{"$f":"BI1905*Inputs!$H$165","v":607.15154048639988},1152980.7753836734,null,null,null,null,null,1899,{"$f":"BQ1905*Inputs!$I$165","v":607.15154048639988},1152980.7753836734,null,null,null,null,null,1899,{"$f":"BY1905*Inputs!$J$165","v":585.48846719999995},1111842.5992127999,null,null,null,null,null,1899,{"$f":"CG1905*Inputs!$K$165","v":561.35040000000004},1066004.4096000001,null,null,null,null,null,1899,{"$f":"CO1905*Inputs!$L$165","v":540.80000000000007},1026979.2000000002,null,null,null,null,null,1899,520,987480,null,null,null,null,null,1899,500,949500]

{"sheet":"At-Risk","index":14,"n_rows":359,"n_cols":36,"rows_kept":359,"cut":false,"hidden":false,"merged":[[358,0,358,3],[0,0,0,1],[3,0,3,4],[3,22,3,35],[3,19,3,21],[3,5,3,18]]}
["At-Risk Worksheet"]
[]
[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]
["District and School Information",null,null,null,null,"Model At-Risk (Unduplicated ELL, FRL and Mobility Proxy 2013-14) ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Model At-Risk",null,null,"October 1, 2013 ELL Enrollment "]
["District ID","District Name","School ID","School Name","Grades Served","GK_14","G1_14","G2_14","G3_14","G4_14","G5_14","G6_14","G7_14","G8_14","G9_14","G10_14","G11_14","G12_14","TOTAL_14","Elem","Mid","High","GK_14","G1_14","G2_14","G3_14","G4_14","G5_14","G6_14","G7_14","G8_14","G9_14","G10_14","G11_14","G12_14","TOTAL_14"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},6,9,6,5,7,5,7,3,3,0,0,0,0,{"$f":"SUM(F6:R6)","v":51},{"$f":"IF('School Resources'!M6=1,SUM(F6:J6),IF('School Resources'!N6=1,SUM(F6:L6),SUM(F6:K6)))","v":38},{"$f":"SUM(F6:R6)-T6-V6","v":13},{"$f":"IF(SUM(ADM!N6:R6)=ADM!S6,SUM(N6:R6),IF(OR(SUM(ADM!F6:O6)=ADM!S6,SUM(ADM!G6:O6)=ADM!S6,SUM(ADM!H6:O6)=ADM!S6,SUM(ADM!I6:O6)=ADM!S6,SUM(ADM!J6:O6)=ADM!S6,SUM(ADM!K6:O6)=ADM!S6,SUM(ADM!L6:O6)=ADM!S6,SUM(ADM!M6:O6)=ADM!S6,SUM(ADM!N6:O6)=ADM!S6),SUM(P6:R6),SUM(O6:R6)))","v":0},2,4,1,1,0,0,2,0,0,0,0,0,0,{"$f":"SUM(W6:AI6)","v":10}]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},10,17,14,14,8,11,0,0,0,0,0,0,0,{"$f":"SUM(F7:R7)","v":74},{"$f":"IF('School Resources'!M7=1,SUM(F7:J7),IF('School Resources'!N7=1,SUM(F7:L7),SUM(F7:K7)))","v":74},0,{"$f":"IF(SUM(ADM!N7:R7)=ADM!S7,SUM(N7:R7),IF(OR(SUM(ADM!F7:O7)=ADM!S7,SUM(ADM!G7:O7)=ADM!S7,SUM(ADM!H7:O7)=ADM!S7,SUM(ADM!I7:O7)=ADM!S7,SUM(ADM!J7:O7)=ADM!S7,SUM(ADM!K7:O7)=ADM!S7,SUM(ADM!L7:O7)=ADM!S7,SUM(ADM!M7:O7)=ADM!S7,SUM(ADM!N7:O7)=ADM!S7),SUM(P7:R7),SUM(O7:R7)))","v":0},1,2,3,2,0,2,0,0,0,0,0,0,0,{"$f":"SUM(W7:AI7)","v":10}]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},0,4,2,2,1,1,1,0,0,0,0,0,0,11,{"$f":"IF('School Resources'!M8=1,SUM(F8:J8),IF('School Resources'!N8=1,SUM(F8:L8),SUM(F8:K8)))","v":11},0,{"$f":"IF(SUM(ADM!N8:R8)=ADM!S8,SUM(N8:R8),IF(OR(SUM(ADM!F8:O8)=ADM!S8,SUM(ADM!G8:O8)=ADM!S8,SUM(ADM!H8:O8)=ADM!S8,SUM(ADM!I8:O8)=ADM!S8,SUM(ADM!J8:O8)=ADM!S8,SUM(ADM!K8:O8)=ADM!S8,SUM(ADM!L8:O8)=ADM!S8,SUM(ADM!M8:O8)=ADM!S8,SUM(ADM!N8:O8)=ADM!S8),SUM(P8:R8),SUM(O8:R8)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},2,4,5,1,1,1,1,0,0,0,0,0,0,15,{"$f":"IF('School Resources'!M9=1,SUM(F9:J9),IF('School Resources'!N9=1,SUM(F9:L9),SUM(F9:K9)))","v":15},0,{"$f":"IF(SUM(ADM!N9:R9)=ADM!S9,SUM(N9:R9),IF(OR(SUM(ADM!F9:O9)=ADM!S9,SUM(ADM!G9:O9)=ADM!S9,SUM(ADM!H9:O9)=ADM!S9,SUM(ADM!I9:O9)=ADM!S9,SUM(ADM!J9:O9)=ADM!S9,SUM(ADM!K9:O9)=ADM!S9,SUM(ADM!L9:O9)=ADM!S9,SUM(ADM!M9:O9)=ADM!S9,SUM(ADM!N9:O9)=ADM!S9),SUM(P9:R9),SUM(O9:R9)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},0,2,1,1,1,0,5,0,0,0,0,0,0,10,{"$f":"IF('School Resources'!M10=1,SUM(F10:J10),IF('School Resources'!N10=1,SUM(F10:L10),SUM(F10:K10)))","v":10},0,{"$f":"IF(SUM(ADM!N10:R10)=ADM!S10,SUM(N10:R10),IF(OR(SUM(ADM!F10:O10)=ADM!S10,SUM(ADM!G10:O10)=ADM!S10,SUM(ADM!H10:O10)=ADM!S10,SUM(ADM!I10:O10)=ADM!S10,SUM(ADM!J10:O10)=ADM!S10,SUM(ADM!K10:O10)=ADM!S10,SUM(ADM!L10:O10)=ADM!S10,SUM(ADM!M10:O10)=ADM!S10,SUM(ADM!N10:O10)=ADM!S10),SUM(P10:R10),SUM(O10:R10)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},29,29,29,28,22,23,0,0,0,0,0,0,0,160,{"$f":"IF('School Resources'!M11=1,SUM(F11:J11),IF('School Resources'!N11=1,SUM(F11:L11),SUM(F11:K11)))","v":160},0,{"$f":"IF(SUM(ADM!N11:R11)=ADM!S11,SUM(N11:R11),IF(OR(SUM(ADM!F11:O11)=ADM!S11,SUM(ADM!G11:O11)=ADM!S11,SUM(ADM!H11:O11)=ADM!S11,SUM(ADM!I11:O11)=ADM!S11,SUM(ADM!J11:O11)=ADM!S11,SUM(ADM!K11:O11)=ADM!S11,SUM(ADM!L11:O11)=ADM!S11,SUM(ADM!M11:O11)=ADM!S11,SUM(ADM!N11:O11)=ADM!S11),SUM(P11:R11),SUM(O11:R11)))","v":0},9,8,5,10,9,9,0,0,0,0,0,0,0,50]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},31,24,30,24,28,18,25,0,0,0,0,0,0,180,{"$f":"IF('School Resources'!M12=1,SUM(F12:J12),IF('School Resources'!N12=1,SUM(F12:L12),SUM(F12:K12)))","v":180},0,{"$f":"IF(SUM(ADM!N12:R12)=ADM!S12,SUM(N12:R12),IF(OR(SUM(ADM!F12:O12)=ADM!S12,SUM(ADM!G12:O12)=ADM!S12,SUM(ADM!H12:O12)=ADM!S12,SUM(ADM!I12:O12)=ADM!S12,SUM(ADM!J12:O12)=ADM!S12,SUM(ADM!K12:O12)=ADM!S12,SUM(ADM!L12:O12)=ADM!S12,SUM(ADM!M12:O12)=ADM!S12,SUM(ADM!N12:O12)=ADM!S12),SUM(P12:R12),SUM(O12:R12)))","v":0},4,7,6,1,5,2,3,0,0,0,0,0,0,28]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},22,22,11,18,25,10,0,0,0,0,0,0,0,108,{"$f":"IF('School Resources'!M13=1,SUM(F13:J13),IF('School Resources'!N13=1,SUM(F13:L13),SUM(F13:K13)))","v":108},0,{"$f":"IF(SUM(ADM!N13:R13)=ADM!S13,SUM(N13:R13),IF(OR(SUM(ADM!F13:O13)=ADM!S13,SUM(ADM!G13:O13)=ADM!S13,SUM(ADM!H13:O13)=ADM!S13,SUM(ADM!I13:O13)=ADM!S13,SUM(ADM!J13:O13)=ADM!S13,SUM(ADM!K13:O13)=ADM!S13,SUM(ADM!L13:O13)=ADM!S13,SUM(ADM!M13:O13)=ADM!S13,SUM(ADM!N13:O13)=ADM!S13),SUM(P13:R13),SUM(O13:R13)))","v":0},3,5,4,3,4,3,0,0,0,0,0,0,0,22]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},5,11,9,7,2,8,7,0,0,0,0,0,0,49,{"$f":"IF('School Resources'!M14=1,SUM(F14:J14),IF('School Resources'!N14=1,SUM(F14:L14),SUM(F14:K14)))","v":49},0,{"$f":"IF(SUM(ADM!N14:R14)=ADM!S14,SUM(N14:R14),IF(OR(SUM(ADM!F14:O14)=ADM!S14,SUM(ADM!G14:O14)=ADM!S14,SUM(ADM!H14:O14)=ADM!S14,SUM(ADM!I14:O14)=ADM!S14,SUM(ADM!J14:O14)=ADM!S14,SUM(ADM!K14:O14)=ADM!S14,SUM(ADM!L14:O14)=ADM!S14,SUM(ADM!M14:O14)=ADM!S14,SUM(ADM!N14:O14)=ADM!S14),SUM(P14:R14),SUM(O14:R14)))","v":0},2,5,3,1,0,1,2,0,0,0,0,0,0,14]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},3,5,3,5,5,2,5,4,3,4,0,0,0,39,{"$f":"IF('School Resources'!M15=1,SUM(F15:J15),IF('School Resources'!N15=1,SUM(F15:L15),SUM(F15:K15)))","v":23},16,{"$f":"IF(SUM(ADM!N15:R15)=ADM!S15,SUM(N15:R15),IF(OR(SUM(ADM!F15:O15)=ADM!S15,SUM(ADM!G15:O15)=ADM!S15,SUM(ADM!H15:O15)=ADM!S15,SUM(ADM!I15:O15)=ADM!S15,SUM(ADM!J15:O15)=ADM!S15,SUM(ADM!K15:O15)=ADM!S15,SUM(ADM!L15:O15)=ADM!S15,SUM(ADM!M15:O15)=ADM!S15,SUM(ADM!N15:O15)=ADM!S15),SUM(P15:R15),SUM(O15:R15)))","v":0},0,2,0,0,1,1,0,1,1,0,0,0,0,6]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},4,5,4,3,4,2,0,0,0,0,0,0,0,{"$f":"SUM(F16:R16)","v":22},{"$f":"IF('School Resources'!M16=1,SUM(F16:J16),IF('School Resources'!N16=1,SUM(F16:L16),SUM(F16:K16)))","v":22},{"$f":"SUM(F16:R16)-T16-V16","v":0},{"$f":"IF(SUM(ADM!N16:R16)=ADM!S16,SUM(N16:R16),IF(OR(SUM(ADM!F16:O16)=ADM!S16,SUM(ADM!G16:O16)=ADM!S16,SUM(ADM!H16:O16)=ADM!S16,SUM(ADM!I16:O16)=ADM!S16,SUM(ADM!J16:O16)=ADM!S16,SUM(ADM!K16:O16)=ADM!S16,SUM(ADM!L16:O16)=ADM!S16,SUM(ADM!M16:O16)=ADM!S16,SUM(ADM!N16:O16)=ADM!S16),SUM(P16:R16),SUM(O16:R16)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W16:AI16)","v":0}]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F17:R17)","v":0},{"$f":"IF('School Resources'!M17=1,SUM(F17:J17),IF('School Resources'!N17=1,SUM(F17:L17),SUM(F17:K17)))","v":0},{"$f":"SUM(F17:R17)-T17-V17","v":0},{"$f":"IF(SUM(ADM!N17:R17)=ADM!S17,SUM(N17:R17),IF(OR(SUM(ADM!F17:O17)=ADM!S17,SUM(ADM!G17:O17)=ADM!S17,SUM(ADM!H17:O17)=ADM!S17,SUM(ADM!I17:O17)=ADM!S17,SUM(ADM!J17:O17)=ADM!S17,SUM(ADM!K17:O17)=ADM!S17,SUM(ADM!L17:O17)=ADM!S17,SUM(ADM!M17:O17)=ADM!S17,SUM(ADM!N17:O17)=ADM!S17),SUM(P17:R17),SUM(O17:R17)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W17:AI17)","v":0}]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},0,0,0,0,0,0,40,95,67,51,0,0,0,253,{"$f":"IF('School Resources'!M18=1,SUM(F18:J18),IF('School Resources'!N18=1,SUM(F18:L18),SUM(F18:K18)))","v":0},253,{"$f":"IF(SUM(ADM!N18:R18)=ADM!S18,SUM(N18:R18),IF(OR(SUM(ADM!F18:O18)=ADM!S18,SUM(ADM!G18:O18)=ADM!S18,SUM(ADM!H18:O18)=ADM!S18,SUM(ADM!I18:O18)=ADM!S18,SUM(ADM!J18:O18)=ADM!S18,SUM(ADM!K18:O18)=ADM!S18,SUM(ADM!L18:O18)=ADM!S18,SUM(ADM!M18:O18)=ADM!S18,SUM(ADM!N18:O18)=ADM!S18),SUM(P18:R18),SUM(O18:R18)))","v":0},0,0,0,0,0,0,5,10,6,5,0,0,0,26]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},0,0,0,0,0,0,0,4,3,0,0,0,0,7,{"$f":"IF('School Resources'!M19=1,SUM(F19:J19),IF('School Resources'!N19=1,SUM(F19:L19),SUM(F19:K19)))","v":0},7,{"$f":"IF(SUM(ADM!N19:R19)=ADM!S19,SUM(N19:R19),IF(OR(SUM(ADM!F19:O19)=ADM!S19,SUM(ADM!G19:O19)=ADM!S19,SUM(ADM!H19:O19)=ADM!S19,SUM(ADM!I19:O19)=ADM!S19,SUM(ADM!J19:O19)=ADM!S19,SUM(ADM!K19:O19)=ADM!S19,SUM(ADM!L19:O19)=ADM!S19,SUM(ADM!M19:O19)=ADM!S19,SUM(ADM!N19:O19)=ADM!S19),SUM(P19:R19),SUM(O19:R19)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},0,0,0,0,0,0,0,0,0,0,70,41,31,142,{"$f":"IF('School Resources'!M20=1,SUM(F20:J20),IF('School Resources'!N20=1,SUM(F20:L20),SUM(F20:K20)))","v":0},0,{"$f":"IF(SUM(ADM!N20:R20)=ADM!S20,SUM(N20:R20),IF(OR(SUM(ADM!F20:O20)=ADM!S20,SUM(ADM!G20:O20)=ADM!S20,SUM(ADM!H20:O20)=ADM!S20,SUM(ADM!I20:O20)=ADM!S20,SUM(ADM!J20:O20)=ADM!S20,SUM(ADM!K20:O20)=ADM!S20,SUM(ADM!L20:O20)=ADM!S20,SUM(ADM!M20:O20)=ADM!S20,SUM(ADM!N20:O20)=ADM!S20),SUM(P20:R20),SUM(O20:R20)))","v":142},0,0,0,0,0,0,0,0,0,0,12,3,1,16]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},0,0,0,0,0,0,0,0,0,4,2,1,2,9,{"$f":"IF('School Resources'!M21=1,SUM(F21:J21),IF('School Resources'!N21=1,SUM(F21:L21),SUM(F21:K21)))","v":0},0,{"$f":"IF(SUM(ADM!N21:R21)=ADM!S21,SUM(N21:R21),IF(OR(SUM(ADM!F21:O21)=ADM!S21,SUM(ADM!G21:O21)=ADM!S21,SUM(ADM!H21:O21)=ADM!S21,SUM(ADM!I21:O21)=ADM!S21,SUM(ADM!J21:O21)=ADM!S21,SUM(ADM!K21:O21)=ADM!S21,SUM(ADM!L21:O21)=ADM!S21,SUM(ADM!M21:O21)=ADM!S21,SUM(ADM!N21:O21)=ADM!S21),SUM(P21:R21),SUM(O21:R21)))","v":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},0,0,0,0,0,0,0,0,0,4,6,4,12,26,{"$f":"IF('School Resources'!M22=1,SUM(F22:J22),IF('School Resources'!N22=1,SUM(F22:L22),SUM(F22:K22)))","v":0},0,{"$f":"IF(SUM(ADM!N22:R22)=ADM!S22,SUM(N22:R22),IF(OR(SUM(ADM!F22:O22)=ADM!S22,SUM(ADM!G22:O22)=ADM!S22,SUM(ADM!H22:O22)=ADM!S22,SUM(ADM!I22:O22)=ADM!S22,SUM(ADM!J22:O22)=ADM!S22,SUM(ADM!K22:O22)=ADM!S22,SUM(ADM!L22:O22)=ADM!S22,SUM(ADM!M22:O22)=ADM!S22,SUM(ADM!N22:O22)=ADM!S22),SUM(P22:R22),SUM(O22:R22)))","v":26},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},6,17,9,12,12,10,0,0,0,0,0,0,0,66,{"$f":"IF('School Resources'!M23=1,SUM(F23:J23),IF('School Resources'!N23=1,SUM(F23:L23),SUM(F23:K23)))","v":66},0,{"$f":"IF(SUM(ADM!N23:R23)=ADM!S23,SUM(N23:R23),IF(OR(SUM(ADM!F23:O23)=ADM!S23,SUM(ADM!G23:O23)=ADM!S23,SUM(ADM!H23:O23)=ADM!S23,SUM(ADM!I23:O23)=ADM!S23,SUM(ADM!J23:O23)=ADM!S23,SUM(ADM!K23:O23)=ADM!S23,SUM(ADM!L23:O23)=ADM!S23,SUM(ADM!M23:O23)=ADM!S23,SUM(ADM!N23:O23)=ADM!S23),SUM(P23:R23),SUM(O23:R23)))","v":0},0,0,1,1,3,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},22,22,22,22,20,27,0,0,0,0,0,0,0,135,{"$f":"IF('School Resources'!M24=1,SUM(F24:J24),IF('School Resources'!N24=1,SUM(F24:L24),SUM(F24:K24)))","v":135},0,{"$f":"IF(SUM(ADM!N24:R24)=ADM!S24,SUM(N24:R24),IF(OR(SUM(ADM!F24:O24)=ADM!S24,SUM(ADM!G24:O24)=ADM!S24,SUM(ADM!H24:O24)=ADM!S24,SUM(ADM!I24:O24)=ADM!S24,SUM(ADM!J24:O24)=ADM!S24,SUM(ADM!K24:O24)=ADM!S24,SUM(ADM!L24:O24)=ADM!S24,SUM(ADM!M24:O24)=ADM!S24,SUM(ADM!N24:O24)=ADM!S24),SUM(P24:R24),SUM(O24:R24)))","v":0},1,1,1,0,1,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},0,0,0,0,0,0,6,12,7,0,0,0,0,25,{"$f":"IF('School Resources'!M25=1,SUM(F25:J25),IF('School Resources'!N25=1,SUM(F25:L25),SUM(F25:K25)))","v":0},25,{"$f":"IF(SUM(ADM!N25:R25)=ADM!S25,SUM(N25:R25),IF(OR(SUM(ADM!F25:O25)=ADM!S25,SUM(ADM!G25:O25)=ADM!S25,SUM(ADM!H25:O25)=ADM!S25,SUM(ADM!I25:O25)=ADM!S25,SUM(ADM!J25:O25)=ADM!S25,SUM(ADM!K25:O25)=ADM!S25,SUM(ADM!L25:O25)=ADM!S25,SUM(ADM!M25:O25)=ADM!S25,SUM(ADM!N25:O25)=ADM!S25),SUM(P25:R25),SUM(O25:R25)))","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},0,0,0,0,0,0,24,31,44,0,0,0,0,99,{"$f":"IF('School Resources'!M26=1,SUM(F26:J26),IF('School Resources'!N26=1,SUM(F26:L26),SUM(F26:K26)))","v":0},99,{"$f":"IF(SUM(ADM!N26:R26)=ADM!S26,SUM(N26:R26),IF(OR(SUM(ADM!F26:O26)=ADM!S26,SUM(ADM!G26:O26)=ADM!S26,SUM(ADM!H26:O26)=ADM!S26,SUM(ADM!I26:O26)=ADM!S26,SUM(ADM!J26:O26)=ADM!S26,SUM(ADM!K26:O26)=ADM!S26,SUM(ADM!L26:O26)=ADM!S26,SUM(ADM!M26:O26)=ADM!S26,SUM(ADM!N26:O26)=ADM!S26),SUM(P26:R26),SUM(O26:R26)))","v":0},0,0,0,0,0,0,0,1,4,0,0,0,0,5]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},0,0,0,0,0,0,0,0,0,8,11,6,10,35,{"$f":"IF('School Resources'!M27=1,SUM(F27:J27),IF('School Resources'!N27=1,SUM(F27:L27),SUM(F27:K27)))","v":0},0,{"$f":"IF(SUM(ADM!N27:R27)=ADM!S27,SUM(N27:R27),IF(OR(SUM(ADM!F27:O27)=ADM!S27,SUM(ADM!G27:O27)=ADM!S27,SUM(ADM!H27:O27)=ADM!S27,SUM(ADM!I27:O27)=ADM!S27,SUM(ADM!J27:O27)=ADM!S27,SUM(ADM!K27:O27)=ADM!S27,SUM(ADM!L27:O27)=ADM!S27,SUM(ADM!M27:O27)=ADM!S27,SUM(ADM!N27:O27)=ADM!S27),SUM(P27:R27),SUM(O27:R27)))","v":35},0,0,0,0,0,0,0,0,0,1,1,1,0,3]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},0,0,0,0,0,0,0,0,0,49,47,32,21,149,{"$f":"IF('School Resources'!M28=1,SUM(F28:J28),IF('School Resources'!N28=1,SUM(F28:L28),SUM(F28:K28)))","v":0},0,{"$f":"IF(SUM(ADM!N28:R28)=ADM!S28,SUM(N28:R28),IF(OR(SUM(ADM!F28:O28)=ADM!S28,SUM(ADM!G28:O28)=ADM!S28,SUM(ADM!H28:O28)=ADM!S28,SUM(ADM!I28:O28)=ADM!S28,SUM(ADM!J28:O28)=ADM!S28,SUM(ADM!K28:O28)=ADM!S28,SUM(ADM!L28:O28)=ADM!S28,SUM(ADM!M28:O28)=ADM!S28,SUM(ADM!N28:O28)=ADM!S28),SUM(P28:R28),SUM(O28:R28)))","v":149},0,0,0,0,0,0,0,0,0,2,1,0,0,3]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},40,27,21,29,26,24,0,0,0,0,0,0,0,167,{"$f":"IF('School Resources'!M29=1,SUM(F29:J29),IF('School Resources'!N29=1,SUM(F29:L29),SUM(F29:K29)))","v":167},0,{"$f":"IF(SUM(ADM!N29:R29)=ADM!S29,SUM(N29:R29),IF(OR(SUM(ADM!F29:O29)=ADM!S29,SUM(ADM!G29:O29)=ADM!S29,SUM(ADM!H29:O29)=ADM!S29,SUM(ADM!I29:O29)=ADM!S29,SUM(ADM!J29:O29)=ADM!S29,SUM(ADM!K29:O29)=ADM!S29,SUM(ADM!L29:O29)=ADM!S29,SUM(ADM!M29:O29)=ADM!S29,SUM(ADM!N29:O29)=ADM!S29),SUM(P29:R29),SUM(O29:R29)))","v":0},0,1,1,0,2,0,0,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},0,0,0,0,0,0,19,27,14,0,0,0,0,60,{"$f":"IF('School Resources'!M30=1,SUM(F30:J30),IF('School Resources'!N30=1,SUM(F30:L30),SUM(F30:K30)))","v":0},60,{"$f":"IF(SUM(ADM!N30:R30)=ADM!S30,SUM(N30:R30),IF(OR(SUM(ADM!F30:O30)=ADM!S30,SUM(ADM!G30:O30)=ADM!S30,SUM(ADM!H30:O30)=ADM!S30,SUM(ADM!I30:O30)=ADM!S30,SUM(ADM!J30:O30)=ADM!S30,SUM(ADM!K30:O30)=ADM!S30,SUM(ADM!L30:O30)=ADM!S30,SUM(ADM!M30:O30)=ADM!S30,SUM(ADM!N30:O30)=ADM!S30),SUM(P30:R30),SUM(O30:R30)))","v":0},0,0,0,0,0,0,2,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},0,0,0,0,0,0,0,0,0,17,18,12,9,56,{"$f":"IF('School Resources'!M31=1,SUM(F31:J31),IF('School Resources'!N31=1,SUM(F31:L31),SUM(F31:K31)))","v":0},0,{"$f":"IF(SUM(ADM!N31:R31)=ADM!S31,SUM(N31:R31),IF(OR(SUM(ADM!F31:O31)=ADM!S31,SUM(ADM!G31:O31)=ADM!S31,SUM(ADM!H31:O31)=ADM!S31,SUM(ADM!I31:O31)=ADM!S31,SUM(ADM!J31:O31)=ADM!S31,SUM(ADM!K31:O31)=ADM!S31,SUM(ADM!L31:O31)=ADM!S31,SUM(ADM!M31:O31)=ADM!S31,SUM(ADM!N31:O31)=ADM!S31),SUM(P31:R31),SUM(O31:R31)))","v":56},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},29,15,23,30,11,15,0,0,0,0,0,0,0,123,{"$f":"IF('School Resources'!M32=1,SUM(F32:J32),IF('School Resources'!N32=1,SUM(F32:L32),SUM(F32:K32)))","v":123},0,{"$f":"IF(SUM(ADM!N32:R32)=ADM!S32,SUM(N32:R32),IF(OR(SUM(ADM!F32:O32)=ADM!S32,SUM(ADM!G32:O32)=ADM!S32,SUM(ADM!H32:O32)=ADM!S32,SUM(ADM!I32:O32)=ADM!S32,SUM(ADM!J32:O32)=ADM!S32,SUM(ADM!K32:O32)=ADM!S32,SUM(ADM!L32:O32)=ADM!S32,SUM(ADM!M32:O32)=ADM!S32,SUM(ADM!N32:O32)=ADM!S32),SUM(P32:R32),SUM(O32:R32)))","v":0},8,2,8,7,9,1,0,0,0,0,0,0,0,35]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},0,0,0,0,0,0,22,21,25,0,0,0,0,68,{"$f":"IF('School Resources'!M33=1,SUM(F33:J33),IF('School Resources'!N33=1,SUM(F33:L33),SUM(F33:K33)))","v":0},68,{"$f":"IF(SUM(ADM!N33:R33)=ADM!S33,SUM(N33:R33),IF(OR(SUM(ADM!F33:O33)=ADM!S33,SUM(ADM!G33:O33)=ADM!S33,SUM(ADM!H33:O33)=ADM!S33,SUM(ADM!I33:O33)=ADM!S33,SUM(ADM!J33:O33)=ADM!S33,SUM(ADM!K33:O33)=ADM!S33,SUM(ADM!L33:O33)=ADM!S33,SUM(ADM!M33:O33)=ADM!S33,SUM(ADM!N33:O33)=ADM!S33),SUM(P33:R33),SUM(O33:R33)))","v":0},0,0,0,0,0,0,7,4,2,0,0,0,0,13]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},0,0,0,0,0,0,0,0,0,23,22,17,13,75,{"$f":"IF('School Resources'!M34=1,SUM(F34:J34),IF('School Resources'!N34=1,SUM(F34:L34),SUM(F34:K34)))","v":0},0,{"$f":"IF(SUM(ADM!N34:R34)=ADM!S34,SUM(N34:R34),IF(OR(SUM(ADM!F34:O34)=ADM!S34,SUM(ADM!G34:O34)=ADM!S34,SUM(ADM!H34:O34)=ADM!S34,SUM(ADM!I34:O34)=ADM!S34,SUM(ADM!J34:O34)=ADM!S34,SUM(ADM!K34:O34)=ADM!S34,SUM(ADM!L34:O34)=ADM!S34,SUM(ADM!M34:O34)=ADM!S34,SUM(ADM!N34:O34)=ADM!S34),SUM(P34:R34),SUM(O34:R34)))","v":75},0,0,0,0,0,0,0,0,0,4,6,3,3,16]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},5,13,11,7,6,0,0,0,0,0,0,0,0,42,{"$f":"IF('School Resources'!M35=1,SUM(F35:J35),IF('School Resources'!N35=1,SUM(F35:L35),SUM(F35:K35)))","v":42},0,{"$f":"IF(SUM(ADM!N35:R35)=ADM!S35,SUM(N35:R35),IF(OR(SUM(ADM!F35:O35)=ADM!S35,SUM(ADM!G35:O35)=ADM!S35,SUM(ADM!H35:O35)=ADM!S35,SUM(ADM!I35:O35)=ADM!S35,SUM(ADM!J35:O35)=ADM!S35,SUM(ADM!K35:O35)=ADM!S35,SUM(ADM!L35:O35)=ADM!S35,SUM(ADM!M35:O35)=ADM!S35,SUM(ADM!N35:O35)=ADM!S35),SUM(P35:R35),SUM(O35:R35)))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},0,0,0,0,0,13,0,0,0,0,0,0,0,13,{"$f":"IF('School Resources'!M36=1,SUM(F36:J36),IF('School Resources'!N36=1,SUM(F36:L36),SUM(F36:K36)))","v":13},0,{"$f":"IF(SUM(ADM!N36:R36)=ADM!S36,SUM(N36:R36),IF(OR(SUM(ADM!F36:O36)=ADM!S36,SUM(ADM!G36:O36)=ADM!S36,SUM(ADM!H36:O36)=ADM!S36,SUM(ADM!I36:O36)=ADM!S36,SUM(ADM!J36:O36)=ADM!S36,SUM(ADM!K36:O36)=ADM!S36,SUM(ADM!L36:O36)=ADM!S36,SUM(ADM!M36:O36)=ADM!S36,SUM(ADM!N36:O36)=ADM!S36),SUM(P36:R36),SUM(O36:R36)))","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},0,0,0,0,0,0,15,16,13,0,0,0,0,44,{"$f":"IF('School Resources'!M37=1,SUM(F37:J37),IF('School Resources'!N37=1,SUM(F37:L37),SUM(F37:K37)))","v":0},44,{"$f":"IF(SUM(ADM!N37:R37)=ADM!S37,SUM(N37:R37),IF(OR(SUM(ADM!F37:O37)=ADM!S37,SUM(ADM!G37:O37)=ADM!S37,SUM(ADM!H37:O37)=ADM!S37,SUM(ADM!I37:O37)=ADM!S37,SUM(ADM!J37:O37)=ADM!S37,SUM(ADM!K37:O37)=ADM!S37,SUM(ADM!L37:O37)=ADM!S37,SUM(ADM!M37:O37)=ADM!S37,SUM(ADM!N37:O37)=ADM!S37),SUM(P37:R37),SUM(O37:R37)))","v":0},0,0,0,0,0,0,1,2,1,0,0,0,0,4]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},0,0,0,0,0,0,0,0,0,11,20,9,8,48,{"$f":"IF('School Resources'!M38=1,SUM(F38:J38),IF('School Resources'!N38=1,SUM(F38:L38),SUM(F38:K38)))","v":0},0,{"$f":"IF(SUM(ADM!N38:R38)=ADM!S38,SUM(N38:R38),IF(OR(SUM(ADM!F38:O38)=ADM!S38,SUM(ADM!G38:O38)=ADM!S38,SUM(ADM!H38:O38)=ADM!S38,SUM(ADM!I38:O38)=ADM!S38,SUM(ADM!J38:O38)=ADM!S38,SUM(ADM!K38:O38)=ADM!S38,SUM(ADM!L38:O38)=ADM!S38,SUM(ADM!M38:O38)=ADM!S38,SUM(ADM!N38:O38)=ADM!S38),SUM(P38:R38),SUM(O38:R38)))","v":48},0,0,0,0,0,0,0,0,0,1,0,1,0,2]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},0,2,0,0,1,1,0,0,0,0,0,0,0,4,{"$f":"IF('School Resources'!M39=1,SUM(F39:J39),IF('School Resources'!N39=1,SUM(F39:L39),SUM(F39:K39)))","v":4},0,{"$f":"IF(SUM(ADM!N39:R39)=ADM!S39,SUM(N39:R39),IF(OR(SUM(ADM!F39:O39)=ADM!S39,SUM(ADM!G39:O39)=ADM!S39,SUM(ADM!H39:O39)=ADM!S39,SUM(ADM!I39:O39)=ADM!S39,SUM(ADM!J39:O39)=ADM!S39,SUM(ADM!K39:O39)=ADM!S39,SUM(ADM!L39:O39)=ADM!S39,SUM(ADM!M39:O39)=ADM!S39,SUM(ADM!N39:O39)=ADM!S39),SUM(P39:R39),SUM(O39:R39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},12,18,7,7,10,14,12,0,0,0,0,0,0,80,{"$f":"IF('School Resources'!M40=1,SUM(F40:J40),IF('School Resources'!N40=1,SUM(F40:L40),SUM(F40:K40)))","v":80},0,{"$f":"IF(SUM(ADM!N40:R40)=ADM!S40,SUM(N40:R40),IF(OR(SUM(ADM!F40:O40)=ADM!S40,SUM(ADM!G40:O40)=ADM!S40,SUM(ADM!H40:O40)=ADM!S40,SUM(ADM!I40:O40)=ADM!S40,SUM(ADM!J40:O40)=ADM!S40,SUM(ADM!K40:O40)=ADM!S40,SUM(ADM!L40:O40)=ADM!S40,SUM(ADM!M40:O40)=ADM!S40,SUM(ADM!N40:O40)=ADM!S40),SUM(P40:R40),SUM(O40:R40)))","v":0},1,4,1,2,2,4,1,0,0,0,0,0,0,15]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},38,43,32,37,40,30,34,0,0,0,0,0,0,254,{"$f":"IF('School Resources'!M41=1,SUM(F41:J41),IF('School Resources'!N41=1,SUM(F41:L41),SUM(F41:K41)))","v":254},0,{"$f":"IF(SUM(ADM!N41:R41)=ADM!S41,SUM(N41:R41),IF(OR(SUM(ADM!F41:O41)=ADM!S41,SUM(ADM!G41:O41)=ADM!S41,SUM(ADM!H41:O41)=ADM!S41,SUM(ADM!I41:O41)=ADM!S41,SUM(ADM!J41:O41)=ADM!S41,SUM(ADM!K41:O41)=ADM!S41,SUM(ADM!L41:O41)=ADM!S41,SUM(ADM!M41:O41)=ADM!S41,SUM(ADM!N41:O41)=ADM!S41),SUM(P41:R41),SUM(O41:R41)))","v":0},3,10,9,8,17,4,9,0,0,0,0,0,0,60]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},1,0,1,1,2,2,3,0,2,0,0,0,0,12,{"$f":"IF('School Resources'!M42=1,SUM(F42:J42),IF('School Resources'!N42=1,SUM(F42:L42),SUM(F42:K42)))","v":7},5,{"$f":"IF(SUM(ADM!N42:R42)=ADM!S42,SUM(N42:R42),IF(OR(SUM(ADM!F42:O42)=ADM!S42,SUM(ADM!G42:O42)=ADM!S42,SUM(ADM!H42:O42)=ADM!S42,SUM(ADM!I42:O42)=ADM!S42,SUM(ADM!J42:O42)=ADM!S42,SUM(ADM!K42:O42)=ADM!S42,SUM(ADM!L42:O42)=ADM!S42,SUM(ADM!M42:O42)=ADM!S42,SUM(ADM!N42:O42)=ADM!S42),SUM(P42:R42),SUM(O42:R42)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},38,27,17,26,16,26,29,0,0,0,0,0,0,179,{"$f":"IF('School Resources'!M43=1,SUM(F43:J43),IF('School Resources'!N43=1,SUM(F43:L43),SUM(F43:K43)))","v":179},0,{"$f":"IF(SUM(ADM!N43:R43)=ADM!S43,SUM(N43:R43),IF(OR(SUM(ADM!F43:O43)=ADM!S43,SUM(ADM!G43:O43)=ADM!S43,SUM(ADM!H43:O43)=ADM!S43,SUM(ADM!I43:O43)=ADM!S43,SUM(ADM!J43:O43)=ADM!S43,SUM(ADM!K43:O43)=ADM!S43,SUM(ADM!L43:O43)=ADM!S43,SUM(ADM!M43:O43)=ADM!S43,SUM(ADM!N43:O43)=ADM!S43),SUM(P43:R43),SUM(O43:R43)))","v":0},10,4,2,3,2,4,3,0,0,0,0,0,0,28]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},24,32,20,37,20,28,25,0,0,0,0,0,0,186,{"$f":"IF('School Resources'!M44=1,SUM(F44:J44),IF('School Resources'!N44=1,SUM(F44:L44),SUM(F44:K44)))","v":186},0,{"$f":"IF(SUM(ADM!N44:R44)=ADM!S44,SUM(N44:R44),IF(OR(SUM(ADM!F44:O44)=ADM!S44,SUM(ADM!G44:O44)=ADM!S44,SUM(ADM!H44:O44)=ADM!S44,SUM(ADM!I44:O44)=ADM!S44,SUM(ADM!J44:O44)=ADM!S44,SUM(ADM!K44:O44)=ADM!S44,SUM(ADM!L44:O44)=ADM!S44,SUM(ADM!M44:O44)=ADM!S44,SUM(ADM!N44:O44)=ADM!S44),SUM(P44:R44),SUM(O44:R44)))","v":0},1,2,2,2,2,2,1,0,0,0,0,0,0,12]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},36,21,26,25,23,19,25,0,0,0,0,0,0,175,{"$f":"IF('School Resources'!M45=1,SUM(F45:J45),IF('School Resources'!N45=1,SUM(F45:L45),SUM(F45:K45)))","v":175},0,{"$f":"IF(SUM(ADM!N45:R45)=ADM!S45,SUM(N45:R45),IF(OR(SUM(ADM!F45:O45)=ADM!S45,SUM(ADM!G45:O45)=ADM!S45,SUM(ADM!H45:O45)=ADM!S45,SUM(ADM!I45:O45)=ADM!S45,SUM(ADM!J45:O45)=ADM!S45,SUM(ADM!K45:O45)=ADM!S45,SUM(ADM!L45:O45)=ADM!S45,SUM(ADM!M45:O45)=ADM!S45,SUM(ADM!N45:O45)=ADM!S45),SUM(P45:R45),SUM(O45:R45)))","v":0},2,8,10,9,9,7,4,0,0,0,0,0,0,49]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},2,1,1,0,2,0,1,1,1,0,0,0,0,9,{"$f":"IF('School Resources'!M46=1,SUM(F46:J46),IF('School Resources'!N46=1,SUM(F46:L46),SUM(F46:K46)))","v":6},3,{"$f":"IF(SUM(ADM!N46:R46)=ADM!S46,SUM(N46:R46),IF(OR(SUM(ADM!F46:O46)=ADM!S46,SUM(ADM!G46:O46)=ADM!S46,SUM(ADM!H46:O46)=ADM!S46,SUM(ADM!I46:O46)=ADM!S46,SUM(ADM!J46:O46)=ADM!S46,SUM(ADM!K46:O46)=ADM!S46,SUM(ADM!L46:O46)=ADM!S46,SUM(ADM!M46:O46)=ADM!S46,SUM(ADM!N46:O46)=ADM!S46),SUM(P46:R46),SUM(O46:R46)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},23,17,16,11,12,14,20,0,0,0,0,0,0,113,{"$f":"IF('School Resources'!M47=1,SUM(F47:J47),IF('School Resources'!N47=1,SUM(F47:L47),SUM(F47:K47)))","v":113},0,{"$f":"IF(SUM(ADM!N47:R47)=ADM!S47,SUM(N47:R47),IF(OR(SUM(ADM!F47:O47)=ADM!S47,SUM(ADM!G47:O47)=ADM!S47,SUM(ADM!H47:O47)=ADM!S47,SUM(ADM!I47:O47)=ADM!S47,SUM(ADM!J47:O47)=ADM!S47,SUM(ADM!K47:O47)=ADM!S47,SUM(ADM!L47:O47)=ADM!S47,SUM(ADM!M47:O47)=ADM!S47,SUM(ADM!N47:O47)=ADM!S47),SUM(P47:R47),SUM(O47:R47)))","v":0},1,0,0,1,0,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},26,22,18,33,20,21,22,0,0,0,0,0,0,162,{"$f":"IF('School Resources'!M48=1,SUM(F48:J48),IF('School Resources'!N48=1,SUM(F48:L48),SUM(F48:K48)))","v":162},0,{"$f":"IF(SUM(ADM!N48:R48)=ADM!S48,SUM(N48:R48),IF(OR(SUM(ADM!F48:O48)=ADM!S48,SUM(ADM!G48:O48)=ADM!S48,SUM(ADM!H48:O48)=ADM!S48,SUM(ADM!I48:O48)=ADM!S48,SUM(ADM!J48:O48)=ADM!S48,SUM(ADM!K48:O48)=ADM!S48,SUM(ADM!L48:O48)=ADM!S48,SUM(ADM!M48:O48)=ADM!S48,SUM(ADM!N48:O48)=ADM!S48),SUM(P48:R48),SUM(O48:R48)))","v":0},3,3,2,1,1,1,0,0,0,0,0,0,0,11]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},33,32,23,30,22,29,27,0,0,0,0,0,0,196,{"$f":"IF('School Resources'!M49=1,SUM(F49:J49),IF('School Resources'!N49=1,SUM(F49:L49),SUM(F49:K49)))","v":196},0,{"$f":"IF(SUM(ADM!N49:R49)=ADM!S49,SUM(N49:R49),IF(OR(SUM(ADM!F49:O49)=ADM!S49,SUM(ADM!G49:O49)=ADM!S49,SUM(ADM!H49:O49)=ADM!S49,SUM(ADM!I49:O49)=ADM!S49,SUM(ADM!J49:O49)=ADM!S49,SUM(ADM!K49:O49)=ADM!S49,SUM(ADM!L49:O49)=ADM!S49,SUM(ADM!M49:O49)=ADM!S49,SUM(ADM!N49:O49)=ADM!S49),SUM(P49:R49),SUM(O49:R49)))","v":0},3,4,3,3,2,3,0,0,0,0,0,0,0,18]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},12,13,6,13,8,10,16,0,0,0,0,0,0,78,{"$f":"IF('School Resources'!M50=1,SUM(F50:J50),IF('School Resources'!N50=1,SUM(F50:L50),SUM(F50:K50)))","v":78},0,{"$f":"IF(SUM(ADM!N50:R50)=ADM!S50,SUM(N50:R50),IF(OR(SUM(ADM!F50:O50)=ADM!S50,SUM(ADM!G50:O50)=ADM!S50,SUM(ADM!H50:O50)=ADM!S50,SUM(ADM!I50:O50)=ADM!S50,SUM(ADM!J50:O50)=ADM!S50,SUM(ADM!K50:O50)=ADM!S50,SUM(ADM!L50:O50)=ADM!S50,SUM(ADM!M50:O50)=ADM!S50,SUM(ADM!N50:O50)=ADM!S50),SUM(P50:R50),SUM(O50:R50)))","v":0},1,1,0,2,1,0,2,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},23,13,19,13,20,19,20,0,0,0,0,0,0,127,{"$f":"IF('School Resources'!M51=1,SUM(F51:J51),IF('School Resources'!N51=1,SUM(F51:L51),SUM(F51:K51)))","v":127},0,{"$f":"IF(SUM(ADM!N51:R51)=ADM!S51,SUM(N51:R51),IF(OR(SUM(ADM!F51:O51)=ADM!S51,SUM(ADM!G51:O51)=ADM!S51,SUM(ADM!H51:O51)=ADM!S51,SUM(ADM!I51:O51)=ADM!S51,SUM(ADM!J51:O51)=ADM!S51,SUM(ADM!K51:O51)=ADM!S51,SUM(ADM!L51:O51)=ADM!S51,SUM(ADM!M51:O51)=ADM!S51,SUM(ADM!N51:O51)=ADM!S51),SUM(P51:R51),SUM(O51:R51)))","v":0},1,0,0,1,3,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},35,27,26,23,22,28,27,0,0,0,0,0,0,188,{"$f":"IF('School Resources'!M52=1,SUM(F52:J52),IF('School Resources'!N52=1,SUM(F52:L52),SUM(F52:K52)))","v":188},0,{"$f":"IF(SUM(ADM!N52:R52)=ADM!S52,SUM(N52:R52),IF(OR(SUM(ADM!F52:O52)=ADM!S52,SUM(ADM!G52:O52)=ADM!S52,SUM(ADM!H52:O52)=ADM!S52,SUM(ADM!I52:O52)=ADM!S52,SUM(ADM!J52:O52)=ADM!S52,SUM(ADM!K52:O52)=ADM!S52,SUM(ADM!L52:O52)=ADM!S52,SUM(ADM!M52:O52)=ADM!S52,SUM(ADM!N52:O52)=ADM!S52),SUM(P52:R52),SUM(O52:R52)))","v":0},0,1,2,1,3,0,3,0,0,0,0,0,0,10]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},15,10,14,11,9,12,10,0,0,0,0,0,0,81,{"$f":"IF('School Resources'!M53=1,SUM(F53:J53),IF('School Resources'!N53=1,SUM(F53:L53),SUM(F53:K53)))","v":81},0,{"$f":"IF(SUM(ADM!N53:R53)=ADM!S53,SUM(N53:R53),IF(OR(SUM(ADM!F53:O53)=ADM!S53,SUM(ADM!G53:O53)=ADM!S53,SUM(ADM!H53:O53)=ADM!S53,SUM(ADM!I53:O53)=ADM!S53,SUM(ADM!J53:O53)=ADM!S53,SUM(ADM!K53:O53)=ADM!S53,SUM(ADM!L53:O53)=ADM!S53,SUM(ADM!M53:O53)=ADM!S53,SUM(ADM!N53:O53)=ADM!S53),SUM(P53:R53),SUM(O53:R53)))","v":0},0,1,1,0,0,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},22,22,16,17,25,20,15,0,0,0,0,0,0,137,{"$f":"IF('School Resources'!M54=1,SUM(F54:J54),IF('School Resources'!N54=1,SUM(F54:L54),SUM(F54:K54)))","v":137},0,{"$f":"IF(SUM(ADM!N54:R54)=ADM!S54,SUM(N54:R54),IF(OR(SUM(ADM!F54:O54)=ADM!S54,SUM(ADM!G54:O54)=ADM!S54,SUM(ADM!H54:O54)=ADM!S54,SUM(ADM!I54:O54)=ADM!S54,SUM(ADM!J54:O54)=ADM!S54,SUM(ADM!K54:O54)=ADM!S54,SUM(ADM!L54:O54)=ADM!S54,SUM(ADM!M54:O54)=ADM!S54,SUM(ADM!N54:O54)=ADM!S54),SUM(P54:R54),SUM(O54:R54)))","v":0},2,2,2,0,3,1,1,0,0,0,0,0,0,11]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},0,0,0,0,0,0,0,146,141,167,0,0,0,454,{"$f":"IF('School Resources'!M55=1,SUM(F55:J55),IF('School Resources'!N55=1,SUM(F55:L55),SUM(F55:K55)))","v":0},454,{"$f":"IF(SUM(ADM!N55:R55)=ADM!S55,SUM(N55:R55),IF(OR(SUM(ADM!F55:O55)=ADM!S55,SUM(ADM!G55:O55)=ADM!S55,SUM(ADM!H55:O55)=ADM!S55,SUM(ADM!I55:O55)=ADM!S55,SUM(ADM!J55:O55)=ADM!S55,SUM(ADM!K55:O55)=ADM!S55,SUM(ADM!L55:O55)=ADM!S55,SUM(ADM!M55:O55)=ADM!S55,SUM(ADM!N55:O55)=ADM!S55),SUM(P55:R55),SUM(O55:R55)))","v":0},0,0,0,0,0,0,0,13,7,13,0,0,0,33]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},0,0,0,0,0,0,0,100,73,93,0,0,0,266,{"$f":"IF('School Resources'!M56=1,SUM(F56:J56),IF('School Resources'!N56=1,SUM(F56:L56),SUM(F56:K56)))","v":0},266,{"$f":"IF(SUM(ADM!N56:R56)=ADM!S56,SUM(N56:R56),IF(OR(SUM(ADM!F56:O56)=ADM!S56,SUM(ADM!G56:O56)=ADM!S56,SUM(ADM!H56:O56)=ADM!S56,SUM(ADM!I56:O56)=ADM!S56,SUM(ADM!J56:O56)=ADM!S56,SUM(ADM!K56:O56)=ADM!S56,SUM(ADM!L56:O56)=ADM!S56,SUM(ADM!M56:O56)=ADM!S56,SUM(ADM!N56:O56)=ADM!S56),SUM(P56:R56),SUM(O56:R56)))","v":0},0,0,0,0,0,0,0,4,3,1,0,0,0,8]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},0,0,0,0,0,0,0,0,0,0,215,125,94,434,{"$f":"IF('School Resources'!M57=1,SUM(F57:J57),IF('School Resources'!N57=1,SUM(F57:L57),SUM(F57:K57)))","v":0},0,{"$f":"IF(SUM(ADM!N57:R57)=ADM!S57,SUM(N57:R57),IF(OR(SUM(ADM!F57:O57)=ADM!S57,SUM(ADM!G57:O57)=ADM!S57,SUM(ADM!H57:O57)=ADM!S57,SUM(ADM!I57:O57)=ADM!S57,SUM(ADM!J57:O57)=ADM!S57,SUM(ADM!K57:O57)=ADM!S57,SUM(ADM!L57:O57)=ADM!S57,SUM(ADM!M57:O57)=ADM!S57,SUM(ADM!N57:O57)=ADM!S57),SUM(P57:R57),SUM(O57:R57)))","v":434},0,0,0,0,0,0,0,0,0,0,14,5,2,21]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},0,0,0,0,0,0,0,12,10,10,12,14,4,62,{"$f":"IF('School Resources'!M58=1,SUM(F58:J58),IF('School Resources'!N58=1,SUM(F58:L58),SUM(F58:K58)))","v":0},22,{"$f":"IF(SUM(ADM!N58:R58)=ADM!S58,SUM(N58:R58),IF(OR(SUM(ADM!F58:O58)=ADM!S58,SUM(ADM!G58:O58)=ADM!S58,SUM(ADM!H58:O58)=ADM!S58,SUM(ADM!I58:O58)=ADM!S58,SUM(ADM!J58:O58)=ADM!S58,SUM(ADM!K58:O58)=ADM!S58,SUM(ADM!L58:O58)=ADM!S58,SUM(ADM!M58:O58)=ADM!S58,SUM(ADM!N58:O58)=ADM!S58),SUM(P58:R58),SUM(O58:R58)))","v":40},0,0,0,0,0,0,0,3,1,2,2,2,1,11]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},0,0,0,0,0,0,0,0,0,0,23,30,33,{"$f":"SUM(F59:R59)","v":86},{"$f":"IF('School Resources'!M59=1,SUM(F59:J59),IF('School Resources'!N59=1,SUM(F59:L59),SUM(F59:K59)))","v":0},{"$f":"SUM(F59:R59)-T59-V59","v":0},{"$f":"IF(SUM(ADM!N59:R59)=ADM!S59,SUM(N59:R59),IF(OR(SUM(ADM!F59:O59)=ADM!S59,SUM(ADM!G59:O59)=ADM!S59,SUM(ADM!H59:O59)=ADM!S59,SUM(ADM!I59:O59)=ADM!S59,SUM(ADM!J59:O59)=ADM!S59,SUM(ADM!K59:O59)=ADM!S59,SUM(ADM!L59:O59)=ADM!S59,SUM(ADM!M59:O59)=ADM!S59,SUM(ADM!N59:O59)=ADM!S59),SUM(P59:R59),SUM(O59:R59)))","v":86},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},0,1,0,0,0,1,0,0,0,0,0,0,0,2,{"$f":"IF('School Resources'!M60=1,SUM(F60:J60),IF('School Resources'!N60=1,SUM(F60:L60),SUM(F60:K60)))","v":2},0,{"$f":"IF(SUM(ADM!N60:R60)=ADM!S60,SUM(N60:R60),IF(OR(SUM(ADM!F60:O60)=ADM!S60,SUM(ADM!G60:O60)=ADM!S60,SUM(ADM!H60:O60)=ADM!S60,SUM(ADM!I60:O60)=ADM!S60,SUM(ADM!J60:O60)=ADM!S60,SUM(ADM!K60:O60)=ADM!S60,SUM(ADM!L60:O60)=ADM!S60,SUM(ADM!M60:O60)=ADM!S60,SUM(ADM!N60:O60)=ADM!S60),SUM(P60:R60),SUM(O60:R60)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},5,3,0,2,2,1,0,0,0,0,0,0,0,13,{"$f":"IF('School Resources'!M61=1,SUM(F61:J61),IF('School Resources'!N61=1,SUM(F61:L61),SUM(F61:K61)))","v":13},0,{"$f":"IF(SUM(ADM!N61:R61)=ADM!S61,SUM(N61:R61),IF(OR(SUM(ADM!F61:O61)=ADM!S61,SUM(ADM!G61:O61)=ADM!S61,SUM(ADM!H61:O61)=ADM!S61,SUM(ADM!I61:O61)=ADM!S61,SUM(ADM!J61:O61)=ADM!S61,SUM(ADM!K61:O61)=ADM!S61,SUM(ADM!L61:O61)=ADM!S61,SUM(ADM!M61:O61)=ADM!S61,SUM(ADM!N61:O61)=ADM!S61),SUM(P61:R61),SUM(O61:R61)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},65,50,71,52,59,49,0,0,0,0,0,0,0,346,{"$f":"IF('School Resources'!M62=1,SUM(F62:J62),IF('School Resources'!N62=1,SUM(F62:L62),SUM(F62:K62)))","v":346},0,{"$f":"IF(SUM(ADM!N62:R62)=ADM!S62,SUM(N62:R62),IF(OR(SUM(ADM!F62:O62)=ADM!S62,SUM(ADM!G62:O62)=ADM!S62,SUM(ADM!H62:O62)=ADM!S62,SUM(ADM!I62:O62)=ADM!S62,SUM(ADM!J62:O62)=ADM!S62,SUM(ADM!K62:O62)=ADM!S62,SUM(ADM!L62:O62)=ADM!S62,SUM(ADM!M62:O62)=ADM!S62,SUM(ADM!N62:O62)=ADM!S62),SUM(P62:R62),SUM(O62:R62)))","v":0},8,11,11,13,13,13,0,0,0,0,0,0,0,69]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},5,2,5,2,2,1,6,3,7,4,2,2,1,42,{"$f":"IF('School Resources'!M63=1,SUM(F63:J63),IF('School Resources'!N63=1,SUM(F63:L63),SUM(F63:K63)))","v":17},16,{"$f":"IF(SUM(ADM!N63:R63)=ADM!S63,SUM(N63:R63),IF(OR(SUM(ADM!F63:O63)=ADM!S63,SUM(ADM!G63:O63)=ADM!S63,SUM(ADM!H63:O63)=ADM!S63,SUM(ADM!I63:O63)=ADM!S63,SUM(ADM!J63:O63)=ADM!S63,SUM(ADM!K63:O63)=ADM!S63,SUM(ADM!L63:O63)=ADM!S63,SUM(ADM!M63:O63)=ADM!S63,SUM(ADM!N63:O63)=ADM!S63),SUM(P63:R63),SUM(O63:R63)))","v":9},1,0,1,1,0,0,2,0,1,2,1,1,0,10]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},0,0,0,0,0,0,62,50,41,0,0,0,0,153,{"$f":"IF('School Resources'!M64=1,SUM(F64:J64),IF('School Resources'!N64=1,SUM(F64:L64),SUM(F64:K64)))","v":0},153,{"$f":"IF(SUM(ADM!N64:R64)=ADM!S64,SUM(N64:R64),IF(OR(SUM(ADM!F64:O64)=ADM!S64,SUM(ADM!G64:O64)=ADM!S64,SUM(ADM!H64:O64)=ADM!S64,SUM(ADM!I64:O64)=ADM!S64,SUM(ADM!J64:O64)=ADM!S64,SUM(ADM!K64:O64)=ADM!S64,SUM(ADM!L64:O64)=ADM!S64,SUM(ADM!M64:O64)=ADM!S64,SUM(ADM!N64:O64)=ADM!S64),SUM(P64:R64),SUM(O64:R64)))","v":0},0,0,0,0,0,0,12,13,5,0,0,0,0,30]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},0,0,0,0,0,0,0,0,0,57,37,20,26,140,{"$f":"IF('School Resources'!M65=1,SUM(F65:J65),IF('School Resources'!N65=1,SUM(F65:L65),SUM(F65:K65)))","v":0},0,{"$f":"IF(SUM(ADM!N65:R65)=ADM!S65,SUM(N65:R65),IF(OR(SUM(ADM!F65:O65)=ADM!S65,SUM(ADM!G65:O65)=ADM!S65,SUM(ADM!H65:O65)=ADM!S65,SUM(ADM!I65:O65)=ADM!S65,SUM(ADM!J65:O65)=ADM!S65,SUM(ADM!K65:O65)=ADM!S65,SUM(ADM!L65:O65)=ADM!S65,SUM(ADM!M65:O65)=ADM!S65,SUM(ADM!N65:O65)=ADM!S65),SUM(P65:R65),SUM(O65:R65)))","v":140},0,0,0,0,0,0,0,0,0,6,9,5,5,25]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},0,0,0,0,0,0,0,0,0,1,9,2,6,18,{"$f":"IF('School Resources'!M66=1,SUM(F66:J66),IF('School Resources'!N66=1,SUM(F66:L66),SUM(F66:K66)))","v":0},0,{"$f":"IF(SUM(ADM!N66:R66)=ADM!S66,SUM(N66:R66),IF(OR(SUM(ADM!F66:O66)=ADM!S66,SUM(ADM!G66:O66)=ADM!S66,SUM(ADM!H66:O66)=ADM!S66,SUM(ADM!I66:O66)=ADM!S66,SUM(ADM!J66:O66)=ADM!S66,SUM(ADM!K66:O66)=ADM!S66,SUM(ADM!L66:O66)=ADM!S66,SUM(ADM!M66:O66)=ADM!S66,SUM(ADM!N66:O66)=ADM!S66),SUM(P66:R66),SUM(O66:R66)))","v":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},2,3,0,1,1,0,1,0,0,0,0,0,0,8,{"$f":"IF('School Resources'!M67=1,SUM(F67:J67),IF('School Resources'!N67=1,SUM(F67:L67),SUM(F67:K67)))","v":8},0,{"$f":"IF(SUM(ADM!N67:R67)=ADM!S67,SUM(N67:R67),IF(OR(SUM(ADM!F67:O67)=ADM!S67,SUM(ADM!G67:O67)=ADM!S67,SUM(ADM!H67:O67)=ADM!S67,SUM(ADM!I67:O67)=ADM!S67,SUM(ADM!J67:O67)=ADM!S67,SUM(ADM!K67:O67)=ADM!S67,SUM(ADM!L67:O67)=ADM!S67,SUM(ADM!M67:O67)=ADM!S67,SUM(ADM!N67:O67)=ADM!S67),SUM(P67:R67),SUM(O67:R67)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},4,10,5,2,4,4,6,0,0,0,0,0,0,35,{"$f":"IF('School Resources'!M68=1,SUM(F68:J68),IF('School Resources'!N68=1,SUM(F68:L68),SUM(F68:K68)))","v":35},0,{"$f":"IF(SUM(ADM!N68:R68)=ADM!S68,SUM(N68:R68),IF(OR(SUM(ADM!F68:O68)=ADM!S68,SUM(ADM!G68:O68)=ADM!S68,SUM(ADM!H68:O68)=ADM!S68,SUM(ADM!I68:O68)=ADM!S68,SUM(ADM!J68:O68)=ADM!S68,SUM(ADM!K68:O68)=ADM!S68,SUM(ADM!L68:O68)=ADM!S68,SUM(ADM!M68:O68)=ADM!S68,SUM(ADM!N68:O68)=ADM!S68),SUM(P68:R68),SUM(O68:R68)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},1,2,0,2,2,4,1,0,0,0,0,0,0,{"$f":"SUM(F69:R69)","v":12},{"$f":"IF('School Resources'!M69=1,SUM(F69:J69),IF('School Resources'!N69=1,SUM(F69:L69),SUM(F69:K69)))","v":12},{"$f":"SUM(F69:R69)-T69-V69","v":0},{"$f":"IF(SUM(ADM!N69:R69)=ADM!S69,SUM(N69:R69),IF(OR(SUM(ADM!F69:O69)=ADM!S69,SUM(ADM!G69:O69)=ADM!S69,SUM(ADM!H69:O69)=ADM!S69,SUM(ADM!I69:O69)=ADM!S69,SUM(ADM!J69:O69)=ADM!S69,SUM(ADM!K69:O69)=ADM!S69,SUM(ADM!L69:O69)=ADM!S69,SUM(ADM!M69:O69)=ADM!S69,SUM(ADM!N69:O69)=ADM!S69),SUM(P69:R69),SUM(O69:R69)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W69:AI69)","v":0}]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},8,12,10,4,7,11,6,0,0,0,0,0,0,58,{"$f":"IF('School Resources'!M70=1,SUM(F70:J70),IF('School Resources'!N70=1,SUM(F70:L70),SUM(F70:K70)))","v":58},0,{"$f":"IF(SUM(ADM!N70:R70)=ADM!S70,SUM(N70:R70),IF(OR(SUM(ADM!F70:O70)=ADM!S70,SUM(ADM!G70:O70)=ADM!S70,SUM(ADM!H70:O70)=ADM!S70,SUM(ADM!I70:O70)=ADM!S70,SUM(ADM!J70:O70)=ADM!S70,SUM(ADM!K70:O70)=ADM!S70,SUM(ADM!L70:O70)=ADM!S70,SUM(ADM!M70:O70)=ADM!S70,SUM(ADM!N70:O70)=ADM!S70),SUM(P70:R70),SUM(O70:R70)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},0,0,0,0,0,0,0,10,16,18,9,10,7,70,{"$f":"IF('School Resources'!M71=1,SUM(F71:J71),IF('School Resources'!N71=1,SUM(F71:L71),SUM(F71:K71)))","v":0},26,{"$f":"IF(SUM(ADM!N71:R71)=ADM!S71,SUM(N71:R71),IF(OR(SUM(ADM!F71:O71)=ADM!S71,SUM(ADM!G71:O71)=ADM!S71,SUM(ADM!H71:O71)=ADM!S71,SUM(ADM!I71:O71)=ADM!S71,SUM(ADM!J71:O71)=ADM!S71,SUM(ADM!K71:O71)=ADM!S71,SUM(ADM!L71:O71)=ADM!S71,SUM(ADM!M71:O71)=ADM!S71,SUM(ADM!N71:O71)=ADM!S71),SUM(P71:R71),SUM(O71:R71)))","v":44},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},6,6,1,10,6,5,5,5,7,3,9,1,5,69,{"$f":"IF('School Resources'!M72=1,SUM(F72:J72),IF('School Resources'!N72=1,SUM(F72:L72),SUM(F72:K72)))","v":34},17,{"$f":"IF(SUM(ADM!N72:R72)=ADM!S72,SUM(N72:R72),IF(OR(SUM(ADM!F72:O72)=ADM!S72,SUM(ADM!G72:O72)=ADM!S72,SUM(ADM!H72:O72)=ADM!S72,SUM(ADM!I72:O72)=ADM!S72,SUM(ADM!J72:O72)=ADM!S72,SUM(ADM!K72:O72)=ADM!S72,SUM(ADM!L72:O72)=ADM!S72,SUM(ADM!M72:O72)=ADM!S72,SUM(ADM!N72:O72)=ADM!S72),SUM(P72:R72),SUM(O72:R72)))","v":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},0,0,0,0,0,0,0,11,7,16,10,8,4,56,{"$f":"IF('School Resources'!M73=1,SUM(F73:J73),IF('School Resources'!N73=1,SUM(F73:L73),SUM(F73:K73)))","v":0},18,{"$f":"IF(SUM(ADM!N73:R73)=ADM!S73,SUM(N73:R73),IF(OR(SUM(ADM!F73:O73)=ADM!S73,SUM(ADM!G73:O73)=ADM!S73,SUM(ADM!H73:O73)=ADM!S73,SUM(ADM!I73:O73)=ADM!S73,SUM(ADM!J73:O73)=ADM!S73,SUM(ADM!K73:O73)=ADM!S73,SUM(ADM!L73:O73)=ADM!S73,SUM(ADM!M73:O73)=ADM!S73,SUM(ADM!N73:O73)=ADM!S73),SUM(P73:R73),SUM(O73:R73)))","v":38},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},3,2,0,0,0,1,0,0,0,0,0,0,0,6,{"$f":"IF('School Resources'!M74=1,SUM(F74:J74),IF('School Resources'!N74=1,SUM(F74:L74),SUM(F74:K74)))","v":6},0,{"$f":"IF(SUM(ADM!N74:R74)=ADM!S74,SUM(N74:R74),IF(OR(SUM(ADM!F74:O74)=ADM!S74,SUM(ADM!G74:O74)=ADM!S74,SUM(ADM!H74:O74)=ADM!S74,SUM(ADM!I74:O74)=ADM!S74,SUM(ADM!J74:O74)=ADM!S74,SUM(ADM!K74:O74)=ADM!S74,SUM(ADM!L74:O74)=ADM!S74,SUM(ADM!M74:O74)=ADM!S74,SUM(ADM!N74:O74)=ADM!S74),SUM(P74:R74),SUM(O74:R74)))","v":0},2,2,0,0,0,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},41,41,0,0,0,0,0,0,0,0,0,0,0,82,{"$f":"IF('School Resources'!M75=1,SUM(F75:J75),IF('School Resources'!N75=1,SUM(F75:L75),SUM(F75:K75)))","v":82},0,{"$f":"IF(SUM(ADM!N75:R75)=ADM!S75,SUM(N75:R75),IF(OR(SUM(ADM!F75:O75)=ADM!S75,SUM(ADM!G75:O75)=ADM!S75,SUM(ADM!H75:O75)=ADM!S75,SUM(ADM!I75:O75)=ADM!S75,SUM(ADM!J75:O75)=ADM!S75,SUM(ADM!K75:O75)=ADM!S75,SUM(ADM!L75:O75)=ADM!S75,SUM(ADM!M75:O75)=ADM!S75,SUM(ADM!N75:O75)=ADM!S75),SUM(P75:R75),SUM(O75:R75)))","v":0},3,4,0,0,0,0,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},0,1,1,0,0,0,0,1,0,0,0,0,0,3,{"$f":"IF('School Resources'!M76=1,SUM(F76:J76),IF('School Resources'!N76=1,SUM(F76:L76),SUM(F76:K76)))","v":2},1,{"$f":"IF(SUM(ADM!N76:R76)=ADM!S76,SUM(N76:R76),IF(OR(SUM(ADM!F76:O76)=ADM!S76,SUM(ADM!G76:O76)=ADM!S76,SUM(ADM!H76:O76)=ADM!S76,SUM(ADM!I76:O76)=ADM!S76,SUM(ADM!J76:O76)=ADM!S76,SUM(ADM!K76:O76)=ADM!S76,SUM(ADM!L76:O76)=ADM!S76,SUM(ADM!M76:O76)=ADM!S76,SUM(ADM!N76:O76)=ADM!S76),SUM(P76:R76),SUM(O76:R76)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M77=1,SUM(F77:J77),IF('School Resources'!N77=1,SUM(F77:L77),SUM(F77:K77)))","v":0},0,{"$f":"IF(SUM(ADM!N77:R77)=ADM!S77,SUM(N77:R77),IF(OR(SUM(ADM!F77:O77)=ADM!S77,SUM(ADM!G77:O77)=ADM!S77,SUM(ADM!H77:O77)=ADM!S77,SUM(ADM!I77:O77)=ADM!S77,SUM(ADM!J77:O77)=ADM!S77,SUM(ADM!K77:O77)=ADM!S77,SUM(ADM!L77:O77)=ADM!S77,SUM(ADM!M77:O77)=ADM!S77,SUM(ADM!N77:O77)=ADM!S77),SUM(P77:R77),SUM(O77:R77)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F78:R78)","v":0},{"$f":"IF('School Resources'!M78=1,SUM(F78:J78),IF('School Resources'!N78=1,SUM(F78:L78),SUM(F78:K78)))","v":0},{"$f":"SUM(F78:R78)-T78-V78","v":0},{"$f":"IF(SUM(ADM!N78:R78)=ADM!S78,SUM(N78:R78),IF(OR(SUM(ADM!F78:O78)=ADM!S78,SUM(ADM!G78:O78)=ADM!S78,SUM(ADM!H78:O78)=ADM!S78,SUM(ADM!I78:O78)=ADM!S78,SUM(ADM!J78:O78)=ADM!S78,SUM(ADM!K78:O78)=ADM!S78,SUM(ADM!L78:O78)=ADM!S78,SUM(ADM!M78:O78)=ADM!S78,SUM(ADM!N78:O78)=ADM!S78),SUM(P78:R78),SUM(O78:R78)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W78:AI78)","v":0}]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},0,0,0,0,44,31,0,0,0,0,0,0,0,75,{"$f":"IF('School Resources'!M79=1,SUM(F79:J79),IF('School Resources'!N79=1,SUM(F79:L79),SUM(F79:K79)))","v":75},0,{"$f":"IF(SUM(ADM!N79:R79)=ADM!S79,SUM(N79:R79),IF(OR(SUM(ADM!F79:O79)=ADM!S79,SUM(ADM!G79:O79)=ADM!S79,SUM(ADM!H79:O79)=ADM!S79,SUM(ADM!I79:O79)=ADM!S79,SUM(ADM!J79:O79)=ADM!S79,SUM(ADM!K79:O79)=ADM!S79,SUM(ADM!L79:O79)=ADM!S79,SUM(ADM!M79:O79)=ADM!S79,SUM(ADM!N79:O79)=ADM!S79),SUM(P79:R79),SUM(O79:R79)))","v":0},0,0,0,0,5,2,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M80=1,SUM(F80:J80),IF('School Resources'!N80=1,SUM(F80:L80),SUM(F80:K80)))","v":0},0,{"$f":"IF(SUM(ADM!N80:R80)=ADM!S80,SUM(N80:R80),IF(OR(SUM(ADM!F80:O80)=ADM!S80,SUM(ADM!G80:O80)=ADM!S80,SUM(ADM!H80:O80)=ADM!S80,SUM(ADM!I80:O80)=ADM!S80,SUM(ADM!J80:O80)=ADM!S80,SUM(ADM!K80:O80)=ADM!S80,SUM(ADM!L80:O80)=ADM!S80,SUM(ADM!M80:O80)=ADM!S80,SUM(ADM!N80:O80)=ADM!S80),SUM(P80:R80),SUM(O80:R80)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},0,0,46,40,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F81:R81)","v":86},{"$f":"IF('School Resources'!M81=1,SUM(F81:J81),IF('School Resources'!N81=1,SUM(F81:L81),SUM(F81:K81)))","v":86},{"$f":"SUM(F81:R81)-T81-V81","v":0},{"$f":"IF(SUM(ADM!N81:R81)=ADM!S81,SUM(N81:R81),IF(OR(SUM(ADM!F81:O81)=ADM!S81,SUM(ADM!G81:O81)=ADM!S81,SUM(ADM!H81:O81)=ADM!S81,SUM(ADM!I81:O81)=ADM!S81,SUM(ADM!J81:O81)=ADM!S81,SUM(ADM!K81:O81)=ADM!S81,SUM(ADM!L81:O81)=ADM!S81,SUM(ADM!M81:O81)=ADM!S81,SUM(ADM!N81:O81)=ADM!S81),SUM(P81:R81),SUM(O81:R81)))","v":0},0,0,12,6,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W81:AI81)","v":18}]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},0,0,0,0,0,0,31,34,25,0,0,0,0,90,{"$f":"IF('School Resources'!M82=1,SUM(F82:J82),IF('School Resources'!N82=1,SUM(F82:L82),SUM(F82:K82)))","v":0},90,{"$f":"IF(SUM(ADM!N82:R82)=ADM!S82,SUM(N82:R82),IF(OR(SUM(ADM!F82:O82)=ADM!S82,SUM(ADM!G82:O82)=ADM!S82,SUM(ADM!H82:O82)=ADM!S82,SUM(ADM!I82:O82)=ADM!S82,SUM(ADM!J82:O82)=ADM!S82,SUM(ADM!K82:O82)=ADM!S82,SUM(ADM!L82:O82)=ADM!S82,SUM(ADM!M82:O82)=ADM!S82,SUM(ADM!N82:O82)=ADM!S82),SUM(P82:R82),SUM(O82:R82)))","v":0},0,0,0,0,0,0,4,5,0,0,0,0,0,9]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},0,0,0,0,0,0,0,0,0,36,37,28,23,124,{"$f":"IF('School Resources'!M83=1,SUM(F83:J83),IF('School Resources'!N83=1,SUM(F83:L83),SUM(F83:K83)))","v":0},0,{"$f":"IF(SUM(ADM!N83:R83)=ADM!S83,SUM(N83:R83),IF(OR(SUM(ADM!F83:O83)=ADM!S83,SUM(ADM!G83:O83)=ADM!S83,SUM(ADM!H83:O83)=ADM!S83,SUM(ADM!I83:O83)=ADM!S83,SUM(ADM!J83:O83)=ADM!S83,SUM(ADM!K83:O83)=ADM!S83,SUM(ADM!L83:O83)=ADM!S83,SUM(ADM!M83:O83)=ADM!S83,SUM(ADM!N83:O83)=ADM!S83),SUM(P83:R83),SUM(O83:R83)))","v":124},0,0,0,0,0,0,0,0,0,1,3,2,3,9]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M84=1,SUM(F84:J84),IF('School Resources'!N84=1,SUM(F84:L84),SUM(F84:K84)))","v":0},{"$f":"SUM(F84:R84)-T84-V84","v":0},{"$f":"IF(SUM(ADM!N84:R84)=ADM!S84,SUM(N84:R84),IF(OR(SUM(ADM!F84:O84)=ADM!S84,SUM(ADM!G84:O84)=ADM!S84,SUM(ADM!H84:O84)=ADM!S84,SUM(ADM!I84:O84)=ADM!S84,SUM(ADM!J84:O84)=ADM!S84,SUM(ADM!K84:O84)=ADM!S84,SUM(ADM!L84:O84)=ADM!S84,SUM(ADM!M84:O84)=ADM!S84,SUM(ADM!N84:O84)=ADM!S84),SUM(P84:R84),SUM(O84:R84)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W84:AI84)","v":0}]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},13,20,24,21,14,0,0,0,0,0,0,0,0,92,{"$f":"IF('School Resources'!M85=1,SUM(F85:J85),IF('School Resources'!N85=1,SUM(F85:L85),SUM(F85:K85)))","v":92},0,{"$f":"IF(SUM(ADM!N85:R85)=ADM!S85,SUM(N85:R85),IF(OR(SUM(ADM!F85:O85)=ADM!S85,SUM(ADM!G85:O85)=ADM!S85,SUM(ADM!H85:O85)=ADM!S85,SUM(ADM!I85:O85)=ADM!S85,SUM(ADM!J85:O85)=ADM!S85,SUM(ADM!K85:O85)=ADM!S85,SUM(ADM!L85:O85)=ADM!S85,SUM(ADM!M85:O85)=ADM!S85,SUM(ADM!N85:O85)=ADM!S85),SUM(P85:R85),SUM(O85:R85)))","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},0,0,0,0,0,12,17,0,0,0,0,0,0,29,{"$f":"IF('School Resources'!M86=1,SUM(F86:J86),IF('School Resources'!N86=1,SUM(F86:L86),SUM(F86:K86)))","v":29},0,{"$f":"IF(SUM(ADM!N86:R86)=ADM!S86,SUM(N86:R86),IF(OR(SUM(ADM!F86:O86)=ADM!S86,SUM(ADM!G86:O86)=ADM!S86,SUM(ADM!H86:O86)=ADM!S86,SUM(ADM!I86:O86)=ADM!S86,SUM(ADM!J86:O86)=ADM!S86,SUM(ADM!K86:O86)=ADM!S86,SUM(ADM!L86:O86)=ADM!S86,SUM(ADM!M86:O86)=ADM!S86,SUM(ADM!N86:O86)=ADM!S86),SUM(P86:R86),SUM(O86:R86)))","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},0,0,0,0,0,0,0,16,17,0,0,0,0,33,{"$f":"IF('School Resources'!M87=1,SUM(F87:J87),IF('School Resources'!N87=1,SUM(F87:L87),SUM(F87:K87)))","v":0},33,{"$f":"IF(SUM(ADM!N87:R87)=ADM!S87,SUM(N87:R87),IF(OR(SUM(ADM!F87:O87)=ADM!S87,SUM(ADM!G87:O87)=ADM!S87,SUM(ADM!H87:O87)=ADM!S87,SUM(ADM!I87:O87)=ADM!S87,SUM(ADM!J87:O87)=ADM!S87,SUM(ADM!K87:O87)=ADM!S87,SUM(ADM!L87:O87)=ADM!S87,SUM(ADM!M87:O87)=ADM!S87,SUM(ADM!N87:O87)=ADM!S87),SUM(P87:R87),SUM(O87:R87)))","v":0},0,0,0,0,0,0,0,1,1,0,0,0,0,2]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},0,0,0,0,0,0,0,0,0,24,19,21,14,78,{"$f":"IF('School Resources'!M88=1,SUM(F88:J88),IF('School Resources'!N88=1,SUM(F88:L88),SUM(F88:K88)))","v":0},0,{"$f":"IF(SUM(ADM!N88:R88)=ADM!S88,SUM(N88:R88),IF(OR(SUM(ADM!F88:O88)=ADM!S88,SUM(ADM!G88:O88)=ADM!S88,SUM(ADM!H88:O88)=ADM!S88,SUM(ADM!I88:O88)=ADM!S88,SUM(ADM!J88:O88)=ADM!S88,SUM(ADM!K88:O88)=ADM!S88,SUM(ADM!L88:O88)=ADM!S88,SUM(ADM!M88:O88)=ADM!S88,SUM(ADM!N88:O88)=ADM!S88),SUM(P88:R88),SUM(O88:R88)))","v":78},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},26,19,27,23,20,15,23,0,0,0,0,0,0,153,{"$f":"IF('School Resources'!M89=1,SUM(F89:J89),IF('School Resources'!N89=1,SUM(F89:L89),SUM(F89:K89)))","v":153},0,{"$f":"IF(SUM(ADM!N89:R89)=ADM!S89,SUM(N89:R89),IF(OR(SUM(ADM!F89:O89)=ADM!S89,SUM(ADM!G89:O89)=ADM!S89,SUM(ADM!H89:O89)=ADM!S89,SUM(ADM!I89:O89)=ADM!S89,SUM(ADM!J89:O89)=ADM!S89,SUM(ADM!K89:O89)=ADM!S89,SUM(ADM!L89:O89)=ADM!S89,SUM(ADM!M89:O89)=ADM!S89,SUM(ADM!N89:O89)=ADM!S89),SUM(P89:R89),SUM(O89:R89)))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},8,7,9,9,6,8,9,0,0,0,0,0,0,56,{"$f":"IF('School Resources'!M90=1,SUM(F90:J90),IF('School Resources'!N90=1,SUM(F90:L90),SUM(F90:K90)))","v":56},0,{"$f":"IF(SUM(ADM!N90:R90)=ADM!S90,SUM(N90:R90),IF(OR(SUM(ADM!F90:O90)=ADM!S90,SUM(ADM!G90:O90)=ADM!S90,SUM(ADM!H90:O90)=ADM!S90,SUM(ADM!I90:O90)=ADM!S90,SUM(ADM!J90:O90)=ADM!S90,SUM(ADM!K90:O90)=ADM!S90,SUM(ADM!L90:O90)=ADM!S90,SUM(ADM!M90:O90)=ADM!S90,SUM(ADM!N90:O90)=ADM!S90),SUM(P90:R90),SUM(O90:R90)))","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},0,0,0,0,0,0,0,8,7,9,1,8,5,38,{"$f":"IF('School Resources'!M91=1,SUM(F91:J91),IF('School Resources'!N91=1,SUM(F91:L91),SUM(F91:K91)))","v":0},15,{"$f":"IF(SUM(ADM!N91:R91)=ADM!S91,SUM(N91:R91),IF(OR(SUM(ADM!F91:O91)=ADM!S91,SUM(ADM!G91:O91)=ADM!S91,SUM(ADM!H91:O91)=ADM!S91,SUM(ADM!I91:O91)=ADM!S91,SUM(ADM!J91:O91)=ADM!S91,SUM(ADM!K91:O91)=ADM!S91,SUM(ADM!L91:O91)=ADM!S91,SUM(ADM!M91:O91)=ADM!S91,SUM(ADM!N91:O91)=ADM!S91),SUM(P91:R91),SUM(O91:R91)))","v":23},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},0,4,7,3,7,6,7,4,4,5,9,4,8,68,{"$f":"IF('School Resources'!M92=1,SUM(F92:J92),IF('School Resources'!N92=1,SUM(F92:L92),SUM(F92:K92)))","v":27},15,{"$f":"IF(SUM(ADM!N92:R92)=ADM!S92,SUM(N92:R92),IF(OR(SUM(ADM!F92:O92)=ADM!S92,SUM(ADM!G92:O92)=ADM!S92,SUM(ADM!H92:O92)=ADM!S92,SUM(ADM!I92:O92)=ADM!S92,SUM(ADM!J92:O92)=ADM!S92,SUM(ADM!K92:O92)=ADM!S92,SUM(ADM!L92:O92)=ADM!S92,SUM(ADM!M92:O92)=ADM!S92,SUM(ADM!N92:O92)=ADM!S92),SUM(P92:R92),SUM(O92:R92)))","v":26},0,0,0,0,0,0,1,0,0,0,0,0,1,2]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},0,0,0,0,0,0,0,0,0,2,0,2,7,11,{"$f":"IF('School Resources'!M93=1,SUM(F93:J93),IF('School Resources'!N93=1,SUM(F93:L93),SUM(F93:K93)))","v":0},0,{"$f":"IF(SUM(ADM!N93:R93)=ADM!S93,SUM(N93:R93),IF(OR(SUM(ADM!F93:O93)=ADM!S93,SUM(ADM!G93:O93)=ADM!S93,SUM(ADM!H93:O93)=ADM!S93,SUM(ADM!I93:O93)=ADM!S93,SUM(ADM!J93:O93)=ADM!S93,SUM(ADM!K93:O93)=ADM!S93,SUM(ADM!L93:O93)=ADM!S93,SUM(ADM!M93:O93)=ADM!S93,SUM(ADM!N93:O93)=ADM!S93),SUM(P93:R93),SUM(O93:R93)))","v":11},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},0,0,0,0,0,0,0,22,24,16,14,5,6,87,{"$f":"IF('School Resources'!M94=1,SUM(F94:J94),IF('School Resources'!N94=1,SUM(F94:L94),SUM(F94:K94)))","v":0},46,{"$f":"IF(SUM(ADM!N94:R94)=ADM!S94,SUM(N94:R94),IF(OR(SUM(ADM!F94:O94)=ADM!S94,SUM(ADM!G94:O94)=ADM!S94,SUM(ADM!H94:O94)=ADM!S94,SUM(ADM!I94:O94)=ADM!S94,SUM(ADM!J94:O94)=ADM!S94,SUM(ADM!K94:O94)=ADM!S94,SUM(ADM!L94:O94)=ADM!S94,SUM(ADM!M94:O94)=ADM!S94,SUM(ADM!N94:O94)=ADM!S94),SUM(P94:R94),SUM(O94:R94)))","v":41},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F95:R95)","v":0},{"$f":"IF('School Resources'!M95=1,SUM(F95:J95),IF('School Resources'!N95=1,SUM(F95:L95),SUM(F95:K95)))","v":0},{"$f":"SUM(F95:R95)-T95-V95","v":0},{"$f":"IF(SUM(ADM!N95:R95)=ADM!S95,SUM(N95:R95),IF(OR(SUM(ADM!F95:O95)=ADM!S95,SUM(ADM!G95:O95)=ADM!S95,SUM(ADM!H95:O95)=ADM!S95,SUM(ADM!I95:O95)=ADM!S95,SUM(ADM!J95:O95)=ADM!S95,SUM(ADM!K95:O95)=ADM!S95,SUM(ADM!L95:O95)=ADM!S95,SUM(ADM!M95:O95)=ADM!S95,SUM(ADM!N95:O95)=ADM!S95),SUM(P95:R95),SUM(O95:R95)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W95:AI95)","v":0}]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},52,59,47,53,0,0,0,0,0,0,0,0,0,211,{"$f":"IF('School Resources'!M96=1,SUM(F96:J96),IF('School Resources'!N96=1,SUM(F96:L96),SUM(F96:K96)))","v":211},0,{"$f":"IF(SUM(ADM!N96:R96)=ADM!S96,SUM(N96:R96),IF(OR(SUM(ADM!F96:O96)=ADM!S96,SUM(ADM!G96:O96)=ADM!S96,SUM(ADM!H96:O96)=ADM!S96,SUM(ADM!I96:O96)=ADM!S96,SUM(ADM!J96:O96)=ADM!S96,SUM(ADM!K96:O96)=ADM!S96,SUM(ADM!L96:O96)=ADM!S96,SUM(ADM!M96:O96)=ADM!S96,SUM(ADM!N96:O96)=ADM!S96),SUM(P96:R96),SUM(O96:R96)))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},0,0,0,0,51,49,0,0,0,0,0,0,0,100,{"$f":"IF('School Resources'!M97=1,SUM(F97:J97),IF('School Resources'!N97=1,SUM(F97:L97),SUM(F97:K97)))","v":100},0,{"$f":"IF(SUM(ADM!N97:R97)=ADM!S97,SUM(N97:R97),IF(OR(SUM(ADM!F97:O97)=ADM!S97,SUM(ADM!G97:O97)=ADM!S97,SUM(ADM!H97:O97)=ADM!S97,SUM(ADM!I97:O97)=ADM!S97,SUM(ADM!J97:O97)=ADM!S97,SUM(ADM!K97:O97)=ADM!S97,SUM(ADM!L97:O97)=ADM!S97,SUM(ADM!M97:O97)=ADM!S97,SUM(ADM!N97:O97)=ADM!S97),SUM(P97:R97),SUM(O97:R97)))","v":0},0,0,0,0,2,4,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},0,0,0,0,0,0,48,44,48,0,0,0,0,140,{"$f":"IF('School Resources'!M98=1,SUM(F98:J98),IF('School Resources'!N98=1,SUM(F98:L98),SUM(F98:K98)))","v":0},140,{"$f":"IF(SUM(ADM!N98:R98)=ADM!S98,SUM(N98:R98),IF(OR(SUM(ADM!F98:O98)=ADM!S98,SUM(ADM!G98:O98)=ADM!S98,SUM(ADM!H98:O98)=ADM!S98,SUM(ADM!I98:O98)=ADM!S98,SUM(ADM!J98:O98)=ADM!S98,SUM(ADM!K98:O98)=ADM!S98,SUM(ADM!L98:O98)=ADM!S98,SUM(ADM!M98:O98)=ADM!S98,SUM(ADM!N98:O98)=ADM!S98),SUM(P98:R98),SUM(O98:R98)))","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},0,0,0,0,0,0,0,0,0,42,46,30,22,140,{"$f":"IF('School Resources'!M99=1,SUM(F99:J99),IF('School Resources'!N99=1,SUM(F99:L99),SUM(F99:K99)))","v":0},0,{"$f":"IF(SUM(ADM!N99:R99)=ADM!S99,SUM(N99:R99),IF(OR(SUM(ADM!F99:O99)=ADM!S99,SUM(ADM!G99:O99)=ADM!S99,SUM(ADM!H99:O99)=ADM!S99,SUM(ADM!I99:O99)=ADM!S99,SUM(ADM!J99:O99)=ADM!S99,SUM(ADM!K99:O99)=ADM!S99,SUM(ADM!L99:O99)=ADM!S99,SUM(ADM!M99:O99)=ADM!S99,SUM(ADM!N99:O99)=ADM!S99),SUM(P99:R99),SUM(O99:R99)))","v":140},0,0,0,0,0,0,0,0,0,1,0,0,2,3]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},0,0,0,0,0,0,0,0,0,9,5,6,4,24,{"$f":"IF('School Resources'!M100=1,SUM(F100:J100),IF('School Resources'!N100=1,SUM(F100:L100),SUM(F100:K100)))","v":0},0,{"$f":"IF(SUM(ADM!N100:R100)=ADM!S100,SUM(N100:R100),IF(OR(SUM(ADM!F100:O100)=ADM!S100,SUM(ADM!G100:O100)=ADM!S100,SUM(ADM!H100:O100)=ADM!S100,SUM(ADM!I100:O100)=ADM!S100,SUM(ADM!J100:O100)=ADM!S100,SUM(ADM!K100:O100)=ADM!S100,SUM(ADM!L100:O100)=ADM!S100,SUM(ADM!M100:O100)=ADM!S100,SUM(ADM!N100:O100)=ADM!S100),SUM(P100:R100),SUM(O100:R100)))","v":24},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},6,6,5,6,5,2,0,0,0,0,0,0,0,30,{"$f":"IF('School Resources'!M101=1,SUM(F101:J101),IF('School Resources'!N101=1,SUM(F101:L101),SUM(F101:K101)))","v":30},0,{"$f":"IF(SUM(ADM!N101:R101)=ADM!S101,SUM(N101:R101),IF(OR(SUM(ADM!F101:O101)=ADM!S101,SUM(ADM!G101:O101)=ADM!S101,SUM(ADM!H101:O101)=ADM!S101,SUM(ADM!I101:O101)=ADM!S101,SUM(ADM!J101:O101)=ADM!S101,SUM(ADM!K101:O101)=ADM!S101,SUM(ADM!L101:O101)=ADM!S101,SUM(ADM!M101:O101)=ADM!S101,SUM(ADM!N101:O101)=ADM!S101),SUM(P101:R101),SUM(O101:R101)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},0,0,0,0,0,0,3,5,3,0,0,0,0,11,{"$f":"IF('School Resources'!M102=1,SUM(F102:J102),IF('School Resources'!N102=1,SUM(F102:L102),SUM(F102:K102)))","v":0},11,{"$f":"IF(SUM(ADM!N102:R102)=ADM!S102,SUM(N102:R102),IF(OR(SUM(ADM!F102:O102)=ADM!S102,SUM(ADM!G102:O102)=ADM!S102,SUM(ADM!H102:O102)=ADM!S102,SUM(ADM!I102:O102)=ADM!S102,SUM(ADM!J102:O102)=ADM!S102,SUM(ADM!K102:O102)=ADM!S102,SUM(ADM!L102:O102)=ADM!S102,SUM(ADM!M102:O102)=ADM!S102,SUM(ADM!N102:O102)=ADM!S102),SUM(P102:R102),SUM(O102:R102)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},0,0,0,0,0,0,0,0,0,4,4,3,4,15,{"$f":"IF('School Resources'!M103=1,SUM(F103:J103),IF('School Resources'!N103=1,SUM(F103:L103),SUM(F103:K103)))","v":0},0,{"$f":"IF(SUM(ADM!N103:R103)=ADM!S103,SUM(N103:R103),IF(OR(SUM(ADM!F103:O103)=ADM!S103,SUM(ADM!G103:O103)=ADM!S103,SUM(ADM!H103:O103)=ADM!S103,SUM(ADM!I103:O103)=ADM!S103,SUM(ADM!J103:O103)=ADM!S103,SUM(ADM!K103:O103)=ADM!S103,SUM(ADM!L103:O103)=ADM!S103,SUM(ADM!M103:O103)=ADM!S103,SUM(ADM!N103:O103)=ADM!S103),SUM(P103:R103),SUM(O103:R103)))","v":15},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},0,0,1,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF('School Resources'!M104=1,SUM(F104:J104),IF('School Resources'!N104=1,SUM(F104:L104),SUM(F104:K104)))","v":1},0,{"$f":"IF(SUM(ADM!N104:R104)=ADM!S104,SUM(N104:R104),IF(OR(SUM(ADM!F104:O104)=ADM!S104,SUM(ADM!G104:O104)=ADM!S104,SUM(ADM!H104:O104)=ADM!S104,SUM(ADM!I104:O104)=ADM!S104,SUM(ADM!J104:O104)=ADM!S104,SUM(ADM!K104:O104)=ADM!S104,SUM(ADM!L104:O104)=ADM!S104,SUM(ADM!M104:O104)=ADM!S104,SUM(ADM!N104:O104)=ADM!S104),SUM(P104:R104),SUM(O104:R104)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},14,15,14,10,13,12,0,0,0,0,0,0,0,78,{"$f":"IF('School Resources'!M105=1,SUM(F105:J105),IF('School Resources'!N105=1,SUM(F105:L105),SUM(F105:K105)))","v":78},0,{"$f":"IF(SUM(ADM!N105:R105)=ADM!S105,SUM(N105:R105),IF(OR(SUM(ADM!F105:O105)=ADM!S105,SUM(ADM!G105:O105)=ADM!S105,SUM(ADM!H105:O105)=ADM!S105,SUM(ADM!I105:O105)=ADM!S105,SUM(ADM!J105:O105)=ADM!S105,SUM(ADM!K105:O105)=ADM!S105,SUM(ADM!L105:O105)=ADM!S105,SUM(ADM!M105:O105)=ADM!S105,SUM(ADM!N105:O105)=ADM!S105),SUM(P105:R105),SUM(O105:R105)))","v":0},1,0,0,0,0,2,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},0,0,0,0,0,0,20,16,12,0,0,0,0,48,{"$f":"IF('School Resources'!M106=1,SUM(F106:J106),IF('School Resources'!N106=1,SUM(F106:L106),SUM(F106:K106)))","v":0},48,{"$f":"IF(SUM(ADM!N106:R106)=ADM!S106,SUM(N106:R106),IF(OR(SUM(ADM!F106:O106)=ADM!S106,SUM(ADM!G106:O106)=ADM!S106,SUM(ADM!H106:O106)=ADM!S106,SUM(ADM!I106:O106)=ADM!S106,SUM(ADM!J106:O106)=ADM!S106,SUM(ADM!K106:O106)=ADM!S106,SUM(ADM!L106:O106)=ADM!S106,SUM(ADM!M106:O106)=ADM!S106,SUM(ADM!N106:O106)=ADM!S106),SUM(P106:R106),SUM(O106:R106)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},0,0,0,0,0,0,0,0,0,18,20,11,10,59,{"$f":"IF('School Resources'!M107=1,SUM(F107:J107),IF('School Resources'!N107=1,SUM(F107:L107),SUM(F107:K107)))","v":0},{"$f":"SUM(F107:R107)-T107-V107","v":0},{"$f":"IF(SUM(ADM!N107:R107)=ADM!S107,SUM(N107:R107),IF(OR(SUM(ADM!F107:O107)=ADM!S107,SUM(ADM!G107:O107)=ADM!S107,SUM(ADM!H107:O107)=ADM!S107,SUM(ADM!I107:O107)=ADM!S107,SUM(ADM!J107:O107)=ADM!S107,SUM(ADM!K107:O107)=ADM!S107,SUM(ADM!L107:O107)=ADM!S107,SUM(ADM!M107:O107)=ADM!S107,SUM(ADM!N107:O107)=ADM!S107),SUM(P107:R107),SUM(O107:R107)))","v":59},0,0,0,0,0,0,0,0,0,1,3,1,0,5]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},43,39,47,38,38,38,0,0,0,0,0,0,0,243,{"$f":"IF('School Resources'!M108=1,SUM(F108:J108),IF('School Resources'!N108=1,SUM(F108:L108),SUM(F108:K108)))","v":243},0,{"$f":"IF(SUM(ADM!N108:R108)=ADM!S108,SUM(N108:R108),IF(OR(SUM(ADM!F108:O108)=ADM!S108,SUM(ADM!G108:O108)=ADM!S108,SUM(ADM!H108:O108)=ADM!S108,SUM(ADM!I108:O108)=ADM!S108,SUM(ADM!J108:O108)=ADM!S108,SUM(ADM!K108:O108)=ADM!S108,SUM(ADM!L108:O108)=ADM!S108,SUM(ADM!M108:O108)=ADM!S108,SUM(ADM!N108:O108)=ADM!S108),SUM(P108:R108),SUM(O108:R108)))","v":0},0,1,1,2,5,12,0,0,0,0,0,0,0,21]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},0,0,0,0,0,0,55,46,32,0,0,0,0,133,{"$f":"IF('School Resources'!M109=1,SUM(F109:J109),IF('School Resources'!N109=1,SUM(F109:L109),SUM(F109:K109)))","v":0},133,{"$f":"IF(SUM(ADM!N109:R109)=ADM!S109,SUM(N109:R109),IF(OR(SUM(ADM!F109:O109)=ADM!S109,SUM(ADM!G109:O109)=ADM!S109,SUM(ADM!H109:O109)=ADM!S109,SUM(ADM!I109:O109)=ADM!S109,SUM(ADM!J109:O109)=ADM!S109,SUM(ADM!K109:O109)=ADM!S109,SUM(ADM!L109:O109)=ADM!S109,SUM(ADM!M109:O109)=ADM!S109,SUM(ADM!N109:O109)=ADM!S109),SUM(P109:R109),SUM(O109:R109)))","v":0},0,0,0,0,0,0,25,21,6,0,0,0,0,52]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},0,0,0,0,0,0,0,0,0,53,29,20,18,120,{"$f":"IF('School Resources'!M110=1,SUM(F110:J110),IF('School Resources'!N110=1,SUM(F110:L110),SUM(F110:K110)))","v":0},0,{"$f":"IF(SUM(ADM!N110:R110)=ADM!S110,SUM(N110:R110),IF(OR(SUM(ADM!F110:O110)=ADM!S110,SUM(ADM!G110:O110)=ADM!S110,SUM(ADM!H110:O110)=ADM!S110,SUM(ADM!I110:O110)=ADM!S110,SUM(ADM!J110:O110)=ADM!S110,SUM(ADM!K110:O110)=ADM!S110,SUM(ADM!L110:O110)=ADM!S110,SUM(ADM!M110:O110)=ADM!S110,SUM(ADM!N110:O110)=ADM!S110),SUM(P110:R110),SUM(O110:R110)))","v":120},0,0,0,0,0,0,0,0,0,20,8,6,4,38]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},34.047420000000002,40.237859999999998,34.821224999999998,50.297325000000001,37.14264,43.333080000000002,31.083175000000001,0,0,0,0,0,0,270.96272499999998,{"$f":"IF('School Resources'!M111=1,SUM(F111:J111),IF('School Resources'!N111=1,SUM(F111:L111),SUM(F111:K111)))","v":270.96272499999998},0,{"$f":"IF(SUM(ADM!N111:R111)=ADM!S111,SUM(N111:R111),IF(OR(SUM(ADM!F111:O111)=ADM!S111,SUM(ADM!G111:O111)=ADM!S111,SUM(ADM!H111:O111)=ADM!S111,SUM(ADM!I111:O111)=ADM!S111,SUM(ADM!J111:O111)=ADM!S111,SUM(ADM!K111:O111)=ADM!S111,SUM(ADM!L111:O111)=ADM!S111,SUM(ADM!M111:O111)=ADM!S111,SUM(ADM!N111:O111)=ADM!S111),SUM(P111:R111),SUM(O111:R111)))","v":0},0,0,0,5,1,1,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},0,0,0,0,0,0,0,28.987954999999999,36.726005000000001,0,0,0,0,65.71396,{"$f":"IF('School Resources'!M112=1,SUM(F112:J112),IF('School Resources'!N112=1,SUM(F112:L112),SUM(F112:K112)))","v":0},65.71396,{"$f":"IF(SUM(ADM!N112:R112)=ADM!S112,SUM(N112:R112),IF(OR(SUM(ADM!F112:O112)=ADM!S112,SUM(ADM!G112:O112)=ADM!S112,SUM(ADM!H112:O112)=ADM!S112,SUM(ADM!I112:O112)=ADM!S112,SUM(ADM!J112:O112)=ADM!S112,SUM(ADM!K112:O112)=ADM!S112,SUM(ADM!L112:O112)=ADM!S112,SUM(ADM!M112:O112)=ADM!S112,SUM(ADM!N112:O112)=ADM!S112),SUM(P112:R112),SUM(O112:R112)))","v":0},0,0,0,0,0,0,0,3,1,0,0,0,0,4]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},0,0,0,0,0,0,0,0,0,32.404589999999999,15.380879999999999,7.964245,0,55.749714999999995,{"$f":"IF('School Resources'!M113=1,SUM(F113:J113),IF('School Resources'!N113=1,SUM(F113:L113),SUM(F113:K113)))","v":0},0,{"$f":"IF(SUM(ADM!N113:R113)=ADM!S113,SUM(N113:R113),IF(OR(SUM(ADM!F113:O113)=ADM!S113,SUM(ADM!G113:O113)=ADM!S113,SUM(ADM!H113:O113)=ADM!S113,SUM(ADM!I113:O113)=ADM!S113,SUM(ADM!J113:O113)=ADM!S113,SUM(ADM!K113:O113)=ADM!S113,SUM(ADM!L113:O113)=ADM!S113,SUM(ADM!M113:O113)=ADM!S113,SUM(ADM!N113:O113)=ADM!S113),SUM(P113:R113),SUM(O113:R113)))","v":55.749714999999995},0,0,0,0,0,0,0,0,0,3,1,0,0,4]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},17,9,14,5,9,5,8,0,0,0,0,0,0,67,{"$f":"IF('School Resources'!M114=1,SUM(F114:J114),IF('School Resources'!N114=1,SUM(F114:L114),SUM(F114:K114)))","v":67},0,{"$f":"IF(SUM(ADM!N114:R114)=ADM!S114,SUM(N114:R114),IF(OR(SUM(ADM!F114:O114)=ADM!S114,SUM(ADM!G114:O114)=ADM!S114,SUM(ADM!H114:O114)=ADM!S114,SUM(ADM!I114:O114)=ADM!S114,SUM(ADM!J114:O114)=ADM!S114,SUM(ADM!K114:O114)=ADM!S114,SUM(ADM!L114:O114)=ADM!S114,SUM(ADM!M114:O114)=ADM!S114,SUM(ADM!N114:O114)=ADM!S114),SUM(P114:R114),SUM(O114:R114)))","v":0},0,0,0,1,0,0,1,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},0,0,0,0,0,0,0,8,6,0,0,0,0,14,{"$f":"IF('School Resources'!M115=1,SUM(F115:J115),IF('School Resources'!N115=1,SUM(F115:L115),SUM(F115:K115)))","v":0},14,{"$f":"IF(SUM(ADM!N115:R115)=ADM!S115,SUM(N115:R115),IF(OR(SUM(ADM!F115:O115)=ADM!S115,SUM(ADM!G115:O115)=ADM!S115,SUM(ADM!H115:O115)=ADM!S115,SUM(ADM!I115:O115)=ADM!S115,SUM(ADM!J115:O115)=ADM!S115,SUM(ADM!K115:O115)=ADM!S115,SUM(ADM!L115:O115)=ADM!S115,SUM(ADM!M115:O115)=ADM!S115,SUM(ADM!N115:O115)=ADM!S115),SUM(P115:R115),SUM(O115:R115)))","v":0},0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},0,0,0,0,0,0,0,0,0,13,11,4,12,40,{"$f":"IF('School Resources'!M116=1,SUM(F116:J116),IF('School Resources'!N116=1,SUM(F116:L116),SUM(F116:K116)))","v":0},0,{"$f":"IF(SUM(ADM!N116:R116)=ADM!S116,SUM(N116:R116),IF(OR(SUM(ADM!F116:O116)=ADM!S116,SUM(ADM!G116:O116)=ADM!S116,SUM(ADM!H116:O116)=ADM!S116,SUM(ADM!I116:O116)=ADM!S116,SUM(ADM!J116:O116)=ADM!S116,SUM(ADM!K116:O116)=ADM!S116,SUM(ADM!L116:O116)=ADM!S116,SUM(ADM!M116:O116)=ADM!S116,SUM(ADM!N116:O116)=ADM!S116),SUM(P116:R116),SUM(O116:R116)))","v":40},0,0,0,0,0,0,0,0,0,2,1,0,1,4]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},35,34,43,0,0,0,0,0,0,0,0,0,0,112,{"$f":"IF('School Resources'!M117=1,SUM(F117:J117),IF('School Resources'!N117=1,SUM(F117:L117),SUM(F117:K117)))","v":112},0,{"$f":"IF(SUM(ADM!N117:R117)=ADM!S117,SUM(N117:R117),IF(OR(SUM(ADM!F117:O117)=ADM!S117,SUM(ADM!G117:O117)=ADM!S117,SUM(ADM!H117:O117)=ADM!S117,SUM(ADM!I117:O117)=ADM!S117,SUM(ADM!J117:O117)=ADM!S117,SUM(ADM!K117:O117)=ADM!S117,SUM(ADM!L117:O117)=ADM!S117,SUM(ADM!M117:O117)=ADM!S117,SUM(ADM!N117:O117)=ADM!S117),SUM(P117:R117),SUM(O117:R117)))","v":0},0,2,4,0,0,0,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},30,23,24,0,0,0,0,0,0,0,0,0,0,77,{"$f":"IF('School Resources'!M118=1,SUM(F118:J118),IF('School Resources'!N118=1,SUM(F118:L118),SUM(F118:K118)))","v":77},0,{"$f":"IF(SUM(ADM!N118:R118)=ADM!S118,SUM(N118:R118),IF(OR(SUM(ADM!F118:O118)=ADM!S118,SUM(ADM!G118:O118)=ADM!S118,SUM(ADM!H118:O118)=ADM!S118,SUM(ADM!I118:O118)=ADM!S118,SUM(ADM!J118:O118)=ADM!S118,SUM(ADM!K118:O118)=ADM!S118,SUM(ADM!L118:O118)=ADM!S118,SUM(ADM!M118:O118)=ADM!S118,SUM(ADM!N118:O118)=ADM!S118),SUM(P118:R118),SUM(O118:R118)))","v":0},5,0,1,0,0,0,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},58,52,67,0,0,0,0,0,0,0,0,0,0,177,{"$f":"IF('School Resources'!M119=1,SUM(F119:J119),IF('School Resources'!N119=1,SUM(F119:L119),SUM(F119:K119)))","v":177},0,{"$f":"IF(SUM(ADM!N119:R119)=ADM!S119,SUM(N119:R119),IF(OR(SUM(ADM!F119:O119)=ADM!S119,SUM(ADM!G119:O119)=ADM!S119,SUM(ADM!H119:O119)=ADM!S119,SUM(ADM!I119:O119)=ADM!S119,SUM(ADM!J119:O119)=ADM!S119,SUM(ADM!K119:O119)=ADM!S119,SUM(ADM!L119:O119)=ADM!S119,SUM(ADM!M119:O119)=ADM!S119,SUM(ADM!N119:O119)=ADM!S119),SUM(P119:R119),SUM(O119:R119)))","v":0},2,2,5,0,0,0,0,0,0,0,0,0,0,9]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},0,0,0,119,103,112,0,0,0,0,0,0,0,334,{"$f":"IF('School Resources'!M120=1,SUM(F120:J120),IF('School Resources'!N120=1,SUM(F120:L120),SUM(F120:K120)))","v":334},0,{"$f":"IF(SUM(ADM!N120:R120)=ADM!S120,SUM(N120:R120),IF(OR(SUM(ADM!F120:O120)=ADM!S120,SUM(ADM!G120:O120)=ADM!S120,SUM(ADM!H120:O120)=ADM!S120,SUM(ADM!I120:O120)=ADM!S120,SUM(ADM!J120:O120)=ADM!S120,SUM(ADM!K120:O120)=ADM!S120,SUM(ADM!L120:O120)=ADM!S120,SUM(ADM!M120:O120)=ADM!S120,SUM(ADM!N120:O120)=ADM!S120),SUM(P120:R120),SUM(O120:R120)))","v":0},0,0,0,13,17,19,0,0,0,0,0,0,0,49]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},0,0,0,0,0,0,91,94,97,0,0,0,0,282,{"$f":"IF('School Resources'!M121=1,SUM(F121:J121),IF('School Resources'!N121=1,SUM(F121:L121),SUM(F121:K121)))","v":0},282,{"$f":"IF(SUM(ADM!N121:R121)=ADM!S121,SUM(N121:R121),IF(OR(SUM(ADM!F121:O121)=ADM!S121,SUM(ADM!G121:O121)=ADM!S121,SUM(ADM!H121:O121)=ADM!S121,SUM(ADM!I121:O121)=ADM!S121,SUM(ADM!J121:O121)=ADM!S121,SUM(ADM!K121:O121)=ADM!S121,SUM(ADM!L121:O121)=ADM!S121,SUM(ADM!M121:O121)=ADM!S121,SUM(ADM!N121:O121)=ADM!S121),SUM(P121:R121),SUM(O121:R121)))","v":0},0,0,0,0,0,0,11,2,8,0,0,0,0,21]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},0,0,0,0,0,0,0,0,0,134,90,67,56,347,{"$f":"IF('School Resources'!M122=1,SUM(F122:J122),IF('School Resources'!N122=1,SUM(F122:L122),SUM(F122:K122)))","v":0},0,{"$f":"IF(SUM(ADM!N122:R122)=ADM!S122,SUM(N122:R122),IF(OR(SUM(ADM!F122:O122)=ADM!S122,SUM(ADM!G122:O122)=ADM!S122,SUM(ADM!H122:O122)=ADM!S122,SUM(ADM!I122:O122)=ADM!S122,SUM(ADM!J122:O122)=ADM!S122,SUM(ADM!K122:O122)=ADM!S122,SUM(ADM!L122:O122)=ADM!S122,SUM(ADM!M122:O122)=ADM!S122,SUM(ADM!N122:O122)=ADM!S122),SUM(P122:R122),SUM(O122:R122)))","v":347},0,0,0,0,0,0,0,0,0,10,9,6,8,33]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},47,51,42,44,41,35,39,45,29,0,0,0,0,373,{"$f":"IF('School Resources'!M123=1,SUM(F123:J123),IF('School Resources'!N123=1,SUM(F123:L123),SUM(F123:K123)))","v":260},113,{"$f":"IF(SUM(ADM!N123:R123)=ADM!S123,SUM(N123:R123),IF(OR(SUM(ADM!F123:O123)=ADM!S123,SUM(ADM!G123:O123)=ADM!S123,SUM(ADM!H123:O123)=ADM!S123,SUM(ADM!I123:O123)=ADM!S123,SUM(ADM!J123:O123)=ADM!S123,SUM(ADM!K123:O123)=ADM!S123,SUM(ADM!L123:O123)=ADM!S123,SUM(ADM!M123:O123)=ADM!S123,SUM(ADM!N123:O123)=ADM!S123),SUM(P123:R123),SUM(O123:R123)))","v":0},0,17,14,28,27,19,29,27,15,0,0,0,0,176]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},0,0,0,0,0,0,0,0,0,26,14,10,4,54,{"$f":"IF('School Resources'!M124=1,SUM(F124:J124),IF('School Resources'!N124=1,SUM(F124:L124),SUM(F124:K124)))","v":0},0,{"$f":"IF(SUM(ADM!N124:R124)=ADM!S124,SUM(N124:R124),IF(OR(SUM(ADM!F124:O124)=ADM!S124,SUM(ADM!G124:O124)=ADM!S124,SUM(ADM!H124:O124)=ADM!S124,SUM(ADM!I124:O124)=ADM!S124,SUM(ADM!J124:O124)=ADM!S124,SUM(ADM!K124:O124)=ADM!S124,SUM(ADM!L124:O124)=ADM!S124,SUM(ADM!M124:O124)=ADM!S124,SUM(ADM!N124:O124)=ADM!S124),SUM(P124:R124),SUM(O124:R124)))","v":54},0,0,0,0,0,0,0,0,0,3,2,3,0,8]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},7,9,10,3,6,9,7,0,0,0,0,0,0,51,{"$f":"IF('School Resources'!M125=1,SUM(F125:J125),IF('School Resources'!N125=1,SUM(F125:L125),SUM(F125:K125)))","v":51},0,{"$f":"IF(SUM(ADM!N125:R125)=ADM!S125,SUM(N125:R125),IF(OR(SUM(ADM!F125:O125)=ADM!S125,SUM(ADM!G125:O125)=ADM!S125,SUM(ADM!H125:O125)=ADM!S125,SUM(ADM!I125:O125)=ADM!S125,SUM(ADM!J125:O125)=ADM!S125,SUM(ADM!K125:O125)=ADM!S125,SUM(ADM!L125:O125)=ADM!S125,SUM(ADM!M125:O125)=ADM!S125,SUM(ADM!N125:O125)=ADM!S125),SUM(P125:R125),SUM(O125:R125)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},0,1,4,3,1,1,4,0,0,0,0,0,0,14,{"$f":"IF('School Resources'!M126=1,SUM(F126:J126),IF('School Resources'!N126=1,SUM(F126:L126),SUM(F126:K126)))","v":14},0,{"$f":"IF(SUM(ADM!N126:R126)=ADM!S126,SUM(N126:R126),IF(OR(SUM(ADM!F126:O126)=ADM!S126,SUM(ADM!G126:O126)=ADM!S126,SUM(ADM!H126:O126)=ADM!S126,SUM(ADM!I126:O126)=ADM!S126,SUM(ADM!J126:O126)=ADM!S126,SUM(ADM!K126:O126)=ADM!S126,SUM(ADM!L126:O126)=ADM!S126,SUM(ADM!M126:O126)=ADM!S126,SUM(ADM!N126:O126)=ADM!S126),SUM(P126:R126),SUM(O126:R126)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},12,15,5,6,10,7,0,0,0,0,0,0,0,55,{"$f":"IF('School Resources'!M127=1,SUM(F127:J127),IF('School Resources'!N127=1,SUM(F127:L127),SUM(F127:K127)))","v":55},0,{"$f":"IF(SUM(ADM!N127:R127)=ADM!S127,SUM(N127:R127),IF(OR(SUM(ADM!F127:O127)=ADM!S127,SUM(ADM!G127:O127)=ADM!S127,SUM(ADM!H127:O127)=ADM!S127,SUM(ADM!I127:O127)=ADM!S127,SUM(ADM!J127:O127)=ADM!S127,SUM(ADM!K127:O127)=ADM!S127,SUM(ADM!L127:O127)=ADM!S127,SUM(ADM!M127:O127)=ADM!S127,SUM(ADM!N127:O127)=ADM!S127),SUM(P127:R127),SUM(O127:R127)))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},0,0,0,43,52,49,0,0,0,0,0,0,0,144,{"$f":"IF('School Resources'!M128=1,SUM(F128:J128),IF('School Resources'!N128=1,SUM(F128:L128),SUM(F128:K128)))","v":144},0,{"$f":"IF(SUM(ADM!N128:R128)=ADM!S128,SUM(N128:R128),IF(OR(SUM(ADM!F128:O128)=ADM!S128,SUM(ADM!G128:O128)=ADM!S128,SUM(ADM!H128:O128)=ADM!S128,SUM(ADM!I128:O128)=ADM!S128,SUM(ADM!J128:O128)=ADM!S128,SUM(ADM!K128:O128)=ADM!S128,SUM(ADM!L128:O128)=ADM!S128,SUM(ADM!M128:O128)=ADM!S128,SUM(ADM!N128:O128)=ADM!S128),SUM(P128:R128),SUM(O128:R128)))","v":0},0,0,0,1,2,1,0,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},52,66,47,0,0,0,0,0,0,0,0,0,0,165,{"$f":"IF('School Resources'!M129=1,SUM(F129:J129),IF('School Resources'!N129=1,SUM(F129:L129),SUM(F129:K129)))","v":165},0,{"$f":"IF(SUM(ADM!N129:R129)=ADM!S129,SUM(N129:R129),IF(OR(SUM(ADM!F129:O129)=ADM!S129,SUM(ADM!G129:O129)=ADM!S129,SUM(ADM!H129:O129)=ADM!S129,SUM(ADM!I129:O129)=ADM!S129,SUM(ADM!J129:O129)=ADM!S129,SUM(ADM!K129:O129)=ADM!S129,SUM(ADM!L129:O129)=ADM!S129,SUM(ADM!M129:O129)=ADM!S129,SUM(ADM!N129:O129)=ADM!S129),SUM(P129:R129),SUM(O129:R129)))","v":0},0,3,2,0,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},0,0,0,0,0,0,14,8,9,0,0,0,0,{"$f":"SUM(F130:R130)","v":31},{"$f":"IF('School Resources'!M130=1,SUM(F130:J130),IF('School Resources'!N130=1,SUM(F130:L130),SUM(F130:K130)))","v":0},31,{"$f":"IF(SUM(ADM!N130:R130)=ADM!S130,SUM(N130:R130),IF(OR(SUM(ADM!F130:O130)=ADM!S130,SUM(ADM!G130:O130)=ADM!S130,SUM(ADM!H130:O130)=ADM!S130,SUM(ADM!I130:O130)=ADM!S130,SUM(ADM!J130:O130)=ADM!S130,SUM(ADM!K130:O130)=ADM!S130,SUM(ADM!L130:O130)=ADM!S130,SUM(ADM!M130:O130)=ADM!S130,SUM(ADM!N130:O130)=ADM!S130),SUM(P130:R130),SUM(O130:R130)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W130:AI130)","v":0}]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},0,0,0,0,0,0,0,12,11,0,0,0,0,23,{"$f":"IF('School Resources'!M131=1,SUM(F131:J131),IF('School Resources'!N131=1,SUM(F131:L131),SUM(F131:K131)))","v":0},23,{"$f":"IF(SUM(ADM!N131:R131)=ADM!S131,SUM(N131:R131),IF(OR(SUM(ADM!F131:O131)=ADM!S131,SUM(ADM!G131:O131)=ADM!S131,SUM(ADM!H131:O131)=ADM!S131,SUM(ADM!I131:O131)=ADM!S131,SUM(ADM!J131:O131)=ADM!S131,SUM(ADM!K131:O131)=ADM!S131,SUM(ADM!L131:O131)=ADM!S131,SUM(ADM!M131:O131)=ADM!S131,SUM(ADM!N131:O131)=ADM!S131),SUM(P131:R131),SUM(O131:R131)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},0,0,0,0,0,0,56,45,63,0,0,0,0,164,{"$f":"IF('School Resources'!M132=1,SUM(F132:J132),IF('School Resources'!N132=1,SUM(F132:L132),SUM(F132:K132)))","v":0},164,{"$f":"IF(SUM(ADM!N132:R132)=ADM!S132,SUM(N132:R132),IF(OR(SUM(ADM!F132:O132)=ADM!S132,SUM(ADM!G132:O132)=ADM!S132,SUM(ADM!H132:O132)=ADM!S132,SUM(ADM!I132:O132)=ADM!S132,SUM(ADM!J132:O132)=ADM!S132,SUM(ADM!K132:O132)=ADM!S132,SUM(ADM!L132:O132)=ADM!S132,SUM(ADM!M132:O132)=ADM!S132,SUM(ADM!N132:O132)=ADM!S132),SUM(P132:R132),SUM(O132:R132)))","v":0},0,0,0,0,0,0,3,1,1,0,0,0,0,5]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},0,0,0,0,0,0,0,0,0,12,6,12,7,37,{"$f":"IF('School Resources'!M133=1,SUM(F133:J133),IF('School Resources'!N133=1,SUM(F133:L133),SUM(F133:K133)))","v":0},0,{"$f":"IF(SUM(ADM!N133:R133)=ADM!S133,SUM(N133:R133),IF(OR(SUM(ADM!F133:O133)=ADM!S133,SUM(ADM!G133:O133)=ADM!S133,SUM(ADM!H133:O133)=ADM!S133,SUM(ADM!I133:O133)=ADM!S133,SUM(ADM!J133:O133)=ADM!S133,SUM(ADM!K133:O133)=ADM!S133,SUM(ADM!L133:O133)=ADM!S133,SUM(ADM!M133:O133)=ADM!S133,SUM(ADM!N133:O133)=ADM!S133),SUM(P133:R133),SUM(O133:R133)))","v":37},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},0,0,0,0,0,0,0,0,0,10,7,4,4,25,{"$f":"IF('School Resources'!M134=1,SUM(F134:J134),IF('School Resources'!N134=1,SUM(F134:L134),SUM(F134:K134)))","v":0},0,{"$f":"IF(SUM(ADM!N134:R134)=ADM!S134,SUM(N134:R134),IF(OR(SUM(ADM!F134:O134)=ADM!S134,SUM(ADM!G134:O134)=ADM!S134,SUM(ADM!H134:O134)=ADM!S134,SUM(ADM!I134:O134)=ADM!S134,SUM(ADM!J134:O134)=ADM!S134,SUM(ADM!K134:O134)=ADM!S134,SUM(ADM!L134:O134)=ADM!S134,SUM(ADM!M134:O134)=ADM!S134,SUM(ADM!N134:O134)=ADM!S134),SUM(P134:R134),SUM(O134:R134)))","v":25},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},0,0,0,0,0,0,0,0,0,53,49,35,23,160,{"$f":"IF('School Resources'!M135=1,SUM(F135:J135),IF('School Resources'!N135=1,SUM(F135:L135),SUM(F135:K135)))","v":0},0,{"$f":"IF(SUM(ADM!N135:R135)=ADM!S135,SUM(N135:R135),IF(OR(SUM(ADM!F135:O135)=ADM!S135,SUM(ADM!G135:O135)=ADM!S135,SUM(ADM!H135:O135)=ADM!S135,SUM(ADM!I135:O135)=ADM!S135,SUM(ADM!J135:O135)=ADM!S135,SUM(ADM!K135:O135)=ADM!S135,SUM(ADM!L135:O135)=ADM!S135,SUM(ADM!M135:O135)=ADM!S135,SUM(ADM!N135:O135)=ADM!S135),SUM(P135:R135),SUM(O135:R135)))","v":160},0,0,0,0,0,0,0,0,0,4,1,1,2,8]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},15,21,20,17,17,0,0,0,0,0,0,0,0,90,{"$f":"IF('School Resources'!M136=1,SUM(F136:J136),IF('School Resources'!N136=1,SUM(F136:L136),SUM(F136:K136)))","v":90},{"$f":"SUM(F136:R136)-T136-V136","v":0},{"$f":"IF(SUM(ADM!N136:R136)=ADM!S136,SUM(N136:R136),IF(OR(SUM(ADM!F136:O136)=ADM!S136,SUM(ADM!G136:O136)=ADM!S136,SUM(ADM!H136:O136)=ADM!S136,SUM(ADM!I136:O136)=ADM!S136,SUM(ADM!J136:O136)=ADM!S136,SUM(ADM!K136:O136)=ADM!S136,SUM(ADM!L136:O136)=ADM!S136,SUM(ADM!M136:O136)=ADM!S136,SUM(ADM!N136:O136)=ADM!S136),SUM(P136:R136),SUM(O136:R136)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},0,0,0,0,0,18,25,27,26,0,0,0,0,96,{"$f":"IF('School Resources'!M137=1,SUM(F137:J137),IF('School Resources'!N137=1,SUM(F137:L137),SUM(F137:K137)))","v":0},96,{"$f":"IF(SUM(ADM!N137:R137)=ADM!S137,SUM(N137:R137),IF(OR(SUM(ADM!F137:O137)=ADM!S137,SUM(ADM!G137:O137)=ADM!S137,SUM(ADM!H137:O137)=ADM!S137,SUM(ADM!I137:O137)=ADM!S137,SUM(ADM!J137:O137)=ADM!S137,SUM(ADM!K137:O137)=ADM!S137,SUM(ADM!L137:O137)=ADM!S137,SUM(ADM!M137:O137)=ADM!S137,SUM(ADM!N137:O137)=ADM!S137),SUM(P137:R137),SUM(O137:R137)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},0,0,0,0,0,0,0,0,0,23,18,17,18,76,{"$f":"IF('School Resources'!M138=1,SUM(F138:J138),IF('School Resources'!N138=1,SUM(F138:L138),SUM(F138:K138)))","v":0},0,{"$f":"IF(SUM(ADM!N138:R138)=ADM!S138,SUM(N138:R138),IF(OR(SUM(ADM!F138:O138)=ADM!S138,SUM(ADM!G138:O138)=ADM!S138,SUM(ADM!H138:O138)=ADM!S138,SUM(ADM!I138:O138)=ADM!S138,SUM(ADM!J138:O138)=ADM!S138,SUM(ADM!K138:O138)=ADM!S138,SUM(ADM!L138:O138)=ADM!S138,SUM(ADM!M138:O138)=ADM!S138,SUM(ADM!N138:O138)=ADM!S138),SUM(P138:R138),SUM(O138:R138)))","v":76},0,0,0,0,0,0,0,0,0,1,0,1,1,3]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},0,0,0,32,42,34,0,0,0,0,0,0,0,108,{"$f":"IF('School Resources'!M139=1,SUM(F139:J139),IF('School Resources'!N139=1,SUM(F139:L139),SUM(F139:K139)))","v":108},0,{"$f":"IF(SUM(ADM!N139:R139)=ADM!S139,SUM(N139:R139),IF(OR(SUM(ADM!F139:O139)=ADM!S139,SUM(ADM!G139:O139)=ADM!S139,SUM(ADM!H139:O139)=ADM!S139,SUM(ADM!I139:O139)=ADM!S139,SUM(ADM!J139:O139)=ADM!S139,SUM(ADM!K139:O139)=ADM!S139,SUM(ADM!L139:O139)=ADM!S139,SUM(ADM!M139:O139)=ADM!S139,SUM(ADM!N139:O139)=ADM!S139),SUM(P139:R139),SUM(O139:R139)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},39,42,37,0,0,0,0,0,0,0,0,0,0,118,{"$f":"IF('School Resources'!M140=1,SUM(F140:J140),IF('School Resources'!N140=1,SUM(F140:L140),SUM(F140:K140)))","v":118},0,{"$f":"IF(SUM(ADM!N140:R140)=ADM!S140,SUM(N140:R140),IF(OR(SUM(ADM!F140:O140)=ADM!S140,SUM(ADM!G140:O140)=ADM!S140,SUM(ADM!H140:O140)=ADM!S140,SUM(ADM!I140:O140)=ADM!S140,SUM(ADM!J140:O140)=ADM!S140,SUM(ADM!K140:O140)=ADM!S140,SUM(ADM!L140:O140)=ADM!S140,SUM(ADM!M140:O140)=ADM!S140,SUM(ADM!N140:O140)=ADM!S140),SUM(P140:R140),SUM(O140:R140)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},0,6,5,3,5,6,4,6,5,3,2,6,2,{"$f":"SUM(F141:R141)","v":53},{"$f":"IF('School Resources'!M141=1,SUM(F141:J141),IF('School Resources'!N141=1,SUM(F141:L141),SUM(F141:K141)))","v":25},{"$f":"SUM(F141:R141)-T141-V141","v":15},{"$f":"IF(SUM(ADM!N141:R141)=ADM!S141,SUM(N141:R141),IF(OR(SUM(ADM!F141:O141)=ADM!S141,SUM(ADM!G141:O141)=ADM!S141,SUM(ADM!H141:O141)=ADM!S141,SUM(ADM!I141:O141)=ADM!S141,SUM(ADM!J141:O141)=ADM!S141,SUM(ADM!K141:O141)=ADM!S141,SUM(ADM!L141:O141)=ADM!S141,SUM(ADM!M141:O141)=ADM!S141,SUM(ADM!N141:O141)=ADM!S141),SUM(P141:R141),SUM(O141:R141)))","v":13},0,0,2,1,1,0,0,0,0,0,0,0,0,{"$f":"SUM(W141:AI141)","v":4}]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},0,0,0,0,0,0,33,26,32,0,0,0,0,91,{"$f":"IF('School Resources'!M142=1,SUM(F142:J142),IF('School Resources'!N142=1,SUM(F142:L142),SUM(F142:K142)))","v":0},91,{"$f":"IF(SUM(ADM!N142:R142)=ADM!S142,SUM(N142:R142),IF(OR(SUM(ADM!F142:O142)=ADM!S142,SUM(ADM!G142:O142)=ADM!S142,SUM(ADM!H142:O142)=ADM!S142,SUM(ADM!I142:O142)=ADM!S142,SUM(ADM!J142:O142)=ADM!S142,SUM(ADM!K142:O142)=ADM!S142,SUM(ADM!L142:O142)=ADM!S142,SUM(ADM!M142:O142)=ADM!S142,SUM(ADM!N142:O142)=ADM!S142),SUM(P142:R142),SUM(O142:R142)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},0,0,0,0,0,0,0,0,0,33,26,19,16,94,{"$f":"IF('School Resources'!M143=1,SUM(F143:J143),IF('School Resources'!N143=1,SUM(F143:L143),SUM(F143:K143)))","v":0},0,{"$f":"IF(SUM(ADM!N143:R143)=ADM!S143,SUM(N143:R143),IF(OR(SUM(ADM!F143:O143)=ADM!S143,SUM(ADM!G143:O143)=ADM!S143,SUM(ADM!H143:O143)=ADM!S143,SUM(ADM!I143:O143)=ADM!S143,SUM(ADM!J143:O143)=ADM!S143,SUM(ADM!K143:O143)=ADM!S143,SUM(ADM!L143:O143)=ADM!S143,SUM(ADM!M143:O143)=ADM!S143,SUM(ADM!N143:O143)=ADM!S143),SUM(P143:R143),SUM(O143:R143)))","v":94},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},33,26,30,25,27,24,19,0,0,0,0,0,0,184,{"$f":"IF('School Resources'!M144=1,SUM(F144:J144),IF('School Resources'!N144=1,SUM(F144:L144),SUM(F144:K144)))","v":184},0,{"$f":"IF(SUM(ADM!N144:R144)=ADM!S144,SUM(N144:R144),IF(OR(SUM(ADM!F144:O144)=ADM!S144,SUM(ADM!G144:O144)=ADM!S144,SUM(ADM!H144:O144)=ADM!S144,SUM(ADM!I144:O144)=ADM!S144,SUM(ADM!J144:O144)=ADM!S144,SUM(ADM!K144:O144)=ADM!S144,SUM(ADM!L144:O144)=ADM!S144,SUM(ADM!M144:O144)=ADM!S144,SUM(ADM!N144:O144)=ADM!S144),SUM(P144:R144),SUM(O144:R144)))","v":0},0,0,2,0,0,1,1,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},38,37,47,46,45,35,38,0,0,0,0,0,0,286,{"$f":"IF('School Resources'!M145=1,SUM(F145:J145),IF('School Resources'!N145=1,SUM(F145:L145),SUM(F145:K145)))","v":286},0,{"$f":"IF(SUM(ADM!N145:R145)=ADM!S145,SUM(N145:R145),IF(OR(SUM(ADM!F145:O145)=ADM!S145,SUM(ADM!G145:O145)=ADM!S145,SUM(ADM!H145:O145)=ADM!S145,SUM(ADM!I145:O145)=ADM!S145,SUM(ADM!J145:O145)=ADM!S145,SUM(ADM!K145:O145)=ADM!S145,SUM(ADM!L145:O145)=ADM!S145,SUM(ADM!M145:O145)=ADM!S145,SUM(ADM!N145:O145)=ADM!S145),SUM(P145:R145),SUM(O145:R145)))","v":0},4,7,7,9,11,10,7,0,0,0,0,0,0,55]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},35,29,44,31,30,34,36,0,0,0,0,0,0,239,{"$f":"IF('School Resources'!M146=1,SUM(F146:J146),IF('School Resources'!N146=1,SUM(F146:L146),SUM(F146:K146)))","v":239},0,{"$f":"IF(SUM(ADM!N146:R146)=ADM!S146,SUM(N146:R146),IF(OR(SUM(ADM!F146:O146)=ADM!S146,SUM(ADM!G146:O146)=ADM!S146,SUM(ADM!H146:O146)=ADM!S146,SUM(ADM!I146:O146)=ADM!S146,SUM(ADM!J146:O146)=ADM!S146,SUM(ADM!K146:O146)=ADM!S146,SUM(ADM!L146:O146)=ADM!S146,SUM(ADM!M146:O146)=ADM!S146,SUM(ADM!N146:O146)=ADM!S146),SUM(P146:R146),SUM(O146:R146)))","v":0},6,3,5,4,4,4,0,0,0,0,0,0,0,26]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},16,23,19,21,17,26,28,0,0,0,0,0,0,150,{"$f":"IF('School Resources'!M147=1,SUM(F147:J147),IF('School Resources'!N147=1,SUM(F147:L147),SUM(F147:K147)))","v":150},0,{"$f":"IF(SUM(ADM!N147:R147)=ADM!S147,SUM(N147:R147),IF(OR(SUM(ADM!F147:O147)=ADM!S147,SUM(ADM!G147:O147)=ADM!S147,SUM(ADM!H147:O147)=ADM!S147,SUM(ADM!I147:O147)=ADM!S147,SUM(ADM!J147:O147)=ADM!S147,SUM(ADM!K147:O147)=ADM!S147,SUM(ADM!L147:O147)=ADM!S147,SUM(ADM!M147:O147)=ADM!S147,SUM(ADM!N147:O147)=ADM!S147),SUM(P147:R147),SUM(O147:R147)))","v":0},0,1,1,0,1,2,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},15,22,16,11,20,24,24,0,0,0,0,0,0,132,{"$f":"IF('School Resources'!M148=1,SUM(F148:J148),IF('School Resources'!N148=1,SUM(F148:L148),SUM(F148:K148)))","v":132},0,{"$f":"IF(SUM(ADM!N148:R148)=ADM!S148,SUM(N148:R148),IF(OR(SUM(ADM!F148:O148)=ADM!S148,SUM(ADM!G148:O148)=ADM!S148,SUM(ADM!H148:O148)=ADM!S148,SUM(ADM!I148:O148)=ADM!S148,SUM(ADM!J148:O148)=ADM!S148,SUM(ADM!K148:O148)=ADM!S148,SUM(ADM!L148:O148)=ADM!S148,SUM(ADM!M148:O148)=ADM!S148,SUM(ADM!N148:O148)=ADM!S148),SUM(P148:R148),SUM(O148:R148)))","v":0},1,5,4,1,1,1,0,0,0,0,0,0,0,13]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},33,20,36,25,15,18,20,0,0,0,0,0,0,167,{"$f":"IF('School Resources'!M149=1,SUM(F149:J149),IF('School Resources'!N149=1,SUM(F149:L149),SUM(F149:K149)))","v":167},0,{"$f":"IF(SUM(ADM!N149:R149)=ADM!S149,SUM(N149:R149),IF(OR(SUM(ADM!F149:O149)=ADM!S149,SUM(ADM!G149:O149)=ADM!S149,SUM(ADM!H149:O149)=ADM!S149,SUM(ADM!I149:O149)=ADM!S149,SUM(ADM!J149:O149)=ADM!S149,SUM(ADM!K149:O149)=ADM!S149,SUM(ADM!L149:O149)=ADM!S149,SUM(ADM!M149:O149)=ADM!S149,SUM(ADM!N149:O149)=ADM!S149),SUM(P149:R149),SUM(O149:R149)))","v":0},2,3,2,3,2,1,1,0,0,0,0,0,0,14]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},10,20,13,12,14,9,18,0,0,0,0,0,0,96,{"$f":"IF('School Resources'!M150=1,SUM(F150:J150),IF('School Resources'!N150=1,SUM(F150:L150),SUM(F150:K150)))","v":96},0,{"$f":"IF(SUM(ADM!N150:R150)=ADM!S150,SUM(N150:R150),IF(OR(SUM(ADM!F150:O150)=ADM!S150,SUM(ADM!G150:O150)=ADM!S150,SUM(ADM!H150:O150)=ADM!S150,SUM(ADM!I150:O150)=ADM!S150,SUM(ADM!J150:O150)=ADM!S150,SUM(ADM!K150:O150)=ADM!S150,SUM(ADM!L150:O150)=ADM!S150,SUM(ADM!M150:O150)=ADM!S150,SUM(ADM!N150:O150)=ADM!S150),SUM(P150:R150),SUM(O150:R150)))","v":0},1,0,1,0,0,1,1,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},7,12,12,12,0,0,0,0,0,0,0,0,0,43,{"$f":"IF('School Resources'!M151=1,SUM(F151:J151),IF('School Resources'!N151=1,SUM(F151:L151),SUM(F151:K151)))","v":43},0,{"$f":"IF(SUM(ADM!N151:R151)=ADM!S151,SUM(N151:R151),IF(OR(SUM(ADM!F151:O151)=ADM!S151,SUM(ADM!G151:O151)=ADM!S151,SUM(ADM!H151:O151)=ADM!S151,SUM(ADM!I151:O151)=ADM!S151,SUM(ADM!J151:O151)=ADM!S151,SUM(ADM!K151:O151)=ADM!S151,SUM(ADM!L151:O151)=ADM!S151,SUM(ADM!M151:O151)=ADM!S151,SUM(ADM!N151:O151)=ADM!S151),SUM(P151:R151),SUM(O151:R151)))","v":0},0,1,0,1,0,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},26,18,28,28,25,33,34,0,0,0,0,0,0,192,{"$f":"IF('School Resources'!M152=1,SUM(F152:J152),IF('School Resources'!N152=1,SUM(F152:L152),SUM(F152:K152)))","v":192},0,{"$f":"IF(SUM(ADM!N152:R152)=ADM!S152,SUM(N152:R152),IF(OR(SUM(ADM!F152:O152)=ADM!S152,SUM(ADM!G152:O152)=ADM!S152,SUM(ADM!H152:O152)=ADM!S152,SUM(ADM!I152:O152)=ADM!S152,SUM(ADM!J152:O152)=ADM!S152,SUM(ADM!K152:O152)=ADM!S152,SUM(ADM!L152:O152)=ADM!S152,SUM(ADM!M152:O152)=ADM!S152,SUM(ADM!N152:O152)=ADM!S152),SUM(P152:R152),SUM(O152:R152)))","v":0},2,1,1,1,1,1,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},0,0,0,20,22,15,14,0,0,0,0,0,0,71,{"$f":"IF('School Resources'!M153=1,SUM(F153:J153),IF('School Resources'!N153=1,SUM(F153:L153),SUM(F153:K153)))","v":71},0,{"$f":"IF(SUM(ADM!N153:R153)=ADM!S153,SUM(N153:R153),IF(OR(SUM(ADM!F153:O153)=ADM!S153,SUM(ADM!G153:O153)=ADM!S153,SUM(ADM!H153:O153)=ADM!S153,SUM(ADM!I153:O153)=ADM!S153,SUM(ADM!J153:O153)=ADM!S153,SUM(ADM!K153:O153)=ADM!S153,SUM(ADM!L153:O153)=ADM!S153,SUM(ADM!M153:O153)=ADM!S153,SUM(ADM!N153:O153)=ADM!S153),SUM(P153:R153),SUM(O153:R153)))","v":0},0,0,0,2,0,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},3,6,5,3,6,9,7,0,0,0,0,0,0,39,{"$f":"IF('School Resources'!M154=1,SUM(F154:J154),IF('School Resources'!N154=1,SUM(F154:L154),SUM(F154:K154)))","v":39},0,{"$f":"IF(SUM(ADM!N154:R154)=ADM!S154,SUM(N154:R154),IF(OR(SUM(ADM!F154:O154)=ADM!S154,SUM(ADM!G154:O154)=ADM!S154,SUM(ADM!H154:O154)=ADM!S154,SUM(ADM!I154:O154)=ADM!S154,SUM(ADM!J154:O154)=ADM!S154,SUM(ADM!K154:O154)=ADM!S154,SUM(ADM!L154:O154)=ADM!S154,SUM(ADM!M154:O154)=ADM!S154,SUM(ADM!N154:O154)=ADM!S154),SUM(P154:R154),SUM(O154:R154)))","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},35,34,35,36,41,35,37,0,0,0,0,0,0,253,{"$f":"IF('School Resources'!M155=1,SUM(F155:J155),IF('School Resources'!N155=1,SUM(F155:L155),SUM(F155:K155)))","v":253},0,{"$f":"IF(SUM(ADM!N155:R155)=ADM!S155,SUM(N155:R155),IF(OR(SUM(ADM!F155:O155)=ADM!S155,SUM(ADM!G155:O155)=ADM!S155,SUM(ADM!H155:O155)=ADM!S155,SUM(ADM!I155:O155)=ADM!S155,SUM(ADM!J155:O155)=ADM!S155,SUM(ADM!K155:O155)=ADM!S155,SUM(ADM!L155:O155)=ADM!S155,SUM(ADM!M155:O155)=ADM!S155,SUM(ADM!N155:O155)=ADM!S155),SUM(P155:R155),SUM(O155:R155)))","v":0},2,2,4,2,1,0,2,0,0,0,0,0,0,13]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},26,24,26,25,20,21,14,0,0,0,0,0,0,156,{"$f":"IF('School Resources'!M156=1,SUM(F156:J156),IF('School Resources'!N156=1,SUM(F156:L156),SUM(F156:K156)))","v":156},0,{"$f":"IF(SUM(ADM!N156:R156)=ADM!S156,SUM(N156:R156),IF(OR(SUM(ADM!F156:O156)=ADM!S156,SUM(ADM!G156:O156)=ADM!S156,SUM(ADM!H156:O156)=ADM!S156,SUM(ADM!I156:O156)=ADM!S156,SUM(ADM!J156:O156)=ADM!S156,SUM(ADM!K156:O156)=ADM!S156,SUM(ADM!L156:O156)=ADM!S156,SUM(ADM!M156:O156)=ADM!S156,SUM(ADM!N156:O156)=ADM!S156),SUM(P156:R156),SUM(O156:R156)))","v":0},1,1,2,3,0,0,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},16,20,18,17,27,28,24,0,0,0,0,0,0,150,{"$f":"IF('School Resources'!M157=1,SUM(F157:J157),IF('School Resources'!N157=1,SUM(F157:L157),SUM(F157:K157)))","v":150},0,{"$f":"IF(SUM(ADM!N157:R157)=ADM!S157,SUM(N157:R157),IF(OR(SUM(ADM!F157:O157)=ADM!S157,SUM(ADM!G157:O157)=ADM!S157,SUM(ADM!H157:O157)=ADM!S157,SUM(ADM!I157:O157)=ADM!S157,SUM(ADM!J157:O157)=ADM!S157,SUM(ADM!K157:O157)=ADM!S157,SUM(ADM!L157:O157)=ADM!S157,SUM(ADM!M157:O157)=ADM!S157,SUM(ADM!N157:O157)=ADM!S157),SUM(P157:R157),SUM(O157:R157)))","v":0},0,1,0,1,1,1,0,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},18,21,22,19,17,19,15,0,0,0,0,0,0,131,{"$f":"IF('School Resources'!M158=1,SUM(F158:J158),IF('School Resources'!N158=1,SUM(F158:L158),SUM(F158:K158)))","v":131},0,{"$f":"IF(SUM(ADM!N158:R158)=ADM!S158,SUM(N158:R158),IF(OR(SUM(ADM!F158:O158)=ADM!S158,SUM(ADM!G158:O158)=ADM!S158,SUM(ADM!H158:O158)=ADM!S158,SUM(ADM!I158:O158)=ADM!S158,SUM(ADM!J158:O158)=ADM!S158,SUM(ADM!K158:O158)=ADM!S158,SUM(ADM!L158:O158)=ADM!S158,SUM(ADM!M158:O158)=ADM!S158,SUM(ADM!N158:O158)=ADM!S158),SUM(P158:R158),SUM(O158:R158)))","v":0},1,2,0,1,0,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},1,0,1,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF('School Resources'!M159=1,SUM(F159:J159),IF('School Resources'!N159=1,SUM(F159:L159),SUM(F159:K159)))","v":2},0,{"$f":"IF(SUM(ADM!N159:R159)=ADM!S159,SUM(N159:R159),IF(OR(SUM(ADM!F159:O159)=ADM!S159,SUM(ADM!G159:O159)=ADM!S159,SUM(ADM!H159:O159)=ADM!S159,SUM(ADM!I159:O159)=ADM!S159,SUM(ADM!J159:O159)=ADM!S159,SUM(ADM!K159:O159)=ADM!S159,SUM(ADM!L159:O159)=ADM!S159,SUM(ADM!M159:O159)=ADM!S159,SUM(ADM!N159:O159)=ADM!S159),SUM(P159:R159),SUM(O159:R159)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},7,9,7,6,4,3,4,0,0,0,0,0,0,40,{"$f":"IF('School Resources'!M160=1,SUM(F160:J160),IF('School Resources'!N160=1,SUM(F160:L160),SUM(F160:K160)))","v":40},0,{"$f":"IF(SUM(ADM!N160:R160)=ADM!S160,SUM(N160:R160),IF(OR(SUM(ADM!F160:O160)=ADM!S160,SUM(ADM!G160:O160)=ADM!S160,SUM(ADM!H160:O160)=ADM!S160,SUM(ADM!I160:O160)=ADM!S160,SUM(ADM!J160:O160)=ADM!S160,SUM(ADM!K160:O160)=ADM!S160,SUM(ADM!L160:O160)=ADM!S160,SUM(ADM!M160:O160)=ADM!S160,SUM(ADM!N160:O160)=ADM!S160),SUM(P160:R160),SUM(O160:R160)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},24,24,21,0,0,0,0,0,0,0,0,0,0,69,{"$f":"IF('School Resources'!M161=1,SUM(F161:J161),IF('School Resources'!N161=1,SUM(F161:L161),SUM(F161:K161)))","v":69},0,{"$f":"IF(SUM(ADM!N161:R161)=ADM!S161,SUM(N161:R161),IF(OR(SUM(ADM!F161:O161)=ADM!S161,SUM(ADM!G161:O161)=ADM!S161,SUM(ADM!H161:O161)=ADM!S161,SUM(ADM!I161:O161)=ADM!S161,SUM(ADM!J161:O161)=ADM!S161,SUM(ADM!K161:O161)=ADM!S161,SUM(ADM!L161:O161)=ADM!S161,SUM(ADM!M161:O161)=ADM!S161,SUM(ADM!N161:O161)=ADM!S161),SUM(P161:R161),SUM(O161:R161)))","v":0},2,0,1,0,0,0,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},0,0,0,0,5,9,9,0,0,0,0,0,0,23,{"$f":"IF('School Resources'!M162=1,SUM(F162:J162),IF('School Resources'!N162=1,SUM(F162:L162),SUM(F162:K162)))","v":23},0,{"$f":"IF(SUM(ADM!N162:R162)=ADM!S162,SUM(N162:R162),IF(OR(SUM(ADM!F162:O162)=ADM!S162,SUM(ADM!G162:O162)=ADM!S162,SUM(ADM!H162:O162)=ADM!S162,SUM(ADM!I162:O162)=ADM!S162,SUM(ADM!J162:O162)=ADM!S162,SUM(ADM!K162:O162)=ADM!S162,SUM(ADM!L162:O162)=ADM!S162,SUM(ADM!M162:O162)=ADM!S162,SUM(ADM!N162:O162)=ADM!S162),SUM(P162:R162),SUM(O162:R162)))","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},28,28,30,21,24,20,15,0,0,0,0,0,0,166,{"$f":"IF('School Resources'!M163=1,SUM(F163:J163),IF('School Resources'!N163=1,SUM(F163:L163),SUM(F163:K163)))","v":166},0,{"$f":"IF(SUM(ADM!N163:R163)=ADM!S163,SUM(N163:R163),IF(OR(SUM(ADM!F163:O163)=ADM!S163,SUM(ADM!G163:O163)=ADM!S163,SUM(ADM!H163:O163)=ADM!S163,SUM(ADM!I163:O163)=ADM!S163,SUM(ADM!J163:O163)=ADM!S163,SUM(ADM!K163:O163)=ADM!S163,SUM(ADM!L163:O163)=ADM!S163,SUM(ADM!M163:O163)=ADM!S163,SUM(ADM!N163:O163)=ADM!S163),SUM(P163:R163),SUM(O163:R163)))","v":0},0,2,0,1,3,0,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},42,40,36,27,31,32,32,0,0,0,0,0,0,240,{"$f":"IF('School Resources'!M164=1,SUM(F164:J164),IF('School Resources'!N164=1,SUM(F164:L164),SUM(F164:K164)))","v":240},0,{"$f":"IF(SUM(ADM!N164:R164)=ADM!S164,SUM(N164:R164),IF(OR(SUM(ADM!F164:O164)=ADM!S164,SUM(ADM!G164:O164)=ADM!S164,SUM(ADM!H164:O164)=ADM!S164,SUM(ADM!I164:O164)=ADM!S164,SUM(ADM!J164:O164)=ADM!S164,SUM(ADM!K164:O164)=ADM!S164,SUM(ADM!L164:O164)=ADM!S164,SUM(ADM!M164:O164)=ADM!S164,SUM(ADM!N164:O164)=ADM!S164),SUM(P164:R164),SUM(O164:R164)))","v":0},2,5,3,6,4,6,2,0,0,0,0,0,0,28]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M165=1,SUM(F165:J165),IF('School Resources'!N165=1,SUM(F165:L165),SUM(F165:K165)))","v":0},0,{"$f":"IF(SUM(ADM!N165:R165)=ADM!S165,SUM(N165:R165),IF(OR(SUM(ADM!F165:O165)=ADM!S165,SUM(ADM!G165:O165)=ADM!S165,SUM(ADM!H165:O165)=ADM!S165,SUM(ADM!I165:O165)=ADM!S165,SUM(ADM!J165:O165)=ADM!S165,SUM(ADM!K165:O165)=ADM!S165,SUM(ADM!L165:O165)=ADM!S165,SUM(ADM!M165:O165)=ADM!S165,SUM(ADM!N165:O165)=ADM!S165),SUM(P165:R165),SUM(O165:R165)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},15,15,20,11,15,10,12,0,0,0,0,0,0,98,{"$f":"IF('School Resources'!M166=1,SUM(F166:J166),IF('School Resources'!N166=1,SUM(F166:L166),SUM(F166:K166)))","v":98},0,{"$f":"IF(SUM(ADM!N166:R166)=ADM!S166,SUM(N166:R166),IF(OR(SUM(ADM!F166:O166)=ADM!S166,SUM(ADM!G166:O166)=ADM!S166,SUM(ADM!H166:O166)=ADM!S166,SUM(ADM!I166:O166)=ADM!S166,SUM(ADM!J166:O166)=ADM!S166,SUM(ADM!K166:O166)=ADM!S166,SUM(ADM!L166:O166)=ADM!S166,SUM(ADM!M166:O166)=ADM!S166,SUM(ADM!N166:O166)=ADM!S166),SUM(P166:R166),SUM(O166:R166)))","v":0},4,2,2,1,2,1,2,0,0,0,0,0,0,14]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},50,49,53,61,44,40,32,0,0,0,0,0,0,329,{"$f":"IF('School Resources'!M167=1,SUM(F167:J167),IF('School Resources'!N167=1,SUM(F167:L167),SUM(F167:K167)))","v":329},0,{"$f":"IF(SUM(ADM!N167:R167)=ADM!S167,SUM(N167:R167),IF(OR(SUM(ADM!F167:O167)=ADM!S167,SUM(ADM!G167:O167)=ADM!S167,SUM(ADM!H167:O167)=ADM!S167,SUM(ADM!I167:O167)=ADM!S167,SUM(ADM!J167:O167)=ADM!S167,SUM(ADM!K167:O167)=ADM!S167,SUM(ADM!L167:O167)=ADM!S167,SUM(ADM!M167:O167)=ADM!S167,SUM(ADM!N167:O167)=ADM!S167),SUM(P167:R167),SUM(O167:R167)))","v":0},5,7,7,4,7,7,3,0,0,0,0,0,0,40]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},22,18,24,15,19,13,21,0,0,0,0,0,0,132,{"$f":"IF('School Resources'!M168=1,SUM(F168:J168),IF('School Resources'!N168=1,SUM(F168:L168),SUM(F168:K168)))","v":132},0,{"$f":"IF(SUM(ADM!N168:R168)=ADM!S168,SUM(N168:R168),IF(OR(SUM(ADM!F168:O168)=ADM!S168,SUM(ADM!G168:O168)=ADM!S168,SUM(ADM!H168:O168)=ADM!S168,SUM(ADM!I168:O168)=ADM!S168,SUM(ADM!J168:O168)=ADM!S168,SUM(ADM!K168:O168)=ADM!S168,SUM(ADM!L168:O168)=ADM!S168,SUM(ADM!M168:O168)=ADM!S168,SUM(ADM!N168:O168)=ADM!S168),SUM(P168:R168),SUM(O168:R168)))","v":0},0,1,1,1,0,0,1,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},24,34,26,21,34,20,27,0,0,0,0,0,0,186,{"$f":"IF('School Resources'!M169=1,SUM(F169:J169),IF('School Resources'!N169=1,SUM(F169:L169),SUM(F169:K169)))","v":186},0,{"$f":"IF(SUM(ADM!N169:R169)=ADM!S169,SUM(N169:R169),IF(OR(SUM(ADM!F169:O169)=ADM!S169,SUM(ADM!G169:O169)=ADM!S169,SUM(ADM!H169:O169)=ADM!S169,SUM(ADM!I169:O169)=ADM!S169,SUM(ADM!J169:O169)=ADM!S169,SUM(ADM!K169:O169)=ADM!S169,SUM(ADM!L169:O169)=ADM!S169,SUM(ADM!M169:O169)=ADM!S169,SUM(ADM!N169:O169)=ADM!S169),SUM(P169:R169),SUM(O169:R169)))","v":0},4,6,2,2,4,4,1,0,0,0,0,0,0,23]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},11,10,14,11,8,12,11,0,0,0,0,0,0,{"$f":"SUM(F170:R170)","v":77},{"$f":"IF('School Resources'!M170=1,SUM(F170:J170),IF('School Resources'!N170=1,SUM(F170:L170),SUM(F170:K170)))","v":77},0,{"$f":"IF(SUM(ADM!N170:R170)=ADM!S170,SUM(N170:R170),IF(OR(SUM(ADM!F170:O170)=ADM!S170,SUM(ADM!G170:O170)=ADM!S170,SUM(ADM!H170:O170)=ADM!S170,SUM(ADM!I170:O170)=ADM!S170,SUM(ADM!J170:O170)=ADM!S170,SUM(ADM!K170:O170)=ADM!S170,SUM(ADM!L170:O170)=ADM!S170,SUM(ADM!M170:O170)=ADM!S170,SUM(ADM!N170:O170)=ADM!S170),SUM(P170:R170),SUM(O170:R170)))","v":0},1,0,3,1,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},34,27,24,20,15,0,0,0,0,0,0,0,0,120,{"$f":"IF('School Resources'!M171=1,SUM(F171:J171),IF('School Resources'!N171=1,SUM(F171:L171),SUM(F171:K171)))","v":120},0,{"$f":"IF(SUM(ADM!N171:R171)=ADM!S171,SUM(N171:R171),IF(OR(SUM(ADM!F171:O171)=ADM!S171,SUM(ADM!G171:O171)=ADM!S171,SUM(ADM!H171:O171)=ADM!S171,SUM(ADM!I171:O171)=ADM!S171,SUM(ADM!J171:O171)=ADM!S171,SUM(ADM!K171:O171)=ADM!S171,SUM(ADM!L171:O171)=ADM!S171,SUM(ADM!M171:O171)=ADM!S171,SUM(ADM!N171:O171)=ADM!S171),SUM(P171:R171),SUM(O171:R171)))","v":0},0,6,2,1,3,0,0,0,0,0,0,0,0,12]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},0,0,0,0,0,0,0,160,139,0,0,0,0,299,{"$f":"IF('School Resources'!M172=1,SUM(F172:J172),IF('School Resources'!N172=1,SUM(F172:L172),SUM(F172:K172)))","v":0},299,{"$f":"IF(SUM(ADM!N172:R172)=ADM!S172,SUM(N172:R172),IF(OR(SUM(ADM!F172:O172)=ADM!S172,SUM(ADM!G172:O172)=ADM!S172,SUM(ADM!H172:O172)=ADM!S172,SUM(ADM!I172:O172)=ADM!S172,SUM(ADM!J172:O172)=ADM!S172,SUM(ADM!K172:O172)=ADM!S172,SUM(ADM!L172:O172)=ADM!S172,SUM(ADM!M172:O172)=ADM!S172,SUM(ADM!N172:O172)=ADM!S172),SUM(P172:R172),SUM(O172:R172)))","v":0},0,0,0,0,0,0,0,8,8,0,0,0,0,16]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},0,0,0,0,0,0,0,248,221,0,0,0,0,469,{"$f":"IF('School Resources'!M173=1,SUM(F173:J173),IF('School Resources'!N173=1,SUM(F173:L173),SUM(F173:K173)))","v":0},469,{"$f":"IF(SUM(ADM!N173:R173)=ADM!S173,SUM(N173:R173),IF(OR(SUM(ADM!F173:O173)=ADM!S173,SUM(ADM!G173:O173)=ADM!S173,SUM(ADM!H173:O173)=ADM!S173,SUM(ADM!I173:O173)=ADM!S173,SUM(ADM!J173:O173)=ADM!S173,SUM(ADM!K173:O173)=ADM!S173,SUM(ADM!L173:O173)=ADM!S173,SUM(ADM!M173:O173)=ADM!S173,SUM(ADM!N173:O173)=ADM!S173),SUM(P173:R173),SUM(O173:R173)))","v":0},0,0,0,0,0,0,0,20,17,0,0,0,0,37]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},0,0,0,0,0,0,0,94,85,0,0,0,0,179,{"$f":"IF('School Resources'!M174=1,SUM(F174:J174),IF('School Resources'!N174=1,SUM(F174:L174),SUM(F174:K174)))","v":0},179,{"$f":"IF(SUM(ADM!N174:R174)=ADM!S174,SUM(N174:R174),IF(OR(SUM(ADM!F174:O174)=ADM!S174,SUM(ADM!G174:O174)=ADM!S174,SUM(ADM!H174:O174)=ADM!S174,SUM(ADM!I174:O174)=ADM!S174,SUM(ADM!J174:O174)=ADM!S174,SUM(ADM!K174:O174)=ADM!S174,SUM(ADM!L174:O174)=ADM!S174,SUM(ADM!M174:O174)=ADM!S174,SUM(ADM!N174:O174)=ADM!S174),SUM(P174:R174),SUM(O174:R174)))","v":0},0,0,0,0,0,0,0,3,1,0,0,0,0,4]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},0,0,0,0,0,0,0,0,0,85,68,42,51,246,{"$f":"IF('School Resources'!M175=1,SUM(F175:J175),IF('School Resources'!N175=1,SUM(F175:L175),SUM(F175:K175)))","v":0},0,{"$f":"IF(SUM(ADM!N175:R175)=ADM!S175,SUM(N175:R175),IF(OR(SUM(ADM!F175:O175)=ADM!S175,SUM(ADM!G175:O175)=ADM!S175,SUM(ADM!H175:O175)=ADM!S175,SUM(ADM!I175:O175)=ADM!S175,SUM(ADM!J175:O175)=ADM!S175,SUM(ADM!K175:O175)=ADM!S175,SUM(ADM!L175:O175)=ADM!S175,SUM(ADM!M175:O175)=ADM!S175,SUM(ADM!N175:O175)=ADM!S175),SUM(P175:R175),SUM(O175:R175)))","v":246},0,0,0,0,0,0,0,0,0,1,3,0,2,6]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},0,0,0,0,0,0,0,0,0,131,132,105,80,448,{"$f":"IF('School Resources'!M176=1,SUM(F176:J176),IF('School Resources'!N176=1,SUM(F176:L176),SUM(F176:K176)))","v":0},0,{"$f":"IF(SUM(ADM!N176:R176)=ADM!S176,SUM(N176:R176),IF(OR(SUM(ADM!F176:O176)=ADM!S176,SUM(ADM!G176:O176)=ADM!S176,SUM(ADM!H176:O176)=ADM!S176,SUM(ADM!I176:O176)=ADM!S176,SUM(ADM!J176:O176)=ADM!S176,SUM(ADM!K176:O176)=ADM!S176,SUM(ADM!L176:O176)=ADM!S176,SUM(ADM!M176:O176)=ADM!S176,SUM(ADM!N176:O176)=ADM!S176),SUM(P176:R176),SUM(O176:R176)))","v":448},0,0,0,0,0,0,0,0,0,3,5,3,6,17]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},0,0,0,0,0,0,0,0,0,37,58,36,44,175,{"$f":"IF('School Resources'!M177=1,SUM(F177:J177),IF('School Resources'!N177=1,SUM(F177:L177),SUM(F177:K177)))","v":0},{"$f":"SUM(F177:R177)-T177-V177","v":0},{"$f":"IF(SUM(ADM!N177:R177)=ADM!S177,SUM(N177:R177),IF(OR(SUM(ADM!F177:O177)=ADM!S177,SUM(ADM!G177:O177)=ADM!S177,SUM(ADM!H177:O177)=ADM!S177,SUM(ADM!I177:O177)=ADM!S177,SUM(ADM!J177:O177)=ADM!S177,SUM(ADM!K177:O177)=ADM!S177,SUM(ADM!L177:O177)=ADM!S177,SUM(ADM!M177:O177)=ADM!S177,SUM(ADM!N177:O177)=ADM!S177),SUM(P177:R177),SUM(O177:R177)))","v":175},0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},0,0,0,0,0,0,0,0,0,216,184,117,136,653,{"$f":"IF('School Resources'!M178=1,SUM(F178:J178),IF('School Resources'!N178=1,SUM(F178:L178),SUM(F178:K178)))","v":0},{"$f":"SUM(F178:R178)-T178-V178","v":0},{"$f":"IF(SUM(ADM!N178:R178)=ADM!S178,SUM(N178:R178),IF(OR(SUM(ADM!F178:O178)=ADM!S178,SUM(ADM!G178:O178)=ADM!S178,SUM(ADM!H178:O178)=ADM!S178,SUM(ADM!I178:O178)=ADM!S178,SUM(ADM!J178:O178)=ADM!S178,SUM(ADM!K178:O178)=ADM!S178,SUM(ADM!L178:O178)=ADM!S178,SUM(ADM!M178:O178)=ADM!S178,SUM(ADM!N178:O178)=ADM!S178),SUM(P178:R178),SUM(O178:R178)))","v":653},0,0,0,0,0,0,0,0,0,18,8,11,4,41]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},8,4,7,7,11,8,7,0,0,0,0,0,0,52,{"$f":"IF('School Resources'!M179=1,SUM(F179:J179),IF('School Resources'!N179=1,SUM(F179:L179),SUM(F179:K179)))","v":52},0,{"$f":"IF(SUM(ADM!N179:R179)=ADM!S179,SUM(N179:R179),IF(OR(SUM(ADM!F179:O179)=ADM!S179,SUM(ADM!G179:O179)=ADM!S179,SUM(ADM!H179:O179)=ADM!S179,SUM(ADM!I179:O179)=ADM!S179,SUM(ADM!J179:O179)=ADM!S179,SUM(ADM!K179:O179)=ADM!S179,SUM(ADM!L179:O179)=ADM!S179,SUM(ADM!M179:O179)=ADM!S179,SUM(ADM!N179:O179)=ADM!S179),SUM(P179:R179),SUM(O179:R179)))","v":0},3,3,4,4,6,4,3,0,0,0,0,0,0,27]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},12,6,5,5,5,8,2,0,0,0,0,0,0,43,{"$f":"IF('School Resources'!M180=1,SUM(F180:J180),IF('School Resources'!N180=1,SUM(F180:L180),SUM(F180:K180)))","v":43},0,{"$f":"IF(SUM(ADM!N180:R180)=ADM!S180,SUM(N180:R180),IF(OR(SUM(ADM!F180:O180)=ADM!S180,SUM(ADM!G180:O180)=ADM!S180,SUM(ADM!H180:O180)=ADM!S180,SUM(ADM!I180:O180)=ADM!S180,SUM(ADM!J180:O180)=ADM!S180,SUM(ADM!K180:O180)=ADM!S180,SUM(ADM!L180:O180)=ADM!S180,SUM(ADM!M180:O180)=ADM!S180,SUM(ADM!N180:O180)=ADM!S180),SUM(P180:R180),SUM(O180:R180)))","v":0},2,2,1,1,0,1,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},12,8,13,11,6,8,6,0,0,0,0,0,0,64,{"$f":"IF('School Resources'!M181=1,SUM(F181:J181),IF('School Resources'!N181=1,SUM(F181:L181),SUM(F181:K181)))","v":64},0,{"$f":"IF(SUM(ADM!N181:R181)=ADM!S181,SUM(N181:R181),IF(OR(SUM(ADM!F181:O181)=ADM!S181,SUM(ADM!G181:O181)=ADM!S181,SUM(ADM!H181:O181)=ADM!S181,SUM(ADM!I181:O181)=ADM!S181,SUM(ADM!J181:O181)=ADM!S181,SUM(ADM!K181:O181)=ADM!S181,SUM(ADM!L181:O181)=ADM!S181,SUM(ADM!M181:O181)=ADM!S181,SUM(ADM!N181:O181)=ADM!S181),SUM(P181:R181),SUM(O181:R181)))","v":0},0,1,1,1,1,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},12,13,13,12,10,12,14,0,0,0,0,0,0,86,{"$f":"IF('School Resources'!M182=1,SUM(F182:J182),IF('School Resources'!N182=1,SUM(F182:L182),SUM(F182:K182)))","v":86},0,{"$f":"IF(SUM(ADM!N182:R182)=ADM!S182,SUM(N182:R182),IF(OR(SUM(ADM!F182:O182)=ADM!S182,SUM(ADM!G182:O182)=ADM!S182,SUM(ADM!H182:O182)=ADM!S182,SUM(ADM!I182:O182)=ADM!S182,SUM(ADM!J182:O182)=ADM!S182,SUM(ADM!K182:O182)=ADM!S182,SUM(ADM!L182:O182)=ADM!S182,SUM(ADM!M182:O182)=ADM!S182,SUM(ADM!N182:O182)=ADM!S182),SUM(P182:R182),SUM(O182:R182)))","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},0,0,0,0,0,0,0,20,14,16,17,15,12,94,{"$f":"IF('School Resources'!M183=1,SUM(F183:J183),IF('School Resources'!N183=1,SUM(F183:L183),SUM(F183:K183)))","v":0},34,{"$f":"IF(SUM(ADM!N183:R183)=ADM!S183,SUM(N183:R183),IF(OR(SUM(ADM!F183:O183)=ADM!S183,SUM(ADM!G183:O183)=ADM!S183,SUM(ADM!H183:O183)=ADM!S183,SUM(ADM!I183:O183)=ADM!S183,SUM(ADM!J183:O183)=ADM!S183,SUM(ADM!K183:O183)=ADM!S183,SUM(ADM!L183:O183)=ADM!S183,SUM(ADM!M183:O183)=ADM!S183,SUM(ADM!N183:O183)=ADM!S183),SUM(P183:R183),SUM(O183:R183)))","v":60},0,0,0,0,0,0,0,2,0,0,0,0,1,3]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},0,0,0,0,0,0,0,11,15,9,6,5,6,52,{"$f":"IF('School Resources'!M184=1,SUM(F184:J184),IF('School Resources'!N184=1,SUM(F184:L184),SUM(F184:K184)))","v":0},26,{"$f":"IF(SUM(ADM!N184:R184)=ADM!S184,SUM(N184:R184),IF(OR(SUM(ADM!F184:O184)=ADM!S184,SUM(ADM!G184:O184)=ADM!S184,SUM(ADM!H184:O184)=ADM!S184,SUM(ADM!I184:O184)=ADM!S184,SUM(ADM!J184:O184)=ADM!S184,SUM(ADM!K184:O184)=ADM!S184,SUM(ADM!L184:O184)=ADM!S184,SUM(ADM!M184:O184)=ADM!S184,SUM(ADM!N184:O184)=ADM!S184),SUM(P184:R184),SUM(O184:R184)))","v":26},0,0,0,0,0,0,0,1,3,2,0,0,0,6]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},22,20,14,24,8,0,0,0,0,0,0,0,0,88,{"$f":"IF('School Resources'!M185=1,SUM(F185:J185),IF('School Resources'!N185=1,SUM(F185:L185),SUM(F185:K185)))","v":88},0,{"$f":"IF(SUM(ADM!N185:R185)=ADM!S185,SUM(N185:R185),IF(OR(SUM(ADM!F185:O185)=ADM!S185,SUM(ADM!G185:O185)=ADM!S185,SUM(ADM!H185:O185)=ADM!S185,SUM(ADM!I185:O185)=ADM!S185,SUM(ADM!J185:O185)=ADM!S185,SUM(ADM!K185:O185)=ADM!S185,SUM(ADM!L185:O185)=ADM!S185,SUM(ADM!M185:O185)=ADM!S185,SUM(ADM!N185:O185)=ADM!S185),SUM(P185:R185),SUM(O185:R185)))","v":0},2,0,1,2,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},0,0,0,0,0,13,10,12,19,0,0,0,0,54,{"$f":"IF('School Resources'!M186=1,SUM(F186:J186),IF('School Resources'!N186=1,SUM(F186:L186),SUM(F186:K186)))","v":0},54,{"$f":"IF(SUM(ADM!N186:R186)=ADM!S186,SUM(N186:R186),IF(OR(SUM(ADM!F186:O186)=ADM!S186,SUM(ADM!G186:O186)=ADM!S186,SUM(ADM!H186:O186)=ADM!S186,SUM(ADM!I186:O186)=ADM!S186,SUM(ADM!J186:O186)=ADM!S186,SUM(ADM!K186:O186)=ADM!S186,SUM(ADM!L186:O186)=ADM!S186,SUM(ADM!M186:O186)=ADM!S186,SUM(ADM!N186:O186)=ADM!S186),SUM(P186:R186),SUM(O186:R186)))","v":0},0,0,0,0,0,3,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},0,0,0,0,0,0,0,0,0,12,7,4,7,30,{"$f":"IF('School Resources'!M187=1,SUM(F187:J187),IF('School Resources'!N187=1,SUM(F187:L187),SUM(F187:K187)))","v":0},0,{"$f":"IF(SUM(ADM!N187:R187)=ADM!S187,SUM(N187:R187),IF(OR(SUM(ADM!F187:O187)=ADM!S187,SUM(ADM!G187:O187)=ADM!S187,SUM(ADM!H187:O187)=ADM!S187,SUM(ADM!I187:O187)=ADM!S187,SUM(ADM!J187:O187)=ADM!S187,SUM(ADM!K187:O187)=ADM!S187,SUM(ADM!L187:O187)=ADM!S187,SUM(ADM!M187:O187)=ADM!S187,SUM(ADM!N187:O187)=ADM!S187),SUM(P187:R187),SUM(O187:R187)))","v":30},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},0,0,0,0,0,0,0,0,1,5,6,7,1,20,{"$f":"IF('School Resources'!M188=1,SUM(F188:J188),IF('School Resources'!N188=1,SUM(F188:L188),SUM(F188:K188)))","v":0},0,{"$f":"IF(SUM(ADM!N188:R188)=ADM!S188,SUM(N188:R188),IF(OR(SUM(ADM!F188:O188)=ADM!S188,SUM(ADM!G188:O188)=ADM!S188,SUM(ADM!H188:O188)=ADM!S188,SUM(ADM!I188:O188)=ADM!S188,SUM(ADM!J188:O188)=ADM!S188,SUM(ADM!K188:O188)=ADM!S188,SUM(ADM!L188:O188)=ADM!S188,SUM(ADM!M188:O188)=ADM!S188,SUM(ADM!N188:O188)=ADM!S188),SUM(P188:R188),SUM(O188:R188)))","v":20},0,0,0,0,0,0,0,0,0,0,0,1,0,1]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},36,48,37,35,0,0,0,0,0,0,0,0,0,156,{"$f":"IF('School Resources'!M189=1,SUM(F189:J189),IF('School Resources'!N189=1,SUM(F189:L189),SUM(F189:K189)))","v":156},0,{"$f":"IF(SUM(ADM!N189:R189)=ADM!S189,SUM(N189:R189),IF(OR(SUM(ADM!F189:O189)=ADM!S189,SUM(ADM!G189:O189)=ADM!S189,SUM(ADM!H189:O189)=ADM!S189,SUM(ADM!I189:O189)=ADM!S189,SUM(ADM!J189:O189)=ADM!S189,SUM(ADM!K189:O189)=ADM!S189,SUM(ADM!L189:O189)=ADM!S189,SUM(ADM!M189:O189)=ADM!S189,SUM(ADM!N189:O189)=ADM!S189),SUM(P189:R189),SUM(O189:R189)))","v":0},3,1,1,0,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},6,8,3,7,7,10,2,0,0,0,0,0,0,43,{"$f":"IF('School Resources'!M190=1,SUM(F190:J190),IF('School Resources'!N190=1,SUM(F190:L190),SUM(F190:K190)))","v":43},0,{"$f":"IF(SUM(ADM!N190:R190)=ADM!S190,SUM(N190:R190),IF(OR(SUM(ADM!F190:O190)=ADM!S190,SUM(ADM!G190:O190)=ADM!S190,SUM(ADM!H190:O190)=ADM!S190,SUM(ADM!I190:O190)=ADM!S190,SUM(ADM!J190:O190)=ADM!S190,SUM(ADM!K190:O190)=ADM!S190,SUM(ADM!L190:O190)=ADM!S190,SUM(ADM!M190:O190)=ADM!S190,SUM(ADM!N190:O190)=ADM!S190),SUM(P190:R190),SUM(O190:R190)))","v":0},0,0,0,1,1,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},35,48,36,42,0,0,0,0,0,0,0,0,0,161,{"$f":"IF('School Resources'!M191=1,SUM(F191:J191),IF('School Resources'!N191=1,SUM(F191:L191),SUM(F191:K191)))","v":161},0,{"$f":"IF(SUM(ADM!N191:R191)=ADM!S191,SUM(N191:R191),IF(OR(SUM(ADM!F191:O191)=ADM!S191,SUM(ADM!G191:O191)=ADM!S191,SUM(ADM!H191:O191)=ADM!S191,SUM(ADM!I191:O191)=ADM!S191,SUM(ADM!J191:O191)=ADM!S191,SUM(ADM!K191:O191)=ADM!S191,SUM(ADM!L191:O191)=ADM!S191,SUM(ADM!M191:O191)=ADM!S191,SUM(ADM!N191:O191)=ADM!S191),SUM(P191:R191),SUM(O191:R191)))","v":0},1,2,1,6,0,0,0,0,0,0,0,0,0,10]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},0,0,0,0,38,28,34,0,0,0,0,0,0,100,{"$f":"IF('School Resources'!M192=1,SUM(F192:J192),IF('School Resources'!N192=1,SUM(F192:L192),SUM(F192:K192)))","v":100},0,{"$f":"IF(SUM(ADM!N192:R192)=ADM!S192,SUM(N192:R192),IF(OR(SUM(ADM!F192:O192)=ADM!S192,SUM(ADM!G192:O192)=ADM!S192,SUM(ADM!H192:O192)=ADM!S192,SUM(ADM!I192:O192)=ADM!S192,SUM(ADM!J192:O192)=ADM!S192,SUM(ADM!K192:O192)=ADM!S192,SUM(ADM!L192:O192)=ADM!S192,SUM(ADM!M192:O192)=ADM!S192,SUM(ADM!N192:O192)=ADM!S192),SUM(P192:R192),SUM(O192:R192)))","v":0},0,0,0,0,3,3,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},0,0,0,0,40,39,42,0,0,0,0,0,0,121,{"$f":"IF('School Resources'!M193=1,SUM(F193:J193),IF('School Resources'!N193=1,SUM(F193:L193),SUM(F193:K193)))","v":121},0,{"$f":"IF(SUM(ADM!N193:R193)=ADM!S193,SUM(N193:R193),IF(OR(SUM(ADM!F193:O193)=ADM!S193,SUM(ADM!G193:O193)=ADM!S193,SUM(ADM!H193:O193)=ADM!S193,SUM(ADM!I193:O193)=ADM!S193,SUM(ADM!J193:O193)=ADM!S193,SUM(ADM!K193:O193)=ADM!S193,SUM(ADM!L193:O193)=ADM!S193,SUM(ADM!M193:O193)=ADM!S193,SUM(ADM!N193:O193)=ADM!S193),SUM(P193:R193),SUM(O193:R193)))","v":0},0,0,0,0,3,0,2,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},0,0,0,0,0,0,0,83,69,0,0,0,0,152,{"$f":"IF('School Resources'!M194=1,SUM(F194:J194),IF('School Resources'!N194=1,SUM(F194:L194),SUM(F194:K194)))","v":0},152,{"$f":"IF(SUM(ADM!N194:R194)=ADM!S194,SUM(N194:R194),IF(OR(SUM(ADM!F194:O194)=ADM!S194,SUM(ADM!G194:O194)=ADM!S194,SUM(ADM!H194:O194)=ADM!S194,SUM(ADM!I194:O194)=ADM!S194,SUM(ADM!J194:O194)=ADM!S194,SUM(ADM!K194:O194)=ADM!S194,SUM(ADM!L194:O194)=ADM!S194,SUM(ADM!M194:O194)=ADM!S194,SUM(ADM!N194:O194)=ADM!S194),SUM(P194:R194),SUM(O194:R194)))","v":0},0,0,0,0,0,0,0,3,3,0,0,0,0,6]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},0,0,0,0,0,0,0,11,5,5,4,2,6,{"$f":"SUM(F195:R195)","v":33},{"$f":"IF('School Resources'!M195=1,SUM(F195:J195),IF('School Resources'!N195=1,SUM(F195:L195),SUM(F195:K195)))","v":0},16,{"$f":"IF(SUM(ADM!N195:R195)=ADM!S195,SUM(N195:R195),IF(OR(SUM(ADM!F195:O195)=ADM!S195,SUM(ADM!G195:O195)=ADM!S195,SUM(ADM!H195:O195)=ADM!S195,SUM(ADM!I195:O195)=ADM!S195,SUM(ADM!J195:O195)=ADM!S195,SUM(ADM!K195:O195)=ADM!S195,SUM(ADM!L195:O195)=ADM!S195,SUM(ADM!M195:O195)=ADM!S195,SUM(ADM!N195:O195)=ADM!S195),SUM(P195:R195),SUM(O195:R195)))","v":17},0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(W195:AI195)","v":1}]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},0,0,0,0,0,0,0,0,0,72,68,55,48,243,{"$f":"IF('School Resources'!M196=1,SUM(F196:J196),IF('School Resources'!N196=1,SUM(F196:L196),SUM(F196:K196)))","v":0},0,{"$f":"IF(SUM(ADM!N196:R196)=ADM!S196,SUM(N196:R196),IF(OR(SUM(ADM!F196:O196)=ADM!S196,SUM(ADM!G196:O196)=ADM!S196,SUM(ADM!H196:O196)=ADM!S196,SUM(ADM!I196:O196)=ADM!S196,SUM(ADM!J196:O196)=ADM!S196,SUM(ADM!K196:O196)=ADM!S196,SUM(ADM!L196:O196)=ADM!S196,SUM(ADM!M196:O196)=ADM!S196,SUM(ADM!N196:O196)=ADM!S196),SUM(P196:R196),SUM(O196:R196)))","v":243},0,0,0,0,0,0,0,0,0,1,2,1,1,5]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},0,0,0,0,0,0,0,0,0,7,3,9,5,24,{"$f":"IF('School Resources'!M197=1,SUM(F197:J197),IF('School Resources'!N197=1,SUM(F197:L197),SUM(F197:K197)))","v":0},0,{"$f":"IF(SUM(ADM!N197:R197)=ADM!S197,SUM(N197:R197),IF(OR(SUM(ADM!F197:O197)=ADM!S197,SUM(ADM!G197:O197)=ADM!S197,SUM(ADM!H197:O197)=ADM!S197,SUM(ADM!I197:O197)=ADM!S197,SUM(ADM!J197:O197)=ADM!S197,SUM(ADM!K197:O197)=ADM!S197,SUM(ADM!L197:O197)=ADM!S197,SUM(ADM!M197:O197)=ADM!S197,SUM(ADM!N197:O197)=ADM!S197),SUM(P197:R197),SUM(O197:R197)))","v":24},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M198=1,SUM(F198:J198),IF('School Resources'!N198=1,SUM(F198:L198),SUM(F198:K198)))","v":0},0,{"$f":"IF(SUM(ADM!N198:R198)=ADM!S198,SUM(N198:R198),IF(OR(SUM(ADM!F198:O198)=ADM!S198,SUM(ADM!G198:O198)=ADM!S198,SUM(ADM!H198:O198)=ADM!S198,SUM(ADM!I198:O198)=ADM!S198,SUM(ADM!J198:O198)=ADM!S198,SUM(ADM!K198:O198)=ADM!S198,SUM(ADM!L198:O198)=ADM!S198,SUM(ADM!M198:O198)=ADM!S198,SUM(ADM!N198:O198)=ADM!S198),SUM(P198:R198),SUM(O198:R198)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},21,15,17,12,12,15,0,0,0,0,0,0,0,92,{"$f":"IF('School Resources'!M199=1,SUM(F199:J199),IF('School Resources'!N199=1,SUM(F199:L199),SUM(F199:K199)))","v":92},0,{"$f":"IF(SUM(ADM!N199:R199)=ADM!S199,SUM(N199:R199),IF(OR(SUM(ADM!F199:O199)=ADM!S199,SUM(ADM!G199:O199)=ADM!S199,SUM(ADM!H199:O199)=ADM!S199,SUM(ADM!I199:O199)=ADM!S199,SUM(ADM!J199:O199)=ADM!S199,SUM(ADM!K199:O199)=ADM!S199,SUM(ADM!L199:O199)=ADM!S199,SUM(ADM!M199:O199)=ADM!S199,SUM(ADM!N199:O199)=ADM!S199),SUM(P199:R199),SUM(O199:R199)))","v":0},0,0,1,0,1,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},41,38,41,34,33,36,0,0,0,0,0,0,0,223,{"$f":"IF('School Resources'!M200=1,SUM(F200:J200),IF('School Resources'!N200=1,SUM(F200:L200),SUM(F200:K200)))","v":223},{"$f":"SUM(F200:R200)-T200-V200","v":0},{"$f":"IF(SUM(ADM!N200:R200)=ADM!S200,SUM(N200:R200),IF(OR(SUM(ADM!F200:O200)=ADM!S200,SUM(ADM!G200:O200)=ADM!S200,SUM(ADM!H200:O200)=ADM!S200,SUM(ADM!I200:O200)=ADM!S200,SUM(ADM!J200:O200)=ADM!S200,SUM(ADM!K200:O200)=ADM!S200,SUM(ADM!L200:O200)=ADM!S200,SUM(ADM!M200:O200)=ADM!S200,SUM(ADM!N200:O200)=ADM!S200),SUM(P200:R200),SUM(O200:R200)))","v":0},9,7,9,5,4,3,0,0,0,0,0,0,0,37]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},41,29,31,39,35,30,0,0,0,0,0,0,0,205,{"$f":"IF('School Resources'!M201=1,SUM(F201:J201),IF('School Resources'!N201=1,SUM(F201:L201),SUM(F201:K201)))","v":205},0,{"$f":"IF(SUM(ADM!N201:R201)=ADM!S201,SUM(N201:R201),IF(OR(SUM(ADM!F201:O201)=ADM!S201,SUM(ADM!G201:O201)=ADM!S201,SUM(ADM!H201:O201)=ADM!S201,SUM(ADM!I201:O201)=ADM!S201,SUM(ADM!J201:O201)=ADM!S201,SUM(ADM!K201:O201)=ADM!S201,SUM(ADM!L201:O201)=ADM!S201,SUM(ADM!M201:O201)=ADM!S201,SUM(ADM!N201:O201)=ADM!S201),SUM(P201:R201),SUM(O201:R201)))","v":0},1,2,2,3,2,2,0,0,0,0,0,0,0,12]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},15,15,23,16,13,25,0,0,0,0,0,0,0,107,{"$f":"IF('School Resources'!M202=1,SUM(F202:J202),IF('School Resources'!N202=1,SUM(F202:L202),SUM(F202:K202)))","v":107},0,{"$f":"IF(SUM(ADM!N202:R202)=ADM!S202,SUM(N202:R202),IF(OR(SUM(ADM!F202:O202)=ADM!S202,SUM(ADM!G202:O202)=ADM!S202,SUM(ADM!H202:O202)=ADM!S202,SUM(ADM!I202:O202)=ADM!S202,SUM(ADM!J202:O202)=ADM!S202,SUM(ADM!K202:O202)=ADM!S202,SUM(ADM!L202:O202)=ADM!S202,SUM(ADM!M202:O202)=ADM!S202,SUM(ADM!N202:O202)=ADM!S202),SUM(P202:R202),SUM(O202:R202)))","v":0},3,0,5,4,3,8,0,0,0,0,0,0,0,23]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},27,22,24,23,19,22,0,0,0,0,0,0,0,137,{"$f":"IF('School Resources'!M203=1,SUM(F203:J203),IF('School Resources'!N203=1,SUM(F203:L203),SUM(F203:K203)))","v":137},0,{"$f":"IF(SUM(ADM!N203:R203)=ADM!S203,SUM(N203:R203),IF(OR(SUM(ADM!F203:O203)=ADM!S203,SUM(ADM!G203:O203)=ADM!S203,SUM(ADM!H203:O203)=ADM!S203,SUM(ADM!I203:O203)=ADM!S203,SUM(ADM!J203:O203)=ADM!S203,SUM(ADM!K203:O203)=ADM!S203,SUM(ADM!L203:O203)=ADM!S203,SUM(ADM!M203:O203)=ADM!S203,SUM(ADM!N203:O203)=ADM!S203),SUM(P203:R203),SUM(O203:R203)))","v":0},1,0,0,0,2,1,0,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},27,28,24,24,15,23,0,0,0,0,0,0,0,141,{"$f":"IF('School Resources'!M204=1,SUM(F204:J204),IF('School Resources'!N204=1,SUM(F204:L204),SUM(F204:K204)))","v":141},0,{"$f":"IF(SUM(ADM!N204:R204)=ADM!S204,SUM(N204:R204),IF(OR(SUM(ADM!F204:O204)=ADM!S204,SUM(ADM!G204:O204)=ADM!S204,SUM(ADM!H204:O204)=ADM!S204,SUM(ADM!I204:O204)=ADM!S204,SUM(ADM!J204:O204)=ADM!S204,SUM(ADM!K204:O204)=ADM!S204,SUM(ADM!L204:O204)=ADM!S204,SUM(ADM!M204:O204)=ADM!S204,SUM(ADM!N204:O204)=ADM!S204),SUM(P204:R204),SUM(O204:R204)))","v":0},2,2,0,1,1,0,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},21,23,24,18,16,19,0,0,0,0,0,0,0,121,{"$f":"IF('School Resources'!M205=1,SUM(F205:J205),IF('School Resources'!N205=1,SUM(F205:L205),SUM(F205:K205)))","v":121},0,{"$f":"IF(SUM(ADM!N205:R205)=ADM!S205,SUM(N205:R205),IF(OR(SUM(ADM!F205:O205)=ADM!S205,SUM(ADM!G205:O205)=ADM!S205,SUM(ADM!H205:O205)=ADM!S205,SUM(ADM!I205:O205)=ADM!S205,SUM(ADM!J205:O205)=ADM!S205,SUM(ADM!K205:O205)=ADM!S205,SUM(ADM!L205:O205)=ADM!S205,SUM(ADM!M205:O205)=ADM!S205,SUM(ADM!N205:O205)=ADM!S205),SUM(P205:R205),SUM(O205:R205)))","v":0},0,0,1,1,1,0,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},27,25,28,27,27,24,0,0,0,0,0,0,0,158,{"$f":"IF('School Resources'!M206=1,SUM(F206:J206),IF('School Resources'!N206=1,SUM(F206:L206),SUM(F206:K206)))","v":158},0,{"$f":"IF(SUM(ADM!N206:R206)=ADM!S206,SUM(N206:R206),IF(OR(SUM(ADM!F206:O206)=ADM!S206,SUM(ADM!G206:O206)=ADM!S206,SUM(ADM!H206:O206)=ADM!S206,SUM(ADM!I206:O206)=ADM!S206,SUM(ADM!J206:O206)=ADM!S206,SUM(ADM!K206:O206)=ADM!S206,SUM(ADM!L206:O206)=ADM!S206,SUM(ADM!M206:O206)=ADM!S206,SUM(ADM!N206:O206)=ADM!S206),SUM(P206:R206),SUM(O206:R206)))","v":0},1,1,0,1,1,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},24,38,22,29,28,24,0,0,0,0,0,0,0,165,{"$f":"IF('School Resources'!M207=1,SUM(F207:J207),IF('School Resources'!N207=1,SUM(F207:L207),SUM(F207:K207)))","v":165},0,{"$f":"IF(SUM(ADM!N207:R207)=ADM!S207,SUM(N207:R207),IF(OR(SUM(ADM!F207:O207)=ADM!S207,SUM(ADM!G207:O207)=ADM!S207,SUM(ADM!H207:O207)=ADM!S207,SUM(ADM!I207:O207)=ADM!S207,SUM(ADM!J207:O207)=ADM!S207,SUM(ADM!K207:O207)=ADM!S207,SUM(ADM!L207:O207)=ADM!S207,SUM(ADM!M207:O207)=ADM!S207,SUM(ADM!N207:O207)=ADM!S207),SUM(P207:R207),SUM(O207:R207)))","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},52,60,30,33,28,36,0,0,0,0,0,0,0,239,{"$f":"IF('School Resources'!M208=1,SUM(F208:J208),IF('School Resources'!N208=1,SUM(F208:L208),SUM(F208:K208)))","v":239},0,{"$f":"IF(SUM(ADM!N208:R208)=ADM!S208,SUM(N208:R208),IF(OR(SUM(ADM!F208:O208)=ADM!S208,SUM(ADM!G208:O208)=ADM!S208,SUM(ADM!H208:O208)=ADM!S208,SUM(ADM!I208:O208)=ADM!S208,SUM(ADM!J208:O208)=ADM!S208,SUM(ADM!K208:O208)=ADM!S208,SUM(ADM!L208:O208)=ADM!S208,SUM(ADM!M208:O208)=ADM!S208,SUM(ADM!N208:O208)=ADM!S208),SUM(P208:R208),SUM(O208:R208)))","v":0},15,14,10,9,11,13,0,0,0,0,0,0,0,72]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},29,31,32,31,24,24,0,0,0,0,0,0,0,171,{"$f":"IF('School Resources'!M209=1,SUM(F209:J209),IF('School Resources'!N209=1,SUM(F209:L209),SUM(F209:K209)))","v":171},0,{"$f":"IF(SUM(ADM!N209:R209)=ADM!S209,SUM(N209:R209),IF(OR(SUM(ADM!F209:O209)=ADM!S209,SUM(ADM!G209:O209)=ADM!S209,SUM(ADM!H209:O209)=ADM!S209,SUM(ADM!I209:O209)=ADM!S209,SUM(ADM!J209:O209)=ADM!S209,SUM(ADM!K209:O209)=ADM!S209,SUM(ADM!L209:O209)=ADM!S209,SUM(ADM!M209:O209)=ADM!S209,SUM(ADM!N209:O209)=ADM!S209),SUM(P209:R209),SUM(O209:R209)))","v":0},0,0,1,0,1,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},15,20,19,8,12,10,0,0,0,0,0,0,0,84,{"$f":"IF('School Resources'!M210=1,SUM(F210:J210),IF('School Resources'!N210=1,SUM(F210:L210),SUM(F210:K210)))","v":84},0,{"$f":"IF(SUM(ADM!N210:R210)=ADM!S210,SUM(N210:R210),IF(OR(SUM(ADM!F210:O210)=ADM!S210,SUM(ADM!G210:O210)=ADM!S210,SUM(ADM!H210:O210)=ADM!S210,SUM(ADM!I210:O210)=ADM!S210,SUM(ADM!J210:O210)=ADM!S210,SUM(ADM!K210:O210)=ADM!S210,SUM(ADM!L210:O210)=ADM!S210,SUM(ADM!M210:O210)=ADM!S210,SUM(ADM!N210:O210)=ADM!S210),SUM(P210:R210),SUM(O210:R210)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},29,37,21,24,40,35,0,0,0,0,0,0,0,186,{"$f":"IF('School Resources'!M211=1,SUM(F211:J211),IF('School Resources'!N211=1,SUM(F211:L211),SUM(F211:K211)))","v":186},0,{"$f":"IF(SUM(ADM!N211:R211)=ADM!S211,SUM(N211:R211),IF(OR(SUM(ADM!F211:O211)=ADM!S211,SUM(ADM!G211:O211)=ADM!S211,SUM(ADM!H211:O211)=ADM!S211,SUM(ADM!I211:O211)=ADM!S211,SUM(ADM!J211:O211)=ADM!S211,SUM(ADM!K211:O211)=ADM!S211,SUM(ADM!L211:O211)=ADM!S211,SUM(ADM!M211:O211)=ADM!S211,SUM(ADM!N211:O211)=ADM!S211),SUM(P211:R211),SUM(O211:R211)))","v":0},0,0,0,2,0,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},4,7,8,4,6,13,13,15,8,0,0,0,0,78,{"$f":"IF('School Resources'!M212=1,SUM(F212:J212),IF('School Resources'!N212=1,SUM(F212:L212),SUM(F212:K212)))","v":42},36,{"$f":"IF(SUM(ADM!N212:R212)=ADM!S212,SUM(N212:R212),IF(OR(SUM(ADM!F212:O212)=ADM!S212,SUM(ADM!G212:O212)=ADM!S212,SUM(ADM!H212:O212)=ADM!S212,SUM(ADM!I212:O212)=ADM!S212,SUM(ADM!J212:O212)=ADM!S212,SUM(ADM!K212:O212)=ADM!S212,SUM(ADM!L212:O212)=ADM!S212,SUM(ADM!M212:O212)=ADM!S212,SUM(ADM!N212:O212)=ADM!S212),SUM(P212:R212),SUM(O212:R212)))","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},0,0,0,0,1,0,0,0,0,0,0,0,0,1,{"$f":"IF('School Resources'!M213=1,SUM(F213:J213),IF('School Resources'!N213=1,SUM(F213:L213),SUM(F213:K213)))","v":1},0,{"$f":"IF(SUM(ADM!N213:R213)=ADM!S213,SUM(N213:R213),IF(OR(SUM(ADM!F213:O213)=ADM!S213,SUM(ADM!G213:O213)=ADM!S213,SUM(ADM!H213:O213)=ADM!S213,SUM(ADM!I213:O213)=ADM!S213,SUM(ADM!J213:O213)=ADM!S213,SUM(ADM!K213:O213)=ADM!S213,SUM(ADM!L213:O213)=ADM!S213,SUM(ADM!M213:O213)=ADM!S213,SUM(ADM!N213:O213)=ADM!S213),SUM(P213:R213),SUM(O213:R213)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M214=1,SUM(F214:J214),IF('School Resources'!N214=1,SUM(F214:L214),SUM(F214:K214)))","v":0},0,{"$f":"IF(SUM(ADM!N214:R214)=ADM!S214,SUM(N214:R214),IF(OR(SUM(ADM!F214:O214)=ADM!S214,SUM(ADM!G214:O214)=ADM!S214,SUM(ADM!H214:O214)=ADM!S214,SUM(ADM!I214:O214)=ADM!S214,SUM(ADM!J214:O214)=ADM!S214,SUM(ADM!K214:O214)=ADM!S214,SUM(ADM!L214:O214)=ADM!S214,SUM(ADM!M214:O214)=ADM!S214,SUM(ADM!N214:O214)=ADM!S214),SUM(P214:R214),SUM(O214:R214)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},11,14,15,16,17,16,0,0,0,0,0,0,0,89,{"$f":"IF('School Resources'!M215=1,SUM(F215:J215),IF('School Resources'!N215=1,SUM(F215:L215),SUM(F215:K215)))","v":89},0,{"$f":"IF(SUM(ADM!N215:R215)=ADM!S215,SUM(N215:R215),IF(OR(SUM(ADM!F215:O215)=ADM!S215,SUM(ADM!G215:O215)=ADM!S215,SUM(ADM!H215:O215)=ADM!S215,SUM(ADM!I215:O215)=ADM!S215,SUM(ADM!J215:O215)=ADM!S215,SUM(ADM!K215:O215)=ADM!S215,SUM(ADM!L215:O215)=ADM!S215,SUM(ADM!M215:O215)=ADM!S215,SUM(ADM!N215:O215)=ADM!S215),SUM(P215:R215),SUM(O215:R215)))","v":0},1,1,1,2,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},19,20,19,18,21,25,0,0,0,0,0,0,0,122,{"$f":"IF('School Resources'!M216=1,SUM(F216:J216),IF('School Resources'!N216=1,SUM(F216:L216),SUM(F216:K216)))","v":122},0,{"$f":"IF(SUM(ADM!N216:R216)=ADM!S216,SUM(N216:R216),IF(OR(SUM(ADM!F216:O216)=ADM!S216,SUM(ADM!G216:O216)=ADM!S216,SUM(ADM!H216:O216)=ADM!S216,SUM(ADM!I216:O216)=ADM!S216,SUM(ADM!J216:O216)=ADM!S216,SUM(ADM!K216:O216)=ADM!S216,SUM(ADM!L216:O216)=ADM!S216,SUM(ADM!M216:O216)=ADM!S216,SUM(ADM!N216:O216)=ADM!S216),SUM(P216:R216),SUM(O216:R216)))","v":0},0,3,0,4,3,2,0,0,0,0,0,0,0,12]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},20,19,20,13,17,19,0,0,0,0,0,0,0,108,{"$f":"IF('School Resources'!M217=1,SUM(F217:J217),IF('School Resources'!N217=1,SUM(F217:L217),SUM(F217:K217)))","v":108},0,{"$f":"IF(SUM(ADM!N217:R217)=ADM!S217,SUM(N217:R217),IF(OR(SUM(ADM!F217:O217)=ADM!S217,SUM(ADM!G217:O217)=ADM!S217,SUM(ADM!H217:O217)=ADM!S217,SUM(ADM!I217:O217)=ADM!S217,SUM(ADM!J217:O217)=ADM!S217,SUM(ADM!K217:O217)=ADM!S217,SUM(ADM!L217:O217)=ADM!S217,SUM(ADM!M217:O217)=ADM!S217,SUM(ADM!N217:O217)=ADM!S217),SUM(P217:R217),SUM(O217:R217)))","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},24,29,23,24,24,28,0,0,0,0,0,0,0,152,{"$f":"IF('School Resources'!M218=1,SUM(F218:J218),IF('School Resources'!N218=1,SUM(F218:L218),SUM(F218:K218)))","v":152},0,{"$f":"IF(SUM(ADM!N218:R218)=ADM!S218,SUM(N218:R218),IF(OR(SUM(ADM!F218:O218)=ADM!S218,SUM(ADM!G218:O218)=ADM!S218,SUM(ADM!H218:O218)=ADM!S218,SUM(ADM!I218:O218)=ADM!S218,SUM(ADM!J218:O218)=ADM!S218,SUM(ADM!K218:O218)=ADM!S218,SUM(ADM!L218:O218)=ADM!S218,SUM(ADM!M218:O218)=ADM!S218,SUM(ADM!N218:O218)=ADM!S218),SUM(P218:R218),SUM(O218:R218)))","v":0},0,1,3,1,2,3,0,0,0,0,0,0,0,10]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M219=1,SUM(F219:J219),IF('School Resources'!N219=1,SUM(F219:L219),SUM(F219:K219)))","v":0},0,{"$f":"IF(SUM(ADM!N219:R219)=ADM!S219,SUM(N219:R219),IF(OR(SUM(ADM!F219:O219)=ADM!S219,SUM(ADM!G219:O219)=ADM!S219,SUM(ADM!H219:O219)=ADM!S219,SUM(ADM!I219:O219)=ADM!S219,SUM(ADM!J219:O219)=ADM!S219,SUM(ADM!K219:O219)=ADM!S219,SUM(ADM!L219:O219)=ADM!S219,SUM(ADM!M219:O219)=ADM!S219,SUM(ADM!N219:O219)=ADM!S219),SUM(P219:R219),SUM(O219:R219)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},6,4,3,6,7,2,5,4,3,0,0,0,0,40,{"$f":"IF('School Resources'!M220=1,SUM(F220:J220),IF('School Resources'!N220=1,SUM(F220:L220),SUM(F220:K220)))","v":28},12,{"$f":"IF(SUM(ADM!N220:R220)=ADM!S220,SUM(N220:R220),IF(OR(SUM(ADM!F220:O220)=ADM!S220,SUM(ADM!G220:O220)=ADM!S220,SUM(ADM!H220:O220)=ADM!S220,SUM(ADM!I220:O220)=ADM!S220,SUM(ADM!J220:O220)=ADM!S220,SUM(ADM!K220:O220)=ADM!S220,SUM(ADM!L220:O220)=ADM!S220,SUM(ADM!M220:O220)=ADM!S220,SUM(ADM!N220:O220)=ADM!S220),SUM(P220:R220),SUM(O220:R220)))","v":0},1,0,0,0,1,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},25,30,19,13,19,10,0,0,0,0,0,0,0,116,{"$f":"IF('School Resources'!M221=1,SUM(F221:J221),IF('School Resources'!N221=1,SUM(F221:L221),SUM(F221:K221)))","v":116},0,{"$f":"IF(SUM(ADM!N221:R221)=ADM!S221,SUM(N221:R221),IF(OR(SUM(ADM!F221:O221)=ADM!S221,SUM(ADM!G221:O221)=ADM!S221,SUM(ADM!H221:O221)=ADM!S221,SUM(ADM!I221:O221)=ADM!S221,SUM(ADM!J221:O221)=ADM!S221,SUM(ADM!K221:O221)=ADM!S221,SUM(ADM!L221:O221)=ADM!S221,SUM(ADM!M221:O221)=ADM!S221,SUM(ADM!N221:O221)=ADM!S221),SUM(P221:R221),SUM(O221:R221)))","v":0},1,1,1,1,1,1,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},19,24,23,23,24,23,0,0,0,0,0,0,0,136,{"$f":"IF('School Resources'!M222=1,SUM(F222:J222),IF('School Resources'!N222=1,SUM(F222:L222),SUM(F222:K222)))","v":136},0,{"$f":"IF(SUM(ADM!N222:R222)=ADM!S222,SUM(N222:R222),IF(OR(SUM(ADM!F222:O222)=ADM!S222,SUM(ADM!G222:O222)=ADM!S222,SUM(ADM!H222:O222)=ADM!S222,SUM(ADM!I222:O222)=ADM!S222,SUM(ADM!J222:O222)=ADM!S222,SUM(ADM!K222:O222)=ADM!S222,SUM(ADM!L222:O222)=ADM!S222,SUM(ADM!M222:O222)=ADM!S222,SUM(ADM!N222:O222)=ADM!S222),SUM(P222:R222),SUM(O222:R222)))","v":0},0,0,1,0,2,2,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},0,0,0,0,0,0,27,41,21,17,0,0,0,106,{"$f":"IF('School Resources'!M223=1,SUM(F223:J223),IF('School Resources'!N223=1,SUM(F223:L223),SUM(F223:K223)))","v":0},106,{"$f":"IF(SUM(ADM!N223:R223)=ADM!S223,SUM(N223:R223),IF(OR(SUM(ADM!F223:O223)=ADM!S223,SUM(ADM!G223:O223)=ADM!S223,SUM(ADM!H223:O223)=ADM!S223,SUM(ADM!I223:O223)=ADM!S223,SUM(ADM!J223:O223)=ADM!S223,SUM(ADM!K223:O223)=ADM!S223,SUM(ADM!L223:O223)=ADM!S223,SUM(ADM!M223:O223)=ADM!S223,SUM(ADM!N223:O223)=ADM!S223),SUM(P223:R223),SUM(O223:R223)))","v":0},0,0,0,0,0,0,1,0,2,0,0,0,0,3]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},18,18,13,16,13,7,0,0,0,0,0,0,0,{"$f":"SUM(F224:R224)","v":85},{"$f":"IF('School Resources'!M224=1,SUM(F224:J224),IF('School Resources'!N224=1,SUM(F224:L224),SUM(F224:K224)))","v":85},{"$f":"SUM(F224:R224)-T224-V224","v":0},{"$f":"IF(SUM(ADM!N224:R224)=ADM!S224,SUM(N224:R224),IF(OR(SUM(ADM!F224:O224)=ADM!S224,SUM(ADM!G224:O224)=ADM!S224,SUM(ADM!H224:O224)=ADM!S224,SUM(ADM!I224:O224)=ADM!S224,SUM(ADM!J224:O224)=ADM!S224,SUM(ADM!K224:O224)=ADM!S224,SUM(ADM!L224:O224)=ADM!S224,SUM(ADM!M224:O224)=ADM!S224,SUM(ADM!N224:O224)=ADM!S224),SUM(P224:R224),SUM(O224:R224)))","v":0},3,0,0,2,1,0,0,0,0,0,0,0,0,{"$f":"SUM(W224:AI224)","v":6}]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},0,0,0,0,0,0,25,46,49,0,0,0,0,120,{"$f":"IF('School Resources'!M225=1,SUM(F225:J225),IF('School Resources'!N225=1,SUM(F225:L225),SUM(F225:K225)))","v":0},120,{"$f":"IF(SUM(ADM!N225:R225)=ADM!S225,SUM(N225:R225),IF(OR(SUM(ADM!F225:O225)=ADM!S225,SUM(ADM!G225:O225)=ADM!S225,SUM(ADM!H225:O225)=ADM!S225,SUM(ADM!I225:O225)=ADM!S225,SUM(ADM!J225:O225)=ADM!S225,SUM(ADM!K225:O225)=ADM!S225,SUM(ADM!L225:O225)=ADM!S225,SUM(ADM!M225:O225)=ADM!S225,SUM(ADM!N225:O225)=ADM!S225),SUM(P225:R225),SUM(O225:R225)))","v":0},0,0,0,0,0,0,1,2,2,0,0,0,0,5]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},8,10,10,8,10,9,12,16,10,8,10,11,5,127,{"$f":"IF('School Resources'!M226=1,SUM(F226:J226),IF('School Resources'!N226=1,SUM(F226:L226),SUM(F226:K226)))","v":55},38,{"$f":"IF(SUM(ADM!N226:R226)=ADM!S226,SUM(N226:R226),IF(OR(SUM(ADM!F226:O226)=ADM!S226,SUM(ADM!G226:O226)=ADM!S226,SUM(ADM!H226:O226)=ADM!S226,SUM(ADM!I226:O226)=ADM!S226,SUM(ADM!J226:O226)=ADM!S226,SUM(ADM!K226:O226)=ADM!S226,SUM(ADM!L226:O226)=ADM!S226,SUM(ADM!M226:O226)=ADM!S226,SUM(ADM!N226:O226)=ADM!S226),SUM(P226:R226),SUM(O226:R226)))","v":34},2,2,4,2,1,1,2,5,2,1,1,2,0,25]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},0,0,0,0,0,0,122,117,107,0,0,0,0,346,{"$f":"IF('School Resources'!M227=1,SUM(F227:J227),IF('School Resources'!N227=1,SUM(F227:L227),SUM(F227:K227)))","v":0},346,{"$f":"IF(SUM(ADM!N227:R227)=ADM!S227,SUM(N227:R227),IF(OR(SUM(ADM!F227:O227)=ADM!S227,SUM(ADM!G227:O227)=ADM!S227,SUM(ADM!H227:O227)=ADM!S227,SUM(ADM!I227:O227)=ADM!S227,SUM(ADM!J227:O227)=ADM!S227,SUM(ADM!K227:O227)=ADM!S227,SUM(ADM!L227:O227)=ADM!S227,SUM(ADM!M227:O227)=ADM!S227,SUM(ADM!N227:O227)=ADM!S227),SUM(P227:R227),SUM(O227:R227)))","v":0},0,0,0,0,0,0,2,1,1,0,0,0,0,4]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},0,0,0,0,0,0,129,129,98,0,0,0,0,356,{"$f":"IF('School Resources'!M228=1,SUM(F228:J228),IF('School Resources'!N228=1,SUM(F228:L228),SUM(F228:K228)))","v":0},356,{"$f":"IF(SUM(ADM!N228:R228)=ADM!S228,SUM(N228:R228),IF(OR(SUM(ADM!F228:O228)=ADM!S228,SUM(ADM!G228:O228)=ADM!S228,SUM(ADM!H228:O228)=ADM!S228,SUM(ADM!I228:O228)=ADM!S228,SUM(ADM!J228:O228)=ADM!S228,SUM(ADM!K228:O228)=ADM!S228,SUM(ADM!L228:O228)=ADM!S228,SUM(ADM!M228:O228)=ADM!S228,SUM(ADM!N228:O228)=ADM!S228),SUM(P228:R228),SUM(O228:R228)))","v":0},0,0,0,0,0,0,6,5,7,0,0,0,0,18]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},0,0,0,0,0,0,105,107,96,0,0,0,0,308,{"$f":"IF('School Resources'!M229=1,SUM(F229:J229),IF('School Resources'!N229=1,SUM(F229:L229),SUM(F229:K229)))","v":0},308,{"$f":"IF(SUM(ADM!N229:R229)=ADM!S229,SUM(N229:R229),IF(OR(SUM(ADM!F229:O229)=ADM!S229,SUM(ADM!G229:O229)=ADM!S229,SUM(ADM!H229:O229)=ADM!S229,SUM(ADM!I229:O229)=ADM!S229,SUM(ADM!J229:O229)=ADM!S229,SUM(ADM!K229:O229)=ADM!S229,SUM(ADM!L229:O229)=ADM!S229,SUM(ADM!M229:O229)=ADM!S229,SUM(ADM!N229:O229)=ADM!S229),SUM(P229:R229),SUM(O229:R229)))","v":0},0,0,0,0,0,0,6,7,9,0,0,0,0,22]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},0,0,0,0,0,0,0,0,0,180,177,134,113,604,{"$f":"IF('School Resources'!M230=1,SUM(F230:J230),IF('School Resources'!N230=1,SUM(F230:L230),SUM(F230:K230)))","v":0},0,{"$f":"IF(SUM(ADM!N230:R230)=ADM!S230,SUM(N230:R230),IF(OR(SUM(ADM!F230:O230)=ADM!S230,SUM(ADM!G230:O230)=ADM!S230,SUM(ADM!H230:O230)=ADM!S230,SUM(ADM!I230:O230)=ADM!S230,SUM(ADM!J230:O230)=ADM!S230,SUM(ADM!K230:O230)=ADM!S230,SUM(ADM!L230:O230)=ADM!S230,SUM(ADM!M230:O230)=ADM!S230,SUM(ADM!N230:O230)=ADM!S230),SUM(P230:R230),SUM(O230:R230)))","v":604},0,0,0,0,0,0,0,0,0,9,10,10,4,33]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},0,0,0,0,0,0,0,0,0,161,165,122,127,575,{"$f":"IF('School Resources'!M231=1,SUM(F231:J231),IF('School Resources'!N231=1,SUM(F231:L231),SUM(F231:K231)))","v":0},0,{"$f":"IF(SUM(ADM!N231:R231)=ADM!S231,SUM(N231:R231),IF(OR(SUM(ADM!F231:O231)=ADM!S231,SUM(ADM!G231:O231)=ADM!S231,SUM(ADM!H231:O231)=ADM!S231,SUM(ADM!I231:O231)=ADM!S231,SUM(ADM!J231:O231)=ADM!S231,SUM(ADM!K231:O231)=ADM!S231,SUM(ADM!L231:O231)=ADM!S231,SUM(ADM!M231:O231)=ADM!S231,SUM(ADM!N231:O231)=ADM!S231),SUM(P231:R231),SUM(O231:R231)))","v":575},0,0,0,0,0,0,0,0,0,4,9,4,8,25]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},0,0,0,0,0,0,0,0,1,26,33,43,36,139,{"$f":"IF('School Resources'!M232=1,SUM(F232:J232),IF('School Resources'!N232=1,SUM(F232:L232),SUM(F232:K232)))","v":0},0,{"$f":"IF(SUM(ADM!N232:R232)=ADM!S232,SUM(N232:R232),IF(OR(SUM(ADM!F232:O232)=ADM!S232,SUM(ADM!G232:O232)=ADM!S232,SUM(ADM!H232:O232)=ADM!S232,SUM(ADM!I232:O232)=ADM!S232,SUM(ADM!J232:O232)=ADM!S232,SUM(ADM!K232:O232)=ADM!S232,SUM(ADM!L232:O232)=ADM!S232,SUM(ADM!M232:O232)=ADM!S232,SUM(ADM!N232:O232)=ADM!S232),SUM(P232:R232),SUM(O232:R232)))","v":139},0,0,0,0,0,0,0,0,0,0,3,1,1,5]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},1,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF('School Resources'!M233=1,SUM(F233:J233),IF('School Resources'!N233=1,SUM(F233:L233),SUM(F233:K233)))","v":1},0,{"$f":"IF(SUM(ADM!N233:R233)=ADM!S233,SUM(N233:R233),IF(OR(SUM(ADM!F233:O233)=ADM!S233,SUM(ADM!G233:O233)=ADM!S233,SUM(ADM!H233:O233)=ADM!S233,SUM(ADM!I233:O233)=ADM!S233,SUM(ADM!J233:O233)=ADM!S233,SUM(ADM!K233:O233)=ADM!S233,SUM(ADM!L233:O233)=ADM!S233,SUM(ADM!M233:O233)=ADM!S233,SUM(ADM!N233:O233)=ADM!S233),SUM(P233:R233),SUM(O233:R233)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},9,5,12,8,9,9,0,0,0,0,0,0,0,52,{"$f":"IF('School Resources'!M234=1,SUM(F234:J234),IF('School Resources'!N234=1,SUM(F234:L234),SUM(F234:K234)))","v":52},0,{"$f":"IF(SUM(ADM!N234:R234)=ADM!S234,SUM(N234:R234),IF(OR(SUM(ADM!F234:O234)=ADM!S234,SUM(ADM!G234:O234)=ADM!S234,SUM(ADM!H234:O234)=ADM!S234,SUM(ADM!I234:O234)=ADM!S234,SUM(ADM!J234:O234)=ADM!S234,SUM(ADM!K234:O234)=ADM!S234,SUM(ADM!L234:O234)=ADM!S234,SUM(ADM!M234:O234)=ADM!S234,SUM(ADM!N234:O234)=ADM!S234),SUM(P234:R234),SUM(O234:R234)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},0,0,0,0,0,0,18,28,36,0,0,0,0,82,{"$f":"IF('School Resources'!M235=1,SUM(F235:J235),IF('School Resources'!N235=1,SUM(F235:L235),SUM(F235:K235)))","v":0},82,{"$f":"IF(SUM(ADM!N235:R235)=ADM!S235,SUM(N235:R235),IF(OR(SUM(ADM!F235:O235)=ADM!S235,SUM(ADM!G235:O235)=ADM!S235,SUM(ADM!H235:O235)=ADM!S235,SUM(ADM!I235:O235)=ADM!S235,SUM(ADM!J235:O235)=ADM!S235,SUM(ADM!K235:O235)=ADM!S235,SUM(ADM!L235:O235)=ADM!S235,SUM(ADM!M235:O235)=ADM!S235,SUM(ADM!N235:O235)=ADM!S235),SUM(P235:R235),SUM(O235:R235)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},0,0,0,0,0,0,0,0,0,32,23,22,5,82,{"$f":"IF('School Resources'!M236=1,SUM(F236:J236),IF('School Resources'!N236=1,SUM(F236:L236),SUM(F236:K236)))","v":0},0,{"$f":"IF(SUM(ADM!N236:R236)=ADM!S236,SUM(N236:R236),IF(OR(SUM(ADM!F236:O236)=ADM!S236,SUM(ADM!G236:O236)=ADM!S236,SUM(ADM!H236:O236)=ADM!S236,SUM(ADM!I236:O236)=ADM!S236,SUM(ADM!J236:O236)=ADM!S236,SUM(ADM!K236:O236)=ADM!S236,SUM(ADM!L236:O236)=ADM!S236,SUM(ADM!M236:O236)=ADM!S236,SUM(ADM!N236:O236)=ADM!S236),SUM(P236:R236),SUM(O236:R236)))","v":82},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},1,2,0,3,1,1,0,0,0,0,0,0,0,8,{"$f":"IF('School Resources'!M237=1,SUM(F237:J237),IF('School Resources'!N237=1,SUM(F237:L237),SUM(F237:K237)))","v":8},0,{"$f":"IF(SUM(ADM!N237:R237)=ADM!S237,SUM(N237:R237),IF(OR(SUM(ADM!F237:O237)=ADM!S237,SUM(ADM!G237:O237)=ADM!S237,SUM(ADM!H237:O237)=ADM!S237,SUM(ADM!I237:O237)=ADM!S237,SUM(ADM!J237:O237)=ADM!S237,SUM(ADM!K237:O237)=ADM!S237,SUM(ADM!L237:O237)=ADM!S237,SUM(ADM!M237:O237)=ADM!S237,SUM(ADM!N237:O237)=ADM!S237),SUM(P237:R237),SUM(O237:R237)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},18,19,13,21,9,17,0,0,0,0,0,0,0,97,{"$f":"IF('School Resources'!M238=1,SUM(F238:J238),IF('School Resources'!N238=1,SUM(F238:L238),SUM(F238:K238)))","v":97},0,{"$f":"IF(SUM(ADM!N238:R238)=ADM!S238,SUM(N238:R238),IF(OR(SUM(ADM!F238:O238)=ADM!S238,SUM(ADM!G238:O238)=ADM!S238,SUM(ADM!H238:O238)=ADM!S238,SUM(ADM!I238:O238)=ADM!S238,SUM(ADM!J238:O238)=ADM!S238,SUM(ADM!K238:O238)=ADM!S238,SUM(ADM!L238:O238)=ADM!S238,SUM(ADM!M238:O238)=ADM!S238,SUM(ADM!N238:O238)=ADM!S238),SUM(P238:R238),SUM(O238:R238)))","v":0},0,0,0,0,1,2,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},33,28,18,27,26,19,0,0,0,0,0,0,0,151,{"$f":"IF('School Resources'!M239=1,SUM(F239:J239),IF('School Resources'!N239=1,SUM(F239:L239),SUM(F239:K239)))","v":151},0,{"$f":"IF(SUM(ADM!N239:R239)=ADM!S239,SUM(N239:R239),IF(OR(SUM(ADM!F239:O239)=ADM!S239,SUM(ADM!G239:O239)=ADM!S239,SUM(ADM!H239:O239)=ADM!S239,SUM(ADM!I239:O239)=ADM!S239,SUM(ADM!J239:O239)=ADM!S239,SUM(ADM!K239:O239)=ADM!S239,SUM(ADM!L239:O239)=ADM!S239,SUM(ADM!M239:O239)=ADM!S239,SUM(ADM!N239:O239)=ADM!S239),SUM(P239:R239),SUM(O239:R239)))","v":0},2,3,0,4,0,2,0,0,0,0,0,0,0,11]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},26,31,29,14,15,10,0,0,0,0,0,0,0,125,{"$f":"IF('School Resources'!M240=1,SUM(F240:J240),IF('School Resources'!N240=1,SUM(F240:L240),SUM(F240:K240)))","v":125},0,{"$f":"IF(SUM(ADM!N240:R240)=ADM!S240,SUM(N240:R240),IF(OR(SUM(ADM!F240:O240)=ADM!S240,SUM(ADM!G240:O240)=ADM!S240,SUM(ADM!H240:O240)=ADM!S240,SUM(ADM!I240:O240)=ADM!S240,SUM(ADM!J240:O240)=ADM!S240,SUM(ADM!K240:O240)=ADM!S240,SUM(ADM!L240:O240)=ADM!S240,SUM(ADM!M240:O240)=ADM!S240,SUM(ADM!N240:O240)=ADM!S240),SUM(P240:R240),SUM(O240:R240)))","v":0},2,3,2,2,2,1,0,0,0,0,0,0,0,12]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},0,0,0,0,0,0,57,53,41,0,0,0,0,151,{"$f":"IF('School Resources'!M241=1,SUM(F241:J241),IF('School Resources'!N241=1,SUM(F241:L241),SUM(F241:K241)))","v":0},151,{"$f":"IF(SUM(ADM!N241:R241)=ADM!S241,SUM(N241:R241),IF(OR(SUM(ADM!F241:O241)=ADM!S241,SUM(ADM!G241:O241)=ADM!S241,SUM(ADM!H241:O241)=ADM!S241,SUM(ADM!I241:O241)=ADM!S241,SUM(ADM!J241:O241)=ADM!S241,SUM(ADM!K241:O241)=ADM!S241,SUM(ADM!L241:O241)=ADM!S241,SUM(ADM!M241:O241)=ADM!S241,SUM(ADM!N241:O241)=ADM!S241),SUM(P241:R241),SUM(O241:R241)))","v":0},0,0,0,0,0,0,4,2,6,0,0,0,0,12]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},0,0,0,0,0,0,0,0,0,46,34,39,26,145,{"$f":"IF('School Resources'!M242=1,SUM(F242:J242),IF('School Resources'!N242=1,SUM(F242:L242),SUM(F242:K242)))","v":0},0,{"$f":"IF(SUM(ADM!N242:R242)=ADM!S242,SUM(N242:R242),IF(OR(SUM(ADM!F242:O242)=ADM!S242,SUM(ADM!G242:O242)=ADM!S242,SUM(ADM!H242:O242)=ADM!S242,SUM(ADM!I242:O242)=ADM!S242,SUM(ADM!J242:O242)=ADM!S242,SUM(ADM!K242:O242)=ADM!S242,SUM(ADM!L242:O242)=ADM!S242,SUM(ADM!M242:O242)=ADM!S242,SUM(ADM!N242:O242)=ADM!S242),SUM(P242:R242),SUM(O242:R242)))","v":145},0,0,0,0,0,0,0,0,0,1,3,3,2,9]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},0,0,0,0,0,0,0,0,0,1,6,6,5,18,{"$f":"IF('School Resources'!M243=1,SUM(F243:J243),IF('School Resources'!N243=1,SUM(F243:L243),SUM(F243:K243)))","v":0},0,{"$f":"IF(SUM(ADM!N243:R243)=ADM!S243,SUM(N243:R243),IF(OR(SUM(ADM!F243:O243)=ADM!S243,SUM(ADM!G243:O243)=ADM!S243,SUM(ADM!H243:O243)=ADM!S243,SUM(ADM!I243:O243)=ADM!S243,SUM(ADM!J243:O243)=ADM!S243,SUM(ADM!K243:O243)=ADM!S243,SUM(ADM!L243:O243)=ADM!S243,SUM(ADM!M243:O243)=ADM!S243,SUM(ADM!N243:O243)=ADM!S243),SUM(P243:R243),SUM(O243:R243)))","v":18},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},27,19,32,22,23,21,0,0,0,0,0,0,0,144,{"$f":"IF('School Resources'!M244=1,SUM(F244:J244),IF('School Resources'!N244=1,SUM(F244:L244),SUM(F244:K244)))","v":144},0,{"$f":"IF(SUM(ADM!N244:R244)=ADM!S244,SUM(N244:R244),IF(OR(SUM(ADM!F244:O244)=ADM!S244,SUM(ADM!G244:O244)=ADM!S244,SUM(ADM!H244:O244)=ADM!S244,SUM(ADM!I244:O244)=ADM!S244,SUM(ADM!J244:O244)=ADM!S244,SUM(ADM!K244:O244)=ADM!S244,SUM(ADM!L244:O244)=ADM!S244,SUM(ADM!M244:O244)=ADM!S244,SUM(ADM!N244:O244)=ADM!S244),SUM(P244:R244),SUM(O244:R244)))","v":0},0,0,1,3,1,2,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},20,17,13,18,22,18,0,0,0,0,0,0,0,108,{"$f":"IF('School Resources'!M245=1,SUM(F245:J245),IF('School Resources'!N245=1,SUM(F245:L245),SUM(F245:K245)))","v":108},0,{"$f":"IF(SUM(ADM!N245:R245)=ADM!S245,SUM(N245:R245),IF(OR(SUM(ADM!F245:O245)=ADM!S245,SUM(ADM!G245:O245)=ADM!S245,SUM(ADM!H245:O245)=ADM!S245,SUM(ADM!I245:O245)=ADM!S245,SUM(ADM!J245:O245)=ADM!S245,SUM(ADM!K245:O245)=ADM!S245,SUM(ADM!L245:O245)=ADM!S245,SUM(ADM!M245:O245)=ADM!S245,SUM(ADM!N245:O245)=ADM!S245),SUM(P245:R245),SUM(O245:R245)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},0,3,0,1,0,1,0,0,0,0,0,0,0,5,{"$f":"IF('School Resources'!M246=1,SUM(F246:J246),IF('School Resources'!N246=1,SUM(F246:L246),SUM(F246:K246)))","v":5},0,{"$f":"IF(SUM(ADM!N246:R246)=ADM!S246,SUM(N246:R246),IF(OR(SUM(ADM!F246:O246)=ADM!S246,SUM(ADM!G246:O246)=ADM!S246,SUM(ADM!H246:O246)=ADM!S246,SUM(ADM!I246:O246)=ADM!S246,SUM(ADM!J246:O246)=ADM!S246,SUM(ADM!K246:O246)=ADM!S246,SUM(ADM!L246:O246)=ADM!S246,SUM(ADM!M246:O246)=ADM!S246,SUM(ADM!N246:O246)=ADM!S246),SUM(P246:R246),SUM(O246:R246)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},0,1,1,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF('School Resources'!M247=1,SUM(F247:J247),IF('School Resources'!N247=1,SUM(F247:L247),SUM(F247:K247)))","v":2},0,{"$f":"IF(SUM(ADM!N247:R247)=ADM!S247,SUM(N247:R247),IF(OR(SUM(ADM!F247:O247)=ADM!S247,SUM(ADM!G247:O247)=ADM!S247,SUM(ADM!H247:O247)=ADM!S247,SUM(ADM!I247:O247)=ADM!S247,SUM(ADM!J247:O247)=ADM!S247,SUM(ADM!K247:O247)=ADM!S247,SUM(ADM!L247:O247)=ADM!S247,SUM(ADM!M247:O247)=ADM!S247,SUM(ADM!N247:O247)=ADM!S247),SUM(P247:R247),SUM(O247:R247)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},11,24,10,24,8,12,0,0,0,0,0,0,0,89,{"$f":"IF('School Resources'!M248=1,SUM(F248:J248),IF('School Resources'!N248=1,SUM(F248:L248),SUM(F248:K248)))","v":89},0,{"$f":"IF(SUM(ADM!N248:R248)=ADM!S248,SUM(N248:R248),IF(OR(SUM(ADM!F248:O248)=ADM!S248,SUM(ADM!G248:O248)=ADM!S248,SUM(ADM!H248:O248)=ADM!S248,SUM(ADM!I248:O248)=ADM!S248,SUM(ADM!J248:O248)=ADM!S248,SUM(ADM!K248:O248)=ADM!S248,SUM(ADM!L248:O248)=ADM!S248,SUM(ADM!M248:O248)=ADM!S248,SUM(ADM!N248:O248)=ADM!S248),SUM(P248:R248),SUM(O248:R248)))","v":0},0,0,1,0,1,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},0,0,0,0,0,0,58,52,50,0,0,0,0,160,{"$f":"IF('School Resources'!M249=1,SUM(F249:J249),IF('School Resources'!N249=1,SUM(F249:L249),SUM(F249:K249)))","v":0},160,{"$f":"IF(SUM(ADM!N249:R249)=ADM!S249,SUM(N249:R249),IF(OR(SUM(ADM!F249:O249)=ADM!S249,SUM(ADM!G249:O249)=ADM!S249,SUM(ADM!H249:O249)=ADM!S249,SUM(ADM!I249:O249)=ADM!S249,SUM(ADM!J249:O249)=ADM!S249,SUM(ADM!K249:O249)=ADM!S249,SUM(ADM!L249:O249)=ADM!S249,SUM(ADM!M249:O249)=ADM!S249,SUM(ADM!N249:O249)=ADM!S249),SUM(P249:R249),SUM(O249:R249)))","v":0},0,0,0,0,0,0,1,1,1,0,0,0,0,3]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},0,0,0,0,0,0,0,0,0,51,46,29,39,165,{"$f":"IF('School Resources'!M250=1,SUM(F250:J250),IF('School Resources'!N250=1,SUM(F250:L250),SUM(F250:K250)))","v":0},0,{"$f":"IF(SUM(ADM!N250:R250)=ADM!S250,SUM(N250:R250),IF(OR(SUM(ADM!F250:O250)=ADM!S250,SUM(ADM!G250:O250)=ADM!S250,SUM(ADM!H250:O250)=ADM!S250,SUM(ADM!I250:O250)=ADM!S250,SUM(ADM!J250:O250)=ADM!S250,SUM(ADM!K250:O250)=ADM!S250,SUM(ADM!L250:O250)=ADM!S250,SUM(ADM!M250:O250)=ADM!S250,SUM(ADM!N250:O250)=ADM!S250),SUM(P250:R250),SUM(O250:R250)))","v":165},0,0,0,0,0,0,0,0,0,1,0,0,1,2]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},2,3,6,2,4,4,2,2,3,4,4,5,3,44,{"$f":"IF('School Resources'!M251=1,SUM(F251:J251),IF('School Resources'!N251=1,SUM(F251:L251),SUM(F251:K251)))","v":21},7,{"$f":"IF(SUM(ADM!N251:R251)=ADM!S251,SUM(N251:R251),IF(OR(SUM(ADM!F251:O251)=ADM!S251,SUM(ADM!G251:O251)=ADM!S251,SUM(ADM!H251:O251)=ADM!S251,SUM(ADM!I251:O251)=ADM!S251,SUM(ADM!J251:O251)=ADM!S251,SUM(ADM!K251:O251)=ADM!S251,SUM(ADM!L251:O251)=ADM!S251,SUM(ADM!M251:O251)=ADM!S251,SUM(ADM!N251:O251)=ADM!S251),SUM(P251:R251),SUM(O251:R251)))","v":16},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},3,2,2,2,2,1,1,0,0,0,0,0,0,13,{"$f":"IF('School Resources'!M252=1,SUM(F252:J252),IF('School Resources'!N252=1,SUM(F252:L252),SUM(F252:K252)))","v":13},0,{"$f":"IF(SUM(ADM!N252:R252)=ADM!S252,SUM(N252:R252),IF(OR(SUM(ADM!F252:O252)=ADM!S252,SUM(ADM!G252:O252)=ADM!S252,SUM(ADM!H252:O252)=ADM!S252,SUM(ADM!I252:O252)=ADM!S252,SUM(ADM!J252:O252)=ADM!S252,SUM(ADM!K252:O252)=ADM!S252,SUM(ADM!L252:O252)=ADM!S252,SUM(ADM!M252:O252)=ADM!S252,SUM(ADM!N252:O252)=ADM!S252),SUM(P252:R252),SUM(O252:R252)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},0,0,0,0,1,1,1,0,0,0,0,0,0,3,{"$f":"IF('School Resources'!M253=1,SUM(F253:J253),IF('School Resources'!N253=1,SUM(F253:L253),SUM(F253:K253)))","v":3},0,{"$f":"IF(SUM(ADM!N253:R253)=ADM!S253,SUM(N253:R253),IF(OR(SUM(ADM!F253:O253)=ADM!S253,SUM(ADM!G253:O253)=ADM!S253,SUM(ADM!H253:O253)=ADM!S253,SUM(ADM!I253:O253)=ADM!S253,SUM(ADM!J253:O253)=ADM!S253,SUM(ADM!K253:O253)=ADM!S253,SUM(ADM!L253:O253)=ADM!S253,SUM(ADM!M253:O253)=ADM!S253,SUM(ADM!N253:O253)=ADM!S253),SUM(P253:R253),SUM(O253:R253)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},34,36,32,0,0,0,0,0,0,0,0,0,0,102,{"$f":"IF('School Resources'!M254=1,SUM(F254:J254),IF('School Resources'!N254=1,SUM(F254:L254),SUM(F254:K254)))","v":102},0,{"$f":"IF(SUM(ADM!N254:R254)=ADM!S254,SUM(N254:R254),IF(OR(SUM(ADM!F254:O254)=ADM!S254,SUM(ADM!G254:O254)=ADM!S254,SUM(ADM!H254:O254)=ADM!S254,SUM(ADM!I254:O254)=ADM!S254,SUM(ADM!J254:O254)=ADM!S254,SUM(ADM!K254:O254)=ADM!S254,SUM(ADM!L254:O254)=ADM!S254,SUM(ADM!M254:O254)=ADM!S254,SUM(ADM!N254:O254)=ADM!S254),SUM(P254:R254),SUM(O254:R254)))","v":0},0,3,2,0,0,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},0,0,0,34,26,28,0,0,0,0,0,0,0,88,{"$f":"IF('School Resources'!M255=1,SUM(F255:J255),IF('School Resources'!N255=1,SUM(F255:L255),SUM(F255:K255)))","v":88},0,{"$f":"IF(SUM(ADM!N255:R255)=ADM!S255,SUM(N255:R255),IF(OR(SUM(ADM!F255:O255)=ADM!S255,SUM(ADM!G255:O255)=ADM!S255,SUM(ADM!H255:O255)=ADM!S255,SUM(ADM!I255:O255)=ADM!S255,SUM(ADM!J255:O255)=ADM!S255,SUM(ADM!K255:O255)=ADM!S255,SUM(ADM!L255:O255)=ADM!S255,SUM(ADM!M255:O255)=ADM!S255,SUM(ADM!N255:O255)=ADM!S255),SUM(P255:R255),SUM(O255:R255)))","v":0},0,0,0,2,4,4,0,0,0,0,0,0,0,10]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},0,0,0,0,0,0,34,29,26,0,0,0,0,89,{"$f":"IF('School Resources'!M256=1,SUM(F256:J256),IF('School Resources'!N256=1,SUM(F256:L256),SUM(F256:K256)))","v":0},89,{"$f":"IF(SUM(ADM!N256:R256)=ADM!S256,SUM(N256:R256),IF(OR(SUM(ADM!F256:O256)=ADM!S256,SUM(ADM!G256:O256)=ADM!S256,SUM(ADM!H256:O256)=ADM!S256,SUM(ADM!I256:O256)=ADM!S256,SUM(ADM!J256:O256)=ADM!S256,SUM(ADM!K256:O256)=ADM!S256,SUM(ADM!L256:O256)=ADM!S256,SUM(ADM!M256:O256)=ADM!S256,SUM(ADM!N256:O256)=ADM!S256),SUM(P256:R256),SUM(O256:R256)))","v":0},0,0,0,0,0,0,0,1,2,0,0,0,0,3]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},{"$f":"'School Resources'!E257","v":"7-8"},0,0,0,0,0,0,0,2,4,0,0,0,0,6,{"$f":"IF('School Resources'!M257=1,SUM(F257:J257),IF('School Resources'!N257=1,SUM(F257:L257),SUM(F257:K257)))","v":0},6,{"$f":"IF(SUM(ADM!N257:R257)=ADM!S257,SUM(N257:R257),IF(OR(SUM(ADM!F257:O257)=ADM!S257,SUM(ADM!G257:O257)=ADM!S257,SUM(ADM!H257:O257)=ADM!S257,SUM(ADM!I257:O257)=ADM!S257,SUM(ADM!J257:O257)=ADM!S257,SUM(ADM!K257:O257)=ADM!S257,SUM(ADM!L257:O257)=ADM!S257,SUM(ADM!M257:O257)=ADM!S257,SUM(ADM!N257:O257)=ADM!S257),SUM(P257:R257),SUM(O257:R257)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},{"$f":"'School Resources'!E258","v":"7-8"},0,0,0,0,0,0,0,1,1,0,0,0,0,2,{"$f":"IF('School Resources'!M258=1,SUM(F258:J258),IF('School Resources'!N258=1,SUM(F258:L258),SUM(F258:K258)))","v":0},2,{"$f":"IF(SUM(ADM!N258:R258)=ADM!S258,SUM(N258:R258),IF(OR(SUM(ADM!F258:O258)=ADM!S258,SUM(ADM!G258:O258)=ADM!S258,SUM(ADM!H258:O258)=ADM!S258,SUM(ADM!I258:O258)=ADM!S258,SUM(ADM!J258:O258)=ADM!S258,SUM(ADM!K258:O258)=ADM!S258,SUM(ADM!L258:O258)=ADM!S258,SUM(ADM!M258:O258)=ADM!S258,SUM(ADM!N258:O258)=ADM!S258),SUM(P258:R258),SUM(O258:R258)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},0,0,0,0,0,0,0,0,0,1,0,5,2,8,{"$f":"IF('School Resources'!M259=1,SUM(F259:J259),IF('School Resources'!N259=1,SUM(F259:L259),SUM(F259:K259)))","v":0},0,{"$f":"IF(SUM(ADM!N259:R259)=ADM!S259,SUM(N259:R259),IF(OR(SUM(ADM!F259:O259)=ADM!S259,SUM(ADM!G259:O259)=ADM!S259,SUM(ADM!H259:O259)=ADM!S259,SUM(ADM!I259:O259)=ADM!S259,SUM(ADM!J259:O259)=ADM!S259,SUM(ADM!K259:O259)=ADM!S259,SUM(ADM!L259:O259)=ADM!S259,SUM(ADM!M259:O259)=ADM!S259,SUM(ADM!N259:O259)=ADM!S259),SUM(P259:R259),SUM(O259:R259)))","v":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},{"$f":"'School Resources'!E260","v":"9-12"},0,0,0,0,0,0,0,0,0,3,4,2,3,{"$f":"SUM(F260:R260)","v":12},{"$f":"IF('School Resources'!M260=1,SUM(F260:J260),IF('School Resources'!N260=1,SUM(F260:L260),SUM(F260:K260)))","v":0},0,{"$f":"IF(SUM(ADM!N260:R260)=ADM!S260,SUM(N260:R260),IF(OR(SUM(ADM!F260:O260)=ADM!S260,SUM(ADM!G260:O260)=ADM!S260,SUM(ADM!H260:O260)=ADM!S260,SUM(ADM!I260:O260)=ADM!S260,SUM(ADM!J260:O260)=ADM!S260,SUM(ADM!K260:O260)=ADM!S260,SUM(ADM!L260:O260)=ADM!S260,SUM(ADM!M260:O260)=ADM!S260,SUM(ADM!N260:O260)=ADM!S260),SUM(P260:R260),SUM(O260:R260)))","v":12},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W260:AI260)","v":0}]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},0,0,0,0,0,0,0,0,0,9,6,5,3,23,{"$f":"IF('School Resources'!M261=1,SUM(F261:J261),IF('School Resources'!N261=1,SUM(F261:L261),SUM(F261:K261)))","v":0},0,{"$f":"IF(SUM(ADM!N261:R261)=ADM!S261,SUM(N261:R261),IF(OR(SUM(ADM!F261:O261)=ADM!S261,SUM(ADM!G261:O261)=ADM!S261,SUM(ADM!H261:O261)=ADM!S261,SUM(ADM!I261:O261)=ADM!S261,SUM(ADM!J261:O261)=ADM!S261,SUM(ADM!K261:O261)=ADM!S261,SUM(ADM!L261:O261)=ADM!S261,SUM(ADM!M261:O261)=ADM!S261,SUM(ADM!N261:O261)=ADM!S261),SUM(P261:R261),SUM(O261:R261)))","v":23},0,0,0,0,0,0,0,0,0,5,1,0,2,8]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},12,9,7,6,8,11,6,0,0,0,0,0,0,59,{"$f":"IF('School Resources'!M262=1,SUM(F262:J262),IF('School Resources'!N262=1,SUM(F262:L262),SUM(F262:K262)))","v":59},0,{"$f":"IF(SUM(ADM!N262:R262)=ADM!S262,SUM(N262:R262),IF(OR(SUM(ADM!F262:O262)=ADM!S262,SUM(ADM!G262:O262)=ADM!S262,SUM(ADM!H262:O262)=ADM!S262,SUM(ADM!I262:O262)=ADM!S262,SUM(ADM!J262:O262)=ADM!S262,SUM(ADM!K262:O262)=ADM!S262,SUM(ADM!L262:O262)=ADM!S262,SUM(ADM!M262:O262)=ADM!S262,SUM(ADM!N262:O262)=ADM!S262),SUM(P262:R262),SUM(O262:R262)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},0,0,0,0,0,0,0,10,9,0,0,0,0,19,{"$f":"IF('School Resources'!M263=1,SUM(F263:J263),IF('School Resources'!N263=1,SUM(F263:L263),SUM(F263:K263)))","v":0},19,{"$f":"IF(SUM(ADM!N263:R263)=ADM!S263,SUM(N263:R263),IF(OR(SUM(ADM!F263:O263)=ADM!S263,SUM(ADM!G263:O263)=ADM!S263,SUM(ADM!H263:O263)=ADM!S263,SUM(ADM!I263:O263)=ADM!S263,SUM(ADM!J263:O263)=ADM!S263,SUM(ADM!K263:O263)=ADM!S263,SUM(ADM!L263:O263)=ADM!S263,SUM(ADM!M263:O263)=ADM!S263,SUM(ADM!N263:O263)=ADM!S263),SUM(P263:R263),SUM(O263:R263)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},0,0,0,0,0,0,0,0,0,6,7,11,5,29,{"$f":"IF('School Resources'!M264=1,SUM(F264:J264),IF('School Resources'!N264=1,SUM(F264:L264),SUM(F264:K264)))","v":0},0,{"$f":"IF(SUM(ADM!N264:R264)=ADM!S264,SUM(N264:R264),IF(OR(SUM(ADM!F264:O264)=ADM!S264,SUM(ADM!G264:O264)=ADM!S264,SUM(ADM!H264:O264)=ADM!S264,SUM(ADM!I264:O264)=ADM!S264,SUM(ADM!J264:O264)=ADM!S264,SUM(ADM!K264:O264)=ADM!S264,SUM(ADM!L264:O264)=ADM!S264,SUM(ADM!M264:O264)=ADM!S264,SUM(ADM!N264:O264)=ADM!S264),SUM(P264:R264),SUM(O264:R264)))","v":29},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},3,7,3,4,5,6,0,0,0,0,0,0,0,28,{"$f":"IF('School Resources'!M265=1,SUM(F265:J265),IF('School Resources'!N265=1,SUM(F265:L265),SUM(F265:K265)))","v":28},{"$f":"SUM(F265:R265)-T265-V265","v":0},{"$f":"IF(SUM(ADM!N265:R265)=ADM!S265,SUM(N265:R265),IF(OR(SUM(ADM!F265:O265)=ADM!S265,SUM(ADM!G265:O265)=ADM!S265,SUM(ADM!H265:O265)=ADM!S265,SUM(ADM!I265:O265)=ADM!S265,SUM(ADM!J265:O265)=ADM!S265,SUM(ADM!K265:O265)=ADM!S265,SUM(ADM!L265:O265)=ADM!S265,SUM(ADM!M265:O265)=ADM!S265,SUM(ADM!N265:O265)=ADM!S265),SUM(P265:R265),SUM(O265:R265)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},0,0,0,2,0,2,0,0,0,0,0,0,0,4,{"$f":"IF('School Resources'!M266=1,SUM(F266:J266),IF('School Resources'!N266=1,SUM(F266:L266),SUM(F266:K266)))","v":4},0,{"$f":"IF(SUM(ADM!N266:R266)=ADM!S266,SUM(N266:R266),IF(OR(SUM(ADM!F266:O266)=ADM!S266,SUM(ADM!G266:O266)=ADM!S266,SUM(ADM!H266:O266)=ADM!S266,SUM(ADM!I266:O266)=ADM!S266,SUM(ADM!J266:O266)=ADM!S266,SUM(ADM!K266:O266)=ADM!S266,SUM(ADM!L266:O266)=ADM!S266,SUM(ADM!M266:O266)=ADM!S266,SUM(ADM!N266:O266)=ADM!S266),SUM(P266:R266),SUM(O266:R266)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},13,22,19,23,11,19,0,0,0,0,0,0,0,107,{"$f":"IF('School Resources'!M267=1,SUM(F267:J267),IF('School Resources'!N267=1,SUM(F267:L267),SUM(F267:K267)))","v":107},0,{"$f":"IF(SUM(ADM!N267:R267)=ADM!S267,SUM(N267:R267),IF(OR(SUM(ADM!F267:O267)=ADM!S267,SUM(ADM!G267:O267)=ADM!S267,SUM(ADM!H267:O267)=ADM!S267,SUM(ADM!I267:O267)=ADM!S267,SUM(ADM!J267:O267)=ADM!S267,SUM(ADM!K267:O267)=ADM!S267,SUM(ADM!L267:O267)=ADM!S267,SUM(ADM!M267:O267)=ADM!S267,SUM(ADM!N267:O267)=ADM!S267),SUM(P267:R267),SUM(O267:R267)))","v":0},0,0,0,0,0,1,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},0,0,0,0,0,0,9,12,7,0,0,0,0,28,{"$f":"IF('School Resources'!M268=1,SUM(F268:J268),IF('School Resources'!N268=1,SUM(F268:L268),SUM(F268:K268)))","v":0},28,{"$f":"IF(SUM(ADM!N268:R268)=ADM!S268,SUM(N268:R268),IF(OR(SUM(ADM!F268:O268)=ADM!S268,SUM(ADM!G268:O268)=ADM!S268,SUM(ADM!H268:O268)=ADM!S268,SUM(ADM!I268:O268)=ADM!S268,SUM(ADM!J268:O268)=ADM!S268,SUM(ADM!K268:O268)=ADM!S268,SUM(ADM!L268:O268)=ADM!S268,SUM(ADM!M268:O268)=ADM!S268,SUM(ADM!N268:O268)=ADM!S268),SUM(P268:R268),SUM(O268:R268)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},0,0,0,0,0,0,16,18,12,0,0,0,0,46,{"$f":"IF('School Resources'!M269=1,SUM(F269:J269),IF('School Resources'!N269=1,SUM(F269:L269),SUM(F269:K269)))","v":0},46,{"$f":"IF(SUM(ADM!N269:R269)=ADM!S269,SUM(N269:R269),IF(OR(SUM(ADM!F269:O269)=ADM!S269,SUM(ADM!G269:O269)=ADM!S269,SUM(ADM!H269:O269)=ADM!S269,SUM(ADM!I269:O269)=ADM!S269,SUM(ADM!J269:O269)=ADM!S269,SUM(ADM!K269:O269)=ADM!S269,SUM(ADM!L269:O269)=ADM!S269,SUM(ADM!M269:O269)=ADM!S269,SUM(ADM!N269:O269)=ADM!S269),SUM(P269:R269),SUM(O269:R269)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},{"$f":"'School Resources'!E270","v":"9-12"},0,0,0,0,0,0,0,0,0,6,9,8,4,27,{"$f":"IF('School Resources'!M270=1,SUM(F270:J270),IF('School Resources'!N270=1,SUM(F270:L270),SUM(F270:K270)))","v":0},0,{"$f":"IF(SUM(ADM!N270:R270)=ADM!S270,SUM(N270:R270),IF(OR(SUM(ADM!F270:O270)=ADM!S270,SUM(ADM!G270:O270)=ADM!S270,SUM(ADM!H270:O270)=ADM!S270,SUM(ADM!I270:O270)=ADM!S270,SUM(ADM!J270:O270)=ADM!S270,SUM(ADM!K270:O270)=ADM!S270,SUM(ADM!L270:O270)=ADM!S270,SUM(ADM!M270:O270)=ADM!S270,SUM(ADM!N270:O270)=ADM!S270),SUM(P270:R270),SUM(O270:R270)))","v":27},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},{"$f":"'School Resources'!E271","v":"9-12"},0,0,0,0,0,0,0,0,0,13,10,11,5,39,{"$f":"IF('School Resources'!M271=1,SUM(F271:J271),IF('School Resources'!N271=1,SUM(F271:L271),SUM(F271:K271)))","v":0},0,{"$f":"IF(SUM(ADM!N271:R271)=ADM!S271,SUM(N271:R271),IF(OR(SUM(ADM!F271:O271)=ADM!S271,SUM(ADM!G271:O271)=ADM!S271,SUM(ADM!H271:O271)=ADM!S271,SUM(ADM!I271:O271)=ADM!S271,SUM(ADM!J271:O271)=ADM!S271,SUM(ADM!K271:O271)=ADM!S271,SUM(ADM!L271:O271)=ADM!S271,SUM(ADM!M271:O271)=ADM!S271,SUM(ADM!N271:O271)=ADM!S271),SUM(P271:R271),SUM(O271:R271)))","v":39},0,0,0,0,0,0,0,0,0,1,0,0,0,1]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},45,28,27,39,31,22,0,0,0,0,0,0,0,192,{"$f":"IF('School Resources'!M272=1,SUM(F272:J272),IF('School Resources'!N272=1,SUM(F272:L272),SUM(F272:K272)))","v":192},0,{"$f":"IF(SUM(ADM!N272:R272)=ADM!S272,SUM(N272:R272),IF(OR(SUM(ADM!F272:O272)=ADM!S272,SUM(ADM!G272:O272)=ADM!S272,SUM(ADM!H272:O272)=ADM!S272,SUM(ADM!I272:O272)=ADM!S272,SUM(ADM!J272:O272)=ADM!S272,SUM(ADM!K272:O272)=ADM!S272,SUM(ADM!L272:O272)=ADM!S272,SUM(ADM!M272:O272)=ADM!S272,SUM(ADM!N272:O272)=ADM!S272),SUM(P272:R272),SUM(O272:R272)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},28,24,18,19,21,21,0,0,0,0,0,0,0,131,{"$f":"IF('School Resources'!M273=1,SUM(F273:J273),IF('School Resources'!N273=1,SUM(F273:L273),SUM(F273:K273)))","v":131},0,{"$f":"IF(SUM(ADM!N273:R273)=ADM!S273,SUM(N273:R273),IF(OR(SUM(ADM!F273:O273)=ADM!S273,SUM(ADM!G273:O273)=ADM!S273,SUM(ADM!H273:O273)=ADM!S273,SUM(ADM!I273:O273)=ADM!S273,SUM(ADM!J273:O273)=ADM!S273,SUM(ADM!K273:O273)=ADM!S273,SUM(ADM!L273:O273)=ADM!S273,SUM(ADM!M273:O273)=ADM!S273,SUM(ADM!N273:O273)=ADM!S273),SUM(P273:R273),SUM(O273:R273)))","v":0},2,0,0,1,1,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},1,2,0,1,0,0,0,0,0,0,0,0,0,4,{"$f":"IF('School Resources'!M274=1,SUM(F274:J274),IF('School Resources'!N274=1,SUM(F274:L274),SUM(F274:K274)))","v":4},0,{"$f":"IF(SUM(ADM!N274:R274)=ADM!S274,SUM(N274:R274),IF(OR(SUM(ADM!F274:O274)=ADM!S274,SUM(ADM!G274:O274)=ADM!S274,SUM(ADM!H274:O274)=ADM!S274,SUM(ADM!I274:O274)=ADM!S274,SUM(ADM!J274:O274)=ADM!S274,SUM(ADM!K274:O274)=ADM!S274,SUM(ADM!L274:O274)=ADM!S274,SUM(ADM!M274:O274)=ADM!S274,SUM(ADM!N274:O274)=ADM!S274),SUM(P274:R274),SUM(O274:R274)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},30,20,21,9,18,16,0,0,0,0,0,0,0,114,{"$f":"IF('School Resources'!M275=1,SUM(F275:J275),IF('School Resources'!N275=1,SUM(F275:L275),SUM(F275:K275)))","v":114},0,{"$f":"IF(SUM(ADM!N275:R275)=ADM!S275,SUM(N275:R275),IF(OR(SUM(ADM!F275:O275)=ADM!S275,SUM(ADM!G275:O275)=ADM!S275,SUM(ADM!H275:O275)=ADM!S275,SUM(ADM!I275:O275)=ADM!S275,SUM(ADM!J275:O275)=ADM!S275,SUM(ADM!K275:O275)=ADM!S275,SUM(ADM!L275:O275)=ADM!S275,SUM(ADM!M275:O275)=ADM!S275,SUM(ADM!N275:O275)=ADM!S275),SUM(P275:R275),SUM(O275:R275)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},15,25,22,28,14,17,0,0,0,0,0,0,0,121,{"$f":"IF('School Resources'!M276=1,SUM(F276:J276),IF('School Resources'!N276=1,SUM(F276:L276),SUM(F276:K276)))","v":121},0,{"$f":"IF(SUM(ADM!N276:R276)=ADM!S276,SUM(N276:R276),IF(OR(SUM(ADM!F276:O276)=ADM!S276,SUM(ADM!G276:O276)=ADM!S276,SUM(ADM!H276:O276)=ADM!S276,SUM(ADM!I276:O276)=ADM!S276,SUM(ADM!J276:O276)=ADM!S276,SUM(ADM!K276:O276)=ADM!S276,SUM(ADM!L276:O276)=ADM!S276,SUM(ADM!M276:O276)=ADM!S276,SUM(ADM!N276:O276)=ADM!S276),SUM(P276:R276),SUM(O276:R276)))","v":0},0,2,1,1,0,0,0,0,0,0,0,0,0,4]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},{"$f":"'School Resources'!E277","v":"K-5"},30,16,25,26,24,26,0,0,0,0,0,0,0,147,{"$f":"IF('School Resources'!M277=1,SUM(F277:J277),IF('School Resources'!N277=1,SUM(F277:L277),SUM(F277:K277)))","v":147},0,{"$f":"IF(SUM(ADM!N277:R277)=ADM!S277,SUM(N277:R277),IF(OR(SUM(ADM!F277:O277)=ADM!S277,SUM(ADM!G277:O277)=ADM!S277,SUM(ADM!H277:O277)=ADM!S277,SUM(ADM!I277:O277)=ADM!S277,SUM(ADM!J277:O277)=ADM!S277,SUM(ADM!K277:O277)=ADM!S277,SUM(ADM!L277:O277)=ADM!S277,SUM(ADM!M277:O277)=ADM!S277,SUM(ADM!N277:O277)=ADM!S277),SUM(P277:R277),SUM(O277:R277)))","v":0},0,0,1,0,1,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},{"$f":"'School Resources'!E278","v":"6-8"},0,0,0,0,0,0,87,93,96,0,0,0,0,276,{"$f":"IF('School Resources'!M278=1,SUM(F278:J278),IF('School Resources'!N278=1,SUM(F278:L278),SUM(F278:K278)))","v":0},276,{"$f":"IF(SUM(ADM!N278:R278)=ADM!S278,SUM(N278:R278),IF(OR(SUM(ADM!F278:O278)=ADM!S278,SUM(ADM!G278:O278)=ADM!S278,SUM(ADM!H278:O278)=ADM!S278,SUM(ADM!I278:O278)=ADM!S278,SUM(ADM!J278:O278)=ADM!S278,SUM(ADM!K278:O278)=ADM!S278,SUM(ADM!L278:O278)=ADM!S278,SUM(ADM!M278:O278)=ADM!S278,SUM(ADM!N278:O278)=ADM!S278),SUM(P278:R278),SUM(O278:R278)))","v":0},0,0,0,0,0,0,2,1,0,0,0,0,0,3]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},{"$f":"'School Resources'!E279","v":"6-8"},0,0,0,0,0,0,4,6,6,0,0,0,0,16,{"$f":"IF('School Resources'!M279=1,SUM(F279:J279),IF('School Resources'!N279=1,SUM(F279:L279),SUM(F279:K279)))","v":0},16,{"$f":"IF(SUM(ADM!N279:R279)=ADM!S279,SUM(N279:R279),IF(OR(SUM(ADM!F279:O279)=ADM!S279,SUM(ADM!G279:O279)=ADM!S279,SUM(ADM!H279:O279)=ADM!S279,SUM(ADM!I279:O279)=ADM!S279,SUM(ADM!J279:O279)=ADM!S279,SUM(ADM!K279:O279)=ADM!S279,SUM(ADM!L279:O279)=ADM!S279,SUM(ADM!M279:O279)=ADM!S279,SUM(ADM!N279:O279)=ADM!S279),SUM(P279:R279),SUM(O279:R279)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},{"$f":"'School Resources'!E280","v":"9-12"},0,0,0,0,0,0,0,0,0,10,13,9,7,39,{"$f":"IF('School Resources'!M280=1,SUM(F280:J280),IF('School Resources'!N280=1,SUM(F280:L280),SUM(F280:K280)))","v":0},0,{"$f":"IF(SUM(ADM!N280:R280)=ADM!S280,SUM(N280:R280),IF(OR(SUM(ADM!F280:O280)=ADM!S280,SUM(ADM!G280:O280)=ADM!S280,SUM(ADM!H280:O280)=ADM!S280,SUM(ADM!I280:O280)=ADM!S280,SUM(ADM!J280:O280)=ADM!S280,SUM(ADM!K280:O280)=ADM!S280,SUM(ADM!L280:O280)=ADM!S280,SUM(ADM!M280:O280)=ADM!S280,SUM(ADM!N280:O280)=ADM!S280),SUM(P280:R280),SUM(O280:R280)))","v":39},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},0,0,0,0,0,0,0,0,0,94,80,58,68,300,{"$f":"IF('School Resources'!M281=1,SUM(F281:J281),IF('School Resources'!N281=1,SUM(F281:L281),SUM(F281:K281)))","v":0},0,{"$f":"IF(SUM(ADM!N281:R281)=ADM!S281,SUM(N281:R281),IF(OR(SUM(ADM!F281:O281)=ADM!S281,SUM(ADM!G281:O281)=ADM!S281,SUM(ADM!H281:O281)=ADM!S281,SUM(ADM!I281:O281)=ADM!S281,SUM(ADM!J281:O281)=ADM!S281,SUM(ADM!K281:O281)=ADM!S281,SUM(ADM!L281:O281)=ADM!S281,SUM(ADM!M281:O281)=ADM!S281,SUM(ADM!N281:O281)=ADM!S281),SUM(P281:R281),SUM(O281:R281)))","v":300},0,0,0,0,0,0,0,0,0,0,3,0,0,3]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},1,0,1,0,1,0,0,0,0,0,0,0,0,3,{"$f":"IF('School Resources'!M282=1,SUM(F282:J282),IF('School Resources'!N282=1,SUM(F282:L282),SUM(F282:K282)))","v":3},0,{"$f":"IF(SUM(ADM!N282:R282)=ADM!S282,SUM(N282:R282),IF(OR(SUM(ADM!F282:O282)=ADM!S282,SUM(ADM!G282:O282)=ADM!S282,SUM(ADM!H282:O282)=ADM!S282,SUM(ADM!I282:O282)=ADM!S282,SUM(ADM!J282:O282)=ADM!S282,SUM(ADM!K282:O282)=ADM!S282,SUM(ADM!L282:O282)=ADM!S282,SUM(ADM!M282:O282)=ADM!S282,SUM(ADM!N282:O282)=ADM!S282),SUM(P282:R282),SUM(O282:R282)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},2,0,3,3,3,2,2,0,0,0,0,0,0,15,{"$f":"IF('School Resources'!M283=1,SUM(F283:J283),IF('School Resources'!N283=1,SUM(F283:L283),SUM(F283:K283)))","v":15},0,{"$f":"IF(SUM(ADM!N283:R283)=ADM!S283,SUM(N283:R283),IF(OR(SUM(ADM!F283:O283)=ADM!S283,SUM(ADM!G283:O283)=ADM!S283,SUM(ADM!H283:O283)=ADM!S283,SUM(ADM!I283:O283)=ADM!S283,SUM(ADM!J283:O283)=ADM!S283,SUM(ADM!K283:O283)=ADM!S283,SUM(ADM!L283:O283)=ADM!S283,SUM(ADM!M283:O283)=ADM!S283,SUM(ADM!N283:O283)=ADM!S283),SUM(P283:R283),SUM(O283:R283)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},0,0,0,0,0,0,0,4,2,0,0,0,0,6,{"$f":"IF('School Resources'!M284=1,SUM(F284:J284),IF('School Resources'!N284=1,SUM(F284:L284),SUM(F284:K284)))","v":0},6,{"$f":"IF(SUM(ADM!N284:R284)=ADM!S284,SUM(N284:R284),IF(OR(SUM(ADM!F284:O284)=ADM!S284,SUM(ADM!G284:O284)=ADM!S284,SUM(ADM!H284:O284)=ADM!S284,SUM(ADM!I284:O284)=ADM!S284,SUM(ADM!J284:O284)=ADM!S284,SUM(ADM!K284:O284)=ADM!S284,SUM(ADM!L284:O284)=ADM!S284,SUM(ADM!M284:O284)=ADM!S284,SUM(ADM!N284:O284)=ADM!S284),SUM(P284:R284),SUM(O284:R284)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},0,0,0,0,0,0,0,0,0,4,1,4,5,14,{"$f":"IF('School Resources'!M285=1,SUM(F285:J285),IF('School Resources'!N285=1,SUM(F285:L285),SUM(F285:K285)))","v":0},0,{"$f":"IF(SUM(ADM!N285:R285)=ADM!S285,SUM(N285:R285),IF(OR(SUM(ADM!F285:O285)=ADM!S285,SUM(ADM!G285:O285)=ADM!S285,SUM(ADM!H285:O285)=ADM!S285,SUM(ADM!I285:O285)=ADM!S285,SUM(ADM!J285:O285)=ADM!S285,SUM(ADM!K285:O285)=ADM!S285,SUM(ADM!L285:O285)=ADM!S285,SUM(ADM!M285:O285)=ADM!S285,SUM(ADM!N285:O285)=ADM!S285),SUM(P285:R285),SUM(O285:R285)))","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M286=1,SUM(F286:J286),IF('School Resources'!N286=1,SUM(F286:L286),SUM(F286:K286)))","v":0},0,{"$f":"IF(SUM(ADM!N286:R286)=ADM!S286,SUM(N286:R286),IF(OR(SUM(ADM!F286:O286)=ADM!S286,SUM(ADM!G286:O286)=ADM!S286,SUM(ADM!H286:O286)=ADM!S286,SUM(ADM!I286:O286)=ADM!S286,SUM(ADM!J286:O286)=ADM!S286,SUM(ADM!K286:O286)=ADM!S286,SUM(ADM!L286:O286)=ADM!S286,SUM(ADM!M286:O286)=ADM!S286,SUM(ADM!N286:O286)=ADM!S286),SUM(P286:R286),SUM(O286:R286)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},21,21,12,21,18,17,0,0,0,0,0,0,0,110,{"$f":"IF('School Resources'!M287=1,SUM(F287:J287),IF('School Resources'!N287=1,SUM(F287:L287),SUM(F287:K287)))","v":110},0,{"$f":"IF(SUM(ADM!N287:R287)=ADM!S287,SUM(N287:R287),IF(OR(SUM(ADM!F287:O287)=ADM!S287,SUM(ADM!G287:O287)=ADM!S287,SUM(ADM!H287:O287)=ADM!S287,SUM(ADM!I287:O287)=ADM!S287,SUM(ADM!J287:O287)=ADM!S287,SUM(ADM!K287:O287)=ADM!S287,SUM(ADM!L287:O287)=ADM!S287,SUM(ADM!M287:O287)=ADM!S287,SUM(ADM!N287:O287)=ADM!S287),SUM(P287:R287),SUM(O287:R287)))","v":0},6,5,2,6,9,3,0,0,0,0,0,0,0,31]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},0,0,0,0,0,0,15,21,20,0,0,0,0,56,{"$f":"IF('School Resources'!M288=1,SUM(F288:J288),IF('School Resources'!N288=1,SUM(F288:L288),SUM(F288:K288)))","v":0},56,{"$f":"IF(SUM(ADM!N288:R288)=ADM!S288,SUM(N288:R288),IF(OR(SUM(ADM!F288:O288)=ADM!S288,SUM(ADM!G288:O288)=ADM!S288,SUM(ADM!H288:O288)=ADM!S288,SUM(ADM!I288:O288)=ADM!S288,SUM(ADM!J288:O288)=ADM!S288,SUM(ADM!K288:O288)=ADM!S288,SUM(ADM!L288:O288)=ADM!S288,SUM(ADM!M288:O288)=ADM!S288,SUM(ADM!N288:O288)=ADM!S288),SUM(P288:R288),SUM(O288:R288)))","v":0},0,0,0,0,0,0,1,10,4,0,0,0,0,15]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},0,0,0,0,0,0,0,0,0,17,9,13,7,46,{"$f":"IF('School Resources'!M289=1,SUM(F289:J289),IF('School Resources'!N289=1,SUM(F289:L289),SUM(F289:K289)))","v":0},0,{"$f":"IF(SUM(ADM!N289:R289)=ADM!S289,SUM(N289:R289),IF(OR(SUM(ADM!F289:O289)=ADM!S289,SUM(ADM!G289:O289)=ADM!S289,SUM(ADM!H289:O289)=ADM!S289,SUM(ADM!I289:O289)=ADM!S289,SUM(ADM!J289:O289)=ADM!S289,SUM(ADM!K289:O289)=ADM!S289,SUM(ADM!L289:O289)=ADM!S289,SUM(ADM!M289:O289)=ADM!S289,SUM(ADM!N289:O289)=ADM!S289),SUM(P289:R289),SUM(O289:R289)))","v":46},0,0,0,0,0,0,0,0,0,6,0,2,1,9]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},17,19,13,21,7,17,0,0,0,0,0,0,0,94,{"$f":"IF('School Resources'!M290=1,SUM(F290:J290),IF('School Resources'!N290=1,SUM(F290:L290),SUM(F290:K290)))","v":94},0,{"$f":"IF(SUM(ADM!N290:R290)=ADM!S290,SUM(N290:R290),IF(OR(SUM(ADM!F290:O290)=ADM!S290,SUM(ADM!G290:O290)=ADM!S290,SUM(ADM!H290:O290)=ADM!S290,SUM(ADM!I290:O290)=ADM!S290,SUM(ADM!J290:O290)=ADM!S290,SUM(ADM!K290:O290)=ADM!S290,SUM(ADM!L290:O290)=ADM!S290,SUM(ADM!M290:O290)=ADM!S290,SUM(ADM!N290:O290)=ADM!S290),SUM(P290:R290),SUM(O290:R290)))","v":0},2,4,2,5,2,10,0,0,0,0,0,0,0,25]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},2,1,3,3,3,3,0,0,0,0,0,0,0,15,{"$f":"IF('School Resources'!M291=1,SUM(F291:J291),IF('School Resources'!N291=1,SUM(F291:L291),SUM(F291:K291)))","v":15},0,{"$f":"IF(SUM(ADM!N291:R291)=ADM!S291,SUM(N291:R291),IF(OR(SUM(ADM!F291:O291)=ADM!S291,SUM(ADM!G291:O291)=ADM!S291,SUM(ADM!H291:O291)=ADM!S291,SUM(ADM!I291:O291)=ADM!S291,SUM(ADM!J291:O291)=ADM!S291,SUM(ADM!K291:O291)=ADM!S291,SUM(ADM!L291:O291)=ADM!S291,SUM(ADM!M291:O291)=ADM!S291,SUM(ADM!N291:O291)=ADM!S291),SUM(P291:R291),SUM(O291:R291)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},0,0,0,0,0,0,12,19,15,0,0,0,0,46,{"$f":"IF('School Resources'!M292=1,SUM(F292:J292),IF('School Resources'!N292=1,SUM(F292:L292),SUM(F292:K292)))","v":0},46,{"$f":"IF(SUM(ADM!N292:R292)=ADM!S292,SUM(N292:R292),IF(OR(SUM(ADM!F292:O292)=ADM!S292,SUM(ADM!G292:O292)=ADM!S292,SUM(ADM!H292:O292)=ADM!S292,SUM(ADM!I292:O292)=ADM!S292,SUM(ADM!J292:O292)=ADM!S292,SUM(ADM!K292:O292)=ADM!S292,SUM(ADM!L292:O292)=ADM!S292,SUM(ADM!M292:O292)=ADM!S292,SUM(ADM!N292:O292)=ADM!S292),SUM(P292:R292),SUM(O292:R292)))","v":0},0,0,0,0,0,0,4,4,6,0,0,0,0,14]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},0,0,0,0,0,0,0,0,0,15,12,11,13,51,{"$f":"IF('School Resources'!M293=1,SUM(F293:J293),IF('School Resources'!N293=1,SUM(F293:L293),SUM(F293:K293)))","v":0},0,{"$f":"IF(SUM(ADM!N293:R293)=ADM!S293,SUM(N293:R293),IF(OR(SUM(ADM!F293:O293)=ADM!S293,SUM(ADM!G293:O293)=ADM!S293,SUM(ADM!H293:O293)=ADM!S293,SUM(ADM!I293:O293)=ADM!S293,SUM(ADM!J293:O293)=ADM!S293,SUM(ADM!K293:O293)=ADM!S293,SUM(ADM!L293:O293)=ADM!S293,SUM(ADM!M293:O293)=ADM!S293,SUM(ADM!N293:O293)=ADM!S293),SUM(P293:R293),SUM(O293:R293)))","v":51},0,0,0,0,0,0,0,0,0,0,4,2,2,8]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},1,3,2,2,2,2,6,0,0,0,0,0,0,18,{"$f":"IF('School Resources'!M294=1,SUM(F294:J294),IF('School Resources'!N294=1,SUM(F294:L294),SUM(F294:K294)))","v":18},0,{"$f":"IF(SUM(ADM!N294:R294)=ADM!S294,SUM(N294:R294),IF(OR(SUM(ADM!F294:O294)=ADM!S294,SUM(ADM!G294:O294)=ADM!S294,SUM(ADM!H294:O294)=ADM!S294,SUM(ADM!I294:O294)=ADM!S294,SUM(ADM!J294:O294)=ADM!S294,SUM(ADM!K294:O294)=ADM!S294,SUM(ADM!L294:O294)=ADM!S294,SUM(ADM!M294:O294)=ADM!S294,SUM(ADM!N294:O294)=ADM!S294),SUM(P294:R294),SUM(O294:R294)))","v":0},0,1,0,2,2,0,1,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},51,55,53,44,45,0,0,0,0,0,0,0,0,248,{"$f":"IF('School Resources'!M295=1,SUM(F295:J295),IF('School Resources'!N295=1,SUM(F295:L295),SUM(F295:K295)))","v":248},0,{"$f":"IF(SUM(ADM!N295:R295)=ADM!S295,SUM(N295:R295),IF(OR(SUM(ADM!F295:O295)=ADM!S295,SUM(ADM!G295:O295)=ADM!S295,SUM(ADM!H295:O295)=ADM!S295,SUM(ADM!I295:O295)=ADM!S295,SUM(ADM!J295:O295)=ADM!S295,SUM(ADM!K295:O295)=ADM!S295,SUM(ADM!L295:O295)=ADM!S295,SUM(ADM!M295:O295)=ADM!S295,SUM(ADM!N295:O295)=ADM!S295),SUM(P295:R295),SUM(O295:R295)))","v":0},20,20,26,18,14,0,0,0,0,0,0,0,0,98]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},3,4,3,3,3,2,0,0,0,0,0,0,0,18,{"$f":"IF('School Resources'!M296=1,SUM(F296:J296),IF('School Resources'!N296=1,SUM(F296:L296),SUM(F296:K296)))","v":18},0,{"$f":"IF(SUM(ADM!N296:R296)=ADM!S296,SUM(N296:R296),IF(OR(SUM(ADM!F296:O296)=ADM!S296,SUM(ADM!G296:O296)=ADM!S296,SUM(ADM!H296:O296)=ADM!S296,SUM(ADM!I296:O296)=ADM!S296,SUM(ADM!J296:O296)=ADM!S296,SUM(ADM!K296:O296)=ADM!S296,SUM(ADM!L296:O296)=ADM!S296,SUM(ADM!M296:O296)=ADM!S296,SUM(ADM!N296:O296)=ADM!S296),SUM(P296:R296),SUM(O296:R296)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},0,0,0,0,0,104,116,0,0,0,0,0,0,220,{"$f":"IF('School Resources'!M297=1,SUM(F297:J297),IF('School Resources'!N297=1,SUM(F297:L297),SUM(F297:K297)))","v":220},0,{"$f":"IF(SUM(ADM!N297:R297)=ADM!S297,SUM(N297:R297),IF(OR(SUM(ADM!F297:O297)=ADM!S297,SUM(ADM!G297:O297)=ADM!S297,SUM(ADM!H297:O297)=ADM!S297,SUM(ADM!I297:O297)=ADM!S297,SUM(ADM!J297:O297)=ADM!S297,SUM(ADM!K297:O297)=ADM!S297,SUM(ADM!L297:O297)=ADM!S297,SUM(ADM!M297:O297)=ADM!S297,SUM(ADM!N297:O297)=ADM!S297),SUM(P297:R297),SUM(O297:R297)))","v":0},0,0,0,0,0,21,13,0,0,0,0,0,0,34]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},37,37,30,30,24,0,0,0,0,0,0,0,0,158,{"$f":"IF('School Resources'!M298=1,SUM(F298:J298),IF('School Resources'!N298=1,SUM(F298:L298),SUM(F298:K298)))","v":158},0,{"$f":"IF(SUM(ADM!N298:R298)=ADM!S298,SUM(N298:R298),IF(OR(SUM(ADM!F298:O298)=ADM!S298,SUM(ADM!G298:O298)=ADM!S298,SUM(ADM!H298:O298)=ADM!S298,SUM(ADM!I298:O298)=ADM!S298,SUM(ADM!J298:O298)=ADM!S298,SUM(ADM!K298:O298)=ADM!S298,SUM(ADM!L298:O298)=ADM!S298,SUM(ADM!M298:O298)=ADM!S298,SUM(ADM!N298:O298)=ADM!S298),SUM(P298:R298),SUM(O298:R298)))","v":0},13,18,10,18,10,0,0,0,0,0,0,0,0,69]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},{"$f":"'School Resources'!E299","v":"K-4"},20,26,19,17,27,0,0,0,0,0,0,0,0,109,{"$f":"IF('School Resources'!M299=1,SUM(F299:J299),IF('School Resources'!N299=1,SUM(F299:L299),SUM(F299:K299)))","v":109},0,{"$f":"IF(SUM(ADM!N299:R299)=ADM!S299,SUM(N299:R299),IF(OR(SUM(ADM!F299:O299)=ADM!S299,SUM(ADM!G299:O299)=ADM!S299,SUM(ADM!H299:O299)=ADM!S299,SUM(ADM!I299:O299)=ADM!S299,SUM(ADM!J299:O299)=ADM!S299,SUM(ADM!K299:O299)=ADM!S299,SUM(ADM!L299:O299)=ADM!S299,SUM(ADM!M299:O299)=ADM!S299,SUM(ADM!N299:O299)=ADM!S299),SUM(P299:R299),SUM(O299:R299)))","v":0},4,1,0,1,1,0,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},{"$f":"'School Resources'!E300","v":"K-4"},26,23,25,20,18,0,0,0,0,0,0,0,0,112,{"$f":"IF('School Resources'!M300=1,SUM(F300:J300),IF('School Resources'!N300=1,SUM(F300:L300),SUM(F300:K300)))","v":112},0,{"$f":"IF(SUM(ADM!N300:R300)=ADM!S300,SUM(N300:R300),IF(OR(SUM(ADM!F300:O300)=ADM!S300,SUM(ADM!G300:O300)=ADM!S300,SUM(ADM!H300:O300)=ADM!S300,SUM(ADM!I300:O300)=ADM!S300,SUM(ADM!J300:O300)=ADM!S300,SUM(ADM!K300:O300)=ADM!S300,SUM(ADM!L300:O300)=ADM!S300,SUM(ADM!M300:O300)=ADM!S300,SUM(ADM!N300:O300)=ADM!S300),SUM(P300:R300),SUM(O300:R300)))","v":0},0,2,1,4,0,0,0,0,0,0,0,0,0,7]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},39,28,27,25,33,0,0,0,0,0,0,0,0,152,{"$f":"IF('School Resources'!M301=1,SUM(F301:J301),IF('School Resources'!N301=1,SUM(F301:L301),SUM(F301:K301)))","v":152},0,{"$f":"IF(SUM(ADM!N301:R301)=ADM!S301,SUM(N301:R301),IF(OR(SUM(ADM!F301:O301)=ADM!S301,SUM(ADM!G301:O301)=ADM!S301,SUM(ADM!H301:O301)=ADM!S301,SUM(ADM!I301:O301)=ADM!S301,SUM(ADM!J301:O301)=ADM!S301,SUM(ADM!K301:O301)=ADM!S301,SUM(ADM!L301:O301)=ADM!S301,SUM(ADM!M301:O301)=ADM!S301,SUM(ADM!N301:O301)=ADM!S301),SUM(P301:R301),SUM(O301:R301)))","v":0},9,2,3,5,3,0,0,0,0,0,0,0,0,22]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},{"$f":"'School Resources'!E302","v":"5-6"},0,0,0,0,0,60,84,0,0,0,0,0,0,144,{"$f":"IF('School Resources'!M302=1,SUM(F302:J302),IF('School Resources'!N302=1,SUM(F302:L302),SUM(F302:K302)))","v":144},0,{"$f":"IF(SUM(ADM!N302:R302)=ADM!S302,SUM(N302:R302),IF(OR(SUM(ADM!F302:O302)=ADM!S302,SUM(ADM!G302:O302)=ADM!S302,SUM(ADM!H302:O302)=ADM!S302,SUM(ADM!I302:O302)=ADM!S302,SUM(ADM!J302:O302)=ADM!S302,SUM(ADM!K302:O302)=ADM!S302,SUM(ADM!L302:O302)=ADM!S302,SUM(ADM!M302:O302)=ADM!S302,SUM(ADM!N302:O302)=ADM!S302),SUM(P302:R302),SUM(O302:R302)))","v":0},0,0,0,0,0,25,11,0,0,0,0,0,0,36]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},33,28,30,35,37,0,0,0,0,0,0,0,0,{"$f":"SUM(F303:R303)","v":163},{"$f":"IF('School Resources'!M303=1,SUM(F303:J303),IF('School Resources'!N303=1,SUM(F303:L303),SUM(F303:K303)))","v":163},0,{"$f":"IF(SUM(ADM!N303:R303)=ADM!S303,SUM(N303:R303),IF(OR(SUM(ADM!F303:O303)=ADM!S303,SUM(ADM!G303:O303)=ADM!S303,SUM(ADM!H303:O303)=ADM!S303,SUM(ADM!I303:O303)=ADM!S303,SUM(ADM!J303:O303)=ADM!S303,SUM(ADM!K303:O303)=ADM!S303,SUM(ADM!L303:O303)=ADM!S303,SUM(ADM!M303:O303)=ADM!S303,SUM(ADM!N303:O303)=ADM!S303),SUM(P303:R303),SUM(O303:R303)))","v":0},17,11,10,20,24,0,0,0,0,0,0,0,0,82]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},{"$f":"'School Resources'!E304","v":"K-4"},16,11,18,12,0,0,0,0,0,0,0,0,0,57,{"$f":"IF('School Resources'!M304=1,SUM(F304:J304),IF('School Resources'!N304=1,SUM(F304:L304),SUM(F304:K304)))","v":57},0,{"$f":"IF(SUM(ADM!N304:R304)=ADM!S304,SUM(N304:R304),IF(OR(SUM(ADM!F304:O304)=ADM!S304,SUM(ADM!G304:O304)=ADM!S304,SUM(ADM!H304:O304)=ADM!S304,SUM(ADM!I304:O304)=ADM!S304,SUM(ADM!J304:O304)=ADM!S304,SUM(ADM!K304:O304)=ADM!S304,SUM(ADM!L304:O304)=ADM!S304,SUM(ADM!M304:O304)=ADM!S304,SUM(ADM!N304:O304)=ADM!S304),SUM(P304:R304),SUM(O304:R304)))","v":0},1,1,4,2,0,0,0,0,0,0,0,0,0,8]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},{"$f":"'School Resources'!E305","v":"7-8"},0,0,0,0,0,0,0,156,171,0,0,0,0,327,{"$f":"IF('School Resources'!M305=1,SUM(F305:J305),IF('School Resources'!N305=1,SUM(F305:L305),SUM(F305:K305)))","v":0},327,{"$f":"IF(SUM(ADM!N305:R305)=ADM!S305,SUM(N305:R305),IF(OR(SUM(ADM!F305:O305)=ADM!S305,SUM(ADM!G305:O305)=ADM!S305,SUM(ADM!H305:O305)=ADM!S305,SUM(ADM!I305:O305)=ADM!S305,SUM(ADM!J305:O305)=ADM!S305,SUM(ADM!K305:O305)=ADM!S305,SUM(ADM!L305:O305)=ADM!S305,SUM(ADM!M305:O305)=ADM!S305,SUM(ADM!N305:O305)=ADM!S305),SUM(P305:R305),SUM(O305:R305)))","v":0},0,0,0,0,0,0,0,23,19,0,0,0,0,42]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},{"$f":"'School Resources'!E306","v":"7-8"},0,0,0,0,0,0,0,3,4,0,0,0,0,7,{"$f":"IF('School Resources'!M306=1,SUM(F306:J306),IF('School Resources'!N306=1,SUM(F306:L306),SUM(F306:K306)))","v":0},7,{"$f":"IF(SUM(ADM!N306:R306)=ADM!S306,SUM(N306:R306),IF(OR(SUM(ADM!F306:O306)=ADM!S306,SUM(ADM!G306:O306)=ADM!S306,SUM(ADM!H306:O306)=ADM!S306,SUM(ADM!I306:O306)=ADM!S306,SUM(ADM!J306:O306)=ADM!S306,SUM(ADM!K306:O306)=ADM!S306,SUM(ADM!L306:O306)=ADM!S306,SUM(ADM!M306:O306)=ADM!S306,SUM(ADM!N306:O306)=ADM!S306),SUM(P306:R306),SUM(O306:R306)))","v":0},0,0,0,0,0,0,0,2,2,0,0,0,0,4]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},{"$f":"'School Resources'!E307","v":"6-8"},0,0,0,0,0,0,2,5,1,0,0,0,0,8,{"$f":"IF('School Resources'!M307=1,SUM(F307:J307),IF('School Resources'!N307=1,SUM(F307:L307),SUM(F307:K307)))","v":0},8,{"$f":"IF(SUM(ADM!N307:R307)=ADM!S307,SUM(N307:R307),IF(OR(SUM(ADM!F307:O307)=ADM!S307,SUM(ADM!G307:O307)=ADM!S307,SUM(ADM!H307:O307)=ADM!S307,SUM(ADM!I307:O307)=ADM!S307,SUM(ADM!J307:O307)=ADM!S307,SUM(ADM!K307:O307)=ADM!S307,SUM(ADM!L307:O307)=ADM!S307,SUM(ADM!M307:O307)=ADM!S307,SUM(ADM!N307:O307)=ADM!S307),SUM(P307:R307),SUM(O307:R307)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},{"$f":"'School Resources'!E308","v":"9-12"},0,0,0,0,0,0,0,0,0,2,2,3,2,9,{"$f":"IF('School Resources'!M308=1,SUM(F308:J308),IF('School Resources'!N308=1,SUM(F308:L308),SUM(F308:K308)))","v":0},0,{"$f":"IF(SUM(ADM!N308:R308)=ADM!S308,SUM(N308:R308),IF(OR(SUM(ADM!F308:O308)=ADM!S308,SUM(ADM!G308:O308)=ADM!S308,SUM(ADM!H308:O308)=ADM!S308,SUM(ADM!I308:O308)=ADM!S308,SUM(ADM!J308:O308)=ADM!S308,SUM(ADM!K308:O308)=ADM!S308,SUM(ADM!L308:O308)=ADM!S308,SUM(ADM!M308:O308)=ADM!S308,SUM(ADM!N308:O308)=ADM!S308),SUM(P308:R308),SUM(O308:R308)))","v":9},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},{"$f":"'School Resources'!E309","v":"9-12"},0,0,0,0,0,0,0,0,0,139,128,93,71,431,{"$f":"IF('School Resources'!M309=1,SUM(F309:J309),IF('School Resources'!N309=1,SUM(F309:L309),SUM(F309:K309)))","v":0},0,{"$f":"IF(SUM(ADM!N309:R309)=ADM!S309,SUM(N309:R309),IF(OR(SUM(ADM!F309:O309)=ADM!S309,SUM(ADM!G309:O309)=ADM!S309,SUM(ADM!H309:O309)=ADM!S309,SUM(ADM!I309:O309)=ADM!S309,SUM(ADM!J309:O309)=ADM!S309,SUM(ADM!K309:O309)=ADM!S309,SUM(ADM!L309:O309)=ADM!S309,SUM(ADM!M309:O309)=ADM!S309,SUM(ADM!N309:O309)=ADM!S309),SUM(P309:R309),SUM(O309:R309)))","v":431},0,0,0,0,0,0,0,0,0,20,20,15,3,58]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},0,0,0,0,0,0,0,0,0,11,15,11,8,{"$f":"SUM(F310:R310)","v":45},{"$f":"IF('School Resources'!M310=1,SUM(F310:J310),IF('School Resources'!N310=1,SUM(F310:L310),SUM(F310:K310)))","v":0},{"$f":"SUM(F310:R310)-T310-V310","v":0},{"$f":"IF(SUM(ADM!N310:R310)=ADM!S310,SUM(N310:R310),IF(OR(SUM(ADM!F310:O310)=ADM!S310,SUM(ADM!G310:O310)=ADM!S310,SUM(ADM!H310:O310)=ADM!S310,SUM(ADM!I310:O310)=ADM!S310,SUM(ADM!J310:O310)=ADM!S310,SUM(ADM!K310:O310)=ADM!S310,SUM(ADM!L310:O310)=ADM!S310,SUM(ADM!M310:O310)=ADM!S310,SUM(ADM!N310:O310)=ADM!S310),SUM(P310:R310),SUM(O310:R310)))","v":45},0,0,0,0,0,0,0,0,0,0,1,0,2,{"$f":"SUM(W310:AI310)","v":3}]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},0,1,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF('School Resources'!M311=1,SUM(F311:J311),IF('School Resources'!N311=1,SUM(F311:L311),SUM(F311:K311)))","v":1},0,{"$f":"IF(SUM(ADM!N311:R311)=ADM!S311,SUM(N311:R311),IF(OR(SUM(ADM!F311:O311)=ADM!S311,SUM(ADM!G311:O311)=ADM!S311,SUM(ADM!H311:O311)=ADM!S311,SUM(ADM!I311:O311)=ADM!S311,SUM(ADM!J311:O311)=ADM!S311,SUM(ADM!K311:O311)=ADM!S311,SUM(ADM!L311:O311)=ADM!S311,SUM(ADM!M311:O311)=ADM!S311,SUM(ADM!N311:O311)=ADM!S311),SUM(P311:R311),SUM(O311:R311)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},16,20,13,13,16,0,0,0,0,0,0,0,0,{"$f":"SUM(F312:R312)","v":78},{"$f":"IF('School Resources'!M312=1,SUM(F312:J312),IF('School Resources'!N312=1,SUM(F312:L312),SUM(F312:K312)))","v":78},0,{"$f":"IF(SUM(ADM!N312:R312)=ADM!S312,SUM(N312:R312),IF(OR(SUM(ADM!F312:O312)=ADM!S312,SUM(ADM!G312:O312)=ADM!S312,SUM(ADM!H312:O312)=ADM!S312,SUM(ADM!I312:O312)=ADM!S312,SUM(ADM!J312:O312)=ADM!S312,SUM(ADM!K312:O312)=ADM!S312,SUM(ADM!L312:O312)=ADM!S312,SUM(ADM!M312:O312)=ADM!S312,SUM(ADM!N312:O312)=ADM!S312),SUM(P312:R312),SUM(O312:R312)))","v":0},1,0,1,0,3,0,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},1,1,1,0,2,0,0,0,0,0,0,0,0,5,{"$f":"IF('School Resources'!M313=1,SUM(F313:J313),IF('School Resources'!N313=1,SUM(F313:L313),SUM(F313:K313)))","v":5},0,{"$f":"IF(SUM(ADM!N313:R313)=ADM!S313,SUM(N313:R313),IF(OR(SUM(ADM!F313:O313)=ADM!S313,SUM(ADM!G313:O313)=ADM!S313,SUM(ADM!H313:O313)=ADM!S313,SUM(ADM!I313:O313)=ADM!S313,SUM(ADM!J313:O313)=ADM!S313,SUM(ADM!K313:O313)=ADM!S313,SUM(ADM!L313:O313)=ADM!S313,SUM(ADM!M313:O313)=ADM!S313,SUM(ADM!N313:O313)=ADM!S313),SUM(P313:R313),SUM(O313:R313)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M314=1,SUM(F314:J314),IF('School Resources'!N314=1,SUM(F314:L314),SUM(F314:K314)))","v":0},0,{"$f":"IF(SUM(ADM!N314:R314)=ADM!S314,SUM(N314:R314),IF(OR(SUM(ADM!F314:O314)=ADM!S314,SUM(ADM!G314:O314)=ADM!S314,SUM(ADM!H314:O314)=ADM!S314,SUM(ADM!I314:O314)=ADM!S314,SUM(ADM!J314:O314)=ADM!S314,SUM(ADM!K314:O314)=ADM!S314,SUM(ADM!L314:O314)=ADM!S314,SUM(ADM!M314:O314)=ADM!S314,SUM(ADM!N314:O314)=ADM!S314),SUM(P314:R314),SUM(O314:R314)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},13,16,11,15,11,0,0,0,0,0,0,0,0,66,{"$f":"IF('School Resources'!M315=1,SUM(F315:J315),IF('School Resources'!N315=1,SUM(F315:L315),SUM(F315:K315)))","v":66},0,{"$f":"IF(SUM(ADM!N315:R315)=ADM!S315,SUM(N315:R315),IF(OR(SUM(ADM!F315:O315)=ADM!S315,SUM(ADM!G315:O315)=ADM!S315,SUM(ADM!H315:O315)=ADM!S315,SUM(ADM!I315:O315)=ADM!S315,SUM(ADM!J315:O315)=ADM!S315,SUM(ADM!K315:O315)=ADM!S315,SUM(ADM!L315:O315)=ADM!S315,SUM(ADM!M315:O315)=ADM!S315,SUM(ADM!N315:O315)=ADM!S315),SUM(P315:R315),SUM(O315:R315)))","v":0},0,0,1,1,0,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},21,22,18,17,12,0,0,0,0,0,0,0,0,90,{"$f":"IF('School Resources'!M316=1,SUM(F316:J316),IF('School Resources'!N316=1,SUM(F316:L316),SUM(F316:K316)))","v":90},0,{"$f":"IF(SUM(ADM!N316:R316)=ADM!S316,SUM(N316:R316),IF(OR(SUM(ADM!F316:O316)=ADM!S316,SUM(ADM!G316:O316)=ADM!S316,SUM(ADM!H316:O316)=ADM!S316,SUM(ADM!I316:O316)=ADM!S316,SUM(ADM!J316:O316)=ADM!S316,SUM(ADM!K316:O316)=ADM!S316,SUM(ADM!L316:O316)=ADM!S316,SUM(ADM!M316:O316)=ADM!S316,SUM(ADM!N316:O316)=ADM!S316),SUM(P316:R316),SUM(O316:R316)))","v":0},11,13,11,10,5,0,0,0,0,0,0,0,0,50]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},{"$f":"'School Resources'!E317","v":"K-4"},27,20,20,24,18,0,0,0,0,0,0,0,0,109,{"$f":"IF('School Resources'!M317=1,SUM(F317:J317),IF('School Resources'!N317=1,SUM(F317:L317),SUM(F317:K317)))","v":109},0,{"$f":"IF(SUM(ADM!N317:R317)=ADM!S317,SUM(N317:R317),IF(OR(SUM(ADM!F317:O317)=ADM!S317,SUM(ADM!G317:O317)=ADM!S317,SUM(ADM!H317:O317)=ADM!S317,SUM(ADM!I317:O317)=ADM!S317,SUM(ADM!J317:O317)=ADM!S317,SUM(ADM!K317:O317)=ADM!S317,SUM(ADM!L317:O317)=ADM!S317,SUM(ADM!M317:O317)=ADM!S317,SUM(ADM!N317:O317)=ADM!S317),SUM(P317:R317),SUM(O317:R317)))","v":0},0,1,0,1,0,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},{"$f":"'School Resources'!E318","v":"5-6"},0,0,0,0,0,54,71,0,0,0,0,0,0,125,{"$f":"IF('School Resources'!M318=1,SUM(F318:J318),IF('School Resources'!N318=1,SUM(F318:L318),SUM(F318:K318)))","v":125},0,{"$f":"IF(SUM(ADM!N318:R318)=ADM!S318,SUM(N318:R318),IF(OR(SUM(ADM!F318:O318)=ADM!S318,SUM(ADM!G318:O318)=ADM!S318,SUM(ADM!H318:O318)=ADM!S318,SUM(ADM!I318:O318)=ADM!S318,SUM(ADM!J318:O318)=ADM!S318,SUM(ADM!K318:O318)=ADM!S318,SUM(ADM!L318:O318)=ADM!S318,SUM(ADM!M318:O318)=ADM!S318,SUM(ADM!N318:O318)=ADM!S318),SUM(P318:R318),SUM(O318:R318)))","v":0},0,0,0,0,0,10,11,0,0,0,0,0,0,21]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},{"$f":"'School Resources'!E319","v":"7-8"},0,0,0,0,0,0,0,63,70,0,0,0,0,133,{"$f":"IF('School Resources'!M319=1,SUM(F319:J319),IF('School Resources'!N319=1,SUM(F319:L319),SUM(F319:K319)))","v":0},133,{"$f":"IF(SUM(ADM!N319:R319)=ADM!S319,SUM(N319:R319),IF(OR(SUM(ADM!F319:O319)=ADM!S319,SUM(ADM!G319:O319)=ADM!S319,SUM(ADM!H319:O319)=ADM!S319,SUM(ADM!I319:O319)=ADM!S319,SUM(ADM!J319:O319)=ADM!S319,SUM(ADM!K319:O319)=ADM!S319,SUM(ADM!L319:O319)=ADM!S319,SUM(ADM!M319:O319)=ADM!S319,SUM(ADM!N319:O319)=ADM!S319),SUM(P319:R319),SUM(O319:R319)))","v":0},0,0,0,0,0,0,0,12,9,0,0,0,0,21]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},{"$f":"'School Resources'!E320","v":"9-12"},0,0,0,0,0,0,0,0,0,43,37,36,28,144,{"$f":"IF('School Resources'!M320=1,SUM(F320:J320),IF('School Resources'!N320=1,SUM(F320:L320),SUM(F320:K320)))","v":0},0,{"$f":"IF(SUM(ADM!N320:R320)=ADM!S320,SUM(N320:R320),IF(OR(SUM(ADM!F320:O320)=ADM!S320,SUM(ADM!G320:O320)=ADM!S320,SUM(ADM!H320:O320)=ADM!S320,SUM(ADM!I320:O320)=ADM!S320,SUM(ADM!J320:O320)=ADM!S320,SUM(ADM!K320:O320)=ADM!S320,SUM(ADM!L320:O320)=ADM!S320,SUM(ADM!M320:O320)=ADM!S320,SUM(ADM!N320:O320)=ADM!S320),SUM(P320:R320),SUM(O320:R320)))","v":144},0,0,0,0,0,0,0,0,0,5,5,9,4,23]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},{"$f":"'School Resources'!E321","v":"9-12"},0,0,0,0,0,0,0,0,0,5,8,12,13,38,{"$f":"IF('School Resources'!M321=1,SUM(F321:J321),IF('School Resources'!N321=1,SUM(F321:L321),SUM(F321:K321)))","v":0},0,{"$f":"IF(SUM(ADM!N321:R321)=ADM!S321,SUM(N321:R321),IF(OR(SUM(ADM!F321:O321)=ADM!S321,SUM(ADM!G321:O321)=ADM!S321,SUM(ADM!H321:O321)=ADM!S321,SUM(ADM!I321:O321)=ADM!S321,SUM(ADM!J321:O321)=ADM!S321,SUM(ADM!K321:O321)=ADM!S321,SUM(ADM!L321:O321)=ADM!S321,SUM(ADM!M321:O321)=ADM!S321,SUM(ADM!N321:O321)=ADM!S321),SUM(P321:R321),SUM(O321:R321)))","v":38},0,0,0,0,0,0,0,0,0,0,0,2,0,2]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},0,1,1,3,1,2,3,0,0,0,0,0,0,11,{"$f":"IF('School Resources'!M322=1,SUM(F322:J322),IF('School Resources'!N322=1,SUM(F322:L322),SUM(F322:K322)))","v":11},0,{"$f":"IF(SUM(ADM!N322:R322)=ADM!S322,SUM(N322:R322),IF(OR(SUM(ADM!F322:O322)=ADM!S322,SUM(ADM!G322:O322)=ADM!S322,SUM(ADM!H322:O322)=ADM!S322,SUM(ADM!I322:O322)=ADM!S322,SUM(ADM!J322:O322)=ADM!S322,SUM(ADM!K322:O322)=ADM!S322,SUM(ADM!L322:O322)=ADM!S322,SUM(ADM!M322:O322)=ADM!S322,SUM(ADM!N322:O322)=ADM!S322),SUM(P322:R322),SUM(O322:R322)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M323=1,SUM(F323:J323),IF('School Resources'!N323=1,SUM(F323:L323),SUM(F323:K323)))","v":0},0,{"$f":"IF(SUM(ADM!N323:R323)=ADM!S323,SUM(N323:R323),IF(OR(SUM(ADM!F323:O323)=ADM!S323,SUM(ADM!G323:O323)=ADM!S323,SUM(ADM!H323:O323)=ADM!S323,SUM(ADM!I323:O323)=ADM!S323,SUM(ADM!J323:O323)=ADM!S323,SUM(ADM!K323:O323)=ADM!S323,SUM(ADM!L323:O323)=ADM!S323,SUM(ADM!M323:O323)=ADM!S323,SUM(ADM!N323:O323)=ADM!S323),SUM(P323:R323),SUM(O323:R323)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF('School Resources'!M324=1,SUM(F324:J324),IF('School Resources'!N324=1,SUM(F324:L324),SUM(F324:K324)))","v":0},0,{"$f":"IF(SUM(ADM!N324:R324)=ADM!S324,SUM(N324:R324),IF(OR(SUM(ADM!F324:O324)=ADM!S324,SUM(ADM!G324:O324)=ADM!S324,SUM(ADM!H324:O324)=ADM!S324,SUM(ADM!I324:O324)=ADM!S324,SUM(ADM!J324:O324)=ADM!S324,SUM(ADM!K324:O324)=ADM!S324,SUM(ADM!L324:O324)=ADM!S324,SUM(ADM!M324:O324)=ADM!S324,SUM(ADM!N324:O324)=ADM!S324),SUM(P324:R324),SUM(O324:R324)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},3,0,0,1,3,2,0,0,0,0,0,0,0,9,{"$f":"IF('School Resources'!M325=1,SUM(F325:J325),IF('School Resources'!N325=1,SUM(F325:L325),SUM(F325:K325)))","v":9},0,{"$f":"IF(SUM(ADM!N325:R325)=ADM!S325,SUM(N325:R325),IF(OR(SUM(ADM!F325:O325)=ADM!S325,SUM(ADM!G325:O325)=ADM!S325,SUM(ADM!H325:O325)=ADM!S325,SUM(ADM!I325:O325)=ADM!S325,SUM(ADM!J325:O325)=ADM!S325,SUM(ADM!K325:O325)=ADM!S325,SUM(ADM!L325:O325)=ADM!S325,SUM(ADM!M325:O325)=ADM!S325,SUM(ADM!N325:O325)=ADM!S325),SUM(P325:R325),SUM(O325:R325)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},0,0,0,84,66,56,0,0,0,0,0,0,0,206,{"$f":"IF('School Resources'!M326=1,SUM(F326:J326),IF('School Resources'!N326=1,SUM(F326:L326),SUM(F326:K326)))","v":206},0,{"$f":"IF(SUM(ADM!N326:R326)=ADM!S326,SUM(N326:R326),IF(OR(SUM(ADM!F326:O326)=ADM!S326,SUM(ADM!G326:O326)=ADM!S326,SUM(ADM!H326:O326)=ADM!S326,SUM(ADM!I326:O326)=ADM!S326,SUM(ADM!J326:O326)=ADM!S326,SUM(ADM!K326:O326)=ADM!S326,SUM(ADM!L326:O326)=ADM!S326,SUM(ADM!M326:O326)=ADM!S326,SUM(ADM!N326:O326)=ADM!S326),SUM(P326:R326),SUM(O326:R326)))","v":0},0,0,0,62,59,40,0,0,0,0,0,0,0,161]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},{"$f":"'School Resources'!E327","v":"K-2"},86,89,76,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F327:R327)","v":251},{"$f":"IF('School Resources'!M327=1,SUM(F327:J327),IF('School Resources'!N327=1,SUM(F327:L327),SUM(F327:K327)))","v":251},0,{"$f":"IF(SUM(ADM!N327:R327)=ADM!S327,SUM(N327:R327),IF(OR(SUM(ADM!F327:O327)=ADM!S327,SUM(ADM!G327:O327)=ADM!S327,SUM(ADM!H327:O327)=ADM!S327,SUM(ADM!I327:O327)=ADM!S327,SUM(ADM!J327:O327)=ADM!S327,SUM(ADM!K327:O327)=ADM!S327,SUM(ADM!L327:O327)=ADM!S327,SUM(ADM!M327:O327)=ADM!S327,SUM(ADM!N327:O327)=ADM!S327),SUM(P327:R327),SUM(O327:R327)))","v":0},75,76,54,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W327:AI327)","v":205}]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},{"$f":"'School Resources'!E328","v":"6-8"},0,0,0,0,0,0,71,72,69,0,0,0,0,212,{"$f":"IF('School Resources'!M328=1,SUM(F328:J328),IF('School Resources'!N328=1,SUM(F328:L328),SUM(F328:K328)))","v":0},212,{"$f":"IF(SUM(ADM!N328:R328)=ADM!S328,SUM(N328:R328),IF(OR(SUM(ADM!F328:O328)=ADM!S328,SUM(ADM!G328:O328)=ADM!S328,SUM(ADM!H328:O328)=ADM!S328,SUM(ADM!I328:O328)=ADM!S328,SUM(ADM!J328:O328)=ADM!S328,SUM(ADM!K328:O328)=ADM!S328,SUM(ADM!L328:O328)=ADM!S328,SUM(ADM!M328:O328)=ADM!S328,SUM(ADM!N328:O328)=ADM!S328),SUM(P328:R328),SUM(O328:R328)))","v":0},0,0,0,0,0,0,42,32,30,0,0,0,0,104]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},{"$f":"'School Resources'!E329","v":"9-12"},0,0,0,0,0,0,0,0,0,49,43,47,31,170,{"$f":"IF('School Resources'!M329=1,SUM(F329:J329),IF('School Resources'!N329=1,SUM(F329:L329),SUM(F329:K329)))","v":0},0,{"$f":"IF(SUM(ADM!N329:R329)=ADM!S329,SUM(N329:R329),IF(OR(SUM(ADM!F329:O329)=ADM!S329,SUM(ADM!G329:O329)=ADM!S329,SUM(ADM!H329:O329)=ADM!S329,SUM(ADM!I329:O329)=ADM!S329,SUM(ADM!J329:O329)=ADM!S329,SUM(ADM!K329:O329)=ADM!S329,SUM(ADM!L329:O329)=ADM!S329,SUM(ADM!M329:O329)=ADM!S329,SUM(ADM!N329:O329)=ADM!S329),SUM(P329:R329),SUM(O329:R329)))","v":170},0,0,0,0,0,0,0,0,0,13,19,11,6,49]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},{"$f":"'School Resources'!E330","v":"9-12"},0,0,0,0,0,0,0,0,0,7,8,19,13,47,{"$f":"IF('School Resources'!M330=1,SUM(F330:J330),IF('School Resources'!N330=1,SUM(F330:L330),SUM(F330:K330)))","v":0},{"$f":"SUM(F330:R330)-T330-V330","v":0},{"$f":"IF(SUM(ADM!N330:R330)=ADM!S330,SUM(N330:R330),IF(OR(SUM(ADM!F330:O330)=ADM!S330,SUM(ADM!G330:O330)=ADM!S330,SUM(ADM!H330:O330)=ADM!S330,SUM(ADM!I330:O330)=ADM!S330,SUM(ADM!J330:O330)=ADM!S330,SUM(ADM!K330:O330)=ADM!S330,SUM(ADM!L330:O330)=ADM!S330,SUM(ADM!M330:O330)=ADM!S330,SUM(ADM!N330:O330)=ADM!S330),SUM(P330:R330),SUM(O330:R330)))","v":47},0,0,0,0,0,0,0,0,0,2,0,3,2,7]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},27,19,22,15,17,23,0,0,0,0,0,0,0,123,{"$f":"IF('School Resources'!M331=1,SUM(F331:J331),IF('School Resources'!N331=1,SUM(F331:L331),SUM(F331:K331)))","v":123},0,{"$f":"IF(SUM(ADM!N331:R331)=ADM!S331,SUM(N331:R331),IF(OR(SUM(ADM!F331:O331)=ADM!S331,SUM(ADM!G331:O331)=ADM!S331,SUM(ADM!H331:O331)=ADM!S331,SUM(ADM!I331:O331)=ADM!S331,SUM(ADM!J331:O331)=ADM!S331,SUM(ADM!K331:O331)=ADM!S331,SUM(ADM!L331:O331)=ADM!S331,SUM(ADM!M331:O331)=ADM!S331,SUM(ADM!N331:O331)=ADM!S331),SUM(P331:R331),SUM(O331:R331)))","v":0},0,0,1,1,2,1,0,0,0,0,0,0,0,5]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},39,31,39,30,32,39,0,0,0,0,0,0,0,210,{"$f":"IF('School Resources'!M332=1,SUM(F332:J332),IF('School Resources'!N332=1,SUM(F332:L332),SUM(F332:K332)))","v":210},0,{"$f":"IF(SUM(ADM!N332:R332)=ADM!S332,SUM(N332:R332),IF(OR(SUM(ADM!F332:O332)=ADM!S332,SUM(ADM!G332:O332)=ADM!S332,SUM(ADM!H332:O332)=ADM!S332,SUM(ADM!I332:O332)=ADM!S332,SUM(ADM!J332:O332)=ADM!S332,SUM(ADM!K332:O332)=ADM!S332,SUM(ADM!L332:O332)=ADM!S332,SUM(ADM!M332:O332)=ADM!S332,SUM(ADM!N332:O332)=ADM!S332),SUM(P332:R332),SUM(O332:R332)))","v":0},6,4,7,6,7,8,0,0,0,0,0,0,0,38]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},43,42,29,34,33,28,0,0,0,0,0,0,0,209,{"$f":"IF('School Resources'!M333=1,SUM(F333:J333),IF('School Resources'!N333=1,SUM(F333:L333),SUM(F333:K333)))","v":209},0,{"$f":"IF(SUM(ADM!N333:R333)=ADM!S333,SUM(N333:R333),IF(OR(SUM(ADM!F333:O333)=ADM!S333,SUM(ADM!G333:O333)=ADM!S333,SUM(ADM!H333:O333)=ADM!S333,SUM(ADM!I333:O333)=ADM!S333,SUM(ADM!J333:O333)=ADM!S333,SUM(ADM!K333:O333)=ADM!S333,SUM(ADM!L333:O333)=ADM!S333,SUM(ADM!M333:O333)=ADM!S333,SUM(ADM!N333:O333)=ADM!S333),SUM(P333:R333),SUM(O333:R333)))","v":0},12,14,12,11,17,14,0,0,0,0,0,0,0,80]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},28,26,24,32,17,25,0,0,0,0,0,0,0,152,{"$f":"IF('School Resources'!M334=1,SUM(F334:J334),IF('School Resources'!N334=1,SUM(F334:L334),SUM(F334:K334)))","v":152},0,{"$f":"IF(SUM(ADM!N334:R334)=ADM!S334,SUM(N334:R334),IF(OR(SUM(ADM!F334:O334)=ADM!S334,SUM(ADM!G334:O334)=ADM!S334,SUM(ADM!H334:O334)=ADM!S334,SUM(ADM!I334:O334)=ADM!S334,SUM(ADM!J334:O334)=ADM!S334,SUM(ADM!K334:O334)=ADM!S334,SUM(ADM!L334:O334)=ADM!S334,SUM(ADM!M334:O334)=ADM!S334,SUM(ADM!N334:O334)=ADM!S334),SUM(P334:R334),SUM(O334:R334)))","v":0},12,6,4,9,3,8,0,0,0,0,0,0,0,42]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},0,0,0,0,0,0,55,45,55,0,0,0,0,155,{"$f":"IF('School Resources'!M335=1,SUM(F335:J335),IF('School Resources'!N335=1,SUM(F335:L335),SUM(F335:K335)))","v":0},155,{"$f":"IF(SUM(ADM!N335:R335)=ADM!S335,SUM(N335:R335),IF(OR(SUM(ADM!F335:O335)=ADM!S335,SUM(ADM!G335:O335)=ADM!S335,SUM(ADM!H335:O335)=ADM!S335,SUM(ADM!I335:O335)=ADM!S335,SUM(ADM!J335:O335)=ADM!S335,SUM(ADM!K335:O335)=ADM!S335,SUM(ADM!L335:O335)=ADM!S335,SUM(ADM!M335:O335)=ADM!S335,SUM(ADM!N335:O335)=ADM!S335),SUM(P335:R335),SUM(O335:R335)))","v":0},0,0,0,0,0,0,5,4,5,0,0,0,0,14]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},{"$f":"'School Resources'!E336","v":"6-8"},0,0,0,0,0,0,54,57,54,0,0,0,0,165,{"$f":"IF('School Resources'!M336=1,SUM(F336:J336),IF('School Resources'!N336=1,SUM(F336:L336),SUM(F336:K336)))","v":0},165,{"$f":"IF(SUM(ADM!N336:R336)=ADM!S336,SUM(N336:R336),IF(OR(SUM(ADM!F336:O336)=ADM!S336,SUM(ADM!G336:O336)=ADM!S336,SUM(ADM!H336:O336)=ADM!S336,SUM(ADM!I336:O336)=ADM!S336,SUM(ADM!J336:O336)=ADM!S336,SUM(ADM!K336:O336)=ADM!S336,SUM(ADM!L336:O336)=ADM!S336,SUM(ADM!M336:O336)=ADM!S336,SUM(ADM!N336:O336)=ADM!S336),SUM(P336:R336),SUM(O336:R336)))","v":0},0,0,0,0,0,0,7,8,7,0,0,0,0,22]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},{"$f":"'School Resources'!E337","v":"9-12"},0,0,0,0,0,0,0,0,0,102,96,81,56,335,{"$f":"IF('School Resources'!M337=1,SUM(F337:J337),IF('School Resources'!N337=1,SUM(F337:L337),SUM(F337:K337)))","v":0},0,{"$f":"IF(SUM(ADM!N337:R337)=ADM!S337,SUM(N337:R337),IF(OR(SUM(ADM!F337:O337)=ADM!S337,SUM(ADM!G337:O337)=ADM!S337,SUM(ADM!H337:O337)=ADM!S337,SUM(ADM!I337:O337)=ADM!S337,SUM(ADM!J337:O337)=ADM!S337,SUM(ADM!K337:O337)=ADM!S337,SUM(ADM!L337:O337)=ADM!S337,SUM(ADM!M337:O337)=ADM!S337,SUM(ADM!N337:O337)=ADM!S337),SUM(P337:R337),SUM(O337:R337)))","v":335},0,0,0,0,0,0,0,0,0,5,12,5,11,33]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},{"$f":"'School Resources'!E338","v":"7-12"},0,0,0,0,0,0,0,3,8,14,13,9,15,62,{"$f":"IF('School Resources'!M338=1,SUM(F338:J338),IF('School Resources'!N338=1,SUM(F338:L338),SUM(F338:K338)))","v":0},11,{"$f":"IF(SUM(ADM!N338:R338)=ADM!S338,SUM(N338:R338),IF(OR(SUM(ADM!F338:O338)=ADM!S338,SUM(ADM!G338:O338)=ADM!S338,SUM(ADM!H338:O338)=ADM!S338,SUM(ADM!I338:O338)=ADM!S338,SUM(ADM!J338:O338)=ADM!S338,SUM(ADM!K338:O338)=ADM!S338,SUM(ADM!L338:O338)=ADM!S338,SUM(ADM!M338:O338)=ADM!S338,SUM(ADM!N338:O338)=ADM!S338),SUM(P338:R338),SUM(O338:R338)))","v":51},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},21,16,15,0,0,0,0,0,0,0,0,0,0,52,{"$f":"IF('School Resources'!M339=1,SUM(F339:J339),IF('School Resources'!N339=1,SUM(F339:L339),SUM(F339:K339)))","v":52},0,{"$f":"IF(SUM(ADM!N339:R339)=ADM!S339,SUM(N339:R339),IF(OR(SUM(ADM!F339:O339)=ADM!S339,SUM(ADM!G339:O339)=ADM!S339,SUM(ADM!H339:O339)=ADM!S339,SUM(ADM!I339:O339)=ADM!S339,SUM(ADM!J339:O339)=ADM!S339,SUM(ADM!K339:O339)=ADM!S339,SUM(ADM!L339:O339)=ADM!S339,SUM(ADM!M339:O339)=ADM!S339,SUM(ADM!N339:O339)=ADM!S339),SUM(P339:R339),SUM(O339:R339)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},0,0,0,16,20,17,0,0,0,0,0,0,0,53,{"$f":"IF('School Resources'!M340=1,SUM(F340:J340),IF('School Resources'!N340=1,SUM(F340:L340),SUM(F340:K340)))","v":53},0,{"$f":"IF(SUM(ADM!N340:R340)=ADM!S340,SUM(N340:R340),IF(OR(SUM(ADM!F340:O340)=ADM!S340,SUM(ADM!G340:O340)=ADM!S340,SUM(ADM!H340:O340)=ADM!S340,SUM(ADM!I340:O340)=ADM!S340,SUM(ADM!J340:O340)=ADM!S340,SUM(ADM!K340:O340)=ADM!S340,SUM(ADM!L340:O340)=ADM!S340,SUM(ADM!M340:O340)=ADM!S340,SUM(ADM!N340:O340)=ADM!S340),SUM(P340:R340),SUM(O340:R340)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},0,0,0,0,0,0,14,24,14,0,0,0,0,52,{"$f":"IF('School Resources'!M341=1,SUM(F341:J341),IF('School Resources'!N341=1,SUM(F341:L341),SUM(F341:K341)))","v":0},52,{"$f":"IF(SUM(ADM!N341:R341)=ADM!S341,SUM(N341:R341),IF(OR(SUM(ADM!F341:O341)=ADM!S341,SUM(ADM!G341:O341)=ADM!S341,SUM(ADM!H341:O341)=ADM!S341,SUM(ADM!I341:O341)=ADM!S341,SUM(ADM!J341:O341)=ADM!S341,SUM(ADM!K341:O341)=ADM!S341,SUM(ADM!L341:O341)=ADM!S341,SUM(ADM!M341:O341)=ADM!S341,SUM(ADM!N341:O341)=ADM!S341),SUM(P341:R341),SUM(O341:R341)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},0,0,0,0,0,0,0,0,0,9,11,13,15,48,{"$f":"IF('School Resources'!M342=1,SUM(F342:J342),IF('School Resources'!N342=1,SUM(F342:L342),SUM(F342:K342)))","v":0},0,{"$f":"IF(SUM(ADM!N342:R342)=ADM!S342,SUM(N342:R342),IF(OR(SUM(ADM!F342:O342)=ADM!S342,SUM(ADM!G342:O342)=ADM!S342,SUM(ADM!H342:O342)=ADM!S342,SUM(ADM!I342:O342)=ADM!S342,SUM(ADM!J342:O342)=ADM!S342,SUM(ADM!K342:O342)=ADM!S342,SUM(ADM!L342:O342)=ADM!S342,SUM(ADM!M342:O342)=ADM!S342,SUM(ADM!N342:O342)=ADM!S342),SUM(P342:R342),SUM(O342:R342)))","v":48},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},15,19,15,14,9,0,0,0,0,0,0,0,0,72,{"$f":"IF('School Resources'!M343=1,SUM(F343:J343),IF('School Resources'!N343=1,SUM(F343:L343),SUM(F343:K343)))","v":72},0,{"$f":"IF(SUM(ADM!N343:R343)=ADM!S343,SUM(N343:R343),IF(OR(SUM(ADM!F343:O343)=ADM!S343,SUM(ADM!G343:O343)=ADM!S343,SUM(ADM!H343:O343)=ADM!S343,SUM(ADM!I343:O343)=ADM!S343,SUM(ADM!J343:O343)=ADM!S343,SUM(ADM!K343:O343)=ADM!S343,SUM(ADM!L343:O343)=ADM!S343,SUM(ADM!M343:O343)=ADM!S343,SUM(ADM!N343:O343)=ADM!S343),SUM(P343:R343),SUM(O343:R343)))","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},0,0,0,0,0,19,17,14,25,0,0,0,0,75,{"$f":"IF('School Resources'!M344=1,SUM(F344:J344),IF('School Resources'!N344=1,SUM(F344:L344),SUM(F344:K344)))","v":0},75,{"$f":"IF(SUM(ADM!N344:R344)=ADM!S344,SUM(N344:R344),IF(OR(SUM(ADM!F344:O344)=ADM!S344,SUM(ADM!G344:O344)=ADM!S344,SUM(ADM!H344:O344)=ADM!S344,SUM(ADM!I344:O344)=ADM!S344,SUM(ADM!J344:O344)=ADM!S344,SUM(ADM!K344:O344)=ADM!S344,SUM(ADM!L344:O344)=ADM!S344,SUM(ADM!M344:O344)=ADM!S344,SUM(ADM!N344:O344)=ADM!S344),SUM(P344:R344),SUM(O344:R344)))","v":0},0,0,0,0,0,1,0,1,1,0,0,0,0,3]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},0,0,0,0,0,0,0,0,0,13,17,10,14,54,{"$f":"IF('School Resources'!M345=1,SUM(F345:J345),IF('School Resources'!N345=1,SUM(F345:L345),SUM(F345:K345)))","v":0},0,{"$f":"IF(SUM(ADM!N345:R345)=ADM!S345,SUM(N345:R345),IF(OR(SUM(ADM!F345:O345)=ADM!S345,SUM(ADM!G345:O345)=ADM!S345,SUM(ADM!H345:O345)=ADM!S345,SUM(ADM!I345:O345)=ADM!S345,SUM(ADM!J345:O345)=ADM!S345,SUM(ADM!K345:O345)=ADM!S345,SUM(ADM!L345:O345)=ADM!S345,SUM(ADM!M345:O345)=ADM!S345,SUM(ADM!N345:O345)=ADM!S345),SUM(P345:R345),SUM(O345:R345)))","v":54},0,0,0,0,0,0,0,0,0,1,0,0,1,2]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},17,19,21,26,15,19,0,0,0,0,0,0,0,117,{"$f":"IF('School Resources'!M346=1,SUM(F346:J346),IF('School Resources'!N346=1,SUM(F346:L346),SUM(F346:K346)))","v":117},0,{"$f":"IF(SUM(ADM!N346:R346)=ADM!S346,SUM(N346:R346),IF(OR(SUM(ADM!F346:O346)=ADM!S346,SUM(ADM!G346:O346)=ADM!S346,SUM(ADM!H346:O346)=ADM!S346,SUM(ADM!I346:O346)=ADM!S346,SUM(ADM!J346:O346)=ADM!S346,SUM(ADM!K346:O346)=ADM!S346,SUM(ADM!L346:O346)=ADM!S346,SUM(ADM!M346:O346)=ADM!S346,SUM(ADM!N346:O346)=ADM!S346),SUM(P346:R346),SUM(O346:R346)))","v":0},1,0,1,2,1,4,0,0,0,0,0,0,0,9]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},15,19,15,18,17,15,0,0,0,0,0,0,0,99,{"$f":"IF('School Resources'!M347=1,SUM(F347:J347),IF('School Resources'!N347=1,SUM(F347:L347),SUM(F347:K347)))","v":99},0,{"$f":"IF(SUM(ADM!N347:R347)=ADM!S347,SUM(N347:R347),IF(OR(SUM(ADM!F347:O347)=ADM!S347,SUM(ADM!G347:O347)=ADM!S347,SUM(ADM!H347:O347)=ADM!S347,SUM(ADM!I347:O347)=ADM!S347,SUM(ADM!J347:O347)=ADM!S347,SUM(ADM!K347:O347)=ADM!S347,SUM(ADM!L347:O347)=ADM!S347,SUM(ADM!M347:O347)=ADM!S347,SUM(ADM!N347:O347)=ADM!S347),SUM(P347:R347),SUM(O347:R347)))","v":0},0,0,0,1,3,2,0,0,0,0,0,0,0,6]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},22,26,29,25,22,21,0,0,0,0,0,0,0,145,{"$f":"IF('School Resources'!M348=1,SUM(F348:J348),IF('School Resources'!N348=1,SUM(F348:L348),SUM(F348:K348)))","v":145},0,{"$f":"IF(SUM(ADM!N348:R348)=ADM!S348,SUM(N348:R348),IF(OR(SUM(ADM!F348:O348)=ADM!S348,SUM(ADM!G348:O348)=ADM!S348,SUM(ADM!H348:O348)=ADM!S348,SUM(ADM!I348:O348)=ADM!S348,SUM(ADM!J348:O348)=ADM!S348,SUM(ADM!K348:O348)=ADM!S348,SUM(ADM!L348:O348)=ADM!S348,SUM(ADM!M348:O348)=ADM!S348,SUM(ADM!N348:O348)=ADM!S348),SUM(P348:R348),SUM(O348:R348)))","v":0},3,5,4,3,4,3,0,0,0,0,0,0,0,22]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},0,0,0,0,0,0,66,58,57,0,0,0,0,181,{"$f":"IF('School Resources'!M349=1,SUM(F349:J349),IF('School Resources'!N349=1,SUM(F349:L349),SUM(F349:K349)))","v":0},181,{"$f":"IF(SUM(ADM!N349:R349)=ADM!S349,SUM(N349:R349),IF(OR(SUM(ADM!F349:O349)=ADM!S349,SUM(ADM!G349:O349)=ADM!S349,SUM(ADM!H349:O349)=ADM!S349,SUM(ADM!I349:O349)=ADM!S349,SUM(ADM!J349:O349)=ADM!S349,SUM(ADM!K349:O349)=ADM!S349,SUM(ADM!L349:O349)=ADM!S349,SUM(ADM!M349:O349)=ADM!S349,SUM(ADM!N349:O349)=ADM!S349),SUM(P349:R349),SUM(O349:R349)))","v":0},0,0,0,0,0,0,4,3,2,0,0,0,0,9]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},0,0,0,0,0,0,0,0,0,63,48,42,32,185,{"$f":"IF('School Resources'!M350=1,SUM(F350:J350),IF('School Resources'!N350=1,SUM(F350:L350),SUM(F350:K350)))","v":0},0,{"$f":"IF(SUM(ADM!N350:R350)=ADM!S350,SUM(N350:R350),IF(OR(SUM(ADM!F350:O350)=ADM!S350,SUM(ADM!G350:O350)=ADM!S350,SUM(ADM!H350:O350)=ADM!S350,SUM(ADM!I350:O350)=ADM!S350,SUM(ADM!J350:O350)=ADM!S350,SUM(ADM!K350:O350)=ADM!S350,SUM(ADM!L350:O350)=ADM!S350,SUM(ADM!M350:O350)=ADM!S350,SUM(ADM!N350:O350)=ADM!S350),SUM(P350:R350),SUM(O350:R350)))","v":185},0,0,0,0,0,0,0,0,0,6,6,5,2,19]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},3,1,3,1,2,4,1,3,5,3,3,3,1,33,{"$f":"IF('School Resources'!M351=1,SUM(F351:J351),IF('School Resources'!N351=1,SUM(F351:L351),SUM(F351:K351)))","v":14},9,{"$f":"IF(SUM(ADM!N351:R351)=ADM!S351,SUM(N351:R351),IF(OR(SUM(ADM!F351:O351)=ADM!S351,SUM(ADM!G351:O351)=ADM!S351,SUM(ADM!H351:O351)=ADM!S351,SUM(ADM!I351:O351)=ADM!S351,SUM(ADM!J351:O351)=ADM!S351,SUM(ADM!K351:O351)=ADM!S351,SUM(ADM!L351:O351)=ADM!S351,SUM(ADM!M351:O351)=ADM!S351,SUM(ADM!N351:O351)=ADM!S351),SUM(P351:R351),SUM(O351:R351)))","v":10},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},0,0,0,29,31,19,0,0,0,0,0,0,0,79,{"$f":"IF('School Resources'!M352=1,SUM(F352:J352),IF('School Resources'!N352=1,SUM(F352:L352),SUM(F352:K352)))","v":79},0,{"$f":"IF(SUM(ADM!N352:R352)=ADM!S352,SUM(N352:R352),IF(OR(SUM(ADM!F352:O352)=ADM!S352,SUM(ADM!G352:O352)=ADM!S352,SUM(ADM!H352:O352)=ADM!S352,SUM(ADM!I352:O352)=ADM!S352,SUM(ADM!J352:O352)=ADM!S352,SUM(ADM!K352:O352)=ADM!S352,SUM(ADM!L352:O352)=ADM!S352,SUM(ADM!M352:O352)=ADM!S352,SUM(ADM!N352:O352)=ADM!S352),SUM(P352:R352),SUM(O352:R352)))","v":0},0,0,0,1,1,1,0,0,0,0,0,0,0,3]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},22,18,30,0,0,0,0,0,0,0,0,0,0,70,{"$f":"IF('School Resources'!M353=1,SUM(F353:J353),IF('School Resources'!N353=1,SUM(F353:L353),SUM(F353:K353)))","v":70},0,{"$f":"IF(SUM(ADM!N353:R353)=ADM!S353,SUM(N353:R353),IF(OR(SUM(ADM!F353:O353)=ADM!S353,SUM(ADM!G353:O353)=ADM!S353,SUM(ADM!H353:O353)=ADM!S353,SUM(ADM!I353:O353)=ADM!S353,SUM(ADM!J353:O353)=ADM!S353,SUM(ADM!K353:O353)=ADM!S353,SUM(ADM!L353:O353)=ADM!S353,SUM(ADM!M353:O353)=ADM!S353,SUM(ADM!N353:O353)=ADM!S353),SUM(P353:R353),SUM(O353:R353)))","v":0},1,0,1,0,0,0,0,0,0,0,0,0,0,2]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},0,0,0,0,0,0,18,26,13,0,0,0,0,57,{"$f":"IF('School Resources'!M354=1,SUM(F354:J354),IF('School Resources'!N354=1,SUM(F354:L354),SUM(F354:K354)))","v":0},57,{"$f":"IF(SUM(ADM!N354:R354)=ADM!S354,SUM(N354:R354),IF(OR(SUM(ADM!F354:O354)=ADM!S354,SUM(ADM!G354:O354)=ADM!S354,SUM(ADM!H354:O354)=ADM!S354,SUM(ADM!I354:O354)=ADM!S354,SUM(ADM!J354:O354)=ADM!S354,SUM(ADM!K354:O354)=ADM!S354,SUM(ADM!L354:O354)=ADM!S354,SUM(ADM!M354:O354)=ADM!S354,SUM(ADM!N354:O354)=ADM!S354),SUM(P354:R354),SUM(O354:R354)))","v":0},0,0,0,0,0,0,1,0,2,0,0,0,0,3]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},0,0,0,0,0,0,0,0,0,26,17,17,17,77,{"$f":"IF('School Resources'!M355=1,SUM(F355:J355),IF('School Resources'!N355=1,SUM(F355:L355),SUM(F355:K355)))","v":0},0,{"$f":"IF(SUM(ADM!N355:R355)=ADM!S355,SUM(N355:R355),IF(OR(SUM(ADM!F355:O355)=ADM!S355,SUM(ADM!G355:O355)=ADM!S355,SUM(ADM!H355:O355)=ADM!S355,SUM(ADM!I355:O355)=ADM!S355,SUM(ADM!J355:O355)=ADM!S355,SUM(ADM!K355:O355)=ADM!S355,SUM(ADM!L355:O355)=ADM!S355,SUM(ADM!M355:O355)=ADM!S355,SUM(ADM!N355:O355)=ADM!S355),SUM(P355:R355),SUM(O355:R355)))","v":77},0,0,0,0,0,0,0,0,0,0,0,0,1,1]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},12,6,8,5,14,6,0,0,0,0,0,0,0,51,{"$f":"IF('School Resources'!M356=1,SUM(F356:J356),IF('School Resources'!N356=1,SUM(F356:L356),SUM(F356:K356)))","v":51},0,{"$f":"IF(SUM(ADM!N356:R356)=ADM!S356,SUM(N356:R356),IF(OR(SUM(ADM!F356:O356)=ADM!S356,SUM(ADM!G356:O356)=ADM!S356,SUM(ADM!H356:O356)=ADM!S356,SUM(ADM!I356:O356)=ADM!S356,SUM(ADM!J356:O356)=ADM!S356,SUM(ADM!K356:O356)=ADM!S356,SUM(ADM!L356:O356)=ADM!S356,SUM(ADM!M356:O356)=ADM!S356,SUM(ADM!N356:O356)=ADM!S356),SUM(P356:R356),SUM(O356:R356)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},0,0,0,0,0,0,8,7,4,0,0,0,0,19,{"$f":"IF('School Resources'!M357=1,SUM(F357:J357),IF('School Resources'!N357=1,SUM(F357:L357),SUM(F357:K357)))","v":0},19,{"$f":"IF(SUM(ADM!N357:R357)=ADM!S357,SUM(N357:R357),IF(OR(SUM(ADM!F357:O357)=ADM!S357,SUM(ADM!G357:O357)=ADM!S357,SUM(ADM!H357:O357)=ADM!S357,SUM(ADM!I357:O357)=ADM!S357,SUM(ADM!J357:O357)=ADM!S357,SUM(ADM!K357:O357)=ADM!S357,SUM(ADM!L357:O357)=ADM!S357,SUM(ADM!M357:O357)=ADM!S357,SUM(ADM!N357:O357)=ADM!S357),SUM(P357:R357),SUM(O357:R357)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},0,0,0,0,0,0,0,0,0,7,9,5,5,26,{"$f":"IF('School Resources'!M358=1,SUM(F358:J358),IF('School Resources'!N358=1,SUM(F358:L358),SUM(F358:K358)))","v":0},0,{"$f":"IF(SUM(ADM!N358:R358)=ADM!S358,SUM(N358:R358),IF(OR(SUM(ADM!F358:O358)=ADM!S358,SUM(ADM!G358:O358)=ADM!S358,SUM(ADM!H358:O358)=ADM!S358,SUM(ADM!I358:O358)=ADM!S358,SUM(ADM!J358:O358)=ADM!S358,SUM(ADM!K358:O358)=ADM!S358,SUM(ADM!L358:O358)=ADM!S358,SUM(ADM!M358:O358)=ADM!S358,SUM(ADM!N358:O358)=ADM!S358),SUM(P358:R358),SUM(O358:R358)))","v":26},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["State Total",null,null,null,null,{"$f":"SUM(F6:F358)","v":3499.0474199999999},3485.2378600000002,3277.8212250000001,3192.297325,3003.14264,2940.3330799999999,3029.0831749999998,3046.9879550000001,2809.726005,2889.4045900000001,2601.3808800000002,1999.9642450000001,1747,37521.426399999997,20669.962725000001,7943.71396,8907.7497149999999,372,415,383,432,432,383,288,273,215,188,189,132,101,3803]

{"sheet":"Voc Ed","index":15,"n_rows":757,"n_cols":17,"rows_kept":757,"cut":false,"hidden":false,"merged":[[3,13,3,14],[358,0,358,3],[0,0,0,1],[367,4,367,6],[368,4,368,6],[369,4,369,6],[370,4,370,6],[3,0,3,3],[364,4,364,6],[365,4,365,6],[366,4,366,6],[381,4,381,6],[374,4,374,6],[382,4,382,6],[375,4,375,6],[376,4,376,6],[377,4,377,6],[378,4,378,6],[371,4,371,6],[372,4,372,6],[379,4,379,6],[380,4,380,6],[373,4,373,6],[387,4,387,6],[388,4,388,6],[389,4,389,6],[390,4,390,6],[383,4,383,6],[384,4,384,6],[385,4,385,6],[386,4,386,6],[395,4,395,6],[396,4,396,6],[397,4,397,6],[398,4,398,6],[391,4,391,6],[392,4,392,6],[393,4,393,6],[394,4,394,6],[403,4,403,6],[404,4,404,6],[405,4,405,6],[406,4,406,6],[399,4,399,6],[400,4,400,6],[401,4,401,6],[402,4,402,6],[411,4,411,6],[412,4,412,6],[413,4,413,6],[414,4,414,6],[407,4,407,6],[408,4,408,6],[409,4,409,6],[410,4,410,6],[419,4,419,6],[420,4,420,6],[421,4,421,6],[422,4,422,6],[415,4,415,6],[416,4,416,6],[417,4,417,6],[418,4,418,6],[427,4,427,6],[428,4,428,6],[429,4,429,6],[430,4,430,6],[423,4,423,6],[424,4,424,6],[425,4,425,6],[426,4,426,6],[435,4,435,6],[436,4,436,6],[437,4,437,6],[438,4,438,6],[431,4,431,6],[432,4,432,6],[433,4,433,6],[434,4,434,6],[443,4,443,6],[444,4,444,6],[445,4,445,6],[446,4,446,6],[439,4,439,6],[440,4,440,6],[441,4,441,6],[442,4,442,6],[451,4,451,6],[452,4,452,6],[453,4,453,6],[454,4,454,6],[447,4,447,6],[448,4,448,6],[449,4,449,6],[450,4,450,6],[459,4,459,6],[460,4,460,6],[461,4,461,6],[462,4,462,6],[455,4,455,6],[456,4,456,6],[457,4,457,6],[458,4,458,6],[467,4,467,6],[468,4,468,6],[469,4,469,6],[470,4,470,6],[463,4,463,6],[464,4,464,6],[465,4,465,6],[466,4,466,6],[475,4,475,6],[476,4,476,6],[477,4,477,6],[478,4,478,6],[471,4,471,6],[472,4,472,6],[473,4,473,6],[474,4,474,6],[483,4,483,6],[484,4,484,6],[485,4,485,6],[486,4,486,6],[479,4,479,6],[480,4,480,6],[481,4,481,6],[482,4,482,6],[491,4,491,6],[492,4,492,6],[493,4,493,6],[494,4,494,6],[487,4,487,6],[488,4,488,6],[489,4,489,6],[490,4,490,6],[499,4,499,6],[500,4,500,6],[501,4,501,6],[502,4,502,6],[495,4,495,6],[496,4,496,6],[497,4,497,6],[498,4,498,6],[507,4,507,6],[508,4,508,6],[509,4,509,6],[510,4,510,6],[503,4,503,6],[504,4,504,6],[505,4,505,6],[506,4,506,6],[515,4,515,6],[516,4,516,6],[517,4,517,6],[518,4,518,6],[511,4,511,6],[512,4,512,6],[513,4,513,6],[514,4,514,6],[523,4,523,6],[524,4,524,6],[525,4,525,6],[526,4,526,6],[519,4,519,6],[520,4,520,6],[521,4,521,6],[522,4,522,6],[531,4,531,6],[532,4,532,6],[533,4,533,6],[534,4,534,6],[527,4,527,6],[528,4,528,6],[529,4,529,6],[530,4,530,6],[539,4,539,6],[540,4,540,6],[541,4,541,6],[542,4,542,6],[535,4,535,6],[536,4,536,6],[537,4,537,6],[538,4,538,6],[547,4,547,6],[548,4,548,6],[549,4,549,6],[550,4,550,6],[543,4,543,6],[544,4,544,6],[545,4,545,6],[546,4,546,6],[555,4,555,6],[556,4,556,6],[557,4,557,6],[558,4,558,6],[551,4,551,6],[552,4,552,6],[553,4,553,6],[554,4,554,6],[563,4,563,6],[564,4,564,6],[565,4,565,6],[566,4,566,6],[559,4,559,6],[560,4,560,6],[561,4,561,6],[562,4,562,6],[571,4,571,6],[572,4,572,6],[573,4,573,6],[574,4,574,6],[567,4,567,6],[568,4,568,6],[569,4,569,6],[570,4,570,6],[579,4,579,6],[580,4,580,6],[581,4,581,6],[582,4,582,6],[575,4,575,6],[576,4,576,6],[577,4,577,6],[578,4,578,6],[587,4,587,6],[588,4,588,6],[589,4,589,6],[590,4,590,6],[583,4,583,6],[584,4,584,6],[585,4,585,6],[586,4,586,6],[595,4,595,6],[596,4,596,6],[597,4,597,6],[598,4,598,6],[591,4,591,6],[592,4,592,6],[593,4,593,6],[594,4,594,6],[603,4,603,6],[604,4,604,6],[605,4,605,6],[606,4,606,6],[599,4,599,6],[600,4,600,6],[601,4,601,6],[602,4,602,6],[611,4,611,6],[612,4,612,6],[613,4,613,6],[614,4,614,6],[607,4,607,6],[608,4,608,6],[609,4,609,6],[610,4,610,6],[619,4,619,6],[620,4,620,6],[621,4,621,6],[622,4,622,6],[615,4,615,6],[616,4,616,6],[617,4,617,6],[618,4,618,6],[627,4,627,6],[628,4,628,6],[629,4,629,6],[630,4,630,6],[623,4,623,6],[624,4,624,6],[625,4,625,6],[626,4,626,6],[635,4,635,6],[636,4,636,6],[637,4,637,6],[638,4,638,6],[631,4,631,6],[632,4,632,6],[633,4,633,6],[634,4,634,6],[643,4,643,6],[644,4,644,6],[645,4,645,6],[646,4,646,6],[639,4,639,6],[640,4,640,6],[641,4,641,6],[642,4,642,6],[651,4,651,6],[652,4,652,6],[653,4,653,6],[654,4,654,6],[647,4,647,6],[648,4,648,6],[649,4,649,6],[650,4,650,6],[659,4,659,6],[660,4,660,6],[661,4,661,6],[662,4,662,6],[655,4,655,6],[656,4,656,6],[657,4,657,6],[658,4,658,6],[667,4,667,6],[668,4,668,6],[669,4,669,6],[670,4,670,6],[663,4,663,6],[664,4,664,6],[665,4,665,6],[666,4,666,6],[675,4,675,6],[676,4,676,6],[677,4,677,6],[678,4,678,6],[671,4,671,6],[672,4,672,6],[673,4,673,6],[674,4,674,6],[683,4,683,6],[684,4,684,6],[685,4,685,6],[686,4,686,6],[679,4,679,6],[680,4,680,6],[681,4,681,6],[682,4,682,6],[691,4,691,6],[692,4,692,6],[693,4,693,6],[694,4,694,6],[687,4,687,6],[688,4,688,6],[689,4,689,6],[690,4,690,6],[699,4,699,6],[700,4,700,6],[701,4,701,6],[702,4,702,6],[695,4,695,6],[696,4,696,6],[697,4,697,6],[698,4,698,6],[707,4,707,6],[708,4,708,6],[709,4,709,6],[710,4,710,6],[703,4,703,6],[704,4,704,6],[705,4,705,6],[706,4,706,6],[715,4,715,6],[716,4,716,6],[717,4,717,6],[718,4,718,6],[711,4,711,6],[712,4,712,6],[713,4,713,6],[714,4,714,6],[723,4,723,6],[724,4,724,6],[725,4,725,6],[726,4,726,6],[719,4,719,6],[720,4,720,6],[721,4,721,6],[722,4,722,6],[731,4,731,6],[732,4,732,6],[733,4,733,6],[743,4,743,6],[744,4,744,6],[745,4,745,6],[746,4,746,6],[755,4,755,6],[734,4,734,6],[727,4,727,6],[728,4,728,6],[729,4,729,6],[730,4,730,6],[739,4,739,6],[740,4,740,6],[741,4,741,6],[742,4,742,6],[735,4,735,6],[736,4,736,6],[737,4,737,6],[738,4,738,6],[756,4,756,6],[751,4,751,6],[752,4,752,6],[753,4,753,6],[754,4,754,6],[747,4,747,6],[748,4,748,6],[749,4,749,6],[750,4,750,6]]}
["VocEd Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
["District and School Information",null,null,null,"Student","Actual","Add","Add",null,null,"Equipment","Equip/Sup",null,"Schools Serving a least Grade 9",null,"VocEd","VocEd"]
["District ID","District Name","School ID","School Name","FTE","Teach","Stud Weight","Teach FTE","Equipment","Supplies","Replacement","Cost",null,"School ID","School Name","Student FTE","Teacher FTE"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"IF(ISERROR(VLOOKUP(C6,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C6,$N$5:$Q$100,3,FALSE),0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(C6,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C6,$N$5:$Q$100,4,FALSE),0)","v":0},{"$f":"E6*Inputs!$D$141","v":0},{"$f":"G6/Inputs!$D$142","v":0},{"$f":"F6*Inputs!$D$143","v":0},{"$f":"F6*Inputs!$D$144","v":0},{"$f":"F6*Inputs!$D$145","v":0},{"$f":"SUM(I6:K6)","v":0},null,"0101001","Snowy Range Academy",0,0]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},0,0,{"$f":"E7*Inputs!$D$141","v":0},{"$f":"G7/Inputs!$D$142","v":0},{"$f":"F7*Inputs!$D$143","v":0},{"$f":"F7*Inputs!$D$144","v":0},{"$f":"F7*Inputs!$D$145","v":0},{"$f":"SUM(I7:K7)","v":0},null,"0101030","UW Laboratory School",0,0]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},0,0,{"$f":"E8*Inputs!$D$141","v":0},{"$f":"G8/Inputs!$D$142","v":0},{"$f":"F8*Inputs!$D$143","v":0},{"$f":"F8*Inputs!$D$144","v":0},{"$f":"F8*Inputs!$D$145","v":0},0,null,"0101050","Laramie Junior High School",28.06,2.29]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},0,0,{"$f":"E9*Inputs!$D$141","v":0},{"$f":"G9/Inputs!$D$142","v":0},{"$f":"F9*Inputs!$D$143","v":0},{"$f":"F9*Inputs!$D$144","v":0},{"$f":"F9*Inputs!$D$145","v":0},0,null,"0101055","Laramie High School",59.12,7.8]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},0,0,{"$f":"E10*Inputs!$D$141","v":0},{"$f":"G10/Inputs!$D$142","v":0},{"$f":"F10*Inputs!$D$143","v":0},{"$f":"F10*Inputs!$D$144","v":0},{"$f":"F10*Inputs!$D$145","v":0},0,null,"0101056","Rock River High School",4.71,2]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},0,0,{"$f":"E11*Inputs!$D$141","v":0},{"$f":"G11/Inputs!$D$142","v":0},{"$f":"F11*Inputs!$D$143","v":0},{"$f":"F11*Inputs!$D$144","v":0},{"$f":"F11*Inputs!$D$145","v":0},0,null,"0101057","Whiting High School",5.97,1.83]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},0,0,{"$f":"E12*Inputs!$D$141","v":0},{"$f":"G12/Inputs!$D$142","v":0},{"$f":"F12*Inputs!$D$143","v":0},{"$f":"F12*Inputs!$D$144","v":0},{"$f":"F12*Inputs!$D$145","v":0},0,null,"0201055","Burlington High School",9.93,2.17]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},0,0,{"$f":"E13*Inputs!$D$141","v":0},{"$f":"G13/Inputs!$D$142","v":0},{"$f":"F13*Inputs!$D$143","v":0},{"$f":"F13*Inputs!$D$144","v":0},{"$f":"F13*Inputs!$D$145","v":0},0,null,"0201056","Rocky Mountain High School",18.329999999999998,2.83]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},0,0,{"$f":"E14*Inputs!$D$141","v":0},{"$f":"G14/Inputs!$D$142","v":0},{"$f":"F14*Inputs!$D$143","v":0},{"$f":"F14*Inputs!$D$144","v":0},{"$f":"F14*Inputs!$D$145","v":0},0,null,"0202055","Lovell High School",31.66,3.29]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},0,0,{"$f":"E15*Inputs!$D$141","v":0},{"$f":"G15/Inputs!$D$142","v":0},{"$f":"F15*Inputs!$D$143","v":0},{"$f":"F15*Inputs!$D$144","v":0},{"$f":"F15*Inputs!$D$145","v":0},0,null,"0203055","Greybull High School",22.24,2.33]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},0,0,{"$f":"E16*Inputs!$D$141","v":0},{"$f":"G16/Inputs!$D$142","v":0},{"$f":"F16*Inputs!$D$143","v":0},{"$f":"F16*Inputs!$D$144","v":0},{"$f":"F16*Inputs!$D$145","v":0},0,null,"0204055","Riverside High School",13.13,2.5]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},0,0,{"$f":"E17*Inputs!$D$141","v":0},{"$f":"G17/Inputs!$D$142","v":0},{"$f":"F17*Inputs!$D$143","v":0},{"$f":"F17*Inputs!$D$144","v":0},{"$f":"F17*Inputs!$D$145","v":0},{"$f":"SUM(I17:K17)","v":0},null,"0301050","Twin Spruce Junior High School",43.93,2.83]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},28.06,2.29,{"$f":"E18*Inputs!$D$141","v":8.1373999999999995},{"$f":"G18/Inputs!$D$142","v":0.38749523809523806},{"$f":"F18*Inputs!$D$143","v":4013.7908047716146},{"$f":"F18*Inputs!$D$144","v":14808.339143541487},{"$f":"F18*Inputs!$D$145","v":2005.3599047558255},20827.489853068924,null,"0301051","Sage Valley Junior High School",37.090000000000003,2.25]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},0,0,{"$f":"E19*Inputs!$D$141","v":0},{"$f":"G19/Inputs!$D$142","v":0},{"$f":"F19*Inputs!$D$143","v":0},{"$f":"F19*Inputs!$D$144","v":0},{"$f":"F19*Inputs!$D$145","v":0},0,null,"0301055","Campbell County High School",242.64,18.25]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},59.12,7.8,{"$f":"E20*Inputs!$D$141","v":17.144799999999996},{"$f":"G20/Inputs!$D$142","v":0.81641904761904749},{"$f":"F20*Inputs!$D$143","v":13671.427195291963},{"$f":"F20*Inputs!$D$144","v":50438.884419049602},{"$f":"F20*Inputs!$D$145","v":6830.483518382287},70940.795132723855,null,"0301056","Wright Jr. & Sr. High School",24.7,3.64]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},4.71,2,{"$f":"E21*Inputs!$D$141","v":1.3658999999999999},{"$f":"G21/Inputs!$D$142","v":6.5042857142857138E-2},{"$f":"F21*Inputs!$D$143","v":3505.4941526389648},{"$f":"F21*Inputs!$D$144","v":12933.047286935796},{"$f":"F21*Inputs!$D$145","v":1751.4060303544327},18189.947469929193,null,"0301057","Westwood High School",7.22,1]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},5.97,1.83,{"$f":"E22*Inputs!$D$141","v":1.7312999999999998},{"$f":"G22/Inputs!$D$142","v":8.2442857142857137E-2},{"$f":"F22*Inputs!$D$143","v":3207.5271496646528},{"$f":"F22*Inputs!$D$144","v":11833.738267546254},{"$f":"F22*Inputs!$D$145","v":1602.536517774306},16643.801934985211,null,"0401049","Little Snake River Valley School",10.39,1.83]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},0,0,{"$f":"E23*Inputs!$D$141","v":0},{"$f":"G23/Inputs!$D$142","v":0},{"$f":"F23*Inputs!$D$143","v":0},{"$f":"F23*Inputs!$D$144","v":0},{"$f":"F23*Inputs!$D$145","v":0},0,null,"0401056","Rawlins High School",45.39,5.57]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},0,0,{"$f":"E24*Inputs!$D$141","v":0},{"$f":"G24/Inputs!$D$142","v":0},{"$f":"F24*Inputs!$D$143","v":0},{"$f":"F24*Inputs!$D$144","v":0},{"$f":"F24*Inputs!$D$145","v":0},0,null,"0401057","Cooperative High",0,0]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},0,0,{"$f":"E25*Inputs!$D$141","v":0},{"$f":"G25/Inputs!$D$142","v":0},{"$f":"F25*Inputs!$D$143","v":0},{"$f":"F25*Inputs!$D$144","v":0},{"$f":"F25*Inputs!$D$145","v":0},0,null,"0402048","HEM Junior/Senior High School",9.11,3]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},0,0,{"$f":"E26*Inputs!$D$141","v":0},{"$f":"G26/Inputs!$D$142","v":0},{"$f":"F26*Inputs!$D$143","v":0},{"$f":"F26*Inputs!$D$144","v":0},{"$f":"F26*Inputs!$D$145","v":0},0,null,"0402049","Encampment K-12 School",6.36,1.83]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},9.93,2.17,{"$f":"E27*Inputs!$D$141","v":2.8796999999999997},{"$f":"G27/Inputs!$D$142","v":0.13712857142857141},{"$f":"F27*Inputs!$D$143","v":3803.4611556132768},{"$f":"F27*Inputs!$D$144","v":14032.356306325339},{"$f":"F27*Inputs!$D$145","v":1900.2755429345593},19736.093004873175,null,"0402059","Saratoga Middle/High School",17.29,3.17]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},18.329999999999998,2.83,{"$f":"E28*Inputs!$D$141","v":5.3156999999999988},{"$f":"G28/Inputs!$D$142","v":0.25312857142857137},{"$f":"F28*Inputs!$D$143","v":4960.2742259841352},{"$f":"F28*Inputs!$D$144","v":18300.261911014153},{"$f":"F28*Inputs!$D$145","v":2478.2395329515225},25738.775669949813,null,"0501055","Douglas High School",59.76,5.36]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},0,0,{"$f":"E29*Inputs!$D$141","v":0},{"$f":"G29/Inputs!$D$142","v":0},{"$f":"F29*Inputs!$D$143","v":0},{"$f":"F29*Inputs!$D$144","v":0},{"$f":"F29*Inputs!$D$145","v":0},0,null,"0502055","Glenrock High School",35.15,5]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},0,0,{"$f":"E30*Inputs!$D$141","v":0},{"$f":"G30/Inputs!$D$142","v":0},{"$f":"F30*Inputs!$D$143","v":0},{"$f":"F30*Inputs!$D$144","v":0},{"$f":"F30*Inputs!$D$145","v":0},0,null,"0601048","Sundance Secondary School",36.92,5.5]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},31.66,3.29,{"$f":"E31*Inputs!$D$141","v":9.1814},{"$f":"G31/Inputs!$D$142","v":0.43720952380952383},{"$f":"F31*Inputs!$D$143","v":5766.537881091097},{"$f":"F31*Inputs!$D$144","v":21274.862787009384},{"$f":"F31*Inputs!$D$145","v":2881.0629199330419},29922.463588033526,null,"0601049","Hulett School",27.42,4.38]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},0,0,{"$f":"E32*Inputs!$D$141","v":0},{"$f":"G32/Inputs!$D$142","v":0},{"$f":"F32*Inputs!$D$143","v":0},{"$f":"F32*Inputs!$D$144","v":0},{"$f":"F32*Inputs!$D$145","v":0},0,null,"0601058","Bear Lodge High School",1.1399999999999999,0.38]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},0,0,{"$f":"E33*Inputs!$D$141","v":0},{"$f":"G33/Inputs!$D$142","v":0},{"$f":"F33*Inputs!$D$143","v":0},{"$f":"F33*Inputs!$D$144","v":0},{"$f":"F33*Inputs!$D$145","v":0},0,null,"0601059","Moorcroft Secondary School",67.62,5.75]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},22.24,2.33,{"$f":"E34*Inputs!$D$141","v":6.4495999999999993},{"$f":"G34/Inputs!$D$142","v":0.30712380952380947},{"$f":"F34*Inputs!$D$143","v":4083.900687824394},{"$f":"F34*Inputs!$D$144","v":15067.000089280204},{"$f":"F34*Inputs!$D$145","v":2040.388025362914},21191.288802467512,null,"0701055","Lander Valley High School",53.08,3.67]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},0,0,{"$f":"E35*Inputs!$D$141","v":0},{"$f":"G35/Inputs!$D$142","v":0},{"$f":"F35*Inputs!$D$143","v":0},{"$f":"F35*Inputs!$D$144","v":0},{"$f":"F35*Inputs!$D$145","v":0},0,null,"0701056","Pathfinder High School",1.02,0.31]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},0,0,{"$f":"E36*Inputs!$D$141","v":0},{"$f":"G36/Inputs!$D$142","v":0},{"$f":"F36*Inputs!$D$143","v":0},{"$f":"F36*Inputs!$D$144","v":0},{"$f":"F36*Inputs!$D$145","v":0},0,null,"0702055","Dubois High School",3.22,1.08]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},0,0,{"$f":"E37*Inputs!$D$141","v":0},{"$f":"G37/Inputs!$D$142","v":0},{"$f":"F37*Inputs!$D$143","v":0},{"$f":"F37*Inputs!$D$144","v":0},{"$f":"F37*Inputs!$D$145","v":0},0,null,"0706056","Wind River High School",10.54,2.58]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},13.13,2.5,{"$f":"E38*Inputs!$D$141","v":3.8077000000000001},{"$f":"G38/Inputs!$D$142","v":0.18131904761904763},{"$f":"F38*Inputs!$D$143","v":4381.8676907987065},{"$f":"F38*Inputs!$D$144","v":16166.309108669746},{"$f":"F38*Inputs!$D$145","v":2189.2575379430409},22737.434337411494,null,"0714055","Wyoming Indian High School",13.3,1.65]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},0,0,{"$f":"E39*Inputs!$D$141","v":0},{"$f":"G39/Inputs!$D$142","v":0},{"$f":"F39*Inputs!$D$143","v":0},{"$f":"F39*Inputs!$D$144","v":0},{"$f":"F39*Inputs!$D$145","v":0},0,null,"0721056","Ft. Washakie High School",0,0]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},0,0,{"$f":"E40*Inputs!$D$141","v":0},{"$f":"G40/Inputs!$D$142","v":0},{"$f":"F40*Inputs!$D$143","v":0},{"$f":"F40*Inputs!$D$144","v":0},{"$f":"F40*Inputs!$D$145","v":0},0,null,"0724055","Shoshoni High School",7.2,1]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},0,0,{"$f":"E41*Inputs!$D$141","v":0},{"$f":"G41/Inputs!$D$142","v":0},{"$f":"F41*Inputs!$D$143","v":0},{"$f":"F41*Inputs!$D$144","v":0},{"$f":"F41*Inputs!$D$145","v":0},0,null,"0725056","Riverton High School",91.6,7.83]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},0,0,{"$f":"E42*Inputs!$D$141","v":0},{"$f":"G42/Inputs!$D$142","v":0},{"$f":"F42*Inputs!$D$143","v":0},{"$f":"F42*Inputs!$D$144","v":0},{"$f":"F42*Inputs!$D$145","v":0},0,null,"0738055","Arapahoe Charter High School",12.13,0.57999999999999996]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},0,0,{"$f":"E43*Inputs!$D$141","v":0},{"$f":"G43/Inputs!$D$142","v":0},{"$f":"F43*Inputs!$D$143","v":0},{"$f":"F43*Inputs!$D$144","v":0},{"$f":"F43*Inputs!$D$145","v":0},0,null,"0801055","Southeast High School",21.96,2.67]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},0,0,{"$f":"E44*Inputs!$D$141","v":0},{"$f":"G44/Inputs!$D$142","v":0},{"$f":"F44*Inputs!$D$143","v":0},{"$f":"F44*Inputs!$D$144","v":0},{"$f":"F44*Inputs!$D$145","v":0},0,null,"0801058","Lingle-Ft. Laramie High School",13.34,2.17]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},0,0,{"$f":"E45*Inputs!$D$141","v":0},{"$f":"G45/Inputs!$D$142","v":0},{"$f":"F45*Inputs!$D$143","v":0},{"$f":"F45*Inputs!$D$144","v":0},{"$f":"F45*Inputs!$D$145","v":0},0,null,"0801059","Torrington High School",47.61,5.5]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},0,0,{"$f":"E46*Inputs!$D$141","v":0},{"$f":"G46/Inputs!$D$142","v":0},{"$f":"F46*Inputs!$D$143","v":0},{"$f":"F46*Inputs!$D$144","v":0},{"$f":"F46*Inputs!$D$145","v":0},0,null,"0901055","Hot Springs County High School",17.37,3]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},0,0,{"$f":"E47*Inputs!$D$141","v":0},{"$f":"G47/Inputs!$D$142","v":0},{"$f":"F47*Inputs!$D$143","v":0},{"$f":"F47*Inputs!$D$144","v":0},{"$f":"F47*Inputs!$D$145","v":0},0,null,"1001049","Kaycee School",6.5,1.33]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},0,0,{"$f":"E48*Inputs!$D$141","v":0},{"$f":"G48/Inputs!$D$142","v":0},{"$f":"F48*Inputs!$D$143","v":0},{"$f":"F48*Inputs!$D$144","v":0},{"$f":"F48*Inputs!$D$145","v":0},0,null,"1001055","Buffalo High School",57.93,6]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},0,0,{"$f":"E49*Inputs!$D$141","v":0},{"$f":"G49/Inputs!$D$142","v":0},{"$f":"F49*Inputs!$D$143","v":0},{"$f":"F49*Inputs!$D$144","v":0},{"$f":"F49*Inputs!$D$145","v":0},0,null,"1101055","Central High School",151.6,13]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},0,0,{"$f":"E50*Inputs!$D$141","v":0},{"$f":"G50/Inputs!$D$142","v":0},{"$f":"F50*Inputs!$D$143","v":0},{"$f":"F50*Inputs!$D$144","v":0},{"$f":"F50*Inputs!$D$145","v":0},0,null,"1101056","East High School",143.9,14.17]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},0,0,{"$f":"E51*Inputs!$D$141","v":0},{"$f":"G51/Inputs!$D$142","v":0},{"$f":"F51*Inputs!$D$143","v":0},{"$f":"F51*Inputs!$D$144","v":0},{"$f":"F51*Inputs!$D$145","v":0},0,null,"1101057","Triumph High School",8.8000000000000007,1.17]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},0,0,{"$f":"E52*Inputs!$D$141","v":0},{"$f":"G52/Inputs!$D$142","v":0},{"$f":"F52*Inputs!$D$143","v":0},{"$f":"F52*Inputs!$D$144","v":0},{"$f":"F52*Inputs!$D$145","v":0},0,null,"1101058","South High School",99.1,11]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},0,0,{"$f":"E53*Inputs!$D$141","v":0},{"$f":"G53/Inputs!$D$142","v":0},{"$f":"F53*Inputs!$D$143","v":0},{"$f":"F53*Inputs!$D$144","v":0},{"$f":"F53*Inputs!$D$145","v":0},0,null,"1102056","Burns Jr & Sr High School",29.96,3.67]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},0,0,{"$f":"E54*Inputs!$D$141","v":0},{"$f":"G54/Inputs!$D$142","v":0},{"$f":"F54*Inputs!$D$143","v":0},{"$f":"F54*Inputs!$D$144","v":0},{"$f":"F54*Inputs!$D$145","v":0},0,null,"1102057","Pine Bluffs Jr & Sr High School",26.66,3.63]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},43.93,2.83,{"$f":"E55*Inputs!$D$141","v":12.739699999999999},{"$f":"G55/Inputs!$D$142","v":0.60665238095238094},{"$f":"F55*Inputs!$D$143","v":4960.2742259841352},{"$f":"F55*Inputs!$D$144","v":18300.261911014153},{"$f":"F55*Inputs!$D$145","v":2478.2395329515225},25738.775669949813,null,"1201055","Kemmerer High School",14.13,2.17]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},37.090000000000003,2.25,{"$f":"E56*Inputs!$D$141","v":10.7561},{"$f":"G56/Inputs!$D$142","v":0.51219523809523815},{"$f":"F56*Inputs!$D$143","v":3943.6809217188356},{"$f":"F56*Inputs!$D$144","v":14549.67819780277},{"$f":"F56*Inputs!$D$145","v":1970.3317841487367},20463.690903670344,null,"1201056","New Frontier High School",0,0]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},242.64,18.25,{"$f":"E57*Inputs!$D$141","v":70.365599999999986},{"$f":"G57/Inputs!$D$142","v":3.3507428571428566},{"$f":"F57*Inputs!$D$143","v":31987.634142830553},{"$f":"F57*Inputs!$D$144","v":118014.05649328914},{"$f":"F57*Inputs!$D$145","v":15981.580026984198},165983.27066310387,null,"1202055","Cokeville High School",4.7300000000000004,1.67]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},24.7,3.64,{"$f":"E58*Inputs!$D$141","v":7.1629999999999994},{"$f":"G58/Inputs!$D$142","v":0.34109523809523806},{"$f":"F58*Inputs!$D$143","v":6379.9993578029162},{"$f":"F58*Inputs!$D$144","v":23538.14606222315},{"$f":"F58*Inputs!$D$145","v":3187.5589752450678},33105.704395271132,null,"1202056","Star Valley High School",51.89,11.27]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},7.22,1,{"$f":"E59*Inputs!$D$141","v":2.0937999999999999},{"$f":"G59/Inputs!$D$142","v":9.9704761904761893E-2},{"$f":"F59*Inputs!$D$143","v":1752.7470763194824},{"$f":"F59*Inputs!$D$144","v":6466.5236434678982},{"$f":"F59*Inputs!$D$145","v":875.70301517721634},{"$f":"SUM(I59:K59)","v":9094.9737349645966},null,"1202057","Swift Creek High School",0,0]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},0,0,{"$f":"E60*Inputs!$D$141","v":0},{"$f":"G60/Inputs!$D$142","v":0},{"$f":"F60*Inputs!$D$143","v":0},{"$f":"F60*Inputs!$D$144","v":0},{"$f":"F60*Inputs!$D$145","v":0},0,null,"1301038","Casper Classical Academy",0,0]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},0,0,{"$f":"E61*Inputs!$D$141","v":0},{"$f":"G61/Inputs!$D$142","v":0},{"$f":"F61*Inputs!$D$143","v":0},{"$f":"F61*Inputs!$D$144","v":0},{"$f":"F61*Inputs!$D$145","v":0},0,null,"1301049","Midwest School",12.39,3.08]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},0,0,{"$f":"E62*Inputs!$D$141","v":0},{"$f":"G62/Inputs!$D$142","v":0},{"$f":"F62*Inputs!$D$143","v":0},{"$f":"F62*Inputs!$D$144","v":0},{"$f":"F62*Inputs!$D$145","v":0},0,null,"1301050","C Y Junior High School",0,0]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},10.39,1.83,{"$f":"E63*Inputs!$D$141","v":3.0131000000000001},{"$f":"G63/Inputs!$D$142","v":0.14348095238095238},{"$f":"F63*Inputs!$D$143","v":3207.5271496646528},{"$f":"F63*Inputs!$D$144","v":11833.738267546254},{"$f":"F63*Inputs!$D$145","v":1602.536517774306},16643.801934985211,null,"1301051","Dean Morgan Junior High School",0,0]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},0,0,{"$f":"E64*Inputs!$D$141","v":0},{"$f":"G64/Inputs!$D$142","v":0},{"$f":"F64*Inputs!$D$143","v":0},{"$f":"F64*Inputs!$D$144","v":0},{"$f":"F64*Inputs!$D$145","v":0},0,null,"1301054","Centennial Junior High School",0,0]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},45.39,5.57,{"$f":"E65*Inputs!$D$141","v":13.1631},{"$f":"G65/Inputs!$D$142","v":0.62681428571428577},{"$f":"F65*Inputs!$D$143","v":9762.8012150995182},{"$f":"F65*Inputs!$D$144","v":36018.536694116192},{"$f":"F65*Inputs!$D$145","v":4877.6657945370953},50659.003703752809,null,"1301055","Kelly Walsh High School",157.26,14.33]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},0,0,{"$f":"E66*Inputs!$D$141","v":0},{"$f":"G66/Inputs!$D$142","v":0},{"$f":"F66*Inputs!$D$143","v":0},{"$f":"F66*Inputs!$D$144","v":0},{"$f":"F66*Inputs!$D$145","v":0},0,null,"1301057","Natrona County High School",149.38999999999999,14.17]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},0,0,{"$f":"E67*Inputs!$D$141","v":0},{"$f":"G67/Inputs!$D$142","v":0},{"$f":"F67*Inputs!$D$143","v":0},{"$f":"F67*Inputs!$D$144","v":0},{"$f":"F67*Inputs!$D$145","v":0},0,null,"1301058","Roosevelt High School",5.47,1.83]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},0,0,{"$f":"E68*Inputs!$D$141","v":0},{"$f":"G68/Inputs!$D$142","v":0},{"$f":"F68*Inputs!$D$143","v":0},{"$f":"F68*Inputs!$D$144","v":0},{"$f":"F68*Inputs!$D$145","v":0},0,null,"1401055","Niobrara County High School",26.73,2]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},0,0,{"$f":"E69*Inputs!$D$141","v":0},{"$f":"G69/Inputs!$D$142","v":0},{"$f":"F69*Inputs!$D$143","v":0},{"$f":"F69*Inputs!$D$144","v":0},{"$f":"F69*Inputs!$D$145","v":0},0,null,"1501055","Powell High School",65.03,5.5]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"IF(ISERROR(VLOOKUP(C70,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C70,$N$5:$Q$100,3,FALSE),0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(C70,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C70,$N$5:$Q$100,4,FALSE),0)","v":0},{"$f":"E70*Inputs!$D$141","v":0},{"$f":"G70/Inputs!$D$142","v":0},{"$f":"F70*Inputs!$D$143","v":0},{"$f":"F70*Inputs!$D$144","v":0},{"$f":"F70*Inputs!$D$145","v":0},0,null,"1501056","Shoshone Learning Center",0,0]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},9.11,3,{"$f":"E71*Inputs!$D$141","v":2.6418999999999997},{"$f":"G71/Inputs!$D$142","v":0.12580476190476189},{"$f":"F71*Inputs!$D$143","v":5258.2412289584472},{"$f":"F71*Inputs!$D$144","v":19399.570930403694},{"$f":"F71*Inputs!$D$145","v":2627.1090455316489},27284.921204893788,null,"1506055","Cody High School",93.05,8.5]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},6.36,1.83,{"$f":"E72*Inputs!$D$141","v":1.8444},{"$f":"G72/Inputs!$D$142","v":8.7828571428571436E-2},{"$f":"F72*Inputs!$D$143","v":3207.5271496646528},{"$f":"F72*Inputs!$D$144","v":11833.738267546254},{"$f":"F72*Inputs!$D$145","v":1602.536517774306},16643.801934985211,null,"1516049","Meeteetse School",6.22,1.38]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},17.29,3.17,{"$f":"E73*Inputs!$D$141","v":5.0140999999999991},{"$f":"G73/Inputs!$D$142","v":0.23876666666666663},{"$f":"F73*Inputs!$D$143","v":5556.2082319327592},{"$f":"F73*Inputs!$D$144","v":20498.879949793238},{"$f":"F73*Inputs!$D$145","v":2775.9785581117758},{"$f":"SUM(I73:K73)","v":28831.066739837774},null,"1601055","Chugwater High School",3.23,1]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},0,0,{"$f":"E74*Inputs!$D$141","v":0},{"$f":"G74/Inputs!$D$142","v":0},{"$f":"F74*Inputs!$D$143","v":0},{"$f":"F74*Inputs!$D$144","v":0},{"$f":"F74*Inputs!$D$145","v":0},0,null,"1601056","Glendo High School",5.41,1.1299999999999999]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},0,0,{"$f":"E75*Inputs!$D$141","v":0},{"$f":"G75/Inputs!$D$142","v":0},{"$f":"F75*Inputs!$D$143","v":0},{"$f":"F75*Inputs!$D$144","v":0},{"$f":"F75*Inputs!$D$145","v":0},0,null,"1601057","Wheatland High School",45.19,4.38]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},0,0,{"$f":"E76*Inputs!$D$141","v":0},{"$f":"G76/Inputs!$D$142","v":0},{"$f":"F76*Inputs!$D$143","v":0},{"$f":"F76*Inputs!$D$144","v":0},{"$f":"F76*Inputs!$D$145","v":0},0,null,"1602055","Guernsey-Sunrise High School",7.78,1.67]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},0,0,{"$f":"E77*Inputs!$D$141","v":0},{"$f":"G77/Inputs!$D$142","v":0},{"$f":"F77*Inputs!$D$143","v":0},{"$f":"F77*Inputs!$D$144","v":0},{"$f":"F77*Inputs!$D$145","v":0},0,null,"1701055","Big Horn High School",7.98,1.25]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},0,0,{"$f":"E78*Inputs!$D$141","v":0},{"$f":"G78/Inputs!$D$142","v":0},{"$f":"F78*Inputs!$D$143","v":0},{"$f":"F78*Inputs!$D$144","v":0},{"$f":"F78*Inputs!$D$145","v":0},0,null,"1701056","Tongue River High School",12.14,2.08]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},0,0,{"$f":"E79*Inputs!$D$141","v":0},{"$f":"G79/Inputs!$D$142","v":0},{"$f":"F79*Inputs!$D$143","v":0},{"$f":"F79*Inputs!$D$144","v":0},{"$f":"F79*Inputs!$D$145","v":0},0,null,"1702056","Ft. Mackenzie",0.6,0.1]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},0,0,{"$f":"E80*Inputs!$D$141","v":0},{"$f":"G80/Inputs!$D$142","v":0},{"$f":"F80*Inputs!$D$143","v":0},{"$f":"F80*Inputs!$D$144","v":0},{"$f":"F80*Inputs!$D$145","v":0},0,null,"1702057","Sheridan High School",91.81,9.1]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},0,0,{"$f":"E81*Inputs!$D$141","v":0},{"$f":"G81/Inputs!$D$142","v":0},{"$f":"F81*Inputs!$D$143","v":0},{"$f":"F81*Inputs!$D$144","v":0},{"$f":"F81*Inputs!$D$145","v":0},{"$f":"SUM(I81:K81)","v":0},null,"1703055","Arvada-Clearmont High School",4.08,1.57]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},0,0,{"$f":"E82*Inputs!$D$141","v":0},{"$f":"G82/Inputs!$D$142","v":0},{"$f":"F82*Inputs!$D$143","v":0},{"$f":"F82*Inputs!$D$144","v":0},{"$f":"F82*Inputs!$D$145","v":0},0,null,"1801055","Pinedale High School",26.32,2.17]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},59.76,5.36,{"$f":"E83*Inputs!$D$141","v":17.330399999999997},{"$f":"G83/Inputs!$D$142","v":0.82525714285714269},{"$f":"F83*Inputs!$D$143","v":9394.7243290724255},{"$f":"F83*Inputs!$D$144","v":34660.566728987935},{"$f":"F83*Inputs!$D$145","v":4693.7681613498798},48749.059219410243,null,"1809055","Big Piney High School",34.67,3]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},0,0,{"$f":"E84*Inputs!$D$141","v":0},{"$f":"G84/Inputs!$D$142","v":0},{"$f":"F84*Inputs!$D$143","v":0},{"$f":"F84*Inputs!$D$144","v":0},{"$f":"F84*Inputs!$D$145","v":0},0,null,"1901055","Farson-Eden High School",5.35,1]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},0,0,{"$f":"E85*Inputs!$D$141","v":0},{"$f":"G85/Inputs!$D$142","v":0},{"$f":"F85*Inputs!$D$143","v":0},{"$f":"F85*Inputs!$D$144","v":0},{"$f":"F85*Inputs!$D$145","v":0},0,null,"1901056","Rock Springs High School",125.09,8.5]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},0,0,{"$f":"E86*Inputs!$D$141","v":0},{"$f":"G86/Inputs!$D$142","v":0},{"$f":"F86*Inputs!$D$143","v":0},{"$f":"F86*Inputs!$D$144","v":0},{"$f":"F86*Inputs!$D$145","v":0},0,null,"1901057","Independence High School",2.4900000000000002,0.5]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},0,0,{"$f":"E87*Inputs!$D$141","v":0},{"$f":"G87/Inputs!$D$142","v":0},{"$f":"F87*Inputs!$D$143","v":0},{"$f":"F87*Inputs!$D$144","v":0},{"$f":"F87*Inputs!$D$145","v":0},0,null,"1902055","Green River High School",64.83,5.67]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},35.15,5,{"$f":"E88*Inputs!$D$141","v":10.193499999999998},{"$f":"G88/Inputs!$D$142","v":0.48540476190476184},{"$f":"F88*Inputs!$D$143","v":8763.7353815974129},{"$f":"F88*Inputs!$D$144","v":32332.618217339492},{"$f":"F88*Inputs!$D$145","v":4378.5150758860818},45474.868674822988,null,"1902056","Expedition Academy",0.6,0.25]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},0,0,{"$f":"E89*Inputs!$D$141","v":0},{"$f":"G89/Inputs!$D$142","v":0},{"$f":"F89*Inputs!$D$143","v":0},{"$f":"F89*Inputs!$D$144","v":0},{"$f":"F89*Inputs!$D$145","v":0},0,null,"2001055","Jackson Hole High School",45.87,5.2]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},0,0,{"$f":"E90*Inputs!$D$141","v":0},{"$f":"G90/Inputs!$D$142","v":0},{"$f":"F90*Inputs!$D$143","v":0},{"$f":"F90*Inputs!$D$144","v":0},{"$f":"F90*Inputs!$D$145","v":0},0,null,"2001056","Summit High School",3.25,0.7]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},36.92,5.5,{"$f":"E91*Inputs!$D$141","v":10.706799999999999},{"$f":"G91/Inputs!$D$142","v":0.50984761904761899},{"$f":"F91*Inputs!$D$143","v":9640.1089197571528},{"$f":"F91*Inputs!$D$144","v":35565.88003907344},{"$f":"F91*Inputs!$D$145","v":4816.3665834746898},50022.355542305289,null,"2101055","Evanston High School",86.06,8.33]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},27.42,4.38,{"$f":"E92*Inputs!$D$141","v":7.9517999999999995},{"$f":"G92/Inputs!$D$142","v":0.37865714285714286},{"$f":"F92*Inputs!$D$143","v":7677.0321942793325},{"$f":"F92*Inputs!$D$144","v":28323.373558389394},{"$f":"F92*Inputs!$D$145","v":3835.5792064762077},39835.984959144931,null,"2101056","Horizon Alternative School",8.0399999999999991,1.67]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},1.1399999999999999,0.38,{"$f":"E93*Inputs!$D$141","v":0.33059999999999995},{"$f":"G93/Inputs!$D$142","v":1.5742857142857142E-2},{"$f":"F93*Inputs!$D$143","v":666.04388900140327},{"$f":"F93*Inputs!$D$144","v":2457.2789845178013},{"$f":"F93*Inputs!$D$145","v":332.76714576734224},3456.090019286547,null,"2104055","Mountain View High School",31.74,3.83]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},67.62,5.75,{"$f":"E94*Inputs!$D$141","v":19.6098},{"$f":"G94/Inputs!$D$142","v":0.93379999999999996},{"$f":"F94*Inputs!$D$143","v":10078.295688837024},{"$f":"F94*Inputs!$D$144","v":37182.510949940413},{"$f":"F94*Inputs!$D$145","v":5035.2923372689938},52296.098976046429,null,"2106055","Lyman High School",22.45,3.57]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},0,0,{"$f":"E95*Inputs!$D$141","v":0},{"$f":"G95/Inputs!$D$142","v":0},{"$f":"F95*Inputs!$D$143","v":0},{"$f":"F95*Inputs!$D$144","v":0},{"$f":"F95*Inputs!$D$145","v":0},0,null,"2201055","Worland High School",45.41,4.83]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},0,0,{"$f":"E96*Inputs!$D$141","v":0},{"$f":"G96/Inputs!$D$142","v":0},{"$f":"F96*Inputs!$D$143","v":0},{"$f":"F96*Inputs!$D$144","v":0},{"$f":"F96*Inputs!$D$145","v":0},0,null,"2202049","Ten Sleep K-12",6.36,1.67]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},0,0,{"$f":"E97*Inputs!$D$141","v":0},{"$f":"G97/Inputs!$D$142","v":0},{"$f":"F97*Inputs!$D$143","v":0},{"$f":"F97*Inputs!$D$144","v":0},{"$f":"F97*Inputs!$D$145","v":0},0,null,"2301055","Newcastle High School",33.299999999999997,3.64]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},0,0,{"$f":"E98*Inputs!$D$141","v":0},{"$f":"G98/Inputs!$D$142","v":0},{"$f":"F98*Inputs!$D$143","v":0},{"$f":"F98*Inputs!$D$144","v":0},{"$f":"F98*Inputs!$D$145","v":0},0,null,"2307055","Upton High School",14.72,2.71]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},53.08,3.67,{"$f":"E99*Inputs!$D$141","v":15.393199999999998},{"$f":"G99/Inputs!$D$142","v":0.73300952380952378},{"$f":"F99*Inputs!$D$143","v":6432.5817700924999},{"$f":"F99*Inputs!$D$144","v":23732.141771527185},{"$f":"F99*Inputs!$D$145","v":3213.8300657003838},33378.553607320071,null,9999999,"State Total",{"$f":"SUM(P8:P98)","v":3003.1599999999989},{"$f":"SUM(Q8:Q98)","v":328.20999999999992}]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},1.02,0.31,{"$f":"E100*Inputs!$D$141","v":0.29580000000000001},{"$f":"G100/Inputs!$D$142","v":1.4085714285714286E-2},{"$f":"F100*Inputs!$D$143","v":543.35159365903951},{"$f":"F100*Inputs!$D$144","v":2004.6223294750484},{"$f":"F100*Inputs!$D$145","v":271.46793470493708},2819.441857839025]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},0,0,{"$f":"E101*Inputs!$D$141","v":0},{"$f":"G101/Inputs!$D$142","v":0},{"$f":"F101*Inputs!$D$143","v":0},{"$f":"F101*Inputs!$D$144","v":0},{"$f":"F101*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},0,0,{"$f":"E102*Inputs!$D$141","v":0},{"$f":"G102/Inputs!$D$142","v":0},{"$f":"F102*Inputs!$D$143","v":0},{"$f":"F102*Inputs!$D$144","v":0},{"$f":"F102*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},3.22,1.08,{"$f":"E103*Inputs!$D$141","v":0.93379999999999996},{"$f":"G103/Inputs!$D$142","v":4.4466666666666668E-2},{"$f":"F103*Inputs!$D$143","v":1892.966842425041},{"$f":"F103*Inputs!$D$144","v":6983.8455349453307},{"$f":"F103*Inputs!$D$145","v":945.75925639139371},9822.571633761765]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},0,0,{"$f":"E104*Inputs!$D$141","v":0},{"$f":"G104/Inputs!$D$142","v":0},{"$f":"F104*Inputs!$D$143","v":0},{"$f":"F104*Inputs!$D$144","v":0},{"$f":"F104*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},0,0,{"$f":"E105*Inputs!$D$141","v":0},{"$f":"G105/Inputs!$D$142","v":0},{"$f":"F105*Inputs!$D$143","v":0},{"$f":"F105*Inputs!$D$144","v":0},{"$f":"F105*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},0,0,{"$f":"E106*Inputs!$D$141","v":0},{"$f":"G106/Inputs!$D$142","v":0},{"$f":"F106*Inputs!$D$143","v":0},{"$f":"F106*Inputs!$D$144","v":0},{"$f":"F106*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},10.54,2.58,{"$f":"E107*Inputs!$D$141","v":3.0565999999999995},{"$f":"G107/Inputs!$D$142","v":0.14555238095238093},{"$f":"F107*Inputs!$D$143","v":4522.0874569042644},{"$f":"F107*Inputs!$D$144","v":16683.631000147179},{"$f":"F107*Inputs!$D$145","v":2259.3137791572181},{"$f":"SUM(I107:K107)","v":23465.032236208663}]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},0,0,{"$f":"E108*Inputs!$D$141","v":0},{"$f":"G108/Inputs!$D$142","v":0},{"$f":"F108*Inputs!$D$143","v":0},{"$f":"F108*Inputs!$D$144","v":0},{"$f":"F108*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},0,0,{"$f":"E109*Inputs!$D$141","v":0},{"$f":"G109/Inputs!$D$142","v":0},{"$f":"F109*Inputs!$D$143","v":0},{"$f":"F109*Inputs!$D$144","v":0},{"$f":"F109*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},13.3,1.65,{"$f":"E110*Inputs!$D$141","v":3.8569999999999998},{"$f":"G110/Inputs!$D$142","v":0.18366666666666664},{"$f":"F110*Inputs!$D$143","v":2892.0326759271456},{"$f":"F110*Inputs!$D$144","v":10669.764011722031},{"$f":"F110*Inputs!$D$145","v":1444.9099750424068},15006.706662691584]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},0,0,{"$f":"E111*Inputs!$D$141","v":0},{"$f":"G111/Inputs!$D$142","v":0},{"$f":"F111*Inputs!$D$143","v":0},{"$f":"F111*Inputs!$D$144","v":0},{"$f":"F111*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},0,0,{"$f":"E112*Inputs!$D$141","v":0},{"$f":"G112/Inputs!$D$142","v":0},{"$f":"F112*Inputs!$D$143","v":0},{"$f":"F112*Inputs!$D$144","v":0},{"$f":"F112*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},0,0,{"$f":"E113*Inputs!$D$141","v":0},{"$f":"G113/Inputs!$D$142","v":0},{"$f":"F113*Inputs!$D$143","v":0},{"$f":"F113*Inputs!$D$144","v":0},{"$f":"F113*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},0,0,{"$f":"E114*Inputs!$D$141","v":0},{"$f":"G114/Inputs!$D$142","v":0},{"$f":"F114*Inputs!$D$143","v":0},{"$f":"F114*Inputs!$D$144","v":0},{"$f":"F114*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},0,0,{"$f":"E115*Inputs!$D$141","v":0},{"$f":"G115/Inputs!$D$142","v":0},{"$f":"F115*Inputs!$D$143","v":0},{"$f":"F115*Inputs!$D$144","v":0},{"$f":"F115*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},7.2,1,{"$f":"E116*Inputs!$D$141","v":2.0880000000000001},{"$f":"G116/Inputs!$D$142","v":9.9428571428571436E-2},{"$f":"F116*Inputs!$D$143","v":1752.7470763194824},{"$f":"F116*Inputs!$D$144","v":6466.5236434678982},{"$f":"F116*Inputs!$D$145","v":875.70301517721634},9094.9737349645966]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},0,0,{"$f":"E117*Inputs!$D$141","v":0},{"$f":"G117/Inputs!$D$142","v":0},{"$f":"F117*Inputs!$D$143","v":0},{"$f":"F117*Inputs!$D$144","v":0},{"$f":"F117*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},0,0,{"$f":"E118*Inputs!$D$141","v":0},{"$f":"G118/Inputs!$D$142","v":0},{"$f":"F118*Inputs!$D$143","v":0},{"$f":"F118*Inputs!$D$144","v":0},{"$f":"F118*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},0,0,{"$f":"E119*Inputs!$D$141","v":0},{"$f":"G119/Inputs!$D$142","v":0},{"$f":"F119*Inputs!$D$143","v":0},{"$f":"F119*Inputs!$D$144","v":0},{"$f":"F119*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},0,0,{"$f":"E120*Inputs!$D$141","v":0},{"$f":"G120/Inputs!$D$142","v":0},{"$f":"F120*Inputs!$D$143","v":0},{"$f":"F120*Inputs!$D$144","v":0},{"$f":"F120*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},0,0,{"$f":"E121*Inputs!$D$141","v":0},{"$f":"G121/Inputs!$D$142","v":0},{"$f":"F121*Inputs!$D$143","v":0},{"$f":"F121*Inputs!$D$144","v":0},{"$f":"F121*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},91.6,7.83,{"$f":"E122*Inputs!$D$141","v":26.563999999999997},{"$f":"G122/Inputs!$D$142","v":1.2649523809523808},{"$f":"F122*Inputs!$D$143","v":13724.009607581547},{"$f":"F122*Inputs!$D$144","v":50632.880128353645},{"$f":"F122*Inputs!$D$145","v":6856.7546088376039},71213.644344772794]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},0,0,{"$f":"E123*Inputs!$D$141","v":0},{"$f":"G123/Inputs!$D$142","v":0},{"$f":"F123*Inputs!$D$143","v":0},{"$f":"F123*Inputs!$D$144","v":0},{"$f":"F123*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},12.13,0.57999999999999996,{"$f":"E124*Inputs!$D$141","v":3.5177},{"$f":"G124/Inputs!$D$142","v":0.1675095238095238},{"$f":"F124*Inputs!$D$143","v":1016.5933042652997},{"$f":"F124*Inputs!$D$144","v":3750.5837132113807},{"$f":"F124*Inputs!$D$145","v":507.90774880278542},5275.0847662794658]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},0,0,{"$f":"E125*Inputs!$D$141","v":0},{"$f":"G125/Inputs!$D$142","v":0},{"$f":"F125*Inputs!$D$143","v":0},{"$f":"F125*Inputs!$D$144","v":0},{"$f":"F125*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},0,0,{"$f":"E126*Inputs!$D$141","v":0},{"$f":"G126/Inputs!$D$142","v":0},{"$f":"F126*Inputs!$D$143","v":0},{"$f":"F126*Inputs!$D$144","v":0},{"$f":"F126*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},0,0,{"$f":"E127*Inputs!$D$141","v":0},{"$f":"G127/Inputs!$D$142","v":0},{"$f":"F127*Inputs!$D$143","v":0},{"$f":"F127*Inputs!$D$144","v":0},{"$f":"F127*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},0,0,{"$f":"E128*Inputs!$D$141","v":0},{"$f":"G128/Inputs!$D$142","v":0},{"$f":"F128*Inputs!$D$143","v":0},{"$f":"F128*Inputs!$D$144","v":0},{"$f":"F128*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},0,0,{"$f":"E129*Inputs!$D$141","v":0},{"$f":"G129/Inputs!$D$142","v":0},{"$f":"F129*Inputs!$D$143","v":0},{"$f":"F129*Inputs!$D$144","v":0},{"$f":"F129*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},0,0,{"$f":"E130*Inputs!$D$141","v":0},{"$f":"G130/Inputs!$D$142","v":0},{"$f":"F130*Inputs!$D$143","v":0},{"$f":"F130*Inputs!$D$144","v":0},{"$f":"F130*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},0,0,{"$f":"E131*Inputs!$D$141","v":0},{"$f":"G131/Inputs!$D$142","v":0},{"$f":"F131*Inputs!$D$143","v":0},{"$f":"F131*Inputs!$D$144","v":0},{"$f":"F131*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},0,0,{"$f":"E132*Inputs!$D$141","v":0},{"$f":"G132/Inputs!$D$142","v":0},{"$f":"F132*Inputs!$D$143","v":0},{"$f":"F132*Inputs!$D$144","v":0},{"$f":"F132*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},21.96,2.67,{"$f":"E133*Inputs!$D$141","v":6.3683999999999994},{"$f":"G133/Inputs!$D$142","v":0.30325714285714284},{"$f":"F133*Inputs!$D$143","v":4679.8346937730175},{"$f":"F133*Inputs!$D$144","v":17265.618128059286},{"$f":"F133*Inputs!$D$145","v":2338.1270505231678},24283.579872355469]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"IF(ISERROR(VLOOKUP(C134,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C134,$N$5:$Q$100,3,FALSE),0)","v":13.34},{"$f":"IF(ISERROR(VLOOKUP(C134,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C134,$N$5:$Q$100,4,FALSE),0)","v":2.17},{"$f":"E134*Inputs!$D$141","v":3.8685999999999998},{"$f":"G134/Inputs!$D$142","v":0.18421904761904762},{"$f":"F134*Inputs!$D$143","v":3803.4611556132768},{"$f":"F134*Inputs!$D$144","v":14032.356306325339},{"$f":"F134*Inputs!$D$145","v":1900.2755429345593},19736.093004873175]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},47.61,5.5,{"$f":"E135*Inputs!$D$141","v":13.806899999999999},{"$f":"G135/Inputs!$D$142","v":0.65747142857142848},{"$f":"F135*Inputs!$D$143","v":9640.1089197571528},{"$f":"F135*Inputs!$D$144","v":35565.88003907344},{"$f":"F135*Inputs!$D$145","v":4816.3665834746898},50022.355542305289]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},0,0,{"$f":"E136*Inputs!$D$141","v":0},{"$f":"G136/Inputs!$D$142","v":0},{"$f":"F136*Inputs!$D$143","v":0},{"$f":"F136*Inputs!$D$144","v":0},{"$f":"F136*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},0,0,{"$f":"E137*Inputs!$D$141","v":0},{"$f":"G137/Inputs!$D$142","v":0},{"$f":"F137*Inputs!$D$143","v":0},{"$f":"F137*Inputs!$D$144","v":0},{"$f":"F137*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},17.37,3,{"$f":"E138*Inputs!$D$141","v":5.0373000000000001},{"$f":"G138/Inputs!$D$142","v":0.23987142857142857},{"$f":"F138*Inputs!$D$143","v":5258.2412289584472},{"$f":"F138*Inputs!$D$144","v":19399.570930403694},{"$f":"F138*Inputs!$D$145","v":2627.1090455316489},{"$f":"SUM(I138:K138)","v":27284.921204893788}]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},0,0,{"$f":"E139*Inputs!$D$141","v":0},{"$f":"G139/Inputs!$D$142","v":0},{"$f":"F139*Inputs!$D$143","v":0},{"$f":"F139*Inputs!$D$144","v":0},{"$f":"F139*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},0,0,{"$f":"E140*Inputs!$D$141","v":0},{"$f":"G140/Inputs!$D$142","v":0},{"$f":"F140*Inputs!$D$143","v":0},{"$f":"F140*Inputs!$D$144","v":0},{"$f":"F140*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},6.5,1.33,{"$f":"E141*Inputs!$D$141","v":1.8849999999999998},{"$f":"G141/Inputs!$D$142","v":8.9761904761904751E-2},{"$f":"F141*Inputs!$D$143","v":2331.1536115049116},{"$f":"F141*Inputs!$D$144","v":8600.4764458123045},{"$f":"F141*Inputs!$D$145","v":1164.6850101856978},12096.315067502914]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},0,0,{"$f":"E142*Inputs!$D$141","v":0},{"$f":"G142/Inputs!$D$142","v":0},{"$f":"F142*Inputs!$D$143","v":0},{"$f":"F142*Inputs!$D$144","v":0},{"$f":"F142*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},57.93,6,{"$f":"E143*Inputs!$D$141","v":16.799699999999998},{"$f":"G143/Inputs!$D$142","v":0.79998571428571419},{"$f":"F143*Inputs!$D$143","v":10516.482457916894},{"$f":"F143*Inputs!$D$144","v":38799.141860807387},{"$f":"F143*Inputs!$D$145","v":5254.2180910632978},54569.842409787576]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},0,0,{"$f":"E144*Inputs!$D$141","v":0},{"$f":"G144/Inputs!$D$142","v":0},{"$f":"F144*Inputs!$D$143","v":0},{"$f":"F144*Inputs!$D$144","v":0},{"$f":"F144*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},0,0,{"$f":"E145*Inputs!$D$141","v":0},{"$f":"G145/Inputs!$D$142","v":0},{"$f":"F145*Inputs!$D$143","v":0},{"$f":"F145*Inputs!$D$144","v":0},{"$f":"F145*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},0,0,{"$f":"E146*Inputs!$D$141","v":0},{"$f":"G146/Inputs!$D$142","v":0},{"$f":"F146*Inputs!$D$143","v":0},{"$f":"F146*Inputs!$D$144","v":0},{"$f":"F146*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},0,0,{"$f":"E147*Inputs!$D$141","v":0},{"$f":"G147/Inputs!$D$142","v":0},{"$f":"F147*Inputs!$D$143","v":0},{"$f":"F147*Inputs!$D$144","v":0},{"$f":"F147*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},0,0,{"$f":"E148*Inputs!$D$141","v":0},{"$f":"G148/Inputs!$D$142","v":0},{"$f":"F148*Inputs!$D$143","v":0},{"$f":"F148*Inputs!$D$144","v":0},{"$f":"F148*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},0,0,{"$f":"E149*Inputs!$D$141","v":0},{"$f":"G149/Inputs!$D$142","v":0},{"$f":"F149*Inputs!$D$143","v":0},{"$f":"F149*Inputs!$D$144","v":0},{"$f":"F149*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},0,0,{"$f":"E150*Inputs!$D$141","v":0},{"$f":"G150/Inputs!$D$142","v":0},{"$f":"F150*Inputs!$D$143","v":0},{"$f":"F150*Inputs!$D$144","v":0},{"$f":"F150*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},0,0,{"$f":"E151*Inputs!$D$141","v":0},{"$f":"G151/Inputs!$D$142","v":0},{"$f":"F151*Inputs!$D$143","v":0},{"$f":"F151*Inputs!$D$144","v":0},{"$f":"F151*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},0,0,{"$f":"E152*Inputs!$D$141","v":0},{"$f":"G152/Inputs!$D$142","v":0},{"$f":"F152*Inputs!$D$143","v":0},{"$f":"F152*Inputs!$D$144","v":0},{"$f":"F152*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},0,0,{"$f":"E153*Inputs!$D$141","v":0},{"$f":"G153/Inputs!$D$142","v":0},{"$f":"F153*Inputs!$D$143","v":0},{"$f":"F153*Inputs!$D$144","v":0},{"$f":"F153*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},0,0,{"$f":"E154*Inputs!$D$141","v":0},{"$f":"G154/Inputs!$D$142","v":0},{"$f":"F154*Inputs!$D$143","v":0},{"$f":"F154*Inputs!$D$144","v":0},{"$f":"F154*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},0,0,{"$f":"E155*Inputs!$D$141","v":0},{"$f":"G155/Inputs!$D$142","v":0},{"$f":"F155*Inputs!$D$143","v":0},{"$f":"F155*Inputs!$D$144","v":0},{"$f":"F155*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},0,0,{"$f":"E156*Inputs!$D$141","v":0},{"$f":"G156/Inputs!$D$142","v":0},{"$f":"F156*Inputs!$D$143","v":0},{"$f":"F156*Inputs!$D$144","v":0},{"$f":"F156*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},0,0,{"$f":"E157*Inputs!$D$141","v":0},{"$f":"G157/Inputs!$D$142","v":0},{"$f":"F157*Inputs!$D$143","v":0},{"$f":"F157*Inputs!$D$144","v":0},{"$f":"F157*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},0,0,{"$f":"E158*Inputs!$D$141","v":0},{"$f":"G158/Inputs!$D$142","v":0},{"$f":"F158*Inputs!$D$143","v":0},{"$f":"F158*Inputs!$D$144","v":0},{"$f":"F158*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},0,0,{"$f":"E159*Inputs!$D$141","v":0},{"$f":"G159/Inputs!$D$142","v":0},{"$f":"F159*Inputs!$D$143","v":0},{"$f":"F159*Inputs!$D$144","v":0},{"$f":"F159*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},0,0,{"$f":"E160*Inputs!$D$141","v":0},{"$f":"G160/Inputs!$D$142","v":0},{"$f":"F160*Inputs!$D$143","v":0},{"$f":"F160*Inputs!$D$144","v":0},{"$f":"F160*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},0,0,{"$f":"E161*Inputs!$D$141","v":0},{"$f":"G161/Inputs!$D$142","v":0},{"$f":"F161*Inputs!$D$143","v":0},{"$f":"F161*Inputs!$D$144","v":0},{"$f":"F161*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},0,0,{"$f":"E162*Inputs!$D$141","v":0},{"$f":"G162/Inputs!$D$142","v":0},{"$f":"F162*Inputs!$D$143","v":0},{"$f":"F162*Inputs!$D$144","v":0},{"$f":"F162*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},0,0,{"$f":"E163*Inputs!$D$141","v":0},{"$f":"G163/Inputs!$D$142","v":0},{"$f":"F163*Inputs!$D$143","v":0},{"$f":"F163*Inputs!$D$144","v":0},{"$f":"F163*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},0,0,{"$f":"E164*Inputs!$D$141","v":0},{"$f":"G164/Inputs!$D$142","v":0},{"$f":"F164*Inputs!$D$143","v":0},{"$f":"F164*Inputs!$D$144","v":0},{"$f":"F164*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},0,0,{"$f":"E165*Inputs!$D$141","v":0},{"$f":"G165/Inputs!$D$142","v":0},{"$f":"F165*Inputs!$D$143","v":0},{"$f":"F165*Inputs!$D$144","v":0},{"$f":"F165*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},0,0,{"$f":"E166*Inputs!$D$141","v":0},{"$f":"G166/Inputs!$D$142","v":0},{"$f":"F166*Inputs!$D$143","v":0},{"$f":"F166*Inputs!$D$144","v":0},{"$f":"F166*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},0,0,{"$f":"E167*Inputs!$D$141","v":0},{"$f":"G167/Inputs!$D$142","v":0},{"$f":"F167*Inputs!$D$143","v":0},{"$f":"F167*Inputs!$D$144","v":0},{"$f":"F167*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},0,0,{"$f":"E168*Inputs!$D$141","v":0},{"$f":"G168/Inputs!$D$142","v":0},{"$f":"F168*Inputs!$D$143","v":0},{"$f":"F168*Inputs!$D$144","v":0},{"$f":"F168*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},0,0,{"$f":"E169*Inputs!$D$141","v":0},{"$f":"G169/Inputs!$D$142","v":0},{"$f":"F169*Inputs!$D$143","v":0},{"$f":"F169*Inputs!$D$144","v":0},{"$f":"F169*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},0,0,{"$f":"E170*Inputs!$D$141","v":0},{"$f":"G170/Inputs!$D$142","v":0},{"$f":"F170*Inputs!$D$143","v":0},{"$f":"F170*Inputs!$D$144","v":0},{"$f":"F170*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},0,0,{"$f":"E171*Inputs!$D$141","v":0},{"$f":"G171/Inputs!$D$142","v":0},{"$f":"F171*Inputs!$D$143","v":0},{"$f":"F171*Inputs!$D$144","v":0},{"$f":"F171*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},0,0,{"$f":"E172*Inputs!$D$141","v":0},{"$f":"G172/Inputs!$D$142","v":0},{"$f":"F172*Inputs!$D$143","v":0},{"$f":"F172*Inputs!$D$144","v":0},{"$f":"F172*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},0,0,{"$f":"E173*Inputs!$D$141","v":0},{"$f":"G173/Inputs!$D$142","v":0},{"$f":"F173*Inputs!$D$143","v":0},{"$f":"F173*Inputs!$D$144","v":0},{"$f":"F173*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},0,0,{"$f":"E174*Inputs!$D$141","v":0},{"$f":"G174/Inputs!$D$142","v":0},{"$f":"F174*Inputs!$D$143","v":0},{"$f":"F174*Inputs!$D$144","v":0},{"$f":"F174*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},151.6,13,{"$f":"E175*Inputs!$D$141","v":43.963999999999999},{"$f":"G175/Inputs!$D$142","v":2.0935238095238096},{"$f":"F175*Inputs!$D$143","v":22785.711992153272},{"$f":"F175*Inputs!$D$144","v":84064.80736508267},{"$f":"F175*Inputs!$D$145","v":11384.139197303812},118234.65855453975]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},143.9,14.17,{"$f":"E176*Inputs!$D$141","v":41.731000000000002},{"$f":"G176/Inputs!$D$142","v":1.9871904761904762},{"$f":"F176*Inputs!$D$143","v":24836.426071447066},{"$f":"F176*Inputs!$D$144","v":91630.640027940113},{"$f":"F176*Inputs!$D$145","v":12408.711725061155},128875.77782444833]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},8.8000000000000007,1.17,{"$f":"E177*Inputs!$D$141","v":2.552},{"$f":"G177/Inputs!$D$142","v":0.12152380952380952},{"$f":"F177*Inputs!$D$143","v":2050.7140792937944},{"$f":"F177*Inputs!$D$144","v":7565.8326628574405},{"$f":"F177*Inputs!$D$145","v":1024.5725277573431},10641.119269908579]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},99.1,11,{"$f":"E178*Inputs!$D$141","v":28.738999999999997},{"$f":"G178/Inputs!$D$142","v":1.3685238095238095},{"$f":"F178*Inputs!$D$143","v":19280.217839514306},{"$f":"F178*Inputs!$D$144","v":71131.760078146879},{"$f":"F178*Inputs!$D$145","v":9632.7331669493797},{"$f":"SUM(I178:K178)","v":100044.71108461058}]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},0,0,{"$f":"E179*Inputs!$D$141","v":0},{"$f":"G179/Inputs!$D$142","v":0},{"$f":"F179*Inputs!$D$143","v":0},{"$f":"F179*Inputs!$D$144","v":0},{"$f":"F179*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},0,0,{"$f":"E180*Inputs!$D$141","v":0},{"$f":"G180/Inputs!$D$142","v":0},{"$f":"F180*Inputs!$D$143","v":0},{"$f":"F180*Inputs!$D$144","v":0},{"$f":"F180*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},0,0,{"$f":"E181*Inputs!$D$141","v":0},{"$f":"G181/Inputs!$D$142","v":0},{"$f":"F181*Inputs!$D$143","v":0},{"$f":"F181*Inputs!$D$144","v":0},{"$f":"F181*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},0,0,{"$f":"E182*Inputs!$D$141","v":0},{"$f":"G182/Inputs!$D$142","v":0},{"$f":"F182*Inputs!$D$143","v":0},{"$f":"F182*Inputs!$D$144","v":0},{"$f":"F182*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},29.96,3.67,{"$f":"E183*Inputs!$D$141","v":8.6883999999999997},{"$f":"G183/Inputs!$D$142","v":0.41373333333333334},{"$f":"F183*Inputs!$D$143","v":6432.5817700924999},{"$f":"F183*Inputs!$D$144","v":23732.141771527185},{"$f":"F183*Inputs!$D$145","v":3213.8300657003838},33378.553607320071]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},26.66,3.63,{"$f":"E184*Inputs!$D$141","v":7.7313999999999998},{"$f":"G184/Inputs!$D$142","v":0.36816190476190475},{"$f":"F184*Inputs!$D$143","v":6362.471887039721},{"$f":"F184*Inputs!$D$144","v":23473.480825788469},{"$f":"F184*Inputs!$D$145","v":3178.8019450932952},33014.754657921483]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},0,0,{"$f":"E185*Inputs!$D$141","v":0},{"$f":"G185/Inputs!$D$142","v":0},{"$f":"F185*Inputs!$D$143","v":0},{"$f":"F185*Inputs!$D$144","v":0},{"$f":"F185*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},0,0,{"$f":"E186*Inputs!$D$141","v":0},{"$f":"G186/Inputs!$D$142","v":0},{"$f":"F186*Inputs!$D$143","v":0},{"$f":"F186*Inputs!$D$144","v":0},{"$f":"F186*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},14.13,2.17,{"$f":"E187*Inputs!$D$141","v":4.0976999999999997},{"$f":"G187/Inputs!$D$142","v":0.1951285714285714},{"$f":"F187*Inputs!$D$143","v":3803.4611556132768},{"$f":"F187*Inputs!$D$144","v":14032.356306325339},{"$f":"F187*Inputs!$D$145","v":1900.2755429345593},19736.093004873175]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},0,0,{"$f":"E188*Inputs!$D$141","v":0},{"$f":"G188/Inputs!$D$142","v":0},{"$f":"F188*Inputs!$D$143","v":0},{"$f":"F188*Inputs!$D$144","v":0},{"$f":"F188*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},0,0,{"$f":"E189*Inputs!$D$141","v":0},{"$f":"G189/Inputs!$D$142","v":0},{"$f":"F189*Inputs!$D$143","v":0},{"$f":"F189*Inputs!$D$144","v":0},{"$f":"F189*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},0,0,{"$f":"E190*Inputs!$D$141","v":0},{"$f":"G190/Inputs!$D$142","v":0},{"$f":"F190*Inputs!$D$143","v":0},{"$f":"F190*Inputs!$D$144","v":0},{"$f":"F190*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},0,0,{"$f":"E191*Inputs!$D$141","v":0},{"$f":"G191/Inputs!$D$142","v":0},{"$f":"F191*Inputs!$D$143","v":0},{"$f":"F191*Inputs!$D$144","v":0},{"$f":"F191*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},0,0,{"$f":"E192*Inputs!$D$141","v":0},{"$f":"G192/Inputs!$D$142","v":0},{"$f":"F192*Inputs!$D$143","v":0},{"$f":"F192*Inputs!$D$144","v":0},{"$f":"F192*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},0,0,{"$f":"E193*Inputs!$D$141","v":0},{"$f":"G193/Inputs!$D$142","v":0},{"$f":"F193*Inputs!$D$143","v":0},{"$f":"F193*Inputs!$D$144","v":0},{"$f":"F193*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},0,0,{"$f":"E194*Inputs!$D$141","v":0},{"$f":"G194/Inputs!$D$142","v":0},{"$f":"F194*Inputs!$D$143","v":0},{"$f":"F194*Inputs!$D$144","v":0},{"$f":"F194*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},4.7300000000000004,1.67,{"$f":"E195*Inputs!$D$141","v":1.3716999999999999},{"$f":"G195/Inputs!$D$142","v":6.531904761904761E-2},{"$f":"F195*Inputs!$D$143","v":2927.0876174535356},{"$f":"F195*Inputs!$D$144","v":10799.094484591389},{"$f":"F195*Inputs!$D$145","v":1462.4240353459513},15188.606137390876]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},51.89,11.27,{"$f":"E196*Inputs!$D$141","v":15.0481},{"$f":"G196/Inputs!$D$142","v":0.71657619047619048},{"$f":"F196*Inputs!$D$143","v":19753.459550120566},{"$f":"F196*Inputs!$D$144","v":72877.721461883208},{"$f":"F196*Inputs!$D$145","v":9869.1729810472279},102500.353993051]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},0,0,{"$f":"E197*Inputs!$D$141","v":0},{"$f":"G197/Inputs!$D$142","v":0},{"$f":"F197*Inputs!$D$143","v":0},{"$f":"F197*Inputs!$D$144","v":0},{"$f":"F197*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"IF(ISERROR(VLOOKUP(C198,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C198,$N$5:$Q$100,3,FALSE),0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(C198,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C198,$N$5:$Q$100,4,FALSE),0)","v":0},{"$f":"E198*Inputs!$D$141","v":0},{"$f":"G198/Inputs!$D$142","v":0},{"$f":"F198*Inputs!$D$143","v":0},{"$f":"F198*Inputs!$D$144","v":0},{"$f":"F198*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},0,0,{"$f":"E199*Inputs!$D$141","v":0},{"$f":"G199/Inputs!$D$142","v":0},{"$f":"F199*Inputs!$D$143","v":0},{"$f":"F199*Inputs!$D$144","v":0},{"$f":"F199*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},0,0,{"$f":"E200*Inputs!$D$141","v":0},{"$f":"G200/Inputs!$D$142","v":0},{"$f":"F200*Inputs!$D$143","v":0},{"$f":"F200*Inputs!$D$144","v":0},{"$f":"F200*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},0,0,{"$f":"E201*Inputs!$D$141","v":0},{"$f":"G201/Inputs!$D$142","v":0},{"$f":"F201*Inputs!$D$143","v":0},{"$f":"F201*Inputs!$D$144","v":0},{"$f":"F201*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},0,0,{"$f":"E202*Inputs!$D$141","v":0},{"$f":"G202/Inputs!$D$142","v":0},{"$f":"F202*Inputs!$D$143","v":0},{"$f":"F202*Inputs!$D$144","v":0},{"$f":"F202*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},0,0,{"$f":"E203*Inputs!$D$141","v":0},{"$f":"G203/Inputs!$D$142","v":0},{"$f":"F203*Inputs!$D$143","v":0},{"$f":"F203*Inputs!$D$144","v":0},{"$f":"F203*Inputs!$D$145","v":0},{"$f":"SUM(I203:K203)","v":0}]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},0,0,{"$f":"E204*Inputs!$D$141","v":0},{"$f":"G204/Inputs!$D$142","v":0},{"$f":"F204*Inputs!$D$143","v":0},{"$f":"F204*Inputs!$D$144","v":0},{"$f":"F204*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},0,0,{"$f":"E205*Inputs!$D$141","v":0},{"$f":"G205/Inputs!$D$142","v":0},{"$f":"F205*Inputs!$D$143","v":0},{"$f":"F205*Inputs!$D$144","v":0},{"$f":"F205*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},0,0,{"$f":"E206*Inputs!$D$141","v":0},{"$f":"G206/Inputs!$D$142","v":0},{"$f":"F206*Inputs!$D$143","v":0},{"$f":"F206*Inputs!$D$144","v":0},{"$f":"F206*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},0,0,{"$f":"E207*Inputs!$D$141","v":0},{"$f":"G207/Inputs!$D$142","v":0},{"$f":"F207*Inputs!$D$143","v":0},{"$f":"F207*Inputs!$D$144","v":0},{"$f":"F207*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},0,0,{"$f":"E208*Inputs!$D$141","v":0},{"$f":"G208/Inputs!$D$142","v":0},{"$f":"F208*Inputs!$D$143","v":0},{"$f":"F208*Inputs!$D$144","v":0},{"$f":"F208*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},0,0,{"$f":"E209*Inputs!$D$141","v":0},{"$f":"G209/Inputs!$D$142","v":0},{"$f":"F209*Inputs!$D$143","v":0},{"$f":"F209*Inputs!$D$144","v":0},{"$f":"F209*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},0,0,{"$f":"E210*Inputs!$D$141","v":0},{"$f":"G210/Inputs!$D$142","v":0},{"$f":"F210*Inputs!$D$143","v":0},{"$f":"F210*Inputs!$D$144","v":0},{"$f":"F210*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},0,0,{"$f":"E211*Inputs!$D$141","v":0},{"$f":"G211/Inputs!$D$142","v":0},{"$f":"F211*Inputs!$D$143","v":0},{"$f":"F211*Inputs!$D$144","v":0},{"$f":"F211*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},0,0,{"$f":"E212*Inputs!$D$141","v":0},{"$f":"G212/Inputs!$D$142","v":0},{"$f":"F212*Inputs!$D$143","v":0},{"$f":"F212*Inputs!$D$144","v":0},{"$f":"F212*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},0,0,{"$f":"E213*Inputs!$D$141","v":0},{"$f":"G213/Inputs!$D$142","v":0},{"$f":"F213*Inputs!$D$143","v":0},{"$f":"F213*Inputs!$D$144","v":0},{"$f":"F213*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},0,0,{"$f":"E214*Inputs!$D$141","v":0},{"$f":"G214/Inputs!$D$142","v":0},{"$f":"F214*Inputs!$D$143","v":0},{"$f":"F214*Inputs!$D$144","v":0},{"$f":"F214*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},0,0,{"$f":"E215*Inputs!$D$141","v":0},{"$f":"G215/Inputs!$D$142","v":0},{"$f":"F215*Inputs!$D$143","v":0},{"$f":"F215*Inputs!$D$144","v":0},{"$f":"F215*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},0,0,{"$f":"E216*Inputs!$D$141","v":0},{"$f":"G216/Inputs!$D$142","v":0},{"$f":"F216*Inputs!$D$143","v":0},{"$f":"F216*Inputs!$D$144","v":0},{"$f":"F216*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},0,0,{"$f":"E217*Inputs!$D$141","v":0},{"$f":"G217/Inputs!$D$142","v":0},{"$f":"F217*Inputs!$D$143","v":0},{"$f":"F217*Inputs!$D$144","v":0},{"$f":"F217*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},0,0,{"$f":"E218*Inputs!$D$141","v":0},{"$f":"G218/Inputs!$D$142","v":0},{"$f":"F218*Inputs!$D$143","v":0},{"$f":"F218*Inputs!$D$144","v":0},{"$f":"F218*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},0,0,{"$f":"E219*Inputs!$D$141","v":0},{"$f":"G219/Inputs!$D$142","v":0},{"$f":"F219*Inputs!$D$143","v":0},{"$f":"F219*Inputs!$D$144","v":0},{"$f":"F219*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},0,0,{"$f":"E220*Inputs!$D$141","v":0},{"$f":"G220/Inputs!$D$142","v":0},{"$f":"F220*Inputs!$D$143","v":0},{"$f":"F220*Inputs!$D$144","v":0},{"$f":"F220*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},0,0,{"$f":"E221*Inputs!$D$141","v":0},{"$f":"G221/Inputs!$D$142","v":0},{"$f":"F221*Inputs!$D$143","v":0},{"$f":"F221*Inputs!$D$144","v":0},{"$f":"F221*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},0,0,{"$f":"E222*Inputs!$D$141","v":0},{"$f":"G222/Inputs!$D$142","v":0},{"$f":"F222*Inputs!$D$143","v":0},{"$f":"F222*Inputs!$D$144","v":0},{"$f":"F222*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},0,0,{"$f":"E223*Inputs!$D$141","v":0},{"$f":"G223/Inputs!$D$142","v":0},{"$f":"F223*Inputs!$D$143","v":0},{"$f":"F223*Inputs!$D$144","v":0},{"$f":"F223*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},0,0,{"$f":"E224*Inputs!$D$141","v":0},{"$f":"G224/Inputs!$D$142","v":0},{"$f":"F224*Inputs!$D$143","v":0},{"$f":"F224*Inputs!$D$144","v":0},{"$f":"F224*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},0,0,{"$f":"E225*Inputs!$D$141","v":0},{"$f":"G225/Inputs!$D$142","v":0},{"$f":"F225*Inputs!$D$143","v":0},{"$f":"F225*Inputs!$D$144","v":0},{"$f":"F225*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},12.39,3.08,{"$f":"E226*Inputs!$D$141","v":3.5930999999999997},{"$f":"G226/Inputs!$D$142","v":0.17109999999999997},{"$f":"F226*Inputs!$D$143","v":5398.4609950640061},{"$f":"F226*Inputs!$D$144","v":19916.892821881127},{"$f":"F226*Inputs!$D$145","v":2697.1652867458265},28012.51910369096]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},0,0,{"$f":"E227*Inputs!$D$141","v":0},{"$f":"G227/Inputs!$D$142","v":0},{"$f":"F227*Inputs!$D$143","v":0},{"$f":"F227*Inputs!$D$144","v":0},{"$f":"F227*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},0,0,{"$f":"E228*Inputs!$D$141","v":0},{"$f":"G228/Inputs!$D$142","v":0},{"$f":"F228*Inputs!$D$143","v":0},{"$f":"F228*Inputs!$D$144","v":0},{"$f":"F228*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},0,0,{"$f":"E229*Inputs!$D$141","v":0},{"$f":"G229/Inputs!$D$142","v":0},{"$f":"F229*Inputs!$D$143","v":0},{"$f":"F229*Inputs!$D$144","v":0},{"$f":"F229*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},157.26,14.33,{"$f":"E230*Inputs!$D$141","v":45.605399999999996},{"$f":"G230/Inputs!$D$142","v":2.1716857142857142},{"$f":"F230*Inputs!$D$143","v":25116.865603658181},{"$f":"F230*Inputs!$D$144","v":92665.28381089498},{"$f":"F230*Inputs!$D$145","v":12548.82420748951},130330.97362204267]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},149.38999999999999,14.17,{"$f":"E231*Inputs!$D$141","v":43.323099999999997},{"$f":"G231/Inputs!$D$142","v":2.0630047619047618},{"$f":"F231*Inputs!$D$143","v":24836.426071447066},{"$f":"F231*Inputs!$D$144","v":91630.640027940113},{"$f":"F231*Inputs!$D$145","v":12408.711725061155},128875.77782444833]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},5.47,1.83,{"$f":"E232*Inputs!$D$141","v":1.5862999999999998},{"$f":"G232/Inputs!$D$142","v":7.5538095238095224E-2},{"$f":"F232*Inputs!$D$143","v":3207.5271496646528},{"$f":"F232*Inputs!$D$144","v":11833.738267546254},{"$f":"F232*Inputs!$D$145","v":1602.536517774306},16643.801934985211]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},0,0,{"$f":"E233*Inputs!$D$141","v":0},{"$f":"G233/Inputs!$D$142","v":0},{"$f":"F233*Inputs!$D$143","v":0},{"$f":"F233*Inputs!$D$144","v":0},{"$f":"F233*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},0,0,{"$f":"E234*Inputs!$D$141","v":0},{"$f":"G234/Inputs!$D$142","v":0},{"$f":"F234*Inputs!$D$143","v":0},{"$f":"F234*Inputs!$D$144","v":0},{"$f":"F234*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},0,0,{"$f":"E235*Inputs!$D$141","v":0},{"$f":"G235/Inputs!$D$142","v":0},{"$f":"F235*Inputs!$D$143","v":0},{"$f":"F235*Inputs!$D$144","v":0},{"$f":"F235*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},26.73,2,{"$f":"E236*Inputs!$D$141","v":7.7516999999999996},{"$f":"G236/Inputs!$D$142","v":0.36912857142857142},{"$f":"F236*Inputs!$D$143","v":3505.4941526389648},{"$f":"F236*Inputs!$D$144","v":12933.047286935796},{"$f":"F236*Inputs!$D$145","v":1751.4060303544327},18189.947469929193]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},0,0,{"$f":"E237*Inputs!$D$141","v":0},{"$f":"G237/Inputs!$D$142","v":0},{"$f":"F237*Inputs!$D$143","v":0},{"$f":"F237*Inputs!$D$144","v":0},{"$f":"F237*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},0,0,{"$f":"E238*Inputs!$D$141","v":0},{"$f":"G238/Inputs!$D$142","v":0},{"$f":"F238*Inputs!$D$143","v":0},{"$f":"F238*Inputs!$D$144","v":0},{"$f":"F238*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},0,0,{"$f":"E239*Inputs!$D$141","v":0},{"$f":"G239/Inputs!$D$142","v":0},{"$f":"F239*Inputs!$D$143","v":0},{"$f":"F239*Inputs!$D$144","v":0},{"$f":"F239*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},0,0,{"$f":"E240*Inputs!$D$141","v":0},{"$f":"G240/Inputs!$D$142","v":0},{"$f":"F240*Inputs!$D$143","v":0},{"$f":"F240*Inputs!$D$144","v":0},{"$f":"F240*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},0,0,{"$f":"E241*Inputs!$D$141","v":0},{"$f":"G241/Inputs!$D$142","v":0},{"$f":"F241*Inputs!$D$143","v":0},{"$f":"F241*Inputs!$D$144","v":0},{"$f":"F241*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},65.03,5.5,{"$f":"E242*Inputs!$D$141","v":18.858699999999999},{"$f":"G242/Inputs!$D$142","v":0.89803333333333324},{"$f":"F242*Inputs!$D$143","v":9640.1089197571528},{"$f":"F242*Inputs!$D$144","v":35565.88003907344},{"$f":"F242*Inputs!$D$145","v":4816.3665834746898},50022.355542305289]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},0,0,{"$f":"E243*Inputs!$D$141","v":0},{"$f":"G243/Inputs!$D$142","v":0},{"$f":"F243*Inputs!$D$143","v":0},{"$f":"F243*Inputs!$D$144","v":0},{"$f":"F243*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},0,0,{"$f":"E244*Inputs!$D$141","v":0},{"$f":"G244/Inputs!$D$142","v":0},{"$f":"F244*Inputs!$D$143","v":0},{"$f":"F244*Inputs!$D$144","v":0},{"$f":"F244*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},0,0,{"$f":"E245*Inputs!$D$141","v":0},{"$f":"G245/Inputs!$D$142","v":0},{"$f":"F245*Inputs!$D$143","v":0},{"$f":"F245*Inputs!$D$144","v":0},{"$f":"F245*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},0,0,{"$f":"E246*Inputs!$D$141","v":0},{"$f":"G246/Inputs!$D$142","v":0},{"$f":"F246*Inputs!$D$143","v":0},{"$f":"F246*Inputs!$D$144","v":0},{"$f":"F246*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},0,0,{"$f":"E247*Inputs!$D$141","v":0},{"$f":"G247/Inputs!$D$142","v":0},{"$f":"F247*Inputs!$D$143","v":0},{"$f":"F247*Inputs!$D$144","v":0},{"$f":"F247*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},0,0,{"$f":"E248*Inputs!$D$141","v":0},{"$f":"G248/Inputs!$D$142","v":0},{"$f":"F248*Inputs!$D$143","v":0},{"$f":"F248*Inputs!$D$144","v":0},{"$f":"F248*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},0,0,{"$f":"E249*Inputs!$D$141","v":0},{"$f":"G249/Inputs!$D$142","v":0},{"$f":"F249*Inputs!$D$143","v":0},{"$f":"F249*Inputs!$D$144","v":0},{"$f":"F249*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},93.05,8.5,{"$f":"E250*Inputs!$D$141","v":26.984499999999997},{"$f":"G250/Inputs!$D$142","v":1.2849761904761903},{"$f":"F250*Inputs!$D$143","v":14898.350148715601},{"$f":"F250*Inputs!$D$144","v":54965.450969477133},{"$f":"F250*Inputs!$D$145","v":7443.4756290063387},77307.276747199066]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},6.22,1.38,{"$f":"E251*Inputs!$D$141","v":1.8037999999999998},{"$f":"G251/Inputs!$D$142","v":8.5895238095238094E-2},{"$f":"F251*Inputs!$D$143","v":2418.7909653208853},{"$f":"F251*Inputs!$D$144","v":8923.8026279856986},{"$f":"F251*Inputs!$D$145","v":1208.4701609445585},12551.063754251143]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},0,0,{"$f":"E252*Inputs!$D$141","v":0},{"$f":"G252/Inputs!$D$142","v":0},{"$f":"F252*Inputs!$D$143","v":0},{"$f":"F252*Inputs!$D$144","v":0},{"$f":"F252*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},0,0,{"$f":"E253*Inputs!$D$141","v":0},{"$f":"G253/Inputs!$D$142","v":0},{"$f":"F253*Inputs!$D$143","v":0},{"$f":"F253*Inputs!$D$144","v":0},{"$f":"F253*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},0,0,{"$f":"E254*Inputs!$D$141","v":0},{"$f":"G254/Inputs!$D$142","v":0},{"$f":"F254*Inputs!$D$143","v":0},{"$f":"F254*Inputs!$D$144","v":0},{"$f":"F254*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},0,0,{"$f":"E255*Inputs!$D$141","v":0},{"$f":"G255/Inputs!$D$142","v":0},{"$f":"F255*Inputs!$D$143","v":0},{"$f":"F255*Inputs!$D$144","v":0},{"$f":"F255*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},0,0,{"$f":"E256*Inputs!$D$141","v":0},{"$f":"G256/Inputs!$D$142","v":0},{"$f":"F256*Inputs!$D$143","v":0},{"$f":"F256*Inputs!$D$144","v":0},{"$f":"F256*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},0,0,{"$f":"E257*Inputs!$D$141","v":0},{"$f":"G257/Inputs!$D$142","v":0},{"$f":"F257*Inputs!$D$143","v":0},{"$f":"F257*Inputs!$D$144","v":0},{"$f":"F257*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},0,0,{"$f":"E258*Inputs!$D$141","v":0},{"$f":"G258/Inputs!$D$142","v":0},{"$f":"F258*Inputs!$D$143","v":0},{"$f":"F258*Inputs!$D$144","v":0},{"$f":"F258*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},3.23,1,{"$f":"E259*Inputs!$D$141","v":0.93669999999999998},{"$f":"G259/Inputs!$D$142","v":4.4604761904761904E-2},{"$f":"F259*Inputs!$D$143","v":1752.7470763194824},{"$f":"F259*Inputs!$D$144","v":6466.5236434678982},{"$f":"F259*Inputs!$D$145","v":875.70301517721634},9094.9737349645966]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},5.41,1.1299999999999999,{"$f":"E260*Inputs!$D$141","v":1.5689},{"$f":"G260/Inputs!$D$142","v":7.4709523809523809E-2},{"$f":"F260*Inputs!$D$143","v":1980.604196241015},{"$f":"F260*Inputs!$D$144","v":7307.1717171187247},{"$f":"F260*Inputs!$D$145","v":989.54440715025441},10277.320320509994]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},45.19,4.38,{"$f":"E261*Inputs!$D$141","v":13.105099999999998},{"$f":"G261/Inputs!$D$142","v":0.62405238095238091},{"$f":"F261*Inputs!$D$143","v":7677.0321942793325},{"$f":"F261*Inputs!$D$144","v":28323.373558389394},{"$f":"F261*Inputs!$D$145","v":3835.5792064762077},39835.984959144931]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"IF(ISERROR(VLOOKUP(C262,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C262,$N$5:$Q$100,3,FALSE),0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(C262,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C262,$N$5:$Q$100,4,FALSE),0)","v":0},{"$f":"E262*Inputs!$D$141","v":0},{"$f":"G262/Inputs!$D$142","v":0},{"$f":"F262*Inputs!$D$143","v":0},{"$f":"F262*Inputs!$D$144","v":0},{"$f":"F262*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},0,0,{"$f":"E263*Inputs!$D$141","v":0},{"$f":"G263/Inputs!$D$142","v":0},{"$f":"F263*Inputs!$D$143","v":0},{"$f":"F263*Inputs!$D$144","v":0},{"$f":"F263*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},7.78,1.67,{"$f":"E264*Inputs!$D$141","v":2.2561999999999998},{"$f":"G264/Inputs!$D$142","v":0.10743809523809522},{"$f":"F264*Inputs!$D$143","v":2927.0876174535356},{"$f":"F264*Inputs!$D$144","v":10799.094484591389},{"$f":"F264*Inputs!$D$145","v":1462.4240353459513},15188.606137390876]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},0,0,{"$f":"E265*Inputs!$D$141","v":0},{"$f":"G265/Inputs!$D$142","v":0},{"$f":"F265*Inputs!$D$143","v":0},{"$f":"F265*Inputs!$D$144","v":0},{"$f":"F265*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},0,0,{"$f":"E266*Inputs!$D$141","v":0},{"$f":"G266/Inputs!$D$142","v":0},{"$f":"F266*Inputs!$D$143","v":0},{"$f":"F266*Inputs!$D$144","v":0},{"$f":"F266*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},0,0,{"$f":"E267*Inputs!$D$141","v":0},{"$f":"G267/Inputs!$D$142","v":0},{"$f":"F267*Inputs!$D$143","v":0},{"$f":"F267*Inputs!$D$144","v":0},{"$f":"F267*Inputs!$D$145","v":0},{"$f":"SUM(I267:K267)","v":0}]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},0,0,{"$f":"E268*Inputs!$D$141","v":0},{"$f":"G268/Inputs!$D$142","v":0},{"$f":"F268*Inputs!$D$143","v":0},{"$f":"F268*Inputs!$D$144","v":0},{"$f":"F268*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},0,0,{"$f":"E269*Inputs!$D$141","v":0},{"$f":"G269/Inputs!$D$142","v":0},{"$f":"F269*Inputs!$D$143","v":0},{"$f":"F269*Inputs!$D$144","v":0},{"$f":"F269*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},7.98,1.25,{"$f":"E270*Inputs!$D$141","v":2.3142},{"$f":"G270/Inputs!$D$142","v":0.11020000000000001},{"$f":"F270*Inputs!$D$143","v":2190.9338453993532},{"$f":"F270*Inputs!$D$144","v":8083.154554334873},{"$f":"F270*Inputs!$D$145","v":1094.6287689715205},11368.717168705747]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},12.14,2.08,{"$f":"E271*Inputs!$D$141","v":3.5206},{"$f":"G271/Inputs!$D$142","v":0.16764761904761905},{"$f":"F271*Inputs!$D$143","v":3645.7139187445237},{"$f":"F271*Inputs!$D$144","v":13450.369178413228},{"$f":"F271*Inputs!$D$145","v":1821.46227156861},18917.545368726362]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},0,0,{"$f":"E272*Inputs!$D$141","v":0},{"$f":"G272/Inputs!$D$142","v":0},{"$f":"F272*Inputs!$D$143","v":0},{"$f":"F272*Inputs!$D$144","v":0},{"$f":"F272*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},0,0,{"$f":"E273*Inputs!$D$141","v":0},{"$f":"G273/Inputs!$D$142","v":0},{"$f":"F273*Inputs!$D$143","v":0},{"$f":"F273*Inputs!$D$144","v":0},{"$f":"F273*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},0,0,{"$f":"E274*Inputs!$D$141","v":0},{"$f":"G274/Inputs!$D$142","v":0},{"$f":"F274*Inputs!$D$143","v":0},{"$f":"F274*Inputs!$D$144","v":0},{"$f":"F274*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},0,0,{"$f":"E275*Inputs!$D$141","v":0},{"$f":"G275/Inputs!$D$142","v":0},{"$f":"F275*Inputs!$D$143","v":0},{"$f":"F275*Inputs!$D$144","v":0},{"$f":"F275*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},0,0,{"$f":"E276*Inputs!$D$141","v":0},{"$f":"G276/Inputs!$D$142","v":0},{"$f":"F276*Inputs!$D$143","v":0},{"$f":"F276*Inputs!$D$144","v":0},{"$f":"F276*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},0,0,{"$f":"E277*Inputs!$D$141","v":0},{"$f":"G277/Inputs!$D$142","v":0},{"$f":"F277*Inputs!$D$143","v":0},{"$f":"F277*Inputs!$D$144","v":0},{"$f":"F277*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},0,0,{"$f":"E278*Inputs!$D$141","v":0},{"$f":"G278/Inputs!$D$142","v":0},{"$f":"F278*Inputs!$D$143","v":0},{"$f":"F278*Inputs!$D$144","v":0},{"$f":"F278*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},0,0,{"$f":"E279*Inputs!$D$141","v":0},{"$f":"G279/Inputs!$D$142","v":0},{"$f":"F279*Inputs!$D$143","v":0},{"$f":"F279*Inputs!$D$144","v":0},{"$f":"F279*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},0.6,0.1,{"$f":"E280*Inputs!$D$141","v":0.17399999999999999},{"$f":"G280/Inputs!$D$142","v":8.2857142857142851E-3},{"$f":"F280*Inputs!$D$143","v":175.27470763194825},{"$f":"F280*Inputs!$D$144","v":646.65236434678991},{"$f":"F280*Inputs!$D$145","v":87.570301517721646},909.49737349645977]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},91.81,9.1,{"$f":"E281*Inputs!$D$141","v":26.6249},{"$f":"G281/Inputs!$D$142","v":1.267852380952381},{"$f":"F281*Inputs!$D$143","v":15949.998394507289},{"$f":"F281*Inputs!$D$144","v":58845.365155557869},{"$f":"F281*Inputs!$D$145","v":7968.8974381126682},82764.260988177819]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},0,0,{"$f":"E282*Inputs!$D$141","v":0},{"$f":"G282/Inputs!$D$142","v":0},{"$f":"F282*Inputs!$D$143","v":0},{"$f":"F282*Inputs!$D$144","v":0},{"$f":"F282*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},0,0,{"$f":"E283*Inputs!$D$141","v":0},{"$f":"G283/Inputs!$D$142","v":0},{"$f":"F283*Inputs!$D$143","v":0},{"$f":"F283*Inputs!$D$144","v":0},{"$f":"F283*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},0,0,{"$f":"E284*Inputs!$D$141","v":0},{"$f":"G284/Inputs!$D$142","v":0},{"$f":"F284*Inputs!$D$143","v":0},{"$f":"F284*Inputs!$D$144","v":0},{"$f":"F284*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},4.08,1.57,{"$f":"E285*Inputs!$D$141","v":1.1832},{"$f":"G285/Inputs!$D$142","v":5.6342857142857146E-2},{"$f":"F285*Inputs!$D$143","v":2751.8129098215873},{"$f":"F285*Inputs!$D$144","v":10152.442120244601},{"$f":"F285*Inputs!$D$145","v":1374.8537338282297},14279.108763894417]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},0,0,{"$f":"E286*Inputs!$D$141","v":0},{"$f":"G286/Inputs!$D$142","v":0},{"$f":"F286*Inputs!$D$143","v":0},{"$f":"F286*Inputs!$D$144","v":0},{"$f":"F286*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},0,0,{"$f":"E287*Inputs!$D$141","v":0},{"$f":"G287/Inputs!$D$142","v":0},{"$f":"F287*Inputs!$D$143","v":0},{"$f":"F287*Inputs!$D$144","v":0},{"$f":"F287*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},0,0,{"$f":"E288*Inputs!$D$141","v":0},{"$f":"G288/Inputs!$D$142","v":0},{"$f":"F288*Inputs!$D$143","v":0},{"$f":"F288*Inputs!$D$144","v":0},{"$f":"F288*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},26.32,2.17,{"$f":"E289*Inputs!$D$141","v":7.6327999999999996},{"$f":"G289/Inputs!$D$142","v":0.36346666666666666},{"$f":"F289*Inputs!$D$143","v":3803.4611556132768},{"$f":"F289*Inputs!$D$144","v":14032.356306325339},{"$f":"F289*Inputs!$D$145","v":1900.2755429345593},19736.093004873175]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},0,0,{"$f":"E290*Inputs!$D$141","v":0},{"$f":"G290/Inputs!$D$142","v":0},{"$f":"F290*Inputs!$D$143","v":0},{"$f":"F290*Inputs!$D$144","v":0},{"$f":"F290*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},0,0,{"$f":"E291*Inputs!$D$141","v":0},{"$f":"G291/Inputs!$D$142","v":0},{"$f":"F291*Inputs!$D$143","v":0},{"$f":"F291*Inputs!$D$144","v":0},{"$f":"F291*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},0,0,{"$f":"E292*Inputs!$D$141","v":0},{"$f":"G292/Inputs!$D$142","v":0},{"$f":"F292*Inputs!$D$143","v":0},{"$f":"F292*Inputs!$D$144","v":0},{"$f":"F292*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},34.67,3,{"$f":"E293*Inputs!$D$141","v":10.0543},{"$f":"G293/Inputs!$D$142","v":0.47877619047619047},{"$f":"F293*Inputs!$D$143","v":5258.2412289584472},{"$f":"F293*Inputs!$D$144","v":19399.570930403694},{"$f":"F293*Inputs!$D$145","v":2627.1090455316489},27284.921204893788]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},0,0,{"$f":"E294*Inputs!$D$141","v":0},{"$f":"G294/Inputs!$D$142","v":0},{"$f":"F294*Inputs!$D$143","v":0},{"$f":"F294*Inputs!$D$144","v":0},{"$f":"F294*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},0,0,{"$f":"E295*Inputs!$D$141","v":0},{"$f":"G295/Inputs!$D$142","v":0},{"$f":"F295*Inputs!$D$143","v":0},{"$f":"F295*Inputs!$D$144","v":0},{"$f":"F295*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},0,0,{"$f":"E296*Inputs!$D$141","v":0},{"$f":"G296/Inputs!$D$142","v":0},{"$f":"F296*Inputs!$D$143","v":0},{"$f":"F296*Inputs!$D$144","v":0},{"$f":"F296*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},0,0,{"$f":"E297*Inputs!$D$141","v":0},{"$f":"G297/Inputs!$D$142","v":0},{"$f":"F297*Inputs!$D$143","v":0},{"$f":"F297*Inputs!$D$144","v":0},{"$f":"F297*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},0,0,{"$f":"E298*Inputs!$D$141","v":0},{"$f":"G298/Inputs!$D$142","v":0},{"$f":"F298*Inputs!$D$143","v":0},{"$f":"F298*Inputs!$D$144","v":0},{"$f":"F298*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},0,0,{"$f":"E299*Inputs!$D$141","v":0},{"$f":"G299/Inputs!$D$142","v":0},{"$f":"F299*Inputs!$D$143","v":0},{"$f":"F299*Inputs!$D$144","v":0},{"$f":"F299*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},0,0,{"$f":"E300*Inputs!$D$141","v":0},{"$f":"G300/Inputs!$D$142","v":0},{"$f":"F300*Inputs!$D$143","v":0},{"$f":"F300*Inputs!$D$144","v":0},{"$f":"F300*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},0,0,{"$f":"E301*Inputs!$D$141","v":0},{"$f":"G301/Inputs!$D$142","v":0},{"$f":"F301*Inputs!$D$143","v":0},{"$f":"F301*Inputs!$D$144","v":0},{"$f":"F301*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},0,0,{"$f":"E302*Inputs!$D$141","v":0},{"$f":"G302/Inputs!$D$142","v":0},{"$f":"F302*Inputs!$D$143","v":0},{"$f":"F302*Inputs!$D$144","v":0},{"$f":"F302*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},0,0,{"$f":"E303*Inputs!$D$141","v":0},{"$f":"G303/Inputs!$D$142","v":0},{"$f":"F303*Inputs!$D$143","v":0},{"$f":"F303*Inputs!$D$144","v":0},{"$f":"F303*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},0,0,{"$f":"E304*Inputs!$D$141","v":0},{"$f":"G304/Inputs!$D$142","v":0},{"$f":"F304*Inputs!$D$143","v":0},{"$f":"F304*Inputs!$D$144","v":0},{"$f":"F304*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},0,0,{"$f":"E305*Inputs!$D$141","v":0},{"$f":"G305/Inputs!$D$142","v":0},{"$f":"F305*Inputs!$D$143","v":0},{"$f":"F305*Inputs!$D$144","v":0},{"$f":"F305*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},0,0,{"$f":"E306*Inputs!$D$141","v":0},{"$f":"G306/Inputs!$D$142","v":0},{"$f":"F306*Inputs!$D$143","v":0},{"$f":"F306*Inputs!$D$144","v":0},{"$f":"F306*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},0,0,{"$f":"E307*Inputs!$D$141","v":0},{"$f":"G307/Inputs!$D$142","v":0},{"$f":"F307*Inputs!$D$143","v":0},{"$f":"F307*Inputs!$D$144","v":0},{"$f":"F307*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},5.35,1,{"$f":"E308*Inputs!$D$141","v":1.5514999999999999},{"$f":"G308/Inputs!$D$142","v":7.388095238095238E-2},{"$f":"F308*Inputs!$D$143","v":1752.7470763194824},{"$f":"F308*Inputs!$D$144","v":6466.5236434678982},{"$f":"F308*Inputs!$D$145","v":875.70301517721634},9094.9737349645966]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},125.09,8.5,{"$f":"E309*Inputs!$D$141","v":36.2761},{"$f":"G309/Inputs!$D$142","v":1.7274333333333334},{"$f":"F309*Inputs!$D$143","v":14898.350148715601},{"$f":"F309*Inputs!$D$144","v":54965.450969477133},{"$f":"F309*Inputs!$D$145","v":7443.4756290063387},77307.276747199066]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},2.4900000000000002,0.5,{"$f":"E310*Inputs!$D$141","v":0.72209999999999996},{"$f":"G310/Inputs!$D$142","v":3.4385714285714283E-2},{"$f":"F310*Inputs!$D$143","v":876.3735381597412},{"$f":"F310*Inputs!$D$144","v":3233.2618217339491},{"$f":"F310*Inputs!$D$145","v":437.85150758860817},{"$f":"SUM(I310:K310)","v":4547.4868674822983}]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},0,0,{"$f":"E311*Inputs!$D$141","v":0},{"$f":"G311/Inputs!$D$142","v":0},{"$f":"F311*Inputs!$D$143","v":0},{"$f":"F311*Inputs!$D$144","v":0},{"$f":"F311*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},0,0,{"$f":"E312*Inputs!$D$141","v":0},{"$f":"G312/Inputs!$D$142","v":0},{"$f":"F312*Inputs!$D$143","v":0},{"$f":"F312*Inputs!$D$144","v":0},{"$f":"F312*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},0,0,{"$f":"E313*Inputs!$D$141","v":0},{"$f":"G313/Inputs!$D$142","v":0},{"$f":"F313*Inputs!$D$143","v":0},{"$f":"F313*Inputs!$D$144","v":0},{"$f":"F313*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},0,0,{"$f":"E314*Inputs!$D$141","v":0},{"$f":"G314/Inputs!$D$142","v":0},{"$f":"F314*Inputs!$D$143","v":0},{"$f":"F314*Inputs!$D$144","v":0},{"$f":"F314*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},0,0,{"$f":"E315*Inputs!$D$141","v":0},{"$f":"G315/Inputs!$D$142","v":0},{"$f":"F315*Inputs!$D$143","v":0},{"$f":"F315*Inputs!$D$144","v":0},{"$f":"F315*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},0,0,{"$f":"E316*Inputs!$D$141","v":0},{"$f":"G316/Inputs!$D$142","v":0},{"$f":"F316*Inputs!$D$143","v":0},{"$f":"F316*Inputs!$D$144","v":0},{"$f":"F316*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},0,0,{"$f":"E317*Inputs!$D$141","v":0},{"$f":"G317/Inputs!$D$142","v":0},{"$f":"F317*Inputs!$D$143","v":0},{"$f":"F317*Inputs!$D$144","v":0},{"$f":"F317*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},0,0,{"$f":"E318*Inputs!$D$141","v":0},{"$f":"G318/Inputs!$D$142","v":0},{"$f":"F318*Inputs!$D$143","v":0},{"$f":"F318*Inputs!$D$144","v":0},{"$f":"F318*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},0,0,{"$f":"E319*Inputs!$D$141","v":0},{"$f":"G319/Inputs!$D$142","v":0},{"$f":"F319*Inputs!$D$143","v":0},{"$f":"F319*Inputs!$D$144","v":0},{"$f":"F319*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},64.83,5.67,{"$f":"E320*Inputs!$D$141","v":18.800699999999999},{"$f":"G320/Inputs!$D$142","v":0.8952714285714285},{"$f":"F320*Inputs!$D$143","v":9938.0759227314647},{"$f":"F320*Inputs!$D$144","v":36665.18905846298},{"$f":"F320*Inputs!$D$145","v":4965.2360960548167},51568.501077249261]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},0.6,0.25,{"$f":"E321*Inputs!$D$141","v":0.17399999999999999},{"$f":"G321/Inputs!$D$142","v":8.2857142857142851E-3},{"$f":"F321*Inputs!$D$143","v":438.1867690798706},{"$f":"F321*Inputs!$D$144","v":1616.6309108669745},{"$f":"F321*Inputs!$D$145","v":218.92575379430409},2273.7434337411491]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},0,0,{"$f":"E322*Inputs!$D$141","v":0},{"$f":"G322/Inputs!$D$142","v":0},{"$f":"F322*Inputs!$D$143","v":0},{"$f":"F322*Inputs!$D$144","v":0},{"$f":"F322*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},0,0,{"$f":"E323*Inputs!$D$141","v":0},{"$f":"G323/Inputs!$D$142","v":0},{"$f":"F323*Inputs!$D$143","v":0},{"$f":"F323*Inputs!$D$144","v":0},{"$f":"F323*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},0,0,{"$f":"E324*Inputs!$D$141","v":0},{"$f":"G324/Inputs!$D$142","v":0},{"$f":"F324*Inputs!$D$143","v":0},{"$f":"F324*Inputs!$D$144","v":0},{"$f":"F324*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},0,0,{"$f":"E325*Inputs!$D$141","v":0},{"$f":"G325/Inputs!$D$142","v":0},{"$f":"F325*Inputs!$D$143","v":0},{"$f":"F325*Inputs!$D$144","v":0},{"$f":"F325*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"IF(ISERROR(VLOOKUP(C326,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C326,$N$5:$Q$100,3,FALSE),0)","v":0},{"$f":"IF(ISERROR(VLOOKUP(C326,$N$5:$Q$100,3,FALSE))=FALSE,VLOOKUP(C326,$N$5:$Q$100,4,FALSE),0)","v":0},{"$f":"E326*Inputs!$D$141","v":0},{"$f":"G326/Inputs!$D$142","v":0},{"$f":"F326*Inputs!$D$143","v":0},{"$f":"F326*Inputs!$D$144","v":0},{"$f":"F326*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},0,0,{"$f":"E327*Inputs!$D$141","v":0},{"$f":"G327/Inputs!$D$142","v":0},{"$f":"F327*Inputs!$D$143","v":0},{"$f":"F327*Inputs!$D$144","v":0},{"$f":"F327*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},0,0,{"$f":"E328*Inputs!$D$141","v":0},{"$f":"G328/Inputs!$D$142","v":0},{"$f":"F328*Inputs!$D$143","v":0},{"$f":"F328*Inputs!$D$144","v":0},{"$f":"F328*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},45.87,5.2,{"$f":"E329*Inputs!$D$141","v":13.302299999999999},{"$f":"G329/Inputs!$D$142","v":0.63344285714285709},{"$f":"F329*Inputs!$D$143","v":9114.2847968613096},{"$f":"F329*Inputs!$D$144","v":33625.922946033075},{"$f":"F329*Inputs!$D$145","v":4553.6556789215256},47293.863421815913]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},3.25,0.7,{"$f":"E330*Inputs!$D$141","v":0.94249999999999989},{"$f":"G330/Inputs!$D$142","v":4.4880952380952376E-2},{"$f":"F330*Inputs!$D$143","v":1226.9229534236376},{"$f":"F330*Inputs!$D$144","v":4526.5665504275285},{"$f":"F330*Inputs!$D$145","v":612.99211062405141},6366.4816144752176]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},0,0,{"$f":"E331*Inputs!$D$141","v":0},{"$f":"G331/Inputs!$D$142","v":0},{"$f":"F331*Inputs!$D$143","v":0},{"$f":"F331*Inputs!$D$144","v":0},{"$f":"F331*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},0,0,{"$f":"E332*Inputs!$D$141","v":0},{"$f":"G332/Inputs!$D$142","v":0},{"$f":"F332*Inputs!$D$143","v":0},{"$f":"F332*Inputs!$D$144","v":0},{"$f":"F332*Inputs!$D$145","v":0},{"$f":"SUM(I332:K332)","v":0}]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},0,0,{"$f":"E333*Inputs!$D$141","v":0},{"$f":"G333/Inputs!$D$142","v":0},{"$f":"F333*Inputs!$D$143","v":0},{"$f":"F333*Inputs!$D$144","v":0},{"$f":"F333*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},0,0,{"$f":"E334*Inputs!$D$141","v":0},{"$f":"G334/Inputs!$D$142","v":0},{"$f":"F334*Inputs!$D$143","v":0},{"$f":"F334*Inputs!$D$144","v":0},{"$f":"F334*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},0,0,{"$f":"E335*Inputs!$D$141","v":0},{"$f":"G335/Inputs!$D$142","v":0},{"$f":"F335*Inputs!$D$143","v":0},{"$f":"F335*Inputs!$D$144","v":0},{"$f":"F335*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},0,0,{"$f":"E336*Inputs!$D$141","v":0},{"$f":"G336/Inputs!$D$142","v":0},{"$f":"F336*Inputs!$D$143","v":0},{"$f":"F336*Inputs!$D$144","v":0},{"$f":"F336*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},86.06,8.33,{"$f":"E337*Inputs!$D$141","v":24.9574},{"$f":"G337/Inputs!$D$142","v":1.188447619047619},{"$f":"F337*Inputs!$D$143","v":14600.383145741289},{"$f":"F337*Inputs!$D$144","v":53866.141950087593},{"$f":"F337*Inputs!$D$145","v":7294.6061164262119},75761.131212255088]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},8.0399999999999991,1.67,{"$f":"E338*Inputs!$D$141","v":2.3315999999999995},{"$f":"G338/Inputs!$D$142","v":0.11102857142857141},{"$f":"F338*Inputs!$D$143","v":2927.0876174535356},{"$f":"F338*Inputs!$D$144","v":10799.094484591389},{"$f":"F338*Inputs!$D$145","v":1462.4240353459513},15188.606137390876]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},0,0,{"$f":"E339*Inputs!$D$141","v":0},{"$f":"G339/Inputs!$D$142","v":0},{"$f":"F339*Inputs!$D$143","v":0},{"$f":"F339*Inputs!$D$144","v":0},{"$f":"F339*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},0,0,{"$f":"E340*Inputs!$D$141","v":0},{"$f":"G340/Inputs!$D$142","v":0},{"$f":"F340*Inputs!$D$143","v":0},{"$f":"F340*Inputs!$D$144","v":0},{"$f":"F340*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},0,0,{"$f":"E341*Inputs!$D$141","v":0},{"$f":"G341/Inputs!$D$142","v":0},{"$f":"F341*Inputs!$D$143","v":0},{"$f":"F341*Inputs!$D$144","v":0},{"$f":"F341*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},31.74,3.83,{"$f":"E342*Inputs!$D$141","v":9.2045999999999992},{"$f":"G342/Inputs!$D$142","v":0.43831428571428566},{"$f":"F342*Inputs!$D$143","v":6713.0213023036176},{"$f":"F342*Inputs!$D$144","v":24766.785554482052},{"$f":"F342*Inputs!$D$145","v":3353.9425481287385},34833.749404914408]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},0,0,{"$f":"E343*Inputs!$D$141","v":0},{"$f":"G343/Inputs!$D$142","v":0},{"$f":"F343*Inputs!$D$143","v":0},{"$f":"F343*Inputs!$D$144","v":0},{"$f":"F343*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},0,0,{"$f":"E344*Inputs!$D$141","v":0},{"$f":"G344/Inputs!$D$142","v":0},{"$f":"F344*Inputs!$D$143","v":0},{"$f":"F344*Inputs!$D$144","v":0},{"$f":"F344*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},22.45,3.57,{"$f":"E345*Inputs!$D$141","v":6.5104999999999995},{"$f":"G345/Inputs!$D$142","v":0.31002380952380948},{"$f":"F345*Inputs!$D$143","v":6257.3070624605516},{"$f":"F345*Inputs!$D$144","v":23085.489407180394},{"$f":"F345*Inputs!$D$145","v":3126.2597641826624},32469.056233823609]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},0,0,{"$f":"E346*Inputs!$D$141","v":0},{"$f":"G346/Inputs!$D$142","v":0},{"$f":"F346*Inputs!$D$143","v":0},{"$f":"F346*Inputs!$D$144","v":0},{"$f":"F346*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},0,0,{"$f":"E347*Inputs!$D$141","v":0},{"$f":"G347/Inputs!$D$142","v":0},{"$f":"F347*Inputs!$D$143","v":0},{"$f":"F347*Inputs!$D$144","v":0},{"$f":"F347*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},0,0,{"$f":"E348*Inputs!$D$141","v":0},{"$f":"G348/Inputs!$D$142","v":0},{"$f":"F348*Inputs!$D$143","v":0},{"$f":"F348*Inputs!$D$144","v":0},{"$f":"F348*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},0,0,{"$f":"E349*Inputs!$D$141","v":0},{"$f":"G349/Inputs!$D$142","v":0},{"$f":"F349*Inputs!$D$143","v":0},{"$f":"F349*Inputs!$D$144","v":0},{"$f":"F349*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},45.41,4.83,{"$f":"E350*Inputs!$D$141","v":13.168899999999999},{"$f":"G350/Inputs!$D$142","v":0.62709047619047609},{"$f":"F350*Inputs!$D$143","v":8465.7683786231009},{"$f":"F350*Inputs!$D$144","v":31233.309197949948},{"$f":"F350*Inputs!$D$145","v":4229.645563305955},43928.723139879003]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},6.36,1.67,{"$f":"E351*Inputs!$D$141","v":1.8444},{"$f":"G351/Inputs!$D$142","v":8.7828571428571436E-2},{"$f":"F351*Inputs!$D$143","v":2927.0876174535356},{"$f":"F351*Inputs!$D$144","v":10799.094484591389},{"$f":"F351*Inputs!$D$145","v":1462.4240353459513},15188.606137390876]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},0,0,{"$f":"E352*Inputs!$D$141","v":0},{"$f":"G352/Inputs!$D$142","v":0},{"$f":"F352*Inputs!$D$143","v":0},{"$f":"F352*Inputs!$D$144","v":0},{"$f":"F352*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},0,0,{"$f":"E353*Inputs!$D$141","v":0},{"$f":"G353/Inputs!$D$142","v":0},{"$f":"F353*Inputs!$D$143","v":0},{"$f":"F353*Inputs!$D$144","v":0},{"$f":"F353*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},0,0,{"$f":"E354*Inputs!$D$141","v":0},{"$f":"G354/Inputs!$D$142","v":0},{"$f":"F354*Inputs!$D$143","v":0},{"$f":"F354*Inputs!$D$144","v":0},{"$f":"F354*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},33.299999999999997,3.64,{"$f":"E355*Inputs!$D$141","v":9.6569999999999983},{"$f":"G355/Inputs!$D$142","v":0.4598571428571428},{"$f":"F355*Inputs!$D$143","v":6379.9993578029162},{"$f":"F355*Inputs!$D$144","v":23538.14606222315},{"$f":"F355*Inputs!$D$145","v":3187.5589752450678},33105.704395271132]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},0,0,{"$f":"E356*Inputs!$D$141","v":0},{"$f":"G356/Inputs!$D$142","v":0},{"$f":"F356*Inputs!$D$143","v":0},{"$f":"F356*Inputs!$D$144","v":0},{"$f":"F356*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},0,0,{"$f":"E357*Inputs!$D$141","v":0},{"$f":"G357/Inputs!$D$142","v":0},{"$f":"F357*Inputs!$D$143","v":0},{"$f":"F357*Inputs!$D$144","v":0},{"$f":"F357*Inputs!$D$145","v":0},0]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},14.72,2.71,{"$f":"E358*Inputs!$D$141","v":4.2687999999999997},{"$f":"G358/Inputs!$D$142","v":0.20327619047619047},{"$f":"F358*Inputs!$D$143","v":4749.9445768257974},{"$f":"F358*Inputs!$D$144","v":17524.279073798003},{"$f":"F358*Inputs!$D$145","v":2373.1551711302563},{"$f":"SUM(I358:K358)","v":24647.378821754057}]
["State Total",null,null,null,{"$f":"SUM(E6:E358)","v":3003.1599999999989},328.20999999999992,870.91640000000007,41.472209523809518,575269.11791881733,2122377.7250225991,287414.48661131423,2985061.3295527301]
[]
[]
[]
[]
["Range ",null,null,null,null,null,null,"VocEd","VocEd"]
["Number","District ID","District Name","School ID","School Name",null,null,"Student FTE","Teacher FTE"]
[1,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N6","v":"0101001"},{"$f":"O6","v":"Snowy Range Academy"},null,null,{"$f":"VLOOKUP(D367,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D367,$N$6:$Q$98,4)","v":0}]
[null,"0201000","Big Horn #1",{"$f":"N12","v":"0201055"},{"$f":"O12","v":"Burlington High School"},null,null,{"$f":"VLOOKUP(D368,$N$6:$Q$98,3)","v":9.93},{"$f":"VLOOKUP(D368,$N$6:$Q$98,4)","v":2.17}]
[null,"0202000","Big Horn #2",{"$f":"N14","v":"0202055"},"Lovell High School",null,null,31.66,3.29]
[null,"0203000","Big Horn #3","0203055","Greybull High School",null,null,22.24,2.33]
[null,"0204000","Big Horn #4","0204055","Riverside High School",null,null,13.13,2.5]
[null,"0301000","Campbell #1","0301050","Twin Spruce Junior High School",null,null,43.93,2.83]
[null,"0401000","Carbon #1",{"$f":"N22","v":"0401049"},{"$f":"O22","v":"Little Snake River Valley School"},null,null,10.39,1.83]
[null,"0402000","Carbon #2",{"$f":"N25","v":"0402048"},{"$f":"O25","v":"HEM Junior/Senior High School"},null,null,9.11,3]
[null,"0501000","Converse #1",{"$f":"N28","v":"0501055"},"Douglas High School",null,null,59.76,5.36]
[null,"0502000","Converse #2","0502055","Glenrock High School",null,null,35.15,5]
[null,"0601000","Crook #1","0601048","Sundance Secondary School",null,null,36.92,5.5]
[null,"0701000","Fremont # 1",{"$f":"N34","v":"0701055"},{"$f":"O34","v":"Lander Valley High School"},null,null,53.08,3.67]
[null,"0702000","Fremont # 2",{"$f":"N36","v":"0702055"},"Dubois High School",null,null,3.22,1.08]
[null,"0706000","Fremont # 6","0706056","Wind River High School",null,null,10.54,2.58]
[null,"0714000","Fremont #14","0714055","Wyoming Indian High School",null,null,13.3,1.65]
[null,"0721000","Fremont #21","0721056","Ft. Washakie High School",null,null,0,0]
[null,"0724000","Fremont #24","0724055","Shoshoni High School",null,null,7.2,1]
[null,"0725000","Fremont #25","0725056","Riverton High School",null,null,91.6,7.83]
[null,"0738000","Fremont #38","0738055","Arapahoe Charter High School",null,null,12.13,0.57999999999999996]
[null,"0801000","Goshen #1","0801055","Southeast High School",null,null,21.96,2.67]
[null,"0901000","Hot Springs #1",{"$f":"N46","v":"0901055"},{"$f":"O46","v":"Hot Springs County High School"},null,null,17.37,3]
[null,"1001000","Johnson #1",{"$f":"N47","v":"1001049"},{"$f":"O47","v":"Kaycee School"},null,null,6.5,1.33]
[null,"1101000","Laramie #1",{"$f":"N49","v":"1101055"},{"$f":"O49","v":"Central High School"},null,null,151.6,13]
[null,"1102000","Laramie #2",{"$f":"N53","v":"1102056"},{"$f":"O53","v":"Burns Jr & Sr High School"},null,null,29.96,3.67]
[null,"1201000","Lincoln #1",{"$f":"N55","v":"1201055"},{"$f":"O55","v":"Kemmerer High School"},null,null,14.13,2.17]
[null,"1202000","Lincoln #2",{"$f":"N57","v":"1202055"},{"$f":"O57","v":"Cokeville High School"},null,null,4.7300000000000004,1.67]
[null,"1301000","Natrona #1",{"$f":"N60","v":"1301038"},{"$f":"O60","v":"Casper Classical Academy"},null,null,0,0]
[null,"1401000","Niobrara #1",{"$f":"N68","v":"1401055"},{"$f":"O68","v":"Niobrara County High School"},null,null,26.73,2]
[null,"1501000","Park # 1",{"$f":"N69","v":"1501055"},{"$f":"O69","v":"Powell High School"},null,null,65.03,5.5]
[null,"1506000","Park # 6",{"$f":"N71","v":"1506055"},"Cody High School",null,null,93.05,8.5]
[null,"1516000","Park #16","1516049","Meeteetse School",null,null,6.22,1.38]
[null,"1601000","Platte #1","1601055","Chugwater High School",null,null,3.23,1]
[null,"1602000","Platte #2",{"$f":"N76","v":"1602055"},{"$f":"O76","v":"Guernsey-Sunrise High School"},null,null,7.78,1.67]
[null,"1701000","Sheridan #1",{"$f":"N77","v":"1701055"},{"$f":"O77","v":"Big Horn High School"},null,null,7.98,1.25]
[null,"1702000","Sheridan #2",{"$f":"N79","v":"1702056"},{"$f":"O79","v":"Ft. Mackenzie"},null,null,0.6,0.1]
[null,"1703000","Sheridan #3",{"$f":"N81","v":"1703055"},"Arvada-Clearmont High School",null,null,4.08,1.57]
[null,"1801000","Sublette #1","1801055","Pinedale High School",null,null,26.32,2.17]
[null,"1809000","Sublette #9","1809055","Big Piney High School",null,null,34.67,3]
[null,"1901000","Sweetwater #1","1901055","Farson-Eden High School",null,null,5.35,1]
[null,"1902000","Sweetwater #2",{"$f":"N87","v":"1902055"},{"$f":"O87","v":"Green River High School"},null,null,64.83,5.67]
[null,"2001000","Teton #1",{"$f":"N89","v":"2001055"},{"$f":"O89","v":"Jackson Hole High School"},null,null,45.87,5.2]
[null,"2101000","Uinta #1",{"$f":"N91","v":"2101055"},{"$f":"O91","v":"Evanston High School"},null,null,86.06,8.33]
[null,"2104000","Uinta #4",{"$f":"N93","v":"2104055"},"Mountain View High School",null,null,31.74,3.83]
[null,"2106000","Uinta #6","2106055","Lyman High School",null,null,22.45,3.57]
[null,"2201000","Washakie #1","2201055","Worland High School",null,null,45.41,4.83]
[null,"2202000","Washakie #2","2202049","Ten Sleep K-12",null,null,6.36,1.67]
[null,"2301000","Weston #1","2301055","Newcastle High School",null,null,33.299999999999997,3.64]
[null,"2307000","Weston #7","2307055","Upton High School",null,null,14.72,2.71]
[2,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N7","v":"0101030"},{"$f":"O7","v":"UW Laboratory School"},null,null,0,0]
[null,"0201000","Big Horn #1",{"$f":"N13","v":"0201056"},{"$f":"O13","v":"Rocky Mountain High School"},null,null,{"$f":"VLOOKUP(D417,$N$6:$Q$98,3)","v":18.329999999999998},{"$f":"VLOOKUP(D417,$N$6:$Q$98,4)","v":2.83}]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1",{"$f":"N18","v":"0301051"},{"$f":"O18","v":"Sage Valley Junior High School"},null,null,{"$f":"VLOOKUP(D421,$N$6:$Q$98,3)","v":37.090000000000003},{"$f":"VLOOKUP(D421,$N$6:$Q$98,4)","v":2.25}]
[null,"0401000","Carbon #1",{"$f":"N23","v":"0401056"},{"$f":"O23","v":"Rawlins High School"},null,null,{"$f":"VLOOKUP(D422,$N$6:$Q$98,3)","v":45.39},{"$f":"VLOOKUP(D422,$N$6:$Q$98,4)","v":5.57}]
[null,"0402000","Carbon #2",{"$f":"N26","v":"0402049"},{"$f":"O26","v":"Encampment K-12 School"},null,null,{"$f":"VLOOKUP(D423,$N$6:$Q$98,3)","v":6.36},{"$f":"VLOOKUP(D423,$N$6:$Q$98,4)","v":1.83}]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1",{"$f":"N31","v":"0601049"},{"$f":"O31","v":"Hulett School"},null,null,{"$f":"VLOOKUP(D426,$N$6:$Q$98,3)","v":27.42},{"$f":"VLOOKUP(D426,$N$6:$Q$98,4)","v":4.38}]
[null,"0701000","Fremont # 1",{"$f":"N35","v":"0701056"},{"$f":"O35","v":"Pathfinder High School"},null,null,{"$f":"VLOOKUP(D427,$N$6:$Q$98,3)","v":1.02},{"$f":"VLOOKUP(D427,$N$6:$Q$98,4)","v":0.31}]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1",{"$f":"N44","v":"0801058"},{"$f":"O44","v":"Lingle-Ft. Laramie High School"},null,null,{"$f":"VLOOKUP(D435,$N$6:$Q$98,3)","v":13.34},{"$f":"VLOOKUP(D435,$N$6:$Q$98,4)","v":2.17}]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1",{"$f":"N48","v":"1001055"},{"$f":"O48","v":"Buffalo High School"},null,null,{"$f":"VLOOKUP(D437,$N$6:$Q$98,3)","v":57.93},{"$f":"VLOOKUP(D437,$N$6:$Q$98,4)","v":6}]
[null,"1101000","Laramie #1",{"$f":"N50","v":"1101056"},{"$f":"O50","v":"East High School"},null,null,143.9,14.17]
[null,"1102000","Laramie #2",{"$f":"N54","v":"1102057"},{"$f":"O54","v":"Pine Bluffs Jr & Sr High School"},null,null,26.66,3.63]
[null,"1201000","Lincoln #1",{"$f":"N56","v":"1201056"},{"$f":"O56","v":"New Frontier High School"},null,null,0,0]
[null,"1202000","Lincoln #2",{"$f":"N58","v":"1202056"},{"$f":"O58","v":"Star Valley High School"},null,null,51.89,11.27]
[null,"1301000","Natrona #1",{"$f":"N61","v":"1301049"},{"$f":"O61","v":"Midwest School"},null,null,12.39,3.08]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1",{"$f":"N70","v":"1501056"},{"$f":"O70","v":"Shoshone Learning Center"},null,null,{"$f":"VLOOKUP(D444,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D444,$N$6:$Q$98,4)","v":0}]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1",{"$f":"N74","v":"1601056"},{"$f":"O74","v":"Glendo High School"},null,null,{"$f":"VLOOKUP(D447,$N$6:$Q$98,3)","v":5.41},{"$f":"VLOOKUP(D447,$N$6:$Q$98,4)","v":1.1299999999999999}]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1",{"$f":"N78","v":"1701056"},{"$f":"O78","v":"Tongue River High School"},null,null,{"$f":"VLOOKUP(D449,$N$6:$Q$98,3)","v":12.14},{"$f":"VLOOKUP(D449,$N$6:$Q$98,4)","v":2.08}]
[null,"1702000","Sheridan #2",{"$f":"N80","v":"1702057"},{"$f":"O80","v":"Sheridan High School"},null,null,{"$f":"VLOOKUP(D450,$N$6:$Q$98,3)","v":91.81},{"$f":"VLOOKUP(D450,$N$6:$Q$98,4)","v":9.1}]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1",{"$f":"N85","v":"1901056"},{"$f":"O85","v":"Rock Springs High School"},null,null,{"$f":"VLOOKUP(D454,$N$6:$Q$98,3)","v":125.09},{"$f":"VLOOKUP(D454,$N$6:$Q$98,4)","v":8.5}]
[null,"1902000","Sweetwater #2",{"$f":"N88","v":"1902056"},{"$f":"O88","v":"Expedition Academy"},null,null,{"$f":"VLOOKUP(D455,$N$6:$Q$98,3)","v":0.6},{"$f":"VLOOKUP(D455,$N$6:$Q$98,4)","v":0.25}]
[null,"2001000","Teton #1",{"$f":"N90","v":"2001056"},{"$f":"O90","v":"Summit High School"},null,null,{"$f":"VLOOKUP(D456,$N$6:$Q$98,3)","v":3.25},{"$f":"VLOOKUP(D456,$N$6:$Q$98,4)","v":0.7}]
[null,"2101000","Uinta #1",{"$f":"N92","v":"2101056"},{"$f":"O92","v":"Horizon Alternative School"},null,null,{"$f":"VLOOKUP(D457,$N$6:$Q$98,3)","v":8.0399999999999991},{"$f":"VLOOKUP(D457,$N$6:$Q$98,4)","v":1.67}]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[3,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N8","v":"0101050"},{"$f":"O8","v":"Laramie Junior High School"},null,null,{"$f":"VLOOKUP(D465,$N$6:$Q$98,3)","v":28.06},{"$f":"VLOOKUP(D465,$N$6:$Q$98,4)","v":2.29}]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1",{"$f":"N19","v":"0301055"},{"$f":"O19","v":"Campbell County High School"},null,null,{"$f":"VLOOKUP(D470,$N$6:$Q$98,3)","v":242.64},{"$f":"VLOOKUP(D470,$N$6:$Q$98,4)","v":18.25}]
[null,"0401000","Carbon #1",{"$f":"N24","v":"0401057"},{"$f":"O24","v":"Cooperative High"},null,null,{"$f":"VLOOKUP(D471,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D471,$N$6:$Q$98,4)","v":0}]
[null,"0402000","Carbon #2",{"$f":"N27","v":"0402059"},{"$f":"O27","v":"Saratoga Middle/High School"},null,null,{"$f":"VLOOKUP(D472,$N$6:$Q$98,3)","v":17.29},{"$f":"VLOOKUP(D472,$N$6:$Q$98,4)","v":3.17}]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1",{"$f":"N32","v":"0601058"},{"$f":"O32","v":"Bear Lodge High School"},null,null,{"$f":"VLOOKUP(D475,$N$6:$Q$98,3)","v":1.1399999999999999},{"$f":"VLOOKUP(D475,$N$6:$Q$98,4)","v":0.38}]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1",{"$f":"N45","v":"0801059"},{"$f":"O45","v":"Torrington High School"},null,null,{"$f":"VLOOKUP(D484,$N$6:$Q$98,3)","v":47.61},{"$f":"VLOOKUP(D484,$N$6:$Q$98,4)","v":5.5}]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1",{"$f":"N51","v":"1101057"},{"$f":"O51","v":"Triumph High School"},null,null,{"$f":"VLOOKUP(D487,$N$6:$Q$98,3)","v":8.8000000000000007},{"$f":"VLOOKUP(D487,$N$6:$Q$98,4)","v":1.17}]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2",{"$f":"N59","v":"1202057"},{"$f":"O59","v":"Swift Creek High School"},null,null,{"$f":"VLOOKUP(D490,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D490,$N$6:$Q$98,4)","v":0}]
[null,"1301000","Natrona #1",{"$f":"N62","v":"1301050"},{"$f":"O62","v":"C Y Junior High School"},null,null,{"$f":"VLOOKUP(D491,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D491,$N$6:$Q$98,4)","v":0}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1",{"$f":"N75","v":"1601057"},{"$f":"O75","v":"Wheatland High School"},null,null,{"$f":"VLOOKUP(D496,$N$6:$Q$98,3)","v":45.19},{"$f":"VLOOKUP(D496,$N$6:$Q$98,4)","v":4.38}]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1",{"$f":"N86","v":"1901057"},{"$f":"O86","v":"Independence High School"},null,null,{"$f":"VLOOKUP(D503,$N$6:$Q$98,3)","v":2.4900000000000002},{"$f":"VLOOKUP(D503,$N$6:$Q$98,4)","v":0.5}]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[4,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N9","v":"0101055"},{"$f":"O9","v":"Laramie High School"},null,null,{"$f":"VLOOKUP(D514,$N$6:$Q$98,3)","v":59.12},{"$f":"VLOOKUP(D514,$N$6:$Q$98,4)","v":7.8}]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1",{"$f":"N20","v":"0301056"},{"$f":"O20","v":"Wright Jr. & Sr. High School"},null,null,{"$f":"VLOOKUP(D519,$N$6:$Q$98,3)","v":24.7},{"$f":"VLOOKUP(D519,$N$6:$Q$98,4)","v":3.64}]
[null,"0401000","Carbon #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0402000","Carbon #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1",{"$f":"N33","v":"0601059"},{"$f":"O33","v":"Moorcroft Secondary School"},null,null,{"$f":"VLOOKUP(D524,$N$6:$Q$98,3)","v":67.62},{"$f":"VLOOKUP(D524,$N$6:$Q$98,4)","v":5.75}]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1",{"$f":"N52","v":"1101058"},{"$f":"O52","v":"South High School"},null,null,{"$f":"VLOOKUP(D536,$N$6:$Q$98,3)","v":99.1},{"$f":"VLOOKUP(D536,$N$6:$Q$98,4)","v":11}]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1301000","Natrona #1",{"$f":"N63","v":"1301051"},{"$f":"O63","v":"Dean Morgan Junior High School"},null,null,{"$f":"VLOOKUP(D540,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D540,$N$6:$Q$98,4)","v":0}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[5,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N10","v":"0101056"},{"$f":"O10","v":"Rock River High School"},null,null,{"$f":"VLOOKUP(D563,$N$6:$Q$98,3)","v":4.71},{"$f":"VLOOKUP(D563,$N$6:$Q$98,4)","v":2}]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1",{"$f":"N21","v":"0301057"},{"$f":"O21","v":"Westwood High School"},null,null,{"$f":"VLOOKUP(D568,$N$6:$Q$98,3)","v":7.22},{"$f":"VLOOKUP(D568,$N$6:$Q$98,4)","v":1}]
[null,"0401000","Carbon #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0402000","Carbon #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1301000","Natrona #1",{"$f":"N64","v":"1301054"},{"$f":"O64","v":"Centennial Junior High School"},null,null,{"$f":"VLOOKUP(D589,$N$6:$Q$98,3)","v":0},{"$f":"VLOOKUP(D589,$N$6:$Q$98,4)","v":0}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[6,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1",{"$f":"N11","v":"0101057"},{"$f":"O11","v":"Whiting High School"},null,null,{"$f":"VLOOKUP(D612,$N$6:$Q$98,3)","v":5.97},{"$f":"VLOOKUP(D612,$N$6:$Q$98,4)","v":1.83}]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0401000","Carbon #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0402000","Carbon #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1301000","Natrona #1",{"$f":"N65","v":"1301055"},{"$f":"O65","v":"Kelly Walsh High School"},null,null,{"$f":"VLOOKUP(D638,$N$6:$Q$98,3)","v":157.26},{"$f":"VLOOKUP(D638,$N$6:$Q$98,4)","v":14.33}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[7,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0401000","Carbon #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0402000","Carbon #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1301000","Natrona #1",{"$f":"N66","v":"1301057"},{"$f":"O66","v":"Natrona County High School"},null,null,{"$f":"VLOOKUP(D687,$N$6:$Q$98,3)","v":149.38999999999999},{"$f":"VLOOKUP(D687,$N$6:$Q$98,4)","v":14.17}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]
[8,1,2,3,4,null,null,5,6]
[null,"0101000","Albany #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0201000","Big Horn #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0202000","Big Horn #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0203000","Big Horn #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"0204000","Big Horn #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"0301000","Campbell #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0401000","Carbon #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0402000","Carbon #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0501000","Converse #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0502000","Converse #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0601000","Crook #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0701000","Fremont # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0702000","Fremont # 2","N/A","N/A",null,null,"N/A","N/A"]
[null,"0706000","Fremont # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"0714000","Fremont #14","N/A","N/A",null,null,"N/A","N/A"]
[null,"0721000","Fremont #21","N/A","N/A",null,null,"N/A","N/A"]
[null,"0724000","Fremont #24","N/A","N/A",null,null,"N/A","N/A"]
[null,"0725000","Fremont #25","N/A","N/A",null,null,"N/A","N/A"]
[null,"0738000","Fremont #38","N/A","N/A",null,null,"N/A","N/A"]
[null,"0801000","Goshen #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"0901000","Hot Springs #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1001000","Johnson #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1101000","Laramie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1102000","Laramie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1201000","Lincoln #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1202000","Lincoln #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1301000","Natrona #1",{"$f":"N67","v":"1301058"},{"$f":"O67","v":"Roosevelt High School"},null,null,{"$f":"VLOOKUP(D736,$N$6:$Q$98,3)","v":5.47},{"$f":"VLOOKUP(D736,$N$6:$Q$98,4)","v":1.83}]
[null,"1401000","Niobrara #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1501000","Park # 1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1506000","Park # 6","N/A","N/A",null,null,"N/A","N/A"]
[null,"1516000","Park #16","N/A","N/A",null,null,"N/A","N/A"]
[null,"1601000","Platte #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1602000","Platte #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1701000","Sheridan #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1702000","Sheridan #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"1703000","Sheridan #3","N/A","N/A",null,null,"N/A","N/A"]
[null,"1801000","Sublette #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1809000","Sublette #9","N/A","N/A",null,null,"N/A","N/A"]
[null,"1901000","Sweetwater #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"1902000","Sweetwater #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2001000","Teton #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2101000","Uinta #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2104000","Uinta #4","N/A","N/A",null,null,"N/A","N/A"]
[null,"2106000","Uinta #6","N/A","N/A",null,null,"N/A","N/A"]
[null,"2201000","Washakie #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2202000","Washakie #2","N/A","N/A",null,null,"N/A","N/A"]
[null,"2301000","Weston #1","N/A","N/A",null,null,"N/A","N/A"]
[null,"2307000","Weston #7","N/A","N/A",null,null,"N/A","N/A"]

{"sheet":"Salaries","index":16,"n_rows":73,"n_cols":99,"rows_kept":73,"cut":false,"hidden":false,"merged":[[0,0,0,1],[5,14,5,16],[6,14,6,16],[8,14,8,16],[1,0,1,1],[1,48,1,50],[1,58,1,61],[1,53,1,55],[17,64,17,68],[12,64,12,68],[14,64,14,68],[15,64,15,68],[11,64,11,68],[5,21,5,23],[5,28,5,31],[12,28,12,31],[3,64,3,68],[9,28,9,31],[14,28,14,31],[6,37,6,39],[8,37,8,39],[9,37,9,39],[15,28,15,31],[5,48,5,49],[8,58,8,60],[9,58,9,60],[6,53,6,54],[5,53,5,54],[6,48,6,49],[21,0,21,3],[21,5,21,11],[6,21,6,23],[8,21,8,23],[11,21,11,23],[12,21,12,23],[9,21,9,23],[11,14,11,16],[9,14,9,16],[21,48,21,50],[21,14,21,18],[6,43,6,44],[5,43,5,44],[6,58,6,60],[1,14,1,18],[21,21,21,25],[1,21,1,25],[1,37,1,40],[21,37,21,40],[21,28,21,34],[12,14,12,16],[1,28,1,34],[5,37,5,39],[11,28,11,31],[6,28,6,31],[8,28,8,31],[3,43,3,44],[1,82,1,88],[21,82,21,88],[1,73,1,79],[21,73,21,79],[14,73,14,77],[15,73,15,77],[17,73,17,77],[18,73,18,77],[3,82,3,86],[5,82,5,86],[18,82,18,86],[12,82,12,86],[6,82,6,86],[8,82,8,86],[9,82,9,86],[11,82,11,86],[14,82,14,86],[15,82,15,86],[17,82,17,86],[3,73,3,77],[5,73,5,77],[6,73,6,77],[8,73,8,77],[12,73,12,77],[1,96,1,98],[21,96,21,98],[1,43,1,45],[21,43,21,45],[6,96,6,97],[5,96,5,97],[3,96,3,97],[1,91,1,93],[21,91,21,93],[1,64,1,70],[21,64,21,70],[6,91,6,92],[5,91,5,92],[5,64,5,68],[6,64,6,68],[8,64,8,68],[9,64,9,68],[18,64,18,68],[9,73,9,77],[11,73,11,77],[21,53,21,55],[21,58,21,61],[5,58,5,60]]}
["Salaries Worksheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Principal Salaries (State Average)",null,null,null,null,null,null,"Asst. Principal Salaries (State Average)",null,null,null,null,null,null,"Teacher Salaries (State Average)",null,null,null,null,null,null,null,null,"Library Media Technician (State Average)",null,null,null,null,null,"Central Office\nSecretary (State Average)",null,null,null,null,"School Secretary (State Average)",null,null,null,null,"School Clerical (State Average)",null,null,null,null,"Supervisory Aides (State Average)",null,null,null,null,null,"Superintendent Salaries (State Average)",null,null,null,null,null,null,null,null,"Asst. Superintendent Salaries (State Average)",null,null,null,null,null,null,null,null,"Business Manager Salaries (State Average)",null,null,null,null,null,null,null,null,"Custodians (State Average)",null,null,null,null,"Central Office\nM&O (State Average)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. salary",null,null,{"$f":"Inputs!$D112","v":83940.538654968972},null,null,null,"Avg. salary",null,null,{"$f":"Inputs!$D113","v":70430.688196255767},null,null,null,"Avg. salary",null,null,null,{"$f":"Inputs!$D114","v":49844.303422196761},null,{"$f":"AG4+Inputs!$D$67/Inputs!$D$68*Salaries!AG4","v":51191.446757931808},null,null,"Avg. salary",null,null,{"$f":"Inputs!$D115","v":43955.510599022666},null,null,"Avg. salary",null,{"$f":"Inputs!$D123","v":35232.501321594616},null,null,"Avg. salary",null,{"$f":"Inputs!$D116","v":32732.335086788957},null,null,"Avg. salary",null,{"$f":"Inputs!$D117","v":25178.544857185654},null,null,"Avg. salary",null,null,{"$f":"Inputs!$D118","v":18629.35657045665},null,null,"Avg. salary",null,null,null,null,{"$f":"Inputs!$D120","v":108009.6038310978},null,null,null,"Avg. salary",null,null,null,null,{"$f":"Inputs!$D121","v":86407.683064878249},null,null,null,"Avg. salary",null,null,null,null,{"$f":"Inputs!$D122","v":72832.262923025104},null,null,null,"Avg. salary",null,{"$f":"Inputs!$D119","v":30140.326010704728},null,null,"Avg. salary",null,{"$f":"Inputs!$D124","v":36131.654076334249}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"with extra 5 days"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. probability Doc. or above",null,null,0.04,null,null,null,"Avg. probability Doc. or above",null,null,0.04,null,null,null,"Avg. probability MA or above",null,null,null,0.372,null,null,null,null,"Avg. probability BA or above",null,null,0.126,null,null,"Avg. years exp",null,9.1,null,null,"Avg. years exp",null,9.1,null,null,"Avg. years exp",null,9.1,null,null,"Avg. probability BA or above",null,null,7.9000000000000001E-2,null,null,"Avg. probability BA or above",null,null,null,null,0.35699999999999998,null,null,null,"Avg. probability BA or above",null,null,null,null,null,null,null,null,"Avg. probability BA or above",null,null,null,null,0.35699999999999998,null,null,null,"Avg. years exp",null,9.1,null,null,"Avg. years exp",null,9.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for Doc. or above",null,null,{"$f":"Inputs!$G$112","v":8368.6427772212082},null,null,null,"Avg. increment for Doc. or above",null,null,{"$f":"Inputs!$G$113","v":8368.6427772212082},null,null,null,"Avg. increment for MA or above",null,null,null,{"$f":"Inputs!F114","v":6064.6284786531905},null,"Salary $/XPD Day",null,null,"Avg. increment for BA or above",null,null,{"$f":"Inputs!E115","v":13399.811371090813},null,null,"Avg. inc. for state yr. exp",null,{"$f":"Inputs!H123","v":401.38723225451332},null,null,"Avg. inc. for state yr. exp",null,{"$f":"Inputs!H116","v":401.38723225451332},null,null,"Avg. inc. for state yr. exp",null,{"$f":"Inputs!H117","v":308.41052873793114},null,null,"Avg. increment for BA or above",null,null,{"$f":"Inputs!E118","v":1996.7314011305027},null,null,"Avg. increment for BA or above",null,null,null,null,{"$f":"Inputs!$E$120","v":18807.608594760801},null,null,null,"Avg. increment for BA or above",null,null,null,null,null,null,null,null,"Avg. increment for BA or above",null,null,null,null,{"$f":"Inputs!$E$122","v":18807.608594760801},null,null,null,"Avg. inc. for state yr. exp",null,{"$f":"Inputs!H119","v":471.68669101095344},null,null,"Avg. inc. for state yr. exp",null,{"$f":"Inputs!H124","v":471.68669101095344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AI4-AG4)/5","v":269.42866714700938}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. years state exp",null,null,6.4,null,null,null,"Avg. years state exp",null,null,6.4,null,null,null,"Avg. probability Doctorate or above",null,null,null,8.0000000000000002E-3,null,null,null,null,"Avg. years exp",null,null,5.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. years exp",null,null,4.8,null,null,"Avg. probability MA or above",null,null,null,null,0.41699999999999998,null,null,null,"Avg. probability MA or above",null,null,null,null,null,null,null,null,"Avg. probability MA or above",null,null,null,null,0.41699999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for state years exp",null,null,{"$f":"Inputs!$H$112","v":628.47066538979936},null,null,null,"Avg. increment for state years exp",null,null,{"$f":"Inputs!$H$113","v":628.47066538979936},null,null,null,"Avg. increment for Doctorate or above",null,null,null,{"$f":"Inputs!G114","v":13231.91668069787},null,null,null,null,"Avg. increment for state yr. exp",null,null,{"$f":"Inputs!H115","v":647.75586631331305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for state yr. exp",null,null,{"$f":"Inputs!H118","v":275.52852383572525},null,null,"Avg. increment for MA or above",null,null,null,null,{"$f":"Inputs!$F$120","v":24911.941898844754},null,null,null,"Avg. increment for MA or above",null,null,null,null,null,null,null,null,"Avg. increment for MA or above",null,null,null,null,{"$f":"Inputs!$F$122","v":24911.941898844754}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. weighted school ADM",null,null,503,null,null,null,"Avg. weighted school ADM",null,null,503,null,null,null,"Avg. years exp below 20 years",null,null,null,12.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. probability doctorate or above",null,null,null,null,8.3000000000000004E-2,null,null,null,"Avg. probability doctorate or above",null,null,null,null,null,null,null,null,"Avg. probability doctorate or above",null,null,null,null,8.3000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for each ADM",null,null,{"$f":"Inputs!$K$112","v":14.293737155074858},null,null,null,"Avg. increment for each ADM",null,null,{"$f":"Inputs!$K$113","v":14.293737155074858},null,null,null,"Avg. increment for years exp below 20",null,null,null,{"$f":"Inputs!I114","v":830.39806329482519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for doctorate or above",null,null,null,null,{"$f":"Inputs!$G$120","v":29988.487436063806},null,null,null,"Avg. increment for doctorate or above",null,null,null,null,null,null,null,null,"Avg. increment for doctorate or above",null,null,null,null,{"$f":"Inputs!$G$122","v":29988.487436063806}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. years exp above 20 years",null,null,null,2.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. years state exp",null,null,null,null,8.1999999999999993,null,null,null,"Avg. years state exp",null,null,null,null,null,null,null,null,"Avg. years state exp",null,null,null,null,8.1999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for years exp above 20",null,null,null,{"$f":"Inputs!J114","v":215.54048090985899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for state years exp",null,null,null,null,{"$f":"Inputs!$H$120","v":209.86836299117849},null,null,null,"Avg. increment for state years exp",null,null,null,null,null,null,null,null,"Avg. increment for state years exp",null,null,null,null,{"$f":"Inputs!$H$122","v":209.86836299117849}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. district ADM",null,null,null,null,2067.1999999999998,null,null,null,"Avg. district ADM",null,null,null,null,null,null,null,null,"Avg. district ADM",null,null,null,null,2067.1999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avg. increment for each ADM",null,null,null,null,{"$f":"Inputs!$L$120","v":4.1746787881488476},null,null,null,"Avg. increment for each ADM",null,null,null,null,null,null,null,null,"Avg. increment for each ADM",null,null,null,null,{"$f":"Inputs!$L$122","v":4.1746787881488476}]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
["District Information",null,null,null,null,"Regional Cost Adjustment",null,null,null,null,null,null,null,null,"Principal Salaries (District Average)",null,null,null,null,null,null,"Asst. Principal Salaries (District Average)",null,null,null,null,null,null,"Teacher Salaries (District Average)",null,null,null,null,null,null,null,null,"Library Media Technician (District Average)",null,null,null,null,null,"Central Office\nSecretary (District Average)",null,null,null,null,"School Secretary\n(District Average)",null,null,null,null,"School Clerical (District Average)",null,null,null,null,"Supervisory Aides (District Average)",null,null,null,null,null,"Superintendent Salaries (District Average)",null,null,null,null,null,null,null,null,"Asst. Superintendent Salaries (District Average)",null,null,null,null,null,null,null,null,"Business Manager Salaries (District Average)",null,null,null,null,null,null,null,null,"Custodians (District Average)",null,null,null,null,"Central Office\nM&O (District Average)"]
["District ID","District Name","District\nADM","Average\nSchool\nADM",null,"2005\nHedonic\nWage\nIndex","Future\nHedonic\nWage\nIndex","WCLI","WCLI\nwith 1.00\nMinimum","Greater of\n2005 HWI\nor WCLI","Greater of HWI\nor WCLI w/min\nof 1.00","Model\nRCA\nAdjustment",null,null,"Doctorate +","State Exp","Weighted\nSchool\nADM","Avg. Salary","Total Comp",null,null,"Doctorate +","State Exp","Weighted\nSchool\nADM","Avg. Salary","Total Comp",null,null,"MA+","Doct+","Exp Step <= 20","Exp Step >20","Avg. Salary","Total Comp","Comp w/ 5 PD Days",null,null,"BA+","State Exp","Avg. Salary","Total Comp",null,null,"State Exp","Avg. Salary","Total Comp",null,null,"State Exp","Avg. Salary","Total Comp",null,null,"State Exp","Avg. Salary","Total Comp",null,null,"BA+","State Exp","Avg. Salary","Total Comp",null,null,"BA+","MA+","Doctorate +","State Exp","Average\nDistrict\nWeighted\nADM","Avg. Salary","Total Comp",null,null,"BA+","MA+","Doctorate +","State Exp","Average\nDistrict\nWeighted\nADM","Avg. Salary","Total Comp",null,null,"BA+","MA+","Doctorate +","State Exp","Average\nDistrict\nWeighted\nADM","Avg. Salary","Total Comp",null,null,"State Exp","Avg. Salary","Total Comp",null,null,"State Exp","Avg. Salary","Total Comp"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'Base Sheet'!C10","v":3767.0669999999996},{"$f":"(VLOOKUP($A24,Inputs!$AE$7:$AH$103,4))","v":221.59217647058821},null,1.01,null,{"$f":"'Comparative WCLI'!AI4","v":1},{"$f":"IF(H24>1,H24,1)","v":1},{"$f":"IF(F24>H24,F24,H24)","v":1.01},{"$f":"IF(I24>F24,I24,F24)","v":1.01},{"$f":"IF(Inputs!$D$45=1,F24,IF(Inputs!$D$45=2,G24,IF(Inputs!$D$45=3,H24,IF(Inputs!$D$45=4,I24,IF(Inputs!$D$45=5,J24,IF(Inputs!$D$45=6,K24,))))))","v":1.01},null,null,5.8139534883720902E-2,6.7249999999999996,375.70818720930203,{"$f":"(R$4+($O24-$R$6)*$R$7+($P24-$R$9)*$R$10+($Q24-R$12)*$R$13)*$L24","v":83301.890386732077},{"$f":"R24+R24*Inputs!$D$133+Inputs!$D$134","v":114007.47925833255},null,null,5.8139534883720902E-2,6.7249999999999996,375.70818720930203,{"$f":"(Y$4+($V24-$Y$6)*$Y$7+($W24-$Y$9)*$Y$10+($X24-Y$12)*$Y$13)*$L24","v":69656.941423431737},{"$f":"Y24+Y24*Inputs!$D$133+Inputs!$D$134","v":97483.446063775831},null,null,0.27006119227036501,9.4992153410647893E-3,10.2192453184886,1.7796279982782699,{"$f":"($AG$4+($AC24-$AG$6)*$AG$7+($AD24-$AG$9)*$AG$10+($AE24-$AG$12)*$AG$13+($AF24-$AG$15)*$AG$16)*L24","v":47522.712663164384},{"$f":"AG24+AG24*Inputs!$D$133+Inputs!$D$134","v":70678.895035092064},{"$f":"(AG24+Inputs!$D$67/Inputs!$D$68*Salaries!AG24)+((AG24+Inputs!$D$67/Inputs!$D$68*Salaries!AG24)*Inputs!$D$133)+Inputs!$D$134","v":72234.300576581038},null,null,0.33089264563368098,4.3942209540217503,{"$f":"($AO$4+($AL24-$AO$6)*$AO$7+($AM24-$AO$9)*$AO$10)*L24","v":46575.452808333874},{"$f":"AN24+AN24*Inputs!$D$133+Inputs!$D$134","v":69531.763350892317},null,null,10.7776481635719,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR24-$AT$6)*$AT$7)*$L24,$AT$4+($AR24-$AT$6)*$AT$7)","v":36264.946753414282},{"$f":"AS24+AS24*Inputs!$D$133+Inputs!$D$134","v":57045.740518384693},null,null,10.7776481635719,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW24-$AY$6)*$AY$7)*$L24,$AY$4+($AW24-$AY$6)*$AY$7)","v":33739.778856260571},{"$f":"AX24+AX24*Inputs!$D$133+Inputs!$D$134","v":53987.762194931551},null,null,10.7776481635719,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB24-$BD$6)*$BD$7)*$L24,$BD$4+($BB24-$BD$6)*$BD$7)","v":25952.908706492573},{"$f":"BC24+BC24*Inputs!$D$133+Inputs!$D$134","v":44557.86244356251},null,null,0.31251932164465801,3.7382191516141901,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG24-$BJ$6)*$BJ$7+($BH24-$BJ$9)*$BJ$10)*$L24,$BJ$4+($BG24-$BJ$6)*$BJ$7+($BH24-$BJ$9)*$BJ$10)","v":18991.111833192073},{"$f":"BI24+BI24*Inputs!$D$133+Inputs!$D$134","v":36127.126429995602},null,null,0.25,0.25,0.5,8.9175000000000004,3603.8870000000002,{"$f":"(BR$4+(BM24-$BR$6)*$BR$7+(BN24-$BR$9)*$BR$10+(BO24-BR$12)*$BR$13+(BP24-BR$15)*$BR$16+(BQ24-BR$18)*$BR$19)*$L24","v":122116.9283470458},{"$f":"BR24+BR24*Inputs!$D$133+Inputs!$D$134","v":161012.49022827245},null,null,0.25,0.25,0.5,8.9175000000000004,3603.8870000000002,{"$f":"0.8*BR24","v":97693.542677636651},{"$f":"CA24+CA24*Inputs!$D$133+Inputs!$D$134","v":131435.770182618},null,null,0.25,0.25,0.5,8.9175000000000004,3603.8870000000002,{"$f":"(CJ$4+(CE24-$CJ$6)*$CJ$7+(CF24-$CJ$9)*$CJ$10+(CG24-CJ$12)*$CJ$13+(CH24-CJ$15)*$CJ$16+(CI24-CJ$18)*$CJ$19)*$L24","v":86587.814029892383},{"$f":"CJ24+CJ24*Inputs!$D$133+Inputs!$D$134","v":117986.73279019968},null,null,9.0558669902212792,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN24-$CP$6)*$CP$7)*$L24,$CP$4+($CN24-$CP$6)*$CP$7)","v":30420.704147931428},{"$f":"CO24+CO24*Inputs!$D$133+Inputs!$D$134","v":49968.362723144957},null,null,9.0558669902212792,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS24-$CU$6)*$CU$7)*$L24,$CU$4+($CS24-$CU$6)*$CU$7)","v":36471.945494217245},{"$f":"CT24+CT24*Inputs!$D$133+Inputs!$D$134","v":57296.415993497081}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'Base Sheet'!C11","v":980.44666666666672},{"$f":"(VLOOKUP($A25,Inputs!$AE$7:$AH$103,4))","v":163.4077777777778},null,0.98,null,{"$f":"'Comparative WCLI'!AI5","v":0.89},1,{"$f":"IF(F25>H25,F25,H25)","v":0.98},{"$f":"IF(I25>F25,I25,F25)","v":1},{"$f":"IF(Inputs!$D$45=1,F25,IF(Inputs!$D$45=2,G25,IF(Inputs!$D$45=3,H25,IF(Inputs!$D$45=4,I25,IF(Inputs!$D$45=5,J25,IF(Inputs!$D$45=6,K25,))))))","v":1},null,null,0,10.1498973305955,167.19123285954299,{"$f":"(R$4+($O25-$R$6)*$R$7+($P25-$R$9)*$R$10+($Q25-R$12)*$R$13)*$L25","v":81162.531162507483},{"$f":"R25+R25*Inputs!$D$133+Inputs!$D$134","v":111416.71523779655},null,null,0,10.1498973305955,167.19123285954299,67652.680703794264,{"$f":"Y25+Y25*Inputs!$D$133+Inputs!$D$134","v":95056.286332294854},null,null,0.47611403320266699,0,12.7923066394155,1.7083917824918,{"$f":"($AG$4+($AC25-$AG$6)*$AG$7+($AD25-$AG$9)*$AG$10+($AE25-$AG$12)*$AG$13+($AF25-$AG$15)*$AG$16)*L25","v":50297.442706336471},{"$f":"AG25+AG25*Inputs!$D$133+Inputs!$D$134","v":74039.093117373472},{"$f":"(AG25+Inputs!$D$67/Inputs!$D$68*Salaries!AG25)+((AG25+Inputs!$D$67/Inputs!$D$68*Salaries!AG25)*Inputs!$D$133)+Inputs!$D$134","v":75685.314823248424},null,null,0,6,42720.563472684538,{"$f":"AN25+AN25*Inputs!$D$133+Inputs!$D$134","v":64863.492365420971},null,null,12.7007706255666,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR25-$AT$6)*$AT$7)*$L25,$AT$4+($AR25-$AT$6)*$AT$7)","v":36677.804676974149},{"$f":"AS25+AS25*Inputs!$D$133+Inputs!$D$134","v":57545.711463815693},null,null,12.7007706255666,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW25-$AY$6)*$AY$7)*$L25,$AY$4+($AW25-$AY$6)*$AY$7)","v":34177.638442168485},{"$f":"AX25+AX25*Inputs!$D$133+Inputs!$D$134","v":54518.010153466035},null,null,12.7007706255666,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB25-$BD$6)*$BD$7)*$L25,$BD$4+($BB25-$BD$6)*$BD$7)","v":26289.06042968066},{"$f":"BC25+BC25*Inputs!$D$133+Inputs!$D$134","v":44964.942180343278},null,null,8.1851033224572906E-2,7.5153741711398796,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG25-$BJ$6)*$BJ$7+($BH25-$BJ$9)*$BJ$10)*$L25,$BJ$4+($BG25-$BJ$6)*$BJ$7+($BH25-$BJ$9)*$BJ$10)","v":19383.212355057651},{"$f":"BI25+BI25*Inputs!$D$133+Inputs!$D$134","v":36601.960161974814},null,null,0.5,0.5,0,6.5,884.97699999999998,104985.56108251272,{"$f":"BR25+BR25*Inputs!$D$133+Inputs!$D$134","v":140266.40447092289},null,null,0.5,0.5,0,6.5,884.97699999999998,{"$f":"0.8*BR25","v":83988.448866010178},{"$f":"CA25+CA25*Inputs!$D$133+Inputs!$D$134","v":114838.90157673832},null,null,0.5,0.5,0,6.5,884.97699999999998,69808.220174440023,{"$f":"CJ25+CJ25*Inputs!$D$133+Inputs!$D$134","v":97666.644631246862},null,null,8.49581823480837,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN25-$CP$6)*$CP$7)*$L25,$CP$4+($CN25-$CP$6)*$CP$7)","v":29855.341513112333},{"$f":"CO25+CO25*Inputs!$D$133+Inputs!$D$134","v":49283.708572379037},null,null,8.49581823480837,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS25-$CU$6)*$CU$7)*$L25,$CU$4+($CS25-$CU$6)*$CU$7)","v":35846.66957874185},{"$f":"CT25+CT25*Inputs!$D$133+Inputs!$D$134","v":56539.206859856378}]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'Base Sheet'!C12","v":698.81799999999998},{"$f":"(VLOOKUP($A26,Inputs!$AE$7:$AH$103,4))","v":232.93933333333334},null,1,null,{"$f":"'Comparative WCLI'!AI6","v":0.89},1,1,1,{"$f":"IF(Inputs!$D$45=1,F26,IF(Inputs!$D$45=2,G26,IF(Inputs!$D$45=3,H26,IF(Inputs!$D$45=4,I26,IF(Inputs!$D$45=5,J26,IF(Inputs!$D$45=6,K26,))))))","v":1},null,null,0,7.6666666666666696,230.279666666667,80503.663025196147,{"$f":"R26+R26*Inputs!$D$133+Inputs!$D$134","v":110618.82592351253},null,null,0,7.6666666666666696,230.279666666667,66993.812566482942,{"$f":"Y26+Y26*Inputs!$D$133+Inputs!$D$134","v":94258.397018010844},null,null,0.45925925925925898,0,11.048740740740699,1.4555555555555599,48692.87457684629,{"$f":"AG26+AG26*Inputs!$D$133+Inputs!$D$134","v":72095.96111256085},{"$f":"(AG26+Inputs!$D$67/Inputs!$D$68*Salaries!AG26)+((AG26+Inputs!$D$67/Inputs!$D$68*Salaries!AG26)*Inputs!$D$133)+Inputs!$D$134","v":73689.66573722467},null,null,null,null,38834.028274804659,{"$f":"AN26+AN26*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,13.004194460147,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR26-$AT$6)*$AT$7)*$L26,$AT$4+($AR26-$AT$6)*$AT$7)","v":36799.595130136426},{"$f":"AS26+AS26*Inputs!$D$133+Inputs!$D$134","v":57693.199702595208},null,null,13.004194460147,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW26-$AY$6)*$AY$7)*$L26,$AY$4+($AW26-$AY$6)*$AY$7)","v":34299.428895330762},{"$f":"AX26+AX26*Inputs!$D$133+Inputs!$D$134","v":54665.49839224555},null,null,13.004194460147,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB26-$BD$6)*$BD$7)*$L26,$BD$4+($BB26-$BD$6)*$BD$7)","v":26382.639534935293},{"$f":"BC26+BC26*Inputs!$D$133+Inputs!$D$134","v":45078.266476806639},null,null,0.24809442919987801,9.7657053878653297,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG26-$BJ$6)*$BJ$7+($BH26-$BJ$9)*$BJ$10)*$L26,$BJ$4+($BG26-$BJ$6)*$BJ$7+($BH26-$BJ$9)*$BJ$10)","v":20335.186202317927},{"$f":"BI26+BI26*Inputs!$D$133+Inputs!$D$134","v":37754.800491007009},null,null,0.53191489361702105,0.46808510638297901,0,11.274042553191499,690.83900000000006,104982.19863942494,{"$f":"BR26+BR26*Inputs!$D$133+Inputs!$D$134","v":140262.33255234361},null,null,0.53191489361702105,0.46808510638297901,0,11.274042553191499,690.83900000000006,83985.758911539961,{"$f":"CA26+CA26*Inputs!$D$133+Inputs!$D$134","v":114835.6440418749},null,null,0.53191489361702105,0.46808510638297901,0,11.274042553191499,690.83900000000006,69804.85773135224,{"$f":"CJ26+CJ26*Inputs!$D$133+Inputs!$D$134","v":97662.572712667563},null,null,13.65,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN26-$CP$6)*$CP$7)*$L26,$CP$4+($CN26-$CP$6)*$CP$7)","v":32286.500454804565},{"$f":"CO26+CO26*Inputs!$D$133+Inputs!$D$134","v":52227.842050768326},null,null,13.65,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS26-$CU$6)*$CU$7)*$L26,$CU$4+($CS26-$CU$6)*$CU$7)","v":38277.828520434086},{"$f":"CT26+CT26*Inputs!$D$133+Inputs!$D$134","v":59483.340338245675}]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'Base Sheet'!C13","v":522.6},{"$f":"(VLOOKUP($A27,Inputs!$AE$7:$AH$103,4))","v":174.20000000000002},null,0.99,null,{"$f":"'Comparative WCLI'!AI7","v":0.89},1,0.99,1,{"$f":"IF(Inputs!$D$45=1,F27,IF(Inputs!$D$45=2,G27,IF(Inputs!$D$45=3,H27,IF(Inputs!$D$45=4,I27,IF(Inputs!$D$45=5,J27,IF(Inputs!$D$45=6,K27,))))))","v":1},null,null,0,2.3333333333333299,166.280333333333,76237.029827683844,{"$f":"R27+R27*Inputs!$D$133+Inputs!$D$134","v":105451.93312132513},null,null,0,2.3333333333333299,166.280333333333,62727.179368970646,{"$f":"Y27+Y27*Inputs!$D$133+Inputs!$D$134","v":89091.504215823457},null,null,0.294501397949674,0,11.502329916122999,2.78132339235788,48356.095568954341,{"$f":"AG27+AG27*Inputs!$D$133+Inputs!$D$134","v":71688.121734003711},{"$f":"(AG27+Inputs!$D$67/Inputs!$D$68*Salaries!AG27)+((AG27+Inputs!$D$67/Inputs!$D$68*Salaries!AG27)*Inputs!$D$133)+Inputs!$D$134","v":73270.803672760565},null,null,null,null,38834.028274804659,{"$f":"AN27+AN27*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,13.678942000304501,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR27-$AT$6)*$AT$7)*$L27,$AT$4+($AR27-$AT$6)*$AT$7)","v":37070.430177750786},{"$f":"AS27+AS27*Inputs!$D$133+Inputs!$D$134","v":58021.180945256201},null,null,13.678942000304501,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW27-$AY$6)*$AY$7)*$L27,$AY$4+($AW27-$AY$6)*$AY$7)","v":34570.263942945123},{"$f":"AX27+AX27*Inputs!$D$133+Inputs!$D$134","v":54993.479634906544},null,null,13.678942000304501,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB27-$BD$6)*$BD$7)*$L27,$BD$4+($BB27-$BD$6)*$BD$7)","v":26590.738780559885},{"$f":"BC27+BC27*Inputs!$D$133+Inputs!$D$134","v":45330.274663258024},null,null,0,7.0232833622183701,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG27-$BJ$6)*$BJ$7+($BH27-$BJ$9)*$BJ$10)*$L27,$BJ$4+($BG27-$BJ$6)*$BJ$7+($BH27-$BJ$9)*$BJ$10)","v":19084.192772627895},{"$f":"BI27+BI27*Inputs!$D$133+Inputs!$D$134","v":36239.847447652384},null,null,0,0.5,0,12,498.84100000000001,95124.039013043162,{"$f":"BR27+BR27*Inputs!$D$133+Inputs!$D$134","v":128324.10124479527},null,null,0,0.5,0,12,498.84100000000001,76099.231210434533,{"$f":"CA27+CA27*Inputs!$D$133+Inputs!$D$134","v":105285.05899583623},null,null,0,0.5,0,12,498.84100000000001,59946.698104970455,{"$f":"CJ27+CJ27*Inputs!$D$133+Inputs!$D$134","v":85724.341405119223},null,null,4.59,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN27-$CP$6)*$CP$7)*$L27,$CP$4+($CN27-$CP$6)*$CP$7)","v":28013.019034245328},{"$f":"CO27+CO27*Inputs!$D$133+Inputs!$D$134","v":47052.656050471094},null,null,4.59,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS27-$CU$6)*$CU$7)*$L27,$CU$4+($CS27-$CU$6)*$CU$7)","v":34004.347099874853},{"$f":"CT27+CT27*Inputs!$D$133+Inputs!$D$134","v":54308.154337948443}]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'Base Sheet'!C14","v":304.81033333333335},{"$f":"(VLOOKUP($A28,Inputs!$AE$7:$AH$103,4))","v":76.202583333333337},null,0.99,null,{"$f":"'Comparative WCLI'!AI8","v":0.89},1,0.99,1,{"$f":"IF(Inputs!$D$45=1,F28,IF(Inputs!$D$45=2,G28,IF(Inputs!$D$45=3,H28,IF(Inputs!$D$45=4,I28,IF(Inputs!$D$45=5,J28,IF(Inputs!$D$45=6,K28,))))))","v":1},null,null,0,6.7960000000000003,82.516999999999996,77844.393847197134,{"$f":"R28+R28*Inputs!$D$133+Inputs!$D$134","v":107398.45094895572},null,null,0,6.7960000000000003,82.516999999999996,64334.543388483937,{"$f":"Y28+Y28*Inputs!$D$133+Inputs!$D$134","v":91038.022043454039},null,null,0.36781692043834502,0,11.594702823564401,2.9552263903742899,48914.916393830848,{"$f":"AG28+AG28*Inputs!$D$133+Inputs!$D$134","v":72364.853752929164},{"$f":"(AG28+Inputs!$D$67/Inputs!$D$68*Salaries!AG28)+((AG28+Inputs!$D$67/Inputs!$D$68*Salaries!AG28)*Inputs!$D$133)+Inputs!$D$134","v":73965.825746251561},null,null,1,0,52233.839645895474,{"$f":"AN28+AN28*Inputs!$D$133+Inputs!$D$134","v":76384.069811179419},null,null,9.41068691817736,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR28-$AT$6)*$AT$7)*$L28,$AT$4+($AR28-$AT$6)*$AT$7)","v":35357.207083779511},{"$f":"AS28+AS28*Inputs!$D$133+Inputs!$D$134","v":55946.467778456987},null,null,9.41068691817736,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW28-$AY$6)*$AY$7)*$L28,$AY$4+($AW28-$AY$6)*$AY$7)","v":32857.040848973855},{"$f":"AX28+AX28*Inputs!$D$133+Inputs!$D$134","v":52918.766468107337},null,null,9.41068691817736,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB28-$BD$6)*$BD$7)*$L28,$BD$4+($BB28-$BD$6)*$BD$7)","v":25274.36397389269},{"$f":"BC28+BC28*Inputs!$D$133+Inputs!$D$134","v":43736.144772384047},null,null,5.6305258259655697E-2,5.4873773848301504,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG28-$BJ$6)*$BJ$7+($BH28-$BJ$9)*$BJ$10)*$L28,$BJ$4+($BG28-$BJ$6)*$BJ$7+($BH28-$BJ$9)*$BJ$10)","v":18773.433343143468},{"$f":"BI28+BI28*Inputs!$D$133+Inputs!$D$134","v":35863.517778546739},null,null,0,0,0.5,4.3049999999999997,296.92500000000001,95204.4402862477,{"$f":"BR28+BR28*Inputs!$D$133+Inputs!$D$134","v":128421.46718664597},null,null,0,0,0.5,4.3049999999999997,296.92500000000001,76163.55222899816,{"$f":"CA28+CA28*Inputs!$D$133+Inputs!$D$134","v":105362.95174931677},null,null,0,0,0.5,4.3049999999999997,296.92500000000001,60027.099378174993,{"$f":"CJ28+CJ28*Inputs!$D$133+Inputs!$D$134","v":85821.70734696991},null,null,13.332980524978799,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN28-$CP$6)*$CP$7)*$L28,$CP$4+($CN28-$CP$6)*$CP$7)","v":32136.966587645788},{"$f":"CO28+CO28*Inputs!$D$133+Inputs!$D$134","v":52046.756537639048},null,null,13.332980524978799,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS28-$CU$6)*$CU$7)*$L28,$CU$4+($CS28-$CU$6)*$CU$7)","v":38128.294653275305},{"$f":"CT28+CT28*Inputs!$D$133+Inputs!$D$134","v":59302.254825116397}]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'Base Sheet'!C15","v":8805.7416666666668},{"$f":"(VLOOKUP($A29,Inputs!$AE$7:$AH$103,4))","v":419.32103174603174},null,1.06,null,{"$f":"'Comparative WCLI'!AI9","v":1.06},1.06,1.06,1.06,{"$f":"IF(Inputs!$D$45=1,F29,IF(Inputs!$D$45=2,G29,IF(Inputs!$D$45=3,H29,IF(Inputs!$D$45=4,I29,IF(Inputs!$D$45=5,J29,IF(Inputs!$D$45=6,K29,))))))","v":1.06},null,null,4.0733197556008099E-2,7.6721995926680204,627.04685743380901,91710.466292364028,{"$f":"R29+R29*Inputs!$D$133+Inputs!$D$134","v":124190.26468005283},null,null,4.0733197556008099E-2,7.6721995926680204,627.04685743380901,77390.024806128044,{"$f":"Y29+Y29*Inputs!$D$133+Inputs!$D$134","v":106848.21004022106},null,null,0.46653595403260201,5.1079608908770101E-3,11.052919256347501,1.9707431272973599,51854.253153256162,{"$f":"AG29+AG29*Inputs!$D$133+Inputs!$D$134","v":75924.390568593211},{"$f":"(AG29+Inputs!$D$67/Inputs!$D$68*Salaries!AG29)+((AG29+Inputs!$D$67/Inputs!$D$68*Salaries!AG29)*Inputs!$D$133)+Inputs!$D$134","v":77621.566259636282},null,null,0.375079063883618,13.471250263546301,55741.264266769991,{"$f":"AN29+AN29*Inputs!$D$133+Inputs!$D$134","v":80631.561027058458},null,null,9.9057728632468809,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR29-$AT$6)*$AT$7)*$L29,$AT$4+($AR29-$AT$6)*$AT$7)","v":37689.283956659026},{"$f":"AS29+AS29*Inputs!$D$133+Inputs!$D$134","v":58770.61287151408},null,null,9.9057728632468809,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW29-$AY$6)*$AY$7)*$L29,$AY$4+($AW29-$AY$6)*$AY$7)","v":35039.107747765018},{"$f":"AX29+AX29*Inputs!$D$133+Inputs!$D$134","v":55561.249482543433},null,null,9.9057728632468809,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB29-$BD$6)*$BD$7)*$L29,$BD$4+($BB29-$BD$6)*$BD$7)","v":26952.676913501244},{"$f":"BC29+BC29*Inputs!$D$133+Inputs!$D$134","v":45768.581742250004},null,null,0.126008460163098,4.6079483450351102,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG29-$BJ$6)*$BJ$7+($BH29-$BJ$9)*$BJ$10)*$L29,$BJ$4+($BG29-$BJ$6)*$BJ$7+($BH29-$BJ$9)*$BJ$10)","v":19790.522377789839},{"$f":"BI29+BI29*Inputs!$D$133+Inputs!$D$134","v":37095.212599503495},null,null,0.2,0.6,0.2,15.2,8522.9410000000007,150036.71550872849,{"$f":"BR29+BR29*Inputs!$D$133+Inputs!$D$134","v":194823.35248107021},null,null,0.2,0.6,0.2,15.2,8522.9410000000007,120029.3724069828,{"$f":"CA29+CA29*Inputs!$D$133+Inputs!$D$134","v":158484.45998485619},null,null,0.2,0.6,0.2,15.2,8522.9410000000007,112748.73414617141,{"$f":"CJ29+CJ29*Inputs!$D$133+Inputs!$D$134","v":149667.60705101356},null,null,9.7428615288458698,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN29-$CP$6)*$CP$7)*$L29,$CP$4+($CN29-$CP$6)*$CP$7)","v":32270.168552305739},{"$f":"CO29+CO29*Inputs!$D$133+Inputs!$D$134","v":52208.064116842252},null,null,9.7428615288458698,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS29-$CU$6)*$CU$7)*$L29,$CU$4+($CS29-$CU$6)*$CU$7)","v":38620.97630187303},{"$f":"CT29+CT29*Inputs!$D$133+Inputs!$D$134","v":59898.892301568238}]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'Base Sheet'!C16","v":1860.8203333333336},{"$f":"(VLOOKUP($A30,Inputs!$AE$7:$AH$103,4))","v":265.83147619047622},null,1.01,null,{"$f":"'Comparative WCLI'!AI10","v":1.01},1.01,1.01,1.01,{"$f":"IF(Inputs!$D$45=1,F30,IF(Inputs!$D$45=2,G30,IF(Inputs!$D$45=3,H30,IF(Inputs!$D$45=4,I30,IF(Inputs!$D$45=5,J30,IF(Inputs!$D$45=6,K30,))))))","v":1.01},null,null,0,4.2382716049382703,457.84364197530903,82417.774518043851,{"$f":"R30+R30*Inputs!$D$133+Inputs!$D$134","v":112936.8149413511},null,null,0,4.2382716049382703,457.84364197530903,68772.825554743511,{"$f":"Y30+Y30*Inputs!$D$133+Inputs!$D$134","v":96412.781746794397},null,null,0.30042352928464799,0,10.139511187601499,2.1530432162856199,47596.15834373203,{"$f":"AG30+AG30*Inputs!$D$133+Inputs!$D$134","v":70767.837754259483},{"$f":"(AG30+Inputs!$D$67/Inputs!$D$68*Salaries!AG30)+((AG30+Inputs!$D$67/Inputs!$D$68*Salaries!AG30)*Inputs!$D$133)+Inputs!$D$134","v":72325.647153023252},null,null,0,2.2425243341533898,40689.502933278913,{"$f":"AN30+AN30*Inputs!$D$133+Inputs!$D$134","v":62403.878052200758},null,null,7.0751699846860596,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR30-$AT$6)*$AT$7)*$L30,$AT$4+($AR30-$AT$6)*$AT$7)","v":34763.95801002151},{"$f":"AS30+AS30*Inputs!$D$133+Inputs!$D$134","v":55228.043150136044},null,null,7.0751699846860596,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW30-$AY$6)*$AY$7)*$L30,$AY$4+($AW30-$AY$6)*$AY$7)","v":32238.790112867791},{"$f":"AX30+AX30*Inputs!$D$133+Inputs!$D$134","v":52170.064826682894},null,null,7.0751699846860596,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB30-$BD$6)*$BD$7)*$L30,$BD$4+($BB30-$BD$6)*$BD$7)","v":24799.606621173833},{"$f":"BC30+BC30*Inputs!$D$133+Inputs!$D$134","v":43161.213618241512},null,null,0,4.4021405478017304,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG30-$BJ$6)*$BJ$7+($BH30-$BJ$9)*$BJ$10)*$L30,$BJ$4+($BG30-$BJ$6)*$BJ$7+($BH30-$BJ$9)*$BJ$10)","v":18545.613093831151},{"$f":"BI30+BI30*Inputs!$D$133+Inputs!$D$134","v":35587.627456629518},null,null,0.5,0.5,0,1.25,1834.085,108924.43294419213,{"$f":"BR30+BR30*Inputs!$D$133+Inputs!$D$134","v":145036.37829541665},null,null,0.5,0.5,0,1.25,1834.085,87139.546355353712,{"$f":"CA30+CA30*Inputs!$D$133+Inputs!$D$134","v":118654.88063633334},null,null,0.5,0.5,0,1.25,1834.085,73395.318627038709,{"$f":"CJ30+CJ30*Inputs!$D$133+Inputs!$D$134","v":102010.62085734388},null,null,5.11378794920895,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN30-$CP$6)*$CP$7)*$L30,$CP$4+($CN30-$CP$6)*$CP$7)","v":28542.683667187102},{"$f":"CO30+CO30*Inputs!$D$133+Inputs!$D$134","v":47694.079920963581},null,null,5.11378794920895,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS30-$CU$6)*$CU$7)*$L30,$CU$4+($CS30-$CU$6)*$CU$7)","v":34593.925013472915},{"$f":"CT30+CT30*Inputs!$D$133+Inputs!$D$134","v":55022.133191315697}]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'Base Sheet'!C17","v":667.37599999999998},{"$f":"(VLOOKUP($A31,Inputs!$AE$7:$AH$103,4))","v":95.33942857142857},null,0.98,null,{"$f":"'Comparative WCLI'!AI11","v":1.01},1.01,1.01,1.01,{"$f":"IF(Inputs!$D$45=1,F31,IF(Inputs!$D$45=2,G31,IF(Inputs!$D$45=3,H31,IF(Inputs!$D$45=4,I31,IF(Inputs!$D$45=5,J31,IF(Inputs!$D$45=6,K31,))))))","v":1.01},null,null,0,11.18,114.23336,81863.484103197974,{"$f":"R31+R31*Inputs!$D$133+Inputs!$D$134","v":112265.56924897274},null,null,0,11.18,114.23336,68218.535139897635,{"$f":"Y31+Y31*Inputs!$D$133+Inputs!$D$134","v":95741.536054416036},null,null,0.29841128763470698,0,12.323597378069101,2.74136207088101,49543.704956931615,{"$f":"AG31+AG31*Inputs!$D$133+Inputs!$D$134","v":73126.316702844182},{"$f":"(AG31+Inputs!$D$67/Inputs!$D$68*Salaries!AG31)+((AG31+Inputs!$D$67/Inputs!$D$68*Salaries!AG31)*Inputs!$D$133)+Inputs!$D$134","v":74747.868775894021},null,null,0,6,43147.769107411383,{"$f":"AN31+AN31*Inputs!$D$133+Inputs!$D$134","v":65380.838389075187},null,null,8.5012107212900396,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR31-$AT$6)*$AT$7)*$L31,$AT$4+($AR31-$AT$6)*$AT$7)","v":35342.076499812647},{"$f":"AS31+AS31*Inputs!$D$133+Inputs!$D$134","v":55928.144641273117},null,null,8.5012107212900396,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW31-$AY$6)*$AY$7)*$L31,$AY$4+($AW31-$AY$6)*$AY$7)","v":32816.908602658928},{"$f":"AX31+AX31*Inputs!$D$133+Inputs!$D$134","v":52870.16631781996},null,null,8.5012107212900396,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB31-$BD$6)*$BD$7)*$L31,$BD$4+($BB31-$BD$6)*$BD$7)","v":25243.810658527473},{"$f":"BC31+BC31*Inputs!$D$133+Inputs!$D$134","v":43699.144707476764},null,null,0.345309101115711,5.88732194231984,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG31-$BJ$6)*$BJ$7+($BH31-$BJ$9)*$BJ$10)*$L31,$BJ$4+($BG31-$BJ$6)*$BJ$7+($BH31-$BJ$9)*$BJ$10)","v":19655.299450010436},{"$f":"BI31+BI31*Inputs!$D$133+Inputs!$D$134","v":36931.457633962636},null,null,0.5,0.5,0,8.8350000000000009,636.96400000000006,105484.63139081009,{"$f":"BR31+BR31*Inputs!$D$133+Inputs!$D$134","v":140870.77861427102},null,null,0.5,0.5,0,8.8350000000000009,636.96400000000006,84387.70511264808,{"$f":"CA31+CA31*Inputs!$D$133+Inputs!$D$134","v":115322.40089141682},null,null,0.5,0.5,0,8.8350000000000009,636.96400000000006,69955.517073656665,{"$f":"CJ31+CJ31*Inputs!$D$133+Inputs!$D$134","v":97845.021176198221},null,null,10.969078363726,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN31-$CP$6)*$CP$7)*$L31,$CP$4+($CN31-$CP$6)*$CP$7)","v":31332.16485332412},{"$f":"CO31+CO31*Inputs!$D$133+Inputs!$D$134","v":51072.141637375506},null,null,10.969078363726,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS31-$CU$6)*$CU$7)*$L31,$CU$4+($CS31-$CU$6)*$CU$7)","v":37383.406199609941},{"$f":"CT31+CT31*Inputs!$D$133+Inputs!$D$134","v":58400.194907727637}]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'Base Sheet'!C18","v":1747.3490000000002},{"$f":"(VLOOKUP($A32,Inputs!$AE$7:$AH$103,4))","v":174.73490000000001},null,0.96,null,{"$f":"'Comparative WCLI'!AI12","v":0.98},1,0.98,1,{"$f":"IF(Inputs!$D$45=1,F32,IF(Inputs!$D$45=2,G32,IF(Inputs!$D$45=3,H32,IF(Inputs!$D$45=4,I32,IF(Inputs!$D$45=5,J32,IF(Inputs!$D$45=6,K32,))))))","v":1},null,null,0,3.8742492917846998,361.929645892351,80002.010153691226,{"$f":"R32+R32*Inputs!$D$133+Inputs!$D$134","v":110011.32429612007},null,null,0,3.8742492917846998,361.929645892351,66492.159694978021,{"$f":"Y32+Y32*Inputs!$D$133+Inputs!$D$134","v":93650.895390618389},null,null,0.561754493998322,5.3756410908930401E-3,10.586313905916899,2.2148716422697499,49165.265137830815,{"$f":"AG32+AG32*Inputs!$D$133+Inputs!$D$134","v":72668.026081913122},{"$f":"(AG32+Inputs!$D$67/Inputs!$D$68*Salaries!AG32)+((AG32+Inputs!$D$67/Inputs!$D$68*Salaries!AG32)*Inputs!$D$133)+Inputs!$D$134","v":74277.191921964812},null,null,0.32228360957642699,11.113038674033101,50351.103844794721,{"$f":"AN32+AN32*Inputs!$D$133+Inputs!$D$134","v":74104.076756046416},null,null,11.8084488024433,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR32-$AT$6)*$AT$7)*$L32,$AT$4+($AR32-$AT$6)*$AT$7)","v":36319.638090110384},{"$f":"AS32+AS32*Inputs!$D$133+Inputs!$D$134","v":57111.971727123673},null,null,11.8084488024433,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW32-$AY$6)*$AY$7)*$L32,$AY$4+($AW32-$AY$6)*$AY$7)","v":33819.471855304721},{"$f":"AX32+AX32*Inputs!$D$133+Inputs!$D$134","v":54084.270416774016},null,null,11.8084488024433,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB32-$BD$6)*$BD$7)*$L32,$BD$4+($BB32-$BD$6)*$BD$7)","v":26013.858984406808},{"$f":"BC32+BC32*Inputs!$D$133+Inputs!$D$134","v":44631.673230116648},null,null,0.19942103007670001,5.0066821175256502,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG32-$BJ$6)*$BJ$7+($BH32-$BJ$9)*$BJ$10)*$L32,$BJ$4+($BG32-$BJ$6)*$BJ$7+($BH32-$BJ$9)*$BJ$10)","v":18926.751841312362},{"$f":"BI32+BI32*Inputs!$D$133+Inputs!$D$134","v":36049.186479829266},null,null,0.5,0,0.5,7.5,1735.0840000000001,111282.62587467028,{"$f":"BR32+BR32*Inputs!$D$133+Inputs!$D$134","v":147892.14993422572},null,null,0.5,0,0.5,7.5,1735.0840000000001,89026.100699736227,{"$f":"CA32+CA32*Inputs!$D$133+Inputs!$D$134","v":120939.49794738057},null,null,0.5,0,0.5,7.5,1735.0840000000001,76105.284966597581,{"$f":"CJ32+CJ32*Inputs!$D$133+Inputs!$D$134","v":105292.39009454967},null,null,6.9884561581348201,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN32-$CP$6)*$CP$7)*$L32,$CP$4+($CN32-$CP$6)*$CP$7)","v":29144.338883010787},{"$f":"CO32+CO32*Inputs!$D$133+Inputs!$D$134","v":48422.684387326066},null,null,6.9884561581348201,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS32-$CU$6)*$CU$7)*$L32,$CU$4+($CS32-$CU$6)*$CU$7)","v":35135.666948640304},{"$f":"CT32+CT32*Inputs!$D$133+Inputs!$D$134","v":55678.182674803407}]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'Base Sheet'!C19","v":688.24033333333341},{"$f":"(VLOOKUP($A33,Inputs!$AE$7:$AH$103,4))","v":137.64806666666669},null,0.94,null,{"$f":"'Comparative WCLI'!AI13","v":0.98},1,0.98,1,{"$f":"IF(Inputs!$D$45=1,F33,IF(Inputs!$D$45=2,G33,IF(Inputs!$D$45=3,H33,IF(Inputs!$D$45=4,I33,IF(Inputs!$D$45=5,J33,IF(Inputs!$D$45=6,K33,))))))","v":1},null,null,0,8.2666666666666693,186.886323333333,80260.492380543423,{"$f":"R33+R33*Inputs!$D$133+Inputs!$D$134","v":110324.34627283808},null,null,0,8.2666666666666693,186.886323333333,66750.641921830218,{"$f":"Y33+Y33*Inputs!$D$133+Inputs!$D$134","v":93963.917367336398},null,null,0.34185485411740701,0,12.227737905954699,2.89889907968844,49270.996397837196,{"$f":"AG33+AG33*Inputs!$D$133+Inputs!$D$134","v":72796.066637780837},{"$f":"(AG33+Inputs!$D$67/Inputs!$D$68*Salaries!AG33)+((AG33+Inputs!$D$67/Inputs!$D$68*Salaries!AG33)*Inputs!$D$133)+Inputs!$D$134","v":74408.693033396543},null,null,null,null,38834.028274804659,{"$f":"AN33+AN33*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,5.3123192287091596,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR33-$AT$6)*$AT$7)*$L33,$AT$4+($AR33-$AT$6)*$AT$7)","v":33712.174620142549},{"$f":"AS33+AS33*Inputs!$D$133+Inputs!$D$134","v":53954.333464992626},null,null,5.3123192287091596,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW33-$AY$6)*$AY$7)*$L33,$AY$4+($AW33-$AY$6)*$AY$7)","v":31212.008385336885},{"$f":"AX33+AX33*Inputs!$D$133+Inputs!$D$134","v":50926.632154642968},null,null,5.3123192287091596,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB33-$BD$6)*$BD$7)*$L33,$BD$4+($BB33-$BD$6)*$BD$7)","v":24010.384227821352},{"$f":"BC33+BC33*Inputs!$D$133+Inputs!$D$134","v":42205.465299891657},null,null,0.104780905933644,6.49528559816744,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG33-$BJ$6)*$BJ$7+($BH33-$BJ$9)*$BJ$10)*$L33,$BJ$4+($BG33-$BJ$6)*$BJ$7+($BH33-$BJ$9)*$BJ$10)","v":19147.933653226988},{"$f":"BI33+BI33*Inputs!$D$133+Inputs!$D$134","v":36317.03765405788},null,null,0.5,0.5,0,13.78,681.09,105662.24003100919,{"$f":"BR33+BR33*Inputs!$D$133+Inputs!$D$134","v":141085.86267755213},null,null,0.5,0.5,0,13.78,681.09,84529.792024807364,{"$f":"CA33+CA33*Inputs!$D$133+Inputs!$D$134","v":115494.46814204172},null,null,0.5,0.5,0,13.78,681.09,70484.899122936491,{"$f":"CJ33+CJ33*Inputs!$D$133+Inputs!$D$134","v":98486.102837876082},null,null,10.32,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN33-$CP$6)*$CP$7)*$L33,$CP$4+($CN33-$CP$6)*$CP$7)","v":30715.783773738091},{"$f":"CO33+CO33*Inputs!$D$133+Inputs!$D$134","v":50325.704149996825},null,null,10.32,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS33-$CU$6)*$CU$7)*$L33,$CU$4+($CS33-$CU$6)*$CU$7)","v":36707.111839367615},{"$f":"CT33+CT33*Inputs!$D$133+Inputs!$D$134","v":57581.202437474181}]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'Base Sheet'!C20","v":1116.9753333333333},{"$f":"(VLOOKUP($A34,Inputs!$AE$7:$AH$103,4))","v":186.16255555555554},null,0.97,null,{"$f":"'Comparative WCLI'!AI14","v":0.92},1,0.97,1,{"$f":"IF(Inputs!$D$45=1,F34,IF(Inputs!$D$45=2,G34,IF(Inputs!$D$45=3,H34,IF(Inputs!$D$45=4,I34,IF(Inputs!$D$45=5,J34,IF(Inputs!$D$45=6,K34,))))))","v":1},null,null,0,2.8571428571428599,196.065,76991.962944234794,{"$f":"R34+R34*Inputs!$D$133+Inputs!$D$134","v":106366.15712546834},null,null,0,2.8571428571428599,196.065,63482.112485521589,{"$f":"Y34+Y34*Inputs!$D$133+Inputs!$D$134","v":90005.728219966652},null,null,0.52158880759025505,8.0405242421805901E-3,11.485863954329799,2.8542059982310799,49841.723736582375,{"$f":"AG34+AG34*Inputs!$D$133+Inputs!$D$134","v":73487.217445001254},{"$f":"(AG34+Inputs!$D$67/Inputs!$D$68*Salaries!AG34)+((AG34+Inputs!$D$67/Inputs!$D$68*Salaries!AG34)*Inputs!$D$133)+Inputs!$D$134","v":75118.523592163445},null,null,0.5,4,48124.957425603323,{"$f":"AN34+AN34*Inputs!$D$133+Inputs!$D$134","v":71408.213442405628},null,null,16.263586611483898,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR34-$AT$6)*$AT$7)*$L34,$AT$4+($AR34-$AT$6)*$AT$7)","v":38107.873524593626},{"$f":"AS34+AS34*Inputs!$D$133+Inputs!$D$134","v":59277.52483828288},null,null,16.263586611483898,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW34-$AY$6)*$AY$7)*$L34,$AY$4+($AW34-$AY$6)*$AY$7)","v":35607.70728978797},{"$f":"AX34+AX34*Inputs!$D$133+Inputs!$D$134","v":56249.823527933229},null,null,16.263586611483898,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB34-$BD$6)*$BD$7)*$L34,$BD$4+($BB34-$BD$6)*$BD$7)","v":27387.870391693366},{"$f":"BC34+BC34*Inputs!$D$133+Inputs!$D$134","v":46295.601044340663},null,null,7.5803087990510304E-2,7.3855423115923999,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG34-$BJ$6)*$BJ$7+($BH34-$BJ$9)*$BJ$10)*$L34,$BJ$4+($BG34-$BJ$6)*$BJ$7+($BH34-$BJ$9)*$BJ$10)","v":19335.363852288512},{"$f":"BI34+BI34*Inputs!$D$133+Inputs!$D$134","v":36544.015625121392},null,null,0.5,0.5,0,6.5,1071.252,105763.19937377515,{"$f":"BR34+BR34*Inputs!$D$133+Inputs!$D$134","v":141208.1244416417},null,null,0.5,0.5,0,6.5,1071.252,84610.559499020121,{"$f":"CA34+CA34*Inputs!$D$133+Inputs!$D$134","v":115592.27755331337},null,null,0.5,0.5,0,6.5,1071.252,70585.858465702448,{"$f":"CJ34+CJ34*Inputs!$D$133+Inputs!$D$134","v":98608.364601965659},null,null,7.8247032563025201,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN34-$CP$6)*$CP$7)*$L34,$CP$4+($CN34-$CP$6)*$CP$7)","v":29538.785509613019},{"$f":"CO34+CO34*Inputs!$D$133+Inputs!$D$134","v":48900.359252141367},null,null,7.8247032563025201,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS34-$CU$6)*$CU$7)*$L34,$CU$4+($CS34-$CU$6)*$CU$7)","v":35530.11357524254},{"$f":"CT34+CT34*Inputs!$D$133+Inputs!$D$134","v":56155.857539618715}]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'Base Sheet'!C21","v":1688.1736666666666},{"$f":"(VLOOKUP($A35,Inputs!$AE$7:$AH$103,4))","v":281.36227777777776},null,1.03,null,{"$f":"'Comparative WCLI'!AI15","v":0.99},1,1.03,1.03,{"$f":"IF(Inputs!$D$45=1,F35,IF(Inputs!$D$45=2,G35,IF(Inputs!$D$45=3,H35,IF(Inputs!$D$45=4,I35,IF(Inputs!$D$45=5,J35,IF(Inputs!$D$45=6,K35,))))))","v":1.03},null,null,0.14285714285714299,6.1428571428571397,322.98928571428598,84528.681185889945,{"$f":"R35+R35*Inputs!$D$133+Inputs!$D$134","v":115493.12291611273},null,null,0.14285714285714299,6.1428571428571397,322.98928571428598,70613.535213415336,{"$f":"Y35+Y35*Inputs!$D$133+Inputs!$D$134","v":98641.881143445979},null,null,0.46122782953765101,0,12.367169046967501,2.2193996115495902,51463.201037015911,{"$f":"AG35+AG35*Inputs!$D$133+Inputs!$D$134","v":75450.82645582626},{"$f":"(AG35+Inputs!$D$67/Inputs!$D$68*Salaries!AG35)+((AG35+Inputs!$D$67/Inputs!$D$68*Salaries!AG35)*Inputs!$D$133)+Inputs!$D$134","v":77135.203116794553},null,null,0,20,53342.819969103053,{"$f":"AN35+AN35*Inputs!$D$133+Inputs!$D$134","v":77727.0449825838},null,null,11.877258251608099,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR35-$AT$6)*$AT$7)*$L35,$AT$4+($AR35-$AT$6)*$AT$7)","v":37437.675044197509},{"$f":"AS35+AS35*Inputs!$D$133+Inputs!$D$134","v":58465.914478523184},null,null,11.877258251608099,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW35-$AY$6)*$AY$7)*$L35,$AY$4+($AW35-$AY$6)*$AY$7)","v":34862.503822347673},{"$f":"AX35+AX35*Inputs!$D$133+Inputs!$D$134","v":55347.382128863028},null,null,11.877258251608099,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB35-$BD$6)*$BD$7)*$L35,$BD$4+($BB35-$BD$6)*$BD$7)","v":26816.132959296068},{"$f":"BC35+BC35*Inputs!$D$133+Inputs!$D$134","v":45603.227013707539},null,null,0.36309309525523797,5.4531014471884198,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG35-$BJ$6)*$BJ$7+($BH35-$BJ$9)*$BJ$10)*$L35,$BJ$4+($BG35-$BJ$6)*$BJ$7+($BH35-$BJ$9)*$BJ$10)","v":19957.859119823624},{"$f":"BI35+BI35*Inputs!$D$133+Inputs!$D$134","v":37297.85739410641},null,null,0,0.55696205335683202,0.44303794664316798,10.620254454414299,1647.6410000000001,117765.4808759289,{"$f":"BR35+BR35*Inputs!$D$133+Inputs!$D$134","v":155742.8873407499},null,null,0,0.55696205335683202,0.44303794664316798,10.620254454414299,1647.6410000000001,94212.384700743132,{"$f":"CA35+CA35*Inputs!$D$133+Inputs!$D$134","v":127220.08787259994},null,null,0,0.55696205335683202,0.44303794664316798,10.620254454414299,1647.6410000000001,81532.81974061401,{"$f":"CJ35+CJ35*Inputs!$D$133+Inputs!$D$134","v":111865.13470588357},null,null,11.5437007952884,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN35-$CP$6)*$CP$7)*$L35,$CP$4+($CN35-$CP$6)*$CP$7)","v":32231.776767234805},{"$f":"CO35+CO35*Inputs!$D$133+Inputs!$D$134","v":52161.571665121352},null,null,11.5437007952884,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS35-$CU$6)*$CU$7)*$L35,$CU$4+($CS35-$CU$6)*$CU$7)","v":38402.844674833206},{"$f":"CT35+CT35*Inputs!$D$133+Inputs!$D$134","v":59634.734901223012}]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'Base Sheet'!C22","v":160.84533333333331},{"$f":"(VLOOKUP($A36,Inputs!$AE$7:$AH$103,4))","v":53.615111111111105},null,1.02,null,{"$f":"'Comparative WCLI'!AI16","v":0.99},1,1.02,1.02,{"$f":"IF(Inputs!$D$45=1,F36,IF(Inputs!$D$45=2,G36,IF(Inputs!$D$45=3,H36,IF(Inputs!$D$45=4,I36,IF(Inputs!$D$45=5,J36,IF(Inputs!$D$45=6,K36,))))))","v":1.02},null,null,1,1.6316778523489901,49.404684563758401,84143.995172846378,{"$f":"R36+R36*Inputs!$D$133+Inputs!$D$134","v":115027.26815431696},null,null,1,1.6316778523489901,49.404684563758401,70363.947704958919,{"$f":"Y36+Y36*Inputs!$D$133+Inputs!$D$134","v":98339.630670705243},null,null,0.51546391752577303,0,11.252371134020599,3.48453608247423,50632.959804153521,{"$f":"AG36+AG36*Inputs!$D$133+Inputs!$D$134","v":74445.404322829912},{"$f":"(AG36+Inputs!$D$67/Inputs!$D$68*Salaries!AG36)+((AG36+Inputs!$D$67/Inputs!$D$68*Salaries!AG36)*Inputs!$D$133)+Inputs!$D$134","v":76102.607412636135},null,null,0,3.9973787680209698,42251.820898099868,{"$f":"AN36+AN36*Inputs!$D$133+Inputs!$D$134","v":64295.845107598943},null,null,7.5,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR36-$AT$6)*$AT$7)*$L36,$AT$4+($AR36-$AT$6)*$AT$7)","v":35282.087384987142},{"$f":"AS36+AS36*Inputs!$D$133+Inputs!$D$134","v":55855.497823219426},null,null,7.5,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW36-$AY$6)*$AY$7)*$L36,$AY$4+($AW36-$AY$6)*$AY$7)","v":32731.917825485372},{"$f":"AX36+AX36*Inputs!$D$133+Inputs!$D$134","v":52767.242486662784},null,null,7.5,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB36-$BD$6)*$BD$7)*$L36,$BD$4+($BB36-$BD$6)*$BD$7)","v":25178.789771429063},{"$f":"BC36+BC36*Inputs!$D$133+Inputs!$D$134","v":43620.404413200595},null,null,0.17241379310344801,10.543921182266001,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG36-$BJ$6)*$BJ$7+($BH36-$BJ$9)*$BJ$10)*$L36,$BJ$4+($BG36-$BJ$6)*$BJ$7+($BH36-$BJ$9)*$BJ$10)","v":20806.462807799988},{"$f":"BI36+BI36*Inputs!$D$133+Inputs!$D$134","v":38325.516460245781},null,null,0.66666666666666696,0,0.33333333333333298,9.3666666666666707,148.18,105249.80759529622,{"$f":"BR36+BR36*Inputs!$D$133+Inputs!$D$134","v":140586.40699790372},null,null,0.66666666666666696,0,0.33333333333333298,9.3666666666666707,148.18,84199.84607623698,{"$f":"CA36+CA36*Inputs!$D$133+Inputs!$D$134","v":115094.90359832298},null,null,0.66666666666666696,0,0.33333333333333298,9.3666666666666707,148.18,69368.919869062083,{"$f":"CJ36+CJ36*Inputs!$D$133+Inputs!$D$134","v":97134.651961434181},null,null,3.2084000000000001,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN36-$CP$6)*$CP$7)*$L36,$CP$4+($CN36-$CP$6)*$CP$7)","v":27908.563435983488},{"$f":"CO36+CO36*Inputs!$D$133+Inputs!$D$134","v":46926.160320976},null,null,3.2084000000000001,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS36-$CU$6)*$CU$7)*$L36,$CU$4+($CS36-$CU$6)*$CU$7)","v":34019.718062925604},{"$f":"CT36+CT36*Inputs!$D$133+Inputs!$D$134","v":54326.768574202906}]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'Base Sheet'!C23","v":383.82733333333334},{"$f":"(VLOOKUP($A37,Inputs!$AE$7:$AH$103,4))","v":95.956833333333336},null,1,null,{"$f":"'Comparative WCLI'!AI17","v":0.99},1,1,1,{"$f":"IF(Inputs!$D$45=1,F37,IF(Inputs!$D$45=2,G37,IF(Inputs!$D$45=3,H37,IF(Inputs!$D$45=4,I37,IF(Inputs!$D$45=5,J37,IF(Inputs!$D$45=6,K37,))))))","v":1},null,null,0,2.7692307692307701,126.068461538462,75936.200653314547,{"$f":"R37+R37*Inputs!$D$133+Inputs!$D$134","v":105087.62899116392},null,null,0,2.7692307692307701,126.068461538462,62426.350194601349,{"$f":"Y37+Y37*Inputs!$D$133+Inputs!$D$134","v":88727.200085662233},null,null,0.36177200807431797,0,10.998927000353699,2.7398425574849901,48337.101221483797,{"$f":"AG37+AG37*Inputs!$D$133+Inputs!$D$134","v":71665.119579216873},{"$f":"(AG37+Inputs!$D$67/Inputs!$D$68*Salaries!AG37)+((AG37+Inputs!$D$67/Inputs!$D$68*Salaries!AG37)*Inputs!$D$133)+Inputs!$D$134","v":73247.179838114622},null,null,1,5,55472.618977462043,{"$f":"AN37+AN37*Inputs!$D$133+Inputs!$D$134","v":80306.231581706539},null,null,12.3164790659491,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR37-$AT$6)*$AT$7)*$L37,$AT$4+($AR37-$AT$6)*$AT$7)","v":36523.55495148051},{"$f":"AS37+AS37*Inputs!$D$133+Inputs!$D$134","v":57358.915046242895},null,null,12.3164790659491,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW37-$AY$6)*$AY$7)*$L37,$AY$4+($AW37-$AY$6)*$AY$7)","v":34023.388716674846},{"$f":"AX37+AX37*Inputs!$D$133+Inputs!$D$134","v":54331.213735893238},null,null,12.3164790659491,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB37-$BD$6)*$BD$7)*$L37,$BD$4+($BB37-$BD$6)*$BD$7)","v":26170.540866589501},{"$f":"BC37+BC37*Inputs!$D$133+Inputs!$D$134","v":44821.414989439887},null,null,8.3133541117238099E-2,10.0414085351235,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG37-$BJ$6)*$BJ$7+($BH37-$BJ$9)*$BJ$10)*$L37,$BJ$4+($BG37-$BJ$6)*$BJ$7+($BH37-$BJ$9)*$BJ$10)","v":20081.767698305852},{"$f":"BI37+BI37*Inputs!$D$133+Inputs!$D$134","v":37447.910682648384},null,null,0,1,0,7.2622222222222197,383.27100000000002,106103.23266848097,{"$f":"BR37+BR37*Inputs!$D$133+Inputs!$D$134","v":141619.90476153046},null,null,0,1,0,7.2622222222222197,383.27100000000002,84882.586134784782,{"$f":"CA37+CA37*Inputs!$D$133+Inputs!$D$134","v":115921.70180922437},null,null,0,1,0,7.2622222222222197,383.27100000000002,70925.891760408267,{"$f":"CJ37+CJ37*Inputs!$D$133+Inputs!$D$134","v":99020.144921854415},null,null,9.3975723678592793,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN37-$CP$6)*$CP$7)*$L37,$CP$4+($CN37-$CP$6)*$CP$7)","v":30280.686936236565},{"$f":"CO37+CO37*Inputs!$D$133+Inputs!$D$134","v":49798.801879782477},null,null,9.3975723678592793,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS37-$CU$6)*$CU$7)*$L37,$CU$4+($CS37-$CU$6)*$CU$7)","v":36272.015001866086},{"$f":"CT37+CT37*Inputs!$D$133+Inputs!$D$134","v":57054.300167259833}]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'Base Sheet'!C24","v":618.66766666666672},{"$f":"(VLOOKUP($A38,Inputs!$AE$7:$AH$103,4))","v":206.22255555555557},null,1.04,null,{"$f":"'Comparative WCLI'!AI18","v":0.99},1,1.04,1.04,{"$f":"IF(Inputs!$D$45=1,F38,IF(Inputs!$D$45=2,G38,IF(Inputs!$D$45=3,H38,IF(Inputs!$D$45=4,I38,IF(Inputs!$D$45=5,J38,IF(Inputs!$D$45=6,K38,))))))","v":1.04},null,null,0,9,236.78100000000001,84691.934352694996,{"$f":"R38+R38*Inputs!$D$133+Inputs!$D$134","v":115690.82250111364},null,null,0,9,236.78100000000001,70641.689875633267,{"$f":"Y38+Y38*Inputs!$D$133+Inputs!$D$134","v":98675.976439391889},null,null,0.31503469827002201,0,11.423506242981,1.74982732542784,50120.551751916079,{"$f":"AG38+AG38*Inputs!$D$133+Inputs!$D$134","v":73824.878171570366},{"$f":"(AG38+Inputs!$D$67/Inputs!$D$68*Salaries!AG38)+((AG38+Inputs!$D$67/Inputs!$D$68*Salaries!AG38)*Inputs!$D$133)+Inputs!$D$134","v":75465.310284315521},null,null,null,null,40387.38940579685,{"$f":"AN38+AN38*Inputs!$D$133+Inputs!$D$134","v":62038.018570419983},null,null,15.941484300666,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR38-$AT$6)*$AT$7)*$L38,$AT$4+($AR38-$AT$6)*$AT$7)","v":39497.729200333713},{"$f":"AS38+AS38*Inputs!$D$133+Inputs!$D$134","v":60960.640061604128},null,null,15.941484300666,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW38-$AY$6)*$AY$7)*$L38,$AY$4+($AW38-$AY$6)*$AY$7)","v":36897.55631613583},{"$f":"AX38+AX38*Inputs!$D$133+Inputs!$D$134","v":57811.830698840487},null,null,15.941484300666,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB38-$BD$6)*$BD$7)*$L38,$BD$4+($BB38-$BD$6)*$BD$7)","v":28380.071873614565},{"$f":"BC38+BC38*Inputs!$D$133+Inputs!$D$134","v":47497.15703894724},null,null,0.15,14.15,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG38-$BJ$6)*$BJ$7+($BH38-$BJ$9)*$BJ$10)*$L38,$BJ$4+($BG38-$BJ$6)*$BJ$7+($BH38-$BJ$9)*$BJ$10)","v":22201.208845712987},{"$f":"BI38+BI38*Inputs!$D$133+Inputs!$D$134","v":40014.55391215843},null,null,0.54263570097951197,0.45736429902048797,0,5.74418579412293,621.79899999999998,107606.71318681461,{"$f":"BR38+BR38*Inputs!$D$133+Inputs!$D$134","v":143440.61966923249},null,null,0.54263570097951197,0.45736429902048797,0,5.74418579412293,621.79899999999998,86085.370549451691,{"$f":"CA38+CA38*Inputs!$D$133+Inputs!$D$134","v":117378.273735386},null,null,0.54263570097951197,0.45736429902048797,0,5.74418579412293,621.79899999999998,71022.278642418998,{"$f":"CJ38+CJ38*Inputs!$D$133+Inputs!$D$134","v":99136.869435969405},null,null,12.193710198803901,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN38-$CP$6)*$CP$7)*$L38,$CP$4+($CN38-$CP$6)*$CP$7)","v":32863.571454818397},{"$f":"CO38+CO38*Inputs!$D$133+Inputs!$D$134","v":52926.675031785075},null,null,12.193710198803901,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS38-$CU$6)*$CU$7)*$L38,$CU$4+($CS38-$CU$6)*$CU$7)","v":39094.552643073097},{"$f":"CT38+CT38*Inputs!$D$133+Inputs!$D$134","v":60472.393250761517}]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'Base Sheet'!C25","v":481.06433333333325},{"$f":"(VLOOKUP($A39,Inputs!$AE$7:$AH$103,4))","v":160.35477777777774},null,1.03,null,{"$f":"'Comparative WCLI'!AI19","v":0.99},1,1.03,1.03,{"$f":"IF(Inputs!$D$45=1,F39,IF(Inputs!$D$45=2,G39,IF(Inputs!$D$45=3,H39,IF(Inputs!$D$45=4,I39,IF(Inputs!$D$45=5,J39,IF(Inputs!$D$45=6,K39,))))))","v":1.03},null,null,0,5.5,147.11626999999999,80291.858676160933,{"$f":"R39+R39*Inputs!$D$133+Inputs!$D$134","v":110362.33085683089},null,null,0,5.5,147.11626999999999,66376.712703686309,{"$f":"Y39+Y39*Inputs!$D$133+Inputs!$D$134","v":93511.089084164123},null,null,0.41660594920509397,0,10.7688447285854,0.71655895356193,49483.763987838232,{"$f":"AG39+AG39*Inputs!$D$133+Inputs!$D$134","v":73053.728189272108},{"$f":"(AG39+Inputs!$D$67/Inputs!$D$68*Salaries!AG39)+((AG39+Inputs!$D$67/Inputs!$D$68*Salaries!AG39)*Inputs!$D$133)+Inputs!$D$134","v":74673.318410603781},null,null,0.70254957507082205,14.4611898016997,59343.842005140374,{"$f":"AN39+AN39*Inputs!$D$133+Inputs!$D$134","v":84994.282668224987},null,null,9.3435721925133706,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR39-$AT$6)*$AT$7)*$L39,$AT$4+($AR39-$AT$6)*$AT$7)","v":36390.17613249577},{"$f":"AS39+AS39*Inputs!$D$133+Inputs!$D$134","v":57197.393296452377},null,null,9.3435721925133706,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW39-$AY$6)*$AY$7)*$L39,$AY$4+($AW39-$AY$6)*$AY$7)","v":33815.004910645948},{"$f":"AX39+AX39*Inputs!$D$133+Inputs!$D$134","v":54078.860946792243},null,null,9.3435721925133706,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB39-$BD$6)*$BD$7)*$L39,$BD$4+($BB39-$BD$6)*$BD$7)","v":26011.275038440497},{"$f":"BC39+BC39*Inputs!$D$133+Inputs!$D$134","v":44628.544071551441},null,null,0.24032254305623499,5.9632655153930401,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG39-$BJ$6)*$BJ$7+($BH39-$BJ$9)*$BJ$10)*$L39,$BJ$4+($BG39-$BJ$6)*$BJ$7+($BH39-$BJ$9)*$BJ$10)","v":19850.146803817686},{"$f":"BI39+BI39*Inputs!$D$133+Inputs!$D$134","v":37167.417779423216},null,null,0,1,0,22.5,469.71499999999997,112951.89716187396,{"$f":"BR39+BR39*Inputs!$D$133+Inputs!$D$134","v":149913.63746302936},null,null,0,1,0,22.5,469.71499999999997,90361.517729499174,{"$f":"CA39+CA39*Inputs!$D$133+Inputs!$D$134","v":122556.6879704235},null,null,0,1,0,22.5,469.71499999999997,76719.236026559083,{"$f":"CJ39+CJ39*Inputs!$D$133+Inputs!$D$134","v":106035.88482816305},null,null,5.8036637390213297,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN39-$CP$6)*$CP$7)*$L39,$CP$4+($CN39-$CP$6)*$CP$7)","v":29443.052709323409},{"$f":"CO39+CO39*Inputs!$D$133+Inputs!$D$134","v":48784.426830990647},null,null,5.8036637390213297,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS39-$CU$6)*$CU$7)*$L39,$CU$4+($CS39-$CU$6)*$CU$7)","v":35614.12061692182},{"$f":"CT39+CT39*Inputs!$D$133+Inputs!$D$134","v":56257.590067092322}]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'Base Sheet'!C26","v":359.99166666666667},{"$f":"(VLOOKUP($A40,Inputs!$AE$7:$AH$103,4))","v":119.99722222222222},null,0.99,null,{"$f":"'Comparative WCLI'!AI20","v":0.99},1,0.99,1,{"$f":"IF(Inputs!$D$45=1,F40,IF(Inputs!$D$45=2,G40,IF(Inputs!$D$45=3,H40,IF(Inputs!$D$45=4,I40,IF(Inputs!$D$45=5,J40,IF(Inputs!$D$45=6,K40,))))))","v":1},null,null,0,0,127.87125,74221.588933573614,{"$f":"R40+R40*Inputs!$D$133+Inputs!$D$134","v":103011.23419855765},null,null,0,0,127.87125,60711.738474860409,{"$f":"Y40+Y40*Inputs!$D$133+Inputs!$D$134","v":86650.80529305595},null,null,0.31401537551744502,0,9.3839030159668795,2.0280898876404501,46552.950686078126,{"$f":"AG40+AG40*Inputs!$D$133+Inputs!$D$134","v":69504.513280840605},{"$f":"(AG40+Inputs!$D$67/Inputs!$D$68*Salaries!AG40)+((AG40+Inputs!$D$67/Inputs!$D$68*Salaries!AG40)*Inputs!$D$133)+Inputs!$D$134","v":71028.178774917382},null,null,0,9.5,44987.709004781136,{"$f":"AN40+AN40*Inputs!$D$133+Inputs!$D$134","v":67609.005604789956},null,null,10.2711427795874,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR40-$AT$6)*$AT$7)*$L40,$AT$4+($AR40-$AT$6)*$AT$7)","v":35702.583080468059},{"$f":"AS40+AS40*Inputs!$D$133+Inputs!$D$134","v":56364.718110446818},null,null,10.2711427795874,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW40-$AY$6)*$AY$7)*$L40,$AY$4+($AW40-$AY$6)*$AY$7)","v":33202.416845662403},{"$f":"AX40+AX40*Inputs!$D$133+Inputs!$D$134","v":53337.016800097168},null,null,10.2711427795874,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB40-$BD$6)*$BD$7)*$L40,$BD$4+($BB40-$BD$6)*$BD$7)","v":25539.737621065815},{"$f":"BC40+BC40*Inputs!$D$133+Inputs!$D$134","v":44057.512259110699},null,null,7.4121135112240596E-2,4.5169927996611596,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG40-$BJ$6)*$BJ$7+($BH40-$BJ$9)*$BJ$10)*$L40,$BJ$4+($BG40-$BJ$6)*$BJ$7+($BH40-$BJ$9)*$BJ$10)","v":18541.638231589142},{"$f":"BI40+BI40*Inputs!$D$133+Inputs!$D$134","v":35582.813898454449},null,null,0,0.5,0,13,335.887,94653.626768790331,{"$f":"BR40+BR40*Inputs!$D$133+Inputs!$D$134","v":127754.43201700509},null,null,0,0.5,0,13,335.887,75722.901415032262,{"$f":"CA40+CA40*Inputs!$D$133+Inputs!$D$134","v":104829.32361360407},null,null,0,0.5,0,13,335.887,59476.285860717631,{"$f":"CJ40+CJ40*Inputs!$D$133+Inputs!$D$134","v":85154.672177329048},null,null,7.3381487664626199,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN40-$CP$6)*$CP$7)*$L40,$CP$4+($CN40-$CP$6)*$CP$7)","v":29309.284232303915},{"$f":"CO40+CO40*Inputs!$D$133+Inputs!$D$134","v":48622.433205320041},null,null,7.3381487664626199,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS40-$CU$6)*$CU$7)*$L40,$CU$4+($CS40-$CU$6)*$CU$7)","v":35300.612297933432},{"$f":"CT40+CT40*Inputs!$D$133+Inputs!$D$134","v":55877.931492797383}]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'Base Sheet'!C27","v":2604.2783333333332},{"$f":"(VLOOKUP($A41,Inputs!$AE$7:$AH$103,4))","v":434.04638888888888},null,1,null,{"$f":"'Comparative WCLI'!AI21","v":0.99},1,1,1,{"$f":"IF(Inputs!$D$45=1,F41,IF(Inputs!$D$45=2,G41,IF(Inputs!$D$45=3,H41,IF(Inputs!$D$45=4,I41,IF(Inputs!$D$45=5,J41,IF(Inputs!$D$45=6,K41,))))))","v":1},null,null,0,5.6666666666666696,490.57666666666699,82967.338594671062,{"$f":"R41+R41*Inputs!$D$133+Inputs!$D$134","v":113602.33703814665},null,null,0,5.6666666666666696,490.57666666666699,69457.488135957858,{"$f":"Y41+Y41*Inputs!$D$133+Inputs!$D$134","v":97241.908132644967},null,null,0.32894907598006701,8.9198216410304298E-3,11.9624934728536,2.4893789538503102,49002.227356554817,{"$f":"AG41+AG41*Inputs!$D$133+Inputs!$D$134","v":72470.587328787879},{"$f":"(AG41+Inputs!$D$67/Inputs!$D$68*Salaries!AG41)+((AG41+Inputs!$D$67/Inputs!$D$68*Salaries!AG41)*Inputs!$D$133)+Inputs!$D$134","v":74074.4169863227},null,null,0.25,8.9049999999999994,47952.247107097421,{"$f":"AN41+AN41*Inputs!$D$133+Inputs!$D$134","v":71199.061246694968},null,null,13.440293789372101,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR41-$AT$6)*$AT$7)*$L41,$AT$4+($AR41-$AT$6)*$AT$7)","v":36974.639832882138},{"$f":"AS41+AS41*Inputs!$D$133+Inputs!$D$134","v":57905.178837620268},null,null,13.440293789372101,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW41-$AY$6)*$AY$7)*$L41,$AY$4+($AW41-$AY$6)*$AY$7)","v":34474.473598076474},{"$f":"AX41+AX41*Inputs!$D$133+Inputs!$D$134","v":54877.47752727061},null,null,13.440293789372101,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB41-$BD$6)*$BD$7)*$L41,$BD$4+($BB41-$BD$6)*$BD$7)","v":26517.137159643862},{"$f":"BC41+BC41*Inputs!$D$133+Inputs!$D$134","v":45241.143100328714},null,null,2.7428900335020701E-2,6.0682587776908701,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG41-$BJ$6)*$BJ$7+($BH41-$BJ$9)*$BJ$10)*$L41,$BJ$4+($BG41-$BJ$6)*$BJ$7+($BH41-$BJ$9)*$BJ$10)","v":18875.824405223622},{"$f":"BI41+BI41*Inputs!$D$133+Inputs!$D$134","v":35987.513354725801},null,null,0.33333333333333298,0,0.66666666666666696,3.3,2542.7199999999998,115636.27943473656,{"$f":"BR41+BR41*Inputs!$D$133+Inputs!$D$134","v":153164.42439546599},null,null,0.33333333333333298,0,0.66666666666666696,3.3,2542.7199999999998,92509.023547789257,{"$f":"CA41+CA41*Inputs!$D$133+Inputs!$D$134","v":125157.31751637279},null,null,0.33333333333333298,0,0.66666666666666696,3.3,2542.7199999999998,80458.938526663842,{"$f":"CJ41+CJ41*Inputs!$D$133+Inputs!$D$134","v":110564.66455578992},null,null,8.8313836858005992,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN41-$CP$6)*$CP$7)*$L41,$CP$4+($CN41-$CP$6)*$CP$7)","v":30013.623270308453},{"$f":"CO41+CO41*Inputs!$D$133+Inputs!$D$134","v":49475.387780343539},null,null,8.8313836858005992,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS41-$CU$6)*$CU$7)*$L41,$CU$4+($CS41-$CU$6)*$CU$7)","v":36004.951335937978},{"$f":"CT41+CT41*Inputs!$D$133+Inputs!$D$134","v":56730.886067820888}]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"'Base Sheet'!C28","v":433.24199999999996},{"$f":"(VLOOKUP($A42,Inputs!$AE$7:$AH$103,4))","v":216.62099999999998},null,1.02,null,{"$f":"'Comparative WCLI'!AI22","v":0.99},1,1.02,1.02,{"$f":"IF(Inputs!$D$45=1,F42,IF(Inputs!$D$45=2,G42,IF(Inputs!$D$45=3,H42,IF(Inputs!$D$45=4,I42,IF(Inputs!$D$45=5,J42,IF(Inputs!$D$45=6,K42,))))))","v":1.02},null,null,0,3.6666666666666701,251.618666666667,79860.690309204874,{"$f":"R42+R42*Inputs!$D$133+Inputs!$D$134","v":109840.1859644471},null,null,0,3.6666666666666701,251.618666666667,66080.6428413174,{"$f":"Y42+Y42*Inputs!$D$133+Inputs!$D$134","v":93152.548480835365},null,null,0.26,0,12.51,2.2759999999999998,49852.201188432846,{"$f":"AG42+AG42*Inputs!$D$133+Inputs!$D$134","v":73499.905639192177},{"$f":"(AG42+Inputs!$D$67/Inputs!$D$68*Salaries!AG42)+((AG42+Inputs!$D$67/Inputs!$D$68*Salaries!AG42)*Inputs!$D$133)+Inputs!$D$134","v":75131.554710521683},null,null,null,null,39610.708840300751,{"$f":"AN42+AN42*Inputs!$D$133+Inputs!$D$134","v":61097.458405604208},null,null,9.0787685774946905,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR42-$AT$6)*$AT$7)*$L42,$AT$4+($AR42-$AT$6)*$AT$7)","v":35928.458885671957},{"$f":"AS42+AS42*Inputs!$D$133+Inputs!$D$134","v":56638.253710548735},null,null,9.0787685774946905,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW42-$AY$6)*$AY$7)*$L42,$AY$4+($AW42-$AY$6)*$AY$7)","v":33378.289326170176},{"$f":"AX42+AX42*Inputs!$D$133+Inputs!$D$134","v":53549.998373992079},null,null,9.0787685774946905,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB42-$BD$6)*$BD$7)*$L42,$BD$4+($BB42-$BD$6)*$BD$7)","v":25675.436800203832},{"$f":"BC42+BC42*Inputs!$D$133+Inputs!$D$134","v":44221.843965046835},null,null,0.23125000000000001,9.3634218750000002,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG42-$BJ$6)*$BJ$7+($BH42-$BJ$9)*$BJ$10)*$L42,$BJ$4+($BG42-$BJ$6)*$BJ$7+($BH42-$BJ$9)*$BJ$10)","v":20594.52605551992},{"$f":"BI42+BI42*Inputs!$D$133+Inputs!$D$134","v":38068.861053234621},null,null,0.5,0.5,0,1.5,394.01799999999997,103924.35560729419,{"$f":"BR42+BR42*Inputs!$D$133+Inputs!$D$134","v":138981.28464043327},null,null,0.5,0.5,0,1.5,394.01799999999997,83139.484485835361,{"$f":"CA42+CA42*Inputs!$D$133+Inputs!$D$134","v":113810.80571234661},null,null,0.5,0.5,0,1.5,394.01799999999997,68043.467881060031,{"$f":"CJ42+CJ42*Inputs!$D$133+Inputs!$D$134","v":95529.529603963703},null,null,17.309999999999999,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN42-$CP$6)*$CP$7)*$L42,$CP$4+($CN42-$CP$6)*$CP$7)","v":34693.13121878275},{"$f":"CO42+CO42*Inputs!$D$133+Inputs!$D$134","v":55142.271905945912},null,null,17.309999999999999,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS42-$CU$6)*$CU$7)*$L42,$CU$4+($CS42-$CU$6)*$CU$7)","v":40804.285845724859},{"$f":"CT42+CT42*Inputs!$D$133+Inputs!$D$134","v":62542.880159172804}]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'Base Sheet'!C29","v":1729.9536666666665},{"$f":"(VLOOKUP($A43,Inputs!$AE$7:$AH$103,4))","v":157.26851515151515},null,0.95,null,{"$f":"'Comparative WCLI'!AI23","v":0.91},1,0.95,1,{"$f":"IF(Inputs!$D$45=1,F43,IF(Inputs!$D$45=2,G43,IF(Inputs!$D$45=3,H43,IF(Inputs!$D$45=4,I43,IF(Inputs!$D$45=5,J43,IF(Inputs!$D$45=6,K43,))))))","v":1},null,null,0,9,224.32485555555601,81256.507407552199,{"$f":"R43+R43*Inputs!$D$133+Inputs!$D$134","v":111530.52047054571},null,null,0,9,224.32485555555601,67746.656948838994,{"$f":"Y43+Y43*Inputs!$D$133+Inputs!$D$134","v":95170.091565044015},null,null,0.37599821180190002,5.1861893851150101E-3,13.5496831756905,2.4489684150694102,50547.448922983873,{"$f":"AG43+AG43*Inputs!$D$133+Inputs!$D$134","v":74341.850645733473},{"$f":"(AG43+Inputs!$D$67/Inputs!$D$68*Salaries!AG43)+((AG43+Inputs!$D$67/Inputs!$D$68*Salaries!AG43)*Inputs!$D$133)+Inputs!$D$134","v":75996.254987510052},null,null,0.33333333333333298,6.6666666666666696,47619.004507257021,{"$f":"AN43+AN43*Inputs!$D$133+Inputs!$D$134","v":70795.504458288255},null,null,10.7871102707978,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR43-$AT$6)*$AT$7)*$L43,$AT$4+($AR43-$AT$6)*$AT$7)","v":35909.685843698309},{"$f":"AS43+AS43*Inputs!$D$133+Inputs!$D$134","v":56615.519556718653},null,null,10.7871102707978,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW43-$AY$6)*$AY$7)*$L43,$AY$4+($AW43-$AY$6)*$AY$7)","v":33409.519608892646},{"$f":"AX43+AX43*Inputs!$D$133+Inputs!$D$134","v":53587.818246368995},null,null,10.7871102707978,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB43-$BD$6)*$BD$7)*$L43,$BD$4+($BB43-$BD$6)*$BD$7)","v":25698.867427841597},{"$f":"BC43+BC43*Inputs!$D$133+Inputs!$D$134","v":44250.218455116177},null,null,0.159426906395606,7.5831278449908002,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG43-$BJ$6)*$BJ$7+($BH43-$BJ$9)*$BJ$10)*$L43,$BJ$4+($BG43-$BJ$6)*$BJ$7+($BH43-$BJ$9)*$BJ$10)","v":19556.77860672896},{"$f":"BI43+BI43*Inputs!$D$133+Inputs!$D$134","v":36812.148892748766},null,null,0.66666666666666696,0.33333333333333298,0,4.3133333333333299,1700.6890000000001,106914.59562839649,{"$f":"BR43+BR43*Inputs!$D$133+Inputs!$D$134","v":142602.46530598815},null,null,0.66666666666666696,0.33333333333333298,0,4.3133333333333299,1700.6890000000001,85531.676502717193,{"$f":"CA43+CA43*Inputs!$D$133+Inputs!$D$134","v":116707.75024479053},null,null,0.66666666666666696,0.33333333333333298,0,4.3133333333333299,1700.6890000000001,71737.254720323792,{"$f":"CJ43+CJ43*Inputs!$D$133+Inputs!$D$134","v":100002.70546631211},null,null,7.6672667220223296,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN43-$CP$6)*$CP$7)*$L43,$CP$4+($CN43-$CP$6)*$CP$7)","v":29464.524791714164},{"$f":"CO43+CO43*Inputs!$D$133+Inputs!$D$134","v":48810.429522765851},null,null,7.6672667220223296,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS43-$CU$6)*$CU$7)*$L43,$CU$4+($CS43-$CU$6)*$CU$7)","v":35455.852857343685},{"$f":"CT43+CT43*Inputs!$D$133+Inputs!$D$134","v":56065.9278102432}]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'Base Sheet'!C30","v":639.09333333333336},{"$f":"(VLOOKUP($A44,Inputs!$AE$7:$AH$103,4))","v":213.03111111111113},null,1,null,{"$f":"'Comparative WCLI'!AI24","v":0.91},1,1,1,{"$f":"IF(Inputs!$D$45=1,F44,IF(Inputs!$D$45=2,G44,IF(Inputs!$D$45=3,H44,IF(Inputs!$D$45=4,I44,IF(Inputs!$D$45=5,J44,IF(Inputs!$D$45=6,K44,))))))","v":1},null,null,0,2,213.12,76697.053489651909,{"$f":"R44+R44*Inputs!$D$133+Inputs!$D$134","v":106009.02177596846},null,null,0,2,213.12,63187.203030938705,{"$f":"Y44+Y44*Inputs!$D$133+Inputs!$D$134","v":89648.592870466775},null,null,0.502150378169954,0,9.5559083493993793,2.5409135399673701,47947.286733399254,{"$f":"AG44+AG44*Inputs!$D$133+Inputs!$D$134","v":71193.05423414649},{"$f":"(AG44+Inputs!$D$67/Inputs!$D$68*Salaries!AG44)+((AG44+Inputs!$D$67/Inputs!$D$68*Salaries!AG44)*Inputs!$D$133)+Inputs!$D$134","v":72762.355970204517},null,null,0,7.61,43763.450417448978,{"$f":"AN44+AN44*Inputs!$D$133+Inputs!$D$134","v":66126.428455530709},null,null,8.8270013260087108,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR44-$AT$6)*$AT$7)*$L44,$AT$4+($AR44-$AT$6)*$AT$7)","v":35122.923139432103},{"$f":"AS44+AS44*Inputs!$D$133+Inputs!$D$134","v":55662.749921852279},null,null,8.8270013260087108,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW44-$AY$6)*$AY$7)*$L44,$AY$4+($AW44-$AY$6)*$AY$7)","v":32622.75690462644},{"$f":"AX44+AX44*Inputs!$D$133+Inputs!$D$134","v":52635.048611502614},null,null,8.8270013260087108,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB44-$BD$6)*$BD$7)*$L44,$BD$4+($BB44-$BD$6)*$BD$7)","v":25094.349191795245},{"$f":"BC44+BC44*Inputs!$D$133+Inputs!$D$134","v":43518.146871264042},null,null,2.7209814407046201E-2,5.1665130544196298,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG44-$BJ$6)*$BJ$7+($BH44-$BJ$9)*$BJ$10)*$L44,$BJ$4+($BG44-$BJ$6)*$BJ$7+($BH44-$BJ$9)*$BJ$10)","v":18626.930281463588},{"$f":"BI44+BI44*Inputs!$D$133+Inputs!$D$134","v":35686.102570852403},null,null,0,1,0,1.5,639.36,105963.01383969006,{"$f":"BR44+BR44*Inputs!$D$133+Inputs!$D$134","v":141450.09975986468},null,null,0,1,0,1.5,639.36,84770.411071752053,{"$f":"CA44+CA44*Inputs!$D$133+Inputs!$D$134","v":115785.85780789173},null,null,0,1,0,1.5,639.36,70785.672931617359,{"$f":"CJ44+CJ44*Inputs!$D$133+Inputs!$D$134","v":98850.33992018862},null,null,8.4288377680875701,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN44-$CP$6)*$CP$7)*$L44,$CP$4+($CN44-$CP$6)*$CP$7)","v":29823.747718402428},{"$f":"CO44+CO44*Inputs!$D$133+Inputs!$D$134","v":49245.44848698534},null,null,8.4288377680875701,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS44-$CU$6)*$CU$7)*$L44,$CU$4+($CS44-$CU$6)*$CU$7)","v":35815.075784031949},{"$f":"CT44+CT44*Inputs!$D$133+Inputs!$D$134","v":56500.946774462689}]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'Base Sheet'!C31","v":1277.2206666666666},{"$f":"(VLOOKUP($A45,Inputs!$AE$7:$AH$103,4))","v":255.44413333333333},null,1.02,null,{"$f":"'Comparative WCLI'!AI25","v":0.99},1,1.02,1.02,{"$f":"IF(Inputs!$D$45=1,F45,IF(Inputs!$D$45=2,G45,IF(Inputs!$D$45=3,H45,IF(Inputs!$D$45=4,I45,IF(Inputs!$D$45=5,J45,IF(Inputs!$D$45=6,K45,))))))","v":1.02},null,null,0,3.5,255.81960000000001,79815.098273698706,{"$f":"R45+R45*Inputs!$D$133+Inputs!$D$134","v":109784.97400944913},null,null,0,3.5,255.81960000000001,66035.050805811232,{"$f":"Y45+Y45*Inputs!$D$133+Inputs!$D$134","v":93097.336525837396},null,null,0.50205301956456605,0,12.1820708400841,1.9680694577973199,51004.065155769851,{"$f":"AG45+AG45*Inputs!$D$133+Inputs!$D$134","v":74894.812903637285},{"$f":"(AG45+Inputs!$D$67/Inputs!$D$68*Salaries!AG45)+((AG45+Inputs!$D$67/Inputs!$D$68*Salaries!AG45)*Inputs!$D$133)+Inputs!$D$134","v":76564.162171303164},null,null,0,8.2974999999999994,45092.958227050171,{"$f":"AN45+AN45*Inputs!$D$133+Inputs!$D$134","v":67736.462412957757},null,null,8.3166082196864295,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR45-$AT$6)*$AT$7)*$L45,$AT$4+($AR45-$AT$6)*$AT$7)","v":35616.419020386093},{"$f":"AS45+AS45*Inputs!$D$133+Inputs!$D$134","v":56260.373433687557},null,null,8.3166082196864295,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW45-$AY$6)*$AY$7)*$L45,$AY$4+($AW45-$AY$6)*$AY$7)","v":33066.249460884319},{"$f":"AX45+AX45*Inputs!$D$133+Inputs!$D$134","v":53172.118097130908},null,null,8.3166082196864295,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB45-$BD$6)*$BD$7)*$L45,$BD$4+($BB45-$BD$6)*$BD$7)","v":25435.677355690401},{"$f":"BC45+BC45*Inputs!$D$133+Inputs!$D$134","v":43931.495277741073},null,null,0.25841049571229602,4.7725398841953499,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG45-$BJ$6)*$BJ$7+($BH45-$BJ$9)*$BJ$10)*$L45,$BJ$4+($BG45-$BJ$6)*$BJ$7+($BH45-$BJ$9)*$BJ$10)","v":19359.625597681083},{"$f":"BI45+BI45*Inputs!$D$133+Inputs!$D$134","v":36573.396598791791},null,null,0,0.33333333333333298,0.66666666666666696,10.3333333333333,1279.098,116149.35370408755,{"$f":"BR45+BR45*Inputs!$D$133+Inputs!$D$134","v":153785.75733565004},null,null,0,0.33333333333333298,0.66666666666666696,10.3333333333333,1279.098,92919.482963270042,{"$f":"CA45+CA45*Inputs!$D$133+Inputs!$D$134","v":125654.38386852002},null,null,0,0.33333333333333298,0.66666666666666696,10.3333333333333,1279.098,80268.465977853382,{"$f":"CJ45+CJ45*Inputs!$D$133+Inputs!$D$134","v":110334.00229918044},null,null,6.7240917019686002,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN45-$CP$6)*$CP$7)*$L45,$CP$4+($CN45-$CP$6)*$CP$7)","v":29600.034521210047},{"$f":"CO45+CO45*Inputs!$D$133+Inputs!$D$134","v":48974.531805185368},null,null,6.7240917019686002,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS45-$CU$6)*$CU$7)*$L45,$CU$4+($CS45-$CU$6)*$CU$7)","v":35711.18914815216},{"$f":"CT45+CT45*Inputs!$D$133+Inputs!$D$134","v":56375.140058412268}]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'Base Sheet'!C32","v":13691.801999999998},{"$f":"(VLOOKUP($A46,Inputs!$AE$7:$AH$103,4))","v":391.19434285714277},null,1.06,null,{"$f":"'Comparative WCLI'!AI26","v":0.97},1,1.06,1.06,{"$f":"IF(Inputs!$D$45=1,F46,IF(Inputs!$D$45=2,G46,IF(Inputs!$D$45=3,H46,IF(Inputs!$D$45=4,I46,IF(Inputs!$D$45=5,J46,IF(Inputs!$D$45=6,K46,))))))","v":1.06},null,null,0.104166666666667,8.265625,596.39542083333299,92204.085953414731,{"$f":"R46+R46*Inputs!$D$133+Inputs!$D$134","v":124788.03808958524},null,null,0.104166666666667,8.265625,596.39542083333299,77883.644467178732,{"$f":"Y46+Y46*Inputs!$D$133+Inputs!$D$134","v":107445.98344975345},null,null,0.59332933706882696,1.6407282880889999E-2,11.4311630774321,1.68447075557009,53095.360619886953,{"$f":"AG46+AG46*Inputs!$D$133+Inputs!$D$134","v":77427.371710683103},{"$f":"(AG46+Inputs!$D$67/Inputs!$D$68*Salaries!AG46)+((AG46+Inputs!$D$67/Inputs!$D$68*Salaries!AG46)*Inputs!$D$133)+Inputs!$D$134","v":79165.168513674536},null,null,0,5.35666666666667,44842.070963944359,{"$f":"AN46+AN46*Inputs!$D$133+Inputs!$D$134","v":67432.637937336622},null,null,10.118555674160399,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR46-$AT$6)*$AT$7)*$L46,$AT$4+($AR46-$AT$6)*$AT$7)","v":37779.816758415567},{"$f":"AS46+AS46*Inputs!$D$133+Inputs!$D$134","v":58880.248094441253},null,null,10.118555674160399,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW46-$AY$6)*$AY$7)*$L46,$AY$4+($AW46-$AY$6)*$AY$7)","v":35129.640549521573},{"$f":"AX46+AX46*Inputs!$D$133+Inputs!$D$134","v":55670.884705470628},null,null,10.118555674160399,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB46-$BD$6)*$BD$7)*$L46,$BD$4+($BB46-$BD$6)*$BD$7)","v":27022.238840274633},{"$f":"BC46+BC46*Inputs!$D$133+Inputs!$D$134","v":45852.821235572585},null,null,1.46460480782966E-2,6.8184653328479703,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG46-$BJ$6)*$BJ$7+($BH46-$BJ$9)*$BJ$10)*$L46,$BJ$4+($BG46-$BJ$6)*$BJ$7+($BH46-$BJ$9)*$BJ$10)","v":20200.424014687389},{"$f":"BI46+BI46*Inputs!$D$133+Inputs!$D$134","v":37591.603481786427},null,null,0.2,0.2,0.6,9.8000000000000007,13264.824000000001,171971.47298529049,{"$f":"BR46+BR46*Inputs!$D$133+Inputs!$D$134","v":221386.34378518676},null,null,0.2,0.2,0.6,9.8000000000000007,13264.824000000001,137577.17838823239,{"$f":"CA46+CA46*Inputs!$D$133+Inputs!$D$134","v":179734.8530281494},null,null,0.2,0.2,0.6,9.8000000000000007,13264.824000000001,134683.49162273345,{"$f":"CJ46+CJ46*Inputs!$D$133+Inputs!$D$134","v":176230.59835513018},null,null,10.3903363256911,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN46-$CP$6)*$CP$7)*$L46,$CP$4+($CN46-$CP$6)*$CP$7)","v":32593.898111408871},{"$f":"CO46+CO46*Inputs!$D$133+Inputs!$D$134","v":52600.10061291614},null,null,10.3903363256911,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS46-$CU$6)*$CU$7)*$L46,$CU$4+($CS46-$CU$6)*$CU$7)","v":38944.705860976159},{"$f":"CT46+CT46*Inputs!$D$133+Inputs!$D$134","v":60290.928797642126}]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'Base Sheet'!C33","v":967.20299999999997},{"$f":"(VLOOKUP($A47,Inputs!$AE$7:$AH$103,4))","v":161.20050000000001},null,0.95,null,{"$f":"'Comparative WCLI'!AI27","v":0.97},1,0.97,1,{"$f":"IF(Inputs!$D$45=1,F47,IF(Inputs!$D$45=2,G47,IF(Inputs!$D$45=3,H47,IF(Inputs!$D$45=4,I47,IF(Inputs!$D$45=5,J47,IF(Inputs!$D$45=6,K47,))))))","v":1},null,null,0.105263157894737,4.2236842105263204,166.770105263158,78312.970338547661,{"$f":"R47+R47*Inputs!$D$133+Inputs!$D$134","v":107965.89707998121},null,null,0.105263157894737,4.2236842105263204,166.770105263158,64803.119879834463,{"$f":"Y47+Y47*Inputs!$D$133+Inputs!$D$134","v":91605.468174479538},null,null,0.47951629056483402,4.5656465739926898E-3,11.074373186490901,1.9206470850711601,48997.669386103007,{"$f":"AG47+AG47*Inputs!$D$133+Inputs!$D$134","v":72465.067626570744},{"$f":"(AG47+Inputs!$D$67/Inputs!$D$68*Salaries!AG47)+((AG47+Inputs!$D$67/Inputs!$D$68*Salaries!AG47)*Inputs!$D$133)+Inputs!$D$134","v":74068.748102964542},null,null,0.57894736842105299,4.9210526315789496,49779.454515978025,{"$f":"AN47+AN47*Inputs!$D$133+Inputs!$D$134","v":73411.809418849385},null,null,11.2325672928357,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR47-$AT$6)*$AT$7)*$L47,$AT$4+($AR47-$AT$6)*$AT$7)","v":36088.486604862439},{"$f":"AS47+AS47*Inputs!$D$133+Inputs!$D$134","v":56832.047278488411},null,null,11.2325672928357,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW47-$AY$6)*$AY$7)*$L47,$AY$4+($AW47-$AY$6)*$AY$7)","v":33588.320370056776},{"$f":"AX47+AX47*Inputs!$D$133+Inputs!$D$134","v":53804.345968138754},null,null,11.2325672928357,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB47-$BD$6)*$BD$7)*$L47,$BD$4+($BB47-$BD$6)*$BD$7)","v":25836.25106353833},{"$f":"BC47+BC47*Inputs!$D$133+Inputs!$D$134","v":44416.590037944916},null,null,0,6.6183380565138803,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG47-$BJ$6)*$BJ$7+($BH47-$BJ$9)*$BJ$10)*$L47,$BJ$4+($BG47-$BJ$6)*$BJ$7+($BH47-$BJ$9)*$BJ$10)","v":18972.618790312932},{"$f":"BI47+BI47*Inputs!$D$133+Inputs!$D$134","v":36104.731355068958},null,null,0,1,0,11.755000000000001,923.23599999999999,109300.30501782912,{"$f":"BR47+BR47*Inputs!$D$133+Inputs!$D$134","v":145491.55937659106},null,null,0,1,0,11.755000000000001,923.23599999999999,87440.244014263299,{"$f":"CA47+CA47*Inputs!$D$133+Inputs!$D$134","v":119019.02550127286},null,null,0,1,0,11.755000000000001,923.23599999999999,74122.964109756416,{"$f":"CJ47+CJ47*Inputs!$D$133+Inputs!$D$134","v":102891.79953691502},null,null,7.9854535542956802,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN47-$CP$6)*$CP$7)*$L47,$CP$4+($CN47-$CP$6)*$CP$7)","v":29614.609285752438},{"$f":"CO47+CO47*Inputs!$D$133+Inputs!$D$134","v":48992.181845046201},null,null,7.9854535542956802,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS47-$CU$6)*$CU$7)*$L47,$CU$4+($CS47-$CU$6)*$CU$7)","v":35605.937351381959},{"$f":"CT47+CT47*Inputs!$D$133+Inputs!$D$134","v":56247.68013252355}]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'Base Sheet'!C34","v":619.66800000000001},{"$f":"(VLOOKUP($A48,Inputs!$AE$7:$AH$103,4))","v":154.917},null,0.97,null,{"$f":"'Comparative WCLI'!AI28","v":0.98},1,0.98,1,{"$f":"IF(Inputs!$D$45=1,F48,IF(Inputs!$D$45=2,G48,IF(Inputs!$D$45=3,H48,IF(Inputs!$D$45=4,I48,IF(Inputs!$D$45=5,J48,IF(Inputs!$D$45=6,K48,))))))","v":1},null,null,0,4.4285714285714297,170.234571428571,77610.346347530111,{"$f":"R48+R48*Inputs!$D$133+Inputs!$D$134","v":107115.01942685897},null,null,0,4.4285714285714297,170.234571428571,64100.495888816906,{"$f":"Y48+Y48*Inputs!$D$133+Inputs!$D$134","v":90754.59052135727},null,null,0.28695652173913,0,9.9612173913043502,1.9913043478260899,46860.320757104833,{"$f":"AG48+AG48*Inputs!$D$133+Inputs!$D$134","v":69876.73843685395},{"$f":"(AG48+Inputs!$D$67/Inputs!$D$68*Salaries!AG48)+((AG48+Inputs!$D$67/Inputs!$D$68*Salaries!AG48)*Inputs!$D$133)+Inputs!$D$134","v":71410.46407028244},null,null,0,2.1800000000000002,40246.136063367689,{"$f":"AN48+AN48*Inputs!$D$133+Inputs!$D$134","v":61866.960772738268},null,null,8.9698999946233702,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR48-$AT$6)*$AT$7)*$L48,$AT$4+($AR48-$AT$6)*$AT$7)","v":35180.280840520194},{"$f":"AS48+AS48*Inputs!$D$133+Inputs!$D$134","v":55732.210097869953},null,null,8.9698999946233702,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW48-$AY$6)*$AY$7)*$L48,$AY$4+($AW48-$AY$6)*$AY$7)","v":32680.114605714534},{"$f":"AX48+AX48*Inputs!$D$133+Inputs!$D$134","v":52704.508787520303},null,null,8.9698999946233702,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB48-$BD$6)*$BD$7)*$L48,$BD$4+($BB48-$BD$6)*$BD$7)","v":25138.420645738639},{"$f":"BC48+BC48*Inputs!$D$133+Inputs!$D$134","v":43571.517401989491},null,null,0.24683828721833501,4.9144154843679804,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG48-$BJ$6)*$BJ$7+($BH48-$BJ$9)*$BJ$10)*$L48,$BJ$4+($BG48-$BJ$6)*$BJ$7+($BH48-$BJ$9)*$BJ$10)","v":18996.009278369322},{"$f":"BI48+BI48*Inputs!$D$133+Inputs!$D$134","v":36133.057236105247},null,null,0,1,0,6,604.43200000000002,106761.60829243789,{"$f":"BR48+BR48*Inputs!$D$133+Inputs!$D$134","v":142417.1976421423},null,null,0,1,0,6,604.43200000000002,85409.286633950309,{"$f":"CA48+CA48*Inputs!$D$133+Inputs!$D$134","v":116559.53611371382},null,null,0,1,0,6,604.43200000000002,71584.267384365186,{"$f":"CJ48+CJ48*Inputs!$D$133+Inputs!$D$134","v":99817.437802466244},null,null,11.561497909656399,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN48-$CP$6)*$CP$7)*$L48,$CP$4+($CN48-$CP$6)*$CP$7)","v":31301.381814640932},{"$f":"CO48+CO48*Inputs!$D$133+Inputs!$D$134","v":51034.863377530171},null,null,11.561497909656399,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS48-$CU$6)*$CU$7)*$L48,$CU$4+($CS48-$CU$6)*$CU$7)","v":37292.709880270457},{"$f":"CT48+CT48*Inputs!$D$133+Inputs!$D$134","v":58290.36166500752}]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'Base Sheet'!C35","v":2629.3363333333332},{"$f":"(VLOOKUP($A49,Inputs!$AE$7:$AH$103,4))","v":292.14848148148144},null,0.98,null,{"$f":"'Comparative WCLI'!AI29","v":0.98},1,0.98,1,{"$f":"IF(Inputs!$D$45=1,F49,IF(Inputs!$D$45=2,G49,IF(Inputs!$D$45=3,H49,IF(Inputs!$D$45=4,I49,IF(Inputs!$D$45=5,J49,IF(Inputs!$D$45=6,K49,))))))","v":1},null,null,9.0909090909090898E-2,9.8181818181818201,370.235954545455,84617.1112832246,{"$f":"R49+R49*Inputs!$D$133+Inputs!$D$134","v":115600.21176398499},null,null,9.0909090909090898E-2,9.8181818181818201,370.235954545455,71107.260824511395,{"$f":"Y49+Y49*Inputs!$D$133+Inputs!$D$134","v":99239.782858483304},null,null,0.28504030780505701,1.3649688530597301E-2,12.3123071637963,2.4617561377794099,49083.052971624427,{"$f":"AG49+AG49*Inputs!$D$133+Inputs!$D$134","v":72568.467148637181},{"$f":"(AG49+Inputs!$D$67/Inputs!$D$68*Salaries!AG49)+((AG49+Inputs!$D$67/Inputs!$D$68*Salaries!AG49)*Inputs!$D$133)+Inputs!$D$134","v":74174.942206708452},null,null,0.66666666666666696,1.6666666666666701,48846.828966054069,{"$f":"AN49+AN49*Inputs!$D$133+Inputs!$D$134","v":72282.399877891468},null,null,9.7135807135378105,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR49-$AT$6)*$AT$7)*$L49,$AT$4+($AR49-$AT$6)*$AT$7)","v":35478.784785966309},{"$f":"AS49+AS49*Inputs!$D$133+Inputs!$D$134","v":56093.698375805201},null,null,9.7135807135378105,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW49-$AY$6)*$AY$7)*$L49,$AY$4+($AW49-$AY$6)*$AY$7)","v":32978.618551160645},{"$f":"AX49+AX49*Inputs!$D$133+Inputs!$D$134","v":53065.997065455544},null,null,9.7135807135378105,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB49-$BD$6)*$BD$7)*$L49,$BD$4+($BB49-$BD$6)*$BD$7)","v":25367.779609471247},{"$f":"BC49+BC49*Inputs!$D$133+Inputs!$D$134","v":43849.271107069682},null,null,0.151062767079194,6.8423099922304198,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG49-$BJ$6)*$BJ$7+($BH49-$BJ$9)*$BJ$10)*$L49,$BJ$4+($BG49-$BJ$6)*$BJ$7+($BH49-$BJ$9)*$BJ$10)","v":19335.961217710228},{"$f":"BI49+BI49*Inputs!$D$133+Inputs!$D$134","v":36544.739034647086},null,null,0.33333333333333298,0.33333333333333298,0.33333333333333298,8.5,2543.3449999999998,115038.02225079355,{"$f":"BR49+BR49*Inputs!$D$133+Inputs!$D$134","v":152439.93494571099},null,null,0.33333333333333298,0.33333333333333298,0.33333333333333298,8.5,2543.3449999999998,92030.417800634852,{"$f":"CA49+CA49*Inputs!$D$133+Inputs!$D$134","v":124577.7259565688},null,null,0.33333333333333298,0.33333333333333298,0.33333333333333298,8.5,2543.3449999999998,79860.681342720854,{"$f":"CJ49+CJ49*Inputs!$D$133+Inputs!$D$134","v":109840.17510603495},null,null,11.055283502036501,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN49-$CP$6)*$CP$7)*$L49,$CP$4+($CN49-$CP$6)*$CP$7)","v":31062.607215768636},{"$f":"CO49+CO49*Inputs!$D$133+Inputs!$D$134","v":50745.707338295819},null,null,11.055283502036501,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS49-$CU$6)*$CU$7)*$L49,$CU$4+($CS49-$CU$6)*$CU$7)","v":37053.935281398153},{"$f":"CT49+CT49*Inputs!$D$133+Inputs!$D$134","v":58001.20562577316}]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'Base Sheet'!C36","v":12825.438333333334},{"$f":"(VLOOKUP($A50,Inputs!$AE$7:$AH$103,4))","v":366.44109523809522},null,1.06,null,{"$f":"'Comparative WCLI'!AI30","v":1},1,1.06,1.06,{"$f":"IF(Inputs!$D$45=1,F50,IF(Inputs!$D$45=2,G50,IF(Inputs!$D$45=3,H50,IF(Inputs!$D$45=4,I50,IF(Inputs!$D$45=5,J50,IF(Inputs!$D$45=6,K50,))))))","v":1.06},null,null,0,9.2852873563218399,695.52224679770097,93461.232228826033,{"$f":"R50+R50*Inputs!$D$133+Inputs!$D$134","v":126310.44222910832},null,null,0,9.2852873563218399,695.52224679770097,79140.790742590034,{"$f":"Y50+Y50*Inputs!$D$133+Inputs!$D$134","v":108968.38758927652},null,null,0.56598711220572195,0,10.7885852887991,1.64212832015072,52114.179998443462,{"$f":"AG50+AG50*Inputs!$D$133+Inputs!$D$134","v":76239.161978115037},{"$f":"(AG50+Inputs!$D$67/Inputs!$D$68*Salaries!AG50)+((AG50+Inputs!$D$67/Inputs!$D$68*Salaries!AG50)*Inputs!$D$133)+Inputs!$D$134","v":77944.845004550574},null,null,6.9125070106562006E-2,6.8178365114974797,46827.179857401628,{"$f":"AN50+AN50*Inputs!$D$133+Inputs!$D$134","v":69836.604807313372},null,null,9.2659522338014799,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR50-$AT$6)*$AT$7)*$L50,$AT$4+($AR50-$AT$6)*$AT$7)","v":37417.059175171045},{"$f":"AS50+AS50*Inputs!$D$133+Inputs!$D$134","v":58440.948661132134},null,null,9.2659522338014799,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW50-$AY$6)*$AY$7)*$L50,$AY$4+($AW50-$AY$6)*$AY$7)","v":34766.882966277044},{"$f":"AX50+AX50*Inputs!$D$133+Inputs!$D$134","v":55231.585272161501},null,null,9.2659522338014799,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB50-$BD$6)*$BD$7)*$L50,$BD$4+($BB50-$BD$6)*$BD$7)","v":26743.509849759066},{"$f":"BC50+BC50*Inputs!$D$133+Inputs!$D$134","v":45515.280428058228},null,null,0.10015285006446401,5.7157303647470403,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG50-$BJ$6)*$BJ$7+($BH50-$BJ$9)*$BJ$10)*$L50,$BJ$4+($BG50-$BJ$6)*$BJ$7+($BH50-$BJ$9)*$BJ$10)","v":20059.337143996116},{"$f":"BI50+BI50*Inputs!$D$133+Inputs!$D$134","v":37420.747281379299},null,null,0.4,0.4,0,11.624000000000001,12537.582,159354.94571201399,{"$f":"BR50+BR50*Inputs!$D$133+Inputs!$D$134","v":206107.72925724892},null,null,0.4,0.4,0,11.624000000000001,12537.582,127483.9565696112,{"$f":"CA50+CA50*Inputs!$D$133+Inputs!$D$134","v":167511.96140579914},null,null,0.4,0.4,0,11.624000000000001,12537.582,122066.96434945689,{"$f":"CJ50+CJ50*Inputs!$D$133+Inputs!$D$134","v":160951.98382719228},null,null,8.1286452477618205,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN50-$CP$6)*$CP$7)*$L50,$CP$4+($CN50-$CP$6)*$CP$7)","v":31463.079955933164},{"$f":"CO50+CO50*Inputs!$D$133+Inputs!$D$134","v":51230.67982663506},null,null,8.1286452477618205,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS50-$CU$6)*$CU$7)*$L50,$CU$4+($CS50-$CU$6)*$CU$7)","v":37813.887705500456},{"$f":"CT50+CT50*Inputs!$D$133+Inputs!$D$134","v":58921.508011361053}]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'Base Sheet'!C37","v":933.76233333333334},{"$f":"(VLOOKUP($A51,Inputs!$AE$7:$AH$103,4))","v":233.44058333333334},null,0.94,null,{"$f":"'Comparative WCLI'!AI31","v":0.88},1,0.94,1,{"$f":"IF(Inputs!$D$45=1,F51,IF(Inputs!$D$45=2,G51,IF(Inputs!$D$45=3,H51,IF(Inputs!$D$45=4,I51,IF(Inputs!$D$45=5,J51,IF(Inputs!$D$45=6,K51,))))))","v":1},null,null,0,6,332.375333333333,80915.540540218601,{"$f":"R51+R51*Inputs!$D$133+Inputs!$D$134","v":111117.60959420472},null,null,0,6,332.375333333333,67405.690081505396,{"$f":"Y51+Y51*Inputs!$D$133+Inputs!$D$134","v":94757.18068870304},null,null,0.40980202532889098,0,10.4442914997671,2.4133735002000298,48097.449888825024,{"$f":"AG51+AG51*Inputs!$D$133+Inputs!$D$134","v":71374.901815367106},{"$f":"(AG51+Inputs!$D$67/Inputs!$D$68*Salaries!AG51)+((AG51+Inputs!$D$67/Inputs!$D$68*Salaries!AG51)*Inputs!$D$133)+Inputs!$D$134","v":72949.118350917561},null,null,null,null,38834.028274804659,{"$f":"AN51+AN51*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,3.8443360763994701,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR51-$AT$6)*$AT$7)*$L51,$AT$4+($AR51-$AT$6)*$AT$7)","v":33122.944925640702},{"$f":"AS51+AS51*Inputs!$D$133+Inputs!$D$134","v":53240.776304950887},null,null,3.8443360763994701,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW51-$AY$6)*$AY$7)*$L51,$AY$4+($AW51-$AY$6)*$AY$7)","v":30622.778690835043},{"$f":"AX51+AX51*Inputs!$D$133+Inputs!$D$134","v":50213.074994601237},null,null,3.8443360763994701,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB51-$BD$6)*$BD$7)*$L51,$BD$4+($BB51-$BD$6)*$BD$7)","v":23557.642767639147},{"$f":"BC51+BC51*Inputs!$D$133+Inputs!$D$134","v":41657.195391611007},null,null,0.38851474335638903,9.7714716053877009,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG51-$BJ$6)*$BJ$7+($BH51-$BJ$9)*$BJ$10)*$L51,$BJ$4+($BG51-$BJ$6)*$BJ$7+($BH51-$BJ$9)*$BJ$10)","v":20617.156610352897},{"$f":"BI51+BI51*Inputs!$D$133+Inputs!$D$134","v":38096.266655137355},null,null,0.33333333333333298,0.66666666666666696,0,9,948.08900000000006,106791.09320168232,{"$f":"BR51+BR51*Inputs!$D$133+Inputs!$D$134","v":142452.90386723727},null,null,0.33333333333333298,0.66666666666666696,0,9,948.08900000000006,85432.87456134586,{"$f":"CA51+CA51*Inputs!$D$133+Inputs!$D$134","v":116588.10109378984},null,null,0.33333333333333298,0.66666666666666696,0,9,948.08900000000006,71613.752293609621,{"$f":"CJ51+CJ51*Inputs!$D$133+Inputs!$D$134","v":99853.144027561255},null,null,13.6590586171612,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN51-$CP$6)*$CP$7)*$L51,$CP$4+($CN51-$CP$6)*$CP$7)","v":32290.773283958468},{"$f":"CO51+CO51*Inputs!$D$133+Inputs!$D$134","v":52233.016446873706},null,null,13.6590586171612,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS51-$CU$6)*$CU$7)*$L51,$CU$4+($CS51-$CU$6)*$CU$7)","v":38282.101349587989},{"$f":"CT51+CT51*Inputs!$D$133+Inputs!$D$134","v":59488.514734351054}]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'Base Sheet'!C38","v":1709.268},{"$f":"(VLOOKUP($A52,Inputs!$AE$7:$AH$103,4))","v":244.18114285714287},null,1.03,null,{"$f":"'Comparative WCLI'!AI32","v":0.95},1,1.03,1.03,{"$f":"IF(Inputs!$D$45=1,F52,IF(Inputs!$D$45=2,G52,IF(Inputs!$D$45=3,H52,IF(Inputs!$D$45=4,I52,IF(Inputs!$D$45=5,J52,IF(Inputs!$D$45=6,K52,))))))","v":1.03},null,null,0,11.2532409972299,340.29966759002798,86860.226258880648,{"$f":"R52+R52*Inputs!$D$133+Inputs!$D$134","v":118316.62399950446},null,null,0,11.2532409972299,340.29966759002798,72945.080286406053,{"$f":"Y52+Y52*Inputs!$D$133+Inputs!$D$134","v":101465.38222683773},null,null,0.56611826729241099,1.8261879590077801E-2,13.111308201431999,2.9208050216370398,53159.481439539086,{"$f":"AG52+AG52*Inputs!$D$133+Inputs!$D$134","v":77505.022023281839},{"$f":"(AG52+Inputs!$D$67/Inputs!$D$68*Salaries!AG52)+((AG52+Inputs!$D$67/Inputs!$D$68*Salaries!AG52)*Inputs!$D$133)+Inputs!$D$134","v":79244.917483370533},null,null,0.75,5.7649999999999997,54196.745353591592,{"$f":"AN52+AN52*Inputs!$D$133+Inputs!$D$134","v":78761.14862319942},null,null,10.3927536157817,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR52-$AT$6)*$AT$7)*$L52,$AT$4+($AR52-$AT$6)*$AT$7)","v":36823.938000942857},{"$f":"AS52+AS52*Inputs!$D$133+Inputs!$D$134","v":57722.678919141799},null,null,10.3927536157817,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW52-$AY$6)*$AY$7)*$L52,$AY$4+($AW52-$AY$6)*$AY$7)","v":34248.766779093021},{"$f":"AX52+AX52*Inputs!$D$133+Inputs!$D$134","v":54604.146569481651},null,null,10.3927536157817,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB52-$BD$6)*$BD$7)*$L52,$BD$4+($BB52-$BD$6)*$BD$7)","v":26344.560993857463},{"$f":"BC52+BC52*Inputs!$D$133+Inputs!$D$134","v":45032.153363561389},null,null,0.28306807705371401,6.3950122519287698,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG52-$BJ$6)*$BJ$7+($BH52-$BJ$9)*$BJ$10)*$L52,$BJ$4+($BG52-$BJ$6)*$BJ$7+($BH52-$BJ$9)*$BJ$10)","v":20060.58599152651},{"$f":"BI52+BI52*Inputs!$D$133+Inputs!$D$134","v":37422.259635738606},null,null,0.5,0.5,0,17.5,1685.682,113955.90323211483,{"$f":"BR52+BR52*Inputs!$D$133+Inputs!$D$134","v":151129.48881409108},null,null,0.5,0.5,0,17.5,1685.682,91164.722585691867,{"$f":"CA52+CA52*Inputs!$D$133+Inputs!$D$134","v":123529.36905127285},null,null,0.5,0.5,0,17.5,1685.682,77723.24209679995,{"$f":"CJ52+CJ52*Inputs!$D$133+Inputs!$D$134","v":107251.73617922474},null,null,9.4184564126470498,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN52-$CP$6)*$CP$7)*$L52,$CP$4+($CN52-$CP$6)*$CP$7)","v":31199.253792083957},{"$f":"CO52+CO52*Inputs!$D$133+Inputs!$D$134","v":50911.186342213674},null,null,9.4184564126470498,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS52-$CU$6)*$CU$7)*$L52,$CU$4+($CS52-$CU$6)*$CU$7)","v":37370.321699682361},{"$f":"CT52+CT52*Inputs!$D$133+Inputs!$D$134","v":58384.349578315341}]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'Base Sheet'!C39","v":2132.3756666666668},{"$f":"(VLOOKUP($A53,Inputs!$AE$7:$AH$103,4))","v":304.62509523809524},null,1.04,null,{"$f":"'Comparative WCLI'!AI33","v":0.95},1,1.04,1.04,{"$f":"IF(Inputs!$D$45=1,F53,IF(Inputs!$D$45=2,G53,IF(Inputs!$D$45=3,H53,IF(Inputs!$D$45=4,I53,IF(Inputs!$D$45=5,J53,IF(Inputs!$D$45=6,K53,))))))","v":1.04},null,null,0,8.25,430.84618749999998,87086.600686009304,{"$f":"R53+R53*Inputs!$D$133+Inputs!$D$134","v":118590.76343075726},null,null,0,8.25,430.84618749999998,73036.35620894756,{"$f":"Y53+Y53*Inputs!$D$133+Inputs!$D$134","v":101575.91736903549},null,null,0.61177343572043896,9.15162010673168E-3,13.4046903339765,2.22685628945549,53935.993675315374,{"$f":"AG53+AG53*Inputs!$D$133+Inputs!$D$134","v":78445.378340806914},{"$f":"(AG53+Inputs!$D$67/Inputs!$D$68*Salaries!AG53)+((AG53+Inputs!$D$67/Inputs!$D$68*Salaries!AG53)*Inputs!$D$133)+Inputs!$D$134","v":80210.6888365044},null,null,0,5.4420000000000002,44053.480327252983,{"$f":"AN53+AN53*Inputs!$D$133+Inputs!$D$134","v":66477.654676303355},null,null,11.4954041464974,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR53-$AT$6)*$AT$7)*$L53,$AT$4+($AR53-$AT$6)*$AT$7)","v":37641.745400571723},{"$f":"AS53+AS53*Inputs!$D$133+Inputs!$D$134","v":58713.043680092356},null,null,11.4954041464974,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW53-$AY$6)*$AY$7)*$L53,$AY$4+($AW53-$AY$6)*$AY$7)","v":35041.572516373839},{"$f":"AX53+AX53*Inputs!$D$133+Inputs!$D$134","v":55564.234317328715},null,null,11.4954041464974,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB53-$BD$6)*$BD$7)*$L53,$BD$4+($BB53-$BD$6)*$BD$7)","v":26954.005225209869},{"$f":"BC53+BC53*Inputs!$D$133+Inputs!$D$134","v":45770.190327729149},null,null,0.33079398668606402,4.3718876691795598,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG53-$BJ$6)*$BJ$7+($BH53-$BJ$9)*$BJ$10)*$L53,$BJ$4+($BG53-$BJ$6)*$BJ$7+($BH53-$BJ$9)*$BJ$10)","v":19774.730946611395},{"$f":"BI53+BI53*Inputs!$D$133+Inputs!$D$134","v":37076.089176346402},null,null,0.33333333333333298,0.66666666666666696,0,11.6666666666667,2112.7040000000002,116701.14113477954,{"$f":"BR53+BR53*Inputs!$D$133+Inputs!$D$134","v":154453.97191421804},null,null,0.33333333333333298,0.66666666666666696,0,11.6666666666667,2112.7040000000002,93360.912907823629,{"$f":"CA53+CA53*Inputs!$D$133+Inputs!$D$134","v":126188.95553137442},null,null,0.33333333333333298,0.66666666666666696,0,11.6666666666667,2112.7040000000002,80116.706590383925,{"$f":"CJ53+CJ53*Inputs!$D$133+Inputs!$D$134","v":110150.22168095493},null,null,4.6441266713582001,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN53-$CP$6)*$CP$7)*$L53,$CP$4+($CN53-$CP$6)*$CP$7)","v":29160.091859343866},{"$f":"CO53+CO53*Inputs!$D$133+Inputs!$D$134","v":48441.761241665423},null,null,4.6441266713582001,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS53-$CU$6)*$CU$7)*$L53,$CU$4+($CS53-$CU$6)*$CU$7)","v":35391.073047598562},{"$f":"CT53+CT53*Inputs!$D$133+Inputs!$D$134","v":55987.479460641858}]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},{"$f":"'Base Sheet'!C40","v":116.776},{"$f":"(VLOOKUP($A54,Inputs!$AE$7:$AH$103,4))","v":116.776},null,1.01,null,{"$f":"'Comparative WCLI'!AI34","v":0.95},1,1.01,1.01,{"$f":"IF(Inputs!$D$45=1,F54,IF(Inputs!$D$45=2,G54,IF(Inputs!$D$45=3,H54,IF(Inputs!$D$45=4,I54,IF(Inputs!$D$45=5,J54,IF(Inputs!$D$45=6,K54,))))))","v":1.01},null,null,0,3,118.5,76732.781252882807,{"$f":"R54+R54*Inputs!$D$133+Inputs!$D$134","v":106052.28809724108},null,null,0,3,118.5,63087.832289582475,{"$f":"Y54+Y54*Inputs!$D$133+Inputs!$D$134","v":89528.254902684377},null,null,0.48007341889680499,0,7.6153931057016404,0.36362986718641799,46190.032360474172,{"$f":"AG54+AG54*Inputs!$D$133+Inputs!$D$134","v":69065.019188534221},{"$f":"(AG54+Inputs!$D$67/Inputs!$D$68*Salaries!AG54)+((AG54+Inputs!$D$67/Inputs!$D$68*Salaries!AG54)*Inputs!$D$133)+Inputs!$D$134","v":70576.806463900008},null,null,0,0.1,39287.791900050353,{"$f":"AN54+AN54*Inputs!$D$133+Inputs!$D$134","v":60706.405990960979},null,null,12.882317048449201,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR54-$AT$6)*$AT$7)*$L54,$AT$4+($AR54-$AT$6)*$AT$7)","v":37118.181844112514},{"$f":"AS54+AS54*Inputs!$D$133+Inputs!$D$134","v":58079.008213220251},null,null,12.882317048449201,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW54-$AY$6)*$AY$7)*$L54,$AY$4+($AW54-$AY$6)*$AY$7)","v":34593.013946958788},{"$f":"AX54+AX54*Inputs!$D$133+Inputs!$D$134","v":55021.029889767095},null,null,12.882317048449201,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB54-$BD$6)*$BD$7)*$L54,$BD$4+($BB54-$BD$6)*$BD$7)","v":26608.501770531886},{"$f":"BC54+BC54*Inputs!$D$133+Inputs!$D$134","v":45351.785644114112},null,null,0.33361134278565502,10.373903252710599,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG54-$BJ$6)*$BJ$7+($BH54-$BJ$9)*$BJ$10)*$L54,$BJ$4+($BG54-$BJ$6)*$BJ$7+($BH54-$BJ$9)*$BJ$10)","v":20880.251532592305},{"$f":"BI54+BI54*Inputs!$D$133+Inputs!$D$134","v":38414.874605969278},null,null,0.512820512820513,0.487179487179487,0,7.9115384615384601,118.5,103023.7798157637,{"$f":"BR54+BR54*Inputs!$D$133+Inputs!$D$134","v":137890.68735688983},null,null,0.512820512820513,0.487179487179487,0,7.9115384615384601,118.5,82419.023852610961,{"$f":"CA54+CA54*Inputs!$D$133+Inputs!$D$134","v":112938.32788551187},null,null,0.512820512820513,0.487179487179487,0,7.9115384615384601,118.5,67494.665498610266,{"$f":"CJ54+CJ54*Inputs!$D$133+Inputs!$D$134","v":94864.929918817026},null,null,0.13665209956298699,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN54-$CP$6)*$CP$7)*$L54,$CP$4+($CN54-$CP$6)*$CP$7)","v":26171.55844015929},{"$f":"CO54+CO54*Inputs!$D$133+Inputs!$D$134","v":44822.647271032896},null,null,0.13665209956298699,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS54-$CU$6)*$CU$7)*$L54,$CU$4+($CS54-$CU$6)*$CU$7)","v":32222.79978644511},{"$f":"CT54+CT54*Inputs!$D$133+Inputs!$D$134","v":52150.700541385027}]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'Base Sheet'!C41","v":1045.1706666666669},{"$f":"(VLOOKUP($A55,Inputs!$AE$7:$AH$103,4))","v":104.51706666666669},null,0.95,null,{"$f":"'Comparative WCLI'!AI35","v":0.86},1,0.95,1,{"$f":"IF(Inputs!$D$45=1,F55,IF(Inputs!$D$45=2,G55,IF(Inputs!$D$45=3,H55,IF(Inputs!$D$45=4,I55,IF(Inputs!$D$45=5,J55,IF(Inputs!$D$45=6,K55,))))))","v":1},null,null,0,6.4285714285714297,179.12169285714299,78994.317856074937,{"$f":"R55+R55*Inputs!$D$133+Inputs!$D$134","v":108791.00892370674},null,null,0,6.4285714285714297,179.12169285714299,65484.467397361732,{"$f":"Y55+Y55*Inputs!$D$133+Inputs!$D$134","v":92430.580018205059},null,null,0.536163522012579,0,11.5799528301887,2.19410377358491,49759.574887235482,{"$f":"AG55+AG55*Inputs!$D$133+Inputs!$D$134","v":73387.735188442166},{"$f":"(AG55+Inputs!$D$67/Inputs!$D$68*Salaries!AG55)+((AG55+Inputs!$D$67/Inputs!$D$68*Salaries!AG55)*Inputs!$D$133)+Inputs!$D$134","v":75016.352625967644},null,null,0,8.0013140604467807,44016.926395674258,{"$f":"AN55+AN55*Inputs!$D$133+Inputs!$D$134","v":66433.387865161523},null,null,14.739193656028,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR55-$AT$6)*$AT$7)*$L55,$AT$4+($AR55-$AT$6)*$AT$7)","v":37496.001655334905},{"$f":"AS55+AS55*Inputs!$D$133+Inputs!$D$134","v":58536.548004610566},null,null,14.739193656028,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW55-$AY$6)*$AY$7)*$L55,$AY$4+($AW55-$AY$6)*$AY$7)","v":34995.835420529249},{"$f":"AX55+AX55*Inputs!$D$133+Inputs!$D$134","v":55508.846694260923},null,null,14.739193656028,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB55-$BD$6)*$BD$7)*$L55,$BD$4+($BB55-$BD$6)*$BD$7)","v":26917.731554296835},{"$f":"BC55+BC55*Inputs!$D$133+Inputs!$D$134","v":45726.262912253471},null,null,0.104656669297553,3.1898151363676202,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG55-$BJ$6)*$BJ$7+($BH55-$BJ$9)*$BJ$10)*$L55,$BJ$4+($BG55-$BJ$6)*$BJ$7+($BH55-$BJ$9)*$BJ$10)","v":18236.934189112235},{"$f":"BI55+BI55*Inputs!$D$133+Inputs!$D$134","v":35213.817303014919},null,null,0,0.5,0,14.58,1034.248,97900.651635486807,{"$f":"BR55+BR55*Inputs!$D$133+Inputs!$D$134","v":131686.57913057454},null,null,0,0.5,0,14.58,1034.248,78320.521308389449,{"$f":"CA55+CA55*Inputs!$D$133+Inputs!$D$134","v":107975.04130445962},null,null,0,0.5,0,14.58,1034.248,62723.3107274141,{"$f":"CJ55+CJ55*Inputs!$D$133+Inputs!$D$134","v":89086.819290898478},null,null,7.2503518153673001,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN55-$CP$6)*$CP$7)*$L55,$CP$4+($CN55-$CP$6)*$CP$7)","v":29267.871578960912},{"$f":"CO55+CO55*Inputs!$D$133+Inputs!$D$134","v":48572.282482121664},null,null,7.2503518153673001,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS55-$CU$6)*$CU$7)*$L55,$CU$4+($CS55-$CU$6)*$CU$7)","v":35259.199644590437},{"$f":"CT55+CT55*Inputs!$D$133+Inputs!$D$134","v":55827.78076959902}]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'Base Sheet'!C42","v":217.76499999999999},{"$f":"(VLOOKUP($A56,Inputs!$AE$7:$AH$103,4))","v":72.588333333333324},null,0.93,null,{"$f":"'Comparative WCLI'!AI36","v":0.86},1,0.93,1,{"$f":"IF(Inputs!$D$45=1,F56,IF(Inputs!$D$45=2,G56,IF(Inputs!$D$45=3,H56,IF(Inputs!$D$45=4,I56,IF(Inputs!$D$45=5,J56,IF(Inputs!$D$45=6,K56,))))))","v":1},null,null,0,12,82.009559999999993,81107.701975903678,{"$f":"R56+R56*Inputs!$D$133+Inputs!$D$134","v":111350.31709281936},null,null,0,12,82.009559999999993,67597.851517190473,{"$f":"Y56+Y56*Inputs!$D$133+Inputs!$D$134","v":94989.888187317658},null,null,0.483061889250814,0,12.85,4.1830618892508102,50920.878911790074,{"$f":"AG56+AG56*Inputs!$D$133+Inputs!$D$134","v":74794.07436217778},{"$f":"(AG56+Inputs!$D$67/Inputs!$D$68*Salaries!AG56)+((AG56+Inputs!$D$67/Inputs!$D$68*Salaries!AG56)*Inputs!$D$133)+Inputs!$D$134","v":76460.700966560951},null,null,null,null,38834.028274804659,{"$f":"AN56+AN56*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,10.8148603788323,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR56-$AT$6)*$AT$7)*$L56,$AT$4+($AR56-$AT$6)*$AT$7)","v":35920.82438275704},{"$f":"AS56+AS56*Inputs!$D$133+Inputs!$D$134","v":56629.008327518779},null,null,10.8148603788323,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW56-$AY$6)*$AY$7)*$L56,$AY$4+($AW56-$AY$6)*$AY$7)","v":33420.658147951377},{"$f":"AX56+AX56*Inputs!$D$133+Inputs!$D$134","v":53601.307017169114},null,null,10.8148603788323,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB56-$BD$6)*$BD$7)*$L56,$BD$4+($BB56-$BD$6)*$BD$7)","v":25707.425853333054},{"$f":"BC56+BC56*Inputs!$D$133+Inputs!$D$134","v":44260.582708386326},null,null,0.11072251130256799,7.5462245159089001,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG56-$BJ$6)*$BJ$7+($BH56-$BJ$9)*$BJ$10)*$L56,$BJ$4+($BG56-$BJ$6)*$BJ$7+($BH56-$BJ$9)*$BJ$10)","v":19449.361091887065},{"$f":"BI56+BI56*Inputs!$D$133+Inputs!$D$134","v":36682.066282275235},null,null,0.5,0.5,0,4,202.113,101610.1523190443,{"$f":"BR56+BR56*Inputs!$D$133+Inputs!$D$134","v":136178.78445836264},null,null,0.5,0.5,0,4,202.113,81288.12185523544,{"$f":"CA56+CA56*Inputs!$D$133+Inputs!$D$134","v":111568.80556669012},null,null,0.5,0.5,0,4,202.113,66432.811410971597,{"$f":"CJ56+CJ56*Inputs!$D$133+Inputs!$D$134","v":93579.024618686599},null,null,11.6225280898876,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN56-$CP$6)*$CP$7)*$L56,$CP$4+($CN56-$CP$6)*$CP$7)","v":31330.16893840599},{"$f":"CO56+CO56*Inputs!$D$133+Inputs!$D$134","v":51069.724584409654},null,null,11.6225280898876,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS56-$CU$6)*$CU$7)*$L56,$CU$4+($CS56-$CU$6)*$CU$7)","v":37321.497004035511},{"$f":"CT56+CT56*Inputs!$D$133+Inputs!$D$134","v":58325.222871887003}]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'Base Sheet'!C43","v":967.25799999999992},{"$f":"(VLOOKUP($A57,Inputs!$AE$7:$AH$103,4))","v":138.17971428571428},null,0.98,null,{"$f":"'Comparative WCLI'!AI37","v":1.02},1.02,1.02,1.02,{"$f":"IF(Inputs!$D$45=1,F57,IF(Inputs!$D$45=2,G57,IF(Inputs!$D$45=3,H57,IF(Inputs!$D$45=4,I57,IF(Inputs!$D$45=5,J57,IF(Inputs!$D$45=6,K57,))))))","v":1.02},null,null,0,5.5,149.12350000000001,79541.590702044894,{"$f":"R57+R57*Inputs!$D$133+Inputs!$D$134","v":109453.75634017636},null,null,0,5.5,149.12350000000001,65761.543234157405,{"$f":"Y57+Y57*Inputs!$D$133+Inputs!$D$134","v":92766.118856564615},null,null,0.46920550195031802,1.0264832683227299E-2,12.6542804352289,2.1620817080681598,51382.031099743093,{"$f":"AG57+AG57*Inputs!$D$133+Inputs!$D$134","v":75352.529661788882},{"$f":"(AG57+Inputs!$D$67/Inputs!$D$68*Salaries!AG57)+((AG57+Inputs!$D$67/Inputs!$D$68*Salaries!AG57)*Inputs!$D$133)+Inputs!$D$134","v":77034.249652648039},null,null,0,14,48860.662611254862,{"$f":"AN57+AN57*Inputs!$D$133+Inputs!$D$134","v":72299.152422229643},null,null,11.355530726256999,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR57-$AT$6)*$AT$7)*$L57,$AT$4+($AR57-$AT$6)*$AT$7)","v":36860.599408213362},{"$f":"AS57+AS57*Inputs!$D$133+Inputs!$D$134","v":57767.075883346377},null,null,11.355530726256999,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW57-$AY$6)*$AY$7)*$L57,$AY$4+($AW57-$AY$6)*$AY$7)","v":34310.429848711588},{"$f":"AX57+AX57*Inputs!$D$133+Inputs!$D$134","v":54678.820546789735},null,null,11.355530726256999,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB57-$BD$6)*$BD$7)*$L57,$BD$4+($BB57-$BD$6)*$BD$7)","v":26391.65776667633},{"$f":"BC57+BC57*Inputs!$D$133+Inputs!$D$134","v":45089.187555445038},null,null,0.208316673330668,8.4085465813674496,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG57-$BJ$6)*$BJ$7+($BH57-$BJ$9)*$BJ$10)*$L57,$BJ$4+($BG57-$BJ$6)*$BJ$7+($BH57-$BJ$9)*$BJ$10)","v":20279.461240453205},{"$f":"BI57+BI57*Inputs!$D$133+Inputs!$D$134","v":37687.317562188829},null,null,0,1,0,7.5,900.12599999999998,110477.0550726377,{"$f":"BR57+BR57*Inputs!$D$133+Inputs!$D$134","v":146916.60369296424},null,null,0,1,0,7.5,900.12599999999998,88381.644058110163,{"$f":"CA57+CA57*Inputs!$D$133+Inputs!$D$134","v":120159.06095437141},null,null,0,1,0,7.5,900.12599999999998,74596.167346403541,{"$f":"CJ57+CJ57*Inputs!$D$133+Inputs!$D$134","v":103464.84865649468},null,null,10.2392857142857,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN57-$CP$6)*$CP$7)*$L57,$CP$4+($CN57-$CP$6)*$CP$7)","v":31291.266157780046},{"$f":"CO57+CO57*Inputs!$D$133+Inputs!$D$134","v":51022.613317071635},null,null,10.2392857142857,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS57-$CU$6)*$CU$7)*$L57,$CU$4+($CS57-$CU$6)*$CU$7)","v":37402.420784722155},{"$f":"CT57+CT57*Inputs!$D$133+Inputs!$D$134","v":58423.221570298527}]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'Base Sheet'!C44","v":3331.7983333333332},{"$f":"(VLOOKUP($A58,Inputs!$AE$7:$AH$103,4))","v":333.17983333333331},null,1.07,null,{"$f":"'Comparative WCLI'!AI38","v":1.02},1.02,1.07,1.07,{"$f":"IF(Inputs!$D$45=1,F58,IF(Inputs!$D$45=2,G58,IF(Inputs!$D$45=3,H58,IF(Inputs!$D$45=4,I58,IF(Inputs!$D$45=5,J58,IF(Inputs!$D$45=6,K58,))))))","v":1.07},null,null,0,4.4403433476394802,531.048551072961,88569.383579070869,{"$f":"R58+R58*Inputs!$D$133+Inputs!$D$134","v":120386.41351425482},null,null,0,4.4403433476394802,531.048551072961,74113.84358824775,{"$f":"Y58+Y58*Inputs!$D$133+Inputs!$D$134","v":102880.75458536802},null,null,0.450199603826196,1.2907248787717301E-2,12.0638794456768,2.4017005067947301,53345.513962168749,{"$f":"AG58+AG58*Inputs!$D$133+Inputs!$D$134","v":77730.307408186345},{"$f":"(AG58+Inputs!$D$67/Inputs!$D$68*Salaries!AG58)+((AG58+Inputs!$D$67/Inputs!$D$68*Salaries!AG58)*Inputs!$D$133)+Inputs!$D$134","v":79476.291662461663},null,null,0,3.4359999999999999,43933.897651659208,{"$f":"AN58+AN58*Inputs!$D$133+Inputs!$D$134","v":66332.840056159301},null,null,12.0632931199838,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR58-$AT$6)*$AT$7)*$L58,$AT$4+($AR58-$AT$6)*$AT$7)","v":38971.464399560617},{"$f":"AS58+AS58*Inputs!$D$133+Inputs!$D$134","v":60323.333387867904},null,null,12.0632931199838,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW58-$AY$6)*$AY$7)*$L58,$AY$4+($AW58-$AY$6)*$AY$7)","v":36296.286528318567},{"$f":"AX58+AX58*Inputs!$D$133+Inputs!$D$134","v":57083.692985793787},null,null,12.0632931199838,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB58-$BD$6)*$BD$7)*$L58,$BD$4+($BB58-$BD$6)*$BD$7)","v":27918.92755098411},{"$f":"BC58+BC58*Inputs!$D$133+Inputs!$D$134","v":46938.711264241756},null,null,0.34783219684549299,6.5649868506460898,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG58-$BJ$6)*$BJ$7+($BH58-$BJ$9)*$BJ$10)*$L58,$BJ$4+($BG58-$BJ$6)*$BJ$7+($BH58-$BJ$9)*$BJ$10)","v":21028.117734756594},{"$f":"BI58+BI58*Inputs!$D$133+Inputs!$D$134","v":38593.940576790235},null,null,0,0.8,0.2,12.634,3253.1019999999999,128642.38772677539,{"$f":"BR58+BR58*Inputs!$D$133+Inputs!$D$134","v":168914.82153712498},null,null,0,0.8,0.2,12.634,3253.1019999999999,102913.91018142032,{"$f":"CA58+CA58*Inputs!$D$133+Inputs!$D$134","v":137757.63522970001},null,null,0,0.8,0.2,12.634,3253.1019999999999,91002.632955137597,{"$f":"CJ58+CJ58*Inputs!$D$133+Inputs!$D$134","v":123333.07850867162},null,null,5.5241476682592401,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN58-$CP$6)*$CP$7)*$L58,$CP$4+($CN58-$CP$6)*$CP$7)","v":30445.399140778278},{"$f":"CO58+CO58*Inputs!$D$133+Inputs!$D$134","v":49998.268359482492},null,null,5.5241476682592401,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS58-$CU$6)*$CU$7)*$L58,$CU$4+($CS58-$CU$6)*$CU$7)","v":36856.120171001865},{"$f":"CT58+CT58*Inputs!$D$133+Inputs!$D$134","v":57761.651527083261}]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'Base Sheet'!C45","v":96.87833333333333},{"$f":"(VLOOKUP($A59,Inputs!$AE$7:$AH$103,4))","v":24.219583333333333},null,0.99,null,{"$f":"'Comparative WCLI'!AI39","v":1.02},1.02,1.02,1.02,{"$f":"IF(Inputs!$D$45=1,F59,IF(Inputs!$D$45=2,G59,IF(Inputs!$D$45=3,H59,IF(Inputs!$D$45=4,I59,IF(Inputs!$D$45=5,J59,IF(Inputs!$D$45=6,K59,))))))","v":1.02},null,null,0,0,27.89546,74248.4124948315,{"$f":"R59+R59*Inputs!$D$133+Inputs!$D$134","v":103043.71753124094},null,null,0,0,27.89546,60468.36502694404,{"$f":"Y59+Y59*Inputs!$D$133+Inputs!$D$134","v":86356.080047629235},null,null,0.39306358381502898,0,13.8878612716763,3.6468208092485499,52143.755534421376,{"$f":"AG59+AG59*Inputs!$D$133+Inputs!$D$134","v":76274.977952184287},{"$f":"(AG59+Inputs!$D$67/Inputs!$D$68*Salaries!AG59)+((AG59+Inputs!$D$67/Inputs!$D$68*Salaries!AG59)*Inputs!$D$133)+Inputs!$D$134","v":77981.628977918997},null,null,null,null,39610.708840300751,{"$f":"AN59+AN59*Inputs!$D$133+Inputs!$D$134","v":61097.458405604208},null,null,11.5830367734282,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR59-$AT$6)*$AT$7)*$L59,$AT$4+($AR59-$AT$6)*$AT$7)","v":36953.74379126048},{"$f":"AS59+AS59*Inputs!$D$133+Inputs!$D$134","v":57879.873731216438},null,null,11.5830367734282,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW59-$AY$6)*$AY$7)*$L59,$AY$4+($AW59-$AY$6)*$AY$7)","v":34403.574231758706},{"$f":"AX59+AX59*Inputs!$D$133+Inputs!$D$134","v":54791.618394659796},null,null,11.5830367734282,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB59-$BD$6)*$BD$7)*$L59,$BD$4+($BB59-$BD$6)*$BD$7)","v":26463.226332181461},{"$f":"BC59+BC59*Inputs!$D$133+Inputs!$D$134","v":45175.857088271747},null,null,0,13.1200382737231,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG59-$BJ$6)*$BJ$7+($BH59-$BJ$9)*$BJ$10)*$L59,$BJ$4+($BG59-$BJ$6)*$BJ$7+($BH59-$BJ$9)*$BJ$10)","v":21179.303106654661},{"$f":"BI59+BI59*Inputs!$D$133+Inputs!$D$134","v":38777.026062158795},null,null,0.487179487179487,0.512820512820513,0,0,87.635000000000005,102378.4512855987,{"$f":"BR59+BR59*Inputs!$D$133+Inputs!$D$134","v":137109.19450686002},null,null,0.487179487179487,0.512820512820513,0,0,87.635000000000005,81902.76102847897,{"$f":"CA59+CA59*Inputs!$D$133+Inputs!$D$134","v":112313.13360548804},null,null,0.487179487179487,0.512820512820513,0,0,87.635000000000005,66497.563559364542,{"$f":"CJ59+CJ59*Inputs!$D$133+Inputs!$D$134","v":93657.439470390455},null,null,6.6968157849974501,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN59-$CP$6)*$CP$7)*$L59,$CP$4+($CN59-$CP$6)*$CP$7)","v":29586.911520449226},{"$f":"CO59+CO59*Inputs!$D$133+Inputs!$D$134","v":48958.639851264015},null,null,6.6968157849974501,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS59-$CU$6)*$CU$7)*$L59,$CU$4+($CS59-$CU$6)*$CU$7)","v":35698.066147391342},{"$f":"CT59+CT59*Inputs!$D$133+Inputs!$D$134","v":56359.248104490915}]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'Base Sheet'!C46","v":1012.7483333333333},{"$f":"(VLOOKUP($A60,Inputs!$AE$7:$AH$103,4))","v":253.18708333333333},null,1.06,null,{"$f":"'Comparative WCLI'!AI40","v":1.1200000000000001},1.1200000000000001,1.1200000000000001,1.1200000000000001,{"$f":"IF(Inputs!$D$45=1,F60,IF(Inputs!$D$45=2,G60,IF(Inputs!$D$45=3,H60,IF(Inputs!$D$45=4,I60,IF(Inputs!$D$45=5,J60,IF(Inputs!$D$45=6,K60,))))))","v":1.1200000000000001},null,null,0,3.1111111111111098,307.26344444444402,88189.937784184542,{"$f":"R60+R60*Inputs!$D$133+Inputs!$D$134","v":119926.90465664749},null,null,0,3.1111111111111098,307.26344444444402,73058.905270425748,{"$f":"Y60+Y60*Inputs!$D$133+Inputs!$D$134","v":101603.22428248558},null,null,0.37774132274218603,1.07926092212053E-2,10.324479796235501,0.958577965809014,53348.693226274365,{"$f":"AG60+AG60*Inputs!$D$133+Inputs!$D$134","v":77734.157497018256},{"$f":"(AG60+Inputs!$D$67/Inputs!$D$68*Salaries!AG60)+((AG60+Inputs!$D$67/Inputs!$D$68*Salaries!AG60)*Inputs!$D$133)+Inputs!$D$134","v":79480.245807748477},null,null,0,2.79784122562674,45523.907902723724,{"$f":"AN60+AN60*Inputs!$D$133+Inputs!$D$134","v":68258.342470198433},null,null,11.8066666666667,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR60-$AT$6)*$AT$7)*$L60,$AT$4+($AR60-$AT$6)*$AT$7)","v":40677.193495191139},{"$f":"AS60+AS60*Inputs!$D$133+Inputs!$D$134","v":62388.971322676472},null,null,11.8066666666667,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW60-$AY$6)*$AY$7)*$L60,$AY$4+($AW60-$AY$6)*$AY$7)","v":37877.0073122088},{"$f":"AX60+AX60*Inputs!$D$133+Inputs!$D$134","v":58997.945855084858},null,null,11.8066666666667,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB60-$BD$6)*$BD$7)*$L60,$BD$4+($BB60-$BD$6)*$BD$7)","v":29134.906477566026},{"$f":"BC60+BC60*Inputs!$D$133+Inputs!$D$134","v":48411.261744332456},null,null,0.175202156334232,4.0937735849056596,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG60-$BJ$6)*$BJ$7+($BH60-$BJ$9)*$BJ$10)*$L60,$BJ$4+($BG60-$BJ$6)*$BJ$7+($BH60-$BJ$9)*$BJ$10)","v":20862.084225047452},{"$f":"BI60+BI60*Inputs!$D$133+Inputs!$D$134","v":38392.873996532464},null,null,0,1,0,8.5,998.25599999999997,122002.01204685734,{"$f":"BR60+BR60*Inputs!$D$133+Inputs!$D$134","v":160873.32658874424},null,null,0,1,0,8.5,998.25599999999997,97601.609637485875,{"$f":"CA60+CA60*Inputs!$D$133+Inputs!$D$134","v":131324.43927099538},null,null,0,1,0,8.5,998.25599999999997,82603.390229815923,{"$f":"CJ60+CJ60*Inputs!$D$133+Inputs!$D$134","v":113161.59556830708},null,null,3.3548250010709801,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN60-$CP$6)*$CP$7)*$L60,$CP$4+($CN60-$CP$6)*$CP$7)","v":30722.051837322768},{"$f":"CO60+CO60*Inputs!$D$133+Inputs!$D$134","v":50333.29477499787},null,null,3.3548250010709801,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS60-$CU$6)*$CU$7)*$L60,$CU$4+($CS60-$CU$6)*$CU$7)","v":37432.339270827833},{"$f":"CT60+CT60*Inputs!$D$133+Inputs!$D$134","v":58459.452856972508}]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'Base Sheet'!C47","v":644.75633333333326},{"$f":"(VLOOKUP($A61,Inputs!$AE$7:$AH$103,4))","v":161.18908333333331},null,1.03,null,{"$f":"'Comparative WCLI'!AI41","v":1.1200000000000001},1.1200000000000001,1.1200000000000001,1.1200000000000001,{"$f":"IF(Inputs!$D$45=1,F61,IF(Inputs!$D$45=2,G61,IF(Inputs!$D$45=3,H61,IF(Inputs!$D$45=4,I61,IF(Inputs!$D$45=5,J61,IF(Inputs!$D$45=6,K61,))))))","v":1.1200000000000001},null,null,0,5.25,153.7705,87238.207838749673,{"$f":"R61+R61*Inputs!$D$133+Inputs!$D$134","v":118774.35969272585},null,null,0,5.25,153.7705,72107.17532499088,{"$f":"Y61+Y61*Inputs!$D$133+Inputs!$D$134","v":100450.67931856395},null,null,0.36970424000927199,0,12.2592565735743,1.7909952203009201,55134.539584907659,{"$f":"AG61+AG61*Inputs!$D$133+Inputs!$D$134","v":79896.817437323174},{"$f":"(AG61+Inputs!$D$67/Inputs!$D$68*Salaries!AG61)+((AG61+Inputs!$D$67/Inputs!$D$68*Salaries!AG61)*Inputs!$D$133)+Inputs!$D$134","v":81701.356016710299},null,null,1,1,59227.386973673849,{"$f":"AN61+AN61*Inputs!$D$133+Inputs!$D$134","v":84853.255625119025},null,null,10.3190554640308,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR61-$AT$6)*$AT$7)*$L61,$AT$4+($AR61-$AT$6)*$AT$7)","v":40008.432374698692},{"$f":"AS61+AS61*Inputs!$D$133+Inputs!$D$134","v":61579.101605760115},null,null,10.3190554640308,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW61-$AY$6)*$AY$7)*$L61,$AY$4+($AW61-$AY$6)*$AY$7)","v":37208.246191716345},{"$f":"AX61+AX61*Inputs!$D$133+Inputs!$D$134","v":58188.076138168493},null,null,10.3190554640308,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB61-$BD$6)*$BD$7)*$L61,$BD$4+($BB61-$BD$6)*$BD$7)","v":28621.05612509725},{"$f":"BC61+BC61*Inputs!$D$133+Inputs!$D$134","v":47788.988967492769},null,null,0.190617949360742,5.0670180496365003,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG61-$BJ$6)*$BJ$7+($BH61-$BJ$9)*$BJ$10)*$L61,$BJ$4+($BG61-$BJ$6)*$BJ$7+($BH61-$BJ$9)*$BJ$10)","v":21196.894570800345},{"$f":"BI61+BI61*Inputs!$D$133+Inputs!$D$134","v":38798.329325239218},null,null,0.5,0.5,0,7.46,615.08199999999999,116547.54695299166,{"$f":"BR61+BR61*Inputs!$D$133+Inputs!$D$134","v":154267.96936007292},null,null,0.5,0.5,0,7.46,615.08199999999999,93238.037562393336,{"$f":"CA61+CA61*Inputs!$D$133+Inputs!$D$134","v":126040.15348805832},null,null,0.5,0.5,0,7.46,615.08199999999999,77148.925135950238,{"$f":"CJ61+CJ61*Inputs!$D$133+Inputs!$D$134","v":106556.23833963573},null,null,5.7262500000000003,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN61-$CP$6)*$CP$7)*$L61,$CP$4+($CN61-$CP$6)*$CP$7)","v":31974.849801335313},{"$f":"CO61+CO61*Inputs!$D$133+Inputs!$D$134","v":51850.433109417063},null,null,5.7262500000000003,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS61-$CU$6)*$CU$7)*$L61,$CU$4+($CS61-$CU$6)*$CU$7)","v":38685.137234840375},{"$f":"CT61+CT61*Inputs!$D$133+Inputs!$D$134","v":59976.591191391693}]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'Base Sheet'!C48","v":5609.2349999999997},{"$f":"(VLOOKUP($A62,Inputs!$AE$7:$AH$103,4))","v":329.95499999999998},null,1.05,null,{"$f":"'Comparative WCLI'!AI42","v":1.03},1.03,1.05,1.05,{"$f":"IF(Inputs!$D$45=1,F62,IF(Inputs!$D$45=2,G62,IF(Inputs!$D$45=3,H62,IF(Inputs!$D$45=4,I62,IF(Inputs!$D$45=5,J62,IF(Inputs!$D$45=6,K62,))))))","v":1.05},null,null,0.18918918918918901,7.9189189189189202,554.516251351351,91224.005696453372,{"$f":"R62+R62*Inputs!$D$133+Inputs!$D$134","v":123601.16089840503},null,null,0.18918918918918901,7.9189189189189202,554.516251351351,77038.662714804508,{"$f":"Y62+Y62*Inputs!$D$133+Inputs!$D$134","v":106422.71054762826},null,null,0.343877803282993,1.00455761350309E-2,10.458809374092001,1.6165612868739201,50054.420354261558,{"$f":"AG62+AG62*Inputs!$D$133+Inputs!$D$134","v":73744.793049010739},{"$f":"(AG62+Inputs!$D$67/Inputs!$D$68*Salaries!AG62)+((AG62+Inputs!$D$67/Inputs!$D$68*Salaries!AG62)*Inputs!$D$133)+Inputs!$D$134","v":75383.060698984016},null,null,0.27851867049651202,7.4897472985911602,49788.536356284218,{"$f":"AN62+AN62*Inputs!$D$133+Inputs!$D$134","v":73422.807527460187},null,null,12.162323374065201,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR62-$AT$6)*$AT$7)*$L62,$AT$4+($AR62-$AT$6)*$AT$7)","v":38284.762766227905},{"$f":"AS62+AS62*Inputs!$D$133+Inputs!$D$134","v":59491.737709901994},null,null,12.162323374065201,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW62-$AY$6)*$AY$7)*$L62,$AY$4+($AW62-$AY$6)*$AY$7)","v":35659.588219681958},{"$f":"AX62+AX62*Inputs!$D$133+Inputs!$D$134","v":56312.651334034854},null,null,12.162323374065201,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB62-$BD$6)*$BD$7)*$L62,$BD$4+($BB62-$BD$6)*$BD$7)","v":27429.147509555009},{"$f":"BC62+BC62*Inputs!$D$133+Inputs!$D$134","v":46345.587634071111},null,null,0.121400912000917,4.0477264242850897,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG62-$BJ$6)*$BJ$7+($BH62-$BJ$9)*$BJ$10)*$L62,$BJ$4+($BG62-$BJ$6)*$BJ$7+($BH62-$BJ$9)*$BJ$10)","v":19432.084323800511},{"$f":"BI62+BI62*Inputs!$D$133+Inputs!$D$134","v":36661.144116122421},null,null,0.5,0.5,0,10,5420.7359999999999,130888.20910035893,{"$f":"BR62+BR62*Inputs!$D$133+Inputs!$D$134","v":171634.51122053468},null,null,0.5,0.5,0,10,5420.7359999999999,104710.56728028716,{"$f":"CA62+CA62*Inputs!$D$133+Inputs!$D$134","v":139933.38697642775},null,null,0.5,0.5,0,10,5420.7359999999999,93952.001146882598,{"$f":"CJ62+CJ62*Inputs!$D$133+Inputs!$D$134","v":126904.76338887482},null,null,9.4869391455387593,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN62-$CP$6)*$CP$7)*$L62,$CP$4+($CN62-$CP$6)*$CP$7)","v":31838.982058680838},{"$f":"CO62+CO62*Inputs!$D$133+Inputs!$D$134","v":51685.897273062496},null,null,9.4869391455387593,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS62-$CU$6)*$CU$7)*$L62,$CU$4+($CS62-$CU$6)*$CU$7)","v":38129.876527591841},{"$f":"CT62+CT62*Inputs!$D$133+Inputs!$D$134","v":59304.170474913721}]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'Base Sheet'!C49","v":2725.4126666666666},{"$f":"(VLOOKUP($A63,Inputs!$AE$7:$AH$103,4))","v":247.76478787878787},null,1.04,null,{"$f":"'Comparative WCLI'!AI43","v":1.03},1.03,1.04,1.04,{"$f":"IF(Inputs!$D$45=1,F63,IF(Inputs!$D$45=2,G63,IF(Inputs!$D$45=3,H63,IF(Inputs!$D$45=4,I63,IF(Inputs!$D$45=5,J63,IF(Inputs!$D$45=6,K63,))))))","v":1.04},null,null,0,3.3226636225266399,376.13435616438397,83052.728861549782,{"$f":"R63+R63*Inputs!$D$133+Inputs!$D$134","v":113705.74465133679},null,null,0,3.3226636225266399,376.13435616438397,69002.484384488052,{"$f":"Y63+Y63*Inputs!$D$133+Inputs!$D$134","v":96690.898589615026},null,null,0.29434324065196499,7.67018216682646E-3,11.1753211888782,2.87363374880153,50133.175892691863,{"$f":"AG63+AG63*Inputs!$D$133+Inputs!$D$134","v":73840.16600604984},{"$f":"(AG63+Inputs!$D$67/Inputs!$D$68*Salaries!AG63)+((AG63+Inputs!$D$67/Inputs!$D$68*Salaries!AG63)*Inputs!$D$133)+Inputs!$D$134","v":75481.011303510648},null,null,0.24773413897280999,4.73425981873112,47029.07412055257,{"$f":"AN63+AN63*Inputs!$D$133+Inputs!$D$134","v":70081.098759989167},null,null,9.3957614538008691,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR63-$AT$6)*$AT$7)*$L63,$AT$4+($AR63-$AT$6)*$AT$7)","v":36765.264840661053},{"$f":"AS63+AS63*Inputs!$D$133+Inputs!$D$134","v":57651.625722040539},null,null,9.3957614538008691,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW63-$AY$6)*$AY$7)*$L63,$AY$4+($AW63-$AY$6)*$AY$7)","v":34165.091956463162},{"$f":"AX63+AX63*Inputs!$D$133+Inputs!$D$134","v":54502.816359276891},null,null,9.3957614538008691,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB63-$BD$6)*$BD$7)*$L63,$BD$4+($BB63-$BD$6)*$BD$7)","v":26280.551235673989},{"$f":"BC63+BC63*Inputs!$D$133+Inputs!$D$134","v":44954.637546401202},null,null,0.169447113285003,4.8191571316272199,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG63-$BJ$6)*$BJ$7+($BH63-$BJ$9)*$BJ$10)*$L63,$BJ$4+($BG63-$BJ$6)*$BJ$7+($BH63-$BJ$9)*$BJ$10)","v":19567.842837808301},{"$f":"BI63+BI63*Inputs!$D$133+Inputs!$D$134","v":36825.547676585848},null,null,0.34129692832764502,0.65870307167235498,0,6.1962116040955602,2657.5770000000002,117822.24227790763,{"$f":"BR63+BR63*Inputs!$D$133+Inputs!$D$134","v":155811.62539854617},null,null,0.34129692832764502,0.65870307167235498,0,6.1962116040955602,2657.5770000000002,94257.793822326115,{"$f":"CA63+CA63*Inputs!$D$133+Inputs!$D$134","v":127275.07831883692},null,null,0.34129692832764502,0.65870307167235498,0,6.1962116040955602,2657.5770000000002,81237.807733512018,{"$f":"CJ63+CJ63*Inputs!$D$133+Inputs!$D$134","v":111507.87516528305},null,null,8.7331520425674505,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN63-$CP$6)*$CP$7)*$L63,$CP$4+($CN63-$CP$6)*$CP$7)","v":31165.980260021614},{"$f":"CO63+CO63*Inputs!$D$133+Inputs!$D$134","v":50870.892094886171},null,null,8.7331520425674505,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS63-$CU$6)*$CU$7)*$L63,$CU$4+($CS63-$CU$6)*$CU$7)","v":37396.961448276314},{"$f":"CT63+CT63*Inputs!$D$133+Inputs!$D$134","v":58416.610313862613}]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'Base Sheet'!C50","v":2592.6763333333333},{"$f":"(VLOOKUP($A64,Inputs!$AE$7:$AH$103,4))","v":288.07514814814817},null,1.18,null,{"$f":"'Comparative WCLI'!AI44","v":1.32},1.32,1.32,1.32,{"$f":"IF(Inputs!$D$45=1,F64,IF(Inputs!$D$45=2,G64,IF(Inputs!$D$45=3,H64,IF(Inputs!$D$45=4,I64,IF(Inputs!$D$45=5,J64,IF(Inputs!$D$45=6,K64,))))))","v":1.32},null,null,0.11111111111111099,3.3333333333333299,436.93307777777801,107796.4653215092,{"$f":"R64+R64*Inputs!$D$133+Inputs!$D$134","v":143670.40950434766},null,null,0.11111111111111099,3.3333333333333299,436.93307777777801,89963.462716007765,{"$f":"Y64+Y64*Inputs!$D$133+Inputs!$D$134","v":122074.6433490854},null,null,0.62472536095417497,3.9234149403640896E-3,9.8850929849340901,0.98917137476459505,64259.532210239639,{"$f":"AG64+AG64*Inputs!$D$133+Inputs!$D$134","v":90947.183506600195},{"$f":"(AG64+Inputs!$D$67/Inputs!$D$68*Salaries!AG64)+((AG64+Inputs!$D$67/Inputs!$D$68*Salaries!AG64)*Inputs!$D$133)+Inputs!$D$134","v":93050.380628400206},null,null,1,10.2608214494204,77722.057951495342,{"$f":"AN64+AN64*Inputs!$D$133+Inputs!$D$134","v":107250.30217926086},null,null,6.6189381803245002,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR64-$AT$6)*$AT$7)*$L64,$AT$4+($AR64-$AT$6)*$AT$7)","v":45192.357915860397},{"$f":"AS64+AS64*Inputs!$D$133+Inputs!$D$134","v":67856.835436106936},null,null,6.6189381803245002,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW64-$AY$6)*$AY$7)*$L64,$AY$4+($AW64-$AY$6)*$AY$7)","v":41892.138485916919},{"$f":"AX64+AX64*Inputs!$D$133+Inputs!$D$134","v":63860.26970644539},null,null,6.6189381803245002,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB64-$BD$6)*$BD$7)*$L64,$BD$4+($BB64-$BD$6)*$BD$7)","v":32225.634235803416},{"$f":"BC64+BC64*Inputs!$D$133+Inputs!$D$134","v":52154.133059557935},null,null,0.89342837476813197,3.3688606694121401,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG64-$BJ$6)*$BJ$7+($BH64-$BJ$9)*$BJ$10)*$L64,$BJ$4+($BG64-$BJ$6)*$BJ$7+($BH64-$BJ$9)*$BJ$10)","v":26216.825676581419},{"$f":"BI64+BI64*Inputs!$D$133+Inputs!$D$134","v":44877.465894340101},null,null,0,0.5,0.5,9,2455.0030000000002,155304.63385758334,{"$f":"BR64+BR64*Inputs!$D$133+Inputs!$D$134","v":201202.80160153343},null,null,0,0.5,0.5,9,2455.0030000000002,124243.70708606667,{"$f":"CA64+CA64*Inputs!$D$133+Inputs!$D$134","v":163588.01928122673},null,null,0,0.5,0.5,9,2455.0030000000002,108870.54385892738,{"$f":"CJ64+CJ64*Inputs!$D$133+Inputs!$D$134","v":144971.11861316109},null,null,5.3725726827763198,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN64-$CP$6)*$CP$7)*$L64,$CP$4+($CN64-$CP$6)*$CP$7)","v":37464.435562566745},{"$f":"CO64+CO64*Inputs!$D$133+Inputs!$D$134","v":58498.321466268331},null,null,5.3725726827763198,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS64-$CU$6)*$CU$7)*$L64,$CU$4+($CS64-$CU$6)*$CU$7)","v":45372.988609197717},{"$f":"CT64+CT64*Inputs!$D$133+Inputs!$D$134","v":68075.579205738439}]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'Base Sheet'!C51","v":2893.0613333333336},{"$f":"(VLOOKUP($A65,Inputs!$AE$7:$AH$103,4))","v":361.63266666666669},null,0.99,null,{"$f":"'Comparative WCLI'!AI45","v":0.94},1,0.99,1,{"$f":"IF(Inputs!$D$45=1,F65,IF(Inputs!$D$45=2,G65,IF(Inputs!$D$45=3,H65,IF(Inputs!$D$45=4,I65,IF(Inputs!$D$45=5,J65,IF(Inputs!$D$45=6,K65,))))))","v":1},null,null,0.125,8.125,435.00082500000002,84764.022854618248,{"$f":"R65+R65*Inputs!$D$133+Inputs!$D$134","v":115778.1216769427},null,null,0.125,8.125,435.00082500000002,71254.172395905043,{"$f":"Y65+Y65*Inputs!$D$133+Inputs!$D$134","v":99417.692771441012},null,null,0.269910522812985,1.10922132662871E-2,12.6370657398506,3.2401186866819498,49394.903677781869,{"$f":"AG65+AG65*Inputs!$D$133+Inputs!$D$134","v":72946.118353793834},{"$f":"(AG65+Inputs!$D$67/Inputs!$D$68*Salaries!AG65)+((AG65+Inputs!$D$67/Inputs!$D$68*Salaries!AG65)*Inputs!$D$133)+Inputs!$D$134","v":74562.800201193677},null,null,0,7.6954102738947601,43818.775423407729,{"$f":"AN65+AN65*Inputs!$D$133+Inputs!$D$134","v":66193.427037746762},null,null,13.426005179563701,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR65-$AT$6)*$AT$7)*$L65,$AT$4+($AR65-$AT$6)*$AT$7)","v":36968.904567338381},{"$f":"AS65+AS65*Inputs!$D$133+Inputs!$D$134","v":57898.233431046778},null,null,13.426005179563701,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW65-$AY$6)*$AY$7)*$L65,$AY$4+($AW65-$AY$6)*$AY$7)","v":34468.738332532717},{"$f":"AX65+AX65*Inputs!$D$133+Inputs!$D$134","v":54870.53212069712},null,null,13.426005179563701,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB65-$BD$6)*$BD$7)*$L65,$BD$4+($BB65-$BD$6)*$BD$7)","v":26512.730401937923},{"$f":"BC65+BC65*Inputs!$D$133+Inputs!$D$134","v":45235.806516746823},null,null,7.6369394659180898E-2,5.2057763801914598,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG65-$BJ$6)*$BJ$7+($BH65-$BJ$9)*$BJ$10)*$L65,$BJ$4+($BG65-$BJ$6)*$BJ$7+($BH65-$BJ$9)*$BJ$10)","v":18735.906925210213},{"$f":"BI65+BI65*Inputs!$D$133+Inputs!$D$134","v":35818.073286429571},null,null,0,0.66666666666666696,0.33333333333333298,6.6666666666666696,2838.663,117920.89914369627,{"$f":"BR65+BR65*Inputs!$D$133+Inputs!$D$134","v":155931.09886301617},null,null,0,0.66666666666666696,0.33333333333333298,6.6666666666666696,2838.663,94336.719314957023,{"$f":"CA65+CA65*Inputs!$D$133+Inputs!$D$134","v":127370.65709041296},null,null,0,0.66666666666666696,0.33333333333333298,6.6666666666666696,2838.663,82743.558235623568,{"$f":"CJ65+CJ65*Inputs!$D$133+Inputs!$D$134","v":113331.33902334014},null,null,9.4356735520175707,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN65-$CP$6)*$CP$7)*$L65,$CP$4+($CN65-$CP$6)*$CP$7)","v":30298.658757715788},{"$f":"CO65+CO65*Inputs!$D$133+Inputs!$D$134","v":49820.565755593816},null,null,9.4356735520175707,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS65-$CU$6)*$CU$7)*$L65,$CU$4+($CS65-$CU$6)*$CU$7)","v":36289.986823345309},{"$f":"CT65+CT65*Inputs!$D$133+Inputs!$D$134","v":57076.064043071165}]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'Base Sheet'!C52","v":784.97},{"$f":"(VLOOKUP($A66,Inputs!$AE$7:$AH$103,4))","v":196.24250000000001},null,0.99,null,{"$f":"'Comparative WCLI'!AI46","v":0.94},1,0.99,1,{"$f":"IF(Inputs!$D$45=1,F66,IF(Inputs!$D$45=2,G66,IF(Inputs!$D$45=3,H66,IF(Inputs!$D$45=4,I66,IF(Inputs!$D$45=5,J66,IF(Inputs!$D$45=6,K66,))))))","v":1},null,null,0,6.4812030075187996,194.01066165413499,79240.214266010822,{"$f":"R66+R66*Inputs!$D$133+Inputs!$D$134","v":109088.78947613911},null,null,0,6.4812030075187996,194.01066165413499,65730.363807297617,{"$f":"Y66+Y66*Inputs!$D$133+Inputs!$D$134","v":92728.360570637407},null,null,0.38283283601041201,4.1902101453875898E-3,12.1822506507523,2.33267729033077,49415.140899937178,{"$f":"AG66+AG66*Inputs!$D$133+Inputs!$D$134","v":72970.625629823917},{"$f":"(AG66+Inputs!$D$67/Inputs!$D$68*Salaries!AG66)+((AG66+Inputs!$D$67/Inputs!$D$68*Salaries!AG66)*Inputs!$D$133)+Inputs!$D$134","v":74587.96983603538},null,null,0,14.0967741935484,47965.296454769763,{"$f":"AN66+AN66*Inputs!$D$133+Inputs!$D$134","v":71214.864006726188},null,null,9.8319802538786991,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR66-$AT$6)*$AT$7)*$L66,$AT$4+($AR66-$AT$6)*$AT$7)","v":35526.30884976394},{"$f":"AS66+AS66*Inputs!$D$133+Inputs!$D$134","v":56151.250017064129},null,null,9.8319802538786991,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW66-$AY$6)*$AY$7)*$L66,$AY$4+($AW66-$AY$6)*$AY$7)","v":33026.142614958284},{"$f":"AX66+AX66*Inputs!$D$133+Inputs!$D$134","v":53123.548706714479},null,null,9.8319802538786991,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB66-$BD$6)*$BD$7)*$L66,$BD$4+($BB66-$BD$6)*$BD$7)","v":25404.295274310109},{"$f":"BC66+BC66*Inputs!$D$133+Inputs!$D$134","v":43893.491577189539},null,null,3.04123208889755E-2,4.4813279396952304,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG66-$BJ$6)*$BJ$7+($BH66-$BJ$9)*$BJ$10)*$L66,$BJ$4+($BG66-$BJ$6)*$BJ$7+($BH66-$BJ$9)*$BJ$10)","v":18444.536783504154},{"$f":"BI66+BI66*Inputs!$D$133+Inputs!$D$134","v":35465.224044823532},null,null,0,0.43859649122806998,0.12280701754386,16.836140350877201,757.73199999999997,99372.89469758296,{"$f":"BR66+BR66*Inputs!$D$133+Inputs!$D$134","v":133469.46547877297},null,null,0,0.43859649122806998,0.12280701754386,16.836140350877201,757.73199999999997,79498.315758066368,{"$f":"CA66+CA66*Inputs!$D$133+Inputs!$D$134","v":109401.35038301838},null,null,0,0.43859649122806998,0.12280701754386,16.836140350877201,757.73199999999997,64195.553789510253,{"$f":"CJ66+CJ66*Inputs!$D$133+Inputs!$D$134","v":90869.705639096923},null,null,7.1863547758284598,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN66-$CP$6)*$CP$7)*$L66,$CP$4+($CN66-$CP$6)*$CP$7)","v":29237.685027146341},{"$f":"CO66+CO66*Inputs!$D$133+Inputs!$D$134","v":48535.726567874219},null,null,7.1863547758284598,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS66-$CU$6)*$CU$7)*$L66,$CU$4+($CS66-$CU$6)*$CU$7)","v":35229.013092775858},{"$f":"CT66+CT66*Inputs!$D$133+Inputs!$D$134","v":55791.224855351567}]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'Base Sheet'!C53","v":753.21033333333344},{"$f":"(VLOOKUP($A67,Inputs!$AE$7:$AH$103,4))","v":251.07011111111115},null,1,null,{"$f":"'Comparative WCLI'!AI47","v":0.94},1,1,1,{"$f":"IF(Inputs!$D$45=1,F67,IF(Inputs!$D$45=2,G67,IF(Inputs!$D$45=3,H67,IF(Inputs!$D$45=4,I67,IF(Inputs!$D$45=5,J67,IF(Inputs!$D$45=6,K67,))))))","v":1},null,null,0,11.3333333333333,241.45,82967.721273559946,{"$f":"R67+R67*Inputs!$D$133+Inputs!$D$134","v":113602.8004622811},null,null,0,11.3333333333333,241.45,69457.870814846741,{"$f":"Y67+Y67*Inputs!$D$133+Inputs!$D$134","v":97242.371556779399},null,null,0.31686754330466499,0,11.9152900290365,3.3961524714068898,48967.179764388893,{"$f":"AG67+AG67*Inputs!$D$133+Inputs!$D$134","v":72428.144694674949},{"$f":"(AG67+Inputs!$D$67/Inputs!$D$68*Salaries!AG67)+((AG67+Inputs!$D$67/Inputs!$D$68*Salaries!AG67)*Inputs!$D$133)+Inputs!$D$134","v":74030.827253990486},null,null,0.55319148936170204,0.21446808510638299,46385.612844608906,{"$f":"AN67+AN67*Inputs!$D$133+Inputs!$D$134","v":69301.867154821375},null,null,13.436372110365401,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR67-$AT$6)*$AT$7)*$L67,$AT$4+($AR67-$AT$6)*$AT$7)","v":36973.065720999846},{"$f":"AS67+AS67*Inputs!$D$133+Inputs!$D$134","v":57903.272588130814},null,null,13.436372110365401,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW67-$AY$6)*$AY$7)*$L67,$AY$4+($AW67-$AY$6)*$AY$7)","v":34472.89948619419},{"$f":"AX67+AX67*Inputs!$D$133+Inputs!$D$134","v":54875.571277781164},null,null,13.436372110365401,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB67-$BD$6)*$BD$7)*$L67,$BD$4+($BB67-$BD$6)*$BD$7)","v":26515.927672547867},{"$f":"BC67+BC67*Inputs!$D$133+Inputs!$D$134","v":45239.678411455461},null,null,6.0337128823398103E-2,10.130177215896399,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG67-$BJ$6)*$BJ$7+($BH67-$BJ$9)*$BJ$10)*$L67,$BJ$4+($BG67-$BJ$6)*$BJ$7+($BH67-$BJ$9)*$BJ$10)","v":20060.707689621824},{"$f":"BI67+BI67*Inputs!$D$133+Inputs!$D$134","v":37422.407012132026},null,null,0.5,0.5,0,15.5,724.35,106203.81021972935,{"$f":"BR67+BR67*Inputs!$D$133+Inputs!$D$134","v":141741.70417609223},null,null,0.5,0.5,0,15.5,724.35,84963.048175783479,{"$f":"CA67+CA67*Inputs!$D$133+Inputs!$D$134","v":116019.14134087379},null,null,0.5,0.5,0,15.5,724.35,71026.469311656649,{"$f":"CJ67+CJ67*Inputs!$D$133+Inputs!$D$134","v":99141.9443364162},null,null,14.3719363986226,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN67-$CP$6)*$CP$7)*$L67,$CP$4+($CN67-$CP$6)*$CP$7)","v":32627.028245791225},{"$f":"CO67+CO67*Inputs!$D$133+Inputs!$D$134","v":52640.221205653172},null,null,14.3719363986226,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS67-$CU$6)*$CU$7)*$L67,$CU$4+($CS67-$CU$6)*$CU$7)","v":38618.356311420743},{"$f":"CT67+CT67*Inputs!$D$133+Inputs!$D$134","v":59895.71949313052}]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'Base Sheet'!C54","v":1393.7983333333334},{"$f":"(VLOOKUP($A68,Inputs!$AE$7:$AH$103,4))","v":278.7596666666667},null,1.01,null,{"$f":"'Comparative WCLI'!AI48","v":0.93},1,1.01,1.01,{"$f":"IF(Inputs!$D$45=1,F68,IF(Inputs!$D$45=2,G68,IF(Inputs!$D$45=3,H68,IF(Inputs!$D$45=4,I68,IF(Inputs!$D$45=5,J68,IF(Inputs!$D$45=6,K68,))))))","v":1.01},null,null,0,7.8983333333333299,292.18533333333301,82349.463277658651,{"$f":"R68+R68*Inputs!$D$133+Inputs!$D$134","v":112854.09002924462},null,null,0,7.8983333333333299,292.18533333333301,68704.514314358326,{"$f":"Y68+Y68*Inputs!$D$133+Inputs!$D$134","v":96330.05683468793},null,null,0.47334439790655503,1.4792012434579799E-2,12.5932115890063,2.6288692108528702,51014.539022388853,{"$f":"AG68+AG68*Inputs!$D$133+Inputs!$D$134","v":74907.496756112901},{"$f":"(AG68+Inputs!$D$67/Inputs!$D$68*Salaries!AG68)+((AG68+Inputs!$D$67/Inputs!$D$68*Salaries!AG68)*Inputs!$D$133)+Inputs!$D$134","v":76577.188830602448},null,null,0,5.38,42742.144383925988,{"$f":"AN68+AN68*Inputs!$D$133+Inputs!$D$134","v":64889.626848934371},null,null,10.2499796375484,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR68-$AT$6)*$AT$7)*$L68,$AT$4+($AR68-$AT$6)*$AT$7)","v":36051.029350113808},{"$f":"AS68+AS68*Inputs!$D$133+Inputs!$D$134","v":56786.686542987823},null,null,10.2499796375484,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW68-$AY$6)*$AY$7)*$L68,$AY$4+($AW68-$AY$6)*$AY$7)","v":33525.861452960096},{"$f":"AX68+AX68*Inputs!$D$133+Inputs!$D$134","v":53728.708219534674},null,null,10.2499796375484,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB68-$BD$6)*$BD$7)*$L68,$BD$4+($BB68-$BD$6)*$BD$7)","v":25788.542792092208},{"$f":"BC68+BC68*Inputs!$D$133+Inputs!$D$134","v":44358.815321223665},null,null,8.0143612727557503E-2,6.9929257478825599,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG68-$BJ$6)*$BJ$7+($BH68-$BJ$9)*$BJ$10)*$L68,$BJ$4+($BG68-$BJ$6)*$BJ$7+($BH68-$BJ$9)*$BJ$10)","v":19428.21218861689},{"$f":"BI68+BI68*Inputs!$D$133+Inputs!$D$134","v":36656.454960415052},null,null,0.5,0.5,0,10.5,1388.4690000000001,109006.22142594888,{"$f":"BR68+BR68*Inputs!$D$133+Inputs!$D$134","v":145135.42414682411},null,null,0.5,0.5,0,10.5,1388.4690000000001,87204.977140759118,{"$f":"CA68+CA68*Inputs!$D$133+Inputs!$D$134","v":118734.1173174593},null,null,0.5,0.5,0,10.5,1388.4690000000001,73477.107108795462,{"$f":"CJ68+CJ68*Inputs!$D$133+Inputs!$D$134","v":102109.66670875131},null,null,8.2232240530464704,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN68-$CP$6)*$CP$7)*$L68,$CP$4+($CN68-$CP$6)*$CP$7)","v":30024.030090183507},{"$f":"CO68+CO68*Inputs!$D$133+Inputs!$D$134","v":49487.990439212226},null,null,8.2232240530464704,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS68-$CU$6)*$CU$7)*$L68,$CU$4+($CS68-$CU$6)*$CU$7)","v":36075.271436469324},{"$f":"CT68+CT68*Inputs!$D$133+Inputs!$D$134","v":56816.04370956435}]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},{"$f":"'Base Sheet'!C55","v":101.64533333333335},{"$f":"(VLOOKUP($A69,Inputs!$AE$7:$AH$103,4))","v":101.64533333333335},null,0.96,null,{"$f":"'Comparative WCLI'!AI49","v":0.93},1,0.96,1,{"$f":"IF(Inputs!$D$45=1,F69,IF(Inputs!$D$45=2,G69,IF(Inputs!$D$45=3,H69,IF(Inputs!$D$45=4,I69,IF(Inputs!$D$45=5,J69,IF(Inputs!$D$45=6,K69,))))))","v":1},null,null,0,2.78,107.223,75673.596725144991,{"$f":"R69+R69*Inputs!$D$133+Inputs!$D$134","v":104769.61563415058},null,null,0,2.78,107.223,62163.746266431786,{"$f":"Y69+Y69*Inputs!$D$133+Inputs!$D$134","v":88409.186728648885},null,null,0.23778237821328799,0,11.285437079161399,0,47232.520613269669,{"$f":"AG69+AG69*Inputs!$D$133+Inputs!$D$134","v":70327.472462669568},{"$f":"(AG69+Inputs!$D$67/Inputs!$D$68*Salaries!AG69)+((AG69+Inputs!$D$67/Inputs!$D$68*Salaries!AG69)*Inputs!$D$133)+Inputs!$D$134","v":71873.380096795765},null,null,null,null,38834.028274804659,{"$f":"AN69+AN69*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,5.5467128027681696,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR69-$AT$6)*$AT$7)*$L69,$AT$4+($AR69-$AT$6)*$AT$7)","v":33806.257208092335},{"$f":"AS69+AS69*Inputs!$D$133+Inputs!$D$134","v":54068.267478999813},null,null,5.5467128027681696,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW69-$AY$6)*$AY$7)*$L69,$AY$4+($AW69-$AY$6)*$AY$7)","v":31306.090973286675},{"$f":"AX69+AX69*Inputs!$D$133+Inputs!$D$134","v":51040.566168650163},null,null,5.5467128027681696,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB69-$BD$6)*$BD$7)*$L69,$BD$4+($BB69-$BD$6)*$BD$7)","v":24082.673673929665},{"$f":"BC69+BC69*Inputs!$D$133+Inputs!$D$134","v":42293.007819128819},null,null,0.35384615384615398,2.7307692307692299,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG69-$BJ$6)*$BJ$7+($BH69-$BJ$9)*$BJ$10)*$L69,$BJ$4+($BG69-$BJ$6)*$BJ$7+($BH69-$BJ$9)*$BJ$10)","v":18608.018416999592},{"$f":"BI69+BI69*Inputs!$D$133+Inputs!$D$134","v":35663.200302986501},null,null,0,0.5,0,5.35,107.223,92093.535041494542,{"$f":"BR69+BR69*Inputs!$D$133+Inputs!$D$134","v":124654.16093524989},null,null,0,0.5,0,5.35,107.223,73674.828033195634,{"$f":"CA69+CA69*Inputs!$D$133+Inputs!$D$134","v":102349.10674819991},null,null,0,0.5,0,5.35,107.223,56916.194133421843,{"$f":"CJ69+CJ69*Inputs!$D$133+Inputs!$D$134","v":82054.401095573849},null,null,2.49583333333333,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN69-$CP$6)*$CP$7)*$L69,$CP$4+($CN69-$CP$6)*$CP$7)","v":27025.228488819888},{"$f":"CO69+CO69*Inputs!$D$133+Inputs!$D$134","v":45856.44169996088},null,null,2.49583333333333,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS69-$CU$6)*$CU$7)*$L69,$CU$4+($CS69-$CU$6)*$CU$7)","v":33016.556554449409},{"$f":"CT69+CT69*Inputs!$D$133+Inputs!$D$134","v":53111.939987438236}]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'Base Sheet'!C56","v":805.84600000000012},{"$f":"(VLOOKUP($A70,Inputs!$AE$7:$AH$103,4))","v":201.46150000000003},null,0.94,null,{"$f":"'Comparative WCLI'!AI50","v":0.91},1,0.94,1,{"$f":"IF(Inputs!$D$45=1,F70,IF(Inputs!$D$45=2,G70,IF(Inputs!$D$45=3,H70,IF(Inputs!$D$45=4,I70,IF(Inputs!$D$45=5,J70,IF(Inputs!$D$45=6,K70,))))))","v":1},null,null,0,7.3888888888888902,201.30355555555599,79914.91092436717,{"$f":"R70+R70*Inputs!$D$133+Inputs!$D$134","v":109905.84712940863},null,null,0,7.3888888888888902,201.30355555555599,66405.060465653965,{"$f":"Y70+Y70*Inputs!$D$133+Inputs!$D$134","v":93545.418223906949},null,null,0.44213649851631998,0,10.6023738872404,2.3590504451038599,48413.108946738685,{"$f":"AG70+AG70*Inputs!$D$133+Inputs!$D$134","v":71757.164934500543},{"$f":"(AG70+Inputs!$D$67/Inputs!$D$68*Salaries!AG70)+((AG70+Inputs!$D$67/Inputs!$D$68*Salaries!AG70)*Inputs!$D$133)+Inputs!$D$134","v":73341.712905703258},null,null,0,2,40129.540007431286,{"$f":"AN70+AN70*Inputs!$D$133+Inputs!$D$134","v":61725.762948999283},null,null,12.879004975124399,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR70-$AT$6)*$AT$7)*$L70,$AT$4+($AR70-$AT$6)*$AT$7)","v":36749.345669235838},{"$f":"AS70+AS70*Inputs!$D$133+Inputs!$D$134","v":57632.3476054446},null,null,12.879004975124399,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW70-$AY$6)*$AY$7)*$L70,$AY$4+($AW70-$AY$6)*$AY$7)","v":34249.179434430174},{"$f":"AX70+AX70*Inputs!$D$133+Inputs!$D$134","v":54604.646295094943},null,null,12.879004975124399,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB70-$BD$6)*$BD$7)*$L70,$BD$4+($BB70-$BD$6)*$BD$7)","v":26344.029779667042},{"$f":"BC70+BC70*Inputs!$D$133+Inputs!$D$134","v":45031.510063176785},null,null,0.17093396621527299,6.3198067848666799,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG70-$BJ$6)*$BJ$7+($BH70-$BJ$9)*$BJ$10)*$L70,$BJ$4+($BG70-$BJ$6)*$BJ$7+($BH70-$BJ$9)*$BJ$10)","v":19231.674127578994},{"$f":"BI70+BI70*Inputs!$D$133+Inputs!$D$134","v":36418.447368498164},null,null,0.5,0.5,0,9.5,783.72900000000004,105192.48829354376,{"$f":"BR70+BR70*Inputs!$D$133+Inputs!$D$134","v":140516.9933234815},null,null,0.5,0.5,0,9.5,783.72900000000004,84153.99063483502,{"$f":"CA70+CA70*Inputs!$D$133+Inputs!$D$134","v":115039.37265878521},null,null,0.5,0.5,0,9.5,783.72900000000004,70015.147385471064,{"$f":"CJ70+CJ70*Inputs!$D$133+Inputs!$D$134","v":97917.233483805452},null,null,6.7775196568977796,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN70-$CP$6)*$CP$7)*$L70,$CP$4+($CN70-$CP$6)*$CP$7)","v":29044.842942728857},{"$f":"CO70+CO70*Inputs!$D$133+Inputs!$D$134","v":48302.194803644648},null,null,6.7775196568977796,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS70-$CU$6)*$CU$7)*$L70,$CU$4+($CS70-$CU$6)*$CU$7)","v":35036.171008358382},{"$f":"CT70+CT70*Inputs!$D$133+Inputs!$D$134","v":55557.693091121997}]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'Base Sheet'!C57","v":259.245},{"$f":"(VLOOKUP($A71,Inputs!$AE$7:$AH$103,4))","v":86.415000000000006},null,0.94,null,{"$f":"'Comparative WCLI'!AI51","v":0.91},1,0.94,1,{"$f":"IF(Inputs!$D$45=1,F71,IF(Inputs!$D$45=2,G71,IF(Inputs!$D$45=3,H71,IF(Inputs!$D$45=4,I71,IF(Inputs!$D$45=5,J71,IF(Inputs!$D$45=6,K71,))))))","v":1},null,null,0,5,78.841999999999999,76663.131048112162,{"$f":"R71+R71*Inputs!$D$133+Inputs!$D$134","v":105967.94169926383},null,null,0,5,78.841999999999999,63153.280589398957,{"$f":"Y71+Y71*Inputs!$D$133+Inputs!$D$134","v":89607.512793762129},null,null,0.38952162848805399,0,14.2828177407326,4.8814543958564496,51693.932916164034,{"$f":"AG71+AG71*Inputs!$D$133+Inputs!$D$134","v":75730.242761474641},{"$f":"(AG71+Inputs!$D$67/Inputs!$D$68*Salaries!AG71)+((AG71+Inputs!$D$67/Inputs!$D$68*Salaries!AG71)*Inputs!$D$133)+Inputs!$D$134","v":77422.171214487462},null,null,null,null,38834.028274804659,{"$f":"AN71+AN71*Inputs!$D$133+Inputs!$D$134","v":60156.89824078844},null,null,9.7769811669128508,{"$f":"IF(Inputs!$D$238=1,($AT$4+($AR71-$AT$6)*$AT$7)*$L71,$AT$4+($AR71-$AT$6)*$AT$7)","v":35504.232918470196},{"$f":"AS71+AS71*Inputs!$D$133+Inputs!$D$134","v":56124.516064267409},null,null,9.7769811669128508,{"$f":"IF(Inputs!$D$238=1,($AY$4+($AW71-$AY$6)*$AY$7)*$L71,$AY$4+($AW71-$AY$6)*$AY$7)","v":33004.06668366454},{"$f":"AX71+AX71*Inputs!$D$133+Inputs!$D$134","v":53096.814753917759},null,null,9.7769811669128508,{"$f":"IF(Inputs!$D$238=1,($BD$4+($BB71-$BD$6)*$BD$7)*$L71,$BD$4+($BB71-$BD$6)*$BD$7)","v":25387.332976818867},{"$f":"BC71+BC71*Inputs!$D$133+Inputs!$D$134","v":43872.950234927644},null,null,0.319406689516606,5.2013355395343304,{"$f":"IF(Inputs!$D$238=1,($BJ$4+($BG71-$BJ$6)*$BJ$7+($BH71-$BJ$9)*$BJ$10)*$L71,$BJ$4+($BG71-$BJ$6)*$BJ$7+($BH71-$BJ$9)*$BJ$10)","v":19219.963545226998},{"$f":"BI71+BI71*Inputs!$D$133+Inputs!$D$134","v":36404.265853269892},null,null,0,0,0.5,12,249.762,96622.486963779345,{"$f":"BR71+BR71*Inputs!$D$133+Inputs!$D$134","v":130138.72171313678},null,null,0,0,0.5,12,249.762,77297.989571023485,{"$f":"CA71+CA71*Inputs!$D$133+Inputs!$D$134","v":106736.75537050945},null,null,0,0,0.5,12,249.762,61445.146055706646,{"$f":"CJ71+CJ71*Inputs!$D$133+Inputs!$D$134","v":87538.96187346075},null,null,8.0736208013324706,{"$f":"IF(Inputs!$D$238=1,($CP$4+($CN71-$CP$6)*$CP$7)*$L71,$CP$4+($CN71-$CP$6)*$CP$7)","v":29656.196602762768},{"$f":"CO71+CO71*Inputs!$D$133+Inputs!$D$134","v":49042.544085945709},null,null,8.0736208013324706,{"$f":"IF(Inputs!$D$238=1,($CU$4+($CS71-$CU$6)*$CU$7)*$L71,$CU$4+($CS71-$CU$6)*$CU$7)","v":35647.524668392289},{"$f":"CT71+CT71*Inputs!$D$133+Inputs!$D$134","v":56298.042373423057}]
[]
[null,"Average:",{"$f":"AVERAGE(C24:C71)","v":1924.9522430555562},null,null,{"$f":"AVERAGE(F24:F71)","v":1.0029166666666665},null,{"$f":"AVERAGE(H24:H71)","v":0.97458333333333291},{"$f":"AVERAGE(I24:I71)","v":1.0158333333333334},{"$f":"AVERAGE(J24:J71)","v":1.0129166666666667},{"$f":"AVERAGE(K24:K71)","v":1.0254166666666666},{"$f":"AVERAGE(L24:L71)","v":1.0254166666666666}]

{"sheet":"Comparative WCLI","index":17,"n_rows":51,"n_cols":35,"rows_kept":51,"cut":false,"hidden":false,"merged":[[0,0,0,9]]}
["Wyoming Cost of Living Index Calculation"]
[]
["County","SY 2014-15 Model WCLI Adjustment ","2Q13","4Q12","2Q12","4Q11","2Q11","4Q10","2Q10","4Q09","2Q09","4Q08","2Q08","4Q07","2Q07","4Q06","2Q06","4Q05","2Q05","4Q04","2Q04","4Q03","2Q03","4Q02","2Q02","4Q01","2Q01","4Q 00","2Q 00","4Q 99","2Q 99","4Q 98",null,"School District","\nDistrict\nWCLI"]
["Albany",{"$f":"AVERAGE(C4:H4)/100","v":1.0016666666666667},101,100,102,100,100,98,98,98,97,96,96,97,99,100,101,103,102,104,103,105,103,102,101,103,102,104,105,105,105,105,null,"Albany #1",{"$f":"ROUND($B$4,2)","v":1}]
["Big Horn",{"$f":"AVERAGE(C5:H5)/100","v":0.88500000000000001},88,90,89,89,88,87,87,89,87,89,88,90,89,89,89,89,89,87,89,89,90,89,90,92,91,91,92,92,90,91,null,"Big Horn #1",{"$f":"ROUND($B$5,2)","v":0.89}]
["Campbell",{"$f":"AVERAGE(C6:H6)/100","v":1.0583333333333333},103,103,107,106,108,108,108,110,109,111,111,108,109,107,106,107,104,105,107,105,103,105,104,105,104,103,103,100,97,99,null,"Big Horn #2",{"$f":"ROUND($B$5,2)","v":0.89}]
["Carbon",1.0049999999999999,103,102,101,99,99,99,101,102,103,101,101,102,102,103,98,95,96,94,94,94,95,94,94,93,97,96,96,98,98,96,null,"Big Horn #3",{"$f":"ROUND($B$5,2)","v":0.89}]
["Converse",0.98,102,101,100,95,95,95,95,95,94,93,91,94,93,92,90,92,93,92,94,92,92,94,92,90,93,93,94,93,94,94,null,"Big Horn #4",{"$f":"ROUND($B$5,2)","v":0.89}]
["Crook",0.92166666666666675,92,93,94,91,92,91,92,92,90,90,90,90,90,88,89,91,90,87,89,89,89,87,91,88,93,91,94,94,99,93,null,"Campbell #1",{"$f":"ROUND($B$6,2)","v":1.06}]
["Fremont",0.98666666666666669,98,100,99,100,97,98,96,97,94,95,94,94,94,94,94,93,94,94,94,95,94,93,95,95,95,96,94,95,95,97,null,"Carbon #1",{"$f":"ROUND($B$7,2)","v":1.01}]
["Goshen",0.90833333333333333,91,91,91,90,92,90,90,89,88,91,90,88,88,89,88,90,88,87,86,87,88,91,90,91,90,92,93,93,91,89,null,"Carbon #2",{"$f":"ROUND($B$7,2)","v":1.01}]
["Hot Springs ",0.91333333333333333,92,94,91,91,90,90,87,89,86,88,87,88,89,90,91,90,91,90,92,93,90,93,93,93,93,92,94,94,93,95,null,"Converse #1",{"$f":"ROUND($B$8,2)","v":0.98}]
["Johnson",0.99333333333333329,100,100,99,98,100,99,101,103,100,100,100,99,100,100,100,99,100,101,101,100,102,103,103,102,102,106,100,100,102,99,null,"Converse #2",{"$f":"ROUND($B$8,2)","v":0.98}]
["Laramie",0.97333333333333327,98,98,96,97,98,97,97,96,96,96,97,97,98,100,102,102,103,104,104,104,105,104,105,105,103,102,103,103,105,103,null,"Crook #1",{"$f":"ROUND($B$9,2)","v":0.92}]
["Lincoln-Kemmerer",0.98,95,97,100,99,98,99,99,99,98,96,93,95,93,92,91,90,90,90,88,92,93,91,92,91,94,92,93,94,95,96,null,"Fremont # 1",{"$f":"ROUND($B$10,2)","v":0.99}]
["Lincoln-Afton",0.98,96,94,95,100,101,102,102,101,101,101,100,104,102,100,101,102,103,100,102,100,101,null,null,null,null,null,null,null,null,null,null,"Fremont # 2",0.99]
["Natrona",1.0033333333333332,101,100,99,101,100,101,101,100,102,101,101,101,100,99,98,99,98,99,97,97,98,99,98,97,98,97,98,98,97,99,null,"Fremont # 6",0.99]
["Niobrara",0.88166666666666671,87,89,87,88,88,90,86,87,87,87,85,88,87,88,89,91,89,90,88,88,88,88,87,87,87,89,90,91,89,91,null,"Fremont #14",0.99]
["Park",0.95333333333333325,96,95,96,95,94,96,95,93,93,93,93,94,94,94,95,94,95,97,97,98,99,97,97,97,97,100,98,99,98,98,null,"Fremont #21",0.99]
["Platte",0.86166666666666669,87,86,86,86,87,85,85,85,84,85,84,85,87,88,88,89,90,90,91,92,90,91,91,90,90,94,93,95,94,96,null,"Fremont #24",0.99]
["Sheridan",1.0216666666666667,99,101,102,102,104,105,105,106,107,105,105,105,106,106,105,103,105,104,106,105,105,106,104,103,102,105,103,102,101,102,null,"Fremont #25",0.99]
["Sublette",1.1216666666666668,108,110,114,113,114,114,114,114,114,115,115,119,114,117,116,116,112,115,111,109,107,105,103,104,104,106,106,106,104,106,null,"Fremont #38",0.99]
["Sweetwater",1.0283333333333333,104,103,103,103,102,102,103,102,104,107,107,109,108,107,105,105,102,99,98,98,97,98,97,99,98,97,100,100,100,100,null,"Goshen #1",{"$f":"ROUND($B$11,2)","v":0.91}]
["Teton",1.32,132,130,132,133,133,132,133,131,134,134,138,129,133,132,134,133,139,137,138,139,137,139,142,140,141,141,134,141,135,139,null,"Hot Springs #1",{"$f":"ROUND($B$12,2)","v":0.91}]
["Uinta",0.93500000000000005,94,93,93,94,93,94,95,96,94,93,93,93,93,92,92,93,93,92,93,93,94,93,94,96,96,98,100,98,103,98,null,"Johnson #1",{"$f":"ROUND($B$13,2)","v":0.99}]
["Washakie",0.93333333333333324,93,94,93,94,93,93,92,91,90,90,89,89,88,88,88,88,88,87,89,89,89,89,89,90,90,92,92,92,92,95,null,"Laramie #1",{"$f":"ROUND($B$14,2)","v":0.97}]
["Weston",0.90500000000000003,91,89,91,90,92,90,90,91,90,91,90,91,91,90,88,89,86,87,86,88,88,87,87,89,88,90,90,90,89,89,null,"Laramie #2",{"$f":"ROUND($B$14,2)","v":0.97}]
["Average",{"$f":"AVERAGE(B4:B27)","v":0.98131944444444452},97.958333333333329,98.041666666666671,98.333333333333329,98.083333333333329,98.25,{"$f":"AVERAGE(H4:H27)","v":98.125},{"$f":"AVERAGE(I4:I27)","v":98},{"$f":"AVERAGE(J4:J27)","v":98.166666666666671},97.583333333333329,97.833333333333329,97.416666666666671,97.875,97.791666666666671,97.708333333333329,97.416666666666671,97.625,97.5,97.166666666666671,97.375,97.541666666666671,97.375,97.304347826086953,97.347826086956516,97.391304347826093,97.739130434782609,98.565217391304344,98.478260869565219,98.826086956521735,98.521739130434781,98.695652173913047,null,"Lincoln #1",{"$f":"ROUND($B$15,2)","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lincoln #2",{"$f":"ROUND($B$16,2)","v":0.98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natrona #1",{"$f":"ROUND($B$17,2)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niobrara #1",{"$f":"ROUND($B$18,2)","v":0.88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Park # 1",{"$f":"ROUND($B$19,2)","v":0.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Park # 6",{"$f":"ROUND($B$19,2)","v":0.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Park #16",{"$f":"ROUND($B$19,2)","v":0.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platte #1",{"$f":"ROUND($B$20,2)","v":0.86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Platte #2",{"$f":"ROUND($B$20,2)","v":0.86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheridan #1",{"$f":"ROUND($B$21,2)","v":1.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheridan #2",{"$f":"ROUND($B$21,2)","v":1.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheridan #3",{"$f":"ROUND($B$21,2)","v":1.02}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sublette #1",{"$f":"ROUND($B$22,2)","v":1.1200000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sublette #9",{"$f":"ROUND($B$22,2)","v":1.1200000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweetwater #1",{"$f":"ROUND($B$23,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweetwater #2",{"$f":"ROUND($B$23,2)","v":1.03}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Teton #1",{"$f":"ROUND($B$24,2)","v":1.32}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uinta #1",{"$f":"ROUND($B$25,2)","v":0.94}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uinta #4",{"$f":"ROUND($B$25,2)","v":0.94}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uinta #6",{"$f":"ROUND($B$25,2)","v":0.94}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washakie #1",{"$f":"ROUND($B$26,2)","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washakie #2",{"$f":"ROUND($B$26,2)","v":0.93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weston #1",{"$f":"ROUND($B$27,2)","v":0.91}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weston #7",{"$f":"ROUND($B$27,2)","v":0.91}]

{"sheet":"Utilities","index":18,"n_rows":109,"n_cols":20,"rows_kept":109,"cut":false,"hidden":false,"merged":[[0,0,0,1],[57,14,57,19],[56,14,56,19],[2,3,4,3],[2,4,4,4],[2,5,4,5],[108,0,108,1],[2,0,4,0],[2,1,4,1],[2,2,4,2],[53,0,53,1],[56,2,56,12],[2,7,2,19],[3,7,3,19]]}
["Utilities Worksheet"]
[]
["District ID","District Name","2009-10 \nActual\nExpenditures","2009-10\nSchool-Level\nExpenditures","2009-10\nEducational\nGSF","2009-10\nExpenditures\nper GSF",null,"2009-10 Expenditures as Adjusted by ECAs"]
[null,null,null,null,null,null,null,"Historical Funding Model Utilities Resources"]
[null,null,null,null,null,null,null,"FY 2012 \nBase Utilities","FY 2012\nNew Additional\nEducational GSF","Additional\nUtilities\nFunding","Total\nFY2012\nUtilities","FY 2013\nNew Additional\nEducational GSF","Additional\nUtilities\nFunding","Total\nFY2013\nUtilities","FY 2014\nNew Additional\nEducational GSF","Additional\nUtilities\nFunding","Total\nFY2014\nUtilities","FY 2015\nNew Additional\nEducational GSF","Additional\nUtilities\nFunding","Total\nFY2015\nUtilities"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},1334444.8600000003,1197582.3800000001,715363,{"$f":"D6/E6","v":1.6740904687550238},null,{"$f":"C6*Inputs!$G$170","v":1334444.8600000003},0,{"$f":"(F6*I6)*Inputs!$G$170","v":0},{"$f":"SUM(H6,J6)","v":1334444.8600000003},6150,{"$f":"(F6*Inputs!$F$170*Inputs!$G$170)*L6","v":10295.656382843395},{"$f":"M6+(K6*Inputs!$F$170)","v":1344740.5163828437},0,{"$f":"(F6*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O6","v":0},{"$f":"P6+(N6*Inputs!$E$170)","v":1344740.5163828437},924,{"$f":"($F6* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R6","v":1538.6612372860548},{"$f":"S6+(Q6*Inputs!$D$170)","v":1339152.0528833009}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},437521.31000000006,397665.99000000005,261169,{"$f":"D7/E7","v":1.5226385597065504},null,{"$f":"C7*Inputs!$G$170","v":437521.31000000006},0,{"$f":"(F7*I7)*Inputs!$G$170","v":0},{"$f":"SUM(H7,J7)","v":437521.31000000006},0,{"$f":"(F7*Inputs!$F$170*Inputs!$G$170)*L7","v":0},{"$f":"M7+(K7*Inputs!$F$170)","v":437521.31000000006},0,{"$f":"(F7*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O7","v":0},{"$f":"P7+(N7*Inputs!$E$170)","v":437521.31000000006},0,{"$f":"($F7* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R7","v":0},{"$f":"S7+(Q7*Inputs!$D$170)","v":435202.44705700007}]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},236011.21000000002,231695.57,235200,0.985100212585034,null,{"$f":"C8*Inputs!$G$170","v":236011.21000000002},0,{"$f":"(F8*I8)*Inputs!$G$170","v":0},236011.21000000002,0,{"$f":"(F8*Inputs!$F$170*Inputs!$G$170)*L8","v":0},{"$f":"M8+(K8*Inputs!$F$170)","v":236011.21000000002},0,{"$f":"(F8*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O8","v":0},{"$f":"P8+(N8*Inputs!$E$170)","v":236011.21000000002},0,{"$f":"($F8* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R8","v":0},{"$f":"S8+(Q8*Inputs!$D$170)","v":234760.35058700002}]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},259059.97999999998,246641.18,166086,1.485020892790482,null,{"$f":"C9*Inputs!$G$170","v":259059.97999999998},0,{"$f":"(F9*I9)*Inputs!$G$170","v":0},259059.97999999998,0,{"$f":"(F9*Inputs!$F$170*Inputs!$G$170)*L9","v":0},{"$f":"M9+(K9*Inputs!$F$170)","v":259059.97999999998},0,{"$f":"(F9*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O9","v":0},{"$f":"P9+(N9*Inputs!$E$170)","v":259059.97999999998},0,{"$f":"($F9* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R9","v":0},{"$f":"S9+(Q9*Inputs!$D$170)","v":257686.96210599999}]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},174195.75000000003,151351.65000000002,132476,1.1424835441891363,null,{"$f":"C10*Inputs!$G$170","v":174195.75000000003},0,{"$f":"(F10*I10)*Inputs!$G$170","v":0},174195.75000000003,0,{"$f":"(F10*Inputs!$F$170*Inputs!$G$170)*L10","v":0},{"$f":"M10+(K10*Inputs!$F$170)","v":174195.75000000003},0,{"$f":"(F10*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O10","v":0},{"$f":"P10+(N10*Inputs!$E$170)","v":174195.75000000003},0,{"$f":"($F10* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R10","v":0},{"$f":"S10+(Q10*Inputs!$D$170)","v":173272.51252500003}]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},2805792.560000001,2391118.2500000005,1859800,1.2856856920098938,null,{"$f":"C11*Inputs!$G$170","v":2805792.560000001},0,{"$f":"(F11*I11)*Inputs!$G$170","v":0},2805792.560000001,0,{"$f":"(F11*Inputs!$F$170*Inputs!$G$170)*L11","v":0},{"$f":"M11+(K11*Inputs!$F$170)","v":2805792.560000001},68620,{"$f":"(F11*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O11","v":88223.752185718913},{"$f":"P11+(N11*Inputs!$E$170)","v":2894016.3121857201},0,{"$f":"($F11* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R11","v":0},{"$f":"S11+(Q11*Inputs!$D$170)","v":2878678.0257311356}]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},998047.53000000014,877098.09000000008,522000,1.6802645402298853,null,{"$f":"C12*Inputs!$G$170","v":998047.53000000014},0,{"$f":"(F12*I12)*Inputs!$G$170","v":0},998047.53000000014,0,{"$f":"(F12*Inputs!$F$170*Inputs!$G$170)*L12","v":0},{"$f":"M12+(K12*Inputs!$F$170)","v":998047.53000000014},0,{"$f":"(F12*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O12","v":0},{"$f":"P12+(N12*Inputs!$E$170)","v":998047.53000000014},0,{"$f":"($F12* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R12","v":0},{"$f":"S12+(Q12*Inputs!$D$170)","v":992757.87809100014}]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},599698.27999999991,575654.62999999989,340463,1.6907993820180163,null,{"$f":"C13*Inputs!$G$170","v":599698.27999999991},0,{"$f":"(F13*I13)*Inputs!$G$170","v":0},599698.27999999991,0,{"$f":"(F13*Inputs!$F$170*Inputs!$G$170)*L13","v":0},{"$f":"M13+(K13*Inputs!$F$170)","v":599698.27999999991},0,{"$f":"(F13*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O13","v":0},{"$f":"P13+(N13*Inputs!$E$170)","v":599698.27999999991},0,{"$f":"($F13* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R13","v":0},{"$f":"S13+(Q13*Inputs!$D$170)","v":596519.87911599991}]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},753089.78999999992,694461.95999999985,416429,1.6676599372281946,null,{"$f":"C14*Inputs!$G$170","v":753089.78999999992},0,{"$f":"(F14*I14)*Inputs!$G$170","v":0},753089.78999999992,1680,{"$f":"(F14*Inputs!$F$170*Inputs!$G$170)*L14","v":2801.6686945433671},{"$f":"M14+(K14*Inputs!$F$170)","v":755891.45869454334},0,{"$f":"(F14*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O14","v":0},{"$f":"P14+(N14*Inputs!$E$170)","v":755891.45869454334},45533,{"$f":"($F14* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R14","v":75531.112054225785},{"$f":"S14+(Q14*Inputs!$D$170)","v":827416.34601768805}]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},390092.56,355750.11000000004,265617,1.3393348693795957,null,{"$f":"C15*Inputs!$G$170","v":390092.56},0,{"$f":"(F15*I15)*Inputs!$G$170","v":0},390092.56,0,{"$f":"(F15*Inputs!$F$170*Inputs!$G$170)*L15","v":0},{"$f":"M15+(K15*Inputs!$F$170)","v":390092.56},0,{"$f":"(F15*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O15","v":0},{"$f":"P15+(N15*Inputs!$E$170)","v":390092.56},0,{"$f":"($F15* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R15","v":0},{"$f":"S15+(Q15*Inputs!$D$170)","v":388025.06943199999}]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},359388.06000000006,315956.34000000003,324577,0.9734403238676802,null,{"$f":"C16*Inputs!$G$170","v":359388.06000000006},0,{"$f":"(F16*I16)*Inputs!$G$170","v":0},359388.06000000006,0,{"$f":"(F16*Inputs!$F$170*Inputs!$G$170)*L16","v":0},{"$f":"M16+(K16*Inputs!$F$170)","v":359388.06000000006},0,{"$f":"(F16*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O16","v":0},{"$f":"P16+(N16*Inputs!$E$170)","v":359388.06000000006},0,{"$f":"($F16* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R16","v":0},{"$f":"S16+(Q16*Inputs!$D$170)","v":357483.30328200007}]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},805762.61,763889.25000000012,517819,1.4752051392474979,null,{"$f":"C17*Inputs!$G$170","v":805762.61},0,{"$f":"(F17*I17)*Inputs!$G$170","v":0},805762.61,0,{"$f":"(F17*Inputs!$F$170*Inputs!$G$170)*L17","v":0},{"$f":"M17+(K17*Inputs!$F$170)","v":805762.61},0,{"$f":"(F17*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O17","v":0},{"$f":"P17+(N17*Inputs!$E$170)","v":805762.61},0,{"$f":"($F17* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R17","v":0},{"$f":"S17+(Q17*Inputs!$D$170)","v":801492.06816699996}]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},247815.44,236573.09999999998,107590,2.1988391114415835,null,{"$f":"C18*Inputs!$G$170","v":247815.44},0,{"$f":"(F18*I18)*Inputs!$G$170","v":0},247815.44,0,{"$f":"(F18*Inputs!$F$170*Inputs!$G$170)*L18","v":0},{"$f":"M18+(K18*Inputs!$F$170)","v":247815.44},0,{"$f":"(F18*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O18","v":0},{"$f":"P18+(N18*Inputs!$E$170)","v":247815.44},0,{"$f":"($F18* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R18","v":0},{"$f":"S18+(Q18*Inputs!$D$170)","v":246502.01816800001}]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},205142.97999999998,193019.84999999998,147992,1.3042586761446564,null,{"$f":"C19*Inputs!$G$170","v":205142.97999999998},0,{"$f":"(F19*I19)*Inputs!$G$170","v":0},205142.97999999998,0,{"$f":"(F19*Inputs!$F$170*Inputs!$G$170)*L19","v":0},{"$f":"M19+(K19*Inputs!$F$170)","v":205142.97999999998},0,{"$f":"(F19*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O19","v":0},{"$f":"P19+(N19*Inputs!$E$170)","v":205142.97999999998},0,{"$f":"($F19* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R19","v":0},{"$f":"S19+(Q19*Inputs!$D$170)","v":204055.72220599998}]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},399333.20999999996,399333.20999999996,253798,1.5734293020433572,null,{"$f":"C20*Inputs!$G$170","v":399333.20999999996},0,{"$f":"(F20*I20)*Inputs!$G$170","v":0},399333.20999999996,0,{"$f":"(F20*Inputs!$F$170*Inputs!$G$170)*L20","v":0},{"$f":"M20+(K20*Inputs!$F$170)","v":399333.20999999996},0,{"$f":"(F20*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O20","v":0},{"$f":"P20+(N20*Inputs!$E$170)","v":399333.20999999996},0,{"$f":"($F20* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R20","v":0},{"$f":"S20+(Q20*Inputs!$D$170)","v":397216.74398699997}]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},199032.56999999998,130190.79,95251,1.3668180911486494,null,{"$f":"C21*Inputs!$G$170","v":199032.56999999998},0,{"$f":"(F21*I21)*Inputs!$G$170","v":0},199032.56999999998,0,{"$f":"(F21*Inputs!$F$170*Inputs!$G$170)*L21","v":0},{"$f":"M21+(K21*Inputs!$F$170)","v":199032.56999999998},0,{"$f":"(F21*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O21","v":0},{"$f":"P21+(N21*Inputs!$E$170)","v":199032.56999999998},0,{"$f":"($F21* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R21","v":0},{"$f":"S21+(Q21*Inputs!$D$170)","v":197977.69737899999}]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},170918.99999999997,166497.96,112559,1.4792061052425838,null,{"$f":"C22*Inputs!$G$170","v":170918.99999999997},0,{"$f":"(F22*I22)*Inputs!$G$170","v":0},170918.99999999997,0,{"$f":"(F22*Inputs!$F$170*Inputs!$G$170)*L22","v":0},{"$f":"M22+(K22*Inputs!$F$170)","v":170918.99999999997},0,{"$f":"(F22*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O22","v":0},{"$f":"P22+(N22*Inputs!$E$170)","v":170918.99999999997},0,{"$f":"($F22* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R22","v":0},{"$f":"S22+(Q22*Inputs!$D$170)","v":170013.12929999997}]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},976379.89000000013,707005.86000000022,516285,1.369410035155002,null,{"$f":"C23*Inputs!$G$170","v":976379.89000000013},0,{"$f":"(F23*I23)*Inputs!$G$170","v":0},976379.89000000013,0,{"$f":"(F23*Inputs!$F$170*Inputs!$G$170)*L23","v":0},{"$f":"M23+(K23*Inputs!$F$170)","v":976379.89000000013},0,{"$f":"(F23*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O23","v":0},{"$f":"P23+(N23*Inputs!$E$170)","v":976379.89000000013},0,{"$f":"($F23* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R23","v":0},{"$f":"S23+(Q23*Inputs!$D$170)","v":971205.07658300013}]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},210771.72,208640.49999999997,117544,1.774999149254747,null,{"$f":"C24*Inputs!$G$170","v":210771.72},0,{"$f":"(F24*I24)*Inputs!$G$170","v":0},210771.72,0,{"$f":"(F24*Inputs!$F$170*Inputs!$G$170)*L24","v":0},{"$f":"M24+(K24*Inputs!$F$170)","v":210771.72},0,{"$f":"(F24*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O24","v":0},{"$f":"P24+(N24*Inputs!$E$170)","v":210771.72},0,{"$f":"($F24* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R24","v":0},{"$f":"S24+(Q24*Inputs!$D$170)","v":209654.62988399999}]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},926355.13999999978,823226.13,477181.3,1.7251852283398366,null,{"$f":"C25*Inputs!$G$170","v":926355.13999999978},0,{"$f":"(F25*I25)*Inputs!$G$170","v":0},926355.13999999978,0,{"$f":"(F25*Inputs!$F$170*Inputs!$G$170)*L25","v":0},{"$f":"M25+(K25*Inputs!$F$170)","v":926355.13999999978},0,{"$f":"(F25*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O25","v":0},{"$f":"P25+(N25*Inputs!$E$170)","v":926355.13999999978},0,{"$f":"($F25* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R25","v":0},{"$f":"S25+(Q25*Inputs!$D$170)","v":921445.45775799977}]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},449351.30999999994,342823.84,292536,1.1719030820138376,null,{"$f":"C26*Inputs!$G$170","v":449351.30999999994},0,{"$f":"(F26*I26)*Inputs!$G$170","v":0},449351.30999999994,0,{"$f":"(F26*Inputs!$F$170*Inputs!$G$170)*L26","v":0},{"$f":"M26+(K26*Inputs!$F$170)","v":449351.30999999994},0,{"$f":"(F26*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O26","v":0},{"$f":"P26+(N26*Inputs!$E$170)","v":449351.30999999994},0,{"$f":"($F26* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R26","v":0},{"$f":"S26+(Q26*Inputs!$D$170)","v":446969.74805699993}]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},429899.26,396590.89000000007,394451,1.0054249830777462,null,{"$f":"C27*Inputs!$G$170","v":429899.26},0,{"$f":"(F27*I27)*Inputs!$G$170","v":0},429899.26,0,{"$f":"(F27*Inputs!$F$170*Inputs!$G$170)*L27","v":0},{"$f":"M27+(K27*Inputs!$F$170)","v":429899.26},0,{"$f":"(F27*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O27","v":0},{"$f":"P27+(N27*Inputs!$E$170)","v":429899.26},0,{"$f":"($F27* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R27","v":0},{"$f":"S27+(Q27*Inputs!$D$170)","v":427620.79392200004}]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},3976935.6400000006,3250789.9299999988,2039075,1.5942473572575795,null,{"$f":"C28*Inputs!$G$170","v":3976935.6400000006},241079,{"$f":"(F28*I28)*Inputs!$G$170","v":384339.55864030001},4361275.1986403009,0,{"$f":"(F28*Inputs!$F$170*Inputs!$G$170)*L28","v":0},{"$f":"M28+(K28*Inputs!$F$170)","v":4361275.1986403009},0,{"$f":"(F28*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O28","v":0},{"$f":"P28+(N28*Inputs!$E$170)","v":4361275.1986403009},27996,{"$f":"($F28* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R28","v":44395.996504010145},{"$f":"S28+(Q28*Inputs!$D$170)","v":4382556.4365915172}]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},497057.27,482277.58000000007,275674,1.7494489142973224,null,{"$f":"C29*Inputs!$G$170","v":497057.27},0,{"$f":"(F29*I29)*Inputs!$G$170","v":0},497057.27,0,{"$f":"(F29*Inputs!$F$170*Inputs!$G$170)*L29","v":0},{"$f":"M29+(K29*Inputs!$F$170)","v":497057.27},0,{"$f":"(F29*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O29","v":0},{"$f":"P29+(N29*Inputs!$E$170)","v":497057.27},0,{"$f":"($F29* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R29","v":0},{"$f":"S29+(Q29*Inputs!$D$170)","v":494422.86646900006}]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},439132.90999999986,146743.87999999998,306720,0.47842944705268642,null,{"$f":"C30*Inputs!$G$170","v":439132.90999999986},0,{"$f":"(F30*I30)*Inputs!$G$170","v":0},439132.90999999986,0,{"$f":"(F30*Inputs!$F$170*Inputs!$G$170)*L30","v":0},{"$f":"M30+(K30*Inputs!$F$170)","v":439132.90999999986},0,{"$f":"(F30*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O30","v":0},{"$f":"P30+(N30*Inputs!$E$170)","v":439132.90999999986},0,{"$f":"($F30* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R30","v":0},{"$f":"S30+(Q30*Inputs!$D$170)","v":436805.50557699986}]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},1043072.6500000003,981993.90000000026,600717,1.6347030298792946,null,{"$f":"C31*Inputs!$G$170","v":1043072.6500000003},0,{"$f":"(F31*I31)*Inputs!$G$170","v":0},1043072.6500000003,0,{"$f":"(F31*Inputs!$F$170*Inputs!$G$170)*L31","v":0},{"$f":"M31+(K31*Inputs!$F$170)","v":1043072.6500000003},0,{"$f":"(F31*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O31","v":0},{"$f":"P31+(N31*Inputs!$E$170)","v":1043072.6500000003},0,{"$f":"($F31* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R31","v":0},{"$f":"S31+(Q31*Inputs!$D$170)","v":1037544.3649550002}]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},3504368.9700000011,3069220.6500000008,2163101,1.4188984471830028,null,{"$f":"C32*Inputs!$G$170","v":3504368.9700000011},55670,{"$f":"(F32*I32)*Inputs!$G$170","v":78990.076554677769},3583359.0465546791,0,{"$f":"(F32*Inputs!$F$170*Inputs!$G$170)*L32","v":0},{"$f":"M32+(K32*Inputs!$F$170)","v":3583359.0465546791},0,{"$f":"(F32*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O32","v":0},{"$f":"P32+(N32*Inputs!$E$170)","v":3583359.0465546791},0,{"$f":"($F32* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R32","v":0},{"$f":"S32+(Q32*Inputs!$D$170)","v":3564367.2436079392}]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},209487.75000000006,196942.94000000006,149790,1.3147936444355435,null,{"$f":"C33*Inputs!$G$170","v":209487.75000000006},0,{"$f":"(F33*I33)*Inputs!$G$170","v":0},209487.75000000006,0,{"$f":"(F33*Inputs!$F$170*Inputs!$G$170)*L33","v":0},{"$f":"M33+(K33*Inputs!$F$170)","v":209487.75000000006},0,{"$f":"(F33*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O33","v":0},{"$f":"P33+(N33*Inputs!$E$170)","v":209487.75000000006},0,{"$f":"($F33* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R33","v":0},{"$f":"S33+(Q33*Inputs!$D$170)","v":208377.46492500007}]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},580235.24999999977,484710.38999999996,364984,1.3280318863292637,null,{"$f":"C34*Inputs!$G$170","v":580235.24999999977},0,{"$f":"(F34*I34)*Inputs!$G$170","v":0},580235.24999999977,0,{"$f":"(F34*Inputs!$F$170*Inputs!$G$170)*L34","v":0},{"$f":"M34+(K34*Inputs!$F$170)","v":580235.24999999977},0,{"$f":"(F34*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O34","v":0},{"$f":"P34+(N34*Inputs!$E$170)","v":580235.24999999977},0,{"$f":"($F34* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R34","v":0},{"$f":"S34+(Q34*Inputs!$D$170)","v":577160.00317499973}]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},554509.98999999987,516184.95999999996,577729,0.89347247584940337,null,{"$f":"C35*Inputs!$G$170","v":554509.98999999987},0,{"$f":"(F35*I35)*Inputs!$G$170","v":0},554509.98999999987,0,{"$f":"(F35*Inputs!$F$170*Inputs!$G$170)*L35","v":0},{"$f":"M35+(K35*Inputs!$F$170)","v":554509.98999999987},0,{"$f":"(F35*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O35","v":0},{"$f":"P35+(N35*Inputs!$E$170)","v":554509.98999999987},0,{"$f":"($F35* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R35","v":0},{"$f":"S35+(Q35*Inputs!$D$170)","v":551571.08705299988}]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},110384.27,101920.7,114036,0.8937589883896313,null,{"$f":"C36*Inputs!$G$170","v":110384.27},0,{"$f":"(F36*I36)*Inputs!$G$170","v":0},110384.27,0,{"$f":"(F36*Inputs!$F$170*Inputs!$G$170)*L36","v":0},{"$f":"M36+(K36*Inputs!$F$170)","v":110384.27},0,{"$f":"(F36*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O36","v":0},{"$f":"P36+(N36*Inputs!$E$170)","v":110384.27},0,{"$f":"($F36* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R36","v":0},{"$f":"S36+(Q36*Inputs!$D$170)","v":109799.23336900001}]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},579294.33000000007,551718.41999999993,387291,1.4245578131172683,null,{"$f":"C37*Inputs!$G$170","v":579294.33000000007},0,{"$f":"(F37*I37)*Inputs!$G$170","v":0},579294.33000000007,0,{"$f":"(F37*Inputs!$F$170*Inputs!$G$170)*L37","v":0},{"$f":"M37+(K37*Inputs!$F$170)","v":579294.33000000007},0,{"$f":"(F37*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O37","v":0},{"$f":"P37+(N37*Inputs!$E$170)","v":579294.33000000007},0,{"$f":"($F37* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R37","v":0},{"$f":"S37+(Q37*Inputs!$D$170)","v":576224.0700510001}]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},145472.81,135721.80000000002,83895,1.6177579116753087,null,{"$f":"C38*Inputs!$G$170","v":145472.81},0,{"$f":"(F38*I38)*Inputs!$G$170","v":0},145472.81,0,{"$f":"(F38*Inputs!$F$170*Inputs!$G$170)*L38","v":0},{"$f":"M38+(K38*Inputs!$F$170)","v":145472.81},0,{"$f":"(F38*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O38","v":0},{"$f":"P38+(N38*Inputs!$E$170)","v":145472.81},0,{"$f":"($F38* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R38","v":0},{"$f":"S38+(Q38*Inputs!$D$170)","v":144701.804107}]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},302862.03000000003,260117.22999999998,226125,1.1503249530127142,null,{"$f":"C39*Inputs!$G$170","v":302862.03000000003},0,{"$f":"(F39*I39)*Inputs!$G$170","v":0},302862.03000000003,0,{"$f":"(F39*Inputs!$F$170*Inputs!$G$170)*L39","v":0},{"$f":"M39+(K39*Inputs!$F$170)","v":302862.03000000003},0,{"$f":"(F39*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O39","v":0},{"$f":"P39+(N39*Inputs!$E$170)","v":302862.03000000003},0,{"$f":"($F39* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R39","v":0},{"$f":"S39+(Q39*Inputs!$D$170)","v":301256.86124100006}]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},886830.15,764375.86,708757,1.0784738069606368,null,{"$f":"C40*Inputs!$G$170","v":886830.15},0,{"$f":"(F40*I40)*Inputs!$G$170","v":0},886830.15,0,{"$f":"(F40*Inputs!$F$170*Inputs!$G$170)*L40","v":0},{"$f":"M40+(K40*Inputs!$F$170)","v":886830.15},0,{"$f":"(F40*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O40","v":0},{"$f":"P40+(N40*Inputs!$E$170)","v":886830.15},0,{"$f":"($F40* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R40","v":0},{"$f":"S40+(Q40*Inputs!$D$170)","v":882129.950205}]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},94226.679999999964,64159.789999999994,56884,1.1279057379931088,null,{"$f":"C41*Inputs!$G$170","v":94226.679999999964},0,{"$f":"(F41*I41)*Inputs!$G$170","v":0},94226.679999999964,0,{"$f":"(F41*Inputs!$F$170*Inputs!$G$170)*L41","v":0},{"$f":"M41+(K41*Inputs!$F$170)","v":94226.679999999964},0,{"$f":"(F41*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O41","v":0},{"$f":"P41+(N41*Inputs!$E$170)","v":94226.679999999964},0,{"$f":"($F41* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R41","v":0},{"$f":"S41+(Q41*Inputs!$D$170)","v":93727.27859599996}]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},410408.6,344962.38999999996,238073,1.44897737248659,null,{"$f":"C42*Inputs!$G$170","v":410408.6},0,{"$f":"(F42*I42)*Inputs!$G$170","v":0},410408.6,0,{"$f":"(F42*Inputs!$F$170*Inputs!$G$170)*L42","v":0},{"$f":"M42+(K42*Inputs!$F$170)","v":410408.6},0,{"$f":"(F42*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O42","v":0},{"$f":"P42+(N42*Inputs!$E$170)","v":410408.6},0,{"$f":"($F42* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R42","v":0},{"$f":"S42+(Q42*Inputs!$D$170)","v":408233.43442000001}]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},468547.70999999996,337897.63,234266,1.4423673516430042,null,{"$f":"C43*Inputs!$G$170","v":468547.70999999996},0,{"$f":"(F43*I43)*Inputs!$G$170","v":0},468547.70999999996,0,{"$f":"(F43*Inputs!$F$170*Inputs!$G$170)*L43","v":0},{"$f":"M43+(K43*Inputs!$F$170)","v":468547.70999999996},0,{"$f":"(F43*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O43","v":0},{"$f":"P43+(N43*Inputs!$E$170)","v":468547.70999999996},0,{"$f":"($F43* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R43","v":0},{"$f":"S43+(Q43*Inputs!$D$170)","v":466064.407137}]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},1580833.85,1453083.5899999999,1118480,1.2991592071382589,null,{"$f":"C44*Inputs!$G$170","v":1580833.85},0,{"$f":"(F44*I44)*Inputs!$G$170","v":0},1580833.85,0,{"$f":"(F44*Inputs!$F$170*Inputs!$G$170)*L44","v":0},{"$f":"M44+(K44*Inputs!$F$170)","v":1580833.85},0,{"$f":"(F44*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O44","v":0},{"$f":"P44+(N44*Inputs!$E$170)","v":1580833.85},74750,{"$f":"($F44* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R44","v":96597.45633469685},{"$f":"S44+(Q44*Inputs!$D$170)","v":1669052.8869296969}]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},1162964.1400000001,1073697.1600000004,778929,1.3784275075135222,null,{"$f":"C45*Inputs!$G$170","v":1162964.1400000001},0,{"$f":"(F45*I45)*Inputs!$G$170","v":0},1162964.1400000001,0,{"$f":"(F45*Inputs!$F$170*Inputs!$G$170)*L45","v":0},{"$f":"M45+(K45*Inputs!$F$170)","v":1162964.1400000001},0,{"$f":"(F45*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O45","v":0},{"$f":"P45+(N45*Inputs!$E$170)","v":1162964.1400000001},0,{"$f":"($F45* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R45","v":0},{"$f":"S45+(Q45*Inputs!$D$170)","v":1156800.4300580001}]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},656955.53999999992,442769.60999999981,490073,0.90347684936733874,null,{"$f":"C46*Inputs!$G$170","v":656955.53999999992},0,{"$f":"(F46*I46)*Inputs!$G$170","v":0},656955.53999999992,0,{"$f":"(F46*Inputs!$F$170*Inputs!$G$170)*L46","v":0},{"$f":"M46+(K46*Inputs!$F$170)","v":656955.53999999992},0,{"$f":"(F46*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O46","v":0},{"$f":"P46+(N46*Inputs!$E$170)","v":656955.53999999992},0,{"$f":"($F46* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R46","v":0},{"$f":"S46+(Q46*Inputs!$D$170)","v":653473.6756379999}]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},1063012.5399999998,914169.72999999986,762323,1.1991894905440343,null,{"$f":"C47*Inputs!$G$170","v":1063012.5399999998},0,{"$f":"(F47*I47)*Inputs!$G$170","v":0},1063012.5399999998,0,{"$f":"(F47*Inputs!$F$170*Inputs!$G$170)*L47","v":0},{"$f":"M47+(K47*Inputs!$F$170)","v":1063012.5399999998},0,{"$f":"(F47*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O47","v":0},{"$f":"P47+(N47*Inputs!$E$170)","v":1063012.5399999998},0,{"$f":"($F47* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R47","v":0},{"$f":"S47+(Q47*Inputs!$D$170)","v":1057378.5735379998}]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},291990.46000000002,261089.90000000002,295924,0.88228700612319388,null,{"$f":"C48*Inputs!$G$170","v":291990.46000000002},0,{"$f":"(F48*I48)*Inputs!$G$170","v":0},291990.46000000002,0,{"$f":"(F48*Inputs!$F$170*Inputs!$G$170)*L48","v":0},{"$f":"M48+(K48*Inputs!$F$170)","v":291990.46000000002},0,{"$f":"(F48*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O48","v":0},{"$f":"P48+(N48*Inputs!$E$170)","v":291990.46000000002},0,{"$f":"($F48* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R48","v":0},{"$f":"S48+(Q48*Inputs!$D$170)","v":290442.910562}]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},472822.19,456740.66,277539,1.6456810033905145,null,{"$f":"C49*Inputs!$G$170","v":472822.19},0,{"$f":"(F49*I49)*Inputs!$G$170","v":0},472822.19,0,{"$f":"(F49*Inputs!$F$170*Inputs!$G$170)*L49","v":0},{"$f":"M49+(K49*Inputs!$F$170)","v":472822.19},0,{"$f":"(F49*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O49","v":0},{"$f":"P49+(N49*Inputs!$E$170)","v":472822.19},0,{"$f":"($F49* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R49","v":0},{"$f":"S49+(Q49*Inputs!$D$170)","v":470316.23239300004}]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},460201.84,441490.97000000003,364497,1.2112334806596488,null,{"$f":"C50*Inputs!$G$170","v":460201.84},0,{"$f":"(F50*I50)*Inputs!$G$170","v":0},460201.84,0,{"$f":"(F50*Inputs!$F$170*Inputs!$G$170)*L50","v":0},{"$f":"M50+(K50*Inputs!$F$170)","v":460201.84},0,{"$f":"(F50*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O50","v":0},{"$f":"P50+(N50*Inputs!$E$170)","v":460201.84},0,{"$f":"($F50* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R50","v":0},{"$f":"S50+(Q50*Inputs!$D$170)","v":457762.77024800004}]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},94991.61,336.82,52000,6.4773076923076919E-3,null,{"$f":"C51*Inputs!$G$170","v":94991.61},0,{"$f":"(F51*I51)*Inputs!$G$170","v":0},94991.61,0,{"$f":"(F51*Inputs!$F$170*Inputs!$G$170)*L51","v":0},{"$f":"M51+(K51*Inputs!$F$170)","v":94991.61},0,{"$f":"(F51*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O51","v":0},{"$f":"P51+(N51*Inputs!$E$170)","v":94991.61},0,{"$f":"($F51* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R51","v":0},{"$f":"S51+(Q51*Inputs!$D$170)","v":94488.154467}]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},385479.52999999997,301203.50999999995,233296,1.291078758315616,null,{"$f":"C52*Inputs!$G$170","v":385479.52999999997},0,{"$f":"(F52*I52)*Inputs!$G$170","v":0},385479.52999999997,0,{"$f":"(F52*Inputs!$F$170*Inputs!$G$170)*L52","v":0},{"$f":"M52+(K52*Inputs!$F$170)","v":385479.52999999997},0,{"$f":"(F52*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O52","v":0},{"$f":"P52+(N52*Inputs!$E$170)","v":385479.52999999997},0,{"$f":"($F52* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R52","v":0},{"$f":"S52+(Q52*Inputs!$D$170)","v":383436.48849099997}]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},172362.24999999997,169850.77999999997,118900,1.4285179142136246,null,{"$f":"C53*Inputs!$G$170","v":172362.24999999997},0,{"$f":"(F53*I53)*Inputs!$G$170","v":0},172362.24999999997,0,{"$f":"(F53*Inputs!$F$170*Inputs!$G$170)*L53","v":0},{"$f":"M53+(K53*Inputs!$F$170)","v":172362.24999999997},0,{"$f":"(F53*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*O53","v":0},{"$f":"P53+(N53*Inputs!$E$170)","v":172362.24999999997},0,{"$f":"($F53* Inputs!$D$170*Inputs!$E$170*Inputs!$F$170*Inputs!$G$170)*R53","v":0},{"$f":"S53+(Q53*Inputs!$D$170)","v":171448.73007499997}]
["State Total",null,{"$f":"SUM(C6:C53)","v":33512545.980000008},{"$f":"SUM(D6:D53)","v":29006938.310000002},{"$f":"SUM(E6:E53)","v":21291264.300000001},{"$f":"D54/E54","v":1.3623868409730839},null,{"$f":"SUM(H6:H53)","v":33512545.980000008},296749,463329.63519497775,33975875.615194976,7830,13097.325077386762,33988972.940272361,{"$f":"SUM(O6:O53)","v":68620},88223.752185718913,34077196.692458086,149203,218063.22613021883,34114650.776118279]
[]
[]
[null,null,"2004-05 GF (01) Utility Expenditures by District*",null,null,null,null,null,null,null,null,null,null,null,"2004-05 Utility Expenditures Adjusted by ECAs"]
[null,null,"451","452","453","454","455","456","457","458","459",null,null,null,"Historical Funding Model Utilities Resources"]
["District ID","District Name","Natural Gas","Electricity","Fuel Oil","Gasoline","Coal","Propane","Water","Sewer","Garbage","Communications","Grand Total",null,"District","FY11 Utilities","FY10 Utilities","FY09 Utilities","FY08 Utilities","FY07 Utilities"]
["0101000","Albany #1",431018.22,438275.54,null,null,10965.67,12771.3,88639.25,102041.28,912,138390.56,{"$f":"SUM(C60:L60)","v":1223013.82},null,"Albany #1",{"$f":"Q60*Inputs!$G$170","v":1373067.1687299493},{"$f":"R60*Inputs!$H$170","v":1373067.1687299493},{"$f":"S60*Inputs!$I$170","v":1373067.1687299493},{"$f":"T60*Inputs!$J$170","v":1324076.3440018799},{"$f":"M60*Inputs!$K$170","v":1269488.34516}]
["0201000","Big Horn #1",116794.56,118148.85,null,null,null,null,19272.46,6935.25,8254.86,84673.3,354079.27999999997,null,"Big Horn #1",{"$f":"Q61*Inputs!$G$170","v":397521.78311079019},{"$f":"R61*Inputs!$H$170","v":397521.78311079019},{"$f":"S61*Inputs!$I$170","v":397521.78311079019},{"$f":"T61*Inputs!$J$170","v":383338.26722351997},{"$f":"M61*Inputs!$K$170","v":367534.29264}]
["0202000","Big Horn #2",91606.12,99940.42,null,796.75,null,null,26871.9,null,null,31471.7,250686.88999999998,null,"Big Horn #2",{"$f":"Q62*Inputs!$G$170","v":281444.03003558557},{"$f":"R62*Inputs!$H$170","v":281444.03003558557},{"$f":"S62*Inputs!$I$170","v":281444.03003558557},{"$f":"T62*Inputs!$J$170","v":271402.15046825999},{"$f":"M62*Inputs!$K$170","v":260212.99182}]
["0203000","Big Horn #3",86076.6,97400.44,null,null,null,null,13352.87,null,6569.44,21200.25,224599.6,null,"Big Horn #3",{"$f":"Q63*Inputs!$G$170","v":252156.05239021676},{"$f":"R63*Inputs!$H$170","v":252156.05239021676},{"$f":"S63*Inputs!$I$170","v":252156.05239021676},{"$f":"T63*Inputs!$J$170","v":243159.16334639999},{"$f":"M63*Inputs!$K$170","v":233134.3848}]
["0204000","Big Horn #4",60169.73,56774.73,null,null,null,null,6154.54,683.75,3897.15,16168.09,143847.99,null,"Big Horn #4",{"$f":"Q64*Inputs!$G$170","v":161496.9096234694},{"$f":"R64*Inputs!$H$170","v":161496.9096234694},{"$f":"S64*Inputs!$I$170","v":161496.9096234694},{"$f":"T64*Inputs!$J$170","v":155734.72480565999},{"$f":"M64*Inputs!$K$170","v":149314.21361999999}]
["0301000","Campbell #1",562975.49,1145634.2,null,31920.58,73933.5,26886.97,129876.93,23700.98,64621.61,207499.11,2267049.37,null,"Campbell #1",{"$f":"Q65*Inputs!$G$170","v":2545196.9625632814},{"$f":"R65*Inputs!$H$170","v":2545196.9625632814},{"$f":"S65*Inputs!$I$170","v":2545196.9625632814},{"$f":"T65*Inputs!$J$170","v":2454384.7276405799},{"$f":"M65*Inputs!$K$170","v":2353197.2460600003}]
["0401000","Carbon #1",410035.89,304074.15000000002,null,null,null,null,59340.59,null,8691.25,59460.38,841602.26,null,"Carbon #1",{"$f":"Q66*Inputs!$G$170","v":944859.66833549505},{"$f":"R66*Inputs!$H$170","v":944859.66833549505},{"$f":"S66*Inputs!$I$170","v":944859.66833549505},{"$f":"T66*Inputs!$J$170","v":911147.22115284007},{"$f":"M66*Inputs!$K$170","v":873583.14588000008}]
["0402000","Carbon #2",183264.13,251726.47,null,null,49645.85,11218.77,15176.11,15721.96,5081,47221.08,579055.36999999988,null,"Carbon #2",{"$f":"Q67*Inputs!$G$170","v":650100.51760802919},{"$f":"R67*Inputs!$H$170","v":650100.51760802919},{"$f":"S67*Inputs!$I$170","v":650100.51760802919},{"$f":"T67*Inputs!$J$170","v":626905.03144457983},{"$f":"M67*Inputs!$K$170","v":601059.47405999992}]
["0501000","Converse #1",184976.55,329936.03999999998,null,5258.15,null,13614.76,38791.74,14596.84,9165.65,23197.64,619537.37,null,"Converse #1",{"$f":"Q68*Inputs!$G$170","v":695549.31321078539},{"$f":"R68*Inputs!$H$170","v":695549.31321078539},{"$f":"S68*Inputs!$I$170","v":695549.31321078539},{"$f":"T68*Inputs!$J$170","v":670732.22103258001},{"$f":"M68*Inputs!$K$170","v":643079.79006000003}]
["0502000","Converse #2",197516.69,219091.97,921.5,null,null,null,19259.169999999998,null,null,12345.39,449134.72000000003,null,"Converse #2",{"$f":"Q69*Inputs!$G$170","v":504239.71363522176},{"$f":"R69*Inputs!$H$170","v":504239.71363522176},{"$f":"S69*Inputs!$I$170","v":504239.71363522176},{"$f":"T69*Inputs!$J$170","v":486248.51845248003},{"$f":"M69*Inputs!$K$170","v":466201.83936000004}]
["0601000","Crook #1",3712.31,138406.96,null,7217.29,41693.839999999997,9728.89,22118.07,7527.1,8227.7900000000009,42761.75,281394,null,"Crook #1",{"$f":"Q70*Inputs!$G$170","v":315918.64013245195},{"$f":"R70*Inputs!$H$170","v":315918.64013245195},{"$f":"S70*Inputs!$I$170","v":315918.64013245195},{"$f":"T70*Inputs!$J$170","v":304646.71179599996},{"$f":"M70*Inputs!$K$170","v":292086.97200000001}]
["0701000","Fremont # 1",350070.34,245233.02,null,null,null,null,61705.31,11607.72,5501.28,84875.65,758993.32,null,"Fremont # 1",{"$f":"Q71*Inputs!$G$170","v":852115.31704306032},{"$f":"R71*Inputs!$H$170","v":852115.31704306032},{"$f":"S71*Inputs!$I$170","v":852115.31704306032},{"$f":"T71*Inputs!$J$170","v":821711.97400487983},{"$f":"M71*Inputs!$K$170","v":787835.06615999993}]
["0702000","Fremont # 2",null,57233.09,85042.87,1189.93,null,5917.1,4389.3999999999996,2976.07,1826.45,2759.51,161334.42000000001,null,"Fremont # 2",{"$f":"Q72*Inputs!$G$170","v":181128.77521538435},{"$f":"R72*Inputs!$H$170","v":181128.77521538435},{"$f":"S72*Inputs!$I$170","v":181128.77521538435},{"$f":"T72*Inputs!$J$170","v":174666.12846228},{"$f":"M72*Inputs!$K$170","v":167465.12796000001}]
["0706000","Fremont # 6",46232.52,95910.44,null,1809.24,null,null,4125.29,null,null,16790.560000000001,164868.04999999999,null,"Fremont # 6",{"$f":"Q73*Inputs!$G$170","v":185095.95143211685},{"$f":"R73*Inputs!$H$170","v":185095.95143211685},{"$f":"S73*Inputs!$I$170","v":185095.95143211685},{"$f":"T73*Inputs!$J$170","v":178491.75644369997},{"$f":"M73*Inputs!$K$170","v":171133.03589999999}]
["0714000","Fremont #14",119723.1,161293.97,null,null,null,null,12722.17,12722.17,10020.280000000001,10669.38,327151.07,null,"Fremont #14",{"$f":"Q74*Inputs!$G$170","v":367289.71176456002},{"$f":"R74*Inputs!$H$170","v":367289.71176456002},{"$f":"S74*Inputs!$I$170","v":367289.71176456002},{"$f":"T74*Inputs!$J$170","v":354184.87151838001},{"$f":"M74*Inputs!$K$170","v":339582.81066000002}]
["0721000","Fremont #21",58978.75,71874.539999999994,null,null,null,null,11801,null,639.04999999999995,18928.740000000002,162222.07999999996,null,"Fremont #21",{"$f":"Q75*Inputs!$G$170","v":182125.34351499256},{"$f":"R75*Inputs!$H$170","v":182125.34351499256},{"$f":"S75*Inputs!$I$170","v":182125.34351499256},{"$f":"T75*Inputs!$J$170","v":175627.13935871993},{"$f":"M75*Inputs!$K$170","v":168386.51903999996}]
["0724000","Fremont #24",54319.89,56615.34,null,null,null,null,4789.8999999999996,624,null,21907.32,138256.44999999998,null,"Fremont #24",{"$f":"Q76*Inputs!$G$170","v":155219.33542840407},{"$f":"R76*Inputs!$H$170","v":155219.33542840407},{"$f":"S76*Inputs!$I$170","v":155219.33542840407},{"$f":"T76*Inputs!$J$170","v":149681.13348929997},{"$f":"M76*Inputs!$K$170","v":143510.19509999998}]
["0725000","Fremont #25",330237.92,383130.17,null,null,null,null,14557.52,17840.490000000002,19857.560000000001,116124.64,881748.3,null,"Fremont #25",{"$f":"Q77*Inputs!$G$170","v":989931.28451602138},{"$f":"R77*Inputs!$H$170","v":989931.28451602138},{"$f":"S77*Inputs!$I$170","v":989931.28451602138},{"$f":"T77*Inputs!$J$170","v":954610.68902220007},{"$f":"M77*Inputs!$K$170","v":915254.73540000012}]
["0738000","Fremont #38",31315.03,64934.93,null,null,null,null,5775,null,4455.05,10765.65,117245.65999999999,null,"Fremont #38",{"$f":"Q78*Inputs!$G$170","v":131630.70096957227},{"$f":"R78*Inputs!$H$170","v":131630.70096957227},{"$f":"S78*Inputs!$I$170","v":131630.70096957227},{"$f":"T78*Inputs!$J$170","v":126934.13786843998},{"$f":"M78*Inputs!$K$170","v":121700.99507999999}]
["0801000","Goshen #1",195564.67,329062.01,null,null,null,56769.84,57420.47,9940.9,36804.230000000003,80759.350000000006,766321.47,null,"Goshen #1",{"$f":"Q79*Inputs!$G$170","v":860342.56845100317},{"$f":"R79*Inputs!$H$170","v":860342.56845100317},{"$f":"S79*Inputs!$I$170","v":860342.56845100317},{"$f":"T79*Inputs!$J$170","v":829645.67835197994},{"$f":"M79*Inputs!$K$170","v":795441.68585999997}]
["0901000","Hot Springs #1",84518.33,139084.67000000001,null,2821.33,null,null,45770.1,null,1053,32360.81,305608.24,null,"Hot Springs #1",{"$f":"Q80*Inputs!$G$170","v":343103.76054241386},{"$f":"R80*Inputs!$H$170","v":343103.76054241386},{"$f":"S80*Inputs!$I$170","v":343103.76054241386},{"$f":"T80*Inputs!$J$170","v":330861.87130415998},{"$f":"M80*Inputs!$K$170","v":317221.35311999999}]
["1001000","Johnson #1",141742.51,128087.87,null,40.22,null,null,25098.65,1095.21,10066.5,52302.37,358433.33,null,"Johnson #1",{"$f":"Q81*Inputs!$G$170","v":402410.0378534951},{"$f":"R81*Inputs!$H$170","v":402410.0378534951},{"$f":"S81*Inputs!$I$170","v":402410.0378534951},{"$f":"T81*Inputs!$J$170","v":388052.10979121999},{"$f":"M81*Inputs!$K$170","v":372053.79654000001}]
["1101000","Laramie #1",949695.19,1286510.05,6165.21,61551.13,null,null,123975.72,48231.64,156756.41,462310.68,3095196.0300000007,null,"Laramie #1",{"$f":"Q82*Inputs!$G$170","v":3474950.1437165122},{"$f":"R82*Inputs!$H$170","v":3474950.1437165122},{"$f":"S82*Inputs!$I$170","v":3474950.1437165122},{"$f":"T82*Inputs!$J$170","v":3350964.4587430209},{"$f":"M82*Inputs!$K$170","v":3212813.4791400009}]
["1102000","Laramie #2",94414.2,146972.10999999999,null,3621.34,null,25080.52,14197.4,7430.4,6809.1,38949.71,337474.78,null,"Laramie #2",{"$f":"Q83*Inputs!$G$170","v":378880.0527964292},{"$f":"R83*Inputs!$H$170","v":378880.0527964292},{"$f":"S83*Inputs!$I$170","v":378880.0527964292},{"$f":"T83*Inputs!$J$170","v":365361.67097052},{"$f":"M83*Inputs!$K$170","v":350298.82164000004}]
["1201000","Lincoln #1",7704.55,162860.04,null,null,52427.96,null,23853.08,4134.18,14590.8,45074.33,310644.94,null,"Lincoln #1",{"$f":"Q84*Inputs!$G$170","v":348758.42060892243},{"$f":"R84*Inputs!$H$170","v":348758.42060892243},{"$f":"S84*Inputs!$I$170","v":348758.42060892243},{"$f":"T84*Inputs!$J$170","v":336314.77397195995},{"$f":"M84*Inputs!$K$170","v":322449.44772}]
["1202000","Lincoln #2",173050,343784,null,null,1690,110183,21696,3959,15503,69189,739054,null,"Lincoln #2",{"$f":"Q85*Inputs!$G$170","v":829729.61280073191},{"$f":"R85*Inputs!$H$170","v":829729.61280073191},{"$f":"S85*Inputs!$I$170","v":829729.61280073191},{"$f":"T85*Inputs!$J$170","v":800124.98823599995},{"$f":"M85*Inputs!$K$170","v":767138.05200000003}]
["1301000","Natrona #1",947579.82,1161577.5900000001,null,60432.95,null,16539.05,183438.7,50124.22,148207.15,312685.34000000003,2880584.8200000003,null,"Natrona #1",{"$f":"Q86*Inputs!$G$170","v":3234007.9714584672},{"$f":"R86*Inputs!$H$170","v":3234007.9714584672},{"$f":"S86*Inputs!$I$170","v":3234007.9714584672},{"$f":"T86*Inputs!$J$170","v":3118619.0660158801},{"$f":"M86*Inputs!$K$170","v":2990047.0431600004}]
["1401000","Niobrara #1",65907.16,67223.05,null,null,null,6156.75,8211.32,5232.5200000000004,1620.16,14486.81,168837.77000000002,null,"Niobrara #1",{"$f":"Q87*Inputs!$G$170","v":189552.72216676865},{"$f":"R87*Inputs!$H$170","v":189552.72216676865},{"$f":"S87*Inputs!$I$170","v":189552.72216676865},{"$f":"T87*Inputs!$J$170","v":182789.51028618001},{"$f":"M87*Inputs!$K$170","v":175253.60526000001}]
["1501000","Park # 1",251279.23,165872.85999999999,null,7655.54,null,null,41588.74,5977.14,17449.55,51059.79,540882.85,null,"Park # 1",{"$f":"Q88*Inputs!$G$170","v":607244.55547369516},{"$f":"R88*Inputs!$H$170","v":607244.55547369516},{"$f":"S88*Inputs!$I$170","v":607244.55547369516},{"$f":"T88*Inputs!$J$170","v":585578.16342689993},{"$f":"M88*Inputs!$K$170","v":561436.3983}]
["1506000","Park # 6",213858.55,190362.05,null,null,null,1284.81,25529.27,10015.68,23553.119999999999,56347.73,520951.20999999996,null,"Park # 6",{"$f":"Q89*Inputs!$G$170","v":584867.47350176412},{"$f":"R89*Inputs!$H$170","v":584867.47350176412},{"$f":"S89*Inputs!$I$170","v":584867.47350176412},{"$f":"T89*Inputs!$J$170","v":563999.49228713999},{"$f":"M89*Inputs!$K$170","v":540747.35597999999}]
["1516000","Park #16",61895.45,38877.9,null,161.87,77.510000000000005,null,6121,1178,1226,12123.53,121661.26,null,"Park #16",{"$f":"Q90*Inputs!$G$170","v":136588.05737151703},{"$f":"R90*Inputs!$H$170","v":136588.05737151703},{"$f":"S90*Inputs!$I$170","v":136588.05737151703},{"$f":"T90*Inputs!$J$170","v":131714.61655883997},{"$f":"M90*Inputs!$K$170","v":126284.38787999999}]
["1601000","Platte #1",192004.66,203063.26,null,null,78805,null,47522.85,8995.9599999999991,6393.75,69232.490000000005,606017.97,null,"Platte #1",{"$f":"Q91*Inputs!$G$170","v":680371.19831350027},{"$f":"R91*Inputs!$H$170","v":680371.19831350027},{"$f":"S91*Inputs!$I$170","v":680371.19831350027},{"$f":"T91*Inputs!$J$170","v":656095.65893298003},{"$f":"M91*Inputs!$K$170","v":629046.65286000003}]
["1602000","Platte #2",43631.4,43770.26,null,754.33,null,null,9660,2460,4245.5,12270.61,116792.1,null,"Platte #2",{"$f":"Q92*Inputs!$G$170","v":131121.49303188181},{"$f":"R92*Inputs!$H$170","v":131121.49303188181},{"$f":"S92*Inputs!$I$170","v":131121.49303188181},{"$f":"T92*Inputs!$J$170","v":126443.09839140001},{"$f":"M92*Inputs!$K$170","v":121230.19980000002}]
["1701000","Sheridan #1",10348.99,144580.98000000001,null,3212.74,11976.3,11901.13,9789.19,1682.4,6062.55,45763.48,245317.75999999998,null,"Sheridan #1",{"$f":"Q93*Inputs!$G$170","v":275416.15364769398},{"$f":"R93*Inputs!$H$170","v":275416.15364769398},{"$f":"S93*Inputs!$I$170","v":275416.15364769398},{"$f":"T93*Inputs!$J$170","v":265589.34777983994},{"$f":"M93*Inputs!$K$170","v":254639.83487999998}]
["1702000","Sheridan #2",258909.74,327132.21000000002,null,10535.9,14064.26,6005.3,40621.75,19946.330000000002,22950.03,64234.31,764399.83000000007,null,"Sheridan #2",{"$f":"Q94*Inputs!$G$170","v":858185.1596376521},{"$f":"R94*Inputs!$H$170","v":858185.1596376521},{"$f":"S94*Inputs!$I$170","v":858185.1596376521},{"$f":"T94*Inputs!$J$170","v":827565.24555222003},{"$f":"M94*Inputs!$K$170","v":793447.02354000008}]
["1703000","Sheridan #3",null,19029.349999999999,null,426.93,3297.2,17610.45,1470.97,2925.48,1620,9840.17,56220.55,null,"Sheridan #3",{"$f":"Q95*Inputs!$G$170","v":63118.331249061899},{"$f":"R95*Inputs!$H$170","v":63118.331249061899},{"$f":"S95*Inputs!$I$170","v":63118.331249061899},{"$f":"T95*Inputs!$J$170","v":60866.278928700005},{"$f":"M95*Inputs!$K$170","v":58356.930900000007}]
["1801000","Sublette #1",193078.32,119905.22,null,null,null,null,9027.85,null,6947.1,24815.15,353773.64,null,"Sublette #1",{"$f":"Q96*Inputs!$G$170","v":397178.64369356714},{"$f":"R96*Inputs!$H$170","v":397178.64369356714},{"$f":"S96*Inputs!$I$170","v":397178.64369356714},{"$f":"T96*Inputs!$J$170","v":383007.37096776004},{"$f":"M96*Inputs!$K$170","v":367217.03832000005}]
["1809000","Sublette #9",177854.84,158049.85,null,null,null,null,5263.71,2721.12,7665.81,28898.71,380454.04000000004,null,"Sublette #9",{"$f":"Q97*Inputs!$G$170","v":427132.50086959032},{"$f":"R97*Inputs!$H$170","v":427132.50086959032},{"$f":"S97*Inputs!$I$170","v":427132.50086959032},{"$f":"T97*Inputs!$J$170","v":411892.47914136003},{"$f":"M97*Inputs!$K$170","v":394911.29352000006}]
["1901000","Sweetwater #1",462717.34,580130.56999999995,null,1362.41,null,43487.1,122886.27,49576.33,15415.66,91609.83,1367185.51,null,"Sweetwater #1",{"$f":"Q98*Inputs!$G$170","v":1534927.4935783735},{"$f":"R98*Inputs!$H$170","v":1534927.4935783735},{"$f":"S98*Inputs!$I$170","v":1534927.4935783735},{"$f":"T98*Inputs!$J$170","v":1480161.51743334},{"$f":"M98*Inputs!$K$170","v":1419138.55938}]
["1902000","Sweetwater #2",295361.5,471473.78,null,null,null,10676.24,93641.98,23039.32,27960.3,118903.76,1041056.88,null,"Sweetwater #2",{"$f":"Q99*Inputs!$G$170","v":1168785.6664681309},{"$f":"R99*Inputs!$H$170","v":1168785.6664681309},{"$f":"S99*Inputs!$I$170","v":1168785.6664681309},{"$f":"T99*Inputs!$J$170","v":1127083.57422192},{"$f":"M99*Inputs!$K$170","v":1080617.0414400001}]
["2001000","Teton #1",140951.22,296093.14,4320.1899999999996,null,null,null,30251.62,24174.34,37852.83,106171.49,639814.82999999996,null,"Teton #1",{"$f":"Q100*Inputs!$G$170","v":718314.64434272202},{"$f":"R100*Inputs!$H$170","v":718314.64434272202},{"$f":"S100*Inputs!$I$170","v":718314.64434272202},{"$f":"T100*Inputs!$J$170","v":692685.28866221989},{"$f":"M100*Inputs!$K$170","v":664127.79353999998}]
["2101000","Uinta #1",344002.49,359617.31,null,null,null,null,94544,34136.879999999997,31924.66,100109.69,964335.03,null,"Uinta #1",{"$f":"Q101*Inputs!$G$170","v":1082650.7008311737},{"$f":"R101*Inputs!$H$170","v":1082650.7008311737},{"$f":"S101*Inputs!$I$170","v":1082650.7008311737},{"$f":"T101*Inputs!$J$170","v":1044021.89086902},{"$f":"M101*Inputs!$K$170","v":1000979.7611400001}]
["2104000","Uinta #4",103571.56,122088,null,null,null,null,9812.07,7109.49,6440,22513.14,271534.26,null,"Uinta #4",{"$f":"Q102*Inputs!$G$170","v":304849.19425635104},{"$f":"R102*Inputs!$H$170","v":304849.19425635104},{"$f":"S102*Inputs!$I$170","v":304849.19425635104},{"$f":"T102*Inputs!$J$170","v":293972.22204083996},{"$f":"M102*Inputs!$K$170","v":281852.56187999999}]
["2106000","Uinta #6",105627.09,194228.08,null,null,null,null,38702.089999999997,null,5189.32,44747.23,388493.81,null,"Uinta #6",{"$f":"Q103*Inputs!$G$170","v":436158.68197287497},{"$f":"R103*Inputs!$H$170","v":436158.68197287497},{"$f":"S103*Inputs!$I$170","v":436158.68197287497},{"$f":"T103*Inputs!$J$170","v":420596.60749554},{"$f":"M103*Inputs!$K$170","v":403256.57478000002}]
["2201000","Washakie #1",215175.67,229437.14,null,null,null,null,45096.42,null,null,19082.93,508792.16000000003,null,"Washakie #1",{"$f":"Q104*Inputs!$G$170","v":571216.61192936928},{"$f":"R104*Inputs!$H$170","v":571216.61192936928},{"$f":"S104*Inputs!$I$170","v":571216.61192936928},{"$f":"T104*Inputs!$J$170","v":550835.69134944002},{"$f":"M104*Inputs!$K$170","v":528126.26208000001}]
["2202000","Washakie #2",null,30515,null,null,null,34224.92,2808.39,null,null,7720.94,75269.25,null,"Washakie #2",{"$f":"Q105*Inputs!$G$170","v":84504.144025066489},{"$f":"R105*Inputs!$H$170","v":84504.144025066489},{"$f":"S105*Inputs!$I$170","v":84504.144025066489},{"$f":"T105*Inputs!$J$170","v":81489.049204499999},{"$f":"M105*Inputs!$K$170","v":78129.481500000009}]
["2301000","Weston #1",96798.12,187240.6,null,null,null,17256.830000000002,9900.26,1840.18,9837.35,42740.37,365613.70999999996,null,"Weston #1",{"$f":"Q106*Inputs!$G$170","v":410471.38914468914},{"$f":"R106*Inputs!$H$170","v":410471.38914468914},{"$f":"S106*Inputs!$I$170","v":410471.38914468914},{"$f":"T106*Inputs!$J$170","v":395825.83331213996},{"$f":"M106*Inputs!$K$170","v":379507.03097999998}]
["2307000","Weston #7",42910.3,80897.69,null,null,7102.23,null,16139.74,442,678.5,9088.36,157258.82,null,"Weston #7",{"$f":"Q107*Inputs!$G$170","v":176553.13390915957},{"$f":"R107*Inputs!$H$170","v":176553.13390915957},{"$f":"S107*Inputs!$I$170","v":176553.13390915957},{"$f":"T107*Inputs!$J$170","v":170253.74533188003},{"$f":"M107*Inputs!$K$170","v":163234.65516000002}]
[]
["State Total",null,{"$f":"SUM(C60:C107)","v":9189176.7400000002},{"$f":"SUM(D60:D107)","v":12063161.910000002},96449.77,200768.62999999995,345679.31999999995,437313.73,1722758.83,543346.33000000019,782542.80000000016,{"$f":"SUM(L60:L107)","v":3012602.81},{"$f":"SUM(M60:M107)","v":28393800.870000012},null,"State Total",{"$f":"SUM(P60:P107)","v":31877477.696901962},{"$f":"SUM(Q60:Q107)","v":31877477.696901962},{"$f":"SUM(R60:R107)","v":31877477.696901962},{"$f":"SUM(S60:S107)","v":30740094.211091574},{"$f":"SUM(T60:T107)","v":29472765.303059995}]

{"sheet":"SFC Building Data","index":19,"n_rows":361,"n_cols":13,"rows_kept":361,"cut":false,"hidden":false,"merged":[[0,0,0,3],[1,0,1,6]]}
["SFC Building Data Worksheet"]
["Schools with School Name in red are colocated schools with all relevant data aggregated to highest level program."]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,"Grades","School","Actual GSF","SFC Allowable",null,null,"O&M","O&M","Include"]
["District ID","District Name","School ID","School Name","Served","Level","Educational","Educ. GSF","Year Built","Classrooms","Model ADM","Model Tchrs","Flag"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!O6","v":"M"},40779,44891,2002,15,{"$f":"VLOOKUP(C7,ADM!C$6:S$358,17,FALSE)","v":175.274},{"$f":"SUM('School Resources'!AF6,'School Resources'!AK6,'School Resources'!AP6,'School Resources'!AT6)","v":16.353428571428573},1]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!O7","v":"E"},31114,37402,1952,18,{"$f":"VLOOKUP(C8,ADM!C$6:S$358,17,FALSE)","v":261.77099999999996},{"$f":"SUM('School Resources'!AF7,'School Resources'!AK7,'School Resources'!AP7,'School Resources'!AT7)","v":19.632824999999997},1]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!O8","v":"E"},7443,4776,1962,3,{"$f":"VLOOKUP(C9,ADM!C$6:S$358,17,FALSE)","v":24.173333333333332},{"$f":"SUM('School Resources'!AF8,'School Resources'!AK8,'School Resources'!AP8,'School Resources'!AT8)","v":3.4533333333333331},1]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!O9","v":"E"},13051,5707,1935,7,{"$f":"VLOOKUP(C10,ADM!C$6:S$358,17,FALSE)","v":32.68},{"$f":"SUM('School Resources'!AF9,'School Resources'!AK9,'School Resources'!AP9,'School Resources'!AT9)","v":4.6685714285714282},1]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!O10","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!O11","v":"E"},42124,41691,1955,21,{"$f":"VLOOKUP(C12,ADM!C$6:S$358,17,FALSE)","v":309.38400000000001},{"$f":"SUM('School Resources'!AF11,'School Resources'!AK11,'School Resources'!AP11,'School Resources'!AT11)","v":23.203800000000001},1]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!O12","v":"E"},42960,53517,1978,27,{"$f":"VLOOKUP(C13,ADM!C$6:S$358,17,FALSE)","v":381.96600000000001},{"$f":"SUM('School Resources'!AF12,'School Resources'!AK12,'School Resources'!AP12,'School Resources'!AT12)","v":28.647449999999999},1]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},{"$f":"'School Resources'!O13","v":"E"},57114,44218,1992,25,{"$f":"VLOOKUP(C14,ADM!C$6:S$358,17,FALSE)","v":319.18899999999996},{"$f":"SUM('School Resources'!AF13,'School Resources'!AK13,'School Resources'!AP13,'School Resources'!AT13)","v":23.939174999999999},1]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!O14","v":"E"},52650,46539,1992,27,{"$f":"VLOOKUP(C15,ADM!C$6:S$358,17,FALSE)","v":321.685},{"$f":"SUM('School Resources'!AF14,'School Resources'!AK14,'School Resources'!AP14,'School Resources'!AT14)","v":24.126374999999999},1]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},{"$f":"'School Resources'!O15","v":"M"},53347,53493,1958,22,{"$f":"VLOOKUP(C16,ADM!C$6:S$358,17,FALSE)","v":227.78899999999999},{"$f":"SUM('School Resources'!AF15,'School Resources'!AK15,'School Resources'!AP15,'School Resources'!AT15)","v":16.9499},1]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},"E",15694,11897,1925,6,{"$f":"VLOOKUP(C17,ADM!C$6:S$358,17,FALSE)","v":74.188999999999993},{"$f":"SUM('School Resources'!AF16,'School Resources'!AK16,'School Resources'!AP16,'School Resources'!AT16)","v":6},1]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},"E",924,924,0,1,{"$f":"VLOOKUP(C18,ADM!C$6:S$358,17,FALSE)","v":1},{"$f":"SUM('School Resources'!AF17,'School Resources'!AK17,'School Resources'!AP17,'School Resources'!AT17)","v":1},1]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!O18","v":"M"},110951,111824,1978,58,{"$f":"VLOOKUP(C19,ADM!C$6:S$358,17,FALSE)","v":788.34099999999989},{"$f":"SUM('School Resources'!AF18,'School Resources'!AK18,'School Resources'!AP18,'School Resources'!AT18)","v":50.315758571428574},1]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},{"$f":"'School Resources'!O19","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},{"$f":"'School Resources'!O20","v":"H"},209006,135479,1959,64,{"$f":"VLOOKUP(C21,ADM!C$6:S$358,17,FALSE)","v":720.68799999999999},{"$f":"SUM('School Resources'!AF20,'School Resources'!AK20,'School Resources'!AP20,'School Resources'!AT20)","v":46.459992380952379},1]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},{"$f":"'School Resources'!O21","v":"H"},54969,31318,1983,18,{"$f":"SUM(ADM!S10,ADM!S19,ADM!S21)","v":87.624666666666656},{"$f":"SUM('School Resources'!AF10,'School Resources'!AF19,'School Resources'!AF21,'School Resources'!AK10,'School Resources'!AK19,'School Resources'!AK21,'School Resources'!AP10,'School Resources'!AP19,'School Resources'!AP21,'School Resources'!AT10,'School Resources'!AT19,'School Resources'!AT21)","v":12.517809523809523},1]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},{"$f":"'School Resources'!O22","v":"H"},33578,14171,1964,13,{"$f":"VLOOKUP(C23,ADM!C$6:S$358,17,FALSE)","v":41.313000000000002},{"$f":"SUM('School Resources'!AF22,'School Resources'!AK22,'School Resources'!AP22,'School Resources'!AT22)","v":5.9018571428571436},1]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!O23","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!O24","v":"E"},39769,42138,2005,19,{"$f":"VLOOKUP(C25,ADM!C$6:S$358,17,FALSE)","v":315.44100000000003},{"$f":"SUM('School Resources'!AF24,'School Resources'!AK24,'School Resources'!AP24,'School Resources'!AT24)","v":23.658075000000004},1]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!O25","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!O26","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!O27","v":"H"},89803,70130,1987,35,{"$f":"SUM(ADM!S23,ADM!S25,ADM!S27)","v":240.08766666666665},{"$f":"SUM('School Resources'!AF23,'School Resources'!AF25,'School Resources'!AF27,'School Resources'!AK23,'School Resources'!AK25,'School Resources'!AK27,'School Resources'!AP23,'School Resources'!AP25,'School Resources'!AP27,'School Resources'!AT23,'School Resources'!AT25,'School Resources'!AT27)","v":25.697175000000001},1]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},{"$f":"'School Resources'!O28","v":"H"},78737,95146,2010,19,{"$f":"SUM(ADM!S26,ADM!S28)","v":424.91800000000001},{"$f":"SUM('School Resources'!AF28,'School Resources'!AK28,'School Resources'!AP28,'School Resources'!AT28,'School Resources'!AF26,'School Resources'!AK26,'School Resources'!AP26,'School Resources'!AT26)","v":27.164601904761909},1]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!O29","v":"E"},57937,47367,1942,25,{"$f":"VLOOKUP(C30,ADM!C$6:S$358,17,FALSE)","v":337.726},{"$f":"SUM('School Resources'!AF29,'School Resources'!AK29,'School Resources'!AP29,'School Resources'!AT29)","v":25.329450000000001},1]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!O30","v":"M"},63647,46338,1991,22,{"$f":"VLOOKUP(C31,ADM!C$6:S$358,17,FALSE)","v":156.018},{"$f":"SUM('School Resources'!AF30,'School Resources'!AK30,'School Resources'!AP30,'School Resources'!AT30)","v":9.8811400000000003},1]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!O31","v":"H"},110358,63912,1962,26,{"$f":"VLOOKUP(C32,ADM!C$6:S$358,17,FALSE)","v":205.07399999999998},{"$f":"SUM('School Resources'!AF31,'School Resources'!AK31,'School Resources'!AP31,'School Resources'!AT31)","v":13.425229523809524},1]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!O32","v":"E"},42046,33617,2007,18,{"$f":"VLOOKUP(C33,ADM!C$6:S$358,17,FALSE)","v":216.74299999999999},{"$f":"SUM('School Resources'!AF32,'School Resources'!AK32,'School Resources'!AP32,'School Resources'!AT32)","v":16.255724999999998},1]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!O33","v":"M"},45484,38184,1981,8,{"$f":"VLOOKUP(C34,ADM!C$6:S$358,17,FALSE)","v":126.857},{"$f":"SUM('School Resources'!AF33,'School Resources'!AK33,'School Resources'!AP33,'School Resources'!AT33)","v":8.034276666666667},1]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!O34","v":"H"},92475,57115,1996,27,{"$f":"VLOOKUP(C35,ADM!C$6:S$358,17,FALSE)","v":179},{"$f":"SUM('School Resources'!AF34,'School Resources'!AK34,'School Resources'!AP34,'School Resources'!AT34)","v":11.643790476190476},1]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!O35","v":"E"},26747,21081,1957,12,{"$f":"VLOOKUP(C36,ADM!C$6:S$358,17,FALSE)","v":117.265},{"$f":"SUM('School Resources'!AF35,'School Resources'!AK35,'School Resources'!AP35,'School Resources'!AT35)","v":8.7948750000000011},1]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!O36","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!O37","v":"M"},47616,26364,1956,15,{"$f":"SUM(ADM!S36:S37)","v":93.927333333333337},{"$f":"SUM('School Resources'!AF36,'School Resources'!AF37,'School Resources'!AK36,'School Resources'!AK37,'School Resources'!AP36,'School Resources'!AP37,'School Resources'!AT36,'School Resources'!AT37)","v":11.723285714285714},1]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!O38","v":"H"},60607,33533,1949,19,{"$f":"VLOOKUP(C39,ADM!C$6:S$358,17,FALSE)","v":93.617999999999995},{"$f":"SUM('School Resources'!AF38,'School Resources'!AK38,'School Resources'!AP38,'School Resources'!AT38)","v":10},1]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!O39","v":"E"},18853,7657,1962,8,{"$f":"VLOOKUP(C40,ADM!C$6:S$358,17,FALSE)","v":39.417000000000002},{"$f":"SUM('School Resources'!AF39,'School Resources'!AK39,'School Resources'!AP39,'School Resources'!AT39)","v":5.6310000000000002},1]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!O40","v":"E"},58206,43954,1979,23,{"$f":"VLOOKUP(C41,ADM!C$6:S$358,17,FALSE)","v":282.392},{"$f":"SUM('School Resources'!AF40,'School Resources'!AK40,'School Resources'!AP40,'School Resources'!AT40)","v":21.179400000000001},1]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!O41","v":"E"},70060,55841,2009,30,{"$f":"VLOOKUP(C42,ADM!C$6:S$358,17,FALSE)","v":415.298},{"$f":"SUM('School Resources'!AF41,'School Resources'!AK41,'School Resources'!AP41,'School Resources'!AT41)","v":31.147349999999999},1]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!O42","v":"M"},16352,8550,1976,10,{"$f":"VLOOKUP(C43,ADM!C$6:S$358,17,FALSE)","v":30.373000000000001},{"$f":"SUM('School Resources'!AF42,'School Resources'!AK42,'School Resources'!AP42,'School Resources'!AT42)","v":4.3390000000000004},1]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!O43","v":"E"},39622,45392,1975,20,{"$f":"VLOOKUP(C44,ADM!C$6:S$358,17,FALSE)","v":304.1873333333333},{"$f":"SUM('School Resources'!AF43,'School Resources'!AK43,'School Resources'!AP43,'School Resources'!AT43)","v":22.814049999999998},1]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},{"$f":"'School Resources'!O44","v":"E"},38307,52397,1968,24,{"$f":"VLOOKUP(C45,ADM!C$6:S$358,17,FALSE)","v":387.51000000000005},{"$f":"SUM('School Resources'!AF44,'School Resources'!AK44,'School Resources'!AP44,'School Resources'!AT44)","v":29.063250000000004},1]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!O45","v":"E"},58270,39453,1980,23,{"$f":"VLOOKUP(C46,ADM!C$6:S$358,17,FALSE)","v":261.96899999999999},{"$f":"SUM('School Resources'!AF45,'School Resources'!AK45,'School Resources'!AP45,'School Resources'!AT45)","v":19.647675},1]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},{"$f":"'School Resources'!O46","v":"M"},20025,8796,2007,8,{"$f":"VLOOKUP(C47,ADM!C$6:S$358,17,FALSE)","v":28.701999999999995},{"$f":"SUM('School Resources'!AF46,'School Resources'!AK46,'School Resources'!AP46,'School Resources'!AT46)","v":4.1002857142857136},1]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},{"$f":"'School Resources'!O47","v":"E"},80658,49145,1973,27,{"$f":"VLOOKUP(C48,ADM!C$6:S$358,17,FALSE)","v":342.91033333333337},{"$f":"SUM('School Resources'!AF47,'School Resources'!AK47,'School Resources'!AP47,'School Resources'!AT47)","v":25.718275000000002},1]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!O48","v":"E"},68414,58318,2010,29,{"$f":"VLOOKUP(C49,ADM!C$6:S$358,17,FALSE)","v":462.63400000000001},{"$f":"SUM('School Resources'!AF48,'School Resources'!AK48,'School Resources'!AP48,'School Resources'!AT48)","v":34.69755},1]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},{"$f":"'School Resources'!O49","v":"E"},54150,55185,1976,29,{"$f":"VLOOKUP(C50,ADM!C$6:S$358,17,FALSE)","v":412.2806666666666},{"$f":"SUM('School Resources'!AF49,'School Resources'!AK49,'School Resources'!AP49,'School Resources'!AT49)","v":30.921049999999994},1]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},{"$f":"'School Resources'!O50","v":"E"},60911,60045,1980,26,{"$f":"VLOOKUP(C51,ADM!C$6:S$358,17,FALSE)","v":443.75933333333336},{"$f":"SUM('School Resources'!AF50,'School Resources'!AK50,'School Resources'!AP50,'School Resources'!AT50)","v":33.281950000000002},1]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},{"$f":"'School Resources'!O51","v":"E"},56172,56100,1982,24,{"$f":"VLOOKUP(C52,ADM!C$6:S$358,17,FALSE)","v":431.66300000000001},{"$f":"SUM('School Resources'!AF51,'School Resources'!AK51,'School Resources'!AP51,'School Resources'!AT51)","v":32.374724999999998},1]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},{"$f":"'School Resources'!O52","v":"E"},58303,53032,1983,27,{"$f":"VLOOKUP(C53,ADM!C$6:S$358,17,FALSE)","v":410.80599999999998},{"$f":"SUM('School Resources'!AF52,'School Resources'!AK52,'School Resources'!AP52,'School Resources'!AT52)","v":30.810449999999999},1]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},{"$f":"'School Resources'!O53","v":"E"},65289,58182,1993,25,{"$f":"VLOOKUP(C54,ADM!C$6:S$358,17,FALSE)","v":429.71999999999997},{"$f":"SUM('School Resources'!AF53,'School Resources'!AK53,'School Resources'!AP53,'School Resources'!AT53)","v":32.228999999999999},1]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},{"$f":"'School Resources'!O54","v":"E"},68620,51348,2012,29,{"$f":"VLOOKUP(C55,ADM!C$6:S$358,17,FALSE)","v":453.26900000000001},{"$f":"SUM('School Resources'!AF54,'School Resources'!AK54,'School Resources'!AP54,'School Resources'!AT54)","v":33.995175000000003},1]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},{"$f":"'School Resources'!O55","v":"M"},203506,129900,1925,57,{"$f":"VLOOKUP(C56,ADM!C$6:S$358,17,FALSE)","v":856.72899999999993},{"$f":"SUM('School Resources'!AF55,'School Resources'!AK55,'School Resources'!AP55,'School Resources'!AT55)","v":54.866155714285711},1]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},{"$f":"'School Resources'!O56","v":"M"},186871,144954,1981,55,{"$f":"VLOOKUP(C57,ADM!C$6:S$358,17,FALSE)","v":1002.112},{"$f":"SUM('School Resources'!AF56,'School Resources'!AK56,'School Resources'!AP56,'School Resources'!AT56)","v":63.979288571428569},1]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},{"$f":"'School Resources'!O57","v":"H"},539062,232828,1972,142,{"$f":"VLOOKUP(C58,ADM!C$6:S$358,17,FALSE)","v":1480.2820000000002},{"$f":"SUM('School Resources'!AF57,'School Resources'!AK57,'School Resources'!AP57,'School Resources'!AT57)","v":97.101936190476181},1]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},{"$f":"'School Resources'!O58","v":"H"},114087,66439,1983,35,{"$f":"VLOOKUP(C59,ADM!C$6:S$358,17,FALSE)","v":221.96933333333334},{"$f":"SUM('School Resources'!AF58,'School Resources'!AK58,'School Resources'!AP58,'School Resources'!AT58)","v":18},1]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},{"$f":"'School Resources'!O59","v":"H"},26036,35602,1962,17,{"$f":"VLOOKUP(C60,ADM!C$6:S$358,17,FALSE)","v":107.75866666666667},{"$f":"SUM('School Resources'!AF59,'School Resources'!AK59,'School Resources'!AP59,'School Resources'!AT59)","v":15.394095238095238},1]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!O60","v":"E"},4004,2915,1938,1,{"$f":"VLOOKUP(C61,ADM!C$6:S$358,17,FALSE)","v":4.7833333333333341},{"$f":"SUM('School Resources'!AF60,'School Resources'!AK60,'School Resources'!AP60,'School Resources'!AT60)","v":1},1]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!O61","v":"E"},10896,7923,1936,5,{"$f":"VLOOKUP(C62,ADM!C$6:S$358,17,FALSE)","v":37.241999999999997},{"$f":"SUM('School Resources'!AF61,'School Resources'!AK61,'School Resources'!AP61,'School Resources'!AT61)","v":5.3202857142857143},1]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!O62","v":"E"},134501,104714,2011,56,{"$f":"VLOOKUP(C63,ADM!C$6:S$358,17,FALSE)","v":811.87900000000002},{"$f":"SUM('School Resources'!AF62,'School Resources'!AK62,'School Resources'!AP62,'School Resources'!AT62)","v":60.890925000000003},1]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!O63","v":"H"},56105,59746,1972,19,{"$f":"VLOOKUP(C64,ADM!C$6:S$358,17,FALSE)","v":172.52499999999998},{"$f":"SUM('School Resources'!AF63,'School Resources'!AK63,'School Resources'!AP63,'School Resources'!AT63)","v":21.979260714285708},1]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!O64","v":"M"},99159,72376,1978,36,{"$f":"VLOOKUP(C65,ADM!C$6:S$358,17,FALSE)","v":376.02600000000001},{"$f":"SUM('School Resources'!AF64,'School Resources'!AK64,'School Resources'!AP64,'School Resources'!AT64)","v":23.814980000000006},1]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},{"$f":"'School Resources'!O65","v":"H"},230325,96396,1957,57,{"$f":"VLOOKUP(C66,ADM!C$6:S$358,17,FALSE)","v":430.96499999999997},{"$f":"SUM('School Resources'!AF65,'School Resources'!AK65,'School Resources'!AP65,'School Resources'!AT65)","v":27.921264285714287},1]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},{"$f":"'School Resources'!O66","v":"H"},28451,10131,1950,1,{"$f":"VLOOKUP(C67,ADM!C$6:S$358,17,FALSE)","v":27.4},{"$f":"SUM('School Resources'!AF66,'School Resources'!AK66,'School Resources'!AP66,'School Resources'!AT66)","v":3.9142857142857141},1]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!O67","v":"E"},8666,4832,2009,4,{"$f":"VLOOKUP(C68,ADM!C$6:S$358,17,FALSE)","v":22.615666666666669},{"$f":"SUM('School Resources'!AF67,'School Resources'!AK67,'School Resources'!AP67,'School Resources'!AT67)","v":3.230809523809524},1]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!O68","v":"E"},66489,14837,1946,9,{"$f":"VLOOKUP(C69,ADM!C$6:S$358,17,FALSE)","v":77.021666666666661},{"$f":"SUM('School Resources'!AF68,'School Resources'!AK68,'School Resources'!AP68,'School Resources'!AT68)","v":6},1]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!O69","v":"E"},8666,3952,2009,3,{"$f":"VLOOKUP(C70,ADM!C$6:S$358,17,FALSE)","v":24.297999999999998},{"$f":"SUM('School Resources'!AF69,'School Resources'!AK69,'School Resources'!AP69,'School Resources'!AT69)","v":3.4711428571428571},1]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!O70","v":"E"},39990,23980,1961,11,{"$f":"VLOOKUP(C71,ADM!C$6:S$358,17,FALSE)","v":147.59100000000001},{"$f":"SUM('School Resources'!AF70,'School Resources'!AK70,'School Resources'!AP70,'School Resources'!AT70)","v":11.069325000000001},1]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!O71","v":"H"},79418,34891,1978,19,{"$f":"VLOOKUP(C72,ADM!C$6:S$358,17,FALSE)","v":94.256},{"$f":"SUM('School Resources'!AF71,'School Resources'!AK71,'School Resources'!AP71,'School Resources'!AT71)","v":14.536190476190475},1]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},{"$f":"'School Resources'!O72","v":"H"},80882,54291,1991,23,{"$f":"VLOOKUP(C73,ADM!C$6:S$358,17,FALSE)","v":157.715},{"$f":"SUM('School Resources'!AF72,'School Resources'!AK72,'School Resources'!AP72,'School Resources'!AT72)","v":16.969753571428569},1]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},{"$f":"'School Resources'!O73","v":"H"},80924,52018,1978,20,{"$f":"VLOOKUP(C74,ADM!C$6:S$358,17,FALSE)","v":143.87866666666667},{"$f":"SUM('School Resources'!AF73,'School Resources'!AK73,'School Resources'!AP73,'School Resources'!AT73)","v":18},1]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!O74","v":"M"},1713,3480,1980,2,{"$f":"VLOOKUP(C75,ADM!C$6:S$358,17,FALSE)","v":10.882000000000001},{"$f":"SUM('School Resources'!AF74,'School Resources'!AK74,'School Resources'!AP74,'School Resources'!AT74)","v":1.5545714285714287},1]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!O75","v":"E"},52490,56577,1974,31,{"$f":"VLOOKUP(C76,ADM!C$6:S$358,17,FALSE)","v":272.21100000000001},{"$f":"SUM('School Resources'!AF75,'School Resources'!AK75,'School Resources'!AP75,'School Resources'!AT75)","v":20.415825000000002},1]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!O76","v":"M"},1713,4907,1980,2,{"$f":"VLOOKUP(C77,ADM!C$6:S$358,17,FALSE)","v":15.192000000000004},{"$f":"SUM('School Resources'!AF76,'School Resources'!AK76,'School Resources'!AP76,'School Resources'!AT76)","v":2.1702857142857148},1]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!O77","v":"M"},1713,4788,1986,2,{"$f":"VLOOKUP(C78,ADM!C$6:S$358,17,FALSE)","v":15},{"$f":"SUM('School Resources'!AF77,'School Resources'!AK77,'School Resources'!AP77,'School Resources'!AT77)","v":2.1428571428571428},1]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!O78","v":"M"},1680,2915,2011,2,{"$f":"VLOOKUP(C79,ADM!C$6:S$358,17,FALSE)","v":8},{"$f":"SUM('School Resources'!AF78,'School Resources'!AK78,'School Resources'!AP78,'School Resources'!AT78)","v":1.1428571428571428},1]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},{"$f":"'School Resources'!O79","v":"E"},45533,45533,2013,24,{"$f":"VLOOKUP(C80,ADM!C$6:S$358,17,FALSE)","v":252.4606666666667},{"$f":"SUM('School Resources'!AF79,'School Resources'!AK79,'School Resources'!AP79,'School Resources'!AT79)","v":18.934550000000002},1]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},{"$f":"'School Resources'!O80","v":"M"},1713,3386,1980,2,{"$f":"VLOOKUP(C81,ADM!C$6:S$358,17,FALSE)","v":10.673666666666666},{"$f":"SUM('School Resources'!AF80,'School Resources'!AK80,'School Resources'!AP80,'School Resources'!AT80)","v":1.5248095238095236},1]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},{"$f":"'School Resources'!O81","v":"E"},55481,53714,1982,27,{"$f":"VLOOKUP(C82,ADM!C$6:S$358,17,FALSE)","v":269.42200000000003},{"$f":"SUM('School Resources'!AF81,'School Resources'!AK81,'School Resources'!AP81,'School Resources'!AT81)","v":20.206650000000003},1]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},{"$f":"'School Resources'!O82","v":"M"},102622,70527,1988,36,{"$f":"VLOOKUP(C83,ADM!C$6:S$358,17,FALSE)","v":371.21366666666665},{"$f":"SUM('School Resources'!AF82,'School Resources'!AK82,'School Resources'!AP82,'School Resources'!AT82)","v":23.510198888888887},1]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},{"$f":"'School Resources'!O83","v":"H"},194454,109129,1983,47,{"$f":"VLOOKUP(C84,ADM!C$6:S$358,17,FALSE)","v":522.2940000000001},{"$f":"SUM('School Resources'!AF83,'School Resources'!AK83,'School Resources'!AP83,'School Resources'!AT83)","v":33.903877142857141},1]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!O84","v":"E"},504,2915,1977,1,{"$f":"VLOOKUP(C85,ADM!C$6:S$358,17,FALSE)","v":3},{"$f":"SUM('School Resources'!AF84,'School Resources'!AK84,'School Resources'!AP84,'School Resources'!AT84)","v":1},1]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!O85","v":"E"},48502,39917,2008,20,{"$f":"VLOOKUP(C86,ADM!C$6:S$358,17,FALSE)","v":267.49099999999999},{"$f":"SUM('School Resources'!AF85,'School Resources'!AK85,'School Resources'!AP85,'School Resources'!AT85)","v":20.061824999999999},1]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!O86","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!O87","v":"M"},107973,53170,1968,27,{"$f":"SUM(ADM!S86,ADM!S87)","v":208.64466666666667},{"$f":"SUM('School Resources'!AF86,'School Resources'!AF87,'School Resources'!AK86,'School Resources'!AK87,'School Resources'!AP86,'School Resources'!AP87,'School Resources'!AT86,'School Resources'!AT87)","v":15.619225},1]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!O88","v":"H"},122271,64536,1982,33,{"$f":"VLOOKUP(C89,ADM!C$6:S$358,17,FALSE)","v":209.10466666666667},{"$f":"SUM('School Resources'!AF88,'School Resources'!AK88,'School Resources'!AP88,'School Resources'!AT88)","v":13.728700317460317},1]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!O89","v":"E"},66485,44700,1933,24,{"$f":"VLOOKUP(C90,ADM!C$6:S$358,17,FALSE)","v":317.279},{"$f":"SUM('School Resources'!AF89,'School Resources'!AK89,'School Resources'!AP89,'School Resources'!AT89)","v":23.795925},1]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!O90","v":"E"},35733,32861,1974,13,{"$f":"VLOOKUP(C91,ADM!C$6:S$358,17,FALSE)","v":206.834},{"$f":"SUM('School Resources'!AF90,'School Resources'!AK90,'School Resources'!AP90,'School Resources'!AT90)","v":15.512550000000001},1]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!O91","v":"H"},78376,56156,1988,28,{"$f":"VLOOKUP(C92,ADM!C$6:S$358,17,FALSE)","v":163.47266666666667},{"$f":"SUM('School Resources'!AF91,'School Resources'!AK91,'School Resources'!AP91,'School Resources'!AT91)","v":18},1]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!O92","v":"H"},73972,57766,2007,26,{"$f":"VLOOKUP(C93,ADM!C$6:S$358,17,FALSE)","v":163.83699999999999},{"$f":"SUM('School Resources'!AF92,'School Resources'!AK92,'School Resources'!AP92,'School Resources'!AT92)","v":21.142857142857139},1]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!O93","v":"H"},4986,6677,2001,3,{"$f":"VLOOKUP(C94,ADM!C$6:S$358,17,FALSE)","v":16.408666666666669},{"$f":"SUM('School Resources'!AF93,'School Resources'!AK93,'School Resources'!AP93,'School Resources'!AT93)","v":2.3440952380952385},1]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},{"$f":"'School Resources'!O94","v":"H"},83801,68772,1988,22,{"$f":"VLOOKUP(C95,ADM!C$6:S$358,17,FALSE)","v":249.14400000000001},{"$f":"SUM('School Resources'!AF94,'School Resources'!AK94,'School Resources'!AP94,'School Resources'!AT94)","v":18.602013333333332},1]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!O95","v":"E"},37257,2915,1958,3,{"$f":"VLOOKUP(C96,ADM!C$6:S$358,17,FALSE)","v":2.4060000000000001},{"$f":"SUM('School Resources'!AF95,'School Resources'!AK95,'School Resources'!AP95,'School Resources'!AT95)","v":1},1]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!O96","v":"E"},81961,41410,1961,23,{"$f":"VLOOKUP(C97,ADM!C$6:S$358,17,FALSE)","v":552.23599999999999},{"$f":"SUM('School Resources'!AF96,'School Resources'!AK96,'School Resources'!AP96,'School Resources'!AT96)","v":41.417699999999996},1]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!O97","v":"E"},46077,40437,1965,18,{"$f":"VLOOKUP(C98,ADM!C$6:S$358,17,FALSE)","v":266.80899999999997},{"$f":"SUM('School Resources'!AF97,'School Resources'!AK97,'School Resources'!AP97,'School Resources'!AT97)","v":20.010674999999999},1]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!O98","v":"M"},83831,67511,1981,28,{"$f":"VLOOKUP(C99,ADM!C$6:S$358,17,FALSE)","v":368.495},{"$f":"SUM('School Resources'!AF98,'School Resources'!AK98,'School Resources'!AP98,'School Resources'!AT98)","v":23.338016666666668},1]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!O99","v":"H"},208078,103988,2011,46,{"$f":"VLOOKUP(C100,ADM!C$6:S$358,17,FALSE)","v":468.73933333333332},{"$f":"SUM('School Resources'!AF99,'School Resources'!AK99,'School Resources'!AP99,'School Resources'!AT99)","v":30.419833968253968},1]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},{"$f":"'School Resources'!O100","v":"H"},46286,45127,2003,28,{"$f":"VLOOKUP(C101,ADM!C$6:S$358,17,FALSE)","v":29.48833333333333},{"$f":"SUM('School Resources'!AF100,'School Resources'!AK100,'School Resources'!AP100,'School Resources'!AT100)","v":4.2126190476190475},1]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!O101","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!O102","v":"M"},62986,30207,1996,21,{"$f":"SUM(ADM!S101,ADM!S102)","v":114.63899999999998},{"$f":"SUM('School Resources'!AF101,'School Resources'!AF102,'School Resources'!AK101,'School Resources'!AK102,'School Resources'!AP101,'School Resources'!AP102,'School Resources'!AT101,'School Resources'!AT102)","v":11.623857142857142},1]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!O103","v":"H"},52590,17255,1955,12,{"$f":"VLOOKUP(C104,ADM!C$6:S$358,17,FALSE)","v":46.206333333333333},{"$f":"SUM('School Resources'!AF103,'School Resources'!AK103,'School Resources'!AP103,'School Resources'!AT103)","v":6.6009047619047623},1]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!O104","v":"E"},8376,2915,1956,2,{"$f":"VLOOKUP(C105,ADM!C$6:S$358,17,FALSE)","v":4.3506666666666671},{"$f":"SUM('School Resources'!AF104,'School Resources'!AK104,'School Resources'!AP104,'School Resources'!AT104)","v":1},1]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!O105","v":"E"},56533,27673,2008,17,{"$f":"VLOOKUP(C106,ADM!C$6:S$358,17,FALSE)","v":165.66400000000002},{"$f":"SUM('School Resources'!AF105,'School Resources'!AK105,'School Resources'!AP105,'School Resources'!AT105)","v":12.424800000000001},1]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!O106","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!O107","v":"H"},87080,66043,1994,30,{"$f":"SUM(ADM!S106:S107)","v":213.81266666666667},{"$f":"SUM('School Resources'!AF107,'School Resources'!AK107,'School Resources'!AP107,'School Resources'!AT107)+SUM('School Resources'!AF106,'School Resources'!AK106,'School Resources'!AP106,'School Resources'!AT106)","v":18},1]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!O108","v":"E"},78900,47250,1956,30,{"$f":"VLOOKUP(C109,ADM!C$6:S$358,17,FALSE)","v":318.79866666666669},{"$f":"SUM('School Resources'!AF108,'School Resources'!AK108,'School Resources'!AP108,'School Resources'!AT108)","v":23.9099},1]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!O109","v":"M"},61488,42286,1980,23,{"$f":"VLOOKUP(C110,ADM!C$6:S$358,17,FALSE)","v":150.983},{"$f":"SUM('School Resources'!AF109,'School Resources'!AK109,'School Resources'!AP109,'School Resources'!AT109)","v":9.5622566666666664},1]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!O110","v":"H"},118111,55298,1989,28,{"$f":"VLOOKUP(C111,ADM!C$6:S$358,17,FALSE)","v":148.886},{"$f":"SUM('School Resources'!AF110,'School Resources'!AK110,'School Resources'!AP110,'School Resources'!AT110)","v":10},1]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!O111","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!O112","v":"M"},105259,74815,1955,47,{"$f":"SUM(ADM!S111,ADM!S112)","v":429.1776666666666},{"$f":"SUM('School Resources'!AF111,'School Resources'!AF112,'School Resources'!AK111,'School Resources'!AK112,'School Resources'!AP111,'School Resources'!AP112,'School Resources'!AT111,'School Resources'!AT112)","v":34.517149999999994},1]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!O113","v":"H"},7731,20249,2007,9,{"$f":"VLOOKUP(C114,ADM!C$6:S$358,17,FALSE)","v":51.886666666666663},{"$f":"SUM('School Resources'!AF113,'School Resources'!AK113,'School Resources'!AP113,'School Resources'!AT113)","v":10},1]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!O114","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!O115","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!O116","v":"H"},114496,84958,1937,47,{"$f":"SUM(ADM!S114:S116)","v":359.99166666666667},{"$f":"SUM('School Resources'!AF114,'School Resources'!AF115,'School Resources'!AF116,'School Resources'!AK114,'School Resources'!AK115,'School Resources'!AK116,'School Resources'!AP114,'School Resources'!AP115,'School Resources'!AP116,'School Resources'!AT114,'School Resources'!AT115,'School Resources'!AT116)","v":32.433375000000005},1]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!O117","v":"E"},34736,35840,1953,12,{"$f":"VLOOKUP(C118,ADM!C$6:S$358,17,FALSE)","v":218.70799999999997},{"$f":"SUM('School Resources'!AF117,'School Resources'!AK117,'School Resources'!AP117,'School Resources'!AT117)","v":16.403099999999998},1]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!O118","v":"E"},32848,28504,1960,10,{"$f":"VLOOKUP(C119,ADM!C$6:S$358,17,FALSE)","v":171.786},{"$f":"SUM('School Resources'!AF118,'School Resources'!AK118,'School Resources'!AP118,'School Resources'!AT118)","v":12.88395},1]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!O119","v":"E"},57380,42335,2009,16,{"$f":"VLOOKUP(C120,ADM!C$6:S$358,17,FALSE)","v":289.02800000000002},{"$f":"SUM('School Resources'!AF119,'School Resources'!AK119,'School Resources'!AP119,'School Resources'!AT119)","v":21.677100000000003},1]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!O120","v":"E"},86527,76074,1959,29,{"$f":"VLOOKUP(C121,ADM!C$6:S$358,17,FALSE)","v":590.88200000000006},{"$f":"SUM('School Resources'!AF120,'School Resources'!AK120,'School Resources'!AP120,'School Resources'!AT120)","v":44.316150000000007},1]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!O121","v":"M"},118224,89802,2002,35,{"$f":"VLOOKUP(C122,ADM!C$6:S$358,17,FALSE)","v":563.53133333333335},{"$f":"SUM('School Resources'!AF121,'School Resources'!AK121,'School Resources'!AP121,'School Resources'!AT121)","v":35.690317777777778},1]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},{"$f":"'School Resources'!O122","v":"H"},230398,139057,1981,54,{"$f":"VLOOKUP(C123,ADM!C$6:S$358,17,FALSE)","v":770.34299999999996},{"$f":"SUM('School Resources'!AF122,'School Resources'!AK122,'School Resources'!AP122,'School Resources'!AT122)","v":50.05334238095238},1]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!O123","v":"M"},72272,67282,2010,37,{"$f":"VLOOKUP(C124,ADM!C$6:S$358,17,FALSE)","v":393.77599999999995},{"$f":"SUM('School Resources'!AF123,'School Resources'!AK123,'School Resources'!AP123,'School Resources'!AT123)","v":29.747074999999999},1]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!O124","v":"H"},7923,12002,2005,6,{"$f":"VLOOKUP(C125,ADM!C$6:S$358,17,FALSE)","v":39.466000000000001},{"$f":"SUM('School Resources'!AF124,'School Resources'!AK124,'School Resources'!AP124,'School Resources'!AT124)","v":5.6379999999999999},1]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!O125","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!O126","v":"E"},30106,5054,1928,5,{"$f":"VLOOKUP(C127,ADM!C$6:S$358,17,FALSE)","v":22.158666666666669},{"$f":"SUM('School Resources'!AF126,'School Resources'!AK126,'School Resources'!AP126,'School Resources'!AT126)","v":3.1655238095238096},1]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!O127","v":"E"},26229,20145,1934,9,{"$f":"VLOOKUP(C128,ADM!C$6:S$358,17,FALSE)","v":111.389},{"$f":"SUM('School Resources'!AF127,'School Resources'!AK127,'School Resources'!AP127,'School Resources'!AT127)","v":8.3541749999999997},1]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!O128","v":"E"},50885,39112,1987,24,{"$f":"VLOOKUP(C129,ADM!C$6:S$358,17,FALSE)","v":260.339},{"$f":"SUM('School Resources'!AF128,'School Resources'!AK128,'School Resources'!AP128,'School Resources'!AT128)","v":19.525424999999998},1]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!O129","v":"E"},46519,40265,2006,25,{"$f":"VLOOKUP(C130,ADM!C$6:S$358,17,FALSE)","v":262.62299999999999},{"$f":"SUM('School Resources'!AF129,'School Resources'!AK129,'School Resources'!AP129,'School Resources'!AT129)","v":19.696725000000001},1]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},{"$f":"'School Resources'!O130","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},{"$f":"'School Resources'!O131","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!O132","v":"M"},68851,61664,2008,26,{"$f":"VLOOKUP(C133,ADM!C$6:S$358,17,FALSE)","v":282.33233333333334},{"$f":"SUM('School Resources'!AF132,'School Resources'!AK132,'School Resources'!AP132,'School Resources'!AT132)","v":17.881047777777781},1]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},{"$f":"'School Resources'!O133","v":"H"},74204,75450,1980,22,{"$f":"SUM(ADM!S125,ADM!S131,ADM!S133)","v":294.6103333333333},{"$f":"SUM('School Resources'!AF125,'School Resources'!AF131,'School Resources'!AF133,'School Resources'!AK125,'School Resources'!AK131,'School Resources'!AK133,'School Resources'!AP125,'School Resources'!AP131,'School Resources'!AP133,'School Resources'!AT125,'School Resources'!AT131,'School Resources'!AT133)","v":27.429000000000002},1]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},{"$f":"'School Resources'!O134","v":"H"},59082,51096,1964,25,{"$f":"SUM(ADM!S130,ADM!S134)","v":145.01033333333334},{"$f":"SUM('School Resources'!AF130,'School Resources'!AF134,'School Resources'!AK130,'School Resources'!AK134,'School Resources'!AP130,'School Resources'!AP134,'School Resources'!AT130,'School Resources'!AT134)","v":18},1]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!O135","v":"H"},115284,87295,1981,45,{"$f":"VLOOKUP(C136,ADM!C$6:S$358,17,FALSE)","v":351.49099999999999},{"$f":"SUM('School Resources'!AF135,'School Resources'!AK135,'School Resources'!AP135,'School Resources'!AT135)","v":22.918568095238093},1]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!O136","v":"E"},52793,36409,1952,20,{"$f":"VLOOKUP(C137,ADM!C$6:S$358,17,FALSE)","v":231.63366666666667},{"$f":"SUM('School Resources'!AF136,'School Resources'!AK136,'School Resources'!AP136,'School Resources'!AT136)","v":17.372525},1]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!O137","v":"M"},82276,54488,1997,18,{"$f":"VLOOKUP(C138,ADM!C$6:S$358,17,FALSE)","v":217.71166666666667},{"$f":"SUM('School Resources'!AF137,'School Resources'!AK137,'School Resources'!AP137,'School Resources'!AT137)","v":13.788405555555554},1]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!O138","v":"H"},172690,60972,2006,38,{"$f":"VLOOKUP(C139,ADM!C$6:S$358,17,FALSE)","v":189.74800000000002},{"$f":"SUM('School Resources'!AF138,'School Resources'!AK138,'School Resources'!AP138,'School Resources'!AT138)","v":12.257244761904763},1]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!O139","v":"E"},56510,28586,2013,22,{"$f":"ADM!S139","v":262.78399999999999},{"$f":"SUM('School Resources'!AF139,'School Resources'!AK139,'School Resources'!AP139,'School Resources'!AT139)","v":19.7088},1]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!O140","v":"E"},54339,52964,1979,31,{"$f":"VLOOKUP(C141,ADM!C$6:S$358,17,FALSE)","v":276.65700000000004},{"$f":"SUM('School Resources'!AF140,'School Resources'!AK140,'School Resources'!AP140,'School Resources'!AT140)","v":20.749275000000004},1]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!O141","v":"H"},69252,56516,2005,23,{"$f":"VLOOKUP(C142,ADM!C$6:S$358,17,FALSE)","v":154.53},{"$f":"SUM('School Resources'!AF141,'School Resources'!AK141,'School Resources'!AP141,'School Resources'!AT141)","v":20.751809523809527},1]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!O142","v":"M"},70085,56554,2007,30,{"$f":"ADM!S142","v":244.69900000000001},{"$f":"SUM('School Resources'!AF142,'School Resources'!AK142,'School Resources'!AP142,'School Resources'!AT142)","v":15.497603333333336},1]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!O143","v":"H"},133031,85432,2006,32,{"$f":"VLOOKUP(C144,ADM!C$6:S$358,17,FALSE)","v":338.55066666666664},{"$f":"SUM('School Resources'!AF143,'School Resources'!AK143,'School Resources'!AP143,'School Resources'!AT143)","v":22.241527936507939},1]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!O144","v":"E"},54531,44382,1987,23,{"$f":"VLOOKUP(C145,ADM!C$6:S$358,17,FALSE)","v":294.68866666666668},{"$f":"SUM('School Resources'!AF144,'School Resources'!AK144,'School Resources'!AP144,'School Resources'!AT144)","v":22.101649999999999},1]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!O145","v":"E"},38775,49421,1961,25,{"$f":"VLOOKUP(C146,ADM!C$6:S$358,17,FALSE)","v":360.255},{"$f":"SUM('School Resources'!AF145,'School Resources'!AK145,'School Resources'!AP145,'School Resources'!AT145)","v":27.019124999999999},1]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!O146","v":"E"},50787,50311,2008,22,{"$f":"VLOOKUP(C147,ADM!C$6:S$358,17,FALSE)","v":345.60199999999998},{"$f":"SUM('School Resources'!AF146,'School Resources'!AK146,'School Resources'!AP146,'School Resources'!AT146)","v":25.92015},1]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!O147","v":"E"},35909,45921,1961,21,{"$f":"VLOOKUP(C148,ADM!C$6:S$358,17,FALSE)","v":312.53900000000004},{"$f":"SUM('School Resources'!AF147,'School Resources'!AK147,'School Resources'!AP147,'School Resources'!AT147)","v":23.440425000000005},1]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!O148","v":"E"},34490,46005,1959,20,{"$f":"VLOOKUP(C149,ADM!C$6:S$358,17,FALSE)","v":295.89133333333331},{"$f":"SUM('School Resources'!AF148,'School Resources'!AK148,'School Resources'!AP148,'School Resources'!AT148)","v":22.191849999999999},1]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},{"$f":"'School Resources'!O149","v":"E"},32558,33235,1949,15,{"$f":"VLOOKUP(C150,ADM!C$6:S$358,17,FALSE)","v":217.44399999999999},{"$f":"SUM('School Resources'!AF149,'School Resources'!AK149,'School Resources'!AP149,'School Resources'!AT149)","v":16.308299999999999},1]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},{"$f":"'School Resources'!O150","v":"E"},35485,47657,1965,19,{"$f":"VLOOKUP(C151,ADM!C$6:S$358,17,FALSE)","v":323.76966666666669},{"$f":"SUM('School Resources'!AF150,'School Resources'!AK150,'School Resources'!AP150,'School Resources'!AT150)","v":24.282725000000003},1]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},{"$f":"'School Resources'!O151","v":"E"},18099,22893,1945,9,{"$f":"VLOOKUP(C152,ADM!C$6:S$358,17,FALSE)","v":122.97800000000001},{"$f":"SUM('School Resources'!AF151,'School Resources'!AK151,'School Resources'!AP151,'School Resources'!AT151)","v":9.2233499999999999},1]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},{"$f":"'School Resources'!O152","v":"E"},53769,62157,1956,28,{"$f":"VLOOKUP(C153,ADM!C$6:S$358,17,FALSE)","v":479.63700000000006},{"$f":"SUM('School Resources'!AF152,'School Resources'!AK152,'School Resources'!AP152,'School Resources'!AT152)","v":35.972775000000006},1]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},{"$f":"'School Resources'!O153","v":"E"},26381,19510,1956,13,{"$f":"VLOOKUP(C154,ADM!C$6:S$358,17,FALSE)","v":118.49900000000001},{"$f":"SUM('School Resources'!AF153,'School Resources'!AK153,'School Resources'!AP153,'School Resources'!AT153)","v":8.8874250000000004},1]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},{"$f":"'School Resources'!O154","v":"E"},27529,21665,1984,9,{"$f":"VLOOKUP(C155,ADM!C$6:S$358,17,FALSE)","v":120.56833333333333},{"$f":"SUM('School Resources'!AF154,'School Resources'!AK154,'School Resources'!AP154,'School Resources'!AT154)","v":9.0426249999999992},1]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!O155","v":"E"},52747,48617,1957,25,{"$f":"VLOOKUP(C156,ADM!C$6:S$358,17,FALSE)","v":357.41399999999999},{"$f":"SUM('School Resources'!AF155,'School Resources'!AK155,'School Resources'!AP155,'School Resources'!AT155)","v":26.806049999999999},1]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},{"$f":"'School Resources'!O156","v":"E"},32161,27925,1945,12,{"$f":"VLOOKUP(C157,ADM!C$6:S$358,17,FALSE)","v":183.32300000000001},{"$f":"SUM('School Resources'!AF156,'School Resources'!AK156,'School Resources'!AP156,'School Resources'!AT156)","v":13.749225000000001},1]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!O157","v":"E"},38618,45185,1950,19,{"$f":"VLOOKUP(C158,ADM!C$6:S$358,17,FALSE)","v":303.6876666666667},{"$f":"SUM('School Resources'!AF157,'School Resources'!AK157,'School Resources'!AP157,'School Resources'!AT157)","v":22.776575000000001},1]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},{"$f":"'School Resources'!O158","v":"E"},46233,59242,1959,28,{"$f":"VLOOKUP(C159,ADM!C$6:S$358,17,FALSE)","v":439.72799999999995},{"$f":"SUM('School Resources'!AF158,'School Resources'!AK158,'School Resources'!AP158,'School Resources'!AT158)","v":32.979599999999998},1]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},{"$f":"'School Resources'!O159","v":"E"},2847,2915,1939,1,{"$f":"VLOOKUP(C160,ADM!C$6:S$358,17,FALSE)","v":24.053000000000004},{"$f":"SUM('School Resources'!AF159,'School Resources'!AK159,'School Resources'!AP159,'School Resources'!AT159)","v":3.4361428571428578},1]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},{"$f":"'School Resources'!O160","v":"E"},33842,48974,1961,20,{"$f":"VLOOKUP(C161,ADM!C$6:S$358,17,FALSE)","v":342.267},{"$f":"SUM('School Resources'!AF160,'School Resources'!AK160,'School Resources'!AP160,'School Resources'!AT160)","v":25.670024999999999},1]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!O161","v":"E"},25807,22639,1959,11,{"$f":"VLOOKUP(C162,ADM!C$6:S$358,17,FALSE)","v":128.90600000000001},{"$f":"SUM('School Resources'!AF161,'School Resources'!AK161,'School Resources'!AP161,'School Resources'!AT161)","v":9.6679500000000012},1]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},{"$f":"'School Resources'!O162","v":"E"},12777,12839,1965,4,{"$f":"VLOOKUP(C163,ADM!C$6:S$358,17,FALSE)","v":84.489000000000004},{"$f":"SUM('School Resources'!AF162,'School Resources'!AK162,'School Resources'!AP162,'School Resources'!AT162)","v":6.3366750000000005},1]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},{"$f":"'School Resources'!O163","v":"E"},52314,54038,1955,31,{"$f":"VLOOKUP(C164,ADM!C$6:S$358,17,FALSE)","v":385.94566666666663},{"$f":"SUM('School Resources'!AF163,'School Resources'!AK163,'School Resources'!AP163,'School Resources'!AT163)","v":28.945924999999995},1]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},{"$f":"'School Resources'!O164","v":"E"},48473,48322,2009,20,{"$f":"VLOOKUP(C165,ADM!C$6:S$358,17,FALSE)","v":338.30033333333336},{"$f":"SUM('School Resources'!AF164,'School Resources'!AK164,'School Resources'!AP164,'School Resources'!AT164)","v":25.372525000000003},1]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},{"$f":"'School Resources'!O165","v":"E"},4858,2915,1959,2,{"$f":"VLOOKUP(C166,ADM!C$6:S$358,17,FALSE)","v":22.731333333333335},{"$f":"SUM('School Resources'!AF165,'School Resources'!AK165,'School Resources'!AP165,'School Resources'!AT165)","v":3.2473333333333336},1]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},{"$f":"'School Resources'!O166","v":"E"},56044,59771,1983,25,{"$f":"VLOOKUP(C167,ADM!C$6:S$358,17,FALSE)","v":476.97300000000001},{"$f":"SUM('School Resources'!AF166,'School Resources'!AK166,'School Resources'!AP166,'School Resources'!AT166)","v":35.772975000000002},1]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},{"$f":"'School Resources'!O167","v":"E"},61349,57293,1986,25,{"$f":"VLOOKUP(C168,ADM!C$6:S$358,17,FALSE)","v":447.62599999999998},{"$f":"SUM('School Resources'!AF167,'School Resources'!AK167,'School Resources'!AP167,'School Resources'!AT167)","v":33.571950000000001},1]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!O168","v":"E"},45979,46286,2005,20,{"$f":"VLOOKUP(C169,ADM!C$6:S$358,17,FALSE)","v":327.02899999999994},{"$f":"SUM('School Resources'!AF168,'School Resources'!AK168,'School Resources'!AP168,'School Resources'!AT168)","v":24.527174999999996},1]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},{"$f":"'School Resources'!O169","v":"E"},50009,50584,2007,21,{"$f":"VLOOKUP(C170,ADM!C$6:S$358,17,FALSE)","v":361.71600000000001},{"$f":"SUM('School Resources'!AF169,'School Resources'!AK169,'School Resources'!AP169,'School Resources'!AT169)","v":27.128700000000002},1]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},{"$f":"'School Resources'!O170","v":"E"},50009,50381,2009,21,{"$f":"VLOOKUP(C171,ADM!C$6:S$358,17,FALSE)","v":420.21500000000003},{"$f":"SUM('School Resources'!AF170,'School Resources'!AK170,'School Resources'!AP170,'School Resources'!AT170)","v":31.516125000000002},1]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},{"$f":"'School Resources'!O171","v":"E"},27996,27996,1940,11,{"$f":"VLOOKUP(C172,ADM!C$6:S$358,17,FALSE)","v":172},{"$f":"SUM('School Resources'!AF171,'School Resources'!AK171,'School Resources'!AP171,'School Resources'!AT171)","v":12.9},1]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},{"$f":"'School Resources'!O172","v":"M"},182586,104525,1953,81,{"$f":"VLOOKUP(C173,ADM!C$6:S$358,17,FALSE)","v":718.57400000000007},{"$f":"SUM('School Resources'!AF172,'School Resources'!AK172,'School Resources'!AP172,'School Resources'!AT172)","v":45.509686666666667},1]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},{"$f":"'School Resources'!O173","v":"M"},136714,110671,1983,52,{"$f":"VLOOKUP(C174,ADM!C$6:S$358,17,FALSE)","v":670.75599999999997},{"$f":"SUM('School Resources'!AF173,'School Resources'!AK173,'School Resources'!AP173,'School Resources'!AT173)","v":42.481213333333329},1]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},{"$f":"'School Resources'!O174","v":"M"},150925,98433,1975,65,{"$f":"VLOOKUP(C175,ADM!C$6:S$358,17,FALSE)","v":653.1880000000001},{"$f":"SUM('School Resources'!AF174,'School Resources'!AK174,'School Resources'!AP174,'School Resources'!AT174)","v":41.368573333333337},1]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},{"$f":"'School Resources'!O175","v":"H"},254966,198388,1977,85,{"$f":"VLOOKUP(C176,ADM!C$6:S$358,17,FALSE)","v":1185.8556666666666},{"$f":"SUM('School Resources'!AF175,'School Resources'!AK175,'School Resources'!AP175,'School Resources'!AT175)","v":77.19771603174604},1]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},{"$f":"'School Resources'!O176","v":"H"},296338,248507,1959,83,{"$f":"VLOOKUP(C177,ADM!C$6:S$358,17,FALSE)","v":1475.9643333333336},{"$f":"SUM('School Resources'!AF176,'School Resources'!AK176,'School Resources'!AP176,'School Resources'!AT176)","v":95.464931587301592},1]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},{"$f":"'School Resources'!O177","v":"H"},66599,59210,2008,29,{"$f":"VLOOKUP(C178,ADM!C$6:S$358,17,FALSE)","v":204.90999999999997},{"$f":"SUM('School Resources'!AF177,'School Resources'!AK177,'School Resources'!AP177,'School Resources'!AT177)","v":29.272857142857138},1]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!O178","v":"H"},246390,162553,2010,84,{"$f":"VLOOKUP(C179,ADM!C$6:S$358,17,FALSE)","v":974.27800000000002},{"$f":"SUM('School Resources'!AF178,'School Resources'!AK178,'School Resources'!AP178,'School Resources'!AT178)","v":63.072797142857148},1]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!O179","v":"E"},15425,13232,1998,9,{"$f":"VLOOKUP(C180,ADM!C$6:S$358,17,FALSE)","v":69.981666666666669},{"$f":"SUM('School Resources'!AF179,'School Resources'!AK179,'School Resources'!AP179,'School Resources'!AT179)","v":6},1]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!O180","v":"E"},28521,15433,1996,10,{"$f":"VLOOKUP(C181,ADM!C$6:S$358,17,FALSE)","v":97.799000000000007},{"$f":"SUM('School Resources'!AF180,'School Resources'!AK180,'School Resources'!AP180,'School Resources'!AT180)","v":7.3349250000000001},1]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!O181","v":"E"},35353,26409,1961,14,{"$f":"VLOOKUP(C182,ADM!C$6:S$358,17,FALSE)","v":153.24233333333333},{"$f":"SUM('School Resources'!AF181,'School Resources'!AK181,'School Resources'!AP181,'School Resources'!AT181)","v":11.493175000000001},1]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!O182","v":"E"},56721,36003,2009,16,{"$f":"VLOOKUP(C183,ADM!C$6:S$358,17,FALSE)","v":233.22899999999998},{"$f":"SUM('School Resources'!AF182,'School Resources'!AK182,'School Resources'!AP182,'School Resources'!AT182)","v":17.492175},1]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!O183","v":"H"},80943,70193,1997,24,{"$f":"VLOOKUP(C184,ADM!C$6:S$358,17,FALSE)","v":260.14100000000002},{"$f":"SUM('School Resources'!AF183,'School Resources'!AK183,'School Resources'!AP183,'School Resources'!AT183)","v":19.414480000000001},1]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},{"$f":"'School Resources'!O184","v":"H"},75611,54700,1999,20,{"$f":"VLOOKUP(C185,ADM!C$6:S$358,17,FALSE)","v":152.81},{"$f":"SUM('School Resources'!AF184,'School Resources'!AK184,'School Resources'!AP184,'School Resources'!AT184)","v":18},1]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!O185","v":"E"},39249,40279,1972,18,{"$f":"VLOOKUP(C186,ADM!C$6:S$358,17,FALSE)","v":269.39299999999997},{"$f":"SUM('School Resources'!AF185,'School Resources'!AK185,'School Resources'!AP185,'School Resources'!AT185)","v":20.204474999999999},1]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!O186","v":"M"},77424,48419,1983,29,{"$f":"VLOOKUP(C187,ADM!C$6:S$358,17,FALSE)","v":176.14400000000001},{"$f":"SUM('School Resources'!AF186,'School Resources'!AK186,'School Resources'!AP186,'School Resources'!AT186)","v":11.155786666666668},1]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!O187","v":"H"},189815,54491,1958,43,{"$f":"VLOOKUP(C188,ADM!C$6:S$358,17,FALSE)","v":152.857},{"$f":"SUM('School Resources'!AF187,'School Resources'!AK187,'School Resources'!AP187,'School Resources'!AT187)","v":10.000000000000002},1]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!O188","v":"H"},3998,6230,1964,7,{"$f":"VLOOKUP(C189,ADM!C$6:S$358,17,FALSE)","v":21.274000000000001},{"$f":"SUM('School Resources'!AF188,'School Resources'!AK188,'School Resources'!AP188,'School Resources'!AT188)","v":3.0391428571428571},1]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!O189","v":"E"},62586,52546,2011,28,{"$f":"VLOOKUP(C190,ADM!C$6:S$358,17,FALSE)","v":392.91999999999996},{"$f":"SUM('School Resources'!AF189,'School Resources'!AK189,'School Resources'!AP189,'School Resources'!AT189)","v":29.468999999999998},1]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!O190","v":"E"},29317,24669,1984,11,{"$f":"VLOOKUP(C191,ADM!C$6:S$358,17,FALSE)","v":137.58333333333334},{"$f":"SUM('School Resources'!AF190,'School Resources'!AK190,'School Resources'!AP190,'School Resources'!AT190)","v":10.318750000000001},1]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!O191","v":"E"},62202,52472,2009,27,{"$f":"VLOOKUP(C192,ADM!C$6:S$358,17,FALSE)","v":384.80600000000004},{"$f":"SUM('School Resources'!AF191,'School Resources'!AK191,'School Resources'!AP191,'School Resources'!AT191)","v":28.860450000000004},1]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!O192","v":"E"},55390,37750,2009,21,{"$f":"VLOOKUP(C193,ADM!C$6:S$358,17,FALSE)","v":247.07999999999998},{"$f":"SUM('School Resources'!AF192,'School Resources'!AK192,'School Resources'!AP192,'School Resources'!AT192)","v":18.530999999999999},1]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!O193","v":"E"},45080,41808,1981,21,{"$f":"VLOOKUP(C194,ADM!C$6:S$358,17,FALSE)","v":297.10899999999998},{"$f":"SUM('School Resources'!AF193,'School Resources'!AK193,'School Resources'!AP193,'School Resources'!AT193)","v":22.283175},1]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},{"$f":"'School Resources'!O194","v":"M"},79364,69955,1984,30,{"$f":"VLOOKUP(C195,ADM!C$6:S$358,17,FALSE)","v":366.43833333333333},{"$f":"SUM('School Resources'!AF194,'School Resources'!AK194,'School Resources'!AP194,'School Resources'!AT194)","v":23.207761111111111},1]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},{"$f":"'School Resources'!O195","v":"H"},98287,48068,1967,19,{"$f":"VLOOKUP(C196,ADM!C$6:S$358,17,FALSE)","v":105.334},{"$f":"SUM('School Resources'!AF195,'School Resources'!AK195,'School Resources'!AP195,'School Resources'!AT195)","v":15.542571428571428},1]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},{"$f":"'School Resources'!O196","v":"H"},193499,127708,1998,63,{"$f":"VLOOKUP(C197,ADM!C$6:S$358,17,FALSE)","v":673.62299999999993},{"$f":"SUM('School Resources'!AF196,'School Resources'!AK196,'School Resources'!AP196,'School Resources'!AT196)","v":43.37936619047619},1]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},{"$f":"'School Resources'!O197","v":"H"},49246,8254,1972,13,{"$f":"VLOOKUP(C198,ADM!C$6:S$358,17,FALSE)","v":24.442666666666668},{"$f":"SUM('School Resources'!AF197,'School Resources'!AK197,'School Resources'!AP197,'School Resources'!AT197)","v":3.4918095238095241},1]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!O198","v":"E"},12333,2915,1963,3,{"$f":"VLOOKUP(C199,ADM!C$6:S$358,17,FALSE)","v":4.2096666666666671},{"$f":"SUM('School Resources'!AF198,'School Resources'!AK198,'School Resources'!AP198,'School Resources'!AT198)","v":1},1]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!O199","v":"E"},49574,48242,1959,22,{"$f":"VLOOKUP(C200,ADM!C$6:S$358,17,FALSE)","v":339.42600000000004},{"$f":"SUM('School Resources'!AF199,'School Resources'!AK199,'School Resources'!AP199,'School Resources'!AT199)","v":25.456950000000003},1]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!O200","v":"E"},40182,42822,1972,21,{"$f":"VLOOKUP(C201,ADM!C$6:S$358,17,FALSE)","v":280.17500000000001},{"$f":"SUM('School Resources'!AF200,'School Resources'!AK200,'School Resources'!AP200,'School Resources'!AT200)","v":21.013125000000002},1]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!O201","v":"E"},60974,45600,2009,25,{"$f":"VLOOKUP(C202,ADM!C$6:S$358,17,FALSE)","v":314.45100000000002},{"$f":"SUM('School Resources'!AF201,'School Resources'!AK201,'School Resources'!AP201,'School Resources'!AT201)","v":23.583825000000001},1]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!O202","v":"E"},61833,64993,2006,26,{"$f":"VLOOKUP(C203,ADM!C$6:S$358,17,FALSE)","v":469.39400000000001},{"$f":"SUM('School Resources'!AF202,'School Resources'!AK202,'School Resources'!AP202,'School Resources'!AT202)","v":35.204549999999998},1]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},{"$f":"'School Resources'!O203","v":"E"},31745,33490,1950,18,{"$f":"VLOOKUP(C204,ADM!C$6:S$358,17,FALSE)","v":195.16533333333331},{"$f":"SUM('School Resources'!AF203,'School Resources'!AK203,'School Resources'!AP203,'School Resources'!AT203)","v":14.637399999999998},1]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},{"$f":"'School Resources'!O204","v":"E"},38621,44920,1984,18,{"$f":"VLOOKUP(C205,ADM!C$6:S$358,17,FALSE)","v":300.41799999999995},{"$f":"SUM('School Resources'!AF204,'School Resources'!AK204,'School Resources'!AP204,'School Resources'!AT204)","v":22.531349999999996},1]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},{"$f":"'School Resources'!O205","v":"E"},40745,47897,1968,22,{"$f":"VLOOKUP(C206,ADM!C$6:S$358,17,FALSE)","v":324.35399999999998},{"$f":"SUM('School Resources'!AF205,'School Resources'!AK205,'School Resources'!AP205,'School Resources'!AT205)","v":24.326549999999997},1]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},{"$f":"'School Resources'!O206","v":"E"},32211,31568,1950,17,{"$f":"VLOOKUP(C207,ADM!C$6:S$358,17,FALSE)","v":199.38900000000004},{"$f":"SUM('School Resources'!AF206,'School Resources'!AK206,'School Resources'!AP206,'School Resources'!AT206)","v":14.954175000000003},1]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},{"$f":"'School Resources'!O207","v":"E"},47403,36737,1959,22,{"$f":"VLOOKUP(C208,ADM!C$6:S$358,17,FALSE)","v":224.39233333333331},{"$f":"SUM('School Resources'!AF207,'School Resources'!AK207,'School Resources'!AP207,'School Resources'!AT207)","v":16.829425000000001},1]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},{"$f":"'School Resources'!O208","v":"E"},39617,37725,1976,21,{"$f":"VLOOKUP(C209,ADM!C$6:S$358,17,FALSE)","v":268.47299999999996},{"$f":"SUM('School Resources'!AF208,'School Resources'!AK208,'School Resources'!AP208,'School Resources'!AT208)","v":20.135474999999996},1]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},{"$f":"'School Resources'!O209","v":"E"},51924,52158,1964,27,{"$f":"VLOOKUP(C210,ADM!C$6:S$358,17,FALSE)","v":388.13400000000001},{"$f":"SUM('School Resources'!AF209,'School Resources'!AK209,'School Resources'!AP209,'School Resources'!AT209)","v":29.110050000000001},1]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},{"$f":"'School Resources'!O210","v":"E"},34233,38984,1956,18,{"$f":"VLOOKUP(C211,ADM!C$6:S$358,17,FALSE)","v":268.95400000000001},{"$f":"SUM('School Resources'!AF210,'School Resources'!AK210,'School Resources'!AP210,'School Resources'!AT210)","v":20.17155},1]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},{"$f":"'School Resources'!O211","v":"E"},29023,50211,1955,19,{"$f":"VLOOKUP(C212,ADM!C$6:S$358,17,FALSE)","v":347.93700000000001},{"$f":"SUM('School Resources'!AF211,'School Resources'!AK211,'School Resources'!AP211,'School Resources'!AT211)","v":26.095275000000001},1]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},{"$f":"'School Resources'!O212","v":"M"},60806,53318,2009,20,{"$f":"VLOOKUP(C213,ADM!C$6:S$358,17,FALSE)","v":218.59866666666665},{"$f":"SUM('School Resources'!AF212,'School Resources'!AK212,'School Resources'!AP212,'School Resources'!AT212)","v":19.34375},1]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},{"$f":"'School Resources'!O213","v":"E"},11000,2915,1966,3,{"$f":"VLOOKUP(C214,ADM!C$6:S$358,17,FALSE)","v":3.468},{"$f":"SUM('School Resources'!AF213,'School Resources'!AK213,'School Resources'!AP213,'School Resources'!AT213)","v":1},1]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},{"$f":"'School Resources'!O214","v":"E"},1449,2915,1979,1,{"$f":"VLOOKUP(C215,ADM!C$6:S$358,17,FALSE)","v":5.6460000000000008},{"$f":"SUM('School Resources'!AF214,'School Resources'!AK214,'School Resources'!AP214,'School Resources'!AT214)","v":1},1]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},{"$f":"'School Resources'!O215","v":"E"},49853,44934,1955,27,{"$f":"VLOOKUP(C216,ADM!C$6:S$358,17,FALSE)","v":312.65100000000001},{"$f":"SUM('School Resources'!AF215,'School Resources'!AK215,'School Resources'!AP215,'School Resources'!AT215)","v":23.448824999999999},1]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},{"$f":"'School Resources'!O216","v":"E"},26890,34346,1961,17,{"$f":"VLOOKUP(C217,ADM!C$6:S$358,17,FALSE)","v":216.10300000000001},{"$f":"SUM('School Resources'!AF216,'School Resources'!AK216,'School Resources'!AP216,'School Resources'!AT216)","v":16.207725},1]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},{"$f":"'School Resources'!O217","v":"E"},61403,57804,1983,24,{"$f":"VLOOKUP(C218,ADM!C$6:S$358,17,FALSE)","v":437.22899999999998},{"$f":"SUM('School Resources'!AF217,'School Resources'!AK217,'School Resources'!AP217,'School Resources'!AT217)","v":32.792175},1]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},{"$f":"'School Resources'!O218","v":"E"},37204,33127,1950,19,{"$f":"VLOOKUP(C219,ADM!C$6:S$358,17,FALSE)","v":212.54899999999998},{"$f":"SUM('School Resources'!AF218,'School Resources'!AK218,'School Resources'!AP218,'School Resources'!AT218)","v":15.941174999999998},1]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},{"$f":"'School Resources'!O219","v":"E"},2807,2915,1966,1,{"$f":"VLOOKUP(C220,ADM!C$6:S$358,17,FALSE)","v":3.1733333333333333},{"$f":"SUM('School Resources'!AF219,'School Resources'!AK219,'School Resources'!AP219,'School Resources'!AT219)","v":1},1]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},{"$f":"'School Resources'!O220","v":"M"},27495,42061,1972,10,{"$f":"VLOOKUP(C221,ADM!C$6:S$358,17,FALSE)","v":155.78800000000001},{"$f":"SUM('School Resources'!AF220,'School Resources'!AK220,'School Resources'!AP220,'School Resources'!AT220)","v":14.991253571428572},1]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!O221","v":"E"},46911,46053,1986,22,{"$f":"VLOOKUP(C222,ADM!C$6:S$358,17,FALSE)","v":343.05800000000005},{"$f":"SUM('School Resources'!AF221,'School Resources'!AK221,'School Resources'!AP221,'School Resources'!AT221)","v":25.729350000000004},1]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},{"$f":"'School Resources'!O222","v":"E"},38796,33121,1986,18,{"$f":"VLOOKUP(C223,ADM!C$6:S$358,17,FALSE)","v":230.17699999999999},{"$f":"SUM('School Resources'!AF222,'School Resources'!AK222,'School Resources'!AP222,'School Resources'!AT222)","v":17.263275},1]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},{"$f":"'School Resources'!O223","v":"M"},18972,70423,1996,7,{"$f":"VLOOKUP(C224,ADM!C$6:S$358,17,FALSE)","v":361.66899999999998},{"$f":"SUM('School Resources'!AF223,'School Resources'!AK223,'School Resources'!AP223,'School Resources'!AT223)","v":22.905703333333332},1]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!O224","v":"E"},63152,43415,2010,29,{"$f":"VLOOKUP(C225,ADM!C$6:S$358,17,FALSE)","v":359.726},{"$f":"SUM('School Resources'!AF224,'School Resources'!AK224,'School Resources'!AP224,'School Resources'!AT224)","v":26.97945},1]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},{"$f":"'School Resources'!O225","v":"M"},108442,46874,1995,36,{"$f":"VLOOKUP(C226,ADM!C$6:S$358,17,FALSE)","v":155.71233333333333},{"$f":"SUM('School Resources'!AF225,'School Resources'!AK225,'School Resources'!AP225,'School Resources'!AT225)","v":9.8617811111111102},1]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},{"$f":"'School Resources'!O226","v":"H"},82835,61427,1966,26,{"$f":"VLOOKUP(C227,ADM!C$6:S$358,17,FALSE)","v":187.46800000000002},{"$f":"SUM('School Resources'!AF226,'School Resources'!AK226,'School Resources'!AP226,'School Resources'!AT226)","v":22.798285714285715},1]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},{"$f":"'School Resources'!O227","v":"M"},205212,109220,2010,42,{"$f":"VLOOKUP(C228,ADM!C$6:S$358,17,FALSE)","v":747.25700000000006},{"$f":"SUM('School Resources'!AF227,'School Resources'!AK227,'School Resources'!AP227,'School Resources'!AT227)","v":47.326276666666665},1]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},{"$f":"'School Resources'!O228","v":"M"},154007,121403,1961,50,{"$f":"VLOOKUP(C229,ADM!C$6:S$358,17,FALSE)","v":836.57099999999991},{"$f":"SUM('School Resources'!AF228,'School Resources'!AK228,'School Resources'!AP228,'School Resources'!AT228)","v":52.98283},1]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},{"$f":"'School Resources'!O229","v":"M"},149479,93834,1990,41,{"$f":"VLOOKUP(C230,ADM!C$6:S$358,17,FALSE)","v":631.89400000000001},{"$f":"SUM('School Resources'!AF229,'School Resources'!AK229,'School Resources'!AP229,'School Resources'!AT229)","v":40.019953333333333},1]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},{"$f":"'School Resources'!O230","v":"H"},349882,252257,1965,78,{"$f":"VLOOKUP(C231,ADM!C$6:S$358,17,FALSE)","v":1600.527},{"$f":"SUM('School Resources'!AF230,'School Resources'!AK230,'School Resources'!AP230,'School Resources'!AT230)","v":103.53839571428573},1]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},{"$f":"'School Resources'!O231","v":"H"},284427,295317,1928,84,{"$f":"VLOOKUP(C232,ADM!C$6:S$358,17,FALSE)","v":1731.9483333333333},{"$f":"SUM('School Resources'!AF231,'School Resources'!AK231,'School Resources'!AP231,'School Resources'!AT231)","v":111.75306587301586},1]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!O232","v":"H"},29162,55017,1929,19,{"$f":"VLOOKUP(C233,ADM!C$6:S$358,17,FALSE)","v":149.35233333333332},{"$f":"SUM('School Resources'!AF232,'School Resources'!AK232,'School Resources'!AP232,'School Resources'!AT232)","v":21.336047619047616},1]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!O233","v":"M"},11103,10615,1984,2,{"$f":"VLOOKUP(C234,ADM!C$6:S$358,17,FALSE)","v":24.670333333333335},{"$f":"SUM('School Resources'!AF233,'School Resources'!AK233,'School Resources'!AP233,'School Resources'!AT233)","v":3.5243333333333338},1]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!O234","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!O235","v":"M"},72366,95218,1987,22,{"$f":"SUM(ADM!S234,ADM!S235)","v":599.995},{"$f":"SUM('School Resources'!AF234,'School Resources'!AF235,'School Resources'!AK234,'School Resources'!AK235,'School Resources'!AP234,'School Resources'!AP235,'School Resources'!AT234,'School Resources'!AT235)","v":42.165453333333332},1]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!O236","v":"H"},81735,79332,1954,25,{"$f":"VLOOKUP(C237,ADM!C$6:S$358,17,FALSE)","v":309.09699999999998},{"$f":"SUM('School Resources'!AF236,'School Resources'!AK236,'School Resources'!AP236,'School Resources'!AT236)","v":19.945271904761903},1]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!O237","v":"E"},8262,2915,1968,3,{"$f":"VLOOKUP(C238,ADM!C$6:S$358,17,FALSE)","v":12.076000000000001},{"$f":"SUM('School Resources'!AF237,'School Resources'!AK237,'School Resources'!AP237,'School Resources'!AT237)","v":1.7251428571428573},1]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!O238","v":"E"},37403,34486,1948,17,{"$f":"VLOOKUP(C239,ADM!C$6:S$358,17,FALSE)","v":219.78333333333333},{"$f":"SUM('School Resources'!AF238,'School Resources'!AK238,'School Resources'!AP238,'School Resources'!AT238)","v":16.483750000000001},1]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!O239","v":"E"},49842,47145,2008,24,{"$f":"VLOOKUP(C240,ADM!C$6:S$358,17,FALSE)","v":319.54966666666667},{"$f":"SUM('School Resources'!AF239,'School Resources'!AK239,'School Resources'!AP239,'School Resources'!AT239)","v":23.966225000000001},1]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!O240","v":"E"},50009,45890,2012,23,{"$f":"VLOOKUP(C241,ADM!C$6:S$358,17,FALSE)","v":316.90899999999999},{"$f":"SUM('School Resources'!AF240,'School Resources'!AK240,'School Resources'!AP240,'School Resources'!AT240)","v":23.768174999999999},1]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!O241","v":"M"},112676,70511,1938,32,{"$f":"VLOOKUP(C242,ADM!C$6:S$358,17,FALSE)","v":380.99800000000005},{"$f":"SUM('School Resources'!AF241,'School Resources'!AK241,'School Resources'!AP241,'School Resources'!AT241)","v":24.129873333333332},1]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},{"$f":"'School Resources'!O242","v":"H"},145273,101369,2007,39,{"$f":"VLOOKUP(C243,ADM!C$6:S$358,17,FALSE)","v":448.19900000000001},{"$f":"SUM('School Resources'!AF242,'School Resources'!AK242,'School Resources'!AP242,'School Resources'!AT242)","v":29.28397},1]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},{"$f":"'School Resources'!O243","v":"H"},5665,3766,1958,2,{"$f":"VLOOKUP(C244,ADM!C$6:S$358,17,FALSE)","v":11.753},{"$f":"SUM('School Resources'!AF243,'School Resources'!AK243,'School Resources'!AP243,'School Resources'!AT243)","v":1.679},1]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!O244","v":"E"},62360,42688,1961,23,{"$f":"VLOOKUP(C245,ADM!C$6:S$358,17,FALSE)","v":300.54133333333328},{"$f":"SUM('School Resources'!AF244,'School Resources'!AK244,'School Resources'!AP244,'School Resources'!AT244)","v":22.540599999999998},1]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!O245","v":"E"},67076,46729,2010,24,{"$f":"VLOOKUP(C246,ADM!C$6:S$358,17,FALSE)","v":320.24933333333331},{"$f":"SUM('School Resources'!AF245,'School Resources'!AK245,'School Resources'!AP245,'School Resources'!AT245)","v":24.018699999999999},1]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!O246","v":"E"},1093,2915,1902,1,{"$f":"VLOOKUP(C247,ADM!C$6:S$358,17,FALSE)","v":6.0019999999999998},{"$f":"SUM('School Resources'!AF246,'School Resources'!AK246,'School Resources'!AP246,'School Resources'!AT246)","v":1},1]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!O247","v":"E"},10641,2915,1914,3,{"$f":"VLOOKUP(C248,ADM!C$6:S$358,17,FALSE)","v":17.513999999999999},{"$f":"SUM('School Resources'!AF247,'School Resources'!AK247,'School Resources'!AP247,'School Resources'!AT247)","v":2.5019999999999998},1]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!O248","v":"E"},65522,47938,1978,23,{"$f":"VLOOKUP(C249,ADM!C$6:S$358,17,FALSE)","v":337.80600000000004},{"$f":"SUM('School Resources'!AF248,'School Resources'!AK248,'School Resources'!AP248,'School Resources'!AT248)","v":25.335450000000002},1]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},{"$f":"'School Resources'!O249","v":"M"},116698,78974,1996,53,{"$f":"VLOOKUP(C250,ADM!C$6:S$358,17,FALSE)","v":475.42100000000005},{"$f":"SUM('School Resources'!AF249,'School Resources'!AK249,'School Resources'!AP249,'School Resources'!AT249)","v":30.109996666666667},1]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},{"$f":"'School Resources'!O250","v":"H"},246711,134799,1952,62,{"$f":"VLOOKUP(C251,ADM!C$6:S$358,17,FALSE)","v":674.8420000000001},{"$f":"SUM('School Resources'!AF250,'School Resources'!AK250,'School Resources'!AP250,'School Resources'!AT250)","v":44.024969523809524},1]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},{"$f":"'School Resources'!O251","v":"H"},63315,49487,1961,23,{"$f":"VLOOKUP(C252,ADM!C$6:S$358,17,FALSE)","v":116.776},{"$f":"SUM('School Resources'!AF251,'School Resources'!AK251,'School Resources'!AP251,'School Resources'!AT251)","v":15.282047619047619},1]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},{"$f":"'School Resources'!O252","v":"E"},22863,6492,1949,5,{"$f":"VLOOKUP(C253,ADM!C$6:S$358,17,FALSE)","v":30.01466666666667},{"$f":"SUM('School Resources'!AF252,'School Resources'!AK252,'School Resources'!AP252,'School Resources'!AT252)","v":4.287809523809524},1]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},{"$f":"'School Resources'!O253","v":"E"},0,0,0,5,0,0,0]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!O254","v":"E"},38018,37150,1957,19,{"$f":"VLOOKUP(C255,ADM!C$6:S$358,17,FALSE)","v":229.27500000000001},{"$f":"SUM('School Resources'!AF254,'School Resources'!AK254,'School Resources'!AP254,'School Resources'!AT254)","v":17.195625},1]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},{"$f":"'School Resources'!O255","v":"E"},60208,32478,1977,17,{"$f":"VLOOKUP(C256,ADM!C$6:S$358,17,FALSE)","v":197.86333333333334},{"$f":"SUM('School Resources'!AF255,'School Resources'!AK255,'School Resources'!AP255,'School Resources'!AT255)","v":14.83975},1]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},{"$f":"'School Resources'!O256","v":"M"},81508,53330,2002,27,{"$f":"VLOOKUP(C257,ADM!C$6:S$358,17,FALSE)","v":210.55400000000003},{"$f":"SUM('School Resources'!AF256,'School Resources'!AK256,'School Resources'!AP256,'School Resources'!AT256)","v":13.335086666666667},1]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},{"$f":"'School Resources'!E257","v":"7-8"},{"$f":"'School Resources'!O257","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},{"$f":"'School Resources'!E258","v":"7-8"},{"$f":"'School Resources'!O258","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},{"$f":"'School Resources'!O259","v":"H"},35130,6327,1998,13,{"$f":"SUM(ADM!S257,ADM!S259)","v":21.177},{"$f":"SUM('School Resources'!AF257,'School Resources'!AF259,'School Resources'!AK257,'School Resources'!AK259,'School Resources'!AP257,'School Resources'!AP259,'School Resources'!AT257,'School Resources'!AT259)","v":3.0947142857142858},1]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},{"$f":"'School Resources'!E260","v":"9-12"},{"$f":"'School Resources'!O260","v":"H"},54235,{"$f":"9740+5144","v":14884},1927,16,{"$f":"SUM(ADM!S253,ADM!S258,ADM!S260)","v":61.180666666666667},{"$f":"SUM('School Resources'!AF253,'School Resources'!AF258,'School Resources'!AF260,'School Resources'!AK253,'School Resources'!AK258,'School Resources'!AK260,'School Resources'!AP253,'School Resources'!AP258,'School Resources'!AP260,'School Resources'!AT253,'School Resources'!AT258,'School Resources'!AT260)","v":8.7400952380952379},1]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},{"$f":"'School Resources'!O261","v":"H"},90956,77415,1975,31,{"$f":"VLOOKUP(C262,ADM!C$6:S$358,17,FALSE)","v":295.10599999999999},{"$f":"SUM('School Resources'!AF261,'School Resources'!AK261,'School Resources'!AP261,'School Resources'!AT261)","v":19.314099047619049},1]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},{"$f":"'School Resources'!O262","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},{"$f":"'School Resources'!O263","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},{"$f":"'School Resources'!O264","v":"H"},92678,63372,1956,28,{"$f":"SUM(ADM!S262,ADM!S263,ADM!S264)","v":217.76499999999999},{"$f":"SUM('School Resources'!AF262,'School Resources'!AF263,'School Resources'!AF264,'School Resources'!AK262,'School Resources'!AK263,'School Resources'!AK264,'School Resources'!AP262,'School Resources'!AP263,'School Resources'!AP264,'School Resources'!AT262,'School Resources'!AT263,'School Resources'!AT264)","v":23.683682142857144},1]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},{"$f":"'School Resources'!O265","v":"E"},41158,32085,2012,21,{"$f":"VLOOKUP(C266,ADM!C$6:S$358,17,FALSE)","v":198.82500000000002},{"$f":"SUM('School Resources'!AF265,'School Resources'!AK265,'School Resources'!AP265,'School Resources'!AT265)","v":14.911875000000002},1]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!O266","v":"E"},1661,2915,1937,3,{"$f":"VLOOKUP(C267,ADM!C$6:S$358,17,FALSE)","v":7.6289999999999996},{"$f":"SUM('School Resources'!AF266,'School Resources'!AK266,'School Resources'!AP266,'School Resources'!AT266)","v":1.0898571428571429},1]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},{"$f":"'School Resources'!O267","v":"E"},40630,37110,1977,15,{"$f":"VLOOKUP(C268,ADM!C$6:S$358,17,FALSE)","v":242.73099999999999},{"$f":"SUM('School Resources'!AF267,'School Resources'!AK267,'School Resources'!AP267,'School Resources'!AT267)","v":18.204825},1]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},{"$f":"'School Resources'!O268","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},{"$f":"'School Resources'!O269","v":"M"},42513,29935,1984,11,{"$f":"VLOOKUP(C270,ADM!C$6:S$358,17,FALSE)","v":113.274},{"$f":"SUM('School Resources'!AF269,'School Resources'!AK269,'School Resources'!AP269,'School Resources'!AT269)","v":8},1]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},{"$f":"'School Resources'!E270","v":"9-12"},{"$f":"'School Resources'!O270","v":"H"},110523,71911,2010,32,{"$f":"SUM(ADM!S268,ADM!S270)","v":279.21600000000001},{"$f":"SUM('School Resources'!AF268,'School Resources'!AF270,'School Resources'!AK268,'School Resources'!AK270,'School Resources'!AP268,'School Resources'!AP270,'School Resources'!AT268,'School Resources'!AT270)","v":18},1]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},{"$f":"'School Resources'!E271","v":"9-12"},{"$f":"'School Resources'!O271","v":"H"},77373,41225,2009,24,{"$f":"VLOOKUP(C272,ADM!C$6:S$358,17,FALSE)","v":125.583},{"$f":"SUM('School Resources'!AF271,'School Resources'!AK271,'School Resources'!AP271,'School Resources'!AT271)","v":10},1]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!O272","v":"E"},39799,39762,1966,19,{"$f":"VLOOKUP(C273,ADM!C$6:S$358,17,FALSE)","v":302.10400000000004},{"$f":"SUM('School Resources'!AF272,'School Resources'!AK272,'School Resources'!AP272,'School Resources'!AT272)","v":22.657800000000002},1]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},{"$f":"'School Resources'!O273","v":"E"},50004,50427,2006,21,{"$f":"VLOOKUP(C274,ADM!C$6:S$358,17,FALSE)","v":372.13699999999994},{"$f":"SUM('School Resources'!AF273,'School Resources'!AK273,'School Resources'!AP273,'School Resources'!AT273)","v":27.910274999999995},1]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},{"$f":"'School Resources'!O274","v":"E"},7748,2915,1956,3,{"$f":"VLOOKUP(C275,ADM!C$6:S$358,17,FALSE)","v":17.628999999999998},{"$f":"SUM('School Resources'!AF274,'School Resources'!AK274,'School Resources'!AP274,'School Resources'!AT274)","v":2.5184285714285712},1]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},{"$f":"'School Resources'!O275","v":"E"},62733,40134,2009,29,{"$f":"VLOOKUP(C276,ADM!C$6:S$358,17,FALSE)","v":265.137},{"$f":"SUM('School Resources'!AF275,'School Resources'!AK275,'School Resources'!AP275,'School Resources'!AT275)","v":19.885275},1]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},{"$f":"'School Resources'!O276","v":"E"},55265,47191,2012,24,{"$f":"VLOOKUP(C277,ADM!C$6:S$358,17,FALSE)","v":338.01799999999997},{"$f":"SUM('School Resources'!AF276,'School Resources'!AK276,'School Resources'!AP276,'School Resources'!AT276)","v":25.351349999999996},1]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},{"$f":"'School Resources'!E277","v":"K-5"},{"$f":"'School Resources'!O277","v":"E"},54160,50490,1986,22,{"$f":"VLOOKUP(C278,ADM!C$6:S$358,17,FALSE)","v":360.41499999999996},{"$f":"SUM('School Resources'!AF277,'School Resources'!AK277,'School Resources'!AP277,'School Resources'!AT277)","v":27.031124999999996},1]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},{"$f":"'School Resources'!E278","v":"6-8"},{"$f":"'School Resources'!O278","v":"M"},146949,111916,2005,49,{"$f":"VLOOKUP(C279,ADM!C$6:S$358,17,FALSE)","v":717.04000000000008},{"$f":"SUM('School Resources'!AF278,'School Resources'!AK278,'School Resources'!AP278,'School Resources'!AT278)","v":45.412533333333336},1]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},{"$f":"'School Resources'!E279","v":"6-8"},{"$f":"'School Resources'!O279","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},{"$f":"'School Resources'!E280","v":"9-12"},{"$f":"'School Resources'!O280","v":"H"},67713,17867,1977,11,{"$f":"SUM(ADM!S279,ADM!S280)","v":53.318333333333335},{"$f":"SUM('School Resources'!AF279,'School Resources'!AF280,'School Resources'!AK279,'School Resources'!AK280,'School Resources'!AP279,'School Resources'!AP280,'School Resources'!AT279,'School Resources'!AT280)","v":7.6169047619047614},1]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},{"$f":"'School Resources'!O281","v":"H"},238940,158396,1987,80,{"$f":"VLOOKUP(C282,ADM!C$6:S$358,17,FALSE)","v":906},{"$f":"SUM('School Resources'!AF281,'School Resources'!AK281,'School Resources'!AP281,'School Resources'!AT281)","v":58.647852380952372},1]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},{"$f":"'School Resources'!O282","v":"E"},3414,2915,2009,2,{"$f":"VLOOKUP(C283,ADM!C$6:S$358,17,FALSE)","v":8},{"$f":"SUM('School Resources'!AF282,'School Resources'!AK282,'School Resources'!AP282,'School Resources'!AT282)","v":1.1428571428571428},1]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},{"$f":"'School Resources'!O283","v":"E"},10382,7204,2007,4,{"$f":"VLOOKUP(C284,ADM!C$6:S$358,17,FALSE)","v":40.628},{"$f":"SUM('School Resources'!AF283,'School Resources'!AK283,'School Resources'!AP283,'School Resources'!AT283)","v":5.8040000000000003},1]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},{"$f":"'School Resources'!O284","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!O285","v":"H"},37593,16747,1993,10,{"$f":"SUM(ADM!S284,ADM!S285)","v":48.250333333333337},{"$f":"SUM('School Resources'!AF284,'School Resources'!AF285,'School Resources'!AK284,'School Resources'!AK285,'School Resources'!AP284,'School Resources'!AP285,'School Resources'!AT284,'School Resources'!AT285)","v":6.892904761904763},1]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},{"$f":"'School Resources'!O286","v":"E"},4512,2915,1987,2,{"$f":"VLOOKUP(C287,ADM!C$6:S$358,17,FALSE)","v":4.7533333333333339},{"$f":"SUM('School Resources'!AF286,'School Resources'!AK286,'School Resources'!AP286,'School Resources'!AT286)","v":1},1]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},{"$f":"'School Resources'!O287","v":"E"},93833,64449,2010,38,{"$f":"VLOOKUP(C288,ADM!C$6:S$358,17,FALSE)","v":499.14799999999997},{"$f":"SUM('School Resources'!AF287,'School Resources'!AK287,'School Resources'!AP287,'School Resources'!AT287)","v":37.436099999999996},1]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},{"$f":"'School Resources'!O288","v":"M"},59779,54460,1978,20,{"$f":"VLOOKUP(C289,ADM!C$6:S$358,17,FALSE)","v":222.50933333333333},{"$f":"SUM('School Resources'!AF288,'School Resources'!AK288,'School Resources'!AP288,'School Resources'!AT288)","v":14.092257777777778},1]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},{"$f":"'School Resources'!O289","v":"H"},105303,77091,1958,25,{"$f":"VLOOKUP(C290,ADM!C$6:S$358,17,FALSE)","v":286.33766666666668},{"$f":"SUM('School Resources'!AF289,'School Resources'!AK289,'School Resources'!AP289,'School Resources'!AT289)","v":18.498185555555555},1]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},{"$f":"'School Resources'!O290","v":"E"},53583,36919,1950,24,{"$f":"VLOOKUP(C291,ADM!C$6:S$358,17,FALSE)","v":242.61699999999996},{"$f":"SUM('School Resources'!AF290,'School Resources'!AK290,'School Resources'!AP290,'School Resources'!AT290)","v":18.196274999999996},1]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},{"$f":"'School Resources'!O291","v":"E"},23879,12978,2008,12,{"$f":"VLOOKUP(C292,ADM!C$6:S$358,17,FALSE)","v":62.547000000000004},{"$f":"SUM('School Resources'!AF291,'School Resources'!AK291,'School Resources'!AP291,'School Resources'!AT291)","v":6},1]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!O292","v":"M"},38504,40946,1981,11,{"$f":"VLOOKUP(C293,ADM!C$6:S$358,17,FALSE)","v":150.95633333333333},{"$f":"SUM('School Resources'!AF292,'School Resources'!AK292,'School Resources'!AP292,'School Resources'!AT292)","v":9.5605677777777771},1]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},{"$f":"'School Resources'!O293","v":"H"},153856,59347,1987,32,{"$f":"VLOOKUP(C294,ADM!C$6:S$358,17,FALSE)","v":188.63600000000002},{"$f":"SUM('School Resources'!AF293,'School Resources'!AK293,'School Resources'!AP293,'School Resources'!AT293)","v":12.425722857142858},1]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},{"$f":"'School Resources'!O294","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!O295","v":"E"},49507,56681,1979,24,{"$f":"VLOOKUP(C296,ADM!C$6:S$358,17,FALSE)","v":369.45566666666667},{"$f":"SUM('School Resources'!AF295,'School Resources'!AK295,'School Resources'!AP295,'School Resources'!AT295)","v":27.709175000000002},1]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},{"$f":"'School Resources'!O296","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},{"$f":"'School Resources'!O297","v":"E"},74750,74750,2013,28,{"$f":"VLOOKUP(C298,ADM!C$6:S$358,17,FALSE)","v":449.86400000000003},{"$f":"SUM('School Resources'!AF297,'School Resources'!AK297,'School Resources'!AP297,'School Resources'!AT297)","v":33.739800000000002},1]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},{"$f":"'School Resources'!O298","v":"E"},49782,47196,1976,25,{"$f":"VLOOKUP(C299,ADM!C$6:S$358,17,FALSE)","v":317.05399999999997},{"$f":"SUM('School Resources'!AF298,'School Resources'!AK298,'School Resources'!AP298,'School Resources'!AT298)","v":23.779049999999998},1]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},{"$f":"'School Resources'!E299","v":"K-4"},{"$f":"'School Resources'!O299","v":"E"},36843,48905,1975,17,{"$f":"VLOOKUP(C300,ADM!C$6:S$358,17,FALSE)","v":323.52100000000002},{"$f":"SUM('School Resources'!AF299,'School Resources'!AK299,'School Resources'!AP299,'School Resources'!AT299)","v":24.264075000000002},1]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},{"$f":"'School Resources'!E300","v":"K-4"},{"$f":"'School Resources'!O300","v":"E"},50417,46620,1982,19,{"$f":"VLOOKUP(C301,ADM!C$6:S$358,17,FALSE)","v":313.81833333333333},{"$f":"SUM('School Resources'!AF300,'School Resources'!AK300,'School Resources'!AP300,'School Resources'!AT300)","v":23.536375},1]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},{"$f":"'School Resources'!O301","v":"E"},50301,58254,1982,27,{"$f":"VLOOKUP(C302,ADM!C$6:S$358,17,FALSE)","v":434.35566666666671},{"$f":"SUM('School Resources'!AF301,'School Resources'!AK301,'School Resources'!AP301,'School Resources'!AT301)","v":32.576675000000002},1]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},{"$f":"'School Resources'!E302","v":"5-6"},{"$f":"'School Resources'!O302","v":"E"},79994,74738,2011,31,{"$f":"VLOOKUP(C303,ADM!C$6:S$358,17,FALSE)","v":476.53933333333327},{"$f":"SUM('School Resources'!AF302,'School Resources'!AK302,'School Resources'!AP302,'School Resources'!AT302)","v":35.740449999999996},1]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},{"$f":"'School Resources'!O303","v":"E"},68767,61276,2009,27,{"$f":"VLOOKUP(C304,ADM!C$6:S$358,17,FALSE)","v":443.37700000000001},{"$f":"SUM('School Resources'!AF303,'School Resources'!AK303,'School Resources'!AP303,'School Resources'!AT303)","v":33.253275000000002},1]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},{"$f":"'School Resources'!E304","v":"K-4"},{"$f":"'School Resources'!O304","v":"E"},45037,39685,1950,15,{"$f":"VLOOKUP(C305,ADM!C$6:S$358,17,FALSE)","v":142.78},{"$f":"SUM('School Resources'!AF304,'School Resources'!AK304,'School Resources'!AP304,'School Resources'!AT304)","v":10.708500000000001},1]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},{"$f":"'School Resources'!E305","v":"7-8"},{"$f":"'School Resources'!O305","v":"M"},159621,115945,1976,58,{"$f":"VLOOKUP(C306,ADM!C$6:S$358,17,FALSE)","v":778.85766666666666},{"$f":"SUM('School Resources'!AF305,'School Resources'!AK305,'School Resources'!AP305,'School Resources'!AT305)","v":49.32765222222222},1]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},{"$f":"'School Resources'!E306","v":"7-8"},{"$f":"'School Resources'!O306","v":"M"},52985,12799,1958,15,{"$f":"SUM(ADM!S294,ADM!S306)","v":49.679999999999993},{"$f":"SUM('School Resources'!AF294,'School Resources'!AF306,'School Resources'!AK294,'School Resources'!AK306,'School Resources'!AP294,'School Resources'!AP306,'School Resources'!AT294,'School Resources'!AT306)","v":7.0971428571428561},1]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},{"$f":"'School Resources'!E307","v":"6-8"},{"$f":"'School Resources'!O307","v":"M"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},{"$f":"'School Resources'!E308","v":"9-12"},{"$f":"'School Resources'!O308","v":"H"},70902,52178,1962,25,{"$f":"SUM(ADM!S296,ADM!S307,ADM!S308)","v":147.88533333333334},{"$f":"SUM('School Resources'!AF296,'School Resources'!AF307,'School Resources'!AF308,'School Resources'!AK296,'School Resources'!AK307,'School Resources'!AK308,'School Resources'!AP296,'School Resources'!AP307,'School Resources'!AP308,'School Resources'!AT296,'School Resources'!AT307,'School Resources'!AT308)","v":17.85552380952381},1]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},{"$f":"'School Resources'!E309","v":"9-12"},{"$f":"'School Resources'!O309","v":"H"},317169,211676,1971,72,{"$f":"VLOOKUP(C310,ADM!C$6:S$358,17,FALSE)","v":1303.421},{"$f":"SUM('School Resources'!AF309,'School Resources'!AK309,'School Resources'!AP309,'School Resources'!AT309)","v":84.27743000000001},1]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},{"$f":"'School Resources'!O310","v":"H"},23699,24620,1922,9,{"$f":"VLOOKUP(C311,ADM!C$6:S$358,17,FALSE)","v":58.625999999999998},{"$f":"SUM('School Resources'!AF310,'School Resources'!AK310,'School Resources'!AP310,'School Resources'!AT310)","v":8.3751428571428566},1]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},{"$f":"'School Resources'!O311","v":"E"},2915,2915,1940,3,{"$f":"VLOOKUP(C312,ADM!C$6:S$358,17,FALSE)","v":8.1769999999999996},{"$f":"SUM('School Resources'!AF311,'School Resources'!AK311,'School Resources'!AP311,'School Resources'!AT311)","v":1.1681428571428571},1]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!O312","v":"E"},53817,42993,1977,23,{"$f":"VLOOKUP(C313,ADM!C$6:S$358,17,FALSE)","v":282.45699999999999},{"$f":"SUM('School Resources'!AF312,'School Resources'!AK312,'School Resources'!AP312,'School Resources'!AT312)","v":21.184275},1]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},{"$f":"'School Resources'!O313","v":"E"},5108,2915,1971,4,{"$f":"VLOOKUP(C314,ADM!C$6:S$358,17,FALSE)","v":14.845000000000001},{"$f":"SUM('School Resources'!AF313,'School Resources'!AK313,'School Resources'!AP313,'School Resources'!AT313)","v":2.120714285714286},1]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},{"$f":"'School Resources'!O314","v":"M"},979,2915,1982,2,{"$f":"VLOOKUP(C315,ADM!C$6:S$358,17,FALSE)","v":2},{"$f":"SUM('School Resources'!AF314,'School Resources'!AK314,'School Resources'!AP314,'School Resources'!AT314)","v":1},1]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},{"$f":"'School Resources'!O315","v":"E"},46878,37776,1978,25,{"$f":"VLOOKUP(C316,ADM!C$6:S$358,17,FALSE)","v":233.66300000000001},{"$f":"SUM('School Resources'!AF315,'School Resources'!AK315,'School Resources'!AP315,'School Resources'!AT315)","v":17.524725},1]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!O316","v":"E"},50688,40019,1982,23,{"$f":"VLOOKUP(C317,ADM!C$6:S$358,17,FALSE)","v":279.96600000000001},{"$f":"SUM('School Resources'!AF316,'School Resources'!AK316,'School Resources'!AP316,'School Resources'!AT316)","v":20.997450000000001},1]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},{"$f":"'School Resources'!E317","v":"K-4"},{"$f":"'School Resources'!O317","v":"E"},53701,41091,1982,24,{"$f":"VLOOKUP(C318,ADM!C$6:S$358,17,FALSE)","v":287.714},{"$f":"SUM('School Resources'!AF317,'School Resources'!AK317,'School Resources'!AP317,'School Resources'!AT317)","v":21.57855},1]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},{"$f":"'School Resources'!E318","v":"5-6"},{"$f":"'School Resources'!O318","v":"E"},87601,56166,1962,33,{"$f":"VLOOKUP(C319,ADM!C$6:S$358,17,FALSE)","v":420.06066666666663},{"$f":"SUM('School Resources'!AF318,'School Resources'!AK318,'School Resources'!AP318,'School Resources'!AT318)","v":31.504549999999998},1]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},{"$f":"'School Resources'!E319","v":"7-8"},{"$f":"'School Resources'!O319","v":"M"},145190,73973,1975,36,{"$f":"VLOOKUP(C320,ADM!C$6:S$358,17,FALSE)","v":419.18299999999999},{"$f":"SUM('School Resources'!AF319,'School Resources'!AK319,'School Resources'!AP319,'School Resources'!AT319)","v":26.548256666666667},1]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},{"$f":"'School Resources'!E320","v":"9-12"},{"$f":"'School Resources'!O320","v":"H"},278953,137147,1998,72,{"$f":"VLOOKUP(C321,ADM!C$6:S$358,17,FALSE)","v":730.82299999999998},{"$f":"SUM('School Resources'!AF320,'School Resources'!AK320,'School Resources'!AP320,'School Resources'!AT320)","v":47.180728095238081},1]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},{"$f":"'School Resources'!E321","v":"9-12"},{"$f":"'School Resources'!O321","v":"H"},30761,16947,1971,14,{"$f":"VLOOKUP(C322,ADM!C$6:S$358,17,FALSE)","v":46.524000000000001},{"$f":"SUM('School Resources'!AF321,'School Resources'!AK321,'School Resources'!AP321,'School Resources'!AT321)","v":6.6462857142857148},1]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},{"$f":"'School Resources'!O322","v":"E"},12226,9387,1980,6,{"$f":"VLOOKUP(C323,ADM!C$6:S$358,17,FALSE)","v":50.974999999999994},{"$f":"SUM('School Resources'!AF322,'School Resources'!AK322,'School Resources'!AP322,'School Resources'!AT322)","v":6},1]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!O323","v":"E"},10109,7705,1972,3,{"$f":"VLOOKUP(C324,ADM!C$6:S$358,17,FALSE)","v":41.31366666666667},{"$f":"SUM('School Resources'!AF323,'School Resources'!AK323,'School Resources'!AP323,'School Resources'!AT323)","v":5.9019523809523813},1]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},{"$f":"'School Resources'!O324","v":"E"},8765,2915,1960,2,{"$f":"VLOOKUP(C325,ADM!C$6:S$358,17,FALSE)","v":12.474},{"$f":"SUM('School Resources'!AF324,'School Resources'!AK324,'School Resources'!AP324,'School Resources'!AT324)","v":1.782},1]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},{"$f":"'School Resources'!O325","v":"E"},44355,37286,1999,15,{"$f":"VLOOKUP(C326,ADM!C$6:S$358,17,FALSE)","v":234.95500000000001},{"$f":"SUM('School Resources'!AF325,'School Resources'!AK325,'School Resources'!AP325,'School Resources'!AT325)","v":17.621625000000002},1]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},{"$f":"'School Resources'!O326","v":"E"},70663,58873,2002,38,{"$f":"VLOOKUP(C327,ADM!C$6:S$358,17,FALSE)","v":464.6},{"$f":"SUM('School Resources'!AF326,'School Resources'!AK326,'School Resources'!AP326,'School Resources'!AT326)","v":34.844999999999999},1]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},{"$f":"'School Resources'!E327","v":"K-2"},{"$f":"'School Resources'!O327","v":"E"},84525,72224,2009,39,{"$f":"VLOOKUP(C328,ADM!C$6:S$358,17,FALSE)","v":604.851},{"$f":"SUM('School Resources'!AF327,'School Resources'!AK327,'School Resources'!AP327,'School Resources'!AT327)","v":45.363824999999999},1]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},{"$f":"'School Resources'!E328","v":"6-8"},{"$f":"'School Resources'!O328","v":"M"},106831,85766,1992,44,{"$f":"VLOOKUP(C329,ADM!C$6:S$358,17,FALSE)","v":568.73900000000003},{"$f":"SUM('School Resources'!AF328,'School Resources'!AK328,'School Resources'!AP328,'School Resources'!AT328)","v":36.020136666666659},1]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},{"$f":"'School Resources'!E329","v":"9-12"},{"$f":"'School Resources'!O329","v":"H"},168345,117047,2000,61,{"$f":"VLOOKUP(C330,ADM!C$6:S$358,17,FALSE)","v":561.49166666666667},{"$f":"SUM('School Resources'!AF329,'School Resources'!AK329,'School Resources'!AP329,'School Resources'!AT329)","v":36.194581746031744},1]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},{"$f":"'School Resources'!E330","v":"9-12"},{"$f":"'School Resources'!O330","v":"H"},10196,17989,2004,6,{"$f":"VLOOKUP(C331,ADM!C$6:S$358,17,FALSE)","v":53.276999999999994},{"$f":"SUM('School Resources'!AF330,'School Resources'!AK330,'School Resources'!AP330,'School Resources'!AT330)","v":7.6109999999999989},1]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},{"$f":"'School Resources'!O331","v":"E"},35074,34256,2007,15,{"$f":"VLOOKUP(C332,ADM!C$6:S$358,17,FALSE)","v":243.48000000000002},{"$f":"SUM('School Resources'!AF331,'School Resources'!AK331,'School Resources'!AP331,'School Resources'!AT331)","v":18.261000000000003},1]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!O332","v":"E"},67136,59914,1982,31,{"$f":"VLOOKUP(C333,ADM!C$6:S$358,17,FALSE)","v":467.6},{"$f":"SUM('School Resources'!AF332,'School Resources'!AK332,'School Resources'!AP332,'School Resources'!AT332)","v":35.07},1]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},{"$f":"'School Resources'!O333","v":"E"},57014,50714,1982,31,{"$f":"VLOOKUP(C334,ADM!C$6:S$358,17,FALSE)","v":354.64466666666669},{"$f":"SUM('School Resources'!AF333,'School Resources'!AK333,'School Resources'!AP333,'School Resources'!AT333)","v":26.598350000000003},1]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},{"$f":"'School Resources'!O334","v":"E"},62656,47418,1985,28,{"$f":"VLOOKUP(C335,ADM!C$6:S$358,17,FALSE)","v":324.54499999999996},{"$f":"SUM('School Resources'!AF334,'School Resources'!AK334,'School Resources'!AP334,'School Resources'!AT334)","v":24.340874999999997},1]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!O335","v":"M"},137810,67146,1982,30,{"$f":"VLOOKUP(C336,ADM!C$6:S$358,17,FALSE)","v":332.88833333333332},{"$f":"SUM('School Resources'!AF335,'School Resources'!AK335,'School Resources'!AP335,'School Resources'!AT335)","v":21.082927777777773},1]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},{"$f":"'School Resources'!E336","v":"6-8"},{"$f":"'School Resources'!O336","v":"M"},81727,66074,1968,31,{"$f":"VLOOKUP(C337,ADM!C$6:S$358,17,FALSE)","v":326.20533333333333},{"$f":"SUM('School Resources'!AF336,'School Resources'!AK336,'School Resources'!AP336,'School Resources'!AT336)","v":20.659671111111113},1]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},{"$f":"'School Resources'!E337","v":"9-12"},{"$f":"'School Resources'!O337","v":"H"},294491,143870,1985,50,{"$f":"VLOOKUP(C338,ADM!C$6:S$358,17,FALSE)","v":781.005},{"$f":"SUM('School Resources'!AF337,'School Resources'!AK337,'School Resources'!AP337,'School Resources'!AT337)","v":50.652097619047609},1]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},{"$f":"'School Resources'!E338","v":"7-12"},{"$f":"'School Resources'!O338","v":"H"},32791,20616,2011,10,{"$f":"VLOOKUP(C339,ADM!C$6:S$358,17,FALSE)","v":62.692999999999991},{"$f":"SUM('School Resources'!AF338,'School Resources'!AK338,'School Resources'!AP338,'School Resources'!AT338)","v":8.9561428571428561},1]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},{"$f":"'School Resources'!O339","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},{"$f":"'School Resources'!O340","v":"E"},30613,30705,1983,14,{"$f":"VLOOKUP(C341,ADM!C$6:S$358,17,FALSE)","v":198.99700000000001},{"$f":"SUM('School Resources'!AF340,'School Resources'!AK340,'School Resources'!AP340,'School Resources'!AT340)","v":14.924775},1]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},{"$f":"'School Resources'!O341","v":"M"},101856,68894,1937,39,{"$f":"ADM!S339+ADM!S341","v":362.25133333333332},{"$f":"SUM('School Resources'!AF341,'School Resources'!AK341,'School Resources'!AP341,'School Resources'!AT341)+SUM('School Resources'!AF339,'School Resources'!AK339,'School Resources'!AP339,'School Resources'!AT339)","v":25.194628333333334},1]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},{"$f":"'School Resources'!O342","v":"H"},165865,66440,1981,36,{"$f":"VLOOKUP(C343,ADM!C$6:S$358,17,FALSE)","v":223.72166666666664},{"$f":"SUM('School Resources'!AF342,'School Resources'!AK342,'School Resources'!AP342,'School Resources'!AT342)","v":14.607353174603174},1]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!O343","v":"E"},47549,44214,1982,24,{"$f":"VLOOKUP(C344,ADM!C$6:S$358,17,FALSE)","v":315.64800000000002},{"$f":"SUM('School Resources'!AF343,'School Resources'!AK343,'School Resources'!AP343,'School Resources'!AT343)","v":23.6736},1]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},{"$f":"'School Resources'!O344","v":"M"},101954,52601,2009,31,{"$f":"VLOOKUP(C345,ADM!C$6:S$358,17,FALSE)","v":222.63899999999998},{"$f":"SUM('School Resources'!AF344,'School Resources'!AK344,'School Resources'!AP344,'School Resources'!AT344)","v":14.10047},1]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},{"$f":"'School Resources'!O345","v":"H"},139078,66432,1984,29,{"$f":"VLOOKUP(C346,ADM!C$6:S$358,17,FALSE)","v":214.92333333333335},{"$f":"SUM('School Resources'!AF345,'School Resources'!AK345,'School Resources'!AP345,'School Resources'!AT345)","v":13.92183492063492},1]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!O346","v":"E"},37061,38422,1953,21,{"$f":"VLOOKUP(C347,ADM!C$6:S$358,17,FALSE)","v":242.26100000000002},{"$f":"SUM('School Resources'!AF346,'School Resources'!AK346,'School Resources'!AP346,'School Resources'!AT346)","v":18.169575000000002},1]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},{"$f":"'School Resources'!O347","v":"E"},26562,33200,1952,14,{"$f":"VLOOKUP(C348,ADM!C$6:S$358,17,FALSE)","v":211.06200000000001},{"$f":"SUM('School Resources'!AF347,'School Resources'!AK347,'School Resources'!AP347,'School Resources'!AT347)","v":15.829650000000001},1]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},{"$f":"'School Resources'!O348","v":"E"},38493,38776,1961,18,{"$f":"VLOOKUP(C349,ADM!C$6:S$358,17,FALSE)","v":241.01433333333333},{"$f":"SUM('School Resources'!AF348,'School Resources'!AK348,'School Resources'!AP348,'School Resources'!AT348)","v":18.076074999999999},1]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},{"$f":"'School Resources'!O349","v":"M"},103075,66207,2004,25,{"$f":"VLOOKUP(C350,ADM!C$6:S$358,17,FALSE)","v":319.27200000000005},{"$f":"SUM('School Resources'!AF349,'School Resources'!AK349,'School Resources'!AP349,'School Resources'!AT349)","v":20.220559999999999},1]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},{"$f":"'School Resources'!O350","v":"H"},198026,89304,1965,39,{"$f":"VLOOKUP(C351,ADM!C$6:S$358,17,FALSE)","v":380.18900000000002},{"$f":"SUM('School Resources'!AF350,'School Resources'!AK350,'School Resources'!AP350,'School Resources'!AT350)","v":24.705727142857143},1]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},{"$f":"'School Resources'!O351","v":"H"},52955,46678,1935,20,{"$f":"VLOOKUP(C352,ADM!C$6:S$358,17,FALSE)","v":101.64533333333335},{"$f":"SUM('School Resources'!AF351,'School Resources'!AK351,'School Resources'!AP351,'School Resources'!AT351)","v":14.520761904761907},1]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},{"$f":"'School Resources'!O352","v":"E"},59666,51678,2002,24,{"$f":"SUM(ADM!S352,ADM!S353)","v":395.30466666666672},{"$f":"SUM('School Resources'!AF352,'School Resources'!AF353,'School Resources'!AK352,'School Resources'!AK353,'School Resources'!AP352,'School Resources'!AP353,'School Resources'!AT352,'School Resources'!AT353)","v":29.647850000000002},1]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},{"$f":"'School Resources'!O353","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},{"$f":"'School Resources'!O354","v":"M"},92164,47901,1978,18,{"$f":"VLOOKUP(C355,ADM!C$6:S$358,17,FALSE)","v":165.47933333333336},{"$f":"SUM('School Resources'!AF354,'School Resources'!AK354,'School Resources'!AP354,'School Resources'!AT354)","v":10.48035777777778},1]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},{"$f":"'School Resources'!O355","v":"H"},117359,70440,2002,28,{"$f":"VLOOKUP(C356,ADM!C$6:S$358,17,FALSE)","v":245.06200000000001},{"$f":"SUM('School Resources'!AF355,'School Resources'!AK355,'School Resources'!AP355,'School Resources'!AT355)","v":15.980450476190477},1]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},{"$f":"'School Resources'!O356","v":"E"},0,0,0,0,0,0,0]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},{"$f":"'School Resources'!O357","v":"M"},57668,49650,1992,18,{"$f":"SUM(ADM!S356,ADM!S357)","v":187.42599999999999},{"$f":"SUM('School Resources'!AF357,'School Resources'!AF356,'School Resources'!AK356,'School Resources'!AK357,'School Resources'!AP356,'School Resources'!AP357,'School Resources'!AT356,'School Resources'!AT357)","v":17.244725000000003},1]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!O358","v":"H"},67066,23732,2002,18,{"$f":"VLOOKUP(C359,ADM!C$6:S$358,17,FALSE)","v":71.819000000000003},{"$f":"SUM('School Resources'!AF358,'School Resources'!AK358,'School Resources'!AP358,'School Resources'!AT358)","v":10},1]
[]
["State Totals",null,null,null,null,null,{"$f":"SUM(G7:G359)","v":22449148},{"$f":"SUM(H7:H359)","v":16389540},null,{"$f":"SUM(J7:J359)","v":7748},{"$f":"SUM(K7:K359)","v":92397.707666666713},{"$f":"SUM(L7:L359)","v":6823.585739682545},{"$f":"COUNTIF(M7:M359,\"1\")","v":323}]

{"sheet":"O&M Base Sheet","index":20,"n_rows":55,"n_cols":14,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,7,3,9],[3,2,3,6],[3,10,3,12],[0,0,0,5]]}
["O&M Base Sheet (School District Totals for O&M Staff and Non-Staff Revenues)"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,null,"Total FTEs",null,null,null,null,"           Total Costs of Salary & Benefits",null,null,"Supplies",null,null,"Total"]
[null,null,"School-Based","CO","Total","Maintenance",null,null,"Maintenance",null,"School-Based","CO","Total","O&M"]
["District ID","District Name","Custodians","Custodians","Custodians","Workers","Groundskeepers","Custodians","Workers","Groundskeepers","Supplies","Supplies","Supplies","Costs"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"VLOOKUP(A7,Inputs!V$8:W$55,2,FALSE)","v":25.542530879120878},{"$f":"(VLOOKUP(A7,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":3.6641661111111112},{"$f":"C7+D7","v":29.20669699023199},{"$f":"VLOOKUP(A7,Inputs!Y$8:Z$55,2,FALSE)","v":12.987196351445769},{"$f":"VLOOKUP(A7,Inputs!AB$8:AC$55,2,FALSE)","v":9.9873107569721125},{"$f":"VLOOKUP($A7,Salaries!$A$24:$CU$71,94,FALSE)*E7","v":1459410.8291528982},{"$f":"VLOOKUP($A7,Salaries!$A$24:$CU$71,99,FALSE)*F7","v":744119.80474166432},{"$f":"VLOOKUP($A7,Salaries!$A$24:$CU$71,99,FALSE)*G7","v":572237.11178780242},{"$f":"VLOOKUP(A7,Inputs!AN$8:AO$55,2,FALSE)","v":426726.05498160626},{"$f":"(VLOOKUP(A7,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":42672.605498160636},{"$f":"K7+L7","v":469398.6604797669},{"$f":"H7+I7+J7+M7","v":3245166.406162132}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"VLOOKUP(A8,Inputs!V$8:W$55,2,FALSE)","v":7.3956201221001221},{"$f":"(VLOOKUP(A8,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.1064194444444446},8.5020395665445676,{"$f":"VLOOKUP(A8,Inputs!Y$8:Z$55,2,FALSE)","v":4.697727841406671},{"$f":"VLOOKUP(A8,Inputs!AB$8:AC$55,2,FALSE)","v":5.8415833416334646},{"$f":"VLOOKUP($A8,Salaries!$A$24:$CU$71,94,FALSE)*E8","v":419012.04026841826},{"$f":"VLOOKUP($A8,Salaries!$A$24:$CU$71,99,FALSE)*F8","v":265605.80619659834},{"$f":"VLOOKUP($A8,Salaries!$A$24:$CU$71,99,FALSE)*G8","v":330278.48894170555},{"$f":"VLOOKUP(A8,Inputs!AN$8:AO$55,2,FALSE)","v":128852.78406211463},{"$f":"(VLOOKUP(A8,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":12885.278406211464},141738.0624683261,1156634.3978750482]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"VLOOKUP(A9,Inputs!V$8:W$55,2,FALSE)","v":6.3941964331501833},{"$f":"(VLOOKUP(A9,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.0069975},7.401193933150183,{"$f":"VLOOKUP(A9,Inputs!Y$8:Z$55,2,FALSE)","v":3.4674184259589476},{"$f":"VLOOKUP(A9,Inputs!AB$8:AC$55,2,FALSE)","v":4.7109038844621516},{"$f":"VLOOKUP($A9,Salaries!$A$24:$CU$71,94,FALSE)*E9","v":386548.38772767253},{"$f":"VLOOKUP($A9,Salaries!$A$24:$CU$71,99,FALSE)*F9","v":206253.63032642019},{"$f":"VLOOKUP($A9,Salaries!$A$24:$CU$71,99,FALSE)*G9","v":280220.29906022572},{"$f":"VLOOKUP(A9,Inputs!AN$8:AO$55,2,FALSE)","v":117274.17849542727},{"$f":"(VLOOKUP(A9,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":11727.417849542728},129001.59634497001,1002023.9134592885]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"VLOOKUP(A10,Inputs!V$8:W$55,2,FALSE)","v":5.1713402335164833},{"$f":"(VLOOKUP(A10,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.82362999999999997},5.9949702335164829,{"$f":"VLOOKUP(A10,Inputs!Y$8:Z$55,2,FALSE)","v":2.9804538209726017},{"$f":"VLOOKUP(A10,Inputs!AB$8:AC$55,2,FALSE)","v":1.8279237998007967},{"$f":"VLOOKUP($A10,Salaries!$A$24:$CU$71,94,FALSE)*E10","v":282079.27243046346},{"$f":"VLOOKUP($A10,Salaries!$A$24:$CU$71,99,FALSE)*F10","v":161862.9461065082},{"$f":"VLOOKUP($A10,Salaries!$A$24:$CU$71,99,FALSE)*G10","v":99271.167837590838},{"$f":"VLOOKUP(A10,Inputs!AN$8:AO$55,2,FALSE)","v":95919.336079969187},{"$f":"(VLOOKUP(A10,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":9591.9336079969198},105511.26968796611,648724.65606252861]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"VLOOKUP(A11,Inputs!V$8:W$55,2,FALSE)","v":4.1725554838217338},{"$f":"(VLOOKUP(A11,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.51735944444444437},4.6899149282661785,{"$f":"VLOOKUP(A11,Inputs!Y$8:Z$55,2,FALSE)","v":2.5217332683512677},{"$f":"VLOOKUP(A11,Inputs!AB$8:AC$55,2,FALSE)","v":1.8296638446215137},{"$f":"VLOOKUP($A11,Salaries!$A$24:$CU$71,94,FALSE)*E11","v":244094.86045370871},{"$f":"VLOOKUP($A11,Salaries!$A$24:$CU$71,99,FALSE)*F11","v":149544.46888074052},{"$f":"VLOOKUP($A11,Salaries!$A$24:$CU$71,99,FALSE)*G11","v":108503.19155804718},{"$f":"VLOOKUP(A11,Inputs!AN$8:AO$55,2,FALSE)","v":60251.29539454951},{"$f":"(VLOOKUP(A11,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":6025.1295394549506},66276.424934004463,568418.94582650089]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"VLOOKUP(A12,Inputs!V$8:W$55,2,FALSE)","v":53.075390515873018},{"$f":"(VLOOKUP(A12,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":7.9475025000000006},61.022893015873017,{"$f":"VLOOKUP(A12,Inputs!Y$8:Z$55,2,FALSE)","v":22.409741173473495},{"$f":"VLOOKUP(A12,Inputs!AB$8:AC$55,2,FALSE)","v":30.553727674302788},{"$f":"VLOOKUP($A12,Salaries!$A$24:$CU$71,94,FALSE)*E12","v":3185887.1111679035},{"$f":"VLOOKUP($A12,Salaries!$A$24:$CU$71,99,FALSE)*F12","v":1342318.6730559084},{"$f":"VLOOKUP($A12,Salaries!$A$24:$CU$71,99,FALSE)*G12","v":1830134.4433745076},{"$f":"VLOOKUP(A12,Inputs!AN$8:AO$55,2,FALSE)","v":925560.21914439183},{"$f":"(VLOOKUP(A12,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":92556.021914439174},1018116.241058831,7376456.4686571499]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"VLOOKUP(A13,Inputs!V$8:W$55,2,FALSE)","v":13.844765854700855},{"$f":"(VLOOKUP(A13,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.1929347222222226},16.037700576923079,{"$f":"VLOOKUP(A13,Inputs!Y$8:Z$55,2,FALSE)","v":7.5373569659437187},{"$f":"VLOOKUP(A13,Inputs!AB$8:AC$55,2,FALSE)","v":8.2331765288844618},{"$f":"VLOOKUP($A13,Salaries!$A$24:$CU$71,94,FALSE)*E13","v":764903.37306425301},{"$f":"VLOOKUP($A13,Salaries!$A$24:$CU$71,99,FALSE)*F13","v":414721.45889064646},{"$f":"VLOOKUP($A13,Salaries!$A$24:$CU$71,99,FALSE)*G13","v":453006.93555989512},{"$f":"VLOOKUP(A13,Inputs!AN$8:AO$55,2,FALSE)","v":255387.54370562898},{"$f":"(VLOOKUP(A13,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":25538.754370562903},280926.29807619186,1913558.0655909865]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"VLOOKUP(A14,Inputs!V$8:W$55,2,FALSE)","v":8.2041225992063502},{"$f":"(VLOOKUP(A14,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.2062286111111109},9.4103512103174616,{"$f":"VLOOKUP(A14,Inputs!Y$8:Z$55,2,FALSE)","v":6.4035142488453118},{"$f":"VLOOKUP(A14,Inputs!AB$8:AC$55,2,FALSE)","v":11.167410358565739},{"$f":"VLOOKUP($A14,Salaries!$A$24:$CU$71,94,FALSE)*E14","v":480606.78987078142},{"$f":"VLOOKUP($A14,Salaries!$A$24:$CU$71,99,FALSE)*F14","v":373966.48022697732},{"$f":"VLOOKUP($A14,Salaries!$A$24:$CU$71,99,FALSE)*G14","v":652178.94155481574},{"$f":"VLOOKUP(A14,Inputs!AN$8:AO$55,2,FALSE)","v":140476.48524026701},{"$f":"(VLOOKUP(A14,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":14047.648524026701},154524.13376429371,1661276.3454168683]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"VLOOKUP(A15,Inputs!V$8:W$55,2,FALSE)","v":12.722181601037853},{"$f":"(VLOOKUP(A15,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.0480022222222223},14.770183823260076,{"$f":"VLOOKUP(A15,Inputs!Y$8:Z$55,2,FALSE)","v":7.0509935833017234},{"$f":"VLOOKUP(A15,Inputs!AB$8:AC$55,2,FALSE)","v":13.414138446215141},{"$f":"VLOOKUP($A15,Salaries!$A$24:$CU$71,94,FALSE)*E15","v":715211.9496165117},{"$f":"VLOOKUP($A15,Salaries!$A$24:$CU$71,99,FALSE)*F15","v":392586.50876994},{"$f":"VLOOKUP($A15,Salaries!$A$24:$CU$71,99,FALSE)*G15","v":746874.85083347012},{"$f":"VLOOKUP(A15,Inputs!AN$8:AO$55,2,FALSE)","v":238508.8127506976},{"$f":"(VLOOKUP(A15,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":23850.881275069762},262359.69402576739,2117033.0032456894]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"VLOOKUP(A16,Inputs!V$8:W$55,2,FALSE)","v":6.5333465766178254},{"$f":"(VLOOKUP(A16,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.0098358333333333},7.5431824099511591,{"$f":"VLOOKUP(A16,Inputs!Y$8:Z$55,2,FALSE)","v":3.8016964462086591},{"$f":"VLOOKUP(A16,Inputs!AB$8:AC$55,2,FALSE)","v":2.9958157619521915},{"$f":"VLOOKUP($A16,Salaries!$A$24:$CU$71,94,FALSE)*E16","v":379615.96631266212},{"$f":"VLOOKUP($A16,Salaries!$A$24:$CU$71,99,FALSE)*F16","v":218906.25267496696},{"$f":"VLOOKUP($A16,Salaries!$A$24:$CU$71,99,FALSE)*G16","v":172502.67385434511},{"$f":"VLOOKUP(A16,Inputs!AN$8:AO$55,2,FALSE)","v":117604.72868047029},{"$f":"(VLOOKUP(A16,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":11760.472868047029},129365.20154851732,900390.09439049149]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"VLOOKUP(A17,Inputs!V$8:W$55,2,FALSE)","v":10.514356323260074},{"$f":"(VLOOKUP(A17,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.6790116666666666},12.19336798992674,{"$f":"VLOOKUP(A17,Inputs!Y$8:Z$55,2,FALSE)","v":6.8209892620010244},{"$f":"VLOOKUP(A17,Inputs!AB$8:AC$55,2,FALSE)","v":7.0409985059760958},{"$f":"VLOOKUP($A17,Salaries!$A$24:$CU$71,94,FALSE)*E17","v":596260.07520097843},{"$f":"VLOOKUP($A17,Salaries!$A$24:$CU$71,99,FALSE)*F17","v":383038.50127619854},{"$f":"VLOOKUP($A17,Salaries!$A$24:$CU$71,99,FALSE)*G17","v":395393.30903826182},{"$f":"VLOOKUP(A17,Inputs!AN$8:AO$55,2,FALSE)","v":195536.4476004871},{"$f":"(VLOOKUP(A17,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":19553.644760048712},215090.09236053581,1589781.9778759747]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"VLOOKUP(A18,Inputs!V$8:W$55,2,FALSE)","v":10.741307405372405},{"$f":"(VLOOKUP(A18,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.8920033333333333},12.633310738705738,{"$f":"VLOOKUP(A18,Inputs!Y$8:Z$55,2,FALSE)","v":6.5395455341850841},{"$f":"VLOOKUP(A18,Inputs!AB$8:AC$55,2,FALSE)","v":15.457081673306771},{"$f":"VLOOKUP($A18,Salaries!$A$24:$CU$71,94,FALSE)*E18","v":658973.34346474649},{"$f":"VLOOKUP($A18,Salaries!$A$24:$CU$71,99,FALSE)*F18","v":389984.06430560432},{"$f":"VLOOKUP($A18,Salaries!$A$24:$CU$71,99,FALSE)*G18","v":921778.96793420182},{"$f":"VLOOKUP(A18,Inputs!AN$8:AO$55,2,FALSE)","v":220341.29839178023},{"$f":"(VLOOKUP(A18,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":22034.129839178026},242375.42823095826,2213111.8039355106]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"VLOOKUP(A19,Inputs!V$8:W$55,2,FALSE)","v":1.6980386309523809},{"$f":"(VLOOKUP(A19,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.30322944444444444},2.0012680753968253,{"$f":"VLOOKUP(A19,Inputs!Y$8:Z$55,2,FALSE)","v":1.7017203053051946},{"$f":"VLOOKUP(A19,Inputs!AB$8:AC$55,2,FALSE)","v":2.4558391434262945},{"$f":"VLOOKUP($A19,Salaries!$A$24:$CU$71,94,FALSE)*E19","v":93911.826551322505},{"$f":"VLOOKUP($A19,Salaries!$A$24:$CU$71,99,FALSE)*F19","v":92448.965204337219},{"$f":"VLOOKUP($A19,Salaries!$A$24:$CU$71,99,FALSE)*G19","v":133417.80480038899},{"$f":"VLOOKUP(A19,Inputs!AN$8:AO$55,2,FALSE)","v":35313.875151474582},{"$f":"(VLOOKUP(A19,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":3531.3875151474585},38845.262666622039,358623.85922267078]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"VLOOKUP(A20,Inputs!V$8:W$55,2,FALSE)","v":3.7776963675213677},{"$f":"(VLOOKUP(A20,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.61736472222222227},4.3950610897435904,{"$f":"VLOOKUP(A20,Inputs!Y$8:Z$55,2,FALSE)","v":2.7281148072228012},{"$f":"VLOOKUP(A20,Inputs!AB$8:AC$55,2,FALSE)","v":6.9240537848605577},{"$f":"VLOOKUP($A20,Salaries!$A$24:$CU$71,94,FALSE)*E20","v":218868.77645768193},{"$f":"VLOOKUP($A20,Salaries!$A$24:$CU$71,99,FALSE)*F20","v":155650.68110203589},{"$f":"VLOOKUP($A20,Salaries!$A$24:$CU$71,99,FALSE)*G20","v":395047.04301568581},{"$f":"VLOOKUP(A20,Inputs!AN$8:AO$55,2,FALSE)","v":71897.83552657158},{"$f":"(VLOOKUP(A20,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":7189.7835526571589},79087.619079228738,848654.11965463241]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"VLOOKUP(A21,Inputs!V$8:W$55,2,FALSE)","v":6.1829143589743589},{"$f":"(VLOOKUP(A21,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.92532833333333331},7.1082426923076927,{"$f":"VLOOKUP(A21,Inputs!Y$8:Z$55,2,FALSE)","v":3.5444246316465602},{"$f":"VLOOKUP(A21,Inputs!AB$8:AC$55,2,FALSE)","v":13.252268426294821},{"$f":"VLOOKUP($A21,Salaries!$A$24:$CU$71,94,FALSE)*E21","v":376215.65102283028},{"$f":"VLOOKUP($A21,Salaries!$A$24:$CU$71,99,FALSE)*F21","v":214339.84017261633},{"$f":"VLOOKUP($A21,Salaries!$A$24:$CU$71,99,FALSE)*G21","v":801396.3877395509},{"$f":"VLOOKUP(A21,Inputs!AN$8:AO$55,2,FALSE)","v":107763.04820042707},{"$f":"(VLOOKUP(A21,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":10776.304820042707},118539.35302046977,1510491.2319554673]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"VLOOKUP(A22,Inputs!V$8:W$55,2,FALSE)","v":4.6054084081196578},{"$f":"(VLOOKUP(A22,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.52093472222222226},5.1263431303418798,{"$f":"VLOOKUP(A22,Inputs!Y$8:Z$55,2,FALSE)","v":2.2027168420927596},{"$f":"VLOOKUP(A22,Inputs!AB$8:AC$55,2,FALSE)","v":4.3061130478087648},{"$f":"VLOOKUP($A22,Salaries!$A$24:$CU$71,94,FALSE)*E22","v":250085.71135271498},{"$f":"VLOOKUP($A22,Salaries!$A$24:$CU$71,99,FALSE)*F22","v":123919.54113633461},{"$f":"VLOOKUP($A22,Salaries!$A$24:$CU$71,99,FALSE)*G22","v":242251.54262618301},{"$f":"VLOOKUP(A22,Inputs!AN$8:AO$55,2,FALSE)","v":60667.669580465408},{"$f":"(VLOOKUP(A22,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":6066.7669580465417},66734.436538511945,682991.23165374459]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"VLOOKUP(A23,Inputs!V$8:W$55,2,FALSE)","v":3.661449626068376},{"$f":"(VLOOKUP(A23,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.5427872222222222},4.2042368482905985,{"$f":"VLOOKUP(A23,Inputs!Y$8:Z$55,2,FALSE)","v":2.534415200548001},{"$f":"VLOOKUP(A23,Inputs!AB$8:AC$55,2,FALSE)","v":2.4983560756972114},{"$f":"VLOOKUP($A23,Salaries!$A$24:$CU$71,94,FALSE)*E23","v":204420.22533535489},{"$f":"VLOOKUP($A23,Salaries!$A$24:$CU$71,99,FALSE)*F23","v":141617.87895052554},{"$f":"VLOOKUP($A23,Salaries!$A$24:$CU$71,99,FALSE)*G23","v":139602.96964242289},{"$f":"VLOOKUP(A23,Inputs!AN$8:AO$55,2,FALSE)","v":63212.595447283675},{"$f":"(VLOOKUP(A23,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":6321.2595447283675},69533.854992012042,555174.92892031535]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"VLOOKUP(A24,Inputs!V$8:W$55,2,FALSE)","v":15.955572417582419},{"$f":"(VLOOKUP(A24,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.5884205555555559},18.543992973137975,{"$f":"VLOOKUP(A24,Inputs!Y$8:Z$55,2,FALSE)","v":7.465087911195778},{"$f":"VLOOKUP(A24,Inputs!AB$8:AC$55,2,FALSE)","v":9.6895069721115537},{"$f":"VLOOKUP($A24,Salaries!$A$24:$CU$71,94,FALSE)*E24","v":917471.243341967},{"$f":"VLOOKUP($A24,Salaries!$A$24:$CU$71,99,FALSE)*F24","v":423501.05177631468},{"$f":"VLOOKUP($A24,Salaries!$A$24:$CU$71,99,FALSE)*G24","v":549694.31608821673},{"$f":"VLOOKUP(A24,Inputs!AN$8:AO$55,2,FALSE)","v":301445.52916313621},{"$f":"(VLOOKUP(A24,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":30144.552916313627},331590.08207944984,2222256.6932859481]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"VLOOKUP(A25,Inputs!V$8:W$55,2,FALSE)","v":3.0902799893162394},{"$f":"(VLOOKUP(A25,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.4455277777777778},3.5358077670940173,{"$f":"VLOOKUP(A25,Inputs!Y$8:Z$55,2,FALSE)","v":1.9646862284409861},{"$f":"VLOOKUP(A25,Inputs!AB$8:AC$55,2,FALSE)","v":10.789482071713147},{"$f":"VLOOKUP($A25,Salaries!$A$24:$CU$71,94,FALSE)*E25","v":194972.47330025377},{"$f":"VLOOKUP($A25,Salaries!$A$24:$CU$71,99,FALSE)*F25","v":122877.13533576179},{"$f":"VLOOKUP($A25,Salaries!$A$24:$CU$71,99,FALSE)*G25","v":674805.28419069888},{"$f":"VLOOKUP(A25,Inputs!AN$8:AO$55,2,FALSE)","v":51885.833019230107},{"$f":"(VLOOKUP(A25,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":5188.5833019230113},57074.416321153119,1049729.3091478676]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"VLOOKUP(A26,Inputs!V$8:W$55,2,FALSE)","v":15.317171694139194},{"$f":"(VLOOKUP(A26,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.3470391666666672},17.664210860805863,{"$f":"VLOOKUP(A26,Inputs!Y$8:Z$55,2,FALSE)","v":8.3625196994087911},{"$f":"VLOOKUP(A26,Inputs!AB$8:AC$55,2,FALSE)","v":10.74716105079681},{"$f":"VLOOKUP($A26,Salaries!$A$24:$CU$71,94,FALSE)*E26","v":862197.71929663967},{"$f":"VLOOKUP($A26,Salaries!$A$24:$CU$71,99,FALSE)*F26","v":468852.42577878997},{"$f":"VLOOKUP($A26,Salaries!$A$24:$CU$71,99,FALSE)*G26","v":602549.55563903146},{"$f":"VLOOKUP(A26,Inputs!AN$8:AO$55,2,FALSE)","v":273334.43247617356},{"$f":"(VLOOKUP(A26,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":27333.443247617361},300667.8757237909,2234267.5764382519]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"VLOOKUP(A27,Inputs!V$8:W$55,2,FALSE)","v":6.2137990445665441},{"$f":"(VLOOKUP(A27,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.97027416666666655},7.1840732112332102,{"$f":"VLOOKUP(A27,Inputs!Y$8:Z$55,2,FALSE)","v":3.365966817777911},{"$f":"VLOOKUP(A27,Inputs!AB$8:AC$55,2,FALSE)","v":3.0218052788844623},{"$f":"VLOOKUP($A27,Salaries!$A$24:$CU$71,94,FALSE)*E27","v":353782.90725051641},{"$f":"VLOOKUP($A27,Salaries!$A$24:$CU$71,99,FALSE)*F27","v":190180.31201587731},{"$f":"VLOOKUP($A27,Salaries!$A$24:$CU$71,99,FALSE)*G27","v":170734.85922504138},{"$f":"VLOOKUP(A27,Inputs!AN$8:AO$55,2,FALSE)","v":112997.40645946849},{"$f":"(VLOOKUP(A27,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":11299.740645946849},124297.14710541534,838995.22559685039]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"VLOOKUP(A28,Inputs!V$8:W$55,2,FALSE)","v":11.420997611416361},{"$f":"(VLOOKUP(A28,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.7527233333333332},13.173720944749695,{"$f":"VLOOKUP(A28,Inputs!Y$8:Z$55,2,FALSE)","v":5.4950328583181314},{"$f":"VLOOKUP(A28,Inputs!AB$8:AC$55,2,FALSE)","v":22.254827749003987},{"$f":"VLOOKUP($A28,Salaries!$A$24:$CU$71,94,FALSE)*E28","v":645176.81540128053},{"$f":"VLOOKUP($A28,Salaries!$A$24:$CU$71,99,FALSE)*F28","v":309783.24701326212},{"$f":"VLOOKUP($A28,Salaries!$A$24:$CU$71,99,FALSE)*G28","v":1254619.0313259396},{"$f":"VLOOKUP(A28,Inputs!AN$8:AO$55,2,FALSE)","v":204120.85337494247},{"$f":"(VLOOKUP(A28,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":20412.085337494245},224532.93871243671,2434112.0324529191]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"VLOOKUP(A29,Inputs!V$8:W$55,2,FALSE)","v":82.970825570818064},{"$f":"(VLOOKUP(A29,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":12.038389444444444},95.009215015262512,{"$f":"VLOOKUP(A29,Inputs!Y$8:Z$55,2,FALSE)","v":36.933254996717594},{"$f":"VLOOKUP(A29,Inputs!AB$8:AC$55,2,FALSE)","v":65.44015352091634},{"$f":"VLOOKUP($A29,Salaries!$A$24:$CU$71,94,FALSE)*E29","v":4997494.2689569909},{"$f":"VLOOKUP($A29,Salaries!$A$24:$CU$71,99,FALSE)*F29","v":2226740.2472722605},{"$f":"VLOOKUP($A29,Salaries!$A$24:$CU$71,99,FALSE)*G29","v":3945447.6364363367},{"$f":"VLOOKUP(A29,Inputs!AN$8:AO$55,2,FALSE)","v":1401981.864409043},{"$f":"(VLOOKUP(A29,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":140198.18644090433},1542180.0508499474,12711862.203515537]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"VLOOKUP(A30,Inputs!V$8:W$55,2,FALSE)","v":9.3066140705128202},{"$f":"(VLOOKUP(A30,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.3798083333333335},10.686422403846153,{"$f":"VLOOKUP(A30,Inputs!Y$8:Z$55,2,FALSE)","v":5.5709893309675591},{"$f":"VLOOKUP(A30,Inputs!AB$8:AC$55,2,FALSE)","v":5.85418326693227},{"$f":"VLOOKUP($A30,Salaries!$A$24:$CU$71,94,FALSE)*E30","v":523551.14968220651},{"$f":"VLOOKUP($A30,Salaries!$A$24:$CU$71,99,FALSE)*F30","v":313355.22590996465},{"$f":"VLOOKUP($A30,Salaries!$A$24:$CU$71,99,FALSE)*G30","v":329284.22783557803},{"$f":"VLOOKUP(A30,Inputs!AN$8:AO$55,2,FALSE)","v":160691.45034899426},{"$f":"(VLOOKUP(A30,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":16069.145034899429},176760.5953838937,1342951.1988116428]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"VLOOKUP(A31,Inputs!V$8:W$55,2,FALSE)","v":6.175288344017094},{"$f":"(VLOOKUP(A31,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.89774166666666666},7.0730300106837607,{"$f":"VLOOKUP(A31,Inputs!Y$8:Z$55,2,FALSE)","v":4.0128393209577853},{"$f":"VLOOKUP(A31,Inputs!AB$8:AC$55,2,FALSE)","v":6.0672310756972117},{"$f":"VLOOKUP($A31,Salaries!$A$24:$CU$71,94,FALSE)*E31","v":360971.12026041647},{"$f":"VLOOKUP($A31,Salaries!$A$24:$CU$71,99,FALSE)*F31","v":233909.85532219248},{"$f":"VLOOKUP($A31,Salaries!$A$24:$CU$71,99,FALSE)*G31","v":353661.09370756306},{"$f":"VLOOKUP(A31,Inputs!AN$8:AO$55,2,FALSE)","v":104550.32555636836},{"$f":"(VLOOKUP(A31,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":10455.032555636837},115005.3581120052,1063547.4274021774]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"VLOOKUP(A32,Inputs!V$8:W$55,2,FALSE)","v":18.719431695665442},{"$f":"(VLOOKUP(A32,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.9368391666666662},21.656270862332107,{"$f":"VLOOKUP(A32,Inputs!Y$8:Z$55,2,FALSE)","v":9.0880079120136763},{"$f":"VLOOKUP(A32,Inputs!AB$8:AC$55,2,FALSE)","v":14.383311454183266},{"$f":"VLOOKUP($A32,Salaries!$A$24:$CU$71,94,FALSE)*E32","v":1098962.7832187684},{"$f":"VLOOKUP($A32,Salaries!$A$24:$CU$71,99,FALSE)*F32","v":527115.41563335864},{"$f":"VLOOKUP($A32,Salaries!$A$24:$CU$71,99,FALSE)*G32","v":834249.40523362195},{"$f":"VLOOKUP(A32,Inputs!AN$8:AO$55,2,FALSE)","v":342022.10099233466},{"$f":"(VLOOKUP(A32,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":34202.210099233467},376224.31109156815,2836551.9151773173]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"VLOOKUP(A33,Inputs!V$8:W$55,2,FALSE)","v":77.938257139804634},{"$f":"(VLOOKUP(A33,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":11.523681666666668},89.461938806471295,{"$f":"VLOOKUP(A33,Inputs!Y$8:Z$55,2,FALSE)","v":35.417563319671885},{"$f":"VLOOKUP(A33,Inputs!AB$8:AC$55,2,FALSE)","v":23.694077778884459},{"$f":"VLOOKUP($A33,Salaries!$A$24:$CU$71,94,FALSE)*E33","v":4583195.9436643496},{"$f":"VLOOKUP($A33,Salaries!$A$24:$CU$71,99,FALSE)*F33","v":2086856.2408829343},{"$f":"VLOOKUP($A33,Salaries!$A$24:$CU$71,99,FALSE)*G33","v":1396090.7936703525},{"$f":"VLOOKUP(A33,Inputs!AN$8:AO$55,2,FALSE)","v":1342039.3801386298},{"$f":"(VLOOKUP(A33,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":134203.93801386296},1476243.3181524929,9542386.29637013]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"VLOOKUP(A34,Inputs!V$8:W$55,2,FALSE)","v":5.937876382783883},{"$f":"(VLOOKUP(A34,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.91780000000000006},6.8556763827838827,{"$f":"VLOOKUP(A34,Inputs!Y$8:Z$55,2,FALSE)","v":3.5264040452659726},{"$f":"VLOOKUP(A34,Inputs!AB$8:AC$55,2,FALSE)","v":3.0535308764940234},{"$f":"VLOOKUP($A34,Salaries!$A$24:$CU$71,94,FALSE)*E34","v":358092.65725639416},{"$f":"VLOOKUP($A34,Salaries!$A$24:$CU$71,99,FALSE)*F34","v":209780.53900607998},{"$f":"VLOOKUP($A34,Salaries!$A$24:$CU$71,99,FALSE)*G34","v":181650.01653811059},{"$f":"VLOOKUP(A34,Inputs!AN$8:AO$55,2,FALSE)","v":106886.30411009278},{"$f":"(VLOOKUP(A34,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":10688.630411009281},117574.93452110206,867098.14732168685]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"VLOOKUP(A35,Inputs!V$8:W$55,2,FALSE)","v":11.806410213675214},{"$f":"(VLOOKUP(A35,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.9033286111111112},13.709738824786324,{"$f":"VLOOKUP(A35,Inputs!Y$8:Z$55,2,FALSE)","v":6.1308323814817287},{"$f":"VLOOKUP(A35,Inputs!AB$8:AC$55,2,FALSE)","v":6.2401840587649398},{"$f":"VLOOKUP($A35,Salaries!$A$24:$CU$71,94,FALSE)*E35","v":697979.06801177806},{"$f":"VLOOKUP($A35,Salaries!$A$24:$CU$71,99,FALSE)*F35","v":357944.66096648481},{"$f":"VLOOKUP($A35,Salaries!$A$24:$CU$71,99,FALSE)*G35","v":364329.08751996292},{"$f":"VLOOKUP(A35,Inputs!AN$8:AO$55,2,FALSE)","v":221660.23180285766},{"$f":"(VLOOKUP(A35,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":22166.023180285767},243826.25498314342,1664079.071481369]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"VLOOKUP(A36,Inputs!V$8:W$55,2,FALSE)","v":14.596450268620268},{"$f":"(VLOOKUP(A36,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.2680136111111109},16.864463879731378,{"$f":"VLOOKUP(A36,Inputs!Y$8:Z$55,2,FALSE)","v":7.0962776533714891},{"$f":"VLOOKUP(A36,Inputs!AB$8:AC$55,2,FALSE)","v":7.193257908366534},{"$f":"VLOOKUP($A36,Salaries!$A$24:$CU$71,94,FALSE)*E36","v":816944.33273063798},{"$f":"VLOOKUP($A36,Salaries!$A$24:$CU$71,99,FALSE)*F36","v":397302.69936514803},{"$f":"VLOOKUP($A36,Salaries!$A$24:$CU$71,99,FALSE)*G36","v":402732.37939977093},{"$f":"VLOOKUP(A36,Inputs!AN$8:AO$55,2,FALSE)","v":264131.17516131175},{"$f":"(VLOOKUP(A36,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":26413.117516131173},290544.29267744295,1907523.7041729998]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},{"$f":"VLOOKUP(A37,Inputs!V$8:W$55,2,FALSE)","v":2.1164382768620267},{"$f":"(VLOOKUP(A37,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.31616694444444443},2.4326052213064711,{"$f":"VLOOKUP(A37,Inputs!Y$8:Z$55,2,FALSE)","v":1.6691688722940001},{"$f":"VLOOKUP(A37,Inputs!AB$8:AC$55,2,FALSE)","v":1.3109387450199204},{"$f":"VLOOKUP($A37,Salaries!$A$24:$CU$71,94,FALSE)*E37","v":109035.80578429287},{"$f":"VLOOKUP($A37,Salaries!$A$24:$CU$71,99,FALSE)*F37","v":87048.326012005753},{"$f":"VLOOKUP($A37,Salaries!$A$24:$CU$71,99,FALSE)*G37","v":68366.37391963297},{"$f":"VLOOKUP(A37,Inputs!AN$8:AO$55,2,FALSE)","v":36820.566761219983},{"$f":"(VLOOKUP(A37,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":3682.0566761219984},40502.623437341979,304953.12915327359]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"VLOOKUP(A38,Inputs!V$8:W$55,2,FALSE)","v":9.164788821733822},{"$f":"(VLOOKUP(A38,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.4310161111111113},10.595804932844933,{"$f":"VLOOKUP(A38,Inputs!Y$8:Z$55,2,FALSE)","v":6.0645848061757146},{"$f":"VLOOKUP(A38,Inputs!AB$8:AC$55,2,FALSE)","v":4.5844646414342627},{"$f":"VLOOKUP($A38,Salaries!$A$24:$CU$71,94,FALSE)*E38","v":514662.43032360228},{"$f":"VLOOKUP($A38,Salaries!$A$24:$CU$71,99,FALSE)*F38","v":338572.31101781898},{"$f":"VLOOKUP($A38,Salaries!$A$24:$CU$71,99,FALSE)*G38","v":255940.48694797041},{"$f":"VLOOKUP(A38,Inputs!AN$8:AO$55,2,FALSE)","v":166655.06999200757},{"$f":"(VLOOKUP(A38,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":16665.506999200759},183320.57699120833,1292495.8052806]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"VLOOKUP(A39,Inputs!V$8:W$55,2,FALSE)","v":2.673620169413919},{"$f":"(VLOOKUP(A39,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.40487666666666661},3.0784968360805856,{"$f":"VLOOKUP(A39,Inputs!Y$8:Z$55,2,FALSE)","v":2.0566805018760004},{"$f":"VLOOKUP(A39,Inputs!AB$8:AC$55,2,FALSE)","v":2.0841633466135461},{"$f":"VLOOKUP($A39,Salaries!$A$24:$CU$71,94,FALSE)*E39","v":157217.98555261202},{"$f":"VLOOKUP($A39,Salaries!$A$24:$CU$71,99,FALSE)*F39","v":119956.34864818213},{"$f":"VLOOKUP($A39,Salaries!$A$24:$CU$71,99,FALSE)*G39","v":121559.29169265296},{"$f":"VLOOKUP(A39,Inputs!AN$8:AO$55,2,FALSE)","v":47151.634910017427},{"$f":"(VLOOKUP(A39,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":4715.1634910017428},51866.798401019172,450600.42429446633]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"VLOOKUP(A40,Inputs!V$8:W$55,2,FALSE)","v":8.9100488034188032},{"$f":"(VLOOKUP(A40,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.3540022222222223},10.264051025641026,{"$f":"VLOOKUP(A40,Inputs!Y$8:Z$55,2,FALSE)","v":5.4803612149588865},{"$f":"VLOOKUP(A40,Inputs!AB$8:AC$55,2,FALSE)","v":5.9908117529880469},{"$f":"VLOOKUP($A40,Salaries!$A$24:$CU$71,94,FALSE)*E40","v":523698.70654797455},{"$f":"VLOOKUP($A40,Salaries!$A$24:$CU$71,99,FALSE)*F40","v":320180.35754681344},{"$f":"VLOOKUP($A40,Salaries!$A$24:$CU$71,99,FALSE)*G40","v":350002.52243076917},{"$f":"VLOOKUP(A40,Inputs!AN$8:AO$55,2,FALSE)","v":157686.0898781716},{"$f":"(VLOOKUP(A40,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":15768.608987817159},173454.69886598876,1367336.2853915459]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"VLOOKUP(A41,Inputs!V$8:W$55,2,FALSE)","v":21.46019422924298},{"$f":"(VLOOKUP(A41,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":3.2174713888888888},24.677665618131869,{"$f":"VLOOKUP(A41,Inputs!Y$8:Z$55,2,FALSE)","v":9.4903910145190977},{"$f":"VLOOKUP(A41,Inputs!AB$8:AC$55,2,FALSE)","v":10.180570129482071},{"$f":"VLOOKUP($A41,Salaries!$A$24:$CU$71,94,FALSE)*E41","v":1233840.5480609315},{"$f":"VLOOKUP($A41,Salaries!$A$24:$CU$71,99,FALSE)*F41","v":548180.65863641433},{"$f":"VLOOKUP($A41,Salaries!$A$24:$CU$71,99,FALSE)*G41","v":588046.54416617623},{"$f":"VLOOKUP(A41,Inputs!AN$8:AO$55,2,FALSE)","v":374704.32048191369},{"$f":"(VLOOKUP(A41,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":37470.432048191375},412174.75253010506,2782242.5033936268]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"VLOOKUP(A42,Inputs!V$8:W$55,2,FALSE)","v":0},{"$f":"(VLOOKUP(A42,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.1716438888888889},0.1716438888888889,{"$f":"VLOOKUP(A42,Inputs!Y$8:Z$55,2,FALSE)","v":1.5716937072559203},{"$f":"VLOOKUP(A42,Inputs!AB$8:AC$55,2,FALSE)","v":0.64192231075697215},{"$f":"VLOOKUP($A42,Salaries!$A$24:$CU$71,94,FALSE)*E42","v":8403.4513387814895},{"$f":"VLOOKUP($A42,Salaries!$A$24:$CU$71,99,FALSE)*F42","v":88579.47559150352},{"$f":"VLOOKUP($A42,Salaries!$A$24:$CU$71,99,FALSE)*G42","v":36178.258775760311},{"$f":"VLOOKUP(A42,Inputs!AN$8:AO$55,2,FALSE)","v":19989.519401194979},{"$f":"(VLOOKUP(A42,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":1998.9519401194982},21988.471341314478,155149.6570473598]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"VLOOKUP(A43,Inputs!V$8:W$55,2,FALSE)","v":7.8091711324786326},{"$f":"(VLOOKUP(A43,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.2550124999999999},9.0641836324786329,{"$f":"VLOOKUP(A43,Inputs!Y$8:Z$55,2,FALSE)","v":3.8218973392477054},{"$f":"VLOOKUP(A43,Inputs!AB$8:AC$55,2,FALSE)","v":6.655659860557769},{"$f":"VLOOKUP($A43,Salaries!$A$24:$CU$71,94,FALSE)*E43","v":456230.22666825796},{"$f":"VLOOKUP($A43,Salaries!$A$24:$CU$71,99,FALSE)*F43","v":223426.0273279399},{"$f":"VLOOKUP($A43,Salaries!$A$24:$CU$71,99,FALSE)*G43","v":389086.23385032109},{"$f":"VLOOKUP(A43,Inputs!AN$8:AO$55,2,FALSE)","v":146157.820589418},{"$f":"(VLOOKUP(A43,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":14615.782058941797},160773.60264835978,1229516.0904948786]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"VLOOKUP(A44,Inputs!V$8:W$55,2,FALSE)","v":6.5814162408424908},{"$f":"(VLOOKUP(A44,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.91185888888888889},7.49327512973138,{"$f":"VLOOKUP(A44,Inputs!Y$8:Z$55,2,FALSE)","v":3.6728900599601806},{"$f":"VLOOKUP(A44,Inputs!AB$8:AC$55,2,FALSE)","v":5.0802639442231081},{"$f":"VLOOKUP($A44,Salaries!$A$24:$CU$71,94,FALSE)*E44","v":388529.56088459538},{"$f":"VLOOKUP($A44,Salaries!$A$24:$CU$71,99,FALSE)*F44","v":220287.42561715789},{"$f":"VLOOKUP($A44,Salaries!$A$24:$CU$71,99,FALSE)*G44","v":304696.9137270365},{"$f":"VLOOKUP(A44,Inputs!AN$8:AO$55,2,FALSE)","v":106194.406737055},{"$f":"(VLOOKUP(A44,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":10619.4406737055},116813.8474107605,1030327.7476395502]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"VLOOKUP(A45,Inputs!V$8:W$55,2,FALSE)","v":35.900187074175818},{"$f":"(VLOOKUP(A45,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":5.4476927777777782},41.347879851953593,{"$f":"VLOOKUP(A45,Inputs!Y$8:Z$55,2,FALSE)","v":15.857494557790359},{"$f":"VLOOKUP(A45,Inputs!AB$8:AC$55,2,FALSE)","v":15.510473461155376},{"$f":"VLOOKUP($A45,Salaries!$A$24:$CU$71,94,FALSE)*E45","v":2137102.270487004},{"$f":"VLOOKUP($A45,Salaries!$A$24:$CU$71,99,FALSE)*F45","v":940415.56056021596},{"$f":"VLOOKUP($A45,Salaries!$A$24:$CU$71,99,FALSE)*G45","v":919835.76228698355},{"$f":"VLOOKUP(A45,Inputs!AN$8:AO$55,2,FALSE)","v":634434.24160373909},{"$f":"(VLOOKUP(A45,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":63443.424160373906},697877.66576411296,4695231.2590983165]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"VLOOKUP(A46,Inputs!V$8:W$55,2,FALSE)","v":18.021511085164832},{"$f":"(VLOOKUP(A46,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.8904169444444441},20.911928029609275,{"$f":"VLOOKUP(A46,Inputs!Y$8:Z$55,2,FALSE)","v":9.7509768205271747},{"$f":"VLOOKUP(A46,Inputs!AB$8:AC$55,2,FALSE)","v":10.085961155378484},{"$f":"VLOOKUP($A46,Salaries!$A$24:$CU$71,94,FALSE)*E46","v":1063808.4342902789},{"$f":"VLOOKUP($A46,Salaries!$A$24:$CU$71,99,FALSE)*F46","v":569619.01310424297},{"$f":"VLOOKUP($A46,Salaries!$A$24:$CU$71,99,FALSE)*G46","v":589187.66245450045},{"$f":"VLOOKUP(A46,Inputs!AN$8:AO$55,2,FALSE)","v":336615.80358341034},{"$f":"(VLOOKUP(A46,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":33661.580358341038},370277.38394175138,2592892.4937907737]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"VLOOKUP(A47,Inputs!V$8:W$55,2,FALSE)","v":17.860183366910867},{"$f":"(VLOOKUP(A47,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":2.5559969444444448},20.416180311355312,{"$f":"VLOOKUP(A47,Inputs!Y$8:Z$55,2,FALSE)","v":8.0531014603160642},{"$f":"VLOOKUP(A47,Inputs!AB$8:AC$55,2,FALSE)","v":11.323491035856573},{"$f":"VLOOKUP($A47,Salaries!$A$24:$CU$71,94,FALSE)*E47","v":1194312.2789669612},{"$f":"VLOOKUP($A47,Salaries!$A$24:$CU$71,99,FALSE)*F47","v":548219.5463135941},{"$f":"VLOOKUP($A47,Salaries!$A$24:$CU$71,99,FALSE)*G47","v":770853.21089692332},{"$f":"VLOOKUP(A47,Inputs!AN$8:AO$55,2,FALSE)","v":297669.49957328051},{"$f":"(VLOOKUP(A47,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":29766.949957328052},327436.44953060854,2840821.4857080872]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"VLOOKUP(A48,Inputs!V$8:W$55,2,FALSE)","v":20.249678545482293},{"$f":"(VLOOKUP(A48,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":3.089536666666667},23.339215212148961,{"$f":"VLOOKUP(A48,Inputs!Y$8:Z$55,2,FALSE)","v":9.422570911532695},{"$f":"VLOOKUP(A48,Inputs!AB$8:AC$55,2,FALSE)","v":12.172440239043825},{"$f":"VLOOKUP($A48,Salaries!$A$24:$CU$71,94,FALSE)*E48","v":1162772.9061608228},{"$f":"VLOOKUP($A48,Salaries!$A$24:$CU$71,99,FALSE)*F48","v":537803.26079701958},{"$f":"VLOOKUP($A48,Salaries!$A$24:$CU$71,99,FALSE)*G48","v":694754.97864412179},{"$f":"VLOOKUP(A48,Inputs!AN$8:AO$55,2,FALSE)","v":359805.13806125044},{"$f":"(VLOOKUP(A48,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":35980.513806125055},395785.65186737548,2791116.7974693393]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"VLOOKUP(A49,Inputs!V$8:W$55,2,FALSE)","v":6.9545644413919412},{"$f":"(VLOOKUP(A49,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.0347061111111111},7.9892705525030525,{"$f":"VLOOKUP(A49,Inputs!Y$8:Z$55,2,FALSE)","v":3.6588354348588394},{"$f":"VLOOKUP(A49,Inputs!AB$8:AC$55,2,FALSE)","v":4.322091633466135},{"$f":"VLOOKUP($A49,Salaries!$A$24:$CU$71,94,FALSE)*E49","v":387765.05101305753},{"$f":"VLOOKUP($A49,Salaries!$A$24:$CU$71,99,FALSE)*F49","v":204130.91045493755},{"$f":"VLOOKUP($A49,Salaries!$A$24:$CU$71,99,FALSE)*G49","v":241134.78616814289},{"$f":"VLOOKUP(A49,Inputs!AN$8:AO$55,2,FALSE)","v":120501.10269862026},{"$f":"(VLOOKUP(A49,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":12050.110269862027},132551.21296848229,965581.96060462028]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"VLOOKUP(A50,Inputs!V$8:W$55,2,FALSE)","v":6.7505535027472536},{"$f":"(VLOOKUP(A50,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.0246497222222222},7.7752032249694754,{"$f":"VLOOKUP(A50,Inputs!Y$8:Z$55,2,FALSE)","v":3.4799339125405058},{"$f":"VLOOKUP(A50,Inputs!AB$8:AC$55,2,FALSE)","v":5.782557519920319},{"$f":"VLOOKUP($A50,Salaries!$A$24:$CU$71,94,FALSE)*E50","v":409288.41768130113},{"$f":"VLOOKUP($A50,Salaries!$A$24:$CU$71,99,FALSE)*F50","v":208433.14548015833},{"$f":"VLOOKUP($A50,Salaries!$A$24:$CU$71,99,FALSE)*G50","v":346350.44316603994},{"$f":"VLOOKUP(A50,Inputs!AN$8:AO$55,2,FALSE)","v":119329.94314204242},{"$f":"(VLOOKUP(A50,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":11932.994314204243},131262.93745624667,1095334.9437837461]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"VLOOKUP(A51,Inputs!V$8:W$55,2,FALSE)","v":10.089701729242979},{"$f":"(VLOOKUP(A51,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.5608536111111111},11.65055534035409,{"$f":"VLOOKUP(A51,Inputs!Y$8:Z$55,2,FALSE)","v":4.9065429548158201},{"$f":"VLOOKUP(A51,Inputs!AB$8:AC$55,2,FALSE)","v":7.0398406374501992},{"$f":"VLOOKUP($A51,Salaries!$A$24:$CU$71,94,FALSE)*E51","v":576562.57129495614},{"$f":"VLOOKUP($A51,Salaries!$A$24:$CU$71,99,FALSE)*F51","v":278770.35898367065},{"$f":"VLOOKUP($A51,Salaries!$A$24:$CU$71,99,FALSE)*G51","v":399975.89336573787},{"$f":"VLOOKUP(A51,Inputs!AN$8:AO$55,2,FALSE)","v":181775.84849483409},{"$f":"(VLOOKUP(A51,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":18177.584849483406},199953.43334431748,1455262.2569886823]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},{"$f":"VLOOKUP(A52,Inputs!V$8:W$55,2,FALSE)","v":1.977535634920635},{"$f":"(VLOOKUP(A52,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.29419444444444443},2.2717300793650796,{"$f":"VLOOKUP(A52,Inputs!Y$8:Z$55,2,FALSE)","v":1.5806078897840004},{"$f":"VLOOKUP(A52,Inputs!AB$8:AC$55,2,FALSE)","v":0.64516434262948208},{"$f":"VLOOKUP($A52,Salaries!$A$24:$CU$71,94,FALSE)*E52","v":104173.45794245228},{"$f":"VLOOKUP($A52,Salaries!$A$24:$CU$71,99,FALSE)*F52","v":83949.151385879217},{"$f":"VLOOKUP($A52,Salaries!$A$24:$CU$71,99,FALSE)*G52","v":34265.929847772095},{"$f":"VLOOKUP(A52,Inputs!AN$8:AO$55,2,FALSE)","v":34261.665783818571},{"$f":"(VLOOKUP(A52,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":3426.1665783818576},37687.832362200432,260076.371538304]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"VLOOKUP(A53,Inputs!V$8:W$55,2,FALSE)","v":6.7606292933455432},{"$f":"(VLOOKUP(A53,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":1.0862324999999999},7.8468617933455427,{"$f":"VLOOKUP(A53,Inputs!Y$8:Z$55,2,FALSE)","v":3.6568408417424276},{"$f":"VLOOKUP(A53,Inputs!AB$8:AC$55,2,FALSE)","v":3.9373572410358566},{"$f":"VLOOKUP($A53,Salaries!$A$24:$CU$71,94,FALSE)*E53","v":379020.6469394528},{"$f":"VLOOKUP($A53,Salaries!$A$24:$CU$71,99,FALSE)*F53","v":203165.64116860603},{"$f":"VLOOKUP($A53,Salaries!$A$24:$CU$71,99,FALSE)*G53","v":218750.48518757697},{"$f":"VLOOKUP(A53,Inputs!AN$8:AO$55,2,FALSE)","v":126501.82755422352},{"$f":"(VLOOKUP(A53,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":12650.182755422353},139152.01030964588,940088.78360528173]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"VLOOKUP(A54,Inputs!V$8:W$55,2,FALSE)","v":3.5877375534188034},{"$f":"(VLOOKUP(A54,Inputs!AQ$8:AR$55,2,FALSE)*0.1)/Inputs!D$180","v":0.46882944444444435},4.0565669978632481,{"$f":"VLOOKUP(A54,Inputs!Y$8:Z$55,2,FALSE)","v":1.9150721467269611},{"$f":"VLOOKUP(A54,Inputs!AB$8:AC$55,2,FALSE)","v":3.4499850597609556},{"$f":"VLOOKUP($A54,Salaries!$A$24:$CU$71,94,FALSE)*E54","v":198944.36583030078},{"$f":"VLOOKUP($A54,Salaries!$A$24:$CU$71,99,FALSE)*F54","v":107814.81286459672},{"$f":"VLOOKUP($A54,Salaries!$A$24:$CU$71,99,FALSE)*G54","v":194227.40508209876},{"$f":"VLOOKUP(A54,Inputs!AN$8:AO$55,2,FALSE)","v":54599.52775621567},{"$f":"(VLOOKUP(A54,Inputs!AQ$8:AR$55,2,FALSE)*0.1)*Inputs!D$221","v":5459.9527756215657},60059.480531837238,561046.06430883345]
[{"$f":"'School Reference Sheet'!A53","v":"9999999"},{"$f":"'School Reference Sheet'!B53","v":"State Total"},{"$f":"SUM(C7:C54)","v":650.55415576312578},{"$f":"SUM(D7:D54)","v":98.488481111111085},{"$f":"SUM(E7:E54)","v":749.04263687423679},{"$f":"SUM(F7:F54)","v":330.46886563142118},{"$f":"SUM(G7:G54)","v":441.72323517430289},{"$f":"SUM(H7:H54)","v":38132267.787590742},19267636.889807213,25857156.998579547,11469895.122448629,1146989.5122448627,12616884.63469349,95873946.310670972]

{"sheet":"O&M","index":21,"n_rows":361,"n_cols":37,"rows_kept":361,"cut":false,"hidden":false,"merged":[[3,26,4,34],[360,0,360,5],[0,0,0,3],[3,19,3,25],[4,19,4,25]]}
["O&M Worksheet (Model for Custodians and Maintenance Workers)"]
[]
[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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     Custodial Staffing Calculations",null,null,null,null,null,null,"     Maintenance Staffing Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Instructional Square Footage Only/Schools with ADM<=49 ADM = 0"]
[null,null,null,null,"Grades","Highest","School","O&M","District","O&M","Educational","Educational","Allowable",null,null,null,null,"District GF","School %","Factor","Factor","Factor","Factor","Prelim.","Secondary","Total","Factor","Factor","Factor","Factor","Prelim.","Adjust","Adjust","Adjust","Total","O & M","Include"]
["District ID","District Name","School ID","School Name","Served","Component","Model ADM","Model ADM","Model ADM","Model Tchrs","Actual GSF","Allowable GSF","Adjusted GSF","Model GSF","Year Built","Age","Classrooms","Op. Expend.","GF Op. Exp.","Teachers","ADM","Classrooms","Allow. GSF","FTE","FTE","FTE","Building","Allow. GSF","ADM","GF Op Exp.","FTE","Schl. Level","Bldg. Age","Small SD","MW FTE","Supplies","Flag"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!O6","v":"M"},{"$f":"'School Resources'!I6","v":175.274},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":175.274},{"$f":"VLOOKUP(A8,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.353428571428573},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":40779},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44891},{"$f":"L8*Inputs!D$219","v":51624.649999999994},{"$f":"IF(K8<=M8,K8,M8)","v":40779},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O8>0,Inputs!D$218-O8,\"\")","v":11},{"$f":"VLOOKUP(C8,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A8,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},{"$f":"H8/I8","v":4.6527975212546001E-2},{"$f":"J8/Inputs!D$177","v":1.257956043956044},{"$f":"H8/Inputs!D$178","v":0.53930461538461538},{"$f":"IF(AK8>0,Q8/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N8/Inputs!D$180","v":2.2654999999999998},{"$f":"(T8+U8+V8+W8)/4","v":1.3041517032967032},{"$f":"IF(AK8=0,0,IF(OR(F8=\"M\",F8=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H8<=Inputs!$D$104,0,IF(AND(H8>=Inputs!$D$104,X8+Y8<1),ROUNDUP(X8+Y8,0),X8+Y8))","v":1.8041517032967032},{"$f":"IF(AK8>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N8/Inputs!D$190)*Inputs!E$190","v":0.81557999999999997},{"$f":"(H8/Inputs!D$191)*Inputs!E$191","v":0.22785620000000004},{"$f":"((S8*R8)/Inputs!D$192)*Inputs!E$192","v":0.37176266628805071},{"$f":"(AA8+AB8+AC8+AD8)/4","v":0.62879971657201272},{"$f":"IF(AK8=0,0,IF(F8=\"E\",AE8*(Inputs!D$194-1),IF(F8=\"H\",AE8*(Inputs!D$196-1),AE8*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK8=0,0,IF(P8<Inputs!D$203,AE8*(Inputs!E$203-1),IF(P8>Inputs!D$204,AE8*(Inputs!E$204-1),AE8*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK8=0,0,IF(I8<Inputs!D$199,(AE8+AF8+AG8)*(Inputs!D$200-1),0))","v":0},{"$f":"AE8+AF8+AG8+AH8","v":0.62879971657201272},{"$f":"N8*Inputs!$D$221","v":26383.84418843051},{"$f":"'SFC Building Data'!M7","v":1}]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!O7","v":"E"},{"$f":"'School Resources'!I7","v":261.77099999999996},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":261.77099999999996},{"$f":"VLOOKUP(A9,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.632824999999997},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":31114},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37402},{"$f":"L9*Inputs!D$219","v":43012.299999999996},{"$f":"IF(K9<=M9,K9,M9)","v":31114},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1952},{"$f":"IF(O9>0,Inputs!D$218-O9,\"\")","v":61},{"$f":"VLOOKUP(C9,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A9,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},{"$f":"H9/I9","v":6.948934011526739E-2},{"$f":"J9/Inputs!D$177","v":1.5102173076923076},{"$f":"H9/Inputs!D$178","v":0.8054492307692307},{"$f":"IF(AK9>0,Q9/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N9/Inputs!D$180","v":1.7285555555555556},{"$f":"(T9+U9+V9+W9)/4","v":1.3572093696581196},{"$f":"IF(AK9=0,0,IF(OR(F9=\"M\",F9=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H9<=Inputs!$D$104,0,IF(AND(H9>=Inputs!$D$104,X9+Y9<1),ROUNDUP(X9+Y9,0),X9+Y9))","v":1.3572093696581196},{"$f":"IF(AK9>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N9/Inputs!D$190)*Inputs!E$190","v":0.62227999999999994},{"$f":"(H9/Inputs!D$191)*Inputs!E$191","v":0.3403023},{"$f":"((S9*R9)/Inputs!D$192)*Inputs!E$192","v":0.55522601707548913},{"$f":"(AA9+AB9+AC9+AD9)/4","v":0.65445207926887228},{"$f":"IF(AK9=0,0,IF(F9=\"E\",AE9*(Inputs!D$194-1),IF(F9=\"H\",AE9*(Inputs!D$196-1),AE9*(Inputs!D$195-1))))","v":-0.13089041585377442},{"$f":"IF(AK9=0,0,IF(P9<Inputs!D$203,AE9*(Inputs!E$203-1),IF(P9>Inputs!D$204,AE9*(Inputs!E$204-1),AE9*(Inputs!E$205-1))))","v":6.5445207926887281E-2},{"$f":"IF(AK9=0,0,IF(I9<Inputs!D$199,(AE9+AF9+AG9)*(Inputs!D$200-1),0))","v":0},{"$f":"AE9+AF9+AG9+AH9","v":0.58900687134198515},{"$f":"N9*Inputs!$D$221","v":20130.629198333136},{"$f":"'SFC Building Data'!M8","v":1}]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!O8","v":"E"},{"$f":"'School Resources'!I8","v":24.173333333333332},{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":24.173333333333332},{"$f":"VLOOKUP(A10,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.4533333333333331},{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":7443},{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":4776},{"$f":"L10*Inputs!D$219","v":5492.4},5492.4,{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O10>0,Inputs!D$218-O10,\"\")","v":51},{"$f":"VLOOKUP(C10,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A10,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},6.4170170940239012E-3,{"$f":"J10/Inputs!D$177","v":0.26564102564102565},{"$f":"H10/Inputs!D$178","v":7.4379487179487169E-2},{"$f":"IF(AK10>0,Q10/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N10/Inputs!D$180","v":0.30513333333333331},0.2189807692307692,{"$f":"IF(AK10=0,0,IF(OR(F10=\"M\",F10=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H10<=Inputs!$D$104,0,IF(AND(H10>=Inputs!$D$104,X10+Y10<1),ROUNDUP(X10+Y10,0),X10+Y10))","v":0},{"$f":"IF(AK10>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N10/Inputs!D$190)*Inputs!E$190","v":0.10984799999999999},{"$f":"(H10/Inputs!D$191)*Inputs!E$191","v":3.1425333333333333E-2},{"$f":"((S10*R10)/Inputs!D$192)*Inputs!E$192","v":5.1272538157797566E-2},0.32313646787278277,{"$f":"IF(AK10=0,0,IF(F10=\"E\",AE10*(Inputs!D$194-1),IF(F10=\"H\",AE10*(Inputs!D$196-1),AE10*(Inputs!D$195-1))))","v":-6.4627293574556544E-2},{"$f":"IF(AK10=0,0,IF(P10<Inputs!D$203,AE10*(Inputs!E$203-1),IF(P10>Inputs!D$204,AE10*(Inputs!E$204-1),AE10*(Inputs!E$205-1))))","v":3.2313646787278306E-2},{"$f":"IF(AK10=0,0,IF(I10<Inputs!D$199,(AE10+AF10+AG10)*(Inputs!D$200-1),0))","v":0},0.29082282108550456,{"$f":"N10*Inputs!$D$221","v":3553.5600632809956},{"$f":"'SFC Building Data'!M9","v":1}]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!O9","v":"E"},{"$f":"'School Resources'!I9","v":32.68},{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":32.68},{"$f":"VLOOKUP(A11,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":4.6685714285714282},{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":13051},{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":5707},{"$f":"L11*Inputs!D$219","v":6563.0499999999993},6563.0499999999993,{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1935},{"$f":"IF(O11>0,Inputs!D$218-O11,\"\")","v":78},{"$f":"VLOOKUP(C11,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":7},{"$f":"VLOOKUP(A11,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},8.6751841684790856E-3,{"$f":"J11/Inputs!D$177","v":0.35912087912087909},{"$f":"H11/Inputs!D$178","v":0.10055384615384615},{"$f":"IF(AK11>0,Q11/Inputs!D$179,0)","v":0.53846153846153844},{"$f":"N11/Inputs!D$180","v":0.36461388888888885},0.34068753815628811,{"$f":"IF(AK11=0,0,IF(OR(F11=\"M\",F11=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H11<=Inputs!$D$104,0,IF(AND(H11>=Inputs!$D$104,X11+Y11<1),ROUNDUP(X11+Y11,0),X11+Y11))","v":0},{"$f":"IF(AK11>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N11/Inputs!D$190)*Inputs!E$190","v":0.13126099999999999},{"$f":"(H11/Inputs!D$191)*Inputs!E$191","v":4.2484000000000001E-2},{"$f":"((S11*R11)/Inputs!D$192)*Inputs!E$192","v":6.9315494222152149E-2},0.33576512355553806,{"$f":"IF(AK11=0,0,IF(F11=\"E\",AE11*(Inputs!D$194-1),IF(F11=\"H\",AE11*(Inputs!D$196-1),AE11*(Inputs!D$195-1))))","v":-6.7153024711107595E-2},{"$f":"IF(AK11=0,0,IF(P11<Inputs!D$203,AE11*(Inputs!E$203-1),IF(P11>Inputs!D$204,AE11*(Inputs!E$204-1),AE11*(Inputs!E$205-1))))","v":3.3576512355553832E-2},{"$f":"IF(AK11=0,0,IF(I11<Inputs!D$199,(AE11+AF11+AG11)*(Inputs!D$200-1),0))","v":0},0.3021886111999843,{"$f":"N11*Inputs!$D$221","v":4246.2661811441876},{"$f":"'SFC Building Data'!M10","v":1}]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!O10","v":"E"},{"$f":"'School Resources'!I10","v":35.547333333333334},{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A12,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L12*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O12>0,Inputs!D$218-O12,\"\")","v":""},{"$f":"VLOOKUP(C12,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A12,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},0,{"$f":"J12/Inputs!D$177","v":0},{"$f":"H12/Inputs!D$178","v":0},{"$f":"IF(AK12>0,Q12/Inputs!D$179,0)","v":0},{"$f":"N12/Inputs!D$180","v":0},0,{"$f":"IF(AK12=0,0,IF(OR(F12=\"M\",F12=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H12<=Inputs!$D$104,0,IF(AND(H12>=Inputs!$D$104,X12+Y12<1),ROUNDUP(X12+Y12,0),X12+Y12))","v":0},{"$f":"IF(AK12>0,Inputs!E$189,0)","v":0},{"$f":"(N12/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H12/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S12*R12)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK12=0,0,IF(F12=\"E\",AE12*(Inputs!D$194-1),IF(F12=\"H\",AE12*(Inputs!D$196-1),AE12*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK12=0,0,IF(P12<Inputs!D$203,AE12*(Inputs!E$203-1),IF(P12>Inputs!D$204,AE12*(Inputs!E$204-1),AE12*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK12=0,0,IF(I12<Inputs!D$199,(AE12+AF12+AG12)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N12*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M11","v":0}]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!O11","v":"E"},{"$f":"'School Resources'!I11","v":309.38400000000001},{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":309.38400000000001},{"$f":"VLOOKUP(A13,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.203800000000001},{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":42124},{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":41691},{"$f":"L13*Inputs!D$219","v":47944.649999999994},42124,{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O13>0,Inputs!D$218-O13,\"\")","v":58},{"$f":"VLOOKUP(C13,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A13,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},8.2128616241760516E-2,{"$f":"J13/Inputs!D$177","v":1.7849076923076923},{"$f":"H13/Inputs!D$178","v":0.95195076923076927},{"$f":"IF(AK13>0,Q13/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N13/Inputs!D$180","v":2.3402222222222222},1.6731163247863248,{"$f":"IF(AK13=0,0,IF(OR(F13=\"M\",F13=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H13<=Inputs!$D$104,0,IF(AND(H13>=Inputs!$D$104,X13+Y13<1),ROUNDUP(X13+Y13,0),X13+Y13))","v":1.6731163247863248},{"$f":"IF(AK13>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N13/Inputs!D$190)*Inputs!E$190","v":0.8424799999999999},{"$f":"(H13/Inputs!D$191)*Inputs!E$191","v":0.40219919999999998},{"$f":"((S13*R13)/Inputs!D$192)*Inputs!E$192","v":0.65621495913177241},0.75022353978294309,{"$f":"IF(AK13=0,0,IF(F13=\"E\",AE13*(Inputs!D$194-1),IF(F13=\"H\",AE13*(Inputs!D$196-1),AE13*(Inputs!D$195-1))))","v":-0.15004470795658859},{"$f":"IF(AK13=0,0,IF(P13<Inputs!D$203,AE13*(Inputs!E$203-1),IF(P13>Inputs!D$204,AE13*(Inputs!E$204-1),AE13*(Inputs!E$205-1))))","v":7.5022353978294376E-2},{"$f":"IF(AK13=0,0,IF(I13<Inputs!D$199,(AE13+AF13+AG13)*(Inputs!D$200-1),0))","v":0},0.67520118580464894,{"$f":"N13*Inputs!$D$221","v":27254.053620575462},{"$f":"'SFC Building Data'!M12","v":1}]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!O12","v":"E"},{"$f":"'School Resources'!I12","v":381.96600000000001},{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":381.96600000000001},{"$f":"VLOOKUP(A14,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":28.647449999999999},{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":42960},{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53517},{"$f":"L14*Inputs!D$219","v":61544.549999999996},42960,{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O14>0,Inputs!D$218-O14,\"\")","v":35},{"$f":"VLOOKUP(C14,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A14,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},0.10139612595156923,{"$f":"J14/Inputs!D$177","v":2.2036500000000001},{"$f":"H14/Inputs!D$178","v":1.1752800000000001},{"$f":"IF(AK14>0,Q14/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N14/Inputs!D$180","v":2.3866666666666667},1.9606299358974359,{"$f":"IF(AK14=0,0,IF(OR(F14=\"M\",F14=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H14<=Inputs!$D$104,0,IF(AND(H14>=Inputs!$D$104,X14+Y14<1),ROUNDUP(X14+Y14,0),X14+Y14))","v":1.9606299358974359},{"$f":"IF(AK14>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N14/Inputs!D$190)*Inputs!E$190","v":0.85919999999999996},{"$f":"(H14/Inputs!D$191)*Inputs!E$191","v":0.49655580000000005},{"$f":"((S14*R14)/Inputs!D$192)*Inputs!E$192","v":0.81016407790876876},0.81647996947719215,{"$f":"IF(AK14=0,0,IF(F14=\"E\",AE14*(Inputs!D$194-1),IF(F14=\"H\",AE14*(Inputs!D$196-1),AE14*(Inputs!D$195-1))))","v":-0.16329599389543839},{"$f":"IF(AK14=0,0,IF(P14<Inputs!D$203,AE14*(Inputs!E$203-1),IF(P14>Inputs!D$204,AE14*(Inputs!E$204-1),AE14*(Inputs!E$205-1))))","v":8.1647996947719292E-2},{"$f":"IF(AK14=0,0,IF(I14<Inputs!D$199,(AE14+AF14+AG14)*(Inputs!D$200-1),0))","v":0},0.73483197252947308,{"$f":"N14*Inputs!$D$221","v":27794.942159812028},{"$f":"'SFC Building Data'!M13","v":1}]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},{"$f":"'School Resources'!O13","v":"E"},{"$f":"'School Resources'!I13","v":319.18899999999996},{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":319.18899999999996},{"$f":"VLOOKUP(A15,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.939174999999999},{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":57114},{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44218},{"$f":"L15*Inputs!D$219","v":50850.7},50850.7,{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1992},{"$f":"IF(O15>0,Inputs!D$218-O15,\"\")","v":21},{"$f":"VLOOKUP(C15,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A15,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},8.4731436950816114E-2,{"$f":"J15/Inputs!D$177","v":1.841475},{"$f":"H15/Inputs!D$178","v":0.98211999999999988},{"$f":"IF(AK15>0,Q15/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N15/Inputs!D$180","v":2.8250388888888889},1.8929277029914531,{"$f":"IF(AK15=0,0,IF(OR(F15=\"M\",F15=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H15<=Inputs!$D$104,0,IF(AND(H15>=Inputs!$D$104,X15+Y15<1),ROUNDUP(X15+Y15,0),X15+Y15))","v":1.8929277029914531},{"$f":"IF(AK15>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N15/Inputs!D$190)*Inputs!E$190","v":1.0170139999999999},{"$f":"(H15/Inputs!D$191)*Inputs!E$191","v":0.41494569999999992},{"$f":"((S15*R15)/Inputs!D$192)*Inputs!E$192","v":0.67701172843557278},0.80224285710889331,{"$f":"IF(AK15=0,0,IF(F15=\"E\",AE15*(Inputs!D$194-1),IF(F15=\"H\",AE15*(Inputs!D$196-1),AE15*(Inputs!D$195-1))))","v":-0.16044857142177862},{"$f":"IF(AK15=0,0,IF(P15<Inputs!D$203,AE15*(Inputs!E$203-1),IF(P15>Inputs!D$204,AE15*(Inputs!E$204-1),AE15*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK15=0,0,IF(I15<Inputs!D$199,(AE15+AF15+AG15)*(Inputs!D$200-1),0))","v":0},0.64179428568711472,{"$f":"N15*Inputs!$D$221","v":32900.19239492443},{"$f":"'SFC Building Data'!M14","v":1}]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!O14","v":"E"},{"$f":"'School Resources'!I14","v":321.685},{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":321.685},{"$f":"VLOOKUP(A16,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.126374999999999},{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52650},{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46539},{"$f":"L16*Inputs!D$219","v":53519.85},52650,{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1992},{"$f":"IF(O16>0,Inputs!D$218-O16,\"\")","v":21},{"$f":"VLOOKUP(C16,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A16,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},8.5394021396486983E-2,{"$f":"J16/Inputs!D$177","v":1.8558749999999999},{"$f":"H16/Inputs!D$178","v":0.98980000000000001},{"$f":"IF(AK16>0,Q16/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N16/Inputs!D$180","v":2.9249999999999998},1.9618995192307691,{"$f":"IF(AK16=0,0,IF(OR(F16=\"M\",F16=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H16<=Inputs!$D$104,0,IF(AND(H16>=Inputs!$D$104,X16+Y16<1),ROUNDUP(X16+Y16,0),X16+Y16))","v":1.9618995192307691},{"$f":"IF(AK16>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N16/Inputs!D$190)*Inputs!E$190","v":1.0529999999999999},{"$f":"(H16/Inputs!D$191)*Inputs!E$191","v":0.41819050000000002},{"$f":"((S16*R16)/Inputs!D$192)*Inputs!E$192","v":0.68230583717420479},0.81337408429355129,{"$f":"IF(AK16=0,0,IF(F16=\"E\",AE16*(Inputs!D$194-1),IF(F16=\"H\",AE16*(Inputs!D$196-1),AE16*(Inputs!D$195-1))))","v":-0.16267481685871021},{"$f":"IF(AK16=0,0,IF(P16<Inputs!D$203,AE16*(Inputs!E$203-1),IF(P16>Inputs!D$204,AE16*(Inputs!E$204-1),AE16*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK16=0,0,IF(I16<Inputs!D$199,(AE16+AF16+AG16)*(Inputs!D$200-1),0))","v":0},0.65069926743484108,{"$f":"N16*Inputs!$D$221","v":34064.332046417672},{"$f":"'SFC Building Data'!M15","v":1}]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},{"$f":"'School Resources'!O15","v":"M"},{"$f":"'School Resources'!I15","v":227.78899999999999},{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":227.78899999999999},{"$f":"VLOOKUP(A17,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.9499},{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":53347},{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53493},{"$f":"L17*Inputs!D$219","v":61516.95},53347,{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O17>0,Inputs!D$218-O17,\"\")","v":55},{"$f":"VLOOKUP(C17,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A17,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},6.0468528964310965E-2,{"$f":"J17/Inputs!D$177","v":1.3038384615384615},{"$f":"H17/Inputs!D$178","v":0.70088923076923071},{"$f":"IF(AK17>0,Q17/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N17/Inputs!D$180","v":2.9637222222222221},1.6651894017094016,{"$f":"IF(AK17=0,0,IF(OR(F17=\"M\",F17=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H17<=Inputs!$D$104,0,IF(AND(H17>=Inputs!$D$104,X17+Y17<1),ROUNDUP(X17+Y17,0),X17+Y17))","v":2.1651894017094016},{"$f":"IF(AK17>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N17/Inputs!D$190)*Inputs!E$190","v":1.06694},{"$f":"(H17/Inputs!D$191)*Inputs!E$191","v":0.29612569999999999},{"$f":"((S17*R17)/Inputs!D$192)*Inputs!E$192","v":0.48314893247765645},0.7365536581194142,{"$f":"IF(AK17=0,0,IF(F17=\"E\",AE17*(Inputs!D$194-1),IF(F17=\"H\",AE17*(Inputs!D$196-1),AE17*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK17=0,0,IF(P17<Inputs!D$203,AE17*(Inputs!E$203-1),IF(P17>Inputs!D$204,AE17*(Inputs!E$204-1),AE17*(Inputs!E$205-1))))","v":7.3655365811941487E-2},{"$f":"IF(AK17=0,0,IF(I17<Inputs!D$199,(AE17+AF17+AG17)*(Inputs!D$200-1),0))","v":0},0.81020902393135574,{"$f":"N17*Inputs!$D$221","v":34515.288161068253},{"$f":"'SFC Building Data'!M16","v":1}]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},{"$f":"'School Resources'!O16","v":"E"},{"$f":"'School Resources'!I16","v":74.188999999999993},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":74.188999999999993},{"$f":"VLOOKUP(A18,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":15694},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":11897},{"$f":"L18*Inputs!D$219","v":13681.55},{"$f":"IF(K18<=M18,K18,M18)","v":13681.55},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1925},{"$f":"IF(O18>0,Inputs!D$218-O18,\"\")","v":88},{"$f":"VLOOKUP(C18,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":6},{"$f":"VLOOKUP(A18,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},{"$f":"H18/I18","v":1.9694101538411713E-2},{"$f":"J18/Inputs!D$177","v":0.46153846153846156},{"$f":"H18/Inputs!D$178","v":0.22827384615384613},{"$f":"IF(AK18>0,Q18/Inputs!D$179,0)","v":0.46153846153846156},{"$f":"N18/Inputs!D$180","v":0.76008611111111102},{"$f":"(T18+U18+V18+W18)/4","v":0.47785922008547005},{"$f":"IF(AK18=0,0,IF(OR(F18=\"M\",F18=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H18<=Inputs!$D$104,0,IF(AND(H18>=Inputs!$D$104,X18+Y18<1),ROUNDUP(X18+Y18,0),X18+Y18))","v":1},{"$f":"IF(AK18>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N18/Inputs!D$190)*Inputs!E$190","v":0.27363099999999996},{"$f":"(H18/Inputs!D$191)*Inputs!E$191","v":9.6445699999999995E-2},{"$f":"((S18*R18)/Inputs!D$192)*Inputs!E$192","v":0.15735762548492183},{"$f":"(AA18+AB18+AC18+AD18)/4","v":0.40685858137123049},{"$f":"IF(AK18=0,0,IF(F18=\"E\",AE18*(Inputs!D$194-1),IF(F18=\"H\",AE18*(Inputs!D$196-1),AE18*(Inputs!D$195-1))))","v":-8.1371716274246081E-2},{"$f":"IF(AK18=0,0,IF(P18<Inputs!D$203,AE18*(Inputs!E$203-1),IF(P18>Inputs!D$204,AE18*(Inputs!E$204-1),AE18*(Inputs!E$205-1))))","v":4.0685858137123082E-2},{"$f":"IF(AK18=0,0,IF(I18<Inputs!D$199,(AE18+AF18+AG18)*(Inputs!D$200-1),0))","v":0},{"$f":"AE18+AF18+AG18+AH18","v":0.36617272323410754},{"$f":"N18*Inputs!$D$221","v":8851.9062129091308},{"$f":"'SFC Building Data'!M17","v":1}]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},{"$f":"'School Resources'!O17","v":"E"},{"$f":"'School Resources'!I17","v":1},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1},{"$f":"VLOOKUP(A19,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":924},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":924},{"$f":"L19*Inputs!D$219","v":1062.5999999999999},{"$f":"IF(K19<=M19,K19,M19)","v":924},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O19>0,Inputs!D$218-O19,\"\")","v":""},{"$f":"VLOOKUP(C19,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A19,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},{"$f":"H19/I19","v":2.654585118873649E-4},{"$f":"J19/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H19/Inputs!D$178","v":3.0769230769230769E-3},{"$f":"IF(AK19>0,Q19/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N19/Inputs!D$180","v":5.1333333333333335E-2},{"$f":"(T19+U19+V19+W19)/4","v":5.2064102564102571E-2},{"$f":"IF(AK19=0,0,IF(OR(F19=\"M\",F19=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H19<=Inputs!$D$104,0,IF(AND(H19>=Inputs!$D$104,X19+Y19<1),ROUNDUP(X19+Y19,0),X19+Y19))","v":0},{"$f":"IF(AK19>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N19/Inputs!D$190)*Inputs!E$190","v":1.848E-2},{"$f":"(H19/Inputs!D$191)*Inputs!E$191","v":1.3000000000000002E-3},{"$f":"((S19*R19)/Inputs!D$192)*Inputs!E$192","v":2.1210371549006163E-3},{"$f":"(AA19+AB19+AC19+AD19)/4","v":0.28047525928872519},{"$f":"IF(AK19=0,0,IF(F19=\"E\",AE19*(Inputs!D$194-1),IF(F19=\"H\",AE19*(Inputs!D$196-1),AE19*(Inputs!D$195-1))))","v":-5.6095051857745028E-2},{"$f":"IF(AK19=0,0,IF(P19<Inputs!D$203,AE19*(Inputs!E$203-1),IF(P19>Inputs!D$204,AE19*(Inputs!E$204-1),AE19*(Inputs!E$205-1))))","v":2.8047525928872545E-2},{"$f":"IF(AK19=0,0,IF(I19<Inputs!D$199,(AE19+AF19+AG19)*(Inputs!D$200-1),0))","v":0},{"$f":"AE19+AF19+AG19+AH19","v":0.25242773335985269},{"$f":"N19*Inputs!$D$221","v":597.82417494567767},{"$f":"'SFC Building Data'!M18","v":1}]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!O18","v":"M"},{"$f":"'School Resources'!I18","v":788.34099999999989},{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":788.34099999999989},{"$f":"VLOOKUP(A20,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":50.315758571428574},{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":110951},{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":111824},{"$f":"L20*Inputs!D$219","v":128597.59999999999},110951,{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O20>0,Inputs!D$218-O20,\"\")","v":35},{"$f":"VLOOKUP(C20,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":58},{"$f":"VLOOKUP(A20,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},0.20927182871979713,{"$f":"J20/Inputs!D$177","v":3.8704429670329672},{"$f":"H20/Inputs!D$178","v":2.4256646153846151},{"$f":"IF(AK20>0,Q20/Inputs!D$179,0)","v":4.4615384615384617},{"$f":"N20/Inputs!D$180","v":6.1639444444444447},4.2303976221001225,{"$f":"IF(AK20=0,0,IF(OR(F20=\"M\",F20=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H20<=Inputs!$D$104,0,IF(AND(H20>=Inputs!$D$104,X20+Y20<1),ROUNDUP(X20+Y20,0),X20+Y20))","v":4.7303976221001225},{"$f":"IF(AK20>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N20/Inputs!D$190)*Inputs!E$190","v":2.21902},{"$f":"(H20/Inputs!D$191)*Inputs!E$191","v":1.0248432999999999},{"$f":"((S20*R20)/Inputs!D$192)*Inputs!E$192","v":1.6721005517315068},1.5039909629328767,{"$f":"IF(AK20=0,0,IF(F20=\"E\",AE20*(Inputs!D$194-1),IF(F20=\"H\",AE20*(Inputs!D$196-1),AE20*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK20=0,0,IF(P20<Inputs!D$203,AE20*(Inputs!E$203-1),IF(P20>Inputs!D$204,AE20*(Inputs!E$204-1),AE20*(Inputs!E$205-1))))","v":0.15039909629328779},{"$f":"IF(AK20=0,0,IF(I20<Inputs!D$199,(AE20+AF20+AG20)*(Inputs!D$200-1),0))","v":0},1.6543900592261644,{"$f":"N20*Inputs!$D$221","v":71784.837699564814},{"$f":"'SFC Building Data'!M19","v":1}]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},{"$f":"'School Resources'!O19","v":"M"},{"$f":"'School Resources'!I19","v":16.358333333333334},{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A21,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L21*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O21>0,Inputs!D$218-O21,\"\")","v":""},{"$f":"VLOOKUP(C21,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A21,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},0,{"$f":"J21/Inputs!D$177","v":0},{"$f":"H21/Inputs!D$178","v":0},{"$f":"IF(AK21>0,Q21/Inputs!D$179,0)","v":0},{"$f":"N21/Inputs!D$180","v":0},0,{"$f":"IF(AK21=0,0,IF(OR(F21=\"M\",F21=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H21<=Inputs!$D$104,0,IF(AND(H21>=Inputs!$D$104,X21+Y21<1),ROUNDUP(X21+Y21,0),X21+Y21))","v":0},{"$f":"IF(AK21>0,Inputs!E$189,0)","v":0},{"$f":"(N21/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H21/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S21*R21)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK21=0,0,IF(F21=\"E\",AE21*(Inputs!D$194-1),IF(F21=\"H\",AE21*(Inputs!D$196-1),AE21*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK21=0,0,IF(P21<Inputs!D$203,AE21*(Inputs!E$203-1),IF(P21>Inputs!D$204,AE21*(Inputs!E$204-1),AE21*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK21=0,0,IF(I21<Inputs!D$199,(AE21+AF21+AG21)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N21*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M20","v":0}]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},{"$f":"'School Resources'!O20","v":"H"},{"$f":"'School Resources'!I20","v":720.68799999999999},{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":720.68799999999999},{"$f":"VLOOKUP(A22,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":46.459992380952379},{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":209006},{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":135479},{"$f":"L22*Inputs!D$219","v":155800.84999999998},155800.84999999998,{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O22>0,Inputs!D$218-O22,\"\")","v":54},{"$f":"VLOOKUP(C22,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":64},{"$f":"VLOOKUP(A22,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},0.19131276401508124,{"$f":"J22/Inputs!D$177","v":3.5738455677655674},{"$f":"H22/Inputs!D$178","v":2.2175015384615384},{"$f":"IF(AK22>0,Q22/Inputs!D$179,0)","v":4.9230769230769234},{"$f":"N22/Inputs!D$180","v":8.6556027777777764},4.8425067017704517,{"$f":"IF(AK22=0,0,IF(OR(F22=\"M\",F22=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H22<=Inputs!$D$104,0,IF(AND(H22>=Inputs!$D$104,X22+Y22<1),ROUNDUP(X22+Y22,0),X22+Y22))","v":5.3425067017704517},{"$f":"IF(AK22>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N22/Inputs!D$190)*Inputs!E$190","v":3.1160169999999998},{"$f":"(H22/Inputs!D$191)*Inputs!E$191","v":0.93689440000000002},{"$f":"((S22*R22)/Inputs!D$192)*Inputs!E$192","v":1.5286060250910154},1.6703793562727538,{"$f":"IF(AK22=0,0,IF(F22=\"E\",AE22*(Inputs!D$194-1),IF(F22=\"H\",AE22*(Inputs!D$196-1),AE22*(Inputs!D$195-1))))","v":1.6703793562727538},{"$f":"IF(AK22=0,0,IF(P22<Inputs!D$203,AE22*(Inputs!E$203-1),IF(P22>Inputs!D$204,AE22*(Inputs!E$204-1),AE22*(Inputs!E$205-1))))","v":0.16703793562727554},{"$f":"IF(AK22=0,0,IF(I22<Inputs!D$199,(AE22+AF22+AG22)*(Inputs!D$200-1),0))","v":0},3.5077966481727829,{"$f":"N22*Inputs!$D$221","v":100802.50498602302},{"$f":"'SFC Building Data'!M21","v":1}]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},{"$f":"'School Resources'!O21","v":"H"},{"$f":"'School Resources'!I21","v":35.718999999999994},{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":87.624666666666656},{"$f":"VLOOKUP(A23,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.517809523809523},{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54969},{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":31318},{"$f":"L23*Inputs!D$219","v":36015.699999999997},36015.699999999997,{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O23>0,Inputs!D$218-O23,\"\")","v":30},{"$f":"VLOOKUP(C23,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A23,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},2.326071361795972E-2,{"$f":"J23/Inputs!D$177","v":0.96290842490842488},{"$f":"H23/Inputs!D$178","v":0.26961435897435893},{"$f":"IF(AK23>0,Q23/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N23/Inputs!D$180","v":2.0008722222222222},1.1545025976800978,{"$f":"IF(AK23=0,0,IF(OR(F23=\"M\",F23=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H23<=Inputs!$D$104,0,IF(AND(H23>=Inputs!$D$104,X23+Y23<1),ROUNDUP(X23+Y23,0),X23+Y23))","v":1.6545025976800978},{"$f":"IF(AK23>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N23/Inputs!D$190)*Inputs!E$190","v":0.7203139999999999},{"$f":"(H23/Inputs!D$191)*Inputs!E$191","v":0.11391206666666666},{"$f":"((S23*R23)/Inputs!D$192)*Inputs!E$192","v":0.18585517368578153},0.53002031008811201,{"$f":"IF(AK23=0,0,IF(F23=\"E\",AE23*(Inputs!D$194-1),IF(F23=\"H\",AE23*(Inputs!D$196-1),AE23*(Inputs!D$195-1))))","v":0.53002031008811201},{"$f":"IF(AK23=0,0,IF(P23<Inputs!D$203,AE23*(Inputs!E$203-1),IF(P23>Inputs!D$204,AE23*(Inputs!E$204-1),AE23*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK23=0,0,IF(I23<Inputs!D$199,(AE23+AF23+AG23)*(Inputs!D$200-1),0))","v":0},1.060040620176224,{"$f":"N23*Inputs!$D$221","v":23302.008806916714},{"$f":"'SFC Building Data'!M22","v":1}]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},{"$f":"'School Resources'!O22","v":"H"},{"$f":"'School Resources'!I22","v":41.313000000000002},{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":41.313000000000002},{"$f":"VLOOKUP(A24,'Base Sheet'!A$10:C$57,3,FALSE)","v":3767.0669999999996},{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.9018571428571436},{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":33578},{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":14171},{"$f":"L24*Inputs!D$219","v":16296.65},16296.65,{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1964},{"$f":"IF(O24>0,Inputs!D$218-O24,\"\")","v":49},{"$f":"VLOOKUP(C24,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":13},{"$f":"VLOOKUP(A24,Inputs!AJ$6:AL$54,3,FALSE)","v":33292037.800000001},1.0966887501602707E-2,{"$f":"J24/Inputs!D$177","v":0.45398901098901107},{"$f":"H24/Inputs!D$178","v":0.12711692307692307},{"$f":"IF(AK24>0,Q24/Inputs!D$179,0)","v":1},{"$f":"N24/Inputs!D$180","v":0.90536944444444445},0.62161884462759465,{"$f":"IF(AK24=0,0,IF(OR(F24=\"M\",F24=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H24<=Inputs!$D$104,0,IF(AND(H24>=Inputs!$D$104,X24+Y24<1),ROUNDUP(X24+Y24,0),X24+Y24))","v":0},{"$f":"IF(AK24>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N24/Inputs!D$190)*Inputs!E$190","v":0.32593299999999997},{"$f":"(H24/Inputs!D$191)*Inputs!E$191","v":5.3706900000000002E-2},{"$f":"((S24*R24)/Inputs!D$192)*Inputs!E$192","v":8.7626407980409174E-2},0.39181657699510231,{"$f":"IF(AK24=0,0,IF(F24=\"E\",AE24*(Inputs!D$194-1),IF(F24=\"H\",AE24*(Inputs!D$196-1),AE24*(Inputs!D$195-1))))","v":0.39181657699510231},{"$f":"IF(AK24=0,0,IF(P24<Inputs!D$203,AE24*(Inputs!E$203-1),IF(P24>Inputs!D$204,AE24*(Inputs!E$204-1),AE24*(Inputs!E$205-1))))","v":3.9181657699510264E-2},{"$f":"IF(AK24=0,0,IF(I24<Inputs!D$199,(AE24+AF24+AG24)*(Inputs!D$200-1),0))","v":0},0.82281481168971493,{"$f":"N24*Inputs!$D$221","v":10543.865087260257},{"$f":"'SFC Building Data'!M23","v":1}]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!O23","v":"E"},{"$f":"'School Resources'!I23","v":102.629},{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A25,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L25*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O25>0,Inputs!D$218-O25,\"\")","v":""},{"$f":"VLOOKUP(C25,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A25,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0,{"$f":"J25/Inputs!D$177","v":0},{"$f":"H25/Inputs!D$178","v":0},{"$f":"IF(AK25>0,Q25/Inputs!D$179,0)","v":0},{"$f":"N25/Inputs!D$180","v":0},0,{"$f":"IF(AK25=0,0,IF(OR(F25=\"M\",F25=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H25<=Inputs!$D$104,0,IF(AND(H25>=Inputs!$D$104,X25+Y25<1),ROUNDUP(X25+Y25,0),X25+Y25))","v":0},{"$f":"IF(AK25>0,Inputs!E$189,0)","v":0},{"$f":"(N25/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H25/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S25*R25)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK25=0,0,IF(F25=\"E\",AE25*(Inputs!D$194-1),IF(F25=\"H\",AE25*(Inputs!D$196-1),AE25*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK25=0,0,IF(P25<Inputs!D$203,AE25*(Inputs!E$203-1),IF(P25>Inputs!D$204,AE25*(Inputs!E$204-1),AE25*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK25=0,0,IF(I25<Inputs!D$199,(AE25+AF25+AG25)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N25*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M24","v":0}]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!O24","v":"E"},{"$f":"'School Resources'!I24","v":315.44100000000003},{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":315.44100000000003},{"$f":"VLOOKUP(A26,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.658075000000004},{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39769},{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42138},{"$f":"L26*Inputs!D$219","v":48458.7},39769,{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2005},{"$f":"IF(O26>0,Inputs!D$218-O26,\"\")","v":8},{"$f":"VLOOKUP(C26,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A26,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0.32173193170459724,{"$f":"J26/Inputs!D$177","v":1.8198519230769235},{"$f":"H26/Inputs!D$178","v":0.97058769230769237},{"$f":"IF(AK26>0,Q26/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N26/Inputs!D$180","v":2.2093888888888888},1.6153417414529914,{"$f":"IF(AK26=0,0,IF(OR(F26=\"M\",F26=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H26<=Inputs!$D$104,0,IF(AND(H26>=Inputs!$D$104,X26+Y26<1),ROUNDUP(X26+Y26,0),X26+Y26))","v":1.6153417414529914},{"$f":"IF(AK26>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N26/Inputs!D$190)*Inputs!E$190","v":0.79538000000000009},{"$f":"(H26/Inputs!D$191)*Inputs!E$191","v":0.41007330000000003},{"$f":"((S26*R26)/Inputs!D$192)*Inputs!E$192","v":0.61450035653004764},0.72998841413251203,{"$f":"IF(AK26=0,0,IF(F26=\"E\",AE26*(Inputs!D$194-1),IF(F26=\"H\",AE26*(Inputs!D$196-1),AE26*(Inputs!D$195-1))))","v":-0.14599768282650238},{"$f":"IF(AK26=0,0,IF(P26<Inputs!D$203,AE26*(Inputs!E$203-1),IF(P26>Inputs!D$204,AE26*(Inputs!E$204-1),AE26*(Inputs!E$205-1))))","v":-3.6499420706625631E-2},{"$f":"IF(AK26=0,0,IF(I26<Inputs!D$199,(AE26+AF26+AG26)*(Inputs!D$200-1),0))","v":5.4749131059938456E-2},0.60224044165932256,{"$f":"N26*Inputs!$D$221","v":25730.378369496382},{"$f":"'SFC Building Data'!M25","v":1}]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!O25","v":"M"},{"$f":"'School Resources'!I25","v":54.748999999999995},{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A27,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L27*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O27>0,Inputs!D$218-O27,\"\")","v":""},{"$f":"VLOOKUP(C27,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A27,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0,{"$f":"J27/Inputs!D$177","v":0},{"$f":"H27/Inputs!D$178","v":0},{"$f":"IF(AK27>0,Q27/Inputs!D$179,0)","v":0},{"$f":"N27/Inputs!D$180","v":0},0,{"$f":"IF(AK27=0,0,IF(OR(F27=\"M\",F27=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H27<=Inputs!$D$104,0,IF(AND(H27>=Inputs!$D$104,X27+Y27<1),ROUNDUP(X27+Y27,0),X27+Y27))","v":0},{"$f":"IF(AK27>0,Inputs!E$189,0)","v":0},{"$f":"(N27/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H27/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S27*R27)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK27=0,0,IF(F27=\"E\",AE27*(Inputs!D$194-1),IF(F27=\"H\",AE27*(Inputs!D$196-1),AE27*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK27=0,0,IF(P27<Inputs!D$203,AE27*(Inputs!E$203-1),IF(P27>Inputs!D$204,AE27*(Inputs!E$204-1),AE27*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK27=0,0,IF(I27<Inputs!D$199,(AE27+AF27+AG27)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N27*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M26","v":0}]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!O26","v":"M"},{"$f":"'School Resources'!I26","v":160.85599999999999},{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A28,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L28*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O28>0,Inputs!D$218-O28,\"\")","v":""},{"$f":"VLOOKUP(C28,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A28,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0,{"$f":"J28/Inputs!D$177","v":0},{"$f":"H28/Inputs!D$178","v":0},{"$f":"IF(AK28>0,Q28/Inputs!D$179,0)","v":0},{"$f":"N28/Inputs!D$180","v":0},0,{"$f":"IF(AK28=0,0,IF(OR(F28=\"M\",F28=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H28<=Inputs!$D$104,0,IF(AND(H28>=Inputs!$D$104,X28+Y28<1),ROUNDUP(X28+Y28,0),X28+Y28))","v":0},{"$f":"IF(AK28>0,Inputs!E$189,0)","v":0},{"$f":"(N28/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H28/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S28*R28)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK28=0,0,IF(F28=\"E\",AE28*(Inputs!D$194-1),IF(F28=\"H\",AE28*(Inputs!D$196-1),AE28*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK28=0,0,IF(P28<Inputs!D$203,AE28*(Inputs!E$203-1),IF(P28>Inputs!D$204,AE28*(Inputs!E$204-1),AE28*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK28=0,0,IF(I28<Inputs!D$199,(AE28+AF28+AG28)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N28*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M27","v":0}]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!O27","v":"H"},{"$f":"'School Resources'!I27","v":82.709666666666664},{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":240.08766666666665},{"$f":"VLOOKUP(A29,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.697175000000001},{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":89803},{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70130},{"$f":"L29*Inputs!D$219","v":80649.5},80649.5,{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O29>0,Inputs!D$218-O29,\"\")","v":26},{"$f":"VLOOKUP(C29,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":35},{"$f":"VLOOKUP(A29,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0.24487580490524724,{"$f":"J29/Inputs!D$177","v":1.9767057692307692},{"$f":"H29/Inputs!D$178","v":0.73873128205128202},{"$f":"IF(AK29>0,Q29/Inputs!D$179,0)","v":2.6923076923076925},{"$f":"N29/Inputs!D$180","v":4.4805277777777777},2.4720681303418806,{"$f":"IF(AK29=0,0,IF(OR(F29=\"M\",F29=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H29<=Inputs!$D$104,0,IF(AND(H29>=Inputs!$D$104,X29+Y29<1),ROUNDUP(X29+Y29,0),X29+Y29))","v":2.9720681303418806},{"$f":"IF(AK29>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N29/Inputs!D$190)*Inputs!E$190","v":1.6129899999999999},{"$f":"(H29/Inputs!D$191)*Inputs!E$191","v":0.31211396666666663},{"$f":"((S29*R29)/Inputs!D$192)*Inputs!E$192","v":0.46770697773952613},0.87320273610154819,{"$f":"IF(AK29=0,0,IF(F29=\"E\",AE29*(Inputs!D$194-1),IF(F29=\"H\",AE29*(Inputs!D$196-1),AE29*(Inputs!D$195-1))))","v":0.87320273610154819},{"$f":"IF(AK29=0,0,IF(P29<Inputs!D$203,AE29*(Inputs!E$203-1),IF(P29>Inputs!D$204,AE29*(Inputs!E$204-1),AE29*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK29=0,0,IF(I29<Inputs!D$199,(AE29+AF29+AG29)*(Inputs!D$200-1),0))","v":0.17464054722030981},1.9210460194234062,{"$f":"N29*Inputs!$D$221","v":52179.892637750469},{"$f":"'SFC Building Data'!M28","v":1}]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},{"$f":"'School Resources'!O28","v":"H"},{"$f":"'School Resources'!I28","v":264.06200000000001},{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":424.91800000000001},{"$f":"VLOOKUP(A30,'Base Sheet'!A$10:C$57,3,FALSE)","v":980.44666666666672},{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.164601904761909},{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":78737},{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":95146},{"$f":"L30*Inputs!D$219","v":109417.9},78737,{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O30>0,Inputs!D$218-O30,\"\")","v":3},{"$f":"VLOOKUP(C30,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A30,Inputs!AJ$6:AL$54,3,FALSE)","v":7958234.4800000023},0.43339226339015552,{"$f":"J30/Inputs!D$177","v":2.0895847619047623},{"$f":"H30/Inputs!D$178","v":1.3074399999999999},{"$f":"IF(AK30>0,Q30/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N30/Inputs!D$180","v":4.3742777777777775},2.3082102503052502,{"$f":"IF(AK30=0,0,IF(OR(F30=\"M\",F30=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H30<=Inputs!$D$104,0,IF(AND(H30>=Inputs!$D$104,X30+Y30<1),ROUNDUP(X30+Y30,0),X30+Y30))","v":2.8082102503052502},{"$f":"IF(AK30>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N30/Inputs!D$190)*Inputs!E$190","v":1.5747399999999998},{"$f":"(H30/Inputs!D$191)*Inputs!E$191","v":0.55239340000000003},{"$f":"((S30*R30)/Inputs!D$192)*Inputs!E$192","v":0.82776894093042674},1.0137255852326068,{"$f":"IF(AK30=0,0,IF(F30=\"E\",AE30*(Inputs!D$194-1),IF(F30=\"H\",AE30*(Inputs!D$196-1),AE30*(Inputs!D$195-1))))","v":1.0137255852326068},{"$f":"IF(AK30=0,0,IF(P30<Inputs!D$203,AE30*(Inputs!E$203-1),IF(P30>Inputs!D$204,AE30*(Inputs!E$204-1),AE30*(Inputs!E$205-1))))","v":-5.0686279261630385E-2},{"$f":"IF(AK30=0,0,IF(I30<Inputs!D$199,(AE30+AF30+AG30)*(Inputs!D$200-1),0))","v":0.19767648912035848},2.1744413803239415,{"$f":"N30*Inputs!$D$221","v":50942.513054867777},{"$f":"'SFC Building Data'!M29","v":1}]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!O29","v":"E"},{"$f":"'School Resources'!I29","v":337.726},{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":337.726},{"$f":"VLOOKUP(A31,'Base Sheet'!A$10:C$57,3,FALSE)","v":698.81799999999998},{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.329450000000001},{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":57937},{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47367},{"$f":"L31*Inputs!D$219","v":54472.049999999996},54472.049999999996,{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1942},{"$f":"IF(O31>0,Inputs!D$218-O31,\"\")","v":71},{"$f":"VLOOKUP(C31,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A31,Inputs!AJ$6:AL$54,3,FALSE)","v":6269762.6000000015},0.48328177007461171,{"$f":"J31/Inputs!D$177","v":1.948419230769231},{"$f":"H31/Inputs!D$178","v":1.0391569230769231},{"$f":"IF(AK31>0,Q31/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N31/Inputs!D$180","v":3.0262249999999997},1.9842195192307694,{"$f":"IF(AK31=0,0,IF(OR(F31=\"M\",F31=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H31<=Inputs!$D$104,0,IF(AND(H31>=Inputs!$D$104,X31+Y31<1),ROUNDUP(X31+Y31,0),X31+Y31))","v":1.9842195192307694},{"$f":"IF(AK31>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N31/Inputs!D$190)*Inputs!E$190","v":1.0894409999999999},{"$f":"(H31/Inputs!D$191)*Inputs!E$191","v":0.43904380000000004},{"$f":"((S31*R31)/Inputs!D$192)*Inputs!E$192","v":0.727214872146144},0.8389249180365359,{"$f":"IF(AK31=0,0,IF(F31=\"E\",AE31*(Inputs!D$194-1),IF(F31=\"H\",AE31*(Inputs!D$196-1),AE31*(Inputs!D$195-1))))","v":-0.16778498360730715},{"$f":"IF(AK31=0,0,IF(P31<Inputs!D$203,AE31*(Inputs!E$203-1),IF(P31>Inputs!D$204,AE31*(Inputs!E$204-1),AE31*(Inputs!E$205-1))))","v":8.3892491803653671E-2},{"$f":"IF(AK31=0,0,IF(I31<Inputs!D$199,(AE31+AF31+AG31)*(Inputs!D$200-1),0))","v":7.5503242623288308E-2},0.83053566885617081,{"$f":"N31*Inputs!$D$221","v":35243.190853733438},{"$f":"'SFC Building Data'!M30","v":1}]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!O30","v":"M"},{"$f":"'School Resources'!I30","v":156.018},{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":156.018},{"$f":"VLOOKUP(A32,'Base Sheet'!A$10:C$57,3,FALSE)","v":698.81799999999998},{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.8811400000000003},{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":63647},{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46338},{"$f":"L32*Inputs!D$219","v":53288.7},53288.7,{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1991},{"$f":"IF(O32>0,Inputs!D$218-O32,\"\")","v":22},{"$f":"VLOOKUP(C32,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A32,Inputs!AJ$6:AL$54,3,FALSE)","v":6269762.6000000015},0.22325984734222645,{"$f":"J32/Inputs!D$177","v":0.76008769230769235},{"$f":"H32/Inputs!D$178","v":0.48005538461538461},{"$f":"IF(AK32>0,Q32/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N32/Inputs!D$180","v":2.9604833333333334},1.4732335256410256,{"$f":"IF(AK32=0,0,IF(OR(F32=\"M\",F32=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H32<=Inputs!$D$104,0,IF(AND(H32>=Inputs!$D$104,X32+Y32<1),ROUNDUP(X32+Y32,0),X32+Y32))","v":1.9732335256410256},{"$f":"IF(AK32>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N32/Inputs!D$190)*Inputs!E$190","v":1.065774},{"$f":"(H32/Inputs!D$191)*Inputs!E$191","v":0.20282339999999999},{"$f":"((S32*R32)/Inputs!D$192)*Inputs!E$192","v":0.33594869782752024},0.67613652445687999,{"$f":"IF(AK32=0,0,IF(F32=\"E\",AE32*(Inputs!D$194-1),IF(F32=\"H\",AE32*(Inputs!D$196-1),AE32*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK32=0,0,IF(P32<Inputs!D$203,AE32*(Inputs!E$203-1),IF(P32>Inputs!D$204,AE32*(Inputs!E$204-1),AE32*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK32=0,0,IF(I32<Inputs!D$199,(AE32+AF32+AG32)*(Inputs!D$200-1),0))","v":6.7613652445688066E-2},0.74375017690256806,{"$f":"N32*Inputs!$D$221","v":34477.568302410968},{"$f":"'SFC Building Data'!M31","v":1}]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!O31","v":"H"},{"$f":"'School Resources'!I31","v":205.07399999999998},{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":205.07399999999998},{"$f":"VLOOKUP(A33,'Base Sheet'!A$10:C$57,3,FALSE)","v":698.81799999999998},{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.425229523809524},{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":110358},{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":63912},{"$f":"L33*Inputs!D$219","v":73498.799999999988},73498.799999999988,{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O33>0,Inputs!D$218-O33,\"\")","v":51},{"$f":"VLOOKUP(C33,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A33,Inputs!AJ$6:AL$54,3,FALSE)","v":6269762.6000000015},0.29345838258316181,{"$f":"J33/Inputs!D$177","v":1.0327099633699635},{"$f":"H33/Inputs!D$178","v":0.63099692307692301},{"$f":"IF(AK33>0,Q33/Inputs!D$179,0)","v":2},{"$f":"N33/Inputs!D$180","v":4.0832666666666659},1.936743388278388,{"$f":"IF(AK33=0,0,IF(OR(F33=\"M\",F33=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H33<=Inputs!$D$104,0,IF(AND(H33>=Inputs!$D$104,X33+Y33<1),ROUNDUP(X33+Y33,0),X33+Y33))","v":2.436743388278388},{"$f":"IF(AK33>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N33/Inputs!D$190)*Inputs!E$190","v":1.4699759999999997},{"$f":"(H33/Inputs!D$191)*Inputs!E$191","v":0.26659620000000001},{"$f":"((S33*R33)/Inputs!D$192)*Inputs!E$192","v":0.44157945402633592},0.81953791350658389,{"$f":"IF(AK33=0,0,IF(F33=\"E\",AE33*(Inputs!D$194-1),IF(F33=\"H\",AE33*(Inputs!D$196-1),AE33*(Inputs!D$195-1))))","v":0.81953791350658389},{"$f":"IF(AK33=0,0,IF(P33<Inputs!D$203,AE33*(Inputs!E$203-1),IF(P33>Inputs!D$204,AE33*(Inputs!E$204-1),AE33*(Inputs!E$205-1))))","v":8.1953791350658459E-2},{"$f":"IF(AK33=0,0,IF(I33<Inputs!D$199,(AE33+AF33+AG33)*(Inputs!D$200-1),0))","v":0.1721029618363828},1.893132580200209,{"$f":"N33*Inputs!$D$221","v":47553.419339282867},{"$f":"'SFC Building Data'!M32","v":1}]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!O32","v":"E"},{"$f":"'School Resources'!I32","v":216.74299999999999},{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":216.74299999999999},{"$f":"VLOOKUP(A34,'Base Sheet'!A$10:C$57,3,FALSE)","v":522.6},{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.255724999999998},{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":42046},{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33617},{"$f":"L34*Inputs!D$219","v":38659.549999999996},38659.549999999996,{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O34>0,Inputs!D$218-O34,\"\")","v":6},{"$f":"VLOOKUP(C34,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A34,Inputs!AJ$6:AL$54,3,FALSE)","v":5184454.41},0.41473976272483731,{"$f":"J34/Inputs!D$177","v":1.2504403846153844},{"$f":"H34/Inputs!D$178","v":0.66690153846153843},{"$f":"IF(AK34>0,Q34/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N34/Inputs!D$180","v":2.1477527777777774},1.3624275213675212,{"$f":"IF(AK34=0,0,IF(OR(F34=\"M\",F34=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H34<=Inputs!$D$104,0,IF(AND(H34>=Inputs!$D$104,X34+Y34<1),ROUNDUP(X34+Y34,0),X34+Y34))","v":1.3624275213675212},{"$f":"IF(AK34>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N34/Inputs!D$190)*Inputs!E$190","v":0.77319099999999985},{"$f":"(H34/Inputs!D$191)*Inputs!E$191","v":0.28176590000000001},{"$f":"((S34*R34)/Inputs!D$192)*Inputs!E$192","v":0.51604785404667275},0.66775118851166815,{"$f":"IF(AK34=0,0,IF(F34=\"E\",AE34*(Inputs!D$194-1),IF(F34=\"H\",AE34*(Inputs!D$196-1),AE34*(Inputs!D$195-1))))","v":-0.1335502377023336},{"$f":"IF(AK34=0,0,IF(P34<Inputs!D$203,AE34*(Inputs!E$203-1),IF(P34>Inputs!D$204,AE34*(Inputs!E$204-1),AE34*(Inputs!E$205-1))))","v":-3.3387559425583434E-2},{"$f":"IF(AK34=0,0,IF(I34<Inputs!D$199,(AE34+AF34+AG34)*(Inputs!D$200-1),0))","v":5.0081339138375161E-2},0.55089473052212634,{"$f":"N34*Inputs!$D$221","v":25012.56881225235},{"$f":"'SFC Building Data'!M33","v":1}]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!O33","v":"M"},{"$f":"'School Resources'!I33","v":126.857},{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":126.857},{"$f":"VLOOKUP(A35,'Base Sheet'!A$10:C$57,3,FALSE)","v":522.6},{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.034276666666667},{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":45484},{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":38184},{"$f":"L35*Inputs!D$219","v":43911.6},43911.6,{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O35>0,Inputs!D$218-O35,\"\")","v":32},{"$f":"VLOOKUP(C35,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":8},{"$f":"VLOOKUP(A35,Inputs!AJ$6:AL$54,3,FALSE)","v":5184454.41},0.24274205893608877,{"$f":"J35/Inputs!D$177","v":0.61802128205128204},{"$f":"H35/Inputs!D$178","v":0.39032923076923076},{"$f":"IF(AK35>0,Q35/Inputs!D$179,0)","v":0.61538461538461542},{"$f":"N35/Inputs!D$180","v":2.4395333333333333},1.0158171153846154,{"$f":"IF(AK35=0,0,IF(OR(F35=\"M\",F35=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H35<=Inputs!$D$104,0,IF(AND(H35>=Inputs!$D$104,X35+Y35<1),ROUNDUP(X35+Y35,0),X35+Y35))","v":1.5158171153846154},{"$f":"IF(AK35>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N35/Inputs!D$190)*Inputs!E$190","v":0.8782319999999999},{"$f":"(H35/Inputs!D$191)*Inputs!E$191","v":0.16491410000000001},{"$f":"((S35*R35)/Inputs!D$192)*Inputs!E$192","v":0.30203643310648448},0.61129563327662118,{"$f":"IF(AK35=0,0,IF(F35=\"E\",AE35*(Inputs!D$194-1),IF(F35=\"H\",AE35*(Inputs!D$196-1),AE35*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK35=0,0,IF(P35<Inputs!D$203,AE35*(Inputs!E$203-1),IF(P35>Inputs!D$204,AE35*(Inputs!E$204-1),AE35*(Inputs!E$205-1))))","v":6.1129563327662173E-2},{"$f":"IF(AK35=0,0,IF(I35<Inputs!D$199,(AE35+AF35+AG35)*(Inputs!D$200-1),0))","v":6.7242519660428393E-2},0.73966771626471173,{"$f":"N35*Inputs!$D$221","v":28410.623420502834},{"$f":"'SFC Building Data'!M34","v":1}]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!O34","v":"H"},{"$f":"'School Resources'!I34","v":179},{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":179},{"$f":"VLOOKUP(A36,'Base Sheet'!A$10:C$57,3,FALSE)","v":522.6},{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.643790476190476},{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":92475},{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":57115},{"$f":"L36*Inputs!D$219","v":65682.25},65682.25,{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1996},{"$f":"IF(O36>0,Inputs!D$218-O36,\"\")","v":17},{"$f":"VLOOKUP(C36,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A36,Inputs!AJ$6:AL$54,3,FALSE)","v":5184454.41},0.34251817833907383,{"$f":"J36/Inputs!D$177","v":0.89567619047619051},{"$f":"H36/Inputs!D$178","v":0.55076923076923079},{"$f":"IF(AK36>0,Q36/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N36/Inputs!D$180","v":3.6490138888888888},1.7930955967643469,{"$f":"IF(AK36=0,0,IF(OR(F36=\"M\",F36=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H36<=Inputs!$D$104,0,IF(AND(H36>=Inputs!$D$104,X36+Y36<1),ROUNDUP(X36+Y36,0),X36+Y36))","v":2.2930955967643469},{"$f":"IF(AK36>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N36/Inputs!D$190)*Inputs!E$190","v":1.313645},{"$f":"(H36/Inputs!D$191)*Inputs!E$191","v":0.23269999999999999},{"$f":"((S36*R36)/Inputs!D$192)*Inputs!E$192","v":0.42618477124684268},0.76813244281171056,{"$f":"IF(AK36=0,0,IF(F36=\"E\",AE36*(Inputs!D$194-1),IF(F36=\"H\",AE36*(Inputs!D$196-1),AE36*(Inputs!D$195-1))))","v":0.76813244281171056},{"$f":"IF(AK36=0,0,IF(P36<Inputs!D$203,AE36*(Inputs!E$203-1),IF(P36>Inputs!D$204,AE36*(Inputs!E$204-1),AE36*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK36=0,0,IF(I36<Inputs!D$199,(AE36+AF36+AG36)*(Inputs!D$200-1),0))","v":0.15362648856234226},1.6898913741857633,{"$f":"N36*Inputs!$D$221","v":42496.143847214},{"$f":"'SFC Building Data'!M35","v":1}]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!O35","v":"E"},{"$f":"'School Resources'!I35","v":117.265},{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":117.265},{"$f":"VLOOKUP(A37,'Base Sheet'!A$10:C$57,3,FALSE)","v":304.81033333333335},{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.7948750000000011},{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26747},{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":21081},{"$f":"L37*Inputs!D$219","v":24243.149999999998},24243.149999999998,{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1957},{"$f":"IF(O37>0,Inputs!D$218-O37,\"\")","v":56},{"$f":"VLOOKUP(C37,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":12},{"$f":"VLOOKUP(A37,Inputs!AJ$6:AL$54,3,FALSE)","v":4416078.45},0.38471464768801583,{"$f":"J37/Inputs!D$177","v":0.67652884615384623},{"$f":"H37/Inputs!D$178","v":0.36081538461538459},{"$f":"IF(AK37>0,Q37/Inputs!D$179,0)","v":0.92307692307692313},{"$f":"N37/Inputs!D$180","v":1.3468416666666665},0.82681570512820513,{"$f":"IF(AK37=0,0,IF(OR(F37=\"M\",F37=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H37<=Inputs!$D$104,0,IF(AND(H37>=Inputs!$D$104,X37+Y37<1),ROUNDUP(X37+Y37,0),X37+Y37))","v":1},{"$f":"IF(AK37>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N37/Inputs!D$190)*Inputs!E$190","v":0.48486299999999993},{"$f":"(H37/Inputs!D$191)*Inputs!E$191","v":0.15244450000000001},{"$f":"((S37*R37)/Inputs!D$192)*Inputs!E$192","v":0.40774321561305343},0.5362626789032634,{"$f":"IF(AK37=0,0,IF(F37=\"E\",AE37*(Inputs!D$194-1),IF(F37=\"H\",AE37*(Inputs!D$196-1),AE37*(Inputs!D$195-1))))","v":-0.10725253578065265},{"$f":"IF(AK37=0,0,IF(P37<Inputs!D$203,AE37*(Inputs!E$203-1),IF(P37>Inputs!D$204,AE37*(Inputs!E$204-1),AE37*(Inputs!E$205-1))))","v":5.3626267890326387E-2},{"$f":"IF(AK37=0,0,IF(I37<Inputs!D$199,(AE37+AF37+AG37)*(Inputs!D$200-1),0))","v":4.8263641101293754E-2},0.53090005211423086,{"$f":"N37*Inputs!$D$221","v":15685.217691379117},{"$f":"'SFC Building Data'!M36","v":1}]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!O36","v":"E"},{"$f":"'School Resources'!I36","v":26.062999999999999},{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A38,'Base Sheet'!A$10:C$57,3,FALSE)","v":304.81033333333335},{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L38*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O38>0,Inputs!D$218-O38,\"\")","v":""},{"$f":"VLOOKUP(C38,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A38,Inputs!AJ$6:AL$54,3,FALSE)","v":4416078.45},0,{"$f":"J38/Inputs!D$177","v":0},{"$f":"H38/Inputs!D$178","v":0},{"$f":"IF(AK38>0,Q38/Inputs!D$179,0)","v":0},{"$f":"N38/Inputs!D$180","v":0},0,{"$f":"IF(AK38=0,0,IF(OR(F38=\"M\",F38=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H38<=Inputs!$D$104,0,IF(AND(H38>=Inputs!$D$104,X38+Y38<1),ROUNDUP(X38+Y38,0),X38+Y38))","v":0},{"$f":"IF(AK38>0,Inputs!E$189,0)","v":0},{"$f":"(N38/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H38/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S38*R38)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK38=0,0,IF(F38=\"E\",AE38*(Inputs!D$194-1),IF(F38=\"H\",AE38*(Inputs!D$196-1),AE38*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK38=0,0,IF(P38<Inputs!D$203,AE38*(Inputs!E$203-1),IF(P38>Inputs!D$204,AE38*(Inputs!E$204-1),AE38*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK38=0,0,IF(I38<Inputs!D$199,(AE38+AF38+AG38)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N38*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M37","v":0}]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!O37","v":"M"},{"$f":"'School Resources'!I37","v":67.864333333333335},{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":93.927333333333337},{"$f":"VLOOKUP(A39,'Base Sheet'!A$10:C$57,3,FALSE)","v":304.81033333333335},{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.723285714285714},{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":47616},{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":26364},{"$f":"L39*Inputs!D$219","v":30318.6},30318.6,{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O39>0,Inputs!D$218-O39,\"\")","v":57},{"$f":"VLOOKUP(C39,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A39,Inputs!AJ$6:AL$54,3,FALSE)","v":4416078.45},0.30815009552388317,{"$f":"J39/Inputs!D$177","v":0.90179120879120878},{"$f":"H39/Inputs!D$178","v":0.28900717948717952},{"$f":"IF(AK39>0,Q39/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N39/Inputs!D$180","v":1.6843666666666666},1.0072528021978022,{"$f":"IF(AK39=0,0,IF(OR(F39=\"M\",F39=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H39<=Inputs!$D$104,0,IF(AND(H39>=Inputs!$D$104,X39+Y39<1),ROUNDUP(X39+Y39,0),X39+Y39))","v":1.5072528021978022},{"$f":"IF(AK39>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N39/Inputs!D$190)*Inputs!E$190","v":0.60637199999999991},{"$f":"(H39/Inputs!D$191)*Inputs!E$191","v":0.12210553333333334},{"$f":"((S39*R39)/Inputs!D$192)*Inputs!E$192","v":0.32659559909003089},0.53876828310584113,{"$f":"IF(AK39=0,0,IF(F39=\"E\",AE39*(Inputs!D$194-1),IF(F39=\"H\",AE39*(Inputs!D$196-1),AE39*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK39=0,0,IF(P39<Inputs!D$203,AE39*(Inputs!E$203-1),IF(P39>Inputs!D$204,AE39*(Inputs!E$204-1),AE39*(Inputs!E$205-1))))","v":5.3876828310584157E-2},{"$f":"IF(AK39=0,0,IF(I39<Inputs!D$199,(AE39+AF39+AG39)*(Inputs!D$200-1),0))","v":5.9264511141642578E-2},0.65190962255806784,{"$f":"N39*Inputs!$D$221","v":19616.008691026},{"$f":"'SFC Building Data'!M38","v":1}]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!O38","v":"H"},{"$f":"'School Resources'!I38","v":93.617999999999995},{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":93.617999999999995},{"$f":"VLOOKUP(A40,'Base Sheet'!A$10:C$57,3,FALSE)","v":304.81033333333335},{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10},{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":60607},{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33533},{"$f":"L40*Inputs!D$219","v":38562.949999999997},38562.949999999997,{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1949},{"$f":"IF(O40>0,Inputs!D$218-O40,\"\")","v":64},{"$f":"VLOOKUP(C40,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A40,Inputs!AJ$6:AL$54,3,FALSE)","v":4416078.45},0.307135256788101,{"$f":"J40/Inputs!D$177","v":0.76923076923076927},{"$f":"H40/Inputs!D$178","v":0.2880553846153846},{"$f":"IF(AK40>0,Q40/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N40/Inputs!D$180","v":2.1423861111111111},1.1653026816239316,{"$f":"IF(AK40=0,0,IF(OR(F40=\"M\",F40=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H40<=Inputs!$D$104,0,IF(AND(H40>=Inputs!$D$104,X40+Y40<1),ROUNDUP(X40+Y40,0),X40+Y40))","v":1.6653026816239316},{"$f":"IF(AK40>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N40/Inputs!D$190)*Inputs!E$190","v":0.77125899999999992},{"$f":"(H40/Inputs!D$191)*Inputs!E$191","v":0.12170339999999999},{"$f":"((S40*R40)/Inputs!D$192)*Inputs!E$192","v":0.32552001329691577},0.57962060332422893,{"$f":"IF(AK40=0,0,IF(F40=\"E\",AE40*(Inputs!D$194-1),IF(F40=\"H\",AE40*(Inputs!D$196-1),AE40*(Inputs!D$195-1))))","v":0.57962060332422893},{"$f":"IF(AK40=0,0,IF(P40<Inputs!D$203,AE40*(Inputs!E$203-1),IF(P40>Inputs!D$204,AE40*(Inputs!E$204-1),AE40*(Inputs!E$205-1))))","v":5.7962060332422946E-2},{"$f":"IF(AK40=0,0,IF(I40<Inputs!D$199,(AE40+AF40+AG40)*(Inputs!D$200-1),0))","v":0.12172032669808819},1.338923593678969,{"$f":"N40*Inputs!$D$221","v":24950.069012144395},{"$f":"'SFC Building Data'!M39","v":1}]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!O39","v":"E"},{"$f":"'School Resources'!I39","v":39.417000000000002},{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":39.417000000000002},{"$f":"VLOOKUP(A41,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.6310000000000002},{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":18853},{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":7657},{"$f":"L41*Inputs!D$219","v":8805.5499999999993},8805.5499999999993,{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O41>0,Inputs!D$218-O41,\"\")","v":51},{"$f":"VLOOKUP(C41,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":8},{"$f":"VLOOKUP(A41,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.476283939740075E-3,{"$f":"J41/Inputs!D$177","v":0.43315384615384617},{"$f":"H41/Inputs!D$178","v":0.12128307692307692},{"$f":"IF(AK41>0,Q41/Inputs!D$179,0)","v":0.61538461538461542},{"$f":"N41/Inputs!D$180","v":0.48919722222222217},0.41475469017094013,{"$f":"IF(AK41=0,0,IF(OR(F41=\"M\",F41=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H41<=Inputs!$D$104,0,IF(AND(H41>=Inputs!$D$104,X41+Y41<1),ROUNDUP(X41+Y41,0),X41+Y41))","v":0},{"$f":"IF(AK41>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N41/Inputs!D$190)*Inputs!E$190","v":0.17611099999999999},{"$f":"(H41/Inputs!D$191)*Inputs!E$191","v":5.1242100000000006E-2},{"$f":"((S41*R41)/Inputs!D$192)*Inputs!E$192","v":6.5110080848174323E-2},0.34811579521204361,{"$f":"IF(AK41=0,0,IF(F41=\"E\",AE41*(Inputs!D$194-1),IF(F41=\"H\",AE41*(Inputs!D$196-1),AE41*(Inputs!D$195-1))))","v":-6.9623159042408705E-2},{"$f":"IF(AK41=0,0,IF(P41<Inputs!D$203,AE41*(Inputs!E$203-1),IF(P41>Inputs!D$204,AE41*(Inputs!E$204-1),AE41*(Inputs!E$205-1))))","v":3.4811579521204394E-2},{"$f":"IF(AK41=0,0,IF(I41<Inputs!D$199,(AE41+AF41+AG41)*(Inputs!D$200-1),0))","v":0},0.31330421569083933,{"$f":"N41*Inputs!$D$221","v":5697.1543979360513},{"$f":"'SFC Building Data'!M40","v":1}]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!O40","v":"E"},{"$f":"'School Resources'!I40","v":282.392},{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":282.392},{"$f":"VLOOKUP(A42,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.179400000000001},{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":58206},{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":43954},{"$f":"L42*Inputs!D$219","v":50547.1},50547.1,{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1979},{"$f":"IF(O42>0,Inputs!D$218-O42,\"\")","v":34},{"$f":"VLOOKUP(C42,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A42,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},3.2069076142554713E-2,{"$f":"J42/Inputs!D$177","v":1.6291846153846155},{"$f":"H42/Inputs!D$178","v":0.86889846153846151},{"$f":"IF(AK42>0,Q42/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N42/Inputs!D$180","v":2.8081722222222223},1.7688715170940172,{"$f":"IF(AK42=0,0,IF(OR(F42=\"M\",F42=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H42<=Inputs!$D$104,0,IF(AND(H42>=Inputs!$D$104,X42+Y42<1),ROUNDUP(X42+Y42,0),X42+Y42))","v":1.7688715170940172},{"$f":"IF(AK42>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N42/Inputs!D$190)*Inputs!E$190","v":1.0109419999999998},{"$f":"(H42/Inputs!D$191)*Inputs!E$191","v":0.36710959999999998},{"$f":"((S42*R42)/Inputs!D$192)*Inputs!E$192","v":0.46646284473393818},0.73612861118348449,{"$f":"IF(AK42=0,0,IF(F42=\"E\",AE42*(Inputs!D$194-1),IF(F42=\"H\",AE42*(Inputs!D$196-1),AE42*(Inputs!D$195-1))))","v":-0.14722572223669686},{"$f":"IF(AK42=0,0,IF(P42<Inputs!D$203,AE42*(Inputs!E$203-1),IF(P42>Inputs!D$204,AE42*(Inputs!E$204-1),AE42*(Inputs!E$205-1))))","v":7.3612861118348513E-2},{"$f":"IF(AK42=0,0,IF(I42<Inputs!D$199,(AE42+AF42+AG42)*(Inputs!D$200-1),0))","v":0},0.66251575006513619,{"$f":"N42*Inputs!$D$221","v":32703.764451727991},{"$f":"'SFC Building Data'!M41","v":1}]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!O41","v":"E"},{"$f":"'School Resources'!I41","v":415.298},{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":415.298},{"$f":"VLOOKUP(A43,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":31.147349999999999},{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":70060},{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":55841},{"$f":"L43*Inputs!D$219","v":64217.149999999994},64217.149999999994,{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O43>0,Inputs!D$218-O43,\"\")","v":4},{"$f":"VLOOKUP(C43,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A43,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.7162183007488485E-2,{"$f":"J43/Inputs!D$177","v":2.39595},{"$f":"H43/Inputs!D$178","v":1.2778400000000001},{"$f":"IF(AK43>0,Q43/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N43/Inputs!D$180","v":3.567619444444444},2.3872754380341878,{"$f":"IF(AK43=0,0,IF(OR(F43=\"M\",F43=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H43<=Inputs!$D$104,0,IF(AND(H43>=Inputs!$D$104,X43+Y43<1),ROUNDUP(X43+Y43,0),X43+Y43))","v":2.3872754380341878},{"$f":"IF(AK43>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N43/Inputs!D$190)*Inputs!E$190","v":1.2843429999999998},{"$f":"(H43/Inputs!D$191)*Inputs!E$191","v":0.53988740000000002},{"$f":"((S43*R43)/Inputs!D$192)*Inputs!E$192","v":0.6860006179081386},0.90255775447703468,{"$f":"IF(AK43=0,0,IF(F43=\"E\",AE43*(Inputs!D$194-1),IF(F43=\"H\",AE43*(Inputs!D$196-1),AE43*(Inputs!D$195-1))))","v":-0.18051155089540691},{"$f":"IF(AK43=0,0,IF(P43<Inputs!D$203,AE43*(Inputs!E$203-1),IF(P43>Inputs!D$204,AE43*(Inputs!E$204-1),AE43*(Inputs!E$205-1))))","v":-4.5127887723851776E-2},{"$f":"IF(AK43=0,0,IF(I43<Inputs!D$199,(AE43+AF43+AG43)*(Inputs!D$200-1),0))","v":0},0.67691831585777595,{"$f":"N43*Inputs!$D$221","v":41548.230212243318},{"$f":"'SFC Building Data'!M42","v":1}]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!O42","v":"M"},{"$f":"'School Resources'!I42","v":30.373000000000001},{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":30.373000000000001},{"$f":"VLOOKUP(A44,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":4.3390000000000004},{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":16352},{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":8550},{"$f":"L44*Inputs!D$219","v":9832.5},9832.5,{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1976},{"$f":"IF(O44>0,Inputs!D$218-O44,\"\")","v":37},{"$f":"VLOOKUP(C44,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A44,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},3.4492267829039575E-3,{"$f":"J44/Inputs!D$177","v":0.33376923076923082},{"$f":"H44/Inputs!D$178","v":9.3455384615384621E-2},{"$f":"IF(AK44>0,Q44/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N44/Inputs!D$180","v":0.54625000000000001},0.43567634615384621,{"$f":"IF(AK44=0,0,IF(OR(F44=\"M\",F44=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H44<=Inputs!$D$104,0,IF(AND(H44>=Inputs!$D$104,X44+Y44<1),ROUNDUP(X44+Y44,0),X44+Y44))","v":0},{"$f":"IF(AK44>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N44/Inputs!D$190)*Inputs!E$190","v":0.19664999999999999},{"$f":"(H44/Inputs!D$191)*Inputs!E$191","v":3.9484900000000003E-2},{"$f":"((S44*R44)/Inputs!D$192)*Inputs!E$192","v":5.0170953791551835E-2},0.34657646344788795,{"$f":"IF(AK44=0,0,IF(F44=\"E\",AE44*(Inputs!D$194-1),IF(F44=\"H\",AE44*(Inputs!D$196-1),AE44*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK44=0,0,IF(P44<Inputs!D$203,AE44*(Inputs!E$203-1),IF(P44>Inputs!D$204,AE44*(Inputs!E$204-1),AE44*(Inputs!E$205-1))))","v":3.4657646344788823E-2},{"$f":"IF(AK44=0,0,IF(I44<Inputs!D$199,(AE44+AF44+AG44)*(Inputs!D$200-1),0))","v":0},0.3812341097926768,{"$f":"N44*Inputs!$D$221","v":6361.586796702788},{"$f":"'SFC Building Data'!M43","v":1}]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!O43","v":"E"},{"$f":"'School Resources'!I43","v":304.1873333333333},{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":304.1873333333333},{"$f":"VLOOKUP(A45,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.814049999999998},{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39622},{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45392},{"$f":"L45*Inputs!D$219","v":52200.799999999996},39622,{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1975},{"$f":"IF(O45>0,Inputs!D$218-O45,\"\")","v":38},{"$f":"VLOOKUP(C45,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A45,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},3.4544203639859973E-2,{"$f":"J45/Inputs!D$177","v":1.7549269230769229},{"$f":"H45/Inputs!D$178","v":0.93596102564102557},{"$f":"IF(AK45>0,Q45/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N45/Inputs!D$180","v":2.2012222222222224},1.6076429273504274,{"$f":"IF(AK45=0,0,IF(OR(F45=\"M\",F45=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H45<=Inputs!$D$104,0,IF(AND(H45>=Inputs!$D$104,X45+Y45<1),ROUNDUP(X45+Y45,0),X45+Y45))","v":1.6076429273504274},{"$f":"IF(AK45>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N45/Inputs!D$190)*Inputs!E$190","v":0.79243999999999992},{"$f":"(H45/Inputs!D$191)*Inputs!E$191","v":0.39544353333333332},{"$f":"((S45*R45)/Inputs!D$192)*Inputs!E$192","v":0.50246497364903164},0.69758712674559131,{"$f":"IF(AK45=0,0,IF(F45=\"E\",AE45*(Inputs!D$194-1),IF(F45=\"H\",AE45*(Inputs!D$196-1),AE45*(Inputs!D$195-1))))","v":-0.13951742534911823},{"$f":"IF(AK45=0,0,IF(P45<Inputs!D$203,AE45*(Inputs!E$203-1),IF(P45>Inputs!D$204,AE45*(Inputs!E$204-1),AE45*(Inputs!E$205-1))))","v":6.9758712674559187E-2},{"$f":"IF(AK45=0,0,IF(I45<Inputs!D$199,(AE45+AF45+AG45)*(Inputs!D$200-1),0))","v":0},0.62782841407103218,{"$f":"N45*Inputs!$D$221","v":25635.269978027751},{"$f":"'SFC Building Data'!M44","v":1}]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},{"$f":"'School Resources'!O44","v":"E"},{"$f":"'School Resources'!I44","v":387.51000000000005},{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":387.51000000000005},{"$f":"VLOOKUP(A46,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.063250000000004},{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38307},{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52397},{"$f":"L46*Inputs!D$219","v":60256.549999999996},38307,{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1968},{"$f":"IF(O46>0,Inputs!D$218-O46,\"\")","v":45},{"$f":"VLOOKUP(C46,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A46,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.4006514688806266E-2,{"$f":"J46/Inputs!D$177","v":2.2356346153846158},{"$f":"H46/Inputs!D$178","v":1.1923384615384618},{"$f":"IF(AK46>0,Q46/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N46/Inputs!D$180","v":2.1281666666666665},1.8505733974358978,{"$f":"IF(AK46=0,0,IF(OR(F46=\"M\",F46=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H46<=Inputs!$D$104,0,IF(AND(H46>=Inputs!$D$104,X46+Y46<1),ROUNDUP(X46+Y46,0),X46+Y46))","v":1.8505733974358978},{"$f":"IF(AK46>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N46/Inputs!D$190)*Inputs!E$190","v":0.76613999999999993},{"$f":"(H46/Inputs!D$191)*Inputs!E$191","v":0.50376300000000007},{"$f":"((S46*R46)/Inputs!D$192)*Inputs!E$192","v":0.64009963796017033},0.75250065949004263,{"$f":"IF(AK46=0,0,IF(F46=\"E\",AE46*(Inputs!D$194-1),IF(F46=\"H\",AE46*(Inputs!D$196-1),AE46*(Inputs!D$195-1))))","v":-0.15050013189800848},{"$f":"IF(AK46=0,0,IF(P46<Inputs!D$203,AE46*(Inputs!E$203-1),IF(P46>Inputs!D$204,AE46*(Inputs!E$204-1),AE46*(Inputs!E$205-1))))","v":7.5250065949004324E-2},{"$f":"IF(AK46=0,0,IF(I46<Inputs!D$199,(AE46+AF46+AG46)*(Inputs!D$200-1),0))","v":0},0.67725059354103845,{"$f":"N46*Inputs!$D$221","v":24784.470421692724},{"$f":"'SFC Building Data'!M45","v":1}]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!O45","v":"E"},{"$f":"'School Resources'!I45","v":261.96899999999999},{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":261.96899999999999},{"$f":"VLOOKUP(A47,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.647675},{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":58270},{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":39453},{"$f":"L47*Inputs!D$219","v":45370.95},45370.95,{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O47>0,Inputs!D$218-O47,\"\")","v":33},{"$f":"VLOOKUP(C47,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A47,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},2.9749793931800179E-2,{"$f":"J47/Inputs!D$177","v":1.5113596153846154},{"$f":"H47/Inputs!D$178","v":0.8060584615384615},{"$f":"IF(AK47>0,Q47/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N47/Inputs!D$180","v":2.5206083333333331},1.6518142948717949,{"$f":"IF(AK47=0,0,IF(OR(F47=\"M\",F47=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H47<=Inputs!$D$104,0,IF(AND(H47>=Inputs!$D$104,X47+Y47<1),ROUNDUP(X47+Y47,0),X47+Y47))","v":1.6518142948717949},{"$f":"IF(AK47>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N47/Inputs!D$190)*Inputs!E$190","v":0.90741899999999998},{"$f":"(H47/Inputs!D$191)*Inputs!E$191","v":0.34055970000000002},{"$f":"((S47*R47)/Inputs!D$192)*Inputs!E$192","v":0.43272757362852016},0.69517656840713005,{"$f":"IF(AK47=0,0,IF(F47=\"E\",AE47*(Inputs!D$194-1),IF(F47=\"H\",AE47*(Inputs!D$196-1),AE47*(Inputs!D$195-1))))","v":-0.13903531368142596},{"$f":"IF(AK47=0,0,IF(P47<Inputs!D$203,AE47*(Inputs!E$203-1),IF(P47>Inputs!D$204,AE47*(Inputs!E$204-1),AE47*(Inputs!E$205-1))))","v":6.9517656840713066E-2},{"$f":"IF(AK47=0,0,IF(I47<Inputs!D$199,(AE47+AF47+AG47)*(Inputs!D$200-1),0))","v":0},0.62565891156641718,{"$f":"N47*Inputs!$D$221","v":29354.816829276617},{"$f":"'SFC Building Data'!M46","v":1}]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},{"$f":"'School Resources'!O46","v":"M"},{"$f":"'School Resources'!I46","v":28.701999999999995},{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":28.701999999999995},{"$f":"VLOOKUP(A48,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":4.1002857142857136},{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":20025},{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":8796},{"$f":"L48*Inputs!D$219","v":10115.4},10115.4,{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O48>0,Inputs!D$218-O48,\"\")","v":6},{"$f":"VLOOKUP(C48,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":8},{"$f":"VLOOKUP(A48,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},3.2594642321439886E-3,{"$f":"J48/Inputs!D$177","v":0.31540659340659338},{"$f":"H48/Inputs!D$178","v":8.8313846153846132E-2},{"$f":"IF(AK48>0,Q48/Inputs!D$179,0)","v":0.61538461538461542},{"$f":"N48/Inputs!D$180","v":0.56196666666666661},0.3952679304029304,{"$f":"IF(AK48=0,0,IF(OR(F48=\"M\",F48=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H48<=Inputs!$D$104,0,IF(AND(H48>=Inputs!$D$104,X48+Y48<1),ROUNDUP(X48+Y48,0),X48+Y48))","v":0},{"$f":"IF(AK48>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N48/Inputs!D$190)*Inputs!E$190","v":0.20230799999999999},{"$f":"(H48/Inputs!D$191)*Inputs!E$191","v":3.7312599999999994E-2},{"$f":"((S48*R48)/Inputs!D$192)*Inputs!E$192","v":4.7410750196724742E-2},0.34675783754918116,{"$f":"IF(AK48=0,0,IF(F48=\"E\",AE48*(Inputs!D$194-1),IF(F48=\"H\",AE48*(Inputs!D$196-1),AE48*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK48=0,0,IF(P48<Inputs!D$203,AE48*(Inputs!E$203-1),IF(P48>Inputs!D$204,AE48*(Inputs!E$204-1),AE48*(Inputs!E$205-1))))","v":-1.7337891877459072E-2},{"$f":"IF(AK48=0,0,IF(I48<Inputs!D$199,(AE48+AF48+AG48)*(Inputs!D$200-1),0))","v":0},0.32941994567172206,{"$f":"N48*Inputs!$D$221","v":6544.6219255903761},{"$f":"'SFC Building Data'!M47","v":1}]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},{"$f":"'School Resources'!O47","v":"E"},{"$f":"'School Resources'!I47","v":342.91033333333337},{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":342.91033333333337},{"$f":"VLOOKUP(A49,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.718275000000002},{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":80658},{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":49145},{"$f":"L49*Inputs!D$219","v":56516.749999999993},56516.749999999993,{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1973},{"$f":"IF(O49>0,Inputs!D$218-O49,\"\")","v":40},{"$f":"VLOOKUP(C49,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A49,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},3.8941675365220994E-2,{"$f":"J49/Inputs!D$177","v":1.9783288461538464},{"$f":"H49/Inputs!D$178","v":1.055108717948718},{"$f":"IF(AK49>0,Q49/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N49/Inputs!D$180","v":3.1398194444444441},2.0625450213675212,{"$f":"IF(AK49=0,0,IF(OR(F49=\"M\",F49=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H49<=Inputs!$D$104,0,IF(AND(H49>=Inputs!$D$104,X49+Y49<1),ROUNDUP(X49+Y49,0),X49+Y49))","v":2.0625450213675212},{"$f":"IF(AK49>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N49/Inputs!D$190)*Inputs!E$190","v":1.1303349999999999},{"$f":"(H49/Inputs!D$191)*Inputs!E$191","v":0.44578343333333342},{"$f":"((S49*R49)/Inputs!D$192)*Inputs!E$192","v":0.56642868627769094},0.81063677990275607,{"$f":"IF(AK49=0,0,IF(F49=\"E\",AE49*(Inputs!D$194-1),IF(F49=\"H\",AE49*(Inputs!D$196-1),AE49*(Inputs!D$195-1))))","v":-0.16212735598055117},{"$f":"IF(AK49=0,0,IF(P49<Inputs!D$203,AE49*(Inputs!E$203-1),IF(P49>Inputs!D$204,AE49*(Inputs!E$204-1),AE49*(Inputs!E$205-1))))","v":8.1063677990275682E-2},{"$f":"IF(AK49=0,0,IF(I49<Inputs!D$199,(AE49+AF49+AG49)*(Inputs!D$200-1),0))","v":0},0.72957310191248059,{"$f":"N49*Inputs!$D$221","v":36566.103289351864},{"$f":"'SFC Building Data'!M48","v":1}]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!O48","v":"E"},{"$f":"'School Resources'!I48","v":462.63400000000001},{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":462.63400000000001},{"$f":"VLOOKUP(A50,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":34.69755},{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":68414},{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":58318},{"$f":"L50*Inputs!D$219","v":67065.7},67065.7,{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O50>0,Inputs!D$218-O50,\"\")","v":3},{"$f":"VLOOKUP(C50,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A50,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},5.2537766551937232E-2,{"$f":"J50/Inputs!D$177","v":2.6690423076923078},{"$f":"H50/Inputs!D$178","v":1.4234892307692308},{"$f":"IF(AK50>0,Q50/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N50/Inputs!D$180","v":3.7258722222222223},2.5122932478632478,{"$f":"IF(AK50=0,0,IF(OR(F50=\"M\",F50=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H50<=Inputs!$D$104,0,IF(AND(H50>=Inputs!$D$104,X50+Y50<1),ROUNDUP(X50+Y50,0),X50+Y50))","v":2.5122932478632478},{"$f":"IF(AK50>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N50/Inputs!D$190)*Inputs!E$190","v":1.3413139999999999},{"$f":"(H50/Inputs!D$191)*Inputs!E$191","v":0.60142419999999996},{"$f":"((S50*R50)/Inputs!D$192)*Inputs!E$192","v":0.76419151998158863},0.9517324299953972,{"$f":"IF(AK50=0,0,IF(F50=\"E\",AE50*(Inputs!D$194-1),IF(F50=\"H\",AE50*(Inputs!D$196-1),AE50*(Inputs!D$195-1))))","v":-0.19034648599907938},{"$f":"IF(AK50=0,0,IF(P50<Inputs!D$203,AE50*(Inputs!E$203-1),IF(P50>Inputs!D$204,AE50*(Inputs!E$204-1),AE50*(Inputs!E$205-1))))","v":-4.7586621499769902E-2},{"$f":"IF(AK50=0,0,IF(I50<Inputs!D$199,(AE50+AF50+AG50)*(Inputs!D$200-1),0))","v":0},0.71379932249654787,{"$f":"N50*Inputs!$D$221","v":43391.230270188673},{"$f":"'SFC Building Data'!M49","v":1}]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},{"$f":"'School Resources'!O49","v":"E"},{"$f":"'School Resources'!I49","v":412.2806666666666},{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":412.2806666666666},{"$f":"VLOOKUP(A51,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":30.921049999999994},{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54150},{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":55185},{"$f":"L51*Inputs!D$219","v":63462.749999999993},54150,{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1976},{"$f":"IF(O51>0,Inputs!D$218-O51,\"\")","v":37},{"$f":"VLOOKUP(C51,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A51,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.6819527789160285E-2,{"$f":"J51/Inputs!D$177","v":2.3785423076923071},{"$f":"H51/Inputs!D$178","v":1.2685558974358973},{"$f":"IF(AK51>0,Q51/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N51/Inputs!D$180","v":3.0083333333333333},2.2215501923076921,{"$f":"IF(AK51=0,0,IF(OR(F51=\"M\",F51=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H51<=Inputs!$D$104,0,IF(AND(H51>=Inputs!$D$104,X51+Y51<1),ROUNDUP(X51+Y51,0),X51+Y51))","v":2.2215501923076921},{"$f":"IF(AK51>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N51/Inputs!D$190)*Inputs!E$190","v":1.083},{"$f":"(H51/Inputs!D$191)*Inputs!E$191","v":0.53596486666666665},{"$f":"((S51*R51)/Inputs!D$192)*Inputs!E$192","v":0.68101650401618263},0.84999534267071231,{"$f":"IF(AK51=0,0,IF(F51=\"E\",AE51*(Inputs!D$194-1),IF(F51=\"H\",AE51*(Inputs!D$196-1),AE51*(Inputs!D$195-1))))","v":-0.16999906853414243},{"$f":"IF(AK51=0,0,IF(P51<Inputs!D$203,AE51*(Inputs!E$203-1),IF(P51>Inputs!D$204,AE51*(Inputs!E$204-1),AE51*(Inputs!E$205-1))))","v":8.4999534267071311E-2},{"$f":"IF(AK51=0,0,IF(I51<Inputs!D$199,(AE51+AF51+AG51)*(Inputs!D$200-1),0))","v":0},0.76499580840364123,{"$f":"N51*Inputs!$D$221","v":35034.8258369139},{"$f":"'SFC Building Data'!M50","v":1}]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},{"$f":"'School Resources'!O50","v":"E"},{"$f":"'School Resources'!I50","v":443.75933333333336},{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":443.75933333333336},{"$f":"VLOOKUP(A52,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.281950000000002},{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":60911},{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":60045},{"$f":"L52*Inputs!D$219","v":69051.75},60911,{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O52>0,Inputs!D$218-O52,\"\")","v":33},{"$f":"VLOOKUP(C52,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A52,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},5.0394316586999582E-2,{"$f":"J52/Inputs!D$177","v":2.5601500000000001},{"$f":"H52/Inputs!D$178","v":1.3654133333333334},{"$f":"IF(AK52>0,Q52/Inputs!D$179,0)","v":2},{"$f":"N52/Inputs!D$180","v":3.3839444444444444},2.3273769444444445,{"$f":"IF(AK52=0,0,IF(OR(F52=\"M\",F52=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H52<=Inputs!$D$104,0,IF(AND(H52>=Inputs!$D$104,X52+Y52<1),ROUNDUP(X52+Y52,0),X52+Y52))","v":2.3273769444444445},{"$f":"IF(AK52>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N52/Inputs!D$190)*Inputs!E$190","v":1.2182199999999999},{"$f":"(H52/Inputs!D$191)*Inputs!E$191","v":0.57688713333333341},{"$f":"((S52*R52)/Inputs!D$192)*Inputs!E$192","v":0.733013828309239},0.90703024041064317,{"$f":"IF(AK52=0,0,IF(F52=\"E\",AE52*(Inputs!D$194-1),IF(F52=\"H\",AE52*(Inputs!D$196-1),AE52*(Inputs!D$195-1))))","v":-0.1814060480821286},{"$f":"IF(AK52=0,0,IF(P52<Inputs!D$203,AE52*(Inputs!E$203-1),IF(P52>Inputs!D$204,AE52*(Inputs!E$204-1),AE52*(Inputs!E$205-1))))","v":9.0703024041064395E-2},{"$f":"IF(AK52=0,0,IF(I52<Inputs!D$199,(AE52+AF52+AG52)*(Inputs!D$200-1),0))","v":0},0.81632721636957895,{"$f":"N52*Inputs!$D$221","v":39409.164848610577},{"$f":"'SFC Building Data'!M51","v":1}]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},{"$f":"'School Resources'!O51","v":"E"},{"$f":"'School Resources'!I51","v":431.66300000000001},{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":431.66300000000001},{"$f":"VLOOKUP(A53,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.374724999999998},{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56172},{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56100},{"$f":"L53*Inputs!D$219","v":64514.999999999993},56172,{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O53>0,Inputs!D$218-O53,\"\")","v":31},{"$f":"VLOOKUP(C53,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A53,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.9020629532435751E-2,{"$f":"J53/Inputs!D$177","v":2.4903634615384616},{"$f":"H53/Inputs!D$178","v":1.3281938461538463},{"$f":"IF(AK53>0,Q53/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N53/Inputs!D$180","v":3.1206666666666667},2.1963444551282052,{"$f":"IF(AK53=0,0,IF(OR(F53=\"M\",F53=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H53<=Inputs!$D$104,0,IF(AND(H53>=Inputs!$D$104,X53+Y53<1),ROUNDUP(X53+Y53,0),X53+Y53))","v":2.1963444551282052},{"$f":"IF(AK53>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N53/Inputs!D$190)*Inputs!E$190","v":1.12344},{"$f":"(H53/Inputs!D$191)*Inputs!E$191","v":0.56116189999999999},{"$f":"((S53*R53)/Inputs!D$192)*Inputs!E$192","v":0.71303277340146309},0.87440866835036579,{"$f":"IF(AK53=0,0,IF(F53=\"E\",AE53*(Inputs!D$194-1),IF(F53=\"H\",AE53*(Inputs!D$196-1),AE53*(Inputs!D$195-1))))","v":-0.17488173367007312},{"$f":"IF(AK53=0,0,IF(P53<Inputs!D$203,AE53*(Inputs!E$203-1),IF(P53>Inputs!D$204,AE53*(Inputs!E$204-1),AE53*(Inputs!E$205-1))))","v":8.7440866835036657E-2},{"$f":"IF(AK53=0,0,IF(I53<Inputs!D$199,(AE53+AF53+AG53)*(Inputs!D$200-1),0))","v":0},0.78696780151532941,{"$f":"N53*Inputs!$D$221","v":36343.051466502824},{"$f":"'SFC Building Data'!M52","v":1}]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},{"$f":"'School Resources'!O52","v":"E"},{"$f":"'School Resources'!I52","v":410.80599999999998},{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":410.80599999999998},{"$f":"VLOOKUP(A54,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":30.810449999999999},{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":58303},{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53032},{"$f":"L54*Inputs!D$219","v":60986.799999999996},58303,{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O54>0,Inputs!D$218-O54,\"\")","v":30},{"$f":"VLOOKUP(C54,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A54,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.6652061297127158E-2,{"$f":"J54/Inputs!D$177","v":2.3700346153846152},{"$f":"H54/Inputs!D$178","v":1.2640184615384615},{"$f":"IF(AK54>0,Q54/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N54/Inputs!D$180","v":3.2390555555555554},2.2375079273504275,{"$f":"IF(AK54=0,0,IF(OR(F54=\"M\",F54=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H54<=Inputs!$D$104,0,IF(AND(H54>=Inputs!$D$104,X54+Y54<1),ROUNDUP(X54+Y54,0),X54+Y54))","v":2.2375079273504275},{"$f":"IF(AK54>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N54/Inputs!D$190)*Inputs!E$190","v":1.1660599999999999},{"$f":"(H54/Inputs!D$191)*Inputs!E$191","v":0.53404780000000007},{"$f":"((S54*R54)/Inputs!D$192)*Inputs!E$192","v":0.67858060920199659},0.86967210230049918,{"$f":"IF(AK54=0,0,IF(F54=\"E\",AE54*(Inputs!D$194-1),IF(F54=\"H\",AE54*(Inputs!D$196-1),AE54*(Inputs!D$195-1))))","v":-0.1739344204600998},{"$f":"IF(AK54=0,0,IF(P54<Inputs!D$203,AE54*(Inputs!E$203-1),IF(P54>Inputs!D$204,AE54*(Inputs!E$204-1),AE54*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK54=0,0,IF(I54<Inputs!D$199,(AE54+AF54+AG54)*(Inputs!D$200-1),0))","v":0},0.69573768184039941,{"$f":"N54*Inputs!$D$221","v":37721.799644867802},{"$f":"'SFC Building Data'!M53","v":1}]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},{"$f":"'School Resources'!O53","v":"E"},{"$f":"'School Resources'!I53","v":429.71999999999997},{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":429.71999999999997},{"$f":"VLOOKUP(A55,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.228999999999999},{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":65289},{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":58182},{"$f":"L55*Inputs!D$219","v":66909.299999999988},65289,{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1993},{"$f":"IF(O55>0,Inputs!D$218-O55,\"\")","v":20},{"$f":"VLOOKUP(C55,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A55,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},4.8799978044628073E-2,{"$f":"J55/Inputs!D$177","v":2.4791538461538463},{"$f":"H55/Inputs!D$178","v":1.3222153846153846},{"$f":"IF(AK55>0,Q55/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N55/Inputs!D$180","v":3.6271666666666667},2.3379032051282049,{"$f":"IF(AK55=0,0,IF(OR(F55=\"M\",F55=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H55<=Inputs!$D$104,0,IF(AND(H55>=Inputs!$D$104,X55+Y55<1),ROUNDUP(X55+Y55,0),X55+Y55))","v":2.3379032051282049},{"$f":"IF(AK55>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N55/Inputs!D$190)*Inputs!E$190","v":1.3057799999999999},{"$f":"(H55/Inputs!D$191)*Inputs!E$191","v":0.55863600000000002},{"$f":"((S55*R55)/Inputs!D$192)*Inputs!E$192","v":0.70982327275230139},0.91855981818807531,{"$f":"IF(AK55=0,0,IF(F55=\"E\",AE55*(Inputs!D$194-1),IF(F55=\"H\",AE55*(Inputs!D$196-1),AE55*(Inputs!D$195-1))))","v":-0.18371196363761502},{"$f":"IF(AK55=0,0,IF(P55<Inputs!D$203,AE55*(Inputs!E$203-1),IF(P55>Inputs!D$204,AE55*(Inputs!E$204-1),AE55*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK55=0,0,IF(I55<Inputs!D$199,(AE55+AF55+AG55)*(Inputs!D$200-1),0))","v":0},0.73484785455046031,{"$f":"N55*Inputs!$D$221","v":42241.71272513891},{"$f":"'SFC Building Data'!M54","v":1}]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},{"$f":"'School Resources'!O54","v":"E"},{"$f":"'School Resources'!I54","v":453.26900000000001},{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":453.26900000000001},{"$f":"VLOOKUP(A56,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.995175000000003},{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":68620},{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":51348},{"$f":"L56*Inputs!D$219","v":59050.2},59050.2,{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2012},{"$f":"IF(O56>0,Inputs!D$218-O56,\"\")","v":1},{"$f":"VLOOKUP(C56,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A56,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},5.1474255906894084E-2,{"$f":"J56/Inputs!D$177","v":2.6150134615384619},{"$f":"H56/Inputs!D$178","v":1.3946738461538462},{"$f":"IF(AK56>0,Q56/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N56/Inputs!D$180","v":3.2805666666666666},2.3802558012820514,{"$f":"IF(AK56=0,0,IF(OR(F56=\"M\",F56=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H56<=Inputs!$D$104,0,IF(AND(H56>=Inputs!$D$104,X56+Y56<1),ROUNDUP(X56+Y56,0),X56+Y56))","v":2.3802558012820514},{"$f":"IF(AK56>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N56/Inputs!D$190)*Inputs!E$190","v":1.1810039999999999},{"$f":"(H56/Inputs!D$191)*Inputs!E$191","v":0.5892497000000001},{"$f":"((S56*R56)/Inputs!D$192)*Inputs!E$192","v":0.74872215632775518},0.9047439640819388,{"$f":"IF(AK56=0,0,IF(F56=\"E\",AE56*(Inputs!D$194-1),IF(F56=\"H\",AE56*(Inputs!D$196-1),AE56*(Inputs!D$195-1))))","v":-0.18094879281638773},{"$f":"IF(AK56=0,0,IF(P56<Inputs!D$203,AE56*(Inputs!E$203-1),IF(P56>Inputs!D$204,AE56*(Inputs!E$204-1),AE56*(Inputs!E$205-1))))","v":-4.5237198204096982E-2},{"$f":"IF(AK56=0,0,IF(I56<Inputs!D$199,(AE56+AF56+AG56)*(Inputs!D$200-1),0))","v":0},0.67855797306145405,{"$f":"N56*Inputs!$D$221","v":38205.234951706989},{"$f":"'SFC Building Data'!M55","v":1}]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},{"$f":"'School Resources'!O55","v":"M"},{"$f":"'School Resources'!I55","v":856.72899999999993},{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":856.72899999999993},{"$f":"VLOOKUP(A57,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":54.866155714285711},{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":203506},{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":129900},{"$f":"L57*Inputs!D$219","v":149385},149385,{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1925},{"$f":"IF(O57>0,Inputs!D$218-O57,\"\")","v":88},{"$f":"VLOOKUP(C57,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":57},{"$f":"VLOOKUP(A57,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},9.7292088779196137E-2,{"$f":"J57/Inputs!D$177","v":4.2204735164835165},{"$f":"H57/Inputs!D$178","v":2.6360892307692305},{"$f":"IF(AK57>0,Q57/Inputs!D$179,0)","v":4.384615384615385},{"$f":"N57/Inputs!D$180","v":8.2991666666666664},4.8850861996336992,{"$f":"IF(AK57=0,0,IF(OR(F57=\"M\",F57=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H57<=Inputs!$D$104,0,IF(AND(H57>=Inputs!$D$104,X57+Y57<1),ROUNDUP(X57+Y57,0),X57+Y57))","v":5.3850861996336992},{"$f":"IF(AK57>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N57/Inputs!D$190)*Inputs!E$190","v":2.9876999999999998},{"$f":"(H57/Inputs!D$191)*Inputs!E$191","v":1.1137477},{"$f":"((S57*R57)/Inputs!D$192)*Inputs!E$192","v":1.4151684414079087},1.6541540353519772,{"$f":"IF(AK57=0,0,IF(F57=\"E\",AE57*(Inputs!D$194-1),IF(F57=\"H\",AE57*(Inputs!D$196-1),AE57*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK57=0,0,IF(P57<Inputs!D$203,AE57*(Inputs!E$203-1),IF(P57>Inputs!D$204,AE57*(Inputs!E$204-1),AE57*(Inputs!E$205-1))))","v":0.16541540353519787},{"$f":"IF(AK57=0,0,IF(I57<Inputs!D$199,(AE57+AF57+AG57)*(Inputs!D$200-1),0))","v":0},1.819569438887175,{"$f":"N57*Inputs!$D$221","v":96651.476595519547},{"$f":"'SFC Building Data'!M56","v":1}]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},{"$f":"'School Resources'!O56","v":"M"},{"$f":"'School Resources'!I56","v":1002.112},{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1002.112},{"$f":"VLOOKUP(A58,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":63.979288571428569},{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":186871},{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":144954},{"$f":"L58*Inputs!D$219","v":166697.09999999998},166697.09999999998,{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O58>0,Inputs!D$218-O58,\"\")","v":32},{"$f":"VLOOKUP(C58,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":55},{"$f":"VLOOKUP(A58,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},0.11380211206892472,{"$f":"J58/Inputs!D$177","v":4.9214837362637365},{"$f":"H58/Inputs!D$178","v":3.0834215384615384},{"$f":"IF(AK58>0,Q58/Inputs!D$179,0)","v":4.2307692307692308},{"$f":"N58/Inputs!D$180","v":9.2609499999999993},5.3741561263736255,{"$f":"IF(AK58=0,0,IF(OR(F58=\"M\",F58=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H58<=Inputs!$D$104,0,IF(AND(H58>=Inputs!$D$104,X58+Y58<1),ROUNDUP(X58+Y58,0),X58+Y58))","v":5.8741561263736255},{"$f":"IF(AK58>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N58/Inputs!D$190)*Inputs!E$190","v":3.3339419999999991},{"$f":"(H58/Inputs!D$191)*Inputs!E$191","v":1.3027455999999999},{"$f":"((S58*R58)/Inputs!D$192)*Inputs!E$192","v":1.6553160651222989},1.8480009162805744,{"$f":"IF(AK58=0,0,IF(F58=\"E\",AE58*(Inputs!D$194-1),IF(F58=\"H\",AE58*(Inputs!D$196-1),AE58*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK58=0,0,IF(P58<Inputs!D$203,AE58*(Inputs!E$203-1),IF(P58>Inputs!D$204,AE58*(Inputs!E$204-1),AE58*(Inputs!E$205-1))))","v":0.18480009162805761},{"$f":"IF(AK58=0,0,IF(I58<Inputs!D$199,(AE58+AF58+AG58)*(Inputs!D$200-1),0))","v":0},2.0328010079086321,{"$f":"N58*Inputs!$D$221","v":107852.33362915272},{"$f":"'SFC Building Data'!M57","v":1}]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},{"$f":"'School Resources'!O57","v":"H"},{"$f":"'School Resources'!I57","v":1480.2820000000002},{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1480.2820000000002},{"$f":"VLOOKUP(A59,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":97.101936190476181},{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":539062},{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":232828},{"$f":"L59*Inputs!D$219","v":267752.19999999995},267752.19999999995,{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O59>0,Inputs!D$218-O59,\"\")","v":41},{"$f":"VLOOKUP(C59,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":142},{"$f":"VLOOKUP(A59,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},0.16810418202517488,{"$f":"J59/Inputs!D$177","v":7.4693797069597059},{"$f":"H59/Inputs!D$178","v":4.554713846153847},{"$f":"IF(AK59>0,Q59/Inputs!D$179,0)","v":10.923076923076923},{"$f":"N59/Inputs!D$180","v":14.87512222222222},9.4555731746031739,{"$f":"IF(AK59=0,0,IF(OR(F59=\"M\",F59=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H59<=Inputs!$D$104,0,IF(AND(H59>=Inputs!$D$104,X59+Y59<1),ROUNDUP(X59+Y59,0),X59+Y59))","v":9.9555731746031739},{"$f":"IF(AK59>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N59/Inputs!D$190)*Inputs!E$190","v":5.3550439999999986},{"$f":"(H59/Inputs!D$191)*Inputs!E$191","v":1.9243666000000001},{"$f":"((S59*R59)/Inputs!D$192)*Inputs!E$192","v":2.4451703756779355},2.706145243919484,{"$f":"IF(AK59=0,0,IF(F59=\"E\",AE59*(Inputs!D$194-1),IF(F59=\"H\",AE59*(Inputs!D$196-1),AE59*(Inputs!D$195-1))))","v":2.706145243919484},{"$f":"IF(AK59=0,0,IF(P59<Inputs!D$203,AE59*(Inputs!E$203-1),IF(P59>Inputs!D$204,AE59*(Inputs!E$204-1),AE59*(Inputs!E$205-1))))","v":0.27061452439194866},{"$f":"IF(AK59=0,0,IF(I59<Inputs!D$199,(AE59+AF59+AG59)*(Inputs!D$200-1),0))","v":0},5.6829050122309166,{"$f":"N59*Inputs!$D$221","v":173234.56499446975},{"$f":"'SFC Building Data'!M58","v":1}]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},{"$f":"'School Resources'!O58","v":"H"},{"$f":"'School Resources'!I58","v":221.96933333333334},{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":221.96933333333334},{"$f":"VLOOKUP(A60,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":114087},{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66439},{"$f":"L60*Inputs!D$219","v":76404.849999999991},76404.849999999991,{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O60>0,Inputs!D$218-O60,\"\")","v":30},{"$f":"VLOOKUP(C60,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":35},{"$f":"VLOOKUP(A60,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},2.5207341043580467E-2,{"$f":"J60/Inputs!D$177","v":1.3846153846153846},{"$f":"H60/Inputs!D$178","v":0.68298256410256408},{"$f":"IF(AK60>0,Q60/Inputs!D$179,0)","v":2.6923076923076925},{"$f":"N60/Inputs!D$180","v":4.2447138888888887},2.2511548824786325,{"$f":"IF(AK60=0,0,IF(OR(F60=\"M\",F60=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H60<=Inputs!$D$104,0,IF(AND(H60>=Inputs!$D$104,X60+Y60<1),ROUNDUP(X60+Y60,0),X60+Y60))","v":2.7511548824786325},{"$f":"IF(AK60>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N60/Inputs!D$190)*Inputs!E$190","v":1.5280969999999998},{"$f":"(H60/Inputs!D$191)*Inputs!E$191","v":0.28856013333333336},{"$f":"((S60*R60)/Inputs!D$192)*Inputs!E$192","v":0.36665502801199201},0.82082804033633128,{"$f":"IF(AK60=0,0,IF(F60=\"E\",AE60*(Inputs!D$194-1),IF(F60=\"H\",AE60*(Inputs!D$196-1),AE60*(Inputs!D$195-1))))","v":0.82082804033633128},{"$f":"IF(AK60=0,0,IF(P60<Inputs!D$203,AE60*(Inputs!E$203-1),IF(P60>Inputs!D$204,AE60*(Inputs!E$204-1),AE60*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK60=0,0,IF(I60<Inputs!D$199,(AE60+AF60+AG60)*(Inputs!D$200-1),0))","v":0},1.6416560806726626,{"$f":"N60*Inputs!$D$221","v":49433.621659197248},{"$f":"'SFC Building Data'!M59","v":1}]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},{"$f":"'School Resources'!O59","v":"H"},{"$f":"'School Resources'!I59","v":107.75866666666667},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":107.75866666666667},{"$f":"VLOOKUP(A61,'Base Sheet'!A$10:C$57,3,FALSE)","v":8805.7416666666668},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.394095238095238},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26036},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":35602},{"$f":"L61*Inputs!D$219","v":40942.299999999996},{"$f":"IF(K61<=M61,K61,M61)","v":26036},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O61>0,Inputs!D$218-O61,\"\")","v":51},{"$f":"VLOOKUP(C61,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A61,Inputs!AJ$6:AL$54,3,FALSE)","v":60606522.549999997},{"$f":"H61/I61","v":1.2237318643422994E-2},{"$f":"J61/Inputs!D$177","v":1.1841611721611722},{"$f":"H61/Inputs!D$178","v":0.33156512820512823},{"$f":"IF(AK61>0,Q61/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N61/Inputs!D$180","v":1.4464444444444444},{"$f":"(T61+U61+V61+W61)/4","v":1.0674657631257631},{"$f":"IF(AK61=0,0,IF(OR(F61=\"M\",F61=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H61<=Inputs!$D$104,0,IF(AND(H61>=Inputs!$D$104,X61+Y61<1),ROUNDUP(X61+Y61,0),X61+Y61))","v":1.5674657631257631},{"$f":"IF(AK61>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N61/Inputs!D$190)*Inputs!E$190","v":0.52071999999999996},{"$f":"(H61/Inputs!D$191)*Inputs!E$191","v":0.14008626666666668},{"$f":"((S61*R61)/Inputs!D$192)*Inputs!E$192","v":0.17799871879539622},{"$f":"(AA61+AB61+AC61+AD61)/4","v":0.4847012463655157},{"$f":"IF(AK61=0,0,IF(F61=\"E\",AE61*(Inputs!D$194-1),IF(F61=\"H\",AE61*(Inputs!D$196-1),AE61*(Inputs!D$195-1))))","v":0.4847012463655157},{"$f":"IF(AK61=0,0,IF(P61<Inputs!D$203,AE61*(Inputs!E$203-1),IF(P61>Inputs!D$204,AE61*(Inputs!E$204-1),AE61*(Inputs!E$205-1))))","v":4.8470124636551613E-2},{"$f":"IF(AK61=0,0,IF(I61<Inputs!D$199,(AE61+AF61+AG61)*(Inputs!D$200-1),0))","v":0},{"$f":"AE61+AF61+AG61+AH61","v":1.0178726173675829},{"$f":"N61*Inputs!$D$221","v":16845.184219573232},{"$f":"'SFC Building Data'!M60","v":1}]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!O60","v":"E"},{"$f":"'School Resources'!I60","v":4.7833333333333341},{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":4.7833333333333341},{"$f":"VLOOKUP(A62,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":4004},{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L62*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1938},{"$f":"IF(O62>0,Inputs!D$218-O62,\"\")","v":75},{"$f":"VLOOKUP(C62,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A62,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},2.5705508735305092E-3,{"$f":"J62/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H62/Inputs!D$178","v":1.4717948717948721E-2},{"$f":"IF(AK62>0,Q62/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N62/Inputs!D$180","v":0.18623611111111107},8.870005341880341E-2,{"$f":"IF(AK62=0,0,IF(OR(F62=\"M\",F62=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H62<=Inputs!$D$104,0,IF(AND(H62>=Inputs!$D$104,X62+Y62<1),ROUNDUP(X62+Y62,0),X62+Y62))","v":0},{"$f":"IF(AK62>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N62/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H62/Inputs!D$191)*Inputs!E$191","v":6.2183333333333344E-3},{"$f":"((S62*R62)/Inputs!D$192)*Inputs!E$192","v":9.5059633250854786E-3},0.29569232416460478,{"$f":"IF(AK62=0,0,IF(F62=\"E\",AE62*(Inputs!D$194-1),IF(F62=\"H\",AE62*(Inputs!D$196-1),AE62*(Inputs!D$195-1))))","v":-5.9138464832920942E-2},{"$f":"IF(AK62=0,0,IF(P62<Inputs!D$203,AE62*(Inputs!E$203-1),IF(P62>Inputs!D$204,AE62*(Inputs!E$204-1),AE62*(Inputs!E$205-1))))","v":2.9569232416460506E-2},{"$f":"IF(AK62=0,0,IF(I62<Inputs!D$199,(AE62+AF62+AG62)*(Inputs!D$200-1),0))","v":0},0.2661230917481443,{"$f":"N62*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M61","v":1}]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!O61","v":"E"},{"$f":"'School Resources'!I61","v":37.241999999999997},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":37.241999999999997},{"$f":"VLOOKUP(A63,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.3202857142857143},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":10896},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":7923},{"$f":"L63*Inputs!D$219","v":9111.4499999999989},{"$f":"IF(K63<=M63,K63,M63)","v":9111.4499999999989},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1936},{"$f":"IF(O63>0,Inputs!D$218-O63,\"\")","v":77},{"$f":"VLOOKUP(C63,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":5},{"$f":"VLOOKUP(A63,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},{"$f":"H63/I63","v":2.0013753790666871E-2},{"$f":"J63/Inputs!D$177","v":0.40925274725274724},{"$f":"H63/Inputs!D$178","v":0.11459076923076922},{"$f":"IF(AK63>0,Q63/Inputs!D$179,0)","v":0.38461538461538464},{"$f":"N63/Inputs!D$180","v":0.5061916666666666},{"$f":"(T63+U63+V63+W63)/4","v":0.35366264194139191},{"$f":"IF(AK63=0,0,IF(OR(F63=\"M\",F63=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H63<=Inputs!$D$104,0,IF(AND(H63>=Inputs!$D$104,X63+Y63<1),ROUNDUP(X63+Y63,0),X63+Y63))","v":0},{"$f":"IF(AK63>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N63/Inputs!D$190)*Inputs!E$190","v":0.18222899999999997},{"$f":"(H63/Inputs!D$191)*Inputs!E$191","v":4.8414599999999995E-2},{"$f":"((S63*R63)/Inputs!D$192)*Inputs!E$192","v":7.4011376896062728E-2},{"$f":"(AA63+AB63+AC63+AD63)/4","v":0.35116374422401569},{"$f":"IF(AK63=0,0,IF(F63=\"E\",AE63*(Inputs!D$194-1),IF(F63=\"H\",AE63*(Inputs!D$196-1),AE63*(Inputs!D$195-1))))","v":-7.0232748844803128E-2},{"$f":"IF(AK63=0,0,IF(P63<Inputs!D$203,AE63*(Inputs!E$203-1),IF(P63>Inputs!D$204,AE63*(Inputs!E$204-1),AE63*(Inputs!E$205-1))))","v":3.5116374422401599E-2},{"$f":"IF(AK63=0,0,IF(I63<Inputs!D$199,(AE63+AF63+AG63)*(Inputs!D$200-1),0))","v":0},{"$f":"AE63+AF63+AG63+AH63","v":0.31604736980161419},{"$f":"N63*Inputs!$D$221","v":5895.0704316112497},{"$f":"'SFC Building Data'!M62","v":1}]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!O62","v":"E"},{"$f":"'School Resources'!I62","v":811.87900000000002},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":811.87900000000002},{"$f":"VLOOKUP(A64,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":60.890925000000003},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":134501},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":104714},{"$f":"L64*Inputs!D$219","v":120421.09999999999},{"$f":"IF(K64<=M64,K64,M64)","v":120421.09999999999},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O64>0,Inputs!D$218-O64,\"\")","v":2},{"$f":"VLOOKUP(C64,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":56},{"$f":"VLOOKUP(A64,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},{"$f":"H64/I64","v":0.43630165978768143},{"$f":"J64/Inputs!D$177","v":4.6839173076923082},{"$f":"H64/Inputs!D$178","v":2.4980892307692306},{"$f":"IF(AK64>0,Q64/Inputs!D$179,0)","v":4.3076923076923075},{"$f":"N64/Inputs!D$180","v":6.6900611111111106},{"$f":"(T64+U64+V64+W64)/4","v":4.544939989316239},{"$f":"IF(AK64=0,0,IF(OR(F64=\"M\",F64=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H64<=Inputs!$D$104,0,IF(AND(H64>=Inputs!$D$104,X64+Y64<1),ROUNDUP(X64+Y64,0),X64+Y64))","v":4.544939989316239},{"$f":"IF(AK64>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N64/Inputs!D$190)*Inputs!E$190","v":2.4084219999999998},{"$f":"(H64/Inputs!D$191)*Inputs!E$191","v":1.0554427},{"$f":"((S64*R64)/Inputs!D$192)*Inputs!E$192","v":1.6134547731861477},{"$f":"(AA64+AB64+AC64+AD64)/4","v":1.544329868296537},{"$f":"IF(AK64=0,0,IF(F64=\"E\",AE64*(Inputs!D$194-1),IF(F64=\"H\",AE64*(Inputs!D$196-1),AE64*(Inputs!D$195-1))))","v":-0.30886597365930735},{"$f":"IF(AK64=0,0,IF(P64<Inputs!D$203,AE64*(Inputs!E$203-1),IF(P64>Inputs!D$204,AE64*(Inputs!E$204-1),AE64*(Inputs!E$205-1))))","v":-7.721649341482692E-2},{"$f":"IF(AK64=0,0,IF(I64<Inputs!D$199,(AE64+AF64+AG64)*(Inputs!D$200-1),0))","v":0},{"$f":"AE64+AF64+AG64+AH64","v":1.1582474012224027},{"$f":"N64*Inputs!$D$221","v":77911.953196483708},{"$f":"'SFC Building Data'!M63","v":1}]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!O63","v":"H"},{"$f":"'School Resources'!I63","v":172.52499999999998},{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":172.52499999999998},{"$f":"VLOOKUP(A65,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.979260714285708},{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56105},{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59746},{"$f":"L65*Inputs!D$219","v":68707.899999999994},56105,{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O65>0,Inputs!D$218-O65,\"\")","v":41},{"$f":"VLOOKUP(C65,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A65,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},9.2714485600526336E-2,{"$f":"J65/Inputs!D$177","v":1.6907123626373621},{"$f":"H65/Inputs!D$178","v":0.53084615384615375},{"$f":"IF(AK65>0,Q65/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N65/Inputs!D$180","v":3.1169444444444445},1.7000103556166053,{"$f":"IF(AK65=0,0,IF(OR(F65=\"M\",F65=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H65<=Inputs!$D$104,0,IF(AND(H65>=Inputs!$D$104,X65+Y65<1),ROUNDUP(X65+Y65,0),X65+Y65))","v":2.2000103556166053},{"$f":"IF(AK65>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N65/Inputs!D$190)*Inputs!E$190","v":1.1221000000000001},{"$f":"(H65/Inputs!D$191)*Inputs!E$191","v":0.2242825},{"$f":"((S65*R65)/Inputs!D$192)*Inputs!E$192","v":0.34286055526000803},0.69731076381500212,{"$f":"IF(AK65=0,0,IF(F65=\"E\",AE65*(Inputs!D$194-1),IF(F65=\"H\",AE65*(Inputs!D$196-1),AE65*(Inputs!D$195-1))))","v":0.69731076381500212},{"$f":"IF(AK65=0,0,IF(P65<Inputs!D$203,AE65*(Inputs!E$203-1),IF(P65>Inputs!D$204,AE65*(Inputs!E$204-1),AE65*(Inputs!E$205-1))))","v":6.9731076381500279E-2},{"$f":"IF(AK65=0,0,IF(I65<Inputs!D$199,(AE65+AF65+AG65)*(Inputs!D$200-1),0))","v":0},1.4643526040115045,{"$f":"N65*Inputs!$D$221","v":36299.70274386066},{"$f":"'SFC Building Data'!M64","v":1}]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!O64","v":"M"},{"$f":"'School Resources'!I64","v":376.02600000000001},{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":376.02600000000001},{"$f":"VLOOKUP(A66,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.814980000000006},{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":99159},{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":72376},{"$f":"L66*Inputs!D$219","v":83232.399999999994},83232.399999999994,{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O66>0,Inputs!D$218-O66,\"\")","v":35},{"$f":"VLOOKUP(C66,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":36},{"$f":"VLOOKUP(A66,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},0.20207539291362714,{"$f":"J66/Inputs!D$177","v":1.8319215384615388},{"$f":"H66/Inputs!D$178","v":1.157003076923077},{"$f":"IF(AK66>0,Q66/Inputs!D$179,0)","v":2.7692307692307692},{"$f":"N66/Inputs!D$180","v":4.624022222222222},2.595544401709402,{"$f":"IF(AK66=0,0,IF(OR(F66=\"M\",F66=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H66<=Inputs!$D$104,0,IF(AND(H66>=Inputs!$D$104,X66+Y66<1),ROUNDUP(X66+Y66,0),X66+Y66))","v":3.095544401709402},{"$f":"IF(AK66>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N66/Inputs!D$190)*Inputs!E$190","v":1.6646479999999997},{"$f":"(H66/Inputs!D$191)*Inputs!E$191","v":0.48883380000000004},{"$f":"((S66*R66)/Inputs!D$192)*Inputs!E$192","v":0.74728000667845129},1.0001904516696127,{"$f":"IF(AK66=0,0,IF(F66=\"E\",AE66*(Inputs!D$194-1),IF(F66=\"H\",AE66*(Inputs!D$196-1),AE66*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK66=0,0,IF(P66<Inputs!D$203,AE66*(Inputs!E$203-1),IF(P66>Inputs!D$204,AE66*(Inputs!E$204-1),AE66*(Inputs!E$205-1))))","v":0.10001904516696136},{"$f":"IF(AK66=0,0,IF(I66<Inputs!D$199,(AE66+AF66+AG66)*(Inputs!D$200-1),0))","v":0},1.1002094968365741,{"$f":"N66*Inputs!$D$221","v":53851.01824539894},{"$f":"'SFC Building Data'!M65","v":1}]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},{"$f":"'School Resources'!O65","v":"H"},{"$f":"'School Resources'!I65","v":430.96499999999997},{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":430.96499999999997},{"$f":"VLOOKUP(A67,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.921264285714287},{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":230325},{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":96396},{"$f":"L67*Inputs!D$219","v":110855.4},110855.4,{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1957},{"$f":"IF(O67>0,Inputs!D$218-O67,\"\")","v":56},{"$f":"VLOOKUP(C67,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":57},{"$f":"VLOOKUP(A67,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},0.23159946840649667,{"$f":"J67/Inputs!D$177","v":2.1477895604395605},{"$f":"H67/Inputs!D$178","v":1.3260461538461539},{"$f":"IF(AK67>0,Q67/Inputs!D$179,0)","v":4.384615384615385},{"$f":"N67/Inputs!D$180","v":6.1586333333333334},3.5042711080586084,{"$f":"IF(AK67=0,0,IF(OR(F67=\"M\",F67=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H67<=Inputs!$D$104,0,IF(AND(H67>=Inputs!$D$104,X67+Y67<1),ROUNDUP(X67+Y67,0),X67+Y67))","v":4.0042711080586084},{"$f":"IF(AK67>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N67/Inputs!D$190)*Inputs!E$190","v":2.2171079999999996},{"$f":"(H67/Inputs!D$191)*Inputs!E$191","v":0.56025449999999999},{"$f":"((S67*R67)/Inputs!D$192)*Inputs!E$192","v":0.8564607981314557},1.1834558245328639,{"$f":"IF(AK67=0,0,IF(F67=\"E\",AE67*(Inputs!D$194-1),IF(F67=\"H\",AE67*(Inputs!D$196-1),AE67*(Inputs!D$195-1))))","v":1.1834558245328639},{"$f":"IF(AK67=0,0,IF(P67<Inputs!D$203,AE67*(Inputs!E$203-1),IF(P67>Inputs!D$204,AE67*(Inputs!E$204-1),AE67*(Inputs!E$205-1))))","v":0.1183455824532865},{"$f":"IF(AK67=0,0,IF(I67<Inputs!D$199,(AE67+AF67+AG67)*(Inputs!D$200-1),0))","v":0},2.4852572315190145,{"$f":"N67*Inputs!$D$221","v":71722.984895317175},{"$f":"'SFC Building Data'!M66","v":1}]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},{"$f":"'School Resources'!O66","v":"H"},{"$f":"'School Resources'!I66","v":27.4},{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":27.4},{"$f":"VLOOKUP(A68,'Base Sheet'!A$10:C$57,3,FALSE)","v":1860.8203333333336},{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.9142857142857141},{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":28451},{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":10131},{"$f":"L68*Inputs!D$219","v":11650.65},11650.65,{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O68>0,Inputs!D$218-O68,\"\")","v":63},{"$f":"VLOOKUP(C68,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A68,Inputs!AJ$6:AL$54,3,FALSE)","v":15408440.630000003},1.4724688627470929E-2,{"$f":"J68/Inputs!D$177","v":0.30109890109890108},{"$f":"H68/Inputs!D$178","v":8.4307692307692306E-2},{"$f":"IF(AK68>0,Q68/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N68/Inputs!D$180","v":0.64725833333333327},0.27739700091575092,{"$f":"IF(AK68=0,0,IF(OR(F68=\"M\",F68=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H68<=Inputs!$D$104,0,IF(AND(H68>=Inputs!$D$104,X68+Y68<1),ROUNDUP(X68+Y68,0),X68+Y68))","v":0},{"$f":"IF(AK68>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N68/Inputs!D$190)*Inputs!E$190","v":0.233013},{"$f":"(H68/Inputs!D$191)*Inputs!E$191","v":3.5619999999999999E-2},{"$f":"((S68*R68)/Inputs!D$192)*Inputs!E$192","v":5.4452277722789294E-2},0.35577131943069734,{"$f":"IF(AK68=0,0,IF(F68=\"E\",AE68*(Inputs!D$194-1),IF(F68=\"H\",AE68*(Inputs!D$196-1),AE68*(Inputs!D$195-1))))","v":0.35577131943069734},{"$f":"IF(AK68=0,0,IF(P68<Inputs!D$203,AE68*(Inputs!E$203-1),IF(P68>Inputs!D$204,AE68*(Inputs!E$204-1),AE68*(Inputs!E$205-1))))","v":3.5577131943069766E-2},{"$f":"IF(AK68=0,0,IF(I68<Inputs!D$199,(AE68+AF68+AG68)*(Inputs!D$200-1),0))","v":0},0.74711977080446446,{"$f":"N68*Inputs!$D$221","v":7537.9223201632676},{"$f":"'SFC Building Data'!M67","v":1}]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!O67","v":"E"},{"$f":"'School Resources'!I67","v":22.615666666666669},{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":22.615666666666669},{"$f":"VLOOKUP(A69,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.230809523809524},{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":8666},{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":4832},{"$f":"L69*Inputs!D$219","v":5556.7999999999993},5556.7999999999993,{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O69>0,Inputs!D$218-O69,\"\")","v":4},{"$f":"VLOOKUP(C69,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":4},{"$f":"VLOOKUP(A69,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},3.3887443759839535E-2,{"$f":"J69/Inputs!D$177","v":0.24852380952380954},{"$f":"H69/Inputs!D$178","v":6.9586666666666672E-2},{"$f":"IF(AK69>0,Q69/Inputs!D$179,0)","v":0.30769230769230771},{"$f":"N69/Inputs!D$180","v":0.30871111111111105},0.23362847374847376,{"$f":"IF(AK69=0,0,IF(OR(F69=\"M\",F69=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H69<=Inputs!$D$104,0,IF(AND(H69>=Inputs!$D$104,X69+Y69<1),ROUNDUP(X69+Y69,0),X69+Y69))","v":0},{"$f":"IF(AK69>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N69/Inputs!D$190)*Inputs!E$190","v":0.11113599999999998},{"$f":"(H69/Inputs!D$191)*Inputs!E$191","v":2.940036666666667E-2},{"$f":"((S69*R69)/Inputs!D$192)*Inputs!E$192","v":8.1983858475416574E-2},0.33063005628552083,{"$f":"IF(AK69=0,0,IF(F69=\"E\",AE69*(Inputs!D$194-1),IF(F69=\"H\",AE69*(Inputs!D$196-1),AE69*(Inputs!D$195-1))))","v":-6.6126011257104156E-2},{"$f":"IF(AK69=0,0,IF(P69<Inputs!D$203,AE69*(Inputs!E$203-1),IF(P69>Inputs!D$204,AE69*(Inputs!E$204-1),AE69*(Inputs!E$205-1))))","v":-1.6531502814276056E-2},{"$f":"IF(AK69=0,0,IF(I69<Inputs!D$199,(AE69+AF69+AG69)*(Inputs!D$200-1),0))","v":2.4797254221414083E-2},0.27276979643555471,{"$f":"N69*Inputs!$D$221","v":3595.2265966863001},{"$f":"'SFC Building Data'!M68","v":1}]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!O68","v":"E"},{"$f":"'School Resources'!I68","v":77.021666666666661},{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":77.021666666666661},{"$f":"VLOOKUP(A70,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6},{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":66489},{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":14837},{"$f":"L70*Inputs!D$219","v":17062.55},17062.55,{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1946},{"$f":"IF(O70>0,Inputs!D$218-O70,\"\")","v":67},{"$f":"VLOOKUP(C70,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A70,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},0.11540970407486434,{"$f":"J70/Inputs!D$177","v":0.46153846153846156},{"$f":"H70/Inputs!D$178","v":0.23698974358974356},{"$f":"IF(AK70>0,Q70/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N70/Inputs!D$180","v":0.94791944444444443},0.58468883547008543,{"$f":"IF(AK70=0,0,IF(OR(F70=\"M\",F70=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H70<=Inputs!$D$104,0,IF(AND(H70>=Inputs!$D$104,X70+Y70<1),ROUNDUP(X70+Y70,0),X70+Y70))","v":1},{"$f":"IF(AK70>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N70/Inputs!D$190)*Inputs!E$190","v":0.34125099999999997},{"$f":"(H70/Inputs!D$191)*Inputs!E$191","v":0.10012816666666666},{"$f":"((S70*R70)/Inputs!D$192)*Inputs!E$192","v":0.27921058055068204},0.45514743680433722,{"$f":"IF(AK70=0,0,IF(F70=\"E\",AE70*(Inputs!D$194-1),IF(F70=\"H\",AE70*(Inputs!D$196-1),AE70*(Inputs!D$195-1))))","v":-9.1029487360867425E-2},{"$f":"IF(AK70=0,0,IF(P70<Inputs!D$203,AE70*(Inputs!E$203-1),IF(P70>Inputs!D$204,AE70*(Inputs!E$204-1),AE70*(Inputs!E$205-1))))","v":4.5514743680433761E-2},{"$f":"IF(AK70=0,0,IF(I70<Inputs!D$199,(AE70+AF70+AG70)*(Inputs!D$200-1),0))","v":4.0963269312390395E-2},0.45059596243629402,{"$f":"N70*Inputs!$D$221","v":11039.399216687632},{"$f":"'SFC Building Data'!M69","v":1}]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!O69","v":"E"},{"$f":"'School Resources'!I69","v":24.297999999999998},{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":24.297999999999998},{"$f":"VLOOKUP(A71,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.4711428571428571},{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":8666},{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":3952},{"$f":"L71*Inputs!D$219","v":4544.7999999999993},4544.7999999999993,{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O71>0,Inputs!D$218-O71,\"\")","v":4},{"$f":"VLOOKUP(C71,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A71,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},3.6408261609647337E-2,{"$f":"J71/Inputs!D$177","v":0.26701098901098902},{"$f":"H71/Inputs!D$178","v":7.4763076923076918E-2},{"$f":"IF(AK71>0,Q71/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N71/Inputs!D$180","v":0.25248888888888887},0.2062580463980464,{"$f":"IF(AK71=0,0,IF(OR(F71=\"M\",F71=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H71<=Inputs!$D$104,0,IF(AND(H71>=Inputs!$D$104,X71+Y71<1),ROUNDUP(X71+Y71,0),X71+Y71))","v":0},{"$f":"IF(AK71>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N71/Inputs!D$190)*Inputs!E$190","v":9.0895999999999991E-2},{"$f":"(H71/Inputs!D$191)*Inputs!E$191","v":3.1587399999999995E-2},{"$f":"((S71*R71)/Inputs!D$192)*Inputs!E$192","v":8.808247055443888E-2},0.3276414676386098,{"$f":"IF(AK71=0,0,IF(F71=\"E\",AE71*(Inputs!D$194-1),IF(F71=\"H\",AE71*(Inputs!D$196-1),AE71*(Inputs!D$195-1))))","v":-6.5528293527721951E-2},{"$f":"IF(AK71=0,0,IF(P71<Inputs!D$203,AE71*(Inputs!E$203-1),IF(P71>Inputs!D$204,AE71*(Inputs!E$204-1),AE71*(Inputs!E$205-1))))","v":-1.6382073381930505E-2},{"$f":"IF(AK71=0,0,IF(I71<Inputs!D$199,(AE71+AF71+AG71)*(Inputs!D$200-1),0))","v":2.4573110072895758E-2},0.27030421080185313,{"$f":"N71*Inputs!$D$221","v":2940.4667860315103},{"$f":"'SFC Building Data'!M70","v":1}]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!O70","v":"E"},{"$f":"'School Resources'!I70","v":147.59100000000001},{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":147.59100000000001},{"$f":"VLOOKUP(A72,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.069325000000001},{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39990},{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":23980},{"$f":"L72*Inputs!D$219","v":27576.999999999996},27576.999999999996,{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O72>0,Inputs!D$218-O72,\"\")","v":52},{"$f":"VLOOKUP(C72,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A72,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},0.22115119512838341,{"$f":"J72/Inputs!D$177","v":0.85148653846153854},{"$f":"H72/Inputs!D$178","v":0.45412615384615385},{"$f":"IF(AK72>0,Q72/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N72/Inputs!D$180","v":1.5320555555555553},0.92095552350427345,{"$f":"IF(AK72=0,0,IF(OR(F72=\"M\",F72=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H72<=Inputs!$D$104,0,IF(AND(H72>=Inputs!$D$104,X72+Y72<1),ROUNDUP(X72+Y72,0),X72+Y72))","v":1},{"$f":"IF(AK72>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N72/Inputs!D$190)*Inputs!E$190","v":0.55153999999999992},{"$f":"(H72/Inputs!D$191)*Inputs!E$191","v":0.19186830000000002},{"$f":"((S72*R72)/Inputs!D$192)*Inputs!E$192","v":0.53503086309985137},0.5946097907749629,{"$f":"IF(AK72=0,0,IF(F72=\"E\",AE72*(Inputs!D$194-1),IF(F72=\"H\",AE72*(Inputs!D$196-1),AE72*(Inputs!D$195-1))))","v":-0.11892195815499255},{"$f":"IF(AK72=0,0,IF(P72<Inputs!D$203,AE72*(Inputs!E$203-1),IF(P72>Inputs!D$204,AE72*(Inputs!E$204-1),AE72*(Inputs!E$205-1))))","v":5.946097907749634E-2},{"$f":"IF(AK72=0,0,IF(I72<Inputs!D$199,(AE72+AF72+AG72)*(Inputs!D$200-1),0))","v":5.351488116974671E-2},0.58866369286721332,{"$f":"N72*Inputs!$D$221","v":17842.20484034302},{"$f":"'SFC Building Data'!M71","v":1}]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!O71","v":"H"},{"$f":"'School Resources'!I71","v":94.256},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":94.256},{"$f":"VLOOKUP(A73,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.536190476190475},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":79418},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":34891},{"$f":"L73*Inputs!D$219","v":40124.649999999994},{"$f":"IF(K73<=M73,K73,M73)","v":40124.649999999994},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O73>0,Inputs!D$218-O73,\"\")","v":35},{"$f":"VLOOKUP(C73,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A73,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},{"$f":"H73/I73","v":0.14123372731413777},{"$f":"J73/Inputs!D$177","v":1.1181684981684981},{"$f":"H73/Inputs!D$178","v":0.29001846153846156},{"$f":"IF(AK73>0,Q73/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N73/Inputs!D$180","v":2.2291472222222217},{"$f":"(T73+U73+V73+W73)/4","v":1.2747181608669107},{"$f":"IF(AK73=0,0,IF(OR(F73=\"M\",F73=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H73<=Inputs!$D$104,0,IF(AND(H73>=Inputs!$D$104,X73+Y73<1),ROUNDUP(X73+Y73,0),X73+Y73))","v":1.7747181608669107},{"$f":"IF(AK73>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N73/Inputs!D$190)*Inputs!E$190","v":0.8024929999999999},{"$f":"(H73/Inputs!D$191)*Inputs!E$191","v":0.12253280000000001},{"$f":"((S73*R73)/Inputs!D$192)*Inputs!E$192","v":0.34168661390152244},{"$f":"(AA73+AB73+AC73+AD73)/4","v":0.59167810347538063},{"$f":"IF(AK73=0,0,IF(F73=\"E\",AE73*(Inputs!D$194-1),IF(F73=\"H\",AE73*(Inputs!D$196-1),AE73*(Inputs!D$195-1))))","v":0.59167810347538063},{"$f":"IF(AK73=0,0,IF(P73<Inputs!D$203,AE73*(Inputs!E$203-1),IF(P73>Inputs!D$204,AE73*(Inputs!E$204-1),AE73*(Inputs!E$205-1))))","v":5.9167810347538118E-2},{"$f":"IF(AK73=0,0,IF(I73<Inputs!D$199,(AE73+AF73+AG73)*(Inputs!D$200-1),0))","v":0.12425240172983006},{"$f":"AE73+AF73+AG73+AH73","v":1.3667764190281295},{"$f":"N73*Inputs!$D$221","v":25960.482447223032},{"$f":"'SFC Building Data'!M72","v":1}]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},{"$f":"'School Resources'!O72","v":"H"},{"$f":"'School Resources'!I72","v":157.715},{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":157.715},{"$f":"VLOOKUP(A74,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.969753571428569},{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":80882},{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54291},{"$f":"L74*Inputs!D$219","v":62434.649999999994},62434.649999999994,{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1991},{"$f":"IF(O74>0,Inputs!D$218-O74,\"\")","v":22},{"$f":"VLOOKUP(C74,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A74,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},0.2363210543981204,{"$f":"J74/Inputs!D$177","v":1.3053656593406591},{"$f":"H74/Inputs!D$178","v":0.48527692307692311},{"$f":"IF(AK74>0,Q74/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N74/Inputs!D$180","v":3.4685916666666663},1.7571162545787544,{"$f":"IF(AK74=0,0,IF(OR(F74=\"M\",F74=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H74<=Inputs!$D$104,0,IF(AND(H74>=Inputs!$D$104,X74+Y74<1),ROUNDUP(X74+Y74,0),X74+Y74))","v":2.2571162545787544},{"$f":"IF(AK74>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N74/Inputs!D$190)*Inputs!E$190","v":1.2486929999999998},{"$f":"(H74/Inputs!D$191)*Inputs!E$191","v":0.2050295},{"$f":"((S74*R74)/Inputs!D$192)*Inputs!E$192","v":0.57173128831563624},0.78136344707890903,{"$f":"IF(AK74=0,0,IF(F74=\"E\",AE74*(Inputs!D$194-1),IF(F74=\"H\",AE74*(Inputs!D$196-1),AE74*(Inputs!D$195-1))))","v":0.78136344707890903},{"$f":"IF(AK74=0,0,IF(P74<Inputs!D$203,AE74*(Inputs!E$203-1),IF(P74>Inputs!D$204,AE74*(Inputs!E$204-1),AE74*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK74=0,0,IF(I74<Inputs!D$199,(AE74+AF74+AG74)*(Inputs!D$200-1),0))","v":0.15627268941578196},1.7189995835736001,{"$f":"N74*Inputs!$D$221","v":40394.960091203626},{"$f":"'SFC Building Data'!M73","v":1}]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},{"$f":"'School Resources'!O73","v":"H"},{"$f":"'School Resources'!I73","v":143.87866666666667},{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":143.87866666666667},{"$f":"VLOOKUP(A75,'Base Sheet'!A$10:C$57,3,FALSE)","v":667.37599999999998},{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":80924},{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52018},{"$f":"L75*Inputs!D$219","v":59820.7},59820.7,{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O75>0,Inputs!D$218-O75,\"\")","v":35},{"$f":"VLOOKUP(C75,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A75,Inputs!AJ$6:AL$54,3,FALSE)","v":10080412.460000001},0.21558861371500726,{"$f":"J75/Inputs!D$177","v":1.3846153846153846},{"$f":"H75/Inputs!D$178","v":0.44270358974358975},{"$f":"IF(AK75>0,Q75/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N75/Inputs!D$180","v":3.323372222222222},1.6722881837606838,{"$f":"IF(AK75=0,0,IF(OR(F75=\"M\",F75=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H75<=Inputs!$D$104,0,IF(AND(H75>=Inputs!$D$104,X75+Y75<1),ROUNDUP(X75+Y75,0),X75+Y75))","v":2.172288183760684},{"$f":"IF(AK75>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N75/Inputs!D$190)*Inputs!E$190","v":1.1964139999999999},{"$f":"(H75/Inputs!D$191)*Inputs!E$191","v":0.18704226666666671},{"$f":"((S75*R75)/Inputs!D$192)*Inputs!E$192","v":0.52157331550245267},0.75125739554227988,{"$f":"IF(AK75=0,0,IF(F75=\"E\",AE75*(Inputs!D$194-1),IF(F75=\"H\",AE75*(Inputs!D$196-1),AE75*(Inputs!D$195-1))))","v":0.75125739554227988},{"$f":"IF(AK75=0,0,IF(P75<Inputs!D$203,AE75*(Inputs!E$203-1),IF(P75>Inputs!D$204,AE75*(Inputs!E$204-1),AE75*(Inputs!E$205-1))))","v":7.5125739554228049E-2},{"$f":"IF(AK75=0,0,IF(I75<Inputs!D$199,(AE75+AF75+AG75)*(Inputs!D$200-1),0))","v":0.15776405306387892},1.7354045837026666,{"$f":"N75*Inputs!$D$221","v":38703.745262091885},{"$f":"'SFC Building Data'!M74","v":1}]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!O74","v":"M"},{"$f":"'School Resources'!I74","v":10.882000000000001},{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":10.882000000000001},{"$f":"VLOOKUP(A76,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.5545714285714287},{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1713},{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":3480},{"$f":"L76*Inputs!D$219","v":4001.9999999999995},1713,{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O76>0,Inputs!D$218-O76,\"\")","v":33},{"$f":"VLOOKUP(C76,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A76,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},6.227719820138965E-3,{"$f":"J76/Inputs!D$177","v":0.1195824175824176},{"$f":"H76/Inputs!D$178","v":3.3483076923076928E-2},{"$f":"IF(AK76>0,Q76/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N76/Inputs!D$180","v":9.5166666666666663E-2},0.10051957875457877,{"$f":"IF(AK76=0,0,IF(OR(F76=\"M\",F76=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H76<=Inputs!$D$104,0,IF(AND(H76>=Inputs!$D$104,X76+Y76<1),ROUNDUP(X76+Y76,0),X76+Y76))","v":0},{"$f":"IF(AK76>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N76/Inputs!D$190)*Inputs!E$190","v":3.4259999999999999E-2},{"$f":"(H76/Inputs!D$191)*Inputs!E$191","v":1.4146600000000002E-2},{"$f":"((S76*R76)/Inputs!D$192)*Inputs!E$192","v":2.0565561298023005E-2},0.29224304032450577,{"$f":"IF(AK76=0,0,IF(F76=\"E\",AE76*(Inputs!D$194-1),IF(F76=\"H\",AE76*(Inputs!D$196-1),AE76*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK76=0,0,IF(P76<Inputs!D$203,AE76*(Inputs!E$203-1),IF(P76>Inputs!D$204,AE76*(Inputs!E$204-1),AE76*(Inputs!E$205-1))))","v":2.9224304032450601E-2},{"$f":"IF(AK76=0,0,IF(I76<Inputs!D$199,(AE76+AF76+AG76)*(Inputs!D$200-1),0))","v":0},0.32146734435695634,{"$f":"N76*Inputs!$D$221","v":1108.3039087466948},{"$f":"'SFC Building Data'!M75","v":1}]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!O75","v":"E"},{"$f":"'School Resources'!I75","v":272.21100000000001},{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":272.21100000000001},{"$f":"VLOOKUP(A77,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.415825000000002},{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52490},{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56577},{"$f":"L77*Inputs!D$219","v":65063.549999999996},52490,{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1974},{"$f":"IF(O77>0,Inputs!D$218-O77,\"\")","v":39},{"$f":"VLOOKUP(C77,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A77,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},0.15578513508177244,{"$f":"J77/Inputs!D$177","v":1.5704480769230771},{"$f":"H77/Inputs!D$178","v":0.83757230769230773},{"$f":"IF(AK77>0,Q77/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N77/Inputs!D$180","v":2.9161111111111113},1.9271867200854702,{"$f":"IF(AK77=0,0,IF(OR(F77=\"M\",F77=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H77<=Inputs!$D$104,0,IF(AND(H77>=Inputs!$D$104,X77+Y77<1),ROUNDUP(X77+Y77,0),X77+Y77))","v":1.9271867200854702},{"$f":"IF(AK77>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N77/Inputs!D$190)*Inputs!E$190","v":1.0498000000000001},{"$f":"(H77/Inputs!D$191)*Inputs!E$191","v":0.35387430000000009},{"$f":"((S77*R77)/Inputs!D$192)*Inputs!E$192","v":0.51444330146077366},0.75452940036519345,{"$f":"IF(AK77=0,0,IF(F77=\"E\",AE77*(Inputs!D$194-1),IF(F77=\"H\",AE77*(Inputs!D$196-1),AE77*(Inputs!D$195-1))))","v":-0.15090588007303865},{"$f":"IF(AK77=0,0,IF(P77<Inputs!D$203,AE77*(Inputs!E$203-1),IF(P77>Inputs!D$204,AE77*(Inputs!E$204-1),AE77*(Inputs!E$205-1))))","v":7.5452940036519409E-2},{"$f":"IF(AK77=0,0,IF(I77<Inputs!D$199,(AE77+AF77+AG77)*(Inputs!D$200-1),0))","v":0},0.67907646032867419,{"$f":"N77*Inputs!$D$221","v":33960.812708764744},{"$f":"'SFC Building Data'!M76","v":1}]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!O76","v":"M"},{"$f":"'School Resources'!I76","v":15.192000000000004},{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":15.192000000000004},{"$f":"VLOOKUP(A78,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.1702857142857148},{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1713},{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":4907},{"$f":"L78*Inputs!D$219","v":5643.0499999999993},1713,{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O78>0,Inputs!D$218-O78,\"\")","v":33},{"$f":"VLOOKUP(C78,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A78,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},8.6943135000506488E-3,{"$f":"J78/Inputs!D$177","v":0.16694505494505499},{"$f":"H78/Inputs!D$178","v":4.6744615384615398E-2},{"$f":"IF(AK78>0,Q78/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N78/Inputs!D$180","v":9.5166666666666663E-2},0.11567562271062273,{"$f":"IF(AK78=0,0,IF(OR(F78=\"M\",F78=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H78<=Inputs!$D$104,0,IF(AND(H78>=Inputs!$D$104,X78+Y78<1),ROUNDUP(X78+Y78,0),X78+Y78))","v":0},{"$f":"IF(AK78>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N78/Inputs!D$190)*Inputs!E$190","v":3.4259999999999999E-2},{"$f":"(H78/Inputs!D$191)*Inputs!E$191","v":1.9749600000000006E-2},{"$f":"((S78*R78)/Inputs!D$192)*Inputs!E$192","v":2.8710899397129709E-2},0.29568012484928241,{"$f":"IF(AK78=0,0,IF(F78=\"E\",AE78*(Inputs!D$194-1),IF(F78=\"H\",AE78*(Inputs!D$196-1),AE78*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK78=0,0,IF(P78<Inputs!D$203,AE78*(Inputs!E$203-1),IF(P78>Inputs!D$204,AE78*(Inputs!E$204-1),AE78*(Inputs!E$205-1))))","v":2.9568012484928269E-2},{"$f":"IF(AK78=0,0,IF(I78<Inputs!D$199,(AE78+AF78+AG78)*(Inputs!D$200-1),0))","v":0},0.32524813733421065,{"$f":"N78*Inputs!$D$221","v":1108.3039087466948},{"$f":"'SFC Building Data'!M77","v":1}]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!O77","v":"M"},{"$f":"'School Resources'!I77","v":15},{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":15},{"$f":"VLOOKUP(A79,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.1428571428571428},{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1713},{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":4788},{"$f":"L79*Inputs!D$219","v":5506.2},1713,{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1986},{"$f":"IF(O79>0,Inputs!D$218-O79,\"\")","v":27},{"$f":"VLOOKUP(C79,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A79,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},8.5844327607135142E-3,{"$f":"J79/Inputs!D$177","v":0.16483516483516483},{"$f":"H79/Inputs!D$178","v":4.6153846153846156E-2},{"$f":"IF(AK79>0,Q79/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N79/Inputs!D$180","v":9.5166666666666663E-2},0.11500045787545789,{"$f":"IF(AK79=0,0,IF(OR(F79=\"M\",F79=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H79<=Inputs!$D$104,0,IF(AND(H79>=Inputs!$D$104,X79+Y79<1),ROUNDUP(X79+Y79,0),X79+Y79))","v":0},{"$f":"IF(AK79>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N79/Inputs!D$190)*Inputs!E$190","v":3.4259999999999999E-2},{"$f":"(H79/Inputs!D$191)*Inputs!E$191","v":1.95E-2},{"$f":"((S79*R79)/Inputs!D$192)*Inputs!E$192","v":2.8348044428445601E-2},0.29552701110711144,{"$f":"IF(AK79=0,0,IF(F79=\"E\",AE79*(Inputs!D$194-1),IF(F79=\"H\",AE79*(Inputs!D$196-1),AE79*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK79=0,0,IF(P79<Inputs!D$203,AE79*(Inputs!E$203-1),IF(P79>Inputs!D$204,AE79*(Inputs!E$204-1),AE79*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK79=0,0,IF(I79<Inputs!D$199,(AE79+AF79+AG79)*(Inputs!D$200-1),0))","v":0},0.29552701110711144,{"$f":"N79*Inputs!$D$221","v":1108.3039087466948},{"$f":"'SFC Building Data'!M78","v":1}]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!O78","v":"M"},{"$f":"'School Resources'!I78","v":8},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":8},{"$f":"VLOOKUP(A80,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.1428571428571428},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1680},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L80*Inputs!D$219","v":3352.2499999999995},{"$f":"IF(K80<=M80,K80,M80)","v":1680},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O80>0,Inputs!D$218-O80,\"\")","v":2},{"$f":"VLOOKUP(C80,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A80,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},{"$f":"H80/I80","v":4.5783641390472075E-3},{"$f":"J80/Inputs!D$177","v":8.7912087912087905E-2},{"$f":"H80/Inputs!D$178","v":2.4615384615384615E-2},{"$f":"IF(AK80>0,Q80/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N80/Inputs!D$180","v":9.3333333333333338E-2},{"$f":"(T80+U80+V80+W80)/4","v":8.9926739926739926E-2},{"$f":"IF(AK80=0,0,IF(OR(F80=\"M\",F80=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H80<=Inputs!$D$104,0,IF(AND(H80>=Inputs!$D$104,X80+Y80<1),ROUNDUP(X80+Y80,0),X80+Y80))","v":0},{"$f":"IF(AK80>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N80/Inputs!D$190)*Inputs!E$190","v":3.3599999999999998E-2},{"$f":"(H80/Inputs!D$191)*Inputs!E$191","v":1.0400000000000001E-2},{"$f":"((S80*R80)/Inputs!D$192)*Inputs!E$192","v":1.5118957028504321E-2},{"$f":"(AA80+AB80+AC80+AD80)/4","v":0.28977973925712613},{"$f":"IF(AK80=0,0,IF(F80=\"E\",AE80*(Inputs!D$194-1),IF(F80=\"H\",AE80*(Inputs!D$196-1),AE80*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK80=0,0,IF(P80<Inputs!D$203,AE80*(Inputs!E$203-1),IF(P80>Inputs!D$204,AE80*(Inputs!E$204-1),AE80*(Inputs!E$205-1))))","v":-1.448898696285632E-2},{"$f":"IF(AK80=0,0,IF(I80<Inputs!D$199,(AE80+AF80+AG80)*(Inputs!D$200-1),0))","v":0},{"$f":"AE80+AF80+AG80+AH80","v":0.2752907522942698},{"$f":"N80*Inputs!$D$221","v":1086.9530453557777},{"$f":"'SFC Building Data'!M79","v":1}]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},{"$f":"'School Resources'!O79","v":"E"},{"$f":"'School Resources'!I79","v":252.4606666666667},{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":252.4606666666667},{"$f":"VLOOKUP(A81,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.934550000000002},{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":45533},{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45533},{"$f":"L81*Inputs!D$219","v":52362.95},45533,{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2013},{"$f":"IF(O81>0,Inputs!D$218-O81,\"\")","v":0},{"$f":"VLOOKUP(C81,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A81,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},0.14448210784832718,{"$f":"J81/Inputs!D$177","v":1.4565038461538462},{"$f":"H81/Inputs!D$178","v":0.77680205128205138},{"$f":"IF(AK81>0,Q81/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N81/Inputs!D$180","v":2.529611111111111},1.6522677136752137,{"$f":"IF(AK81=0,0,IF(OR(F81=\"M\",F81=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H81<=Inputs!$D$104,0,IF(AND(H81>=Inputs!$D$104,X81+Y81<1),ROUNDUP(X81+Y81,0),X81+Y81))","v":1.6522677136752137},{"$f":"IF(AK81>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N81/Inputs!D$190)*Inputs!E$190","v":0.91066000000000003},{"$f":"(H81/Inputs!D$191)*Inputs!E$191","v":0.32819886666666676},{"$f":"((S81*R81)/Inputs!D$192)*Inputs!E$192","v":0.47711774634011084},0.70399415325169445,{"$f":"IF(AK81=0,0,IF(F81=\"E\",AE81*(Inputs!D$194-1),IF(F81=\"H\",AE81*(Inputs!D$196-1),AE81*(Inputs!D$195-1))))","v":-0.14079883065033885},{"$f":"IF(AK81=0,0,IF(P81<Inputs!D$203,AE81*(Inputs!E$203-1),IF(P81>Inputs!D$204,AE81*(Inputs!E$204-1),AE81*(Inputs!E$205-1))))","v":-3.5199707662584755E-2},{"$f":"IF(AK81=0,0,IF(I81<Inputs!D$199,(AE81+AF81+AG81)*(Inputs!D$200-1),0))","v":0},0.5279956149387709,{"$f":"N81*Inputs!$D$221","v":29459.662508443227},{"$f":"'SFC Building Data'!M80","v":1}]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},{"$f":"'School Resources'!O80","v":"M"},{"$f":"'School Resources'!I80","v":10.673666666666666},{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":10.673666666666666},{"$f":"VLOOKUP(A82,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.5248095238095236},{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1713},{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":3386},{"$f":"L82*Inputs!D$219","v":3893.8999999999996},1713,{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O82>0,Inputs!D$218-O82,\"\")","v":33},{"$f":"VLOOKUP(C82,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A82,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},6.1084915873512759E-3,{"$f":"J82/Inputs!D$177","v":0.11729304029304027},{"$f":"H82/Inputs!D$178","v":3.2842051282051282E-2},{"$f":"IF(AK82>0,Q82/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N82/Inputs!D$180","v":9.5166666666666663E-2},9.9786978021978015E-2,{"$f":"IF(AK82=0,0,IF(OR(F82=\"M\",F82=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H82<=Inputs!$D$104,0,IF(AND(H82>=Inputs!$D$104,X82+Y82<1),ROUNDUP(X82+Y82,0),X82+Y82))","v":0},{"$f":"IF(AK82>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N82/Inputs!D$190)*Inputs!E$190","v":3.4259999999999999E-2},{"$f":"(H82/Inputs!D$191)*Inputs!E$191","v":1.3875766666666667E-2},{"$f":"((S82*R82)/Inputs!D$192)*Inputs!E$192","v":2.0171838458739034E-2},0.29207690128135144,{"$f":"IF(AK82=0,0,IF(F82=\"E\",AE82*(Inputs!D$194-1),IF(F82=\"H\",AE82*(Inputs!D$196-1),AE82*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK82=0,0,IF(P82<Inputs!D$203,AE82*(Inputs!E$203-1),IF(P82>Inputs!D$204,AE82*(Inputs!E$204-1),AE82*(Inputs!E$205-1))))","v":2.9207690128135171E-2},{"$f":"IF(AK82=0,0,IF(I82<Inputs!D$199,(AE82+AF82+AG82)*(Inputs!D$200-1),0))","v":0},0.32128459140948662,{"$f":"N82*Inputs!$D$221","v":1108.3039087466948},{"$f":"'SFC Building Data'!M81","v":1}]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},{"$f":"'School Resources'!O81","v":"E"},{"$f":"'School Resources'!I81","v":269.42200000000003},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":269.42200000000003},{"$f":"VLOOKUP(A83,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.206650000000003},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":55481},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53714},{"$f":"L83*Inputs!D$219","v":61771.1},{"$f":"IF(K83<=M83,K83,M83)","v":55481},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O83>0,Inputs!D$218-O83,\"\")","v":31},{"$f":"VLOOKUP(C83,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A83,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},{"$f":"H83/I83","v":0.15418900288379711},{"$f":"J83/Inputs!D$177","v":1.5543576923076925},{"$f":"H83/Inputs!D$178","v":0.82899076923076931},{"$f":"IF(AK83>0,Q83/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N83/Inputs!D$180","v":3.0822777777777777},{"$f":"(T83+U83+V83+W83)/4","v":1.8856373290598292},{"$f":"IF(AK83=0,0,IF(OR(F83=\"M\",F83=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H83<=Inputs!$D$104,0,IF(AND(H83>=Inputs!$D$104,X83+Y83<1),ROUNDUP(X83+Y83,0),X83+Y83))","v":1.8856373290598292},{"$f":"IF(AK83>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N83/Inputs!D$190)*Inputs!E$190","v":1.1096199999999998},{"$f":"(H83/Inputs!D$191)*Inputs!E$191","v":0.35024860000000008},{"$f":"((S83*R83)/Inputs!D$192)*Inputs!E$192","v":0.50917245506671138},{"$f":"(AA83+AB83+AC83+AD83)/4","v":0.76726026376667789},{"$f":"IF(AK83=0,0,IF(F83=\"E\",AE83*(Inputs!D$194-1),IF(F83=\"H\",AE83*(Inputs!D$196-1),AE83*(Inputs!D$195-1))))","v":-0.15345205275333554},{"$f":"IF(AK83=0,0,IF(P83<Inputs!D$203,AE83*(Inputs!E$203-1),IF(P83>Inputs!D$204,AE83*(Inputs!E$204-1),AE83*(Inputs!E$205-1))))","v":7.6726026376667852E-2},{"$f":"IF(AK83=0,0,IF(I83<Inputs!D$199,(AE83+AF83+AG83)*(Inputs!D$200-1),0))","v":0},{"$f":"AE83+AF83+AG83+AH83","v":0.69053423739001019},{"$f":"N83*Inputs!$D$221","v":35895.977327014225},{"$f":"'SFC Building Data'!M82","v":1}]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},{"$f":"'School Resources'!O82","v":"M"},{"$f":"'School Resources'!I82","v":371.21366666666665},{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":371.21366666666665},{"$f":"VLOOKUP(A84,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.510198888888887},{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":102622},{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70527},{"$f":"L84*Inputs!D$219","v":81106.049999999988},81106.049999999988,{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1988},{"$f":"IF(O84>0,Inputs!D$218-O84,\"\")","v":25},{"$f":"VLOOKUP(C84,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":36},{"$f":"VLOOKUP(A84,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},0.21244391742386129,{"$f":"J84/Inputs!D$177","v":1.8084768376068374},{"$f":"H84/Inputs!D$178","v":1.1421958974358974},{"$f":"IF(AK84>0,Q84/Inputs!D$179,0)","v":2.7692307692307692},{"$f":"N84/Inputs!D$180","v":4.505891666666666},2.5564487927350426,{"$f":"IF(AK84=0,0,IF(OR(F84=\"M\",F84=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H84<=Inputs!$D$104,0,IF(AND(H84>=Inputs!$D$104,X84+Y84<1),ROUNDUP(X84+Y84,0),X84+Y84))","v":3.0564487927350426},{"$f":"IF(AK84>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N84/Inputs!D$190)*Inputs!E$190","v":1.6221209999999997},{"$f":"(H84/Inputs!D$191)*Inputs!E$191","v":0.48257776666666669},{"$f":"((S84*R84)/Inputs!D$192)*Inputs!E$192","v":0.70154543434085748},0.97656105025188089,{"$f":"IF(AK84=0,0,IF(F84=\"E\",AE84*(Inputs!D$194-1),IF(F84=\"H\",AE84*(Inputs!D$196-1),AE84*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK84=0,0,IF(P84<Inputs!D$203,AE84*(Inputs!E$203-1),IF(P84>Inputs!D$204,AE84*(Inputs!E$204-1),AE84*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK84=0,0,IF(I84<Inputs!D$199,(AE84+AF84+AG84)*(Inputs!D$200-1),0))","v":0},0.97656105025188089,{"$f":"N84*Inputs!$D$221","v":52475.278597784498},{"$f":"'SFC Building Data'!M83","v":1}]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},{"$f":"'School Resources'!O83","v":"H"},{"$f":"'School Resources'!I83","v":522.2940000000001},{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":522.2940000000001},{"$f":"VLOOKUP(A85,'Base Sheet'!A$10:C$57,3,FALSE)","v":1747.3490000000002},{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.903877142857141},{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":194454},{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":109129},{"$f":"L85*Inputs!D$219","v":125498.34999999999},125498.34999999999,{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O85>0,Inputs!D$218-O85,\"\")","v":30},{"$f":"VLOOKUP(C85,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":47},{"$f":"VLOOKUP(A85,Inputs!AJ$6:AL$54,3,FALSE)","v":13759424.189999999},0.29890651495494036,{"$f":"J85/Inputs!D$177","v":2.6079905494505491},{"$f":"H85/Inputs!D$178","v":1.6070584615384618},{"$f":"IF(AK85>0,Q85/Inputs!D$179,0)","v":3.6153846153846154},{"$f":"N85/Inputs!D$180","v":6.9721305555555553},3.7006410454822953,{"$f":"IF(AK85=0,0,IF(OR(F85=\"M\",F85=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H85<=Inputs!$D$104,0,IF(AND(H85>=Inputs!$D$104,X85+Y85<1),ROUNDUP(X85+Y85,0),X85+Y85))","v":4.2006410454822953},{"$f":"IF(AK85>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N85/Inputs!D$190)*Inputs!E$190","v":2.5099669999999996},{"$f":"(H85/Inputs!D$191)*Inputs!E$191","v":0.6789822000000002},{"$f":"((S85*R85)/Inputs!D$192)*Inputs!E$192","v":0.98706756778070459},1.3190041919451763,{"$f":"IF(AK85=0,0,IF(F85=\"E\",AE85*(Inputs!D$194-1),IF(F85=\"H\",AE85*(Inputs!D$196-1),AE85*(Inputs!D$195-1))))","v":1.3190041919451763},{"$f":"IF(AK85=0,0,IF(P85<Inputs!D$203,AE85*(Inputs!E$203-1),IF(P85>Inputs!D$204,AE85*(Inputs!E$204-1),AE85*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK85=0,0,IF(I85<Inputs!D$199,(AE85+AF85+AG85)*(Inputs!D$200-1),0))","v":0},2.6380083838903525,{"$f":"N85*Inputs!$D$221","v":81196.912928348363},{"$f":"'SFC Building Data'!M84","v":1}]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!O84","v":"E"},{"$f":"'School Resources'!I84","v":3},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":3},{"$f":"VLOOKUP(A86,'Base Sheet'!A$10:C$57,3,FALSE)","v":688.24033333333341},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":504},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L86*Inputs!D$219","v":3352.2499999999995},{"$f":"IF(K86<=M86,K86,M86)","v":504},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O86>0,Inputs!D$218-O86,\"\")","v":36},{"$f":"VLOOKUP(C86,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A86,Inputs!AJ$6:AL$54,3,FALSE)","v":7221861.3599999994},{"$f":"H86/I86","v":4.3589424430710002E-3},{"$f":"J86/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H86/Inputs!D$178","v":9.2307692307692316E-3},{"$f":"IF(AK86>0,Q86/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N86/Inputs!D$180","v":2.8000000000000001E-2},{"$f":"(T86+U86+V86+W86)/4","v":4.7769230769230772E-2},{"$f":"IF(AK86=0,0,IF(OR(F86=\"M\",F86=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H86<=Inputs!$D$104,0,IF(AND(H86>=Inputs!$D$104,X86+Y86<1),ROUNDUP(X86+Y86,0),X86+Y86))","v":0},{"$f":"IF(AK86>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N86/Inputs!D$190)*Inputs!E$190","v":1.0079999999999999E-2},{"$f":"(H86/Inputs!D$191)*Inputs!E$191","v":3.9000000000000003E-3},{"$f":"((S86*R86)/Inputs!D$192)*Inputs!E$192","v":7.5551227200188285E-3},{"$f":"(AA86+AB86+AC86+AD86)/4","v":0.28038378068000475},{"$f":"IF(AK86=0,0,IF(F86=\"E\",AE86*(Inputs!D$194-1),IF(F86=\"H\",AE86*(Inputs!D$196-1),AE86*(Inputs!D$195-1))))","v":-5.6076756136000938E-2},{"$f":"IF(AK86=0,0,IF(P86<Inputs!D$203,AE86*(Inputs!E$203-1),IF(P86>Inputs!D$204,AE86*(Inputs!E$204-1),AE86*(Inputs!E$205-1))))","v":2.80383780680005E-2},{"$f":"IF(AK86=0,0,IF(I86<Inputs!D$199,(AE86+AF86+AG86)*(Inputs!D$200-1),0))","v":2.5234540261200457E-2},{"$f":"AE86+AF86+AG86+AH86","v":0.27757994287320481},{"$f":"N86*Inputs!$D$221","v":326.0859136067333},{"$f":"'SFC Building Data'!M85","v":1}]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!O85","v":"E"},{"$f":"'School Resources'!I85","v":267.49099999999999},{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":267.49099999999999},{"$f":"VLOOKUP(A87,'Base Sheet'!A$10:C$57,3,FALSE)","v":688.24033333333341},{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.061824999999999},{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":48502},{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":39917},{"$f":"L87*Inputs!D$219","v":45904.549999999996},45904.549999999996,{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O87>0,Inputs!D$218-O87,\"\")","v":5},{"$f":"VLOOKUP(C87,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A87,Inputs!AJ$6:AL$54,3,FALSE)","v":7221861.3599999994},0.38865929101316832,{"$f":"J87/Inputs!D$177","v":1.5432173076923077},{"$f":"H87/Inputs!D$178","v":0.82304923076923076},{"$f":"IF(AK87>0,Q87/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N87/Inputs!D$180","v":2.5502527777777777},1.6137452136752137,{"$f":"IF(AK87=0,0,IF(OR(F87=\"M\",F87=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H87<=Inputs!$D$104,0,IF(AND(H87>=Inputs!$D$104,X87+Y87<1),ROUNDUP(X87+Y87,0),X87+Y87))","v":1.6137452136752137},{"$f":"IF(AK87>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N87/Inputs!D$190)*Inputs!E$190","v":0.91809099999999988},{"$f":"(H87/Inputs!D$191)*Inputs!E$191","v":0.3477383},{"$f":"((S87*R87)/Inputs!D$192)*Inputs!E$192","v":0.6736424438335189},0.75986793595837976,{"$f":"IF(AK87=0,0,IF(F87=\"E\",AE87*(Inputs!D$194-1),IF(F87=\"H\",AE87*(Inputs!D$196-1),AE87*(Inputs!D$195-1))))","v":-0.15197358719167592},{"$f":"IF(AK87=0,0,IF(P87<Inputs!D$203,AE87*(Inputs!E$203-1),IF(P87>Inputs!D$204,AE87*(Inputs!E$204-1),AE87*(Inputs!E$205-1))))","v":-3.7993396797919021E-2},{"$f":"IF(AK87=0,0,IF(I87<Inputs!D$199,(AE87+AF87+AG87)*(Inputs!D$200-1),0))","v":5.6990095196878539E-2},0.62689104716566346,{"$f":"N87*Inputs!$D$221","v":29700.053820349141},{"$f":"'SFC Building Data'!M86","v":1}]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!O86","v":"E"},{"$f":"'School Resources'!I86","v":101.58966666666667},{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A88,'Base Sheet'!A$10:C$57,3,FALSE)","v":688.24033333333341},{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L88*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O88>0,Inputs!D$218-O88,\"\")","v":""},{"$f":"VLOOKUP(C88,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A88,Inputs!AJ$6:AL$54,3,FALSE)","v":7221861.3599999994},0,{"$f":"J88/Inputs!D$177","v":0},{"$f":"H88/Inputs!D$178","v":0},{"$f":"IF(AK88>0,Q88/Inputs!D$179,0)","v":0},{"$f":"N88/Inputs!D$180","v":0},0,{"$f":"IF(AK88=0,0,IF(OR(F88=\"M\",F88=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H88<=Inputs!$D$104,0,IF(AND(H88>=Inputs!$D$104,X88+Y88<1),ROUNDUP(X88+Y88,0),X88+Y88))","v":0},{"$f":"IF(AK88>0,Inputs!E$189,0)","v":0},{"$f":"(N88/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H88/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S88*R88)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK88=0,0,IF(F88=\"E\",AE88*(Inputs!D$194-1),IF(F88=\"H\",AE88*(Inputs!D$196-1),AE88*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK88=0,0,IF(P88<Inputs!D$203,AE88*(Inputs!E$203-1),IF(P88>Inputs!D$204,AE88*(Inputs!E$204-1),AE88*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK88=0,0,IF(I88<Inputs!D$199,(AE88+AF88+AG88)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N88*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M87","v":0}]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!O87","v":"M"},{"$f":"'School Resources'!I87","v":107.05499999999999},{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":208.64466666666667},{"$f":"VLOOKUP(A89,'Base Sheet'!A$10:C$57,3,FALSE)","v":688.24033333333341},{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.619225},{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":107973},{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53170},{"$f":"L89*Inputs!D$219","v":61145.499999999993},61145.499999999993,{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1968},{"$f":"IF(O89>0,Inputs!D$218-O89,\"\")","v":45},{"$f":"VLOOKUP(C89,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A89,Inputs!AJ$6:AL$54,3,FALSE)","v":7221861.3599999994},0.30315669768457815,{"$f":"J89/Inputs!D$177","v":1.2014788461538461},{"$f":"H89/Inputs!D$178","v":0.64198358974358971},{"$f":"IF(AK89>0,Q89/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N89/Inputs!D$180","v":3.3969722222222218},1.8293394337606836,{"$f":"IF(AK89=0,0,IF(OR(F89=\"M\",F89=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H89<=Inputs!$D$104,0,IF(AND(H89>=Inputs!$D$104,X89+Y89<1),ROUNDUP(X89+Y89,0),X89+Y89))","v":2.3293394337606834},{"$f":"IF(AK89>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N89/Inputs!D$190)*Inputs!E$190","v":1.2229099999999997},{"$f":"(H89/Inputs!D$191)*Inputs!E$191","v":0.27123806666666667},{"$f":"((S89*R89)/Inputs!D$192)*Inputs!E$192","v":0.52544535384802948},0.779898355128674,{"$f":"IF(AK89=0,0,IF(F89=\"E\",AE89*(Inputs!D$194-1),IF(F89=\"H\",AE89*(Inputs!D$196-1),AE89*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK89=0,0,IF(P89<Inputs!D$203,AE89*(Inputs!E$203-1),IF(P89>Inputs!D$204,AE89*(Inputs!E$204-1),AE89*(Inputs!E$205-1))))","v":7.7989835512867464E-2},{"$f":"IF(AK89=0,0,IF(I89<Inputs!D$199,(AE89+AF89+AG89)*(Inputs!D$200-1),0))","v":8.5788819064154212E-2},0.94367700970569568,{"$f":"N89*Inputs!$D$221","v":39560.885377858147},{"$f":"'SFC Building Data'!M88","v":1}]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!O88","v":"H"},{"$f":"'School Resources'!I88","v":209.10466666666667},{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":209.10466666666667},{"$f":"VLOOKUP(A90,'Base Sheet'!A$10:C$57,3,FALSE)","v":688.24033333333341},{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.728700317460317},{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":122271},{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":64536},{"$f":"L90*Inputs!D$219","v":74216.399999999994},74216.399999999994,{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O90>0,Inputs!D$218-O90,\"\")","v":31},{"$f":"VLOOKUP(C90,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":33},{"$f":"VLOOKUP(A90,Inputs!AJ$6:AL$54,3,FALSE)","v":7221861.3599999994},0.30382506885918242,{"$f":"J90/Inputs!D$177","v":1.0560538705738707},{"$f":"H90/Inputs!D$178","v":0.64339897435897442},{"$f":"IF(AK90>0,Q90/Inputs!D$179,0)","v":2.5384615384615383},{"$f":"N90/Inputs!D$180","v":4.1231333333333327},2.0902619291819287,{"$f":"IF(AK90=0,0,IF(OR(F90=\"M\",F90=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H90<=Inputs!$D$104,0,IF(AND(H90>=Inputs!$D$104,X90+Y90<1),ROUNDUP(X90+Y90,0),X90+Y90))","v":2.5902619291819287},{"$f":"IF(AK90>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N90/Inputs!D$190)*Inputs!E$190","v":1.4843279999999999},{"$f":"(H90/Inputs!D$191)*Inputs!E$191","v":0.27183606666666665},{"$f":"((S90*R90)/Inputs!D$192)*Inputs!E$192","v":0.52660380599843237},0.8456919681662749,{"$f":"IF(AK90=0,0,IF(F90=\"E\",AE90*(Inputs!D$194-1),IF(F90=\"H\",AE90*(Inputs!D$196-1),AE90*(Inputs!D$195-1))))","v":0.8456919681662749},{"$f":"IF(AK90=0,0,IF(P90<Inputs!D$203,AE90*(Inputs!E$203-1),IF(P90>Inputs!D$204,AE90*(Inputs!E$204-1),AE90*(Inputs!E$205-1))))","v":8.456919681662757E-2},{"$f":"IF(AK90=0,0,IF(I90<Inputs!D$199,(AE90+AF90+AG90)*(Inputs!D$200-1),0))","v":0.1775953133149179},1.9535484464640953,{"$f":"N90*Inputs!$D$221","v":48017.703568656267},{"$f":"'SFC Building Data'!M89","v":1}]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!O89","v":"E"},{"$f":"'School Resources'!I89","v":317.279},{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":317.279},{"$f":"VLOOKUP(A91,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.795925},{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":66485},{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44700},{"$f":"L91*Inputs!D$219","v":51404.999999999993},51404.999999999993,{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1933},{"$f":"IF(O91>0,Inputs!D$218-O91,\"\")","v":80},{"$f":"VLOOKUP(C91,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A91,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},0.28405193072004575,{"$f":"J91/Inputs!D$177","v":1.8304557692307692},{"$f":"H91/Inputs!D$178","v":0.97624307692307688},{"$f":"IF(AK91>0,Q91/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N91/Inputs!D$180","v":2.855833333333333},1.8771715064102563,{"$f":"IF(AK91=0,0,IF(OR(F91=\"M\",F91=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H91<=Inputs!$D$104,0,IF(AND(H91>=Inputs!$D$104,X91+Y91<1),ROUNDUP(X91+Y91,0),X91+Y91))","v":1.8771715064102563},{"$f":"IF(AK91>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N91/Inputs!D$190)*Inputs!E$190","v":1.0280999999999998},{"$f":"(H91/Inputs!D$191)*Inputs!E$191","v":0.41246269999999996},{"$f":"((S91*R91)/Inputs!D$192)*Inputs!E$192","v":0.82906643395313928},0.84240728348828475,{"$f":"IF(AK91=0,0,IF(F91=\"E\",AE91*(Inputs!D$194-1),IF(F91=\"H\",AE91*(Inputs!D$196-1),AE91*(Inputs!D$195-1))))","v":-0.16848145669765691},{"$f":"IF(AK91=0,0,IF(P91<Inputs!D$203,AE91*(Inputs!E$203-1),IF(P91>Inputs!D$204,AE91*(Inputs!E$204-1),AE91*(Inputs!E$205-1))))","v":8.424072834882855E-2},{"$f":"IF(AK91=0,0,IF(I91<Inputs!D$199,(AE91+AF91+AG91)*(Inputs!D$200-1),0))","v":0},0.75816655513945641,{"$f":"N91*Inputs!$D$221","v":33258.822200305796},{"$f":"'SFC Building Data'!M90","v":1}]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!O90","v":"E"},{"$f":"'School Resources'!I90","v":206.834},{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":206.834},{"$f":"VLOOKUP(A92,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.512550000000001},{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35733},{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":32861},{"$f":"L92*Inputs!D$219","v":37790.149999999994},35733,{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1974},{"$f":"IF(O92>0,Inputs!D$218-O92,\"\")","v":39},{"$f":"VLOOKUP(C92,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":13},{"$f":"VLOOKUP(A92,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},0.18517329239738509,{"$f":"J92/Inputs!D$177","v":1.193273076923077},{"$f":"H92/Inputs!D$178","v":0.63641230769230772},{"$f":"IF(AK92>0,Q92/Inputs!D$179,0)","v":1},{"$f":"N92/Inputs!D$180","v":1.9851666666666667},1.2037130128205129,{"$f":"IF(AK92=0,0,IF(OR(F92=\"M\",F92=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H92<=Inputs!$D$104,0,IF(AND(H92>=Inputs!$D$104,X92+Y92<1),ROUNDUP(X92+Y92,0),X92+Y92))","v":1.2037130128205129},{"$f":"IF(AK92>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N92/Inputs!D$190)*Inputs!E$190","v":0.71465999999999996},{"$f":"(H92/Inputs!D$191)*Inputs!E$191","v":0.26888420000000002},{"$f":"((S92*R92)/Inputs!D$192)*Inputs!E$192","v":0.54046793768343826},0.65600303442085961,{"$f":"IF(AK92=0,0,IF(F92=\"E\",AE92*(Inputs!D$194-1),IF(F92=\"H\",AE92*(Inputs!D$196-1),AE92*(Inputs!D$195-1))))","v":-0.1312006068841719},{"$f":"IF(AK92=0,0,IF(P92<Inputs!D$203,AE92*(Inputs!E$203-1),IF(P92>Inputs!D$204,AE92*(Inputs!E$204-1),AE92*(Inputs!E$205-1))))","v":6.5600303442086019E-2},{"$f":"IF(AK92=0,0,IF(I92<Inputs!D$199,(AE92+AF92+AG92)*(Inputs!D$200-1),0))","v":0},0.59040273097877372,{"$f":"N92*Inputs!$D$221","v":23119.103077201191},{"$f":"'SFC Building Data'!M91","v":1}]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!O91","v":"H"},{"$f":"'School Resources'!I91","v":163.47266666666667},{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":163.47266666666667},{"$f":"VLOOKUP(A93,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":78376},{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56156},{"$f":"L93*Inputs!D$219","v":64579.399999999994},64579.399999999994,{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1988},{"$f":"IF(O93>0,Inputs!D$218-O93,\"\")","v":25},{"$f":"VLOOKUP(C93,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A93,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},0.14635297825138485,{"$f":"J93/Inputs!D$177","v":1.3846153846153846},{"$f":"H93/Inputs!D$178","v":0.50299282051282057},{"$f":"IF(AK93>0,Q93/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N93/Inputs!D$180","v":3.5877444444444442},1.907299700854701,{"$f":"IF(AK93=0,0,IF(OR(F93=\"M\",F93=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H93<=Inputs!$D$104,0,IF(AND(H93>=Inputs!$D$104,X93+Y93<1),ROUNDUP(X93+Y93,0),X93+Y93))","v":2.407299700854701},{"$f":"IF(AK93>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N93/Inputs!D$190)*Inputs!E$190","v":1.291588},{"$f":"(H93/Inputs!D$191)*Inputs!E$191","v":0.21251446666666665},{"$f":"((S93*R93)/Inputs!D$192)*Inputs!E$192","v":0.42716253140656502},0.75781624951830795,{"$f":"IF(AK93=0,0,IF(F93=\"E\",AE93*(Inputs!D$194-1),IF(F93=\"H\",AE93*(Inputs!D$196-1),AE93*(Inputs!D$195-1))))","v":0.75781624951830795},{"$f":"IF(AK93=0,0,IF(P93<Inputs!D$203,AE93*(Inputs!E$203-1),IF(P93>Inputs!D$204,AE93*(Inputs!E$204-1),AE93*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK93=0,0,IF(I93<Inputs!D$199,(AE93+AF93+AG93)*(Inputs!D$200-1),0))","v":0},1.5156324990366159,{"$f":"N93*Inputs!$D$221","v":41782.604462648153},{"$f":"'SFC Building Data'!M92","v":1}]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!O92","v":"H"},{"$f":"'School Resources'!I92","v":163.83699999999999},{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":163.83699999999999},{"$f":"VLOOKUP(A94,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.142857142857139},{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":73972},{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":57766},{"$f":"L94*Inputs!D$219","v":66430.899999999994},66430.899999999994,{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O94>0,Inputs!D$218-O94,\"\")","v":6},{"$f":"VLOOKUP(C94,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A94,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},0.14667915674652318,{"$f":"J94/Inputs!D$177","v":1.6263736263736261},{"$f":"H94/Inputs!D$178","v":0.50411384615384613},{"$f":"IF(AK94>0,Q94/Inputs!D$179,0)","v":2},{"$f":"N94/Inputs!D$180","v":3.690605555555555},1.9552732570207567,{"$f":"IF(AK94=0,0,IF(OR(F94=\"M\",F94=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H94<=Inputs!$D$104,0,IF(AND(H94>=Inputs!$D$104,X94+Y94<1),ROUNDUP(X94+Y94,0),X94+Y94))","v":2.4552732570207567},{"$f":"IF(AK94>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N94/Inputs!D$190)*Inputs!E$190","v":1.3286179999999999},{"$f":"(H94/Inputs!D$191)*Inputs!E$191","v":0.21298809999999999},{"$f":"((S94*R94)/Inputs!D$192)*Inputs!E$192","v":0.42811455324676534},0.76743016331169134,{"$f":"IF(AK94=0,0,IF(F94=\"E\",AE94*(Inputs!D$194-1),IF(F94=\"H\",AE94*(Inputs!D$196-1),AE94*(Inputs!D$195-1))))","v":0.76743016331169134},{"$f":"IF(AK94=0,0,IF(P94<Inputs!D$203,AE94*(Inputs!E$203-1),IF(P94>Inputs!D$204,AE94*(Inputs!E$204-1),AE94*(Inputs!E$205-1))))","v":-3.83715081655846E-2},{"$f":"IF(AK94=0,0,IF(I94<Inputs!D$199,(AE94+AF94+AG94)*(Inputs!D$200-1),0))","v":0},1.496488818457798,{"$f":"N94*Inputs!$D$221","v":42980.517298050669},{"$f":"'SFC Building Data'!M93","v":1}]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!O93","v":"H"},{"$f":"'School Resources'!I93","v":16.408666666666669},{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":16.408666666666669},{"$f":"VLOOKUP(A95,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.3440952380952385},{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":4986},{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":6677},{"$f":"L95*Inputs!D$219","v":7678.5499999999993},4986,{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2001},{"$f":"IF(O95>0,Inputs!D$218-O95,\"\")","v":12},{"$f":"VLOOKUP(C95,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A95,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},1.4690267705105994E-2,{"$f":"J95/Inputs!D$177","v":0.18031501831501834},{"$f":"H95/Inputs!D$178","v":5.0488205128205135E-2},{"$f":"IF(AK95>0,Q95/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N95/Inputs!D$180","v":0.27700000000000002},0.18464311355311358,{"$f":"IF(AK95=0,0,IF(OR(F95=\"M\",F95=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H95<=Inputs!$D$104,0,IF(AND(H95>=Inputs!$D$104,X95+Y95<1),ROUNDUP(X95+Y95,0),X95+Y95))","v":0},{"$f":"IF(AK95>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N95/Inputs!D$190)*Inputs!E$190","v":9.9719999999999989E-2},{"$f":"(H95/Inputs!D$191)*Inputs!E$191","v":2.1331266666666671E-2},{"$f":"((S95*R95)/Inputs!D$192)*Inputs!E$192","v":4.2876694515738764E-2},0.31598199029560142,{"$f":"IF(AK95=0,0,IF(F95=\"E\",AE95*(Inputs!D$194-1),IF(F95=\"H\",AE95*(Inputs!D$196-1),AE95*(Inputs!D$195-1))))","v":0.31598199029560142},{"$f":"IF(AK95=0,0,IF(P95<Inputs!D$203,AE95*(Inputs!E$203-1),IF(P95>Inputs!D$204,AE95*(Inputs!E$204-1),AE95*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK95=0,0,IF(I95<Inputs!D$199,(AE95+AF95+AG95)*(Inputs!D$200-1),0))","v":0},0.63196398059120285,{"$f":"N95*Inputs!$D$221","v":3225.9213596094687},{"$f":"'SFC Building Data'!M94","v":1}]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},{"$f":"'School Resources'!O94","v":"H"},{"$f":"'School Resources'!I94","v":249.14400000000001},{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":249.14400000000001},{"$f":"VLOOKUP(A96,'Base Sheet'!A$10:C$57,3,FALSE)","v":1116.9753333333333},{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.602013333333332},{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":83801},{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":68772},{"$f":"L96*Inputs!D$219","v":79087.799999999988},79087.799999999988,{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1988},{"$f":"IF(O96>0,Inputs!D$218-O96,\"\")","v":25},{"$f":"VLOOKUP(C96,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A96,Inputs!AJ$6:AL$54,3,FALSE)","v":12161309.610000001},0.22305237417955515,{"$f":"J96/Inputs!D$177","v":1.4309241025641024},{"$f":"H96/Inputs!D$178","v":0.76659692307692306},{"$f":"IF(AK96>0,Q96/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N96/Inputs!D$180","v":4.3937666666666662},2.0708988461538462,{"$f":"IF(AK96=0,0,IF(OR(F96=\"M\",F96=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H96<=Inputs!$D$104,0,IF(AND(H96>=Inputs!$D$104,X96+Y96<1),ROUNDUP(X96+Y96,0),X96+Y96))","v":2.5708988461538462},{"$f":"IF(AK96>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N96/Inputs!D$190)*Inputs!E$190","v":1.5817559999999997},{"$f":"(H96/Inputs!D$191)*Inputs!E$191","v":0.32388720000000004},{"$f":"((S96*R96)/Inputs!D$192)*Inputs!E$192","v":0.65102615559435362},0.91416733889858848,{"$f":"IF(AK96=0,0,IF(F96=\"E\",AE96*(Inputs!D$194-1),IF(F96=\"H\",AE96*(Inputs!D$196-1),AE96*(Inputs!D$195-1))))","v":0.91416733889858848},{"$f":"IF(AK96=0,0,IF(P96<Inputs!D$203,AE96*(Inputs!E$203-1),IF(P96>Inputs!D$204,AE96*(Inputs!E$204-1),AE96*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK96=0,0,IF(I96<Inputs!D$199,(AE96+AF96+AG96)*(Inputs!D$200-1),0))","v":0},1.828334677797177,{"$f":"N96*Inputs!$D$221","v":51169.479202671821},{"$f":"'SFC Building Data'!M95","v":1}]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!O95","v":"E"},{"$f":"'School Resources'!I95","v":2.4060000000000001},{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":2.4060000000000001},{"$f":"VLOOKUP(A97,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":37257},{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L97*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O97>0,Inputs!D$218-O97,\"\")","v":55},{"$f":"VLOOKUP(C97,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A97,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},1.4252088203405614E-3,{"$f":"J97/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H97/Inputs!D$178","v":7.4030769230769237E-3},{"$f":"IF(AK97>0,Q97/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N97/Inputs!D$180","v":0.18623611111111107},0.12533287393162393,{"$f":"IF(AK97=0,0,IF(OR(F97=\"M\",F97=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H97<=Inputs!$D$104,0,IF(AND(H97>=Inputs!$D$104,X97+Y97<1),ROUNDUP(X97+Y97,0),X97+Y97))","v":0},{"$f":"IF(AK97>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N97/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H97/Inputs!D$191)*Inputs!E$191","v":3.1278000000000005E-3},{"$f":"((S97*R97)/Inputs!D$192)*Inputs!E$192","v":5.5784860866660438E-3},0.29393782152166653,{"$f":"IF(AK97=0,0,IF(F97=\"E\",AE97*(Inputs!D$194-1),IF(F97=\"H\",AE97*(Inputs!D$196-1),AE97*(Inputs!D$195-1))))","v":-5.8787564304333295E-2},{"$f":"IF(AK97=0,0,IF(P97<Inputs!D$203,AE97*(Inputs!E$203-1),IF(P97>Inputs!D$204,AE97*(Inputs!E$204-1),AE97*(Inputs!E$205-1))))","v":2.9393782152166679E-2},{"$f":"IF(AK97=0,0,IF(I97<Inputs!D$199,(AE97+AF97+AG97)*(Inputs!D$200-1),0))","v":0},0.26454403936949994,{"$f":"N97*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M97","v":1}]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!O96","v":"E"},{"$f":"'School Resources'!I96","v":552.23599999999999},{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":552.23599999999999},{"$f":"VLOOKUP(A98,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":41.417699999999996},{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":81961},{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":41410},{"$f":"L98*Inputs!D$219","v":47621.499999999993},47621.499999999993,{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O98>0,Inputs!D$218-O98,\"\")","v":52},{"$f":"VLOOKUP(C98,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A98,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},0.32712037327913146,{"$f":"J98/Inputs!D$177","v":3.1859769230769226},{"$f":"H98/Inputs!D$178","v":1.6991876923076923},{"$f":"IF(AK98>0,Q98/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N98/Inputs!D$180","v":2.6456388888888887},2.3250085683760684,{"$f":"IF(AK98=0,0,IF(OR(F98=\"M\",F98=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H98<=Inputs!$D$104,0,IF(AND(H98>=Inputs!$D$104,X98+Y98<1),ROUNDUP(X98+Y98,0),X98+Y98))","v":2.3250085683760684},{"$f":"IF(AK98>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N98/Inputs!D$190)*Inputs!E$190","v":0.95242999999999989},{"$f":"(H98/Inputs!D$191)*Inputs!E$191","v":0.71790679999999996},{"$f":"((S98*R98)/Inputs!D$192)*Inputs!E$192","v":1.2803993526833375},1.0126840381708344,{"$f":"IF(AK98=0,0,IF(F98=\"E\",AE98*(Inputs!D$194-1),IF(F98=\"H\",AE98*(Inputs!D$196-1),AE98*(Inputs!D$195-1))))","v":-0.20253680763416684},{"$f":"IF(AK98=0,0,IF(P98<Inputs!D$203,AE98*(Inputs!E$203-1),IF(P98>Inputs!D$204,AE98*(Inputs!E$204-1),AE98*(Inputs!E$205-1))))","v":0.10126840381708353},{"$f":"IF(AK98=0,0,IF(I98<Inputs!D$199,(AE98+AF98+AG98)*(Inputs!D$200-1),0))","v":0},0.91141563435375117,{"$f":"N98*Inputs!$D$221","v":30810.913362744141},{"$f":"'SFC Building Data'!M98","v":1}]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!O97","v":"E"},{"$f":"'School Resources'!I97","v":266.80899999999997},{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":266.80899999999997},{"$f":"VLOOKUP(A99,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.010674999999999},{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46077},{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40437},{"$f":"L99*Inputs!D$219","v":46502.549999999996},46077,{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1965},{"$f":"IF(O99>0,Inputs!D$218-O99,\"\")","v":48},{"$f":"VLOOKUP(C99,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A99,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},0.15804594353543008,{"$f":"J99/Inputs!D$177","v":1.5392826923076923},{"$f":"H99/Inputs!D$178","v":0.82095076923076915},{"$f":"IF(AK99>0,Q99/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N99/Inputs!D$180","v":2.5598333333333332},1.5761705448717949,{"$f":"IF(AK99=0,0,IF(OR(F99=\"M\",F99=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H99<=Inputs!$D$104,0,IF(AND(H99>=Inputs!$D$104,X99+Y99<1),ROUNDUP(X99+Y99,0),X99+Y99))","v":1.5761705448717949},{"$f":"IF(AK99>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N99/Inputs!D$190)*Inputs!E$190","v":0.92154000000000003},{"$f":"(H99/Inputs!D$191)*Inputs!E$191","v":0.34685169999999999},{"$f":"((S99*R99)/Inputs!D$192)*Inputs!E$192","v":0.61861608241782218},0.74675194560445557,{"$f":"IF(AK99=0,0,IF(F99=\"E\",AE99*(Inputs!D$194-1),IF(F99=\"H\",AE99*(Inputs!D$196-1),AE99*(Inputs!D$195-1))))","v":-0.14935038912089107},{"$f":"IF(AK99=0,0,IF(P99<Inputs!D$203,AE99*(Inputs!E$203-1),IF(P99>Inputs!D$204,AE99*(Inputs!E$204-1),AE99*(Inputs!E$205-1))))","v":7.4675194560445621E-2},{"$f":"IF(AK99=0,0,IF(I99<Inputs!D$199,(AE99+AF99+AG99)*(Inputs!D$200-1),0))","v":0},0.6720767510440101,{"$f":"N99*Inputs!$D$221","v":29811.628256463195},{"$f":"'SFC Building Data'!M99","v":1}]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!O98","v":"M"},{"$f":"'School Resources'!I98","v":368.495},{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":368.495},{"$f":"VLOOKUP(A100,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.338016666666668},{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":83831},{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":67511},{"$f":"L100*Inputs!D$219","v":77637.649999999994},77637.649999999994,{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O100>0,Inputs!D$218-O100,\"\")","v":32},{"$f":"VLOOKUP(C100,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A100,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},0.21828026776865966,{"$f":"J100/Inputs!D$177","v":1.7952320512820514},{"$f":"H100/Inputs!D$178","v":1.1338307692307692},{"$f":"IF(AK100>0,Q100/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N100/Inputs!D$180","v":4.3132027777777777},2.3490279380341876,{"$f":"IF(AK100=0,0,IF(OR(F100=\"M\",F100=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H100<=Inputs!$D$104,0,IF(AND(H100>=Inputs!$D$104,X100+Y100<1),ROUNDUP(X100+Y100,0),X100+Y100))","v":2.8490279380341876},{"$f":"IF(AK100>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N100/Inputs!D$190)*Inputs!E$190","v":1.5527529999999998},{"$f":"(H100/Inputs!D$191)*Inputs!E$191","v":0.47904350000000001},{"$f":"((S100*R100)/Inputs!D$192)*Inputs!E$192","v":0.85438247319451521},0.99654474329862874,{"$f":"IF(AK100=0,0,IF(F100=\"E\",AE100*(Inputs!D$194-1),IF(F100=\"H\",AE100*(Inputs!D$196-1),AE100*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK100=0,0,IF(P100<Inputs!D$203,AE100*(Inputs!E$203-1),IF(P100>Inputs!D$204,AE100*(Inputs!E$204-1),AE100*(Inputs!E$205-1))))","v":9.9654474329862963E-2},{"$f":"IF(AK100=0,0,IF(I100<Inputs!D$199,(AE100+AF100+AG100)*(Inputs!D$200-1),0))","v":0},1.0961992176284916,{"$f":"N100*Inputs!$D$221","v":50231.238155813087},{"$f":"'SFC Building Data'!M96","v":1}]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!O99","v":"H"},{"$f":"'School Resources'!I99","v":468.73933333333332},{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":468.73933333333332},{"$f":"VLOOKUP(A101,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":30.419833968253968},{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":208078},{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":103988},{"$f":"L101*Inputs!D$219","v":119586.2},119586.2,{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O101>0,Inputs!D$218-O101,\"\")","v":2},{"$f":"VLOOKUP(C101,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":46},{"$f":"VLOOKUP(A101,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},0.27766061193151337,{"$f":"J101/Inputs!D$177","v":2.3399872283272285},{"$f":"H101/Inputs!D$178","v":1.4422748717948717},{"$f":"IF(AK101>0,Q101/Inputs!D$179,0)","v":3.5384615384615383},{"$f":"N101/Inputs!D$180","v":6.6436777777777776},3.4911003540903538,{"$f":"IF(AK101=0,0,IF(OR(F101=\"M\",F101=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H101<=Inputs!$D$104,0,IF(AND(H101>=Inputs!$D$104,X101+Y101<1),ROUNDUP(X101+Y101,0),X101+Y101))","v":3.9911003540903538},{"$f":"IF(AK101>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N101/Inputs!D$190)*Inputs!E$190","v":2.391724},{"$f":"(H101/Inputs!D$191)*Inputs!E$191","v":0.60936113333333342},{"$f":"((S101*R101)/Inputs!D$192)*Inputs!E$192","v":1.0868062548932322},1.2969728470566413,{"$f":"IF(AK101=0,0,IF(F101=\"E\",AE101*(Inputs!D$194-1),IF(F101=\"H\",AE101*(Inputs!D$196-1),AE101*(Inputs!D$195-1))))","v":1.2969728470566413},{"$f":"IF(AK101=0,0,IF(P101<Inputs!D$203,AE101*(Inputs!E$203-1),IF(P101>Inputs!D$204,AE101*(Inputs!E$204-1),AE101*(Inputs!E$205-1))))","v":-6.4848642352832123E-2},{"$f":"IF(AK101=0,0,IF(I101<Inputs!D$199,(AE101+AF101+AG101)*(Inputs!D$200-1),0))","v":0},2.5290970517604503,{"$f":"N101*Inputs!$D$221","v":77371.776352693501},{"$f":"'SFC Building Data'!M100","v":1}]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},{"$f":"'School Resources'!O100","v":"H"},{"$f":"'School Resources'!I100","v":29.48833333333333},{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":29.48833333333333},{"$f":"VLOOKUP(A102,'Base Sheet'!A$10:C$57,3,FALSE)","v":1688.1736666666666},{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":4.2126190476190475},{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46286},{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45127},{"$f":"L102*Inputs!D$219","v":51896.049999999996},46286,{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2003},{"$f":"IF(O102>0,Inputs!D$218-O102,\"\")","v":10},{"$f":"VLOOKUP(C102,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A102,Inputs!AJ$6:AL$54,3,FALSE)","v":16308972.9},1.7467594664924875E-2,{"$f":"J102/Inputs!D$177","v":0.32404761904761903},{"$f":"H102/Inputs!D$178","v":9.0733333333333319E-2},{"$f":"IF(AK102>0,Q102/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N102/Inputs!D$180","v":2.5714444444444444},1.2850178876678875,{"$f":"IF(AK102=0,0,IF(OR(F102=\"M\",F102=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H102<=Inputs!$D$104,0,IF(AND(H102>=Inputs!$D$104,X102+Y102<1),ROUNDUP(X102+Y102,0),X102+Y102))","v":0},{"$f":"IF(AK102>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N102/Inputs!D$190)*Inputs!E$190","v":0.92571999999999988},{"$f":"(H102/Inputs!D$191)*Inputs!E$191","v":3.8334833333333325E-2},{"$f":"((S102*R102)/Inputs!D$192)*Inputs!E$192","v":6.8370846724426643E-2},0.53310642001443997,{"$f":"IF(AK102=0,0,IF(F102=\"E\",AE102*(Inputs!D$194-1),IF(F102=\"H\",AE102*(Inputs!D$196-1),AE102*(Inputs!D$195-1))))","v":0.53310642001443997},{"$f":"IF(AK102=0,0,IF(P102<Inputs!D$203,AE102*(Inputs!E$203-1),IF(P102>Inputs!D$204,AE102*(Inputs!E$204-1),AE102*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK102=0,0,IF(I102<Inputs!D$199,(AE102+AF102+AG102)*(Inputs!D$200-1),0))","v":0},1.0662128400288799,{"$f":"N102*Inputs!$D$221","v":29946.850391272335},{"$f":"'SFC Building Data'!M101","v":1}]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!O101","v":"E"},{"$f":"'School Resources'!I101","v":75.271999999999991},{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A103,'Base Sheet'!A$10:C$57,3,FALSE)","v":160.84533333333331},{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L103*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O103>0,Inputs!D$218-O103,\"\")","v":""},{"$f":"VLOOKUP(C103,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A103,Inputs!AJ$6:AL$54,3,FALSE)","v":3086129.3},0,{"$f":"J103/Inputs!D$177","v":0},{"$f":"H103/Inputs!D$178","v":0},{"$f":"IF(AK103>0,Q103/Inputs!D$179,0)","v":0},{"$f":"N103/Inputs!D$180","v":0},0,{"$f":"IF(AK103=0,0,IF(OR(F103=\"M\",F103=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H103<=Inputs!$D$104,0,IF(AND(H103>=Inputs!$D$104,X103+Y103<1),ROUNDUP(X103+Y103,0),X103+Y103))","v":0},{"$f":"IF(AK103>0,Inputs!E$189,0)","v":0},{"$f":"(N103/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H103/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S103*R103)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK103=0,0,IF(F103=\"E\",AE103*(Inputs!D$194-1),IF(F103=\"H\",AE103*(Inputs!D$196-1),AE103*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK103=0,0,IF(P103<Inputs!D$203,AE103*(Inputs!E$203-1),IF(P103>Inputs!D$204,AE103*(Inputs!E$204-1),AE103*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK103=0,0,IF(I103<Inputs!D$199,(AE103+AF103+AG103)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N103*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M102","v":0}]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!O102","v":"M"},{"$f":"'School Resources'!I102","v":39.366999999999997},{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":114.63899999999998},{"$f":"VLOOKUP(A104,'Base Sheet'!A$10:C$57,3,FALSE)","v":160.84533333333331},{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.623857142857142},{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62986},{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":30207},{"$f":"L104*Inputs!D$219","v":34738.049999999996},34738.049999999996,{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1996},{"$f":"IF(O104>0,Inputs!D$218-O104,\"\")","v":17},{"$f":"VLOOKUP(C104,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A104,Inputs!AJ$6:AL$54,3,FALSE)","v":3086129.3},0.7127281695044515,{"$f":"J104/Inputs!D$177","v":0.89414285714285713},{"$f":"H104/Inputs!D$178","v":0.35273538461538456},{"$f":"IF(AK104>0,Q104/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N104/Inputs!D$180","v":1.9298916666666663},1.1980386309523809,{"$f":"IF(AK104=0,0,IF(OR(F104=\"M\",F104=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H104<=Inputs!$D$104,0,IF(AND(H104>=Inputs!$D$104,X104+Y104<1),ROUNDUP(X104+Y104,0),X104+Y104))","v":1.6980386309523809},{"$f":"IF(AK104>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N104/Inputs!D$190)*Inputs!E$190","v":0.69476099999999996},{"$f":"(H104/Inputs!D$191)*Inputs!E$191","v":0.14903069999999999},{"$f":"((S104*R104)/Inputs!D$192)*Inputs!E$192","v":0.52789710884233287},0.61792220221058325,{"$f":"IF(AK104=0,0,IF(F104=\"E\",AE104*(Inputs!D$194-1),IF(F104=\"H\",AE104*(Inputs!D$196-1),AE104*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK104=0,0,IF(P104<Inputs!D$203,AE104*(Inputs!E$203-1),IF(P104>Inputs!D$204,AE104*(Inputs!E$204-1),AE104*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK104=0,0,IF(I104<Inputs!D$199,(AE104+AF104+AG104)*(Inputs!D$200-1),0))","v":6.1792220221058382E-2},0.6797144224316416,{"$f":"N104*Inputs!$D$221","v":22475.374545965038},{"$f":"'SFC Building Data'!M103","v":1}]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!O103","v":"H"},{"$f":"'School Resources'!I103","v":46.206333333333333},{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":46.206333333333333},{"$f":"VLOOKUP(A105,'Base Sheet'!A$10:C$57,3,FALSE)","v":160.84533333333331},{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6.6009047619047623},{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52590},{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":17255},{"$f":"L105*Inputs!D$219","v":19843.25},19843.25,{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O105>0,Inputs!D$218-O105,\"\")","v":58},{"$f":"VLOOKUP(C105,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":12},{"$f":"VLOOKUP(A105,Inputs!AJ$6:AL$54,3,FALSE)","v":3086129.3},0.28727183049554855,{"$f":"J105/Inputs!D$177","v":0.50776190476190475},{"$f":"H105/Inputs!D$178","v":0.14217333333333335},{"$f":"IF(AK105>0,Q105/Inputs!D$179,0)","v":0.92307692307692313},{"$f":"N105/Inputs!D$180","v":1.1024027777777778},0.66885373473748477,{"$f":"IF(AK105=0,0,IF(OR(F105=\"M\",F105=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H105<=Inputs!$D$104,0,IF(AND(H105>=Inputs!$D$104,X105+Y105<1),ROUNDUP(X105+Y105,0),X105+Y105))","v":0},{"$f":"IF(AK105>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N105/Inputs!D$190)*Inputs!E$190","v":0.39686500000000002},{"$f":"(H105/Inputs!D$191)*Inputs!E$191","v":6.0068233333333339E-2},{"$f":"((S105*R105)/Inputs!D$192)*Inputs!E$192","v":0.21277392315766699},0.44242678912275013,{"$f":"IF(AK105=0,0,IF(F105=\"E\",AE105*(Inputs!D$194-1),IF(F105=\"H\",AE105*(Inputs!D$196-1),AE105*(Inputs!D$195-1))))","v":0.44242678912275013},{"$f":"IF(AK105=0,0,IF(P105<Inputs!D$203,AE105*(Inputs!E$203-1),IF(P105>Inputs!D$204,AE105*(Inputs!E$204-1),AE105*(Inputs!E$205-1))))","v":4.4242678912275055E-2},{"$f":"IF(AK105=0,0,IF(I105<Inputs!D$199,(AE105+AF105+AG105)*(Inputs!D$200-1),0))","v":9.2909625715777613E-2},1.022005882873553,{"$f":"N105*Inputs!$D$221","v":12838.500605509544},{"$f":"'SFC Building Data'!M104","v":1}]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!O104","v":"E"},{"$f":"'School Resources'!I104","v":4.3506666666666671},{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":4.3506666666666671},{"$f":"VLOOKUP(A106,'Base Sheet'!A$10:C$57,3,FALSE)","v":383.82733333333334},{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":8376},{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L106*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O106>0,Inputs!D$218-O106,\"\")","v":57},{"$f":"VLOOKUP(C106,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A106,Inputs!AJ$6:AL$54,3,FALSE)","v":4624752.55},1.1334957906419727E-2,{"$f":"J106/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H106/Inputs!D$178","v":1.3386666666666668E-2},{"$f":"IF(AK106>0,Q106/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N106/Inputs!D$180","v":0.18623611111111107},0.10759800213675214,{"$f":"IF(AK106=0,0,IF(OR(F106=\"M\",F106=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H106<=Inputs!$D$104,0,IF(AND(H106>=Inputs!$D$104,X106+Y106<1),ROUNDUP(X106+Y106,0),X106+Y106))","v":0},{"$f":"IF(AK106>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N106/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H106/Inputs!D$191)*Inputs!E$191","v":5.655866666666667E-3},{"$f":"((S106*R106)/Inputs!D$192)*Inputs!E$192","v":1.2581130115645751E-2},0.29632049919557812,{"$f":"IF(AK106=0,0,IF(F106=\"E\",AE106*(Inputs!D$194-1),IF(F106=\"H\",AE106*(Inputs!D$196-1),AE106*(Inputs!D$195-1))))","v":-5.9264099839115611E-2},{"$f":"IF(AK106=0,0,IF(P106<Inputs!D$203,AE106*(Inputs!E$203-1),IF(P106>Inputs!D$204,AE106*(Inputs!E$204-1),AE106*(Inputs!E$205-1))))","v":2.963204991955784E-2},{"$f":"IF(AK106=0,0,IF(I106<Inputs!D$199,(AE106+AF106+AG106)*(Inputs!D$200-1),0))","v":2.6668844927602055E-2},0.29335729420362239,{"$f":"N106*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M105","v":1}]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!O105","v":"E"},{"$f":"'School Resources'!I105","v":165.66400000000002},{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":165.66400000000002},{"$f":"VLOOKUP(A107,'Base Sheet'!A$10:C$57,3,FALSE)","v":383.82733333333334},{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.424800000000001},{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56533},{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":27673},{"$f":"L107*Inputs!D$219","v":31823.949999999997},31823.949999999997,{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O107>0,Inputs!D$218-O107,\"\")","v":5},{"$f":"VLOOKUP(C107,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A107,Inputs!AJ$6:AL$54,3,FALSE)","v":4624752.55},0.43161074163556185,{"$f":"J107/Inputs!D$177","v":0.95575384615384629},{"$f":"H107/Inputs!D$178","v":0.5097353846153847},{"$f":"IF(AK107>0,Q107/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N107/Inputs!D$180","v":1.767997222222222},1.1352946901709402,{"$f":"IF(AK107=0,0,IF(OR(F107=\"M\",F107=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H107<=Inputs!$D$104,0,IF(AND(H107>=Inputs!$D$104,X107+Y107<1),ROUNDUP(X107+Y107,0),X107+Y107))","v":1.1352946901709402},{"$f":"IF(AK107>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N107/Inputs!D$190)*Inputs!E$190","v":0.63647899999999991},{"$f":"(H107/Inputs!D$191)*Inputs!E$191","v":0.2153632},{"$f":"((S107*R107)/Inputs!D$192)*Inputs!E$192","v":0.47906229071674938},0.60772612267918735,{"$f":"IF(AK107=0,0,IF(F107=\"E\",AE107*(Inputs!D$194-1),IF(F107=\"H\",AE107*(Inputs!D$196-1),AE107*(Inputs!D$195-1))))","v":-0.12154522453583744},{"$f":"IF(AK107=0,0,IF(P107<Inputs!D$203,AE107*(Inputs!E$203-1),IF(P107>Inputs!D$204,AE107*(Inputs!E$204-1),AE107*(Inputs!E$205-1))))","v":-3.0386306133959394E-2},{"$f":"IF(AK107=0,0,IF(I107<Inputs!D$199,(AE107+AF107+AG107)*(Inputs!D$200-1),0))","v":4.5579459200939094E-2},0.50137405121032963,{"$f":"N107*Inputs!$D$221","v":20589.963909374997},{"$f":"'SFC Building Data'!M106","v":1}]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!O106","v":"M"},{"$f":"'School Resources'!I106","v":93.775000000000006},{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A108,'Base Sheet'!A$10:C$57,3,FALSE)","v":383.82733333333334},{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L108*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O108>0,Inputs!D$218-O108,\"\")","v":""},{"$f":"VLOOKUP(C108,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A108,Inputs!AJ$6:AL$54,3,FALSE)","v":4624752.55},0,{"$f":"J108/Inputs!D$177","v":0},{"$f":"H108/Inputs!D$178","v":0},{"$f":"IF(AK108>0,Q108/Inputs!D$179,0)","v":0},{"$f":"N108/Inputs!D$180","v":0},0,{"$f":"IF(AK108=0,0,IF(OR(F108=\"M\",F108=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H108<=Inputs!$D$104,0,IF(AND(H108>=Inputs!$D$104,X108+Y108<1),ROUNDUP(X108+Y108,0),X108+Y108))","v":0},{"$f":"IF(AK108>0,Inputs!E$189,0)","v":0},{"$f":"(N108/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H108/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S108*R108)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK108=0,0,IF(F108=\"E\",AE108*(Inputs!D$194-1),IF(F108=\"H\",AE108*(Inputs!D$196-1),AE108*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK108=0,0,IF(P108<Inputs!D$203,AE108*(Inputs!E$203-1),IF(P108>Inputs!D$204,AE108*(Inputs!E$204-1),AE108*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK108=0,0,IF(I108<Inputs!D$199,(AE108+AF108+AG108)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N108*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M107","v":0}]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!O107","v":"H"},{"$f":"'School Resources'!I107","v":120.03766666666667},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":213.81266666666667},{"$f":"VLOOKUP(A109,'Base Sheet'!A$10:C$57,3,FALSE)","v":383.82733333333334},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":87080},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66043},{"$f":"L109*Inputs!D$219","v":75949.45},{"$f":"IF(K109<=M109,K109,M109)","v":75949.45},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1994},{"$f":"IF(O109>0,Inputs!D$218-O109,\"\")","v":19},{"$f":"VLOOKUP(C109,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A109,Inputs!AJ$6:AL$54,3,FALSE)","v":4624752.55},{"$f":"H109/I109","v":0.5570543004580184},{"$f":"J109/Inputs!D$177","v":1.3846153846153846},{"$f":"H109/Inputs!D$178","v":0.65788512820512823},{"$f":"IF(AK109>0,Q109/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N109/Inputs!D$180","v":4.219413888888889},{"$f":"(T109+U109+V109+W109)/4","v":2.1424016773504273},{"$f":"IF(AK109=0,0,IF(OR(F109=\"M\",F109=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H109<=Inputs!$D$104,0,IF(AND(H109>=Inputs!$D$104,X109+Y109<1),ROUNDUP(X109+Y109,0),X109+Y109))","v":2.6424016773504273},{"$f":"IF(AK109>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N109/Inputs!D$190)*Inputs!E$190","v":1.5189889999999997},{"$f":"(H109/Inputs!D$191)*Inputs!E$191","v":0.27795646666666668},{"$f":"((S109*R109)/Inputs!D$192)*Inputs!E$192","v":0.61829719116760473},{"$f":"(AA109+AB109+AC109+AD109)/4","v":0.87881066445856781},{"$f":"IF(AK109=0,0,IF(F109=\"E\",AE109*(Inputs!D$194-1),IF(F109=\"H\",AE109*(Inputs!D$196-1),AE109*(Inputs!D$195-1))))","v":0.87881066445856781},{"$f":"IF(AK109=0,0,IF(P109<Inputs!D$203,AE109*(Inputs!E$203-1),IF(P109>Inputs!D$204,AE109*(Inputs!E$204-1),AE109*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK109=0,0,IF(I109<Inputs!D$199,(AE109+AF109+AG109)*(Inputs!D$200-1),0))","v":0.17576213289171372},{"$f":"AE109+AF109+AG109+AH109","v":1.9333834618088495},{"$f":"N109*Inputs!$D$221","v":49138.979744402597},{"$f":"'SFC Building Data'!M108","v":1}]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!O108","v":"E"},{"$f":"'School Resources'!I108","v":318.79866666666669},{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":318.79866666666669},{"$f":"VLOOKUP(A110,'Base Sheet'!A$10:C$57,3,FALSE)","v":618.66766666666672},{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.9099},{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":78900},{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47250},{"$f":"L110*Inputs!D$219","v":54337.499999999993},54337.499999999993,{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O110>0,Inputs!D$218-O110,\"\")","v":57},{"$f":"VLOOKUP(C110,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A110,Inputs!AJ$6:AL$54,3,FALSE)","v":10029943.779999997},0.5152987360473017,{"$f":"J110/Inputs!D$177","v":1.8392230769230768},{"$f":"H110/Inputs!D$178","v":0.98091897435897446},{"$f":"IF(AK110>0,Q110/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N110/Inputs!D$180","v":3.0187499999999994},2.0366460897435896,{"$f":"IF(AK110=0,0,IF(OR(F110=\"M\",F110=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H110<=Inputs!$D$104,0,IF(AND(H110>=Inputs!$D$104,X110+Y110<1),ROUNDUP(X110+Y110,0),X110+Y110))","v":2.0366460897435896},{"$f":"IF(AK110>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N110/Inputs!D$190)*Inputs!E$190","v":1.0867499999999999},{"$f":"(H110/Inputs!D$191)*Inputs!E$191","v":0.41443826666666667},{"$f":"((S110*R110)/Inputs!D$192)*Inputs!E$192","v":1.2404201645902786},0.96040210781423629,{"$f":"IF(AK110=0,0,IF(F110=\"E\",AE110*(Inputs!D$194-1),IF(F110=\"H\",AE110*(Inputs!D$196-1),AE110*(Inputs!D$195-1))))","v":-0.19208042156284721},{"$f":"IF(AK110=0,0,IF(P110<Inputs!D$203,AE110*(Inputs!E$203-1),IF(P110>Inputs!D$204,AE110*(Inputs!E$204-1),AE110*(Inputs!E$205-1))))","v":9.6040210781423718E-2},{"$f":"IF(AK110=0,0,IF(I110<Inputs!D$199,(AE110+AF110+AG110)*(Inputs!D$200-1),0))","v":8.643618970328136E-2},0.95079808673609423,{"$f":"N110*Inputs!$D$221","v":35156.137560725925},{"$f":"'SFC Building Data'!M109","v":1}]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!O109","v":"M"},{"$f":"'School Resources'!I109","v":150.983},{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":150.983},{"$f":"VLOOKUP(A111,'Base Sheet'!A$10:C$57,3,FALSE)","v":618.66766666666672},{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.5622566666666664},{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":61488},{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42286},{"$f":"L111*Inputs!D$219","v":48628.899999999994},48628.899999999994,{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O111>0,Inputs!D$218-O111,\"\")","v":33},{"$f":"VLOOKUP(C111,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A111,Inputs!AJ$6:AL$54,3,FALSE)","v":10029943.779999997},0.24404540294385299,{"$f":"J111/Inputs!D$177","v":0.73555820512820513},{"$f":"H111/Inputs!D$178","v":0.46456307692307691},{"$f":"IF(AK111>0,Q111/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N111/Inputs!D$180","v":2.7016055555555551},1.4177394017094016,{"$f":"IF(AK111=0,0,IF(OR(F111=\"M\",F111=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H111<=Inputs!$D$104,0,IF(AND(H111>=Inputs!$D$104,X111+Y111<1),ROUNDUP(X111+Y111,0),X111+Y111))","v":1.9177394017094016},{"$f":"IF(AK111>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N111/Inputs!D$190)*Inputs!E$190","v":0.97257799999999983},{"$f":"(H111/Inputs!D$191)*Inputs!E$191","v":0.19627790000000001},{"$f":"((S111*R111)/Inputs!D$192)*Inputs!E$192","v":0.58746280111062998},0.71407967527765748,{"$f":"IF(AK111=0,0,IF(F111=\"E\",AE111*(Inputs!D$194-1),IF(F111=\"H\",AE111*(Inputs!D$196-1),AE111*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK111=0,0,IF(P111<Inputs!D$203,AE111*(Inputs!E$203-1),IF(P111>Inputs!D$204,AE111*(Inputs!E$204-1),AE111*(Inputs!E$205-1))))","v":7.1407967527765806E-2},{"$f":"IF(AK111=0,0,IF(I111<Inputs!D$199,(AE111+AF111+AG111)*(Inputs!D$200-1),0))","v":7.8548764280542402E-2},0.86403640708596563,{"$f":"N111*Inputs!$D$221","v":31462.696992441408},{"$f":"'SFC Building Data'!M110","v":1}]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!O110","v":"H"},{"$f":"'School Resources'!I110","v":148.886},{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":148.886},{"$f":"VLOOKUP(A112,'Base Sheet'!A$10:C$57,3,FALSE)","v":618.66766666666672},{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10},{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":118111},{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":55298},{"$f":"L112*Inputs!D$219","v":63592.7},63592.7,{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1989},{"$f":"IF(O112>0,Inputs!D$218-O112,\"\")","v":24},{"$f":"VLOOKUP(C112,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A112,Inputs!AJ$6:AL$54,3,FALSE)","v":10029943.779999997},0.24065586100884531,{"$f":"J112/Inputs!D$177","v":0.76923076923076927},{"$f":"H112/Inputs!D$178","v":0.45811076923076921},{"$f":"IF(AK112>0,Q112/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N112/Inputs!D$180","v":3.5329277777777777},1.7285288675213675,{"$f":"IF(AK112=0,0,IF(OR(F112=\"M\",F112=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H112<=Inputs!$D$104,0,IF(AND(H112>=Inputs!$D$104,X112+Y112<1),ROUNDUP(X112+Y112,0),X112+Y112))","v":2.2285288675213675},{"$f":"IF(AK112>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N112/Inputs!D$190)*Inputs!E$190","v":1.2718539999999998},{"$f":"(H112/Inputs!D$191)*Inputs!E$191","v":0.1935518},{"$f":"((S112*R112)/Inputs!D$192)*Inputs!E$192","v":0.5793035414990908},0.78617733537477263,{"$f":"IF(AK112=0,0,IF(F112=\"E\",AE112*(Inputs!D$194-1),IF(F112=\"H\",AE112*(Inputs!D$196-1),AE112*(Inputs!D$195-1))))","v":0.78617733537477263},{"$f":"IF(AK112=0,0,IF(P112<Inputs!D$203,AE112*(Inputs!E$203-1),IF(P112>Inputs!D$204,AE112*(Inputs!E$204-1),AE112*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK112=0,0,IF(I112<Inputs!D$199,(AE112+AF112+AG112)*(Inputs!D$200-1),0))","v":0.15723546707495467},1.7295901378245,{"$f":"N112*Inputs!$D$221","v":41144.213647259734},{"$f":"'SFC Building Data'!M111","v":1}]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!O111","v":"E"},{"$f":"'School Resources'!I111","v":353.56199999999995},{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A113,'Base Sheet'!A$10:C$57,3,FALSE)","v":481.06433333333325},{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L113*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O113>0,Inputs!D$218-O113,\"\")","v":""},{"$f":"VLOOKUP(C113,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A113,Inputs!AJ$6:AL$54,3,FALSE)","v":5997468.1899999985},0,{"$f":"J113/Inputs!D$177","v":0},{"$f":"H113/Inputs!D$178","v":0},{"$f":"IF(AK113>0,Q113/Inputs!D$179,0)","v":0},{"$f":"N113/Inputs!D$180","v":0},0,{"$f":"IF(AK113=0,0,IF(OR(F113=\"M\",F113=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H113<=Inputs!$D$104,0,IF(AND(H113>=Inputs!$D$104,X113+Y113<1),ROUNDUP(X113+Y113,0),X113+Y113))","v":0},{"$f":"IF(AK113>0,Inputs!E$189,0)","v":0},{"$f":"(N113/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H113/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S113*R113)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK113=0,0,IF(F113=\"E\",AE113*(Inputs!D$194-1),IF(F113=\"H\",AE113*(Inputs!D$196-1),AE113*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK113=0,0,IF(P113<Inputs!D$203,AE113*(Inputs!E$203-1),IF(P113>Inputs!D$204,AE113*(Inputs!E$204-1),AE113*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK113=0,0,IF(I113<Inputs!D$199,(AE113+AF113+AG113)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N113*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M112","v":0}]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!O112","v":"M"},{"$f":"'School Resources'!I112","v":75.615666666666669},{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":429.1776666666666},{"$f":"VLOOKUP(A114,'Base Sheet'!A$10:C$57,3,FALSE)","v":481.06433333333325},{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":34.517149999999994},{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":105259},{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":74815},{"$f":"L114*Inputs!D$219","v":86037.25},86037.25,{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O114>0,Inputs!D$218-O114,\"\")","v":58},{"$f":"VLOOKUP(C114,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":47},{"$f":"VLOOKUP(A114,Inputs!AJ$6:AL$54,3,FALSE)","v":5997468.1899999985},0.89214193804986586,{"$f":"J114/Inputs!D$177","v":2.6551653846153842},{"$f":"H114/Inputs!D$178","v":1.3205466666666665},{"$f":"IF(AK114>0,Q114/Inputs!D$179,0)","v":3.6153846153846154},{"$f":"N114/Inputs!D$180","v":4.7798472222222221},3.0927359722222221,{"$f":"IF(AK114=0,0,IF(OR(F114=\"M\",F114=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H114<=Inputs!$D$104,0,IF(AND(H114>=Inputs!$D$104,X114+Y114<1),ROUNDUP(X114+Y114,0),X114+Y114))","v":3.5927359722222221},{"$f":"IF(AK114>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N114/Inputs!D$190)*Inputs!E$190","v":1.720745},{"$f":"(H114/Inputs!D$191)*Inputs!E$191","v":0.55793096666666653},{"$f":"((S114*R114)/Inputs!D$192)*Inputs!E$192","v":1.2841422946605647},1.1657045653318079,{"$f":"IF(AK114=0,0,IF(F114=\"E\",AE114*(Inputs!D$194-1),IF(F114=\"H\",AE114*(Inputs!D$196-1),AE114*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK114=0,0,IF(P114<Inputs!D$203,AE114*(Inputs!E$203-1),IF(P114>Inputs!D$204,AE114*(Inputs!E$204-1),AE114*(Inputs!E$205-1))))","v":0.11657045653318089},{"$f":"IF(AK114=0,0,IF(I114<Inputs!D$199,(AE114+AF114+AG114)*(Inputs!D$200-1),0))","v":0.128227502186499},1.4105025240514877,{"$f":"N114*Inputs!$D$221","v":55665.744584247841},{"$f":"'SFC Building Data'!M113","v":1}]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!O113","v":"H"},{"$f":"'School Resources'!I113","v":51.886666666666663},{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":51.886666666666663},{"$f":"VLOOKUP(A115,'Base Sheet'!A$10:C$57,3,FALSE)","v":481.06433333333325},{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10},{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":7731},{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":20249},{"$f":"L115*Inputs!D$219","v":23286.35},7731,{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O115>0,Inputs!D$218-O115,\"\")","v":6},{"$f":"VLOOKUP(C115,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A115,Inputs!AJ$6:AL$54,3,FALSE)","v":5997468.1899999985},0.1078580619501342,{"$f":"J115/Inputs!D$177","v":0.76923076923076927},{"$f":"H115/Inputs!D$178","v":0.15965128205128204},{"$f":"IF(AK115>0,Q115/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N115/Inputs!D$180","v":0.42949999999999999},0.51267243589743594,{"$f":"IF(AK115=0,0,IF(OR(F115=\"M\",F115=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H115<=Inputs!$D$104,0,IF(AND(H115>=Inputs!$D$104,X115+Y115<1),ROUNDUP(X115+Y115,0),X115+Y115))","v":1.0126724358974359},{"$f":"IF(AK115>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N115/Inputs!D$190)*Inputs!E$190","v":0.15461999999999998},{"$f":"(H115/Inputs!D$191)*Inputs!E$191","v":6.7452666666666661E-2},{"$f":"((S115*R115)/Inputs!D$192)*Inputs!E$192","v":0.15525007093943496},0.36933068440152539,{"$f":"IF(AK115=0,0,IF(F115=\"E\",AE115*(Inputs!D$194-1),IF(F115=\"H\",AE115*(Inputs!D$196-1),AE115*(Inputs!D$195-1))))","v":0.36933068440152539},{"$f":"IF(AK115=0,0,IF(P115<Inputs!D$203,AE115*(Inputs!E$203-1),IF(P115>Inputs!D$204,AE115*(Inputs!E$204-1),AE115*(Inputs!E$205-1))))","v":-1.8466534220076287E-2},{"$f":"IF(AK115=0,0,IF(I115<Inputs!D$199,(AE115+AF115+AG115)*(Inputs!D$200-1),0))","v":7.201948345829752E-2},0.79221431804127207,{"$f":"N115*Inputs!$D$221","v":5001.92499621757},{"$f":"'SFC Building Data'!M114","v":1}]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!O114","v":"E"},{"$f":"'School Resources'!I114","v":192.44499999999999},{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A116,'Base Sheet'!A$10:C$57,3,FALSE)","v":359.99166666666667},{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L116*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O116>0,Inputs!D$218-O116,\"\")","v":""},{"$f":"VLOOKUP(C116,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A116,Inputs!AJ$6:AL$54,3,FALSE)","v":3610727.43},0,{"$f":"J116/Inputs!D$177","v":0},{"$f":"H116/Inputs!D$178","v":0},{"$f":"IF(AK116>0,Q116/Inputs!D$179,0)","v":0},{"$f":"N116/Inputs!D$180","v":0},0,{"$f":"IF(AK116=0,0,IF(OR(F116=\"M\",F116=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H116<=Inputs!$D$104,0,IF(AND(H116>=Inputs!$D$104,X116+Y116<1),ROUNDUP(X116+Y116,0),X116+Y116))","v":0},{"$f":"IF(AK116>0,Inputs!E$189,0)","v":0},{"$f":"(N116/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H116/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S116*R116)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK116=0,0,IF(F116=\"E\",AE116*(Inputs!D$194-1),IF(F116=\"H\",AE116*(Inputs!D$196-1),AE116*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK116=0,0,IF(P116<Inputs!D$203,AE116*(Inputs!E$203-1),IF(P116>Inputs!D$204,AE116*(Inputs!E$204-1),AE116*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK116=0,0,IF(I116<Inputs!D$199,(AE116+AF116+AG116)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N116*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M115","v":0}]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!O115","v":"M"},{"$f":"'School Resources'!I115","v":58.641666666666666},{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A117,'Base Sheet'!A$10:C$57,3,FALSE)","v":359.99166666666667},{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L117*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O117>0,Inputs!D$218-O117,\"\")","v":""},{"$f":"VLOOKUP(C117,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A117,Inputs!AJ$6:AL$54,3,FALSE)","v":3610727.43},0,{"$f":"J117/Inputs!D$177","v":0},{"$f":"H117/Inputs!D$178","v":0},{"$f":"IF(AK117>0,Q117/Inputs!D$179,0)","v":0},{"$f":"N117/Inputs!D$180","v":0},0,{"$f":"IF(AK117=0,0,IF(OR(F117=\"M\",F117=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H117<=Inputs!$D$104,0,IF(AND(H117>=Inputs!$D$104,X117+Y117<1),ROUNDUP(X117+Y117,0),X117+Y117))","v":0},{"$f":"IF(AK117>0,Inputs!E$189,0)","v":0},{"$f":"(N117/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H117/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S117*R117)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK117=0,0,IF(F117=\"E\",AE117*(Inputs!D$194-1),IF(F117=\"H\",AE117*(Inputs!D$196-1),AE117*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK117=0,0,IF(P117<Inputs!D$203,AE117*(Inputs!E$203-1),IF(P117>Inputs!D$204,AE117*(Inputs!E$204-1),AE117*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK117=0,0,IF(I117<Inputs!D$199,(AE117+AF117+AG117)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N117*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M116","v":0}]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!O116","v":"H"},{"$f":"'School Resources'!I116","v":108.905},{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":359.99166666666667},{"$f":"VLOOKUP(A118,'Base Sheet'!A$10:C$57,3,FALSE)","v":359.99166666666667},{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.433375000000005},{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":114496},{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":84958},{"$f":"L118*Inputs!D$219","v":97701.7},97701.7,{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1937},{"$f":"IF(O118>0,Inputs!D$218-O118,\"\")","v":76},{"$f":"VLOOKUP(C118,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":47},{"$f":"VLOOKUP(A118,Inputs!AJ$6:AL$54,3,FALSE)","v":3610727.43},1,{"$f":"J118/Inputs!D$177","v":2.4948750000000004},{"$f":"H118/Inputs!D$178","v":1.1076666666666668},{"$f":"IF(AK118>0,Q118/Inputs!D$179,0)","v":3.6153846153846154},{"$f":"N118/Inputs!D$180","v":5.4278722222222218},3.161449626068376,{"$f":"IF(AK118=0,0,IF(OR(F118=\"M\",F118=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H118<=Inputs!$D$104,0,IF(AND(H118>=Inputs!$D$104,X118+Y118<1),ROUNDUP(X118+Y118,0),X118+Y118))","v":3.661449626068376},{"$f":"IF(AK118>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N118/Inputs!D$190)*Inputs!E$190","v":1.954034},{"$f":"(H118/Inputs!D$191)*Inputs!E$191","v":0.46798916666666668},{"$f":"((S118*R118)/Inputs!D$192)*Inputs!E$192","v":0.86657458320000003},1.0971494374666668,{"$f":"IF(AK118=0,0,IF(F118=\"E\",AE118*(Inputs!D$194-1),IF(F118=\"H\",AE118*(Inputs!D$196-1),AE118*(Inputs!D$195-1))))","v":1.0971494374666668},{"$f":"IF(AK118=0,0,IF(P118<Inputs!D$203,AE118*(Inputs!E$203-1),IF(P118>Inputs!D$204,AE118*(Inputs!E$204-1),AE118*(Inputs!E$205-1))))","v":0.10971494374666678},{"$f":"IF(AK118=0,0,IF(I118<Inputs!D$199,(AE118+AF118+AG118)*(Inputs!D$200-1),0))","v":0.23040138186800027},2.534415200548001,{"$f":"N118*Inputs!$D$221","v":63212.595447283675},{"$f":"'SFC Building Data'!M117","v":1}]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!O117","v":"E"},{"$f":"'School Resources'!I117","v":218.70799999999997},{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":218.70799999999997},{"$f":"VLOOKUP(A119,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.403099999999998},{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":34736},{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":35840},{"$f":"L119*Inputs!D$219","v":41216},34736,{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1953},{"$f":"IF(O119>0,Inputs!D$218-O119,\"\")","v":60},{"$f":"VLOOKUP(C119,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":12},{"$f":"VLOOKUP(A119,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},8.3980270925982689E-2,{"$f":"J119/Inputs!D$177","v":1.2617769230769229},{"$f":"H119/Inputs!D$178","v":0.67294769230769225},{"$f":"IF(AK119>0,Q119/Inputs!D$179,0)","v":0.92307692307692313},{"$f":"N119/Inputs!D$180","v":1.9297777777777778},1.1968948290598291,{"$f":"IF(AK119=0,0,IF(OR(F119=\"M\",F119=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H119<=Inputs!$D$104,0,IF(AND(H119>=Inputs!$D$104,X119+Y119<1),ROUNDUP(X119+Y119,0),X119+Y119))","v":1.1968948290598291},{"$f":"IF(AK119>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N119/Inputs!D$190)*Inputs!E$190","v":0.69471999999999989},{"$f":"(H119/Inputs!D$191)*Inputs!E$191","v":0.28432039999999997},{"$f":"((S119*R119)/Inputs!D$192)*Inputs!E$192","v":0.40690500083650089},0.62148635020912513,{"$f":"IF(AK119=0,0,IF(F119=\"E\",AE119*(Inputs!D$194-1),IF(F119=\"H\",AE119*(Inputs!D$196-1),AE119*(Inputs!D$195-1))))","v":-0.124297270041825},{"$f":"IF(AK119=0,0,IF(P119<Inputs!D$203,AE119*(Inputs!E$203-1),IF(P119>Inputs!D$204,AE119*(Inputs!E$204-1),AE119*(Inputs!E$205-1))))","v":6.2148635020912571E-2},{"$f":"IF(AK119=0,0,IF(I119<Inputs!D$199,(AE119+AF119+AG119)*(Inputs!D$200-1),0))","v":0},0.55933771518821274,{"$f":"N119*Inputs!$D$221","v":22474.048204451363},{"$f":"'SFC Building Data'!M118","v":1}]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!O118","v":"E"},{"$f":"'School Resources'!I118","v":171.786},{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":171.786},{"$f":"VLOOKUP(A120,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.88395},{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":32848},{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":28504},{"$f":"L120*Inputs!D$219","v":32779.599999999999},32779.599999999999,{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1960},{"$f":"IF(O120>0,Inputs!D$218-O120,\"\")","v":53},{"$f":"VLOOKUP(C120,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A120,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},6.5962995506752678E-2,{"$f":"J120/Inputs!D$177","v":0.991073076923077},{"$f":"H120/Inputs!D$178","v":0.52857230769230767},{"$f":"IF(AK120>0,Q120/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N120/Inputs!D$180","v":1.8210888888888888},1.0274912606837607,{"$f":"IF(AK120=0,0,IF(OR(F120=\"M\",F120=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H120<=Inputs!$D$104,0,IF(AND(H120>=Inputs!$D$104,X120+Y120<1),ROUNDUP(X120+Y120,0),X120+Y120))","v":1.0274912606837607},{"$f":"IF(AK120>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N120/Inputs!D$190)*Inputs!E$190","v":0.65559199999999995},{"$f":"(H120/Inputs!D$191)*Inputs!E$191","v":0.22332179999999999},{"$f":"((S120*R120)/Inputs!D$192)*Inputs!E$192","v":0.31960688440157264},0.57463017110039316,{"$f":"IF(AK120=0,0,IF(F120=\"E\",AE120*(Inputs!D$194-1),IF(F120=\"H\",AE120*(Inputs!D$196-1),AE120*(Inputs!D$195-1))))","v":-0.1149260342200786},{"$f":"IF(AK120=0,0,IF(P120<Inputs!D$203,AE120*(Inputs!E$203-1),IF(P120>Inputs!D$204,AE120*(Inputs!E$204-1),AE120*(Inputs!E$205-1))))","v":5.7463017110039365E-2},{"$f":"IF(AK120=0,0,IF(I120<Inputs!D$199,(AE120+AF120+AG120)*(Inputs!D$200-1),0))","v":0},0.51716715399035385,{"$f":"N120*Inputs!$D$221","v":21208.265503300147},{"$f":"'SFC Building Data'!M119","v":1}]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!O119","v":"E"},{"$f":"'School Resources'!I119","v":289.02800000000002},{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":289.02800000000002},{"$f":"VLOOKUP(A121,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.677100000000003},{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":57380},{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42335},{"$f":"L121*Inputs!D$219","v":48685.249999999993},48685.249999999993,{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O121>0,Inputs!D$218-O121,\"\")","v":4},{"$f":"VLOOKUP(C121,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":16},{"$f":"VLOOKUP(A121,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},0.11098199309213622,{"$f":"J121/Inputs!D$177","v":1.6674692307692309},{"$f":"H121/Inputs!D$178","v":0.88931692307692312},{"$f":"IF(AK121>0,Q121/Inputs!D$179,0)","v":1.2307692307692308},{"$f":"N121/Inputs!D$180","v":2.7047361111111106},1.623072873931624,{"$f":"IF(AK121=0,0,IF(OR(F121=\"M\",F121=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H121<=Inputs!$D$104,0,IF(AND(H121>=Inputs!$D$104,X121+Y121<1),ROUNDUP(X121+Y121,0),X121+Y121))","v":1.623072873931624},{"$f":"IF(AK121>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N121/Inputs!D$190)*Inputs!E$190","v":0.97370499999999982},{"$f":"(H121/Inputs!D$191)*Inputs!E$191","v":0.37573640000000003},{"$f":"((S121*R121)/Inputs!D$192)*Inputs!E$192","v":0.53773496434411261},0.74679409108602812,{"$f":"IF(AK121=0,0,IF(F121=\"E\",AE121*(Inputs!D$194-1),IF(F121=\"H\",AE121*(Inputs!D$196-1),AE121*(Inputs!D$195-1))))","v":-0.14935881821720559},{"$f":"IF(AK121=0,0,IF(P121<Inputs!D$203,AE121*(Inputs!E$203-1),IF(P121>Inputs!D$204,AE121*(Inputs!E$204-1),AE121*(Inputs!E$205-1))))","v":-3.7339704554301439E-2},{"$f":"IF(AK121=0,0,IF(I121<Inputs!D$199,(AE121+AF121+AG121)*(Inputs!D$200-1),0))","v":0},0.56009556831452112,{"$f":"N121*Inputs!$D$221","v":31499.155209171051},{"$f":"'SFC Building Data'!M120","v":1}]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!O120","v":"E"},{"$f":"'School Resources'!I120","v":590.88200000000006},{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":590.88200000000006},{"$f":"VLOOKUP(A122,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":44.316150000000007},{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":86527},{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":76074},{"$f":"L122*Inputs!D$219","v":87485.099999999991},86527,{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O122>0,Inputs!D$218-O122,\"\")","v":54},{"$f":"VLOOKUP(C122,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A122,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},0.22688895900143805,{"$f":"J122/Inputs!D$177","v":3.4089346153846161},{"$f":"H122/Inputs!D$178","v":1.8180984615384617},{"$f":"IF(AK122>0,Q122/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N122/Inputs!D$180","v":4.8070555555555554},3.0662144658119663,{"$f":"IF(AK122=0,0,IF(OR(F122=\"M\",F122=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H122<=Inputs!$D$104,0,IF(AND(H122>=Inputs!$D$104,X122+Y122<1),ROUNDUP(X122+Y122,0),X122+Y122))","v":3.0662144658119663},{"$f":"IF(AK122>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N122/Inputs!D$190)*Inputs!E$190","v":1.73054},{"$f":"(H122/Inputs!D$191)*Inputs!E$191","v":0.76814660000000001},{"$f":"((S122*R122)/Inputs!D$192)*Inputs!E$192","v":1.0993326293700887},1.1745048073425222,{"$f":"IF(AK122=0,0,IF(F122=\"E\",AE122*(Inputs!D$194-1),IF(F122=\"H\",AE122*(Inputs!D$196-1),AE122*(Inputs!D$195-1))))","v":-0.23490096146850439},{"$f":"IF(AK122=0,0,IF(P122<Inputs!D$203,AE122*(Inputs!E$203-1),IF(P122>Inputs!D$204,AE122*(Inputs!E$204-1),AE122*(Inputs!E$205-1))))","v":0.11745048073425232},{"$f":"IF(AK122=0,0,IF(I122<Inputs!D$199,(AE122+AF122+AG122)*(Inputs!D$200-1),0))","v":0},1.0570543266082701,{"$f":"N122*Inputs!$D$221","v":55982.610806844867},{"$f":"'SFC Building Data'!M121","v":1}]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!O121","v":"M"},{"$f":"'School Resources'!I121","v":563.53133333333335},{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":563.53133333333335},{"$f":"VLOOKUP(A123,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.690317777777778},{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":118224},{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":89802},{"$f":"L123*Inputs!D$219","v":103272.29999999999},103272.29999999999,{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O123>0,Inputs!D$218-O123,\"\")","v":11},{"$f":"VLOOKUP(C123,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":35},{"$f":"VLOOKUP(A123,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},0.21638675333601698,{"$f":"J123/Inputs!D$177","v":2.7454090598290599},{"$f":"H123/Inputs!D$178","v":1.7339425641025641},{"$f":"IF(AK123>0,Q123/Inputs!D$179,0)","v":2.6923076923076925},{"$f":"N123/Inputs!D$180","v":5.7373499999999993},3.2272523290598292,{"$f":"IF(AK123=0,0,IF(OR(F123=\"M\",F123=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H123<=Inputs!$D$104,0,IF(AND(H123>=Inputs!$D$104,X123+Y123<1),ROUNDUP(X123+Y123,0),X123+Y123))","v":3.7272523290598292},{"$f":"IF(AK123>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N123/Inputs!D$190)*Inputs!E$190","v":2.0654459999999997},{"$f":"(H123/Inputs!D$191)*Inputs!E$191","v":0.73259073333333347},{"$f":"((S123*R123)/Inputs!D$192)*Inputs!E$192","v":1.0484468682507933},1.2366209003960316,{"$f":"IF(AK123=0,0,IF(F123=\"E\",AE123*(Inputs!D$194-1),IF(F123=\"H\",AE123*(Inputs!D$196-1),AE123*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK123=0,0,IF(P123<Inputs!D$203,AE123*(Inputs!E$203-1),IF(P123>Inputs!D$204,AE123*(Inputs!E$204-1),AE123*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK123=0,0,IF(I123<Inputs!D$199,(AE123+AF123+AG123)*(Inputs!D$200-1),0))","v":0},1.2366209003960316,{"$f":"N123*Inputs!$D$221","v":66816.750586842536},{"$f":"'SFC Building Data'!M122","v":1}]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},{"$f":"'School Resources'!O122","v":"H"},{"$f":"'School Resources'!I122","v":770.34299999999996},{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":770.34299999999996},{"$f":"VLOOKUP(A124,'Base Sheet'!A$10:C$57,3,FALSE)","v":2604.2783333333332},{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":50.05334238095238},{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":230398},{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":139057},{"$f":"L124*Inputs!D$219","v":159915.54999999999},159915.54999999999,{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O124>0,Inputs!D$218-O124,\"\")","v":32},{"$f":"VLOOKUP(C124,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":54},{"$f":"VLOOKUP(A124,Inputs!AJ$6:AL$54,3,FALSE)","v":20188521.479999993},0.29579902813767345,{"$f":"J124/Inputs!D$177","v":3.8502571062271063},{"$f":"H124/Inputs!D$178","v":2.3702861538461537},{"$f":"IF(AK124>0,Q124/Inputs!D$179,0)","v":4.1538461538461542},{"$f":"N124/Inputs!D$180","v":8.8841972222222214},4.8146466590354091,{"$f":"IF(AK124=0,0,IF(OR(F124=\"M\",F124=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H124<=Inputs!$D$104,0,IF(AND(H124>=Inputs!$D$104,X124+Y124<1),ROUNDUP(X124+Y124,0),X124+Y124))","v":5.3146466590354091},{"$f":"IF(AK124>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N124/Inputs!D$190)*Inputs!E$190","v":3.1983109999999999},{"$f":"(H124/Inputs!D$191)*Inputs!E$191","v":1.0014459},{"$f":"((S124*R124)/Inputs!D$192)*Inputs!E$192","v":1.4332188079969301},1.6832439269992325,{"$f":"IF(AK124=0,0,IF(F124=\"E\",AE124*(Inputs!D$194-1),IF(F124=\"H\",AE124*(Inputs!D$196-1),AE124*(Inputs!D$195-1))))","v":1.6832439269992325},{"$f":"IF(AK124=0,0,IF(P124<Inputs!D$203,AE124*(Inputs!E$203-1),IF(P124>Inputs!D$204,AE124*(Inputs!E$204-1),AE124*(Inputs!E$205-1))))","v":0.16832439269992341},{"$f":"IF(AK124=0,0,IF(I124<Inputs!D$199,(AE124+AF124+AG124)*(Inputs!D$200-1),0))","v":0},3.5348122466983884,{"$f":"N124*Inputs!$D$221","v":103464.69885252626},{"$f":"'SFC Building Data'!M123","v":1}]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!O123","v":"M"},{"$f":"'School Resources'!I123","v":393.77599999999995},{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":393.77599999999995},{"$f":"VLOOKUP(A125,'Base Sheet'!A$10:C$57,3,FALSE)","v":433.24199999999996},{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.747074999999999},{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":72272},{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":67282},{"$f":"L125*Inputs!D$219","v":77374.299999999988},72272,{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O125>0,Inputs!D$218-O125,\"\")","v":3},{"$f":"VLOOKUP(C125,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":37},{"$f":"VLOOKUP(A125,Inputs!AJ$6:AL$54,3,FALSE)","v":6746860.9199999999},0.90890541544910231,{"$f":"J125/Inputs!D$177","v":2.2882365384615384},{"$f":"H125/Inputs!D$178","v":1.2116184615384613},{"$f":"IF(AK125>0,Q125/Inputs!D$179,0)","v":2.8461538461538463},{"$f":"N125/Inputs!D$180","v":4.0151111111111115},2.5902799893162394,{"$f":"IF(AK125=0,0,IF(OR(F125=\"M\",F125=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H125<=Inputs!$D$104,0,IF(AND(H125>=Inputs!$D$104,X125+Y125<1),ROUNDUP(X125+Y125,0),X125+Y125))","v":3.0902799893162394},{"$f":"IF(AK125>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N125/Inputs!D$190)*Inputs!E$190","v":1.4454399999999998},{"$f":"(H125/Inputs!D$191)*Inputs!E$191","v":0.51190879999999994},{"$f":"((S125*R125)/Inputs!D$192)*Inputs!E$192","v":1.4717420225927791},1.1322727056481949,{"$f":"IF(AK125=0,0,IF(F125=\"E\",AE125*(Inputs!D$194-1),IF(F125=\"H\",AE125*(Inputs!D$196-1),AE125*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK125=0,0,IF(P125<Inputs!D$203,AE125*(Inputs!E$203-1),IF(P125>Inputs!D$204,AE125*(Inputs!E$204-1),AE125*(Inputs!E$205-1))))","v":-5.6613635282409799E-2},{"$f":"IF(AK125=0,0,IF(I125<Inputs!D$199,(AE125+AF125+AG125)*(Inputs!D$200-1),0))","v":0.1075659070365786},1.1832249774023638,{"$f":"N125*Inputs!$D$221","v":46759.684817829024},{"$f":"'SFC Building Data'!M124","v":1}]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!O124","v":"H"},{"$f":"'School Resources'!I124","v":39.466000000000001},{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":39.466000000000001},{"$f":"VLOOKUP(A126,'Base Sheet'!A$10:C$57,3,FALSE)","v":433.24199999999996},{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.6379999999999999},{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":7923},{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":12002},{"$f":"L126*Inputs!D$219","v":13802.3},7923,{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2005},{"$f":"IF(O126>0,Inputs!D$218-O126,\"\")","v":8},{"$f":"VLOOKUP(C126,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":6},{"$f":"VLOOKUP(A126,Inputs!AJ$6:AL$54,3,FALSE)","v":6746860.9199999999},9.1094584550897667E-2,{"$f":"J126/Inputs!D$177","v":0.43369230769230771},{"$f":"H126/Inputs!D$178","v":0.12143384615384616},{"$f":"IF(AK126>0,Q126/Inputs!D$179,0)","v":0.46153846153846156},{"$f":"N126/Inputs!D$180","v":0.44016666666666665},0.36420782051282047,{"$f":"IF(AK126=0,0,IF(OR(F126=\"M\",F126=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H126<=Inputs!$D$104,0,IF(AND(H126>=Inputs!$D$104,X126+Y126<1),ROUNDUP(X126+Y126,0),X126+Y126))","v":0},{"$f":"IF(AK126>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N126/Inputs!D$190)*Inputs!E$190","v":0.15845999999999999},{"$f":"(H126/Inputs!D$191)*Inputs!E$191","v":5.1305800000000006E-2},{"$f":"((S126*R126)/Inputs!D$192)*Inputs!E$192","v":0.14750459820722095},0.36431759955180526,{"$f":"IF(AK126=0,0,IF(F126=\"E\",AE126*(Inputs!D$194-1),IF(F126=\"H\",AE126*(Inputs!D$196-1),AE126*(Inputs!D$195-1))))","v":0.36431759955180526},{"$f":"IF(AK126=0,0,IF(P126<Inputs!D$203,AE126*(Inputs!E$203-1),IF(P126>Inputs!D$204,AE126*(Inputs!E$204-1),AE126*(Inputs!E$205-1))))","v":-1.821587997759028E-2},{"$f":"IF(AK126=0,0,IF(I126<Inputs!D$199,(AE126+AF126+AG126)*(Inputs!D$200-1),0))","v":7.104193191260208E-2},0.7814612510386223,{"$f":"N126*Inputs!$D$221","v":5126.1482014010871},{"$f":"'SFC Building Data'!M125","v":1}]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!O125","v":"E"},{"$f":"'School Resources'!I125","v":125.71999999999998},{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A127,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L127*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O127>0,Inputs!D$218-O127,\"\")","v":""},{"$f":"VLOOKUP(C127,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A127,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0,{"$f":"J127/Inputs!D$177","v":0},{"$f":"H127/Inputs!D$178","v":0},{"$f":"IF(AK127>0,Q127/Inputs!D$179,0)","v":0},{"$f":"N127/Inputs!D$180","v":0},0,{"$f":"IF(AK127=0,0,IF(OR(F127=\"M\",F127=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H127<=Inputs!$D$104,0,IF(AND(H127>=Inputs!$D$104,X127+Y127<1),ROUNDUP(X127+Y127,0),X127+Y127))","v":0},{"$f":"IF(AK127>0,Inputs!E$189,0)","v":0},{"$f":"(N127/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H127/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S127*R127)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK127=0,0,IF(F127=\"E\",AE127*(Inputs!D$194-1),IF(F127=\"H\",AE127*(Inputs!D$196-1),AE127*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK127=0,0,IF(P127<Inputs!D$203,AE127*(Inputs!E$203-1),IF(P127>Inputs!D$204,AE127*(Inputs!E$204-1),AE127*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK127=0,0,IF(I127<Inputs!D$199,(AE127+AF127+AG127)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N127*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M126","v":0}]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!O126","v":"E"},{"$f":"'School Resources'!I126","v":22.158666666666669},{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":22.158666666666669},{"$f":"VLOOKUP(A128,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.1655238095238096},{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":30106},{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":5054},{"$f":"L128*Inputs!D$219","v":5812.0999999999995},5812.0999999999995,{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1928},{"$f":"IF(O128>0,Inputs!D$218-O128,\"\")","v":85},{"$f":"VLOOKUP(C128,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":5},{"$f":"VLOOKUP(A128,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},1.2808820891349501E-2,{"$f":"J128/Inputs!D$177","v":0.24350183150183152},{"$f":"H128/Inputs!D$178","v":6.8180512820512823E-2},{"$f":"IF(AK128>0,Q128/Inputs!D$179,0)","v":0.38461538461538464},{"$f":"N128/Inputs!D$180","v":0.32289444444444443},0.25479804334554335,{"$f":"IF(AK128=0,0,IF(OR(F128=\"M\",F128=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H128<=Inputs!$D$104,0,IF(AND(H128>=Inputs!$D$104,X128+Y128<1),ROUNDUP(X128+Y128,0),X128+Y128))","v":0},{"$f":"IF(AK128>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N128/Inputs!D$190)*Inputs!E$190","v":0.11624199999999998},{"$f":"(H128/Inputs!D$191)*Inputs!E$191","v":2.8806266666666674E-2},{"$f":"((S128*R128)/Inputs!D$192)*Inputs!E$192","v":5.012796584619867E-2},0.32379405812821632,{"$f":"IF(AK128=0,0,IF(F128=\"E\",AE128*(Inputs!D$194-1),IF(F128=\"H\",AE128*(Inputs!D$196-1),AE128*(Inputs!D$195-1))))","v":-6.4758811625643245E-2},{"$f":"IF(AK128=0,0,IF(P128<Inputs!D$203,AE128*(Inputs!E$203-1),IF(P128>Inputs!D$204,AE128*(Inputs!E$204-1),AE128*(Inputs!E$205-1))))","v":3.2379405812821664E-2},{"$f":"IF(AK128=0,0,IF(I128<Inputs!D$199,(AE128+AF128+AG128)*(Inputs!D$200-1),0))","v":0},0.29141465231539476,{"$f":"N128*Inputs!$D$221","v":3760.4046398287587},{"$f":"'SFC Building Data'!M127","v":1}]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!O127","v":"E"},{"$f":"'School Resources'!I127","v":111.389},{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":111.389},{"$f":"VLOOKUP(A129,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.3541749999999997},{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26229},{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":20145},{"$f":"L129*Inputs!D$219","v":23166.75},23166.75,{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1934},{"$f":"IF(O129>0,Inputs!D$218-O129,\"\")","v":79},{"$f":"VLOOKUP(C129,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A129,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},6.4388429670852454E-2,{"$f":"J129/Inputs!D$177","v":0.64262884615384608},{"$f":"H129/Inputs!D$178","v":0.34273538461538461},{"$f":"IF(AK129>0,Q129/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N129/Inputs!D$180","v":1.2870416666666666},0.74117839743589742,{"$f":"IF(AK129=0,0,IF(OR(F129=\"M\",F129=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H129<=Inputs!$D$104,0,IF(AND(H129>=Inputs!$D$104,X129+Y129<1),ROUNDUP(X129+Y129,0),X129+Y129))","v":1},{"$f":"IF(AK129>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N129/Inputs!D$190)*Inputs!E$190","v":0.463335},{"$f":"(H129/Inputs!D$191)*Inputs!E$191","v":0.14480570000000001},{"$f":"((S129*R129)/Inputs!D$192)*Inputs!E$192","v":0.25198736330294641},0.49003201582573663,{"$f":"IF(AK129=0,0,IF(F129=\"E\",AE129*(Inputs!D$194-1),IF(F129=\"H\",AE129*(Inputs!D$196-1),AE129*(Inputs!D$195-1))))","v":-9.8006403165147304E-2},{"$f":"IF(AK129=0,0,IF(P129<Inputs!D$203,AE129*(Inputs!E$203-1),IF(P129>Inputs!D$204,AE129*(Inputs!E$204-1),AE129*(Inputs!E$205-1))))","v":4.9003201582573708E-2},{"$f":"IF(AK129=0,0,IF(I129<Inputs!D$199,(AE129+AF129+AG129)*(Inputs!D$200-1),0))","v":0},0.44102881424316304,{"$f":"N129*Inputs!$D$221","v":14988.791347319024},{"$f":"'SFC Building Data'!M128","v":1}]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!O128","v":"E"},{"$f":"'School Resources'!I128","v":260.339},{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":260.339},{"$f":"VLOOKUP(A130,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.525424999999998},{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50885},{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":39112},{"$f":"L130*Inputs!D$219","v":44978.799999999996},44978.799999999996,{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O130>0,Inputs!D$218-O130,\"\")","v":26},{"$f":"VLOOKUP(C130,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A130,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0.1504890015358793,{"$f":"J130/Inputs!D$177","v":1.501955769230769},{"$f":"H130/Inputs!D$178","v":0.80104307692307697},{"$f":"IF(AK130>0,Q130/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N130/Inputs!D$180","v":2.4988222222222221},1.6619937286324786,{"$f":"IF(AK130=0,0,IF(OR(F130=\"M\",F130=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H130<=Inputs!$D$104,0,IF(AND(H130>=Inputs!$D$104,X130+Y130<1),ROUNDUP(X130+Y130,0),X130+Y130))","v":1.6619937286324786},{"$f":"IF(AK130>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N130/Inputs!D$190)*Inputs!E$190","v":0.89957599999999982},{"$f":"(H130/Inputs!D$191)*Inputs!E$191","v":0.33844069999999998},{"$f":"((S130*R130)/Inputs!D$192)*Inputs!E$192","v":0.5889462889057786},0.73174074722644455,{"$f":"IF(AK130=0,0,IF(F130=\"E\",AE130*(Inputs!D$194-1),IF(F130=\"H\",AE130*(Inputs!D$196-1),AE130*(Inputs!D$195-1))))","v":-0.14634814944528887},{"$f":"IF(AK130=0,0,IF(P130<Inputs!D$203,AE130*(Inputs!E$203-1),IF(P130>Inputs!D$204,AE130*(Inputs!E$204-1),AE130*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK130=0,0,IF(I130<Inputs!D$199,(AE130+AF130+AG130)*(Inputs!D$200-1),0))","v":0},0.58539259778115571,{"$f":"N130*Inputs!$D$221","v":29101.097402647883},{"$f":"'SFC Building Data'!M129","v":1}]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!O129","v":"E"},{"$f":"'School Resources'!I129","v":262.62299999999999},{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":262.62299999999999},{"$f":"VLOOKUP(A131,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.696725000000001},{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46519},{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40265},{"$f":"L131*Inputs!D$219","v":46304.75},46304.75,{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2006},{"$f":"IF(O131>0,Inputs!D$218-O131,\"\")","v":7},{"$f":"VLOOKUP(C131,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A131,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0.15180926810949272,{"$f":"J131/Inputs!D$177","v":1.5151326923076924},{"$f":"H131/Inputs!D$178","v":0.80807076923076915},{"$f":"IF(AK131>0,Q131/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N131/Inputs!D$180","v":2.572486111111111},1.7046916239316239,{"$f":"IF(AK131=0,0,IF(OR(F131=\"M\",F131=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H131<=Inputs!$D$104,0,IF(AND(H131>=Inputs!$D$104,X131+Y131<1),ROUNDUP(X131+Y131,0),X131+Y131))","v":1.7046916239316239},{"$f":"IF(AK131>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N131/Inputs!D$190)*Inputs!E$190","v":0.926095},{"$f":"(H131/Inputs!D$191)*Inputs!E$191","v":0.34140989999999999},{"$f":"((S131*R131)/Inputs!D$192)*Inputs!E$192","v":0.59411321865453237},0.74040452966363313,{"$f":"IF(AK131=0,0,IF(F131=\"E\",AE131*(Inputs!D$194-1),IF(F131=\"H\",AE131*(Inputs!D$196-1),AE131*(Inputs!D$195-1))))","v":-0.1480809059327266},{"$f":"IF(AK131=0,0,IF(P131<Inputs!D$203,AE131*(Inputs!E$203-1),IF(P131>Inputs!D$204,AE131*(Inputs!E$204-1),AE131*(Inputs!E$205-1))))","v":-3.7020226483181692E-2},{"$f":"IF(AK131=0,0,IF(I131<Inputs!D$199,(AE131+AF131+AG131)*(Inputs!D$200-1),0))","v":0},0.55530339724772482,{"$f":"N131*Inputs!$D$221","v":29958.981563653539},{"$f":"'SFC Building Data'!M130","v":1}]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},{"$f":"'School Resources'!O130","v":"M"},{"$f":"'School Resources'!I130","v":57.286333333333332},{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A132,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L132*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O132>0,Inputs!D$218-O132,\"\")","v":""},{"$f":"VLOOKUP(C132,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A132,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0,{"$f":"J132/Inputs!D$177","v":0},{"$f":"H132/Inputs!D$178","v":0},{"$f":"IF(AK132>0,Q132/Inputs!D$179,0)","v":0},{"$f":"N132/Inputs!D$180","v":0},0,{"$f":"IF(AK132=0,0,IF(OR(F132=\"M\",F132=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H132<=Inputs!$D$104,0,IF(AND(H132>=Inputs!$D$104,X132+Y132<1),ROUNDUP(X132+Y132,0),X132+Y132))","v":0},{"$f":"IF(AK132>0,Inputs!E$189,0)","v":0},{"$f":"(N132/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H132/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S132*R132)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK132=0,0,IF(F132=\"E\",AE132*(Inputs!D$194-1),IF(F132=\"H\",AE132*(Inputs!D$196-1),AE132*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK132=0,0,IF(P132<Inputs!D$203,AE132*(Inputs!E$203-1),IF(P132>Inputs!D$204,AE132*(Inputs!E$204-1),AE132*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK132=0,0,IF(I132<Inputs!D$199,(AE132+AF132+AG132)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N132*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M131","v":0}]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},{"$f":"'School Resources'!O131","v":"M"},{"$f":"'School Resources'!I131","v":57.364999999999995},{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A133,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L133*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O133>0,Inputs!D$218-O133,\"\")","v":""},{"$f":"VLOOKUP(C133,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A133,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0,{"$f":"J133/Inputs!D$177","v":0},{"$f":"H133/Inputs!D$178","v":0},{"$f":"IF(AK133>0,Q133/Inputs!D$179,0)","v":0},{"$f":"N133/Inputs!D$180","v":0},0,{"$f":"IF(AK133=0,0,IF(OR(F133=\"M\",F133=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H133<=Inputs!$D$104,0,IF(AND(H133>=Inputs!$D$104,X133+Y133<1),ROUNDUP(X133+Y133,0),X133+Y133))","v":0},{"$f":"IF(AK133>0,Inputs!E$189,0)","v":0},{"$f":"(N133/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H133/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S133*R133)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK133=0,0,IF(F133=\"E\",AE133*(Inputs!D$194-1),IF(F133=\"H\",AE133*(Inputs!D$196-1),AE133*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK133=0,0,IF(P133<Inputs!D$203,AE133*(Inputs!E$203-1),IF(P133>Inputs!D$204,AE133*(Inputs!E$204-1),AE133*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK133=0,0,IF(I133<Inputs!D$199,(AE133+AF133+AG133)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N133*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M132","v":0}]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!O132","v":"M"},{"$f":"'School Resources'!I132","v":282.33233333333334},{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":282.33233333333334},{"$f":"VLOOKUP(A134,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.881047777777781},{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":68851},{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":61664},{"$f":"L134*Inputs!D$219","v":70913.599999999991},68851,{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O134>0,Inputs!D$218-O134,\"\")","v":5},{"$f":"VLOOKUP(C134,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A134,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0.16320225146685047,{"$f":"J134/Inputs!D$177","v":1.3754652136752139},{"$f":"H134/Inputs!D$178","v":0.86871487179487183},{"$f":"IF(AK134>0,Q134/Inputs!D$179,0)","v":2},{"$f":"N134/Inputs!D$180","v":3.8250555555555557},2.0173089102564106,{"$f":"IF(AK134=0,0,IF(OR(F134=\"M\",F134=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H134<=Inputs!$D$104,0,IF(AND(H134>=Inputs!$D$104,X134+Y134<1),ROUNDUP(X134+Y134,0),X134+Y134))","v":2.5173089102564106},{"$f":"IF(AK134>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N134/Inputs!D$190)*Inputs!E$190","v":1.3770200000000001},{"$f":"(H134/Inputs!D$191)*Inputs!E$191","v":0.3670320333333334},{"$f":"((S134*R134)/Inputs!D$192)*Inputs!E$192","v":0.63870023298382461},0.87068806657928965,{"$f":"IF(AK134=0,0,IF(F134=\"E\",AE134*(Inputs!D$194-1),IF(F134=\"H\",AE134*(Inputs!D$196-1),AE134*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK134=0,0,IF(P134<Inputs!D$203,AE134*(Inputs!E$203-1),IF(P134>Inputs!D$204,AE134*(Inputs!E$204-1),AE134*(Inputs!E$205-1))))","v":-4.3534403328964522E-2},{"$f":"IF(AK134=0,0,IF(I134<Inputs!D$199,(AE134+AF134+AG134)*(Inputs!D$200-1),0))","v":0},0.82715366325032513,{"$f":"N134*Inputs!$D$221","v":44546.311979637292},{"$f":"'SFC Building Data'!M133","v":1}]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},{"$f":"'School Resources'!O133","v":"H"},{"$f":"'School Resources'!I133","v":111.52533333333332},{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":294.6103333333333},{"$f":"VLOOKUP(A135,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.429000000000002},{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":74204},{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":75450},{"$f":"L135*Inputs!D$219","v":86767.5},74204,{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O135>0,Inputs!D$218-O135,\"\")","v":33},{"$f":"VLOOKUP(C135,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A135,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0.17029955137526803,{"$f":"J135/Inputs!D$177","v":2.109923076923077},{"$f":"H135/Inputs!D$178","v":0.90649333333333326},{"$f":"IF(AK135>0,Q135/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N135/Inputs!D$180","v":4.1224444444444446},2.2077921367521367,{"$f":"IF(AK135=0,0,IF(OR(F135=\"M\",F135=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H135<=Inputs!$D$104,0,IF(AND(H135>=Inputs!$D$104,X135+Y135<1),ROUNDUP(X135+Y135,0),X135+Y135))","v":2.7077921367521367},{"$f":"IF(AK135>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N135/Inputs!D$190)*Inputs!E$190","v":1.4840799999999998},{"$f":"(H135/Inputs!D$191)*Inputs!E$191","v":0.3829934333333333},{"$f":"((S135*R135)/Inputs!D$192)*Inputs!E$192","v":0.66647587372603057},0.90838732676484102,{"$f":"IF(AK135=0,0,IF(F135=\"E\",AE135*(Inputs!D$194-1),IF(F135=\"H\",AE135*(Inputs!D$196-1),AE135*(Inputs!D$195-1))))","v":0.90838732676484102},{"$f":"IF(AK135=0,0,IF(P135<Inputs!D$203,AE135*(Inputs!E$203-1),IF(P135>Inputs!D$204,AE135*(Inputs!E$204-1),AE135*(Inputs!E$205-1))))","v":9.083873267648418E-2},{"$f":"IF(AK135=0,0,IF(I135<Inputs!D$199,(AE135+AF135+AG135)*(Inputs!D$200-1),0))","v":0},1.9076133862061662,{"$f":"N135*Inputs!$D$221","v":48009.680819988171},{"$f":"'SFC Building Data'!M134","v":1}]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},{"$f":"'School Resources'!O134","v":"H"},{"$f":"'School Resources'!I134","v":87.724000000000004},{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":145.01033333333334},{"$f":"VLOOKUP(A136,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":59082},{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":51096},{"$f":"L136*Inputs!D$219","v":58760.399999999994},58760.399999999994,{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1964},{"$f":"IF(O136>0,Inputs!D$218-O136,\"\")","v":49},{"$f":"VLOOKUP(C136,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A136,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},8.3823246903915155E-2,{"$f":"J136/Inputs!D$177","v":1.3846153846153846},{"$f":"H136/Inputs!D$178","v":0.44618564102564101},{"$f":"IF(AK136>0,Q136/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N136/Inputs!D$180","v":3.2644666666666664},1.7545861538461538,{"$f":"IF(AK136=0,0,IF(OR(F136=\"M\",F136=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H136<=Inputs!$D$104,0,IF(AND(H136>=Inputs!$D$104,X136+Y136<1),ROUNDUP(X136+Y136,0),X136+Y136))","v":2.2545861538461538},{"$f":"IF(AK136>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N136/Inputs!D$190)*Inputs!E$190","v":1.1752079999999998},{"$f":"(H136/Inputs!D$191)*Inputs!E$191","v":0.18851343333333334},{"$f":"((S136*R136)/Inputs!D$192)*Inputs!E$192","v":0.32804649963953381},0.69794198324321677,{"$f":"IF(AK136=0,0,IF(F136=\"E\",AE136*(Inputs!D$194-1),IF(F136=\"H\",AE136*(Inputs!D$196-1),AE136*(Inputs!D$195-1))))","v":0.69794198324321677},{"$f":"IF(AK136=0,0,IF(P136<Inputs!D$203,AE136*(Inputs!E$203-1),IF(P136>Inputs!D$204,AE136*(Inputs!E$204-1),AE136*(Inputs!E$205-1))))","v":6.9794198324321738E-2},{"$f":"IF(AK136=0,0,IF(I136<Inputs!D$199,(AE136+AF136+AG136)*(Inputs!D$200-1),0))","v":0},1.4656781648107553,{"$f":"N136*Inputs!$D$221","v":38017.735551383113},{"$f":"'SFC Building Data'!M135","v":1}]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!O135","v":"H"},{"$f":"'School Resources'!I135","v":351.49099999999999},{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":351.49099999999999},{"$f":"VLOOKUP(A137,'Base Sheet'!A$10:C$57,3,FALSE)","v":1729.9536666666665},{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.918568095238093},{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":115284},{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":87295},{"$f":"L137*Inputs!D$219","v":100389.24999999999},100389.24999999999,{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O137>0,Inputs!D$218-O137,\"\")","v":32},{"$f":"VLOOKUP(C137,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":45},{"$f":"VLOOKUP(A137,Inputs!AJ$6:AL$54,3,FALSE)","v":16306459.910000002},0.20317943004639238,{"$f":"J137/Inputs!D$177","v":1.7629667765567765},{"$f":"H137/Inputs!D$178","v":1.0815107692307693},{"$f":"IF(AK137>0,Q137/Inputs!D$179,0)","v":3.4615384615384617},{"$f":"N137/Inputs!D$180","v":5.5771805555555547},2.9707991407203904,{"$f":"IF(AK137=0,0,IF(OR(F137=\"M\",F137=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H137<=Inputs!$D$104,0,IF(AND(H137>=Inputs!$D$104,X137+Y137<1),ROUNDUP(X137+Y137,0),X137+Y137))","v":3.4707991407203904},{"$f":"IF(AK137>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N137/Inputs!D$190)*Inputs!E$190","v":2.0077849999999997},{"$f":"(H137/Inputs!D$191)*Inputs!E$191","v":0.45693830000000002},{"$f":"((S137*R137)/Inputs!D$192)*Inputs!E$192","v":0.79515293534115539},1.0899690588352888,{"$f":"IF(AK137=0,0,IF(F137=\"E\",AE137*(Inputs!D$194-1),IF(F137=\"H\",AE137*(Inputs!D$196-1),AE137*(Inputs!D$195-1))))","v":1.0899690588352888},{"$f":"IF(AK137=0,0,IF(P137<Inputs!D$203,AE137*(Inputs!E$203-1),IF(P137>Inputs!D$204,AE137*(Inputs!E$204-1),AE137*(Inputs!E$205-1))))","v":0.10899690588352898},{"$f":"IF(AK137=0,0,IF(I137<Inputs!D$199,(AE137+AF137+AG137)*(Inputs!D$200-1),0))","v":0},2.2889350235541066,{"$f":"N137*Inputs!$D$221","v":64951.429171715761},{"$f":"'SFC Building Data'!M136","v":1}]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!O136","v":"E"},{"$f":"'School Resources'!I136","v":231.63366666666667},{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":231.63366666666667},{"$f":"VLOOKUP(A138,'Base Sheet'!A$10:C$57,3,FALSE)","v":639.09333333333336},{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.372525},{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52793},{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":36409},{"$f":"L138*Inputs!D$219","v":41870.35},41870.35,{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1952},{"$f":"IF(O138>0,Inputs!D$218-O138,\"\")","v":61},{"$f":"VLOOKUP(C138,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A138,Inputs!AJ$6:AL$54,3,FALSE)","v":7452789.5500000007},0.36244106233831258,{"$f":"J138/Inputs!D$177","v":1.3363480769230769},{"$f":"H138/Inputs!D$178","v":0.71271897435897436},{"$f":"IF(AK138>0,Q138/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N138/Inputs!D$180","v":2.3261305555555554},1.4784147863247863,{"$f":"IF(AK138=0,0,IF(OR(F138=\"M\",F138=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H138<=Inputs!$D$104,0,IF(AND(H138>=Inputs!$D$104,X138+Y138<1),ROUNDUP(X138+Y138,0),X138+Y138))","v":1.4784147863247863},{"$f":"IF(AK138>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N138/Inputs!D$190)*Inputs!E$190","v":0.83740700000000001},{"$f":"(H138/Inputs!D$191)*Inputs!E$191","v":0.30112376666666668},{"$f":"((S138*R138)/Inputs!D$192)*Inputs!E$192","v":0.64828727085260984},0.72170450937981923,{"$f":"IF(AK138=0,0,IF(F138=\"E\",AE138*(Inputs!D$194-1),IF(F138=\"H\",AE138*(Inputs!D$196-1),AE138*(Inputs!D$195-1))))","v":-0.14434090187596382},{"$f":"IF(AK138=0,0,IF(P138<Inputs!D$203,AE138*(Inputs!E$203-1),IF(P138>Inputs!D$204,AE138*(Inputs!E$204-1),AE138*(Inputs!E$205-1))))","v":7.2170450937981981E-2},{"$f":"IF(AK138=0,0,IF(I138<Inputs!D$199,(AE138+AF138+AG138)*(Inputs!D$200-1),0))","v":6.4953405844183798E-2},0.71448746428602128,{"$f":"N138*Inputs!$D$221","v":27089.943120602547},{"$f":"'SFC Building Data'!M137","v":1}]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!O137","v":"M"},{"$f":"'School Resources'!I137","v":217.71166666666667},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":217.71166666666667},{"$f":"VLOOKUP(A139,'Base Sheet'!A$10:C$57,3,FALSE)","v":639.09333333333336},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.788405555555554},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":82276},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54488},{"$f":"L139*Inputs!D$219","v":62661.2},{"$f":"IF(K139<=M139,K139,M139)","v":62661.2},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1997},{"$f":"IF(O139>0,Inputs!D$218-O139,\"\")","v":16},{"$f":"VLOOKUP(C139,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A139,Inputs!AJ$6:AL$54,3,FALSE)","v":7452789.5500000007},{"$f":"H139/I139","v":0.34065707669198031},{"$f":"J139/Inputs!D$177","v":1.0606465811965811},{"$f":"H139/Inputs!D$178","v":0.66988205128205125},{"$f":"IF(AK139>0,Q139/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N139/Inputs!D$180","v":3.4811777777777775},{"$f":"(T139+U139+V139+W139)/4","v":1.6490804487179487},{"$f":"IF(AK139=0,0,IF(OR(F139=\"M\",F139=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H139<=Inputs!$D$104,0,IF(AND(H139>=Inputs!$D$104,X139+Y139<1),ROUNDUP(X139+Y139,0),X139+Y139))","v":2.1490804487179487},{"$f":"IF(AK139>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N139/Inputs!D$190)*Inputs!E$190","v":1.2532239999999999},{"$f":"(H139/Inputs!D$191)*Inputs!E$191","v":0.28302516666666666},{"$f":"((S139*R139)/Inputs!D$192)*Inputs!E$192","v":0.6093229203128494},{"$f":"(AA139+AB139+AC139+AD139)/4","v":0.81139302174487904},{"$f":"IF(AK139=0,0,IF(F139=\"E\",AE139*(Inputs!D$194-1),IF(F139=\"H\",AE139*(Inputs!D$196-1),AE139*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK139=0,0,IF(P139<Inputs!D$203,AE139*(Inputs!E$203-1),IF(P139>Inputs!D$204,AE139*(Inputs!E$204-1),AE139*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK139=0,0,IF(I139<Inputs!D$199,(AE139+AF139+AG139)*(Inputs!D$200-1),0))","v":8.1139302174487976E-2},{"$f":"AE139+AF139+AG139+AH139","v":0.89253232391936699},{"$f":"N139*Inputs!$D$221","v":40541.537003361576},{"$f":"'SFC Building Data'!M138","v":1}]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!O138","v":"H"},{"$f":"'School Resources'!I138","v":189.74800000000002},{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":189.74800000000002},{"$f":"VLOOKUP(A140,'Base Sheet'!A$10:C$57,3,FALSE)","v":639.09333333333336},{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.257244761904763},{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":172690},{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":60972},{"$f":"L140*Inputs!D$219","v":70117.799999999988},70117.799999999988,{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2006},{"$f":"IF(O140>0,Inputs!D$218-O140,\"\")","v":7},{"$f":"VLOOKUP(C140,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":38},{"$f":"VLOOKUP(A140,Inputs!AJ$6:AL$54,3,FALSE)","v":7452789.5500000007},0.29690186096970711,{"$f":"J140/Inputs!D$177","v":0.94286498168498178},{"$f":"H140/Inputs!D$178","v":0.58384000000000003},{"$f":"IF(AK140>0,Q140/Inputs!D$179,0)","v":2.9230769230769229},{"$f":"N140/Inputs!D$180","v":3.8954333333333326},2.0863038095238093,{"$f":"IF(AK140=0,0,IF(OR(F140=\"M\",F140=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H140<=Inputs!$D$104,0,IF(AND(H140>=Inputs!$D$104,X140+Y140<1),ROUNDUP(X140+Y140,0),X140+Y140))","v":2.5863038095238093},{"$f":"IF(AK140>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N140/Inputs!D$190)*Inputs!E$190","v":1.4023559999999997},{"$f":"(H140/Inputs!D$191)*Inputs!E$191","v":0.24667240000000004},{"$f":"((S140*R140)/Inputs!D$192)*Inputs!E$192","v":0.53105930083454067},0.82002192520863515,{"$f":"IF(AK140=0,0,IF(F140=\"E\",AE140*(Inputs!D$194-1),IF(F140=\"H\",AE140*(Inputs!D$196-1),AE140*(Inputs!D$195-1))))","v":0.82002192520863515},{"$f":"IF(AK140=0,0,IF(P140<Inputs!D$203,AE140*(Inputs!E$203-1),IF(P140>Inputs!D$204,AE140*(Inputs!E$204-1),AE140*(Inputs!E$205-1))))","v":-4.1001096260431795E-2},{"$f":"IF(AK140=0,0,IF(I140<Inputs!D$199,(AE140+AF140+AG140)*(Inputs!D$200-1),0))","v":0.159904275415684},1.7589470295725227,{"$f":"N140*Inputs!$D$221","v":45365.926335504366},{"$f":"'SFC Building Data'!M139","v":1}]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!O139","v":"E"},{"$f":"'School Resources'!I139","v":262.78399999999999},{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":262.78399999999999},{"$f":"VLOOKUP(A141,'Base Sheet'!A$10:C$57,3,FALSE)","v":1277.2206666666666},{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.7088},{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56510},{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":28586},{"$f":"L141*Inputs!D$219","v":32873.899999999994},32873.899999999994,{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2013},{"$f":"IF(O141>0,Inputs!D$218-O141,\"\")","v":0},{"$f":"VLOOKUP(C141,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A141,Inputs!AJ$6:AL$54,3,FALSE)","v":11761951.219999999},0.20574674906085141,{"$f":"J141/Inputs!D$177","v":1.5160615384615386},{"$f":"H141/Inputs!D$178","v":0.80856615384615382},{"$f":"IF(AK141>0,Q141/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N141/Inputs!D$180","v":1.8263277777777776},1.4608157905982906,{"$f":"IF(AK141=0,0,IF(OR(F141=\"M\",F141=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H141<=Inputs!$D$104,0,IF(AND(H141>=Inputs!$D$104,X141+Y141<1),ROUNDUP(X141+Y141,0),X141+Y141))","v":1.4608157905982906},{"$f":"IF(AK141>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N141/Inputs!D$190)*Inputs!E$190","v":0.6574779999999999},{"$f":"(H141/Inputs!D$191)*Inputs!E$191","v":0.34161920000000001},{"$f":"((S141*R141)/Inputs!D$192)*Inputs!E$192","v":0.58079597427055552},0.66997329356763891,{"$f":"IF(AK141=0,0,IF(F141=\"E\",AE141*(Inputs!D$194-1),IF(F141=\"H\",AE141*(Inputs!D$196-1),AE141*(Inputs!D$195-1))))","v":-0.13399465871352775},{"$f":"IF(AK141=0,0,IF(P141<Inputs!D$203,AE141*(Inputs!E$203-1),IF(P141>Inputs!D$204,AE141*(Inputs!E$204-1),AE141*(Inputs!E$205-1))))","v":-3.3498664678381973E-2},{"$f":"IF(AK141=0,0,IF(I141<Inputs!D$199,(AE141+AF141+AG141)*(Inputs!D$200-1),0))","v":0},0.50247997017572921,{"$f":"N141*Inputs!$D$221","v":21269.277212929341},{"$f":"'SFC Building Data'!M140","v":1}]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!O140","v":"E"},{"$f":"'School Resources'!I140","v":276.65700000000004},{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":276.65700000000004},{"$f":"VLOOKUP(A142,'Base Sheet'!A$10:C$57,3,FALSE)","v":1277.2206666666666},{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.749275000000004},{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54339},{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52964},{"$f":"L142*Inputs!D$219","v":60908.6},54339,{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1979},{"$f":"IF(O142>0,Inputs!D$218-O142,\"\")","v":34},{"$f":"VLOOKUP(C142,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A142,Inputs!AJ$6:AL$54,3,FALSE)","v":11761951.219999999},0.21660861526930095,{"$f":"J142/Inputs!D$177","v":1.5960980769230773},{"$f":"H142/Inputs!D$178","v":0.85125230769230786},{"$f":"IF(AK142>0,Q142/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N142/Inputs!D$180","v":3.0188333333333333},1.9626997756410258,{"$f":"IF(AK142=0,0,IF(OR(F142=\"M\",F142=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H142<=Inputs!$D$104,0,IF(AND(H142>=Inputs!$D$104,X142+Y142<1),ROUNDUP(X142+Y142,0),X142+Y142))","v":1.9626997756410258},{"$f":"IF(AK142>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N142/Inputs!D$190)*Inputs!E$190","v":1.0867799999999999},{"$f":"(H142/Inputs!D$191)*Inputs!E$191","v":0.35965410000000009},{"$f":"((S142*R142)/Inputs!D$192)*Inputs!E$192","v":0.61145759199102356},0.78947292299775584,{"$f":"IF(AK142=0,0,IF(F142=\"E\",AE142*(Inputs!D$194-1),IF(F142=\"H\",AE142*(Inputs!D$196-1),AE142*(Inputs!D$195-1))))","v":-0.15789458459955114},{"$f":"IF(AK142=0,0,IF(P142<Inputs!D$203,AE142*(Inputs!E$203-1),IF(P142>Inputs!D$204,AE142*(Inputs!E$204-1),AE142*(Inputs!E$205-1))))","v":7.8947292299775651E-2},{"$f":"IF(AK142=0,0,IF(I142<Inputs!D$199,(AE142+AF142+AG142)*(Inputs!D$200-1),0))","v":0},0.71052563069798036,{"$f":"N142*Inputs!$D$221","v":35157.10805451643},{"$f":"'SFC Building Data'!M141","v":1}]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!O141","v":"H"},{"$f":"'School Resources'!I141","v":154.53},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":154.53},{"$f":"VLOOKUP(A143,'Base Sheet'!A$10:C$57,3,FALSE)","v":1277.2206666666666},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.751809523809527},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":69252},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56516},{"$f":"L143*Inputs!D$219","v":64993.399999999994},{"$f":"IF(K143<=M143,K143,M143)","v":64993.399999999994},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2005},{"$f":"IF(O143>0,Inputs!D$218-O143,\"\")","v":8},{"$f":"VLOOKUP(C143,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A143,Inputs!AJ$6:AL$54,3,FALSE)","v":11761951.219999999},{"$f":"H143/I143","v":0.12098927306218556},{"$f":"J143/Inputs!D$177","v":1.5962930402930406},{"$f":"H143/Inputs!D$178","v":0.47547692307692307},{"$f":"IF(AK143>0,Q143/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N143/Inputs!D$180","v":3.6107444444444443},{"$f":"(T143+U143+V143+W143)/4","v":1.8629362942612944},{"$f":"IF(AK143=0,0,IF(OR(F143=\"M\",F143=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H143<=Inputs!$D$104,0,IF(AND(H143>=Inputs!$D$104,X143+Y143<1),ROUNDUP(X143+Y143,0),X143+Y143))","v":2.3629362942612944},{"$f":"IF(AK143>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N143/Inputs!D$190)*Inputs!E$190","v":1.2998679999999998},{"$f":"(H143/Inputs!D$191)*Inputs!E$191","v":0.20088900000000001},{"$f":"((S143*R143)/Inputs!D$192)*Inputs!E$192","v":0.34153678269616472},{"$f":"(AA143+AB143+AC143+AD143)/4","v":0.73557344567404115},{"$f":"IF(AK143=0,0,IF(F143=\"E\",AE143*(Inputs!D$194-1),IF(F143=\"H\",AE143*(Inputs!D$196-1),AE143*(Inputs!D$195-1))))","v":0.73557344567404115},{"$f":"IF(AK143=0,0,IF(P143<Inputs!D$203,AE143*(Inputs!E$203-1),IF(P143>Inputs!D$204,AE143*(Inputs!E$204-1),AE143*(Inputs!E$205-1))))","v":-3.6778672283702088E-2},{"$f":"IF(AK143=0,0,IF(I143<Inputs!D$199,(AE143+AF143+AG143)*(Inputs!D$200-1),0))","v":0},{"$f":"AE143+AF143+AG143+AH143","v":1.4343682190643803},{"$f":"N143*Inputs!$D$221","v":42050.460748825113},{"$f":"'SFC Building Data'!M142","v":1}]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!O142","v":"M"},{"$f":"'School Resources'!I142","v":244.69900000000001},{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":244.69900000000001},{"$f":"VLOOKUP(A144,'Base Sheet'!A$10:C$57,3,FALSE)","v":1277.2206666666666},{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.497603333333336},{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":70085},{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56554},{"$f":"L144*Inputs!D$219","v":65037.1},65037.1,{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O144>0,Inputs!D$218-O144,\"\")","v":6},{"$f":"VLOOKUP(C144,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A144,Inputs!AJ$6:AL$54,3,FALSE)","v":11761951.219999999},0.19158709719176695,{"$f":"J144/Inputs!D$177","v":1.1921233333333334},{"$f":"H144/Inputs!D$178","v":0.75292000000000003},{"$f":"IF(AK144>0,Q144/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N144/Inputs!D$180","v":3.613172222222222},1.9664769658119656,{"$f":"IF(AK144=0,0,IF(OR(F144=\"M\",F144=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H144<=Inputs!$D$104,0,IF(AND(H144>=Inputs!$D$104,X144+Y144<1),ROUNDUP(X144+Y144,0),X144+Y144))","v":2.4664769658119656},{"$f":"IF(AK144>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N144/Inputs!D$190)*Inputs!E$190","v":1.3007419999999998},{"$f":"(H144/Inputs!D$191)*Inputs!E$191","v":0.31810870000000002},{"$f":"((S144*R144)/Inputs!D$192)*Inputs!E$192","v":0.54082514197223075},0.81491896049305768,{"$f":"IF(AK144=0,0,IF(F144=\"E\",AE144*(Inputs!D$194-1),IF(F144=\"H\",AE144*(Inputs!D$196-1),AE144*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK144=0,0,IF(P144<Inputs!D$203,AE144*(Inputs!E$203-1),IF(P144>Inputs!D$204,AE144*(Inputs!E$204-1),AE144*(Inputs!E$205-1))))","v":-4.0745948024652923E-2},{"$f":"IF(AK144=0,0,IF(I144<Inputs!D$199,(AE144+AF144+AG144)*(Inputs!D$200-1),0))","v":0},0.77417301246840475,{"$f":"N144*Inputs!$D$221","v":42078.734467921575},{"$f":"'SFC Building Data'!M143","v":1}]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!O143","v":"H"},{"$f":"'School Resources'!I143","v":338.55066666666664},{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":338.55066666666664},{"$f":"VLOOKUP(A145,'Base Sheet'!A$10:C$57,3,FALSE)","v":1277.2206666666666},{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.241527936507939},{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":133031},{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":85432},{"$f":"L145*Inputs!D$219","v":98246.799999999988},98246.799999999988,{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2006},{"$f":"IF(O145>0,Inputs!D$218-O145,\"\")","v":7},{"$f":"VLOOKUP(C145,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":32},{"$f":"VLOOKUP(A145,Inputs!AJ$6:AL$54,3,FALSE)","v":11761951.219999999},0.26506826541589523,{"$f":"J145/Inputs!D$177","v":1.7108867643467645},{"$f":"H145/Inputs!D$178","v":1.0416943589743588},{"$f":"IF(AK145>0,Q145/Inputs!D$179,0)","v":2.4615384615384617},{"$f":"N145/Inputs!D$180","v":5.458155555555555},2.668068785103785,{"$f":"IF(AK145=0,0,IF(OR(F145=\"M\",F145=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H145<=Inputs!$D$104,0,IF(AND(H145>=Inputs!$D$104,X145+Y145<1),ROUNDUP(X145+Y145,0),X145+Y145))","v":3.168068785103785},{"$f":"IF(AK145>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N145/Inputs!D$190)*Inputs!E$190","v":1.9649359999999998},{"$f":"(H145/Inputs!D$191)*Inputs!E$191","v":0.44011586666666669},{"$f":"((S145*R145)/Inputs!D$192)*Inputs!E$192","v":0.74825280187002541},1.0633261671341729,{"$f":"IF(AK145=0,0,IF(F145=\"E\",AE145*(Inputs!D$194-1),IF(F145=\"H\",AE145*(Inputs!D$196-1),AE145*(Inputs!D$195-1))))","v":1.0633261671341729},{"$f":"IF(AK145=0,0,IF(P145<Inputs!D$203,AE145*(Inputs!E$203-1),IF(P145>Inputs!D$204,AE145*(Inputs!E$204-1),AE145*(Inputs!E$205-1))))","v":-5.3166308356708693E-2},{"$f":"IF(AK145=0,0,IF(I145<Inputs!D$199,(AE145+AF145+AG145)*(Inputs!D$200-1),0))","v":0},2.0734860259116372,{"$f":"N145*Inputs!$D$221","v":63565.272890749999},{"$f":"'SFC Building Data'!M144","v":1}]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!O144","v":"E"},{"$f":"'School Resources'!I144","v":294.68866666666668},{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":294.68866666666668},{"$f":"VLOOKUP(A146,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.101649999999999},{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54531},{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44382},{"$f":"L146*Inputs!D$219","v":51039.299999999996},51039.299999999996,{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O146>0,Inputs!D$218-O146,\"\")","v":26},{"$f":"VLOOKUP(C146,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A146,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.1523000892553566E-2,{"$f":"J146/Inputs!D$177","v":1.7001269230769229},{"$f":"H146/Inputs!D$178","v":0.90673435897435906},{"$f":"IF(AK146>0,Q146/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N146/Inputs!D$180","v":2.8355166666666665},1.8029021794871793,{"$f":"IF(AK146=0,0,IF(OR(F146=\"M\",F146=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H146<=Inputs!$D$104,0,IF(AND(H146>=Inputs!$D$104,X146+Y146<1),ROUNDUP(X146+Y146,0),X146+Y146))","v":1.8029021794871793},{"$f":"IF(AK146>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N146/Inputs!D$190)*Inputs!E$190","v":1.020786},{"$f":"(H146/Inputs!D$191)*Inputs!E$191","v":0.38309526666666666},{"$f":"((S146*R146)/Inputs!D$192)*Inputs!E$192","v":0.53696539317244962},0.76021166495977899,{"$f":"IF(AK146=0,0,IF(F146=\"E\",AE146*(Inputs!D$194-1),IF(F146=\"H\",AE146*(Inputs!D$196-1),AE146*(Inputs!D$195-1))))","v":-0.15204233299195577},{"$f":"IF(AK146=0,0,IF(P146<Inputs!D$203,AE146*(Inputs!E$203-1),IF(P146>Inputs!D$204,AE146*(Inputs!E$204-1),AE146*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK146=0,0,IF(I146<Inputs!D$199,(AE146+AF146+AG146)*(Inputs!D$200-1),0))","v":0},0.60816933196782319,{"$f":"N146*Inputs!$D$221","v":33022.215814182819},{"$f":"'SFC Building Data'!M145","v":1}]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!O145","v":"E"},{"$f":"'School Resources'!I145","v":360.255},{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":360.255},{"$f":"VLOOKUP(A147,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.019124999999999},{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38775},{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":49421},{"$f":"L147*Inputs!D$219","v":56834.149999999994},38775,{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O147>0,Inputs!D$218-O147,\"\")","v":52},{"$f":"VLOOKUP(C147,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A147,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.6311730187158714E-2,{"$f":"J147/Inputs!D$177","v":2.0783942307692307},{"$f":"H147/Inputs!D$178","v":1.1084769230769231},{"$f":"IF(AK147>0,Q147/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N147/Inputs!D$180","v":2.1541666666666668},1.8160286858974359,{"$f":"IF(AK147=0,0,IF(OR(F147=\"M\",F147=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H147<=Inputs!$D$104,0,IF(AND(H147>=Inputs!$D$104,X147+Y147<1),ROUNDUP(X147+Y147,0),X147+Y147))","v":1.8160286858974359},{"$f":"IF(AK147>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N147/Inputs!D$190)*Inputs!E$190","v":0.77549999999999997},{"$f":"(H147/Inputs!D$191)*Inputs!E$191","v":0.46833150000000001},{"$f":"((S147*R147)/Inputs!D$192)*Inputs!E$192","v":0.65643674018910636},0.75006706004727663,{"$f":"IF(AK147=0,0,IF(F147=\"E\",AE147*(Inputs!D$194-1),IF(F147=\"H\",AE147*(Inputs!D$196-1),AE147*(Inputs!D$195-1))))","v":-0.15001341200945528},{"$f":"IF(AK147=0,0,IF(P147<Inputs!D$203,AE147*(Inputs!E$203-1),IF(P147>Inputs!D$204,AE147*(Inputs!E$204-1),AE147*(Inputs!E$205-1))))","v":7.5006706004727725E-2},{"$f":"IF(AK147=0,0,IF(I147<Inputs!D$199,(AE147+AF147+AG147)*(Inputs!D$200-1),0))","v":0},0.67506035404254905,{"$f":"N147*Inputs!$D$221","v":25087.264484327545},{"$f":"'SFC Building Data'!M146","v":1}]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!O146","v":"E"},{"$f":"'School Resources'!I146","v":345.60199999999998},{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":345.60199999999998},{"$f":"VLOOKUP(A148,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.92015},{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50787},{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50311},{"$f":"L148*Inputs!D$219","v":57857.649999999994},50787,{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O148>0,Inputs!D$218-O148,\"\")","v":5},{"$f":"VLOOKUP(C148,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A148,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.524152774046835E-2,{"$f":"J148/Inputs!D$177","v":1.9938576923076923},{"$f":"H148/Inputs!D$178","v":1.0633907692307691},{"$f":"IF(AK148>0,Q148/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N148/Inputs!D$180","v":2.8214999999999999},1.8927640384615385,{"$f":"IF(AK148=0,0,IF(OR(F148=\"M\",F148=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H148<=Inputs!$D$104,0,IF(AND(H148>=Inputs!$D$104,X148+Y148<1),ROUNDUP(X148+Y148,0),X148+Y148))","v":1.8927640384615385},{"$f":"IF(AK148>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N148/Inputs!D$190)*Inputs!E$190","v":1.0157400000000001},{"$f":"(H148/Inputs!D$191)*Inputs!E$191","v":0.44928259999999998},{"$f":"((S148*R148)/Inputs!D$192)*Inputs!E$192","v":0.62973685384751221},0.79868986346187809,{"$f":"IF(AK148=0,0,IF(F148=\"E\",AE148*(Inputs!D$194-1),IF(F148=\"H\",AE148*(Inputs!D$196-1),AE148*(Inputs!D$195-1))))","v":-0.15973797269237558},{"$f":"IF(AK148=0,0,IF(P148<Inputs!D$203,AE148*(Inputs!E$203-1),IF(P148>Inputs!D$204,AE148*(Inputs!E$204-1),AE148*(Inputs!E$205-1))))","v":-3.9934493173093943E-2},{"$f":"IF(AK148=0,0,IF(I148<Inputs!D$199,(AE148+AF148+AG148)*(Inputs!D$200-1),0))","v":0},0.5990173975964086,{"$f":"N148*Inputs!$D$221","v":32858.978758621357},{"$f":"'SFC Building Data'!M147","v":1}]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!O147","v":"E"},{"$f":"'School Resources'!I147","v":312.53900000000004},{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":312.53900000000004},{"$f":"VLOOKUP(A149,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.440425000000005},{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35909},{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45921},{"$f":"L149*Inputs!D$219","v":52809.149999999994},35909,{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O149>0,Inputs!D$218-O149,\"\")","v":52},{"$f":"VLOOKUP(C149,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A149,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.2826725072419254E-2,{"$f":"J149/Inputs!D$177","v":1.8031096153846158},{"$f":"H149/Inputs!D$178","v":0.96165846153846168},{"$f":"IF(AK149>0,Q149/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N149/Inputs!D$180","v":1.9949444444444444},1.5937742841880342,{"$f":"IF(AK149=0,0,IF(OR(F149=\"M\",F149=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H149<=Inputs!$D$104,0,IF(AND(H149>=Inputs!$D$104,X149+Y149<1),ROUNDUP(X149+Y149,0),X149+Y149))","v":1.5937742841880342},{"$f":"IF(AK149>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N149/Inputs!D$190)*Inputs!E$190","v":0.71818000000000004},{"$f":"(H149/Inputs!D$191)*Inputs!E$191","v":0.40630070000000013},{"$f":"((S149*R149)/Inputs!D$192)*Inputs!E$192","v":0.56949128351296485},0.69849299587824132,{"$f":"IF(AK149=0,0,IF(F149=\"E\",AE149*(Inputs!D$194-1),IF(F149=\"H\",AE149*(Inputs!D$196-1),AE149*(Inputs!D$195-1))))","v":-0.13969859917564822},{"$f":"IF(AK149=0,0,IF(P149<Inputs!D$203,AE149*(Inputs!E$203-1),IF(P149>Inputs!D$204,AE149*(Inputs!E$204-1),AE149*(Inputs!E$205-1))))","v":6.9849299587824196E-2},{"$f":"IF(AK149=0,0,IF(I149<Inputs!D$199,(AE149+AF149+AG149)*(Inputs!D$200-1),0))","v":0},0.62864369629041728,{"$f":"N149*Inputs!$D$221","v":23232.974348619417},{"$f":"'SFC Building Data'!M148","v":1}]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!O148","v":"E"},{"$f":"'School Resources'!I148","v":295.89133333333331},{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":295.89133333333331},{"$f":"VLOOKUP(A150,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.191849999999999},{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":34490},{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46005},{"$f":"L150*Inputs!D$219","v":52905.749999999993},34490,{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O150>0,Inputs!D$218-O150,\"\")","v":54},{"$f":"VLOOKUP(C150,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A150,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.1610839342647035E-2,{"$f":"J150/Inputs!D$177","v":1.7070653846153845},{"$f":"H150/Inputs!D$178","v":0.9104348717948717},{"$f":"IF(AK150>0,Q150/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N150/Inputs!D$180","v":1.9161111111111111},1.5180182264957265,{"$f":"IF(AK150=0,0,IF(OR(F150=\"M\",F150=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H150<=Inputs!$D$104,0,IF(AND(H150>=Inputs!$D$104,X150+Y150<1),ROUNDUP(X150+Y150,0),X150+Y150))","v":1.5180182264957265},{"$f":"IF(AK150>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N150/Inputs!D$190)*Inputs!E$190","v":0.68979999999999997},{"$f":"(H150/Inputs!D$191)*Inputs!E$191","v":0.38465873333333328},{"$f":"((S150*R150)/Inputs!D$192)*Inputs!E$192","v":0.53915682586929137},0.67840388980065613,{"$f":"IF(AK150=0,0,IF(F150=\"E\",AE150*(Inputs!D$194-1),IF(F150=\"H\",AE150*(Inputs!D$196-1),AE150*(Inputs!D$195-1))))","v":-0.1356807779601312},{"$f":"IF(AK150=0,0,IF(P150<Inputs!D$203,AE150*(Inputs!E$203-1),IF(P150>Inputs!D$204,AE150*(Inputs!E$204-1),AE150*(Inputs!E$205-1))))","v":6.7840388980065669E-2},{"$f":"IF(AK150=0,0,IF(I150<Inputs!D$199,(AE150+AF150+AG150)*(Inputs!D$200-1),0))","v":0},0.61056350082059052,{"$f":"N150*Inputs!$D$221","v":22314.887222809983},{"$f":"'SFC Building Data'!M149","v":1}]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},{"$f":"'School Resources'!O149","v":"E"},{"$f":"'School Resources'!I149","v":217.44399999999999},{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":217.44399999999999},{"$f":"VLOOKUP(A151,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.308299999999999},{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":32558},{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33235},{"$f":"L151*Inputs!D$219","v":38220.25},32558,{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1949},{"$f":"IF(O151>0,Inputs!D$218-O151,\"\")","v":64},{"$f":"VLOOKUP(C151,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A151,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},1.5881328111522503E-2,{"$f":"J151/Inputs!D$177","v":1.2544846153846154},{"$f":"H151/Inputs!D$178","v":0.66905846153846149},{"$f":"IF(AK151>0,Q151/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N151/Inputs!D$180","v":1.8087777777777778},1.2215417521367522,{"$f":"IF(AK151=0,0,IF(OR(F151=\"M\",F151=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H151<=Inputs!$D$104,0,IF(AND(H151>=Inputs!$D$104,X151+Y151<1),ROUNDUP(X151+Y151,0),X151+Y151))","v":1.2215417521367522},{"$f":"IF(AK151>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N151/Inputs!D$190)*Inputs!E$190","v":0.65115999999999996},{"$f":"(H151/Inputs!D$191)*Inputs!E$191","v":0.28267720000000002},{"$f":"((S151*R151)/Inputs!D$192)*Inputs!E$192","v":0.39621443292578884},0.60751290823144721,{"$f":"IF(AK151=0,0,IF(F151=\"E\",AE151*(Inputs!D$194-1),IF(F151=\"H\",AE151*(Inputs!D$196-1),AE151*(Inputs!D$195-1))))","v":-0.12150258164628941},{"$f":"IF(AK151=0,0,IF(P151<Inputs!D$203,AE151*(Inputs!E$203-1),IF(P151>Inputs!D$204,AE151*(Inputs!E$204-1),AE151*(Inputs!E$205-1))))","v":6.0751290823144774E-2},{"$f":"IF(AK151=0,0,IF(I151<Inputs!D$199,(AE151+AF151+AG151)*(Inputs!D$200-1),0))","v":0},0.54676161740830254,{"$f":"N151*Inputs!$D$221","v":21064.891220650839},{"$f":"'SFC Building Data'!M150","v":1}]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},{"$f":"'School Resources'!O150","v":"E"},{"$f":"'School Resources'!I150","v":323.76966666666669},{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":323.76966666666669},{"$f":"VLOOKUP(A152,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.282725000000003},{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35485},{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47657},{"$f":"L152*Inputs!D$219","v":54805.549999999996},35485,{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1965},{"$f":"IF(O152>0,Inputs!D$218-O152,\"\")","v":48},{"$f":"VLOOKUP(C152,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A152,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.3646972594744412E-2,{"$f":"J152/Inputs!D$177","v":1.8679019230769234},{"$f":"H152/Inputs!D$178","v":0.99621435897435906},{"$f":"IF(AK152>0,Q152/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N152/Inputs!D$180","v":1.9713888888888889},1.5742609081196581,{"$f":"IF(AK152=0,0,IF(OR(F152=\"M\",F152=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H152<=Inputs!$D$104,0,IF(AND(H152>=Inputs!$D$104,X152+Y152<1),ROUNDUP(X152+Y152,0),X152+Y152))","v":1.5742609081196581},{"$f":"IF(AK152>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N152/Inputs!D$190)*Inputs!E$190","v":0.7097},{"$f":"(H152/Inputs!D$191)*Inputs!E$191","v":0.4209005666666667},{"$f":"((S152*R152)/Inputs!D$192)*Inputs!E$192","v":0.58995518329733176},0.70513893749099965,{"$f":"IF(AK152=0,0,IF(F152=\"E\",AE152*(Inputs!D$194-1),IF(F152=\"H\",AE152*(Inputs!D$196-1),AE152*(Inputs!D$195-1))))","v":-0.14102778749819989},{"$f":"IF(AK152=0,0,IF(P152<Inputs!D$203,AE152*(Inputs!E$203-1),IF(P152>Inputs!D$204,AE152*(Inputs!E$204-1),AE152*(Inputs!E$205-1))))","v":7.0513893749100026E-2},{"$f":"IF(AK152=0,0,IF(I152<Inputs!D$199,(AE152+AF152+AG152)*(Inputs!D$200-1),0))","v":0},0.63462504374189976,{"$f":"N152*Inputs!$D$221","v":22958.648103839147},{"$f":"'SFC Building Data'!M151","v":1}]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},{"$f":"'School Resources'!O151","v":"E"},{"$f":"'School Resources'!I151","v":122.97800000000001},{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":122.97800000000001},{"$f":"VLOOKUP(A153,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.2233499999999999},{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":18099},{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":22893},{"$f":"L153*Inputs!D$219","v":26326.949999999997},18099,{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1945},{"$f":"IF(O153>0,Inputs!D$218-O153,\"\")","v":68},{"$f":"VLOOKUP(C153,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A153,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},8.9818710495521356E-3,{"$f":"J153/Inputs!D$177","v":0.70948846153846157},{"$f":"H153/Inputs!D$178","v":0.37839384615384619},{"$f":"IF(AK153>0,Q153/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N153/Inputs!D$180","v":1.0055000000000001},0.69642249999999994,{"$f":"IF(AK153=0,0,IF(OR(F153=\"M\",F153=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H153<=Inputs!$D$104,0,IF(AND(H153>=Inputs!$D$104,X153+Y153<1),ROUNDUP(X153+Y153,0),X153+Y153))","v":1},{"$f":"IF(AK153>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N153/Inputs!D$190)*Inputs!E$190","v":0.36197999999999997},{"$f":"(H153/Inputs!D$191)*Inputs!E$191","v":0.1598714},{"$f":"((S153*R153)/Inputs!D$192)*Inputs!E$192","v":0.22408371135716626},0.46148377783929162,{"$f":"IF(AK153=0,0,IF(F153=\"E\",AE153*(Inputs!D$194-1),IF(F153=\"H\",AE153*(Inputs!D$196-1),AE153*(Inputs!D$195-1))))","v":-9.229675556785831E-2},{"$f":"IF(AK153=0,0,IF(P153<Inputs!D$203,AE153*(Inputs!E$203-1),IF(P153>Inputs!D$204,AE153*(Inputs!E$204-1),AE153*(Inputs!E$205-1))))","v":4.6148377783929204E-2},{"$f":"IF(AK153=0,0,IF(I153<Inputs!D$199,(AE153+AF153+AG153)*(Inputs!D$200-1),0))","v":0},0.41533540005536251,{"$f":"N153*Inputs!$D$221","v":11709.978076127511},{"$f":"'SFC Building Data'!M152","v":1}]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},{"$f":"'School Resources'!O152","v":"E"},{"$f":"'School Resources'!I152","v":479.63700000000006},{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":479.63700000000006},{"$f":"VLOOKUP(A154,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.972775000000006},{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":53769},{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":62157},{"$f":"L154*Inputs!D$219","v":71480.549999999988},53769,{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O154>0,Inputs!D$218-O154,\"\")","v":57},{"$f":"VLOOKUP(C154,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A154,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},3.5030962323293904E-2,{"$f":"J154/Inputs!D$177","v":2.7671365384615387},{"$f":"H154/Inputs!D$178","v":1.475806153846154},{"$f":"IF(AK154>0,Q154/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N154/Inputs!D$180","v":2.9871666666666665},2.3459888782051284,{"$f":"IF(AK154=0,0,IF(OR(F154=\"M\",F154=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H154<=Inputs!$D$104,0,IF(AND(H154>=Inputs!$D$104,X154+Y154<1),ROUNDUP(X154+Y154,0),X154+Y154))","v":2.3459888782051284},{"$f":"IF(AK154>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N154/Inputs!D$190)*Inputs!E$190","v":1.07538},{"$f":"(H154/Inputs!D$191)*Inputs!E$191","v":0.62352810000000003},{"$f":"((S154*R154)/Inputs!D$192)*Inputs!E$192","v":0.87396801919219003},0.91821902979804759,{"$f":"IF(AK154=0,0,IF(F154=\"E\",AE154*(Inputs!D$194-1),IF(F154=\"H\",AE154*(Inputs!D$196-1),AE154*(Inputs!D$195-1))))","v":-0.18364380595960947},{"$f":"IF(AK154=0,0,IF(P154<Inputs!D$203,AE154*(Inputs!E$203-1),IF(P154>Inputs!D$204,AE154*(Inputs!E$204-1),AE154*(Inputs!E$205-1))))","v":9.1821902979804845E-2},{"$f":"IF(AK154=0,0,IF(I154<Inputs!D$199,(AE154+AF154+AG154)*(Inputs!D$200-1),0))","v":0},0.82639712681824296,{"$f":"N154*Inputs!$D$221","v":34788.320414127862},{"$f":"'SFC Building Data'!M153","v":1}]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},{"$f":"'School Resources'!O153","v":"E"},{"$f":"'School Resources'!I153","v":118.49900000000001},{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":118.49900000000001},{"$f":"VLOOKUP(A155,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.8874250000000004},{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26381},{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":19510},{"$f":"L155*Inputs!D$219","v":22436.5},22436.5,{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O155>0,Inputs!D$218-O155,\"\")","v":57},{"$f":"VLOOKUP(C155,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":13},{"$f":"VLOOKUP(A155,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},8.6547409902655633E-3,{"$f":"J155/Inputs!D$177","v":0.68364807692307694},{"$f":"H155/Inputs!D$178","v":0.36461230769230774},{"$f":"IF(AK155>0,Q155/Inputs!D$179,0)","v":1},{"$f":"N155/Inputs!D$180","v":1.2464722222222222},0.82368315170940176,{"$f":"IF(AK155=0,0,IF(OR(F155=\"M\",F155=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H155<=Inputs!$D$104,0,IF(AND(H155>=Inputs!$D$104,X155+Y155<1),ROUNDUP(X155+Y155,0),X155+Y155))","v":1},{"$f":"IF(AK155>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N155/Inputs!D$190)*Inputs!E$190","v":0.44873000000000002},{"$f":"(H155/Inputs!D$191)*Inputs!E$191","v":0.15404870000000001},{"$f":"((S155*R155)/Inputs!D$192)*Inputs!E$192","v":0.21592232522982033},0.47967525630745511,{"$f":"IF(AK155=0,0,IF(F155=\"E\",AE155*(Inputs!D$194-1),IF(F155=\"H\",AE155*(Inputs!D$196-1),AE155*(Inputs!D$195-1))))","v":-9.5935051261491003E-2},{"$f":"IF(AK155=0,0,IF(P155<Inputs!D$203,AE155*(Inputs!E$203-1),IF(P155>Inputs!D$204,AE155*(Inputs!E$204-1),AE155*(Inputs!E$205-1))))","v":4.7967525630745557E-2},{"$f":"IF(AK155=0,0,IF(I155<Inputs!D$199,(AE155+AF155+AG155)*(Inputs!D$200-1),0))","v":0},0.4317077306767097,{"$f":"N155*Inputs!$D$221","v":14516.322620312443},{"$f":"'SFC Building Data'!M154","v":1}]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},{"$f":"'School Resources'!O154","v":"E"},{"$f":"'School Resources'!I154","v":120.56833333333333},{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":120.56833333333333},{"$f":"VLOOKUP(A156,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.0426249999999992},{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":27529},{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":21665},{"$f":"L156*Inputs!D$219","v":24914.749999999996},24914.749999999996,{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O156>0,Inputs!D$218-O156,\"\")","v":29},{"$f":"VLOOKUP(C156,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A156,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},8.805877658275613E-3,{"$f":"J156/Inputs!D$177","v":0.6955865384615384},{"$f":"H156/Inputs!D$178","v":0.37097948717948714},{"$f":"IF(AK156>0,Q156/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N156/Inputs!D$180","v":1.3841527777777776},0.78575662393162382,{"$f":"IF(AK156=0,0,IF(OR(F156=\"M\",F156=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H156<=Inputs!$D$104,0,IF(AND(H156>=Inputs!$D$104,X156+Y156<1),ROUNDUP(X156+Y156,0),X156+Y156))","v":1},{"$f":"IF(AK156>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N156/Inputs!D$190)*Inputs!E$190","v":0.49829499999999988},{"$f":"(H156/Inputs!D$191)*Inputs!E$191","v":0.15673883333333333},{"$f":"((S156*R156)/Inputs!D$192)*Inputs!E$192","v":0.21969295000310035},0.49368169583410842,{"$f":"IF(AK156=0,0,IF(F156=\"E\",AE156*(Inputs!D$194-1),IF(F156=\"H\",AE156*(Inputs!D$196-1),AE156*(Inputs!D$195-1))))","v":-9.873633916682166E-2},{"$f":"IF(AK156=0,0,IF(P156<Inputs!D$203,AE156*(Inputs!E$203-1),IF(P156>Inputs!D$204,AE156*(Inputs!E$204-1),AE156*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK156=0,0,IF(I156<Inputs!D$199,(AE156+AF156+AG156)*(Inputs!D$200-1),0))","v":0},0.39494535666728675,{"$f":"N156*Inputs!$D$221","v":16119.740111177296},{"$f":"'SFC Building Data'!M155","v":1}]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!O155","v":"E"},{"$f":"'School Resources'!I155","v":357.41399999999999},{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":357.41399999999999},{"$f":"VLOOKUP(A157,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":26.806049999999999},{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52747},{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48617},{"$f":"L157*Inputs!D$219","v":55909.549999999996},52747,{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1957},{"$f":"IF(O157>0,Inputs!D$218-O157,\"\")","v":56},{"$f":"VLOOKUP(C157,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A157,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.6104233759734478E-2,{"$f":"J157/Inputs!D$177","v":2.0620038461538459},{"$f":"H157/Inputs!D$178","v":1.0997353846153846},{"$f":"IF(AK157>0,Q157/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N157/Inputs!D$180","v":2.9303888888888889},2.0038012606837605,{"$f":"IF(AK157=0,0,IF(OR(F157=\"M\",F157=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H157<=Inputs!$D$104,0,IF(AND(H157>=Inputs!$D$104,X157+Y157<1),ROUNDUP(X157+Y157,0),X157+Y157))","v":2.0038012606837605},{"$f":"IF(AK157>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N157/Inputs!D$190)*Inputs!E$190","v":1.05494},{"$f":"(H157/Inputs!D$191)*Inputs!E$191","v":0.4646382},{"$f":"((S157*R157)/Inputs!D$192)*Inputs!E$192","v":0.65126002708622854},0.8177095567715571,{"$f":"IF(AK157=0,0,IF(F157=\"E\",AE157*(Inputs!D$194-1),IF(F157=\"H\",AE157*(Inputs!D$196-1),AE157*(Inputs!D$195-1))))","v":-0.16354191135431137},{"$f":"IF(AK157=0,0,IF(P157<Inputs!D$203,AE157*(Inputs!E$203-1),IF(P157>Inputs!D$204,AE157*(Inputs!E$204-1),AE157*(Inputs!E$205-1))))","v":8.1770955677155782E-2},{"$f":"IF(AK157=0,0,IF(I157<Inputs!D$199,(AE157+AF157+AG157)*(Inputs!D$200-1),0))","v":0},0.73593860109440146,{"$f":"N157*Inputs!$D$221","v":34127.090644869764},{"$f":"'SFC Building Data'!M156","v":1}]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},{"$f":"'School Resources'!O156","v":"E"},{"$f":"'School Resources'!I156","v":183.32300000000001},{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":183.32300000000001},{"$f":"VLOOKUP(A158,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.749225000000001},{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":32161},{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":27925},{"$f":"L158*Inputs!D$219","v":32113.749999999996},32113.749999999996,{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1945},{"$f":"IF(O158>0,Inputs!D$218-O158,\"\")","v":68},{"$f":"VLOOKUP(C158,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":12},{"$f":"VLOOKUP(A158,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},1.3389252926678316E-2,{"$f":"J158/Inputs!D$177","v":1.0576326923076924},{"$f":"H158/Inputs!D$178","v":0.56407076923076926},{"$f":"IF(AK158>0,Q158/Inputs!D$179,0)","v":0.92307692307692313},{"$f":"N158/Inputs!D$180","v":1.784097222222222},1.0822194017094018,{"$f":"IF(AK158=0,0,IF(OR(F158=\"M\",F158=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H158<=Inputs!$D$104,0,IF(AND(H158>=Inputs!$D$104,X158+Y158<1),ROUNDUP(X158+Y158,0),X158+Y158))","v":1.0822194017094018},{"$f":"IF(AK158>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N158/Inputs!D$190)*Inputs!E$190","v":0.64227499999999993},{"$f":"(H158/Inputs!D$191)*Inputs!E$191","v":0.23831990000000003},{"$f":"((S158*R158)/Inputs!D$192)*Inputs!E$192","v":0.33404103349485098},0.5786589833737128,{"$f":"IF(AK158=0,0,IF(F158=\"E\",AE158*(Inputs!D$194-1),IF(F158=\"H\",AE158*(Inputs!D$196-1),AE158*(Inputs!D$195-1))))","v":-0.11573179667474254},{"$f":"IF(AK158=0,0,IF(P158<Inputs!D$203,AE158*(Inputs!E$203-1),IF(P158>Inputs!D$204,AE158*(Inputs!E$204-1),AE158*(Inputs!E$205-1))))","v":5.7865898337371331E-2},{"$f":"IF(AK158=0,0,IF(I158<Inputs!D$199,(AE158+AF158+AG158)*(Inputs!D$200-1),0))","v":0},0.52079308503634159,{"$f":"N158*Inputs!$D$221","v":20777.463309698869},{"$f":"'SFC Building Data'!M157","v":1}]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!O157","v":"E"},{"$f":"'School Resources'!I157","v":303.6876666666667},{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":303.6876666666667},{"$f":"VLOOKUP(A159,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.776575000000001},{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38618},{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45185},{"$f":"L159*Inputs!D$219","v":51962.749999999993},38618,{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O159>0,Inputs!D$218-O159,\"\")","v":63},{"$f":"VLOOKUP(C159,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A159,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.2180255503743536E-2,{"$f":"J159/Inputs!D$177","v":1.7520442307692308},{"$f":"H159/Inputs!D$178","v":0.93442358974358986},{"$f":"IF(AK159>0,Q159/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N159/Inputs!D$180","v":2.1454444444444443},1.5733626816239317,{"$f":"IF(AK159=0,0,IF(OR(F159=\"M\",F159=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H159<=Inputs!$D$104,0,IF(AND(H159>=Inputs!$D$104,X159+Y159<1),ROUNDUP(X159+Y159,0),X159+Y159))","v":1.5733626816239317},{"$f":"IF(AK159>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N159/Inputs!D$190)*Inputs!E$190","v":0.77235999999999994},{"$f":"(H159/Inputs!D$191)*Inputs!E$191","v":0.39479396666666672},{"$f":"((S159*R159)/Inputs!D$192)*Inputs!E$192","v":0.55336287335998846},0.70512921000666373,{"$f":"IF(AK159=0,0,IF(F159=\"E\",AE159*(Inputs!D$194-1),IF(F159=\"H\",AE159*(Inputs!D$196-1),AE159*(Inputs!D$195-1))))","v":-0.14102584200133272},{"$f":"IF(AK159=0,0,IF(P159<Inputs!D$203,AE159*(Inputs!E$203-1),IF(P159>Inputs!D$204,AE159*(Inputs!E$204-1),AE159*(Inputs!E$205-1))))","v":7.0512921000666431E-2},{"$f":"IF(AK159=0,0,IF(I159<Inputs!D$199,(AE159+AF159+AG159)*(Inputs!D$200-1),0))","v":0},0.63461628900599742,{"$f":"N159*Inputs!$D$221","v":24985.686134255608},{"$f":"'SFC Building Data'!M158","v":1}]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},{"$f":"'School Resources'!O158","v":"E"},{"$f":"'School Resources'!I158","v":439.72799999999995},{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":439.72799999999995},{"$f":"VLOOKUP(A160,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.979599999999998},{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46233},{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59242},{"$f":"L160*Inputs!D$219","v":68128.299999999988},46233,{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O160>0,Inputs!D$218-O160,\"\")","v":54},{"$f":"VLOOKUP(C160,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A160,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},3.2116152424640672E-2,{"$f":"J160/Inputs!D$177","v":2.5368923076923076},{"$f":"H160/Inputs!D$178","v":1.3530092307692305},{"$f":"IF(AK160>0,Q160/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N160/Inputs!D$180","v":2.5684999999999998},2.153061923076923,{"$f":"IF(AK160=0,0,IF(OR(F160=\"M\",F160=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H160<=Inputs!$D$104,0,IF(AND(H160>=Inputs!$D$104,X160+Y160<1),ROUNDUP(X160+Y160,0),X160+Y160))","v":2.153061923076923},{"$f":"IF(AK160>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N160/Inputs!D$190)*Inputs!E$190","v":0.92465999999999993},{"$f":"(H160/Inputs!D$191)*Inputs!E$191","v":0.5716464},{"$f":"((S160*R160)/Inputs!D$192)*Inputs!E$192","v":0.8012480462169167},0.84938861155422918,{"$f":"IF(AK160=0,0,IF(F160=\"E\",AE160*(Inputs!D$194-1),IF(F160=\"H\",AE160*(Inputs!D$196-1),AE160*(Inputs!D$195-1))))","v":-0.1698777223108458},{"$f":"IF(AK160=0,0,IF(P160<Inputs!D$203,AE160*(Inputs!E$203-1),IF(P160>Inputs!D$204,AE160*(Inputs!E$204-1),AE160*(Inputs!E$205-1))))","v":8.4938861155422998E-2},{"$f":"IF(AK160=0,0,IF(I160<Inputs!D$199,(AE160+AF160+AG160)*(Inputs!D$200-1),0))","v":0},0.76444975039880647,{"$f":"N160*Inputs!$D$221","v":29912.559610674802},{"$f":"'SFC Building Data'!M159","v":1}]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},{"$f":"'School Resources'!O159","v":"E"},{"$f":"'School Resources'!I159","v":24.053000000000004},{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":24.053000000000004},{"$f":"VLOOKUP(A161,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.4361428571428578},{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":2847},{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L161*Inputs!D$219","v":3352.2499999999995},2847,{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1939},{"$f":"IF(O161>0,Inputs!D$218-O161,\"\")","v":74},{"$f":"VLOOKUP(C161,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A161,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},1.7567446564009622E-3,{"$f":"J161/Inputs!D$177","v":0.26431868131868136},{"$f":"H161/Inputs!D$178","v":7.4009230769230785E-2},{"$f":"IF(AK161>0,Q161/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N161/Inputs!D$180","v":0.15816666666666668},0.14335441391941395,{"$f":"IF(AK161=0,0,IF(OR(F161=\"M\",F161=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H161<=Inputs!$D$104,0,IF(AND(H161>=Inputs!$D$104,X161+Y161<1),ROUNDUP(X161+Y161,0),X161+Y161))","v":0},{"$f":"IF(AK161>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N161/Inputs!D$190)*Inputs!E$190","v":5.6939999999999998E-2},{"$f":"(H161/Inputs!D$191)*Inputs!E$191","v":3.1268900000000009E-2},{"$f":"((S161*R161)/Inputs!D$192)*Inputs!E$192","v":4.3828046555269402E-2},0.30800923663881735,{"$f":"IF(AK161=0,0,IF(F161=\"E\",AE161*(Inputs!D$194-1),IF(F161=\"H\",AE161*(Inputs!D$196-1),AE161*(Inputs!D$195-1))))","v":-6.1601847327763457E-2},{"$f":"IF(AK161=0,0,IF(P161<Inputs!D$203,AE161*(Inputs!E$203-1),IF(P161>Inputs!D$204,AE161*(Inputs!E$204-1),AE161*(Inputs!E$205-1))))","v":3.0800923663881763E-2},{"$f":"IF(AK161=0,0,IF(I161<Inputs!D$199,(AE161+AF161+AG161)*(Inputs!D$200-1),0))","v":0},0.27720831297493564,{"$f":"N161*Inputs!$D$221","v":1841.9972143618445},{"$f":"'SFC Building Data'!M160","v":1}]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},{"$f":"'School Resources'!O160","v":"E"},{"$f":"'School Resources'!I160","v":342.267},{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":342.267},{"$f":"VLOOKUP(A162,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.670024999999999},{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":33842},{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48974},{"$f":"L162*Inputs!D$219","v":56320.1},33842,{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O162>0,Inputs!D$218-O162,\"\")","v":52},{"$f":"VLOOKUP(C162,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A162,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.4997951328831664E-2,{"$f":"J162/Inputs!D$177","v":1.9746173076923077},{"$f":"H162/Inputs!D$178","v":1.0531292307692308},{"$f":"IF(AK162>0,Q162/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N162/Inputs!D$180","v":1.8801111111111111},1.611579797008547,{"$f":"IF(AK162=0,0,IF(OR(F162=\"M\",F162=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H162<=Inputs!$D$104,0,IF(AND(H162>=Inputs!$D$104,X162+Y162<1),ROUNDUP(X162+Y162,0),X162+Y162))","v":1.611579797008547},{"$f":"IF(AK162>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N162/Inputs!D$190)*Inputs!E$190","v":0.67684},{"$f":"(H162/Inputs!D$191)*Inputs!E$191","v":0.44494709999999998},{"$f":"((S162*R162)/Inputs!D$192)*Inputs!E$192","v":0.6236600012610648},0.71136177531526612,{"$f":"IF(AK162=0,0,IF(F162=\"E\",AE162*(Inputs!D$194-1),IF(F162=\"H\",AE162*(Inputs!D$196-1),AE162*(Inputs!D$195-1))))","v":-0.14227235506305319},{"$f":"IF(AK162=0,0,IF(P162<Inputs!D$203,AE162*(Inputs!E$203-1),IF(P162>Inputs!D$204,AE162*(Inputs!E$204-1),AE162*(Inputs!E$205-1))))","v":7.1136177531526679E-2},{"$f":"IF(AK162=0,0,IF(I162<Inputs!D$199,(AE162+AF162+AG162)*(Inputs!D$200-1),0))","v":0},0.64022559778373966,{"$f":"N162*Inputs!$D$221","v":21895.633905315612},{"$f":"'SFC Building Data'!M161","v":1}]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!O161","v":"E"},{"$f":"'School Resources'!I161","v":128.90600000000001},{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":128.90600000000001},{"$f":"VLOOKUP(A163,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.6679500000000012},{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":25807},{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":22639},{"$f":"L163*Inputs!D$219","v":26034.85},25807,{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O163>0,Inputs!D$218-O163,\"\")","v":54},{"$f":"VLOOKUP(C163,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A163,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},9.4148308601015428E-3,{"$f":"J163/Inputs!D$177","v":0.74368846153846158},{"$f":"H163/Inputs!D$178","v":0.39663384615384617},{"$f":"IF(AK163>0,Q163/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N163/Inputs!D$180","v":1.4337222222222221},0.85504959401709391,{"$f":"IF(AK163=0,0,IF(OR(F163=\"M\",F163=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H163<=Inputs!$D$104,0,IF(AND(H163>=Inputs!$D$104,X163+Y163<1),ROUNDUP(X163+Y163,0),X163+Y163))","v":1},{"$f":"IF(AK163>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N163/Inputs!D$190)*Inputs!E$190","v":0.51613999999999993},{"$f":"(H163/Inputs!D$191)*Inputs!E$191","v":0.1675778},{"$f":"((S163*R163)/Inputs!D$192)*Inputs!E$192","v":0.23488538516000318},0.50465079629000087,{"$f":"IF(AK163=0,0,IF(F163=\"E\",AE163*(Inputs!D$194-1),IF(F163=\"H\",AE163*(Inputs!D$196-1),AE163*(Inputs!D$195-1))))","v":-0.10093015925800015},{"$f":"IF(AK163=0,0,IF(P163<Inputs!D$203,AE163*(Inputs!E$203-1),IF(P163>Inputs!D$204,AE163*(Inputs!E$204-1),AE163*(Inputs!E$205-1))))","v":5.0465079629000133E-2},{"$f":"IF(AK163=0,0,IF(I163<Inputs!D$199,(AE163+AF163+AG163)*(Inputs!D$200-1),0))","v":0},0.45418571666100088,{"$f":"N163*Inputs!$D$221","v":16697.022167557472},{"$f":"'SFC Building Data'!M162","v":1}]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},{"$f":"'School Resources'!O162","v":"E"},{"$f":"'School Resources'!I162","v":84.489000000000004},{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":84.489000000000004},{"$f":"VLOOKUP(A164,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6.3366750000000005},{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":12777},{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":12839},{"$f":"L164*Inputs!D$219","v":14764.849999999999},12777,{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1965},{"$f":"IF(O164>0,Inputs!D$218-O164,\"\")","v":48},{"$f":"VLOOKUP(C164,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":4},{"$f":"VLOOKUP(A164,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},6.1707728464083849E-3,{"$f":"J164/Inputs!D$177","v":0.4874365384615385},{"$f":"H164/Inputs!D$178","v":0.25996615384615385},{"$f":"IF(AK164>0,Q164/Inputs!D$179,0)","v":0.30769230769230771},{"$f":"N164/Inputs!D$180","v":0.70983333333333332},0.44123208333333336,{"$f":"IF(AK164=0,0,IF(OR(F164=\"M\",F164=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H164<=Inputs!$D$104,0,IF(AND(H164>=Inputs!$D$104,X164+Y164<1),ROUNDUP(X164+Y164,0),X164+Y164))","v":1},{"$f":"IF(AK164>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N164/Inputs!D$190)*Inputs!E$190","v":0.25553999999999999},{"$f":"(H164/Inputs!D$191)*Inputs!E$191","v":0.10983570000000001},{"$f":"((S164*R164)/Inputs!D$192)*Inputs!E$192","v":0.15395118386098017},0.40483172096524506,{"$f":"IF(AK164=0,0,IF(F164=\"E\",AE164*(Inputs!D$194-1),IF(F164=\"H\",AE164*(Inputs!D$196-1),AE164*(Inputs!D$195-1))))","v":-8.0966344193048989E-2},{"$f":"IF(AK164=0,0,IF(P164<Inputs!D$203,AE164*(Inputs!E$203-1),IF(P164>Inputs!D$204,AE164*(Inputs!E$204-1),AE164*(Inputs!E$205-1))))","v":4.0483172096524543E-2},{"$f":"IF(AK164=0,0,IF(I164<Inputs!D$199,(AE164+AF164+AG164)*(Inputs!D$200-1),0))","v":0},0.36434854886872059,{"$f":"N164*Inputs!$D$221","v":8266.6661074468866},{"$f":"'SFC Building Data'!M163","v":1}]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},{"$f":"'School Resources'!O163","v":"E"},{"$f":"'School Resources'!I163","v":385.94566666666663},{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":385.94566666666663},{"$f":"VLOOKUP(A165,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":28.945924999999995},{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52314},{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54038},{"$f":"L165*Inputs!D$219","v":62143.7},52314,{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O165>0,Inputs!D$218-O165,\"\")","v":58},{"$f":"VLOOKUP(C165,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A165,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.8188084129953581E-2,{"$f":"J165/Inputs!D$177","v":2.2266096153846151},{"$f":"H165/Inputs!D$178","v":1.187525128205128},{"$f":"IF(AK165>0,Q165/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N165/Inputs!D$180","v":2.9063333333333334},2.1762708653846152,{"$f":"IF(AK165=0,0,IF(OR(F165=\"M\",F165=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H165<=Inputs!$D$104,0,IF(AND(H165>=Inputs!$D$104,X165+Y165<1),ROUNDUP(X165+Y165,0),X165+Y165))","v":2.1762708653846152},{"$f":"IF(AK165>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N165/Inputs!D$190)*Inputs!E$190","v":1.0462799999999999},{"$f":"(H165/Inputs!D$191)*Inputs!E$191","v":0.50172936666666668},{"$f":"((S165*R165)/Inputs!D$192)*Inputs!E$192","v":0.70324885238727597},0.83781455476348565,{"$f":"IF(AK165=0,0,IF(F165=\"E\",AE165*(Inputs!D$194-1),IF(F165=\"H\",AE165*(Inputs!D$196-1),AE165*(Inputs!D$195-1))))","v":-0.1675629109526971},{"$f":"IF(AK165=0,0,IF(P165<Inputs!D$203,AE165*(Inputs!E$203-1),IF(P165>Inputs!D$204,AE165*(Inputs!E$204-1),AE165*(Inputs!E$205-1))))","v":8.3781455476348646E-2},{"$f":"IF(AK165=0,0,IF(I165<Inputs!D$199,(AE165+AF165+AG165)*(Inputs!D$200-1),0))","v":0},0.75403309928713724,{"$f":"N165*Inputs!$D$221","v":33846.941437346519},{"$f":"'SFC Building Data'!M164","v":1}]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},{"$f":"'School Resources'!O164","v":"E"},{"$f":"'School Resources'!I164","v":338.30033333333336},{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":338.30033333333336},{"$f":"VLOOKUP(A166,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.372525000000003},{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":48473},{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48322},{"$f":"L166*Inputs!D$219","v":55570.299999999996},48473,{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O166>0,Inputs!D$218-O166,\"\")","v":4},{"$f":"VLOOKUP(C166,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A166,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.4708240254521167E-2,{"$f":"J166/Inputs!D$177","v":1.9517326923076925},{"$f":"H166/Inputs!D$178","v":1.0409241025641027},{"$f":"IF(AK166>0,Q166/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N166/Inputs!D$180","v":2.6929444444444446},1.8060156944444445,{"$f":"IF(AK166=0,0,IF(OR(F166=\"M\",F166=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H166<=Inputs!$D$104,0,IF(AND(H166>=Inputs!$D$104,X166+Y166<1),ROUNDUP(X166+Y166,0),X166+Y166))","v":1.8060156944444445},{"$f":"IF(AK166>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N166/Inputs!D$190)*Inputs!E$190","v":0.96945999999999988},{"$f":"(H166/Inputs!D$191)*Inputs!E$191","v":0.4397904333333334},{"$f":"((S166*R166)/Inputs!D$192)*Inputs!E$192","v":0.61643216060352102},0.78142064848421366,{"$f":"IF(AK166=0,0,IF(F166=\"E\",AE166*(Inputs!D$194-1),IF(F166=\"H\",AE166*(Inputs!D$196-1),AE166*(Inputs!D$195-1))))","v":-0.15628412969684269},{"$f":"IF(AK166=0,0,IF(P166<Inputs!D$203,AE166*(Inputs!E$203-1),IF(P166>Inputs!D$204,AE166*(Inputs!E$204-1),AE166*(Inputs!E$205-1))))","v":-3.9071032424210721E-2},{"$f":"IF(AK166=0,0,IF(I166<Inputs!D$199,(AE166+AF166+AG166)*(Inputs!D$200-1),0))","v":0},0.58606548636316025,{"$f":"N166*Inputs!$D$221","v":31361.830337815838},{"$f":"'SFC Building Data'!M165","v":1}]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},{"$f":"'School Resources'!O165","v":"E"},{"$f":"'School Resources'!I165","v":22.731333333333335},{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":22.731333333333335},{"$f":"VLOOKUP(A167,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.2473333333333336},{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":4858},{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L167*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O167>0,Inputs!D$218-O167,\"\")","v":54},{"$f":"VLOOKUP(C167,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A167,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},1.6602148740781776E-3,{"$f":"J167/Inputs!D$177","v":0.24979487179487181},{"$f":"H167/Inputs!D$178","v":6.9942564102564109E-2},{"$f":"IF(AK167>0,Q167/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N167/Inputs!D$180","v":0.18623611111111107},0.16495492521367522,{"$f":"IF(AK167=0,0,IF(OR(F167=\"M\",F167=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H167<=Inputs!$D$104,0,IF(AND(H167>=Inputs!$D$104,X167+Y167<1),ROUNDUP(X167+Y167,0),X167+Y167))","v":0},{"$f":"IF(AK167>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N167/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H167/Inputs!D$191)*Inputs!E$191","v":2.9550733333333339E-2},{"$f":"((S167*R167)/Inputs!D$192)*Inputs!E$192","v":4.1419778638701214E-2},0.30950387799300866,{"$f":"IF(AK167=0,0,IF(F167=\"E\",AE167*(Inputs!D$194-1),IF(F167=\"H\",AE167*(Inputs!D$196-1),AE167*(Inputs!D$195-1))))","v":-6.1900775598601715E-2},{"$f":"IF(AK167=0,0,IF(P167<Inputs!D$203,AE167*(Inputs!E$203-1),IF(P167>Inputs!D$204,AE167*(Inputs!E$204-1),AE167*(Inputs!E$205-1))))","v":3.0950387799300892E-2},{"$f":"IF(AK167=0,0,IF(I167<Inputs!D$199,(AE167+AF167+AG167)*(Inputs!D$200-1),0))","v":0},0.27855349019370784,{"$f":"N167*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M166","v":1}]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},{"$f":"'School Resources'!O166","v":"E"},{"$f":"'School Resources'!I166","v":476.97300000000001},{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":476.97300000000001},{"$f":"VLOOKUP(A168,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.772975000000002},{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56044},{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59771},{"$f":"L168*Inputs!D$219","v":68736.649999999994},56044,{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O168>0,Inputs!D$218-O168,\"\")","v":30},{"$f":"VLOOKUP(C168,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A168,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},3.4836393339605705E-2,{"$f":"J168/Inputs!D$177","v":2.7517673076923077},{"$f":"H168/Inputs!D$178","v":1.4676092307692308},{"$f":"IF(AK168>0,Q168/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N168/Inputs!D$180","v":3.1135555555555556},2.3140022542735044,{"$f":"IF(AK168=0,0,IF(OR(F168=\"M\",F168=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H168<=Inputs!$D$104,0,IF(AND(H168>=Inputs!$D$104,X168+Y168<1),ROUNDUP(X168+Y168,0),X168+Y168))","v":2.3140022542735044},{"$f":"IF(AK168>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N168/Inputs!D$190)*Inputs!E$190","v":1.1208800000000001},{"$f":"(H168/Inputs!D$191)*Inputs!E$191","v":0.62006490000000003},{"$f":"((S168*R168)/Inputs!D$192)*Inputs!E$192","v":0.86911382570184637},0.92751468142546167,{"$f":"IF(AK168=0,0,IF(F168=\"E\",AE168*(Inputs!D$194-1),IF(F168=\"H\",AE168*(Inputs!D$196-1),AE168*(Inputs!D$195-1))))","v":-0.18550293628509229},{"$f":"IF(AK168=0,0,IF(P168<Inputs!D$203,AE168*(Inputs!E$203-1),IF(P168>Inputs!D$204,AE168*(Inputs!E$204-1),AE168*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK168=0,0,IF(I168<Inputs!D$199,(AE168+AF168+AG168)*(Inputs!D$200-1),0))","v":0},0.74201174514036938,{"$f":"N168*Inputs!$D$221","v":36260.235996380477},{"$f":"'SFC Building Data'!M167","v":1}]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},{"$f":"'School Resources'!O167","v":"E"},{"$f":"'School Resources'!I167","v":447.62599999999998},{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":447.62599999999998},{"$f":"VLOOKUP(A169,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.571950000000001},{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":61349},{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":57293},{"$f":"L169*Inputs!D$219","v":65886.95},61349,{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1986},{"$f":"IF(O169>0,Inputs!D$218-O169,\"\")","v":27},{"$f":"VLOOKUP(C169,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A169,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},3.2692993953608154E-2,{"$f":"J169/Inputs!D$177","v":2.5824576923076923},{"$f":"H169/Inputs!D$178","v":1.3773107692307691},{"$f":"IF(AK169>0,Q169/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N169/Inputs!D$180","v":3.4082777777777777},2.3227807905982907,{"$f":"IF(AK169=0,0,IF(OR(F169=\"M\",F169=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H169<=Inputs!$D$104,0,IF(AND(H169>=Inputs!$D$104,X169+Y169<1),ROUNDUP(X169+Y169,0),X169+Y169))","v":2.3227807905982907},{"$f":"IF(AK169>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N169/Inputs!D$190)*Inputs!E$190","v":1.22698},{"$f":"(H169/Inputs!D$191)*Inputs!E$191","v":0.58191379999999993},{"$f":"((S169*R169)/Inputs!D$192)*Inputs!E$192","v":0.81563934508581115},0.93113328627145264,{"$f":"IF(AK169=0,0,IF(F169=\"E\",AE169*(Inputs!D$194-1),IF(F169=\"H\",AE169*(Inputs!D$196-1),AE169*(Inputs!D$195-1))))","v":-0.1862266572542905},{"$f":"IF(AK169=0,0,IF(P169<Inputs!D$203,AE169*(Inputs!E$203-1),IF(P169>Inputs!D$204,AE169*(Inputs!E$204-1),AE169*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK169=0,0,IF(I169<Inputs!D$199,(AE169+AF169+AG169)*(Inputs!D$200-1),0))","v":0},0.7449066290171622,{"$f":"N169*Inputs!$D$221","v":39692.549035435477},{"$f":"'SFC Building Data'!M168","v":1}]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!O168","v":"E"},{"$f":"'School Resources'!I168","v":327.02899999999994},{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":327.02899999999994},{"$f":"VLOOKUP(A170,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.527174999999996},{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":45979},{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46286},{"$f":"L170*Inputs!D$219","v":53228.899999999994},45979,{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2005},{"$f":"IF(O170>0,Inputs!D$218-O170,\"\")","v":8},{"$f":"VLOOKUP(C170,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A170,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.3885022585047606E-2,{"$f":"J170/Inputs!D$177","v":1.8867057692307689},{"$f":"H170/Inputs!D$178","v":1.0062430769230768},{"$f":"IF(AK170>0,Q170/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N170/Inputs!D$180","v":2.554388888888889},1.7464498183760684,{"$f":"IF(AK170=0,0,IF(OR(F170=\"M\",F170=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H170<=Inputs!$D$104,0,IF(AND(H170>=Inputs!$D$104,X170+Y170<1),ROUNDUP(X170+Y170,0),X170+Y170))","v":1.7464498183760684},{"$f":"IF(AK170>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N170/Inputs!D$190)*Inputs!E$190","v":0.91957999999999995},{"$f":"(H170/Inputs!D$191)*Inputs!E$191","v":0.42513769999999995},{"$f":"((S170*R170)/Inputs!D$192)*Inputs!E$192","v":0.59589416026787478},0.76015296506696872,{"$f":"IF(AK170=0,0,IF(F170=\"E\",AE170*(Inputs!D$194-1),IF(F170=\"H\",AE170*(Inputs!D$196-1),AE170*(Inputs!D$195-1))))","v":-0.15203059301339372},{"$f":"IF(AK170=0,0,IF(P170<Inputs!D$203,AE170*(Inputs!E$203-1),IF(P170>Inputs!D$204,AE170*(Inputs!E$204-1),AE170*(Inputs!E$205-1))))","v":-3.8007648253348472E-2},{"$f":"IF(AK170=0,0,IF(I170<Inputs!D$199,(AE170+AF170+AG170)*(Inputs!D$200-1),0))","v":0},0.57011472380022654,{"$f":"N170*Inputs!$D$221","v":29748.222662150773},{"$f":"'SFC Building Data'!M169","v":1}]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},{"$f":"'School Resources'!O169","v":"E"},{"$f":"'School Resources'!I169","v":361.71600000000001},{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":361.71600000000001},{"$f":"VLOOKUP(A171,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.128700000000002},{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50009},{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50584},{"$f":"L171*Inputs!D$219","v":58171.6},50009,{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O171>0,Inputs!D$218-O171,\"\")","v":6},{"$f":"VLOOKUP(C171,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A171,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},2.6418436375285011E-2,{"$f":"J171/Inputs!D$177","v":2.0868230769230771},{"$f":"H171/Inputs!D$178","v":1.1129723076923077},{"$f":"IF(AK171>0,Q171/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N171/Inputs!D$180","v":2.7782777777777778},1.8983644444444443,{"$f":"IF(AK171=0,0,IF(OR(F171=\"M\",F171=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H171<=Inputs!$D$104,0,IF(AND(H171>=Inputs!$D$104,X171+Y171<1),ROUNDUP(X171+Y171,0),X171+Y171))","v":1.8983644444444443},{"$f":"IF(AK171>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N171/Inputs!D$190)*Inputs!E$190","v":1.0001800000000001},{"$f":"(H171/Inputs!D$191)*Inputs!E$191","v":0.4702308},{"$f":"((S171*R171)/Inputs!D$192)*Inputs!E$192","v":0.65909889360104035},0.80737742340026009,{"$f":"IF(AK171=0,0,IF(F171=\"E\",AE171*(Inputs!D$194-1),IF(F171=\"H\",AE171*(Inputs!D$196-1),AE171*(Inputs!D$195-1))))","v":-0.16147548468005199},{"$f":"IF(AK171=0,0,IF(P171<Inputs!D$203,AE171*(Inputs!E$203-1),IF(P171>Inputs!D$204,AE171*(Inputs!E$204-1),AE171*(Inputs!E$205-1))))","v":-4.0368871170013039E-2},{"$f":"IF(AK171=0,0,IF(I171<Inputs!D$199,(AE171+AF171+AG171)*(Inputs!D$200-1),0))","v":0},0.60553306755019498,{"$f":"N171*Inputs!$D$221","v":32355.615979283979},{"$f":"'SFC Building Data'!M170","v":1}]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},{"$f":"'School Resources'!O170","v":"E"},{"$f":"'School Resources'!I170","v":420.21500000000003},{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":420.21500000000003},{"$f":"VLOOKUP(A172,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":31.516125000000002},{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50009},{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50381},{"$f":"L172*Inputs!D$219","v":57938.149999999994},50009,{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O172>0,Inputs!D$218-O172,\"\")","v":4},{"$f":"VLOOKUP(C172,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A172,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},{"$f":"H172/I172","v":3.069099304824888E-2},{"$f":"J172/Inputs!D$177","v":2.4243173076923079},{"$f":"H172/Inputs!D$178","v":1.2929692307692309},{"$f":"IF(AK172>0,Q172/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N172/Inputs!D$180","v":2.7782777777777778},{"$f":"(T172+U172+V172+W172)/4","v":2.0277372329059831},{"$f":"IF(AK172=0,0,IF(OR(F172=\"M\",F172=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H172<=Inputs!$D$104,0,IF(AND(H172>=Inputs!$D$104,X172+Y172<1),ROUNDUP(X172+Y172,0),X172+Y172))","v":2.0277372329059831},{"$f":"IF(AK172>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N172/Inputs!D$190)*Inputs!E$190","v":1.0001800000000001},{"$f":"(H172/Inputs!D$191)*Inputs!E$191","v":0.54627950000000003},{"$f":"((S172*R172)/Inputs!D$192)*Inputs!E$192","v":0.76569253661591208},0.85303800915397798,{"$f":"IF(AK172=0,0,IF(F172=\"E\",AE172*(Inputs!D$194-1),IF(F172=\"H\",AE172*(Inputs!D$196-1),AE172*(Inputs!D$195-1))))","v":-0.17060760183079557},{"$f":"IF(AK172=0,0,IF(P172<Inputs!D$203,AE172*(Inputs!E$203-1),IF(P172>Inputs!D$204,AE172*(Inputs!E$204-1),AE172*(Inputs!E$205-1))))","v":-4.2651900457698934E-2},{"$f":"IF(AK172=0,0,IF(I172<Inputs!D$199,(AE172+AF172+AG172)*(Inputs!D$200-1),0))","v":0},0.63977850686548343,{"$f":"N172*Inputs!$D$221","v":32355.615979283979},{"$f":"'SFC Building Data'!M171","v":1}]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},{"$f":"'School Resources'!O171","v":"E"},{"$f":"'School Resources'!I171","v":172},{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":172},{"$f":"VLOOKUP(A173,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.9},{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":27996},{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":27996},{"$f":"L173*Inputs!D$219","v":32195.399999999998},27996,{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1940},{"$f":"IF(O173>0,Inputs!D$218-O173,\"\")","v":73},{"$f":"VLOOKUP(C173,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A173,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},1.2562261709598198E-2,{"$f":"J173/Inputs!D$177","v":0.99230769230769234},{"$f":"H173/Inputs!D$178","v":0.52923076923076928},{"$f":"IF(AK173>0,Q173/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N173/Inputs!D$180","v":1.5553333333333332},0.98075641025641036,{"$f":"IF(AK173=0,0,IF(OR(F173=\"M\",F173=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H173<=Inputs!$D$104,0,IF(AND(H173>=Inputs!$D$104,X173+Y173<1),ROUNDUP(X173+Y173,0),X173+Y173))","v":1},{"$f":"IF(AK173>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N173/Inputs!D$190)*Inputs!E$190","v":0.55991999999999997},{"$f":"(H173/Inputs!D$191)*Inputs!E$191","v":0.22359999999999999},{"$f":"((S173*R173)/Inputs!D$192)*Inputs!E$192","v":0.31340888901618658},0.54923222225404666,{"$f":"IF(AK173=0,0,IF(F173=\"E\",AE173*(Inputs!D$194-1),IF(F173=\"H\",AE173*(Inputs!D$196-1),AE173*(Inputs!D$195-1))))","v":-0.10984644445080931},{"$f":"IF(AK173=0,0,IF(P173<Inputs!D$203,AE173*(Inputs!E$203-1),IF(P173>Inputs!D$204,AE173*(Inputs!E$204-1),AE173*(Inputs!E$205-1))))","v":5.4923222225404716E-2},{"$f":"IF(AK173=0,0,IF(I173<Inputs!D$199,(AE173+AF173+AG173)*(Inputs!D$200-1),0))","v":0},0.49430900002864209,{"$f":"N173*Inputs!$D$221","v":18113.296105821639},{"$f":"'SFC Building Data'!M172","v":1}]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},{"$f":"'School Resources'!O172","v":"M"},{"$f":"'School Resources'!I172","v":718.57400000000007},{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":718.57400000000007},{"$f":"VLOOKUP(A174,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":45.509686666666667},{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":182586},{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":104525},{"$f":"L174*Inputs!D$219","v":120203.74999999999},120203.74999999999,{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1953},{"$f":"IF(O174>0,Inputs!D$218-O174,\"\")","v":60},{"$f":"VLOOKUP(C174,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":81},{"$f":"VLOOKUP(A174,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},5.2482061893679162E-2,{"$f":"J174/Inputs!D$177","v":3.5007451282051281},{"$f":"H174/Inputs!D$178","v":2.2109969230769231},{"$f":"IF(AK174>0,Q174/Inputs!D$179,0)","v":6.2307692307692308},{"$f":"N174/Inputs!D$180","v":6.6779861111111103},4.655124348290598,{"$f":"IF(AK174=0,0,IF(OR(F174=\"M\",F174=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H174<=Inputs!$D$104,0,IF(AND(H174>=Inputs!$D$104,X174+Y174<1),ROUNDUP(X174+Y174,0),X174+Y174))","v":5.155124348290598},{"$f":"IF(AK174>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N174/Inputs!D$190)*Inputs!E$190","v":2.4040749999999997},{"$f":"(H174/Inputs!D$191)*Inputs!E$191","v":0.93414620000000004},{"$f":"((S174*R174)/Inputs!D$192)*Inputs!E$192","v":1.3093458082320772},1.4368917520580193,{"$f":"IF(AK174=0,0,IF(F174=\"E\",AE174*(Inputs!D$194-1),IF(F174=\"H\",AE174*(Inputs!D$196-1),AE174*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK174=0,0,IF(P174<Inputs!D$203,AE174*(Inputs!E$203-1),IF(P174>Inputs!D$204,AE174*(Inputs!E$204-1),AE174*(Inputs!E$205-1))))","v":0.14368917520580207},{"$f":"IF(AK174=0,0,IF(I174<Inputs!D$199,(AE174+AF174+AG174)*(Inputs!D$200-1),0))","v":0},1.5805809272638214,{"$f":"N174*Inputs!$D$221","v":77771.3286462408},{"$f":"'SFC Building Data'!M173","v":1}]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},{"$f":"'School Resources'!O173","v":"M"},{"$f":"'School Resources'!I173","v":670.75599999999997},{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":670.75599999999997},{"$f":"VLOOKUP(A175,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":42.481213333333329},{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":136714},{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":110671},{"$f":"L175*Inputs!D$219","v":127271.65},127271.65,{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O175>0,Inputs!D$218-O175,\"\")","v":30},{"$f":"VLOOKUP(C175,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":52},{"$f":"VLOOKUP(A175,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},4.898960706560028E-2,{"$f":"J175/Inputs!D$177","v":3.2677856410256405},{"$f":"H175/Inputs!D$178","v":2.0638646153846154},{"$f":"IF(AK175>0,Q175/Inputs!D$179,0)","v":4},{"$f":"N175/Inputs!D$180","v":7.0706472222222221},4.1005743696581192,{"$f":"IF(AK175=0,0,IF(OR(F175=\"M\",F175=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H175<=Inputs!$D$104,0,IF(AND(H175>=Inputs!$D$104,X175+Y175<1),ROUNDUP(X175+Y175,0),X175+Y175))","v":4.6005743696581192},{"$f":"IF(AK175>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N175/Inputs!D$190)*Inputs!E$190","v":2.5454330000000001},{"$f":"(H175/Inputs!D$191)*Inputs!E$191","v":0.87198280000000006},{"$f":"((S175*R175)/Inputs!D$192)*Inputs!E$192","v":1.22221449279617},1.4349075731990426,{"$f":"IF(AK175=0,0,IF(F175=\"E\",AE175*(Inputs!D$194-1),IF(F175=\"H\",AE175*(Inputs!D$196-1),AE175*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK175=0,0,IF(P175<Inputs!D$203,AE175*(Inputs!E$203-1),IF(P175>Inputs!D$204,AE175*(Inputs!E$204-1),AE175*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK175=0,0,IF(I175<Inputs!D$199,(AE175+AF175+AG175)*(Inputs!D$200-1),0))","v":0},1.4349075731990426,{"$f":"N175*Inputs!$D$221","v":82344.230687472998},{"$f":"'SFC Building Data'!M174","v":1}]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},{"$f":"'School Resources'!O174","v":"M"},{"$f":"'School Resources'!I174","v":653.1880000000001},{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":653.1880000000001},{"$f":"VLOOKUP(A176,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":41.368573333333337},{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":150925},{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":98433},{"$f":"L176*Inputs!D$219","v":113197.95},113197.95,{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1975},{"$f":"IF(O176>0,Inputs!D$218-O176,\"\")","v":38},{"$f":"VLOOKUP(C176,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":65},{"$f":"VLOOKUP(A176,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},4.7706503497494356E-2,{"$f":"J176/Inputs!D$177","v":3.182197948717949},{"$f":"H176/Inputs!D$178","v":2.009809230769231},{"$f":"IF(AK176>0,Q176/Inputs!D$179,0)","v":5},{"$f":"N176/Inputs!D$180","v":6.2887750000000002},4.1201955448717955,{"$f":"IF(AK176=0,0,IF(OR(F176=\"M\",F176=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H176<=Inputs!$D$104,0,IF(AND(H176>=Inputs!$D$104,X176+Y176<1),ROUNDUP(X176+Y176,0),X176+Y176))","v":4.6201955448717955},{"$f":"IF(AK176>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N176/Inputs!D$190)*Inputs!E$190","v":2.2639589999999998},{"$f":"(H176/Inputs!D$191)*Inputs!E$191","v":0.84914440000000013},{"$f":"((S176*R176)/Inputs!D$192)*Inputs!E$192","v":1.1902030546436333},1.3508266136609082,{"$f":"IF(AK176=0,0,IF(F176=\"E\",AE176*(Inputs!D$194-1),IF(F176=\"H\",AE176*(Inputs!D$196-1),AE176*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK176=0,0,IF(P176<Inputs!D$203,AE176*(Inputs!E$203-1),IF(P176>Inputs!D$204,AE176*(Inputs!E$204-1),AE176*(Inputs!E$205-1))))","v":0.13508266136609093},{"$f":"IF(AK176=0,0,IF(I176<Inputs!D$199,(AE176+AF176+AG176)*(Inputs!D$200-1),0))","v":0},1.4859092750269991,{"$f":"N176*Inputs!$D$221","v":73238.60504793514},{"$f":"'SFC Building Data'!M175","v":1}]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},{"$f":"'School Resources'!O175","v":"H"},{"$f":"'School Resources'!I175","v":1185.8556666666666},{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1185.8556666666666},{"$f":"VLOOKUP(A177,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":77.19771603174604},{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":254966},{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":198388},{"$f":"L177*Inputs!D$219","v":228146.19999999998},228146.19999999998,{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O177>0,Inputs!D$218-O177,\"\")","v":36},{"$f":"VLOOKUP(C177,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":85},{"$f":"VLOOKUP(A177,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},8.6610635084166915E-2,{"$f":"J177/Inputs!D$177","v":5.9382858485958492},{"$f":"H177/Inputs!D$178","v":3.6487866666666666},{"$f":"IF(AK177>0,Q177/Inputs!D$179,0)","v":6.5384615384615383},{"$f":"N177/Inputs!D$180","v":12.674788888888887},7.200080735653235,{"$f":"IF(AK177=0,0,IF(OR(F177=\"M\",F177=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H177<=Inputs!$D$104,0,IF(AND(H177>=Inputs!$D$104,X177+Y177<1),ROUNDUP(X177+Y177,0),X177+Y177))","v":7.700080735653235},{"$f":"IF(AK177>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N177/Inputs!D$190)*Inputs!E$190","v":4.5629239999999998},{"$f":"(H177/Inputs!D$191)*Inputs!E$191","v":1.5416123666666668},{"$f":"((S177*R177)/Inputs!D$192)*Inputs!E$192","v":2.1608006222299374},2.3413342472241512,{"$f":"IF(AK177=0,0,IF(F177=\"E\",AE177*(Inputs!D$194-1),IF(F177=\"H\",AE177*(Inputs!D$196-1),AE177*(Inputs!D$195-1))))","v":2.3413342472241512},{"$f":"IF(AK177=0,0,IF(P177<Inputs!D$203,AE177*(Inputs!E$203-1),IF(P177>Inputs!D$204,AE177*(Inputs!E$204-1),AE177*(Inputs!E$205-1))))","v":0.23413342472241533},{"$f":"IF(AK177=0,0,IF(I177<Inputs!D$199,(AE177+AF177+AG177)*(Inputs!D$200-1),0))","v":0},4.9168019191707177,{"$f":"N177*Inputs!$D$221","v":147609.64695020733},{"$f":"'SFC Building Data'!M176","v":1}]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},{"$f":"'School Resources'!O176","v":"H"},{"$f":"'School Resources'!I176","v":1475.9643333333336},{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1475.9643333333336},{"$f":"VLOOKUP(A178,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":95.464931587301592},{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":296338},{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":248507},{"$f":"L178*Inputs!D$219","v":285783.05},285783.05,{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O178>0,Inputs!D$218-O178,\"\")","v":54},{"$f":"VLOOKUP(C178,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":83},{"$f":"VLOOKUP(A178,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},0.10779912924049981,{"$f":"J178/Inputs!D$177","v":7.3434562759462763},{"$f":"H178/Inputs!D$178","v":4.5414287179487189},{"$f":"IF(AK178>0,Q178/Inputs!D$179,0)","v":6.384615384615385},{"$f":"N178/Inputs!D$180","v":15.87683611111111},8.5365841224053725,{"$f":"IF(AK178=0,0,IF(OR(F178=\"M\",F178=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H178<=Inputs!$D$104,0,IF(AND(H178>=Inputs!$D$104,X178+Y178<1),ROUNDUP(X178+Y178,0),X178+Y178))","v":9.0365841224053725},{"$f":"IF(AK178>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N178/Inputs!D$190)*Inputs!E$190","v":5.715660999999999},{"$f":"(H178/Inputs!D$191)*Inputs!E$191","v":1.9187536333333337},{"$f":"((S178*R178)/Inputs!D$192)*Inputs!E$192","v":2.6894205926599803},2.8559588064983279,{"$f":"IF(AK178=0,0,IF(F178=\"E\",AE178*(Inputs!D$194-1),IF(F178=\"H\",AE178*(Inputs!D$196-1),AE178*(Inputs!D$195-1))))","v":2.8559588064983279},{"$f":"IF(AK178=0,0,IF(P178<Inputs!D$203,AE178*(Inputs!E$203-1),IF(P178>Inputs!D$204,AE178*(Inputs!E$204-1),AE178*(Inputs!E$205-1))))","v":0.28559588064983304},{"$f":"IF(AK178=0,0,IF(I178<Inputs!D$199,(AE178+AF178+AG178)*(Inputs!D$200-1),0))","v":0},5.9975134936464887,{"$f":"N178*Inputs!$D$221","v":184900.45030271573},{"$f":"'SFC Building Data'!M177","v":1}]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},{"$f":"'School Resources'!O177","v":"H"},{"$f":"'School Resources'!I177","v":204.90999999999997},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":204.90999999999997},{"$f":"VLOOKUP(A179,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.272857142857138},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":66599},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59210},{"$f":"L179*Inputs!D$219","v":68091.5},{"$f":"IF(K179<=M179,K179,M179)","v":66599},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O179>0,Inputs!D$218-O179,\"\")","v":5},{"$f":"VLOOKUP(C179,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A179,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},{"$f":"H179/I179","v":1.4965889807638176E-2},{"$f":"J179/Inputs!D$177","v":2.2517582417582416},{"$f":"H179/Inputs!D$178","v":0.63049230769230757},{"$f":"IF(AK179>0,Q179/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N179/Inputs!D$180","v":3.6999444444444443},{"$f":"(T179+U179+V179+W179)/4","v":2.203241056166056},{"$f":"IF(AK179=0,0,IF(OR(F179=\"M\",F179=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H179<=Inputs!$D$104,0,IF(AND(H179>=Inputs!$D$104,X179+Y179<1),ROUNDUP(X179+Y179,0),X179+Y179))","v":2.703241056166056},{"$f":"IF(AK179>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N179/Inputs!D$190)*Inputs!E$190","v":1.3319799999999999},{"$f":"(H179/Inputs!D$191)*Inputs!E$191","v":0.26638299999999998},{"$f":"((S179*R179)/Inputs!D$192)*Inputs!E$192","v":0.373375671211086},{"$f":"(AA179+AB179+AC179+AD179)/4","v":0.76793466780277153},{"$f":"IF(AK179=0,0,IF(F179=\"E\",AE179*(Inputs!D$194-1),IF(F179=\"H\",AE179*(Inputs!D$196-1),AE179*(Inputs!D$195-1))))","v":0.76793466780277153},{"$f":"IF(AK179=0,0,IF(P179<Inputs!D$203,AE179*(Inputs!E$203-1),IF(P179>Inputs!D$204,AE179*(Inputs!E$204-1),AE179*(Inputs!E$205-1))))","v":-3.8396733390138611E-2},{"$f":"IF(AK179=0,0,IF(I179<Inputs!D$199,(AE179+AF179+AG179)*(Inputs!D$200-1),0))","v":0},{"$f":"AE179+AF179+AG179+AH179","v":1.4974726022154043},{"$f":"N179*Inputs!$D$221","v":43089.277302172282},{"$f":"'SFC Building Data'!M178","v":1}]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!O178","v":"H"},{"$f":"'School Resources'!I178","v":974.27800000000002},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":974.27800000000002},{"$f":"VLOOKUP(A180,'Base Sheet'!A$10:C$57,3,FALSE)","v":13691.801999999998},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":63.072797142857148},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":246390},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":162553},{"$f":"L180*Inputs!D$219","v":186935.94999999998},{"$f":"IF(K180<=M180,K180,M180)","v":186935.94999999998},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O180>0,Inputs!D$218-O180,\"\")","v":3},{"$f":"VLOOKUP(C180,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":84},{"$f":"VLOOKUP(A180,Inputs!AJ$6:AL$54,3,FALSE)","v":103951852.07000002},{"$f":"H180/I180","v":7.1157762871534386E-2},{"$f":"J180/Inputs!D$177","v":4.8517536263736272},{"$f":"H180/Inputs!D$178","v":2.9977784615384615},{"$f":"IF(AK180>0,Q180/Inputs!D$179,0)","v":6.4615384615384617},{"$f":"N180/Inputs!D$180","v":10.385330555555555},{"$f":"(T180+U180+V180+W180)/4","v":6.1741002762515258},{"$f":"IF(AK180=0,0,IF(OR(F180=\"M\",F180=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H180<=Inputs!$D$104,0,IF(AND(H180>=Inputs!$D$104,X180+Y180<1),ROUNDUP(X180+Y180,0),X180+Y180))","v":6.6741002762515258},{"$f":"IF(AK180>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N180/Inputs!D$190)*Inputs!E$190","v":3.7387189999999992},{"$f":"(H180/Inputs!D$191)*Inputs!E$191","v":1.2665614000000001},{"$f":"((S180*R180)/Inputs!D$192)*Inputs!E$192","v":1.7752754975169318},{"$f":"(AA180+AB180+AC180+AD180)/4","v":1.9701389743792328},{"$f":"IF(AK180=0,0,IF(F180=\"E\",AE180*(Inputs!D$194-1),IF(F180=\"H\",AE180*(Inputs!D$196-1),AE180*(Inputs!D$195-1))))","v":1.9701389743792328},{"$f":"IF(AK180=0,0,IF(P180<Inputs!D$203,AE180*(Inputs!E$203-1),IF(P180>Inputs!D$204,AE180*(Inputs!E$204-1),AE180*(Inputs!E$205-1))))","v":-9.8506948718961734E-2},{"$f":"IF(AK180=0,0,IF(I180<Inputs!D$199,(AE180+AF180+AG180)*(Inputs!D$200-1),0))","v":0},{"$f":"AE180+AF180+AG180+AH180","v":3.841771000039504},{"$f":"N180*Inputs!$D$221","v":120946.78579700914},{"$f":"'SFC Building Data'!M179","v":1}]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!O179","v":"E"},{"$f":"'School Resources'!I179","v":69.981666666666669},{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":69.981666666666669},{"$f":"VLOOKUP(A181,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6},{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":15425},{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":13232},{"$f":"L181*Inputs!D$219","v":15216.8},15216.8,{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1998},{"$f":"IF(O181>0,Inputs!D$218-O181,\"\")","v":15},{"$f":"VLOOKUP(C181,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A181,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},7.2354683211969639E-2,{"$f":"J181/Inputs!D$177","v":0.46153846153846156},{"$f":"H181/Inputs!D$178","v":0.21532820512820514},{"$f":"IF(AK181>0,Q181/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N181/Inputs!D$180","v":0.84537777777777778},0.55363803418803426,{"$f":"IF(AK181=0,0,IF(OR(F181=\"M\",F181=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H181<=Inputs!$D$104,0,IF(AND(H181>=Inputs!$D$104,X181+Y181<1),ROUNDUP(X181+Y181,0),X181+Y181))","v":1},{"$f":"IF(AK181>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N181/Inputs!D$190)*Inputs!E$190","v":0.30433599999999994},{"$f":"(H181/Inputs!D$191)*Inputs!E$191","v":9.0976166666666664E-2},{"$f":"((S181*R181)/Inputs!D$192)*Inputs!E$192","v":0.17526415653055666},0.41764408079930582,{"$f":"IF(AK181=0,0,IF(F181=\"E\",AE181*(Inputs!D$194-1),IF(F181=\"H\",AE181*(Inputs!D$196-1),AE181*(Inputs!D$195-1))))","v":-8.3528816159861144E-2},{"$f":"IF(AK181=0,0,IF(P181<Inputs!D$203,AE181*(Inputs!E$203-1),IF(P181>Inputs!D$204,AE181*(Inputs!E$204-1),AE181*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK181=0,0,IF(I181<Inputs!D$199,(AE181+AF181+AG181)*(Inputs!D$200-1),0))","v":3.3411526463944498E-2},0.36752679110338921,{"$f":"N181*Inputs!$D$221","v":9845.2066074820214},{"$f":"'SFC Building Data'!M180","v":1}]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!O180","v":"E"},{"$f":"'School Resources'!I180","v":97.799000000000007},{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":97.799000000000007},{"$f":"VLOOKUP(A182,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":7.3349250000000001},{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":28521},{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":15433},{"$f":"L182*Inputs!D$219","v":17747.949999999997},17747.949999999997,{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1996},{"$f":"IF(O182>0,Inputs!D$218-O182,\"\")","v":17},{"$f":"VLOOKUP(C182,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A182,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},0.10111527776485392,{"$f":"J182/Inputs!D$177","v":0.56422499999999998},{"$f":"H182/Inputs!D$178","v":0.30092000000000002},{"$f":"IF(AK182>0,Q182/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N182/Inputs!D$180","v":0.98599722222222208},0.65509324786324785,{"$f":"IF(AK182=0,0,IF(OR(F182=\"M\",F182=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H182<=Inputs!$D$104,0,IF(AND(H182>=Inputs!$D$104,X182+Y182<1),ROUNDUP(X182+Y182,0),X182+Y182))","v":1},{"$f":"IF(AK182>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N182/Inputs!D$190)*Inputs!E$190","v":0.35495899999999991},{"$f":"(H182/Inputs!D$191)*Inputs!E$191","v":0.12713870000000002},{"$f":"((S182*R182)/Inputs!D$192)*Inputs!E$192","v":0.2449307091552346},0.45675710228880867,{"$f":"IF(AK182=0,0,IF(F182=\"E\",AE182*(Inputs!D$194-1),IF(F182=\"H\",AE182*(Inputs!D$196-1),AE182*(Inputs!D$195-1))))","v":-9.135142045776172E-2},{"$f":"IF(AK182=0,0,IF(P182<Inputs!D$203,AE182*(Inputs!E$203-1),IF(P182>Inputs!D$204,AE182*(Inputs!E$204-1),AE182*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK182=0,0,IF(I182<Inputs!D$199,(AE182+AF182+AG182)*(Inputs!D$200-1),0))","v":3.6540568183104728E-2},0.40194625001415168,{"$f":"N182*Inputs!$D$221","v":11482.850179358375},{"$f":"'SFC Building Data'!M181","v":1}]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!O181","v":"E"},{"$f":"'School Resources'!I181","v":153.24233333333333},{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":153.24233333333333},{"$f":"VLOOKUP(A183,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.493175000000001},{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35353},{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":26409},{"$f":"L183*Inputs!D$219","v":30370.35},30370.35,{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O183>0,Inputs!D$218-O183,\"\")","v":52},{"$f":"VLOOKUP(C183,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":14},{"$f":"VLOOKUP(A183,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},0.15843864559284176,{"$f":"J183/Inputs!D$177","v":0.88409038461538469},{"$f":"H183/Inputs!D$178","v":0.47151487179487178},{"$f":"IF(AK183>0,Q183/Inputs!D$179,0)","v":1.0769230769230769},{"$f":"N183/Inputs!D$180","v":1.6872416666666665},1.0299425,{"$f":"IF(AK183=0,0,IF(OR(F183=\"M\",F183=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H183<=Inputs!$D$104,0,IF(AND(H183>=Inputs!$D$104,X183+Y183<1),ROUNDUP(X183+Y183,0),X183+Y183))","v":1.0299425},{"$f":"IF(AK183>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N183/Inputs!D$190)*Inputs!E$190","v":0.60740700000000003},{"$f":"(H183/Inputs!D$191)*Inputs!E$191","v":0.19921503333333335},{"$f":"((S183*R183)/Inputs!D$192)*Inputs!E$192","v":0.38378463354365772},0.57260166671924784,{"$f":"IF(AK183=0,0,IF(F183=\"E\",AE183*(Inputs!D$194-1),IF(F183=\"H\",AE183*(Inputs!D$196-1),AE183*(Inputs!D$195-1))))","v":-0.11452033334384955},{"$f":"IF(AK183=0,0,IF(P183<Inputs!D$203,AE183*(Inputs!E$203-1),IF(P183>Inputs!D$204,AE183*(Inputs!E$204-1),AE183*(Inputs!E$205-1))))","v":5.7260166671924836E-2},{"$f":"IF(AK183=0,0,IF(I183<Inputs!D$199,(AE183+AF183+AG183)*(Inputs!D$200-1),0))","v":5.1534150004732361E-2},0.56687565005205554,{"$f":"N183*Inputs!$D$221","v":19649.490726798118},{"$f":"'SFC Building Data'!M182","v":1}]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!O182","v":"E"},{"$f":"'School Resources'!I182","v":233.22899999999998},{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":233.22899999999998},{"$f":"VLOOKUP(A184,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.492175},{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":56721},{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":36003},{"$f":"L184*Inputs!D$219","v":41403.449999999997},41403.449999999997,{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O184>0,Inputs!D$218-O184,\"\")","v":4},{"$f":"VLOOKUP(C184,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":16},{"$f":"VLOOKUP(A184,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},0.2411375895236057,{"$f":"J184/Inputs!D$177","v":1.3455519230769231},{"$f":"H184/Inputs!D$178","v":0.7176276923076923},{"$f":"IF(AK184>0,Q184/Inputs!D$179,0)","v":1.2307692307692308},{"$f":"N184/Inputs!D$180","v":2.3001916666666666},1.3985351282051282,{"$f":"IF(AK184=0,0,IF(OR(F184=\"M\",F184=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H184<=Inputs!$D$104,0,IF(AND(H184>=Inputs!$D$104,X184+Y184<1),ROUNDUP(X184+Y184,0),X184+Y184))","v":1.3985351282051282},{"$f":"IF(AK184>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N184/Inputs!D$190)*Inputs!E$190","v":0.82806899999999994},{"$f":"(H184/Inputs!D$191)*Inputs!E$191","v":0.30319770000000001},{"$f":"((S184*R184)/Inputs!D$192)*Inputs!E$192","v":0.58410560808971679},0.70384307702242921,{"$f":"IF(AK184=0,0,IF(F184=\"E\",AE184*(Inputs!D$194-1),IF(F184=\"H\",AE184*(Inputs!D$196-1),AE184*(Inputs!D$195-1))))","v":-0.14076861540448582},{"$f":"IF(AK184=0,0,IF(P184<Inputs!D$203,AE184*(Inputs!E$203-1),IF(P184>Inputs!D$204,AE184*(Inputs!E$204-1),AE184*(Inputs!E$205-1))))","v":-3.519215385112149E-2},{"$f":"IF(AK184=0,0,IF(I184<Inputs!D$199,(AE184+AF184+AG184)*(Inputs!D$200-1),0))","v":5.2788230776682238E-2},0.58067053854350414,{"$f":"N184*Inputs!$D$221","v":26787.860753414087},{"$f":"'SFC Building Data'!M183","v":1}]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!O183","v":"H"},{"$f":"'School Resources'!I183","v":260.14100000000002},{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":260.14100000000002},{"$f":"VLOOKUP(A185,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.414480000000001},{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":80943},{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70193},{"$f":"L185*Inputs!D$219","v":80721.95},80721.95,{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1997},{"$f":"IF(O185>0,Inputs!D$218-O185,\"\")","v":16},{"$f":"VLOOKUP(C185,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A185,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},0.26896215168894227,{"$f":"J185/Inputs!D$177","v":1.4934215384615386},{"$f":"H185/Inputs!D$178","v":0.80043384615384616},{"$f":"IF(AK185>0,Q185/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N185/Inputs!D$180","v":4.4845527777777781},2.1561405021367523,{"$f":"IF(AK185=0,0,IF(OR(F185=\"M\",F185=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H185<=Inputs!$D$104,0,IF(AND(H185>=Inputs!$D$104,X185+Y185<1),ROUNDUP(X185+Y185,0),X185+Y185))","v":2.6561405021367523},{"$f":"IF(AK185>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N185/Inputs!D$190)*Inputs!E$190","v":1.614439},{"$f":"(H185/Inputs!D$191)*Inputs!E$191","v":0.33818330000000002},{"$f":"((S185*R185)/Inputs!D$192)*Inputs!E$192","v":0.6515048171285176},0.92603177928212932,{"$f":"IF(AK185=0,0,IF(F185=\"E\",AE185*(Inputs!D$194-1),IF(F185=\"H\",AE185*(Inputs!D$196-1),AE185*(Inputs!D$195-1))))","v":0.92603177928212932},{"$f":"IF(AK185=0,0,IF(P185<Inputs!D$203,AE185*(Inputs!E$203-1),IF(P185>Inputs!D$204,AE185*(Inputs!E$204-1),AE185*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK185=0,0,IF(I185<Inputs!D$199,(AE185+AF185+AG185)*(Inputs!D$200-1),0))","v":0.18520635585642603},2.0372699144206847,{"$f":"N185*Inputs!$D$221","v":52226.767487831436},{"$f":"'SFC Building Data'!M184","v":1}]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},{"$f":"'School Resources'!O184","v":"H"},{"$f":"'School Resources'!I184","v":152.81},{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":152.81},{"$f":"VLOOKUP(A186,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.20299999999997},{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":75611},{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54700},{"$f":"L186*Inputs!D$219","v":62904.999999999993},62904.999999999993,{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1999},{"$f":"IF(O186>0,Inputs!D$218-O186,\"\")","v":14},{"$f":"VLOOKUP(C186,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A186,Inputs!AJ$6:AL$54,3,FALSE)","v":10092882.539999999},0.15799165221778677,{"$f":"J186/Inputs!D$177","v":1.3846153846153846},{"$f":"H186/Inputs!D$178","v":0.47018461538461537},{"$f":"IF(AK186>0,Q186/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N186/Inputs!D$180","v":3.4947222222222218},1.7219959401709399,{"$f":"IF(AK186=0,0,IF(OR(F186=\"M\",F186=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H186<=Inputs!$D$104,0,IF(AND(H186>=Inputs!$D$104,X186+Y186<1),ROUNDUP(X186+Y186,0),X186+Y186))","v":2.2219959401709399},{"$f":"IF(AK186>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N186/Inputs!D$190)*Inputs!E$190","v":1.2580999999999998},{"$f":"(H186/Inputs!D$191)*Inputs!E$191","v":0.198653},{"$f":"((S186*R186)/Inputs!D$192)*Inputs!E$192","v":0.38270188515231651},0.73486372128807909,{"$f":"IF(AK186=0,0,IF(F186=\"E\",AE186*(Inputs!D$194-1),IF(F186=\"H\",AE186*(Inputs!D$196-1),AE186*(Inputs!D$195-1))))","v":0.73486372128807909},{"$f":"IF(AK186=0,0,IF(P186<Inputs!D$203,AE186*(Inputs!E$203-1),IF(P186>Inputs!D$204,AE186*(Inputs!E$204-1),AE186*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK186=0,0,IF(I186<Inputs!D$199,(AE186+AF186+AG186)*(Inputs!D$200-1),0))","v":0.14697274425761594},1.616700186833774,{"$f":"N186*Inputs!$D$221","v":40699.274594110226},{"$f":"'SFC Building Data'!M185","v":1}]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!O185","v":"E"},{"$f":"'School Resources'!I185","v":269.39299999999997},{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":269.39299999999997},{"$f":"VLOOKUP(A187,'Base Sheet'!A$10:C$57,3,FALSE)","v":619.66800000000001},{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.204474999999999},{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39249},{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40279},{"$f":"L187*Inputs!D$219","v":46320.85},39249,{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O187>0,Inputs!D$218-O187,\"\")","v":41},{"$f":"VLOOKUP(C187,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A187,Inputs!AJ$6:AL$54,3,FALSE)","v":7383118.8600000013},0.43473763370062674,{"$f":"J187/Inputs!D$177","v":1.5541903846153846},{"$f":"H187/Inputs!D$178","v":0.82890153846153836},{"$f":"IF(AK187>0,Q187/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N187/Inputs!D$180","v":2.1804999999999999},1.4870518269230768,{"$f":"IF(AK187=0,0,IF(OR(F187=\"M\",F187=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H187<=Inputs!$D$104,0,IF(AND(H187>=Inputs!$D$104,X187+Y187<1),ROUNDUP(X187+Y187,0),X187+Y187))","v":1.4870518269230768},{"$f":"IF(AK187>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N187/Inputs!D$190)*Inputs!E$190","v":0.78498000000000001},{"$f":"(H187/Inputs!D$191)*Inputs!E$191","v":0.35021089999999999},{"$f":"((S187*R187)/Inputs!D$192)*Inputs!E$192","v":0.7703327094064486},0.75138090235161215,{"$f":"IF(AK187=0,0,IF(F187=\"E\",AE187*(Inputs!D$194-1),IF(F187=\"H\",AE187*(Inputs!D$196-1),AE187*(Inputs!D$195-1))))","v":-0.1502761804703224},{"$f":"IF(AK187=0,0,IF(P187<Inputs!D$203,AE187*(Inputs!E$203-1),IF(P187>Inputs!D$204,AE187*(Inputs!E$204-1),AE187*(Inputs!E$205-1))))","v":7.5138090235161284E-2},{"$f":"IF(AK187=0,0,IF(I187<Inputs!D$199,(AE187+AF187+AG187)*(Inputs!D$200-1),0))","v":6.7624281211645154E-2},0.7438670933280962,{"$f":"N187*Inputs!$D$221","v":25393.940522124354},{"$f":"'SFC Building Data'!M186","v":1}]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!O186","v":"M"},{"$f":"'School Resources'!I186","v":176.14400000000001},{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":176.14400000000001},{"$f":"VLOOKUP(A188,'Base Sheet'!A$10:C$57,3,FALSE)","v":619.66800000000001},{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":11.155786666666668},{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":77424},{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48419},{"$f":"L188*Inputs!D$219","v":55681.85},55681.85,{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O188>0,Inputs!D$218-O188,\"\")","v":30},{"$f":"VLOOKUP(C188,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A188,Inputs!AJ$6:AL$54,3,FALSE)","v":7383118.8600000013},0.28425544000981173,{"$f":"J188/Inputs!D$177","v":0.85813743589743596},{"$f":"H188/Inputs!D$178","v":0.54198153846153851},{"$f":"IF(AK188>0,Q188/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N188/Inputs!D$180","v":3.0934361111111111},1.6810810790598292,{"$f":"IF(AK188=0,0,IF(OR(F188=\"M\",F188=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H188<=Inputs!$D$104,0,IF(AND(H188>=Inputs!$D$104,X188+Y188<1),ROUNDUP(X188+Y188,0),X188+Y188))","v":2.1810810790598292},{"$f":"IF(AK188>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N188/Inputs!D$190)*Inputs!E$190","v":1.113637},{"$f":"(H188/Inputs!D$191)*Inputs!E$191","v":0.2289872},{"$f":"((S188*R188)/Inputs!D$192)*Inputs!E$192","v":0.50368600804656949},0.73657755201164243,{"$f":"IF(AK188=0,0,IF(F188=\"E\",AE188*(Inputs!D$194-1),IF(F188=\"H\",AE188*(Inputs!D$196-1),AE188*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK188=0,0,IF(P188<Inputs!D$203,AE188*(Inputs!E$203-1),IF(P188>Inputs!D$204,AE188*(Inputs!E$204-1),AE188*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK188=0,0,IF(I188<Inputs!D$199,(AE188+AF188+AG188)*(Inputs!D$200-1),0))","v":7.3657755201164313E-2},0.81023530721280679,{"$f":"N188*Inputs!$D$221","v":36025.926445561672},{"$f":"'SFC Building Data'!M187","v":1}]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!O187","v":"H"},{"$f":"'School Resources'!I187","v":152.857},{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":152.857},{"$f":"VLOOKUP(A189,'Base Sheet'!A$10:C$57,3,FALSE)","v":619.66800000000001},{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10.000000000000002},{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":189815},{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54491},{"$f":"L189*Inputs!D$219","v":62664.649999999994},62664.649999999994,{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O189>0,Inputs!D$218-O189,\"\")","v":55},{"$f":"VLOOKUP(C189,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":43},{"$f":"VLOOKUP(A189,Inputs!AJ$6:AL$54,3,FALSE)","v":7383118.8600000013},0.24667563921325614,{"$f":"J189/Inputs!D$177","v":0.76923076923076938},{"$f":"H189/Inputs!D$178","v":0.47032923076923078},{"$f":"IF(AK189>0,Q189/Inputs!D$179,0)","v":3.3076923076923075},{"$f":"N189/Inputs!D$180","v":3.4813694444444443},2.0071554380341881,{"$f":"IF(AK189=0,0,IF(OR(F189=\"M\",F189=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H189<=Inputs!$D$104,0,IF(AND(H189>=Inputs!$D$104,X189+Y189<1),ROUNDUP(X189+Y189,0),X189+Y189))","v":2.5071554380341881},{"$f":"IF(AK189>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N189/Inputs!D$190)*Inputs!E$190","v":1.253293},{"$f":"(H189/Inputs!D$191)*Inputs!E$191","v":0.1987141},{"$f":"((S189*R189)/Inputs!D$192)*Inputs!E$192","v":0.43709653540270738},0.74727590885067685,{"$f":"IF(AK189=0,0,IF(F189=\"E\",AE189*(Inputs!D$194-1),IF(F189=\"H\",AE189*(Inputs!D$196-1),AE189*(Inputs!D$195-1))))","v":0.74727590885067685},{"$f":"IF(AK189=0,0,IF(P189<Inputs!D$203,AE189*(Inputs!E$203-1),IF(P189>Inputs!D$204,AE189*(Inputs!E$204-1),AE189*(Inputs!E$205-1))))","v":7.4727590885067752E-2},{"$f":"IF(AK189=0,0,IF(I189<Inputs!D$199,(AE189+AF189+AG189)*(Inputs!D$200-1),0))","v":0.15692794085864228},1.7262073494450638,{"$f":"N189*Inputs!$D$221","v":40543.769139079719},{"$f":"'SFC Building Data'!M188","v":1}]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!O188","v":"H"},{"$f":"'School Resources'!I188","v":21.274000000000001},{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":21.274000000000001},{"$f":"VLOOKUP(A190,'Base Sheet'!A$10:C$57,3,FALSE)","v":619.66800000000001},{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.0391428571428571},{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":3998},{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":6230},{"$f":"L190*Inputs!D$219","v":7164.4999999999991},3998,{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1964},{"$f":"IF(O190>0,Inputs!D$218-O190,\"\")","v":49},{"$f":"VLOOKUP(C190,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":7},{"$f":"VLOOKUP(A190,Inputs!AJ$6:AL$54,3,FALSE)","v":7383118.8600000013},3.4331287076305381E-2,{"$f":"J190/Inputs!D$177","v":0.23378021978021979},{"$f":"H190/Inputs!D$178","v":6.5458461538461535E-2},{"$f":"IF(AK190>0,Q190/Inputs!D$179,0)","v":0.53846153846153844},{"$f":"N190/Inputs!D$180","v":0.22211111111111112},0.26495283272283271,{"$f":"IF(AK190=0,0,IF(OR(F190=\"M\",F190=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H190<=Inputs!$D$104,0,IF(AND(H190>=Inputs!$D$104,X190+Y190<1),ROUNDUP(X190+Y190,0),X190+Y190))","v":0},{"$f":"IF(AK190>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N190/Inputs!D$190)*Inputs!E$190","v":7.9960000000000003E-2},{"$f":"(H190/Inputs!D$191)*Inputs!E$191","v":2.7656200000000002E-2},{"$f":"((S190*R190)/Inputs!D$192)*Inputs!E$192","v":6.0833273544274695E-2},0.31711236838606871,{"$f":"IF(AK190=0,0,IF(F190=\"E\",AE190*(Inputs!D$194-1),IF(F190=\"H\",AE190*(Inputs!D$196-1),AE190*(Inputs!D$195-1))))","v":0.31711236838606871},{"$f":"IF(AK190=0,0,IF(P190<Inputs!D$203,AE190*(Inputs!E$203-1),IF(P190>Inputs!D$204,AE190*(Inputs!E$204-1),AE190*(Inputs!E$205-1))))","v":3.1711236838606896E-2},{"$f":"IF(AK190=0,0,IF(I190<Inputs!D$199,(AE190+AF190+AG190)*(Inputs!D$200-1),0))","v":6.6593597361074494E-2},0.73252957097181881,{"$f":"N190*Inputs!$D$221","v":2586.6894496026184},{"$f":"'SFC Building Data'!M189","v":1}]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!O189","v":"E"},{"$f":"'School Resources'!I189","v":392.91999999999996},{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":392.91999999999996},{"$f":"VLOOKUP(A191,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.468999999999998},{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62586},{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52546},{"$f":"L191*Inputs!D$219","v":60427.899999999994},60427.899999999994,{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O191>0,Inputs!D$218-O191,\"\")","v":2},{"$f":"VLOOKUP(C191,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A191,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},0.14943694917183792,{"$f":"J191/Inputs!D$177","v":2.2668461538461537},{"$f":"H191/Inputs!D$178","v":1.2089846153846153},{"$f":"IF(AK191>0,Q191/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N191/Inputs!D$180","v":3.3571055555555551},2.2466956196581194,{"$f":"IF(AK191=0,0,IF(OR(F191=\"M\",F191=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H191<=Inputs!$D$104,0,IF(AND(H191>=Inputs!$D$104,X191+Y191<1),ROUNDUP(X191+Y191,0),X191+Y191))","v":2.2466956196581194},{"$f":"IF(AK191>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N191/Inputs!D$190)*Inputs!E$190","v":1.2085579999999998},{"$f":"(H191/Inputs!D$191)*Inputs!E$191","v":0.51079599999999992},{"$f":"((S191*R191)/Inputs!D$192)*Inputs!E$192","v":0.76579365165861857},0.89628691291465457,{"$f":"IF(AK191=0,0,IF(F191=\"E\",AE191*(Inputs!D$194-1),IF(F191=\"H\",AE191*(Inputs!D$196-1),AE191*(Inputs!D$195-1))))","v":-0.17925738258293086},{"$f":"IF(AK191=0,0,IF(P191<Inputs!D$203,AE191*(Inputs!E$203-1),IF(P191>Inputs!D$204,AE191*(Inputs!E$204-1),AE191*(Inputs!E$205-1))))","v":-4.4814345645732771E-2},{"$f":"IF(AK191=0,0,IF(I191<Inputs!D$199,(AE191+AF191+AG191)*(Inputs!D$200-1),0))","v":0},0.67221518468599095,{"$f":"N191*Inputs!$D$221","v":39096.601148484755},{"$f":"'SFC Building Data'!M190","v":1}]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!O190","v":"E"},{"$f":"'School Resources'!I190","v":137.58333333333334},{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":137.58333333333334},{"$f":"VLOOKUP(A192,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10.318750000000001},{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":29317},{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":24669},{"$f":"L192*Inputs!D$219","v":28369.35},28369.35,{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O192>0,Inputs!D$218-O192,\"\")","v":29},{"$f":"VLOOKUP(C192,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A192,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},5.2326258755536419E-2,{"$f":"J192/Inputs!D$177","v":0.79375000000000007},{"$f":"H192/Inputs!D$178","v":0.42333333333333334},{"$f":"IF(AK192>0,Q192/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N192/Inputs!D$180","v":1.5760749999999999},0.90982804487179492,{"$f":"IF(AK192=0,0,IF(OR(F192=\"M\",F192=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H192<=Inputs!$D$104,0,IF(AND(H192>=Inputs!$D$104,X192+Y192<1),ROUNDUP(X192+Y192,0),X192+Y192))","v":1},{"$f":"IF(AK192>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N192/Inputs!D$190)*Inputs!E$190","v":0.56738699999999997},{"$f":"(H192/Inputs!D$191)*Inputs!E$191","v":0.17885833333333334},{"$f":"((S192*R192)/Inputs!D$192)*Inputs!E$192","v":0.26814731558764704},0.52859816223024514,{"$f":"IF(AK192=0,0,IF(F192=\"E\",AE192*(Inputs!D$194-1),IF(F192=\"H\",AE192*(Inputs!D$196-1),AE192*(Inputs!D$195-1))))","v":-0.10571963244604901},{"$f":"IF(AK192=0,0,IF(P192<Inputs!D$203,AE192*(Inputs!E$203-1),IF(P192>Inputs!D$204,AE192*(Inputs!E$204-1),AE192*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK192=0,0,IF(I192<Inputs!D$199,(AE192+AF192+AG192)*(Inputs!D$200-1),0))","v":0},0.42287852978419616,{"$f":"N192*Inputs!$D$221","v":18354.852010276147},{"$f":"'SFC Building Data'!M191","v":1}]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!O191","v":"E"},{"$f":"'School Resources'!I191","v":384.80600000000004},{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":384.80600000000004},{"$f":"VLOOKUP(A193,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":28.860450000000004},{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62202},{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52472},{"$f":"L193*Inputs!D$219","v":60342.799999999996},60342.799999999996,{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O193>0,Inputs!D$218-O193,\"\")","v":4},{"$f":"VLOOKUP(C193,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A193,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},0.14635099934596932,{"$f":"J193/Inputs!D$177","v":2.2200346153846158},{"$f":"H193/Inputs!D$178","v":1.1840184615384617},{"$f":"IF(AK193>0,Q193/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N193/Inputs!D$180","v":3.3523777777777775},2.2083384829059831,{"$f":"IF(AK193=0,0,IF(OR(F193=\"M\",F193=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H193<=Inputs!$D$104,0,IF(AND(H193>=Inputs!$D$104,X193+Y193<1),ROUNDUP(X193+Y193,0),X193+Y193))","v":2.2083384829059831},{"$f":"IF(AK193>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N193/Inputs!D$190)*Inputs!E$190","v":1.2068559999999999},{"$f":"(H193/Inputs!D$191)*Inputs!E$191","v":0.50024780000000002},{"$f":"((S193*R193)/Inputs!D$192)*Inputs!E$192","v":0.74997961905768695},0.88927085476442169,{"$f":"IF(AK193=0,0,IF(F193=\"E\",AE193*(Inputs!D$194-1),IF(F193=\"H\",AE193*(Inputs!D$196-1),AE193*(Inputs!D$195-1))))","v":-0.17785417095288431},{"$f":"IF(AK193=0,0,IF(P193<Inputs!D$203,AE193*(Inputs!E$203-1),IF(P193>Inputs!D$204,AE193*(Inputs!E$204-1),AE193*(Inputs!E$205-1))))","v":-4.4463542738221125E-2},{"$f":"IF(AK193=0,0,IF(I193<Inputs!D$199,(AE193+AF193+AG193)*(Inputs!D$200-1),0))","v":0},0.66695314107331627,{"$f":"N193*Inputs!$D$221","v":39041.541800770603},{"$f":"'SFC Building Data'!M192","v":1}]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!O192","v":"E"},{"$f":"'School Resources'!I192","v":247.07999999999998},{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":247.07999999999998},{"$f":"VLOOKUP(A194,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.530999999999999},{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":55390},{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37750},{"$f":"L194*Inputs!D$219","v":43412.5},43412.5,{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O194>0,Inputs!D$218-O194,\"\")","v":4},{"$f":"VLOOKUP(C194,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A194,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},9.39704810174532E-2,{"$f":"J194/Inputs!D$177","v":1.4254615384615383},{"$f":"H194/Inputs!D$178","v":0.76024615384615379},{"$f":"IF(AK194>0,Q194/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N194/Inputs!D$180","v":2.4118055555555555},1.5532244658119656,{"$f":"IF(AK194=0,0,IF(OR(F194=\"M\",F194=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H194<=Inputs!$D$104,0,IF(AND(H194>=Inputs!$D$104,X194+Y194<1),ROUNDUP(X194+Y194,0),X194+Y194))","v":1.5532244658119656},{"$f":"IF(AK194>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N194/Inputs!D$190)*Inputs!E$190","v":0.86824999999999997},{"$f":"(H194/Inputs!D$191)*Inputs!E$191","v":0.32120399999999999},{"$f":"((S194*R194)/Inputs!D$192)*Inputs!E$192","v":0.48155424883388842},0.69275206220847219,{"$f":"IF(AK194=0,0,IF(F194=\"E\",AE194*(Inputs!D$194-1),IF(F194=\"H\",AE194*(Inputs!D$196-1),AE194*(Inputs!D$195-1))))","v":-0.13855041244169441},{"$f":"IF(AK194=0,0,IF(P194<Inputs!D$203,AE194*(Inputs!E$203-1),IF(P194>Inputs!D$204,AE194*(Inputs!E$204-1),AE194*(Inputs!E$205-1))))","v":-3.4637603110423638E-2},{"$f":"IF(AK194=0,0,IF(I194<Inputs!D$199,(AE194+AF194+AG194)*(Inputs!D$200-1),0))","v":0},0.51956404665635414,{"$f":"N194*Inputs!$D$221","v":28087.707786611725},{"$f":"'SFC Building Data'!M193","v":1}]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!O193","v":"E"},{"$f":"'School Resources'!I193","v":297.10899999999998},{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":297.10899999999998},{"$f":"VLOOKUP(A195,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.283175},{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":45080},{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":41808},{"$f":"L195*Inputs!D$219","v":48079.199999999997},45080,{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O195>0,Inputs!D$218-O195,\"\")","v":32},{"$f":"VLOOKUP(C195,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A195,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},0.11299771590017202,{"$f":"J195/Inputs!D$177","v":1.7140903846153845},{"$f":"H195/Inputs!D$178","v":0.91418153846153838},{"$f":"IF(AK195>0,Q195/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N195/Inputs!D$180","v":2.5044444444444443},1.6870252457264956,{"$f":"IF(AK195=0,0,IF(OR(F195=\"M\",F195=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H195<=Inputs!$D$104,0,IF(AND(H195>=Inputs!$D$104,X195+Y195<1),ROUNDUP(X195+Y195,0),X195+Y195))","v":1.6870252457264956},{"$f":"IF(AK195>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N195/Inputs!D$190)*Inputs!E$190","v":0.90159999999999996},{"$f":"(H195/Inputs!D$191)*Inputs!E$191","v":0.38624169999999997},{"$f":"((S195*R195)/Inputs!D$192)*Inputs!E$192","v":0.57905982401160672},0.74172538100290164,{"$f":"IF(AK195=0,0,IF(F195=\"E\",AE195*(Inputs!D$194-1),IF(F195=\"H\",AE195*(Inputs!D$196-1),AE195*(Inputs!D$195-1))))","v":-0.14834507620058029},{"$f":"IF(AK195=0,0,IF(P195<Inputs!D$203,AE195*(Inputs!E$203-1),IF(P195>Inputs!D$204,AE195*(Inputs!E$204-1),AE195*(Inputs!E$205-1))))","v":7.4172538100290231E-2},{"$f":"IF(AK195=0,0,IF(I195<Inputs!D$199,(AE195+AF195+AG195)*(Inputs!D$200-1),0))","v":0},0.66755284290261163,{"$f":"N195*Inputs!$D$221","v":29166.573383713367},{"$f":"'SFC Building Data'!M194","v":1}]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},{"$f":"'School Resources'!O194","v":"M"},{"$f":"'School Resources'!I194","v":366.43833333333333},{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":366.43833333333333},{"$f":"VLOOKUP(A196,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.207761111111111},{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":79364},{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":69955},{"$f":"L196*Inputs!D$219","v":80448.25},79364,{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O196>0,Inputs!D$218-O196,\"\")","v":29},{"$f":"VLOOKUP(C196,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A196,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},0.13936533287423988,{"$f":"J196/Inputs!D$177","v":1.7852123931623931},{"$f":"H196/Inputs!D$178","v":1.127502564102564},{"$f":"IF(AK196>0,Q196/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N196/Inputs!D$180","v":4.4091111111111108},2.4073795940170939,{"$f":"IF(AK196=0,0,IF(OR(F196=\"M\",F196=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H196<=Inputs!$D$104,0,IF(AND(H196>=Inputs!$D$104,X196+Y196<1),ROUNDUP(X196+Y196,0),X196+Y196))","v":2.9073795940170939},{"$f":"IF(AK196>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N196/Inputs!D$190)*Inputs!E$190","v":1.58728},{"$f":"(H196/Inputs!D$191)*Inputs!E$191","v":0.47636983333333333},{"$f":"((S196*R196)/Inputs!D$192)*Inputs!E$192","v":0.71418138397391684},0.96945780432681272,{"$f":"IF(AK196=0,0,IF(F196=\"E\",AE196*(Inputs!D$194-1),IF(F196=\"H\",AE196*(Inputs!D$196-1),AE196*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK196=0,0,IF(P196<Inputs!D$203,AE196*(Inputs!E$203-1),IF(P196>Inputs!D$204,AE196*(Inputs!E$204-1),AE196*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK196=0,0,IF(I196<Inputs!D$199,(AE196+AF196+AG196)*(Inputs!D$200-1),0))","v":0},0.96945780432681272,{"$f":"N196*Inputs!$D$221","v":51348.179459295199},{"$f":"'SFC Building Data'!M195","v":1}]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},{"$f":"'School Resources'!O195","v":"H"},{"$f":"'School Resources'!I195","v":105.334},{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":105.334},{"$f":"VLOOKUP(A197,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.542571428571428},{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":98287},{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48068},{"$f":"L197*Inputs!D$219","v":55278.2},55278.2,{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1967},{"$f":"IF(O197>0,Inputs!D$218-O197,\"\")","v":46},{"$f":"VLOOKUP(C197,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A197,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},4.0061059768060611E-2,{"$f":"J197/Inputs!D$177","v":1.1955824175824175},{"$f":"H197/Inputs!D$178","v":0.32410461538461538},{"$f":"IF(AK197>0,Q197/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N197/Inputs!D$180","v":3.0710111111111109},1.5130591514041514,{"$f":"IF(AK197=0,0,IF(OR(F197=\"M\",F197=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H197<=Inputs!$D$104,0,IF(AND(H197>=Inputs!$D$104,X197+Y197<1),ROUNDUP(X197+Y197,0),X197+Y197))","v":2.0130591514041516},{"$f":"IF(AK197>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N197/Inputs!D$190)*Inputs!E$190","v":1.1055639999999998},{"$f":"(H197/Inputs!D$191)*Inputs!E$191","v":0.13693420000000001},{"$f":"((S197*R197)/Inputs!D$192)*Inputs!E$192","v":0.20529397461012147},0.63694804365253033,{"$f":"IF(AK197=0,0,IF(F197=\"E\",AE197*(Inputs!D$194-1),IF(F197=\"H\",AE197*(Inputs!D$196-1),AE197*(Inputs!D$195-1))))","v":0.63694804365253033},{"$f":"IF(AK197=0,0,IF(P197<Inputs!D$203,AE197*(Inputs!E$203-1),IF(P197>Inputs!D$204,AE197*(Inputs!E$204-1),AE197*(Inputs!E$205-1))))","v":6.3694804365253085E-2},{"$f":"IF(AK197=0,0,IF(I197<Inputs!D$199,(AE197+AF197+AG197)*(Inputs!D$200-1),0))","v":0},1.3375908916703136,{"$f":"N197*Inputs!$D$221","v":35764.766566539132},{"$f":"'SFC Building Data'!M196","v":1}]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},{"$f":"'School Resources'!O196","v":"H"},{"$f":"'School Resources'!I196","v":673.62299999999993},{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":673.62299999999993},{"$f":"VLOOKUP(A198,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":43.37936619047619},{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":193499},{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":127708},{"$f":"L198*Inputs!D$219","v":146864.19999999998},146864.19999999998,{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1998},{"$f":"IF(O198>0,Inputs!D$218-O198,\"\")","v":15},{"$f":"VLOOKUP(C198,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":63},{"$f":"VLOOKUP(A198,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},0.25619506772875134,{"$f":"J198/Inputs!D$177","v":3.3368743223443222},{"$f":"H198/Inputs!D$178","v":2.0726861538461536},{"$f":"IF(AK198>0,Q198/Inputs!D$179,0)","v":4.8461538461538458},{"$f":"N198/Inputs!D$180","v":8.1591222222222211},4.6037091361416351,{"$f":"IF(AK198=0,0,IF(OR(F198=\"M\",F198=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H198<=Inputs!$D$104,0,IF(AND(H198>=Inputs!$D$104,X198+Y198<1),ROUNDUP(X198+Y198,0),X198+Y198))","v":5.1037091361416351},{"$f":"IF(AK198>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N198/Inputs!D$190)*Inputs!E$190","v":2.9372839999999996},{"$f":"(H198/Inputs!D$191)*Inputs!E$191","v":0.87570990000000004},{"$f":"((S198*R198)/Inputs!D$192)*Inputs!E$192","v":1.3128784918335377},1.5564680979583845,{"$f":"IF(AK198=0,0,IF(F198=\"E\",AE198*(Inputs!D$194-1),IF(F198=\"H\",AE198*(Inputs!D$196-1),AE198*(Inputs!D$195-1))))","v":1.5564680979583845},{"$f":"IF(AK198=0,0,IF(P198<Inputs!D$203,AE198*(Inputs!E$203-1),IF(P198>Inputs!D$204,AE198*(Inputs!E$204-1),AE198*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK198=0,0,IF(I198<Inputs!D$199,(AE198+AF198+AG198)*(Inputs!D$200-1),0))","v":0},3.112936195916769,{"$f":"N198*Inputs!$D$221","v":95020.5294307976},{"$f":"'SFC Building Data'!M197","v":1}]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},{"$f":"'School Resources'!O197","v":"H"},{"$f":"'School Resources'!I197","v":24.442666666666668},{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":24.442666666666668},{"$f":"VLOOKUP(A199,'Base Sheet'!A$10:C$57,3,FALSE)","v":2629.3363333333332},{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.4918095238095241},{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49246},{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":8254},{"$f":"L199*Inputs!D$219","v":9492.0999999999985},9492.0999999999985,{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O199>0,Inputs!D$218-O199,\"\")","v":41},{"$f":"VLOOKUP(C199,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":13},{"$f":"VLOOKUP(A199,Inputs!AJ$6:AL$54,3,FALSE)","v":21352195.02},9.2961354379793443E-3,{"$f":"J199/Inputs!D$177","v":0.26860073260073264},{"$f":"H199/Inputs!D$178","v":7.5208205128205127E-2},{"$f":"IF(AK199>0,Q199/Inputs!D$179,0)","v":1},{"$f":"N199/Inputs!D$180","v":0.5273388888888888},0.46778695665445663,{"$f":"IF(AK199=0,0,IF(OR(F199=\"M\",F199=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H199<=Inputs!$D$104,0,IF(AND(H199>=Inputs!$D$104,X199+Y199<1),ROUNDUP(X199+Y199,0),X199+Y199))","v":0},{"$f":"IF(AK199>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N199/Inputs!D$190)*Inputs!E$190","v":0.18984199999999996},{"$f":"(H199/Inputs!D$191)*Inputs!E$191","v":3.1775466666666669E-2},{"$f":"((S199*R199)/Inputs!D$192)*Inputs!E$192","v":4.7638295232976337E-2},0.34231394047491082,{"$f":"IF(AK199=0,0,IF(F199=\"E\",AE199*(Inputs!D$194-1),IF(F199=\"H\",AE199*(Inputs!D$196-1),AE199*(Inputs!D$195-1))))","v":0.34231394047491082},{"$f":"IF(AK199=0,0,IF(P199<Inputs!D$203,AE199*(Inputs!E$203-1),IF(P199>Inputs!D$204,AE199*(Inputs!E$204-1),AE199*(Inputs!E$205-1))))","v":3.4231394047491114E-2},{"$f":"IF(AK199=0,0,IF(I199<Inputs!D$199,(AE199+AF199+AG199)*(Inputs!D$200-1),0))","v":0},0.71885927499731272,{"$f":"N199*Inputs!$D$221","v":6141.3494058461756},{"$f":"'SFC Building Data'!M198","v":1}]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!O198","v":"E"},{"$f":"'School Resources'!I198","v":4.2096666666666671},{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":4.2096666666666671},{"$f":"VLOOKUP(A200,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":12333},{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L200*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1963},{"$f":"IF(O200>0,Inputs!D$218-O200,\"\")","v":50},{"$f":"VLOOKUP(C200,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A200,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},3.2822789812381984E-4,{"$f":"J200/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H200/Inputs!D$178","v":1.2952820512820514E-2},{"$f":"IF(AK200>0,Q200/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N200/Inputs!D$180","v":0.18623611111111107},0.12672030982905982,{"$f":"IF(AK200=0,0,IF(OR(F200=\"M\",F200=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H200<=Inputs!$D$104,0,IF(AND(H200>=Inputs!$D$104,X200+Y200<1),ROUNDUP(X200+Y200,0),X200+Y200))","v":0},{"$f":"IF(AK200>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N200/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H200/Inputs!D$191)*Inputs!E$191","v":5.4725666666666671E-3},{"$f":"((S200*R200)/Inputs!D$192)*Inputs!E$192","v":7.1316019871063268E-3},0.29491229216344328,{"$f":"IF(AK200=0,0,IF(F200=\"E\",AE200*(Inputs!D$194-1),IF(F200=\"H\",AE200*(Inputs!D$196-1),AE200*(Inputs!D$195-1))))","v":-5.8982458432688643E-2},{"$f":"IF(AK200=0,0,IF(P200<Inputs!D$203,AE200*(Inputs!E$203-1),IF(P200>Inputs!D$204,AE200*(Inputs!E$204-1),AE200*(Inputs!E$205-1))))","v":2.9491229216344353E-2},{"$f":"IF(AK200=0,0,IF(I200<Inputs!D$199,(AE200+AF200+AG200)*(Inputs!D$200-1),0))","v":0},0.265421062947099,{"$f":"N200*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M199","v":1}]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!O199","v":"E"},{"$f":"'School Resources'!I199","v":339.42600000000004},{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":339.42600000000004},{"$f":"VLOOKUP(A201,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.456950000000003},{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49574},{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48242},{"$f":"L201*Inputs!D$219","v":55478.299999999996},49574,{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O201>0,Inputs!D$218-O201,\"\")","v":54},{"$f":"VLOOKUP(C201,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A201,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.6465060388449365E-2,{"$f":"J201/Inputs!D$177","v":1.9582269230769234},{"$f":"H201/Inputs!D$178","v":1.0443876923076925},{"$f":"IF(AK201>0,Q201/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N201/Inputs!D$180","v":2.754111111111111},1.8622583547008547,{"$f":"IF(AK201=0,0,IF(OR(F201=\"M\",F201=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H201<=Inputs!$D$104,0,IF(AND(H201>=Inputs!$D$104,X201+Y201<1),ROUNDUP(X201+Y201,0),X201+Y201))","v":1.8622583547008547},{"$f":"IF(AK201>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N201/Inputs!D$190)*Inputs!E$190","v":0.99148000000000003},{"$f":"(H201/Inputs!D$191)*Inputs!E$191","v":0.44125380000000008},{"$f":"((S201*R201)/Inputs!D$192)*Inputs!E$192","v":0.57502204515216215},0.77693896128804063,{"$f":"IF(AK201=0,0,IF(F201=\"E\",AE201*(Inputs!D$194-1),IF(F201=\"H\",AE201*(Inputs!D$196-1),AE201*(Inputs!D$195-1))))","v":-0.1553877922576081},{"$f":"IF(AK201=0,0,IF(P201<Inputs!D$203,AE201*(Inputs!E$203-1),IF(P201>Inputs!D$204,AE201*(Inputs!E$204-1),AE201*(Inputs!E$205-1))))","v":7.7693896128804132E-2},{"$f":"IF(AK201=0,0,IF(I201<Inputs!D$199,(AE201+AF201+AG201)*(Inputs!D$200-1),0))","v":0},0.69924506515923668,{"$f":"N201*Inputs!$D$221","v":32074.172780040073},{"$f":"'SFC Building Data'!M200","v":1}]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!O200","v":"E"},{"$f":"'School Resources'!I200","v":280.17500000000001},{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":280.17500000000001},{"$f":"VLOOKUP(A202,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.013125000000002},{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":40182},{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42822},{"$f":"L202*Inputs!D$219","v":49245.299999999996},40182,{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O202>0,Inputs!D$218-O202,\"\")","v":41},{"$f":"VLOOKUP(C202,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A202,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.1845257270609205E-2,{"$f":"J202/Inputs!D$177","v":1.6163942307692309},{"$f":"H202/Inputs!D$178","v":0.86207692307692307},{"$f":"IF(AK202>0,Q202/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N202/Inputs!D$180","v":2.2323333333333335},1.5815472756410256,{"$f":"IF(AK202=0,0,IF(OR(F202=\"M\",F202=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H202<=Inputs!$D$104,0,IF(AND(H202>=Inputs!$D$104,X202+Y202<1),ROUNDUP(X202+Y202,0),X202+Y202))","v":1.5815472756410256},{"$f":"IF(AK202>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N202/Inputs!D$190)*Inputs!E$190","v":0.80363999999999991},{"$f":"(H202/Inputs!D$191)*Inputs!E$191","v":0.36422750000000004},{"$f":"((S202*R202)/Inputs!D$192)*Inputs!E$192","v":0.47464484600621937},0.68562808650155482,{"$f":"IF(AK202=0,0,IF(F202=\"E\",AE202*(Inputs!D$194-1),IF(F202=\"H\",AE202*(Inputs!D$196-1),AE202*(Inputs!D$195-1))))","v":-0.13712561730031095},{"$f":"IF(AK202=0,0,IF(P202<Inputs!D$203,AE202*(Inputs!E$203-1),IF(P202>Inputs!D$204,AE202*(Inputs!E$204-1),AE202*(Inputs!E$205-1))))","v":6.8562808650155543E-2},{"$f":"IF(AK202=0,0,IF(I202<Inputs!D$199,(AE202+AF202+AG202)*(Inputs!D$200-1),0))","v":0},0.61706527785139942,{"$f":"N202*Inputs!$D$221","v":25997.587659813009},{"$f":"'SFC Building Data'!M201","v":1}]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!O201","v":"E"},{"$f":"'School Resources'!I201","v":314.45100000000002},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":314.45100000000002},{"$f":"VLOOKUP(A203,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.583825000000001},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":60974},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45600},{"$f":"L203*Inputs!D$219","v":52439.999999999993},{"$f":"IF(K203<=M203,K203,M203)","v":52439.999999999993},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O203>0,Inputs!D$218-O203,\"\")","v":4},{"$f":"VLOOKUP(C203,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A203,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.45177585223533E-2,{"$f":"J203/Inputs!D$177","v":1.8141403846153847},{"$f":"H203/Inputs!D$178","v":0.96754153846153856},{"$f":"IF(AK203>0,Q203/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N203/Inputs!D$180","v":2.9133333333333331},1.9045230448717949,{"$f":"IF(AK203=0,0,IF(OR(F203=\"M\",F203=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H203<=Inputs!$D$104,0,IF(AND(H203>=Inputs!$D$104,X203+Y203<1),ROUNDUP(X203+Y203,0),X203+Y203))","v":1.9045230448717949},{"$f":"IF(AK203>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N203/Inputs!D$190)*Inputs!E$190","v":1.0487999999999997},{"$f":"(H203/Inputs!D$191)*Inputs!E$191","v":0.40878630000000005},{"$f":"((S203*R203)/Inputs!D$192)*Inputs!E$192","v":0.53271186391184688},{"$f":"(AA203+AB203+AC203+AD203)/4","v":0.77257454097796163},{"$f":"IF(AK203=0,0,IF(F203=\"E\",AE203*(Inputs!D$194-1),IF(F203=\"H\",AE203*(Inputs!D$196-1),AE203*(Inputs!D$195-1))))","v":-0.1545149081955923},{"$f":"IF(AK203=0,0,IF(P203<Inputs!D$203,AE203*(Inputs!E$203-1),IF(P203>Inputs!D$204,AE203*(Inputs!E$204-1),AE203*(Inputs!E$205-1))))","v":-3.8628727048898116E-2},{"$f":"IF(AK203=0,0,IF(I203<Inputs!D$199,(AE203+AF203+AG203)*(Inputs!D$200-1),0))","v":0},{"$f":"AE203+AF203+AG203+AH203","v":0.57943090573347122},{"$f":"N203*Inputs!$D$221","v":33928.462915748198},{"$f":"'SFC Building Data'!M202","v":1}]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!O202","v":"E"},{"$f":"'School Resources'!I202","v":469.39400000000001},{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":469.39400000000001},{"$f":"VLOOKUP(A204,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.204549999999998},{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":61833},{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":64993},{"$f":"L204*Inputs!D$219","v":74741.95},61833,{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2006},{"$f":"IF(O204>0,Inputs!D$218-O204,\"\")","v":7},{"$f":"VLOOKUP(C204,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A204,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},{"$f":"H204/I204","v":3.6598671156528373E-2},{"$f":"J204/Inputs!D$177","v":2.7080423076923075},{"$f":"H204/Inputs!D$178","v":1.4442892307692308},{"$f":"IF(AK204>0,Q204/Inputs!D$179,0)","v":2},{"$f":"N204/Inputs!D$180","v":3.4351666666666665},{"$f":"(T204+U204+V204+W204)/4","v":2.3968745512820515},{"$f":"IF(AK204=0,0,IF(OR(F204=\"M\",F204=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H204<=Inputs!$D$104,0,IF(AND(H204>=Inputs!$D$104,X204+Y204<1),ROUNDUP(X204+Y204,0),X204+Y204))","v":2.3968745512820515},{"$f":"IF(AK204>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N204/Inputs!D$190)*Inputs!E$190","v":1.2366600000000001},{"$f":"(H204/Inputs!D$191)*Inputs!E$191","v":0.61021219999999998},{"$f":"((S204*R204)/Inputs!D$192)*Inputs!E$192","v":0.79520100953419592},0.93551830238354894,{"$f":"IF(AK204=0,0,IF(F204=\"E\",AE204*(Inputs!D$194-1),IF(F204=\"H\",AE204*(Inputs!D$196-1),AE204*(Inputs!D$195-1))))","v":-0.18710366047670976},{"$f":"IF(AK204=0,0,IF(P204<Inputs!D$203,AE204*(Inputs!E$203-1),IF(P204>Inputs!D$204,AE204*(Inputs!E$204-1),AE204*(Inputs!E$205-1))))","v":-4.6775915119177489E-2},{"$f":"IF(AK204=0,0,IF(I204<Inputs!D$199,(AE204+AF204+AG204)*(Inputs!D$200-1),0))","v":0},0.7016387267876617,{"$f":"N204*Inputs!$D$221","v":40005.695031835596},{"$f":"'SFC Building Data'!M203","v":1}]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},{"$f":"'School Resources'!O203","v":"E"},{"$f":"'School Resources'!I203","v":195.16533333333331},{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":195.16533333333331},{"$f":"VLOOKUP(A205,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.637399999999998},{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":31745},{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33490},{"$f":"L205*Inputs!D$219","v":38513.5},31745,{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O205>0,Inputs!D$218-O205,\"\")","v":63},{"$f":"VLOOKUP(C205,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A205,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.5217049761652069E-2,{"$f":"J205/Inputs!D$177","v":1.1259538461538461},{"$f":"H205/Inputs!D$178","v":0.60050871794871785},{"$f":"IF(AK205>0,Q205/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N205/Inputs!D$180","v":1.763611111111111},1.2186722649572648,{"$f":"IF(AK205=0,0,IF(OR(F205=\"M\",F205=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H205<=Inputs!$D$104,0,IF(AND(H205>=Inputs!$D$104,X205+Y205<1),ROUNDUP(X205+Y205,0),X205+Y205))","v":1.2186722649572648},{"$f":"IF(AK205>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N205/Inputs!D$190)*Inputs!E$190","v":0.63490000000000002},{"$f":"(H205/Inputs!D$191)*Inputs!E$191","v":0.25371493333333328},{"$f":"((S205*R205)/Inputs!D$192)*Inputs!E$192","v":0.33062985486125623},0.57981119704864736,{"$f":"IF(AK205=0,0,IF(F205=\"E\",AE205*(Inputs!D$194-1),IF(F205=\"H\",AE205*(Inputs!D$196-1),AE205*(Inputs!D$195-1))))","v":-0.11596223940972945},{"$f":"IF(AK205=0,0,IF(P205<Inputs!D$203,AE205*(Inputs!E$203-1),IF(P205>Inputs!D$204,AE205*(Inputs!E$204-1),AE205*(Inputs!E$205-1))))","v":5.7981119704864789E-2},{"$f":"IF(AK205=0,0,IF(I205<Inputs!D$199,(AE205+AF205+AG205)*(Inputs!D$200-1),0))","v":0},0.52183007734378273,{"$f":"N205*Inputs!$D$221","v":20538.883586201882},{"$f":"'SFC Building Data'!M204","v":1}]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},{"$f":"'School Resources'!O204","v":"E"},{"$f":"'School Resources'!I204","v":300.41799999999995},{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":300.41799999999995},{"$f":"VLOOKUP(A206,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.531349999999996},{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38621},{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44920},{"$f":"L206*Inputs!D$219","v":51657.999999999993},38621,{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O206>0,Inputs!D$218-O206,\"\")","v":29},{"$f":"VLOOKUP(C206,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A206,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.3423604885239136E-2,{"$f":"J206/Inputs!D$177","v":1.733180769230769},{"$f":"H206/Inputs!D$178","v":0.92436307692307673},{"$f":"IF(AK206>0,Q206/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N206/Inputs!D$180","v":2.1456111111111111},1.5469425854700853,{"$f":"IF(AK206=0,0,IF(OR(F206=\"M\",F206=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H206<=Inputs!$D$104,0,IF(AND(H206>=Inputs!$D$104,X206+Y206<1),ROUNDUP(X206+Y206,0),X206+Y206))","v":1.5469425854700853},{"$f":"IF(AK206>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N206/Inputs!D$190)*Inputs!E$190","v":0.77242},{"$f":"(H206/Inputs!D$191)*Inputs!E$191","v":0.39054339999999999},{"$f":"((S206*R206)/Inputs!D$192)*Inputs!E$192","v":0.50893853965377489},0.69297548491344374,{"$f":"IF(AK206=0,0,IF(F206=\"E\",AE206*(Inputs!D$194-1),IF(F206=\"H\",AE206*(Inputs!D$196-1),AE206*(Inputs!D$195-1))))","v":-0.13859509698268871},{"$f":"IF(AK206=0,0,IF(P206<Inputs!D$203,AE206*(Inputs!E$203-1),IF(P206>Inputs!D$204,AE206*(Inputs!E$204-1),AE206*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK206=0,0,IF(I206<Inputs!D$199,(AE206+AF206+AG206)*(Inputs!D$200-1),0))","v":0},0.55438038793075506,{"$f":"N206*Inputs!$D$221","v":24987.627121836598},{"$f":"'SFC Building Data'!M205","v":1}]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},{"$f":"'School Resources'!O205","v":"E"},{"$f":"'School Resources'!I205","v":324.35399999999998},{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":324.35399999999998},{"$f":"VLOOKUP(A207,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.326549999999997},{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":40745},{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47897},{"$f":"L207*Inputs!D$219","v":55081.549999999996},40745,{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1968},{"$f":"IF(O207>0,Inputs!D$218-O207,\"\")","v":45},{"$f":"VLOOKUP(C207,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A207,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.5289895874903819E-2,{"$f":"J207/Inputs!D$177","v":1.8712730769230768},{"$f":"H207/Inputs!D$178","v":0.99801230769230764},{"$f":"IF(AK207>0,Q207/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N207/Inputs!D$180","v":2.263611111111111},1.7063010470085471,{"$f":"IF(AK207=0,0,IF(OR(F207=\"M\",F207=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H207<=Inputs!$D$104,0,IF(AND(H207>=Inputs!$D$104,X207+Y207<1),ROUNDUP(X207+Y207,0),X207+Y207))","v":1.7063010470085471},{"$f":"IF(AK207>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N207/Inputs!D$190)*Inputs!E$190","v":0.81490000000000007},{"$f":"(H207/Inputs!D$191)*Inputs!E$191","v":0.42166019999999999},{"$f":"((S207*R207)/Inputs!D$192)*Inputs!E$192","v":0.54948854959043913},0.72151218739760981,{"$f":"IF(AK207=0,0,IF(F207=\"E\",AE207*(Inputs!D$194-1),IF(F207=\"H\",AE207*(Inputs!D$196-1),AE207*(Inputs!D$195-1))))","v":-0.14430243747952193},{"$f":"IF(AK207=0,0,IF(P207<Inputs!D$203,AE207*(Inputs!E$203-1),IF(P207>Inputs!D$204,AE207*(Inputs!E$204-1),AE207*(Inputs!E$205-1))))","v":7.2151218739761047E-2},{"$f":"IF(AK207=0,0,IF(I207<Inputs!D$199,(AE207+AF207+AG207)*(Inputs!D$200-1),0))","v":0},0.64936096865784898,{"$f":"N207*Inputs!$D$221","v":26361.846329179261},{"$f":"'SFC Building Data'!M206","v":1}]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},{"$f":"'School Resources'!O206","v":"E"},{"$f":"'School Resources'!I206","v":199.38900000000004},{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":199.38900000000004},{"$f":"VLOOKUP(A208,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.954175000000003},{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":32211},{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":31568},{"$f":"L208*Inputs!D$219","v":36303.199999999997},32211,{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O208>0,Inputs!D$218-O208,\"\")","v":63},{"$f":"VLOOKUP(C208,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A208,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.5546369240401533E-2,{"$f":"J208/Inputs!D$177","v":1.150321153846154},{"$f":"H208/Inputs!D$178","v":0.61350461538461554},{"$f":"IF(AK208>0,Q208/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N208/Inputs!D$180","v":1.7895000000000001},1.2152545192307693,{"$f":"IF(AK208=0,0,IF(OR(F208=\"M\",F208=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H208<=Inputs!$D$104,0,IF(AND(H208>=Inputs!$D$104,X208+Y208<1),ROUNDUP(X208+Y208,0),X208+Y208))","v":1.2152545192307693},{"$f":"IF(AK208>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N208/Inputs!D$190)*Inputs!E$190","v":0.64422000000000001},{"$f":"(H208/Inputs!D$191)*Inputs!E$191","v":0.25920570000000004},{"$f":"((S208*R208)/Inputs!D$192)*Inputs!E$192","v":0.33778517426727611},0.58530271856681904,{"$f":"IF(AK208=0,0,IF(F208=\"E\",AE208*(Inputs!D$194-1),IF(F208=\"H\",AE208*(Inputs!D$196-1),AE208*(Inputs!D$195-1))))","v":-0.11706054371336379},{"$f":"IF(AK208=0,0,IF(P208<Inputs!D$203,AE208*(Inputs!E$203-1),IF(P208>Inputs!D$204,AE208*(Inputs!E$204-1),AE208*(Inputs!E$205-1))))","v":5.8530271856681956E-2},{"$f":"IF(AK208=0,0,IF(I208<Inputs!D$199,(AE208+AF208+AG208)*(Inputs!D$200-1),0))","v":0},0.52677244671013723,{"$f":"N208*Inputs!$D$221","v":20840.383657116043},{"$f":"'SFC Building Data'!M207","v":1}]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},{"$f":"'School Resources'!O207","v":"E"},{"$f":"'School Resources'!I207","v":224.39233333333331},{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":224.39233333333331},{"$f":"VLOOKUP(A209,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.829425000000001},{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":47403},{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":36737},{"$f":"L209*Inputs!D$219","v":42247.549999999996},42247.549999999996,{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1959},{"$f":"IF(O209>0,Inputs!D$218-O209,\"\")","v":54},{"$f":"VLOOKUP(C209,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A209,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.7495880257763767E-2,{"$f":"J209/Inputs!D$177","v":1.294571153846154},{"$f":"H209/Inputs!D$178","v":0.69043794871794861},{"$f":"IF(AK209>0,Q209/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N209/Inputs!D$180","v":2.347086111111111},1.5061007264957265,{"$f":"IF(AK209=0,0,IF(OR(F209=\"M\",F209=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H209<=Inputs!$D$104,0,IF(AND(H209>=Inputs!$D$104,X209+Y209<1),ROUNDUP(X209+Y209,0),X209+Y209))","v":1.5061007264957265},{"$f":"IF(AK209>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N209/Inputs!D$190)*Inputs!E$190","v":0.8449509999999999},{"$f":"(H209/Inputs!D$191)*Inputs!E$191","v":0.29171003333333329},{"$f":"((S209*R209)/Inputs!D$192)*Inputs!E$192","v":0.3801433550458686},0.65420109709480045,{"$f":"IF(AK209=0,0,IF(F209=\"E\",AE209*(Inputs!D$194-1),IF(F209=\"H\",AE209*(Inputs!D$196-1),AE209*(Inputs!D$195-1))))","v":-0.13084021941896007},{"$f":"IF(AK209=0,0,IF(P209<Inputs!D$203,AE209*(Inputs!E$203-1),IF(P209>Inputs!D$204,AE209*(Inputs!E$204-1),AE209*(Inputs!E$205-1))))","v":6.5420109709480104E-2},{"$f":"IF(AK209=0,0,IF(I209<Inputs!D$199,(AE209+AF209+AG209)*(Inputs!D$200-1),0))","v":0},0.58878098738532048,{"$f":"N209*Inputs!$D$221","v":27333.989959119332},{"$f":"'SFC Building Data'!M208","v":1}]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},{"$f":"'School Resources'!O208","v":"E"},{"$f":"'School Resources'!I208","v":268.47299999999996},{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":268.47299999999996},{"$f":"VLOOKUP(A210,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.135474999999996},{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39617},{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37725},{"$f":"L210*Inputs!D$219","v":43383.75},39617,{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1976},{"$f":"IF(O210>0,Inputs!D$218-O210,\"\")","v":37},{"$f":"VLOOKUP(C210,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A210,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.0932851807664011E-2,{"$f":"J210/Inputs!D$177","v":1.5488826923076919},{"$f":"H210/Inputs!D$178","v":0.82607076923076905},{"$f":"IF(AK210>0,Q210/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N210/Inputs!D$180","v":2.2009444444444446},1.5478206303418802,{"$f":"IF(AK210=0,0,IF(OR(F210=\"M\",F210=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H210<=Inputs!$D$104,0,IF(AND(H210>=Inputs!$D$104,X210+Y210<1),ROUNDUP(X210+Y210,0),X210+Y210))","v":1.5478206303418802},{"$f":"IF(AK210>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N210/Inputs!D$190)*Inputs!E$190","v":0.79233999999999993},{"$f":"(H210/Inputs!D$191)*Inputs!E$191","v":0.34901489999999996},{"$f":"((S210*R210)/Inputs!D$192)*Inputs!E$192","v":0.45482047199724362},0.67404384299931086,{"$f":"IF(AK210=0,0,IF(F210=\"E\",AE210*(Inputs!D$194-1),IF(F210=\"H\",AE210*(Inputs!D$196-1),AE210*(Inputs!D$195-1))))","v":-0.13480876859986216},{"$f":"IF(AK210=0,0,IF(P210<Inputs!D$203,AE210*(Inputs!E$203-1),IF(P210>Inputs!D$204,AE210*(Inputs!E$204-1),AE210*(Inputs!E$205-1))))","v":6.7404384299931147E-2},{"$f":"IF(AK210=0,0,IF(I210<Inputs!D$199,(AE210+AF210+AG210)*(Inputs!D$200-1),0))","v":0},0.60663945869937985,{"$f":"N210*Inputs!$D$221","v":25632.034998726096},{"$f":"'SFC Building Data'!M209","v":1}]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},{"$f":"'School Resources'!O209","v":"E"},{"$f":"'School Resources'!I209","v":388.13400000000001},{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":388.13400000000001},{"$f":"VLOOKUP(A211,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.110050000000001},{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":51924},{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52158},{"$f":"L211*Inputs!D$219","v":59981.7},51924,{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1964},{"$f":"IF(O211>0,Inputs!D$218-O211,\"\")","v":49},{"$f":"VLOOKUP(C211,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A211,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},3.0262825325138337E-2,{"$f":"J211/Inputs!D$177","v":2.2392346153846154},{"$f":"H211/Inputs!D$178","v":1.1942584615384615},{"$f":"IF(AK211>0,Q211/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N211/Inputs!D$180","v":2.8846666666666665},2.0987707051282052,{"$f":"IF(AK211=0,0,IF(OR(F211=\"M\",F211=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H211<=Inputs!$D$104,0,IF(AND(H211>=Inputs!$D$104,X211+Y211<1),ROUNDUP(X211+Y211,0),X211+Y211))","v":2.0987707051282052},{"$f":"IF(AK211>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N211/Inputs!D$190)*Inputs!E$190","v":1.0384799999999998},{"$f":"(H211/Inputs!D$191)*Inputs!E$191","v":0.50457420000000008},{"$f":"((S211*R211)/Inputs!D$192)*Inputs!E$192","v":0.6575383337548959},0.82514813343872395,{"$f":"IF(AK211=0,0,IF(F211=\"E\",AE211*(Inputs!D$194-1),IF(F211=\"H\",AE211*(Inputs!D$196-1),AE211*(Inputs!D$195-1))))","v":-0.16502962668774476},{"$f":"IF(AK211=0,0,IF(P211<Inputs!D$203,AE211*(Inputs!E$203-1),IF(P211>Inputs!D$204,AE211*(Inputs!E$204-1),AE211*(Inputs!E$205-1))))","v":8.2514813343872465E-2},{"$f":"IF(AK211=0,0,IF(I211<Inputs!D$199,(AE211+AF211+AG211)*(Inputs!D$200-1),0))","v":0},0.74263332009485161,{"$f":"N211*Inputs!$D$221","v":33594.613051817498},{"$f":"'SFC Building Data'!M210","v":1}]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},{"$f":"'School Resources'!O210","v":"E"},{"$f":"'School Resources'!I210","v":268.95400000000001},{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":268.95400000000001},{"$f":"VLOOKUP(A212,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.17155},{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":34233},{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":38984},{"$f":"L212*Inputs!D$219","v":44831.6},34233,{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O212>0,Inputs!D$218-O212,\"\")","v":57},{"$f":"VLOOKUP(C212,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A212,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.0970355399159198E-2,{"$f":"J212/Inputs!D$177","v":1.5516576923076923},{"$f":"H212/Inputs!D$178","v":0.8275507692307692},{"$f":"IF(AK212>0,Q212/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N212/Inputs!D$180","v":1.9018333333333333},1.4164142948717948,{"$f":"IF(AK212=0,0,IF(OR(F212=\"M\",F212=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H212<=Inputs!$D$104,0,IF(AND(H212>=Inputs!$D$104,X212+Y212<1),ROUNDUP(X212+Y212,0),X212+Y212))","v":1.4164142948717948},{"$f":"IF(AK212>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N212/Inputs!D$190)*Inputs!E$190","v":0.68465999999999994},{"$f":"(H212/Inputs!D$191)*Inputs!E$191","v":0.34964020000000007},{"$f":"((S212*R212)/Inputs!D$192)*Inputs!E$192","v":0.45563533474705714},0.64748388368676435,{"$f":"IF(AK212=0,0,IF(F212=\"E\",AE212*(Inputs!D$194-1),IF(F212=\"H\",AE212*(Inputs!D$196-1),AE212*(Inputs!D$195-1))))","v":-0.12949677673735285},{"$f":"IF(AK212=0,0,IF(P212<Inputs!D$203,AE212*(Inputs!E$203-1),IF(P212>Inputs!D$204,AE212*(Inputs!E$204-1),AE212*(Inputs!E$205-1))))","v":6.4748388368676496E-2},{"$f":"IF(AK212=0,0,IF(I212<Inputs!D$199,(AE212+AF212+AG212)*(Inputs!D$200-1),0))","v":0},0.58273549531808799,{"$f":"N212*Inputs!$D$221","v":22148.609286704963},{"$f":"'SFC Building Data'!M211","v":1}]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},{"$f":"'School Resources'!O211","v":"E"},{"$f":"'School Resources'!I211","v":347.93700000000001},{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":347.93700000000001},{"$f":"VLOOKUP(A213,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":26.095275000000001},{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":29023},{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50211},{"$f":"L213*Inputs!D$219","v":57742.649999999994},29023,{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O213>0,Inputs!D$218-O213,\"\")","v":58},{"$f":"VLOOKUP(C213,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A213,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.712866343879345E-2,{"$f":"J213/Inputs!D$177","v":2.0073288461538463},{"$f":"H213/Inputs!D$178","v":1.0705753846153847},{"$f":"IF(AK213>0,Q213/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N213/Inputs!D$180","v":1.6123888888888889},1.5379578952991453,{"$f":"IF(AK213=0,0,IF(OR(F213=\"M\",F213=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H213<=Inputs!$D$104,0,IF(AND(H213>=Inputs!$D$104,X213+Y213<1),ROUNDUP(X213+Y213,0),X213+Y213))","v":1.5379578952991453},{"$f":"IF(AK213>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N213/Inputs!D$190)*Inputs!E$190","v":0.58045999999999998},{"$f":"(H213/Inputs!D$191)*Inputs!E$191","v":0.4523181},{"$f":"((S213*R213)/Inputs!D$192)*Inputs!E$192","v":0.5894405417502131},0.68055466043755319,{"$f":"IF(AK213=0,0,IF(F213=\"E\",AE213*(Inputs!D$194-1),IF(F213=\"H\",AE213*(Inputs!D$196-1),AE213*(Inputs!D$195-1))))","v":-0.1361109320875106},{"$f":"IF(AK213=0,0,IF(P213<Inputs!D$203,AE213*(Inputs!E$203-1),IF(P213>Inputs!D$204,AE213*(Inputs!E$204-1),AE213*(Inputs!E$205-1))))","v":6.8055466043755383E-2},{"$f":"IF(AK213=0,0,IF(I213<Inputs!D$199,(AE213+AF213+AG213)*(Inputs!D$200-1),0))","v":0},0.61249919439379796,{"$f":"N213*Inputs!$D$221","v":18777.760854381388},{"$f":"'SFC Building Data'!M212","v":1}]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},{"$f":"'School Resources'!O212","v":"M"},{"$f":"'School Resources'!I212","v":218.59866666666665},{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":218.59866666666665},{"$f":"VLOOKUP(A214,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.34375},{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":60806},{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53318},{"$f":"L214*Inputs!D$219","v":61315.7},60806,{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O214>0,Inputs!D$218-O214,\"\")","v":4},{"$f":"VLOOKUP(C214,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A214,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.7044147808853313E-2,{"$f":"J214/Inputs!D$177","v":1.4879807692307692},{"$f":"H214/Inputs!D$178","v":0.67261128205128196},{"$f":"IF(AK214>0,Q214/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N214/Inputs!D$180","v":3.3781111111111111},1.7692911752136751,{"$f":"IF(AK214=0,0,IF(OR(F214=\"M\",F214=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H214<=Inputs!$D$104,0,IF(AND(H214>=Inputs!$D$104,X214+Y214<1),ROUNDUP(X214+Y214,0),X214+Y214))","v":2.2692911752136751},{"$f":"IF(AK214>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N214/Inputs!D$190)*Inputs!E$190","v":1.2161200000000001},{"$f":"(H214/Inputs!D$191)*Inputs!E$191","v":0.28417826666666662},{"$f":"((S214*R214)/Inputs!D$192)*Inputs!E$192","v":0.37032829651883592},0.74265664079637572,{"$f":"IF(AK214=0,0,IF(F214=\"E\",AE214*(Inputs!D$194-1),IF(F214=\"H\",AE214*(Inputs!D$196-1),AE214*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK214=0,0,IF(P214<Inputs!D$203,AE214*(Inputs!E$203-1),IF(P214>Inputs!D$204,AE214*(Inputs!E$204-1),AE214*(Inputs!E$205-1))))","v":-3.7132832039818819E-2},{"$f":"IF(AK214=0,0,IF(I214<Inputs!D$199,(AE214+AF214+AG214)*(Inputs!D$200-1),0))","v":0},0.70552380875655696,{"$f":"N214*Inputs!$D$221","v":39341.230283275843},{"$f":"'SFC Building Data'!M213","v":1}]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},{"$f":"'School Resources'!O213","v":"E"},{"$f":"'School Resources'!I213","v":3.468},{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":3.468},{"$f":"VLOOKUP(A215,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":11000},{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L215*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1966},{"$f":"IF(O215>0,Inputs!D$218-O215,\"\")","v":47},{"$f":"VLOOKUP(C215,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A215,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.7040011497982591E-4,{"$f":"J215/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H215/Inputs!D$178","v":1.067076923076923E-2},{"$f":"IF(AK215>0,Q215/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N215/Inputs!D$180","v":0.18623611111111107},0.126149797008547,{"$f":"IF(AK215=0,0,IF(OR(F215=\"M\",F215=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H215<=Inputs!$D$104,0,IF(AND(H215>=Inputs!$D$104,X215+Y215<1),ROUNDUP(X215+Y215,0),X215+Y215))","v":0},{"$f":"IF(AK215>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N215/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H215/Inputs!D$191)*Inputs!E$191","v":4.5084000000000001E-3},{"$f":"((S215*R215)/Inputs!D$192)*Inputs!E$192","v":5.8751434851416753E-3},0.29435713587128542,{"$f":"IF(AK215=0,0,IF(F215=\"E\",AE215*(Inputs!D$194-1),IF(F215=\"H\",AE215*(Inputs!D$196-1),AE215*(Inputs!D$195-1))))","v":-5.8871427174257071E-2},{"$f":"IF(AK215=0,0,IF(P215<Inputs!D$203,AE215*(Inputs!E$203-1),IF(P215>Inputs!D$204,AE215*(Inputs!E$204-1),AE215*(Inputs!E$205-1))))","v":2.943571358712857E-2},{"$f":"IF(AK215=0,0,IF(I215<Inputs!D$199,(AE215+AF215+AG215)*(Inputs!D$200-1),0))","v":0},0.26492142228415694,{"$f":"N215*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M214","v":1}]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},{"$f":"'School Resources'!O214","v":"E"},{"$f":"'School Resources'!I214","v":5.6460000000000008},{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":5.6460000000000008},{"$f":"VLOOKUP(A216,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1449},{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L216*Inputs!D$219","v":3352.2499999999995},1449,{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1979},{"$f":"IF(O216>0,Inputs!D$218-O216,\"\")","v":34},{"$f":"VLOOKUP(C216,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A216,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},4.4021887231144674E-4,{"$f":"J216/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H216/Inputs!D$178","v":1.7372307692307694E-2},{"$f":"IF(AK216>0,Q216/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N216/Inputs!D$180","v":8.0500000000000002E-2},6.2929615384615389E-2,{"$f":"IF(AK216=0,0,IF(OR(F216=\"M\",F216=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H216<=Inputs!$D$104,0,IF(AND(H216>=Inputs!$D$104,X216+Y216<1),ROUNDUP(X216+Y216,0),X216+Y216))","v":0},{"$f":"IF(AK216>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N216/Inputs!D$190)*Inputs!E$190","v":2.8979999999999999E-2},{"$f":"(H216/Inputs!D$191)*Inputs!E$191","v":7.3398000000000014E-3},{"$f":"((S216*R216)/Inputs!D$192)*Inputs!E$192","v":9.5648962275403406E-3},0.2864711740568851,{"$f":"IF(AK216=0,0,IF(F216=\"E\",AE216*(Inputs!D$194-1),IF(F216=\"H\",AE216*(Inputs!D$196-1),AE216*(Inputs!D$195-1))))","v":-5.7294234811377007E-2},{"$f":"IF(AK216=0,0,IF(P216<Inputs!D$203,AE216*(Inputs!E$203-1),IF(P216>Inputs!D$204,AE216*(Inputs!E$204-1),AE216*(Inputs!E$205-1))))","v":2.8647117405688535E-2},{"$f":"IF(AK216=0,0,IF(I216<Inputs!D$199,(AE216+AF216+AG216)*(Inputs!D$200-1),0))","v":0},0.25782405665119662,{"$f":"N216*Inputs!$D$221","v":937.49700161935823},{"$f":"'SFC Building Data'!M215","v":1}]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},{"$f":"'School Resources'!O215","v":"E"},{"$f":"'School Resources'!I215","v":312.65100000000001},{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":312.65100000000001},{"$f":"VLOOKUP(A217,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.448824999999999},{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49853},{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44934},{"$f":"L217*Inputs!D$219","v":51674.1},49853,{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1955},{"$f":"IF(O217>0,Inputs!D$218-O217,\"\")","v":58},{"$f":"VLOOKUP(C217,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A217,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.4377412441913941E-2,{"$f":"J217/Inputs!D$177","v":1.8037557692307691},{"$f":"H217/Inputs!D$178","v":0.96200307692307696},{"$f":"IF(AK217>0,Q217/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N217/Inputs!D$180","v":2.7696111111111112},1.9030732585470087,{"$f":"IF(AK217=0,0,IF(OR(F217=\"M\",F217=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H217<=Inputs!$D$104,0,IF(AND(H217>=Inputs!$D$104,X217+Y217<1),ROUNDUP(X217+Y217,0),X217+Y217))","v":1.9030732585470087},{"$f":"IF(AK217>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N217/Inputs!D$190)*Inputs!E$190","v":0.99705999999999995},{"$f":"(H217/Inputs!D$191)*Inputs!E$191","v":0.40644630000000004},{"$f":"((S217*R217)/Inputs!D$192)*Inputs!E$192","v":0.52966248148011241},0.75829219537002801,{"$f":"IF(AK217=0,0,IF(F217=\"E\",AE217*(Inputs!D$194-1),IF(F217=\"H\",AE217*(Inputs!D$196-1),AE217*(Inputs!D$195-1))))","v":-0.15165843907400556},{"$f":"IF(AK217=0,0,IF(P217<Inputs!D$203,AE217*(Inputs!E$203-1),IF(P217>Inputs!D$204,AE217*(Inputs!E$204-1),AE217*(Inputs!E$205-1))))","v":7.5829219537002862E-2},{"$f":"IF(AK217=0,0,IF(I217<Inputs!D$199,(AE217+AF217+AG217)*(Inputs!D$200-1),0))","v":0},0.68246297583302529,{"$f":"N217*Inputs!$D$221","v":32254.684625072372},{"$f":"'SFC Building Data'!M216","v":1}]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},{"$f":"'School Resources'!O216","v":"E"},{"$f":"'School Resources'!I216","v":216.10300000000001},{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":216.10300000000001},{"$f":"VLOOKUP(A218,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.207725},{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26890},{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":34346},{"$f":"L218*Inputs!D$219","v":39497.899999999994},26890,{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O218>0,Inputs!D$218-O218,\"\")","v":52},{"$f":"VLOOKUP(C218,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A218,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.6849560567325641E-2,{"$f":"J218/Inputs!D$177","v":1.246748076923077},{"$f":"H218/Inputs!D$178","v":0.66493230769230771},{"$f":"IF(AK218>0,Q218/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N218/Inputs!D$180","v":1.4938888888888888},1.1783153952991454,{"$f":"IF(AK218=0,0,IF(OR(F218=\"M\",F218=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H218<=Inputs!$D$104,0,IF(AND(H218>=Inputs!$D$104,X218+Y218<1),ROUNDUP(X218+Y218,0),X218+Y218))","v":1.1783153952991454},{"$f":"IF(AK218>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N218/Inputs!D$190)*Inputs!E$190","v":0.53779999999999994},{"$f":"(H218/Inputs!D$191)*Inputs!E$191","v":0.28093390000000001},{"$f":"((S218*R218)/Inputs!D$192)*Inputs!E$192","v":0.36610038424728131},0.57120857106182032,{"$f":"IF(AK218=0,0,IF(F218=\"E\",AE218*(Inputs!D$194-1),IF(F218=\"H\",AE218*(Inputs!D$196-1),AE218*(Inputs!D$195-1))))","v":-0.11424171421236404},{"$f":"IF(AK218=0,0,IF(P218<Inputs!D$203,AE218*(Inputs!E$203-1),IF(P218>Inputs!D$204,AE218*(Inputs!E$204-1),AE218*(Inputs!E$205-1))))","v":5.7120857106182081E-2},{"$f":"IF(AK218=0,0,IF(I218<Inputs!D$199,(AE218+AF218+AG218)*(Inputs!D$200-1),0))","v":0},0.51408771395563835,{"$f":"N218*Inputs!$D$221","v":17397.718684295749},{"$f":"'SFC Building Data'!M217","v":1}]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},{"$f":"'School Resources'!O217","v":"E"},{"$f":"'School Resources'!I217","v":437.22899999999998},{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":437.22899999999998},{"$f":"VLOOKUP(A219,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.792175},{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":61403},{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":57804},{"$f":"L219*Inputs!D$219","v":66474.599999999991},61403,{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O219>0,Inputs!D$218-O219,\"\")","v":30},{"$f":"VLOOKUP(C219,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A219,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},3.4090764669121768E-2,{"$f":"J219/Inputs!D$177","v":2.522475},{"$f":"H219/Inputs!D$178","v":1.3453199999999998},{"$f":"IF(AK219>0,Q219/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N219/Inputs!D$180","v":3.4112777777777779},2.2813066559829061,{"$f":"IF(AK219=0,0,IF(OR(F219=\"M\",F219=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H219<=Inputs!$D$104,0,IF(AND(H219>=Inputs!$D$104,X219+Y219<1),ROUNDUP(X219+Y219,0),X219+Y219))","v":2.2813066559829061},{"$f":"IF(AK219>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N219/Inputs!D$190)*Inputs!E$190","v":1.2280599999999999},{"$f":"(H219/Inputs!D$191)*Inputs!E$191","v":0.56839770000000001},{"$f":"((S219*R219)/Inputs!D$192)*Inputs!E$192","v":0.74071023958045257},0.90929198489511309,{"$f":"IF(AK219=0,0,IF(F219=\"E\",AE219*(Inputs!D$194-1),IF(F219=\"H\",AE219*(Inputs!D$196-1),AE219*(Inputs!D$195-1))))","v":-0.18185839697902259},{"$f":"IF(AK219=0,0,IF(P219<Inputs!D$203,AE219*(Inputs!E$203-1),IF(P219>Inputs!D$204,AE219*(Inputs!E$204-1),AE219*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK219=0,0,IF(I219<Inputs!D$199,(AE219+AF219+AG219)*(Inputs!D$200-1),0))","v":0},0.72743358791609047,{"$f":"N219*Inputs!$D$221","v":39727.486811893345},{"$f":"'SFC Building Data'!M218","v":1}]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},{"$f":"'School Resources'!O218","v":"E"},{"$f":"'School Resources'!I218","v":212.54899999999998},{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":212.54899999999998},{"$f":"VLOOKUP(A220,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.941174999999998},{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":37204},{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33127},{"$f":"L220*Inputs!D$219","v":38096.049999999996},37204,{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O220>0,Inputs!D$218-O220,\"\")","v":63},{"$f":"VLOOKUP(C220,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A220,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.6572455028502596E-2,{"$f":"J220/Inputs!D$177","v":1.2262442307692305},{"$f":"H220/Inputs!D$178","v":0.65399692307692303},{"$f":"IF(AK220>0,Q220/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N220/Inputs!D$180","v":2.0668888888888888},1.3521671260683759,{"$f":"IF(AK220=0,0,IF(OR(F220=\"M\",F220=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H220<=Inputs!$D$104,0,IF(AND(H220>=Inputs!$D$104,X220+Y220<1),ROUNDUP(X220+Y220,0),X220+Y220))","v":1.3521671260683759},{"$f":"IF(AK220>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N220/Inputs!D$190)*Inputs!E$190","v":0.74407999999999996},{"$f":"(H220/Inputs!D$191)*Inputs!E$191","v":0.2763137},{"$f":"((S220*R220)/Inputs!D$192)*Inputs!E$192","v":0.36007954804595665},0.62011831201148926,{"$f":"IF(AK220=0,0,IF(F220=\"E\",AE220*(Inputs!D$194-1),IF(F220=\"H\",AE220*(Inputs!D$196-1),AE220*(Inputs!D$195-1))))","v":-0.12402366240229783},{"$f":"IF(AK220=0,0,IF(P220<Inputs!D$203,AE220*(Inputs!E$203-1),IF(P220>Inputs!D$204,AE220*(Inputs!E$204-1),AE220*(Inputs!E$205-1))))","v":6.2011831201148983E-2},{"$f":"IF(AK220=0,0,IF(I220<Inputs!D$199,(AE220+AF220+AG220)*(Inputs!D$200-1),0))","v":0},0.55810648081034042,{"$f":"N220*Inputs!$D$221","v":24070.833987747828},{"$f":"'SFC Building Data'!M219","v":1}]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},{"$f":"'School Resources'!O219","v":"E"},{"$f":"'School Resources'!I219","v":3.1733333333333333},{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":3.1733333333333333},{"$f":"VLOOKUP(A221,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":2807},{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L221*Inputs!D$219","v":3352.2499999999995},2807,{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1966},{"$f":"IF(O221>0,Inputs!D$218-O221,\"\")","v":47},{"$f":"VLOOKUP(C221,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A221,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.4742494181160537E-4,{"$f":"J221/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H221/Inputs!D$178","v":9.7641025641025635E-3},{"$f":"IF(AK221>0,Q221/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N221/Inputs!D$180","v":0.15594444444444444},7.9888675213675209E-2,{"$f":"IF(AK221=0,0,IF(OR(F221=\"M\",F221=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H221<=Inputs!$D$104,0,IF(AND(H221>=Inputs!$D$104,X221+Y221<1),ROUNDUP(X221+Y221,0),X221+Y221))","v":0},{"$f":"IF(AK221>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N221/Inputs!D$190)*Inputs!E$190","v":5.6140000000000002E-2},{"$f":"(H221/Inputs!D$191)*Inputs!E$191","v":4.1253333333333333E-3},{"$f":"((S221*R221)/Inputs!D$192)*Inputs!E$192","v":5.3759482870577406E-3},0.29141032040509779,{"$f":"IF(AK221=0,0,IF(F221=\"E\",AE221*(Inputs!D$194-1),IF(F221=\"H\",AE221*(Inputs!D$196-1),AE221*(Inputs!D$195-1))))","v":-5.8282064081019547E-2},{"$f":"IF(AK221=0,0,IF(P221<Inputs!D$203,AE221*(Inputs!E$203-1),IF(P221>Inputs!D$204,AE221*(Inputs!E$204-1),AE221*(Inputs!E$205-1))))","v":2.9141032040509805E-2},{"$f":"IF(AK221=0,0,IF(I221<Inputs!D$199,(AE221+AF221+AG221)*(Inputs!D$200-1),0))","v":0},0.26226928836458807,{"$f":"N221*Inputs!$D$221","v":1816.1173799486119},{"$f":"'SFC Building Data'!M220","v":1}]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},{"$f":"'School Resources'!O220","v":"M"},{"$f":"'School Resources'!I220","v":155.78800000000001},{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":155.78800000000001},{"$f":"VLOOKUP(A222,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.991253571428572},{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":27495},{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42061},{"$f":"L222*Inputs!D$219","v":48370.149999999994},27495,{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O222>0,Inputs!D$218-O222,\"\")","v":41},{"$f":"VLOOKUP(C222,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A222,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.2146797321936886E-2,{"$f":"J222/Inputs!D$177","v":1.1531733516483518},{"$f":"H222/Inputs!D$178","v":0.47934769230769236},{"$f":"IF(AK222>0,Q222/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N222/Inputs!D$180","v":1.5275000000000001},0.98231295329670343,{"$f":"IF(AK222=0,0,IF(OR(F222=\"M\",F222=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H222<=Inputs!$D$104,0,IF(AND(H222>=Inputs!$D$104,X222+Y222<1),ROUNDUP(X222+Y222,0),X222+Y222))","v":1.4823129532967034},{"$f":"IF(AK222>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N222/Inputs!D$190)*Inputs!E$190","v":0.54989999999999994},{"$f":"(H222/Inputs!D$191)*Inputs!E$191","v":0.20252440000000002},{"$f":"((S222*R222)/Inputs!D$192)*Inputs!E$192","v":0.26392066126391328},0.52908626531597835,{"$f":"IF(AK222=0,0,IF(F222=\"E\",AE222*(Inputs!D$194-1),IF(F222=\"H\",AE222*(Inputs!D$196-1),AE222*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK222=0,0,IF(P222<Inputs!D$203,AE222*(Inputs!E$203-1),IF(P222>Inputs!D$204,AE222*(Inputs!E$204-1),AE222*(Inputs!E$205-1))))","v":5.2908626531597884E-2},{"$f":"IF(AK222=0,0,IF(I222<Inputs!D$199,(AE222+AF222+AG222)*(Inputs!D$200-1),0))","v":0},0.58199489184757625,{"$f":"N222*Inputs!$D$221","v":17789.151179795896},{"$f":"'SFC Building Data'!M221","v":1}]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!O221","v":"E"},{"$f":"'School Resources'!I221","v":343.05800000000005},{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":343.05800000000005},{"$f":"VLOOKUP(A223,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.729350000000004},{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46911},{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46053},{"$f":"L223*Inputs!D$219","v":52960.95},46911,{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1986},{"$f":"IF(O223>0,Inputs!D$218-O223,\"\")","v":27},{"$f":"VLOOKUP(C223,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A223,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.6748247590758112E-2,{"$f":"J223/Inputs!D$177","v":1.9791807692307695},{"$f":"H223/Inputs!D$178","v":1.055563076923077},{"$f":"IF(AK223>0,Q223/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N223/Inputs!D$180","v":2.6061666666666667},1.8333045512820514,{"$f":"IF(AK223=0,0,IF(OR(F223=\"M\",F223=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H223<=Inputs!$D$104,0,IF(AND(H223>=Inputs!$D$104,X223+Y223<1),ROUNDUP(X223+Y223,0),X223+Y223))","v":1.8333045512820514},{"$f":"IF(AK223>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N223/Inputs!D$190)*Inputs!E$190","v":0.93822000000000005},{"$f":"(H223/Inputs!D$191)*Inputs!E$191","v":0.44597540000000008},{"$f":"((S223*R223)/Inputs!D$192)*Inputs!E$192","v":0.581175021258862},0.76634260531471554,{"$f":"IF(AK223=0,0,IF(F223=\"E\",AE223*(Inputs!D$194-1),IF(F223=\"H\",AE223*(Inputs!D$196-1),AE223*(Inputs!D$195-1))))","v":-0.15326852106294309},{"$f":"IF(AK223=0,0,IF(P223<Inputs!D$203,AE223*(Inputs!E$203-1),IF(P223>Inputs!D$204,AE223*(Inputs!E$204-1),AE223*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK223=0,0,IF(I223<Inputs!D$199,(AE223+AF223+AG223)*(Inputs!D$200-1),0))","v":0},0.61307408425177246,{"$f":"N223*Inputs!$D$221","v":30351.222803979097},{"$f":"'SFC Building Data'!M222","v":1}]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},{"$f":"'School Resources'!O222","v":"E"},{"$f":"'School Resources'!I222","v":230.17699999999999},{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":230.17699999999999},{"$f":"VLOOKUP(A224,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.263275},{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38796},{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33121},{"$f":"L224*Inputs!D$219","v":38089.149999999994},38089.149999999994,{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1986},{"$f":"IF(O224>0,Inputs!D$218-O224,\"\")","v":27},{"$f":"VLOOKUP(C224,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A224,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.7946910976272025E-2,{"$f":"J224/Inputs!D$177","v":1.3279442307692308},{"$f":"H224/Inputs!D$178","v":0.7082369230769231},{"$f":"IF(AK224>0,Q224/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N224/Inputs!D$180","v":2.1160638888888887},1.384215106837607,{"$f":"IF(AK224=0,0,IF(OR(F224=\"M\",F224=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H224<=Inputs!$D$104,0,IF(AND(H224>=Inputs!$D$104,X224+Y224<1),ROUNDUP(X224+Y224,0),X224+Y224))","v":1.384215106837607},{"$f":"IF(AK224>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N224/Inputs!D$190)*Inputs!E$190","v":0.76178299999999988},{"$f":"(H224/Inputs!D$191)*Inputs!E$191","v":0.2992301},{"$f":"((S224*R224)/Inputs!D$192)*Inputs!E$192","v":0.38994316666074258},0.63773906666518565,{"$f":"IF(AK224=0,0,IF(F224=\"E\",AE224*(Inputs!D$194-1),IF(F224=\"H\",AE224*(Inputs!D$196-1),AE224*(Inputs!D$195-1))))","v":-0.12754781333303711},{"$f":"IF(AK224=0,0,IF(P224<Inputs!D$203,AE224*(Inputs!E$203-1),IF(P224>Inputs!D$204,AE224*(Inputs!E$204-1),AE224*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK224=0,0,IF(I224<Inputs!D$199,(AE224+AF224+AG224)*(Inputs!D$200-1),0))","v":0},0.51019125333214854,{"$f":"N224*Inputs!$D$221","v":24643.522373519649},{"$f":"'SFC Building Data'!M223","v":1}]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},{"$f":"'School Resources'!O223","v":"M"},{"$f":"'School Resources'!I223","v":361.66899999999998},{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":361.66899999999998},{"$f":"VLOOKUP(A225,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.905703333333332},{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":18972},{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70423},{"$f":"L225*Inputs!D$219","v":80986.45},18972,{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1996},{"$f":"IF(O225>0,Inputs!D$218-O225,\"\")","v":17},{"$f":"VLOOKUP(C225,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":7},{"$f":"VLOOKUP(A225,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},2.8199348092456358E-2,{"$f":"J225/Inputs!D$177","v":1.7619771794871792},{"$f":"H225/Inputs!D$178","v":1.1128276923076923},{"$f":"IF(AK225>0,Q225/Inputs!D$179,0)","v":0.53846153846153844},{"$f":"N225/Inputs!D$180","v":1.054},1.1168166025641024,{"$f":"IF(AK225=0,0,IF(OR(F225=\"M\",F225=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H225<=Inputs!$D$104,0,IF(AND(H225>=Inputs!$D$104,X225+Y225<1),ROUNDUP(X225+Y225,0),X225+Y225))","v":1.6168166025641024},{"$f":"IF(AK225>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N225/Inputs!D$190)*Inputs!E$190","v":0.37943999999999994},{"$f":"(H225/Inputs!D$191)*Inputs!E$191","v":0.47016969999999997},{"$f":"((S225*R225)/Inputs!D$192)*Inputs!E$192","v":0.61270394150164487},0.6405784103754113,{"$f":"IF(AK225=0,0,IF(F225=\"E\",AE225*(Inputs!D$194-1),IF(F225=\"H\",AE225*(Inputs!D$196-1),AE225*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK225=0,0,IF(P225<Inputs!D$203,AE225*(Inputs!E$203-1),IF(P225>Inputs!D$204,AE225*(Inputs!E$204-1),AE225*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK225=0,0,IF(I225<Inputs!D$199,(AE225+AF225+AG225)*(Inputs!D$200-1),0))","v":0},0.6405784103754113,{"$f":"N225*Inputs!$D$221","v":12274.805462196317},{"$f":"'SFC Building Data'!M224","v":1}]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!O224","v":"E"},{"$f":"'School Resources'!I224","v":359.726},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":359.726},{"$f":"VLOOKUP(A226,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":26.97945},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":63152},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":43415},{"$f":"L226*Inputs!D$219","v":49927.249999999993},{"$f":"IF(K226<=M226,K226,M226)","v":49927.249999999993},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O226>0,Inputs!D$218-O226,\"\")","v":3},{"$f":"VLOOKUP(C226,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A226,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},{"$f":"H226/I226","v":2.8047852295626542E-2},{"$f":"J226/Inputs!D$177","v":2.0753423076923077},{"$f":"H226/Inputs!D$178","v":1.1068492307692308},{"$f":"IF(AK226>0,Q226/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N226/Inputs!D$180","v":2.7737361111111105},{"$f":"(T226+U226+V226+W226)/4","v":2.0466742200854702},{"$f":"IF(AK226=0,0,IF(OR(F226=\"M\",F226=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H226<=Inputs!$D$104,0,IF(AND(H226>=Inputs!$D$104,X226+Y226<1),ROUNDUP(X226+Y226,0),X226+Y226))","v":2.0466742200854702},{"$f":"IF(AK226>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N226/Inputs!D$190)*Inputs!E$190","v":0.99854499999999979},{"$f":"(H226/Inputs!D$191)*Inputs!E$191","v":0.4676438},{"$f":"((S226*R226)/Inputs!D$192)*Inputs!E$192","v":0.60941230257672252},{"$f":"(AA226+AB226+AC226+AD226)/4","v":0.79390027564418053},{"$f":"IF(AK226=0,0,IF(F226=\"E\",AE226*(Inputs!D$194-1),IF(F226=\"H\",AE226*(Inputs!D$196-1),AE226*(Inputs!D$195-1))))","v":-0.15878005512883608},{"$f":"IF(AK226=0,0,IF(P226<Inputs!D$203,AE226*(Inputs!E$203-1),IF(P226>Inputs!D$204,AE226*(Inputs!E$204-1),AE226*(Inputs!E$205-1))))","v":-3.9695013782209063E-2},{"$f":"IF(AK226=0,0,IF(I226<Inputs!D$199,(AE226+AF226+AG226)*(Inputs!D$200-1),0))","v":0},{"$f":"AE226+AF226+AG226+AH226","v":0.59542520673313537},{"$f":"N226*Inputs!$D$221","v":32302.724067701929},{"$f":"'SFC Building Data'!M225","v":1}]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},{"$f":"'School Resources'!O225","v":"M"},{"$f":"'School Resources'!I225","v":155.71233333333333},{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":155.71233333333333},{"$f":"VLOOKUP(A227,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.8617811111111102},{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":108442},{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46874},{"$f":"L227*Inputs!D$219","v":53905.1},53905.1,{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1995},{"$f":"IF(O227>0,Inputs!D$218-O227,\"\")","v":18},{"$f":"VLOOKUP(C227,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":36},{"$f":"VLOOKUP(A227,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.2140897588555452E-2,{"$f":"J227/Inputs!D$177","v":0.7585985470085469},{"$f":"H227/Inputs!D$178","v":0.47911487179487178},{"$f":"IF(AK227>0,Q227/Inputs!D$179,0)","v":2.7692307692307692},{"$f":"N227/Inputs!D$180","v":2.9947277777777779},1.7504179914529914,{"$f":"IF(AK227=0,0,IF(OR(F227=\"M\",F227=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H227<=Inputs!$D$104,0,IF(AND(H227>=Inputs!$D$104,X227+Y227<1),ROUNDUP(X227+Y227,0),X227+Y227))","v":2.2504179914529914},{"$f":"IF(AK227>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N227/Inputs!D$190)*Inputs!E$190","v":1.0781019999999999},{"$f":"(H227/Inputs!D$191)*Inputs!E$191","v":0.20242603333333334},{"$f":"((S227*R227)/Inputs!D$192)*Inputs!E$192","v":0.26379247426169034},0.66108012689875595,{"$f":"IF(AK227=0,0,IF(F227=\"E\",AE227*(Inputs!D$194-1),IF(F227=\"H\",AE227*(Inputs!D$196-1),AE227*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK227=0,0,IF(P227<Inputs!D$203,AE227*(Inputs!E$203-1),IF(P227>Inputs!D$204,AE227*(Inputs!E$204-1),AE227*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK227=0,0,IF(I227<Inputs!D$199,(AE227+AF227+AG227)*(Inputs!D$200-1),0))","v":0},0.66108012689875595,{"$f":"N227*Inputs!$D$221","v":34876.376550718887},{"$f":"'SFC Building Data'!M226","v":1}]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},{"$f":"'School Resources'!O226","v":"H"},{"$f":"'School Resources'!I226","v":187.46800000000002},{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":187.46800000000002},{"$f":"VLOOKUP(A228,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.798285714285715},{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":82835},{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":61427},{"$f":"L228*Inputs!D$219","v":70641.049999999988},70641.049999999988,{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1966},{"$f":"IF(O228>0,Inputs!D$218-O228,\"\")","v":47},{"$f":"VLOOKUP(C228,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":26},{"$f":"VLOOKUP(A228,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.4616888337669552E-2,{"$f":"J228/Inputs!D$177","v":1.7537142857142858},{"$f":"H228/Inputs!D$178","v":0.57682461538461549},{"$f":"IF(AK228>0,Q228/Inputs!D$179,0)","v":2},{"$f":"N228/Inputs!D$180","v":3.9245027777777772},2.0637604197191695,{"$f":"IF(AK228=0,0,IF(OR(F228=\"M\",F228=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H228<=Inputs!$D$104,0,IF(AND(H228>=Inputs!$D$104,X228+Y228<1),ROUNDUP(X228+Y228,0),X228+Y228))","v":2.5637604197191695},{"$f":"IF(AK228>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N228/Inputs!D$190)*Inputs!E$190","v":1.4128209999999997},{"$f":"(H228/Inputs!D$191)*Inputs!E$191","v":0.24370840000000005},{"$f":"((S228*R228)/Inputs!D$192)*Inputs!E$192","v":0.31758979206243926},0.76852979801560972,{"$f":"IF(AK228=0,0,IF(F228=\"E\",AE228*(Inputs!D$194-1),IF(F228=\"H\",AE228*(Inputs!D$196-1),AE228*(Inputs!D$195-1))))","v":0.76852979801560972},{"$f":"IF(AK228=0,0,IF(P228<Inputs!D$203,AE228*(Inputs!E$203-1),IF(P228>Inputs!D$204,AE228*(Inputs!E$204-1),AE228*(Inputs!E$205-1))))","v":7.6852979801561042E-2},{"$f":"IF(AK228=0,0,IF(I228<Inputs!D$199,(AE228+AF228+AG228)*(Inputs!D$200-1),0))","v":0},1.6139125758327806,{"$f":"N228*Inputs!$D$221","v":45704.466919422463},{"$f":"'SFC Building Data'!M227","v":1}]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},{"$f":"'School Resources'!O227","v":"M"},{"$f":"'School Resources'!I227","v":747.25700000000006},{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":747.25700000000006},{"$f":"VLOOKUP(A229,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":47.326276666666665},{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":205212},{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":109220},{"$f":"L229*Inputs!D$219","v":125602.99999999999},125602.99999999999,{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O229>0,Inputs!D$218-O229,\"\")","v":3},{"$f":"VLOOKUP(C229,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":42},{"$f":"VLOOKUP(A229,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},5.8263661683817698E-2,{"$f":"J229/Inputs!D$177","v":3.6404828205128203},{"$f":"H229/Inputs!D$178","v":2.2992523076923077},{"$f":"IF(AK229>0,Q229/Inputs!D$179,0)","v":3.2307692307692308},{"$f":"N229/Inputs!D$180","v":6.9779444444444438},4.0371122008547005,{"$f":"IF(AK229=0,0,IF(OR(F229=\"M\",F229=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H229<=Inputs!$D$104,0,IF(AND(H229>=Inputs!$D$104,X229+Y229<1),ROUNDUP(X229+Y229,0),X229+Y229))","v":4.5371122008547005},{"$f":"IF(AK229>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N229/Inputs!D$190)*Inputs!E$190","v":2.5120599999999995},{"$f":"(H229/Inputs!D$191)*Inputs!E$191","v":0.97143410000000008},{"$f":"((S229*R229)/Inputs!D$192)*Inputs!E$192","v":1.2659290932169875},1.4623557983042468,{"$f":"IF(AK229=0,0,IF(F229=\"E\",AE229*(Inputs!D$194-1),IF(F229=\"H\",AE229*(Inputs!D$196-1),AE229*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK229=0,0,IF(P229<Inputs!D$203,AE229*(Inputs!E$203-1),IF(P229>Inputs!D$204,AE229*(Inputs!E$204-1),AE229*(Inputs!E$205-1))))","v":-7.3117789915212408E-2},{"$f":"IF(AK229=0,0,IF(I229<Inputs!D$199,(AE229+AF229+AG229)*(Inputs!D$200-1),0))","v":0},1.3892380083890343,{"$f":"N229*Inputs!$D$221","v":81264.621045131978},{"$f":"'SFC Building Data'!M228","v":1}]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},{"$f":"'School Resources'!O228","v":"M"},{"$f":"'School Resources'!I228","v":836.57099999999991},{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":836.57099999999991},{"$f":"VLOOKUP(A230,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":52.98283},{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":154007},{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":121403},{"$f":"L230*Inputs!D$219","v":139613.44999999998},139613.44999999998,{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O230>0,Inputs!D$218-O230,\"\")","v":52},{"$f":"VLOOKUP(C230,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":50},{"$f":"VLOOKUP(A230,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},6.5227478255129159E-2,{"$f":"J230/Inputs!D$177","v":4.075602307692308},{"$f":"H230/Inputs!D$178","v":2.5740646153846152},{"$f":"IF(AK230>0,Q230/Inputs!D$179,0)","v":3.8461538461538463},{"$f":"N230/Inputs!D$180","v":7.7563027777777771},4.563030886752137,{"$f":"IF(AK230=0,0,IF(OR(F230=\"M\",F230=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H230<=Inputs!$D$104,0,IF(AND(H230>=Inputs!$D$104,X230+Y230<1),ROUNDUP(X230+Y230,0),X230+Y230))","v":5.063030886752137},{"$f":"IF(AK230>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N230/Inputs!D$190)*Inputs!E$190","v":2.7922689999999997},{"$f":"(H230/Inputs!D$191)*Inputs!E$191","v":1.0875423},{"$f":"((S230*R230)/Inputs!D$192)*Inputs!E$192","v":1.4172360612769481},1.5992618403192369,{"$f":"IF(AK230=0,0,IF(F230=\"E\",AE230*(Inputs!D$194-1),IF(F230=\"H\",AE230*(Inputs!D$196-1),AE230*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK230=0,0,IF(P230<Inputs!D$203,AE230*(Inputs!E$203-1),IF(P230>Inputs!D$204,AE230*(Inputs!E$204-1),AE230*(Inputs!E$205-1))))","v":0.15992618403192382},{"$f":"IF(AK230=0,0,IF(I230<Inputs!D$199,(AE230+AF230+AG230)*(Inputs!D$200-1),0))","v":0},1.7591880243511606,{"$f":"N230*Inputs!$D$221","v":90329.32419650392},{"$f":"'SFC Building Data'!M229","v":1}]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},{"$f":"'School Resources'!O229","v":"M"},{"$f":"'School Resources'!I229","v":631.89400000000001},{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":631.89400000000001},{"$f":"VLOOKUP(A231,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":40.019953333333333},{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":149479},{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":93834},{"$f":"L231*Inputs!D$219","v":107909.09999999999},107909.09999999999,{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1990},{"$f":"IF(O231>0,Inputs!D$218-O231,\"\")","v":23},{"$f":"VLOOKUP(C231,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":41},{"$f":"VLOOKUP(A231,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},4.9268803418414678E-2,{"$f":"J231/Inputs!D$177","v":3.0784579487179489},{"$f":"H231/Inputs!D$178","v":1.9442892307692308},{"$f":"IF(AK231>0,Q231/Inputs!D$179,0)","v":3.1538461538461537},{"$f":"N231/Inputs!D$180","v":5.9949499999999993},3.5428858333333331,{"$f":"IF(AK231=0,0,IF(OR(F231=\"M\",F231=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H231<=Inputs!$D$104,0,IF(AND(H231>=Inputs!$D$104,X231+Y231<1),ROUNDUP(X231+Y231,0),X231+Y231))","v":4.0428858333333331},{"$f":"IF(AK231>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N231/Inputs!D$190)*Inputs!E$190","v":2.1581819999999996},{"$f":"(H231/Inputs!D$191)*Inputs!E$191","v":0.82146219999999992},{"$f":"((S231*R231)/Inputs!D$192)*Inputs!E$192","v":1.0704924790657766},1.287534169766444,{"$f":"IF(AK231=0,0,IF(F231=\"E\",AE231*(Inputs!D$194-1),IF(F231=\"H\",AE231*(Inputs!D$196-1),AE231*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK231=0,0,IF(P231<Inputs!D$203,AE231*(Inputs!E$203-1),IF(P231>Inputs!D$204,AE231*(Inputs!E$204-1),AE231*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK231=0,0,IF(I231<Inputs!D$199,(AE231+AF231+AG231)*(Inputs!D$200-1),0))","v":0},1.287534169766444,{"$f":"N231*Inputs!$D$221","v":69816.740992024483},{"$f":"'SFC Building Data'!M230","v":1}]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},{"$f":"'School Resources'!O230","v":"H"},{"$f":"'School Resources'!I230","v":1600.527},{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1600.527},{"$f":"VLOOKUP(A232,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":103.53839571428573},{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":349882},{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":252257},{"$f":"L232*Inputs!D$219","v":290095.55},290095.55,{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1965},{"$f":"IF(O232>0,Inputs!D$218-O232,\"\")","v":48},{"$f":"VLOOKUP(C232,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":78},{"$f":"VLOOKUP(A232,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},0.12479316171520063,{"$f":"J232/Inputs!D$177","v":7.9644919780219787},{"$f":"H232/Inputs!D$178","v":4.9246984615384619},{"$f":"IF(AK232>0,Q232/Inputs!D$179,0)","v":6},{"$f":"N232/Inputs!D$180","v":16.116419444444443},8.7514024710012208,{"$f":"IF(AK232=0,0,IF(OR(F232=\"M\",F232=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H232<=Inputs!$D$104,0,IF(AND(H232>=Inputs!$D$104,X232+Y232<1),ROUNDUP(X232+Y232,0),X232+Y232))","v":9.2514024710012208},{"$f":"IF(AK232>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N232/Inputs!D$190)*Inputs!E$190","v":5.8019109999999996},{"$f":"(H232/Inputs!D$191)*Inputs!E$191","v":2.0806851000000002},{"$f":"((S232*R232)/Inputs!D$192)*Inputs!E$192","v":2.7114549529536767},2.9235127632384192,{"$f":"IF(AK232=0,0,IF(F232=\"E\",AE232*(Inputs!D$194-1),IF(F232=\"H\",AE232*(Inputs!D$196-1),AE232*(Inputs!D$195-1))))","v":2.9235127632384192},{"$f":"IF(AK232=0,0,IF(P232<Inputs!D$203,AE232*(Inputs!E$203-1),IF(P232>Inputs!D$204,AE232*(Inputs!E$204-1),AE232*(Inputs!E$205-1))))","v":0.29235127632384217},{"$f":"IF(AK232=0,0,IF(I232<Inputs!D$199,(AE232+AF232+AG232)*(Inputs!D$200-1),0))","v":0},6.1393768028006805,{"$f":"N232*Inputs!$D$221","v":187690.6199503924},{"$f":"'SFC Building Data'!M231","v":1}]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},{"$f":"'School Resources'!O231","v":"H"},{"$f":"'School Resources'!I231","v":1731.9483333333333},{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1731.9483333333333},{"$f":"VLOOKUP(A233,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":111.75306587301586},{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":284427},{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":295317},{"$f":"L233*Inputs!D$219","v":339614.55},284427,{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1928},{"$f":"IF(O233>0,Inputs!D$218-O233,\"\")","v":85},{"$f":"VLOOKUP(C233,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":84},{"$f":"VLOOKUP(A233,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},0.13504008894822697,{"$f":"J233/Inputs!D$177","v":8.5963896825396819},{"$f":"H233/Inputs!D$178","v":5.3290717948717949},{"$f":"IF(AK233>0,Q233/Inputs!D$179,0)","v":6.4615384615384617},{"$f":"N233/Inputs!D$180","v":15.801500000000001},9.0471249847374864,{"$f":"IF(AK233=0,0,IF(OR(F233=\"M\",F233=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H233<=Inputs!$D$104,0,IF(AND(H233>=Inputs!$D$104,X233+Y233<1),ROUNDUP(X233+Y233,0),X233+Y233))","v":9.5471249847374864},{"$f":"IF(AK233>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N233/Inputs!D$190)*Inputs!E$190","v":5.6885399999999997},{"$f":"(H233/Inputs!D$191)*Inputs!E$191","v":2.2515328333333331},{"$f":"((S233*R233)/Inputs!D$192)*Inputs!E$192","v":2.9340960112991104},2.9935422111581111,{"$f":"IF(AK233=0,0,IF(F233=\"E\",AE233*(Inputs!D$194-1),IF(F233=\"H\",AE233*(Inputs!D$196-1),AE233*(Inputs!D$195-1))))","v":2.9935422111581111},{"$f":"IF(AK233=0,0,IF(P233<Inputs!D$203,AE233*(Inputs!E$203-1),IF(P233>Inputs!D$204,AE233*(Inputs!E$204-1),AE233*(Inputs!E$205-1))))","v":0.29935422111581139},{"$f":"IF(AK233=0,0,IF(I233<Inputs!D$199,(AE233+AF233+AG233)*(Inputs!D$200-1),0))","v":0},6.2864386434320334,{"$f":"N233*Inputs!$D$221","v":184023.09156631413},{"$f":"'SFC Building Data'!M232","v":1}]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!O232","v":"H"},{"$f":"'School Resources'!I232","v":149.35233333333332},{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":149.35233333333332},{"$f":"VLOOKUP(A234,'Base Sheet'!A$10:C$57,3,FALSE)","v":12825.438333333334},{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.336047619047616},{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":29162},{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":55017},{"$f":"L234*Inputs!D$219","v":63269.549999999996},29162,{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1929},{"$f":"IF(O234>0,Inputs!D$218-O234,\"\")","v":84},{"$f":"VLOOKUP(C234,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A234,Inputs!AJ$6:AL$54,3,FALSE)","v":90531635.030000046},1.1645008104336394E-2,{"$f":"J234/Inputs!D$177","v":1.6412344322344319},{"$f":"H234/Inputs!D$178","v":0.45954564102564099},{"$f":"IF(AK234>0,Q234/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N234/Inputs!D$180","v":1.6201111111111111},1.2956074114774114,{"$f":"IF(AK234=0,0,IF(OR(F234=\"M\",F234=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H234<=Inputs!$D$104,0,IF(AND(H234>=Inputs!$D$104,X234+Y234<1),ROUNDUP(X234+Y234,0),X234+Y234))","v":1.7956074114774114},{"$f":"IF(AK234>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N234/Inputs!D$190)*Inputs!E$190","v":0.58323999999999998},{"$f":"(H234/Inputs!D$191)*Inputs!E$191","v":0.19415803333333331},{"$f":"((S234*R234)/Inputs!D$192)*Inputs!E$192","v":0.25301798966956202},0.53260400575072386,{"$f":"IF(AK234=0,0,IF(F234=\"E\",AE234*(Inputs!D$194-1),IF(F234=\"H\",AE234*(Inputs!D$196-1),AE234*(Inputs!D$195-1))))","v":0.53260400575072386},{"$f":"IF(AK234=0,0,IF(P234<Inputs!D$203,AE234*(Inputs!E$203-1),IF(P234>Inputs!D$204,AE234*(Inputs!E$204-1),AE234*(Inputs!E$205-1))))","v":5.3260400575072434E-2},{"$f":"IF(AK234=0,0,IF(I234<Inputs!D$199,(AE234+AF234+AG234)*(Inputs!D$200-1),0))","v":0},1.1184684120765203,{"$f":"N234*Inputs!$D$221","v":18867.693278967374},{"$f":"'SFC Building Data'!M233","v":1}]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!O233","v":"M"},{"$f":"'School Resources'!I233","v":24.670333333333335},{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":24.670333333333335},{"$f":"VLOOKUP(A235,'Base Sheet'!A$10:C$57,3,FALSE)","v":933.76233333333334},{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.5243333333333338},{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":11103},{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":10615},{"$f":"L235*Inputs!D$219","v":12207.249999999998},11103,{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O235>0,Inputs!D$218-O235,\"\")","v":29},{"$f":"VLOOKUP(C235,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A235,Inputs!AJ$6:AL$54,3,FALSE)","v":4750105.67},2.6420356072048314E-2,{"$f":"J235/Inputs!D$177","v":0.27110256410256411},{"$f":"H235/Inputs!D$178","v":7.5908717948717952E-2},{"$f":"IF(AK235>0,Q235/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N235/Inputs!D$180","v":0.61683333333333334},0.27942269230769234,{"$f":"IF(AK235=0,0,IF(OR(F235=\"M\",F235=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H235<=Inputs!$D$104,0,IF(AND(H235>=Inputs!$D$104,X235+Y235<1),ROUNDUP(X235+Y235,0),X235+Y235))","v":0},{"$f":"IF(AK235>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N235/Inputs!D$190)*Inputs!E$190","v":0.22205999999999998},{"$f":"(H235/Inputs!D$191)*Inputs!E$191","v":3.2071433333333337E-2},{"$f":"((S235*R235)/Inputs!D$192)*Inputs!E$192","v":3.0119875963501349E-2},0.34606282732420868,{"$f":"IF(AK235=0,0,IF(F235=\"E\",AE235*(Inputs!D$194-1),IF(F235=\"H\",AE235*(Inputs!D$196-1),AE235*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK235=0,0,IF(P235<Inputs!D$203,AE235*(Inputs!E$203-1),IF(P235>Inputs!D$204,AE235*(Inputs!E$204-1),AE235*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK235=0,0,IF(I235<Inputs!D$199,(AE235+AF235+AG235)*(Inputs!D$200-1),0))","v":3.4606282732420897E-2},0.38066911005662957,{"$f":"N235*Inputs!$D$221","v":7183.5950372530942},{"$f":"'SFC Building Data'!M234","v":1}]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!O234","v":"E"},{"$f":"'School Resources'!I234","v":357.06600000000003},{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A236,'Base Sheet'!A$10:C$57,3,FALSE)","v":933.76233333333334},{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L236*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O236>0,Inputs!D$218-O236,\"\")","v":""},{"$f":"VLOOKUP(C236,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A236,Inputs!AJ$6:AL$54,3,FALSE)","v":4750105.67},0,{"$f":"J236/Inputs!D$177","v":0},{"$f":"H236/Inputs!D$178","v":0},{"$f":"IF(AK236>0,Q236/Inputs!D$179,0)","v":0},{"$f":"N236/Inputs!D$180","v":0},0,{"$f":"IF(AK236=0,0,IF(OR(F236=\"M\",F236=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H236<=Inputs!$D$104,0,IF(AND(H236>=Inputs!$D$104,X236+Y236<1),ROUNDUP(X236+Y236,0),X236+Y236))","v":0},{"$f":"IF(AK236>0,Inputs!E$189,0)","v":0},{"$f":"(N236/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H236/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S236*R236)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK236=0,0,IF(F236=\"E\",AE236*(Inputs!D$194-1),IF(F236=\"H\",AE236*(Inputs!D$196-1),AE236*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK236=0,0,IF(P236<Inputs!D$203,AE236*(Inputs!E$203-1),IF(P236>Inputs!D$204,AE236*(Inputs!E$204-1),AE236*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK236=0,0,IF(I236<Inputs!D$199,(AE236+AF236+AG236)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N236*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M235","v":0}]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!O235","v":"M"},{"$f":"'School Resources'!I235","v":242.929},{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":599.995},{"$f":"VLOOKUP(A237,'Base Sheet'!A$10:C$57,3,FALSE)","v":933.76233333333334},{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":42.165453333333332},{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":72366},{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":95218},{"$f":"L237*Inputs!D$219","v":109500.7},72366,{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O237>0,Inputs!D$218-O237,\"\")","v":26},{"$f":"VLOOKUP(C237,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A237,Inputs!AJ$6:AL$54,3,FALSE)","v":4750105.67},0.64255643923667938,{"$f":"J237/Inputs!D$177","v":3.2434964102564101},{"$f":"H237/Inputs!D$178","v":1.8461384615384615},{"$f":"IF(AK237>0,Q237/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N237/Inputs!D$180","v":4.0203333333333333},2.7005689743589745,{"$f":"IF(AK237=0,0,IF(OR(F237=\"M\",F237=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H237<=Inputs!$D$104,0,IF(AND(H237>=Inputs!$D$104,X237+Y237<1),ROUNDUP(X237+Y237,0),X237+Y237))","v":3.2005689743589745},{"$f":"IF(AK237>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N237/Inputs!D$190)*Inputs!E$190","v":1.4473199999999999},{"$f":"(H237/Inputs!D$191)*Inputs!E$191","v":0.77999350000000012},{"$f":"((S237*R237)/Inputs!D$192)*Inputs!E$192","v":0.7325306364751587},1.0149610341187898,{"$f":"IF(AK237=0,0,IF(F237=\"E\",AE237*(Inputs!D$194-1),IF(F237=\"H\",AE237*(Inputs!D$196-1),AE237*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK237=0,0,IF(P237<Inputs!D$203,AE237*(Inputs!E$203-1),IF(P237>Inputs!D$204,AE237*(Inputs!E$204-1),AE237*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK237=0,0,IF(I237<Inputs!D$199,(AE237+AF237+AG237)*(Inputs!D$200-1),0))","v":0.10149610341187906},1.1164571375306689,{"$f":"N237*Inputs!$D$221","v":46820.502428700122},{"$f":"'SFC Building Data'!M236","v":1}]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!O236","v":"H"},{"$f":"'School Resources'!I236","v":309.09699999999998},{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":309.09699999999998},{"$f":"VLOOKUP(A238,'Base Sheet'!A$10:C$57,3,FALSE)","v":933.76233333333334},{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.945271904761903},{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":81735},{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":79332},{"$f":"L238*Inputs!D$219","v":91231.799999999988},81735,{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1954},{"$f":"IF(O238>0,Inputs!D$218-O238,\"\")","v":59},{"$f":"VLOOKUP(C238,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A238,Inputs!AJ$6:AL$54,3,FALSE)","v":4750105.67},0.33102320469127222,{"$f":"J238/Inputs!D$177","v":1.5342516849816847},{"$f":"H238/Inputs!D$178","v":0.95106769230769228},{"$f":"IF(AK238>0,Q238/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N238/Inputs!D$180","v":4.5408333333333335},2.2373074084249085,{"$f":"IF(AK238=0,0,IF(OR(F238=\"M\",F238=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H238<=Inputs!$D$104,0,IF(AND(H238>=Inputs!$D$104,X238+Y238<1),ROUNDUP(X238+Y238,0),X238+Y238))","v":2.7373074084249085},{"$f":"IF(AK238>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N238/Inputs!D$190)*Inputs!E$190","v":1.6346999999999998},{"$f":"(H238/Inputs!D$191)*Inputs!E$191","v":0.40182609999999996},{"$f":"((S238*R238)/Inputs!D$192)*Inputs!E$192","v":0.37737484836133989},0.87847523709033504,{"$f":"IF(AK238=0,0,IF(F238=\"E\",AE238*(Inputs!D$194-1),IF(F238=\"H\",AE238*(Inputs!D$196-1),AE238*(Inputs!D$195-1))))","v":0.87847523709033504},{"$f":"IF(AK238=0,0,IF(P238<Inputs!D$203,AE238*(Inputs!E$203-1),IF(P238>Inputs!D$204,AE238*(Inputs!E$204-1),AE238*(Inputs!E$205-1))))","v":8.7847523709033579E-2},{"$f":"IF(AK238=0,0,IF(I238<Inputs!D$199,(AE238+AF238+AG238)*(Inputs!D$200-1),0))","v":0.18447979978897053},2.0292777976786742,{"$f":"N238*Inputs!$D$221","v":52882.206644139573},{"$f":"'SFC Building Data'!M237","v":1}]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!O237","v":"E"},{"$f":"'School Resources'!I237","v":12.076000000000001},{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":12.076000000000001},{"$f":"VLOOKUP(A239,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.7251428571428573},{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":8262},{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L239*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1968},{"$f":"IF(O239>0,Inputs!D$218-O239,\"\")","v":45},{"$f":"VLOOKUP(C239,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A239,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},7.0650126252875499E-3,{"$f":"J239/Inputs!D$177","v":0.13270329670329672},{"$f":"H239/Inputs!D$178","v":3.715692307692308E-2},{"$f":"IF(AK239>0,Q239/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N239/Inputs!D$180","v":0.18623611111111107},0.14671639041514042,{"$f":"IF(AK239=0,0,IF(OR(F239=\"M\",F239=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H239<=Inputs!$D$104,0,IF(AND(H239>=Inputs!$D$104,X239+Y239<1),ROUNDUP(X239+Y239,0),X239+Y239))","v":0},{"$f":"IF(AK239>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N239/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H239/Inputs!D$191)*Inputs!E$191","v":1.5698799999999999E-2},{"$f":"((S239*R239)/Inputs!D$192)*Inputs!E$192","v":2.3382134063541588E-2},0.30153148351588543,{"$f":"IF(AK239=0,0,IF(F239=\"E\",AE239*(Inputs!D$194-1),IF(F239=\"H\",AE239*(Inputs!D$196-1),AE239*(Inputs!D$195-1))))","v":-6.0306296703177074E-2},{"$f":"IF(AK239=0,0,IF(P239<Inputs!D$203,AE239*(Inputs!E$203-1),IF(P239>Inputs!D$204,AE239*(Inputs!E$204-1),AE239*(Inputs!E$205-1))))","v":3.0153148351588572E-2},{"$f":"IF(AK239=0,0,IF(I239<Inputs!D$199,(AE239+AF239+AG239)*(Inputs!D$200-1),0))","v":0},0.27137833516429694,{"$f":"N239*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M238","v":1}]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!O238","v":"E"},{"$f":"'School Resources'!I238","v":219.78333333333333},{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":219.78333333333333},{"$f":"VLOOKUP(A240,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":16.483750000000001},{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":37403},{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":34486},{"$f":"L240*Inputs!D$219","v":39658.899999999994},37403,{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1948},{"$f":"IF(O240>0,Inputs!D$218-O240,\"\")","v":65},{"$f":"VLOOKUP(C240,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A240,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},0.12858330778633503,{"$f":"J240/Inputs!D$177","v":1.2679807692307692},{"$f":"H240/Inputs!D$178","v":0.67625641025641026},{"$f":"IF(AK240>0,Q240/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N240/Inputs!D$180","v":2.0779444444444444},1.332468482905983,{"$f":"IF(AK240=0,0,IF(OR(F240=\"M\",F240=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H240<=Inputs!$D$104,0,IF(AND(H240>=Inputs!$D$104,X240+Y240<1),ROUNDUP(X240+Y240,0),X240+Y240))","v":1.332468482905983},{"$f":"IF(AK240>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N240/Inputs!D$190)*Inputs!E$190","v":0.74805999999999995},{"$f":"(H240/Inputs!D$191)*Inputs!E$191","v":0.28571833333333335},{"$f":"((S240*R240)/Inputs!D$192)*Inputs!E$192","v":0.42555509812289238},0.63983335786405648,{"$f":"IF(AK240=0,0,IF(F240=\"E\",AE240*(Inputs!D$194-1),IF(F240=\"H\",AE240*(Inputs!D$196-1),AE240*(Inputs!D$195-1))))","v":-0.12796667157281127},{"$f":"IF(AK240=0,0,IF(P240<Inputs!D$203,AE240*(Inputs!E$203-1),IF(P240>Inputs!D$204,AE240*(Inputs!E$204-1),AE240*(Inputs!E$205-1))))","v":6.3983335786405707E-2},{"$f":"IF(AK240=0,0,IF(I240<Inputs!D$199,(AE240+AF240+AG240)*(Inputs!D$200-1),0))","v":0},0.5758500220776509,{"$f":"N240*Inputs!$D$221","v":24199.58616395366},{"$f":"'SFC Building Data'!M239","v":1}]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!O239","v":"E"},{"$f":"'School Resources'!I239","v":319.54966666666667},{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":319.54966666666667},{"$f":"VLOOKUP(A241,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.966225000000001},{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49842},{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47145},{"$f":"L241*Inputs!D$219","v":54216.749999999993},49842,{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O241>0,Inputs!D$218-O241,\"\")","v":5},{"$f":"VLOOKUP(C241,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A241,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},0.18695117832116828,{"$f":"J241/Inputs!D$177","v":1.8435557692307694},{"$f":"H241/Inputs!D$178","v":0.98322974358974358},{"$f":"IF(AK241>0,Q241/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N241/Inputs!D$180","v":2.7690000000000001},1.8604848397435898,{"$f":"IF(AK241=0,0,IF(OR(F241=\"M\",F241=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H241<=Inputs!$D$104,0,IF(AND(H241>=Inputs!$D$104,X241+Y241<1),ROUNDUP(X241+Y241,0),X241+Y241))","v":1.8604848397435898},{"$f":"IF(AK241>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N241/Inputs!D$190)*Inputs!E$190","v":0.99683999999999995},{"$f":"(H241/Inputs!D$191)*Inputs!E$191","v":0.41541456666666671},{"$f":"((S241*R241)/Inputs!D$192)*Inputs!E$192","v":0.61872748807221156},0.78274551368471967,{"$f":"IF(AK241=0,0,IF(F241=\"E\",AE241*(Inputs!D$194-1),IF(F241=\"H\",AE241*(Inputs!D$196-1),AE241*(Inputs!D$195-1))))","v":-0.15654910273694389},{"$f":"IF(AK241=0,0,IF(P241<Inputs!D$203,AE241*(Inputs!E$203-1),IF(P241>Inputs!D$204,AE241*(Inputs!E$204-1),AE241*(Inputs!E$205-1))))","v":-3.9137275684236021E-2},{"$f":"IF(AK241=0,0,IF(I241<Inputs!D$199,(AE241+AF241+AG241)*(Inputs!D$200-1),0))","v":0},0.58705913526353981,{"$f":"N241*Inputs!$D$221","v":32247.567670608732},{"$f":"'SFC Building Data'!M240","v":1}]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!O240","v":"E"},{"$f":"'School Resources'!I240","v":316.90899999999999},{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":316.90899999999999},{"$f":"VLOOKUP(A242,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.768174999999999},{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50009},{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":45890},{"$f":"L242*Inputs!D$219","v":52773.499999999993},50009,{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2012},{"$f":"IF(O242>0,Inputs!D$218-O242,\"\")","v":1},{"$f":"VLOOKUP(C242,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A242,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},0.18540626747824215,{"$f":"J242/Inputs!D$177","v":1.8283211538461539},{"$f":"H242/Inputs!D$178","v":0.97510461538461535},{"$f":"IF(AK242>0,Q242/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N242/Inputs!D$180","v":2.7782777777777778},1.837733579059829,{"$f":"IF(AK242=0,0,IF(OR(F242=\"M\",F242=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H242<=Inputs!$D$104,0,IF(AND(H242>=Inputs!$D$104,X242+Y242<1),ROUNDUP(X242+Y242,0),X242+Y242))","v":1.837733579059829},{"$f":"IF(AK242>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N242/Inputs!D$190)*Inputs!E$190","v":1.0001800000000001},{"$f":"(H242/Inputs!D$191)*Inputs!E$191","v":0.41198170000000001},{"$f":"((S242*R242)/Inputs!D$192)*Inputs!E$192","v":0.613614501817067},0.78144405045426679,{"$f":"IF(AK242=0,0,IF(F242=\"E\",AE242*(Inputs!D$194-1),IF(F242=\"H\",AE242*(Inputs!D$196-1),AE242*(Inputs!D$195-1))))","v":-0.15628881009085333},{"$f":"IF(AK242=0,0,IF(P242<Inputs!D$203,AE242*(Inputs!E$203-1),IF(P242>Inputs!D$204,AE242*(Inputs!E$204-1),AE242*(Inputs!E$205-1))))","v":-3.9072202522713373E-2},{"$f":"IF(AK242=0,0,IF(I242<Inputs!D$199,(AE242+AF242+AG242)*(Inputs!D$200-1),0))","v":0},0.58608303784070015,{"$f":"N242*Inputs!$D$221","v":32355.615979283979},{"$f":"'SFC Building Data'!M241","v":1}]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!O241","v":"M"},{"$f":"'School Resources'!I241","v":380.99800000000005},{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":380.99800000000005},{"$f":"VLOOKUP(A243,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.129873333333332},{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":112676},{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70511},{"$f":"L243*Inputs!D$219","v":81087.649999999994},81087.649999999994,{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1938},{"$f":"IF(O243>0,Inputs!D$218-O243,\"\")","v":75},{"$f":"VLOOKUP(C243,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":32},{"$f":"VLOOKUP(A243,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},0.22290126533697469,{"$f":"J243/Inputs!D$177","v":1.8561441025641026},{"$f":"H243/Inputs!D$178","v":1.1723015384615385},{"$f":"IF(AK243>0,Q243/Inputs!D$179,0)","v":2.4615384615384617},{"$f":"N243/Inputs!D$180","v":4.5048694444444441},2.4987133867521365,{"$f":"IF(AK243=0,0,IF(OR(F243=\"M\",F243=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H243<=Inputs!$D$104,0,IF(AND(H243>=Inputs!$D$104,X243+Y243<1),ROUNDUP(X243+Y243,0),X243+Y243))","v":2.9987133867521365},{"$f":"IF(AK243>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N243/Inputs!D$190)*Inputs!E$190","v":1.621753},{"$f":"(H243/Inputs!D$191)*Inputs!E$191","v":0.49529740000000011},{"$f":"((S243*R243)/Inputs!D$192)*Inputs!E$192","v":0.73770671695439038},0.98868927923859762,{"$f":"IF(AK243=0,0,IF(F243=\"E\",AE243*(Inputs!D$194-1),IF(F243=\"H\",AE243*(Inputs!D$196-1),AE243*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK243=0,0,IF(P243<Inputs!D$203,AE243*(Inputs!E$203-1),IF(P243>Inputs!D$204,AE243*(Inputs!E$204-1),AE243*(Inputs!E$205-1))))","v":9.8868927923859845E-2},{"$f":"IF(AK243=0,0,IF(I243<Inputs!D$199,(AE243+AF243+AG243)*(Inputs!D$200-1),0))","v":0},1.0875582071624574,{"$f":"N243*Inputs!$D$221","v":52463.373873954413},{"$f":"'SFC Building Data'!M242","v":1}]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},{"$f":"'School Resources'!O242","v":"H"},{"$f":"'School Resources'!I242","v":448.19900000000001},{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":448.19900000000001},{"$f":"VLOOKUP(A244,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.28397},{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":145273},{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":101369},{"$f":"L244*Inputs!D$219","v":116574.34999999999},116574.34999999999,{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O244>0,Inputs!D$218-O244,\"\")","v":6},{"$f":"VLOOKUP(C244,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":39},{"$f":"VLOOKUP(A244,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},0.26221692560792104,{"$f":"J244/Inputs!D$177","v":2.252613076923077},{"$f":"H244/Inputs!D$178","v":1.3790738461538461},{"$f":"IF(AK244>0,Q244/Inputs!D$179,0)","v":3},{"$f":"N244/Inputs!D$180","v":6.4763527777777776},3.2770099252136751,{"$f":"IF(AK244=0,0,IF(OR(F244=\"M\",F244=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H244<=Inputs!$D$104,0,IF(AND(H244>=Inputs!$D$104,X244+Y244<1),ROUNDUP(X244+Y244,0),X244+Y244))","v":3.7770099252136751},{"$f":"IF(AK244>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N244/Inputs!D$190)*Inputs!E$190","v":2.3314869999999996},{"$f":"(H244/Inputs!D$191)*Inputs!E$191","v":0.58265870000000008},{"$f":"((S244*R244)/Inputs!D$192)*Inputs!E$192","v":0.86782453669636272},1.2204925591740907,{"$f":"IF(AK244=0,0,IF(F244=\"E\",AE244*(Inputs!D$194-1),IF(F244=\"H\",AE244*(Inputs!D$196-1),AE244*(Inputs!D$195-1))))","v":1.2204925591740907},{"$f":"IF(AK244=0,0,IF(P244<Inputs!D$203,AE244*(Inputs!E$203-1),IF(P244>Inputs!D$204,AE244*(Inputs!E$204-1),AE244*(Inputs!E$205-1))))","v":-6.1024627958704593E-2},{"$f":"IF(AK244=0,0,IF(I244<Inputs!D$199,(AE244+AF244+AG244)*(Inputs!D$200-1),0))","v":0},2.3799604903894767,{"$f":"N244*Inputs!$D$221","v":75423.12187075612},{"$f":"'SFC Building Data'!M243","v":1}]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},{"$f":"'School Resources'!O243","v":"H"},{"$f":"'School Resources'!I243","v":11.753},{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":11.753},{"$f":"VLOOKUP(A245,'Base Sheet'!A$10:C$57,3,FALSE)","v":1709.268},{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.679},{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":5665},{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":3766},{"$f":"L245*Inputs!D$219","v":4330.8999999999996},4330.8999999999996,{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O245>0,Inputs!D$218-O245,\"\")","v":55},{"$f":"VLOOKUP(C245,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A245,Inputs!AJ$6:AL$54,3,FALSE)","v":13789863.340000002},6.8760428440712631E-3,{"$f":"J245/Inputs!D$177","v":0.12915384615384615},{"$f":"H245/Inputs!D$178","v":3.6163076923076923E-2},{"$f":"IF(AK245>0,Q245/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N245/Inputs!D$180","v":0.24060555555555554},0.13994215811965813,{"$f":"IF(AK245=0,0,IF(OR(F245=\"M\",F245=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H245<=Inputs!$D$104,0,IF(AND(H245>=Inputs!$D$104,X245+Y245<1),ROUNDUP(X245+Y245,0),X245+Y245))","v":0},{"$f":"IF(AK245>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N245/Inputs!D$190)*Inputs!E$190","v":8.6617999999999987E-2},{"$f":"(H245/Inputs!D$191)*Inputs!E$191","v":1.52789E-2},{"$f":"((S245*R245)/Inputs!D$192)*Inputs!E$192","v":2.2756725873534635E-2},0.30616340646838369,{"$f":"IF(AK245=0,0,IF(F245=\"E\",AE245*(Inputs!D$194-1),IF(F245=\"H\",AE245*(Inputs!D$196-1),AE245*(Inputs!D$195-1))))","v":0.30616340646838369},{"$f":"IF(AK245=0,0,IF(P245<Inputs!D$203,AE245*(Inputs!E$203-1),IF(P245>Inputs!D$204,AE245*(Inputs!E$204-1),AE245*(Inputs!E$205-1))))","v":3.0616340646838398E-2},{"$f":"IF(AK245=0,0,IF(I245<Inputs!D$199,(AE245+AF245+AG245)*(Inputs!D$200-1),0))","v":0},0.64294315358360576,{"$f":"N245*Inputs!$D$221","v":2802.0743715067483},{"$f":"'SFC Building Data'!M244","v":1}]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!O244","v":"E"},{"$f":"'School Resources'!I244","v":300.54133333333328},{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":300.54133333333328},{"$f":"VLOOKUP(A246,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.540599999999998},{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62360},{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42688},{"$f":"L246*Inputs!D$219","v":49091.199999999997},49091.199999999997,{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O246>0,Inputs!D$218-O246,\"\")","v":52},{"$f":"VLOOKUP(C246,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A246,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},0.14094201975355497,{"$f":"J246/Inputs!D$177","v":1.7338923076923076},{"$f":"H246/Inputs!D$178","v":0.92474256410256395},{"$f":"IF(AK246>0,Q246/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N246/Inputs!D$180","v":2.7272888888888889},1.7887886324786324,{"$f":"IF(AK246=0,0,IF(OR(F246=\"M\",F246=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H246<=Inputs!$D$104,0,IF(AND(H246>=Inputs!$D$104,X246+Y246<1),ROUNDUP(X246+Y246,0),X246+Y246))","v":1.7887886324786324},{"$f":"IF(AK246>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N246/Inputs!D$190)*Inputs!E$190","v":0.98182399999999992},{"$f":"(H246/Inputs!D$191)*Inputs!E$191","v":0.39070373333333325},{"$f":"((S246*R246)/Inputs!D$192)*Inputs!E$192","v":0.61176436572661019},0.77107302476498596,{"$f":"IF(AK246=0,0,IF(F246=\"E\",AE246*(Inputs!D$194-1),IF(F246=\"H\",AE246*(Inputs!D$196-1),AE246*(Inputs!D$195-1))))","v":-0.15421460495299716},{"$f":"IF(AK246=0,0,IF(P246<Inputs!D$203,AE246*(Inputs!E$203-1),IF(P246>Inputs!D$204,AE246*(Inputs!E$204-1),AE246*(Inputs!E$205-1))))","v":7.7107302476498663E-2},{"$f":"IF(AK246=0,0,IF(I246<Inputs!D$199,(AE246+AF246+AG246)*(Inputs!D$200-1),0))","v":0},0.69396572228848752,{"$f":"N246*Inputs!$D$221","v":31761.803178672351},{"$f":"'SFC Building Data'!M245","v":1}]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!O245","v":"E"},{"$f":"'School Resources'!I245","v":320.24933333333331},{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":320.24933333333331},{"$f":"VLOOKUP(A247,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.018699999999999},{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":67076},{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46729},{"$f":"L247*Inputs!D$219","v":53738.35},53738.35,{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O247>0,Inputs!D$218-O247,\"\")","v":3},{"$f":"VLOOKUP(C247,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A247,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},0.15018429366807942,{"$f":"J247/Inputs!D$177","v":1.8475923076923075},{"$f":"H247/Inputs!D$178","v":0.98538256410256408},{"$f":"IF(AK247>0,Q247/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N247/Inputs!D$180","v":2.9854638888888889},1.9161481517094017,{"$f":"IF(AK247=0,0,IF(OR(F247=\"M\",F247=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H247<=Inputs!$D$104,0,IF(AND(H247>=Inputs!$D$104,X247+Y247<1),ROUNDUP(X247+Y247,0),X247+Y247))","v":1.9161481517094017},{"$f":"IF(AK247>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N247/Inputs!D$190)*Inputs!E$190","v":1.074767},{"$f":"(H247/Inputs!D$191)*Inputs!E$191","v":0.41632413333333335},{"$f":"((S247*R247)/Inputs!D$192)*Inputs!E$192","v":0.65188081821591837},0.81074298788731292,{"$f":"IF(AK247=0,0,IF(F247=\"E\",AE247*(Inputs!D$194-1),IF(F247=\"H\",AE247*(Inputs!D$196-1),AE247*(Inputs!D$195-1))))","v":-0.16214859757746256},{"$f":"IF(AK247=0,0,IF(P247<Inputs!D$203,AE247*(Inputs!E$203-1),IF(P247>Inputs!D$204,AE247*(Inputs!E$204-1),AE247*(Inputs!E$205-1))))","v":-4.053714939436568E-2},{"$f":"IF(AK247=0,0,IF(I247<Inputs!D$199,(AE247+AF247+AG247)*(Inputs!D$200-1),0))","v":0},0.60805724091548463,{"$f":"N247*Inputs!$D$221","v":34768.489991008719},{"$f":"'SFC Building Data'!M246","v":1}]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!O246","v":"E"},{"$f":"'School Resources'!I246","v":6.0019999999999998},{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":6.0019999999999998},{"$f":"VLOOKUP(A248,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1093},{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L248*Inputs!D$219","v":3352.2499999999995},1093,{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1902},{"$f":"IF(O248>0,Inputs!D$218-O248,\"\")","v":111},{"$f":"VLOOKUP(C248,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":1},{"$f":"VLOOKUP(A248,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},2.8147010368873397E-3,{"$f":"J248/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H248/Inputs!D$178","v":1.8467692307692306E-2},{"$f":"IF(AK248>0,Q248/Inputs!D$179,0)","v":7.6923076923076927E-2},{"$f":"N248/Inputs!D$180","v":6.0722222222222219E-2},5.8259017094017096E-2,{"$f":"IF(AK248=0,0,IF(OR(F248=\"M\",F248=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H248<=Inputs!$D$104,0,IF(AND(H248>=Inputs!$D$104,X248+Y248<1),ROUNDUP(X248+Y248,0),X248+Y248))","v":0},{"$f":"IF(AK248>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N248/Inputs!D$190)*Inputs!E$190","v":2.1859999999999997E-2},{"$f":"(H248/Inputs!D$191)*Inputs!E$191","v":7.8025999999999998E-3},{"$f":"((S248*R248)/Inputs!D$192)*Inputs!E$192","v":1.2217320267953538E-2},0.28546998006698843,{"$f":"IF(AK248=0,0,IF(F248=\"E\",AE248*(Inputs!D$194-1),IF(F248=\"H\",AE248*(Inputs!D$196-1),AE248*(Inputs!D$195-1))))","v":-5.7093996013397673E-2},{"$f":"IF(AK248=0,0,IF(P248<Inputs!D$203,AE248*(Inputs!E$203-1),IF(P248>Inputs!D$204,AE248*(Inputs!E$204-1),AE248*(Inputs!E$205-1))))","v":2.8546998006698868E-2},{"$f":"IF(AK248=0,0,IF(I248<Inputs!D$199,(AE248+AF248+AG248)*(Inputs!D$200-1),0))","v":0},0.25692298206028963,{"$f":"N248*Inputs!$D$221","v":707.16647534158631},{"$f":"'SFC Building Data'!M247","v":1}]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!O247","v":"E"},{"$f":"'School Resources'!I247","v":17.513999999999999},{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":17.513999999999999},{"$f":"VLOOKUP(A249,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.5019999999999998},{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":10641},{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L249*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1914},{"$f":"IF(O249>0,Inputs!D$218-O249,\"\")","v":99},{"$f":"VLOOKUP(C249,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A249,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},8.2133745351624238E-3,{"$f":"J249/Inputs!D$177","v":0.19246153846153843},{"$f":"H249/Inputs!D$178","v":5.3889230769230766E-2},{"$f":"IF(AK249>0,Q249/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N249/Inputs!D$180","v":0.18623611111111107},0.16583902777777776,{"$f":"IF(AK249=0,0,IF(OR(F249=\"M\",F249=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H249<=Inputs!$D$104,0,IF(AND(H249>=Inputs!$D$104,X249+Y249<1),ROUNDUP(X249+Y249,0),X249+Y249))","v":0},{"$f":"IF(AK249>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N249/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H249/Inputs!D$191)*Inputs!E$191","v":2.2768199999999999E-2},{"$f":"((S249*R249)/Inputs!D$192)*Inputs!E$192","v":3.5650474370699479E-2},0.30636591859267492,{"$f":"IF(AK249=0,0,IF(F249=\"E\",AE249*(Inputs!D$194-1),IF(F249=\"H\",AE249*(Inputs!D$196-1),AE249*(Inputs!D$195-1))))","v":-6.127318371853497E-2},{"$f":"IF(AK249=0,0,IF(P249<Inputs!D$203,AE249*(Inputs!E$203-1),IF(P249>Inputs!D$204,AE249*(Inputs!E$204-1),AE249*(Inputs!E$205-1))))","v":3.0636591859267519E-2},{"$f":"IF(AK249=0,0,IF(I249<Inputs!D$199,(AE249+AF249+AG249)*(Inputs!D$200-1),0))","v":0},0.2757293267334075,{"$f":"N249*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M248","v":1}]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!O248","v":"E"},{"$f":"'School Resources'!I248","v":337.80600000000004},{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":337.80600000000004},{"$f":"VLOOKUP(A250,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.335450000000002},{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":65522},{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47938},{"$f":"L250*Inputs!D$219","v":55128.7},55128.7,{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O250>0,Inputs!D$218-O250,\"\")","v":35},{"$f":"VLOOKUP(C250,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A250,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},0.15841767718539901,{"$f":"J250/Inputs!D$177","v":1.9488807692307692},{"$f":"H250/Inputs!D$178","v":1.0394030769230771},{"$f":"IF(AK250>0,Q250/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N250/Inputs!D$180","v":3.0627055555555556},1.9550550427350428,{"$f":"IF(AK250=0,0,IF(OR(F250=\"M\",F250=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H250<=Inputs!$D$104,0,IF(AND(H250>=Inputs!$D$104,X250+Y250<1),ROUNDUP(X250+Y250,0),X250+Y250))","v":1.9550550427350428},{"$f":"IF(AK250>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N250/Inputs!D$190)*Inputs!E$190","v":1.1025739999999999},{"$f":"(H250/Inputs!D$191)*Inputs!E$191","v":0.43914780000000009},{"$f":"((S250*R250)/Inputs!D$192)*Inputs!E$192","v":0.68761814235859953},0.83233498558965002,{"$f":"IF(AK250=0,0,IF(F250=\"E\",AE250*(Inputs!D$194-1),IF(F250=\"H\",AE250*(Inputs!D$196-1),AE250*(Inputs!D$195-1))))","v":-0.16646699711792998},{"$f":"IF(AK250=0,0,IF(P250<Inputs!D$203,AE250*(Inputs!E$203-1),IF(P250>Inputs!D$204,AE250*(Inputs!E$204-1),AE250*(Inputs!E$205-1))))","v":8.3233498558965072E-2},{"$f":"IF(AK250=0,0,IF(I250<Inputs!D$199,(AE250+AF250+AG250)*(Inputs!D$200-1),0))","v":0},0.74910148703068513,{"$f":"N250*Inputs!$D$221","v":35668.040685419677},{"$f":"'SFC Building Data'!M249","v":1}]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},{"$f":"'School Resources'!O249","v":"M"},{"$f":"'School Resources'!I249","v":475.42100000000005},{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":475.42100000000005},{"$f":"VLOOKUP(A251,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":30.109996666666667},{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":116698},{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":78974},{"$f":"L251*Inputs!D$219","v":90820.099999999991},90820.099999999991,{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1996},{"$f":"IF(O251>0,Inputs!D$218-O251,\"\")","v":17},{"$f":"VLOOKUP(C251,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":53},{"$f":"VLOOKUP(A251,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},0.22295367904998603,{"$f":"J251/Inputs!D$177","v":2.3161535897435899},{"$f":"H251/Inputs!D$178","v":1.4628338461538464},{"$f":"IF(AK251>0,Q251/Inputs!D$179,0)","v":4.0769230769230766},{"$f":"N251/Inputs!D$180","v":5.0455611111111107},3.2253679059829059,{"$f":"IF(AK251=0,0,IF(OR(F251=\"M\",F251=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H251<=Inputs!$D$104,0,IF(AND(H251>=Inputs!$D$104,X251+Y251<1),ROUNDUP(X251+Y251,0),X251+Y251))","v":3.7253679059829059},{"$f":"IF(AK251>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N251/Inputs!D$190)*Inputs!E$190","v":1.8164019999999996},{"$f":"(H251/Inputs!D$191)*Inputs!E$191","v":0.61804730000000008},{"$f":"((S251*R251)/Inputs!D$192)*Inputs!E$192","v":0.96773919012174947},1.1255471225304374,{"$f":"IF(AK251=0,0,IF(F251=\"E\",AE251*(Inputs!D$194-1),IF(F251=\"H\",AE251*(Inputs!D$196-1),AE251*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK251=0,0,IF(P251<Inputs!D$203,AE251*(Inputs!E$203-1),IF(P251>Inputs!D$204,AE251*(Inputs!E$204-1),AE251*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK251=0,0,IF(I251<Inputs!D$199,(AE251+AF251+AG251)*(Inputs!D$200-1),0))","v":0},1.1255471225304374,{"$f":"N251*Inputs!$D$221","v":58760.2287348311},{"$f":"'SFC Building Data'!M250","v":1}]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},{"$f":"'School Resources'!O250","v":"H"},{"$f":"'School Resources'!I250","v":674.8420000000001},{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":674.8420000000001},{"$f":"VLOOKUP(A252,'Base Sheet'!A$10:C$57,3,FALSE)","v":2132.3756666666668},{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":44.024969523809524},{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":246711},{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":134799},{"$f":"L252*Inputs!D$219","v":155018.84999999998},155018.84999999998,{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1952},{"$f":"IF(O252>0,Inputs!D$218-O252,\"\")","v":61},{"$f":"VLOOKUP(C252,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":62},{"$f":"VLOOKUP(A252,Inputs!AJ$6:AL$54,3,FALSE)","v":18085580.120000008},0.31647425477093077,{"$f":"J252/Inputs!D$177","v":3.3865361172161172},{"$f":"H252/Inputs!D$178","v":2.0764369230769235},{"$f":"IF(AK252>0,Q252/Inputs!D$179,0)","v":4.7692307692307692},{"$f":"N252/Inputs!D$180","v":8.6121583333333316},4.7110905357142858,{"$f":"IF(AK252=0,0,IF(OR(F252=\"M\",F252=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H252<=Inputs!$D$104,0,IF(AND(H252>=Inputs!$D$104,X252+Y252<1),ROUNDUP(X252+Y252,0),X252+Y252))","v":5.2110905357142858},{"$f":"IF(AK252>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N252/Inputs!D$190)*Inputs!E$190","v":3.1003769999999995},{"$f":"(H252/Inputs!D$191)*Inputs!E$191","v":0.87729460000000015},{"$f":"((S252*R252)/Inputs!D$192)*Inputs!E$192","v":1.3736689177384713},1.6128351294346177,{"$f":"IF(AK252=0,0,IF(F252=\"E\",AE252*(Inputs!D$194-1),IF(F252=\"H\",AE252*(Inputs!D$196-1),AE252*(Inputs!D$195-1))))","v":1.6128351294346177},{"$f":"IF(AK252=0,0,IF(P252<Inputs!D$203,AE252*(Inputs!E$203-1),IF(P252>Inputs!D$204,AE252*(Inputs!E$204-1),AE252*(Inputs!E$205-1))))","v":0.16128351294346191},{"$f":"IF(AK252=0,0,IF(I252<Inputs!D$199,(AE252+AF252+AG252)*(Inputs!D$200-1),0))","v":0},3.3869537718126974,{"$f":"N252*Inputs!$D$221","v":100296.55422324433},{"$f":"'SFC Building Data'!M251","v":1}]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},{"$f":"'School Resources'!O251","v":"H"},{"$f":"'School Resources'!I251","v":116.776},{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":116.776},{"$f":"VLOOKUP(A253,'Base Sheet'!A$10:C$57,3,FALSE)","v":116.776},{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.282047619047619},{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":63315},{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":49487},{"$f":"L253*Inputs!D$219","v":56910.049999999996},56910.049999999996,{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O253>0,Inputs!D$218-O253,\"\")","v":52},{"$f":"VLOOKUP(C253,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A253,Inputs!AJ$6:AL$54,3,FALSE)","v":2084691.29},1,{"$f":"J253/Inputs!D$177","v":1.1755421245421245},{"$f":"H253/Inputs!D$178","v":0.35931076923076921},{"$f":"IF(AK253>0,Q253/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N253/Inputs!D$180","v":3.1616694444444442},1.6164382768620267,{"$f":"IF(AK253=0,0,IF(OR(F253=\"M\",F253=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H253<=Inputs!$D$104,0,IF(AND(H253>=Inputs!$D$104,X253+Y253<1),ROUNDUP(X253+Y253,0),X253+Y253))","v":2.1164382768620267},{"$f":"IF(AK253>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N253/Inputs!D$190)*Inputs!E$190","v":1.1382009999999998},{"$f":"(H253/Inputs!D$191)*Inputs!E$191","v":0.15180879999999999},{"$f":"((S253*R253)/Inputs!D$192)*Inputs!E$192","v":0.50032590960000001},0.72258392739999999,{"$f":"IF(AK253=0,0,IF(F253=\"E\",AE253*(Inputs!D$194-1),IF(F253=\"H\",AE253*(Inputs!D$196-1),AE253*(Inputs!D$195-1))))","v":0.72258392739999999},{"$f":"IF(AK253=0,0,IF(P253<Inputs!D$203,AE253*(Inputs!E$203-1),IF(P253>Inputs!D$204,AE253*(Inputs!E$204-1),AE253*(Inputs!E$205-1))))","v":7.2258392740000066E-2},{"$f":"IF(AK253=0,0,IF(I253<Inputs!D$199,(AE253+AF253+AG253)*(Inputs!D$200-1),0))","v":0.15174262475400013},1.6691688722940001,{"$f":"N253*Inputs!$D$221","v":36820.566761219983},{"$f":"'SFC Building Data'!M252","v":1}]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},{"$f":"'School Resources'!O252","v":"E"},{"$f":"'School Resources'!I252","v":30.01466666666667},{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":30.01466666666667},{"$f":"VLOOKUP(A254,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":4.287809523809524},{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":22863},{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":6492},{"$f":"L254*Inputs!D$219","v":7465.7999999999993},7465.7999999999993,{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1949},{"$f":"IF(O254>0,Inputs!D$218-O254,\"\")","v":64},{"$f":"VLOOKUP(C254,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":5},{"$f":"VLOOKUP(A254,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},2.8717478995455924E-2,{"$f":"J254/Inputs!D$177","v":0.32983150183150184},{"$f":"H254/Inputs!D$178","v":9.2352820512820524E-2},{"$f":"IF(AK254>0,Q254/Inputs!D$179,0)","v":0.38461538461538464},{"$f":"N254/Inputs!D$180","v":0.41476666666666662},0.30539159340659339,{"$f":"IF(AK254=0,0,IF(OR(F254=\"M\",F254=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H254<=Inputs!$D$104,0,IF(AND(H254>=Inputs!$D$104,X254+Y254<1),ROUNDUP(X254+Y254,0),X254+Y254))","v":0},{"$f":"IF(AK254>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N254/Inputs!D$190)*Inputs!E$190","v":0.14931599999999998},{"$f":"(H254/Inputs!D$191)*Inputs!E$191","v":3.9019066666666671E-2},{"$f":"((S254*R254)/Inputs!D$192)*Inputs!E$192","v":8.6383023087976463E-2},0.34367952243866084,{"$f":"IF(AK254=0,0,IF(F254=\"E\",AE254*(Inputs!D$194-1),IF(F254=\"H\",AE254*(Inputs!D$196-1),AE254*(Inputs!D$195-1))))","v":-6.8735904487732147E-2},{"$f":"IF(AK254=0,0,IF(P254<Inputs!D$203,AE254*(Inputs!E$203-1),IF(P254>Inputs!D$204,AE254*(Inputs!E$204-1),AE254*(Inputs!E$205-1))))","v":3.4367952243866115E-2},{"$f":"IF(AK254=0,0,IF(I254<Inputs!D$199,(AE254+AF254+AG254)*(Inputs!D$200-1),0))","v":0},0.30931157019479483,{"$f":"N254*Inputs!$D$221","v":4830.3416940578354},{"$f":"'SFC Building Data'!M253","v":1}]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},{"$f":"'School Resources'!O253","v":"E"},{"$f":"'School Resources'!I253","v":28.311333333333334},{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A255,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L255*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O255>0,Inputs!D$218-O255,\"\")","v":""},{"$f":"VLOOKUP(C255,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":5},{"$f":"VLOOKUP(A255,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0,{"$f":"J255/Inputs!D$177","v":0},{"$f":"H255/Inputs!D$178","v":0},{"$f":"IF(AK255>0,Q255/Inputs!D$179,0)","v":0},{"$f":"N255/Inputs!D$180","v":0},0,{"$f":"IF(AK255=0,0,IF(OR(F255=\"M\",F255=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H255<=Inputs!$D$104,0,IF(AND(H255>=Inputs!$D$104,X255+Y255<1),ROUNDUP(X255+Y255,0),X255+Y255))","v":0},{"$f":"IF(AK255>0,Inputs!E$189,0)","v":0},{"$f":"(N255/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H255/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S255*R255)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK255=0,0,IF(F255=\"E\",AE255*(Inputs!D$194-1),IF(F255=\"H\",AE255*(Inputs!D$196-1),AE255*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK255=0,0,IF(P255<Inputs!D$203,AE255*(Inputs!E$203-1),IF(P255>Inputs!D$204,AE255*(Inputs!E$204-1),AE255*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK255=0,0,IF(I255<Inputs!D$199,(AE255+AF255+AG255)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N255*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M254","v":0}]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!O254","v":"E"},{"$f":"'School Resources'!I254","v":229.27500000000001},{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":229.27500000000001},{"$f":"VLOOKUP(A256,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.195625},{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38018},{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37150},{"$f":"L256*Inputs!D$219","v":42722.5},38018,{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1957},{"$f":"IF(O256>0,Inputs!D$218-O256,\"\")","v":56},{"$f":"VLOOKUP(C256,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A256,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0.21936608757995502,{"$f":"J256/Inputs!D$177","v":1.3227403846153847},{"$f":"H256/Inputs!D$178","v":0.70546153846153847},{"$f":"IF(AK256>0,Q256/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N256/Inputs!D$180","v":2.1121111111111111},1.4004628739316238,{"$f":"IF(AK256=0,0,IF(OR(F256=\"M\",F256=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H256<=Inputs!$D$104,0,IF(AND(H256>=Inputs!$D$104,X256+Y256<1),ROUNDUP(X256+Y256,0),X256+Y256))","v":1.4004628739316238},{"$f":"IF(AK256>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N256/Inputs!D$190)*Inputs!E$190","v":0.76036000000000004},{"$f":"(H256/Inputs!D$191)*Inputs!E$191","v":0.29805750000000003},{"$f":"((S256*R256)/Inputs!D$192)*Inputs!E$192","v":0.65985965589586648},0.70456928897396665,{"$f":"IF(AK256=0,0,IF(F256=\"E\",AE256*(Inputs!D$194-1),IF(F256=\"H\",AE256*(Inputs!D$196-1),AE256*(Inputs!D$195-1))))","v":-0.14091385779479329},{"$f":"IF(AK256=0,0,IF(P256<Inputs!D$203,AE256*(Inputs!E$203-1),IF(P256>Inputs!D$204,AE256*(Inputs!E$204-1),AE256*(Inputs!E$205-1))))","v":7.0456928897396728E-2},{"$f":"IF(AK256=0,0,IF(I256<Inputs!D$199,(AE256+AF256+AG256)*(Inputs!D$200-1),0))","v":0},0.63411236007657013,{"$f":"N256*Inputs!$D$221","v":24597.488618057116},{"$f":"'SFC Building Data'!M255","v":1}]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},{"$f":"'School Resources'!O255","v":"E"},{"$f":"'School Resources'!I255","v":197.86333333333334},{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":197.86333333333334},{"$f":"VLOOKUP(A257,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.83975},{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":60208},{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":32478},{"$f":"L257*Inputs!D$219","v":37349.699999999997},37349.699999999997,{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O257>0,Inputs!D$218-O257,\"\")","v":36},{"$f":"VLOOKUP(C257,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A257,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0.18931198477314068,{"$f":"J257/Inputs!D$177","v":1.1415192307692308},{"$f":"H257/Inputs!D$178","v":0.60881025641025643},{"$f":"IF(AK257>0,Q257/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N257/Inputs!D$180","v":2.074983333333333},1.283251282051282,{"$f":"IF(AK257=0,0,IF(OR(F257=\"M\",F257=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H257<=Inputs!$D$104,0,IF(AND(H257>=Inputs!$D$104,X257+Y257<1),ROUNDUP(X257+Y257,0),X257+Y257))","v":1.283251282051282},{"$f":"IF(AK257>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N257/Inputs!D$190)*Inputs!E$190","v":0.74699399999999982},{"$f":"(H257/Inputs!D$191)*Inputs!E$191","v":0.25722233333333333},{"$f":"((S257*R257)/Inputs!D$192)*Inputs!E$192","v":0.56945602899462411},0.66841809058198942,{"$f":"IF(AK257=0,0,IF(F257=\"E\",AE257*(Inputs!D$194-1),IF(F257=\"H\",AE257*(Inputs!D$196-1),AE257*(Inputs!D$195-1))))","v":-0.13368361811639787},{"$f":"IF(AK257=0,0,IF(P257<Inputs!D$203,AE257*(Inputs!E$203-1),IF(P257>Inputs!D$204,AE257*(Inputs!E$204-1),AE257*(Inputs!E$205-1))))","v":6.6841809058199003E-2},{"$f":"IF(AK257=0,0,IF(I257<Inputs!D$199,(AE257+AF257+AG257)*(Inputs!D$200-1),0))","v":0},0.60157628152379061,{"$f":"N257*Inputs!$D$221","v":24165.101284598026},{"$f":"'SFC Building Data'!M256","v":1}]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},{"$f":"'School Resources'!O256","v":"M"},{"$f":"'School Resources'!I256","v":210.55400000000003},{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":210.55400000000003},{"$f":"VLOOKUP(A258,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.335086666666667},{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":81508},{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":53330},{"$f":"L258*Inputs!D$219","v":61329.499999999993},61329.499999999993,{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O258>0,Inputs!D$218-O258,\"\")","v":11},{"$f":"VLOOKUP(C258,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A258,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0.20145418036990448,{"$f":"J258/Inputs!D$177","v":1.0257758974358975},{"$f":"H258/Inputs!D$178","v":0.64785846153846161},{"$f":"IF(AK258>0,Q258/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N258/Inputs!D$180","v":3.407194444444444},1.7894379700854701,{"$f":"IF(AK258=0,0,IF(OR(F258=\"M\",F258=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H258<=Inputs!$D$104,0,IF(AND(H258>=Inputs!$D$104,X258+Y258<1),ROUNDUP(X258+Y258,0),X258+Y258))","v":2.2894379700854701},{"$f":"IF(AK258>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N258/Inputs!D$190)*Inputs!E$190","v":1.2265899999999998},{"$f":"(H258/Inputs!D$191)*Inputs!E$191","v":0.27372020000000002},{"$f":"((S258*R258)/Inputs!D$192)*Inputs!E$192","v":0.60598011116562334},0.80157257779140578,{"$f":"IF(AK258=0,0,IF(F258=\"E\",AE258*(Inputs!D$194-1),IF(F258=\"H\",AE258*(Inputs!D$196-1),AE258*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK258=0,0,IF(P258<Inputs!D$203,AE258*(Inputs!E$203-1),IF(P258>Inputs!D$204,AE258*(Inputs!E$204-1),AE258*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK258=0,0,IF(I258<Inputs!D$199,(AE258+AF258+AG258)*(Inputs!D$200-1),0))","v":0},0.80157257779140578,{"$f":"N258*Inputs!$D$221","v":39679.932616159022},{"$f":"'SFC Building Data'!M257","v":1}]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},{"$f":"'School Resources'!E257","v":"7-8"},{"$f":"'School Resources'!O257","v":"M"},{"$f":"'School Resources'!I257","v":6.5140000000000002},{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A259,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L259*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O259>0,Inputs!D$218-O259,\"\")","v":""},{"$f":"VLOOKUP(C259,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A259,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0,{"$f":"J259/Inputs!D$177","v":0},{"$f":"H259/Inputs!D$178","v":0},{"$f":"IF(AK259>0,Q259/Inputs!D$179,0)","v":0},{"$f":"N259/Inputs!D$180","v":0},0,{"$f":"IF(AK259=0,0,IF(OR(F259=\"M\",F259=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H259<=Inputs!$D$104,0,IF(AND(H259>=Inputs!$D$104,X259+Y259<1),ROUNDUP(X259+Y259,0),X259+Y259))","v":0},{"$f":"IF(AK259>0,Inputs!E$189,0)","v":0},{"$f":"(N259/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H259/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S259*R259)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK259=0,0,IF(F259=\"E\",AE259*(Inputs!D$194-1),IF(F259=\"H\",AE259*(Inputs!D$196-1),AE259*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK259=0,0,IF(P259<Inputs!D$203,AE259*(Inputs!E$203-1),IF(P259>Inputs!D$204,AE259*(Inputs!E$204-1),AE259*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK259=0,0,IF(I259<Inputs!D$199,(AE259+AF259+AG259)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N259*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M258","v":0}]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},{"$f":"'School Resources'!E258","v":"7-8"},{"$f":"'School Resources'!O258","v":"M"},{"$f":"'School Resources'!I258","v":8.8123333333333331},{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A260,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L260*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O260>0,Inputs!D$218-O260,\"\")","v":""},{"$f":"VLOOKUP(C260,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A260,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0,{"$f":"J260/Inputs!D$177","v":0},{"$f":"H260/Inputs!D$178","v":0},{"$f":"IF(AK260>0,Q260/Inputs!D$179,0)","v":0},{"$f":"N260/Inputs!D$180","v":0},0,{"$f":"IF(AK260=0,0,IF(OR(F260=\"M\",F260=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H260<=Inputs!$D$104,0,IF(AND(H260>=Inputs!$D$104,X260+Y260<1),ROUNDUP(X260+Y260,0),X260+Y260))","v":0},{"$f":"IF(AK260>0,Inputs!E$189,0)","v":0},{"$f":"(N260/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H260/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S260*R260)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK260=0,0,IF(F260=\"E\",AE260*(Inputs!D$194-1),IF(F260=\"H\",AE260*(Inputs!D$196-1),AE260*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK260=0,0,IF(P260<Inputs!D$203,AE260*(Inputs!E$203-1),IF(P260>Inputs!D$204,AE260*(Inputs!E$204-1),AE260*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK260=0,0,IF(I260<Inputs!D$199,(AE260+AF260+AG260)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N260*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M259","v":0}]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},{"$f":"'School Resources'!O259","v":"H"},{"$f":"'School Resources'!I259","v":14.663},{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":21.177},{"$f":"VLOOKUP(A261,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":3.0947142857142858},{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35130},{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":6327},{"$f":"L261*Inputs!D$219","v":7276.0499999999993},7276.0499999999993,{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1998},{"$f":"IF(O261>0,Inputs!D$218-O261,\"\")","v":15},{"$f":"VLOOKUP(C261,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":13},{"$f":"VLOOKUP(A261,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},2.0261762672252565E-2,{"$f":"J261/Inputs!D$177","v":0.23805494505494507},{"$f":"H261/Inputs!D$178","v":6.5159999999999996E-2},{"$f":"IF(AK261>0,Q261/Inputs!D$179,0)","v":1},{"$f":"N261/Inputs!D$180","v":0.40422499999999995},0.42685998626373622,{"$f":"IF(AK261=0,0,IF(OR(F261=\"M\",F261=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H261<=Inputs!$D$104,0,IF(AND(H261>=Inputs!$D$104,X261+Y261<1),ROUNDUP(X261+Y261,0),X261+Y261))","v":0},{"$f":"IF(AK261>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N261/Inputs!D$190)*Inputs!E$190","v":0.14552099999999998},{"$f":"(H261/Inputs!D$191)*Inputs!E$191","v":2.7530099999999998E-2},{"$f":"((S261*R261)/Inputs!D$192)*Inputs!E$192","v":6.0947979207967559E-2},0.33349976980199186,{"$f":"IF(AK261=0,0,IF(F261=\"E\",AE261*(Inputs!D$194-1),IF(F261=\"H\",AE261*(Inputs!D$196-1),AE261*(Inputs!D$195-1))))","v":0.33349976980199186},{"$f":"IF(AK261=0,0,IF(P261<Inputs!D$203,AE261*(Inputs!E$203-1),IF(P261>Inputs!D$204,AE261*(Inputs!E$204-1),AE261*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK261=0,0,IF(I261<Inputs!D$199,(AE261+AF261+AG261)*(Inputs!D$200-1),0))","v":0},0.66699953960398373,{"$f":"N261*Inputs!$D$221","v":4707.5742295600621},{"$f":"'SFC Building Data'!M260","v":1}]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},{"$f":"'School Resources'!E260","v":"9-12"},{"$f":"'School Resources'!O260","v":"H"},{"$f":"'School Resources'!I260","v":24.057000000000002},{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":61.180666666666667},{"$f":"VLOOKUP(A262,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.7400952380952379},{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54235},{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":14884},{"$f":"L262*Inputs!D$219","v":17116.599999999999},17116.599999999999,{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1927},{"$f":"IF(O262>0,Inputs!D$218-O262,\"\")","v":86},{"$f":"VLOOKUP(C262,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":16},{"$f":"VLOOKUP(A262,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},5.8536532470614036E-2,{"$f":"J262/Inputs!D$177","v":0.67231501831501828},{"$f":"H262/Inputs!D$178","v":0.18824820512820514},{"$f":"IF(AK262>0,Q262/Inputs!D$179,0)","v":1.2307692307692308},{"$f":"N262/Inputs!D$180","v":0.95092222222222211},0.76056366910866913,{"$f":"IF(AK262=0,0,IF(OR(F262=\"M\",F262=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H262<=Inputs!$D$104,0,IF(AND(H262>=Inputs!$D$104,X262+Y262<1),ROUNDUP(X262+Y262,0),X262+Y262))","v":1.2605636691086692},{"$f":"IF(AK262>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N262/Inputs!D$190)*Inputs!E$190","v":0.34233199999999991},{"$f":"(H262/Inputs!D$191)*Inputs!E$191","v":7.9534866666666676E-2},{"$f":"((S262*R262)/Inputs!D$192)*Inputs!E$192","v":0.17607961467297514},0.42448662033491041,{"$f":"IF(AK262=0,0,IF(F262=\"E\",AE262*(Inputs!D$194-1),IF(F262=\"H\",AE262*(Inputs!D$196-1),AE262*(Inputs!D$195-1))))","v":0.42448662033491041},{"$f":"IF(AK262=0,0,IF(P262<Inputs!D$203,AE262*(Inputs!E$203-1),IF(P262>Inputs!D$204,AE262*(Inputs!E$204-1),AE262*(Inputs!E$205-1))))","v":4.2448662033491076E-2},{"$f":"IF(AK262=0,0,IF(I262<Inputs!D$199,(AE262+AF262+AG262)*(Inputs!D$200-1),0))","v":0},0.8914219027033119,{"$f":"N262*Inputs!$D$221","v":11074.369342938513},{"$f":"'SFC Building Data'!M261","v":1}]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},{"$f":"'School Resources'!O261","v":"H"},{"$f":"'School Resources'!I261","v":295.10599999999999},{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":295.10599999999999},{"$f":"VLOOKUP(A263,'Base Sheet'!A$10:C$57,3,FALSE)","v":1045.1706666666669},{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.314099047619049},{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":90956},{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":77415},{"$f":"L263*Inputs!D$219","v":89027.25},89027.25,{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1975},{"$f":"IF(O263>0,Inputs!D$218-O263,\"\")","v":38},{"$f":"VLOOKUP(C263,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A263,Inputs!AJ$6:AL$54,3,FALSE)","v":12533456.120000003},0.2823519731386771,{"$f":"J263/Inputs!D$177","v":1.4856999267399269},{"$f":"H263/Inputs!D$178","v":0.90801846153846155},{"$f":"IF(AK263>0,Q263/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N263/Inputs!D$180","v":4.9459583333333335},2.4310730265567768,{"$f":"IF(AK263=0,0,IF(OR(F263=\"M\",F263=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H263<=Inputs!$D$104,0,IF(AND(H263>=Inputs!$D$104,X263+Y263<1),ROUNDUP(X263+Y263,0),X263+Y263))","v":2.9310730265567768},{"$f":"IF(AK263>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N263/Inputs!D$190)*Inputs!E$190","v":1.780545},{"$f":"(H263/Inputs!D$191)*Inputs!E$191","v":0.38363779999999997},{"$f":"((S263*R263)/Inputs!D$192)*Inputs!E$192","v":0.84932305577496692},1.0283764639437418,{"$f":"IF(AK263=0,0,IF(F263=\"E\",AE263*(Inputs!D$194-1),IF(F263=\"H\",AE263*(Inputs!D$196-1),AE263*(Inputs!D$195-1))))","v":1.0283764639437418},{"$f":"IF(AK263=0,0,IF(P263<Inputs!D$203,AE263*(Inputs!E$203-1),IF(P263>Inputs!D$204,AE263*(Inputs!E$204-1),AE263*(Inputs!E$205-1))))","v":0.10283764639437427},{"$f":"IF(AK263=0,0,IF(I263<Inputs!D$199,(AE263+AF263+AG263)*(Inputs!D$200-1),0))","v":0},2.1595905742818577,{"$f":"N263*Inputs!$D$221","v":57600.262206636995},{"$f":"'SFC Building Data'!M262","v":1}]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},{"$f":"'School Resources'!O262","v":"E"},{"$f":"'School Resources'!I262","v":109.971},{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A264,'Base Sheet'!A$10:C$57,3,FALSE)","v":217.76499999999999},{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L264*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O264>0,Inputs!D$218-O264,\"\")","v":""},{"$f":"VLOOKUP(C264,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A264,Inputs!AJ$6:AL$54,3,FALSE)","v":3002920.91},0,{"$f":"J264/Inputs!D$177","v":0},{"$f":"H264/Inputs!D$178","v":0},{"$f":"IF(AK264>0,Q264/Inputs!D$179,0)","v":0},{"$f":"N264/Inputs!D$180","v":0},0,{"$f":"IF(AK264=0,0,IF(OR(F264=\"M\",F264=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H264<=Inputs!$D$104,0,IF(AND(H264>=Inputs!$D$104,X264+Y264<1),ROUNDUP(X264+Y264,0),X264+Y264))","v":0},{"$f":"IF(AK264>0,Inputs!E$189,0)","v":0},{"$f":"(N264/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H264/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S264*R264)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK264=0,0,IF(F264=\"E\",AE264*(Inputs!D$194-1),IF(F264=\"H\",AE264*(Inputs!D$196-1),AE264*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK264=0,0,IF(P264<Inputs!D$203,AE264*(Inputs!E$203-1),IF(P264>Inputs!D$204,AE264*(Inputs!E$204-1),AE264*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK264=0,0,IF(I264<Inputs!D$199,(AE264+AF264+AG264)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N264*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M263","v":0}]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},{"$f":"'School Resources'!O263","v":"M"},{"$f":"'School Resources'!I263","v":38.051000000000002},{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A265,'Base Sheet'!A$10:C$57,3,FALSE)","v":217.76499999999999},{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L265*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O265>0,Inputs!D$218-O265,\"\")","v":""},{"$f":"VLOOKUP(C265,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A265,Inputs!AJ$6:AL$54,3,FALSE)","v":3002920.91},0,{"$f":"J265/Inputs!D$177","v":0},{"$f":"H265/Inputs!D$178","v":0},{"$f":"IF(AK265>0,Q265/Inputs!D$179,0)","v":0},{"$f":"N265/Inputs!D$180","v":0},0,{"$f":"IF(AK265=0,0,IF(OR(F265=\"M\",F265=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H265<=Inputs!$D$104,0,IF(AND(H265>=Inputs!$D$104,X265+Y265<1),ROUNDUP(X265+Y265,0),X265+Y265))","v":0},{"$f":"IF(AK265>0,Inputs!E$189,0)","v":0},{"$f":"(N265/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H265/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S265*R265)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK265=0,0,IF(F265=\"E\",AE265*(Inputs!D$194-1),IF(F265=\"H\",AE265*(Inputs!D$196-1),AE265*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK265=0,0,IF(P265<Inputs!D$203,AE265*(Inputs!E$203-1),IF(P265>Inputs!D$204,AE265*(Inputs!E$204-1),AE265*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK265=0,0,IF(I265<Inputs!D$199,(AE265+AF265+AG265)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N265*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M264","v":0}]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},{"$f":"'School Resources'!O264","v":"H"},{"$f":"'School Resources'!I264","v":69.742999999999995},{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":217.76499999999999},{"$f":"VLOOKUP(A266,'Base Sheet'!A$10:C$57,3,FALSE)","v":217.76499999999999},{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.683682142857144},{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":92678},{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":63372},{"$f":"L266*Inputs!D$219","v":72877.799999999988},72877.799999999988,{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O266>0,Inputs!D$218-O266,\"\")","v":57},{"$f":"VLOOKUP(C266,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A266,Inputs!AJ$6:AL$54,3,FALSE)","v":3002920.91},1,{"$f":"J266/Inputs!D$177","v":1.8218217032967035},{"$f":"H266/Inputs!D$178","v":0.67004615384615385},{"$f":"IF(AK266>0,Q266/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N266/Inputs!D$180","v":4.0487666666666664},2.173620169413919,{"$f":"IF(AK266=0,0,IF(OR(F266=\"M\",F266=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H266<=Inputs!$D$104,0,IF(AND(H266>=Inputs!$D$104,X266+Y266<1),ROUNDUP(X266+Y266,0),X266+Y266))","v":2.673620169413919},{"$f":"IF(AK266>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N266/Inputs!D$190)*Inputs!E$190","v":1.4575559999999999},{"$f":"(H266/Inputs!D$191)*Inputs!E$191","v":0.28309449999999997},{"$f":"((S266*R266)/Inputs!D$192)*Inputs!E$192","v":0.72070101840000012},0.89033787959999999,{"$f":"IF(AK266=0,0,IF(F266=\"E\",AE266*(Inputs!D$194-1),IF(F266=\"H\",AE266*(Inputs!D$196-1),AE266*(Inputs!D$195-1))))","v":0.89033787959999999},{"$f":"IF(AK266=0,0,IF(P266<Inputs!D$203,AE266*(Inputs!E$203-1),IF(P266>Inputs!D$204,AE266*(Inputs!E$204-1),AE266*(Inputs!E$205-1))))","v":8.9033787960000083E-2},{"$f":"IF(AK266=0,0,IF(I266<Inputs!D$199,(AE266+AF266+AG266)*(Inputs!D$200-1),0))","v":0.18697095471600017},2.0566805018760004,{"$f":"N266*Inputs!$D$221","v":47151.634910017427},{"$f":"'SFC Building Data'!M265","v":1}]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},{"$f":"'School Resources'!O265","v":"E"},{"$f":"'School Resources'!I265","v":198.82500000000002},{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":198.82500000000002},{"$f":"VLOOKUP(A267,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.911875000000002},{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":41158},{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":32085},{"$f":"L267*Inputs!D$219","v":36897.75},36897.75,{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2012},{"$f":"IF(O267>0,Inputs!D$218-O267,\"\")","v":1},{"$f":"VLOOKUP(C267,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A267,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},0.20555529134936079,{"$f":"J267/Inputs!D$177","v":1.1470673076923079},{"$f":"H267/Inputs!D$178","v":0.61176923076923084},{"$f":"IF(AK267>0,Q267/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N267/Inputs!D$180","v":2.0498750000000001},1.3560240384615385,{"$f":"IF(AK267=0,0,IF(OR(F267=\"M\",F267=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H267<=Inputs!$D$104,0,IF(AND(H267>=Inputs!$D$104,X267+Y267<1),ROUNDUP(X267+Y267,0),X267+Y267))","v":1.3560240384615385},{"$f":"IF(AK267>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N267/Inputs!D$190)*Inputs!E$190","v":0.73795499999999992},{"$f":"(H267/Inputs!D$191)*Inputs!E$191","v":0.25847250000000005},{"$f":"((S267*R267)/Inputs!D$192)*Inputs!E$192","v":0.46644542185079896},0.64071823046269971,{"$f":"IF(AK267=0,0,IF(F267=\"E\",AE267*(Inputs!D$194-1),IF(F267=\"H\",AE267*(Inputs!D$196-1),AE267*(Inputs!D$195-1))))","v":-0.12814364609253992},{"$f":"IF(AK267=0,0,IF(P267<Inputs!D$203,AE267*(Inputs!E$203-1),IF(P267>Inputs!D$204,AE267*(Inputs!E$204-1),AE267*(Inputs!E$205-1))))","v":-3.2035911523135015E-2},{"$f":"IF(AK267=0,0,IF(I267<Inputs!D$199,(AE267+AF267+AG267)*(Inputs!D$200-1),0))","v":4.8053867284702519E-2},0.5285925401317273,{"$f":"N267*Inputs!$D$221","v":23872.691505521514},{"$f":"'SFC Building Data'!M266","v":1}]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!O266","v":"E"},{"$f":"'School Resources'!I266","v":7.6289999999999996},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":7.6289999999999996},{"$f":"VLOOKUP(A268,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.0898571428571429},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":1661},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L268*Inputs!D$219","v":3352.2499999999995},{"$f":"IF(K268<=M268,K268,M268)","v":1661},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1937},{"$f":"IF(O268>0,Inputs!D$218-O268,\"\")","v":76},{"$f":"VLOOKUP(C268,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A268,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},7.8872441478902225E-3,{"$f":"J268/Inputs!D$177","v":8.383516483516483E-2},{"$f":"H268/Inputs!D$178","v":2.3473846153846154E-2},{"$f":"IF(AK268>0,Q268/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N268/Inputs!D$180","v":9.2277777777777778E-2},0.10758900488400489,{"$f":"IF(AK268=0,0,IF(OR(F268=\"M\",F268=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H268<=Inputs!$D$104,0,IF(AND(H268>=Inputs!$D$104,X268+Y268<1),ROUNDUP(X268+Y268,0),X268+Y268))","v":0},{"$f":"IF(AK268>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N268/Inputs!D$190)*Inputs!E$190","v":3.322E-2},{"$f":"(H268/Inputs!D$191)*Inputs!E$191","v":9.9176999999999998E-3},{"$f":"((S268*R268)/Inputs!D$192)*Inputs!E$192","v":1.7897709660755667E-2},{"$f":"(AA268+AB268+AC268+AD268)/4","v":0.29025885241518895},{"$f":"IF(AK268=0,0,IF(F268=\"E\",AE268*(Inputs!D$194-1),IF(F268=\"H\",AE268*(Inputs!D$196-1),AE268*(Inputs!D$195-1))))","v":-5.8051770483037779E-2},{"$f":"IF(AK268=0,0,IF(P268<Inputs!D$203,AE268*(Inputs!E$203-1),IF(P268>Inputs!D$204,AE268*(Inputs!E$204-1),AE268*(Inputs!E$205-1))))","v":2.9025885241518921E-2},{"$f":"IF(AK268=0,0,IF(I268<Inputs!D$199,(AE268+AF268+AG268)*(Inputs!D$200-1),0))","v":2.6123296717367035E-2},{"$f":"AE268+AF268+AG268+AH268","v":0.28735626389103713},{"$f":"N268*Inputs!$D$221","v":1074.6601240094919},{"$f":"'SFC Building Data'!M267","v":1}]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},{"$f":"'School Resources'!O267","v":"E"},{"$f":"'School Resources'!I267","v":242.73099999999999},{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":242.73099999999999},{"$f":"VLOOKUP(A269,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.204825},{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":40630},{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37110},{"$f":"L269*Inputs!D$219","v":42676.5},40630,{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O269>0,Inputs!D$218-O269,\"\")","v":36},{"$f":"VLOOKUP(C269,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A269,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},{"$f":"H269/I269","v":0.25094752382508079},{"$f":"J269/Inputs!D$177","v":1.4003711538461538},{"$f":"H269/Inputs!D$178","v":0.74686461538461535},{"$f":"IF(AK269>0,Q269/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N269/Inputs!D$180","v":2.257222222222222},{"$f":"(T269+U269+V269+W269)/4","v":1.3895760363247862},{"$f":"IF(AK269=0,0,IF(OR(F269=\"M\",F269=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H269<=Inputs!$D$104,0,IF(AND(H269>=Inputs!$D$104,X269+Y269<1),ROUNDUP(X269+Y269,0),X269+Y269))","v":1.3895760363247862},{"$f":"IF(AK269>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N269/Inputs!D$190)*Inputs!E$190","v":0.81259999999999999},{"$f":"(H269/Inputs!D$191)*Inputs!E$191","v":0.31555030000000001},{"$f":"((S269*R269)/Inputs!D$192)*Inputs!E$192","v":0.56944933328940672},0.69939990832235177,{"$f":"IF(AK269=0,0,IF(F269=\"E\",AE269*(Inputs!D$194-1),IF(F269=\"H\",AE269*(Inputs!D$196-1),AE269*(Inputs!D$195-1))))","v":-0.13987998166447033},{"$f":"IF(AK269=0,0,IF(P269<Inputs!D$203,AE269*(Inputs!E$203-1),IF(P269>Inputs!D$204,AE269*(Inputs!E$204-1),AE269*(Inputs!E$205-1))))","v":6.9939990832235233E-2},{"$f":"IF(AK269=0,0,IF(I269<Inputs!D$199,(AE269+AF269+AG269)*(Inputs!D$200-1),0))","v":6.294599174901172E-2},0.69240590923912837,{"$f":"N269*Inputs!$D$221","v":26287.441805241218},{"$f":"'SFC Building Data'!M268","v":1}]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},{"$f":"'School Resources'!O268","v":"M"},{"$f":"'School Resources'!I268","v":124.46599999999999},{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A270,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L270*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O270>0,Inputs!D$218-O270,\"\")","v":""},{"$f":"VLOOKUP(C270,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A270,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},0,{"$f":"J270/Inputs!D$177","v":0},{"$f":"H270/Inputs!D$178","v":0},{"$f":"IF(AK270>0,Q270/Inputs!D$179,0)","v":0},{"$f":"N270/Inputs!D$180","v":0},0,{"$f":"IF(AK270=0,0,IF(OR(F270=\"M\",F270=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H270<=Inputs!$D$104,0,IF(AND(H270>=Inputs!$D$104,X270+Y270<1),ROUNDUP(X270+Y270,0),X270+Y270))","v":0},{"$f":"IF(AK270>0,Inputs!E$189,0)","v":0},{"$f":"(N270/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H270/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S270*R270)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK270=0,0,IF(F270=\"E\",AE270*(Inputs!D$194-1),IF(F270=\"H\",AE270*(Inputs!D$196-1),AE270*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK270=0,0,IF(P270<Inputs!D$203,AE270*(Inputs!E$203-1),IF(P270>Inputs!D$204,AE270*(Inputs!E$204-1),AE270*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK270=0,0,IF(I270<Inputs!D$199,(AE270+AF270+AG270)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N270*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M269","v":0}]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},{"$f":"'School Resources'!O269","v":"M"},{"$f":"'School Resources'!I269","v":113.274},{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":113.274},{"$f":"VLOOKUP(A271,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8},{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":42513},{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":29935},{"$f":"L271*Inputs!D$219","v":34425.25},34425.25,{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O271>0,Inputs!D$218-O271,\"\")","v":29},{"$f":"VLOOKUP(C271,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A271,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},0.11710836198821825,{"$f":"J271/Inputs!D$177","v":0.61538461538461542},{"$f":"H271/Inputs!D$178","v":0.34853538461538464},{"$f":"IF(AK271>0,Q271/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N271/Inputs!D$180","v":1.9125138888888888},0.93064693376068375,{"$f":"IF(AK271=0,0,IF(OR(F271=\"M\",F271=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H271<=Inputs!$D$104,0,IF(AND(H271>=Inputs!$D$104,X271+Y271<1),ROUNDUP(X271+Y271,0),X271+Y271))","v":1.4306469337606837},{"$f":"IF(AK271>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N271/Inputs!D$190)*Inputs!E$190","v":0.68850500000000003},{"$f":"(H271/Inputs!D$191)*Inputs!E$191","v":0.1472562},{"$f":"((S271*R271)/Inputs!D$192)*Inputs!E$192","v":0.2657419273970949},0.55037578184927383,{"$f":"IF(AK271=0,0,IF(F271=\"E\",AE271*(Inputs!D$194-1),IF(F271=\"H\",AE271*(Inputs!D$196-1),AE271*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK271=0,0,IF(P271<Inputs!D$203,AE271*(Inputs!E$203-1),IF(P271>Inputs!D$204,AE271*(Inputs!E$204-1),AE271*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK271=0,0,IF(I271<Inputs!D$199,(AE271+AF271+AG271)*(Inputs!D$200-1),0))","v":5.5037578184927431E-2},0.60541336003420121,{"$f":"N271*Inputs!$D$221","v":22272.994240853561},{"$f":"'SFC Building Data'!M270","v":1}]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},{"$f":"'School Resources'!E270","v":"9-12"},{"$f":"'School Resources'!O270","v":"H"},{"$f":"'School Resources'!I270","v":154.75},{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":279.21600000000001},{"$f":"VLOOKUP(A272,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18},{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":110523},{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":71911},{"$f":"L272*Inputs!D$219","v":82697.649999999994},82697.649999999994,{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O272>0,Inputs!D$218-O272,\"\")","v":3},{"$f":"VLOOKUP(C272,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":32},{"$f":"VLOOKUP(A272,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},0.28866755302101405,{"$f":"J272/Inputs!D$177","v":1.3846153846153846},{"$f":"H272/Inputs!D$178","v":0.85912615384615387},{"$f":"IF(AK272>0,Q272/Inputs!D$179,0)","v":2.4615384615384617},{"$f":"N272/Inputs!D$180","v":4.5943138888888884},2.3248984722222223,{"$f":"IF(AK272=0,0,IF(OR(F272=\"M\",F272=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H272<=Inputs!$D$104,0,IF(AND(H272>=Inputs!$D$104,X272+Y272<1),ROUNDUP(X272+Y272,0),X272+Y272))","v":2.8248984722222223},{"$f":"IF(AK272>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N272/Inputs!D$190)*Inputs!E$190","v":1.6539529999999998},{"$f":"(H272/Inputs!D$191)*Inputs!E$191","v":0.36298080000000005},{"$f":"((S272*R272)/Inputs!D$192)*Inputs!E$192","v":0.65504350513010279},0.94299432628252566,{"$f":"IF(AK272=0,0,IF(F272=\"E\",AE272*(Inputs!D$194-1),IF(F272=\"H\",AE272*(Inputs!D$196-1),AE272*(Inputs!D$195-1))))","v":0.94299432628252566},{"$f":"IF(AK272=0,0,IF(P272<Inputs!D$203,AE272*(Inputs!E$203-1),IF(P272>Inputs!D$204,AE272*(Inputs!E$204-1),AE272*(Inputs!E$205-1))))","v":-4.7149716314126323E-2},{"$f":"IF(AK272=0,0,IF(I272<Inputs!D$199,(AE272+AF272+AG272)*(Inputs!D$200-1),0))","v":0.18388389362509266},2.0227228298760176,{"$f":"N272*Inputs!$D$221","v":53505.037209087037},{"$f":"'SFC Building Data'!M271","v":1}]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},{"$f":"'School Resources'!E271","v":"9-12"},{"$f":"'School Resources'!O271","v":"H"},{"$f":"'School Resources'!I271","v":125.583},{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":125.583},{"$f":"VLOOKUP(A273,'Base Sheet'!A$10:C$57,3,FALSE)","v":967.25799999999992},{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10},{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":77373},{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":41225},{"$f":"L273*Inputs!D$219","v":47408.749999999993},47408.749999999993,{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O273>0,Inputs!D$218-O273,\"\")","v":4},{"$f":"VLOOKUP(C273,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A273,Inputs!AJ$6:AL$54,3,FALSE)","v":9454986.9200000018},0.12983402566843594,{"$f":"J273/Inputs!D$177","v":0.76923076923076927},{"$f":"H273/Inputs!D$178","v":0.38640923076923078},{"$f":"IF(AK273>0,Q273/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N273/Inputs!D$180","v":2.6338194444444438},1.4089033226495724,{"$f":"IF(AK273=0,0,IF(OR(F273=\"M\",F273=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H273<=Inputs!$D$104,0,IF(AND(H273>=Inputs!$D$104,X273+Y273<1),ROUNDUP(X273+Y273,0),X273+Y273))","v":1.9089033226495724},{"$f":"IF(AK273>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N273/Inputs!D$190)*Inputs!E$190","v":0.94817499999999977},{"$f":"(H273/Inputs!D$191)*Inputs!E$191","v":0.16325790000000001},{"$f":"((S273*R273)/Inputs!D$192)*Inputs!E$192","v":0.29461896347184152},0.62651296586796035,{"$f":"IF(AK273=0,0,IF(F273=\"E\",AE273*(Inputs!D$194-1),IF(F273=\"H\",AE273*(Inputs!D$196-1),AE273*(Inputs!D$195-1))))","v":0.62651296586796035},{"$f":"IF(AK273=0,0,IF(P273<Inputs!D$203,AE273*(Inputs!E$203-1),IF(P273>Inputs!D$204,AE273*(Inputs!E$204-1),AE273*(Inputs!E$205-1))))","v":-3.1325648293398047E-2},{"$f":"IF(AK273=0,0,IF(I273<Inputs!D$199,(AE273+AF273+AG273)*(Inputs!D$200-1),0))","v":0.12217002834425236},1.343870311786775,{"$f":"N273*Inputs!$D$221","v":30673.264993458757},{"$f":"'SFC Building Data'!M272","v":1}]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!O272","v":"E"},{"$f":"'School Resources'!I272","v":302.10400000000004},{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":302.10400000000004},{"$f":"VLOOKUP(A274,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":22.657800000000002},{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":39799},{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":39762},{"$f":"L274*Inputs!D$219","v":45726.299999999996},39799,{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1966},{"$f":"IF(O274>0,Inputs!D$218-O274,\"\")","v":47},{"$f":"VLOOKUP(C274,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A274,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},9.0672954895729505E-2,{"$f":"J274/Inputs!D$177","v":1.7429076923076925},{"$f":"H274/Inputs!D$178","v":0.9295507692307694},{"$f":"IF(AK274>0,Q274/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N274/Inputs!D$180","v":2.2110555555555558},1.5862631196581196,{"$f":"IF(AK274=0,0,IF(OR(F274=\"M\",F274=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H274<=Inputs!$D$104,0,IF(AND(H274>=Inputs!$D$104,X274+Y274<1),ROUNDUP(X274+Y274,0),X274+Y274))","v":1.5862631196581196},{"$f":"IF(AK274>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N274/Inputs!D$190)*Inputs!E$190","v":0.79598000000000002},{"$f":"(H274/Inputs!D$191)*Inputs!E$191","v":0.39273520000000006},{"$f":"((S274*R274)/Inputs!D$192)*Inputs!E$192","v":0.57836877851761648},0.71677099462940419,{"$f":"IF(AK274=0,0,IF(F274=\"E\",AE274*(Inputs!D$194-1),IF(F274=\"H\",AE274*(Inputs!D$196-1),AE274*(Inputs!D$195-1))))","v":-0.1433541989258808},{"$f":"IF(AK274=0,0,IF(P274<Inputs!D$203,AE274*(Inputs!E$203-1),IF(P274>Inputs!D$204,AE274*(Inputs!E$204-1),AE274*(Inputs!E$205-1))))","v":7.1677099462940486E-2},{"$f":"IF(AK274=0,0,IF(I274<Inputs!D$199,(AE274+AF274+AG274)*(Inputs!D$200-1),0))","v":0},0.64509389516646398,{"$f":"N274*Inputs!$D$221","v":25749.788245306307},{"$f":"'SFC Building Data'!M273","v":1}]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},{"$f":"'School Resources'!O273","v":"E"},{"$f":"'School Resources'!I273","v":372.13699999999994},{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":372.13699999999994},{"$f":"VLOOKUP(A275,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.910274999999995},{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50004},{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50427},{"$f":"L275*Inputs!D$219","v":57991.049999999996},50004,{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2006},{"$f":"IF(O275>0,Inputs!D$218-O275,\"\")","v":7},{"$f":"VLOOKUP(C275,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A275,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0.11169253441209676,{"$f":"J275/Inputs!D$177","v":2.1469442307692304},{"$f":"H275/Inputs!D$178","v":1.1450369230769228},{"$f":"IF(AK275>0,Q275/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N275/Inputs!D$180","v":2.778},1.9213414423076922,{"$f":"IF(AK275=0,0,IF(OR(F275=\"M\",F275=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H275<=Inputs!$D$104,0,IF(AND(H275>=Inputs!$D$104,X275+Y275<1),ROUNDUP(X275+Y275,0),X275+Y275))","v":1.9213414423076922},{"$f":"IF(AK275>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N275/Inputs!D$190)*Inputs!E$190","v":1.0000800000000001},{"$f":"(H275/Inputs!D$191)*Inputs!E$191","v":0.48377809999999993},{"$f":"((S275*R275)/Inputs!D$192)*Inputs!E$192","v":0.71244479428014917},0.82407572357003733,{"$f":"IF(AK275=0,0,IF(F275=\"E\",AE275*(Inputs!D$194-1),IF(F275=\"H\",AE275*(Inputs!D$196-1),AE275*(Inputs!D$195-1))))","v":-0.16481514471400743},{"$f":"IF(AK275=0,0,IF(P275<Inputs!D$203,AE275*(Inputs!E$203-1),IF(P275>Inputs!D$204,AE275*(Inputs!E$204-1),AE275*(Inputs!E$205-1))))","v":-4.12037861785019E-2},{"$f":"IF(AK275=0,0,IF(I275<Inputs!D$199,(AE275+AF275+AG275)*(Inputs!D$200-1),0))","v":0},0.618056792677528,{"$f":"N275*Inputs!$D$221","v":32352.380999982324},{"$f":"'SFC Building Data'!M274","v":1}]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},{"$f":"'School Resources'!O274","v":"E"},{"$f":"'School Resources'!I274","v":17.628999999999998},{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":17.628999999999998},{"$f":"VLOOKUP(A276,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.5184285714285712},{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":7748},{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L276*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1956},{"$f":"IF(O276>0,Inputs!D$218-O276,\"\")","v":57},{"$f":"VLOOKUP(C276,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A276,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},5.2911365683897434E-3,{"$f":"J276/Inputs!D$177","v":0.1937252747252747},{"$f":"H276/Inputs!D$178","v":5.4243076923076915E-2},{"$f":"IF(AK276>0,Q276/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N276/Inputs!D$180","v":0.18623611111111107},0.16624342338217338,{"$f":"IF(AK276=0,0,IF(OR(F276=\"M\",F276=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H276<=Inputs!$D$104,0,IF(AND(H276>=Inputs!$D$104,X276+Y276<1),ROUNDUP(X276+Y276,0),X276+Y276))","v":0},{"$f":"IF(AK276>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N276/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H276/Inputs!D$191)*Inputs!E$191","v":2.2917699999999999E-2},{"$f":"((S276*R276)/Inputs!D$192)*Inputs!E$192","v":3.3750176086669026E-2},0.30592821902166728,{"$f":"IF(AK276=0,0,IF(F276=\"E\",AE276*(Inputs!D$194-1),IF(F276=\"H\",AE276*(Inputs!D$196-1),AE276*(Inputs!D$195-1))))","v":-6.1185643804333445E-2},{"$f":"IF(AK276=0,0,IF(P276<Inputs!D$203,AE276*(Inputs!E$203-1),IF(P276>Inputs!D$204,AE276*(Inputs!E$204-1),AE276*(Inputs!E$205-1))))","v":3.0592821902166754E-2},{"$f":"IF(AK276=0,0,IF(I276<Inputs!D$199,(AE276+AF276+AG276)*(Inputs!D$200-1),0))","v":0},0.27533539711950061,{"$f":"N276*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M275","v":1}]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},{"$f":"'School Resources'!O275","v":"E"},{"$f":"'School Resources'!I275","v":265.137},{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":265.137},{"$f":"VLOOKUP(A277,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":19.885275},{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62733},{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40134},{"$f":"L277*Inputs!D$219","v":46154.1},46154.1,{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O277>0,Inputs!D$218-O277,\"\")","v":4},{"$f":"VLOOKUP(C277,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A277,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},7.9577745551826617E-2,{"$f":"J277/Inputs!D$177","v":1.5296365384615385},{"$f":"H277/Inputs!D$178","v":0.81580615384615385},{"$f":"IF(AK277>0,Q277/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N277/Inputs!D$180","v":2.5641166666666666},1.7850821474358973,{"$f":"IF(AK277=0,0,IF(OR(F277=\"M\",F277=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H277<=Inputs!$D$104,0,IF(AND(H277>=Inputs!$D$104,X277+Y277<1),ROUNDUP(X277+Y277,0),X277+Y277))","v":1.7850821474358973},{"$f":"IF(AK277>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N277/Inputs!D$190)*Inputs!E$190","v":0.92308199999999996},{"$f":"(H277/Inputs!D$191)*Inputs!E$191","v":0.34467810000000004},{"$f":"((S277*R277)/Inputs!D$192)*Inputs!E$192","v":0.50759659862108819},0.71883917465527203,{"$f":"IF(AK277=0,0,IF(F277=\"E\",AE277*(Inputs!D$194-1),IF(F277=\"H\",AE277*(Inputs!D$196-1),AE277*(Inputs!D$195-1))))","v":-0.14376783493105438},{"$f":"IF(AK277=0,0,IF(P277<Inputs!D$203,AE277*(Inputs!E$203-1),IF(P277>Inputs!D$204,AE277*(Inputs!E$204-1),AE277*(Inputs!E$205-1))))","v":-3.5941958732763631E-2},{"$f":"IF(AK277=0,0,IF(I277<Inputs!D$199,(AE277+AF277+AG277)*(Inputs!D$200-1),0))","v":0},0.53912938099145402,{"$f":"N277*Inputs!$D$221","v":29861.511637294698},{"$f":"'SFC Building Data'!M276","v":1}]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},{"$f":"'School Resources'!O276","v":"E"},{"$f":"'School Resources'!I276","v":338.01799999999997},{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":338.01799999999997},{"$f":"VLOOKUP(A278,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.351349999999996},{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":55265},{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47191},{"$f":"L278*Inputs!D$219","v":54269.649999999994},54269.649999999994,{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2012},{"$f":"IF(O278>0,Inputs!D$218-O278,\"\")","v":1},{"$f":"VLOOKUP(C278,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A278,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0.10145211870066165,{"$f":"J278/Inputs!D$177","v":1.9501038461538458},{"$f":"H278/Inputs!D$178","v":1.0400553846153846},{"$f":"IF(AK278>0,Q278/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N278/Inputs!D$180","v":3.0149805555555553},1.9628234081196578,{"$f":"IF(AK278=0,0,IF(OR(F278=\"M\",F278=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H278<=Inputs!$D$104,0,IF(AND(H278>=Inputs!$D$104,X278+Y278<1),ROUNDUP(X278+Y278,0),X278+Y278))","v":1.9628234081196578},{"$f":"IF(AK278>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N278/Inputs!D$190)*Inputs!E$190","v":1.0853929999999998},{"$f":"(H278/Inputs!D$191)*Inputs!E$191","v":0.43942340000000002},{"$f":"((S278*R278)/Inputs!D$192)*Inputs!E$192","v":0.64712502243256498},0.81798535560814123,{"$f":"IF(AK278=0,0,IF(F278=\"E\",AE278*(Inputs!D$194-1),IF(F278=\"H\",AE278*(Inputs!D$196-1),AE278*(Inputs!D$195-1))))","v":-0.16359707112162822},{"$f":"IF(AK278=0,0,IF(P278<Inputs!D$203,AE278*(Inputs!E$203-1),IF(P278>Inputs!D$204,AE278*(Inputs!E$204-1),AE278*(Inputs!E$205-1))))","v":-4.0899267780407096E-2},{"$f":"IF(AK278=0,0,IF(I278<Inputs!D$199,(AE278+AF278+AG278)*(Inputs!D$200-1),0))","v":0},0.61348901670610589,{"$f":"N278*Inputs!$D$221","v":35112.238891602479},{"$f":"'SFC Building Data'!M277","v":1}]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},{"$f":"'School Resources'!E277","v":"K-5"},{"$f":"'School Resources'!O277","v":"E"},{"$f":"'School Resources'!I277","v":360.41499999999996},{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":360.41499999999996},{"$f":"VLOOKUP(A279,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.031124999999996},{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":54160},{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50490},{"$f":"L279*Inputs!D$219","v":58063.499999999993},54160,{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1986},{"$f":"IF(O279>0,Inputs!D$218-O279,\"\")","v":27},{"$f":"VLOOKUP(C279,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":22},{"$f":"VLOOKUP(A279,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0.10817431427172212,{"$f":"J279/Inputs!D$177","v":2.0793173076923073},{"$f":"H279/Inputs!D$178","v":1.1089692307692307},{"$f":"IF(AK279>0,Q279/Inputs!D$179,0)","v":1.6923076923076923},{"$f":"N279/Inputs!D$180","v":3.0088888888888889},1.97237077991453,{"$f":"IF(AK279=0,0,IF(OR(F279=\"M\",F279=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H279<=Inputs!$D$104,0,IF(AND(H279>=Inputs!$D$104,X279+Y279<1),ROUNDUP(X279+Y279,0),X279+Y279))","v":1.97237077991453},{"$f":"IF(AK279>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N279/Inputs!D$190)*Inputs!E$190","v":1.0831999999999999},{"$f":"(H279/Inputs!D$191)*Inputs!E$191","v":0.4685395},{"$f":"((S279*R279)/Inputs!D$192)*Inputs!E$192","v":0.69000338727533117},0.83543572181883285,{"$f":"IF(AK279=0,0,IF(F279=\"E\",AE279*(Inputs!D$194-1),IF(F279=\"H\",AE279*(Inputs!D$196-1),AE279*(Inputs!D$195-1))))","v":-0.16708714436376654},{"$f":"IF(AK279=0,0,IF(P279<Inputs!D$203,AE279*(Inputs!E$203-1),IF(P279>Inputs!D$204,AE279*(Inputs!E$204-1),AE279*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK279=0,0,IF(I279<Inputs!D$199,(AE279+AF279+AG279)*(Inputs!D$200-1),0))","v":0},0.66834857745506637,{"$f":"N279*Inputs!$D$221","v":35041.29579551721},{"$f":"'SFC Building Data'!M278","v":1}]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},{"$f":"'School Resources'!E278","v":"6-8"},{"$f":"'School Resources'!O278","v":"M"},{"$f":"'School Resources'!I278","v":717.04000000000008},{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":717.04000000000008},{"$f":"VLOOKUP(A280,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":45.412533333333336},{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":146949},{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":111916},{"$f":"L280*Inputs!D$219","v":128703.4},128703.4,{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2005},{"$f":"IF(O280>0,Inputs!D$218-O280,\"\")","v":8},{"$f":"VLOOKUP(C280,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":49},{"$f":"VLOOKUP(A280,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0.21521110471372071,{"$f":"J280/Inputs!D$177","v":3.4932717948717951},{"$f":"H280/Inputs!D$178","v":2.2062769230769232},{"$f":"IF(AK280>0,Q280/Inputs!D$179,0)","v":3.7692307692307692},{"$f":"N280/Inputs!D$180","v":7.1501888888888887},4.1547420940170943,{"$f":"IF(AK280=0,0,IF(OR(F280=\"M\",F280=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H280<=Inputs!$D$104,0,IF(AND(H280>=Inputs!$D$104,X280+Y280<1),ROUNDUP(X280+Y280,0),X280+Y280))","v":4.6547420940170943},{"$f":"IF(AK280>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N280/Inputs!D$190)*Inputs!E$190","v":2.574068},{"$f":"(H280/Inputs!D$191)*Inputs!E$191","v":0.9321520000000002},{"$f":"((S280*R280)/Inputs!D$192)*Inputs!E$192","v":1.3727509365922719},1.4947427341480681,{"$f":"IF(AK280=0,0,IF(F280=\"E\",AE280*(Inputs!D$194-1),IF(F280=\"H\",AE280*(Inputs!D$196-1),AE280*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK280=0,0,IF(P280<Inputs!D$203,AE280*(Inputs!E$203-1),IF(P280>Inputs!D$204,AE280*(Inputs!E$204-1),AE280*(Inputs!E$205-1))))","v":-7.4737136707403479E-2},{"$f":"IF(AK280=0,0,IF(I280<Inputs!D$199,(AE280+AF280+AG280)*(Inputs!D$200-1),0))","v":0},1.4200055974406647,{"$f":"N280*Inputs!$D$221","v":83270.567010501662},{"$f":"'SFC Building Data'!M279","v":1}]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},{"$f":"'School Resources'!E279","v":"6-8"},{"$f":"'School Resources'!O279","v":"M"},{"$f":"'School Resources'!I279","v":15.792333333333332},{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A281,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L281*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O281>0,Inputs!D$218-O281,\"\")","v":""},{"$f":"VLOOKUP(C281,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A281,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0,{"$f":"J281/Inputs!D$177","v":0},{"$f":"H281/Inputs!D$178","v":0},{"$f":"IF(AK281>0,Q281/Inputs!D$179,0)","v":0},{"$f":"N281/Inputs!D$180","v":0},0,{"$f":"IF(AK281=0,0,IF(OR(F281=\"M\",F281=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H281<=Inputs!$D$104,0,IF(AND(H281>=Inputs!$D$104,X281+Y281<1),ROUNDUP(X281+Y281,0),X281+Y281))","v":0},{"$f":"IF(AK281>0,Inputs!E$189,0)","v":0},{"$f":"(N281/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H281/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S281*R281)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK281=0,0,IF(F281=\"E\",AE281*(Inputs!D$194-1),IF(F281=\"H\",AE281*(Inputs!D$196-1),AE281*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK281=0,0,IF(P281<Inputs!D$203,AE281*(Inputs!E$203-1),IF(P281>Inputs!D$204,AE281*(Inputs!E$204-1),AE281*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK281=0,0,IF(I281<Inputs!D$199,(AE281+AF281+AG281)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N281*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M280","v":0}]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},{"$f":"'School Resources'!E280","v":"9-12"},{"$f":"'School Resources'!O280","v":"H"},{"$f":"'School Resources'!I280","v":37.526000000000003},{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":53.318333333333335},{"$f":"VLOOKUP(A282,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":7.6169047619047614},{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":67713},{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":17867},{"$f":"L282*Inputs!D$219","v":20547.05},20547.05,{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O282>0,Inputs!D$218-O282,\"\")","v":36},{"$f":"VLOOKUP(C282,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A282,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},1.6002869321322472E-2,{"$f":"J282/Inputs!D$177","v":0.58591575091575088},{"$f":"H282/Inputs!D$178","v":0.16405641025641027},{"$f":"IF(AK282>0,Q282/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N282/Inputs!D$180","v":1.1415027777777778},0.68440719627594626,{"$f":"IF(AK282=0,0,IF(OR(F282=\"M\",F282=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H282<=Inputs!$D$104,0,IF(AND(H282>=Inputs!$D$104,X282+Y282<1),ROUNDUP(X282+Y282,0),X282+Y282))","v":1.1844071962759464},{"$f":"IF(AK282>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N282/Inputs!D$190)*Inputs!E$190","v":0.41094099999999995},{"$f":"(H282/Inputs!D$191)*Inputs!E$191","v":6.9313833333333338E-2},{"$f":"((S282*R282)/Inputs!D$192)*Inputs!E$192","v":0.10207630260637103},0.42058278398492616,{"$f":"IF(AK282=0,0,IF(F282=\"E\",AE282*(Inputs!D$194-1),IF(F282=\"H\",AE282*(Inputs!D$196-1),AE282*(Inputs!D$195-1))))","v":0.42058278398492616},{"$f":"IF(AK282=0,0,IF(P282<Inputs!D$203,AE282*(Inputs!E$203-1),IF(P282>Inputs!D$204,AE282*(Inputs!E$204-1),AE282*(Inputs!E$205-1))))","v":4.2058278398492653E-2},{"$f":"IF(AK282=0,0,IF(I282<Inputs!D$199,(AE282+AF282+AG282)*(Inputs!D$200-1),0))","v":0},0.88322384636834494,{"$f":"N282*Inputs!$D$221","v":13293.856292010374},{"$f":"'SFC Building Data'!M281","v":1}]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},{"$f":"'School Resources'!O281","v":"H"},{"$f":"'School Resources'!I281","v":906},{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":906},{"$f":"VLOOKUP(A283,'Base Sheet'!A$10:C$57,3,FALSE)","v":3331.7983333333332},{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":58.647852380952372},{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":238940},{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":158396},{"$f":"L283*Inputs!D$219","v":182155.4},182155.4,{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O283>0,Inputs!D$218-O283,\"\")","v":26},{"$f":"VLOOKUP(C283,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":80},{"$f":"VLOOKUP(A283,Inputs!AJ$6:AL$54,3,FALSE)","v":26577604.239999995},0.27192522156453047,{"$f":"J283/Inputs!D$177","v":4.5113732600732597},{"$f":"H283/Inputs!D$178","v":2.7876923076923079},{"$f":"IF(AK283>0,Q283/Inputs!D$179,0)","v":6.1538461538461542},{"$f":"N283/Inputs!D$180","v":10.119744444444445},5.8931640415140416,{"$f":"IF(AK283=0,0,IF(OR(F283=\"M\",F283=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H283<=Inputs!$D$104,0,IF(AND(H283>=Inputs!$D$104,X283+Y283<1),ROUNDUP(X283+Y283,0),X283+Y283))","v":6.3931640415140416},{"$f":"IF(AK283>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N283/Inputs!D$190)*Inputs!E$190","v":3.6431079999999998},{"$f":"(H283/Inputs!D$191)*Inputs!E$191","v":1.1778000000000002},{"$f":"((S283*R283)/Inputs!D$192)*Inputs!E$192","v":1.7345090211879368},1.9138542552969842,{"$f":"IF(AK283=0,0,IF(F283=\"E\",AE283*(Inputs!D$194-1),IF(F283=\"H\",AE283*(Inputs!D$196-1),AE283*(Inputs!D$195-1))))","v":1.9138542552969842},{"$f":"IF(AK283=0,0,IF(P283<Inputs!D$203,AE283*(Inputs!E$203-1),IF(P283>Inputs!D$204,AE283*(Inputs!E$204-1),AE283*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK283=0,0,IF(I283<Inputs!D$199,(AE283+AF283+AG283)*(Inputs!D$200-1),0))","v":0},3.8277085105939683,{"$f":"N283*Inputs!$D$221","v":117853.78973690466},{"$f":"'SFC Building Data'!M282","v":1}]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},{"$f":"'School Resources'!O282","v":"E"},{"$f":"'School Resources'!I282","v":8},{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":8},{"$f":"VLOOKUP(A284,'Base Sheet'!A$10:C$57,3,FALSE)","v":96.87833333333333},{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.1428571428571428},{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":3414},{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L284*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O284>0,Inputs!D$218-O284,\"\")","v":4},{"$f":"VLOOKUP(C284,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A284,Inputs!AJ$6:AL$54,3,FALSE)","v":2269087.23},8.257780377449378E-2,{"$f":"J284/Inputs!D$177","v":8.7912087912087905E-2},{"$f":"H284/Inputs!D$178","v":2.4615384615384615E-2},{"$f":"IF(AK284>0,Q284/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N284/Inputs!D$180","v":0.18623611111111107},0.11315243437118436,{"$f":"IF(AK284=0,0,IF(OR(F284=\"M\",F284=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H284<=Inputs!$D$104,0,IF(AND(H284>=Inputs!$D$104,X284+Y284<1),ROUNDUP(X284+Y284,0),X284+Y284))","v":0},{"$f":"IF(AK284>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N284/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H284/Inputs!D$191)*Inputs!E$191","v":1.0400000000000001E-2},{"$f":"((S284*R284)/Inputs!D$192)*Inputs!E$192","v":4.4970297606275918E-2},0.30560382440156902,{"$f":"IF(AK284=0,0,IF(F284=\"E\",AE284*(Inputs!D$194-1),IF(F284=\"H\",AE284*(Inputs!D$196-1),AE284*(Inputs!D$195-1))))","v":-6.1120764880313788E-2},{"$f":"IF(AK284=0,0,IF(P284<Inputs!D$203,AE284*(Inputs!E$203-1),IF(P284>Inputs!D$204,AE284*(Inputs!E$204-1),AE284*(Inputs!E$205-1))))","v":-1.5280191220078464E-2},{"$f":"IF(AK284=0,0,IF(I284<Inputs!D$199,(AE284+AF284+AG284)*(Inputs!D$200-1),0))","v":2.2920286830117698E-2},0.25212315513129446,{"$f":"N284*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M283","v":1}]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},{"$f":"'School Resources'!O283","v":"E"},{"$f":"'School Resources'!I283","v":40.628},{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":40.628},{"$f":"VLOOKUP(A285,'Base Sheet'!A$10:C$57,3,FALSE)","v":96.87833333333333},{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.8040000000000003},{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":10382},{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":7204},{"$f":"L285*Inputs!D$219","v":8284.5999999999985},8284.5999999999985,{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O285>0,Inputs!D$218-O285,\"\")","v":6},{"$f":"VLOOKUP(C285,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":4},{"$f":"VLOOKUP(A285,Inputs!AJ$6:AL$54,3,FALSE)","v":2269087.23},0.41937137646876665,{"$f":"J285/Inputs!D$177","v":0.44646153846153847},{"$f":"H285/Inputs!D$178","v":0.12500923076923076},{"$f":"IF(AK285>0,Q285/Inputs!D$179,0)","v":0.30769230769230771},{"$f":"N285/Inputs!D$180","v":0.46025555555555547},0.33485465811965809,{"$f":"IF(AK285=0,0,IF(OR(F285=\"M\",F285=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H285<=Inputs!$D$104,0,IF(AND(H285>=Inputs!$D$104,X285+Y285<1),ROUNDUP(X285+Y285,0),X285+Y285))","v":0},{"$f":"IF(AK285>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N285/Inputs!D$190)*Inputs!E$190","v":0.16569199999999998},{"$f":"(H285/Inputs!D$191)*Inputs!E$191","v":5.2816399999999999E-2},{"$f":"((S285*R285)/Inputs!D$192)*Inputs!E$192","v":0.22838165639347219},0.38672251409836805,{"$f":"IF(AK285=0,0,IF(F285=\"E\",AE285*(Inputs!D$194-1),IF(F285=\"H\",AE285*(Inputs!D$196-1),AE285*(Inputs!D$195-1))))","v":-7.7344502819673588E-2},{"$f":"IF(AK285=0,0,IF(P285<Inputs!D$203,AE285*(Inputs!E$203-1),IF(P285>Inputs!D$204,AE285*(Inputs!E$204-1),AE285*(Inputs!E$205-1))))","v":-1.9336125704918421E-2},{"$f":"IF(AK285=0,0,IF(I285<Inputs!D$199,(AE285+AF285+AG285)*(Inputs!D$200-1),0))","v":2.9004188557377627E-2},0.31904607413115366,{"$f":"N285*Inputs!$D$221","v":5360.1019044967106},{"$f":"'SFC Building Data'!M284","v":1}]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},{"$f":"'School Resources'!O284","v":"M"},{"$f":"'School Resources'!I284","v":16.432000000000002},{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A286,'Base Sheet'!A$10:C$57,3,FALSE)","v":96.87833333333333},{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L286*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O286>0,Inputs!D$218-O286,\"\")","v":""},{"$f":"VLOOKUP(C286,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A286,Inputs!AJ$6:AL$54,3,FALSE)","v":2269087.23},0,{"$f":"J286/Inputs!D$177","v":0},{"$f":"H286/Inputs!D$178","v":0},{"$f":"IF(AK286>0,Q286/Inputs!D$179,0)","v":0},{"$f":"N286/Inputs!D$180","v":0},0,{"$f":"IF(AK286=0,0,IF(OR(F286=\"M\",F286=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H286<=Inputs!$D$104,0,IF(AND(H286>=Inputs!$D$104,X286+Y286<1),ROUNDUP(X286+Y286,0),X286+Y286))","v":0},{"$f":"IF(AK286>0,Inputs!E$189,0)","v":0},{"$f":"(N286/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H286/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S286*R286)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK286=0,0,IF(F286=\"E\",AE286*(Inputs!D$194-1),IF(F286=\"H\",AE286*(Inputs!D$196-1),AE286*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK286=0,0,IF(P286<Inputs!D$203,AE286*(Inputs!E$203-1),IF(P286>Inputs!D$204,AE286*(Inputs!E$204-1),AE286*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK286=0,0,IF(I286<Inputs!D$199,(AE286+AF286+AG286)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N286*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M285","v":0}]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!O285","v":"H"},{"$f":"'School Resources'!I285","v":31.818333333333335},{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":48.250333333333337},{"$f":"VLOOKUP(A287,'Base Sheet'!A$10:C$57,3,FALSE)","v":96.87833333333333},{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6.892904761904763},{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":37593},{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":16747},{"$f":"L287*Inputs!D$219","v":19259.05},19259.05,{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1993},{"$f":"IF(O287>0,Inputs!D$218-O287,\"\")","v":20},{"$f":"VLOOKUP(C287,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A287,Inputs!AJ$6:AL$54,3,FALSE)","v":2269087.23},0.49805081975673959,{"$f":"J287/Inputs!D$177","v":0.53022344322344328},{"$f":"H287/Inputs!D$178","v":0.14846256410256412},{"$f":"IF(AK287>0,Q287/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N287/Inputs!D$180","v":1.0699472222222222},0.6294659996947497,{"$f":"IF(AK287=0,0,IF(OR(F287=\"M\",F287=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H287<=Inputs!$D$104,0,IF(AND(H287>=Inputs!$D$104,X287+Y287<1),ROUNDUP(X287+Y287,0),X287+Y287))","v":0},{"$f":"IF(AK287>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N287/Inputs!D$190)*Inputs!E$190","v":0.385181},{"$f":"(H287/Inputs!D$191)*Inputs!E$191","v":6.2725433333333344E-2},{"$f":"((S287*R287)/Inputs!D$192)*Inputs!E$192","v":0.27122898120025185},0.45478385363339635,{"$f":"IF(AK287=0,0,IF(F287=\"E\",AE287*(Inputs!D$194-1),IF(F287=\"H\",AE287*(Inputs!D$196-1),AE287*(Inputs!D$195-1))))","v":0.45478385363339635},{"$f":"IF(AK287=0,0,IF(P287<Inputs!D$203,AE287*(Inputs!E$203-1),IF(P287>Inputs!D$204,AE287*(Inputs!E$204-1),AE287*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK287=0,0,IF(I287<Inputs!D$199,(AE287+AF287+AG287)*(Inputs!D$200-1),0))","v":9.0956770726679348E-2},1.0005244779934721,{"$f":"N287*Inputs!$D$221","v":12460.525623904279},{"$f":"'SFC Building Data'!M286","v":1}]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},{"$f":"'School Resources'!O286","v":"E"},{"$f":"'School Resources'!I286","v":4.7533333333333339},{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":4.7533333333333339},{"$f":"VLOOKUP(A288,'Base Sheet'!A$10:C$57,3,FALSE)","v":1012.7483333333333},{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":4512},{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L288*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O288>0,Inputs!D$218-O288,\"\")","v":26},{"$f":"VLOOKUP(C288,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A288,Inputs!AJ$6:AL$54,3,FALSE)","v":7814325.3400000008},4.693499043033067E-3,{"$f":"J288/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H288/Inputs!D$178","v":1.4625641025641027E-2},{"$f":"IF(AK288>0,Q288/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N288/Inputs!D$180","v":0.18623611111111107},0.10790774572649572,{"$f":"IF(AK288=0,0,IF(OR(F288=\"M\",F288=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H288<=Inputs!$D$104,0,IF(AND(H288>=Inputs!$D$104,X288+Y288<1),ROUNDUP(X288+Y288,0),X288+Y288))","v":0},{"$f":"IF(AK288>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N288/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H288/Inputs!D$191)*Inputs!E$191","v":6.1793333333333344E-3},{"$f":"((S288*R288)/Inputs!D$192)*Inputs!E$192","v":8.8023668412573718E-3},0.29550667504364769,{"$f":"IF(AK288=0,0,IF(F288=\"E\",AE288*(Inputs!D$194-1),IF(F288=\"H\",AE288*(Inputs!D$196-1),AE288*(Inputs!D$195-1))))","v":-5.9101335008729529E-2},{"$f":"IF(AK288=0,0,IF(P288<Inputs!D$203,AE288*(Inputs!E$203-1),IF(P288>Inputs!D$204,AE288*(Inputs!E$204-1),AE288*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK288=0,0,IF(I288<Inputs!D$199,(AE288+AF288+AG288)*(Inputs!D$200-1),0))","v":0},0.23640534003491817,{"$f":"N288*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M287","v":1}]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},{"$f":"'School Resources'!O287","v":"E"},{"$f":"'School Resources'!I287","v":499.14799999999997},{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":499.14799999999997},{"$f":"VLOOKUP(A289,'Base Sheet'!A$10:C$57,3,FALSE)","v":1012.7483333333333},{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":37.436099999999996},{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":93833},{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":64449},{"$f":"L289*Inputs!D$219","v":74116.349999999991},74116.349999999991,{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2010},{"$f":"IF(O289>0,Inputs!D$218-O289,\"\")","v":3},{"$f":"VLOOKUP(C289,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":38},{"$f":"VLOOKUP(A289,Inputs!AJ$6:AL$54,3,FALSE)","v":7814325.3400000008},0.49286479530123473,{"$f":"J289/Inputs!D$177","v":2.8796999999999997},{"$f":"H289/Inputs!D$178","v":1.5358399999999999},{"$f":"IF(AK289>0,Q289/Inputs!D$179,0)","v":2.9230769230769229},{"$f":"N289/Inputs!D$180","v":4.1175749999999995},2.8640479807692305,{"$f":"IF(AK289=0,0,IF(OR(F289=\"M\",F289=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H289<=Inputs!$D$104,0,IF(AND(H289>=Inputs!$D$104,X289+Y289<1),ROUNDUP(X289+Y289,0),X289+Y289))","v":2.8640479807692305},{"$f":"IF(AK289>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N289/Inputs!D$190)*Inputs!E$190","v":1.4823269999999997},{"$f":"(H289/Inputs!D$191)*Inputs!E$191","v":0.64889240000000004},{"$f":"((S289*R289)/Inputs!D$192)*Inputs!E$192","v":0.92433740618792437},1.0388892015469811,{"$f":"IF(AK289=0,0,IF(F289=\"E\",AE289*(Inputs!D$194-1),IF(F289=\"H\",AE289*(Inputs!D$196-1),AE289*(Inputs!D$195-1))))","v":-0.20777784030939617},{"$f":"IF(AK289=0,0,IF(P289<Inputs!D$203,AE289*(Inputs!E$203-1),IF(P289>Inputs!D$204,AE289*(Inputs!E$204-1),AE289*(Inputs!E$205-1))))","v":-5.1944460077349097E-2},{"$f":"IF(AK289=0,0,IF(I289<Inputs!D$199,(AE289+AF289+AG289)*(Inputs!D$200-1),0))","v":0},0.77916690116023579,{"$f":"N289*Inputs!$D$221","v":47952.971632830166},{"$f":"'SFC Building Data'!M288","v":1}]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},{"$f":"'School Resources'!O288","v":"M"},{"$f":"'School Resources'!I288","v":222.50933333333333},{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":222.50933333333333},{"$f":"VLOOKUP(A290,'Base Sheet'!A$10:C$57,3,FALSE)","v":1012.7483333333333},{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.092257777777778},{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":59779},{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":54460},{"$f":"L290*Inputs!D$219","v":62628.999999999993},59779,{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O290>0,Inputs!D$218-O290,\"\")","v":35},{"$f":"VLOOKUP(C290,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A290,Inputs!AJ$6:AL$54,3,FALSE)","v":7814325.3400000008},0.21970841719479503,{"$f":"J290/Inputs!D$177","v":1.0840198290598291},{"$f":"H290/Inputs!D$178","v":0.68464410256410257},{"$f":"IF(AK290>0,Q290/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N290/Inputs!D$180","v":3.3210555555555556},1.6570452564102565,{"$f":"IF(AK290=0,0,IF(OR(F290=\"M\",F290=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H290<=Inputs!$D$104,0,IF(AND(H290>=Inputs!$D$104,X290+Y290<1),ROUNDUP(X290+Y290,0),X290+Y290))","v":2.1570452564102567},{"$f":"IF(AK290>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N290/Inputs!D$190)*Inputs!E$190","v":1.1955799999999999},{"$f":"(H290/Inputs!D$191)*Inputs!E$191","v":0.28926213333333334},{"$f":"((S290*R290)/Inputs!D$192)*Inputs!E$192","v":0.41204953245517884},0.74922291644712802,{"$f":"IF(AK290=0,0,IF(F290=\"E\",AE290*(Inputs!D$194-1),IF(F290=\"H\",AE290*(Inputs!D$196-1),AE290*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK290=0,0,IF(P290<Inputs!D$203,AE290*(Inputs!E$203-1),IF(P290>Inputs!D$204,AE290*(Inputs!E$204-1),AE290*(Inputs!E$205-1))))","v":7.4922291644712868E-2},{"$f":"IF(AK290=0,0,IF(I290<Inputs!D$199,(AE290+AF290+AG290)*(Inputs!D$200-1),0))","v":0},0.82414520809184089,{"$f":"N290*Inputs!$D$221","v":38676.765534716091},{"$f":"'SFC Building Data'!M289","v":1}]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},{"$f":"'School Resources'!O289","v":"H"},{"$f":"'School Resources'!I289","v":286.33766666666668},{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":286.33766666666668},{"$f":"VLOOKUP(A291,'Base Sheet'!A$10:C$57,3,FALSE)","v":1012.7483333333333},{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.498185555555555},{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":105303},{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":77091},{"$f":"L291*Inputs!D$219","v":88654.65},88654.65,{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O291>0,Inputs!D$218-O291,\"\")","v":55},{"$f":"VLOOKUP(C291,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A291,Inputs!AJ$6:AL$54,3,FALSE)","v":7814325.3400000008},0.28273328846093715,{"$f":"J291/Inputs!D$177","v":1.4229373504273504},{"$f":"H291/Inputs!D$178","v":0.88103897435897438},{"$f":"IF(AK291>0,Q291/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N291/Inputs!D$180","v":4.9252583333333328},2.2880778952991454,{"$f":"IF(AK291=0,0,IF(OR(F291=\"M\",F291=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H291<=Inputs!$D$104,0,IF(AND(H291>=Inputs!$D$104,X291+Y291<1),ROUNDUP(X291+Y291,0),X291+Y291))","v":2.7880778952991454},{"$f":"IF(AK291>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N291/Inputs!D$190)*Inputs!E$190","v":1.773093},{"$f":"(H291/Inputs!D$191)*Inputs!E$191","v":0.37223896666666667},{"$f":"((S291*R291)/Inputs!D$192)*Inputs!E$192","v":0.53024877611563936},0.9438951856955764,{"$f":"IF(AK291=0,0,IF(F291=\"E\",AE291*(Inputs!D$194-1),IF(F291=\"H\",AE291*(Inputs!D$196-1),AE291*(Inputs!D$195-1))))","v":0.9438951856955764},{"$f":"IF(AK291=0,0,IF(P291<Inputs!D$203,AE291*(Inputs!E$203-1),IF(P291>Inputs!D$204,AE291*(Inputs!E$204-1),AE291*(Inputs!E$205-1))))","v":9.4389518569557726E-2},{"$f":"IF(AK291=0,0,IF(I291<Inputs!D$199,(AE291+AF291+AG291)*(Inputs!D$200-1),0))","v":0},1.9821798899607106,{"$f":"N291*Inputs!$D$221","v":57359.191549077732},{"$f":"'SFC Building Data'!M290","v":1}]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},{"$f":"'School Resources'!O290","v":"E"},{"$f":"'School Resources'!I290","v":242.61699999999996},{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":242.61699999999996},{"$f":"VLOOKUP(A292,'Base Sheet'!A$10:C$57,3,FALSE)","v":644.75633333333326},{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.196274999999996},{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":53583},{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":36919},{"$f":"L292*Inputs!D$219","v":42456.85},42456.85,{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O292>0,Inputs!D$218-O292,\"\")","v":63},{"$f":"VLOOKUP(C292,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A292,Inputs!AJ$6:AL$54,3,FALSE)","v":8354769.0899999971},0.37629254255742089,{"$f":"J292/Inputs!D$177","v":1.3997134615384612},{"$f":"H292/Inputs!D$178","v":0.74651384615384608},{"$f":"IF(AK292>0,Q292/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N292/Inputs!D$180","v":2.358713888888889},1.5877737606837607,{"$f":"IF(AK292=0,0,IF(OR(F292=\"M\",F292=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H292<=Inputs!$D$104,0,IF(AND(H292>=Inputs!$D$104,X292+Y292<1),ROUNDUP(X292+Y292,0),X292+Y292))","v":1.5877737606837607},{"$f":"IF(AK292>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N292/Inputs!D$190)*Inputs!E$190","v":0.84913699999999992},{"$f":"(H292/Inputs!D$191)*Inputs!E$191","v":0.31540209999999996},{"$f":"((S292*R292)/Inputs!D$192)*Inputs!E$192","v":0.75452095280549958},0.7547650132013749,{"$f":"IF(AK292=0,0,IF(F292=\"E\",AE292*(Inputs!D$194-1),IF(F292=\"H\",AE292*(Inputs!D$196-1),AE292*(Inputs!D$195-1))))","v":-0.15095300264027495},{"$f":"IF(AK292=0,0,IF(P292<Inputs!D$203,AE292*(Inputs!E$203-1),IF(P292>Inputs!D$204,AE292*(Inputs!E$204-1),AE292*(Inputs!E$205-1))))","v":7.5476501320137557E-2},{"$f":"IF(AK292=0,0,IF(I292<Inputs!D$199,(AE292+AF292+AG292)*(Inputs!D$200-1),0))","v":6.7928851188123807E-2},0.74721736306936126,{"$f":"N292*Inputs!$D$221","v":27469.406192686576},{"$f":"'SFC Building Data'!M291","v":1}]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},{"$f":"'School Resources'!O291","v":"E"},{"$f":"'School Resources'!I291","v":62.547000000000004},{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":62.547000000000004},{"$f":"VLOOKUP(A293,'Base Sheet'!A$10:C$57,3,FALSE)","v":644.75633333333326},{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6},{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":23879},{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":12978},{"$f":"L293*Inputs!D$219","v":14924.699999999999},14924.699999999999,{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2008},{"$f":"IF(O293>0,Inputs!D$218-O293,\"\")","v":5},{"$f":"VLOOKUP(C293,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":12},{"$f":"VLOOKUP(A293,Inputs!AJ$6:AL$54,3,FALSE)","v":8354769.0899999971},9.7008740769768856E-2,{"$f":"J293/Inputs!D$177","v":0.46153846153846156},{"$f":"H293/Inputs!D$178","v":0.1924523076923077},{"$f":"IF(AK293>0,Q293/Inputs!D$179,0)","v":0.92307692307692313},{"$f":"N293/Inputs!D$180","v":0.82914999999999994},0.60155442307692308,{"$f":"IF(AK293=0,0,IF(OR(F293=\"M\",F293=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H293<=Inputs!$D$104,0,IF(AND(H293>=Inputs!$D$104,X293+Y293<1),ROUNDUP(X293+Y293,0),X293+Y293))","v":1},{"$f":"IF(AK293>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N293/Inputs!D$190)*Inputs!E$190","v":0.29849399999999998},{"$f":"(H293/Inputs!D$191)*Inputs!E$191","v":8.1311100000000011E-2},{"$f":"((S293*R293)/Inputs!D$192)*Inputs!E$192","v":0.19451655092234096},0.41858041273058527,{"$f":"IF(AK293=0,0,IF(F293=\"E\",AE293*(Inputs!D$194-1),IF(F293=\"H\",AE293*(Inputs!D$196-1),AE293*(Inputs!D$195-1))))","v":-8.3716082546117038E-2},{"$f":"IF(AK293=0,0,IF(P293<Inputs!D$203,AE293*(Inputs!E$203-1),IF(P293>Inputs!D$204,AE293*(Inputs!E$204-1),AE293*(Inputs!E$205-1))))","v":-2.0929020636529284E-2},{"$f":"IF(AK293=0,0,IF(I293<Inputs!D$199,(AE293+AF293+AG293)*(Inputs!D$200-1),0))","v":3.1393530954793927E-2},0.34532884050273288,{"$f":"N293*Inputs!$D$221","v":9656.2191166793891},{"$f":"'SFC Building Data'!M292","v":1}]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!O292","v":"M"},{"$f":"'School Resources'!I292","v":150.95633333333333},{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":150.95633333333333},{"$f":"VLOOKUP(A294,'Base Sheet'!A$10:C$57,3,FALSE)","v":644.75633333333326},{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":9.5605677777777771},{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38504},{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40946},{"$f":"L294*Inputs!D$219","v":47087.899999999994},38504,{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O294>0,Inputs!D$218-O294,\"\")","v":32},{"$f":"VLOOKUP(C294,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":11},{"$f":"VLOOKUP(A294,Inputs!AJ$6:AL$54,3,FALSE)","v":8354769.0899999971},0.23412927571087583,{"$f":"J294/Inputs!D$177","v":0.73542829059829051},{"$f":"H294/Inputs!D$178","v":0.46448102564102561},{"$f":"IF(AK294>0,Q294/Inputs!D$179,0)","v":0.84615384615384615},{"$f":"N294/Inputs!D$180","v":2.1391111111111112},1.0462935683760684,{"$f":"IF(AK294=0,0,IF(OR(F294=\"M\",F294=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H294<=Inputs!$D$104,0,IF(AND(H294>=Inputs!$D$104,X294+Y294<1),ROUNDUP(X294+Y294,0),X294+Y294))","v":1.5462935683760684},{"$f":"IF(AK294>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N294/Inputs!D$190)*Inputs!E$190","v":0.77007999999999999},{"$f":"(H294/Inputs!D$191)*Inputs!E$191","v":0.19624323333333335},{"$f":"((S294*R294)/Inputs!D$192)*Inputs!E$192","v":0.46946304858559496},0.63394657047973213,{"$f":"IF(AK294=0,0,IF(F294=\"E\",AE294*(Inputs!D$194-1),IF(F294=\"H\",AE294*(Inputs!D$196-1),AE294*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK294=0,0,IF(P294<Inputs!D$203,AE294*(Inputs!E$203-1),IF(P294>Inputs!D$204,AE294*(Inputs!E$204-1),AE294*(Inputs!E$205-1))))","v":6.3394657047973271E-2},{"$f":"IF(AK294=0,0,IF(I294<Inputs!D$199,(AE294+AF294+AG294)*(Inputs!D$200-1),0))","v":6.9734122752770605E-2},0.76707535028047602,{"$f":"N294*Inputs!$D$221","v":24911.928606177895},{"$f":"'SFC Building Data'!M293","v":1}]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},{"$f":"'School Resources'!O293","v":"H"},{"$f":"'School Resources'!I293","v":188.63600000000002},{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":188.63600000000002},{"$f":"VLOOKUP(A295,'Base Sheet'!A$10:C$57,3,FALSE)","v":644.75633333333326},{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":12.425722857142858},{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":153856},{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59347},{"$f":"L295*Inputs!D$219","v":68249.049999999988},68249.049999999988,{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1987},{"$f":"IF(O295>0,Inputs!D$218-O295,\"\")","v":26},{"$f":"VLOOKUP(C295,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":32},{"$f":"VLOOKUP(A295,Inputs!AJ$6:AL$54,3,FALSE)","v":8354769.0899999971},0.29256944096193455,{"$f":"J295/Inputs!D$177","v":0.9558248351648353},{"$f":"H295/Inputs!D$178","v":0.58041846153846166},{"$f":"IF(AK295>0,Q295/Inputs!D$179,0)","v":2.4615384615384617},{"$f":"N295/Inputs!D$180","v":3.7916138888888882},1.9473489117826617,{"$f":"IF(AK295=0,0,IF(OR(F295=\"M\",F295=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H295<=Inputs!$D$104,0,IF(AND(H295>=Inputs!$D$104,X295+Y295<1),ROUNDUP(X295+Y295,0),X295+Y295))","v":2.4473489117826617},{"$f":"IF(AK295>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N295/Inputs!D$190)*Inputs!E$190","v":1.3649809999999996},{"$f":"(H295/Inputs!D$191)*Inputs!E$191","v":0.24522680000000005},{"$f":"((S295*R295)/Inputs!D$192)*Inputs!E$192","v":0.5866440292865639},0.82421295732164102,{"$f":"IF(AK295=0,0,IF(F295=\"E\",AE295*(Inputs!D$194-1),IF(F295=\"H\",AE295*(Inputs!D$196-1),AE295*(Inputs!D$195-1))))","v":0.82421295732164102},{"$f":"IF(AK295=0,0,IF(P295<Inputs!D$203,AE295*(Inputs!E$203-1),IF(P295>Inputs!D$204,AE295*(Inputs!E$204-1),AE295*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK295=0,0,IF(I295<Inputs!D$199,(AE295+AF295+AG295)*(Inputs!D$200-1),0))","v":0.16484259146432834},1.8132685061076104,{"$f":"N295*Inputs!$D$221","v":44156.852821511144},{"$f":"'SFC Building Data'!M294","v":1}]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},{"$f":"'School Resources'!O294","v":"E"},{"$f":"'School Resources'!I294","v":35.586999999999996},{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A296,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L296*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O296>0,Inputs!D$218-O296,\"\")","v":""},{"$f":"VLOOKUP(C296,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A296,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},0,{"$f":"J296/Inputs!D$177","v":0},{"$f":"H296/Inputs!D$178","v":0},{"$f":"IF(AK296>0,Q296/Inputs!D$179,0)","v":0},{"$f":"N296/Inputs!D$180","v":0},0,{"$f":"IF(AK296=0,0,IF(OR(F296=\"M\",F296=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H296<=Inputs!$D$104,0,IF(AND(H296>=Inputs!$D$104,X296+Y296<1),ROUNDUP(X296+Y296,0),X296+Y296))","v":0},{"$f":"IF(AK296>0,Inputs!E$189,0)","v":0},{"$f":"(N296/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H296/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S296*R296)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK296=0,0,IF(F296=\"E\",AE296*(Inputs!D$194-1),IF(F296=\"H\",AE296*(Inputs!D$196-1),AE296*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK296=0,0,IF(P296<Inputs!D$203,AE296*(Inputs!E$203-1),IF(P296>Inputs!D$204,AE296*(Inputs!E$204-1),AE296*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK296=0,0,IF(I296<Inputs!D$199,(AE296+AF296+AG296)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N296*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M295","v":0}]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!O295","v":"E"},{"$f":"'School Resources'!I295","v":369.45566666666667},{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":369.45566666666667},{"$f":"VLOOKUP(A297,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":27.709175000000002},{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49507},{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56681},{"$f":"L297*Inputs!D$219","v":65183.149999999994},49507,{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1979},{"$f":"IF(O297>0,Inputs!D$218-O297,\"\")","v":34},{"$f":"VLOOKUP(C297,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A297,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},6.5865606747919581E-2,{"$f":"J297/Inputs!D$177","v":2.131475},{"$f":"H297/Inputs!D$178","v":1.1367866666666666},{"$f":"IF(AK297>0,Q297/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N297/Inputs!D$180","v":2.7503888888888888},1.9662011004273503,{"$f":"IF(AK297=0,0,IF(OR(F297=\"M\",F297=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H297<=Inputs!$D$104,0,IF(AND(H297>=Inputs!$D$104,X297+Y297<1),ROUNDUP(X297+Y297,0),X297+Y297))","v":1.9662011004273503},{"$f":"IF(AK297>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N297/Inputs!D$190)*Inputs!E$190","v":0.99014000000000002},{"$f":"(H297/Inputs!D$191)*Inputs!E$191","v":0.48029236666666669},{"$f":"((S297*R297)/Inputs!D$192)*Inputs!E$192","v":0.61616866187376562},0.79665025713510806,{"$f":"IF(AK297=0,0,IF(F297=\"E\",AE297*(Inputs!D$194-1),IF(F297=\"H\",AE297*(Inputs!D$196-1),AE297*(Inputs!D$195-1))))","v":-0.15933005142702159},{"$f":"IF(AK297=0,0,IF(P297<Inputs!D$203,AE297*(Inputs!E$203-1),IF(P297>Inputs!D$204,AE297*(Inputs!E$204-1),AE297*(Inputs!E$205-1))))","v":7.9665025713510876E-2},{"$f":"IF(AK297=0,0,IF(I297<Inputs!D$199,(AE297+AF297+AG297)*(Inputs!D$200-1),0))","v":0},0.71698523142159731,{"$f":"N297*Inputs!$D$221","v":32030.824057397906},{"$f":"'SFC Building Data'!M296","v":1}]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},{"$f":"'School Resources'!O296","v":"E"},{"$f":"'School Resources'!I296","v":64.896666666666661},{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A298,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L298*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O298>0,Inputs!D$218-O298,\"\")","v":""},{"$f":"VLOOKUP(C298,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A298,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},0,{"$f":"J298/Inputs!D$177","v":0},{"$f":"H298/Inputs!D$178","v":0},{"$f":"IF(AK298>0,Q298/Inputs!D$179,0)","v":0},{"$f":"N298/Inputs!D$180","v":0},0,{"$f":"IF(AK298=0,0,IF(OR(F298=\"M\",F298=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H298<=Inputs!$D$104,0,IF(AND(H298>=Inputs!$D$104,X298+Y298<1),ROUNDUP(X298+Y298,0),X298+Y298))","v":0},{"$f":"IF(AK298>0,Inputs!E$189,0)","v":0},{"$f":"(N298/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H298/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S298*R298)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK298=0,0,IF(F298=\"E\",AE298*(Inputs!D$194-1),IF(F298=\"H\",AE298*(Inputs!D$196-1),AE298*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK298=0,0,IF(P298<Inputs!D$203,AE298*(Inputs!E$203-1),IF(P298>Inputs!D$204,AE298*(Inputs!E$204-1),AE298*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK298=0,0,IF(I298<Inputs!D$199,(AE298+AF298+AG298)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N298*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M297","v":0}]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},{"$f":"'School Resources'!O297","v":"E"},{"$f":"'School Resources'!I297","v":449.86400000000003},{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":449.86400000000003},{"$f":"VLOOKUP(A299,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.739800000000002},{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":74750},{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":74750},{"$f":"L299*Inputs!D$219","v":85962.5},74750,{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2013},{"$f":"IF(O299>0,Inputs!D$218-O299,\"\")","v":0},{"$f":"VLOOKUP(C299,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A299,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},8.0200597764222767E-2,{"$f":"J299/Inputs!D$177","v":2.5953692307692311},{"$f":"H299/Inputs!D$178","v":1.3841969230769231},{"$f":"IF(AK299>0,Q299/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N299/Inputs!D$180","v":4.1527777777777777},2.5715475213675214,{"$f":"IF(AK299=0,0,IF(OR(F299=\"M\",F299=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H299<=Inputs!$D$104,0,IF(AND(H299>=Inputs!$D$104,X299+Y299<1),ROUNDUP(X299+Y299,0),X299+Y299))","v":2.5715475213675214},{"$f":"IF(AK299>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N299/Inputs!D$190)*Inputs!E$190","v":1.4949999999999999},{"$f":"(H299/Inputs!D$191)*Inputs!E$191","v":0.5848232000000001},{"$f":"((S299*R299)/Inputs!D$192)*Inputs!E$192","v":0.75027161284623167},0.98252370321155791,{"$f":"IF(AK299=0,0,IF(F299=\"E\",AE299*(Inputs!D$194-1),IF(F299=\"H\",AE299*(Inputs!D$196-1),AE299*(Inputs!D$195-1))))","v":-0.19650474064231155},{"$f":"IF(AK299=0,0,IF(P299<Inputs!D$203,AE299*(Inputs!E$203-1),IF(P299>Inputs!D$204,AE299*(Inputs!E$204-1),AE299*(Inputs!E$205-1))))","v":-4.9126185160577936E-2},{"$f":"IF(AK299=0,0,IF(I299<Inputs!D$199,(AE299+AF299+AG299)*(Inputs!D$200-1),0))","v":0},0.73689277740866843,{"$f":"N299*Inputs!$D$221","v":48362.940559728799},{"$f":"'SFC Building Data'!M298","v":1}]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},{"$f":"'School Resources'!O298","v":"E"},{"$f":"'School Resources'!I298","v":317.05399999999997},{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":317.05399999999997},{"$f":"VLOOKUP(A300,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.779049999999998},{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":49782},{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47196},{"$f":"L300*Inputs!D$219","v":54275.399999999994},49782,{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1976},{"$f":"IF(O300>0,Inputs!D$218-O300,\"\")","v":37},{"$f":"VLOOKUP(C300,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A300,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},5.6523572287486619E-2,{"$f":"J300/Inputs!D$177","v":1.8291576923076922},{"$f":"H300/Inputs!D$178","v":0.97555076923076911},{"$f":"IF(AK300>0,Q300/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N300/Inputs!D$180","v":2.7656666666666667},1.873363012820513,{"$f":"IF(AK300=0,0,IF(OR(F300=\"M\",F300=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H300<=Inputs!$D$104,0,IF(AND(H300>=Inputs!$D$104,X300+Y300<1),ROUNDUP(X300+Y300,0),X300+Y300))","v":1.873363012820513},{"$f":"IF(AK300>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N300/Inputs!D$190)*Inputs!E$190","v":0.99563999999999997},{"$f":"(H300/Inputs!D$191)*Inputs!E$191","v":0.41217019999999993},{"$f":"((S300*R300)/Inputs!D$192)*Inputs!E$192","v":0.52877450949475635},0.75914617737368906,{"$f":"IF(AK300=0,0,IF(F300=\"E\",AE300*(Inputs!D$194-1),IF(F300=\"H\",AE300*(Inputs!D$196-1),AE300*(Inputs!D$195-1))))","v":-0.15182923547473778},{"$f":"IF(AK300=0,0,IF(P300<Inputs!D$203,AE300*(Inputs!E$203-1),IF(P300>Inputs!D$204,AE300*(Inputs!E$204-1),AE300*(Inputs!E$205-1))))","v":7.5914617737368975E-2},{"$f":"IF(AK300=0,0,IF(I300<Inputs!D$199,(AE300+AF300+AG300)*(Inputs!D$200-1),0))","v":0},0.68323155963632021,{"$f":"N300*Inputs!$D$221","v":32208.747918988884},{"$f":"'SFC Building Data'!M299","v":1}]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},{"$f":"'School Resources'!E299","v":"K-4"},{"$f":"'School Resources'!O299","v":"E"},{"$f":"'School Resources'!I299","v":323.52100000000002},{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":323.52100000000002},{"$f":"VLOOKUP(A301,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.264075000000002},{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":36843},{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":48905},{"$f":"L301*Inputs!D$219","v":56240.749999999993},36843,{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1975},{"$f":"IF(O301>0,Inputs!D$218-O301,\"\")","v":38},{"$f":"VLOOKUP(C301,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":17},{"$f":"VLOOKUP(A301,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},5.7676492427220477E-2,{"$f":"J301/Inputs!D$177","v":1.8664673076923077},{"$f":"H301/Inputs!D$178","v":0.99544923076923086},{"$f":"IF(AK301>0,Q301/Inputs!D$179,0)","v":1.3076923076923077},{"$f":"N301/Inputs!D$180","v":2.0468333333333333},1.5541105448717949,{"$f":"IF(AK301=0,0,IF(OR(F301=\"M\",F301=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H301<=Inputs!$D$104,0,IF(AND(H301>=Inputs!$D$104,X301+Y301<1),ROUNDUP(X301+Y301,0),X301+Y301))","v":1.5541105448717949},{"$f":"IF(AK301>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N301/Inputs!D$190)*Inputs!E$190","v":0.73685999999999996},{"$f":"(H301/Inputs!D$191)*Inputs!E$191","v":0.42057730000000004},{"$f":"((S301*R301)/Inputs!D$192)*Inputs!E$192","v":0.53956000582315033},0.69924932645578763,{"$f":"IF(AK301=0,0,IF(F301=\"E\",AE301*(Inputs!D$194-1),IF(F301=\"H\",AE301*(Inputs!D$196-1),AE301*(Inputs!D$195-1))))","v":-0.1398498652911575},{"$f":"IF(AK301=0,0,IF(P301<Inputs!D$203,AE301*(Inputs!E$203-1),IF(P301>Inputs!D$204,AE301*(Inputs!E$204-1),AE301*(Inputs!E$205-1))))","v":6.9924932645578822E-2},{"$f":"IF(AK301=0,0,IF(I301<Inputs!D$199,(AE301+AF301+AG301)*(Inputs!D$200-1),0))","v":0},0.62932439381020899,{"$f":"N301*Inputs!$D$221","v":23837.268482168402},{"$f":"'SFC Building Data'!M300","v":1}]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},{"$f":"'School Resources'!E300","v":"K-4"},{"$f":"'School Resources'!O300","v":"E"},{"$f":"'School Resources'!I300","v":313.81833333333333},{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":313.81833333333333},{"$f":"VLOOKUP(A302,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.536375},{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50417},{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46620},{"$f":"L302*Inputs!D$219","v":53612.999999999993},50417,{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O302>0,Inputs!D$218-O302,\"\")","v":31},{"$f":"VLOOKUP(C302,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":19},{"$f":"VLOOKUP(A302,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},5.5946725949854718E-2,{"$f":"J302/Inputs!D$177","v":1.8104903846153846},{"$f":"H302/Inputs!D$178","v":0.9655948717948718},{"$f":"IF(AK302>0,Q302/Inputs!D$179,0)","v":1.4615384615384615},{"$f":"N302/Inputs!D$180","v":2.8009444444444442},1.7596420405982904,{"$f":"IF(AK302=0,0,IF(OR(F302=\"M\",F302=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H302<=Inputs!$D$104,0,IF(AND(H302>=Inputs!$D$104,X302+Y302<1),ROUNDUP(X302+Y302,0),X302+Y302))","v":1.7596420405982904},{"$f":"IF(AK302>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N302/Inputs!D$190)*Inputs!E$190","v":1.00834},{"$f":"(H302/Inputs!D$191)*Inputs!E$191","v":0.4079638333333333},{"$f":"((S302*R302)/Inputs!D$192)*Inputs!E$192","v":0.52337814781959946},0.75992049528823324,{"$f":"IF(AK302=0,0,IF(F302=\"E\",AE302*(Inputs!D$194-1),IF(F302=\"H\",AE302*(Inputs!D$196-1),AE302*(Inputs!D$195-1))))","v":-0.15198409905764662},{"$f":"IF(AK302=0,0,IF(P302<Inputs!D$203,AE302*(Inputs!E$203-1),IF(P302>Inputs!D$204,AE302*(Inputs!E$204-1),AE302*(Inputs!E$205-1))))","v":7.5992049528823394E-2},{"$f":"IF(AK302=0,0,IF(I302<Inputs!D$199,(AE302+AF302+AG302)*(Inputs!D$200-1),0))","v":0},0.68392844575941003,{"$f":"N302*Inputs!$D$221","v":32619.590290298951},{"$f":"'SFC Building Data'!M301","v":1}]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},{"$f":"'School Resources'!O301","v":"E"},{"$f":"'School Resources'!I301","v":434.35566666666671},{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":434.35566666666671},{"$f":"VLOOKUP(A303,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":32.576675000000002},{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50301},{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":58254},{"$f":"L303*Inputs!D$219","v":66992.099999999991},50301,{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O303>0,Inputs!D$218-O303,\"\")","v":31},{"$f":"VLOOKUP(C303,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A303,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},7.7435811954155373E-2,{"$f":"J303/Inputs!D$177","v":2.505898076923077},{"$f":"H303/Inputs!D$178","v":1.3364789743589744},{"$f":"IF(AK303>0,Q303/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N303/Inputs!D$180","v":2.7945000000000002},2.1784500320512823,{"$f":"IF(AK303=0,0,IF(OR(F303=\"M\",F303=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H303<=Inputs!$D$104,0,IF(AND(H303>=Inputs!$D$104,X303+Y303<1),ROUNDUP(X303+Y303,0),X303+Y303))","v":2.1784500320512823},{"$f":"IF(AK303>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N303/Inputs!D$190)*Inputs!E$190","v":1.0060199999999999},{"$f":"(H303/Inputs!D$191)*Inputs!E$191","v":0.56466236666666669},{"$f":"((S303*R303)/Inputs!D$192)*Inputs!E$192","v":0.72440721324422541},0.84877239497772305,{"$f":"IF(AK303=0,0,IF(F303=\"E\",AE303*(Inputs!D$194-1),IF(F303=\"H\",AE303*(Inputs!D$196-1),AE303*(Inputs!D$195-1))))","v":-0.16975447899554458},{"$f":"IF(AK303=0,0,IF(P303<Inputs!D$203,AE303*(Inputs!E$203-1),IF(P303>Inputs!D$204,AE303*(Inputs!E$204-1),AE303*(Inputs!E$205-1))))","v":8.4877239497772386E-2},{"$f":"IF(AK303=0,0,IF(I303<Inputs!D$199,(AE303+AF303+AG303)*(Inputs!D$200-1),0))","v":0},0.7638951554799509,{"$f":"N303*Inputs!$D$221","v":32544.538770500578},{"$f":"'SFC Building Data'!M302","v":1}]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},{"$f":"'School Resources'!E302","v":"5-6"},{"$f":"'School Resources'!O302","v":"E"},{"$f":"'School Resources'!I302","v":476.53933333333327},{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":476.53933333333327},{"$f":"VLOOKUP(A304,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.740449999999996},{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":79994},{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":74738},{"$f":"L304*Inputs!D$219","v":85948.7},79994,{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O304>0,Inputs!D$218-O304,\"\")","v":2},{"$f":"VLOOKUP(C304,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A304,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},8.4956207634968639E-2,{"$f":"J304/Inputs!D$177","v":2.7492653846153843},{"$f":"H304/Inputs!D$178","v":1.4662748717948717},{"$f":"IF(AK304>0,Q304/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N304/Inputs!D$180","v":4.4441111111111109},2.7610666880341879,{"$f":"IF(AK304=0,0,IF(OR(F304=\"M\",F304=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H304<=Inputs!$D$104,0,IF(AND(H304>=Inputs!$D$104,X304+Y304<1),ROUNDUP(X304+Y304,0),X304+Y304))","v":2.7610666880341879},{"$f":"IF(AK304>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N304/Inputs!D$190)*Inputs!E$190","v":1.59988},{"$f":"(H304/Inputs!D$191)*Inputs!E$191","v":0.61950113333333323},{"$f":"((S304*R304)/Inputs!D$192)*Inputs!E$192","v":0.79476004793597155},1.0285352953173263,{"$f":"IF(AK304=0,0,IF(F304=\"E\",AE304*(Inputs!D$194-1),IF(F304=\"H\",AE304*(Inputs!D$196-1),AE304*(Inputs!D$195-1))))","v":-0.20570705906346523},{"$f":"IF(AK304=0,0,IF(P304<Inputs!D$203,AE304*(Inputs!E$203-1),IF(P304>Inputs!D$204,AE304*(Inputs!E$204-1),AE304*(Inputs!E$205-1))))","v":-5.1426764765866363E-2},{"$f":"IF(AK304=0,0,IF(I304<Inputs!D$199,(AE304+AF304+AG304)*(Inputs!D$200-1),0))","v":0},0.77140147148799476,{"$f":"N304*Inputs!$D$221","v":51755.786851303616},{"$f":"'SFC Building Data'!M303","v":1}]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},{"$f":"'School Resources'!O303","v":"E"},{"$f":"'School Resources'!I303","v":443.37700000000001},{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":443.37700000000001},{"$f":"VLOOKUP(A305,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":33.253275000000002},{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":68767},{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":61276},{"$f":"L305*Inputs!D$219","v":70467.399999999994},68767,{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O305>0,Inputs!D$218-O305,\"\")","v":4},{"$f":"VLOOKUP(C305,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":27},{"$f":"VLOOKUP(A305,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},{"$f":"H305/I305","v":7.9044112075889142E-2},{"$f":"J305/Inputs!D$177","v":2.5579442307692308},{"$f":"H305/Inputs!D$178","v":1.3642369230769231},{"$f":"IF(AK305>0,Q305/Inputs!D$179,0)","v":2.0769230769230771},{"$f":"N305/Inputs!D$180","v":3.8203888888888891},{"$f":"(T305+U305+V305+W305)/4","v":2.4548732799145299},{"$f":"IF(AK305=0,0,IF(OR(F305=\"M\",F305=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H305<=Inputs!$D$104,0,IF(AND(H305>=Inputs!$D$104,X305+Y305<1),ROUNDUP(X305+Y305,0),X305+Y305))","v":2.4548732799145299},{"$f":"IF(AK305>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N305/Inputs!D$190)*Inputs!E$190","v":1.37534},{"$f":"(H305/Inputs!D$191)*Inputs!E$191","v":0.57639010000000002},{"$f":"((S305*R305)/Inputs!D$192)*Inputs!E$192","v":0.73945276103205326},0.94779571525801343,{"$f":"IF(AK305=0,0,IF(F305=\"E\",AE305*(Inputs!D$194-1),IF(F305=\"H\",AE305*(Inputs!D$196-1),AE305*(Inputs!D$195-1))))","v":-0.18955914305160265},{"$f":"IF(AK305=0,0,IF(P305<Inputs!D$203,AE305*(Inputs!E$203-1),IF(P305>Inputs!D$204,AE305*(Inputs!E$204-1),AE305*(Inputs!E$205-1))))","v":-4.7389785762900712E-2},{"$f":"IF(AK305=0,0,IF(I305<Inputs!D$199,(AE305+AF305+AG305)*(Inputs!D$200-1),0))","v":0},0.71084678644351007,{"$f":"N305*Inputs!$D$221","v":44491.964327369496},{"$f":"'SFC Building Data'!M304","v":1}]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},{"$f":"'School Resources'!E304","v":"K-4"},{"$f":"'School Resources'!O304","v":"E"},{"$f":"'School Resources'!I304","v":142.78},{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":142.78},{"$f":"VLOOKUP(A306,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10.708500000000001},{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":45037},{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":39685},{"$f":"L306*Inputs!D$219","v":45637.75},45037,{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1950},{"$f":"IF(O306>0,Inputs!D$218-O306,\"\")","v":63},{"$f":"VLOOKUP(C306,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A306,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},2.5454451453718736E-2,{"$f":"J306/Inputs!D$177","v":0.82373076923076927},{"$f":"H306/Inputs!D$178","v":0.43932307692307693},{"$f":"IF(AK306>0,Q306/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N306/Inputs!D$180","v":2.5020555555555557},1.2297388888888889,{"$f":"IF(AK306=0,0,IF(OR(F306=\"M\",F306=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H306<=Inputs!$D$104,0,IF(AND(H306>=Inputs!$D$104,X306+Y306<1),ROUNDUP(X306+Y306,0),X306+Y306))","v":1.2297388888888889},{"$f":"IF(AK306>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N306/Inputs!D$190)*Inputs!E$190","v":0.90073999999999999},{"$f":"(H306/Inputs!D$191)*Inputs!E$191","v":0.185614},{"$f":"((S306*R306)/Inputs!D$192)*Inputs!E$192","v":0.23812481301501109},0.60611970325375286,{"$f":"IF(AK306=0,0,IF(F306=\"E\",AE306*(Inputs!D$194-1),IF(F306=\"H\",AE306*(Inputs!D$196-1),AE306*(Inputs!D$195-1))))","v":-0.12122394065075054},{"$f":"IF(AK306=0,0,IF(P306<Inputs!D$203,AE306*(Inputs!E$203-1),IF(P306>Inputs!D$204,AE306*(Inputs!E$204-1),AE306*(Inputs!E$205-1))))","v":6.0611970325375339E-2},{"$f":"IF(AK306=0,0,IF(I306<Inputs!D$199,(AE306+AF306+AG306)*(Inputs!D$200-1),0))","v":0},0.54550773292837762,{"$f":"N306*Inputs!$D$221","v":29138.752561719142},{"$f":"'SFC Building Data'!M305","v":1}]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},{"$f":"'School Resources'!E305","v":"7-8"},{"$f":"'School Resources'!O305","v":"M"},{"$f":"'School Resources'!I305","v":778.85766666666666},{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":778.85766666666666},{"$f":"VLOOKUP(A307,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":49.32765222222222},{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":159621},{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":115945},{"$f":"L307*Inputs!D$219","v":133336.75},133336.75,{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1976},{"$f":"IF(O307>0,Inputs!D$218-O307,\"\")","v":37},{"$f":"VLOOKUP(C307,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":58},{"$f":"VLOOKUP(A307,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},0.1388527431399588,{"$f":"J307/Inputs!D$177","v":3.794434786324786},{"$f":"H307/Inputs!D$178","v":2.396485128205128},{"$f":"IF(AK307>0,Q307/Inputs!D$179,0)","v":4.4615384615384617},{"$f":"N307/Inputs!D$180","v":7.4075972222222219},4.515013899572649,{"$f":"IF(AK307=0,0,IF(OR(F307=\"M\",F307=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H307<=Inputs!$D$104,0,IF(AND(H307>=Inputs!$D$104,X307+Y307<1),ROUNDUP(X307+Y307,0),X307+Y307))","v":5.015013899572649},{"$f":"IF(AK307>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N307/Inputs!D$190)*Inputs!E$190","v":2.6667349999999996},{"$f":"(H307/Inputs!D$191)*Inputs!E$191","v":1.0125149666666666},{"$f":"((S307*R307)/Inputs!D$192)*Inputs!E$192","v":1.2989587914295269},1.5195521895240485,{"$f":"IF(AK307=0,0,IF(F307=\"E\",AE307*(Inputs!D$194-1),IF(F307=\"H\",AE307*(Inputs!D$196-1),AE307*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK307=0,0,IF(P307<Inputs!D$203,AE307*(Inputs!E$203-1),IF(P307>Inputs!D$204,AE307*(Inputs!E$204-1),AE307*(Inputs!E$205-1))))","v":0.15195521895240499},{"$f":"IF(AK307=0,0,IF(I307<Inputs!D$199,(AE307+AF307+AG307)*(Inputs!D$200-1),0))","v":0},1.6715074084764534,{"$f":"N307*Inputs!$D$221","v":86268.325279965473},{"$f":"'SFC Building Data'!M306","v":1}]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},{"$f":"'School Resources'!E306","v":"7-8"},{"$f":"'School Resources'!O306","v":"M"},{"$f":"'School Resources'!I306","v":14.092999999999998},{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":49.679999999999993},{"$f":"VLOOKUP(A308,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":7.0971428571428561},{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52985},{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":12799},{"$f":"L308*Inputs!D$219","v":14718.849999999999},14718.849999999999,{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1958},{"$f":"IF(O308>0,Inputs!D$218-O308,\"\")","v":55},{"$f":"VLOOKUP(C308,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A308,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},8.8568227218150056E-3,{"$f":"J308/Inputs!D$177","v":0.5459340659340659},{"$f":"H308/Inputs!D$178","v":0.15286153846153844},{"$f":"IF(AK308>0,Q308/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N308/Inputs!D$180","v":0.81771388888888885},0.66758891178266166,{"$f":"IF(AK308=0,0,IF(OR(F308=\"M\",F308=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H308<=Inputs!$D$104,0,IF(AND(H308>=Inputs!$D$104,X308+Y308<1),ROUNDUP(X308+Y308,0),X308+Y308))","v":1.1675889117826617},{"$f":"IF(AK308>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N308/Inputs!D$190)*Inputs!E$190","v":0.29437699999999994},{"$f":"(H308/Inputs!D$191)*Inputs!E$191","v":6.4584000000000003E-2},{"$f":"((S308*R308)/Inputs!D$192)*Inputs!E$192","v":8.2855026688512037E-2},0.38545400667212798,{"$f":"IF(AK308=0,0,IF(F308=\"E\",AE308*(Inputs!D$194-1),IF(F308=\"H\",AE308*(Inputs!D$196-1),AE308*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK308=0,0,IF(P308<Inputs!D$203,AE308*(Inputs!E$203-1),IF(P308>Inputs!D$204,AE308*(Inputs!E$204-1),AE308*(Inputs!E$205-1))))","v":3.8545400667212834E-2},{"$f":"IF(AK308=0,0,IF(I308<Inputs!D$199,(AE308+AF308+AG308)*(Inputs!D$200-1),0))","v":0},0.42399940733934083,{"$f":"N308*Inputs!$D$221","v":9523.0350188302891},{"$f":"'SFC Building Data'!M307","v":1}]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},{"$f":"'School Resources'!E307","v":"6-8"},{"$f":"'School Resources'!O307","v":"M"},{"$f":"'School Resources'!I307","v":34.128},{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A309,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L309*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O309>0,Inputs!D$218-O309,\"\")","v":""},{"$f":"VLOOKUP(C309,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A309,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},0,{"$f":"J309/Inputs!D$177","v":0},{"$f":"H309/Inputs!D$178","v":0},{"$f":"IF(AK309>0,Q309/Inputs!D$179,0)","v":0},{"$f":"N309/Inputs!D$180","v":0},0,{"$f":"IF(AK309=0,0,IF(OR(F309=\"M\",F309=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H309<=Inputs!$D$104,0,IF(AND(H309>=Inputs!$D$104,X309+Y309<1),ROUNDUP(X309+Y309,0),X309+Y309))","v":0},{"$f":"IF(AK309>0,Inputs!E$189,0)","v":0},{"$f":"(N309/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H309/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S309*R309)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK309=0,0,IF(F309=\"E\",AE309*(Inputs!D$194-1),IF(F309=\"H\",AE309*(Inputs!D$196-1),AE309*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK309=0,0,IF(P309<Inputs!D$203,AE309*(Inputs!E$203-1),IF(P309>Inputs!D$204,AE309*(Inputs!E$204-1),AE309*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK309=0,0,IF(I309<Inputs!D$199,(AE309+AF309+AG309)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N309*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M308","v":0}]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},{"$f":"'School Resources'!E308","v":"9-12"},{"$f":"'School Resources'!O308","v":"H"},{"$f":"'School Resources'!I308","v":48.860666666666667},{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":147.88533333333334},{"$f":"VLOOKUP(A310,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.85552380952381},{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":70902},{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52178},{"$f":"L310*Inputs!D$219","v":60004.7},60004.7,{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O310>0,Inputs!D$218-O310,\"\")","v":51},{"$f":"VLOOKUP(C310,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A310,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},2.636461715961862E-2,{"$f":"J310/Inputs!D$177","v":1.3735018315018315},{"$f":"H310/Inputs!D$178","v":0.4550317948717949},{"$f":"IF(AK310>0,Q310/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N310/Inputs!D$180","v":3.3335944444444441},1.7713012484737485,{"$f":"IF(AK310=0,0,IF(OR(F310=\"M\",F310=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H310<=Inputs!$D$104,0,IF(AND(H310>=Inputs!$D$104,X310+Y310<1),ROUNDUP(X310+Y310,0),X310+Y310))","v":2.2713012484737485},{"$f":"IF(AK310>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N310/Inputs!D$190)*Inputs!E$190","v":1.2000939999999998},{"$f":"(H310/Inputs!D$191)*Inputs!E$191","v":0.19225093333333335},{"$f":"((S310*R310)/Inputs!D$192)*Inputs!E$192","v":0.2466393566862487},0.68474607250489539,{"$f":"IF(AK310=0,0,IF(F310=\"E\",AE310*(Inputs!D$194-1),IF(F310=\"H\",AE310*(Inputs!D$196-1),AE310*(Inputs!D$195-1))))","v":0.68474607250489539},{"$f":"IF(AK310=0,0,IF(P310<Inputs!D$203,AE310*(Inputs!E$203-1),IF(P310>Inputs!D$204,AE310*(Inputs!E$204-1),AE310*(Inputs!E$205-1))))","v":6.8474607250489594E-2},{"$f":"IF(AK310=0,0,IF(I310<Inputs!D$199,(AE310+AF310+AG310)*(Inputs!D$200-1),0))","v":0},1.4379667522602804,{"$f":"N310*Inputs!$D$221","v":38822.792500392752},{"$f":"'SFC Building Data'!M309","v":1}]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},{"$f":"'School Resources'!E309","v":"9-12"},{"$f":"'School Resources'!O309","v":"H"},{"$f":"'School Resources'!I309","v":1303.421},{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":1303.421},{"$f":"VLOOKUP(A311,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":84.27743000000001},{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":317169},{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":211676},{"$f":"L311*Inputs!D$219","v":243427.4},243427.4,{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1971},{"$f":"IF(O311>0,Inputs!D$218-O311,\"\")","v":42},{"$f":"VLOOKUP(C311,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":72},{"$f":"VLOOKUP(A311,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},0.23237054607268195,{"$f":"J311/Inputs!D$177","v":6.4828792307692318},{"$f":"H311/Inputs!D$178","v":4.0105261538461541},{"$f":"IF(AK311>0,Q311/Inputs!D$179,0)","v":5.5384615384615383},{"$f":"N311/Inputs!D$180","v":13.523744444444445},7.3889028418803431,{"$f":"IF(AK311=0,0,IF(OR(F311=\"M\",F311=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H311<=Inputs!$D$104,0,IF(AND(H311>=Inputs!$D$104,X311+Y311<1),ROUNDUP(X311+Y311,0),X311+Y311))","v":7.8889028418803431},{"$f":"IF(AK311>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N311/Inputs!D$190)*Inputs!E$190","v":4.8685479999999997},{"$f":"(H311/Inputs!D$191)*Inputs!E$191","v":1.6944473},{"$f":"((S311*R311)/Inputs!D$192)*Inputs!E$192","v":2.1738120318310603},2.4592018329577652,{"$f":"IF(AK311=0,0,IF(F311=\"E\",AE311*(Inputs!D$194-1),IF(F311=\"H\",AE311*(Inputs!D$196-1),AE311*(Inputs!D$195-1))))","v":2.4592018329577652},{"$f":"IF(AK311=0,0,IF(P311<Inputs!D$203,AE311*(Inputs!E$203-1),IF(P311>Inputs!D$204,AE311*(Inputs!E$204-1),AE311*(Inputs!E$205-1))))","v":0.24592018329577672},{"$f":"IF(AK311=0,0,IF(I311<Inputs!D$199,(AE311+AF311+AG311)*(Inputs!D$200-1),0))","v":0},5.164323849211307,{"$f":"N311*Inputs!$D$221","v":157496.52009109466},{"$f":"'SFC Building Data'!M310","v":1}]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},{"$f":"'School Resources'!O310","v":"H"},{"$f":"'School Resources'!I310","v":58.625999999999998},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":58.625999999999998},{"$f":"VLOOKUP(A312,'Base Sheet'!A$10:C$57,3,FALSE)","v":5609.2349999999997},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.3751428571428566},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":23699},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":24620},{"$f":"L312*Inputs!D$219","v":28312.999999999996},{"$f":"IF(K312<=M312,K312,M312)","v":23699},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1922},{"$f":"IF(O312>0,Inputs!D$218-O312,\"\")","v":91},{"$f":"VLOOKUP(C312,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":9},{"$f":"VLOOKUP(A312,Inputs!AJ$6:AL$54,3,FALSE)","v":38978907.979999989},{"$f":"H312/I312","v":1.0451692610489666E-2},{"$f":"J312/Inputs!D$177","v":0.64424175824175822},{"$f":"H312/Inputs!D$178","v":0.1803876923076923},{"$f":"IF(AK312>0,Q312/Inputs!D$179,0)","v":0.69230769230769229},{"$f":"N312/Inputs!D$180","v":1.3166111111111112},{"$f":"(T312+U312+V312+W312)/4","v":0.70838706349206348},{"$f":"IF(AK312=0,0,IF(OR(F312=\"M\",F312=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H312<=Inputs!$D$104,0,IF(AND(H312>=Inputs!$D$104,X312+Y312<1),ROUNDUP(X312+Y312,0),X312+Y312))","v":1.2083870634920635},{"$f":"IF(AK312>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N312/Inputs!D$190)*Inputs!E$190","v":0.47398000000000001},{"$f":"(H312/Inputs!D$191)*Inputs!E$191","v":7.6213799999999998E-2},{"$f":"((S312*R312)/Inputs!D$192)*Inputs!E$192","v":9.7774935479885416E-2},{"$f":"(AA312+AB312+AC312+AD312)/4","v":0.43699218386997141},{"$f":"IF(AK312=0,0,IF(F312=\"E\",AE312*(Inputs!D$194-1),IF(F312=\"H\",AE312*(Inputs!D$196-1),AE312*(Inputs!D$195-1))))","v":0.43699218386997141},{"$f":"IF(AK312=0,0,IF(P312<Inputs!D$203,AE312*(Inputs!E$203-1),IF(P312>Inputs!D$204,AE312*(Inputs!E$204-1),AE312*(Inputs!E$205-1))))","v":4.3699218386997182E-2},{"$f":"IF(AK312=0,0,IF(I312<Inputs!D$199,(AE312+AF312+AG312)*(Inputs!D$200-1),0))","v":0},{"$f":"AE312+AF312+AG312+AH312","v":0.91768358612694001},{"$f":"N312*Inputs!$D$221","v":15333.154893980103},{"$f":"'SFC Building Data'!M311","v":1}]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},{"$f":"'School Resources'!O311","v":"E"},{"$f":"'School Resources'!I311","v":8.1769999999999996},{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":8.1769999999999996},{"$f":"VLOOKUP(A313,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.1681428571428571},{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":2915},{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L313*Inputs!D$219","v":3352.2499999999995},2915,{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1940},{"$f":"IF(O313>0,Inputs!D$218-O313,\"\")","v":73},{"$f":"VLOOKUP(C313,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A313,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},3.0002795906870616E-3,{"$f":"J313/Inputs!D$177","v":8.9857142857142858E-2},{"$f":"H313/Inputs!D$178","v":2.5159999999999998E-2},{"$f":"IF(AK313>0,Q313/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N313/Inputs!D$180","v":0.16194444444444445},0.12693270451770453,{"$f":"IF(AK313=0,0,IF(OR(F313=\"M\",F313=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H313<=Inputs!$D$104,0,IF(AND(H313>=Inputs!$D$104,X313+Y313<1),ROUNDUP(X313+Y313,0),X313+Y313))","v":0},{"$f":"IF(AK313>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N313/Inputs!D$190)*Inputs!E$190","v":5.8299999999999998E-2},{"$f":"(H313/Inputs!D$191)*Inputs!E$191","v":1.06301E-2},{"$f":"((S313*R313)/Inputs!D$192)*Inputs!E$192","v":1.7046391681141963E-2},0.29649412292028549,{"$f":"IF(AK313=0,0,IF(F313=\"E\",AE313*(Inputs!D$194-1),IF(F313=\"H\",AE313*(Inputs!D$196-1),AE313*(Inputs!D$195-1))))","v":-5.9298824584057087E-2},{"$f":"IF(AK313=0,0,IF(P313<Inputs!D$203,AE313*(Inputs!E$203-1),IF(P313>Inputs!D$204,AE313*(Inputs!E$204-1),AE313*(Inputs!E$205-1))))","v":2.9649412292028575E-2},{"$f":"IF(AK313=0,0,IF(I313<Inputs!D$199,(AE313+AF313+AG313)*(Inputs!D$200-1),0))","v":0},0.26684471062825699,{"$f":"N313*Inputs!$D$221","v":1885.9929328643404},{"$f":"'SFC Building Data'!M312","v":1}]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!O312","v":"E"},{"$f":"'School Resources'!I312","v":282.45699999999999},{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":282.45699999999999},{"$f":"VLOOKUP(A314,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.184275},{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":53817},{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":42993},{"$f":"L314*Inputs!D$219","v":49441.95},49441.95,{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1977},{"$f":"IF(O314>0,Inputs!D$218-O314,\"\")","v":36},{"$f":"VLOOKUP(C314,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A314,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},{"$f":"H314/I314","v":0.10363825025641377},{"$f":"J314/Inputs!D$177","v":1.6295596153846152},{"$f":"H314/Inputs!D$178","v":0.86909846153846149},{"$f":"IF(AK314>0,Q314/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N314/Inputs!D$180","v":2.746775},{"$f":"(T314+U314+V314+W314)/4","v":1.7536659615384615},{"$f":"IF(AK314=0,0,IF(OR(F314=\"M\",F314=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H314<=Inputs!$D$104,0,IF(AND(H314>=Inputs!$D$104,X314+Y314<1),ROUNDUP(X314+Y314,0),X314+Y314))","v":1.7536659615384615},{"$f":"IF(AK314>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N314/Inputs!D$190)*Inputs!E$190","v":0.98883899999999991},{"$f":"(H314/Inputs!D$191)*Inputs!E$191","v":0.36719410000000002},{"$f":"((S314*R314)/Inputs!D$192)*Inputs!E$192","v":0.58883119176719034},0.76121607294179761,{"$f":"IF(AK314=0,0,IF(F314=\"E\",AE314*(Inputs!D$194-1),IF(F314=\"H\",AE314*(Inputs!D$196-1),AE314*(Inputs!D$195-1))))","v":-0.15224321458835949},{"$f":"IF(AK314=0,0,IF(P314<Inputs!D$203,AE314*(Inputs!E$203-1),IF(P314>Inputs!D$204,AE314*(Inputs!E$204-1),AE314*(Inputs!E$205-1))))","v":7.6121607294179827E-2},{"$f":"IF(AK314=0,0,IF(I314<Inputs!D$199,(AE314+AF314+AG314)*(Inputs!D$200-1),0))","v":0},0.685094465647618,{"$f":"N314*Inputs!$D$221","v":31988.736976683384},{"$f":"'SFC Building Data'!M313","v":1}]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},{"$f":"'School Resources'!O313","v":"E"},{"$f":"'School Resources'!I313","v":14.845000000000001},{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":14.845000000000001},{"$f":"VLOOKUP(A315,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":2.120714285714286},{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":5108},{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L315*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1971},{"$f":"IF(O315>0,Inputs!D$218-O315,\"\")","v":42},{"$f":"VLOOKUP(C315,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":4},{"$f":"VLOOKUP(A315,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},5.4468815609330359E-3,{"$f":"J315/Inputs!D$177","v":0.16313186813186814},{"$f":"H315/Inputs!D$178","v":4.567692307692308E-2},{"$f":"IF(AK315>0,Q315/Inputs!D$179,0)","v":0.30769230769230771},{"$f":"N315/Inputs!D$180","v":0.18623611111111107},0.1756843025030525,{"$f":"IF(AK315=0,0,IF(OR(F315=\"M\",F315=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H315<=Inputs!$D$104,0,IF(AND(H315>=Inputs!$D$104,X315+Y315<1),ROUNDUP(X315+Y315,0),X315+Y315))","v":0},{"$f":"IF(AK315>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N315/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H315/Inputs!D$191)*Inputs!E$191","v":1.92985E-2},{"$f":"((S315*R315)/Inputs!D$192)*Inputs!E$192","v":3.0947008011074046E-2},0.30432262700276858,{"$f":"IF(AK315=0,0,IF(F315=\"E\",AE315*(Inputs!D$194-1),IF(F315=\"H\",AE315*(Inputs!D$196-1),AE315*(Inputs!D$195-1))))","v":-6.0864525400553704E-2},{"$f":"IF(AK315=0,0,IF(P315<Inputs!D$203,AE315*(Inputs!E$203-1),IF(P315>Inputs!D$204,AE315*(Inputs!E$204-1),AE315*(Inputs!E$205-1))))","v":3.0432262700276883E-2},{"$f":"IF(AK315=0,0,IF(I315<Inputs!D$199,(AE315+AF315+AG315)*(Inputs!D$200-1),0))","v":0},0.27389036430249175,{"$f":"N315*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M314","v":1}]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},{"$f":"'School Resources'!O314","v":"M"},{"$f":"'School Resources'!I314","v":2},{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":2},{"$f":"VLOOKUP(A316,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1},{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":979},{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L316*Inputs!D$219","v":3352.2499999999995},979,{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O316>0,Inputs!D$218-O316,\"\")","v":31},{"$f":"VLOOKUP(C316,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A316,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},7.3383382430893039E-4,{"$f":"J316/Inputs!D$177","v":7.6923076923076927E-2},{"$f":"H316/Inputs!D$178","v":6.1538461538461538E-3},{"$f":"IF(AK316>0,Q316/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N316/Inputs!D$180","v":5.4388888888888889E-2},7.2827991452991458E-2,{"$f":"IF(AK316=0,0,IF(OR(F316=\"M\",F316=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H316<=Inputs!$D$104,0,IF(AND(H316>=Inputs!$D$104,X316+Y316<1),ROUNDUP(X316+Y316,0),X316+Y316))","v":0},{"$f":"IF(AK316>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N316/Inputs!D$190)*Inputs!E$190","v":1.958E-2},{"$f":"(H316/Inputs!D$191)*Inputs!E$191","v":2.6000000000000003E-3},{"$f":"((S316*R316)/Inputs!D$192)*Inputs!E$192","v":4.1693510287738695E-3},0.28158733775719347,{"$f":"IF(AK316=0,0,IF(F316=\"E\",AE316*(Inputs!D$194-1),IF(F316=\"H\",AE316*(Inputs!D$196-1),AE316*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK316=0,0,IF(P316<Inputs!D$203,AE316*(Inputs!E$203-1),IF(P316>Inputs!D$204,AE316*(Inputs!E$204-1),AE316*(Inputs!E$205-1))))","v":2.8158733775719372E-2},{"$f":"IF(AK316=0,0,IF(I316<Inputs!D$199,(AE316+AF316+AG316)*(Inputs!D$200-1),0))","v":0},0.30974607153291284,{"$f":"N316*Inputs!$D$221","v":633.40894726387285},{"$f":"'SFC Building Data'!M315","v":1}]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},{"$f":"'School Resources'!O315","v":"E"},{"$f":"'School Resources'!I315","v":233.66300000000001},{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":233.66300000000001},{"$f":"VLOOKUP(A317,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.524725},{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":46878},{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37776},{"$f":"L317*Inputs!D$219","v":43442.399999999994},43442.399999999994,{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O317>0,Inputs!D$218-O317,\"\")","v":35},{"$f":"VLOOKUP(C317,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A317,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},8.5734906444748807E-2,{"$f":"J317/Inputs!D$177","v":1.3480557692307693},{"$f":"H317/Inputs!D$178","v":0.71896307692307693},{"$f":"IF(AK317>0,Q317/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N317/Inputs!D$180","v":2.4134666666666664},1.6008906089743589,{"$f":"IF(AK317=0,0,IF(OR(F317=\"M\",F317=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H317<=Inputs!$D$104,0,IF(AND(H317>=Inputs!$D$104,X317+Y317<1),ROUNDUP(X317+Y317,0),X317+Y317))","v":1.6008906089743589},{"$f":"IF(AK317>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N317/Inputs!D$190)*Inputs!E$190","v":0.86884799999999984},{"$f":"(H317/Inputs!D$191)*Inputs!E$191","v":0.30376190000000003},{"$f":"((S317*R317)/Inputs!D$192)*Inputs!E$192","v":0.48711153471819435},0.68993035867954855,{"$f":"IF(AK317=0,0,IF(F317=\"E\",AE317*(Inputs!D$194-1),IF(F317=\"H\",AE317*(Inputs!D$196-1),AE317*(Inputs!D$195-1))))","v":-0.13798607173590968},{"$f":"IF(AK317=0,0,IF(P317<Inputs!D$203,AE317*(Inputs!E$203-1),IF(P317>Inputs!D$204,AE317*(Inputs!E$204-1),AE317*(Inputs!E$205-1))))","v":6.8993035867954911E-2},{"$f":"IF(AK317=0,0,IF(I317<Inputs!D$199,(AE317+AF317+AG317)*(Inputs!D$200-1),0))","v":0},0.62093732281159375,{"$f":"N317*Inputs!$D$221","v":28107.052962835613},{"$f":"'SFC Building Data'!M316","v":1}]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!O316","v":"E"},{"$f":"'School Resources'!I316","v":279.96600000000001},{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":279.96600000000001},{"$f":"VLOOKUP(A318,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.997450000000001},{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":50688},{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":40019},{"$f":"L318*Inputs!D$219","v":46021.85},46021.85,{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O318>0,Inputs!D$218-O318,\"\")","v":31},{"$f":"VLOOKUP(C318,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":23},{"$f":"VLOOKUP(A318,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},0.102724260228237,{"$f":"J318/Inputs!D$177","v":1.6151884615384615},{"$f":"H318/Inputs!D$178","v":0.86143384615384622},{"$f":"IF(AK318>0,Q318/Inputs!D$179,0)","v":1.7692307692307692},{"$f":"N318/Inputs!D$180","v":2.5567694444444444},1.7006556303418803,{"$f":"IF(AK318=0,0,IF(OR(F318=\"M\",F318=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H318<=Inputs!$D$104,0,IF(AND(H318>=Inputs!$D$104,X318+Y318<1),ROUNDUP(X318+Y318,0),X318+Y318))","v":1.7006556303418803},{"$f":"IF(AK318>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N318/Inputs!D$190)*Inputs!E$190","v":0.92043699999999995},{"$f":"(H318/Inputs!D$191)*Inputs!E$191","v":0.3639558},{"$f":"((S318*R318)/Inputs!D$192)*Inputs!E$192","v":0.58363826506085259},0.74200776626521314,{"$f":"IF(AK318=0,0,IF(F318=\"E\",AE318*(Inputs!D$194-1),IF(F318=\"H\",AE318*(Inputs!D$196-1),AE318*(Inputs!D$195-1))))","v":-0.14840155325304261},{"$f":"IF(AK318=0,0,IF(P318<Inputs!D$203,AE318*(Inputs!E$203-1),IF(P318>Inputs!D$204,AE318*(Inputs!E$204-1),AE318*(Inputs!E$205-1))))","v":7.4200776626521386E-2},{"$f":"IF(AK318=0,0,IF(I318<Inputs!D$199,(AE318+AF318+AG318)*(Inputs!D$200-1),0))","v":0},0.66780698963869189,{"$f":"N318*Inputs!$D$221","v":29775.946434765949},{"$f":"'SFC Building Data'!M317","v":1}]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},{"$f":"'School Resources'!E317","v":"K-4"},{"$f":"'School Resources'!O317","v":"E"},{"$f":"'School Resources'!I317","v":287.714},{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":287.714},{"$f":"VLOOKUP(A319,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.57855},{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":53701},{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":41091},{"$f":"L319*Inputs!D$219","v":47254.649999999994},47254.649999999994,{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O319>0,Inputs!D$218-O319,\"\")","v":31},{"$f":"VLOOKUP(C319,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A319,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},0.1055671324636098,{"$f":"J319/Inputs!D$177","v":1.6598884615384615},{"$f":"H319/Inputs!D$178","v":0.88527384615384619},{"$f":"IF(AK319>0,Q319/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N319/Inputs!D$180","v":2.625258333333333},1.7541436217948716,{"$f":"IF(AK319=0,0,IF(OR(F319=\"M\",F319=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H319<=Inputs!$D$104,0,IF(AND(H319>=Inputs!$D$104,X319+Y319<1),ROUNDUP(X319+Y319,0),X319+Y319))","v":1.7541436217948716},{"$f":"IF(AK319>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N319/Inputs!D$190)*Inputs!E$190","v":0.94509299999999985},{"$f":"(H319/Inputs!D$191)*Inputs!E$191","v":0.37402820000000003},{"$f":"((S319*R319)/Inputs!D$192)*Inputs!E$192","v":0.5997903309463225},0.75472788273658065,{"$f":"IF(AK319=0,0,IF(F319=\"E\",AE319*(Inputs!D$194-1),IF(F319=\"H\",AE319*(Inputs!D$196-1),AE319*(Inputs!D$195-1))))","v":-0.15094557654731611},{"$f":"IF(AK319=0,0,IF(P319<Inputs!D$203,AE319*(Inputs!E$203-1),IF(P319>Inputs!D$204,AE319*(Inputs!E$204-1),AE319*(Inputs!E$205-1))))","v":7.5472788273658137E-2},{"$f":"IF(AK319=0,0,IF(I319<Inputs!D$199,(AE319+AF319+AG319)*(Inputs!D$200-1),0))","v":0},0.67925509446292265,{"$f":"N319*Inputs!$D$221","v":30573.562931381781},{"$f":"'SFC Building Data'!M318","v":1}]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},{"$f":"'School Resources'!E318","v":"5-6"},{"$f":"'School Resources'!O318","v":"E"},{"$f":"'School Resources'!I318","v":420.06066666666663},{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":420.06066666666663},{"$f":"VLOOKUP(A320,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":31.504549999999998},{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":87601},{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":56166},{"$f":"L320*Inputs!D$219","v":64590.899999999994},64590.899999999994,{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1962},{"$f":"IF(O320>0,Inputs!D$218-O320,\"\")","v":51},{"$f":"VLOOKUP(C320,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":33},{"$f":"VLOOKUP(A320,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},0.1541273627308794,{"$f":"J320/Inputs!D$177","v":2.423426923076923},{"$f":"H320/Inputs!D$178","v":1.2924943589743589},{"$f":"IF(AK320>0,Q320/Inputs!D$179,0)","v":2.5384615384615383},{"$f":"N320/Inputs!D$180","v":3.5883833333333328},2.4606915384615382,{"$f":"IF(AK320=0,0,IF(OR(F320=\"M\",F320=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H320<=Inputs!$D$104,0,IF(AND(H320>=Inputs!$D$104,X320+Y320<1),ROUNDUP(X320+Y320,0),X320+Y320))","v":2.4606915384615382},{"$f":"IF(AK320>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N320/Inputs!D$190)*Inputs!E$190","v":1.2918179999999999},{"$f":"(H320/Inputs!D$191)*Inputs!E$191","v":0.54607886666666661},{"$f":"((S320*R320)/Inputs!D$192)*Inputs!E$192","v":0.87569018635705198},0.95339676325592959,{"$f":"IF(AK320=0,0,IF(F320=\"E\",AE320*(Inputs!D$194-1),IF(F320=\"H\",AE320*(Inputs!D$196-1),AE320*(Inputs!D$195-1))))","v":-0.19067935265118588},{"$f":"IF(AK320=0,0,IF(P320<Inputs!D$203,AE320*(Inputs!E$203-1),IF(P320>Inputs!D$204,AE320*(Inputs!E$204-1),AE320*(Inputs!E$205-1))))","v":9.5339676325593051E-2},{"$f":"IF(AK320=0,0,IF(I320<Inputs!D$199,(AE320+AF320+AG320)*(Inputs!D$200-1),0))","v":0},0.85805708693033678,{"$f":"N320*Inputs!$D$221","v":41790.044915041959},{"$f":"'SFC Building Data'!M319","v":1}]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},{"$f":"'School Resources'!E319","v":"7-8"},{"$f":"'School Resources'!O319","v":"M"},{"$f":"'School Resources'!I319","v":419.18299999999999},{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":419.18299999999999},{"$f":"VLOOKUP(A321,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":26.548256666666667},{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":145190},{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":73973},{"$f":"L321*Inputs!D$219","v":85068.95},85068.95,{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1975},{"$f":"IF(O321>0,Inputs!D$218-O321,\"\")","v":38},{"$f":"VLOOKUP(C321,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":36},{"$f":"VLOOKUP(A321,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},0.15380533198764518,{"$f":"J321/Inputs!D$177","v":2.04217358974359},{"$f":"H321/Inputs!D$178","v":1.2897938461538461},{"$f":"IF(AK321>0,Q321/Inputs!D$179,0)","v":2.7692307692307692},{"$f":"N321/Inputs!D$180","v":4.7260527777777774},2.7068127457264959,{"$f":"IF(AK321=0,0,IF(OR(F321=\"M\",F321=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H321<=Inputs!$D$104,0,IF(AND(H321>=Inputs!$D$104,X321+Y321<1),ROUNDUP(X321+Y321,0),X321+Y321))","v":3.2068127457264959},{"$f":"IF(AK321>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N321/Inputs!D$190)*Inputs!E$190","v":1.701379},{"$f":"(H321/Inputs!D$191)*Inputs!E$191","v":0.54493789999999998},{"$f":"((S321*R321)/Inputs!D$192)*Inputs!E$192","v":0.87386053614725834},1.0550443590368146,{"$f":"IF(AK321=0,0,IF(F321=\"E\",AE321*(Inputs!D$194-1),IF(F321=\"H\",AE321*(Inputs!D$196-1),AE321*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK321=0,0,IF(P321<Inputs!D$203,AE321*(Inputs!E$203-1),IF(P321>Inputs!D$204,AE321*(Inputs!E$204-1),AE321*(Inputs!E$205-1))))","v":0.10550443590368155},{"$f":"IF(AK321=0,0,IF(I321<Inputs!D$199,(AE321+AF321+AG321)*(Inputs!D$200-1),0))","v":0},1.1605487949404962,{"$f":"N321*Inputs!$D$221","v":55039.258492689507},{"$f":"'SFC Building Data'!M320","v":1}]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},{"$f":"'School Resources'!E320","v":"9-12"},{"$f":"'School Resources'!O320","v":"H"},{"$f":"'School Resources'!I320","v":730.82299999999998},{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":730.82299999999998},{"$f":"VLOOKUP(A322,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":47.180728095238081},{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":278953},{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":137147},{"$f":"L322*Inputs!D$219","v":157719.04999999999},157719.04999999999,{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1998},{"$f":"IF(O322>0,Inputs!D$218-O322,\"\")","v":15},{"$f":"VLOOKUP(C322,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":72},{"$f":"VLOOKUP(A322,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},0.26815131849146268,{"$f":"J322/Inputs!D$177","v":3.6292867765567753},{"$f":"H322/Inputs!D$178","v":2.2486861538461538},{"$f":"IF(AK322>0,Q322/Inputs!D$179,0)","v":5.5384615384615383},{"$f":"N322/Inputs!D$180","v":8.762169444444444},5.044650978327228,{"$f":"IF(AK322=0,0,IF(OR(F322=\"M\",F322=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H322<=Inputs!$D$104,0,IF(AND(H322>=Inputs!$D$104,X322+Y322<1),ROUNDUP(X322+Y322,0),X322+Y322))","v":5.544650978327228},{"$f":"IF(AK322>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N322/Inputs!D$190)*Inputs!E$190","v":3.1543809999999994},{"$f":"(H322/Inputs!D$191)*Inputs!E$191","v":0.95006990000000002},{"$f":"((S322*R322)/Inputs!D$192)*Inputs!E$192","v":1.5235288134508025},1.6819949283627005,{"$f":"IF(AK322=0,0,IF(F322=\"E\",AE322*(Inputs!D$194-1),IF(F322=\"H\",AE322*(Inputs!D$196-1),AE322*(Inputs!D$195-1))))","v":1.6819949283627005},{"$f":"IF(AK322=0,0,IF(P322<Inputs!D$203,AE322*(Inputs!E$203-1),IF(P322>Inputs!D$204,AE322*(Inputs!E$204-1),AE322*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK322=0,0,IF(I322<Inputs!D$199,(AE322+AF322+AG322)*(Inputs!D$200-1),0))","v":0},3.363989856725401,{"$f":"N322*Inputs!$D$221","v":102043.5724453096},{"$f":"'SFC Building Data'!M321","v":1}]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},{"$f":"'School Resources'!E321","v":"9-12"},{"$f":"'School Resources'!O321","v":"H"},{"$f":"'School Resources'!I321","v":46.524000000000001},{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":46.524000000000001},{"$f":"VLOOKUP(A323,'Base Sheet'!A$10:C$57,3,FALSE)","v":2725.4126666666666},{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6.6462857142857148},{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":30761},{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":16947},{"$f":"L323*Inputs!D$219","v":19489.05},19489.05,{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1971},{"$f":"IF(O323>0,Inputs!D$218-O323,\"\")","v":42},{"$f":"VLOOKUP(C323,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":14},{"$f":"VLOOKUP(A323,Inputs!AJ$6:AL$54,3,FALSE)","v":23673337.720000003},1.7070442421074337E-2,{"$f":"J323/Inputs!D$177","v":0.51125274725274727},{"$f":"H323/Inputs!D$178","v":0.14315076923076922},{"$f":"IF(AK323>0,Q323/Inputs!D$179,0)","v":1.0769230769230769},{"$f":"N323/Inputs!D$180","v":1.0827249999999999},0.70351289835164832,{"$f":"IF(AK323=0,0,IF(OR(F323=\"M\",F323=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H323<=Inputs!$D$104,0,IF(AND(H323>=Inputs!$D$104,X323+Y323<1),ROUNDUP(X323+Y323,0),X323+Y323))","v":0},{"$f":"IF(AK323>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N323/Inputs!D$190)*Inputs!E$190","v":0.38978099999999999},{"$f":"(H323/Inputs!D$191)*Inputs!E$191","v":6.0481200000000006E-2},{"$f":"((S323*R323)/Inputs!D$192)*Inputs!E$192","v":9.6987443631337739E-2},0.41181241090783444,{"$f":"IF(AK323=0,0,IF(F323=\"E\",AE323*(Inputs!D$194-1),IF(F323=\"H\",AE323*(Inputs!D$196-1),AE323*(Inputs!D$195-1))))","v":0.41181241090783444},{"$f":"IF(AK323=0,0,IF(P323<Inputs!D$203,AE323*(Inputs!E$203-1),IF(P323>Inputs!D$204,AE323*(Inputs!E$204-1),AE323*(Inputs!E$205-1))))","v":4.1181241090783478E-2},{"$f":"IF(AK323=0,0,IF(I323<Inputs!D$199,(AE323+AF323+AG323)*(Inputs!D$200-1),0))","v":0},0.86480606290645234,{"$f":"N323*Inputs!$D$221","v":12609.334671780367},{"$f":"'SFC Building Data'!M322","v":1}]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},{"$f":"'School Resources'!O322","v":"E"},{"$f":"'School Resources'!I322","v":50.974999999999994},{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":50.974999999999994},{"$f":"VLOOKUP(A324,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":6},{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":12226},{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":9387},{"$f":"L324*Inputs!D$219","v":10795.05},10795.05,{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1980},{"$f":"IF(O324>0,Inputs!D$218-O324,\"\")","v":33},{"$f":"VLOOKUP(C324,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":6},{"$f":"VLOOKUP(A324,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},1.9661150659119421E-2,{"$f":"J324/Inputs!D$177","v":0.46153846153846156},{"$f":"H324/Inputs!D$178","v":0.15684615384615383},{"$f":"IF(AK324>0,Q324/Inputs!D$179,0)","v":0.46153846153846156},{"$f":"N324/Inputs!D$180","v":0.59972499999999995},0.41991201923076926,{"$f":"IF(AK324=0,0,IF(OR(F324=\"M\",F324=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H324<=Inputs!$D$104,0,IF(AND(H324>=Inputs!$D$104,X324+Y324<1),ROUNDUP(X324+Y324,0),X324+Y324))","v":1},{"$f":"IF(AK324>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N324/Inputs!D$190)*Inputs!E$190","v":0.21590099999999998},{"$f":"(H324/Inputs!D$191)*Inputs!E$191","v":6.6267499999999993E-2},{"$f":"((S324*R324)/Inputs!D$192)*Inputs!E$192","v":0.1098187566759625},0.37299681416899061,{"$f":"IF(AK324=0,0,IF(F324=\"E\",AE324*(Inputs!D$194-1),IF(F324=\"H\",AE324*(Inputs!D$196-1),AE324*(Inputs!D$195-1))))","v":-7.4599362833798102E-2},{"$f":"IF(AK324=0,0,IF(P324<Inputs!D$203,AE324*(Inputs!E$203-1),IF(P324>Inputs!D$204,AE324*(Inputs!E$204-1),AE324*(Inputs!E$205-1))))","v":3.7299681416899093E-2},{"$f":"IF(AK324=0,0,IF(I324<Inputs!D$199,(AE324+AF324+AG324)*(Inputs!D$200-1),0))","v":0},0.33569713275209162,{"$f":"N324*Inputs!$D$221","v":6984.3526620642178},{"$f":"'SFC Building Data'!M323","v":1}]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!O323","v":"E"},{"$f":"'School Resources'!I323","v":41.31366666666667},{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":41.31366666666667},{"$f":"VLOOKUP(A325,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":5.9019523809523813},{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":10109},{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":7705},{"$f":"L325*Inputs!D$219","v":8860.75},8860.75,{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1972},{"$f":"IF(O325>0,Inputs!D$218-O325,\"\")","v":41},{"$f":"VLOOKUP(C325,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":3},{"$f":"VLOOKUP(A325,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},1.5934756735928861E-2,{"$f":"J325/Inputs!D$177","v":0.45399633699633701},{"$f":"H325/Inputs!D$178","v":0.12711897435897437},{"$f":"IF(AK325>0,Q325/Inputs!D$179,0)","v":0.23076923076923078},{"$f":"N325/Inputs!D$180","v":0.49226388888888889},0.32603710775335776,{"$f":"IF(AK325=0,0,IF(OR(F325=\"M\",F325=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H325<=Inputs!$D$104,0,IF(AND(H325>=Inputs!$D$104,X325+Y325<1),ROUNDUP(X325+Y325,0),X325+Y325))","v":0},{"$f":"IF(AK325>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N325/Inputs!D$190)*Inputs!E$190","v":0.17721499999999998},{"$f":"(H325/Inputs!D$191)*Inputs!E$191","v":5.3707766666666677E-2},{"$f":"((S325*R325)/Inputs!D$192)*Inputs!E$192","v":8.9004718137488795E-2},0.35498187120103891,{"$f":"IF(AK325=0,0,IF(F325=\"E\",AE325*(Inputs!D$194-1),IF(F325=\"H\",AE325*(Inputs!D$196-1),AE325*(Inputs!D$195-1))))","v":-7.0996374240207771E-2},{"$f":"IF(AK325=0,0,IF(P325<Inputs!D$203,AE325*(Inputs!E$203-1),IF(P325>Inputs!D$204,AE325*(Inputs!E$204-1),AE325*(Inputs!E$205-1))))","v":3.549818712010392E-2},{"$f":"IF(AK325=0,0,IF(I325<Inputs!D$199,(AE325+AF325+AG325)*(Inputs!D$200-1),0))","v":0},0.31948368408093508,{"$f":"N325*Inputs!$D$221","v":5732.8685694263131},{"$f":"'SFC Building Data'!M324","v":1}]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},{"$f":"'School Resources'!O324","v":"E"},{"$f":"'School Resources'!I324","v":12.474},{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":12.474},{"$f":"VLOOKUP(A326,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":1.782},{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":8765},{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":2915},{"$f":"L326*Inputs!D$219","v":3352.2499999999995},3352.2499999999995,{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1960},{"$f":"IF(O326>0,Inputs!D$218-O326,\"\")","v":53},{"$f":"VLOOKUP(C326,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":2},{"$f":"VLOOKUP(A326,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},4.8112445967995231E-3,{"$f":"J326/Inputs!D$177","v":0.13707692307692307},{"$f":"H326/Inputs!D$178","v":3.838153846153846E-2},{"$f":"IF(AK326>0,Q326/Inputs!D$179,0)","v":0.15384615384615385},{"$f":"N326/Inputs!D$180","v":0.18623611111111107},0.12888518162393162,{"$f":"IF(AK326=0,0,IF(OR(F326=\"M\",F326=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H326<=Inputs!$D$104,0,IF(AND(H326>=Inputs!$D$104,X326+Y326<1),ROUNDUP(X326+Y326,0),X326+Y326))","v":0},{"$f":"IF(AK326>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N326/Inputs!D$190)*Inputs!E$190","v":6.7044999999999993E-2},{"$f":"(H326/Inputs!D$191)*Inputs!E$191","v":1.62162E-2},{"$f":"((S326*R326)/Inputs!D$192)*Inputs!E$192","v":2.6873549206002087E-2},0.30253368730150054,{"$f":"IF(AK326=0,0,IF(F326=\"E\",AE326*(Inputs!D$194-1),IF(F326=\"H\",AE326*(Inputs!D$196-1),AE326*(Inputs!D$195-1))))","v":-6.0506737460300095E-2},{"$f":"IF(AK326=0,0,IF(P326<Inputs!D$203,AE326*(Inputs!E$203-1),IF(P326>Inputs!D$204,AE326*(Inputs!E$204-1),AE326*(Inputs!E$205-1))))","v":3.0253368730150082E-2},{"$f":"IF(AK326=0,0,IF(I326<Inputs!D$199,(AE326+AF326+AG326)*(Inputs!D$200-1),0))","v":0},0.27228031857135049,{"$f":"N326*Inputs!$D$221","v":2168.8918727939913},{"$f":"'SFC Building Data'!M325","v":1}]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},{"$f":"'School Resources'!O325","v":"E"},{"$f":"'School Resources'!I325","v":234.95500000000001},{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":234.95500000000001},{"$f":"VLOOKUP(A327,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.621625000000002},{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":44355},{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":37286},{"$f":"L327*Inputs!D$219","v":42878.899999999994},42878.899999999994,{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1999},{"$f":"IF(O327>0,Inputs!D$218-O327,\"\")","v":14},{"$f":"VLOOKUP(C327,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A327,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},9.0622572890895634E-2,{"$f":"J327/Inputs!D$177","v":1.3555096153846156},{"$f":"H327/Inputs!D$178","v":0.72293846153846153},{"$f":"IF(AK327>0,Q327/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N327/Inputs!D$180","v":2.382161111111111},1.4036138354700856,{"$f":"IF(AK327=0,0,IF(OR(F327=\"M\",F327=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H327<=Inputs!$D$104,0,IF(AND(H327>=Inputs!$D$104,X327+Y327<1),ROUNDUP(X327+Y327,0),X327+Y327))","v":1.4036138354700856},{"$f":"IF(AK327>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N327/Inputs!D$190)*Inputs!E$190","v":0.85757799999999984},{"$f":"(H327/Inputs!D$191)*Inputs!E$191","v":0.30544150000000003},{"$f":"((S327*R327)/Inputs!D$192)*Inputs!E$192","v":0.5061788322668126},0.69229958306670314,{"$f":"IF(AK327=0,0,IF(F327=\"E\",AE327*(Inputs!D$194-1),IF(F327=\"H\",AE327*(Inputs!D$196-1),AE327*(Inputs!D$195-1))))","v":-0.13845991661334059},{"$f":"IF(AK327=0,0,IF(P327<Inputs!D$203,AE327*(Inputs!E$203-1),IF(P327>Inputs!D$204,AE327*(Inputs!E$204-1),AE327*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK327=0,0,IF(I327<Inputs!D$199,(AE327+AF327+AG327)*(Inputs!D$200-1),0))","v":0},0.55383966645336258,{"$f":"N327*Inputs!$D$221","v":27742.470795539193},{"$f":"'SFC Building Data'!M326","v":1}]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},{"$f":"'School Resources'!O326","v":"E"},{"$f":"'School Resources'!I326","v":464.6},{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":464.6},{"$f":"VLOOKUP(A328,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":34.844999999999999},{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":70663},{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":58873},{"$f":"L328*Inputs!D$219","v":67703.95},67703.95,{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O328>0,Inputs!D$218-O328,\"\")","v":11},{"$f":"VLOOKUP(C328,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":38},{"$f":"VLOOKUP(A328,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},0.17919706907752594,{"$f":"J328/Inputs!D$177","v":2.6803846153846154},{"$f":"H328/Inputs!D$178","v":1.4295384615384616},{"$f":"IF(AK328>0,Q328/Inputs!D$179,0)","v":2.9230769230769229},{"$f":"N328/Inputs!D$180","v":3.7613305555555554},2.6985826388888885,{"$f":"IF(AK328=0,0,IF(OR(F328=\"M\",F328=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H328<=Inputs!$D$104,0,IF(AND(H328>=Inputs!$D$104,X328+Y328<1),ROUNDUP(X328+Y328,0),X328+Y328))","v":2.6985826388888885},{"$f":"IF(AK328>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N328/Inputs!D$190)*Inputs!E$190","v":1.3540789999999998},{"$f":"(H328/Inputs!D$191)*Inputs!E$191","v":0.60398000000000007},{"$f":"((S328*R328)/Inputs!D$192)*Inputs!E$192","v":1.00091798630019},1.0147442465750476,{"$f":"IF(AK328=0,0,IF(F328=\"E\",AE328*(Inputs!D$194-1),IF(F328=\"H\",AE328*(Inputs!D$196-1),AE328*(Inputs!D$195-1))))","v":-0.20294884931500948},{"$f":"IF(AK328=0,0,IF(P328<Inputs!D$203,AE328*(Inputs!E$203-1),IF(P328>Inputs!D$204,AE328*(Inputs!E$204-1),AE328*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK328=0,0,IF(I328<Inputs!D$199,(AE328+AF328+AG328)*(Inputs!D$200-1),0))","v":0},0.81179539726003813,{"$f":"N328*Inputs!$D$221","v":43804.17537804482},{"$f":"'SFC Building Data'!M327","v":1}]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},{"$f":"'School Resources'!E327","v":"K-2"},{"$f":"'School Resources'!O327","v":"E"},{"$f":"'School Resources'!I327","v":604.851},{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":604.851},{"$f":"VLOOKUP(A329,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":45.363824999999999},{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":84525},{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":72224},{"$f":"L329*Inputs!D$219","v":83057.599999999991},83057.599999999991,{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O329>0,Inputs!D$218-O329,\"\")","v":4},{"$f":"VLOOKUP(C329,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":39},{"$f":"VLOOKUP(A329,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},0.23329213609257562,{"$f":"J329/Inputs!D$177","v":3.489525},{"$f":"H329/Inputs!D$178","v":1.8610800000000001},{"$f":"IF(AK329>0,Q329/Inputs!D$179,0)","v":3},{"$f":"N329/Inputs!D$180","v":4.6143111111111104},3.2412290277777775,{"$f":"IF(AK329=0,0,IF(OR(F329=\"M\",F329=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H329<=Inputs!$D$104,0,IF(AND(H329>=Inputs!$D$104,X329+Y329<1),ROUNDUP(X329+Y329,0),X329+Y329))","v":3.2412290277777775},{"$f":"IF(AK329>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N329/Inputs!D$190)*Inputs!E$190","v":1.6611519999999997},{"$f":"(H329/Inputs!D$191)*Inputs!E$191","v":0.78630630000000001},{"$f":"((S329*R329)/Inputs!D$192)*Inputs!E$192","v":1.3030698341189331},1.2126320335297334,{"$f":"IF(AK329=0,0,IF(F329=\"E\",AE329*(Inputs!D$194-1),IF(F329=\"H\",AE329*(Inputs!D$196-1),AE329*(Inputs!D$195-1))))","v":-0.24252640670594661},{"$f":"IF(AK329=0,0,IF(P329<Inputs!D$203,AE329*(Inputs!E$203-1),IF(P329>Inputs!D$204,AE329*(Inputs!E$204-1),AE329*(Inputs!E$205-1))))","v":-6.0631601676486721E-2},{"$f":"IF(AK329=0,0,IF(I329<Inputs!D$199,(AE329+AF329+AG329)*(Inputs!D$200-1),0))","v":0},0.90947402514730002,{"$f":"N329*Inputs!$D$221","v":53737.923369013108},{"$f":"'SFC Building Data'!M328","v":1}]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},{"$f":"'School Resources'!E328","v":"6-8"},{"$f":"'School Resources'!O328","v":"M"},{"$f":"'School Resources'!I328","v":568.73900000000003},{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":568.73900000000003},{"$f":"VLOOKUP(A330,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":36.020136666666659},{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":106831},{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":85766},{"$f":"L330*Inputs!D$219","v":98630.9},98630.9,{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1992},{"$f":"IF(O330>0,Inputs!D$218-O330,\"\")","v":21},{"$f":"VLOOKUP(C330,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":44},{"$f":"VLOOKUP(A330,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},0.21936367169626136,{"$f":"J330/Inputs!D$177","v":2.7707797435897428},{"$f":"H330/Inputs!D$178","v":1.7499661538461539},{"$f":"IF(AK330>0,Q330/Inputs!D$179,0)","v":3.3846153846153846},{"$f":"N330/Inputs!D$180","v":5.4794944444444438},3.3462139316239314,{"$f":"IF(AK330=0,0,IF(OR(F330=\"M\",F330=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H330<=Inputs!$D$104,0,IF(AND(H330>=Inputs!$D$104,X330+Y330<1),ROUNDUP(X330+Y330,0),X330+Y330))","v":3.8462139316239314},{"$f":"IF(AK330>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N330/Inputs!D$190)*Inputs!E$190","v":1.9726179999999998},{"$f":"(H330/Inputs!D$191)*Inputs!E$191","v":0.73936069999999998},{"$f":"((S330*R330)/Inputs!D$192)*Inputs!E$192","v":1.2252714046715105},1.2593125261678777,{"$f":"IF(AK330=0,0,IF(F330=\"E\",AE330*(Inputs!D$194-1),IF(F330=\"H\",AE330*(Inputs!D$196-1),AE330*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK330=0,0,IF(P330<Inputs!D$203,AE330*(Inputs!E$203-1),IF(P330>Inputs!D$204,AE330*(Inputs!E$204-1),AE330*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK330=0,0,IF(I330<Inputs!D$199,(AE330+AF330+AG330)*(Inputs!D$200-1),0))","v":0},1.2593125261678777,{"$f":"N330*Inputs!$D$221","v":63813.784000703075},{"$f":"'SFC Building Data'!M329","v":1}]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},{"$f":"'School Resources'!E329","v":"9-12"},{"$f":"'School Resources'!O329","v":"H"},{"$f":"'School Resources'!I329","v":561.49166666666667},{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":561.49166666666667},{"$f":"VLOOKUP(A331,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":36.194581746031744},{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":168345},{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":117047},{"$f":"L331*Inputs!D$219","v":134604.04999999999},134604.04999999999,{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2000},{"$f":"IF(O331>0,Inputs!D$218-O331,\"\")","v":13},{"$f":"VLOOKUP(C331,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":61},{"$f":"VLOOKUP(A331,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},0.21656836198476503,{"$f":"J331/Inputs!D$177","v":2.7841985958485957},{"$f":"H331/Inputs!D$178","v":1.7276666666666667},{"$f":"IF(AK331>0,Q331/Inputs!D$179,0)","v":4.6923076923076925},{"$f":"N331/Inputs!D$180","v":7.4780027777777773},4.1705439331501832,{"$f":"IF(AK331=0,0,IF(OR(F331=\"M\",F331=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H331<=Inputs!$D$104,0,IF(AND(H331>=Inputs!$D$104,X331+Y331<1),ROUNDUP(X331+Y331,0),X331+Y331))","v":4.6705439331501832},{"$f":"IF(AK331>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N331/Inputs!D$190)*Inputs!E$190","v":2.6920809999999999},{"$f":"(H331/Inputs!D$191)*Inputs!E$191","v":0.72993916666666681},{"$f":"((S331*R331)/Inputs!D$192)*Inputs!E$192","v":1.2096580032809676},1.4329195424869086,{"$f":"IF(AK331=0,0,IF(F331=\"E\",AE331*(Inputs!D$194-1),IF(F331=\"H\",AE331*(Inputs!D$196-1),AE331*(Inputs!D$195-1))))","v":1.4329195424869086},{"$f":"IF(AK331=0,0,IF(P331<Inputs!D$203,AE331*(Inputs!E$203-1),IF(P331>Inputs!D$204,AE331*(Inputs!E$204-1),AE331*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK331=0,0,IF(I331<Inputs!D$199,(AE331+AF331+AG331)*(Inputs!D$200-1),0))","v":0},2.8658390849738171,{"$f":"N331*Inputs!$D$221","v":87088.26313376271},{"$f":"'SFC Building Data'!M330","v":1}]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},{"$f":"'School Resources'!E330","v":"9-12"},{"$f":"'School Resources'!O330","v":"H"},{"$f":"'School Resources'!I330","v":53.276999999999994},{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":53.276999999999994},{"$f":"VLOOKUP(A332,'Base Sheet'!A$10:C$57,3,FALSE)","v":2592.6763333333333},{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":7.6109999999999989},{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":10196},{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":17989},{"$f":"L332*Inputs!D$219","v":20687.349999999999},10196,{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2004},{"$f":"IF(O332>0,Inputs!D$218-O332,\"\")","v":9},{"$f":"VLOOKUP(C332,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":6},{"$f":"VLOOKUP(A332,Inputs!AJ$6:AL$54,3,FALSE)","v":23273213.290000003},2.0549036266128601E-2,{"$f":"J332/Inputs!D$177","v":0.58546153846153837},{"$f":"H332/Inputs!D$178","v":0.16392923076923074},{"$f":"IF(AK332>0,Q332/Inputs!D$179,0)","v":0.46153846153846156},{"$f":"N332/Inputs!D$180","v":0.56644444444444442},0.44434341880341877,{"$f":"IF(AK332=0,0,IF(OR(F332=\"M\",F332=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H332<=Inputs!$D$104,0,IF(AND(H332>=Inputs!$D$104,X332+Y332<1),ROUNDUP(X332+Y332,0),X332+Y332))","v":1},{"$f":"IF(AK332>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N332/Inputs!D$190)*Inputs!E$190","v":0.20391999999999999},{"$f":"(H332/Inputs!D$191)*Inputs!E$191","v":6.9260099999999991E-2},{"$f":"((S332*R332)/Inputs!D$192)*Inputs!E$192","v":0.11477810494213347},0.3719895512355334,{"$f":"IF(AK332=0,0,IF(F332=\"E\",AE332*(Inputs!D$194-1),IF(F332=\"H\",AE332*(Inputs!D$196-1),AE332*(Inputs!D$195-1))))","v":0.3719895512355334},{"$f":"IF(AK332=0,0,IF(P332<Inputs!D$203,AE332*(Inputs!E$203-1),IF(P332>Inputs!D$204,AE332*(Inputs!E$204-1),AE332*(Inputs!E$205-1))))","v":-1.8599477561776687E-2},{"$f":"IF(AK332=0,0,IF(I332<Inputs!D$199,(AE332+AF332+AG332)*(Inputs!D$200-1),0))","v":0},0.72537962490929009,{"$f":"N332*Inputs!$D$221","v":6596.7697919330412},{"$f":"'SFC Building Data'!M331","v":1}]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},{"$f":"'School Resources'!O331","v":"E"},{"$f":"'School Resources'!I331","v":243.48000000000002},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":243.48000000000002},{"$f":"VLOOKUP(A333,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.261000000000003},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":35074},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":34256},{"$f":"L333*Inputs!D$219","v":39394.399999999994},{"$f":"IF(K333<=M333,K333,M333)","v":35074},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2007},{"$f":"IF(O333>0,Inputs!D$218-O333,\"\")","v":6},{"$f":"VLOOKUP(C333,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":15},{"$f":"VLOOKUP(A333,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},8.4159985547028388E-2,{"$f":"J333/Inputs!D$177","v":1.4046923076923079},{"$f":"H333/Inputs!D$178","v":0.74916923076923081},{"$f":"IF(AK333>0,Q333/Inputs!D$179,0)","v":1.1538461538461537},{"$f":"N333/Inputs!D$180","v":1.9485555555555556},1.314065811965812,{"$f":"IF(AK333=0,0,IF(OR(F333=\"M\",F333=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H333<=Inputs!$D$104,0,IF(AND(H333>=Inputs!$D$104,X333+Y333<1),ROUNDUP(X333+Y333,0),X333+Y333))","v":1.314065811965812},{"$f":"IF(AK333>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N333/Inputs!D$190)*Inputs!E$190","v":0.70147999999999999},{"$f":"(H333/Inputs!D$191)*Inputs!E$191","v":0.31652400000000003},{"$f":"((S333*R333)/Inputs!D$192)*Inputs!E$192","v":0.5440292139969729},{"$f":"(AA333+AB333+AC333+AD333)/4","v":0.66550830349924328},{"$f":"IF(AK333=0,0,IF(F333=\"E\",AE333*(Inputs!D$194-1),IF(F333=\"H\",AE333*(Inputs!D$196-1),AE333*(Inputs!D$195-1))))","v":-0.13310166069984863},{"$f":"IF(AK333=0,0,IF(P333<Inputs!D$203,AE333*(Inputs!E$203-1),IF(P333>Inputs!D$204,AE333*(Inputs!E$204-1),AE333*(Inputs!E$205-1))))","v":-3.3275415174962193E-2},{"$f":"IF(AK333=0,0,IF(I333<Inputs!D$199,(AE333+AF333+AG333)*(Inputs!D$200-1),0))","v":0},{"$f":"AE333+AF333+AG333+AH333","v":0.49913122762443246},{"$f":"N333*Inputs!$D$221","v":22692.73280524318},{"$f":"'SFC Building Data'!M332","v":1}]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!O332","v":"E"},{"$f":"'School Resources'!I332","v":467.6},{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":467.6},{"$f":"VLOOKUP(A334,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":35.07},{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":67136},{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":59914},{"$f":"L334*Inputs!D$219","v":68901.099999999991},67136,{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O334>0,Inputs!D$218-O334,\"\")","v":31},{"$f":"VLOOKUP(C334,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A334,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},0.16162809775665546,{"$f":"J334/Inputs!D$177","v":2.6976923076923076},{"$f":"H334/Inputs!D$178","v":1.4387692307692308},{"$f":"IF(AK334>0,Q334/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N334/Inputs!D$180","v":3.7297777777777776},2.5627136752136748,{"$f":"IF(AK334=0,0,IF(OR(F334=\"M\",F334=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H334<=Inputs!$D$104,0,IF(AND(H334>=Inputs!$D$104,X334+Y334<1),ROUNDUP(X334+Y334,0),X334+Y334))","v":2.5627136752136748},{"$f":"IF(AK334>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N334/Inputs!D$190)*Inputs!E$190","v":1.3427199999999999},{"$f":"(H334/Inputs!D$191)*Inputs!E$191","v":0.60788000000000009},{"$f":"((S334*R334)/Inputs!D$192)*Inputs!E$192","v":1.0448006426194534},1.0238501606548633,{"$f":"IF(AK334=0,0,IF(F334=\"E\",AE334*(Inputs!D$194-1),IF(F334=\"H\",AE334*(Inputs!D$196-1),AE334*(Inputs!D$195-1))))","v":-0.20477003213097261},{"$f":"IF(AK334=0,0,IF(P334<Inputs!D$203,AE334*(Inputs!E$203-1),IF(P334>Inputs!D$204,AE334*(Inputs!E$204-1),AE334*(Inputs!E$205-1))))","v":0.10238501606548643},{"$f":"IF(AK334=0,0,IF(I334<Inputs!D$199,(AE334+AF334+AG334)*(Inputs!D$200-1),0))","v":0},0.92146514458937712,{"$f":"N334*Inputs!$D$221","v":43436.714079169935},{"$f":"'SFC Building Data'!M333","v":1}]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},{"$f":"'School Resources'!O333","v":"E"},{"$f":"'School Resources'!I333","v":354.64466666666669},{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":354.64466666666669},{"$f":"VLOOKUP(A335,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":26.598350000000003},{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":57014},{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":50714},{"$f":"L335*Inputs!D$219","v":58321.1},57014,{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O335>0,Inputs!D$218-O335,\"\")","v":31},{"$f":"VLOOKUP(C335,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A335,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},0.12258456555362808,{"$f":"J335/Inputs!D$177","v":2.0460269230769232},{"$f":"H335/Inputs!D$178","v":1.091214358974359},{"$f":"IF(AK335>0,Q335/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N335/Inputs!D$180","v":3.1674444444444445},2.1723252777777775,{"$f":"IF(AK335=0,0,IF(OR(F335=\"M\",F335=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H335<=Inputs!$D$104,0,IF(AND(H335>=Inputs!$D$104,X335+Y335<1),ROUNDUP(X335+Y335,0),X335+Y335))","v":2.1723252777777775},{"$f":"IF(AK335>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N335/Inputs!D$190)*Inputs!E$190","v":1.14028},{"$f":"(H335/Inputs!D$191)*Inputs!E$191","v":0.46103806666666675},{"$f":"((S335*R335)/Inputs!D$192)*Inputs!E$192","v":0.79241440469395896},0.87343311784015643,{"$f":"IF(AK335=0,0,IF(F335=\"E\",AE335*(Inputs!D$194-1),IF(F335=\"H\",AE335*(Inputs!D$196-1),AE335*(Inputs!D$195-1))))","v":-0.17468662356803125},{"$f":"IF(AK335=0,0,IF(P335<Inputs!D$203,AE335*(Inputs!E$203-1),IF(P335>Inputs!D$204,AE335*(Inputs!E$204-1),AE335*(Inputs!E$205-1))))","v":8.734331178401572E-2},{"$f":"IF(AK335=0,0,IF(I335<Inputs!D$199,(AE335+AF335+AG335)*(Inputs!D$200-1),0))","v":0},0.78608980605614098,{"$f":"N335*Inputs!$D$221","v":36887.821980901375},{"$f":"'SFC Building Data'!M334","v":1}]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},{"$f":"'School Resources'!O334","v":"E"},{"$f":"'School Resources'!I334","v":324.54499999999996},{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":324.54499999999996},{"$f":"VLOOKUP(A336,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.340874999999997},{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":62656},{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47418},{"$f":"L336*Inputs!D$219","v":54530.7},54530.7,{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1985},{"$f":"IF(O336>0,Inputs!D$218-O336,\"\")","v":28},{"$f":"VLOOKUP(C336,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A336,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},{"$f":"H336/I336","v":0.11218047687432364},{"$f":"J336/Inputs!D$177","v":1.8723749999999997},{"$f":"H336/Inputs!D$178","v":0.99859999999999982},{"$f":"IF(AK336>0,Q336/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N336/Inputs!D$180","v":3.0294833333333333},{"$f":"(T336+U336+V336+W336)/4","v":2.0135761217948716},{"$f":"IF(AK336=0,0,IF(OR(F336=\"M\",F336=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H336<=Inputs!$D$104,0,IF(AND(H336>=Inputs!$D$104,X336+Y336<1),ROUNDUP(X336+Y336,0),X336+Y336))","v":2.0135761217948716},{"$f":"IF(AK336>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N336/Inputs!D$190)*Inputs!E$190","v":1.0906139999999998},{"$f":"(H336/Inputs!D$191)*Inputs!E$191","v":0.42190849999999996},{"$f":"((S336*R336)/Inputs!D$192)*Inputs!E$192","v":0.72516001830395738},0.83442062957598928,{"$f":"IF(AK336=0,0,IF(F336=\"E\",AE336*(Inputs!D$194-1),IF(F336=\"H\",AE336*(Inputs!D$196-1),AE336*(Inputs!D$195-1))))","v":-0.16688412591519783},{"$f":"IF(AK336=0,0,IF(P336<Inputs!D$203,AE336*(Inputs!E$203-1),IF(P336>Inputs!D$204,AE336*(Inputs!E$204-1),AE336*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK336=0,0,IF(I336<Inputs!D$199,(AE336+AF336+AG336)*(Inputs!D$200-1),0))","v":0},0.66753650366079142,{"$f":"N336*Inputs!$D$221","v":35281.137160941842},{"$f":"'SFC Building Data'!M335","v":1}]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!O335","v":"M"},{"$f":"'School Resources'!I335","v":332.88833333333332},{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":332.88833333333332},{"$f":"VLOOKUP(A337,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":21.082927777777773},{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":137810},{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":67146},{"$f":"L337*Inputs!D$219","v":77217.899999999994},77217.899999999994,{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O337>0,Inputs!D$218-O337,\"\")","v":31},{"$f":"VLOOKUP(C337,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":30},{"$f":"VLOOKUP(A337,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},0.11506438854159561,{"$f":"J337/Inputs!D$177","v":1.6217636752136748},{"$f":"H337/Inputs!D$178","v":1.0242717948717948},{"$f":"IF(AK337>0,Q337/Inputs!D$179,0)","v":2.3076923076923075},{"$f":"N337/Inputs!D$180","v":4.289883333333333},2.3109027777777778,{"$f":"IF(AK337=0,0,IF(OR(F337=\"M\",F337=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H337<=Inputs!$D$104,0,IF(AND(H337>=Inputs!$D$104,X337+Y337<1),ROUNDUP(X337+Y337,0),X337+Y337))","v":2.8109027777777778},{"$f":"IF(AK337>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N337/Inputs!D$190)*Inputs!E$190","v":1.5443579999999999},{"$f":"(H337/Inputs!D$191)*Inputs!E$191","v":0.43275483333333337},{"$f":"((S337*R337)/Inputs!D$192)*Inputs!E$192","v":0.74380227670484489},0.9552287775095446,{"$f":"IF(AK337=0,0,IF(F337=\"E\",AE337*(Inputs!D$194-1),IF(F337=\"H\",AE337*(Inputs!D$196-1),AE337*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK337=0,0,IF(P337<Inputs!D$203,AE337*(Inputs!E$203-1),IF(P337>Inputs!D$204,AE337*(Inputs!E$204-1),AE337*(Inputs!E$205-1))))","v":9.5522877750954541E-2},{"$f":"IF(AK337=0,0,IF(I337<Inputs!D$199,(AE337+AF337+AG337)*(Inputs!D$200-1),0))","v":0},1.0507516552604992,{"$f":"N337*Inputs!$D$221","v":49959.66164343922},{"$f":"'SFC Building Data'!M336","v":1}]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},{"$f":"'School Resources'!E336","v":"6-8"},{"$f":"'School Resources'!O336","v":"M"},{"$f":"'School Resources'!I336","v":326.20533333333333},{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":326.20533333333333},{"$f":"VLOOKUP(A338,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.659671111111113},{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":81727},{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66074},{"$f":"L338*Inputs!D$219","v":75985.099999999991},75985.099999999991,{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1968},{"$f":"IF(O338>0,Inputs!D$218-O338,\"\")","v":45},{"$f":"VLOOKUP(C338,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A338,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},0.11275437875265693,{"$f":"J338/Inputs!D$177","v":1.5892054700854703},{"$f":"H338/Inputs!D$178","v":1.0037087179487179},{"$f":"IF(AK338>0,Q338/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N338/Inputs!D$180","v":4.221394444444444},2.2997310042735042,{"$f":"IF(AK338=0,0,IF(OR(F338=\"M\",F338=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H338<=Inputs!$D$104,0,IF(AND(H338>=Inputs!$D$104,X338+Y338<1),ROUNDUP(X338+Y338,0),X338+Y338))","v":2.7997310042735042},{"$f":"IF(AK338>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N338/Inputs!D$190)*Inputs!E$190","v":1.5197019999999999},{"$f":"(H338/Inputs!D$191)*Inputs!E$191","v":0.42406693333333334},{"$f":"((S338*R338)/Inputs!D$192)*Inputs!E$192","v":0.72886985006963145},0.94315969585074122,{"$f":"IF(AK338=0,0,IF(F338=\"E\",AE338*(Inputs!D$194-1),IF(F338=\"H\",AE338*(Inputs!D$196-1),AE338*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK338=0,0,IF(P338<Inputs!D$203,AE338*(Inputs!E$203-1),IF(P338>Inputs!D$204,AE338*(Inputs!E$204-1),AE338*(Inputs!E$205-1))))","v":9.4315969585074211E-2},{"$f":"IF(AK338=0,0,IF(I338<Inputs!D$199,(AE338+AF338+AG338)*(Inputs!D$200-1),0))","v":0},1.0374756654358155,{"$f":"N338*Inputs!$D$221","v":49162.045146823388},{"$f":"'SFC Building Data'!M337","v":1}]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},{"$f":"'School Resources'!E337","v":"9-12"},{"$f":"'School Resources'!O337","v":"H"},{"$f":"'School Resources'!I337","v":781.005},{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":781.005},{"$f":"VLOOKUP(A339,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":50.652097619047609},{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":294491},{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":143870},{"$f":"L339*Inputs!D$219","v":165450.5},165450.5,{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1985},{"$f":"IF(O339>0,Inputs!D$218-O339,\"\")","v":28},{"$f":"VLOOKUP(C339,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":50},{"$f":"VLOOKUP(A339,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},0.26995798222505707,{"$f":"J339/Inputs!D$177","v":3.8963152014652005},{"$f":"H339/Inputs!D$178","v":2.4030923076923076},{"$f":"IF(AK339>0,Q339/Inputs!D$179,0)","v":3.8461538461538463},{"$f":"N339/Inputs!D$180","v":9.1916944444444439},4.8343139499389496,{"$f":"IF(AK339=0,0,IF(OR(F339=\"M\",F339=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H339<=Inputs!$D$104,0,IF(AND(H339>=Inputs!$D$104,X339+Y339<1),ROUNDUP(X339+Y339,0),X339+Y339))","v":5.3343139499389496},{"$f":"IF(AK339>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N339/Inputs!D$190)*Inputs!E$190","v":3.3090100000000002},{"$f":"(H339/Inputs!D$191)*Inputs!E$191","v":1.0153064999999999},{"$f":"((S339*R339)/Inputs!D$192)*Inputs!E$192","v":1.7450695592151544},1.7923465148037885,{"$f":"IF(AK339=0,0,IF(F339=\"E\",AE339*(Inputs!D$194-1),IF(F339=\"H\",AE339*(Inputs!D$196-1),AE339*(Inputs!D$195-1))))","v":1.7923465148037885},{"$f":"IF(AK339=0,0,IF(P339<Inputs!D$203,AE339*(Inputs!E$203-1),IF(P339>Inputs!D$204,AE339*(Inputs!E$204-1),AE339*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK339=0,0,IF(I339<Inputs!D$199,(AE339+AF339+AG339)*(Inputs!D$200-1),0))","v":0},3.584693029607577,{"$f":"N339*Inputs!$D$221","v":107045.78858966434},{"$f":"'SFC Building Data'!M338","v":1}]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},{"$f":"'School Resources'!E338","v":"7-12"},{"$f":"'School Resources'!O338","v":"H"},{"$f":"'School Resources'!I338","v":62.692999999999991},{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":62.692999999999991},{"$f":"VLOOKUP(A340,'Base Sheet'!A$10:C$57,3,FALSE)","v":2893.0613333333336},{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":8.9561428571428561},{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":32791},{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":20616},{"$f":"L340*Inputs!D$219","v":23708.399999999998},23708.399999999998,{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2011},{"$f":"IF(O340>0,Inputs!D$218-O340,\"\")","v":2},{"$f":"VLOOKUP(C340,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":10},{"$f":"VLOOKUP(A340,Inputs!AJ$6:AL$54,3,FALSE)","v":26934277.339999996},2.1670124749054744E-2,{"$f":"J340/Inputs!D$177","v":0.68893406593406581},{"$f":"H340/Inputs!D$178","v":0.19290153846153843},{"$f":"IF(AK340>0,Q340/Inputs!D$179,0)","v":0.76923076923076927},{"$f":"N340/Inputs!D$180","v":1.3171333333333333},0.74204992673992676,{"$f":"IF(AK340=0,0,IF(OR(F340=\"M\",F340=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H340<=Inputs!$D$104,0,IF(AND(H340>=Inputs!$D$104,X340+Y340<1),ROUNDUP(X340+Y340,0),X340+Y340))","v":1.2420499267399268},{"$f":"IF(AK340>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N340/Inputs!D$190)*Inputs!E$190","v":0.47416799999999998},{"$f":"(H340/Inputs!D$191)*Inputs!E$191","v":8.1500899999999987E-2},{"$f":"((S340*R340)/Inputs!D$192)*Inputs!E$192","v":0.14008059599602518},0.4489373739990063,{"$f":"IF(AK340=0,0,IF(F340=\"E\",AE340*(Inputs!D$194-1),IF(F340=\"H\",AE340*(Inputs!D$196-1),AE340*(Inputs!D$195-1))))","v":0.4489373739990063},{"$f":"IF(AK340=0,0,IF(P340<Inputs!D$203,AE340*(Inputs!E$203-1),IF(P340>Inputs!D$204,AE340*(Inputs!E$204-1),AE340*(Inputs!E$205-1))))","v":-2.2446868699950336E-2},{"$f":"IF(AK340=0,0,IF(I340<Inputs!D$199,(AE340+AF340+AG340)*(Inputs!D$200-1),0))","v":0},0.87542787929806221,{"$f":"N340*Inputs!$D$221","v":15339.236655067212},{"$f":"'SFC Building Data'!M339","v":1}]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},{"$f":"'School Resources'!O339","v":"E"},{"$f":"'School Resources'!I339","v":193.03233333333333},{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A341,'Base Sheet'!A$10:C$57,3,FALSE)","v":784.97},{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L341*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O341>0,Inputs!D$218-O341,\"\")","v":""},{"$f":"VLOOKUP(C341,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A341,Inputs!AJ$6:AL$54,3,FALSE)","v":6771442.4500000011},0,{"$f":"J341/Inputs!D$177","v":0},{"$f":"H341/Inputs!D$178","v":0},{"$f":"IF(AK341>0,Q341/Inputs!D$179,0)","v":0},{"$f":"N341/Inputs!D$180","v":0},0,{"$f":"IF(AK341=0,0,IF(OR(F341=\"M\",F341=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H341<=Inputs!$D$104,0,IF(AND(H341>=Inputs!$D$104,X341+Y341<1),ROUNDUP(X341+Y341,0),X341+Y341))","v":0},{"$f":"IF(AK341>0,Inputs!E$189,0)","v":0},{"$f":"(N341/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H341/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S341*R341)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK341=0,0,IF(F341=\"E\",AE341*(Inputs!D$194-1),IF(F341=\"H\",AE341*(Inputs!D$196-1),AE341*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK341=0,0,IF(P341<Inputs!D$203,AE341*(Inputs!E$203-1),IF(P341>Inputs!D$204,AE341*(Inputs!E$204-1),AE341*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK341=0,0,IF(I341<Inputs!D$199,(AE341+AF341+AG341)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N341*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M340","v":0}]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},{"$f":"'School Resources'!O340","v":"E"},{"$f":"'School Resources'!I340","v":198.99700000000001},{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":198.99700000000001},{"$f":"VLOOKUP(A342,'Base Sheet'!A$10:C$57,3,FALSE)","v":784.97},{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.924775},{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":30613},{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":30705},{"$f":"L342*Inputs!D$219","v":35310.75},30613,{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1983},{"$f":"IF(O342>0,Inputs!D$218-O342,\"\")","v":30},{"$f":"VLOOKUP(C342,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":14},{"$f":"VLOOKUP(A342,Inputs!AJ$6:AL$54,3,FALSE)","v":6771442.4500000011},0.25350905130132362,{"$f":"J342/Inputs!D$177","v":1.1480596153846154},{"$f":"H342/Inputs!D$178","v":0.61229846153846157},{"$f":"IF(AK342>0,Q342/Inputs!D$179,0)","v":1.0769230769230769},{"$f":"N342/Inputs!D$180","v":1.7007222222222222},1.1345008440170941,{"$f":"IF(AK342=0,0,IF(OR(F342=\"M\",F342=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H342<=Inputs!$D$104,0,IF(AND(H342>=Inputs!$D$104,X342+Y342<1),ROUNDUP(X342+Y342,0),X342+Y342))","v":1.1345008440170941},{"$f":"IF(AK342>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N342/Inputs!D$190)*Inputs!E$190","v":0.61225999999999992},{"$f":"(H342/Inputs!D$191)*Inputs!E$191","v":0.25869610000000004},{"$f":"((S342*R342)/Inputs!D$192)*Inputs!E$192","v":0.4119892683458426},0.59573634208646076,{"$f":"IF(AK342=0,0,IF(F342=\"E\",AE342*(Inputs!D$194-1),IF(F342=\"H\",AE342*(Inputs!D$196-1),AE342*(Inputs!D$195-1))))","v":-0.11914726841729212},{"$f":"IF(AK342=0,0,IF(P342<Inputs!D$203,AE342*(Inputs!E$203-1),IF(P342>Inputs!D$204,AE342*(Inputs!E$204-1),AE342*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK342=0,0,IF(I342<Inputs!D$199,(AE342+AF342+AG342)*(Inputs!D$200-1),0))","v":4.7658907366916907E-2},0.5242479810360855,{"$f":"N342*Inputs!$D$221","v":19806.484272307393},{"$f":"'SFC Building Data'!M341","v":1}]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},{"$f":"'School Resources'!O341","v":"M"},{"$f":"'School Resources'!I341","v":169.21899999999999},{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":362.25133333333332},{"$f":"VLOOKUP(A343,'Base Sheet'!A$10:C$57,3,FALSE)","v":784.97},{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":25.194628333333334},{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":101856},{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":68894},{"$f":"L343*Inputs!D$219","v":79228.099999999991},79228.099999999991,{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1937},{"$f":"IF(O343>0,Inputs!D$218-O343,\"\")","v":76},{"$f":"VLOOKUP(C343,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":39},{"$f":"VLOOKUP(A343,Inputs!AJ$6:AL$54,3,FALSE)","v":6771442.4500000011},0.46148430300945681,{"$f":"J343/Inputs!D$177","v":1.9380483333333334},{"$f":"H343/Inputs!D$178","v":1.1146194871794872},{"$f":"IF(AK343>0,Q343/Inputs!D$179,0)","v":3},{"$f":"N343/Inputs!D$180","v":4.4015611111111106},2.6135572329059826,{"$f":"IF(AK343=0,0,IF(OR(F343=\"M\",F343=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H343<=Inputs!$D$104,0,IF(AND(H343>=Inputs!$D$104,X343+Y343<1),ROUNDUP(X343+Y343,0),X343+Y343))","v":3.1135572329059826},{"$f":"IF(AK343>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N343/Inputs!D$190)*Inputs!E$190","v":1.5845619999999998},{"$f":"(H343/Inputs!D$191)*Inputs!E$191","v":0.47092673333333335},{"$f":"((S343*R343)/Inputs!D$192)*Inputs!E$192","v":0.74997945585765569},0.97636704729774715,{"$f":"IF(AK343=0,0,IF(F343=\"E\",AE343*(Inputs!D$194-1),IF(F343=\"H\",AE343*(Inputs!D$196-1),AE343*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK343=0,0,IF(P343<Inputs!D$203,AE343*(Inputs!E$203-1),IF(P343>Inputs!D$204,AE343*(Inputs!E$204-1),AE343*(Inputs!E$205-1))))","v":9.7636704729774801E-2},{"$f":"IF(AK343=0,0,IF(I343<Inputs!D$199,(AE343+AF343+AG343)*(Inputs!D$200-1),0))","v":0.10740037520275228},1.1814041272302742,{"$f":"N343*Inputs!$D$221","v":51260.252721876233},{"$f":"'SFC Building Data'!M342","v":1}]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},{"$f":"'School Resources'!O342","v":"H"},{"$f":"'School Resources'!I342","v":223.72166666666664},{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":223.72166666666664},{"$f":"VLOOKUP(A344,'Base Sheet'!A$10:C$57,3,FALSE)","v":784.97},{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.607353174603174},{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":165865},{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66440},{"$f":"L344*Inputs!D$219","v":76406},76406,{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1981},{"$f":"IF(O344>0,Inputs!D$218-O344,\"\")","v":32},{"$f":"VLOOKUP(C344,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":36},{"$f":"VLOOKUP(A344,Inputs!AJ$6:AL$54,3,FALSE)","v":6771442.4500000011},0.28500664568921952,{"$f":"J344/Inputs!D$177","v":1.1236425518925519},{"$f":"H344/Inputs!D$178","v":0.68837435897435884},{"$f":"IF(AK344>0,Q344/Inputs!D$179,0)","v":2.7692307692307692},{"$f":"N344/Inputs!D$180","v":4.2447777777777782},2.2065063644688645,{"$f":"IF(AK344=0,0,IF(OR(F344=\"M\",F344=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H344<=Inputs!$D$104,0,IF(AND(H344>=Inputs!$D$104,X344+Y344<1),ROUNDUP(X344+Y344,0),X344+Y344))","v":2.7065063644688645},{"$f":"IF(AK344>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N344/Inputs!D$190)*Inputs!E$190","v":1.5281200000000001},{"$f":"(H344/Inputs!D$191)*Inputs!E$191","v":0.29083816666666662},{"$f":"((S344*R344)/Inputs!D$192)*Inputs!E$192","v":0.46317746379650176},0.84553390761579206,{"$f":"IF(AK344=0,0,IF(F344=\"E\",AE344*(Inputs!D$194-1),IF(F344=\"H\",AE344*(Inputs!D$196-1),AE344*(Inputs!D$195-1))))","v":0.84553390761579206},{"$f":"IF(AK344=0,0,IF(P344<Inputs!D$203,AE344*(Inputs!E$203-1),IF(P344>Inputs!D$204,AE344*(Inputs!E$204-1),AE344*(Inputs!E$205-1))))","v":8.4553390761579278E-2},{"$f":"IF(AK344=0,0,IF(I344<Inputs!D$199,(AE344+AF344+AG344)*(Inputs!D$200-1),0))","v":0.17756212059931648},1.9531833265924798,{"$f":"N344*Inputs!$D$221","v":49434.365704436634},{"$f":"'SFC Building Data'!M343","v":1}]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!O343","v":"E"},{"$f":"'School Resources'!I343","v":315.64800000000002},{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":315.64800000000002},{"$f":"VLOOKUP(A345,'Base Sheet'!A$10:C$57,3,FALSE)","v":753.21033333333344},{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":23.6736},{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":47549},{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":44214},{"$f":"L345*Inputs!D$219","v":50846.1},47549,{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1982},{"$f":"IF(O345>0,Inputs!D$218-O345,\"\")","v":31},{"$f":"VLOOKUP(C345,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A345,Inputs!AJ$6:AL$54,3,FALSE)","v":7308629.9200000027},0.41907019331917467,{"$f":"J345/Inputs!D$177","v":1.821046153846154},{"$f":"H345/Inputs!D$178","v":0.97122461538461546},{"$f":"IF(AK345>0,Q345/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N345/Inputs!D$180","v":2.6416111111111111},1.8200089316239318,{"$f":"IF(AK345=0,0,IF(OR(F345=\"M\",F345=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H345<=Inputs!$D$104,0,IF(AND(H345>=Inputs!$D$104,X345+Y345<1),ROUNDUP(X345+Y345,0),X345+Y345))","v":1.8200089316239318},{"$f":"IF(AK345>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N345/Inputs!D$190)*Inputs!E$190","v":0.95097999999999994},{"$f":"(H345/Inputs!D$191)*Inputs!E$191","v":0.41034240000000005},{"$f":"((S345*R345)/Inputs!D$192)*Inputs!E$192","v":0.73507894883344915},0.79910033720836238,{"$f":"IF(AK345=0,0,IF(F345=\"E\",AE345*(Inputs!D$194-1),IF(F345=\"H\",AE345*(Inputs!D$196-1),AE345*(Inputs!D$195-1))))","v":-0.15982006744167243},{"$f":"IF(AK345=0,0,IF(P345<Inputs!D$203,AE345*(Inputs!E$203-1),IF(P345>Inputs!D$204,AE345*(Inputs!E$204-1),AE345*(Inputs!E$205-1))))","v":7.9910033720836313E-2},{"$f":"IF(AK345=0,0,IF(I345<Inputs!D$199,(AE345+AF345+AG345)*(Inputs!D$200-1),0))","v":7.1919030348752688E-2},0.79110933383627891,{"$f":"N345*Inputs!$D$221","v":30764.006162870162},{"$f":"'SFC Building Data'!M344","v":1}]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},{"$f":"'School Resources'!O344","v":"M"},{"$f":"'School Resources'!I344","v":222.63899999999998},{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":222.63899999999998},{"$f":"VLOOKUP(A346,'Base Sheet'!A$10:C$57,3,FALSE)","v":753.21033333333344},{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.10047},{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":101954},{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":52601},{"$f":"L346*Inputs!D$219","v":60491.149999999994},60491.149999999994,{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2009},{"$f":"IF(O346>0,Inputs!D$218-O346,\"\")","v":4},{"$f":"VLOOKUP(C346,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":31},{"$f":"VLOOKUP(A346,Inputs!AJ$6:AL$54,3,FALSE)","v":7308629.9200000027},0.29558675730683454,{"$f":"J346/Inputs!D$177","v":1.0846515384615385},{"$f":"H346/Inputs!D$178","v":0.68504307692307687},{"$f":"IF(AK346>0,Q346/Inputs!D$179,0)","v":2.3846153846153846},{"$f":"N346/Inputs!D$180","v":3.3606194444444442},1.8787323611111111,{"$f":"IF(AK346=0,0,IF(OR(F346=\"M\",F346=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H346<=Inputs!$D$104,0,IF(AND(H346>=Inputs!$D$104,X346+Y346<1),ROUNDUP(X346+Y346,0),X346+Y346))","v":2.3787323611111111},{"$f":"IF(AK346>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N346/Inputs!D$190)*Inputs!E$190","v":1.2098229999999999},{"$f":"(H346/Inputs!D$191)*Inputs!E$191","v":0.28943069999999999},{"$f":"((S346*R346)/Inputs!D$192)*Inputs!E$192","v":0.51848021241804243},0.77943347810451058,{"$f":"IF(AK346=0,0,IF(F346=\"E\",AE346*(Inputs!D$194-1),IF(F346=\"H\",AE346*(Inputs!D$196-1),AE346*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK346=0,0,IF(P346<Inputs!D$203,AE346*(Inputs!E$203-1),IF(P346>Inputs!D$204,AE346*(Inputs!E$204-1),AE346*(Inputs!E$205-1))))","v":-3.8971673905225566E-2},{"$f":"IF(AK346=0,0,IF(I346<Inputs!D$199,(AE346+AF346+AG346)*(Inputs!D$200-1),0))","v":7.4046180419928567E-2},0.81450798461921359,{"$f":"N346*Inputs!$D$221","v":39137.52363665068},{"$f":"'SFC Building Data'!M345","v":1}]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},{"$f":"'School Resources'!O345","v":"H"},{"$f":"'School Resources'!I345","v":214.92333333333335},{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":214.92333333333335},{"$f":"VLOOKUP(A347,'Base Sheet'!A$10:C$57,3,FALSE)","v":753.21033333333344},{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":13.92183492063492},{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":139078},{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66432},{"$f":"L347*Inputs!D$219","v":76396.799999999988},76396.799999999988,{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1984},{"$f":"IF(O347>0,Inputs!D$218-O347,\"\")","v":29},{"$f":"VLOOKUP(C347,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":29},{"$f":"VLOOKUP(A347,Inputs!AJ$6:AL$54,3,FALSE)","v":7308629.9200000027},0.28534304937399069,{"$f":"J347/Inputs!D$177","v":1.0709103785103784},{"$f":"H347/Inputs!D$178","v":0.66130256410256416},{"$f":"IF(AK347>0,Q347/Inputs!D$179,0)","v":2.2307692307692308},{"$f":"N347/Inputs!D$180","v":4.2442666666666664},2.0518122100122098,{"$f":"IF(AK347=0,0,IF(OR(F347=\"M\",F347=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H347<=Inputs!$D$104,0,IF(AND(H347>=Inputs!$D$104,X347+Y347<1),ROUNDUP(X347+Y347,0),X347+Y347))","v":2.5518122100122098},{"$f":"IF(AK347>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N347/Inputs!D$190)*Inputs!E$190","v":1.5279359999999997},{"$f":"(H347/Inputs!D$191)*Inputs!E$191","v":0.27940033333333336},{"$f":"((S347*R347)/Inputs!D$192)*Inputs!E$192","v":0.50051201954850866},0.85196208822046049,{"$f":"IF(AK347=0,0,IF(F347=\"E\",AE347*(Inputs!D$194-1),IF(F347=\"H\",AE347*(Inputs!D$196-1),AE347*(Inputs!D$195-1))))","v":0.85196208822046049},{"$f":"IF(AK347=0,0,IF(P347<Inputs!D$203,AE347*(Inputs!E$203-1),IF(P347>Inputs!D$204,AE347*(Inputs!E$204-1),AE347*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK347=0,0,IF(I347<Inputs!D$199,(AE347+AF347+AG347)*(Inputs!D$200-1),0))","v":0.17039241764409224},1.8743165940850133,{"$f":"N347*Inputs!$D$221","v":49428.413342521584},{"$f":"'SFC Building Data'!M346","v":1}]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!O346","v":"E"},{"$f":"'School Resources'!I346","v":242.26100000000002},{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":242.26100000000002},{"$f":"VLOOKUP(A348,'Base Sheet'!A$10:C$57,3,FALSE)","v":1393.7983333333334},{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.169575000000002},{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":37061},{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":38422},{"$f":"L348*Inputs!D$219","v":44185.299999999996},37061,{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1953},{"$f":"IF(O348>0,Inputs!D$218-O348,\"\")","v":60},{"$f":"VLOOKUP(C348,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":21},{"$f":"VLOOKUP(A348,Inputs!AJ$6:AL$54,3,FALSE)","v":11632706.17},0.17381352395552202,{"$f":"J348/Inputs!D$177","v":1.3976596153846155},{"$f":"H348/Inputs!D$178","v":0.74541846153846159},{"$f":"IF(AK348>0,Q348/Inputs!D$179,0)","v":1.6153846153846154},{"$f":"N348/Inputs!D$180","v":2.0589444444444442},1.454351784188034,{"$f":"IF(AK348=0,0,IF(OR(F348=\"M\",F348=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H348<=Inputs!$D$104,0,IF(AND(H348>=Inputs!$D$104,X348+Y348<1),ROUNDUP(X348+Y348,0),X348+Y348))","v":1.454351784188034},{"$f":"IF(AK348>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N348/Inputs!D$190)*Inputs!E$190","v":0.74121999999999999},{"$f":"(H348/Inputs!D$191)*Inputs!E$191","v":0.31493930000000003},{"$f":"((S348*R348)/Inputs!D$192)*Inputs!E$192","v":0.48526119661124245},0.66035512415281061,{"$f":"IF(AK348=0,0,IF(F348=\"E\",AE348*(Inputs!D$194-1),IF(F348=\"H\",AE348*(Inputs!D$196-1),AE348*(Inputs!D$195-1))))","v":-0.1320710248305621},{"$f":"IF(AK348=0,0,IF(P348<Inputs!D$203,AE348*(Inputs!E$203-1),IF(P348>Inputs!D$204,AE348*(Inputs!E$204-1),AE348*(Inputs!E$205-1))))","v":6.603551241528112E-2},{"$f":"IF(AK348=0,0,IF(I348<Inputs!D$199,(AE348+AF348+AG348)*(Inputs!D$200-1),0))","v":0},0.59431961173752967,{"$f":"N348*Inputs!$D$221","v":23978.313579720521},{"$f":"'SFC Building Data'!M347","v":1}]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},{"$f":"'School Resources'!O347","v":"E"},{"$f":"'School Resources'!I347","v":211.06200000000001},{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":211.06200000000001},{"$f":"VLOOKUP(A349,'Base Sheet'!A$10:C$57,3,FALSE)","v":1393.7983333333334},{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.829650000000001},{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":26562},{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":33200},{"$f":"L349*Inputs!D$219","v":38180},26562,{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1952},{"$f":"IF(O349>0,Inputs!D$218-O349,\"\")","v":61},{"$f":"VLOOKUP(C349,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":14},{"$f":"VLOOKUP(A349,Inputs!AJ$6:AL$54,3,FALSE)","v":11632706.17},0.15142936747186048,{"$f":"J349/Inputs!D$177","v":1.2176653846153846},{"$f":"H349/Inputs!D$178","v":0.64942153846153849},{"$f":"IF(AK349>0,Q349/Inputs!D$179,0)","v":1.0769230769230769},{"$f":"N349/Inputs!D$180","v":1.4756666666666667},1.1049191666666667,{"$f":"IF(AK349=0,0,IF(OR(F349=\"M\",F349=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H349<=Inputs!$D$104,0,IF(AND(H349>=Inputs!$D$104,X349+Y349<1),ROUNDUP(X349+Y349,0),X349+Y349))","v":1.1049191666666667},{"$f":"IF(AK349>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N349/Inputs!D$190)*Inputs!E$190","v":0.53123999999999993},{"$f":"(H349/Inputs!D$191)*Inputs!E$191","v":0.27438060000000003},{"$f":"((S349*R349)/Inputs!D$192)*Inputs!E$192","v":0.42276800095418604},0.58209715023854647,{"$f":"IF(AK349=0,0,IF(F349=\"E\",AE349*(Inputs!D$194-1),IF(F349=\"H\",AE349*(Inputs!D$196-1),AE349*(Inputs!D$195-1))))","v":-0.11641943004770927},{"$f":"IF(AK349=0,0,IF(P349<Inputs!D$203,AE349*(Inputs!E$203-1),IF(P349>Inputs!D$204,AE349*(Inputs!E$204-1),AE349*(Inputs!E$205-1))))","v":5.8209715023854698E-2},{"$f":"IF(AK349=0,0,IF(I349<Inputs!D$199,(AE349+AF349+AG349)*(Inputs!D$200-1),0))","v":0},0.52388743521469194,{"$f":"N349*Inputs!$D$221","v":17185.504042107241},{"$f":"'SFC Building Data'!M348","v":1}]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},{"$f":"'School Resources'!O348","v":"E"},{"$f":"'School Resources'!I348","v":241.01433333333333},{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":241.01433333333333},{"$f":"VLOOKUP(A350,'Base Sheet'!A$10:C$57,3,FALSE)","v":1393.7983333333334},{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":18.076074999999999},{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":38493},{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":38776},{"$f":"L350*Inputs!D$219","v":44592.399999999994},38493,{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1961},{"$f":"IF(O350>0,Inputs!D$218-O350,\"\")","v":52},{"$f":"VLOOKUP(C350,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A350,Inputs!AJ$6:AL$54,3,FALSE)","v":11632706.17},0.17291908561616398,{"$f":"J350/Inputs!D$177","v":1.3904673076923078},{"$f":"H350/Inputs!D$178","v":0.74158256410256407},{"$f":"IF(AK350>0,Q350/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N350/Inputs!D$180","v":2.1385000000000001},1.4137913141025642,{"$f":"IF(AK350=0,0,IF(OR(F350=\"M\",F350=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H350<=Inputs!$D$104,0,IF(AND(H350>=Inputs!$D$104,X350+Y350<1),ROUNDUP(X350+Y350,0),X350+Y350))","v":1.4137913141025642},{"$f":"IF(AK350>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N350/Inputs!D$190)*Inputs!E$190","v":0.76985999999999988},{"$f":"(H350/Inputs!D$191)*Inputs!E$191","v":0.31331863333333332},{"$f":"((S350*R350)/Inputs!D$192)*Inputs!E$192","v":0.48276405939789813},0.66648567318280783,{"$f":"IF(AK350=0,0,IF(F350=\"E\",AE350*(Inputs!D$194-1),IF(F350=\"H\",AE350*(Inputs!D$196-1),AE350*(Inputs!D$195-1))))","v":-0.13329713463656154},{"$f":"IF(AK350=0,0,IF(P350<Inputs!D$203,AE350*(Inputs!E$203-1),IF(P350>Inputs!D$204,AE350*(Inputs!E$204-1),AE350*(Inputs!E$205-1))))","v":6.6648567318280838E-2},{"$f":"IF(AK350=0,0,IF(I350<Inputs!D$199,(AE350+AF350+AG350)*(Inputs!D$200-1),0))","v":0},0.5998371058645271,{"$f":"N350*Inputs!$D$221","v":24904.811651714255},{"$f":"'SFC Building Data'!M349","v":1}]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},{"$f":"'School Resources'!O349","v":"M"},{"$f":"'School Resources'!I349","v":319.27200000000005},{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":319.27200000000005},{"$f":"VLOOKUP(A351,'Base Sheet'!A$10:C$57,3,FALSE)","v":1393.7983333333334},{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":20.220559999999999},{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":103075},{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":66207},{"$f":"L351*Inputs!D$219","v":76138.049999999988},76138.049999999988,{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2004},{"$f":"IF(O351>0,Inputs!D$218-O351,\"\")","v":9},{"$f":"VLOOKUP(C351,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":25},{"$f":"VLOOKUP(A351,Inputs!AJ$6:AL$54,3,FALSE)","v":11632706.17},0.22906613701886575,{"$f":"J351/Inputs!D$177","v":1.5554276923076922},{"$f":"H351/Inputs!D$178","v":0.98237538461538476},{"$f":"IF(AK351>0,Q351/Inputs!D$179,0)","v":1.9230769230769231},{"$f":"N351/Inputs!D$180","v":4.2298916666666662},2.1726929166666666,{"$f":"IF(AK351=0,0,IF(OR(F351=\"M\",F351=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H351<=Inputs!$D$104,0,IF(AND(H351>=Inputs!$D$104,X351+Y351<1),ROUNDUP(X351+Y351,0),X351+Y351))","v":2.6726929166666666},{"$f":"IF(AK351>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N351/Inputs!D$190)*Inputs!E$190","v":1.5227609999999998},{"$f":"(H351/Inputs!D$191)*Inputs!E$191","v":0.41505360000000008},{"$f":"((S351*R351)/Inputs!D$192)*Inputs!E$192","v":0.63951817570498193},0.91933319392624546,{"$f":"IF(AK351=0,0,IF(F351=\"E\",AE351*(Inputs!D$194-1),IF(F351=\"H\",AE351*(Inputs!D$196-1),AE351*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK351=0,0,IF(P351<Inputs!D$203,AE351*(Inputs!E$203-1),IF(P351>Inputs!D$204,AE351*(Inputs!E$204-1),AE351*(Inputs!E$205-1))))","v":-4.5966659696312313E-2},{"$f":"IF(AK351=0,0,IF(I351<Inputs!D$199,(AE351+AF351+AG351)*(Inputs!D$200-1),0))","v":0},0.87336653422993316,{"$f":"N351*Inputs!$D$221","v":49261.003163660986},{"$f":"'SFC Building Data'!M350","v":1}]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},{"$f":"'School Resources'!O350","v":"H"},{"$f":"'School Resources'!I350","v":380.18900000000002},{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":380.18900000000002},{"$f":"VLOOKUP(A352,'Base Sheet'!A$10:C$57,3,FALSE)","v":1393.7983333333334},{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":24.705727142857143},{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":198026},{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":89304},{"$f":"L352*Inputs!D$219","v":102699.59999999999},102699.59999999999,{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1965},{"$f":"IF(O352>0,Inputs!D$218-O352,\"\")","v":48},{"$f":"VLOOKUP(C352,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":39},{"$f":"VLOOKUP(A352,Inputs!AJ$6:AL$54,3,FALSE)","v":11632706.17},0.27277188593758783,{"$f":"J352/Inputs!D$177","v":1.9004405494505494},{"$f":"H352/Inputs!D$178","v":1.1698123076923077},{"$f":"IF(AK352>0,Q352/Inputs!D$179,0)","v":3},{"$f":"N352/Inputs!D$180","v":5.7055333333333325},2.9439465476190474,{"$f":"IF(AK352=0,0,IF(OR(F352=\"M\",F352=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H352<=Inputs!$D$104,0,IF(AND(H352>=Inputs!$D$104,X352+Y352<1),ROUNDUP(X352+Y352,0),X352+Y352))","v":3.4439465476190474},{"$f":"IF(AK352>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N352/Inputs!D$190)*Inputs!E$190","v":2.053992},{"$f":"(H352/Inputs!D$191)*Inputs!E$191","v":0.49424570000000001},{"$f":"((S352*R352)/Inputs!D$192)*Inputs!E$192","v":0.76153804813169135},1.1024439370329229,{"$f":"IF(AK352=0,0,IF(F352=\"E\",AE352*(Inputs!D$194-1),IF(F352=\"H\",AE352*(Inputs!D$196-1),AE352*(Inputs!D$195-1))))","v":1.1024439370329229},{"$f":"IF(AK352=0,0,IF(P352<Inputs!D$203,AE352*(Inputs!E$203-1),IF(P352>Inputs!D$204,AE352*(Inputs!E$204-1),AE352*(Inputs!E$205-1))))","v":0.11024439370329238},{"$f":"IF(AK352=0,0,IF(I352<Inputs!D$199,(AE352+AF352+AG352)*(Inputs!D$200-1),0))","v":0},2.3151322677691382,{"$f":"N352*Inputs!$D$221","v":66446.216057631071},{"$f":"'SFC Building Data'!M351","v":1}]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},{"$f":"'School Resources'!O351","v":"H"},{"$f":"'School Resources'!I351","v":101.64533333333335},{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":101.64533333333335},{"$f":"VLOOKUP(A353,'Base Sheet'!A$10:C$57,3,FALSE)","v":101.64533333333335},{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":14.520761904761907},{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":52955},{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":46678},{"$f":"L353*Inputs!D$219","v":53679.7},52955,{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1935},{"$f":"IF(O353>0,Inputs!D$218-O353,\"\")","v":78},{"$f":"VLOOKUP(C353,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":20},{"$f":"VLOOKUP(A353,Inputs!AJ$6:AL$54,3,FALSE)","v":1857268.44},1,{"$f":"J353/Inputs!D$177","v":1.1169816849816852},{"$f":"H353/Inputs!D$178","v":0.31275487179487188},{"$f":"IF(AK353>0,Q353/Inputs!D$179,0)","v":1.5384615384615385},{"$f":"N353/Inputs!D$180","v":2.9419444444444443},1.477535634920635,{"$f":"IF(AK353=0,0,IF(OR(F353=\"M\",F353=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H353<=Inputs!$D$104,0,IF(AND(H353>=Inputs!$D$104,X353+Y353<1),ROUNDUP(X353+Y353,0),X353+Y353))","v":1.977535634920635},{"$f":"IF(AK353>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N353/Inputs!D$190)*Inputs!E$190","v":1.0590999999999999},{"$f":"(H353/Inputs!D$191)*Inputs!E$191","v":0.13213893333333337},{"$f":"((S353*R353)/Inputs!D$192)*Inputs!E$192","v":0.44574442559999999},0.68424583973333331,{"$f":"IF(AK353=0,0,IF(F353=\"E\",AE353*(Inputs!D$194-1),IF(F353=\"H\",AE353*(Inputs!D$196-1),AE353*(Inputs!D$195-1))))","v":0.68424583973333331},{"$f":"IF(AK353=0,0,IF(P353<Inputs!D$203,AE353*(Inputs!E$203-1),IF(P353>Inputs!D$204,AE353*(Inputs!E$204-1),AE353*(Inputs!E$205-1))))","v":6.8424583973333397E-2},{"$f":"IF(AK353=0,0,IF(I353<Inputs!D$199,(AE353+AF353+AG353)*(Inputs!D$200-1),0))","v":0.14369162634400015},1.5806078897840004,{"$f":"N353*Inputs!$D$221","v":34261.665783818571},{"$f":"'SFC Building Data'!M352","v":1}]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},{"$f":"'School Resources'!O352","v":"E"},{"$f":"'School Resources'!I352","v":205.16000000000003},{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":395.30466666666672},{"$f":"VLOOKUP(A354,'Base Sheet'!A$10:C$57,3,FALSE)","v":805.84600000000012},{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":29.647850000000002},{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":59666},{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":51678},{"$f":"L354*Inputs!D$219","v":59429.7},59429.7,{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O354>0,Inputs!D$218-O354,\"\")","v":11},{"$f":"VLOOKUP(C354,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":24},{"$f":"VLOOKUP(A354,Inputs!AJ$6:AL$54,3,FALSE)","v":7880216.9699999997},0.49054616721639949,{"$f":"J354/Inputs!D$177","v":2.2806038461538463},{"$f":"H354/Inputs!D$178","v":1.2163220512820514},{"$f":"IF(AK354>0,Q354/Inputs!D$179,0)","v":1.8461538461538463},{"$f":"N354/Inputs!D$180","v":3.30165},2.1611824358974361,{"$f":"IF(AK354=0,0,IF(OR(F354=\"M\",F354=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H354<=Inputs!$D$104,0,IF(AND(H354>=Inputs!$D$104,X354+Y354<1),ROUNDUP(X354+Y354,0),X354+Y354))","v":2.1611824358974361},{"$f":"IF(AK354>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N354/Inputs!D$190)*Inputs!E$190","v":1.1885939999999999},{"$f":"(H354/Inputs!D$191)*Inputs!E$191","v":0.51389606666666676},{"$f":"((S354*R354)/Inputs!D$192)*Inputs!E$192","v":0.92774645555211088},0.9325591305546943,{"$f":"IF(AK354=0,0,IF(F354=\"E\",AE354*(Inputs!D$194-1),IF(F354=\"H\",AE354*(Inputs!D$196-1),AE354*(Inputs!D$195-1))))","v":-0.18651182611093883},{"$f":"IF(AK354=0,0,IF(P354<Inputs!D$203,AE354*(Inputs!E$203-1),IF(P354>Inputs!D$204,AE354*(Inputs!E$204-1),AE354*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK354=0,0,IF(I354<Inputs!D$199,(AE354+AF354+AG354)*(Inputs!D$200-1),0))","v":7.4604730444375614E-2},0.8206520348881311,{"$f":"N354*Inputs!$D$221","v":38450.76988070253},{"$f":"'SFC Building Data'!M353","v":1}]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},{"$f":"'School Resources'!O353","v":"E"},{"$f":"'School Resources'!I353","v":190.14466666666669},{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A355,'Base Sheet'!A$10:C$57,3,FALSE)","v":805.84600000000012},{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L355*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O355>0,Inputs!D$218-O355,\"\")","v":""},{"$f":"VLOOKUP(C355,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A355,Inputs!AJ$6:AL$54,3,FALSE)","v":7880216.9699999997},0,{"$f":"J355/Inputs!D$177","v":0},{"$f":"H355/Inputs!D$178","v":0},{"$f":"IF(AK355>0,Q355/Inputs!D$179,0)","v":0},{"$f":"N355/Inputs!D$180","v":0},0,{"$f":"IF(AK355=0,0,IF(OR(F355=\"M\",F355=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H355<=Inputs!$D$104,0,IF(AND(H355>=Inputs!$D$104,X355+Y355<1),ROUNDUP(X355+Y355,0),X355+Y355))","v":0},{"$f":"IF(AK355>0,Inputs!E$189,0)","v":0},{"$f":"(N355/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H355/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S355*R355)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK355=0,0,IF(F355=\"E\",AE355*(Inputs!D$194-1),IF(F355=\"H\",AE355*(Inputs!D$196-1),AE355*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK355=0,0,IF(P355<Inputs!D$203,AE355*(Inputs!E$203-1),IF(P355>Inputs!D$204,AE355*(Inputs!E$204-1),AE355*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK355=0,0,IF(I355<Inputs!D$199,(AE355+AF355+AG355)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N355*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M354","v":0}]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},{"$f":"'School Resources'!O354","v":"M"},{"$f":"'School Resources'!I354","v":165.47933333333336},{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":165.47933333333336},{"$f":"VLOOKUP(A356,'Base Sheet'!A$10:C$57,3,FALSE)","v":805.84600000000012},{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10.48035777777778},{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":92164},{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":47901},{"$f":"L356*Inputs!D$219","v":55086.149999999994},55086.149999999994,{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1978},{"$f":"IF(O356>0,Inputs!D$218-O356,\"\")","v":35},{"$f":"VLOOKUP(C356,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A356,Inputs!AJ$6:AL$54,3,FALSE)","v":7880216.9699999997},0.20534858190440025,{"$f":"J356/Inputs!D$177","v":0.80618136752136771},{"$f":"H356/Inputs!D$178","v":0.5091671794871796},{"$f":"IF(AK356>0,Q356/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N356/Inputs!D$180","v":3.0603416666666665},1.4400763995726495,{"$f":"IF(AK356=0,0,IF(OR(F356=\"M\",F356=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H356<=Inputs!$D$104,0,IF(AND(H356>=Inputs!$D$104,X356+Y356<1),ROUNDUP(X356+Y356,0),X356+Y356))","v":1.9400763995726495},{"$f":"IF(AK356>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N356/Inputs!D$190)*Inputs!E$190","v":1.1017229999999998},{"$f":"(H356/Inputs!D$191)*Inputs!E$191","v":0.21512313333333338},{"$f":"((S356*R356)/Inputs!D$192)*Inputs!E$192","v":0.38836593117323748},0.7013030161266427,{"$f":"IF(AK356=0,0,IF(F356=\"E\",AE356*(Inputs!D$194-1),IF(F356=\"H\",AE356*(Inputs!D$196-1),AE356*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK356=0,0,IF(P356<Inputs!D$203,AE356*(Inputs!E$203-1),IF(P356>Inputs!D$204,AE356*(Inputs!E$204-1),AE356*(Inputs!E$205-1))))","v":7.0130301612664328E-2},{"$f":"IF(AK356=0,0,IF(I356<Inputs!D$199,(AE356+AF356+AG356)*(Inputs!D$200-1),0))","v":7.7143331773930776E-2},0.84857664951323775,{"$f":"N356*Inputs!$D$221","v":35640.511011562594},{"$f":"'SFC Building Data'!M355","v":1}]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},{"$f":"'School Resources'!O355","v":"H"},{"$f":"'School Resources'!I355","v":245.06200000000001},{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":245.06200000000001},{"$f":"VLOOKUP(A357,'Base Sheet'!A$10:C$57,3,FALSE)","v":805.84600000000012},{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":15.980450476190477},{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":117359},{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":70440},{"$f":"L357*Inputs!D$219","v":81006},81006,{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O357>0,Inputs!D$218-O357,\"\")","v":11},{"$f":"VLOOKUP(C357,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":28},{"$f":"VLOOKUP(A357,Inputs!AJ$6:AL$54,3,FALSE)","v":7880216.9699999997},0.30410525087920021,{"$f":"J357/Inputs!D$177","v":1.2292654212454213},{"$f":"H357/Inputs!D$178","v":0.75403692307692316},{"$f":"IF(AK357>0,Q357/Inputs!D$179,0)","v":2.1538461538461537},{"$f":"N357/Inputs!D$180","v":4.5003333333333337},2.159370457875458,{"$f":"IF(AK357=0,0,IF(OR(F357=\"M\",F357=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H357<=Inputs!$D$104,0,IF(AND(H357>=Inputs!$D$104,X357+Y357<1),ROUNDUP(X357+Y357,0),X357+Y357))","v":2.659370457875458},{"$f":"IF(AK357>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N357/Inputs!D$190)*Inputs!E$190","v":1.62012},{"$f":"(H357/Inputs!D$191)*Inputs!E$191","v":0.31858059999999999},{"$f":"((S357*R357)/Inputs!D$192)*Inputs!E$192","v":0.57513968607465138},0.90346007151866292,{"$f":"IF(AK357=0,0,IF(F357=\"E\",AE357*(Inputs!D$194-1),IF(F357=\"H\",AE357*(Inputs!D$196-1),AE357*(Inputs!D$195-1))))","v":0.90346007151866292},{"$f":"IF(AK357=0,0,IF(P357<Inputs!D$203,AE357*(Inputs!E$203-1),IF(P357>Inputs!D$204,AE357*(Inputs!E$204-1),AE357*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK357=0,0,IF(I357<Inputs!D$199,(AE357+AF357+AG357)*(Inputs!D$200-1),0))","v":0.18069201430373275},1.9876121573410586,{"$f":"N357*Inputs!$D$221","v":52410.546661958404},{"$f":"'SFC Building Data'!M356","v":1}]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},{"$f":"'School Resources'!O356","v":"E"},{"$f":"'School Resources'!I356","v":123.26299999999999},{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":0},{"$f":"VLOOKUP(A358,'Base Sheet'!A$10:C$57,3,FALSE)","v":259.245},{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":0},{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":0},{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":0},{"$f":"L358*Inputs!D$219","v":0},0,{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":0},{"$f":"IF(O358>0,Inputs!D$218-O358,\"\")","v":""},{"$f":"VLOOKUP(C358,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":0},{"$f":"VLOOKUP(A358,Inputs!AJ$6:AL$54,3,FALSE)","v":3262428.04},0,{"$f":"J358/Inputs!D$177","v":0},{"$f":"H358/Inputs!D$178","v":0},{"$f":"IF(AK358>0,Q358/Inputs!D$179,0)","v":0},{"$f":"N358/Inputs!D$180","v":0},0,{"$f":"IF(AK358=0,0,IF(OR(F358=\"M\",F358=\"H\"),Inputs!D$182,0))","v":0},{"$f":"IF(H358<=Inputs!$D$104,0,IF(AND(H358>=Inputs!$D$104,X358+Y358<1),ROUNDUP(X358+Y358,0),X358+Y358))","v":0},{"$f":"IF(AK358>0,Inputs!E$189,0)","v":0},{"$f":"(N358/Inputs!D$190)*Inputs!E$190","v":0},{"$f":"(H358/Inputs!D$191)*Inputs!E$191","v":0},{"$f":"((S358*R358)/Inputs!D$192)*Inputs!E$192","v":0},0,{"$f":"IF(AK358=0,0,IF(F358=\"E\",AE358*(Inputs!D$194-1),IF(F358=\"H\",AE358*(Inputs!D$196-1),AE358*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK358=0,0,IF(P358<Inputs!D$203,AE358*(Inputs!E$203-1),IF(P358>Inputs!D$204,AE358*(Inputs!E$204-1),AE358*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK358=0,0,IF(I358<Inputs!D$199,(AE358+AF358+AG358)*(Inputs!D$200-1),0))","v":0},0,{"$f":"N358*Inputs!$D$221","v":0},{"$f":"'SFC Building Data'!M357","v":0}]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},{"$f":"'School Resources'!O357","v":"M"},{"$f":"'School Resources'!I357","v":64.163000000000011},{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":187.42599999999999},{"$f":"VLOOKUP(A359,'Base Sheet'!A$10:C$57,3,FALSE)","v":259.245},{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":17.244725000000003},{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":57668},{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":49650},{"$f":"L359*Inputs!D$219","v":57097.499999999993},57097.499999999993,{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":1992},{"$f":"IF(O359>0,Inputs!D$218-O359,\"\")","v":21},{"$f":"VLOOKUP(C359,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A359,Inputs!AJ$6:AL$54,3,FALSE)","v":3262428.04},0.72296862041698007,{"$f":"J359/Inputs!D$177","v":1.3265173076923078},{"$f":"H359/Inputs!D$178","v":0.57669538461538461},{"$f":"IF(AK359>0,Q359/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N359/Inputs!D$180","v":3.1720833333333331},1.6149778525641025,{"$f":"IF(AK359=0,0,IF(OR(F359=\"M\",F359=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H359<=Inputs!$D$104,0,IF(AND(H359>=Inputs!$D$104,X359+Y359<1),ROUNDUP(X359+Y359,0),X359+Y359))","v":2.1149778525641025},{"$f":"IF(AK359>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N359/Inputs!D$190)*Inputs!E$190","v":1.1419499999999998},{"$f":"(H359/Inputs!D$191)*Inputs!E$191","v":0.24365379999999998},{"$f":"((S359*R359)/Inputs!D$192)*Inputs!E$192","v":0.56607194382923331},0.76291893595730842,{"$f":"IF(AK359=0,0,IF(F359=\"E\",AE359*(Inputs!D$194-1),IF(F359=\"H\",AE359*(Inputs!D$196-1),AE359*(Inputs!D$195-1))))","v":0},{"$f":"IF(AK359=0,0,IF(P359<Inputs!D$203,AE359*(Inputs!E$203-1),IF(P359>Inputs!D$204,AE359*(Inputs!E$204-1),AE359*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK359=0,0,IF(I359<Inputs!D$199,(AE359+AF359+AG359)*(Inputs!D$200-1),0))","v":7.6291893595730909E-2},0.83921082955303938,{"$f":"N359*Inputs!$D$221","v":36941.846135238993},{"$f":"'SFC Building Data'!M358","v":1}]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!O358","v":"H"},{"$f":"'School Resources'!I358","v":71.819000000000003},{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$L$359,9,FALSE)","v":71.819000000000003},{"$f":"VLOOKUP(A360,'Base Sheet'!A$10:C$57,3,FALSE)","v":259.245},{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$L$359,10,FALSE)","v":10},{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$K$359,5,FALSE)","v":67066},{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$J$359,6,FALSE)","v":23732},{"$f":"L360*Inputs!D$219","v":27291.8},27291.8,{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$L$359,7,FALSE)","v":2002},{"$f":"IF(O360>0,Inputs!D$218-O360,\"\")","v":11},{"$f":"VLOOKUP(C360,'SFC Building Data'!$C$7:$L$359,8,FALSE)","v":18},{"$f":"VLOOKUP(A360,Inputs!AJ$6:AL$54,3,FALSE)","v":3262428.04},0.27703137958301993,{"$f":"J360/Inputs!D$177","v":0.76923076923076927},{"$f":"H360/Inputs!D$178","v":0.22098153846153848},{"$f":"IF(AK360>0,Q360/Inputs!D$179,0)","v":1.3846153846153846},{"$f":"N360/Inputs!D$180","v":1.5162111111111112},0.97275970085470087,{"$f":"IF(AK360=0,0,IF(OR(F360=\"M\",F360=\"H\"),Inputs!D$182,0))","v":0.5},{"$f":"IF(H360<=Inputs!$D$104,0,IF(AND(H360>=Inputs!$D$104,X360+Y360<1),ROUNDUP(X360+Y360,0),X360+Y360))","v":1.4727597008547009},{"$f":"IF(AK360>0,Inputs!E$189,0)","v":1.1000000000000001},{"$f":"(N360/Inputs!D$190)*Inputs!E$190","v":0.54583599999999999},{"$f":"(H360/Inputs!D$191)*Inputs!E$191","v":9.3364700000000009E-2},{"$f":"((S360*R360)/Inputs!D$192)*Inputs!E$192","v":0.21691078577076664},0.48902787144269166,{"$f":"IF(AK360=0,0,IF(F360=\"E\",AE360*(Inputs!D$194-1),IF(F360=\"H\",AE360*(Inputs!D$196-1),AE360*(Inputs!D$195-1))))","v":0.48902787144269166},{"$f":"IF(AK360=0,0,IF(P360<Inputs!D$203,AE360*(Inputs!E$203-1),IF(P360>Inputs!D$204,AE360*(Inputs!E$204-1),AE360*(Inputs!E$205-1))))","v":0},{"$f":"IF(AK360=0,0,IF(I360<Inputs!D$199,(AE360+AF360+AG360)*(Inputs!D$200-1),0))","v":9.7805574288538422E-2},1.0758613171739217,{"$f":"N360*Inputs!$D$221","v":17657.681620976673},{"$f":"'SFC Building Data'!M359","v":1}]
["State Total",null,null,null,null,null,{"$f":"SUM(G8:G360)","v":92397.707666666713},{"$f":"SUM(H8:H360)","v":92397.707666666713},null,{"$f":"SUM(J8:J360)","v":6823.585739682545},{"$f":"SUM(K8:K360)","v":22449148},{"$f":"SUM(L8:L360)","v":16389540},{"$f":"SUM(M8:M360)","v":18847971},{"$f":"SUM(N8:N360)","v":17727926.599999998},null,null,{"$f":"SUM(Q8:Q360)","v":7748},null,null,{"$f":"SUM(T8:T360)","v":524.89121074481113},{"$f":"SUM(U8:U360)","v":284.30063897435929},595.61538461538453,984.88481111111184,597.4230113614168,72,650.55415576312589,355.30000000000115,354.55853199999979,120.1170199666666,186.25790829120018,254.05836506446673,57.216438332379305,11.578888946941893,7.6151732876333442,330.46886563142147,{"$f":"SUM(AJ8:AJ360)","v":11469895.122448621},{"$f":"SUM(AK8:AK360)","v":323}]

{"sheet":"Groundkeepers","index":22,"n_rows":576,"n_cols":15,"rows_kept":576,"cut":false,"hidden":false,"merged":[[0,0,0,3],[548,1,548,6]]}
["Groundskeeper Worksheet (Staffing Model at Site Level)"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,null,"Site Acquisition","Gov't Exchange","Highest","Groundskeeper ","Actual","Allowable","Model","Annual Acre","Annual","Site Level","Total"]
["District ID","District Name","SFC Site #","Site (School) Name","Date","After 7/1/97","Level","ADM","Site Acreage","Site Acreage","Acreage","Site Hours","Site FTE","Factor","Site FTE"]
["0101000","Albany #1","0101-001","Administration Building","1977-01-20","No",0,"N/A",0.36,{"$f":"IF(OR(E6<=Inputs!$D$211,F6=\"Yes\"),I6,IF(G6=\"E\",4+H6/100,IF(G6=\"M\",10+H6/100,IF(G6=\"H\",20+H6/100,IF(G6=\"N/A\",0,I6)))))","v":0.36},{"$f":"IF(I6<J6,I6,J6)","v":0.36},{"$f":"K6*Inputs!D$209","v":33.479999999999997},{"$f":"L6/Inputs!D$210","v":1.6673306772908365E-2},{"$f":"IF(G6=\"E\",Inputs!D$212,IF(OR(G6=\"M\"),Inputs!D$213,IF(OR(G6=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M6*N6","v":1.6673306772908365E-2}]
["0101000","Albany #1","0101-002","Cafeteria","1963-07-20","No",0,"N/A",0.2,{"$f":"IF(OR(E7<=Inputs!$D$211,F7=\"Yes\"),I7,IF(G7=\"E\",4+H7/100,IF(G7=\"M\",10+H7/100,IF(G7=\"H\",20+H7/100,IF(G7=\"N/A\",0,I7)))))","v":0.2},0.2,{"$f":"K7*Inputs!D$209","v":18.600000000000001},{"$f":"L7/Inputs!D$210","v":9.2629482071713148E-3},{"$f":"IF(G7=\"E\",Inputs!D$212,IF(OR(G7=\"M\"),Inputs!D$213,IF(OR(G7=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-3]
["0101000","Albany #1","0101-003","Nellie Isles (Special Services)","1912-06-18","No",0,"N/A",0.9,{"$f":"IF(OR(E8<=Inputs!$D$211,F8=\"Yes\"),I8,IF(G8=\"E\",4+H8/100,IF(G8=\"M\",10+H8/100,IF(G8=\"H\",20+H8/100,IF(G8=\"N/A\",0,I8)))))","v":0.9},0.9,{"$f":"K8*Inputs!D$209","v":83.7},{"$f":"L8/Inputs!D$210","v":4.1683266932270917E-2},{"$f":"IF(G8=\"E\",Inputs!D$212,IF(OR(G8=\"M\"),Inputs!D$213,IF(OR(G8=\"H\"),Inputs!D$214,1)))","v":1},4.1683266932270917E-2]
["0101000","Albany #1","0101-004","M&O Building","1996-08-16","No",0,"N/A",3.3,{"$f":"IF(OR(E9<=Inputs!$D$211,F9=\"Yes\"),I9,IF(G9=\"E\",4+H9/100,IF(G9=\"M\",10+H9/100,IF(G9=\"H\",20+H9/100,IF(G9=\"N/A\",0,I9)))))","v":3.3},3.3,{"$f":"K9*Inputs!D$209","v":306.89999999999998},{"$f":"L9/Inputs!D$210","v":0.15283864541832667},{"$f":"IF(G9=\"E\",Inputs!D$212,IF(OR(G9=\"M\"),Inputs!D$213,IF(OR(G9=\"H\"),Inputs!D$214,1)))","v":1},0.15283864541832667]
["0101000","Albany #1","0101-005","Beitel ES","1952-04-22","No","E",{"$f":"ADM!S7","v":261.77099999999996},2.1,{"$f":"IF(OR(E10<=Inputs!$D$211,F10=\"Yes\"),I10,IF(G10=\"E\",4+H10/100,IF(G10=\"M\",10+H10/100,IF(G10=\"H\",20+H10/100,IF(G10=\"N/A\",0,I10)))))","v":2.1},2.1,{"$f":"K10*Inputs!D$209","v":195.3},{"$f":"L10/Inputs!D$210","v":9.7260956175298813E-2},{"$f":"IF(G10=\"E\",Inputs!D$212,IF(OR(G10=\"M\"),Inputs!D$213,IF(OR(G10=\"H\"),Inputs!D$214,1)))","v":1},9.7260956175298813E-2]
["0101000","Albany #1","0101-006","Centennial ES","1962-05-17","No","E",{"$f":"ADM!S8","v":24.173333333333332},4.2,{"$f":"IF(OR(E11<=Inputs!$D$211,F11=\"Yes\"),I11,IF(G11=\"E\",4+H11/100,IF(G11=\"M\",10+H11/100,IF(G11=\"H\",20+H11/100,IF(G11=\"N/A\",0,I11)))))","v":4.2},4.2,{"$f":"K11*Inputs!D$209","v":390.6},{"$f":"L11/Inputs!D$210","v":0.19452191235059763},{"$f":"IF(G11=\"E\",Inputs!D$212,IF(OR(G11=\"M\"),Inputs!D$213,IF(OR(G11=\"H\"),Inputs!D$214,1)))","v":1},0.19452191235059763]
["0101000","Albany #1","0101-007","Harmony ES","1953-06-26","No","E",{"$f":"ADM!S9","v":32.68},4.4000000000000004,{"$f":"IF(OR(E12<=Inputs!$D$211,F12=\"Yes\"),I12,IF(G12=\"E\",4+H12/100,IF(G12=\"M\",10+H12/100,IF(G12=\"H\",20+H12/100,IF(G12=\"N/A\",0,I12)))))","v":4.4000000000000004},4.4000000000000004,{"$f":"K12*Inputs!D$209","v":409.20000000000005},{"$f":"L12/Inputs!D$210","v":0.20378486055776895},{"$f":"IF(G12=\"E\",Inputs!D$212,IF(OR(G12=\"M\"),Inputs!D$213,IF(OR(G12=\"H\"),Inputs!D$214,1)))","v":1},0.20378486055776895]
["0101000","Albany #1","0101-008","River Bridge ES (K-8)","1997-07-01","No","M","N/A",2.5,{"$f":"IF(OR(E13<=Inputs!$D$211,F13=\"Yes\"),I13,IF(G13=\"E\",4+H13/100,IF(G13=\"M\",10+H13/100,IF(G13=\"H\",20+H13/100,IF(G13=\"N/A\",0,I13)))))","v":2.5},2.5,{"$f":"K13*Inputs!D$209","v":232.5},{"$f":"L13/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G13=\"E\",Inputs!D$212,IF(OR(G13=\"M\"),Inputs!D$213,IF(OR(G13=\"H\"),Inputs!D$214,1)))","v":1.5},0.17368027888446214]
["0101000","Albany #1","0101-009","Slade ES","1954-08-10","No","E",{"$f":"ADM!S11","v":309.38400000000001},4.5999999999999996,{"$f":"IF(OR(E14<=Inputs!$D$211,F14=\"Yes\"),I14,IF(G14=\"E\",4+H14/100,IF(G14=\"M\",10+H14/100,IF(G14=\"H\",20+H14/100,IF(G14=\"N/A\",0,I14)))))","v":4.5999999999999996},4.5999999999999996,{"$f":"K14*Inputs!D$209","v":427.79999999999995},{"$f":"L14/Inputs!D$210","v":0.21304780876494023},{"$f":"IF(G14=\"E\",Inputs!D$212,IF(OR(G14=\"M\"),Inputs!D$213,IF(OR(G14=\"H\"),Inputs!D$214,1)))","v":1},0.21304780876494023]
["0101000","Albany #1","0101-010","Thayer ES","1957-12-04","No",0,"N/A",2.5,{"$f":"IF(OR(E15<=Inputs!$D$211,F15=\"Yes\"),I15,IF(G15=\"E\",4+H15/100,IF(G15=\"M\",10+H15/100,IF(G15=\"H\",20+H15/100,IF(G15=\"N/A\",0,I15)))))","v":2.5},2.5,{"$f":"K15*Inputs!D$209","v":232.5},{"$f":"L15/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G15=\"E\",Inputs!D$212,IF(OR(G15=\"M\"),Inputs!D$213,IF(OR(G15=\"H\"),Inputs!D$214,1)))","v":1},0.11578685258964143]
["0101000","Albany #1","0101-011","Valley View ES (K-8)","1963-07-05","No","E","N/A",4.0999999999999996,{"$f":"IF(OR(E16<=Inputs!$D$211,F16=\"Yes\"),I16,IF(G16=\"E\",4+H16/100,IF(G16=\"M\",10+H16/100,IF(G16=\"H\",20+H16/100,IF(G16=\"N/A\",0,I16)))))","v":4.0999999999999996},4.0999999999999996,{"$f":"K16*Inputs!D$209","v":381.29999999999995},{"$f":"L16/Inputs!D$210","v":0.18989043824701193},{"$f":"IF(G16=\"E\",Inputs!D$212,IF(OR(G16=\"M\"),Inputs!D$213,IF(OR(G16=\"H\"),Inputs!D$214,1)))","v":1},0.18989043824701193]
["0101000","Albany #1","0101-012","Velma Linford ES","1973-07-16","No","E",{"$f":"ADM!S12","v":381.96600000000001},5.9,{"$f":"IF(OR(E17<=Inputs!$D$211,F17=\"Yes\"),I17,IF(G17=\"E\",4+H17/100,IF(G17=\"M\",10+H17/100,IF(G17=\"H\",20+H17/100,IF(G17=\"N/A\",0,I17)))))","v":5.9},5.9,{"$f":"K17*Inputs!D$209","v":548.70000000000005},{"$f":"L17/Inputs!D$210","v":0.27325697211155381},{"$f":"IF(G17=\"E\",Inputs!D$212,IF(OR(G17=\"M\"),Inputs!D$213,IF(OR(G17=\"H\"),Inputs!D$214,1)))","v":1},0.27325697211155381]
["0101000","Albany #1","0101-013","Siblyee ES","1989-08-01","No",0,"N/A",2.5,{"$f":"IF(OR(E18<=Inputs!$D$211,F18=\"Yes\"),I18,IF(G18=\"E\",4+H18/100,IF(G18=\"M\",10+H18/100,IF(G18=\"H\",20+H18/100,IF(G18=\"N/A\",0,I18)))))","v":2.5},2.5,{"$f":"K18*Inputs!D$209","v":232.5},{"$f":"L18/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G18=\"E\",Inputs!D$212,IF(OR(G18=\"M\"),Inputs!D$213,IF(OR(G18=\"H\"),Inputs!D$214,1)))","v":1},0.11578685258964143]
["0101000","Albany #1","0101-014","Cozy Hollow Rural ES","2005-12-15","No",0,"N/A",2.5,{"$f":"IF(OR(E19<=Inputs!$D$211,F19=\"Yes\"),I19,IF(G19=\"E\",4+H19/100,IF(G19=\"M\",10+H19/100,IF(G19=\"H\",20+H19/100,IF(G19=\"N/A\",0,I19)))))","v":2.5},2.5,{"$f":"K19*Inputs!D$209","v":232.5},{"$f":"L19/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G19=\"E\",Inputs!D$212,IF(OR(G19=\"M\"),Inputs!D$213,IF(OR(G19=\"H\"),Inputs!D$214,1)))","v":1},0.11578685258964143]
["0101000","Albany #1","0101-015","Spring Creek ES","1929-11-08","No","E",{"$f":"ADM!S13","v":319.18899999999996},7.2,{"$f":"IF(OR(E20<=Inputs!$D$211,F20=\"Yes\"),I20,IF(G20=\"E\",4+H20/100,IF(G20=\"M\",10+H20/100,IF(G20=\"H\",20+H20/100,IF(G20=\"N/A\",0,I20)))))","v":7.2},7.2,{"$f":"K20*Inputs!D$209","v":669.6},{"$f":"L20/Inputs!D$210","v":0.33346613545816733},{"$f":"IF(G20=\"E\",Inputs!D$212,IF(OR(G20=\"M\"),Inputs!D$213,IF(OR(G20=\"H\"),Inputs!D$214,1)))","v":1},0.33346613545816733]
["0101000","Albany #1","0101-016","Indian Paintbrush ES","1981-01-27","No","E",{"$f":"ADM!S14","v":321.685},10.3,{"$f":"IF(OR(E21<=Inputs!$D$211,F21=\"Yes\"),I21,IF(G21=\"E\",4+H21/100,IF(G21=\"M\",10+H21/100,IF(G21=\"H\",20+H21/100,IF(G21=\"N/A\",0,I21)))))","v":10.3},10.3,{"$f":"K21*Inputs!D$209","v":957.90000000000009},{"$f":"L21/Inputs!D$210","v":0.47704183266932276},{"$f":"IF(G21=\"E\",Inputs!D$212,IF(OR(G21=\"M\"),Inputs!D$213,IF(OR(G21=\"H\"),Inputs!D$214,1)))","v":1},0.47704183266932276]
["0101000","Albany #1","0101-018","Cottonwood Rural ES (Closed)","1997-07-01","No",0,"N/A",3,{"$f":"IF(OR(E22<=Inputs!$D$211,F22=\"Yes\"),I22,IF(G22=\"E\",4+H22/100,IF(G22=\"M\",10+H22/100,IF(G22=\"H\",20+H22/100,IF(G22=\"N/A\",0,I22)))))","v":3},3,{"$f":"K22*Inputs!D$209","v":279},{"$f":"L22/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G22=\"E\",Inputs!D$212,IF(OR(G22=\"M\"),Inputs!D$213,IF(OR(G22=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["0101000","Albany #1","0101-019","Laramie Jr. HS (7-9)","1966-09-13","No","M",{"$f":"ADM!S18","v":788.34099999999989},17.5,{"$f":"IF(OR(E23<=Inputs!$D$211,F23=\"Yes\"),I23,IF(G23=\"E\",4+H23/100,IF(G23=\"M\",10+H23/100,IF(G23=\"H\",20+H23/100,IF(G23=\"N/A\",0,I23)))))","v":17.5},17.5,{"$f":"K23*Inputs!D$209","v":1627.5},{"$f":"L23/Inputs!D$210","v":0.81050796812749004},{"$f":"IF(G23=\"E\",Inputs!D$212,IF(OR(G23=\"M\"),Inputs!D$213,IF(OR(G23=\"H\"),Inputs!D$214,1)))","v":1.5},1.2157619521912351]
["0101000","Albany #1","0101-020","Rock River ES/MS/HS","1981-05-21","No","H",{"$f":"SUM(ADM!S10,ADM!S19,ADM!S21)","v":87.624666666666656},20,{"$f":"IF(OR(E24<=Inputs!$D$211,F24=\"Yes\"),I24,IF(G24=\"E\",4+H24/100,IF(G24=\"M\",10+H24/100,IF(G24=\"H\",20+H24/100,IF(G24=\"N/A\",0,I24)))))","v":20},20,{"$f":"K24*Inputs!D$209","v":1860},{"$f":"L24/Inputs!D$210","v":0.92629482071713143},{"$f":"IF(G24=\"E\",Inputs!D$212,IF(OR(G24=\"M\"),Inputs!D$213,IF(OR(G24=\"H\"),Inputs!D$214,1)))","v":2.5},2.3157370517928286]
["0101000","Albany #1","0101-021","Laramie Sr. HS (10-12)","1958-01-16","No","H",{"$f":"ADM!S20","v":720.68799999999999},23.5,{"$f":"IF(OR(E25<=Inputs!$D$211,F25=\"Yes\"),I25,IF(G25=\"E\",4+H25/100,IF(G25=\"M\",10+H25/100,IF(G25=\"H\",20+H25/100,IF(G25=\"N/A\",0,I25)))))","v":23.5},23.5,{"$f":"K25*Inputs!D$209","v":2185.5},{"$f":"L25/Inputs!D$210","v":1.0883964143426295},{"$f":"IF(G25=\"E\",Inputs!D$212,IF(OR(G25=\"M\"),Inputs!D$213,IF(OR(G25=\"H\"),Inputs!D$214,1)))","v":2.5},2.7209910358565734]
["0101000","Albany #1","0101-022","Whiting Alternative HS (9-12)","1922-05-03","No","H",{"$f":"ADM!S22","v":41.313000000000002},0.8,{"$f":"IF(OR(E26<=Inputs!$D$211,F26=\"Yes\"),I26,IF(G26=\"E\",4+H26/100,IF(G26=\"M\",10+H26/100,IF(G26=\"H\",20+H26/100,IF(G26=\"N/A\",0,I26)))))","v":0.8},0.8,{"$f":"K26*Inputs!D$209","v":74.400000000000006},{"$f":"L26/Inputs!D$210","v":3.7051792828685259E-2},{"$f":"IF(G26=\"E\",Inputs!D$212,IF(OR(G26=\"M\"),Inputs!D$213,IF(OR(G26=\"H\"),Inputs!D$214,1)))","v":2.5},9.2629482071713148E-2]
["0101000","Albany #1","0101-023","Snowy Range Academy","2002-03-31","No","M",{"$f":"ADM!S6","v":175.274},0,{"$f":"IF(OR(E27<=Inputs!$D$211,F27=\"Yes\"),I27,IF(G27=\"E\",4+H27/100,IF(G27=\"M\",10+H27/100,IF(G27=\"H\",20+H27/100,IF(G27=\"N/A\",0,I27)))))","v":11.752739999999999},0,{"$f":"K27*Inputs!D$209","v":0},{"$f":"L27/Inputs!D$210","v":0},{"$f":"IF(G27=\"E\",Inputs!D$212,IF(OR(G27=\"M\"),Inputs!D$213,IF(OR(G27=\"H\"),Inputs!D$214,1)))","v":1.5},0]
["0101000","Albany #1","0101-024","University Lab School","1999-08-24","No","M",{"$f":"ADM!S15","v":227.78899999999999},0,{"$f":"IF(OR(E28<=Inputs!$D$211,F28=\"Yes\"),I28,IF(G28=\"E\",4+H28/100,IF(G28=\"M\",10+H28/100,IF(G28=\"H\",20+H28/100,IF(G28=\"N/A\",0,I28)))))","v":12.277889999999999},0,{"$f":"K28*Inputs!D$209","v":0},{"$f":"L28/Inputs!D$210","v":0},{"$f":"IF(G28=\"E\",Inputs!D$212,IF(OR(G28=\"M\"),Inputs!D$213,IF(OR(G28=\"H\"),Inputs!D$214,1)))","v":1.5},0]
["0101000","Albany #1","0101-026","North 15th Street Site","1978-06-19","No",0,"N/A",15,{"$f":"IF(OR(E29<=Inputs!$D$211,F29=\"Yes\"),I29,IF(G29=\"E\",4+H29/100,IF(G29=\"M\",10+H29/100,IF(G29=\"H\",20+H29/100,IF(G29=\"N/A\",0,I29)))))","v":15},15,{"$f":"K29*Inputs!D$209","v":1395},{"$f":"L29/Inputs!D$210","v":0.69472111553784865},{"$f":"IF(G29=\"E\",Inputs!D$212,IF(OR(G29=\"M\"),Inputs!D$213,IF(OR(G29=\"H\"),Inputs!D$214,1)))","v":1},0.69472111553784865]
["0101000","Albany #1","0101-028","Montessori Charter School","2011-05-02","No","E",{"$f":"ADM!S16","v":74.188999999999993},1.8,{"$f":"IF(OR(E30<=Inputs!$D$211,F30=\"Yes\"),I30,IF(G30=\"E\",4+H30/100,IF(G30=\"M\",10+H30/100,IF(G30=\"H\",20+H30/100,IF(G30=\"N/A\",0,I30)))))","v":4.7418899999999997},{"$f":"IF(I30<J30,I30,J30)","v":1.8},{"$f":"K30*Inputs!D$209","v":167.4},{"$f":"L30/Inputs!D$210","v":8.3366533864541834E-2},{"$f":"IF(G30=\"E\",Inputs!D$212,IF(OR(G30=\"M\"),Inputs!D$213,IF(OR(G30=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M30*N30","v":8.3366533864541834E-2}]
["0101000","Albany #1","0101-029","Site for New Laramie HS","2012-07-01","No","N/A","N/A",53,{"$f":"IF(OR(E31<=Inputs!$D$211,F31=\"Yes\"),I31,IF(G31=\"E\",4+H31/100,IF(G31=\"M\",10+H31/100,IF(G31=\"H\",20+H31/100,IF(G31=\"N/A\",0,I31)))))","v":0},{"$f":"IF(I31<J31,I31,J31)","v":0},{"$f":"K31*Inputs!D$209","v":0},{"$f":"L31/Inputs!D$210","v":0},{"$f":"IF(G31=\"E\",Inputs!D$212,IF(OR(G31=\"M\"),Inputs!D$213,IF(OR(G31=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M31*N31","v":0}]
["0101000","Albany #1","0101-030","Notch Peak School (K-8)","2013-07-01","No","E",{"$f":"ADM!S17","v":1},0.03,{"$f":"IF(OR(E32<=Inputs!$D$211,F32=\"Yes\"),I32,IF(G32=\"E\",4+H32/100,IF(G32=\"M\",10+H32/100,IF(G32=\"H\",20+H32/100,IF(G32=\"N/A\",0,I32)))))","v":4.01},{"$f":"IF(I32<J32,I32,J32)","v":0.03},{"$f":"K32*Inputs!D$209","v":2.79},{"$f":"L32/Inputs!D$210","v":1.3894422310756973E-3},{"$f":"IF(G32=\"E\",Inputs!D$212,IF(OR(G32=\"M\"),Inputs!D$213,IF(OR(G32=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M32*N32","v":1.3894422310756973E-3}]
["0201000","Big Horn #1","0201-001","Big Horn Administration","1997-07-01","No",0,"N/A",0.48,{"$f":"IF(OR(E33<=Inputs!$D$211,F33=\"Yes\"),I33,IF(G33=\"E\",4+H33/100,IF(G33=\"M\",10+H33/100,IF(G33=\"H\",20+H33/100,IF(G33=\"N/A\",0,I33)))))","v":0.48},0.48,{"$f":"K33*Inputs!D$209","v":44.64},{"$f":"L33/Inputs!D$210","v":2.2231075697211156E-2},{"$f":"IF(G33=\"E\",Inputs!D$212,IF(OR(G33=\"M\"),Inputs!D$213,IF(OR(G33=\"H\"),Inputs!D$214,1)))","v":1},2.2231075697211156E-2]
["0201000","Big Horn #1","0201-002","Burlington K-12","1997-07-01","No","H",{"$f":"SUM(ADM!S23,ADM!S25,ADM!S27)","v":240.08766666666665},22.93,{"$f":"IF(OR(E34<=Inputs!$D$211,F34=\"Yes\"),I34,IF(G34=\"E\",4+H34/100,IF(G34=\"M\",10+H34/100,IF(G34=\"H\",20+H34/100,IF(G34=\"N/A\",0,I34)))))","v":22.93},22.93,{"$f":"K34*Inputs!D$209","v":2132.4899999999998},{"$f":"L34/Inputs!D$210","v":1.0619970119521911},{"$f":"IF(G34=\"E\",Inputs!D$212,IF(OR(G34=\"M\"),Inputs!D$213,IF(OR(G34=\"H\"),Inputs!D$214,1)))","v":2.5},2.6549925298804777]
["0201000","Big Horn #1","0201-004","Rocky Mountain Elementary","1997-07-01","No","E",{"$f":"ADM!S24","v":315.44100000000003},5.95,{"$f":"IF(OR(E35<=Inputs!$D$211,F35=\"Yes\"),I35,IF(G35=\"E\",4+H35/100,IF(G35=\"M\",10+H35/100,IF(G35=\"H\",20+H35/100,IF(G35=\"N/A\",0,I35)))))","v":5.95},5.95,{"$f":"K35*Inputs!D$209","v":553.35},{"$f":"L35/Inputs!D$210","v":0.27557270916334664},{"$f":"IF(G35=\"E\",Inputs!D$212,IF(OR(G35=\"M\"),Inputs!D$213,IF(OR(G35=\"H\"),Inputs!D$214,1)))","v":1},0.27557270916334664]
["0201000","Big Horn #1","0201-005","Big Horn Technology","1997-07-01","No",0,"N/A",0.31,{"$f":"IF(OR(E36<=Inputs!$D$211,F36=\"Yes\"),I36,IF(G36=\"E\",4+H36/100,IF(G36=\"M\",10+H36/100,IF(G36=\"H\",20+H36/100,IF(G36=\"N/A\",0,I36)))))","v":0.31},0.31,{"$f":"K36*Inputs!D$209","v":28.83},{"$f":"L36/Inputs!D$210","v":1.4357569721115538E-2},{"$f":"IF(G36=\"E\",Inputs!D$212,IF(OR(G36=\"M\"),Inputs!D$213,IF(OR(G36=\"H\"),Inputs!D$214,1)))","v":1},1.4357569721115538E-2]
["0201000","Big Horn #1","0201-011","Rocky Mountain HS (9-12)","1997-07-01","No",0,"N/A",0.59,{"$f":"IF(OR(E37<=Inputs!$D$211,F37=\"Yes\"),I37,IF(G37=\"E\",4+H37/100,IF(G37=\"M\",10+H37/100,IF(G37=\"H\",20+H37/100,IF(G37=\"N/A\",0,I37)))))","v":0.59},0.59,{"$f":"K37*Inputs!D$209","v":54.87},{"$f":"L37/Inputs!D$210","v":2.7325697211155377E-2},{"$f":"IF(G37=\"E\",Inputs!D$212,IF(OR(G37=\"M\"),Inputs!D$213,IF(OR(G37=\"H\"),Inputs!D$214,1)))","v":1},2.7325697211155377E-2]
["0201000","Big Horn #1","0201-012","New Rocky Mountain HS - Cowley","2008-03-05","No","H",{"$f":"ADM!S26+ADM!S28","v":424.91800000000001},29.3,{"$f":"IF(OR(E38<=Inputs!$D$211,F38=\"Yes\"),I38,IF(G38=\"E\",4+H38/100,IF(G38=\"M\",10+H38/100,IF(G38=\"H\",20+H38/100,IF(G38=\"N/A\",0,I38)))))","v":24.249179999999999},24.249179999999999,{"$f":"K38*Inputs!D$209","v":2255.1737399999997},{"$f":"L38/Inputs!D$210","v":1.1230944920318724},{"$f":"IF(G38=\"E\",Inputs!D$212,IF(OR(G38=\"M\"),Inputs!D$213,IF(OR(G38=\"H\"),Inputs!D$214,1)))","v":2.5},2.8077362300796809]
["0201000","Big Horn #1","0201-013","Big Horn Administration (New)","2010-01-14","No",0,"N/A",0.85,{"$f":"IF(OR(E39<=Inputs!$D$211,F39=\"Yes\"),I39,IF(G39=\"E\",4+H39/100,IF(G39=\"M\",10+H39/100,IF(G39=\"H\",20+H39/100,IF(G39=\"N/A\",0,I39)))))","v":0.85},{"$f":"IF(I39<J39,I39,J39)","v":0.85},{"$f":"K39*Inputs!D$209","v":79.05},{"$f":"L39/Inputs!D$210","v":3.9367529880478085E-2},{"$f":"IF(G39=\"E\",Inputs!D$212,IF(OR(G39=\"M\"),Inputs!D$213,IF(OR(G39=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M39*N39","v":3.9367529880478085E-2}]
["0201000","Big Horn #1","0201-014","Site For New Bus Garage","2008-03-05","No","N/A","N/A",3.5,{"$f":"IF(OR(E40<=Inputs!$D$211,F40=\"Yes\"),I40,IF(G40=\"E\",4+H40/100,IF(G40=\"M\",10+H40/100,IF(G40=\"H\",20+H40/100,IF(G40=\"N/A\",0,I40)))))","v":0},{"$f":"IF(I40<J40,I40,J40)","v":0},{"$f":"K40*Inputs!D$209","v":0},{"$f":"L40/Inputs!D$210","v":0},{"$f":"IF(G40=\"E\",Inputs!D$212,IF(OR(G40=\"M\"),Inputs!D$213,IF(OR(G40=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M40*N40","v":0}]
["0202000","Big Horn #2","0202-001","Lovell Bus Barn","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E41<=Inputs!$D$211,F41=\"Yes\"),I41,IF(G41=\"E\",4+H41/100,IF(G41=\"M\",10+H41/100,IF(G41=\"H\",20+H41/100,IF(G41=\"N/A\",0,I41)))))","v":2},2,{"$f":"K41*Inputs!D$209","v":186},{"$f":"L41/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G41=\"E\",Inputs!D$212,IF(OR(G41=\"M\"),Inputs!D$213,IF(OR(G41=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0202000","Big Horn #2","0202-002","Lovell Elementary","1997-07-01","No","E",{"$f":"ADM!S29","v":337.726},8.18,{"$f":"IF(OR(E42<=Inputs!$D$211,F42=\"Yes\"),I42,IF(G42=\"E\",4+H42/100,IF(G42=\"M\",10+H42/100,IF(G42=\"H\",20+H42/100,IF(G42=\"N/A\",0,I42)))))","v":8.18},8.18,{"$f":"K42*Inputs!D$209","v":760.74},{"$f":"L42/Inputs!D$210","v":0.37885458167330677},{"$f":"IF(G42=\"E\",Inputs!D$212,IF(OR(G42=\"M\"),Inputs!D$213,IF(OR(G42=\"H\"),Inputs!D$214,1)))","v":1},0.37885458167330677]
["0202000","Big Horn #2","0202-003","Lovell MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S30","v":156.018},23.29,{"$f":"IF(OR(E43<=Inputs!$D$211,F43=\"Yes\"),I43,IF(G43=\"E\",4+H43/100,IF(G43=\"M\",10+H43/100,IF(G43=\"H\",20+H43/100,IF(G43=\"N/A\",0,I43)))))","v":23.29},23.29,{"$f":"K43*Inputs!D$209","v":2165.9699999999998},{"$f":"L43/Inputs!D$210","v":1.0786703187250994},{"$f":"IF(G43=\"E\",Inputs!D$212,IF(OR(G43=\"M\"),Inputs!D$213,IF(OR(G43=\"H\"),Inputs!D$214,1)))","v":1.5},1.6180054780876492]
["0202000","Big Horn #2","0202-004","Lovell HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S31","v":205.07399999999998},22.64,{"$f":"IF(OR(E44<=Inputs!$D$211,F44=\"Yes\"),I44,IF(G44=\"E\",4+H44/100,IF(G44=\"M\",10+H44/100,IF(G44=\"H\",20+H44/100,IF(G44=\"N/A\",0,I44)))))","v":22.64},22.64,{"$f":"K44*Inputs!D$209","v":2105.52},{"$f":"L44/Inputs!D$210","v":1.0485657370517929},{"$f":"IF(G44=\"E\",Inputs!D$212,IF(OR(G44=\"M\"),Inputs!D$213,IF(OR(G44=\"H\"),Inputs!D$214,1)))","v":2.5},2.6214143426294823]
["0203000","Big Horn #3","0203-001","Big Horn #3 Administration","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E45<=Inputs!$D$211,F45=\"Yes\"),I45,IF(G45=\"E\",4+H45/100,IF(G45=\"M\",10+H45/100,IF(G45=\"H\",20+H45/100,IF(G45=\"N/A\",0,I45)))))","v":2},2,{"$f":"K45*Inputs!D$209","v":186},{"$f":"L45/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G45=\"E\",Inputs!D$212,IF(OR(G45=\"M\"),Inputs!D$213,IF(OR(G45=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0203000","Big Horn #3","0203-004","Greybull MS/HS","1997-07-01","No","H",{"$f":"SUM(ADM!S33:S34)","v":305.85699999999997},11.92,{"$f":"IF(OR(E46<=Inputs!$D$211,F46=\"Yes\"),I46,IF(G46=\"E\",4+H46/100,IF(G46=\"M\",10+H46/100,IF(G46=\"H\",20+H46/100,IF(G46=\"N/A\",0,I46)))))","v":11.92},11.92,{"$f":"K46*Inputs!D$209","v":1108.56},{"$f":"L46/Inputs!D$210","v":0.55207171314741033},{"$f":"IF(G46=\"E\",Inputs!D$212,IF(OR(G46=\"M\"),Inputs!D$213,IF(OR(G46=\"H\"),Inputs!D$214,1)))","v":2.5},1.3801792828685258]
["0203000","Big Horn #3","0203-005","New Greybull Elementary","2005-06-14","No","E",{"$f":"ADM!S32","v":216.74299999999999},11,{"$f":"IF(OR(E47<=Inputs!$D$211,F47=\"Yes\"),I47,IF(G47=\"E\",4+H47/100,IF(G47=\"M\",10+H47/100,IF(G47=\"H\",20+H47/100,IF(G47=\"N/A\",0,I47)))))","v":6.1674299999999995},6.1674299999999995,{"$f":"K47*Inputs!D$209","v":573.57098999999994},{"$f":"L47/Inputs!D$210","v":0.28564292330677288},{"$f":"IF(G47=\"E\",Inputs!D$212,IF(OR(G47=\"M\"),Inputs!D$213,IF(OR(G47=\"H\"),Inputs!D$214,1)))","v":1},0.28564292330677288]
["0203000","Big Horn #3","0203-006","Greybull MS/HS Pool","1997-07-01","No",0,"N/A",1.5,{"$f":"IF(OR(E48<=Inputs!$D$211,F48=\"Yes\"),I48,IF(G48=\"E\",4+H48/100,IF(G48=\"M\",10+H48/100,IF(G48=\"H\",20+H48/100,IF(G48=\"N/A\",0,I48)))))","v":1.5},1.5,{"$f":"K48*Inputs!D$209","v":139.5},{"$f":"L48/Inputs!D$210","v":6.9472111553784854E-2},{"$f":"IF(G48=\"E\",Inputs!D$212,IF(OR(G48=\"M\"),Inputs!D$213,IF(OR(G48=\"H\"),Inputs!D$214,1)))","v":1},6.9472111553784854E-2]
["0203000","Big Horn #3","0203-007","Buffalo Ranch site","2009-08-17","No","N/A","N/A",20,{"$f":"IF(OR(E49<=Inputs!$D$211,F49=\"Yes\"),I49,IF(G49=\"E\",4+H49/100,IF(G49=\"M\",10+H49/100,IF(G49=\"H\",20+H49/100,IF(G49=\"N/A\",0,I49)))))","v":0},{"$f":"IF(I49<J49,I49,J49)","v":0},{"$f":"K49*Inputs!D$209","v":0},{"$f":"L49/Inputs!D$210","v":0},{"$f":"IF(G49=\"E\",Inputs!D$212,IF(OR(G49=\"M\"),Inputs!D$213,IF(OR(G49=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M49*N49","v":0}]
["0204000","Big Horn #4","0204-001","Main Bus Barn","1997-07-01","No",0,"N/A",0.48,{"$f":"IF(OR(E50<=Inputs!$D$211,F50=\"Yes\"),I50,IF(G50=\"E\",4+H50/100,IF(G50=\"M\",10+H50/100,IF(G50=\"H\",20+H50/100,IF(G50=\"N/A\",0,I50)))))","v":0.48},0.48,{"$f":"K50*Inputs!D$209","v":44.64},{"$f":"L50/Inputs!D$210","v":2.2231075697211156E-2},{"$f":"IF(G50=\"E\",Inputs!D$212,IF(OR(G50=\"M\"),Inputs!D$213,IF(OR(G50=\"H\"),Inputs!D$214,1)))","v":1},2.2231075697211156E-2]
["0204000","Big Horn #4","0204-002","Laura Irwin Elementary (K-4)","1997-07-01","No","E",{"$f":"ADM!S35","v":117.265},2.08,{"$f":"IF(OR(E51<=Inputs!$D$211,F51=\"Yes\"),I51,IF(G51=\"E\",4+H51/100,IF(G51=\"M\",10+H51/100,IF(G51=\"H\",20+H51/100,IF(G51=\"N/A\",0,I51)))))","v":2.08},2.08,{"$f":"K51*Inputs!D$209","v":193.44},{"$f":"L51/Inputs!D$210","v":9.6334661354581672E-2},{"$f":"IF(G51=\"E\",Inputs!D$212,IF(OR(G51=\"M\"),Inputs!D$213,IF(OR(G51=\"H\"),Inputs!D$214,1)))","v":1},9.6334661354581672E-2]
["0204000","Big Horn #4","0204-004","Manderson/Cloud Peak ES/MS (5-8)","1997-07-01","No","M",{"$f":"SUM(ADM!S36:S37)","v":93.927333333333337},12.5,{"$f":"IF(OR(E52<=Inputs!$D$211,F52=\"Yes\"),I52,IF(G52=\"E\",4+H52/100,IF(G52=\"M\",10+H52/100,IF(G52=\"H\",20+H52/100,IF(G52=\"N/A\",0,I52)))))","v":12.5},12.5,{"$f":"K52*Inputs!D$209","v":1162.5},{"$f":"L52/Inputs!D$210","v":0.57893426294820716},{"$f":"IF(G52=\"E\",Inputs!D$212,IF(OR(G52=\"M\"),Inputs!D$213,IF(OR(G52=\"H\"),Inputs!D$214,1)))","v":1.5},0.86840139442231079]
["0204000","Big Horn #4","0204-005","Riverside HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S38","v":93.617999999999995},6.67,{"$f":"IF(OR(E53<=Inputs!$D$211,F53=\"Yes\"),I53,IF(G53=\"E\",4+H53/100,IF(G53=\"M\",10+H53/100,IF(G53=\"H\",20+H53/100,IF(G53=\"N/A\",0,I53)))))","v":6.67},6.67,{"$f":"K53*Inputs!D$209","v":620.30999999999995},{"$f":"L53/Inputs!D$210","v":0.30891932270916334},{"$f":"IF(G53=\"E\",Inputs!D$212,IF(OR(G53=\"M\"),Inputs!D$213,IF(OR(G53=\"H\"),Inputs!D$214,1)))","v":2.5},0.77229830677290834]
["0204000","Big Horn #4","0204-006","Ninth Street Parking","1997-07-01","No",0,"N/A",0.34,{"$f":"IF(OR(E54<=Inputs!$D$211,F54=\"Yes\"),I54,IF(G54=\"E\",4+H54/100,IF(G54=\"M\",10+H54/100,IF(G54=\"H\",20+H54/100,IF(G54=\"N/A\",0,I54)))))","v":0.34},0.34,{"$f":"K54*Inputs!D$209","v":31.62},{"$f":"L54/Inputs!D$210","v":1.5747011952191234E-2},{"$f":"IF(G54=\"E\",Inputs!D$212,IF(OR(G54=\"M\"),Inputs!D$213,IF(OR(G54=\"H\"),Inputs!D$214,1)))","v":1},1.5747011952191234E-2]
["0204000","Big Horn #4","0204-007","Sixth Street Site","1997-07-01","No",0,"N/A",0.16,{"$f":"IF(OR(E55<=Inputs!$D$211,F55=\"Yes\"),I55,IF(G55=\"E\",4+H55/100,IF(G55=\"M\",10+H55/100,IF(G55=\"H\",20+H55/100,IF(G55=\"N/A\",0,I55)))))","v":0.16},0.16,{"$f":"K55*Inputs!D$209","v":14.88},{"$f":"L55/Inputs!D$210","v":7.4103585657370524E-3},{"$f":"IF(G55=\"E\",Inputs!D$212,IF(OR(G55=\"M\"),Inputs!D$213,IF(OR(G55=\"H\"),Inputs!D$214,1)))","v":1},7.4103585657370524E-3]
["0204000","Big Horn #4","0204-008","4th Street Bus Barn","1997-07-01","No",0,"N/A",0.19,{"$f":"IF(OR(E56<=Inputs!$D$211,F56=\"Yes\"),I56,IF(G56=\"E\",4+H56/100,IF(G56=\"M\",10+H56/100,IF(G56=\"H\",20+H56/100,IF(G56=\"N/A\",0,I56)))))","v":0.19},0.19,{"$f":"K56*Inputs!D$209","v":17.670000000000002},{"$f":"L56/Inputs!D$210","v":8.7998007968127494E-3},{"$f":"IF(G56=\"E\",Inputs!D$212,IF(OR(G56=\"M\"),Inputs!D$213,IF(OR(G56=\"H\"),Inputs!D$214,1)))","v":1},8.7998007968127494E-3]
["0204000","Big Horn #4","0204-009","Basin Teacherage - South 6th","1997-07-01","No",0,"N/A",0.16,{"$f":"IF(OR(E57<=Inputs!$D$211,F57=\"Yes\"),I57,IF(G57=\"E\",4+H57/100,IF(G57=\"M\",10+H57/100,IF(G57=\"H\",20+H57/100,IF(G57=\"N/A\",0,I57)))))","v":0.16},0.16,{"$f":"K57*Inputs!D$209","v":14.88},{"$f":"L57/Inputs!D$210","v":7.4103585657370524E-3},{"$f":"IF(G57=\"E\",Inputs!D$212,IF(OR(G57=\"M\"),Inputs!D$213,IF(OR(G57=\"H\"),Inputs!D$214,1)))","v":1},7.4103585657370524E-3]
["0204000","Big Horn #4","0204-010","Basin Teacherage - South 8th","1997-07-01","No",0,"N/A",0.19,{"$f":"IF(OR(E58<=Inputs!$D$211,F58=\"Yes\"),I58,IF(G58=\"E\",4+H58/100,IF(G58=\"M\",10+H58/100,IF(G58=\"H\",20+H58/100,IF(G58=\"N/A\",0,I58)))))","v":0.19},0.19,{"$f":"K58*Inputs!D$209","v":17.670000000000002},{"$f":"L58/Inputs!D$210","v":8.7998007968127494E-3},{"$f":"IF(G58=\"E\",Inputs!D$212,IF(OR(G58=\"M\"),Inputs!D$213,IF(OR(G58=\"H\"),Inputs!D$214,1)))","v":1},8.7998007968127494E-3]
["0204000","Big Horn #4","0204-011","Basin Teacherage - South 5th","1997-07-01","No",0,"N/A",0.21,{"$f":"IF(OR(E59<=Inputs!$D$211,F59=\"Yes\"),I59,IF(G59=\"E\",4+H59/100,IF(G59=\"M\",10+H59/100,IF(G59=\"H\",20+H59/100,IF(G59=\"N/A\",0,I59)))))","v":0.21},0.21,{"$f":"K59*Inputs!D$209","v":19.529999999999998},{"$f":"L59/Inputs!D$210","v":9.7260956175298785E-3},{"$f":"IF(G59=\"E\",Inputs!D$212,IF(OR(G59=\"M\"),Inputs!D$213,IF(OR(G59=\"H\"),Inputs!D$214,1)))","v":1},9.7260956175298785E-3]
["0204000","Big Horn #4","0204-012","Holdredge Teacherage","1997-07-01","No",0,"N/A",0.27,{"$f":"IF(OR(E60<=Inputs!$D$211,F60=\"Yes\"),I60,IF(G60=\"E\",4+H60/100,IF(G60=\"M\",10+H60/100,IF(G60=\"H\",20+H60/100,IF(G60=\"N/A\",0,I60)))))","v":0.27},{"$f":"IF(I60<J60,I60,J60)","v":0.27},{"$f":"K60*Inputs!D$209","v":25.110000000000003},{"$f":"L60/Inputs!D$210","v":1.2504980079681276E-2},{"$f":"IF(G60=\"E\",Inputs!D$212,IF(OR(G60=\"M\"),Inputs!D$213,IF(OR(G60=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M60*N60","v":1.2504980079681276E-2}]
["0301000","Campbell #1","0301-001","ESC District Office","1974-11-07","No",0,"N/A",3.48,{"$f":"IF(OR(E61<=Inputs!$D$211,F61=\"Yes\"),I61,IF(G61=\"E\",4+H61/100,IF(G61=\"M\",10+H61/100,IF(G61=\"H\",20+H61/100,IF(G61=\"N/A\",0,I61)))))","v":3.48},3.48,{"$f":"K61*Inputs!D$209","v":323.64},{"$f":"L61/Inputs!D$210","v":0.16117529880478088},{"$f":"IF(G61=\"E\",Inputs!D$212,IF(OR(G61=\"M\"),Inputs!D$213,IF(OR(G61=\"H\"),Inputs!D$214,1)))","v":1},0.16117529880478088]
["0301000","Campbell #1","0301-002","Auqatic Center","1987-12-08","No",0,"N/A",12.05,{"$f":"IF(OR(E62<=Inputs!$D$211,F62=\"Yes\"),I62,IF(G62=\"E\",4+H62/100,IF(G62=\"M\",10+H62/100,IF(G62=\"H\",20+H62/100,IF(G62=\"N/A\",0,I62)))))","v":12.05},12.05,{"$f":"K62*Inputs!D$209","v":1120.6500000000001},{"$f":"L62/Inputs!D$210","v":0.55809262948207172},{"$f":"IF(G62=\"E\",Inputs!D$212,IF(OR(G62=\"M\"),Inputs!D$213,IF(OR(G62=\"H\"),Inputs!D$214,1)))","v":1},0.55809262948207172]
["0301000","Campbell #1","0301-003","Silver Hills Warehouse","1989-10-16","No",0,"N/A",3.19,{"$f":"IF(OR(E63<=Inputs!$D$211,F63=\"Yes\"),I63,IF(G63=\"E\",4+H63/100,IF(G63=\"M\",10+H63/100,IF(G63=\"H\",20+H63/100,IF(G63=\"N/A\",0,I63)))))","v":3.19},3.19,{"$f":"K63*Inputs!D$209","v":296.67},{"$f":"L63/Inputs!D$210","v":0.14774402390438249},{"$f":"IF(G63=\"E\",Inputs!D$212,IF(OR(G63=\"M\"),Inputs!D$213,IF(OR(G63=\"H\"),Inputs!D$214,1)))","v":1},0.14774402390438249]
["0301000","Campbell #1","0301-004","4 J ES","1984-11-16","No","E",{"$f":"ADM!S39","v":39.417000000000002},15.1,{"$f":"IF(OR(E64<=Inputs!$D$211,F64=\"Yes\"),I64,IF(G64=\"E\",4+H64/100,IF(G64=\"M\",10+H64/100,IF(G64=\"H\",20+H64/100,IF(G64=\"N/A\",0,I64)))))","v":15.1},15.1,{"$f":"K64*Inputs!D$209","v":1404.3},{"$f":"L64/Inputs!D$210","v":0.69935258964143421},{"$f":"IF(G64=\"E\",Inputs!D$212,IF(OR(G64=\"M\"),Inputs!D$213,IF(OR(G64=\"H\"),Inputs!D$214,1)))","v":1},0.69935258964143421]
["0301000","Campbell #1","0301-005","Cottonwood ES","1976-07-01","No","E",{"$f":"ADM!S40","v":282.392},13.32,{"$f":"IF(OR(E65<=Inputs!$D$211,F65=\"Yes\"),I65,IF(G65=\"E\",4+H65/100,IF(G65=\"M\",10+H65/100,IF(G65=\"H\",20+H65/100,IF(G65=\"N/A\",0,I65)))))","v":13.32},13.32,{"$f":"K65*Inputs!D$209","v":1238.76},{"$f":"L65/Inputs!D$210","v":0.61691235059760952},{"$f":"IF(G65=\"E\",Inputs!D$212,IF(OR(G65=\"M\"),Inputs!D$213,IF(OR(G65=\"H\"),Inputs!D$214,1)))","v":1},0.61691235059760952]
["0301000","Campbell #1","0301-006","Ready 4 Learning Center (Was Hillcrest ES)","1970-06-09","No",0,"N/A",7.49,{"$f":"IF(OR(E66<=Inputs!$D$211,F66=\"Yes\"),I66,IF(G66=\"E\",4+H66/100,IF(G66=\"M\",10+H66/100,IF(G66=\"H\",20+H66/100,IF(G66=\"N/A\",0,I66)))))","v":7.49},7.49,{"$f":"K66*Inputs!D$209","v":696.57},{"$f":"L66/Inputs!D$210","v":0.34689741035856575},{"$f":"IF(G66=\"E\",Inputs!D$212,IF(OR(G66=\"M\"),Inputs!D$213,IF(OR(G66=\"H\"),Inputs!D$214,1)))","v":1},0.34689741035856575]
["0301000","Campbell #1","0301-007","Meadowlark","1973-08-13","No","E",{"$f":"ADM!S43","v":304.1873333333333},2.88,{"$f":"IF(OR(E67<=Inputs!$D$211,F67=\"Yes\"),I67,IF(G67=\"E\",4+H67/100,IF(G67=\"M\",10+H67/100,IF(G67=\"H\",20+H67/100,IF(G67=\"N/A\",0,I67)))))","v":2.88},2.88,{"$f":"K67*Inputs!D$209","v":267.83999999999997},{"$f":"L67/Inputs!D$210","v":0.13338645418326692},{"$f":"IF(G67=\"E\",Inputs!D$212,IF(OR(G67=\"M\"),Inputs!D$213,IF(OR(G67=\"H\"),Inputs!D$214,1)))","v":1},0.13338645418326692]
["0301000","Campbell #1","0301-008","Lakeway Mall Learning Center","1996-01-22","No",0,"N/A",3,{"$f":"IF(OR(E68<=Inputs!$D$211,F68=\"Yes\"),I68,IF(G68=\"E\",4+H68/100,IF(G68=\"M\",10+H68/100,IF(G68=\"H\",20+H68/100,IF(G68=\"N/A\",0,I68)))))","v":3},3,{"$f":"K68*Inputs!D$209","v":279},{"$f":"L68/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G68=\"E\",Inputs!D$212,IF(OR(G68=\"M\"),Inputs!D$213,IF(OR(G68=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["0301000","Campbell #1","0301-009","Lakeview ES","1963-09-04","No","E",{"$f":"ADM!S44","v":387.51000000000005},4.1900000000000004,{"$f":"IF(OR(E69<=Inputs!$D$211,F69=\"Yes\"),I69,IF(G69=\"E\",4+H69/100,IF(G69=\"M\",10+H69/100,IF(G69=\"H\",20+H69/100,IF(G69=\"N/A\",0,I69)))))","v":4.1900000000000004},4.1900000000000004,{"$f":"K69*Inputs!D$209","v":389.67},{"$f":"L69/Inputs!D$210","v":0.19405876494023905},{"$f":"IF(G69=\"E\",Inputs!D$212,IF(OR(G69=\"M\"),Inputs!D$213,IF(OR(G69=\"H\"),Inputs!D$214,1)))","v":1},0.19405876494023905]
["0301000","Campbell #1","0301-010","Rawhide ES","1978-08-08","No","E",{"$f":"ADM!S45","v":261.96899999999999},5,{"$f":"IF(OR(E70<=Inputs!$D$211,F70=\"Yes\"),I70,IF(G70=\"E\",4+H70/100,IF(G70=\"M\",10+H70/100,IF(G70=\"H\",20+H70/100,IF(G70=\"N/A\",0,I70)))))","v":5},5,{"$f":"K70*Inputs!D$209","v":465},{"$f":"L70/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G70=\"E\",Inputs!D$212,IF(OR(G70=\"M\"),Inputs!D$213,IF(OR(G70=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["0301000","Campbell #1","0301-012","Rozet ES","1937-06-15","No","E",{"$f":"ADM!S47","v":342.91033333333337},20,{"$f":"IF(OR(E71<=Inputs!$D$211,F71=\"Yes\"),I71,IF(G71=\"E\",4+H71/100,IF(G71=\"M\",10+H71/100,IF(G71=\"H\",20+H71/100,IF(G71=\"N/A\",0,I71)))))","v":20},20,{"$f":"K71*Inputs!D$209","v":1860},{"$f":"L71/Inputs!D$210","v":0.92629482071713143},{"$f":"IF(G71=\"E\",Inputs!D$212,IF(OR(G71=\"M\"),Inputs!D$213,IF(OR(G71=\"H\"),Inputs!D$214,1)))","v":1},0.92629482071713143]
["0301000","Campbell #1","0301-013","Stocktrail ES","1970-07-09","No",0,"N/A",12.51,{"$f":"IF(OR(E72<=Inputs!$D$211,F72=\"Yes\"),I72,IF(G72=\"E\",4+H72/100,IF(G72=\"M\",10+H72/100,IF(G72=\"H\",20+H72/100,IF(G72=\"N/A\",0,I72)))))","v":12.51},{"$f":"IF(I72<J72,I72,J72)","v":12.51},{"$f":"K72*Inputs!D$209","v":1163.43},{"$f":"L72/Inputs!D$210","v":0.57939741035856573},{"$f":"IF(G72=\"E\",Inputs!D$212,IF(OR(G72=\"M\"),Inputs!D$213,IF(OR(G72=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M72*N72","v":0.57939741035856573}]
["0301000","Campbell #1","0301-014","Wagonwheel ES","1973-09-21","No","E",{"$f":"ADM!S49","v":412.2806666666666},6.72,{"$f":"IF(OR(E73<=Inputs!$D$211,F73=\"Yes\"),I73,IF(G73=\"E\",4+H73/100,IF(G73=\"M\",10+H73/100,IF(G73=\"H\",20+H73/100,IF(G73=\"N/A\",0,I73)))))","v":6.72},6.72,{"$f":"K73*Inputs!D$209","v":624.95999999999992},{"$f":"L73/Inputs!D$210","v":0.31123505976095611},{"$f":"IF(G73=\"E\",Inputs!D$212,IF(OR(G73=\"M\"),Inputs!D$213,IF(OR(G73=\"H\"),Inputs!D$214,1)))","v":1},0.31123505976095611]
["0301000","Campbell #1","0301-015","Paintbrush ES","1979-03-07","No","E",{"$f":"ADM!S50","v":443.75933333333336},5.69,{"$f":"IF(OR(E74<=Inputs!$D$211,F74=\"Yes\"),I74,IF(G74=\"E\",4+H74/100,IF(G74=\"M\",10+H74/100,IF(G74=\"H\",20+H74/100,IF(G74=\"N/A\",0,I74)))))","v":5.69},5.69,{"$f":"K74*Inputs!D$209","v":529.17000000000007},{"$f":"L74/Inputs!D$210","v":0.26353087649402396},{"$f":"IF(G74=\"E\",Inputs!D$212,IF(OR(G74=\"M\"),Inputs!D$213,IF(OR(G74=\"H\"),Inputs!D$214,1)))","v":1},0.26353087649402396]
["0301000","Campbell #1","0301-016","Conestoga ES","1979-07-18","No","E",{"$f":"ADM!S51","v":431.66300000000001},9.77,{"$f":"IF(OR(E75<=Inputs!$D$211,F75=\"Yes\"),I75,IF(G75=\"E\",4+H75/100,IF(G75=\"M\",10+H75/100,IF(G75=\"H\",20+H75/100,IF(G75=\"N/A\",0,I75)))))","v":9.77},9.77,{"$f":"K75*Inputs!D$209","v":908.61},{"$f":"L75/Inputs!D$210","v":0.45249501992031871},{"$f":"IF(G75=\"E\",Inputs!D$212,IF(OR(G75=\"M\"),Inputs!D$213,IF(OR(G75=\"H\"),Inputs!D$214,1)))","v":1},0.45249501992031871]
["0301000","Campbell #1","0301-017","Sunflower ES","1984-07-20","No","E",{"$f":"ADM!S52","v":410.80599999999998},5.53,{"$f":"IF(OR(E76<=Inputs!$D$211,F76=\"Yes\"),I76,IF(G76=\"E\",4+H76/100,IF(G76=\"M\",10+H76/100,IF(G76=\"H\",20+H76/100,IF(G76=\"N/A\",0,I76)))))","v":5.53},5.53,{"$f":"K76*Inputs!D$209","v":514.29000000000008},{"$f":"L76/Inputs!D$210","v":0.25612051792828688},{"$f":"IF(G76=\"E\",Inputs!D$212,IF(OR(G76=\"M\"),Inputs!D$213,IF(OR(G76=\"H\"),Inputs!D$214,1)))","v":1},0.25612051792828688]
["0301000","Campbell #1","0301-018","Pronghorn ES","1991-10-11","No","E",{"$f":"ADM!S53","v":429.71999999999997},10.64,{"$f":"IF(OR(E77<=Inputs!$D$211,F77=\"Yes\"),I77,IF(G77=\"E\",4+H77/100,IF(G77=\"M\",10+H77/100,IF(G77=\"H\",20+H77/100,IF(G77=\"N/A\",0,I77)))))","v":10.64},10.64,{"$f":"K77*Inputs!D$209","v":989.5200000000001},{"$f":"L77/Inputs!D$210","v":0.49278884462151401},{"$f":"IF(G77=\"E\",Inputs!D$212,IF(OR(G77=\"M\"),Inputs!D$213,IF(OR(G77=\"H\"),Inputs!D$214,1)))","v":1},0.49278884462151401]
["0301000","Campbell #1","0301-019","Twin Spruce JR HS (7-9)","1924-08-27","No","M",{"$f":"ADM!S55","v":856.72899999999993},13.41,{"$f":"IF(OR(E78<=Inputs!$D$211,F78=\"Yes\"),I78,IF(G78=\"E\",4+H78/100,IF(G78=\"M\",10+H78/100,IF(G78=\"H\",20+H78/100,IF(G78=\"N/A\",0,I78)))))","v":13.41},13.41,{"$f":"K78*Inputs!D$209","v":1247.1300000000001},{"$f":"L78/Inputs!D$210","v":0.62108067729083671},{"$f":"IF(G78=\"E\",Inputs!D$212,IF(OR(G78=\"M\"),Inputs!D$213,IF(OR(G78=\"H\"),Inputs!D$214,1)))","v":1.5},0.93162101593625501]
["0301000","Campbell #1","0301-020","Sage Valley Jr HS (7-9)","1978-10-17","No","M",{"$f":"ADM!S56","v":1002.112},21.04,{"$f":"IF(OR(E79<=Inputs!$D$211,F79=\"Yes\"),I79,IF(G79=\"E\",4+H79/100,IF(G79=\"M\",10+H79/100,IF(G79=\"H\",20+H79/100,IF(G79=\"N/A\",0,I79)))))","v":21.04},21.04,{"$f":"K79*Inputs!D$209","v":1956.72},{"$f":"L79/Inputs!D$210","v":0.97446215139442227},{"$f":"IF(G79=\"E\",Inputs!D$212,IF(OR(G79=\"M\"),Inputs!D$213,IF(OR(G79=\"H\"),Inputs!D$214,1)))","v":1.5},1.4616932270916334]
["0301000","Campbell #1","0301-021","Wright Jr/Sr HS (7-12)","1979-11-28","No","H",{"$f":"ADM!S58","v":221.96933333333334},24.16,{"$f":"IF(OR(E80<=Inputs!$D$211,F80=\"Yes\"),I80,IF(G80=\"E\",4+H80/100,IF(G80=\"M\",10+H80/100,IF(G80=\"H\",20+H80/100,IF(G80=\"N/A\",0,I80)))))","v":24.16},24.16,{"$f":"K80*Inputs!D$209","v":2246.88},{"$f":"L80/Inputs!D$210","v":1.1189641434262949},{"$f":"IF(G80=\"E\",Inputs!D$212,IF(OR(G80=\"M\"),Inputs!D$213,IF(OR(G80=\"H\"),Inputs!D$214,1)))","v":2.5},2.7974103585657373]
["0301000","Campbell #1","0301-022","Little Powder ES/MS (K-8)","1977-07-01","No","M",{"$f":"ADM!S42","v":30.373000000000001},2,{"$f":"IF(OR(E81<=Inputs!$D$211,F81=\"Yes\"),I81,IF(G81=\"E\",4+H81/100,IF(G81=\"M\",10+H81/100,IF(G81=\"H\",20+H81/100,IF(G81=\"N/A\",0,I81)))))","v":2},2,{"$f":"K81*Inputs!D$209","v":186},{"$f":"L81/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G81=\"E\",Inputs!D$212,IF(OR(G81=\"M\"),Inputs!D$213,IF(OR(G81=\"H\"),Inputs!D$214,1)))","v":1.5},0.13894422310756971]
["0301000","Campbell #1","0301-023","Campbell County HS (North)","1970-11-23","No","H",{"$f":"ADM!S57","v":1480.2820000000002},57.3,{"$f":"IF(OR(E82<=Inputs!$D$211,F82=\"Yes\"),I82,IF(G82=\"E\",4+H82/100,IF(G82=\"M\",10+H82/100,IF(G82=\"H\",20+H82/100,IF(G82=\"N/A\",0,I82)))))","v":57.3},57.3,{"$f":"K82*Inputs!D$209","v":5328.9},{"$f":"L82/Inputs!D$210","v":2.6538346613545816},{"$f":"IF(G82=\"E\",Inputs!D$212,IF(OR(G82=\"M\"),Inputs!D$213,IF(OR(G82=\"H\"),Inputs!D$214,1)))","v":2.5},6.6345866533864539]
["0301000","Campbell #1","0301-024","Westwood HS (9-12)","1962-01-17","No","H",{"$f":"ADM!S59","v":107.75866666666667},2.48,{"$f":"IF(OR(E83<=Inputs!$D$211,F83=\"Yes\"),I83,IF(G83=\"E\",4+H83/100,IF(G83=\"M\",10+H83/100,IF(G83=\"H\",20+H83/100,IF(G83=\"N/A\",0,I83)))))","v":2.48},2.48,{"$f":"K83*Inputs!D$209","v":230.64},{"$f":"L83/Inputs!D$210","v":0.1148605577689243},{"$f":"IF(G83=\"E\",Inputs!D$212,IF(OR(G83=\"M\"),Inputs!D$213,IF(OR(G83=\"H\"),Inputs!D$214,1)))","v":2.5},0.28715139442231075]
["0301000","Campbell #1","0301-025","N.E.Vo Tech","1979-12-15","No",0,"N/A",3.5,{"$f":"IF(OR(E84<=Inputs!$D$211,F84=\"Yes\"),I84,IF(G84=\"E\",4+H84/100,IF(G84=\"M\",10+H84/100,IF(G84=\"H\",20+H84/100,IF(G84=\"N/A\",0,I84)))))","v":3.5},3.5,{"$f":"K84*Inputs!D$209","v":325.5},{"$f":"L84/Inputs!D$210","v":0.162101593625498},{"$f":"IF(G84=\"E\",Inputs!D$212,IF(OR(G84=\"M\"),Inputs!D$213,IF(OR(G84=\"H\"),Inputs!D$214,1)))","v":1},0.162101593625498]
["0301000","Campbell #1","0301-026","Cambell County Maintenance","1976-06-17","No",0,"N/A",4.62,{"$f":"IF(OR(E85<=Inputs!$D$211,F85=\"Yes\"),I85,IF(G85=\"E\",4+H85/100,IF(G85=\"M\",10+H85/100,IF(G85=\"H\",20+H85/100,IF(G85=\"N/A\",0,I85)))))","v":4.62},4.62,{"$f":"K85*Inputs!D$209","v":429.66},{"$f":"L85/Inputs!D$210","v":0.21397410358565738},{"$f":"IF(G85=\"E\",Inputs!D$212,IF(OR(G85=\"M\"),Inputs!D$213,IF(OR(G85=\"H\"),Inputs!D$214,1)))","v":1},0.21397410358565738]
["0301000","Campbell #1","0301-027","Campbell County HS (South)","1982-03-23","No","H","N/A",56.8,{"$f":"IF(OR(E86<=Inputs!$D$211,F86=\"Yes\"),I86,IF(G86=\"E\",4+H86/100,IF(G86=\"M\",10+H86/100,IF(G86=\"H\",20+H86/100,IF(G86=\"N/A\",0,I86)))))","v":56.8},56.8,{"$f":"K86*Inputs!D$209","v":5282.4},{"$f":"L86/Inputs!D$210","v":2.6306772908366534},{"$f":"IF(G86=\"E\",Inputs!D$212,IF(OR(G86=\"M\"),Inputs!D$213,IF(OR(G86=\"H\"),Inputs!D$214,1)))","v":2.5},6.5766932270916332]
["0301000","Campbell #1","0301-028","New Recluse Elementary School Site","2007-06-15","No","M",{"$f":"ADM!S46","v":28.701999999999995},7.02,{"$f":"IF(OR(E87<=Inputs!$D$211,F87=\"Yes\"),I87,IF(G87=\"E\",4+H87/100,IF(G87=\"M\",10+H87/100,IF(G87=\"H\",20+H87/100,IF(G87=\"N/A\",0,I87)))))","v":10.28702},7.02,{"$f":"K87*Inputs!D$209","v":652.86},{"$f":"L87/Inputs!D$210","v":0.32512948207171316},{"$f":"IF(G87=\"E\",Inputs!D$212,IF(OR(G87=\"M\"),Inputs!D$213,IF(OR(G87=\"H\"),Inputs!D$214,1)))","v":1.5},0.48769422310756971]
["0301000","Campbell #1","0301-031","Antelope Valley Site","1992-11-07","No",0,"N/A",40,{"$f":"IF(OR(E88<=Inputs!$D$211,F88=\"Yes\"),I88,IF(G88=\"E\",4+H88/100,IF(G88=\"M\",10+H88/100,IF(G88=\"H\",20+H88/100,IF(G88=\"N/A\",0,I88)))))","v":40},40,{"$f":"K88*Inputs!D$209","v":3720},{"$f":"L88/Inputs!D$210","v":1.8525896414342629},{"$f":"IF(G88=\"E\",Inputs!D$212,IF(OR(G88=\"M\"),Inputs!D$213,IF(OR(G88=\"H\"),Inputs!D$214,1)))","v":1},1.8525896414342629]
["0301000","Campbell #1","0301-032","Fox Park","1981-03-24","No",0,"N/A",6.94,{"$f":"IF(OR(E89<=Inputs!$D$211,F89=\"Yes\"),I89,IF(G89=\"E\",4+H89/100,IF(G89=\"M\",10+H89/100,IF(G89=\"H\",20+H89/100,IF(G89=\"N/A\",0,I89)))))","v":6.94},6.94,{"$f":"K89*Inputs!D$209","v":645.42000000000007},{"$f":"L89/Inputs!D$210","v":0.32142430278884465},{"$f":"IF(G89=\"E\",Inputs!D$212,IF(OR(G89=\"M\"),Inputs!D$213,IF(OR(G89=\"H\"),Inputs!D$214,1)))","v":1},0.32142430278884465]
["0301000","Campbell #1","0301-033","Westover Site / Prairie Wind","1997-03-20","No","E",{"$f":"ADM!S48","v":462.63400000000001},11.4,{"$f":"IF(OR(E90<=Inputs!$D$211,F90=\"Yes\"),I90,IF(G90=\"E\",4+H90/100,IF(G90=\"M\",10+H90/100,IF(G90=\"H\",20+H90/100,IF(G90=\"N/A\",0,I90)))))","v":11.4},11.4,{"$f":"K90*Inputs!D$209","v":1060.2},{"$f":"L90/Inputs!D$210","v":0.52798804780876496},{"$f":"IF(G90=\"E\",Inputs!D$212,IF(OR(G90=\"M\"),Inputs!D$213,IF(OR(G90=\"H\"),Inputs!D$214,1)))","v":1},0.52798804780876496]
["0301000","Campbell #1","0301-034","Hillcrest ES","2006-05-05","No","E",{"$f":"ADM!S41","v":415.298},7.98,{"$f":"IF(OR(E91<=Inputs!$D$211,F91=\"Yes\"),I91,IF(G91=\"E\",4+H91/100,IF(G91=\"M\",10+H91/100,IF(G91=\"H\",20+H91/100,IF(G91=\"N/A\",0,I91)))))","v":8.1529799999999994},7.98,{"$f":"K91*Inputs!D$209","v":742.14},{"$f":"L91/Inputs!D$210","v":0.36959163346613544},{"$f":"IF(G91=\"E\",Inputs!D$212,IF(OR(G91=\"M\"),Inputs!D$213,IF(OR(G91=\"H\"),Inputs!D$214,1)))","v":1},0.36959163346613544]
["0301000","Campbell #1","0301-035","Twin Spruce JR HS Teacherage","2005-03-17","No","N/A","N/A",0.43,{"$f":"IF(OR(E92<=Inputs!$D$211,F92=\"Yes\"),I92,IF(G92=\"E\",4+H92/100,IF(G92=\"M\",10+H92/100,IF(G92=\"H\",20+H92/100,IF(G92=\"N/A\",0,I92)))))","v":0},0,{"$f":"K92*Inputs!D$209","v":0},{"$f":"L92/Inputs!D$210","v":0},{"$f":"IF(G92=\"E\",Inputs!D$212,IF(OR(G92=\"M\"),Inputs!D$213,IF(OR(G92=\"H\"),Inputs!D$214,1)))","v":1},0]
["0301000","Campbell #1","0301-036","Westwood HS","2008-07-15","No","N/A","N/A",37.89,{"$f":"IF(OR(E93<=Inputs!$D$211,F93=\"Yes\"),I93,IF(G93=\"E\",4+H93/100,IF(G93=\"M\",10+H93/100,IF(G93=\"H\",20+H93/100,IF(G93=\"N/A\",0,I93)))))","v":0},{"$f":"IF(I93<J93,I93,J93)","v":0},{"$f":"K93*Inputs!D$209","v":0},{"$f":"L93/Inputs!D$210","v":0},{"$f":"IF(G93=\"E\",Inputs!D$212,IF(OR(G93=\"M\"),Inputs!D$213,IF(OR(G93=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M93*N93","v":0}]
["0301000","Campbell #1","0301-037","Peabody/Pronghorn","2010-07-01","No","N/A","N/A",2.4700000000000002,{"$f":"IF(OR(E94<=Inputs!$D$211,F94=\"Yes\"),I94,IF(G94=\"E\",4+H94/100,IF(G94=\"M\",10+H94/100,IF(G94=\"H\",20+H94/100,IF(G94=\"N/A\",0,I94)))))","v":0},0,{"$f":"K94*Inputs!D$209","v":0},{"$f":"L94/Inputs!D$210","v":0},{"$f":"IF(G94=\"E\",Inputs!D$212,IF(OR(G94=\"M\"),Inputs!D$213,IF(OR(G94=\"H\"),Inputs!D$214,1)))","v":1},0]
["0301000","Campbell #1","0301-038","Rawhide Tree Belt","2010-07-01","No","N/A","N/A",4.59,{"$f":"IF(OR(E95<=Inputs!$D$211,F95=\"Yes\"),I95,IF(G95=\"E\",4+H95/100,IF(G95=\"M\",10+H95/100,IF(G95=\"H\",20+H95/100,IF(G95=\"N/A\",0,I95)))))","v":0},0,{"$f":"K95*Inputs!D$209","v":0},{"$f":"L95/Inputs!D$210","v":0},{"$f":"IF(G95=\"E\",Inputs!D$212,IF(OR(G95=\"M\"),Inputs!D$213,IF(OR(G95=\"H\"),Inputs!D$214,1)))","v":1},0]
["0301000","Campbell #1","0301-039","Legacy Pointe Tract of Land (Buffalo Ridge ES)","2011-02-03","No","E",{"$f":"ADM!S54","v":453.26900000000001},15.81,{"$f":"IF(OR(E96<=Inputs!$D$211,F96=\"Yes\"),I96,IF(G96=\"E\",4+H96/100,IF(G96=\"M\",10+H96/100,IF(G96=\"H\",20+H96/100,IF(G96=\"N/A\",0,I96)))))","v":8.5326899999999988},8.5326899999999988,{"$f":"K96*Inputs!D$209","v":793.54016999999988},{"$f":"L96/Inputs!D$210","v":0.39518932768924298},{"$f":"IF(G96=\"E\",Inputs!D$212,IF(OR(G96=\"M\"),Inputs!D$213,IF(OR(G96=\"H\"),Inputs!D$214,1)))","v":1},0.39518932768924298]
["0301000","Campbell #1","0301-040","NEW LAKEVIEW ES ON NEW SITE","2012-10-25","No","N/A","N/A",10.896000000000001,{"$f":"IF(OR(E97<=Inputs!$D$211,F97=\"Yes\"),I97,IF(G97=\"E\",4+H97/100,IF(G97=\"M\",10+H97/100,IF(G97=\"H\",20+H97/100,IF(G97=\"N/A\",0,I97)))))","v":0},0,{"$f":"K97*Inputs!D$209","v":0},{"$f":"L97/Inputs!D$210","v":0},{"$f":"IF(G97=\"E\",Inputs!D$212,IF(OR(G97=\"M\"),Inputs!D$213,IF(OR(G97=\"H\"),Inputs!D$214,1)))","v":1},0]
["0301000","Campbell #1","0301-041","Westover Site (was 0301-033)","1997-03-20","No","N/A","N/A",19.11,{"$f":"IF(OR(E98<=Inputs!$D$211,F98=\"Yes\"),I98,IF(G98=\"E\",4+H98/100,IF(G98=\"M\",10+H98/100,IF(G98=\"H\",20+H98/100,IF(G98=\"N/A\",0,I98)))))","v":19.11},19.11,{"$f":"K98*Inputs!D$209","v":1777.23},{"$f":"L98/Inputs!D$210","v":0.88507470119521914},{"$f":"IF(G98=\"E\",Inputs!D$212,IF(OR(G98=\"M\"),Inputs!D$213,IF(OR(G98=\"H\"),Inputs!D$214,1)))","v":1},0.88507470119521914]
["0301000","Campbell #1","0301-042","NEW WESTWOOD SCHOOL SITE (99 YR LEASE)","2012-04-16","No","N/A","N/A",10.06,{"$f":"IF(OR(E99<=Inputs!$D$211,F99=\"Yes\"),I99,IF(G99=\"E\",4+H99/100,IF(G99=\"M\",10+H99/100,IF(G99=\"H\",20+H99/100,IF(G99=\"N/A\",0,I99)))))","v":0},0,{"$f":"K99*Inputs!D$209","v":0},{"$f":"L99/Inputs!D$210","v":0},{"$f":"IF(G99=\"E\",Inputs!D$212,IF(OR(G99=\"M\"),Inputs!D$213,IF(OR(G99=\"H\"),Inputs!D$214,1)))","v":1},0]
["0401000","Carbon #1","0401-001","Rawlins Stadium/Bus Barn","1997-07-01","No",0,"N/A",10.16,{"$f":"IF(OR(E100<=Inputs!$D$211,F100=\"Yes\"),I100,IF(G100=\"E\",4+H100/100,IF(G100=\"M\",10+H100/100,IF(G100=\"H\",20+H100/100,IF(G100=\"N/A\",0,I100)))))","v":10.16},10.16,{"$f":"K100*Inputs!D$209","v":944.88},{"$f":"L100/Inputs!D$210","v":0.47055776892430279},{"$f":"IF(G100=\"E\",Inputs!D$212,IF(OR(G100=\"M\"),Inputs!D$213,IF(OR(G100=\"H\"),Inputs!D$214,1)))","v":1},0.47055776892430279]
["0401000","Carbon #1","0401-002","Rawlins District Maintenance Shop","1997-07-01","No",0,"N/A",1.74,{"$f":"IF(OR(E101<=Inputs!$D$211,F101=\"Yes\"),I101,IF(G101=\"E\",4+H101/100,IF(G101=\"M\",10+H101/100,IF(G101=\"H\",20+H101/100,IF(G101=\"N/A\",0,I101)))))","v":1.74},1.74,{"$f":"K101*Inputs!D$209","v":161.82},{"$f":"L101/Inputs!D$210","v":8.0587649402390438E-2},{"$f":"IF(G101=\"E\",Inputs!D$212,IF(OR(G101=\"M\"),Inputs!D$213,IF(OR(G101=\"H\"),Inputs!D$214,1)))","v":1},8.0587649402390438E-2]
["0401000","Carbon #1","0401-004","Little Snake River Valley K-12 ","1997-07-01","No","H",{"$f":"ADM!S63","v":172.52499999999998},2.5,{"$f":"IF(OR(E102<=Inputs!$D$211,F102=\"Yes\"),I102,IF(G102=\"E\",4+H102/100,IF(G102=\"M\",10+H102/100,IF(G102=\"H\",20+H102/100,IF(G102=\"N/A\",0,I102)))))","v":2.5},2.5,{"$f":"K102*Inputs!D$209","v":232.5},{"$f":"L102/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G102=\"E\",Inputs!D$212,IF(OR(G102=\"M\"),Inputs!D$213,IF(OR(G102=\"H\"),Inputs!D$214,1)))","v":2.5},0.28946713147410358]
["0401000","Carbon #1","0401-005","Baggs Bus Garage","1997-07-01","No",0,"N/A",0.47,{"$f":"IF(OR(E103<=Inputs!$D$211,F103=\"Yes\"),I103,IF(G103=\"E\",4+H103/100,IF(G103=\"M\",10+H103/100,IF(G103=\"H\",20+H103/100,IF(G103=\"N/A\",0,I103)))))","v":0.47},0.47,{"$f":"K103*Inputs!D$209","v":43.71},{"$f":"L103/Inputs!D$210","v":2.1767928286852589E-2},{"$f":"IF(G103=\"E\",Inputs!D$212,IF(OR(G103=\"M\"),Inputs!D$213,IF(OR(G103=\"H\"),Inputs!D$214,1)))","v":1},2.1767928286852589E-2]
["0401000","Carbon #1","0401-006","Baggs","1997-07-01","No",0,"N/A",40.17,{"$f":"IF(OR(E104<=Inputs!$D$211,F104=\"Yes\"),I104,IF(G104=\"E\",4+H104/100,IF(G104=\"M\",10+H104/100,IF(G104=\"H\",20+H104/100,IF(G104=\"N/A\",0,I104)))))","v":40.17},40.17,{"$f":"K104*Inputs!D$209","v":3735.81},{"$f":"L104/Inputs!D$210","v":1.8604631474103586},{"$f":"IF(G104=\"E\",Inputs!D$212,IF(OR(G104=\"M\"),Inputs!D$213,IF(OR(G104=\"H\"),Inputs!D$214,1)))","v":1},1.8604631474103586]
["0401000","Carbon #1","0401-008","Mountain View Elementary","1997-07-01","No",0,"N/A",2.44,{"$f":"IF(OR(E105<=Inputs!$D$211,F105=\"Yes\"),I105,IF(G105=\"E\",4+H105/100,IF(G105=\"M\",10+H105/100,IF(G105=\"H\",20+H105/100,IF(G105=\"N/A\",0,I105)))))","v":2.44},2.44,{"$f":"K105*Inputs!D$209","v":226.92},{"$f":"L105/Inputs!D$210","v":0.11300796812749003},{"$f":"IF(G105=\"E\",Inputs!D$212,IF(OR(G105=\"M\"),Inputs!D$213,IF(OR(G105=\"H\"),Inputs!D$214,1)))","v":1},0.11300796812749003]
["0401000","Carbon #1","0401-009","Pershing Elementary","1997-07-01","No",0,"N/A",3.48,{"$f":"IF(OR(E106<=Inputs!$D$211,F106=\"Yes\"),I106,IF(G106=\"E\",4+H106/100,IF(G106=\"M\",10+H106/100,IF(G106=\"H\",20+H106/100,IF(G106=\"N/A\",0,I106)))))","v":3.48},3.48,{"$f":"K106*Inputs!D$209","v":323.64},{"$f":"L106/Inputs!D$210","v":0.16117529880478088},{"$f":"IF(G106=\"E\",Inputs!D$212,IF(OR(G106=\"M\"),Inputs!D$213,IF(OR(G106=\"H\"),Inputs!D$214,1)))","v":1},0.16117529880478088]
["0401000","Carbon #1","0401-010","Sinclair Elementary","1997-07-01","No","E",{"$f":"ADM!S61","v":37.241999999999997},2.39,{"$f":"IF(OR(E107<=Inputs!$D$211,F107=\"Yes\"),I107,IF(G107=\"E\",4+H107/100,IF(G107=\"M\",10+H107/100,IF(G107=\"H\",20+H107/100,IF(G107=\"N/A\",0,I107)))))","v":2.39},2.39,{"$f":"K107*Inputs!D$209","v":222.27},{"$f":"L107/Inputs!D$210","v":0.11069223107569721},{"$f":"IF(G107=\"E\",Inputs!D$212,IF(OR(G107=\"M\"),Inputs!D$213,IF(OR(G107=\"H\"),Inputs!D$214,1)))","v":1},0.11069223107569721]
["0401000","Carbon #1","0401-011","Highland Hills ES","1997-07-01","No",0,"N/A",3.3,{"$f":"IF(OR(E108<=Inputs!$D$211,F108=\"Yes\"),I108,IF(G108=\"E\",4+H108/100,IF(G108=\"M\",10+H108/100,IF(G108=\"H\",20+H108/100,IF(G108=\"N/A\",0,I108)))))","v":3.3},3.3,{"$f":"K108*Inputs!D$209","v":306.89999999999998},{"$f":"L108/Inputs!D$210","v":0.15283864541832667},{"$f":"IF(G108=\"E\",Inputs!D$212,IF(OR(G108=\"M\"),Inputs!D$213,IF(OR(G108=\"H\"),Inputs!D$214,1)))","v":1},0.15283864541832667]
["0401000","Carbon #1","0401-012","Carbon #1 Admin/Cooperative School","1997-07-01","No","H",{"$f":"ADM!S66","v":27.4},6.59,{"$f":"IF(OR(E109<=Inputs!$D$211,F109=\"Yes\"),I109,IF(G109=\"E\",4+H109/100,IF(G109=\"M\",10+H109/100,IF(G109=\"H\",20+H109/100,IF(G109=\"N/A\",0,I109)))))","v":6.59},6.59,{"$f":"K109*Inputs!D$209","v":612.87},{"$f":"L109/Inputs!D$210","v":0.30521414342629483},{"$f":"IF(G109=\"E\",Inputs!D$212,IF(OR(G109=\"M\"),Inputs!D$213,IF(OR(G109=\"H\"),Inputs!D$214,1)))","v":2.5},0.76303535856573701]
["0401000","Carbon #1","0401-013","Rawlins HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S65","v":430.96499999999997},27.5,{"$f":"IF(OR(E110<=Inputs!$D$211,F110=\"Yes\"),I110,IF(G110=\"E\",4+H110/100,IF(G110=\"M\",10+H110/100,IF(G110=\"H\",20+H110/100,IF(G110=\"N/A\",0,I110)))))","v":27.5},27.5,{"$f":"K110*Inputs!D$209","v":2557.5},{"$f":"L110/Inputs!D$210","v":1.2736553784860558},{"$f":"IF(G110=\"E\",Inputs!D$212,IF(OR(G110=\"M\"),Inputs!D$213,IF(OR(G110=\"H\"),Inputs!D$214,1)))","v":2.5},3.1841384462151394]
["0401000","Carbon #1","0401-014","Rawlins MS","1997-07-01","No","M",{"$f":"ADM!S64","v":376.02600000000001},6.59,{"$f":"IF(OR(E111<=Inputs!$D$211,F111=\"Yes\"),I111,IF(G111=\"E\",4+H111/100,IF(G111=\"M\",10+H111/100,IF(G111=\"H\",20+H111/100,IF(G111=\"N/A\",0,I111)))))","v":6.59},6.59,{"$f":"K111*Inputs!D$209","v":612.87},{"$f":"L111/Inputs!D$210","v":0.30521414342629483},{"$f":"IF(G111=\"E\",Inputs!D$212,IF(OR(G111=\"M\"),Inputs!D$213,IF(OR(G111=\"H\"),Inputs!D$214,1)))","v":1.5},0.45782121513944224]
["0401000","Carbon #1","0401-015","Rawlins Elementary","2007-09-01","No","E",{"$f":"ADM!S62","v":811.87900000000002},34.26,{"$f":"IF(OR(E112<=Inputs!$D$211,F112=\"Yes\"),I112,IF(G112=\"E\",4+H112/100,IF(G112=\"M\",10+H112/100,IF(G112=\"H\",20+H112/100,IF(G112=\"N/A\",0,I112)))))","v":12.118790000000001},{"$f":"IF(I112<J112,I112,J112)","v":12.118790000000001},{"$f":"K112*Inputs!D$209","v":1127.04747},{"$f":"L112/Inputs!D$210","v":0.56127862051792832},{"$f":"IF(G112=\"E\",Inputs!D$212,IF(OR(G112=\"M\"),Inputs!D$213,IF(OR(G112=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M112*N112","v":0.56127862051792832}]
["0401000","Carbon #1","0401-017","MAINTENANCE/CUSTODIAL SHED ON RODEO STREET - TRACT","1948-02-27","No",0,"N/A",0.13700000000000001,{"$f":"IF(OR(E113<=Inputs!$D$211,F113=\"Yes\"),I113,IF(G113=\"E\",4+H113/100,IF(G113=\"M\",10+H113/100,IF(G113=\"H\",20+H113/100,IF(G113=\"N/A\",0,I113)))))","v":0.13700000000000001},{"$f":"IF(I113<J113,I113,J113)","v":0.13700000000000001},{"$f":"K113*Inputs!D$209","v":12.741000000000001},{"$f":"L113/Inputs!D$210","v":6.3451195219123516E-3},{"$f":"IF(G113=\"E\",Inputs!D$212,IF(OR(G113=\"M\"),Inputs!D$213,IF(OR(G113=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M113*N113","v":6.3451195219123516E-3}]
["0402000","Carbon #2","0402-001","Carbon #2 Administration","1997-07-01","No",0,"N/A",0.33,{"$f":"IF(OR(E114<=Inputs!$D$211,F114=\"Yes\"),I114,IF(G114=\"E\",4+H114/100,IF(G114=\"M\",10+H114/100,IF(G114=\"H\",20+H114/100,IF(G114=\"N/A\",0,I114)))))","v":0.33},0.33,{"$f":"K114*Inputs!D$209","v":30.69},{"$f":"L114/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G114=\"E\",Inputs!D$212,IF(OR(G114=\"M\"),Inputs!D$213,IF(OR(G114=\"H\"),Inputs!D$214,1)))","v":1},1.528386454183267E-2]
["0402000","Carbon #2","0402-002","Saratoga Bus Garage","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E115<=Inputs!$D$211,F115=\"Yes\"),I115,IF(G115=\"E\",4+H115/100,IF(G115=\"M\",10+H115/100,IF(G115=\"H\",20+H115/100,IF(G115=\"N/A\",0,I115)))))","v":1},1,{"$f":"K115*Inputs!D$209","v":93},{"$f":"L115/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G115=\"E\",Inputs!D$212,IF(OR(G115=\"M\"),Inputs!D$213,IF(OR(G115=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["0402000","Carbon #2","0402-003","Elk Mountain ES","1997-07-01","No","E",{"$f":"ADM!S67","v":22.615666666666669},1.22,{"$f":"IF(OR(E116<=Inputs!$D$211,F116=\"Yes\"),I116,IF(G116=\"E\",4+H116/100,IF(G116=\"M\",10+H116/100,IF(G116=\"H\",20+H116/100,IF(G116=\"N/A\",0,I116)))))","v":1.22},1.22,{"$f":"K116*Inputs!D$209","v":113.46},{"$f":"L116/Inputs!D$210","v":5.6503984063745016E-2},{"$f":"IF(G116=\"E\",Inputs!D$212,IF(OR(G116=\"M\"),Inputs!D$213,IF(OR(G116=\"H\"),Inputs!D$214,1)))","v":1},5.6503984063745016E-2]
["0402000","Carbon #2","0402-004","Hanna Elementary School","1997-07-01","No","E",{"$f":"ADM!S68","v":77.021666666666661},3.5,{"$f":"IF(OR(E117<=Inputs!$D$211,F117=\"Yes\"),I117,IF(G117=\"E\",4+H117/100,IF(G117=\"M\",10+H117/100,IF(G117=\"H\",20+H117/100,IF(G117=\"N/A\",0,I117)))))","v":3.5},3.5,{"$f":"K117*Inputs!D$209","v":325.5},{"$f":"L117/Inputs!D$210","v":0.162101593625498},{"$f":"IF(G117=\"E\",Inputs!D$212,IF(OR(G117=\"M\"),Inputs!D$213,IF(OR(G117=\"H\"),Inputs!D$214,1)))","v":1},0.162101593625498]
["0402000","Carbon #2","0402-006","Hanna Bus Barn","1997-07-01","No",0,"N/A",1.24,{"$f":"IF(OR(E118<=Inputs!$D$211,F118=\"Yes\"),I118,IF(G118=\"E\",4+H118/100,IF(G118=\"M\",10+H118/100,IF(G118=\"H\",20+H118/100,IF(G118=\"N/A\",0,I118)))))","v":1.24},1.24,{"$f":"K118*Inputs!D$209","v":115.32},{"$f":"L118/Inputs!D$210","v":5.7430278884462151E-2},{"$f":"IF(G118=\"E\",Inputs!D$212,IF(OR(G118=\"M\"),Inputs!D$213,IF(OR(G118=\"H\"),Inputs!D$214,1)))","v":1},5.7430278884462151E-2]
["0402000","Carbon #2","0402-007","Hanna Round Storage","1997-07-01","No",0,"N/A",10.25,{"$f":"IF(OR(E119<=Inputs!$D$211,F119=\"Yes\"),I119,IF(G119=\"E\",4+H119/100,IF(G119=\"M\",10+H119/100,IF(G119=\"H\",20+H119/100,IF(G119=\"N/A\",0,I119)))))","v":10.25},10.25,{"$f":"K119*Inputs!D$209","v":953.25},{"$f":"L119/Inputs!D$210","v":0.47472609561752988},{"$f":"IF(G119=\"E\",Inputs!D$212,IF(OR(G119=\"M\"),Inputs!D$213,IF(OR(G119=\"H\"),Inputs!D$214,1)))","v":1},0.47472609561752988]
["0402000","Carbon #2","0402-008","Saratoga ES","1997-07-01","No","E",{"$f":"ADM!S70","v":147.59100000000001},2.5,{"$f":"IF(OR(E120<=Inputs!$D$211,F120=\"Yes\"),I120,IF(G120=\"E\",4+H120/100,IF(G120=\"M\",10+H120/100,IF(G120=\"H\",20+H120/100,IF(G120=\"N/A\",0,I120)))))","v":2.5},2.5,{"$f":"K120*Inputs!D$209","v":232.5},{"$f":"L120/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G120=\"E\",Inputs!D$212,IF(OR(G120=\"M\"),Inputs!D$213,IF(OR(G120=\"H\"),Inputs!D$214,1)))","v":1},0.11578685258964143]
["0402000","Carbon #2","0402-009","Saratoga MS (6-8) ","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E121<=Inputs!$D$211,F121=\"Yes\"),I121,IF(G121=\"E\",4+H121/100,IF(G121=\"M\",10+H121/100,IF(G121=\"H\",20+H121/100,IF(G121=\"N/A\",0,I121)))))","v":0},0,{"$f":"K121*Inputs!D$209","v":0},{"$f":"L121/Inputs!D$210","v":0},{"$f":"IF(G121=\"E\",Inputs!D$212,IF(OR(G121=\"M\"),Inputs!D$213,IF(OR(G121=\"H\"),Inputs!D$214,1)))","v":1},0]
["0402000","Carbon #2","0402-010","Encampment K-12","1997-07-01","No","H",{"$f":"ADM!S72","v":157.715},9.16,{"$f":"IF(OR(E122<=Inputs!$D$211,F122=\"Yes\"),I122,IF(G122=\"E\",4+H122/100,IF(G122=\"M\",10+H122/100,IF(G122=\"H\",20+H122/100,IF(G122=\"N/A\",0,I122)))))","v":9.16},9.16,{"$f":"K122*Inputs!D$209","v":851.88},{"$f":"L122/Inputs!D$210","v":0.4242430278884462},{"$f":"IF(G122=\"E\",Inputs!D$212,IF(OR(G122=\"M\"),Inputs!D$213,IF(OR(G122=\"H\"),Inputs!D$214,1)))","v":2.5},1.0606075697211155]
["0402000","Carbon #2","0402-011","Hannak-Elk Mountain Sr. (9-12)","1997-07-01","No","H",{"$f":"ADM!S71","v":94.256},41.34,{"$f":"IF(OR(E123<=Inputs!$D$211,F123=\"Yes\"),I123,IF(G123=\"E\",4+H123/100,IF(G123=\"M\",10+H123/100,IF(G123=\"H\",20+H123/100,IF(G123=\"N/A\",0,I123)))))","v":41.34},41.34,{"$f":"K123*Inputs!D$209","v":3844.6200000000003},{"$f":"L123/Inputs!D$210","v":1.9146513944223109},{"$f":"IF(G123=\"E\",Inputs!D$212,IF(OR(G123=\"M\"),Inputs!D$213,IF(OR(G123=\"H\"),Inputs!D$214,1)))","v":2.5},4.7866284860557773]
["0402000","Carbon #2","0402-012","Medicine Bow K-12","1997-07-01","No","E",{"$f":"ADM!S69","v":24.297999999999998},20.2,{"$f":"IF(OR(E124<=Inputs!$D$211,F124=\"Yes\"),I124,IF(G124=\"E\",4+H124/100,IF(G124=\"M\",10+H124/100,IF(G124=\"H\",20+H124/100,IF(G124=\"N/A\",0,I124)))))","v":20.2},20.2,{"$f":"K124*Inputs!D$209","v":1878.6},{"$f":"L124/Inputs!D$210","v":0.93555776892430276},{"$f":"IF(G124=\"E\",Inputs!D$212,IF(OR(G124=\"M\"),Inputs!D$213,IF(OR(G124=\"H\"),Inputs!D$214,1)))","v":1},0.93555776892430276]
["0402000","Carbon #2","0402-013","Saratoga HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S73","v":143.87866666666667},22.1,{"$f":"IF(OR(E125<=Inputs!$D$211,F125=\"Yes\"),I125,IF(G125=\"E\",4+H125/100,IF(G125=\"M\",10+H125/100,IF(G125=\"H\",20+H125/100,IF(G125=\"N/A\",0,I125)))))","v":22.1},22.1,{"$f":"K125*Inputs!D$209","v":2055.3000000000002},{"$f":"L125/Inputs!D$210","v":1.0235557768924304},{"$f":"IF(G125=\"E\",Inputs!D$212,IF(OR(G125=\"M\"),Inputs!D$213,IF(OR(G125=\"H\"),Inputs!D$214,1)))","v":2.5},2.558889442231076]
["0402000","Carbon #2","0402-014","Hanna Elementary School Site #2","1997-07-01","No",0,"N/A",4.1399999999999997,{"$f":"IF(OR(E126<=Inputs!$D$211,F126=\"Yes\"),I126,IF(G126=\"E\",4+H126/100,IF(G126=\"M\",10+H126/100,IF(G126=\"H\",20+H126/100,IF(G126=\"N/A\",0,I126)))))","v":4.1399999999999997},4.1399999999999997,{"$f":"K126*Inputs!D$209","v":385.02},{"$f":"L126/Inputs!D$210","v":0.19174302788844622},{"$f":"IF(G126=\"E\",Inputs!D$212,IF(OR(G126=\"M\"),Inputs!D$213,IF(OR(G126=\"H\"),Inputs!D$214,1)))","v":1},0.19174302788844622]
["0402000","Carbon #2","0402-015","Saratoga Track and Field","1997-07-01","No",0,"N/A",5.7,{"$f":"IF(OR(E127<=Inputs!$D$211,F127=\"Yes\"),I127,IF(G127=\"E\",4+H127/100,IF(G127=\"M\",10+H127/100,IF(G127=\"H\",20+H127/100,IF(G127=\"N/A\",0,I127)))))","v":5.7},5.7,{"$f":"K127*Inputs!D$209","v":530.1},{"$f":"L127/Inputs!D$210","v":0.26399402390438248},{"$f":"IF(G127=\"E\",Inputs!D$212,IF(OR(G127=\"M\"),Inputs!D$213,IF(OR(G127=\"H\"),Inputs!D$214,1)))","v":1},0.26399402390438248]
["0402000","Carbon #2","0402-016","Medicine Bow K-12 Football Field","1997-07-01","No",0,"N/A",6.4,{"$f":"IF(OR(E128<=Inputs!$D$211,F128=\"Yes\"),I128,IF(G128=\"E\",4+H128/100,IF(G128=\"M\",10+H128/100,IF(G128=\"H\",20+H128/100,IF(G128=\"N/A\",0,I128)))))","v":6.4},6.4,{"$f":"K128*Inputs!D$209","v":595.20000000000005},{"$f":"L128/Inputs!D$210","v":0.29641434262948207},{"$f":"IF(G128=\"E\",Inputs!D$212,IF(OR(G128=\"M\"),Inputs!D$213,IF(OR(G128=\"H\"),Inputs!D$214,1)))","v":1},0.29641434262948207]
["0402000","Carbon #2","0402-017","Medicine Bow K-12 Unknown","1997-07-01","No",0,"N/A",3.14,{"$f":"IF(OR(E129<=Inputs!$D$211,F129=\"Yes\"),I129,IF(G129=\"E\",4+H129/100,IF(G129=\"M\",10+H129/100,IF(G129=\"H\",20+H129/100,IF(G129=\"N/A\",0,I129)))))","v":3.14},3.14,{"$f":"K129*Inputs!D$209","v":292.02000000000004},{"$f":"L129/Inputs!D$210","v":0.14542828685258966},{"$f":"IF(G129=\"E\",Inputs!D$212,IF(OR(G129=\"M\"),Inputs!D$213,IF(OR(G129=\"H\"),Inputs!D$214,1)))","v":1},0.14542828685258966]
["0501000","Converse #1","0501-001","Douglas Central Administration","1997-07-01","No",0,"N/A",2.2000000000000002,{"$f":"IF(OR(E130<=Inputs!$D$211,F130=\"Yes\"),I130,IF(G130=\"E\",4+H130/100,IF(G130=\"M\",10+H130/100,IF(G130=\"H\",20+H130/100,IF(G130=\"N/A\",0,I130)))))","v":2.2000000000000002},2.2000000000000002,{"$f":"K130*Inputs!D$209","v":204.60000000000002},{"$f":"L130/Inputs!D$210","v":0.10189243027888448},{"$f":"IF(G130=\"E\",Inputs!D$212,IF(OR(G130=\"M\"),Inputs!D$213,IF(OR(G130=\"H\"),Inputs!D$214,1)))","v":1},0.10189243027888448]
["0501000","Converse #1","0501-002","Douglas Physical Plant","1997-07-01","No",0,"N/A",7.31,{"$f":"IF(OR(E131<=Inputs!$D$211,F131=\"Yes\"),I131,IF(G131=\"E\",4+H131/100,IF(G131=\"M\",10+H131/100,IF(G131=\"H\",20+H131/100,IF(G131=\"N/A\",0,I131)))))","v":7.31},7.31,{"$f":"K131*Inputs!D$209","v":679.82999999999993},{"$f":"L131/Inputs!D$210","v":0.33856075697211152},{"$f":"IF(G131=\"E\",Inputs!D$212,IF(OR(G131=\"M\"),Inputs!D$213,IF(OR(G131=\"H\"),Inputs!D$214,1)))","v":1},0.33856075697211152]
["0501000","Converse #1","0501-004","Dry Creek ES (K-8)","1997-07-01","No","M",{"$f":"ADM!S74","v":10.882000000000001},1,{"$f":"IF(OR(E132<=Inputs!$D$211,F132=\"Yes\"),I132,IF(G132=\"E\",4+H132/100,IF(G132=\"M\",10+H132/100,IF(G132=\"H\",20+H132/100,IF(G132=\"N/A\",0,I132)))))","v":1},1,{"$f":"K132*Inputs!D$209","v":93},{"$f":"L132/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G132=\"E\",Inputs!D$212,IF(OR(G132=\"M\"),Inputs!D$213,IF(OR(G132=\"H\"),Inputs!D$214,1)))","v":1.5},6.9472111553784854E-2]
["0501000","Converse #1","0501-005","Douglas Primary","1997-07-01","No","E",{"$f":"ADM!S75","v":272.21100000000001},4.4000000000000004,{"$f":"IF(OR(E133<=Inputs!$D$211,F133=\"Yes\"),I133,IF(G133=\"E\",4+H133/100,IF(G133=\"M\",10+H133/100,IF(G133=\"H\",20+H133/100,IF(G133=\"N/A\",0,I133)))))","v":4.4000000000000004},4.4000000000000004,{"$f":"K133*Inputs!D$209","v":409.20000000000005},{"$f":"L133/Inputs!D$210","v":0.20378486055776895},{"$f":"IF(G133=\"E\",Inputs!D$212,IF(OR(G133=\"M\"),Inputs!D$213,IF(OR(G133=\"H\"),Inputs!D$214,1)))","v":1},0.20378486055776895]
["0501000","Converse #1","0501-006","Moss Agate ES (K-8)","1997-07-01","No","M",{"$f":"ADM!S76","v":15.192000000000004},1,{"$f":"IF(OR(E134<=Inputs!$D$211,F134=\"Yes\"),I134,IF(G134=\"E\",4+H134/100,IF(G134=\"M\",10+H134/100,IF(G134=\"H\",20+H134/100,IF(G134=\"N/A\",0,I134)))))","v":1},1,{"$f":"K134*Inputs!D$209","v":93},{"$f":"L134/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G134=\"E\",Inputs!D$212,IF(OR(G134=\"M\"),Inputs!D$213,IF(OR(G134=\"H\"),Inputs!D$214,1)))","v":1.5},6.9472111553784854E-2]
["0501000","Converse #1","0501-007","Nachtman ES","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E135<=Inputs!$D$211,F135=\"Yes\"),I135,IF(G135=\"E\",4+H135/100,IF(G135=\"M\",10+H135/100,IF(G135=\"H\",20+H135/100,IF(G135=\"N/A\",0,I135)))))","v":1},1,{"$f":"K135*Inputs!D$209","v":93},{"$f":"L135/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G135=\"E\",Inputs!D$212,IF(OR(G135=\"M\"),Inputs!D$213,IF(OR(G135=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["0501000","Converse #1","0501-008","Shawnee ES (K-8)","1997-07-01","No","M",{"$f":"ADM!S77","v":15},1,{"$f":"IF(OR(E136<=Inputs!$D$211,F136=\"Yes\"),I136,IF(G136=\"E\",4+H136/100,IF(G136=\"M\",10+H136/100,IF(G136=\"H\",20+H136/100,IF(G136=\"N/A\",0,I136)))))","v":1},1,{"$f":"K136*Inputs!D$209","v":93},{"$f":"L136/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G136=\"E\",Inputs!D$212,IF(OR(G136=\"M\"),Inputs!D$213,IF(OR(G136=\"H\"),Inputs!D$214,1)))","v":1.5},6.9472111553784854E-2]
["0501000","Converse #1","0501-009","Wagonhound ES","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E137<=Inputs!$D$211,F137=\"Yes\"),I137,IF(G137=\"E\",4+H137/100,IF(G137=\"M\",10+H137/100,IF(G137=\"H\",20+H137/100,IF(G137=\"N/A\",0,I137)))))","v":1},1,{"$f":"K137*Inputs!D$209","v":93},{"$f":"L137/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G137=\"E\",Inputs!D$212,IF(OR(G137=\"M\"),Inputs!D$213,IF(OR(G137=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["0501000","Converse #1","0501-010","Douglas Intermediate","1997-07-01","No","E",{"$f":"ADM!S79+ADM!S81","v":521.88266666666675},27.23,{"$f":"IF(OR(E138<=Inputs!$D$211,F138=\"Yes\"),I138,IF(G138=\"E\",4+H138/100,IF(G138=\"M\",10+H138/100,IF(G138=\"H\",20+H138/100,IF(G138=\"N/A\",0,I138)))))","v":27.23},27.23,{"$f":"K138*Inputs!D$209","v":2532.39},{"$f":"L138/Inputs!D$210","v":1.2611503984063743},{"$f":"IF(G138=\"E\",Inputs!D$212,IF(OR(G138=\"M\"),Inputs!D$213,IF(OR(G138=\"H\"),Inputs!D$214,1)))","v":1},1.2611503984063743]
["0501000","Converse #1","0501-011","White ES","1997-07-01","No","M",{"$f":"ADM!S80","v":10.673666666666666},1,{"$f":"IF(OR(E139<=Inputs!$D$211,F139=\"Yes\"),I139,IF(G139=\"E\",4+H139/100,IF(G139=\"M\",10+H139/100,IF(G139=\"H\",20+H139/100,IF(G139=\"N/A\",0,I139)))))","v":1},{"$f":"IF(I139<J139,I139,J139)","v":1},{"$f":"K139*Inputs!D$209","v":93},{"$f":"L139/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G139=\"E\",Inputs!D$212,IF(OR(G139=\"M\"),Inputs!D$213,IF(OR(G139=\"H\"),Inputs!D$214,1)))","v":1.5},{"$f":"M139*N139","v":6.9472111553784854E-2}]
["0501000","Converse #1","0501-012","Douglas MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S82","v":371.21366666666665},31.09,{"$f":"IF(OR(E140<=Inputs!$D$211,F140=\"Yes\"),I140,IF(G140=\"E\",4+H140/100,IF(G140=\"M\",10+H140/100,IF(G140=\"H\",20+H140/100,IF(G140=\"N/A\",0,I140)))))","v":31.09},31.09,{"$f":"K140*Inputs!D$209","v":2891.37},{"$f":"L140/Inputs!D$210","v":1.4399252988047808},{"$f":"IF(G140=\"E\",Inputs!D$212,IF(OR(G140=\"M\"),Inputs!D$213,IF(OR(G140=\"H\"),Inputs!D$214,1)))","v":1.5},2.1598879482071713]
["0501000","Converse #1","0501-014","Douglas HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S83","v":522.2940000000001},77.010000000000005,{"$f":"IF(OR(E141<=Inputs!$D$211,F141=\"Yes\"),I141,IF(G141=\"E\",4+H141/100,IF(G141=\"M\",10+H141/100,IF(G141=\"H\",20+H141/100,IF(G141=\"N/A\",0,I141)))))","v":77.010000000000005},77.010000000000005,{"$f":"K141*Inputs!D$209","v":7161.93},{"$f":"L141/Inputs!D$210","v":3.5666982071713149},{"$f":"IF(G141=\"E\",Inputs!D$212,IF(OR(G141=\"M\"),Inputs!D$213,IF(OR(G141=\"H\"),Inputs!D$214,1)))","v":2.5},8.9167455179282875]
["0501000","Converse #1","0501-015","INTERMEDIATE IRRIGATION TRACT","1997-07-01","No","N/A","N/A",0.28000000000000003,{"$f":"IF(OR(E142<=Inputs!$D$211,F142=\"Yes\"),I142,IF(G142=\"E\",4+H142/100,IF(G142=\"M\",10+H142/100,IF(G142=\"H\",20+H142/100,IF(G142=\"N/A\",0,I142)))))","v":0.28000000000000003},{"$f":"IF(I142<J142,I142,J142)","v":0.28000000000000003},{"$f":"K142*Inputs!D$209","v":26.040000000000003},{"$f":"L142/Inputs!D$210","v":1.2968127490039841E-2},{"$f":"IF(G142=\"E\",Inputs!D$212,IF(OR(G142=\"M\"),Inputs!D$213,IF(OR(G142=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M142*N142","v":1.2968127490039841E-2}]
["0501000","Converse #1","0501-016","Bearcat Den Tract","2011-09-07","No",0,"N/A",1.05,{"$f":"IF(OR(E143<=Inputs!$D$211,F143=\"Yes\"),I143,IF(G143=\"E\",4+H143/100,IF(G143=\"M\",10+H143/100,IF(G143=\"H\",20+H143/100,IF(G143=\"N/A\",0,I143)))))","v":1.05},{"$f":"IF(I143<J143,I143,J143)","v":1.05},{"$f":"K143*Inputs!D$209","v":97.65},{"$f":"L143/Inputs!D$210","v":4.8630478087649406E-2},{"$f":"IF(G143=\"E\",Inputs!D$212,IF(OR(G143=\"M\"),Inputs!D$213,IF(OR(G143=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M143*N143","v":4.8630478087649406E-2}]
["0502000","Converse #2","0502-001","Grant ES/Central Administration","1997-07-01","No","E",{"$f":"ADM!S85","v":267.49099999999999},13,{"$f":"IF(OR(E144<=Inputs!$D$211,F144=\"Yes\"),I144,IF(G144=\"E\",4+H144/100,IF(G144=\"M\",10+H144/100,IF(G144=\"H\",20+H144/100,IF(G144=\"N/A\",0,I144)))))","v":13},13,{"$f":"K144*Inputs!D$209","v":1209},{"$f":"L144/Inputs!D$210","v":0.60209163346613548},{"$f":"IF(G144=\"E\",Inputs!D$212,IF(OR(G144=\"M\"),Inputs!D$213,IF(OR(G144=\"H\"),Inputs!D$214,1)))","v":1},0.60209163346613548]
["0502000","Converse #2","0502-002","District Transportation","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E145<=Inputs!$D$211,F145=\"Yes\"),I145,IF(G145=\"E\",4+H145/100,IF(G145=\"M\",10+H145/100,IF(G145=\"H\",20+H145/100,IF(G145=\"N/A\",0,I145)))))","v":2},2,{"$f":"K145*Inputs!D$209","v":186},{"$f":"L145/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G145=\"E\",Inputs!D$212,IF(OR(G145=\"M\"),Inputs!D$213,IF(OR(G145=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0502000","Converse #2","0502-003","Glenrock Activity Complex/Stadium","1997-07-01","No",0,"N/A",8,{"$f":"IF(OR(E146<=Inputs!$D$211,F146=\"Yes\"),I146,IF(G146=\"E\",4+H146/100,IF(G146=\"M\",10+H146/100,IF(G146=\"H\",20+H146/100,IF(G146=\"N/A\",0,I146)))))","v":8},8,{"$f":"K146*Inputs!D$209","v":744},{"$f":"L146/Inputs!D$210","v":0.37051792828685259},{"$f":"IF(G146=\"E\",Inputs!D$212,IF(OR(G146=\"M\"),Inputs!D$213,IF(OR(G146=\"H\"),Inputs!D$214,1)))","v":1},0.37051792828685259]
["0502000","Converse #2","0502-004","Boxelder ES (K-8)","1997-07-01","No","M",{"$f":"ADM!S84","v":3},0,{"$f":"IF(OR(E147<=Inputs!$D$211,F147=\"Yes\"),I147,IF(G147=\"E\",4+H147/100,IF(G147=\"M\",10+H147/100,IF(G147=\"H\",20+H147/100,IF(G147=\"N/A\",0,I147)))))","v":0},0,{"$f":"K147*Inputs!D$209","v":0},{"$f":"L147/Inputs!D$210","v":0},{"$f":"IF(G147=\"E\",Inputs!D$212,IF(OR(G147=\"M\"),Inputs!D$213,IF(OR(G147=\"H\"),Inputs!D$214,1)))","v":1.5},0]
["0502000","Converse #2","0502-005","Grant ES (closed)","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E148<=Inputs!$D$211,F148=\"Yes\"),I148,IF(G148=\"E\",4+H148/100,IF(G148=\"M\",10+H148/100,IF(G148=\"H\",20+H148/100,IF(G148=\"N/A\",0,I148)))))","v":0},0,{"$f":"K148*Inputs!D$209","v":0},{"$f":"L148/Inputs!D$210","v":0},{"$f":"IF(G148=\"E\",Inputs!D$212,IF(OR(G148=\"M\"),Inputs!D$213,IF(OR(G148=\"H\"),Inputs!D$214,1)))","v":1},0]
["0502000","Converse #2","0502-006","Glenrock Intermediate/MS (5-8)","1997-07-01","No","M",{"$f":"SUM(ADM!S86:S87)","v":208.64466666666667},4.4558999999999997,{"$f":"IF(OR(E149<=Inputs!$D$211,F149=\"Yes\"),I149,IF(G149=\"E\",4+H149/100,IF(G149=\"M\",10+H149/100,IF(G149=\"H\",20+H149/100,IF(G149=\"N/A\",0,I149)))))","v":4.4558999999999997},4.4558999999999997,{"$f":"K149*Inputs!D$209","v":414.39869999999996},{"$f":"L149/Inputs!D$210","v":0.20637385458167329},{"$f":"IF(G149=\"E\",Inputs!D$212,IF(OR(G149=\"M\"),Inputs!D$213,IF(OR(G149=\"H\"),Inputs!D$214,1)))","v":1.5},0.3095607818725099]
["0502000","Converse #2","0502-007","Glenrock HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S88","v":209.10466666666667},14,{"$f":"IF(OR(E150<=Inputs!$D$211,F150=\"Yes\"),I150,IF(G150=\"E\",4+H150/100,IF(G150=\"M\",10+H150/100,IF(G150=\"H\",20+H150/100,IF(G150=\"N/A\",0,I150)))))","v":14},14,{"$f":"K150*Inputs!D$209","v":1302},{"$f":"L150/Inputs!D$210","v":0.64840637450199201},{"$f":"IF(G150=\"E\",Inputs!D$212,IF(OR(G150=\"M\"),Inputs!D$213,IF(OR(G150=\"H\"),Inputs!D$214,1)))","v":2.5},1.6210159362549801]
["0601000","Crook #1","0601-001","Sundance Central Office","1997-07-01","No",0,"N/A",0.7,{"$f":"IF(OR(E151<=Inputs!$D$211,F151=\"Yes\"),I151,IF(G151=\"E\",4+H151/100,IF(G151=\"M\",10+H151/100,IF(G151=\"H\",20+H151/100,IF(G151=\"N/A\",0,I151)))))","v":0.7},0.7,{"$f":"K151*Inputs!D$209","v":65.099999999999994},{"$f":"L151/Inputs!D$210","v":3.2420318725099602E-2},{"$f":"IF(G151=\"E\",Inputs!D$212,IF(OR(G151=\"M\"),Inputs!D$213,IF(OR(G151=\"H\"),Inputs!D$214,1)))","v":1},3.2420318725099602E-2]
["0601000","Crook #1","0601-003","Hulett ES/MS/HS (K-12)","1997-07-01","No","H",{"$f":"ADM!S92","v":163.83699999999999},17.89,{"$f":"IF(OR(E152<=Inputs!$D$211,F152=\"Yes\"),I152,IF(G152=\"E\",4+H152/100,IF(G152=\"M\",10+H152/100,IF(G152=\"H\",20+H152/100,IF(G152=\"N/A\",0,I152)))))","v":17.89},17.89,{"$f":"K152*Inputs!D$209","v":1663.77},{"$f":"L152/Inputs!D$210","v":0.82857071713147412},{"$f":"IF(G152=\"E\",Inputs!D$212,IF(OR(G152=\"M\"),Inputs!D$213,IF(OR(G152=\"H\"),Inputs!D$214,1)))","v":2.5},2.0714267928286851]
["0601000","Crook #1","0601-004","Moorcroft ES","1997-07-01","No","E",{"$f":"ADM!S89","v":317.279},6.5,{"$f":"IF(OR(E153<=Inputs!$D$211,F153=\"Yes\"),I153,IF(G153=\"E\",4+H153/100,IF(G153=\"M\",10+H153/100,IF(G153=\"H\",20+H153/100,IF(G153=\"N/A\",0,I153)))))","v":6.5},6.5,{"$f":"K153*Inputs!D$209","v":604.5},{"$f":"L153/Inputs!D$210","v":0.30104581673306774},{"$f":"IF(G153=\"E\",Inputs!D$212,IF(OR(G153=\"M\"),Inputs!D$213,IF(OR(G153=\"H\"),Inputs!D$214,1)))","v":1},0.30104581673306774]
["0601000","Crook #1","0601-005","Sundance ES","1997-07-01","No","E",{"$f":"ADM!S90","v":206.834},7.95,{"$f":"IF(OR(E154<=Inputs!$D$211,F154=\"Yes\"),I154,IF(G154=\"E\",4+H154/100,IF(G154=\"M\",10+H154/100,IF(G154=\"H\",20+H154/100,IF(G154=\"N/A\",0,I154)))))","v":7.95},7.95,{"$f":"K154*Inputs!D$209","v":739.35},{"$f":"L154/Inputs!D$210","v":0.36820219123505976},{"$f":"IF(G154=\"E\",Inputs!D$212,IF(OR(G154=\"M\"),Inputs!D$213,IF(OR(G154=\"H\"),Inputs!D$214,1)))","v":1},0.36820219123505976]
["0601000","Crook #1","0601-006","Moorcroft Jr/Sr HS (7-12)","1997-07-01","No","H",{"$f":"ADM!S93","v":16.408666666666669},20.86,{"$f":"IF(OR(E155<=Inputs!$D$211,F155=\"Yes\"),I155,IF(G155=\"E\",4+H155/100,IF(G155=\"M\",10+H155/100,IF(G155=\"H\",20+H155/100,IF(G155=\"N/A\",0,I155)))))","v":20.86},20.86,{"$f":"K155*Inputs!D$209","v":1939.98},{"$f":"L155/Inputs!D$210","v":0.9661254980079681},{"$f":"IF(G155=\"E\",Inputs!D$212,IF(OR(G155=\"M\"),Inputs!D$213,IF(OR(G155=\"H\"),Inputs!D$214,1)))","v":2.5},2.4153137450199202]
["0601000","Crook #1","0601-007","Sundance Jr/Sr HS (7-12)","1997-07-01","No","H",{"$f":"ADM!S91","v":163.47266666666667},15.5,{"$f":"IF(OR(E156<=Inputs!$D$211,F156=\"Yes\"),I156,IF(G156=\"E\",4+H156/100,IF(G156=\"M\",10+H156/100,IF(G156=\"H\",20+H156/100,IF(G156=\"N/A\",0,I156)))))","v":15.5},15.5,{"$f":"K156*Inputs!D$209","v":1441.5},{"$f":"L156/Inputs!D$210","v":0.71787848605577687},{"$f":"IF(G156=\"E\",Inputs!D$212,IF(OR(G156=\"M\"),Inputs!D$213,IF(OR(G156=\"H\"),Inputs!D$214,1)))","v":2.5},1.7946962151394421]
["0601000","Crook #1","0601-008","Bear Lodge HS (8-12)","1997-07-01","No","H",{"$f":"ADM!S94","v":249.14400000000001},0.5,{"$f":"IF(OR(E157<=Inputs!$D$211,F157=\"Yes\"),I157,IF(G157=\"E\",4+H157/100,IF(G157=\"M\",10+H157/100,IF(G157=\"H\",20+H157/100,IF(G157=\"N/A\",0,I157)))))","v":0.5},0.5,{"$f":"K157*Inputs!D$209","v":46.5},{"$f":"L157/Inputs!D$210","v":2.3157370517928287E-2},{"$f":"IF(G157=\"E\",Inputs!D$212,IF(OR(G157=\"M\"),Inputs!D$213,IF(OR(G157=\"H\"),Inputs!D$214,1)))","v":2.5},5.7893426294820721E-2]
["0701000","Fremont #1","0701-001","Lander Administration/Lander Valley HS","1997-07-01","No","H",{"$f":"ADM!S99","v":468.73933333333332},65.599999999999994,{"$f":"IF(OR(E158<=Inputs!$D$211,F158=\"Yes\"),I158,IF(G158=\"E\",4+H158/100,IF(G158=\"M\",10+H158/100,IF(G158=\"H\",20+H158/100,IF(G158=\"N/A\",0,I158)))))","v":65.599999999999994},65.599999999999994,{"$f":"K158*Inputs!D$209","v":6100.7999999999993},{"$f":"L158/Inputs!D$210","v":3.0382470119521909},{"$f":"IF(G158=\"E\",Inputs!D$212,IF(OR(G158=\"M\"),Inputs!D$213,IF(OR(G158=\"H\"),Inputs!D$214,1)))","v":2.5},7.5956175298804771]
["0701000","Fremont #1","0701-002","Lander - Transportation/Warehouse","1997-07-01","No",0,"N/A",4.66,{"$f":"IF(OR(E159<=Inputs!$D$211,F159=\"Yes\"),I159,IF(G159=\"E\",4+H159/100,IF(G159=\"M\",10+H159/100,IF(G159=\"H\",20+H159/100,IF(G159=\"N/A\",0,I159)))))","v":4.66},4.66,{"$f":"K159*Inputs!D$209","v":433.38},{"$f":"L159/Inputs!D$210","v":0.21582669322709164},{"$f":"IF(G159=\"E\",Inputs!D$212,IF(OR(G159=\"M\"),Inputs!D$213,IF(OR(G159=\"H\"),Inputs!D$214,1)))","v":1},0.21582669322709164]
["0701000","Fremont #1","0701-003","Hudson ES","1997-07-01","No","E","N/A",1.79,{"$f":"IF(OR(E160<=Inputs!$D$211,F160=\"Yes\"),I160,IF(G160=\"E\",4+H160/100,IF(G160=\"M\",10+H160/100,IF(G160=\"H\",20+H160/100,IF(G160=\"N/A\",0,I160)))))","v":1.79},1.79,{"$f":"K160*Inputs!D$209","v":166.47},{"$f":"L160/Inputs!D$210","v":8.290338645418327E-2},{"$f":"IF(G160=\"E\",Inputs!D$212,IF(OR(G160=\"M\"),Inputs!D$213,IF(OR(G160=\"H\"),Inputs!D$214,1)))","v":1},8.290338645418327E-2]
["0701000","Fremont #1","0701-004","North ES/ Lander Middle School","1997-07-01","No","M",{"$f":"ADM!S96","v":552.23599999999999},17.100000000000001,{"$f":"IF(OR(E161<=Inputs!$D$211,F161=\"Yes\"),I161,IF(G161=\"E\",4+H161/100,IF(G161=\"M\",10+H161/100,IF(G161=\"H\",20+H161/100,IF(G161=\"N/A\",0,I161)))))","v":17.100000000000001},17.100000000000001,{"$f":"K161*Inputs!D$209","v":1590.3000000000002},{"$f":"L161/Inputs!D$210","v":0.7919820717131475},{"$f":"IF(G161=\"E\",Inputs!D$212,IF(OR(G161=\"M\"),Inputs!D$213,IF(OR(G161=\"H\"),Inputs!D$214,1)))","v":1.5},1.1879731075697213]
["0701000","Fremont #1","0701-005","Old South ES","1997-07-01","No","E","N/A",10.6,{"$f":"IF(OR(E162<=Inputs!$D$211,F162=\"Yes\"),I162,IF(G162=\"E\",4+H162/100,IF(G162=\"M\",10+H162/100,IF(G162=\"H\",20+H162/100,IF(G162=\"N/A\",0,I162)))))","v":10.6},10.6,{"$f":"K162*Inputs!D$209","v":985.8},{"$f":"L162/Inputs!D$210","v":0.49093625498007964},{"$f":"IF(G162=\"E\",Inputs!D$212,IF(OR(G162=\"M\"),Inputs!D$213,IF(OR(G162=\"H\"),Inputs!D$214,1)))","v":1},0.49093625498007964]
["0701000","Fremont #1","0701-006","West ES ","1997-07-01","No","E",{"$f":"ADM!S98","v":368.495},13.1,{"$f":"IF(OR(E163<=Inputs!$D$211,F163=\"Yes\"),I163,IF(G163=\"E\",4+H163/100,IF(G163=\"M\",10+H163/100,IF(G163=\"H\",20+H163/100,IF(G163=\"N/A\",0,I163)))))","v":13.1},13.1,{"$f":"K163*Inputs!D$209","v":1218.3},{"$f":"L163/Inputs!D$210","v":0.60672310756972114},{"$f":"IF(G163=\"E\",Inputs!D$212,IF(OR(G163=\"M\"),Inputs!D$213,IF(OR(G163=\"H\"),Inputs!D$214,1)))","v":1},0.60672310756972114]
["0701000","Fremont #1","0701-007","Jeffery City - ES/MS/HS","1997-07-01","No","E",{"$f":"ADM!S95","v":2.4060000000000001},18.059999999999999,{"$f":"IF(OR(E164<=Inputs!$D$211,F164=\"Yes\"),I164,IF(G164=\"E\",4+H164/100,IF(G164=\"M\",10+H164/100,IF(G164=\"H\",20+H164/100,IF(G164=\"N/A\",0,I164)))))","v":18.059999999999999},18.059999999999999,{"$f":"K164*Inputs!D$209","v":1679.58},{"$f":"L164/Inputs!D$210","v":0.83644422310756972},{"$f":"IF(G164=\"E\",Inputs!D$212,IF(OR(G164=\"M\"),Inputs!D$213,IF(OR(G164=\"H\"),Inputs!D$214,1)))","v":1},0.83644422310756972]
["0701000","Fremont #1","0701-008","Gannet Peak ES (former Starrett Jr HS g7-8)","1997-07-01","No","E",{"$f":"ADM!S97","v":266.80899999999997},10.9,{"$f":"IF(OR(E165<=Inputs!$D$211,F165=\"Yes\"),I165,IF(G165=\"E\",4+H165/100,IF(G165=\"M\",10+H165/100,IF(G165=\"H\",20+H165/100,IF(G165=\"N/A\",0,I165)))))","v":10.9},10.9,{"$f":"K165*Inputs!D$209","v":1013.7},{"$f":"L165/Inputs!D$210","v":0.50483067729083664},{"$f":"IF(G165=\"E\",Inputs!D$212,IF(OR(G165=\"M\"),Inputs!D$213,IF(OR(G165=\"H\"),Inputs!D$214,1)))","v":1},0.50483067729083664]
["0701000","Fremont #1","0701-010","Pathfinder HS ","1997-07-01","No","H",{"$f":"ADM!S100","v":29.48833333333333},0,{"$f":"IF(OR(E166<=Inputs!$D$211,F166=\"Yes\"),I166,IF(G166=\"E\",4+H166/100,IF(G166=\"M\",10+H166/100,IF(G166=\"H\",20+H166/100,IF(G166=\"N/A\",0,I166)))))","v":0},0,{"$f":"K166*Inputs!D$209","v":0},{"$f":"L166/Inputs!D$210","v":0},{"$f":"IF(G166=\"E\",Inputs!D$212,IF(OR(G166=\"M\"),Inputs!D$213,IF(OR(G166=\"H\"),Inputs!D$214,1)))","v":2.5},0]
["0701000","Fremont #1","0701-012","Undeveloped Cemetery Site","1997-07-01","No",0,"N/A",60,{"$f":"IF(OR(E167<=Inputs!$D$211,F167=\"Yes\"),I167,IF(G167=\"E\",4+H167/100,IF(G167=\"M\",10+H167/100,IF(G167=\"H\",20+H167/100,IF(G167=\"N/A\",0,I167)))))","v":60},60,{"$f":"K167*Inputs!D$209","v":5580},{"$f":"L167/Inputs!D$210","v":2.7788844621513946},{"$f":"IF(G167=\"E\",Inputs!D$212,IF(OR(G167=\"M\"),Inputs!D$213,IF(OR(G167=\"H\"),Inputs!D$214,1)))","v":1},2.7788844621513946]
["0701000","Fremont #1","0701-013","JEFFERY CITY - HS GYMNASIUM - TRACT","1997-07-01","No",0,"N/A",24.98,{"$f":"IF(OR(E168<=Inputs!$D$211,F168=\"Yes\"),I168,IF(G168=\"E\",4+H168/100,IF(G168=\"M\",10+H168/100,IF(G168=\"H\",20+H168/100,IF(G168=\"N/A\",0,I168)))))","v":24.98},{"$f":"IF(I168<J168,I168,J168)","v":24.98},{"$f":"K168*Inputs!D$209","v":2323.14},{"$f":"L168/Inputs!D$210","v":1.1569422310756972},{"$f":"IF(G168=\"E\",Inputs!D$212,IF(OR(G168=\"M\"),Inputs!D$213,IF(OR(G168=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M168*N168","v":1.1569422310756972}]
["0702000","Fremont #2","0702-002","Dubois ES/MS (K-8)","1997-07-01","No","M",{"$f":"SUM(ADM!S101:S102)","v":114.63899999999998},15.42,{"$f":"IF(OR(E169<=Inputs!$D$211,F169=\"Yes\"),I169,IF(G169=\"E\",4+H169/100,IF(G169=\"M\",10+H169/100,IF(G169=\"H\",20+H169/100,IF(G169=\"N/A\",0,I169)))))","v":15.42},15.42,{"$f":"K169*Inputs!D$209","v":1434.06},{"$f":"L169/Inputs!D$210","v":0.71417330677290836},{"$f":"IF(G169=\"E\",Inputs!D$212,IF(OR(G169=\"M\"),Inputs!D$213,IF(OR(G169=\"H\"),Inputs!D$214,1)))","v":1.5},1.0712599601593626]
["0702000","Fremont #2","0702-003","Dubois HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S103","v":46.206333333333333},10.210000000000001,{"$f":"IF(OR(E170<=Inputs!$D$211,F170=\"Yes\"),I170,IF(G170=\"E\",4+H170/100,IF(G170=\"M\",10+H170/100,IF(G170=\"H\",20+H170/100,IF(G170=\"N/A\",0,I170)))))","v":10.210000000000001},10.210000000000001,{"$f":"K170*Inputs!D$209","v":949.53000000000009},{"$f":"L170/Inputs!D$210","v":0.47287350597609568},{"$f":"IF(G170=\"E\",Inputs!D$212,IF(OR(G170=\"M\"),Inputs!D$213,IF(OR(G170=\"H\"),Inputs!D$214,1)))","v":2.5},1.1821837649402391]
["0702000","Fremont #2","0702-004","New Bus Barn","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E171<=Inputs!$D$211,F171=\"Yes\"),I171,IF(G171=\"E\",4+H171/100,IF(G171=\"M\",10+H171/100,IF(G171=\"H\",20+H171/100,IF(G171=\"N/A\",0,I171)))))","v":1},1,{"$f":"K171*Inputs!D$209","v":93},{"$f":"L171/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G171=\"E\",Inputs!D$212,IF(OR(G171=\"M\"),Inputs!D$213,IF(OR(G171=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["0702000","Fremont #2","0702-005","Teacherage","1997-07-01","No",0,"N/A",0.5,{"$f":"IF(OR(E172<=Inputs!$D$211,F172=\"Yes\"),I172,IF(G172=\"E\",4+H172/100,IF(G172=\"M\",10+H172/100,IF(G172=\"H\",20+H172/100,IF(G172=\"N/A\",0,I172)))))","v":0.5},0.5,{"$f":"K172*Inputs!D$209","v":46.5},{"$f":"L172/Inputs!D$210","v":2.3157370517928287E-2},{"$f":"IF(G172=\"E\",Inputs!D$212,IF(OR(G172=\"M\"),Inputs!D$213,IF(OR(G172=\"H\"),Inputs!D$214,1)))","v":1},2.3157370517928287E-2]
["0702000","Fremont #2","0702-006","Stephens Street Playfield","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E173<=Inputs!$D$211,F173=\"Yes\"),I173,IF(G173=\"E\",4+H173/100,IF(G173=\"M\",10+H173/100,IF(G173=\"H\",20+H173/100,IF(G173=\"N/A\",0,I173)))))","v":2},2,{"$f":"K173*Inputs!D$209","v":186},{"$f":"L173/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G173=\"E\",Inputs!D$212,IF(OR(G173=\"M\"),Inputs!D$213,IF(OR(G173=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0702000","Fremont #2","0702-007","New School","2009-01-15","No","N/A","N/A",0.95,{"$f":"IF(OR(E174<=Inputs!$D$211,F174=\"Yes\"),I174,IF(G174=\"E\",4+H174/100,IF(G174=\"M\",10+H174/100,IF(G174=\"H\",20+H174/100,IF(G174=\"N/A\",0,I174)))))","v":0},{"$f":"IF(I174<J174,I174,J174)","v":0},{"$f":"K174*Inputs!D$209","v":0},{"$f":"L174/Inputs!D$210","v":0},{"$f":"IF(G174=\"E\",Inputs!D$212,IF(OR(G174=\"M\"),Inputs!D$213,IF(OR(G174=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M174*N174","v":0}]
["0702000","Fremont #2","0702-008","10 N. Riverton Street and West Ramshorn Street","1997-07-01","No",0,"N/A",0.87,{"$f":"IF(OR(E175<=Inputs!$D$211,F175=\"Yes\"),I175,IF(G175=\"E\",4+H175/100,IF(G175=\"M\",10+H175/100,IF(G175=\"H\",20+H175/100,IF(G175=\"N/A\",0,I175)))))","v":0.87},{"$f":"IF(I175<J175,I175,J175)","v":0.87},{"$f":"K175*Inputs!D$209","v":80.91},{"$f":"L175/Inputs!D$210","v":4.0293824701195219E-2},{"$f":"IF(G175=\"E\",Inputs!D$212,IF(OR(G175=\"M\"),Inputs!D$213,IF(OR(G175=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M175*N175","v":4.0293824701195219E-2}]
["0706000","Fremont #6","0706-001","Wind River ES","1997-07-01","No","E",{"$f":"ADM!S105","v":165.66400000000002},5,{"$f":"IF(OR(E176<=Inputs!$D$211,F176=\"Yes\"),I176,IF(G176=\"E\",4+H176/100,IF(G176=\"M\",10+H176/100,IF(G176=\"H\",20+H176/100,IF(G176=\"N/A\",0,I176)))))","v":5},5,{"$f":"K176*Inputs!D$209","v":465},{"$f":"L176/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G176=\"E\",Inputs!D$212,IF(OR(G176=\"M\"),Inputs!D$213,IF(OR(G176=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["0706000","Fremont #6","0706-002","Crowheart ES","1997-07-01","No","E",{"$f":"ADM!S104","v":4.3506666666666671},5,{"$f":"IF(OR(E177<=Inputs!$D$211,F177=\"Yes\"),I177,IF(G177=\"E\",4+H177/100,IF(G177=\"M\",10+H177/100,IF(G177=\"H\",20+H177/100,IF(G177=\"N/A\",0,I177)))))","v":5},5,{"$f":"K177*Inputs!D$209","v":465},{"$f":"L177/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G177=\"E\",Inputs!D$212,IF(OR(G177=\"M\"),Inputs!D$213,IF(OR(G177=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["0706000","Fremont #6","0706-003","Wind River Jr/Sr HS (6-12)","1997-07-01","No","H",{"$f":"ADM!S106+ADM!S107","v":213.81266666666667},39,{"$f":"IF(OR(E178<=Inputs!$D$211,F178=\"Yes\"),I178,IF(G178=\"E\",4+H178/100,IF(G178=\"M\",10+H178/100,IF(G178=\"H\",20+H178/100,IF(G178=\"N/A\",0,I178)))))","v":39},39,{"$f":"K178*Inputs!D$209","v":3627},{"$f":"L178/Inputs!D$210","v":1.8062749003984064},{"$f":"IF(G178=\"E\",Inputs!D$212,IF(OR(G178=\"M\"),Inputs!D$213,IF(OR(G178=\"H\"),Inputs!D$214,1)))","v":2.5},4.5156872509960158]
["0706000","Fremont #6","0706-004","Windriver Residences","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E179<=Inputs!$D$211,F179=\"Yes\"),I179,IF(G179=\"E\",4+H179/100,IF(G179=\"M\",10+H179/100,IF(G179=\"H\",20+H179/100,IF(G179=\"N/A\",0,I179)))))","v":2},2,{"$f":"K179*Inputs!D$209","v":186},{"$f":"L179/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G179=\"E\",Inputs!D$212,IF(OR(G179=\"M\"),Inputs!D$213,IF(OR(G179=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0706000","Fremont #6","0706-005","acreage on shotgun butte rd","1997-07-01","No",0,"N/A",40,{"$f":"IF(OR(E180<=Inputs!$D$211,F180=\"Yes\"),I180,IF(G180=\"E\",4+H180/100,IF(G180=\"M\",10+H180/100,IF(G180=\"H\",20+H180/100,IF(G180=\"N/A\",0,I180)))))","v":40},{"$f":"IF(I180<J180,I180,J180)","v":40},{"$f":"K180*Inputs!D$209","v":3720},{"$f":"L180/Inputs!D$210","v":1.8525896414342629},{"$f":"IF(G180=\"E\",Inputs!D$212,IF(OR(G180=\"M\"),Inputs!D$213,IF(OR(G180=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M180*N180","v":1.8525896414342629}]
["0714000","Fremont #14","0714-001","Wyoming Indian ES","1997-07-01","No","E",{"$f":"ADM!S108","v":318.79866666666669},19.98,{"$f":"IF(OR(E181<=Inputs!$D$211,F181=\"Yes\"),I181,IF(G181=\"E\",4+H181/100,IF(G181=\"M\",10+H181/100,IF(G181=\"H\",20+H181/100,IF(G181=\"N/A\",0,I181)))))","v":19.98},19.98,{"$f":"K181*Inputs!D$209","v":1858.14},{"$f":"L181/Inputs!D$210","v":0.92536852589641438},{"$f":"IF(G181=\"E\",Inputs!D$212,IF(OR(G181=\"M\"),Inputs!D$213,IF(OR(G181=\"H\"),Inputs!D$214,1)))","v":1},0.92536852589641438]
["0714000","Fremont #14","0714-002","Wyoming Indian MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S109","v":150.983},45.92,{"$f":"IF(OR(E182<=Inputs!$D$211,F182=\"Yes\"),I182,IF(G182=\"E\",4+H182/100,IF(G182=\"M\",10+H182/100,IF(G182=\"H\",20+H182/100,IF(G182=\"N/A\",0,I182)))))","v":45.92},45.92,{"$f":"K182*Inputs!D$209","v":4270.5600000000004},{"$f":"L182/Inputs!D$210","v":2.1267729083665339},{"$f":"IF(G182=\"E\",Inputs!D$212,IF(OR(G182=\"M\"),Inputs!D$213,IF(OR(G182=\"H\"),Inputs!D$214,1)))","v":1.5},3.1901593625498008]
["0714000","Fremont #14","0714-003","Wyoming Indian HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S110","v":148.886},39.229999999999997,{"$f":"IF(OR(E183<=Inputs!$D$211,F183=\"Yes\"),I183,IF(G183=\"E\",4+H183/100,IF(G183=\"M\",10+H183/100,IF(G183=\"H\",20+H183/100,IF(G183=\"N/A\",0,I183)))))","v":39.229999999999997},39.229999999999997,{"$f":"K183*Inputs!D$209","v":3648.39},{"$f":"L183/Inputs!D$210","v":1.8169272908366534},{"$f":"IF(G183=\"E\",Inputs!D$212,IF(OR(G183=\"M\"),Inputs!D$213,IF(OR(G183=\"H\"),Inputs!D$214,1)))","v":2.5},4.5423182270916334]
["0714000","Fremont #14","0714-xxx","Wyoming Indian HS Vacant Land","1997-07-01","No",0,"N/A",99.2,{"$f":"IF(OR(E184<=Inputs!$D$211,F184=\"Yes\"),I184,IF(G184=\"E\",4+H184/100,IF(G184=\"M\",10+H184/100,IF(G184=\"H\",20+H184/100,IF(G184=\"N/A\",0,I184)))))","v":99.2},{"$f":"IF(I184<J184,I184,J184)","v":99.2},{"$f":"K184*Inputs!D$209","v":9225.6},{"$f":"L184/Inputs!D$210","v":4.5944223107569719},{"$f":"IF(G184=\"E\",Inputs!D$212,IF(OR(G184=\"M\"),Inputs!D$213,IF(OR(G184=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M184*N184","v":4.5944223107569719}]
["0721000","Fremont #21","0721-001","Fort Washakie ES/MS","1997-07-01","No","H",{"$f":"SUM(ADM!S111:S113)","v":481.06433333333325},37.19,{"$f":"IF(OR(E185<=Inputs!$D$211,F185=\"Yes\"),I185,IF(G185=\"E\",4+H185/100,IF(G185=\"M\",10+H185/100,IF(G185=\"H\",20+H185/100,IF(G185=\"N/A\",0,I185)))))","v":37.19},37.19,{"$f":"K185*Inputs!D$209","v":3458.6699999999996},{"$f":"L185/Inputs!D$210","v":1.7224452191235058},{"$f":"IF(G185=\"E\",Inputs!D$212,IF(OR(G185=\"M\"),Inputs!D$213,IF(OR(G185=\"H\"),Inputs!D$214,1)))","v":2.5},4.3061130478087648]
["0724000","Fremont #24","0724-001","Shoshoni Bus Shop","1997-07-01","No",0,"N/A",1.37,{"$f":"IF(OR(E186<=Inputs!$D$211,F186=\"Yes\"),I186,IF(G186=\"E\",4+H186/100,IF(G186=\"M\",10+H186/100,IF(G186=\"H\",20+H186/100,IF(G186=\"N/A\",0,I186)))))","v":1.37},1.37,{"$f":"K186*Inputs!D$209","v":127.41000000000001},{"$f":"L186/Inputs!D$210","v":6.3451195219123513E-2},{"$f":"IF(G186=\"E\",Inputs!D$212,IF(OR(G186=\"M\"),Inputs!D$213,IF(OR(G186=\"H\"),Inputs!D$214,1)))","v":1},6.3451195219123513E-2]
["0724000","Fremont #24","0724-002","Shoshoni K-12","1997-07-01","No","H",{"$f":"SUM(ADM!S114:S116)","v":359.99166666666667},9.0299999999999994,{"$f":"IF(OR(E187<=Inputs!$D$211,F187=\"Yes\"),I187,IF(G187=\"E\",4+H187/100,IF(G187=\"M\",10+H187/100,IF(G187=\"H\",20+H187/100,IF(G187=\"N/A\",0,I187)))))","v":9.0299999999999994},9.0299999999999994,{"$f":"K187*Inputs!D$209","v":839.79},{"$f":"L187/Inputs!D$210","v":0.41822211155378486},{"$f":"IF(G187=\"E\",Inputs!D$212,IF(OR(G187=\"M\"),Inputs!D$213,IF(OR(G187=\"H\"),Inputs!D$214,1)))","v":2.5},1.0455552788844622]
["0724000","Fremont #24","0724-003","Shoshoni K-12 Running Track","1997-07-01","No",0,"N/A",29.2,{"$f":"IF(OR(E188<=Inputs!$D$211,F188=\"Yes\"),I188,IF(G188=\"E\",4+H188/100,IF(G188=\"M\",10+H188/100,IF(G188=\"H\",20+H188/100,IF(G188=\"N/A\",0,I188)))))","v":29.2},29.2,{"$f":"K188*Inputs!D$209","v":2715.6},{"$f":"L188/Inputs!D$210","v":1.352390438247012},{"$f":"IF(G188=\"E\",Inputs!D$212,IF(OR(G188=\"M\"),Inputs!D$213,IF(OR(G188=\"H\"),Inputs!D$214,1)))","v":1},1.352390438247012]
["0724000","Fremont #24","0724-004","MONETA WY LOT - TRACT","1939-07-01","No","N/A","N/A",7.0000000000000007E-2,{"$f":"IF(OR(E189<=Inputs!$D$211,F189=\"Yes\"),I189,IF(G189=\"E\",4+H189/100,IF(G189=\"M\",10+H189/100,IF(G189=\"H\",20+H189/100,IF(G189=\"N/A\",0,I189)))))","v":7.0000000000000007E-2},{"$f":"IF(I189<J189,I189,J189)","v":7.0000000000000007E-2},{"$f":"K189*Inputs!D$209","v":6.5100000000000007},{"$f":"L189/Inputs!D$210","v":3.2420318725099604E-3},{"$f":"IF(G189=\"E\",Inputs!D$212,IF(OR(G189=\"M\"),Inputs!D$213,IF(OR(G189=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M189*N189","v":3.2420318725099604E-3}]
["0724000","Fremont #24","0724-005","LYSITE WY 2 LOTS - TRACT","1970-07-01","No","N/A","N/A",0.248,{"$f":"IF(OR(E190<=Inputs!$D$211,F190=\"Yes\"),I190,IF(G190=\"E\",4+H190/100,IF(G190=\"M\",10+H190/100,IF(G190=\"H\",20+H190/100,IF(G190=\"N/A\",0,I190)))))","v":0.248},{"$f":"IF(I190<J190,I190,J190)","v":0.248},{"$f":"K190*Inputs!D$209","v":23.064},{"$f":"L190/Inputs!D$210","v":1.1486055776892431E-2},{"$f":"IF(G190=\"E\",Inputs!D$212,IF(OR(G190=\"M\"),Inputs!D$213,IF(OR(G190=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M190*N190","v":1.1486055776892431E-2}]
["0724000","Fremont #24","0724-006","WESTSIDE ADDITION - TRACT","1994-07-01","No","N/A","N/A",0.48,{"$f":"IF(OR(E191<=Inputs!$D$211,F191=\"Yes\"),I191,IF(G191=\"E\",4+H191/100,IF(G191=\"M\",10+H191/100,IF(G191=\"H\",20+H191/100,IF(G191=\"N/A\",0,I191)))))","v":0.48},{"$f":"IF(I191<J191,I191,J191)","v":0.48},{"$f":"K191*Inputs!D$209","v":44.64},{"$f":"L191/Inputs!D$210","v":2.2231075697211156E-2},{"$f":"IF(G191=\"E\",Inputs!D$212,IF(OR(G191=\"M\"),Inputs!D$213,IF(OR(G191=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M191*N191","v":2.2231075697211156E-2}]
["0725000","Fremont #25","0725-001","Admin/Warehouse/Intermediate","1958-01-01","No",0,"N/A",9.9600000000000009,{"$f":"IF(OR(E192<=Inputs!$D$211,F192=\"Yes\"),I192,IF(G192=\"E\",4+H192/100,IF(G192=\"M\",10+H192/100,IF(G192=\"H\",20+H192/100,IF(G192=\"N/A\",0,I192)))))","v":9.9600000000000009},9.9600000000000009,{"$f":"K192*Inputs!D$209","v":926.28000000000009},{"$f":"L192/Inputs!D$210","v":0.46129482071713152},{"$f":"IF(G192=\"E\",Inputs!D$212,IF(OR(G192=\"M\"),Inputs!D$213,IF(OR(G192=\"H\"),Inputs!D$214,1)))","v":1},0.46129482071713152]
["0725000","Fremont #25","0725-002","Bus Barn","1967-01-01","No",0,"N/A",3.7,{"$f":"IF(OR(E193<=Inputs!$D$211,F193=\"Yes\"),I193,IF(G193=\"E\",4+H193/100,IF(G193=\"M\",10+H193/100,IF(G193=\"H\",20+H193/100,IF(G193=\"N/A\",0,I193)))))","v":3.7},3.7,{"$f":"K193*Inputs!D$209","v":344.1},{"$f":"L193/Inputs!D$210","v":0.17136454183266933},{"$f":"IF(G193=\"E\",Inputs!D$212,IF(OR(G193=\"M\"),Inputs!D$213,IF(OR(G193=\"H\"),Inputs!D$214,1)))","v":1},0.17136454183266933]
["0725000","Fremont #25","0725-003","Ashgrove ES (K-3)","1953-01-01","No","E",{"$f":"ADM!S117","v":218.70799999999997},4.93,{"$f":"IF(OR(E194<=Inputs!$D$211,F194=\"Yes\"),I194,IF(G194=\"E\",4+H194/100,IF(G194=\"M\",10+H194/100,IF(G194=\"H\",20+H194/100,IF(G194=\"N/A\",0,I194)))))","v":4.93},4.93,{"$f":"K194*Inputs!D$209","v":458.48999999999995},{"$f":"L194/Inputs!D$210","v":0.2283316733067729},{"$f":"IF(G194=\"E\",Inputs!D$212,IF(OR(G194=\"M\"),Inputs!D$213,IF(OR(G194=\"H\"),Inputs!D$214,1)))","v":1},0.2283316733067729]
["0725000","Fremont #25","0725-004","Jackson ES (K-3)","1960-01-01","No","E",{"$f":"ADM!S118","v":171.786},6.42,{"$f":"IF(OR(E195<=Inputs!$D$211,F195=\"Yes\"),I195,IF(G195=\"E\",4+H195/100,IF(G195=\"M\",10+H195/100,IF(G195=\"H\",20+H195/100,IF(G195=\"N/A\",0,I195)))))","v":6.42},6.42,{"$f":"K195*Inputs!D$209","v":597.05999999999995},{"$f":"L195/Inputs!D$210","v":0.29734063745019917},{"$f":"IF(G195=\"E\",Inputs!D$212,IF(OR(G195=\"M\"),Inputs!D$213,IF(OR(G195=\"H\"),Inputs!D$214,1)))","v":1},0.29734063745019917]
["0725000","Fremont #25","0725-005","Lincoln ES","1955-01-01","No","E","N/A",3.66,{"$f":"IF(OR(E196<=Inputs!$D$211,F196=\"Yes\"),I196,IF(G196=\"E\",4+H196/100,IF(G196=\"M\",10+H196/100,IF(G196=\"H\",20+H196/100,IF(G196=\"N/A\",0,I196)))))","v":3.66},3.66,{"$f":"K196*Inputs!D$209","v":340.38},{"$f":"L196/Inputs!D$210","v":0.16951195219123505},{"$f":"IF(G196=\"E\",Inputs!D$212,IF(OR(G196=\"M\"),Inputs!D$213,IF(OR(G196=\"H\"),Inputs!D$214,1)))","v":1},0.16951195219123505]
["0725000","Fremont #25","0725-006","Rendezvous ES (4-5)","1960-01-01","No","E",{"$f":"ADM!S120","v":590.88200000000006},13.54,{"$f":"IF(OR(E197<=Inputs!$D$211,F197=\"Yes\"),I197,IF(G197=\"E\",4+H197/100,IF(G197=\"M\",10+H197/100,IF(G197=\"H\",20+H197/100,IF(G197=\"N/A\",0,I197)))))","v":13.54},13.54,{"$f":"K197*Inputs!D$209","v":1259.22},{"$f":"L197/Inputs!D$210","v":0.627101593625498},{"$f":"IF(G197=\"E\",Inputs!D$212,IF(OR(G197=\"M\"),Inputs!D$213,IF(OR(G197=\"H\"),Inputs!D$214,1)))","v":1},0.627101593625498]
["0725000","Fremont #25","0725-007","Riverton MS (6-8) / Riverton HS (9-12)","1983-01-01","No","H",{"$f":"SUM(ADM!S121,ADM!S122)","v":1333.8743333333332},62,{"$f":"IF(OR(E198<=Inputs!$D$211,F198=\"Yes\"),I198,IF(G198=\"E\",4+H198/100,IF(G198=\"M\",10+H198/100,IF(G198=\"H\",20+H198/100,IF(G198=\"N/A\",0,I198)))))","v":62},62,{"$f":"K198*Inputs!D$209","v":5766},{"$f":"L198/Inputs!D$210","v":2.8715139442231075},{"$f":"IF(G198=\"E\",Inputs!D$212,IF(OR(G198=\"M\"),Inputs!D$213,IF(OR(G198=\"H\"),Inputs!D$214,1)))","v":2.5},7.1787848605577684]
["0725000","Fremont #25","0725-009","Aspen Park ES","1997-07-01","No","E",{"$f":"ADM!S119","v":289.02800000000002},12,{"$f":"IF(OR(E199<=Inputs!$D$211,F199=\"Yes\"),I199,IF(G199=\"E\",4+H199/100,IF(G199=\"M\",10+H199/100,IF(G199=\"H\",20+H199/100,IF(G199=\"N/A\",0,I199)))))","v":12},{"$f":"IF(I199<J199,I199,J199)","v":12},{"$f":"K199*Inputs!D$209","v":1116},{"$f":"L199/Inputs!D$210","v":0.55577689243027883},{"$f":"IF(G199=\"E\",Inputs!D$212,IF(OR(G199=\"M\"),Inputs!D$213,IF(OR(G199=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M199*N199","v":0.55577689243027883}]
["0738000","Fremont #38","0738-001","Arapahoe ES/MS (K-9)","1997-07-01","No","M",{"$f":"ADM!S123","v":393.77599999999995},21.14,{"$f":"IF(OR(E200<=Inputs!$D$211,F200=\"Yes\"),I200,IF(G200=\"E\",4+H200/100,IF(G200=\"M\",10+H200/100,IF(G200=\"H\",20+H200/100,IF(G200=\"N/A\",0,I200)))))","v":21.14},21.14,{"$f":"K200*Inputs!D$209","v":1966.02},{"$f":"L200/Inputs!D$210","v":0.97909362549800794},{"$f":"IF(G200=\"E\",Inputs!D$212,IF(OR(G200=\"M\"),Inputs!D$213,IF(OR(G200=\"H\"),Inputs!D$214,1)))","v":1.5},1.468640438247012]
["0738000","Fremont #38","0738-002","E/2SE/4SE/4SE/4SE/4SE/4 S5 T1S R2E WRM","1997-07-01","No",0,"N/A",1.25,{"$f":"IF(OR(E201<=Inputs!$D$211,F201=\"Yes\"),I201,IF(G201=\"E\",4+H201/100,IF(G201=\"M\",10+H201/100,IF(G201=\"H\",20+H201/100,IF(G201=\"N/A\",0,I201)))))","v":1.25},1.25,{"$f":"K201*Inputs!D$209","v":116.25},{"$f":"L201/Inputs!D$210","v":5.7893426294820714E-2},{"$f":"IF(G201=\"E\",Inputs!D$212,IF(OR(G201=\"M\"),Inputs!D$213,IF(OR(G201=\"H\"),Inputs!D$214,1)))","v":1},5.7893426294820714E-2]
["0738000","Fremont #38","0738-003","Charter High School","1997-07-01","No","H",{"$f":"ADM!S124","v":39.466000000000001},80,{"$f":"IF(OR(E202<=Inputs!$D$211,F202=\"Yes\"),I202,IF(G202=\"E\",4+H202/100,IF(G202=\"M\",10+H202/100,IF(G202=\"H\",20+H202/100,IF(G202=\"N/A\",0,I202)))))","v":80},80,{"$f":"K202*Inputs!D$209","v":7440},{"$f":"L202/Inputs!D$210","v":3.7051792828685257},{"$f":"IF(G202=\"E\",Inputs!D$212,IF(OR(G202=\"M\"),Inputs!D$213,IF(OR(G202=\"H\"),Inputs!D$214,1)))","v":2.5},9.2629482071713145]
["0801000","Goshen #1","0801-002","Torrington Bus Garage","1997-07-01","No",0,"N/A",4.68,{"$f":"IF(OR(E203<=Inputs!$D$211,F203=\"Yes\"),I203,IF(G203=\"E\",4+H203/100,IF(G203=\"M\",10+H203/100,IF(G203=\"H\",20+H203/100,IF(G203=\"N/A\",0,I203)))))","v":4.68},4.68,{"$f":"K203*Inputs!D$209","v":435.23999999999995},{"$f":"L203/Inputs!D$210","v":0.21675298804780874},{"$f":"IF(G203=\"E\",Inputs!D$212,IF(OR(G203=\"M\"),Inputs!D$213,IF(OR(G203=\"H\"),Inputs!D$214,1)))","v":1},0.21675298804780874]
["0801000","Goshen #1","0801-003","Trail ES","1997-07-01","No","E",{"$f":"ADM!S128","v":260.339},11,{"$f":"IF(OR(E204<=Inputs!$D$211,F204=\"Yes\"),I204,IF(G204=\"E\",4+H204/100,IF(G204=\"M\",10+H204/100,IF(G204=\"H\",20+H204/100,IF(G204=\"N/A\",0,I204)))))","v":11},11,{"$f":"K204*Inputs!D$209","v":1023},{"$f":"L204/Inputs!D$210","v":0.5094621513944223},{"$f":"IF(G204=\"E\",Inputs!D$212,IF(OR(G204=\"M\"),Inputs!D$213,IF(OR(G204=\"H\"),Inputs!D$214,1)))","v":1},0.5094621513944223]
["0801000","Goshen #1","0801-004","LaGrange School","1997-07-01","No","E",{"$f":"ADM!S126","v":22.158666666666669},3.33,{"$f":"IF(OR(E205<=Inputs!$D$211,F205=\"Yes\"),I205,IF(G205=\"E\",4+H205/100,IF(G205=\"M\",10+H205/100,IF(G205=\"H\",20+H205/100,IF(G205=\"N/A\",0,I205)))))","v":3.33},3.33,{"$f":"K205*Inputs!D$209","v":309.69},{"$f":"L205/Inputs!D$210","v":0.15422808764940238},{"$f":"IF(G205=\"E\",Inputs!D$212,IF(OR(G205=\"M\"),Inputs!D$213,IF(OR(G205=\"H\"),Inputs!D$214,1)))","v":1},0.15422808764940238]
["0801000","Goshen #1","0801-010","Goshen Administration/Torrington MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S132","v":282.33233333333334},32.68,{"$f":"IF(OR(E206<=Inputs!$D$211,F206=\"Yes\"),I206,IF(G206=\"E\",4+H206/100,IF(G206=\"M\",10+H206/100,IF(G206=\"H\",20+H206/100,IF(G206=\"N/A\",0,I206)))))","v":32.68},32.68,{"$f":"K206*Inputs!D$209","v":3039.24},{"$f":"L206/Inputs!D$210","v":1.5135657370517928},{"$f":"IF(G206=\"E\",Inputs!D$212,IF(OR(G206=\"M\"),Inputs!D$213,IF(OR(G206=\"H\"),Inputs!D$214,1)))","v":1.5},2.2703486055776891]
["0801000","Goshen #1","0801-011","Southeast ES/MS/HS (K-12)","1997-07-01","No","H",{"$f":"SUM(ADM!S125,ADM!S131,ADM!S133)","v":294.6103333333333},26.5,{"$f":"IF(OR(E207<=Inputs!$D$211,F207=\"Yes\"),I207,IF(G207=\"E\",4+H207/100,IF(G207=\"M\",10+H207/100,IF(G207=\"H\",20+H207/100,IF(G207=\"N/A\",0,I207)))))","v":26.5},26.5,{"$f":"K207*Inputs!D$209","v":2464.5},{"$f":"L207/Inputs!D$210","v":1.2273406374501992},{"$f":"IF(G207=\"E\",Inputs!D$212,IF(OR(G207=\"M\"),Inputs!D$213,IF(OR(G207=\"H\"),Inputs!D$214,1)))","v":2.5},3.0683515936254979]
["0801000","Goshen #1","0801-012","Lingle-Fort Laramie ES/MS/HS","1997-07-01","No","H",{"$f":"SUM(ADM!S127,ADM!S130,ADM!S134)","v":256.39933333333335},23.72,{"$f":"IF(OR(E208<=Inputs!$D$211,F208=\"Yes\"),I208,IF(G208=\"E\",4+H208/100,IF(G208=\"M\",10+H208/100,IF(G208=\"H\",20+H208/100,IF(G208=\"N/A\",0,I208)))))","v":23.72},23.72,{"$f":"K208*Inputs!D$209","v":2205.96},{"$f":"L208/Inputs!D$210","v":1.0985856573705179},{"$f":"IF(G208=\"E\",Inputs!D$212,IF(OR(G208=\"M\"),Inputs!D$213,IF(OR(G208=\"H\"),Inputs!D$214,1)))","v":2.5},2.7464641434262949]
["0801000","Goshen #1","0801-013","Torrington HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S135","v":351.49099999999999},10.15,{"$f":"IF(OR(E209<=Inputs!$D$211,F209=\"Yes\"),I209,IF(G209=\"E\",4+H209/100,IF(G209=\"M\",10+H209/100,IF(G209=\"H\",20+H209/100,IF(G209=\"N/A\",0,I209)))))","v":10.15},10.15,{"$f":"K209*Inputs!D$209","v":943.95},{"$f":"L209/Inputs!D$210","v":0.47009462151394427},{"$f":"IF(G209=\"E\",Inputs!D$212,IF(OR(G209=\"M\"),Inputs!D$213,IF(OR(G209=\"H\"),Inputs!D$214,1)))","v":2.5},1.1752365537848606]
["0801000","Goshen #1","0801-018","Lincoln Elementary School (NEW)","2005-07-01","No","E",{"$f":"ADM!S129","v":262.62299999999999},8.81,{"$f":"IF(OR(E210<=Inputs!$D$211,F210=\"Yes\"),I210,IF(G210=\"E\",4+H210/100,IF(G210=\"M\",10+H210/100,IF(G210=\"H\",20+H210/100,IF(G210=\"N/A\",0,I210)))))","v":6.6262299999999996},{"$f":"IF(I210<J210,I210,J210)","v":6.6262299999999996},{"$f":"K210*Inputs!D$209","v":616.23938999999996},{"$f":"L210/Inputs!D$210","v":0.30689212649402386},{"$f":"IF(G210=\"E\",Inputs!D$212,IF(OR(G210=\"M\"),Inputs!D$213,IF(OR(G210=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M210*N210","v":0.30689212649402386}]
["0801000","Goshen #1","0801-019","Torrington MS New","2009-07-01","No","M",0,4.3099999999999996,{"$f":"IF(OR(E211<=Inputs!$D$211,F211=\"Yes\"),I211,IF(G211=\"E\",4+H211/100,IF(G211=\"M\",10+H211/100,IF(G211=\"H\",20+H211/100,IF(G211=\"N/A\",0,I211)))))","v":10},{"$f":"IF(I211<J211,I211,J211)","v":4.3099999999999996},{"$f":"K211*Inputs!D$209","v":400.83},{"$f":"L211/Inputs!D$210","v":0.19961653386454181},{"$f":"IF(G211=\"E\",Inputs!D$212,IF(OR(G211=\"M\"),Inputs!D$213,IF(OR(G211=\"H\"),Inputs!D$214,1)))","v":1.5},{"$f":"M211*N211","v":0.29942480079681272}]
["0901000","Hot Springs #1","0901-001","Hot Springs #1 Building Complex","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E212<=Inputs!$D$211,F212=\"Yes\"),I212,IF(G212=\"E\",4+H212/100,IF(G212=\"M\",10+H212/100,IF(G212=\"H\",20+H212/100,IF(G212=\"N/A\",0,I212)))))","v":2},2,{"$f":"K212*Inputs!D$209","v":186},{"$f":"L212/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G212=\"E\",Inputs!D$212,IF(OR(G212=\"M\"),Inputs!D$213,IF(OR(G212=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["0901000","Hot Springs #1","0901-002","LUCERNE ES   -  TRACT","1958-05-29","No","N/A","N/A",1.54,{"$f":"IF(OR(E213<=Inputs!$D$211,F213=\"Yes\"),I213,IF(G213=\"E\",4+H213/100,IF(G213=\"M\",10+H213/100,IF(G213=\"H\",20+H213/100,IF(G213=\"N/A\",0,I213)))))","v":1.54},{"$f":"IF(I213<J213,I213,J213)","v":1.54},{"$f":"K213*Inputs!D$209","v":143.22},{"$f":"L213/Inputs!D$210","v":7.1324701195219123E-2},{"$f":"IF(G213=\"E\",Inputs!D$212,IF(OR(G213=\"M\"),Inputs!D$213,IF(OR(G213=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M213*N213","v":7.1324701195219123E-2}]
["0901000","Hot Springs #1","0901-004","Thermopolis MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S137","v":217.71166666666667},8.77,{"$f":"IF(OR(E214<=Inputs!$D$211,F214=\"Yes\"),I214,IF(G214=\"E\",4+H214/100,IF(G214=\"M\",10+H214/100,IF(G214=\"H\",20+H214/100,IF(G214=\"N/A\",0,I214)))))","v":8.77},8.77,{"$f":"K214*Inputs!D$209","v":815.61},{"$f":"L214/Inputs!D$210","v":0.40618027888446218},{"$f":"IF(G214=\"E\",Inputs!D$212,IF(OR(G214=\"M\"),Inputs!D$213,IF(OR(G214=\"H\"),Inputs!D$214,1)))","v":1.5},0.60927041832669326]
["0901000","Hot Springs #1","0901-005","Hot Springs County HS (9-12)/Ralph Whitter ES","1997-07-01","No","H",{"$f":"SUM(ADM!S136,ADM!S138)","v":421.38166666666666},19.420000000000002,{"$f":"IF(OR(E215<=Inputs!$D$211,F215=\"Yes\"),I215,IF(G215=\"E\",4+H215/100,IF(G215=\"M\",10+H215/100,IF(G215=\"H\",20+H215/100,IF(G215=\"N/A\",0,I215)))))","v":19.420000000000002},19.420000000000002,{"$f":"K215*Inputs!D$209","v":1806.0600000000002},{"$f":"L215/Inputs!D$210","v":0.89943227091633471},{"$f":"IF(G215=\"E\",Inputs!D$212,IF(OR(G215=\"M\"),Inputs!D$213,IF(OR(G215=\"H\"),Inputs!D$214,1)))","v":2.5},2.2485806772908368]
["1001000","Johnson #1","1001-001","Johnson County School District","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E216<=Inputs!$D$211,F216=\"Yes\"),I216,IF(G216=\"E\",4+H216/100,IF(G216=\"M\",10+H216/100,IF(G216=\"H\",20+H216/100,IF(G216=\"N/A\",0,I216)))))","v":1},1,{"$f":"K216*Inputs!D$209","v":93},{"$f":"L216/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G216=\"E\",Inputs!D$212,IF(OR(G216=\"M\"),Inputs!D$213,IF(OR(G216=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["1001000","Johnson #1","1001-002","Buffalo HS/Bus Barn","1997-07-01","No","H",{"$f":"ADM!S143","v":338.55066666666664},105,{"$f":"IF(OR(E217<=Inputs!$D$211,F217=\"Yes\"),I217,IF(G217=\"E\",4+H217/100,IF(G217=\"M\",10+H217/100,IF(G217=\"H\",20+H217/100,IF(G217=\"N/A\",0,I217)))))","v":105},105,{"$f":"K217*Inputs!D$209","v":9765},{"$f":"L217/Inputs!D$210","v":4.8630478087649402},{"$f":"IF(G217=\"E\",Inputs!D$212,IF(OR(G217=\"M\"),Inputs!D$213,IF(OR(G217=\"H\"),Inputs!D$214,1)))","v":2.5},12.15761952191235]
["1001000","Johnson #1","1001-003","Learning Center Alternative HS","1997-07-01","No",0,"N/A",0.5,{"$f":"IF(OR(E218<=Inputs!$D$211,F218=\"Yes\"),I218,IF(G218=\"E\",4+H218/100,IF(G218=\"M\",10+H218/100,IF(G218=\"H\",20+H218/100,IF(G218=\"N/A\",0,I218)))))","v":0.5},0.5,{"$f":"K218*Inputs!D$209","v":46.5},{"$f":"L218/Inputs!D$210","v":2.3157370517928287E-2},{"$f":"IF(G218=\"E\",Inputs!D$212,IF(OR(G218=\"M\"),Inputs!D$213,IF(OR(G218=\"H\"),Inputs!D$214,1)))","v":1},2.3157370517928287E-2]
["1001000","Johnson #1","1001-005","Kaycee Teacherages","1997-07-01","No",0,"N/A",1.56,{"$f":"IF(OR(E219<=Inputs!$D$211,F219=\"Yes\"),I219,IF(G219=\"E\",4+H219/100,IF(G219=\"M\",10+H219/100,IF(G219=\"H\",20+H219/100,IF(G219=\"N/A\",0,I219)))))","v":1.56},1.56,{"$f":"K219*Inputs!D$209","v":145.08000000000001},{"$f":"L219/Inputs!D$210","v":7.2250996015936264E-2},{"$f":"IF(G219=\"E\",Inputs!D$212,IF(OR(G219=\"M\"),Inputs!D$213,IF(OR(G219=\"H\"),Inputs!D$214,1)))","v":1},7.2250996015936264E-2]
["1001000","Johnson #1","1001-006","Meadowlark ES","1997-07-01","No","E",{"$f":"ADM!S140","v":276.65700000000004},6.9,{"$f":"IF(OR(E220<=Inputs!$D$211,F220=\"Yes\"),I220,IF(G220=\"E\",4+H220/100,IF(G220=\"M\",10+H220/100,IF(G220=\"H\",20+H220/100,IF(G220=\"N/A\",0,I220)))))","v":6.9},6.9,{"$f":"K220*Inputs!D$209","v":641.70000000000005},{"$f":"L220/Inputs!D$210","v":0.3195717131474104},{"$f":"IF(G220=\"E\",Inputs!D$212,IF(OR(G220=\"M\"),Inputs!D$213,IF(OR(G220=\"H\"),Inputs!D$214,1)))","v":1},0.3195717131474104]
["1001000","Johnson #1","1001-008","Clear Creek Middle School","1997-07-01","No","M",{"$f":"ADM!S142","v":244.69900000000001},9,{"$f":"IF(OR(E221<=Inputs!$D$211,F221=\"Yes\"),I221,IF(G221=\"E\",4+H221/100,IF(G221=\"M\",10+H221/100,IF(G221=\"H\",20+H221/100,IF(G221=\"N/A\",0,I221)))))","v":9},9,{"$f":"K221*Inputs!D$209","v":837},{"$f":"L221/Inputs!D$210","v":0.41683266932270918},{"$f":"IF(G221=\"E\",Inputs!D$212,IF(OR(G221=\"M\"),Inputs!D$213,IF(OR(G221=\"H\"),Inputs!D$214,1)))","v":1.5},0.6252490039840638]
["1001000","Johnson #1","1001-009","Kaycee K-12","1997-07-01","No","H",{"$f":"ADM!S141","v":154.53},73.87,{"$f":"IF(OR(E222<=Inputs!$D$211,F222=\"Yes\"),I222,IF(G222=\"E\",4+H222/100,IF(G222=\"M\",10+H222/100,IF(G222=\"H\",20+H222/100,IF(G222=\"N/A\",0,I222)))))","v":73.87},73.87,{"$f":"K222*Inputs!D$209","v":6869.9100000000008},{"$f":"L222/Inputs!D$210","v":3.4212699203187253},{"$f":"IF(G222=\"E\",Inputs!D$212,IF(OR(G222=\"M\"),Inputs!D$213,IF(OR(G222=\"H\"),Inputs!D$214,1)))","v":2.5},8.553174800796814]
["1001000","Johnson #1","1001-010","Clear Creek Track Facility","1997-07-01","No",0,"N/A",3,{"$f":"IF(OR(E223<=Inputs!$D$211,F223=\"Yes\"),I223,IF(G223=\"E\",4+H223/100,IF(G223=\"M\",10+H223/100,IF(G223=\"H\",20+H223/100,IF(G223=\"N/A\",0,I223)))))","v":3},3,{"$f":"K223*Inputs!D$209","v":279},{"$f":"L223/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G223=\"E\",Inputs!D$212,IF(OR(G223=\"M\"),Inputs!D$213,IF(OR(G223=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["1001000","Johnson #1","1001-011","Special Services Building","1997-07-01","No",0,"N/A",0.25,{"$f":"IF(OR(E224<=Inputs!$D$211,F224=\"Yes\"),I224,IF(G224=\"E\",4+H224/100,IF(G224=\"M\",10+H224/100,IF(G224=\"H\",20+H224/100,IF(G224=\"N/A\",0,I224)))))","v":0.25},{"$f":"IF(I224<J224,I224,J224)","v":0.25},{"$f":"K224*Inputs!D$209","v":23.25},{"$f":"L224/Inputs!D$210","v":1.1578685258964144E-2},{"$f":"IF(G224=\"E\",Inputs!D$212,IF(OR(G224=\"M\"),Inputs!D$213,IF(OR(G224=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M224*N224","v":1.1578685258964144E-2}]
["1001000","Johnson #1","1001-014","CLOUD PEAK ELEMENTARY SCHOOL SITE","2010-07-01","No","E",{"$f":"ADM!S139","v":262.78399999999999},8,{"$f":"IF(OR(E225<=Inputs!$D$211,F225=\"Yes\"),I225,IF(G225=\"E\",4+H225/100,IF(G225=\"M\",10+H225/100,IF(G225=\"H\",20+H225/100,IF(G225=\"N/A\",0,I225)))))","v":6.62784},{"$f":"IF(I225<J225,I225,J225)","v":6.62784},{"$f":"K225*Inputs!D$209","v":616.38912000000005},{"$f":"L225/Inputs!D$210","v":0.30696669322709164},{"$f":"IF(G225=\"E\",Inputs!D$212,IF(OR(G225=\"M\"),Inputs!D$213,IF(OR(G225=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M225*N225","v":0.30696669322709164}]
["1101000","Laramie #1","1101-001","Administration Complex","1997-07-01","No",0,"N/A",6.58,{"$f":"IF(OR(E226<=Inputs!$D$211,F226=\"Yes\"),I226,IF(G226=\"E\",4+H226/100,IF(G226=\"M\",10+H226/100,IF(G226=\"H\",20+H226/100,IF(G226=\"N/A\",0,I226)))))","v":6.58},6.58,{"$f":"K226*Inputs!D$209","v":611.94000000000005},{"$f":"L226/Inputs!D$210","v":0.3047509960159363},{"$f":"IF(G226=\"E\",Inputs!D$212,IF(OR(G226=\"M\"),Inputs!D$213,IF(OR(G226=\"H\"),Inputs!D$214,1)))","v":1},0.3047509960159363]
["1101000","Laramie #1","1101-002","James A Storey Transportation Complex","1997-07-01","No",0,"N/A",14.95,{"$f":"IF(OR(E227<=Inputs!$D$211,F227=\"Yes\"),I227,IF(G227=\"E\",4+H227/100,IF(G227=\"M\",10+H227/100,IF(G227=\"H\",20+H227/100,IF(G227=\"N/A\",0,I227)))))","v":14.95},14.95,{"$f":"K227*Inputs!D$209","v":1390.35},{"$f":"L227/Inputs!D$210","v":0.69240537848605577},{"$f":"IF(G227=\"E\",Inputs!D$212,IF(OR(G227=\"M\"),Inputs!D$213,IF(OR(G227=\"H\"),Inputs!D$214,1)))","v":1},0.69240537848605577]
["1101000","Laramie #1","1101-003","Alta Vista ES","1997-07-01","No","E",{"$f":"ADM!S144","v":294.68866666666668},3.91,{"$f":"IF(OR(E228<=Inputs!$D$211,F228=\"Yes\"),I228,IF(G228=\"E\",4+H228/100,IF(G228=\"M\",10+H228/100,IF(G228=\"H\",20+H228/100,IF(G228=\"N/A\",0,I228)))))","v":3.91},3.91,{"$f":"K228*Inputs!D$209","v":363.63},{"$f":"L228/Inputs!D$210","v":0.18109063745019921},{"$f":"IF(G228=\"E\",Inputs!D$212,IF(OR(G228=\"M\"),Inputs!D$213,IF(OR(G228=\"H\"),Inputs!D$214,1)))","v":1},0.18109063745019921]
["1101000","Laramie #1","1101-004","Arp Facility","1997-07-01","No","E",{"$f":"ADM!S145","v":360.255},9.26,{"$f":"IF(OR(E229<=Inputs!$D$211,F229=\"Yes\"),I229,IF(G229=\"E\",4+H229/100,IF(G229=\"M\",10+H229/100,IF(G229=\"H\",20+H229/100,IF(G229=\"N/A\",0,I229)))))","v":9.26},9.26,{"$f":"K229*Inputs!D$209","v":861.18},{"$f":"L229/Inputs!D$210","v":0.42887450199203186},{"$f":"IF(G229=\"E\",Inputs!D$212,IF(OR(G229=\"M\"),Inputs!D$213,IF(OR(G229=\"H\"),Inputs!D$214,1)))","v":1},0.42887450199203186]
["1101000","Laramie #1","1101-004","Replacement School Site","2012-06-30","No","N/A","N/A",8.17,{"$f":"IF(OR(E230<=Inputs!$D$211,F230=\"Yes\"),I230,IF(G230=\"E\",4+H230/100,IF(G230=\"M\",10+H230/100,IF(G230=\"H\",20+H230/100,IF(G230=\"N/A\",0,I230)))))","v":0},{"$f":"IF(I230<J230,I230,J230)","v":0},{"$f":"K230*Inputs!D$209","v":0},{"$f":"L230/Inputs!D$210","v":0},{"$f":"IF(G230=\"E\",Inputs!D$212,IF(OR(G230=\"M\"),Inputs!D$213,IF(OR(G230=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M230*N230","v":0}]
["1101000","Laramie #1","1101-005","Baggs ES","1997-07-01","No","E",{"$f":"ADM!S146","v":345.60199999999998},6.25,{"$f":"IF(OR(E231<=Inputs!$D$211,F231=\"Yes\"),I231,IF(G231=\"E\",4+H231/100,IF(G231=\"M\",10+H231/100,IF(G231=\"H\",20+H231/100,IF(G231=\"N/A\",0,I231)))))","v":6.25},6.25,{"$f":"K231*Inputs!D$209","v":581.25},{"$f":"L231/Inputs!D$210","v":0.28946713147410358},{"$f":"IF(G231=\"E\",Inputs!D$212,IF(OR(G231=\"M\"),Inputs!D$213,IF(OR(G231=\"H\"),Inputs!D$214,1)))","v":1},0.28946713147410358]
["1101000","Laramie #1","1101-006","Bain ES","1997-07-01","No","E",{"$f":"ADM!S147","v":312.53900000000004},3.88,{"$f":"IF(OR(E232<=Inputs!$D$211,F232=\"Yes\"),I232,IF(G232=\"E\",4+H232/100,IF(G232=\"M\",10+H232/100,IF(G232=\"H\",20+H232/100,IF(G232=\"N/A\",0,I232)))))","v":3.88},3.88,{"$f":"K232*Inputs!D$209","v":360.84},{"$f":"L232/Inputs!D$210","v":0.17970119521912351},{"$f":"IF(G232=\"E\",Inputs!D$212,IF(OR(G232=\"M\"),Inputs!D$213,IF(OR(G232=\"H\"),Inputs!D$214,1)))","v":1},0.17970119521912351]
["1101000","Laramie #1","1101-007","Buffalo Ridge ES","1997-07-01","No","E",{"$f":"ADM!S148","v":295.89133333333331},7.5049999999999999,{"$f":"IF(OR(E233<=Inputs!$D$211,F233=\"Yes\"),I233,IF(G233=\"E\",4+H233/100,IF(G233=\"M\",10+H233/100,IF(G233=\"H\",20+H233/100,IF(G233=\"N/A\",0,I233)))))","v":7.5049999999999999},7.5049999999999999,{"$f":"K233*Inputs!D$209","v":697.96500000000003},{"$f":"L233/Inputs!D$210","v":0.34759213147410362},{"$f":"IF(G233=\"E\",Inputs!D$212,IF(OR(G233=\"M\"),Inputs!D$213,IF(OR(G233=\"H\"),Inputs!D$214,1)))","v":1},0.34759213147410362]
["1101000","Laramie #1","1101-009","Cole ES","1997-07-01","No","E",{"$f":"ADM!S149","v":217.44399999999999},2,{"$f":"IF(OR(E234<=Inputs!$D$211,F234=\"Yes\"),I234,IF(G234=\"E\",4+H234/100,IF(G234=\"M\",10+H234/100,IF(G234=\"H\",20+H234/100,IF(G234=\"N/A\",0,I234)))))","v":2},2,{"$f":"K234*Inputs!D$209","v":186},{"$f":"L234/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G234=\"E\",Inputs!D$212,IF(OR(G234=\"M\"),Inputs!D$213,IF(OR(G234=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1101000","Laramie #1","1101-011","Davis ES","1997-07-01","No","E",{"$f":"ADM!S150","v":323.76966666666669},5.2,{"$f":"IF(OR(E235<=Inputs!$D$211,F235=\"Yes\"),I235,IF(G235=\"E\",4+H235/100,IF(G235=\"M\",10+H235/100,IF(G235=\"H\",20+H235/100,IF(G235=\"N/A\",0,I235)))))","v":5.2},5.2,{"$f":"K235*Inputs!D$209","v":483.6},{"$f":"L235/Inputs!D$210","v":0.24083665338645419},{"$f":"IF(G235=\"E\",Inputs!D$212,IF(OR(G235=\"M\"),Inputs!D$213,IF(OR(G235=\"H\"),Inputs!D$214,1)))","v":1},0.24083665338645419]
["1101000","Laramie #1","1101-012","Deming ES","1997-07-01","No","E",{"$f":"ADM!S151","v":122.97800000000001},1.24,{"$f":"IF(OR(E236<=Inputs!$D$211,F236=\"Yes\"),I236,IF(G236=\"E\",4+H236/100,IF(G236=\"M\",10+H236/100,IF(G236=\"H\",20+H236/100,IF(G236=\"N/A\",0,I236)))))","v":1.24},1.24,{"$f":"K236*Inputs!D$209","v":115.32},{"$f":"L236/Inputs!D$210","v":5.7430278884462151E-2},{"$f":"IF(G236=\"E\",Inputs!D$212,IF(OR(G236=\"M\"),Inputs!D$213,IF(OR(G236=\"H\"),Inputs!D$214,1)))","v":1},5.7430278884462151E-2]
["1101000","Laramie #1","1101-013","Dildine ES","1997-07-01","No","E",{"$f":"ADM!S152","v":479.63700000000006},9.7899999999999991,{"$f":"IF(OR(E237<=Inputs!$D$211,F237=\"Yes\"),I237,IF(G237=\"E\",4+H237/100,IF(G237=\"M\",10+H237/100,IF(G237=\"H\",20+H237/100,IF(G237=\"N/A\",0,I237)))))","v":9.7899999999999991},9.7899999999999991,{"$f":"K237*Inputs!D$209","v":910.46999999999991},{"$f":"L237/Inputs!D$210","v":0.45342131474103581},{"$f":"IF(G237=\"E\",Inputs!D$212,IF(OR(G237=\"M\"),Inputs!D$213,IF(OR(G237=\"H\"),Inputs!D$214,1)))","v":1},0.45342131474103581]
["1101000","Laramie #1","1101-014","Fairview ES","1997-07-01","No","E",{"$f":"ADM!S153","v":118.49900000000001},1.7,{"$f":"IF(OR(E238<=Inputs!$D$211,F238=\"Yes\"),I238,IF(G238=\"E\",4+H238/100,IF(G238=\"M\",10+H238/100,IF(G238=\"H\",20+H238/100,IF(G238=\"N/A\",0,I238)))))","v":1.7},1.7,{"$f":"K238*Inputs!D$209","v":158.1},{"$f":"L238/Inputs!D$210","v":7.8735059760956169E-2},{"$f":"IF(G238=\"E\",Inputs!D$212,IF(OR(G238=\"M\"),Inputs!D$213,IF(OR(G238=\"H\"),Inputs!D$214,1)))","v":1},7.8735059760956169E-2]
["1101000","Laramie #1","1101-015","Gilchrist ES","1997-07-01","No","E",{"$f":"ADM!S154","v":120.56833333333333},11.98,{"$f":"IF(OR(E239<=Inputs!$D$211,F239=\"Yes\"),I239,IF(G239=\"E\",4+H239/100,IF(G239=\"M\",10+H239/100,IF(G239=\"H\",20+H239/100,IF(G239=\"N/A\",0,I239)))))","v":11.98},11.98,{"$f":"K239*Inputs!D$209","v":1114.1400000000001},{"$f":"L239/Inputs!D$210","v":0.55485059760956179},{"$f":"IF(G239=\"E\",Inputs!D$212,IF(OR(G239=\"M\"),Inputs!D$213,IF(OR(G239=\"H\"),Inputs!D$214,1)))","v":1},0.55485059760956179]
["1101000","Laramie #1","1101-016","Goins ES","1997-07-01","No","E",{"$f":"ADM!S155","v":357.41399999999999},4.8899999999999997,{"$f":"IF(OR(E240<=Inputs!$D$211,F240=\"Yes\"),I240,IF(G240=\"E\",4+H240/100,IF(G240=\"M\",10+H240/100,IF(G240=\"H\",20+H240/100,IF(G240=\"N/A\",0,I240)))))","v":4.8899999999999997},4.8899999999999997,{"$f":"K240*Inputs!D$209","v":454.77},{"$f":"L240/Inputs!D$210","v":0.22647908366533864},{"$f":"IF(G240=\"E\",Inputs!D$212,IF(OR(G240=\"M\"),Inputs!D$213,IF(OR(G240=\"H\"),Inputs!D$214,1)))","v":1},0.22647908366533864]
["1101000","Laramie #1","1101-017","Hebard ES","1997-07-01","No","E",{"$f":"ADM!S156","v":183.32300000000001},3.88,{"$f":"IF(OR(E241<=Inputs!$D$211,F241=\"Yes\"),I241,IF(G241=\"E\",4+H241/100,IF(G241=\"M\",10+H241/100,IF(G241=\"H\",20+H241/100,IF(G241=\"N/A\",0,I241)))))","v":3.88},3.88,{"$f":"K241*Inputs!D$209","v":360.84},{"$f":"L241/Inputs!D$210","v":0.17970119521912351},{"$f":"IF(G241=\"E\",Inputs!D$212,IF(OR(G241=\"M\"),Inputs!D$213,IF(OR(G241=\"H\"),Inputs!D$214,1)))","v":1},0.17970119521912351]
["1101000","Laramie #1","1101-018","Henderson ES","1997-07-01","No","E",{"$f":"ADM!S157","v":303.6876666666667},4.79,{"$f":"IF(OR(E242<=Inputs!$D$211,F242=\"Yes\"),I242,IF(G242=\"E\",4+H242/100,IF(G242=\"M\",10+H242/100,IF(G242=\"H\",20+H242/100,IF(G242=\"N/A\",0,I242)))))","v":4.79},4.79,{"$f":"K242*Inputs!D$209","v":445.47},{"$f":"L242/Inputs!D$210","v":0.22184760956175301},{"$f":"IF(G242=\"E\",Inputs!D$212,IF(OR(G242=\"M\"),Inputs!D$213,IF(OR(G242=\"H\"),Inputs!D$214,1)))","v":1},0.22184760956175301]
["1101000","Laramie #1","1101-019","Hobbs ES","1997-07-01","No","E",{"$f":"ADM!S158","v":439.72799999999995},9.23,{"$f":"IF(OR(E243<=Inputs!$D$211,F243=\"Yes\"),I243,IF(G243=\"E\",4+H243/100,IF(G243=\"M\",10+H243/100,IF(G243=\"H\",20+H243/100,IF(G243=\"N/A\",0,I243)))))","v":9.23},9.23,{"$f":"K243*Inputs!D$209","v":858.39},{"$f":"L243/Inputs!D$210","v":0.42748505976095619},{"$f":"IF(G243=\"E\",Inputs!D$212,IF(OR(G243=\"M\"),Inputs!D$213,IF(OR(G243=\"H\"),Inputs!D$214,1)))","v":1},0.42748505976095619]
["1101000","Laramie #1","1101-020","Clawson ES","1997-07-01","No","E",{"$f":"ADM!S159","v":24.053000000000004},1.24,{"$f":"IF(OR(E244<=Inputs!$D$211,F244=\"Yes\"),I244,IF(G244=\"E\",4+H244/100,IF(G244=\"M\",10+H244/100,IF(G244=\"H\",20+H244/100,IF(G244=\"N/A\",0,I244)))))","v":1.24},1.24,{"$f":"K244*Inputs!D$209","v":115.32},{"$f":"L244/Inputs!D$210","v":5.7430278884462151E-2},{"$f":"IF(G244=\"E\",Inputs!D$212,IF(OR(G244=\"M\"),Inputs!D$213,IF(OR(G244=\"H\"),Inputs!D$214,1)))","v":1},5.7430278884462151E-2]
["1101000","Laramie #1","1101-021","Jessup ES","1997-07-01","No","E",{"$f":"ADM!S160","v":342.267},5.46,{"$f":"IF(OR(E245<=Inputs!$D$211,F245=\"Yes\"),I245,IF(G245=\"E\",4+H245/100,IF(G245=\"M\",10+H245/100,IF(G245=\"H\",20+H245/100,IF(G245=\"N/A\",0,I245)))))","v":5.46},5.46,{"$f":"K245*Inputs!D$209","v":507.78},{"$f":"L245/Inputs!D$210","v":0.2528784860557769},{"$f":"IF(G245=\"E\",Inputs!D$212,IF(OR(G245=\"M\"),Inputs!D$213,IF(OR(G245=\"H\"),Inputs!D$214,1)))","v":1},0.2528784860557769]
["1101000","Laramie #1","1101-022","Lebhart ES","1997-07-01","No","E",{"$f":"ADM!S161","v":128.90600000000001},3.78,{"$f":"IF(OR(E246<=Inputs!$D$211,F246=\"Yes\"),I246,IF(G246=\"E\",4+H246/100,IF(G246=\"M\",10+H246/100,IF(G246=\"H\",20+H246/100,IF(G246=\"N/A\",0,I246)))))","v":3.78},3.78,{"$f":"K246*Inputs!D$209","v":351.53999999999996},{"$f":"L246/Inputs!D$210","v":0.17506972111553784},{"$f":"IF(G246=\"E\",Inputs!D$212,IF(OR(G246=\"M\"),Inputs!D$213,IF(OR(G246=\"H\"),Inputs!D$214,1)))","v":1},0.17506972111553784]
["1101000","Laramie #1","1101-023","Miller ES (5-6)","1997-07-01","No","E",{"$f":"ADM!S162","v":84.489000000000004},8.0399999999999991,{"$f":"IF(OR(E247<=Inputs!$D$211,F247=\"Yes\"),I247,IF(G247=\"E\",4+H247/100,IF(G247=\"M\",10+H247/100,IF(G247=\"H\",20+H247/100,IF(G247=\"N/A\",0,I247)))))","v":8.0399999999999991},8.0399999999999991,{"$f":"K247*Inputs!D$209","v":747.71999999999991},{"$f":"L247/Inputs!D$210","v":0.37237051792828679},{"$f":"IF(G247=\"E\",Inputs!D$212,IF(OR(G247=\"M\"),Inputs!D$213,IF(OR(G247=\"H\"),Inputs!D$214,1)))","v":1},0.37237051792828679]
["1101000","Laramie #1","1101-024","Pioneer Park ES","1997-07-01","No","E",{"$f":"ADM!S163","v":385.94566666666663},6.06,{"$f":"IF(OR(E248<=Inputs!$D$211,F248=\"Yes\"),I248,IF(G248=\"E\",4+H248/100,IF(G248=\"M\",10+H248/100,IF(G248=\"H\",20+H248/100,IF(G248=\"N/A\",0,I248)))))","v":6.06},6.06,{"$f":"K248*Inputs!D$209","v":563.57999999999993},{"$f":"L248/Inputs!D$210","v":0.28066733067729083},{"$f":"IF(G248=\"E\",Inputs!D$212,IF(OR(G248=\"M\"),Inputs!D$213,IF(OR(G248=\"H\"),Inputs!D$214,1)))","v":1},0.28066733067729083]
["1101000","Laramie #1","1101-025","Rossman ES","1997-07-01","No","E",{"$f":"ADM!S164","v":338.30033333333336},8.82,{"$f":"IF(OR(E249<=Inputs!$D$211,F249=\"Yes\"),I249,IF(G249=\"E\",4+H249/100,IF(G249=\"M\",10+H249/100,IF(G249=\"H\",20+H249/100,IF(G249=\"N/A\",0,I249)))))","v":8.82},8.82,{"$f":"K249*Inputs!D$209","v":820.26},{"$f":"L249/Inputs!D$210","v":0.40849601593625495},{"$f":"IF(G249=\"E\",Inputs!D$212,IF(OR(G249=\"M\"),Inputs!D$213,IF(OR(G249=\"H\"),Inputs!D$214,1)))","v":1},0.40849601593625495]
["1101000","Laramie #1","1101-026","Willadsen ES","1997-07-01","No","E",{"$f":"ADM!S165","v":22.731333333333335},4.88,{"$f":"IF(OR(E250<=Inputs!$D$211,F250=\"Yes\"),I250,IF(G250=\"E\",4+H250/100,IF(G250=\"M\",10+H250/100,IF(G250=\"H\",20+H250/100,IF(G250=\"N/A\",0,I250)))))","v":4.88},4.88,{"$f":"K250*Inputs!D$209","v":453.84},{"$f":"L250/Inputs!D$210","v":0.22601593625498007},{"$f":"IF(G250=\"E\",Inputs!D$212,IF(OR(G250=\"M\"),Inputs!D$213,IF(OR(G250=\"H\"),Inputs!D$214,1)))","v":1},0.22601593625498007]
["1101000","Laramie #1","1101-027","Anderson ES","1997-07-01","No","E",{"$f":"ADM!S166","v":476.97300000000001},13.44,{"$f":"IF(OR(E251<=Inputs!$D$211,F251=\"Yes\"),I251,IF(G251=\"E\",4+H251/100,IF(G251=\"M\",10+H251/100,IF(G251=\"H\",20+H251/100,IF(G251=\"N/A\",0,I251)))))","v":13.44},13.44,{"$f":"K251*Inputs!D$209","v":1249.9199999999998},{"$f":"L251/Inputs!D$210","v":0.62247011952191222},{"$f":"IF(G251=\"E\",Inputs!D$212,IF(OR(G251=\"M\"),Inputs!D$213,IF(OR(G251=\"H\"),Inputs!D$214,1)))","v":1},0.62247011952191222]
["1101000","Laramie #1","1101-028","Afflerbach ES","1997-07-01","No","E",{"$f":"ADM!S167","v":447.62599999999998},51.52,{"$f":"IF(OR(E252<=Inputs!$D$211,F252=\"Yes\"),I252,IF(G252=\"E\",4+H252/100,IF(G252=\"M\",10+H252/100,IF(G252=\"H\",20+H252/100,IF(G252=\"N/A\",0,I252)))))","v":51.52},51.52,{"$f":"K252*Inputs!D$209","v":4791.3600000000006},{"$f":"L252/Inputs!D$210","v":2.3861354581673311},{"$f":"IF(G252=\"E\",Inputs!D$212,IF(OR(G252=\"M\"),Inputs!D$213,IF(OR(G252=\"H\"),Inputs!D$214,1)))","v":1},2.3861354581673311]
["1101000","Laramie #1","1101-029","Carey Jr. High School (7-9)","1997-07-01","No","M",{"$f":"ADM!S172","v":718.57400000000007},11.72,{"$f":"IF(OR(E253<=Inputs!$D$211,F253=\"Yes\"),I253,IF(G253=\"E\",4+H253/100,IF(G253=\"M\",10+H253/100,IF(G253=\"H\",20+H253/100,IF(G253=\"N/A\",0,I253)))))","v":11.72},11.72,{"$f":"K253*Inputs!D$209","v":1089.96},{"$f":"L253/Inputs!D$210","v":0.54280876494023911},{"$f":"IF(G253=\"E\",Inputs!D$212,IF(OR(G253=\"M\"),Inputs!D$213,IF(OR(G253=\"H\"),Inputs!D$214,1)))","v":1.5},0.81421314741035866]
["1101000","Laramie #1","1101-030","Johnson Jr High School (7-9)","1997-07-01","No","M",{"$f":"ADM!S173","v":670.75599999999997},28.5,{"$f":"IF(OR(E254<=Inputs!$D$211,F254=\"Yes\"),I254,IF(G254=\"E\",4+H254/100,IF(G254=\"M\",10+H254/100,IF(G254=\"H\",20+H254/100,IF(G254=\"N/A\",0,I254)))))","v":28.5},28.5,{"$f":"K254*Inputs!D$209","v":2650.5},{"$f":"L254/Inputs!D$210","v":1.3199701195219125},{"$f":"IF(G254=\"E\",Inputs!D$212,IF(OR(G254=\"M\"),Inputs!D$213,IF(OR(G254=\"H\"),Inputs!D$214,1)))","v":1.5},1.9799551792828687]
["1101000","Laramie #1","1101-031","McCormick Jr High School (7-9)","1997-07-01","No","M",{"$f":"ADM!S174","v":653.1880000000001},23.93,{"$f":"IF(OR(E255<=Inputs!$D$211,F255=\"Yes\"),I255,IF(G255=\"E\",4+H255/100,IF(G255=\"M\",10+H255/100,IF(G255=\"H\",20+H255/100,IF(G255=\"N/A\",0,I255)))))","v":23.93},23.93,{"$f":"K255*Inputs!D$209","v":2225.4899999999998},{"$f":"L255/Inputs!D$210","v":1.1083117529880477},{"$f":"IF(G255=\"E\",Inputs!D$212,IF(OR(G255=\"M\"),Inputs!D$213,IF(OR(G255=\"H\"),Inputs!D$214,1)))","v":1.5},1.6624676294820717]
["1101000","Laramie #1","1101-032","Central HS (10-12)","1997-07-01","No","H",{"$f":"ADM!S175","v":1185.8556666666666},39.53,{"$f":"IF(OR(E256<=Inputs!$D$211,F256=\"Yes\"),I256,IF(G256=\"E\",4+H256/100,IF(G256=\"M\",10+H256/100,IF(G256=\"H\",20+H256/100,IF(G256=\"N/A\",0,I256)))))","v":39.53},39.53,{"$f":"K256*Inputs!D$209","v":3676.29},{"$f":"L256/Inputs!D$210","v":1.8308217131474103},{"$f":"IF(G256=\"E\",Inputs!D$212,IF(OR(G256=\"M\"),Inputs!D$213,IF(OR(G256=\"H\"),Inputs!D$214,1)))","v":2.5},4.5770542828685254]
["1101000","Laramie #1","1101-033","East HS (10-12)","1997-07-01","No","H",{"$f":"ADM!S176","v":1475.9643333333336},66.959999999999994,{"$f":"IF(OR(E257<=Inputs!$D$211,F257=\"Yes\"),I257,IF(G257=\"E\",4+H257/100,IF(G257=\"M\",10+H257/100,IF(G257=\"H\",20+H257/100,IF(G257=\"N/A\",0,I257)))))","v":66.959999999999994},66.959999999999994,{"$f":"K257*Inputs!D$209","v":6227.28},{"$f":"L257/Inputs!D$210","v":3.1012350597609561},{"$f":"IF(G257=\"E\",Inputs!D$212,IF(OR(G257=\"M\"),Inputs!D$213,IF(OR(G257=\"H\"),Inputs!D$214,1)))","v":2.5},7.7530876494023904]
["1101000","Laramie #1","1101-034","PODER Academy (Old Triumph HS)","2013-08-01","No","E",{"$f":"ADM!S171","v":172},1.7,{"$f":"IF(OR(E258<=Inputs!$D$211,F258=\"Yes\"),I258,IF(G258=\"E\",4+H258/100,IF(G258=\"M\",10+H258/100,IF(G258=\"H\",20+H258/100,IF(G258=\"N/A\",0,I258)))))","v":5.72},{"$f":"IF(I258<J258,I258,J258)","v":1.7},{"$f":"K258*Inputs!D$209","v":158.1},{"$f":"L258/Inputs!D$210","v":7.8735059760956169E-2},{"$f":"IF(G258=\"E\",Inputs!D$212,IF(OR(G258=\"M\"),Inputs!D$213,IF(OR(G258=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M258*N258","v":7.8735059760956169E-2}]
["1101000","Laramie #1","1101-035","Facilities Management","1997-07-01","No",0,"N/A",6.5,{"$f":"IF(OR(E259<=Inputs!$D$211,F259=\"Yes\"),I259,IF(G259=\"E\",4+H259/100,IF(G259=\"M\",10+H259/100,IF(G259=\"H\",20+H259/100,IF(G259=\"N/A\",0,I259)))))","v":6.5},6.5,{"$f":"K259*Inputs!D$209","v":604.5},{"$f":"L259/Inputs!D$210","v":0.30104581673306774},{"$f":"IF(G259=\"E\",Inputs!D$212,IF(OR(G259=\"M\"),Inputs!D$213,IF(OR(G259=\"H\"),Inputs!D$214,1)))","v":1},0.30104581673306774]
["1101000","Laramie #1","1101-036","Ag Farm","1997-07-01","No",0,"N/A",406,{"$f":"IF(OR(E260<=Inputs!$D$211,F260=\"Yes\"),I260,IF(G260=\"E\",4+H260/100,IF(G260=\"M\",10+H260/100,IF(G260=\"H\",20+H260/100,IF(G260=\"N/A\",0,I260)))))","v":406},406,{"$f":"K260*Inputs!D$209","v":37758},{"$f":"L260/Inputs!D$210","v":18.803784860557769},{"$f":"IF(G260=\"E\",Inputs!D$212,IF(OR(G260=\"M\"),Inputs!D$213,IF(OR(G260=\"H\"),Inputs!D$214,1)))","v":1},18.803784860557769]
["1101000","Laramie #1","1101-037","Outdoor Educational Facility","1997-07-01","No",0,"N/A",238,{"$f":"IF(OR(E261<=Inputs!$D$211,F261=\"Yes\"),I261,IF(G261=\"E\",4+H261/100,IF(G261=\"M\",10+H261/100,IF(G261=\"H\",20+H261/100,IF(G261=\"N/A\",0,I261)))))","v":238},238,{"$f":"K261*Inputs!D$209","v":22134},{"$f":"L261/Inputs!D$210","v":11.022908366533864},{"$f":"IF(G261=\"E\",Inputs!D$212,IF(OR(G261=\"M\"),Inputs!D$213,IF(OR(G261=\"H\"),Inputs!D$214,1)))","v":1},11.022908366533864]
["1101000","Laramie #1","1101-038","Freedom Elementary School","2005-05-16","No","E",{"$f":"ADM!S168","v":327.02899999999994},20.5,{"$f":"IF(OR(E262<=Inputs!$D$211,F262=\"Yes\"),I262,IF(G262=\"E\",4+H262/100,IF(G262=\"M\",10+H262/100,IF(G262=\"H\",20+H262/100,IF(G262=\"N/A\",0,I262)))))","v":7.2702899999999993},7.2702899999999993,{"$f":"K262*Inputs!D$209","v":676.13696999999991},{"$f":"L262/Inputs!D$210","v":0.33672159860557765},{"$f":"IF(G262=\"E\",Inputs!D$212,IF(OR(G262=\"M\"),Inputs!D$213,IF(OR(G262=\"H\"),Inputs!D$214,1)))","v":1},0.33672159860557765]
["1101000","Laramie #1","1101-039","South High School","2003-07-10","No","H",{"$f":"ADM!S178","v":974.27800000000002},55.38,{"$f":"IF(OR(E263<=Inputs!$D$211,F263=\"Yes\"),I263,IF(G263=\"E\",4+H263/100,IF(G263=\"M\",10+H263/100,IF(G263=\"H\",20+H263/100,IF(G263=\"N/A\",0,I263)))))","v":29.74278},29.74278,{"$f":"K263*Inputs!D$209","v":2766.07854},{"$f":"L263/Inputs!D$210","v":1.3775291533864542},{"$f":"IF(G263=\"E\",Inputs!D$212,IF(OR(G263=\"M\"),Inputs!D$213,IF(OR(G263=\"H\"),Inputs!D$214,1)))","v":2.5},3.4438228834661357]
["1101000","Laramie #1","1101-040","Triumph High School","2004-05-26","No","H",{"$f":"ADM!S177","v":204.90999999999997},10.82,{"$f":"IF(OR(E264<=Inputs!$D$211,F264=\"Yes\"),I264,IF(G264=\"E\",4+H264/100,IF(G264=\"M\",10+H264/100,IF(G264=\"H\",20+H264/100,IF(G264=\"N/A\",0,I264)))))","v":22.049099999999999},{"$f":"IF(I264<J264,I264,J264)","v":10.82},{"$f":"K264*Inputs!D$209","v":1006.26},{"$f":"L264/Inputs!D$210","v":0.50112549800796813},{"$f":"IF(G264=\"E\",Inputs!D$212,IF(OR(G264=\"M\"),Inputs!D$213,IF(OR(G264=\"H\"),Inputs!D$214,1)))","v":2.5},{"$f":"M264*N264","v":1.2528137450199204}]
["1101000","Laramie #1","1101-041","CLAS Program","1997-07-01","No",0,"N/A",0.04,{"$f":"IF(OR(E265<=Inputs!$D$211,F265=\"Yes\"),I265,IF(G265=\"E\",4+H265/100,IF(G265=\"M\",10+H265/100,IF(G265=\"H\",20+H265/100,IF(G265=\"N/A\",0,I265)))))","v":0.04},0.04,{"$f":"K265*Inputs!D$209","v":3.72},{"$f":"L265/Inputs!D$210","v":1.8525896414342631E-3},{"$f":"IF(G265=\"E\",Inputs!D$212,IF(OR(G265=\"M\"),Inputs!D$213,IF(OR(G265=\"H\"),Inputs!D$214,1)))","v":1},1.8525896414342631E-3]
["1101000","Laramie #1","1101-042","Educational Annex (ADT Program)","2004-07-06","No",0,"N/A",1.25,{"$f":"IF(OR(E266<=Inputs!$D$211,F266=\"Yes\"),I266,IF(G266=\"E\",4+H266/100,IF(G266=\"M\",10+H266/100,IF(G266=\"H\",20+H266/100,IF(G266=\"N/A\",0,I266)))))","v":1.25},1.25,{"$f":"K266*Inputs!D$209","v":116.25},{"$f":"L266/Inputs!D$210","v":5.7893426294820714E-2},{"$f":"IF(G266=\"E\",Inputs!D$212,IF(OR(G266=\"M\"),Inputs!D$213,IF(OR(G266=\"H\"),Inputs!D$214,1)))","v":1},5.7893426294820714E-2]
["1101000","Laramie #1","1101-043","Sunrise Elementary","1967-07-15","No","E",{"$f":"ADM!S169","v":361.71600000000001},24.25,{"$f":"IF(OR(E267<=Inputs!$D$211,F267=\"Yes\"),I267,IF(G267=\"E\",4+H267/100,IF(G267=\"M\",10+H267/100,IF(G267=\"H\",20+H267/100,IF(G267=\"N/A\",0,I267)))))","v":24.25},24.25,{"$f":"K267*Inputs!D$209","v":2255.25},{"$f":"L267/Inputs!D$210","v":1.123132470119522},{"$f":"IF(G267=\"E\",Inputs!D$212,IF(OR(G267=\"M\"),Inputs!D$213,IF(OR(G267=\"H\"),Inputs!D$214,1)))","v":1},1.123132470119522]
["1101000","Laramie #1","1101-044","Crestridge Property","1979-02-23","No",0,"N/A",40.840000000000003,{"$f":"IF(OR(E268<=Inputs!$D$211,F268=\"Yes\"),I268,IF(G268=\"E\",4+H268/100,IF(G268=\"M\",10+H268/100,IF(G268=\"H\",20+H268/100,IF(G268=\"N/A\",0,I268)))))","v":40.840000000000003},40.840000000000003,{"$f":"K268*Inputs!D$209","v":3798.1200000000003},{"$f":"L268/Inputs!D$210","v":1.8914940239043827},{"$f":"IF(G268=\"E\",Inputs!D$212,IF(OR(G268=\"M\"),Inputs!D$213,IF(OR(G268=\"H\"),Inputs!D$214,1)))","v":1},1.8914940239043827]
["1101000","Laramie #1","1101-046","Saddle Ridge ES","2006-09-14","No","E",{"$f":"ADM!S170","v":420.21500000000003},9.6300000000000008,{"$f":"IF(OR(E269<=Inputs!$D$211,F269=\"Yes\"),I269,IF(G269=\"E\",4+H269/100,IF(G269=\"M\",10+H269/100,IF(G269=\"H\",20+H269/100,IF(G269=\"N/A\",0,I269)))))","v":8.2021499999999996},{"$f":"IF(I269<J269,I269,J269)","v":8.2021499999999996},{"$f":"K269*Inputs!D$209","v":762.79994999999997},{"$f":"L269/Inputs!D$210","v":0.379880453187251},{"$f":"IF(G269=\"E\",Inputs!D$212,IF(OR(G269=\"M\"),Inputs!D$213,IF(OR(G269=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M269*N269","v":0.379880453187251}]
["1101000","Laramie #1","1101-047","Campstool Property","2005-09-19","No",0,"N/A",4.76,{"$f":"IF(OR(E270<=Inputs!$D$211,F270=\"Yes\"),I270,IF(G270=\"E\",4+H270/100,IF(G270=\"M\",10+H270/100,IF(G270=\"H\",20+H270/100,IF(G270=\"N/A\",0,I270)))))","v":4.76},4.76,{"$f":"K270*Inputs!D$209","v":442.68},{"$f":"L270/Inputs!D$210","v":0.2204581673306773},{"$f":"IF(G270=\"E\",Inputs!D$212,IF(OR(G270=\"M\"),Inputs!D$213,IF(OR(G270=\"H\"),Inputs!D$214,1)))","v":1},0.2204581673306773]
["1101000","Laramie #1","1101-049","Site for New North ES","2010-07-01","No","N/A","N/A",32.44,{"$f":"IF(OR(E271<=Inputs!$D$211,F271=\"Yes\"),I271,IF(G271=\"E\",4+H271/100,IF(G271=\"M\",10+H271/100,IF(G271=\"H\",20+H271/100,IF(G271=\"N/A\",0,I271)))))","v":0},{"$f":"IF(I271<J271,I271,J271)","v":0},{"$f":"K271*Inputs!D$209","v":0},{"$f":"L271/Inputs!D$210","v":0},{"$f":"IF(G271=\"E\",Inputs!D$212,IF(OR(G271=\"M\"),Inputs!D$213,IF(OR(G271=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M271*N271","v":0}]
["1102000","Laramie #2","1102-001","Pine Bluffs District Office","1997-07-01","No",0,"N/A",0.55000000000000004,{"$f":"IF(OR(E272<=Inputs!$D$211,F272=\"Yes\"),I272,IF(G272=\"E\",4+H272/100,IF(G272=\"M\",10+H272/100,IF(G272=\"H\",20+H272/100,IF(G272=\"N/A\",0,I272)))))","v":0.55000000000000004},0.55000000000000004,{"$f":"K272*Inputs!D$209","v":51.150000000000006},{"$f":"L272/Inputs!D$210","v":2.5473107569721119E-2},{"$f":"IF(G272=\"E\",Inputs!D$212,IF(OR(G272=\"M\"),Inputs!D$213,IF(OR(G272=\"H\"),Inputs!D$214,1)))","v":1},2.5473107569721119E-2]
["1102000","Laramie #2","1102-002","Carpenter ES","1997-07-01","No","E",{"$f":"ADM!S180","v":97.799000000000007},17.72,{"$f":"IF(OR(E273<=Inputs!$D$211,F273=\"Yes\"),I273,IF(G273=\"E\",4+H273/100,IF(G273=\"M\",10+H273/100,IF(G273=\"H\",20+H273/100,IF(G273=\"N/A\",0,I273)))))","v":17.72},17.72,{"$f":"K273*Inputs!D$209","v":1647.9599999999998},{"$f":"L273/Inputs!D$210","v":0.82069721115537841},{"$f":"IF(G273=\"E\",Inputs!D$212,IF(OR(G273=\"M\"),Inputs!D$213,IF(OR(G273=\"H\"),Inputs!D$214,1)))","v":1},0.82069721115537841]
["1102000","Laramie #2","1102-003","Pine Bluffs K-12","1997-07-01","No","H",{"$f":"SUM(ADM!S181,ADM!S184)","v":306.05233333333331},8.5299999999999994,{"$f":"IF(OR(E274<=Inputs!$D$211,F274=\"Yes\"),I274,IF(G274=\"E\",4+H274/100,IF(G274=\"M\",10+H274/100,IF(G274=\"H\",20+H274/100,IF(G274=\"N/A\",0,I274)))))","v":8.5299999999999994},8.5299999999999994,{"$f":"K274*Inputs!D$209","v":793.29},{"$f":"L274/Inputs!D$210","v":0.39506474103585654},{"$f":"IF(G274=\"E\",Inputs!D$212,IF(OR(G274=\"M\"),Inputs!D$213,IF(OR(G274=\"H\"),Inputs!D$214,1)))","v":2.5},0.98766185258964134]
["1102000","Laramie #2","1102-005","Albin K-12","1997-07-01","No","E",{"$f":"ADM!S179","v":69.981666666666669},4.84,{"$f":"IF(OR(E275<=Inputs!$D$211,F275=\"Yes\"),I275,IF(G275=\"E\",4+H275/100,IF(G275=\"M\",10+H275/100,IF(G275=\"H\",20+H275/100,IF(G275=\"N/A\",0,I275)))))","v":4.84},4.84,{"$f":"K275*Inputs!D$209","v":450.12},{"$f":"L275/Inputs!D$210","v":0.22416334661354581},{"$f":"IF(G275=\"E\",Inputs!D$212,IF(OR(G275=\"M\"),Inputs!D$213,IF(OR(G275=\"H\"),Inputs!D$214,1)))","v":1},0.22416334661354581]
["1102000","Laramie #2","1102-006","Burns Jr/Sr HS (7-12)","1997-07-01","No","H",{"$f":"ADM!S183","v":260.14100000000002},22.85,{"$f":"IF(OR(E276<=Inputs!$D$211,F276=\"Yes\"),I276,IF(G276=\"E\",4+H276/100,IF(G276=\"M\",10+H276/100,IF(G276=\"H\",20+H276/100,IF(G276=\"N/A\",0,I276)))))","v":22.85},{"$f":"IF(I276<J276,I276,J276)","v":22.85},{"$f":"K276*Inputs!D$209","v":2125.0500000000002},{"$f":"L276/Inputs!D$210","v":1.0582918326693227},{"$f":"IF(G276=\"E\",Inputs!D$212,IF(OR(G276=\"M\"),Inputs!D$213,IF(OR(G276=\"H\"),Inputs!D$214,1)))","v":2.5},{"$f":"M276*N276","v":2.6457295816733066}]
["1102000","Laramie #2","1102-012","Burns Transportation Facility","1997-07-01","No",0,"N/A",1.82,{"$f":"IF(OR(E277<=Inputs!$D$211,F277=\"Yes\"),I277,IF(G277=\"E\",4+H277/100,IF(G277=\"M\",10+H277/100,IF(G277=\"H\",20+H277/100,IF(G277=\"N/A\",0,I277)))))","v":1.82},1.82,{"$f":"K277*Inputs!D$209","v":169.26000000000002},{"$f":"L277/Inputs!D$210","v":8.4292828685258975E-2},{"$f":"IF(G277=\"E\",Inputs!D$212,IF(OR(G277=\"M\"),Inputs!D$213,IF(OR(G277=\"H\"),Inputs!D$214,1)))","v":1},8.4292828685258975E-2]
["1102000","Laramie #2","1102-015","Burns Elementary School","1997-07-01","No","E",{"$f":"ADM!S182","v":233.22899999999998},12.91,{"$f":"IF(OR(E278<=Inputs!$D$211,F278=\"Yes\"),I278,IF(G278=\"E\",4+H278/100,IF(G278=\"M\",10+H278/100,IF(G278=\"H\",20+H278/100,IF(G278=\"N/A\",0,I278)))))","v":12.91},12.91,{"$f":"K278*Inputs!D$209","v":1200.6300000000001},{"$f":"L278/Inputs!D$210","v":0.59792330677290839},{"$f":"IF(G278=\"E\",Inputs!D$212,IF(OR(G278=\"M\"),Inputs!D$213,IF(OR(G278=\"H\"),Inputs!D$214,1)))","v":1},0.59792330677290839]
["1102000","Laramie #2","1102-016","New Pine Bluffs Elementary School","1997-07-01","No",0,"N/A",10.11,{"$f":"IF(OR(E279<=Inputs!$D$211,F279=\"Yes\"),I279,IF(G279=\"E\",4+H279/100,IF(G279=\"M\",10+H279/100,IF(G279=\"H\",20+H279/100,IF(G279=\"N/A\",0,I279)))))","v":10.11},10.11,{"$f":"K279*Inputs!D$209","v":940.2299999999999},{"$f":"L279/Inputs!D$210","v":0.4682420318725099},{"$f":"IF(G279=\"E\",Inputs!D$212,IF(OR(G279=\"M\"),Inputs!D$213,IF(OR(G279=\"H\"),Inputs!D$214,1)))","v":1},0.4682420318725099]
["1102000","Laramie #2","1102-017","Future Transportation Facility","2010-07-01","No","N/A","N/A",10,{"$f":"IF(OR(E280<=Inputs!$D$211,F280=\"Yes\"),I280,IF(G280=\"E\",4+H280/100,IF(G280=\"M\",10+H280/100,IF(G280=\"H\",20+H280/100,IF(G280=\"N/A\",0,I280)))))","v":0},{"$f":"IF(I280<J280,I280,J280)","v":0},{"$f":"K280*Inputs!D$209","v":0},{"$f":"L280/Inputs!D$210","v":0},{"$f":"IF(G280=\"E\",Inputs!D$212,IF(OR(G280=\"M\"),Inputs!D$213,IF(OR(G280=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M280*N280","v":0}]
["1201000","Lincoln #1","1201-001","Lincoln #1 Administration Building","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E281<=Inputs!$D$211,F281=\"Yes\"),I281,IF(G281=\"E\",4+H281/100,IF(G281=\"M\",10+H281/100,IF(G281=\"H\",20+H281/100,IF(G281=\"N/A\",0,I281)))))","v":2},2,{"$f":"K281*Inputs!D$209","v":186},{"$f":"L281/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G281=\"E\",Inputs!D$212,IF(OR(G281=\"M\"),Inputs!D$213,IF(OR(G281=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1201000","Lincoln #1","1201-003","Kemmerer ES","1997-07-01","No","E",{"$f":"ADM!S185","v":269.39299999999997},10,{"$f":"IF(OR(E282<=Inputs!$D$211,F282=\"Yes\"),I282,IF(G282=\"E\",4+H282/100,IF(G282=\"M\",10+H282/100,IF(G282=\"H\",20+H282/100,IF(G282=\"N/A\",0,I282)))))","v":10},10,{"$f":"K282*Inputs!D$209","v":930},{"$f":"L282/Inputs!D$210","v":0.46314741035856571},{"$f":"IF(G282=\"E\",Inputs!D$212,IF(OR(G282=\"M\"),Inputs!D$213,IF(OR(G282=\"H\"),Inputs!D$214,1)))","v":1},0.46314741035856571]
["1201000","Lincoln #1","1201-004","Burgoon ES","1997-07-01","No",0,"N/A",5,{"$f":"IF(OR(E283<=Inputs!$D$211,F283=\"Yes\"),I283,IF(G283=\"E\",4+H283/100,IF(G283=\"M\",10+H283/100,IF(G283=\"H\",20+H283/100,IF(G283=\"N/A\",0,I283)))))","v":5},5,{"$f":"K283*Inputs!D$209","v":465},{"$f":"L283/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G283=\"E\",Inputs!D$212,IF(OR(G283=\"M\"),Inputs!D$213,IF(OR(G283=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["1201000","Lincoln #1","1201-005","Kemmerer MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S186","v":176.14400000000001},15,{"$f":"IF(OR(E284<=Inputs!$D$211,F284=\"Yes\"),I284,IF(G284=\"E\",4+H284/100,IF(G284=\"M\",10+H284/100,IF(G284=\"H\",20+H284/100,IF(G284=\"N/A\",0,I284)))))","v":15},15,{"$f":"K284*Inputs!D$209","v":1395},{"$f":"L284/Inputs!D$210","v":0.69472111553784865},{"$f":"IF(G284=\"E\",Inputs!D$212,IF(OR(G284=\"M\"),Inputs!D$213,IF(OR(G284=\"H\"),Inputs!D$214,1)))","v":1.5},1.042081673306773]
["1201000","Lincoln #1","1201-006","Kemmerer HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S187","v":152.857},21,{"$f":"IF(OR(E285<=Inputs!$D$211,F285=\"Yes\"),I285,IF(G285=\"E\",4+H285/100,IF(G285=\"M\",10+H285/100,IF(G285=\"H\",20+H285/100,IF(G285=\"N/A\",0,I285)))))","v":21},21,{"$f":"K285*Inputs!D$209","v":1953},{"$f":"L285/Inputs!D$210","v":0.97260956175298807},{"$f":"IF(G285=\"E\",Inputs!D$212,IF(OR(G285=\"M\"),Inputs!D$213,IF(OR(G285=\"H\"),Inputs!D$214,1)))","v":2.5},2.4315239043824701]
["1201000","Lincoln #1","1201-007","Bus Barn","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E286<=Inputs!$D$211,F286=\"Yes\"),I286,IF(G286=\"E\",4+H286/100,IF(G286=\"M\",10+H286/100,IF(G286=\"H\",20+H286/100,IF(G286=\"N/A\",0,I286)))))","v":2},2,{"$f":"K286*Inputs!D$209","v":186},{"$f":"L286/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G286=\"E\",Inputs!D$212,IF(OR(G286=\"M\"),Inputs!D$213,IF(OR(G286=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1201000","Lincoln #1","1201-008","Kemmerer Child Development Center","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E287<=Inputs!$D$211,F287=\"Yes\"),I287,IF(G287=\"E\",4+H287/100,IF(G287=\"M\",10+H287/100,IF(G287=\"H\",20+H287/100,IF(G287=\"N/A\",0,I287)))))","v":2},2,{"$f":"K287*Inputs!D$209","v":186},{"$f":"L287/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G287=\"E\",Inputs!D$212,IF(OR(G287=\"M\"),Inputs!D$213,IF(OR(G287=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1201000","Lincoln #1","1201-009","Undeveloped Site","1997-07-01","No",0,"N/A",3,{"$f":"IF(OR(E288<=Inputs!$D$211,F288=\"Yes\"),I288,IF(G288=\"E\",4+H288/100,IF(G288=\"M\",10+H288/100,IF(G288=\"H\",20+H288/100,IF(G288=\"N/A\",0,I288)))))","v":3},3,{"$f":"K288*Inputs!D$209","v":279},{"$f":"L288/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G288=\"E\",Inputs!D$212,IF(OR(G288=\"M\"),Inputs!D$213,IF(OR(G288=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["1201000","Lincoln #1","1201-010","Track and Field","1997-07-01","No",0,"N/A",32,{"$f":"IF(OR(E289<=Inputs!$D$211,F289=\"Yes\"),I289,IF(G289=\"E\",4+H289/100,IF(G289=\"M\",10+H289/100,IF(G289=\"H\",20+H289/100,IF(G289=\"N/A\",0,I289)))))","v":32},32,{"$f":"K289*Inputs!D$209","v":2976},{"$f":"L289/Inputs!D$210","v":1.4820717131474104},{"$f":"IF(G289=\"E\",Inputs!D$212,IF(OR(G289=\"M\"),Inputs!D$213,IF(OR(G289=\"H\"),Inputs!D$214,1)))","v":1},1.4820717131474104]
["1202000","Lincoln #2","1202-001","Lincoln #2 District Office/Swift Creek","1997-07-01","No","H",{"$f":"ADM!S197","v":24.442666666666668},2.6,{"$f":"IF(OR(E290<=Inputs!$D$211,F290=\"Yes\"),I290,IF(G290=\"E\",4+H290/100,IF(G290=\"M\",10+H290/100,IF(G290=\"H\",20+H290/100,IF(G290=\"N/A\",0,I290)))))","v":2.6},2.6,{"$f":"K290*Inputs!D$209","v":241.8},{"$f":"L290/Inputs!D$210","v":0.12041832669322709},{"$f":"IF(G290=\"E\",Inputs!D$212,IF(OR(G290=\"M\"),Inputs!D$213,IF(OR(G290=\"H\"),Inputs!D$214,1)))","v":2.5},0.30104581673306774]
["1202000","Lincoln #2","1202-002","Lincoln #2 Bus Garage (New)","1997-07-01","No",0,"N/A",8,{"$f":"IF(OR(E291<=Inputs!$D$211,F291=\"Yes\"),I291,IF(G291=\"E\",4+H291/100,IF(G291=\"M\",10+H291/100,IF(G291=\"H\",20+H291/100,IF(G291=\"N/A\",0,I291)))))","v":8},8,{"$f":"K291*Inputs!D$209","v":744},{"$f":"L291/Inputs!D$210","v":0.37051792828685259},{"$f":"IF(G291=\"E\",Inputs!D$212,IF(OR(G291=\"M\"),Inputs!D$213,IF(OR(G291=\"H\"),Inputs!D$214,1)))","v":1},0.37051792828685259]
["1202000","Lincoln #2","1202-003","Afton ES","1997-07-01","No","E",{"$f":"ADM!S189","v":392.91999999999996},6.5,{"$f":"IF(OR(E292<=Inputs!$D$211,F292=\"Yes\"),I292,IF(G292=\"E\",4+H292/100,IF(G292=\"M\",10+H292/100,IF(G292=\"H\",20+H292/100,IF(G292=\"N/A\",0,I292)))))","v":6.5},6.5,{"$f":"K292*Inputs!D$209","v":604.5},{"$f":"L292/Inputs!D$210","v":0.30104581673306774},{"$f":"IF(G292=\"E\",Inputs!D$212,IF(OR(G292=\"M\"),Inputs!D$213,IF(OR(G292=\"H\"),Inputs!D$214,1)))","v":1},0.30104581673306774]
["1202000","Lincoln #2","1202-004","Cokeville ES","1997-07-01","No","E",{"$f":"ADM!S190","v":137.58333333333334},17.32,{"$f":"IF(OR(E293<=Inputs!$D$211,F293=\"Yes\"),I293,IF(G293=\"E\",4+H293/100,IF(G293=\"M\",10+H293/100,IF(G293=\"H\",20+H293/100,IF(G293=\"N/A\",0,I293)))))","v":17.32},17.32,{"$f":"K293*Inputs!D$209","v":1610.76},{"$f":"L293/Inputs!D$210","v":0.80217131474103587},{"$f":"IF(G293=\"E\",Inputs!D$212,IF(OR(G293=\"M\"),Inputs!D$213,IF(OR(G293=\"H\"),Inputs!D$214,1)))","v":1},0.80217131474103587]
["1202000","Lincoln #2","1202-007","Osmond ES (4-6)","1997-07-01","No","E",{"$f":"ADM!S193","v":297.10899999999998},19.899999999999999,{"$f":"IF(OR(E294<=Inputs!$D$211,F294=\"Yes\"),I294,IF(G294=\"E\",4+H294/100,IF(G294=\"M\",10+H294/100,IF(G294=\"H\",20+H294/100,IF(G294=\"N/A\",0,I294)))))","v":19.899999999999999},19.899999999999999,{"$f":"K294*Inputs!D$209","v":1850.6999999999998},{"$f":"L294/Inputs!D$210","v":0.92166334661354576},{"$f":"IF(G294=\"E\",Inputs!D$212,IF(OR(G294=\"M\"),Inputs!D$213,IF(OR(G294=\"H\"),Inputs!D$214,1)))","v":1},0.92166334661354576]
["1202000","Lincoln #2","1202-008","Star Valley Jr. HS (7-8)","1997-07-01","No","M",{"$f":"ADM!S194","v":366.43833333333333},23.86,{"$f":"IF(OR(E295<=Inputs!$D$211,F295=\"Yes\"),I295,IF(G295=\"E\",4+H295/100,IF(G295=\"M\",10+H295/100,IF(G295=\"H\",20+H295/100,IF(G295=\"N/A\",0,I295)))))","v":23.86},23.86,{"$f":"K295*Inputs!D$209","v":2218.98},{"$f":"L295/Inputs!D$210","v":1.1050697211155378},{"$f":"IF(G295=\"E\",Inputs!D$212,IF(OR(G295=\"M\"),Inputs!D$213,IF(OR(G295=\"H\"),Inputs!D$214,1)))","v":1.5},1.6576045816733067]
["1202000","Lincoln #2","1202-009","Star Valley HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S196","v":673.62299999999993},57,{"$f":"IF(OR(E296<=Inputs!$D$211,F296=\"Yes\"),I296,IF(G296=\"E\",4+H296/100,IF(G296=\"M\",10+H296/100,IF(G296=\"H\",20+H296/100,IF(G296=\"N/A\",0,I296)))))","v":57},57,{"$f":"K296*Inputs!D$209","v":5301},{"$f":"L296/Inputs!D$210","v":2.6399402390438249},{"$f":"IF(G296=\"E\",Inputs!D$212,IF(OR(G296=\"M\"),Inputs!D$213,IF(OR(G296=\"H\"),Inputs!D$214,1)))","v":2.5},6.5998505976095618]
["1202000","Lincoln #2","1202-010","Cokeville Jr/Sr HS (6-12)","1997-07-01","No","H",{"$f":"ADM!S195","v":105.334},10.75,{"$f":"IF(OR(E297<=Inputs!$D$211,F297=\"Yes\"),I297,IF(G297=\"E\",4+H297/100,IF(G297=\"M\",10+H297/100,IF(G297=\"H\",20+H297/100,IF(G297=\"N/A\",0,I297)))))","v":10.75},10.75,{"$f":"K297*Inputs!D$209","v":999.75},{"$f":"L297/Inputs!D$210","v":0.49788346613545814},{"$f":"IF(G297=\"E\",Inputs!D$212,IF(OR(G297=\"M\"),Inputs!D$213,IF(OR(G297=\"H\"),Inputs!D$214,1)))","v":2.5},1.2447086653386454]
["1202000","Lincoln #2","1202-011","Old Osmond ES","1997-07-01","No",0,"N/A",1.7,{"$f":"IF(OR(E298<=Inputs!$D$211,F298=\"Yes\"),I298,IF(G298=\"E\",4+H298/100,IF(G298=\"M\",10+H298/100,IF(G298=\"H\",20+H298/100,IF(G298=\"N/A\",0,I298)))))","v":1.7},1.7,{"$f":"K298*Inputs!D$209","v":158.1},{"$f":"L298/Inputs!D$210","v":7.8735059760956169E-2},{"$f":"IF(G298=\"E\",Inputs!D$212,IF(OR(G298=\"M\"),Inputs!D$213,IF(OR(G298=\"H\"),Inputs!D$214,1)))","v":1},7.8735059760956169E-2]
["1202000","Lincoln #2","1202-012","Afton Elementary - Undeveloped","2004-03-10","No","N/A","N/A",23,{"$f":"IF(OR(E299<=Inputs!$D$211,F299=\"Yes\"),I299,IF(G299=\"E\",4+H299/100,IF(G299=\"M\",10+H299/100,IF(G299=\"H\",20+H299/100,IF(G299=\"N/A\",0,I299)))))","v":0},0,{"$f":"K299*Inputs!D$209","v":0},{"$f":"L299/Inputs!D$210","v":0},{"$f":"IF(G299=\"E\",Inputs!D$212,IF(OR(G299=\"M\"),Inputs!D$213,IF(OR(G299=\"H\"),Inputs!D$214,1)))","v":1},0]
["1202000","Lincoln #2","1202-013","Thayne Elementary","1996-02-15","No","E",{"$f":"ADM!S191","v":384.80600000000004},24,{"$f":"IF(OR(E300<=Inputs!$D$211,F300=\"Yes\"),I300,IF(G300=\"E\",4+H300/100,IF(G300=\"M\",10+H300/100,IF(G300=\"H\",20+H300/100,IF(G300=\"N/A\",0,I300)))))","v":24},24,{"$f":"K300*Inputs!D$209","v":2232},{"$f":"L300/Inputs!D$210","v":1.1115537848605577},{"$f":"IF(G300=\"E\",Inputs!D$212,IF(OR(G300=\"M\"),Inputs!D$213,IF(OR(G300=\"H\"),Inputs!D$214,1)))","v":1},1.1115537848605577]
["1202000","Lincoln #2","1202-014","Etna Elementary","2004-07-09","No","E",{"$f":"ADM!S192","v":247.07999999999998},26.89,{"$f":"IF(OR(E301<=Inputs!$D$211,F301=\"Yes\"),I301,IF(G301=\"E\",4+H301/100,IF(G301=\"M\",10+H301/100,IF(G301=\"H\",20+H301/100,IF(G301=\"N/A\",0,I301)))))","v":6.4707999999999997},6.4707999999999997,{"$f":"K301*Inputs!D$209","v":601.78440000000001},{"$f":"L301/Inputs!D$210","v":0.29969342629482071},{"$f":"IF(G301=\"E\",Inputs!D$212,IF(OR(G301=\"M\"),Inputs!D$213,IF(OR(G301=\"H\"),Inputs!D$214,1)))","v":1},0.29969342629482071]
["1202000","Lincoln #2","1202-015","Osmond Elementary - Undeveloped","2004-11-19","No",0,"N/A",13,{"$f":"IF(OR(E302<=Inputs!$D$211,F302=\"Yes\"),I302,IF(G302=\"E\",4+H302/100,IF(G302=\"M\",10+H302/100,IF(G302=\"H\",20+H302/100,IF(G302=\"N/A\",0,I302)))))","v":13},13,{"$f":"K302*Inputs!D$209","v":1209},{"$f":"L302/Inputs!D$210","v":0.60209163346613548},{"$f":"IF(G302=\"E\",Inputs!D$212,IF(OR(G302=\"M\"),Inputs!D$213,IF(OR(G302=\"H\"),Inputs!D$214,1)))","v":1},0.60209163346613548]
["1202000","Lincoln #2","1202-016","Bus Turn Around - Thayne","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E303<=Inputs!$D$211,F303=\"Yes\"),I303,IF(G303=\"E\",4+H303/100,IF(G303=\"M\",10+H303/100,IF(G303=\"H\",20+H303/100,IF(G303=\"N/A\",0,I303)))))","v":2},2,{"$f":"K303*Inputs!D$209","v":186},{"$f":"L303/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G303=\"E\",Inputs!D$212,IF(OR(G303=\"M\"),Inputs!D$213,IF(OR(G303=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1301000","Natrona #1","1301-001","Central Services Facility","1997-07-01","No",0,"N/A",11.38,{"$f":"IF(OR(E304<=Inputs!$D$211,F304=\"Yes\"),I304,IF(G304=\"E\",4+H304/100,IF(G304=\"M\",10+H304/100,IF(G304=\"H\",20+H304/100,IF(G304=\"N/A\",0,I304)))))","v":11.38},11.38,{"$f":"K304*Inputs!D$209","v":1058.3400000000001},{"$f":"L304/Inputs!D$210","v":0.52706175298804792},{"$f":"IF(G304=\"E\",Inputs!D$212,IF(OR(G304=\"M\"),Inputs!D$213,IF(OR(G304=\"H\"),Inputs!D$214,1)))","v":1},0.52706175298804792]
["1301000","Natrona #1","1301-002","Alcova ES","1997-07-01","No","E",{"$f":"ADM!S198","v":4.2096666666666671},2.09,{"$f":"IF(OR(E305<=Inputs!$D$211,F305=\"Yes\"),I305,IF(G305=\"E\",4+H305/100,IF(G305=\"M\",10+H305/100,IF(G305=\"H\",20+H305/100,IF(G305=\"N/A\",0,I305)))))","v":2.09},2.09,{"$f":"K305*Inputs!D$209","v":194.36999999999998},{"$f":"L305/Inputs!D$210","v":9.6797808764940221E-2},{"$f":"IF(G305=\"E\",Inputs!D$212,IF(OR(G305=\"M\"),Inputs!D$213,IF(OR(G305=\"H\"),Inputs!D$214,1)))","v":1},9.6797808764940221E-2]
["1301000","Natrona #1","1301-003","Crest Hill ES","1997-07-01","No","E",{"$f":"ADM!S199","v":339.42600000000004},4.4000000000000004,{"$f":"IF(OR(E306<=Inputs!$D$211,F306=\"Yes\"),I306,IF(G306=\"E\",4+H306/100,IF(G306=\"M\",10+H306/100,IF(G306=\"H\",20+H306/100,IF(G306=\"N/A\",0,I306)))))","v":4.4000000000000004},4.4000000000000004,{"$f":"K306*Inputs!D$209","v":409.20000000000005},{"$f":"L306/Inputs!D$210","v":0.20378486055776895},{"$f":"IF(G306=\"E\",Inputs!D$212,IF(OR(G306=\"M\"),Inputs!D$213,IF(OR(G306=\"H\"),Inputs!D$214,1)))","v":1},0.20378486055776895]
["1301000","Natrona #1","1301-004","Evansville ES","1997-07-01","No","E",{"$f":"ADM!S200","v":280.17500000000001},11.98,{"$f":"IF(OR(E307<=Inputs!$D$211,F307=\"Yes\"),I307,IF(G307=\"E\",4+H307/100,IF(G307=\"M\",10+H307/100,IF(G307=\"H\",20+H307/100,IF(G307=\"N/A\",0,I307)))))","v":11.98},11.98,{"$f":"K307*Inputs!D$209","v":1114.1400000000001},{"$f":"L307/Inputs!D$210","v":0.55485059760956179},{"$f":"IF(G307=\"E\",Inputs!D$212,IF(OR(G307=\"M\"),Inputs!D$213,IF(OR(G307=\"H\"),Inputs!D$214,1)))","v":1},0.55485059760956179]
["1301000","Natrona #1","1301-005","Fairdale ES","1997-07-01","No",0,"N/A",4.95,{"$f":"IF(OR(E308<=Inputs!$D$211,F308=\"Yes\"),I308,IF(G308=\"E\",4+H308/100,IF(G308=\"M\",10+H308/100,IF(G308=\"H\",20+H308/100,IF(G308=\"N/A\",0,I308)))))","v":4.95},4.95,{"$f":"K308*Inputs!D$209","v":460.35},{"$f":"L308/Inputs!D$210","v":0.22925796812749005},{"$f":"IF(G308=\"E\",Inputs!D$212,IF(OR(G308=\"M\"),Inputs!D$213,IF(OR(G308=\"H\"),Inputs!D$214,1)))","v":1},0.22925796812749005]
["1301000","Natrona #1","1301-006","Fort Casper ES","1997-07-01","No","E",{"$f":"ADM!S202","v":469.39400000000001},4.5999999999999996,{"$f":"IF(OR(E309<=Inputs!$D$211,F309=\"Yes\"),I309,IF(G309=\"E\",4+H309/100,IF(G309=\"M\",10+H309/100,IF(G309=\"H\",20+H309/100,IF(G309=\"N/A\",0,I309)))))","v":4.5999999999999996},4.5999999999999996,{"$f":"K309*Inputs!D$209","v":427.79999999999995},{"$f":"L309/Inputs!D$210","v":0.21304780876494023},{"$f":"IF(G309=\"E\",Inputs!D$212,IF(OR(G309=\"M\"),Inputs!D$213,IF(OR(G309=\"H\"),Inputs!D$214,1)))","v":1},0.21304780876494023]
["1301000","Natrona #1","1301-008","Grant ES","1997-07-01","No","E",{"$f":"ADM!S203","v":195.16533333333331},5.92,{"$f":"IF(OR(E310<=Inputs!$D$211,F310=\"Yes\"),I310,IF(G310=\"E\",4+H310/100,IF(G310=\"M\",10+H310/100,IF(G310=\"H\",20+H310/100,IF(G310=\"N/A\",0,I310)))))","v":5.92},5.92,{"$f":"K310*Inputs!D$209","v":550.55999999999995},{"$f":"L310/Inputs!D$210","v":0.27418326693227091},{"$f":"IF(G310=\"E\",Inputs!D$212,IF(OR(G310=\"M\"),Inputs!D$213,IF(OR(G310=\"H\"),Inputs!D$214,1)))","v":1},0.27418326693227091]
["1301000","Natrona #1","1301-009","Sagewood ES","1997-07-01","No","E",{"$f":"ADM!S204","v":300.41799999999995},5.59,{"$f":"IF(OR(E311<=Inputs!$D$211,F311=\"Yes\"),I311,IF(G311=\"E\",4+H311/100,IF(G311=\"M\",10+H311/100,IF(G311=\"H\",20+H311/100,IF(G311=\"N/A\",0,I311)))))","v":5.59},5.59,{"$f":"K311*Inputs!D$209","v":519.87},{"$f":"L311/Inputs!D$210","v":0.25889940239043824},{"$f":"IF(G311=\"E\",Inputs!D$212,IF(OR(G311=\"M\"),Inputs!D$213,IF(OR(G311=\"H\"),Inputs!D$214,1)))","v":1},0.25889940239043824]
["1301000","Natrona #1","1301-010","Special Education Services Center","1997-07-01","No",0,"N/A",1.22,{"$f":"IF(OR(E312<=Inputs!$D$211,F312=\"Yes\"),I312,IF(G312=\"E\",4+H312/100,IF(G312=\"M\",10+H312/100,IF(G312=\"H\",20+H312/100,IF(G312=\"N/A\",0,I312)))))","v":1.22},1.22,{"$f":"K312*Inputs!D$209","v":113.46},{"$f":"L312/Inputs!D$210","v":5.6503984063745016E-2},{"$f":"IF(G312=\"E\",Inputs!D$212,IF(OR(G312=\"M\"),Inputs!D$213,IF(OR(G312=\"H\"),Inputs!D$214,1)))","v":1},5.6503984063745016E-2]
["1301000","Natrona #1","1301-011","Manor Heights ES","1997-07-01","No","E",{"$f":"ADM!S205","v":324.35399999999998},6.8,{"$f":"IF(OR(E313<=Inputs!$D$211,F313=\"Yes\"),I313,IF(G313=\"E\",4+H313/100,IF(G313=\"M\",10+H313/100,IF(G313=\"H\",20+H313/100,IF(G313=\"N/A\",0,I313)))))","v":6.8},6.8,{"$f":"K313*Inputs!D$209","v":632.4},{"$f":"L313/Inputs!D$210","v":0.31494023904382468},{"$f":"IF(G313=\"E\",Inputs!D$212,IF(OR(G313=\"M\"),Inputs!D$213,IF(OR(G313=\"H\"),Inputs!D$214,1)))","v":1},0.31494023904382468]
["1301000","Natrona #1","1301-012","Cottonwood ES","1997-07-01","No",0,{"$f":"ADM!S201","v":314.45100000000002},4.92,{"$f":"IF(OR(E314<=Inputs!$D$211,F314=\"Yes\"),I314,IF(G314=\"E\",4+H314/100,IF(G314=\"M\",10+H314/100,IF(G314=\"H\",20+H314/100,IF(G314=\"N/A\",0,I314)))))","v":4.92},4.92,{"$f":"K314*Inputs!D$209","v":457.56},{"$f":"L314/Inputs!D$210","v":0.22786852589641435},{"$f":"IF(G314=\"E\",Inputs!D$212,IF(OR(G314=\"M\"),Inputs!D$213,IF(OR(G314=\"H\"),Inputs!D$214,1)))","v":1},0.22786852589641435]
["1301000","Natrona #1","1301-013","Mills ES","1997-07-01","No","E",{"$f":"ADM!S206","v":199.38900000000004},2.92,{"$f":"IF(OR(E315<=Inputs!$D$211,F315=\"Yes\"),I315,IF(G315=\"E\",4+H315/100,IF(G315=\"M\",10+H315/100,IF(G315=\"H\",20+H315/100,IF(G315=\"N/A\",0,I315)))))","v":2.92},2.92,{"$f":"K315*Inputs!D$209","v":271.56},{"$f":"L315/Inputs!D$210","v":0.1352390438247012},{"$f":"IF(G315=\"E\",Inputs!D$212,IF(OR(G315=\"M\"),Inputs!D$213,IF(OR(G315=\"H\"),Inputs!D$214,1)))","v":1},0.1352390438247012]
["1301000","Natrona #1","1301-014","Mountain View ES","1997-07-01","No","E",{"$f":"ADM!S207","v":224.39233333333331},3.67,{"$f":"IF(OR(E316<=Inputs!$D$211,F316=\"Yes\"),I316,IF(G316=\"E\",4+H316/100,IF(G316=\"M\",10+H316/100,IF(G316=\"H\",20+H316/100,IF(G316=\"N/A\",0,I316)))))","v":3.67},3.67,{"$f":"K316*Inputs!D$209","v":341.31},{"$f":"L316/Inputs!D$210","v":0.16997509960159363},{"$f":"IF(G316=\"E\",Inputs!D$212,IF(OR(G316=\"M\"),Inputs!D$213,IF(OR(G316=\"H\"),Inputs!D$214,1)))","v":1},0.16997509960159363]
["1301000","Natrona #1","1301-015","North Casper ES","1997-07-01","No","E",{"$f":"ADM!S208","v":268.47299999999996},2.44,{"$f":"IF(OR(E317<=Inputs!$D$211,F317=\"Yes\"),I317,IF(G317=\"E\",4+H317/100,IF(G317=\"M\",10+H317/100,IF(G317=\"H\",20+H317/100,IF(G317=\"N/A\",0,I317)))))","v":2.44},2.44,{"$f":"K317*Inputs!D$209","v":226.92},{"$f":"L317/Inputs!D$210","v":0.11300796812749003},{"$f":"IF(G317=\"E\",Inputs!D$212,IF(OR(G317=\"M\"),Inputs!D$213,IF(OR(G317=\"H\"),Inputs!D$214,1)))","v":1},0.11300796812749003]
["1301000","Natrona #1","1301-016","Paradise Valley ES","1997-07-01","No","E",{"$f":"ADM!S209","v":388.13400000000001},6.65,{"$f":"IF(OR(E318<=Inputs!$D$211,F318=\"Yes\"),I318,IF(G318=\"E\",4+H318/100,IF(G318=\"M\",10+H318/100,IF(G318=\"H\",20+H318/100,IF(G318=\"N/A\",0,I318)))))","v":6.65},6.65,{"$f":"K318*Inputs!D$209","v":618.45000000000005},{"$f":"L318/Inputs!D$210","v":0.30799302788844624},{"$f":"IF(G318=\"E\",Inputs!D$212,IF(OR(G318=\"M\"),Inputs!D$213,IF(OR(G318=\"H\"),Inputs!D$214,1)))","v":1},0.30799302788844624]
["1301000","Natrona #1","1301-017","Park ES","1997-07-01","No","E",{"$f":"ADM!S210","v":268.95400000000001},2,{"$f":"IF(OR(E319<=Inputs!$D$211,F319=\"Yes\"),I319,IF(G319=\"E\",4+H319/100,IF(G319=\"M\",10+H319/100,IF(G319=\"H\",20+H319/100,IF(G319=\"N/A\",0,I319)))))","v":2},2,{"$f":"K319*Inputs!D$209","v":186},{"$f":"L319/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G319=\"E\",Inputs!D$212,IF(OR(G319=\"M\"),Inputs!D$213,IF(OR(G319=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1301000","Natrona #1","1301-018","Pineview ES","1997-07-01","No","E",{"$f":"ADM!S211","v":347.93700000000001},6.51,{"$f":"IF(OR(E320<=Inputs!$D$211,F320=\"Yes\"),I320,IF(G320=\"E\",4+H320/100,IF(G320=\"M\",10+H320/100,IF(G320=\"H\",20+H320/100,IF(G320=\"N/A\",0,I320)))))","v":6.51},6.51,{"$f":"K320*Inputs!D$209","v":605.42999999999995},{"$f":"L320/Inputs!D$210","v":0.30150896414342626},{"$f":"IF(G320=\"E\",Inputs!D$212,IF(OR(G320=\"M\"),Inputs!D$213,IF(OR(G320=\"H\"),Inputs!D$214,1)))","v":1},0.30150896414342626]
["1301000","Natrona #1","1301-019","Poison Spider ES","1997-07-01","No","M",{"$f":"ADM!S212","v":218.59866666666665},10.43,{"$f":"IF(OR(E321<=Inputs!$D$211,F321=\"Yes\"),I321,IF(G321=\"E\",4+H321/100,IF(G321=\"M\",10+H321/100,IF(G321=\"H\",20+H321/100,IF(G321=\"N/A\",0,I321)))))","v":10.43},10.43,{"$f":"K321*Inputs!D$209","v":969.99},{"$f":"L321/Inputs!D$210","v":0.48306274900398405},{"$f":"IF(G321=\"E\",Inputs!D$212,IF(OR(G321=\"M\"),Inputs!D$213,IF(OR(G321=\"H\"),Inputs!D$214,1)))","v":1.5},0.72459412350597607]
["1301000","Natrona #1","1301-020","Powder River ES","1997-07-01","No","E",{"$f":"ADM!S213","v":3.468},1.67,{"$f":"IF(OR(E322<=Inputs!$D$211,F322=\"Yes\"),I322,IF(G322=\"E\",4+H322/100,IF(G322=\"M\",10+H322/100,IF(G322=\"H\",20+H322/100,IF(G322=\"N/A\",0,I322)))))","v":1.67},1.67,{"$f":"K322*Inputs!D$209","v":155.31},{"$f":"L322/Inputs!D$210","v":7.7345617529880478E-2},{"$f":"IF(G322=\"E\",Inputs!D$212,IF(OR(G322=\"M\"),Inputs!D$213,IF(OR(G322=\"H\"),Inputs!D$214,1)))","v":1},7.7345617529880478E-2]
["1301000","Natrona #1","1301-021","Red Creek ES","1997-07-01","No","E",{"$f":"ADM!S214","v":5.6460000000000008},0.99,{"$f":"IF(OR(E323<=Inputs!$D$211,F323=\"Yes\"),I323,IF(G323=\"E\",4+H323/100,IF(G323=\"M\",10+H323/100,IF(G323=\"H\",20+H323/100,IF(G323=\"N/A\",0,I323)))))","v":0.99},0.99,{"$f":"K323*Inputs!D$209","v":92.07},{"$f":"L323/Inputs!D$210","v":4.5851593625498004E-2},{"$f":"IF(G323=\"E\",Inputs!D$212,IF(OR(G323=\"M\"),Inputs!D$213,IF(OR(G323=\"H\"),Inputs!D$214,1)))","v":1},4.5851593625498004E-2]
["1301000","Natrona #1","1301-022","Southridge ES","1997-07-01","No","E",{"$f":"ADM!S215","v":312.65100000000001},3.12,{"$f":"IF(OR(E324<=Inputs!$D$211,F324=\"Yes\"),I324,IF(G324=\"E\",4+H324/100,IF(G324=\"M\",10+H324/100,IF(G324=\"H\",20+H324/100,IF(G324=\"N/A\",0,I324)))))","v":3.12},3.12,{"$f":"K324*Inputs!D$209","v":290.16000000000003},{"$f":"L324/Inputs!D$210","v":0.14450199203187253},{"$f":"IF(G324=\"E\",Inputs!D$212,IF(OR(G324=\"M\"),Inputs!D$213,IF(OR(G324=\"H\"),Inputs!D$214,1)))","v":1},0.14450199203187253]
["1301000","Natrona #1","1301-023","University Park ES","1997-07-01","No","E",{"$f":"ADM!S216","v":216.10300000000001},3.43,{"$f":"IF(OR(E325<=Inputs!$D$211,F325=\"Yes\"),I325,IF(G325=\"E\",4+H325/100,IF(G325=\"M\",10+H325/100,IF(G325=\"H\",20+H325/100,IF(G325=\"N/A\",0,I325)))))","v":3.43},3.43,{"$f":"K325*Inputs!D$209","v":318.99},{"$f":"L325/Inputs!D$210","v":0.15885956175298804},{"$f":"IF(G325=\"E\",Inputs!D$212,IF(OR(G325=\"M\"),Inputs!D$213,IF(OR(G325=\"H\"),Inputs!D$214,1)))","v":1},0.15885956175298804]
["1301000","Natrona #1","1301-024","Verda James ES","1997-07-01","No","E",{"$f":"ADM!S217","v":437.22899999999998},4.32,{"$f":"IF(OR(E326<=Inputs!$D$211,F326=\"Yes\"),I326,IF(G326=\"E\",4+H326/100,IF(G326=\"M\",10+H326/100,IF(G326=\"H\",20+H326/100,IF(G326=\"N/A\",0,I326)))))","v":4.32},4.32,{"$f":"K326*Inputs!D$209","v":401.76000000000005},{"$f":"L326/Inputs!D$210","v":0.20007968127490042},{"$f":"IF(G326=\"E\",Inputs!D$212,IF(OR(G326=\"M\"),Inputs!D$213,IF(OR(G326=\"H\"),Inputs!D$214,1)))","v":1},0.20007968127490042]
["1301000","Natrona #1","1301-025","Westwood ES","1997-07-01","No",0,"N/A",2.91,{"$f":"IF(OR(E327<=Inputs!$D$211,F327=\"Yes\"),I327,IF(G327=\"E\",4+H327/100,IF(G327=\"M\",10+H327/100,IF(G327=\"H\",20+H327/100,IF(G327=\"N/A\",0,I327)))))","v":2.91},2.91,{"$f":"K327*Inputs!D$209","v":270.63},{"$f":"L327/Inputs!D$210","v":0.13477589641434262},{"$f":"IF(G327=\"E\",Inputs!D$212,IF(OR(G327=\"M\"),Inputs!D$213,IF(OR(G327=\"H\"),Inputs!D$214,1)))","v":1},0.13477589641434262]
["1301000","Natrona #1","1301-026","Willard ES","1997-07-01","No","E",{"$f":"ADM!S218","v":212.54899999999998},2.5,{"$f":"IF(OR(E328<=Inputs!$D$211,F328=\"Yes\"),I328,IF(G328=\"E\",4+H328/100,IF(G328=\"M\",10+H328/100,IF(G328=\"H\",20+H328/100,IF(G328=\"N/A\",0,I328)))))","v":2.5},2.5,{"$f":"K328*Inputs!D$209","v":232.5},{"$f":"L328/Inputs!D$210","v":0.11578685258964143},{"$f":"IF(G328=\"E\",Inputs!D$212,IF(OR(G328=\"M\"),Inputs!D$213,IF(OR(G328=\"H\"),Inputs!D$214,1)))","v":1},0.11578685258964143]
["1301000","Natrona #1","1301-027","Willow Creek ES/Residence","1997-07-01","No","E",{"$f":"ADM!S219","v":3.1733333333333333},0.39,{"$f":"IF(OR(E329<=Inputs!$D$211,F329=\"Yes\"),I329,IF(G329=\"E\",4+H329/100,IF(G329=\"M\",10+H329/100,IF(G329=\"H\",20+H329/100,IF(G329=\"N/A\",0,I329)))))","v":0.39},0.39,{"$f":"K329*Inputs!D$209","v":36.270000000000003},{"$f":"L329/Inputs!D$210","v":1.8062749003984066E-2},{"$f":"IF(G329=\"E\",Inputs!D$212,IF(OR(G329=\"M\"),Inputs!D$213,IF(OR(G329=\"H\"),Inputs!D$214,1)))","v":1},1.8062749003984066E-2]
["1301000","Natrona #1","1301-028","Woods Learning Center","1997-07-01","No","M",{"$f":"ADM!S220","v":155.78800000000001},5.87,{"$f":"IF(OR(E330<=Inputs!$D$211,F330=\"Yes\"),I330,IF(G330=\"E\",4+H330/100,IF(G330=\"M\",10+H330/100,IF(G330=\"H\",20+H330/100,IF(G330=\"N/A\",0,I330)))))","v":5.87},5.87,{"$f":"K330*Inputs!D$209","v":545.91},{"$f":"L330/Inputs!D$210","v":0.27186752988047808},{"$f":"IF(G330=\"E\",Inputs!D$212,IF(OR(G330=\"M\"),Inputs!D$213,IF(OR(G330=\"H\"),Inputs!D$214,1)))","v":1.5},0.40780129482071714]
["1301000","Natrona #1","1301-029","Oregon Trail ES","1997-07-01","No","E",{"$f":"ADM!S221","v":343.05800000000005},6.27,{"$f":"IF(OR(E331<=Inputs!$D$211,F331=\"Yes\"),I331,IF(G331=\"E\",4+H331/100,IF(G331=\"M\",10+H331/100,IF(G331=\"H\",20+H331/100,IF(G331=\"N/A\",0,I331)))))","v":6.27},6.27,{"$f":"K331*Inputs!D$209","v":583.11},{"$f":"L331/Inputs!D$210","v":0.29039342629482073},{"$f":"IF(G331=\"E\",Inputs!D$212,IF(OR(G331=\"M\"),Inputs!D$213,IF(OR(G331=\"H\"),Inputs!D$214,1)))","v":1},0.29039342629482073]
["1301000","Natrona #1","1301-030","Bar Nunn ES","1997-07-01","No","E",{"$f":"ADM!S222","v":230.17699999999999},10.62,{"$f":"IF(OR(E332<=Inputs!$D$211,F332=\"Yes\"),I332,IF(G332=\"E\",4+H332/100,IF(G332=\"M\",10+H332/100,IF(G332=\"H\",20+H332/100,IF(G332=\"N/A\",0,I332)))))","v":10.62},10.62,{"$f":"K332*Inputs!D$209","v":987.66},{"$f":"L332/Inputs!D$210","v":0.4918625498007968},{"$f":"IF(G332=\"E\",Inputs!D$212,IF(OR(G332=\"M\"),Inputs!D$213,IF(OR(G332=\"H\"),Inputs!D$214,1)))","v":1},0.4918625498007968]
["1301000","Natrona #1","1301-031","Badwater ES","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E333<=Inputs!$D$211,F333=\"Yes\"),I333,IF(G333=\"E\",4+H333/100,IF(G333=\"M\",10+H333/100,IF(G333=\"H\",20+H333/100,IF(G333=\"N/A\",0,I333)))))","v":0},0,{"$f":"K333*Inputs!D$209","v":0},{"$f":"L333/Inputs!D$210","v":0},{"$f":"IF(G333=\"E\",Inputs!D$212,IF(OR(G333=\"M\"),Inputs!D$213,IF(OR(G333=\"H\"),Inputs!D$214,1)))","v":1},0]
["1301000","Natrona #1","1301-032","C Y Jr. High ","1997-07-01","No","M",{"$f":"ADM!S227","v":747.25700000000006},16.82,{"$f":"IF(OR(E334<=Inputs!$D$211,F334=\"Yes\"),I334,IF(G334=\"E\",4+H334/100,IF(G334=\"M\",10+H334/100,IF(G334=\"H\",20+H334/100,IF(G334=\"N/A\",0,I334)))))","v":16.82},16.82,{"$f":"K334*Inputs!D$209","v":1564.26},{"$f":"L334/Inputs!D$210","v":0.77901394422310755},{"$f":"IF(G334=\"E\",Inputs!D$212,IF(OR(G334=\"M\"),Inputs!D$213,IF(OR(G334=\"H\"),Inputs!D$214,1)))","v":1.5},1.1685209163346613]
["1301000","Natrona #1","1301-033","Dean Morgan Jr. High","1997-07-01","No","M",{"$f":"ADM!S228","v":836.57099999999991},6.05,{"$f":"IF(OR(E335<=Inputs!$D$211,F335=\"Yes\"),I335,IF(G335=\"E\",4+H335/100,IF(G335=\"M\",10+H335/100,IF(G335=\"H\",20+H335/100,IF(G335=\"N/A\",0,I335)))))","v":6.05},6.05,{"$f":"K335*Inputs!D$209","v":562.65},{"$f":"L335/Inputs!D$210","v":0.28020418326693225},{"$f":"IF(G335=\"E\",Inputs!D$212,IF(OR(G335=\"M\"),Inputs!D$213,IF(OR(G335=\"H\"),Inputs!D$214,1)))","v":1.5},0.4203062749003984]
["1301000","Natrona #1","1301-034","Frontier Middle School (Old East Jr. High)/Casper Classical","1997-07-01","No","M",{"$f":"SUM(ADM!S223,ADM!S225)","v":517.38133333333326},13.92,{"$f":"IF(OR(E336<=Inputs!$D$211,F336=\"Yes\"),I336,IF(G336=\"E\",4+H336/100,IF(G336=\"M\",10+H336/100,IF(G336=\"H\",20+H336/100,IF(G336=\"N/A\",0,I336)))))","v":13.92},13.92,{"$f":"K336*Inputs!D$209","v":1294.56},{"$f":"L336/Inputs!D$210","v":0.6447011952191235},{"$f":"IF(G336=\"E\",Inputs!D$212,IF(OR(G336=\"M\"),Inputs!D$213,IF(OR(G336=\"H\"),Inputs!D$214,1)))","v":1.5},0.96705179282868525]
["1301000","Natrona #1","1301-035","Centennial Jr. High","1997-07-01","No","M",{"$f":"ADM!S229","v":631.89400000000001},15.09,{"$f":"IF(OR(E337<=Inputs!$D$211,F337=\"Yes\"),I337,IF(G337=\"E\",4+H337/100,IF(G337=\"M\",10+H337/100,IF(G337=\"H\",20+H337/100,IF(G337=\"N/A\",0,I337)))))","v":15.09},15.09,{"$f":"K337*Inputs!D$209","v":1403.37},{"$f":"L337/Inputs!D$210","v":0.69888944223107563},{"$f":"IF(G337=\"E\",Inputs!D$212,IF(OR(G337=\"M\"),Inputs!D$213,IF(OR(G337=\"H\"),Inputs!D$214,1)))","v":1.5},1.0483341633466134]
["1301000","Natrona #1","1301-036","Kelly Walsh HS","1997-07-01","No","H",{"$f":"ADM!S230","v":1600.527},50.52,{"$f":"IF(OR(E338<=Inputs!$D$211,F338=\"Yes\"),I338,IF(G338=\"E\",4+H338/100,IF(G338=\"M\",10+H338/100,IF(G338=\"H\",20+H338/100,IF(G338=\"N/A\",0,I338)))))","v":50.52},50.52,{"$f":"K338*Inputs!D$209","v":4698.3600000000006},{"$f":"L338/Inputs!D$210","v":2.3398207171314742},{"$f":"IF(G338=\"E\",Inputs!D$212,IF(OR(G338=\"M\"),Inputs!D$213,IF(OR(G338=\"H\"),Inputs!D$214,1)))","v":2.5},5.8495517928286853]
["1301000","Natrona #1","1301-037","Midwest ES/MS/HS","1997-07-01","No","H",{"$f":"ADM!S226","v":187.46800000000002},8.5399999999999991,{"$f":"IF(OR(E339<=Inputs!$D$211,F339=\"Yes\"),I339,IF(G339=\"E\",4+H339/100,IF(G339=\"M\",10+H339/100,IF(G339=\"H\",20+H339/100,IF(G339=\"N/A\",0,I339)))))","v":8.5399999999999991},8.5399999999999991,{"$f":"K339*Inputs!D$209","v":794.21999999999991},{"$f":"L339/Inputs!D$210","v":0.39552788844621511},{"$f":"IF(G339=\"E\",Inputs!D$212,IF(OR(G339=\"M\"),Inputs!D$213,IF(OR(G339=\"H\"),Inputs!D$214,1)))","v":2.5},0.98881972111553784]
["1301000","Natrona #1","1301-038","Natrona County HS","1997-07-01","No","H",{"$f":"ADM!S231","v":1731.9483333333333},27.322399999999998,{"$f":"IF(OR(E340<=Inputs!$D$211,F340=\"Yes\"),I340,IF(G340=\"E\",4+H340/100,IF(G340=\"M\",10+H340/100,IF(G340=\"H\",20+H340/100,IF(G340=\"N/A\",0,I340)))))","v":27.322399999999998},{"$f":"IF(I340<J340,I340,J340)","v":27.322399999999998},{"$f":"K340*Inputs!D$209","v":2540.9831999999997},{"$f":"L340/Inputs!D$210","v":1.2654298804780875},{"$f":"IF(G340=\"E\",Inputs!D$212,IF(OR(G340=\"M\"),Inputs!D$213,IF(OR(G340=\"H\"),Inputs!D$214,1)))","v":2.5},{"$f":"M340*N340","v":3.1635747011952189}]
["1301000","Natrona #1","1301-039","Roosevelt HS","1997-07-01","No","H",{"$f":"ADM!S232","v":149.35233333333332},1.45,{"$f":"IF(OR(E341<=Inputs!$D$211,F341=\"Yes\"),I341,IF(G341=\"E\",4+H341/100,IF(G341=\"M\",10+H341/100,IF(G341=\"H\",20+H341/100,IF(G341=\"N/A\",0,I341)))))","v":1.45},1.45,{"$f":"K341*Inputs!D$209","v":134.85},{"$f":"L341/Inputs!D$210","v":6.7156374501992022E-2},{"$f":"IF(G341=\"E\",Inputs!D$212,IF(OR(G341=\"M\"),Inputs!D$213,IF(OR(G341=\"H\"),Inputs!D$214,1)))","v":2.5},0.16789093625498006]
["1301000","Natrona #1","1301-040","Administration","1997-07-01","No",0,"N/A",4,{"$f":"IF(OR(E342<=Inputs!$D$211,F342=\"Yes\"),I342,IF(G342=\"E\",4+H342/100,IF(G342=\"M\",10+H342/100,IF(G342=\"H\",20+H342/100,IF(G342=\"N/A\",0,I342)))))","v":4},4,{"$f":"K342*Inputs!D$209","v":372},{"$f":"L342/Inputs!D$210","v":0.1852589641434263},{"$f":"IF(G342=\"E\",Inputs!D$212,IF(OR(G342=\"M\"),Inputs!D$213,IF(OR(G342=\"H\"),Inputs!D$214,1)))","v":1},0.1852589641434263]
["1301000","Natrona #1","1301-041","Planetarium","1997-07-01","No",0,"N/A",1.57,{"$f":"IF(OR(E343<=Inputs!$D$211,F343=\"Yes\"),I343,IF(G343=\"E\",4+H343/100,IF(G343=\"M\",10+H343/100,IF(G343=\"H\",20+H343/100,IF(G343=\"N/A\",0,I343)))))","v":1.57},1.57,{"$f":"K343*Inputs!D$209","v":146.01000000000002},{"$f":"L343/Inputs!D$210","v":7.2714143426294828E-2},{"$f":"IF(G343=\"E\",Inputs!D$212,IF(OR(G343=\"M\"),Inputs!D$213,IF(OR(G343=\"H\"),Inputs!D$214,1)))","v":1},7.2714143426294828E-2]
["1301000","Natrona #1","1301-042","Metal Storage Warehouse","1997-07-01","No",0,"N/A",0.38,{"$f":"IF(OR(E344<=Inputs!$D$211,F344=\"Yes\"),I344,IF(G344=\"E\",4+H344/100,IF(G344=\"M\",10+H344/100,IF(G344=\"H\",20+H344/100,IF(G344=\"N/A\",0,I344)))))","v":0.38},0.38,{"$f":"K344*Inputs!D$209","v":35.340000000000003},{"$f":"L344/Inputs!D$210","v":1.7599601593625499E-2},{"$f":"IF(G344=\"E\",Inputs!D$212,IF(OR(G344=\"M\"),Inputs!D$213,IF(OR(G344=\"H\"),Inputs!D$214,1)))","v":1},1.7599601593625499E-2]
["1301000","Natrona #1","1301-043","Forest Oil ES/Residence","1997-07-01","No",0,"N/A",3,{"$f":"IF(OR(E345<=Inputs!$D$211,F345=\"Yes\"),I345,IF(G345=\"E\",4+H345/100,IF(G345=\"M\",10+H345/100,IF(G345=\"H\",20+H345/100,IF(G345=\"N/A\",0,I345)))))","v":3},3,{"$f":"K345*Inputs!D$209","v":279},{"$f":"L345/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G345=\"E\",Inputs!D$212,IF(OR(G345=\"M\"),Inputs!D$213,IF(OR(G345=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["1301000","Natrona #1","1301-045","Star Lane Center","1959-07-01","No",0,"N/A",2.93,{"$f":"IF(OR(E346<=Inputs!$D$211,F346=\"Yes\"),I346,IF(G346=\"E\",4+H346/100,IF(G346=\"M\",10+H346/100,IF(G346=\"H\",20+H346/100,IF(G346=\"N/A\",0,I346)))))","v":2.93},{"$f":"IF(I346<J346,I346,J346)","v":2.93},{"$f":"K346*Inputs!D$209","v":272.49},{"$f":"L346/Inputs!D$210","v":0.13570219123505978},{"$f":"IF(G346=\"E\",Inputs!D$212,IF(OR(G346=\"M\"),Inputs!D$213,IF(OR(G346=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M346*N346","v":0.13570219123505978}]
["1301000","Natrona #1","1301-047","Adult Based Learning Environment","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E347<=Inputs!$D$211,F347=\"Yes\"),I347,IF(G347=\"E\",4+H347/100,IF(G347=\"M\",10+H347/100,IF(G347=\"H\",20+H347/100,IF(G347=\"N/A\",0,I347)))))","v":0},0,{"$f":"K347*Inputs!D$209","v":0},{"$f":"L347/Inputs!D$210","v":0},{"$f":"IF(G347=\"E\",Inputs!D$212,IF(OR(G347=\"M\"),Inputs!D$213,IF(OR(G347=\"H\"),Inputs!D$214,1)))","v":1},0]
["1301000","Natrona #1","1301-048","Fort Caspar Academy (New)","1997-07-01","No",0,"N/A",9,{"$f":"IF(OR(E348<=Inputs!$D$211,F348=\"Yes\"),I348,IF(G348=\"E\",4+H348/100,IF(G348=\"M\",10+H348/100,IF(G348=\"H\",20+H348/100,IF(G348=\"N/A\",0,I348)))))","v":9},9,{"$f":"K348*Inputs!D$209","v":837},{"$f":"L348/Inputs!D$210","v":0.41683266932270918},{"$f":"IF(G348=\"E\",Inputs!D$212,IF(OR(G348=\"M\"),Inputs!D$213,IF(OR(G348=\"H\"),Inputs!D$214,1)))","v":1},0.41683266932270918]
["1301000","Natrona #1","1301-049","New High School/Middle School","1997-07-01","No",0,"N/A",37,{"$f":"IF(OR(E349<=Inputs!$D$211,F349=\"Yes\"),I349,IF(G349=\"E\",4+H349/100,IF(G349=\"M\",10+H349/100,IF(G349=\"H\",20+H349/100,IF(G349=\"N/A\",0,I349)))))","v":37},{"$f":"IF(I349<J349,I349,J349)","v":37},{"$f":"K349*Inputs!D$209","v":3441},{"$f":"L349/Inputs!D$210","v":1.7136454183266931},{"$f":"IF(G349=\"E\",Inputs!D$212,IF(OR(G349=\"M\"),Inputs!D$213,IF(OR(G349=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M349*N349","v":1.7136454183266931}]
["1301000","Natrona #1","1301-050","New Summit ES","2010-07-01","No","E",{"$f":"ADM!S224","v":359.726},11,{"$f":"IF(OR(E350<=Inputs!$D$211,F350=\"Yes\"),I350,IF(G350=\"E\",4+H350/100,IF(G350=\"M\",10+H350/100,IF(G350=\"H\",20+H350/100,IF(G350=\"N/A\",0,I350)))))","v":7.5972600000000003},{"$f":"IF(I350<J350,I350,J350)","v":7.5972600000000003},{"$f":"K350*Inputs!D$209","v":706.54518000000007},{"$f":"L350/Inputs!D$210","v":0.35186512948207177},{"$f":"IF(G350=\"E\",Inputs!D$212,IF(OR(G350=\"M\"),Inputs!D$213,IF(OR(G350=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M350*N350","v":0.35186512948207177}]
["1401000","Niobrara #1","1401-001","Niobrara County #1","1997-07-01","No",0,"N/A",0.53,{"$f":"IF(OR(E351<=Inputs!$D$211,F351=\"Yes\"),I351,IF(G351=\"E\",4+H351/100,IF(G351=\"M\",10+H351/100,IF(G351=\"H\",20+H351/100,IF(G351=\"N/A\",0,I351)))))","v":0.53},0.53,{"$f":"K351*Inputs!D$209","v":49.29},{"$f":"L351/Inputs!D$210","v":2.4546812749003985E-2},{"$f":"IF(G351=\"E\",Inputs!D$212,IF(OR(G351=\"M\"),Inputs!D$213,IF(OR(G351=\"H\"),Inputs!D$214,1)))","v":1},2.4546812749003985E-2]
["1401000","Niobrara #1","1401-002","Lance Creek ES (K-8)","1997-07-01","No","M",{"$f":"ADM!S233","v":24.670333333333335},1.7,{"$f":"IF(OR(E352<=Inputs!$D$211,F352=\"Yes\"),I352,IF(G352=\"E\",4+H352/100,IF(G352=\"M\",10+H352/100,IF(G352=\"H\",20+H352/100,IF(G352=\"N/A\",0,I352)))))","v":1.7},1.7,{"$f":"K352*Inputs!D$209","v":158.1},{"$f":"L352/Inputs!D$210","v":7.8735059760956169E-2},{"$f":"IF(G352=\"E\",Inputs!D$212,IF(OR(G352=\"M\"),Inputs!D$213,IF(OR(G352=\"H\"),Inputs!D$214,1)))","v":1.5},0.11810258964143425]
["1401000","Niobrara #1","1401-003","Lusk ES/MS (K-8)","1997-07-01","No","M",{"$f":"SUM(ADM!S234:S235)","v":599.995},7.9,{"$f":"IF(OR(E353<=Inputs!$D$211,F353=\"Yes\"),I353,IF(G353=\"E\",4+H353/100,IF(G353=\"M\",10+H353/100,IF(G353=\"H\",20+H353/100,IF(G353=\"N/A\",0,I353)))))","v":7.9},7.9,{"$f":"K353*Inputs!D$209","v":734.7},{"$f":"L353/Inputs!D$210","v":0.36588645418326693},{"$f":"IF(G353=\"E\",Inputs!D$212,IF(OR(G353=\"M\"),Inputs!D$213,IF(OR(G353=\"H\"),Inputs!D$214,1)))","v":1.5},0.54882968127490039]
["1401000","Niobrara #1","1401-004","Niobrara County HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S236","v":309.09699999999998},20,{"$f":"IF(OR(E354<=Inputs!$D$211,F354=\"Yes\"),I354,IF(G354=\"E\",4+H354/100,IF(G354=\"M\",10+H354/100,IF(G354=\"H\",20+H354/100,IF(G354=\"N/A\",0,I354)))))","v":20},20,{"$f":"K354*Inputs!D$209","v":1860},{"$f":"L354/Inputs!D$210","v":0.92629482071713143},{"$f":"IF(G354=\"E\",Inputs!D$212,IF(OR(G354=\"M\"),Inputs!D$213,IF(OR(G354=\"H\"),Inputs!D$214,1)))","v":2.5},2.3157370517928286]
["1401000","Niobrara #1","1401-005","Niobrara County Support Facilities","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E355<=Inputs!$D$211,F355=\"Yes\"),I355,IF(G355=\"E\",4+H355/100,IF(G355=\"M\",10+H355/100,IF(G355=\"H\",20+H355/100,IF(G355=\"N/A\",0,I355)))))","v":1},1,{"$f":"K355*Inputs!D$209","v":93},{"$f":"L355/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G355=\"E\",Inputs!D$212,IF(OR(G355=\"M\"),Inputs!D$213,IF(OR(G355=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["1401000","Niobrara #1","1401-006","North Niobrara Elementary","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E356<=Inputs!$D$211,F356=\"Yes\"),I356,IF(G356=\"E\",4+H356/100,IF(G356=\"M\",10+H356/100,IF(G356=\"H\",20+H356/100,IF(G356=\"N/A\",0,I356)))))","v":0},0,{"$f":"K356*Inputs!D$209","v":0},{"$f":"L356/Inputs!D$210","v":0},{"$f":"IF(G356=\"E\",Inputs!D$212,IF(OR(G356=\"M\"),Inputs!D$213,IF(OR(G356=\"H\"),Inputs!D$214,1)))","v":1},0]
["1501000","Park #1","1501-001","Park #1 Administration","1997-07-01","No",0,"N/A",0.64,{"$f":"IF(OR(E357<=Inputs!$D$211,F357=\"Yes\"),I357,IF(G357=\"E\",4+H357/100,IF(G357=\"M\",10+H357/100,IF(G357=\"H\",20+H357/100,IF(G357=\"N/A\",0,I357)))))","v":0.64},0.64,{"$f":"K357*Inputs!D$209","v":59.52},{"$f":"L357/Inputs!D$210","v":2.964143426294821E-2},{"$f":"IF(G357=\"E\",Inputs!D$212,IF(OR(G357=\"M\"),Inputs!D$213,IF(OR(G357=\"H\"),Inputs!D$214,1)))","v":1},2.964143426294821E-2]
["1501000","Park #1","1501-002","Clark ES","1997-07-01","No","E",{"$f":"ADM!S237","v":12.076000000000001},20.18,{"$f":"IF(OR(E358<=Inputs!$D$211,F358=\"Yes\"),I358,IF(G358=\"E\",4+H358/100,IF(G358=\"M\",10+H358/100,IF(G358=\"H\",20+H358/100,IF(G358=\"N/A\",0,I358)))))","v":20.18},20.18,{"$f":"K358*Inputs!D$209","v":1876.74},{"$f":"L358/Inputs!D$210","v":0.93463147410358571},{"$f":"IF(G358=\"E\",Inputs!D$212,IF(OR(G358=\"M\"),Inputs!D$213,IF(OR(G358=\"H\"),Inputs!D$214,1)))","v":1},0.93463147410358571]
["1501000","Park #1","1501-003","Parkside ES","1997-07-01","No","E",{"$f":"ADM!S238","v":219.78333333333333},3.62,{"$f":"IF(OR(E359<=Inputs!$D$211,F359=\"Yes\"),I359,IF(G359=\"E\",4+H359/100,IF(G359=\"M\",10+H359/100,IF(G359=\"H\",20+H359/100,IF(G359=\"N/A\",0,I359)))))","v":3.62},3.62,{"$f":"K359*Inputs!D$209","v":336.66},{"$f":"L359/Inputs!D$210","v":0.16765936254980082},{"$f":"IF(G359=\"E\",Inputs!D$212,IF(OR(G359=\"M\"),Inputs!D$213,IF(OR(G359=\"H\"),Inputs!D$214,1)))","v":1},0.16765936254980082]
["1501000","Park #1","1501-004","Southside ES (closed)","1997-07-01","No",0,"N/A",3.07,{"$f":"IF(OR(E360<=Inputs!$D$211,F360=\"Yes\"),I360,IF(G360=\"E\",4+H360/100,IF(G360=\"M\",10+H360/100,IF(G360=\"H\",20+H360/100,IF(G360=\"N/A\",0,I360)))))","v":3.07},3.07,{"$f":"K360*Inputs!D$209","v":285.51},{"$f":"L360/Inputs!D$210","v":0.14218625498007967},{"$f":"IF(G360=\"E\",Inputs!D$212,IF(OR(G360=\"M\"),Inputs!D$213,IF(OR(G360=\"H\"),Inputs!D$214,1)))","v":1},0.14218625498007967]
["1501000","Park #1","1501-005","Westside ES","1997-07-01","No","E",{"$f":"ADM!S240","v":316.90899999999999},7.5,{"$f":"IF(OR(E361<=Inputs!$D$211,F361=\"Yes\"),I361,IF(G361=\"E\",4+H361/100,IF(G361=\"M\",10+H361/100,IF(G361=\"H\",20+H361/100,IF(G361=\"N/A\",0,I361)))))","v":7.5},7.5,{"$f":"K361*Inputs!D$209","v":697.5},{"$f":"L361/Inputs!D$210","v":0.34736055776892433},{"$f":"IF(G361=\"E\",Inputs!D$212,IF(OR(G361=\"M\"),Inputs!D$213,IF(OR(G361=\"H\"),Inputs!D$214,1)))","v":1},0.34736055776892433]
["1501000","Park #1","1501-006","Powell MS/Powell HS (9-12) (closed)","1997-07-01","No","M",{"$f":"ADM!S241","v":380.99800000000005},18.600000000000001,{"$f":"IF(OR(E362<=Inputs!$D$211,F362=\"Yes\"),I362,IF(G362=\"E\",4+H362/100,IF(G362=\"M\",10+H362/100,IF(G362=\"H\",20+H362/100,IF(G362=\"N/A\",0,I362)))))","v":18.600000000000001},18.600000000000001,{"$f":"K362*Inputs!D$209","v":1729.8000000000002},{"$f":"L362/Inputs!D$210","v":0.86145418326693235},{"$f":"IF(G362=\"E\",Inputs!D$212,IF(OR(G362=\"M\"),Inputs!D$213,IF(OR(G362=\"H\"),Inputs!D$214,1)))","v":1.5},1.2921812749003985]
["1501000","Park #1","1501-008","Park #1 Bus Barn/Warehouse","1997-07-01","No",0,"N/A",3.13,{"$f":"IF(OR(E363<=Inputs!$D$211,F363=\"Yes\"),I363,IF(G363=\"E\",4+H363/100,IF(G363=\"M\",10+H363/100,IF(G363=\"H\",20+H363/100,IF(G363=\"N/A\",0,I363)))))","v":3.13},3.13,{"$f":"K363*Inputs!D$209","v":291.08999999999997},{"$f":"L363/Inputs!D$210","v":0.14496513944223105},{"$f":"IF(G363=\"E\",Inputs!D$212,IF(OR(G363=\"M\"),Inputs!D$213,IF(OR(G363=\"H\"),Inputs!D$214,1)))","v":1},0.14496513944223105]
["1501000","Park #1","1501-009","Powell High School","2004-02-20","No","H",{"$f":"ADM!S242+ADM!S243","v":459.952},40,{"$f":"IF(OR(E364<=Inputs!$D$211,F364=\"Yes\"),I364,IF(G364=\"E\",4+H364/100,IF(G364=\"M\",10+H364/100,IF(G364=\"H\",20+H364/100,IF(G364=\"N/A\",0,I364)))))","v":24.599519999999998},24.599519999999998,{"$f":"K364*Inputs!D$209","v":2287.7553599999997},{"$f":"L364/Inputs!D$210","v":1.1393203984063742},{"$f":"IF(G364=\"E\",Inputs!D$212,IF(OR(G364=\"M\"),Inputs!D$213,IF(OR(G364=\"H\"),Inputs!D$214,1)))","v":2.5},2.8483009960159356]
["1501000","Park #1","1501-010","Natatorium/Auditorium","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E365<=Inputs!$D$211,F365=\"Yes\"),I365,IF(G365=\"E\",4+H365/100,IF(G365=\"M\",10+H365/100,IF(G365=\"H\",20+H365/100,IF(G365=\"N/A\",0,I365)))))","v":0},0,{"$f":"K365*Inputs!D$209","v":0},{"$f":"L365/Inputs!D$210","v":0},{"$f":"IF(G365=\"E\",Inputs!D$212,IF(OR(G365=\"M\"),Inputs!D$213,IF(OR(G365=\"H\"),Inputs!D$214,1)))","v":1},0]
["1501000","Park #1","1501-011","Southside Elementary School","2006-06-15","No","E",{"$f":"ADM!S239","v":319.54966666666667},8.94,{"$f":"IF(OR(E366<=Inputs!$D$211,F366=\"Yes\"),I366,IF(G366=\"E\",4+H366/100,IF(G366=\"M\",10+H366/100,IF(G366=\"H\",20+H366/100,IF(G366=\"N/A\",0,I366)))))","v":7.1954966666666671},7.1954966666666671,{"$f":"K366*Inputs!D$209","v":669.18119000000002},{"$f":"L366/Inputs!D$210","v":0.33325756474103585},{"$f":"IF(G366=\"E\",Inputs!D$212,IF(OR(G366=\"M\"),Inputs!D$213,IF(OR(G366=\"H\"),Inputs!D$214,1)))","v":1},0.33325756474103585]
["1506000","Park #6","1506-001","Cody HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S250","v":674.8420000000001},16.600000000000001,{"$f":"IF(OR(E367<=Inputs!$D$211,F367=\"Yes\"),I367,IF(G367=\"E\",4+H367/100,IF(G367=\"M\",10+H367/100,IF(G367=\"H\",20+H367/100,IF(G367=\"N/A\",0,I367)))))","v":16.600000000000001},16.600000000000001,{"$f":"K367*Inputs!D$209","v":1543.8000000000002},{"$f":"L367/Inputs!D$210","v":0.76882470119521917},{"$f":"IF(G367=\"E\",Inputs!D$212,IF(OR(G367=\"M\"),Inputs!D$213,IF(OR(G367=\"H\"),Inputs!D$214,1)))","v":2.5},1.9220617529880479]
["1506000","Park #6","1506-002","Eastside ES","1997-07-01","No","E",{"$f":"ADM!S244","v":300.54133333333328},7.1,{"$f":"IF(OR(E368<=Inputs!$D$211,F368=\"Yes\"),I368,IF(G368=\"E\",4+H368/100,IF(G368=\"M\",10+H368/100,IF(G368=\"H\",20+H368/100,IF(G368=\"N/A\",0,I368)))))","v":7.1},7.1,{"$f":"K368*Inputs!D$209","v":660.3},{"$f":"L368/Inputs!D$210","v":0.32883466135458167},{"$f":"IF(G368=\"E\",Inputs!D$212,IF(OR(G368=\"M\"),Inputs!D$213,IF(OR(G368=\"H\"),Inputs!D$214,1)))","v":1},0.32883466135458167]
["1506000","Park #6","1506-003","Sunset ES","1997-07-01","No",0,"N/A",5.41,{"$f":"IF(OR(E369<=Inputs!$D$211,F369=\"Yes\"),I369,IF(G369=\"E\",4+H369/100,IF(G369=\"M\",10+H369/100,IF(G369=\"H\",20+H369/100,IF(G369=\"N/A\",0,I369)))))","v":5.41},5.41,{"$f":"K369*Inputs!D$209","v":503.13},{"$f":"L369/Inputs!D$210","v":0.25056274900398406},{"$f":"IF(G369=\"E\",Inputs!D$212,IF(OR(G369=\"M\"),Inputs!D$213,IF(OR(G369=\"H\"),Inputs!D$214,1)))","v":1},0.25056274900398406]
["1506000","Park #6","1506-004","Valley ES (K-5)","1997-07-01","No","E",{"$f":"ADM!S246","v":6.0019999999999998},3.5,{"$f":"IF(OR(E370<=Inputs!$D$211,F370=\"Yes\"),I370,IF(G370=\"E\",4+H370/100,IF(G370=\"M\",10+H370/100,IF(G370=\"H\",20+H370/100,IF(G370=\"N/A\",0,I370)))))","v":3.5},3.5,{"$f":"K370*Inputs!D$209","v":325.5},{"$f":"L370/Inputs!D$210","v":0.162101593625498},{"$f":"IF(G370=\"E\",Inputs!D$212,IF(OR(G370=\"M\"),Inputs!D$213,IF(OR(G370=\"H\"),Inputs!D$214,1)))","v":1},0.162101593625498]
["1506000","Park #6","1506-005","Wapiti ES (K-5)","1997-07-01","No","E",{"$f":"ADM!S247","v":17.513999999999999},2,{"$f":"IF(OR(E371<=Inputs!$D$211,F371=\"Yes\"),I371,IF(G371=\"E\",4+H371/100,IF(G371=\"M\",10+H371/100,IF(G371=\"H\",20+H371/100,IF(G371=\"N/A\",0,I371)))))","v":2},2,{"$f":"K371*Inputs!D$209","v":186},{"$f":"L371/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G371=\"E\",Inputs!D$212,IF(OR(G371=\"M\"),Inputs!D$213,IF(OR(G371=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1506000","Park #6","1506-006","Glenn Livingston ES","1997-07-01","No","E",{"$f":"ADM!S248","v":337.80600000000004},7.96,{"$f":"IF(OR(E372<=Inputs!$D$211,F372=\"Yes\"),I372,IF(G372=\"E\",4+H372/100,IF(G372=\"M\",10+H372/100,IF(G372=\"H\",20+H372/100,IF(G372=\"N/A\",0,I372)))))","v":7.96},7.96,{"$f":"K372*Inputs!D$209","v":740.28},{"$f":"L372/Inputs!D$210","v":0.36866533864541834},{"$f":"IF(G372=\"E\",Inputs!D$212,IF(OR(G372=\"M\"),Inputs!D$213,IF(OR(G372=\"H\"),Inputs!D$214,1)))","v":1},0.36866533864541834]
["1506000","Park #6","1506-007","Cody MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S249","v":475.42100000000005},23.98,{"$f":"IF(OR(E373<=Inputs!$D$211,F373=\"Yes\"),I373,IF(G373=\"E\",4+H373/100,IF(G373=\"M\",10+H373/100,IF(G373=\"H\",20+H373/100,IF(G373=\"N/A\",0,I373)))))","v":23.98},23.98,{"$f":"K373*Inputs!D$209","v":2230.14},{"$f":"L373/Inputs!D$210","v":1.1106274900398405},{"$f":"IF(G373=\"E\",Inputs!D$212,IF(OR(G373=\"M\"),Inputs!D$213,IF(OR(G373=\"H\"),Inputs!D$214,1)))","v":1.5},1.6659412350597607]
["1506000","Park #6","1506-008","Park #6 Bus Barn","1997-07-01","No",0,"N/A",2.15,{"$f":"IF(OR(E374<=Inputs!$D$211,F374=\"Yes\"),I374,IF(G374=\"E\",4+H374/100,IF(G374=\"M\",10+H374/100,IF(G374=\"H\",20+H374/100,IF(G374=\"N/A\",0,I374)))))","v":2.15},2.15,{"$f":"K374*Inputs!D$209","v":199.95},{"$f":"L374/Inputs!D$210","v":9.9576693227091631E-2},{"$f":"IF(G374=\"E\",Inputs!D$212,IF(OR(G374=\"M\"),Inputs!D$213,IF(OR(G374=\"H\"),Inputs!D$214,1)))","v":1},9.9576693227091631E-2]
["1506000","Park #6","1506-009","East Sheridan property","1997-07-01","No",0,"N/A",42.52,{"$f":"IF(OR(E375<=Inputs!$D$211,F375=\"Yes\"),I375,IF(G375=\"E\",4+H375/100,IF(G375=\"M\",10+H375/100,IF(G375=\"H\",20+H375/100,IF(G375=\"N/A\",0,I375)))))","v":42.52},42.52,{"$f":"K375*Inputs!D$209","v":3954.36},{"$f":"L375/Inputs!D$210","v":1.9693027888446215},{"$f":"IF(G375=\"E\",Inputs!D$212,IF(OR(G375=\"M\"),Inputs!D$213,IF(OR(G375=\"H\"),Inputs!D$214,1)))","v":1},1.9693027888446215]
["1506000","Park #6","1506-010","New Sunset ES","2006-07-01","No","E",{"$f":"ADM!S245","v":320.24933333333331},11.07,{"$f":"IF(OR(E376<=Inputs!$D$211,F376=\"Yes\"),I376,IF(G376=\"E\",4+H376/100,IF(G376=\"M\",10+H376/100,IF(G376=\"H\",20+H376/100,IF(G376=\"N/A\",0,I376)))))","v":7.202493333333333},{"$f":"IF(I376<J376,I376,J376)","v":7.202493333333333},{"$f":"K376*Inputs!D$209","v":669.83187999999996},{"$f":"L376/Inputs!D$210","v":0.33358161354581672},{"$f":"IF(G376=\"E\",Inputs!D$212,IF(OR(G376=\"M\"),Inputs!D$213,IF(OR(G376=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M376*N376","v":0.33358161354581672}]
["1516000","Park #16","1516-001","Meeteetse ES/MS/HS (K-12)","1940-07-01","No","H",{"$f":"ADM!S251","v":116.776},10.01,{"$f":"IF(OR(E377<=Inputs!$D$211,F377=\"Yes\"),I377,IF(G377=\"E\",4+H377/100,IF(G377=\"M\",10+H377/100,IF(G377=\"H\",20+H377/100,IF(G377=\"N/A\",0,I377)))))","v":10.01},10.01,{"$f":"K377*Inputs!D$209","v":930.93},{"$f":"L377/Inputs!D$210","v":0.46361055776892429},{"$f":"IF(G377=\"E\",Inputs!D$212,IF(OR(G377=\"M\"),Inputs!D$213,IF(OR(G377=\"H\"),Inputs!D$214,1)))","v":2.5},1.1590263944223107]
["1516000","Park #16","1516-002","Meeteetse Teacherage 1","1988-06-03","No",0,"N/A",0.33,{"$f":"IF(OR(E378<=Inputs!$D$211,F378=\"Yes\"),I378,IF(G378=\"E\",4+H378/100,IF(G378=\"M\",10+H378/100,IF(G378=\"H\",20+H378/100,IF(G378=\"N/A\",0,I378)))))","v":0.33},0.33,{"$f":"K378*Inputs!D$209","v":30.69},{"$f":"L378/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G378=\"E\",Inputs!D$212,IF(OR(G378=\"M\"),Inputs!D$213,IF(OR(G378=\"H\"),Inputs!D$214,1)))","v":1},1.528386454183267E-2]
["1516000","Park #16","1516-003","Meeteetse Teacherage 2","1964-07-01","No",0,"N/A",0.16,{"$f":"IF(OR(E379<=Inputs!$D$211,F379=\"Yes\"),I379,IF(G379=\"E\",4+H379/100,IF(G379=\"M\",10+H379/100,IF(G379=\"H\",20+H379/100,IF(G379=\"N/A\",0,I379)))))","v":0.16},0.16,{"$f":"K379*Inputs!D$209","v":14.88},{"$f":"L379/Inputs!D$210","v":7.4103585657370524E-3},{"$f":"IF(G379=\"E\",Inputs!D$212,IF(OR(G379=\"M\"),Inputs!D$213,IF(OR(G379=\"H\"),Inputs!D$214,1)))","v":1},7.4103585657370524E-3]
["1516000","Park #16","1516-004","Meeteetse Bus Barn","1940-07-01","No",0,"N/A",0.83,{"$f":"IF(OR(E380<=Inputs!$D$211,F380=\"Yes\"),I380,IF(G380=\"E\",4+H380/100,IF(G380=\"M\",10+H380/100,IF(G380=\"H\",20+H380/100,IF(G380=\"N/A\",0,I380)))))","v":0.83},0.83,{"$f":"K380*Inputs!D$209","v":77.19},{"$f":"L380/Inputs!D$210","v":3.8441235059760957E-2},{"$f":"IF(G380=\"E\",Inputs!D$212,IF(OR(G380=\"M\"),Inputs!D$213,IF(OR(G380=\"H\"),Inputs!D$214,1)))","v":1},3.8441235059760957E-2]
["1516000","Park #16","1516-005","Meeteetse Teacherage 3","1994-08-09","No",0,"N/A",0.22,{"$f":"IF(OR(E381<=Inputs!$D$211,F381=\"Yes\"),I381,IF(G381=\"E\",4+H381/100,IF(G381=\"M\",10+H381/100,IF(G381=\"H\",20+H381/100,IF(G381=\"N/A\",0,I381)))))","v":0.22},0.22,{"$f":"K381*Inputs!D$209","v":20.46},{"$f":"L381/Inputs!D$210","v":1.0189243027888447E-2},{"$f":"IF(G381=\"E\",Inputs!D$212,IF(OR(G381=\"M\"),Inputs!D$213,IF(OR(G381=\"H\"),Inputs!D$214,1)))","v":1},1.0189243027888447E-2]
["1516000","Park #16","1516-006","Longhorn #1","1994-08-09","No",0,"N/A",0.41,{"$f":"IF(OR(E382<=Inputs!$D$211,F382=\"Yes\"),I382,IF(G382=\"E\",4+H382/100,IF(G382=\"M\",10+H382/100,IF(G382=\"H\",20+H382/100,IF(G382=\"N/A\",0,I382)))))","v":0.41},0.41,{"$f":"K382*Inputs!D$209","v":38.129999999999995},{"$f":"L382/Inputs!D$210","v":1.8989043824701193E-2},{"$f":"IF(G382=\"E\",Inputs!D$212,IF(OR(G382=\"M\"),Inputs!D$213,IF(OR(G382=\"H\"),Inputs!D$214,1)))","v":1},1.8989043824701193E-2]
["1516000","Park #16","1516-007","Longhorn #3","1994-08-09","No",0,"N/A",0.38,{"$f":"IF(OR(E383<=Inputs!$D$211,F383=\"Yes\"),I383,IF(G383=\"E\",4+H383/100,IF(G383=\"M\",10+H383/100,IF(G383=\"H\",20+H383/100,IF(G383=\"N/A\",0,I383)))))","v":0.38},0.38,{"$f":"K383*Inputs!D$209","v":35.340000000000003},{"$f":"L383/Inputs!D$210","v":1.7599601593625499E-2},{"$f":"IF(G383=\"E\",Inputs!D$212,IF(OR(G383=\"M\"),Inputs!D$213,IF(OR(G383=\"H\"),Inputs!D$214,1)))","v":1},1.7599601593625499E-2]
["1516000","Park #16","1516-008","Longhorn #4","1994-08-09","No",0,"N/A",0.44,{"$f":"IF(OR(E384<=Inputs!$D$211,F384=\"Yes\"),I384,IF(G384=\"E\",4+H384/100,IF(G384=\"M\",10+H384/100,IF(G384=\"H\",20+H384/100,IF(G384=\"N/A\",0,I384)))))","v":0.44},0.44,{"$f":"K384*Inputs!D$209","v":40.92},{"$f":"L384/Inputs!D$210","v":2.0378486055776895E-2},{"$f":"IF(G384=\"E\",Inputs!D$212,IF(OR(G384=\"M\"),Inputs!D$213,IF(OR(G384=\"H\"),Inputs!D$214,1)))","v":1},2.0378486055776895E-2]
["1516000","Park #16","1516-009","Wilson Thomas #1","1940-07-01","No",0,"N/A",0.34,{"$f":"IF(OR(E385<=Inputs!$D$211,F385=\"Yes\"),I385,IF(G385=\"E\",4+H385/100,IF(G385=\"M\",10+H385/100,IF(G385=\"H\",20+H385/100,IF(G385=\"N/A\",0,I385)))))","v":0.34},0.34,{"$f":"K385*Inputs!D$209","v":31.62},{"$f":"L385/Inputs!D$210","v":1.5747011952191234E-2},{"$f":"IF(G385=\"E\",Inputs!D$212,IF(OR(G385=\"M\"),Inputs!D$213,IF(OR(G385=\"H\"),Inputs!D$214,1)))","v":1},1.5747011952191234E-2]
["1516000","Park #16","1516-010","Wilson Thomas Parking","1940-07-01","No",0,"N/A",0.17,{"$f":"IF(OR(E386<=Inputs!$D$211,F386=\"Yes\"),I386,IF(G386=\"E\",4+H386/100,IF(G386=\"M\",10+H386/100,IF(G386=\"H\",20+H386/100,IF(G386=\"N/A\",0,I386)))))","v":0.17},0.17,{"$f":"K386*Inputs!D$209","v":15.81},{"$f":"L386/Inputs!D$210","v":7.8735059760956169E-3},{"$f":"IF(G386=\"E\",Inputs!D$212,IF(OR(G386=\"M\"),Inputs!D$213,IF(OR(G386=\"H\"),Inputs!D$214,1)))","v":1},7.8735059760956169E-3]
["1601000","Platte #1","1601-001","Wheatland Central Administration","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E387<=Inputs!$D$211,F387=\"Yes\"),I387,IF(G387=\"E\",4+H387/100,IF(G387=\"M\",10+H387/100,IF(G387=\"H\",20+H387/100,IF(G387=\"N/A\",0,I387)))))","v":1},1,{"$f":"K387*Inputs!D$209","v":93},{"$f":"L387/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G387=\"E\",Inputs!D$212,IF(OR(G387=\"M\"),Inputs!D$213,IF(OR(G387=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["1601000","Platte #1","1601-003","Libbey ES","1997-07-01","No","E",{"$f":"ADM!S254","v":229.27500000000001},6,{"$f":"IF(OR(E388<=Inputs!$D$211,F388=\"Yes\"),I388,IF(G388=\"E\",4+H388/100,IF(G388=\"M\",10+H388/100,IF(G388=\"H\",20+H388/100,IF(G388=\"N/A\",0,I388)))))","v":6},6,{"$f":"K388*Inputs!D$209","v":558},{"$f":"L388/Inputs!D$210","v":0.27788844621513942},{"$f":"IF(G388=\"E\",Inputs!D$212,IF(OR(G388=\"M\"),Inputs!D$213,IF(OR(G388=\"H\"),Inputs!D$214,1)))","v":1},0.27788844621513942]
["1601000","Platte #1","1601-004","West ES (3-6)","1997-07-01","No","E",{"$f":"ADM!S255","v":197.86333333333334},12,{"$f":"IF(OR(E389<=Inputs!$D$211,F389=\"Yes\"),I389,IF(G389=\"E\",4+H389/100,IF(G389=\"M\",10+H389/100,IF(G389=\"H\",20+H389/100,IF(G389=\"N/A\",0,I389)))))","v":12},12,{"$f":"K389*Inputs!D$209","v":1116},{"$f":"L389/Inputs!D$210","v":0.55577689243027883},{"$f":"IF(G389=\"E\",Inputs!D$212,IF(OR(G389=\"M\"),Inputs!D$213,IF(OR(G389=\"H\"),Inputs!D$214,1)))","v":1},0.55577689243027883]
["1601000","Platte #1","1601-005","Wheatland Jr. High (7-8)","1997-07-01","No",0,"N/A",2,{"$f":"IF(OR(E390<=Inputs!$D$211,F390=\"Yes\"),I390,IF(G390=\"E\",4+H390/100,IF(G390=\"M\",10+H390/100,IF(G390=\"H\",20+H390/100,IF(G390=\"N/A\",0,I390)))))","v":2},2,{"$f":"K390*Inputs!D$209","v":186},{"$f":"L390/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G390=\"E\",Inputs!D$212,IF(OR(G390=\"M\"),Inputs!D$213,IF(OR(G390=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1601000","Platte #1","1601-006","Chugwater ES/MS/HS","1997-07-01","No","H",{"$f":"SUM(ADM!S252,ADM!S257,ADM!S259)","v":51.191666666666677},6,{"$f":"IF(OR(E391<=Inputs!$D$211,F391=\"Yes\"),I391,IF(G391=\"E\",4+H391/100,IF(G391=\"M\",10+H391/100,IF(G391=\"H\",20+H391/100,IF(G391=\"N/A\",0,I391)))))","v":6},6,{"$f":"K391*Inputs!D$209","v":558},{"$f":"L391/Inputs!D$210","v":0.27788844621513942},{"$f":"IF(G391=\"E\",Inputs!D$212,IF(OR(G391=\"M\"),Inputs!D$213,IF(OR(G391=\"H\"),Inputs!D$214,1)))","v":2.5},0.69472111553784854]
["1601000","Platte #1","1601-007","Wheatland HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S261","v":295.10599999999999},4,{"$f":"IF(OR(E392<=Inputs!$D$211,F392=\"Yes\"),I392,IF(G392=\"E\",4+H392/100,IF(G392=\"M\",10+H392/100,IF(G392=\"H\",20+H392/100,IF(G392=\"N/A\",0,I392)))))","v":4},4,{"$f":"K392*Inputs!D$209","v":372},{"$f":"L392/Inputs!D$210","v":0.1852589641434263},{"$f":"IF(G392=\"E\",Inputs!D$212,IF(OR(G392=\"M\"),Inputs!D$213,IF(OR(G392=\"H\"),Inputs!D$214,1)))","v":2.5},0.46314741035856577]
["1601000","Platte #1","1601-008","Glendo K-12","1997-07-01","No","H",{"$f":"SUM(ADM!S253,ADM!S258,ADM!S260)","v":61.180666666666667},3.8,{"$f":"IF(OR(E393<=Inputs!$D$211,F393=\"Yes\"),I393,IF(G393=\"E\",4+H393/100,IF(G393=\"M\",10+H393/100,IF(G393=\"H\",20+H393/100,IF(G393=\"N/A\",0,I393)))))","v":3.8},3.8,{"$f":"K393*Inputs!D$209","v":353.4},{"$f":"L393/Inputs!D$210","v":0.17599601593625497},{"$f":"IF(G393=\"E\",Inputs!D$212,IF(OR(G393=\"M\"),Inputs!D$213,IF(OR(G393=\"H\"),Inputs!D$214,1)))","v":2.5},0.43999003984063745]
["1601000","Platte #1","1601-009","Wheatland HS Stadium","1997-07-01","No",0,"N/A",3,{"$f":"IF(OR(E394<=Inputs!$D$211,F394=\"Yes\"),I394,IF(G394=\"E\",4+H394/100,IF(G394=\"M\",10+H394/100,IF(G394=\"H\",20+H394/100,IF(G394=\"N/A\",0,I394)))))","v":3},3,{"$f":"K394*Inputs!D$209","v":279},{"$f":"L394/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G394=\"E\",Inputs!D$212,IF(OR(G394=\"M\"),Inputs!D$213,IF(OR(G394=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["1601000","Platte #1","1601-010","Platte County Maintenance Bldg","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E395<=Inputs!$D$211,F395=\"Yes\"),I395,IF(G395=\"E\",4+H395/100,IF(G395=\"M\",10+H395/100,IF(G395=\"H\",20+H395/100,IF(G395=\"N/A\",0,I395)))))","v":1},1,{"$f":"K395*Inputs!D$209","v":93},{"$f":"L395/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G395=\"E\",Inputs!D$212,IF(OR(G395=\"M\"),Inputs!D$213,IF(OR(G395=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["1601000","Platte #1","1601-011","Wheatland Bus Garage","1997-07-01","No",0,"N/A",8,{"$f":"IF(OR(E396<=Inputs!$D$211,F396=\"Yes\"),I396,IF(G396=\"E\",4+H396/100,IF(G396=\"M\",10+H396/100,IF(G396=\"H\",20+H396/100,IF(G396=\"N/A\",0,I396)))))","v":8},8,{"$f":"K396*Inputs!D$209","v":744},{"$f":"L396/Inputs!D$210","v":0.37051792828685259},{"$f":"IF(G396=\"E\",Inputs!D$212,IF(OR(G396=\"M\"),Inputs!D$213,IF(OR(G396=\"H\"),Inputs!D$214,1)))","v":1},0.37051792828685259]
["1601000","Platte #1","1601-012","Wheatland MS","1997-07-01","No","M",{"$f":"ADM!S256","v":210.55400000000003},20.99,{"$f":"IF(OR(E397<=Inputs!$D$211,F397=\"Yes\"),I397,IF(G397=\"E\",4+H397/100,IF(G397=\"M\",10+H397/100,IF(G397=\"H\",20+H397/100,IF(G397=\"N/A\",0,I397)))))","v":20.99},20.99,{"$f":"K397*Inputs!D$209","v":1952.07},{"$f":"L397/Inputs!D$210","v":0.97214641434262949},{"$f":"IF(G397=\"E\",Inputs!D$212,IF(OR(G397=\"M\"),Inputs!D$213,IF(OR(G397=\"H\"),Inputs!D$214,1)))","v":1.5},1.4582196215139442]
["1602000","Platte #2","1602-001","Platte County #2","1997-07-01","No","H",{"$f":"SUM(ADM!S262:S264)","v":217.76499999999999},18,{"$f":"IF(OR(E398<=Inputs!$D$211,F398=\"Yes\"),I398,IF(G398=\"E\",4+H398/100,IF(G398=\"M\",10+H398/100,IF(G398=\"H\",20+H398/100,IF(G398=\"N/A\",0,I398)))))","v":18},18,{"$f":"K398*Inputs!D$209","v":1674},{"$f":"L398/Inputs!D$210","v":0.83366533864541836},{"$f":"IF(G398=\"E\",Inputs!D$212,IF(OR(G398=\"M\"),Inputs!D$213,IF(OR(G398=\"H\"),Inputs!D$214,1)))","v":2.5},2.0841633466135461]
["1701000","Sheridan #1","1701-001","Big Horn ES","1997-07-01","No","E",{"$f":"ADM!S265","v":198.82500000000002},8,{"$f":"IF(OR(E399<=Inputs!$D$211,F399=\"Yes\"),I399,IF(G399=\"E\",4+H399/100,IF(G399=\"M\",10+H399/100,IF(G399=\"H\",20+H399/100,IF(G399=\"N/A\",0,I399)))))","v":8},8,{"$f":"K399*Inputs!D$209","v":744},{"$f":"L399/Inputs!D$210","v":0.37051792828685259},{"$f":"IF(G399=\"E\",Inputs!D$212,IF(OR(G399=\"M\"),Inputs!D$213,IF(OR(G399=\"H\"),Inputs!D$214,1)))","v":1},0.37051792828685259]
["1701000","Sheridan #1","1701-002","Slack","1997-07-01","No","E",{"$f":"ADM!S266","v":7.6289999999999996},2,{"$f":"IF(OR(E400<=Inputs!$D$211,F400=\"Yes\"),I400,IF(G400=\"E\",4+H400/100,IF(G400=\"M\",10+H400/100,IF(G400=\"H\",20+H400/100,IF(G400=\"N/A\",0,I400)))))","v":2},2,{"$f":"K400*Inputs!D$209","v":186},{"$f":"L400/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G400=\"E\",Inputs!D$212,IF(OR(G400=\"M\"),Inputs!D$213,IF(OR(G400=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1701000","Sheridan #1","1701-003","Tongue River ES","1997-07-01","No","E",{"$f":"ADM!S267","v":242.73099999999999},4.83,{"$f":"IF(OR(E401<=Inputs!$D$211,F401=\"Yes\"),I401,IF(G401=\"E\",4+H401/100,IF(G401=\"M\",10+H401/100,IF(G401=\"H\",20+H401/100,IF(G401=\"N/A\",0,I401)))))","v":4.83},4.83,{"$f":"K401*Inputs!D$209","v":449.19},{"$f":"L401/Inputs!D$210","v":0.22370019920318726},{"$f":"IF(G401=\"E\",Inputs!D$212,IF(OR(G401=\"M\"),Inputs!D$213,IF(OR(G401=\"H\"),Inputs!D$214,1)))","v":1},0.22370019920318726]
["1701000","Sheridan #1","1701-004","Tongue River MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S269","v":113.274},24.88,{"$f":"IF(OR(E402<=Inputs!$D$211,F402=\"Yes\"),I402,IF(G402=\"E\",4+H402/100,IF(G402=\"M\",10+H402/100,IF(G402=\"H\",20+H402/100,IF(G402=\"N/A\",0,I402)))))","v":24.88},24.88,{"$f":"K402*Inputs!D$209","v":2313.8399999999997},{"$f":"L402/Inputs!D$210","v":1.1523107569721114},{"$f":"IF(G402=\"E\",Inputs!D$212,IF(OR(G402=\"M\"),Inputs!D$213,IF(OR(G402=\"H\"),Inputs!D$214,1)))","v":1.5},1.728466135458167]
["1701000","Sheridan #1","1701-005","Big Horn Jr/Sr High","1997-07-01","No","H",{"$f":"SUM(ADM!S268,ADM!S270)","v":279.21600000000001},8.89,{"$f":"IF(OR(E403<=Inputs!$D$211,F403=\"Yes\"),I403,IF(G403=\"E\",4+H403/100,IF(G403=\"M\",10+H403/100,IF(G403=\"H\",20+H403/100,IF(G403=\"N/A\",0,I403)))))","v":8.89},8.89,{"$f":"K403*Inputs!D$209","v":826.7700000000001},{"$f":"L403/Inputs!D$210","v":0.411738047808765},{"$f":"IF(G403=\"E\",Inputs!D$212,IF(OR(G403=\"M\"),Inputs!D$213,IF(OR(G403=\"H\"),Inputs!D$214,1)))","v":2.5},1.0293451195219125]
["1701000","Sheridan #1","1701-006","Tongue River HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S271","v":125.583},21.99,{"$f":"IF(OR(E404<=Inputs!$D$211,F404=\"Yes\"),I404,IF(G404=\"E\",4+H404/100,IF(G404=\"M\",10+H404/100,IF(G404=\"H\",20+H404/100,IF(G404=\"N/A\",0,I404)))))","v":21.99},{"$f":"IF(I404<J404,I404,J404)","v":21.99},{"$f":"K404*Inputs!D$209","v":2045.07},{"$f":"L404/Inputs!D$210","v":1.0184611553784859},{"$f":"IF(G404=\"E\",Inputs!D$212,IF(OR(G404=\"M\"),Inputs!D$213,IF(OR(G404=\"H\"),Inputs!D$214,1)))","v":2.5},{"$f":"M404*N404","v":2.5461528884462146}]
["1701000","Sheridan #1","1701-007","Tongue River Bus Barn","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E405<=Inputs!$D$211,F405=\"Yes\"),I405,IF(G405=\"E\",4+H405/100,IF(G405=\"M\",10+H405/100,IF(G405=\"H\",20+H405/100,IF(G405=\"N/A\",0,I405)))))","v":0},0,{"$f":"K405*Inputs!D$209","v":0},{"$f":"L405/Inputs!D$210","v":0},{"$f":"IF(G405=\"E\",Inputs!D$212,IF(OR(G405=\"M\"),Inputs!D$213,IF(OR(G405=\"H\"),Inputs!D$214,1)))","v":1},0]
["1701000","Sheridan #1","1701-008","Tongue River ES (New)","2008-07-01","No","N/A","N/A",10,{"$f":"IF(OR(E406<=Inputs!$D$211,F406=\"Yes\"),I406,IF(G406=\"E\",4+H406/100,IF(G406=\"M\",10+H406/100,IF(G406=\"H\",20+H406/100,IF(G406=\"N/A\",0,I406)))))","v":0},{"$f":"IF(I406<J406,I406,J406)","v":0},{"$f":"K406*Inputs!D$209","v":0},{"$f":"L406/Inputs!D$210","v":0},{"$f":"IF(G406=\"E\",Inputs!D$212,IF(OR(G406=\"M\"),Inputs!D$213,IF(OR(G406=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M406*N406","v":0}]
["1702000","Sheridan #2","1702-001","Sheridan Bus Barn","1977-07-01","No",0,"N/A",7.3,{"$f":"IF(OR(E407<=Inputs!$D$211,F407=\"Yes\"),I407,IF(G407=\"E\",4+H407/100,IF(G407=\"M\",10+H407/100,IF(G407=\"H\",20+H407/100,IF(G407=\"N/A\",0,I407)))))","v":7.3},7.3,{"$f":"K407*Inputs!D$209","v":678.9},{"$f":"L407/Inputs!D$210","v":0.338097609561753},{"$f":"IF(G407=\"E\",Inputs!D$212,IF(OR(G407=\"M\"),Inputs!D$213,IF(OR(G407=\"H\"),Inputs!D$214,1)))","v":1},0.338097609561753]
["1702000","Sheridan #2","1702-002","Beckton","1957-07-01","No",0,"N/A",0.92,{"$f":"IF(OR(E408<=Inputs!$D$211,F408=\"Yes\"),I408,IF(G408=\"E\",4+H408/100,IF(G408=\"M\",10+H408/100,IF(G408=\"H\",20+H408/100,IF(G408=\"N/A\",0,I408)))))","v":0.92},0.92,{"$f":"K408*Inputs!D$209","v":85.56},{"$f":"L408/Inputs!D$210","v":4.2609561752988051E-2},{"$f":"IF(G408=\"E\",Inputs!D$212,IF(OR(G408=\"M\"),Inputs!D$213,IF(OR(G408=\"H\"),Inputs!D$214,1)))","v":1},4.2609561752988051E-2]
["1702000","Sheridan #2","1702-003","Coffeen ES (K-5)","1966-07-01","No","E",{"$f":"ADM!S272","v":302.10400000000004},9,{"$f":"IF(OR(E409<=Inputs!$D$211,F409=\"Yes\"),I409,IF(G409=\"E\",4+H409/100,IF(G409=\"M\",10+H409/100,IF(G409=\"H\",20+H409/100,IF(G409=\"N/A\",0,I409)))))","v":9},9,{"$f":"K409*Inputs!D$209","v":837},{"$f":"L409/Inputs!D$210","v":0.41683266932270918},{"$f":"IF(G409=\"E\",Inputs!D$212,IF(OR(G409=\"M\"),Inputs!D$213,IF(OR(G409=\"H\"),Inputs!D$214,1)))","v":1},0.41683266932270918]
["1702000","Sheridan #2","1702-004","Highland Park ES (K-5)","1953-07-01","No",0,"N/A",5.0999999999999996,{"$f":"IF(OR(E410<=Inputs!$D$211,F410=\"Yes\"),I410,IF(G410=\"E\",4+H410/100,IF(G410=\"M\",10+H410/100,IF(G410=\"H\",20+H410/100,IF(G410=\"N/A\",0,I410)))))","v":5.0999999999999996},5.0999999999999996,{"$f":"K410*Inputs!D$209","v":474.29999999999995},{"$f":"L410/Inputs!D$210","v":0.23620517928286849},{"$f":"IF(G410=\"E\",Inputs!D$212,IF(OR(G410=\"M\"),Inputs!D$213,IF(OR(G410=\"H\"),Inputs!D$214,1)))","v":1},0.23620517928286849]
["1702000","Sheridan #2","1702-005","Story ES","1956-07-01","No","E",{"$f":"ADM!S274","v":17.628999999999998},1.01,{"$f":"IF(OR(E411<=Inputs!$D$211,F411=\"Yes\"),I411,IF(G411=\"E\",4+H411/100,IF(G411=\"M\",10+H411/100,IF(G411=\"H\",20+H411/100,IF(G411=\"N/A\",0,I411)))))","v":1.01},1.01,{"$f":"K411*Inputs!D$209","v":93.93},{"$f":"L411/Inputs!D$210","v":4.6777888446215145E-2},{"$f":"IF(G411=\"E\",Inputs!D$212,IF(OR(G411=\"M\"),Inputs!D$213,IF(OR(G411=\"H\"),Inputs!D$214,1)))","v":1},4.6777888446215145E-2]
["1702000","Sheridan #2","1702-006","(Old) Woodland Park ES","1950-07-01","No",0,"N/A",10.8,{"$f":"IF(OR(E412<=Inputs!$D$211,F412=\"Yes\"),I412,IF(G412=\"E\",4+H412/100,IF(G412=\"M\",10+H412/100,IF(G412=\"H\",20+H412/100,IF(G412=\"N/A\",0,I412)))))","v":10.8},10.8,{"$f":"K412*Inputs!D$209","v":1004.4000000000001},{"$f":"L412/Inputs!D$210","v":0.50019920318725108},{"$f":"IF(G412=\"E\",Inputs!D$212,IF(OR(G412=\"M\"),Inputs!D$213,IF(OR(G412=\"H\"),Inputs!D$214,1)))","v":1},0.50019920318725108]
["1702000","Sheridan #2","1702-007","Meadowlark","1978-07-01","No","E",{"$f":"ADM!S276","v":338.01799999999997},8.1300000000000008,{"$f":"IF(OR(E413<=Inputs!$D$211,F413=\"Yes\"),I413,IF(G413=\"E\",4+H413/100,IF(G413=\"M\",10+H413/100,IF(G413=\"H\",20+H413/100,IF(G413=\"N/A\",0,I413)))))","v":8.1300000000000008},8.1300000000000008,{"$f":"K413*Inputs!D$209","v":756.09},{"$f":"L413/Inputs!D$210","v":0.37653884462151394},{"$f":"IF(G413=\"E\",Inputs!D$212,IF(OR(G413=\"M\"),Inputs!D$213,IF(OR(G413=\"H\"),Inputs!D$214,1)))","v":1},0.37653884462151394]
["1702000","Sheridan #2","1702-008","Sagebrush ES (K-5)","1986-07-01","No","E",{"$f":"ADM!S277","v":360.41499999999996},8.5,{"$f":"IF(OR(E414<=Inputs!$D$211,F414=\"Yes\"),I414,IF(G414=\"E\",4+H414/100,IF(G414=\"M\",10+H414/100,IF(G414=\"H\",20+H414/100,IF(G414=\"N/A\",0,I414)))))","v":8.5},8.5,{"$f":"K414*Inputs!D$209","v":790.5},{"$f":"L414/Inputs!D$210","v":0.39367529880478086},{"$f":"IF(G414=\"E\",Inputs!D$212,IF(OR(G414=\"M\"),Inputs!D$213,IF(OR(G414=\"H\"),Inputs!D$214,1)))","v":1},0.39367529880478086]
["1702000","Sheridan #2","1702-010","Sheridan Jr HS (6-8)","1919-07-01","No","H",{"$f":"ADM!S278+ADM!S279+ADM!S280","v":770.35833333333335},17,{"$f":"IF(OR(E415<=Inputs!$D$211,F415=\"Yes\"),I415,IF(G415=\"E\",4+H415/100,IF(G415=\"M\",10+H415/100,IF(G415=\"H\",20+H415/100,IF(G415=\"N/A\",0,I415)))))","v":17},17,{"$f":"K415*Inputs!D$209","v":1581},{"$f":"L415/Inputs!D$210","v":0.78735059760956172},{"$f":"IF(G415=\"E\",Inputs!D$212,IF(OR(G415=\"M\"),Inputs!D$213,IF(OR(G415=\"H\"),Inputs!D$214,1)))","v":2.5},1.9683764940239044]
["1702000","Sheridan #2","1702-011","Sheridan HS (9-12)","1987-07-01","No","H",{"$f":"ADM!S281","v":906},44.3,{"$f":"IF(OR(E416<=Inputs!$D$211,F416=\"Yes\"),I416,IF(G416=\"E\",4+H416/100,IF(G416=\"M\",10+H416/100,IF(G416=\"H\",20+H416/100,IF(G416=\"N/A\",0,I416)))))","v":44.3},44.3,{"$f":"K416*Inputs!D$209","v":4119.8999999999996},{"$f":"L416/Inputs!D$210","v":2.0517430278884459},{"$f":"IF(G416=\"E\",Inputs!D$212,IF(OR(G416=\"M\"),Inputs!D$213,IF(OR(G416=\"H\"),Inputs!D$214,1)))","v":2.5},5.1293575697211145]
["1702000","Sheridan #2","1702-014","Sheridan District #2 Administration","2005-12-01","No",0,"N/A",0,{"$f":"IF(OR(E417<=Inputs!$D$211,F417=\"Yes\"),I417,IF(G417=\"E\",4+H417/100,IF(G417=\"M\",10+H417/100,IF(G417=\"H\",20+H417/100,IF(G417=\"N/A\",0,I417)))))","v":0},0,{"$f":"K417*Inputs!D$209","v":0},{"$f":"L417/Inputs!D$210","v":0},{"$f":"IF(G417=\"E\",Inputs!D$212,IF(OR(G417=\"M\"),Inputs!D$213,IF(OR(G417=\"H\"),Inputs!D$214,1)))","v":1},0]
["1702000","Sheridan #2","1702-016","Highland Park ES (K-5) NEW","2005-05-09","No","E",{"$f":"ADM!S273","v":372.13699999999994},9.3000000000000007,{"$f":"IF(OR(E418<=Inputs!$D$211,F418=\"Yes\"),I418,IF(G418=\"E\",4+H418/100,IF(G418=\"M\",10+H418/100,IF(G418=\"H\",20+H418/100,IF(G418=\"N/A\",0,I418)))))","v":7.7213699999999994},7.7213699999999994,{"$f":"K418*Inputs!D$209","v":718.08740999999998},{"$f":"L418/Inputs!D$210","v":0.35761325199203187},{"$f":"IF(G418=\"E\",Inputs!D$212,IF(OR(G418=\"M\"),Inputs!D$213,IF(OR(G418=\"H\"),Inputs!D$214,1)))","v":1},0.35761325199203187]
["1702000","Sheridan #2","1702-017","Maintenance Facility","2007-03-07","No",0,"N/A",1.1000000000000001,{"$f":"IF(OR(E419<=Inputs!$D$211,F419=\"Yes\"),I419,IF(G419=\"E\",4+H419/100,IF(G419=\"M\",10+H419/100,IF(G419=\"H\",20+H419/100,IF(G419=\"N/A\",0,I419)))))","v":1.1000000000000001},1.1000000000000001,{"$f":"K419*Inputs!D$209","v":102.30000000000001},{"$f":"L419/Inputs!D$210","v":5.0946215139442239E-2},{"$f":"IF(G419=\"E\",Inputs!D$212,IF(OR(G419=\"M\"),Inputs!D$213,IF(OR(G419=\"H\"),Inputs!D$214,1)))","v":1},5.0946215139442239E-2]
["1702000","Sheridan #2","1702-018","New Woodland Park ES site","2009-10-01","No","E",{"$f":"ADM!S275","v":265.137},10.97,{"$f":"IF(OR(E420<=Inputs!$D$211,F420=\"Yes\"),I420,IF(G420=\"E\",4+H420/100,IF(G420=\"M\",10+H420/100,IF(G420=\"H\",20+H420/100,IF(G420=\"N/A\",0,I420)))))","v":6.65137},{"$f":"IF(I420<J420,I420,J420)","v":6.65137},{"$f":"K420*Inputs!D$209","v":618.57740999999999},{"$f":"L420/Inputs!D$210","v":0.30805647908366535},{"$f":"IF(G420=\"E\",Inputs!D$212,IF(OR(G420=\"M\"),Inputs!D$213,IF(OR(G420=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M420*N420","v":0.30805647908366535}]
["1702000","Sheridan #2","1702-019","THORE BUILDING - TRACT","2012-12-07","No",0,"N/A",0.33,{"$f":"IF(OR(E421<=Inputs!$D$211,F421=\"Yes\"),I421,IF(G421=\"E\",4+H421/100,IF(G421=\"M\",10+H421/100,IF(G421=\"H\",20+H421/100,IF(G421=\"N/A\",0,I421)))))","v":0.33},{"$f":"IF(I421<J421,I421,J421)","v":0.33},{"$f":"K421*Inputs!D$209","v":30.69},{"$f":"L421/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G421=\"E\",Inputs!D$212,IF(OR(G421=\"M\"),Inputs!D$213,IF(OR(G421=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M421*N421","v":1.528386454183267E-2}]
["1703000","Sheridan #3","1703-001","Arvada ES","1997-07-01","No","E",{"$f":"ADM!S282","v":8},1.29,{"$f":"IF(OR(E422<=Inputs!$D$211,F422=\"Yes\"),I422,IF(G422=\"E\",4+H422/100,IF(G422=\"M\",10+H422/100,IF(G422=\"H\",20+H422/100,IF(G422=\"N/A\",0,I422)))))","v":1.29},1.29,{"$f":"K422*Inputs!D$209","v":119.97},{"$f":"L422/Inputs!D$210","v":5.9746015936254983E-2},{"$f":"IF(G422=\"E\",Inputs!D$212,IF(OR(G422=\"M\"),Inputs!D$213,IF(OR(G422=\"H\"),Inputs!D$214,1)))","v":1},5.9746015936254983E-2]
["1703000","Sheridan #3","1703-003","Arvada Clearmont Jr/Sr High","1997-07-01","No","H",{"$f":"SUM(ADM!S283:S285)","v":88.87833333333333},4.28,{"$f":"IF(OR(E423<=Inputs!$D$211,F423=\"Yes\"),I423,IF(G423=\"E\",4+H423/100,IF(G423=\"M\",10+H423/100,IF(G423=\"H\",20+H423/100,IF(G423=\"N/A\",0,I423)))))","v":4.28},4.28,{"$f":"K423*Inputs!D$209","v":398.04},{"$f":"L423/Inputs!D$210","v":0.19822709163346613},{"$f":"IF(G423=\"E\",Inputs!D$212,IF(OR(G423=\"M\"),Inputs!D$213,IF(OR(G423=\"H\"),Inputs!D$214,1)))","v":2.5},0.49556772908366531]
["1703000","Sheridan #3","1703-004","Clearmont Teacherage","1997-07-01","No",0,"N/A",0.86,{"$f":"IF(OR(E424<=Inputs!$D$211,F424=\"Yes\"),I424,IF(G424=\"E\",4+H424/100,IF(G424=\"M\",10+H424/100,IF(G424=\"H\",20+H424/100,IF(G424=\"N/A\",0,I424)))))","v":0.86},0.86,{"$f":"K424*Inputs!D$209","v":79.98},{"$f":"L424/Inputs!D$210","v":3.9830677290836655E-2},{"$f":"IF(G424=\"E\",Inputs!D$212,IF(OR(G424=\"M\"),Inputs!D$213,IF(OR(G424=\"H\"),Inputs!D$214,1)))","v":1},3.9830677290836655E-2]
["1703000","Sheridan #3","1703-005","Sheridan St Trailer - Clearmont Teacherage","1997-07-01","No",0,"N/A",0.16,{"$f":"IF(OR(E425<=Inputs!$D$211,F425=\"Yes\"),I425,IF(G425=\"E\",4+H425/100,IF(G425=\"M\",10+H425/100,IF(G425=\"H\",20+H425/100,IF(G425=\"N/A\",0,I425)))))","v":0.16},0.16,{"$f":"K425*Inputs!D$209","v":14.88},{"$f":"L425/Inputs!D$210","v":7.4103585657370524E-3},{"$f":"IF(G425=\"E\",Inputs!D$212,IF(OR(G425=\"M\"),Inputs!D$213,IF(OR(G425=\"H\"),Inputs!D$214,1)))","v":1},7.4103585657370524E-3]
["1703000","Sheridan #3","1703-006","Water St House - Clearmont Teacherage","1997-07-01","No",0,"N/A",0.3,{"$f":"IF(OR(E426<=Inputs!$D$211,F426=\"Yes\"),I426,IF(G426=\"E\",4+H426/100,IF(G426=\"M\",10+H426/100,IF(G426=\"H\",20+H426/100,IF(G426=\"N/A\",0,I426)))))","v":0.3},0.3,{"$f":"K426*Inputs!D$209","v":27.9},{"$f":"L426/Inputs!D$210","v":1.3894422310756972E-2},{"$f":"IF(G426=\"E\",Inputs!D$212,IF(OR(G426=\"M\"),Inputs!D$213,IF(OR(G426=\"H\"),Inputs!D$214,1)))","v":1},1.3894422310756972E-2]
["1703000","Sheridan #3","1703-007","Water St Modular - Clearmont Teacherage","1997-07-01","No",0,"N/A",0.41,{"$f":"IF(OR(E427<=Inputs!$D$211,F427=\"Yes\"),I427,IF(G427=\"E\",4+H427/100,IF(G427=\"M\",10+H427/100,IF(G427=\"H\",20+H427/100,IF(G427=\"N/A\",0,I427)))))","v":0.41},0.41,{"$f":"K427*Inputs!D$209","v":38.129999999999995},{"$f":"L427/Inputs!D$210","v":1.8989043824701193E-2},{"$f":"IF(G427=\"E\",Inputs!D$212,IF(OR(G427=\"M\"),Inputs!D$213,IF(OR(G427=\"H\"),Inputs!D$214,1)))","v":1},1.8989043824701193E-2]
["1703000","Sheridan #3","1703-008","Meade House - Clearmont Teacherage","1997-07-01","No",0,"N/A",0.14000000000000001,{"$f":"IF(OR(E428<=Inputs!$D$211,F428=\"Yes\"),I428,IF(G428=\"E\",4+H428/100,IF(G428=\"M\",10+H428/100,IF(G428=\"H\",20+H428/100,IF(G428=\"N/A\",0,I428)))))","v":0.14000000000000001},0.14000000000000001,{"$f":"K428*Inputs!D$209","v":13.020000000000001},{"$f":"L428/Inputs!D$210","v":6.4840637450199207E-3},{"$f":"IF(G428=\"E\",Inputs!D$212,IF(OR(G428=\"M\"),Inputs!D$213,IF(OR(G428=\"H\"),Inputs!D$214,1)))","v":1},6.4840637450199207E-3]
["1801000","Sublette #1","1801-001","Sublette #1 Bus Garage","1951-09-04","No",0,"N/A",0.93,{"$f":"IF(OR(E429<=Inputs!$D$211,F429=\"Yes\"),I429,IF(G429=\"E\",4+H429/100,IF(G429=\"M\",10+H429/100,IF(G429=\"H\",20+H429/100,IF(G429=\"N/A\",0,I429)))))","v":0.93},0.93,{"$f":"K429*Inputs!D$209","v":86.490000000000009},{"$f":"L429/Inputs!D$210","v":4.3072709163346615E-2},{"$f":"IF(G429=\"E\",Inputs!D$212,IF(OR(G429=\"M\"),Inputs!D$213,IF(OR(G429=\"H\"),Inputs!D$214,1)))","v":1},4.3072709163346615E-2]
["1801000","Sublette #1","1801-002","Bondurant ES","1951-09-04","No","E",{"$f":"ADM!S286","v":4.7533333333333339},3,{"$f":"IF(OR(E430<=Inputs!$D$211,F430=\"Yes\"),I430,IF(G430=\"E\",4+H430/100,IF(G430=\"M\",10+H430/100,IF(G430=\"H\",20+H430/100,IF(G430=\"N/A\",0,I430)))))","v":3},3,{"$f":"K430*Inputs!D$209","v":279},{"$f":"L430/Inputs!D$210","v":0.13894422310756971},{"$f":"IF(G430=\"E\",Inputs!D$212,IF(OR(G430=\"M\"),Inputs!D$213,IF(OR(G430=\"H\"),Inputs!D$214,1)))","v":1},0.13894422310756971]
["1801000","Sublette #1","1801-003","Pinedale ES","1957-01-04","No","E",{"$f":"ADM!S287","v":499.14799999999997},8.2200000000000006,{"$f":"IF(OR(E431<=Inputs!$D$211,F431=\"Yes\"),I431,IF(G431=\"E\",4+H431/100,IF(G431=\"M\",10+H431/100,IF(G431=\"H\",20+H431/100,IF(G431=\"N/A\",0,I431)))))","v":8.2200000000000006},8.2200000000000006,{"$f":"K431*Inputs!D$209","v":764.46},{"$f":"L431/Inputs!D$210","v":0.38070717131474108},{"$f":"IF(G431=\"E\",Inputs!D$212,IF(OR(G431=\"M\"),Inputs!D$213,IF(OR(G431=\"H\"),Inputs!D$214,1)))","v":1},0.38070717131474108]
["1801000","Sublette #1","1801-004","Pinedale MS (5-8)","1957-01-04","No","M",{"$f":"ADM!S288","v":222.50933333333333},13.86,{"$f":"IF(OR(E432<=Inputs!$D$211,F432=\"Yes\"),I432,IF(G432=\"E\",4+H432/100,IF(G432=\"M\",10+H432/100,IF(G432=\"H\",20+H432/100,IF(G432=\"N/A\",0,I432)))))","v":13.86},13.86,{"$f":"K432*Inputs!D$209","v":1288.98},{"$f":"L432/Inputs!D$210","v":0.64192231075697215},{"$f":"IF(G432=\"E\",Inputs!D$212,IF(OR(G432=\"M\"),Inputs!D$213,IF(OR(G432=\"H\"),Inputs!D$214,1)))","v":1.5},0.96288346613545817]
["1801000","Sublette #1","1801-005","Pinedale HS (9-12)","1957-01-04","No","H",{"$f":"ADM!S289","v":286.33766666666668},21.47,{"$f":"IF(OR(E433<=Inputs!$D$211,F433=\"Yes\"),I433,IF(G433=\"E\",4+H433/100,IF(G433=\"M\",10+H433/100,IF(G433=\"H\",20+H433/100,IF(G433=\"N/A\",0,I433)))))","v":21.47},21.47,{"$f":"K433*Inputs!D$209","v":1996.7099999999998},{"$f":"L433/Inputs!D$210","v":0.99437749003984055},{"$f":"IF(G433=\"E\",Inputs!D$212,IF(OR(G433=\"M\"),Inputs!D$213,IF(OR(G433=\"H\"),Inputs!D$214,1)))","v":2.5},2.4859437250996015]
["1801000","Sublette #1","1801-006","South Jackson Property","2004-06-28","No",0,"N/A",0.26,{"$f":"IF(OR(E434<=Inputs!$D$211,F434=\"Yes\"),I434,IF(G434=\"E\",4+H434/100,IF(G434=\"M\",10+H434/100,IF(G434=\"H\",20+H434/100,IF(G434=\"N/A\",0,I434)))))","v":0.26},0.26,{"$f":"K434*Inputs!D$209","v":24.18},{"$f":"L434/Inputs!D$210","v":1.2041832669322709E-2},{"$f":"IF(G434=\"E\",Inputs!D$212,IF(OR(G434=\"M\"),Inputs!D$213,IF(OR(G434=\"H\"),Inputs!D$214,1)))","v":1},1.2041832669322709E-2]
["1801000","Sublette #1","1801-007","Meadowlark Property","2006-07-06","No",0,"N/A",10.5,{"$f":"IF(OR(E435<=Inputs!$D$211,F435=\"Yes\"),I435,IF(G435=\"E\",4+H435/100,IF(G435=\"M\",10+H435/100,IF(G435=\"H\",20+H435/100,IF(G435=\"N/A\",0,I435)))))","v":10.5},10.5,{"$f":"K435*Inputs!D$209","v":976.5},{"$f":"L435/Inputs!D$210","v":0.48630478087649404},{"$f":"IF(G435=\"E\",Inputs!D$212,IF(OR(G435=\"M\"),Inputs!D$213,IF(OR(G435=\"H\"),Inputs!D$214,1)))","v":1},0.48630478087649404]
["1801000","Sublette #1","1801-008","Bloom Property","2003-06-03","No",0,"N/A",35,{"$f":"IF(OR(E436<=Inputs!$D$211,F436=\"Yes\"),I436,IF(G436=\"E\",4+H436/100,IF(G436=\"M\",10+H436/100,IF(G436=\"H\",20+H436/100,IF(G436=\"N/A\",0,I436)))))","v":35},35,{"$f":"K436*Inputs!D$209","v":3255},{"$f":"L436/Inputs!D$210","v":1.6210159362549801},{"$f":"IF(G436=\"E\",Inputs!D$212,IF(OR(G436=\"M\"),Inputs!D$213,IF(OR(G436=\"H\"),Inputs!D$214,1)))","v":1},1.6210159362549801]
["1801000","Sublette #1","1801-009","Old Elementary Playground","1924-01-02","No",0,"N/A",1.03,{"$f":"IF(OR(E437<=Inputs!$D$211,F437=\"Yes\"),I437,IF(G437=\"E\",4+H437/100,IF(G437=\"M\",10+H437/100,IF(G437=\"H\",20+H437/100,IF(G437=\"N/A\",0,I437)))))","v":1.03},1.03,{"$f":"K437*Inputs!D$209","v":95.79},{"$f":"L437/Inputs!D$210","v":4.7704183266932272E-2},{"$f":"IF(G437=\"E\",Inputs!D$212,IF(OR(G437=\"M\"),Inputs!D$213,IF(OR(G437=\"H\"),Inputs!D$214,1)))","v":1},4.7704183266932272E-2]
["1801000","Sublette #1","1801-010","Redstone Property","1983-08-10","No",0,"N/A",10,{"$f":"IF(OR(E438<=Inputs!$D$211,F438=\"Yes\"),I438,IF(G438=\"E\",4+H438/100,IF(G438=\"M\",10+H438/100,IF(G438=\"H\",20+H438/100,IF(G438=\"N/A\",0,I438)))))","v":10},10,{"$f":"K438*Inputs!D$209","v":930},{"$f":"L438/Inputs!D$210","v":0.46314741035856571},{"$f":"IF(G438=\"E\",Inputs!D$212,IF(OR(G438=\"M\"),Inputs!D$213,IF(OR(G438=\"H\"),Inputs!D$214,1)))","v":1},0.46314741035856571]
["1801000","Sublette #1","1801-011","Pinedale Teacherage","2007-06-20","No",0,"N/A",0.3,{"$f":"IF(OR(E439<=Inputs!$D$211,F439=\"Yes\"),I439,IF(G439=\"E\",4+H439/100,IF(G439=\"M\",10+H439/100,IF(G439=\"H\",20+H439/100,IF(G439=\"N/A\",0,I439)))))","v":0.3},0.3,{"$f":"K439*Inputs!D$209","v":27.9},{"$f":"L439/Inputs!D$210","v":1.3894422310756972E-2},{"$f":"IF(G439=\"E\",Inputs!D$212,IF(OR(G439=\"M\"),Inputs!D$213,IF(OR(G439=\"H\"),Inputs!D$214,1)))","v":1},1.3894422310756972E-2]
["1801000","Sublette #1","1801-012","Duck Creek Property","1999-07-09","No","N/A","N/A",40,{"$f":"IF(OR(E440<=Inputs!$D$211,F440=\"Yes\"),I440,IF(G440=\"E\",4+H440/100,IF(G440=\"M\",10+H440/100,IF(G440=\"H\",20+H440/100,IF(G440=\"N/A\",0,I440)))))","v":0},{"$f":"IF(I440<J440,I440,J440)","v":0},{"$f":"K440*Inputs!D$209","v":0},{"$f":"L440/Inputs!D$210","v":0},{"$f":"IF(G440=\"E\",Inputs!D$212,IF(OR(G440=\"M\"),Inputs!D$213,IF(OR(G440=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M440*N440","v":0}]
["1801000","Sublette #1","1801-013","Bloomfield Property - New Elementary School","2008-05-09","No","N/A","N/A",23.1,{"$f":"IF(OR(E441<=Inputs!$D$211,F441=\"Yes\"),I441,IF(G441=\"E\",4+H441/100,IF(G441=\"M\",10+H441/100,IF(G441=\"H\",20+H441/100,IF(G441=\"N/A\",0,I441)))))","v":0},{"$f":"IF(I441<J441,I441,J441)","v":0},{"$f":"K441*Inputs!D$209","v":0},{"$f":"L441/Inputs!D$210","v":0},{"$f":"IF(G441=\"E\",Inputs!D$212,IF(OR(G441=\"M\"),Inputs!D$213,IF(OR(G441=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M441*N441","v":0}]
["1801000","Sublette #1","1801-014","Wrangler Park","1924-01-02","No",0,"N/A",0,{"$f":"IF(OR(E442<=Inputs!$D$211,F442=\"Yes\"),I442,IF(G442=\"E\",4+H442/100,IF(G442=\"M\",10+H442/100,IF(G442=\"H\",20+H442/100,IF(G442=\"N/A\",0,I442)))))","v":0},{"$f":"IF(I442<J442,I442,J442)","v":0},{"$f":"K442*Inputs!D$209","v":0},{"$f":"L442/Inputs!D$210","v":0},{"$f":"IF(G442=\"E\",Inputs!D$212,IF(OR(G442=\"M\"),Inputs!D$213,IF(OR(G442=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M442*N442","v":0}]
["1809000","Sublette #9","1809-001","Sublette #9 Annex","1955-07-01","No",0,"N/A",1,{"$f":"IF(OR(E443<=Inputs!$D$211,F443=\"Yes\"),I443,IF(G443=\"E\",4+H443/100,IF(G443=\"M\",10+H443/100,IF(G443=\"H\",20+H443/100,IF(G443=\"N/A\",0,I443)))))","v":1},1,{"$f":"K443*Inputs!D$209","v":93},{"$f":"L443/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G443=\"E\",Inputs!D$212,IF(OR(G443=\"M\"),Inputs!D$213,IF(OR(G443=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["1809000","Sublette #9","1809-002","Big Piney ES","1950-07-01","No","E",{"$f":"ADM!S290","v":242.61699999999996},7.31,{"$f":"IF(OR(E444<=Inputs!$D$211,F444=\"Yes\"),I444,IF(G444=\"E\",4+H444/100,IF(G444=\"M\",10+H444/100,IF(G444=\"H\",20+H444/100,IF(G444=\"N/A\",0,I444)))))","v":7.31},7.31,{"$f":"K444*Inputs!D$209","v":679.82999999999993},{"$f":"L444/Inputs!D$210","v":0.33856075697211152},{"$f":"IF(G444=\"E\",Inputs!D$212,IF(OR(G444=\"M\"),Inputs!D$213,IF(OR(G444=\"H\"),Inputs!D$214,1)))","v":1},0.33856075697211152]
["1809000","Sublette #9","1809-003","Labarge ES","1958-07-01","No","E",{"$f":"ADM!S291","v":62.547000000000004},7,{"$f":"IF(OR(E445<=Inputs!$D$211,F445=\"Yes\"),I445,IF(G445=\"E\",4+H445/100,IF(G445=\"M\",10+H445/100,IF(G445=\"H\",20+H445/100,IF(G445=\"N/A\",0,I445)))))","v":7},7,{"$f":"K445*Inputs!D$209","v":651},{"$f":"L445/Inputs!D$210","v":0.32420318725099601},{"$f":"IF(G445=\"E\",Inputs!D$212,IF(OR(G445=\"M\"),Inputs!D$213,IF(OR(G445=\"H\"),Inputs!D$214,1)))","v":1},0.32420318725099601]
["1809000","Sublette #9","1809-004","Big Piney MS (6-8)","1981-07-01","No","M",{"$f":"ADM!S292","v":150.95633333333333},9,{"$f":"IF(OR(E446<=Inputs!$D$211,F446=\"Yes\"),I446,IF(G446=\"E\",4+H446/100,IF(G446=\"M\",10+H446/100,IF(G446=\"H\",20+H446/100,IF(G446=\"N/A\",0,I446)))))","v":9},9,{"$f":"K446*Inputs!D$209","v":837},{"$f":"L446/Inputs!D$210","v":0.41683266932270918},{"$f":"IF(G446=\"E\",Inputs!D$212,IF(OR(G446=\"M\"),Inputs!D$213,IF(OR(G446=\"H\"),Inputs!D$214,1)))","v":1.5},0.6252490039840638]
["1809000","Sublette #9","1809-005","Big Piney HS (9-12)","1987-07-01","No","H",{"$f":"ADM!S293","v":188.63600000000002},29,{"$f":"IF(OR(E447<=Inputs!$D$211,F447=\"Yes\"),I447,IF(G447=\"E\",4+H447/100,IF(G447=\"M\",10+H447/100,IF(G447=\"H\",20+H447/100,IF(G447=\"N/A\",0,I447)))))","v":29},29,{"$f":"K447*Inputs!D$209","v":2697},{"$f":"L447/Inputs!D$210","v":1.3431274900398407},{"$f":"IF(G447=\"E\",Inputs!D$212,IF(OR(G447=\"M\"),Inputs!D$213,IF(OR(G447=\"H\"),Inputs!D$214,1)))","v":2.5},3.3578187250996017]
["1809000","Sublette #9","1809-006","Big Piney/Marbleton Teacherage","1950-07-01","No",0,"N/A",2.9,{"$f":"IF(OR(E448<=Inputs!$D$211,F448=\"Yes\"),I448,IF(G448=\"E\",4+H448/100,IF(G448=\"M\",10+H448/100,IF(G448=\"H\",20+H448/100,IF(G448=\"N/A\",0,I448)))))","v":2.9},2.9,{"$f":"K448*Inputs!D$209","v":269.7},{"$f":"L448/Inputs!D$210","v":0.13431274900398404},{"$f":"IF(G448=\"E\",Inputs!D$212,IF(OR(G448=\"M\"),Inputs!D$213,IF(OR(G448=\"H\"),Inputs!D$214,1)))","v":1},0.13431274900398404]
["1809000","Sublette #9","1809-007","Sublette #9 Bus Barn","1966-07-01","No",0,"N/A",2,{"$f":"IF(OR(E449<=Inputs!$D$211,F449=\"Yes\"),I449,IF(G449=\"E\",4+H449/100,IF(G449=\"M\",10+H449/100,IF(G449=\"H\",20+H449/100,IF(G449=\"N/A\",0,I449)))))","v":2},2,{"$f":"K449*Inputs!D$209","v":186},{"$f":"L449/Inputs!D$210","v":9.2629482071713148E-2},{"$f":"IF(G449=\"E\",Inputs!D$212,IF(OR(G449=\"M\"),Inputs!D$213,IF(OR(G449=\"H\"),Inputs!D$214,1)))","v":1},9.2629482071713148E-2]
["1809000","Sublette #9","1809-008","Marbleton Teacherage","1950-07-01","No",0,"N/A",0.33,{"$f":"IF(OR(E450<=Inputs!$D$211,F450=\"Yes\"),I450,IF(G450=\"E\",4+H450/100,IF(G450=\"M\",10+H450/100,IF(G450=\"H\",20+H450/100,IF(G450=\"N/A\",0,I450)))))","v":0.33},0.33,{"$f":"K450*Inputs!D$209","v":30.69},{"$f":"L450/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G450=\"E\",Inputs!D$212,IF(OR(G450=\"M\"),Inputs!D$213,IF(OR(G450=\"H\"),Inputs!D$214,1)))","v":1},1.528386454183267E-2]
["1809000","Sublette #9","1809-009","Big Piney Marbleton Teacherage 9","2006-07-01","No",0,"N/A",0.33,{"$f":"IF(OR(E451<=Inputs!$D$211,F451=\"Yes\"),I451,IF(G451=\"E\",4+H451/100,IF(G451=\"M\",10+H451/100,IF(G451=\"H\",20+H451/100,IF(G451=\"N/A\",0,I451)))))","v":0.33},{"$f":"IF(I451<J451,I451,J451)","v":0.33},{"$f":"K451*Inputs!D$209","v":30.69},{"$f":"L451/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G451=\"E\",Inputs!D$212,IF(OR(G451=\"M\"),Inputs!D$213,IF(OR(G451=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M451*N451","v":1.528386454183267E-2}]
["1809000","Sublette #9","1809-010","Big Piney Marbleton Teacherage 10","2006-07-01","No",0,"N/A",0.33,{"$f":"IF(OR(E452<=Inputs!$D$211,F452=\"Yes\"),I452,IF(G452=\"E\",4+H452/100,IF(G452=\"M\",10+H452/100,IF(G452=\"H\",20+H452/100,IF(G452=\"N/A\",0,I452)))))","v":0.33},{"$f":"IF(I452<J452,I452,J452)","v":0.33},{"$f":"K452*Inputs!D$209","v":30.69},{"$f":"L452/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G452=\"E\",Inputs!D$212,IF(OR(G452=\"M\"),Inputs!D$213,IF(OR(G452=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M452*N452","v":1.528386454183267E-2}]
["1809000","Sublette #9","1809-011","Marbleton Teacherage #2","2008-07-01","No",0,"N/A",0.33,{"$f":"IF(OR(E453<=Inputs!$D$211,F453=\"Yes\"),I453,IF(G453=\"E\",4+H453/100,IF(G453=\"M\",10+H453/100,IF(G453=\"H\",20+H453/100,IF(G453=\"N/A\",0,I453)))))","v":0.33},{"$f":"IF(I453<J453,I453,J453)","v":0.33},{"$f":"K453*Inputs!D$209","v":30.69},{"$f":"L453/Inputs!D$210","v":1.528386454183267E-2},{"$f":"IF(G453=\"E\",Inputs!D$212,IF(OR(G453=\"M\"),Inputs!D$213,IF(OR(G453=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M453*N453","v":1.528386454183267E-2}]
["1809000","Sublette #9","1809-012","Big Piney HS BP Teacherage","2008-07-01","No",0,"N/A",2.16,{"$f":"IF(OR(E454<=Inputs!$D$211,F454=\"Yes\"),I454,IF(G454=\"E\",4+H454/100,IF(G454=\"M\",10+H454/100,IF(G454=\"H\",20+H454/100,IF(G454=\"N/A\",0,I454)))))","v":2.16},{"$f":"IF(I454<J454,I454,J454)","v":2.16},{"$f":"K454*Inputs!D$209","v":200.88000000000002},{"$f":"L454/Inputs!D$210","v":0.10003984063745021},{"$f":"IF(G454=\"E\",Inputs!D$212,IF(OR(G454=\"M\"),Inputs!D$213,IF(OR(G454=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M454*N454","v":0.10003984063745021}]
["1901000","Sweetwater #1","1901-001","Central Adminstration","1997-07-01","No",0,"N/A",8.0399999999999991,{"$f":"IF(OR(E455<=Inputs!$D$211,F455=\"Yes\"),I455,IF(G455=\"E\",4+H455/100,IF(G455=\"M\",10+H455/100,IF(G455=\"H\",20+H455/100,IF(G455=\"N/A\",0,I455)))))","v":8.0399999999999991},8.0399999999999991,{"$f":"K455*Inputs!D$209","v":747.71999999999991},{"$f":"L455/Inputs!D$210","v":0.37237051792828679},{"$f":"IF(G455=\"E\",Inputs!D$212,IF(OR(G455=\"M\"),Inputs!D$213,IF(OR(G455=\"H\"),Inputs!D$214,1)))","v":1},0.37237051792828679]
["1901000","Sweetwater #1","1901-002","Desert ES/MS (K-8)","1997-07-01","No","M",{"$f":"SUM(ADM!S294,ADM!S306)","v":49.679999999999993},13.77,{"$f":"IF(OR(E456<=Inputs!$D$211,F456=\"Yes\"),I456,IF(G456=\"E\",4+H456/100,IF(G456=\"M\",10+H456/100,IF(G456=\"H\",20+H456/100,IF(G456=\"N/A\",0,I456)))))","v":13.77},13.77,{"$f":"K456*Inputs!D$209","v":1280.6099999999999},{"$f":"L456/Inputs!D$210","v":0.63775398406374495},{"$f":"IF(G456=\"E\",Inputs!D$212,IF(OR(G456=\"M\"),Inputs!D$213,IF(OR(G456=\"H\"),Inputs!D$214,1)))","v":1.5},0.95663097609561742]
["1901000","Sweetwater #1","1901-003","Desert View ES","1997-07-01","No","E",{"$f":"ADM!S295","v":369.45566666666667},17.079999999999998,{"$f":"IF(OR(E457<=Inputs!$D$211,F457=\"Yes\"),I457,IF(G457=\"E\",4+H457/100,IF(G457=\"M\",10+H457/100,IF(G457=\"H\",20+H457/100,IF(G457=\"N/A\",0,I457)))))","v":17.079999999999998},17.079999999999998,{"$f":"K457*Inputs!D$209","v":1588.4399999999998},{"$f":"L457/Inputs!D$210","v":0.79105577689243023},{"$f":"IF(G457=\"E\",Inputs!D$212,IF(OR(G457=\"M\"),Inputs!D$213,IF(OR(G457=\"H\"),Inputs!D$214,1)))","v":1},0.79105577689243023]
["1901000","Sweetwater #1","1901-004","Lincoln ES Annex","1997-07-01","No","E",{"$f":"ADM!S304","v":142.78},5.17,{"$f":"IF(OR(E458<=Inputs!$D$211,F458=\"Yes\"),I458,IF(G458=\"E\",4+H458/100,IF(G458=\"M\",10+H458/100,IF(G458=\"H\",20+H458/100,IF(G458=\"N/A\",0,I458)))))","v":5.17},5.17,{"$f":"K458*Inputs!D$209","v":480.81},{"$f":"L458/Inputs!D$210","v":0.23944721115537848},{"$f":"IF(G458=\"E\",Inputs!D$212,IF(OR(G458=\"M\"),Inputs!D$213,IF(OR(G458=\"H\"),Inputs!D$214,1)))","v":1},0.23944721115537848]
["1901000","Sweetwater #1","1901-005","Independence HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S310","v":58.625999999999998},3.24,{"$f":"IF(OR(E459<=Inputs!$D$211,F459=\"Yes\"),I459,IF(G459=\"E\",4+H459/100,IF(G459=\"M\",10+H459/100,IF(G459=\"H\",20+H459/100,IF(G459=\"N/A\",0,I459)))))","v":3.24},3.24,{"$f":"K459*Inputs!D$209","v":301.32},{"$f":"L459/Inputs!D$210","v":0.15005976095617529},{"$f":"IF(G459=\"E\",Inputs!D$212,IF(OR(G459=\"M\"),Inputs!D$213,IF(OR(G459=\"H\"),Inputs!D$214,1)))","v":2.5},0.37514940239043826]
["1901000","Sweetwater #1","1901-006","Overland ES","1997-07-01","No","E",{"$f":"ADM!S298","v":317.05399999999997},9.64,{"$f":"IF(OR(E460<=Inputs!$D$211,F460=\"Yes\"),I460,IF(G460=\"E\",4+H460/100,IF(G460=\"M\",10+H460/100,IF(G460=\"H\",20+H460/100,IF(G460=\"N/A\",0,I460)))))","v":9.64},9.64,{"$f":"K460*Inputs!D$209","v":896.5200000000001},{"$f":"L460/Inputs!D$210","v":0.44647410358565742},{"$f":"IF(G460=\"E\",Inputs!D$212,IF(OR(G460=\"M\"),Inputs!D$213,IF(OR(G460=\"H\"),Inputs!D$214,1)))","v":1},0.44647410358565742]
["1901000","Sweetwater #1","1901-010","Walnut ES","1997-07-01","No","E",{"$f":"ADM!S299","v":323.52100000000002},11.23,{"$f":"IF(OR(E461<=Inputs!$D$211,F461=\"Yes\"),I461,IF(G461=\"E\",4+H461/100,IF(G461=\"M\",10+H461/100,IF(G461=\"H\",20+H461/100,IF(G461=\"N/A\",0,I461)))))","v":11.23},11.23,{"$f":"K461*Inputs!D$209","v":1044.3900000000001},{"$f":"L461/Inputs!D$210","v":0.52011454183266936},{"$f":"IF(G461=\"E\",Inputs!D$212,IF(OR(G461=\"M\"),Inputs!D$213,IF(OR(G461=\"H\"),Inputs!D$214,1)))","v":1},0.52011454183266936]
["1901000","Sweetwater #1","1901-011","Washington Head Start Center","1997-07-01","No",0,"N/A",3.24,{"$f":"IF(OR(E462<=Inputs!$D$211,F462=\"Yes\"),I462,IF(G462=\"E\",4+H462/100,IF(G462=\"M\",10+H462/100,IF(G462=\"H\",20+H462/100,IF(G462=\"N/A\",0,I462)))))","v":3.24},3.24,{"$f":"K462*Inputs!D$209","v":301.32},{"$f":"L462/Inputs!D$210","v":0.15005976095617529},{"$f":"IF(G462=\"E\",Inputs!D$212,IF(OR(G462=\"M\"),Inputs!D$213,IF(OR(G462=\"H\"),Inputs!D$214,1)))","v":1},0.15005976095617529]
["1901000","Sweetwater #1","1901-013","Northpark ES","1997-07-01","No","E",{"$f":"ADM!S300","v":313.81833333333333},20.66,{"$f":"IF(OR(E463<=Inputs!$D$211,F463=\"Yes\"),I463,IF(G463=\"E\",4+H463/100,IF(G463=\"M\",10+H463/100,IF(G463=\"H\",20+H463/100,IF(G463=\"N/A\",0,I463)))))","v":20.66},20.66,{"$f":"K463*Inputs!D$209","v":1921.38},{"$f":"L463/Inputs!D$210","v":0.95686254980079688},{"$f":"IF(G463=\"E\",Inputs!D$212,IF(OR(G463=\"M\"),Inputs!D$213,IF(OR(G463=\"H\"),Inputs!D$214,1)))","v":1},0.95686254980079688]
["1901000","Sweetwater #1","1901-014","Westridge ES","1997-07-01","No","E",{"$f":"ADM!S301","v":434.35566666666671},14.89,{"$f":"IF(OR(E464<=Inputs!$D$211,F464=\"Yes\"),I464,IF(G464=\"E\",4+H464/100,IF(G464=\"M\",10+H464/100,IF(G464=\"H\",20+H464/100,IF(G464=\"N/A\",0,I464)))))","v":14.89},14.89,{"$f":"K464*Inputs!D$209","v":1384.77},{"$f":"L464/Inputs!D$210","v":0.68962649402390441},{"$f":"IF(G464=\"E\",Inputs!D$212,IF(OR(G464=\"M\"),Inputs!D$213,IF(OR(G464=\"H\"),Inputs!D$214,1)))","v":1},0.68962649402390441]
["1901000","Sweetwater #1","1901-015","NEW ROCK SPRINGS (5-6) ES WAS EAST SIDE JR HS (7-8) ","2013-01-01","No","E",{"$f":"ADM!S297","v":449.86400000000003},11,{"$f":"IF(OR(E465<=Inputs!$D$211,F465=\"Yes\"),I465,IF(G465=\"E\",4+H465/100,IF(G465=\"M\",10+H465/100,IF(G465=\"H\",20+H465/100,IF(G465=\"N/A\",0,I465)))))","v":8.49864},8.49864,{"$f":"K465*Inputs!D$209","v":790.37351999999998},{"$f":"L465/Inputs!D$210","v":0.39361231075697212},{"$f":"IF(G465=\"E\",Inputs!D$212,IF(OR(G465=\"M\"),Inputs!D$213,IF(OR(G465=\"H\"),Inputs!D$214,1)))","v":1},0.39361231075697212]
["1901000","Sweetwater #1","1901-016","ROCK SPRINGS  JR 7-8 (WAS WHITE MOUNTAIN ES 5-6)","1997-07-01","No","M",{"$f":"ADM!S305","v":778.85766666666666},33.76,{"$f":"IF(OR(E466<=Inputs!$D$211,F466=\"Yes\"),I466,IF(G466=\"E\",4+H466/100,IF(G466=\"M\",10+H466/100,IF(G466=\"H\",20+H466/100,IF(G466=\"N/A\",0,I466)))))","v":33.76},33.76,{"$f":"K466*Inputs!D$209","v":3139.68},{"$f":"L466/Inputs!D$210","v":1.5635856573705178},{"$f":"IF(G466=\"E\",Inputs!D$212,IF(OR(G466=\"M\"),Inputs!D$213,IF(OR(G466=\"H\"),Inputs!D$214,1)))","v":1.5},2.3453784860557767]
["1901000","Sweetwater #1","1901-017","Farson-Eden (K-12)","1997-07-01","No","H",{"$f":"SUM(ADM!S296,ADM!S307,ADM!S308)","v":147.88533333333334},33.04,{"$f":"IF(OR(E467<=Inputs!$D$211,F467=\"Yes\"),I467,IF(G467=\"E\",4+H467/100,IF(G467=\"M\",10+H467/100,IF(G467=\"H\",20+H467/100,IF(G467=\"N/A\",0,I467)))))","v":33.04},33.04,{"$f":"K467*Inputs!D$209","v":3072.72},{"$f":"L467/Inputs!D$210","v":1.5302390438247011},{"$f":"IF(G467=\"E\",Inputs!D$212,IF(OR(G467=\"M\"),Inputs!D$213,IF(OR(G467=\"H\"),Inputs!D$214,1)))","v":2.5},3.8255976095617528]
["1901000","Sweetwater #1","1901-018","Rock Springs HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S309","v":1303.421},22.9,{"$f":"IF(OR(E468<=Inputs!$D$211,F468=\"Yes\"),I468,IF(G468=\"E\",4+H468/100,IF(G468=\"M\",10+H468/100,IF(G468=\"H\",20+H468/100,IF(G468=\"N/A\",0,I468)))))","v":22.9},22.9,{"$f":"K468*Inputs!D$209","v":2129.6999999999998},{"$f":"L468/Inputs!D$210","v":1.0606075697211155},{"$f":"IF(G468=\"E\",Inputs!D$212,IF(OR(G468=\"M\"),Inputs!D$213,IF(OR(G468=\"H\"),Inputs!D$214,1)))","v":2.5},2.6515189243027888]
["1901000","Sweetwater #1","1901-020","Sage ES","2008-01-18","No","E",{"$f":"ADM!S303","v":443.37700000000001},20,{"$f":"IF(OR(E469<=Inputs!$D$211,F469=\"Yes\"),I469,IF(G469=\"E\",4+H469/100,IF(G469=\"M\",10+H469/100,IF(G469=\"H\",20+H469/100,IF(G469=\"N/A\",0,I469)))))","v":8.4337699999999991},{"$f":"IF(I469<J469,I469,J469)","v":8.4337699999999991},{"$f":"K469*Inputs!D$209","v":784.34060999999997},{"$f":"L469/Inputs!D$210","v":0.39060787350597609},{"$f":"IF(G469=\"E\",Inputs!D$212,IF(OR(G469=\"M\"),Inputs!D$213,IF(OR(G469=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M469*N469","v":0.39060787350597609}]
["1901000","Sweetwater #1","1901-023","PILOT BUTTE ELEMENTARY 5-6 ES Site from BLM Property","2008-01-18","No","E",{"$f":"ADM!S302","v":476.53933333333327},20,{"$f":"IF(OR(E470<=Inputs!$D$211,F470=\"Yes\"),I470,IF(G470=\"E\",4+H470/100,IF(G470=\"M\",10+H470/100,IF(G470=\"H\",20+H470/100,IF(G470=\"N/A\",0,I470)))))","v":8.765393333333332},{"$f":"IF(I470<J470,I470,J470)","v":8.765393333333332},{"$f":"K470*Inputs!D$209","v":815.18157999999983},{"$f":"L470/Inputs!D$210","v":0.40596692231075687},{"$f":"IF(G470=\"E\",Inputs!D$212,IF(OR(G470=\"M\"),Inputs!D$213,IF(OR(G470=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M470*N470","v":0.40596692231075687}]
["1902000","Sweetwater #2","1902-001","Central Administration","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E471<=Inputs!$D$211,F471=\"Yes\"),I471,IF(G471=\"E\",4+H471/100,IF(G471=\"M\",10+H471/100,IF(G471=\"H\",20+H471/100,IF(G471=\"N/A\",0,I471)))))","v":0},0,{"$f":"K471*Inputs!D$209","v":0},{"$f":"L471/Inputs!D$210","v":0},{"$f":"IF(G471=\"E\",Inputs!D$212,IF(OR(G471=\"M\"),Inputs!D$213,IF(OR(G471=\"H\"),Inputs!D$214,1)))","v":1},0]
["1902000","Sweetwater #2","1902-002","Granger ES","1997-07-01","No","E",{"$f":"ADM!S311","v":8.1769999999999996},0.95,{"$f":"IF(OR(E472<=Inputs!$D$211,F472=\"Yes\"),I472,IF(G472=\"E\",4+H472/100,IF(G472=\"M\",10+H472/100,IF(G472=\"H\",20+H472/100,IF(G472=\"N/A\",0,I472)))))","v":0.95},0.95,{"$f":"K472*Inputs!D$209","v":88.35},{"$f":"L472/Inputs!D$210","v":4.3999003984063742E-2},{"$f":"IF(G472=\"E\",Inputs!D$212,IF(OR(G472=\"M\"),Inputs!D$213,IF(OR(G472=\"H\"),Inputs!D$214,1)))","v":1},4.3999003984063742E-2]
["1902000","Sweetwater #2","1902-003","Harrison ES","1997-07-01","No","E",{"$f":"ADM!S312","v":282.45699999999999},4.6399999999999997,{"$f":"IF(OR(E473<=Inputs!$D$211,F473=\"Yes\"),I473,IF(G473=\"E\",4+H473/100,IF(G473=\"M\",10+H473/100,IF(G473=\"H\",20+H473/100,IF(G473=\"N/A\",0,I473)))))","v":4.6399999999999997},4.6399999999999997,{"$f":"K473*Inputs!D$209","v":431.52},{"$f":"L473/Inputs!D$210","v":0.21490039840637448},{"$f":"IF(G473=\"E\",Inputs!D$212,IF(OR(G473=\"M\"),Inputs!D$213,IF(OR(G473=\"H\"),Inputs!D$214,1)))","v":1},0.21490039840637448]
["1902000","Sweetwater #2","1902-004","McKinnon ES/MS (K-8)","1997-07-01","No","M",{"$f":"ADM!S313","v":14.845000000000001},2.9,{"$f":"IF(OR(E474<=Inputs!$D$211,F474=\"Yes\"),I474,IF(G474=\"E\",4+H474/100,IF(G474=\"M\",10+H474/100,IF(G474=\"H\",20+H474/100,IF(G474=\"N/A\",0,I474)))))","v":2.9},2.9,{"$f":"K474*Inputs!D$209","v":269.7},{"$f":"L474/Inputs!D$210","v":0.13431274900398404},{"$f":"IF(G474=\"E\",Inputs!D$212,IF(OR(G474=\"M\"),Inputs!D$213,IF(OR(G474=\"H\"),Inputs!D$214,1)))","v":1.5},0.20146912350597607]
["1902000","Sweetwater #2","1902-005","Thoman Ranch ES/MS (K-8)","1997-07-01","No","M",{"$f":"ADM!S314","v":2},1,{"$f":"IF(OR(E475<=Inputs!$D$211,F475=\"Yes\"),I475,IF(G475=\"E\",4+H475/100,IF(G475=\"M\",10+H475/100,IF(G475=\"H\",20+H475/100,IF(G475=\"N/A\",0,I475)))))","v":1},{"$f":"IF(I475<J475,I475,J475)","v":1},{"$f":"K475*Inputs!D$209","v":93},{"$f":"L475/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G475=\"E\",Inputs!D$212,IF(OR(G475=\"M\"),Inputs!D$213,IF(OR(G475=\"H\"),Inputs!D$214,1)))","v":1.5},{"$f":"M475*N475","v":6.9472111553784854E-2}]
["1902000","Sweetwater #2","1902-006","Washington ES","1997-07-01","No","E",{"$f":"ADM!S315","v":233.66300000000001},3.08,{"$f":"IF(OR(E476<=Inputs!$D$211,F476=\"Yes\"),I476,IF(G476=\"E\",4+H476/100,IF(G476=\"M\",10+H476/100,IF(G476=\"H\",20+H476/100,IF(G476=\"N/A\",0,I476)))))","v":3.08},3.08,{"$f":"K476*Inputs!D$209","v":286.44},{"$f":"L476/Inputs!D$210","v":0.14264940239043825},{"$f":"IF(G476=\"E\",Inputs!D$212,IF(OR(G476=\"M\"),Inputs!D$213,IF(OR(G476=\"H\"),Inputs!D$214,1)))","v":1},0.14264940239043825]
["1902000","Sweetwater #2","1902-007","Expedition Academy (9-12)","1997-07-01","No","H",{"$f":"ADM!S321","v":46.524000000000001},5.7,{"$f":"IF(OR(E477<=Inputs!$D$211,F477=\"Yes\"),I477,IF(G477=\"E\",4+H477/100,IF(G477=\"M\",10+H477/100,IF(G477=\"H\",20+H477/100,IF(G477=\"N/A\",0,I477)))))","v":5.7},5.7,{"$f":"K477*Inputs!D$209","v":530.1},{"$f":"L477/Inputs!D$210","v":0.26399402390438248},{"$f":"IF(G477=\"E\",Inputs!D$212,IF(OR(G477=\"M\"),Inputs!D$213,IF(OR(G477=\"H\"),Inputs!D$214,1)))","v":2.5},0.65998505976095623]
["1902000","Sweetwater #2","1902-008","Jackson ES","1997-07-01","No","E",{"$f":"ADM!S316","v":279.96600000000001},5.4,{"$f":"IF(OR(E478<=Inputs!$D$211,F478=\"Yes\"),I478,IF(G478=\"E\",4+H478/100,IF(G478=\"M\",10+H478/100,IF(G478=\"H\",20+H478/100,IF(G478=\"N/A\",0,I478)))))","v":5.4},5.4,{"$f":"K478*Inputs!D$209","v":502.20000000000005},{"$f":"L478/Inputs!D$210","v":0.25009960159362554},{"$f":"IF(G478=\"E\",Inputs!D$212,IF(OR(G478=\"M\"),Inputs!D$213,IF(OR(G478=\"H\"),Inputs!D$214,1)))","v":1},0.25009960159362554]
["1902000","Sweetwater #2","1902-009","Truman ES","1997-07-01","No","E",{"$f":"ADM!S317","v":287.714},8.09,{"$f":"IF(OR(E479<=Inputs!$D$211,F479=\"Yes\"),I479,IF(G479=\"E\",4+H479/100,IF(G479=\"M\",10+H479/100,IF(G479=\"H\",20+H479/100,IF(G479=\"N/A\",0,I479)))))","v":8.09},8.09,{"$f":"K479*Inputs!D$209","v":752.37},{"$f":"L479/Inputs!D$210","v":0.37468625498007968},{"$f":"IF(G479=\"E\",Inputs!D$212,IF(OR(G479=\"M\"),Inputs!D$213,IF(OR(G479=\"H\"),Inputs!D$214,1)))","v":1},0.37468625498007968]
["1902000","Sweetwater #2","1902-010","Lincoln Middle School (7-8)","1997-07-01","No","M",{"$f":"ADM!S319","v":419.18299999999999},11.22,{"$f":"IF(OR(E480<=Inputs!$D$211,F480=\"Yes\"),I480,IF(G480=\"E\",4+H480/100,IF(G480=\"M\",10+H480/100,IF(G480=\"H\",20+H480/100,IF(G480=\"N/A\",0,I480)))))","v":11.22},11.22,{"$f":"K480*Inputs!D$209","v":1043.46},{"$f":"L480/Inputs!D$210","v":0.51965139442231079},{"$f":"IF(G480=\"E\",Inputs!D$212,IF(OR(G480=\"M\"),Inputs!D$213,IF(OR(G480=\"H\"),Inputs!D$214,1)))","v":1.5},0.77947709163346612]
["1902000","Sweetwater #2","1902-011","Monroe Intermediate School (5-6)","1997-07-01","No","E",{"$f":"ADM!S318","v":420.06066666666663},18.329999999999998,{"$f":"IF(OR(E481<=Inputs!$D$211,F481=\"Yes\"),I481,IF(G481=\"E\",4+H481/100,IF(G481=\"M\",10+H481/100,IF(G481=\"H\",20+H481/100,IF(G481=\"N/A\",0,I481)))))","v":18.329999999999998},18.329999999999998,{"$f":"K481*Inputs!D$209","v":1704.6899999999998},{"$f":"L481/Inputs!D$210","v":0.84894920318725087},{"$f":"IF(G481=\"E\",Inputs!D$212,IF(OR(G481=\"M\"),Inputs!D$213,IF(OR(G481=\"H\"),Inputs!D$214,1)))","v":1},0.84894920318725087]
["1902000","Sweetwater #2","1902-012","Green River HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S320","v":730.82299999999998},54.9,{"$f":"IF(OR(E482<=Inputs!$D$211,F482=\"Yes\"),I482,IF(G482=\"E\",4+H482/100,IF(G482=\"M\",10+H482/100,IF(G482=\"H\",20+H482/100,IF(G482=\"N/A\",0,I482)))))","v":54.9},54.9,{"$f":"K482*Inputs!D$209","v":5105.7},{"$f":"L482/Inputs!D$210","v":2.5426792828685256},{"$f":"IF(G482=\"E\",Inputs!D$212,IF(OR(G482=\"M\"),Inputs!D$213,IF(OR(G482=\"H\"),Inputs!D$214,1)))","v":2.5},6.3566982071713145]
["1902000","Sweetwater #2","1902-013","Old Roosevelt School ","1997-07-01","No",0,"N/A",3.1,3.1,{"$f":"IF(I483<J483,I483,J483)","v":3.1},{"$f":"K483*Inputs!D$209","v":288.3},{"$f":"L483/Inputs!D$210","v":0.14357569721115537},{"$f":"IF(G483=\"E\",Inputs!D$212,IF(OR(G483=\"M\"),Inputs!D$213,IF(OR(G483=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M483*N483","v":0.14357569721115537}]
["2001000","Teton #1","2001-001","Teton #1 Maintenance Shop","1997-07-01","No",0,"N/A",0,{"$f":"IF(OR(E484<=Inputs!$D$211,F484=\"Yes\"),I484,IF(G484=\"E\",4+H484/100,IF(G484=\"M\",10+H484/100,IF(G484=\"H\",20+H484/100,IF(G484=\"N/A\",0,I484)))))","v":0},0,{"$f":"K484*Inputs!D$209","v":0},{"$f":"L484/Inputs!D$210","v":0},{"$f":"IF(G484=\"E\",Inputs!D$212,IF(OR(G484=\"M\"),Inputs!D$213,IF(OR(G484=\"H\"),Inputs!D$214,1)))","v":1},0]
["2001000","Teton #1","2001-002","Teton #1 Bus Barn","1997-07-01","No",0,"N/A",2.0499999999999998,{"$f":"IF(OR(E485<=Inputs!$D$211,F485=\"Yes\"),I485,IF(G485=\"E\",4+H485/100,IF(G485=\"M\",10+H485/100,IF(G485=\"H\",20+H485/100,IF(G485=\"N/A\",0,I485)))))","v":2.0499999999999998},2.0499999999999998,{"$f":"K485*Inputs!D$209","v":190.64999999999998},{"$f":"L485/Inputs!D$210","v":9.4945219123505967E-2},{"$f":"IF(G485=\"E\",Inputs!D$212,IF(OR(G485=\"M\"),Inputs!D$213,IF(OR(G485=\"H\"),Inputs!D$214,1)))","v":1},9.4945219123505967E-2]
["2001000","Teton #1","2001-003","Alta ES","1997-07-01","No","E",{"$f":"ADM!S322","v":50.974999999999994},3.46,{"$f":"IF(OR(E486<=Inputs!$D$211,F486=\"Yes\"),I486,IF(G486=\"E\",4+H486/100,IF(G486=\"M\",10+H486/100,IF(G486=\"H\",20+H486/100,IF(G486=\"N/A\",0,I486)))))","v":3.46},3.46,{"$f":"K486*Inputs!D$209","v":321.77999999999997},{"$f":"L486/Inputs!D$210","v":0.16024900398406372},{"$f":"IF(G486=\"E\",Inputs!D$212,IF(OR(G486=\"M\"),Inputs!D$213,IF(OR(G486=\"H\"),Inputs!D$214,1)))","v":1},0.16024900398406372]
["2001000","Teton #1","2001-004","Davy Jackson ES","1997-07-01","No","E",{"$f":"ADM!S327","v":604.851},14.77,{"$f":"IF(OR(E487<=Inputs!$D$211,F487=\"Yes\"),I487,IF(G487=\"E\",4+H487/100,IF(G487=\"M\",10+H487/100,IF(G487=\"H\",20+H487/100,IF(G487=\"N/A\",0,I487)))))","v":14.77},14.77,{"$f":"K487*Inputs!D$209","v":1373.61},{"$f":"L487/Inputs!D$210","v":0.68406872509960159},{"$f":"IF(G487=\"E\",Inputs!D$212,IF(OR(G487=\"M\"),Inputs!D$213,IF(OR(G487=\"H\"),Inputs!D$214,1)))","v":1},0.68406872509960159]
["2001000","Teton #1","2001-005","Kelly ES","1997-07-01","No","E",{"$f":"ADM!S323","v":41.31366666666667},1.19,{"$f":"IF(OR(E488<=Inputs!$D$211,F488=\"Yes\"),I488,IF(G488=\"E\",4+H488/100,IF(G488=\"M\",10+H488/100,IF(G488=\"H\",20+H488/100,IF(G488=\"N/A\",0,I488)))))","v":1.19},1.19,{"$f":"K488*Inputs!D$209","v":110.67},{"$f":"L488/Inputs!D$210","v":5.5114541832669325E-2},{"$f":"IF(G488=\"E\",Inputs!D$212,IF(OR(G488=\"M\"),Inputs!D$213,IF(OR(G488=\"H\"),Inputs!D$214,1)))","v":1},5.5114541832669325E-2]
["2001000","Teton #1","2001-006","Moran ES","1997-07-01","No","E",{"$f":"ADM!S324","v":12.474},2.69,{"$f":"IF(OR(E489<=Inputs!$D$211,F489=\"Yes\"),I489,IF(G489=\"E\",4+H489/100,IF(G489=\"M\",10+H489/100,IF(G489=\"H\",20+H489/100,IF(G489=\"N/A\",0,I489)))))","v":2.69},2.69,{"$f":"K489*Inputs!D$209","v":250.17},{"$f":"L489/Inputs!D$210","v":0.12458665338645418},{"$f":"IF(G489=\"E\",Inputs!D$212,IF(OR(G489=\"M\"),Inputs!D$213,IF(OR(G489=\"H\"),Inputs!D$214,1)))","v":1},0.12458665338645418]
["2001000","Teton #1","2001-007","Teton #1 District Offices","1997-07-01","No",0,"N/A",0.5,{"$f":"IF(OR(E490<=Inputs!$D$211,F490=\"Yes\"),I490,IF(G490=\"E\",4+H490/100,IF(G490=\"M\",10+H490/100,IF(G490=\"H\",20+H490/100,IF(G490=\"N/A\",0,I490)))))","v":0.5},{"$f":"IF(I490<J490,I490,J490)","v":0.5},{"$f":"K490*Inputs!D$209","v":46.5},{"$f":"L490/Inputs!D$210","v":2.3157370517928287E-2},{"$f":"IF(G490=\"E\",Inputs!D$212,IF(OR(G490=\"M\"),Inputs!D$213,IF(OR(G490=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M490*N490","v":2.3157370517928287E-2}]
["2001000","Teton #1","2001-008","John Colter ES","1997-07-01","No","E",{"$f":"ADM!S326","v":464.6},12.7,{"$f":"IF(OR(E491<=Inputs!$D$211,F491=\"Yes\"),I491,IF(G491=\"E\",4+H491/100,IF(G491=\"M\",10+H491/100,IF(G491=\"H\",20+H491/100,IF(G491=\"N/A\",0,I491)))))","v":12.7},{"$f":"IF(I491<J491,I491,J491)","v":12.7},{"$f":"K491*Inputs!D$209","v":1181.0999999999999},{"$f":"L491/Inputs!D$210","v":0.58819721115537849},{"$f":"IF(G491=\"E\",Inputs!D$212,IF(OR(G491=\"M\"),Inputs!D$213,IF(OR(G491=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M491*N491","v":0.58819721115537849}]
["2001000","Teton #1","2001-009","Jackson Hole MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S328","v":568.73900000000003},17.72,{"$f":"IF(OR(E492<=Inputs!$D$211,F492=\"Yes\"),I492,IF(G492=\"E\",4+H492/100,IF(G492=\"M\",10+H492/100,IF(G492=\"H\",20+H492/100,IF(G492=\"N/A\",0,I492)))))","v":17.72},17.72,{"$f":"K492*Inputs!D$209","v":1647.9599999999998},{"$f":"L492/Inputs!D$210","v":0.82069721115537841},{"$f":"IF(G492=\"E\",Inputs!D$212,IF(OR(G492=\"M\"),Inputs!D$213,IF(OR(G492=\"H\"),Inputs!D$214,1)))","v":1.5},1.2310458167330676]
["2001000","Teton #1","2001-010","Jackson Hole HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S329","v":561.49166666666667},30,{"$f":"IF(OR(E493<=Inputs!$D$211,F493=\"Yes\"),I493,IF(G493=\"E\",4+H493/100,IF(G493=\"M\",10+H493/100,IF(G493=\"H\",20+H493/100,IF(G493=\"N/A\",0,I493)))))","v":30},30,{"$f":"K493*Inputs!D$209","v":2790},{"$f":"L493/Inputs!D$210","v":1.3894422310756973},{"$f":"IF(G493=\"E\",Inputs!D$212,IF(OR(G493=\"M\"),Inputs!D$213,IF(OR(G493=\"H\"),Inputs!D$214,1)))","v":2.5},3.4736055776892432]
["2001000","Teton #1","2001-011","Summit HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S330","v":53.276999999999994},27.14,{"$f":"IF(OR(E494<=Inputs!$D$211,F494=\"Yes\"),I494,IF(G494=\"E\",4+H494/100,IF(G494=\"M\",10+H494/100,IF(G494=\"H\",20+H494/100,IF(G494=\"N/A\",0,I494)))))","v":27.14},{"$f":"IF(I494<J494,I494,J494)","v":27.14},{"$f":"K494*Inputs!D$209","v":2524.02},{"$f":"L494/Inputs!D$210","v":1.2569820717131475},{"$f":"IF(G494=\"E\",Inputs!D$212,IF(OR(G494=\"M\"),Inputs!D$213,IF(OR(G494=\"H\"),Inputs!D$214,1)))","v":2.5},{"$f":"M494*N494","v":3.1424551792828685}]
["2001000","Teton #1","2001-012","Jackson Hole HS Residence","1997-07-01","No",0,"N/A",0.48,{"$f":"IF(OR(E495<=Inputs!$D$211,F495=\"Yes\"),I495,IF(G495=\"E\",4+H495/100,IF(G495=\"M\",10+H495/100,IF(G495=\"H\",20+H495/100,IF(G495=\"N/A\",0,I495)))))","v":0.48},0.48,{"$f":"K495*Inputs!D$209","v":44.64},{"$f":"L495/Inputs!D$210","v":2.2231075697211156E-2},{"$f":"IF(G495=\"E\",Inputs!D$212,IF(OR(G495=\"M\"),Inputs!D$213,IF(OR(G495=\"H\"),Inputs!D$214,1)))","v":1},2.2231075697211156E-2]
["2001000","Teton #1","2001-013","Wilson ES (NEW)","1997-07-01","No","E",{"$f":"ADM!S325","v":234.95500000000001},7.42,{"$f":"IF(OR(E496<=Inputs!$D$211,F496=\"Yes\"),I496,IF(G496=\"E\",4+H496/100,IF(G496=\"M\",10+H496/100,IF(G496=\"H\",20+H496/100,IF(G496=\"N/A\",0,I496)))))","v":7.42},7.42,{"$f":"K496*Inputs!D$209","v":690.06},{"$f":"L496/Inputs!D$210","v":0.34365537848605576},{"$f":"IF(G496=\"E\",Inputs!D$212,IF(OR(G496=\"M\"),Inputs!D$213,IF(OR(G496=\"H\"),Inputs!D$214,1)))","v":1},0.34365537848605576]
["2001000","Teton #1","2001-014","Martin lane property","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E497<=Inputs!$D$211,F497=\"Yes\"),I497,IF(G497=\"E\",4+H497/100,IF(G497=\"M\",10+H497/100,IF(G497=\"H\",20+H497/100,IF(G497=\"N/A\",0,I497)))))","v":1},1,{"$f":"K497*Inputs!D$209","v":93},{"$f":"L497/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G497=\"E\",Inputs!D$212,IF(OR(G497=\"M\"),Inputs!D$213,IF(OR(G497=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["2001000","Teton #1","2001-015","Schwabacker","1997-07-01","No",0,"N/A",5,{"$f":"IF(OR(E498<=Inputs!$D$211,F498=\"Yes\"),I498,IF(G498=\"E\",4+H498/100,IF(G498=\"M\",10+H498/100,IF(G498=\"H\",20+H498/100,IF(G498=\"N/A\",0,I498)))))","v":5},5,{"$f":"K498*Inputs!D$209","v":465},{"$f":"L498/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G498=\"E\",Inputs!D$212,IF(OR(G498=\"M\"),Inputs!D$213,IF(OR(G498=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["2001000","Teton #1","2001-016","South Park Loop","1997-07-01","No",0,"N/A",23.8,{"$f":"IF(OR(E499<=Inputs!$D$211,F499=\"Yes\"),I499,IF(G499=\"E\",4+H499/100,IF(G499=\"M\",10+H499/100,IF(G499=\"H\",20+H499/100,IF(G499=\"N/A\",0,I499)))))","v":23.8},{"$f":"IF(I499<J499,I499,J499)","v":23.8},{"$f":"K499*Inputs!D$209","v":2213.4},{"$f":"L499/Inputs!D$210","v":1.1022908366533866},{"$f":"IF(G499=\"E\",Inputs!D$212,IF(OR(G499=\"M\"),Inputs!D$213,IF(OR(G499=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M499*N499","v":1.1022908366533866}]
["2101000","Uinta #1","2101-001","Central Admin Complex","1997-07-01","No",0,"N/A",2.0699999999999998,{"$f":"IF(OR(E500<=Inputs!$D$211,F500=\"Yes\"),I500,IF(G500=\"E\",4+H500/100,IF(G500=\"M\",10+H500/100,IF(G500=\"H\",20+H500/100,IF(G500=\"N/A\",0,I500)))))","v":2.0699999999999998},2.0699999999999998,{"$f":"K500*Inputs!D$209","v":192.51},{"$f":"L500/Inputs!D$210","v":9.5871513944223108E-2},{"$f":"IF(G500=\"E\",Inputs!D$212,IF(OR(G500=\"M\"),Inputs!D$213,IF(OR(G500=\"H\"),Inputs!D$214,1)))","v":1},9.5871513944223108E-2]
["2101000","Uinta #1","2101-002","Clark ES","1997-07-01","No","E",{"$f":"ADM!S331","v":243.48000000000002},5.64,{"$f":"IF(OR(E501<=Inputs!$D$211,F501=\"Yes\"),I501,IF(G501=\"E\",4+H501/100,IF(G501=\"M\",10+H501/100,IF(G501=\"H\",20+H501/100,IF(G501=\"N/A\",0,I501)))))","v":5.64},5.64,{"$f":"K501*Inputs!D$209","v":524.52},{"$f":"L501/Inputs!D$210","v":0.26121513944223107},{"$f":"IF(G501=\"E\",Inputs!D$212,IF(OR(G501=\"M\"),Inputs!D$213,IF(OR(G501=\"H\"),Inputs!D$214,1)))","v":1},0.26121513944223107]
["2101000","Uinta #1","2101-003","Uinta Meadows ES","1997-07-01","No","E",{"$f":"ADM!S332","v":467.6},10.26,{"$f":"IF(OR(E502<=Inputs!$D$211,F502=\"Yes\"),I502,IF(G502=\"E\",4+H502/100,IF(G502=\"M\",10+H502/100,IF(G502=\"H\",20+H502/100,IF(G502=\"N/A\",0,I502)))))","v":10.26},10.26,{"$f":"K502*Inputs!D$209","v":954.18},{"$f":"L502/Inputs!D$210","v":0.4751892430278884},{"$f":"IF(G502=\"E\",Inputs!D$212,IF(OR(G502=\"M\"),Inputs!D$213,IF(OR(G502=\"H\"),Inputs!D$214,1)))","v":1},0.4751892430278884]
["2101000","Uinta #1","2101-004","North Evanston ES","1997-07-01","No","E",{"$f":"ADM!S333","v":354.64466666666669},9.6300000000000008,{"$f":"IF(OR(E503<=Inputs!$D$211,F503=\"Yes\"),I503,IF(G503=\"E\",4+H503/100,IF(G503=\"M\",10+H503/100,IF(G503=\"H\",20+H503/100,IF(G503=\"N/A\",0,I503)))))","v":9.6300000000000008},9.6300000000000008,{"$f":"K503*Inputs!D$209","v":895.59},{"$f":"L503/Inputs!D$210","v":0.44601095617529884},{"$f":"IF(G503=\"E\",Inputs!D$212,IF(OR(G503=\"M\"),Inputs!D$213,IF(OR(G503=\"H\"),Inputs!D$214,1)))","v":1},0.44601095617529884]
["2101000","Uinta #1","2101-005","Aspen ES","1997-07-01","No","E",{"$f":"ADM!S334","v":324.54499999999996},15.8,{"$f":"IF(OR(E504<=Inputs!$D$211,F504=\"Yes\"),I504,IF(G504=\"E\",4+H504/100,IF(G504=\"M\",10+H504/100,IF(G504=\"H\",20+H504/100,IF(G504=\"N/A\",0,I504)))))","v":15.8},15.8,{"$f":"K504*Inputs!D$209","v":1469.4},{"$f":"L504/Inputs!D$210","v":0.73177290836653386},{"$f":"IF(G504=\"E\",Inputs!D$212,IF(OR(G504=\"M\"),Inputs!D$213,IF(OR(G504=\"H\"),Inputs!D$214,1)))","v":1},0.73177290836653386]
["2101000","Uinta #1","2101-006","Davis MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S335","v":332.88833333333332},12.19,{"$f":"IF(OR(E505<=Inputs!$D$211,F505=\"Yes\"),I505,IF(G505=\"E\",4+H505/100,IF(G505=\"M\",10+H505/100,IF(G505=\"H\",20+H505/100,IF(G505=\"N/A\",0,I505)))))","v":12.19},12.19,{"$f":"K505*Inputs!D$209","v":1133.6699999999998},{"$f":"L505/Inputs!D$210","v":0.56457669322709159},{"$f":"IF(G505=\"E\",Inputs!D$212,IF(OR(G505=\"M\"),Inputs!D$213,IF(OR(G505=\"H\"),Inputs!D$214,1)))","v":1.5},0.84686503984063743]
["2101000","Uinta #1","2101-007","Evanston MS (6-8)","1997-07-01","No","M",{"$f":"ADM!S336","v":326.20533333333333},20.47,{"$f":"IF(OR(E506<=Inputs!$D$211,F506=\"Yes\"),I506,IF(G506=\"E\",4+H506/100,IF(G506=\"M\",10+H506/100,IF(G506=\"H\",20+H506/100,IF(G506=\"N/A\",0,I506)))))","v":20.47},20.47,{"$f":"K506*Inputs!D$209","v":1903.7099999999998},{"$f":"L506/Inputs!D$210","v":0.94806274900398402},{"$f":"IF(G506=\"E\",Inputs!D$212,IF(OR(G506=\"M\"),Inputs!D$213,IF(OR(G506=\"H\"),Inputs!D$214,1)))","v":1.5},1.4220941235059761]
["2101000","Uinta #1","2101-008","Evanston HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S337","v":781.005},43.64,{"$f":"IF(OR(E507<=Inputs!$D$211,F507=\"Yes\"),I507,IF(G507=\"E\",4+H507/100,IF(G507=\"M\",10+H507/100,IF(G507=\"H\",20+H507/100,IF(G507=\"N/A\",0,I507)))))","v":43.64},43.64,{"$f":"K507*Inputs!D$209","v":4058.52},{"$f":"L507/Inputs!D$210","v":2.0211752988047809},{"$f":"IF(G507=\"E\",Inputs!D$212,IF(OR(G507=\"M\"),Inputs!D$213,IF(OR(G507=\"H\"),Inputs!D$214,1)))","v":2.5},5.0529382470119524]
["2101000","Uinta #1","2101-009","Evanston Shop/Bus Barn","1997-07-01","No",0,"N/A",61.33,{"$f":"IF(OR(E508<=Inputs!$D$211,F508=\"Yes\"),I508,IF(G508=\"E\",4+H508/100,IF(G508=\"M\",10+H508/100,IF(G508=\"H\",20+H508/100,IF(G508=\"N/A\",0,I508)))))","v":61.33},61.33,{"$f":"K508*Inputs!D$209","v":5703.69},{"$f":"L508/Inputs!D$210","v":2.8404830677290835},{"$f":"IF(G508=\"E\",Inputs!D$212,IF(OR(G508=\"M\"),Inputs!D$213,IF(OR(G508=\"H\"),Inputs!D$214,1)))","v":1},2.8404830677290835]
["2101000","Uinta #1","2101-010","Horizon High School","1997-07-01","No","H",{"$f":"ADM!S338","v":62.692999999999991},0,{"$f":"IF(OR(E509<=Inputs!$D$211,F509=\"Yes\"),I509,IF(G509=\"E\",4+H509/100,IF(G509=\"M\",10+H509/100,IF(G509=\"H\",20+H509/100,IF(G509=\"N/A\",0,I509)))))","v":0},0,{"$f":"K509*Inputs!D$209","v":0},{"$f":"L509/Inputs!D$210","v":0},{"$f":"IF(G509=\"E\",Inputs!D$212,IF(OR(G509=\"M\"),Inputs!D$213,IF(OR(G509=\"H\"),Inputs!D$214,1)))","v":2.5},0]
["2101000","Uinta #1","2101-011","New Horizon High School Site","2010-07-01","No","N/A","N/A",3.85,{"$f":"IF(OR(E510<=Inputs!$D$211,F510=\"Yes\"),I510,IF(G510=\"E\",4+H510/100,IF(G510=\"M\",10+H510/100,IF(G510=\"H\",20+H510/100,IF(G510=\"N/A\",0,I510)))))","v":0},{"$f":"IF(I510<J510,I510,J510)","v":0},{"$f":"K510*Inputs!D$209","v":0},{"$f":"L510/Inputs!D$210","v":0},{"$f":"IF(G510=\"E\",Inputs!D$212,IF(OR(G510=\"M\"),Inputs!D$213,IF(OR(G510=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M510*N510","v":0}]
["2104000","Uinta #4","2104-001","Mountain View Admin","1997-07-01","No",0,"N/A",0.76,{"$f":"IF(OR(E511<=Inputs!$D$211,F511=\"Yes\"),I511,IF(G511=\"E\",4+H511/100,IF(G511=\"M\",10+H511/100,IF(G511=\"H\",20+H511/100,IF(G511=\"N/A\",0,I511)))))","v":0.76},0.76,{"$f":"K511*Inputs!D$209","v":70.680000000000007},{"$f":"L511/Inputs!D$210","v":3.5199203187250998E-2},{"$f":"IF(G511=\"E\",Inputs!D$212,IF(OR(G511=\"M\"),Inputs!D$213,IF(OR(G511=\"H\"),Inputs!D$214,1)))","v":1},3.5199203187250998E-2]
["2104000","Uinta #4","2104-002","Mountain View ES","1997-07-01","No","E",{"$f":"ADM!S339","v":193.03233333333333},3.55,{"$f":"IF(OR(E512<=Inputs!$D$211,F512=\"Yes\"),I512,IF(G512=\"E\",4+H512/100,IF(G512=\"M\",10+H512/100,IF(G512=\"H\",20+H512/100,IF(G512=\"N/A\",0,I512)))))","v":3.55},3.55,{"$f":"K512*Inputs!D$209","v":330.15},{"$f":"L512/Inputs!D$210","v":0.16441733067729083},{"$f":"IF(G512=\"E\",Inputs!D$212,IF(OR(G512=\"M\"),Inputs!D$213,IF(OR(G512=\"H\"),Inputs!D$214,1)))","v":1},0.16441733067729083]
["2104000","Uinta #4","2104-003","Fort Bridger ES","1997-07-01","No","E",{"$f":"ADM!S340","v":198.99700000000001},7.15,{"$f":"IF(OR(E513<=Inputs!$D$211,F513=\"Yes\"),I513,IF(G513=\"E\",4+H513/100,IF(G513=\"M\",10+H513/100,IF(G513=\"H\",20+H513/100,IF(G513=\"N/A\",0,I513)))))","v":7.15},7.15,{"$f":"K513*Inputs!D$209","v":664.95},{"$f":"L513/Inputs!D$210","v":0.3311503984063745},{"$f":"IF(G513=\"E\",Inputs!D$212,IF(OR(G513=\"M\"),Inputs!D$213,IF(OR(G513=\"H\"),Inputs!D$214,1)))","v":1},0.3311503984063745]
["2104000","Uinta #4","2104-004","Original Fort Bridger School (3-6)","1997-07-01","No",0,"N/A",1.2,{"$f":"IF(OR(E514<=Inputs!$D$211,F514=\"Yes\"),I514,IF(G514=\"E\",4+H514/100,IF(G514=\"M\",10+H514/100,IF(G514=\"H\",20+H514/100,IF(G514=\"N/A\",0,I514)))))","v":1.2},1.2,{"$f":"K514*Inputs!D$209","v":111.6},{"$f":"L514/Inputs!D$210","v":5.5577689243027889E-2},{"$f":"IF(G514=\"E\",Inputs!D$212,IF(OR(G514=\"M\"),Inputs!D$213,IF(OR(G514=\"H\"),Inputs!D$214,1)))","v":1},5.5577689243027889E-2]
["2104000","Uinta #4","2104-005","Mountain View MS","1997-07-01","No","M",{"$f":"ADM!S341","v":169.21899999999999},3.55,{"$f":"IF(OR(E515<=Inputs!$D$211,F515=\"Yes\"),I515,IF(G515=\"E\",4+H515/100,IF(G515=\"M\",10+H515/100,IF(G515=\"H\",20+H515/100,IF(G515=\"N/A\",0,I515)))))","v":3.55},3.55,{"$f":"K515*Inputs!D$209","v":330.15},{"$f":"L515/Inputs!D$210","v":0.16441733067729083},{"$f":"IF(G515=\"E\",Inputs!D$212,IF(OR(G515=\"M\"),Inputs!D$213,IF(OR(G515=\"H\"),Inputs!D$214,1)))","v":1.5},0.24662599601593627]
["2104000","Uinta #4","2104-006","Mountain View HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S342","v":223.72166666666664},23.81,{"$f":"IF(OR(E516<=Inputs!$D$211,F516=\"Yes\"),I516,IF(G516=\"E\",4+H516/100,IF(G516=\"M\",10+H516/100,IF(G516=\"H\",20+H516/100,IF(G516=\"N/A\",0,I516)))))","v":23.81},23.81,{"$f":"K516*Inputs!D$209","v":2214.33},{"$f":"L516/Inputs!D$210","v":1.102753984063745},{"$f":"IF(G516=\"E\",Inputs!D$212,IF(OR(G516=\"M\"),Inputs!D$213,IF(OR(G516=\"H\"),Inputs!D$214,1)))","v":2.5},2.7568849601593626]
["2104000","Uinta #4","2104-007","Mountain View Bus Garage/Office","1997-07-01","No",0,"N/A",4.3,{"$f":"IF(OR(E517<=Inputs!$D$211,F517=\"Yes\"),I517,IF(G517=\"E\",4+H517/100,IF(G517=\"M\",10+H517/100,IF(G517=\"H\",20+H517/100,IF(G517=\"N/A\",0,I517)))))","v":4.3},4.3,{"$f":"K517*Inputs!D$209","v":399.9},{"$f":"L517/Inputs!D$210","v":0.19915338645418326},{"$f":"IF(G517=\"E\",Inputs!D$212,IF(OR(G517=\"M\"),Inputs!D$213,IF(OR(G517=\"H\"),Inputs!D$214,1)))","v":1},0.19915338645418326]
["2104000","Uinta #4","2104-008","Mountain View Adult Education","1997-07-01","No",0,"N/A",5.5,{"$f":"IF(OR(E518<=Inputs!$D$211,F518=\"Yes\"),I518,IF(G518=\"E\",4+H518/100,IF(G518=\"M\",10+H518/100,IF(G518=\"H\",20+H518/100,IF(G518=\"N/A\",0,I518)))))","v":5.5},5.5,{"$f":"K518*Inputs!D$209","v":511.5},{"$f":"L518/Inputs!D$210","v":0.25473107569721115},{"$f":"IF(G518=\"E\",Inputs!D$212,IF(OR(G518=\"M\"),Inputs!D$213,IF(OR(G518=\"H\"),Inputs!D$214,1)))","v":1},0.25473107569721115]
["2104000","Uinta #4","2104-009","Superintendent's Residence","1997-07-01","No",0,"N/A",0.83,{"$f":"IF(OR(E519<=Inputs!$D$211,F519=\"Yes\"),I519,IF(G519=\"E\",4+H519/100,IF(G519=\"M\",10+H519/100,IF(G519=\"H\",20+H519/100,IF(G519=\"N/A\",0,I519)))))","v":0.83},0.83,{"$f":"K519*Inputs!D$209","v":77.19},{"$f":"L519/Inputs!D$210","v":3.8441235059760957E-2},{"$f":"IF(G519=\"E\",Inputs!D$212,IF(OR(G519=\"M\"),Inputs!D$213,IF(OR(G519=\"H\"),Inputs!D$214,1)))","v":1},3.8441235059760957E-2]
["2104000","Uinta #4","2104-010","Woodbury Residence","1997-07-01","No",0,"N/A",0.41,{"$f":"IF(OR(E520<=Inputs!$D$211,F520=\"Yes\"),I520,IF(G520=\"E\",4+H520/100,IF(G520=\"M\",10+H520/100,IF(G520=\"H\",20+H520/100,IF(G520=\"N/A\",0,I520)))))","v":0.41},0.41,{"$f":"K520*Inputs!D$209","v":38.129999999999995},{"$f":"L520/Inputs!D$210","v":1.8989043824701193E-2},{"$f":"IF(G520=\"E\",Inputs!D$212,IF(OR(G520=\"M\"),Inputs!D$213,IF(OR(G520=\"H\"),Inputs!D$214,1)))","v":1},1.8989043824701193E-2]
["2104000","Uinta #4","2104-011","SW1/4, SEC3, T14N, R115W","1997-07-01","No",0,"N/A",1,{"$f":"IF(OR(E521<=Inputs!$D$211,F521=\"Yes\"),I521,IF(G521=\"E\",4+H521/100,IF(G521=\"M\",10+H521/100,IF(G521=\"H\",20+H521/100,IF(G521=\"N/A\",0,I521)))))","v":1},1,{"$f":"K521*Inputs!D$209","v":93},{"$f":"L521/Inputs!D$210","v":4.6314741035856574E-2},{"$f":"IF(G521=\"E\",Inputs!D$212,IF(OR(G521=\"M\"),Inputs!D$213,IF(OR(G521=\"H\"),Inputs!D$214,1)))","v":1},4.6314741035856574E-2]
["2104000","Uinta #4","2104-012","SE1/4, SEC18, T14N, R115W","1997-07-01","No",0,"N/A",2.42,{"$f":"IF(OR(E522<=Inputs!$D$211,F522=\"Yes\"),I522,IF(G522=\"E\",4+H522/100,IF(G522=\"M\",10+H522/100,IF(G522=\"H\",20+H522/100,IF(G522=\"N/A\",0,I522)))))","v":2.42},2.42,{"$f":"K522*Inputs!D$209","v":225.06},{"$f":"L522/Inputs!D$210","v":0.11208167330677291},{"$f":"IF(G522=\"E\",Inputs!D$212,IF(OR(G522=\"M\"),Inputs!D$213,IF(OR(G522=\"H\"),Inputs!D$214,1)))","v":1},0.11208167330677291]
["2104000","Uinta #4","2104-013","NW1/4, SEC20, T15N, R115W","1997-07-01","No",0,"N/A",1.35,{"$f":"IF(OR(E523<=Inputs!$D$211,F523=\"Yes\"),I523,IF(G523=\"E\",4+H523/100,IF(G523=\"M\",10+H523/100,IF(G523=\"H\",20+H523/100,IF(G523=\"N/A\",0,I523)))))","v":1.35},1.35,{"$f":"K523*Inputs!D$209","v":125.55000000000001},{"$f":"L523/Inputs!D$210","v":6.2524900398406386E-2},{"$f":"IF(G523=\"E\",Inputs!D$212,IF(OR(G523=\"M\"),Inputs!D$213,IF(OR(G523=\"H\"),Inputs!D$214,1)))","v":1},6.2524900398406386E-2]
["2104000","Uinta #4","2104-014","New Site for K-8 Building","2010-07-01","No","N/A","N/A",16.989999999999998,{"$f":"IF(OR(E524<=Inputs!$D$211,F524=\"Yes\"),I524,IF(G524=\"E\",4+H524/100,IF(G524=\"M\",10+H524/100,IF(G524=\"H\",20+H524/100,IF(G524=\"N/A\",0,I524)))))","v":0},{"$f":"IF(I524<J524,I524,J524)","v":0},{"$f":"K524*Inputs!D$209","v":0},{"$f":"L524/Inputs!D$210","v":0},{"$f":"IF(G524=\"E\",Inputs!D$212,IF(OR(G524=\"M\"),Inputs!D$213,IF(OR(G524=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M524*N524","v":0}]
["2106000","Uinta #6","2106-001","Lyman ES","1997-07-01","No",0,"N/A",6.44,{"$f":"IF(OR(E525<=Inputs!$D$211,F525=\"Yes\"),I525,IF(G525=\"E\",4+H525/100,IF(G525=\"M\",10+H525/100,IF(G525=\"H\",20+H525/100,IF(G525=\"N/A\",0,I525)))))","v":6.44},6.44,{"$f":"K525*Inputs!D$209","v":598.92000000000007},{"$f":"L525/Inputs!D$210","v":0.29826693227091639},{"$f":"IF(G525=\"E\",Inputs!D$212,IF(OR(G525=\"M\"),Inputs!D$213,IF(OR(G525=\"H\"),Inputs!D$214,1)))","v":1},0.29826693227091639]
["2106000","Uinta #6","2106-002","Urie ES","1997-07-01","No","E",{"$f":"ADM!S343","v":315.64800000000002},9.1,{"$f":"IF(OR(E526<=Inputs!$D$211,F526=\"Yes\"),I526,IF(G526=\"E\",4+H526/100,IF(G526=\"M\",10+H526/100,IF(G526=\"H\",20+H526/100,IF(G526=\"N/A\",0,I526)))))","v":9.1},9.1,{"$f":"K526*Inputs!D$209","v":846.3},{"$f":"L526/Inputs!D$210","v":0.42146414342629479},{"$f":"IF(G526=\"E\",Inputs!D$212,IF(OR(G526=\"M\"),Inputs!D$213,IF(OR(G526=\"H\"),Inputs!D$214,1)))","v":1},0.42146414342629479]
["2106000","Uinta #6","2106-003","Lyman MS","1997-07-01","No","M",{"$f":"ADM!S344","v":222.63899999999998},6.4489999999999998,{"$f":"IF(OR(E527<=Inputs!$D$211,F527=\"Yes\"),I527,IF(G527=\"E\",4+H527/100,IF(G527=\"M\",10+H527/100,IF(G527=\"H\",20+H527/100,IF(G527=\"N/A\",0,I527)))))","v":6.4489999999999998},6.4489999999999998,{"$f":"K527*Inputs!D$209","v":599.75699999999995},{"$f":"L527/Inputs!D$210","v":0.29868376494023902},{"$f":"IF(G527=\"E\",Inputs!D$212,IF(OR(G527=\"M\"),Inputs!D$213,IF(OR(G527=\"H\"),Inputs!D$214,1)))","v":1.5},0.44802564741035855]
["2106000","Uinta #6","2106-004","Lyman HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S345","v":214.92333333333335},39,{"$f":"IF(OR(E528<=Inputs!$D$211,F528=\"Yes\"),I528,IF(G528=\"E\",4+H528/100,IF(G528=\"M\",10+H528/100,IF(G528=\"H\",20+H528/100,IF(G528=\"N/A\",0,I528)))))","v":39},39,{"$f":"K528*Inputs!D$209","v":3627},{"$f":"L528/Inputs!D$210","v":1.8062749003984064},{"$f":"IF(G528=\"E\",Inputs!D$212,IF(OR(G528=\"M\"),Inputs!D$213,IF(OR(G528=\"H\"),Inputs!D$214,1)))","v":2.5},4.5156872509960158]
["2106000","Uinta #6","2106-005","Lyman Bus Barn","1997-07-01","No",0,"N/A",2.14,{"$f":"IF(OR(E529<=Inputs!$D$211,F529=\"Yes\"),I529,IF(G529=\"E\",4+H529/100,IF(G529=\"M\",10+H529/100,IF(G529=\"H\",20+H529/100,IF(G529=\"N/A\",0,I529)))))","v":2.14},2.14,{"$f":"K529*Inputs!D$209","v":199.02},{"$f":"L529/Inputs!D$210","v":9.9113545816733067E-2},{"$f":"IF(G529=\"E\",Inputs!D$212,IF(OR(G529=\"M\"),Inputs!D$213,IF(OR(G529=\"H\"),Inputs!D$214,1)))","v":1},9.9113545816733067E-2]
["2201000","Washakie #1","2201-001","Eastside ES","1997-07-01","No","E",{"$f":"ADM!S346","v":242.26100000000002},8.4,{"$f":"IF(OR(E530<=Inputs!$D$211,F530=\"Yes\"),I530,IF(G530=\"E\",4+H530/100,IF(G530=\"M\",10+H530/100,IF(G530=\"H\",20+H530/100,IF(G530=\"N/A\",0,I530)))))","v":8.4},8.4,{"$f":"K530*Inputs!D$209","v":781.2},{"$f":"L530/Inputs!D$210","v":0.38904382470119525},{"$f":"IF(G530=\"E\",Inputs!D$212,IF(OR(G530=\"M\"),Inputs!D$213,IF(OR(G530=\"H\"),Inputs!D$214,1)))","v":1},0.38904382470119525]
["2201000","Washakie #1","2201-002","Southside ES","1997-07-01","No","E",{"$f":"ADM!S347","v":211.06200000000001},5.3,{"$f":"IF(OR(E531<=Inputs!$D$211,F531=\"Yes\"),I531,IF(G531=\"E\",4+H531/100,IF(G531=\"M\",10+H531/100,IF(G531=\"H\",20+H531/100,IF(G531=\"N/A\",0,I531)))))","v":5.3},5.3,{"$f":"K531*Inputs!D$209","v":492.9},{"$f":"L531/Inputs!D$210","v":0.24546812749003982},{"$f":"IF(G531=\"E\",Inputs!D$212,IF(OR(G531=\"M\"),Inputs!D$213,IF(OR(G531=\"H\"),Inputs!D$214,1)))","v":1},0.24546812749003982]
["2201000","Washakie #1","2201-003","Westside ES","1997-07-01","No","E",{"$f":"ADM!S348","v":241.01433333333333},8.3000000000000007,{"$f":"IF(OR(E532<=Inputs!$D$211,F532=\"Yes\"),I532,IF(G532=\"E\",4+H532/100,IF(G532=\"M\",10+H532/100,IF(G532=\"H\",20+H532/100,IF(G532=\"N/A\",0,I532)))))","v":8.3000000000000007},8.3000000000000007,{"$f":"K532*Inputs!D$209","v":771.90000000000009},{"$f":"L532/Inputs!D$210","v":0.38441235059760959},{"$f":"IF(G532=\"E\",Inputs!D$212,IF(OR(G532=\"M\"),Inputs!D$213,IF(OR(G532=\"H\"),Inputs!D$214,1)))","v":1},0.38441235059760959]
["2201000","Washakie #1","2201-005","Worland HS (9-12)","1997-07-01","No","H",{"$f":"ADM!S349+ADM!S350","v":699.46100000000001},50,{"$f":"IF(OR(E533<=Inputs!$D$211,F533=\"Yes\"),I533,IF(G533=\"E\",4+H533/100,IF(G533=\"M\",10+H533/100,IF(G533=\"H\",20+H533/100,IF(G533=\"N/A\",0,I533)))))","v":50},50,{"$f":"K533*Inputs!D$209","v":4650},{"$f":"L533/Inputs!D$210","v":2.3157370517928286},{"$f":"IF(G533=\"E\",Inputs!D$212,IF(OR(G533=\"M\"),Inputs!D$213,IF(OR(G533=\"H\"),Inputs!D$214,1)))","v":2.5},5.7893426294820713]
["2201000","Washakie #1","2201-006","Potential Elementary School","1997-07-01","No",0,"N/A",5,{"$f":"IF(OR(E534<=Inputs!$D$211,F534=\"Yes\"),I534,IF(G534=\"E\",4+H534/100,IF(G534=\"M\",10+H534/100,IF(G534=\"H\",20+H534/100,IF(G534=\"N/A\",0,I534)))))","v":5},5,{"$f":"K534*Inputs!D$209","v":465},{"$f":"L534/Inputs!D$210","v":0.23157370517928286},{"$f":"IF(G534=\"E\",Inputs!D$212,IF(OR(G534=\"M\"),Inputs!D$213,IF(OR(G534=\"H\"),Inputs!D$214,1)))","v":1},0.23157370517928286]
["2202000","Washakie #2","2202-001","Ten Sleep ES/MS/HS (K-12)","1997-07-01","No","H",{"$f":"ADM!S351","v":101.64533333333335},5.26,{"$f":"IF(OR(E535<=Inputs!$D$211,F535=\"Yes\"),I535,IF(G535=\"E\",4+H535/100,IF(G535=\"M\",10+H535/100,IF(G535=\"H\",20+H535/100,IF(G535=\"N/A\",0,I535)))))","v":5.26},5.26,{"$f":"K535*Inputs!D$209","v":489.18},{"$f":"L535/Inputs!D$210","v":0.24361553784860557},{"$f":"IF(G535=\"E\",Inputs!D$212,IF(OR(G535=\"M\"),Inputs!D$213,IF(OR(G535=\"H\"),Inputs!D$214,1)))","v":2.5},0.60903884462151392]
["2202000","Washakie #2","2202-002","Bus Maintenance Shed","1997-07-01","No",0,"N/A",0.78,{"$f":"IF(OR(E536<=Inputs!$D$211,F536=\"Yes\"),I536,IF(G536=\"E\",4+H536/100,IF(G536=\"M\",10+H536/100,IF(G536=\"H\",20+H536/100,IF(G536=\"N/A\",0,I536)))))","v":0.78},0.78,{"$f":"K536*Inputs!D$209","v":72.540000000000006},{"$f":"L536/Inputs!D$210","v":3.6125498007968132E-2},{"$f":"IF(G536=\"E\",Inputs!D$212,IF(OR(G536=\"M\"),Inputs!D$213,IF(OR(G536=\"H\"),Inputs!D$214,1)))","v":1},3.6125498007968132E-2]
["2301000","Weston #1","2301-001","Maintenance/Bus Barn","1997-07-01","No",0,"N/A",4.0199999999999996,{"$f":"IF(OR(E537<=Inputs!$D$211,F537=\"Yes\"),I537,IF(G537=\"E\",4+H537/100,IF(G537=\"M\",10+H537/100,IF(G537=\"H\",20+H537/100,IF(G537=\"N/A\",0,I537)))))","v":4.0199999999999996},4.0199999999999996,{"$f":"K537*Inputs!D$209","v":373.85999999999996},{"$f":"L537/Inputs!D$210","v":0.1861852589641434},{"$f":"IF(G537=\"E\",Inputs!D$212,IF(OR(G537=\"M\"),Inputs!D$213,IF(OR(G537=\"H\"),Inputs!D$214,1)))","v":1},0.1861852589641434]
["2301000","Weston #1","2301-002","Kitty Moats ES","1997-07-01","No","E","N/A",0,{"$f":"IF(OR(E538<=Inputs!$D$211,F538=\"Yes\"),I538,IF(G538=\"E\",4+H538/100,IF(G538=\"M\",10+H538/100,IF(G538=\"H\",20+H538/100,IF(G538=\"N/A\",0,I538)))))","v":0},0,{"$f":"K538*Inputs!D$209","v":0},{"$f":"L538/Inputs!D$210","v":0},{"$f":"IF(G538=\"E\",Inputs!D$212,IF(OR(G538=\"M\"),Inputs!D$213,IF(OR(G538=\"H\"),Inputs!D$214,1)))","v":1},0]
["2301000","Weston #1","2301-005","Newcastle MS/HS","1997-07-01","No","H",{"$f":"SUM(ADM!S354:S355)","v":410.54133333333334},28.56,{"$f":"IF(OR(E539<=Inputs!$D$211,F539=\"Yes\"),I539,IF(G539=\"E\",4+H539/100,IF(G539=\"M\",10+H539/100,IF(G539=\"H\",20+H539/100,IF(G539=\"N/A\",0,I539)))))","v":28.56},28.56,{"$f":"K539*Inputs!D$209","v":2656.08},{"$f":"L539/Inputs!D$210","v":1.3227490039840637},{"$f":"IF(G539=\"E\",Inputs!D$212,IF(OR(G539=\"M\"),Inputs!D$213,IF(OR(G539=\"H\"),Inputs!D$214,1)))","v":2.5},3.3068725099601592]
["2301000","Weston #1","2301-006","Weston District #1 Administration","1997-07-01","No",0,"N/A",1.64,{"$f":"IF(OR(E540<=Inputs!$D$211,F540=\"Yes\"),I540,IF(G540=\"E\",4+H540/100,IF(G540=\"M\",10+H540/100,IF(G540=\"H\",20+H540/100,IF(G540=\"N/A\",0,I540)))))","v":1.64},1.64,{"$f":"K540*Inputs!D$209","v":152.51999999999998},{"$f":"L540/Inputs!D$210","v":7.5956175298804773E-2},{"$f":"IF(G540=\"E\",Inputs!D$212,IF(OR(G540=\"M\"),Inputs!D$213,IF(OR(G540=\"H\"),Inputs!D$214,1)))","v":1},7.5956175298804773E-2]
["2301000","Weston #1","2301-007","Newcastle ES","2000-08-15","No","E",{"$f":"SUM(ADM!S352,ADM!S353)","v":395.30466666666672},23.59,{"$f":"IF(OR(E541<=Inputs!$D$211,F541=\"Yes\"),I541,IF(G541=\"E\",4+H541/100,IF(G541=\"M\",10+H541/100,IF(G541=\"H\",20+H541/100,IF(G541=\"N/A\",0,I541)))))","v":7.9530466666666673},7.9530466666666673,{"$f":"K541*Inputs!D$209","v":739.63334000000009},{"$f":"L541/Inputs!D$210","v":0.36834329681274902},{"$f":"IF(G541=\"E\",Inputs!D$212,IF(OR(G541=\"M\"),Inputs!D$213,IF(OR(G541=\"H\"),Inputs!D$214,1)))","v":1},0.36834329681274902]
["2307000","Weston #7","2307-001","Upton Administration","1997-07-01","No",0,"N/A",1.6,{"$f":"IF(OR(E542<=Inputs!$D$211,F542=\"Yes\"),I542,IF(G542=\"E\",4+H542/100,IF(G542=\"M\",10+H542/100,IF(G542=\"H\",20+H542/100,IF(G542=\"N/A\",0,I542)))))","v":1.6},1.6,{"$f":"K542*Inputs!D$209","v":148.80000000000001},{"$f":"L542/Inputs!D$210","v":7.4103585657370519E-2},{"$f":"IF(G542=\"E\",Inputs!D$212,IF(OR(G542=\"M\"),Inputs!D$213,IF(OR(G542=\"H\"),Inputs!D$214,1)))","v":1},7.4103585657370519E-2]
["2307000","Weston #7","2307-002","Upton ES/MS","1997-07-01","No","M",{"$f":"SUM(ADM!S356:S357)","v":187.42599999999999},7.2,{"$f":"IF(OR(E543<=Inputs!$D$211,F543=\"Yes\"),I543,IF(G543=\"E\",4+H543/100,IF(G543=\"M\",10+H543/100,IF(G543=\"H\",20+H543/100,IF(G543=\"N/A\",0,I543)))))","v":7.2},7.2,{"$f":"K543*Inputs!D$209","v":669.6},{"$f":"L543/Inputs!D$210","v":0.33346613545816733},{"$f":"IF(G543=\"E\",Inputs!D$212,IF(OR(G543=\"M\"),Inputs!D$213,IF(OR(G543=\"H\"),Inputs!D$214,1)))","v":1.5},0.50019920318725097]
["2307000","Weston #7","2307-003","Upton High School","2000-07-01","No","H",{"$f":"ADM!S358","v":71.819000000000003},19.995999999999999,{"$f":"IF(OR(E544<=Inputs!$D$211,F544=\"Yes\"),I544,IF(G544=\"E\",4+H544/100,IF(G544=\"M\",10+H544/100,IF(G544=\"H\",20+H544/100,IF(G544=\"N/A\",0,I544)))))","v":20.71819},19.995999999999999,{"$f":"K544*Inputs!D$209","v":1859.6279999999999},{"$f":"L544/Inputs!D$210","v":0.92610956175298798},{"$f":"IF(G544=\"E\",Inputs!D$212,IF(OR(G544=\"M\"),Inputs!D$213,IF(OR(G544=\"H\"),Inputs!D$214,1)))","v":2.5},2.3152739043824697]
["2307000","Weston #7","2307-004","Upton Pool","1997-07-01","No",0,"N/A",0.4,{"$f":"IF(OR(E545<=Inputs!$D$211,F545=\"Yes\"),I545,IF(G545=\"E\",4+H545/100,IF(G545=\"M\",10+H545/100,IF(G545=\"H\",20+H545/100,IF(G545=\"N/A\",0,I545)))))","v":0.4},0.4,{"$f":"K545*Inputs!D$209","v":37.200000000000003},{"$f":"L545/Inputs!D$210","v":1.852589641434263E-2},{"$f":"IF(G545=\"E\",Inputs!D$212,IF(OR(G545=\"M\"),Inputs!D$213,IF(OR(G545=\"H\"),Inputs!D$214,1)))","v":1},1.852589641434263E-2]
["2307000","Weston #7","2307-005","Upton Maintenance/Bus Garage","1997-07-01","No",0,"N/A",0.5,{"$f":"IF(OR(E546<=Inputs!$D$211,F546=\"Yes\"),I546,IF(G546=\"E\",4+H546/100,IF(G546=\"M\",10+H546/100,IF(G546=\"H\",20+H546/100,IF(G546=\"N/A\",0,I546)))))","v":0.5},0.5,{"$f":"K546*Inputs!D$209","v":46.5},{"$f":"L546/Inputs!D$210","v":2.3157370517928287E-2},{"$f":"IF(G546=\"E\",Inputs!D$212,IF(OR(G546=\"M\"),Inputs!D$213,IF(OR(G546=\"H\"),Inputs!D$214,1)))","v":1},2.3157370517928287E-2]
["2307000","Weston #7","2307-006","Upton Football/Track Field","1997-07-01","No",0,"N/A",11.2,{"$f":"IF(OR(E547<=Inputs!$D$211,F547=\"Yes\"),I547,IF(G547=\"E\",4+H547/100,IF(G547=\"M\",10+H547/100,IF(G547=\"H\",20+H547/100,IF(G547=\"N/A\",0,I547)))))","v":11.2},{"$f":"IF(I547<J547,I547,J547)","v":11.2},{"$f":"K547*Inputs!D$209","v":1041.5999999999999},{"$f":"L547/Inputs!D$210","v":0.51872509960159363},{"$f":"IF(G547=\"E\",Inputs!D$212,IF(OR(G547=\"M\"),Inputs!D$213,IF(OR(G547=\"H\"),Inputs!D$214,1)))","v":1},{"$f":"M547*N547","v":0.51872509960159363}]
[]
[{"$f":"COUNTA(A6:A547)","v":542},"State Total",null,null,null,null,null,{"$f":"SUM(H6:H547)","v":92363.650333333368},6476.4593000000032,6046.3536500000009,5990.2998400000024,557097.88512000057,277.43918581673307,694.5,441.72323517430283]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Yes"]
["No"]
[]
["N/A"]
[0]
["E"]
["M"]
["H"]

{"sheet":"Transportation","index":23,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Transportation Worksheet"]
[]
[1,2,3,4]
[null,null,"WDE-103","FY2015"]
[null,null,"FY2014","Transportation"]
[null,null,"Transportation","Reimbursement"]
["District ID","District Name","Expenditures","Per ADM "]
["0101000","Albany #1",3003215.39,{"$f":"C8/'Base Sheet'!C10","v":797.22908830663232}]
["0201000","Big Horn #1",883502.44,{"$f":"C9/'Base Sheet'!C11","v":901.12238639531631}]
["0202000","Big Horn #2",392552.57,{"$f":"C10/'Base Sheet'!C12","v":561.73792031687799}]
["0203000","Big Horn #3",542475.51,{"$f":"C11/'Base Sheet'!C13","v":1038.0319747416761}]
["0204000","Big Horn #4",447513.56,{"$f":"C12/'Base Sheet'!C14","v":1468.1705672707947}]
["0301000","Campbell #1",9003271.9900000002,{"$f":"C13/'Base Sheet'!C15","v":1022.4319916266754}]
["0401000","Carbon #1",1297676.99,{"$f":"C14/'Base Sheet'!C16","v":697.36823418918641}]
["0402000","Carbon #2",1017402.43,{"$f":"C15/'Base Sheet'!C17","v":1524.4815965812377}]
["0501000","Converse #1",1131352.52,{"$f":"C16/'Base Sheet'!C18","v":647.46797577358609}]
["0502000","Converse #2",435715.8,{"$f":"C17/'Base Sheet'!C19","v":633.08669791221178}]
["0601000","Crook #1",1217224.48,{"$f":"C18/'Base Sheet'!C20","v":1089.7505465653376}]
["0701000","Fremont # 1",1337248.99,{"$f":"C19/'Base Sheet'!C21","v":792.12762075623743}]
["0702000","Fremont # 2",252348.5,{"$f":"C20/'Base Sheet'!C22","v":1568.889160601489}]
["0706000","Fremont # 6",659760.17000000004,{"$f":"C21/'Base Sheet'!C23","v":1718.8983501261853}]
["0714000","Fremont #14",676778.49,{"$f":"C22/'Base Sheet'!C24","v":1093.9289807182422}]
["0721000","Fremont #21",420271,{"$f":"C23/'Base Sheet'!C25","v":873.62743583152098}]
["0724000","Fremont #24",513671.05,{"$f":"C24/'Base Sheet'!C26","v":1426.8970578022638}]
["0725000","Fremont #25",1315969.23,{"$f":"C25/'Base Sheet'!C27","v":505.31051660504801}]
["0738000","Fremont #38",733924.8,{"$f":"C26/'Base Sheet'!C28","v":1694.0296647139476}]
["0801000","Goshen #1",1685439.08,{"$f":"C27/'Base Sheet'!C29","v":974.2683358957014}]
["0901000","Hot Springs #1",791445.74,{"$f":"C28/'Base Sheet'!C30","v":1238.3883522490194}]
["1001000","Johnson #1",1170133.4099999999,{"$f":"C29/'Base Sheet'!C31","v":916.15602576636456}]
["1101000","Laramie #1",8115891.3600000003,{"$f":"C30/'Base Sheet'!C32","v":592.75553064527242}]
["1102000","Laramie #2",1753761.53,{"$f":"C31/'Base Sheet'!C33","v":1813.2300354734218}]
["1201000","Lincoln #1",506318.91,{"$f":"C32/'Base Sheet'!C34","v":817.08093688878557}]
["1202000","Lincoln #2",3150272.39,{"$f":"C33/'Base Sheet'!C35","v":1198.1245419471504}]
["1301000","Natrona #1",8974641.1199999992,{"$f":"C34/'Base Sheet'!C36","v":699.75316918992883}]
["1401000","Niobrara #1",460760.91,{"$f":"C35/'Base Sheet'!C37","v":493.44559482837707}]
["1501000","Park # 1",1165850.69,{"$f":"C36/'Base Sheet'!C38","v":682.07600563516075}]
["1506000","Park # 6",1350780.38,{"$f":"C37/'Base Sheet'!C39","v":633.46266847602044}]
["1516000","Park #16",189820.4,{"$f":"C38/'Base Sheet'!C40","v":1625.5086661642804}]
["1601000","Platte #1",987921.56,{"$f":"C39/'Base Sheet'!C41","v":945.22511156072744}]
["1602000","Platte #2",130167.56999999999,{"$f":"C40/'Base Sheet'!C42","v":597.7433012651253}]
["1701000","Sheridan #1",712187.66,{"$f":"C41/'Base Sheet'!C43","v":736.29544547576768}]
["1702000","Sheridan #2",1730646.81,{"$f":"C42/'Base Sheet'!C44","v":519.43324200794473}]
["1703000","Sheridan #3",241039.97,{"$f":"C43/'Base Sheet'!C45","v":2488.0689180587337}]
["1801000","Sublette #1",1067325.19,{"$f":"C44/'Base Sheet'!C46","v":1053.8898508843099}]
["1809000","Sublette #9",578338.76,{"$f":"C45/'Base Sheet'!C47","v":896.98810248212646}]
["1901000","Sweetwater #1",4044139.63,{"$f":"C46/'Base Sheet'!C48","v":720.97881974993027}]
["1902000","Sweetwater #2",1919162.4,{"$f":"C47/'Base Sheet'!C49","v":704.17314173095258}]
["2001000","Teton #1",2808099.71,{"$f":"C48/'Base Sheet'!C50","v":1083.0891900763033}]
["2101000","Uinta #1",1784801.65,{"$f":"C49/'Base Sheet'!C51","v":616.92492635252336}]
["2104000","Uinta #4",525275.49,{"$f":"C50/'Base Sheet'!C52","v":669.16632482770035}]
["2106000","Uinta #6",557335.76,{"$f":"C51/'Base Sheet'!C53","v":739.94704445106299}]
["2201000","Washakie #1",609448.43999999994,{"$f":"C52/'Base Sheet'!C54","v":437.25725983792483}]
["2202000","Washakie #2",134569.94,{"$f":"C53/'Base Sheet'!C55","v":1323.9165595403624}]
["2301000","Weston #1",718962.8,{"$f":"C54/'Base Sheet'!C56","v":892.18386639630887}]
["2307000","Weston #7",256731.27,{"$f":"C55/'Base Sheet'!C57","v":990.30365098651851}]
[9999999,"State Totals",{"$f":"SUM(C8:C55)","v":73403146.439999983},{"$f":"C56/'Base Sheet'!C58","v":794.4260555122064}]

{"sheet":"Special Education","index":24,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Special Education Worksheet"]
[]
[1,2,3,4]
[null,null,"WDE-401","FY2015"]
[null,null,"FY2014","Special Education"]
[null,null,"Special Education","Reimbursement"]
["District ID","District Name","Expenditures","Per ADM "]
["0101000","Albany #1",9814622.1099999994,{"$f":"C8/'Base Sheet'!C10","v":2605.3749800574296}]
["0201000","Big Horn #1",1891009.63,{"$f":"C9/'Base Sheet'!C11","v":1928.7225856242392}]
["0202000","Big Horn #2",1603203.04,{"$f":"C10/'Base Sheet'!C12","v":2294.1639167852004}]
["0203000","Big Horn #3",1548217.82,{"$f":"C11/'Base Sheet'!C13","v":2962.5293149636432}]
["0204000","Big Horn #4",1313048.42,{"$f":"C12/'Base Sheet'!C14","v":4307.7555988368722}]
["0301000","Campbell #1",18157528.010000002,{"$f":"C13/'Base Sheet'!C15","v":2062.0100722161396}]
["0401000","Carbon #1",3492479.44,{"$f":"C14/'Base Sheet'!C16","v":1876.8493537169356}]
["0402000","Carbon #2",1890660.09,{"$f":"C15/'Base Sheet'!C17","v":2832.9758486969868}]
["0501000","Converse #1",6882242.1500000004,{"$f":"C16/'Base Sheet'!C18","v":3938.6763319748943}]
["0502000","Converse #2",1458736.23,{"$f":"C17/'Base Sheet'!C19","v":2119.51575539746}]
["0601000","Crook #1",2767278.76,{"$f":"C18/'Base Sheet'!C20","v":2477.4752650461392}]
["0701000","Fremont # 1",4416163.6900000004,{"$f":"C19/'Base Sheet'!C21","v":2615.9415806549132}]
["0702000","Fremont # 2",506458.49,{"$f":"C20/'Base Sheet'!C22","v":3148.7297735298507}]
["0706000","Fremont # 6",1246517.51,{"$f":"C21/'Base Sheet'!C23","v":3247.59964115809}]
["0714000","Fremont #14",1915259.59,{"$f":"C22/'Base Sheet'!C24","v":3095.7809712592057}]
["0721000","Fremont #21",2146018.7400000002,{"$f":"C23/'Base Sheet'!C25","v":4460.9807697238011}]
["0724000","Fremont #24",1201475.25,{"$f":"C24/'Base Sheet'!C26","v":3337.5085071413691}]
["0725000","Fremont #25",7767857.54,{"$f":"C25/'Base Sheet'!C27","v":2982.729395923503}]
["0738000","Fremont #38",1630127.64,{"$f":"C26/'Base Sheet'!C28","v":3762.6260611852035}]
["0801000","Goshen #1",4082633.76,{"$f":"C27/'Base Sheet'!C29","v":2359.9671127993602}]
["0901000","Hot Springs #1",2016260.6,{"$f":"C28/'Base Sheet'!C30","v":3154.8765960110154}]
["1001000","Johnson #1",2410074.7200000002,{"$f":"C29/'Base Sheet'!C31","v":1886.9681511573831}]
["1101000","Laramie #1",27308357.57,{"$f":"C30/'Base Sheet'!C32","v":1994.5042712420179}]
["1102000","Laramie #2",2542250.62,{"$f":"C31/'Base Sheet'!C33","v":2628.4560945323788}]
["1201000","Lincoln #1",1501775.58,{"$f":"C32/'Base Sheet'!C34","v":2423.5164313793839}]
["1202000","Lincoln #2",6265620.8099999996,{"$f":"C33/'Base Sheet'!C35","v":2382.9666560978822}]
["1301000","Natrona #1",26106426.949999999,{"$f":"C34/'Base Sheet'!C36","v":2035.519275949373}]
["1401000","Niobrara #1",1698719.97,{"$f":"C35/'Base Sheet'!C37","v":1819.2209188133882}]
["1501000","Park # 1",3513118.12,{"$f":"C36/'Base Sheet'!C38","v":2055.3348684934135}]
["1506000","Park # 6",4980521.41,{"$f":"C37/'Base Sheet'!C39","v":2335.6679068588132}]
["1516000","Park #16",401446.45,{"$f":"C38/'Base Sheet'!C40","v":3437.7479105295611}]
["1601000","Platte #1",2551814.6800000002,{"$f":"C39/'Base Sheet'!C41","v":2441.5291792855519}]
["1602000","Platte #2",585806.54,{"$f":"C40/'Base Sheet'!C42","v":2690.0858264643084}]
["1701000","Sheridan #1",1378464.83,{"$f":"C41/'Base Sheet'!C43","v":1425.1263158330044}]
["1702000","Sheridan #2",7074205.79,{"$f":"C42/'Base Sheet'!C44","v":2123.2394887845853}]
["1703000","Sheridan #3",213752.27,{"$f":"C43/'Base Sheet'!C45","v":2206.3991260515768}]
["1801000","Sublette #1",2219959.12,{"$f":"C44/'Base Sheet'!C46","v":2192.0145873686947}]
["1809000","Sublette #9",1740264.3,{"$f":"C45/'Base Sheet'!C47","v":2699.1038475000119}]
["1901000","Sweetwater #1",11758318.140000001,{"$f":"C46/'Base Sheet'!C48","v":2096.2427389831237}]
["1902000","Sweetwater #2",6389524.3399999999,{"$f":"C47/'Base Sheet'!C49","v":2344.4245409685968}]
["2001000","Teton #1",6328755.6600000001,{"$f":"C48/'Base Sheet'!C50","v":2441.0126241493831}]
["2101000","Uinta #1",5766054.0199999996,{"$f":"C49/'Base Sheet'!C51","v":1993.06317967219}]
["2104000","Uinta #4",1954828.29,{"$f":"C50/'Base Sheet'!C52","v":2490.3222925716905}]
["2106000","Uinta #6",1716177.51,{"$f":"C51/'Base Sheet'!C53","v":2278.4837568611865}]
["2201000","Washakie #1",4351169.01,{"$f":"C52/'Base Sheet'!C54","v":3121.806724789215}]
["2202000","Washakie #2",183935.72,{"$f":"C53/'Base Sheet'!C55","v":1809.5835191646768}]
["2301000","Weston #1",2270133.42,{"$f":"C54/'Base Sheet'!C56","v":2817.0809559146533}]
["2307000","Weston #7",824880.47,{"$f":"C55/'Base Sheet'!C57","v":3181.8568149819666}]
[9999999,"State Totals",{"$f":"SUM(C8:C55)","v":211784154.82000002},{"$f":"C56/'Base Sheet'!C58","v":2292.0931716621262}]

{"sheet":"Charter School Adjustments","index":25,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Charter School Adjustments Worksheet"]
[]
[1,2,3,4,5,6,7,8,9]
[null,null,"Model Generated","Charter school  ",null,"Number",null,null,"FY2015 First Year"]
[null,null,"Resources","initiated by the ","Enrollment from","of Students also","Students","FY2015 First Year","Charter School"]
[null,null,"Per ADM","school district?","March 1 List","included in district ADM calc","Not Previously ","Charter School","Funding"]
["District ID","District Name","From Base Sheet","(Yes/No)","Adjusted by Oct. 1 ","for FY's 12, 13, and 14","Counted in ADM","Funding","Per ADM "]
["0101000","Albany #1",{"$f":"'Base Sheet'!J10","v":10829.736872969193},null,null,null,{"$f":"E8-F8","v":0},{"$f":"IF(D8=\"No\",((G8*C8)*2)+(F8*C8),IF(D8=\"Yes\",G8*C8,0))","v":0},{"$f":"H8/'Base Sheet'!C10","v":0}]
["0201000","Big Horn #1",{"$f":"'Base Sheet'!J11","v":12962.321431470216},null,null,null,0,{"$f":"IF(D9=\"No\",((G9*C9)*2)+(F9*C9),IF(D9=\"Yes\",G9*C9,0))","v":0},{"$f":"H9/'Base Sheet'!C11","v":0}]
["0202000","Big Horn #2",{"$f":"'Base Sheet'!J12","v":11957.98027310012},null,null,null,0,0,{"$f":"H10/'Base Sheet'!C12","v":0}]
["0203000","Big Horn #3",{"$f":"'Base Sheet'!J13","v":12518.637723387676},null,null,null,0,0,{"$f":"H11/'Base Sheet'!C13","v":0}]
["0204000","Big Horn #4",{"$f":"'Base Sheet'!J14","v":16917.742265628793},"No",null,null,0,0,{"$f":"H12/'Base Sheet'!C14","v":0}]
["0301000","Campbell #1",{"$f":"'Base Sheet'!J15","v":11056.974768978656},null,null,null,0,0,{"$f":"H13/'Base Sheet'!C15","v":0}]
["0401000","Carbon #1",{"$f":"'Base Sheet'!J16","v":11539.230230821644},null,null,null,0,0,{"$f":"H14/'Base Sheet'!C16","v":0}]
["0402000","Carbon #2",{"$f":"'Base Sheet'!J17","v":17755.818051524064},null,null,null,0,0,{"$f":"H15/'Base Sheet'!C17","v":0}]
["0501000","Converse #1",{"$f":"'Base Sheet'!J18","v":11381.306941775449},null,null,null,0,0,{"$f":"H16/'Base Sheet'!C18","v":0}]
["0502000","Converse #2",{"$f":"'Base Sheet'!J19","v":12644.000547119289},null,null,null,0,0,{"$f":"H17/'Base Sheet'!C19","v":0}]
["0601000","Crook #1",{"$f":"'Base Sheet'!J20","v":13585.251914972008},null,null,null,0,0,{"$f":"H18/'Base Sheet'!C20","v":0}]
["0701000","Fremont # 1",{"$f":"'Base Sheet'!J21","v":11627.443166373345},null,null,null,0,0,{"$f":"H19/'Base Sheet'!C21","v":0}]
["0702000","Fremont # 2",{"$f":"'Base Sheet'!J22","v":20901.434776825394},null,null,null,0,0,{"$f":"H20/'Base Sheet'!C22","v":0}]
["0706000","Fremont # 6",{"$f":"'Base Sheet'!J23","v":15464.509789192854},"No",null,null,0,0,{"$f":"H21/'Base Sheet'!C23","v":0}]
["0714000","Fremont #14",{"$f":"'Base Sheet'!J24","v":14402.648837908397},"No",null,null,0,0,{"$f":"H22/'Base Sheet'!C24","v":0}]
["0721000","Fremont #21",{"$f":"'Base Sheet'!J25","v":14539.72487842366},null,null,null,0,0,{"$f":"H23/'Base Sheet'!C25","v":0}]
["0724000","Fremont #24",{"$f":"'Base Sheet'!J26","v":14442.688548287486},null,null,null,0,0,{"$f":"H24/'Base Sheet'!C26","v":0}]
["0725000","Fremont #25",{"$f":"'Base Sheet'!J27","v":10682.482935156648},null,null,null,0,0,{"$f":"H25/'Base Sheet'!C27","v":0}]
["0738000","Fremont #38",{"$f":"'Base Sheet'!J28","v":14746.297947600224},null,null,null,0,0,{"$f":"H26/'Base Sheet'!C28","v":0}]
["0801000","Goshen #1",{"$f":"'Base Sheet'!J29","v":12954.451017807234},"No",null,null,0,0,{"$f":"H27/'Base Sheet'!C29","v":0}]
["0901000","Hot Springs #1",{"$f":"'Base Sheet'!J30","v":12088.638661057073},null,null,null,0,0,{"$f":"H28/'Base Sheet'!C30","v":0}]
["1001000","Johnson #1",{"$f":"'Base Sheet'!J31","v":12823.612005107592},"No",null,null,0,0,{"$f":"H29/'Base Sheet'!C31","v":0}]
["1101000","Laramie #1",{"$f":"'Base Sheet'!J32","v":11350.984231847524},null,null,null,0,0,{"$f":"H30/'Base Sheet'!C32","v":0}]
["1102000","Laramie #2",{"$f":"'Base Sheet'!J33","v":13237.259108349212},null,null,null,0,0,{"$f":"H31/'Base Sheet'!C33","v":0}]
["1201000","Lincoln #1",{"$f":"'Base Sheet'!J34","v":12626.088280334499},"No",null,null,0,0,{"$f":"H32/'Base Sheet'!C34","v":0}]
["1202000","Lincoln #2",{"$f":"'Base Sheet'!J35","v":11240.454473990581},null,null,null,0,0,{"$f":"H33/'Base Sheet'!C35","v":0}]
["1301000","Natrona #1",{"$f":"'Base Sheet'!J36","v":10999.430001669685},null,null,null,0,0,{"$f":"H34/'Base Sheet'!C36","v":0}]
["1401000","Niobrara #1",{"$f":"'Base Sheet'!J37","v":10847.995160047038},"No",null,null,0,0,{"$f":"H35/'Base Sheet'!C37","v":0}]
["1501000","Park # 1",{"$f":"'Base Sheet'!J38","v":11375.619022093173},null,null,null,0,0,{"$f":"H36/'Base Sheet'!C38","v":0}]
["1506000","Park # 6",{"$f":"'Base Sheet'!J39","v":11042.807153631804},null,null,null,0,0,{"$f":"H37/'Base Sheet'!C39","v":0}]
["1516000","Park #16",{"$f":"'Base Sheet'!J40","v":23550.729061400856},"No",null,null,0,0,{"$f":"H38/'Base Sheet'!C40","v":0}]
["1601000","Platte #1",{"$f":"'Base Sheet'!J41","v":12654.70408796546},null,null,null,0,0,{"$f":"H39/'Base Sheet'!C41","v":0}]
["1602000","Platte #2",{"$f":"'Base Sheet'!J42","v":18777.376033188648},null,null,null,0,0,{"$f":"H40/'Base Sheet'!C42","v":0}]
["1701000","Sheridan #1",{"$f":"'Base Sheet'!J43","v":12764.303990741},null,null,null,0,0,{"$f":"H41/'Base Sheet'!C43","v":0}]
["1702000","Sheridan #2",{"$f":"'Base Sheet'!J44","v":10947.135879359397},null,null,null,0,0,{"$f":"H42/'Base Sheet'!C44","v":0}]
["1703000","Sheridan #3",{"$f":"'Base Sheet'!J45","v":31763.270999450146},null,null,null,0,0,{"$f":"H43/'Base Sheet'!C45","v":0}]
["1801000","Sublette #1",{"$f":"'Base Sheet'!J46","v":12004.126180705471},null,null,null,0,0,{"$f":"H44/'Base Sheet'!C46","v":0}]
["1809000","Sublette #9",{"$f":"'Base Sheet'!J47","v":13766.407844210027},null,null,null,0,0,{"$f":"H45/'Base Sheet'!C47","v":0}]
["1901000","Sweetwater #1",{"$f":"'Base Sheet'!J48","v":10826.305882529363},null,null,null,0,0,{"$f":"H46/'Base Sheet'!C48","v":0}]
["1902000","Sweetwater #2",{"$f":"'Base Sheet'!J49","v":10957.03233552587},null,null,null,0,0,{"$f":"H47/'Base Sheet'!C49","v":0}]
["2001000","Teton #1",{"$f":"'Base Sheet'!J50","v":13091.262855463357},"No",null,null,0,0,{"$f":"H48/'Base Sheet'!C50","v":0}]
["2101000","Uinta #1",{"$f":"'Base Sheet'!J51","v":10888.549756749469},null,null,null,0,0,{"$f":"H49/'Base Sheet'!C51","v":0}]
["2104000","Uinta #4",{"$f":"'Base Sheet'!J52","v":11664.416270666714},null,null,null,0,0,{"$f":"H50/'Base Sheet'!C52","v":0}]
["2106000","Uinta #6",{"$f":"'Base Sheet'!J53","v":12001.264745351098},null,null,null,0,0,{"$f":"H51/'Base Sheet'!C53","v":0}]
["2201000","Washakie #1",{"$f":"'Base Sheet'!J54","v":11330.74017498359},null,null,null,0,0,{"$f":"H52/'Base Sheet'!C54","v":0}]
["2202000","Washakie #2",{"$f":"'Base Sheet'!J55","v":25612.869289488292},null,null,null,0,0,{"$f":"H53/'Base Sheet'!C55","v":0}]
["2301000","Weston #1",{"$f":"'Base Sheet'!J56","v":11650.089398655951},null,null,null,0,0,{"$f":"H54/'Base Sheet'!C56","v":0}]
["2307000","Weston #7",{"$f":"'Base Sheet'!J57","v":18102.544755913994},null,null,null,0,0,{"$f":"H55/'Base Sheet'!C57","v":0}]
[9999999,"State Totals",{"$f":"'Base Sheet'!J58","v":11669.751324151739},null,{"$f":"SUM(E8:E55)","v":0},{"$f":"SUM(F8:F55)","v":0},{"$f":"SUM(G8:G55)","v":0},{"$f":"SUM(H8:H55)","v":0},{"$f":"H56/'Base Sheet'!C58","v":0}]

{"sheet":"Other Add-In's","index":26,"n_rows":61,"n_cols":22,"rows_kept":61,"cut":false,"hidden":false,"merged":[[5,18,5,20],[5,11,5,13],[5,14,5,17],[0,0,0,1],[2,1,2,3],[5,2,5,10]]}
["Other Add-Ins Worksheet"]
[]
["Purpose:","This worksheet shows the other add-in reimbursements"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,"Bus Purchase Reimbursement for buses ordered 3/1/98 and After",null,null,null,null,null,null,null,null,"Isolation and Maintenance",null,null,"Teacher Extra Compensation:",null,null,null,"Special Tuition Reimbursement:"]
[null,null,"Year 5","Year 4","Year 3","Year 2","Year 1"]
[null,null,"Gross Eligible","Gross Eligible","Gross Eligible","Gross Eligible","Estimated Gross"]
[null,null,"Bus Purchases in ","Bus Purchases in ","Bus Purchases in ","Bus Purchases in ","Eligible",null,"Twenty-Percent",null,"Total",null,null,"Total","Salary","Fringe","Value of Other","Total","Non-unified","Tuition",null,"Total Dollars "]
[null,null,"FY2010 from ","FY2011 from ","FY2012 from ","FY2013 from ","Bus","Total 5 Year","Reimbursement","Total Eligible","Reimbursement","Isolation &","Isolation &","Transportation","Teacher ","Teacher "," Subsidies Teacher ","Teacher ","paid to unified","paid to ","Total","Reimbursable-"]
[null,null,"WDE Statewide","WDE Statewide","WDE Statewide","WDE Statewide","Purchases","Eligible Bus","on Eligible Bus","Lease ","for busses on","Mileage","Maintenance","Isolation &","Extra ","Extra ","Extra ","Extra ","In State","Out of State","Special","Other Add In's"]
["District ID","District Name","Payment Model FY11","Payment Model FY12","Payment Model FY13","Payment Model FY14","in FY2014","Purchases","Purchases","Payments","or after 3/1/98","on WDE-103","on WDE-103","Maintenance ","Compensation","Compensation","Compensation","Compensation","district","district","Tuition ","Sheet"]
["0101000","Albany #1",0,192200,0,0,0,{"$f":"SUM(C13:G13)","v":192200},{"$f":"H13*0.2","v":38440},720119.81,{"$f":"I13+J13","v":758559.81},11829.68,5750,{"$f":"L13+M13","v":17579.68},0,0,0,{"$f":"SUM(O13:Q13)","v":0},0,0,{"$f":"SUM(S13:T13)","v":0},{"$f":"K13+N13+R13+U13","v":776139.49000000011}]
["0201000","Big Horn #1",0,8195,0,0,0,8195,1639,228498,230137,0,0,0,0,0,0,0,0,0,0,{"$f":"K14+N14+R14+U14","v":230137}]
["0202000","Big Horn #2",0,0,0,0,0,0,0,117191.48,117191.48,2860.2,0,2860.2,0,0,0,0,0,0,0,120051.68]
["0203000","Big Horn #3",113535,121090,136925,134750,256904.5,763204.5,152640.9,0,152640.9,2149.84,0,2149.84,0,0,0,0,0,0,0,154790.74]
["0204000","Big Horn #4",0,0,0,0,0,0,0,96733.07,96733.07,1105.1400000000001,0,1105.1400000000001,0,0,0,0,0,0,0,97838.21]
["0301000","Campbell #1",0,0,0,0,0,0,0,1398176.51,1398176.51,32201.38,0,32201.38,38609.15,7853.1,0,46462.25,0,0,0,1476840.14]
["0401000","Carbon #1",0,0,0,0,0,0,0,209910.51,209910.51,16161.28,0,16161.28,3350,698.15,0,4048.15,0,0,0,230119.94]
["0402000","Carbon #2",0,0,0,0,0,0,0,348412.04,348412.04,6771.99,0,6771.99,0,0,0,0,0,0,0,355184.02999999997]
["0501000","Converse #1",6457,0,0,0,0,6457,1291.4000000000001,211449.21,212740.61,25420.36,18900,44320.36,0,0,8500,8500,0,0,0,265560.96999999997]
["0502000","Converse #2",0,0,0,0,0,0,0,77859.360000000001,77859.360000000001,3324.85,3186,6510.85,0,0,0,0,0,0,0,84370.21]
["0601000","Crook #1",0,0,0,0,0,0,0,494934.57,494934.57,86818.12,0,86818.12,0,0,0,0,0,193945,193945,775697.69]
["0701000","Fremont # 1",0,0,300424.5,0,0,300424.5,60084.9,354289.72,414374.62,0,0,0,3000,653.1,0,3653.1,0,0,0,418027.72]
["0702000","Fremont # 2",0,0,0,0,0,0,0,56444.11,56444.11,4222.58,0,4222.58,0,0,0,0,0,0,0,60666.69]
["0706000","Fremont # 6",46563.01,9832.35,0,0,27544.3,83939.66,16787.932000000001,149234.44,166022.372,7091.56,0,7091.56,3600,741.24,0,4341.24,0,0,0,177455.17199999999]
["0714000","Fremont #14",114100,121675,263730,0,0,499505,99901,0,99901,0,0,0,0,0,0,0,0,0,0,99901]
["0721000","Fremont #21",0,0,0,32268.25,207610,239878.25,47975.65,283027.78000000003,331003.43000000005,0,0,0,0,0,0,0,0,0,0,331003.43000000005]
["0724000","Fremont #24",0,0,0,0,0,0,0,83490.87,83490.87,11864.56,0,11864.56,0,0,0,0,0,0,0,95355.43]
["0725000","Fremont #25",0,65470.5,0,0,0,65470.5,13094.1,264571.99,277666.08999999997,0,0,0,0,0,0,0,0,0,0,277666.08999999997]
["0738000","Fremont #38",128930,127612.61,240320.92,0,230690,727553.53,145510.70600000001,0,145510.70600000001,0,0,0,0,0,0,0,724616.3,0,724616.3,870127.00600000005]
["0801000","Goshen #1",136970.15,645645,436240,0,383812,1602667.15,320533.43,55273.49,375806.92,0,0,0,0,0,0,0,0,0,0,375806.92]
["0901000","Hot Springs #1",0,0,0,0,0,0,0,120217.51,120217.51,5264.61,0,5264.61,0,0,0,0,0,0,0,125482.12]
["1001000","Johnson #1",0,0,0,0,0,0,0,130660.66,130660.66,31189.98,0,31189.98,21000,4620,0,25620,0,0,0,187470.64]
["1101000","Laramie #1",0,0,0,1973128,1686944.3,3660072.3,732014.46,21492.58,753507.03999999992,0,0,0,63481.46,11552.99,0,75034.45,0,0,0,828541.48999999987]
["1102000","Laramie #2",0,0,0,0,0,0,0,346323.31,346323.31,0,0,0,0,0,0,0,0,0,0,346323.31]
["1201000","Lincoln #1",0,0,0,0,0,0,0,98467.28,98467.28,1167.24,0,1167.24,0,0,0,0,0,0,0,99634.52]
["1202000","Lincoln #2",451055,617836,490440,491095,410935,2461361,492272.2,0,492272.2,0,0,0,0,0,0,0,0,0,0,492272.2]
["1301000","Natrona #1",373399,0,944969,846450,310970,2475788,495157.60000000003,226805.68,721963.28,41001.699999999997,0,41001.699999999997,42514.879999999997,8647.5300000000007,0,51162.409999999996,0,0,0,814127.39]
["1401000","Niobrara #1",81535,16960,141300,142020,0,381815,76363,0,76363,26331.8,5400,31731.8,0,0,0,0,0,0,0,108094.8]
["1501000","Park # 1",0,0,0,0,0,0,0,218709.21,218709.21,778.04,0,778.04,0,0,0,0,0,0,0,219487.25]
["1506000","Park # 6",0,0,0,0,0,0,0,248039.78,248039.78,945.59,0,945.59,9220.69,1875.49,0,11096.18,0,0,0,260081.55]
["1516000","Park #16",0,0,0,0,0,0,0,70640.67,70640.67,0,0,0,0,0,0,0,0,0,0,70640.67]
["1601000","Platte #1",0,0,0,0,0,0,0,313903.7,313903.7,10619.46,0,10619.46,0,0,0,0,0,0,0,324523.16000000003]
["1602000","Platte #2",0,99310,0,0,0,99310,19862,0,19862,2489.96,0,2489.96,0,0,0,0,0,0,0,22351.96]
["1701000","Sheridan #1",0,0,0,0,0,0,0,93679.360000000001,93679.360000000001,6832.34,0,6832.34,2500,556.75,0,3056.75,0,0,0,103568.45]
["1702000","Sheridan #2",377625,88364,527796,342459.26,431275,1767519.26,353503.85200000001,0,353503.85200000001,8148.25,0,8148.25,0,0,0,0,0,0,0,361652.10200000001]
["1703000","Sheridan #3",0,0,0,0,0,0,0,44018.47,44018.47,255.3,0,255.3,0,0,0,0,0,0,0,44273.770000000004]
["1801000","Sublette #1",74905,156140,0,315540,357253,903838,180767.6,126178.93,306946.53000000003,28293.41,0,28293.41,0,0,0,0,0,0,0,335239.94]
["1809000","Sublette #9",0,0,0,0,0,0,0,46217.37,46217.37,5216.26,0,5216.26,0,0,0,0,0,0,0,51433.630000000005]
["1901000","Sweetwater #1",0,0,0,0,0,0,0,411294.63,411294.63,5162.6400000000003,0,5162.6400000000003,0,0,0,0,0,0,0,416457.27]
["1902000","Sweetwater #2",0,177365,0,0,0,177365,35473,221845.68,257318.68,5999.17,0,5999.17,0,0,0,0,0,333471.7,333471.7,596789.55000000005]
["2001000","Teton #1",0,0,0,0,0,0,0,441811.02,441811.02,24497.31,5603.29,30100.600000000002,0,0,0,0,0,209000,209000,680911.62]
["2101000","Uinta #1",0,0,0,0,0,0,0,222606.35,222606.35,5837.05,0,5837.05,0,0,0,0,0,0,0,228443.4]
["2104000","Uinta #4",120590,179405,126725,0,166130,592850,118570,0,118570,5864.7,0,5864.7,0,0,0,0,0,13190.38,13190.38,137625.07999999999]
["2106000","Uinta #6",0,12200,0,0,0,12200,2440,63198.78,65638.78,0,0,0,0,0,0,0,0,0,0,65638.78]
["2201000","Washakie #1",86500,265636.67000000004,194600,0,193450,740186.67,148037.334,0,148037.334,0,0,0,0,0,0,0,0,0,0,148037.334]
["2202000","Washakie #2",0,250,0,0,0,250,50,36850.160000000003,36900.160000000003,6773.43,0,6773.43,0,0,0,0,0,0,0,43673.590000000004]
["2301000","Weston #1",0,0,0,0,0,0,0,70151.399999999994,70151.399999999994,11144.16,0,11144.16,0,0,0,0,0,0,0,81295.56]
["2307000","Weston #7",0,0,0,0,0,0,0,50955.81,50955.81,0,0,0,0,0,0,0,0,0,0,50955.81]
[9999999,"State Totals",{"$f":"SUM(C13:C60)","v":2112164.16},2905187.13,3803470.42,4277710.51,4663518.0999999996,17762050.32,3552410.0639999998,8773685.3000000007,12326095.363999998,445633.94,38839.29,484473.23,{"$f":"SUM(O13:O60)","v":187276.18},37198.35,8500,232974.53,724616.3,749607.08,1474223.38,14517766.504000001]

{"sheet":"Local Resources","index":27,"n_rows":57,"n_cols":64,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,0,0,2],[3,41,3,44],[5,64,6,65],[3,2,3,40],[3,45,3,52],[3,53,3,62]]}
["Local Resources Worksheet"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64]
[null,null,"FY2014 General Fund Revenues Not to be Counted as Local Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Fiscal Year 2015 Tax Collections:",null,null,null,"FY2014 to be paid in FY2015 Tax Excess or Shortfall:",null,null,null,null,null,null,null,"Cash Reserves:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FY2014",null,null,null,null,null,null,null,"FY2014",null,"FY2014",null,null,null,null,"FY2014","FY2014","FY2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues remaining",null,null,"Balance Remaining of"]
[null,null,"FY2014","FY2014","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue","Revenue","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Adjusted Recapture","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Revenue ","Adjusted Entitlement","Revenue","Tax Shortfall","Revenue ","Revenue ","Revenue ",null,"Cooperative","Retirement","Employee ","Total","Total","2014-15","FY 2015 Est.","FY 2015 Est.","Total Est","Original Est","Actual","25-mill ","Original Est","Actual","6-mill ","25 & 6 mill","25 & 6 mill","FY2014",null,"2014-06-30","from settlements","Impact Aid","FY2014","June '97 Adj.",null,"Percent","FY2014 Cash Reserves"]
[null,null,"Total ","Federal Rev","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Amount Paid","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Source Code","Amount Received","Source Code","Received","Source Code","Source Code","Source Code",null,"Services Incentives","Reimbursement","Retention","Revenue","Revenue","Assessed","25-mill","6-mill","FY 2015 Taxes","FY2014","FY2014","Excess","FY2014","FY2014","Excess","Net","Net","Foundation",0.15,"General Fund","of protested amounts","Remaining as of","Legal","Cash Reserves +","Increase","Over 15%","Counted as","Total"]
["District ID","District Name","G/F Revenue","received in G/F",81111,81112,81113,81115,81116,81160,81321,81322,81340,81350,81360,81410,81420,81430,"815xx",81690,"817xx",81800,81850,81910,81920,81950,81980,81981,82110,83110,83111,83160,"852xx",85311,85320,"Other","Received","2013 - HEA103","2013 - HEA045","Not Counted","Counted","Valuation","Tax","Tax","25 & 6 mill","25-mill","25-mill","(Shortfall)","6-mill","6-mill","(Shortfall)","Excess","Shortfall","Guarantee","Threshold","Balance","attributable to levies","2014-06-30","Restrictions","July 1, 2002 1/2 K pmt","(Decrease)","Threshold","as Local Resources","Local Resources"]
["0101000","Albany #1",53009586.210000001,0,9300655.1799999997,0,0,0,0,0,0,0,0,0,0,0,0,0,23877.4,0,0,0,0,48307.48,0,9273.91,0,0,2232157.2200000002,37698809.045070603,0,0,80194.039999999994,1000,0,0,0,57716.11,87637.9,{"$f":"SUM(D9:AM9)","v":49539628.285070598},{"$f":"C9-AN9","v":3469957.9249294028},382474421,{"$f":"ROUND(AP9*0.025,2)","v":9561860.5299999993},2294846.5260000001,{"$f":"AQ9+AR9","v":11856707.056},9335758.4499999993,9300655.1799999997,{"$f":"AU9-AT9","v":-35103.269999999553},2240582.0299999998,2232157.2200000002,{"$f":"AX9-AW9","v":-8424.8099999995902},{"$f":"IF(SUM(+AV9+AY9)>0,(AV9+AY9),0)","v":0},{"$f":"IF(SUM(+AV9+AY9)<0,((AV9+AY9)*-1),0)","v":43528.079999999143},52755419.547630787,{"$f":"ROUND(BB9*0.15,2)","v":7913312.9299999997},5429134,0,0,806464,1482432.9300000002,{"$f":"BD9-SUM(BE9:BH9)","v":3140237.07},{"$f":"IF(BD9-SUM(BE9:BH9)>BC9,((BD9-SUM(BE9:BH9))/BB9)-15%,0)","v":0},{"$f":"IF(BI9-BC9<0,0,BI9-BC9)","v":0},{"$f":"AO9+AS9+AZ9+BK9","v":15326664.980929403}]
["0201000","Big Horn #1",14451426.91,0,2131262.71,0,0,0,0,0,0,0,0,0,0,0,0,0,34368.75,0,0,0,0,0,16.37,62326.12,0,0,636348.23,11159330.07658492,-14495,0,0,803,0,0,0,10624.65,63804.5,{"$f":"SUM(D10:AM10)","v":14084389.40658492},367037.50341507979,85916190,2147904.75,670982.68475593359,2818887.4347559335,2118445.7000000002,2113728.73,-4716.9700000002049,669066.25,636348.23,-32718.020000000019,0,37434.990000000224,14317001.312799139,2147550.2000000002,3116384,0,0,0,1120968,{"$f":"BD10-SUM(BE10:BH10)","v":1995416},{"$f":"IF(BD10-SUM(BE10:BH10)>BC10,((BD10-SUM(BE10:BH10))/BB10)-15%,0)","v":0},{"$f":"IF(BI10-BC10<0,0,BI10-BC10)","v":0},3185924.9381710133]
["0202000","Big Horn #2",10115246.529999999,0,1307733.78,0,0,0,0,0,0,0,0,0,0,0,0,0,14294.87,0,2530,0,0,0,0,0,0,0,505283.65,7893150.8199320296,0,0,0,0,0,0,0,0,0,9722993.1199320294,392253.41006796993,52671894,1316797.3500000001,466686.61705323629,1783483.9670532364,1356116.78,1296260.51,-59856.270000000019,510721.97,505283.65,-5438.3199999999488,0,65294.589999999967,10253543.538554559,1538031.53,1976192,0,0,0,1075829.8400000008,900362.15999999922,0,0,2175737.3771212064]
["0203000","Big Horn #3",8372015.3499999996,0,3062993.38,0,0,0,0,0,0,0,0,0,0,0,0,0,3085.31,0,0,0,0,150,0,48147.199999999997,0,0,357016,4461054.6322501237,0,0,0,0,0,0,0,9968.89,25258.27,7967673.6822501225,404341.66774987709,111351265,2783781.63,353738.66124026792,3137520.2912402679,3064885.18,3052083.84,-12801.340000000317,368782.1,357016,-11766.099999999977,0,24567.440000000293,8216783.5240183566,1232517.53,882886,0,0,0,842710,40176,0,0,3541861.958990145]
["0204000","Big Horn #4",6742858.5199999996,0,1140176.8700000001,0,0,0,0,0,0,0,0,0,0,0,0,0,6389.96,0,0,0,0,20,0,47562.89,0,0,228705.39,5018968.8860771479,-26842,0,0,751.15,0,0,0,0,21233.05,6436966.1960771484,305892.32392285112,46545419,1163635.48,195960.11745829033,1359595.5974582904,1159033.6299999999,1121654.99,-37378.639999999898,219510.08,228705.39,9195.3100000000268,0,28183.329999999871,6725281.6607586332,1008792.25,1186057,0,0,0,447345.80000000028,738711.19999999972,0,0,1665487.9213811415]
["0301000","Campbell #1",123785962.51000001,86902.79,138858627.96000001,1.85,0,1.85,0,0,32007,0,0,0,0,0,0,0,34100.85,0,610883.32999999996,-58580417.689999998,83843.649999999994,33532.800000000003,33850.6,32864.089999999997,0,9389.6299999999992,33326069.359999999,0,3903,161657.05000000447,7013.32,0,2466.4899999999998,40221.089999999997,0,144657.29,398203.84,115319780.15000001,8466182.3599999994,5685695158,142142378.94999999,34114170.947999999,176256549.898,138985938.69999999,138858627.96000001,-127310.73999997973,33356625.289999999,33326069.359999999,-30555.929999999702,0,157866.66999997944,122022994.94045568,18303449.239999998,14626294,0,0,844222,276830,13505242,0,0,184722732.25800002]
["0401000","Carbon #1",26659875.059999999,0,20369027.579999998,0,0,0,0,1291767.3899999999,0,0,0,0,0,0,0,0,5540.73,0,0,-1449546.53,0,83667.789999999994,3489.9,2510.63,13960.82,0,3419140.92,0,0,0,0,40134,0,0,0,27809.16,134415.96,23941918.349999998,2717956.7100000009,795764592,19894114.800000001,3410230.0137615264,23304344.813761529,19917080.300000001,20369027.579999998,451947.27999999747,3343447.2,3419140.92,75693.719999999739,527640.99999999721,0,26141439.319962814,3921215.9,3780001,0,0,89679,1152921.1899999995,2537400.8100000005,0,0,26549942.523761526]
["0402000","Carbon #2",14065518.49,0,3056175.99,0,0,0,0,0,0,0,0,0,0,0,0,0,7864.16,0,12219.4,0,0,20,0,137571.01999999999,0,0,1183809.82,8776402.2169614006,0,0,0,1835,0,0,0,10462.540000000001,62531.09,13248891.2369614,816627.25303860009,124165630,3104140.75,1182083.8044904941,4286224.5544904936,3076231.28,3056175.99,-20055.289999999572,1160284.1299999999,1183809.82,23525.690000000177,3470.4000000006054,0,14319159.963797778,2147873.9900000002,2556356,0,0,37993,1586595.6099999994,931767.3900000006,0,0,5106322.2075290941]
["0501000","Converse #1",27424504.52,0,21131492.190000001,0,0,0,0,0,0,0,0,0,0,0,0,0,20048.78,0,0,-1064641.92,0,13808,0,0,0,0,5170745.63,0,-11373,49802.639999998733,0,10412.25,0,0,0,0,143281.28,25463575.850000001,1960928.6699999981,1015321402,25383035.050000001,6058431.6181327831,31441466.668132782,21021066.100000001,21131492.190000001,110426.08999999985,5036650.54,5170745.63,134095.08999999985,244521.1799999997,0,27130726.05428908,4069608.91,4488811,0,0,108148,1161524,3219139,0,0,33646916.518132776]
["0502000","Converse #2",10358363.210000001,0,7953416.6100000003,0,0,0,0,0,0,0,0,0,0,1040.53,164.33,0,3065.84,0,0,-312078.57,0,0,0,60078.5,0,0,1809631.99,0,-1913,172068.35999999894,0,0,5772.36,10170,0,10205.299999999999,42340.22,9753962.4700000007,604400.74000000022,392656272,9816406.8000000007,2389434.4258672167,12205841.225867217,8202841.0300000003,7953416.6100000003,-249424.41999999993,1977087.17,1809631.99,-167455.17999999993,0,416879.59999999986,10534842.170897959,1580226.33,2651774,0,0,61204,962768,1627802,4.5160310513936153E-3,47575.669999999925,12857817.635867218]
["0601000","Crook #1",19164621.239999998,0,5810134,0,0,0,0,0,0,0,0,0,0,0,0,0,4082.18,0,4197.25,0,0,9659.35,0,6622.81,0,4374.82,1394256.82,10401284.067013385,-12354,0,0,8745.59,0,0,0,92442.92,16428.03,17739873.837013386,1424747.4029866122,238560929,5964023.2300000004,1431365.574,7395388.8040000005,5931185.4299999997,5810134,-121051.4299999997,1423484.5,1394256.82,-29227.679999999935,0,150279.10999999964,19495808.419915706,2924371.26,3729210,0,0,0,1600889,2128321,0,0,8820136.2069866136]
["0701000","Fremont # 1",25265249.050000001,0,7649793.9299999997,0,0,0,0,0,0,0,0,0,125873.84,0,0,0,8758.18,0,19474.240000000002,0,0,0,0,6232.34,0,0,1309632.7,14867930.084261579,-6293,0,0,0,0,0,0,24726.639999999999,53189.87,24059318.82426158,1205930.2257384211,293784113,7344602.8300000001,1383045.8465930955,8727648.6765930951,7640816.2800000003,7649793.9299999997,8977.6499999994412,1369162.77,1309632.7,-59530.070000000065,0,50552.420000000624,25394645.076413158,3809196.76,3258020,0,0,192430,877708.63999999873,2187881.3600000013,0,0,9933578.9023315161]
["0702000","Fremont # 2",4679976.1900000004,0,2027415.47,0,0,0,0,175213.95,0,0,2650,0,0,0,0,0,1762.28,0,0,0,0,6466.76,0,0,0,0,118298.5,2102690.7162844092,0,0,0,125,0,0,0,0,0,4434622.6762844082,245353.51371559221,81214255,2030356.38,124526.08789769719,2154882.4678976969,2041939.63,2027415.47,-14524.159999999916,123135.16,118298.5,-4836.6600000000035,0,19360.81999999992,4487830.4201305155,673174.56,849770,0,0,175159,0,674611,3.2007380982565503E-4,1436.4399999999441,2401672.421613289]
["0706000","Fremont # 6",7945604.1699999999,232239.83,1919449.26,0,0,0,0,0,0,0,0,0,0,0,0,0,7651.33,0,1815.75,0,0,0,25,46970.3,0,3870.76,304735.53000000003,5080903.0767068677,0,14802.899999999732,0,0,0,0,0,6786.89,23278.14,7642528.7667068662,303075.40329313371,84835478,2120886.9500000002,306421.00795075641,2427307.9579507564,2075489.95,1919449.26,-156040.68999999994,318491.94,304735.53000000003,-13756.409999999974,0,169797.09999999992,7865282.8573961575,1179792.43,3046381,0,2039477.26,0,425235,581668.74000000022,0,0,2730383.3612438901]
["0714000","Fremont #14",18254923.510000002,5972686.9400000004,262955.88,0,0,0,0,0,0,0,0,0,0,0,0,0,236131.16,0,0,0,0,71143.75,0,0,0,0,692533.48,10589758.31518808,0,270898.53000000003,0,7055,3815.8,0,0,0,0,18106978.855188083,147944.65481191874,7927356,198183.9,508571.14800917829,706755.04800917825,186443.93,261724.22,75280.290000000008,512715.26,689949.31,177234.05000000005,252514.34000000005,0,11404244.407447113,1710636.66,23051701,0,22087745,0,0,963956,0,0,1107214.042821097]
["0721000","Fremont #21",16004967.130000001,5748521.9299999997,510615.11,0,0,0,0,0,0,0,0,0,0,0,0,0,37925.99,0,0,0,9722,29050,56.77,38837.31,0,0,371518.02,9115626.9773875885,0,0,0,1966.25,226.35,142.38,0,20565.54,11622.55,15896397.177387588,108569.95261241309,19105817,477645.43,394976.79010457301,872622.22010457306,490667.93,510615.11,19947.179999999993,390325.5,371518.02,-18807.479999999981,1139.7000000000116,0,10121043.221471716,1518156.48,19697807,0,18440865,2000,0,1254942,0,0,982331.87271698611]
["0724000","Fremont #24",6971810.5199999996,0,6505993.3700000001,0,0,0,0,0,0,0,0,0,0,0,0,0,3062.79,0,0,-164746.18,0,0,0,15996.05,0,0,266636.49,0,42596,0,0,2600,0,0,0,3493.23,32104.880000000001,6707736.6300000008,264073.88999999873,272496220,6812405.5,293680.00797924062,7106085.5079792403,6426509.0499999998,6505993.3700000001,79484.320000000298,279116.61,266636.49,-12480.119999999995,67004.200000000303,0,6792265.5103692487,1018839.83,1406628,0,0,833,544678,861117,0,0,7437163.5979792392]
["0725000","Fremont #25",36122505.82,0,3682706.33,0,0,0,0,0,0,0,0,0,0,0,0,0,19896.689999999999,0,90760.2,0,0,28039.52,500,15669.45,0,0,2020330.47,27499846.369925708,0,22410.479999999516,0,0,0,482.9,0,35790.81,172226.23,33588659.449925706,2533846.3700742945,153578202,3839455.05,2135800.6044063447,5975255.6544063445,3677389.88,3682706.33,5316.4500000001863,2112958.81,2020330.47,-92628.340000000084,0,87311.889999999898,35773788.544310659,5366068.28,6287189,0,0,31150,1443803.620000001,4812235.379999999,0,0,8509102.024480639]
["0738000","Fremont #38",12138622.26,2982458.14,130183.92,0,0,0,0,0,0,0,0,0,0,0,0,0,5239.5200000000004,0,0,0,0,0,0,10692.47,0,0,436559.96,8336380.5128135718,-28360,152251.35999999999,0,0,0,0,0,8788.6200000000008,0,12034194.50281357,104427.75718642958,4631166,115779.15,358414.14905911428,474193.2990591143,102337.4,130183.92,27846.520000000004,328076.51,436559.96,108483.45000000001,136329.97000000003,0,8863086.0546571333,1329462.9099999999,12819721,0,13339298,38529,0,-558106,0,0,714951.02624554397]
["0801000","Goshen #1",29013122.84,0,3979508.02,0,0,0,0,0,0,0,0,0,0,0,0,0,52676.17,0,19023.099999999999,0,0,957.5,0,7972.63,115404.75,0,961743.23,21599109.413776975,0,0,0,3762.5,0,0,0,25231.439999999999,90663.61,26856052.363776978,2157070.4762230217,170925478,4273136.95,1033508.750131995,5306645.7001319956,3963523.7,3979508.02,15984.319999999832,958281.41,961743.23,3461.8199999999488,19446.139999999781,0,28239213.227529716,4235881.9800000004,4735249,0,0,68789,775258,3891202,0,0,7483162.316355017]
["0901000","Hot Springs #1",11005999.92,0,5733668.7999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,4779.58,0,1604.61,0,0,0,0,0,0,0,1376080.53,3089761.5660210308,-24696,0,0,0,0,0,0,0,0,10181199.086021032,824800.83397896774,227516949,5687923.7300000004,1365101.6940000001,7053025.4240000006,5711537.6799999997,5733668.7999999998,22131.120000000112,1370769.04,1376080.53,5311.4899999999907,27442.610000000102,0,10909450.062145093,1636417.51,1758489,0,0,216650,930386.22999999952,611452.77000000048,0,0,7905268.8679789687]
["1001000","Johnson #1",21543943.510000002,0,20644227.870000001,0,0,0,0,0,0,0,0,0,0,0,0,0,3108.92,0,0,-6306322.9100000001,0,8400,0,349.13,0,0,4953228.9000000004,0,4216,0,0,0,0,0,0,72521.59,30121.24,19409850.740000002,2134092.7699999996,857660894,21441522.350000001,5145965.3640000001,26587487.714000002,19615259.5,20644227.870000001,1028968.370000001,4707662.28,4923146.68,215484.39999999944,1244452.7700000005,0,20042364.181695569,3006354.63,3359556,0,0,62076,456092.33000000007,2841387.67,0,0,29966033.254000001]
["1101000","Laramie #1",196317159.24000001,510898.36,22915028.09,0,0,0,0,0,0,0,0,0,1715,2220.4,0,0,58699.94,0,140755.47,0,394736.17,57477.25,545,272020.53999999998,319736,68642.600000000006,5881409.3700000001,154151513.72935039,-29041,25348.669999998994,1924497.44,0,56064.74,110998.62,1167.25,209320.47,432705.4,187506459.50935039,8810699.7306496203,1029384392,25734609.800000001,6535258.6116386708,32269868.41163867,23000844.329999998,22915028.09,-85816.239999998361,5868515.3099999996,5881409.3700000001,12894.060000000522,0,72922.179999997839,191551624.71736392,28732743.710000001,48702729,0,0,19361366,4122719.5200000005,25218643.48,0,0,41080568.14228829]
["1102000","Laramie #2",17404161.129999999,0,3296388.61,0,0,0,0,0,0,0,0,0,0,0,0,0,34016.960000000006,0,0,0,0,0,0,63303.06,0,0,409334.89,12825147.671740152,-2553,0,0,0,0,0,1167.25,17477.3,37770.89,16682053.631740153,722107.49825984612,137493055,3437326.38,466006.07036132872,3903332.4503613287,3153038.7,3296388.61,143349.90999999968,408416.62,409334.89,918.27000000001863,144268.1799999997,0,17169494.705011595,2575424.21,2408893,0,0,0,87385,2321508,0,0,4769708.128621174]
["1201000","Lincoln #1",10083973.470000001,0,13318580.470000001,0,0,0,0,0,0,0,0,0,0,0,0,0,2652.23,0,5454.4,-4842661.8,0,7201,511.41,5131.38,0,489.38,875829.52,0,-38094,0,0,0,0,0,0,33779.42,0,9368873.410000002,715100.05999999866,521125568,13028139.199999999,874519.32934824913,13902658.529348249,13122088.880000001,13318580.470000001,196491.58999999985,868013.83,875829.52,7815.6900000000605,204307.27999999991,0,9801694.5292988624,1470254.18,1993846,0,0,410352,236011,1347483,0,0,14822065.869348247]
["1202000","Lincoln #2",36756821.140000001,0,4964843.5999999996,0,0,0,0,0,0,0,0,0,0,0,0,32321.439999999999,30716.47,0,0,0,0,0,0,0,0,0,3697912.45,26168649.940561675,-339773,0,0,0,0,0,0,0,0,34554670.900561675,2202150.2394383252,202513667,5062841.68,3694971.1460994226,8757812.8260994218,4947508.4800000004,4964843.5999999996,17335.11999999918,3652451.61,3697912.45,45460.840000000317,62795.959999999497,0,38703759.472493097,5805563.9199999999,6512438,0,0,1500000,1285482.99,3726955.01,0,0,11022759.025537746]
["1301000","Natrona #1",176408357.90000001,0,31266108.309999999,0,0,0,0,0,0,0,0,30575,0,0,0,0,10672.05,0,47915,0,256876.31,51578.45,43427.81,277325.76,0,0,7503865.9100000001,122429338.20742457,-40210,0,3634486.6,6305,0,0,0,161269.51999999999,630086.71,166309620.63742456,10098737.262575448,1411882916,35297072.899999999,8471297.4959999993,43768370.395999998,31380686.329999998,31266108.309999999,-114578.01999999955,7531364.7199999997,7503865.9100000001,-27498.80999999959,0,142076.82999999914,171801036.38024211,25770155.460000001,25236530,0,0,905712,3738440.7699999996,20592377.23,0,0,53867107.658575445]
["1401000","Niobrara #1",12431854.77,0,2913028.17,0,0,0,0,0,247647.6,0,0,1300,0,0,0,0,3123.87,0,0,0,0,0,0,15987.449999999999,0,0,694413.71,8007220.4130633017,0,0,0,0,19781.61,0,0,0,0,11902502.823063301,529351.94693669863,132816520,3320413,791451.00328933506,4111864.0032893349,2931346.65,2913028.17,-18318.479999999981,698830.01,694413.71,-4416.3000000000466,0,22734.780000000028,12331529.907861393,1849729.49,1490943,0,0,46534,860315.21,584093.79,0,0,4641215.9502260331]
["1501000","Park # 1",24329069.170000002,6250779.3499999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73256.83,0,0,0,0,1501.05,0,8737.59,0,0,2241390.64,14204806.578214698,0,0,0,1661.9,9732.8700000000008,0,0,0,0,22791866.808214698,1537202.3617853038,248340046,6208501.1500000004,2261873.7385429889,8470374.8885429893,6220454.9800000004,6250779.3499999996,30324.36999999918,2239183.65,2241390.64,2206.9900000002235,32531.359999999404,0,24093823.916983437,3614073.59,5793158,0,0,24034,2399886.7599999998,3369237.24,0,0,10040108.610328292]
["1506000","Park # 6",30933550.16,0,9903211.0999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,24990.36,0,0,0,0,17971.13,175000,5045.96,0,0,2811360.19,15729097.427127596,-17105,115542.01000000024,0,24127.9,1373,0,0,28716.94,176062.14,28995393.157127596,1938157.0028724037,406188992,10154724.800000001,2800309.6823131354,12955034.482313136,9915135.5,9903211.0999999996,-11924.400000000373,2806632.87,2811360.19,4727.3199999998324,0,7197.0800000005402,30310272.717675231,4546540.91,4612241,0,0,280867,1828596.8000000003,2502777.1999999997,0,0,14893191.485185539]
["1516000","Park #16",3512821.32,0,5213699.6900000004,0,0,0,0,0,0,0,0,0,0,0,0,0,3013,0,1537.07,-2019012.97,0,4800,1020,236.04,0,0,157660.54,0,-15882,1532.8999999999651,0,-568.5,18107.46,0,0,2666.72,8723.1,3377533.0500000012,135288.26999999862,198335490,4958387.25,146544.2746361485,5104931.5246361485,5213001.83,5213699.6900000004,697.86000000033528,157400.74,157660.54,259.80000000001746,957.66000000035274,0,3471550.1389252455,520732.52,846990,0,0,0,330511,516479,0,0,5241177.4546361472]
["1601000","Platte #1",17222176.210000001,0,3475355.6,0,0,0,0,0,0,0,103598.91,0,0,0,0,0,21925.11,0,0,0,0,5510,0,0,0,0,817253.18,11495070.453728857,0,3339.5900000000838,0,0,0,4226.21,0,17607.849999999999,87493.87,16031380.773728855,1190795.4362711459,147645737,3691143.43,852090.40847289818,4543233.8384728981,3469937.98,3475355.6,5417.6200000001118,816937.92,817253.18,315.26000000000931,5732.8800000001211,0,16970019.994887367,2545503,1864285,0,0,106094,981960,776231,0,0,5739762.1547440439]
["1602000","Platte #2",4690315.43,0,606508.23,0,0,0,0,0,0,0,0,0,0,0,0,0,17559.96,0,2400,0,0,110,0,0,0,0,159918.51999999999,3667932.6308965199,0,0,0,0,0,0,0,4571.82,16544.09,4475545.25089652,214770.17910347972,25239721,630993.03,182714.57410577202,813707.60410577198,610127.35,606508.23,-3619.1199999999953,159935.23000000001,159918.51999999999,-16.710000000020955,0,3635.8300000000163,4665372.5722911116,699805.89,1369547,0,0,6409,751119.42000000016,612018.57999999984,0,0,1028477.7832092517]
["1701000","Sheridan #1",14343963.859999999,0,1958105.11,0,0,0,0,0,0,0,0,0,0,0,0,0,2736.9,0,0,0,0,0,0,39833,0,578.97,536680.29,11032329.008020341,0,51175.719999999972,0,0,0,0,0,0,77584.850000000006,13699023.848020341,644940.01197965816,81526352,2038158.8,595091.06106528745,2633249.8610652876,1965733.2,1958105.11,-7628.089999999851,556337.68999999994,536680.29,-19657.399999999907,0,27285.489999999758,14176875.554572575,2126531.33,648104,0,0,482448,165656,0,0,0,3278189.8730449458]
["1702000","Sheridan #2",45532056.039999999,0,7787337.1200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,26610.880000000001,0,14834.27,0,0,25666.73,0,3636.9,150350,0,1934306.3,32296743.254150636,-427,120478.28999999957,0,210.1,2034.45,0,0,49221.39,161595.45000000001,{"$f":"SUM(D43:AM43)","v":42572598.134150647},2959457.9058493525,328669025,8216725.6299999999,2027928.6396739236,10244654.269673923,8061300.7300000004,7787337.1200000001,-273963.61000000034,2010633.23,1934306.3,-76326.929999999935,0,350290.54000000027,45104097.149339572,6765614.5700000003,7917694,0,0,0,2240306.6900000013,5677387.3099999987,0,0,13204112.175523276]
["1703000","Sheridan #3",3670615.1,0,768458.46,0,0,0,0,0,0,0,0,0,0,0,0,0,1317.02,0,0,0,0,20160,0,0,0,0,52347.33,2631022.8862957414,-5943,85601.479999999952,0,0,0,0,0,0,0,3552964.1762957415,117650.92370425863,36939444,923486.1,59789.225260788931,983275.3252607889,894362.6,768458.46,-125904.14000000001,54164.25,52347.33,-1816.9199999999983,0,127721.06000000001,3718072.0114679933,557710.80000000005,617821,0,0,0,327710,290111,0,0,1100926.2489650475]
["1801000","Sublette #1",15519959.9,0,66024602.259999998,0,0,0,0,0,0,0,0,0,0,0,0,0,12449.81,0,0,-65273774.93,0,0,818.52,4772.22,74729.09,0,12445267.130000001,0,0,0,0,0,0,0,0,74650.58,15074.15,13378588.830000002,2141371.0699999984,2959456403,73986410.079999998,13739825.352314275,87726235.432314277,65564649.579999998,66024602.259999998,459952.6799999997,12354292.039999999,12445267.130000001,90975.090000001714,550927.77000000142,0,15576279.856504694,2336441.98,5783625,81853.17,0,71836,2998052,2631883.83,1.896742060659104E-2,295441.85000000009,90713976.122314259]
["1809000","Sublette #9",11902607.199999999,0,11722706.77,0,0,0,0,0,0,0,0,0,0,0,0,0,1527.18,0,0,-7627030.4800000004,0,0,0,828789.94,0,0,6035047.4299999997,0,0,0,0,0,162.5,0,0,0,43769.97,11004973.309999999,897633.8900000006,531027708,13275692.699999999,6975424.2482380532,20251116.948238052,11638007.6,11722706.77,84699.169999999925,5990583.6100000003,6035047.4299999997,44463.819999999367,129162.98999999929,0,11066227.600464882,1659934.14,1810403,0,0,439563,0,1370840,0,0,21277913.828238051]
["1901000","Sweetwater #1",75704831.069999993,61525,39441052.810000002,0,0,0,0,0,0,0,0,0,0,0,0,0,19998.34,0,0,0,20609.27,73615.22,0,12876.78,0,0,10858892.65,19579368.170404017,0,0,32329.48,0,0,105358.99,0,81993.149999999994,233113.15,70520733.010404035,5184098.0595959574,1657119955,41427998.880000003,11360685.173736626,52788684.053736627,39119736.100000001,39441052.810000002,321316.71000000089,10860751.25,10858892.65,-1858.5999999996275,319458.11000000127,0,74358420.359594122,11153763.050000001,11409426,0,138834.32,315456,1030759.0899999961,9924376.5900000036,0,0,58292240.223332584]
["1902000","Sweetwater #2",38460227.219999999,58935.78,24294422.199999999,0,0,0,0,0,0,0,0,12815,0,8737.35,0,0,13627.449999999999,0,0,0,0,10931.64,0,18480,0,0,5332750.4000000004,6211269.7600036599,0,46294.459999999963,102294.94,589.9,17446.259999999998,0,0,37068.35,196217.59,36361881.080003664,2098346.1399963349,1013455514,25336387.850000001,5590035.1540113539,30926423.004011355,24129221.149999999,24294422.199999999,165201.05000000075,5333661.9400000004,5332750.4000000004,-911.54000000003725,164289.51000000071,0,37845610.136936322,5676841.5199999996,7110591,0,0,511223,2321012.34,4278355.66,0,0,33189058.654007692]
["2001000","Teton #1",42196939.93,0,27734796.140000001,0,0,0,0,0,0,0,0,0,0,0,0,0,4899.91,0,0,0,118652.81,0,855,1654.26,3360,0,6662017.4900000002,2611467.842243731,0,273969.10999999661,390000,0,0,222572.85,0,30301.42,117620.67,38172167.502243735,4024772.4277562648,1148195544,28704888.600000001,6889173.2640000004,35594061.864,27557354.280000001,27734796.140000001,177441.8599999994,6613765.0260000005,6662017.4900000002,48252.463999999687,225694.32399999909,0,40869401.780669369,6130410.2699999996,6682471,0,0,0,2096686.1500000001,4585784.8499999996,0,0,39844528.615756266]
["2101000","Uinta #1",37929429.670000002,0,8331026.3399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,17825.349999999999,0,289.99,0,0,6547.53,2900,0,0,0,2050740.33,25236333.76147788,0,0,0,0,28595.39,5675,0,45257.99,125800.84,35850992.521477886,2078437.1485221162,344404173,8610104.3300000001,2065725.0402001522,10675829.370200152,8969928.4000000004,8331026.3399999999,-638902.06000000052,2097016.94,2050740.33,-46276.60999999987,0,685178.67000000039,38416064.316480987,5762409.6500000004,4538541,0,0,304011,670929.46000000089,3563600.5399999991,0,0,12754266.518722268]
["2104000","Uinta #4",11746326.25,22902.17,1462471.03,0,0,0,0,0,1165.1199999999999,0,0,0,0,0,0,0,12670.78,0,0,0,0,0,0,421.38,0,0,547463.35,8950304.3234591614,0,7185.8599999998696,0,0,0,0,30000,12437.11,29218.77,11076239.89345916,670086.35654084012,64203840,1605096,553354.87625040626,2158450.8762504063,1475068.7,1462471.03,-12597.669999999925,559762.41,547463.35,-12299.060000000056,0,24896.729999999981,11594521.698200271,1739178.25,3218202,0,166620.22,1380685,370853.71999999991,1300043.06,0,0,2828537.2327912464]
["2106000","Uinta #6",11496426.02,18732.810000000001,3212857.68,0,0,0,0,0,0,0,0,0,0,0,0,0,3468.22,0,40853.279999999999,0,0,12186.69,0,11710.38,0,0,523321.52,7087516.5647195382,0,0,0,276.12,0,0,20000,11344.55,59386.32,11001654.134719538,494771.88528046198,117467226,2936680.65,537371.51754944096,3474052.1675494406,2854508.48,3212857.68,358349.20000000019,535101.99,523321.52,-11780.469999999972,346568.73000000021,0,11112156.647646351,1666823.5,2323861,408963.86,73989.81,199714,0,1641193.33,0,0,4315392.7828299031]
["2201000","Washakie #1",21282125.489999998,0,2743208.16,0,0,0,0,0,0,0,0,0,0,0,0,0,42306.020000000004,0,16789.55,0,0,2875,1750,0,0,0,820702.09,16067816.156695582,0,67597.520000000019,0,0,0,426521.32,0,24684.030000000006,62647.24,20276897.086695582,1005228.4033044167,119066933,2976673.33,861112.78325904708,3837786.1132590473,2800285.8,2743208.16,-57077.639999999665,836019.93,820702.09,-15317.840000000084,0,72395.479999999749,20704351.190647006,3105652.68,4184395,0,0,103049,1393495.7999999989,2687850.2000000011,0,0,4843014.516563464]
["2202000","Washakie #2",3170351.42,0,950247.39,0,0,0,0,0,0,0,0,0,0,0,0,0,2083.14,0,0,0,0,19623.259999999998,0,0,0,0,65886.58,2018944.7657082188,0,8343.7000000000626,0,0,0,0,0,1090.51,0,3066219.3457082189,104132.07429178106,34457564,861439.1,60034.198740953019,921473.29874095297,952133.58,950247.39,-1886.1899999999441,64560.72,65886.58,1325.8600000000006,0,560.32999999994354,3135267.5657383995,470290.13,653521,0,0,0,168515.75,485005.25,4.6934160580245354E-3,14715.119999999995,1040320.493032734]
["2301000","Weston #1",12524084.029999999,0,3249630.7,0,0,0,0,0,0,0,0,0,0,0,0,0,3371.96,0,9467.5,0,0,703,0,29471,0,0,719919.67,7612713.7691769563,-30224,0,0,2165,0,0,25000,13557.16,47705,11683480.759176956,840603.27082304284,132571359,3314283.98,730901.66296541621,4045185.6429654164,3182979.63,3249630.7,66651.070000000298,706231.25,719919.67,13688.420000000042,80339.49000000034,0,12622353.595752439,1893353.04,1273835,0,0,0,447529,826306,0,0,4966128.4037884595]
["2307000","Weston #7",5713605.8700000001,0,697189.22,0,0,0,0,0,0,0,0,0,32319,0,0,0,3273.09,0,6838,0,0,0,0,24159,0,0,229268.37,4447582.0437524039,-13318,0,0,0,0,1149.9100000000001,25000,5313.02,13372.35,5472146.003752403,241459.86624759715,30141281,753532.03,245374.18,998906.21,697420.15,697189.22,-230.93000000005122,225064.7,229268.37,4203.6699999999837,3972.7399999999325,0,5708568.9330134662,856285.34,984163,0,0,0,252493,731670,0,0,1244338.8162475971]
[9999999,"State Totals",{"$f":"SUM(C9:C56)","v":1384380512.48},21946583.100000001,565419077.47000015,1.85,0,1.85,0,1466981.3399999999,280819.71999999997,0,106248.91,44690,159907.84,11998.28,164.33,32321.439999999999,986504.26999999979,0,1049642.4099999999,-147640233.97999999,884440.21,651680.9,264766.38,2173269.4899999993,677540.66,87346.16,137139422.69000003,{"$f":"SUM(AD9:AD56)","v":702153196.13447118},-608181,1650300.6299999966,6170815.8200000012,113957.16,165579.27999999997,927519.27000000014,102334.5,1424120.92,3980833.2100000004,{"$f":"SUM(AN9:AN56)","v":1301823651.2444713},82556861.235528916,24164467525,604111688.22000003,144986805.15296543,749098493.37296546,569927358.50000012,571610186.49000025,1682827.9900000202,136782566.03600001,137106756.30000004,324190.2640000027,4794969.2939999998,2787951.0399999768,1348684661.4667087,202302699.23000005,284681863,490817.02999999997,{"$f":"SUM(BF9:BF56)","v":56286829.610000007},{"$f":"SUM(BG9:BG56)","v":29184679},48270403.659999982,150449133.70000002,null,359169.07999999996,{"$f":"SUM(BL9:BL56)","v":836809492.98249412}]

{"sheet":"School Res-Dist Rollup","index":28,"n_rows":54,"n_cols":148,"rows_kept":54,"cut":false,"hidden":true,"merged":[[3,139,3,146],[3,121,3,138],[3,87,3,95],[3,96,3,120],[0,0,0,5],[3,0,3,5],[3,73,3,86],[3,56,3,72],[3,23,3,31],[3,6,3,22],[3,35,3,55]]}
["School District Roll-up Worksheet (Used on District Summary Worksheet)"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148]
["District and School Information",null,null,null,null,null,"Core (Regular) Classroom Teacher FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Teacher FTEs",null,null,null,null,null,null,null,null,null,null,null,"Other Staff FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular Classroom Teacher Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Teacher Costs",null,null,null,null,null,null,null,null,"Other Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Staff Costs"]
["District ID","District Name","Elem ADM","Mid ADM","High ADM","Total ADM","K Teach","1 Teach","2 Teach","3 Teach","4 Teach","5 Teach","6 Teach","7 Teach","8 Teach","9 Teach","10 Teach","11 Teach","12 Teach","Elem\nTeach","Mid\nTeach","High\nTeach","Reg/Core\nSubtotal","Elem\nSpecialist","Mid\nSpecialist","High\nSpecialist","Additional\nMinimum\nTeachers","Total\n\"Specialist\"\nTeachers","Alternative\nTeachers","Small\nSchool\nTeachers","Small\nDistrict\nTeachers","Additional\nVocEd\nTeachers","Elem IF","Mid IF","High IF","Total IF","Elem\nTutor","Mid\nTutor","High\nTutor","Min\nTutor","Total\nTutor","ELL","Summer\nSchool","Extended\nDay","Elem\nLibrary","Mid\nLibrary","High\nLibrary","Total\nLibrary","Mid\nMedia\nTechnician","High\nMedia\nTechnician","Total\nMedia\nTechnician","Pupil\nSupport","Min\nPupil\nSupport","Total\nPupil\nSupport","Guidance\nCounselor","Supervisory\nAides","Elem\nPrincipal","Mid\nPrincipal","High\nPrincipal","Total\nPrincipal","Small/ALE\nAP","Elem\nAP","Mid\nAP","High\nAP","Total\nAP","Elem\nSecretary","Mid\nSecretary","High\nSecretary","Total\nSecretary","Elem\nClerical","Mid\nClerical","High\nClerical","Total\nClerical","K Teach $","1 Teach $","2 Teach $","3 Teach $","4 Teach $","5 Teach $","6 Teach $","7 Teach $","8 Teach $","9 Teach $","10 Teach $","11 Teach $","12 Teach $","Core\nTeach $","Elem\nSpecialist $","Mid\nSpeicalist $","High\nSpecialist $","Add'l MIN\nTeachers $","Total\nSpecialist\nTeacher $","ALT\nTeachers $","Small\nSchool\nTeachers $","Small\nDistrict\nTeachers $","Additional\nVocEd\nTeachers $","Elem\nIF $","Mid\nIF $","High\nIF $","Total IF $","Elem\nTutor $","Mid\nTutor $","High\nTutor $","Min\nTutor $","Total\nTutor $","ELL $","Summer\nSchool $","Extended\nDay $","Elem\nLibrary $","Mid\nLibrary $","High\nLibrary $","Total\nLibrarian $","Mid\nMedia \nTech. $","High\nMedia\nTech. $","Total\nMedia\nTech. $","Substitute\nTeacher $","Pupil\nSupport $","Min Pupil\nSupport $","TotalPupil\nSupport $","Guidance\nCounselor $","Supervisory\nAides $","Elem\nPrincipal $","Mid\nPrincipal $","High\nPrincipal $","Total\nPrincipal $","Small/ALE\nAP $","Elem\nAP $","Mid\nAP $","High\nAP $","Total AP $","Elem\nSecretary $","Mid\nSecretary $","High\nSecretary $","Total\nSecretarial $","Elem\nClerical $","Mid\nClerical $","High\nClerical $","Total\nClerical $","Total\nAdmin $","Supplies $","Equipment &\nTechnology  $","Voc Ed\nSupplies &\nEquipment $","Gifted &\nTalented $","Professional\nDevelopment $","Assessment $","Alternative Opt. \nActivities $","Total\nNon-Staff $","Total School\nResources"]
[{"$f":"'Base Sheet'!A10","v":"0101000"},{"$f":"'Base Sheet'!B10","v":"Albany #1"},{"$f":"SUM('School Resources'!F6:F22)","v":2008.9166666666663},{"$f":"SUM('School Resources'!G6:G22)","v":960.43033333333324},{"$f":"SUM('School Resources'!H6:H22)","v":797.71999999999991},{"$f":"SUM('School Resources'!I6:I22)","v":3767.0669999999996},{"$f":"SUM('School Resources'!P6:P22)","v":20.991208333333333},{"$f":"SUM('School Resources'!Q6:Q22)","v":20.041479166666669},{"$f":"SUM('School Resources'!R6:R22)","v":19.517250000000001},{"$f":"SUM('School Resources'!S6:S22)","v":18.592291666666664},{"$f":"SUM('School Resources'!T6:T22)","v":18.231187500000004},{"$f":"SUM('School Resources'!U6:U22)","v":16.525291666666668},{"$f":"SUM('School Resources'!V6:V22)","v":14.321232142857143},{"$f":"SUM('School Resources'!W6:W22)","v":14.145047619047618},{"$f":"SUM('School Resources'!X6:X22)","v":12.287095238095237},{"$f":"SUM('School Resources'!Y6:Y22)","v":10.02347619047619},{"$f":"SUM('School Resources'!Z6:Z22)","v":11.811412698412699},{"$f":"SUM('School Resources'!AA6:AA22)","v":11.19379365079365},{"$f":"SUM('School Resources'!AB6:AB22)","v":11.313269841269843},{"$f":"SUM('School Resources'!AC6:AC22)","v":119.71974999999999},{"$f":"SUM('School Resources'!AD6:AD22)","v":44.955809523809521},{"$f":"SUM('School Resources'!AE6:AE22)","v":34.31847619047619},{"$f":"SUM(G6:S6)","v":198.99403571428576},{"$f":"SUM('School Resources'!AG6:AG22)","v":23.943950000000001},{"$f":"SUM('School Resources'!AH6:AH22)","v":14.835417142857144},{"$f":"SUM('School Resources'!AI6:AI22)","v":11.325097142857143},{"$f":"SUM('School Resources'!AP6:AP22)","v":5.3262902380952388},{"$f":"X6+Y6+Z6+AA6","v":55.430754523809526},{"$f":"SUM('School Resources'!AQ6:AQ22)","v":5.9018571428571436},{"$f":"SUM('School Resources'!AR6:AR22)","v":21.639714285714284},{"$f":"SUM('School Resources'!AS6:AS22)","v":0},{"$f":"SUM('School Resources'!AJ6:AJ22)","v":1.2039142857142855},{"$f":"SUM('School Resources'!AU6:AU22)","v":0},{"$f":"SUM('School Resources'!AV6:AV22)","v":0},{"$f":"SUM('School Resources'!AW6:AW22)","v":0},{"$f":"SUM(AG6:AI6)","v":0},{"$f":"SUM('School Resources'!AX6:AX22)","v":6.5400000000000009},{"$f":"SUM('School Resources'!AY6:AY22)","v":2.82},{"$f":"SUM('School Resources'!AZ6:AZ22)","v":1.42},{"$f":"SUM('School Resources'!BA6:BA22)","v":2.1092482142857136},{"$f":"SUM(AK6:AN6)","v":12.889248214285715},{"$f":"SUM('School Resources'!BB6:BB22)","v":1.8199999999999998},{"$f":"SUM('School Resources'!BC6:BC22)","v":0},{"$f":"SUM('School Resources'!BD6:BD22)","v":0},{"$f":"SUM('School Resources'!BE6:BE22)","v":5.7923055555555552},{"$f":"SUM('School Resources'!BF6:BF22)","v":3.2513349206349202},{"$f":"SUM('School Resources'!BG6:BG22)","v":1.1439492063492063},{"$f":"SUM(AS6:AU6)","v":10.187589682539681},{"$f":"SUM('School Resources'!BH6:BH22)","v":2.9970539682539679},{"$f":"SUM('School Resources'!BI6:BI22)","v":2.2878984126984125},{"$f":"SUM(AW6:AX6)","v":5.2849523809523804},{"$f":"SUM('School Resources'!BJ6:BJ22)","v":10.78},{"$f":"SUM('School Resources'!BK6:BK22)","v":2.1092482142857136},{"$f":"SUM(AZ6:BA6)","v":12.889248214285713},{"$f":"SUM('School Resources'!BL6:BL22)","v":6.6590399999999992},{"$f":"SUM('School Resources'!BM6:BM22)","v":24.868826984126979},{"$f":"SUM('School Resources'!BO6:BO22)","v":5.7728020833333336},{"$f":"SUM('School Resources'!BP6:BP22)","v":3},{"$f":"SUM('School Resources'!BQ6:BQ22)","v":1},{"$f":"SUM(BE6:BG6)","v":9.7728020833333336},{"$f":"SUM('School Resources'!BR6:BR22)","v":7},{"$f":"SUM('School Resources'!BS6:BS22)","v":0.62577777777777777},{"$f":"SUM('School Resources'!BT6:BT22)","v":1.5026698412698409},{"$f":"SUM('School Resources'!BU6:BU22)","v":1.2878984126984128},{"$f":"SUM(BJ6:BL6)","v":3.4163460317460315},{"$f":"SUM('School Resources'!BV6:BV22)","v":6.3985798611111111},{"$f":"SUM('School Resources'!BW6:BW22)","v":4.5026698412698405},{"$f":"SUM('School Resources'!BX6:BX22)","v":1.1439492063492063},{"$f":"SUM(BN6:BP6)","v":12.045198908730157},{"$f":"SUM('School Resources'!BY6:BY22)","v":5.7923055555555552},{"$f":"SUM('School Resources'!BZ6:BZ22)","v":3.7822349206349202},{"$f":"SUM('School Resources'!CA6:CA22)","v":4.5757968253968251},{"$f":"SUM(BR6:BT6)","v":14.1503373015873},{"$f":"SUM('School Resources'!CC6:CC22)","v":1516285.2522156327},{"$f":"SUM('School Resources'!CD6:CD22)","v":1447682.2301242871},{"$f":"SUM('School Resources'!CE6:CE22)","v":1409814.9029282765},{"$f":"SUM('School Resources'!CF6:CF22)","v":1343001.1846574629},{"$f":"SUM('School Resources'!CG6:CG22)","v":1316917.0777430071},{"$f":"SUM('School Resources'!CH6:CH22)","v":1193692.8853656698},{"$f":"SUM('School Resources'!CI6:CI22)","v":1034484.1872341365},{"$f":"SUM('School Resources'!CJ6:CJ22)","v":1021757.6213843375},{"$f":"SUM('School Resources'!CK6:CK22)","v":887549.73064164899},{"$f":"SUM('School Resources'!CL6:CL22)","v":724038.79196506063},{"$f":"SUM('School Resources'!CM6:CM22)","v":853189.13509118906},{"$f":"SUM('School Resources'!CN6:CN22)","v":808575.85516365292},{"$f":"SUM('School Resources'!CO6:CO22)","v":817206.13421825506},{"$f":"SUM('School Resources'!CS6:CS22)","v":14374194.988732617},{"$f":"SUM('School Resources'!CT6:CT22)","v":1729574.4812906273},{"$f":"SUM('School Resources'!CU6:CU22)","v":1071625.981076106},{"$f":"SUM('School Resources'!CV6:CV22)","v":818060.4710761219},{"$f":"SUM('School Resources'!DC6:DC22)","v":384740.8500166809},{"$f":"CM6+CL6+CK6+CJ6","v":4004001.7834595358},{"$f":"SUM('School Resources'!DD6:DD22)","v":426316.52281718468},{"$f":"SUM('School Resources'!DE6:DE22)","v":1563129.6261056203},{"$f":"SUM('School Resources'!DF6:DF22)","v":0},{"$f":"SUM('School Resources'!CW6:CW22)","v":86963.90638272556},{"$f":"SUM('School Resources'!DH6:DH22)","v":0},{"$f":"SUM('School Resources'!DI6:DI22)","v":0},{"$f":"SUM('School Resources'!DJ6:DJ22)","v":0},{"$f":"SUM(CS6:CU6)","v":0},{"$f":"SUM('School Resources'!DK6:DK22)","v":472412.32577084011},{"$f":"SUM('School Resources'!DL6:DL22)","v":203700.72762595851},{"$f":"SUM('School Resources'!DM6:DM22)","v":102572.70681874506},{"$f":"SUM('School Resources'!DN6:DN22)","v":152360.06950133105},{"$f":"SUM(CW6:CZ6)","v":931045.82971687475},{"$f":"SUM('School Resources'!DO6:DO22)","v":131466.42704937747},{"$f":"SUM('School Resources'!DP6:DP22)","v":0},{"$f":"SUM('School Resources'!DQ6:DQ22)","v":0},{"$f":"SUM('School Resources'!DR6:DR22)","v":418403.14053140016},{"$f":"SUM('School Resources'!DS6:DS22)","v":234857.90393227711},{"$f":"SUM('School Resources'!DT6:DT22)","v":82632.370815769886},{"$f":"SUM(DE6:DG6)","v":735893.41527944722},{"$f":"SUM('School Resources'!DU6:DU22)","v":208390.44727048764},{"$f":"SUM('School Resources'!DV6:DV22)","v":159081.6110026282},{"$f":"SUM(DI6:DJ6)","v":367472.05827311584},{"$f":"SUM('School Resources'!EA6:EA22)","v":281378.07242355112},{"$f":"SUM('School Resources'!DW6:DW22)","v":778685.76021554368},{"$f":"SUM('School Resources'!DX6:DX22)","v":152360.06950133105},{"$f":"SUM(DM6:DN6)","v":931045.82971687475},{"$f":"SUM('School Resources'!DY6:DY22)","v":481011.09691147611},{"$f":"SUM('School Resources'!DZ6:DZ22)","v":898439.25662124169},{"$f":"SUM('School Resources'!EC6:EC22)","v":658142.61377808382},{"$f":"SUM('School Resources'!ED6:ED22)","v":342022.43777499767},{"$f":"SUM('School Resources'!EE6:EE22)","v":114007.47925833255},{"$f":"SUM(DR6:DT6)","v":1114172.5308114141},{"$f":"SUM('School Resources'!EF6:EF22)","v":682384.12244643073},{"$f":"SUM('School Resources'!EG6:EG22)","v":61002.974247909493},{"$f":"SUM('School Resources'!EH6:EH22)","v":146485.43442309112},{"$f":"SUM('School Resources'!EI6:EI22)","v":125548.77544990822},{"$f":"SUM(DW6:DY6)","v":333037.18412090885},{"$f":"SUM('School Resources'!EJ6:EJ22)","v":345445.00792694476},{"$f":"SUM('School Resources'!EK6:EK22)","v":243089.06863276637},{"$f":"SUM('School Resources'!EL6:EL22)","v":61759.25771546163},{"$f":"SUM(EA6:EC6)","v":650293.33427517279},{"$f":"SUM('School Resources'!EM6:EM22)","v":258092.75417552731},{"$f":"SUM('School Resources'!EN6:EN22)","v":168528.30332288935},{"$f":"SUM('School Resources'!EO6:EO22)","v":203887.72551572174},{"$f":"SUM(EE6:EG6)","v":630508.78301413835},{"$f":"SUM('School Resources'!EP6:EP22)","v":3410395.9546680655},{"$f":"SUM('School Resources'!EQ6:EQ22)","v":1325621.3910119222},{"$f":"SUM('School Resources'!ER6:ER22)","v":1107853.0702676545},{"$f":"SUM('School Resources'!ES6:ES22)","v":126602.03439070718},{"$f":"SUM('School Resources'!ET6:ET22)","v":110785.30702676547},{"$f":"SUM('School Resources'!EU6:EU22)","v":443141.22810706188},{"$f":"SUM('School Resources'!EV6:EV22)","v":142002.2423939541},{"$f":"SUM('School Resources'!EW6:EW22)","v":1262677.441540133},{"$f":"SUM('School Resources'!EX6:EX22)","v":4518682.7147381995},{"$f":"SUM('School Resources'!EY6:EY22)","v":33141437.482895903}]
[{"$f":"'Base Sheet'!A11","v":"0201000"},{"$f":"'Base Sheet'!B11","v":"Big Horn #1"},{"$f":"SUM('School Resources'!F23:F28)","v":418.07000000000005},{"$f":"SUM('School Resources'!G23:G28)","v":215.60499999999999},{"$f":"SUM('School Resources'!H23:H28)","v":346.77166666666665},{"$f":"SUM('School Resources'!I23:I28)","v":980.44666666666672},{"$f":"SUM('School Resources'!P23:P28)","v":4.2066875000000001},{"$f":"SUM('School Resources'!Q23:Q28)","v":4.2170000000000005},{"$f":"SUM('School Resources'!R23:R28)","v":4.2376874999999998},{"$f":"SUM('School Resources'!S23:S28)","v":4.6109375000000004},{"$f":"SUM('School Resources'!T23:T28)","v":4.1191250000000004},{"$f":"SUM('School Resources'!U23:U28)","v":4.7379375000000001},{"$f":"SUM('School Resources'!V23:V28)","v":3.3795873015873013},{"$f":"SUM('School Resources'!W23:W28)","v":3.1277936507936506},{"$f":"SUM('School Resources'!X23:X28)","v":3.7595238095238095},{"$f":"SUM('School Resources'!Y23:Y28)","v":4.4857936507936511},{"$f":"SUM('School Resources'!Z23:Z28)","v":4.5195238095238093},{"$f":"SUM('School Resources'!AA23:AA28)","v":3.6652222222222224},{"$f":"SUM('School Resources'!AB23:AB28)","v":3.8423968253968255},{"$f":"SUM('School Resources'!AC23:AC28)","v":26.129375000000003},{"$f":"SUM('School Resources'!AD23:AD28)","v":10.266904761904762},{"$f":"SUM('School Resources'!AE23:AE28)","v":16.512936507936509},52.909216269841274,{"$f":"SUM('School Resources'!AG23:AG28)","v":5.2258750000000003},{"$f":"SUM('School Resources'!AH23:AH28)","v":3.3880785714285717},{"$f":"SUM('School Resources'!AI23:AI28)","v":5.4492690476190484},{"$f":"SUM('School Resources'!AP23:AP28)","v":9.1571558730158742},23.220378492063496,{"$f":"SUM('School Resources'!AQ23:AQ28)","v":0},{"$f":"SUM('School Resources'!AR23:AR28)","v":0},{"$f":"SUM('School Resources'!AS23:AS28)","v":0},{"$f":"SUM('School Resources'!AJ23:AJ28)","v":0.39025714285714275},{"$f":"SUM('School Resources'!AU23:AU28)","v":0},{"$f":"SUM('School Resources'!AV23:AV28)","v":0},{"$f":"SUM('School Resources'!AW23:AW28)","v":0},{"$f":"SUM(AG7:AI7)","v":0},{"$f":"SUM('School Resources'!AX23:AX28)","v":2.0100000000000002},{"$f":"SUM('School Resources'!AY23:AY28)","v":1.24},{"$f":"SUM('School Resources'!AZ23:AZ28)","v":1.8399999999999999},{"$f":"SUM('School Resources'!BA23:BA28)","v":0},{"$f":"SUM(AK7:AN7)","v":5.09},{"$f":"SUM('School Resources'!BB23:BB28)","v":0.22},{"$f":"SUM('School Resources'!BC23:BC28)","v":0},{"$f":"SUM('School Resources'!BD23:BD28)","v":0},{"$f":"SUM('School Resources'!BE23:BE28)","v":1.4516319444444443},{"$f":"SUM('School Resources'!BF23:BF28)","v":1.5214190476190477},{"$f":"SUM('School Resources'!BG23:BG28)","v":1.7877111111111113},{"$f":"SUM(AS7:AU7)","v":4.7607621031746028},{"$f":"SUM('School Resources'!BH23:BH28)","v":0.68446031746031744},{"$f":"SUM('School Resources'!BI23:BI28)","v":1.1008624338624338},{"$f":"SUM(AW7:AX7)","v":1.7853227513227512},{"$f":"SUM('School Resources'!BJ23:BJ28)","v":5.09},{"$f":"SUM('School Resources'!BK23:BK28)","v":0},{"$f":"SUM(AZ7:BA7)","v":5.09},{"$f":"SUM('School Resources'!BL23:BL28)","v":2.249506666666667},{"$f":"SUM('School Resources'!BM23:BM28)","v":7.0243406084656073},{"$f":"SUM('School Resources'!BO23:BO28)","v":2},{"$f":"SUM('School Resources'!BP23:BP28)","v":1.5214190476190477},{"$f":"SUM('School Resources'!BQ23:BQ28)","v":1.7877111111111113},{"$f":"SUM(BE7:BG7)","v":5.3091301587301594},{"$f":"SUM('School Resources'!BR23:BR28)","v":0},{"$f":"SUM('School Resources'!BS23:BS28)","v":9.5281250000000109E-2},{"$f":"SUM('School Resources'!BT23:BT28)","v":0},{"$f":"SUM('School Resources'!BU23:BU28)","v":0},{"$f":"SUM(BJ7:BL7)","v":9.5281250000000109E-2},{"$f":"SUM('School Resources'!BV23:BV28)","v":2.0952812500000002},{"$f":"SUM('School Resources'!BW23:BW28)","v":1.5214190476190477},{"$f":"SUM('School Resources'!BX23:BX28)","v":1.7877111111111113},{"$f":"SUM(BN7:BP7)","v":5.4044114087301587},{"$f":"SUM('School Resources'!BY23:BY28)","v":1.4516319444444443},{"$f":"SUM('School Resources'!BZ23:BZ28)","v":0.68446031746031744},{"$f":"SUM('School Resources'!CA23:CA28)","v":2.2017248677248675},{"$f":"SUM(BR7:BT7)","v":4.3378171296296291},{"$f":"SUM('School Resources'!CC23:CC28)","v":318384.46780052391},{"$f":"SUM('School Resources'!CD23:CD28)","v":319164.97260963859},{"$f":"SUM('School Resources'!CE23:CE28)","v":320730.71256004454},{"$f":"SUM('School Resources'!CF23:CF28)","v":348980.25631782203},{"$f":"SUM('School Resources'!CG23:CG28)","v":311757.27242131316},{"$f":"SUM('School Resources'!CH23:CH28)","v":358592.29130037455},{"$f":"SUM('School Resources'!CI23:CI28)","v":255785.1288932875},{"$f":"SUM('School Resources'!CJ23:CJ28)","v":236728.04716247501},{"$f":"SUM('School Resources'!CK23:CK28)","v":284540.74310930772},{"$f":"SUM('School Resources'!CL23:CL28)","v":339508.70469244639},{"$f":"SUM('School Resources'!CM23:CM28)","v":342061.5823749766},{"$f":"SUM('School Resources'!CN23:CN28)","v":277403.49778605509},{"$f":"SUM('School Resources'!CO23:CO28)","v":290813.01340600901},{"$f":"SUM('School Resources'!CS23:CS28)","v":4004450.6904342738},{"$f":"SUM('School Resources'!CT23:CT28)","v":395521.99460194341},{"$f":"SUM('School Resources'!CU23:CU28)","v":256427.79332447323},{"$f":"SUM('School Resources'!CV23:CV28)","v":412429.64342563075},{"$f":"SUM('School Resources'!DC23:DC28)","v":693062.22513476457},1757441.656486812,{"$f":"SUM('School Resources'!DD23:DD28)","v":0},{"$f":"SUM('School Resources'!DE23:DE28)","v":0},{"$f":"SUM('School Resources'!DF23:DF28)","v":0},{"$f":"SUM('School Resources'!CW23:CW28)","v":29536.734719164284},{"$f":"SUM('School Resources'!DH23:DH28)","v":0},{"$f":"SUM('School Resources'!DI23:DI28)","v":0},{"$f":"SUM('School Resources'!DJ23:DJ28)","v":0},{"$f":"SUM(CS7:CU7)","v":0},{"$f":"SUM('School Resources'!DK23:DK28)","v":152127.48279472935},{"$f":"SUM('School Resources'!DL23:DL28)","v":93849.790380828039},{"$f":"SUM('School Resources'!DM23:DM28)","v":139260.97927477708},{"$f":"SUM('School Resources'!DN23:DN28)","v":0},{"$f":"SUM(CW7:CZ7)","v":385238.25245033449},{"$f":"SUM('School Resources'!DO23:DO28)","v":16650.769261114656},{"$f":"SUM('School Resources'!DP23:DP28)","v":0},{"$f":"SUM('School Resources'!DQ23:DQ28)","v":0},{"$f":"SUM('School Resources'!DR23:DR28)","v":109867.22072276204},{"$f":"SUM('School Resources'!DS23:DS28)","v":115149.07959713441},{"$f":"SUM('School Resources'!DT23:DT28)","v":135303.47825746369},{"$f":"SUM(DE7:DG7)","v":360319.77857736009},{"$f":"SUM('School Resources'!DU23:DU28)","v":44396.486576020914},{"$f":"SUM('School Resources'!DV23:DV28)","v":71405.782074214731},{"$f":"SUM(DI7:DJ7)","v":115802.26865023564},{"$f":"SUM('School Resources'!EA23:EA28)","v":77296.773116851633},{"$f":"SUM('School Resources'!DW23:DW28)","v":385238.25245033443},{"$f":"SUM('School Resources'!DX23:DX28)","v":0},{"$f":"SUM(DM7:DN7)","v":385238.25245033443},{"$f":"SUM('School Resources'!DY23:DY28)","v":170254.62026366283},{"$f":"SUM('School Resources'!DZ23:DZ28)","v":257104.63511520013},{"$f":"SUM('School Resources'!EC23:EC28)","v":222833.43047559311},{"$f":"SUM('School Resources'!ED23:ED28)","v":169511.51278593106},{"$f":"SUM('School Resources'!EE23:EE28)","v":199180.89979411155},{"$f":"SUM(DR7:DT7)","v":591525.84305563569},{"$f":"SUM('School Resources'!EF23:EF28)","v":0},{"$f":"SUM('School Resources'!EG23:EG28)","v":9057.0817820989796},{"$f":"SUM('School Resources'!EH23:EH28)","v":0},{"$f":"SUM('School Resources'!EI23:EI28)","v":0},9057.0817820989796,{"$f":"SUM('School Resources'!EJ23:EJ28)","v":114230.564461867},{"$f":"SUM('School Resources'!EK23:EK28)","v":82944.739085771871},{"$f":"SUM('School Resources'!EL23:EL28)","v":97462.452507019596},294637.75605465844,{"$f":"SUM('School Resources'!EM23:EM28)","v":65272.546449083733},{"$f":"SUM('School Resources'!EN23:EN28)","v":30776.718599342577},{"$f":"SUM('School Resources'!EO23:EO28)","v":99000.431374272623},195049.69642269894,{"$f":"SUM('School Resources'!EP23:EP28)","v":1090270.3773150921},{"$f":"SUM('School Resources'!EQ23:EQ28)","v":355507.78936185269},{"$f":"SUM('School Resources'!ER23:ER28)","v":288338.60664022027},{"$f":"SUM('School Resources'!ES23:ES28)","v":45474.868674822988},{"$f":"SUM('School Resources'!ET23:ET28)","v":28833.860664022028},{"$f":"SUM('School Resources'!EU23:EU28)","v":115335.44265608811},{"$f":"SUM('School Resources'!EV23:EV28)","v":36958.627285987837},{"$f":"SUM('School Resources'!EW23:EW28)","v":559889.50136744743},{"$f":"SUM('School Resources'!EX23:EX28)","v":1430338.6966504413},{"$f":"SUM('School Resources'!EY23:EY28)","v":10079943.505490879}]
[{"$f":"'Base Sheet'!A12","v":"0202000"},{"$f":"'Base Sheet'!B12","v":"Big Horn #2"},{"$f":"SUM('School Resources'!F29:F31)","v":337.726},{"$f":"SUM('School Resources'!G29:G31)","v":156.018},{"$f":"SUM('School Resources'!H29:H31)","v":205.07399999999998},{"$f":"SUM('School Resources'!I29:I31)","v":698.81799999999998},{"$f":"SUM('School Resources'!P29:P31)","v":4.4874999999999998},{"$f":"SUM('School Resources'!Q29:Q31)","v":3.5446249999999999},{"$f":"SUM('School Resources'!R29:R31)","v":2.7868124999999999},{"$f":"SUM('School Resources'!S29:S31)","v":3.9921250000000001},{"$f":"SUM('School Resources'!T29:T31)","v":3.125375},{"$f":"SUM('School Resources'!U29:U31)","v":3.1714375000000001},{"$f":"SUM('School Resources'!V29:V31)","v":2.4642222222222223},{"$f":"SUM('School Resources'!W29:W31)","v":2.5161587301587298},{"$f":"SUM('School Resources'!X29:X31)","v":2.4490476190476196},{"$f":"SUM('School Resources'!Y29:Y31)","v":2.6699682539682539},{"$f":"SUM('School Resources'!Z29:Z31)","v":2.5065238095238094},{"$f":"SUM('School Resources'!AA29:AA31)","v":2.287984126984127},{"$f":"SUM('School Resources'!AB29:AB31)","v":2.3009523809523809},{"$f":"SUM('School Resources'!AC29:AC31)","v":21.107875},{"$f":"SUM('School Resources'!AD29:AD31)","v":7.4294285714285717},{"$f":"SUM('School Resources'!AE29:AE31)","v":9.7654285714285702},38.302732142857138,{"$f":"SUM('School Resources'!AG29:AG31)","v":4.2215750000000005},{"$f":"SUM('School Resources'!AH29:AH31)","v":2.451711428571429},{"$f":"SUM('School Resources'!AI29:AI31)","v":3.2225914285714286},{"$f":"SUM('School Resources'!AP29:AP31)","v":0},9.8958778571428585,{"$f":"SUM('School Resources'!AQ29:AQ31)","v":0},{"$f":"SUM('School Resources'!AR29:AR31)","v":0},{"$f":"SUM('School Resources'!AS29:AS31)","v":0},{"$f":"SUM('School Resources'!AJ29:AJ31)","v":0.43720952380952383},{"$f":"SUM('School Resources'!AU29:AU31)","v":0},{"$f":"SUM('School Resources'!AV29:AV31)","v":0},{"$f":"SUM('School Resources'!AW29:AW31)","v":0},0,{"$f":"SUM('School Resources'!AX29:AX31)","v":1.67},{"$f":"SUM('School Resources'!AY29:AY31)","v":0.6},{"$f":"SUM('School Resources'!AZ29:AZ31)","v":0.56000000000000005},{"$f":"SUM('School Resources'!BA29:BA31)","v":9.1028571428571348E-2},2.9210285714285713,{"$f":"SUM('School Resources'!BB29:BB31)","v":0.06},{"$f":"SUM('School Resources'!BC29:BC31)","v":0},{"$f":"SUM('School Resources'!BD29:BD31)","v":0},{"$f":"SUM('School Resources'!BE29:BE31)","v":1.1726597222222221},{"$f":"SUM('School Resources'!BF29:BF31)","v":1},{"$f":"SUM('School Resources'!BG29:BG31)","v":1},3.1726597222222219,{"$f":"SUM('School Resources'!BH29:BH31)","v":0.49529523809523812},{"$f":"SUM('School Resources'!BI29:BI31)","v":0.6510285714285714},1.1463238095238095,{"$f":"SUM('School Resources'!BJ29:BJ31)","v":2.83},{"$f":"SUM('School Resources'!BK29:BK31)","v":9.1028571428571348E-2},2.9210285714285713,{"$f":"SUM('School Resources'!BL29:BL31)","v":1.4443679999999999},{"$f":"SUM('School Resources'!BM29:BM31)","v":4.963481349206349},{"$f":"SUM('School Resources'!BO29:BO31)","v":1},{"$f":"SUM('School Resources'!BP29:BP31)","v":1},{"$f":"SUM('School Resources'!BQ29:BQ31)","v":1},3,{"$f":"SUM('School Resources'!BR29:BR31)","v":0},{"$f":"SUM('School Resources'!BS29:BS31)","v":0.17265972222222223},{"$f":"SUM('School Resources'!BT29:BT31)","v":0},{"$f":"SUM('School Resources'!BU29:BU31)","v":0},0.17265972222222223,{"$f":"SUM('School Resources'!BV29:BV31)","v":1.1726597222222221},{"$f":"SUM('School Resources'!BW29:BW31)","v":1},{"$f":"SUM('School Resources'!BX29:BX31)","v":1},3.1726597222222219,{"$f":"SUM('School Resources'!BY29:BY31)","v":1.1726597222222221},{"$f":"SUM('School Resources'!BZ29:BZ31)","v":0.49529523809523812},{"$f":"SUM('School Resources'!CA29:CA31)","v":1.3020571428571428},2.9700121031746027,{"$f":"SUM('School Resources'!CC29:CC31)","v":330682.37499579572},{"$f":"SUM('School Resources'!CD29:CD31)","v":261202.23141380999},{"$f":"SUM('School Resources'!CE29:CE31)","v":205359.28159731941},{"$f":"SUM('School Resources'!CF29:CF31)","v":294178.35683121806},{"$f":"SUM('School Resources'!CG29:CG31)","v":230307.83905347856},{"$f":"SUM('School Resources'!CH29:CH31)","v":233702.16928149946},{"$f":"SUM('School Resources'!CI29:CI31)","v":181587.71185779653},{"$f":"SUM('School Resources'!CJ29:CJ31)","v":185414.89576719649},{"$f":"SUM('School Resources'!CK29:CK31)","v":180469.50042216503},{"$f":"SUM('School Resources'!CL29:CL31)","v":196749.06816392203},{"$f":"SUM('School Resources'!CM29:CM31)","v":184704.90168620451},{"$f":"SUM('School Resources'!CN29:CN31)","v":168600.78552953614},{"$f":"SUM('School Resources'!CO29:CO31)","v":169556.41182965218},{"$f":"SUM('School Resources'!CS29:CS31)","v":2822515.5284295939},{"$f":"SUM('School Resources'!CT29:CT31)","v":311086.45063462429},{"$f":"SUM('School Resources'!CU29:CU31)","v":180665.79565556219},{"$f":"SUM('School Resources'!CV29:CV31)","v":237471.68517907389},{"$f":"SUM('School Resources'!DC29:DC31)","v":0},729223.93146926037,{"$f":"SUM('School Resources'!DD29:DD31)","v":0},{"$f":"SUM('School Resources'!DE29:DE31)","v":0},{"$f":"SUM('School Resources'!DF29:DF31)","v":0},{"$f":"SUM('School Resources'!CW29:CW31)","v":32217.823666654982},{"$f":"SUM('School Resources'!DH29:DH31)","v":0},{"$f":"SUM('School Resources'!DI29:DI31)","v":0},{"$f":"SUM('School Resources'!DJ29:DJ31)","v":0},0,{"$f":"SUM('School Resources'!DK29:DK31)","v":123061.7417811652},{"$f":"SUM('School Resources'!DL29:DL31)","v":44213.799442334799},{"$f":"SUM('School Resources'!DM29:DM31)","v":41266.212812845821},{"$f":"SUM('School Resources'!DN29:DN31)","v":6707.8650011085028},215249.61903745431,{"$f":"SUM('School Resources'!DO29:DO31)","v":4421.3799442334803},{"$f":"SUM('School Resources'!DP29:DP31)","v":0},{"$f":"SUM('School Resources'!DQ29:DQ31)","v":0},{"$f":"SUM('School Resources'!DR29:DR31)","v":86412.902954062287},{"$f":"SUM('School Resources'!DS29:DS31)","v":73689.66573722467},{"$f":"SUM('School Resources'!DT29:DT31)","v":73689.66573722467},233792.23442851164,{"$f":"SUM('School Resources'!DU29:DU31)","v":29795.425237242322},{"$f":"SUM('School Resources'!DV29:DV31)","v":39163.859523274441},68959.284760516763,{"$f":"SUM('School Resources'!EA29:EA31)","v":48757.460796436266},{"$f":"SUM('School Resources'!DW29:DW31)","v":208541.75403634581},{"$f":"SUM('School Resources'!DX29:DX31)","v":6707.8650011085028},215249.61903745431,{"$f":"SUM('School Resources'!DY29:DY31)","v":106434.99512154372},{"$f":"SUM('School Resources'!DZ29:DZ31)","v":187395.24808012001},{"$f":"SUM('School Resources'!EC29:EC31)","v":110618.82592351253},{"$f":"SUM('School Resources'!ED29:ED31)","v":110618.82592351253},{"$f":"SUM('School Resources'!EE29:EE31)","v":110618.82592351253},331856.4777705376,{"$f":"SUM('School Resources'!EF29:EF31)","v":0},{"$f":"SUM('School Resources'!EG29:EG31)","v":16274.628646241692},{"$f":"SUM('School Resources'!EH29:EH31)","v":0},{"$f":"SUM('School Resources'!EI29:EI31)","v":0},16274.628646241692,{"$f":"SUM('School Resources'!EJ29:EJ31)","v":64104.028159789996},{"$f":"SUM('School Resources'!EK29:EK31)","v":54665.49839224555},{"$f":"SUM('School Resources'!EL29:EL31)","v":54665.49839224555},173435.02494428109,{"$f":"SUM('School Resources'!EM29:EM31)","v":52861.467444951384},{"$f":"SUM('School Resources'!EN29:EN31)","v":22327.050727550533},{"$f":"SUM('School Resources'!EO29:EO31)","v":58694.478853743771},133882.99702624569,{"$f":"SUM('School Resources'!EP29:EP31)","v":655449.128387306},{"$f":"SUM('School Resources'!EQ29:EQ31)","v":250216.60630906123},{"$f":"SUM('School Resources'!ER29:ER31)","v":205514.70596575586},{"$f":"SUM('School Resources'!ES29:ES31)","v":29922.463588033526},{"$f":"SUM('School Resources'!ET29:ET31)","v":20551.470596575586},{"$f":"SUM('School Resources'!EU29:EU31)","v":82205.882386302343},{"$f":"SUM('School Resources'!EV29:EV31)","v":26342.436443327984},{"$f":"SUM('School Resources'!EW29:EW31)","v":344021.55780075991},{"$f":"SUM('School Resources'!EX29:EX31)","v":958775.12308981642},{"$f":"SUM('School Resources'!EY29:EY31)","v":6278441.3762489026}]
[{"$f":"'Base Sheet'!A13","v":"0203000"},{"$f":"'Base Sheet'!B13","v":"Big Horn #3"},{"$f":"SUM('School Resources'!F32:F34)","v":216.74299999999999},{"$f":"SUM('School Resources'!G32:G34)","v":126.857},{"$f":"SUM('School Resources'!H32:H34)","v":179},{"$f":"SUM('School Resources'!I32:I34)","v":522.6},{"$f":"SUM('School Resources'!P32:P34)","v":2.7339375000000001},{"$f":"SUM('School Resources'!Q32:Q34)","v":1.8460624999999999},{"$f":"SUM('School Resources'!R32:R34)","v":2.627875},{"$f":"SUM('School Resources'!S32:S34)","v":2.7368125000000001},{"$f":"SUM('School Resources'!T32:T34)","v":1.7585625},{"$f":"SUM('School Resources'!U32:U34)","v":1.8431875},{"$f":"SUM('School Resources'!V32:V34)","v":1.7004285714285716},{"$f":"SUM('School Resources'!W32:W34)","v":2.2824285714285715},{"$f":"SUM('School Resources'!X32:X34)","v":2.057952380952381},{"$f":"SUM('School Resources'!Y32:Y34)","v":2.3235238095238095},{"$f":"SUM('School Resources'!Z32:Z34)","v":2.0650476190476192},{"$f":"SUM('School Resources'!AA32:AA34)","v":2.2731904761904764},{"$f":"SUM('School Resources'!AB32:AB34)","v":1.8620476190476192},{"$f":"SUM('School Resources'!AC32:AC34)","v":13.5464375},{"$f":"SUM('School Resources'!AD32:AD34)","v":6.0408095238095241},{"$f":"SUM('School Resources'!AE32:AE34)","v":8.5238095238095237},28.111056547619047,{"$f":"SUM('School Resources'!AG32:AG34)","v":2.7092875000000003},{"$f":"SUM('School Resources'!AH32:AH34)","v":1.9934671428571431},{"$f":"SUM('School Resources'!AI32:AI34)","v":2.8128571428571432},{"$f":"SUM('School Resources'!AP32:AP34)","v":0},7.5156117857142863,{"$f":"SUM('School Resources'!AQ32:AQ34)","v":0},{"$f":"SUM('School Resources'!AR32:AR34)","v":0},{"$f":"SUM('School Resources'!AS32:AS34)","v":0},{"$f":"SUM('School Resources'!AJ32:AJ34)","v":0.30712380952380947},{"$f":"SUM('School Resources'!AU32:AU34)","v":0},{"$f":"SUM('School Resources'!AV32:AV34)","v":0},{"$f":"SUM('School Resources'!AW32:AW34)","v":0},0,{"$f":"SUM('School Resources'!AX32:AX34)","v":1.23},{"$f":"SUM('School Resources'!AY32:AY34)","v":0.68},{"$f":"SUM('School Resources'!AZ32:AZ34)","v":0.75},{"$f":"SUM('School Resources'!BA32:BA34)","v":0},2.66,{"$f":"SUM('School Resources'!BB32:BB34)","v":0.64},{"$f":"SUM('School Resources'!BC32:BC34)","v":0},{"$f":"SUM('School Resources'!BD32:BD34)","v":0},{"$f":"SUM('School Resources'!BE32:BE34)","v":0.75257986111111108},{"$f":"SUM('School Resources'!BF32:BF34)","v":1},{"$f":"SUM('School Resources'!BG32:BG34)","v":1},2.7525798611111112,{"$f":"SUM('School Resources'!BH32:BH34)","v":0.40272063492063492},{"$f":"SUM('School Resources'!BI32:BI34)","v":0.56825396825396823},0.97097460317460316,{"$f":"SUM('School Resources'!BJ32:BJ34)","v":2.66},{"$f":"SUM('School Resources'!BK32:BK34)","v":0},2.66,{"$f":"SUM('School Resources'!BL32:BL34)","v":1.223428},{"$f":"SUM('School Resources'!BM32:BM34)","v":3.7312359126984123},{"$f":"SUM('School Resources'!BO32:BO34)","v":1},{"$f":"SUM('School Resources'!BP32:BP34)","v":1},{"$f":"SUM('School Resources'!BQ32:BQ34)","v":1},3,{"$f":"SUM('School Resources'!BR32:BR34)","v":0},{"$f":"SUM('School Resources'!BS32:BS34)","v":0},{"$f":"SUM('School Resources'!BT32:BT34)","v":0},{"$f":"SUM('School Resources'!BU32:BU34)","v":0},0,{"$f":"SUM('School Resources'!BV32:BV34)","v":1},{"$f":"SUM('School Resources'!BW32:BW34)","v":1},{"$f":"SUM('School Resources'!BX32:BX34)","v":1},3,{"$f":"SUM('School Resources'!BY32:BY34)","v":0.75257986111111108},{"$f":"SUM('School Resources'!BZ32:BZ34)","v":0.40272063492063492},{"$f":"SUM('School Resources'!CA32:CA34)","v":1.1365079365079365},2.2918084325396824,{"$f":"SUM('School Resources'!CC32:CC34)","v":200317.79781609785},{"$f":"SUM('School Resources'!CD32:CD34)","v":135262.48300514554},{"$f":"SUM('School Resources'!CE32:CE34)","v":192546.51320155567},{"$f":"SUM('School Resources'!CF32:CF34)","v":200528.45137665703},{"$f":"SUM('School Resources'!CG32:CG34)","v":128851.28768377901},{"$f":"SUM('School Resources'!CH32:CH34)","v":135051.82944458636},{"$f":"SUM('School Resources'!CI32:CI34)","v":124591.76801669558},{"$f":"SUM('School Resources'!CJ32:CJ34)","v":167235.37575424221},{"$f":"SUM('School Resources'!CK32:CK34)","v":150787.82487265207},{"$f":"SUM('School Resources'!CL32:CL34)","v":170246.45687660377},{"$f":"SUM('School Resources'!CM32:CM34)","v":151307.69867013977},{"$f":"SUM('School Resources'!CN32:CN34)","v":166558.49309174149},{"$f":"SUM('School Resources'!CO32:CO34)","v":136433.72552456937},{"$f":"SUM('School Resources'!CS32:CS34)","v":2059719.7053344655},{"$f":"SUM('School Resources'!CT32:CT34)","v":198511.67250556432},{"$f":"SUM('School Resources'!CU32:CU34)","v":146062.93965238467},{"$f":"SUM('School Resources'!CV32:CV34)","v":206100.30347380796},{"$f":"SUM('School Resources'!DC32:DC34)","v":0},550674.91563175688,{"$f":"SUM('School Resources'!DD32:DD34)","v":0},{"$f":"SUM('School Resources'!DE32:DE34)","v":0},{"$f":"SUM('School Resources'!DF32:DF34)","v":0},{"$f":"SUM('School Resources'!CW32:CW34)","v":22503.208350849356},{"$f":"SUM('School Resources'!DH32:DH34)","v":0},{"$f":"SUM('School Resources'!DI32:DI34)","v":0},{"$f":"SUM('School Resources'!DJ32:DJ34)","v":0},0,{"$f":"SUM('School Resources'!DK32:DK34)","v":90123.088517495489},{"$f":"SUM('School Resources'!DL32:DL34)","v":49824.146497477188},{"$f":"SUM('School Resources'!DM32:DM34)","v":54953.102754570427},{"$f":"SUM('School Resources'!DN32:DN34)","v":0},194900.33776954311,{"$f":"SUM('School Resources'!DO32:DO34)","v":46893.314350566761},{"$f":"SUM('School Resources'!DP32:DP34)","v":0},{"$f":"SUM('School Resources'!DQ32:DQ34)","v":0},{"$f":"SUM('School Resources'!DR32:DR34)","v":55142.13125154563},{"$f":"SUM('School Resources'!DS32:DS34)","v":73270.803672760565},{"$f":"SUM('School Resources'!DT32:DT34)","v":73270.803672760565},201683.73859706678,{"$f":"SUM('School Resources'!DU32:DU34)","v":24226.424254386347},{"$f":"SUM('School Resources'!DV32:DV34)","v":34184.396143178194},58410.820397564545,{"$f":"SUM('School Resources'!EA32:EA34)","v":37060.381501236305},{"$f":"SUM('School Resources'!DW32:DW34)","v":194900.33776954311},{"$f":"SUM('School Resources'!DX32:DX34)","v":0},194900.33776954311,{"$f":"SUM('School Resources'!DY32:DY34)","v":89641.552795758107},{"$f":"SUM('School Resources'!DZ32:DZ34)","v":135219.42026739247},{"$f":"SUM('School Resources'!EC32:EC34)","v":105451.93312132513},{"$f":"SUM('School Resources'!ED32:ED34)","v":105451.93312132513},{"$f":"SUM('School Resources'!EE32:EE34)","v":105451.93312132513},316355.79936397541,{"$f":"SUM('School Resources'!EF32:EF34)","v":0},{"$f":"SUM('School Resources'!EG32:EG34)","v":0},{"$f":"SUM('School Resources'!EH32:EH34)","v":0},{"$f":"SUM('School Resources'!EI32:EI34)","v":0},0,{"$f":"SUM('School Resources'!EJ32:EJ34)","v":54993.479634906544},{"$f":"SUM('School Resources'!EK32:EK34)","v":54993.479634906544},{"$f":"SUM('School Resources'!EL32:EL34)","v":54993.479634906544},164980.43890471963,{"$f":"SUM('School Resources'!EM32:EM34)","v":34114.651810203242},{"$f":"SUM('School Resources'!EN32:EN34)","v":18255.436993514042},{"$f":"SUM('School Resources'!EO32:EO34)","v":51518.21691887737},103888.30572259465,{"$f":"SUM('School Resources'!EP32:EP34)","v":585224.54399128968},{"$f":"SUM('School Resources'!EQ32:EQ34)","v":189053.52578812133},{"$f":"SUM('School Resources'!ER32:ER34)","v":153690.92573131202},{"$f":"SUM('School Resources'!ES32:ES34)","v":21191.288802467512},{"$f":"SUM('School Resources'!ET32:ET34)","v":15369.092573131202},{"$f":"SUM('School Resources'!EU32:EU34)","v":61476.370292524807},{"$f":"SUM('School Resources'!EV32:EV34)","v":19699.774884566803},{"$f":"SUM('School Resources'!EW32:EW34)","v":313295.09434710443},{"$f":"SUM('School Resources'!EX32:EX34)","v":773776.07241922803},{"$f":"SUM('School Resources'!EY32:EY34)","v":4950608.3491762616}]
[{"$f":"'Base Sheet'!A14","v":"0204000"},{"$f":"'Base Sheet'!B14","v":"Big Horn #4"},{"$f":"SUM('School Resources'!F35:F38)","v":143.328},{"$f":"SUM('School Resources'!G35:G38)","v":67.864333333333335},{"$f":"SUM('School Resources'!H35:H38)","v":93.617999999999995},{"$f":"SUM('School Resources'!I35:I38)","v":304.81033333333335},{"$f":"SUM('School Resources'!P35:P38)","v":1.4492291666666668},{"$f":"SUM('School Resources'!Q35:Q38)","v":1.6156874999999999},{"$f":"SUM('School Resources'!R35:R38)","v":1.3799374999999998},{"$f":"SUM('School Resources'!S35:S38)","v":1.4496041666666668},{"$f":"SUM('School Resources'!T35:T38)","v":1.4346041666666667},{"$f":"SUM('School Resources'!U35:U38)","v":0},{"$f":"SUM('School Resources'!V35:V38)","v":1.0212857142857144},{"$f":"SUM('School Resources'!W35:W38)","v":1.0816031746031747},{"$f":"SUM('School Resources'!X35:X38)","v":1.1287460317460316},{"$f":"SUM('School Resources'!Y35:Y38)","v":1.1176190476190475},{"$f":"SUM('School Resources'!Z35:Z38)","v":1.204142857142857},{"$f":"SUM('School Resources'!AA35:AA38)","v":0.98253968253968249},{"$f":"SUM('School Resources'!AB35:AB38)","v":1.1536984126984127},{"$f":"SUM('School Resources'!AC35:AC38)","v":7.3290625},{"$f":"SUM('School Resources'!AD35:AD38)","v":3.2316349206349204},{"$f":"SUM('School Resources'!AE35:AE38)","v":4.4580000000000002},15.01869742063492,{"$f":"SUM('School Resources'!AG35:AG38)","v":1.4658125000000002},{"$f":"SUM('School Resources'!AH35:AH38)","v":1.0664395238095239},{"$f":"SUM('School Resources'!AI35:AI38)","v":1.4711400000000001},{"$f":"SUM('School Resources'!AP35:AP38)","v":7.5914665079365076},11.594858531746031,{"$f":"SUM('School Resources'!AQ35:AQ38)","v":0},{"$f":"SUM('School Resources'!AR35:AR38)","v":3.7232857142857143},{"$f":"SUM('School Resources'!AS35:AS38)","v":0},{"$f":"SUM('School Resources'!AJ35:AJ38)","v":0.18131904761904763},{"$f":"SUM('School Resources'!AU35:AU38)","v":0},{"$f":"SUM('School Resources'!AV35:AV38)","v":0},{"$f":"SUM('School Resources'!AW35:AW38)","v":0},0,{"$f":"SUM('School Resources'!AX35:AX38)","v":0.42},{"$f":"SUM('School Resources'!AY35:AY38)","v":0.44},{"$f":"SUM('School Resources'!AZ35:AZ38)","v":0.48},{"$f":"SUM('School Resources'!BA35:BA38)","v":0},1.3399999999999999,{"$f":"SUM('School Resources'!BB35:BB38)","v":7.0000000000000007E-2},{"$f":"SUM('School Resources'!BC35:BC38)","v":0},{"$f":"SUM('School Resources'!BD35:BD38)","v":0},{"$f":"SUM('School Resources'!BE35:BE38)","v":0.40717013888888887},{"$f":"SUM('School Resources'!BF35:BF38)","v":0.64632698412698419},{"$f":"SUM('School Resources'!BG35:BG38)","v":0.89160000000000006},1.9450971230158731,{"$f":"SUM('School Resources'!BH35:BH38)","v":0.21544232804232805},{"$f":"SUM('School Resources'!BI35:BI38)","v":0.29719999999999996},0.51264232804232801,{"$f":"SUM('School Resources'!BJ35:BJ38)","v":1.3399999999999999},{"$f":"SUM('School Resources'!BK35:BK38)","v":0},1.3399999999999999,{"$f":"SUM('School Resources'!BL35:BL38)","v":0.64592933333333336},{"$f":"SUM('School Resources'!BM35:BM38)","v":1.9882249338624338},{"$f":"SUM('School Resources'!BO35:BO38)","v":1},{"$f":"SUM('School Resources'!BP35:BP38)","v":0.64632698412698419},{"$f":"SUM('School Resources'!BQ35:BQ38)","v":0.89160000000000006},2.537926984126984,{"$f":"SUM('School Resources'!BR35:BR38)","v":1},{"$f":"SUM('School Resources'!BS35:BS38)","v":0},{"$f":"SUM('School Resources'!BT35:BT38)","v":0},{"$f":"SUM('School Resources'!BU35:BU38)","v":0},0,{"$f":"SUM('School Resources'!BV35:BV38)","v":1},{"$f":"SUM('School Resources'!BW35:BW38)","v":0.64632698412698419},{"$f":"SUM('School Resources'!BX35:BX38)","v":0.89160000000000006},2.537926984126984,{"$f":"SUM('School Resources'!BY35:BY38)","v":0.40717013888888887},{"$f":"SUM('School Resources'!BZ35:BZ38)","v":0.21544232804232805},{"$f":"SUM('School Resources'!CA35:CA38)","v":0.59439999999999993},1.2170124669312168,{"$f":"SUM('School Resources'!CC35:CC38)","v":107193.43200805204},{"$f":"SUM('School Resources'!CD35:CD38)","v":119505.66008539681},{"$f":"SUM('School Resources'!CE35:CE38)","v":102068.21666571801},{"$f":"SUM('School Resources'!CF35:CF38)","v":107221.16919270689},{"$f":"SUM('School Resources'!CG35:CG38)","v":106111.68180651309},{"$f":"SUM('School Resources'!CH35:CH38)","v":0},{"$f":"SUM('School Resources'!CI35:CI38)","v":75540.241179993202},{"$f":"SUM('School Resources'!CJ35:CJ38)","v":80001.671939290914},{"$f":"SUM('School Resources'!CK35:CK38)","v":83488.632295899908},{"$f":"SUM('School Resources'!CL35:CL38)","v":82665.615726882097},{"$f":"SUM('School Resources'!CM35:CM38)","v":89065.420745022042},{"$f":"SUM('School Resources'!CN35:CN38)","v":72674.358947507484},{"$f":"SUM('School Resources'!CO35:CO38)","v":85334.255757377818},{"$f":"SUM('School Resources'!CS35:CS38)","v":1110870.3563503602},{"$f":"SUM('School Resources'!CT35:CT38)","v":108420.03195167737},{"$f":"SUM('School Resources'!CU35:CU38)","v":78880.079987010744},{"$f":"SUM('School Resources'!CV35:CV38)","v":108814.08488834053},{"$f":"SUM('School Resources'!DC35:DC38)","v":561509.08888453653},857623.28571156517,{"$f":"SUM('School Resources'!DD35:DD38)","v":0},{"$f":"SUM('School Resources'!DE35:DE38)","v":275395.90234636492},{"$f":"SUM('School Resources'!DF35:DF38)","v":0},{"$f":"SUM('School Resources'!CW35:CW38)","v":13411.413080666765},{"$f":"SUM('School Resources'!DH35:DH38)","v":0},{"$f":"SUM('School Resources'!DI35:DI38)","v":0},{"$f":"SUM('School Resources'!DJ35:DJ38)","v":0},0,{"$f":"SUM('School Resources'!DK35:DK38)","v":31065.646813425654},{"$f":"SUM('School Resources'!DL35:DL38)","v":32544.963328350688},{"$f":"SUM('School Resources'!DM35:DM38)","v":35503.596358200746},{"$f":"SUM('School Resources'!DN35:DN38)","v":0},99114.206499977096,{"$f":"SUM('School Resources'!DO35:DO38)","v":5177.6078022376096},{"$f":"SUM('School Resources'!DP35:DP38)","v":0},{"$f":"SUM('School Resources'!DQ35:DQ38)","v":0},{"$f":"SUM('School Resources'!DR35:DR38)","v":30116.675542132602},{"$f":"SUM('School Resources'!DS35:DS38)","v":47806.109083036812},{"$f":"SUM('School Resources'!DT35:DT38)","v":65947.930235357897},143870.71486052731,{"$f":"SUM('School Resources'!DU35:DU38)","v":16456.361825468204},{"$f":"SUM('School Resources'!DV35:DV38)","v":22701.34554788252},39157.707373350728,{"$f":"SUM('School Resources'!EA35:EA38)","v":30159.455716024604},{"$f":"SUM('School Resources'!DW35:DW38)","v":99114.206499977096},{"$f":"SUM('School Resources'!DX35:DX38)","v":0},99114.206499977096,{"$f":"SUM('School Resources'!DY35:DY38)","v":47776.696513725772},{"$f":"SUM('School Resources'!DZ35:DZ38)","v":71304.740263325308},{"$f":"SUM('School Resources'!EC35:EC38)","v":107398.45094895572},{"$f":"SUM('School Resources'!ED35:ED38)","v":69414.5169017484},{"$f":"SUM('School Resources'!EE35:EE38)","v":95756.458866088928},272569.42671679304,{"$f":"SUM('School Resources'!EF35:EF38)","v":91038.022043454039},{"$f":"SUM('School Resources'!EG35:EG38)","v":0},{"$f":"SUM('School Resources'!EH35:EH38)","v":0},{"$f":"SUM('School Resources'!EI35:EI38)","v":0},0,{"$f":"SUM('School Resources'!EJ35:EJ38)","v":52918.766468107337},{"$f":"SUM('School Resources'!EK35:EK38)","v":34202.826735051996},{"$f":"SUM('School Resources'!EL35:EL38)","v":47182.372182964507},134303.96538612386,{"$f":"SUM('School Resources'!EM35:EM38)","v":17808.052141436165},{"$f":"SUM('School Resources'!EN35:EN38)","v":9422.6168493587138},{"$f":"SUM('School Resources'!EO35:EO38)","v":25996.764452705072},53227.433443499947,{"$f":"SUM('School Resources'!EP35:EP38)","v":551138.84758987091},{"$f":"SUM('School Resources'!EQ35:EQ38)","v":109453.74767310313},{"$f":"SUM('School Resources'!ER35:ER38)","v":89641.374478510901},{"$f":"SUM('School Resources'!ES35:ES38)","v":22737.434337411494},{"$f":"SUM('School Resources'!ET35:ET38)","v":8964.1374478510897},{"$f":"SUM('School Resources'!EU35:EU38)","v":35856.549791404359},{"$f":"SUM('School Resources'!EV35:EV38)","v":11490.040086407264},{"$f":"SUM('School Resources'!EW35:EW38)","v":197737.59746705578},{"$f":"SUM('School Resources'!EX35:EX38)","v":475880.88128174411},{"$f":"SUM('School Resources'!EY35:EY38)","v":3819996.0218897178}]
[{"$f":"'Base Sheet'!A15","v":"0301000"},{"$f":"'Base Sheet'!B15","v":"Campbell #1"},{"$f":"SUM('School Resources'!F39:F59)","v":5123.8846666666668},{"$f":"SUM('School Resources'!G39:G59)","v":1944.3536666666664},{"$f":"SUM('School Resources'!H39:H59)","v":1737.5033333333336},{"$f":"SUM('School Resources'!I39:I59)","v":8805.7416666666668},{"$f":"SUM('School Resources'!P39:P59)","v":55.541374999999995},{"$f":"SUM('School Resources'!Q39:Q59)","v":46.776520833333336},{"$f":"SUM('School Resources'!R39:R59)","v":43.654541666666674},{"$f":"SUM('School Resources'!S39:S59)","v":44.269208333333331},{"$f":"SUM('School Resources'!T39:T59)","v":42.175145833333339},{"$f":"SUM('School Resources'!U39:U59)","v":41.725999999999999},{"$f":"SUM('School Resources'!V39:V59)","v":40.757124999999995},{"$f":"SUM('School Resources'!W39:W59)","v":30.89215873015873},{"$f":"SUM('School Resources'!X39:X59)","v":30.197015873015872},{"$f":"SUM('School Resources'!Y39:Y59)","v":32.777714285714289},{"$f":"SUM('School Resources'!Z39:Z59)","v":29.67625396825397},{"$f":"SUM('School Resources'!AA39:AA59)","v":24.337666666666667},{"$f":"SUM('School Resources'!AB39:AB59)","v":21.695015873015873},{"$f":"SUM('School Resources'!AC39:AC59)","v":314.89991666666668},{"$f":"SUM('School Resources'!AD39:AD59)","v":91.968936507936505},{"$f":"SUM('School Resources'!AE39:AE59)","v":77.606888888888889},484.47574206349196,{"$f":"SUM('School Resources'!AG39:AG59)","v":62.979983333333337},{"$f":"SUM('School Resources'!AH39:AH59)","v":30.349749047619049},{"$f":"SUM('School Resources'!AI39:AI59)","v":25.610273333333332},{"$f":"SUM('School Resources'!AP39:AP59)","v":3.6008469841269832},122.54085269841271,{"$f":"SUM('School Resources'!AQ39:AQ59)","v":15.394095238095238},{"$f":"SUM('School Resources'!AR39:AR59)","v":14.070285714285713},{"$f":"SUM('School Resources'!AS39:AS59)","v":0},{"$f":"SUM('School Resources'!AJ39:AJ59)","v":4.8106857142857136},{"$f":"SUM('School Resources'!AU39:AU59)","v":0},{"$f":"SUM('School Resources'!AV39:AV59)","v":0},{"$f":"SUM('School Resources'!AW39:AW59)","v":0},0,{"$f":"SUM('School Resources'!AX39:AX59)","v":19.560000000000002},{"$f":"SUM('School Resources'!AY39:AY59)","v":7.42},{"$f":"SUM('School Resources'!AZ39:AZ59)","v":4.74},{"$f":"SUM('School Resources'!BA39:BA59)","v":3.0820639880952383},34.802063988095242,{"$f":"SUM('School Resources'!BB39:BB59)","v":3.0499999999999994},{"$f":"SUM('School Resources'!BC39:BC59)","v":0},{"$f":"SUM('School Resources'!BD39:BD59)","v":0},{"$f":"SUM('School Resources'!BE39:BE59)","v":17.494439814814815},{"$f":"SUM('School Resources'!BF39:BF59)","v":2.9505412698412696},{"$f":"SUM('School Resources'!BG39:BG59)","v":3.3496539682539686},23.794635052910053,{"$f":"SUM('School Resources'!BH39:BH59)","v":6.1312624338624335},{"$f":"SUM('School Resources'!BI39:BI59)","v":5.1737925925925934},11.305055026455026,{"$f":"SUM('School Resources'!BJ39:BJ59)","v":31.720000000000002},{"$f":"SUM('School Resources'!BK39:BK59)","v":3.0820639880952383},34.802063988095242,{"$f":"SUM('School Resources'!BL39:BL59)","v":14.244369333333333},{"$f":"SUM('School Resources'!BM39:BM59)","v":60.300975925925925},{"$f":"SUM('School Resources'!BO39:BO59)","v":13},{"$f":"SUM('School Resources'!BP39:BP59)","v":2},{"$f":"SUM('School Resources'!BQ39:BQ59)","v":2},17,{"$f":"SUM('School Resources'!BR39:BR59)","v":4},{"$f":"SUM('School Resources'!BS39:BS59)","v":4.6042974537037029},{"$f":"SUM('School Resources'!BT39:BT59)","v":3.9010825396825393},{"$f":"SUM('School Resources'!BU39:BU59)","v":3.6993079365079371},12.204687929894179,{"$f":"SUM('School Resources'!BV39:BV59)","v":17.604297453703705},{"$f":"SUM('School Resources'!BW39:BW59)","v":5.9010825396825393},{"$f":"SUM('School Resources'!BX39:BX59)","v":3.3496539682539686},26.85503396164021,{"$f":"SUM('School Resources'!BY39:BY59)","v":17.494439814814815},{"$f":"SUM('School Resources'!BZ39:BZ59)","v":5.9010825396825393},{"$f":"SUM('School Resources'!CA39:CA59)","v":10.807944973544975},34.203467328042329,{"$f":"SUM('School Resources'!CC39:CC59)","v":4311208.519713806},{"$f":"SUM('School Resources'!CD39:CD59)","v":3630866.8112598401},{"$f":"SUM('School Resources'!CE39:CE59)","v":3388533.8985132198},{"$f":"SUM('School Resources'!CF39:CF59)","v":3436245.2879074761},{"$f":"SUM('School Resources'!CG39:CG59)","v":3273700.8768119067},{"$f":"SUM('School Resources'!CH39:CH59)","v":3238837.4737495836},{"$f":"SUM('School Resources'!CI39:CI59)","v":3163631.8787397784},{"$f":"SUM('School Resources'!CJ39:CJ59)","v":2397897.745776217},{"$f":"SUM('School Resources'!CK39:CK59)","v":2343939.6684305901},{"$f":"SUM('School Resources'!CL39:CL59)","v":2544257.5212679985},{"$f":"SUM('School Resources'!CM39:CM59)","v":2303517.3137346194},{"$f":"SUM('School Resources'!CN39:CN59)","v":1889127.8057716079},{"$f":"SUM('School Resources'!CO39:CO59)","v":1684001.1120911627},{"$f":"SUM('School Resources'!CS39:CS59)","v":37605765.913767815},{"$f":"SUM('School Resources'!CT39:CT59)","v":4888604.9493391225},{"$f":"SUM('School Resources'!CU39:CU59)","v":2355795.056663095},{"$f":"SUM('School Resources'!CV39:CV59)","v":1987909.5284707295},{"$f":"SUM('School Resources'!DC39:DC59)","v":279503.38276922412},9511812.9172421712,{"$f":"SUM('School Resources'!DD39:DD59)","v":1194913.7835309608},{"$f":"SUM('School Resources'!DE39:DE59)","v":1092157.6148634423},{"$f":"SUM('School Resources'!DF39:DF59)","v":0},{"$f":"SUM('School Resources'!CW39:CW59)","v":373412.95992571424},{"$f":"SUM('School Resources'!DH39:DH59)","v":0},{"$f":"SUM('School Resources'!DI39:DI59)","v":0},{"$f":"SUM('School Resources'!DJ39:DJ59)","v":0},0,{"$f":"SUM('School Resources'!DK39:DK59)","v":1518277.8360384856},{"$f":"SUM('School Resources'!DL39:DL59)","v":575952.02164650115},{"$f":"SUM('School Resources'!DM39:DM59)","v":367926.22407067596},{"$f":"SUM('School Resources'!DN39:DN59)","v":239234.63406837339},2701390.7158240364,{"$f":"SUM('School Resources'!DO39:DO59)","v":236745.77709189066},{"$f":"SUM('School Resources'!DP39:DP59)","v":0},{"$f":"SUM('School Resources'!DQ39:DQ59)","v":0},{"$f":"SUM('School Resources'!DR39:DR59)","v":1357945.8192608668},{"$f":"SUM('School Resources'!DS39:DS59)","v":229025.63467877547},{"$f":"SUM('School Resources'!DT39:DT59)","v":260005.38744367904},1846976.8413833212,{"$f":"SUM('School Resources'!DU39:DU59)","v":494373.26110888971},{"$f":"SUM('School Resources'!DV39:DV59)","v":417170.97317097266},911544.23427986237,{"$f":"SUM('School Resources'!EA39:EA59)","v":641521.61143298587},{"$f":"SUM('School Resources'!DW39:DW59)","v":2462156.0817556628},{"$f":"SUM('School Resources'!DX39:DX59)","v":239234.63406837339},2701390.7158240364,{"$f":"SUM('School Resources'!DY39:DY59)","v":1105670.2580340642},{"$f":"SUM('School Resources'!DZ39:DZ59)","v":2236877.5219297647},{"$f":"SUM('School Resources'!EC39:EC59)","v":1614473.4408406871},{"$f":"SUM('School Resources'!ED39:ED59)","v":248380.52936010566},{"$f":"SUM('School Resources'!EE39:EE59)","v":248380.52936010566},2111234.4995608986,{"$f":"SUM('School Resources'!EF39:EF59)","v":427392.84016088425},{"$f":"SUM('School Resources'!EG39:EG59)","v":491960.94142098841},{"$f":"SUM('School Resources'!EH39:EH59)","v":416823.68658423901},{"$f":"SUM('School Resources'!EI39:EI59)","v":395264.43140345684},1304049.0594086843,{"$f":"SUM('School Resources'!EJ39:EJ59)","v":978116.76279013569},{"$f":"SUM('School Resources'!EK39:EK59)","v":327871.51920438255},{"$f":"SUM('School Resources'!EL39:EL59)","v":186110.95981035038},1492099.2418048687,{"$f":"SUM('School Resources'!EM39:EM59)","v":800695.69869922474},{"$f":"SUM('School Resources'!EN39:EN59)","v":270084.17858522455},{"$f":"SUM('School Resources'!EO39:EO59)","v":494664.31298743322},1565444.1902718826,{"$f":"SUM('School Resources'!EP39:EP59)","v":6900219.8312072176},{"$f":"SUM('School Resources'!EQ39:EQ59)","v":3089127.1735346667},{"$f":"SUM('School Resources'!ER39:ER59)","v":2589672.0024890667},{"$f":"SUM('School Resources'!ES39:ES59)","v":254386.41536695976},{"$f":"SUM('School Resources'!ET39:ET59)","v":258967.20024890674},{"$f":"SUM('School Resources'!EU39:EU59)","v":1035868.800995627},{"$f":"SUM('School Resources'!EV39:EV59)","v":331938.63093184738},{"$f":"SUM('School Resources'!EW39:EW59)","v":2733130.3688144735},{"$f":"SUM('School Resources'!EX39:EX59)","v":10293090.592381548},{"$f":"SUM('School Resources'!EY39:EY59)","v":79353491.28871882}]
[{"$f":"'Base Sheet'!A16","v":"0401000"},{"$f":"'Base Sheet'!B16","v":"Carbon #1"},{"$f":"SUM('School Resources'!F60:F66)","v":936.67733333333342},{"$f":"SUM('School Resources'!G60:G66)","v":416.42499999999995},{"$f":"SUM('School Resources'!H60:H66)","v":507.71799999999996},{"$f":"SUM('School Resources'!I60:I66)","v":1860.8203333333336},{"$f":"SUM('School Resources'!P60:P66)","v":10.962937499999999},{"$f":"SUM('School Resources'!Q60:Q66)","v":9.4283749999999991},{"$f":"SUM('School Resources'!R60:R66)","v":10.277249999999999},{"$f":"SUM('School Resources'!S60:S66)","v":8.7266875000000006},{"$f":"SUM('School Resources'!T60:T66)","v":8.3394374999999989},{"$f":"SUM('School Resources'!U60:U66)","v":8.1810624999999995},{"$f":"SUM('School Resources'!V60:V66)","v":6.8896507936507936},{"$f":"SUM('School Resources'!W60:W66)","v":6.3784285714285716},{"$f":"SUM('School Resources'!X60:X66)","v":6.5616825396825398},{"$f":"SUM('School Resources'!Y60:Y66)","v":6.5612857142857139},{"$f":"SUM('School Resources'!Z60:Z66)","v":5.9402857142857144},{"$f":"SUM('School Resources'!AA60:AA66)","v":5.0279523809523816},{"$f":"SUM('School Resources'!AB60:AB66)","v":5.3427619047619048},{"$f":"SUM('School Resources'!AC60:AC66)","v":55.915750000000003},{"$f":"SUM('School Resources'!AD60:AD66)","v":19.829761904761906},{"$f":"SUM('School Resources'!AE60:AE66)","v":22.872285714285713},98.617797619047622,{"$f":"SUM('School Resources'!AG60:AG66)","v":11.183150000000001},{"$f":"SUM('School Resources'!AH60:AH66)","v":6.5438214285714302},{"$f":"SUM('School Resources'!AI60:AI66)","v":7.5478542857142852},{"$f":"SUM('School Resources'!AP60:AP66)","v":9.9435114285714246},35.218337142857145,{"$f":"SUM('School Resources'!AQ60:AQ66)","v":3.9142857142857141},{"$f":"SUM('School Resources'!AR60:AR66)","v":6.3202857142857143},{"$f":"SUM('School Resources'!AS60:AS66)","v":0},{"$f":"SUM('School Resources'!AJ60:AJ66)","v":0.77029523809523814},{"$f":"SUM('School Resources'!AU60:AU66)","v":0},{"$f":"SUM('School Resources'!AV60:AV66)","v":0},{"$f":"SUM('School Resources'!AW60:AW66)","v":0},0,{"$f":"SUM('School Resources'!AX60:AX66)","v":3.63},{"$f":"SUM('School Resources'!AY60:AY66)","v":1.69},{"$f":"SUM('School Resources'!AZ60:AZ66)","v":1.49},{"$f":"SUM('School Resources'!BA60:BA66)","v":0.12769841269841253},6.9376984126984134,{"$f":"SUM('School Resources'!BB60:BB66)","v":1.3399999999999999},{"$f":"SUM('School Resources'!BC60:BC66)","v":0},{"$f":"SUM('School Resources'!BD60:BD66)","v":0},{"$f":"SUM('School Resources'!BE60:BE66)","v":2.8190243055555553},{"$f":"SUM('School Resources'!BF60:BF66)","v":1},{"$f":"SUM('School Resources'!BG60:BG66)","v":2},5.8190243055555548,{"$f":"SUM('School Resources'!BH60:BH66)","v":1.3219841269841268},{"$f":"SUM('School Resources'!BI60:BI66)","v":1.5248190476190475},2.8468031746031741,{"$f":"SUM('School Resources'!BJ60:BJ66)","v":6.8100000000000005},{"$f":"SUM('School Resources'!BK60:BK66)","v":0.12769841269841259},6.9376984126984134,{"$f":"SUM('School Resources'!BL60:BL66)","v":3.5869720000000003},{"$f":"SUM('School Resources'!BM60:BM66)","v":12.81511845238095},{"$f":"SUM('School Resources'!BO60:BO66)","v":1},{"$f":"SUM('School Resources'!BP60:BP66)","v":1},{"$f":"SUM('School Resources'!BQ60:BQ66)","v":2},4,{"$f":"SUM('School Resources'!BR60:BR66)","v":3},{"$f":"SUM('School Resources'!BS60:BS66)","v":1.8190243055555557},{"$f":"SUM('School Resources'!BT60:BT66)","v":0.19373333333333337},{"$f":"SUM('School Resources'!BU60:BU66)","v":0.36814285714285705},2.3809004960317459,{"$f":"SUM('School Resources'!BV60:BV66)","v":2.8190243055555553},{"$f":"SUM('School Resources'!BW60:BW66)","v":1.1937333333333333},{"$f":"SUM('School Resources'!BX60:BX66)","v":2},6.012757638888889,{"$f":"SUM('School Resources'!BY60:BY66)","v":2.8190243055555553},{"$f":"SUM('School Resources'!BZ60:BZ66)","v":1.1937333333333333},{"$f":"SUM('School Resources'!CA60:CA66)","v":3.8316825396825394},7.8444401785714284,{"$f":"SUM('School Resources'!CC60:CC66)","v":792901.54938564682},{"$f":"SUM('School Resources'!CD60:CD66)","v":681913.32347638556},{"$f":"SUM('School Resources'!CE60:CE66)","v":743308.75720340817},{"$f":"SUM('School Resources'!CF60:CF66)","v":631163.32093969861},{"$f":"SUM('School Resources'!CG60:CG66)","v":603155.21407969028},{"$f":"SUM('School Resources'!CH60:CH66)","v":591700.63971183018},{"$f":"SUM('School Resources'!CI60:CI66)","v":498298.45230913383},{"$f":"SUM('School Resources'!CJ60:CJ66)","v":461323.97424790508},{"$f":"SUM('School Resources'!CK60:CK66)","v":474577.9360952329},{"$f":"SUM('School Resources'!CL60:CL66)","v":474549.23544160067},{"$f":"SUM('School Resources'!CM60:CM66)","v":429635.00855957327},{"$f":"SUM('School Resources'!CN60:CN66)","v":363649.90980696509},{"$f":"SUM('School Resources'!CO60:CO66)","v":386418.712346424},{"$f":"SUM('School Resources'!CS60:CS66)","v":7132596.033603495},{"$f":"SUM('School Resources'!CT60:CT66)","v":808828.56095933204},{"$f":"SUM('School Resources'!CU60:CU66)","v":473286.11967524979},{"$f":"SUM('School Resources'!CV60:CV66)","v":545903.44583100581},{"$f":"SUM('School Resources'!DC60:DC66)","v":719170.89904491103},2547189.0255104988,{"$f":"SUM('School Resources'!DD60:DD66)","v":283103.24742754817},{"$f":"SUM('School Resources'!DE60:DE66)","v":457118.7544777221},{"$f":"SUM('School Resources'!DF60:DF66)","v":0},{"$f":"SUM('School Resources'!CW60:CW66)","v":55712.101594130232},{"$f":"SUM('School Resources'!DH60:DH66)","v":0},{"$f":"SUM('School Resources'!DI60:DI66)","v":0},{"$f":"SUM('School Resources'!DJ60:DJ66)","v":0},0,{"$f":"SUM('School Resources'!DK60:DK66)","v":262542.09916547441},{"$f":"SUM('School Resources'!DL60:DL66)","v":122230.3436886093},{"$f":"SUM('School Resources'!DM60:DM66)","v":107765.21425800463},{"$f":"SUM('School Resources'!DN60:DN66)","v":9235.8703388265294},501773.5274509149,{"$f":"SUM('School Resources'!DO60:DO66)","v":96916.367185051145},{"$f":"SUM('School Resources'!DP60:DP66)","v":0},{"$f":"SUM('School Resources'!DQ60:DQ66)","v":0},{"$f":"SUM('School Resources'!DR60:DR66)","v":203887.75723940751},{"$f":"SUM('School Resources'!DS60:DS66)","v":72325.647153023252},{"$f":"SUM('School Resources'!DT60:DT66)","v":144651.2943060465},420864.6986984773,{"$f":"SUM('School Resources'!DU60:DU66)","v":82496.936247262536},{"$f":"SUM('School Resources'!DV60:DV66)","v":95154.621899291946},177651.55814655448,{"$f":"SUM('School Resources'!EA60:EA66)","v":144636.47588355461},{"$f":"SUM('School Resources'!DW60:DW66)","v":492537.65711208835},{"$f":"SUM('School Resources'!DX60:DX66)","v":9235.870338826533},501773.5274509149,{"$f":"SUM('School Resources'!DY60:DY66)","v":259430.07121977414},{"$f":"SUM('School Resources'!DZ60:DZ66)","v":456059.66129591188},{"$f":"SUM('School Resources'!EC60:EC66)","v":112936.8149413511},{"$f":"SUM('School Resources'!ED60:ED66)","v":112936.8149413511},{"$f":"SUM('School Resources'!EE60:EE66)","v":225873.6298827022},451747.25976540439,{"$f":"SUM('School Resources'!EF60:EF66)","v":289238.34524038318},{"$f":"SUM('School Resources'!EG60:EG66)","v":175377.19336364203},{"$f":"SUM('School Resources'!EH60:EH66)","v":18678.369583745636},{"$f":"SUM('School Resources'!EI60:EI66)","v":35493.676937355587},229549.23988474323,{"$f":"SUM('School Resources'!EJ60:EJ66)","v":147068.68076882805},{"$f":"SUM('School Resources'!EK60:EK66)","v":62277.145385772259},{"$f":"SUM('School Resources'!EL60:EL66)","v":104340.12965336579},313685.95580796606,{"$f":"SUM('School Resources'!EM60:EM66)","v":121672.51024709825},{"$f":"SUM('School Resources'!EN60:EN66)","v":51522.979403215504},{"$f":"SUM('School Resources'!EO60:EO66)","v":165380.06861252425},338575.55826283799,{"$f":"SUM('School Resources'!EP60:EP66)","v":1622796.3589613349},{"$f":"SUM('School Resources'!EQ60:EQ66)","v":663387.81263886171},{"$f":"SUM('School Resources'!ER60:ER66)","v":547246.84203912853},{"$f":"SUM('School Resources'!ES60:ES66)","v":67302.80563873802},{"$f":"SUM('School Resources'!ET60:ET66)","v":54724.684203912861},{"$f":"SUM('School Resources'!EU60:EU66)","v":218898.73681565144},{"$f":"SUM('School Resources'!EV60:EV66)","v":70144.932390530492},{"$f":"SUM('School Resources'!EW60:EW66)","v":654943.11566572066},{"$f":"SUM('School Resources'!EX60:EX66)","v":2276648.9293925436},{"$f":"SUM('School Resources'!EY60:EY66)","v":16934270.338298425}]
[{"$f":"'Base Sheet'!A17","v":"0402000"},{"$f":"'Base Sheet'!B17","v":"Carbon #2"},{"$f":"SUM('School Resources'!F67:F73)","v":353.47733333333338},{"$f":"SUM('School Resources'!G67:G73)","v":116.21066666666667},{"$f":"SUM('School Resources'!H67:H73)","v":197.68800000000002},{"$f":"SUM('School Resources'!I67:I73)","v":667.37599999999998},{"$f":"SUM('School Resources'!P67:P73)","v":3.1457916666666668},{"$f":"SUM('School Resources'!Q67:Q73)","v":3.1631041666666664},{"$f":"SUM('School Resources'!R67:R73)","v":2.7747916666666668},{"$f":"SUM('School Resources'!S67:S73)","v":2.9571458333333336},{"$f":"SUM('School Resources'!T67:T73)","v":2.5678749999999999},{"$f":"SUM('School Resources'!U67:U73)","v":3.0774374999999998},{"$f":"SUM('School Resources'!V67:V73)","v":1.9133214285714284},{"$f":"SUM('School Resources'!W67:W73)","v":2.3552857142857144},{"$f":"SUM('School Resources'!X67:X73)","v":2.7393174603174604},{"$f":"SUM('School Resources'!Y67:Y73)","v":2.6584126984126986},{"$f":"SUM('School Resources'!Z67:Z73)","v":2.5812857142857144},{"$f":"SUM('School Resources'!AA67:AA73)","v":2.0327301587301587},{"$f":"SUM('School Resources'!AB67:AB73)","v":2.1412857142857145},{"$f":"SUM('School Resources'!AC67:AC73)","v":19.160229166666667},{"$f":"SUM('School Resources'!AD67:AD73)","v":5.53384126984127},{"$f":"SUM('School Resources'!AE67:AE73)","v":9.4137142857142848},34.10778472222222,{"$f":"SUM('School Resources'!AG67:AG73)","v":3.8320458333333334},{"$f":"SUM('School Resources'!AH67:AH73)","v":1.8261676190476193},{"$f":"SUM('School Resources'!AI67:AI73)","v":3.1065257142857146},{"$f":"SUM('School Resources'!AP67:AP73)","v":23.250345158730159},32.015084325396828,{"$f":"SUM('School Resources'!AQ67:AQ73)","v":0},{"$f":"SUM('School Resources'!AR67:AR73)","v":6.7019523809523811},{"$f":"SUM('School Resources'!AS67:AS73)","v":0},{"$f":"SUM('School Resources'!AJ67:AJ73)","v":0.45239999999999997},{"$f":"SUM('School Resources'!AU67:AU73)","v":0},{"$f":"SUM('School Resources'!AV67:AV73)","v":0},{"$f":"SUM('School Resources'!AW67:AW73)","v":0},0,{"$f":"SUM('School Resources'!AX67:AX73)","v":1.27},{"$f":"SUM('School Resources'!AY67:AY73)","v":0.6100000000000001},{"$f":"SUM('School Resources'!AZ67:AZ73)","v":1},{"$f":"SUM('School Resources'!BA67:BA73)","v":0},2.88,{"$f":"SUM('School Resources'!BB67:BB73)","v":0},{"$f":"SUM('School Resources'!BC67:BC73)","v":0},{"$f":"SUM('School Resources'!BD67:BD73)","v":0},{"$f":"SUM('School Resources'!BE67:BE73)","v":0.77990509259259255},{"$f":"SUM('School Resources'!BF67:BF73)","v":0},{"$f":"SUM('School Resources'!BG67:BG73)","v":2.8976761904761905},3.6775812830687831,{"$f":"SUM('School Resources'!BH67:BH73)","v":0.36892275132275132},{"$f":"SUM('School Resources'!BI67:BI73)","v":0.62758095238095235},0.99650370370370367,{"$f":"SUM('School Resources'!BJ67:BJ73)","v":2.88},{"$f":"SUM('School Resources'!BK67:BK73)","v":0},2.88,{"$f":"SUM('School Resources'!BL67:BL73)","v":1.2555946666666666},{"$f":"SUM('School Resources'!BM67:BM73)","v":4.7014742063492063},{"$f":"SUM('School Resources'!BO67:BO73)","v":1.8023090277777776},{"$f":"SUM('School Resources'!BP67:BP73)","v":0},{"$f":"SUM('School Resources'!BQ67:BQ73)","v":2.8976761904761905},4.6999852182539676,{"$f":"SUM('School Resources'!BR67:BR73)","v":2},{"$f":"SUM('School Resources'!BS67:BS73)","v":0},{"$f":"SUM('School Resources'!BT67:BT73)","v":0},{"$f":"SUM('School Resources'!BU67:BU73)","v":0},0,{"$f":"SUM('School Resources'!BV67:BV73)","v":1.8023090277777776},{"$f":"SUM('School Resources'!BW67:BW73)","v":0},{"$f":"SUM('School Resources'!BX67:BX73)","v":2.8976761904761905},4.6999852182539676,{"$f":"SUM('School Resources'!BY67:BY73)","v":0.77990509259259255},{"$f":"SUM('School Resources'!BZ67:BZ73)","v":0},{"$f":"SUM('School Resources'!CA67:CA73)","v":2.513331216931217},3.2932363095238095,{"$f":"SUM('School Resources'!CC67:CC73)","v":235141.22269630095},{"$f":"SUM('School Resources'!CD67:CD73)","v":236435.29517448362},{"$f":"SUM('School Resources'!CE67:CE73)","v":207409.76338044426},{"$f":"SUM('School Resources'!CF67:CF73)","v":221040.34870118176},{"$f":"SUM('School Resources'!CG67:CG73)","v":191943.18353289884},{"$f":"SUM('School Resources'!CH67:CH73)","v":230031.89441601536},{"$f":"SUM('School Resources'!CI67:CI73)","v":143016.69906896324},{"$f":"SUM('School Resources'!CJ67:CJ73)","v":176052.58750116639},{"$f":"SUM('School Resources'!CK67:CK73)","v":204758.1420593248},{"$f":"SUM('School Resources'!CL67:CL73)","v":198710.6835331227},{"$f":"SUM('School Resources'!CM67:CM73)","v":192945.60584451843},{"$f":"SUM('School Resources'!CN67:CN73)","v":151942.24716156413},{"$f":"SUM('School Resources'!CO67:CO73)","v":160056.54358312505},{"$f":"SUM('School Resources'!CS67:CS73)","v":2549484.2166531095},{"$f":"SUM('School Resources'!CT67:CT73)","v":286437.2590932115},{"$f":"SUM('School Resources'!CU67:CU73)","v":136502.13755135826},{"$f":"SUM('School Resources'!CV67:CV73)","v":232206.17644036902},{"$f":"SUM('School Resources'!DC67:DC73)","v":1737913.7489190048},2393059.3220039438,{"$f":"SUM('School Resources'!DD67:DD73)","v":0},{"$f":"SUM('School Resources'!DE67:DE73)","v":500956.65711371909},{"$f":"SUM('School Resources'!DF67:DF73)","v":0},{"$f":"SUM('School Resources'!CW67:CW73)","v":33815.935834214455},{"$f":"SUM('School Resources'!DH67:DH73)","v":0},{"$f":"SUM('School Resources'!DI67:DI73)","v":0},{"$f":"SUM('School Resources'!DJ67:DJ73)","v":0},0,{"$f":"SUM('School Resources'!DK67:DK73)","v":94929.793345385406},{"$f":"SUM('School Resources'!DL67:DL73)","v":45596.199953295356},{"$f":"SUM('School Resources'!DM67:DM73)","v":74747.868775894021},{"$f":"SUM('School Resources'!DN67:DN73)","v":0},215273.86207457478,{"$f":"SUM('School Resources'!DO67:DO73)","v":0},{"$f":"SUM('School Resources'!DP67:DP73)","v":0},{"$f":"SUM('School Resources'!DQ67:DQ73)","v":0},{"$f":"SUM('School Resources'!DR67:DR73)","v":58296.243518762589},{"$f":"SUM('School Resources'!DS67:DS73)","v":0},{"$f":"SUM('School Resources'!DT67:DT73)","v":216595.11964074677},274891.36315950938,{"$f":"SUM('School Resources'!DU67:DU73)","v":24120.47878228578},{"$f":"SUM('School Resources'!DV67:DV73)","v":41031.768823680941},65152.247605966724,{"$f":"SUM('School Resources'!EA67:EA73)","v":71938.38591844686},{"$f":"SUM('School Resources'!DW67:DW73)","v":215273.8620745748},{"$f":"SUM('School Resources'!DX67:DX73)","v":0},215273.8620745748,{"$f":"SUM('School Resources'!DY67:DY73)","v":93853.025379712402},{"$f":"SUM('School Resources'!DZ67:DZ73)","v":173632.29546895385},{"$f":"SUM('School Resources'!EC67:EC73)","v":202337.24896603482},{"$f":"SUM('School Resources'!ED67:ED73)","v":0},{"$f":"SUM('School Resources'!EE67:EE73)","v":325309.2670230043},527646.51598903909,{"$f":"SUM('School Resources'!EF67:EF73)","v":191483.07210883207},{"$f":"SUM('School Resources'!EG67:EG73)","v":0},{"$f":"SUM('School Resources'!EH67:EH73)","v":0},{"$f":"SUM('School Resources'!EI67:EI73)","v":0},0,{"$f":"SUM('School Resources'!EJ67:EJ73)","v":95288.378054719506},{"$f":"SUM('School Resources'!EK67:EK73)","v":0},{"$f":"SUM('School Resources'!EL67:EL73)","v":153200.62212566315},248489.00018038266,{"$f":"SUM('School Resources'!EM67:EM73)","v":34081.18549930177},{"$f":"SUM('School Resources'!EN67:EN73)","v":0},{"$f":"SUM('School Resources'!EO67:EO73)","v":109830.42454649592},143911.61004579769,{"$f":"SUM('School Resources'!EP67:EP73)","v":1111530.1983240515},{"$f":"SUM('School Resources'!EQ67:EQ73)","v":239097.37475688499},{"$f":"SUM('School Resources'!ER67:ER73)","v":196267.95876551874},{"$f":"SUM('School Resources'!ES67:ES73)","v":72759.789879716773},{"$f":"SUM('School Resources'!ET67:ET73)","v":19626.795876551874},{"$f":"SUM('School Resources'!EU67:EU73)","v":78507.183506207497},{"$f":"SUM('School Resources'!EV67:EV73)","v":25157.208119714229},{"$f":"SUM('School Resources'!EW67:EW73)","v":446912.49353367358},{"$f":"SUM('School Resources'!EX67:EX73)","v":1078328.8044382676},{"$f":"SUM('School Resources'!EY67:EY73)","v":8777190.1760490444}]
[{"$f":"'Base Sheet'!A18","v":"0501000"},{"$f":"'Base Sheet'!B18","v":"Converse #1"},{"$f":"SUM('School Resources'!F74:F83)","v":840.9523333333334},{"$f":"SUM('School Resources'!G74:G83)","v":384.10266666666666},{"$f":"SUM('School Resources'!H74:H83)","v":522.2940000000001},{"$f":"SUM('School Resources'!I74:I83)","v":1747.3490000000002},{"$f":"SUM('School Resources'!P74:P83)","v":8.9410624999999992},{"$f":"SUM('School Resources'!Q74:Q83)","v":8.0721249999999998},{"$f":"SUM('School Resources'!R74:R83)","v":8.3456875000000004},{"$f":"SUM('School Resources'!S74:S83)","v":8.4931874999999994},{"$f":"SUM('School Resources'!T74:T83)","v":8.031645833333334},{"$f":"SUM('School Resources'!U74:U83)","v":7.7471458333333345},{"$f":"SUM('School Resources'!V74:V83)","v":5.8856190476190475},{"$f":"SUM('School Resources'!W74:W83)","v":5.8746507936507939},{"$f":"SUM('School Resources'!X74:X83)","v":5.9165714285714284},{"$f":"SUM('School Resources'!Y74:Y83)","v":6.7207142857142852},{"$f":"SUM('School Resources'!Z74:Z83)","v":6.0470952380952383},{"$f":"SUM('School Resources'!AA74:AA83)","v":6.1689047619047619},{"$f":"SUM('School Resources'!AB74:AB83)","v":5.9344285714285716},{"$f":"SUM('School Resources'!AC74:AC83)","v":49.630854166666673},{"$f":"SUM('School Resources'!AD74:AD83)","v":17.676841269841269},{"$f":"SUM('School Resources'!AE74:AE83)","v":24.871142857142857},92.178838293650784,{"$f":"SUM('School Resources'!AG74:AG83)","v":9.9261708333333338},{"$f":"SUM('School Resources'!AH74:AH83)","v":5.8333576190476188},{"$f":"SUM('School Resources'!AI74:AI83)","v":8.2074771428571438},{"$f":"SUM('School Resources'!AP74:AP83)","v":0},23.967005595238096,{"$f":"SUM('School Resources'!AQ74:AQ83)","v":0},{"$f":"SUM('School Resources'!AR74:AR83)","v":8.5353809523809527},{"$f":"SUM('School Resources'!AS74:AS83)","v":0},{"$f":"SUM('School Resources'!AJ74:AJ83)","v":0.82525714285714269},{"$f":"SUM('School Resources'!AU74:AU83)","v":0},{"$f":"SUM('School Resources'!AV74:AV83)","v":0},{"$f":"SUM('School Resources'!AW74:AW83)","v":0},0,{"$f":"SUM('School Resources'!AX74:AX83)","v":2.4299999999999997},{"$f":"SUM('School Resources'!AY74:AY83)","v":0.9},{"$f":"SUM('School Resources'!AZ74:AZ83)","v":1.24},{"$f":"SUM('School Resources'!BA74:BA83)","v":1.0238019510582013},5.5938019510582002,{"$f":"SUM('School Resources'!BB74:BB83)","v":0.5},{"$f":"SUM('School Resources'!BC74:BC83)","v":0},{"$f":"SUM('School Resources'!BD74:BD83)","v":0},{"$f":"SUM('School Resources'!BE74:BE83)","v":2.7572696759259259},{"$f":"SUM('School Resources'!BF74:BF83)","v":1},{"$f":"SUM('School Resources'!BG74:BG83)","v":1},4.7572696759259259,{"$f":"SUM('School Resources'!BH74:BH83)","v":1.1784560846560845},{"$f":"SUM('School Resources'!BI74:BI83)","v":1.6580761904761907},2.8365322751322752,{"$f":"SUM('School Resources'!BJ74:BJ83)","v":4.5699999999999994},{"$f":"SUM('School Resources'!BK74:BK83)","v":1.0238019510582013},5.5938019510582002,{"$f":"SUM('School Resources'!BL74:BL83)","v":3.5740306666666672},{"$f":"SUM('School Resources'!BM74:BM83)","v":12.016641997354498},{"$f":"SUM('School Resources'!BO74:BO83)","v":3},{"$f":"SUM('School Resources'!BP74:BP83)","v":1},{"$f":"SUM('School Resources'!BQ74:BQ83)","v":1},5,{"$f":"SUM('School Resources'!BR74:BR83)","v":5},{"$f":"SUM('School Resources'!BS74:BS83)","v":0},{"$f":"SUM('School Resources'!BT74:BT83)","v":0.17845608465608462},{"$f":"SUM('School Resources'!BU74:BU83)","v":0.65807619047619081},0.83653227513227546,{"$f":"SUM('School Resources'!BV74:BV83)","v":3},{"$f":"SUM('School Resources'!BW74:BW83)","v":1.1784560846560845},{"$f":"SUM('School Resources'!BX74:BX83)","v":1},5.1784560846560845,{"$f":"SUM('School Resources'!BY74:BY83)","v":2.7572696759259259},{"$f":"SUM('School Resources'!BZ74:BZ83)","v":1.1784560846560845},{"$f":"SUM('School Resources'!CA74:CA83)","v":3.3161523809523814},7.2518781415343918,{"$f":"SUM('School Resources'!CC74:CC83)","v":664117.0152987825},{"$f":"SUM('School Resources'!CD74:CD83)","v":599574.77784309024},{"$f":"SUM('School Resources'!CE74:CE83)","v":619894.23215824272},{"$f":"SUM('School Resources'!CF74:CF83)","v":630850.11796673248},{"$f":"SUM('School Resources'!CG74:CG83)","v":596568.09901174903},{"$f":"SUM('School Resources'!CH74:CH83)","v":575436.23790995008},{"$f":"SUM('School Resources'!CI74:CI83)","v":437167.25557957176},{"$f":"SUM('School Resources'!CJ74:CJ83)","v":436352.56447452289},{"$f":"SUM('School Resources'!CK74:CK83)","v":439466.31152001349},{"$f":"SUM('School Resources'!CL74:CL83)","v":499195.78485269059},{"$f":"SUM('School Resources'!CM74:CM83)","v":449161.25357039954},{"$f":"SUM('School Resources'!CN74:CN83)","v":458208.92294832267},{"$f":"SUM('School Resources'!CO74:CO83)","v":440792.68994719145},{"$f":"SUM('School Resources'!CS74:CS83)","v":6846785.26308126},{"$f":"SUM('School Resources'!CT74:CT83)","v":737288.0960377095},{"$f":"SUM('School Resources'!CU74:CU83)","v":433285.42341945571},{"$f":"SUM('School Resources'!CV74:CV83)","v":609628.35493513942},{"$f":"SUM('School Resources'!DC74:DC83)","v":0},1780201.8743923046,{"$f":"SUM('School Resources'!DD74:DD83)","v":0},{"$f":"SUM('School Resources'!DE74:DE83)","v":633984.12912708288},{"$f":"SUM('School Resources'!DF74:DF83)","v":0},{"$f":"SUM('School Resources'!CW74:CW83)","v":61297.783184972322},{"$f":"SUM('School Resources'!DH74:DH83)","v":0},{"$f":"SUM('School Resources'!DI74:DI83)","v":0},{"$f":"SUM('School Resources'!DJ74:DJ83)","v":0},0,{"$f":"SUM('School Resources'!DK74:DK83)","v":180493.57637037447},{"$f":"SUM('School Resources'!DL74:DL83)","v":66849.472729768328},{"$f":"SUM('School Resources'!DM74:DM83)","v":92103.717983236362},{"$f":"SUM('School Resources'!DN74:DN83)","v":76045.134008832043},415491.90109221119,{"$f":"SUM('School Resources'!DO74:DO83)","v":37138.595960982406},{"$f":"SUM('School Resources'!DP74:DP83)","v":0},{"$f":"SUM('School Resources'!DQ74:DQ83)","v":0},{"$f":"SUM('School Resources'!DR74:DR83)","v":204802.24889936374},{"$f":"SUM('School Resources'!DS74:DS83)","v":74277.191921964812},{"$f":"SUM('School Resources'!DT74:DT83)","v":74277.191921964812},353356.63274329336,{"$f":"SUM('School Resources'!DU74:DU83)","v":87328.400150984424},{"$f":"SUM('School Resources'!DV74:DV83)","v":122870.20528642068},210198.60543740512,{"$f":"SUM('School Resources'!EA74:EA83)","v":124310.10264188575},{"$f":"SUM('School Resources'!DW74:DW83)","v":339446.76708337915},{"$f":"SUM('School Resources'!DX74:DX83)","v":76045.134008832043},415491.90109221119,{"$f":"SUM('School Resources'!DY74:DY83)","v":265468.96176298789},{"$f":"SUM('School Resources'!DZ74:DZ83)","v":433190.16822398029},{"$f":"SUM('School Resources'!EC74:EC83)","v":330033.97288836021},{"$f":"SUM('School Resources'!ED74:ED83)","v":110011.32429612007},{"$f":"SUM('School Resources'!EE74:EE83)","v":110011.32429612007},550056.62148060033,{"$f":"SUM('School Resources'!EF74:EF83)","v":468254.47695309191},{"$f":"SUM('School Resources'!EG74:EG83)","v":0},{"$f":"SUM('School Resources'!EH74:EH83)","v":16712.572115946321},{"$f":"SUM('School Resources'!EI74:EI83)","v":61629.424473342406},78341.996589288727,{"$f":"SUM('School Resources'!EJ74:EJ83)","v":162252.81125032203},{"$f":"SUM('School Resources'!EK74:EK83)","v":63735.93755683241},{"$f":"SUM('School Resources'!EL74:EL83)","v":54084.270416774016},280073.01922392845,{"$f":"SUM('School Resources'!EM74:EM83)","v":123061.55918323556},{"$f":"SUM('School Resources'!EN74:EN83)","v":52596.466886413044},{"$f":"SUM('School Resources'!EO74:EO83)","v":148005.42944794},323663.45551758859,{"$f":"SUM('School Resources'!EP74:EP83)","v":1700389.5697644979},{"$f":"SUM('School Resources'!EQ74:EQ83)","v":626368.09624730959},{"$f":"SUM('School Resources'!ER74:ER83)","v":513876.16797872633},{"$f":"SUM('School Resources'!ES74:ES83)","v":48749.059219410243},{"$f":"SUM('School Resources'!ET74:ET83)","v":51387.61679787263},{"$f":"SUM('School Resources'!EU74:EU83)","v":205550.46719149052},{"$f":"SUM('School Resources'!EV74:EV83)","v":65867.550602320945},{"$f":"SUM('School Resources'!EW74:EW83)","v":572582.80294694658},{"$f":"SUM('School Resources'!EX74:EX83)","v":2084381.7609840769},{"$f":"SUM('School Resources'!EY74:EY83)","v":15361687.249489151}]
[{"$f":"'Base Sheet'!A19","v":"0502000"},{"$f":"'Base Sheet'!B19","v":"Converse #2"},{"$f":"SUM('School Resources'!F84:F88)","v":372.08066666666667},{"$f":"SUM('School Resources'!G84:G88)","v":107.05499999999999},{"$f":"SUM('School Resources'!H84:H88)","v":209.10466666666667},{"$f":"SUM('School Resources'!I84:I88)","v":688.24033333333341},{"$f":"SUM('School Resources'!P84:P88)","v":3.6363124999999998},{"$f":"SUM('School Resources'!Q84:Q88)","v":3.8153125000000001},{"$f":"SUM('School Resources'!R84:R88)","v":3.4088750000000001},{"$f":"SUM('School Resources'!S84:S88)","v":3.2404375000000001},{"$f":"SUM('School Resources'!T84:T88)","v":2.6172499999999999},{"$f":"SUM('School Resources'!U84:U88)","v":3.153375},{"$f":"SUM('School Resources'!V84:V88)","v":3.195979166666667},{"$f":"SUM('School Resources'!W84:W88)","v":2.4280476190476188},{"$f":"SUM('School Resources'!X84:X88)","v":2.6698095238095236},{"$f":"SUM('School Resources'!Y84:Y88)","v":2.6053492063492065},{"$f":"SUM('School Resources'!Z84:Z88)","v":2.7111428571428573},{"$f":"SUM('School Resources'!AA84:AA88)","v":2.2321428571428572},{"$f":"SUM('School Resources'!AB84:AB88)","v":2.4087301587301591},{"$f":"SUM('School Resources'!AC84:AC88)","v":23.067541666666667},{"$f":"SUM('School Resources'!AD84:AD88)","v":5.0978571428571424},{"$f":"SUM('School Resources'!AE84:AE88)","v":9.9573650793650792},38.122763888888883,{"$f":"SUM('School Resources'!AG84:AG88)","v":4.6135083333333338},{"$f":"SUM('School Resources'!AH84:AH88)","v":1.682292857142857},{"$f":"SUM('School Resources'!AI84:AI88)","v":3.2859304761904764},{"$f":"SUM('School Resources'!AP84:AP88)","v":1.219850000000001},10.801581666666667,{"$f":"SUM('School Resources'!AQ84:AQ88)","v":0},{"$f":"SUM('School Resources'!AR84:AR88)","v":1},{"$f":"SUM('School Resources'!AS84:AS88)","v":0},{"$f":"SUM('School Resources'!AJ84:AJ88)","v":0.48540476190476184},{"$f":"SUM('School Resources'!AU84:AU88)","v":0},{"$f":"SUM('School Resources'!AV84:AV88)","v":0},{"$f":"SUM('School Resources'!AW84:AW88)","v":0},0,{"$f":"SUM('School Resources'!AX84:AX88)","v":1.21},{"$f":"SUM('School Resources'!AY84:AY88)","v":0.33},{"$f":"SUM('School Resources'!AZ84:AZ88)","v":0.78},{"$f":"SUM('School Resources'!BA84:BA88)","v":8.1387235449735362E-2},2.4013872354497359,{"$f":"SUM('School Resources'!BB84:BB88)","v":0.04},{"$f":"SUM('School Resources'!BC84:BC88)","v":0},{"$f":"SUM('School Resources'!BD84:BD88)","v":0},{"$f":"SUM('School Resources'!BE84:BE88)","v":1.2815300925925925},{"$f":"SUM('School Resources'!BF84:BF88)","v":1},{"$f":"SUM('School Resources'!BG84:BG88)","v":1},3.2815300925925923,{"$f":"SUM('School Resources'!BH84:BH88)","v":0.33985714285714286},{"$f":"SUM('School Resources'!BI84:BI88)","v":0.66382433862433865},1.0036814814814816,{"$f":"SUM('School Resources'!BJ84:BJ88)","v":2.3200000000000003},{"$f":"SUM('School Resources'!BK84:BK88)","v":8.1387235449735362E-2},2.4013872354497359,{"$f":"SUM('School Resources'!BL84:BL88)","v":1.2646386666666667},{"$f":"SUM('School Resources'!BM84:BM88)","v":4.9023353174603175},{"$f":"SUM('School Resources'!BO84:BO88)","v":2},{"$f":"SUM('School Resources'!BP84:BP88)","v":1},{"$f":"SUM('School Resources'!BQ84:BQ88)","v":1},4,{"$f":"SUM('School Resources'!BR84:BR88)","v":1},{"$f":"SUM('School Resources'!BS84:BS88)","v":0},{"$f":"SUM('School Resources'!BT84:BT88)","v":0},{"$f":"SUM('School Resources'!BU84:BU88)","v":0},0,{"$f":"SUM('School Resources'!BV84:BV88)","v":2},{"$f":"SUM('School Resources'!BW84:BW88)","v":1},{"$f":"SUM('School Resources'!BX84:BX88)","v":1},4,{"$f":"SUM('School Resources'!BY84:BY88)","v":1.2815300925925925},{"$f":"SUM('School Resources'!BZ84:BZ88)","v":0.33985714285714286},{"$f":"SUM('School Resources'!CA84:CA88)","v":1.3276486772486773},2.9490359126984127,{"$f":"SUM('School Resources'!CC84:CC88)","v":270573.26058600273},{"$f":"SUM('School Resources'!CD84:CD88)","v":283892.41663898074},{"$f":"SUM('School Resources'!CE84:CE88)","v":253649.93346421965},{"$f":"SUM('School Resources'!CF84:CF88)","v":241116.71923140693},{"$f":"SUM('School Resources'!CG84:CG88)","v":194746.15184165709},{"$f":"SUM('School Resources'!CH84:CH88)","v":234638.51239418684},{"$f":"SUM('School Resources'!CI84:CI88)","v":237808.63275363052},{"$f":"SUM('School Resources'!CJ84:CJ88)","v":180667.84995618361},{"$f":"SUM('School Resources'!CK84:CK88)","v":198657.03731478145},{"$f":"SUM('School Resources'!CL84:CL88)","v":193860.62934004143},{"$f":"SUM('School Resources'!CM84:CM88)","v":201732.59662682851},{"$f":"SUM('School Resources'!CN84:CN88)","v":166090.83266383156},{"$f":"SUM('School Resources'!CO84:CO88)","v":179230.46298123692},{"$f":"SUM('School Resources'!CS84:CS88)","v":2836665.0357929878},{"$f":"SUM('School Resources'!CT84:CT88)","v":343285.12538201688},{"$f":"SUM('School Resources'!CU84:CU88)","v":125177.21279941847},{"$f":"SUM('School Resources'!CV84:CV88)","v":244501.7921319397},{"$f":"SUM('School Resources'!DC84:DC88)","v":90767.444196788842},803731.57451016386,{"$f":"SUM('School Resources'!DD84:DD88)","v":0},{"$f":"SUM('School Resources'!DE84:DE88)","v":74408.693033396543},{"$f":"SUM('School Resources'!DF84:DF88)","v":0},{"$f":"SUM('School Resources'!CW84:CW88)","v":36118.333925520361},{"$f":"SUM('School Resources'!DH84:DH88)","v":0},{"$f":"SUM('School Resources'!DI84:DI88)","v":0},{"$f":"SUM('School Resources'!DJ84:DJ88)","v":0},0,{"$f":"SUM('School Resources'!DK84:DK88)","v":90034.518570409811},{"$f":"SUM('School Resources'!DL84:DL88)","v":24554.86870102086},{"$f":"SUM('School Resources'!DM84:DM88)","v":58038.780566049303},{"$f":"SUM('School Resources'!DN84:DN88)","v":6055.9178194161286},178684.08565689609,{"$f":"SUM('School Resources'!DO84:DO88)","v":2976.3477213358619},{"$f":"SUM('School Resources'!DP84:DP88)","v":0},{"$f":"SUM('School Resources'!DQ84:DQ88)","v":0},{"$f":"SUM('School Resources'!DR84:DR88)","v":95356.979272782453},{"$f":"SUM('School Resources'!DS84:DS88)","v":74408.693033396543},{"$f":"SUM('School Resources'!DT84:DT88)","v":74408.693033396543},244174.36533957557,{"$f":"SUM('School Resources'!DU84:DU88)","v":20444.751559262244},{"$f":"SUM('School Resources'!DV84:DV88)","v":39933.613188383024},60378.364747645268,{"$f":"SUM('School Resources'!EA84:EA88)","v":49923.375067932568},{"$f":"SUM('School Resources'!DW84:DW88)","v":172628.16783747997},{"$f":"SUM('School Resources'!DX84:DX88)","v":6055.9178194161286},178684.08565689609,{"$f":"SUM('School Resources'!DY84:DY88)","v":94100.110346163885},{"$f":"SUM('School Resources'!DZ84:DZ88)","v":178038.29631702413},{"$f":"SUM('School Resources'!EC84:EC88)","v":220648.69254567617},{"$f":"SUM('School Resources'!ED84:ED88)","v":110324.34627283808},{"$f":"SUM('School Resources'!EE84:EE88)","v":110324.34627283808},441297.38509135233,{"$f":"SUM('School Resources'!EF84:EF88)","v":93963.917367336398},{"$f":"SUM('School Resources'!EG84:EG88)","v":0},{"$f":"SUM('School Resources'!EH84:EH88)","v":0},{"$f":"SUM('School Resources'!EI84:EI88)","v":0},0,{"$f":"SUM('School Resources'!EJ84:EJ88)","v":101853.26430928594},{"$f":"SUM('School Resources'!EK84:EK88)","v":50926.632154642968},{"$f":"SUM('School Resources'!EL84:EL88)","v":50926.632154642968},203706.52861857187,{"$f":"SUM('School Resources'!EM84:EM88)","v":54087.573853683607},{"$f":"SUM('School Resources'!EN84:EN88)","v":14343.828849777465},{"$f":"SUM('School Resources'!EO84:EO88)","v":56034.03017806611},124465.43288152719,{"$f":"SUM('School Resources'!EP84:EP88)","v":863433.26395878778},{"$f":"SUM('School Resources'!EQ84:EQ88)","v":246967.11592686491},{"$f":"SUM('School Resources'!ER84:ER88)","v":202403.93026335011},{"$f":"SUM('School Resources'!ES84:ES88)","v":45474.868674822988},{"$f":"SUM('School Resources'!ET84:ET88)","v":20240.393026335012},{"$f":"SUM('School Resources'!EU84:EU88)","v":80961.572105340048},{"$f":"SUM('School Resources'!EV84:EV88)","v":25943.70385217353},{"$f":"SUM('School Resources'!EW84:EW88)","v":366612.22282298829},{"$f":"SUM('School Resources'!EX84:EX88)","v":988603.80667187483},{"$f":"SUM('School Resources'!EY84:EY88)","v":6589919.7387462016}]
[{"$f":"'Base Sheet'!A20","v":"0601000"},{"$f":"'Base Sheet'!B20","v":"Crook #1"},{"$f":"SUM('School Resources'!F89:F94)","v":589.53600000000006},{"$f":"SUM('School Resources'!G89:G94)","v":184.44033333333331},{"$f":"SUM('School Resources'!H89:H94)","v":342.99900000000002},{"$f":"SUM('School Resources'!I89:I94)","v":1116.9753333333333},{"$f":"SUM('School Resources'!P89:P94)","v":6.1916250000000002},{"$f":"SUM('School Resources'!Q89:Q94)","v":5.3414999999999999},{"$f":"SUM('School Resources'!R89:R94)","v":6.0863125},{"$f":"SUM('School Resources'!S89:S94)","v":4.6949375},{"$f":"SUM('School Resources'!T89:T94)","v":4.3660625},{"$f":"SUM('School Resources'!U89:U94)","v":5.32925},{"$f":"SUM('School Resources'!V89:V94)","v":5.5996458333333337},{"$f":"SUM('School Resources'!W89:W94)","v":3.6900952380952381},{"$f":"SUM('School Resources'!X89:X94)","v":4.3294444444444444},{"$f":"SUM('School Resources'!Y89:Y94)","v":3.852730158730159},{"$f":"SUM('School Resources'!Z89:Z94)","v":4.0307460317460313},{"$f":"SUM('School Resources'!AA89:AA94)","v":3.6725238095238097},{"$f":"SUM('School Resources'!AB89:AB94)","v":3.9959206349206351},{"$f":"SUM('School Resources'!AC89:AC94)","v":36.846000000000004},{"$f":"SUM('School Resources'!AD89:AD94)","v":8.7828730158730153},{"$f":"SUM('School Resources'!AE89:AE94)","v":15.551920634920636},61.180793650793653,{"$f":"SUM('School Resources'!AG89:AG94)","v":7.3692000000000011},{"$f":"SUM('School Resources'!AH89:AH94)","v":2.8983480952380956},{"$f":"SUM('School Resources'!AI89:AI94)","v":5.1321338095238094},{"$f":"SUM('School Resources'!AP89:AP94)","v":18.650565158730156},34.050247063492066,{"$f":"SUM('School Resources'!AQ89:AQ94)","v":2.3440952380952385},{"$f":"SUM('School Resources'!AR89:AR94)","v":0},{"$f":"SUM('School Resources'!AS89:AS94)","v":0},{"$f":"SUM('School Resources'!AJ89:AJ94)","v":1.8223047619047619},{"$f":"SUM('School Resources'!AU89:AU94)","v":0},{"$f":"SUM('School Resources'!AV89:AV94)","v":0},{"$f":"SUM('School Resources'!AW89:AW94)","v":0},0,{"$f":"SUM('School Resources'!AX89:AX94)","v":2.36},{"$f":"SUM('School Resources'!AY89:AY94)","v":0.76},{"$f":"SUM('School Resources'!AZ89:AZ94)","v":0.89999999999999991},{"$f":"SUM('School Resources'!BA89:BA94)","v":0.29713445767195767},4.3171344576719575,{"$f":"SUM('School Resources'!BB89:BB94)","v":0.04},{"$f":"SUM('School Resources'!BC89:BC94)","v":0},{"$f":"SUM('School Resources'!BD89:BD94)","v":0},{"$f":"SUM('School Resources'!BE89:BE94)","v":1.8198368055555556},{"$f":"SUM('School Resources'!BF89:BF94)","v":0},{"$f":"SUM('School Resources'!BG89:BG94)","v":3},4.8198368055555552,{"$f":"SUM('School Resources'!BH89:BH94)","v":0.58552486772486767},{"$f":"SUM('School Resources'!BI89:BI94)","v":1.0367947089947089},1.6223195767195766,{"$f":"SUM('School Resources'!BJ89:BJ94)","v":4.0199999999999996},{"$f":"SUM('School Resources'!BK89:BK94)","v":0.29713445767195767},4.3171344576719575,{"$f":"SUM('School Resources'!BL89:BL94)","v":2.0441226666666665},{"$f":"SUM('School Resources'!BM89:BM94)","v":8.2147027116402107},{"$f":"SUM('School Resources'!BO89:BO94)","v":2},{"$f":"SUM('School Resources'!BP89:BP94)","v":0},{"$f":"SUM('School Resources'!BQ89:BQ94)","v":3},5,{"$f":"SUM('School Resources'!BR89:BR94)","v":1},{"$f":"SUM('School Resources'!BS89:BS94)","v":0.10166319444444444},{"$f":"SUM('School Resources'!BT89:BT94)","v":0},{"$f":"SUM('School Resources'!BU89:BU94)","v":0},0.10166319444444444,{"$f":"SUM('School Resources'!BV89:BV94)","v":2.1016631944444444},{"$f":"SUM('School Resources'!BW89:BW94)","v":0},{"$f":"SUM('School Resources'!BX89:BX94)","v":3},5.1016631944444448,{"$f":"SUM('School Resources'!BY89:BY94)","v":1.8198368055555556},{"$f":"SUM('School Resources'!BZ89:BZ94)","v":0},{"$f":"SUM('School Resources'!CA89:CA94)","v":3.6600232804232808},5.4798600859788369,{"$f":"SUM('School Resources'!CC89:CC94)","v":465105.728636329},{"$f":"SUM('School Resources'!CD89:CD94)","v":401245.593767541},{"$f":"SUM('School Resources'!CE89:CE94)","v":457194.80912052933},{"$f":"SUM('School Resources'!CF89:CF94)","v":352676.77335748286},{"$f":"SUM('School Resources'!CG89:CG94)","v":327972.16891111009},{"$f":"SUM('School Resources'!CH89:CH94)","v":400325.39185353706},{"$f":"SUM('School Resources'!CI89:CI94)","v":420637.12763900973},{"$f":"SUM('School Resources'!CJ89:CJ94)","v":277194.50620018714},{"$f":"SUM('School Resources'!CK89:CK94)","v":325221.47464096092},{"$f":"SUM('School Resources'!CL89:CL94)","v":289411.40132281109},{"$f":"SUM('School Resources'!CM89:CM94)","v":302783.69087973342},{"$f":"SUM('School Resources'!CN89:CN94)","v":275874.56642849627},{"$f":"SUM('School Resources'!CO89:CO94)","v":300167.6584866984},{"$f":"SUM('School Resources'!CS89:CS94)","v":4595810.8912444264},{"$f":"SUM('School Resources'!CT89:CT94)","v":553563.42405537097},{"$f":"SUM('School Resources'!CU89:CU94)","v":217719.62977044485},{"$f":"SUM('School Resources'!CV89:CV94)","v":385518.31464885396},{"$f":"SUM('School Resources'!DC89:DC94)","v":1401002.9188832527},2557804.2873579226,{"$f":"SUM('School Resources'!DD89:DD94)","v":176084.97344513517},{"$f":"SUM('School Resources'!DE89:DE94)","v":0},{"$f":"SUM('School Resources'!DF89:DF94)","v":0},{"$f":"SUM('School Resources'!CW89:CW94)","v":136888.84324925463},{"$f":"SUM('School Resources'!DH89:DH94)","v":0},{"$f":"SUM('School Resources'!DI89:DI94)","v":0},{"$f":"SUM('School Resources'!DJ89:DJ94)","v":0},0,{"$f":"SUM('School Resources'!DK89:DK94)","v":177279.71567750574},{"$f":"SUM('School Resources'!DL89:DL94)","v":57090.077930044223},{"$f":"SUM('School Resources'!DM89:DM94)","v":67606.67123294709},{"$f":"SUM('School Resources'!DN89:DN94)","v":22320.301768675643},324296.76660917269,{"$f":"SUM('School Resources'!DO89:DO94)","v":3004.7409436865378},{"$f":"SUM('School Resources'!DP89:DP94)","v":0},{"$f":"SUM('School Resources'!DQ89:DQ94)","v":0},{"$f":"SUM('School Resources'!DR89:DR94)","v":136703.45401201237},{"$f":"SUM('School Resources'!DS89:DS94)","v":0},{"$f":"SUM('School Resources'!DT89:DT94)","v":225355.57077649032},362059.02478850272,{"$f":"SUM('School Resources'!DU89:DU94)","v":41811.284730333668},{"$f":"SUM('School Resources'!DV89:DV94)","v":74035.657875851015},115846.94260618469,{"$f":"SUM('School Resources'!EA89:EA94)","v":98006.945756618661},{"$f":"SUM('School Resources'!DW89:DW94)","v":301976.46484049706},{"$f":"SUM('School Resources'!DX89:DX94)","v":22320.301768675643},324296.76660917269,{"$f":"SUM('School Resources'!DY89:DY94)","v":153551.47676127605},{"$f":"SUM('School Resources'!DZ89:DZ94)","v":300198.22424990695},{"$f":"SUM('School Resources'!EC89:EC94)","v":212732.31425093667},{"$f":"SUM('School Resources'!ED89:ED94)","v":0},{"$f":"SUM('School Resources'!EE89:EE94)","v":319098.47137640498},531830.7856273416,{"$f":"SUM('School Resources'!EF89:EF94)","v":90005.728219966652},{"$f":"SUM('School Resources'!EG89:EG94)","v":9150.2698491402898},{"$f":"SUM('School Resources'!EH89:EH94)","v":0},{"$f":"SUM('School Resources'!EI89:EI94)","v":0},9150.2698491402898,{"$f":"SUM('School Resources'!EJ89:EJ94)","v":118218.18380265242},{"$f":"SUM('School Resources'!EK89:EK94)","v":0},{"$f":"SUM('School Resources'!EL89:EL94)","v":168749.4705837997},286967.65438645211,{"$f":"SUM('School Resources'!EM89:EM94)","v":84250.438715807337},{"$f":"SUM('School Resources'!EN89:EN94)","v":0},{"$f":"SUM('School Resources'!EO89:EO94)","v":169442.97760347516},253693.41631928249,{"$f":"SUM('School Resources'!EP89:EP94)","v":1171647.8544021833},{"$f":"SUM('School Resources'!EQ89:EQ94)","v":401087.70442007523},{"$f":"SUM('School Resources'!ER89:ER94)","v":328490.18943559285},{"$f":"SUM('School Resources'!ES89:ES94)","v":145610.52949678322},{"$f":"SUM('School Resources'!ET89:ET94)","v":32849.018943559284},{"$f":"SUM('School Resources'!EU89:EU94)","v":131396.07577423714},{"$f":"SUM('School Resources'!EV89:EV94)","v":42105.171485420273},{"$f":"SUM('School Resources'!EW89:EW94)","v":686573.84725414135},{"$f":"SUM('School Resources'!EX89:EX94)","v":1768112.5368098093},{"$f":"SUM('School Resources'!EY89:EY94)","v":12087610.274833253}]
[{"$f":"'Base Sheet'!A21","v":"0701000"},{"$f":"'Base Sheet'!B21","v":"Fremont # 1"},{"$f":"SUM('School Resources'!F95:F100)","v":821.45099999999991},{"$f":"SUM('School Resources'!G95:G100)","v":368.495},{"$f":"SUM('School Resources'!H95:H100)","v":498.22766666666666},{"$f":"SUM('School Resources'!I95:I100)","v":1688.1736666666666},{"$f":"SUM('School Resources'!P95:P100)","v":9.0008541666666666},{"$f":"SUM('School Resources'!Q95:Q100)","v":8.7707708333333336},{"$f":"SUM('School Resources'!R95:R100)","v":8.4588333333333328},{"$f":"SUM('School Resources'!S95:S100)","v":8.2842916666666664},{"$f":"SUM('School Resources'!T95:T100)","v":8.1412499999999994},{"$f":"SUM('School Resources'!U95:U100)","v":8.5343125000000004},{"$f":"SUM('School Resources'!V95:V100)","v":6.265714285714286},{"$f":"SUM('School Resources'!W95:W100)","v":5.324523809523809},{"$f":"SUM('School Resources'!X95:X100)","v":5.9571428571428573},{"$f":"SUM('School Resources'!Y95:Y100)","v":6.3357936507936499},{"$f":"SUM('School Resources'!Z95:Z100)","v":5.8618730158730159},{"$f":"SUM('School Resources'!AA95:AA100)","v":5.1717460317460322},{"$f":"SUM('School Resources'!AB95:AB100)","v":4.9515079365079364},{"$f":"SUM('School Resources'!AC95:AC100)","v":51.190312499999997},{"$f":"SUM('School Resources'!AD95:AD100)","v":17.547380952380955},{"$f":"SUM('School Resources'!AE95:AE100)","v":22.320920634920636},{"$f":"SUM(G17:S17)","v":91.058614087301578},{"$f":"SUM('School Resources'!AG95:AG100)","v":10.2380625},{"$f":"SUM('School Resources'!AH95:AH100)","v":5.790635714285715},{"$f":"SUM('School Resources'!AI95:AI100)","v":7.3659038095238101},{"$f":"SUM('School Resources'!AP95:AP100)","v":0},23.394602023809526,{"$f":"SUM('School Resources'!AQ95:AQ100)","v":4.2126190476190475},{"$f":"SUM('School Resources'!AR95:AR100)","v":1},{"$f":"SUM('School Resources'!AS95:AS100)","v":0},{"$f":"SUM('School Resources'!AJ95:AJ100)","v":0.73300952380952378},{"$f":"SUM('School Resources'!AU95:AU100)","v":0},{"$f":"SUM('School Resources'!AV95:AV100)","v":0},{"$f":"SUM('School Resources'!AW95:AW100)","v":0},0,{"$f":"SUM('School Resources'!AX95:AX100)","v":3.11},{"$f":"SUM('School Resources'!AY95:AY100)","v":1.4},{"$f":"SUM('School Resources'!AZ95:AZ100)","v":1.4},{"$f":"SUM('School Resources'!BA95:BA100)","v":8.8061375661375729E-2},5.9980613756613756,{"$f":"SUM('School Resources'!BB95:BB100)","v":0.10999999999999999},{"$f":"SUM('School Resources'!BC95:BC100)","v":0},{"$f":"SUM('School Resources'!BD95:BD100)","v":0},{"$f":"SUM('School Resources'!BE95:BE100)","v":2.8439062499999999},{"$f":"SUM('School Resources'!BF95:BF100)","v":1},{"$f":"SUM('School Resources'!BG95:BG100)","v":1},4.8439062499999999,{"$f":"SUM('School Resources'!BH95:BH100)","v":1.1698253968253969},{"$f":"SUM('School Resources'!BI95:BI100)","v":1.4880613756613756},2.6578867724867727,{"$f":"SUM('School Resources'!BJ95:BJ100)","v":5.91},{"$f":"SUM('School Resources'!BK95:BK100)","v":8.8061375661375729E-2},5.9980613756613756,{"$f":"SUM('School Resources'!BL95:BL100)","v":3.3489373333333337},{"$f":"SUM('School Resources'!BM95:BM100)","v":11.747616732804232},{"$f":"SUM('School Resources'!BO95:BO100)","v":2},{"$f":"SUM('School Resources'!BP95:BP100)","v":1},{"$f":"SUM('School Resources'!BQ95:BQ100)","v":1},4,{"$f":"SUM('School Resources'!BR95:BR100)","v":2},{"$f":"SUM('School Resources'!BS95:BS100)","v":0.91748611111111111},{"$f":"SUM('School Resources'!BT95:BT100)","v":0.16982539682539685},{"$f":"SUM('School Resources'!BU95:BU100)","v":0.48806137566137564},1.5753728835978835,{"$f":"SUM('School Resources'!BV95:BV100)","v":2.9174861111111108},{"$f":"SUM('School Resources'!BW95:BW100)","v":1.1698253968253969},{"$f":"SUM('School Resources'!BX95:BX100)","v":1},5.0873115079365077,{"$f":"SUM('School Resources'!BY95:BY100)","v":2.8439062499999999},{"$f":"SUM('School Resources'!BZ95:BZ100)","v":1.1698253968253969},{"$f":"SUM('School Resources'!CA95:CA100)","v":2.9761227513227513},6.9898543981481485,{"$f":"SUM('School Resources'!CC95:CC100)","v":694282.71437047992},{"$f":"SUM('School Resources'!CD95:CD100)","v":676535.18972002412},{"$f":"SUM('School Resources'!CE95:CE100)","v":652473.82729777892},{"$f":"SUM('School Resources'!CF95:CF100)","v":639010.5203871018},{"$f":"SUM('School Resources'!CG95:CG100)","v":627976.97237460362},{"$f":"SUM('School Resources'!CH95:CH100)","v":658295.92814969877},{"$f":"SUM('School Resources'!CI95:CI100)","v":483307.14410037274},{"$f":"SUM('School Resources'!CJ95:CJ100)","v":410708.22554782772},{"$f":"SUM('School Resources'!CK95:CK100)","v":459505.42428147612},{"$f":"SUM('School Resources'!CL95:CL100)","v":488712.73016006546},{"$f":"SUM('School Resources'!CM95:CM100)","v":452156.76572422212},{"$f":"SUM('School Resources'!CN95:CN100)","v":398923.6806272064},{"$f":"SUM('School Resources'!CO95:CO100)","v":381935.57041695993},{"$f":"SUM('School Resources'!CS95:CS100)","v":7023824.6931578182},{"$f":"SUM('School Resources'!CT95:CT100)","v":789715.03045993752},{"$f":"SUM('School Resources'!CU95:CU100)","v":446661.86199679336},{"$f":"SUM('School Resources'!CV95:CV100)","v":568170.48648638988},{"$f":"SUM('School Resources'!DC95:DC100)","v":0},1804547.3789431206,{"$f":"SUM('School Resources'!DD95:DD100)","v":324941.22589177283},{"$f":"SUM('School Resources'!DE95:DE100)","v":77135.203116794553},{"$f":"SUM('School Resources'!DF95:DF100)","v":0},{"$f":"SUM('School Resources'!CW95:CW100)","v":56540.838505592466},{"$f":"SUM('School Resources'!DH95:DH100)","v":0},{"$f":"SUM('School Resources'!DI95:DI100)","v":0},{"$f":"SUM('School Resources'!DJ95:DJ100)","v":0},0,{"$f":"SUM('School Resources'!DK95:DK100)","v":239890.48169323106},{"$f":"SUM('School Resources'!DL95:DL100)","v":107989.28436351237},{"$f":"SUM('School Resources'!DM95:DM100)","v":107989.28436351237},{"$f":"SUM('School Resources'!DN95:DN100)","v":6792.6320983845653},462661.68251864036,{"$f":"SUM('School Resources'!DO95:DO100)","v":8484.8723428474004},{"$f":"SUM('School Resources'!DP95:DP100)","v":0},{"$f":"SUM('School Resources'!DQ95:DQ100)","v":0},{"$f":"SUM('School Resources'!DR95:DR100)","v":219365.28623887149},{"$f":"SUM('School Resources'!DS95:DS100)","v":77135.203116794553},{"$f":"SUM('School Resources'!DT95:DT100)","v":77135.203116794553},373635.69247246056,{"$f":"SUM('School Resources'!DU95:DU100)","v":90927.071240816571},{"$f":"SUM('School Resources'!DV95:DV100)","v":115662.61348287728},206589.68472369385,{"$f":"SUM('School Resources'!EA95:EA100)","v":119498.8795369748},{"$f":"SUM('School Resources'!DW95:DW100)","v":455869.05042025581},{"$f":"SUM('School Resources'!DX95:DX100)","v":6792.6320983845653},462661.68251864036,{"$f":"SUM('School Resources'!DY95:DY100)","v":258320.96143208299},{"$f":"SUM('School Resources'!DZ95:DZ100)","v":438160.93362075055},{"$f":"SUM('School Resources'!EC95:EC100)","v":230986.24583222545},{"$f":"SUM('School Resources'!ED95:ED100)","v":115493.12291611273},{"$f":"SUM('School Resources'!EE95:EE100)","v":115493.12291611273},461972.49166445091,{"$f":"SUM('School Resources'!EF95:EF100)","v":197283.76228689196},{"$f":"SUM('School Resources'!EG95:EG100)","v":90502.555922984699},{"$f":"SUM('School Resources'!EH95:EH100)","v":16751.896608789346},{"$f":"SUM('School Resources'!EI95:EI100)","v":48143.292208696155},155397.7447404702,{"$f":"SUM('School Resources'!EJ95:EJ100)","v":161475.2186473172},{"$f":"SUM('School Resources'!EK95:EK100)","v":64746.773262144074},{"$f":"SUM('School Resources'!EL95:EL100)","v":55347.382128863028},281569.37403832428,{"$f":"SUM('School Resources'!EM95:EM100)","v":129691.3023244517},{"$f":"SUM('School Resources'!EN95:EN100)","v":53347.813137829078},{"$f":"SUM('School Resources'!EO95:EO100)","v":135720.80144923131},318759.91691151209,{"$f":"SUM('School Resources'!EP95:EP100)","v":1414983.2896416495},{"$f":"SUM('School Resources'!EQ95:EQ100)","v":604674.75971823465},{"$f":"SUM('School Resources'!ER95:ER100)","v":496473.35175128852},{"$f":"SUM('School Resources'!ES95:ES100)","v":36197.995465159096},{"$f":"SUM('School Resources'!ET95:ET100)","v":49647.335175128843},{"$f":"SUM('School Resources'!EU95:EU100)","v":198589.34070051537},{"$f":"SUM('School Resources'!EV95:EV100)","v":63636.894755811431},{"$f":"SUM('School Resources'!EW95:EW100)","v":550646.07506233209},{"$f":"SUM('School Resources'!EX95:EX100)","v":1999865.7526284698},{"$f":"SUM('School Resources'!EY95:EY100)","v":15031852.771051308}]
[{"$f":"'Base Sheet'!A22","v":"0702000"},{"$f":"'Base Sheet'!B22","v":"Fremont # 2"},{"$f":"SUM('School Resources'!F101:F103)","v":75.271999999999991},{"$f":"SUM('School Resources'!G101:G103)","v":39.366999999999997},{"$f":"SUM('School Resources'!H101:H103)","v":46.206333333333333},{"$f":"SUM('School Resources'!I101:I103)","v":160.84533333333331},{"$f":"SUM('School Resources'!P101:P103)","v":0.8858125},{"$f":"SUM('School Resources'!Q101:Q103)","v":0.87106249999999996},{"$f":"SUM('School Resources'!R101:R103)","v":0.75537500000000002},{"$f":"SUM('School Resources'!S101:S103)","v":0.76756250000000004},{"$f":"SUM('School Resources'!T101:T103)","v":0.92900000000000005},{"$f":"SUM('School Resources'!U101:U103)","v":0.4956875},{"$f":"SUM('School Resources'!V101:V103)","v":0},{"$f":"SUM('School Resources'!W101:W103)","v":0},{"$f":"SUM('School Resources'!X101:X103)","v":0},{"$f":"SUM('School Resources'!Y101:Y103)","v":0},{"$f":"SUM('School Resources'!Z101:Z103)","v":0},{"$f":"SUM('School Resources'!AA101:AA103)","v":0},{"$f":"SUM('School Resources'!AB101:AB103)","v":0},{"$f":"SUM('School Resources'!AC101:AC103)","v":4.7044999999999995},{"$f":"SUM('School Resources'!AD101:AD103)","v":0},{"$f":"SUM('School Resources'!AE101:AE103)","v":0},4.7044999999999995,{"$f":"SUM('School Resources'!AG101:AG103)","v":0.94089999999999996},{"$f":"SUM('School Resources'!AH101:AH103)","v":0},{"$f":"SUM('School Resources'!AI101:AI103)","v":0},{"$f":"SUM('School Resources'!AP101:AP103)","v":0.35460000000000047},1.2955000000000005,{"$f":"SUM('School Resources'!AQ101:AQ103)","v":0},{"$f":"SUM('School Resources'!AR101:AR103)","v":12.224761904761905},{"$f":"SUM('School Resources'!AS101:AS103)","v":1.1999999999999993},{"$f":"SUM('School Resources'!AJ101:AJ103)","v":0},{"$f":"SUM('School Resources'!AU101:AU103)","v":0},{"$f":"SUM('School Resources'!AV101:AV103)","v":0},{"$f":"SUM('School Resources'!AW101:AW103)","v":0},0,{"$f":"SUM('School Resources'!AX101:AX103)","v":0.3},{"$f":"SUM('School Resources'!AY101:AY103)","v":0},{"$f":"SUM('School Resources'!AZ101:AZ103)","v":0},{"$f":"SUM('School Resources'!BA101:BA103)","v":0},0.3,{"$f":"SUM('School Resources'!BB101:BB103)","v":0},{"$f":"SUM('School Resources'!BC101:BC103)","v":0},{"$f":"SUM('School Resources'!BD101:BD103)","v":0},{"$f":"SUM('School Resources'!BE101:BE103)","v":0.26136111111111104},{"$f":"SUM('School Resources'!BF101:BF103)","v":0},{"$f":"SUM('School Resources'!BG101:BG103)","v":0},0.26136111111111104,{"$f":"SUM('School Resources'!BH101:BH103)","v":0},{"$f":"SUM('School Resources'!BI101:BI103)","v":0},0,{"$f":"SUM('School Resources'!BJ101:BJ103)","v":0.3},{"$f":"SUM('School Resources'!BK101:BK103)","v":0},0.3,{"$f":"SUM('School Resources'!BL101:BL103)","v":0},{"$f":"SUM('School Resources'!BM101:BM103)","v":0.52272222222222209},{"$f":"SUM('School Resources'!BO101:BO103)","v":0.78408333333333324},{"$f":"SUM('School Resources'!BP101:BP103)","v":0},{"$f":"SUM('School Resources'!BQ101:BQ103)","v":0},0.78408333333333324,{"$f":"SUM('School Resources'!BR101:BR103)","v":2},{"$f":"SUM('School Resources'!BS101:BS103)","v":0},{"$f":"SUM('School Resources'!BT101:BT103)","v":0},{"$f":"SUM('School Resources'!BU101:BU103)","v":0},0,{"$f":"SUM('School Resources'!BV101:BV103)","v":0.78408333333333324},{"$f":"SUM('School Resources'!BW101:BW103)","v":0},{"$f":"SUM('School Resources'!BX101:BX103)","v":0},0.78408333333333324,{"$f":"SUM('School Resources'!BY101:BY103)","v":0.26136111111111104},{"$f":"SUM('School Resources'!BZ101:BZ103)","v":0},{"$f":"SUM('School Resources'!CA101:CA103)","v":0},0.26136111111111104,{"$f":"SUM('School Resources'!CC101:CC103)","v":67412.640928705747},{"$f":"SUM('School Resources'!CD101:CD103)","v":66290.127469369356},{"$f":"SUM('School Resources'!CE101:CE103)","v":57486.007074320019},{"$f":"SUM('School Resources'!CF101:CF103)","v":58413.507602161524},{"$f":"SUM('School Resources'!CG101:CG103)","v":70699.322286338967},{"$f":"SUM('School Resources'!CH101:CH103)","v":37723.111211851072},{"$f":"SUM('School Resources'!CI101:CI103)","v":0},{"$f":"SUM('School Resources'!CJ101:CJ103)","v":0},{"$f":"SUM('School Resources'!CK101:CK103)","v":0},{"$f":"SUM('School Resources'!CL101:CL103)","v":0},{"$f":"SUM('School Resources'!CM101:CM103)","v":0},{"$f":"SUM('School Resources'!CN101:CN103)","v":0},{"$f":"SUM('School Resources'!CO101:CO103)","v":0},{"$f":"SUM('School Resources'!CS101:CS103)","v":358024.71657274663},{"$f":"SUM('School Resources'!CT101:CT103)","v":71604.943314549339},{"$f":"SUM('School Resources'!CU101:CU103)","v":0},{"$f":"SUM('School Resources'!CV101:CV103)","v":0},{"$f":"SUM('School Resources'!DC101:DC103)","v":26985.984588520809},98590.927903070144,{"$f":"SUM('School Resources'!DD101:DD103)","v":0},{"$f":"SUM('School Resources'!DE101:DE103)","v":930336.2559510452},{"$f":"SUM('School Resources'!DF101:DF103)","v":91323.128895163303},{"$f":"SUM('School Resources'!CW101:CW103)","v":0},{"$f":"SUM('School Resources'!DH101:DH103)","v":0},{"$f":"SUM('School Resources'!DI101:DI103)","v":0},{"$f":"SUM('School Resources'!DJ101:DJ103)","v":0},0,{"$f":"SUM('School Resources'!DK101:DK103)","v":22830.78222379084},{"$f":"SUM('School Resources'!DL101:DL103)","v":0},{"$f":"SUM('School Resources'!DM101:DM103)","v":0},{"$f":"SUM('School Resources'!DN101:DN103)","v":0},22830.78222379084,{"$f":"SUM('School Resources'!DO101:DO103)","v":0},{"$f":"SUM('School Resources'!DP101:DP103)","v":0},{"$f":"SUM('School Resources'!DQ101:DQ103)","v":0},{"$f":"SUM('School Resources'!DR101:DR103)","v":19890.262031819257},{"$f":"SUM('School Resources'!DS101:DS103)","v":0},{"$f":"SUM('School Resources'!DT101:DT103)","v":0},19890.262031819257,{"$f":"SUM('School Resources'!DU101:DU103)","v":0},{"$f":"SUM('School Resources'!DV101:DV103)","v":0},0,{"$f":"SUM('School Resources'!EA101:EA103)","v":17498.556879494372},{"$f":"SUM('School Resources'!DW101:DW103)","v":22830.78222379084},{"$f":"SUM('School Resources'!DX101:DX103)","v":0},22830.78222379084,{"$f":"SUM('School Resources'!DY101:DY103)","v":0},{"$f":"SUM('School Resources'!DZ101:DZ103)","v":20033.599131914027},{"$f":"SUM('School Resources'!EC101:EC103)","v":90190.963838664014},{"$f":"SUM('School Resources'!ED101:ED103)","v":0},{"$f":"SUM('School Resources'!EE101:EE103)","v":0},90190.963838664014,{"$f":"SUM('School Resources'!EF101:EF103)","v":196679.26134141049},{"$f":"SUM('School Resources'!EG101:EG103)","v":0},{"$f":"SUM('School Resources'!EH101:EH103)","v":0},{"$f":"SUM('School Resources'!EI101:EI103)","v":0},0,{"$f":"SUM('School Resources'!EJ101:EJ103)","v":41373.915379750841},{"$f":"SUM('School Resources'!EK101:EK103)","v":0},{"$f":"SUM('School Resources'!EL101:EL103)","v":0},41373.915379750841,{"$f":"SUM('School Resources'!EM101:EM103)","v":11400.67736455012},{"$f":"SUM('School Resources'!EN101:EN103)","v":0},{"$f":"SUM('School Resources'!EO101:EO103)","v":0},11400.67736455012,{"$f":"SUM('School Resources'!EP101:EP103)","v":339644.81792437547},{"$f":"SUM('School Resources'!EQ101:EQ103)","v":57516.758813343091},{"$f":"SUM('School Resources'!ER101:ER103)","v":47302.847645544309},{"$f":"SUM('School Resources'!ES101:ES103)","v":9822.571633761765},{"$f":"SUM('School Resources'!ET101:ET103)","v":4730.2847645544316},{"$f":"SUM('School Resources'!EU101:EU103)","v":18921.139058217726},{"$f":"SUM('School Resources'!EV101:EV103)","v":6063.1780671637498},{"$f":"SUM('School Resources'!EW101:EW103)","v":114265.88351096722},{"$f":"SUM('School Resources'!EX101:EX103)","v":258622.6634935523},{"$f":"SUM('School Resources'!EY101:EY103)","v":2179626.4932307624}]
[{"$f":"'Base Sheet'!A23","v":"0706000"},{"$f":"'Base Sheet'!B23","v":"Fremont # 6"},{"$f":"SUM('School Resources'!F104:F107)","v":170.01466666666667},{"$f":"SUM('School Resources'!G104:G107)","v":93.775000000000006},{"$f":"SUM('School Resources'!H104:H107)","v":120.03766666666667},{"$f":"SUM('School Resources'!I104:I107)","v":383.82733333333334},{"$f":"SUM('School Resources'!P104:P107)","v":1.9959374999999999},{"$f":"SUM('School Resources'!Q104:Q107)","v":1.9596875},{"$f":"SUM('School Resources'!R104:R107)","v":1.939125},{"$f":"SUM('School Resources'!S104:S107)","v":1.2625},{"$f":"SUM('School Resources'!T104:T107)","v":1.5850625},{"$f":"SUM('School Resources'!U104:U107)","v":1.6116874999999999},{"$f":"SUM('School Resources'!V104:V107)","v":1.805857142857143},{"$f":"SUM('School Resources'!W104:W107)","v":1.4215238095238096},{"$f":"SUM('School Resources'!X104:X107)","v":1.2380952380952381},{"$f":"SUM('School Resources'!Y104:Y107)","v":1.6011428571428572},{"$f":"SUM('School Resources'!Z104:Z107)","v":1.5945714285714285},{"$f":"SUM('School Resources'!AA104:AA107)","v":1.2455555555555555},{"$f":"SUM('School Resources'!AB104:AB107)","v":1.2748095238095236},{"$f":"SUM('School Resources'!AC104:AC107)","v":10.354000000000001},{"$f":"SUM('School Resources'!AD104:AD107)","v":4.465476190476191},{"$f":"SUM('School Resources'!AE104:AE107)","v":5.7160793650793646},20.535555555555554,{"$f":"SUM('School Resources'!AG104:AG107)","v":2.0708000000000002},{"$f":"SUM('School Resources'!AH104:AH107)","v":1.4736071428571431},{"$f":"SUM('School Resources'!AI104:AI107)","v":1.8863061904761904},{"$f":"SUM('School Resources'!AP104:AP107)","v":4.3129787301587292},9.7436920634920625,{"$f":"SUM('School Resources'!AQ104:AQ107)","v":0},{"$f":"SUM('School Resources'!AR104:AR107)","v":1},{"$f":"SUM('School Resources'!AS104:AS107)","v":0},{"$f":"SUM('School Resources'!AJ104:AJ107)","v":0.14555238095238093},{"$f":"SUM('School Resources'!AU104:AU107)","v":0},{"$f":"SUM('School Resources'!AV104:AV107)","v":0},{"$f":"SUM('School Resources'!AW104:AW107)","v":0},0,{"$f":"SUM('School Resources'!AX104:AX107)","v":0.78},{"$f":"SUM('School Resources'!AY104:AY107)","v":0.48},{"$f":"SUM('School Resources'!AZ104:AZ107)","v":0.59},{"$f":"SUM('School Resources'!BA104:BA107)","v":0},1.85,{"$f":"SUM('School Resources'!BB104:BB107)","v":0.08},{"$f":"SUM('School Resources'!BC104:BC107)","v":0},{"$f":"SUM('School Resources'!BD104:BD107)","v":0},{"$f":"SUM('School Resources'!BE104:BE107)","v":0.57522222222222219},{"$f":"SUM('School Resources'!BF104:BF107)","v":0.89309523809523828},{"$f":"SUM('School Resources'!BG104:BG107)","v":1},2.4683174603174605,{"$f":"SUM('School Resources'!BH104:BH107)","v":0.29769841269841274},{"$f":"SUM('School Resources'!BI104:BI107)","v":0.38107195767195767},0.67877037037037047,{"$f":"SUM('School Resources'!BJ104:BJ107)","v":1.85},{"$f":"SUM('School Resources'!BK104:BK107)","v":0},1.85,{"$f":"SUM('School Resources'!BL104:BL107)","v":0.85525066666666671},{"$f":"SUM('School Resources'!BM104:BM107)","v":2.6985211640211637},{"$f":"SUM('School Resources'!BO104:BO107)","v":1},{"$f":"SUM('School Resources'!BP104:BP107)","v":0.89309523809523828},{"$f":"SUM('School Resources'!BQ104:BQ107)","v":1},2.8930952380952384,{"$f":"SUM('School Resources'!BR104:BR107)","v":1},{"$f":"SUM('School Resources'!BS104:BS107)","v":0},{"$f":"SUM('School Resources'!BT104:BT107)","v":0},{"$f":"SUM('School Resources'!BU104:BU107)","v":0},0,{"$f":"SUM('School Resources'!BV104:BV107)","v":1},{"$f":"SUM('School Resources'!BW104:BW107)","v":0.89309523809523828},{"$f":"SUM('School Resources'!BX104:BX107)","v":1},2.8930952380952384,{"$f":"SUM('School Resources'!BY104:BY107)","v":0.57522222222222219},{"$f":"SUM('School Resources'!BZ104:BZ107)","v":0.29769841269841274},{"$f":"SUM('School Resources'!CA104:CA107)","v":0.76214391534391535},1.6350645502645502,{"$f":"SUM('School Resources'!CC104:CC107)","v":146196.79300813688},{"$f":"SUM('School Resources'!CD104:CD107)","v":143541.58273900524},{"$f":"SUM('School Resources'!CE104:CE107)","v":142035.43760358403},{"$f":"SUM('School Resources'!CF104:CF107)","v":92474.564545619709},{"$f":"SUM('School Resources'!CG104:CG107)","v":116101.35799215156},{"$f":"SUM('School Resources'!CH104:CH107)","v":118051.56415534136},{"$f":"SUM('School Resources'!CI104:CI107)","v":132273.94290480099},{"$f":"SUM('School Resources'!CJ104:CJ107)","v":104122.61012035228},{"$f":"SUM('School Resources'!CK104:CK107)","v":90686.984561475256},{"$f":"SUM('School Resources'!CL104:CL107)","v":117279.19880365553},{"$f":"SUM('School Resources'!CM104:CM107)","v":116797.86019329078},{"$f":"SUM('School Resources'!CN104:CN107)","v":91233.43177614054},{"$f":"SUM('School Resources'!CO104:CO107)","v":93376.202449817443},{"$f":"SUM('School Resources'!CS104:CS107)","v":1504171.5308533718},{"$f":"SUM('School Resources'!CT104:CT107)","v":151680.26000876777},{"$f":"SUM('School Resources'!CU104:CU107)","v":107937.56740358743},{"$f":"SUM('School Resources'!CV104:CV107)","v":138166.60876355841},{"$f":"SUM('School Resources'!DC104:DC107)","v":315913.52868589968},713697.96486181323,{"$f":"SUM('School Resources'!DD104:DD107)","v":0},{"$f":"SUM('School Resources'!DE104:DE107)","v":73247.179838114622},{"$f":"SUM('School Resources'!DF104:DF107)","v":0},{"$f":"SUM('School Resources'!CW104:CW107)","v":10661.301423484816},{"$f":"SUM('School Resources'!DH104:DH107)","v":0},{"$f":"SUM('School Resources'!DI104:DI107)","v":0},{"$f":"SUM('School Resources'!DJ104:DJ107)","v":0},0,{"$f":"SUM('School Resources'!DK104:DK107)","v":57132.800273729408},{"$f":"SUM('School Resources'!DL104:DL107)","v":35158.646322295019},{"$f":"SUM('School Resources'!DM104:DM107)","v":43215.836104487622},{"$f":"SUM('School Resources'!DN104:DN107)","v":0},135507.28270051203,{"$f":"SUM('School Resources'!DO104:DO107)","v":5859.7743870491704},{"$f":"SUM('School Resources'!DP104:DP107)","v":0},{"$f":"SUM('School Resources'!DQ104:DQ107)","v":0},{"$f":"SUM('School Resources'!DR104:DR107)","v":42133.405557991042},{"$f":"SUM('School Resources'!DS104:DS107)","v":65416.707517325718},{"$f":"SUM('School Resources'!DT104:DT107)","v":73247.179838114622},180797.29291343139,{"$f":"SUM('School Resources'!DU104:DU107)","v":23907.037671665181},{"$f":"SUM('School Resources'!DV104:DV107)","v":30602.452882098503},54509.490553763681,{"$f":"SUM('School Resources'!EA104:EA107)","v":31507.064328536675},{"$f":"SUM('School Resources'!DW104:DW107)","v":135507.28270051203},{"$f":"SUM('School Resources'!DX104:DX107)","v":0},135507.28270051203,{"$f":"SUM('School Resources'!DY104:DY107)","v":62644.699388000765},{"$f":"SUM('School Resources'!DZ104:DZ107)","v":101053.97952550091},{"$f":"SUM('School Resources'!EC104:EC107)","v":105087.62899116392},{"$f":"SUM('School Resources'!ED104:ED107)","v":93853.261034727606},{"$f":"SUM('School Resources'!EE104:EE107)","v":105087.62899116392},304028.51901705546,{"$f":"SUM('School Resources'!EF104:EF107)","v":88727.200085662233},{"$f":"SUM('School Resources'!EG104:EG107)","v":0},{"$f":"SUM('School Resources'!EH104:EH107)","v":0},{"$f":"SUM('School Resources'!EI104:EI107)","v":0},0,{"$f":"SUM('School Resources'!EJ104:EJ107)","v":54331.213735893238},{"$f":"SUM('School Resources'!EK104:EK107)","v":48522.948267460852},{"$f":"SUM('School Resources'!EL104:EL107)","v":54331.213735893238},157185.37573924731,{"$f":"SUM('School Resources'!EM104:EM107)","v":25782.27393337003},{"$f":"SUM('School Resources'!EN104:EN107)","v":13343.264097253099},{"$f":"SUM('School Resources'!EO104:EO107)","v":34160.368711306175},73285.906741929299,{"$f":"SUM('School Resources'!EP104:EP107)","v":623227.00158389425},{"$f":"SUM('School Resources'!EQ104:EQ107)","v":137989.96153326478},{"$f":"SUM('School Resources'!ER104:ER107)","v":112879.407158402},{"$f":"SUM('School Resources'!ES104:ES107)","v":23465.032236208663},{"$f":"SUM('School Resources'!ET104:ET107)","v":11287.940715840199},{"$f":"SUM('School Resources'!EU104:EU107)","v":45151.762863360796},{"$f":"SUM('School Resources'!EV104:EV107)","v":14468.641525469291},{"$f":"SUM('School Resources'!EW104:EW107)","v":241263.3355205378},{"$f":"SUM('School Resources'!EX104:EX107)","v":586506.0815530835},{"$f":"SUM('School Resources'!EY104:EY107)","v":4218897.9266110696}]
[{"$f":"'Base Sheet'!A24","v":"0714000"},{"$f":"'Base Sheet'!B24","v":"Fremont #14"},{"$f":"SUM('School Resources'!F108:F110)","v":318.79866666666669},{"$f":"SUM('School Resources'!G108:G110)","v":150.983},{"$f":"SUM('School Resources'!H108:H110)","v":148.886},{"$f":"SUM('School Resources'!I108:I110)","v":618.66766666666672},{"$f":"SUM('School Resources'!P108:P110)","v":3.6810416666666668},{"$f":"SUM('School Resources'!Q108:Q110)","v":3.4540000000000002},{"$f":"SUM('School Resources'!R108:R110)","v":3.2638750000000001},{"$f":"SUM('School Resources'!S108:S110)","v":3.0844374999999999},{"$f":"SUM('School Resources'!T108:T110)","v":3.1515208333333331},{"$f":"SUM('School Resources'!U108:U110)","v":3.2900416666666668},{"$f":"SUM('School Resources'!V108:V110)","v":3.0892380952380951},{"$f":"SUM('School Resources'!W108:W110)","v":2.3142857142857145},{"$f":"SUM('School Resources'!X108:X110)","v":1.7861428571428573},{"$f":"SUM('School Resources'!Y108:Y110)","v":2.9150952380952382},{"$f":"SUM('School Resources'!Z108:Z110)","v":1.7896666666666665},{"$f":"SUM('School Resources'!AA108:AA110)","v":0.86476190476190473},{"$f":"SUM('School Resources'!AB108:AB110)","v":1.5202857142857142},{"$f":"SUM('School Resources'!AC108:AC110)","v":19.924916666666668},{"$f":"SUM('School Resources'!AD108:AD110)","v":7.1896666666666667},{"$f":"SUM('School Resources'!AE108:AE110)","v":7.0898095238095244},34.204392857142849,{"$f":"SUM('School Resources'!AG108:AG110)","v":3.984983333333334},{"$f":"SUM('School Resources'!AH108:AH110)","v":2.3725900000000002},{"$f":"SUM('School Resources'!AI108:AI110)","v":2.3396371428571432},{"$f":"SUM('School Resources'!AP108:AP110)","v":0.38688666666666549},9.0840971428571429,{"$f":"SUM('School Resources'!AQ108:AQ110)","v":0},{"$f":"SUM('School Resources'!AR108:AR110)","v":0},{"$f":"SUM('School Resources'!AS108:AS110)","v":0},{"$f":"SUM('School Resources'!AJ108:AJ110)","v":0.18366666666666664},{"$f":"SUM('School Resources'!AU108:AU110)","v":0},{"$f":"SUM('School Resources'!AV108:AV110)","v":0},{"$f":"SUM('School Resources'!AW108:AW110)","v":0},0,{"$f":"SUM('School Resources'!AX108:AX110)","v":2.4300000000000002},{"$f":"SUM('School Resources'!AY108:AY110)","v":1.33},{"$f":"SUM('School Resources'!AZ108:AZ110)","v":1.2},{"$f":"SUM('School Resources'!BA108:BA110)","v":0},4.96,{"$f":"SUM('School Resources'!BB108:BB110)","v":1.1099999999999999},{"$f":"SUM('School Resources'!BC108:BC110)","v":0},{"$f":"SUM('School Resources'!BD108:BD110)","v":0},{"$f":"SUM('School Resources'!BE108:BE110)","v":1.1069398148148148},{"$f":"SUM('School Resources'!BF108:BF110)","v":1},{"$f":"SUM('School Resources'!BG108:BG110)","v":1},3.1069398148148148,{"$f":"SUM('School Resources'!BH108:BH110)","v":0.47931111111111113},{"$f":"SUM('School Resources'!BI108:BI110)","v":0.47265396825396822},0.95196507936507935,{"$f":"SUM('School Resources'!BJ108:BJ110)","v":4.96},{"$f":"SUM('School Resources'!BK108:BK110)","v":0},4.96,{"$f":"SUM('School Resources'!BL108:BL110)","v":1.199476},{"$f":"SUM('School Resources'!BM108:BM110)","v":4.3541367724867719},{"$f":"SUM('School Resources'!BO108:BO110)","v":1},{"$f":"SUM('School Resources'!BP108:BP110)","v":1},{"$f":"SUM('School Resources'!BQ108:BQ110)","v":1},3,{"$f":"SUM('School Resources'!BR108:BR110)","v":0},{"$f":"SUM('School Resources'!BS108:BS110)","v":0.1069398148148149},{"$f":"SUM('School Resources'!BT108:BT110)","v":0},{"$f":"SUM('School Resources'!BU108:BU110)","v":0},0.1069398148148149,{"$f":"SUM('School Resources'!BV108:BV110)","v":1.1069398148148148},{"$f":"SUM('School Resources'!BW108:BW110)","v":1},{"$f":"SUM('School Resources'!BX108:BX110)","v":1},3.1069398148148148,{"$f":"SUM('School Resources'!BY108:BY110)","v":1.1069398148148148},{"$f":"SUM('School Resources'!BZ108:BZ110)","v":0.47931111111111113},{"$f":"SUM('School Resources'!CA108:CA110)","v":0.94530793650793643},2.5315588624338625,{"$f":"SUM('School Resources'!CC108:CC110)","v":277790.95154449396},{"$f":"SUM('School Resources'!CD108:CD110)","v":260657.18172202582},{"$f":"SUM('School Resources'!CE108:CE110)","v":246309.33960422032},{"$f":"SUM('School Resources'!CF108:CF110)","v":232768.03299007844},{"$f":"SUM('School Resources'!CG108:CG110)","v":237830.49755498461},{"$f":"SUM('School Resources'!CH108:CH110)","v":248284.0152233266},{"$f":"SUM('School Resources'!CI108:CI110)","v":233130.31139927072},{"$f":"SUM('School Resources'!CJ108:CJ110)","v":174648.28951513022},{"$f":"SUM('School Resources'!CK108:CK110)","v":134791.82492639957},{"$f":"SUM('School Resources'!CL108:CL110)","v":219988.56665118778},{"$f":"SUM('School Resources'!CM108:CM110)","v":135057.75030549668},{"$f":"SUM('School Resources'!CN108:CN110)","v":65259.525464912847},{"$f":"SUM('School Resources'!CO108:CO110)","v":114728.83314938367},{"$f":"SUM('School Resources'!CS108:CS110)","v":2581245.1200509113},{"$f":"SUM('School Resources'!CT108:CT110)","v":300728.003727826},{"$f":"SUM('School Resources'!CU108:CU110)","v":179048.24052746416},{"$f":"SUM('School Resources'!CV108:CV110)","v":176561.44293842374},{"$f":"SUM('School Resources'!DC108:DC110)","v":29196.522344864461},685534.20953857829,{"$f":"SUM('School Resources'!DD108:DD110)","v":0},{"$f":"SUM('School Resources'!DE108:DE110)","v":0},{"$f":"SUM('School Resources'!DF108:DF110)","v":0},{"$f":"SUM('School Resources'!CW108:CW110)","v":13860.461988885949},{"$f":"SUM('School Resources'!DH108:DH110)","v":0},{"$f":"SUM('School Resources'!DI108:DI110)","v":0},{"$f":"SUM('School Resources'!DJ108:DJ110)","v":0},0,{"$f":"SUM('School Resources'!DK108:DK110)","v":183380.70399088672},{"$f":"SUM('School Resources'!DL108:DL110)","v":100368.86267813965},{"$f":"SUM('School Resources'!DM108:DM110)","v":90558.37234117862},{"$f":"SUM('School Resources'!DN108:DN110)","v":0},374307.93901020498,{"$f":"SUM('School Resources'!DO108:DO110)","v":83766.494415590234},{"$f":"SUM('School Resources'!DP108:DP110)","v":0},{"$f":"SUM('School Resources'!DQ108:DQ110)","v":0},{"$f":"SUM('School Resources'!DR108:DR110)","v":83535.556591062763},{"$f":"SUM('School Resources'!DS108:DS110)","v":75465.310284315521},{"$f":"SUM('School Resources'!DT108:DT110)","v":75465.310284315521},234466.17715969382,{"$f":"SUM('School Resources'!DU108:DU110)","v":29735.51161211975},{"$f":"SUM('School Resources'!DV108:DV110)","v":29322.515659922377},59058.027272042127,{"$f":"SUM('School Resources'!EA108:EA110)","v":46797.699793466272},{"$f":"SUM('School Resources'!DW108:DW110)","v":374307.93901020498},{"$f":"SUM('School Resources'!DX108:DX110)","v":0},374307.93901020498,{"$f":"SUM('School Resources'!DY108:DY110)","v":90518.828518589638},{"$f":"SUM('School Resources'!DZ108:DZ110)","v":174228.84062358347},{"$f":"SUM('School Resources'!EC108:EC110)","v":115690.82250111364},{"$f":"SUM('School Resources'!ED108:ED110)","v":115690.82250111364},{"$f":"SUM('School Resources'!EE108:EE110)","v":115690.82250111364},347072.46750334091,{"$f":"SUM('School Resources'!EF108:EF110)","v":0},{"$f":"SUM('School Resources'!EG108:EG110)","v":10552.390647099606},{"$f":"SUM('School Resources'!EH108:EH110)","v":0},{"$f":"SUM('School Resources'!EI108:EI110)","v":0},10552.390647099606,{"$f":"SUM('School Resources'!EJ108:EJ110)","v":63994.21716787992},{"$f":"SUM('School Resources'!EK108:EK110)","v":57811.830698840487},{"$f":"SUM('School Resources'!EL108:EL110)","v":57811.830698840487},179617.87856556091,{"$f":"SUM('School Resources'!EM108:EM110)","v":52576.494216922438},{"$f":"SUM('School Resources'!EN108:EN110)","v":22765.915114956733},{"$f":"SUM('School Resources'!EO108:EO110)","v":44899.439510480624},120241.84884235979,{"$f":"SUM('School Resources'!EP108:EP110)","v":657484.58555836114},{"$f":"SUM('School Resources'!EQ108:EQ110)","v":219055.32755973242},{"$f":"SUM('School Resources'!ER108:ER110)","v":181943.37238811859},{"$f":"SUM('School Resources'!ES108:ES110)","v":15006.706662691584},{"$f":"SUM('School Resources'!ET108:ET110)","v":18194.337238811859},{"$f":"SUM('School Resources'!EU108:EU110)","v":72777.348955247435},{"$f":"SUM('School Resources'!EV108:EV110)","v":23321.113206455317},{"$f":"SUM('School Resources'!EW108:EW110)","v":293256.81942135503},{"$f":"SUM('School Resources'!EX108:EX110)","v":823555.02543241228},{"$f":"SUM('School Resources'!EY108:EY110)","v":6199131.3483725246}]
[{"$f":"'Base Sheet'!A25","v":"0721000"},{"$f":"'Base Sheet'!B25","v":"Fremont #21"},{"$f":"SUM('School Resources'!F111:F113)","v":353.56199999999995},{"$f":"SUM('School Resources'!G111:G113)","v":75.615666666666669},{"$f":"SUM('School Resources'!H111:H113)","v":51.886666666666663},{"$f":"SUM('School Resources'!I111:I113)","v":481.06433333333325},{"$f":"SUM('School Resources'!P111:P113)","v":2.8309375000000001},{"$f":"SUM('School Resources'!Q111:Q113)","v":3.2716875000000001},{"$f":"SUM('School Resources'!R111:R113)","v":2.8856250000000001},{"$f":"SUM('School Resources'!S111:S113)","v":4.1381249999999996},{"$f":"SUM('School Resources'!T111:T113)","v":2.9961250000000001},{"$f":"SUM('School Resources'!U111:U113)","v":3.6281875000000001},{"$f":"SUM('School Resources'!V111:V113)","v":2.3469375000000001},{"$f":"SUM('School Resources'!W111:W113)","v":1.7927619047619046},{"$f":"SUM('School Resources'!X111:X113)","v":1.807984126984127},{"$f":"SUM('School Resources'!Y111:Y113)","v":0.97799999999999987},{"$f":"SUM('School Resources'!Z111:Z113)","v":0.89909523809523806},{"$f":"SUM('School Resources'!AA111:AA113)","v":0.38192063492063494},{"$f":"SUM('School Resources'!AB111:AB113)","v":0.21177777777777779},{"$f":"SUM('School Resources'!AC111:AC113)","v":22.097624999999997},{"$f":"SUM('School Resources'!AD111:AD113)","v":3.6007460317460316},{"$f":"SUM('School Resources'!AE111:AE113)","v":2.4707936507936505},28.16916468253968,{"$f":"SUM('School Resources'!AG111:AG113)","v":4.4195249999999993},{"$f":"SUM('School Resources'!AH111:AH113)","v":1.1882461904761905},{"$f":"SUM('School Resources'!AI111:AI113)","v":0.81536190476190473},{"$f":"SUM('School Resources'!AP111:AP113)","v":9.9248522222222224},16.347985317460317,{"$f":"SUM('School Resources'!AQ111:AQ113)","v":0},{"$f":"SUM('School Resources'!AR111:AR113)","v":0},{"$f":"SUM('School Resources'!AS111:AS113)","v":0},{"$f":"SUM('School Resources'!AJ111:AJ113)","v":0},{"$f":"SUM('School Resources'!AU111:AU113)","v":0},{"$f":"SUM('School Resources'!AV111:AV113)","v":0},{"$f":"SUM('School Resources'!AW111:AW113)","v":0},0,{"$f":"SUM('School Resources'!AX111:AX113)","v":2.7096272499999996},{"$f":"SUM('School Resources'!AY111:AY113)","v":0.65713960000000005},{"$f":"SUM('School Resources'!AZ111:AZ113)","v":0.55749715},{"$f":"SUM('School Resources'!BA111:BA113)","v":0},3.9242639999999995,{"$f":"SUM('School Resources'!BB111:BB113)","v":0.15000000000000002},{"$f":"SUM('School Resources'!BC111:BC113)","v":0},{"$f":"SUM('School Resources'!BD111:BD113)","v":0},{"$f":"SUM('School Resources'!BE111:BE113)","v":1.2276458333333331},{"$f":"SUM('School Resources'!BF111:BF113)","v":0.72014920634920643},{"$f":"SUM('School Resources'!BG111:BG113)","v":0.49415873015873019},2.4419537698412697,{"$f":"SUM('School Resources'!BH111:BH113)","v":0.24004973544973546},{"$f":"SUM('School Resources'!BI111:BI113)","v":0.16471957671957671},0.40476931216931217,{"$f":"SUM('School Resources'!BJ111:BJ113)","v":3.9242639999999995},{"$f":"SUM('School Resources'!BK111:BK113)","v":0},3.9242639999999995,{"$f":"SUM('School Resources'!BL111:BL113)","v":0.51000933333333331},{"$f":"SUM('School Resources'!BM111:BM113)","v":3.3471900793650788},{"$f":"SUM('School Resources'!BO111:BO113)","v":1},{"$f":"SUM('School Resources'!BP111:BP113)","v":0.72014920634920643},{"$f":"SUM('School Resources'!BQ111:BQ113)","v":0.49415873015873019},2.2143079365079363,{"$f":"SUM('School Resources'!BR111:BR113)","v":0},{"$f":"SUM('School Resources'!BS111:BS113)","v":0.22764583333333319},{"$f":"SUM('School Resources'!BT111:BT113)","v":0},{"$f":"SUM('School Resources'!BU111:BU113)","v":0},0.22764583333333319,{"$f":"SUM('School Resources'!BV111:BV113)","v":1.2276458333333331},{"$f":"SUM('School Resources'!BW111:BW113)","v":0.72014920634920643},{"$f":"SUM('School Resources'!BX111:BX113)","v":0.49415873015873019},2.4419537698412697,{"$f":"SUM('School Resources'!BY111:BY113)","v":1.2276458333333331},{"$f":"SUM('School Resources'!BZ111:BZ113)","v":0.24004973544973546},{"$f":"SUM('School Resources'!CA111:CA113)","v":0.32943915343915342},1.797134722222222,{"$f":"SUM('School Resources'!CC111:CC113)","v":211395.49733801864},{"$f":"SUM('School Resources'!CD111:CD113)","v":244307.76242749227},{"$f":"SUM('School Resources'!CE111:CE113)","v":215479.19443859856},{"$f":"SUM('School Resources'!CF111:CF113)","v":309007.52574787976},{"$f":"SUM('School Resources'!CG111:CG113)","v":223730.59612297025},{"$f":"SUM('School Resources'!CH111:CH113)","v":270928.8004408725},{"$f":"SUM('School Resources'!CI111:CI113)","v":175253.61122728643},{"$f":"SUM('School Resources'!CJ111:CJ113)","v":133871.48054868623},{"$f":"SUM('School Resources'!CK111:CK113)","v":135008.17439560322},{"$f":"SUM('School Resources'!CL111:CL113)","v":73030.505405570482},{"$f":"SUM('School Resources'!CM111:CM113)","v":67138.424995743335},{"$f":"SUM('School Resources'!CN111:CN113)","v":28519.281179008532},{"$f":"SUM('School Resources'!CO111:CO113)","v":15814.149432290091},{"$f":"SUM('School Resources'!CS111:CS113)","v":2103485.0037000198},{"$f":"SUM('School Resources'!CT111:CT113)","v":330020.59754862363},{"$f":"SUM('School Resources'!CU111:CU113)","v":88730.286131615518},{"$f":"SUM('School Resources'!CV111:CV113)","v":60885.779134162105},{"$f":"SUM('School Resources'!DC111:DC113)","v":741121.6501681885},1220758.3129825897,{"$f":"SUM('School Resources'!DD111:DD113)","v":0},{"$f":"SUM('School Resources'!DE111:DE113)","v":0},{"$f":"SUM('School Resources'!DF111:DF113)","v":0},{"$f":"SUM('School Resources'!CW111:CW113)","v":0},{"$f":"SUM('School Resources'!DH111:DH113)","v":0},{"$f":"SUM('School Resources'!DI111:DI113)","v":0},{"$f":"SUM('School Resources'!DJ111:DJ113)","v":0},0,{"$f":"SUM('School Resources'!DK111:DK113)","v":202336.85841329867},{"$f":"SUM('School Resources'!DL111:DL113)","v":49070.794591016805},{"$f":"SUM('School Resources'!DM111:DM113)","v":41630.162194954137},{"$f":"SUM('School Resources'!DN111:DN113)","v":0},293037.81519926962,{"$f":"SUM('School Resources'!DO111:DO113)","v":11200.997761590566},{"$f":"SUM('School Resources'!DP111:DP113)","v":0},{"$f":"SUM('School Resources'!DQ111:DQ113)","v":0},{"$f":"SUM('School Resources'!DR111:DR113)","v":91672.388207951008},{"$f":"SUM('School Resources'!DS111:DS113)","v":53775.930988857901},{"$f":"SUM('School Resources'!DT111:DT113)","v":36900.472202522491},182348.79139933141,{"$f":"SUM('School Resources'!DU111:DU113)","v":20402.855069247442},{"$f":"SUM('School Resources'!DV111:DV113)","v":14000.222264694075},34403.077333941517,{"$f":"SUM('School Resources'!EA111:EA113)","v":45899.62484297785},{"$f":"SUM('School Resources'!DW111:DW113)","v":293037.81519926962},{"$f":"SUM('School Resources'!DX111:DX113)","v":0},293037.81519926962,{"$f":"SUM('School Resources'!DY111:DY113)","v":38084.08934037976},{"$f":"SUM('School Resources'!DZ111:DZ113)","v":124406.41206690265},{"$f":"SUM('School Resources'!EC111:EC113)","v":110362.33085683089},{"$f":"SUM('School Resources'!ED111:ED113)","v":79477.344977395303},{"$f":"SUM('School Resources'!EE111:EE113)","v":54536.509273569194},244376.18510779538,{"$f":"SUM('School Resources'!EF111:EF113)","v":0},{"$f":"SUM('School Resources'!EG111:EG113)","v":21287.409800472098},{"$f":"SUM('School Resources'!EH111:EH113)","v":0},{"$f":"SUM('School Resources'!EI111:EI113)","v":0},21287.409800472098,{"$f":"SUM('School Resources'!EJ111:EJ113)","v":66389.688312742204},{"$f":"SUM('School Resources'!EK111:EK113)","v":38944.848791101525},{"$f":"SUM('School Resources'!EL111:EL113)","v":26723.541253897401},132058.07835774112,{"$f":"SUM('School Resources'!EM111:EM113)","v":54788.04617717315},{"$f":"SUM('School Resources'!EN111:EN113)","v":10713.070197882784},{"$f":"SUM('School Resources'!EO111:EO113)","v":14702.389778153856},80203.50615320979,{"$f":"SUM('School Resources'!EP111:EP113)","v":477925.17941921839},{"$f":"SUM('School Resources'!EQ111:EQ113)","v":165516.83328561968},{"$f":"SUM('School Resources'!ER111:ER113)","v":141475.74191794192},{"$f":"SUM('School Resources'!ES111:ES113)","v":0},{"$f":"SUM('School Resources'!ET111:ET113)","v":14147.574191794196},{"$f":"SUM('School Resources'!EU111:EU113)","v":56590.296767176784},{"$f":"SUM('School Resources'!EV111:EV113)","v":18134.058690510661},{"$f":"SUM('School Resources'!EW111:EW113)","v":173253.22190517595},{"$f":"SUM('School Resources'!EX111:EX113)","v":569117.72675821919},{"$f":"SUM('School Resources'!EY111:EY113)","v":5393704.8460037103}]
[{"$f":"'Base Sheet'!A26","v":"0724000"},{"$f":"'Base Sheet'!B26","v":"Fremont #24"},{"$f":"SUM('School Resources'!F114:F116)","v":192.44499999999999},{"$f":"SUM('School Resources'!G114:G116)","v":58.641666666666666},{"$f":"SUM('School Resources'!H114:H116)","v":108.905},{"$f":"SUM('School Resources'!I114:I116)","v":359.99166666666667},{"$f":"SUM('School Resources'!P114:P116)","v":2.3143750000000001},{"$f":"SUM('School Resources'!Q114:Q116)","v":1.469875},{"$f":"SUM('School Resources'!R114:R116)","v":1.7686875},{"$f":"SUM('School Resources'!S114:S116)","v":1.9195625000000001},{"$f":"SUM('School Resources'!T114:T116)","v":1.6856249999999999},{"$f":"SUM('School Resources'!U114:U116)","v":1.3125},{"$f":"SUM('School Resources'!V114:V116)","v":1.5571874999999999},{"$f":"SUM('School Resources'!W114:W116)","v":1.3623015873015873},{"$f":"SUM('School Resources'!X114:X116)","v":1.4301587301587302},{"$f":"SUM('School Resources'!Y114:Y116)","v":1.6136666666666666},{"$f":"SUM('School Resources'!Z114:Z116)","v":1.2811904761904762},{"$f":"SUM('School Resources'!AA114:AA116)","v":0.97252380952380946},{"$f":"SUM('School Resources'!AB114:AB116)","v":1.3185714285714287},{"$f":"SUM('School Resources'!AC114:AC116)","v":12.0278125},{"$f":"SUM('School Resources'!AD114:AD116)","v":2.7924603174603178},{"$f":"SUM('School Resources'!AE114:AE116)","v":5.1859523809523811},20.0062251984127,{"$f":"SUM('School Resources'!AG114:AG116)","v":2.4055625000000003},{"$f":"SUM('School Resources'!AH114:AH116)","v":0.92151190476190492},{"$f":"SUM('School Resources'!AI114:AI116)","v":1.7113642857142859},{"$f":"SUM('School Resources'!AP114:AP116)","v":7.2892825396825387},12.32772123015873,{"$f":"SUM('School Resources'!AQ114:AQ116)","v":0},{"$f":"SUM('School Resources'!AR114:AR116)","v":0},{"$f":"SUM('School Resources'!AS114:AS116)","v":0},{"$f":"SUM('School Resources'!AJ114:AJ116)","v":9.9428571428571436E-2},{"$f":"SUM('School Resources'!AU114:AU116)","v":0},{"$f":"SUM('School Resources'!AV114:AV116)","v":0},{"$f":"SUM('School Resources'!AW114:AW116)","v":0},0,{"$f":"SUM('School Resources'!AX114:AX116)","v":0.67},{"$f":"SUM('School Resources'!AY114:AY116)","v":0.14000000000000001},{"$f":"SUM('School Resources'!AZ114:AZ116)","v":0.4},{"$f":"SUM('School Resources'!BA114:BA116)","v":4.6164021164021157E-2},1.256164021164021,{"$f":"SUM('School Resources'!BB114:BB116)","v":7.0000000000000007E-2},{"$f":"SUM('School Resources'!BC114:BC116)","v":0},{"$f":"SUM('School Resources'!BD114:BD116)","v":0},{"$f":"SUM('School Resources'!BE114:BE116)","v":0.66821180555555548},{"$f":"SUM('School Resources'!BF114:BF116)","v":0.55849206349206348},{"$f":"SUM('School Resources'!BG114:BG116)","v":1},2.2267038690476189,{"$f":"SUM('School Resources'!BH114:BH116)","v":0.18616402116402117},{"$f":"SUM('School Resources'!BI114:BI116)","v":0.34573015873015872},0.53189417989417986,{"$f":"SUM('School Resources'!BJ114:BJ116)","v":1.21},{"$f":"SUM('School Resources'!BK114:BK116)","v":4.6164021164021157E-2},1.256164021164021,{"$f":"SUM('School Resources'!BL114:BL116)","v":0.67018666666666671},{"$f":"SUM('School Resources'!BM114:BM116)","v":2.5730770502645504},{"$f":"SUM('School Resources'!BO114:BO116)","v":1},{"$f":"SUM('School Resources'!BP114:BP116)","v":0.55849206349206348},{"$f":"SUM('School Resources'!BQ114:BQ116)","v":1},2.5584920634920634,{"$f":"SUM('School Resources'!BR114:BR116)","v":0},{"$f":"SUM('School Resources'!BS114:BS116)","v":0},{"$f":"SUM('School Resources'!BT114:BT116)","v":0},{"$f":"SUM('School Resources'!BU114:BU116)","v":0},0,{"$f":"SUM('School Resources'!BV114:BV116)","v":1},{"$f":"SUM('School Resources'!BW114:BW116)","v":0.55849206349206348},{"$f":"SUM('School Resources'!BX114:BX116)","v":1},2.5584920634920634,{"$f":"SUM('School Resources'!BY114:BY116)","v":0.66821180555555548},{"$f":"SUM('School Resources'!BZ114:BZ116)","v":0.18616402116402117},{"$f":"SUM('School Resources'!CA114:CA116)","v":0.69146031746031744},1.5458361441798942,{"$f":"SUM('School Resources'!CC114:CC116)","v":164385.84125219943},{"$f":"SUM('School Resources'!CD114:CD116)","v":104402.54427678169},{"$f":"SUM('School Resources'!CE114:CE116)","v":125626.65194696169},{"$f":"SUM('School Resources'!CF114:CF116)","v":136343.02841962734},{"$f":"SUM('School Resources'!CG114:CG116)","v":119726.87384747011},{"$f":"SUM('School Resources'!CH114:CH116)","v":93224.484642079071},{"$f":"SUM('School Resources'!CI114:CI116)","v":110604.19213606666},{"$f":"SUM('School Resources'!CJ114:CJ116)","v":96761.80068821086},{"$f":"SUM('School Resources'!CK114:CK116)","v":101581.56996222312},{"$f":"SUM('School Resources'!CL114:CL116)","v":114615.80448312502},{"$f":"SUM('School Resources'!CM114:CM116)","v":91000.626187578673},{"$f":"SUM('School Resources'!CN114:CN116)","v":69076.595005720839},{"$f":"SUM('School Resources'!CO114:CO116)","v":93655.727156069639},{"$f":"SUM('School Resources'!CS114:CS116)","v":1421005.7400041141},{"$f":"SUM('School Resources'!CT114:CT116)","v":170862.72330423721},{"$f":"SUM('School Resources'!CU114:CU116)","v":65453.312314643226},{"$f":"SUM('School Resources'!CV114:CV116)","v":121555.08843472309},{"$f":"SUM('School Resources'!DC114:DC116)","v":517744.46336945519},875615.58742305869,{"$f":"SUM('School Resources'!DD114:DD116)","v":0},{"$f":"SUM('School Resources'!DE114:DE116)","v":0},{"$f":"SUM('School Resources'!DF114:DF116)","v":0},{"$f":"SUM('School Resources'!CW114:CW116)","v":7062.2303467632146},{"$f":"SUM('School Resources'!DH114:DH116)","v":0},{"$f":"SUM('School Resources'!DI114:DI116)","v":0},{"$f":"SUM('School Resources'!DJ114:DJ116)","v":0},0,{"$f":"SUM('School Resources'!DK114:DK116)","v":47588.879779194649},{"$f":"SUM('School Resources'!DL114:DL116)","v":9943.9450284884351},{"$f":"SUM('School Resources'!DM114:DM116)","v":28411.271509966955},{"$f":"SUM('School Resources'!DN114:DN116)","v":3278.9463482071642},89223.042665857196,{"$f":"SUM('School Resources'!DO114:DO116)","v":4971.9725142442167},{"$f":"SUM('School Resources'!DP114:DP116)","v":0},{"$f":"SUM('School Resources'!DQ114:DQ116)","v":0},{"$f":"SUM('School Resources'!DR114:DR116)","v":47461.867584510328},{"$f":"SUM('School Resources'!DS114:DS116)","v":39668.674130086794},{"$f":"SUM('School Resources'!DT114:DT116)","v":71028.178774917382},158158.7204895145,{"$f":"SUM('School Resources'!DU114:DU116)","v":12586.364350288542},{"$f":"SUM('School Resources'!DV114:DV116)","v":23374.472239332223},35960.836589620769,{"$f":"SUM('School Resources'!EA114:EA116)","v":31889.382267066772},{"$f":"SUM('School Resources'!DW114:DW116)","v":85944.096317650037},{"$f":"SUM('School Resources'!DX114:DX116)","v":3278.9463482071642},89223.042665857196,{"$f":"SUM('School Resources'!DY114:DY116)","v":47602.138372565969},{"$f":"SUM('School Resources'!DZ114:DZ116)","v":91557.321825947613},{"$f":"SUM('School Resources'!EC114:EC116)","v":103011.23419855765},{"$f":"SUM('School Resources'!ED114:ED116)","v":57530.956750416677},{"$f":"SUM('School Resources'!EE114:EE116)","v":103011.23419855765},263553.42514753202,{"$f":"SUM('School Resources'!EF114:EF116)","v":0},{"$f":"SUM('School Resources'!EG114:EG116)","v":0},{"$f":"SUM('School Resources'!EH114:EH116)","v":0},{"$f":"SUM('School Resources'!EI114:EI116)","v":0},0,{"$f":"SUM('School Resources'!EJ114:EJ116)","v":53337.016800097168},{"$f":"SUM('School Resources'!EK114:EK116)","v":29788.300573197124},{"$f":"SUM('School Resources'!EL114:EL116)","v":53337.016800097168},136462.33417339146,{"$f":"SUM('School Resources'!EM114:EM116)","v":29439.749814946379},{"$f":"SUM('School Resources'!EN114:EN116)","v":8201.923644639206},{"$f":"SUM('School Resources'!EO114:EO116)","v":30464.021413196511},68105.6948727821,{"$f":"SUM('School Resources'!EP114:EP116)","v":468121.45419370552},{"$f":"SUM('School Resources'!EQ114:EQ116)","v":129143.46615520537},{"$f":"SUM('School Resources'!ER114:ER116)","v":105869.59913042077},{"$f":"SUM('School Resources'!ES114:ES116)","v":9094.9737349645966},{"$f":"SUM('School Resources'!ET114:ET116)","v":10586.959913042079},{"$f":"SUM('School Resources'!EU114:EU116)","v":42347.839652168317},{"$f":"SUM('School Resources'!EV114:EV116)","v":13570.139291338202},{"$f":"SUM('School Resources'!EW114:EW116)","v":229178.91509403827},{"$f":"SUM('School Resources'!EX114:EX116)","v":539791.89297117759},{"$f":"SUM('School Resources'!EY114:EY116)","v":3860183.3623294933}]
[{"$f":"'Base Sheet'!A27","v":"0725000"},{"$f":"'Base Sheet'!B27","v":"Fremont #25"},{"$f":"SUM('School Resources'!F117:F122)","v":1270.404},{"$f":"SUM('School Resources'!G117:G122)","v":563.53133333333335},{"$f":"SUM('School Resources'!H117:H122)","v":770.34299999999996},{"$f":"SUM('School Resources'!I117:I122)","v":2604.2783333333332},{"$f":"SUM('School Resources'!P117:P122)","v":14.918875},{"$f":"SUM('School Resources'!Q117:Q122)","v":13.2005},{"$f":"SUM('School Resources'!R117:R122)","v":14.350749999999998},{"$f":"SUM('School Resources'!S117:S122)","v":13.4954375},{"$f":"SUM('School Resources'!T117:T122)","v":11.762625},{"$f":"SUM('School Resources'!U117:U122)","v":11.672062499999999},{"$f":"SUM('School Resources'!V117:V122)","v":8.7247301587301589},{"$f":"SUM('School Resources'!W117:W122)","v":9.0692063492063504},{"$f":"SUM('School Resources'!X117:X122)","v":9.0408888888888885},{"$f":"SUM('School Resources'!Y117:Y122)","v":10.375047619047619},{"$f":"SUM('School Resources'!Z117:Z122)","v":10.234095238095238},{"$f":"SUM('School Resources'!AA117:AA122)","v":8.1674761904761901},{"$f":"SUM('School Resources'!AB117:AB122)","v":7.9063809523809523},{"$f":"SUM('School Resources'!AC117:AC122)","v":79.40025},{"$f":"SUM('School Resources'!AD117:AD122)","v":26.834825396825394},{"$f":"SUM('School Resources'!AE117:AE122)","v":36.683},142.91807539682537,{"$f":"SUM('School Resources'!AG117:AG122)","v":15.880050000000001},{"$f":"SUM('School Resources'!AH117:AH122)","v":8.8554923809523807},{"$f":"SUM('School Resources'!AI117:AI122)","v":12.10539},{"$f":"SUM('School Resources'!AP117:AP122)","v":0},36.840932380952381,{"$f":"SUM('School Resources'!AQ117:AQ122)","v":0},{"$f":"SUM('School Resources'!AR117:AR122)","v":0},{"$f":"SUM('School Resources'!AS117:AS122)","v":0},{"$f":"SUM('School Resources'!AJ117:AJ122)","v":1.2649523809523808},{"$f":"SUM('School Resources'!AU117:AU122)","v":0},{"$f":"SUM('School Resources'!AV117:AV122)","v":0},{"$f":"SUM('School Resources'!AW117:AW122)","v":0},0,{"$f":"SUM('School Resources'!AX117:AX122)","v":7},{"$f":"SUM('School Resources'!AY117:AY122)","v":2.82},{"$f":"SUM('School Resources'!AZ117:AZ122)","v":3.47},{"$f":"SUM('School Resources'!BA117:BA122)","v":0},13.290000000000001,{"$f":"SUM('School Resources'!BB117:BB122)","v":1.24},{"$f":"SUM('School Resources'!BC117:BC122)","v":0},{"$f":"SUM('School Resources'!BD117:BD122)","v":0},{"$f":"SUM('School Resources'!BE117:BE122)","v":4.4111250000000002},{"$f":"SUM('School Resources'!BF117:BF122)","v":1},{"$f":"SUM('School Resources'!BG117:BG122)","v":1.2227666666666666},6.633891666666667,{"$f":"SUM('School Resources'!BH117:BH122)","v":1.7889883597883598},{"$f":"SUM('School Resources'!BI117:BI122)","v":2.4455333333333331},4.2345216931216925,{"$f":"SUM('School Resources'!BJ117:BJ122)","v":13.290000000000001},{"$f":"SUM('School Resources'!BK117:BK122)","v":0},13.290000000000001,{"$f":"SUM('School Resources'!BL117:BL122)","v":5.3354973333333335},{"$f":"SUM('School Resources'!BM117:BM122)","v":18.514060052910054},{"$f":"SUM('School Resources'!BO117:BO122)","v":4},{"$f":"SUM('School Resources'!BP117:BP122)","v":1},{"$f":"SUM('School Resources'!BQ117:BQ122)","v":1},6,{"$f":"SUM('School Resources'!BR117:BR122)","v":0},{"$f":"SUM('School Resources'!BS117:BS122)","v":1.0552430555555559},{"$f":"SUM('School Resources'!BT117:BT122)","v":0.78898835978835979},{"$f":"SUM('School Resources'!BU117:BU122)","v":1.4455333333333331},3.289764748677249,{"$f":"SUM('School Resources'!BV117:BV122)","v":5.0552430555555556},{"$f":"SUM('School Resources'!BW117:BW122)","v":1.7889883597883598},{"$f":"SUM('School Resources'!BX117:BX122)","v":1.2227666666666666},8.0669980820105813,{"$f":"SUM('School Resources'!BY117:BY122)","v":4.4111250000000002},{"$f":"SUM('School Resources'!BZ117:BZ122)","v":1.7889883597883598},{"$f":"SUM('School Resources'!CA117:CA122)","v":4.8910666666666662},11.091180026455026,{"$f":"SUM('School Resources'!CC117:CC122)","v":1105106.967716825},{"$f":"SUM('School Resources'!CD117:CD122)","v":977819.34142795275},{"$f":"SUM('School Resources'!CE117:CE122)","v":1063023.4395664704},{"$f":"SUM('School Resources'!CF117:CF122)","v":999666.66478785628},{"$f":"SUM('School Resources'!CG117:CG122)","v":871309.58910374402},{"$f":"SUM('School Resources'!CH117:CH122)","v":864601.22471542016},{"$f":"SUM('School Resources'!CI117:CI122)","v":646279.29987092328},{"$f":"SUM('School Resources'!CJ117:CJ122)","v":671796.17284611659},{"$f":"SUM('School Resources'!CK117:CK122)","v":669698.57348256721},{"$f":"SUM('School Resources'!CL117:CL122)","v":768525.60358628782},{"$f":"SUM('School Resources'!CM117:CM122)","v":758084.63814440614},{"$f":"SUM('School Resources'!CN117:CN122)","v":605001.03705919569},{"$f":"SUM('School Resources'!CO117:CO122)","v":585660.5595193858},{"$f":"SUM('School Resources'!CS117:CS122)","v":10586573.11182715},{"$f":"SUM('School Resources'!CT117:CT122)","v":1176305.4454636539},{"$f":"SUM('School Resources'!CU117:CU122)","v":655965.43524587026},{"$f":"SUM('School Resources'!CV117:CV122)","v":896699.70664206089},{"$f":"SUM('School Resources'!DC117:DC122)","v":0},2728970.5873515848,{"$f":"SUM('School Resources'!DD117:DD122)","v":0},{"$f":"SUM('School Resources'!DE117:DE122)","v":0},{"$f":"SUM('School Resources'!DF117:DF122)","v":0},{"$f":"SUM('School Resources'!CW117:CW122)","v":93700.610134508388},{"$f":"SUM('School Resources'!DH117:DH122)","v":0},{"$f":"SUM('School Resources'!DI117:DI122)","v":0},{"$f":"SUM('School Resources'!DJ117:DJ122)","v":0},0,{"$f":"SUM('School Resources'!DK117:DK122)","v":518520.91890425887},{"$f":"SUM('School Resources'!DL117:DL122)","v":208889.85590143001},{"$f":"SUM('School Resources'!DM117:DM122)","v":257038.2269425398},{"$f":"SUM('School Resources'!DN117:DN122)","v":0},984449.00174822868,{"$f":"SUM('School Resources'!DO117:DO122)","v":91852.27706304015},{"$f":"SUM('School Resources'!DP117:DP122)","v":0},{"$f":"SUM('School Resources'!DQ117:DQ122)","v":0},{"$f":"SUM('School Resources'!DR117:DR122)","v":326751.51262879267},{"$f":"SUM('School Resources'!DS117:DS122)","v":74074.4169863227},{"$f":"SUM('School Resources'!DT117:DT122)","v":90575.727943642516},491401.65755875793,{"$f":"SUM('School Resources'!DU117:DU122)","v":127374.2917981958},{"$f":"SUM('School Resources'!DV117:DV122)","v":174119.67758083408},301493.96937902988,{"$f":"SUM('School Resources'!EA117:EA122)","v":184720.9757642441},{"$f":"SUM('School Resources'!DW117:DW122)","v":984449.00174822868},{"$f":"SUM('School Resources'!DX117:DX122)","v":0},984449.00174822868,{"$f":"SUM('School Resources'!DY117:DY122)","v":395223.85429874616},{"$f":"SUM('School Resources'!DZ117:DZ122)","v":666274.98340429598},{"$f":"SUM('School Resources'!EC117:EC122)","v":454409.34815258661},{"$f":"SUM('School Resources'!ED117:ED122)","v":113602.33703814665},{"$f":"SUM('School Resources'!EE117:EE122)","v":113602.33703814665},681614.02222887997,{"$f":"SUM('School Resources'!EF117:EF122)","v":0},{"$f":"SUM('School Resources'!EG117:EG122)","v":102613.84826594494},{"$f":"SUM('School Resources'!EH117:EH122)","v":76722.733600265914},{"$f":"SUM('School Resources'!EI117:EI122)","v":140566.41960267603},319903.00146888685,{"$f":"SUM('School Resources'!EJ117:EJ122)","v":277418.98717614083},{"$f":"SUM('School Resources'!EK117:EK122)","v":98175.168510834425},{"$f":"SUM('School Resources'!EL117:EL122)","v":67102.35027109558},442696.5059580708,{"$f":"SUM('School Resources'!EM117:EM122)","v":199564.33735843748},{"$f":"SUM('School Resources'!EN117:EN122)","v":80935.878390007536},{"$f":"SUM('School Resources'!EO117:EO122)","v":221277.44697991441},501777.66272835946,{"$f":"SUM('School Resources'!EP117:EP122)","v":1945991.1923841971},{"$f":"SUM('School Resources'!EQ117:EQ122)","v":932939.40137654217},{"$f":"SUM('School Resources'!ER117:ER122)","v":765889.68218905164},{"$f":"SUM('School Resources'!ES117:ES122)","v":71213.644344772794},{"$f":"SUM('School Resources'!ET117:ET122)","v":76588.968218905167},{"$f":"SUM('School Resources'!EU117:EU122)","v":306355.87287562067},{"$f":"SUM('School Resources'!EV117:EV122)","v":98170.105058211819},{"$f":"SUM('School Resources'!EW117:EW122)","v":723981.89054820314},{"$f":"SUM('School Resources'!EX117:EX122)","v":2975139.5646113073},{"$f":"SUM('School Resources'!EY117:EY122)","v":22430240.787273321}]
[{"$f":"'Base Sheet'!A28","v":"0738000"},{"$f":"'Base Sheet'!B28","v":"Fremont #38"},{"$f":"SUM('School Resources'!F123:F124)","v":289.96099999999996},{"$f":"SUM('School Resources'!G123:G124)","v":103.815},{"$f":"SUM('School Resources'!H123:H124)","v":39.466000000000001},{"$f":"SUM('School Resources'!I123:I124)","v":433.24199999999996},{"$f":"SUM('School Resources'!P123:P124)","v":3.5505624999999998},{"$f":"SUM('School Resources'!Q123:Q124)","v":3.3567499999999999},{"$f":"SUM('School Resources'!R123:R124)","v":3.1657500000000001},{"$f":"SUM('School Resources'!S123:S124)","v":2.9445000000000001},{"$f":"SUM('School Resources'!T123:T124)","v":2.5958749999999999},{"$f":"SUM('School Resources'!U123:U124)","v":2.509125},{"$f":"SUM('School Resources'!V123:V124)","v":1.6985238095238093},{"$f":"SUM('School Resources'!W123:W124)","v":1.9561428571428572},{"$f":"SUM('School Resources'!X123:X124)","v":1.288904761904762},{"$f":"SUM('School Resources'!Y123:Y124)","v":0},{"$f":"SUM('School Resources'!Z123:Z124)","v":0},{"$f":"SUM('School Resources'!AA123:AA124)","v":0},{"$f":"SUM('School Resources'!AB123:AB124)","v":0},{"$f":"SUM('School Resources'!AC123:AC124)","v":18.122562499999997},{"$f":"SUM('School Resources'!AD123:AD124)","v":4.9435714285714276},{"$f":"SUM('School Resources'!AE123:AE124)","v":0},23.066133928571425,{"$f":"SUM('School Resources'!AG123:AG124)","v":3.6245124999999998},{"$f":"SUM('School Resources'!AH123:AH124)","v":1.6313785714285711},{"$f":"SUM('School Resources'!AI123:AI124)","v":0},{"$f":"SUM('School Resources'!AP123:AP124)","v":1.4250500000000015},6.6809410714285722,{"$f":"SUM('School Resources'!AQ123:AQ124)","v":0},{"$f":"SUM('School Resources'!AR123:AR124)","v":5.6379999999999999},{"$f":"SUM('School Resources'!AS123:AS124)","v":0},{"$f":"SUM('School Resources'!AJ123:AJ124)","v":0},{"$f":"SUM('School Resources'!AU123:AU124)","v":0},{"$f":"SUM('School Resources'!AV123:AV124)","v":0},{"$f":"SUM('School Resources'!AW123:AW124)","v":0},0,{"$f":"SUM('School Resources'!AX123:AX124)","v":2.6},{"$f":"SUM('School Resources'!AY123:AY124)","v":1.1299999999999999},{"$f":"SUM('School Resources'!AZ123:AZ124)","v":0},{"$f":"SUM('School Resources'!BA123:BA124)","v":0},3.73,{"$f":"SUM('School Resources'!BB123:BB124)","v":1.76},{"$f":"SUM('School Resources'!BC123:BC124)","v":0},{"$f":"SUM('School Resources'!BD123:BD124)","v":0},{"$f":"SUM('School Resources'!BE123:BE124)","v":0},{"$f":"SUM('School Resources'!BF123:BF124)","v":1},{"$f":"SUM('School Resources'!BG123:BG124)","v":0},1,{"$f":"SUM('School Resources'!BH123:BH124)","v":0.32957142857142857},{"$f":"SUM('School Resources'!BI123:BI124)","v":0},0.32957142857142857,{"$f":"SUM('School Resources'!BJ123:BJ124)","v":3.73},{"$f":"SUM('School Resources'!BK123:BK124)","v":0},3.73,{"$f":"SUM('School Resources'!BL123:BL124)","v":0.41526000000000002},{"$f":"SUM('School Resources'!BM123:BM124)","v":2.5001650793650789},{"$f":"SUM('School Resources'!BO123:BO124)","v":0},{"$f":"SUM('School Resources'!BP123:BP124)","v":1},{"$f":"SUM('School Resources'!BQ123:BQ124)","v":0},1,{"$f":"SUM('School Resources'!BR123:BR124)","v":1},{"$f":"SUM('School Resources'!BS123:BS124)","v":0},{"$f":"SUM('School Resources'!BT123:BT124)","v":0.25008253968253952},{"$f":"SUM('School Resources'!BU123:BU124)","v":0},0.25008253968253952,{"$f":"SUM('School Resources'!BV123:BV124)","v":0},{"$f":"SUM('School Resources'!BW123:BW124)","v":1.2500825396825395},{"$f":"SUM('School Resources'!BX123:BX124)","v":0},1.2500825396825395,{"$f":"SUM('School Resources'!BY123:BY124)","v":0},{"$f":"SUM('School Resources'!BZ123:BZ124)","v":1.2500825396825395},{"$f":"SUM('School Resources'!CA123:CA124)","v":0},1.2500825396825395,{"$f":"SUM('School Resources'!CC123:CC124)","v":266759.28072187665},{"$f":"SUM('School Resources'!CD123:CD124)","v":252197.84627454364},{"$f":"SUM('School Resources'!CE123:CE124)","v":237847.71932483403},{"$f":"SUM('School Resources'!CF123:CF124)","v":221224.86284513111},{"$f":"SUM('School Resources'!CG123:CG124)","v":195032.12458417547},{"$f":"SUM('School Resources'!CH123:CH124)","v":188514.46221303771},{"$f":"SUM('School Resources'!CI123:CI124)","v":127612.73452236179},{"$f":"SUM('School Resources'!CJ123:CJ124)","v":146968.05409302478},{"$f":"SUM('School Resources'!CK123:CK124)","v":96837.418635699549},{"$f":"SUM('School Resources'!CL123:CL124)","v":0},{"$f":"SUM('School Resources'!CM123:CM124)","v":0},{"$f":"SUM('School Resources'!CN123:CN124)","v":0},{"$f":"SUM('School Resources'!CO123:CO124)","v":0},{"$f":"SUM('School Resources'!CS123:CS124)","v":1732994.5032146845},{"$f":"SUM('School Resources'!CT123:CT124)","v":272315.25919271971},{"$f":"SUM('School Resources'!CU123:CU124)","v":122568.00839285839},{"$f":"SUM('School Resources'!CV123:CV124)","v":0},{"$f":"SUM('School Resources'!DC123:DC124)","v":107066.22204022904},501949.48962580715,{"$f":"SUM('School Resources'!DD123:DD124)","v":0},{"$f":"SUM('School Resources'!DE123:DE124)","v":423591.70545792126},{"$f":"SUM('School Resources'!DF123:DF124)","v":0},{"$f":"SUM('School Resources'!CW123:CW124)","v":0},{"$f":"SUM('School Resources'!DH123:DH124)","v":0},{"$f":"SUM('School Resources'!DI123:DI124)","v":0},{"$f":"SUM('School Resources'!DJ123:DJ124)","v":0},0,{"$f":"SUM('School Resources'!DK123:DK124)","v":195342.04224735638},{"$f":"SUM('School Resources'!DL123:DL124)","v":84898.65682288949},{"$f":"SUM('School Resources'!DM123:DM124)","v":0},{"$f":"SUM('School Resources'!DN123:DN124)","v":0},280240.69907024584,{"$f":"SUM('School Resources'!DO123:DO124)","v":132231.53629051815},{"$f":"SUM('School Resources'!DP123:DP124)","v":0},{"$f":"SUM('School Resources'!DQ123:DQ124)","v":0},{"$f":"SUM('School Resources'!DR123:DR124)","v":0},{"$f":"SUM('School Resources'!DS123:DS124)","v":75131.554710521683},{"$f":"SUM('School Resources'!DT123:DT124)","v":0},75131.554710521683,{"$f":"SUM('School Resources'!DU123:DU124)","v":20135.976648818414},{"$f":"SUM('School Resources'!DV123:DV124)","v":0},20135.976648818414,{"$f":"SUM('School Resources'!EA123:EA124)","v":38610.743205138722},{"$f":"SUM('School Resources'!DW123:DW124)","v":280240.6990702459},{"$f":"SUM('School Resources'!DX123:DX124)","v":0},280240.6990702459,{"$f":"SUM('School Resources'!DY123:DY124)","v":31199.129409091234},{"$f":"SUM('School Resources'!DZ123:DZ124)","v":95178.437016498501},{"$f":"SUM('School Resources'!EC123:EC124)","v":0},{"$f":"SUM('School Resources'!ED123:ED124)","v":109840.1859644471},{"$f":"SUM('School Resources'!EE123:EE124)","v":0},109840.1859644471,{"$f":"SUM('School Resources'!EF123:EF124)","v":93152.548480835365},{"$f":"SUM('School Resources'!EG123:EG124)","v":0},{"$f":"SUM('School Resources'!EH123:EH124)","v":23295.825901988195},{"$f":"SUM('School Resources'!EI123:EI124)","v":0},23295.825901988195,{"$f":"SUM('School Resources'!EJ123:EJ124)","v":0},{"$f":"SUM('School Resources'!EK123:EK124)","v":66941.917967355883},{"$f":"SUM('School Resources'!EL123:EL124)","v":0},66941.917967355883,{"$f":"SUM('School Resources'!EM123:EM124)","v":0},{"$f":"SUM('School Resources'!EN123:EN124)","v":55280.95501327073},{"$f":"SUM('School Resources'!EO123:EO124)","v":0},55280.95501327073,{"$f":"SUM('School Resources'!EP123:EP124)","v":348511.43332789722},{"$f":"SUM('School Resources'!EQ123:EQ124)","v":148515.34169705518},{"$f":"SUM('School Resources'!ER123:ER124)","v":127411.71841883865},{"$f":"SUM('School Resources'!ES123:ES124)","v":5275.0847662794658},{"$f":"SUM('School Resources'!ET123:ET124)","v":12741.171841883866},{"$f":"SUM('School Resources'!EU123:EU124)","v":50964.687367535465},{"$f":"SUM('School Resources'!EV123:EV124)","v":16331.362170951954},{"$f":"SUM('School Resources'!EW123:EW124)","v":136945.95988141859},{"$f":"SUM('School Resources'!EX123:EX124)","v":498185.32614396315},{"$f":"SUM('School Resources'!EY123:EY124)","v":4458201.2331913514}]
[{"$f":"'Base Sheet'!A29","v":"0801000"},{"$f":"'Base Sheet'!B29","v":"Goshen #1"},{"$f":"SUM('School Resources'!F125:F135)","v":782.22966666666662},{"$f":"SUM('School Resources'!G125:G135)","v":396.98366666666664},{"$f":"SUM('School Resources'!H125:H135)","v":550.7403333333333},{"$f":"SUM('School Resources'!I125:I135)","v":1729.9536666666665},{"$f":"SUM('School Resources'!P125:P135)","v":7.379999999999999},{"$f":"SUM('School Resources'!Q125:Q135)","v":9.3007500000000007},{"$f":"SUM('School Resources'!R125:R135)","v":6.874625},{"$f":"SUM('School Resources'!S125:S135)","v":7.097104166666667},{"$f":"SUM('School Resources'!T125:T135)","v":7.6206041666666664},{"$f":"SUM('School Resources'!U125:U135)","v":8.0784791666666678},{"$f":"SUM('School Resources'!V125:V135)","v":6.5021448412698417},{"$f":"SUM('School Resources'!W125:W135)","v":6.7291587301587299},{"$f":"SUM('School Resources'!X125:X135)","v":6.8255555555555558},{"$f":"SUM('School Resources'!Y125:Y135)","v":7.6505079365079371},{"$f":"SUM('School Resources'!Z125:Z135)","v":6.5774603174603161},{"$f":"SUM('School Resources'!AA125:AA135)","v":5.9762063492063495},{"$f":"SUM('School Resources'!AB125:AB135)","v":6.0215555555555547},{"$f":"SUM('School Resources'!AC125:AC135)","v":47.504437499999995},{"$f":"SUM('School Resources'!AD125:AD135)","v":18.903984126984128},{"$f":"SUM('School Resources'!AE125:AE135)","v":26.225730158730158},92.63415178571428,{"$f":"SUM('School Resources'!AG125:AG135)","v":9.5008874999999993},{"$f":"SUM('School Resources'!AH125:AH135)","v":6.2383147619047623},{"$f":"SUM('School Resources'!AI125:AI135)","v":8.6544909523809537},{"$f":"SUM('School Resources'!AP125:AP135)","v":15.632148253968253},40.025841468253972,{"$f":"SUM('School Resources'!AQ125:AQ135)","v":0},{"$f":"SUM('School Resources'!AR125:AR135)","v":3.1655238095238096},{"$f":"SUM('School Resources'!AS125:AS135)","v":0},{"$f":"SUM('School Resources'!AJ125:AJ135)","v":1.1449476190476189},{"$f":"SUM('School Resources'!AU125:AU135)","v":0},{"$f":"SUM('School Resources'!AV125:AV135)","v":0},{"$f":"SUM('School Resources'!AW125:AW135)","v":0},0,{"$f":"SUM('School Resources'!AX125:AX135)","v":4.1500000000000004},{"$f":"SUM('School Resources'!AY125:AY135)","v":2.1799999999999997},{"$f":"SUM('School Resources'!AZ125:AZ135)","v":2.2200000000000002},{"$f":"SUM('School Resources'!BA125:BA135)","v":2.8488888888888897E-2},8.5784888888888897,{"$f":"SUM('School Resources'!BB125:BB135)","v":0.23000000000000004},{"$f":"SUM('School Resources'!BC125:BC135)","v":0},{"$f":"SUM('School Resources'!BD125:BD135)","v":0},{"$f":"SUM('School Resources'!BE125:BE135)","v":2.6391354166666661},{"$f":"SUM('School Resources'!BF125:BF135)","v":2.0919174603174602},{"$f":"SUM('School Resources'!BG125:BG135)","v":2.835466666666667},7.5665195436507933,{"$f":"SUM('School Resources'!BH125:BH135)","v":1.2602656084656085},{"$f":"SUM('School Resources'!BI125:BI135)","v":1.7483820105820105},3.0086476190476192,{"$f":"SUM('School Resources'!BJ125:BJ135)","v":8.5500000000000007},{"$f":"SUM('School Resources'!BK125:BK135)","v":2.8488888888888897E-2},8.5784888888888897,{"$f":"SUM('School Resources'!BL125:BL135)","v":3.790896},{"$f":"SUM('School Resources'!BM125:BM135)","v":12.169757076719574},{"$f":"SUM('School Resources'!BO125:BO135)","v":4},{"$f":"SUM('School Resources'!BP125:BP135)","v":2.0919174603174602},{"$f":"SUM('School Resources'!BQ125:BQ135)","v":2.835466666666667},8.9273841269841263,{"$f":"SUM('School Resources'!BR125:BR135)","v":1},{"$f":"SUM('School Resources'!BS125:BS135)","v":0},{"$f":"SUM('School Resources'!BT125:BT135)","v":0},{"$f":"SUM('School Resources'!BU125:BU135)","v":0.1158444444444444},0.1158444444444444,{"$f":"SUM('School Resources'!BV125:BV135)","v":4},{"$f":"SUM('School Resources'!BW125:BW135)","v":2.0919174603174602},{"$f":"SUM('School Resources'!BX125:BX135)","v":2.835466666666667},8.9273841269841263,{"$f":"SUM('School Resources'!BY125:BY135)","v":2.6391354166666661},{"$f":"SUM('School Resources'!BZ125:BZ135)","v":1.2602656084656085},{"$f":"SUM('School Resources'!CA125:CA135)","v":3.496764021164021},7.3961650462962956,{"$f":"SUM('School Resources'!CC125:CC135)","v":560852.36180782411},{"$f":"SUM('School Resources'!CD125:CD135)","v":706822.16857508407},{"$f":"SUM('School Resources'!CE125:CE135)","v":522445.75444351137},{"$f":"SUM('School Resources'!CF125:CF135)","v":539353.33792292001},{"$f":"SUM('School Resources'!CG125:CG135)","v":579137.37740888144},{"$f":"SUM('School Resources'!CH125:CH135)","v":613934.1626612877},{"$f":"SUM('School Resources'!CI125:CI135)","v":494138.65732286597},{"$f":"SUM('School Resources'!CJ125:CJ135)","v":511390.86270857218},{"$f":"SUM('School Resources'!CK125:CK135)","v":518716.66043141583},{"$f":"SUM('School Resources'!CL125:CL135)","v":581409.9519268265},{"$f":"SUM('School Resources'!CM125:CM135)","v":499862.35145594302},{"$f":"SUM('School Resources'!CN125:CN135)","v":454169.30157226231},{"$f":"SUM('School Resources'!CO125:CO135)","v":457615.67142145772},{"$f":"SUM('School Resources'!CS125:CS135)","v":7039848.619658852},{"$f":"SUM('School Resources'!CT125:CT135)","v":722031.86905764695},{"$f":"SUM('School Resources'!CU125:CU135)","v":474088.55933806242},{"$f":"SUM('School Resources'!CV125:CV135)","v":657708.90120424167},{"$f":"SUM('School Resources'!DC125:DC135)","v":1187984.7247111315},3041814.0543110827,{"$f":"SUM('School Resources'!DD125:DD135)","v":0},{"$f":"SUM('School Resources'!DE125:DE135)","v":240567.95459760563},{"$f":"SUM('School Resources'!DF125:DF135)","v":0},{"$f":"SUM('School Resources'!CW125:CW135)","v":87011.731204485375},{"$f":"SUM('School Resources'!DH125:DH135)","v":0},{"$f":"SUM('School Resources'!DI125:DI135)","v":0},{"$f":"SUM('School Resources'!DJ125:DJ135)","v":0},0,{"$f":"SUM('School Resources'!DK125:DK135)","v":315384.45819816674},{"$f":"SUM('School Resources'!DL125:DL135)","v":165671.83587277192},{"$f":"SUM('School Resources'!DM125:DM135)","v":168711.68607227231},{"$f":"SUM('School Resources'!DN125:DN135)","v":2165.0488643108424},651933.02900752181,{"$f":"SUM('School Resources'!DO125:DO135)","v":17479.138647127314},{"$f":"SUM('School Resources'!DP125:DP135)","v":0},{"$f":"SUM('School Resources'!DQ125:DQ135)","v":0},{"$f":"SUM('School Resources'!DR125:DR135)","v":200564.40807156859},{"$f":"SUM('School Resources'!DS125:DS135)","v":158977.89272711019},{"$f":"SUM('School Resources'!DT125:DT135)","v":215484.84780858515},575027.14860726392,{"$f":"SUM('School Resources'!DU125:DU135)","v":89221.139502754348},{"$f":"SUM('School Resources'!DV125:DV135)","v":123777.58642494971},212998.72592770407,{"$f":"SUM('School Resources'!EA125:EA135)","v":137703.32509629085},{"$f":"SUM('School Resources'!DW125:DW135)","v":649767.98014321085},{"$f":"SUM('School Resources'!DX125:DX135)","v":2165.0488643108424},651933.02900752169,{"$f":"SUM('School Resources'!DY125:DY135)","v":288093.89904713188},{"$f":"SUM('School Resources'!DZ125:DZ135)","v":447994.90949678392},{"$f":"SUM('School Resources'!EC125:EC135)","v":446122.08188218286},{"$f":"SUM('School Resources'!ED125:ED135)","v":233312.64313062851},{"$f":"SUM('School Resources'!EE125:EE135)","v":316241.0731102167},995675.79812302813,{"$f":"SUM('School Resources'!EF125:EF135)","v":95170.091565044015},{"$f":"SUM('School Resources'!EG125:EG135)","v":0},{"$f":"SUM('School Resources'!EH125:EH135)","v":0},{"$f":"SUM('School Resources'!EI125:EI135)","v":11024.926385079429},11024.926385079429,{"$f":"SUM('School Resources'!EJ125:EJ135)","v":214351.27298547598},{"$f":"SUM('School Resources'!EK125:EK135)","v":112101.29264989789},{"$f":"SUM('School Resources'!EL125:EL135)","v":151946.47237697107},478399.03801234497,{"$f":"SUM('School Resources'!EM125:EM135)","v":116782.31872013403},{"$f":"SUM('School Resources'!EN125:EN135)","v":55767.028486073083},{"$f":"SUM('School Resources'!EO125:EO135)","v":154732.5718224984},327281.91902870551,{"$f":"SUM('School Resources'!EP125:EP135)","v":1907551.7731142018},{"$f":"SUM('School Resources'!EQ125:EQ135)","v":622669.11847717874},{"$f":"SUM('School Resources'!ER125:ER135)","v":508760.39131702564},{"$f":"SUM('School Resources'!ES125:ES135)","v":94042.028419533934},{"$f":"SUM('School Resources'!ET125:ET135)","v":50876.039131702564},{"$f":"SUM('School Resources'!EU125:EU135)","v":203504.15652681026},{"$f":"SUM('School Resources'!EV125:EV135)","v":65211.821266866158},{"$f":"SUM('School Resources'!EW125:EW135)","v":867884.21477913461},{"$f":"SUM('School Resources'!EX125:EX135)","v":2412947.7699182518},{"$f":"SUM('School Resources'!EY125:EY135)","v":17712905.107641827}]
[{"$f":"'Base Sheet'!A30","v":"0901000"},{"$f":"'Base Sheet'!B30","v":"Hot Springs #1"},{"$f":"SUM('School Resources'!F136:F138)","v":231.63366666666667},{"$f":"SUM('School Resources'!G136:G138)","v":217.71166666666667},{"$f":"SUM('School Resources'!H136:H138)","v":189.74800000000002},{"$f":"SUM('School Resources'!I136:I138)","v":639.09333333333336},{"$f":"SUM('School Resources'!P136:P138)","v":3.0182499999999997},{"$f":"SUM('School Resources'!Q136:Q138)","v":2.8272083333333331},{"$f":"SUM('School Resources'!R136:R138)","v":2.8865000000000003},{"$f":"SUM('School Resources'!S136:S138)","v":2.565291666666667},{"$f":"SUM('School Resources'!T136:T138)","v":3.1798541666666669},{"$f":"SUM('School Resources'!U136:U138)","v":2.4398095238095237},{"$f":"SUM('School Resources'!V136:V138)","v":2.7247619047619045},{"$f":"SUM('School Resources'!W136:W138)","v":2.6587619047619051},{"$f":"SUM('School Resources'!X136:X138)","v":2.5438888888888891},{"$f":"SUM('School Resources'!Y136:Y138)","v":2.3351111111111118},{"$f":"SUM('School Resources'!Z136:Z138)","v":2.1470952380952379},{"$f":"SUM('School Resources'!AA136:AA138)","v":2.1791428571428573},{"$f":"SUM('School Resources'!AB136:AB138)","v":2.3742698412698413},{"$f":"SUM('School Resources'!AC136:AC138)","v":14.477104166666667},{"$f":"SUM('School Resources'!AD136:AD138)","v":10.367222222222221},{"$f":"SUM('School Resources'!AE136:AE138)","v":9.0356190476190488},33.879945436507938,{"$f":"SUM('School Resources'!AG136:AG138)","v":2.8954208333333336},{"$f":"SUM('School Resources'!AH136:AH138)","v":3.421183333333333},{"$f":"SUM('School Resources'!AI136:AI138)","v":2.981754285714286},{"$f":"SUM('School Resources'!AP136:AP138)","v":0},9.2983584523809526,{"$f":"SUM('School Resources'!AQ136:AQ138)","v":0},{"$f":"SUM('School Resources'!AR136:AR138)","v":0},{"$f":"SUM('School Resources'!AS136:AS138)","v":0},{"$f":"SUM('School Resources'!AJ136:AJ138)","v":0.23987142857142857},{"$f":"SUM('School Resources'!AU136:AU138)","v":0},{"$f":"SUM('School Resources'!AV136:AV138)","v":0},{"$f":"SUM('School Resources'!AW136:AW138)","v":0},0,{"$f":"SUM('School Resources'!AX136:AX138)","v":0.9},{"$f":"SUM('School Resources'!AY136:AY138)","v":0.96},{"$f":"SUM('School Resources'!AZ136:AZ138)","v":0.76},{"$f":"SUM('School Resources'!BA136:BA138)","v":0},2.62,{"$f":"SUM('School Resources'!BB136:BB138)","v":0.03},{"$f":"SUM('School Resources'!BC136:BC138)","v":0},{"$f":"SUM('School Resources'!BD136:BD138)","v":0},{"$f":"SUM('School Resources'!BE136:BE138)","v":0.80428356481481478},{"$f":"SUM('School Resources'!BF136:BF138)","v":1},{"$f":"SUM('School Resources'!BG136:BG138)","v":1},2.8042835648148148,{"$f":"SUM('School Resources'!BH136:BH138)","v":0.69114814814814818},{"$f":"SUM('School Resources'!BI136:BI138)","v":0.60237460317460323},1.2935227513227514,{"$f":"SUM('School Resources'!BJ136:BJ138)","v":2.62},{"$f":"SUM('School Resources'!BK136:BK138)","v":0},2.62,{"$f":"SUM('School Resources'!BL136:BL138)","v":1.6298386666666667},{"$f":"SUM('School Resources'!BM136:BM138)","v":4.4967999338624338},{"$f":"SUM('School Resources'!BO136:BO138)","v":1},{"$f":"SUM('School Resources'!BP136:BP138)","v":1},{"$f":"SUM('School Resources'!BQ136:BQ138)","v":1},3,{"$f":"SUM('School Resources'!BR136:BR138)","v":0},{"$f":"SUM('School Resources'!BS136:BS138)","v":0},{"$f":"SUM('School Resources'!BT136:BT138)","v":0},{"$f":"SUM('School Resources'!BU136:BU138)","v":0},0,{"$f":"SUM('School Resources'!BV136:BV138)","v":1},{"$f":"SUM('School Resources'!BW136:BW138)","v":1},{"$f":"SUM('School Resources'!BX136:BX138)","v":1},3,{"$f":"SUM('School Resources'!BY136:BY138)","v":0.80428356481481478},{"$f":"SUM('School Resources'!BZ136:BZ138)","v":0.69114814814814818},{"$f":"SUM('School Resources'!CA136:CA138)","v":1.2047492063492065},2.7001809193121691,{"$f":"SUM('School Resources'!CC136:CC138)","v":219614.98090706975},{"$f":"SUM('School Resources'!CD136:CD138)","v":205714.33915192861},{"$f":"SUM('School Resources'!CE136:CE138)","v":210028.54050799535},{"$f":"SUM('School Resources'!CF136:CF138)","v":186656.66541739926},{"$f":"SUM('School Resources'!CG136:CG138)","v":231373.68080833805},{"$f":"SUM('School Resources'!CH136:CH138)","v":177526.28907092373},{"$f":"SUM('School Resources'!CI136:CI138)","v":198260.0956483382},{"$f":"SUM('School Resources'!CJ136:CJ138)","v":193457.78015430472},{"$f":"SUM('School Resources'!CK136:CK138)","v":185099.34888198139},{"$f":"SUM('School Resources'!CL136:CL138)","v":169908.18589664652},{"$f":"SUM('School Resources'!CM136:CM138)","v":156227.70801621673},{"$f":"SUM('School Resources'!CN136:CN138)","v":158559.56828135712},{"$f":"SUM('School Resources'!CO136:CO138)","v":172757.46735979716},{"$f":"SUM('School Resources'!CS136:CS138)","v":2465184.6501022968},{"$f":"SUM('School Resources'!CT136:CT138)","v":210677.64135854621},{"$f":"SUM('School Resources'!CU136:CU138)","v":248933.35953933082},{"$f":"SUM('School Resources'!CV136:CV138)","v":216959.46675282577},{"$f":"SUM('School Resources'!DC136:DC138)","v":0},676570.46765070281,{"$f":"SUM('School Resources'!DD136:DD138)","v":0},{"$f":"SUM('School Resources'!DE136:DE138)","v":0},{"$f":"SUM('School Resources'!DF136:DF138)","v":0},{"$f":"SUM('School Resources'!CW136:CW138)","v":17453.610272795773},{"$f":"SUM('School Resources'!DH136:DH138)","v":0},{"$f":"SUM('School Resources'!DI136:DI138)","v":0},{"$f":"SUM('School Resources'!DJ136:DJ138)","v":0},0,{"$f":"SUM('School Resources'!DK136:DK138)","v":65486.120373184065},{"$f":"SUM('School Resources'!DL136:DL138)","v":69851.861731396333},{"$f":"SUM('School Resources'!DM136:DM138)","v":55299.39053735543},{"$f":"SUM('School Resources'!DN136:DN138)","v":0},190637.37264193583,{"$f":"SUM('School Resources'!DO136:DO138)","v":2182.8706791061354},{"$f":"SUM('School Resources'!DP136:DP138)","v":0},{"$f":"SUM('School Resources'!DQ136:DQ138)","v":0},{"$f":"SUM('School Resources'!DR136:DR138)","v":58521.56704404061},{"$f":"SUM('School Resources'!DS136:DS138)","v":72762.355970204517},{"$f":"SUM('School Resources'!DT136:DT138)","v":72762.355970204517},204046.27898444963,{"$f":"SUM('School Resources'!DU136:DU138)","v":45703.158570691063},{"$f":"SUM('School Resources'!DV136:DV138)","v":39832.881100254104},85536.039670945174,{"$f":"SUM('School Resources'!EA136:EA138)","v":43516.164486836307},{"$f":"SUM('School Resources'!DW136:DW138)","v":190637.37264193583},{"$f":"SUM('School Resources'!DX136:DX138)","v":0},190637.37264193583,{"$f":"SUM('School Resources'!DY136:DY138)","v":118590.90123800351},{"$f":"SUM('School Resources'!DZ136:DZ138)","v":160473.26368041712},{"$f":"SUM('School Resources'!EC136:EC138)","v":106009.02177596846},{"$f":"SUM('School Resources'!ED136:ED138)","v":106009.02177596846},{"$f":"SUM('School Resources'!EE136:EE138)","v":106009.02177596846},318027.06532790535,{"$f":"SUM('School Resources'!EF136:EF138)","v":0},{"$f":"SUM('School Resources'!EG136:EG138)","v":0},{"$f":"SUM('School Resources'!EH136:EH138)","v":0},{"$f":"SUM('School Resources'!EI136:EI138)","v":0},0,{"$f":"SUM('School Resources'!EJ136:EJ138)","v":52635.048611502614},{"$f":"SUM('School Resources'!EK136:EK138)","v":52635.048611502614},{"$f":"SUM('School Resources'!EL136:EL138)","v":52635.048611502614},157905.14583450783,{"$f":"SUM('School Resources'!EM136:EM138)","v":35000.930299754924},{"$f":"SUM('School Resources'!EN136:EN138)","v":30077.486620913271},{"$f":"SUM('School Resources'!EO136:EO138)","v":52428.452904943559},117506.86982561176,{"$f":"SUM('School Resources'!EP136:EP138)","v":593439.08098802494},{"$f":"SUM('School Resources'!EQ136:EQ138)","v":228997.69635834446},{"$f":"SUM('School Resources'!ER136:ER138)","v":187950.33683258703},{"$f":"SUM('School Resources'!ES136:ES138)","v":27284.921204893788},{"$f":"SUM('School Resources'!ET136:ET138)","v":18795.033683258702},{"$f":"SUM('School Resources'!EU136:EU138)","v":75180.134733034807},{"$f":"SUM('School Resources'!EV136:EV138)","v":24091.073090114965},{"$f":"SUM('School Resources'!EW136:EW138)","v":332780.40681273473},{"$f":"SUM('School Resources'!EX136:EX138)","v":895079.60271496861},{"$f":"SUM('School Resources'!EY136:EY138)","v":5643347.6757524181}]
[{"$f":"'Base Sheet'!A31","v":"1001000"},{"$f":"'Base Sheet'!B31","v":"Johnson #1"},{"$f":"SUM('School Resources'!F139:F143)","v":609.9283333333334},{"$f":"SUM('School Resources'!G139:G143)","v":277.9616666666667},{"$f":"SUM('School Resources'!H139:H143)","v":389.33066666666662},{"$f":"SUM('School Resources'!I139:I143)","v":1277.2206666666666},{"$f":"SUM('School Resources'!P139:P143)","v":6.2917500000000004},{"$f":"SUM('School Resources'!Q139:Q143)","v":6.7745208333333338},{"$f":"SUM('School Resources'!R139:R143)","v":6.624645833333334},{"$f":"SUM('School Resources'!S139:S143)","v":5.8140000000000001},{"$f":"SUM('School Resources'!T139:T143)","v":6.9680624999999994},{"$f":"SUM('School Resources'!U139:U143)","v":5.6475416666666662},{"$f":"SUM('School Resources'!V139:V143)","v":4.8349206349206355},{"$f":"SUM('School Resources'!W139:W143)","v":4.1176031746031754},{"$f":"SUM('School Resources'!X139:X143)","v":4.2837460317460323},{"$f":"SUM('School Resources'!Y139:Y143)","v":4.6151111111111112},{"$f":"SUM('School Resources'!Z139:Z143)","v":4.7400634920634923},{"$f":"SUM('School Resources'!AA139:AA143)","v":4.6897777777777776},{"$f":"SUM('School Resources'!AB139:AB143)","v":4.4946031746031743},{"$f":"SUM('School Resources'!AC139:AC143)","v":38.120520833333337},{"$f":"SUM('School Resources'!AD139:AD143)","v":13.236269841269843},{"$f":"SUM('School Resources'!AE139:AE143)","v":18.539555555555555},69.896346230158727,{"$f":"SUM('School Resources'!AG139:AG143)","v":7.6241041666666671},{"$f":"SUM('School Resources'!AH139:AH143)","v":4.3679690476190487},{"$f":"SUM('School Resources'!AI139:AI143)","v":6.118053333333334},{"$f":"SUM('School Resources'!AP139:AP143)","v":10.052795396825399},28.162921944444449,{"$f":"SUM('School Resources'!AQ139:AQ143)","v":0},{"$f":"SUM('School Resources'!AR139:AR143)","v":0},{"$f":"SUM('School Resources'!AS139:AS143)","v":0},{"$f":"SUM('School Resources'!AJ139:AJ143)","v":0.8897476190476189},{"$f":"SUM('School Resources'!AU139:AU143)","v":0},{"$f":"SUM('School Resources'!AV139:AV143)","v":0},{"$f":"SUM('School Resources'!AW139:AW143)","v":0},0,{"$f":"SUM('School Resources'!AX139:AX143)","v":2.5099999999999998},{"$f":"SUM('School Resources'!AY139:AY143)","v":1.06},{"$f":"SUM('School Resources'!AZ139:AZ143)","v":1.0699999999999998},{"$f":"SUM('School Resources'!BA139:BA143)","v":0.13476402116402109},4.774764021164021,{"$f":"SUM('School Resources'!BB139:BB143)","v":0.04},{"$f":"SUM('School Resources'!BC139:BC143)","v":0},{"$f":"SUM('School Resources'!BD139:BD143)","v":0},{"$f":"SUM('School Resources'!BE139:BE143)","v":1.8730590277777779},{"$f":"SUM('School Resources'!BF139:BF143)","v":1},{"$f":"SUM('School Resources'!BG139:BG143)","v":2},4.8730590277777779,{"$f":"SUM('School Resources'!BH139:BH143)","v":0.88241798941798955},{"$f":"SUM('School Resources'!BI139:BI143)","v":1.2359703703703702},2.1183883597883595,{"$f":"SUM('School Resources'!BJ139:BJ143)","v":4.6400000000000006},{"$f":"SUM('School Resources'!BK139:BK143)","v":0.13476402116402109},4.7747640211640219,{"$f":"SUM('School Resources'!BL139:BL143)","v":2.6691693333333335},{"$f":"SUM('School Resources'!BM139:BM143)","v":9.2131011243386247},{"$f":"SUM('School Resources'!BO139:BO143)","v":2},{"$f":"SUM('School Resources'!BP139:BP143)","v":1},{"$f":"SUM('School Resources'!BQ139:BQ143)","v":2},5,{"$f":"SUM('School Resources'!BR139:BR143)","v":0},{"$f":"SUM('School Resources'!BS139:BS143)","v":0},{"$f":"SUM('School Resources'!BT139:BT143)","v":0},{"$f":"SUM('School Resources'!BU139:BU143)","v":7.4764021164021088E-2},7.4764021164021088E-2,{"$f":"SUM('School Resources'!BV139:BV143)","v":2},{"$f":"SUM('School Resources'!BW139:BW143)","v":1},{"$f":"SUM('School Resources'!BX139:BX143)","v":2},5,{"$f":"SUM('School Resources'!BY139:BY143)","v":1.8730590277777779},{"$f":"SUM('School Resources'!BZ139:BZ143)","v":0.7768222222222223},{"$f":"SUM('School Resources'!CA139:CA143)","v":3.1306708994708989},5.7805521494708989,{"$f":"SUM('School Resources'!CC139:CC143)","v":481722.5673412967},{"$f":"SUM('School Resources'!CD139:CD143)","v":518685.51171620522},{"$f":"SUM('School Resources'!CE139:CE143)","v":507210.45791078114},{"$f":"SUM('School Resources'!CF139:CF143)","v":445144.03886395658},{"$f":"SUM('School Resources'!CG139:CG143)","v":533503.86726977618},{"$f":"SUM('School Resources'!CH139:CH143)","v":432399.2960358584},{"$f":"SUM('School Resources'!CI139:CI143)","v":370181.64757744357},{"$f":"SUM('School Resources'!CJ139:CJ143)","v":315260.83721739025},{"$f":"SUM('School Resources'!CK139:CK143)","v":327981.42587527959},{"$f":"SUM('School Resources'!CL139:CL143)","v":353352.11554969422},{"$f":"SUM('School Resources'!CM139:CM143)","v":362918.98990862281},{"$f":"SUM('School Resources'!CN139:CN143)","v":359068.90632515156},{"$f":"SUM('School Resources'!CO139:CO143)","v":344125.52635597147},{"$f":"SUM('School Resources'!CS139:CS143)","v":5351555.1879474279},{"$f":"SUM('School Resources'!CT139:CT143)","v":583733.14782757487},{"$f":"SUM('School Resources'!CU139:CU143)","v":334429.89052113745},{"$f":"SUM('School Resources'!CV139:CV143)","v":468423.62758601527},{"$f":"SUM('School Resources'!DC139:DC143)","v":769683.85703746974},2156270.5229721973,{"$f":"SUM('School Resources'!DD139:DD143)","v":0},{"$f":"SUM('School Resources'!DE139:DE143)","v":0},{"$f":"SUM('School Resources'!DF139:DF143)","v":0},{"$f":"SUM('School Resources'!CW139:CW143)","v":68122.780996292771},{"$f":"SUM('School Resources'!DH139:DH143)","v":0},{"$f":"SUM('School Resources'!DI139:DI143)","v":0},{"$f":"SUM('School Resources'!DJ139:DJ143)","v":0},0,{"$f":"SUM('School Resources'!DK139:DK143)","v":192176.04704997092},{"$f":"SUM('School Resources'!DL139:DL143)","v":81158.011901581354},{"$f":"SUM('School Resources'!DM139:DM143)","v":81923.653523294386},{"$f":"SUM('School Resources'!DN139:DN143)","v":10318.094371259042},365575.80684610567,{"$f":"SUM('School Resources'!DO139:DO143)","v":3062.5664868521267},{"$f":"SUM('School Resources'!DP139:DP143)","v":0},{"$f":"SUM('School Resources'!DQ139:DQ143)","v":0},{"$f":"SUM('School Resources'!DR139:DR143)","v":143409.19515920122},{"$f":"SUM('School Resources'!DS139:DS143)","v":76564.162171303164},{"$f":"SUM('School Resources'!DT139:DT143)","v":153128.32434260633},373101.6816731107,{"$f":"SUM('School Resources'!DU139:DU143)","v":59771.872972729405},{"$f":"SUM('School Resources'!DV139:DV143)","v":83720.260536122063},143492.13350885146,{"$f":"SUM('School Resources'!EA139:EA143)","v":98015.640495445521},{"$f":"SUM('School Resources'!DW139:DW143)","v":355257.71247484669},{"$f":"SUM('School Resources'!DX139:DX143)","v":10318.094371259042},365575.80684610573,{"$f":"SUM('School Resources'!DY139:DY143)","v":204362.7137000025},{"$f":"SUM('School Resources'!DZ139:DZ143)","v":336954.40132521105},{"$f":"SUM('School Resources'!EC139:EC143)","v":219569.94801889826},{"$f":"SUM('School Resources'!ED139:ED143)","v":109784.97400944913},{"$f":"SUM('School Resources'!EE139:EE143)","v":219569.94801889826},548924.87004724564,{"$f":"SUM('School Resources'!EF139:EF143)","v":0},{"$f":"SUM('School Resources'!EG139:EG143)","v":0},{"$f":"SUM('School Resources'!EH139:EH143)","v":0},{"$f":"SUM('School Resources'!EI139:EI143)","v":6960.3312383317007},6960.3312383317007,{"$f":"SUM('School Resources'!EJ139:EJ143)","v":106344.23619426182},{"$f":"SUM('School Resources'!EK139:EK143)","v":53172.118097130908},{"$f":"SUM('School Resources'!EL139:EL143)","v":106344.23619426182},265860.59048565454,{"$f":"SUM('School Resources'!EM139:EM143)","v":82286.283833749738},{"$f":"SUM('School Resources'!EN139:EN143)","v":34126.961787199885},{"$f":"SUM('School Resources'!EO139:EO143)","v":137535.05383626721},253948.29945721684,{"$f":"SUM('School Resources'!EP139:EP143)","v":1075694.0912284488},{"$f":"SUM('School Resources'!EQ139:EQ143)","v":458412.35335659212},{"$f":"SUM('School Resources'!ER139:ER143)","v":375616.58366468328},{"$f":"SUM('School Resources'!ES139:ES143)","v":66666.157477290486},{"$f":"SUM('School Resources'!ET139:ET143)","v":37561.658366468335},{"$f":"SUM('School Resources'!EU139:EU143)","v":150246.63346587334},{"$f":"SUM('School Resources'!EV139:EV143)","v":48145.732130213684},{"$f":"SUM('School Resources'!EW139:EW143)","v":556306.12889023812},{"$f":"SUM('School Resources'!EX139:EX143)","v":1692955.2473513593},{"$f":"SUM('School Resources'!EY139:EY143)","v":12234738.581377411}]
[{"$f":"'Base Sheet'!A32","v":"1101000"},{"$f":"'Base Sheet'!B32","v":"Laramie #1"},{"$f":"SUM('School Resources'!F144:F178)","v":7808.2759999999989},{"$f":"SUM('School Resources'!G144:G178)","v":2042.518},{"$f":"SUM('School Resources'!H144:H178)","v":3841.0079999999998},{"$f":"SUM('School Resources'!I144:I178)","v":13691.801999999998},{"$f":"SUM('School Resources'!P144:P178)","v":75.181833333333344},{"$f":"SUM('School Resources'!Q144:Q178)","v":70.416062499999995},{"$f":"SUM('School Resources'!R144:R178)","v":73.41791666666667},{"$f":"SUM('School Resources'!S144:S178)","v":68.669333333333327},{"$f":"SUM('School Resources'!T144:T178)","v":68.453479166666668},{"$f":"SUM('School Resources'!U144:U178)","v":65.922583333333336},{"$f":"SUM('School Resources'!V144:V178)","v":63.032020833333341},{"$f":"SUM('School Resources'!W144:W178)","v":48.353952380952379},{"$f":"SUM('School Resources'!X144:X178)","v":48.908809523809524},{"$f":"SUM('School Resources'!Y144:Y178)","v":48.045634920634924},{"$f":"SUM('School Resources'!Z144:Z178)","v":45.360968253968252},{"$f":"SUM('School Resources'!AA144:AA178)","v":39.197174603174609},{"$f":"SUM('School Resources'!AB144:AB178)","v":40.543746031746032},{"$f":"SUM('School Resources'!AC144:AC178)","v":485.09322916666662},{"$f":"SUM('School Resources'!AD144:AD178)","v":97.262761904761902},{"$f":"SUM('School Resources'!AE144:AE178)","v":173.14752380952382},755.50351488095248,{"$f":"SUM('School Resources'!AG144:AG178)","v":97.018645833333352},{"$f":"SUM('School Resources'!AH144:AH178)","v":32.096711428571425},{"$f":"SUM('School Resources'!AI144:AI178)","v":57.138682857142868},{"$f":"SUM('School Resources'!AP144:AP178)","v":0},186.25404011904763,{"$f":"SUM('School Resources'!AQ144:AQ178)","v":29.272857142857138},{"$f":"SUM('School Resources'!AR144:AR178)","v":6.6834761904761919},{"$f":"SUM('School Resources'!AS144:AS178)","v":0},{"$f":"SUM('School Resources'!AJ144:AJ178)","v":5.449238095238095},{"$f":"SUM('School Resources'!AU144:AU178)","v":0},{"$f":"SUM('School Resources'!AV144:AV178)","v":0},{"$f":"SUM('School Resources'!AW144:AW178)","v":0},0,{"$f":"SUM('School Resources'!AX144:AX178)","v":37.690000000000005},{"$f":"SUM('School Resources'!AY144:AY178)","v":9.4700000000000006},{"$f":"SUM('School Resources'!AZ144:AZ178)","v":13.47},{"$f":"SUM('School Resources'!BA144:BA178)","v":4.4205363095238095},65.050536309523807,{"$f":"SUM('School Resources'!BB144:BB178)","v":4.2000000000000011},{"$f":"SUM('School Resources'!BC144:BC178)","v":0},{"$f":"SUM('School Resources'!BD144:BD178)","v":0},{"$f":"SUM('School Resources'!BE144:BE178)","v":26.949623842592583},{"$f":"SUM('School Resources'!BF144:BF178)","v":3.2420920634920636},{"$f":"SUM('School Resources'!BG144:BG178)","v":5.771584126984127},35.963300033068776,{"$f":"SUM('School Resources'!BH144:BH178)","v":6.4841841269841272},{"$f":"SUM('School Resources'!BI144:BI178)","v":11.543168253968254},18.027352380952379,{"$f":"SUM('School Resources'!BJ144:BJ178)","v":60.63000000000001},{"$f":"SUM('School Resources'!BK144:BK178)","v":4.4205363095238095},65.050536309523821,{"$f":"SUM('School Resources'!BL144:BL178)","v":22.714464000000003},{"$f":"SUM('School Resources'!BM144:BM178)","v":95.725536574074056},{"$f":"SUM('School Resources'!BO144:BO178)","v":25.88009375},{"$f":"SUM('School Resources'!BP144:BP178)","v":3},{"$f":"SUM('School Resources'!BQ144:BQ178)","v":3},31.88009375,{"$f":"SUM('School Resources'!BR144:BR178)","v":3},{"$f":"SUM('School Resources'!BS144:BS178)","v":4.9627928240740742},{"$f":"SUM('School Resources'!BT144:BT178)","v":3.484184126984128},{"$f":"SUM('School Resources'!BU144:BU178)","v":8.5431682539682541},16.990145205026458,{"$f":"SUM('School Resources'!BV144:BV178)","v":30.842886574074068},{"$f":"SUM('School Resources'!BW144:BW178)","v":6.4841841269841272},{"$f":"SUM('School Resources'!BX144:BX178)","v":5.771584126984127},43.098654828042328,{"$f":"SUM('School Resources'!BY144:BY178)","v":26.949623842592583},{"$f":"SUM('School Resources'!BZ144:BZ178)","v":6.4841841269841272},{"$f":"SUM('School Resources'!CA144:CA178)","v":23.086336507936508},56.52014447751322,{"$f":"SUM('School Resources'!CC144:CC178)","v":5951782.5050003268},{"$f":"SUM('School Resources'!CD144:CD178)","v":5574499.4538819399},{"$f":"SUM('School Resources'!CE144:CE178)","v":5812141.7448395817},{"$f":"SUM('School Resources'!CF144:CF178)","v":5436219.3450550204},{"$f":"SUM('School Resources'!CG144:CG178)","v":5419131.2135764752},{"$f":"SUM('School Resources'!CH144:CH178)","v":5218772.4184400868},{"$f":"SUM('School Resources'!CI144:CI178)","v":4989940.5510282777},{"$f":"SUM('School Resources'!CJ144:CJ178)","v":3827948.7885402893},{"$f":"SUM('School Resources'!CK144:CK178)","v":3871874.1477555912},{"$f":"SUM('School Resources'!CL144:CL178)","v":3803540.7848385498},{"$f":"SUM('School Resources'!CM144:CM178)","v":3591008.6957688378},{"$f":"SUM('School Resources'!CN144:CN178)","v":3103050.9327202416},{"$f":"SUM('School Resources'!CO144:CO178)","v":3209652.4867787976},{"$f":"SUM('School Resources'!CS144:CS178)","v":59809563.068224013},{"$f":"SUM('School Resources'!CT144:CT178)","v":7680497.4463643404},{"$f":"SUM('School Resources'!CU144:CU178)","v":2540941.5689776405},{"$f":"SUM('School Resources'!CV144:CV178)","v":4523393.4570351215},{"$f":"SUM('School Resources'!DC144:DC178)","v":0},14744832.472377103,{"$f":"SUM('School Resources'!DD144:DD178)","v":2317390.6685910067},{"$f":"SUM('School Resources'!DE144:DE178)","v":529098.51887617924},{"$f":"SUM('School Resources'!DF144:DF178)","v":0},{"$f":"SUM('School Resources'!CW144:CW178)","v":431389.85208065866},{"$f":"SUM('School Resources'!DH144:DH178)","v":0},{"$f":"SUM('School Resources'!DI144:DI178)","v":0},{"$f":"SUM('School Resources'!DJ144:DJ178)","v":0},0,{"$f":"SUM('School Resources'!DK144:DK178)","v":2983735.2012803932},{"$f":"SUM('School Resources'!DL144:DL178)","v":749694.14582449791},{"$f":"SUM('School Resources'!DM144:DM178)","v":1066354.8198791961},{"$f":"SUM('School Resources'!DN144:DN178)","v":349952.50186426932},5149736.6688483562,{"$f":"SUM('School Resources'!DO144:DO178)","v":332493.70775743312},{"$f":"SUM('School Resources'!DP144:DP178)","v":0},{"$f":"SUM('School Resources'!DQ144:DQ178)","v":0},{"$f":"SUM('School Resources'!DR144:DR178)","v":2133471.5128789833},{"$f":"SUM('School Resources'!DS144:DS178)","v":256660.76454319601},{"$f":"SUM('School Resources'!DT144:DT178)","v":456908.43000354758},2847040.707425727,{"$f":"SUM('School Resources'!DU144:DU178)","v":437245.64055394579},{"$f":"SUM('School Resources'!DV144:DV178)","v":778386.28551959945},1215631.9260735451,{"$f":"SUM('School Resources'!EA144:EA178)","v":994113.73991509678},{"$f":"SUM('School Resources'!DW144:DW178)","v":4799784.1669840869},{"$f":"SUM('School Resources'!DX144:DX178)","v":349952.50186426932},5149736.6688483562,{"$f":"SUM('School Resources'!DY144:DY178)","v":1798194.3702577939},{"$f":"SUM('School Resources'!DZ144:DZ178)","v":3598476.4139738367},{"$f":"SUM('School Resources'!EC144:EC178)","v":3229526.1246370352},{"$f":"SUM('School Resources'!ED144:ED178)","v":374364.11426875571},{"$f":"SUM('School Resources'!EE144:EE178)","v":374364.11426875571},3978254.3531745463,{"$f":"SUM('School Resources'!EF144:EF178)","v":322337.95034926035},{"$f":"SUM('School Resources'!EG144:EG178)","v":533232.15564001806},{"$f":"SUM('School Resources'!EH144:EH178)","v":374361.59004383022},{"$f":"SUM('School Resources'!EI144:EI178)","v":917929.11482433206},1825522.8605081802,{"$f":"SUM('School Resources'!EJ144:EJ178)","v":1717050.7824491856},{"$f":"SUM('School Resources'!EK144:EK178)","v":360980.26694237604},{"$f":"SUM('School Resources'!EL144:EL178)","v":321309.19450125768},2399340.2438928192,{"$f":"SUM('School Resources'!EM144:EM178)","v":1235716.2844203229},{"$f":"SUM('School Resources'!EN144:EN178)","v":297318.13563314045},{"$f":"SUM('School Resources'!EO144:EO178)","v":1058573.6608826858},2591608.0809361492,{"$f":"SUM('School Resources'!EP144:EP178)","v":11117063.488860959},{"$f":"SUM('School Resources'!EQ144:EQ178)","v":4889102.0612102551},{"$f":"SUM('School Resources'!ER144:ER178)","v":4026608.7338496549},{"$f":"SUM('School Resources'!ES144:ES178)","v":357796.26673350728},{"$f":"SUM('School Resources'!ET144:ET178)","v":402660.87338496541},{"$f":"SUM('School Resources'!EU144:EU178)","v":1610643.4935398616},{"$f":"SUM('School Resources'!EV144:EV178)","v":516122.11474179401},{"$f":"SUM('School Resources'!EW144:EW178)","v":3716857.338173897},{"$f":"SUM('School Resources'!EX144:EX178)","v":15519790.881633937},{"$f":"SUM('School Resources'!EY144:EY178)","v":125554553.15374398}]
[{"$f":"'Base Sheet'!A33","v":"1102000"},{"$f":"'Base Sheet'!B33","v":"Laramie #2"},{"$f":"SUM('School Resources'!F179:F184)","v":554.25199999999995},{"$f":"SUM('School Resources'!G179:G184)","v":141.83633333333336},{"$f":"SUM('School Resources'!H179:H184)","v":271.11466666666666},{"$f":"SUM('School Resources'!I179:I184)","v":967.20299999999997},{"$f":"SUM('School Resources'!P179:P184)","v":5.3519583333333332},{"$f":"SUM('School Resources'!Q179:Q184)","v":4.3817291666666662},{"$f":"SUM('School Resources'!R179:R184)","v":4.9094583333333333},{"$f":"SUM('School Resources'!S179:S184)","v":5.2338333333333331},{"$f":"SUM('School Resources'!T179:T184)","v":4.9045833333333331},{"$f":"SUM('School Resources'!U179:U184)","v":4.7903125000000006},{"$f":"SUM('School Resources'!V179:V184)","v":5.0688750000000002},{"$f":"SUM('School Resources'!W179:W184)","v":3.541698412698413},{"$f":"SUM('School Resources'!X179:X184)","v":3.2124126984126984},{"$f":"SUM('School Resources'!Y179:Y184)","v":3.1971269841269843},{"$f":"SUM('School Resources'!Z179:Z184)","v":3.2574761904761904},{"$f":"SUM('School Resources'!AA179:AA184)","v":3.1150158730158726},{"$f":"SUM('School Resources'!AB179:AB184)","v":3.3406031746031744},{"$f":"SUM('School Resources'!AC179:AC184)","v":34.640749999999997},{"$f":"SUM('School Resources'!AD179:AD184)","v":6.7541111111111105},{"$f":"SUM('School Resources'!AE179:AE184)","v":12.910222222222222},54.305083333333329,{"$f":"SUM('School Resources'!AG179:AG184)","v":6.9281500000000005},{"$f":"SUM('School Resources'!AH179:AH184)","v":2.2288566666666663},{"$f":"SUM('School Resources'!AI179:AI184)","v":4.2603733333333338},{"$f":"SUM('School Resources'!AP179:AP184)","v":11.230396428571428},24.647776428571429,{"$f":"SUM('School Resources'!AQ179:AQ184)","v":0},{"$f":"SUM('School Resources'!AR179:AR184)","v":0},{"$f":"SUM('School Resources'!AS179:AS184)","v":0},{"$f":"SUM('School Resources'!AJ179:AJ184)","v":0.78189523809523809},{"$f":"SUM('School Resources'!AU179:AU184)","v":0},{"$f":"SUM('School Resources'!AV179:AV184)","v":0},{"$f":"SUM('School Resources'!AW179:AW184)","v":0},0,{"$f":"SUM('School Resources'!AX179:AX184)","v":2.4499999999999997},{"$f":"SUM('School Resources'!AY179:AY184)","v":0.60000000000000009},{"$f":"SUM('School Resources'!AZ179:AZ184)","v":0.86},{"$f":"SUM('School Resources'!BA179:BA184)","v":0},3.9099999999999997,{"$f":"SUM('School Resources'!BB179:BB184)","v":0.49000000000000005},{"$f":"SUM('School Resources'!BC179:BC184)","v":0},{"$f":"SUM('School Resources'!BD179:BD184)","v":0},{"$f":"SUM('School Resources'!BE179:BE184)","v":1.9244861111111109},{"$f":"SUM('School Resources'!BF179:BF184)","v":0},{"$f":"SUM('School Resources'!BG179:BG184)","v":2},3.9244861111111109,{"$f":"SUM('School Resources'!BH179:BH184)","v":0.45027407407407416},{"$f":"SUM('School Resources'!BI179:BI184)","v":0.86068148148148149},1.3109555555555557,{"$f":"SUM('School Resources'!BJ179:BJ184)","v":3.9099999999999997},{"$f":"SUM('School Resources'!BK179:BK184)","v":0},3.9099999999999997,{"$f":"SUM('School Resources'!BL179:BL184)","v":1.6518040000000001},{"$f":"SUM('School Resources'!BM179:BM184)","v":7.1263611111111107},{"$f":"SUM('School Resources'!BO179:BO184)","v":3.7289756944444443},{"$f":"SUM('School Resources'!BP179:BP184)","v":0},{"$f":"SUM('School Resources'!BQ179:BQ184)","v":2},5.7289756944444443,{"$f":"SUM('School Resources'!BR179:BR184)","v":0},{"$f":"SUM('School Resources'!BS179:BS184)","v":0},{"$f":"SUM('School Resources'!BT179:BT184)","v":0},{"$f":"SUM('School Resources'!BU179:BU184)","v":0},0,{"$f":"SUM('School Resources'!BV179:BV184)","v":3.7289756944444443},{"$f":"SUM('School Resources'!BW179:BW184)","v":0},{"$f":"SUM('School Resources'!BX179:BX184)","v":2},5.7289756944444443,{"$f":"SUM('School Resources'!BY179:BY184)","v":1.9244861111111109},{"$f":"SUM('School Resources'!BZ179:BZ184)","v":0},{"$f":"SUM('School Resources'!CA179:CA184)","v":2.6219111111111113},4.5463972222222218,{"$f":"SUM('School Resources'!CC179:CC184)","v":396412.85364922858},{"$f":"SUM('School Resources'!CD179:CD184)","v":324549.19390124606},{"$f":"SUM('School Resources'!CE179:CE184)","v":363637.43261366681},{"$f":"SUM('School Resources'!CF179:CF184)","v":387663.48277956597},{"$f":"SUM('School Resources'!CG179:CG184)","v":363276.3474666648},{"$f":"SUM('School Resources'!CH179:CH184)","v":354812.44989698235},{"$f":"SUM('School Resources'!CI179:CI184)","v":375445.22554041445},{"$f":"SUM('School Resources'!CJ179:CJ184)","v":262329.16758682812},{"$f":"SUM('School Resources'!CK179:CK184)","v":237939.38696149475},{"$f":"SUM('School Resources'!CL179:CL184)","v":236807.19324049231},{"$f":"SUM('School Resources'!CM179:CM184)","v":241277.18340378549},{"$f":"SUM('School Resources'!CN179:CN184)","v":230725.32603514887},{"$f":"SUM('School Resources'!CO179:CO184)","v":247434.29505164622},{"$f":"SUM('School Resources'!CS179:CS184)","v":4022309.5381271644},{"$f":"SUM('School Resources'!CT179:CT184)","v":513159.39716955385},{"$f":"SUM('School Resources'!CU179:CU184)","v":165088.62300094654},{"$f":"SUM('School Resources'!CV179:CV184)","v":315560.5192512541},{"$f":"SUM('School Resources'!DC179:DC184)","v":831821.40416428982},1825629.9435860445,{"$f":"SUM('School Resources'!DD179:DD184)","v":0},{"$f":"SUM('School Resources'!DE179:DE184)","v":0},{"$f":"SUM('School Resources'!DF179:DF184)","v":0},{"$f":"SUM('School Resources'!CW179:CW184)","v":57914.001433383673},{"$f":"SUM('School Resources'!DH179:DH184)","v":0},{"$f":"SUM('School Resources'!DI179:DI184)","v":0},{"$f":"SUM('School Resources'!DJ179:DJ184)","v":0},0,{"$f":"SUM('School Resources'!DK179:DK184)","v":181468.43285226313},{"$f":"SUM('School Resources'!DL179:DL184)","v":44441.248861778731},{"$f":"SUM('School Resources'!DM179:DM184)","v":63699.12336854951},{"$f":"SUM('School Resources'!DN179:DN184)","v":0},289608.80508259137,{"$f":"SUM('School Resources'!DO179:DO184)","v":36293.686570452628},{"$f":"SUM('School Resources'!DP179:DP184)","v":0},{"$f":"SUM('School Resources'!DQ179:DQ184)","v":0},{"$f":"SUM('School Resources'!DR179:DR184)","v":142544.27699154272},{"$f":"SUM('School Resources'!DS179:DS184)","v":0},{"$f":"SUM('School Resources'!DT179:DT184)","v":148137.49620592908},290681.7731974718,{"$f":"SUM('School Resources'!DU179:DU184)","v":33055.434512174805},{"$f":"SUM('School Resources'!DV179:DV184)","v":63184.184888851465},96239.61940102627,{"$f":"SUM('School Resources'!EA179:EA184)","v":79473.992890098962},{"$f":"SUM('School Resources'!DW179:DW184)","v":289608.80508259137},{"$f":"SUM('School Resources'!DX179:DX184)","v":0},289608.80508259137,{"$f":"SUM('School Resources'!DY179:DY184)","v":122347.05439146925},{"$f":"SUM('School Resources'!DZ179:DZ184)","v":257295.3534558774},{"$f":"SUM('School Resources'!EC179:EC184)","v":402602.20604014036},{"$f":"SUM('School Resources'!ED179:ED184)","v":0},{"$f":"SUM('School Resources'!EE179:EE184)","v":215931.79415996242},618534.0002001028,{"$f":"SUM('School Resources'!EF179:EF184)","v":0},{"$f":"SUM('School Resources'!EG179:EG184)","v":0},{"$f":"SUM('School Resources'!EH179:EH184)","v":0},{"$f":"SUM('School Resources'!EI179:EI184)","v":0},0,{"$f":"SUM('School Resources'!EJ179:EJ184)","v":200635.09837066935},{"$f":"SUM('School Resources'!EK179:EK184)","v":0},{"$f":"SUM('School Resources'!EL179:EL184)","v":107608.69193627751},308243.79030694684,{"$f":"SUM('School Resources'!EM179:EM184)","v":85479.110630941126},{"$f":"SUM('School Resources'!EN179:EN184)","v":0},{"$f":"SUM('School Resources'!EO179:EO184)","v":116456.35093815488},201935.46156909602,{"$f":"SUM('School Resources'!EP179:EP184)","v":1128713.2520761455},{"$f":"SUM('School Resources'!EQ179:EQ184)","v":345354.76383297145},{"$f":"SUM('School Resources'!ER179:ER184)","v":284443.78959070449},{"$f":"SUM('School Resources'!ES179:ES184)","v":66393.308265241561},{"$f":"SUM('School Resources'!ET179:ET184)","v":28444.378959070455},{"$f":"SUM('School Resources'!EU179:EU184)","v":113777.51583628182},{"$f":"SUM('School Resources'!EV179:EV184)","v":36459.397948101163},{"$f":"SUM('School Resources'!EW179:EW184)","v":551153.46520389069},{"$f":"SUM('School Resources'!EX179:EX184)","v":1426026.6196362616},{"$f":"SUM('School Resources'!EY179:EY184)","v":9922142.4449305795}]
[{"$f":"'Base Sheet'!A34","v":"1201000"},{"$f":"'Base Sheet'!B34","v":"Lincoln #1"},{"$f":"SUM('School Resources'!F185:F188)","v":269.39299999999997},{"$f":"SUM('School Resources'!G185:G188)","v":176.14400000000001},{"$f":"SUM('School Resources'!H185:H188)","v":174.131},{"$f":"SUM('School Resources'!I185:I188)","v":619.66800000000001},{"$f":"SUM('School Resources'!P185:P188)","v":3.6356875},{"$f":"SUM('School Resources'!Q185:Q188)","v":3.8235625},{"$f":"SUM('School Resources'!R185:R188)","v":3.2685624999999998},{"$f":"SUM('School Resources'!S185:S188)","v":3.5506875},{"$f":"SUM('School Resources'!T185:T188)","v":2.5585624999999999},{"$f":"SUM('School Resources'!U185:U188)","v":1.9842063492063491},{"$f":"SUM('School Resources'!V185:V188)","v":2.0879841269841273},{"$f":"SUM('School Resources'!W185:W188)","v":1.9821904761904761},{"$f":"SUM('School Resources'!X185:X188)","v":2.3334285714285716},{"$f":"SUM('School Resources'!Y185:Y188)","v":1.7399523809523809},{"$f":"SUM('School Resources'!Z185:Z188)","v":1.915904761904762},{"$f":"SUM('School Resources'!AA185:AA188)","v":1.6871904761904761},{"$f":"SUM('School Resources'!AB185:AB188)","v":1.9358571428571427},{"$f":"SUM('School Resources'!AC185:AC188)","v":16.837062499999998},{"$f":"SUM('School Resources'!AD185:AD188)","v":8.3878095238095245},{"$f":"SUM('School Resources'!AE185:AE188)","v":7.2789047619047613},32.503776785714287,{"$f":"SUM('School Resources'!AG185:AG188)","v":3.3674124999999999},{"$f":"SUM('School Resources'!AH185:AH188)","v":2.7679771428571431},{"$f":"SUM('School Resources'!AI185:AI188)","v":2.4020385714285712},{"$f":"SUM('School Resources'!AP185:AP188)","v":0.12392809523809767},8.6613563095238124,{"$f":"SUM('School Resources'!AQ185:AQ188)","v":3.0391428571428571},{"$f":"SUM('School Resources'!AR185:AR188)","v":0},{"$f":"SUM('School Resources'!AS185:AS188)","v":0},{"$f":"SUM('School Resources'!AJ185:AJ188)","v":0.1951285714285714},{"$f":"SUM('School Resources'!AU185:AU188)","v":0},{"$f":"SUM('School Resources'!AV185:AV188)","v":0},{"$f":"SUM('School Resources'!AW185:AW188)","v":0},0,{"$f":"SUM('School Resources'!AX185:AX188)","v":0.88},{"$f":"SUM('School Resources'!AY185:AY188)","v":0.54},{"$f":"SUM('School Resources'!AZ185:AZ188)","v":0.3},{"$f":"SUM('School Resources'!BA185:BA188)","v":0.25983998015873},1.9798399801587299,{"$f":"SUM('School Resources'!BB185:BB188)","v":0.08},{"$f":"SUM('School Resources'!BC185:BC188)","v":0},{"$f":"SUM('School Resources'!BD185:BD188)","v":0},{"$f":"SUM('School Resources'!BE185:BE188)","v":0.93539236111111101},{"$f":"SUM('School Resources'!BF185:BF188)","v":1},{"$f":"SUM('School Resources'!BG185:BG188)","v":1},2.935392361111111,{"$f":"SUM('School Resources'!BH185:BH188)","v":0.55918730158730157},{"$f":"SUM('School Resources'!BI185:BI188)","v":0.48526031746031745},1.0444476190476191,{"$f":"SUM('School Resources'!BJ185:BJ188)","v":1.72},{"$f":"SUM('School Resources'!BK185:BK188)","v":0.25983998015873},1.9798399801587299,{"$f":"SUM('School Resources'!BL185:BL188)","v":1.316004},{"$f":"SUM('School Resources'!BM185:BM188)","v":4.2023101190476186},{"$f":"SUM('School Resources'!BO185:BO188)","v":1},{"$f":"SUM('School Resources'!BP185:BP188)","v":1},{"$f":"SUM('School Resources'!BQ185:BQ188)","v":1},3,{"$f":"SUM('School Resources'!BR185:BR188)","v":1},{"$f":"SUM('School Resources'!BS185:BS188)","v":0},{"$f":"SUM('School Resources'!BT185:BT188)","v":0},{"$f":"SUM('School Resources'!BU185:BU188)","v":0},0,{"$f":"SUM('School Resources'!BV185:BV188)","v":1},{"$f":"SUM('School Resources'!BW185:BW188)","v":1},{"$f":"SUM('School Resources'!BX185:BX188)","v":1},3,{"$f":"SUM('School Resources'!BY185:BY188)","v":0.93539236111111101},{"$f":"SUM('School Resources'!BZ185:BZ188)","v":0.55918730158730157},{"$f":"SUM('School Resources'!CA185:CA188)","v":0.97052063492063489},2.4651002976190473,{"$f":"SUM('School Resources'!CC185:CC188)","v":259626.13158952497},{"$f":"SUM('School Resources'!CD185:CD188)","v":273042.3725267293},{"$f":"SUM('School Resources'!CE185:CE188)","v":233409.56496772254},{"$f":"SUM('School Resources'!CF185:CF188)","v":253556.24214355098},{"$f":"SUM('School Resources'!CG185:CG188)","v":182708.13547782201},{"$f":"SUM('School Resources'!CH185:CH188)","v":141693.09620802628},{"$f":"SUM('School Resources'!CI185:CI188)","v":149103.91547932007},{"$f":"SUM('School Resources'!CJ185:CJ188)","v":141549.14178045603},{"$f":"SUM('School Resources'!CK185:CK188)","v":166631.21716057049},{"$f":"SUM('School Resources'!CL185:CL188)","v":124250.80698400238},{"$f":"SUM('School Resources'!CM185:CM188)","v":136815.64816208303},{"$f":"SUM('School Resources'!CN185:CN188)","v":120483.05487972271},{"$f":"SUM('School Resources'!CO185:CO188)","v":138240.45694519961},{"$f":"SUM('School Resources'!CS185:CS188)","v":2321109.7843047301},{"$f":"SUM('School Resources'!CT185:CT188)","v":240468.48934106997},{"$f":"SUM('School Resources'!CU185:CU188)","v":197662.53230736306},{"$f":"SUM('School Resources'!CV185:CV188)","v":171530.68910043256},{"$f":"SUM('School Resources'!DC185:DC188)","v":8849.762792298714},618511.47354116431,{"$f":"SUM('School Resources'!DD185:DD188)","v":217026.60180445551},{"$f":"SUM('School Resources'!DE185:DE188)","v":0},{"$f":"SUM('School Resources'!DF185:DF188)","v":0},{"$f":"SUM('School Resources'!CW185:CW188)","v":13934.22183908554},{"$f":"SUM('School Resources'!DH185:DH188)","v":0},{"$f":"SUM('School Resources'!DI185:DI188)","v":0},{"$f":"SUM('School Resources'!DJ185:DJ188)","v":0},0,{"$f":"SUM('School Resources'!DK185:DK188)","v":62841.208381848548},{"$f":"SUM('School Resources'!DL185:DL188)","v":38561.650597952517},{"$f":"SUM('School Resources'!DM185:DM188)","v":21423.13922108473},{"$f":"SUM('School Resources'!DN185:DN188)","v":18555.293567147892},141381.2917680337,{"$f":"SUM('School Resources'!DO185:DO188)","v":5712.8371256225946},{"$f":"SUM('School Resources'!DP185:DP188)","v":0},{"$f":"SUM('School Resources'!DQ185:DQ188)","v":0},{"$f":"SUM('School Resources'!DR185:DR188)","v":66796.802594741646},{"$f":"SUM('School Resources'!DS185:DS188)","v":71410.46407028244},{"$f":"SUM('School Resources'!DT185:DT188)","v":71410.46407028244},209617.73073530654,{"$f":"SUM('School Resources'!DU185:DU188)","v":34595.218851914949},{"$f":"SUM('School Resources'!DV185:DV188)","v":30021.581024883977},64616.799876798927,{"$f":"SUM('School Resources'!EA185:EA188)","v":43885.569850268679},{"$f":"SUM('School Resources'!DW185:DW188)","v":122825.99820088579},{"$f":"SUM('School Resources'!DX185:DX188)","v":18555.293567147892},141381.2917680337,{"$f":"SUM('School Resources'!DY185:DY188)","v":93976.456358347961},{"$f":"SUM('School Resources'!DZ185:DZ188)","v":151842.31205541184},{"$f":"SUM('School Resources'!EC185:EC188)","v":107115.01942685897},{"$f":"SUM('School Resources'!ED185:ED188)","v":107115.01942685897},{"$f":"SUM('School Resources'!EE185:EE188)","v":107115.01942685897},321345.05828057689,{"$f":"SUM('School Resources'!EF185:EF188)","v":90754.59052135727},{"$f":"SUM('School Resources'!EG185:EG188)","v":0},{"$f":"SUM('School Resources'!EH185:EH188)","v":0},{"$f":"SUM('School Resources'!EI185:EI188)","v":0},0,{"$f":"SUM('School Resources'!EJ185:EJ188)","v":52704.508787520303},{"$f":"SUM('School Resources'!EK185:EK188)","v":52704.508787520303},{"$f":"SUM('School Resources'!EL185:EL188)","v":52704.508787520303},158113.52636256092,{"$f":"SUM('School Resources'!EM185:EM188)","v":40756.46453984081},{"$f":"SUM('School Resources'!EN185:EN188)","v":24364.639242082656},{"$f":"SUM('School Resources'!EO185:EO188)","v":42287.056733434336},107408.1605153578,{"$f":"SUM('School Resources'!EP185:EP188)","v":677621.33567985287},{"$f":"SUM('School Resources'!EQ185:EQ188)","v":221294.68308821021},{"$f":"SUM('School Resources'!ER185:ER188)","v":182237.55944521748},{"$f":"SUM('School Resources'!ES185:ES188)","v":19736.093004873175},{"$f":"SUM('School Resources'!ET185:ET188)","v":18223.755944521748},{"$f":"SUM('School Resources'!EU185:EU188)","v":72895.023778086994},{"$f":"SUM('School Resources'!EV185:EV188)","v":23358.821475640536},{"$f":"SUM('School Resources'!EW185:EW188)","v":299216.51157714543},{"$f":"SUM('School Resources'!EX185:EX188)","v":836962.44831369561},{"$f":"SUM('School Resources'!EY185:EY188)","v":5537580.1550208079}]
[{"$f":"'Base Sheet'!A35","v":"1202000"},{"$f":"'Base Sheet'!B35","v":"Lincoln #2"},{"$f":"SUM('School Resources'!F189:F197)","v":1459.4983333333332},{"$f":"SUM('School Resources'!G189:G197)","v":405.23633333333333},{"$f":"SUM('School Resources'!H189:H197)","v":764.60166666666657},{"$f":"SUM('School Resources'!I189:I197)","v":2629.3363333333332},{"$f":"SUM('School Resources'!P189:P197)","v":13.366833333333332},{"$f":"SUM('School Resources'!Q189:Q197)","v":14.899875},{"$f":"SUM('School Resources'!R189:R197)","v":12.738687500000001},{"$f":"SUM('School Resources'!S189:S197)","v":12.475958333333335},{"$f":"SUM('School Resources'!T189:T197)","v":12.808770833333334},{"$f":"SUM('School Resources'!U189:U197)","v":12.472000000000001},{"$f":"SUM('School Resources'!V189:V197)","v":12.456520833333332},{"$f":"SUM('School Resources'!W189:W197)","v":9.6352857142857147},{"$f":"SUM('School Resources'!X189:X197)","v":9.6616825396825394},{"$f":"SUM('School Resources'!Y189:Y197)","v":9.7557619047619042},{"$f":"SUM('School Resources'!Z189:Z197)","v":9.1599047619047624},{"$f":"SUM('School Resources'!AA189:AA197)","v":8.9384761904761909},{"$f":"SUM('School Resources'!AB189:AB197)","v":7.3915238095238092},{"$f":"SUM('School Resources'!AC189:AC197)","v":91.218645833333326},{"$f":"SUM('School Resources'!AD189:AD197)","v":19.296968253968256},{"$f":"SUM('School Resources'!AE189:AE197)","v":35.245666666666665},145.76128075396829,{"$f":"SUM('School Resources'!AG189:AG197)","v":18.243729166666668},{"$f":"SUM('School Resources'!AH189:AH197)","v":6.3679995238095248},{"$f":"SUM('School Resources'!AI189:AI197)","v":11.631070000000001},{"$f":"SUM('School Resources'!AP189:AP197)","v":8.8060990476190462},45.048897738095235,{"$f":"SUM('School Resources'!AQ189:AQ197)","v":3.4918095238095241},{"$f":"SUM('School Resources'!AR189:AR197)","v":0},{"$f":"SUM('School Resources'!AS189:AS197)","v":0},{"$f":"SUM('School Resources'!AJ189:AJ197)","v":0.78189523809523809},{"$f":"SUM('School Resources'!AU189:AU197)","v":0},{"$f":"SUM('School Resources'!AV189:AV197)","v":0},{"$f":"SUM('School Resources'!AW189:AW197)","v":0},0,{"$f":"SUM('School Resources'!AX189:AX197)","v":5.81},{"$f":"SUM('School Resources'!AY189:AY197)","v":1.68},{"$f":"SUM('School Resources'!AZ189:AZ197)","v":2.6},{"$f":"SUM('School Resources'!BA189:BA197)","v":5.211355820105823E-2},10.142113558201059,{"$f":"SUM('School Resources'!BB189:BB197)","v":0.41},{"$f":"SUM('School Resources'!BC189:BC197)","v":0},{"$f":"SUM('School Resources'!BD189:BD197)","v":0},{"$f":"SUM('School Resources'!BE189:BE197)","v":5.0677025462962959},{"$f":"SUM('School Resources'!BF189:BF197)","v":1},{"$f":"SUM('School Resources'!BG189:BG197)","v":2.0692428571428572},8.1369454034391531,{"$f":"SUM('School Resources'!BH189:BH197)","v":1.2864645502645502},{"$f":"SUM('School Resources'!BI189:BI197)","v":2.3497111111111106},3.6361756613756606,{"$f":"SUM('School Resources'!BJ189:BJ197)","v":10.09},{"$f":"SUM('School Resources'!BK189:BK197)","v":5.211355820105823E-2},10.142113558201059,{"$f":"SUM('School Resources'!BL189:BL197)","v":4.5815813333333333},{"$f":"SUM('School Resources'!BM189:BM197)","v":18.644196097883597},{"$f":"SUM('School Resources'!BO189:BO197)","v":5},{"$f":"SUM('School Resources'!BP189:BP197)","v":1},{"$f":"SUM('School Resources'!BQ189:BQ197)","v":2},8,{"$f":"SUM('School Resources'!BR189:BR197)","v":1},{"$f":"SUM('School Resources'!BS189:BS197)","v":0.73206597222222225},{"$f":"SUM('School Resources'!BT189:BT197)","v":0.1632962962962963},{"$f":"SUM('School Resources'!BU189:BU197)","v":1.1384857142857141},2.0338479828042324,{"$f":"SUM('School Resources'!BV189:BV197)","v":5.7320659722222214},{"$f":"SUM('School Resources'!BW189:BW197)","v":1.1632962962962963},{"$f":"SUM('School Resources'!BX189:BX197)","v":2.0692428571428572},8.9646051256613752,{"$f":"SUM('School Resources'!BY189:BY197)","v":5.0677025462962959},{"$f":"SUM('School Resources'!BZ189:BZ197)","v":1.1632962962962963},{"$f":"SUM('School Resources'!CA189:CA197)","v":4.9457587301587296},11.176757572751322,{"$f":"SUM('School Resources'!CC189:CC197)","v":991484.08998670406},{"$f":"SUM('School Resources'!CD189:CD197)","v":1105197.3670121802},{"$f":"SUM('School Resources'!CE189:CE197)","v":944891.40910181939},{"$f":"SUM('School Resources'!CF189:CF197)","v":925403.48834830266},{"$f":"SUM('School Resources'!CG189:CG197)","v":950089.83630147297},{"$f":"SUM('School Resources'!CH189:CH197)","v":925109.87920206785},{"$f":"SUM('School Resources'!CI189:CI197)","v":923961.71290915972},{"$f":"SUM('School Resources'!CJ189:CJ197)","v":714696.76100226655},{"$f":"SUM('School Resources'!CK189:CK197)","v":716654.7440005166},{"$f":"SUM('School Resources'!CL189:CL197)","v":723633.07546812226},{"$f":"SUM('School Resources'!CM189:CM197)","v":679435.40633323917},{"$f":"SUM('School Resources'!CN189:CN197)","v":663010.954844611},{"$f":"SUM('School Resources'!CO189:CO197)","v":548265.85139093804},{"$f":"SUM('School Resources'!CS189:CS197)","v":10811834.5759014},{"$f":"SUM('School Resources'!CT189:CT197)","v":1353227.5565723414},{"$f":"SUM('School Resources'!CU189:CU197)","v":472345.99665091839},{"$f":"SUM('School Resources'!CV189:CV197)","v":862733.94505218044},{"$f":"SUM('School Resources'!DC189:DC197)","v":653191.88792369317},3341499.3861991335,{"$f":"SUM('School Resources'!DD189:DD197)","v":259004.76962540561},{"$f":"SUM('School Resources'!DE189:DE197)","v":0},{"$f":"SUM('School Resources'!DF189:DF197)","v":0},{"$f":"SUM('School Resources'!CW189:CW197)","v":57997.034097414828},{"$f":"SUM('School Resources'!DH189:DH197)","v":0},{"$f":"SUM('School Resources'!DI189:DI197)","v":0},{"$f":"SUM('School Resources'!DJ189:DJ197)","v":0},0,{"$f":"SUM('School Resources'!DK189:DK197)","v":430956.41422097618},{"$f":"SUM('School Resources'!DL189:DL197)","v":124613.9029072702},{"$f":"SUM('School Resources'!DM189:DM197)","v":192854.84973744198},{"$f":"SUM('School Resources'!DN189:DN197)","v":3865.5201677494315},752290.68703343777,{"$f":"SUM('School Resources'!DO189:DO197)","v":30411.726304750464},{"$f":"SUM('School Resources'!DP189:DP197)","v":0},{"$f":"SUM('School Resources'!DQ189:DQ197)","v":0},{"$f":"SUM('School Resources'!DR189:DR197)","v":375896.54349231703},{"$f":"SUM('School Resources'!DS189:DS197)","v":74174.942206708452},{"$f":"SUM('School Resources'!DT189:DT197)","v":153485.96934021567},603557.45503924112,{"$f":"SUM('School Resources'!DU189:DU197)","v":92988.745050954036},{"$f":"SUM('School Resources'!DV189:DV197)","v":169842.75813085795},262831.503181812,{"$f":"SUM('School Resources'!EA189:EA197)","v":194244.50393417981},{"$f":"SUM('School Resources'!DW189:DW197)","v":748425.1668656884},{"$f":"SUM('School Resources'!DX189:DX197)","v":3865.5201677494315},752290.68703343777,{"$f":"SUM('School Resources'!DY189:DY197)","v":339838.53061533422},{"$f":"SUM('School Resources'!DZ189:DZ197)","v":681347.28090794152},{"$f":"SUM('School Resources'!EC189:EC197)","v":578001.05881992495},{"$f":"SUM('School Resources'!ED189:ED197)","v":115600.21176398499},{"$f":"SUM('School Resources'!EE189:EE197)","v":231200.42352796998},924801.69411187991,{"$f":"SUM('School Resources'!EF189:EF197)","v":99239.782858483304},{"$f":"SUM('School Resources'!EG189:EG197)","v":72650.068121417804},{"$f":"SUM('School Resources'!EH189:EH197)","v":16205.488986038996},{"$f":"SUM('School Resources'!EI189:EI197)","v":112983.07507319954},201838.63218065634,{"$f":"SUM('School Resources'!EJ189:EJ197)","v":304177.796060942},{"$f":"SUM('School Resources'!EK189:EK197)","v":61731.477845514557},{"$f":"SUM('School Resources'!EL189:EL197)","v":109806.4353848577},475715.70929131424,{"$f":"SUM('School Resources'!EM189:EM197)","v":222215.06284253363},{"$f":"SUM('School Resources'!EN189:EN197)","v":51009.694674146354},{"$f":"SUM('School Resources'!EO189:EO197)","v":216867.91538888682},490092.67290556681,{"$f":"SUM('School Resources'!EP189:EP197)","v":2191688.4913479006},{"$f":"SUM('School Resources'!EQ189:EQ197)","v":940924.32597683417},{"$f":"SUM('School Resources'!ER189:ER197)","v":773258.96503821982},{"$f":"SUM('School Resources'!ES189:ES197)","v":117688.96013044188},{"$f":"SUM('School Resources'!ET189:ET197)","v":77325.896503821976},{"$f":"SUM('School Resources'!EU189:EU197)","v":309303.5860152879},{"$f":"SUM('School Resources'!EV189:EV197)","v":99114.684007805161},{"$f":"SUM('School Resources'!EW189:EW197)","v":889355.91050712578},{"$f":"SUM('School Resources'!EX189:EX197)","v":3206972.3281795369},{"$f":"SUM('School Resources'!EY189:EY197)","v":23485808.959400926}]
[{"$f":"'Base Sheet'!A36","v":"1301000"},{"$f":"'Base Sheet'!B36","v":"Natrona #1"},{"$f":"SUM('School Resources'!F198:F232)","v":6382.3306666666667},{"$f":"SUM('School Resources'!G198:G232)","v":2896.777},{"$f":"SUM('School Resources'!H198:H232)","v":3546.3306666666667},{"$f":"SUM('School Resources'!I198:I232)","v":12825.438333333334},{"$f":"SUM('School Resources'!P198:P232)","v":70.376333333333335},{"$f":"SUM('School Resources'!Q198:Q232)","v":71.245166666666677},{"$f":"SUM('School Resources'!R198:R232)","v":66.168895833333337},{"$f":"SUM('School Resources'!S198:S232)","v":64.93793749999999},{"$f":"SUM('School Resources'!T198:T232)","v":62.678104166666657},{"$f":"SUM('School Resources'!U198:U232)","v":62.458166666666664},{"$f":"SUM('School Resources'!V198:V232)","v":45.244920634920639},{"$f":"SUM('School Resources'!W198:W232)","v":46.946269841269839},{"$f":"SUM('School Resources'!X198:X232)","v":43.836857142857141},{"$f":"SUM('School Resources'!Y198:Y232)","v":44.610507936507929},{"$f":"SUM('School Resources'!Z198:Z232)","v":40.430730158730157},{"$f":"SUM('School Resources'!AA198:AA232)","v":40.351587301587301},{"$f":"SUM('School Resources'!AB198:AB232)","v":38.281761904761908},{"$f":"SUM('School Resources'!AC198:AC232)","v":397.86460416666671},{"$f":"SUM('School Resources'!AD198:AD232)","v":137.9417619047619},{"$f":"SUM('School Resources'!AE198:AE232)","v":161.76087301587302},697.56723908730157,{"$f":"SUM('School Resources'!AG198:AG232)","v":79.572920833333328},{"$f":"SUM('School Resources'!AH198:AH232)","v":45.520781428571425},{"$f":"SUM('School Resources'!AI198:AI232)","v":53.381088095238098},{"$f":"SUM('School Resources'!AP198:AP232)","v":17.485150396825397},195.95994075396825,{"$f":"SUM('School Resources'!AQ198:AQ232)","v":21.336047619047616},{"$f":"SUM('School Resources'!AR198:AR232)","v":4},{"$f":"SUM('School Resources'!AS198:AS232)","v":0},{"$f":"SUM('School Resources'!AJ198:AJ232)","v":4.405790476190476},{"$f":"SUM('School Resources'!AU198:AU232)","v":0},{"$f":"SUM('School Resources'!AV198:AV232)","v":0},{"$f":"SUM('School Resources'!AW198:AW232)","v":0},0,{"$f":"SUM('School Resources'!AX198:AX232)","v":29.62},{"$f":"SUM('School Resources'!AY198:AY232)","v":13.22},{"$f":"SUM('School Resources'!AZ198:AZ232)","v":12.129999999999999},{"$f":"SUM('School Resources'!BA198:BA232)","v":2.1589636904761904},57.128963690476191,{"$f":"SUM('School Resources'!BB198:BB232)","v":3.54},{"$f":"SUM('School Resources'!BC198:BC232)","v":0},{"$f":"SUM('School Resources'!BD198:BD232)","v":0},{"$f":"SUM('School Resources'!BE198:BE232)","v":20.944984953703703},{"$f":"SUM('School Resources'!BF198:BF232)","v":7.5170190476190468},{"$f":"SUM('School Resources'!BG198:BG232)","v":6.2896433862433856},34.751647387566138,{"$f":"SUM('School Resources'!BH198:BH232)","v":9.1961174603174598},{"$f":"SUM('School Resources'!BI198:BI232)","v":10.784058201058201},19.980175661375661,{"$f":"SUM('School Resources'!BJ198:BJ232)","v":54.97},{"$f":"SUM('School Resources'!BK198:BK232)","v":2.1589636904761904},57.128963690476191,{"$f":"SUM('School Resources'!BL198:BL232)","v":25.175021333333333},{"$f":"SUM('School Resources'!BM198:BM232)","v":89.556123346560838},{"$f":"SUM('School Resources'!BO198:BO232)","v":20},{"$f":"SUM('School Resources'!BP198:BP232)","v":7},{"$f":"SUM('School Resources'!BQ198:BQ232)","v":3},30,{"$f":"SUM('School Resources'!BR198:BR232)","v":5},{"$f":"SUM('School Resources'!BS198:BS232)","v":2.6693680555555561},{"$f":"SUM('School Resources'!BT198:BT232)","v":4.1821936507936508},{"$f":"SUM('School Resources'!BU198:BU232)","v":8.5792867724867712},15.430848478835978,{"$f":"SUM('School Resources'!BV198:BV232)","v":22.669368055555552},{"$f":"SUM('School Resources'!BW198:BW232)","v":11.182193650793652},{"$f":"SUM('School Resources'!BX198:BX232)","v":6.2896433862433856},40.141205092592585,{"$f":"SUM('School Resources'!BY198:BY232)","v":20.944984953703703},{"$f":"SUM('School Resources'!BZ198:BZ232)","v":9.8650476190476191},{"$f":"SUM('School Resources'!CA198:CA232)","v":22.34884656084656},53.158879133597878,{"$f":"SUM('School Resources'!CC198:CC232)","v":5485472.3936552526},{"$f":"SUM('School Resources'!CD198:CD232)","v":5553193.4731567064},{"$f":"SUM('School Resources'!CE198:CE232)","v":5157524.3298514178},{"$f":"SUM('School Resources'!CF198:CF232)","v":5061577.473352693},{"$f":"SUM('School Resources'!CG198:CG232)","v":4885435.114449909},{"$f":"SUM('School Resources'!CH198:CH232)","v":4868292.120101722},{"$f":"SUM('School Resources'!CI198:CI232)","v":3526608.326132081},{"$f":"SUM('School Resources'!CJ198:CJ232)","v":3659219.726319585},{"$f":"SUM('School Resources'!CK198:CK232)","v":3416857.0354866255},{"$f":"SUM('School Resources'!CL198:CL232)","v":3477159.1266853842},{"$f":"SUM('School Resources'!CM198:CM232)","v":3151366.9956430309},{"$f":"SUM('School Resources'!CN198:CN232)","v":3145198.2179098129},{"$f":"SUM('School Resources'!CO198:CO232)","v":2983865.9981677756},{"$f":"SUM('School Resources'!CS198:CS232)","v":54371770.330911994},{"$f":"SUM('School Resources'!CT198:CT232)","v":6202298.9809135403},{"$f":"SUM('School Resources'!CU198:CU232)","v":3548110.2529360242},{"$f":"SUM('School Resources'!CV198:CV232)","v":4160780.6377575933},{"$f":"SUM('School Resources'!DC198:DC232)","v":1362877.3375618118},15274067.209168969,{"$f":"SUM('School Resources'!DD198:DD232)","v":1663034.9246763766},{"$f":"SUM('School Resources'!DE198:DE232)","v":311779.3800182023},{"$f":"SUM('School Resources'!DF198:DF232)","v":0},{"$f":"SUM('School Resources'!CW198:CW232)","v":343408.65578919172},{"$f":"SUM('School Resources'!DH198:DH232)","v":0},{"$f":"SUM('School Resources'!DI198:DI232)","v":0},{"$f":"SUM('School Resources'!DJ198:DJ232)","v":0},0,{"$f":"SUM('School Resources'!DK198:DK232)","v":2308726.3090347876},{"$f":"SUM('School Resources'!DL198:DL232)","v":1030430.8509601585},{"$f":"SUM('School Resources'!DM198:DM232)","v":945470.96990519855},{"$f":"SUM('School Resources'!DN198:DN232)","v":168280.09022461917},4452908.2201247634,{"$f":"SUM('School Resources'!DO198:DO232)","v":275924.75131610897},{"$f":"SUM('School Resources'!DP198:DP232)","v":0},{"$f":"SUM('School Resources'!DQ198:DQ232)","v":0},{"$f":"SUM('School Resources'!DR198:DR232)","v":1632553.6058390792},{"$f":"SUM('School Resources'!DS198:DS232)","v":585912.88456292101},{"$f":"SUM('School Resources'!DT198:DT232)","v":490245.27887463733},2708711.7692766376,{"$f":"SUM('School Resources'!DU198:DU232)","v":642225.62083782477},{"$f":"SUM('School Resources'!DV198:DV232)","v":753122.01080636831},1395347.6316441931,{"$f":"SUM('School Resources'!EA198:EA232)","v":929431.36467350798},{"$f":"SUM('School Resources'!DW198:DW232)","v":4284628.1299001453},{"$f":"SUM('School Resources'!DX198:DX232)","v":168280.09022461917},4452908.2201247644,{"$f":"SUM('School Resources'!DY198:DY232)","v":1962263.135812921},{"$f":"SUM('School Resources'!DZ198:DZ232)","v":3351257.0592516852},{"$f":"SUM('School Resources'!EC198:EC232)","v":2526208.8445821675},{"$f":"SUM('School Resources'!ED198:ED232)","v":884173.09560375824},{"$f":"SUM('School Resources'!EE198:EE232)","v":378931.32668732497},3789313.2668732507,{"$f":"SUM('School Resources'!EF198:EF232)","v":544841.93794638256},{"$f":"SUM('School Resources'!EG198:EG232)","v":290876.73289621127},{"$f":"SUM('School Resources'!EH198:EH232)","v":455726.89871309395},{"$f":"SUM('School Resources'!EI198:EI232)","v":934871.04626389174},1681474.677873197,{"$f":"SUM('School Resources'!EJ198:EJ232)","v":1252065.1348264308},{"$f":"SUM('School Resources'!EK198:EK232)","v":617610.28215363238},{"$f":"SUM('School Resources'!EL198:EL232)","v":347386.97501878819},2217062.3919988512,{"$f":"SUM('School Resources'!EM198:EM232)","v":953316.86372928391},{"$f":"SUM('School Resources'!EN198:EN232)","v":449010.40881710057},{"$f":"SUM('School Resources'!EO198:EO232)","v":1017214.018460576},2419541.2910069604,{"$f":"SUM('School Resources'!EP198:EP232)","v":10652233.565698642},{"$f":"SUM('School Resources'!EQ198:EQ232)","v":4575845.983375554},{"$f":"SUM('School Resources'!ER198:ER232)","v":3771820.6857249439},{"$f":"SUM('School Resources'!ES198:ES232)","v":303863.07248516718},{"$f":"SUM('School Resources'!ET198:ET232)","v":377182.06857249438},{"$f":"SUM('School Resources'!EU198:EU232)","v":1508728.2742899775},{"$f":"SUM('School Resources'!EV198:EV232)","v":483463.92644959874},{"$f":"SUM('School Resources'!EW198:EW232)","v":3244764.8604612183},{"$f":"SUM('School Resources'!EX198:EX232)","v":14265668.871358957},{"$f":"SUM('School Resources'!EY198:EY232)","v":116410715.08984692}]
[{"$f":"'Base Sheet'!A37","v":"1401000"},{"$f":"'Base Sheet'!B37","v":"Niobrara #1"},{"$f":"SUM('School Resources'!F233:F236)","v":361.81300000000005},{"$f":"SUM('School Resources'!G233:G236)","v":262.85233333333332},{"$f":"SUM('School Resources'!H233:H236)","v":309.09699999999998},{"$f":"SUM('School Resources'!I233:I236)","v":933.76233333333334},{"$f":"SUM('School Resources'!P233:P236)","v":3.76},{"$f":"SUM('School Resources'!Q233:Q236)","v":3.0692499999999998},{"$f":"SUM('School Resources'!R233:R236)","v":3.8910624999999999},{"$f":"SUM('School Resources'!S233:S236)","v":3.2870625000000002},{"$f":"SUM('School Resources'!T233:T236)","v":4.0917500000000002},{"$f":"SUM('School Resources'!U233:U236)","v":4.2175000000000002},{"$f":"SUM('School Resources'!V233:V236)","v":2.9901904761904761},{"$f":"SUM('School Resources'!W233:W236)","v":3.6138571428571433},{"$f":"SUM('School Resources'!X233:X236)","v":4.9640000000000004},{"$f":"SUM('School Resources'!Y233:Y236)","v":4.2038095238095234},{"$f":"SUM('School Resources'!Z233:Z236)","v":3.9276190476190478},{"$f":"SUM('School Resources'!AA233:AA236)","v":3.7727619047619045},{"$f":"SUM('School Resources'!AB233:AB236)","v":2.8147142857142859},{"$f":"SUM('School Resources'!AC233:AC236)","v":22.316625000000002},{"$f":"SUM('School Resources'!AD233:AD236)","v":11.56804761904762},{"$f":"SUM('School Resources'!AE233:AE236)","v":14.718904761904762},48.603577380952387,{"$f":"SUM('School Resources'!AG233:AG236)","v":4.4633250000000002},{"$f":"SUM('School Resources'!AH233:AH236)","v":3.8174557142857148},{"$f":"SUM('School Resources'!AI233:AI236)","v":4.8572385714285717},{"$f":"SUM('School Resources'!AP233:AP236)","v":0},13.138019285714286,{"$f":"SUM('School Resources'!AQ233:AQ236)","v":0},{"$f":"SUM('School Resources'!AR233:AR236)","v":3.5243333333333338},{"$f":"SUM('School Resources'!AS233:AS236)","v":0},{"$f":"SUM('School Resources'!AJ233:AJ236)","v":0.36912857142857142},{"$f":"SUM('School Resources'!AU233:AU236)","v":0},{"$f":"SUM('School Resources'!AV233:AV236)","v":0},{"$f":"SUM('School Resources'!AW233:AW236)","v":0},0,{"$f":"SUM('School Resources'!AX233:AX236)","v":0.52},{"$f":"SUM('School Resources'!AY233:AY236)","v":0.82},{"$f":"SUM('School Resources'!AZ233:AZ236)","v":0.82},{"$f":"SUM('School Resources'!BA233:BA236)","v":0.8810728174603174},3.041072817460317,{"$f":"SUM('School Resources'!BB233:BB236)","v":0},{"$f":"SUM('School Resources'!BC233:BC236)","v":0},{"$f":"SUM('School Resources'!BD233:BD236)","v":0},{"$f":"SUM('School Resources'!BE233:BE236)","v":1.2398125},{"$f":"SUM('School Resources'!BF233:BF236)","v":1},{"$f":"SUM('School Resources'!BG233:BG236)","v":1},3.2398125000000002,{"$f":"SUM('School Resources'!BH233:BH236)","v":0.77120317460317456},{"$f":"SUM('School Resources'!BI233:BI236)","v":0.98126031746031739},1.7524634920634918,{"$f":"SUM('School Resources'!BJ233:BJ236)","v":2.1599999999999997},{"$f":"SUM('School Resources'!BK233:BK236)","v":0.8810728174603174},3.041072817460317,{"$f":"SUM('School Resources'!BL233:BL236)","v":2.2081039999999996},{"$f":"SUM('School Resources'!BM233:BM236)","v":6.4751821428571432},{"$f":"SUM('School Resources'!BO233:BO236)","v":1},{"$f":"SUM('School Resources'!BP233:BP236)","v":1},{"$f":"SUM('School Resources'!BQ233:BQ236)","v":1},3,{"$f":"SUM('School Resources'!BR233:BR236)","v":1},{"$f":"SUM('School Resources'!BS233:BS236)","v":0.2398125000000001},{"$f":"SUM('School Resources'!BT233:BT236)","v":0},{"$f":"SUM('School Resources'!BU233:BU236)","v":0},0.2398125000000001,{"$f":"SUM('School Resources'!BV233:BV236)","v":1.2398125},{"$f":"SUM('School Resources'!BW233:BW236)","v":1},{"$f":"SUM('School Resources'!BX233:BX236)","v":1},3.2398125000000002,{"$f":"SUM('School Resources'!BY233:BY236)","v":1.2398125},{"$f":"SUM('School Resources'!BZ233:BZ236)","v":0.77120317460317456},{"$f":"SUM('School Resources'!CA233:CA236)","v":1.9625206349206348},3.9735363095238094,{"$f":"SUM('School Resources'!CC233:CC236)","v":274288.68499944999},{"$f":"SUM('School Resources'!CD233:CD236)","v":223899.08149855371},{"$f":"SUM('School Resources'!CE233:CE236)","v":283849.57882331713},{"$f":"SUM('School Resources'!CF233:CF236)","v":239788.31133936296},{"$f":"SUM('School Resources'!CG233:CG236)","v":298489.55501236697},{"$f":"SUM('School Resources'!CH233:CH236)","v":307662.90664499486},{"$f":"SUM('School Resources'!CI233:CI236)","v":218131.75893940558},{"$f":"SUM('School Resources'!CJ233:CJ236)","v":263627.69241759455},{"$f":"SUM('School Resources'!CK233:CK236)","v":362119.42349395482},{"$f":"SUM('School Resources'!CL233:CL236)","v":306664.19847709534},{"$f":"SUM('School Resources'!CM233:CM236)","v":286516.34674208006},{"$f":"SUM('School Resources'!CN233:CN236)","v":275219.65470030933},{"$f":"SUM('School Resources'!CO233:CO236)","v":205330.92555258982},{"$f":"SUM('School Resources'!CS233:CS236)","v":3545588.1186410757},{"$f":"SUM('School Resources'!CT233:CT236)","v":325595.62366360915},{"$f":"SUM('School Resources'!CU233:CU236)","v":278480.02870081516},{"$f":"SUM('School Resources'!CV233:CV236)","v":354331.27140578465},{"$f":"SUM('School Resources'!DC233:DC236)","v":0},958406.92377020896,{"$f":"SUM('School Resources'!DD233:DD236)","v":0},{"$f":"SUM('School Resources'!DE233:DE236)","v":257097.00944141715},{"$f":"SUM('School Resources'!DF233:DF236)","v":0},{"$f":"SUM('School Resources'!CW233:CW236)","v":26927.603843847985},{"$f":"SUM('School Resources'!DH233:DH236)","v":0},{"$f":"SUM('School Resources'!DI233:DI236)","v":0},{"$f":"SUM('School Resources'!DJ233:DJ236)","v":0},0,{"$f":"SUM('School Resources'!DK233:DK236)","v":37933.541542477134},{"$f":"SUM('School Resources'!DL233:DL236)","v":59818.277047752395},{"$f":"SUM('School Resources'!DM233:DM236)","v":59818.277047752395},{"$f":"SUM('School Resources'!DN233:DN236)","v":64273.485236689077},221843.580874671,{"$f":"SUM('School Resources'!DO233:DO236)","v":0},{"$f":"SUM('School Resources'!DP233:DP236)","v":0},{"$f":"SUM('School Resources'!DQ233:DQ236)","v":0},{"$f":"SUM('School Resources'!DR233:DR236)","v":90443.228795446979},{"$f":"SUM('School Resources'!DS233:DS236)","v":72949.118350917561},{"$f":"SUM('School Resources'!DT233:DT236)","v":72949.118350917561},236341.4654972821,{"$f":"SUM('School Resources'!DU233:DU236)","v":46393.190897576169},{"$f":"SUM('School Resources'!DV233:DV236)","v":59029.577065184072},105422.76796276023,{"$f":"SUM('School Resources'!EA233:EA236)","v":64871.721296627751},{"$f":"SUM('School Resources'!DW233:DW236)","v":157570.09563798193},{"$f":"SUM('School Resources'!DX233:DX236)","v":64273.485236689077},221843.580874671,{"$f":"SUM('School Resources'!DY233:DY236)","v":161079.24002713445},{"$f":"SUM('School Resources'!DZ233:DZ236)","v":246680.26555486943},{"$f":"SUM('School Resources'!EC233:EC236)","v":111117.60959420472},{"$f":"SUM('School Resources'!ED233:ED236)","v":111117.60959420472},{"$f":"SUM('School Resources'!EE233:EE236)","v":111117.60959420472},333352.8287826142,{"$f":"SUM('School Resources'!EF233:EF236)","v":94757.18068870304},{"$f":"SUM('School Resources'!EG233:EG236)","v":22723.956393909608},{"$f":"SUM('School Resources'!EH233:EH236)","v":0},{"$f":"SUM('School Resources'!EI233:EI236)","v":0},22723.956393909608,{"$f":"SUM('School Resources'!EJ233:EJ236)","v":62254.798041744041},{"$f":"SUM('School Resources'!EK233:EK236)","v":50213.074994601237},{"$f":"SUM('School Resources'!EL233:EL236)","v":50213.074994601237},162680.94803094651,{"$f":"SUM('School Resources'!EM233:EM236)","v":51647.111561461723},{"$f":"SUM('School Resources'!EN233:EN236)","v":32126.161331075142},{"$f":"SUM('School Resources'!EO233:EO236)","v":81753.105548957377},165526.37844149425,{"$f":"SUM('School Resources'!EP233:EP236)","v":779041.29233766766},{"$f":"SUM('School Resources'!EQ233:EQ236)","v":336984.59832616663},{"$f":"SUM('School Resources'!ER233:ER236)","v":274609.25645432447},{"$f":"SUM('School Resources'!ES233:ES236)","v":18189.947469929193},{"$f":"SUM('School Resources'!ET233:ET236)","v":27460.925645432446},{"$f":"SUM('School Resources'!EU233:EU236)","v":109843.70258172978},{"$f":"SUM('School Resources'!EV233:EV236)","v":35198.828477524869},{"$f":"SUM('School Resources'!EW233:EW236)","v":430977.06764145126},{"$f":"SUM('School Resources'!EX233:EX236)","v":1233264.3265965586},{"$f":"SUM('School Resources'!EY233:EY236)","v":8058407.8967187908}]
[{"$f":"'Base Sheet'!A38","v":"1501000"},{"$f":"'Base Sheet'!B38","v":"Park # 1"},{"$f":"SUM('School Resources'!F237:F243)","v":868.31799999999998},{"$f":"SUM('School Resources'!G237:G243)","v":380.99800000000005},{"$f":"SUM('School Resources'!H237:H243)","v":459.952},{"$f":"SUM('School Resources'!I237:I243)","v":1709.268},{"$f":"SUM('School Resources'!P237:P243)","v":8.7557291666666668},{"$f":"SUM('School Resources'!Q237:Q243)","v":9.7993958333333335},{"$f":"SUM('School Resources'!R237:R243)","v":8.827},{"$f":"SUM('School Resources'!S237:S243)","v":9.0412708333333338},{"$f":"SUM('School Resources'!T237:T243)","v":8.4607708333333331},{"$f":"SUM('School Resources'!U237:U243)","v":8.630958333333334},{"$f":"SUM('School Resources'!V237:V243)","v":6.4394761904761912},{"$f":"SUM('School Resources'!W237:W243)","v":6.1281428571428576},{"$f":"SUM('School Resources'!X237:X243)","v":5.5751428571428576},{"$f":"SUM('School Resources'!Y237:Y243)","v":5.6551111111111121},{"$f":"SUM('School Resources'!Z237:Z243)","v":5.3523333333333332},{"$f":"SUM('School Resources'!AA237:AA243)","v":5.3502063492063492},{"$f":"SUM('School Resources'!AB237:AB243)","v":4.9851587301587301},{"$f":"SUM('School Resources'!AC237:AC243)","v":53.515124999999998},{"$f":"SUM('School Resources'!AD237:AD243)","v":18.142761904761905},{"$f":"SUM('School Resources'!AE237:AE243)","v":21.342809523809525},93.00069642857143,{"$f":"SUM('School Resources'!AG237:AG243)","v":10.703025},{"$f":"SUM('School Resources'!AH237:AH243)","v":5.9871114285714286},{"$f":"SUM('School Resources'!AI237:AI243)","v":7.0431271428571431},{"$f":"SUM('School Resources'!AP237:AP243)","v":0},23.733263571428573,{"$f":"SUM('School Resources'!AQ237:AQ243)","v":1.679},{"$f":"SUM('School Resources'!AR237:AR243)","v":1.7251428571428573},{"$f":"SUM('School Resources'!AS237:AS243)","v":0},{"$f":"SUM('School Resources'!AJ237:AJ243)","v":0.89803333333333324},{"$f":"SUM('School Resources'!AU237:AU243)","v":0},{"$f":"SUM('School Resources'!AV237:AV243)","v":0},{"$f":"SUM('School Resources'!AW237:AW243)","v":0},0,{"$f":"SUM('School Resources'!AX237:AX243)","v":3.73},{"$f":"SUM('School Resources'!AY237:AY243)","v":1.51},{"$f":"SUM('School Resources'!AZ237:AZ243)","v":1.45},{"$f":"SUM('School Resources'!BA237:BA243)","v":0},6.69,{"$f":"SUM('School Resources'!BB237:BB243)","v":0.47},{"$f":"SUM('School Resources'!BC237:BC243)","v":0},{"$f":"SUM('School Resources'!BD237:BD243)","v":0},{"$f":"SUM('School Resources'!BE237:BE243)","v":2.9730624999999993},{"$f":"SUM('School Resources'!BF237:BF243)","v":1},{"$f":"SUM('School Resources'!BG237:BG243)","v":1},4.9730624999999993,{"$f":"SUM('School Resources'!BH237:BH243)","v":1.2095174603174605},{"$f":"SUM('School Resources'!BI237:BI243)","v":1.4228539682539683},2.632371428571429,{"$f":"SUM('School Resources'!BJ237:BJ243)","v":6.69},{"$f":"SUM('School Resources'!BK237:BK243)","v":0},6.69,{"$f":"SUM('School Resources'!BL237:BL243)","v":3.3167880000000003},{"$f":"SUM('School Resources'!BM237:BM243)","v":11.92229484126984},{"$f":"SUM('School Resources'!BO237:BO243)","v":3},{"$f":"SUM('School Resources'!BP237:BP243)","v":1},{"$f":"SUM('School Resources'!BQ237:BQ243)","v":1},5,{"$f":"SUM('School Resources'!BR237:BR243)","v":2},{"$f":"SUM('School Resources'!BS237:BS243)","v":0.2099259259259259},{"$f":"SUM('School Resources'!BT237:BT243)","v":0.20951746031746046},{"$f":"SUM('School Resources'!BU237:BU243)","v":0.42285396825396832},0.84229735449735466,{"$f":"SUM('School Resources'!BV237:BV243)","v":3.2099259259259254},{"$f":"SUM('School Resources'!BW237:BW243)","v":1.2095174603174605},{"$f":"SUM('School Resources'!BX237:BX243)","v":1},5.419443386243386,{"$f":"SUM('School Resources'!BY237:BY243)","v":2.9730624999999993},{"$f":"SUM('School Resources'!BZ237:BZ243)","v":1.2095174603174605},{"$f":"SUM('School Resources'!CA237:CA243)","v":2.8457079365079365},7.0282878968253968,{"$f":"SUM('School Resources'!CC237:CC243)","v":693847.03531924065},{"$f":"SUM('School Resources'!CD237:CD243)","v":776552.314199385},{"$f":"SUM('School Resources'!CE237:CE243)","v":699494.88662571181},{"$f":"SUM('School Resources'!CF237:CF243)","v":716474.76113230467},{"$f":"SUM('School Resources'!CG237:CG243)","v":670473.08653320814},{"$f":"SUM('School Resources'!CH237:CH243)","v":683959.58092740923},{"$f":"SUM('School Resources'!CI237:CI243)","v":510295.75935041503},{"$f":"SUM('School Resources'!CJ237:CJ243)","v":485624.17504059226},{"$f":"SUM('School Resources'!CK237:CK243)","v":441801.7356722884},{"$f":"SUM('School Resources'!CL237:CL243)","v":448138.81335929193},{"$f":"SUM('School Resources'!CM237:CM243)","v":424145.21334349352},{"$f":"SUM('School Resources'!CN237:CN243)","v":423976.66066186223},{"$f":"SUM('School Resources'!CO237:CO243)","v":395048.49221293279},{"$f":"SUM('School Resources'!CS237:CS243)","v":7369832.514378136},{"$f":"SUM('School Resources'!CT237:CT243)","v":848160.33294745209},{"$f":"SUM('School Resources'!CU237:CU243)","v":474448.15112088755},{"$f":"SUM('School Resources'!CV237:CV243)","v":558132.02926060162},{"$f":"SUM('School Resources'!DC237:DC243)","v":0},1880740.5133289413,{"$f":"SUM('School Resources'!DD237:DD243)","v":133052.21645457912},{"$f":"SUM('School Resources'!DE237:DE243)","v":136708.80336131182},{"$f":"SUM('School Resources'!DF237:DF243)","v":0},{"$f":"SUM('School Resources'!CW237:CW243)","v":71164.57739731617},{"$f":"SUM('School Resources'!DH237:DH243)","v":0},{"$f":"SUM('School Resources'!DI237:DI243)","v":0},{"$f":"SUM('School Resources'!DJ237:DJ243)","v":0},0,{"$f":"SUM('School Resources'!DK237:DK243)","v":295583.54221297207},{"$f":"SUM('School Resources'!DL237:DL243)","v":119659.82539988951},{"$f":"SUM('School Resources'!DM237:DM243)","v":114905.13035088727},{"$f":"SUM('School Resources'!DN237:DN243)","v":0},530148.49796374887,{"$f":"SUM('School Resources'!DO237:DO243)","v":37245.111217184152},{"$f":"SUM('School Resources'!DP237:DP243)","v":0},{"$f":"SUM('School Resources'!DQ237:DQ243)","v":0},{"$f":"SUM('School Resources'!DR237:DR243)","v":235600.09248540329},{"$f":"SUM('School Resources'!DS237:DS243)","v":79244.917483370533},{"$f":"SUM('School Resources'!DT237:DT243)","v":79244.917483370533},394089.92745214433,{"$f":"SUM('School Resources'!DU237:DU243)","v":95262.984454418212},{"$f":"SUM('School Resources'!DV237:DV243)","v":112065.61286275987},207328.59731717809,{"$f":"SUM('School Resources'!EA237:EA243)","v":121094.53240982353},{"$f":"SUM('School Resources'!DW237:DW243)","v":530148.49796374887},{"$f":"SUM('School Resources'!DX237:DX243)","v":0},530148.49796374887,{"$f":"SUM('School Resources'!DY237:DY243)","v":262838.59136983362},{"$f":"SUM('School Resources'!DZ237:DZ243)","v":446159.21300382691},{"$f":"SUM('School Resources'!EC237:EC243)","v":354949.87199851335},{"$f":"SUM('School Resources'!ED237:ED243)","v":118316.62399950446},{"$f":"SUM('School Resources'!EE237:EE243)","v":118316.62399950446},591583.11999752233,{"$f":"SUM('School Resources'!EF237:EF243)","v":202930.76445367545},{"$f":"SUM('School Resources'!EG237:EG243)","v":21300.214313396897},{"$f":"SUM('School Resources'!EH237:EH243)","v":21258.769194307431},{"$f":"SUM('School Resources'!EI237:EI243)","v":42905.039515024},85464.023022728332,{"$f":"SUM('School Resources'!EJ237:EJ243)","v":175275.26573643833},{"$f":"SUM('School Resources'!EK237:EK243)","v":66044.668681521827},{"$f":"SUM('School Resources'!EL237:EL243)","v":54604.146569481651},295924.08098744182,{"$f":"SUM('School Resources'!EM237:EM243)","v":133883.40645945322},{"$f":"SUM('School Resources'!EN237:EN243)","v":54467.175768921159},{"$f":"SUM('School Resources'!EO237:EO243)","v":128148.35622472921},316498.93845310359,{"$f":"SUM('School Resources'!EP237:EP243)","v":1492400.9269144717},{"$f":"SUM('School Resources'!EQ237:EQ243)","v":608875.28114261548},{"$f":"SUM('School Resources'!ER237:ER243)","v":502676.96372542728},{"$f":"SUM('School Resources'!ES237:ES243)","v":50022.355542305289},{"$f":"SUM('School Resources'!ET237:ET243)","v":50267.696372542719},{"$f":"SUM('School Resources'!EU237:EU243)","v":201070.78549017088},{"$f":"SUM('School Resources'!EV237:EV243)","v":64432.060500179359},{"$f":"SUM('School Resources'!EW237:EW243)","v":540616.52032226196},{"$f":"SUM('School Resources'!EX237:EX243)","v":2017961.6630955029},{"$f":"SUM('School Resources'!EY237:EY243)","v":15630914.183627749}]
[{"$f":"'Base Sheet'!A39","v":"1506000"},{"$f":"'Base Sheet'!B39","v":"Park # 6"},{"$f":"SUM('School Resources'!F244:F250)","v":982.11266666666654},{"$f":"SUM('School Resources'!G244:G250)","v":475.42100000000005},{"$f":"SUM('School Resources'!H244:H250)","v":674.8420000000001},{"$f":"SUM('School Resources'!I244:I250)","v":2132.3756666666668},{"$f":"SUM('School Resources'!P244:P250)","v":10.596541666666667},{"$f":"SUM('School Resources'!Q244:Q250)","v":10.173145833333333},{"$f":"SUM('School Resources'!R244:R250)","v":9.4471041666666675},{"$f":"SUM('School Resources'!S244:S250)","v":10.597958333333334},{"$f":"SUM('School Resources'!T244:T250)","v":9.6506249999999998},{"$f":"SUM('School Resources'!U244:U250)","v":9.4469166666666666},{"$f":"SUM('School Resources'!V244:V250)","v":7.4599682539682544},{"$f":"SUM('School Resources'!W244:W250)","v":7.2508730158730161},{"$f":"SUM('School Resources'!X244:X250)","v":7.9282539682539674},{"$f":"SUM('School Resources'!Y244:Y250)","v":8.3261746031746018},{"$f":"SUM('School Resources'!Z244:Z250)","v":8.6532539682539689},{"$f":"SUM('School Resources'!AA244:AA250)","v":7.6337301587301587},{"$f":"SUM('School Resources'!AB244:AB250)","v":7.5221746031746033},{"$f":"SUM('School Resources'!AC244:AC250)","v":59.912291666666661},{"$f":"SUM('School Resources'!AD244:AD250)","v":22.639095238095237},{"$f":"SUM('School Resources'!AE244:AE250)","v":32.135333333333335},114.68672023809523,{"$f":"SUM('School Resources'!AG244:AG250)","v":11.982458333333334},{"$f":"SUM('School Resources'!AH244:AH250)","v":7.4709014285714286},{"$f":"SUM('School Resources'!AI244:AI250)","v":10.604660000000001},{"$f":"SUM('School Resources'!AP244:AP250)","v":0},30.058019761904767,{"$f":"SUM('School Resources'!AQ244:AQ250)","v":0},{"$f":"SUM('School Resources'!AR244:AR250)","v":3.5019999999999998},{"$f":"SUM('School Resources'!AS244:AS250)","v":0},{"$f":"SUM('School Resources'!AJ244:AJ250)","v":1.2849761904761903},{"$f":"SUM('School Resources'!AU244:AU250)","v":0},{"$f":"SUM('School Resources'!AV244:AV250)","v":0},{"$f":"SUM('School Resources'!AW244:AW250)","v":0},0,{"$f":"SUM('School Resources'!AX244:AX250)","v":3.41},{"$f":"SUM('School Resources'!AY244:AY250)","v":1.6},{"$f":"SUM('School Resources'!AZ244:AZ250)","v":1.65},{"$f":"SUM('School Resources'!BA244:BA250)","v":0.80726990740740778},7.4672699074074078,{"$f":"SUM('School Resources'!BB244:BB250)","v":0.14000000000000001},{"$f":"SUM('School Resources'!BC244:BC250)","v":0},{"$f":"SUM('School Resources'!BD244:BD250)","v":0},{"$f":"SUM('School Resources'!BE244:BE250)","v":3.3284606481481473},{"$f":"SUM('School Resources'!BF244:BF250)","v":1},{"$f":"SUM('School Resources'!BG244:BG250)","v":1.071177777777778},5.3996384259259251,{"$f":"SUM('School Resources'!BH244:BH250)","v":1.5092730158730161},{"$f":"SUM('School Resources'!BI244:BI250)","v":2.142355555555556},3.6516285714285721,{"$f":"SUM('School Resources'!BJ244:BJ250)","v":6.66},{"$f":"SUM('School Resources'!BK244:BK250)","v":0.80726990740740778},7.4672699074074078,{"$f":"SUM('School Resources'!BL244:BL250)","v":4.6010520000000001},{"$f":"SUM('School Resources'!BM244:BM250)","v":15.031356216931217},{"$f":"SUM('School Resources'!BO244:BO250)","v":3},{"$f":"SUM('School Resources'!BP244:BP250)","v":1},{"$f":"SUM('School Resources'!BQ244:BQ250)","v":1},5,{"$f":"SUM('School Resources'!BR244:BR250)","v":2},{"$f":"SUM('School Resources'!BS244:BS250)","v":0.32846064814814802},{"$f":"SUM('School Resources'!BT244:BT250)","v":0.50927301587301599},{"$f":"SUM('School Resources'!BU244:BU250)","v":1.1423555555555558},1.9800892195767199,{"$f":"SUM('School Resources'!BV244:BV250)","v":3.3284606481481473},{"$f":"SUM('School Resources'!BW244:BW250)","v":1.5092730158730161},{"$f":"SUM('School Resources'!BX244:BX250)","v":1.071177777777778},5.9089114417989412,{"$f":"SUM('School Resources'!BY244:BY250)","v":3.3284606481481473},{"$f":"SUM('School Resources'!BZ244:BZ250)","v":1.5092730158730161},{"$f":"SUM('School Resources'!CA244:CA250)","v":4.284711111111112},9.1224447751322764,{"$f":"SUM('School Resources'!CC244:CC250)","v":849955.90636805375},{"$f":"SUM('School Resources'!CD244:CD250)","v":815995.03492588131},{"$f":"SUM('School Resources'!CE244:CE250)","v":757758.7327185442},{"$f":"SUM('School Resources'!CF244:CF250)","v":850069.53817723878},{"$f":"SUM('School Resources'!CG244:CG250)","v":774083.27895279019},{"$f":"SUM('School Resources'!CH244:CH250)","v":757743.6932143874},{"$f":"SUM('School Resources'!CI244:CI250)","v":598369.19234924868},{"$f":"SUM('School Resources'!CJ244:CJ250)","v":581597.51926919678},{"$f":"SUM('School Resources'!CK244:CK250)","v":635930.7120644002},{"$f":"SUM('School Resources'!CL244:CL250)","v":667848.20029364352},{"$f":"SUM('School Resources'!CM244:CM250)","v":694083.46147086599},{"$f":"SUM('School Resources'!CN244:CN250)","v":612306.75442374405},{"$f":"SUM('School Resources'!CO244:CO250)","v":603358.80646909401},{"$f":"SUM('School Resources'!CS244:CS250)","v":9199100.8306970894},{"$f":"SUM('School Resources'!CT244:CT250)","v":961121.23687137919},{"$f":"SUM('School Resources'!CU244:CU250)","v":599246.14981533901},{"$f":"SUM('School Resources'!CV244:CV250)","v":850607.0834769248},{"$f":"SUM('School Resources'!DC244:DC250)","v":0},2410974.4701636434,{"$f":"SUM('School Resources'!DD244:DD250)","v":0},{"$f":"SUM('School Resources'!DE244:DE250)","v":280897.83230543841},{"$f":"SUM('School Resources'!DF244:DF250)","v":0},{"$f":"SUM('School Resources'!CW244:CW250)","v":103068.8253766025},{"$f":"SUM('School Resources'!DH244:DH250)","v":0},{"$f":"SUM('School Resources'!DI244:DI250)","v":0},{"$f":"SUM('School Resources'!DJ244:DJ250)","v":0},0,{"$f":"SUM('School Resources'!DK244:DK250)","v":273518.44893247995},{"$f":"SUM('School Resources'!DL244:DL250)","v":128337.10213840705},{"$f":"SUM('School Resources'!DM244:DM250)","v":132347.63658023224},{"$f":"SUM('School Resources'!DN244:DN250)","v":64751.675350129299},598954.86300124845,{"$f":"SUM('School Resources'!DO244:DO250)","v":11229.496437110616},{"$f":"SUM('School Resources'!DP244:DP250)","v":0},{"$f":"SUM('School Resources'!DQ244:DQ250)","v":0},{"$f":"SUM('School Resources'!DR244:DR250)","v":266978.12135316082},{"$f":"SUM('School Resources'!DS244:DS250)","v":80210.6888365044},{"$f":"SUM('School Resources'!DT244:DT250)","v":85919.907421911616},433108.71761157684,{"$f":"SUM('School Resources'!DU244:DU250)","v":100332.93036146928},{"$f":"SUM('School Resources'!DV244:DV250)","v":142418.77281608229},242751.70317755156,{"$f":"SUM('School Resources'!EA244:EA250)","v":148434.05277522423},{"$f":"SUM('School Resources'!DW244:DW250)","v":534203.18765111919},{"$f":"SUM('School Resources'!DX244:DX250)","v":64751.675350129299},598954.86300124845,{"$f":"SUM('School Resources'!DY244:DY250)","v":369053.55029257631},{"$f":"SUM('School Resources'!DZ244:DZ250)","v":557303.90354037075},{"$f":"SUM('School Resources'!EC244:EC250)","v":355772.29029227176},{"$f":"SUM('School Resources'!ED244:ED250)","v":118590.76343075726},{"$f":"SUM('School Resources'!EE244:EE250)","v":118590.76343075726},592953.81715378631,{"$f":"SUM('School Resources'!EF244:EF250)","v":203151.83473807099},{"$f":"SUM('School Resources'!EG244:EG250)","v":33363.691655276125},{"$f":"SUM('School Resources'!EH244:EH250)","v":51729.873778596972},{"$f":"SUM('School Resources'!EI244:EI250)","v":116035.81351716976},201129.37895104286,{"$f":"SUM('School Resources'!EJ244:EJ250)","v":184943.36736971149},{"$f":"SUM('School Resources'!EK244:EK250)","v":83861.599502789642},{"$f":"SUM('School Resources'!EL244:EL250)","v":59519.173039959926},328324.13991246105,{"$f":"SUM('School Resources'!EM244:EM250)","v":152344.27736409748},{"$f":"SUM('School Resources'!EN244:EN250)","v":69079.713193013726},{"$f":"SUM('School Resources'!EO244:EO250)","v":196112.04305489143},417536.03361200262,{"$f":"SUM('School Resources'!EP244:EP250)","v":1743095.2043673638},{"$f":"SUM('School Resources'!EQ244:EQ250)","v":767212.02344527491},{"$f":"SUM('School Resources'!ER244:ER250)","v":627108.28591068438},{"$f":"SUM('School Resources'!ES244:ES250)","v":77307.276747199066},{"$f":"SUM('School Resources'!ET244:ET250)","v":62710.82859106845},{"$f":"SUM('School Resources'!EU244:EU250)","v":250843.3143642738},{"$f":"SUM('School Resources'!EV244:EV250)","v":80381.401842061605},{"$f":"SUM('School Resources'!EW244:EW250)","v":642955.32346817153},{"$f":"SUM('School Resources'!EX244:EX250)","v":2508518.4543687338},{"$f":"SUM('School Resources'!EY244:EY250)","v":19205446.767115779}]
[{"$f":"'Base Sheet'!A40","v":"1516000"},{"$f":"'Base Sheet'!B40","v":"Park #16"},{"$f":"SUM('School Resources'!F251)","v":51.801666666666669},{"$f":"SUM('School Resources'!G251)","v":28.330999999999996},{"$f":"SUM('School Resources'!H251)","v":36.643333333333338},{"$f":"SUM('School Resources'!I251)","v":116.776},{"$f":"SUM('School Resources'!P251)","v":0.34825},{"$f":"SUM('School Resources'!Q251)","v":0.48858333333333331},{"$f":"SUM('School Resources'!R251)","v":0.63189583333333332},{"$f":"SUM('School Resources'!S251)","v":0.64893749999999994},{"$f":"SUM('School Resources'!T251)","v":0.59910416666666666},{"$f":"SUM('School Resources'!U251)","v":0.52083333333333337},{"$f":"SUM('School Resources'!V251)","v":0.37826984126984126},{"$f":"SUM('School Resources'!W251)","v":0.46031746031746029},{"$f":"SUM('School Resources'!X251)","v":0.51050793650793647},{"$f":"SUM('School Resources'!Y251)","v":0.51147619047619042},{"$f":"SUM('School Resources'!Z251)","v":0.48830158730158729},{"$f":"SUM('School Resources'!AA251)","v":0.38499999999999995},{"$f":"SUM('School Resources'!AB251)","v":0.36014285714285715},{"$f":"SUM('School Resources'!AC251)","v":3.2376041666666668},{"$f":"SUM('School Resources'!AD251)","v":1.3490952380952383},{"$f":"SUM('School Resources'!AE251)","v":1.7449206349206348},6.3316200396825399,{"$f":"SUM('School Resources'!AG251)","v":0.64752083333333343},{"$f":"SUM('School Resources'!AH251)","v":0.44520142857142869},{"$f":"SUM('School Resources'!AI251)","v":0.57582380952380952},{"$f":"SUM('School Resources'!AP251)","v":7.1959862698412689},8.8645323412698396,{"$f":"SUM('School Resources'!AQ251)","v":0},{"$f":"SUM('School Resources'!AR251)","v":0},{"$f":"SUM('School Resources'!AS251)","v":1.2279523809523791},{"$f":"SUM('School Resources'!AJ251)","v":8.5895238095238094E-2},{"$f":"SUM('School Resources'!AU251)","v":0},{"$f":"SUM('School Resources'!AV251)","v":0},{"$f":"SUM('School Resources'!AW251)","v":0},0,{"$f":"SUM('School Resources'!AX251)","v":0.21},{"$f":"SUM('School Resources'!AY251)","v":7.0000000000000007E-2},{"$f":"SUM('School Resources'!AZ251)","v":0.16},{"$f":"SUM('School Resources'!BA251)","v":0},0.44000000000000006,{"$f":"SUM('School Resources'!BB251)","v":0},{"$f":"SUM('School Resources'!BC251)","v":0},{"$f":"SUM('School Resources'!BD251)","v":0},{"$f":"SUM('School Resources'!BE251)","v":0},{"$f":"SUM('School Resources'!BF251)","v":0},{"$f":"SUM('School Resources'!BG251)","v":1},1,{"$f":"SUM('School Resources'!BH251)","v":8.9939682539682528E-2},{"$f":"SUM('School Resources'!BI251)","v":0.11632804232804234},0.20626772486772488,{"$f":"SUM('School Resources'!BJ251)","v":0.44},{"$f":"SUM('School Resources'!BK251)","v":0},0.44,{"$f":"SUM('School Resources'!BL251)","v":0.25989733333333331},{"$f":"SUM('School Resources'!BM251)","v":0.92679365079365084},{"$f":"SUM('School Resources'!BO251)","v":0},{"$f":"SUM('School Resources'!BP251)","v":0},{"$f":"SUM('School Resources'!BQ251)","v":1},1,{"$f":"SUM('School Resources'!BR251)","v":0},{"$f":"SUM('School Resources'!BS251)","v":0},{"$f":"SUM('School Resources'!BT251)","v":0},{"$f":"SUM('School Resources'!BU251)","v":0},0,{"$f":"SUM('School Resources'!BV251)","v":0},{"$f":"SUM('School Resources'!BW251)","v":0},{"$f":"SUM('School Resources'!BX251)","v":1},1,{"$f":"SUM('School Resources'!BY251)","v":0},{"$f":"SUM('School Resources'!BZ251)","v":0},{"$f":"SUM('School Resources'!CA251)","v":0.74143492063492067},0.74143492063492067,{"$f":"SUM('School Resources'!CC251)","v":24578.372851053176},{"$f":"SUM('School Resources'!CD251)","v":34482.651358153809},{"$f":"SUM('School Resources'!CE251)","v":44597.18993451148},{"$f":"SUM('School Resources'!CF251)","v":45799.936344667105},{"$f":"SUM('School Resources'!CG251)","v":42282.858822549424},{"$f":"SUM('School Resources'!CH251)","v":36758.75336661459},{"$f":"SUM('School Resources'!CI251)","v":26697.077378431761},{"$f":"SUM('School Resources'!CJ251)","v":32487.736308779367},{"$f":"SUM('School Resources'!CK251)","v":36030.019833205588},{"$f":"SUM('School Resources'!CL251)","v":36098.356106130945},{"$f":"SUM('School Resources'!CM251)","v":34462.766622999297},{"$f":"SUM('School Resources'!CN251)","v":27172.070488601501},{"$f":"SUM('School Resources'!CO251)","v":25417.732727927418},{"$f":"SUM('School Resources'!CS251)","v":446865.52214362554},{"$f":"SUM('School Resources'!CT251)","v":45699.952535509925},{"$f":"SUM('School Resources'!CU251)","v":31420.895061737527},{"$f":"SUM('School Resources'!CV251)","v":40639.80556206753},{"$f":"SUM('School Resources'!DC251)","v":507869.73028346902},625630.38344278396,{"$f":"SUM('School Resources'!DD251)","v":0},{"$f":"SUM('School Resources'!DE251)","v":0},{"$f":"SUM('School Resources'!DF251)","v":86664.957537361275},{"$f":"SUM('School Resources'!CW251)","v":6062.2115952182303},{"$f":"SUM('School Resources'!DH251)","v":0},{"$f":"SUM('School Resources'!DI251)","v":0},{"$f":"SUM('School Resources'!DJ251)","v":0},0,{"$f":"SUM('School Resources'!DK251)","v":14821.129357419},{"$f":"SUM('School Resources'!DL251)","v":4940.3764524730013},{"$f":"SUM('School Resources'!DM251)","v":11292.289034224001},{"$f":"SUM('School Resources'!DN251)","v":0},31053.794844116004,{"$f":"SUM('School Resources'!DO251)","v":0},{"$f":"SUM('School Resources'!DP251)","v":0},{"$f":"SUM('School Resources'!DQ251)","v":0},{"$f":"SUM('School Resources'!DR251)","v":0},{"$f":"SUM('School Resources'!DS251)","v":0},{"$f":"SUM('School Resources'!DT251)","v":70576.806463900008},70576.806463900008,{"$f":"SUM('School Resources'!DU251)","v":5459.9148829521118},{"$f":"SUM('School Resources'!DV251)","v":7061.8573656998315},12521.772248651943,{"$f":"SUM('School Resources'!EA251)","v":14851.102861046991},{"$f":"SUM('School Resources'!DW251)","v":31053.794844116004},{"$f":"SUM('School Resources'!DX251)","v":0},31053.794844116004,{"$f":"SUM('School Resources'!DY251)","v":18342.723795150374},{"$f":"SUM('School Resources'!DZ251)","v":35602.661880846579},{"$f":"SUM('School Resources'!EC251)","v":0},{"$f":"SUM('School Resources'!ED251)","v":0},{"$f":"SUM('School Resources'!EE251)","v":106052.28809724108},106052.28809724108,{"$f":"SUM('School Resources'!EF251)","v":0},{"$f":"SUM('School Resources'!EG251)","v":0},{"$f":"SUM('School Resources'!EH251)","v":0},{"$f":"SUM('School Resources'!EI251)","v":0},0,{"$f":"SUM('School Resources'!EJ251)","v":0},{"$f":"SUM('School Resources'!EK251)","v":0},{"$f":"SUM('School Resources'!EL251)","v":55021.029889767095},55021.029889767095,{"$f":"SUM('School Resources'!EM251)","v":0},{"$f":"SUM('School Resources'!EN251)","v":0},{"$f":"SUM('School Resources'!EO251)","v":33625.397589695684},33625.397589695684,{"$f":"SUM('School Resources'!EP251)","v":194698.71557670383},{"$f":"SUM('School Resources'!EQ251)","v":41991.46986371337},{"$f":"SUM('School Resources'!ER251)","v":34342.540266359916},{"$f":"SUM('School Resources'!ES251)","v":12551.063754251143},{"$f":"SUM('School Resources'!ET251)","v":3434.254026635992},{"$f":"SUM('School Resources'!EU251)","v":13737.016106543968},{"$f":"SUM('School Resources'!EV251)","v":4401.9535245315219},{"$f":"SUM('School Resources'!EW251)","v":89882.811455804826},{"$f":"SUM('School Resources'!EX251)","v":200341.10899784073},{"$f":"SUM('School Resources'!EY251)","v":1774265.5562313613}]
[{"$f":"'Base Sheet'!A41","v":"1601000"},{"$f":"'Base Sheet'!B41","v":"Platte #1"},{"$f":"SUM('School Resources'!F252:F261)","v":485.46433333333334},{"$f":"SUM('School Resources'!G252:G261)","v":225.88033333333337},{"$f":"SUM('School Resources'!H252:H261)","v":333.82600000000002},{"$f":"SUM('School Resources'!I252:I261)","v":1045.1706666666669},{"$f":"SUM('School Resources'!P252:P261)","v":4.0903749999999999},{"$f":"SUM('School Resources'!Q252:Q261)","v":5.47},{"$f":"SUM('School Resources'!R252:R261)","v":4.7693124999999998},{"$f":"SUM('School Resources'!S252:S261)","v":3.9474999999999998},{"$f":"SUM('School Resources'!T252:T261)","v":4.0223958333333334},{"$f":"SUM('School Resources'!U252:U261)","v":4.3965625000000008},{"$f":"SUM('School Resources'!V252:V261)","v":3.1794126984126985},{"$f":"SUM('School Resources'!W252:W261)","v":3.3883809523809525},{"$f":"SUM('School Resources'!X252:X261)","v":3.4585873015873019},{"$f":"SUM('School Resources'!Y252:Y261)","v":3.8680476190476192},{"$f":"SUM('School Resources'!Z252:Z261)","v":3.7477619047619051},{"$f":"SUM('School Resources'!AA252:AA261)","v":3.1733333333333333},{"$f":"SUM('School Resources'!AB252:AB261)","v":3.2635238095238099},{"$f":"SUM('School Resources'!AC252:AC261)","v":26.696145833333333},{"$f":"SUM('School Resources'!AD252:AD261)","v":10.026380952380952},{"$f":"SUM('School Resources'!AE252:AE261)","v":14.052666666666667},50.775193452380954,{"$f":"SUM('School Resources'!AG252:AG261)","v":5.3392291666666676},{"$f":"SUM('School Resources'!AH252:AH261)","v":3.3087057142857144},{"$f":"SUM('School Resources'!AI252:AI261)","v":4.6373800000000003},{"$f":"SUM('School Resources'!AP252:AP261)","v":0},13.285314880952383,{"$f":"SUM('School Resources'!AQ252:AQ261)","v":0},{"$f":"SUM('School Resources'!AR252:AR261)","v":16.122619047619047},{"$f":"SUM('School Resources'!AS252:AS261)","v":0},{"$f":"SUM('School Resources'!AJ252:AJ261)","v":0.62405238095238091},{"$f":"SUM('School Resources'!AU252:AU261)","v":0},{"$f":"SUM('School Resources'!AV252:AV261)","v":0},{"$f":"SUM('School Resources'!AW252:AW261)","v":0},0,{"$f":"SUM('School Resources'!AX252:AX261)","v":1.9},{"$f":"SUM('School Resources'!AY252:AY261)","v":0.89},{"$f":"SUM('School Resources'!AZ252:AZ261)","v":0.23},{"$f":"SUM('School Resources'!BA252:BA261)","v":0.7068444444444445},3.7268444444444446,{"$f":"SUM('School Resources'!BB252:BB261)","v":0.26},{"$f":"SUM('School Resources'!BC252:BC261)","v":0},{"$f":"SUM('School Resources'!BD252:BD261)","v":0},{"$f":"SUM('School Resources'!BE252:BE261)","v":1.4831192129629629},{"$f":"SUM('School Resources'!BF252:BF261)","v":1},{"$f":"SUM('School Resources'!BG252:BG261)","v":1},3.4831192129629631,{"$f":"SUM('School Resources'!BH252:BH261)","v":0.66842539682539692},{"$f":"SUM('School Resources'!BI252:BI261)","v":0.93684444444444448},1.6052698412698414,{"$f":"SUM('School Resources'!BJ252:BJ261)","v":3.02},{"$f":"SUM('School Resources'!BK252:BK261)","v":0.7068444444444445},3.7268444444444446,{"$f":"SUM('School Resources'!BL252:BL261)","v":2.02264},{"$f":"SUM('School Resources'!BM252:BM261)","v":6.64520033068783},{"$f":"SUM('School Resources'!BO252:BO261)","v":2},{"$f":"SUM('School Resources'!BP252:BP261)","v":1},{"$f":"SUM('School Resources'!BQ252:BQ261)","v":1},4,{"$f":"SUM('School Resources'!BR252:BR261)","v":6},{"$f":"SUM('School Resources'!BS252:BS261)","v":0},{"$f":"SUM('School Resources'!BT252:BT261)","v":0},{"$f":"SUM('School Resources'!BU252:BU261)","v":0},0,{"$f":"SUM('School Resources'!BV252:BV261)","v":2},{"$f":"SUM('School Resources'!BW252:BW261)","v":1},{"$f":"SUM('School Resources'!BX252:BX261)","v":1},4,{"$f":"SUM('School Resources'!BY252:BY261)","v":1.4831192129629629},{"$f":"SUM('School Resources'!BZ252:BZ261)","v":0.66842539682539692},{"$f":"SUM('School Resources'!CA252:CA261)","v":1.873688888888889},4.0252334986772489,{"$f":"SUM('School Resources'!CC252:CC261)","v":306845.01337244239},{"$f":"SUM('School Resources'!CD252:CD261)","v":410339.44886404299},{"$f":"SUM('School Resources'!CE252:CE261)","v":357776.42828343529},{"$f":"SUM('School Resources'!CF252:CF261)","v":296127.05199100723},{"$f":"SUM('School Resources'!CG252:CG261)","v":301745.4642345563},{"$f":"SUM('School Resources'!CH252:CH261)","v":329814.08284210594},{"$f":"SUM('School Resources'!CI252:CI261)","v":238507.94412760632},{"$f":"SUM('School Resources'!CJ252:CJ261)","v":254183.9803549216},{"$f":"SUM('School Resources'!CK252:CK261)","v":259450.60460356693},{"$f":"SUM('School Resources'!CL252:CL261)","v":290166.82416451076},{"$f":"SUM('School Resources'!CM252:CM261)","v":281143.42860578722},{"$f":"SUM('School Resources'!CN252:CN261)","v":238051.89233307066},{"$f":"SUM('School Resources'!CO252:CO261)","v":244817.6528984794},{"$f":"SUM('School Resources'!CS252:CS261)","v":3808969.8166755326},{"$f":"SUM('School Resources'!CT252:CT261)","v":400529.49791751808},{"$f":"SUM('School Resources'!CU252:CU261)","v":248207.03459841129},{"$f":"SUM('School Resources'!CV252:CV261)","v":347879.33334060985},{"$f":"SUM('School Resources'!DC252:DC261)","v":0},996615.86585653923,{"$f":"SUM('School Resources'!DD252:DD261)","v":0},{"$f":"SUM('School Resources'!DE252:DE261)","v":1209460.0757303331},{"$f":"SUM('School Resources'!DF252:DF261)","v":0},{"$f":"SUM('School Resources'!CW252:CW261)","v":46814.133466598498},{"$f":"SUM('School Resources'!DH252:DH261)","v":0},{"$f":"SUM('School Resources'!DI252:DI261)","v":0},{"$f":"SUM('School Resources'!DJ252:DJ261)","v":0},0,{"$f":"SUM('School Resources'!DK252:DK261)","v":142531.06998933852},{"$f":"SUM('School Resources'!DL252:DL261)","v":66764.553837111205},{"$f":"SUM('School Resources'!DM252:DM261)","v":17253.76110397256},{"$f":"SUM('School Resources'!DN252:DN261)","v":53024.892096150645},279574.27702657296,{"$f":"SUM('School Resources'!DO252:DO261)","v":19504.25168275159},{"$f":"SUM('School Resources'!DP252:DP261)","v":0},{"$f":"SUM('School Resources'!DQ252:DQ261)","v":0},{"$f":"SUM('School Resources'!DR252:DR261)","v":111258.19386597723},{"$f":"SUM('School Resources'!DS252:DS261)","v":75016.352625967644},{"$f":"SUM('School Resources'!DT252:DT261)","v":75016.352625967644},261290.89911791252,{"$f":"SUM('School Resources'!DU252:DU261)","v":44405.7636462261},{"$f":"SUM('School Resources'!DV252:DV261)","v":62237.750347099543},106643.51399332564,{"$f":"SUM('School Resources'!EA252:EA261)","v":80096.740959170507},{"$f":"SUM('School Resources'!DW252:DW261)","v":226549.3849304223},{"$f":"SUM('School Resources'!DX252:DX261)","v":53024.892096150645},279574.27702657296,{"$f":"SUM('School Resources'!DY252:DY261)","v":151731.07547538719},{"$f":"SUM('School Resources'!DZ252:DZ261)","v":234002.87038677561},{"$f":"SUM('School Resources'!EC252:EC261)","v":217582.01784741349},{"$f":"SUM('School Resources'!ED252:ED261)","v":108791.00892370674},{"$f":"SUM('School Resources'!EE252:EE261)","v":108791.00892370674},435164.03569482698,{"$f":"SUM('School Resources'!EF252:EF261)","v":554583.48010923038},{"$f":"SUM('School Resources'!EG252:EG261)","v":0},{"$f":"SUM('School Resources'!EH252:EH261)","v":0},{"$f":"SUM('School Resources'!EI252:EI261)","v":0},0,{"$f":"SUM('School Resources'!EJ252:EJ261)","v":111017.69338852185},{"$f":"SUM('School Resources'!EK252:EK261)","v":55508.846694260923},{"$f":"SUM('School Resources'!EL252:EL261)","v":55508.846694260923},222035.38677704369,{"$f":"SUM('School Resources'!EM252:EM261)","v":67817.49906215888},{"$f":"SUM('School Resources'!EN252:EN261)","v":30564.595432465456},{"$f":"SUM('School Resources'!EO252:EO261)","v":85676.790749101419},184058.88524372576,{"$f":"SUM('School Resources'!EP252:EP261)","v":1395841.7878248268},{"$f":"SUM('School Resources'!EQ252:EQ261)","v":376274.63258364669},{"$f":"SUM('School Resources'!ER252:ER261)","v":307373.22485115298},{"$f":"SUM('School Resources'!ES252:ES261)","v":59208.279014619518},{"$f":"SUM('School Resources'!ET252:ET261)","v":30737.322485115303},{"$f":"SUM('School Resources'!EU252:EU261)","v":122949.28994046121},{"$f":"SUM('School Resources'!EV252:EV261)","v":39398.444028484395},{"$f":"SUM('School Resources'!EW252:EW261)","v":498132.73722382879},{"$f":"SUM('School Resources'!EX252:EX261)","v":1434073.9301273092},{"$f":"SUM('School Resources'!EY252:EY261)","v":10304193.51534961}]
[{"$f":"'Base Sheet'!A42","v":"1602000"},{"$f":"'Base Sheet'!B42","v":"Platte #2"},{"$f":"SUM('School Resources'!F262:F264)","v":109.971},{"$f":"SUM('School Resources'!G262:G264)","v":38.051000000000002},{"$f":"SUM('School Resources'!H262:H264)","v":69.742999999999995},{"$f":"SUM('School Resources'!I262:I264)","v":217.76499999999999},{"$f":"SUM('School Resources'!P262:P264)","v":1.1110625000000001},{"$f":"SUM('School Resources'!Q262:Q264)","v":1.25},{"$f":"SUM('School Resources'!R262:R264)","v":0.86681249999999999},{"$f":"SUM('School Resources'!S262:S264)","v":0.82250000000000001},{"$f":"SUM('School Resources'!T262:T264)","v":0.78749999999999998},{"$f":"SUM('School Resources'!U262:U264)","v":1.2346250000000001},{"$f":"SUM('School Resources'!V262:V264)","v":0.8006875},{"$f":"SUM('School Resources'!W262:W264)","v":0},{"$f":"SUM('School Resources'!X262:X264)","v":0},{"$f":"SUM('School Resources'!Y262:Y264)","v":0.87428571428571422},{"$f":"SUM('School Resources'!Z262:Z264)","v":0.86695238095238092},{"$f":"SUM('School Resources'!AA262:AA264)","v":1.0560476190476191},{"$f":"SUM('School Resources'!AB262:AB264)","v":0.52380952380952384},{"$f":"SUM('School Resources'!AC262:AC264)","v":6.8731875000000002},{"$f":"SUM('School Resources'!AD262:AD264)","v":0},{"$f":"SUM('School Resources'!AE262:AE264)","v":3.3210952380952383},10.194282738095239,{"$f":"SUM('School Resources'!AG262:AG264)","v":1.3746375000000002},{"$f":"SUM('School Resources'!AH262:AH264)","v":0},{"$f":"SUM('School Resources'!AI262:AI264)","v":1.0959614285714288},{"$f":"SUM('School Resources'!AP262:AP264)","v":5.4755052380952378},7.9461041666666663,{"$f":"SUM('School Resources'!AQ262:AQ264)","v":0},{"$f":"SUM('School Resources'!AR262:AR264)","v":5.4358571428571434},{"$f":"SUM('School Resources'!AS262:AS264)","v":0.15217499999999973},{"$f":"SUM('School Resources'!AJ262:AJ264)","v":0.10743809523809522},{"$f":"SUM('School Resources'!AU262:AU264)","v":0},{"$f":"SUM('School Resources'!AV262:AV264)","v":0},{"$f":"SUM('School Resources'!AW262:AW264)","v":0},0,{"$f":"SUM('School Resources'!AX262:AX264)","v":0.59},{"$f":"SUM('School Resources'!AY262:AY264)","v":0},{"$f":"SUM('School Resources'!AZ262:AZ264)","v":0.28999999999999998},{"$f":"SUM('School Resources'!BA262:BA264)","v":0},0.87999999999999989,{"$f":"SUM('School Resources'!BB262:BB264)","v":0},{"$f":"SUM('School Resources'!BC262:BC264)","v":0},{"$f":"SUM('School Resources'!BD262:BD264)","v":0},{"$f":"SUM('School Resources'!BE262:BE264)","v":0.38184374999999998},{"$f":"SUM('School Resources'!BF262:BF264)","v":0},{"$f":"SUM('School Resources'!BG262:BG264)","v":0.6642190476190476},1.0460627976190475,{"$f":"SUM('School Resources'!BH262:BH264)","v":0},{"$f":"SUM('School Resources'!BI262:BI264)","v":0.22140634920634919},0.22140634920634919,{"$f":"SUM('School Resources'!BJ262:BJ264)","v":0.87999999999999989},{"$f":"SUM('School Resources'!BK262:BK264)","v":0},0.87999999999999989,{"$f":"SUM('School Resources'!BL262:BL264)","v":0.278972},{"$f":"SUM('School Resources'!BM262:BM264)","v":1.317203373015873},{"$f":"SUM('School Resources'!BO262:BO264)","v":1},{"$f":"SUM('School Resources'!BP262:BP264)","v":0},{"$f":"SUM('School Resources'!BQ262:BQ264)","v":0.6642190476190476},1.6642190476190475,{"$f":"SUM('School Resources'!BR262:BR264)","v":1},{"$f":"SUM('School Resources'!BS262:BS264)","v":0},{"$f":"SUM('School Resources'!BT262:BT264)","v":0},{"$f":"SUM('School Resources'!BU262:BU264)","v":0},0,{"$f":"SUM('School Resources'!BV262:BV264)","v":1},{"$f":"SUM('School Resources'!BW262:BW264)","v":0},{"$f":"SUM('School Resources'!BX262:BX264)","v":0.6642190476190476},1.6642190476190475,{"$f":"SUM('School Resources'!BY262:BY264)","v":0.38184374999999998},{"$f":"SUM('School Resources'!BZ262:BZ264)","v":0},{"$f":"SUM('School Resources'!CA262:CA264)","v":0.44281269841269838},0.82465644841269836,{"$f":"SUM('School Resources'!CC262:CC264)","v":84952.617567659632},{"$f":"SUM('School Resources'!CD262:CD264)","v":95575.876208201196},{"$f":"SUM('School Resources'!CE262:CE264)","v":66277.091356577119},{"$f":"SUM('School Resources'!CF262:CF264)","v":62888.926544996386},{"$f":"SUM('School Resources'!CG262:CG264)","v":60212.80201116675},{"$f":"SUM('School Resources'!CH262:CH264)","v":94400.292930840325},{"$f":"SUM('School Resources'!CI262:CI264)","v":61221.127505163269},{"$f":"SUM('School Resources'!CJ262:CJ264)","v":0},{"$f":"SUM('School Resources'!CK262:CK264)","v":0},{"$f":"SUM('School Resources'!CL262:CL264)","v":66848.498559336134},{"$f":"SUM('School Resources'!CM262:CM264)","v":66287.786752248023},{"$f":"SUM('School Resources'!CN262:CN264)","v":80746.141206448679},{"$f":"SUM('School Resources'!CO262:CO264)","v":40050.843363436688},{"$f":"SUM('School Resources'!CS262:CS264)","v":779462.00400607416},{"$f":"SUM('School Resources'!CT262:CT264)","v":105105.74682492095},{"$f":"SUM('School Resources'!CU262:CU264)","v":0},{"$f":"SUM('School Resources'!CV262:CV264)","v":83797.979060884958},{"$f":"SUM('School Resources'!DC262:DC264)","v":418660.96865083813},607564.69453664403,{"$f":"SUM('School Resources'!DD262:DD264)","v":0},{"$f":"SUM('School Resources'!DE262:DE264)","v":415629.44749694446},{"$f":"SUM('School Resources'!DF262:DF264)","v":11635.407169586391},{"$f":"SUM('School Resources'!CW262:CW264)","v":8214.7920724168944},{"$f":"SUM('School Resources'!DH262:DH264)","v":0},{"$f":"SUM('School Resources'!DI262:DI264)","v":0},{"$f":"SUM('School Resources'!DJ262:DJ264)","v":0},0,{"$f":"SUM('School Resources'!DK262:DK264)","v":45111.813570270962},{"$f":"SUM('School Resources'!DL262:DL264)","v":0},{"$f":"SUM('School Resources'!DM262:DM264)","v":22173.603280302676},{"$f":"SUM('School Resources'!DN262:DN264)","v":0},67285.416850573645,{"$f":"SUM('School Resources'!DO262:DO264)","v":0},{"$f":"SUM('School Resources'!DP262:DP264)","v":0},{"$f":"SUM('School Resources'!DQ262:DQ264)","v":0},{"$f":"SUM('School Resources'!DR262:DR264)","v":29196.040784700257},{"$f":"SUM('School Resources'!DS262:DS264)","v":0},{"$f":"SUM('School Resources'!DT262:DT264)","v":50786.653976293906},79982.694760994171,{"$f":"SUM('School Resources'!DU262:DU264)","v":0},{"$f":"SUM('School Resources'!DV262:DV264)","v":13319.119219070819},13319.119219070819,{"$f":"SUM('School Resources'!EA262:EA264)","v":23202.942707518185},{"$f":"SUM('School Resources'!DW262:DW264)","v":67285.416850573645},{"$f":"SUM('School Resources'!DX262:DX264)","v":0},67285.416850573645,{"$f":"SUM('School Resources'!DY262:DY264)","v":21330.394670043443},{"$f":"SUM('School Resources'!DZ262:DZ264)","v":48317.741436204757},{"$f":"SUM('School Resources'!EC262:EC264)","v":111350.31709281936},{"$f":"SUM('School Resources'!ED262:ED264)","v":0},{"$f":"SUM('School Resources'!EE262:EE264)","v":73961.001571471425},185311.31866429077,{"$f":"SUM('School Resources'!EF262:EF264)","v":94989.888187317658},{"$f":"SUM('School Resources'!EG262:EG264)","v":0},{"$f":"SUM('School Resources'!EH262:EH264)","v":0},{"$f":"SUM('School Resources'!EI262:EI264)","v":0},{"$f":"SUM(DW38:DY38)","v":0},{"$f":"SUM('School Resources'!EJ262:EJ264)","v":53601.307017169114},{"$f":"SUM('School Resources'!EK262:EK264)","v":0},{"$f":"SUM('School Resources'!EL262:EL264)","v":35603.009098080242},89204.316115249356,{"$f":"SUM('School Resources'!EM262:EM264)","v":16900.626878555391},{"$f":"SUM('School Resources'!EN262:EN264)","v":0},{"$f":"SUM('School Resources'!EO262:EO264)","v":19599.148062418968},36499.774940974356,{"$f":"SUM('School Resources'!EP262:EP264)","v":406005.2979078322},{"$f":"SUM('School Resources'!EQ262:EQ264)","v":78412.411216618944},{"$f":"SUM('School Resources'!ER262:ER264)","v":64042.297056791358},{"$f":"SUM('School Resources'!ES262:ES264)","v":15188.606137390876},{"$f":"SUM('School Resources'!ET262:ET264)","v":6404.2297056791358},{"$f":"SUM('School Resources'!EU262:EU264)","v":25616.918822716543},{"$f":"SUM('School Resources'!EV262:EV264)","v":8208.8049707954269},{"$f":"SUM('School Resources'!EW262:EW264)","v":158580.02977694565},{"$f":"SUM('School Resources'!EX262:EX264)","v":356453.29768693791},{"$f":"SUM('School Resources'!EY262:EY264)","v":2905688.6673714146}]
[{"$f":"'Base Sheet'!A43","v":"1701000"},{"$f":"'Base Sheet'!B43","v":"Sheridan #1"},{"$f":"SUM('School Resources'!F265:F271)","v":449.185},{"$f":"SUM('School Resources'!G265:G271)","v":237.74},{"$f":"SUM('School Resources'!H265:H271)","v":280.33299999999997},{"$f":"SUM('School Resources'!I265:I271)","v":967.25799999999992},{"$f":"SUM('School Resources'!P265:P271)","v":4.6516250000000001},{"$f":"SUM('School Resources'!Q265:Q271)","v":4.4645625000000004},{"$f":"SUM('School Resources'!R265:R271)","v":4.6545625000000008},{"$f":"SUM('School Resources'!S265:S271)","v":4.0405625000000001},{"$f":"SUM('School Resources'!T265:T271)","v":4.6566875000000003},{"$f":"SUM('School Resources'!U265:U271)","v":5.1292500000000008},{"$f":"SUM('School Resources'!V265:V271)","v":4.3658095238095243},{"$f":"SUM('School Resources'!W265:W271)","v":3.7794761904761907},{"$f":"SUM('School Resources'!X265:X271)","v":3.1756666666666664},{"$f":"SUM('School Resources'!Y265:Y271)","v":3.8211746031746032},{"$f":"SUM('School Resources'!Z265:Z271)","v":3.5451587301587302},{"$f":"SUM('School Resources'!AA265:AA271)","v":2.8906031746031751},{"$f":"SUM('School Resources'!AB265:AB271)","v":3.092253968253968},{"$f":"SUM('School Resources'!AC265:AC271)","v":27.597250000000003},{"$f":"SUM('School Resources'!AD265:AD271)","v":11.320952380952381},{"$f":"SUM('School Resources'!AE265:AE271)","v":13.349190476190476},52.267392857142866,{"$f":"SUM('School Resources'!AG265:AG271)","v":5.5194500000000009},{"$f":"SUM('School Resources'!AH265:AH271)","v":3.7359142857142862},{"$f":"SUM('School Resources'!AI265:AI271)","v":4.4052328571428578},{"$f":"SUM('School Resources'!AP265:AP271)","v":2.9108623809523788},16.571459523809523,{"$f":"SUM('School Resources'!AQ265:AQ271)","v":0},{"$f":"SUM('School Resources'!AR265:AR271)","v":1.0898571428571429},{"$f":"SUM('School Resources'!AS265:AS271)","v":0},{"$f":"SUM('School Resources'!AJ265:AJ271)","v":0.27784761904761907},{"$f":"SUM('School Resources'!AU265:AU271)","v":0},{"$f":"SUM('School Resources'!AV265:AV271)","v":0},{"$f":"SUM('School Resources'!AW265:AW271)","v":0},0,{"$f":"SUM('School Resources'!AX265:AX271)","v":1.35},{"$f":"SUM('School Resources'!AY265:AY271)","v":0.74},{"$f":"SUM('School Resources'!AZ265:AZ271)","v":0.66},{"$f":"SUM('School Resources'!BA265:BA271)","v":0.7554407738095239},3.5054407738095241,{"$f":"SUM('School Resources'!BB265:BB271)","v":0.02},{"$f":"SUM('School Resources'!BC265:BC271)","v":0},{"$f":"SUM('School Resources'!BD265:BD271)","v":0},{"$f":"SUM('School Resources'!BE265:BE271)","v":1.5331805555555555},{"$f":"SUM('School Resources'!BF265:BF271)","v":2},{"$f":"SUM('School Resources'!BG265:BG271)","v":2},5.5331805555555551,{"$f":"SUM('School Resources'!BH265:BH271)","v":0.7547301587301587},{"$f":"SUM('School Resources'!BI265:BI271)","v":0.88994603174603171},1.6446761904761904,{"$f":"SUM('School Resources'!BJ265:BJ271)","v":2.7500000000000004},{"$f":"SUM('School Resources'!BK265:BK271)","v":0.7554407738095239},3.5054407738095241,{"$f":"SUM('School Resources'!BL265:BL271)","v":2.072292},{"$f":"SUM('School Resources'!BM265:BM271)","v":6.8006865079365078},{"$f":"SUM('School Resources'!BO265:BO271)","v":2},{"$f":"SUM('School Resources'!BP265:BP271)","v":2},{"$f":"SUM('School Resources'!BQ265:BQ271)","v":2},6,{"$f":"SUM('School Resources'!BR265:BR271)","v":1},{"$f":"SUM('School Resources'!BS265:BS271)","v":0},{"$f":"SUM('School Resources'!BT265:BT271)","v":0},{"$f":"SUM('School Resources'!BU265:BU271)","v":0},0,{"$f":"SUM('School Resources'!BV265:BV271)","v":2},{"$f":"SUM('School Resources'!BW265:BW271)","v":2},{"$f":"SUM('School Resources'!BX265:BX271)","v":2},6,{"$f":"SUM('School Resources'!BY265:BY271)","v":1.5331805555555555},{"$f":"SUM('School Resources'!BZ265:BZ271)","v":0.7547301587301587},{"$f":"SUM('School Resources'!CA265:CA271)","v":1.7798920634920634},4.0678027777777777,{"$f":"SUM('School Resources'!CC265:CC271)","v":358334.44154049898},{"$f":"SUM('School Resources'!CD265:CD271)","v":343924.22221485048},{"$f":"SUM('School Resources'!CE265:CE271)","v":358560.72964885359},{"$f":"SUM('School Resources'!CF265:CF271)","v":311261.70036212774},{"$f":"SUM('School Resources'!CG265:CG271)","v":358724.42742936546},{"$f":"SUM('School Resources'!CH265:CH271)","v":395127.92503084498},{"$f":"SUM('School Resources'!CI265:CI271)","v":336316.86079305131},{"$f":"SUM('School Resources'!CJ265:CJ271)","v":291149.11241338204},{"$f":"SUM('School Resources'!CK265:CK271)","v":244635.09881359263},{"$f":"SUM('School Resources'!CL265:CL271)","v":294361.31834731071},{"$f":"SUM('School Resources'!CM265:CM271)","v":273098.64267731237},{"$f":"SUM('School Resources'!CN265:CN271)","v":222675.44659911795},{"$f":"SUM('School Resources'!CO265:CO271)","v":238209.46417986776},{"$f":"SUM('School Resources'!CS265:CS271)","v":4026379.3900501756},{"$f":"SUM('School Resources'!CT265:CT271)","v":425186.68924530828},{"$f":"SUM('School Resources'!CU265:CU271)","v":287793.35376660858},{"$f":"SUM('School Resources'!CV265:CV271)","v":339353.80769519089},{"$f":"SUM('School Resources'!DC265:DC271)","v":224236.09935878703},1276569.9500658948,{"$f":"SUM('School Resources'!DD265:DD271)","v":0},{"$f":"SUM('School Resources'!DE265:DE271)","v":83956.327228578841},{"$f":"SUM('School Resources'!DF265:DF271)","v":0},{"$f":"SUM('School Resources'!CW265:CW271)","v":21403.782851108132},{"$f":"SUM('School Resources'!DH265:DH271)","v":0},{"$f":"SUM('School Resources'!DI265:DI271)","v":0},{"$f":"SUM('School Resources'!DJ265:DJ271)","v":0},0,{"$f":"SUM('School Resources'!DK265:DK271)","v":103996.23703107487},{"$f":"SUM('School Resources'!DL265:DL271)","v":57005.344742959554},{"$f":"SUM('School Resources'!DM265:DM271)","v":50842.604770747712},{"$f":"SUM('School Resources'!DN265:DN271)","v":58194.813167432469},270038.99971221457,{"$f":"SUM('School Resources'!DO265:DO271)","v":1540.6849930529609},{"$f":"SUM('School Resources'!DP265:DP271)","v":0},{"$f":"SUM('School Resources'!DQ265:DQ271)","v":0},{"$f":"SUM('School Resources'!DR265:DR271)","v":118107.41367925228},{"$f":"SUM('School Resources'!DS265:DS271)","v":154068.49930529608},{"$f":"SUM('School Resources'!DT265:DT271)","v":154068.49930529608},426244.41228984448,{"$f":"SUM('School Resources'!DU265:DU271)","v":54566.350783685317},{"$f":"SUM('School Resources'!DV265:DV271)","v":64342.343796764762},118908.69458045007,{"$f":"SUM('School Resources'!EA265:EA271)","v":69647.511045844934},{"$f":"SUM('School Resources'!DW265:DW271)","v":211844.18654478213},{"$f":"SUM('School Resources'!DX265:DX271)","v":58194.813167432469},270038.99971221457,{"$f":"SUM('School Resources'!DY265:DY271)","v":159637.45928118529},{"$f":"SUM('School Resources'!DZ265:DZ271)","v":256299.63206549617},{"$f":"SUM('School Resources'!EC265:EC271)","v":218907.51268035272},{"$f":"SUM('School Resources'!ED265:ED271)","v":218907.51268035272},{"$f":"SUM('School Resources'!EE265:EE271)","v":218907.51268035272},656722.53804105823,{"$f":"SUM('School Resources'!EF265:EF271)","v":92766.118856564615},{"$f":"SUM('School Resources'!EG265:EG271)","v":0},{"$f":"SUM('School Resources'!EH265:EH271)","v":0},{"$f":"SUM('School Resources'!EI265:EI271)","v":0},0,{"$f":"SUM('School Resources'!EJ265:EJ271)","v":109357.64109357947},{"$f":"SUM('School Resources'!EK265:EK271)","v":109357.64109357947},{"$f":"SUM('School Resources'!EL265:EL271)","v":109357.64109357947},328072.92328073841,{"$f":"SUM('School Resources'!EM265:EM271)","v":69129.865625805862},{"$f":"SUM('School Resources'!EN265:EN271)","v":34030.169680734929},{"$f":"SUM('School Resources'!EO265:EO271)","v":80253.887079241729},183413.92238578253,{"$f":"SUM('School Resources'!EP265:EP271)","v":1260975.5025641439},{"$f":"SUM('School Resources'!EQ265:EQ271)","v":346068.24346805777},{"$f":"SUM('School Resources'!ER265:ER271)","v":284459.96448721283},{"$f":"SUM('School Resources'!ES265:ES271)","v":30286.262537432107},{"$f":"SUM('School Resources'!ET265:ET271)","v":28445.996448721282},{"$f":"SUM('School Resources'!EU265:EU271)","v":113783.98579488513},{"$f":"SUM('School Resources'!EV265:EV271)","v":36461.47121181844},{"$f":"SUM('School Resources'!EW265:EW271)","v":545114.89292227523},{"$f":"SUM('School Resources'!EX265:EX271)","v":1384620.8168704028},{"$f":"SUM('School Resources'!EY265:EY271)","v":9626262.1633106079}]
[{"$f":"'Base Sheet'!A44","v":"1702000"},{"$f":"'Base Sheet'!B44","v":"Sheridan #2"},{"$f":"SUM('School Resources'!F272:F281)","v":1655.44},{"$f":"SUM('School Resources'!G272:G281)","v":732.83233333333339},{"$f":"SUM('School Resources'!H272:H281)","v":943.52599999999995},{"$f":"SUM('School Resources'!I272:I281)","v":3331.7983333333332},{"$f":"SUM('School Resources'!P272:P281)","v":19.852499999999999},{"$f":"SUM('School Resources'!Q272:Q281)","v":17.812000000000001},{"$f":"SUM('School Resources'!R272:R281)","v":16.556249999999999},{"$f":"SUM('School Resources'!S272:S281)","v":16.760833333333334},{"$f":"SUM('School Resources'!T272:T281)","v":15.981},{"$f":"SUM('School Resources'!U272:U281)","v":15.400604166666668},{"$f":"SUM('School Resources'!V272:V281)","v":11.097825396825398},{"$f":"SUM('School Resources'!W272:W281)","v":11.754063492063491},{"$f":"SUM('School Resources'!X272:X281)","v":11.292873015873017},{"$f":"SUM('School Resources'!Y272:Y281)","v":11.401476190476192},{"$f":"SUM('School Resources'!Z272:Z281)","v":10.717428571428572},{"$f":"SUM('School Resources'!AA272:AA281)","v":10.957285714285714},{"$f":"SUM('School Resources'!AB272:AB281)","v":10.066666666666666},{"$f":"SUM('School Resources'!AC272:AC281)","v":102.3631875},{"$f":"SUM('School Resources'!AD272:AD281)","v":34.144761904761907},{"$f":"SUM('School Resources'!AE272:AE281)","v":43.142857142857139},179.65080654761906,{"$f":"SUM('School Resources'!AG272:AG281)","v":20.472637500000001},{"$f":"SUM('School Resources'!AH272:AH281)","v":11.267771428571431},{"$f":"SUM('School Resources'!AI272:AI281)","v":14.237142857142857},{"$f":"SUM('School Resources'!AP272:AP281)","v":0},45.97755178571429,{"$f":"SUM('School Resources'!AQ272:AQ281)","v":7.6169047619047614},{"$f":"SUM('School Resources'!AR272:AR281)","v":2.5184285714285712},{"$f":"SUM('School Resources'!AS272:AS281)","v":0},{"$f":"SUM('School Resources'!AJ272:AJ281)","v":1.267852380952381},{"$f":"SUM('School Resources'!AU272:AU281)","v":0},{"$f":"SUM('School Resources'!AV272:AV281)","v":0},{"$f":"SUM('School Resources'!AW272:AW281)","v":0},0,{"$f":"SUM('School Resources'!AX272:AX281)","v":7.05},{"$f":"SUM('School Resources'!AY272:AY281)","v":2.76},{"$f":"SUM('School Resources'!AZ272:AZ281)","v":3},{"$f":"SUM('School Resources'!BA272:BA281)","v":0},12.809999999999999,{"$f":"SUM('School Resources'!BB272:BB281)","v":0.17},{"$f":"SUM('School Resources'!BC272:BC281)","v":0},{"$f":"SUM('School Resources'!BD272:BD281)","v":0},{"$f":"SUM('School Resources'!BE272:BE281)","v":5.6868437499999995},{"$f":"SUM('School Resources'!BF272:BF281)","v":1.1381587301587304},{"$f":"SUM('School Resources'!BG272:BG281)","v":1.4380952380952381},8.2630977182539684,{"$f":"SUM('School Resources'!BH272:BH281)","v":2.2763174603174607},{"$f":"SUM('School Resources'!BI272:BI281)","v":2.8761904761904762},5.1525079365079369,{"$f":"SUM('School Resources'!BJ272:BJ281)","v":12.809999999999999},{"$f":"SUM('School Resources'!BK272:BK281)","v":0},12.809999999999999,{"$f":"SUM('School Resources'!BL272:BL281)","v":6.4921600000000002},{"$f":"SUM('School Resources'!BM272:BM281)","v":23.116798611111111},{"$f":"SUM('School Resources'!BO272:BO281)","v":5},{"$f":"SUM('School Resources'!BP272:BP281)","v":1},{"$f":"SUM('School Resources'!BQ272:BQ281)","v":1},7,{"$f":"SUM('School Resources'!BR272:BR281)","v":3},{"$f":"SUM('School Resources'!BS272:BS281)","v":0.76622916666666652},{"$f":"SUM('School Resources'!BT272:BT281)","v":1.2763174603174605},{"$f":"SUM('School Resources'!BU272:BU281)","v":1.8761904761904762},3.9187371031746032,{"$f":"SUM('School Resources'!BV272:BV281)","v":5.7662291666666654},{"$f":"SUM('School Resources'!BW272:BW281)","v":2.2763174603174607},{"$f":"SUM('School Resources'!BX272:BX281)","v":1.4380952380952381},9.4806418650793649,{"$f":"SUM('School Resources'!BY272:BY281)","v":5.6868437499999995},{"$f":"SUM('School Resources'!BZ272:BZ281)","v":2.2763174603174607},{"$f":"SUM('School Resources'!CA272:CA281)","v":5.7523809523809524},13.715542162698412,{"$f":"SUM('School Resources'!CC272:CC281)","v":1577803.08022902},{"$f":"SUM('School Resources'!CD272:CD281)","v":1415631.7070917673},{"$f":"SUM('School Resources'!CE272:CE281)","v":1315829.3538366309},{"$f":"SUM('School Resources'!CF272:CF281)","v":1332088.8785059096},{"$f":"SUM('School Resources'!CG272:CG281)","v":1270110.6170577998},{"$f":"SUM('School Resources'!CH272:CH281)","v":1223982.9085281224},{"$f":"SUM('School Resources'!CI272:CI281)","v":882014.00805716962},{"$f":"SUM('School Resources'!CJ272:CJ281)","v":934169.37831433059},{"$f":"SUM('School Resources'!CK272:CK281)","v":897515.66951666691},{"$f":"SUM('School Resources'!CL272:CL281)","v":906147.04709689808},{"$f":"SUM('School Resources'!CM272:CM281)","v":851781.47901445697},{"$f":"SUM('School Resources'!CN272:CN281)","v":870844.43525749596},{"$f":"SUM('School Resources'!CO272:CO281)","v":800061.33606878074},{"$f":"SUM('School Resources'!CS272:CS281)","v":14277979.898575049},{"$f":"SUM('School Resources'!CT272:CT281)","v":1627089.3090498499},{"$f":"SUM('School Resources'!CU272:CU281)","v":895520.68844309531},{"$f":"SUM('School Resources'!CV272:CV281)","v":1131515.3181544184},{"$f":"SUM('School Resources'!DC272:DC281)","v":0},3654125.3156473637,{"$f":"SUM('School Resources'!DD272:DD281)","v":605363.34442233597},{"$f":"SUM('School Resources'!DE272:DE281)","v":200155.36367393378},{"$f":"SUM('School Resources'!DF272:DF281)","v":0},{"$f":"SUM('School Resources'!CW272:CW281)","v":100764.20561351789},{"$f":"SUM('School Resources'!DH272:DH281)","v":0},{"$f":"SUM('School Resources'!DI272:DI281)","v":0},{"$f":"SUM('School Resources'!DJ272:DJ281)","v":0},0,{"$f":"SUM('School Resources'!DK272:DK281)","v":560307.85622035479},{"$f":"SUM('School Resources'!DL272:DL281)","v":219354.56498839418},{"$f":"SUM('School Resources'!DM272:DM281)","v":238428.874987385},{"$f":"SUM('School Resources'!DN272:DN281)","v":0},1018091.2961961339,{"$f":"SUM('School Resources'!DO272:DO281)","v":13510.969582618482},{"$f":"SUM('School Resources'!DP272:DP281)","v":0},{"$f":"SUM('School Resources'!DQ272:DQ281)","v":0},{"$f":"SUM('School Resources'!DR272:DR281)","v":451969.2525138472},{"$f":"SUM('School Resources'!DS272:DS281)","v":90456.635196272255},{"$f":"SUM('School Resources'!DT272:DT281)","v":114294.47658125439},656720.36429137387,{"$f":"SUM('School Resources'!DU272:DU281)","v":150994.60201228087},{"$f":"SUM('School Resources'!DV272:DV281)","v":190785.8828281915},341780.48484047235,{"$f":"SUM('School Resources'!EA272:EA281)","v":236161.80583259719},{"$f":"SUM('School Resources'!DW272:DW281)","v":1018091.2961961339},{"$f":"SUM('School Resources'!DX272:DX281)","v":0},1018091.2961961339,{"$f":"SUM('School Resources'!DY272:DY281)","v":515972.80167936714},{"$f":"SUM('School Resources'!DZ272:DZ281)","v":892168.35192284919},{"$f":"SUM('School Resources'!EC272:EC281)","v":601932.06757127412},{"$f":"SUM('School Resources'!ED272:ED281)","v":120386.41351425482},{"$f":"SUM('School Resources'!EE272:EE281)","v":120386.41351425482},842704.89459978382,{"$f":"SUM('School Resources'!EF272:EF281)","v":308642.26375610405},{"$f":"SUM('School Resources'!EG272:EG281)","v":78830.234851984365},{"$f":"SUM('School Resources'!EH272:EH281)","v":131308.50340794085},{"$f":"SUM('School Resources'!EI272:EI281)","v":193023.89193635713},403162.63019628235,{"$f":"SUM('School Resources'!EJ272:EJ281)","v":329157.65543572954},{"$f":"SUM('School Resources'!EK272:EK281)","v":129940.60704296376},{"$f":"SUM('School Resources'!EL272:EL281)","v":82091.787055760593},541190.04953445389,{"$f":"SUM('School Resources'!EM272:EM281)","v":266933.11678610777},{"$f":"SUM('School Resources'!EN272:EN281)","v":106847.40801559338},{"$f":"SUM('School Resources'!EO272:EO281)","v":270009.34860573354},643789.87340743467,{"$f":"SUM('School Resources'!EP272:EP281)","v":2739489.7114940588},{"$f":"SUM('School Resources'!EQ272:EQ281)","v":1190393.5509283496},{"$f":"SUM('School Resources'!ER272:ER281)","v":979845.33141990518},{"$f":"SUM('School Resources'!ES272:ES281)","v":83673.758361674278},{"$f":"SUM('School Resources'!ET272:ET281)","v":97984.533141990527},{"$f":"SUM('School Resources'!EU272:EU281)","v":391938.13256796211},{"$f":"SUM('School Resources'!EV272:EV281)","v":125594.483596329},{"$f":"SUM('School Resources'!EW272:EW281)","v":850994.19826731924},{"$f":"SUM('School Resources'!EX272:EX281)","v":3720423.9882835308},{"$f":"SUM('School Resources'!EY272:EY281)","v":29990799.198251337}]
[{"$f":"'Base Sheet'!A45","v":"1703000"},{"$f":"'Base Sheet'!B45","v":"Sheridan #3"},{"$f":"SUM('School Resources'!F282:F285)","v":48.628},{"$f":"SUM('School Resources'!G282:G285)","v":16.432000000000002},{"$f":"SUM('School Resources'!H282:H285)","v":31.818333333333335},{"$f":"SUM('School Resources'!I282:I285)","v":96.87833333333333},{"$f":"SUM('School Resources'!P282:P285)","v":0},{"$f":"SUM('School Resources'!Q282:Q285)","v":0},{"$f":"SUM('School Resources'!R282:R285)","v":0},{"$f":"SUM('School Resources'!S282:S285)","v":0},{"$f":"SUM('School Resources'!T282:T285)","v":0},{"$f":"SUM('School Resources'!U282:U285)","v":0},{"$f":"SUM('School Resources'!V282:V285)","v":0},{"$f":"SUM('School Resources'!W282:W285)","v":0},{"$f":"SUM('School Resources'!X282:X285)","v":0},{"$f":"SUM('School Resources'!Y282:Y285)","v":0},{"$f":"SUM('School Resources'!Z282:Z285)","v":0},{"$f":"SUM('School Resources'!AA282:AA285)","v":0},{"$f":"SUM('School Resources'!AB282:AB285)","v":0},{"$f":"SUM('School Resources'!AC282:AC285)","v":0},{"$f":"SUM('School Resources'!AD282:AD285)","v":0},{"$f":"SUM('School Resources'!AE282:AE285)","v":0},0,{"$f":"SUM('School Resources'!AG282:AG285)","v":0},{"$f":"SUM('School Resources'!AH282:AH285)","v":0},{"$f":"SUM('School Resources'!AI282:AI285)","v":0},{"$f":"SUM('School Resources'!AP282:AP285)","v":0},0,{"$f":"SUM('School Resources'!AQ282:AQ285)","v":0},{"$f":"SUM('School Resources'!AR282:AR285)","v":13.839761904761904},{"$f":"SUM('School Resources'!AS282:AS285)","v":8.5402380952380952},{"$f":"SUM('School Resources'!AJ282:AJ285)","v":0},{"$f":"SUM('School Resources'!AU282:AU285)","v":0},{"$f":"SUM('School Resources'!AV282:AV285)","v":0},{"$f":"SUM('School Resources'!AW282:AW285)","v":0},0,{"$f":"SUM('School Resources'!AX282:AX285)","v":0},{"$f":"SUM('School Resources'!AY282:AY285)","v":0},{"$f":"SUM('School Resources'!AZ282:AZ285)","v":0},{"$f":"SUM('School Resources'!BA282:BA285)","v":0},0,{"$f":"SUM('School Resources'!BB282:BB285)","v":0},{"$f":"SUM('School Resources'!BC282:BC285)","v":0},{"$f":"SUM('School Resources'!BD282:BD285)","v":0},{"$f":"SUM('School Resources'!BE282:BE285)","v":0},{"$f":"SUM('School Resources'!BF282:BF285)","v":0},{"$f":"SUM('School Resources'!BG282:BG285)","v":0},0,{"$f":"SUM('School Resources'!BH282:BH285)","v":0},{"$f":"SUM('School Resources'!BI282:BI285)","v":0},0,{"$f":"SUM('School Resources'!BJ282:BJ285)","v":0},{"$f":"SUM('School Resources'!BK282:BK285)","v":0},0,{"$f":"SUM('School Resources'!BL282:BL285)","v":0},{"$f":"SUM('School Resources'!BM282:BM285)","v":0},{"$f":"SUM('School Resources'!BO282:BO285)","v":0},{"$f":"SUM('School Resources'!BP282:BP285)","v":0},{"$f":"SUM('School Resources'!BQ282:BQ285)","v":0},0,{"$f":"SUM('School Resources'!BR282:BR285)","v":4},{"$f":"SUM('School Resources'!BS282:BS285)","v":0},{"$f":"SUM('School Resources'!BT282:BT285)","v":0},{"$f":"SUM('School Resources'!BU282:BU285)","v":0},0,{"$f":"SUM('School Resources'!BV282:BV285)","v":0},{"$f":"SUM('School Resources'!BW282:BW285)","v":0},{"$f":"SUM('School Resources'!BX282:BX285)","v":0},0,{"$f":"SUM('School Resources'!BY282:BY285)","v":0},{"$f":"SUM('School Resources'!BZ282:BZ285)","v":0},{"$f":"SUM('School Resources'!CA282:CA285)","v":0},0,{"$f":"SUM('School Resources'!CC282:CC285)","v":0},{"$f":"SUM('School Resources'!CD282:CD285)","v":0},{"$f":"SUM('School Resources'!CE282:CE285)","v":0},{"$f":"SUM('School Resources'!CF282:CF285)","v":0},{"$f":"SUM('School Resources'!CG282:CG285)","v":0},{"$f":"SUM('School Resources'!CH282:CH285)","v":0},{"$f":"SUM('School Resources'!CI282:CI285)","v":0},{"$f":"SUM('School Resources'!CJ282:CJ285)","v":0},{"$f":"SUM('School Resources'!CK282:CK285)","v":0},{"$f":"SUM('School Resources'!CL282:CL285)","v":0},{"$f":"SUM('School Resources'!CM282:CM285)","v":0},{"$f":"SUM('School Resources'!CN282:CN285)","v":0},{"$f":"SUM('School Resources'!CO282:CO285)","v":0},{"$f":"SUM('School Resources'!CS282:CS285)","v":0},{"$f":"SUM('School Resources'!CT282:CT285)","v":0},{"$f":"SUM('School Resources'!CU282:CU285)","v":0},{"$f":"SUM('School Resources'!CV282:CV285)","v":0},{"$f":"SUM('School Resources'!DC282:DC285)","v":0},0,{"$f":"SUM('School Resources'!DD282:DD285)","v":0},{"$f":"SUM('School Resources'!DE282:DE285)","v":1079247.1779998804},{"$f":"SUM('School Resources'!DF282:DF285)","v":665981.6785259468},{"$f":"SUM('School Resources'!CW282:CW285)","v":0},{"$f":"SUM('School Resources'!DH282:DH285)","v":0},{"$f":"SUM('School Resources'!DI282:DI285)","v":0},{"$f":"SUM('School Resources'!DJ282:DJ285)","v":0},0,{"$f":"SUM('School Resources'!DK282:DK285)","v":0},{"$f":"SUM('School Resources'!DL282:DL285)","v":0},{"$f":"SUM('School Resources'!DM282:DM285)","v":0},{"$f":"SUM('School Resources'!DN282:DN285)","v":0},0,{"$f":"SUM('School Resources'!DO282:DO285)","v":0},{"$f":"SUM('School Resources'!DP282:DP285)","v":0},{"$f":"SUM('School Resources'!DQ282:DQ285)","v":0},{"$f":"SUM('School Resources'!DR282:DR285)","v":0},{"$f":"SUM('School Resources'!DS282:DS285)","v":0},{"$f":"SUM('School Resources'!DT282:DT285)","v":0},0,{"$f":"SUM('School Resources'!DU282:DU285)","v":0},{"$f":"SUM('School Resources'!DV282:DV285)","v":0},0,{"$f":"SUM('School Resources'!EA282:EA285)","v":13073.088989439741},{"$f":"SUM('School Resources'!DW282:DW285)","v":0},{"$f":"SUM('School Resources'!DX282:DX285)","v":0},0,{"$f":"SUM('School Resources'!DY282:DY285)","v":0},{"$f":"SUM('School Resources'!DZ282:DZ285)","v":0},{"$f":"SUM('School Resources'!EC282:EC285)","v":0},{"$f":"SUM('School Resources'!ED282:ED285)","v":0},{"$f":"SUM('School Resources'!EE282:EE285)","v":0},0,{"$f":"SUM('School Resources'!EF282:EF285)","v":345424.32019051694},{"$f":"SUM('School Resources'!EG282:EG285)","v":0},{"$f":"SUM('School Resources'!EH282:EH285)","v":0},{"$f":"SUM('School Resources'!EI282:EI285)","v":0},0,{"$f":"SUM('School Resources'!EJ282:EJ285)","v":0},{"$f":"SUM('School Resources'!EK282:EK285)","v":0},{"$f":"SUM('School Resources'!EL282:EL285)","v":0},0,{"$f":"SUM('School Resources'!EM282:EM285)","v":0},{"$f":"SUM('School Resources'!EN282:EN285)","v":0},{"$f":"SUM('School Resources'!EO282:EO285)","v":0},0,{"$f":"SUM('School Resources'!EP282:EP285)","v":345424.32019051694},{"$f":"SUM('School Resources'!EQ282:EQ285)","v":34943.432481559023},{"$f":"SUM('School Resources'!ER282:ER285)","v":28490.854828370884},{"$f":"SUM('School Resources'!ES282:ES285)","v":14279.108763894417},{"$f":"SUM('School Resources'!ET282:ET285)","v":2849.0854828370884},{"$f":"SUM('School Resources'!EU282:EU285)","v":11396.341931348354},{"$f":"SUM('School Resources'!EV282:EV285)","v":3651.8969725577713},{"$f":"SUM('School Resources'!EW282:EW285)","v":78050.419261586707},{"$f":"SUM('School Resources'!EX282:EX285)","v":173661.13972215424},{"$f":"SUM('School Resources'!EY282:EY285)","v":2277387.4054279383}]
[{"$f":"'Base Sheet'!A46","v":"1801000"},{"$f":"'Base Sheet'!B46","v":"Sublette #1"},{"$f":"SUM('School Resources'!F286:F289)","v":503.9013333333333},{"$f":"SUM('School Resources'!G286:G289)","v":222.50933333333333},{"$f":"SUM('School Resources'!H286:H289)","v":286.33766666666668},{"$f":"SUM('School Resources'!I286:I289)","v":1012.7483333333333},{"$f":"SUM('School Resources'!P286:P289)","v":6.1211250000000001},{"$f":"SUM('School Resources'!Q286:Q289)","v":5.1239375000000003},{"$f":"SUM('School Resources'!R286:R289)","v":4.5944374999999997},{"$f":"SUM('School Resources'!S286:S289)","v":4.594125},{"$f":"SUM('School Resources'!T286:T289)","v":5.5646250000000004},{"$f":"SUM('School Resources'!U286:U289)","v":5.1985000000000001},{"$f":"SUM('School Resources'!V286:V289)","v":3.6203015873015878},{"$f":"SUM('School Resources'!W286:W289)","v":3.6322222222222216},{"$f":"SUM('School Resources'!X286:X289)","v":3.3431587301587302},{"$f":"SUM('School Resources'!Y286:Y289)","v":4.0160634920634921},{"$f":"SUM('School Resources'!Z286:Z289)","v":3.2517142857142858},{"$f":"SUM('School Resources'!AA286:AA289)","v":3.239555555555556},{"$f":"SUM('School Resources'!AB286:AB289)","v":3.127793650793651},{"$f":"SUM('School Resources'!AC286:AC289)","v":31.196749999999998},{"$f":"SUM('School Resources'!AD286:AD289)","v":10.59568253968254},{"$f":"SUM('School Resources'!AE286:AE289)","v":13.635126984126984},55.427559523809514,{"$f":"SUM('School Resources'!AG286:AG289)","v":6.23935},{"$f":"SUM('School Resources'!AH286:AH289)","v":3.4965752380952386},{"$f":"SUM('School Resources'!AI286:AI289)","v":4.4995919047619051},{"$f":"SUM('School Resources'!AP286:AP289)","v":0},14.235517142857143,{"$f":"SUM('School Resources'!AQ286:AQ289)","v":0},{"$f":"SUM('School Resources'!AR286:AR289)","v":1},{"$f":"SUM('School Resources'!AS286:AS289)","v":0},{"$f":"SUM('School Resources'!AJ286:AJ289)","v":0.36346666666666666},{"$f":"SUM('School Resources'!AU286:AU289)","v":0},{"$f":"SUM('School Resources'!AV286:AV289)","v":0},{"$f":"SUM('School Resources'!AW286:AW289)","v":0},0,{"$f":"SUM('School Resources'!AX286:AX289)","v":1.1000000000000001},{"$f":"SUM('School Resources'!AY286:AY289)","v":0.56000000000000005},{"$f":"SUM('School Resources'!AZ286:AZ289)","v":0.46},{"$f":"SUM('School Resources'!BA286:BA289)","v":1.2285400793650789},3.3485400793650788,{"$f":"SUM('School Resources'!BB286:BB289)","v":0.54999999999999993},{"$f":"SUM('School Resources'!BC286:BC289)","v":0},{"$f":"SUM('School Resources'!BD286:BD289)","v":0},{"$f":"SUM('School Resources'!BE286:BE289)","v":1.7331527777777775},{"$f":"SUM('School Resources'!BF286:BF289)","v":1},{"$f":"SUM('School Resources'!BG286:BG289)","v":1},3.7331527777777778,{"$f":"SUM('School Resources'!BH286:BH289)","v":0.70637883597883599},{"$f":"SUM('School Resources'!BI286:BI289)","v":0.9090084656084656},1.6153873015873015,{"$f":"SUM('School Resources'!BJ286:BJ289)","v":2.12},{"$f":"SUM('School Resources'!BK286:BK289)","v":1.2285400793650789},3.3485400793650788,{"$f":"SUM('School Resources'!BL286:BL289)","v":2.0353880000000002},{"$f":"SUM('School Resources'!BM286:BM289)","v":7.1515843915343913},{"$f":"SUM('School Resources'!BO286:BO289)","v":1},{"$f":"SUM('School Resources'!BP286:BP289)","v":1},{"$f":"SUM('School Resources'!BQ286:BQ289)","v":1},3,{"$f":"SUM('School Resources'!BR286:BR289)","v":1},{"$f":"SUM('School Resources'!BS286:BS289)","v":0.73315277777777765},{"$f":"SUM('School Resources'!BT286:BT289)","v":0},{"$f":"SUM('School Resources'!BU286:BU289)","v":0},0.73315277777777765,{"$f":"SUM('School Resources'!BV286:BV289)","v":1.7331527777777775},{"$f":"SUM('School Resources'!BW286:BW289)","v":1},{"$f":"SUM('School Resources'!BX286:BX289)","v":1},3.7331527777777778,{"$f":"SUM('School Resources'!BY286:BY289)","v":1.7331527777777775},{"$f":"SUM('School Resources'!BZ286:BZ289)","v":0.70637883597883599},{"$f":"SUM('School Resources'!CA286:CA289)","v":1.8180169312169312},4.2575485449735453,{"$f":"SUM('School Resources'!CC286:CC289)","v":486508.5196199544},{"$f":"SUM('School Resources'!CD286:CD289)","v":407251.81200354022},{"$f":"SUM('School Resources'!CE286:CE289)","v":365167.02184833738},{"$f":"SUM('School Resources'!CF286:CF289)","v":365142.18427152245},{"$f":"SUM('School Resources'!CG286:CG289)","v":442277.76282794238},{"$f":"SUM('School Resources'!CH286:CH289)","v":413178.05783158046},{"$f":"SUM('School Resources'!CI286:CI289)","v":287742.46005691215},{"$f":"SUM('School Resources'!CJ286:CJ289)","v":288689.91505058861},{"$f":"SUM('School Resources'!CK286:CK289)","v":265715.07764733612},{"$f":"SUM('School Resources'!CL286:CL289)","v":319197.71352873108},{"$f":"SUM('School Resources'!CM286:CM289)","v":258447.05072513869},{"$f":"SUM('School Resources'!CN286:CN289)","v":257480.67186341278},{"$f":"SUM('School Resources'!CO286:CO289)","v":248597.80820099439},{"$f":"SUM('School Resources'!CS286:CS289)","v":4405396.0554759912},{"$f":"SUM('School Resources'!CT286:CT289)","v":495905.07168057543},{"$f":"SUM('School Resources'!CU286:CU289)","v":277908.65940909623},{"$f":"SUM('School Resources'!CV286:CV289)","v":357628.6706250314},{"$f":"SUM('School Resources'!DC286:DC289)","v":0},1131442.4017147031,{"$f":"SUM('School Resources'!DD286:DD289)","v":0},{"$f":"SUM('School Resources'!DE286:DE289)","v":79480.245807748477},{"$f":"SUM('School Resources'!DF286:DF289)","v":0},{"$f":"SUM('School Resources'!CW286:CW289)","v":28888.420009589645},{"$f":"SUM('School Resources'!DH286:DH289)","v":0},{"$f":"SUM('School Resources'!DI286:DI289)","v":0},{"$f":"SUM('School Resources'!DJ286:DJ289)","v":0},0,{"$f":"SUM('School Resources'!DK286:DK289)","v":87428.270388523335},{"$f":"SUM('School Resources'!DL286:DL289)","v":44508.937652339155},{"$f":"SUM('School Resources'!DM286:DM289)","v":36560.913071564304},{"$f":"SUM('School Resources'!DN286:DN289)","v":97644.667492607288},266142.78860503412,{"$f":"SUM('School Resources'!DO286:DO289)","v":43714.13519426166},{"$f":"SUM('School Resources'!DP286:DP289)","v":0},{"$f":"SUM('School Resources'!DQ286:DQ289)","v":0},{"$f":"SUM('School Resources'!DR286:DR289)","v":137751.40880015984},{"$f":"SUM('School Resources'!DS286:DS289)","v":79480.245807748477},{"$f":"SUM('School Resources'!DT286:DT289)","v":79480.245807748477},296711.9004156568,{"$f":"SUM('School Resources'!DU286:DU289)","v":48216.248499943511},{"$f":"SUM('School Resources'!DV286:DV289)","v":62047.411153812238},110263.65965375575,{"$f":"SUM('School Resources'!EA286:EA289)","v":70774.503906630067},{"$f":"SUM('School Resources'!DW286:DW289)","v":168498.1211124268},{"$f":"SUM('School Resources'!DX286:DX289)","v":97644.667492607288},266142.78860503412,{"$f":"SUM('School Resources'!DY286:DY289)","v":161773.13855414157},{"$f":"SUM('School Resources'!DZ286:DZ289)","v":274569.87841974816},{"$f":"SUM('School Resources'!EC286:EC289)","v":119926.90465664749},{"$f":"SUM('School Resources'!ED286:ED289)","v":119926.90465664749},{"$f":"SUM('School Resources'!EE286:EE289)","v":119926.90465664749},359780.71396994247,{"$f":"SUM('School Resources'!EF286:EF289)","v":101603.22428248558},{"$f":"SUM('School Resources'!EG286:EG289)","v":74490.686113882854},{"$f":"SUM('School Resources'!EH286:EH289)","v":0},{"$f":"SUM('School Resources'!EI286:EI289)","v":0},74490.686113882854,{"$f":"SUM('School Resources'!EJ286:EJ289)","v":102252.45374192324},{"$f":"SUM('School Resources'!EK286:EK289)","v":58997.945855084858},{"$f":"SUM('School Resources'!EL286:EL289)","v":58997.945855084858},220248.34545209297,{"$f":"SUM('School Resources'!EM286:EM289)","v":83904.112767916857},{"$f":"SUM('School Resources'!EN286:EN289)","v":34196.690719228311},{"$f":"SUM('School Resources'!EO286:EO289)","v":88012.493512770918},206113.29699991609,{"$f":"SUM('School Resources'!EP286:EP289)","v":962236.26681831991},{"$f":"SUM('School Resources'!EQ286:EQ289)","v":361802.61623514426},{"$f":"SUM('School Resources'!ER286:ER289)","v":297838.17237436544},{"$f":"SUM('School Resources'!ES286:ES289)","v":19736.093004873175},{"$f":"SUM('School Resources'!ET286:ET289)","v":29783.817237436542},{"$f":"SUM('School Resources'!EU286:EU289)","v":119135.26894974617},{"$f":"SUM('School Resources'!EV286:EV289)","v":38176.261349764434},{"$f":"SUM('School Resources'!EW286:EW289)","v":407291.32240990392},{"$f":"SUM('School Resources'!EX286:EX289)","v":1273763.5515612341},{"$f":"SUM('School Resources'!EY286:EY289)","v":9371299.734741848}]
[{"$f":"'Base Sheet'!A47","v":"1809000"},{"$f":"'Base Sheet'!B47","v":"Sublette #9"},{"$f":"SUM('School Resources'!F290:F293)","v":305.16399999999999},{"$f":"SUM('School Resources'!G290:G293)","v":150.95633333333333},{"$f":"SUM('School Resources'!H290:H293)","v":188.63600000000002},{"$f":"SUM('School Resources'!I290:I293)","v":644.75633333333326},{"$f":"SUM('School Resources'!P290:P293)","v":3.4838125},{"$f":"SUM('School Resources'!Q290:Q293)","v":3.276125},{"$f":"SUM('School Resources'!R290:R293)","v":2.5863749999999999},{"$f":"SUM('School Resources'!S290:S293)","v":3.3146874999999998},{"$f":"SUM('School Resources'!T290:T293)","v":2.9433750000000001},{"$f":"SUM('School Resources'!U290:U293)","v":3.468375},{"$f":"SUM('School Resources'!V290:V293)","v":2.3325079365079366},{"$f":"SUM('School Resources'!W290:W293)","v":2.353650793650794},{"$f":"SUM('School Resources'!X290:X293)","v":2.5022380952380949},{"$f":"SUM('School Resources'!Y290:Y293)","v":2.433904761904762},{"$f":"SUM('School Resources'!Z290:Z293)","v":2.488809523809524},{"$f":"SUM('School Resources'!AA290:AA293)","v":2.4291428571428573},{"$f":"SUM('School Resources'!AB290:AB293)","v":1.6308095238095237},{"$f":"SUM('School Resources'!AC290:AC293)","v":19.072749999999999},{"$f":"SUM('School Resources'!AD290:AD293)","v":7.1883968253968256},{"$f":"SUM('School Resources'!AE290:AE293)","v":8.9826666666666668},35.243813492063495,{"$f":"SUM('School Resources'!AG290:AG293)","v":3.8145499999999997},{"$f":"SUM('School Resources'!AH290:AH293)","v":2.3721709523809524},{"$f":"SUM('School Resources'!AI290:AI293)","v":2.96428},{"$f":"SUM('School Resources'!AP290:AP293)","v":1.3089749999999993},10.459975952380951,{"$f":"SUM('School Resources'!AQ290:AQ293)","v":0},{"$f":"SUM('School Resources'!AR290:AR293)","v":0},{"$f":"SUM('School Resources'!AS290:AS293)","v":0},{"$f":"SUM('School Resources'!AJ290:AJ293)","v":0.47877619047619047},{"$f":"SUM('School Resources'!AU290:AU293)","v":0},{"$f":"SUM('School Resources'!AV290:AV293)","v":0},{"$f":"SUM('School Resources'!AW290:AW293)","v":0},0,{"$f":"SUM('School Resources'!AX290:AX293)","v":1.0899999999999999},{"$f":"SUM('School Resources'!AY290:AY293)","v":0.46},{"$f":"SUM('School Resources'!AZ290:AZ293)","v":0.51},{"$f":"SUM('School Resources'!BA290:BA293)","v":0.17524798280423282},2.2352479828042324,{"$f":"SUM('School Resources'!BB290:BB293)","v":0.47000000000000003},{"$f":"SUM('School Resources'!BC290:BC293)","v":0},{"$f":"SUM('School Resources'!BD290:BD293)","v":0},{"$f":"SUM('School Resources'!BE290:BE293)","v":1.0595972222222221},{"$f":"SUM('School Resources'!BF290:BF293)","v":1},{"$f":"SUM('School Resources'!BG290:BG293)","v":1},3.0595972222222221,{"$f":"SUM('School Resources'!BH290:BH293)","v":0.479226455026455},{"$f":"SUM('School Resources'!BI290:BI293)","v":0.59884444444444451},1.0780708994708994,{"$f":"SUM('School Resources'!BJ290:BJ293)","v":2.0599999999999996},{"$f":"SUM('School Resources'!BK290:BK293)","v":0.17524798280423282},2.2352479828042324,{"$f":"SUM('School Resources'!BL290:BL293)","v":1.3583693333333335},{"$f":"SUM('School Resources'!BM290:BM293)","v":4.5747584656084648},{"$f":"SUM('School Resources'!BO290:BO293)","v":1.6515312500000001},{"$f":"SUM('School Resources'!BP290:BP293)","v":1},{"$f":"SUM('School Resources'!BQ290:BQ293)","v":1},3.6515312500000001,{"$f":"SUM('School Resources'!BR290:BR293)","v":0},{"$f":"SUM('School Resources'!BS290:BS293)","v":0},{"$f":"SUM('School Resources'!BT290:BT293)","v":0},{"$f":"SUM('School Resources'!BU290:BU293)","v":0},0,{"$f":"SUM('School Resources'!BV290:BV293)","v":1.6515312500000001},{"$f":"SUM('School Resources'!BW290:BW293)","v":1},{"$f":"SUM('School Resources'!BX290:BX293)","v":1},3.6515312500000001,{"$f":"SUM('School Resources'!BY290:BY293)","v":1.0595972222222221},{"$f":"SUM('School Resources'!BZ290:BZ293)","v":0.479226455026455},{"$f":"SUM('School Resources'!CA290:CA293)","v":1.197688888888889},2.736512566137566,{"$f":"SUM('School Resources'!CC290:CC293)","v":284632.20535796555},{"$f":"SUM('School Resources'!CD290:CD293)","v":267663.854980245},{"$f":"SUM('School Resources'!CE290:CE293)","v":211310.3446677191},{"$f":"SUM('School Resources'!CF290:CF293)","v":270814.46352163941},{"$f":"SUM('School Resources'!CG290:CG293)","v":240477.72876568467},{"$f":"SUM('School Resources'!CH290:CH293)","v":283370.94067445758},{"$f":"SUM('School Resources'!CI290:CI293)","v":190569.06133243724},{"$f":"SUM('School Resources'!CJ290:CJ293)","v":192296.46143107626},{"$f":"SUM('School Resources'!CK290:CK293)","v":204436.24545762263},{"$f":"SUM('School Resources'!CL290:CL293)","v":198853.31946314746},{"$f":"SUM('School Resources'!CM290:CM293)","v":203339.11296254114},{"$f":"SUM('School Resources'!CN290:CN293)","v":198464.26538687744},{"$f":"SUM('School Resources'!CO290:CO293)","v":133239.34950020368},{"$f":"SUM('School Resources'!CS290:CS293)","v":2879467.353501617},{"$f":"SUM('School Resources'!CT290:CT293)","v":311653.90759354224},{"$f":"SUM('School Resources'!CU290:CU293)","v":193809.58351297493},{"$f":"SUM('School Resources'!CV290:CV293)","v":242185.69561321402},{"$f":"SUM('School Resources'!DC290:DC293)","v":106945.03249197331},854594.21921170445,{"$f":"SUM('School Resources'!DD290:DD293)","v":0},{"$f":"SUM('School Resources'!DE290:DE293)","v":0},{"$f":"SUM('School Resources'!DF290:DF293)","v":0},{"$f":"SUM('School Resources'!CW290:CW293)","v":39116.66399041954},{"$f":"SUM('School Resources'!DH290:DH293)","v":0},{"$f":"SUM('School Resources'!DI290:DI293)","v":0},{"$f":"SUM('School Resources'!DJ290:DJ293)","v":0},0,{"$f":"SUM('School Resources'!DK290:DK293)","v":89054.478058214212},{"$f":"SUM('School Resources'!DL290:DL293)","v":37582.623767686739},{"$f":"SUM('School Resources'!DM290:DM293)","v":41667.691568522256},{"$f":"SUM('School Resources'!DN290:DN293)","v":14317.997834298949},182622.79122872214,{"$f":"SUM('School Resources'!DO290:DO293)","v":38399.637327853838},{"$f":"SUM('School Resources'!DP290:DP293)","v":0},{"$f":"SUM('School Resources'!DQ290:DQ293)","v":0},{"$f":"SUM('School Resources'!DR290:DR293)","v":86570.529887095065},{"$f":"SUM('School Resources'!DS290:DS293)","v":81701.356016710299},{"$f":"SUM('School Resources'!DT290:DT293)","v":81701.356016710299},249973.24192051566,{"$f":"SUM('School Resources'!DU290:DU293)","v":40663.924890679395},{"$f":"SUM('School Resources'!DV290:DV293)","v":50813.900724126841},91477.825614806236,{"$f":"SUM('School Resources'!EA290:EA293)","v":46179.604990441214},{"$f":"SUM('School Resources'!DW290:DW293)","v":168304.79339442321},{"$f":"SUM('School Resources'!DX290:DX293)","v":14317.997834298949},182622.79122872214,{"$f":"SUM('School Resources'!DY290:DY293)","v":110980.61650484809},{"$f":"SUM('School Resources'!DZ290:DZ293)","v":177492.98553210328},{"$f":"SUM('School Resources'!EC290:EC293)","v":196159.56673127715},{"$f":"SUM('School Resources'!ED290:ED293)","v":118774.35969272585},{"$f":"SUM('School Resources'!EE290:EE293)","v":118774.35969272585},433708.28611672879,{"$f":"SUM('School Resources'!EF290:EF293)","v":0},{"$f":"SUM('School Resources'!EG290:EG293)","v":0},{"$f":"SUM('School Resources'!EH290:EH293)","v":0},{"$f":"SUM('School Resources'!EI290:EI293)","v":0},0,{"$f":"SUM('School Resources'!EJ290:EJ293)","v":96099.426119564581},{"$f":"SUM('School Resources'!EK290:EK293)","v":58188.076138168493},{"$f":"SUM('School Resources'!EL290:EL293)","v":58188.076138168493},212475.57839590157,{"$f":"SUM('School Resources'!EM290:EM293)","v":50637.079962763753},{"$f":"SUM('School Resources'!EN290:EN293)","v":22901.747772189927},{"$f":"SUM('School Resources'!EO290:EO293)","v":57236.34109759979},130775.16883255346,{"$f":"SUM('School Resources'!EP290:EP293)","v":776959.03334518382},{"$f":"SUM('School Resources'!EQ290:EQ293)","v":230816.24166719266},{"$f":"SUM('School Resources'!ER290:ER293)","v":189615.76299488402},{"$f":"SUM('School Resources'!ES290:ES293)","v":27284.921204893788},{"$f":"SUM('School Resources'!ET290:ET293)","v":18961.576299488403},{"$f":"SUM('School Resources'!EU290:EU293)","v":75846.30519795361},{"$f":"SUM('School Resources'!EV290:EV293)","v":24304.543861587037},{"$f":"SUM('School Resources'!EW290:EW293)","v":329261.76049707818},{"$f":"SUM('School Resources'!EX290:EX293)","v":896091.11172307772},{"$f":"SUM('School Resources'!EY290:EY293)","v":6525977.876120015}]
[{"$f":"'Base Sheet'!A48","v":"1901000"},{"$f":"'Base Sheet'!B48","v":"Sweetwater #1"},{"$f":"SUM('School Resources'!F294:F310)","v":3371.2486666666668},{"$f":"SUM('School Resources'!G294:G310)","v":827.07866666666666},{"$f":"SUM('School Resources'!H294:H310)","v":1410.9076666666667},{"$f":"SUM('School Resources'!I294:I310)","v":5609.2349999999997},{"$f":"SUM('School Resources'!P294:P310)","v":32.169354166666665},{"$f":"SUM('School Resources'!Q294:Q310)","v":31.085166666666669},{"$f":"SUM('School Resources'!R294:R310)","v":30.889354166666667},{"$f":"SUM('School Resources'!S294:S310)","v":28.856000000000002},{"$f":"SUM('School Resources'!T294:T310)","v":26.9260625},{"$f":"SUM('School Resources'!U294:U310)","v":29.461624999999998},{"$f":"SUM('School Resources'!V294:V310)","v":29.091291666666663},{"$f":"SUM('School Resources'!W294:W310)","v":18.535698412698412},{"$f":"SUM('School Resources'!X294:X310)","v":18.552761904761905},{"$f":"SUM('School Resources'!Y294:Y310)","v":17.803380952380952},{"$f":"SUM('School Resources'!Z294:Z310)","v":17.159761904761904},{"$f":"SUM('School Resources'!AA294:AA310)","v":13.904476190476192},{"$f":"SUM('School Resources'!AB294:AB310)","v":13.20004761904762},{"$f":"SUM('School Resources'!AC294:AC310)","v":208.47885416666668},{"$f":"SUM('School Resources'!AD294:AD310)","v":37.088460317460317},{"$f":"SUM('School Resources'!AE294:AE310)","v":62.067666666666668},307.63498115079369,{"$f":"SUM('School Resources'!AG294:AG310)","v":41.695770833333334},{"$f":"SUM('School Resources'!AH294:AH310)","v":12.239191904761904},{"$f":"SUM('School Resources'!AI294:AI310)","v":20.482330000000001},{"$f":"SUM('School Resources'!AP294:AP310)","v":1.1327500000000006},75.550042738095243,{"$f":"SUM('School Resources'!AQ294:AQ310)","v":8.3751428571428566},{"$f":"SUM('School Resources'!AR294:AR310)","v":18.952666666666666},{"$f":"SUM('School Resources'!AS294:AS310)","v":0},{"$f":"SUM('School Resources'!AJ294:AJ310)","v":1.7274333333333334},{"$f":"SUM('School Resources'!AU294:AU310)","v":0},{"$f":"SUM('School Resources'!AV294:AV310)","v":0},{"$f":"SUM('School Resources'!AW294:AW310)","v":0},0,{"$f":"SUM('School Resources'!AX294:AX310)","v":13.809999999999999},{"$f":"SUM('School Resources'!AY294:AY310)","v":3.27},{"$f":"SUM('School Resources'!AZ294:AZ310)","v":4.3099999999999996},{"$f":"SUM('School Resources'!BA294:BA310)","v":0.29332291666666616},21.683322916666665,{"$f":"SUM('School Resources'!BB294:BB310)","v":4.63},{"$f":"SUM('School Resources'!BC294:BC310)","v":0},{"$f":"SUM('School Resources'!BD294:BD310)","v":0},{"$f":"SUM('School Resources'!BE294:BE310)","v":11.582158564814815},{"$f":"SUM('School Resources'!BF294:BF310)","v":1.2362820105820105},{"$f":"SUM('School Resources'!BG294:BG310)","v":2.0689222222222221},14.887362797619048,{"$f":"SUM('School Resources'!BH294:BH310)","v":2.472564021164021},{"$f":"SUM('School Resources'!BI294:BI310)","v":4.1378444444444442},6.6104084656084652,{"$f":"SUM('School Resources'!BJ294:BJ310)","v":21.389999999999997},{"$f":"SUM('School Resources'!BK294:BK310)","v":0.29332291666666616},21.683322916666665,{"$f":"SUM('School Resources'!BL294:BL310)","v":8.3291146666666656},{"$f":"SUM('School Resources'!BM294:BM310)","v":38.45405628306878},{"$f":"SUM('School Resources'!BO294:BO310)","v":9.6760069444444454},{"$f":"SUM('School Resources'!BP294:BP310)","v":1},{"$f":"SUM('School Resources'!BQ294:BQ310)","v":1},11.676006944444445,{"$f":"SUM('School Resources'!BR294:BR310)","v":5},{"$f":"SUM('School Resources'!BS294:BS310)","v":2.8610590277777774},{"$f":"SUM('School Resources'!BT294:BT310)","v":1.4725640211640212},{"$f":"SUM('School Resources'!BU294:BU310)","v":3.1378444444444447},7.4714674933862426,{"$f":"SUM('School Resources'!BV294:BV310)","v":12.537065972222219},{"$f":"SUM('School Resources'!BW294:BW310)","v":2.472564021164021},{"$f":"SUM('School Resources'!BX294:BX310)","v":2.0689222222222221},17.078552215608465,{"$f":"SUM('School Resources'!BY294:BY310)","v":11.582158564814815},{"$f":"SUM('School Resources'!BZ294:BZ310)","v":2.472564021164021},{"$f":"SUM('School Resources'!CA294:CA310)","v":8.2756888888888884},22.330411474867724,{"$f":"SUM('School Resources'!CC294:CC310)","v":2425024.3777929475},{"$f":"SUM('School Resources'!CD294:CD310)","v":2343295.005671368},{"$f":"SUM('School Resources'!CE294:CE310)","v":2328534.0600982485},{"$f":"SUM('School Resources'!CF294:CF310)","v":2175253.5995298829},{"$f":"SUM('School Resources'!CG294:CG310)","v":2029769.0038221374},{"$f":"SUM('School Resources'!CH294:CH310)","v":2220907.465665705},{"$f":"SUM('School Resources'!CI294:CI310)","v":2192990.6055201809},{"$f":"SUM('School Resources'!CJ294:CJ310)","v":1397277.6785425062},{"$f":"SUM('School Resources'!CK294:CK310)","v":1398563.976800465},{"$f":"SUM('School Resources'!CL294:CL310)","v":1342073.3469804691},{"$f":"SUM('School Resources'!CM294:CM310)","v":1293555.3732467801},{"$f":"SUM('School Resources'!CN294:CN310)","v":1048161.9726542449},{"$f":"SUM('School Resources'!CO294:CO310)","v":995059.99089614616},{"$f":"SUM('School Resources'!CS294:CS310)","v":23190466.457221083},{"$f":"SUM('School Resources'!CT294:CT310)","v":3143154.8236200945},{"$f":"SUM('School Resources'!CU294:CU310)","v":922627.74626318039},{"$f":"SUM('School Resources'!CV294:CV310)","v":1544020.7256466213},{"$f":"SUM('School Resources'!DC294:DC310)","v":85390.16200677419},5695193.4575366704,{"$f":"SUM('School Resources'!DD294:DD310)","v":631343.90236266237},{"$f":"SUM('School Resources'!DE294:DE310)","v":1428710.0217409441},{"$f":"SUM('School Resources'!DF294:DF310)","v":0},{"$f":"SUM('School Resources'!CW294:CW310)","v":130219.21182011496},{"$f":"SUM('School Resources'!DH294:DH310)","v":0},{"$f":"SUM('School Resources'!DI294:DI310)","v":0},{"$f":"SUM('School Resources'!DJ294:DJ310)","v":0},0,{"$f":"SUM('School Resources'!DK294:DK310)","v":1041040.0682529693},{"$f":"SUM('School Resources'!DL294:DL310)","v":246502.60848567775},{"$f":"SUM('School Resources'!DM294:DM310)","v":324900.99161262106},{"$f":"SUM('School Resources'!DN294:DN310)","v":22111.579231486325},1634555.2475827546,{"$f":"SUM('School Resources'!DO294:DO310)","v":349023.57103629602},{"$f":"SUM('School Resources'!DP294:DP310)","v":0},{"$f":"SUM('School Resources'!DQ294:DQ310)","v":0},{"$f":"SUM('School Resources'!DR294:DR310)","v":873098.56211669266},{"$f":"SUM('School Resources'!DS294:DS310)","v":93194.721844765692},{"$f":"SUM('School Resources'!DT294:DT310)","v":155961.68945925467},1122254.9734207131,{"$f":"SUM('School Resources'!DU294:DU310)","v":181542.5922252489},{"$f":"SUM('School Resources'!DV294:DV310)","v":303812.15622301487},485354.74844826374,{"$f":"SUM('School Resources'!EA294:EA310)","v":414259.30184001452},{"$f":"SUM('School Resources'!DW294:DW310)","v":1612443.6683512682},{"$f":"SUM('School Resources'!DX294:DX310)","v":22111.579231486325},1634555.2475827546,{"$f":"SUM('School Resources'!DY294:DY310)","v":627874.15648613137},{"$f":"SUM('School Resources'!DZ294:DZ310)","v":1409769.6992430673},{"$f":"SUM('School Resources'!EC294:EC310)","v":1195965.6911943622},{"$f":"SUM('School Resources'!ED294:ED310)","v":123601.16089840503},{"$f":"SUM('School Resources'!EE294:EE310)","v":123601.16089840503},1443168.0129911725,{"$f":"SUM('School Resources'!EF294:EF310)","v":532113.55273814127},{"$f":"SUM('School Resources'!EG294:EG310)","v":304481.65677287319},{"$f":"SUM('School Resources'!EH294:EH310)","v":156714.25458719017},{"$f":"SUM('School Resources'!EI294:EI310)","v":333937.91105459456},795133.82241465792,{"$f":"SUM('School Resources'!EJ294:EJ310)","v":705995.42484554276},{"$f":"SUM('School Resources'!EK294:EK310)","v":139236.63562488867},{"$f":"SUM('School Resources'!EL294:EL310)","v":116506.49573723658},961738.55620766804,{"$f":"SUM('School Resources'!EM294:EM310)","v":536781.94475733221},{"$f":"SUM('School Resources'!EN294:EN310)","v":114592.4325237084},{"$f":"SUM('School Resources'!EO294:EO310)","v":383541.66463230859},1034916.0419133492,{"$f":"SUM('School Resources'!EP294:EP310)","v":4767069.9862649888},{"$f":"SUM('School Resources'!EQ294:EQ310)","v":1990695.0260427848},{"$f":"SUM('School Resources'!ER294:ER310)","v":1649614.465737612},{"$f":"SUM('School Resources'!ES294:ES310)","v":90949.737349645962},{"$f":"SUM('School Resources'!ET294:ET310)","v":164961.44657376123},{"$f":"SUM('School Resources'!EU294:EU310)","v":659845.78629504493},{"$f":"SUM('School Resources'!EV294:EV310)","v":211444.061949164},{"$f":"SUM('School Resources'!EW294:EW310)","v":1367409.6500749304},{"$f":"SUM('School Resources'!EX294:EX310)","v":6134920.1740229428},{"$f":"SUM('School Resources'!EY294:EY310)","v":49655570.156609401}]
[{"$f":"'Base Sheet'!A49","v":"1902000"},{"$f":"'Base Sheet'!B49","v":"Sweetwater #2"},{"$f":"SUM('School Resources'!F311:F321)","v":1527.8826666666669},{"$f":"SUM('School Resources'!G311:G321)","v":420.18299999999999},{"$f":"SUM('School Resources'!H311:H321)","v":777.34699999999998},{"$f":"SUM('School Resources'!I311:I321)","v":2725.4126666666666},{"$f":"SUM('School Resources'!P311:P321)","v":15.409770833333333},{"$f":"SUM('School Resources'!Q311:Q321)","v":14.237958333333333},{"$f":"SUM('School Resources'!R311:R321)","v":12.200895833333334},{"$f":"SUM('School Resources'!S311:S321)","v":13.783041666666666},{"$f":"SUM('School Resources'!T311:T321)","v":12.105833333333333},{"$f":"SUM('School Resources'!U311:U321)","v":13.113791666666666},{"$f":"SUM('School Resources'!V311:V321)","v":13.14},{"$f":"SUM('School Resources'!W311:W321)","v":10.393761904761906},{"$f":"SUM('School Resources'!X311:X321)","v":9.5673333333333321},{"$f":"SUM('School Resources'!Y311:Y321)","v":9.570904761904762},{"$f":"SUM('School Resources'!Z311:Z321)","v":8.3363333333333323},{"$f":"SUM('School Resources'!AA311:AA321)","v":8.6748095238095235},{"$f":"SUM('School Resources'!AB311:AB321)","v":8.2190476190476183},{"$f":"SUM('School Resources'!AC311:AC321)","v":93.991291666666655},{"$f":"SUM('School Resources'!AD311:AD321)","v":19.96109523809524},{"$f":"SUM('School Resources'!AE311:AE321)","v":34.801095238095229},148.75348214285714,{"$f":"SUM('School Resources'!AG311:AG321)","v":18.798258333333333},{"$f":"SUM('School Resources'!AH311:AH321)","v":6.5871614285714291},{"$f":"SUM('School Resources'!AI311:AI321)","v":11.484361428571425},{"$f":"SUM('School Resources'!AP311:AP321)","v":0},36.869781190476189,{"$f":"SUM('School Resources'!AQ311:AQ321)","v":6.6462857142857148},{"$f":"SUM('School Resources'!AR311:AR321)","v":4.2888571428571431},{"$f":"SUM('School Resources'!AS311:AS321)","v":0},{"$f":"SUM('School Resources'!AJ311:AJ321)","v":0.8952714285714285},{"$f":"SUM('School Resources'!AU311:AU321)","v":0},{"$f":"SUM('School Resources'!AV311:AV321)","v":0},{"$f":"SUM('School Resources'!AW311:AW321)","v":0},0,{"$f":"SUM('School Resources'!AX311:AX321)","v":4.68},{"$f":"SUM('School Resources'!AY311:AY321)","v":1.33},{"$f":"SUM('School Resources'!AZ311:AZ321)","v":1.44},{"$f":"SUM('School Resources'!BA311:BA321)","v":1.5135441798941791},8.9635441798941784,{"$f":"SUM('School Resources'!BB311:BB321)","v":1.24},{"$f":"SUM('School Resources'!BC311:BC321)","v":0},{"$f":"SUM('School Resources'!BD311:BD321)","v":0},{"$f":"SUM('School Resources'!BE311:BE321)","v":5.2217384259259259},{"$f":"SUM('School Resources'!BF311:BF321)","v":1},{"$f":"SUM('School Resources'!BG311:BG321)","v":1.1600365079365078},7.3817749338624337,{"$f":"SUM('School Resources'!BH311:BH321)","v":1.3307396825396824},{"$f":"SUM('School Resources'!BI311:BI321)","v":2.3200730158730156},3.6508126984126981,{"$f":"SUM('School Resources'!BJ311:BJ321)","v":7.4499999999999993},{"$f":"SUM('School Resources'!BK311:BK321)","v":1.5135441798941791},8.9635441798941784,{"$f":"SUM('School Resources'!BL311:BL321)","v":4.6000239999999994},{"$f":"SUM('School Resources'!BM311:BM321)","v":18.905138756613756},{"$f":"SUM('School Resources'!BO311:BO321)","v":5},{"$f":"SUM('School Resources'!BP311:BP321)","v":1},{"$f":"SUM('School Resources'!BQ311:BQ321)","v":1},7,{"$f":"SUM('School Resources'!BR311:BR321)","v":4},{"$f":"SUM('School Resources'!BS311:BS321)","v":0.45854398148148134},{"$f":"SUM('School Resources'!BT311:BT321)","v":0.3307396825396825},{"$f":"SUM('School Resources'!BU311:BU321)","v":1.3200730158730158},2.1093566798941796,{"$f":"SUM('School Resources'!BV311:BV321)","v":5.4585439814814816},{"$f":"SUM('School Resources'!BW311:BW321)","v":1.3307396825396824},{"$f":"SUM('School Resources'!BX311:BX321)","v":1.1600365079365078},7.9493201719576723,{"$f":"SUM('School Resources'!BY311:BY321)","v":5.2217384259259259},{"$f":"SUM('School Resources'!BZ311:BZ321)","v":1.3307396825396824},{"$f":"SUM('School Resources'!CA311:CA321)","v":4.6401460317460312},11.19262414021164,{"$f":"SUM('School Resources'!CC311:CC321)","v":1163145.0864553421},{"$f":"SUM('School Resources'!CD311:CD321)","v":1074695.4938972469},{"$f":"SUM('School Resources'!CE311:CE321)","v":920935.95630878932},{"$f":"SUM('School Resources'!CF311:CF321)","v":1040357.9238384248},{"$f":"SUM('School Resources'!CG311:CG321)","v":913760.54267174937},{"$f":"SUM('School Resources'!CH311:CH321)","v":989842.25702355034},{"$f":"SUM('School Resources'!CI311:CI321)","v":991820.48852812999},{"$f":"SUM('School Resources'!CJ311:CJ321)","v":784531.65981933184},{"$f":"SUM('School Resources'!CK311:CK321)","v":722151.99547778745},{"$f":"SUM('School Resources'!CL311:CL321)","v":722421.57051815721},{"$f":"SUM('School Resources'!CM311:CM321)","v":629234.87056316587},{"$f":"SUM('School Resources'!CN311:CN321)","v":654783.3957224685},{"$f":"SUM('School Resources'!CO311:CO321)","v":620382.02623742551},{"$f":"SUM('School Resources'!CS311:CS321)","v":11228063.267061569},{"$f":"SUM('School Resources'!CT311:CT321)","v":1418911.5497446465},{"$f":"SUM('School Resources'!CU311:CU321)","v":497205.60624804936},{"$f":"SUM('School Resources'!CV311:CV321)","v":866851.2148036015},{"$f":"SUM('School Resources'!DC311:DC321)","v":0},2782968.3707962977,{"$f":"SUM('School Resources'!DD311:DD321)","v":501668.36712636135},{"$f":"SUM('School Resources'!DE311:DE321)","v":323727.27447914239},{"$f":"SUM('School Resources'!DF311:DF321)","v":0},{"$f":"SUM('School Resources'!CW311:CW321)","v":67575.992819710125},{"$f":"SUM('School Resources'!DH311:DH321)","v":0},{"$f":"SUM('School Resources'!DI311:DI321)","v":0},{"$f":"SUM('School Resources'!DJ311:DJ321)","v":0},0,{"$f":"SUM('School Resources'!DK311:DK321)","v":353251.13290042983},{"$f":"SUM('School Resources'!DL311:DL321)","v":100389.74503366917},{"$f":"SUM('School Resources'!DM311:DM321)","v":108692.65627705533},{"$f":"SUM('School Resources'!DN311:DN321)","v":114243.84535095529},676577.37956210959,{"$f":"SUM('School Resources'!DO311:DO321)","v":93596.454016353193},{"$f":"SUM('School Resources'!DP311:DP321)","v":0},{"$f":"SUM('School Resources'!DQ311:DQ321)","v":0},{"$f":"SUM('School Resources'!DR311:DR321)","v":394142.09715129068},{"$f":"SUM('School Resources'!DS311:DS321)","v":75481.011303510648},{"$f":"SUM('School Resources'!DT311:DT321)","v":87560.728768040572},557183.83722284192,{"$f":"SUM('School Resources'!DU311:DU321)","v":93259.699115900119},{"$f":"SUM('School Resources'!DV311:DV321)","v":162593.26615578271},255852.96527168283,{"$f":"SUM('School Resources'!EA311:EA321)","v":196153.76034347282},{"$f":"SUM('School Resources'!DW311:DW321)","v":562333.53421115433},{"$f":"SUM('School Resources'!DX311:DX321)","v":114243.84535095529},676577.37956210959,{"$f":"SUM('School Resources'!DY311:DY321)","v":347214.46354042023},{"$f":"SUM('School Resources'!DZ311:DZ321)","v":696192.08861415077},{"$f":"SUM('School Resources'!EC311:EC321)","v":568528.72325668391},{"$f":"SUM('School Resources'!ED311:ED321)","v":113705.74465133679},{"$f":"SUM('School Resources'!EE311:EE321)","v":113705.74465133679},795940.21255935752,{"$f":"SUM('School Resources'!EF311:EF321)","v":386763.5943584601},{"$f":"SUM('School Resources'!EG311:EG321)","v":44337.029612304221},{"$f":"SUM('School Resources'!EH311:EH321)","v":31979.517104005907},{"$f":"SUM('School Resources'!EI311:EI321)","v":127639.04610866505},203955.59282497517,{"$f":"SUM('School Resources'!EJ311:EJ321)","v":297506.0202117213},{"$f":"SUM('School Resources'!EK311:EK321)","v":72529.060539462735},{"$f":"SUM('School Resources'!EL311:EL321)","v":63225.256762120334},433260.33751330437,{"$f":"SUM('School Resources'!EM311:EM321)","v":234741.35829961553},{"$f":"SUM('School Resources'!EN311:EN321)","v":59822.920097184426},{"$f":"SUM('School Resources'!EO311:EO321)","v":208596.08301951468},503160.36141631461,{"$f":"SUM('School Resources'!EP311:EP321)","v":2323080.0986724119},{"$f":"SUM('School Resources'!EQ311:EQ321)","v":974160.35877091892},{"$f":"SUM('School Resources'!ER311:ER321)","v":801513.96046659711},{"$f":"SUM('School Resources'!ES311:ES321)","v":53842.244510990407},{"$f":"SUM('School Resources'!ET311:ET321)","v":80151.39604665972},{"$f":"SUM('School Resources'!EU311:EU321)","v":320605.58418663888},{"$f":"SUM('School Resources'!EV311:EV321)","v":102736.34902579457},{"$f":"SUM('School Resources'!EW311:EW321)","v":763418.50450029701},{"$f":"SUM('School Resources'!EX311:EX321)","v":3096428.3975078966},{"$f":"SUM('School Resources'!EY311:EY321)","v":23822860.096596528}]
[{"$f":"'Base Sheet'!A50","v":"2001000"},{"$f":"'Base Sheet'!B50","v":"Teton #1"},{"$f":"SUM('School Resources'!F322:F330)","v":1409.1686666666667},{"$f":"SUM('School Resources'!G322:G330)","v":568.73900000000003},{"$f":"SUM('School Resources'!H322:H330)","v":614.76866666666672},{"$f":"SUM('School Resources'!I322:I330)","v":2592.6763333333333},{"$f":"SUM('School Resources'!P322:P330)","v":15.707062499999999},{"$f":"SUM('School Resources'!Q322:Q330)","v":14.981312500000001},{"$f":"SUM('School Resources'!R322:R330)","v":15.763249999999999},{"$f":"SUM('School Resources'!S322:S330)","v":13.8493125},{"$f":"SUM('School Resources'!T322:T330)","v":12.1056875},{"$f":"SUM('School Resources'!U322:U330)","v":11.9921875},{"$f":"SUM('School Resources'!V322:V330)","v":9.3814047619047614},{"$f":"SUM('School Resources'!W322:W330)","v":8.7518571428571423},{"$f":"SUM('School Resources'!X322:X330)","v":9.2620476190476175},{"$f":"SUM('School Resources'!Y322:Y330)","v":7.1316666666666677},{"$f":"SUM('School Resources'!Z322:Z330)","v":6.8080476190476205},{"$f":"SUM('School Resources'!AA322:AA330)","v":6.3904603174603167},{"$f":"SUM('School Resources'!AB322:AB330)","v":6.4075238095238092},{"$f":"SUM('School Resources'!AC322:AC330)","v":84.711312499999991},{"$f":"SUM('School Resources'!AD322:AD330)","v":27.082809523809519},{"$f":"SUM('School Resources'!AE322:AE330)","v":26.737698412698414},138.53182043650793,{"$f":"SUM('School Resources'!AG322:AG330)","v":16.942262500000002},{"$f":"SUM('School Resources'!AH322:AH330)","v":8.937327142857141},{"$f":"SUM('School Resources'!AI322:AI330)","v":8.823440476190477},{"$f":"SUM('School Resources'!AP322:AP330)","v":2.1768750000000003},36.879905119047621,{"$f":"SUM('School Resources'!AQ322:AQ330)","v":7.6109999999999989},{"$f":"SUM('School Resources'!AR322:AR330)","v":7.6839523809523813},{"$f":"SUM('School Resources'!AS322:AS330)","v":0},{"$f":"SUM('School Resources'!AJ322:AJ330)","v":0.63344285714285709},{"$f":"SUM('School Resources'!AU322:AU330)","v":0},{"$f":"SUM('School Resources'!AV322:AV330)","v":0},{"$f":"SUM('School Resources'!AW322:AW330)","v":0},0,{"$f":"SUM('School Resources'!AX322:AX330)","v":4.7699999999999996},{"$f":"SUM('School Resources'!AY322:AY330)","v":2.12},{"$f":"SUM('School Resources'!AZ322:AZ330)","v":1.7},{"$f":"SUM('School Resources'!BA322:BA330)","v":0.87532572751322768},9.4653257275132283,{"$f":"SUM('School Resources'!BB322:BB330)","v":5.19},{"$f":"SUM('School Resources'!BC322:BC330)","v":0},{"$f":"SUM('School Resources'!BD322:BD330)","v":0},{"$f":"SUM('School Resources'!BE322:BE330)","v":4.7061840277777769},{"$f":"SUM('School Resources'!BF322:BF330)","v":1},{"$f":"SUM('School Resources'!BG322:BG330)","v":1},6.7061840277777769,{"$f":"SUM('School Resources'!BH322:BH330)","v":1.805520634920635},{"$f":"SUM('School Resources'!BI322:BI330)","v":1.7825132275132276},3.5880338624338624,{"$f":"SUM('School Resources'!BJ322:BJ330)","v":8.59},{"$f":"SUM('School Resources'!BK322:BK330)","v":0.87532572751322768},9.4653257275132283,{"$f":"SUM('School Resources'!BL322:BL330)","v":4.5209226666666673},{"$f":"SUM('School Resources'!BM322:BM330)","v":17.479692394179892},{"$f":"SUM('School Resources'!BO322:BO330)","v":3.5309895833333331},{"$f":"SUM('School Resources'!BP322:BP330)","v":1},{"$f":"SUM('School Resources'!BQ322:BQ330)","v":1},5.5309895833333336,{"$f":"SUM('School Resources'!BR322:BR330)","v":3},{"$f":"SUM('School Resources'!BS322:BS330)","v":1.7133715277777779},{"$f":"SUM('School Resources'!BT322:BT330)","v":0.80552063492063497},{"$f":"SUM('School Resources'!BU322:BU330)","v":0.78251322751322749},3.3014053902116407,{"$f":"SUM('School Resources'!BV322:BV330)","v":5.244361111111111},{"$f":"SUM('School Resources'!BW322:BW330)","v":1.805520634920635},{"$f":"SUM('School Resources'!BX322:BX330)","v":1},8.0498817460317458,{"$f":"SUM('School Resources'!BY322:BY330)","v":4.7061840277777769},{"$f":"SUM('School Resources'!BZ322:BZ330)","v":1.805520634920635},{"$f":"SUM('School Resources'!CA322:CA330)","v":3.5650264550264552},10.076731117724867,{"$f":"SUM('School Resources'!CC322:CC330)","v":1461548.1441790713},{"$f":"SUM('School Resources'!CD322:CD330)","v":1394016.8304380099},{"$f":"SUM('School Resources'!CE322:CE330)","v":1466776.4124406294},{"$f":"SUM('School Resources'!CF322:CF330)","v":1288683.7995666608},{"$f":"SUM('School Resources'!CG322:CG330)","v":1126438.8296434665},{"$f":"SUM('School Resources'!CH322:CH330)","v":1115877.6114421431},{"$f":"SUM('School Resources'!CI322:CI330)","v":872943.28392432432},{"$f":"SUM('School Resources'!CJ322:CJ330)","v":814363.63834824017},{"$f":"SUM('School Resources'!CK322:CK330)","v":861837.05635074864},{"$f":"SUM('School Resources'!CL322:CL330)","v":663604.29784820753},{"$f":"SUM('School Resources'!CM322:CM330)","v":633491.42228865484},{"$f":"SUM('School Resources'!CN322:CN330)","v":594634.76493036968},{"$f":"SUM('School Resources'!CO322:CO330)","v":596222.5293617273},{"$f":"SUM('School Resources'!CS322:CS330)","v":12890438.620762255},{"$f":"SUM('School Resources'!CT322:CT330)","v":1576483.9743312714},{"$f":"SUM('School Resources'!CU322:CU330)","v":831621.69244338945},{"$f":"SUM('School Resources'!CV322:CV330)","v":821024.49476155662},{"$f":"SUM('School Resources'!DC322:DC330)","v":202559.04733044872},3431689.2088666661,{"$f":"SUM('School Resources'!DD322:DD330)","v":708206.44696275389},{"$f":"SUM('School Resources'!DE322:DE330)","v":714994.69377812115},{"$f":"SUM('School Resources'!DF322:DF330)","v":0},{"$f":"SUM('School Resources'!CW322:CW330)","v":58942.09896348419},{"$f":"SUM('School Resources'!DH322:DH330)","v":0},{"$f":"SUM('School Resources'!DI322:DI330)","v":0},{"$f":"SUM('School Resources'!DJ322:DJ330)","v":0},0,{"$f":"SUM('School Resources'!DK322:DK330)","v":443850.31559746899},{"$f":"SUM('School Resources'!DL322:DL330)","v":197266.80693220845},{"$f":"SUM('School Resources'!DM322:DM330)","v":158185.64706828035},{"$f":"SUM('School Resources'!DN322:DN330)","v":81449.392118937161},880752.16171689495,{"$f":"SUM('School Resources'!DO322:DO330)","v":482931.47546139703},{"$f":"SUM('School Resources'!DP322:DP330)","v":0},{"$f":"SUM('School Resources'!DQ322:DQ330)","v":0},{"$f":"SUM('School Resources'!DR322:DR330)","v":437912.21509201976},{"$f":"SUM('School Resources'!DS322:DS330)","v":93050.380628400206},{"$f":"SUM('School Resources'!DT322:DT330)","v":93050.380628400206},624012.97634882026,{"$f":"SUM('School Resources'!DU322:DU330)","v":193642.63368612903},{"$f":"SUM('School Resources'!DV322:DV330)","v":191175.08228932324},384817.71597545227,{"$f":"SUM('School Resources'!EA322:EA330)","v":194584.04142516074},{"$f":"SUM('School Resources'!DW322:DW330)","v":799302.76959795784},{"$f":"SUM('School Resources'!DX322:DX330)","v":81449.392118937161},880752.16171689495,{"$f":"SUM('School Resources'!DY322:DY330)","v":420673.57492489542},{"$f":"SUM('School Resources'!DZ322:DZ330)","v":784444.29926336429},{"$f":"SUM('School Resources'!EC322:EC330)","v":507298.71939308586},{"$f":"SUM('School Resources'!ED322:ED330)","v":143670.40950434766},{"$f":"SUM('School Resources'!EE322:EE330)","v":143670.40950434766},794639.53840178112,{"$f":"SUM('School Resources'!EF322:EF330)","v":366223.93004725617},{"$f":"SUM('School Resources'!EG322:EG330)","v":209159.21817794978},{"$f":"SUM('School Resources'!EH322:EH330)","v":98333.644218265341},{"$f":"SUM('School Resources'!EI322:EI330)","v":95525.023164618964},403017.88556083408,{"$f":"SUM('School Resources'!EJ322:EJ330)","v":334906.31499354914},{"$f":"SUM('School Resources'!EK322:EK330)","v":115301.03470658427},{"$f":"SUM('School Resources'!EL322:EL330)","v":63860.26970644539},514067.61940657883,{"$f":"SUM('School Resources'!EM322:EM330)","v":245446.94798748853},{"$f":"SUM('School Resources'!EN322:EN330)","v":94165.363435428328},{"$f":"SUM('School Resources'!EO322:EO330)","v":185930.86409629387},525543.17551921075,{"$f":"SUM('School Resources'!EP322:EP330)","v":2603492.1489356612},{"$f":"SUM('School Resources'!EQ322:EQ330)","v":917312.60844325041},{"$f":"SUM('School Resources'!ER322:ER330)","v":762477.66129288892},{"$f":"SUM('School Resources'!ES322:ES330)","v":53660.345036291132},{"$f":"SUM('School Resources'!ET322:ET330)","v":76247.766129288895},{"$f":"SUM('School Resources'!EU322:EU330)","v":304991.06451715558},{"$f":"SUM('School Resources'!EV322:EV330)","v":97732.759500977336},{"$f":"SUM('School Resources'!EW322:EW330)","v":653775.62967032241},{"$f":"SUM('School Resources'!EX322:EX330)","v":2866197.8345901743},{"$f":"SUM('School Resources'!EY322:EY330)","v":27926929.459691998}]
[{"$f":"'Base Sheet'!A51","v":"2101000"},{"$f":"'Base Sheet'!B51","v":"Uinta #1"},{"$f":"SUM('School Resources'!F331:F338)","v":1390.2696666666666},{"$f":"SUM('School Resources'!G331:G338)","v":670.55066666666664},{"$f":"SUM('School Resources'!H331:H338)","v":832.24099999999999},{"$f":"SUM('School Resources'!I331:I338)","v":2893.0613333333336},{"$f":"SUM('School Resources'!P331:P338)","v":16.495583333333336},{"$f":"SUM('School Resources'!Q331:Q338)","v":13.956145833333334},{"$f":"SUM('School Resources'!R331:R338)","v":14.601166666666668},{"$f":"SUM('School Resources'!S331:S338)","v":13.335979166666666},{"$f":"SUM('School Resources'!T331:T338)","v":13.922916666666667},{"$f":"SUM('School Resources'!U331:U338)","v":14.5800625},{"$f":"SUM('School Resources'!V331:V338)","v":10.173},{"$f":"SUM('School Resources'!W331:W338)","v":10.650396825396825},{"$f":"SUM('School Resources'!X331:X338)","v":10.562015873015874},{"$f":"SUM('School Resources'!Y331:Y338)","v":10.216999999999999},{"$f":"SUM('School Resources'!Z331:Z338)","v":9.9982380952380954},{"$f":"SUM('School Resources'!AA331:AA338)","v":9.8159047619047612},{"$f":"SUM('School Resources'!AB331:AB338)","v":7.1595714285714287},{"$f":"SUM('School Resources'!AC331:AC338)","v":86.891854166666661},{"$f":"SUM('School Resources'!AD331:AD338)","v":31.385412698412694},{"$f":"SUM('School Resources'!AE331:AE338)","v":37.190714285714279},155.46798115079369,{"$f":"SUM('School Resources'!AG331:AG338)","v":17.378370833333335},{"$f":"SUM('School Resources'!AH331:AH338)","v":10.35718619047619},{"$f":"SUM('School Resources'!AI331:AI338)","v":12.272935714285712},{"$f":"SUM('School Resources'!AP331:AP338)","v":0},40.008492738095242,{"$f":"SUM('School Resources'!AQ331:AQ338)","v":8.9561428571428561},{"$f":"SUM('School Resources'!AR331:AR338)","v":0},{"$f":"SUM('School Resources'!AS331:AS338)","v":0},{"$f":"SUM('School Resources'!AJ331:AJ338)","v":1.188447619047619},{"$f":"SUM('School Resources'!AU331:AU338)","v":0},{"$f":"SUM('School Resources'!AV331:AV338)","v":0},{"$f":"SUM('School Resources'!AW331:AW338)","v":0},0,{"$f":"SUM('School Resources'!AX331:AX338)","v":6.9399999999999995},{"$f":"SUM('School Resources'!AY331:AY338)","v":3.2},{"$f":"SUM('School Resources'!AZ331:AZ338)","v":3.35},{"$f":"SUM('School Resources'!BA331:BA338)","v":0},13.49,{"$f":"SUM('School Resources'!BB331:BB338)","v":2.3400000000000003},{"$f":"SUM('School Resources'!BC331:BC338)","v":0},{"$f":"SUM('School Resources'!BD331:BD338)","v":0},{"$f":"SUM('School Resources'!BE331:BE338)","v":4.8273252314814812},{"$f":"SUM('School Resources'!BF331:BF338)","v":2},{"$f":"SUM('School Resources'!BG331:BG338)","v":1.2396904761904761},8.067015707671958,{"$f":"SUM('School Resources'!BH331:BH338)","v":2.0923608465608465},{"$f":"SUM('School Resources'!BI331:BI338)","v":2.4793809523809522},4.5717417989417992,{"$f":"SUM('School Resources'!BJ331:BJ338)","v":13.49},{"$f":"SUM('School Resources'!BK331:BK338)","v":0},13.49,{"$f":"SUM('School Resources'!BL331:BL338)","v":5.7603946666666666},{"$f":"SUM('School Resources'!BM331:BM338)","v":20.037824537037036},{"$f":"SUM('School Resources'!BO331:BO338)","v":4},{"$f":"SUM('School Resources'!BP331:BP338)","v":2},{"$f":"SUM('School Resources'!BQ331:BQ338)","v":1},7,{"$f":"SUM('School Resources'!BR331:BR338)","v":1},{"$f":"SUM('School Resources'!BS331:BS338)","v":0.98190856481481492},{"$f":"SUM('School Resources'!BT331:BT338)","v":9.2360846560846505E-2},{"$f":"SUM('School Resources'!BU331:BU338)","v":1.4793809523809525},2.5536503637566139,{"$f":"SUM('School Resources'!BV331:BV338)","v":4.9819085648148143},{"$f":"SUM('School Resources'!BW331:BW338)","v":2.0923608465608465},{"$f":"SUM('School Resources'!BX331:BX338)","v":1.2396904761904761},8.3139598875661367,{"$f":"SUM('School Resources'!BY331:BY338)","v":4.8273252314814812},{"$f":"SUM('School Resources'!BZ331:BZ338)","v":2.0923608465608465},{"$f":"SUM('School Resources'!CA331:CA338)","v":4.9587619047619045},11.878447982804232,{"$f":"SUM('School Resources'!CC331:CC338)","v":1229956.8842854737},{"$f":"SUM('School Resources'!CD331:CD338)","v":1040609.3133495549},{"$f":"SUM('School Resources'!CE331:CE338)","v":1088703.8728709957},{"$f":"SUM('School Resources'!CF331:CF338)","v":994367.95009144815},{"$f":"SUM('School Resources'!CG331:CG338)","v":1038131.6536345362},{"$f":"SUM('School Resources'!CH331:CH338)","v":1087130.2871084162},{"$f":"SUM('School Resources'!CI331:CI338)","v":758527.36644674325},{"$f":"SUM('School Resources'!CJ331:CJ338)","v":794123.41055549099},{"$f":"SUM('School Resources'!CK331:CK338)","v":787533.47926151869},{"$f":"SUM('School Resources'!CL331:CL338)","v":761808.12965559575},{"$f":"SUM('School Resources'!CM331:CM338)","v":745496.62945920136},{"$f":"SUM('School Resources'!CN331:CN338)","v":731901.3455558503},{"$f":"SUM('School Resources'!CO331:CO338)","v":533837.69395474624},{"$f":"SUM('School Resources'!CS331:CS338)","v":11592128.01622957},{"$f":"SUM('School Resources'!CT331:CT338)","v":1295779.9922680852},{"$f":"SUM('School Resources'!CU331:CU338)","v":772260.80456703843},{"$f":"SUM('School Resources'!CV331:CV338)","v":915104.45354637969},{"$f":"SUM('School Resources'!DC331:DC338)","v":0},2983145.2503815033,{"$f":"SUM('School Resources'!DD331:DD338)","v":667795.09043049067},{"$f":"SUM('School Resources'!DE331:DE338)","v":0},{"$f":"SUM('School Resources'!DF331:DF338)","v":0},{"$f":"SUM('School Resources'!CW331:CW338)","v":88613.982368631943},{"$f":"SUM('School Resources'!DH331:DH338)","v":0},{"$f":"SUM('School Resources'!DI331:DI338)","v":0},{"$f":"SUM('School Resources'!DJ331:DJ338)","v":0},0,{"$f":"SUM('School Resources'!DK331:DK338)","v":517465.83339628408},{"$f":"SUM('School Resources'!DL331:DL338)","v":238600.96064381977},{"$f":"SUM('School Resources'!DM331:DM338)","v":249785.38067399882},{"$f":"SUM('School Resources'!DN331:DN338)","v":0},1005852.1747141028,{"$f":"SUM('School Resources'!DO331:DO338)","v":174476.95247079321},{"$f":"SUM('School Resources'!DP331:DP338)","v":0},{"$f":"SUM('School Resources'!DQ331:DQ338)","v":0},{"$f":"SUM('School Resources'!DR331:DR338)","v":359938.88674113469},{"$f":"SUM('School Resources'!DS331:DS338)","v":149125.60040238735},{"$f":"SUM('School Resources'!DT331:DT338)","v":92434.793287513123},601499.28043103509,{"$f":"SUM('School Resources'!DU331:DU338)","v":138500.53503346344},{"$f":"SUM('School Resources'!DV331:DV338)","v":164118.72217020765},302619.25720367109,{"$f":"SUM('School Resources'!EA331:EA338)","v":209183.47376010261},{"$f":"SUM('School Resources'!DW331:DW338)","v":1005852.1747141028},{"$f":"SUM('School Resources'!DX331:DX338)","v":0},1005852.1747141028,{"$f":"SUM('School Resources'!DY331:DY338)","v":429511.15661068831},{"$f":"SUM('School Resources'!DZ331:DZ338)","v":717716.26776820922},{"$f":"SUM('School Resources'!EC331:EC338)","v":463112.48670777079},{"$f":"SUM('School Resources'!ED331:ED338)","v":231556.24335388539},{"$f":"SUM('School Resources'!EE331:EE338)","v":115778.1216769427},810446.8517385989,{"$f":"SUM('School Resources'!EF331:EF338)","v":99417.692771441012},{"$f":"SUM('School Resources'!EG331:EG338)","v":97619.084026405835},{"$f":"SUM('School Resources'!EH331:EH338)","v":9182.3022674964413},{"$f":"SUM('School Resources'!EI331:EI338)","v":147076.64101573135},253878.02730963362,{"$f":"SUM('School Resources'!EJ331:EJ338)","v":273359.97392804734},{"$f":"SUM('School Resources'!EK331:EK338)","v":114808.95303930595},{"$f":"SUM('School Resources'!EL331:EL338)","v":68022.476093531834},456191.40306088515,{"$f":"SUM('School Resources'!EM331:EM338)","v":218367.95016470633},{"$f":"SUM('School Resources'!EN331:EN338)","v":94649.630418243032},{"$f":"SUM('School Resources'!EO331:EO338)","v":224313.59408642445},537331.17466937378,{"$f":"SUM('School Resources'!EP331:EP338)","v":2157265.1495499327},{"$f":"SUM('School Resources'!EQ331:EQ338)","v":1034617.5695562058},{"$f":"SUM('School Resources'!ER331:ER338)","v":850817.59379537671},{"$f":"SUM('School Resources'!ES331:ES338)","v":90949.737349645962},{"$f":"SUM('School Resources'!ET331:ET338)","v":85081.759379537689},{"$f":"SUM('School Resources'!EU331:EU338)","v":340327.03751815076},{"$f":"SUM('School Resources'!EV331:EV338)","v":109055.98353216867},{"$f":"SUM('School Resources'!EW331:EW338)","v":794991.23272660293},{"$f":"SUM('School Resources'!EX331:EX338)","v":3305840.9138576887},{"$f":"SUM('School Resources'!EY331:EY338)","v":25241499.140490524}]
[{"$f":"'Base Sheet'!A52","v":"2104000"},{"$f":"'Base Sheet'!B52","v":"Uinta #4"},{"$f":"SUM('School Resources'!F339:F342)","v":392.02933333333334},{"$f":"SUM('School Resources'!G339:G342)","v":169.21899999999999},{"$f":"SUM('School Resources'!H339:H342)","v":223.72166666666664},{"$f":"SUM('School Resources'!I339:I342)","v":784.97},{"$f":"SUM('School Resources'!P339:P342)","v":3.887},{"$f":"SUM('School Resources'!Q339:Q342)","v":3.8579583333333338},{"$f":"SUM('School Resources'!R339:R342)","v":4.3195625},{"$f":"SUM('School Resources'!S339:S342)","v":3.8439375},{"$f":"SUM('School Resources'!T339:T342)","v":4.7181875},{"$f":"SUM('School Resources'!U339:U342)","v":3.8751875},{"$f":"SUM('School Resources'!V339:V342)","v":2.1027619047619046},{"$f":"SUM('School Resources'!W339:W342)","v":3.3930952380952379},{"$f":"SUM('School Resources'!X339:X342)","v":2.5621904761904761},{"$f":"SUM('School Resources'!Y339:Y342)","v":2.5107301587301585},{"$f":"SUM('School Resources'!Z339:Z342)","v":2.7968253968253967},{"$f":"SUM('School Resources'!AA339:AA342)","v":2.6303174603174599},{"$f":"SUM('School Resources'!AB339:AB342)","v":2.7155396825396827},{"$f":"SUM('School Resources'!AC339:AC342)","v":24.501833333333334},{"$f":"SUM('School Resources'!AD339:AD342)","v":8.0580476190476187},{"$f":"SUM('School Resources'!AE339:AE342)","v":10.653412698412698},43.213293650793645,{"$f":"SUM('School Resources'!AG339:AG342)","v":4.9003666666666668},{"$f":"SUM('School Resources'!AH339:AH342)","v":2.6591557142857143},{"$f":"SUM('School Resources'!AI339:AI342)","v":3.5156261904761905},{"$f":"SUM('School Resources'!AP339:AP342)","v":0},11.075148571428571,{"$f":"SUM('School Resources'!AQ339:AQ342)","v":0},{"$f":"SUM('School Resources'!AR339:AR342)","v":0},{"$f":"SUM('School Resources'!AS339:AS342)","v":0},{"$f":"SUM('School Resources'!AJ339:AJ342)","v":0.43831428571428566},{"$f":"SUM('School Resources'!AU339:AU342)","v":0},{"$f":"SUM('School Resources'!AV339:AV342)","v":0},{"$f":"SUM('School Resources'!AW339:AW342)","v":0},0,{"$f":"SUM('School Resources'!AX339:AX342)","v":1.05},{"$f":"SUM('School Resources'!AY339:AY342)","v":0.52},{"$f":"SUM('School Resources'!AZ339:AZ342)","v":0.48},{"$f":"SUM('School Resources'!BA339:BA342)","v":0.55864365079365053},2.6086436507936503,{"$f":"SUM('School Resources'!BB339:BB342)","v":0},{"$f":"SUM('School Resources'!BC339:BC342)","v":0},{"$f":"SUM('School Resources'!BD339:BD342)","v":0},{"$f":"SUM('School Resources'!BE339:BE342)","v":1.3612129629629628},{"$f":"SUM('School Resources'!BF339:BF342)","v":1},{"$f":"SUM('School Resources'!BG339:BG342)","v":1},3.3612129629629628,{"$f":"SUM('School Resources'!BH339:BH342)","v":0.53720317460317457},{"$f":"SUM('School Resources'!BI339:BI342)","v":0.7102275132275131},1.2474306878306876,{"$f":"SUM('School Resources'!BJ339:BJ342)","v":2.0499999999999998},{"$f":"SUM('School Resources'!BK339:BK342)","v":0.55864365079365053},2.6086436507936503,{"$f":"SUM('School Resources'!BL339:BL342)","v":1.5717626666666664},{"$f":"SUM('School Resources'!BM339:BM342)","v":5.5724010582010575},{"$f":"SUM('School Resources'!BO339:BO342)","v":2},{"$f":"SUM('School Resources'!BP339:BP342)","v":1},{"$f":"SUM('School Resources'!BQ339:BQ342)","v":1},4,{"$f":"SUM('School Resources'!BR339:BR342)","v":0},{"$f":"SUM('School Resources'!BS339:BS342)","v":0},{"$f":"SUM('School Resources'!BT339:BT342)","v":0},{"$f":"SUM('School Resources'!BU339:BU342)","v":0},0,{"$f":"SUM('School Resources'!BV339:BV342)","v":2},{"$f":"SUM('School Resources'!BW339:BW342)","v":1},{"$f":"SUM('School Resources'!BX339:BX342)","v":1},4,{"$f":"SUM('School Resources'!BY339:BY342)","v":1.3612129629629628},{"$f":"SUM('School Resources'!BZ339:BZ342)","v":0.53720317460317457},{"$f":"SUM('School Resources'!CA339:CA342)","v":1.4204550264550262},3.3188711640211634,{"$f":"SUM('School Resources'!CC339:CC342)","v":289923.43875266955},{"$f":"SUM('School Resources'!CD339:CD342)","v":287757.279795348},{"$f":"SUM('School Resources'!CE339:CE342)","v":322187.39745486958},{"$f":"SUM('School Resources'!CF339:CF342)","v":286711.49430160527},{"$f":"SUM('School Resources'!CG339:CG342)","v":351920.0269307592},{"$f":"SUM('School Resources'!CH339:CH342)","v":289042.36835898133},{"$f":"SUM('School Resources'!CI339:CI342)","v":156840.74152474524},{"$f":"SUM('School Resources'!CJ339:CJ342)","v":253084.08526984288},{"$f":"SUM('School Resources'!CK339:CK342)","v":191108.58595227235},{"$f":"SUM('School Resources'!CL339:CL342)","v":187270.26534578938},{"$f":"SUM('School Resources'!CM339:CM342)","v":208609.52833507035},{"$f":"SUM('School Resources'!CN339:CN342)","v":196190.03938935589},{"$f":"SUM('School Resources'!CO339:CO342)","v":202546.59192982694},{"$f":"SUM('School Resources'!CS339:CS342)","v":3223191.8433411359},{"$f":"SUM('School Resources'!CT339:CT342)","v":365508.40111884661},{"$f":"SUM('School Resources'!CU339:CU342)","v":198341.02620646398},{"$f":"SUM('School Resources'!CV339:CV342)","v":262223.42025001405},{"$f":"SUM('School Resources'!DC339:DC342)","v":0},826072.84757532459,{"$f":"SUM('School Resources'!DD339:DD342)","v":0},{"$f":"SUM('School Resources'!DE339:DE342)","v":0},{"$f":"SUM('School Resources'!DF339:DF342)","v":0},{"$f":"SUM('School Resources'!CW339:CW342)","v":32692.972721560531},{"$f":"SUM('School Resources'!DH339:DH342)","v":0},{"$f":"SUM('School Resources'!DI339:DI342)","v":0},{"$f":"SUM('School Resources'!DJ339:DJ342)","v":0},0,{"$f":"SUM('School Resources'!DK339:DK342)","v":78317.368327837146},{"$f":"SUM('School Resources'!DL339:DL342)","v":38785.744314738396},{"$f":"SUM('School Resources'!DM339:DM342)","v":35802.225521296983},{"$f":"SUM('School Resources'!DN339:DN342)","v":41668.095774489484},194573.43393836202,{"$f":"SUM('School Resources'!DO339:DO342)","v":0},{"$f":"SUM('School Resources'!DP339:DP342)","v":0},{"$f":"SUM('School Resources'!DQ339:DQ342)","v":0},{"$f":"SUM('School Resources'!DR339:DR342)","v":101530.11142190182},{"$f":"SUM('School Resources'!DS339:DS342)","v":74587.96983603538},{"$f":"SUM('School Resources'!DT339:DT342)","v":74587.96983603538},250706.05109397258,{"$f":"SUM('School Resources'!DU339:DU342)","v":38256.851023346659},{"$f":"SUM('School Resources'!DV339:DV342)","v":50578.755768332667},88835.606791679325,{"$f":"SUM('School Resources'!EA339:EA342)","v":54159.225691759595},{"$f":"SUM('School Resources'!DW339:DW342)","v":152905.33816387254},{"$f":"SUM('School Resources'!DX339:DX342)","v":41668.095774489484},194573.43393836202,{"$f":"SUM('School Resources'!DY339:DY342)","v":117234.58637073985},{"$f":"SUM('School Resources'!DZ339:DZ342)","v":197626.45199671225},{"$f":"SUM('School Resources'!EC339:EC342)","v":218177.57895227821},{"$f":"SUM('School Resources'!ED339:ED342)","v":109088.78947613911},{"$f":"SUM('School Resources'!EE339:EE342)","v":109088.78947613911},436355.15790455643,{"$f":"SUM('School Resources'!EF339:EF342)","v":0},{"$f":"SUM('School Resources'!EG339:EG342)","v":0},{"$f":"SUM('School Resources'!EH339:EH342)","v":0},{"$f":"SUM('School Resources'!EI339:EI342)","v":0},0,{"$f":"SUM('School Resources'!EJ339:EJ342)","v":106247.09741342896},{"$f":"SUM('School Resources'!EK339:EK342)","v":53123.548706714479},{"$f":"SUM('School Resources'!EL339:EL342)","v":53123.548706714479},212494.19482685791,{"$f":"SUM('School Resources'!EM339:EM342)","v":59748.389724576031},{"$f":"SUM('School Resources'!EN339:EN342)","v":23579.723019683923},{"$f":"SUM('School Resources'!EO339:EO342)","v":62348.730739480234},145676.84348374017,{"$f":"SUM('School Resources'!EP339:EP342)","v":794526.1962151546},{"$f":"SUM('School Resources'!EQ339:EQ342)","v":280563.73599936673},{"$f":"SUM('School Resources'!ER339:ER342)","v":230851.06385631073},{"$f":"SUM('School Resources'!ES339:ES342)","v":34833.749404914408},{"$f":"SUM('School Resources'!ET339:ET342)","v":23085.106385631076},{"$f":"SUM('School Resources'!EU339:EU342)","v":92340.425542524303},{"$f":"SUM('School Resources'!EV339:EV342)","v":29589.996730077313},{"$f":"SUM('School Resources'!EW339:EW342)","v":361051.55769256409},{"$f":"SUM('School Resources'!EX339:EX342)","v":1052315.6356113886},{"$f":"SUM('School Resources'!EY339:EY342)","v":7026508.2852861509}]
[{"$f":"'Base Sheet'!A53","v":"2106000"},{"$f":"'Base Sheet'!B53","v":"Uinta #6"},{"$f":"SUM('School Resources'!F343:F345)","v":315.64800000000002},{"$f":"SUM('School Resources'!G343:G345)","v":222.63899999999998},{"$f":"SUM('School Resources'!H343:H345)","v":214.92333333333335},{"$f":"SUM('School Resources'!I343:I345)","v":753.21033333333344},{"$f":"SUM('School Resources'!P343:P345)","v":4.2149374999999996},{"$f":"SUM('School Resources'!Q343:Q345)","v":3.8623124999999998},{"$f":"SUM('School Resources'!R343:R345)","v":4.0021250000000004},{"$f":"SUM('School Resources'!S343:S345)","v":4.0426250000000001},{"$f":"SUM('School Resources'!T343:T345)","v":3.6059999999999999},{"$f":"SUM('School Resources'!U343:U345)","v":2.9076666666666666},{"$f":"SUM('School Resources'!V343:V345)","v":2.6307619047619051},{"$f":"SUM('School Resources'!W343:W345)","v":2.5164761904761903},{"$f":"SUM('School Resources'!X343:X345)","v":2.5469523809523809},{"$f":"SUM('School Resources'!Y343:Y345)","v":2.5761428571428571},{"$f":"SUM('School Resources'!Z343:Z345)","v":2.6490793650793649},{"$f":"SUM('School Resources'!AA343:AA345)","v":2.6163650793650794},{"$f":"SUM('School Resources'!AB343:AB345)","v":2.3928571428571428},{"$f":"SUM('School Resources'!AC343:AC345)","v":19.728000000000002},{"$f":"SUM('School Resources'!AD343:AD345)","v":10.601857142857142},{"$f":"SUM('School Resources'!AE343:AE345)","v":10.234444444444444},40.564301587301593,{"$f":"SUM('School Resources'!AG343:AG345)","v":3.9456000000000007},{"$f":"SUM('School Resources'!AH343:AH345)","v":3.4986128571428572},{"$f":"SUM('School Resources'!AI343:AI345)","v":3.3773666666666666},{"$f":"SUM('School Resources'!AP343:AP345)","v":0},10.821579523809525,{"$f":"SUM('School Resources'!AQ343:AQ345)","v":0},{"$f":"SUM('School Resources'!AR343:AR345)","v":0},{"$f":"SUM('School Resources'!AS343:AS345)","v":0},{"$f":"SUM('School Resources'!AJ343:AJ345)","v":0.31002380952380948},{"$f":"SUM('School Resources'!AU343:AU345)","v":0},{"$f":"SUM('School Resources'!AV343:AV345)","v":0},{"$f":"SUM('School Resources'!AW343:AW345)","v":0},0,{"$f":"SUM('School Resources'!AX343:AX345)","v":0.72},{"$f":"SUM('School Resources'!AY343:AY345)","v":0.75},{"$f":"SUM('School Resources'!AZ343:AZ345)","v":0.54},{"$f":"SUM('School Resources'!BA343:BA345)","v":0.51829629629629637},2.528296296296296,{"$f":"SUM('School Resources'!BB343:BB345)","v":0.06},{"$f":"SUM('School Resources'!BC343:BC345)","v":0},{"$f":"SUM('School Resources'!BD343:BD345)","v":0},{"$f":"SUM('School Resources'!BE343:BE345)","v":1.0960000000000001},{"$f":"SUM('School Resources'!BF343:BF345)","v":1},{"$f":"SUM('School Resources'!BG343:BG345)","v":1},3.0960000000000001,{"$f":"SUM('School Resources'!BH343:BH345)","v":0.70679047619047608},{"$f":"SUM('School Resources'!BI343:BI345)","v":0.68229629629629629},1.3890867724867724,{"$f":"SUM('School Resources'!BJ343:BJ345)","v":2.0099999999999998},{"$f":"SUM('School Resources'!BK343:BK345)","v":0.51829629629629637},2.528296296296296,{"$f":"SUM('School Resources'!BL343:BL345)","v":1.7502493333333333},{"$f":"SUM('School Resources'!BM343:BM345)","v":5.3113216931216929},{"$f":"SUM('School Resources'!BO343:BO345)","v":1},{"$f":"SUM('School Resources'!BP343:BP345)","v":1},{"$f":"SUM('School Resources'!BQ343:BQ345)","v":1},3,{"$f":"SUM('School Resources'!BR343:BR345)","v":0},{"$f":"SUM('School Resources'!BS343:BS345)","v":9.6000000000000085E-2},{"$f":"SUM('School Resources'!BT343:BT345)","v":0},{"$f":"SUM('School Resources'!BU343:BU345)","v":0},9.6000000000000085E-2,{"$f":"SUM('School Resources'!BV343:BV345)","v":1.0960000000000001},{"$f":"SUM('School Resources'!BW343:BW345)","v":1},{"$f":"SUM('School Resources'!BX343:BX345)","v":1},3.0960000000000001,{"$f":"SUM('School Resources'!BY343:BY345)","v":1.0960000000000001},{"$f":"SUM('School Resources'!BZ343:BZ345)","v":0.70679047619047608},{"$f":"SUM('School Resources'!CA343:CA345)","v":1.3645925925925926},3.1673830687830691,{"$f":"SUM('School Resources'!CC343:CC345)","v":312035.30994886649},{"$f":"SUM('School Resources'!CD343:CD345)","v":285930.18948842812},{"$f":"SUM('School Resources'!CE343:CE345)","v":296280.6245238767},{"$f":"SUM('School Resources'!CF343:CF345)","v":299278.87302766333},{"$f":"SUM('School Resources'!CG343:CG345)","v":266955.16307788971},{"$f":"SUM('School Resources'!CH343:CH345)","v":215256.96871218632},{"$f":"SUM('School Resources'!CI343:CI345)","v":194757.48011780757},{"$f":"SUM('School Resources'!CJ343:CJ345)","v":186296.81414592289},{"$f":"SUM('School Resources'!CK343:CK345)","v":188552.99173842548},{"$f":"SUM('School Resources'!CL343:CL345)","v":190713.98683874434},{"$f":"SUM('School Resources'!CM343:CM345)","v":196113.53685830126},{"$f":"SUM('School Resources'!CN343:CN345)","v":193691.67122384932},{"$f":"SUM('School Resources'!CO343:CO345)","v":177145.19378633436},{"$f":"SUM('School Resources'!CS343:CS345)","v":3003008.803488296},{"$f":"SUM('School Resources'!CT343:CT345)","v":292096.03201334493},{"$f":"SUM('School Resources'!CU343:CU345)","v":259005.20405573296},{"$f":"SUM('School Resources'!CV343:CV345)","v":250029.24827338566},{"$f":"SUM('School Resources'!DC343:DC345)","v":0},801130.48434246355,{"$f":"SUM('School Resources'!DD343:DD345)","v":0},{"$f":"SUM('School Resources'!DE343:DE345)","v":0},{"$f":"SUM('School Resources'!DF343:DF345)","v":0},{"$f":"SUM('School Resources'!CW343:CW345)","v":22951.319087481192},{"$f":"SUM('School Resources'!DH343:DH345)","v":0},{"$f":"SUM('School Resources'!DI343:DI345)","v":0},{"$f":"SUM('School Resources'!DJ343:DJ345)","v":0},0,{"$f":"SUM('School Resources'!DK343:DK345)","v":53302.195622873151},{"$f":"SUM('School Resources'!DL343:DL345)","v":55523.120440492865},{"$f":"SUM('School Resources'!DM343:DM345)","v":39976.646717154865},{"$f":"SUM('School Resources'!DN343:DN345)","v":38369.903577494188},187171.86635801505,{"$f":"SUM('School Resources'!DO343:DO345)","v":4441.8496352394286},{"$f":"SUM('School Resources'!DP343:DP345)","v":0},{"$f":"SUM('School Resources'!DQ343:DQ345)","v":0},{"$f":"SUM('School Resources'!DR343:DR345)","v":81137.786670373578},{"$f":"SUM('School Resources'!DS343:DS345)","v":74030.827253990486},{"$f":"SUM('School Resources'!DT343:DT345)","v":74030.827253990486},229199.44117835455,{"$f":"SUM('School Resources'!DU343:DU345)","v":48981.899687245314},{"$f":"SUM('School Resources'!DV343:DV345)","v":47284.407286152571},96266.306973397877,{"$f":"SUM('School Resources'!EA343:EA345)","v":51277.052171354066},{"$f":"SUM('School Resources'!DW343:DW345)","v":148801.96278052087},{"$f":"SUM('School Resources'!DX343:DX345)","v":38369.903577494188},187171.86635801505,{"$f":"SUM('School Resources'!DY343:DY345)","v":129572.40604741202},{"$f":"SUM('School Resources'!DZ343:DZ345)","v":198762.44217236619},{"$f":"SUM('School Resources'!EC343:EC345)","v":113602.8004622811},{"$f":"SUM('School Resources'!ED343:ED345)","v":113602.8004622811},{"$f":"SUM('School Resources'!EE343:EE345)","v":113602.8004622811},340808.4013868433,{"$f":"SUM('School Resources'!EF343:EF345)","v":0},{"$f":"SUM('School Resources'!EG343:EG345)","v":9335.26766945083},{"$f":"SUM('School Resources'!EH343:EH345)","v":0},{"$f":"SUM('School Resources'!EI343:EI345)","v":0},9335.26766945083,{"$f":"SUM('School Resources'!EJ343:EJ345)","v":60143.626120448163},{"$f":"SUM('School Resources'!EK343:EK345)","v":54875.571277781164},{"$f":"SUM('School Resources'!EL343:EL345)","v":54875.571277781164},169894.76867601048,{"$f":"SUM('School Resources'!EM343:EM345)","v":49582.687538955186},{"$f":"SUM('School Resources'!EN343:EN345)","v":31974.973847136607},{"$f":"SUM('School Resources'!EO343:EO345)","v":61733.730051543149},143291.39143763494,{"$f":"SUM('School Resources'!EP343:EP345)","v":663329.8291699395},{"$f":"SUM('School Resources'!EQ343:EQ345)","v":269231.30914373038},{"$f":"SUM('School Resources'!ER343:ER345)","v":221510.89437502893},{"$f":"SUM('School Resources'!ES343:ES345)","v":32469.056233823609},{"$f":"SUM('School Resources'!ET343:ET345)","v":22151.089437502891},{"$f":"SUM('School Resources'!EU343:EU345)","v":88604.357750011564},{"$f":"SUM('School Resources'!EV343:EV345)","v":28392.79373784193},{"$f":"SUM('School Resources'!EW343:EW345)","v":352494.44168513216},{"$f":"SUM('School Resources'!EX343:EX345)","v":1014853.9423630715},{"$f":"SUM('School Resources'!EY343:EY345)","v":6589137.6093454063}]
[{"$f":"'Base Sheet'!A54","v":"2201000"},{"$f":"'Base Sheet'!B54","v":"Washakie #1"},{"$f":"SUM('School Resources'!F346:F350)","v":694.33733333333339},{"$f":"SUM('School Resources'!G346:G350)","v":319.27200000000005},{"$f":"SUM('School Resources'!H346:H350)","v":380.18900000000002},{"$f":"SUM('School Resources'!I346:I350)","v":1393.7983333333334},{"$f":"SUM('School Resources'!P346:P350)","v":6.8852083333333329},{"$f":"SUM('School Resources'!Q346:Q350)","v":6.9813333333333336},{"$f":"SUM('School Resources'!R346:R350)","v":7.4873958333333341},{"$f":"SUM('School Resources'!S346:S350)","v":7.1051666666666673},{"$f":"SUM('School Resources'!T346:T350)","v":7.3832500000000003},{"$f":"SUM('School Resources'!U346:U350)","v":7.5537291666666668},{"$f":"SUM('School Resources'!V346:V350)","v":4.9576825396825397},{"$f":"SUM('School Resources'!W346:W350)","v":5.2088571428571431},{"$f":"SUM('School Resources'!X346:X350)","v":5.036888888888889},{"$f":"SUM('School Resources'!Y346:Y350)","v":5.4842380952380951},{"$f":"SUM('School Resources'!Z346:Z350)","v":4.6663809523809521},{"$f":"SUM('School Resources'!AA346:AA350)","v":4.1459999999999999},{"$f":"SUM('School Resources'!AB346:AB350)","v":3.8076190476190472},{"$f":"SUM('School Resources'!AC346:AC350)","v":43.396083333333337},{"$f":"SUM('School Resources'!AD346:AD350)","v":15.203428571428571},{"$f":"SUM('School Resources'!AE346:AE350)","v":18.104238095238095},76.703749999999985,{"$f":"SUM('School Resources'!AG346:AG350)","v":8.679216666666667},{"$f":"SUM('School Resources'!AH346:AH350)","v":5.017131428571429},{"$f":"SUM('School Resources'!AI346:AI350)","v":5.9743985714285719},{"$f":"SUM('School Resources'!AP346:AP350)","v":0},19.67074666666667,{"$f":"SUM('School Resources'!AQ346:AQ350)","v":0},{"$f":"SUM('School Resources'!AR346:AR350)","v":0},{"$f":"SUM('School Resources'!AS346:AS350)","v":0},{"$f":"SUM('School Resources'!AJ346:AJ350)","v":0.62709047619047609},{"$f":"SUM('School Resources'!AU346:AU350)","v":0},{"$f":"SUM('School Resources'!AV346:AV350)","v":0},{"$f":"SUM('School Resources'!AW346:AW350)","v":0},0,{"$f":"SUM('School Resources'!AX346:AX350)","v":3.6100000000000003},{"$f":"SUM('School Resources'!AY346:AY350)","v":1.81},{"$f":"SUM('School Resources'!AZ346:AZ350)","v":1.85},{"$f":"SUM('School Resources'!BA346:BA350)","v":0},7.27,{"$f":"SUM('School Resources'!BB346:BB350)","v":0.64999999999999991},{"$f":"SUM('School Resources'!BC346:BC350)","v":0},{"$f":"SUM('School Resources'!BD346:BD350)","v":0},{"$f":"SUM('School Resources'!BE346:BE350)","v":2.4108935185185185},{"$f":"SUM('School Resources'!BF346:BF350)","v":1},{"$f":"SUM('School Resources'!BG346:BG350)","v":1},4.4108935185185185,{"$f":"SUM('School Resources'!BH346:BH350)","v":1.0135619047619049},{"$f":"SUM('School Resources'!BI346:BI350)","v":1.2069492063492064},2.2205111111111115,{"$f":"SUM('School Resources'!BJ346:BJ350)","v":7.27},{"$f":"SUM('School Resources'!BK346:BK350)","v":0},7.27,{"$f":"SUM('School Resources'!BL346:BL350)","v":2.7978440000000004},{"$f":"SUM('School Resources'!BM346:BM350)","v":9.8662838624338622},{"$f":"SUM('School Resources'!BO346:BO350)","v":3},{"$f":"SUM('School Resources'!BP346:BP350)","v":1},{"$f":"SUM('School Resources'!BQ346:BQ350)","v":1},5,{"$f":"SUM('School Resources'!BR346:BR350)","v":0},{"$f":"SUM('School Resources'!BS346:BS350)","v":0},{"$f":"SUM('School Resources'!BT346:BT350)","v":1.3561904761904916E-2},{"$f":"SUM('School Resources'!BU346:BU350)","v":0.20694920634920641},0.22051111111111132,{"$f":"SUM('School Resources'!BV346:BV350)","v":3},{"$f":"SUM('School Resources'!BW346:BW350)","v":1.0135619047619049},{"$f":"SUM('School Resources'!BX346:BX350)","v":1},5.0135619047619047,{"$f":"SUM('School Resources'!BY346:BY350)","v":2.4108935185185185},{"$f":"SUM('School Resources'!BZ346:BZ350)","v":1.0135619047619049},{"$f":"SUM('School Resources'!CA346:CA350)","v":2.4138984126984129},5.8383538359788361,{"$f":"SUM('School Resources'!CC346:CC350)","v":527249.89867970429},{"$f":"SUM('School Resources'!CD346:CD350)","v":534610.88095604593},{"$f":"SUM('School Resources'!CE346:CE350)","v":573363.72457863262},{"$f":"SUM('School Resources'!CF346:CF350)","v":544093.68950623553},{"$f":"SUM('School Resources'!CG346:CG350)","v":565388.52943354554},{"$f":"SUM('School Resources'!CH346:CH350)","v":578443.34477106261},{"$f":"SUM('School Resources'!CI346:CI350)","v":379645.39200345054},{"$f":"SUM('School Resources'!CJ346:CJ350)","v":398879.63702020381},{"$f":"SUM('School Resources'!CK346:CK350)","v":385710.79156320781},{"$f":"SUM('School Resources'!CL346:CL350)","v":419967.53621103108},{"$f":"SUM('School Resources'!CM346:CM350)","v":357338.33534600266},{"$f":"SUM('School Resources'!CN346:CN350)","v":317489.02489167772},{"$f":"SUM('School Resources'!CO346:CO350)","v":291576.76280452241},{"$f":"SUM('School Resources'!CS346:CS350)","v":5873757.547765323},{"$f":"SUM('School Resources'!CT346:CT350)","v":664630.01358504535},{"$f":"SUM('School Resources'!CU346:CU350)","v":384197.82079366455},{"$f":"SUM('School Resources'!CV346:CV350)","v":457502.64755356725},{"$f":"SUM('School Resources'!DC346:DC350)","v":0},1506330.4819322773,{"$f":"SUM('School Resources'!DD346:DD350)","v":0},{"$f":"SUM('School Resources'!DE346:DE350)","v":0},{"$f":"SUM('School Resources'!DF346:DF350)","v":0},{"$f":"SUM('School Resources'!CW346:CW350)","v":48020.825809110494},{"$f":"SUM('School Resources'!DH346:DH350)","v":0},{"$f":"SUM('School Resources'!DI346:DI350)","v":0},{"$f":"SUM('School Resources'!DJ346:DJ350)","v":0},0,{"$f":"SUM('School Resources'!DK346:DK350)","v":276443.65167847485},{"$f":"SUM('School Resources'!DL346:DL350)","v":138604.71178339043},{"$f":"SUM('School Resources'!DM346:DM350)","v":141667.79933661452},{"$f":"SUM('School Resources'!DN346:DN350)","v":0},556716.16279847978,{"$f":"SUM('School Resources'!DO346:DO350)","v":49775.172739891583},{"$f":"SUM('School Resources'!DP346:DP350)","v":0},{"$f":"SUM('School Resources'!DQ346:DQ350)","v":0},{"$f":"SUM('School Resources'!DR346:DR350)","v":184619.44821806814},{"$f":"SUM('School Resources'!DS346:DS350)","v":76577.188830602448},{"$f":"SUM('School Resources'!DT346:DT350)","v":76577.188830602448},337773.825879273,{"$f":"SUM('School Resources'!DU346:DU350)","v":65769.653788295167},{"$f":"SUM('School Resources'!DV346:DV350)","v":78318.483625617489},144088.13741391266,{"$f":"SUM('School Resources'!EA346:EA350)","v":99109.309471565299},{"$f":"SUM('School Resources'!DW346:DW350)","v":556716.16279847978},{"$f":"SUM('School Resources'!DX346:DX350)","v":0},556716.16279847978,{"$f":"SUM('School Resources'!DY346:DY350)","v":214251.0283065681},{"$f":"SUM('School Resources'!DZ346:DZ350)","v":361662.99002997676},{"$f":"SUM('School Resources'!EC346:EC350)","v":338562.27008773386},{"$f":"SUM('School Resources'!ED346:ED350)","v":112854.09002924462},{"$f":"SUM('School Resources'!EE346:EE350)","v":112854.09002924462},564270.45014622307,{"$f":"SUM('School Resources'!EF346:EF350)","v":0},{"$f":"SUM('School Resources'!EG346:EG350)","v":0},{"$f":"SUM('School Resources'!EH346:EH350)","v":1306.4190565009253},{"$f":"SUM('School Resources'!EI346:EI350)","v":19935.428809512614},21241.847866013541,{"$f":"SUM('School Resources'!EJ346:EJ350)","v":161186.12465860404},{"$f":"SUM('School Resources'!EK346:EK350)","v":54457.37184338818},{"$f":"SUM('School Resources'!EL346:EL350)","v":53728.708219534674},269372.20472152688,{"$f":"SUM('School Resources'!EM346:EM350)","v":106944.38034709809},{"$f":"SUM('School Resources'!EN346:EN350)","v":44960.405349961031},{"$f":"SUM('School Resources'!EO346:EO350)","v":107077.67389308385},258982.45959014297,{"$f":"SUM('School Resources'!EP346:EP350)","v":1113866.9623239064},{"$f":"SUM('School Resources'!EQ346:EQ350)","v":496885.30053790694},{"$f":"SUM('School Resources'!ER346:ER350)","v":409900.79627393768},{"$f":"SUM('School Resources'!ES346:ES350)","v":43928.723139879003},{"$f":"SUM('School Resources'!ET346:ET350)","v":40990.079627393774},{"$f":"SUM('School Resources'!EU346:EU350)","v":163960.3185095751},{"$f":"SUM('School Resources'!EV346:EV350)","v":52540.209340128349},{"$f":"SUM('School Resources'!EW346:EW350)","v":480736.56331511849},{"$f":"SUM('School Resources'!EX346:EX350)","v":1688941.9907439393},{"$f":"SUM('School Resources'!EY346:EY350)","v":12551010.598012704}]
[{"$f":"'Base Sheet'!A55","v":"2202000"},{"$f":"'Base Sheet'!B55","v":"Washakie #2"},{"$f":"SUM('School Resources'!F351:F351)","v":40.028333333333336},{"$f":"SUM('School Resources'!G351:G351)","v":24.853000000000009},{"$f":"SUM('School Resources'!H351:H351)","v":36.764000000000003},{"$f":"SUM('School Resources'!I351:I351)","v":101.64533333333335},{"$f":"SUM('School Resources'!P351:P351)","v":0.34583333333333338},{"$f":"SUM('School Resources'!Q351:Q351)","v":0.4228541666666667},{"$f":"SUM('School Resources'!R351:R351)","v":0.46881250000000002},{"$f":"SUM('School Resources'!S351:S351)","v":0.39904166666666668},{"$f":"SUM('School Resources'!T351:T351)","v":0.41929166666666667},{"$f":"SUM('School Resources'!U351:U351)","v":0.44593750000000004},{"$f":"SUM('School Resources'!V351:V351)","v":0.34730158730158733},{"$f":"SUM('School Resources'!W351:W351)","v":0.42720634920634926},{"$f":"SUM('School Resources'!X351:X351)","v":0.40896825396825393},{"$f":"SUM('School Resources'!Y351:Y351)","v":0.35011111111111115},{"$f":"SUM('School Resources'!Z351:Z351)","v":0.39347619047619048},{"$f":"SUM('School Resources'!AA351:AA351)","v":0.4518888888888889},{"$f":"SUM('School Resources'!AB351:AB351)","v":0.55519047619047623},{"$f":"SUM('School Resources'!AC351:AC351)","v":2.5017708333333335},{"$f":"SUM('School Resources'!AD351:AD351)","v":1.1834761904761899},{"$f":"SUM('School Resources'!AE351:AE351)","v":1.7506666666666668},5.4359136904761902,{"$f":"SUM('School Resources'!AG351:AG351)","v":0.50035416666666677},{"$f":"SUM('School Resources'!AH351:AH351)","v":0.3905471428571427},{"$f":"SUM('School Resources'!AI351:AI351)","v":0.57772000000000012},{"$f":"SUM('School Resources'!AP351:AP351)","v":7.5283983333333353},8.9970196428571452,{"$f":"SUM('School Resources'!AQ351:AQ351)","v":0},{"$f":"SUM('School Resources'!AR351:AR351)","v":0},{"$f":"SUM('School Resources'!AS351:AS351)","v":1.9892380952380915},{"$f":"SUM('School Resources'!AJ351:AJ351)","v":8.7828571428571436E-2},{"$f":"SUM('School Resources'!AU351:AU351)","v":0},{"$f":"SUM('School Resources'!AV351:AV351)","v":0},{"$f":"SUM('School Resources'!AW351:AW351)","v":0},0,{"$f":"SUM('School Resources'!AX351:AX351)","v":0.14000000000000001},{"$f":"SUM('School Resources'!AY351:AY351)","v":0.09},{"$f":"SUM('School Resources'!AZ351:AZ351)","v":0.1},{"$f":"SUM('School Resources'!BA351:BA351)","v":0},0.33,{"$f":"SUM('School Resources'!BB351:BB351)","v":0},{"$f":"SUM('School Resources'!BC351:BC351)","v":0},{"$f":"SUM('School Resources'!BD351:BD351)","v":0},{"$f":"SUM('School Resources'!BE351:BE351)","v":0},{"$f":"SUM('School Resources'!BF351:BF351)","v":0},{"$f":"SUM('School Resources'!BG351:BG351)","v":0.96805079365079394},0.96805079365079394,{"$f":"SUM('School Resources'!BH351:BH351)","v":7.8898412698412732E-2},{"$f":"SUM('School Resources'!BI351:BI351)","v":0.11671111111111113},0.19560952380952384,{"$f":"SUM('School Resources'!BJ351:BJ351)","v":0.33},{"$f":"SUM('School Resources'!BK351:BK351)","v":0},0.33,{"$f":"SUM('School Resources'!BL351:BL351)","v":0.24646800000000005},{"$f":"SUM('School Resources'!BM351:BM351)","v":0.80670899470899482},{"$f":"SUM('School Resources'!BO351:BO351)","v":0},{"$f":"SUM('School Resources'!BP351:BP351)","v":0},{"$f":"SUM('School Resources'!BQ351:BQ351)","v":0.96805079365079394},0.96805079365079394,{"$f":"SUM('School Resources'!BR351:BR351)","v":0},{"$f":"SUM('School Resources'!BS351:BS351)","v":0},{"$f":"SUM('School Resources'!BT351:BT351)","v":0},{"$f":"SUM('School Resources'!BU351:BU351)","v":0},0,{"$f":"SUM('School Resources'!BV351:BV351)","v":0},{"$f":"SUM('School Resources'!BW351:BW351)","v":0},{"$f":"SUM('School Resources'!BX351:BX351)","v":0.96805079365079394},0.96805079365079394,{"$f":"SUM('School Resources'!BY351:BY351)","v":0},{"$f":"SUM('School Resources'!BZ351:BZ351)","v":0},{"$f":"SUM('School Resources'!CA351:CA351)","v":0.64536719576719592},0.64536719576719592,{"$f":"SUM('School Resources'!CC351:CC351)","v":24856.210616808537},{"$f":"SUM('School Resources'!CD351:CD351)","v":30391.95824634716},{"$f":"SUM('School Resources'!CE351:CE351)","v":33695.13900662907},{"$f":"SUM('School Resources'!CF351:CF351)","v":28680.47338279221},{"$f":"SUM('School Resources'!CG351:CG351)","v":30135.909329752325},{"$f":"SUM('School Resources'!CH351:CH351)","v":32051.035436914866},{"$f":"SUM('School Resources'!CI351:CI351)","v":24961.738992347484},{"$f":"SUM('School Resources'!CJ351:CJ351)","v":30704.764316272405},{"$f":"SUM('School Resources'!CK351:CK351)","v":29393.930764983219},{"$f":"SUM('School Resources'!CL351:CL351)","v":25163.668965000386},{"$f":"SUM('School Resources'!CM351:CM351)","v":28280.463797134449},{"$f":"SUM('School Resources'!CN351:CN351)","v":32478.781872629821},{"$f":"SUM('School Resources'!CO351:CO351)","v":39903.416121359136},{"$f":"SUM('School Resources'!CS351:CS351)","v":390697.49084897107},{"$f":"SUM('School Resources'!CT351:CT351)","v":35962.145203848835},{"$f":"SUM('School Resources'!CU351:CU351)","v":28069.943244289014},{"$f":"SUM('School Resources'!CV351:CV351)","v":41522.689149520855},{"$f":"SUM('School Resources'!DC351:DC351)","v":541091.43493175053},646646.21252940921,{"$f":"SUM('School Resources'!DD351:DD351)","v":0},{"$f":"SUM('School Resources'!DE351:DE351)","v":0},{"$f":"SUM('School Resources'!DF351:DF351)","v":142973.26572207335},{"$f":"SUM('School Resources'!CW351:CW351)","v":6312.5362976442912},{"$f":"SUM('School Resources'!DH351:DH351)","v":0},{"$f":"SUM('School Resources'!DI351:DI351)","v":0},{"$f":"SUM('School Resources'!DJ351:DJ351)","v":0},0,{"$f":"SUM('School Resources'!DK351:DK351)","v":10062.273213551409},{"$f":"SUM('School Resources'!DL351:DL351)","v":6468.6042087116184},{"$f":"SUM('School Resources'!DM351:DM351)","v":7187.3380096795772},{"$f":"SUM('School Resources'!DN351:DN351)","v":0},23718.215431942604,{"$f":"SUM('School Resources'!DO351:DO351)","v":0},{"$f":"SUM('School Resources'!DP351:DP351)","v":0},{"$f":"SUM('School Resources'!DQ351:DQ351)","v":0},{"$f":"SUM('School Resources'!DR351:DR351)","v":0},{"$f":"SUM('School Resources'!DS351:DS351)","v":0},{"$f":"SUM('School Resources'!DT351:DT351)","v":69577.082645068323},69577.082645068323,{"$f":"SUM('School Resources'!DU351:DU351)","v":4746.2837840581451},{"$f":"SUM('School Resources'!DV351:DV351)","v":7020.9784346804654},11767.262218738611,{"$f":"SUM('School Resources'!EA351:EA351)","v":14028.083234230613},{"$f":"SUM('School Resources'!DW351:DW351)","v":23718.215431942604},{"$f":"SUM('School Resources'!DX351:DX351)","v":0},23718.215431942604,{"$f":"SUM('School Resources'!DY351:DY351)","v":17714.488245697063},{"$f":"SUM('School Resources'!DZ351:DZ351)","v":28769.824464527759},{"$f":"SUM('School Resources'!EC351:EC351)","v":0},{"$f":"SUM('School Resources'!ED351:ED351)","v":0},{"$f":"SUM('School Resources'!EE351:EE351)","v":101422.3095651281},101422.3095651281,{"$f":"SUM('School Resources'!EF351:EF351)","v":0},{"$f":"SUM('School Resources'!EG351:EG351)","v":0},{"$f":"SUM('School Resources'!EH351:EH351)","v":0},{"$f":"SUM('School Resources'!EI351:EI351)","v":0},0,{"$f":"SUM('School Resources'!EJ351:EJ351)","v":0},{"$f":"SUM('School Resources'!EK351:EK351)","v":0},{"$f":"SUM('School Resources'!EL351:EL351)","v":49409.860587947653},49409.860587947653,{"$f":"SUM('School Resources'!EM351:EM351)","v":0},{"$f":"SUM('School Resources'!EN351:EN351)","v":0},{"$f":"SUM('School Resources'!EO351:EO351)","v":27294.519856791256},27294.519856791256,{"$f":"SUM('School Resources'!EP351:EP351)","v":178126.69000986702},{"$f":"SUM('School Resources'!EQ351:EQ351)","v":36917.692028413876},{"$f":"SUM('School Resources'!ER351:ER351)","v":29892.777222096807},{"$f":"SUM('School Resources'!ES351:ES351)","v":15188.606137390876},{"$f":"SUM('School Resources'!ET351:ET351)","v":2989.2777222096806},{"$f":"SUM('School Resources'!EU351:EU351)","v":11957.110888838723},{"$f":"SUM('School Resources'!EV351:EV351)","v":3831.5923932901292},{"$f":"SUM('School Resources'!EW351:EW351)","v":86903.883192938782},{"$f":"SUM('School Resources'!EX351:EX351)","v":187680.93958517886},{"$f":"SUM('School Resources'!EY351:EY351)","v":1741730.3066652913}]
[{"$f":"'Base Sheet'!A56","v":"2301000"},{"$f":"'Base Sheet'!B56","v":"Weston #1"},{"$f":"SUM('School Resources'!F352:F355)","v":395.30466666666672},{"$f":"SUM('School Resources'!G352:G355)","v":165.47933333333336},{"$f":"SUM('School Resources'!H352:H355)","v":245.06200000000001},{"$f":"SUM('School Resources'!I352:I355)","v":805.84600000000012},{"$f":"SUM('School Resources'!P352:P355)","v":3.6817916666666668},{"$f":"SUM('School Resources'!Q352:Q355)","v":3.8023750000000001},{"$f":"SUM('School Resources'!R352:R355)","v":4.3998750000000006},{"$f":"SUM('School Resources'!S352:S355)","v":4.5389375000000003},{"$f":"SUM('School Resources'!T352:T355)","v":4.2750000000000004},{"$f":"SUM('School Resources'!U352:U355)","v":4.0085625},{"$f":"SUM('School Resources'!V352:V355)","v":2.4242698412698416},{"$f":"SUM('School Resources'!W352:W355)","v":2.680539682539683},{"$f":"SUM('School Resources'!X352:X355)","v":2.7751587301587302},{"$f":"SUM('School Resources'!Y352:Y355)","v":3.3785238095238093},{"$f":"SUM('School Resources'!Z352:Z355)","v":3.0444285714285715},{"$f":"SUM('School Resources'!AA352:AA355)","v":2.4096666666666668},{"$f":"SUM('School Resources'!AB352:AB355)","v":2.8369999999999997},{"$f":"SUM('School Resources'!AC352:AC355)","v":24.70654166666667},{"$f":"SUM('School Resources'!AD352:AD355)","v":7.8799682539682552},{"$f":"SUM('School Resources'!AE352:AE355)","v":11.669619047619047},44.256128968253975,{"$f":"SUM('School Resources'!AG352:AG355)","v":4.9413083333333345},{"$f":"SUM('School Resources'!AH352:AH355)","v":2.6003895238095245},{"$f":"SUM('School Resources'!AI352:AI355)","v":3.8509742857142859},{"$f":"SUM('School Resources'!AP352:AP355)","v":0},11.392672142857144,{"$f":"SUM('School Resources'!AQ352:AQ355)","v":0},{"$f":"SUM('School Resources'!AR352:AR355)","v":0},{"$f":"SUM('School Resources'!AS352:AS355)","v":0},{"$f":"SUM('School Resources'!AJ352:AJ355)","v":0.4598571428571428},{"$f":"SUM('School Resources'!AU352:AU355)","v":0},{"$f":"SUM('School Resources'!AV352:AV355)","v":0},{"$f":"SUM('School Resources'!AW352:AW355)","v":0},0,{"$f":"SUM('School Resources'!AX352:AX355)","v":1.49},{"$f":"SUM('School Resources'!AY352:AY355)","v":0.56999999999999995},{"$f":"SUM('School Resources'!AZ352:AZ355)","v":0.77},{"$f":"SUM('School Resources'!BA352:BA355)","v":7.9746031746031898E-3},2.8379746031746031,{"$f":"SUM('School Resources'!BB352:BB355)","v":0.09},{"$f":"SUM('School Resources'!BC352:BC355)","v":0},{"$f":"SUM('School Resources'!BD352:BD355)","v":0},{"$f":"SUM('School Resources'!BE352:BE355)","v":1.3725856481481482},{"$f":"SUM('School Resources'!BF352:BF355)","v":1},{"$f":"SUM('School Resources'!BG352:BG355)","v":1},3.3725856481481484,{"$f":"SUM('School Resources'!BH352:BH355)","v":0.52533121693121698},{"$f":"SUM('School Resources'!BI352:BI355)","v":0.77797460317460321},1.3033058201058201,{"$f":"SUM('School Resources'!BJ352:BJ355)","v":2.83},{"$f":"SUM('School Resources'!BK352:BK355)","v":7.9746031746031898E-3},2.8379746031746031,{"$f":"SUM('School Resources'!BL352:BL355)","v":1.6421653333333335},{"$f":"SUM('School Resources'!BM352:BM355)","v":5.7407702380952381},{"$f":"SUM('School Resources'!BO352:BO355)","v":2},{"$f":"SUM('School Resources'!BP352:BP355)","v":1},{"$f":"SUM('School Resources'!BQ352:BQ355)","v":1},4,{"$f":"SUM('School Resources'!BR352:BR355)","v":0},{"$f":"SUM('School Resources'!BS352:BS355)","v":0},{"$f":"SUM('School Resources'!BT352:BT355)","v":0},{"$f":"SUM('School Resources'!BU352:BU355)","v":0},0,{"$f":"SUM('School Resources'!BV352:BV355)","v":2},{"$f":"SUM('School Resources'!BW352:BW355)","v":1},{"$f":"SUM('School Resources'!BX352:BX355)","v":1},4,{"$f":"SUM('School Resources'!BY352:BY355)","v":1.3725856481481482},{"$f":"SUM('School Resources'!BZ352:BZ355)","v":0.52533121693121698},{"$f":"SUM('School Resources'!CA352:CA355)","v":1.5559492063492064},3.4538660714285716,{"$f":"SUM('School Resources'!CC352:CC355)","v":270028.90739527741},{"$f":"SUM('School Resources'!CD352:CD355)","v":278872.69560982345},{"$f":"SUM('School Resources'!CE352:CE355)","v":322694.36907098116},{"$f":"SUM('School Resources'!CF352:CF355)","v":332893.45102193049},{"$f":"SUM('School Resources'!CG352:CG355)","v":313535.82267188147},{"$f":"SUM('School Resources'!CH352:CH355)","v":293994.84003956814},{"$f":"SUM('School Resources'!CI352:CI355)","v":177800.10270436754},{"$f":"SUM('School Resources'!CJ352:CJ355)","v":196595.37182917038},{"$f":"SUM('School Resources'!CK352:CK355)","v":203534.89485505762},{"$f":"SUM('School Resources'!CL352:CL355)","v":247786.72328317809},{"$f":"SUM('School Resources'!CM352:CM355)","v":223283.6062476346},{"$f":"SUM('School Resources'!CN352:CN355)","v":176729.08086510963},{"$f":"SUM('School Resources'!CO352:CO355)","v":208070.43951348012},{"$f":"SUM('School Resources'!CS352:CS355)","v":3245820.3051074604},{"$f":"SUM('School Resources'!CT352:CT355)","v":362404.01716189249},{"$f":"SUM('School Resources'!CU352:CU355)","v":190717.02189823656},{"$f":"SUM('School Resources'!CV352:CV355)","v":282437.05047010281},{"$f":"SUM('School Resources'!DC352:DC355)","v":0},835558.0895302319,{"$f":"SUM('School Resources'!DD352:DD355)","v":0},{"$f":"SUM('School Resources'!DE352:DE355)","v":0},{"$f":"SUM('School Resources'!DF352:DF355)","v":0},{"$f":"SUM('School Resources'!CW352:CW355)","v":33726.710549065538},{"$f":"SUM('School Resources'!DH352:DH355)","v":0},{"$f":"SUM('School Resources'!DI352:DI355)","v":0},{"$f":"SUM('School Resources'!DJ352:DJ355)","v":0},0,{"$f":"SUM('School Resources'!DK352:DK355)","v":109279.15222949785},{"$f":"SUM('School Resources'!DL352:DL355)","v":41804.776356250855},{"$f":"SUM('School Resources'!DM352:DM355)","v":56473.118937391511},{"$f":"SUM('School Resources'!DN352:DN355)","v":584.87105656865697},208141.91857970887,{"$f":"SUM('School Resources'!DO352:DO355)","v":6600.7541615132932},{"$f":"SUM('School Resources'!DP352:DP355)","v":0},{"$f":"SUM('School Resources'!DQ352:DQ355)","v":0},{"$f":"SUM('School Resources'!DR352:DR355)","v":100667.7825449701},{"$f":"SUM('School Resources'!DS352:DS355)","v":73341.712905703258},{"$f":"SUM('School Resources'!DT352:DT355)","v":73341.712905703258},247351.20835637662,{"$f":"SUM('School Resources'!DU352:DU355)","v":32426.47016600562},{"$f":"SUM('School Resources'!DV352:DV355)","v":48021.075935897345},80447.546101902961,{"$f":"SUM('School Resources'!EA352:EA355)","v":55766.216231852755},{"$f":"SUM('School Resources'!DW352:DW355)","v":207557.04752314021},{"$f":"SUM('School Resources'!DX352:DX355)","v":584.87105656865697},208141.91857970887,{"$f":"SUM('School Resources'!DY352:DY355)","v":120439.21842103184},{"$f":"SUM('School Resources'!DZ352:DZ355)","v":209069.93877071212},{"$f":"SUM('School Resources'!EC352:EC355)","v":219811.69425881727},{"$f":"SUM('School Resources'!ED352:ED355)","v":109905.84712940863},{"$f":"SUM('School Resources'!EE352:EE355)","v":109905.84712940863},439623.38851763454,{"$f":"SUM('School Resources'!EF352:EF355)","v":0},{"$f":"SUM('School Resources'!EG352:EG355)","v":0},{"$f":"SUM('School Resources'!EH352:EH355)","v":0},{"$f":"SUM('School Resources'!EI352:EI355)","v":0},0,{"$f":"SUM('School Resources'!EJ352:EJ355)","v":109209.29259018989},{"$f":"SUM('School Resources'!EK352:EK355)","v":54604.646295094943},{"$f":"SUM('School Resources'!EL352:EL355)","v":54604.646295094943},218418.58518037977,{"$f":"SUM('School Resources'!EM352:EM355)","v":61809.604427155369},{"$f":"SUM('School Resources'!EN352:EN355)","v":23656.457981739004},{"$f":"SUM('School Resources'!EO352:EO355)","v":70066.742343506223},155532.80475240061,{"$f":"SUM('School Resources'!EP352:EP355)","v":813574.77845041489},{"$f":"SUM('School Resources'!EQ352:EQ355)","v":289185.57737261307},{"$f":"SUM('School Resources'!ER352:ER355)","v":236990.46639279541},{"$f":"SUM('School Resources'!ES352:ES355)","v":33105.704395271132},{"$f":"SUM('School Resources'!ET352:ET355)","v":23699.046639279542},{"$f":"SUM('School Resources'!EU352:EU355)","v":94796.18655711817},{"$f":"SUM('School Resources'!EV352:EV355)","v":30376.932245749373},{"$f":"SUM('School Resources'!EW352:EW355)","v":375313.65490447404},{"$f":"SUM('School Resources'!EX352:EX355)","v":1083467.5685073007},{"$f":"SUM('School Resources'!EY352:EY355)","v":7148106.171347281}]
[{"$f":"'Base Sheet'!A57","v":"2307000"},{"$f":"'Base Sheet'!B57","v":"Weston #7"},{"$f":"SUM('School Resources'!F356:F358)","v":123.26299999999999},{"$f":"SUM('School Resources'!G356:G358)","v":64.163000000000011},{"$f":"SUM('School Resources'!H356:H358)","v":71.819000000000003},{"$f":"SUM('School Resources'!I356:I358)","v":259.245},{"$f":"SUM('School Resources'!P356:P358)","v":1.3720625},{"$f":"SUM('School Resources'!Q356:Q358)","v":1.3125},{"$f":"SUM('School Resources'!R356:R358)","v":1.3570625000000001},{"$f":"SUM('School Resources'!S356:S358)","v":0.88849999999999996},{"$f":"SUM('School Resources'!T356:T358)","v":1.4506874999999999},{"$f":"SUM('School Resources'!U356:U358)","v":1.3231250000000001},{"$f":"SUM('School Resources'!V356:V358)","v":0.77023809523809528},{"$f":"SUM('School Resources'!W356:W358)","v":1.1631904761904761},{"$f":"SUM('School Resources'!X356:X358)","v":1.121952380952381},{"$f":"SUM('School Resources'!Y356:Y358)","v":1.0013809523809525},{"$f":"SUM('School Resources'!Z356:Z358)","v":0.79923809523809519},{"$f":"SUM('School Resources'!AA356:AA358)","v":1.0117142857142856},{"$f":"SUM('School Resources'!AB356:AB358)","v":0.60761904761904761},{"$f":"SUM('School Resources'!AC356:AC358)","v":7.7039374999999994},{"$f":"SUM('School Resources'!AD356:AD358)","v":3.0553809523809523},{"$f":"SUM('School Resources'!AE356:AE358)","v":3.4199523809523806},14.179270833333332,{"$f":"SUM('School Resources'!AG356:AG358)","v":1.5407875},{"$f":"SUM('School Resources'!AH356:AH358)","v":1.0082757142857144},{"$f":"SUM('School Resources'!AI356:AI358)","v":1.1285842857142856},{"$f":"SUM('School Resources'!AP356:AP358)","v":9.1845304761904778},12.862177976190477,{"$f":"SUM('School Resources'!AQ356:AQ358)","v":0},{"$f":"SUM('School Resources'!AR356:AR358)","v":0},{"$f":"SUM('School Resources'!AS356:AS358)","v":0},{"$f":"SUM('School Resources'!AJ356:AJ358)","v":0.20327619047619047},{"$f":"SUM('School Resources'!AU356:AU358)","v":0},{"$f":"SUM('School Resources'!AV356:AV358)","v":0},{"$f":"SUM('School Resources'!AW356:AW358)","v":0},0,{"$f":"SUM('School Resources'!AX356:AX358)","v":0.51},{"$f":"SUM('School Resources'!AY356:AY358)","v":0.19},{"$f":"SUM('School Resources'!AZ356:AZ358)","v":0.26},{"$f":"SUM('School Resources'!BA356:BA358)","v":1.3692063492063533E-2},0.9736920634920635,{"$f":"SUM('School Resources'!BB356:BB358)","v":0},{"$f":"SUM('School Resources'!BC356:BC358)","v":0},{"$f":"SUM('School Resources'!BD356:BD358)","v":0},{"$f":"SUM('School Resources'!BE356:BE358)","v":0.42799652777777775},{"$f":"SUM('School Resources'!BF356:BF358)","v":0.61107619047619066},{"$f":"SUM('School Resources'!BG356:BG358)","v":0.68399047619047626},1.7230631944444446,{"$f":"SUM('School Resources'!BH356:BH358)","v":0.20369206349206354},{"$f":"SUM('School Resources'!BI356:BI358)","v":0.22799682539682539},0.4316888888888889,{"$f":"SUM('School Resources'!BJ356:BJ358)","v":0.96},{"$f":"SUM('School Resources'!BK356:BK358)","v":1.3692063492063533E-2},0.9736920634920635,{"$f":"SUM('School Resources'!BL356:BL358)","v":0.54392800000000008},{"$f":"SUM('School Resources'!BM356:BM358)","v":1.8333692460317461},{"$f":"SUM('School Resources'!BO356:BO358)","v":1},{"$f":"SUM('School Resources'!BP356:BP358)","v":0.61107619047619066},{"$f":"SUM('School Resources'!BQ356:BQ358)","v":0.68399047619047626},2.295066666666667,{"$f":"SUM('School Resources'!BR356:BR358)","v":0},{"$f":"SUM('School Resources'!BS356:BS358)","v":0},{"$f":"SUM('School Resources'!BT356:BT358)","v":0},{"$f":"SUM('School Resources'!BU356:BU358)","v":0},0,{"$f":"SUM('School Resources'!BV356:BV358)","v":1},{"$f":"SUM('School Resources'!BW356:BW358)","v":0.61107619047619066},{"$f":"SUM('School Resources'!BX356:BX358)","v":0.68399047619047626},2.295066666666667,{"$f":"SUM('School Resources'!BY356:BY358)","v":0.42799652777777775},{"$f":"SUM('School Resources'!BZ356:BZ358)","v":0.20369206349206354},{"$f":"SUM('School Resources'!CA356:CA358)","v":0.45599365079365078},1.0876822420634922,{"$f":"SUM('School Resources'!CC356:CC358)","v":106228.0577919777},{"$f":"SUM('School Resources'!CD356:CD358)","v":101616.59971901479},{"$f":"SUM('School Resources'!CE356:CE358)","v":105066.7252237604},{"$f":"SUM('School Resources'!CF356:CF358)","v":68789.599124072105},{"$f":"SUM('School Resources'!CG356:CG358)","v":112315.37600371677},{"$f":"SUM('School Resources'!CH356:CH358)","v":102439.21028816873},{"$f":"SUM('School Resources'!CI356:CI358)","v":59633.505685444514},{"$f":"SUM('School Resources'!CJ356:CJ358)","v":90056.732202680243},{"$f":"SUM('School Resources'!CK356:CK358)","v":86863.989332597106},{"$f":"SUM('School Resources'!CL356:CL358)","v":77529.087546164621},{"$f":"SUM('School Resources'!CM356:CM358)","v":61878.748650664646},{"$f":"SUM('School Resources'!CN356:CN358)","v":78329.116648714305},{"$f":"SUM('School Resources'!CO356:CO358)","v":47043.185937945716},{"$f":"SUM('School Resources'!CS356:CS358)","v":1097789.9341549217},{"$f":"SUM('School Resources'!CT356:CT358)","v":119291.11363014209},{"$f":"SUM('School Resources'!CU356:CU358)","v":78062.894982838217},{"$f":"SUM('School Resources'!CV356:CV358)","v":87377.44579855146},{"$f":"SUM('School Resources'!DC356:DC358)","v":711086.29105229722},995817.74546382891,{"$f":"SUM('School Resources'!DD356:DD358)","v":0},{"$f":"SUM('School Resources'!DE356:DE358)","v":0},{"$f":"SUM('School Resources'!DF356:DF358)","v":0},{"$f":"SUM('School Resources'!CW356:CW358)","v":15738.084022876385},{"$f":"SUM('School Resources'!DH356:DH358)","v":0},{"$f":"SUM('School Resources'!DI356:DI358)","v":0},{"$f":"SUM('School Resources'!DJ356:DJ358)","v":0},0,{"$f":"SUM('School Resources'!DK356:DK358)","v":39485.307319388608},{"$f":"SUM('School Resources'!DL356:DL358)","v":14710.212530752618},{"$f":"SUM('School Resources'!DM356:DM358)","v":20129.764515766739},{"$f":"SUM('School Resources'!DN356:DN358)","v":1060.0692839621759},75385.353649870143,{"$f":"SUM('School Resources'!DO356:DO358)","v":0},{"$f":"SUM('School Resources'!DP356:DP358)","v":0},{"$f":"SUM('School Resources'!DQ356:DQ358)","v":0},{"$f":"SUM('School Resources'!DR356:DR358)","v":33136.420452817249},{"$f":"SUM('School Resources'!DS356:DS358)","v":47310.845444144383},{"$f":"SUM('School Resources'!DT356:DT358)","v":52956.027756697862},133403.29365365949,{"$f":"SUM('School Resources'!DU356:DU358)","v":12253.482735948284},{"$f":"SUM('School Resources'!DV356:DV358)","v":13715.581824619634},25969.064560567916,{"$f":"SUM('School Resources'!EA356:EA358)","v":26655.218489360497},{"$f":"SUM('School Resources'!DW356:DW358)","v":74325.284365907966},{"$f":"SUM('School Resources'!DX356:DX358)","v":1060.0692839621759},75385.353649870143,{"$f":"SUM('School Resources'!DY356:DY358)","v":42112.086744353743},{"$f":"SUM('School Resources'!DZ356:DZ358)","v":66742.461439748658},{"$f":"SUM('School Resources'!EC356:EC358)","v":105967.94169926383},{"$f":"SUM('School Resources'!ED356:ED358)","v":64754.486126189207},{"$f":"SUM('School Resources'!EE356:EE358)","v":72481.062903804093},243203.49072925714,{"$f":"SUM('School Resources'!EF356:EF358)","v":0},{"$f":"SUM('School Resources'!EG356:EG358)","v":0},{"$f":"SUM('School Resources'!EH356:EH358)","v":0},{"$f":"SUM('School Resources'!EI356:EI358)","v":0},0,{"$f":"SUM('School Resources'!EJ356:EJ358)","v":53096.814753917759},{"$f":"SUM('School Resources'!EK356:EK358)","v":32446.19928624406},{"$f":"SUM('School Resources'!EL356:EL358)","v":36317.715607729711},121860.72964789154,{"$f":"SUM('School Resources'!EM356:EM358)","v":18777.470363916269},{"$f":"SUM('School Resources'!EN356:EN358)","v":8936.5717648370264},{"$f":"SUM('School Resources'!EO356:EO358)","v":20005.786748712817},47719.828877466112,{"$f":"SUM('School Resources'!EP356:EP358)","v":412784.04925461474},{"$f":"SUM('School Resources'!EQ356:EQ358)","v":92503.388289721624},{"$f":"SUM('School Resources'!ER356:ER358)","v":76241.109914301545},{"$f":"SUM('School Resources'!ES356:ES358)","v":24647.378821754057},{"$f":"SUM('School Resources'!ET356:ET358)","v":7624.1109914301542},{"$f":"SUM('School Resources'!EU356:EU358)","v":30496.443965720617},{"$f":"SUM('School Resources'!EV356:EV358)","v":9772.4227706649854},{"$f":"SUM('School Resources'!EW356:EW358)","v":167154.60197875396},{"$f":"SUM('School Resources'!EX356:EX358)","v":408439.45673234691},{"$f":"SUM('School Resources'!EY356:EY358)","v":3376222.101816019}]
[{"$f":"'Base Sheet'!A58","v":"9999999"},{"$f":"'Base Sheet'!B58","v":"State Total"},{"$f":"SUM(C6:C53)","v":48411.821333333326},18912.934666666668,25072.951666666668,92397.707666666698,509.00833333333338,483.3119166666666,470.88864583333327,457.70191666666659,442.45612499999999,439.24482837301576,372.25159623015873,328.05942857142855,323.39860317460324,326.70065079365082,308.03469841269845,279.75247619047633,268.84682539682535,2980.3235208333331,888.81482539682554,1140.5176984126983,5009.6560446428566,596.06470416666662,293.30889238095239,376.37084047619055,202.67808182539679,1468.4225188492062,{"$f":"SUM(AC6:AC53)","v":129.79128571428572},{"$f":"SUM(AD6:AD53)","v":175.38614285714283},{"$f":"SUM(AE6:AE53)","v":13.109603571428565},{"$f":"SUM(AF6:AF53)","v":40.329747619047623},0,{"$f":"SUM(AH6:AH53)","v":0},0,0,204.60962725000005,78.417139599999985,80.257497149999978,22.33651011904762,385.62077411904761,37.6,0,0,161.18660069444442,55.377904232804227,70.047635449735438,286.61214037698403,59.254321693121682,76.03451322751323,135.28883492063494,363.28426399999989,22.33651011904762,385.62077411904761,170.46393200000003,640.88845853174621,157.82679166666668,53.042476190476194,60.22287301587302,271.09214087301586,{"$f":"SUM(BI6:BI53)","v":75},26.478709490740741,19.524367195767198,36.766730158730155,82.769806845238094,184.30550115740738,{"$f":"SUM(BO6:BO53)","v":72.566843386243377},70.047635449735438,326.91997999338622,161.18660069444442,59.4681894179894,159.66310264550259,380.31789275793653,39243951.385094412,37267313.501893617,36310941.511207297,35281051.373270199,34096322.198389754,33855157.158633865,28668436.40640837,25255096.301482886,24906207.217401195,25138070.44545123,23689841.055735238,21522314.275654987,20683059.757485013,385917762.58810812,45950718.268483013,22572337.969990667,28961838.541088019,15217946.669343356,112702841.44890504,{"$f":"SUM(CO6:CO53)","v":10109246.08556903},13392971.847967004,998578.43785013119,{"$f":"SUM(CR6:CR53)","v":3098155.3247027243},0,{"$f":"SUM(CT6:CT53)","v":0},0,0,15772929.169604527,6033778.863046092,6174418.2110724309,1726863.2075837119,29707989.45130676,2949311.0529291267,0,0,12435560.356691882,4221770.06486787,5326169.4800218912,21983499.901581649,4229392.2086616363,5376464.074969844,9605856.2836314794,6845359.5586483879,27981126.24372305,1726863.2075837119,29707989.45130676,13117790.384638209,23863348.936701313,18741226.682711884,6152070.120663086,6851732.3635270689,31745029.166902039,{"$f":"SUM(DV6:DV53)","v":7445315.4951536749},2780179.2901916038,2063577.7801753329,3866493.308981942,8710250.3793488778,{"$f":"SUM(EA6:EA53)","v":10178384.360593198},3994069.1112633166,3830649.322300199,18003102.794156712,7346192.4685051301,2704672.8954249243,7251110.7102937847,17301976.074223846,83205673.909785137,32929688.241026912,27173151.983813915,2985061.3295527305,2717315.1983813914,10869260.793525565,3482996.6339137875,{"$f":"SUM(EP6:EP53)","v":31034593.783897623},111192067.96411189,858398442.62774277]

{"sheet":"\"Main Funding\" Schl Level Mtrix","index":29,"n_rows":1724,"n_cols":27,"rows_kept":1724,"cut":false,"hidden":true,"merged":[[1723,3,1723,5],[1722,3,1722,5],[0,0,0,4],[5,14,5,26]]}
["Main Funding Sheet School Level Resources Matrix",null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[null,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]
[null,null,null,null,null,null,"Regular"]
[null,null,null,null,null,null,"Classroom ","Specialist ","Add. Min.","Other","Teacher","Admin.","Non-","Total"]
[null,null,null,null,null,null,"Teacher","Teacher","Teacher","Teacher","Support","Staff","Staff","School ","School Year 2013-14 ADM"]
[1,"District ID","District","School ID","School","Grades","Cost","Costs","Costs","Costs","Costs","Costs","Costs","Resources","GK ADM","G1 ADM","G2 ADM","G3 ADM","G4 ADM","G5 ADM","G6 ADM","G7 ADM","G8  ADM","G9  ADM","G10  ADM","G11  ADM","G12 ADM"]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!CS6","v":740484.13439632894},{"$f":"'School Resources'!CX6","v":169236.09175114427},{"$f":"'School Resources'!DC6","v":271558.24873874651},{"$f":"'School Resources'!DG6","v":0},{"$f":"'School Resources'!EB6","v":240209.67952348586},{"$f":"'School Resources'!EP6","v":192788.36774511481},{"$f":"'School Resources'!EX6","v":185388.37452434911},{"$f":"'School Resources'!EY6","v":1799664.8966791695},{"$f":"ADM!AK6","v":23.971},{"$f":"ADM!AL6","v":23.64},{"$f":"ADM!AM6","v":20.497},{"$f":"ADM!AN6","v":23.166},{"$f":"ADM!AO6","v":18.725999999999999},{"$f":"ADM!AP6","v":18},{"$f":"ADM!AQ6","v":23.457000000000001},{"$f":"ADM!AR6","v":9.2799999999999994},{"$f":"ADM!AS6","v":9.5030000000000001},{"$f":"ADM!AT6","v":5.0339999999999998},{"$f":"ADM!AU6","v":0},{"$f":"ADM!AV6","v":0},{"$f":"ADM!AW6","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!CS23","v":485469.26093719766},{"$f":"'School Resources'!CX23","v":97093.852187439552},{"$f":"'School Resources'!DC23","v":0},{"$f":"'School Resources'!DG23","v":0},{"$f":"'School Resources'!EB23","v":164687.1114618523},{"$f":"'School Resources'!EP23","v":181958.01376288221},{"$f":"'School Resources'!EX23","v":86104.872439661427},{"$f":"'School Resources'!EY23","v":1015313.1107890331},{"$f":"ADM!AK23","v":11.646000000000001},{"$f":"ADM!AL23","v":20.143000000000001},{"$f":"ADM!AM23","v":15},{"$f":"ADM!AN23","v":20.193999999999999},{"$f":"ADM!AO23","v":16},{"$f":"ADM!AP23","v":19.646000000000001},{"$f":"ADM!AQ23","v":0},{"$f":"ADM!AR23","v":0},{"$f":"ADM!AS23","v":0},{"$f":"ADM!AT23","v":0},{"$f":"ADM!AU23","v":0},{"$f":"ADM!AV23","v":0},{"$f":"ADM!AW23","v":0}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!CS29","v":1555432.2531731213},{"$f":"'School Resources'!CX29","v":311086.45063462429},{"$f":"'School Resources'!DC29","v":0},{"$f":"'School Resources'!DG29","v":0},{"$f":"'School Resources'!EB29","v":449572.60280941223},{"$f":"'School Resources'!EP29","v":243858.95017449561},{"$f":"'School Resources'!EX29","v":283349.28869575943},{"$f":"'School Resources'!EY29","v":2843299.5454874132},{"$f":"ADM!AK29","v":71.8},{"$f":"ADM!AL29","v":56.713999999999999},{"$f":"ADM!AM29","v":44.588999999999999},{"$f":"ADM!AN29","v":63.874000000000002},{"$f":"ADM!AO29","v":50.006},{"$f":"ADM!AP29","v":50.743000000000002},{"$f":"ADM!AQ29","v":0},{"$f":"ADM!AR29","v":0},{"$f":"ADM!AS29","v":0},{"$f":"ADM!AT29","v":0},{"$f":"ADM!AU29","v":0},{"$f":"ADM!AV29","v":0},{"$f":"ADM!AW29","v":0}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!CS32","v":992558.36252782145},{"$f":"'School Resources'!CX32","v":198511.67250556432},{"$f":"'School Resources'!DC32","v":0},{"$f":"'School Resources'!DG32","v":0},{"$f":"'School Resources'!EB32","v":332427.53842487256},{"$f":"'School Resources'!EP32","v":194560.06456643491},{"$f":"'School Resources'!EX32","v":181845.56379960378},{"$f":"'School Resources'!EY32","v":1899903.201824297},{"$f":"ADM!AK32","v":43.743000000000002},{"$f":"ADM!AL32","v":29.536999999999999},{"$f":"ADM!AM32","v":42.045999999999999},{"$f":"ADM!AN32","v":43.789000000000001},{"$f":"ADM!AO32","v":28.137},{"$f":"ADM!AP32","v":29.491},{"$f":"ADM!AQ32","v":0},{"$f":"ADM!AR32","v":0},{"$f":"ADM!AS32","v":0},{"$f":"ADM!AT32","v":0},{"$f":"ADM!AU32","v":0},{"$f":"ADM!AV32","v":0},{"$f":"ADM!AW32","v":0}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!CS35","v":542100.15975838678},{"$f":"'School Resources'!CX35","v":108420.03195167737},{"$f":"'School Resources'!DC35","v":0},{"$f":"'School Resources'!DG35","v":0},{"$f":"'School Resources'!EB35","v":130906.58463823059},{"$f":"'School Resources'!EP35","v":178125.26955849925},{"$f":"'School Resources'!EX35","v":98384.353999716433},{"$f":"'School Resources'!EY35","v":1057936.3999065105},{"$f":"ADM!AK35","v":16.388999999999999},{"$f":"ADM!AL35","v":27.126000000000001},{"$f":"ADM!AM35","v":24.131},{"$f":"ADM!AN35","v":21.8},{"$f":"ADM!AO35","v":19.783000000000001},{"$f":"ADM!AP35","v":0},{"$f":"ADM!AQ35","v":0},{"$f":"ADM!AR35","v":0},{"$f":"ADM!AS35","v":0},{"$f":"ADM!AT35","v":0},{"$f":"ADM!AU35","v":0},{"$f":"ADM!AV35","v":0},{"$f":"ADM!AW35","v":0}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!CS39","v":0},{"$f":"'School Resources'!CX39","v":0},{"$f":"'School Resources'!DC39","v":0},{"$f":"'School Resources'!DG39","v":437087.0396080119},{"$f":"'School Resources'!EB39","v":5319.0629005117707},{"$f":"'School Resources'!EP39","v":106848.21004022106},{"$f":"'School Resources'!EX39","v":36132.359411795107},{"$f":"'School Resources'!EY39","v":585386.67196053988},{"$f":"ADM!AK39","v":6},{"$f":"ADM!AL39","v":6},{"$f":"ADM!AM39","v":6},{"$f":"ADM!AN39","v":6.4169999999999998},{"$f":"ADM!AO39","v":5},{"$f":"ADM!AP39","v":6},{"$f":"ADM!AQ39","v":4},{"$f":"ADM!AR39","v":0},{"$f":"ADM!AS39","v":0},{"$f":"ADM!AT39","v":0},{"$f":"ADM!AU39","v":0},{"$f":"ADM!AV39","v":0},{"$f":"ADM!AW39","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!CS60","v":0},{"$f":"'School Resources'!CX60","v":0},{"$f":"'School Resources'!DC60","v":0},{"$f":"'School Resources'!DG60","v":72325.647153023252},{"$f":"'School Resources'!EB60","v":944.60360513439366},{"$f":"'School Resources'!EP60","v":96412.781746794397},{"$f":"'School Resources'!EX60","v":4013.176650878866},{"$f":"'School Resources'!EY60","v":173696.2091558309},{"$f":"ADM!AK60","v":0.33100000000000002},{"$f":"ADM!AL60","v":0.33100000000000002},{"$f":"ADM!AM60","v":0.66300000000000003},{"$f":"ADM!AN60","v":0},{"$f":"ADM!AO60","v":0},{"$f":"ADM!AP60","v":1.3260000000000001},{"$f":"ADM!AQ60","v":0},{"$f":"ADM!AR60","v":0},{"$f":"ADM!AS60","v":0},{"$f":"ADM!AT60","v":0},{"$f":"ADM!AU60","v":0},{"$f":"ADM!AV60","v":0},{"$f":"ADM!AW60","v":0}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!CS67","v":0},{"$f":"'School Resources'!CX67","v":0},{"$f":"'School Resources'!DC67","v":0},{"$f":"'School Resources'!DG67","v":241496.12632562296},{"$f":"'School Resources'!EB67","v":3051.83432369301},{"$f":"'School Resources'!EP67","v":95741.536054416036},{"$f":"'School Resources'!EX67","v":20496.78484758846},{"$f":"'School Resources'!EY67","v":360786.28155132046},{"$f":"ADM!AK67","v":4.149},{"$f":"ADM!AL67","v":3.2730000000000001},{"$f":"ADM!AM67","v":3.8180000000000001},{"$f":"ADM!AN67","v":3},{"$f":"ADM!AO67","v":3},{"$f":"ADM!AP67","v":2},{"$f":"ADM!AQ67","v":2},{"$f":"ADM!AR67","v":0},{"$f":"ADM!AS67","v":0},{"$f":"ADM!AT67","v":0},{"$f":"ADM!AU67","v":0},{"$f":"ADM!AV67","v":0},{"$f":"ADM!AW67","v":0}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!CS74","v":0},{"$f":"'School Resources'!CX74","v":0},{"$f":"'School Resources'!DC74","v":0},{"$f":"'School Resources'!DG74","v":115469.20035640302},{"$f":"'School Resources'!EB74","v":1468.453775867496},{"$f":"'School Resources'!EP74","v":93650.895390618389},{"$f":"'School Resources'!EX74","v":10667.189894112447},{"$f":"'School Resources'!EY74","v":221255.73941700134},{"$f":"ADM!AK74","v":3.1110000000000002},{"$f":"ADM!AL74","v":2.222},{"$f":"ADM!AM74","v":1.4119999999999999},{"$f":"ADM!AN74","v":0},{"$f":"ADM!AO74","v":0},{"$f":"ADM!AP74","v":2},{"$f":"ADM!AQ74","v":1},{"$f":"ADM!AR74","v":0.13700000000000001},{"$f":"ADM!AS74","v":1},{"$f":"ADM!AT74","v":0},{"$f":"ADM!AU74","v":0},{"$f":"ADM!AV74","v":0},{"$f":"ADM!AW74","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!CS84","v":0},{"$f":"'School Resources'!CX84","v":0},{"$f":"'School Resources'!DC84","v":0},{"$f":"'School Resources'!DG84","v":74408.693033396543},{"$f":"'School Resources'!EB84","v":944.60360513439366},{"$f":"'School Resources'!EP84","v":93963.917367336398},{"$f":"'School Resources'!EX84","v":2516.9749029902296},{"$f":"'School Resources'!EY84","v":171834.18890885756},{"$f":"ADM!AK84","v":1},{"$f":"ADM!AL84","v":1},{"$f":"ADM!AM84","v":0},{"$f":"ADM!AN84","v":1},{"$f":"ADM!AO84","v":0},{"$f":"ADM!AP84","v":0},{"$f":"ADM!AQ84","v":0},{"$f":"ADM!AR84","v":0},{"$f":"ADM!AS84","v":0},{"$f":"ADM!AT84","v":0},{"$f":"ADM!AU84","v":0},{"$f":"ADM!AV84","v":0},{"$f":"ADM!AW84","v":0}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!CS89","v":1489595.6279248765},{"$f":"'School Resources'!CX89","v":297919.12558497535},{"$f":"'School Resources'!DC89","v":0},{"$f":"'School Resources'!DG89","v":0},{"$f":"'School Resources'!EB89","v":417819.98016764736},{"$f":"'School Resources'!EP89","v":228486.94698456168},{"$f":"'School Resources'!EX89","v":297260.45652058371},{"$f":"'School Resources'!EY89","v":2731082.1371826446},{"$f":"ADM!AK89","v":55.631},{"$f":"ADM!AL89","v":48.69},{"$f":"ADM!AM89","v":51.695999999999998},{"$f":"ADM!AN89","v":38.125},{"$f":"ADM!AO89","v":34.75},{"$f":"ADM!AP89","v":40.774000000000001},{"$f":"ADM!AQ89","v":47.613},{"$f":"ADM!AR89","v":0},{"$f":"ADM!AS89","v":0},{"$f":"ADM!AT89","v":0},{"$f":"ADM!AU89","v":0},{"$f":"ADM!AV89","v":0},{"$f":"ADM!AW89","v":0}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!CS95","v":0},{"$f":"'School Resources'!CX95","v":0},{"$f":"'School Resources'!DC95","v":0},{"$f":"'School Resources'!DG95","v":77135.203116794553},{"$f":"'School Resources'!EB95","v":944.60360513439366},{"$f":"'School Resources'!EP95","v":98641.881143445979},{"$f":"'School Resources'!EX95","v":2018.613872198164},{"$f":"'School Resources'!EY95","v":178740.30173757309},{"$f":"ADM!AK95","v":1},{"$f":"ADM!AL95","v":0},{"$f":"ADM!AM95","v":0},{"$f":"ADM!AN95","v":0},{"$f":"ADM!AO95","v":1},{"$f":"ADM!AP95","v":0},{"$f":"ADM!AQ95","v":0},{"$f":"ADM!AR95","v":0},{"$f":"ADM!AS95","v":0},{"$f":"ADM!AT95","v":0},{"$f":"ADM!AU95","v":0},{"$f":"ADM!AV95","v":0},{"$f":"ADM!AW95","v":0}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!CS101","v":358024.71657274663},{"$f":"'School Resources'!CX101","v":71604.943314549339},{"$f":"'School Resources'!DC101","v":26985.984588520809},{"$f":"'School Resources'!DG101","v":91323.128895163303},{"$f":"'School Resources'!EB101","v":91536.428323661661},{"$f":"'School Resources'!EP101","v":142965.55658296499},{"$f":"'School Resources'!EX101","v":63152.578299293506},{"$f":"'School Resources'!EY101","v":845593.33657690021},{"$f":"ADM!AK101","v":14.173},{"$f":"ADM!AL101","v":13.936999999999999},{"$f":"ADM!AM101","v":12.086},{"$f":"ADM!AN101","v":12.281000000000001},{"$f":"ADM!AO101","v":14.864000000000001},{"$f":"ADM!AP101","v":7.931},{"$f":"ADM!AQ101","v":0},{"$f":"ADM!AR101","v":0},{"$f":"ADM!AS101","v":0},{"$f":"ADM!AT101","v":0},{"$f":"ADM!AU101","v":0},{"$f":"ADM!AV101","v":0},{"$f":"ADM!AW101","v":0}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!CS104","v":0},{"$f":"'School Resources'!CX104","v":0},{"$f":"'School Resources'!DC104","v":0},{"$f":"'School Resources'!DG104","v":73247.179838114622},{"$f":"'School Resources'!EB104","v":944.60360513439366},{"$f":"'School Resources'!EP104","v":88727.200085662233},{"$f":"'School Resources'!EX104","v":3650.1729370920534},{"$f":"'School Resources'!EY104","v":166569.1564660033},{"$f":"ADM!AK104","v":1.2709999999999999},{"$f":"ADM!AL104","v":0.26500000000000001},{"$f":"ADM!AM104","v":1},{"$f":"ADM!AN104","v":0.27100000000000002},{"$f":"ADM!AO104","v":0},{"$f":"ADM!AP104","v":0},{"$f":"ADM!AQ104","v":0},{"$f":"ADM!AR104","v":0},{"$f":"ADM!AS104","v":0},{"$f":"ADM!AT104","v":0},{"$f":"ADM!AU104","v":0},{"$f":"ADM!AV104","v":0},{"$f":"ADM!AW104","v":0}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!CS108","v":1503640.0186391298},{"$f":"'School Resources'!CX108","v":300728.003727826},{"$f":"'School Resources'!DC108","v":0},{"$f":"'School Resources'!DG108","v":0},{"$f":"'School Resources'!EB108","v":579811.21678334428},{"$f":"'School Resources'!EP108","v":242813.92453301558},{"$f":"'School Resources'!EX108","v":267469.41436891595},{"$f":"'School Resources'!EY108","v":2894462.5780522316},{"$f":"ADM!AK108","v":60.793999999999997},{"$f":"ADM!AL108","v":53.457000000000001},{"$f":"ADM!AM108","v":57.52},{"$f":"ADM!AN108","v":50.656999999999996},{"$f":"ADM!AO108","v":49.817},{"$f":"ADM!AP108","v":43.966000000000001},{"$f":"ADM!AQ108","v":0},{"$f":"ADM!AR108","v":0},{"$f":"ADM!AS108","v":0},{"$f":"ADM!AT108","v":0},{"$f":"ADM!AU108","v":0},{"$f":"ADM!AV108","v":0},{"$f":"ADM!AW108","v":0}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!CS111","v":1650102.9877431181},{"$f":"'School Resources'!CX111","v":330020.59754862363},{"$f":"'School Resources'!DC111","v":0},{"$f":"'School Resources'!DG111","v":0},{"$f":"'School Resources'!EB111","v":620503.92987779621},{"$f":"'School Resources'!EP111","v":252827.47514721833},{"$f":"'School Resources'!EX111","v":321986.4088695785},{"$f":"'School Resources'!EY111","v":3175441.3991863346},{"$f":"ADM!AK111","v":45.295000000000002},{"$f":"ADM!AL111","v":52.347000000000001},{"$f":"ADM!AM111","v":46.17},{"$f":"ADM!AN111","v":66.209999999999994},{"$f":"ADM!AO111","v":47.938000000000002},{"$f":"ADM!AP111","v":58.051000000000002},{"$f":"ADM!AQ111","v":37.551000000000002},{"$f":"ADM!AR111","v":0},{"$f":"ADM!AS111","v":0},{"$f":"ADM!AT111","v":0},{"$f":"ADM!AU111","v":0},{"$f":"ADM!AV111","v":0},{"$f":"ADM!AW111","v":0}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!CS114","v":854313.61652118596},{"$f":"'School Resources'!CX114","v":170862.72330423721},{"$f":"'School Resources'!DC114","v":0},{"$f":"'School Resources'!DG114","v":0},{"$f":"'School Resources'!EB114","v":205899.49790886446},{"$f":"'School Resources'!EP114","v":185788.00081360119},{"$f":"'School Resources'!EX114","v":178645.80204344774},{"$f":"'School Resources'!EY114","v":1595509.6405913364},{"$f":"ADM!AK114","v":37.03},{"$f":"ADM!AL114","v":23.518000000000001},{"$f":"ADM!AM114","v":28.298999999999999},{"$f":"ADM!AN114","v":30.713000000000001},{"$f":"ADM!AO114","v":26.97},{"$f":"ADM!AP114","v":21},{"$f":"ADM!AQ114","v":24.914999999999999},{"$f":"ADM!AR114","v":0},{"$f":"ADM!AS114","v":0},{"$f":"ADM!AT114","v":0},{"$f":"ADM!AU114","v":0},{"$f":"ADM!AV114","v":0},{"$f":"ADM!AW114","v":0}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!CS117","v":1012541.7243902914},{"$f":"'School Resources'!CX117","v":202508.3448780583},{"$f":"'School Resources'!DC117","v":0},{"$f":"'School Resources'!DG117","v":0},{"$f":"'School Resources'!EB117","v":297890.57195345085},{"$f":"'School Resources'!EP117","v":202836.06430564885},{"$f":"'School Resources'!EX117","v":183494.18236106235},{"$f":"'School Resources'!EY117","v":1899270.8878885116},{"$f":"ADM!AK117","v":75.353999999999999},{"$f":"ADM!AL117","v":69.697000000000003},{"$f":"ADM!AM117","v":73.656999999999996},{"$f":"ADM!AN117","v":0},{"$f":"ADM!AO117","v":0},{"$f":"ADM!AP117","v":0},{"$f":"ADM!AQ117","v":0},{"$f":"ADM!AR117","v":0},{"$f":"ADM!AS117","v":0},{"$f":"ADM!AT117","v":0},{"$f":"ADM!AU117","v":0},{"$f":"ADM!AV117","v":0},{"$f":"ADM!AW117","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!CS123","v":1732994.5032146845},{"$f":"'School Resources'!CX123","v":394883.26758557808},{"$f":"'School Resources'!DC123","v":107066.22204022904},{"$f":"'School Resources'!DG123","v":0},{"$f":"'School Resources'!EB123","v":947643.10029533075},{"$f":"'School Resources'!EP123","v":255358.88484706188},{"$f":"'School Resources'!EX123","v":384496.31724705367},{"$f":"'School Resources'!EY123","v":3822442.2952299379},{"$f":"ADM!AK123","v":56.808999999999997},{"$f":"ADM!AL123","v":53.707999999999998},{"$f":"ADM!AM123","v":50.652000000000001},{"$f":"ADM!AN123","v":47.112000000000002},{"$f":"ADM!AO123","v":41.533999999999999},{"$f":"ADM!AP123","v":40.146000000000001},{"$f":"ADM!AQ123","v":35.668999999999997},{"$f":"ADM!AR123","v":41.079000000000001},{"$f":"ADM!AS123","v":27.067},{"$f":"ADM!AT123","v":0},{"$f":"ADM!AU123","v":0},{"$f":"ADM!AV123","v":0},{"$f":"ADM!AW123","v":0}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!CS125","v":597140.57356436015},{"$f":"'School Resources'!CX125","v":119428.11471287203},{"$f":"'School Resources'!DC125","v":0},{"$f":"'School Resources'!DG125","v":0},{"$f":"'School Resources'!EB125","v":152218.12273057472},{"$f":"'School Resources'!EP125","v":184434.78824530778},{"$f":"'School Resources'!EX125","v":118635.00641678457},{"$f":"'School Resources'!EY125","v":1171856.6056698994},{"$f":"ADM!AK125","v":14.234},{"$f":"ADM!AL125","v":17.422999999999998},{"$f":"ADM!AM125","v":16.64},{"$f":"ADM!AN125","v":13.994},{"$f":"ADM!AO125","v":14.462999999999999},{"$f":"ADM!AP125","v":30.52},{"$f":"ADM!AQ125","v":18.446000000000002},{"$f":"ADM!AR125","v":0},{"$f":"ADM!AS125","v":0},{"$f":"ADM!AT125","v":0},{"$f":"ADM!AU125","v":0},{"$f":"ADM!AV125","v":0},{"$f":"ADM!AW125","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!CS136","v":1053388.2067927311},{"$f":"'School Resources'!CX136","v":210677.64135854621},{"$f":"'School Resources'!DC136","v":0},{"$f":"'School Resources'!DG136","v":0},{"$f":"'School Resources'!EB136","v":264157.59236038162},{"$f":"'School Resources'!EP136","v":193645.00068722598},{"$f":"'School Resources'!EX136","v":194338.70856253488},{"$f":"'School Resources'!EY136","v":1916207.1497614197},{"$f":"ADM!AK136","v":45.107999999999997},{"$f":"ADM!AL136","v":46.148000000000003},{"$f":"ADM!AM136","v":51.506},{"$f":"ADM!AN136","v":37.966000000000001},{"$f":"ADM!AO136","v":50.476999999999997},{"$f":"ADM!AP136","v":0},{"$f":"ADM!AQ136","v":0},{"$f":"ADM!AR136","v":0},{"$f":"ADM!AS136","v":0},{"$f":"ADM!AT136","v":0},{"$f":"ADM!AU136","v":0},{"$f":"ADM!AV136","v":0},{"$f":"ADM!AW136","v":0}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!CS139","v":1257489.7995014831},{"$f":"'School Resources'!CX139","v":251497.95990029664},{"$f":"'School Resources'!DC139","v":0},{"$f":"'School Resources'!DG139","v":0},{"$f":"'School Resources'!EB139","v":321618.69521524361},{"$f":"'School Resources'!EP139","v":203042.14090889221},{"$f":"'School Resources'!EX139","v":220473.57763579482},{"$f":"'School Resources'!EY139","v":2254122.1731617101},{"$f":"ADM!AK139","v":0},{"$f":"ADM!AL139","v":0},{"$f":"ADM!AM139","v":0},{"$f":"ADM!AN139","v":82.484999999999999},{"$f":"ADM!AO139","v":101.09399999999999},{"$f":"ADM!AP139","v":79.204999999999998},{"$f":"ADM!AQ139","v":0},{"$f":"ADM!AR139","v":0},{"$f":"ADM!AS139","v":0},{"$f":"ADM!AT139","v":0},{"$f":"ADM!AU139","v":0},{"$f":"ADM!AV139","v":0},{"$f":"ADM!AW139","v":0}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!CS144","v":1458067.3722335456},{"$f":"'School Resources'!CX144","v":291613.47444670915},{"$f":"'School Resources'!DC144","v":0},{"$f":"'School Resources'!DG144","v":0},{"$f":"'School Resources'!EB144","v":475080.62495806575},{"$f":"'School Resources'!EP144","v":231164.96832150314},{"$f":"'School Resources'!EX144","v":274948.73627074796},{"$f":"'School Resources'!EY144","v":2730875.1762305717},{"$f":"ADM!AK144","v":43.472000000000001},{"$f":"ADM!AL144","v":43.692999999999998},{"$f":"ADM!AM144","v":41.573999999999998},{"$f":"ADM!AN144","v":41.886000000000003},{"$f":"ADM!AO144","v":44.783999999999999},{"$f":"ADM!AP144","v":38.557000000000002},{"$f":"ADM!AQ144","v":25.835000000000001},{"$f":"ADM!AR144","v":0},{"$f":"ADM!AS144","v":0},{"$f":"ADM!AT144","v":0},{"$f":"ADM!AU144","v":0},{"$f":"ADM!AV144","v":0},{"$f":"ADM!AW144","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!CS179","v":323965.90250993526},{"$f":"'School Resources'!CX179","v":64793.180501987052},{"$f":"'School Resources'!DC179","v":55653.405605864944},{"$f":"'School Resources'!DG179","v":0},{"$f":"'School Resources'!EB179","v":138988.33859693681},{"$f":"'School Resources'!EP179","v":128719.44678903816},{"$f":"'School Resources'!EX179","v":63258.464984156089},{"$f":"'School Resources'!EY179","v":775378.73898791824},{"$f":"ADM!AK179","v":13.696999999999999},{"$f":"ADM!AL179","v":6.9089999999999998},{"$f":"ADM!AM179","v":9.891},{"$f":"ADM!AN179","v":9.4909999999999997},{"$f":"ADM!AO179","v":13.44},{"$f":"ADM!AP179","v":7.7770000000000001},{"$f":"ADM!AQ179","v":7.423},{"$f":"ADM!AR179","v":0},{"$f":"ADM!AS179","v":0},{"$f":"ADM!AT179","v":0},{"$f":"ADM!AU179","v":0},{"$f":"ADM!AV179","v":0},{"$f":"ADM!AW179","v":0}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!CS185","v":1202342.4467053497},{"$f":"'School Resources'!CX185","v":240468.48934106997},{"$f":"'School Resources'!DC185","v":0},{"$f":"'School Resources'!DG185","v":0},{"$f":"'School Resources'!EB185","v":291574.12753385107},{"$f":"'School Resources'!EP185","v":200575.99275422009},{"$f":"'School Resources'!EX185","v":226018.4733470823},{"$f":"'School Resources'!EY185","v":2160979.5296815732},{"$f":"ADM!AK185","v":58.170999999999999},{"$f":"ADM!AL185","v":61.177},{"$f":"ADM!AM185","v":52.296999999999997},{"$f":"ADM!AN185","v":56.811},{"$f":"ADM!AO185","v":40.936999999999998},{"$f":"ADM!AP185","v":0},{"$f":"ADM!AQ185","v":0},{"$f":"ADM!AR185","v":0},{"$f":"ADM!AS185","v":0},{"$f":"ADM!AT185","v":0},{"$f":"ADM!AU185","v":0},{"$f":"ADM!AV185","v":0},{"$f":"ADM!AW185","v":0}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!CS189","v":1821551.1432412427},{"$f":"'School Resources'!CX189","v":364310.22864824859},{"$f":"'School Resources'!DC189","v":0},{"$f":"'School Resources'!DG189","v":0},{"$f":"'School Resources'!EB189","v":465405.56895745615},{"$f":"'School Resources'!EP189","v":283975.85477739014},{"$f":"'School Resources'!EX189","v":329656.59296097356},{"$f":"'School Resources'!EY189","v":3264899.3885853118},{"$f":"ADM!AK189","v":96.063000000000002},{"$f":"ADM!AL189","v":116.857},{"$f":"ADM!AM189","v":96.114000000000004},{"$f":"ADM!AN189","v":83.885999999999996},{"$f":"ADM!AO189","v":0},{"$f":"ADM!AP189","v":0},{"$f":"ADM!AQ189","v":0},{"$f":"ADM!AR189","v":0},{"$f":"ADM!AS189","v":0},{"$f":"ADM!AT189","v":0},{"$f":"ADM!AU189","v":0},{"$f":"ADM!AV189","v":0},{"$f":"ADM!AW189","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!CS198","v":0},{"$f":"'School Resources'!CX198","v":0},{"$f":"'School Resources'!DC198","v":0},{"$f":"'School Resources'!DG198","v":77944.845004550574},{"$f":"'School Resources'!EB198","v":944.60360513439366},{"$f":"'School Resources'!EP198","v":108968.38758927652},{"$f":"'School Resources'!EX198","v":3531.8751166515126},{"$f":"'School Resources'!EY198","v":191389.71131561298},{"$f":"ADM!AK198","v":0.17100000000000001},{"$f":"ADM!AL198","v":6.9000000000000006E-2},{"$f":"ADM!AM198","v":0},{"$f":"ADM!AN198","v":1},{"$f":"ADM!AO198","v":0.21099999999999999},{"$f":"ADM!AP198","v":1.069},{"$f":"ADM!AQ198","v":0},{"$f":"ADM!AR198","v":0},{"$f":"ADM!AS198","v":0},{"$f":"ADM!AT198","v":0},{"$f":"ADM!AU198","v":0},{"$f":"ADM!AV198","v":0},{"$f":"ADM!AW198","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!CS233","v":0},{"$f":"'School Resources'!CX233","v":0},{"$f":"'School Resources'!DC233","v":0},{"$f":"'School Resources'!DG233","v":257097.00944141715},{"$f":"'School Resources'!EB233","v":3329.0979723619816},{"$f":"'School Resources'!EP233","v":94757.18068870304},{"$f":"'School Resources'!EX233","v":34529.134373757814},{"$f":"'School Resources'!EY233","v":389712.42247623997},{"$f":"ADM!AK233","v":5},{"$f":"ADM!AL233","v":3.161},{"$f":"ADM!AM233","v":0},{"$f":"ADM!AN233","v":0.434},{"$f":"ADM!AO233","v":0},{"$f":"ADM!AP233","v":0},{"$f":"ADM!AQ233","v":0},{"$f":"ADM!AR233","v":0},{"$f":"ADM!AS233","v":0},{"$f":"ADM!AT233","v":0},{"$f":"ADM!AU233","v":0},{"$f":"ADM!AV233","v":0},{"$f":"ADM!AW233","v":0}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!CS237","v":0},{"$f":"'School Resources'!CX237","v":0},{"$f":"'School Resources'!DC237","v":0},{"$f":"'School Resources'!DG237","v":136708.80336131182},{"$f":"'School Resources'!EB237","v":1629.5761622289911},{"$f":"'School Resources'!EP237","v":101465.38222683773},{"$f":"'School Resources'!EX237","v":10131.662976170004},{"$f":"'School Resources'!EY237","v":249935.42472654855},{"$f":"ADM!AK237","v":2.2690000000000001},{"$f":"ADM!AL237","v":2.2690000000000001},{"$f":"ADM!AM237","v":0.26900000000000002},{"$f":"ADM!AN237","v":3},{"$f":"ADM!AO237","v":3.2690000000000001},{"$f":"ADM!AP237","v":1},{"$f":"ADM!AQ237","v":0},{"$f":"ADM!AR237","v":0},{"$f":"ADM!AS237","v":0},{"$f":"ADM!AT237","v":0},{"$f":"ADM!AU237","v":0},{"$f":"ADM!AV237","v":0},{"$f":"ADM!AW237","v":0}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!CS244","v":1506664.2106567591},{"$f":"'School Resources'!CX244","v":301332.84213135182},{"$f":"'School Resources'!DC244","v":0},{"$f":"'School Resources'!DG244","v":0},{"$f":"'School Resources'!EB244","v":420424.61387429707},{"$f":"'School Resources'!EP244","v":228761.1819507436},{"$f":"'School Resources'!EX244","v":252151.6644370736},{"$f":"'School Resources'!EY244","v":2709334.5130502256},{"$f":"ADM!AK244","v":53.029000000000003},{"$f":"ADM!AL244","v":45.165999999999997},{"$f":"ADM!AM244","v":49.017000000000003},{"$f":"ADM!AN244","v":51.68},{"$f":"ADM!AO244","v":48.457000000000001},{"$f":"ADM!AP244","v":51.149000000000001},{"$f":"ADM!AQ244","v":0},{"$f":"ADM!AR244","v":0},{"$f":"ADM!AS244","v":0},{"$f":"ADM!AT244","v":0},{"$f":"ADM!AU244","v":0},{"$f":"ADM!AV244","v":0},{"$f":"ADM!AW244","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},{"$f":"'School Resources'!CS251","v":446865.52214362554},{"$f":"'School Resources'!CX251","v":123822.86475453322},{"$f":"'School Resources'!DC251","v":507869.73028346902},{"$f":"'School Resources'!DG251","v":86664.957537361275},{"$f":"'School Resources'!EB251","v":214002.65693782791},{"$f":"'School Resources'!EP251","v":194698.71557670383},{"$f":"'School Resources'!EX251","v":200341.10899784073},{"$f":"'School Resources'!EY251","v":1774265.5562313613},{"$f":"ADM!AK251","v":6},{"$f":"ADM!AL251","v":5.1280000000000001},{"$f":"ADM!AM251","v":7},{"$f":"ADM!AN251","v":9.1959999999999997},{"$f":"ADM!AO251","v":11.25},{"$f":"ADM!AP251","v":8},{"$f":"ADM!AQ251","v":8.02},{"$f":"ADM!AR251","v":8},{"$f":"ADM!AS251","v":8},{"$f":"ADM!AT251","v":12.534000000000001},{"$f":"ADM!AU251","v":10.628},{"$f":"ADM!AV251","v":5.9930000000000003},{"$f":"ADM!AW251","v":10}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},{"$f":"'School Resources'!CS252","v":0},{"$f":"'School Resources'!CX252","v":0},{"$f":"'School Resources'!DC252","v":0},{"$f":"'School Resources'!DG252","v":321655.83123107767},{"$f":"'School Resources'!EB252","v":4050.2803343200644},{"$f":"'School Resources'!EP252","v":92430.580018205059},{"$f":"'School Resources'!EX252","v":26699.258265788354},{"$f":"'School Resources'!EY252","v":444835.94984939112},{"$f":"ADM!AK252","v":3.32},{"$f":"ADM!AL252","v":6.7309999999999999},{"$f":"ADM!AM252","v":5.4109999999999996},{"$f":"ADM!AN252","v":3},{"$f":"ADM!AO252","v":3.5830000000000002},{"$f":"ADM!AP252","v":1.383},{"$f":"ADM!AQ252","v":5.1710000000000003},{"$f":"ADM!AR252","v":0},{"$f":"ADM!AS252","v":0},{"$f":"ADM!AT252","v":0},{"$f":"ADM!AU252","v":0},{"$f":"ADM!AV252","v":0},{"$f":"ADM!AW252","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},{"$f":"'School Resources'!CS262","v":525528.73412460461},{"$f":"'School Resources'!CX262","v":105105.74682492095},{"$f":"'School Resources'!DC262","v":0},{"$f":"'School Resources'!DG262","v":11635.407169586391},{"$f":"'School Resources'!EB262","v":155781.54477573413},{"$f":"'School Resources'!EP262","v":181852.25098854388},{"$f":"'School Resources'!EX262","v":101198.03082890375},{"$f":"'School Resources'!EY262","v":1081101.7147122938},{"$f":"ADM!AK262","v":17.777000000000001},{"$f":"ADM!AL262","v":20},{"$f":"ADM!AM262","v":13.869},{"$f":"ADM!AN262","v":13.16},{"$f":"ADM!AO262","v":12.6},{"$f":"ADM!AP262","v":19.754000000000001},{"$f":"ADM!AQ262","v":12.811},{"$f":"ADM!AR262","v":0},{"$f":"ADM!AS262","v":0},{"$f":"ADM!AT262","v":0},{"$f":"ADM!AU262","v":0},{"$f":"ADM!AV262","v":0},{"$f":"ADM!AW262","v":0}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},{"$f":"'School Resources'!CS265","v":957270.91794923425},{"$f":"'School Resources'!CX265","v":191454.18358984686},{"$f":"'School Resources'!DC265","v":0},{"$f":"'School Resources'!DG265","v":0},{"$f":"'School Resources'!EB265","v":226319.06332166927},{"$f":"'School Resources'!EP265","v":195260.55506651942},{"$f":"'School Resources'!EX265","v":166812.51169567747},{"$f":"'School Resources'!EY265","v":1737117.2316229474},{"$f":"ADM!AK265","v":34.176000000000002},{"$f":"ADM!AL265","v":26.791},{"$f":"ADM!AM265","v":36.142000000000003},{"$f":"ADM!AN265","v":21.885000000000002},{"$f":"ADM!AO265","v":36.966000000000001},{"$f":"ADM!AP265","v":42.865000000000002},{"$f":"ADM!AQ265","v":0},{"$f":"ADM!AR265","v":0},{"$f":"ADM!AS265","v":0},{"$f":"ADM!AT265","v":0},{"$f":"ADM!AU265","v":0},{"$f":"ADM!AV265","v":0},{"$f":"ADM!AW265","v":0}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!CS272","v":1500631.6010247702},{"$f":"'School Resources'!CX272","v":300126.32020495407},{"$f":"'School Resources'!DC272","v":0},{"$f":"'School Resources'!DG272","v":0},{"$f":"'School Resources'!EB272","v":492741.6039715748},{"$f":"'School Resources'!EP272","v":234541.32523725752},{"$f":"'School Resources'!EX272","v":253462.72869765348},{"$f":"'School Resources'!EY272","v":2781503.57913621},{"$f":"ADM!AK272","v":68.228999999999999},{"$f":"ADM!AL272","v":58.554000000000002},{"$f":"ADM!AM272","v":42.725999999999999},{"$f":"ADM!AN272","v":53.646000000000001},{"$f":"ADM!AO272","v":42.662999999999997},{"$f":"ADM!AP272","v":36.286000000000001},{"$f":"ADM!AQ272","v":0},{"$f":"ADM!AR272","v":0},{"$f":"ADM!AS272","v":0},{"$f":"ADM!AT272","v":0},{"$f":"ADM!AU272","v":0},{"$f":"ADM!AV272","v":0},{"$f":"ADM!AW272","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},{"$f":"'School Resources'!CS282","v":0},{"$f":"'School Resources'!CX282","v":0},{"$f":"'School Resources'!DC282","v":0},{"$f":"'School Resources'!DG282","v":467889.77386751404},{"$f":"'School Resources'!EB282","v":1079.5469772964498},{"$f":"'School Resources'!EP282","v":86356.080047629235},{"$f":"'School Resources'!EX282","v":6711.9330746406122},{"$f":"'School Resources'!EY282","v":562037.33396708034},{"$f":"ADM!AK282","v":4},{"$f":"ADM!AL282","v":1},{"$f":"ADM!AM282","v":1},{"$f":"ADM!AN282","v":1},{"$f":"ADM!AO282","v":1},{"$f":"ADM!AP282","v":0},{"$f":"ADM!AQ282","v":0},{"$f":"ADM!AR282","v":0},{"$f":"ADM!AS282","v":0},{"$f":"ADM!AT282","v":0},{"$f":"ADM!AU282","v":0},{"$f":"ADM!AV282","v":0},{"$f":"ADM!AW282","v":0}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},{"$f":"'School Resources'!CS286","v":0},{"$f":"'School Resources'!CX286","v":0},{"$f":"'School Resources'!DC286","v":0},{"$f":"'School Resources'!DG286","v":79480.245807748477},{"$f":"'School Resources'!EB286","v":944.60360513439366},{"$f":"'School Resources'!EP286","v":101603.22428248558},{"$f":"'School Resources'!EX286","v":3988.0069018489639},{"$f":"'School Resources'!EY286","v":186016.08059721743},{"$f":"ADM!AK286","v":2},{"$f":"ADM!AL286","v":0},{"$f":"ADM!AM286","v":1.0509999999999999},{"$f":"ADM!AN286","v":0},{"$f":"ADM!AO286","v":1},{"$f":"ADM!AP286","v":5.0999999999999997E-2},{"$f":"ADM!AQ286","v":0},{"$f":"ADM!AR286","v":0},{"$f":"ADM!AS286","v":0},{"$f":"ADM!AT286","v":0},{"$f":"ADM!AU286","v":0},{"$f":"ADM!AV286","v":0},{"$f":"ADM!AW286","v":0}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},{"$f":"'School Resources'!CS290","v":1238883.6182941375},{"$f":"'School Resources'!CX290","v":247776.72365882751},{"$f":"'School Resources'!DC290","v":0},{"$f":"'School Resources'!DG290","v":0},{"$f":"'School Resources'!EB290","v":326532.08921137702},{"$f":"'School Resources'!EP290","v":217220.84255424916},{"$f":"'School Resources'!EX290","v":203553.63334626012},{"$f":"'School Resources'!EY290","v":2233966.9070648514},{"$f":"ADM!AK290","v":46.194000000000003},{"$f":"ADM!AL290","v":43.994},{"$f":"ADM!AM290","v":32.381999999999998},{"$f":"ADM!AN290","v":41.805999999999997},{"$f":"ADM!AO290","v":34.094000000000001},{"$f":"ADM!AP290","v":44.146999999999998},{"$f":"ADM!AQ290","v":0},{"$f":"ADM!AR290","v":0},{"$f":"ADM!AS290","v":0},{"$f":"ADM!AT290","v":0},{"$f":"ADM!AU290","v":0},{"$f":"ADM!AV290","v":0},{"$f":"ADM!AW290","v":0}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},{"$f":"'School Resources'!CS294","v":0},{"$f":"'School Resources'!CX294","v":0},{"$f":"'School Resources'!DC294","v":0},{"$f":"'School Resources'!DG294","v":383236.71158496343},{"$f":"'School Resources'!EB294","v":4802.229785131095},{"$f":"'School Resources'!EP294","v":106422.71054762826},{"$f":"'School Resources'!EX294","v":34401.796997876205},{"$f":"'School Resources'!EY294","v":528863.44891559903},{"$f":"ADM!AK294","v":2.976},{"$f":"ADM!AL294","v":6.4260000000000002},{"$f":"ADM!AM294","v":4.7220000000000004},{"$f":"ADM!AN294","v":4.5330000000000004},{"$f":"ADM!AO294","v":2.1890000000000001},{"$f":"ADM!AP294","v":3.9470000000000001},{"$f":"ADM!AQ294","v":6.343},{"$f":"ADM!AR294","v":0},{"$f":"ADM!AS294","v":0},{"$f":"ADM!AT294","v":0},{"$f":"ADM!AU294","v":0},{"$f":"ADM!AV294","v":0},{"$f":"ADM!AW294","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},{"$f":"'School Resources'!CS311","v":0},{"$f":"'School Resources'!CX311","v":0},{"$f":"'School Resources'!DC311","v":0},{"$f":"'School Resources'!DG311","v":88172.604204115225},{"$f":"'School Resources'!EB311","v":1103.4319541691339},{"$f":"'School Resources'!EP311","v":96690.898589615026},{"$f":"'School Resources'!EX311","v":6860.4345939170353},{"$f":"'School Resources'!EY311","v":192827.36934181643},{"$f":"ADM!AK311","v":2},{"$f":"ADM!AL311","v":2.177},{"$f":"ADM!AM311","v":2},{"$f":"ADM!AN311","v":1},{"$f":"ADM!AO311","v":1},{"$f":"ADM!AP311","v":0},{"$f":"ADM!AQ311","v":0},{"$f":"ADM!AR311","v":0},{"$f":"ADM!AS311","v":0},{"$f":"ADM!AT311","v":0},{"$f":"ADM!AU311","v":0},{"$f":"ADM!AV311","v":0},{"$f":"ADM!AW311","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},{"$f":"'School Resources'!CS322","v":296452.69703329372},{"$f":"'School Resources'!CX322","v":59290.539406658754},{"$f":"'School Resources'!DC322","v":202559.04733044872},{"$f":"'School Resources'!DG322","v":0},{"$f":"'School Resources'!EB322","v":71129.907305451488},{"$f":"'School Resources'!EP322","v":119427.7293438246},{"$f":"'School Resources'!EX322","v":46582.76949922835},{"$f":"'School Resources'!EY322","v":795442.6899189055},{"$f":"ADM!AK322","v":4.0910000000000002},{"$f":"ADM!AL322","v":13.089},{"$f":"ADM!AM322","v":7.7089999999999996},{"$f":"ADM!AN322","v":9},{"$f":"ADM!AO322","v":3.617},{"$f":"ADM!AP322","v":8.4689999999999994},{"$f":"ADM!AQ322","v":5},{"$f":"ADM!AR322","v":0},{"$f":"ADM!AS322","v":0},{"$f":"ADM!AT322","v":0},{"$f":"ADM!AU322","v":0},{"$f":"ADM!AV322","v":0},{"$f":"ADM!AW322","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},{"$f":"'School Resources'!CS331","v":1134659.412061665},{"$f":"'School Resources'!CX331","v":226931.88241233298},{"$f":"'School Resources'!DC331","v":0},{"$f":"'School Resources'!DG331","v":0},{"$f":"'School Resources'!EB331","v":329210.15380482445},{"$f":"'School Resources'!EP331","v":208891.75855700619},{"$f":"'School Resources'!EX331","v":204277.68312668704},{"$f":"'School Resources'!EY331","v":2103970.8899625158},{"$f":"ADM!AK331","v":55.210999999999999},{"$f":"ADM!AL331","v":38.063000000000002},{"$f":"ADM!AM331","v":38.234000000000002},{"$f":"ADM!AN331","v":33.103000000000002},{"$f":"ADM!AO331","v":37.566000000000003},{"$f":"ADM!AP331","v":41.302999999999997},{"$f":"ADM!AQ331","v":0},{"$f":"ADM!AR331","v":0},{"$f":"ADM!AS331","v":0},{"$f":"ADM!AT331","v":0},{"$f":"ADM!AU331","v":0},{"$f":"ADM!AV331","v":0},{"$f":"ADM!AW331","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},{"$f":"'School Resources'!CS339","v":899868.11600288702},{"$f":"'School Resources'!CX339","v":179973.62320057742},{"$f":"'School Resources'!DC339","v":0},{"$f":"'School Resources'!DG339","v":0},{"$f":"'School Resources'!EB339","v":211827.78376902183},{"$f":"'School Resources'!EP339","v":191632.00171511716},{"$f":"'School Resources'!EX339","v":161952.51282188142},{"$f":"'School Resources'!EY339","v":1645254.0375094847},{"$f":"ADM!AK339","v":67.841999999999999},{"$f":"ADM!AL339","v":50.423999999999999},{"$f":"ADM!AM339","v":69.03},{"$f":"ADM!AN339","v":0},{"$f":"ADM!AO339","v":0},{"$f":"ADM!AP339","v":0},{"$f":"ADM!AQ339","v":0},{"$f":"ADM!AR339","v":0},{"$f":"ADM!AS339","v":0},{"$f":"ADM!AT339","v":0},{"$f":"ADM!AU339","v":0},{"$f":"ADM!AV339","v":0},{"$f":"ADM!AW339","v":0}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!CS343","v":1460480.1600667245},{"$f":"'School Resources'!CX343","v":292096.03201334493},{"$f":"'School Resources'!DC343","v":0},{"$f":"'School Resources'!DG343","v":0},{"$f":"'School Resources'!EB343","v":349590.48394804227},{"$f":"'School Resources'!EP343","v":232664.38179113527},{"$f":"'School Resources'!EX343","v":264826.03139302001},{"$f":"'School Resources'!EY343","v":2599657.0892122667},{"$f":"ADM!AK343","v":67.438999999999993},{"$f":"ADM!AL343","v":61.796999999999997},{"$f":"ADM!AM343","v":64.034000000000006},{"$f":"ADM!AN343","v":64.682000000000002},{"$f":"ADM!AO343","v":57.695999999999998},{"$f":"ADM!AP343","v":0},{"$f":"ADM!AQ343","v":0},{"$f":"ADM!AR343","v":0},{"$f":"ADM!AS343","v":0},{"$f":"ADM!AT343","v":0},{"$f":"ADM!AU343","v":0},{"$f":"ADM!AV343","v":0},{"$f":"ADM!AW343","v":0}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!CS346","v":1159479.1464556614},{"$f":"'School Resources'!CX346","v":231895.82929113228},{"$f":"'School Resources'!DC346","v":0},{"$f":"'School Resources'!DG346","v":0},{"$f":"'School Resources'!EB346","v":330520.97244133195},{"$f":"'School Resources'!EP346","v":203896.7251881368},{"$f":"'School Resources'!EX346","v":203254.95232443867},{"$f":"'School Resources'!EY346","v":2129047.625700701},{"$f":"ADM!AK346","v":38.651000000000003},{"$f":"ADM!AL346","v":36.811},{"$f":"ADM!AM346","v":37.457000000000001},{"$f":"ADM!AN346","v":47.463000000000001},{"$f":"ADM!AO346","v":33.006},{"$f":"ADM!AP346","v":41.12},{"$f":"ADM!AQ346","v":0},{"$f":"ADM!AR346","v":0},{"$f":"ADM!AS346","v":0},{"$f":"ADM!AT346","v":0},{"$f":"ADM!AU346","v":0},{"$f":"ADM!AV346","v":0},{"$f":"ADM!AW346","v":0}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},{"$f":"'School Resources'!CS351","v":390697.49084897107},{"$f":"'School Resources'!CX351","v":111867.31389530298},{"$f":"'School Resources'!DC351","v":541091.43493175053},{"$f":"'School Resources'!DG351","v":142973.26572207335},{"$f":"'School Resources'!EB351","v":189293.17167214755},{"$f":"'School Resources'!EP351","v":178126.69000986702},{"$f":"'School Resources'!EX351","v":187680.93958517886},{"$f":"'School Resources'!EY351","v":1741730.3066652913},{"$f":"ADM!AK351","v":7.274},{"$f":"ADM!AL351","v":2.411},{"$f":"ADM!AM351","v":9.3490000000000002},{"$f":"ADM!AN351","v":6},{"$f":"ADM!AO351","v":6.1260000000000003},{"$f":"ADM!AP351","v":7},{"$f":"ADM!AQ351","v":6},{"$f":"ADM!AR351","v":8},{"$f":"ADM!AS351","v":7.9710000000000001},{"$f":"ADM!AT351","v":9.0570000000000004},{"$f":"ADM!AU351","v":8},{"$f":"ADM!AV351","v":7.4690000000000003},{"$f":"ADM!AW351","v":10}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},{"$f":"'School Resources'!CS352","v":940424.1137333801},{"$f":"'School Resources'!CX352","v":188084.82274667604},{"$f":"'School Resources'!DC352","v":0},{"$f":"'School Resources'!DG352","v":0},{"$f":"'School Resources'!EB352","v":237521.30376762402},{"$f":"'School Resources'!EP352","v":196589.18996811938},{"$f":"'School Resources'!EX352","v":172127.52369915851},{"$f":"'School Resources'!EY352","v":1734746.9539149581},{"$f":"ADM!AK352","v":0},{"$f":"ADM!AL352","v":0},{"$f":"ADM!AM352","v":0},{"$f":"ADM!AN352","v":72.623000000000005},{"$f":"ADM!AO352","v":68.400000000000006},{"$f":"ADM!AP352","v":64.137},{"$f":"ADM!AQ352","v":0},{"$f":"ADM!AR352","v":0},{"$f":"ADM!AS352","v":0},{"$f":"ADM!AT352","v":0},{"$f":"ADM!AU352","v":0},{"$f":"ADM!AV352","v":0},{"$f":"ADM!AW352","v":0}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},{"$f":"'School Resources'!CS356","v":596455.56815071043},{"$f":"'School Resources'!CX356","v":119291.11363014209},{"$f":"'School Resources'!DC356","v":0},{"$f":"'School Resources'!DG356","v":0},{"$f":"'School Resources'!EB356","v":152483.18225668633},{"$f":"'School Resources'!EP356","v":177842.22681709786},{"$f":"'School Resources'!EX356","v":103416.62582242822},{"$f":"'School Resources'!EY356","v":1149488.716677065},{"$f":"ADM!AK356","v":21.952999999999999},{"$f":"ADM!AL356","v":21},{"$f":"ADM!AM356","v":21.713000000000001},{"$f":"ADM!AN356","v":14.215999999999999},{"$f":"ADM!AO356","v":23.210999999999999},{"$f":"ADM!AP356","v":21.17},{"$f":"ADM!AQ356","v":0},{"$f":"ADM!AR356","v":0},{"$f":"ADM!AS356","v":0},{"$f":"ADM!AT356","v":0},{"$f":"ADM!AU356","v":0},{"$f":"ADM!AV356","v":0},{"$f":"ADM!AW356","v":0}]
[2]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!CS7","v":1181802.8185145119},{"$f":"'School Resources'!CX7","v":236360.56370290241},{"$f":"'School Resources'!DC7","v":0},{"$f":"'School Resources'!DG7","v":0},{"$f":"'School Resources'!EB7","v":289362.68722141138},{"$f":"'School Resources'!EP7","v":208495.08940365922},{"$f":"'School Resources'!EX7","v":219623.67911021839},{"$f":"'School Resources'!EY7","v":2135644.8379527032},{"$f":"ADM!AK7","v":50.451000000000001},{"$f":"ADM!AL7","v":57.389000000000003},{"$f":"ADM!AM7","v":42.771000000000001},{"$f":"ADM!AN7","v":41.930999999999997},{"$f":"ADM!AO7","v":38.109000000000002},{"$f":"ADM!AP7","v":31.12},{"$f":"ADM!AQ7","v":0},{"$f":"ADM!AR7","v":0},{"$f":"ADM!AS7","v":0},{"$f":"ADM!AT7","v":0},{"$f":"ADM!AU7","v":0},{"$f":"ADM!AV7","v":0},{"$f":"ADM!AW7","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!CS24","v":1492140.7120725194},{"$f":"'School Resources'!CX24","v":298428.14241450385},{"$f":"'School Resources'!DC24","v":0},{"$f":"'School Resources'!DG24","v":0},{"$f":"'School Resources'!EB24","v":394880.1513302282},{"$f":"'School Resources'!EP24","v":229435.6094057606},{"$f":"'School Resources'!EX24","v":264652.36012471368},{"$f":"'School Resources'!EY24","v":2679536.9753477257},{"$f":"ADM!AK24","v":55.661000000000001},{"$f":"ADM!AL24","v":47.329000000000001},{"$f":"ADM!AM24","v":52.802999999999997},{"$f":"ADM!AN24","v":53.581000000000003},{"$f":"ADM!AO24","v":49.905999999999999},{"$f":"ADM!AP24","v":56.161000000000001},{"$f":"ADM!AQ24","v":0},{"$f":"ADM!AR24","v":0},{"$f":"ADM!AS24","v":0},{"$f":"ADM!AT24","v":0},{"$f":"ADM!AU24","v":0},{"$f":"ADM!AV24","v":0},{"$f":"ADM!AW24","v":0}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!CS30","v":547472.10804715799},{"$f":"'School Resources'!CX30","v":180665.79565556219},{"$f":"'School Resources'!DC30","v":0},{"$f":"'School Resources'!DG30","v":0},{"$f":"'School Resources'!EB30","v":286693.1007487264},{"$f":"'School Resources'!EP30","v":187611.3750433086},{"$f":"'School Resources'!EX30","v":199294.1584842391},{"$f":"'School Resources'!EY30","v":1401736.5379789942},{"$f":"ADM!AK30","v":0},{"$f":"ADM!AL30","v":0},{"$f":"ADM!AM30","v":0},{"$f":"ADM!AN30","v":0},{"$f":"ADM!AO30","v":0},{"$f":"ADM!AP30","v":0},{"$f":"ADM!AQ30","v":45.811},{"$f":"ADM!AR30","v":54.668999999999997},{"$f":"ADM!AS30","v":49.746000000000002},{"$f":"ADM!AT30","v":0},{"$f":"ADM!AU30","v":0},{"$f":"ADM!AV30","v":0},{"$f":"ADM!AW30","v":0}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!CS33","v":442614.96864358988},{"$f":"'School Resources'!CX33","v":146062.93965238467},{"$f":"'School Resources'!DC33","v":0},{"$f":"'School Resources'!DG33","v":0},{"$f":"'School Resources'!EB33","v":281393.7871368521},{"$f":"'School Resources'!EP33","v":178700.84974974571},{"$f":"'School Resources'!EX33","v":167758.93949425616},{"$f":"'School Resources'!EY33","v":1216531.4846768286},{"$f":"ADM!AK33","v":0},{"$f":"ADM!AL33","v":0},{"$f":"ADM!AM33","v":0},{"$f":"ADM!AN33","v":0},{"$f":"ADM!AO33","v":0},{"$f":"ADM!AP33","v":0},{"$f":"ADM!AQ33","v":35.709000000000003},{"$f":"ADM!AR33","v":47.930999999999997},{"$f":"ADM!AS33","v":43.216999999999999},{"$f":"ADM!AT33","v":0},{"$f":"ADM!AU33","v":0},{"$f":"ADM!AV33","v":0},{"$f":"ADM!AW33","v":0}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!CS36","v":0},{"$f":"'School Resources'!CX36","v":0},{"$f":"'School Resources'!DC36","v":0},{"$f":"'School Resources'!DG36","v":275395.90234636492},{"$f":"'School Resources'!EB36","v":3517.0291086596717},{"$f":"'School Resources'!EP36","v":91038.022043454039},{"$f":"'School Resources'!EX36","v":21866.638965544782},{"$f":"'School Resources'!EY36","v":391817.59246402339},{"$f":"ADM!AK36","v":0},{"$f":"ADM!AL36","v":0},{"$f":"ADM!AM36","v":0},{"$f":"ADM!AN36","v":0},{"$f":"ADM!AO36","v":0},{"$f":"ADM!AP36","v":26.062999999999999},{"$f":"ADM!AQ36","v":0},{"$f":"ADM!AR36","v":0},{"$f":"ADM!AS36","v":0},{"$f":"ADM!AT36","v":0},{"$f":"ADM!AU36","v":0},{"$f":"ADM!AV36","v":0},{"$f":"ADM!AW36","v":0}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!CS40","v":1369981.8336994506},{"$f":"'School Resources'!CX40","v":273996.36673989013},{"$f":"'School Resources'!DC40","v":0},{"$f":"'School Resources'!DG40","v":0},{"$f":"'School Resources'!EB40","v":333793.35151746811},{"$f":"'School Resources'!EP40","v":224628.87991036521},{"$f":"'School Resources'!EX40","v":264033.38995933393},{"$f":"'School Resources'!EY40","v":2466433.8218265078},{"$f":"ADM!AK40","v":41.622999999999998},{"$f":"ADM!AL40","v":48.530999999999999},{"$f":"ADM!AM40","v":40.936999999999998},{"$f":"ADM!AN40","v":26.736999999999998},{"$f":"ADM!AO40","v":38.610999999999997},{"$f":"ADM!AP40","v":36.234000000000002},{"$f":"ADM!AQ40","v":37.485999999999997},{"$f":"ADM!AR40","v":0},{"$f":"ADM!AS40","v":0},{"$f":"ADM!AT40","v":0},{"$f":"ADM!AU40","v":0},{"$f":"ADM!AV40","v":0},{"$f":"ADM!AW40","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!CS61","v":0},{"$f":"'School Resources'!CX61","v":0},{"$f":"'School Resources'!DC61","v":0},{"$f":"'School Resources'!DG61","v":384793.10732469882},{"$f":"'School Resources'!EB61","v":5025.5610660592974},{"$f":"'School Resources'!EP61","v":96412.781746794397},{"$f":"'School Resources'!EX61","v":31245.726445720713},{"$f":"'School Resources'!EY61","v":517477.17658327322},{"$f":"ADM!AK61","v":8.0630000000000006},{"$f":"ADM!AL61","v":6.2290000000000001},{"$f":"ADM!AM61","v":2.9430000000000001},{"$f":"ADM!AN61","v":6.2510000000000003},{"$f":"ADM!AO61","v":6},{"$f":"ADM!AP61","v":3.6509999999999998},{"$f":"ADM!AQ61","v":0},{"$f":"ADM!AR61","v":0},{"$f":"ADM!AS61","v":0},{"$f":"ADM!AT61","v":0},{"$f":"ADM!AU61","v":0},{"$f":"ADM!AV61","v":0},{"$f":"ADM!AW61","v":0}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!CS68","v":359825.33955629065},{"$f":"'School Resources'!CX68","v":71965.067911258142},{"$f":"'School Resources'!DC68","v":16696.805187815386},{"$f":"'School Resources'!DG68","v":0},{"$f":"'School Resources'!EB68","v":98065.66559022585},{"$f":"'School Resources'!EP68","v":144176.63088895363},{"$f":"'School Resources'!EX68","v":71393.699032067423},{"$f":"'School Resources'!EY68","v":762123.20816661103},{"$f":"ADM!AK68","v":6.8440000000000003},{"$f":"ADM!AL68","v":13.912000000000001},{"$f":"ADM!AM68","v":5.9379999999999997},{"$f":"ADM!AN68","v":8.9550000000000001},{"$f":"ADM!AO68","v":12.474},{"$f":"ADM!AP68","v":8.5449999999999999},{"$f":"ADM!AQ68","v":6.5839999999999996},{"$f":"ADM!AR68","v":0},{"$f":"ADM!AS68","v":0},{"$f":"ADM!AT68","v":0},{"$f":"ADM!AU68","v":0},{"$f":"ADM!AV68","v":0},{"$f":"ADM!AW68","v":0}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!CS75","v":1263691.7931418729},{"$f":"'School Resources'!CX75","v":252738.35862837458},{"$f":"'School Resources'!DC75","v":0},{"$f":"'School Resources'!DG75","v":0},{"$f":"'School Resources'!EB75","v":304204.23398816463},{"$f":"'School Resources'!EP75","v":206280.42944082216},{"$f":"'School Resources'!EX75","v":228382.75177262444},{"$f":"'School Resources'!EY75","v":2255297.566971859},{"$f":"ADM!AK75","v":132.17099999999999},{"$f":"ADM!AL75","v":124.051},{"$f":"ADM!AM75","v":0},{"$f":"ADM!AN75","v":0},{"$f":"ADM!AO75","v":0},{"$f":"ADM!AP75","v":0},{"$f":"ADM!AQ75","v":0},{"$f":"ADM!AR75","v":0},{"$f":"ADM!AS75","v":0},{"$f":"ADM!AT75","v":0},{"$f":"ADM!AU75","v":0},{"$f":"ADM!AV75","v":0},{"$f":"ADM!AW75","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!CS85","v":1243978.4817622672},{"$f":"'School Resources'!CX85","v":248795.69635245341},{"$f":"'School Resources'!DC85","v":0},{"$f":"'School Resources'!DG85","v":0},{"$f":"'School Resources'!EB85","v":295372.76048478356},{"$f":"'School Resources'!EP85","v":200450.91633905508},{"$f":"'School Resources'!EX85","v":224422.71125858647},{"$f":"'School Resources'!EY85","v":2213020.5661971457},{"$f":"ADM!AK85","v":58.180999999999997},{"$f":"ADM!AL85","v":61.045000000000002},{"$f":"ADM!AM85","v":54.542000000000002},{"$f":"ADM!AN85","v":51.847000000000001},{"$f":"ADM!AO85","v":41.875999999999998},{"$f":"ADM!AP85","v":0},{"$f":"ADM!AQ85","v":0},{"$f":"ADM!AR85","v":0},{"$f":"ADM!AS85","v":0},{"$f":"ADM!AT85","v":0},{"$f":"ADM!AU85","v":0},{"$f":"ADM!AV85","v":0},{"$f":"ADM!AW85","v":0}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!CS90","v":971066.54429134587},{"$f":"'School Resources'!CX90","v":194213.30885826919},{"$f":"'School Resources'!DC90","v":0},{"$f":"'School Resources'!DG90","v":0},{"$f":"'School Resources'!EB90","v":230426.55068951473},{"$f":"'School Resources'!EP90","v":195864.25963397505},{"$f":"'School Resources'!EX90","v":193955.42087394206},{"$f":"'School Resources'!EY90","v":1785526.0843470469},{"$f":"ADM!AK90","v":37.298000000000002},{"$f":"ADM!AL90","v":27.475999999999999},{"$f":"ADM!AM90","v":34.655000000000001},{"$f":"ADM!AN90","v":22.994},{"$f":"ADM!AO90","v":21.018000000000001},{"$f":"ADM!AP90","v":33.625},{"$f":"ADM!AQ90","v":29.768000000000001},{"$f":"ADM!AR90","v":0},{"$f":"ADM!AS90","v":0},{"$f":"ADM!AT90","v":0},{"$f":"ADM!AU90","v":0},{"$f":"ADM!AV90","v":0},{"$f":"ADM!AW90","v":0}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!CS96","v":2662302.2517753849},{"$f":"'School Resources'!CX96","v":532460.45035507705},{"$f":"'School Resources'!DC96","v":0},{"$f":"'School Resources'!DG96","v":0},{"$f":"'School Resources'!EB96","v":658349.70527229249},{"$f":"'School Resources'!EP96","v":399567.06977818289},{"$f":"'School Resources'!EX96","v":463321.3841759041},{"$f":"'School Resources'!EY96","v":4716000.8613568414},{"$f":"ADM!AK96","v":138.41999999999999},{"$f":"ADM!AL96","v":148},{"$f":"ADM!AM96","v":128.643},{"$f":"ADM!AN96","v":136.82300000000001},{"$f":"ADM!AO96","v":0},{"$f":"ADM!AP96","v":0},{"$f":"ADM!AQ96","v":0},{"$f":"ADM!AR96","v":0},{"$f":"ADM!AS96","v":0},{"$f":"ADM!AT96","v":0},{"$f":"ADM!AU96","v":0},{"$f":"ADM!AV96","v":0},{"$f":"ADM!AW96","v":0}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!CS102","v":0},{"$f":"'School Resources'!CX102","v":0},{"$f":"'School Resources'!DC102","v":0},{"$f":"'School Resources'!DG102","v":427990.19228760665},{"$f":"'School Resources'!EB102","v":5312.3157319036673},{"$f":"'School Resources'!EP102","v":98339.630670705243},{"$f":"'School Resources'!EX102","v":59565.985030788041},{"$f":"'School Resources'!EY102","v":591208.12372100353},{"$f":"ADM!AK102","v":0},{"$f":"ADM!AL102","v":0},{"$f":"ADM!AM102","v":0},{"$f":"ADM!AN102","v":0},{"$f":"ADM!AO102","v":0},{"$f":"ADM!AP102","v":0},{"$f":"ADM!AQ102","v":7.7939999999999996},{"$f":"ADM!AR102","v":11.223000000000001},{"$f":"ADM!AS102","v":15.109},{"$f":"ADM!AT102","v":0},{"$f":"ADM!AU102","v":0},{"$f":"ADM!AV102","v":0},{"$f":"ADM!AW102","v":0}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!CS105","v":758401.30004383891},{"$f":"'School Resources'!CX105","v":151680.26000876777},{"$f":"'School Resources'!DC105","v":0},{"$f":"'School Resources'!DG105","v":0},{"$f":"'School Resources'!EB105","v":214179.80209473058},{"$f":"'School Resources'!EP105","v":185201.11666042719},{"$f":"'School Resources'!EX105","v":138990.71010965778},{"$f":"'School Resources'!EY105","v":1448453.1889174224},{"$f":"ADM!AK105","v":31.934999999999999},{"$f":"ADM!AL105","v":31.355},{"$f":"ADM!AM105","v":31.026},{"$f":"ADM!AN105","v":20.2},{"$f":"ADM!AO105","v":25.361000000000001},{"$f":"ADM!AP105","v":25.786999999999999},{"$f":"ADM!AQ105","v":0},{"$f":"ADM!AR105","v":0},{"$f":"ADM!AS105","v":0},{"$f":"ADM!AT105","v":0},{"$f":"ADM!AU105","v":0},{"$f":"ADM!AV105","v":0},{"$f":"ADM!AW105","v":0}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!CS109","v":542570.42584080051},{"$f":"'School Resources'!CX109","v":179048.24052746416},{"$f":"'School Resources'!DC109","v":0},{"$f":"'School Resources'!DG109","v":0},{"$f":"'School Resources'!EB109","v":439895.3237537425},{"$f":"'School Resources'!EP109","v":196268.56831491087},{"$f":"'School Resources'!EX109","v":193869.18238863797},{"$f":"'School Resources'!EY109","v":1551651.740825556},{"$f":"ADM!AK109","v":0},{"$f":"ADM!AL109","v":0},{"$f":"ADM!AM109","v":0},{"$f":"ADM!AN109","v":0},{"$f":"ADM!AO109","v":0},{"$f":"ADM!AP109","v":0},{"$f":"ADM!AQ109","v":64.873999999999995},{"$f":"ADM!AR109","v":48.6},{"$f":"ADM!AS109","v":37.509},{"$f":"ADM!AT109","v":0},{"$f":"ADM!AU109","v":0},{"$f":"ADM!AV109","v":0},{"$f":"ADM!AW109","v":0}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!CS112","v":268879.65494428942},{"$f":"'School Resources'!CX112","v":88730.286131615518},{"$f":"'School Resources'!DC112","v":239776.60620892525},{"$f":"'School Resources'!DG112","v":0},{"$f":"'School Resources'!EB112","v":223952.60602300119},{"$f":"'School Resources'!EP112","v":129135.26396637961},{"$f":"'School Resources'!EX112","v":107936.20738154466},{"$f":"'School Resources'!EY112","v":1058410.6246557557},{"$f":"ADM!AK112","v":0},{"$f":"ADM!AL112","v":0},{"$f":"ADM!AM112","v":0},{"$f":"ADM!AN112","v":0},{"$f":"ADM!AO112","v":0},{"$f":"ADM!AP112","v":0},{"$f":"ADM!AQ112","v":0},{"$f":"ADM!AR112","v":32.188000000000002},{"$f":"ADM!AS112","v":41.652999999999999},{"$f":"ADM!AT112","v":0},{"$f":"ADM!AU112","v":0},{"$f":"ADM!AV112","v":0},{"$f":"ADM!AW112","v":0}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!CS115","v":198343.37065043399},{"$f":"'School Resources'!CX115","v":65453.312314643226},{"$f":"'School Resources'!DC115","v":304428.74723426183},{"$f":"'School Resources'!DG115","v":0},{"$f":"'School Resources'!EB115","v":117062.55167815111},{"$f":"'School Resources'!EP115","v":95521.180968253},{"$f":"'School Resources'!EX115","v":85993.991239563737},{"$f":"'School Resources'!EY115","v":866803.15408530692},{"$f":"ADM!AK115","v":0},{"$f":"ADM!AL115","v":0},{"$f":"ADM!AM115","v":0},{"$f":"ADM!AN115","v":0},{"$f":"ADM!AO115","v":0},{"$f":"ADM!AP115","v":0},{"$f":"ADM!AQ115","v":0},{"$f":"ADM!AR115","v":27.707999999999998},{"$f":"ADM!AS115","v":25.934999999999999},{"$f":"ADM!AT115","v":0},{"$f":"ADM!AU115","v":0},{"$f":"ADM!AV115","v":0},{"$f":"ADM!AW115","v":0}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!CS118","v":795309.23727577692},{"$f":"'School Resources'!CX118","v":159061.8474551554},{"$f":"'School Resources'!DC118","v":0},{"$f":"'School Resources'!DG118","v":0},{"$f":"'School Resources'!EB118","v":218588.76425653484},{"$f":"'School Resources'!EP118","v":195465.21390094876},{"$f":"'School Resources'!EX118","v":144127.01689502649},{"$f":"'School Resources'!EY118","v":1512552.0797834424},{"$f":"ADM!AK118","v":54.573},{"$f":"ADM!AL118","v":54.41},{"$f":"ADM!AM118","v":62.802999999999997},{"$f":"ADM!AN118","v":0},{"$f":"ADM!AO118","v":0},{"$f":"ADM!AP118","v":0},{"$f":"ADM!AQ118","v":0},{"$f":"ADM!AR118","v":0},{"$f":"ADM!AS118","v":0},{"$f":"ADM!AT118","v":0},{"$f":"ADM!AU118","v":0},{"$f":"ADM!AV118","v":0},{"$f":"ADM!AW118","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!CS124","v":0},{"$f":"'School Resources'!CX124","v":0},{"$f":"'School Resources'!DC124","v":0},{"$f":"'School Resources'!DG124","v":423591.70545792126},{"$f":"'School Resources'!EB124","v":5325.6751257477108},{"$f":"'School Resources'!EP124","v":93152.548480835365},{"$f":"'School Resources'!EX124","v":113689.00889690948},{"$f":"'School Resources'!EY124","v":635758.93796141376},{"$f":"ADM!AK124","v":0},{"$f":"ADM!AL124","v":0},{"$f":"ADM!AM124","v":0},{"$f":"ADM!AN124","v":0},{"$f":"ADM!AO124","v":0},{"$f":"ADM!AP124","v":0},{"$f":"ADM!AQ124","v":0},{"$f":"ADM!AR124","v":0},{"$f":"ADM!AS124","v":0},{"$f":"ADM!AT124","v":13.933},{"$f":"ADM!AU124","v":12.455},{"$f":"ADM!AV124","v":9.8930000000000007},{"$f":"ADM!AW124","v":3.1850000000000001}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!CS126","v":0},{"$f":"'School Resources'!CX126","v":0},{"$f":"'School Resources'!DC126","v":0},{"$f":"'School Resources'!DG126","v":240567.95459760563},{"$f":"'School Resources'!EB126","v":2990.16520261495},{"$f":"'School Resources'!EP126","v":95170.091565044015},{"$f":"'School Resources'!EX126","v":20876.432165716818},{"$f":"'School Resources'!EY126","v":359604.64353098144},{"$f":"ADM!AK126","v":3},{"$f":"ADM!AL126","v":3},{"$f":"ADM!AM126","v":3.891},{"$f":"ADM!AN126","v":2.8290000000000002},{"$f":"ADM!AO126","v":1.5489999999999999},{"$f":"ADM!AP126","v":1.377},{"$f":"ADM!AQ126","v":5},{"$f":"ADM!AR126","v":0},{"$f":"ADM!AS126","v":0},{"$f":"ADM!AT126","v":0},{"$f":"ADM!AU126","v":0},{"$f":"ADM!AV126","v":0},{"$f":"ADM!AW126","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!CS137","v":754343.51375554793},{"$f":"'School Resources'!CX137","v":248933.35953933082},{"$f":"'School Resources'!DC137","v":0},{"$f":"'School Resources'!DG137","v":0},{"$f":"'School Resources'!EB137","v":384794.25762985519},{"$f":"'School Resources'!EP137","v":188721.55700838432},{"$f":"'School Resources'!EX137","v":252747.27964137765},{"$f":"'School Resources'!EY137","v":1829539.9675744958},{"$f":"ADM!AK137","v":0},{"$f":"ADM!AL137","v":0},{"$f":"ADM!AM137","v":0},{"$f":"ADM!AN137","v":0},{"$f":"ADM!AO137","v":0},{"$f":"ADM!AP137","v":41.408999999999999},{"$f":"ADM!AQ137","v":58.232999999999997},{"$f":"ADM!AR137","v":54.557000000000002},{"$f":"ADM!AS137","v":56.591000000000001},{"$f":"ADM!AT137","v":0},{"$f":"ADM!AU137","v":0},{"$f":"ADM!AV137","v":0},{"$f":"ADM!AW137","v":0}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!CS140","v":1323875.713364139},{"$f":"'School Resources'!CX140","v":264775.14267282776},{"$f":"'School Resources'!DC140","v":0},{"$f":"'School Resources'!DG140","v":0},{"$f":"'School Resources'!EB140","v":345220.42195937742},{"$f":"'School Resources'!EP140","v":205158.32713801757},{"$f":"'School Resources'!EX140","v":232112.908578856},{"$f":"'School Resources'!EY140","v":2371142.5137132173},{"$f":"ADM!AK140","v":81.462000000000003},{"$f":"ADM!AL140","v":101.544},{"$f":"ADM!AM140","v":92.572999999999993},{"$f":"ADM!AN140","v":0},{"$f":"ADM!AO140","v":0},{"$f":"ADM!AP140","v":0},{"$f":"ADM!AQ140","v":0},{"$f":"ADM!AR140","v":0},{"$f":"ADM!AS140","v":0},{"$f":"ADM!AT140","v":0},{"$f":"ADM!AU140","v":0},{"$f":"ADM!AV140","v":0},{"$f":"ADM!AW140","v":0}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!CS145","v":1782477.9864308638},{"$f":"'School Resources'!CX145","v":356495.59728617274},{"$f":"'School Resources'!DC145","v":0},{"$f":"'School Resources'!DG145","v":0},{"$f":"'School Resources'!EB145","v":718181.19972750405},{"$f":"'School Resources'!EP145","v":278739.19162414235},{"$f":"'School Resources'!EX145","v":333873.39596693148},{"$f":"'School Resources'!EY145","v":3469767.3710356141},{"$f":"ADM!AK145","v":57.506},{"$f":"ADM!AL145","v":44.523000000000003},{"$f":"ADM!AM145","v":59.295000000000002},{"$f":"ADM!AN145","v":52.25},{"$f":"ADM!AO145","v":52.744},{"$f":"ADM!AP145","v":45.795000000000002},{"$f":"ADM!AQ145","v":48.142000000000003},{"$f":"ADM!AR145","v":0},{"$f":"ADM!AS145","v":0},{"$f":"ADM!AT145","v":0},{"$f":"ADM!AU145","v":0},{"$f":"ADM!AV145","v":0},{"$f":"ADM!AW145","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!CS180","v":452740.59348261438},{"$f":"'School Resources'!CX180","v":90548.118696522884},{"$f":"'School Resources'!DC180","v":0},{"$f":"'School Resources'!DG180","v":0},{"$f":"'School Resources'!EB180","v":125957.96864820977},{"$f":"'School Resources'!EP180","v":176853.22252423447},{"$f":"'School Resources'!EX180","v":88098.6798886256},{"$f":"'School Resources'!EY180","v":934198.58324020717},{"$f":"ADM!AK180","v":17.177},{"$f":"ADM!AL180","v":14.64},{"$f":"ADM!AM180","v":12.069000000000001},{"$f":"ADM!AN180","v":13.571},{"$f":"ADM!AO180","v":12.371},{"$f":"ADM!AP180","v":19.971},{"$f":"ADM!AQ180","v":8},{"$f":"ADM!AR180","v":0},{"$f":"ADM!AS180","v":0},{"$f":"ADM!AT180","v":0},{"$f":"ADM!AU180","v":0},{"$f":"ADM!AV180","v":0},{"$f":"ADM!AW180","v":0}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!CS186","v":598977.37062837288},{"$f":"'School Resources'!CX186","v":197662.53230736306},{"$f":"'School Resources'!DC186","v":0},{"$f":"'School Resources'!DG186","v":0},{"$f":"'School Resources'!EB186","v":289830.38369474228},{"$f":"'School Resources'!EP186","v":184184.16745646193},{"$f":"'School Resources'!EX186","v":211283.52352148417},{"$f":"'School Resources'!EY186","v":1481937.9776084244},{"$f":"ADM!AK186","v":0},{"$f":"ADM!AL186","v":0},{"$f":"ADM!AM186","v":0},{"$f":"ADM!AN186","v":0},{"$f":"ADM!AO186","v":0},{"$f":"ADM!AP186","v":39.451000000000001},{"$f":"ADM!AQ186","v":51.52},{"$f":"ADM!AR186","v":32.423000000000002},{"$f":"ADM!AS186","v":50.337000000000003},{"$f":"ADM!AT186","v":0},{"$f":"ADM!AU186","v":0},{"$f":"ADM!AV186","v":0},{"$f":"ADM!AW186","v":0}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!CS190","v":637827.23741289403},{"$f":"'School Resources'!CX190","v":127565.44748257882},{"$f":"'School Resources'!DC190","v":0},{"$f":"'School Resources'!DG190","v":0},{"$f":"'School Resources'!EB190","v":153672.80903615197},{"$f":"'School Resources'!EP190","v":189613.87856259214},{"$f":"'School Resources'!EX190","v":128575.61173655374},{"$f":"'School Resources'!EY190","v":1237254.9842307707},{"$f":"ADM!AK190","v":18},{"$f":"ADM!AL190","v":23.137},{"$f":"ADM!AM190","v":18},{"$f":"ADM!AN190","v":16.137},{"$f":"ADM!AO190","v":18},{"$f":"ADM!AP190","v":22},{"$f":"ADM!AQ190","v":16.216000000000001},{"$f":"ADM!AR190","v":0},{"$f":"ADM!AS190","v":0},{"$f":"ADM!AT190","v":0},{"$f":"ADM!AU190","v":0},{"$f":"ADM!AV190","v":0},{"$f":"ADM!AW190","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!CS199","v":1653531.6850321617},{"$f":"'School Resources'!CX199","v":330706.33700643235},{"$f":"'School Resources'!DC199","v":0},{"$f":"'School Resources'!DG199","v":0},{"$f":"'School Resources'!EB199","v":391320.67769804085},{"$f":"'School Resources'!EP199","v":264504.58784483373},{"$f":"'School Resources'!EX199","v":284775.57447412051},{"$f":"'School Resources'!EY199","v":2924838.862055589},{"$f":"ADM!AK199","v":53.948999999999998},{"$f":"ADM!AL199","v":51.896999999999998},{"$f":"ADM!AM199","v":55.709000000000003},{"$f":"ADM!AN199","v":52.131},{"$f":"ADM!AO199","v":52.348999999999997},{"$f":"ADM!AP199","v":73.391000000000005},{"$f":"ADM!AQ199","v":0},{"$f":"ADM!AR199","v":0},{"$f":"ADM!AS199","v":0},{"$f":"ADM!AT199","v":0},{"$f":"ADM!AU199","v":0},{"$f":"ADM!AV199","v":0},{"$f":"ADM!AW199","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!CS234","v":1627978.1183180457},{"$f":"'School Resources'!CX234","v":325595.62366360915},{"$f":"'School Resources'!DC234","v":0},{"$f":"'School Resources'!DG234","v":0},{"$f":"'School Resources'!EB234","v":392261.71026359545},{"$f":"'School Resources'!EP234","v":247743.47559132011},{"$f":"'School Resources'!EX234","v":299575.3869037031},{"$f":"'School Resources'!EY234","v":2893154.3147402736},{"$f":"ADM!AK234","v":60.16},{"$f":"ADM!AL234","v":49.107999999999997},{"$f":"ADM!AM234","v":62.256999999999998},{"$f":"ADM!AN234","v":52.593000000000004},{"$f":"ADM!AO234","v":65.468000000000004},{"$f":"ADM!AP234","v":67.48},{"$f":"ADM!AQ234","v":0},{"$f":"ADM!AR234","v":0},{"$f":"ADM!AS234","v":0},{"$f":"ADM!AT234","v":0},{"$f":"ADM!AU234","v":0},{"$f":"ADM!AV234","v":0},{"$f":"ADM!AW234","v":0}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!CS238","v":1088544.5071387575},{"$f":"'School Resources'!CX238","v":217708.90142775152},{"$f":"'School Resources'!DC238","v":0},{"$f":"'School Resources'!DG238","v":0},{"$f":"'School Resources'!EB238","v":290218.98558960669},{"$f":"'School Resources'!EP238","v":207286.45381003263},{"$f":"'School Resources'!EX238","v":184396.37803184532},{"$f":"'School Resources'!EY238","v":1988155.2259979937},{"$f":"ADM!AK238","v":35.200000000000003},{"$f":"ADM!AL238","v":40.405999999999999},{"$f":"ADM!AM238","v":32.149000000000001},{"$f":"ADM!AN238","v":38.880000000000003},{"$f":"ADM!AO238","v":32.966000000000001},{"$f":"ADM!AP238","v":37.393999999999998},{"$f":"ADM!AQ238","v":0},{"$f":"ADM!AR238","v":0},{"$f":"ADM!AS238","v":0},{"$f":"ADM!AT238","v":0},{"$f":"ADM!AU238","v":0},{"$f":"ADM!AV238","v":0},{"$f":"ADM!AW238","v":0}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!CS245","v":1605463.7266311233},{"$f":"'School Resources'!CX245","v":321092.74532622466},{"$f":"'School Resources'!DC245","v":0},{"$f":"'School Resources'!DG245","v":0},{"$f":"'School Resources'!EB245","v":373771.32156816492},{"$f":"'School Resources'!EP245","v":242646.44938273582},{"$f":"'School Resources'!EX245","v":268686.51156645076},{"$f":"'School Resources'!EY245","v":2811660.7544746995},{"$f":"ADM!AK245","v":65.486000000000004},{"$f":"ADM!AL245","v":50.966000000000001},{"$f":"ADM!AM245","v":49.210999999999999},{"$f":"ADM!AN245","v":52.753999999999998},{"$f":"ADM!AO245","v":48.856999999999999},{"$f":"ADM!AP245","v":49.343000000000004},{"$f":"ADM!AQ245","v":0},{"$f":"ADM!AR245","v":0},{"$f":"ADM!AS245","v":0},{"$f":"ADM!AT245","v":0},{"$f":"ADM!AU245","v":0},{"$f":"ADM!AV245","v":0},{"$f":"ADM!AW245","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},{"$f":"'School Resources'!CS253","v":0},{"$f":"'School Resources'!CX253","v":0},{"$f":"'School Resources'!DC253","v":0},{"$f":"'School Resources'!DG253","v":303401.85209209222},{"$f":"'School Resources'!EB253","v":3820.4267904040289},{"$f":"'School Resources'!EP253","v":92430.580018205059},{"$f":"'School Resources'!EX253","v":26814.248762970055},{"$f":"'School Resources'!EY253","v":426467.10766367131},{"$f":"ADM!AK253","v":6.6210000000000004},{"$f":"ADM!AL253","v":0},{"$f":"ADM!AM253","v":1.3680000000000001},{"$f":"ADM!AN253","v":5.3559999999999999},{"$f":"ADM!AO253","v":3.069},{"$f":"ADM!AP253","v":5},{"$f":"ADM!AQ253","v":5.9480000000000004},{"$f":"ADM!AR253","v":0},{"$f":"ADM!AS253","v":0},{"$f":"ADM!AT253","v":0},{"$f":"ADM!AU253","v":0},{"$f":"ADM!AV253","v":0},{"$f":"ADM!AW253","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},{"$f":"'School Resources'!CS263","v":0},{"$f":"'School Resources'!CX263","v":0},{"$f":"'School Resources'!DC263","v":0},{"$f":"'School Resources'!DG263","v":415629.44749694446},{"$f":"'School Resources'!EB263","v":5134.7302541384024},{"$f":"'School Resources'!EP263","v":94989.888187317658},{"$f":"'School Resources'!EX263","v":57880.904030736769},{"$f":"'School Resources'!EY263","v":573634.96996913734},{"$f":"ADM!AK263","v":0},{"$f":"ADM!AL263","v":0},{"$f":"ADM!AM263","v":0},{"$f":"ADM!AN263","v":0},{"$f":"ADM!AO263","v":0},{"$f":"ADM!AP263","v":0},{"$f":"ADM!AQ263","v":0},{"$f":"ADM!AR263","v":23},{"$f":"ADM!AS263","v":15.051},{"$f":"ADM!AT263","v":0},{"$f":"ADM!AU263","v":0},{"$f":"ADM!AV263","v":0},{"$f":"ADM!AW263","v":0}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!CS266","v":0},{"$f":"'School Resources'!CX266","v":0},{"$f":"'School Resources'!DC266","v":0},{"$f":"'School Resources'!DG266","v":83956.327228578841},{"$f":"'School Resources'!EB266","v":1029.4829862243271},{"$f":"'School Resources'!EP266","v":92766.118856564615},{"$f":"'School Resources'!EX266","v":6400.667178304152},{"$f":"'School Resources'!EY266","v":184152.59624967191},{"$f":"ADM!AK266","v":0},{"$f":"ADM!AL266","v":1},{"$f":"ADM!AM266","v":0},{"$f":"ADM!AN266","v":2.8380000000000001},{"$f":"ADM!AO266","v":0},{"$f":"ADM!AP266","v":3.7909999999999999},{"$f":"ADM!AQ266","v":0},{"$f":"ADM!AR266","v":0},{"$f":"ADM!AS266","v":0},{"$f":"ADM!AT266","v":0},{"$f":"ADM!AU266","v":0},{"$f":"ADM!AV266","v":0},{"$f":"ADM!AW266","v":0}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},{"$f":"'School Resources'!CS273","v":1848504.2968995932},{"$f":"'School Resources'!CX273","v":369700.85937991866},{"$f":"'School Resources'!DC273","v":0},{"$f":"'School Resources'!DG273","v":0},{"$f":"'School Resources'!EB273","v":442282.92019108753},{"$f":"'School Resources'!EP273","v":284853.99510781234},{"$f":"'School Resources'!EX273","v":312219.82982469164},{"$f":"'School Resources'!EY273","v":3257561.9014031035},{"$f":"ADM!AK273","v":60.96},{"$f":"ADM!AL273","v":67.754000000000005},{"$f":"ADM!AM273","v":63.296999999999997},{"$f":"ADM!AN273","v":55.76},{"$f":"ADM!AO273","v":63.268999999999998},{"$f":"ADM!AP273","v":61.097000000000001},{"$f":"ADM!AQ273","v":0},{"$f":"ADM!AR273","v":0},{"$f":"ADM!AS273","v":0},{"$f":"ADM!AT273","v":0},{"$f":"ADM!AU273","v":0},{"$f":"ADM!AV273","v":0},{"$f":"ADM!AW273","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},{"$f":"'School Resources'!CS283","v":0},{"$f":"'School Resources'!CX283","v":0},{"$f":"'School Resources'!DC283","v":0},{"$f":"'School Resources'!DG283","v":655045.68341451953},{"$f":"'School Resources'!EB283","v":5482.4793242000205},{"$f":"'School Resources'!EP283","v":86356.080047629235},{"$f":"'School Resources'!EX283","v":39393.878499501043},{"$f":"'School Resources'!EY283","v":786278.12128584983},{"$f":"ADM!AK283","v":4.3109999999999999},{"$f":"ADM!AL283","v":2},{"$f":"ADM!AM283","v":8.5470000000000006},{"$f":"ADM!AN283","v":4.7699999999999996},{"$f":"ADM!AO283","v":6},{"$f":"ADM!AP283","v":8},{"$f":"ADM!AQ283","v":7},{"$f":"ADM!AR283","v":0},{"$f":"ADM!AS283","v":0},{"$f":"ADM!AT283","v":0},{"$f":"ADM!AU283","v":0},{"$f":"ADM!AV283","v":0},{"$f":"ADM!AW283","v":0}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},{"$f":"'School Resources'!CS287","v":2479525.3584028771},{"$f":"'School Resources'!CX287","v":495905.07168057543},{"$f":"'School Resources'!DC287","v":0},{"$f":"'School Resources'!DG287","v":0},{"$f":"'School Resources'!EB287","v":608266.77953070728},{"$f":"'School Resources'!EP287","v":380574.15728037048},{"$f":"'School Resources'!EX287","v":418780.99629258894},{"$f":"'School Resources'!EY287","v":4383052.3631871194},{"$f":"ADM!AK287","v":97.938000000000002},{"$f":"ADM!AL287","v":81.983000000000004},{"$f":"ADM!AM287","v":73.510999999999996},{"$f":"ADM!AN287","v":73.506},{"$f":"ADM!AO287","v":89.034000000000006},{"$f":"ADM!AP287","v":83.176000000000002},{"$f":"ADM!AQ287","v":0},{"$f":"ADM!AR287","v":0},{"$f":"ADM!AS287","v":0},{"$f":"ADM!AT287","v":0},{"$f":"ADM!AU287","v":0},{"$f":"ADM!AV287","v":0},{"$f":"ADM!AW287","v":0}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},{"$f":"'School Resources'!CS291","v":319385.91967357369},{"$f":"'School Resources'!CX291","v":63877.183934714747},{"$f":"'School Resources'!DC291","v":106945.03249197331},{"$f":"'School Resources'!DG291","v":0},{"$f":"'School Resources'!EB291","v":75955.970501061063},{"$f":"'School Resources'!EP291","v":125675.23025935631},{"$f":"'School Resources'!EX291","v":52476.409752443295},{"$f":"'School Resources'!EY291","v":744315.74661312241},{"$f":"ADM!AK291","v":9.5470000000000006},{"$f":"ADM!AL291","v":8.4239999999999995},{"$f":"ADM!AM291","v":9},{"$f":"ADM!AN291","v":11.228999999999999},{"$f":"ADM!AO291","v":13},{"$f":"ADM!AP291","v":11.347},{"$f":"ADM!AQ291","v":0},{"$f":"ADM!AR291","v":0},{"$f":"ADM!AS291","v":0},{"$f":"ADM!AT291","v":0},{"$f":"ADM!AU291","v":0},{"$f":"ADM!AV291","v":0},{"$f":"ADM!AW291","v":0}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!CS295","v":1740668.6841198087},{"$f":"'School Resources'!CX295","v":348133.73682396178},{"$f":"'School Resources'!DC295","v":0},{"$f":"'School Resources'!DG295","v":0},{"$f":"'School Resources'!EB295","v":667981.9019673022},{"$f":"'School Resources'!EP295","v":285394.21976270474},{"$f":"'School Resources'!EX295","v":309970.21358917461},{"$f":"'School Resources'!EY295","v":3352148.756262952},{"$f":"ADM!AK295","v":76.680000000000007},{"$f":"ADM!AL295","v":74.515000000000001},{"$f":"ADM!AM295","v":81.260000000000005},{"$f":"ADM!AN295","v":65.751000000000005},{"$f":"ADM!AO295","v":70.42},{"$f":"ADM!AP295","v":0},{"$f":"ADM!AQ295","v":0},{"$f":"ADM!AR295","v":0},{"$f":"ADM!AS295","v":0},{"$f":"ADM!AT295","v":0},{"$f":"ADM!AU295","v":0},{"$f":"ADM!AV295","v":0},{"$f":"ADM!AW295","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!CS312","v":1332508.7506097318},{"$f":"'School Resources'!CX312","v":266501.75012194633},{"$f":"'School Resources'!DC312","v":0},{"$f":"'School Resources'!DG312","v":0},{"$f":"'School Resources'!EB312","v":319076.80581708159},{"$f":"'School Resources'!EP312","v":212297.97787673815},{"$f":"'School Resources'!EX312","v":236979.06005797043},{"$f":"'School Resources'!EY312","v":2367364.3444834682},{"$f":"ADM!AK312","v":64.617000000000004},{"$f":"ADM!AL312","v":58.64},{"$f":"ADM!AM312","v":56.290999999999997},{"$f":"ADM!AN312","v":54.606000000000002},{"$f":"ADM!AO312","v":48.302999999999997},{"$f":"ADM!AP312","v":0},{"$f":"ADM!AQ312","v":0},{"$f":"ADM!AR312","v":0},{"$f":"ADM!AS312","v":0},{"$f":"ADM!AT312","v":0},{"$f":"ADM!AU312","v":0},{"$f":"ADM!AV312","v":0},{"$f":"ADM!AW312","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!CS323","v":0},{"$f":"'School Resources'!CX323","v":0},{"$f":"'School Resources'!DC323","v":0},{"$f":"'School Resources'!DG323","v":549178.91549831198},{"$f":"'School Resources'!EB323","v":5575.0054963791363},{"$f":"'School Resources'!EP323","v":122074.6433490854},{"$f":"'School Resources'!EX323","v":34661.820716834671},{"$f":"'School Resources'!EY323","v":711490.38506061106},{"$f":"ADM!AK323","v":5.9660000000000002},{"$f":"ADM!AL323","v":5.9660000000000002},{"$f":"ADM!AM323","v":5.9260000000000002},{"$f":"ADM!AN323","v":9.1660000000000004},{"$f":"ADM!AO323","v":5.194},{"$f":"ADM!AP323","v":6.9539999999999997},{"$f":"ADM!AQ323","v":0},{"$f":"ADM!AR323","v":0},{"$f":"ADM!AS323","v":0},{"$f":"ADM!AT323","v":0},{"$f":"ADM!AU323","v":0},{"$f":"ADM!AV323","v":0},{"$f":"ADM!AW323","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!CS332","v":2179097.8358798851},{"$f":"'School Resources'!CX332","v":435819.56717597711},{"$f":"'School Resources'!DC332","v":0},{"$f":"'School Resources'!DG332","v":0},{"$f":"'School Resources'!EB332","v":614337.7247093576},{"$f":"'School Resources'!EP332","v":340309.86323464965},{"$f":"'School Resources'!EX332","v":392312.48821274377},{"$f":"'School Resources'!EY332","v":3961877.4792126128},{"$f":"ADM!AK332","v":90.046000000000006},{"$f":"ADM!AL332","v":67.085999999999999},{"$f":"ADM!AM332","v":83.010999999999996},{"$f":"ADM!AN332","v":66.497},{"$f":"ADM!AO332","v":76.210999999999999},{"$f":"ADM!AP332","v":84.748999999999995},{"$f":"ADM!AQ332","v":0},{"$f":"ADM!AR332","v":0},{"$f":"ADM!AS332","v":0},{"$f":"ADM!AT332","v":0},{"$f":"ADM!AU332","v":0},{"$f":"ADM!AV332","v":0},{"$f":"ADM!AW332","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},{"$f":"'School Resources'!CS340","v":927673.8895913458},{"$f":"'School Resources'!CX340","v":185534.77791826919},{"$f":"'School Resources'!DC340","v":0},{"$f":"'School Resources'!DG340","v":0},{"$f":"'School Resources'!EB340","v":218373.22669613568},{"$f":"'School Resources'!EP340","v":192541.06437516605},{"$f":"'School Resources'!EX340","v":166956.81825678222},{"$f":"'School Resources'!EY340","v":1691079.7768376989},{"$f":"ADM!AK340","v":0},{"$f":"ADM!AL340","v":0},{"$f":"ADM!AM340","v":0},{"$f":"ADM!AN340","v":61.503},{"$f":"ADM!AO340","v":75.491},{"$f":"ADM!AP340","v":62.003},{"$f":"ADM!AQ340","v":0},{"$f":"ADM!AR340","v":0},{"$f":"ADM!AS340","v":0},{"$f":"ADM!AT340","v":0},{"$f":"ADM!AU340","v":0},{"$f":"ADM!AV340","v":0},{"$f":"ADM!AW340","v":0}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},{"$f":"'School Resources'!CS344","v":784864.25471434218},{"$f":"'School Resources'!CX344","v":259005.20405573296},{"$f":"'School Resources'!DC344","v":0},{"$f":"'School Resources'!DG344","v":0},{"$f":"'School Resources'!EB344","v":369164.23738853738},{"$f":"'School Resources'!EP344","v":200453.34558719886},{"$f":"'School Resources'!EX344","v":256067.29286112182},{"$f":"'School Resources'!EY344","v":1869554.3346069334},{"$f":"ADM!AK344","v":0},{"$f":"ADM!AL344","v":0},{"$f":"ADM!AM344","v":0},{"$f":"ADM!AN344","v":0},{"$f":"ADM!AO344","v":0},{"$f":"ADM!AP344","v":61.061},{"$f":"ADM!AQ344","v":55.246000000000002},{"$f":"ADM!AR344","v":52.845999999999997},{"$f":"ADM!AS344","v":53.485999999999997},{"$f":"ADM!AT344","v":0},{"$f":"ADM!AU344","v":0},{"$f":"ADM!AV344","v":0},{"$f":"ADM!AW344","v":0}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},{"$f":"'School Resources'!CS347","v":1010158.4143102884},{"$f":"'School Resources'!CX347","v":202031.6828620577},{"$f":"'School Resources'!DC347","v":0},{"$f":"'School Resources'!DG347","v":0},{"$f":"'School Resources'!EB347","v":282009.62686990126},{"$f":"'School Resources'!EP347","v":199091.34088533523},{"$f":"'School Resources'!EX347","v":177079.2523249746},{"$f":"'School Resources'!EY347","v":1870370.3172525573},{"$f":"ADM!AK347","v":30.114000000000001},{"$f":"ADM!AL347","v":31},{"$f":"ADM!AM347","v":39.673999999999999},{"$f":"ADM!AN347","v":35.383000000000003},{"$f":"ADM!AO347","v":38.890999999999998},{"$f":"ADM!AP347","v":36},{"$f":"ADM!AQ347","v":0},{"$f":"ADM!AR347","v":0},{"$f":"ADM!AS347","v":0},{"$f":"ADM!AT347","v":0},{"$f":"ADM!AU347","v":0},{"$f":"ADM!AV347","v":0},{"$f":"ADM!AW347","v":0}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},{"$f":"'School Resources'!CS353","v":871595.97207608202},{"$f":"'School Resources'!CX353","v":174319.19441521642},{"$f":"'School Resources'!DC353","v":0},{"$f":"'School Resources'!DG353","v":0},{"$f":"'School Resources'!EB353","v":214806.90079969622},{"$f":"'School Resources'!EP353","v":194241.40130804313},{"$f":"'School Resources'!EX353","v":159529.7846458143},{"$f":"'School Resources'!EY353","v":1614493.2532448522},{"$f":"ADM!AK353","v":54.485999999999997},{"$f":"ADM!AL353","v":49.954000000000001},{"$f":"ADM!AM353","v":65.257000000000005},{"$f":"ADM!AN353","v":0},{"$f":"ADM!AO353","v":0},{"$f":"ADM!AP353","v":0},{"$f":"ADM!AQ353","v":0},{"$f":"ADM!AR353","v":0},{"$f":"ADM!AS353","v":0},{"$f":"ADM!AT353","v":0},{"$f":"ADM!AU353","v":0},{"$f":"ADM!AV353","v":0},{"$f":"ADM!AW353","v":0}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},{"$f":"'School Resources'!CS357","v":236554.22722072186},{"$f":"'School Resources'!CX357","v":78062.894982838217},{"$f":"'School Resources'!DC357","v":304760.24751233961},{"$f":"'School Resources'!DG357","v":0},{"$f":"'School Resources'!EB357","v":133555.20405778234},{"$f":"'School Resources'!EP357","v":106137.25717727028},{"$f":"'School Resources'!EX357","v":93515.65566075762},{"$f":"'School Resources'!EY357","v":952585.48661170993},{"$f":"ADM!AK357","v":0},{"$f":"ADM!AL357","v":0},{"$f":"ADM!AM357","v":0},{"$f":"ADM!AN357","v":0},{"$f":"ADM!AO357","v":0},{"$f":"ADM!AP357","v":0},{"$f":"ADM!AQ357","v":16.175000000000001},{"$f":"ADM!AR357","v":24.427},{"$f":"ADM!AS357","v":23.561},{"$f":"ADM!AT357","v":0},{"$f":"ADM!AU357","v":0},{"$f":"ADM!AV357","v":0},{"$f":"ADM!AW357","v":0}]
[3]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!CS8","v":0},{"$f":"'School Resources'!CX8","v":0},{"$f":"'School Resources'!DC8","v":0},{"$f":"'School Resources'!DG8","v":249449.11799112649},{"$f":"'School Resources'!EB8","v":3262.0311163974393},{"$f":"'School Resources'!EP8","v":97483.446063775831},{"$f":"'School Resources'!EX8","v":23339.771424528863},{"$f":"'School Resources'!EY8","v":373534.36659582861},{"$f":"ADM!AK8","v":1},{"$f":"ADM!AL8","v":3.5830000000000002},{"$f":"ADM!AM8","v":4},{"$f":"ADM!AN8","v":5},{"$f":"ADM!AO8","v":3},{"$f":"ADM!AP8","v":1},{"$f":"ADM!AQ8","v":4.0229999999999997},{"$f":"ADM!AR8","v":0},{"$f":"ADM!AS8","v":0},{"$f":"ADM!AT8","v":0},{"$f":"ADM!AU8","v":0},{"$f":"ADM!AV8","v":0},{"$f":"ADM!AW8","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!CS25","v":197318.82386942988},{"$f":"'School Resources'!CX25","v":65115.211876911868},{"$f":"'School Resources'!DC25","v":343048.48283964564},{"$f":"'School Resources'!DG25","v":0},{"$f":"'School Resources'!EB25","v":126437.47526109075},{"$f":"'School Resources'!EP25","v":94336.718923080392},{"$f":"'School Resources'!EX25","v":80710.105863137665},{"$f":"'School Resources'!EY25","v":906966.81863329618},{"$f":"ADM!AK25","v":0},{"$f":"ADM!AL25","v":0},{"$f":"ADM!AM25","v":0},{"$f":"ADM!AN25","v":0},{"$f":"ADM!AO25","v":0},{"$f":"ADM!AP25","v":0},{"$f":"ADM!AQ25","v":14},{"$f":"ADM!AR25","v":15.286},{"$f":"ADM!AS25","v":21},{"$f":"ADM!AT25","v":0},{"$f":"ADM!AU25","v":0},{"$f":"ADM!AV25","v":0},{"$f":"ADM!AW25","v":0}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!CS31","v":719611.16720931476},{"$f":"'School Resources'!CX31","v":269689.50884572888},{"$f":"'School Resources'!DC31","v":0},{"$f":"'School Resources'!DG31","v":0},{"$f":"'School Resources'!EB31","v":343994.13764813181},{"$f":"'School Resources'!EP31","v":223978.80316950183},{"$f":"'School Resources'!EX31","v":476131.67590981792},{"$f":"'School Resources'!EY31","v":2033405.2927824955},{"$f":"ADM!AK31","v":0},{"$f":"ADM!AL31","v":0},{"$f":"ADM!AM31","v":0},{"$f":"ADM!AN31","v":0},{"$f":"ADM!AO31","v":0},{"$f":"ADM!AP31","v":0},{"$f":"ADM!AQ31","v":0},{"$f":"ADM!AR31","v":0},{"$f":"ADM!AS31","v":0},{"$f":"ADM!AT31","v":52.06},{"$f":"ADM!AU31","v":52.274000000000001},{"$f":"ADM!AV31","v":50.893000000000001},{"$f":"ADM!AW31","v":46.286000000000001}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!CS34","v":624546.37416305428},{"$f":"'School Resources'!CX34","v":228603.51182465733},{"$f":"'School Resources'!DC34","v":0},{"$f":"'School Resources'!DG34","v":0},{"$f":"'School Resources'!EB34","v":344888.5778869465},{"$f":"'School Resources'!EP34","v":211963.62967510906},{"$f":"'School Resources'!EX34","v":424171.56912536814},{"$f":"'School Resources'!EY34","v":1834173.6626751353},{"$f":"ADM!AK34","v":0},{"$f":"ADM!AL34","v":0},{"$f":"ADM!AM34","v":0},{"$f":"ADM!AN34","v":0},{"$f":"ADM!AO34","v":0},{"$f":"ADM!AP34","v":0},{"$f":"ADM!AQ34","v":0},{"$f":"ADM!AR34","v":0},{"$f":"ADM!AS34","v":0},{"$f":"ADM!AT34","v":48.793999999999997},{"$f":"ADM!AU34","v":43.366},{"$f":"ADM!AV34","v":47.737000000000002},{"$f":"ADM!AW34","v":39.103000000000002}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!CS37","v":239030.54541518402},{"$f":"'School Resources'!CX37","v":78880.079987010744},{"$f":"'School Resources'!DC37","v":273815.98056781769},{"$f":"'School Resources'!DG37","v":0},{"$f":"'School Resources'!EB37","v":175852.87450546669},{"$f":"'School Resources'!EP37","v":113039.96048615911},{"$f":"'School Resources'!EX37","v":97977.503111768601},{"$f":"'School Resources'!EY37","v":978596.94407340686},{"$f":"ADM!AK37","v":0},{"$f":"ADM!AL37","v":0},{"$f":"ADM!AM37","v":0},{"$f":"ADM!AN37","v":0},{"$f":"ADM!AO37","v":0},{"$f":"ADM!AP37","v":0},{"$f":"ADM!AQ37","v":20.016999999999999},{"$f":"ADM!AR37","v":20.949000000000002},{"$f":"ADM!AS37","v":22.08},{"$f":"ADM!AT37","v":0},{"$f":"ADM!AU37","v":0},{"$f":"ADM!AV37","v":0},{"$f":"ADM!AW37","v":0}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!CS41","v":2014755.0765309017},{"$f":"'School Resources'!CX41","v":402951.0153061804},{"$f":"'School Resources'!DC41","v":0},{"$f":"'School Resources'!DG41","v":0},{"$f":"'School Resources'!EB41","v":692192.39670854306},{"$f":"'School Resources'!EP41","v":317536.23582482478},{"$f":"'School Resources'!EX41","v":381643.3653859843},{"$f":"'School Resources'!EY41","v":3809078.0897564339},{"$f":"ADM!AK41","v":73.36},{"$f":"ADM!AL41","v":61.725999999999999},{"$f":"ADM!AM41","v":61.982999999999997},{"$f":"ADM!AN41","v":59.863},{"$f":"ADM!AO41","v":58.582999999999998},{"$f":"ADM!AP41","v":47.954000000000001},{"$f":"ADM!AQ41","v":51.829000000000001},{"$f":"ADM!AR41","v":0},{"$f":"ADM!AS41","v":0},{"$f":"ADM!AT41","v":0},{"$f":"ADM!AU41","v":0},{"$f":"ADM!AV41","v":0},{"$f":"ADM!AW41","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!CS62","v":3669979.6303093354},{"$f":"'School Resources'!CX62","v":733995.92606186715},{"$f":"'School Resources'!DC62","v":0},{"$f":"'School Resources'!DG62","v":0},{"$f":"'School Resources'!EB62","v":1016368.5978647799},{"$f":"'School Resources'!EP62","v":557055.19932091946},{"$f":"'School Resources'!EX62","v":681159.68908826809},{"$f":"'School Resources'!EY62","v":6658559.0426451704},{"$f":"ADM!AK62","v":150.76},{"$f":"ADM!AL62","v":138.75399999999999},{"$f":"ADM!AM62","v":147.06299999999999},{"$f":"ADM!AN62","v":129.274},{"$f":"ADM!AO62","v":123.931},{"$f":"ADM!AP62","v":122.09699999999999},{"$f":"ADM!AQ62","v":0},{"$f":"ADM!AR62","v":0},{"$f":"ADM!AS62","v":0},{"$f":"ADM!AT62","v":0},{"$f":"ADM!AU62","v":0},{"$f":"ADM!AV62","v":0},{"$f":"ADM!AW62","v":0}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!CS69","v":0},{"$f":"'School Resources'!CX69","v":0},{"$f":"'School Resources'!DC69","v":0},{"$f":"'School Resources'!DG69","v":259460.53078809613},{"$f":"'School Resources'!EB69","v":3278.854056793642},{"$f":"'School Resources'!EP69","v":95741.536054416036},{"$f":"'School Resources'!EX69","v":21158.542328807052},{"$f":"'School Resources'!EY69","v":379639.46322811284},{"$f":"ADM!AK69","v":5},{"$f":"ADM!AL69","v":4.149},{"$f":"ADM!AM69","v":3.2530000000000001},{"$f":"ADM!AN69","v":3},{"$f":"ADM!AO69","v":2.7080000000000002},{"$f":"ADM!AP69","v":5.1879999999999997},{"$f":"ADM!AQ69","v":1},{"$f":"ADM!AR69","v":0},{"$f":"ADM!AS69","v":0},{"$f":"ADM!AT69","v":0},{"$f":"ADM!AU69","v":0},{"$f":"ADM!AV69","v":0},{"$f":"ADM!AW69","v":0}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!CS76","v":0},{"$f":"'School Resources'!CX76","v":0},{"$f":"'School Resources'!DC76","v":0},{"$f":"'School Resources'!DG76","v":161202.72852549853},{"$f":"'School Resources'!EB76","v":2050.0597098859589},{"$f":"'School Resources'!EP76","v":93650.895390618389},{"$f":"'School Resources'!EX76","v":15030.269824842288},{"$f":"'School Resources'!EY76","v":271933.95345084521},{"$f":"ADM!AK76","v":0},{"$f":"ADM!AL76","v":4},{"$f":"ADM!AM76","v":2},{"$f":"ADM!AN76","v":2},{"$f":"ADM!AO76","v":2},{"$f":"ADM!AP76","v":0.75800000000000001},{"$f":"ADM!AQ76","v":1},{"$f":"ADM!AR76","v":2.1440000000000001},{"$f":"ADM!AS76","v":1},{"$f":"ADM!AT76","v":0},{"$f":"ADM!AU76","v":0},{"$f":"ADM!AV76","v":0},{"$f":"ADM!AW76","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!CS86","v":472447.14514781733},{"$f":"'School Resources'!CX86","v":94489.429029563471},{"$f":"'School Resources'!DC86","v":0},{"$f":"'School Resources'!DG86","v":0},{"$f":"'School Resources'!EB86","v":112646.15409077794},{"$f":"'School Resources'!EP86","v":176138.61436959065},{"$f":"'School Resources'!EX86","v":118461.4978263533},{"$f":"'School Resources'!EY86","v":974182.84046410269},{"$f":"ADM!AK86","v":0},{"$f":"ADM!AL86","v":0},{"$f":"ADM!AM86","v":0},{"$f":"ADM!AN86","v":0},{"$f":"ADM!AO86","v":0},{"$f":"ADM!AP86","v":51.988999999999997},{"$f":"ADM!AQ86","v":49.554000000000002},{"$f":"ADM!AR86","v":0},{"$f":"ADM!AS86","v":0},{"$f":"ADM!AT86","v":0},{"$f":"ADM!AU86","v":0},{"$f":"ADM!AV86","v":0},{"$f":"ADM!AW86","v":0}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!CS91","v":584753.58893685089},{"$f":"'School Resources'!CX91","v":231267.68474899774},{"$f":"'School Resources'!DC91","v":536112.15097309323},{"$f":"'School Resources'!DG91","v":0},{"$f":"'School Resources'!EB91","v":304168.3975467761},{"$f":"'School Resources'!EP91","v":210667.18927343006},{"$f":"'School Resources'!EX91","v":398941.28029650869},{"$f":"'School Resources'!EY91","v":2265910.2917756569},{"$f":"ADM!AK91","v":0},{"$f":"ADM!AL91","v":0},{"$f":"ADM!AM91","v":0},{"$f":"ADM!AN91","v":0},{"$f":"ADM!AO91","v":0},{"$f":"ADM!AP91","v":0},{"$f":"ADM!AQ91","v":0},{"$f":"ADM!AR91","v":28},{"$f":"ADM!AS91","v":26.106999999999999},{"$f":"ADM!AT91","v":22.922999999999998},{"$f":"ADM!AU91","v":19.917000000000002},{"$f":"ADM!AV91","v":28.786000000000001},{"$f":"ADM!AW91","v":33.923000000000002}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!CS97","v":1286272.9005243022},{"$f":"'School Resources'!CX97","v":257254.58010486045},{"$f":"'School Resources'!DC97","v":0},{"$f":"'School Resources'!DG97","v":0},{"$f":"'School Resources'!EB97","v":319368.53202750743},{"$f":"'School Resources'!EP97","v":213088.2529487962},{"$f":"'School Resources'!EX97","v":223850.51896397336},{"$f":"'School Resources'!EY97","v":2299834.7845694395},{"$f":"ADM!AK97","v":0},{"$f":"ADM!AL97","v":0},{"$f":"ADM!AM97","v":0},{"$f":"ADM!AN97","v":0},{"$f":"ADM!AO97","v":130.26},{"$f":"ADM!AP97","v":136.54900000000001},{"$f":"ADM!AQ97","v":0},{"$f":"ADM!AR97","v":0},{"$f":"ADM!AS97","v":0},{"$f":"ADM!AT97","v":0},{"$f":"ADM!AU97","v":0},{"$f":"ADM!AV97","v":0},{"$f":"ADM!AW97","v":0}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!CS103","v":0},{"$f":"'School Resources'!CX103","v":0},{"$f":"'School Resources'!DC103","v":0},{"$f":"'School Resources'!DG103","v":502346.06366343854},{"$f":"'School Resources'!EB103","v":6235.238435244024},{"$f":"'School Resources'!EP103","v":98339.630670705243},{"$f":"'School Resources'!EX103","v":135904.10016347075},{"$f":"'School Resources'!EY103","v":742825.03293285856},{"$f":"ADM!AK103","v":0},{"$f":"ADM!AL103","v":0},{"$f":"ADM!AM103","v":0},{"$f":"ADM!AN103","v":0},{"$f":"ADM!AO103","v":0},{"$f":"ADM!AP103","v":0},{"$f":"ADM!AQ103","v":0},{"$f":"ADM!AR103","v":0},{"$f":"ADM!AS103","v":0},{"$f":"ADM!AT103","v":13.8},{"$f":"ADM!AU103","v":6.194},{"$f":"ADM!AV103","v":12.148999999999999},{"$f":"ADM!AW103","v":8.6289999999999996}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!CS106","v":327083.53758662858},{"$f":"'School Resources'!CX106","v":107937.56740358743},{"$f":"'School Resources'!DC106","v":150956.33371470097},{"$f":"'School Resources'!DG106","v":0},{"$f":"'School Resources'!EB106","v":217422.66070059015},{"$f":"'School Resources'!EP106","v":155719.47339944154},{"$f":"'School Resources'!EX106","v":129795.30856995113},{"$f":"'School Resources'!EY106","v":1088914.8813748998},{"$f":"ADM!AK106","v":0},{"$f":"ADM!AL106","v":0},{"$f":"ADM!AM106","v":0},{"$f":"ADM!AN106","v":0},{"$f":"ADM!AO106","v":0},{"$f":"ADM!AP106","v":0},{"$f":"ADM!AQ106","v":37.923000000000002},{"$f":"ADM!AR106","v":29.852},{"$f":"ADM!AS106","v":26},{"$f":"ADM!AT106","v":0},{"$f":"ADM!AU106","v":0},{"$f":"ADM!AV106","v":0},{"$f":"ADM!AW106","v":0}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!CS110","v":535034.67557098099},{"$f":"'School Resources'!CX110","v":190421.90492730969},{"$f":"'School Resources'!DC110","v":29196.522344864461},{"$f":"'School Resources'!DG110","v":0},{"$f":"'School Resources'!EB110","v":417745.40526628884},{"$f":"'School Resources'!EP110","v":218402.09271043475},{"$f":"'School Resources'!EX110","v":362216.4286748583},{"$f":"'School Resources'!EY110","v":1753017.029494737},{"$f":"ADM!AK110","v":0},{"$f":"ADM!AL110","v":0},{"$f":"ADM!AM110","v":0},{"$f":"ADM!AN110","v":0},{"$f":"ADM!AO110","v":0},{"$f":"ADM!AP110","v":0},{"$f":"ADM!AQ110","v":0},{"$f":"ADM!AR110","v":0},{"$f":"ADM!AS110","v":0},{"$f":"ADM!AT110","v":61.216999999999999},{"$f":"ADM!AU110","v":37.582999999999998},{"$f":"ADM!AV110","v":18.16},{"$f":"ADM!AW110","v":31.925999999999998}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!CS113","v":184502.36101261244},{"$f":"'School Resources'!CX113","v":60885.779134162105},{"$f":"'School Resources'!DC113","v":501345.04395926325},{"$f":"'School Resources'!DG113","v":0},{"$f":"'School Resources'!EB113","v":177962.08724286556},{"$f":"'School Resources'!EP113","v":95962.440305620446},{"$f":"'School Resources'!EX113","v":139195.11050709608},{"$f":"'School Resources'!EY113","v":1159852.8221616198},{"$f":"ADM!AK113","v":0},{"$f":"ADM!AL113","v":0},{"$f":"ADM!AM113","v":0},{"$f":"ADM!AN113","v":0},{"$f":"ADM!AO113","v":0},{"$f":"ADM!AP113","v":0},{"$f":"ADM!AQ113","v":0},{"$f":"ADM!AR113","v":0},{"$f":"ADM!AS113","v":0},{"$f":"ADM!AT113","v":21.523},{"$f":"ADM!AU113","v":17.79},{"$f":"ADM!AV113","v":7.4829999999999997},{"$f":"ADM!AW113","v":3.2389999999999999}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!CS116","v":368348.75283249415},{"$f":"'School Resources'!CX116","v":128617.3187814863},{"$f":"'School Resources'!DC116","v":213315.71613519333},{"$f":"'School Resources'!DG116","v":0},{"$f":"'School Resources'!EB116","v":225624.40780365869},{"$f":"'School Resources'!EP116","v":186812.27241185133},{"$f":"'School Resources'!EX116","v":275152.09968816617},{"$f":"'School Resources'!EY116","v":1397870.5676528499},{"$f":"ADM!AK116","v":0},{"$f":"ADM!AL116","v":0},{"$f":"ADM!AM116","v":0},{"$f":"ADM!AN116","v":0},{"$f":"ADM!AO116","v":0},{"$f":"ADM!AP116","v":0},{"$f":"ADM!AQ116","v":0},{"$f":"ADM!AR116","v":0},{"$f":"ADM!AS116","v":0},{"$f":"ADM!AT116","v":33.887},{"$f":"ADM!AU116","v":26.905000000000001},{"$f":"ADM!AV116","v":20.422999999999998},{"$f":"ADM!AW116","v":27.69}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!CS119","v":1338098.7870451799},{"$f":"'School Resources'!CX119","v":267619.75740903598},{"$f":"'School Resources'!DC119","v":0},{"$f":"'School Resources'!DG119","v":0},{"$f":"'School Resources'!EB119","v":437694.12224594853},{"$f":"'School Resources'!EP119","v":214425.42510868187},{"$f":"'School Resources'!EX119","v":242492.07408715333},{"$f":"'School Resources'!EY119","v":2500330.1658959994},{"$f":"ADM!AK119","v":108.77500000000001},{"$f":"ADM!AL119","v":87.100999999999999},{"$f":"ADM!AM119","v":93.152000000000001},{"$f":"ADM!AN119","v":0},{"$f":"ADM!AO119","v":0},{"$f":"ADM!AP119","v":0},{"$f":"ADM!AQ119","v":0},{"$f":"ADM!AR119","v":0},{"$f":"ADM!AS119","v":0},{"$f":"ADM!AT119","v":0},{"$f":"ADM!AU119","v":0},{"$f":"ADM!AV119","v":0},{"$f":"ADM!AW119","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!CS127","v":529071.67792523478},{"$f":"'School Resources'!CX127","v":105814.33558504697},{"$f":"'School Resources'!DC127","v":0},{"$f":"'School Resources'!DG127","v":0},{"$f":"'School Resources'!EB127","v":150644.55124193692},{"$f":"'School Resources'!EP127","v":182232.87893739017},{"$f":"'School Resources'!EX127","v":93454.439156392895},{"$f":"'School Resources'!EY127","v":1061217.8828460015},{"$f":"ADM!AK127","v":20.885999999999999},{"$f":"ADM!AL127","v":27.343},{"$f":"ADM!AM127","v":17.736999999999998},{"$f":"ADM!AN127","v":13.006},{"$f":"ADM!AO127","v":20},{"$f":"ADM!AP127","v":12.417},{"$f":"ADM!AQ127","v":0},{"$f":"ADM!AR127","v":0},{"$f":"ADM!AS127","v":0},{"$f":"ADM!AT127","v":0},{"$f":"ADM!AU127","v":0},{"$f":"ADM!AV127","v":0},{"$f":"ADM!AW127","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!CS138","v":657452.92955401749},{"$f":"'School Resources'!CX138","v":234413.07702562155},{"$f":"'School Resources'!DC138","v":0},{"$f":"'School Resources'!DG138","v":0},{"$f":"'School Resources'!EB138","v":346668.41403339268},{"$f":"'School Resources'!EP138","v":211072.52329241461},{"$f":"'School Resources'!EX138","v":447993.61451105605},{"$f":"'School Resources'!EY138","v":1897600.5584165026},{"$f":"ADM!AK138","v":0},{"$f":"ADM!AL138","v":0},{"$f":"ADM!AM138","v":0},{"$f":"ADM!AN138","v":0},{"$f":"ADM!AO138","v":0},{"$f":"ADM!AP138","v":0},{"$f":"ADM!AQ138","v":0},{"$f":"ADM!AR138","v":0},{"$f":"ADM!AS138","v":0},{"$f":"ADM!AT138","v":51.744},{"$f":"ADM!AU138","v":40.125},{"$f":"ADM!AV138","v":36.369},{"$f":"ADM!AW138","v":45.216000000000001}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!CS141","v":643712.43389013049},{"$f":"'School Resources'!CX141","v":175448.61880134579},{"$f":"'School Resources'!DC141","v":769683.85703746974},{"$f":"'School Resources'!DG141","v":0},{"$f":"'School Resources'!EB141","v":269590.91421613412},{"$f":"'School Resources'!EP141","v":206060.16490194085},{"$f":"'School Resources'!EX141","v":258694.22777069118},{"$f":"'School Resources'!EY141","v":2323190.2166177123},{"$f":"ADM!AK141","v":10.611000000000001},{"$f":"ADM!AL141","v":13.611000000000001},{"$f":"ADM!AM141","v":11.808},{"$f":"ADM!AN141","v":11.246},{"$f":"ADM!AO141","v":13.275},{"$f":"ADM!AP141","v":10.467000000000001},{"$f":"ADM!AQ141","v":9.3889999999999993},{"$f":"ADM!AR141","v":12.503},{"$f":"ADM!AS141","v":13},{"$f":"ADM!AT141","v":6.8920000000000003},{"$f":"ADM!AU141","v":15.677},{"$f":"ADM!AV141","v":13},{"$f":"ADM!AW141","v":10}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!CS146","v":1709977.5355414341},{"$f":"'School Resources'!CX146","v":341995.50710828684},{"$f":"'School Resources'!DC146","v":0},{"$f":"'School Resources'!DG146","v":0},{"$f":"'School Resources'!EB146","v":611199.03843456553},{"$f":"'School Resources'!EP146","v":268107.13308718632},{"$f":"'School Resources'!EX146","v":321571.12245709292},{"$f":"'School Resources'!EY146","v":3252850.3366285656},{"$f":"ADM!AK146","v":52.152999999999999},{"$f":"ADM!AL146","v":50.533999999999999},{"$f":"ADM!AM146","v":54.851999999999997},{"$f":"ADM!AN146","v":48.051000000000002},{"$f":"ADM!AO146","v":47.08},{"$f":"ADM!AP146","v":44.438000000000002},{"$f":"ADM!AQ146","v":48.494},{"$f":"ADM!AR146","v":0},{"$f":"ADM!AS146","v":0},{"$f":"ADM!AT146","v":0},{"$f":"ADM!AU146","v":0},{"$f":"ADM!AV146","v":0},{"$f":"ADM!AW146","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!CS181","v":709404.23664857459},{"$f":"'School Resources'!CX181","v":141880.84732971492},{"$f":"'School Resources'!DC181","v":0},{"$f":"'School Resources'!DG181","v":0},{"$f":"'School Resources'!EB181","v":187853.08913179082},{"$f":"'School Resources'!EP181","v":185403.93018744208},{"$f":"'School Resources'!EX181","v":145762.74946518385},{"$f":"'School Resources'!EY181","v":1370304.8527627061},{"$f":"ADM!AK181","v":18.143000000000001},{"$f":"ADM!AL181","v":19.068999999999999},{"$f":"ADM!AM181","v":20.388999999999999},{"$f":"ADM!AN181","v":22.469000000000001},{"$f":"ADM!AO181","v":16.731000000000002},{"$f":"ADM!AP181","v":22.92},{"$f":"ADM!AQ181","v":25.109000000000002},{"$f":"ADM!AR181","v":0},{"$f":"ADM!AS181","v":0},{"$f":"ADM!AT181","v":0},{"$f":"ADM!AU181","v":0},{"$f":"ADM!AV181","v":0},{"$f":"ADM!AW181","v":0}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!CS187","v":519789.9669710077},{"$f":"'School Resources'!CX187","v":185464.9109395181},{"$f":"'School Resources'!DC187","v":8849.762792298714},{"$f":"'School Resources'!DG187","v":0},{"$f":"'School Resources'!EB187","v":268138.99300985504},{"$f":"'School Resources'!EP187","v":202106.58494781359},{"$f":"'School Resources'!EX187","v":374529.41140964103},{"$f":"'School Resources'!EY187","v":1558879.6300701341},{"$f":"ADM!AK187","v":0},{"$f":"ADM!AL187","v":0},{"$f":"ADM!AM187","v":0},{"$f":"ADM!AN187","v":0},{"$f":"ADM!AO187","v":0},{"$f":"ADM!AP187","v":0},{"$f":"ADM!AQ187","v":0},{"$f":"ADM!AR187","v":0},{"$f":"ADM!AS187","v":0},{"$f":"ADM!AT187","v":36.539000000000001},{"$f":"ADM!AU187","v":40.234000000000002},{"$f":"ADM!AV187","v":35.430999999999997},{"$f":"ADM!AW187","v":40.652999999999999}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!CS191","v":1783935.175674666},{"$f":"'School Resources'!CX191","v":356787.03513493325},{"$f":"'School Resources'!DC191","v":0},{"$f":"'School Resources'!DG191","v":0},{"$f":"'School Resources'!EB191","v":471902.46161771211},{"$f":"'School Resources'!EP191","v":278449.4586521624},{"$f":"'School Resources'!EX191","v":322849.01484001952},{"$f":"'School Resources'!EY191","v":3213923.1459194929},{"$f":"ADM!AK191","v":97.873999999999995},{"$f":"ADM!AL191","v":101.589},{"$f":"ADM!AM191","v":89.713999999999999},{"$f":"ADM!AN191","v":95.629000000000005},{"$f":"ADM!AO191","v":0},{"$f":"ADM!AP191","v":0},{"$f":"ADM!AQ191","v":0},{"$f":"ADM!AR191","v":0},{"$f":"ADM!AS191","v":0},{"$f":"ADM!AT191","v":0},{"$f":"ADM!AU191","v":0},{"$f":"ADM!AV191","v":0},{"$f":"ADM!AW191","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!CS200","v":1364887.3093218724},{"$f":"'School Resources'!CX200","v":272977.46186437446},{"$f":"'School Resources'!DC200","v":0},{"$f":"'School Resources'!DG200","v":0},{"$f":"'School Resources'!EB200","v":547413.75787640875},{"$f":"'School Resources'!EP200","v":225820.651438531},{"$f":"'School Resources'!EX200","v":235064.48114842921},{"$f":"'School Resources'!EY200","v":2646163.661649616},{"$f":"ADM!AK200","v":48.829000000000001},{"$f":"ADM!AL200","v":46.057000000000002},{"$f":"ADM!AM200","v":52.246000000000002},{"$f":"ADM!AN200","v":41.594000000000001},{"$f":"ADM!AO200","v":43.936999999999998},{"$f":"ADM!AP200","v":41.970999999999997},{"$f":"ADM!AQ200","v":0},{"$f":"ADM!AR200","v":0},{"$f":"ADM!AS200","v":0},{"$f":"ADM!AT200","v":0},{"$f":"ADM!AU200","v":0},{"$f":"ADM!AV200","v":0},{"$f":"ADM!AW200","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!CS235","v":843878.87485095498},{"$f":"'School Resources'!CX235","v":278480.02870081516},{"$f":"'School Resources'!DC235","v":0},{"$f":"'School Resources'!DG235","v":0},{"$f":"'School Resources'!EB235","v":383932.38927310484},{"$f":"'School Resources'!EP235","v":193456.84591988107},{"$f":"'School Resources'!EX235","v":283432.96481665294},{"$f":"'School Resources'!EY235","v":1983181.1035614091},{"$f":"ADM!AK235","v":0},{"$f":"ADM!AL235","v":0},{"$f":"ADM!AM235","v":0},{"$f":"ADM!AN235","v":0},{"$f":"ADM!AO235","v":0},{"$f":"ADM!AP235","v":0},{"$f":"ADM!AQ235","v":62.793999999999997},{"$f":"ADM!AR235","v":75.891000000000005},{"$f":"ADM!AS235","v":104.244},{"$f":"ADM!AT235","v":0},{"$f":"ADM!AU235","v":0},{"$f":"ADM!AV235","v":0},{"$f":"ADM!AW235","v":0}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!CS239","v":1582667.9354274101},{"$f":"'School Resources'!CX239","v":316533.58708548202},{"$f":"'School Resources'!DC239","v":0},{"$f":"'School Resources'!DG239","v":0},{"$f":"'School Resources'!EB239","v":443174.97429370863},{"$f":"'School Resources'!EP239","v":239983.10114869397},{"$f":"'School Resources'!EX239","v":268099.4970862979},{"$f":"'School Resources'!EY239","v":2850459.0950415921},{"$f":"ADM!AK239","v":53.469000000000001},{"$f":"ADM!AL239","v":53.966000000000001},{"$f":"ADM!AM239","v":49.36},{"$f":"ADM!AN239","v":54.954000000000001},{"$f":"ADM!AO239","v":46.44},{"$f":"ADM!AP239","v":53.36},{"$f":"ADM!AQ239","v":0},{"$f":"ADM!AR239","v":0},{"$f":"ADM!AS239","v":0},{"$f":"ADM!AT239","v":0},{"$f":"ADM!AU239","v":0},{"$f":"ADM!AV239","v":0},{"$f":"ADM!AW239","v":0}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!CS246","v":0},{"$f":"'School Resources'!CX246","v":0},{"$f":"'School Resources'!DC246","v":0},{"$f":"'School Resources'!DG246","v":80210.6888365044},{"$f":"'School Resources'!EB246","v":944.60360513439366},{"$f":"'School Resources'!EP246","v":101575.91736903549},{"$f":"'School Resources'!EX246","v":5035.6277892491189},{"$f":"'School Resources'!EY246","v":187766.83759992343},{"$f":"ADM!AK246","v":0},{"$f":"ADM!AL246","v":4},{"$f":"ADM!AM246","v":0},{"$f":"ADM!AN246","v":1},{"$f":"ADM!AO246","v":0},{"$f":"ADM!AP246","v":1},{"$f":"ADM!AQ246","v":0},{"$f":"ADM!AR246","v":0},{"$f":"ADM!AS246","v":0},{"$f":"ADM!AT246","v":0},{"$f":"ADM!AU246","v":0},{"$f":"ADM!AV246","v":0},{"$f":"ADM!AW246","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!CS254","v":1074960.8905199207},{"$f":"'School Resources'!CX254","v":214992.17810398416},{"$f":"'School Resources'!DC254","v":0},{"$f":"'School Resources'!DG254","v":0},{"$f":"'School Resources'!EB254","v":289825.0014237783},{"$f":"'School Resources'!EP254","v":200702.24773326944},{"$f":"'School Resources'!EX254","v":192359.80696102831},{"$f":"'School Resources'!EY254","v":1972840.1247419808},{"$f":"ADM!AK254","v":65.445999999999998},{"$f":"ADM!AL254","v":87.52},{"$f":"ADM!AM254","v":76.308999999999997},{"$f":"ADM!AN254","v":0},{"$f":"ADM!AO254","v":0},{"$f":"ADM!AP254","v":0},{"$f":"ADM!AQ254","v":0},{"$f":"ADM!AR254","v":0},{"$f":"ADM!AS254","v":0},{"$f":"ADM!AT254","v":0},{"$f":"ADM!AU254","v":0},{"$f":"ADM!AV254","v":0},{"$f":"ADM!AW254","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},{"$f":"'School Resources'!CS264","v":253933.26988146955},{"$f":"'School Resources'!CX264","v":92012.771133301852},{"$f":"'School Resources'!DC264","v":418660.96865083813},{"$f":"'School Resources'!DG264","v":0},{"$f":"'School Resources'!EB264","v":159807.45146510613},{"$f":"'School Resources'!EP264","v":129163.15873197065},{"$f":"'School Resources'!EX264","v":197374.36282729739},{"$f":"'School Resources'!EY264","v":1250951.9826899837},{"$f":"ADM!AK264","v":0},{"$f":"ADM!AL264","v":0},{"$f":"ADM!AM264","v":0},{"$f":"ADM!AN264","v":0},{"$f":"ADM!AO264","v":0},{"$f":"ADM!AP264","v":0},{"$f":"ADM!AQ264","v":0},{"$f":"ADM!AR264","v":0},{"$f":"ADM!AS264","v":0},{"$f":"ADM!AT264","v":18.36},{"$f":"ADM!AU264","v":18.206},{"$f":"ADM!AV264","v":22.177},{"$f":"ADM!AW264","v":11}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},{"$f":"'School Resources'!CS267","v":1168662.5282773068},{"$f":"'School Resources'!CX267","v":233732.5056554614},{"$f":"'School Resources'!DC267","v":0},{"$f":"'School Resources'!DG267","v":0},{"$f":"'School Resources'!EB267","v":312292.79437123274},{"$f":"'School Resources'!EP267","v":202134.46433321864},{"$f":"'School Resources'!EX267","v":203649.27839257379},{"$f":"'School Resources'!EY267","v":2120471.5710297935},{"$f":"ADM!AK267","v":40.25},{"$f":"ADM!AL267","v":44.642000000000003},{"$f":"ADM!AM267","v":38.331000000000003},{"$f":"ADM!AN267","v":42.764000000000003},{"$f":"ADM!AO267","v":37.540999999999997},{"$f":"ADM!AP267","v":39.203000000000003},{"$f":"ADM!AQ267","v":0},{"$f":"ADM!AR267","v":0},{"$f":"ADM!AS267","v":0},{"$f":"ADM!AT267","v":0},{"$f":"ADM!AU267","v":0},{"$f":"ADM!AV267","v":0},{"$f":"ADM!AW267","v":0}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},{"$f":"'School Resources'!CS274","v":0},{"$f":"'School Resources'!CX274","v":0},{"$f":"'School Resources'!DC274","v":0},{"$f":"'School Resources'!DG274","v":200155.36367393378},{"$f":"'School Resources'!EB274","v":2378.9167078448891},{"$f":"'School Resources'!EP274","v":102880.75458536802},{"$f":"'School Resources'!EX274","v":14790.583521604918},{"$f":"'School Resources'!EY274","v":320205.61848875164},{"$f":"ADM!AK274","v":6.0060000000000002},{"$f":"ADM!AL274","v":5.2169999999999996},{"$f":"ADM!AM274","v":1.7490000000000001},{"$f":"ADM!AN274","v":3.657},{"$f":"ADM!AO274","v":1},{"$f":"ADM!AP274","v":0},{"$f":"ADM!AQ274","v":0},{"$f":"ADM!AR274","v":0},{"$f":"ADM!AS274","v":0},{"$f":"ADM!AT274","v":0},{"$f":"ADM!AU274","v":0},{"$f":"ADM!AV274","v":0},{"$f":"ADM!AW274","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},{"$f":"'School Resources'!CS284","v":0},{"$f":"'School Resources'!CX284","v":0},{"$f":"'School Resources'!DC284","v":0},{"$f":"'School Resources'!DG284","v":207431.13308126456},{"$f":"'School Resources'!EB284","v":2217.3894913669087},{"$f":"'School Resources'!EP284","v":86356.080047629235},{"$f":"'School Resources'!EX284","v":25558.055978730656},{"$f":"'School Resources'!EY284","v":321562.6585989914},{"$f":"ADM!AK284","v":0},{"$f":"ADM!AL284","v":0},{"$f":"ADM!AM284","v":0},{"$f":"ADM!AN284","v":0},{"$f":"ADM!AO284","v":0},{"$f":"ADM!AP284","v":0},{"$f":"ADM!AQ284","v":0},{"$f":"ADM!AR284","v":6.5},{"$f":"ADM!AS284","v":9.9320000000000004},{"$f":"ADM!AT284","v":0},{"$f":"ADM!AU284","v":0},{"$f":"ADM!AV284","v":0},{"$f":"ADM!AW284","v":0}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},{"$f":"'School Resources'!CS288","v":842147.452754837},{"$f":"'School Resources'!CX288","v":277908.65940909623},{"$f":"'School Resources'!DC288","v":0},{"$f":"'School Resources'!DG288","v":0},{"$f":"'School Resources'!EB288","v":391005.60756854276},{"$f":"'School Resources'!EP288","v":213121.54123096063},{"$f":"'School Resources'!EX288","v":262802.31437235425},{"$f":"'School Resources'!EY288","v":1986985.5753357909},{"$f":"ADM!AK288","v":0},{"$f":"ADM!AL288","v":0},{"$f":"ADM!AM288","v":0},{"$f":"ADM!AN288","v":0},{"$f":"ADM!AO288","v":0},{"$f":"ADM!AP288","v":0},{"$f":"ADM!AQ288","v":72.415000000000006},{"$f":"ADM!AR288","v":73.653000000000006},{"$f":"ADM!AS288","v":74.284000000000006},{"$f":"ADM!AT288","v":0},{"$f":"ADM!AU288","v":0},{"$f":"ADM!AV288","v":0},{"$f":"ADM!AW288","v":0}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!CS292","v":587301.76822113618},{"$f":"'School Resources'!CX292","v":193809.58351297493},{"$f":"'School Resources'!DC292","v":0},{"$f":"'School Resources'!DG292","v":0},{"$f":"'School Resources'!EB292","v":308245.96368858928},{"$f":"'School Resources'!EP292","v":199864.18360308427},{"$f":"'School Resources'!EX292","v":193847.45542172252},{"$f":"'School Resources'!EY292","v":1483068.9544475069},{"$f":"ADM!AK292","v":0},{"$f":"ADM!AL292","v":0},{"$f":"ADM!AM292","v":0},{"$f":"ADM!AN292","v":0},{"$f":"ADM!AO292","v":0},{"$f":"ADM!AP292","v":0},{"$f":"ADM!AQ292","v":57.558999999999997},{"$f":"ADM!AR292","v":41.375999999999998},{"$f":"ADM!AS292","v":50.082000000000001},{"$f":"ADM!AT292","v":0},{"$f":"ADM!AU292","v":0},{"$f":"ADM!AV292","v":0},{"$f":"ADM!AW292","v":0}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},{"$f":"'School Resources'!CS296","v":305756.8351559416},{"$f":"'School Resources'!CX296","v":61151.367031188325},{"$f":"'School Resources'!DC296","v":85390.16200677419},{"$f":"'School Resources'!DG296","v":0},{"$f":"'School Resources'!EB296","v":73362.072364920881},{"$f":"'School Resources'!EP296","v":132066.2994989334},{"$f":"'School Resources'!EX296","v":54447.760429240858},{"$f":"'School Resources'!EY296","v":712174.49648699921},{"$f":"ADM!AK296","v":10.465999999999999},{"$f":"ADM!AL296","v":13.616},{"$f":"ADM!AM296","v":9.7669999999999995},{"$f":"ADM!AN296","v":8.5340000000000007},{"$f":"ADM!AO296","v":13},{"$f":"ADM!AP296","v":9},{"$f":"ADM!AQ296","v":0},{"$f":"ADM!AR296","v":0},{"$f":"ADM!AS296","v":0},{"$f":"ADM!AT296","v":0},{"$f":"ADM!AU296","v":0},{"$f":"ADM!AV296","v":0},{"$f":"ADM!AW296","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},{"$f":"'School Resources'!CS313","v":0},{"$f":"'School Resources'!CX313","v":0},{"$f":"'School Resources'!DC313","v":0},{"$f":"'School Resources'!DG313","v":160073.65897151653},{"$f":"'School Resources'!EB313","v":2003.2343597457248},{"$f":"'School Resources'!EP313","v":96690.898589615026},{"$f":"'School Resources'!EX313","v":12454.830811629987},{"$f":"'School Resources'!EY313","v":271222.6227325073},{"$f":"ADM!AK313","v":3},{"$f":"ADM!AL313","v":4},{"$f":"ADM!AM313","v":2},{"$f":"ADM!AN313","v":1},{"$f":"ADM!AO313","v":2.669},{"$f":"ADM!AP313","v":2.1760000000000002},{"$f":"ADM!AQ313","v":0},{"$f":"ADM!AR313","v":0},{"$f":"ADM!AS313","v":0},{"$f":"ADM!AT313","v":0},{"$f":"ADM!AU313","v":0},{"$f":"ADM!AV313","v":0},{"$f":"ADM!AW313","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},{"$f":"'School Resources'!CS324","v":0},{"$f":"'School Resources'!CX324","v":0},{"$f":"'School Resources'!DC324","v":0},{"$f":"'School Resources'!DG324","v":165815.77827980916},{"$f":"'School Resources'!EB324","v":1683.2836243494899},{"$f":"'School Resources'!EP324","v":122074.6433490854},{"$f":"'School Resources'!EX324","v":10465.581646633374},{"$f":"'School Resources'!EY324","v":300039.28689987742},{"$f":"ADM!AK324","v":1.663},{"$f":"ADM!AL324","v":3.177},{"$f":"ADM!AM324","v":4.9029999999999996},{"$f":"ADM!AN324","v":1.794},{"$f":"ADM!AO324","v":0.27400000000000002},{"$f":"ADM!AP324","v":0.66300000000000003},{"$f":"ADM!AQ324","v":0},{"$f":"ADM!AR324","v":0},{"$f":"ADM!AS324","v":0},{"$f":"ADM!AT324","v":0},{"$f":"ADM!AU324","v":0},{"$f":"ADM!AV324","v":0},{"$f":"ADM!AW324","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},{"$f":"'School Resources'!CS333","v":1652706.21394285},{"$f":"'School Resources'!CX333","v":330541.24278857006},{"$f":"'School Resources'!DC333","v":0},{"$f":"'School Resources'!DG333","v":0},{"$f":"'School Resources'!EB333","v":579207.67431065137},{"$f":"'School Resources'!EP333","v":262055.33727700703},{"$f":"'School Resources'!EX333","v":297543.9084931119},{"$f":"'School Resources'!EY333","v":3122054.3768121903},{"$f":"ADM!AK333","v":59.606000000000002},{"$f":"ADM!AL333","v":64.665999999999997},{"$f":"ADM!AM333","v":52.194000000000003},{"$f":"ADM!AN333","v":64.897000000000006},{"$f":"ADM!AO333","v":53.177},{"$f":"ADM!AP333","v":56.12},{"$f":"ADM!AQ333","v":0},{"$f":"ADM!AR333","v":0},{"$f":"ADM!AS333","v":0},{"$f":"ADM!AT333","v":0},{"$f":"ADM!AU333","v":0},{"$f":"ADM!AV333","v":0},{"$f":"ADM!AW333","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},{"$f":"'School Resources'!CS341","v":601033.41274686053},{"$f":"'School Resources'!CX341","v":198341.02620646398},{"$f":"'School Resources'!DC341","v":0},{"$f":"'School Resources'!DG341","v":0},{"$f":"'School Resources'!EB341","v":292204.43074719526},{"$f":"'School Resources'!EP341","v":185792.0612025375},{"$f":"'School Resources'!EX341","v":212516.69963105634},{"$f":"'School Resources'!EY341","v":1489887.6305341136},{"$f":"ADM!AK341","v":0},{"$f":"ADM!AL341","v":0},{"$f":"ADM!AM341","v":0},{"$f":"ADM!AN341","v":0},{"$f":"ADM!AO341","v":0},{"$f":"ADM!AP341","v":0},{"$f":"ADM!AQ341","v":44.158000000000001},{"$f":"ADM!AR341","v":71.254999999999995},{"$f":"ADM!AS341","v":53.805999999999997},{"$f":"ADM!AT341","v":0},{"$f":"ADM!AU341","v":0},{"$f":"ADM!AV341","v":0},{"$f":"ADM!AW341","v":0}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},{"$f":"'School Resources'!CS345","v":757664.38870722929},{"$f":"'School Resources'!CX345","v":272980.56736086687},{"$f":"'School Resources'!DC345","v":0},{"$f":"'School Resources'!DG345","v":0},{"$f":"'School Resources'!EB345","v":365108.50955757458},{"$f":"'School Resources'!EP345","v":230212.10179160541},{"$f":"'School Resources'!EX345","v":493960.6181089296},{"$f":"'School Resources'!EY345","v":2119926.1855262057},{"$f":"ADM!AK345","v":0},{"$f":"ADM!AL345","v":0},{"$f":"ADM!AM345","v":0},{"$f":"ADM!AN345","v":0},{"$f":"ADM!AO345","v":0},{"$f":"ADM!AP345","v":0},{"$f":"ADM!AQ345","v":0},{"$f":"ADM!AR345","v":0},{"$f":"ADM!AS345","v":0},{"$f":"ADM!AT345","v":47.411999999999999},{"$f":"ADM!AU345","v":46.777000000000001},{"$f":"ADM!AV345","v":55.365000000000002},{"$f":"ADM!AW345","v":53.865000000000002}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},{"$f":"'School Resources'!CS348","v":1153512.5071592769},{"$f":"'School Resources'!CX348","v":230702.50143185534},{"$f":"'School Resources'!DC348","v":0},{"$f":"'School Resources'!DG348","v":0},{"$f":"'School Resources'!EB348","v":383009.36994985881},{"$f":"'School Resources'!EP348","v":203704.70901996392},{"$f":"'School Resources'!EX348","v":202209.00942030718},{"$f":"'School Resources'!EY348","v":2173138.0969812623},{"$f":"ADM!AK348","v":30.114000000000001},{"$f":"ADM!AL348","v":36.783000000000001},{"$f":"ADM!AM348","v":41.011000000000003},{"$f":"ADM!AN348","v":38.725999999999999},{"$f":"ADM!AO348","v":29.251000000000001},{"$f":"ADM!AP348","v":38.656999999999996},{"$f":"ADM!AQ348","v":0},{"$f":"ADM!AR348","v":0},{"$f":"ADM!AS348","v":0},{"$f":"ADM!AT348","v":0},{"$f":"ADM!AU348","v":0},{"$f":"ADM!AV348","v":0},{"$f":"ADM!AW348","v":0}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},{"$f":"'School Resources'!CS354","v":577930.36938859557},{"$f":"'School Resources'!CX354","v":190717.02189823656},{"$f":"'School Resources'!DC354","v":0},{"$f":"'School Resources'!DG354","v":0},{"$f":"'School Resources'!EB354","v":288854.17865276878},{"$f":"'School Resources'!EP354","v":188166.95140624256},{"$f":"'School Resources'!EX354","v":208768.85980335472},{"$f":"'School Resources'!EY354","v":1454437.3811491984},{"$f":"ADM!AK354","v":0},{"$f":"ADM!AL354","v":0},{"$f":"ADM!AM354","v":0},{"$f":"ADM!AN354","v":0},{"$f":"ADM!AO354","v":0},{"$f":"ADM!AP354","v":0},{"$f":"ADM!AQ354","v":50.066000000000003},{"$f":"ADM!AR354","v":57.656999999999996},{"$f":"ADM!AS354","v":44.576999999999998},{"$f":"ADM!AT354","v":0},{"$f":"ADM!AU354","v":0},{"$f":"ADM!AV354","v":0},{"$f":"ADM!AW354","v":0}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!CS358","v":264780.13878348924},{"$f":"'School Resources'!CX358","v":103115.52982142784},{"$f":"'School Resources'!DC358","v":406326.04353995755},{"$f":"'School Resources'!DG358","v":0},{"$f":"'School Resources'!EB358","v":159614.44587296192},{"$f":"'School Resources'!EP358","v":128804.56526024663},{"$f":"'School Resources'!EX358","v":211507.17524916108},{"$f":"'School Resources'!EY358","v":1274147.8985272441},{"$f":"ADM!AK358","v":0},{"$f":"ADM!AL358","v":0},{"$f":"ADM!AM358","v":0},{"$f":"ADM!AN358","v":0},{"$f":"ADM!AO358","v":0},{"$f":"ADM!AP358","v":0},{"$f":"ADM!AQ358","v":0},{"$f":"ADM!AR358","v":0},{"$f":"ADM!AS358","v":0},{"$f":"ADM!AT358","v":21.029},{"$f":"ADM!AU358","v":16.783999999999999},{"$f":"ADM!AV358","v":21.245999999999999},{"$f":"ADM!AW358","v":12.76}]
[4]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!CS9","v":0},{"$f":"'School Resources'!CX9","v":0},{"$f":"'School Resources'!DC9","v":0},{"$f":"'School Resources'!DG9","v":337230.99183466687},{"$f":"'School Resources'!EB9","v":4409.9494022559975},{"$f":"'School Resources'!EP9","v":97483.446063775831},{"$f":"'School Resources'!EX9","v":28955.117622864454},{"$f":"'School Resources'!EY9","v":468079.5049235631},{"$f":"ADM!AK9","v":5.4459999999999997},{"$f":"ADM!AL9","v":8.0630000000000006},{"$f":"ADM!AM9","v":9.5090000000000003},{"$f":"ADM!AN9","v":4},{"$f":"ADM!AO9","v":3.1539999999999999},{"$f":"ADM!AP9","v":0.35399999999999998},{"$f":"ADM!AQ9","v":2.1539999999999999},{"$f":"ADM!AR9","v":0},{"$f":"ADM!AS9","v":0},{"$f":"ADM!AT9","v":0},{"$f":"ADM!AU9","v":0},{"$f":"ADM!AV9","v":0},{"$f":"ADM!AW9","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!CS26","v":579735.09529564041},{"$f":"'School Resources'!CX26","v":191312.58144756136},{"$f":"'School Resources'!DC26","v":0},{"$f":"'School Resources'!DG26","v":0},{"$f":"'School Resources'!EB26","v":359134.50515380991},{"$f":"'School Resources'!EP26","v":188896.25154796513},{"$f":"'School Resources'!EX26","v":204053.14777500037},{"$f":"'School Resources'!EY26","v":1523131.5812199772},{"$f":"ADM!AK26","v":0},{"$f":"ADM!AL26","v":0},{"$f":"ADM!AM26","v":0},{"$f":"ADM!AN26","v":0},{"$f":"ADM!AO26","v":0},{"$f":"ADM!AP26","v":0},{"$f":"ADM!AQ26","v":53.765999999999998},{"$f":"ADM!AR26","v":47.255000000000003},{"$f":"ADM!AS26","v":59.835000000000001},{"$f":"ADM!AT26","v":0},{"$f":"ADM!AU26","v":0},{"$f":"ADM!AV26","v":0},{"$f":"ADM!AW26","v":0}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!CS38","v":329739.65117678948},{"$f":"'School Resources'!CX38","v":122225.49796900729},{"$f":"'School Resources'!DC38","v":287693.10831671883},{"$f":"'School Resources'!DG38","v":0},{"$f":"'School Resources'!EB38","v":225398.84727678861},{"$f":"'School Resources'!EP38","v":168935.59550175851},{"$f":"'School Resources'!EX38","v":257652.38520471426},{"$f":"'School Resources'!EY38","v":1391645.085445777},{"$f":"ADM!AK38","v":0},{"$f":"ADM!AL38","v":0},{"$f":"ADM!AM38","v":0},{"$f":"ADM!AN38","v":0},{"$f":"ADM!AO38","v":0},{"$f":"ADM!AP38","v":0},{"$f":"ADM!AQ38","v":0},{"$f":"ADM!AR38","v":0},{"$f":"ADM!AS38","v":0},{"$f":"ADM!AT38","v":19.669},{"$f":"ADM!AU38","v":32.542999999999999},{"$f":"ADM!AV38","v":17.736999999999998},{"$f":"ADM!AW38","v":21.216999999999999}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!CS42","v":0},{"$f":"'School Resources'!CX42","v":0},{"$f":"'School Resources'!DC42","v":0},{"$f":"'School Resources'!DG42","v":336799.97600056184},{"$f":"'School Resources'!EB42","v":4098.6350426781346},{"$f":"'School Resources'!EP42","v":106848.21004022106},{"$f":"'School Resources'!EX42","v":30789.583142696105},{"$f":"'School Resources'!EY42","v":478536.40422615717},{"$f":"ADM!AK42","v":5},{"$f":"ADM!AL42","v":3.3370000000000002},{"$f":"ADM!AM42","v":4.5090000000000003},{"$f":"ADM!AN42","v":3},{"$f":"ADM!AO42","v":3.5089999999999999},{"$f":"ADM!AP42","v":4},{"$f":"ADM!AQ42","v":4.5090000000000003},{"$f":"ADM!AR42","v":0},{"$f":"ADM!AS42","v":2.5089999999999999},{"$f":"ADM!AT42","v":0},{"$f":"ADM!AU42","v":0},{"$f":"ADM!AV42","v":0},{"$f":"ADM!AW42","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!CS63","v":683276.10226247425},{"$f":"'School Resources'!CX63","v":187217.2537983488},{"$f":"'School Resources'!DC63","v":719170.89904491103},{"$f":"'School Resources'!DG63","v":0},{"$f":"'School Resources'!EB63","v":272631.25569769624},{"$f":"'School Resources'!EP63","v":212385.53614572994},{"$f":"'School Resources'!EX63","v":280849.04215998686},{"$f":"'School Resources'!EY63","v":2355530.089109147},{"$f":"ADM!AK63","v":24.646999999999998},{"$f":"ADM!AL63","v":12.1},{"$f":"ADM!AM63","v":17.373000000000001},{"$f":"ADM!AN63","v":10.353},{"$f":"ADM!AO63","v":9.5},{"$f":"ADM!AP63","v":8.8000000000000007},{"$f":"ADM!AQ63","v":15.653},{"$f":"ADM!AR63","v":6.0730000000000004},{"$f":"ADM!AS63","v":18.672999999999998},{"$f":"ADM!AT63","v":10.073},{"$f":"ADM!AU63","v":11.14},{"$f":"ADM!AV63","v":15.113},{"$f":"ADM!AW63","v":13.026999999999999}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!CS70","v":689507.04378143593},{"$f":"'School Resources'!CX70","v":137901.40875628719},{"$f":"'School Resources'!DC70","v":0},{"$f":"'School Resources'!DG70","v":0},{"$f":"'School Resources'!EB70","v":173869.90490787529},{"$f":"'School Resources'!EP70","v":187530.18163110243},{"$f":"'School Resources'!EX70","v":134197.63163505701},{"$f":"'School Resources'!EY70","v":1323006.1707117578},{"$f":"ADM!AK70","v":23.37},{"$f":"ADM!AL70","v":26.161999999999999},{"$f":"ADM!AM70","v":23.968},{"$f":"ADM!AN70","v":16.805},{"$f":"ADM!AO70","v":18.856999999999999},{"$f":"ADM!AP70","v":24.13},{"$f":"ADM!AQ70","v":14.298999999999999},{"$f":"ADM!AR70","v":0},{"$f":"ADM!AS70","v":0},{"$f":"ADM!AT70","v":0},{"$f":"ADM!AU70","v":0},{"$f":"ADM!AV70","v":0},{"$f":"ADM!AW70","v":0}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!CS77","v":0},{"$f":"'School Resources'!CX77","v":0},{"$f":"'School Resources'!DC77","v":0},{"$f":"'School Resources'!DG77","v":159165.41126135318},{"$f":"'School Resources'!EB77","v":2024.1505824308435},{"$f":"'School Resources'!EP77","v":93650.895390618389},{"$f":"'School Resources'!EX77","v":14125.477005658704},{"$f":"'School Resources'!EY77","v":268965.93424006115},{"$f":"ADM!AK77","v":2},{"$f":"ADM!AL77","v":0},{"$f":"ADM!AM77","v":6},{"$f":"ADM!AN77","v":1},{"$f":"ADM!AO77","v":2},{"$f":"ADM!AP77","v":2},{"$f":"ADM!AQ77","v":0},{"$f":"ADM!AR77","v":1},{"$f":"ADM!AS77","v":1},{"$f":"ADM!AT77","v":0},{"$f":"ADM!AU77","v":0},{"$f":"ADM!AV77","v":0},{"$f":"ADM!AW77","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!CS87","v":379324.88727096503},{"$f":"'School Resources'!CX87","v":125177.21279941847},{"$f":"'School Resources'!DC87","v":90767.444196788842},{"$f":"'School Resources'!DG87","v":0},{"$f":"'School Resources'!EB87","v":211363.52112405459},{"$f":"'School Resources'!EP87","v":175594.80727725851},{"$f":"'School Resources'!EX87","v":145196.82276395179},{"$f":"'School Resources'!EY87","v":1127424.6954324371},{"$f":"ADM!AK87","v":0},{"$f":"ADM!AL87","v":0},{"$f":"ADM!AM87","v":0},{"$f":"ADM!AN87","v":0},{"$f":"ADM!AO87","v":0},{"$f":"ADM!AP87","v":0},{"$f":"ADM!AQ87","v":0},{"$f":"ADM!AR87","v":40.695},{"$f":"ADM!AS87","v":58.067999999999998},{"$f":"ADM!AT87","v":0},{"$f":"ADM!AU87","v":0},{"$f":"ADM!AV87","v":0},{"$f":"ADM!AW87","v":0}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!CS92","v":659188.96619392582},{"$f":"'School Resources'!CX92","v":206046.38111516892},{"$f":"'School Resources'!DC92","v":722984.86578236066},{"$f":"'School Resources'!DG92","v":0},{"$f":"'School Resources'!EB92","v":298813.47618930967},{"$f":"'School Resources'!EP92","v":210774.28153150724},{"$f":"'School Resources'!EX92","v":315174.77470202802},{"$f":"'School Resources'!EY92","v":2412982.7455143002},{"$f":"ADM!AK92","v":6.1369999999999996},{"$f":"ADM!AL92","v":9.298},{"$f":"ADM!AM92","v":11.03},{"$f":"ADM!AN92","v":14},{"$f":"ADM!AO92","v":14.089},{"$f":"ADM!AP92","v":10.869},{"$f":"ADM!AQ92","v":16.03},{"$f":"ADM!AR92","v":7.8330000000000002},{"$f":"ADM!AS92","v":12.137},{"$f":"ADM!AT92","v":10.994},{"$f":"ADM!AU92","v":16.420000000000002},{"$f":"ADM!AV92","v":19},{"$f":"ADM!AW92","v":16}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!CS98","v":1353520.7939296768},{"$f":"'School Resources'!CX98","v":446661.86199679336},{"$f":"'School Resources'!DC98","v":0},{"$f":"'School Resources'!DG98","v":0},{"$f":"'School Resources'!EB98","v":609148.96922275121},{"$f":"'School Resources'!EP98","v":250339.60592487521},{"$f":"'School Resources'!EX98","v":409415.42099982913},{"$f":"'School Resources'!EY98","v":3069086.6520739254},{"$f":"ADM!AK98","v":0},{"$f":"ADM!AL98","v":0},{"$f":"ADM!AM98","v":0},{"$f":"ADM!AN98","v":0},{"$f":"ADM!AO98","v":0},{"$f":"ADM!AP98","v":0},{"$f":"ADM!AQ98","v":131.58000000000001},{"$f":"ADM!AR98","v":111.815},{"$f":"ADM!AS98","v":125.1},{"$f":"ADM!AT98","v":0},{"$f":"ADM!AU98","v":0},{"$f":"ADM!AV98","v":0},{"$f":"ADM!AW98","v":0}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!CS107","v":418686.69322290429},{"$f":"'School Resources'!CX107","v":148827.91018704322},{"$f":"'School Resources'!DC107","v":164957.19497119868},{"$f":"'School Resources'!DG107","v":0},{"$f":"'School Resources'!EB107","v":274839.8000968516},{"$f":"'School Resources'!EP107","v":193579.21143836336},{"$f":"'School Resources'!EX107","v":314069.88993638253},{"$f":"'School Resources'!EY107","v":1514960.6998527437},{"$f":"ADM!AK107","v":0},{"$f":"ADM!AL107","v":0},{"$f":"ADM!AM107","v":0},{"$f":"ADM!AN107","v":0},{"$f":"ADM!AO107","v":0},{"$f":"ADM!AP107","v":0},{"$f":"ADM!AQ107","v":0},{"$f":"ADM!AR107","v":0},{"$f":"ADM!AS107","v":0},{"$f":"ADM!AT107","v":23.91},{"$f":"ADM!AU107","v":33.631999999999998},{"$f":"ADM!AV107","v":22.774000000000001},{"$f":"ADM!AW107","v":27.832000000000001}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!CS120","v":2735577.4786070208},{"$f":"'School Resources'!CX120","v":547115.49572140421},{"$f":"'School Resources'!DC120","v":0},{"$f":"'School Resources'!DG120","v":0},{"$f":"'School Resources'!EB120","v":876238.38620335329},{"$f":"'School Resources'!EP120","v":421279.81763783039},{"$f":"'School Resources'!EX120","v":495745.05487622431},{"$f":"'School Resources'!EY120","v":5075956.2330458323},{"$f":"ADM!AK120","v":0},{"$f":"ADM!AL120","v":0},{"$f":"ADM!AM120","v":0},{"$f":"ADM!AN120","v":215.92699999999999},{"$f":"ADM!AO120","v":188.202},{"$f":"ADM!AP120","v":186.75299999999999},{"$f":"ADM!AQ120","v":0},{"$f":"ADM!AR120","v":0},{"$f":"ADM!AS120","v":0},{"$f":"ADM!AT120","v":0},{"$f":"ADM!AU120","v":0},{"$f":"ADM!AV120","v":0},{"$f":"ADM!AW120","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!CS128","v":1236549.3141995862},{"$f":"'School Resources'!CX128","v":247309.86283991727},{"$f":"'School Resources'!DC128","v":0},{"$f":"'School Resources'!DG128","v":0},{"$f":"'School Resources'!EB128","v":377001.09074720117},{"$f":"'School Resources'!EP128","v":205118.53879464557},{"$f":"'School Resources'!EX128","v":218422.2430898578},{"$f":"'School Resources'!EY128","v":2284401.049671208},{"$f":"ADM!AK128","v":0},{"$f":"ADM!AL128","v":0},{"$f":"ADM!AM128","v":0},{"$f":"ADM!AN128","v":81.257000000000005},{"$f":"ADM!AO128","v":91.423000000000002},{"$f":"ADM!AP128","v":80.760000000000005},{"$f":"ADM!AQ128","v":0},{"$f":"ADM!AR128","v":0},{"$f":"ADM!AS128","v":0},{"$f":"ADM!AT128","v":0},{"$f":"ADM!AU128","v":0},{"$f":"ADM!AV128","v":0},{"$f":"ADM!AW128","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!CS142","v":892151.13900741504},{"$f":"'School Resources'!CX142","v":294409.87587244698},{"$f":"'School Resources'!DC142","v":0},{"$f":"'School Resources'!DG142","v":0},{"$f":"'School Resources'!EB142","v":415791.55795726163},{"$f":"'School Resources'!EP142","v":197084.05389377993},{"$f":"'School Resources'!EX142","v":285243.98944968049},{"$f":"'School Resources'!EY142","v":2084680.6161805841},{"$f":"ADM!AK142","v":0},{"$f":"ADM!AL142","v":0},{"$f":"ADM!AM142","v":0},{"$f":"ADM!AN142","v":0},{"$f":"ADM!AO142","v":0},{"$f":"ADM!AP142","v":0},{"$f":"ADM!AQ142","v":89.424000000000007},{"$f":"ADM!AR142","v":75.885000000000005},{"$f":"ADM!AS142","v":79.39},{"$f":"ADM!AT142","v":0},{"$f":"ADM!AU142","v":0},{"$f":"ADM!AV142","v":0},{"$f":"ADM!AW142","v":0}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!CS147","v":1546387.662630958},{"$f":"'School Resources'!CX147","v":309277.53252619162},{"$f":"'School Resources'!DC147","v":0},{"$f":"'School Resources'!DG147","v":0},{"$f":"'School Resources'!EB147","v":432559.41688805993},{"$f":"'School Resources'!EP147","v":244116.97739160334},{"$f":"'School Resources'!EX147","v":294898.64492161304},{"$f":"'School Resources'!EY147","v":2827240.2343584257},{"$f":"ADM!AK147","v":44.67},{"$f":"ADM!AL147","v":42.381},{"$f":"ADM!AM147","v":48.027999999999999},{"$f":"ADM!AN147","v":46.335000000000001},{"$f":"ADM!AO147","v":36.107999999999997},{"$f":"ADM!AP147","v":44.176000000000002},{"$f":"ADM!AQ147","v":50.841000000000001},{"$f":"ADM!AR147","v":0},{"$f":"ADM!AS147","v":0},{"$f":"ADM!AT147","v":0},{"$f":"ADM!AU147","v":0},{"$f":"ADM!AV147","v":0},{"$f":"ADM!AW147","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!CS182","v":1079686.2532066447},{"$f":"'School Resources'!CX182","v":215937.25064132898},{"$f":"'School Resources'!DC182","v":0},{"$f":"'School Resources'!DG182","v":0},{"$f":"'School Resources'!EB182","v":263943.35824668541},{"$f":"'School Resources'!EP182","v":197739.81554103614},{"$f":"'School Resources'!EX182","v":223369.0099575746},{"$f":"'School Resources'!EY182","v":1980675.6875932699},{"$f":"ADM!AK182","v":36.353999999999999},{"$f":"ADM!AL182","v":25.469000000000001},{"$f":"ADM!AM182","v":32.886000000000003},{"$f":"ADM!AN182","v":37.594000000000001},{"$f":"ADM!AO182","v":34.76},{"$f":"ADM!AP182","v":24.457000000000001},{"$f":"ADM!AQ182","v":41.709000000000003},{"$f":"ADM!AR182","v":0},{"$f":"ADM!AS182","v":0},{"$f":"ADM!AT182","v":0},{"$f":"ADM!AU182","v":0},{"$f":"ADM!AV182","v":0},{"$f":"ADM!AW182","v":0}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!CS188","v":0},{"$f":"'School Resources'!CX188","v":0},{"$f":"'School Resources'!DC188","v":0},{"$f":"'School Resources'!DG188","v":217026.60180445551},{"$f":"'School Resources'!EB188","v":2870.7852993755846},{"$f":"'School Resources'!EP188","v":90754.59052135727},{"$f":"'School Resources'!EX188","v":25131.040035488124},{"$f":"'School Resources'!EY188","v":335783.0176606765},{"$f":"ADM!AK188","v":0},{"$f":"ADM!AL188","v":0},{"$f":"ADM!AM188","v":0},{"$f":"ADM!AN188","v":0},{"$f":"ADM!AO188","v":0},{"$f":"ADM!AP188","v":0},{"$f":"ADM!AQ188","v":0},{"$f":"ADM!AR188","v":0},{"$f":"ADM!AS188","v":0.88600000000000001},{"$f":"ADM!AT188","v":4.2930000000000001},{"$f":"ADM!AU188","v":5.2629999999999999},{"$f":"ADM!AV188","v":8.5510000000000002},{"$f":"ADM!AW188","v":2.2810000000000001}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!CS192","v":1145446.5450270951},{"$f":"'School Resources'!CX192","v":229089.30900541905},{"$f":"'School Resources'!DC192","v":0},{"$f":"'School Resources'!DG192","v":0},{"$f":"'School Resources'!EB192","v":297646.71073579451},{"$f":"'School Resources'!EP192","v":206285.2293333807},{"$f":"'School Resources'!EX192","v":250116.66661985943},{"$f":"'School Resources'!EY192","v":2128584.4607215491},{"$f":"ADM!AK192","v":0},{"$f":"ADM!AL192","v":0},{"$f":"ADM!AM192","v":0},{"$f":"ADM!AN192","v":0},{"$f":"ADM!AO192","v":87.063000000000002},{"$f":"ADM!AP192","v":88.783000000000001},{"$f":"ADM!AQ192","v":71.233999999999995},{"$f":"ADM!AR192","v":0},{"$f":"ADM!AS192","v":0},{"$f":"ADM!AT192","v":0},{"$f":"ADM!AU192","v":0},{"$f":"ADM!AV192","v":0},{"$f":"ADM!AW192","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!CS201","v":1531864.6535328708},{"$f":"'School Resources'!CX201","v":306372.93070657417},{"$f":"'School Resources'!DC201","v":0},{"$f":"'School Resources'!DG201","v":0},{"$f":"'School Resources'!EB201","v":520073.21180214785},{"$f":"'School Resources'!EP201","v":246318.34322363522},{"$f":"'School Resources'!EX201","v":263821.75840672688},{"$f":"'School Resources'!EY201","v":2868450.8976719547},{"$f":"ADM!AK201","v":54.874000000000002},{"$f":"ADM!AL201","v":53.463000000000001},{"$f":"ADM!AM201","v":49.765999999999998},{"$f":"ADM!AN201","v":53.994},{"$f":"ADM!AO201","v":51.170999999999999},{"$f":"ADM!AP201","v":51.183},{"$f":"ADM!AQ201","v":0},{"$f":"ADM!AR201","v":0},{"$f":"ADM!AS201","v":0},{"$f":"ADM!AT201","v":0},{"$f":"ADM!AU201","v":0},{"$f":"ADM!AV201","v":0},{"$f":"ADM!AW201","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!CS236","v":1073731.1254720746},{"$f":"'School Resources'!CX236","v":381258.87524963263},{"$f":"'School Resources'!DC236","v":0},{"$f":"'School Resources'!DG236","v":0},{"$f":"'School Resources'!EB236","v":478559.42457895377},{"$f":"'School Resources'!EP236","v":243083.79013776331},{"$f":"'School Resources'!EX236","v":615726.84050244477},{"$f":"'School Resources'!EY236","v":2792360.0559408688},{"$f":"ADM!AK236","v":0},{"$f":"ADM!AL236","v":0},{"$f":"ADM!AM236","v":0},{"$f":"ADM!AN236","v":0},{"$f":"ADM!AO236","v":0},{"$f":"ADM!AP236","v":0},{"$f":"ADM!AQ236","v":0},{"$f":"ADM!AR236","v":0},{"$f":"ADM!AS236","v":0},{"$f":"ADM!AT236","v":88.28},{"$f":"ADM!AU236","v":82.48},{"$f":"ADM!AV236","v":79.227999999999994},{"$f":"ADM!AW236","v":59.109000000000002}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!CS240","v":1569589.2221710919},{"$f":"'School Resources'!CX240","v":313917.84443421842},{"$f":"'School Resources'!DC240","v":0},{"$f":"'School Resources'!DG240","v":0},{"$f":"'School Resources'!EB240","v":400923.99353981216},{"$f":"'School Resources'!EP240","v":238139.20354907526},{"$f":"'School Resources'!EX240","v":265883.99984391016},{"$f":"'School Resources'!EY240","v":2788454.2635381082},{"$f":"ADM!AK240","v":51.542999999999999},{"$f":"ADM!AL240","v":62.817},{"$f":"ADM!AM240","v":54.646000000000001},{"$f":"ADM!AN240","v":50.183},{"$f":"ADM!AO240","v":47.869},{"$f":"ADM!AP240","v":49.850999999999999},{"$f":"ADM!AQ240","v":0},{"$f":"ADM!AR240","v":0},{"$f":"ADM!AS240","v":0},{"$f":"ADM!AT240","v":0},{"$f":"ADM!AU240","v":0},{"$f":"ADM!AV240","v":0},{"$f":"ADM!AW240","v":0}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!CS247","v":0},{"$f":"'School Resources'!CX247","v":0},{"$f":"'School Resources'!DC247","v":0},{"$f":"'School Resources'!DG247","v":200687.14346893399},{"$f":"'School Resources'!EB247","v":2363.3982200462528},{"$f":"'School Resources'!EP247","v":101575.91736903549},{"$f":"'School Resources'!EX247","v":14694.099483656957},{"$f":"'School Resources'!EY247","v":319320.55854167265},{"$f":"ADM!AK247","v":0},{"$f":"ADM!AL247","v":1.994},{"$f":"ADM!AM247","v":5},{"$f":"ADM!AN247","v":3.9940000000000002},{"$f":"ADM!AO247","v":3.5259999999999998},{"$f":"ADM!AP247","v":3},{"$f":"ADM!AQ247","v":0},{"$f":"ADM!AR247","v":0},{"$f":"ADM!AS247","v":0},{"$f":"ADM!AT247","v":0},{"$f":"ADM!AU247","v":0},{"$f":"ADM!AV247","v":0},{"$f":"ADM!AW247","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},{"$f":"'School Resources'!CS255","v":927686.59906766948},{"$f":"'School Resources'!CX255","v":185537.31981353392},{"$f":"'School Resources'!DC255","v":0},{"$f":"'School Resources'!DG255","v":0},{"$f":"'School Resources'!EB255","v":254397.53142986697},{"$f":"'School Resources'!EP255","v":195714.96256482476},{"$f":"'School Resources'!EX255","v":166005.68140733003},{"$f":"'School Resources'!EY255","v":1729342.0942832255},{"$f":"ADM!AK255","v":0},{"$f":"ADM!AL255","v":0},{"$f":"ADM!AM255","v":0},{"$f":"ADM!AN255","v":71.873999999999995},{"$f":"ADM!AO255","v":50.28},{"$f":"ADM!AP255","v":69.736999999999995},{"$f":"ADM!AQ255","v":0},{"$f":"ADM!AR255","v":0},{"$f":"ADM!AS255","v":0},{"$f":"ADM!AT255","v":0},{"$f":"ADM!AU255","v":0},{"$f":"ADM!AV255","v":0},{"$f":"ADM!AW255","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},{"$f":"'School Resources'!CS268","v":456578.32939364249},{"$f":"'School Resources'!CX268","v":150670.84869990201},{"$f":"'School Resources'!DC268","v":9024.8191276398338},{"$f":"'School Resources'!DG268","v":0},{"$f":"'School Resources'!EB268","v":242544.37723461667},{"$f":"'School Resources'!EP268","v":181948.67472276298},{"$f":"'School Resources'!EX268","v":165189.09647321736},{"$f":"'School Resources'!EY268","v":1205956.1456517815},{"$f":"ADM!AK268","v":0},{"$f":"ADM!AL268","v":0},{"$f":"ADM!AM268","v":0},{"$f":"ADM!AN268","v":0},{"$f":"ADM!AO268","v":0},{"$f":"ADM!AP268","v":0},{"$f":"ADM!AQ268","v":44.5},{"$f":"ADM!AR268","v":43.439},{"$f":"ADM!AS268","v":36.527000000000001},{"$f":"ADM!AT268","v":0},{"$f":"ADM!AU268","v":0},{"$f":"ADM!AV268","v":0},{"$f":"ADM!AW268","v":0}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},{"$f":"'School Resources'!CS275","v":1317006.5964068812},{"$f":"'School Resources'!CX275","v":263401.3192813762},{"$f":"'School Resources'!DC275","v":0},{"$f":"'School Resources'!DG275","v":0},{"$f":"'School Resources'!EB275","v":345293.81773465656},{"$f":"'School Resources'!EP275","v":220682.56861278217},{"$f":"'School Resources'!EX275","v":222447.7249513735},{"$f":"'School Resources'!EY275","v":2368832.0269870698},{"$f":"ADM!AK275","v":65.691000000000003},{"$f":"ADM!AL275","v":48.497},{"$f":"ADM!AM275","v":41.948999999999998},{"$f":"ADM!AN275","v":29.731000000000002},{"$f":"ADM!AO275","v":31.016999999999999},{"$f":"ADM!AP275","v":44.417000000000002},{"$f":"ADM!AQ275","v":0},{"$f":"ADM!AR275","v":0},{"$f":"ADM!AS275","v":0},{"$f":"ADM!AT275","v":0},{"$f":"ADM!AU275","v":0},{"$f":"ADM!AV275","v":0},{"$f":"ADM!AW275","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!CS285","v":0},{"$f":"'School Resources'!CX285","v":0},{"$f":"'School Resources'!DC285","v":0},{"$f":"'School Resources'!DG285","v":414862.26616252912},{"$f":"'School Resources'!EB285","v":4293.6731965763602},{"$f":"'School Resources'!EP285","v":86356.080047629235},{"$f":"'School Resources'!EX285","v":101997.27216928193},{"$f":"'School Resources'!EY285","v":607509.29157601669},{"$f":"ADM!AK285","v":0},{"$f":"ADM!AL285","v":0},{"$f":"ADM!AM285","v":0},{"$f":"ADM!AN285","v":0},{"$f":"ADM!AO285","v":0},{"$f":"ADM!AP285","v":0},{"$f":"ADM!AQ285","v":0},{"$f":"ADM!AR285","v":0},{"$f":"ADM!AS285","v":0},{"$f":"ADM!AT285","v":7.1890000000000001},{"$f":"ADM!AU285","v":6},{"$f":"ADM!AV285","v":8},{"$f":"ADM!AW285","v":10.547000000000001}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},{"$f":"'School Resources'!CS289","v":1083723.2443182769},{"$f":"'School Resources'!CX289","v":386517.09063462104},{"$f":"'School Resources'!DC289","v":0},{"$f":"'School Resources'!DG289","v":0},{"$f":"'School Resources'!EB289","v":489875.80264987773},{"$f":"'School Resources'!EP289","v":266937.34402450325},{"$f":"'School Resources'!EX289","v":588192.23399444181},{"$f":"'School Resources'!EY289","v":2815245.715621721},{"$f":"ADM!AK289","v":0},{"$f":"ADM!AL289","v":0},{"$f":"ADM!AM289","v":0},{"$f":"ADM!AN289","v":0},{"$f":"ADM!AO289","v":0},{"$f":"ADM!AP289","v":0},{"$f":"ADM!AQ289","v":0},{"$f":"ADM!AR289","v":0},{"$f":"ADM!AS289","v":0},{"$f":"ADM!AT289","v":80.721999999999994},{"$f":"ADM!AU289","v":74.766999999999996},{"$f":"ADM!AV289","v":74.83},{"$f":"ADM!AW289","v":49.097000000000001}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},{"$f":"'School Resources'!CS293","v":733896.04731276969},{"$f":"'School Resources'!CX293","v":281302.35960363358},{"$f":"'School Resources'!DC293","v":0},{"$f":"'School Resources'!DG293","v":0},{"$f":"'School Resources'!EB293","v":369015.47094698524},{"$f":"'School Resources'!EP293","v":234198.77692849413},{"$f":"'School Resources'!EX293","v":446213.61320265173},{"$f":"'School Resources'!EY293","v":2064626.2679945345},{"$f":"ADM!AK293","v":0},{"$f":"ADM!AL293","v":0},{"$f":"ADM!AM293","v":0},{"$f":"ADM!AN293","v":0},{"$f":"ADM!AO293","v":0},{"$f":"ADM!AP293","v":0},{"$f":"ADM!AQ293","v":0},{"$f":"ADM!AR293","v":0},{"$f":"ADM!AS293","v":0},{"$f":"ADM!AT293","v":51.112000000000002},{"$f":"ADM!AU293","v":52.265000000000001},{"$f":"ADM!AV293","v":51.012},{"$f":"ADM!AW293","v":34.247}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},{"$f":"'School Resources'!CS297","v":2119507.8261429844},{"$f":"'School Resources'!CX297","v":423901.56522859685},{"$f":"'School Resources'!DC297","v":0},{"$f":"'School Resources'!DG297","v":0},{"$f":"'School Resources'!EB297","v":623867.62332145544},{"$f":"'School Resources'!EP297","v":343768.70129850687},{"$f":"'School Resources'!EX297","v":451596.08245799609},{"$f":"'School Resources'!EY297","v":3962641.7984495396},{"$f":"ADM!AK297","v":0},{"$f":"ADM!AL297","v":0},{"$f":"ADM!AM297","v":0},{"$f":"ADM!AN297","v":0},{"$f":"ADM!AO297","v":0},{"$f":"ADM!AP297","v":237.65100000000001},{"$f":"ADM!AQ297","v":212.21299999999999},{"$f":"ADM!AR297","v":0},{"$f":"ADM!AS297","v":0},{"$f":"ADM!AT297","v":0},{"$f":"ADM!AU297","v":0},{"$f":"ADM!AV297","v":0},{"$f":"ADM!AW297","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},{"$f":"'School Resources'!CS314","v":0},{"$f":"'School Resources'!CX314","v":0},{"$f":"'School Resources'!DC314","v":0},{"$f":"'School Resources'!DG314","v":75481.011303510648},{"$f":"'School Resources'!EB314","v":944.60360513439366},{"$f":"'School Resources'!EP314","v":96690.898589615026},{"$f":"'School Resources'!EX314","v":2450.7068665150091},{"$f":"'School Resources'!EY314","v":175567.22036477507},{"$f":"ADM!AK314","v":0},{"$f":"ADM!AL314","v":0},{"$f":"ADM!AM314","v":1},{"$f":"ADM!AN314","v":0},{"$f":"ADM!AO314","v":0},{"$f":"ADM!AP314","v":0},{"$f":"ADM!AQ314","v":0},{"$f":"ADM!AR314","v":1},{"$f":"ADM!AS314","v":0},{"$f":"ADM!AT314","v":0},{"$f":"ADM!AU314","v":0},{"$f":"ADM!AV314","v":0},{"$f":"ADM!AW314","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},{"$f":"'School Resources'!CS325","v":1366415.7612841108},{"$f":"'School Resources'!CX325","v":273283.15225682216},{"$f":"'School Resources'!DC325","v":0},{"$f":"'School Resources'!DG325","v":0},{"$f":"'School Resources'!EB325","v":318375.54036475351},{"$f":"'School Resources'!EP325","v":250078.85397818344},{"$f":"'School Resources'!EX325","v":197125.27944402312},{"$f":"'School Resources'!EY325","v":2405278.5873278929},{"$f":"ADM!AK325","v":31.611000000000001},{"$f":"ADM!AL325","v":44.228999999999999},{"$f":"ADM!AM325","v":37.646000000000001},{"$f":"ADM!AN325","v":41.125999999999998},{"$f":"ADM!AO325","v":38.914000000000001},{"$f":"ADM!AP325","v":41.429000000000002},{"$f":"ADM!AQ325","v":0},{"$f":"ADM!AR325","v":0},{"$f":"ADM!AS325","v":0},{"$f":"ADM!AT325","v":0},{"$f":"ADM!AU325","v":0},{"$f":"ADM!AV325","v":0},{"$f":"ADM!AW325","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},{"$f":"'School Resources'!CS334","v":1512436.499456025},{"$f":"'School Resources'!CX334","v":302487.29989120498},{"$f":"'School Resources'!DC334","v":0},{"$f":"'School Resources'!DG334","v":0},{"$f":"'School Resources'!EB334","v":447562.77428938646},{"$f":"'School Resources'!EP334","v":241202.53575826751},{"$f":"'School Resources'!EX334","v":272290.53996365459},{"$f":"'School Resources'!EY334","v":2775979.6493585389},{"$f":"ADM!AK334","v":55.594000000000001},{"$f":"ADM!AL334","v":46.057000000000002},{"$f":"ADM!AM334","v":53.457000000000001},{"$f":"ADM!AN334","v":59.143000000000001},{"$f":"ADM!AO334","v":46.377000000000002},{"$f":"ADM!AP334","v":57.469000000000001},{"$f":"ADM!AQ334","v":0},{"$f":"ADM!AR334","v":0},{"$f":"ADM!AS334","v":0},{"$f":"ADM!AT334","v":0},{"$f":"ADM!AU334","v":0},{"$f":"ADM!AV334","v":0},{"$f":"ADM!AW334","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},{"$f":"'School Resources'!CS342","v":794616.42500004254},{"$f":"'School Resources'!CX342","v":294916.39297157456},{"$f":"'School Resources'!DC342","v":0},{"$f":"'School Resources'!DG342","v":0},{"$f":"'School Resources'!EB342","v":375303.34860923485},{"$f":"'School Resources'!EP342","v":224561.06892233383},{"$f":"'School Resources'!EX342","v":510889.60490166862},{"$f":"'School Resources'!EY342","v":2200286.8404048542},{"$f":"ADM!AK342","v":0},{"$f":"ADM!AL342","v":0},{"$f":"ADM!AM342","v":0},{"$f":"ADM!AN342","v":0},{"$f":"ADM!AO342","v":0},{"$f":"ADM!AP342","v":0},{"$f":"ADM!AQ342","v":0},{"$f":"ADM!AR342","v":0},{"$f":"ADM!AS342","v":0},{"$f":"ADM!AT342","v":50.667000000000002},{"$f":"ADM!AU342","v":46.624000000000002},{"$f":"ADM!AV342","v":50.375999999999998},{"$f":"ADM!AW342","v":60.588000000000001}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},{"$f":"'School Resources'!CS349","v":1164235.820586862},{"$f":"'School Resources'!CX349","v":384197.82079366455},{"$f":"'School Resources'!DC349","v":0},{"$f":"'School Resources'!DG349","v":0},{"$f":"'School Resources'!EB349","v":619446.35545631545},{"$f":"'School Resources'!EP349","v":213578.28627909475},{"$f":"'School Resources'!EX349","v":356575.91298823117},{"$f":"'School Resources'!EY349","v":2738034.196104168},{"$f":"ADM!AK349","v":0},{"$f":"ADM!AL349","v":0},{"$f":"ADM!AM349","v":0},{"$f":"ADM!AN349","v":0},{"$f":"ADM!AO349","v":0},{"$f":"ADM!AP349","v":0},{"$f":"ADM!AQ349","v":110.06399999999999},{"$f":"ADM!AR349","v":112.149},{"$f":"ADM!AS349","v":94.218000000000004},{"$f":"ADM!AT349","v":0},{"$f":"ADM!AU349","v":0},{"$f":"ADM!AV349","v":0},{"$f":"ADM!AW349","v":0}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},{"$f":"'School Resources'!CS355","v":855869.84990940243},{"$f":"'School Resources'!CX355","v":316163.76101916836},{"$f":"'School Resources'!DC355","v":0},{"$f":"'School Resources'!DG355","v":0},{"$f":"'School Resources'!EB355","v":394776.33598271833},{"$f":"'School Resources'!EP355","v":234577.23576800979},{"$f":"'School Resources'!EX355","v":543041.40035897319},{"$f":"'School Resources'!EY355","v":2344428.5830382719},{"$f":"ADM!AK355","v":0},{"$f":"ADM!AL355","v":0},{"$f":"ADM!AM355","v":0},{"$f":"ADM!AN355","v":0},{"$f":"ADM!AO355","v":0},{"$f":"ADM!AP355","v":0},{"$f":"ADM!AQ355","v":0},{"$f":"ADM!AR355","v":0},{"$f":"ADM!AS355","v":0},{"$f":"ADM!AT355","v":70.948999999999998},{"$f":"ADM!AU355","v":63.933},{"$f":"ADM!AV355","v":50.603000000000002},{"$f":"ADM!AW355","v":59.576999999999998}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[5]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!CS10","v":0},{"$f":"'School Resources'!CX10","v":0},{"$f":"'School Resources'!DC10","v":0},{"$f":"'School Resources'!DG10","v":366819.53724227409},{"$f":"'School Resources'!EB10","v":4796.8770313686682},{"$f":"'School Resources'!EP10","v":97483.446063775831},{"$f":"'School Resources'!EX10","v":34364.599752422786},{"$f":"'School Resources'!EY10","v":503464.46008984139},{"$f":"ADM!AK10","v":0.32},{"$f":"ADM!AL10","v":7.3659999999999997},{"$f":"ADM!AM10","v":5.1660000000000004},{"$f":"ADM!AN10","v":3.2229999999999999},{"$f":"ADM!AO10","v":3},{"$f":"ADM!AP10","v":4.383},{"$f":"ADM!AQ10","v":8.0570000000000004},{"$f":"ADM!AR10","v":0},{"$f":"ADM!AS10","v":0},{"$f":"ADM!AT10","v":0},{"$f":"ADM!AU10","v":0},{"$f":"ADM!AV10","v":0},{"$f":"ADM!AW10","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!CS27","v":298090.81717107631},{"$f":"'School Resources'!CX27","v":108748.58876628894},{"$f":"'School Resources'!DC27","v":350013.74229511898},{"$f":"'School Resources'!DG27","v":0},{"$f":"'School Resources'!EB27","v":190770.76412278446},{"$f":"'School Resources'!EP27","v":154321.54995381861},{"$f":"'School Resources'!EX27","v":231173.89763574512},{"$f":"'School Resources'!EY27","v":1333119.3599448325},{"$f":"ADM!AK27","v":0},{"$f":"ADM!AL27","v":0},{"$f":"ADM!AM27","v":0},{"$f":"ADM!AN27","v":0},{"$f":"ADM!AO27","v":0},{"$f":"ADM!AP27","v":0},{"$f":"ADM!AQ27","v":0},{"$f":"ADM!AR27","v":0},{"$f":"ADM!AS27","v":0},{"$f":"ADM!AT27","v":15.566000000000001},{"$f":"ADM!AU27","v":21.663},{"$f":"ADM!AV27","v":17.742999999999999},{"$f":"ADM!AW27","v":27.42}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!CS43","v":1475718.5781047125},{"$f":"'School Resources'!CX43","v":295143.71562094253},{"$f":"'School Resources'!DC43","v":0},{"$f":"'School Resources'!DG43","v":0},{"$f":"'School Resources'!EB43","v":483469.54816444154},{"$f":"'School Resources'!EP43","v":237220.95474733657},{"$f":"'School Resources'!EX43","v":283487.44429497101},{"$f":"'School Resources'!EY43","v":2775040.2409324041},{"$f":"ADM!AK43","v":70.914000000000001},{"$f":"ADM!AL43","v":41.417000000000002},{"$f":"ADM!AM43","v":34.165999999999997},{"$f":"ADM!AN43","v":34.930999999999997},{"$f":"ADM!AO43","v":27.331},{"$f":"ADM!AP43","v":35.411000000000001},{"$f":"ADM!AQ43","v":33.44},{"$f":"ADM!AR43","v":0},{"$f":"ADM!AS43","v":0},{"$f":"ADM!AT43","v":0},{"$f":"ADM!AU43","v":0},{"$f":"ADM!AV43","v":0},{"$f":"ADM!AW43","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!CS64","v":1295063.0379220345},{"$f":"'School Resources'!CX64","v":427370.80251427146},{"$f":"'School Resources'!DC64","v":0},{"$f":"'School Resources'!DG64","v":0},{"$f":"'School Resources'!EB64","v":607807.32099286665},{"$f":"'School Resources'!EP64","v":245415.30931408447},{"$f":"'School Resources'!EX64","v":417577.89285741496},{"$f":"'School Resources'!EY64","v":2993234.3636006718},{"$f":"ADM!AK64","v":0},{"$f":"ADM!AL64","v":0},{"$f":"ADM!AM64","v":0},{"$f":"ADM!AN64","v":0},{"$f":"ADM!AO64","v":0},{"$f":"ADM!AP64","v":0},{"$f":"ADM!AQ64","v":118.89700000000001},{"$f":"ADM!AR64","v":134.08000000000001},{"$f":"ADM!AS64","v":121.89700000000001},{"$f":"ADM!AT64","v":0},{"$f":"ADM!AU64","v":0},{"$f":"ADM!AV64","v":0},{"$f":"ADM!AW64","v":0}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!CS71","v":335496.91044479364},{"$f":"'School Resources'!CX71","v":120117.61828102164},{"$f":"'School Resources'!DC71","v":630934.72948987084},{"$f":"'School Resources'!DG71","v":0},{"$f":"'School Resources'!EB71","v":261510.98178130208},{"$f":"'School Resources'!EP71","v":174390.20584713237},{"$f":"'School Resources'!EX71","v":241167.87529935595},{"$f":"'School Resources'!EY71","v":1763618.3211434763},{"$f":"ADM!AK71","v":0},{"$f":"ADM!AL71","v":0},{"$f":"ADM!AM71","v":0},{"$f":"ADM!AN71","v":0},{"$f":"ADM!AO71","v":0},{"$f":"ADM!AP71","v":0},{"$f":"ADM!AQ71","v":0},{"$f":"ADM!AR71","v":13.416},{"$f":"ADM!AS71","v":12.584},{"$f":"ADM!AT71","v":22.195},{"$f":"ADM!AU71","v":16.981000000000002},{"$f":"ADM!AV71","v":16.683},{"$f":"ADM!AW71","v":10.395}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!CS78","v":0},{"$f":"'School Resources'!CX78","v":0},{"$f":"'School Resources'!DC78","v":0},{"$f":"'School Resources'!DG78","v":84888.21933938835},{"$f":"'School Resources'!EB78","v":1079.5469772964498},{"$f":"'School Resources'!EP78","v":93650.895390618389},{"$f":"'School Resources'!EX78","v":8252.5355653481674},{"$f":"'School Resources'!EY78","v":187871.19727265136},{"$f":"ADM!AK78","v":2},{"$f":"ADM!AL78","v":0},{"$f":"ADM!AM78","v":2},{"$f":"ADM!AN78","v":1},{"$f":"ADM!AO78","v":0},{"$f":"ADM!AP78","v":1},{"$f":"ADM!AQ78","v":1},{"$f":"ADM!AR78","v":0},{"$f":"ADM!AS78","v":1},{"$f":"ADM!AT78","v":0},{"$f":"ADM!AU78","v":0},{"$f":"ADM!AV78","v":0},{"$f":"ADM!AW78","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!CS88","v":740914.52161193837},{"$f":"'School Resources'!CX88","v":280620.12605746009},{"$f":"'School Resources'!DC88","v":0},{"$f":"'School Resources'!DG88","v":0},{"$f":"'School Resources'!EB88","v":366631.99154871888},{"$f":"'School Resources'!EP88","v":217285.00860554716},{"$f":"'School Resources'!EX88","v":498005.79991999309},{"$f":"'School Resources'!EY88","v":2103457.4477436575},{"$f":"ADM!AK88","v":0},{"$f":"ADM!AL88","v":0},{"$f":"ADM!AM88","v":0},{"$f":"ADM!AN88","v":0},{"$f":"ADM!AO88","v":0},{"$f":"ADM!AP88","v":0},{"$f":"ADM!AQ88","v":0},{"$f":"ADM!AR88","v":0},{"$f":"ADM!AS88","v":0},{"$f":"ADM!AT88","v":50.119},{"$f":"ADM!AU88","v":64.876000000000005},{"$f":"ADM!AV88","v":43.359000000000002},{"$f":"ADM!AW88","v":49.008000000000003}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!CS93","v":0},{"$f":"'School Resources'!CX93","v":0},{"$f":"'School Resources'!DC93","v":0},{"$f":"'School Resources'!DG93","v":176084.97344513517},{"$f":"'School Resources'!EB93","v":2214.2408126831274},{"$f":"'School Resources'!EP93","v":90005.728219966652},{"$f":"'School Resources'!EX93","v":22839.697189023289},{"$f":"'School Resources'!EY93","v":291144.63966680825},{"$f":"ADM!AK93","v":0},{"$f":"ADM!AL93","v":0},{"$f":"ADM!AM93","v":0},{"$f":"ADM!AN93","v":0},{"$f":"ADM!AO93","v":0},{"$f":"ADM!AP93","v":0},{"$f":"ADM!AQ93","v":0},{"$f":"ADM!AR93","v":0},{"$f":"ADM!AS93","v":0},{"$f":"ADM!AT93","v":0.94},{"$f":"ADM!AU93","v":1.131},{"$f":"ADM!AV93","v":7.0060000000000002},{"$f":"ADM!AW93","v":6.4349999999999996}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!CS99","v":1721728.7469284541},{"$f":"'School Resources'!CX99","v":624711.32499198231},{"$f":"'School Resources'!DC99","v":0},{"$f":"'School Resources'!DG99","v":0},{"$f":"'School Resources'!EB99","v":738223.32389896642},{"$f":"'School Resources'!EP99","v":354704.59870290325},{"$f":"'School Resources'!EX99","v":863605.71610836335},{"$f":"'School Resources'!EY99","v":4302973.7106306693},{"$f":"ADM!AK99","v":0},{"$f":"ADM!AL99","v":0},{"$f":"ADM!AM99","v":0},{"$f":"ADM!AN99","v":0},{"$f":"ADM!AO99","v":0},{"$f":"ADM!AP99","v":0},{"$f":"ADM!AQ99","v":0},{"$f":"ADM!AR99","v":0},{"$f":"ADM!AS99","v":0},{"$f":"ADM!AT99","v":121.03400000000001},{"$f":"ADM!AU99","v":121.654},{"$f":"ADM!AV99","v":115.21599999999999},{"$f":"ADM!AW99","v":97.391000000000005}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!CS121","v":1987774.0461996067},{"$f":"'School Resources'!CX121","v":655965.43524587026},{"$f":"'School Resources'!DC121","v":0},{"$f":"'School Resources'!DG121","v":0},{"$f":"'School Resources'!EB121","v":967094.90477877669},{"$f":"'School Resources'!EP121","v":369436.11753925448},{"$f":"'School Resources'!EX121","v":613513.2865057101},{"$f":"'School Resources'!EY121","v":4593783.7902692184},{"$f":"ADM!AK121","v":0},{"$f":"ADM!AL121","v":0},{"$f":"ADM!AM121","v":0},{"$f":"ADM!AN121","v":0},{"$f":"ADM!AO121","v":0},{"$f":"ADM!AP121","v":0},{"$f":"ADM!AQ121","v":169.994},{"$f":"ADM!AR121","v":188.309},{"$f":"ADM!AS121","v":182.65199999999999},{"$f":"ADM!AT121","v":0},{"$f":"ADM!AU121","v":0},{"$f":"ADM!AV121","v":0},{"$f":"ADM!AW121","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!CS129","v":1247397.7795990533},{"$f":"'School Resources'!CX129","v":249479.55591981066},{"$f":"'School Resources'!DC129","v":0},{"$f":"'School Resources'!DG129","v":0},{"$f":"'School Resources'!EB129","v":411235.67788853886},{"$f":"'School Resources'!EP129","v":205469.46761044933},{"$f":"'School Resources'!EX129","v":220338.49998266768},{"$f":"'School Resources'!EY129","v":2333920.9810005198},{"$f":"ADM!AK129","v":82.96},{"$f":"ADM!AL129","v":104.04600000000001},{"$f":"ADM!AM129","v":75.617000000000004},{"$f":"ADM!AN129","v":0},{"$f":"ADM!AO129","v":0},{"$f":"ADM!AP129","v":0},{"$f":"ADM!AQ129","v":0},{"$f":"ADM!AR129","v":0},{"$f":"ADM!AS129","v":0},{"$f":"ADM!AT129","v":0},{"$f":"ADM!AU129","v":0},{"$f":"ADM!AV129","v":0},{"$f":"ADM!AW129","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!CS143","v":1234326.1021842605},{"$f":"'School Resources'!CX143","v":468577.84968410316},{"$f":"'School Resources'!DC143","v":0},{"$f":"'School Resources'!DG143","v":0},{"$f":"'School Resources'!EB143","v":537919.16153366806},{"$f":"'School Resources'!EP143","v":264349.40438581811},{"$f":"'School Resources'!EX143","v":696430.54391633696},{"$f":"'School Resources'!EY143","v":3201603.0617041867},{"$f":"ADM!AK143","v":0},{"$f":"ADM!AL143","v":0},{"$f":"ADM!AM143","v":0},{"$f":"ADM!AN143","v":0},{"$f":"ADM!AO143","v":0},{"$f":"ADM!AP143","v":0},{"$f":"ADM!AQ143","v":0},{"$f":"ADM!AR143","v":0},{"$f":"ADM!AS143","v":0},{"$f":"ADM!AT143","v":82.474999999999994},{"$f":"ADM!AU143","v":82.325000000000003},{"$f":"ADM!AV143","v":79.962000000000003},{"$f":"ADM!AW143","v":82.379000000000005}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!CS148","v":1464017.9540668235},{"$f":"'School Resources'!CX148","v":292803.59081336472},{"$f":"'School Resources'!DC148","v":0},{"$f":"'School Resources'!DG148","v":0},{"$f":"'School Resources'!EB148","v":400197.28594783018},{"$f":"'School Resources'!EP148","v":232037.61026516283},{"$f":"'School Resources'!EX148","v":275367.14102765871},{"$f":"'School Resources'!EY148","v":2664423.58212084},{"$f":"ADM!AK148","v":35.881},{"$f":"ADM!AL148","v":46.192999999999998},{"$f":"ADM!AM148","v":37.902999999999999},{"$f":"ADM!AN148","v":30.533999999999999},{"$f":"ADM!AO148","v":42.932000000000002},{"$f":"ADM!AP148","v":40.976999999999997},{"$f":"ADM!AQ148","v":45.573999999999998},{"$f":"ADM!AR148","v":0},{"$f":"ADM!AS148","v":0},{"$f":"ADM!AT148","v":0},{"$f":"ADM!AU148","v":0},{"$f":"ADM!AV148","v":0},{"$f":"ADM!AW148","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!CS183","v":917538.96191682364},{"$f":"'School Resources'!CX183","v":333432.56748101837},{"$f":"'School Resources'!DC183","v":187034.6992722009},{"$f":"'School Resources'!DG183","v":0},{"$f":"'School Resources'!EB183","v":447037.54756195814},{"$f":"'School Resources'!EP183","v":235132.63129612652},{"$f":"'School Resources'!EX183","v":547726.67736440583},{"$f":"'School Resources'!EY183","v":2667903.0848925333},{"$f":"ADM!AK183","v":0},{"$f":"ADM!AL183","v":0},{"$f":"ADM!AM183","v":0},{"$f":"ADM!AN183","v":0},{"$f":"ADM!AO183","v":0},{"$f":"ADM!AP183","v":0},{"$f":"ADM!AQ183","v":0},{"$f":"ADM!AR183","v":46.731000000000002},{"$f":"ADM!AS183","v":39.713999999999999},{"$f":"ADM!AT183","v":41.497},{"$f":"ADM!AU183","v":44.411000000000001},{"$f":"ADM!AV183","v":42.473999999999997},{"$f":"ADM!AW183","v":45.314}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!CS193","v":1377377.6815058088},{"$f":"'School Resources'!CX193","v":275475.53630116174},{"$f":"'School Resources'!DC193","v":0},{"$f":"'School Resources'!DG193","v":0},{"$f":"'School Resources'!EB193","v":357373.24413390359},{"$f":"'School Resources'!EP193","v":218719.56451929305},{"$f":"'School Resources'!EX193","v":305332.47444495012},{"$f":"'School Resources'!EY193","v":2534278.5009051175},{"$f":"ADM!AK193","v":0},{"$f":"ADM!AL193","v":0},{"$f":"ADM!AM193","v":0},{"$f":"ADM!AN193","v":0},{"$f":"ADM!AO193","v":97.08},{"$f":"ADM!AP193","v":90.926000000000002},{"$f":"ADM!AQ193","v":109.10299999999999},{"$f":"ADM!AR193","v":0},{"$f":"ADM!AS193","v":0},{"$f":"ADM!AT193","v":0},{"$f":"ADM!AU193","v":0},{"$f":"ADM!AV193","v":0},{"$f":"ADM!AW193","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!CS202","v":2286677.6610041256},{"$f":"'School Resources'!CX202","v":457335.53220082523},{"$f":"'School Resources'!DC202","v":0},{"$f":"'School Resources'!DG202","v":0},{"$f":"'School Resources'!EB202","v":556031.09681770171},{"$f":"'School Resources'!EP202","v":359144.42131542141},{"$f":"'School Resources'!EX202","v":393817.63920473191},{"$f":"'School Resources'!EY202","v":4053006.3505428061},{"$f":"ADM!AK202","v":77.331000000000003},{"$f":"ADM!AL202","v":80.873999999999995},{"$f":"ADM!AM202","v":79.022999999999996},{"$f":"ADM!AN202","v":77.72},{"$f":"ADM!AO202","v":67.137},{"$f":"ADM!AP202","v":72.177000000000007},{"$f":"ADM!AQ202","v":0},{"$f":"ADM!AR202","v":0},{"$f":"ADM!AS202","v":0},{"$f":"ADM!AT202","v":0},{"$f":"ADM!AU202","v":0},{"$f":"ADM!AV202","v":0},{"$f":"ADM!AW202","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!CS241","v":1437721.6700632956},{"$f":"'School Resources'!CX241","v":474448.15112088755},{"$f":"'School Resources'!DC241","v":0},{"$f":"'School Resources'!DG241","v":0},{"$f":"'School Resources'!EB241","v":658964.1852072794},{"$f":"'School Resources'!EP241","v":260087.23764425487},{"$f":"'School Resources'!EX241","v":422636.60144540982},{"$f":"'School Resources'!EY241","v":3253857.8454811275},{"$f":"ADM!AK241","v":0},{"$f":"ADM!AL241","v":0},{"$f":"ADM!AM241","v":0},{"$f":"ADM!AN241","v":0},{"$f":"ADM!AO241","v":0},{"$f":"ADM!AP241","v":0},{"$f":"ADM!AQ241","v":135.22900000000001},{"$f":"ADM!AR241","v":128.691},{"$f":"ADM!AS241","v":117.078},{"$f":"ADM!AT241","v":0},{"$f":"ADM!AU241","v":0},{"$f":"ADM!AV241","v":0},{"$f":"ADM!AW241","v":0}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!CS248","v":1693478.2470690131},{"$f":"'School Resources'!CX248","v":338695.64941380266},{"$f":"'School Resources'!DC248","v":0},{"$f":"'School Resources'!DG248","v":0},{"$f":"'School Resources'!EB248","v":395885.26945569605},{"$f":"'School Resources'!EP248","v":255015.99534787738},{"$f":"'School Resources'!EX248","v":283416.40802650584},{"$f":"'School Resources'!EY248","v":2966491.5693128952},{"$f":"ADM!AK248","v":57.497},{"$f":"ADM!AL248","v":58.469000000000001},{"$f":"ADM!AM248","v":50.673999999999999},{"$f":"ADM!AN248","v":67.216999999999999},{"$f":"ADM!AO248","v":51.429000000000002},{"$f":"ADM!AP248","v":52.52},{"$f":"ADM!AQ248","v":0},{"$f":"ADM!AR248","v":0},{"$f":"ADM!AS248","v":0},{"$f":"ADM!AT248","v":0},{"$f":"ADM!AU248","v":0},{"$f":"ADM!AV248","v":0},{"$f":"ADM!AW248","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},{"$f":"'School Resources'!CS256","v":752142.52908609482},{"$f":"'School Resources'!CX256","v":248207.03459841129},{"$f":"'School Resources'!DC256","v":0},{"$f":"'School Resources'!DG256","v":0},{"$f":"'School Resources'!EB256","v":378922.71283427323},{"$f":"'School Resources'!EP256","v":194864.45105043313},{"$f":"'School Resources'!EX256","v":250399.70632163697},{"$f":"'School Resources'!EY256","v":1824536.4338908494},{"$f":"ADM!AK256","v":0},{"$f":"ADM!AL256","v":0},{"$f":"ADM!AM256","v":0},{"$f":"ADM!AN256","v":0},{"$f":"ADM!AO256","v":0},{"$f":"ADM!AP256","v":0},{"$f":"ADM!AQ256","v":68.646000000000001},{"$f":"ADM!AR256","v":65.977000000000004},{"$f":"ADM!AS256","v":60.817},{"$f":"ADM!AT256","v":0},{"$f":"ADM!AU256","v":0},{"$f":"ADM!AV256","v":0},{"$f":"ADM!AW256","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},{"$f":"'School Resources'!CS269","v":415522.74262638355},{"$f":"'School Resources'!CX269","v":137122.50506670657},{"$f":"'School Resources'!DC269","v":63628.749528094188},{"$f":"'School Resources'!DG269","v":0},{"$f":"'School Resources'!EB269","v":243904.51021489743},{"$f":"'School Resources'!EP269","v":180346.64873190413},{"$f":"'School Resources'!EX269","v":152419.74461873921},{"$f":"'School Resources'!EY269","v":1192944.9007867251},{"$f":"ADM!AK269","v":0},{"$f":"ADM!AL269","v":0},{"$f":"ADM!AM269","v":0},{"$f":"ADM!AN269","v":0},{"$f":"ADM!AO269","v":0},{"$f":"ADM!AP269","v":0},{"$f":"ADM!AQ269","v":47.182000000000002},{"$f":"ADM!AR269","v":35.93},{"$f":"ADM!AS269","v":30.161999999999999},{"$f":"ADM!AT269","v":0},{"$f":"ADM!AU269","v":0},{"$f":"ADM!AV269","v":0},{"$f":"ADM!AW269","v":0}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},{"$f":"'School Resources'!CS276","v":1679026.0721976229},{"$f":"'School Resources'!CX276","v":335805.21443952457},{"$f":"'School Resources'!DC276","v":0},{"$f":"'School Resources'!DG276","v":0},{"$f":"'School Resources'!EB276","v":404512.01404183678},{"$f":"'School Resources'!EP276","v":260342.43650953064},{"$f":"'School Resources'!EX276","v":283594.27425298374},{"$f":"'School Resources'!EY276","v":2963280.0114414985},{"$f":"ADM!AK276","v":53.154000000000003},{"$f":"ADM!AL276","v":52.869},{"$f":"ADM!AM276","v":61.469000000000001},{"$f":"ADM!AN276","v":60.497},{"$f":"ADM!AO276","v":54.725999999999999},{"$f":"ADM!AP276","v":55.302999999999997},{"$f":"ADM!AQ276","v":0},{"$f":"ADM!AR276","v":0},{"$f":"ADM!AS276","v":0},{"$f":"ADM!AT276","v":0},{"$f":"ADM!AU276","v":0},{"$f":"ADM!AV276","v":0},{"$f":"ADM!AW276","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},{"$f":"'School Resources'!CS298","v":1493781.3079284797},{"$f":"'School Resources'!CX298","v":298756.26158569596},{"$f":"'School Resources'!DC298","v":0},{"$f":"'School Resources'!DG298","v":0},{"$f":"'School Resources'!EB298","v":478537.84391211532},{"$f":"'School Resources'!EP298","v":247351.89259994891},{"$f":"'School Resources'!EX298","v":266005.65363088803},{"$f":"'School Resources'!EY298","v":2784432.959657128},{"$f":"ADM!AK298","v":67.444000000000003},{"$f":"ADM!AL298","v":65.941000000000003},{"$f":"ADM!AM298","v":65.882000000000005},{"$f":"ADM!AN298","v":67.947000000000003},{"$f":"ADM!AO298","v":49.84},{"$f":"ADM!AP298","v":0},{"$f":"ADM!AQ298","v":0},{"$f":"ADM!AR298","v":0},{"$f":"ADM!AS298","v":0},{"$f":"ADM!AT298","v":0},{"$f":"ADM!AU298","v":0},{"$f":"ADM!AV298","v":0},{"$f":"ADM!AW298","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},{"$f":"'School Resources'!CS315","v":1102319.9715132632},{"$f":"'School Resources'!CX315","v":220463.99430265263},{"$f":"'School Resources'!DC315","v":0},{"$f":"'School Resources'!DG315","v":0},{"$f":"'School Resources'!EB315","v":262324.14403970097},{"$f":"'School Resources'!EP315","v":204681.60084743571},{"$f":"'School Resources'!EX315","v":196041.30225246865},{"$f":"'School Resources'!EY315","v":1985831.012955521},{"$f":"ADM!AK315","v":45.783000000000001},{"$f":"ADM!AL315","v":48.125999999999998},{"$f":"ADM!AM315","v":44.029000000000003},{"$f":"ADM!AN315","v":46.743000000000002},{"$f":"ADM!AO315","v":34.433999999999997},{"$f":"ADM!AP315","v":0},{"$f":"ADM!AQ315","v":0},{"$f":"ADM!AR315","v":0},{"$f":"ADM!AS315","v":0},{"$f":"ADM!AT315","v":0},{"$f":"ADM!AU315","v":0},{"$f":"ADM!AV315","v":0},{"$f":"ADM!AW315","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},{"$f":"'School Resources'!CS326","v":2701950.4274971713},{"$f":"'School Resources'!CX326","v":540390.08549943427},{"$f":"'School Resources'!DC326","v":0},{"$f":"'School Resources'!DG326","v":0},{"$f":"'School Resources'!EB326","v":864460.60325864947},{"$f":"'School Resources'!EP326","v":405679.69263120054},{"$f":"'School Resources'!EX326","v":389795.51330975356},{"$f":"'School Resources'!EY326","v":4902276.3221962089},{"$f":"ADM!AK326","v":0},{"$f":"ADM!AL326","v":0},{"$f":"ADM!AM326","v":0},{"$f":"ADM!AN326","v":171.46299999999999},{"$f":"ADM!AO326","v":151.16},{"$f":"ADM!AP326","v":141.977},{"$f":"ADM!AQ326","v":0},{"$f":"ADM!AR326","v":0},{"$f":"ADM!AS326","v":0},{"$f":"ADM!AT326","v":0},{"$f":"ADM!AU326","v":0},{"$f":"ADM!AV326","v":0},{"$f":"ADM!AW326","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!CS335","v":1181956.4898876995},{"$f":"'School Resources'!CX335","v":390045.64166294085},{"$f":"'School Resources'!DC335","v":0},{"$f":"'School Resources'!DG335","v":0},{"$f":"'School Resources'!EB335","v":582598.69670826313},{"$f":"'School Resources'!EP335","v":227215.10279645841},{"$f":"'School Resources'!EX335","v":371102.50235894124},{"$f":"'School Resources'!EY335","v":2752918.4334143037},{"$f":"ADM!AK335","v":0},{"$f":"ADM!AL335","v":0},{"$f":"ADM!AM335","v":0},{"$f":"ADM!AN335","v":0},{"$f":"ADM!AO335","v":0},{"$f":"ADM!AP335","v":0},{"$f":"ADM!AQ335","v":104.631},{"$f":"ADM!AR335","v":99.108999999999995},{"$f":"ADM!AS335","v":114.10899999999999},{"$f":"ADM!AT335","v":0},{"$f":"ADM!AU335","v":0},{"$f":"ADM!AV335","v":0},{"$f":"ADM!AW335","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},{"$f":"'School Resources'!CS350","v":1386371.659253234},{"$f":"'School Resources'!CX350","v":505523.47336267773},{"$f":"'School Resources'!DC350","v":0},{"$f":"'School Resources'!DG350","v":0},{"$f":"'School Resources'!EB350","v":705106.46472073963},{"$f":"'School Resources'!EP350","v":293595.90095137572},{"$f":"'School Resources'!EX350","v":749822.86368598766},{"$f":"'School Resources'!EY350","v":3640420.3619740149},{"$f":"ADM!AK350","v":0},{"$f":"ADM!AL350","v":0},{"$f":"ADM!AM350","v":0},{"$f":"ADM!AN350","v":0},{"$f":"ADM!AO350","v":0},{"$f":"ADM!AP350","v":0},{"$f":"ADM!AQ350","v":0},{"$f":"ADM!AR350","v":0},{"$f":"ADM!AS350","v":0},{"$f":"ADM!AT350","v":115.169},{"$f":"ADM!AU350","v":97.994},{"$f":"ADM!AV350","v":87.066000000000003},{"$f":"ADM!AW350","v":79.959999999999994}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[6]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!CS11","v":1396758.5530990593},{"$f":"'School Resources'!CX11","v":279351.71061981184},{"$f":"'School Resources'!DC11","v":0},{"$f":"'School Resources'!DG11","v":0},{"$f":"'School Resources'!EB11","v":446385.80136618722},{"$f":"'School Resources'!EP11","v":227108.26239647015},{"$f":"'School Resources'!EX11","v":259570.58779557643},{"$f":"'School Resources'!EY11","v":2609174.9152771053},{"$f":"ADM!AK11","v":60.926000000000002},{"$f":"ADM!AL11","v":53.896999999999998},{"$f":"ADM!AM11","v":53.509},{"$f":"ADM!AN11","v":51.189},{"$f":"ADM!AO11","v":46.473999999999997},{"$f":"ADM!AP11","v":43.389000000000003},{"$f":"ADM!AQ11","v":0},{"$f":"ADM!AR11","v":0},{"$f":"ADM!AS11","v":0},{"$f":"ADM!AT11","v":0},{"$f":"ADM!AU11","v":0},{"$f":"ADM!AV11","v":0},{"$f":"ADM!AW11","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},{"$f":"'School Resources'!CS28","v":951695.98108841071},{"$f":"'School Resources'!CX28","v":333217.78937850613},{"$f":"'School Resources'!DC28","v":0},{"$f":"'School Resources'!DG28","v":0},{"$f":"'School Resources'!EB28","v":531995.34255532827},{"$f":"'School Resources'!EP28","v":241322.23372158519},{"$f":"'School Resources'!EX28","v":563644.31281218305},{"$f":"'School Resources'!EY28","v":2621875.6595560135},{"$f":"ADM!AK28","v":0},{"$f":"ADM!AL28","v":0},{"$f":"ADM!AM28","v":0},{"$f":"ADM!AN28","v":0},{"$f":"ADM!AO28","v":0},{"$f":"ADM!AP28","v":0},{"$f":"ADM!AQ28","v":0},{"$f":"ADM!AR28","v":0},{"$f":"ADM!AS28","v":0},{"$f":"ADM!AT28","v":74.271000000000001},{"$f":"ADM!AU28","v":71.885000000000005},{"$f":"ADM!AV28","v":56.963000000000001},{"$f":"ADM!AW28","v":60.942999999999998}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},{"$f":"'School Resources'!CS44","v":1879945.8213294786},{"$f":"'School Resources'!CX44","v":375989.16426589573},{"$f":"'School Resources'!DC44","v":0},{"$f":"'School Resources'!DG44","v":0},{"$f":"'School Resources'!EB44","v":531656.57755951816},{"$f":"'School Resources'!EP44","v":297449.94620443514},{"$f":"'School Resources'!EX44","v":355637.03346333874},{"$f":"'School Resources'!EY44","v":3440678.5428226665},{"$f":"ADM!AK44","v":62.405999999999999},{"$f":"ADM!AL44","v":59.576999999999998},{"$f":"ADM!AM44","v":52.686},{"$f":"ADM!AN44","v":63.908999999999999},{"$f":"ADM!AO44","v":55.566000000000003},{"$f":"ADM!AP44","v":46.886000000000003},{"$f":"ADM!AQ44","v":46.48},{"$f":"ADM!AR44","v":0},{"$f":"ADM!AS44","v":0},{"$f":"ADM!AT44","v":0},{"$f":"ADM!AU44","v":0},{"$f":"ADM!AV44","v":0},{"$f":"ADM!AW44","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},{"$f":"'School Resources'!CS65","v":1484277.2631096507},{"$f":"'School Resources'!CX65","v":535146.24568523047},{"$f":"'School Resources'!DC65","v":0},{"$f":"'School Resources'!DG65","v":0},{"$f":"'School Resources'!EB65","v":652631.09970737668},{"$f":"'School Resources'!EP65","v":318701.96894021786},{"$f":"'School Resources'!EX65","v":829435.69997290219},{"$f":"'School Resources'!EY65","v":3820192.277415378},{"$f":"ADM!AK65","v":0},{"$f":"ADM!AL65","v":0},{"$f":"ADM!AM65","v":0},{"$f":"ADM!AN65","v":0},{"$f":"ADM!AO65","v":0},{"$f":"ADM!AP65","v":0},{"$f":"ADM!AQ65","v":0},{"$f":"ADM!AR65","v":0},{"$f":"ADM!AS65","v":0},{"$f":"ADM!AT65","v":127.714},{"$f":"ADM!AU65","v":113.60599999999999},{"$f":"ADM!AV65","v":90.474000000000004},{"$f":"ADM!AW65","v":99.171000000000006}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},{"$f":"'School Resources'!CS72","v":652529.98498246563},{"$f":"'School Resources'!CX72","v":172128.88499944776},{"$f":"'School Resources'!DC72","v":443794.0431344884},{"$f":"'School Resources'!DG72","v":0},{"$f":"'School Resources'!EB72","v":279186.96546259167},{"$f":"'School Resources'!EP72","v":208894.53307498124},{"$f":"'School Resources'!EX72","v":251292.33413555735},{"$f":"'School Resources'!EY72","v":2007826.7457895321},{"$f":"ADM!AK72","v":15.545},{"$f":"ADM!AL72","v":10.473000000000001},{"$f":"ADM!AM72","v":8.1210000000000004},{"$f":"ADM!AN72","v":18.733000000000001},{"$f":"ADM!AO72","v":12.497},{"$f":"ADM!AP72","v":16.582000000000001},{"$f":"ADM!AQ72","v":9.2240000000000002},{"$f":"ADM!AR72","v":11.145},{"$f":"ADM!AS72","v":13.994},{"$f":"ADM!AT72","v":8.3580000000000005},{"$f":"ADM!AU72","v":13.891},{"$f":"ADM!AV72","v":5.7519999999999998},{"$f":"ADM!AW72","v":13.4}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},{"$f":"'School Resources'!CS79","v":1172004.3369216991},{"$f":"'School Resources'!CX79","v":234400.86738433986},{"$f":"'School Resources'!DC79","v":0},{"$f":"'School Resources'!DG79","v":0},{"$f":"'School Resources'!EB79","v":282514.66547261551},{"$f":"'School Resources'!EP79","v":203219.69880360266},{"$f":"'School Resources'!EX79","v":211812.38733072736},{"$f":"'School Resources'!EY79","v":2103951.9559129844},{"$f":"ADM!AK79","v":0},{"$f":"ADM!AL79","v":0},{"$f":"ADM!AM79","v":0},{"$f":"ADM!AN79","v":0},{"$f":"ADM!AO79","v":132.37700000000001},{"$f":"ADM!AP79","v":117.754},{"$f":"ADM!AQ79","v":0},{"$f":"ADM!AR79","v":0},{"$f":"ADM!AS79","v":0},{"$f":"ADM!AT79","v":0},{"$f":"ADM!AU79","v":0},{"$f":"ADM!AV79","v":0},{"$f":"ADM!AW79","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},{"$f":"'School Resources'!CS94","v":891206.16389742703},{"$f":"'School Resources'!CX94","v":364243.71141651314},{"$f":"'School Resources'!DC94","v":141905.90212779882},{"$f":"'School Resources'!DG94","v":0},{"$f":"'School Resources'!EB94","v":427818.24291859014},{"$f":"'School Resources'!EP94","v":235849.4487587426},{"$f":"'School Resources'!EX94","v":539940.90722772363},{"$f":"'School Resources'!EY94","v":2600964.3763467954},{"$f":"ADM!AK94","v":0},{"$f":"ADM!AL94","v":0},{"$f":"ADM!AM94","v":0},{"$f":"ADM!AN94","v":0},{"$f":"ADM!AO94","v":0},{"$f":"ADM!AP94","v":0},{"$f":"ADM!AQ94","v":0},{"$f":"ADM!AR94","v":42.161000000000001},{"$f":"ADM!AS94","v":54.326999999999998},{"$f":"ADM!AT94","v":44.935000000000002},{"$f":"ADM!AU94","v":39.94},{"$f":"ADM!AV94","v":29.094999999999999},{"$f":"ADM!AW94","v":38.686}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},{"$f":"'School Resources'!CS100","v":0},{"$f":"'School Resources'!CX100","v":0},{"$f":"'School Resources'!DC100","v":0},{"$f":"'School Resources'!DG100","v":324941.22589177283},{"$f":"'School Resources'!EB100","v":3979.2551394387683},{"$f":"'School Resources'!EP100","v":98641.881143445979},{"$f":"'School Resources'!EX100","v":37654.09850820186},{"$f":"'School Resources'!EY100","v":465216.46068285941},{"$f":"ADM!AK100","v":0},{"$f":"ADM!AL100","v":0},{"$f":"ADM!AM100","v":0},{"$f":"ADM!AN100","v":0},{"$f":"ADM!AO100","v":0},{"$f":"ADM!AP100","v":0},{"$f":"ADM!AQ100","v":0},{"$f":"ADM!AR100","v":0},{"$f":"ADM!AS100","v":0},{"$f":"ADM!AT100","v":5.1829999999999998},{"$f":"ADM!AU100","v":5.1829999999999998},{"$f":"ADM!AV100","v":6.9889999999999999},{"$f":"ADM!AW100","v":9.9510000000000005}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},{"$f":"'School Resources'!CS122","v":2717271.8383092755},{"$f":"'School Resources'!CX122","v":990400.31677656923},{"$f":"'School Resources'!DC122","v":0},{"$f":"'School Resources'!DG122","v":0},{"$f":"'School Resources'!EB122","v":1302358.9715265073},{"$f":"'School Resources'!EP122","v":542548.55389183271},{"$f":"'School Resources'!EX122","v":1295767.9498861309},{"$f":"'School Resources'!EY122","v":6848347.6303903162},{"$f":"ADM!AK122","v":0},{"$f":"ADM!AL122","v":0},{"$f":"ADM!AM122","v":0},{"$f":"ADM!AN122","v":0},{"$f":"ADM!AO122","v":0},{"$f":"ADM!AP122","v":0},{"$f":"ADM!AQ122","v":0},{"$f":"ADM!AR122","v":0},{"$f":"ADM!AS122","v":0},{"$f":"ADM!AT122","v":217.876},{"$f":"ADM!AU122","v":214.916},{"$f":"ADM!AV122","v":171.517},{"$f":"ADM!AW122","v":166.03399999999999}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},{"$f":"'School Resources'!CS130","v":207311.75215711893},{"$f":"'School Resources'!CX130","v":68412.878211849253},{"$f":"'School Resources'!DC130","v":332245.40953111224},{"$f":"'School Resources'!DG130","v":0},{"$f":"'School Resources'!EB130","v":140108.25557234351},{"$f":"'School Resources'!EP130","v":98133.35027950113},{"$f":"'School Resources'!EX130","v":84368.912358353147},{"$f":"'School Resources'!EY130","v":930580.55811027822},{"$f":"ADM!AK130","v":0},{"$f":"ADM!AL130","v":0},{"$f":"ADM!AM130","v":0},{"$f":"ADM!AN130","v":0},{"$f":"ADM!AO130","v":0},{"$f":"ADM!AP130","v":0},{"$f":"ADM!AQ130","v":23.44},{"$f":"ADM!AR130","v":13.673999999999999},{"$f":"ADM!AS130","v":20.085999999999999},{"$f":"ADM!AT130","v":0},{"$f":"ADM!AU130","v":0},{"$f":"ADM!AV130","v":0},{"$f":"ADM!AW130","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},{"$f":"'School Resources'!CS149","v":1075874.4313929654},{"$f":"'School Resources'!CX149","v":215174.88627859307},{"$f":"'School Resources'!DC149","v":0},{"$f":"'School Resources'!DG149","v":0},{"$f":"'School Resources'!EB149","v":409144.56513925281},{"$f":"'School Resources'!EP149","v":215078.43967265254},{"$f":"'School Resources'!EX149","v":198312.28426845267},{"$f":"'School Resources'!EY149","v":2113584.6067519165},{"$f":"ADM!AK149","v":42.607999999999997},{"$f":"ADM!AL149","v":29.358000000000001},{"$f":"ADM!AM149","v":45.847000000000001},{"$f":"ADM!AN149","v":31.300999999999998},{"$f":"ADM!AO149","v":21.04},{"$f":"ADM!AP149","v":25.199000000000002},{"$f":"ADM!AQ149","v":22.091000000000001},{"$f":"ADM!AR149","v":0},{"$f":"ADM!AS149","v":0},{"$f":"ADM!AT149","v":0},{"$f":"ADM!AU149","v":0},{"$f":"ADM!AV149","v":0},{"$f":"ADM!AW149","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},{"$f":"'School Resources'!CS184","v":538973.59036257188},{"$f":"'School Resources'!CX184","v":205130.57620456594},{"$f":"'School Resources'!DC184","v":589133.29928622395},{"$f":"'School Resources'!DG184","v":0},{"$f":"'School Resources'!EB184","v":297768.78788599797},{"$f":"'School Resources'!EP184","v":204864.2057382683},{"$f":"'School Resources'!EX184","v":357811.03797631571},{"$f":"'School Resources'!EY184","v":2193681.4974539438},{"$f":"ADM!AK184","v":0},{"$f":"ADM!AL184","v":0},{"$f":"ADM!AM184","v":0},{"$f":"ADM!AN184","v":0},{"$f":"ADM!AO184","v":0},{"$f":"ADM!AP184","v":0},{"$f":"ADM!AQ184","v":0},{"$f":"ADM!AR184","v":27.72},{"$f":"ADM!AS184","v":25.303000000000001},{"$f":"ADM!AT184","v":29.170999999999999},{"$f":"ADM!AU184","v":28.994},{"$f":"ADM!AV184","v":19.384},{"$f":"ADM!AW184","v":20.283000000000001}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},{"$f":"'School Resources'!CS194","v":1294311.5332058365},{"$f":"'School Resources'!CX194","v":427122.80595792609},{"$f":"'School Resources'!DC194","v":0},{"$f":"'School Resources'!DG194","v":0},{"$f":"'School Resources'!EB194","v":605364.60754715884},{"$f":"'School Resources'!EP194","v":244546.8732696849},{"$f":"'School Resources'!EX194","v":407230.7954730058},{"$f":"'School Resources'!EY194","v":2978576.6154536121},{"$f":"ADM!AK194","v":0},{"$f":"ADM!AL194","v":0},{"$f":"ADM!AM194","v":0},{"$f":"ADM!AN194","v":0},{"$f":"ADM!AO194","v":0},{"$f":"ADM!AP194","v":0},{"$f":"ADM!AQ194","v":0},{"$f":"ADM!AR194","v":173.08600000000001},{"$f":"ADM!AS194","v":179.22900000000001},{"$f":"ADM!AT194","v":0},{"$f":"ADM!AU194","v":0},{"$f":"ADM!AV194","v":0},{"$f":"ADM!AW194","v":0}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},{"$f":"'School Resources'!CS203","v":950758.22855800705},{"$f":"'School Resources'!CX203","v":190151.64571160142},{"$f":"'School Resources'!DC203","v":0},{"$f":"'School Resources'!DG203","v":0},{"$f":"'School Resources'!EB203","v":335381.89576413477},{"$f":"'School Resources'!EP203","v":212385.79443356887},{"$f":"'School Resources'!EX203","v":163742.08197790748},{"$f":"'School Resources'!EY203","v":1852419.6464452196},{"$f":"ADM!AK203","v":34.610999999999997},{"$f":"ADM!AL203","v":32.189},{"$f":"ADM!AM203","v":31.068999999999999},{"$f":"ADM!AN203","v":31.04},{"$f":"ADM!AO203","v":28.337},{"$f":"ADM!AP203","v":33.673999999999999},{"$f":"ADM!AQ203","v":0},{"$f":"ADM!AR203","v":0},{"$f":"ADM!AS203","v":0},{"$f":"ADM!AT203","v":0},{"$f":"ADM!AU203","v":0},{"$f":"ADM!AV203","v":0},{"$f":"ADM!AW203","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},{"$f":"'School Resources'!CS242","v":1691309.1795775804},{"$f":"'School Resources'!CX242","v":629296.60665791784},{"$f":"'School Resources'!DC242","v":0},{"$f":"'School Resources'!DG242","v":0},{"$f":"'School Resources'!EB242","v":732555.26445183181},{"$f":"'School Resources'!EP242","v":343974.16630873934},{"$f":"'School Resources'!EX242","v":852929.66954541823},{"$f":"'School Resources'!EY242","v":4250064.8865414876},{"$f":"ADM!AK242","v":0},{"$f":"ADM!AL242","v":0},{"$f":"ADM!AM242","v":0},{"$f":"ADM!AN242","v":0},{"$f":"ADM!AO242","v":0},{"$f":"ADM!AP242","v":0},{"$f":"ADM!AQ242","v":0},{"$f":"ADM!AR242","v":0},{"$f":"ADM!AS242","v":0},{"$f":"ADM!AT242","v":118.76},{"$f":"ADM!AU242","v":110.931},{"$f":"ADM!AV242","v":116.40900000000001},{"$f":"ADM!AW242","v":97.730999999999995}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},{"$f":"'School Resources'!CS249","v":1815897.4236828454},{"$f":"'School Resources'!CX249","v":599246.14981533901},{"$f":"'School Resources'!DC249","v":0},{"$f":"'School Resources'!DG249","v":0},{"$f":"'School Resources'!EB249","v":734057.12486345135},{"$f":"'School Resources'!EP249","v":323261.94990515761},{"$f":"'School Resources'!EX249","v":522417.18270675885},{"$f":"'School Resources'!EY249","v":3994879.8309735521},{"$f":"ADM!AK249","v":0},{"$f":"ADM!AL249","v":0},{"$f":"ADM!AM249","v":0},{"$f":"ADM!AN249","v":0},{"$f":"ADM!AO249","v":0},{"$f":"ADM!AP249","v":0},{"$f":"ADM!AQ249","v":150.38300000000001},{"$f":"ADM!AR249","v":147.554},{"$f":"ADM!AS249","v":155.20599999999999},{"$f":"ADM!AT249","v":0},{"$f":"ADM!AU249","v":0},{"$f":"ADM!AV249","v":0},{"$f":"ADM!AW249","v":0}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},{"$f":"'School Resources'!E257","v":"7-8"},{"$f":"'School Resources'!CS257","v":0},{"$f":"'School Resources'!CX257","v":0},{"$f":"'School Resources'!DC257","v":0},{"$f":"'School Resources'!DG257","v":75016.352625967644},{"$f":"'School Resources'!EB257","v":944.60360513439366},{"$f":"'School Resources'!EP257","v":92430.580018205059},{"$f":"'School Resources'!EX257","v":10016.408105372897},{"$f":"'School Resources'!EY257","v":178407.94435467999},{"$f":"ADM!AK257","v":0},{"$f":"ADM!AL257","v":0},{"$f":"ADM!AM257","v":0},{"$f":"ADM!AN257","v":0},{"$f":"ADM!AO257","v":0},{"$f":"ADM!AP257","v":0},{"$f":"ADM!AQ257","v":0},{"$f":"ADM!AR257","v":1.171},{"$f":"ADM!AS257","v":5.343},{"$f":"ADM!AT257","v":0},{"$f":"ADM!AU257","v":0},{"$f":"ADM!AV257","v":0},{"$f":"ADM!AW257","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},{"$f":"'School Resources'!E270","v":"9-12"},{"$f":"'School Resources'!CS270","v":567669.05398796592},{"$f":"'School Resources'!CX270","v":195819.96212775059},{"$f":"'School Resources'!DC270","v":6853.4804107638674},{"$f":"'School Resources'!DG270","v":0},{"$f":"'School Resources'!EB270","v":292122.7481266032},{"$f":"'School Resources'!EP270","v":208434.49291366525},{"$f":"'School Resources'!EX270","v":369836.88944377704},{"$f":"'School Resources'!EY270","v":1640736.6270105259},{"$f":"ADM!AK270","v":0},{"$f":"ADM!AL270","v":0},{"$f":"ADM!AM270","v":0},{"$f":"ADM!AN270","v":0},{"$f":"ADM!AO270","v":0},{"$f":"ADM!AP270","v":0},{"$f":"ADM!AQ270","v":0},{"$f":"ADM!AR270","v":0},{"$f":"ADM!AS270","v":0},{"$f":"ADM!AT270","v":46.682000000000002},{"$f":"ADM!AU270","v":42.5},{"$f":"ADM!AV270","v":29.777000000000001},{"$f":"ADM!AW270","v":35.790999999999997}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},{"$f":"'School Resources'!E277","v":"K-5"},{"$f":"'School Resources'!CS277","v":1790277.9787203823},{"$f":"'School Resources'!CX277","v":358055.59574407648},{"$f":"'School Resources'!DC277","v":0},{"$f":"'School Resources'!DG277","v":0},{"$f":"'School Resources'!EB277","v":458246.94555967313},{"$f":"'School Resources'!EP277","v":276432.74917771306},{"$f":"'School Resources'!EX277","v":302385.1698870745},{"$f":"'School Resources'!EY277","v":3185398.4390889192},{"$f":"ADM!AK277","v":60.017000000000003},{"$f":"ADM!AL277","v":58.834000000000003},{"$f":"ADM!AM277","v":59.32},{"$f":"ADM!AN277","v":58.64},{"$f":"ADM!AO277","v":56.908999999999999},{"$f":"ADM!AP277","v":58.073999999999998},{"$f":"ADM!AQ277","v":0},{"$f":"ADM!AR277","v":0},{"$f":"ADM!AS277","v":0},{"$f":"ADM!AT277","v":0},{"$f":"ADM!AU277","v":0},{"$f":"ADM!AV277","v":0},{"$f":"ADM!AW277","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},{"$f":"'School Resources'!E299","v":"K-4"},{"$f":"'School Resources'!CS299","v":1524250.1987747506},{"$f":"'School Resources'!CX299","v":304850.03975495009},{"$f":"'School Resources'!DC299","v":0},{"$f":"'School Resources'!DG299","v":0},{"$f":"'School Resources'!EB299","v":365731.30205247295},{"$f":"'School Resources'!EP299","v":252046.77628230402},{"$f":"'School Resources'!EX299","v":271431.41253010067},{"$f":"'School Resources'!EY299","v":2718309.7293945784},{"$f":"ADM!AK299","v":60.064999999999998},{"$f":"ADM!AL299","v":67.543999999999997},{"$f":"ADM!AM299","v":64.929000000000002},{"$f":"ADM!AN299","v":60.71},{"$f":"ADM!AO299","v":63.857999999999997},{"$f":"ADM!AP299","v":0},{"$f":"ADM!AQ299","v":0},{"$f":"ADM!AR299","v":0},{"$f":"ADM!AS299","v":0},{"$f":"ADM!AT299","v":0},{"$f":"ADM!AU299","v":0},{"$f":"ADM!AV299","v":0},{"$f":"ADM!AW299","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!CS316","v":1320757.3006624165},{"$f":"'School Resources'!CX316","v":264151.46013248328},{"$f":"'School Resources'!DC316","v":0},{"$f":"'School Resources'!DG316","v":0},{"$f":"'School Resources'!EB316","v":350688.08097280277},{"$f":"'School Resources'!EP316","v":211909.15148046007},{"$f":"'School Resources'!EX316","v":234889.1318968542},{"$f":"'School Resources'!EY316","v":2382395.1251450172},{"$f":"ADM!AK316","v":60.930999999999997},{"$f":"ADM!AL316","v":66.366},{"$f":"ADM!AM316","v":48.576999999999998},{"$f":"ADM!AN316","v":56.109000000000002},{"$f":"ADM!AO316","v":47.982999999999997},{"$f":"ADM!AP316","v":0},{"$f":"ADM!AQ316","v":0},{"$f":"ADM!AR316","v":0},{"$f":"ADM!AS316","v":0},{"$f":"ADM!AT316","v":0},{"$f":"ADM!AU316","v":0},{"$f":"ADM!AV316","v":0},{"$f":"ADM!AW316","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},{"$f":"'School Resources'!E327","v":"K-2"},{"$f":"'School Resources'!CS327","v":3517600.9858417809},{"$f":"'School Resources'!CX327","v":703520.19716835616},{"$f":"'School Resources'!DC327","v":0},{"$f":"'School Resources'!DG327","v":0},{"$f":"'School Resources'!EB327","v":1088947.9439698306},{"$f":"'School Resources'!EP327","v":521624.92459886475},{"$f":"'School Resources'!EX327","v":507464.92901618109},{"$f":"'School Resources'!EY327","v":6339158.9805950141},{"$f":"ADM!AK327","v":215.61099999999999},{"$f":"ADM!AL327","v":182.38300000000001},{"$f":"ADM!AM327","v":206.857},{"$f":"ADM!AN327","v":0},{"$f":"ADM!AO327","v":0},{"$f":"ADM!AP327","v":0},{"$f":"ADM!AQ327","v":0},{"$f":"ADM!AR327","v":0},{"$f":"ADM!AS327","v":0},{"$f":"ADM!AT327","v":0},{"$f":"ADM!AU327","v":0},{"$f":"ADM!AV327","v":0},{"$f":"ADM!AW327","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},{"$f":"'School Resources'!E336","v":"6-8"},{"$f":"'School Resources'!CS336","v":1158227.7663760532},{"$f":"'School Resources'!CX336","v":382215.16290409758},{"$f":"'School Resources'!DC336","v":0},{"$f":"'School Resources'!DG336","v":0},{"$f":"'School Resources'!EB336","v":598329.11213375838},{"$f":"'School Resources'!EP336","v":222982.02628247242},{"$f":"'School Resources'!EX336","v":364078.05365072563},{"$f":"'School Resources'!EY336","v":2725832.121347107},{"$f":"ADM!AK336","v":0},{"$f":"ADM!AL336","v":0},{"$f":"ADM!AM336","v":0},{"$f":"ADM!AN336","v":0},{"$f":"ADM!AO336","v":0},{"$f":"ADM!AP336","v":0},{"$f":"ADM!AQ336","v":101.931},{"$f":"ADM!AR336","v":104.54900000000001},{"$f":"ADM!AS336","v":103.349},{"$f":"ADM!AT336","v":0},{"$f":"ADM!AU336","v":0},{"$f":"ADM!AV336","v":0},{"$f":"ADM!AW336","v":0}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[7]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!CS12","v":1724440.4283771471},{"$f":"'School Resources'!CX12","v":344888.08567542944},{"$f":"'School Resources'!DC12","v":0},{"$f":"'School Resources'!DG12","v":0},{"$f":"'School Resources'!EB12","v":500925.30045717169},{"$f":"'School Resources'!EP12","v":276511.67215241509},{"$f":"'School Resources'!EX12","v":351528.1407459933},{"$f":"'School Resources'!EY12","v":3198293.6274081562},{"$f":"ADM!AK12","v":60.930999999999997},{"$f":"ADM!AL12","v":48.366},{"$f":"ADM!AM12","v":64.88},{"$f":"ADM!AN12","v":47.017000000000003},{"$f":"ADM!AO12","v":60.011000000000003},{"$f":"ADM!AP12","v":40.28},{"$f":"ADM!AQ12","v":47.789000000000001},{"$f":"ADM!AR12","v":0},{"$f":"ADM!AS12","v":0},{"$f":"ADM!AT12","v":0},{"$f":"ADM!AU12","v":0},{"$f":"ADM!AV12","v":0},{"$f":"ADM!AW12","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!CS45","v":1270902.7557169159},{"$f":"'School Resources'!CX45","v":254180.5511433832},{"$f":"'School Resources'!DC45","v":0},{"$f":"'School Resources'!DG45","v":0},{"$f":"'School Resources'!EB45","v":468475.62744461605},{"$f":"'School Resources'!EP45","v":221383.28357383059},{"$f":"'School Resources'!EX45","v":244553.05179114826},{"$f":"'School Resources'!EY45","v":2459495.2696698941},{"$f":"ADM!AK45","v":53.606000000000002},{"$f":"ADM!AL45","v":36.594000000000001},{"$f":"ADM!AM45","v":29.896999999999998},{"$f":"ADM!AN45","v":37.268999999999998},{"$f":"ADM!AO45","v":33.331000000000003},{"$f":"ADM!AP45","v":26.314},{"$f":"ADM!AQ45","v":39.063000000000002},{"$f":"ADM!AR45","v":0},{"$f":"ADM!AS45","v":0},{"$f":"ADM!AT45","v":0},{"$f":"ADM!AU45","v":0},{"$f":"ADM!AV45","v":0},{"$f":"ADM!AW45","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},{"$f":"'School Resources'!CS66","v":0},{"$f":"'School Resources'!CX66","v":0},{"$f":"'School Resources'!DC66","v":0},{"$f":"'School Resources'!DG66","v":283103.24742754817},{"$f":"'School Resources'!EB66","v":3697.4483972403409},{"$f":"'School Resources'!EP66","v":96412.781746794397},{"$f":"'School Resources'!EX66","v":32367.70221737212},{"$f":"'School Resources'!EY66","v":415581.17978895508},{"$f":"ADM!AK66","v":0},{"$f":"ADM!AL66","v":0},{"$f":"ADM!AM66","v":0},{"$f":"ADM!AN66","v":0},{"$f":"ADM!AO66","v":0},{"$f":"ADM!AP66","v":0},{"$f":"ADM!AQ66","v":0},{"$f":"ADM!AR66","v":0},{"$f":"ADM!AS66","v":0},{"$f":"ADM!AT66","v":1.96},{"$f":"ADM!AU66","v":7.94},{"$f":"ADM!AV66","v":6.14},{"$f":"ADM!AW66","v":11.36}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},{"$f":"'School Resources'!CS73","v":512124.93788812368},{"$f":"'School Resources'!CX73","v":186848.52897113847},{"$f":"'School Resources'!DC73","v":646488.17110683024},{"$f":"'School Resources'!DG73","v":0},{"$f":"'School Resources'!EB73","v":291050.83555925725},{"$f":"'School Resources'!EP73","v":205055.57477304971},{"$f":"'School Resources'!EX73","v":338621.93715983443},{"$f":"'School Resources'!EY73","v":2180189.9854582339},{"$f":"ADM!AK73","v":0},{"$f":"ADM!AL73","v":0},{"$f":"ADM!AM73","v":0},{"$f":"ADM!AN73","v":0},{"$f":"ADM!AO73","v":0},{"$f":"ADM!AP73","v":0},{"$f":"ADM!AQ73","v":0},{"$f":"ADM!AR73","v":20.655999999999999},{"$f":"ADM!AS73","v":22.558},{"$f":"ADM!AT73","v":28.539000000000001},{"$f":"ADM!AU73","v":29.506},{"$f":"ADM!AV73","v":18.518999999999998},{"$f":"ADM!AW73","v":18}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},{"$f":"'School Resources'!CS80","v":0},{"$f":"'School Resources'!CX80","v":0},{"$f":"'School Resources'!DC80","v":0},{"$f":"'School Resources'!DG80","v":113258.56964443976},{"$f":"'School Resources'!EB80","v":1440.340573333734},{"$f":"'School Resources'!EP80","v":93650.895390618389},{"$f":"'School Resources'!EX80","v":10472.595677127016},{"$f":"'School Resources'!EY80","v":218822.40128551889},{"$f":"ADM!AK80","v":1.2090000000000001},{"$f":"ADM!AL80","v":0.02},{"$f":"ADM!AM80","v":1},{"$f":"ADM!AN80","v":1.8169999999999999},{"$f":"ADM!AO80","v":2.0459999999999998},{"$f":"ADM!AP80","v":0.49},{"$f":"ADM!AQ80","v":0},{"$f":"ADM!AR80","v":4.5999999999999999E-2},{"$f":"ADM!AS80","v":0},{"$f":"ADM!AT80","v":0},{"$f":"ADM!AU80","v":0},{"$f":"ADM!AV80","v":0},{"$f":"ADM!AW80","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},{"$f":"'School Resources'!CS131","v":207596.43654088161},{"$f":"'School Resources'!CX131","v":68506.824058490936},{"$f":"'School Resources'!DC131","v":331866.77930070792},{"$f":"'School Resources'!DG131","v":0},{"$f":"'School Resources'!EB131","v":127990.20359518382},{"$f":"'School Resources'!EP131","v":98268.108835445004},{"$f":"'School Resources'!EX131","v":84433.006910753786},{"$f":"'School Resources'!EY131","v":918661.35924146313},{"$f":"ADM!AK131","v":0},{"$f":"ADM!AL131","v":0},{"$f":"ADM!AM131","v":0},{"$f":"ADM!AN131","v":0},{"$f":"ADM!AO131","v":0},{"$f":"ADM!AP131","v":0},{"$f":"ADM!AQ131","v":0},{"$f":"ADM!AR131","v":31.033999999999999},{"$f":"ADM!AS131","v":26.331},{"$f":"ADM!AT131","v":0},{"$f":"ADM!AU131","v":0},{"$f":"ADM!AV131","v":0},{"$f":"ADM!AW131","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},{"$f":"'School Resources'!CS150","v":1601955.0138301814},{"$f":"'School Resources'!CX150","v":320391.00276603625},{"$f":"'School Resources'!DC150","v":0},{"$f":"'School Resources'!DG150","v":0},{"$f":"'School Resources'!EB150","v":378717.34503078868},{"$f":"'School Resources'!EP150","v":252265.82782557872},{"$f":"'School Resources'!EX150","v":304340.00422577106},{"$f":"'School Resources'!EY150","v":2857669.1936783562},{"$f":"ADM!AK150","v":43.607999999999997},{"$f":"ADM!AL150","v":44.323999999999998},{"$f":"ADM!AM150","v":47.277999999999999},{"$f":"ADM!AN150","v":43.642000000000003},{"$f":"ADM!AO150","v":47.682000000000002},{"$f":"ADM!AP150","v":45.131},{"$f":"ADM!AQ150","v":48.033999999999999},{"$f":"ADM!AR150","v":0},{"$f":"ADM!AS150","v":0},{"$f":"ADM!AT150","v":0},{"$f":"ADM!AU150","v":0},{"$f":"ADM!AV150","v":0},{"$f":"ADM!AW150","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},{"$f":"'School Resources'!CS195","v":372054.44582863944},{"$f":"'School Resources'!CX195","v":127623.00370559111},{"$f":"'School Resources'!DC195","v":653191.88792369317},{"$f":"'School Resources'!DG195","v":0},{"$f":"'School Resources'!EB195","v":225505.00635184918},{"$f":"'School Resources'!EP195","v":197992.04452970769},{"$f":"'School Resources'!EX195","v":248700.83950794954},{"$f":"'School Resources'!EY195","v":1825067.2278474299},{"$f":"ADM!AK195","v":0},{"$f":"ADM!AL195","v":0},{"$f":"ADM!AM195","v":0},{"$f":"ADM!AN195","v":0},{"$f":"ADM!AO195","v":0},{"$f":"ADM!AP195","v":0},{"$f":"ADM!AQ195","v":0},{"$f":"ADM!AR195","v":20.739000000000001},{"$f":"ADM!AS195","v":18.059000000000001},{"$f":"ADM!AT195","v":15.007},{"$f":"ADM!AU195","v":17},{"$f":"ADM!AV195","v":21.529},{"$f":"ADM!AW195","v":13}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},{"$f":"'School Resources'!CS204","v":1463502.152911067},{"$f":"'School Resources'!CX204","v":292700.43058221339},{"$f":"'School Resources'!DC204","v":0},{"$f":"'School Resources'!DG204","v":0},{"$f":"'School Resources'!EB204","v":406527.10479610035},{"$f":"'School Resources'!EP204","v":236099.8218715119},{"$f":"'School Resources'!EX204","v":252048.18880217287},{"$f":"'School Resources'!EY204","v":2650877.6989630656},{"$f":"ADM!AK204","v":52.606000000000002},{"$f":"ADM!AL204","v":51.24},{"$f":"ADM!AM204","v":51.582999999999998},{"$f":"ADM!AN204","v":50.473999999999997},{"$f":"ADM!AO204","v":47.04},{"$f":"ADM!AP204","v":43.582999999999998},{"$f":"ADM!AQ204","v":0},{"$f":"ADM!AR204","v":0},{"$f":"ADM!AS204","v":0},{"$f":"ADM!AT204","v":0},{"$f":"ADM!AU204","v":0},{"$f":"ADM!AV204","v":0},{"$f":"ADM!AW204","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},{"$f":"'School Resources'!CS243","v":0},{"$f":"'School Resources'!CX243","v":0},{"$f":"'School Resources'!DC243","v":0},{"$f":"'School Resources'!DG243","v":133052.21645457912},{"$f":"'School Resources'!EB243","v":1585.989453020647},{"$f":"'School Resources'!EP243","v":101465.38222683773},{"$f":"'School Resources'!EX243","v":13883.854166451629},{"$f":"'School Resources'!EY243","v":249987.44230088915},{"$f":"ADM!AK243","v":0},{"$f":"ADM!AL243","v":0},{"$f":"ADM!AM243","v":0},{"$f":"ADM!AN243","v":0},{"$f":"ADM!AO243","v":0},{"$f":"ADM!AP243","v":0},{"$f":"ADM!AQ243","v":0},{"$f":"ADM!AR243","v":0},{"$f":"ADM!AS243","v":0},{"$f":"ADM!AT243","v":3.6999999999999998E-2},{"$f":"ADM!AU243","v":2.8239999999999998},{"$f":"ADM!AV243","v":4.1680000000000001},{"$f":"ADM!AW243","v":4.7240000000000002}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},{"$f":"'School Resources'!CS250","v":2577597.222657348},{"$f":"'School Resources'!CX250","v":953675.90885352727},{"$f":"'School Resources'!DC250","v":0},{"$f":"'School Resources'!DG250","v":0},{"$f":"'School Resources'!EB250","v":1032344.8182501175},{"$f":"'School Resources'!EP250","v":490257.79304277839},{"$f":"'School Resources'!EX250","v":1162116.9603590388},{"$f":"'School Resources'!EY250","v":6215992.7031628098},{"$f":"ADM!AK250","v":0},{"$f":"ADM!AL250","v":0},{"$f":"ADM!AM250","v":0},{"$f":"ADM!AN250","v":0},{"$f":"ADM!AO250","v":0},{"$f":"ADM!AP250","v":0},{"$f":"ADM!AQ250","v":0},{"$f":"ADM!AR250","v":0},{"$f":"ADM!AS250","v":0},{"$f":"ADM!AT250","v":156.49700000000001},{"$f":"ADM!AU250","v":192.989},{"$f":"ADM!AV250","v":146.80000000000001},{"$f":"ADM!AW250","v":171.32599999999999}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},{"$f":"'School Resources'!E258","v":"7-8"},{"$f":"'School Resources'!CS258","v":0},{"$f":"'School Resources'!CX258","v":0},{"$f":"'School Resources'!DC258","v":0},{"$f":"'School Resources'!DG258","v":94438.443541557455},{"$f":"'School Resources'!EB258","v":1189.1659766160935},{"$f":"'School Resources'!EP258","v":92430.580018205059},{"$f":"'School Resources'!EX258","v":13419.927847081526},{"$f":"'School Resources'!EY258","v":201478.11738346014},{"$f":"ADM!AK258","v":0},{"$f":"ADM!AL258","v":0},{"$f":"ADM!AM258","v":0},{"$f":"ADM!AN258","v":0},{"$f":"ADM!AO258","v":0},{"$f":"ADM!AP258","v":0},{"$f":"ADM!AQ258","v":0},{"$f":"ADM!AR258","v":1.397},{"$f":"ADM!AS258","v":2.92},{"$f":"ADM!AT258","v":0},{"$f":"ADM!AU258","v":0},{"$f":"ADM!AV258","v":0},{"$f":"ADM!AW258","v":0}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},{"$f":"'School Resources'!E271","v":"9-12"},{"$f":"'School Resources'!CS271","v":460675.8178156428},{"$f":"'School Resources'!CX271","v":164937.62841854844},{"$f":"'School Resources'!DC271","v":144729.05029228915},{"$f":"'School Resources'!DG271","v":0},{"$f":"'School Resources'!EB271","v":254143.41742505948},{"$f":"'School Resources'!EP271","v":200084.54793950866},{"$f":"'School Resources'!EX271","v":320312.62906811363},{"$f":"'School Resources'!EY271","v":1544883.0909591622},{"$f":"ADM!AK271","v":0},{"$f":"ADM!AL271","v":0},{"$f":"ADM!AM271","v":0},{"$f":"ADM!AN271","v":0},{"$f":"ADM!AO271","v":0},{"$f":"ADM!AP271","v":0},{"$f":"ADM!AQ271","v":0},{"$f":"ADM!AR271","v":0},{"$f":"ADM!AS271","v":0},{"$f":"ADM!AT271","v":42.378},{"$f":"ADM!AU271","v":26},{"$f":"ADM!AV271","v":31.094999999999999},{"$f":"ADM!AW271","v":22.277000000000001}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},{"$f":"'School Resources'!E278","v":"6-8"},{"$f":"'School Resources'!CS278","v":2713699.0558881676},{"$f":"'School Resources'!CX278","v":895520.68844309531},{"$f":"'School Resources'!DC278","v":0},{"$f":"'School Resources'!DG278","v":0},{"$f":"'School Resources'!EB278","v":1131731.784987903},{"$f":"'School Resources'!EP278","v":488482.93198075279},{"$f":"'School Resources'!EX278","v":769274.20434289775},{"$f":"'School Resources'!EY278","v":5998708.6656428166},{"$f":"ADM!AK278","v":0},{"$f":"ADM!AL278","v":0},{"$f":"ADM!AM278","v":0},{"$f":"ADM!AN278","v":0},{"$f":"ADM!AO278","v":0},{"$f":"ADM!AP278","v":0},{"$f":"ADM!AQ278","v":188.511},{"$f":"ADM!AR278","v":231.994},{"$f":"ADM!AS278","v":261.09699999999998},{"$f":"ADM!AT278","v":0},{"$f":"ADM!AU278","v":0},{"$f":"ADM!AV278","v":0},{"$f":"ADM!AW278","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},{"$f":"'School Resources'!E300","v":"K-4"},{"$f":"'School Resources'!CS300","v":1478536.6543825415},{"$f":"'School Resources'!CX300","v":295707.33087650832},{"$f":"'School Resources'!DC300","v":0},{"$f":"'School Resources'!DG300","v":0},{"$f":"'School Resources'!EB300","v":359527.82915152342},{"$f":"'School Resources'!EP300","v":245002.87781181326},{"$f":"'School Resources'!EX300","v":263290.95636607404},{"$f":"'School Resources'!EY300","v":2642065.6485884609},{"$f":"ADM!AK300","v":54.555999999999997},{"$f":"ADM!AL300","v":67.462000000000003},{"$f":"ADM!AM300","v":66.97},{"$f":"ADM!AN300","v":58.478999999999999},{"$f":"ADM!AO300","v":55.012},{"$f":"ADM!AP300","v":0},{"$f":"ADM!AQ300","v":0},{"$f":"ADM!AR300","v":0},{"$f":"ADM!AS300","v":0},{"$f":"ADM!AT300","v":0},{"$f":"ADM!AU300","v":0},{"$f":"ADM!AV300","v":0},{"$f":"ADM!AW300","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},{"$f":"'School Resources'!E317","v":"K-4"},{"$f":"'School Resources'!CS317","v":1357308.9803861415},{"$f":"'School Resources'!CX317","v":271461.79607722827},{"$f":"'School Resources'!DC317","v":0},{"$f":"'School Resources'!DG317","v":0},{"$f":"'School Resources'!EB317","v":336473.92118265061},{"$f":"'School Resources'!EP317","v":213118.55610445145},{"$f":"'School Resources'!EX317","v":241389.63907964362},{"$f":"'School Resources'!EY317","v":2419752.8928301153},{"$f":"ADM!AK317","v":71.793999999999997},{"$f":"ADM!AL317","v":52.165999999999997},{"$f":"ADM!AM317","v":45.331000000000003},{"$f":"ADM!AN317","v":65.245999999999995},{"$f":"ADM!AO317","v":53.177},{"$f":"ADM!AP317","v":0},{"$f":"ADM!AQ317","v":0},{"$f":"ADM!AR317","v":0},{"$f":"ADM!AS317","v":0},{"$f":"ADM!AT317","v":0},{"$f":"ADM!AU317","v":0},{"$f":"ADM!AV317","v":0},{"$f":"ADM!AW317","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},{"$f":"'School Resources'!E328","v":"6-8"},{"$f":"'School Resources'!CS328","v":2520065.734676938},{"$f":"'School Resources'!CX328","v":831621.69244338945},{"$f":"'School Resources'!DC328","v":0},{"$f":"'School Resources'!DG328","v":0},{"$f":"'School Resources'!EB328","v":1188748.6255206929},{"$f":"'School Resources'!EP328","v":451470.45186462556},{"$f":"'School Resources'!EX328","v":618799.65480844257},{"$f":"'School Resources'!EY328","v":5610706.1593140885},{"$f":"ADM!AK328","v":0},{"$f":"ADM!AL328","v":0},{"$f":"ADM!AM328","v":0},{"$f":"ADM!AN328","v":0},{"$f":"ADM!AO328","v":0},{"$f":"ADM!AP328","v":0},{"$f":"ADM!AQ328","v":190.447},{"$f":"ADM!AR328","v":183.78899999999999},{"$f":"ADM!AS328","v":194.50299999999999},{"$f":"ADM!AT328","v":0},{"$f":"ADM!AU328","v":0},{"$f":"ADM!AV328","v":0},{"$f":"ADM!AW328","v":0}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},{"$f":"'School Resources'!E337","v":"9-12"},{"$f":"'School Resources'!CS337","v":2773043.7986253933},{"$f":"'School Resources'!CX337","v":1003718.4359150117},{"$f":"'School Resources'!DC337","v":0},{"$f":"'School Resources'!DG337","v":0},{"$f":"'School Resources'!EB337","v":1287004.5968855079},{"$f":"'School Resources'!EP337","v":555190.83287263033},{"$f":"'School Resources'!EX337","v":1315851.4874184895},{"$f":"'School Resources'!EY337","v":6934809.1517170323},{"$f":"ADM!AK337","v":0},{"$f":"ADM!AL337","v":0},{"$f":"ADM!AM337","v":0},{"$f":"ADM!AN337","v":0},{"$f":"ADM!AO337","v":0},{"$f":"ADM!AP337","v":0},{"$f":"ADM!AQ337","v":0},{"$f":"ADM!AR337","v":0},{"$f":"ADM!AS337","v":0},{"$f":"ADM!AT337","v":214.55699999999999},{"$f":"ADM!AU337","v":209.96299999999999},{"$f":"ADM!AV337","v":206.13399999999999},{"$f":"ADM!AW337","v":150.351}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[8]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},{"$f":"'School Resources'!CS13","v":1441024.6354211452},{"$f":"'School Resources'!CX13","v":288204.92708422901},{"$f":"'School Resources'!DC13","v":0},{"$f":"'School Resources'!DG13","v":0},{"$f":"'School Resources'!EB13","v":360009.09929163556},{"$f":"'School Resources'!EP13","v":233782.09933478868},{"$f":"'School Resources'!EX13","v":267796.90077018272},{"$f":"'School Resources'!EY13","v":2590817.6619019811},{"$f":"ADM!AK13","v":58.56},{"$f":"ADM!AL13","v":48.069000000000003},{"$f":"ADM!AM13","v":47.337000000000003},{"$f":"ADM!AN13","v":56.165999999999997},{"$f":"ADM!AO13","v":62.113999999999997},{"$f":"ADM!AP13","v":46.942999999999998},{"$f":"ADM!AQ13","v":0},{"$f":"ADM!AR13","v":0},{"$f":"ADM!AS13","v":0},{"$f":"ADM!AT13","v":0},{"$f":"ADM!AU13","v":0},{"$f":"ADM!AV13","v":0},{"$f":"ADM!AW13","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},{"$f":"'School Resources'!CS46","v":0},{"$f":"'School Resources'!CX46","v":0},{"$f":"'School Resources'!DC46","v":0},{"$f":"'School Resources'!DG46","v":318270.59925486858},{"$f":"'School Resources'!EB46","v":3873.1446677953377},{"$f":"'School Resources'!EP46","v":106848.21004022106},{"$f":"'School Resources'!EX46","v":27871.969217294558},{"$f":"'School Resources'!EY46","v":456863.9231801795},{"$f":"ADM!AK46","v":5.2229999999999999},{"$f":"ADM!AL46","v":4},{"$f":"ADM!AM46","v":3.2109999999999999},{"$f":"ADM!AN46","v":2},{"$f":"ADM!AO46","v":5},{"$f":"ADM!AP46","v":3.28},{"$f":"ADM!AQ46","v":3.2109999999999999},{"$f":"ADM!AR46","v":2.2109999999999999},{"$f":"ADM!AS46","v":0.56599999999999995},{"$f":"ADM!AT46","v":0},{"$f":"ADM!AU46","v":0},{"$f":"ADM!AV46","v":0},{"$f":"ADM!AW46","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},{"$f":"'School Resources'!CS81","v":1250744.3501249754},{"$f":"'School Resources'!CX81","v":250148.87002499506},{"$f":"'School Resources'!DC81","v":0},{"$f":"'School Resources'!DG81","v":0},{"$f":"'School Resources'!EB81","v":309415.78665353358},{"$f":"'School Resources'!EP81","v":205848.21507749299},{"$f":"'School Resources'!EX81","v":226042.80410447789},{"$f":"'School Resources'!EY81","v":2242200.0259854752},{"$f":"ADM!AK81","v":0},{"$f":"ADM!AL81","v":0},{"$f":"ADM!AM81","v":133.53100000000001},{"$f":"ADM!AN81","v":135.89099999999999},{"$f":"ADM!AO81","v":0},{"$f":"ADM!AP81","v":0},{"$f":"ADM!AQ81","v":0},{"$f":"ADM!AR81","v":0},{"$f":"ADM!AS81","v":0},{"$f":"ADM!AT81","v":0},{"$f":"ADM!AU81","v":0},{"$f":"ADM!AV81","v":0},{"$f":"ADM!AW81","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!CS132","v":1021723.8092961279},{"$f":"'School Resources'!CX132","v":337168.85706772225},{"$f":"'School Resources'!DC132","v":0},{"$f":"'School Resources'!DG132","v":0},{"$f":"'School Resources'!EB132","v":562817.94175132574},{"$f":"'School Resources'!EP132","v":204779.50515165337},{"$f":"'School Resources'!EX132","v":321863.22266922274},{"$f":"'School Resources'!EY132","v":2448353.3359360523},{"$f":"ADM!AK132","v":0},{"$f":"ADM!AL132","v":0},{"$f":"ADM!AM132","v":0},{"$f":"ADM!AN132","v":0},{"$f":"ADM!AO132","v":0},{"$f":"ADM!AP132","v":0},{"$f":"ADM!AQ132","v":84.296000000000006},{"$f":"ADM!AR132","v":96.349000000000004},{"$f":"ADM!AS132","v":91.289000000000001},{"$f":"ADM!AT132","v":0},{"$f":"ADM!AU132","v":0},{"$f":"ADM!AV132","v":0},{"$f":"ADM!AW132","v":0}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},{"$f":"'School Resources'!CS151","v":608473.38084216672},{"$f":"'School Resources'!CX151","v":121694.67616843336},{"$f":"'School Resources'!DC151","v":0},{"$f":"'School Resources'!DG151","v":0},{"$f":"'School Resources'!EB151","v":144710.6577682636},{"$f":"'School Resources'!EP151","v":200038.39588501505},{"$f":"'School Resources'!EX151","v":103177.51320664414},{"$f":"'School Resources'!EY151","v":1178094.6238705229},{"$f":"ADM!AK151","v":32.222000000000001},{"$f":"ADM!AL151","v":30.652999999999999},{"$f":"ADM!AM151","v":31.131},{"$f":"ADM!AN151","v":28.972000000000001},{"$f":"ADM!AO151","v":0},{"$f":"ADM!AP151","v":0},{"$f":"ADM!AQ151","v":0},{"$f":"ADM!AR151","v":0},{"$f":"ADM!AS151","v":0},{"$f":"ADM!AT151","v":0},{"$f":"ADM!AU151","v":0},{"$f":"ADM!AV151","v":0},{"$f":"ADM!AW151","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},{"$f":"'School Resources'!CS196","v":2379330.8140052175},{"$f":"'School Resources'!CX196","v":838331.16613699659},{"$f":"'School Resources'!DC196","v":0},{"$f":"'School Resources'!DG196","v":0},{"$f":"'School Resources'!EB196","v":1036643.5898054751},{"$f":"'School Resources'!EP196","v":472865.80484520632},{"$f":"'School Resources'!EX196","v":1185636.1371193943},{"$f":"'School Resources'!EY196","v":5912807.51191229},{"$f":"ADM!AK196","v":0},{"$f":"ADM!AL196","v":0},{"$f":"ADM!AM196","v":0},{"$f":"ADM!AN196","v":0},{"$f":"ADM!AO196","v":0},{"$f":"ADM!AP196","v":0},{"$f":"ADM!AQ196","v":0},{"$f":"ADM!AR196","v":0},{"$f":"ADM!AS196","v":0},{"$f":"ADM!AT196","v":189.864},{"$f":"ADM!AU196","v":175.358},{"$f":"ADM!AV196","v":166.179},{"$f":"ADM!AW196","v":142.22200000000001}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},{"$f":"'School Resources'!CS205","v":1580107.6410378746},{"$f":"'School Resources'!CX205","v":316021.52820757497},{"$f":"'School Resources'!DC205","v":0},{"$f":"'School Resources'!DG205","v":0},{"$f":"'School Resources'!EB205","v":387187.55745093862},{"$f":"'School Resources'!EP205","v":253529.48958935009},{"$f":"'School Resources'!EX205","v":272130.2925614976},{"$f":"'School Resources'!EY205","v":2808976.5088472362},{"$f":"ADM!AK205","v":54.433999999999997},{"$f":"ADM!AL205","v":54.92},{"$f":"ADM!AM205","v":55.069000000000003},{"$f":"ADM!AN205","v":55},{"$f":"ADM!AO205","v":51.594000000000001},{"$f":"ADM!AP205","v":53.337000000000003},{"$f":"ADM!AQ205","v":0},{"$f":"ADM!AR205","v":0},{"$f":"ADM!AS205","v":0},{"$f":"ADM!AT205","v":0},{"$f":"ADM!AU205","v":0},{"$f":"ADM!AV205","v":0},{"$f":"ADM!AW205","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},{"$f":"'School Resources'!CS259","v":0},{"$f":"'School Resources'!CX259","v":0},{"$f":"'School Resources'!DC259","v":0},{"$f":"'School Resources'!DG259","v":157137.8255077948},{"$f":"'School Resources'!EB259","v":1978.6746660122308},{"$f":"'School Resources'!EP259","v":92430.580018205059},{"$f":"'School Resources'!EX259","v":50068.958449104539},{"$f":"'School Resources'!EY259","v":301616.03864111658},{"$f":"ADM!AK259","v":0},{"$f":"ADM!AL259","v":0},{"$f":"ADM!AM259","v":0},{"$f":"ADM!AN259","v":0},{"$f":"ADM!AO259","v":0},{"$f":"ADM!AP259","v":0},{"$f":"ADM!AQ259","v":0},{"$f":"ADM!AR259","v":0},{"$f":"ADM!AS259","v":0},{"$f":"ADM!AT259","v":3.286},{"$f":"ADM!AU259","v":4.12},{"$f":"ADM!AV259","v":4.24},{"$f":"ADM!AW259","v":3.0169999999999999}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},{"$f":"'School Resources'!E279","v":"6-8"},{"$f":"'School Resources'!CS279","v":0},{"$f":"'School Resources'!CX279","v":0},{"$f":"'School Resources'!DC279","v":0},{"$f":"'School Resources'!DG279","v":179302.29857583073},{"$f":"'School Resources'!EB279","v":2131.0707143072459},{"$f":"'School Resources'!EP279","v":102880.75458536802},{"$f":"'School Resources'!EX279","v":17464.889825660997},{"$f":"'School Resources'!EY279","v":301779.01370116696},{"$f":"ADM!AK279","v":0},{"$f":"ADM!AL279","v":0},{"$f":"ADM!AM279","v":0},{"$f":"ADM!AN279","v":0},{"$f":"ADM!AO279","v":0},{"$f":"ADM!AP279","v":0},{"$f":"ADM!AQ279","v":3.274},{"$f":"ADM!AR279","v":7.5940000000000003},{"$f":"ADM!AS279","v":4.1429999999999998},{"$f":"ADM!AT279","v":0},{"$f":"ADM!AU279","v":0},{"$f":"ADM!AV279","v":0},{"$f":"ADM!AW279","v":0}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},{"$f":"'School Resources'!CS301","v":2046441.2240800627},{"$f":"'School Resources'!CX301","v":409288.24481601256},{"$f":"'School Resources'!DC301","v":0},{"$f":"'School Resources'!DG301","v":0},{"$f":"'School Resources'!EB301","v":502438.7764524243},{"$f":"'School Resources'!EP301","v":332510.03095566022},{"$f":"'School Resources'!EX301","v":364420.77065719664},{"$f":"'School Resources'!EY301","v":3655099.0469613564},{"$f":"ADM!AK301","v":90.29},{"$f":"ADM!AL301","v":91.466999999999999},{"$f":"ADM!AM301","v":79.135999999999996},{"$f":"ADM!AN301","v":86.236999999999995},{"$f":"ADM!AO301","v":85.302000000000007},{"$f":"ADM!AP301","v":0},{"$f":"ADM!AQ301","v":0},{"$f":"ADM!AR301","v":0},{"$f":"ADM!AS301","v":0},{"$f":"ADM!AT301","v":0},{"$f":"ADM!AU301","v":0},{"$f":"ADM!AV301","v":0},{"$f":"ADM!AW301","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},{"$f":"'School Resources'!E318","v":"5-6"},{"$f":"'School Resources'!CS318","v":1981662.7455516802},{"$f":"'School Resources'!CX318","v":396332.54911033611},{"$f":"'School Resources'!DC318","v":0},{"$f":"'School Resources'!DG318","v":0},{"$f":"'School Resources'!EB318","v":484886.9226576073},{"$f":"'School Resources'!EP318","v":303105.84507123963},{"$f":"'School Resources'!EX318","v":426181.65532910009},{"$f":"'School Resources'!EY318","v":3592169.7177199628},{"$f":"ADM!AK318","v":0},{"$f":"ADM!AL318","v":0},{"$f":"ADM!AM318","v":0},{"$f":"ADM!AN318","v":0},{"$f":"ADM!AO318","v":0},{"$f":"ADM!AP318","v":210.73099999999999},{"$f":"ADM!AQ318","v":207.28},{"$f":"ADM!AR318","v":0},{"$f":"ADM!AS318","v":0},{"$f":"ADM!AT318","v":0},{"$f":"ADM!AU318","v":0},{"$f":"ADM!AV318","v":0},{"$f":"ADM!AW318","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},{"$f":"'School Resources'!E329","v":"9-12"},{"$f":"'School Resources'!CS329","v":2487953.0144289592},{"$f":"'School Resources'!CX329","v":879966.59372504079},{"$f":"'School Resources'!DC329","v":0},{"$f":"'School Resources'!DG329","v":0},{"$f":"'School Resources'!EB329","v":1106858.1192540952},{"$f":"'School Resources'!EP329","v":488986.56647170585},{"$f":"'School Resources'!EX329","v":991999.52456982399},{"$f":"'School Resources'!EY329","v":5955763.8184496257},{"$f":"ADM!AK329","v":0},{"$f":"ADM!AL329","v":0},{"$f":"ADM!AM329","v":0},{"$f":"ADM!AN329","v":0},{"$f":"ADM!AO329","v":0},{"$f":"ADM!AP329","v":0},{"$f":"ADM!AQ329","v":0},{"$f":"ADM!AR329","v":0},{"$f":"ADM!AS329","v":0},{"$f":"ADM!AT329","v":144.24},{"$f":"ADM!AU329","v":137.851},{"$f":"ADM!AV329","v":148.21100000000001},{"$f":"ADM!AW329","v":130.27699999999999}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},{"$f":"'School Resources'!E338","v":"7-12"},{"$f":"'School Resources'!CS338","v":0},{"$f":"'School Resources'!CX338","v":0},{"$f":"'School Resources'!DC338","v":0},{"$f":"'School Resources'!DG338","v":667795.09043049067},{"$f":"'School Resources'!EB338","v":8460.0048309557897},{"$f":"'School Resources'!EP338","v":99417.692771441012},{"$f":"'School Resources'!EX338","v":88384.250633334741},{"$f":"'School Resources'!EY338","v":864057.03866622224},{"$f":"ADM!AK338","v":0},{"$f":"ADM!AL338","v":0},{"$f":"ADM!AM338","v":0},{"$f":"ADM!AN338","v":0},{"$f":"ADM!AO338","v":0},{"$f":"ADM!AP338","v":0},{"$f":"ADM!AQ338","v":0},{"$f":"ADM!AR338","v":3},{"$f":"ADM!AS338","v":8.4570000000000007},{"$f":"ADM!AT338","v":12.831},{"$f":"ADM!AU338","v":11.353999999999999},{"$f":"ADM!AV338","v":11.794},{"$f":"ADM!AW338","v":15.257}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[9]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!CS14","v":1452293.186311092},{"$f":"'School Resources'!CX14","v":290458.6372622184},{"$f":"'School Resources'!DC14","v":0},{"$f":"'School Resources'!DG14","v":0},{"$f":"'School Resources'!EB14","v":356844.09865633503},{"$f":"'School Resources'!EP14","v":235481.01794754172},{"$f":"'School Resources'!EX14","v":299299.2502478353},{"$f":"'School Resources'!EY14","v":2634376.190425022},{"$f":"ADM!AK14","v":53.709000000000003},{"$f":"ADM!AL14","v":42.890999999999998},{"$f":"ADM!AM14","v":47.411000000000001},{"$f":"ADM!AN14","v":44.514000000000003},{"$f":"ADM!AO14","v":37.56},{"$f":"ADM!AP14","v":46.246000000000002},{"$f":"ADM!AQ14","v":38.948999999999998},{"$f":"ADM!AR14","v":0},{"$f":"ADM!AS14","v":0},{"$f":"ADM!AT14","v":0},{"$f":"ADM!AU14","v":0},{"$f":"ADM!AV14","v":0},{"$f":"ADM!AW14","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},{"$f":"'School Resources'!CS47","v":1663577.3224967062},{"$f":"'School Resources'!CX47","v":332715.46449934127},{"$f":"'School Resources'!DC47","v":0},{"$f":"'School Resources'!DG47","v":0},{"$f":"'School Resources'!EB47","v":393373.78694850177},{"$f":"'School Resources'!EP47","v":265211.50437200727},{"$f":"'School Resources'!EX47","v":318207.06757247041},{"$f":"'School Resources'!EY47","v":2973085.1458890266},{"$f":"ADM!AK47","v":53.731000000000002},{"$f":"ADM!AL47","v":55.137},{"$f":"ADM!AM47","v":41.113999999999997},{"$f":"ADM!AN47","v":54.069000000000003},{"$f":"ADM!AO47","v":39.262999999999998},{"$f":"ADM!AP47","v":39.405999999999999},{"$f":"ADM!AQ47","v":54.246000000000002},{"$f":"ADM!AR47","v":0},{"$f":"ADM!AS47","v":0},{"$f":"ADM!AT47","v":0},{"$f":"ADM!AU47","v":0},{"$f":"ADM!AV47","v":0},{"$f":"ADM!AW47","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},{"$f":"'School Resources'!CS82","v":1312986.131574108},{"$f":"'School Resources'!CX82","v":433285.42341945571},{"$f":"'School Resources'!DC82","v":0},{"$f":"'School Resources'!DG82","v":0},{"$f":"'School Resources'!EB82","v":562016.96506787068},{"$f":"'School Resources'!EP82","v":243056.30085531186},{"$f":"'School Resources'!EX82","v":412392.15483200649},{"$f":"'School Resources'!EY82","v":2963736.9757487527},{"$f":"ADM!AK82","v":0},{"$f":"ADM!AL82","v":0},{"$f":"ADM!AM82","v":0},{"$f":"ADM!AN82","v":0},{"$f":"ADM!AO82","v":0},{"$f":"ADM!AP82","v":0},{"$f":"ADM!AQ82","v":131.77699999999999},{"$f":"ADM!AR82","v":119.494},{"$f":"ADM!AS82","v":114.726},{"$f":"ADM!AT82","v":0},{"$f":"ADM!AU82","v":0},{"$f":"ADM!AV82","v":0},{"$f":"ADM!AW82","v":0}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},{"$f":"'School Resources'!CS133","v":403595.60331271682},{"$f":"'School Resources'!CX133","v":156232.95624855178},{"$f":"'School Resources'!DC133","v":200133.99031383195},{"$f":"'School Resources'!DG133","v":0},{"$f":"'School Resources'!EB133","v":233579.34000578683},{"$f":"'School Resources'!EP133","v":196451.80134091247},{"$f":"'School Resources'!EX133","v":296410.55313122645},{"$f":"'School Resources'!EY133","v":1486404.2443530264},{"$f":"ADM!AK133","v":0},{"$f":"ADM!AL133","v":0},{"$f":"ADM!AM133","v":0},{"$f":"ADM!AN133","v":0},{"$f":"ADM!AO133","v":0},{"$f":"ADM!AP133","v":0},{"$f":"ADM!AQ133","v":0},{"$f":"ADM!AR133","v":0},{"$f":"ADM!AS133","v":0},{"$f":"ADM!AT133","v":32.445999999999998},{"$f":"ADM!AU133","v":22.029},{"$f":"ADM!AV133","v":27.937000000000001},{"$f":"ADM!AW133","v":27.713999999999999}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},{"$f":"'School Resources'!CS152","v":2373158.9956495822},{"$f":"'School Resources'!CX152","v":474631.79912991653},{"$f":"'School Resources'!DC152","v":0},{"$f":"'School Resources'!DG152","v":0},{"$f":"'School Resources'!EB152","v":602448.33221152786},{"$f":"'School Resources'!EP152","v":365361.4814118233},{"$f":"'School Resources'!EX152","v":446901.67814430298},{"$f":"'School Resources'!EY152","v":4262502.2865471533},{"$f":"ADM!AK152","v":69.108000000000004},{"$f":"ADM!AL152","v":66.676000000000002},{"$f":"ADM!AM152","v":60.857999999999997},{"$f":"ADM!AN152","v":64.756},{"$f":"ADM!AO152","v":73.590999999999994},{"$f":"ADM!AP152","v":68.823999999999998},{"$f":"ADM!AQ152","v":75.823999999999998},{"$f":"ADM!AR152","v":0},{"$f":"ADM!AS152","v":0},{"$f":"ADM!AT152","v":0},{"$f":"ADM!AU152","v":0},{"$f":"ADM!AV152","v":0},{"$f":"ADM!AW152","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},{"$f":"'School Resources'!CS197","v":0},{"$f":"'School Resources'!CX197","v":0},{"$f":"'School Resources'!DC197","v":0},{"$f":"'School Resources'!DG197","v":259004.76962540561},{"$f":"'School Resources'!EB197","v":3298.3758646330871},{"$f":"'School Resources'!EP197","v":99239.782858483304},{"$f":"'School Resources'!EX197","v":28874.195476830457},{"$f":"'School Resources'!EY197","v":390417.12382535246},{"$f":"ADM!AK197","v":0},{"$f":"ADM!AL197","v":0},{"$f":"ADM!AM197","v":0},{"$f":"ADM!AN197","v":0},{"$f":"ADM!AO197","v":0},{"$f":"ADM!AP197","v":0},{"$f":"ADM!AQ197","v":0},{"$f":"ADM!AR197","v":0},{"$f":"ADM!AS197","v":0},{"$f":"ADM!AT197","v":3.4630000000000001},{"$f":"ADM!AU197","v":5.8860000000000001},{"$f":"ADM!AV197","v":8.32},{"$f":"ADM!AW197","v":5.6459999999999999}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},{"$f":"'School Resources'!CS206","v":971334.04378827114},{"$f":"'School Resources'!CX206","v":194266.80875765422},{"$f":"'School Resources'!DC206","v":0},{"$f":"'School Resources'!DG206","v":0},{"$f":"'School Resources'!EB206","v":371645.90819385025},{"$f":"'School Resources'!EP206","v":213053.29920012434},{"$f":"'School Resources'!EX206","v":167285.70297743965},{"$f":"'School Resources'!EY206","v":1917585.7629173396},{"$f":"ADM!AK206","v":35.509},{"$f":"ADM!AL206","v":29.777000000000001},{"$f":"ADM!AM206","v":34.709000000000003},{"$f":"ADM!AN206","v":33.954000000000001},{"$f":"ADM!AO206","v":34.069000000000003},{"$f":"ADM!AP206","v":31.370999999999999},{"$f":"ADM!AQ206","v":0},{"$f":"ADM!AR206","v":0},{"$f":"ADM!AS206","v":0},{"$f":"ADM!AT206","v":0},{"$f":"ADM!AU206","v":0},{"$f":"ADM!AV206","v":0},{"$f":"ADM!AW206","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},{"$f":"'School Resources'!E260","v":"9-12"},{"$f":"'School Resources'!CS260","v":0},{"$f":"'School Resources'!CX260","v":0},{"$f":"'School Resources'!DC260","v":0},{"$f":"'School Resources'!DG260","v":257809.77073184337},{"$f":"'School Resources'!EB260","v":3246.3327041025873},{"$f":"'School Resources'!EP260","v":92430.580018205059},{"$f":"'School Resources'!EX260","v":78450.091179709765},{"$f":"'School Resources'!EY260","v":431936.7746338608},{"$f":"ADM!AK260","v":0},{"$f":"ADM!AL260","v":0},{"$f":"ADM!AM260","v":0},{"$f":"ADM!AN260","v":0},{"$f":"ADM!AO260","v":0},{"$f":"ADM!AP260","v":0},{"$f":"ADM!AQ260","v":0},{"$f":"ADM!AR260","v":0},{"$f":"ADM!AS260","v":0},{"$f":"ADM!AT260","v":7.9480000000000004},{"$f":"ADM!AU260","v":7.5},{"$f":"ADM!AV260","v":3.948},{"$f":"ADM!AW260","v":4.6609999999999996}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},{"$f":"'School Resources'!E280","v":"9-12"},{"$f":"'School Resources'!CS280","v":0},{"$f":"'School Resources'!CX280","v":0},{"$f":"'School Resources'!DC280","v":0},{"$f":"'School Resources'!DG280","v":426061.04584650521},{"$f":"'School Resources'!EB280","v":5063.8849837533226},{"$f":"'School Resources'!EP280","v":102880.75458536802},{"$f":"'School Resources'!EX280","v":45239.073775288663},{"$f":"'School Resources'!EY280","v":579244.75919091515},{"$f":"ADM!AK280","v":0},{"$f":"ADM!AL280","v":0},{"$f":"ADM!AM280","v":0},{"$f":"ADM!AN280","v":0},{"$f":"ADM!AO280","v":0},{"$f":"ADM!AP280","v":0},{"$f":"ADM!AQ280","v":0},{"$f":"ADM!AR280","v":0},{"$f":"ADM!AS280","v":0},{"$f":"ADM!AT280","v":8.4169999999999998},{"$f":"ADM!AU280","v":12.789},{"$f":"ADM!AV280","v":11.074},{"$f":"ADM!AW280","v":5.2460000000000004}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},{"$f":"'School Resources'!E302","v":"5-6"},{"$f":"'School Resources'!CS302","v":2245187.0931325024},{"$f":"'School Resources'!CX302","v":449037.41862650047},{"$f":"'School Resources'!DC302","v":0},{"$f":"'School Resources'!DG302","v":0},{"$f":"'School Resources'!EB302","v":558322.11288556503},{"$f":"'School Resources'!EP302","v":363134.34026372223},{"$f":"'School Resources'!EX302","v":481140.47149358026},{"$f":"'School Resources'!EY302","v":4096821.4364018701},{"$f":"ADM!AK302","v":0},{"$f":"ADM!AL302","v":0},{"$f":"ADM!AM302","v":0},{"$f":"ADM!AN302","v":0},{"$f":"ADM!AO302","v":0},{"$f":"ADM!AP302","v":198.864},{"$f":"ADM!AQ302","v":217.101},{"$f":"ADM!AR302","v":0},{"$f":"ADM!AS302","v":0},{"$f":"ADM!AT302","v":0},{"$f":"ADM!AU302","v":0},{"$f":"ADM!AV302","v":0},{"$f":"ADM!AW302","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},{"$f":"'School Resources'!E319","v":"7-8"},{"$f":"'School Resources'!CS319","v":1506683.6552971194},{"$f":"'School Resources'!CX319","v":497205.60624804936},{"$f":"'School Resources'!DC319","v":0},{"$f":"'School Resources'!DG319","v":0},{"$f":"'School Resources'!EB319","v":636587.70634276851},{"$f":"'School Resources'!EP319","v":278037.24239198986},{"$f":"'School Resources'!EX319","v":463380.04534104653},{"$f":"'School Resources'!EY319","v":3381894.2556209737},{"$f":"ADM!AK319","v":0},{"$f":"ADM!AL319","v":0},{"$f":"ADM!AM319","v":0},{"$f":"ADM!AN319","v":0},{"$f":"ADM!AO319","v":0},{"$f":"ADM!AP319","v":0},{"$f":"ADM!AQ319","v":0},{"$f":"ADM!AR319","v":218.26900000000001},{"$f":"ADM!AS319","v":200.91399999999999},{"$f":"ADM!AT319","v":0},{"$f":"ADM!AU319","v":0},{"$f":"ADM!AV319","v":0},{"$f":"ADM!AW319","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},{"$f":"'School Resources'!E330","v":"9-12"},{"$f":"'School Resources'!CS330","v":0},{"$f":"'School Resources'!CX330","v":0},{"$f":"'School Resources'!DC330","v":0},{"$f":"'School Resources'!DG330","v":708206.44696275389},{"$f":"'School Resources'!EB330","v":7189.3780386778681},{"$f":"'School Resources'!EP330","v":122074.6433490854},{"$f":"'School Resources'!EX330","v":69302.761579253856},{"$f":"'School Resources'!EY330","v":906773.22992977093},{"$f":"ADM!AK330","v":0},{"$f":"ADM!AL330","v":0},{"$f":"ADM!AM330","v":0},{"$f":"ADM!AN330","v":0},{"$f":"ADM!AO330","v":0},{"$f":"ADM!AP330","v":0},{"$f":"ADM!AQ330","v":0},{"$f":"ADM!AR330","v":0},{"$f":"ADM!AS330","v":0},{"$f":"ADM!AT330","v":9.2230000000000008},{"$f":"ADM!AU330","v":8.92},{"$f":"ADM!AV330","v":18.742999999999999},{"$f":"ADM!AW330","v":16.390999999999998}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[10]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},{"$f":"'School Resources'!CS15","v":911804.11692453548},{"$f":"'School Resources'!CX15","v":230858.96718930959},{"$f":"'School Resources'!DC15","v":81701.087229145895},{"$f":"'School Resources'!DG15","v":0},{"$f":"'School Resources'!EB15","v":305317.54778710066},{"$f":"'School Resources'!EP15","v":200216.79995534872},{"$f":"'School Resources'!EX15","v":280900.27374058368},{"$f":"'School Resources'!EY15","v":2010798.7928260243},{"$f":"ADM!AK15","v":15.965999999999999},{"$f":"ADM!AL15","v":17.663},{"$f":"ADM!AM15","v":19.634},{"$f":"ADM!AN15","v":19.382999999999999},{"$f":"ADM!AO15","v":23.736999999999998},{"$f":"ADM!AP15","v":22.949000000000002},{"$f":"ADM!AQ15","v":28.76},{"$f":"ADM!AR15","v":29.72},{"$f":"ADM!AS15","v":28.977},{"$f":"ADM!AT15","v":21},{"$f":"ADM!AU15","v":0},{"$f":"ADM!AV15","v":0},{"$f":"ADM!AW15","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!CS48","v":2244398.4803100359},{"$f":"'School Resources'!CX48","v":448879.69606200716},{"$f":"'School Resources'!DC48","v":0},{"$f":"'School Resources'!DG48","v":0},{"$f":"'School Resources'!EB48","v":538307.77555543231},{"$f":"'School Resources'!EP48","v":351752.60999607731},{"$f":"'School Resources'!EX48","v":428730.659825454},{"$f":"'School Resources'!EY48","v":4012069.2217490063},{"$f":"ADM!AK48","v":76.543000000000006},{"$f":"ADM!AL48","v":63.073999999999998},{"$f":"ADM!AM48","v":65.582999999999998},{"$f":"ADM!AN48","v":76.793999999999997},{"$f":"ADM!AO48","v":61.451000000000001},{"$f":"ADM!AP48","v":52.228999999999999},{"$f":"ADM!AQ48","v":66.959999999999994},{"$f":"ADM!AR48","v":0},{"$f":"ADM!AS48","v":0},{"$f":"ADM!AT48","v":0},{"$f":"ADM!AU48","v":0},{"$f":"ADM!AV48","v":0},{"$f":"ADM!AW48","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},{"$f":"'School Resources'!CS83","v":1847358.6513186041},{"$f":"'School Resources'!CX83","v":670926.13812011178},{"$f":"'School Resources'!DC83","v":0},{"$f":"'School Resources'!DG83","v":0},{"$f":"'School Resources'!EB83","v":788432.66615395842},{"$f":"'School Resources'!EP83","v":373730.44863417652},{"$f":"'School Resources'!EX83","v":947203.59497715207},{"$f":"'School Resources'!EY83","v":4627651.4992040033},{"$f":"ADM!AK83","v":0},{"$f":"ADM!AL83","v":0},{"$f":"ADM!AM83","v":0},{"$f":"ADM!AN83","v":0},{"$f":"ADM!AO83","v":0},{"$f":"ADM!AP83","v":0},{"$f":"ADM!AQ83","v":0},{"$f":"ADM!AR83","v":0},{"$f":"ADM!AS83","v":0},{"$f":"ADM!AT83","v":141.13499999999999},{"$f":"ADM!AU83","v":126.989},{"$f":"ADM!AV83","v":129.547},{"$f":"ADM!AW83","v":124.623}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},{"$f":"'School Resources'!CS134","v":317461.68916782533},{"$f":"'School Resources'!CX134","v":118762.31514179576},{"$f":"'School Resources'!DC134","v":323738.54556547944},{"$f":"'School Resources'!DG134","v":0},{"$f":"'School Resources'!EB134","v":187541.64008761931},{"$f":"'School Resources'!EP134","v":162597.2563946702},{"$f":"'School Resources'!EX134","v":242033.59642006754},{"$f":"'School Resources'!EY134","v":1352135.0427774575},{"$f":"ADM!AK134","v":0},{"$f":"ADM!AL134","v":0},{"$f":"ADM!AM134","v":0},{"$f":"ADM!AN134","v":0},{"$f":"ADM!AO134","v":0},{"$f":"ADM!AP134","v":0},{"$f":"ADM!AQ134","v":0},{"$f":"ADM!AR134","v":0},{"$f":"ADM!AS134","v":0},{"$f":"ADM!AT134","v":22.206},{"$f":"ADM!AU134","v":25.417000000000002},{"$f":"ADM!AV134","v":14.074},{"$f":"ADM!AW134","v":21.991}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},{"$f":"'School Resources'!CS153","v":586312.08148137003},{"$f":"'School Resources'!CX153","v":117262.41629627401},{"$f":"'School Resources'!DC153","v":0},{"$f":"'School Resources'!DG153","v":0},{"$f":"'School Resources'!EB153","v":187390.98410270552},{"$f":"'School Resources'!EP153","v":199325.28898809099},{"$f":"'School Resources'!EX153","v":116605.6054994009},{"$f":"'School Resources'!EY153","v":1206896.3763678416},{"$f":"ADM!AK153","v":0},{"$f":"ADM!AL153","v":0},{"$f":"ADM!AM153","v":0},{"$f":"ADM!AN153","v":34.17},{"$f":"ADM!AO153","v":33.625},{"$f":"ADM!AP153","v":25.783999999999999},{"$f":"ADM!AQ153","v":24.92},{"$f":"ADM!AR153","v":0},{"$f":"ADM!AS153","v":0},{"$f":"ADM!AT153","v":0},{"$f":"ADM!AU153","v":0},{"$f":"ADM!AV153","v":0},{"$f":"ADM!AW153","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},{"$f":"'School Resources'!CS207","v":1093139.102617257},{"$f":"'School Resources'!CX207","v":218627.82052345143},{"$f":"'School Resources'!DC207","v":0},{"$f":"'School Resources'!DG207","v":0},{"$f":"'School Resources'!EB207","v":394504.5701608393},{"$f":"'School Resources'!EP207","v":217004.80520117603},{"$f":"'School Resources'!EX207","v":188263.29047447263},{"$f":"'School Resources'!EY207","v":2111539.5889771963},{"$f":"ADM!AK207","v":34.033999999999999},{"$f":"ADM!AL207","v":47.566000000000003},{"$f":"ADM!AM207","v":29.885999999999999},{"$f":"ADM!AN207","v":37.566000000000003},{"$f":"ADM!AO207","v":37.634},{"$f":"ADM!AP207","v":30.742999999999999},{"$f":"ADM!AQ207","v":0},{"$f":"ADM!AR207","v":0},{"$f":"ADM!AS207","v":0},{"$f":"ADM!AT207","v":0},{"$f":"ADM!AU207","v":0},{"$f":"ADM!AV207","v":0},{"$f":"ADM!AW207","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},{"$f":"'School Resources'!CS261","v":1054179.7980018479},{"$f":"'School Resources'!CX261","v":394693.46680720837},{"$f":"'School Resources'!DC261","v":0},{"$f":"'School Resources'!DG261","v":0},{"$f":"'School Resources'!EB261","v":474043.17590396095},{"$f":"'School Resources'!EP261","v":249976.6463670691},{"$f":"'School Resources'!EX261","v":619839.84282728657},{"$f":"'School Resources'!EY261","v":2792732.9299073732},{"$f":"ADM!AK261","v":0},{"$f":"ADM!AL261","v":0},{"$f":"ADM!AM261","v":0},{"$f":"ADM!AN261","v":0},{"$f":"ADM!AO261","v":0},{"$f":"ADM!AP261","v":0},{"$f":"ADM!AQ261","v":0},{"$f":"ADM!AR261","v":0},{"$f":"ADM!AS261","v":0},{"$f":"ADM!AT261","v":81.228999999999999},{"$f":"ADM!AU261","v":78.703000000000003},{"$f":"ADM!AV261","v":66.64},{"$f":"ADM!AW261","v":68.534000000000006}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},{"$f":"'School Resources'!CS281","v":3428834.2974376315},{"$f":"'School Resources'!CX281","v":1232279.5237679363},{"$f":"'School Resources'!DC281","v":0},{"$f":"'School Resources'!DG281","v":0},{"$f":"'School Resources'!EB281","v":1408114.4116489084},{"$f":"'School Resources'!EP281","v":665511.4411121062},{"$f":"'School Resources'!EX281","v":1499545.5092043013},{"$f":"'School Resources'!EY281","v":8234285.1831708839},{"$f":"ADM!AK281","v":0},{"$f":"ADM!AL281","v":0},{"$f":"ADM!AM281","v":0},{"$f":"ADM!AN281","v":0},{"$f":"ADM!AO281","v":0},{"$f":"ADM!AP281","v":0},{"$f":"ADM!AQ281","v":0},{"$f":"ADM!AR281","v":0},{"$f":"ADM!AS281","v":0},{"$f":"ADM!AT281","v":239.43100000000001},{"$f":"ADM!AU281","v":225.066},{"$f":"ADM!AV281","v":230.10300000000001},{"$f":"ADM!AW281","v":211.4}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},{"$f":"'School Resources'!CS303","v":2088944.7064708399},{"$f":"'School Resources'!CX303","v":417788.94129416801},{"$f":"'School Resources'!DC303","v":0},{"$f":"'School Resources'!DG303","v":0},{"$f":"'School Resources'!EB303","v":570220.73094960349},{"$f":"'School Resources'!EP303","v":339059.2981057688},{"$f":"'School Resources'!EX303","v":371989.59385436639},{"$f":"'School Resources'!EY303","v":3788003.2706747465},{"$f":"ADM!AK303","v":88.763000000000005},{"$f":"ADM!AL303","v":85.947000000000003},{"$f":"ADM!AM303","v":89.834000000000003},{"$f":"ADM!AN303","v":83.614999999999995},{"$f":"ADM!AO303","v":87.402000000000001},{"$f":"ADM!AP303","v":0},{"$f":"ADM!AQ303","v":0},{"$f":"ADM!AR303","v":0},{"$f":"ADM!AS303","v":0},{"$f":"ADM!AT303","v":0},{"$f":"ADM!AU303","v":0},{"$f":"ADM!AV303","v":0},{"$f":"ADM!AW303","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},{"$f":"'School Resources'!E320","v":"9-12"},{"$f":"'School Resources'!CS320","v":2626821.8630412165},{"$f":"'School Resources'!CX320","v":934427.20762331167},{"$f":"'School Resources'!DC320","v":0},{"$f":"'School Resources'!DG320","v":0},{"$f":"'School Resources'!EB320","v":1098981.3717550125},{"$f":"'School Resources'!EP320","v":513166.13054163684},{"$f":"'School Resources'!EX320","v":1218568.9070435129},{"$f":"'School Resources'!EY320","v":6391965.4800046906},{"$f":"ADM!AK320","v":0},{"$f":"ADM!AL320","v":0},{"$f":"ADM!AM320","v":0},{"$f":"ADM!AN320","v":0},{"$f":"ADM!AO320","v":0},{"$f":"ADM!AP320","v":0},{"$f":"ADM!AQ320","v":0},{"$f":"ADM!AR320","v":0},{"$f":"ADM!AS320","v":0},{"$f":"ADM!AT320","v":200.989},{"$f":"ADM!AU320","v":175.06299999999999},{"$f":"ADM!AV320","v":182.17099999999999},{"$f":"ADM!AW320","v":172.6}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[11]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},{"$f":"'School Resources'!CS16","v":334936.90784224815},{"$f":"'School Resources'!CX16","v":66987.381568449637},{"$f":"'School Resources'!DC16","v":31481.514048788456},{"$f":"'School Resources'!DG16","v":0},{"$f":"'School Resources'!EB16","v":80346.51586246994},{"$f":"'School Resources'!EP16","v":141305.20889359058},{"$f":"'School Resources'!EX16","v":63016.673957168896},{"$f":"'School Resources'!EY16","v":718074.20217271568},{"$f":"ADM!AK16","v":14.52},{"$f":"ADM!AL16","v":15.663},{"$f":"ADM!AM16","v":18.268999999999998},{"$f":"ADM!AN16","v":9},{"$f":"ADM!AO16","v":9.7370000000000001},{"$f":"ADM!AP16","v":6},{"$f":"ADM!AQ16","v":1},{"$f":"ADM!AR16","v":0},{"$f":"ADM!AS16","v":0},{"$f":"ADM!AT16","v":0},{"$f":"ADM!AU16","v":0},{"$f":"ADM!AV16","v":0},{"$f":"ADM!AW16","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},{"$f":"'School Resources'!CS49","v":2000116.9428271051},{"$f":"'School Resources'!CX49","v":400023.38856542105},{"$f":"'School Resources'!DC49","v":0},{"$f":"'School Resources'!DG49","v":0},{"$f":"'School Resources'!EB49","v":566801.4428734947},{"$f":"'School Resources'!EP49","v":315355.18532768247},{"$f":"'School Resources'!EX49","v":382201.77025456075},{"$f":"'School Resources'!EY49","v":3664498.7298482643},{"$f":"ADM!AK49","v":62.576999999999998},{"$f":"ADM!AL49","v":58.703000000000003},{"$f":"ADM!AM49","v":52.970999999999997},{"$f":"ADM!AN49","v":68.909000000000006},{"$f":"ADM!AO49","v":49.96},{"$f":"ADM!AP49","v":61.554000000000002},{"$f":"ADM!AQ49","v":56.177},{"$f":"ADM!AR49","v":0},{"$f":"ADM!AS49","v":0},{"$f":"ADM!AT49","v":0},{"$f":"ADM!AU49","v":0},{"$f":"ADM!AV49","v":0},{"$f":"ADM!AW49","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!CS135","v":1271999.9838959475},{"$f":"'School Resources'!CX135","v":469725.36101837945},{"$f":"'School Resources'!DC135","v":0},{"$f":"'School Resources'!DG135","v":0},{"$f":"'School Resources'!EB135","v":637036.21601421968},{"$f":"'School Resources'!EP135","v":274895.98595918296},{"$f":"'School Resources'!EX135","v":712111.8576172085},{"$f":"'School Resources'!EY135","v":3365769.4045049381},{"$f":"ADM!AK135","v":0},{"$f":"ADM!AL135","v":0},{"$f":"ADM!AM135","v":0},{"$f":"ADM!AN135","v":0},{"$f":"ADM!AO135","v":0},{"$f":"ADM!AP135","v":0},{"$f":"ADM!AQ135","v":0},{"$f":"ADM!AR135","v":0},{"$f":"ADM!AS135","v":0},{"$f":"ADM!AT135","v":92.349000000000004},{"$f":"ADM!AU135","v":100.798},{"$f":"ADM!AV135","v":72.977000000000004},{"$f":"ADM!AW135","v":71.659000000000006}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},{"$f":"'School Resources'!CS154","v":596550.77660913847},{"$f":"'School Resources'!CX154","v":119310.1553218277},{"$f":"'School Resources'!DC154","v":0},{"$f":"'School Resources'!DG154","v":0},{"$f":"'School Resources'!EB154","v":140638.07347184216},{"$f":"'School Resources'!EP154","v":199654.74999993178},{"$f":"'School Resources'!EX154","v":115676.28048922401},{"$f":"'School Resources'!EY154","v":1171830.0358919641},{"$f":"ADM!AK154","v":10},{"$f":"ADM!AL154","v":14.074},{"$f":"ADM!AM154","v":18.875},{"$f":"ADM!AN154","v":9.8580000000000005},{"$f":"ADM!AO154","v":13},{"$f":"ADM!AP154","v":24.050999999999998},{"$f":"ADM!AQ154","v":19.472000000000001},{"$f":"ADM!AR154","v":0},{"$f":"ADM!AS154","v":0},{"$f":"ADM!AT154","v":0},{"$f":"ADM!AU154","v":0},{"$f":"ADM!AV154","v":0},{"$f":"ADM!AW154","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},{"$f":"'School Resources'!CS208","v":1307880.398306669},{"$f":"'School Resources'!CX208","v":261576.07966133379},{"$f":"'School Resources'!DC208","v":0},{"$f":"'School Resources'!DG208","v":0},{"$f":"'School Resources'!EB208","v":593081.51445286104},{"$f":"'School Resources'!EP208","v":223971.27709280481},{"$f":"'School Resources'!EX208","v":225246.60104349864},{"$f":"'School Resources'!EY208","v":2611755.8705571671},{"$f":"ADM!AK208","v":58.210999999999999},{"$f":"ADM!AL208","v":64.216999999999999},{"$f":"ADM!AM208","v":35.353999999999999},{"$f":"ADM!AN208","v":35.451000000000001},{"$f":"ADM!AO208","v":35.234000000000002},{"$f":"ADM!AP208","v":40.006},{"$f":"ADM!AQ208","v":0},{"$f":"ADM!AR208","v":0},{"$f":"ADM!AS208","v":0},{"$f":"ADM!AT208","v":0},{"$f":"ADM!AU208","v":0},{"$f":"ADM!AV208","v":0},{"$f":"ADM!AW208","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},{"$f":"'School Resources'!E304","v":"K-4"},{"$f":"'School Resources'!CS304","v":672699.58791255858},{"$f":"'School Resources'!CX304","v":134539.91758251173},{"$f":"'School Resources'!DC304","v":0},{"$f":"'School Resources'!DG304","v":0},{"$f":"'School Resources'!EB304","v":176419.35618640471},{"$f":"'School Resources'!EP304","v":202890.28099074776},{"$f":"'School Resources'!EX304","v":119791.22554964831},{"$f":"'School Resources'!EY304","v":1306340.3682218711},{"$f":"ADM!AK304","v":46.354999999999997},{"$f":"ADM!AL304","v":34.899000000000001},{"$f":"ADM!AM304","v":39.414000000000001},{"$f":"ADM!AN304","v":22.111999999999998},{"$f":"ADM!AO304","v":0},{"$f":"ADM!AP304","v":0},{"$f":"ADM!AQ304","v":0},{"$f":"ADM!AR304","v":0},{"$f":"ADM!AS304","v":0},{"$f":"ADM!AT304","v":0},{"$f":"ADM!AU304","v":0},{"$f":"ADM!AV304","v":0},{"$f":"ADM!AW304","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},{"$f":"'School Resources'!E321","v":"9-12"},{"$f":"'School Resources'!CS321","v":0},{"$f":"'School Resources'!CX321","v":0},{"$f":"'School Resources'!DC321","v":0},{"$f":"'School Resources'!DG321","v":501668.36712636135},{"$f":"'School Resources'!EB321","v":6278.1054464675053},{"$f":"'School Resources'!EP321","v":96690.898589615026},{"$f":"'School Resources'!EX321","v":57232.684235238259},{"$f":"'School Resources'!EY321","v":661870.05539768212},{"$f":"ADM!AK321","v":0},{"$f":"ADM!AL321","v":0},{"$f":"ADM!AM321","v":0},{"$f":"ADM!AN321","v":0},{"$f":"ADM!AO321","v":0},{"$f":"ADM!AP321","v":0},{"$f":"ADM!AQ321","v":0},{"$f":"ADM!AR321","v":0},{"$f":"ADM!AS321","v":0},{"$f":"ADM!AT321","v":3.589},{"$f":"ADM!AU321","v":8.6630000000000003},{"$f":"ADM!AV321","v":18.103000000000002},{"$f":"ADM!AW321","v":13.903}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[12]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},{"$f":"'School Resources'!CS17","v":0},{"$f":"'School Resources'!CX17","v":0},{"$f":"'School Resources'!DC17","v":0},{"$f":"'School Resources'!DG17","v":72234.300576581038},{"$f":"'School Resources'!EB17","v":944.60360513439366},{"$f":"'School Resources'!EP17","v":97483.446063775831},{"$f":"'School Resources'!EX17","v":838.99163433007652},{"$f":"'School Resources'!EY17","v":171501.34187982132},{"$f":"ADM!AK17","v":1},{"$f":"ADM!AL17","v":0},{"$f":"ADM!AM17","v":0},{"$f":"ADM!AN17","v":0},{"$f":"ADM!AO17","v":0},{"$f":"ADM!AP17","v":0},{"$f":"ADM!AQ17","v":0},{"$f":"ADM!AR17","v":0},{"$f":"ADM!AS17","v":0},{"$f":"ADM!AT17","v":0},{"$f":"ADM!AU17","v":0},{"$f":"ADM!AV17","v":0},{"$f":"ADM!AW17","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},{"$f":"'School Resources'!CS50","v":2152830.9059790848},{"$f":"'School Resources'!CX50","v":430566.18119581696},{"$f":"'School Resources'!DC50","v":0},{"$f":"'School Resources'!DG50","v":0},{"$f":"'School Resources'!EB50","v":511513.41580165416},{"$f":"'School Resources'!EP50","v":338109.23799539427},{"$f":"'School Resources'!EX50","v":413809.4974495247},{"$f":"'School Resources'!EY50","v":3846829.2384214746},{"$f":"ADM!AK50","v":72.325999999999993},{"$f":"ADM!AL50","v":60.850999999999999},{"$f":"ADM!AM50","v":60.749000000000002},{"$f":"ADM!AN50","v":64.629000000000005},{"$f":"ADM!AO50","v":58.526000000000003},{"$f":"ADM!AP50","v":61.497},{"$f":"ADM!AQ50","v":57.24},{"$f":"ADM!AR50","v":0},{"$f":"ADM!AS50","v":0},{"$f":"ADM!AT50","v":0},{"$f":"ADM!AU50","v":0},{"$f":"ADM!AV50","v":0},{"$f":"ADM!AW50","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!CS155","v":1768421.2211966543},{"$f":"'School Resources'!CX155","v":353684.24423933087},{"$f":"'School Resources'!DC155","v":0},{"$f":"'School Resources'!DG155","v":0},{"$f":"'School Resources'!EB155","v":630250.51120346074},{"$f":"'School Resources'!EP155","v":276677.79270900605},{"$f":"'School Resources'!EX155","v":329829.48517440783},{"$f":"'School Resources'!EY155","v":3358863.2545228596},{"$f":"ADM!AK155","v":57.277999999999999},{"$f":"ADM!AL155","v":51.188000000000002},{"$f":"ADM!AM155","v":49.107999999999997},{"$f":"ADM!AN155","v":51.402999999999999},{"$f":"ADM!AO155","v":51.795000000000002},{"$f":"ADM!AP155","v":51.057000000000002},{"$f":"ADM!AQ155","v":45.585000000000001},{"$f":"ADM!AR155","v":0},{"$f":"ADM!AS155","v":0},{"$f":"ADM!AT155","v":0},{"$f":"ADM!AU155","v":0},{"$f":"ADM!AV155","v":0},{"$f":"ADM!AW155","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},{"$f":"'School Resources'!CS209","v":1890815.2794372647},{"$f":"'School Resources'!CX209","v":378163.05588745291},{"$f":"'School Resources'!DC209","v":0},{"$f":"'School Resources'!DG209","v":0},{"$f":"'School Resources'!EB209","v":503170.12923379691},{"$f":"'School Resources'!EP209","v":299972.68005741976},{"$f":"'School Resources'!EX209","v":325641.17899906996},{"$f":"'School Resources'!EY209","v":3397762.3236150048},{"$f":"ADM!AK209","v":78.331000000000003},{"$f":"ADM!AL209","v":70.903000000000006},{"$f":"ADM!AM209","v":67.573999999999998},{"$f":"ADM!AN209","v":69.546000000000006},{"$f":"ADM!AO209","v":51.209000000000003},{"$f":"ADM!AP209","v":50.570999999999998},{"$f":"ADM!AQ209","v":0},{"$f":"ADM!AR209","v":0},{"$f":"ADM!AS209","v":0},{"$f":"ADM!AT209","v":0},{"$f":"ADM!AU209","v":0},{"$f":"ADM!AV209","v":0},{"$f":"ADM!AW209","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},{"$f":"'School Resources'!E305","v":"7-8"},{"$f":"'School Resources'!CS305","v":2795841.655342971},{"$f":"'School Resources'!CX305","v":922627.74626318039},{"$f":"'School Resources'!DC305","v":0},{"$f":"'School Resources'!DG305","v":0},{"$f":"'School Resources'!EB305","v":1265628.8328410923},{"$f":"'School Resources'!EP305","v":534144.48363419226},{"$f":"'School Resources'!EX305","v":830823.05162478681},{"$f":"'School Resources'!EY305","v":6349065.7697062232},{"$f":"ADM!AK305","v":0},{"$f":"ADM!AL305","v":0},{"$f":"ADM!AM305","v":0},{"$f":"ADM!AN305","v":0},{"$f":"ADM!AO305","v":0},{"$f":"ADM!AP305","v":0},{"$f":"ADM!AQ305","v":0},{"$f":"ADM!AR305","v":376.52699999999999},{"$f":"ADM!AS305","v":390.88799999999998},{"$f":"ADM!AT305","v":0},{"$f":"ADM!AU305","v":0},{"$f":"ADM!AV305","v":0},{"$f":"ADM!AW305","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[13]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!CS18","v":2711679.0833734511},{"$f":"'School Resources'!CX18","v":922844.54501380411},{"$f":"'School Resources'!DC18","v":0},{"$f":"'School Resources'!DG18","v":0},{"$f":"'School Resources'!EB18","v":1107464.3025346391},{"$f":"'School Resources'!EP18","v":507120.07645328093},{"$f":"'School Resources'!EX18","v":1073487.5672529254},{"$f":"'School Resources'!EY18","v":6322595.5746281007},{"$f":"ADM!AK18","v":0},{"$f":"ADM!AL18","v":0},{"$f":"ADM!AM18","v":0},{"$f":"ADM!AN18","v":0},{"$f":"ADM!AO18","v":0},{"$f":"ADM!AP18","v":0},{"$f":"ADM!AQ18","v":126.28700000000001},{"$f":"ADM!AR18","v":258.04599999999999},{"$f":"ADM!AS18","v":219.54900000000001},{"$f":"ADM!AT18","v":184.459},{"$f":"ADM!AU18","v":0},{"$f":"ADM!AV18","v":0},{"$f":"ADM!AW18","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},{"$f":"'School Resources'!CS51","v":2094147.384770836},{"$f":"'School Resources'!CX51","v":418829.47695416724},{"$f":"'School Resources'!DC51","v":0},{"$f":"'School Resources'!DG51","v":0},{"$f":"'School Resources'!EB51","v":496148.77935903636},{"$f":"'School Resources'!EP51","v":329365.51931545662},{"$f":"'School Resources'!EX51","v":399443.9300986944},{"$f":"'School Resources'!EY51","v":3737935.0904981904},{"$f":"ADM!AK51","v":75.554000000000002},{"$f":"ADM!AL51","v":66.051000000000002},{"$f":"ADM!AM51","v":56.16},{"$f":"ADM!AN51","v":53.463000000000001},{"$f":"ADM!AO51","v":61.743000000000002},{"$f":"ADM!AP51","v":58.902999999999999},{"$f":"ADM!AQ51","v":59.789000000000001},{"$f":"ADM!AR51","v":0},{"$f":"ADM!AS51","v":0},{"$f":"ADM!AT51","v":0},{"$f":"ADM!AU51","v":0},{"$f":"ADM!AV51","v":0},{"$f":"ADM!AW51","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},{"$f":"'School Resources'!CS156","v":907049.76171452238},{"$f":"'School Resources'!CX156","v":181409.95234290446},{"$f":"'School Resources'!DC156","v":0},{"$f":"'School Resources'!DG156","v":0},{"$f":"'School Resources'!EB156","v":365312.79517951497},{"$f":"'School Resources'!EP156","v":209645.99483453113},{"$f":"'School Resources'!EX156","v":167638.15368966604},{"$f":"'School Resources'!EY156","v":1831056.6577611389},{"$f":"ADM!AK156","v":29.244},{"$f":"ADM!AL156","v":26.102},{"$f":"ADM!AM156","v":33.091000000000001},{"$f":"ADM!AN156","v":26.318000000000001},{"$f":"ADM!AO156","v":24.033999999999999},{"$f":"ADM!AP156","v":24.641999999999999},{"$f":"ADM!AQ156","v":19.891999999999999},{"$f":"ADM!AR156","v":0},{"$f":"ADM!AS156","v":0},{"$f":"ADM!AT156","v":0},{"$f":"ADM!AU156","v":0},{"$f":"ADM!AV156","v":0},{"$f":"ADM!AW156","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},{"$f":"'School Resources'!CS210","v":1310223.6152096186},{"$f":"'School Resources'!CX210","v":262044.72304192372},{"$f":"'School Resources'!DC210","v":0},{"$f":"'School Resources'!DG210","v":0},{"$f":"'School Resources'!EB210","v":308198.93752027774},{"$f":"'School Resources'!EP210","v":224047.29393268639},{"$f":"'School Resources'!EX210","v":225650.15601961137},{"$f":"'School Resources'!EY210","v":2330164.7257241178},{"$f":"ADM!AK210","v":52.222999999999999},{"$f":"ADM!AL210","v":53.228999999999999},{"$f":"ADM!AM210","v":52.457000000000001},{"$f":"ADM!AN210","v":35.817},{"$f":"ADM!AO210","v":39.256999999999998},{"$f":"ADM!AP210","v":35.970999999999997},{"$f":"ADM!AQ210","v":0},{"$f":"ADM!AR210","v":0},{"$f":"ADM!AS210","v":0},{"$f":"ADM!AT210","v":0},{"$f":"ADM!AU210","v":0},{"$f":"ADM!AV210","v":0},{"$f":"ADM!AW210","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},{"$f":"'School Resources'!E306","v":"7-8"},{"$f":"'School Resources'!CS306","v":0},{"$f":"'School Resources'!CX306","v":0},{"$f":"'School Resources'!DC306","v":0},{"$f":"'School Resources'!DG306","v":151767.63920439736},{"$f":"'School Resources'!EB306","v":1901.7569438798582},{"$f":"'School Resources'!EP306","v":106422.71054762826},{"$f":"'School Resources'!EX306","v":22198.91789251045},{"$f":"'School Resources'!EY306","v":282291.02458841592},{"$f":"ADM!AK306","v":0},{"$f":"ADM!AL306","v":0},{"$f":"ADM!AM306","v":0},{"$f":"ADM!AN306","v":0},{"$f":"ADM!AO306","v":0},{"$f":"ADM!AP306","v":0},{"$f":"ADM!AQ306","v":0},{"$f":"ADM!AR306","v":5.101},{"$f":"ADM!AS306","v":7},{"$f":"ADM!AT306","v":0},{"$f":"ADM!AU306","v":0},{"$f":"ADM!AV306","v":0},{"$f":"ADM!AW306","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[14]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},{"$f":"'School Resources'!CS19","v":0},{"$f":"'School Resources'!CX19","v":0},{"$f":"'School Resources'!DC19","v":0},{"$f":"'School Resources'!DG19","v":168804.68099027211},{"$f":"'School Resources'!EB19","v":2207.4486629509706},{"$f":"'School Resources'!EP19","v":97483.446063775831},{"$f":"'School Resources'!EX19","v":25498.035232626669},{"$f":"'School Resources'!EY19","v":293993.61094962555},{"$f":"ADM!AK19","v":0},{"$f":"ADM!AL19","v":0},{"$f":"ADM!AM19","v":0},{"$f":"ADM!AN19","v":0},{"$f":"ADM!AO19","v":0},{"$f":"ADM!AP19","v":0},{"$f":"ADM!AQ19","v":0},{"$f":"ADM!AR19","v":9.7889999999999997},{"$f":"ADM!AS19","v":6.3540000000000001},{"$f":"ADM!AT19","v":0},{"$f":"ADM!AU19","v":0},{"$f":"ADM!AV19","v":0},{"$f":"ADM!AW19","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},{"$f":"'School Resources'!CS52","v":1992962.8218035088},{"$f":"'School Resources'!CX52","v":398592.56436070183},{"$f":"'School Resources'!DC52","v":0},{"$f":"'School Resources'!DG52","v":0},{"$f":"'School Resources'!EB52","v":547139.3236127008},{"$f":"'School Resources'!EP52","v":314289.23665342742},{"$f":"'School Resources'!EX52","v":374634.25520893431},{"$f":"'School Resources'!EY52","v":3627618.2016392732},{"$f":"ADM!AK52","v":88.783000000000001},{"$f":"ADM!AL52","v":65.816999999999993},{"$f":"ADM!AM52","v":57.606000000000002},{"$f":"ADM!AN52","v":49.417000000000002},{"$f":"ADM!AO52","v":46.262999999999998},{"$f":"ADM!AP52","v":57.72},{"$f":"ADM!AQ52","v":45.2},{"$f":"ADM!AR52","v":0},{"$f":"ADM!AS52","v":0},{"$f":"ADM!AT52","v":0},{"$f":"ADM!AU52","v":0},{"$f":"ADM!AV52","v":0},{"$f":"ADM!AW52","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!CS157","v":1502592.8316994556},{"$f":"'School Resources'!CX157","v":300518.56633989117},{"$f":"'School Resources'!DC157","v":0},{"$f":"'School Resources'!DG157","v":0},{"$f":"'School Resources'!EB157","v":426387.53253302135},{"$f":"'School Resources'!EP157","v":237694.54552576627},{"$f":"'School Resources'!EX157","v":285857.02963815053},{"$f":"'School Resources'!EY157","v":2753050.5057362854},{"$f":"ADM!AK157","v":35.542999999999999},{"$f":"ADM!AL157","v":44.664999999999999},{"$f":"ADM!AM157","v":46.301000000000002},{"$f":"ADM!AN157","v":34.75},{"$f":"ADM!AO157","v":45.932000000000002},{"$f":"ADM!AP157","v":45.113999999999997},{"$f":"ADM!AQ157","v":44.307000000000002},{"$f":"ADM!AR157","v":0},{"$f":"ADM!AS157","v":0},{"$f":"ADM!AT157","v":0},{"$f":"ADM!AU157","v":0},{"$f":"ADM!AV157","v":0},{"$f":"ADM!AW157","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},{"$f":"'School Resources'!CS211","v":1694993.4710217696},{"$f":"'School Resources'!CX211","v":338998.6942043539},{"$f":"'School Resources'!DC211","v":0},{"$f":"'School Resources'!DG211","v":0},{"$f":"'School Resources'!EB211","v":503311.565388127},{"$f":"'School Resources'!EP211","v":270702.11048631603},{"$f":"'School Resources'!EX211","v":291916.23227390385},{"$f":"'School Resources'!EY211","v":3099922.0733744702},{"$f":"ADM!AK211","v":52.234000000000002},{"$f":"ADM!AL211","v":66.766000000000005},{"$f":"ADM!AM211","v":44.091000000000001},{"$f":"ADM!AN211","v":54.509},{"$f":"ADM!AO211","v":59.64},{"$f":"ADM!AP211","v":70.697000000000003},{"$f":"ADM!AQ211","v":0},{"$f":"ADM!AR211","v":0},{"$f":"ADM!AS211","v":0},{"$f":"ADM!AT211","v":0},{"$f":"ADM!AU211","v":0},{"$f":"ADM!AV211","v":0},{"$f":"ADM!AW211","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},{"$f":"'School Resources'!E307","v":"6-8"},{"$f":"'School Resources'!CS307","v":0},{"$f":"'School Resources'!CX307","v":0},{"$f":"'School Resources'!DC307","v":0},{"$f":"'School Resources'!DG307","v":367524.72793356091},{"$f":"'School Resources'!EB307","v":4605.3474051466555},{"$f":"'School Resources'!EP307","v":106422.71054762826},{"$f":"'School Resources'!EX307","v":52184.727829271775},{"$f":"'School Resources'!EY307","v":530737.51371560758},{"$f":"ADM!AK307","v":0},{"$f":"ADM!AL307","v":0},{"$f":"ADM!AM307","v":0},{"$f":"ADM!AN307","v":0},{"$f":"ADM!AO307","v":0},{"$f":"ADM!AP307","v":0},{"$f":"ADM!AQ307","v":7},{"$f":"ADM!AR307","v":19},{"$f":"ADM!AS307","v":7.4180000000000001},{"$f":"ADM!AT307","v":0},{"$f":"ADM!AU307","v":0},{"$f":"ADM!AV307","v":0},{"$f":"ADM!AW307","v":0}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[15]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},{"$f":"'School Resources'!CS20","v":2478971.1244730968},{"$f":"'School Resources'!CX20","v":877033.92995828215},{"$f":"'School Resources'!DC20","v":0},{"$f":"'School Resources'!DG20","v":0},{"$f":"'School Resources'!EB20","v":1044871.0856290271},{"$f":"'School Resources'!EP20","v":505203.23793942411},{"$f":"'School Resources'!EX20","v":1223229.5693207325},{"$f":"'School Resources'!EY20","v":6129308.9473205628},{"$f":"ADM!AK20","v":0},{"$f":"ADM!AL20","v":0},{"$f":"ADM!AM20","v":0},{"$f":"ADM!AN20","v":0},{"$f":"ADM!AO20","v":0},{"$f":"ADM!AP20","v":0},{"$f":"ADM!AQ20","v":0},{"$f":"ADM!AR20","v":0},{"$f":"ADM!AS20","v":0},{"$f":"ADM!AT20","v":0},{"$f":"ADM!AU20","v":256.291},{"$f":"ADM!AV20","v":219.50899999999999},{"$f":"ADM!AW20","v":240.21899999999999}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},{"$f":"'School Resources'!CS53","v":2084721.2158181814},{"$f":"'School Resources'!CX53","v":416944.2431636363},{"$f":"'School Resources'!DC53","v":0},{"$f":"'School Resources'!DG53","v":0},{"$f":"'School Resources'!EB53","v":492361.87488369562},{"$f":"'School Resources'!EP53","v":327961.04037733877},{"$f":"'School Resources'!EX53","v":390496.01309340337},{"$f":"'School Resources'!EY53","v":3712484.3873362555},{"$f":"ADM!AK53","v":73.599999999999994},{"$f":"ADM!AL53","v":62.731000000000002},{"$f":"ADM!AM53","v":58.393999999999998},{"$f":"ADM!AN53","v":59.789000000000001},{"$f":"ADM!AO53","v":61.125999999999998},{"$f":"ADM!AP53","v":68.593999999999994},{"$f":"ADM!AQ53","v":45.485999999999997},{"$f":"ADM!AR53","v":0},{"$f":"ADM!AS53","v":0},{"$f":"ADM!AT53","v":0},{"$f":"ADM!AU53","v":0},{"$f":"ADM!AV53","v":0},{"$f":"ADM!AW53","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},{"$f":"'School Resources'!CS158","v":2175696.3262613169},{"$f":"'School Resources'!CX158","v":435139.26525226346},{"$f":"'School Resources'!DC158","v":0},{"$f":"'School Resources'!DG158","v":0},{"$f":"'School Resources'!EB158","v":514008.67080870463},{"$f":"'School Resources'!EP158","v":336403.94205801305},{"$f":"'School Resources'!EX158","v":408599.95053509937},{"$f":"'School Resources'!EY158","v":3869848.1549153975},{"$f":"ADM!AK158","v":55.813000000000002},{"$f":"ADM!AL158","v":56.642000000000003},{"$f":"ADM!AM158","v":66.959999999999994},{"$f":"ADM!AN158","v":61.823999999999998},{"$f":"ADM!AO158","v":64.823999999999998},{"$f":"ADM!AP158","v":68.239000000000004},{"$f":"ADM!AQ158","v":49.506},{"$f":"ADM!AR158","v":0},{"$f":"ADM!AS158","v":0},{"$f":"ADM!AT158","v":0},{"$f":"ADM!AU158","v":0},{"$f":"ADM!AV158","v":0},{"$f":"ADM!AW158","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},{"$f":"'School Resources'!CS212","v":986797.66696204559},{"$f":"'School Resources'!CX212","v":229856.32291610161},{"$f":"'School Resources'!DC212","v":291091.60567862791},{"$f":"'School Resources'!DG212","v":0},{"$f":"'School Resources'!EB212","v":307203.33016530174},{"$f":"'School Resources'!EP212","v":213127.99453153319},{"$f":"'School Resources'!EX212","v":224454.84258146476},{"$f":"'School Resources'!EY212","v":2252531.7628350747},{"$f":"ADM!AK212","v":21.582999999999998},{"$f":"ADM!AL212","v":20.079999999999998},{"$f":"ADM!AM212","v":16.64},{"$f":"ADM!AN212","v":22.6},{"$f":"ADM!AO212","v":20.971},{"$f":"ADM!AP212","v":30.48},{"$f":"ADM!AQ212","v":20.428999999999998},{"$f":"ADM!AR212","v":21.696999999999999},{"$f":"ADM!AS212","v":22.376999999999999},{"$f":"ADM!AT212","v":0},{"$f":"ADM!AU212","v":0},{"$f":"ADM!AV212","v":0},{"$f":"ADM!AW212","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},{"$f":"'School Resources'!E308","v":"9-12"},{"$f":"'School Resources'!CS308","v":0},{"$f":"'School Resources'!CX308","v":0},{"$f":"'School Resources'!DC308","v":0},{"$f":"'School Resources'!DG308","v":526180.94301802258},{"$f":"'School Resources'!EB308","v":6593.4231260861761},{"$f":"'School Resources'!EP308","v":106422.71054762826},{"$f":"'School Resources'!EX308","v":140789.83624535217},{"$f":"'School Resources'!EY308","v":779986.9129370891},{"$f":"ADM!AK308","v":0},{"$f":"ADM!AL308","v":0},{"$f":"ADM!AM308","v":0},{"$f":"ADM!AN308","v":0},{"$f":"ADM!AO308","v":0},{"$f":"ADM!AP308","v":0},{"$f":"ADM!AQ308","v":0},{"$f":"ADM!AR308","v":0},{"$f":"ADM!AS308","v":0},{"$f":"ADM!AT308","v":15.342000000000001},{"$f":"ADM!AU308","v":9.0139999999999993},{"$f":"ADM!AV308","v":14.678000000000001},{"$f":"ADM!AW308","v":7.9249999999999998}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[16]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},{"$f":"'School Resources'!CS21","v":0},{"$f":"'School Resources'!CX21","v":0},{"$f":"'School Resources'!DC21","v":0},{"$f":"'School Resources'!DG21","v":368590.99747069966},{"$f":"'School Resources'!EB21","v":4820.0423102564864},{"$f":"'School Resources'!EP21","v":97483.446063775831},{"$f":"'School Resources'!EX21","v":116398.20880568167},{"$f":"'School Resources'!EY21","v":587292.6946504137},{"$f":"ADM!AK21","v":0},{"$f":"ADM!AL21","v":0},{"$f":"ADM!AM21","v":0},{"$f":"ADM!AN21","v":0},{"$f":"ADM!AO21","v":0},{"$f":"ADM!AP21","v":0},{"$f":"ADM!AQ21","v":0},{"$f":"ADM!AR21","v":0},{"$f":"ADM!AS21","v":0},{"$f":"ADM!AT21","v":9.9369999999999994},{"$f":"ADM!AU21","v":8.4909999999999997},{"$f":"ADM!AV21","v":6},{"$f":"ADM!AW21","v":11.291}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},{"$f":"'School Resources'!CS54","v":2198965.6073086923},{"$f":"'School Resources'!CX54","v":439793.12146173848},{"$f":"'School Resources'!DC54","v":0},{"$f":"'School Resources'!DG54","v":0},{"$f":"'School Resources'!EB54","v":525499.82869258267},{"$f":"'School Resources'!EP54","v":344983.20945285901},{"$f":"'School Resources'!EX54","v":409698.15928885742},{"$f":"'School Resources'!EY54","v":3918939.9262047303},{"$f":"ADM!AK54","v":80.650999999999996},{"$f":"ADM!AL54","v":80.456999999999994},{"$f":"ADM!AM54","v":64.965999999999994},{"$f":"ADM!AN54","v":67.269000000000005},{"$f":"ADM!AO54","v":60.783000000000001},{"$f":"ADM!AP54","v":54.834000000000003},{"$f":"ADM!AQ54","v":44.308999999999997},{"$f":"ADM!AR54","v":0},{"$f":"ADM!AS54","v":0},{"$f":"ADM!AT54","v":0},{"$f":"ADM!AU54","v":0},{"$f":"ADM!AV54","v":0},{"$f":"ADM!AW54","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},{"$f":"'School Resources'!CS159","v":0},{"$f":"'School Resources'!CX159","v":0},{"$f":"'School Resources'!DC159","v":0},{"$f":"'School Resources'!DG159","v":272022.82832277345},{"$f":"'School Resources'!EB159","v":3245.7929306139395},{"$f":"'School Resources'!EP159","v":107445.98344975345},{"$f":"'School Resources'!EX159","v":20161.592238208003},{"$f":"'School Resources'!EY159","v":402876.19694134878},{"$f":"ADM!AK159","v":1},{"$f":"ADM!AL159","v":4},{"$f":"ADM!AM159","v":1},{"$f":"ADM!AN159","v":1.381},{"$f":"ADM!AO159","v":0},{"$f":"ADM!AP159","v":1.6990000000000001},{"$f":"ADM!AQ159","v":1},{"$f":"ADM!AR159","v":0},{"$f":"ADM!AS159","v":0},{"$f":"ADM!AT159","v":0},{"$f":"ADM!AU159","v":0},{"$f":"ADM!AV159","v":0},{"$f":"ADM!AW159","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},{"$f":"'School Resources'!CS213","v":0},{"$f":"'School Resources'!CX213","v":0},{"$f":"'School Resources'!DC213","v":0},{"$f":"'School Resources'!DG213","v":77944.845004550574},{"$f":"'School Resources'!EB213","v":944.60360513439366},{"$f":"'School Resources'!EP213","v":108968.38758927652},{"$f":"'School Resources'!EX213","v":2909.6229878567055},{"$f":"'School Resources'!EY213","v":190767.45918681819},{"$f":"ADM!AK213","v":0.23400000000000001},{"$f":"ADM!AL213","v":1},{"$f":"ADM!AM213","v":1.234},{"$f":"ADM!AN213","v":0},{"$f":"ADM!AO213","v":1},{"$f":"ADM!AP213","v":0},{"$f":"ADM!AQ213","v":0},{"$f":"ADM!AR213","v":0},{"$f":"ADM!AS213","v":0},{"$f":"ADM!AT213","v":0},{"$f":"ADM!AU213","v":0},{"$f":"ADM!AV213","v":0},{"$f":"ADM!AW213","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},{"$f":"'School Resources'!E309","v":"9-12"},{"$f":"'School Resources'!CS309","v":4678850.6837776406},{"$f":"'School Resources'!CX309","v":1674239.9374667362},{"$f":"'School Resources'!DC309","v":0},{"$f":"'School Resources'!DG309","v":0},{"$f":"'School Resources'!EB309","v":2009794.6161584987},{"$f":"'School Resources'!EP309","v":957587.23232254479},{"$f":"'School Resources'!EX309","v":2026635.1462922278},{"$f":"'School Resources'!EY309","v":11347107.616017647},{"$f":"ADM!AK309","v":0},{"$f":"ADM!AL309","v":0},{"$f":"ADM!AM309","v":0},{"$f":"ADM!AN309","v":0},{"$f":"ADM!AO309","v":0},{"$f":"ADM!AP309","v":0},{"$f":"ADM!AQ309","v":0},{"$f":"ADM!AR309","v":0},{"$f":"ADM!AS309","v":0},{"$f":"ADM!AT309","v":373.87099999999998},{"$f":"ADM!AU309","v":360.35500000000002},{"$f":"ADM!AV309","v":291.99400000000003},{"$f":"ADM!AW309","v":277.20100000000002}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[17]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},{"$f":"'School Resources'!CS22","v":0},{"$f":"'School Resources'!CX22","v":0},{"$f":"'School Resources'!DC22","v":0},{"$f":"'School Resources'!DG22","v":426316.52281718468},{"$f":"'School Resources'!EB22","v":5574.9155341310307},{"$f":"'School Resources'!EP22","v":97483.446063775831},{"$f":"'School Resources'!EX22","v":65446.972800178453},{"$f":"'School Resources'!EY22","v":594821.85721527005},{"$f":"ADM!AK22","v":0},{"$f":"ADM!AL22","v":0},{"$f":"ADM!AM22","v":0},{"$f":"ADM!AN22","v":0},{"$f":"ADM!AO22","v":0},{"$f":"ADM!AP22","v":0},{"$f":"ADM!AQ22","v":0},{"$f":"ADM!AR22","v":0},{"$f":"ADM!AS22","v":0},{"$f":"ADM!AT22","v":6.2060000000000004},{"$f":"ADM!AU22","v":11.12},{"$f":"ADM!AV22","v":7.3339999999999996},{"$f":"ADM!AW22","v":16.652999999999999}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},{"$f":"'School Resources'!CS55","v":3166697.4685739013},{"$f":"'School Resources'!CX55","v":1092099.472614049},{"$f":"'School Resources'!DC55","v":0},{"$f":"'School Resources'!DG55","v":0},{"$f":"'School Resources'!EB55","v":1579486.0023444663},{"$f":"'School Resources'!EP55","v":583539.40421105269},{"$f":"'School Resources'!EX55","v":1197268.4535723028},{"$f":"'School Resources'!EY55","v":7619090.8013157723},{"$f":"ADM!AK55","v":0},{"$f":"ADM!AL55","v":0},{"$f":"ADM!AM55","v":0},{"$f":"ADM!AN55","v":0},{"$f":"ADM!AO55","v":0},{"$f":"ADM!AP55","v":0},{"$f":"ADM!AQ55","v":0},{"$f":"ADM!AR55","v":262.65699999999998},{"$f":"ADM!AS55","v":283.70299999999997},{"$f":"ADM!AT55","v":310.36900000000003},{"$f":"ADM!AU55","v":0},{"$f":"ADM!AV55","v":0},{"$f":"ADM!AW55","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},{"$f":"'School Resources'!CS160","v":1693476.5457293652},{"$f":"'School Resources'!CX160","v":338695.30914587306},{"$f":"'School Resources'!DC160","v":0},{"$f":"'School Resources'!DG160","v":0},{"$f":"'School Resources'!EB160","v":396966.44098850549},{"$f":"'School Resources'!EP160","v":265687.29310760886},{"$f":"'School Resources'!EX160","v":319301.55984322837},{"$f":"'School Resources'!EY160","v":3014127.1488145809},{"$f":"ADM!AK160","v":52.375},{"$f":"ADM!AL160","v":43.54},{"$f":"ADM!AM160","v":47.886000000000003},{"$f":"ADM!AN160","v":49},{"$f":"ADM!AO160","v":49.597000000000001},{"$f":"ADM!AP160","v":49.892000000000003},{"$f":"ADM!AQ160","v":49.976999999999997},{"$f":"ADM!AR160","v":0},{"$f":"ADM!AS160","v":0},{"$f":"ADM!AT160","v":0},{"$f":"ADM!AU160","v":0},{"$f":"ADM!AV160","v":0},{"$f":"ADM!AW160","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},{"$f":"'School Resources'!CS214","v":0},{"$f":"'School Resources'!CX214","v":0},{"$f":"'School Resources'!DC214","v":0},{"$f":"'School Resources'!DG214","v":77944.845004550574},{"$f":"'School Resources'!EB214","v":944.60360513439366},{"$f":"'School Resources'!EP214","v":108968.38758927652},{"$f":"'School Resources'!EX214","v":4736.946767427612},{"$f":"'School Resources'!EY214","v":192594.78296638909},{"$f":"ADM!AK214","v":1.234},{"$f":"ADM!AL214","v":1.9259999999999999},{"$f":"ADM!AM214","v":1.56},{"$f":"ADM!AN214","v":0.92600000000000005},{"$f":"ADM!AO214","v":0},{"$f":"ADM!AP214","v":0},{"$f":"ADM!AQ214","v":0},{"$f":"ADM!AR214","v":0},{"$f":"ADM!AS214","v":0},{"$f":"ADM!AT214","v":0},{"$f":"ADM!AU214","v":0},{"$f":"ADM!AV214","v":0},{"$f":"ADM!AW214","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},{"$f":"'School Resources'!CS310","v":0},{"$f":"'School Resources'!CX310","v":0},{"$f":"'School Resources'!DC310","v":0},{"$f":"'School Resources'!DG310","v":631343.90236266237},{"$f":"'School Resources'!EB310","v":7911.1901363727084},{"$f":"'School Resources'!EP310","v":106422.71054762826},{"$f":"'School Resources'!EX310","v":73802.556582652309},{"$f":"'School Resources'!EY310","v":819480.35962931556},{"$f":"ADM!AK310","v":0},{"$f":"ADM!AL310","v":0},{"$f":"ADM!AM310","v":0},{"$f":"ADM!AN310","v":0},{"$f":"ADM!AO310","v":0},{"$f":"ADM!AP310","v":0},{"$f":"ADM!AQ310","v":0},{"$f":"ADM!AR310","v":0},{"$f":"ADM!AS310","v":0},{"$f":"ADM!AT310","v":11.988},{"$f":"ADM!AU310","v":17.065000000000001},{"$f":"ADM!AV310","v":20.975999999999999},{"$f":"ADM!AW310","v":8.5969999999999995}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[18]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},{"$f":"'School Resources'!CS56","v":3704071.5717893634},{"$f":"'School Resources'!CX56","v":1262101.0153021698},{"$f":"'School Resources'!DC56","v":0},{"$f":"'School Resources'!DG56","v":0},{"$f":"'School Resources'!EB56","v":1490749.1226956595},{"$f":"'School Resources'!EP56","v":679620.50952289917},{"$f":"'School Resources'!EX56","v":1352205.220390175},{"$f":"'School Resources'!EY56","v":8488747.4397002663},{"$f":"ADM!AK56","v":0},{"$f":"ADM!AL56","v":0},{"$f":"ADM!AM56","v":0},{"$f":"ADM!AN56","v":0},{"$f":"ADM!AO56","v":0},{"$f":"ADM!AP56","v":0},{"$f":"ADM!AQ56","v":0},{"$f":"ADM!AR56","v":349.32},{"$f":"ADM!AS56","v":314.68599999999998},{"$f":"ADM!AT56","v":338.10599999999999},{"$f":"ADM!AU56","v":0},{"$f":"ADM!AV56","v":0},{"$f":"ADM!AW56","v":0}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!CS161","v":637804.07577648317},{"$f":"'School Resources'!CX161","v":127560.81515529663},{"$f":"'School Resources'!DC161","v":0},{"$f":"'School Resources'!DG161","v":0},{"$f":"'School Resources'!EB161","v":190520.21487864683},{"$f":"'School Resources'!EP161","v":200982.19978878059},{"$f":"'School Resources'!EX161","v":108151.05561495286},{"$f":"'School Resources'!EY161","v":1265018.3612141602},{"$f":"ADM!AK161","v":44.886000000000003},{"$f":"ADM!AL161","v":42.732999999999997},{"$f":"ADM!AM161","v":36.914999999999999},{"$f":"ADM!AN161","v":0},{"$f":"ADM!AO161","v":0},{"$f":"ADM!AP161","v":0},{"$f":"ADM!AQ161","v":0},{"$f":"ADM!AR161","v":0},{"$f":"ADM!AS161","v":0},{"$f":"ADM!AT161","v":0},{"$f":"ADM!AU161","v":0},{"$f":"ADM!AV161","v":0},{"$f":"ADM!AW161","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},{"$f":"'School Resources'!CS215","v":1523095.858469859},{"$f":"'School Resources'!CX215","v":304619.17169397179},{"$f":"'School Resources'!DC215","v":0},{"$f":"'School Resources'!DG215","v":0},{"$f":"'School Resources'!EB215","v":362216.54131457728},{"$f":"'School Resources'!EP215","v":245007.62289057585},{"$f":"'School Resources'!EX215","v":262311.57346493279},{"$f":"'School Resources'!EY215","v":2697250.7678339169},{"$f":"ADM!AK215","v":51.045999999999999},{"$f":"ADM!AL215","v":53.085999999999999},{"$f":"ADM!AM215","v":53.497},{"$f":"ADM!AN215","v":52.64},{"$f":"ADM!AO215","v":51.091000000000001},{"$f":"ADM!AP215","v":51.290999999999997},{"$f":"ADM!AQ215","v":0},{"$f":"ADM!AR215","v":0},{"$f":"ADM!AS215","v":0},{"$f":"ADM!AT215","v":0},{"$f":"ADM!AU215","v":0},{"$f":"ADM!AV215","v":0},{"$f":"ADM!AW215","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[19]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},{"$f":"'School Resources'!CS57","v":5471514.6355212815},{"$f":"'School Resources'!CX57","v":2065689.73842674},{"$f":"'School Resources'!DC57","v":0},{"$f":"'School Resources'!DG57","v":0},{"$f":"'School Resources'!EB57","v":2298904.1552908383},{"$f":"'School Resources'!EP57","v":1080165.7252594521},{"$f":"'School Resources'!EX57","v":2379933.9176917071},{"$f":"'School Resources'!EY57","v":13296208.172190022},{"$f":"ADM!AK57","v":0},{"$f":"ADM!AL57","v":0},{"$f":"ADM!AM57","v":0},{"$f":"ADM!AN57","v":0},{"$f":"ADM!AO57","v":0},{"$f":"ADM!AP57","v":0},{"$f":"ADM!AQ57","v":0},{"$f":"ADM!AR57","v":0},{"$f":"ADM!AS57","v":0},{"$f":"ADM!AT57","v":0},{"$f":"ADM!AU57","v":578.57100000000003},{"$f":"ADM!AV57","v":477.21100000000001},{"$f":"ADM!AW57","v":424.5}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},{"$f":"'School Resources'!CS162","v":418036.6201594905},{"$f":"'School Resources'!CX162","v":83607.324031898097},{"$f":"'School Resources'!DC162","v":0},{"$f":"'School Resources'!DG162","v":0},{"$f":"'School Resources'!EB162","v":98792.717224902561},{"$f":"'School Resources'!EP162","v":172272.36388009277},{"$f":"'School Resources'!EX162","v":87414.590330904743},{"$f":"'School Resources'!EY162","v":860123.61562728859},{"$f":"ADM!AK162","v":0},{"$f":"ADM!AL162","v":0},{"$f":"ADM!AM162","v":0},{"$f":"ADM!AN162","v":0},{"$f":"ADM!AO162","v":36.017000000000003},{"$f":"ADM!AP162","v":24.733000000000001},{"$f":"ADM!AQ162","v":23.739000000000001},{"$f":"ADM!AR162","v":0},{"$f":"ADM!AS162","v":0},{"$f":"ADM!AT162","v":0},{"$f":"ADM!AU162","v":0},{"$f":"ADM!AV162","v":0},{"$f":"ADM!AW162","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},{"$f":"'School Resources'!CS216","v":1052757.1775011495},{"$f":"'School Resources'!CX216","v":210551.43550022994},{"$f":"'School Resources'!DC216","v":0},{"$f":"'School Resources'!DG216","v":0},{"$f":"'School Resources'!EB216","v":330758.84452075855},{"$f":"'School Resources'!EP216","v":215694.76585663325},{"$f":"'School Resources'!EX216","v":181308.60915363254},{"$f":"'School Resources'!EY216","v":1991070.8325324038},{"$f":"ADM!AK216","v":34.926000000000002},{"$f":"ADM!AL216","v":35.530999999999999},{"$f":"ADM!AM216","v":34.72},{"$f":"ADM!AN216","v":34.76},{"$f":"ADM!AO216","v":37.063000000000002},{"$f":"ADM!AP216","v":39.103000000000002},{"$f":"ADM!AQ216","v":0},{"$f":"ADM!AR216","v":0},{"$f":"ADM!AS216","v":0},{"$f":"ADM!AT216","v":0},{"$f":"ADM!AU216","v":0},{"$f":"ADM!AV216","v":0},{"$f":"ADM!AW216","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[20]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},{"$f":"'School Resources'!CS58","v":820457.49118764885},{"$f":"'School Resources'!CX58","v":297227.31871658005},{"$f":"'School Resources'!DC58","v":279503.38276922412},{"$f":"'School Resources'!DG58","v":0},{"$f":"'School Resources'!EB58","v":404412.50587663945},{"$f":"'School Resources'!EP58","v":244254.50830189406},{"$f":"'School Resources'!EX58","v":485922.84125628276},{"$f":"'School Resources'!EY58","v":2531778.0481082695},{"$f":"ADM!AK58","v":0},{"$f":"ADM!AL58","v":0},{"$f":"ADM!AM58","v":0},{"$f":"ADM!AN58","v":0},{"$f":"ADM!AO58","v":0},{"$f":"ADM!AP58","v":0},{"$f":"ADM!AQ58","v":0},{"$f":"ADM!AR58","v":39.936999999999998},{"$f":"ADM!AS58","v":33.331000000000003},{"$f":"ADM!AT58","v":28.530999999999999},{"$f":"ADM!AU58","v":44.017000000000003},{"$f":"ADM!AV58","v":35.817},{"$f":"ADM!AW58","v":31.725999999999999}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},{"$f":"'School Resources'!CS163","v":1909590.8586743204},{"$f":"'School Resources'!CX163","v":381918.17173486407},{"$f":"'School Resources'!DC163","v":0},{"$f":"'School Resources'!DG163","v":0},{"$f":"'School Resources'!EB163","v":503385.9916099009},{"$f":"'School Resources'!EP163","v":297380.06187961402},{"$f":"'School Resources'!EX163","v":354319.11904899322},{"$f":"'School Resources'!EY163","v":3446594.202947692},{"$f":"ADM!AK163","v":55.886000000000003},{"$f":"ADM!AL163","v":59.466000000000001},{"$f":"ADM!AM163","v":62.523000000000003},{"$f":"ADM!AN163","v":48.54},{"$f":"ADM!AO163","v":56.732999999999997},{"$f":"ADM!AP163","v":52.557000000000002},{"$f":"ADM!AQ163","v":41.857999999999997},{"$f":"ADM!AR163","v":0},{"$f":"ADM!AS163","v":0},{"$f":"ADM!AT163","v":0},{"$f":"ADM!AU163","v":0},{"$f":"ADM!AV163","v":0},{"$f":"ADM!AW163","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},{"$f":"'School Resources'!CS217","v":2129984.1647809152},{"$f":"'School Resources'!CX217","v":425996.83295618306},{"$f":"'School Resources'!DC217","v":0},{"$f":"'School Resources'!DG217","v":0},{"$f":"'School Resources'!EB217","v":501817.00060481427},{"$f":"'School Resources'!EP217","v":335722.57714161358},{"$f":"'School Resources'!EX217","v":366831.47328650503},{"$f":"'School Resources'!EY217","v":3760352.0487700314},{"$f":"ADM!AK217","v":71.006},{"$f":"ADM!AL217","v":71.143000000000001},{"$f":"ADM!AM217","v":71.343000000000004},{"$f":"ADM!AN217","v":71.959999999999994},{"$f":"ADM!AO217","v":77.302999999999997},{"$f":"ADM!AP217","v":74.474000000000004},{"$f":"ADM!AQ217","v":0},{"$f":"ADM!AR217","v":0},{"$f":"ADM!AS217","v":0},{"$f":"ADM!AT217","v":0},{"$f":"ADM!AU217","v":0},{"$f":"ADM!AV217","v":0},{"$f":"ADM!AW217","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[21]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},{"$f":"'School Resources'!CS59","v":0},{"$f":"'School Resources'!CX59","v":0},{"$f":"'School Resources'!DC59","v":0},{"$f":"'School Resources'!DG59","v":1194913.7835309608},{"$f":"'School Resources'!EB59","v":14541.317859686962},{"$f":"'School Resources'!EP59","v":106848.21004022106},{"$f":"'School Resources'!EX59","v":136390.610012619},{"$f":"'School Resources'!EY59","v":1452693.9214434878},{"$f":"ADM!AK59","v":0},{"$f":"ADM!AL59","v":0},{"$f":"ADM!AM59","v":0},{"$f":"ADM!AN59","v":0},{"$f":"ADM!AO59","v":0},{"$f":"ADM!AP59","v":0},{"$f":"ADM!AQ59","v":0},{"$f":"ADM!AR59","v":0},{"$f":"ADM!AS59","v":0},{"$f":"ADM!AT59","v":0},{"$f":"ADM!AU59","v":10.486000000000001},{"$f":"ADM!AV59","v":29.417999999999999},{"$f":"ADM!AW59","v":44.572000000000003}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},{"$f":"'School Resources'!CS164","v":1673850.1810353501},{"$f":"'School Resources'!CX164","v":334770.03620707005},{"$f":"'School Resources'!DC164","v":0},{"$f":"'School Resources'!DG164","v":0},{"$f":"'School Resources'!EB164","v":609963.49894137855},{"$f":"'School Resources'!EP164","v":262809.12261715694},{"$f":"'School Resources'!EX164","v":313806.28237428423},{"$f":"'School Resources'!EY164","v":3195199.1211752398},{"$f":"ADM!AK164","v":60.988999999999997},{"$f":"ADM!AL164","v":47.954999999999998},{"$f":"ADM!AM164","v":51.823999999999998},{"$f":"ADM!AN164","v":40.448999999999998},{"$f":"ADM!AO164","v":46.783999999999999},{"$f":"ADM!AP164","v":49.04},{"$f":"ADM!AQ164","v":41.188000000000002},{"$f":"ADM!AR164","v":0},{"$f":"ADM!AS164","v":0},{"$f":"ADM!AT164","v":0},{"$f":"ADM!AU164","v":0},{"$f":"ADM!AV164","v":0},{"$f":"ADM!AW164","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},{"$f":"'School Resources'!CS218","v":1035443.6788045136},{"$f":"'School Resources'!CX218","v":207088.73576090275},{"$f":"'School Resources'!DC218","v":0},{"$f":"'School Resources'!DG218","v":0},{"$f":"'School Resources'!EB218","v":374094.13367097644},{"$f":"'School Resources'!EP218","v":215133.09465301756},{"$f":"'School Resources'!EX218","v":178326.83288522341},{"$f":"'School Resources'!EY218","v":2010086.4757746339},{"$f":"ADM!AK218","v":36.548999999999999},{"$f":"ADM!AL218","v":37.371000000000002},{"$f":"ADM!AM218","v":33.880000000000003},{"$f":"ADM!AN218","v":35.366},{"$f":"ADM!AO218","v":32.777000000000001},{"$f":"ADM!AP218","v":36.606000000000002},{"$f":"ADM!AQ218","v":0},{"$f":"ADM!AR218","v":0},{"$f":"ADM!AS218","v":0},{"$f":"ADM!AT218","v":0},{"$f":"ADM!AU218","v":0},{"$f":"ADM!AV218","v":0},{"$f":"ADM!AW218","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[22]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},{"$f":"'School Resources'!CS165","v":0},{"$f":"'School Resources'!CX165","v":0},{"$f":"'School Resources'!DC165","v":0},{"$f":"'School Resources'!DG165","v":257075.69055340579},{"$f":"'School Resources'!EB165","v":3067.4427737397546},{"$f":"'School Resources'!EP165","v":107445.98344975345},{"$f":"'School Resources'!EX165","v":24369.468880523771},{"$f":"'School Resources'!EY165","v":391958.58565742272},{"$f":"ADM!AK165","v":1.3009999999999999},{"$f":"ADM!AL165","v":0.193},{"$f":"ADM!AM165","v":0.72199999999999998},{"$f":"ADM!AN165","v":0},{"$f":"ADM!AO165","v":0.72199999999999998},{"$f":"ADM!AP165","v":1},{"$f":"ADM!AQ165","v":1},{"$f":"ADM!AR165","v":0},{"$f":"ADM!AS165","v":0},{"$f":"ADM!AT165","v":0},{"$f":"ADM!AU165","v":0},{"$f":"ADM!AV165","v":0},{"$f":"ADM!AW165","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},{"$f":"'School Resources'!CS219","v":0},{"$f":"'School Resources'!CX219","v":0},{"$f":"'School Resources'!DC219","v":0},{"$f":"'School Resources'!DG219","v":77944.845004550574},{"$f":"'School Resources'!EB219","v":944.60360513439366},{"$f":"'School Resources'!EP219","v":108968.38758927652},{"$f":"'School Resources'!EX219","v":2662.4001196074428},{"$f":"'School Resources'!EY219","v":190520.23631856893},{"$f":"ADM!AK219","v":0},{"$f":"ADM!AL219","v":1},{"$f":"ADM!AM219","v":0},{"$f":"ADM!AN219","v":2},{"$f":"ADM!AO219","v":0},{"$f":"ADM!AP219","v":0},{"$f":"ADM!AQ219","v":0},{"$f":"ADM!AR219","v":0},{"$f":"ADM!AS219","v":0},{"$f":"ADM!AT219","v":0},{"$f":"ADM!AU219","v":0},{"$f":"ADM!AV219","v":0},{"$f":"ADM!AW219","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[23]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},{"$f":"'School Resources'!CS166","v":2359977.9950920553},{"$f":"'School Resources'!CX166","v":471995.59901841113},{"$f":"'School Resources'!DC166","v":0},{"$f":"'School Resources'!DG166","v":0},{"$f":"'School Resources'!EB166","v":564415.86436887213},{"$f":"'School Resources'!EP166","v":363428.51178495836},{"$f":"'School Resources'!EX166","v":431790.4136025444},{"$f":"'School Resources'!EY166","v":4191608.3838668414},{"$f":"ADM!AK166","v":65.415000000000006},{"$f":"ADM!AL166","v":71.438000000000002},{"$f":"ADM!AM166","v":70.932000000000002},{"$f":"ADM!AN166","v":72.584999999999994},{"$f":"ADM!AO166","v":70.358000000000004},{"$f":"ADM!AP166","v":77.756},{"$f":"ADM!AQ166","v":48.488999999999997},{"$f":"ADM!AR166","v":0},{"$f":"ADM!AS166","v":0},{"$f":"ADM!AT166","v":0},{"$f":"ADM!AU166","v":0},{"$f":"ADM!AV166","v":0},{"$f":"ADM!AW166","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},{"$f":"'School Resources'!CS220","v":702399.73877980222},{"$f":"'School Resources'!CX220","v":163996.31577635484},{"$f":"'School Resources'!DC220","v":302094.88149275834},{"$f":"'School Resources'!DG220","v":0},{"$f":"'School Resources'!EB220","v":234262.5361929581},{"$f":"'School Resources'!EP220","v":204052.29577849628},{"$f":"'School Resources'!EX220","v":162312.87639723875},{"$f":"'School Resources'!EY220","v":1769118.6444176084},{"$f":"ADM!AK220","v":18.016999999999999},{"$f":"ADM!AL220","v":17.52},{"$f":"ADM!AM220","v":18},{"$f":"ADM!AN220","v":17.513999999999999},{"$f":"ADM!AO220","v":18},{"$f":"ADM!AP220","v":18},{"$f":"ADM!AQ220","v":18},{"$f":"ADM!AR220","v":14.737},{"$f":"ADM!AS220","v":16},{"$f":"ADM!AT220","v":0},{"$f":"ADM!AU220","v":0},{"$f":"ADM!AV220","v":0},{"$f":"ADM!AW220","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[24]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},{"$f":"'School Resources'!CS167","v":2214774.2325688796},{"$f":"'School Resources'!CX167","v":442954.84651377599},{"$f":"'School Resources'!DC167","v":0},{"$f":"'School Resources'!DG167","v":0},{"$f":"'School Resources'!EB167","v":827667.6829790161},{"$f":"'School Resources'!EP167","v":342134.64555387606},{"$f":"'School Resources'!EX167","v":408254.23790823505},{"$f":"'School Resources'!EY167","v":4235785.6455237828},{"$f":"ADM!AK167","v":65.83},{"$f":"ADM!AL167","v":68.665000000000006},{"$f":"ADM!AM167","v":67.442999999999998},{"$f":"ADM!AN167","v":76.540000000000006},{"$f":"ADM!AO167","v":61.613999999999997},{"$f":"ADM!AP167","v":57.466000000000001},{"$f":"ADM!AQ167","v":50.067999999999998},{"$f":"ADM!AR167","v":0},{"$f":"ADM!AS167","v":0},{"$f":"ADM!AT167","v":0},{"$f":"ADM!AU167","v":0},{"$f":"ADM!AV167","v":0},{"$f":"ADM!AW167","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!CS221","v":1671225.1648481947},{"$f":"'School Resources'!CX221","v":334245.03296963894},{"$f":"'School Resources'!DC221","v":0},{"$f":"'School Resources'!DG221","v":0},{"$f":"'School Resources'!EB221","v":397849.33138571511},{"$f":"'School Resources'!EP221","v":267149.33020576241},{"$f":"'School Resources'!EX221","v":287822.7920900074},{"$f":"'School Resources'!EY221","v":2958291.6514993184},{"$f":"ADM!AK221","v":69.789000000000001},{"$f":"ADM!AL221","v":70.989000000000004},{"$f":"ADM!AM221","v":51.930999999999997},{"$f":"ADM!AN221","v":50.222999999999999},{"$f":"ADM!AO221","v":51.069000000000003},{"$f":"ADM!AP221","v":49.057000000000002},{"$f":"ADM!AQ221","v":0},{"$f":"ADM!AR221","v":0},{"$f":"ADM!AS221","v":0},{"$f":"ADM!AT221","v":0},{"$f":"ADM!AU221","v":0},{"$f":"ADM!AV221","v":0},{"$f":"ADM!AW221","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[25]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!CS168","v":1618081.6183661541},{"$f":"'School Resources'!CX168","v":323616.32367323083},{"$f":"'School Resources'!DC168","v":0},{"$f":"'School Resources'!DG168","v":0},{"$f":"'School Resources'!EB168","v":411881.0304621036},{"$f":"'School Resources'!EP168","v":254630.76488907775},{"$f":"'School Resources'!EX168","v":302655.63570450217},{"$f":"'School Resources'!EY168","v":2910865.3730950681},{"$f":"ADM!AK168","v":56.381},{"$f":"ADM!AL168","v":47.476999999999997},{"$f":"ADM!AM168","v":57.438000000000002},{"$f":"ADM!AN168","v":40.381},{"$f":"ADM!AO168","v":42.557000000000002},{"$f":"ADM!AP168","v":40.71},{"$f":"ADM!AQ168","v":42.085000000000001},{"$f":"ADM!AR168","v":0},{"$f":"ADM!AS168","v":0},{"$f":"ADM!AT168","v":0},{"$f":"ADM!AU168","v":0},{"$f":"ADM!AV168","v":0},{"$f":"ADM!AW168","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},{"$f":"'School Resources'!CS222","v":1121319.4117882773},{"$f":"'School Resources'!CX222","v":224263.88235765547},{"$f":"'School Resources'!DC222","v":0},{"$f":"'School Resources'!DG222","v":0},{"$f":"'School Resources'!EB222","v":355656.83188957837},{"$f":"'School Resources'!EP222","v":217919.00910921828},{"$f":"'School Resources'!EX222","v":193116.57741519401},{"$f":"'School Resources'!EY222","v":2112275.7125599235},{"$f":"ADM!AK222","v":37.880000000000003},{"$f":"ADM!AL222","v":40.520000000000003},{"$f":"ADM!AM222","v":36.874000000000002},{"$f":"ADM!AN222","v":35.737000000000002},{"$f":"ADM!AO222","v":36.286000000000001},{"$f":"ADM!AP222","v":42.88},{"$f":"ADM!AQ222","v":0},{"$f":"ADM!AR222","v":0},{"$f":"ADM!AS222","v":0},{"$f":"ADM!AT222","v":0},{"$f":"ADM!AU222","v":0},{"$f":"ADM!AV222","v":0},{"$f":"ADM!AW222","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[26]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},{"$f":"'School Resources'!CS169","v":1789706.7558807686},{"$f":"'School Resources'!CX169","v":357941.35117615381},{"$f":"'School Resources'!DC169","v":0},{"$f":"'School Resources'!DG169","v":0},{"$f":"'School Resources'!EB169","v":534157.63340346597},{"$f":"'School Resources'!EP169","v":279799.27744428109},{"$f":"'School Resources'!EX169","v":335628.72759818909},{"$f":"'School Resources'!EY169","v":3297233.7455028584},{"$f":"ADM!AK169","v":46.517000000000003},{"$f":"ADM!AL169","v":58.801000000000002},{"$f":"ADM!AM169","v":47.908999999999999},{"$f":"ADM!AN169","v":46.591000000000001},{"$f":"ADM!AO169","v":67.209999999999994},{"$f":"ADM!AP169","v":45.107999999999997},{"$f":"ADM!AQ169","v":49.58},{"$f":"ADM!AR169","v":0},{"$f":"ADM!AS169","v":0},{"$f":"ADM!AT169","v":0},{"$f":"ADM!AU169","v":0},{"$f":"ADM!AV169","v":0},{"$f":"ADM!AW169","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},{"$f":"'School Resources'!CS223","v":1342392.1022833714},{"$f":"'School Resources'!CX223","v":442989.39375351259},{"$f":"'School Resources'!DC223","v":0},{"$f":"'School Resources'!DG223","v":0},{"$f":"'School Resources'!EB223","v":560892.40407523245},{"$f":"'School Resources'!EP223","v":258127.78778890742},{"$f":"'School Resources'!EX223","v":466627.53052214591},{"$f":"'School Resources'!EY223","v":3071029.2184231696},{"$f":"ADM!AK223","v":0},{"$f":"ADM!AL223","v":0},{"$f":"ADM!AM223","v":0},{"$f":"ADM!AN223","v":0},{"$f":"ADM!AO223","v":0},{"$f":"ADM!AP223","v":0},{"$f":"ADM!AQ223","v":111.259},{"$f":"ADM!AR223","v":121.583},{"$f":"ADM!AS223","v":88.638999999999996},{"$f":"ADM!AT223","v":40.188000000000002},{"$f":"ADM!AU223","v":0},{"$f":"ADM!AV223","v":0},{"$f":"ADM!AW223","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[27]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},{"$f":"'School Resources'!CS170","v":2079149.4554358593},{"$f":"'School Resources'!CX170","v":415829.89108717185},{"$f":"'School Resources'!DC170","v":0},{"$f":"'School Resources'!DG170","v":0},{"$f":"'School Resources'!EB170","v":491377.1984113988},{"$f":"'School Resources'!EP170","v":322245.52001258743},{"$f":"'School Resources'!EX170","v":386301.62423760525},{"$f":"'School Resources'!EY170","v":3694903.6891846228},{"$f":"ADM!AK170","v":71.688000000000002},{"$f":"ADM!AL170","v":59.652999999999999},{"$f":"ADM!AM170","v":68.016999999999996},{"$f":"ADM!AN170","v":64.709999999999994},{"$f":"ADM!AO170","v":51.619},{"$f":"ADM!AP170","v":52},{"$f":"ADM!AQ170","v":52.527999999999999},{"$f":"ADM!AR170","v":0},{"$f":"ADM!AS170","v":0},{"$f":"ADM!AT170","v":0},{"$f":"ADM!AU170","v":0},{"$f":"ADM!AV170","v":0},{"$f":"ADM!AW170","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!CS224","v":1752424.207131685},{"$f":"'School Resources'!CX224","v":350484.84142633702},{"$f":"'School Resources'!DC224","v":0},{"$f":"'School Resources'!DG224","v":0},{"$f":"'School Resources'!EB224","v":416949.47449787537},{"$f":"'School Resources'!EP224","v":279286.60048989195},{"$f":"'School Resources'!EX224","v":301807.10465102113},{"$f":"'School Resources'!EY224","v":3100952.2281968105},{"$f":"ADM!AK224","v":70.869},{"$f":"ADM!AL224","v":72},{"$f":"ADM!AM224","v":71.742999999999995},{"$f":"ADM!AN224","v":70.811000000000007},{"$f":"ADM!AO224","v":49.033999999999999},{"$f":"ADM!AP224","v":25.268999999999998},{"$f":"ADM!AQ224","v":0},{"$f":"ADM!AR224","v":0},{"$f":"ADM!AS224","v":0},{"$f":"ADM!AT224","v":0},{"$f":"ADM!AU224","v":0},{"$f":"ADM!AV224","v":0},{"$f":"ADM!AW224","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[28]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},{"$f":"'School Resources'!CS171","v":851025.56152200128},{"$f":"'School Resources'!CX171","v":170205.11230440025},{"$f":"'School Resources'!DC171","v":0},{"$f":"'School Resources'!DG171","v":0},{"$f":"'School Resources'!EB171","v":305108.76771838253},{"$f":"'School Resources'!EP171","v":207843.24658852283},{"$f":"'School Resources'!EX171","v":144306.56110477317},{"$f":"'School Resources'!EY171","v":1678489.2492380801},{"$f":"ADM!AK171","v":33},{"$f":"ADM!AL171","v":36},{"$f":"ADM!AM171","v":38},{"$f":"ADM!AN171","v":22},{"$f":"ADM!AO171","v":26},{"$f":"ADM!AP171","v":17},{"$f":"ADM!AQ171","v":0},{"$f":"ADM!AR171","v":0},{"$f":"ADM!AS171","v":0},{"$f":"ADM!AT171","v":0},{"$f":"ADM!AU171","v":0},{"$f":"ADM!AV171","v":0},{"$f":"ADM!AW171","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},{"$f":"'School Resources'!CS225","v":577951.12795064668},{"$f":"'School Resources'!CX225","v":190723.87222371341},{"$f":"'School Resources'!DC225","v":0},{"$f":"'School Resources'!DG225","v":0},{"$f":"'School Resources'!EB225","v":399471.82084436971},{"$f":"'School Resources'!EP225","v":204041.36247832997},{"$f":"'School Resources'!EX225","v":198832.74523996582},{"$f":"'School Resources'!EY225","v":1571020.9287370257},{"$f":"ADM!AK225","v":0},{"$f":"ADM!AL225","v":0},{"$f":"ADM!AM225","v":0},{"$f":"ADM!AN225","v":0},{"$f":"ADM!AO225","v":0},{"$f":"ADM!AP225","v":0},{"$f":"ADM!AQ225","v":27.553999999999998},{"$f":"ADM!AR225","v":41.713999999999999},{"$f":"ADM!AS225","v":58.509},{"$f":"ADM!AT225","v":0},{"$f":"ADM!AU225","v":0},{"$f":"ADM!AV225","v":0},{"$f":"ADM!AW225","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[29]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},{"$f":"'School Resources'!CS172","v":2708858.6571211983},{"$f":"'School Resources'!CX172","v":893923.35684999544},{"$f":"'School Resources'!DC172","v":0},{"$f":"'School Resources'!DG172","v":0},{"$f":"'School Resources'!EB172","v":1175211.1202859911},{"$f":"'School Resources'!EP172","v":494041.05649475986},{"$f":"'School Resources'!EX172","v":770713.13048931898},{"$f":"'School Resources'!EY172","v":6042747.3212412624},{"$f":"ADM!AK172","v":0},{"$f":"ADM!AL172","v":0},{"$f":"ADM!AM172","v":0},{"$f":"ADM!AN172","v":0},{"$f":"ADM!AO172","v":0},{"$f":"ADM!AP172","v":0},{"$f":"ADM!AQ172","v":0},{"$f":"ADM!AR172","v":346.267},{"$f":"ADM!AS172","v":372.30700000000002},{"$f":"ADM!AT172","v":0},{"$f":"ADM!AU172","v":0},{"$f":"ADM!AV172","v":0},{"$f":"ADM!AW172","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},{"$f":"'School Resources'!CS226","v":783246.63738854008},{"$f":"'School Resources'!CX226","v":224071.35859049432},{"$f":"'School Resources'!DC226","v":769690.85039042542},{"$f":"'School Resources'!DG226","v":0},{"$f":"'School Resources'!EB226","v":433856.86540235078},{"$f":"'School Resources'!EP226","v":235717.63760468076},{"$f":"'School Resources'!EX226","v":332540.42054816772},{"$f":"'School Resources'!EY226","v":2779123.7699246588},{"$f":"ADM!AK226","v":8.2289999999999992},{"$f":"ADM!AL226","v":14.583},{"$f":"ADM!AM226","v":15.965999999999999},{"$f":"ADM!AN226","v":10.451000000000001},{"$f":"ADM!AO226","v":15.034000000000001},{"$f":"ADM!AP226","v":11.114000000000001},{"$f":"ADM!AQ226","v":12.513999999999999},{"$f":"ADM!AR226","v":18.594000000000001},{"$f":"ADM!AS226","v":16.48},{"$f":"ADM!AT226","v":16},{"$f":"ADM!AU226","v":16.469000000000001},{"$f":"ADM!AV226","v":16.64},{"$f":"ADM!AW226","v":15.394}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[30]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},{"$f":"'School Resources'!CS173","v":2528595.7986456319},{"$f":"'School Resources'!CX173","v":834436.61355305859},{"$f":"'School Resources'!DC173","v":0},{"$f":"'School Resources'!DG173","v":0},{"$f":"'School Resources'!EB173","v":1417140.4846116379},{"$f":"'School Resources'!EP173","v":462318.79424939747},{"$f":"'School Resources'!EX173","v":722460.06460239808},{"$f":"'School Resources'!EY173","v":5964951.7556621246},{"$f":"ADM!AK173","v":0},{"$f":"ADM!AL173","v":0},{"$f":"ADM!AM173","v":0},{"$f":"ADM!AN173","v":0},{"$f":"ADM!AO173","v":0},{"$f":"ADM!AP173","v":0},{"$f":"ADM!AQ173","v":0},{"$f":"ADM!AR173","v":348.80099999999999},{"$f":"ADM!AS173","v":321.95499999999998},{"$f":"ADM!AT173","v":0},{"$f":"ADM!AU173","v":0},{"$f":"ADM!AV173","v":0},{"$f":"ADM!AW173","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},{"$f":"'School Resources'!CS227","v":2773563.3830269258},{"$f":"'School Resources'!CX227","v":915275.91639888566},{"$f":"'School Resources'!DC227","v":0},{"$f":"'School Resources'!DG227","v":0},{"$f":"'School Resources'!EB227","v":1259150.059811824},{"$f":"'School Resources'!EP227","v":514837.89917109883},{"$f":"'School Resources'!EX227","v":799482.68780162372},{"$f":"'School Resources'!EY227","v":6262309.9462103583},{"$f":"ADM!AK227","v":0},{"$f":"ADM!AL227","v":0},{"$f":"ADM!AM227","v":0},{"$f":"ADM!AN227","v":0},{"$f":"ADM!AO227","v":0},{"$f":"ADM!AP227","v":0},{"$f":"ADM!AQ227","v":248.566},{"$f":"ADM!AR227","v":251.554},{"$f":"ADM!AS227","v":247.137},{"$f":"ADM!AT227","v":0},{"$f":"ADM!AU227","v":0},{"$f":"ADM!AV227","v":0},{"$f":"ADM!AW227","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[31]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},{"$f":"'School Resources'!CS174","v":2462368.4805290499},{"$f":"'School Resources'!CX174","v":812581.59857458645},{"$f":"'School Resources'!DC174","v":0},{"$f":"'School Resources'!DG174","v":0},{"$f":"'School Resources'!EB174","v":957203.76252592239},{"$f":"'School Resources'!EP174","v":450664.25614394515},{"$f":"'School Resources'!EX174","v":704748.91642418795},{"$f":"'School Resources'!EY174","v":5387567.0141976923},{"$f":"ADM!AK174","v":0},{"$f":"ADM!AL174","v":0},{"$f":"ADM!AM174","v":0},{"$f":"ADM!AN174","v":0},{"$f":"ADM!AO174","v":0},{"$f":"ADM!AP174","v":0},{"$f":"ADM!AQ174","v":0},{"$f":"ADM!AR174","v":311.13600000000002},{"$f":"ADM!AS174","v":340.65899999999999},{"$f":"ADM!AT174","v":0},{"$f":"ADM!AU174","v":0},{"$f":"ADM!AV174","v":0},{"$f":"ADM!AW174","v":0}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},{"$f":"'School Resources'!CS228","v":3105066.5204905658},{"$f":"'School Resources'!CX228","v":1024671.9517618867},{"$f":"'School Resources'!DC228","v":0},{"$f":"'School Resources'!DG228","v":0},{"$f":"'School Resources'!EB228","v":1371139.1038492534},{"$f":"'School Resources'!EP228","v":574299.82974982273},{"$f":"'School Resources'!EX228","v":887814.4477164722},{"$f":"'School Resources'!EY228","v":6962991.8535680007},{"$f":"ADM!AK228","v":0},{"$f":"ADM!AL228","v":0},{"$f":"ADM!AM228","v":0},{"$f":"ADM!AN228","v":0},{"$f":"ADM!AO228","v":0},{"$f":"ADM!AP228","v":0},{"$f":"ADM!AQ228","v":283.57100000000003},{"$f":"ADM!AR228","v":277.14299999999997},{"$f":"ADM!AS228","v":275.85700000000003},{"$f":"ADM!AT228","v":0},{"$f":"ADM!AU228","v":0},{"$f":"ADM!AV228","v":0},{"$f":"ADM!AW228","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[32]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},{"$f":"'School Resources'!CS175","v":4470403.0325982161},{"$f":"'School Resources'!CX175","v":1640967.1659257535},{"$f":"'School Resources'!DC175","v":0},{"$f":"'School Resources'!DG175","v":0},{"$f":"'School Resources'!EB175","v":1809518.6298275455},{"$f":"'School Resources'!EP175","v":871862.37582187098},{"$f":"'School Resources'!EX175","v":1908482.3796796426},{"$f":"'School Resources'!EY175","v":10701233.583853029},{"$f":"ADM!AK175","v":0},{"$f":"ADM!AL175","v":0},{"$f":"ADM!AM175","v":0},{"$f":"ADM!AN175","v":0},{"$f":"ADM!AO175","v":0},{"$f":"ADM!AP175","v":0},{"$f":"ADM!AQ175","v":0},{"$f":"ADM!AR175","v":0},{"$f":"ADM!AS175","v":0},{"$f":"ADM!AT175","v":298.80700000000002},{"$f":"ADM!AU175","v":314.60199999999998},{"$f":"ADM!AV175","v":260.13099999999997},{"$f":"ADM!AW175","v":273.22399999999999}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},{"$f":"'School Resources'!CS229","v":2345375.2328240704},{"$f":"'School Resources'!CX229","v":773973.82683194324},{"$f":"'School Resources'!DC229","v":0},{"$f":"'School Resources'!DG229","v":0},{"$f":"'School Resources'!EB229","v":1103625.0937252224},{"$f":"'School Resources'!EP229","v":438033.51578939671},{"$f":"'School Resources'!EX229","v":682920.2506662393},{"$f":"'School Resources'!EY229","v":5343927.9198368723},{"$f":"ADM!AK229","v":0},{"$f":"ADM!AL229","v":0},{"$f":"ADM!AM229","v":0},{"$f":"ADM!AN229","v":0},{"$f":"ADM!AO229","v":0},{"$f":"ADM!AP229","v":0},{"$f":"ADM!AQ229","v":213.5},{"$f":"ADM!AR229","v":226.75399999999999},{"$f":"ADM!AS229","v":191.64},{"$f":"ADM!AT229","v":0},{"$f":"ADM!AU229","v":0},{"$f":"ADM!AV229","v":0},{"$f":"ADM!AW229","v":0}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[33]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},{"$f":"'School Resources'!CS176","v":5564045.9604050778},{"$f":"'School Resources'!CX176","v":1993451.435850064},{"$f":"'School Resources'!DC176","v":0},{"$f":"'School Resources'!DG176","v":0},{"$f":"'School Resources'!EB176","v":2259252.6518389485},{"$f":"'School Resources'!EP176","v":1080912.9019407269},{"$f":"'School Resources'!EX176","v":2335955.092244463},{"$f":"'School Resources'!EY176","v":13233618.042279281},{"$f":"ADM!AK176","v":0},{"$f":"ADM!AL176","v":0},{"$f":"ADM!AM176","v":0},{"$f":"ADM!AN176","v":0},{"$f":"ADM!AO176","v":0},{"$f":"ADM!AP176","v":0},{"$f":"ADM!AQ176","v":0},{"$f":"ADM!AR176","v":0},{"$f":"ADM!AS176","v":0},{"$f":"ADM!AT176","v":355.24400000000003},{"$f":"ADM!AU176","v":371.00900000000001},{"$f":"ADM!AV176","v":363.77800000000002},{"$f":"ADM!AW176","v":307.37799999999999}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},{"$f":"'School Resources'!CS230","v":5940610.9019332537},{"$f":"'School Resources'!CX230","v":2129673.3040365702},{"$f":"'School Resources'!DC230","v":0},{"$f":"'School Resources'!DG230","v":0},{"$f":"'School Resources'!EB230","v":2598330.1281833537},{"$f":"'School Resources'!EP230","v":1173861.2251125553},{"$f":"'School Resources'!EX230","v":2523988.8672427759},{"$f":"'School Resources'!EY230","v":14366464.426508509},{"$f":"ADM!AK230","v":0},{"$f":"ADM!AL230","v":0},{"$f":"ADM!AM230","v":0},{"$f":"ADM!AN230","v":0},{"$f":"ADM!AO230","v":0},{"$f":"ADM!AP230","v":0},{"$f":"ADM!AQ230","v":0},{"$f":"ADM!AR230","v":0},{"$f":"ADM!AS230","v":0},{"$f":"ADM!AT230","v":452.87099999999998},{"$f":"ADM!AU230","v":383.471},{"$f":"ADM!AV230","v":400.94400000000002},{"$f":"ADM!AW230","v":363.24099999999999}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[34]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},{"$f":"'School Resources'!CS177","v":0},{"$f":"'School Resources'!CX177","v":0},{"$f":"'School Resources'!DC177","v":0},{"$f":"'School Resources'!DG177","v":2317390.6685910067},{"$f":"'School Resources'!EB177","v":27651.246389726941},{"$f":"'School Resources'!EP177","v":107445.98344975345},{"$f":"'School Resources'!EX177","v":252701.91712982542},{"$f":"'School Resources'!EY177","v":2705189.8155603125},{"$f":"ADM!AK177","v":0},{"$f":"ADM!AL177","v":0},{"$f":"ADM!AM177","v":0},{"$f":"ADM!AN177","v":0},{"$f":"ADM!AO177","v":0},{"$f":"ADM!AP177","v":0},{"$f":"ADM!AQ177","v":0},{"$f":"ADM!AR177","v":0},{"$f":"ADM!AS177","v":0},{"$f":"ADM!AT177","v":35.613999999999997},{"$f":"ADM!AU177","v":53.164999999999999},{"$f":"ADM!AV177","v":41.08},{"$f":"ADM!AW177","v":75.051000000000002}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},{"$f":"'School Resources'!CS231","v":6428402.1141693499},{"$f":"'School Resources'!CX231","v":2282173.2840862023},{"$f":"'School Resources'!DC231","v":0},{"$f":"'School Resources'!DG231","v":0},{"$f":"'School Resources'!EB231","v":2679698.2030143859},{"$f":"'School Resources'!EP231","v":1268824.5037133449},{"$f":"'School Resources'!EX231","v":2718851.054887875},{"$f":"'School Resources'!EY231","v":15377949.159871157},{"$f":"ADM!AK231","v":0},{"$f":"ADM!AL231","v":0},{"$f":"ADM!AM231","v":0},{"$f":"ADM!AN231","v":0},{"$f":"ADM!AO231","v":0},{"$f":"ADM!AP231","v":0},{"$f":"ADM!AQ231","v":0},{"$f":"ADM!AR231","v":0},{"$f":"ADM!AS231","v":0},{"$f":"ADM!AT231","v":410.66800000000001},{"$f":"ADM!AU231","v":441.76799999999997},{"$f":"ADM!AV231","v":394.22899999999998},{"$f":"ADM!AW231","v":428.44099999999997}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[35]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!CS178","v":3672803.9071031339},{"$f":"'School Resources'!CX178","v":1320364.7073399625},{"$f":"'School Resources'!DC178","v":0},{"$f":"'School Resources'!DG178","v":0},{"$f":"'School Resources'!EB178","v":2062668.997524339},{"$f":"'School Resources'!EP178","v":719400.80671443348},{"$f":"'School Resources'!EX178","v":1610671.4870619928},{"$f":"'School Resources'!EY178","v":9385909.9057438616},{"$f":"ADM!AK178","v":0},{"$f":"ADM!AL178","v":0},{"$f":"ADM!AM178","v":0},{"$f":"ADM!AN178","v":0},{"$f":"ADM!AO178","v":0},{"$f":"ADM!AP178","v":0},{"$f":"ADM!AQ178","v":0},{"$f":"ADM!AR178","v":0},{"$f":"ADM!AS178","v":0},{"$f":"ADM!AT178","v":318.74400000000003},{"$f":"ADM!AU178","v":265.33499999999998},{"$f":"ADM!AV178","v":183.41200000000001},{"$f":"ADM!AW178","v":206.78700000000001}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!CS232","v":0},{"$f":"'School Resources'!CX232","v":0},{"$f":"'School Resources'!DC232","v":0},{"$f":"'School Resources'!DG232","v":1663034.9246763766},{"$f":"'School Resources'!EB232","v":20154.107500271475},{"$f":"'School Resources'!EP232","v":108968.38758927652},{"$f":"'School Resources'!EX232","v":193074.1614533441},{"$f":"'School Resources'!EY232","v":1985231.5812192687},{"$f":"ADM!AK232","v":0},{"$f":"ADM!AL232","v":0},{"$f":"ADM!AM232","v":0},{"$f":"ADM!AN232","v":0},{"$f":"ADM!AO232","v":0},{"$f":"ADM!AP232","v":0},{"$f":"ADM!AQ232","v":0},{"$f":"ADM!AR232","v":0},{"$f":"ADM!AS232","v":0.28599999999999998},{"$f":"ADM!AT232","v":20.771000000000001},{"$f":"ADM!AU232","v":30.765999999999998},{"$f":"ADM!AV232","v":40.982999999999997},{"$f":"ADM!AW232","v":54.737000000000002}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"}]
[]
[null,null,null,"State Total",null,null,{"$f":"SUM(G8:G1721)","v":385917762.588108},{"$f":"SUM(H8:H1721)","v":100583050.10426442},15217946.66934335,24500796.371386163,137781145.02074376,83205673.909785196,111192067.96411198,{"$f":"SUM(N8:N1721)","v":858398442.62774241},{"$f":"SUM(O8:O1721)","v":8115.9170000000031},{"$f":"SUM(P8:P1721)","v":7802.6749999999993},7602.8820000000051,7384.3240000000042,7066.4940000000015,7109.1259999999993,6781.9649999999974,6858.23,6826.3559999999998,6916.8779999999979,6715.5859999999993,6078.2470000000012,5894.4050000000016]
[null,null,null,"Difference from School Resources Worksheet",null,null,{"$f":"G1723-'School Resources'!CS359","v":0},{"$f":"H1723-'School Resources'!CX359","v":0},{"$f":"I1723-'School Resources'!DC359","v":0},{"$f":"J1723-'School Resources'!DG359","v":0},{"$f":"K1723-'School Resources'!EB359","v":0},{"$f":"L1723-'School Resources'!EP359","v":0},{"$f":"M1723-'School Resources'!EX359","v":0},{"$f":"N1723-'School Resources'!EY359","v":0},{"$f":"O1723-ADM!AK359","v":0},{"$f":"P1723-ADM!AL359","v":0},{"$f":"Q1723-ADM!AM359","v":0},{"$f":"R1723-ADM!AN359","v":0},{"$f":"S1723-ADM!AO359","v":0},{"$f":"T1723-ADM!AP359","v":0},{"$f":"U1723-ADM!AQ359","v":0},{"$f":"V1723-ADM!AR359","v":0},{"$f":"W1723-ADM!AS359","v":0},{"$f":"X1723-ADM!AT359","v":0},{"$f":"Y1723-ADM!AU359","v":0},{"$f":"Z1723-ADM!AV359","v":0},{"$f":"AA1723-ADM!AW359","v":0}]

{"sheet":"School Resource Matrices","index":30,"n_rows":1720,"n_cols":162,"rows_kept":562,"cut":true,"hidden":false,"merged":[[2,153,2,160],[2,16,2,33],[2,43,2,67],[2,1,2,15],[2,34,2,42],[2,108,2,132],[0,0,0,9],[2,68,2,84],[2,85,2,98],[2,99,2,107],[2,134,2,152],[4,1,4,161],[53,1,53,161],[102,1,102,161],[151,1,151,161],[200,1,200,161],[249,1,249,161],[298,1,298,161],[347,1,347,161],[396,1,396,161],[445,1,445,161],[494,1,494,161],[543,1,543,161],[592,1,592,161],[641,1,641,161],[690,1,690,161],[739,1,739,161],[788,1,788,161],[837,1,837,161],[886,1,886,161],[935,1,935,161],[984,1,984,161],[1033,1,1033,161],[1082,1,1082,161],[1131,1,1131,161],[1180,1,1180,161],[1229,1,1229,161],[1278,1,1278,161],[1327,1,1327,161],[1376,1,1376,161],[1425,1,1425,161],[1474,1,1474,161],[1523,1,1523,161],[1572,1,1572,161],[1621,1,1621,161],[1670,1,1670,161]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["School Resource Matrices Worksheet (Used on School Summary FTEs and School Summary Dollars Worksheets)"]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161]
[null,"District and School Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular Classroom Teacher FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Teacher FTEs",null,null,null,null,null,null,null,null,"Other Staff FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff FTEs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regular Classroom Teacher Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Teacher Costs",null,null,null,null,null,null,null,null,"Other Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admin Staff Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Staff Costs"]
[null,"District ID","District Name","School ID","School Name","Grades","Elem ADM","Mid ADM","High ADM","Total ADM","Alt","Small School","Small Sch/Dist","5 Grade MS","6 Grade Elem","Highest\nComponent","K Teach","1 Teach","2 Teach","3 Teach","4 Teach","5 Teach","6 Teach","7 Teach","8 Teach","9 Teach","10 Teach","11 Teach","12 Teach","Elem\nTeachers","Mid\nTeachers","High\nTeachers","Total\nCore","Total\nCore","Elem\nSpecialist","Mid\nSpecialist","High\nSpecialist","Add'l Min Tchrs","Total Specialist\nTeachers","ALT\nTeachers","Small\nSchool\nTeachers","Small\nDistrict\nTeachers","Additional\nVocEd\nTeachers","Elem IF","Mid IF","High IF","Total Inst.\nFacilitator","Elem\nTutor","Mid\nTutor","High\nTutor","Minimum\nTutor","Total\nTutors","ELL","Sum Sch","Ext Day","Elem\nLibrary","Mid\nLibrary","High\nLibrary","Total\nLibrarians","Mid\nMedia","High\nMedia","Total Media\nTechnicians","Pupil\nSupport","Minimum\nPupil Support","Total\nPupil Support","Guidance\nCounselors","Supervisory\nAides","Total\nOther FTEs","Elem\nPrincipal","Mid\nPrincipal","High\nPrincipal","Total\nPrincipal","Small/\nALE AP","Elem\nAP","Mid\nAP","High\nAP","Total\nAP","Elem\nSecretary","Mid\nSecretary","High\nSecretary","Total\nSecreterial","Elem\nClerical","Mid\nClerical","High\nClerical","Total\nClerical","K Teach $","1 Teach $","2 Teach $","3 Teach $","4 Teach $","5 Teach $","6 Teach $","7 Teach $","8 Teach $","9 Teach $","10 Teach $","11 Teach $","12 Teach $","Core\nTeach $","Elem\nSpecialist $","Mid\nSpeicalist $","High\nSpecialist $","Add'l MIN\nTeachers $","Total\nSpecialist\nTeacher $","ALT\nTeachers $","Small\nSchool\nTeachers $","Small\nDistrict\nTeachers $","Additional\nVocEd\nTeachers $","Elem\nIF $","Mid\nIF $","High\nIF $","Total IF $","Elem\nTutor $","Mid\nTutor $","High\nTutor $","Min\nTutor $","Total\nTutor $","ELL $","Summer\nSchool $","Extended\nDay $","Elem\nLibrary $","Mid\nLibrary $","High\nLibrary $","Total\nLibrarian $","Mid\nMedia Tech. $","High\nMedia Tech. $","Total\nMedia Tech. $","Substitute\nTeacher $","Pupil\nSupport $","Min Pupil\nSupport $","TotalPupil\nSupport $","Guidance\nCounselor $","Supervisory\nAides $","Total\n\"Teacher\"\nFunding $","Elem\nPrincipal $","Mid\nPrincipal $","High\nPrincipal $","Total\nPrincipal $","Small/ALE\nAP $","Elem\nAP $","Mid\nAP $","High\nAP $","Total AP $","Elem\nSecretary $","Mid\nSecretary $","High\nSecretary $","Total\nSecretarial $","Elem\nClerical $","Mid\nClerical $","High\nClerical $","Total\nClerical $","Total\nAdmin $","Total AP &\nSmall/ALE AP $","Supplies $","Equipment &\nTechnology  $","Voc Ed\nSupplies &\nEquipment $","Gifted &\nTalented $","Professional\nDevelopment $","Assessment $","Alternative Opt. \nActivities $","Total\nNon-Staff $","Total School\nResources"]
[1]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!F6","v":128},{"$f":"'School Resources'!G6","v":47.274000000000001},{"$f":"'School Resources'!H6","v":0},{"$f":"'School Resources'!I6","v":175.274},{"$f":"'School Resources'!J6","v":"F"},{"$f":"'School Resources'!K6","v":"F"},{"$f":"'School Resources'!L6","v":0},{"$f":"'School Resources'!M6","v":0},{"$f":"'School Resources'!N6","v":0},{"$f":"'School Resources'!O6","v":"M"},{"$f":"'School Resources'!P6","v":1.4981875},{"$f":"'School Resources'!Q6","v":1.4775},{"$f":"'School Resources'!R6","v":1.2810625},{"$f":"'School Resources'!S6","v":1.447875},{"$f":"'School Resources'!T6","v":1.1703749999999999},{"$f":"'School Resources'!U6","v":1.125},{"$f":"'School Resources'!V6","v":1.117},{"$f":"'School Resources'!W6","v":0.44190476190476186},{"$f":"'School Resources'!X6","v":0.45252380952380955},{"$f":"'School Resources'!Y6","v":0.23971428571428571},{"$f":"'School Resources'!Z6","v":0},{"$f":"'School Resources'!AA6","v":0},{"$f":"'School Resources'!AB6","v":0},{"$f":"'School Resources'!AC6","v":8},{"$f":"'School Resources'!AD6","v":2.2511428571428578},{"$f":"'School Resources'!AE6","v":0},{"$f":"'School Resources'!AF6","v":10.251142857142858},{"$f":"SUM(Q6:AC6)","v":10.251142857142858},{"$f":"'School Resources'!AG6","v":1.6},{"$f":"'School Resources'!AH6","v":0.74287714285714312},{"$f":"'School Resources'!AI6","v":0},{"$f":"'School Resources'!AP6","v":3.7594085714285708},{"$f":"IF(D6=\"NA\",0,AI6+AJ6+AK6+AL6)","v":6.1022857142857134},{"$f":"'School Resources'!AQ6","v":0},{"$f":"'School Resources'!AR6","v":0},{"$f":"'School Resources'!AS6","v":0},{"$f":"'School Resources'!AJ6","v":0},{"$f":"'School Resources'!AU6","v":0},{"$f":"'School Resources'!AV6","v":0},{"$f":"'School Resources'!AW6","v":0},{"$f":"SUM(AR6:AT6)","v":0},{"$f":"'School Resources'!AX6","v":0.38},{"$f":"'School Resources'!AY6","v":0.13},{"$f":"'School Resources'!AZ6","v":0},{"$f":"'School Resources'!BA6","v":4.6425396825396814E-2},{"$f":"SUM(AV6:AY6)","v":0.55642539682539682},{"$f":"'School Resources'!BB6","v":0.1},{"$f":"'School Resources'!BC6","v":0},{"$f":"'School Resources'!BD6","v":0},{"$f":"'School Resources'!BE6","v":0},{"$f":"'School Resources'!BF6","v":1},{"$f":"'School Resources'!BG6","v":0},{"$f":"SUM(BD6:BF6)","v":1},{"$f":"'School Resources'!BH6","v":0.15007619047619047},{"$f":"'School Resources'!BI6","v":0},{"$f":"SUM(BH6:BI6)","v":0.15007619047619047},{"$f":"'School Resources'!BJ6","v":0.51},{"$f":"'School Resources'!BK6","v":4.6425396825396814E-2},{"$f":"SUM(BK6:BL6)","v":0.55642539682539682},{"$f":"'School Resources'!BL6","v":0.18909600000000001},{"$f":"'School Resources'!BM6","v":1.1128507936507936},{"$f":"'School Resources'!BN6","v":3.6648737777777782},{"$f":"'School Resources'!BO6","v":0},{"$f":"'School Resources'!BP6","v":1},{"$f":"'School Resources'!BQ6","v":0},{"$f":"SUM(BQ6:BS6)","v":1},{"$f":"'School Resources'!BR6","v":0},{"$f":"'School Resources'!BS6","v":0},{"$f":"'School Resources'!BT6","v":0},{"$f":"'School Resources'!BU6","v":0},{"$f":"SUM(BV6:BX6)","v":0},{"$f":"'School Resources'!BV6","v":0},{"$f":"'School Resources'!BW6","v":1},{"$f":"'School Resources'!BX6","v":0},{"$f":"SUM(BZ6:CB6)","v":1},{"$f":"'School Resources'!BY6","v":0},{"$f":"'School Resources'!BZ6","v":0.55642539682539682},{"$f":"'School Resources'!CA6","v":0},{"$f":"SUM(CD6:CF6)","v":0.55642539682539682},{"$f":"'School Resources'!CC6","v":108220.5261950765},{"$f":"'School Resources'!CD6","v":106726.17910189848},{"$f":"'School Resources'!CE6","v":92536.653682386343},{"$f":"'School Resources'!CF6","v":104586.23794731728},{"$f":"'School Resources'!CG6","v":84541.219537316021},{"$f":"'School Resources'!CH6","v":81263.588148653667},{"$f":"'School Resources'!CI6","v":80685.713744041015},{"$f":"'School Resources'!CJ6","v":31920.681397651046},{"$f":"'School Resources'!CK6","v":32687.740875202362},{"$f":"'School Resources'!CL6","v":17315.59376678614},{"$f":"'School Resources'!CM6","v":0},{"$f":"'School Resources'!CN6","v":0},{"$f":"'School Resources'!CO6","v":0},{"$f":"'School Resources'!CS6","v":740484.13439632894},{"$f":"'School Resources'!CT6","v":115574.88092252967},{"$f":"'School Resources'!CU6","v":53661.21082861461},{"$f":"'School Resources'!CV6","v":0},{"$f":"'School Resources'!DC6","v":271558.24873874651},{"$f":"CV6+CW6+CX6+CY6","v":440794.34048989078},{"$f":"'School Resources'!DD6","v":0},{"$f":"'School Resources'!DE6","v":0},{"$f":"'School Resources'!DF6","v":0},{"$f":"'School Resources'!CW6","v":0},{"$f":"'School Resources'!DH6","v":0},{"$f":"'School Resources'!DI6","v":0},{"$f":"'School Resources'!DJ6","v":0},{"$f":"SUM(DE6:DG6)","v":0},{"$f":"'School Resources'!DK6","v":27449.034219100795},{"$f":"'School Resources'!DL6","v":9390.4590749555355},{"$f":"'School Resources'!DM6","v":0},{"$f":"'School Resources'!DN6","v":3353.5060686727647},{"$f":"SUM(DI6:DL6)","v":40192.999362729097},{"$f":"'School Resources'!DO6","v":7223.4300576581045},{"$f":"'School Resources'!DP6","v":0},{"$f":"'School Resources'!DQ6","v":0},{"$f":"'School Resources'!DR6","v":0},{"$f":"'School Resources'!DS6","v":72234.300576581038},{"$f":"'School Resources'!DT6","v":0},{"$f":"SUM(DQ6:DS6)","v":72234.300576581038},{"$f":"'School Resources'!DU6","v":10435.062160793916},{"$f":"'School Resources'!DV6","v":0},{"$f":"SUM(DU6:DV6)","v":10435.062160793916},{"$f":"'School Resources'!EA6","v":16067.569381222274},{"$f":"'School Resources'!DW6","v":36839.49329405633},{"$f":"'School Resources'!DX6","v":3353.5060686727647},{"$f":"SUM(DY6:DZ6)","v":40192.999362729097},{"$f":"'School Resources'!DY6","v":13659.217301829169},{"$f":"'School Resources'!DZ6","v":40204.101319943169},{"$f":"SUM(CU6,CZ6,DA6,DB6,DC6,DD6,DH6,DM6,DN6,DO6,DP6,DT6,EA6,EB6)","v":1354781.4215477463},{"$f":"'School Resources'!EC6","v":0},{"$f":"'School Resources'!ED6","v":114007.47925833255},{"$f":"'School Resources'!EE6","v":0},{"$f":"SUM(EE6:EG6)","v":114007.47925833255},{"$f":"'School Resources'!EF6","v":0},{"$f":"'School Resources'!EG6","v":0},{"$f":"'School Resources'!EH6","v":0},{"$f":"'School Resources'!EI6","v":0},{"$f":"SUM(EJ6:EL6)","v":0},{"$f":"'School Resources'!EJ6","v":0},{"$f":"'School Resources'!EK6","v":53987.762194931551},{"$f":"'School Resources'!EL6","v":0},{"$f":"SUM(EN6:EP6)","v":53987.762194931551},{"$f":"'School Resources'!EM6","v":0},{"$f":"'School Resources'!EN6","v":24793.126291850716},{"$f":"'School Resources'!EO6","v":0},{"$f":"SUM(ER6:ET6)","v":24793.126291850716},{"$f":"'School Resources'!EP6","v":192788.36774511481},{"$f":"EI6+EJ6+EK6+EL6","v":0},{"$f":"'School Resources'!EQ6","v":58880.147864753351},{"$f":"'School Resources'!ER6","v":51546.160192556417},{"$f":"'School Resources'!ES6","v":0},{"$f":"'School Resources'!ET6","v":5154.6160192556417},{"$f":"'School Resources'!EU6","v":20618.464077022567},{"$f":"'School Resources'!EV6","v":6607.0768142318448},{"$f":"'School Resources'!EW6","v":42581.909556529281},{"$f":"'School Resources'!EX6","v":185388.37452434911},{"$f":"'School Resources'!EY6","v":1799664.8966791695}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!F23","v":102.629},{"$f":"'School Resources'!G23","v":0},{"$f":"'School Resources'!H23","v":0},{"$f":"'School Resources'!I23","v":102.629},{"$f":"'School Resources'!J23","v":"F"},{"$f":"'School Resources'!K23","v":"F"},{"$f":"'School Resources'!L23","v":0},{"$f":"'School Resources'!M23","v":0},{"$f":"'School Resources'!N23","v":0},{"$f":"'School Resources'!O23","v":"E"},{"$f":"'School Resources'!P23","v":0.72787500000000005},{"$f":"'School Resources'!Q23","v":1.2589375},{"$f":"'School Resources'!R23","v":0.9375},{"$f":"'School Resources'!S23","v":1.2621249999999999},{"$f":"'School Resources'!T23","v":1},{"$f":"'School Resources'!U23","v":1.227875},{"$f":"'School Resources'!V23","v":0},{"$f":"'School Resources'!W23","v":0},{"$f":"'School Resources'!X23","v":0},{"$f":"'School Resources'!Y23","v":0},{"$f":"'School Resources'!Z23","v":0},{"$f":"'School Resources'!AA23","v":0},{"$f":"'School Resources'!AB23","v":0},{"$f":"'School Resources'!AC23","v":6.4143125000000003},{"$f":"'School Resources'!AD23","v":0},{"$f":"'School Resources'!AE23","v":0},{"$f":"'School Resources'!AF23","v":6.4143125000000003},{"$f":"SUM(Q7:AC7)","v":6.4143125000000003},{"$f":"'School Resources'!AG23","v":1.2828625000000002},{"$f":"'School Resources'!AH23","v":0},{"$f":"'School Resources'!AI23","v":0},{"$f":"'School Resources'!AP23","v":0},1.2828625000000002,{"$f":"'School Resources'!AQ23","v":0},{"$f":"'School Resources'!AR23","v":0},{"$f":"'School Resources'!AS23","v":0},{"$f":"'School Resources'!AJ23","v":0},{"$f":"'School Resources'!AU23","v":0},{"$f":"'School Resources'!AV23","v":0},{"$f":"'School Resources'!AW23","v":0},{"$f":"SUM(AR7:AT7)","v":0},{"$f":"'School Resources'!AX23","v":0.66},{"$f":"'School Resources'!AY23","v":0},{"$f":"'School Resources'!AZ23","v":0},{"$f":"'School Resources'!BA23","v":0},{"$f":"SUM(AV7:AY7)","v":0.66},{"$f":"'School Resources'!BB23","v":0.05},{"$f":"'School Resources'!BC23","v":0},{"$f":"'School Resources'!BD23","v":0},{"$f":"'School Resources'!BE23","v":0.35635069444444445},{"$f":"'School Resources'!BF23","v":0},{"$f":"'School Resources'!BG23","v":0},{"$f":"SUM(BD7:BF7)","v":0.35635069444444445},{"$f":"'School Resources'!BH23","v":0},{"$f":"'School Resources'!BI23","v":0},{"$f":"SUM(BH7:BI7)","v":0},{"$f":"'School Resources'!BJ23","v":0.66},{"$f":"'School Resources'!BK23","v":0},{"$f":"SUM(BK7:BL7)","v":0.66},{"$f":"'School Resources'!BL23","v":0},{"$f":"'School Resources'!BM23","v":0.7127013888888889},{"$f":"'School Resources'!BN23","v":2.4390520833333333},{"$f":"'School Resources'!BO23","v":1},{"$f":"'School Resources'!BP23","v":0},{"$f":"'School Resources'!BQ23","v":0},{"$f":"SUM(BQ7:BS7)","v":1},{"$f":"'School Resources'!BR23","v":0},{"$f":"'School Resources'!BS23","v":0},{"$f":"'School Resources'!BT23","v":0},{"$f":"'School Resources'!BU23","v":0},{"$f":"SUM(BV7:BX7)","v":0},{"$f":"'School Resources'!BV23","v":1},{"$f":"'School Resources'!BW23","v":0},{"$f":"'School Resources'!BX23","v":0},{"$f":"SUM(BZ7:CB7)","v":1},{"$f":"'School Resources'!BY23","v":0.35635069444444445},{"$f":"'School Resources'!BZ23","v":0},{"$f":"'School Resources'!CA23","v":0},{"$f":"SUM(CD7:CF7)","v":0.35635069444444445},{"$f":"'School Resources'!CC23","v":55089.448526971952},{"$f":"'School Resources'!CD23","v":95283.08103029331},{"$f":"'School Resources'!CE23","v":70954.982646795397},{"$f":"'School Resources'!CF23","v":95524.327971292412},{"$f":"'School Resources'!CG23","v":75685.314823248424},{"$f":"'School Resources'!CH23","v":92932.105938596156},{"$f":"'School Resources'!CI23","v":0},{"$f":"'School Resources'!CJ23","v":0},{"$f":"'School Resources'!CK23","v":0},{"$f":"'School Resources'!CL23","v":0},{"$f":"'School Resources'!CM23","v":0},{"$f":"'School Resources'!CN23","v":0},{"$f":"'School Resources'!CO23","v":0},{"$f":"'School Resources'!CS23","v":485469.26093719766},{"$f":"'School Resources'!CT23","v":97093.852187439552},{"$f":"'School Resources'!CU23","v":0},{"$f":"'School Resources'!CV23","v":0},{"$f":"'School Resources'!DC23","v":0},97093.852187439552,{"$f":"'School Resources'!DD23","v":0},{"$f":"'School Resources'!DE23","v":0},{"$f":"'School Resources'!DF23","v":0},{"$f":"'School Resources'!CW23","v":0},{"$f":"'School Resources'!DH23","v":0},{"$f":"'School Resources'!DI23","v":0},{"$f":"'School Resources'!DJ23","v":0},{"$f":"SUM(DE7:DG7)","v":0},{"$f":"'School Resources'!DK23","v":49952.30778334396},{"$f":"'School Resources'!DL23","v":0},{"$f":"'School Resources'!DM23","v":0},{"$f":"'School Resources'!DN23","v":0},{"$f":"SUM(DI7:DL7)","v":49952.30778334396},{"$f":"'School Resources'!DO23","v":3784.2657411624214},{"$f":"'School Resources'!DP23","v":0},{"$f":"'School Resources'!DQ23","v":0},{"$f":"'School Resources'!DR23","v":26970.514496510979},{"$f":"'School Resources'!DS23","v":0},{"$f":"'School Resources'!DT23","v":0},{"$f":"SUM(DQ7:DS7)","v":26970.514496510979},{"$f":"'School Resources'!DU23","v":0},{"$f":"'School Resources'!DV23","v":0},0,{"$f":"'School Resources'!EA23","v":7941.4478139957473},{"$f":"'School Resources'!DW23","v":49952.30778334396},{"$f":"'School Resources'!DX23","v":0},49952.30778334396,{"$f":"'School Resources'!DY23","v":0},{"$f":"'School Resources'!DZ23","v":26086.267843495232},{"$f":"SUM(CU7,CZ7,DA7,DB7,DC7,DD7,DH7,DM7,DN7,DO7,DP7,DT7,EA7,EB7)","v":713222.50892899849},{"$f":"'School Resources'!EC23","v":111416.71523779655},{"$f":"'School Resources'!ED23","v":0},{"$f":"'School Resources'!EE23","v":0},111416.71523779655,{"$f":"'School Resources'!EF23","v":0},{"$f":"'School Resources'!EG23","v":0},{"$f":"'School Resources'!EH23","v":0},{"$f":"'School Resources'!EI23","v":0},0,{"$f":"'School Resources'!EJ23","v":54518.010153466035},{"$f":"'School Resources'!EK23","v":0},{"$f":"'School Resources'!EL23","v":0},54518.010153466035,{"$f":"'School Resources'!EM23","v":16023.288371619619},{"$f":"'School Resources'!EN23","v":0},{"$f":"'School Resources'!EO23","v":0},16023.288371619619,{"$f":"'School Resources'!EP23","v":181958.01376288221},{"$f":"EI7+EJ7+EK7+EL7","v":0},{"$f":"'School Resources'!EQ23","v":34476.366689935596},{"$f":"'School Resources'!ER23","v":30182.062795405323},{"$f":"'School Resources'!ES23","v":0},{"$f":"'School Resources'!ET23","v":3018.2062795405327},{"$f":"'School Resources'!EU23","v":12072.825118162131},{"$f":"'School Resources'!EV23","v":3868.672400742837},{"$f":"'School Resources'!EW23","v":2486.7391558750005},{"$f":"'School Resources'!EX23","v":86104.872439661427},{"$f":"'School Resources'!EY23","v":1015313.1107890331}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!F29","v":337.726},{"$f":"'School Resources'!G29","v":0},{"$f":"'School Resources'!H29","v":0},{"$f":"'School Resources'!I29","v":337.726},{"$f":"'School Resources'!J29","v":"F"},{"$f":"'School Resources'!K29","v":"F"},{"$f":"'School Resources'!L29","v":0},{"$f":"'School Resources'!M29","v":0},{"$f":"'School Resources'!N29","v":0},{"$f":"'School Resources'!O29","v":"E"},{"$f":"'School Resources'!P29","v":4.4874999999999998},{"$f":"'School Resources'!Q29","v":3.5446249999999999},{"$f":"'School Resources'!R29","v":2.7868124999999999},{"$f":"'School Resources'!S29","v":3.9921250000000001},{"$f":"'School Resources'!T29","v":3.125375},{"$f":"'School Resources'!U29","v":3.1714375000000001},{"$f":"'School Resources'!V29","v":0},{"$f":"'School Resources'!W29","v":0},{"$f":"'School Resources'!X29","v":0},{"$f":"'School Resources'!Y29","v":0},{"$f":"'School Resources'!Z29","v":0},{"$f":"'School Resources'!AA29","v":0},{"$f":"'School Resources'!AB29","v":0},{"$f":"'School Resources'!AC29","v":21.107875},{"$f":"'School Resources'!AD29","v":0},{"$f":"'School Resources'!AE29","v":0},{"$f":"'School Resources'!AF29","v":21.107875},21.107875,{"$f":"'School Resources'!AG29","v":4.2215750000000005},{"$f":"'School Resources'!AH29","v":0},{"$f":"'School Resources'!AI29","v":0},{"$f":"'School Resources'!AP29","v":0},4.2215750000000005,{"$f":"'School Resources'!AQ29","v":0},{"$f":"'School Resources'!AR29","v":0},{"$f":"'School Resources'!AS29","v":0},{"$f":"'School Resources'!AJ29","v":0},{"$f":"'School Resources'!AU29","v":0},{"$f":"'School Resources'!AV29","v":0},{"$f":"'School Resources'!AW29","v":0},0,{"$f":"'School Resources'!AX29","v":1.67},{"$f":"'School Resources'!AY29","v":0},{"$f":"'School Resources'!AZ29","v":0},{"$f":"'School Resources'!BA29","v":0},1.67,{"$f":"'School Resources'!BB29","v":0.04},{"$f":"'School Resources'!BC29","v":0},{"$f":"'School Resources'!BD29","v":0},{"$f":"'School Resources'!BE29","v":1.1726597222222221},{"$f":"'School Resources'!BF29","v":0},{"$f":"'School Resources'!BG29","v":0},1.1726597222222221,{"$f":"'School Resources'!BH29","v":0},{"$f":"'School Resources'!BI29","v":0},0,{"$f":"'School Resources'!BJ29","v":1.67},{"$f":"'School Resources'!BK29","v":0},1.67,{"$f":"'School Resources'!BL29","v":0},{"$f":"'School Resources'!BM29","v":2.3453194444444443},{"$f":"'School Resources'!BN29","v":6.8979791666666657},{"$f":"'School Resources'!BO29","v":1},{"$f":"'School Resources'!BP29","v":0},{"$f":"'School Resources'!BQ29","v":0},1,{"$f":"'School Resources'!BR29","v":0},{"$f":"'School Resources'!BS29","v":0.17265972222222223},{"$f":"'School Resources'!BT29","v":0},{"$f":"'School Resources'!BU29","v":0},0.17265972222222223,{"$f":"'School Resources'!BV29","v":1.1726597222222221},{"$f":"'School Resources'!BW29","v":0},{"$f":"'School Resources'!BX29","v":0},1.1726597222222221,{"$f":"'School Resources'!BY29","v":1.1726597222222221},{"$f":"'School Resources'!BZ29","v":0},{"$f":"'School Resources'!CA29","v":0},1.1726597222222221,{"$f":"'School Resources'!CC29","v":330682.37499579572},{"$f":"'School Resources'!CD29","v":261202.23141380999},{"$f":"'School Resources'!CE29","v":205359.28159731941},{"$f":"'School Resources'!CF29","v":294178.35683121806},{"$f":"'School Resources'!CG29","v":230307.83905347856},{"$f":"'School Resources'!CH29","v":233702.16928149946},{"$f":"'School Resources'!CI29","v":0},{"$f":"'School Resources'!CJ29","v":0},{"$f":"'School Resources'!CK29","v":0},{"$f":"'School Resources'!CL29","v":0},{"$f":"'School Resources'!CM29","v":0},{"$f":"'School Resources'!CN29","v":0},{"$f":"'School Resources'!CO29","v":0},{"$f":"'School Resources'!CS29","v":1555432.2531731213},{"$f":"'School Resources'!CT29","v":311086.45063462429},{"$f":"'School Resources'!CU29","v":0},{"$f":"'School Resources'!CV29","v":0},{"$f":"'School Resources'!DC29","v":0},311086.45063462429,{"$f":"'School Resources'!DD29","v":0},{"$f":"'School Resources'!DE29","v":0},{"$f":"'School Resources'!DF29","v":0},{"$f":"'School Resources'!CW29","v":0},{"$f":"'School Resources'!DH29","v":0},{"$f":"'School Resources'!DI29","v":0},{"$f":"'School Resources'!DJ29","v":0},0,{"$f":"'School Resources'!DK29","v":123061.7417811652},{"$f":"'School Resources'!DL29","v":0},{"$f":"'School Resources'!DM29","v":0},{"$f":"'School Resources'!DN29","v":0},123061.7417811652,{"$f":"'School Resources'!DO29","v":2947.586629488987},{"$f":"'School Resources'!DP29","v":0},{"$f":"'School Resources'!DQ29","v":0},{"$f":"'School Resources'!DR29","v":86412.902954062287},{"$f":"'School Resources'!DS29","v":0},{"$f":"'School Resources'!DT29","v":0},86412.902954062287,{"$f":"'School Resources'!DU29","v":0},{"$f":"'School Resources'!DV29","v":0},0,{"$f":"'School Resources'!EA29","v":25541.561950851185},{"$f":"'School Resources'!DW29","v":123061.7417811652},{"$f":"'School Resources'!DX29","v":0},123061.7417811652,{"$f":"'School Resources'!DY29","v":0},{"$f":"'School Resources'!DZ29","v":88547.067712679389},2202002.6769536273,{"$f":"'School Resources'!EC29","v":110618.82592351253},{"$f":"'School Resources'!ED29","v":0},{"$f":"'School Resources'!EE29","v":0},110618.82592351253,{"$f":"'School Resources'!EF29","v":0},{"$f":"'School Resources'!EG29","v":16274.628646241692},{"$f":"'School Resources'!EH29","v":0},{"$f":"'School Resources'!EI29","v":0},16274.628646241692,{"$f":"'School Resources'!EJ29","v":64104.028159789996},{"$f":"'School Resources'!EK29","v":0},{"$f":"'School Resources'!EL29","v":0},64104.028159789996,{"$f":"'School Resources'!EM29","v":52861.467444951384},{"$f":"'School Resources'!EN29","v":0},{"$f":"'School Resources'!EO29","v":0},52861.467444951384,{"$f":"'School Resources'!EP29","v":243858.95017449561},16274.628646241692,{"$f":"'School Resources'!EQ29","v":113452.97544285913},{"$f":"'School Resources'!ER29","v":99321.510875493856},{"$f":"'School Resources'!ES29","v":0},{"$f":"'School Resources'!ET29","v":9932.1510875493859},{"$f":"'School Resources'!EU29","v":39728.604350197544},{"$f":"'School Resources'!EV29","v":12730.819312409507},{"$f":"'School Resources'!EW29","v":8183.2276272500003},{"$f":"'School Resources'!EX29","v":283349.28869575943},{"$f":"'School Resources'!EY29","v":2843299.5454874132}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!F32","v":216.74299999999999},{"$f":"'School Resources'!G32","v":0},{"$f":"'School Resources'!H32","v":0},{"$f":"'School Resources'!I32","v":216.74299999999999},{"$f":"'School Resources'!J32","v":"F"},{"$f":"'School Resources'!K32","v":"F"},{"$f":"'School Resources'!L32","v":0},{"$f":"'School Resources'!M32","v":0},{"$f":"'School Resources'!N32","v":0},{"$f":"'School Resources'!O32","v":"E"},{"$f":"'School Resources'!P32","v":2.7339375000000001},{"$f":"'School Resources'!Q32","v":1.8460624999999999},{"$f":"'School Resources'!R32","v":2.627875},{"$f":"'School Resources'!S32","v":2.7368125000000001},{"$f":"'School Resources'!T32","v":1.7585625},{"$f":"'School Resources'!U32","v":1.8431875},{"$f":"'School Resources'!V32","v":0},{"$f":"'School Resources'!W32","v":0},{"$f":"'School Resources'!X32","v":0},{"$f":"'School Resources'!Y32","v":0},{"$f":"'School Resources'!Z32","v":0},{"$f":"'School Resources'!AA32","v":0},{"$f":"'School Resources'!AB32","v":0},{"$f":"'School Resources'!AC32","v":13.5464375},{"$f":"'School Resources'!AD32","v":0},{"$f":"'School Resources'!AE32","v":0},{"$f":"'School Resources'!AF32","v":13.5464375},13.5464375,{"$f":"'School Resources'!AG32","v":2.7092875000000003},{"$f":"'School Resources'!AH32","v":0},{"$f":"'School Resources'!AI32","v":0},{"$f":"'School Resources'!AP32","v":0},2.7092875000000003,{"$f":"'School Resources'!AQ32","v":0},{"$f":"'School Resources'!AR32","v":0},{"$f":"'School Resources'!AS32","v":0},{"$f":"'School Resources'!AJ32","v":0},{"$f":"'School Resources'!AU32","v":0},{"$f":"'School Resources'!AV32","v":0},{"$f":"'School Resources'!AW32","v":0},0,{"$f":"'School Resources'!AX32","v":1.23},{"$f":"'School Resources'!AY32","v":0},{"$f":"'School Resources'!AZ32","v":0},{"$f":"'School Resources'!BA32","v":0},1.23,{"$f":"'School Resources'!BB32","v":0.35},{"$f":"'School Resources'!BC32","v":0},{"$f":"'School Resources'!BD32","v":0},{"$f":"'School Resources'!BE32","v":0.75257986111111108},{"$f":"'School Resources'!BF32","v":0},{"$f":"'School Resources'!BG32","v":0},0.75257986111111108,{"$f":"'School Resources'!BH32","v":0},{"$f":"'School Resources'!BI32","v":0},0,{"$f":"'School Resources'!BJ32","v":1.23},{"$f":"'School Resources'!BK32","v":0},1.23,{"$f":"'School Resources'!BL32","v":0},{"$f":"'School Resources'!BM32","v":1.5051597222222222},{"$f":"'School Resources'!BN32","v":5.0677395833333332},{"$f":"'School Resources'!BO32","v":1},{"$f":"'School Resources'!BP32","v":0},{"$f":"'School Resources'!BQ32","v":0},1,{"$f":"'School Resources'!BR32","v":0},{"$f":"'School Resources'!BS32","v":0},{"$f":"'School Resources'!BT32","v":0},{"$f":"'School Resources'!BU32","v":0},0,{"$f":"'School Resources'!BV32","v":1},{"$f":"'School Resources'!BW32","v":0},{"$f":"'School Resources'!BX32","v":0},1,{"$f":"'School Resources'!BY32","v":0.75257986111111108},{"$f":"'School Resources'!BZ32","v":0},{"$f":"'School Resources'!CA32","v":0},0.75257986111111108,{"$f":"'School Resources'!CC32","v":200317.79781609785},{"$f":"'School Resources'!CD32","v":135262.48300514554},{"$f":"'School Resources'!CE32","v":192546.51320155567},{"$f":"'School Resources'!CF32","v":200528.45137665703},{"$f":"'School Resources'!CG32","v":128851.28768377901},{"$f":"'School Resources'!CH32","v":135051.82944458636},{"$f":"'School Resources'!CI32","v":0},{"$f":"'School Resources'!CJ32","v":0},{"$f":"'School Resources'!CK32","v":0},{"$f":"'School Resources'!CL32","v":0},{"$f":"'School Resources'!CM32","v":0},{"$f":"'School Resources'!CN32","v":0},{"$f":"'School Resources'!CO32","v":0},{"$f":"'School Resources'!CS32","v":992558.36252782145},{"$f":"'School Resources'!CT32","v":198511.67250556432},{"$f":"'School Resources'!CU32","v":0},{"$f":"'School Resources'!CV32","v":0},{"$f":"'School Resources'!DC32","v":0},198511.67250556432,{"$f":"'School Resources'!DD32","v":0},{"$f":"'School Resources'!DE32","v":0},{"$f":"'School Resources'!DF32","v":0},{"$f":"'School Resources'!CW32","v":0},{"$f":"'School Resources'!DH32","v":0},{"$f":"'School Resources'!DI32","v":0},{"$f":"'School Resources'!DJ32","v":0},0,{"$f":"'School Resources'!DK32","v":90123.088517495489},{"$f":"'School Resources'!DL32","v":0},{"$f":"'School Resources'!DM32","v":0},{"$f":"'School Resources'!DN32","v":0},90123.088517495489,{"$f":"'School Resources'!DO32","v":25644.781285466197},{"$f":"'School Resources'!DP32","v":0},{"$f":"'School Resources'!DQ32","v":0},{"$f":"'School Resources'!DR32","v":55142.13125154563},{"$f":"'School Resources'!DS32","v":0},{"$f":"'School Resources'!DT32","v":0},55142.13125154563,{"$f":"'School Resources'!DU32","v":0},{"$f":"'School Resources'!DV32","v":0},0,{"$f":"'School Resources'!EA32","v":16847.690135185632},{"$f":"'School Resources'!DW32","v":90123.088517495489},{"$f":"'School Resources'!DX32","v":0},90123.088517495489,{"$f":"'School Resources'!DY32","v":0},{"$f":"'School Resources'!DZ32","v":54546.75871768417},1452103.1246053884,{"$f":"'School Resources'!EC32","v":105451.93312132513},{"$f":"'School Resources'!ED32","v":0},{"$f":"'School Resources'!EE32","v":0},105451.93312132513,{"$f":"'School Resources'!EF32","v":0},{"$f":"'School Resources'!EG32","v":0},{"$f":"'School Resources'!EH32","v":0},{"$f":"'School Resources'!EI32","v":0},0,{"$f":"'School Resources'!EJ32","v":54993.479634906544},{"$f":"'School Resources'!EK32","v":0},{"$f":"'School Resources'!EL32","v":0},54993.479634906544,{"$f":"'School Resources'!EM32","v":34114.651810203242},{"$f":"'School Resources'!EN32","v":0},{"$f":"'School Resources'!EO32","v":0},34114.651810203242,{"$f":"'School Resources'!EP32","v":194560.06456643491},0,{"$f":"'School Resources'!EQ32","v":72810.912563473394},{"$f":"'School Resources'!ER32","v":63741.73807076495},{"$f":"'School Resources'!ES32","v":0},{"$f":"'School Resources'!ET32","v":6374.173807076495},{"$f":"'School Resources'!EU32","v":25496.69522830598},{"$f":"'School Resources'!EV32","v":8170.2799613579464},{"$f":"'School Resources'!EW32","v":5251.7641686249999},{"$f":"'School Resources'!EX32","v":181845.56379960378},{"$f":"'School Resources'!EY32","v":1899903.201824297}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!F35","v":117.265},{"$f":"'School Resources'!G35","v":0},{"$f":"'School Resources'!H35","v":0},{"$f":"'School Resources'!I35","v":117.265},{"$f":"'School Resources'!J35","v":"F"},{"$f":"'School Resources'!K35","v":"F"},{"$f":"'School Resources'!L35","v":0},{"$f":"'School Resources'!M35","v":0},{"$f":"'School Resources'!N35","v":0},{"$f":"'School Resources'!O35","v":"E"},{"$f":"'School Resources'!P35","v":1.4492291666666668},{"$f":"'School Resources'!Q35","v":1.6156874999999999},{"$f":"'School Resources'!R35","v":1.3799374999999998},{"$f":"'School Resources'!S35","v":1.4496041666666668},{"$f":"'School Resources'!T35","v":1.4346041666666667},{"$f":"'School Resources'!U35","v":0},{"$f":"'School Resources'!V35","v":0},{"$f":"'School Resources'!W35","v":0},{"$f":"'School Resources'!X35","v":0},{"$f":"'School Resources'!Y35","v":0},{"$f":"'School Resources'!Z35","v":0},{"$f":"'School Resources'!AA35","v":0},{"$f":"'School Resources'!AB35","v":0},{"$f":"'School Resources'!AC35","v":7.3290625},{"$f":"'School Resources'!AD35","v":0},{"$f":"'School Resources'!AE35","v":0},{"$f":"'School Resources'!AF35","v":7.3290625},7.3290625,{"$f":"'School Resources'!AG35","v":1.4658125000000002},{"$f":"'School Resources'!AH35","v":0},{"$f":"'School Resources'!AI35","v":0},{"$f":"'School Resources'!AP35","v":0},1.4658125000000002,{"$f":"'School Resources'!AQ35","v":0},{"$f":"'School Resources'!AR35","v":0},{"$f":"'School Resources'!AS35","v":0},{"$f":"'School Resources'!AJ35","v":0},{"$f":"'School Resources'!AU35","v":0},{"$f":"'School Resources'!AV35","v":0},{"$f":"'School Resources'!AW35","v":0},0,{"$f":"'School Resources'!AX35","v":0.42},{"$f":"'School Resources'!AY35","v":0},{"$f":"'School Resources'!AZ35","v":0},{"$f":"'School Resources'!BA35","v":0},0.42,{"$f":"'School Resources'!BB35","v":0.01},{"$f":"'School Resources'!BC35","v":0},{"$f":"'School Resources'!BD35","v":0},{"$f":"'School Resources'!BE35","v":0.40717013888888887},{"$f":"'School Resources'!BF35","v":0},{"$f":"'School Resources'!BG35","v":0},0.40717013888888887,{"$f":"'School Resources'!BH35","v":0},{"$f":"'School Resources'!BI35","v":0},0,{"$f":"'School Resources'!BJ35","v":0.42},{"$f":"'School Resources'!BK35","v":0},0.42,{"$f":"'School Resources'!BL35","v":0},{"$f":"'School Resources'!BM35","v":0.81434027777777773},{"$f":"'School Resources'!BN35","v":2.0715104166666665},{"$f":"'School Resources'!BO35","v":1},{"$f":"'School Resources'!BP35","v":0},{"$f":"'School Resources'!BQ35","v":0},1,{"$f":"'School Resources'!BR35","v":0},{"$f":"'School Resources'!BS35","v":0},{"$f":"'School Resources'!BT35","v":0},{"$f":"'School Resources'!BU35","v":0},0,{"$f":"'School Resources'!BV35","v":1},{"$f":"'School Resources'!BW35","v":0},{"$f":"'School Resources'!BX35","v":0},1,{"$f":"'School Resources'!BY35","v":0.40717013888888887},{"$f":"'School Resources'!BZ35","v":0},{"$f":"'School Resources'!CA35","v":0},0.40717013888888887,{"$f":"'School Resources'!CC35","v":107193.43200805204},{"$f":"'School Resources'!CD35","v":119505.66008539681},{"$f":"'School Resources'!CE35","v":102068.21666571801},{"$f":"'School Resources'!CF35","v":107221.16919270689},{"$f":"'School Resources'!CG35","v":106111.68180651309},{"$f":"'School Resources'!CH35","v":0},{"$f":"'School Resources'!CI35","v":0},{"$f":"'School Resources'!CJ35","v":0},{"$f":"'School Resources'!CK35","v":0},{"$f":"'School Resources'!CL35","v":0},{"$f":"'School Resources'!CM35","v":0},{"$f":"'School Resources'!CN35","v":0},{"$f":"'School Resources'!CO35","v":0},{"$f":"'School Resources'!CS35","v":542100.15975838678},{"$f":"'School Resources'!CT35","v":108420.03195167737},{"$f":"'School Resources'!CU35","v":0},{"$f":"'School Resources'!CV35","v":0},{"$f":"'School Resources'!DC35","v":0},108420.03195167737,{"$f":"'School Resources'!DD35","v":0},{"$f":"'School Resources'!DE35","v":0},{"$f":"'School Resources'!DF35","v":0},{"$f":"'School Resources'!CW35","v":0},{"$f":"'School Resources'!DH35","v":0},{"$f":"'School Resources'!DI35","v":0},{"$f":"'School Resources'!DJ35","v":0},0,{"$f":"'School Resources'!DK35","v":31065.646813425654},{"$f":"'School Resources'!DL35","v":0},{"$f":"'School Resources'!DM35","v":0},{"$f":"'School Resources'!DN35","v":0},31065.646813425654,{"$f":"'School Resources'!DO35","v":739.65825746251562},{"$f":"'School Resources'!DP35","v":0},{"$f":"'School Resources'!DQ35","v":0},{"$f":"'School Resources'!DR35","v":30116.675542132602},{"$f":"'School Resources'!DS35","v":0},{"$f":"'School Resources'!DT35","v":0},30116.675542132602,{"$f":"'School Resources'!DU35","v":0},{"$f":"'School Resources'!DV35","v":0},0,{"$f":"'School Resources'!EA35","v":8713.8501819141402},{"$f":"'School Resources'!DW35","v":31065.646813425654},{"$f":"'School Resources'!DX35","v":0},31065.646813425654,{"$f":"'School Resources'!DY35","v":0},{"$f":"'School Resources'!DZ35","v":29205.107029870022},743507.81913651072,{"$f":"'School Resources'!EC35","v":107398.45094895572},{"$f":"'School Resources'!ED35","v":0},{"$f":"'School Resources'!EE35","v":0},107398.45094895572,{"$f":"'School Resources'!EF35","v":0},{"$f":"'School Resources'!EG35","v":0},{"$f":"'School Resources'!EH35","v":0},{"$f":"'School Resources'!EI35","v":0},0,{"$f":"'School Resources'!EJ35","v":52918.766468107337},{"$f":"'School Resources'!EK35","v":0},{"$f":"'School Resources'!EL35","v":0},52918.766468107337,{"$f":"'School Resources'!EM35","v":17808.052141436165},{"$f":"'School Resources'!EN35","v":0},{"$f":"'School Resources'!EO35","v":0},17808.052141436165,{"$f":"'School Resources'!EP35","v":178125.26955849925},0,{"$f":"'School Resources'!EQ35","v":39393.067650423349},{"$f":"'School Resources'!ER35","v":34486.349800769814},{"$f":"'School Resources'!ES35","v":0},{"$f":"'School Resources'!ET35","v":3448.6349800769813},{"$f":"'School Resources'!EU35","v":13794.539920307925},{"$f":"'School Resources'!EV35","v":4420.3867237633494},{"$f":"'School Resources'!EW35","v":2841.3749243750003},{"$f":"'School Resources'!EX35","v":98384.353999716433},{"$f":"'School Resources'!EY35","v":1057936.3999065105}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!F39","v":39.417000000000002},{"$f":"'School Resources'!G39","v":0},{"$f":"'School Resources'!H39","v":0},{"$f":"'School Resources'!I39","v":39.417000000000002},{"$f":"'School Resources'!J39","v":"F"},{"$f":"'School Resources'!K39","v":"T"},{"$f":"'School Resources'!L39","v":0},{"$f":"'School Resources'!M39","v":0},{"$f":"'School Resources'!N39","v":1},{"$f":"'School Resources'!O39","v":"E"},{"$f":"'School Resources'!P39","v":0},{"$f":"'School Resources'!Q39","v":0},{"$f":"'School Resources'!R39","v":0},{"$f":"'School Resources'!S39","v":0},{"$f":"'School Resources'!T39","v":0},{"$f":"'School Resources'!U39","v":0},{"$f":"'School Resources'!V39","v":0},{"$f":"'School Resources'!W39","v":0},{"$f":"'School Resources'!X39","v":0},{"$f":"'School Resources'!Y39","v":0},{"$f":"'School Resources'!Z39","v":0},{"$f":"'School Resources'!AA39","v":0},{"$f":"'School Resources'!AB39","v":0},{"$f":"'School Resources'!AC39","v":0},{"$f":"'School Resources'!AD39","v":0},{"$f":"'School Resources'!AE39","v":0},{"$f":"'School Resources'!AF39","v":0},0,{"$f":"'School Resources'!AG39","v":0},{"$f":"'School Resources'!AH39","v":0},{"$f":"'School Resources'!AI39","v":0},{"$f":"'School Resources'!AP39","v":0},0,{"$f":"'School Resources'!AQ39","v":0},{"$f":"'School Resources'!AR39","v":5.6310000000000002},{"$f":"'School Resources'!AS39","v":0},{"$f":"'School Resources'!AJ39","v":0},{"$f":"'School Resources'!AU39","v":0},{"$f":"'School Resources'!AV39","v":0},{"$f":"'School Resources'!AW39","v":0},0,{"$f":"'School Resources'!AX39","v":0},{"$f":"'School Resources'!AY39","v":0},{"$f":"'School Resources'!AZ39","v":0},{"$f":"'School Resources'!BA39","v":0},0,{"$f":"'School Resources'!BB39","v":0},{"$f":"'School Resources'!BC39","v":0},{"$f":"'School Resources'!BD39","v":0},{"$f":"'School Resources'!BE39","v":0},{"$f":"'School Resources'!BF39","v":0},{"$f":"'School Resources'!BG39","v":0},0,{"$f":"'School Resources'!BH39","v":0},{"$f":"'School Resources'!BI39","v":0},0,{"$f":"'School Resources'!BJ39","v":0},{"$f":"'School Resources'!BK39","v":0},0,{"$f":"'School Resources'!BL39","v":0},{"$f":"'School Resources'!BM39","v":0},{"$f":"'School Resources'!BN39","v":0},{"$f":"'School Resources'!BO39","v":0},{"$f":"'School Resources'!BP39","v":0},{"$f":"'School Resources'!BQ39","v":0},0,{"$f":"'School Resources'!BR39","v":1},{"$f":"'School Resources'!BS39","v":0},{"$f":"'School Resources'!BT39","v":0},{"$f":"'School Resources'!BU39","v":0},0,{"$f":"'School Resources'!BV39","v":0},{"$f":"'School Resources'!BW39","v":0},{"$f":"'School Resources'!BX39","v":0},0,{"$f":"'School Resources'!BY39","v":0},{"$f":"'School Resources'!BZ39","v":0},{"$f":"'School Resources'!CA39","v":0},0,{"$f":"'School Resources'!CC39","v":0},{"$f":"'School Resources'!CD39","v":0},{"$f":"'School Resources'!CE39","v":0},{"$f":"'School Resources'!CF39","v":0},{"$f":"'School Resources'!CG39","v":0},{"$f":"'School Resources'!CH39","v":0},{"$f":"'School Resources'!CI39","v":0},{"$f":"'School Resources'!CJ39","v":0},{"$f":"'School Resources'!CK39","v":0},{"$f":"'School Resources'!CL39","v":0},{"$f":"'School Resources'!CM39","v":0},{"$f":"'School Resources'!CN39","v":0},{"$f":"'School Resources'!CO39","v":0},{"$f":"'School Resources'!CS39","v":0},{"$f":"'School Resources'!CT39","v":0},{"$f":"'School Resources'!CU39","v":0},{"$f":"'School Resources'!CV39","v":0},{"$f":"'School Resources'!DC39","v":0},0,{"$f":"'School Resources'!DD39","v":0},{"$f":"'School Resources'!DE39","v":437087.0396080119},{"$f":"'School Resources'!DF39","v":0},{"$f":"'School Resources'!CW39","v":0},{"$f":"'School Resources'!DH39","v":0},{"$f":"'School Resources'!DI39","v":0},{"$f":"'School Resources'!DJ39","v":0},0,{"$f":"'School Resources'!DK39","v":0},{"$f":"'School Resources'!DL39","v":0},{"$f":"'School Resources'!DM39","v":0},{"$f":"'School Resources'!DN39","v":0},0,{"$f":"'School Resources'!DO39","v":0},{"$f":"'School Resources'!DP39","v":0},{"$f":"'School Resources'!DQ39","v":0},{"$f":"'School Resources'!DR39","v":0},{"$f":"'School Resources'!DS39","v":0},{"$f":"'School Resources'!DT39","v":0},0,{"$f":"'School Resources'!DU39","v":0},{"$f":"'School Resources'!DV39","v":0},0,{"$f":"'School Resources'!EA39","v":5319.0629005117707},{"$f":"'School Resources'!DW39","v":0},{"$f":"'School Resources'!DX39","v":0},0,{"$f":"'School Resources'!DY39","v":0},{"$f":"'School Resources'!DZ39","v":0},437087.0396080119,{"$f":"'School Resources'!EC39","v":0},{"$f":"'School Resources'!ED39","v":0},{"$f":"'School Resources'!EE39","v":0},0,{"$f":"'School Resources'!EF39","v":106848.21004022106},{"$f":"'School Resources'!EG39","v":0},{"$f":"'School Resources'!EH39","v":0},{"$f":"'School Resources'!EI39","v":0},0,{"$f":"'School Resources'!EJ39","v":0},{"$f":"'School Resources'!EK39","v":0},{"$f":"'School Resources'!EL39","v":0},0,{"$f":"'School Resources'!EM39","v":0},{"$f":"'School Resources'!EN39","v":0},{"$f":"'School Resources'!EO39","v":0},0,{"$f":"'School Resources'!EP39","v":106848.21004022106},106848.21004022106,{"$f":"'School Resources'!EQ39","v":13241.432205489593},{"$f":"'School Resources'!ER39","v":11592.10719393633},{"$f":"'School Resources'!ES39","v":0},{"$f":"'School Resources'!ET39","v":1159.2107193936331},{"$f":"'School Resources'!EU39","v":4636.8428775745324},{"$f":"'School Resources'!EV39","v":1485.8515626195365},{"$f":"'School Resources'!EW39","v":4016.9148527814818},{"$f":"'School Resources'!EX39","v":36132.359411795107},{"$f":"'School Resources'!EY39","v":585386.67196053988}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!F60","v":4.7833333333333341},{"$f":"'School Resources'!G60","v":0},{"$f":"'School Resources'!H60","v":0},{"$f":"'School Resources'!I60","v":4.7833333333333341},{"$f":"'School Resources'!J60","v":"F"},{"$f":"'School Resources'!K60","v":"T"},{"$f":"'School Resources'!L60","v":0},{"$f":"'School Resources'!M60","v":0},{"$f":"'School Resources'!N60","v":0},{"$f":"'School Resources'!O60","v":"E"},{"$f":"'School Resources'!P60","v":0},{"$f":"'School Resources'!Q60","v":0},{"$f":"'School Resources'!R60","v":0},{"$f":"'School Resources'!S60","v":0},{"$f":"'School Resources'!T60","v":0},{"$f":"'School Resources'!U60","v":0},{"$f":"'School Resources'!V60","v":0},{"$f":"'School Resources'!W60","v":0},{"$f":"'School Resources'!X60","v":0},{"$f":"'School Resources'!Y60","v":0},{"$f":"'School Resources'!Z60","v":0},{"$f":"'School Resources'!AA60","v":0},{"$f":"'School Resources'!AB60","v":0},{"$f":"'School Resources'!AC60","v":0},{"$f":"'School Resources'!AD60","v":0},{"$f":"'School Resources'!AE60","v":0},{"$f":"'School Resources'!AF60","v":0},0,{"$f":"'School Resources'!AG60","v":0},{"$f":"'School Resources'!AH60","v":0},{"$f":"'School Resources'!AI60","v":0},{"$f":"'School Resources'!AP60","v":0},0,{"$f":"'School Resources'!AQ60","v":0},{"$f":"'School Resources'!AR60","v":1},{"$f":"'School Resources'!AS60","v":0},{"$f":"'School Resources'!AJ60","v":0},{"$f":"'School Resources'!AU60","v":0},{"$f":"'School Resources'!AV60","v":0},{"$f":"'School Resources'!AW60","v":0},0,{"$f":"'School Resources'!AX60","v":0},{"$f":"'School Resources'!AY60","v":0},{"$f":"'School Resources'!AZ60","v":0},{"$f":"'School Resources'!BA60","v":0},0,{"$f":"'School Resources'!BB60","v":0},{"$f":"'School Resources'!BC60","v":0},{"$f":"'School Resources'!BD60","v":0},{"$f":"'School Resources'!BE60","v":0},{"$f":"'School Resources'!BF60","v":0},{"$f":"'School Resources'!BG60","v":0},0,{"$f":"'School Resources'!BH60","v":0},{"$f":"'School Resources'!BI60","v":0},0,{"$f":"'School Resources'!BJ60","v":0},{"$f":"'School Resources'!BK60","v":0},0,{"$f":"'School Resources'!BL60","v":0},{"$f":"'School Resources'!BM60","v":0},{"$f":"'School Resources'!BN60","v":0},{"$f":"'School Resources'!BO60","v":0},{"$f":"'School Resources'!BP60","v":0},{"$f":"'School Resources'!BQ60","v":0},0,{"$f":"'School Resources'!BR60","v":1},{"$f":"'School Resources'!BS60","v":0},{"$f":"'School Resources'!BT60","v":0},{"$f":"'School Resources'!BU60","v":0},0,{"$f":"'School Resources'!BV60","v":0},{"$f":"'School Resources'!BW60","v":0},{"$f":"'School Resources'!BX60","v":0},0,{"$f":"'School Resources'!BY60","v":0},{"$f":"'School Resources'!BZ60","v":0},{"$f":"'School Resources'!CA60","v":0},0,{"$f":"'School Resources'!CC60","v":0},{"$f":"'School Resources'!CD60","v":0},{"$f":"'School Resources'!CE60","v":0},{"$f":"'School Resources'!CF60","v":0},{"$f":"'School Resources'!CG60","v":0},{"$f":"'School Resources'!CH60","v":0},{"$f":"'School Resources'!CI60","v":0},{"$f":"'School Resources'!CJ60","v":0},{"$f":"'School Resources'!CK60","v":0},{"$f":"'School Resources'!CL60","v":0},{"$f":"'School Resources'!CM60","v":0},{"$f":"'School Resources'!CN60","v":0},{"$f":"'School Resources'!CO60","v":0},{"$f":"'School Resources'!CS60","v":0},{"$f":"'School Resources'!CT60","v":0},{"$f":"'School Resources'!CU60","v":0},{"$f":"'School Resources'!CV60","v":0},{"$f":"'School Resources'!DC60","v":0},0,{"$f":"'School Resources'!DD60","v":0},{"$f":"'School Resources'!DE60","v":72325.647153023252},{"$f":"'School Resources'!DF60","v":0},{"$f":"'School Resources'!CW60","v":0},{"$f":"'School Resources'!DH60","v":0},{"$f":"'School Resources'!DI60","v":0},{"$f":"'School Resources'!DJ60","v":0},0,{"$f":"'School Resources'!DK60","v":0},{"$f":"'School Resources'!DL60","v":0},{"$f":"'School Resources'!DM60","v":0},{"$f":"'School Resources'!DN60","v":0},0,{"$f":"'School Resources'!DO60","v":0},{"$f":"'School Resources'!DP60","v":0},{"$f":"'School Resources'!DQ60","v":0},{"$f":"'School Resources'!DR60","v":0},{"$f":"'School Resources'!DS60","v":0},{"$f":"'School Resources'!DT60","v":0},0,{"$f":"'School Resources'!DU60","v":0},{"$f":"'School Resources'!DV60","v":0},0,{"$f":"'School Resources'!EA60","v":944.60360513439366},{"$f":"'School Resources'!DW60","v":0},{"$f":"'School Resources'!DX60","v":0},0,{"$f":"'School Resources'!DY60","v":0},{"$f":"'School Resources'!DZ60","v":0},72325.647153023252,{"$f":"'School Resources'!EC60","v":0},{"$f":"'School Resources'!ED60","v":0},{"$f":"'School Resources'!EE60","v":0},0,{"$f":"'School Resources'!EF60","v":96412.781746794397},{"$f":"'School Resources'!EG60","v":0},{"$f":"'School Resources'!EH60","v":0},{"$f":"'School Resources'!EI60","v":0},0,{"$f":"'School Resources'!EJ60","v":0},{"$f":"'School Resources'!EK60","v":0},{"$f":"'School Resources'!EL60","v":0},0,{"$f":"'School Resources'!EM60","v":0},{"$f":"'School Resources'!EN60","v":0},{"$f":"'School Resources'!EO60","v":0},0,{"$f":"'School Resources'!EP60","v":96412.781746794397},96412.781746794397,{"$f":"'School Resources'!EQ60","v":1606.8748014712407},{"$f":"'School Resources'!ER60","v":1406.7258478404949},{"$f":"'School Resources'!ES60","v":0},{"$f":"'School Resources'!ET60","v":140.67258478404949},{"$f":"'School Resources'!EU60","v":562.69033913619796},{"$f":"'School Resources'!EV60","v":180.31111723021667},{"$f":"'School Resources'!EW60","v":115.9019604166667},{"$f":"'School Resources'!EX60","v":4013.176650878866},{"$f":"'School Resources'!EY60","v":173696.2091558309}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!F67","v":22.615666666666669},{"$f":"'School Resources'!G67","v":0},{"$f":"'School Resources'!H67","v":0},{"$f":"'School Resources'!I67","v":22.615666666666669},{"$f":"'School Resources'!J67","v":"F"},{"$f":"'School Resources'!K67","v":"T"},{"$f":"'School Resources'!L67","v":0},{"$f":"'School Resources'!M67","v":0},{"$f":"'School Resources'!N67","v":1},{"$f":"'School Resources'!O67","v":"E"},{"$f":"'School Resources'!P67","v":0},{"$f":"'School Resources'!Q67","v":0},{"$f":"'School Resources'!R67","v":0},{"$f":"'School Resources'!S67","v":0},{"$f":"'School Resources'!T67","v":0},{"$f":"'School Resources'!U67","v":0},{"$f":"'School Resources'!V67","v":0},{"$f":"'School Resources'!W67","v":0},{"$f":"'School Resources'!X67","v":0},{"$f":"'School Resources'!Y67","v":0},{"$f":"'School Resources'!Z67","v":0},{"$f":"'School Resources'!AA67","v":0},{"$f":"'School Resources'!AB67","v":0},{"$f":"'School Resources'!AC67","v":0},{"$f":"'School Resources'!AD67","v":0},{"$f":"'School Resources'!AE67","v":0},{"$f":"'School Resources'!AF67","v":0},0,{"$f":"'School Resources'!AG67","v":0},{"$f":"'School Resources'!AH67","v":0},{"$f":"'School Resources'!AI67","v":0},{"$f":"'School Resources'!AP67","v":0},0,{"$f":"'School Resources'!AQ67","v":0},{"$f":"'School Resources'!AR67","v":3.230809523809524},{"$f":"'School Resources'!AS67","v":0},{"$f":"'School Resources'!AJ67","v":0},{"$f":"'School Resources'!AU67","v":0},{"$f":"'School Resources'!AV67","v":0},{"$f":"'School Resources'!AW67","v":0},0,{"$f":"'School Resources'!AX67","v":0},{"$f":"'School Resources'!AY67","v":0},{"$f":"'School Resources'!AZ67","v":0},{"$f":"'School Resources'!BA67","v":0},0,{"$f":"'School Resources'!BB67","v":0},{"$f":"'School Resources'!BC67","v":0},{"$f":"'School Resources'!BD67","v":0},{"$f":"'School Resources'!BE67","v":0},{"$f":"'School Resources'!BF67","v":0},{"$f":"'School Resources'!BG67","v":0},0,{"$f":"'School Resources'!BH67","v":0},{"$f":"'School Resources'!BI67","v":0},0,{"$f":"'School Resources'!BJ67","v":0},{"$f":"'School Resources'!BK67","v":0},0,{"$f":"'School Resources'!BL67","v":0},{"$f":"'School Resources'!BM67","v":0},{"$f":"'School Resources'!BN67","v":0},{"$f":"'School Resources'!BO67","v":0},{"$f":"'School Resources'!BP67","v":0},{"$f":"'School Resources'!BQ67","v":0},0,{"$f":"'School Resources'!BR67","v":1},{"$f":"'School Resources'!BS67","v":0},{"$f":"'School Resources'!BT67","v":0},{"$f":"'School Resources'!BU67","v":0},0,{"$f":"'School Resources'!BV67","v":0},{"$f":"'School Resources'!BW67","v":0},{"$f":"'School Resources'!BX67","v":0},0,{"$f":"'School Resources'!BY67","v":0},{"$f":"'School Resources'!BZ67","v":0},{"$f":"'School Resources'!CA67","v":0},0,{"$f":"'School Resources'!CC67","v":0},{"$f":"'School Resources'!CD67","v":0},{"$f":"'School Resources'!CE67","v":0},{"$f":"'School Resources'!CF67","v":0},{"$f":"'School Resources'!CG67","v":0},{"$f":"'School Resources'!CH67","v":0},{"$f":"'School Resources'!CI67","v":0},{"$f":"'School Resources'!CJ67","v":0},{"$f":"'School Resources'!CK67","v":0},{"$f":"'School Resources'!CL67","v":0},{"$f":"'School Resources'!CM67","v":0},{"$f":"'School Resources'!CN67","v":0},{"$f":"'School Resources'!CO67","v":0},{"$f":"'School Resources'!CS67","v":0},{"$f":"'School Resources'!CT67","v":0},{"$f":"'School Resources'!CU67","v":0},{"$f":"'School Resources'!CV67","v":0},{"$f":"'School Resources'!DC67","v":0},0,{"$f":"'School Resources'!DD67","v":0},{"$f":"'School Resources'!DE67","v":241496.12632562296},{"$f":"'School Resources'!DF67","v":0},{"$f":"'School Resources'!CW67","v":0},{"$f":"'School Resources'!DH67","v":0},{"$f":"'School Resources'!DI67","v":0},{"$f":"'School Resources'!DJ67","v":0},0,{"$f":"'School Resources'!DK67","v":0},{"$f":"'School Resources'!DL67","v":0},{"$f":"'School Resources'!DM67","v":0},{"$f":"'School Resources'!DN67","v":0},0,{"$f":"'School Resources'!DO67","v":0},{"$f":"'School Resources'!DP67","v":0},{"$f":"'School Resources'!DQ67","v":0},{"$f":"'School Resources'!DR67","v":0},{"$f":"'School Resources'!DS67","v":0},{"$f":"'School Resources'!DT67","v":0},0,{"$f":"'School Resources'!DU67","v":0},{"$f":"'School Resources'!DV67","v":0},0,{"$f":"'School Resources'!EA67","v":3051.83432369301},{"$f":"'School Resources'!DW67","v":0},{"$f":"'School Resources'!DX67","v":0},0,{"$f":"'School Resources'!DY67","v":0},{"$f":"'School Resources'!DZ67","v":0},241496.12632562296,{"$f":"'School Resources'!EC67","v":0},{"$f":"'School Resources'!ED67","v":0},{"$f":"'School Resources'!EE67","v":0},0,{"$f":"'School Resources'!EF67","v":95741.536054416036},{"$f":"'School Resources'!EG67","v":0},{"$f":"'School Resources'!EH67","v":0},{"$f":"'School Resources'!EI67","v":0},0,{"$f":"'School Resources'!EJ67","v":0},{"$f":"'School Resources'!EK67","v":0},{"$f":"'School Resources'!EL67","v":0},0,{"$f":"'School Resources'!EM67","v":0},{"$f":"'School Resources'!EN67","v":0},{"$f":"'School Resources'!EO67","v":0},0,{"$f":"'School Resources'!EP67","v":95741.536054416036},95741.536054416036,{"$f":"'School Resources'!EQ67","v":7597.3264568236418},{"$f":"'School Resources'!ER67","v":6651.0194145250216},{"$f":"'School Resources'!ES67","v":0},{"$f":"'School Resources'!ET67","v":665.10194145250216},{"$f":"'School Resources'!EU67","v":2660.4077658100086},{"$f":"'School Resources'!EV67","v":852.51347531139447},{"$f":"'School Resources'!EW67","v":2070.4157936658885},{"$f":"'School Resources'!EX67","v":20496.78484758846},{"$f":"'School Resources'!EY67","v":360786.28155132046}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!F74","v":8.745000000000001},{"$f":"'School Resources'!G74","v":2.1370000000000005},{"$f":"'School Resources'!H74","v":0},{"$f":"'School Resources'!I74","v":10.882000000000001},{"$f":"'School Resources'!J74","v":"F"},{"$f":"'School Resources'!K74","v":"T"},{"$f":"'School Resources'!L74","v":0},{"$f":"'School Resources'!M74","v":0},{"$f":"'School Resources'!N74","v":0},{"$f":"'School Resources'!O74","v":"M"},{"$f":"'School Resources'!P74","v":0},{"$f":"'School Resources'!Q74","v":0},{"$f":"'School Resources'!R74","v":0},{"$f":"'School Resources'!S74","v":0},{"$f":"'School Resources'!T74","v":0},{"$f":"'School Resources'!U74","v":0},{"$f":"'School Resources'!V74","v":0},{"$f":"'School Resources'!W74","v":0},{"$f":"'School Resources'!X74","v":0},{"$f":"'School Resources'!Y74","v":0},{"$f":"'School Resources'!Z74","v":0},{"$f":"'School Resources'!AA74","v":0},{"$f":"'School Resources'!AB74","v":0},{"$f":"'School Resources'!AC74","v":0},{"$f":"'School Resources'!AD74","v":0},{"$f":"'School Resources'!AE74","v":0},{"$f":"'School Resources'!AF74","v":0},0,{"$f":"'School Resources'!AG74","v":0},{"$f":"'School Resources'!AH74","v":0},{"$f":"'School Resources'!AI74","v":0},{"$f":"'School Resources'!AP74","v":0},0,{"$f":"'School Resources'!AQ74","v":0},{"$f":"'School Resources'!AR74","v":1.5545714285714287},{"$f":"'School Resources'!AS74","v":0},{"$f":"'School Resources'!AJ74","v":0},{"$f":"'School Resources'!AU74","v":0},{"$f":"'School Resources'!AV74","v":0},{"$f":"'School Resources'!AW74","v":0},0,{"$f":"'School Resources'!AX74","v":0},{"$f":"'School Resources'!AY74","v":0},{"$f":"'School Resources'!AZ74","v":0},{"$f":"'School Resources'!BA74","v":0},0,{"$f":"'School Resources'!BB74","v":0},{"$f":"'School Resources'!BC74","v":0},{"$f":"'School Resources'!BD74","v":0},{"$f":"'School Resources'!BE74","v":0},{"$f":"'School Resources'!BF74","v":0},{"$f":"'School Resources'!BG74","v":0},0,{"$f":"'School Resources'!BH74","v":0},{"$f":"'School Resources'!BI74","v":0},0,{"$f":"'School Resources'!BJ74","v":0},{"$f":"'School Resources'!BK74","v":0},0,{"$f":"'School Resources'!BL74","v":0},{"$f":"'School Resources'!BM74","v":0},{"$f":"'School Resources'!BN74","v":0},{"$f":"'School Resources'!BO74","v":0},{"$f":"'School Resources'!BP74","v":0},{"$f":"'School Resources'!BQ74","v":0},0,{"$f":"'School Resources'!BR74","v":1},{"$f":"'School Resources'!BS74","v":0},{"$f":"'School Resources'!BT74","v":0},{"$f":"'School Resources'!BU74","v":0},0,{"$f":"'School Resources'!BV74","v":0},{"$f":"'School Resources'!BW74","v":0},{"$f":"'School Resources'!BX74","v":0},0,{"$f":"'School Resources'!BY74","v":0},{"$f":"'School Resources'!BZ74","v":0},{"$f":"'School Resources'!CA74","v":0},0,{"$f":"'School Resources'!CC74","v":0},{"$f":"'School Resources'!CD74","v":0},{"$f":"'School Resources'!CE74","v":0},{"$f":"'School Resources'!CF74","v":0},{"$f":"'School Resources'!CG74","v":0},{"$f":"'School Resources'!CH74","v":0},{"$f":"'School Resources'!CI74","v":0},{"$f":"'School Resources'!CJ74","v":0},{"$f":"'School Resources'!CK74","v":0},{"$f":"'School Resources'!CL74","v":0},{"$f":"'School Resources'!CM74","v":0},{"$f":"'School Resources'!CN74","v":0},{"$f":"'School Resources'!CO74","v":0},{"$f":"'School Resources'!CS74","v":0},{"$f":"'School Resources'!CT74","v":0},{"$f":"'School Resources'!CU74","v":0},{"$f":"'School Resources'!CV74","v":0},{"$f":"'School Resources'!DC74","v":0},0,{"$f":"'School Resources'!DD74","v":0},{"$f":"'School Resources'!DE74","v":115469.20035640302},{"$f":"'School Resources'!DF74","v":0},{"$f":"'School Resources'!CW74","v":0},{"$f":"'School Resources'!DH74","v":0},{"$f":"'School Resources'!DI74","v":0},{"$f":"'School Resources'!DJ74","v":0},0,{"$f":"'School Resources'!DK74","v":0},{"$f":"'School Resources'!DL74","v":0},{"$f":"'School Resources'!DM74","v":0},{"$f":"'School Resources'!DN74","v":0},0,{"$f":"'School Resources'!DO74","v":0},{"$f":"'School Resources'!DP74","v":0},{"$f":"'School Resources'!DQ74","v":0},{"$f":"'School Resources'!DR74","v":0},{"$f":"'School Resources'!DS74","v":0},{"$f":"'School Resources'!DT74","v":0},0,{"$f":"'School Resources'!DU74","v":0},{"$f":"'School Resources'!DV74","v":0},0,{"$f":"'School Resources'!EA74","v":1468.453775867496},{"$f":"'School Resources'!DW74","v":0},{"$f":"'School Resources'!DX74","v":0},0,{"$f":"'School Resources'!DY74","v":0},{"$f":"'School Resources'!DZ74","v":0},115469.20035640302,{"$f":"'School Resources'!EC74","v":0},{"$f":"'School Resources'!ED74","v":0},{"$f":"'School Resources'!EE74","v":0},0,{"$f":"'School Resources'!EF74","v":93650.895390618389},{"$f":"'School Resources'!EG74","v":0},{"$f":"'School Resources'!EH74","v":0},{"$f":"'School Resources'!EI74","v":0},0,{"$f":"'School Resources'!EJ74","v":0},{"$f":"'School Resources'!EK74","v":0},{"$f":"'School Resources'!EL74","v":0},0,{"$f":"'School Resources'!EM74","v":0},{"$f":"'School Resources'!EN74","v":0},{"$f":"'School Resources'!EO74","v":0},0,{"$f":"'School Resources'!EP74","v":93650.895390618389},93650.895390618389,{"$f":"'School Resources'!EQ74","v":3655.6121790125521},{"$f":"'School Resources'!ER74","v":3200.2767964181739},{"$f":"'School Resources'!ES74","v":0},{"$f":"'School Resources'!ET74","v":320.02767964181737},{"$f":"'School Resources'!EU74","v":1280.1107185672695},{"$f":"'School Resources'!EV74","v":410.20465039008036},{"$f":"'School Resources'!EW74","v":1800.9578700825552},{"$f":"'School Resources'!EX74","v":10667.189894112447},{"$f":"'School Resources'!EY74","v":221255.73941700134}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!F84","v":3},{"$f":"'School Resources'!G84","v":0},{"$f":"'School Resources'!H84","v":0},{"$f":"'School Resources'!I84","v":3},{"$f":"'School Resources'!J84","v":"F"},{"$f":"'School Resources'!K84","v":"T"},{"$f":"'School Resources'!L84","v":0},{"$f":"'School Resources'!M84","v":0},{"$f":"'School Resources'!N84","v":0},{"$f":"'School Resources'!O84","v":"E"},{"$f":"'School Resources'!P84","v":0},{"$f":"'School Resources'!Q84","v":0},{"$f":"'School Resources'!R84","v":0},{"$f":"'School Resources'!S84","v":0},{"$f":"'School Resources'!T84","v":0},{"$f":"'School Resources'!U84","v":0},{"$f":"'School Resources'!V84","v":0},{"$f":"'School Resources'!W84","v":0},{"$f":"'School Resources'!X84","v":0},{"$f":"'School Resources'!Y84","v":0},{"$f":"'School Resources'!Z84","v":0},{"$f":"'School Resources'!AA84","v":0},{"$f":"'School Resources'!AB84","v":0},{"$f":"'School Resources'!AC84","v":0},{"$f":"'School Resources'!AD84","v":0},{"$f":"'School Resources'!AE84","v":0},{"$f":"'School Resources'!AF84","v":0},{"$f":"SUM(Q15:AC15)","v":0},{"$f":"'School Resources'!AG84","v":0},{"$f":"'School Resources'!AH84","v":0},{"$f":"'School Resources'!AI84","v":0},{"$f":"'School Resources'!AP84","v":0},{"$f":"IF(D15=\"NA\",0,AI15+AJ15+AK15+AL15)","v":0},{"$f":"'School Resources'!AQ84","v":0},{"$f":"'School Resources'!AR84","v":1},{"$f":"'School Resources'!AS84","v":0},{"$f":"'School Resources'!AJ84","v":0},{"$f":"'School Resources'!AU84","v":0},{"$f":"'School Resources'!AV84","v":0},{"$f":"'School Resources'!AW84","v":0},{"$f":"SUM(AR15:AT15)","v":0},{"$f":"'School Resources'!AX84","v":0},{"$f":"'School Resources'!AY84","v":0},{"$f":"'School Resources'!AZ84","v":0},{"$f":"'School Resources'!BA84","v":0},{"$f":"SUM(AV15:AY15)","v":0},{"$f":"'School Resources'!BB84","v":0},{"$f":"'School Resources'!BC84","v":0},{"$f":"'School Resources'!BD84","v":0},{"$f":"'School Resources'!BE84","v":0},{"$f":"'School Resources'!BF84","v":0},{"$f":"'School Resources'!BG84","v":0},{"$f":"SUM(BD15:BF15)","v":0},{"$f":"'School Resources'!BH84","v":0},{"$f":"'School Resources'!BI84","v":0},{"$f":"SUM(BH15:BI15)","v":0},{"$f":"'School Resources'!BJ84","v":0},{"$f":"'School Resources'!BK84","v":0},{"$f":"SUM(BK15:BL15)","v":0},{"$f":"'School Resources'!BL84","v":0},{"$f":"'School Resources'!BM84","v":0},{"$f":"'School Resources'!BN84","v":0},{"$f":"'School Resources'!BO84","v":0},{"$f":"'School Resources'!BP84","v":0},{"$f":"'School Resources'!BQ84","v":0},{"$f":"SUM(BQ15:BS15)","v":0},{"$f":"'School Resources'!BR84","v":1},{"$f":"'School Resources'!BS84","v":0},{"$f":"'School Resources'!BT84","v":0},{"$f":"'School Resources'!BU84","v":0},{"$f":"SUM(BV15:BX15)","v":0},{"$f":"'School Resources'!BV84","v":0},{"$f":"'School Resources'!BW84","v":0},{"$f":"'School Resources'!BX84","v":0},{"$f":"SUM(BZ15:CB15)","v":0},{"$f":"'School Resources'!BY84","v":0},{"$f":"'School Resources'!BZ84","v":0},{"$f":"'School Resources'!CA84","v":0},{"$f":"SUM(CD15:CF15)","v":0},{"$f":"'School Resources'!CC84","v":0},{"$f":"'School Resources'!CD84","v":0},{"$f":"'School Resources'!CE84","v":0},{"$f":"'School Resources'!CF84","v":0},{"$f":"'School Resources'!CG84","v":0},{"$f":"'School Resources'!CH84","v":0},{"$f":"'School Resources'!CI84","v":0},{"$f":"'School Resources'!CJ84","v":0},{"$f":"'School Resources'!CK84","v":0},{"$f":"'School Resources'!CL84","v":0},{"$f":"'School Resources'!CM84","v":0},{"$f":"'School Resources'!CN84","v":0},{"$f":"'School Resources'!CO84","v":0},{"$f":"'School Resources'!CS84","v":0},{"$f":"'School Resources'!CT84","v":0},{"$f":"'School Resources'!CU84","v":0},{"$f":"'School Resources'!CV84","v":0},{"$f":"'School Resources'!DC84","v":0},{"$f":"CV15+CW15+CX15+CY15","v":0},{"$f":"'School Resources'!DD84","v":0},{"$f":"'School Resources'!DE84","v":74408.693033396543},{"$f":"'School Resources'!DF84","v":0},{"$f":"'School Resources'!CW84","v":0},{"$f":"'School Resources'!DH84","v":0},{"$f":"'School Resources'!DI84","v":0},{"$f":"'School Resources'!DJ84","v":0},{"$f":"SUM(DE15:DG15)","v":0},{"$f":"'School Resources'!DK84","v":0},{"$f":"'School Resources'!DL84","v":0},{"$f":"'School Resources'!DM84","v":0},{"$f":"'School Resources'!DN84","v":0},{"$f":"SUM(DI15:DL15)","v":0},{"$f":"'School Resources'!DO84","v":0},{"$f":"'School Resources'!DP84","v":0},{"$f":"'School Resources'!DQ84","v":0},{"$f":"'School Resources'!DR84","v":0},{"$f":"'School Resources'!DS84","v":0},{"$f":"'School Resources'!DT84","v":0},{"$f":"SUM(DQ15:DS15)","v":0},{"$f":"'School Resources'!DU84","v":0},{"$f":"'School Resources'!DV84","v":0},{"$f":"SUM(DU15:DV15)","v":0},{"$f":"'School Resources'!EA84","v":944.60360513439366},{"$f":"'School Resources'!DW84","v":0},{"$f":"'School Resources'!DX84","v":0},{"$f":"SUM(DY15:DZ15)","v":0},{"$f":"'School Resources'!DY84","v":0},{"$f":"'School Resources'!DZ84","v":0},{"$f":"SUM(CU15,CZ15,DA15,DB15,DC15,DD15,DH15,DM15,DN15,DO15,DP15,DT15,EA15,EB15)","v":74408.693033396543},{"$f":"'School Resources'!EC84","v":0},{"$f":"'School Resources'!ED84","v":0},{"$f":"'School Resources'!EE84","v":0},{"$f":"SUM(EE15:EG15)","v":0},{"$f":"'School Resources'!EF84","v":93963.917367336398},{"$f":"'School Resources'!EG84","v":0},{"$f":"'School Resources'!EH84","v":0},{"$f":"'School Resources'!EI84","v":0},{"$f":"SUM(EJ15:EL15)","v":0},{"$f":"'School Resources'!EJ84","v":0},{"$f":"'School Resources'!EK84","v":0},{"$f":"'School Resources'!EL84","v":0},{"$f":"SUM(EN15:EP15)","v":0},{"$f":"'School Resources'!EM84","v":0},{"$f":"'School Resources'!EN84","v":0},{"$f":"'School Resources'!EO84","v":0},{"$f":"SUM(ER15:ET15)","v":0},{"$f":"'School Resources'!EP84","v":93963.917367336398},{"$f":"EI15+EJ15+EK15+EL15","v":93963.917367336398},{"$f":"'School Resources'!EQ84","v":1007.7960427345758},{"$f":"'School Resources'!ER84","v":882.26708226929986},{"$f":"'School Resources'!ES84","v":0},{"$f":"'School Resources'!ET84","v":88.226708226929986},{"$f":"'School Resources'!EU84","v":352.90683290771995},{"$f":"'School Resources'!EV84","v":113.08711185170381},{"$f":"'School Resources'!EW84","v":72.691125},{"$f":"'School Resources'!EX84","v":2516.9749029902296},{"$f":"'School Resources'!EY84","v":171834.18890885756}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!F89","v":317.279},{"$f":"'School Resources'!G89","v":0},{"$f":"'School Resources'!H89","v":0},{"$f":"'School Resources'!I89","v":317.279},{"$f":"'School Resources'!J89","v":"F"},{"$f":"'School Resources'!K89","v":"F"},{"$f":"'School Resources'!L89","v":0},{"$f":"'School Resources'!M89","v":0},{"$f":"'School Resources'!N89","v":1},{"$f":"'School Resources'!O89","v":"E"},{"$f":"'School Resources'!P89","v":3.4769375},{"$f":"'School Resources'!Q89","v":3.0431249999999999},{"$f":"'School Resources'!R89","v":3.2309999999999999},{"$f":"'School Resources'!S89","v":2.3828125},{"$f":"'School Resources'!T89","v":2.171875},{"$f":"'School Resources'!U89","v":2.5483750000000001},{"$f":"'School Resources'!V89","v":2.9758125},{"$f":"'School Resources'!W89","v":0},{"$f":"'School Resources'!X89","v":0},{"$f":"'School Resources'!Y89","v":0},{"$f":"'School Resources'!Z89","v":0},{"$f":"'School Resources'!AA89","v":0},{"$f":"'School Resources'!AB89","v":0},{"$f":"'School Resources'!AC89","v":19.8299375},{"$f":"'School Resources'!AD89","v":0},{"$f":"'School Resources'!AE89","v":0},{"$f":"'School Resources'!AF89","v":19.8299375},{"$f":"SUM(Q16:AC16)","v":19.8299375},{"$f":"'School Resources'!AG89","v":3.9659875000000002},{"$f":"'School Resources'!AH89","v":0},{"$f":"'School Resources'!AI89","v":0},{"$f":"'School Resources'!AP89","v":0},3.9659875000000002,{"$f":"'School Resources'!AQ89","v":0},{"$f":"'School Resources'!AR89","v":0},{"$f":"'School Resources'!AS89","v":0},{"$f":"'School Resources'!AJ89","v":0},{"$f":"'School Resources'!AU89","v":0},{"$f":"'School Resources'!AV89","v":0},{"$f":"'School Resources'!AW89","v":0},{"$f":"SUM(AR16:AT16)","v":0},{"$f":"'School Resources'!AX89","v":1.53},{"$f":"'School Resources'!AY89","v":0},{"$f":"'School Resources'!AZ89","v":0},{"$f":"'School Resources'!BA89","v":0},{"$f":"SUM(AV16:AY16)","v":1.53},{"$f":"'School Resources'!BB89","v":0.01},{"$f":"'School Resources'!BC89","v":0},{"$f":"'School Resources'!BD89","v":0},{"$f":"'School Resources'!BE89","v":1.1016631944444444},{"$f":"'School Resources'!BF89","v":0},{"$f":"'School Resources'!BG89","v":0},{"$f":"SUM(BD16:BF16)","v":1.1016631944444444},{"$f":"'School Resources'!BH89","v":0},{"$f":"'School Resources'!BI89","v":0},{"$f":"SUM(BH16:BI16)","v":0},{"$f":"'School Resources'!BJ89","v":1.53},{"$f":"'School Resources'!BK89","v":0},{"$f":"SUM(BK16:BL16)","v":1.53},{"$f":"'School Resources'!BL89","v":0},{"$f":"'School Resources'!BM89","v":2.2033263888888888},{"$f":"'School Resources'!BN89","v":6.374989583333333},{"$f":"'School Resources'!BO89","v":1},{"$f":"'School Resources'!BP89","v":0},{"$f":"'School Resources'!BQ89","v":0},{"$f":"SUM(BQ16:BS16)","v":1},{"$f":"'School Resources'!BR89","v":0},{"$f":"'School Resources'!BS89","v":0.10166319444444444},{"$f":"'School Resources'!BT89","v":0},{"$f":"'School Resources'!BU89","v":0},0.10166319444444444,{"$f":"'School Resources'!BV89","v":1.1016631944444444},{"$f":"'School Resources'!BW89","v":0},{"$f":"'School Resources'!BX89","v":0},{"$f":"SUM(BZ16:CB16)","v":1.1016631944444444},{"$f":"'School Resources'!BY89","v":1.1016631944444444},{"$f":"'School Resources'!BZ89","v":0},{"$f":"'School Resources'!CA89","v":0},{"$f":"SUM(CD16:CF16)","v":1.1016631944444444},{"$f":"'School Resources'!CC89","v":261182.41162222778},{"$f":"'School Resources'!CD89","v":228595.05710640238},{"$f":"'School Resources'!CE89","v":242707.94972628009},{"$f":"'School Resources'!CF89","v":178993.35699695194},{"$f":"'School Resources'!CG89","v":163148.04342672997},{"$f":"'School Resources'!CH89","v":191430.16755917954},{"$f":"'School Resources'!CI89","v":223538.64148710488},{"$f":"'School Resources'!CJ89","v":0},{"$f":"'School Resources'!CK89","v":0},{"$f":"'School Resources'!CL89","v":0},{"$f":"'School Resources'!CM89","v":0},{"$f":"'School Resources'!CN89","v":0},{"$f":"'School Resources'!CO89","v":0},{"$f":"'School Resources'!CS89","v":1489595.6279248765},{"$f":"'School Resources'!CT89","v":297919.12558497535},{"$f":"'School Resources'!CU89","v":0},{"$f":"'School Resources'!CV89","v":0},{"$f":"'School Resources'!DC89","v":0},297919.12558497535,{"$f":"'School Resources'!DD89","v":0},{"$f":"'School Resources'!DE89","v":0},{"$f":"'School Resources'!DF89","v":0},{"$f":"'School Resources'!CW89","v":0},{"$f":"'School Resources'!DH89","v":0},{"$f":"'School Resources'!DI89","v":0},{"$f":"'School Resources'!DJ89","v":0},{"$f":"SUM(DE16:DG16)","v":0},{"$f":"'School Resources'!DK89","v":114931.34109601007},{"$f":"'School Resources'!DL89","v":0},{"$f":"'School Resources'!DM89","v":0},{"$f":"'School Resources'!DN89","v":0},{"$f":"SUM(DI16:DL16)","v":114931.34109601007},{"$f":"'School Resources'!DO89","v":751.18523592163444},{"$f":"'School Resources'!DP89","v":0},{"$f":"'School Resources'!DQ89","v":0},{"$f":"'School Resources'!DR89","v":82755.312662493146},{"$f":"'School Resources'!DS89","v":0},{"$f":"'School Resources'!DT89","v":0},{"$f":"SUM(DQ16:DS16)","v":82755.312662493146},{"$f":"'School Resources'!DU89","v":0},{"$f":"'School Resources'!DV89","v":0},{"$f":"SUM(DU16:DV16)","v":0},{"$f":"'School Resources'!EA89","v":23932.406094414611},{"$f":"'School Resources'!DW89","v":114931.34109601007},{"$f":"'School Resources'!DX89","v":0},{"$f":"SUM(DY16:DZ16)","v":114931.34109601007},{"$f":"'School Resources'!DY89","v":0},{"$f":"'School Resources'!DZ89","v":80518.393982797847},2100883.933600287,{"$f":"'School Resources'!EC89","v":106366.15712546834},{"$f":"'School Resources'!ED89","v":0},{"$f":"'School Resources'!EE89","v":0},{"$f":"SUM(EE16:EG16)","v":106366.15712546834},{"$f":"'School Resources'!EF89","v":0},{"$f":"'School Resources'!EG89","v":9150.2698491402898},{"$f":"'School Resources'!EH89","v":0},{"$f":"'School Resources'!EI89","v":0},9150.2698491402898,{"$f":"'School Resources'!EJ89","v":61968.360274719191},{"$f":"'School Resources'!EK89","v":0},{"$f":"'School Resources'!EL89","v":0},{"$f":"SUM(EN16:EP16)","v":61968.360274719191},{"$f":"'School Resources'!EM89","v":51002.159735233887},{"$f":"'School Resources'!EN89","v":0},{"$f":"'School Resources'!EO89","v":0},{"$f":"SUM(ER16:ET16)","v":51002.159735233887},{"$f":"'School Resources'!EP89","v":228486.94698456168},9150.2698491402898,{"$f":"'School Resources'!EQ89","v":106584.1735475945},{"$f":"'School Resources'!ER89","v":93308.27253177372},{"$f":"'School Resources'!ES89","v":0},{"$f":"'School Resources'!ET89","v":9330.8272531773728},{"$f":"'School Resources'!EU89","v":37323.309012709491},{"$f":"'School Resources'!EV89","v":11960.055253732246},{"$f":"'School Resources'!EW89","v":38753.818921596321},{"$f":"'School Resources'!EX89","v":297260.45652058371},{"$f":"'School Resources'!EY89","v":2731082.1371826446}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!F95","v":2.4060000000000001},{"$f":"'School Resources'!G95","v":0},{"$f":"'School Resources'!H95","v":0},{"$f":"'School Resources'!I95","v":2.4060000000000001},{"$f":"'School Resources'!J95","v":"F"},{"$f":"'School Resources'!K95","v":"T"},{"$f":"'School Resources'!L95","v":0},{"$f":"'School Resources'!M95","v":0},{"$f":"'School Resources'!N95","v":0},{"$f":"'School Resources'!O95","v":"E"},{"$f":"'School Resources'!P95","v":0},{"$f":"'School Resources'!Q95","v":0},{"$f":"'School Resources'!R95","v":0},{"$f":"'School Resources'!S95","v":0},{"$f":"'School Resources'!T95","v":0},{"$f":"'School Resources'!U95","v":0},{"$f":"'School Resources'!V95","v":0},{"$f":"'School Resources'!W95","v":0},{"$f":"'School Resources'!X95","v":0},{"$f":"'School Resources'!Y95","v":0},{"$f":"'School Resources'!Z95","v":0},{"$f":"'School Resources'!AA95","v":0},{"$f":"'School Resources'!AB95","v":0},{"$f":"'School Resources'!AC95","v":0},{"$f":"'School Resources'!AD95","v":0},{"$f":"'School Resources'!AE95","v":0},{"$f":"'School Resources'!AF95","v":0},{"$f":"SUM(Q17:AC17)","v":0},{"$f":"'School Resources'!AG95","v":0},{"$f":"'School Resources'!AH95","v":0},{"$f":"'School Resources'!AI95","v":0},{"$f":"'School Resources'!AP95","v":0},0,{"$f":"'School Resources'!AQ95","v":0},{"$f":"'School Resources'!AR95","v":1},{"$f":"'School Resources'!AS95","v":0},{"$f":"'School Resources'!AJ95","v":0},{"$f":"'School Resources'!AU95","v":0},{"$f":"'School Resources'!AV95","v":0},{"$f":"'School Resources'!AW95","v":0},{"$f":"SUM(AR17:AT17)","v":0},{"$f":"'School Resources'!AX95","v":0},{"$f":"'School Resources'!AY95","v":0},{"$f":"'School Resources'!AZ95","v":0},{"$f":"'School Resources'!BA95","v":0},{"$f":"SUM(AV17:AY17)","v":0},{"$f":"'School Resources'!BB95","v":0},{"$f":"'School Resources'!BC95","v":0},{"$f":"'School Resources'!BD95","v":0},{"$f":"'School Resources'!BE95","v":0},{"$f":"'School Resources'!BF95","v":0},{"$f":"'School Resources'!BG95","v":0},{"$f":"SUM(BD17:BF17)","v":0},{"$f":"'School Resources'!BH95","v":0},{"$f":"'School Resources'!BI95","v":0},{"$f":"SUM(BH17:BI17)","v":0},{"$f":"'School Resources'!BJ95","v":0},{"$f":"'School Resources'!BK95","v":0},{"$f":"SUM(BK17:BL17)","v":0},{"$f":"'School Resources'!BL95","v":0},{"$f":"'School Resources'!BM95","v":0},{"$f":"'School Resources'!BN95","v":0},{"$f":"'School Resources'!BO95","v":0},{"$f":"'School Resources'!BP95","v":0},{"$f":"'School Resources'!BQ95","v":0},{"$f":"SUM(BQ17:BS17)","v":0},{"$f":"'School Resources'!BR95","v":1},{"$f":"'School Resources'!BS95","v":0},{"$f":"'School Resources'!BT95","v":0},{"$f":"'School Resources'!BU95","v":0},0,{"$f":"'School Resources'!BV95","v":0},{"$f":"'School Resources'!BW95","v":0},{"$f":"'School Resources'!BX95","v":0},{"$f":"SUM(BZ17:CB17)","v":0},{"$f":"'School Resources'!BY95","v":0},{"$f":"'School Resources'!BZ95","v":0},{"$f":"'School Resources'!CA95","v":0},{"$f":"SUM(CD17:CF17)","v":0},{"$f":"'School Resources'!CC95","v":0},{"$f":"'School Resources'!CD95","v":0},{"$f":"'School Resources'!CE95","v":0},{"$f":"'School Resources'!CF95","v":0},{"$f":"'School Resources'!CG95","v":0},{"$f":"'School Resources'!CH95","v":0},{"$f":"'School Resources'!CI95","v":0},{"$f":"'School Resources'!CJ95","v":0},{"$f":"'School Resources'!CK95","v":0},{"$f":"'School Resources'!CL95","v":0},{"$f":"'School Resources'!CM95","v":0},{"$f":"'School Resources'!CN95","v":0},{"$f":"'School Resources'!CO95","v":0},{"$f":"'School Resources'!CS95","v":0},{"$f":"'School Resources'!CT95","v":0},{"$f":"'School Resources'!CU95","v":0},{"$f":"'School Resources'!CV95","v":0},{"$f":"'School Resources'!DC95","v":0},0,{"$f":"'School Resources'!DD95","v":0},{"$f":"'School Resources'!DE95","v":77135.203116794553},{"$f":"'School Resources'!DF95","v":0},{"$f":"'School Resources'!CW95","v":0},{"$f":"'School Resources'!DH95","v":0},{"$f":"'School Resources'!DI95","v":0},{"$f":"'School Resources'!DJ95","v":0},{"$f":"SUM(DE17:DG17)","v":0},{"$f":"'School Resources'!DK95","v":0},{"$f":"'School Resources'!DL95","v":0},{"$f":"'School Resources'!DM95","v":0},{"$f":"'School Resources'!DN95","v":0},{"$f":"SUM(DI17:DL17)","v":0},{"$f":"'School Resources'!DO95","v":0},{"$f":"'School Resources'!DP95","v":0},{"$f":"'School Resources'!DQ95","v":0},{"$f":"'School Resources'!DR95","v":0},{"$f":"'School Resources'!DS95","v":0},{"$f":"'School Resources'!DT95","v":0},{"$f":"SUM(DQ17:DS17)","v":0},{"$f":"'School Resources'!DU95","v":0},{"$f":"'School Resources'!DV95","v":0},{"$f":"SUM(DU17:DV17)","v":0},{"$f":"'School Resources'!EA95","v":944.60360513439366},{"$f":"'School Resources'!DW95","v":0},{"$f":"'School Resources'!DX95","v":0},{"$f":"SUM(DY17:DZ17)","v":0},{"$f":"'School Resources'!DY95","v":0},{"$f":"'School Resources'!DZ95","v":0},77135.203116794553,{"$f":"'School Resources'!EC95","v":0},{"$f":"'School Resources'!ED95","v":0},{"$f":"'School Resources'!EE95","v":0},{"$f":"SUM(EE17:EG17)","v":0},{"$f":"'School Resources'!EF95","v":98641.881143445979},{"$f":"'School Resources'!EG95","v":0},{"$f":"'School Resources'!EH95","v":0},{"$f":"'School Resources'!EI95","v":0},0,{"$f":"'School Resources'!EJ95","v":0},{"$f":"'School Resources'!EK95","v":0},{"$f":"'School Resources'!EL95","v":0},{"$f":"SUM(EN17:EP17)","v":0},{"$f":"'School Resources'!EM95","v":0},{"$f":"'School Resources'!EN95","v":0},{"$f":"'School Resources'!EO95","v":0},{"$f":"SUM(ER17:ET17)","v":0},{"$f":"'School Resources'!EP95","v":98641.881143445979},98641.881143445979,{"$f":"'School Resources'!EQ95","v":808.25242627312991},{"$f":"'School Resources'!ER95","v":707.57819997997854},{"$f":"'School Resources'!ES95","v":0},{"$f":"'School Resources'!ET95","v":70.757819997997856},{"$f":"'School Resources'!EU95","v":283.03127999199143},{"$f":"'School Resources'!EV95","v":90.695863705066472},{"$f":"'School Resources'!EW95","v":58.298282250000007},{"$f":"'School Resources'!EX95","v":2018.613872198164},{"$f":"'School Resources'!EY95","v":178740.30173757309}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!F101","v":75.271999999999991},{"$f":"'School Resources'!G101","v":0},{"$f":"'School Resources'!H101","v":0},{"$f":"'School Resources'!I101","v":75.271999999999991},{"$f":"'School Resources'!J101","v":"F"},{"$f":"'School Resources'!K101","v":"F"},{"$f":"'School Resources'!L101","v":0},{"$f":"'School Resources'!M101","v":0},{"$f":"'School Resources'!N101","v":0},{"$f":"'School Resources'!O101","v":"E"},{"$f":"'School Resources'!P101","v":0.8858125},{"$f":"'School Resources'!Q101","v":0.87106249999999996},{"$f":"'School Resources'!R101","v":0.75537500000000002},{"$f":"'School Resources'!S101","v":0.76756250000000004},{"$f":"'School Resources'!T101","v":0.92900000000000005},{"$f":"'School Resources'!U101","v":0.4956875},{"$f":"'School Resources'!V101","v":0},{"$f":"'School Resources'!W101","v":0},{"$f":"'School Resources'!X101","v":0},{"$f":"'School Resources'!Y101","v":0},{"$f":"'School Resources'!Z101","v":0},{"$f":"'School Resources'!AA101","v":0},{"$f":"'School Resources'!AB101","v":0},{"$f":"'School Resources'!AC101","v":4.7044999999999995},{"$f":"'School Resources'!AD101","v":0},{"$f":"'School Resources'!AE101","v":0},{"$f":"'School Resources'!AF101","v":4.7044999999999995},4.7044999999999995,{"$f":"'School Resources'!AG101","v":0.94089999999999996},{"$f":"'School Resources'!AH101","v":0},{"$f":"'School Resources'!AI101","v":0},{"$f":"'School Resources'!AP101","v":0.35460000000000047},1.2955000000000005,{"$f":"'School Resources'!AQ101","v":0},{"$f":"'School Resources'!AR101","v":0},{"$f":"'School Resources'!AS101","v":1.1999999999999993},{"$f":"'School Resources'!AJ101","v":0},{"$f":"'School Resources'!AU101","v":0},{"$f":"'School Resources'!AV101","v":0},{"$f":"'School Resources'!AW101","v":0},0,{"$f":"'School Resources'!AX101","v":0.3},{"$f":"'School Resources'!AY101","v":0},{"$f":"'School Resources'!AZ101","v":0},{"$f":"'School Resources'!BA101","v":0},0.3,{"$f":"'School Resources'!BB101","v":0},{"$f":"'School Resources'!BC101","v":0},{"$f":"'School Resources'!BD101","v":0},{"$f":"'School Resources'!BE101","v":0.26136111111111104},{"$f":"'School Resources'!BF101","v":0},{"$f":"'School Resources'!BG101","v":0},0.26136111111111104,{"$f":"'School Resources'!BH101","v":0},{"$f":"'School Resources'!BI101","v":0},0,{"$f":"'School Resources'!BJ101","v":0.3},{"$f":"'School Resources'!BK101","v":0},0.3,{"$f":"'School Resources'!BL101","v":0},{"$f":"'School Resources'!BM101","v":0.52272222222222209},{"$f":"'School Resources'!BN101","v":1.3840833333333331},{"$f":"'School Resources'!BO101","v":0.78408333333333324},{"$f":"'School Resources'!BP101","v":0},{"$f":"'School Resources'!BQ101","v":0},0.78408333333333324,{"$f":"'School Resources'!BR101","v":0},{"$f":"'School Resources'!BS101","v":0},{"$f":"'School Resources'!BT101","v":0},{"$f":"'School Resources'!BU101","v":0},0,{"$f":"'School Resources'!BV101","v":0.78408333333333324},{"$f":"'School Resources'!BW101","v":0},{"$f":"'School Resources'!BX101","v":0},0.78408333333333324,{"$f":"'School Resources'!BY101","v":0.26136111111111104},{"$f":"'School Resources'!BZ101","v":0},{"$f":"'School Resources'!CA101","v":0},0.26136111111111104,{"$f":"'School Resources'!CC101","v":67412.640928705747},{"$f":"'School Resources'!CD101","v":66290.127469369356},{"$f":"'School Resources'!CE101","v":57486.007074320019},{"$f":"'School Resources'!CF101","v":58413.507602161524},{"$f":"'School Resources'!CG101","v":70699.322286338967},{"$f":"'School Resources'!CH101","v":37723.111211851072},{"$f":"'School Resources'!CI101","v":0},{"$f":"'School Resources'!CJ101","v":0},{"$f":"'School Resources'!CK101","v":0},{"$f":"'School Resources'!CL101","v":0},{"$f":"'School Resources'!CM101","v":0},{"$f":"'School Resources'!CN101","v":0},{"$f":"'School Resources'!CO101","v":0},{"$f":"'School Resources'!CS101","v":358024.71657274663},{"$f":"'School Resources'!CT101","v":71604.943314549339},{"$f":"'School Resources'!CU101","v":0},{"$f":"'School Resources'!CV101","v":0},{"$f":"'School Resources'!DC101","v":26985.984588520809},98590.927903070144,{"$f":"'School Resources'!DD101","v":0},{"$f":"'School Resources'!DE101","v":0},{"$f":"'School Resources'!DF101","v":91323.128895163303},{"$f":"'School Resources'!CW101","v":0},{"$f":"'School Resources'!DH101","v":0},{"$f":"'School Resources'!DI101","v":0},{"$f":"'School Resources'!DJ101","v":0},0,{"$f":"'School Resources'!DK101","v":22830.78222379084},{"$f":"'School Resources'!DL101","v":0},{"$f":"'School Resources'!DM101","v":0},{"$f":"'School Resources'!DN101","v":0},22830.78222379084,{"$f":"'School Resources'!DO101","v":0},{"$f":"'School Resources'!DP101","v":0},{"$f":"'School Resources'!DQ101","v":0},{"$f":"'School Resources'!DR101","v":19890.262031819257},{"$f":"'School Resources'!DS101","v":0},{"$f":"'School Resources'!DT101","v":0},19890.262031819257,{"$f":"'School Resources'!DU101","v":0},{"$f":"'School Resources'!DV101","v":0},0,{"$f":"'School Resources'!EA101","v":5951.0027123466798},{"$f":"'School Resources'!DW101","v":22830.78222379084},{"$f":"'School Resources'!DX101","v":0},22830.78222379084,{"$f":"'School Resources'!DY101","v":0},{"$f":"'School Resources'!DZ101","v":20033.599131914027},613490.59985038103,{"$f":"'School Resources'!EC101","v":90190.963838664014},{"$f":"'School Resources'!ED101","v":0},{"$f":"'School Resources'!EE101","v":0},90190.963838664014,{"$f":"'School Resources'!EF101","v":0},{"$f":"'School Resources'!EG101","v":0},{"$f":"'School Resources'!EH101","v":0},{"$f":"'School Resources'!EI101","v":0},0,{"$f":"'School Resources'!EJ101","v":41373.915379750841},{"$f":"'School Resources'!EK101","v":0},{"$f":"'School Resources'!EL101","v":0},41373.915379750841,{"$f":"'School Resources'!EM101","v":11400.67736455012},{"$f":"'School Resources'!EN101","v":0},{"$f":"'School Resources'!EO101","v":0},11400.67736455012,{"$f":"'School Resources'!EP101","v":142965.55658296499},0,{"$f":"'School Resources'!EQ101","v":25286.274576238997},{"$f":"'School Resources'!ER101","v":22136.669272191575},{"$f":"'School Resources'!ES101","v":0},{"$f":"'School Resources'!ET101","v":2213.6669272191575},{"$f":"'School Resources'!EU101","v":8854.6677088766301},{"$f":"'School Resources'!EV101","v":2837.4310277671498},{"$f":"'School Resources'!EW101","v":1823.8687869999999},{"$f":"'School Resources'!EX101","v":63152.578299293506},{"$f":"'School Resources'!EY101","v":845593.33657690021}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!F104","v":4.3506666666666671},{"$f":"'School Resources'!G104","v":0},{"$f":"'School Resources'!H104","v":0},{"$f":"'School Resources'!I104","v":4.3506666666666671},{"$f":"'School Resources'!J104","v":"F"},{"$f":"'School Resources'!K104","v":"T"},{"$f":"'School Resources'!L104","v":0},{"$f":"'School Resources'!M104","v":0},{"$f":"'School Resources'!N104","v":0},{"$f":"'School Resources'!O104","v":"E"},{"$f":"'School Resources'!P104","v":0},{"$f":"'School Resources'!Q104","v":0},{"$f":"'School Resources'!R104","v":0},{"$f":"'School Resources'!S104","v":0},{"$f":"'School Resources'!T104","v":0},{"$f":"'School Resources'!U104","v":0},{"$f":"'School Resources'!V104","v":0},{"$f":"'School Resources'!W104","v":0},{"$f":"'School Resources'!X104","v":0},{"$f":"'School Resources'!Y104","v":0},{"$f":"'School Resources'!Z104","v":0},{"$f":"'School Resources'!AA104","v":0},{"$f":"'School Resources'!AB104","v":0},{"$f":"'School Resources'!AC104","v":0},{"$f":"'School Resources'!AD104","v":0},{"$f":"'School Resources'!AE104","v":0},{"$f":"'School Resources'!AF104","v":0},0,{"$f":"'School Resources'!AG104","v":0},{"$f":"'School Resources'!AH104","v":0},{"$f":"'School Resources'!AI104","v":0},{"$f":"'School Resources'!AP104","v":0},0,{"$f":"'School Resources'!AQ104","v":0},{"$f":"'School Resources'!AR104","v":1},{"$f":"'School Resources'!AS104","v":0},{"$f":"'School Resources'!AJ104","v":0},{"$f":"'School Resources'!AU104","v":0},{"$f":"'School Resources'!AV104","v":0},{"$f":"'School Resources'!AW104","v":0},0,{"$f":"'School Resources'!AX104","v":0},{"$f":"'School Resources'!AY104","v":0},{"$f":"'School Resources'!AZ104","v":0},{"$f":"'School Resources'!BA104","v":0},0,{"$f":"'School Resources'!BB104","v":0},{"$f":"'School Resources'!BC104","v":0},{"$f":"'School Resources'!BD104","v":0},{"$f":"'School Resources'!BE104","v":0},{"$f":"'School Resources'!BF104","v":0},{"$f":"'School Resources'!BG104","v":0},0,{"$f":"'School Resources'!BH104","v":0},{"$f":"'School Resources'!BI104","v":0},0,{"$f":"'School Resources'!BJ104","v":0},{"$f":"'School Resources'!BK104","v":0},0,{"$f":"'School Resources'!BL104","v":0},{"$f":"'School Resources'!BM104","v":0},{"$f":"'School Resources'!BN104","v":0},{"$f":"'School Resources'!BO104","v":0},{"$f":"'School Resources'!BP104","v":0},{"$f":"'School Resources'!BQ104","v":0},0,{"$f":"'School Resources'!BR104","v":1},{"$f":"'School Resources'!BS104","v":0},{"$f":"'School Resources'!BT104","v":0},{"$f":"'School Resources'!BU104","v":0},0,{"$f":"'School Resources'!BV104","v":0},{"$f":"'School Resources'!BW104","v":0},{"$f":"'School Resources'!BX104","v":0},0,{"$f":"'School Resources'!BY104","v":0},{"$f":"'School Resources'!BZ104","v":0},{"$f":"'School Resources'!CA104","v":0},0,{"$f":"'School Resources'!CC104","v":0},{"$f":"'School Resources'!CD104","v":0},{"$f":"'School Resources'!CE104","v":0},{"$f":"'School Resources'!CF104","v":0},{"$f":"'School Resources'!CG104","v":0},{"$f":"'School Resources'!CH104","v":0},{"$f":"'School Resources'!CI104","v":0},{"$f":"'School Resources'!CJ104","v":0},{"$f":"'School Resources'!CK104","v":0},{"$f":"'School Resources'!CL104","v":0},{"$f":"'School Resources'!CM104","v":0},{"$f":"'School Resources'!CN104","v":0},{"$f":"'School Resources'!CO104","v":0},{"$f":"'School Resources'!CS104","v":0},{"$f":"'School Resources'!CT104","v":0},{"$f":"'School Resources'!CU104","v":0},{"$f":"'School Resources'!CV104","v":0},{"$f":"'School Resources'!DC104","v":0},0,{"$f":"'School Resources'!DD104","v":0},{"$f":"'School Resources'!DE104","v":73247.179838114622},{"$f":"'School Resources'!DF104","v":0},{"$f":"'School Resources'!CW104","v":0},{"$f":"'School Resources'!DH104","v":0},{"$f":"'School Resources'!DI104","v":0},{"$f":"'School Resources'!DJ104","v":0},0,{"$f":"'School Resources'!DK104","v":0},{"$f":"'School Resources'!DL104","v":0},{"$f":"'School Resources'!DM104","v":0},{"$f":"'School Resources'!DN104","v":0},0,{"$f":"'School Resources'!DO104","v":0},{"$f":"'School Resources'!DP104","v":0},{"$f":"'School Resources'!DQ104","v":0},{"$f":"'School Resources'!DR104","v":0},{"$f":"'School Resources'!DS104","v":0},{"$f":"'School Resources'!DT104","v":0},0,{"$f":"'School Resources'!DU104","v":0},{"$f":"'School Resources'!DV104","v":0},0,{"$f":"'School Resources'!EA104","v":944.60360513439366},{"$f":"'School Resources'!DW104","v":0},{"$f":"'School Resources'!DX104","v":0},0,{"$f":"'School Resources'!DY104","v":0},{"$f":"'School Resources'!DZ104","v":0},73247.179838114622,{"$f":"'School Resources'!EC104","v":0},{"$f":"'School Resources'!ED104","v":0},{"$f":"'School Resources'!EE104","v":0},0,{"$f":"'School Resources'!EF104","v":88727.200085662233},{"$f":"'School Resources'!EG104","v":0},{"$f":"'School Resources'!EH104","v":0},{"$f":"'School Resources'!EI104","v":0},0,{"$f":"'School Resources'!EJ104","v":0},{"$f":"'School Resources'!EK104","v":0},{"$f":"'School Resources'!EL104","v":0},0,{"$f":"'School Resources'!EM104","v":0},{"$f":"'School Resources'!EN104","v":0},{"$f":"'School Resources'!EO104","v":0},0,{"$f":"'School Resources'!EP104","v":88727.200085662233},88727.200085662233,{"$f":"'School Resources'!EQ104","v":1461.5282166412985},{"$f":"'School Resources'!ER104","v":1279.4833286421003},{"$f":"'School Resources'!ES104","v":0},{"$f":"'School Resources'!ET104","v":127.94833286421003},{"$f":"'School Resources'!EU104","v":511.79333145684012},{"$f":"'School Resources'!EV104","v":164.00144265427093},{"$f":"'School Resources'!EW104","v":105.41828483333336},{"$f":"'School Resources'!EX104","v":3650.1729370920534},{"$f":"'School Resources'!EY104","v":166569.1564660033}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!F108","v":318.79866666666669},{"$f":"'School Resources'!G108","v":0},{"$f":"'School Resources'!H108","v":0},{"$f":"'School Resources'!I108","v":318.79866666666669},{"$f":"'School Resources'!J108","v":"F"},{"$f":"'School Resources'!K108","v":"F"},{"$f":"'School Resources'!L108","v":0},{"$f":"'School Resources'!M108","v":0},{"$f":"'School Resources'!N108","v":0},{"$f":"'School Resources'!O108","v":"E"},{"$f":"'School Resources'!P108","v":3.6810416666666668},{"$f":"'School Resources'!Q108","v":3.4540000000000002},{"$f":"'School Resources'!R108","v":3.2638750000000001},{"$f":"'School Resources'!S108","v":3.0844374999999999},{"$f":"'School Resources'!T108","v":3.1515208333333331},{"$f":"'School Resources'!U108","v":3.2900416666666668},{"$f":"'School Resources'!V108","v":0},{"$f":"'School Resources'!W108","v":0},{"$f":"'School Resources'!X108","v":0},{"$f":"'School Resources'!Y108","v":0},{"$f":"'School Resources'!Z108","v":0},{"$f":"'School Resources'!AA108","v":0},{"$f":"'School Resources'!AB108","v":0},{"$f":"'School Resources'!AC108","v":19.924916666666668},{"$f":"'School Resources'!AD108","v":0},{"$f":"'School Resources'!AE108","v":0},{"$f":"'School Resources'!AF108","v":19.924916666666668},19.924916666666668,{"$f":"'School Resources'!AG108","v":3.984983333333334},{"$f":"'School Resources'!AH108","v":0},{"$f":"'School Resources'!AI108","v":0},{"$f":"'School Resources'!AP108","v":0},3.984983333333334,{"$f":"'School Resources'!AQ108","v":0},{"$f":"'School Resources'!AR108","v":0},{"$f":"'School Resources'!AS108","v":0},{"$f":"'School Resources'!AJ108","v":0},{"$f":"'School Resources'!AU108","v":0},{"$f":"'School Resources'!AV108","v":0},{"$f":"'School Resources'!AW108","v":0},0,{"$f":"'School Resources'!AX108","v":2.4300000000000002},{"$f":"'School Resources'!AY108","v":0},{"$f":"'School Resources'!AZ108","v":0},{"$f":"'School Resources'!BA108","v":0},2.4300000000000002,{"$f":"'School Resources'!BB108","v":0.21},{"$f":"'School Resources'!BC108","v":0},{"$f":"'School Resources'!BD108","v":0},{"$f":"'School Resources'!BE108","v":1.1069398148148148},{"$f":"'School Resources'!BF108","v":0},{"$f":"'School Resources'!BG108","v":0},1.1069398148148148,{"$f":"'School Resources'!BH108","v":0},{"$f":"'School Resources'!BI108","v":0},0,{"$f":"'School Resources'!BJ108","v":2.4300000000000002},{"$f":"'School Resources'!BK108","v":0},2.4300000000000002,{"$f":"'School Resources'!BL108","v":0},{"$f":"'School Resources'!BM108","v":2.2138796296296297},{"$f":"'School Resources'!BN108","v":8.3908194444444462},{"$f":"'School Resources'!BO108","v":1},{"$f":"'School Resources'!BP108","v":0},{"$f":"'School Resources'!BQ108","v":0},1,{"$f":"'School Resources'!BR108","v":0},{"$f":"'School Resources'!BS108","v":0.1069398148148149},{"$f":"'School Resources'!BT108","v":0},{"$f":"'School Resources'!BU108","v":0},0.1069398148148149,{"$f":"'School Resources'!BV108","v":1.1069398148148148},{"$f":"'School Resources'!BW108","v":0},{"$f":"'School Resources'!BX108","v":0},1.1069398148148148,{"$f":"'School Resources'!BY108","v":1.1069398148148148},{"$f":"'School Resources'!BZ108","v":0},{"$f":"'School Resources'!CA108","v":0},1.1069398148148148,{"$f":"'School Resources'!CC108","v":277790.95154449396},{"$f":"'School Resources'!CD108","v":260657.18172202582},{"$f":"'School Resources'!CE108","v":246309.33960422032},{"$f":"'School Resources'!CF108","v":232768.03299007844},{"$f":"'School Resources'!CG108","v":237830.49755498461},{"$f":"'School Resources'!CH108","v":248284.0152233266},{"$f":"'School Resources'!CI108","v":0},{"$f":"'School Resources'!CJ108","v":0},{"$f":"'School Resources'!CK108","v":0},{"$f":"'School Resources'!CL108","v":0},{"$f":"'School Resources'!CM108","v":0},{"$f":"'School Resources'!CN108","v":0},{"$f":"'School Resources'!CO108","v":0},{"$f":"'School Resources'!CS108","v":1503640.0186391298},{"$f":"'School Resources'!CT108","v":300728.003727826},{"$f":"'School Resources'!CU108","v":0},{"$f":"'School Resources'!CV108","v":0},{"$f":"'School Resources'!DC108","v":0},300728.003727826,{"$f":"'School Resources'!DD108","v":0},{"$f":"'School Resources'!DE108","v":0},{"$f":"'School Resources'!DF108","v":0},{"$f":"'School Resources'!CW108","v":0},{"$f":"'School Resources'!DH108","v":0},{"$f":"'School Resources'!DI108","v":0},{"$f":"'School Resources'!DJ108","v":0},0,{"$f":"'School Resources'!DK108","v":183380.70399088672},{"$f":"'School Resources'!DL108","v":0},{"$f":"'School Resources'!DM108","v":0},{"$f":"'School Resources'!DN108","v":0},183380.70399088672,{"$f":"'School Resources'!DO108","v":15847.715159706258},{"$f":"'School Resources'!DP108","v":0},{"$f":"'School Resources'!DQ108","v":0},{"$f":"'School Resources'!DR108","v":83535.556591062763},{"$f":"'School Resources'!DS108","v":0},{"$f":"'School Resources'!DT108","v":0},83535.556591062763,{"$f":"'School Resources'!DU108","v":0},{"$f":"'School Resources'!DV108","v":0},0,{"$f":"'School Resources'!EA108","v":25079.13125595764},{"$f":"'School Resources'!DW108","v":183380.70399088672},{"$f":"'School Resources'!DX108","v":0},183380.70399088672,{"$f":"'School Resources'!DY108","v":0},{"$f":"'School Resources'!DZ108","v":88587.405794844148},2270512.7020994984,{"$f":"'School Resources'!EC108","v":115690.82250111364},{"$f":"'School Resources'!ED108","v":0},{"$f":"'School Resources'!EE108","v":0},115690.82250111364,{"$f":"'School Resources'!EF108","v":0},{"$f":"'School Resources'!EG108","v":10552.390647099606},{"$f":"'School Resources'!EH108","v":0},{"$f":"'School Resources'!EI108","v":0},10552.390647099606,{"$f":"'School Resources'!EJ108","v":63994.21716787992},{"$f":"'School Resources'!EK108","v":0},{"$f":"'School Resources'!EL108","v":0},63994.21716787992,{"$f":"'School Resources'!EM108","v":52576.494216922438},{"$f":"'School Resources'!EN108","v":0},{"$f":"'School Resources'!EO108","v":0},52576.494216922438,{"$f":"'School Resources'!EP108","v":242813.92453301558},10552.390647099606,{"$f":"'School Resources'!EQ108","v":107094.67823190862},{"$f":"'School Resources'!ER108","v":93755.189823781038},{"$f":"'School Resources'!ES108","v":0},{"$f":"'School Resources'!ET108","v":9375.5189823781038},{"$f":"'School Resources'!EU108","v":37502.075929512415},{"$f":"'School Resources'!EV108","v":12017.340158502459},{"$f":"'School Resources'!EW108","v":7724.6112428333345},{"$f":"'School Resources'!EX108","v":267469.41436891595},{"$f":"'School Resources'!EY108","v":2894462.5780522316}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!F111","v":353.56199999999995},{"$f":"'School Resources'!G111","v":0},{"$f":"'School Resources'!H111","v":0},{"$f":"'School Resources'!I111","v":353.56199999999995},{"$f":"'School Resources'!J111","v":"F"},{"$f":"'School Resources'!K111","v":"F"},{"$f":"'School Resources'!L111","v":0},{"$f":"'School Resources'!M111","v":0},{"$f":"'School Resources'!N111","v":1},{"$f":"'School Resources'!O111","v":"E"},{"$f":"'School Resources'!P111","v":2.8309375000000001},{"$f":"'School Resources'!Q111","v":3.2716875000000001},{"$f":"'School Resources'!R111","v":2.8856250000000001},{"$f":"'School Resources'!S111","v":4.1381249999999996},{"$f":"'School Resources'!T111","v":2.9961250000000001},{"$f":"'School Resources'!U111","v":3.6281875000000001},{"$f":"'School Resources'!V111","v":2.3469375000000001},{"$f":"'School Resources'!W111","v":0},{"$f":"'School Resources'!X111","v":0},{"$f":"'School Resources'!Y111","v":0},{"$f":"'School Resources'!Z111","v":0},{"$f":"'School Resources'!AA111","v":0},{"$f":"'School Resources'!AB111","v":0},{"$f":"'School Resources'!AC111","v":22.097624999999997},{"$f":"'School Resources'!AD111","v":0},{"$f":"'School Resources'!AE111","v":0},{"$f":"'School Resources'!AF111","v":22.097624999999997},22.097624999999997,{"$f":"'School Resources'!AG111","v":4.4195249999999993},{"$f":"'School Resources'!AH111","v":0},{"$f":"'School Resources'!AI111","v":0},{"$f":"'School Resources'!AP111","v":0},4.4195249999999993,{"$f":"'School Resources'!AQ111","v":0},{"$f":"'School Resources'!AR111","v":0},{"$f":"'School Resources'!AS111","v":0},{"$f":"'School Resources'!AJ111","v":0},{"$f":"'School Resources'!AU111","v":0},{"$f":"'School Resources'!AV111","v":0},{"$f":"'School Resources'!AW111","v":0},0,{"$f":"'School Resources'!AX111","v":2.7096272499999996},{"$f":"'School Resources'!AY111","v":0},{"$f":"'School Resources'!AZ111","v":0},{"$f":"'School Resources'!BA111","v":0},2.7096272499999996,{"$f":"'School Resources'!BB111","v":7.0000000000000007E-2},{"$f":"'School Resources'!BC111","v":0},{"$f":"'School Resources'!BD111","v":0},{"$f":"'School Resources'!BE111","v":1.2276458333333331},{"$f":"'School Resources'!BF111","v":0},{"$f":"'School Resources'!BG111","v":0},1.2276458333333331,{"$f":"'School Resources'!BH111","v":0},{"$f":"'School Resources'!BI111","v":0},0,{"$f":"'School Resources'!BJ111","v":2.7096272499999996},{"$f":"'School Resources'!BK111","v":0},2.7096272499999996,{"$f":"'School Resources'!BL111","v":0},{"$f":"'School Resources'!BM111","v":2.4552916666666662},{"$f":"'School Resources'!BN111","v":9.172191999999999},{"$f":"'School Resources'!BO111","v":1},{"$f":"'School Resources'!BP111","v":0},{"$f":"'School Resources'!BQ111","v":0},1,{"$f":"'School Resources'!BR111","v":0},{"$f":"'School Resources'!BS111","v":0.22764583333333319},{"$f":"'School Resources'!BT111","v":0},{"$f":"'School Resources'!BU111","v":0},0.22764583333333319,{"$f":"'School Resources'!BV111","v":1.2276458333333331},{"$f":"'School Resources'!BW111","v":0},{"$f":"'School Resources'!BX111","v":0},1.2276458333333331,{"$f":"'School Resources'!BY111","v":1.2276458333333331},{"$f":"'School Resources'!BZ111","v":0},{"$f":"'School Resources'!CA111","v":0},1.2276458333333331,{"$f":"'School Resources'!CC111","v":211395.49733801864},{"$f":"'School Resources'!CD111","v":244307.76242749227},{"$f":"'School Resources'!CE111","v":215479.19443859856},{"$f":"'School Resources'!CF111","v":309007.52574787976},{"$f":"'School Resources'!CG111","v":223730.59612297025},{"$f":"'School Resources'!CH111","v":270928.8004408725},{"$f":"'School Resources'!CI111","v":175253.61122728643},{"$f":"'School Resources'!CJ111","v":0},{"$f":"'School Resources'!CK111","v":0},{"$f":"'School Resources'!CL111","v":0},{"$f":"'School Resources'!CM111","v":0},{"$f":"'School Resources'!CN111","v":0},{"$f":"'School Resources'!CO111","v":0},{"$f":"'School Resources'!CS111","v":1650102.9877431181},{"$f":"'School Resources'!CT111","v":330020.59754862363},{"$f":"'School Resources'!CU111","v":0},{"$f":"'School Resources'!CV111","v":0},{"$f":"'School Resources'!DC111","v":0},330020.59754862363,{"$f":"'School Resources'!DD111","v":0},{"$f":"'School Resources'!DE111","v":0},{"$f":"'School Resources'!DF111","v":0},{"$f":"'School Resources'!CW111","v":0},{"$f":"'School Resources'!DH111","v":0},{"$f":"'School Resources'!DI111","v":0},{"$f":"'School Resources'!DJ111","v":0},0,{"$f":"'School Resources'!DK111","v":202336.85841329867},{"$f":"'School Resources'!DL111","v":0},{"$f":"'School Resources'!DM111","v":0},{"$f":"'School Resources'!DN111","v":0},202336.85841329867,{"$f":"'School Resources'!DO111","v":5227.1322887422648},{"$f":"'School Resources'!DP111","v":0},{"$f":"'School Resources'!DQ111","v":0},{"$f":"'School Resources'!DR111","v":91672.388207951008},{"$f":"'School Resources'!DS111","v":0},{"$f":"'School Resources'!DT111","v":0},91672.388207951008,{"$f":"'School Resources'!DU111","v":0},{"$f":"'School Resources'!DV111","v":0},0,{"$f":"'School Resources'!EA111","v":27673.841409169287},{"$f":"'School Resources'!DW111","v":202336.85841329867},{"$f":"'School Resources'!DX111","v":0},202336.85841329867,{"$f":"'School Resources'!DY111","v":0},{"$f":"'School Resources'!DZ111","v":91256.851145336317},2481696.8226150325,{"$f":"'School Resources'!EC111","v":110362.33085683089},{"$f":"'School Resources'!ED111","v":0},{"$f":"'School Resources'!EE111","v":0},110362.33085683089,{"$f":"'School Resources'!EF111","v":0},{"$f":"'School Resources'!EG111","v":21287.409800472098},{"$f":"'School Resources'!EH111","v":0},{"$f":"'School Resources'!EI111","v":0},21287.409800472098,{"$f":"'School Resources'!EJ111","v":66389.688312742204},{"$f":"'School Resources'!EK111","v":0},{"$f":"'School Resources'!EL111","v":0},66389.688312742204,{"$f":"'School Resources'!EM111","v":54788.04617717315},{"$f":"'School Resources'!EN111","v":0},{"$f":"'School Resources'!EO111","v":0},54788.04617717315,{"$f":"'School Resources'!EP111","v":252827.47514721833},21287.409800472098,{"$f":"'School Resources'!EQ111","v":118772.7948204407},{"$f":"'School Resources'!ER111","v":103978.70471376604},{"$f":"'School Resources'!ES111","v":0},{"$f":"'School Resources'!ET111","v":10397.870471376606},{"$f":"'School Resources'!EU111","v":41591.481885506422},{"$f":"'School Resources'!EV111","v":13327.7684801707},{"$f":"'School Resources'!EW111","v":33917.788498317997},{"$f":"'School Resources'!EX111","v":321986.4088695785},{"$f":"'School Resources'!EY111","v":3175441.3991863346}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!F114","v":192.44499999999999},{"$f":"'School Resources'!G114","v":0},{"$f":"'School Resources'!H114","v":0},{"$f":"'School Resources'!I114","v":192.44499999999999},{"$f":"'School Resources'!J114","v":"F"},{"$f":"'School Resources'!K114","v":"F"},{"$f":"'School Resources'!L114","v":0},{"$f":"'School Resources'!M114","v":0},{"$f":"'School Resources'!N114","v":1},{"$f":"'School Resources'!O114","v":"E"},{"$f":"'School Resources'!P114","v":2.3143750000000001},{"$f":"'School Resources'!Q114","v":1.469875},{"$f":"'School Resources'!R114","v":1.7686875},{"$f":"'School Resources'!S114","v":1.9195625000000001},{"$f":"'School Resources'!T114","v":1.6856249999999999},{"$f":"'School Resources'!U114","v":1.3125},{"$f":"'School Resources'!V114","v":1.5571874999999999},{"$f":"'School Resources'!W114","v":0},{"$f":"'School Resources'!X114","v":0},{"$f":"'School Resources'!Y114","v":0},{"$f":"'School Resources'!Z114","v":0},{"$f":"'School Resources'!AA114","v":0},{"$f":"'School Resources'!AB114","v":0},{"$f":"'School Resources'!AC114","v":12.0278125},{"$f":"'School Resources'!AD114","v":0},{"$f":"'School Resources'!AE114","v":0},{"$f":"'School Resources'!AF114","v":12.0278125},12.0278125,{"$f":"'School Resources'!AG114","v":2.4055625000000003},{"$f":"'School Resources'!AH114","v":0},{"$f":"'School Resources'!AI114","v":0},{"$f":"'School Resources'!AP114","v":0},2.4055625000000003,{"$f":"'School Resources'!AQ114","v":0},{"$f":"'School Resources'!AR114","v":0},{"$f":"'School Resources'!AS114","v":0},{"$f":"'School Resources'!AJ114","v":0},{"$f":"'School Resources'!AU114","v":0},{"$f":"'School Resources'!AV114","v":0},{"$f":"'School Resources'!AW114","v":0},0,{"$f":"'School Resources'!AX114","v":0.67},{"$f":"'School Resources'!AY114","v":0},{"$f":"'School Resources'!AZ114","v":0},{"$f":"'School Resources'!BA114","v":0},0.67,{"$f":"'School Resources'!BB114","v":0.02},{"$f":"'School Resources'!BC114","v":0},{"$f":"'School Resources'!BD114","v":0},{"$f":"'School Resources'!BE114","v":0.66821180555555548},{"$f":"'School Resources'!BF114","v":0},{"$f":"'School Resources'!BG114","v":0},0.66821180555555548,{"$f":"'School Resources'!BH114","v":0},{"$f":"'School Resources'!BI114","v":0},0,{"$f":"'School Resources'!BJ114","v":0.67},{"$f":"'School Resources'!BK114","v":0},0.67,{"$f":"'School Resources'!BL114","v":0},{"$f":"'School Resources'!BM114","v":1.336423611111111},{"$f":"'School Resources'!BN114","v":3.3646354166666663},{"$f":"'School Resources'!BO114","v":1},{"$f":"'School Resources'!BP114","v":0},{"$f":"'School Resources'!BQ114","v":0},1,{"$f":"'School Resources'!BR114","v":0},{"$f":"'School Resources'!BS114","v":0},{"$f":"'School Resources'!BT114","v":0},{"$f":"'School Resources'!BU114","v":0},0,{"$f":"'School Resources'!BV114","v":1},{"$f":"'School Resources'!BW114","v":0},{"$f":"'School Resources'!BX114","v":0},1,{"$f":"'School Resources'!BY114","v":0.66821180555555548},{"$f":"'School Resources'!BZ114","v":0},{"$f":"'School Resources'!CA114","v":0},0.66821180555555548,{"$f":"'School Resources'!CC114","v":164385.84125219943},{"$f":"'School Resources'!CD114","v":104402.54427678169},{"$f":"'School Resources'!CE114","v":125626.65194696169},{"$f":"'School Resources'!CF114","v":136343.02841962734},{"$f":"'School Resources'!CG114","v":119726.87384747011},{"$f":"'School Resources'!CH114","v":93224.484642079071},{"$f":"'School Resources'!CI114","v":110604.19213606666},{"$f":"'School Resources'!CJ114","v":0},{"$f":"'School Resources'!CK114","v":0},{"$f":"'School Resources'!CL114","v":0},{"$f":"'School Resources'!CM114","v":0},{"$f":"'School Resources'!CN114","v":0},{"$f":"'School Resources'!CO114","v":0},{"$f":"'School Resources'!CS114","v":854313.61652118596},{"$f":"'School Resources'!CT114","v":170862.72330423721},{"$f":"'School Resources'!CU114","v":0},{"$f":"'School Resources'!CV114","v":0},{"$f":"'School Resources'!DC114","v":0},170862.72330423721,{"$f":"'School Resources'!DD114","v":0},{"$f":"'School Resources'!DE114","v":0},{"$f":"'School Resources'!DF114","v":0},{"$f":"'School Resources'!CW114","v":0},{"$f":"'School Resources'!DH114","v":0},{"$f":"'School Resources'!DI114","v":0},{"$f":"'School Resources'!DJ114","v":0},0,{"$f":"'School Resources'!DK114","v":47588.879779194649},{"$f":"'School Resources'!DL114","v":0},{"$f":"'School Resources'!DM114","v":0},{"$f":"'School Resources'!DN114","v":0},47588.879779194649,{"$f":"'School Resources'!DO114","v":1420.5635754983477},{"$f":"'School Resources'!DP114","v":0},{"$f":"'School Resources'!DQ114","v":0},{"$f":"'School Resources'!DR114","v":47461.867584510328},{"$f":"'School Resources'!DS114","v":0},{"$f":"'School Resources'!DT114","v":0},47461.867584510328,{"$f":"'School Resources'!DU114","v":0},{"$f":"'School Resources'!DV114","v":0},0,{"$f":"'School Resources'!EA114","v":14285.594546799361},{"$f":"'School Resources'!DW114","v":47588.879779194649},{"$f":"'School Resources'!DX114","v":0},47588.879779194649,{"$f":"'School Resources'!DY114","v":0},{"$f":"'School Resources'!DZ114","v":47553.712643667124},1169236.5305438212,{"$f":"'School Resources'!EC114","v":103011.23419855765},{"$f":"'School Resources'!ED114","v":0},{"$f":"'School Resources'!EE114","v":0},103011.23419855765,{"$f":"'School Resources'!EF114","v":0},{"$f":"'School Resources'!EG114","v":0},{"$f":"'School Resources'!EH114","v":0},{"$f":"'School Resources'!EI114","v":0},0,{"$f":"'School Resources'!EJ114","v":53337.016800097168},{"$f":"'School Resources'!EK114","v":0},{"$f":"'School Resources'!EL114","v":0},53337.016800097168,{"$f":"'School Resources'!EM114","v":29439.749814946379},{"$f":"'School Resources'!EN114","v":0},{"$f":"'School Resources'!EO114","v":0},29439.749814946379,{"$f":"'School Resources'!EP114","v":185788.00081360119},0,{"$f":"'School Resources'!EQ114","v":64648.436481351819},{"$f":"'School Resources'!ER114","v":56595.962882438464},{"$f":"'School Resources'!ES114","v":0},{"$f":"'School Resources'!ET114","v":5659.5962882438471},{"$f":"'School Resources'!EU114","v":22638.385152975388},{"$f":"'School Resources'!EV114","v":7254.3497467670468},{"$f":"'School Resources'!EW114","v":21849.071491671166},{"$f":"'School Resources'!EX114","v":178645.80204344774},{"$f":"'School Resources'!EY114","v":1595509.6405913364}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!F117","v":218.70799999999997},{"$f":"'School Resources'!G117","v":0},{"$f":"'School Resources'!H117","v":0},{"$f":"'School Resources'!I117","v":218.70799999999997},{"$f":"'School Resources'!J117","v":"F"},{"$f":"'School Resources'!K117","v":"F"},{"$f":"'School Resources'!L117","v":0},{"$f":"'School Resources'!M117","v":0},{"$f":"'School Resources'!N117","v":0},{"$f":"'School Resources'!O117","v":"E"},{"$f":"'School Resources'!P117","v":4.709625},{"$f":"'School Resources'!Q117","v":4.3560625000000002},{"$f":"'School Resources'!R117","v":4.6035624999999998},{"$f":"'School Resources'!S117","v":0},{"$f":"'School Resources'!T117","v":0},{"$f":"'School Resources'!U117","v":0},{"$f":"'School Resources'!V117","v":0},{"$f":"'School Resources'!W117","v":0},{"$f":"'School Resources'!X117","v":0},{"$f":"'School Resources'!Y117","v":0},{"$f":"'School Resources'!Z117","v":0},{"$f":"'School Resources'!AA117","v":0},{"$f":"'School Resources'!AB117","v":0},{"$f":"'School Resources'!AC117","v":13.669249999999998},{"$f":"'School Resources'!AD117","v":0},{"$f":"'School Resources'!AE117","v":0},{"$f":"'School Resources'!AF117","v":13.669249999999998},13.669249999999998,{"$f":"'School Resources'!AG117","v":2.7338499999999999},{"$f":"'School Resources'!AH117","v":0},{"$f":"'School Resources'!AI117","v":0},{"$f":"'School Resources'!AP117","v":0},2.7338499999999999,{"$f":"'School Resources'!AQ117","v":0},{"$f":"'School Resources'!AR117","v":0},{"$f":"'School Resources'!AS117","v":0},{"$f":"'School Resources'!AJ117","v":0},{"$f":"'School Resources'!AU117","v":0},{"$f":"'School Resources'!AV117","v":0},{"$f":"'School Resources'!AW117","v":0},0,{"$f":"'School Resources'!AX117","v":1.1200000000000001},{"$f":"'School Resources'!AY117","v":0},{"$f":"'School Resources'!AZ117","v":0},{"$f":"'School Resources'!BA117","v":0},1.1200000000000001,{"$f":"'School Resources'!BB117","v":0.06},{"$f":"'School Resources'!BC117","v":0},{"$f":"'School Resources'!BD117","v":0},{"$f":"'School Resources'!BE117","v":0.75940277777777765},{"$f":"'School Resources'!BF117","v":0},{"$f":"'School Resources'!BG117","v":0},0.75940277777777765,{"$f":"'School Resources'!BH117","v":0},{"$f":"'School Resources'!BI117","v":0},0,{"$f":"'School Resources'!BJ117","v":1.1200000000000001},{"$f":"'School Resources'!BK117","v":0},1.1200000000000001,{"$f":"'School Resources'!BL117","v":0},{"$f":"'School Resources'!BM117","v":1.5188055555555553},{"$f":"'School Resources'!BN117","v":4.5782083333333325},{"$f":"'School Resources'!BO117","v":1},{"$f":"'School Resources'!BP117","v":0},{"$f":"'School Resources'!BQ117","v":0},1,{"$f":"'School Resources'!BR117","v":0},{"$f":"'School Resources'!BS117","v":0},{"$f":"'School Resources'!BT117","v":0},{"$f":"'School Resources'!BU117","v":0},0,{"$f":"'School Resources'!BV117","v":1},{"$f":"'School Resources'!BW117","v":0},{"$f":"'School Resources'!BX117","v":0},1,{"$f":"'School Resources'!BY117","v":0.75940277777777765},{"$f":"'School Resources'!BZ117","v":0},{"$f":"'School Resources'!CA117","v":0},0.75940277777777765,{"$f":"'School Resources'!CC117","v":348862.72609921003},{"$f":"'School Resources'!CD117","v":322672.79004348331},{"$f":"'School Resources'!CE117","v":341006.2082475982},{"$f":"'School Resources'!CF117","v":0},{"$f":"'School Resources'!CG117","v":0},{"$f":"'School Resources'!CH117","v":0},{"$f":"'School Resources'!CI117","v":0},{"$f":"'School Resources'!CJ117","v":0},{"$f":"'School Resources'!CK117","v":0},{"$f":"'School Resources'!CL117","v":0},{"$f":"'School Resources'!CM117","v":0},{"$f":"'School Resources'!CN117","v":0},{"$f":"'School Resources'!CO117","v":0},{"$f":"'School Resources'!CS117","v":1012541.7243902914},{"$f":"'School Resources'!CT117","v":202508.3448780583},{"$f":"'School Resources'!CU117","v":0},{"$f":"'School Resources'!CV117","v":0},{"$f":"'School Resources'!DC117","v":0},202508.3448780583,{"$f":"'School Resources'!DD117","v":0},{"$f":"'School Resources'!DE117","v":0},{"$f":"'School Resources'!DF117","v":0},{"$f":"'School Resources'!CW117","v":0},{"$f":"'School Resources'!DH117","v":0},{"$f":"'School Resources'!DI117","v":0},{"$f":"'School Resources'!DJ117","v":0},0,{"$f":"'School Resources'!DK117","v":82963.347024681425},{"$f":"'School Resources'!DL117","v":0},{"$f":"'School Resources'!DM117","v":0},{"$f":"'School Resources'!DN117","v":0},82963.347024681425,{"$f":"'School Resources'!DO117","v":4444.4650191793617},{"$f":"'School Resources'!DP117","v":0},{"$f":"'School Resources'!DQ117","v":0},{"$f":"'School Resources'!DR117","v":56252.318021682855},{"$f":"'School Resources'!DS117","v":0},{"$f":"'School Resources'!DT117","v":0},56252.318021682855,{"$f":"'School Resources'!DU117","v":0},{"$f":"'School Resources'!DV117","v":0},0,{"$f":"'School Resources'!EA117","v":16609.059649438554},{"$f":"'School Resources'!DW117","v":82963.347024681425},{"$f":"'School Resources'!DX117","v":0},82963.347024681425,{"$f":"'School Resources'!DY117","v":0},{"$f":"'School Resources'!DZ117","v":54658.035213787283},1441673.5463585746,{"$f":"'School Resources'!EC117","v":113602.33703814665},{"$f":"'School Resources'!ED117","v":0},{"$f":"'School Resources'!EE117","v":0},113602.33703814665,{"$f":"'School Resources'!EF117","v":0},{"$f":"'School Resources'!EG117","v":0},{"$f":"'School Resources'!EH117","v":0},{"$f":"'School Resources'!EI117","v":0},0,{"$f":"'School Resources'!EJ117","v":54877.47752727061},{"$f":"'School Resources'!EK117","v":0},{"$f":"'School Resources'!EL117","v":0},54877.47752727061,{"$f":"'School Resources'!EM117","v":34356.249740231564},{"$f":"'School Resources'!EN117","v":0},{"$f":"'School Resources'!EO117","v":0},34356.249740231564,{"$f":"'School Resources'!EP117","v":202836.06430564885},0,{"$f":"'School Resources'!EQ117","v":73471.018971464538},{"$f":"'School Resources'!ER117","v":64319.623009651332},{"$f":"'School Resources'!ES117","v":0},{"$f":"'School Resources'!ET117","v":6431.9623009651332},{"$f":"'School Resources'!EU117","v":25727.849203860533},{"$f":"'School Resources'!EV117","v":8244.3520196208119},{"$f":"'School Resources'!EW117","v":5299.3768554999997},{"$f":"'School Resources'!EX117","v":183494.18236106235},{"$f":"'School Resources'!EY117","v":1899270.8878885116}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!F123","v":289.96099999999996},{"$f":"'School Resources'!G123","v":103.815},{"$f":"'School Resources'!H123","v":0},{"$f":"'School Resources'!I123","v":393.77599999999995},{"$f":"'School Resources'!J123","v":"F"},{"$f":"'School Resources'!K123","v":"F"},{"$f":"'School Resources'!L123","v":0},{"$f":"'School Resources'!M123","v":0},{"$f":"'School Resources'!N123","v":0},{"$f":"'School Resources'!O123","v":"M"},{"$f":"'School Resources'!P123","v":3.5505624999999998},{"$f":"'School Resources'!Q123","v":3.3567499999999999},{"$f":"'School Resources'!R123","v":3.1657500000000001},{"$f":"'School Resources'!S123","v":2.9445000000000001},{"$f":"'School Resources'!T123","v":2.5958749999999999},{"$f":"'School Resources'!U123","v":2.509125},{"$f":"'School Resources'!V123","v":1.6985238095238093},{"$f":"'School Resources'!W123","v":1.9561428571428572},{"$f":"'School Resources'!X123","v":1.288904761904762},{"$f":"'School Resources'!Y123","v":0},{"$f":"'School Resources'!Z123","v":0},{"$f":"'School Resources'!AA123","v":0},{"$f":"'School Resources'!AB123","v":0},{"$f":"'School Resources'!AC123","v":18.122562499999997},{"$f":"'School Resources'!AD123","v":4.9435714285714276},{"$f":"'School Resources'!AE123","v":0},{"$f":"'School Resources'!AF123","v":23.066133928571425},23.066133928571425,{"$f":"'School Resources'!AG123","v":3.6245124999999998},{"$f":"'School Resources'!AH123","v":1.6313785714285711},{"$f":"'School Resources'!AI123","v":0},{"$f":"'School Resources'!AP123","v":1.4250500000000015},6.6809410714285722,{"$f":"'School Resources'!AQ123","v":0},{"$f":"'School Resources'!AR123","v":0},{"$f":"'School Resources'!AS123","v":0},{"$f":"'School Resources'!AJ123","v":0},{"$f":"'School Resources'!AU123","v":0},{"$f":"'School Resources'!AV123","v":0},{"$f":"'School Resources'!AW123","v":0},0,{"$f":"'School Resources'!AX123","v":2.6},{"$f":"'School Resources'!AY123","v":1.1299999999999999},{"$f":"'School Resources'!AZ123","v":0},{"$f":"'School Resources'!BA123","v":0},3.73,{"$f":"'School Resources'!BB123","v":1.76},{"$f":"'School Resources'!BC123","v":0},{"$f":"'School Resources'!BD123","v":0},{"$f":"'School Resources'!BE123","v":0},{"$f":"'School Resources'!BF123","v":1},{"$f":"'School Resources'!BG123","v":0},1,{"$f":"'School Resources'!BH123","v":0.32957142857142857},{"$f":"'School Resources'!BI123","v":0},0.32957142857142857,{"$f":"'School Resources'!BJ123","v":3.73},{"$f":"'School Resources'!BK123","v":0},3.73,{"$f":"'School Resources'!BL123","v":0.41526000000000002},{"$f":"'School Resources'!BM123","v":2.5001650793650789},{"$f":"'School Resources'!BN123","v":13.464996507936508},{"$f":"'School Resources'!BO123","v":0},{"$f":"'School Resources'!BP123","v":1},{"$f":"'School Resources'!BQ123","v":0},1,{"$f":"'School Resources'!BR123","v":0},{"$f":"'School Resources'!BS123","v":0},{"$f":"'School Resources'!BT123","v":0.25008253968253952},{"$f":"'School Resources'!BU123","v":0},0.25008253968253952,{"$f":"'School Resources'!BV123","v":0},{"$f":"'School Resources'!BW123","v":1.2500825396825395},{"$f":"'School Resources'!BX123","v":0},1.2500825396825395,{"$f":"'School Resources'!BY123","v":0},{"$f":"'School Resources'!BZ123","v":1.2500825396825395},{"$f":"'School Resources'!CA123","v":0},1.2500825396825395,{"$f":"'School Resources'!CC123","v":266759.28072187665},{"$f":"'School Resources'!CD123","v":252197.84627454364},{"$f":"'School Resources'!CE123","v":237847.71932483403},{"$f":"'School Resources'!CF123","v":221224.86284513111},{"$f":"'School Resources'!CG123","v":195032.12458417547},{"$f":"'School Resources'!CH123","v":188514.46221303771},{"$f":"'School Resources'!CI123","v":127612.73452236179},{"$f":"'School Resources'!CJ123","v":146968.05409302478},{"$f":"'School Resources'!CK123","v":96837.418635699549},{"$f":"'School Resources'!CL123","v":0},{"$f":"'School Resources'!CM123","v":0},{"$f":"'School Resources'!CN123","v":0},{"$f":"'School Resources'!CO123","v":0},{"$f":"'School Resources'!CS123","v":1732994.5032146845},{"$f":"'School Resources'!CT123","v":272315.25919271971},{"$f":"'School Resources'!CU123","v":122568.00839285839},{"$f":"'School Resources'!CV123","v":0},{"$f":"'School Resources'!DC123","v":107066.22204022904},501949.48962580715,{"$f":"'School Resources'!DD123","v":0},{"$f":"'School Resources'!DE123","v":0},{"$f":"'School Resources'!DF123","v":0},{"$f":"'School Resources'!CW123","v":0},{"$f":"'School Resources'!DH123","v":0},{"$f":"'School Resources'!DI123","v":0},{"$f":"'School Resources'!DJ123","v":0},0,{"$f":"'School Resources'!DK123","v":195342.04224735638},{"$f":"'School Resources'!DL123","v":84898.65682288949},{"$f":"'School Resources'!DM123","v":0},{"$f":"'School Resources'!DN123","v":0},280240.69907024584,{"$f":"'School Resources'!DO123","v":132231.53629051815},{"$f":"'School Resources'!DP123","v":0},{"$f":"'School Resources'!DQ123","v":0},{"$f":"'School Resources'!DR123","v":0},{"$f":"'School Resources'!DS123","v":75131.554710521683},{"$f":"'School Resources'!DT123","v":0},75131.554710521683,{"$f":"'School Resources'!DU123","v":20135.976648818414},{"$f":"'School Resources'!DV123","v":0},20135.976648818414,{"$f":"'School Resources'!EA123","v":33285.068079391014},{"$f":"'School Resources'!DW123","v":280240.6990702459},{"$f":"'School Resources'!DX123","v":0},280240.6990702459,{"$f":"'School Resources'!DY123","v":31199.129409091234},{"$f":"'School Resources'!DZ123","v":95178.437016498501},3033987.6113911145,{"$f":"'School Resources'!EC123","v":0},{"$f":"'School Resources'!ED123","v":109840.1859644471},{"$f":"'School Resources'!EE123","v":0},109840.1859644471,{"$f":"'School Resources'!EF123","v":0},{"$f":"'School Resources'!EG123","v":0},{"$f":"'School Resources'!EH123","v":23295.825901988195},{"$f":"'School Resources'!EI123","v":0},23295.825901988195,{"$f":"'School Resources'!EJ123","v":0},{"$f":"'School Resources'!EK123","v":66941.917967355883},{"$f":"'School Resources'!EL123","v":0},66941.917967355883,{"$f":"'School Resources'!EM123","v":0},{"$f":"'School Resources'!EN123","v":55280.95501327073},{"$f":"'School Resources'!EO123","v":0},55280.95501327073,{"$f":"'School Resources'!EP123","v":255358.88484706188},23295.825901988195,{"$f":"'School Resources'!EQ123","v":132281.96484128345},{"$f":"'School Resources'!ER123","v":115805.20086255859},{"$f":"'School Resources'!ES123","v":0},{"$f":"'School Resources'!ET123","v":11580.520086255859},{"$f":"'School Resources'!EU123","v":46322.080345023438},{"$f":"'School Resources'!EV123","v":14843.663518838839},{"$f":"'School Resources'!EW123","v":63662.887593093525},{"$f":"'School Resources'!EX123","v":384496.31724705367},{"$f":"'School Resources'!EY123","v":3822442.2952299379}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!F125","v":125.71999999999998},{"$f":"'School Resources'!G125","v":0},{"$f":"'School Resources'!H125","v":0},{"$f":"'School Resources'!I125","v":125.71999999999998},{"$f":"'School Resources'!J125","v":"F"},{"$f":"'School Resources'!K125","v":"F"},{"$f":"'School Resources'!L125","v":0},{"$f":"'School Resources'!M125","v":0},{"$f":"'School Resources'!N125","v":1},{"$f":"'School Resources'!O125","v":"E"},{"$f":"'School Resources'!P125","v":0.889625},{"$f":"'School Resources'!Q125","v":1.0889374999999999},{"$f":"'School Resources'!R125","v":1.04},{"$f":"'School Resources'!S125","v":0.87462499999999999},{"$f":"'School Resources'!T125","v":0.90393749999999995},{"$f":"'School Resources'!U125","v":1.9075},{"$f":"'School Resources'!V125","v":1.1528750000000001},{"$f":"'School Resources'!W125","v":0},{"$f":"'School Resources'!X125","v":0},{"$f":"'School Resources'!Y125","v":0},{"$f":"'School Resources'!Z125","v":0},{"$f":"'School Resources'!AA125","v":0},{"$f":"'School Resources'!AB125","v":0},{"$f":"'School Resources'!AC125","v":7.857499999999999},{"$f":"'School Resources'!AD125","v":0},{"$f":"'School Resources'!AE125","v":0},{"$f":"'School Resources'!AF125","v":7.857499999999999},7.857499999999999,{"$f":"'School Resources'!AG125","v":1.5714999999999999},{"$f":"'School Resources'!AH125","v":0},{"$f":"'School Resources'!AI125","v":0},{"$f":"'School Resources'!AP125","v":0},1.5714999999999999,{"$f":"'School Resources'!AQ125","v":0},{"$f":"'School Resources'!AR125","v":0},{"$f":"'School Resources'!AS125","v":0},{"$f":"'School Resources'!AJ125","v":0},{"$f":"'School Resources'!AU125","v":0},{"$f":"'School Resources'!AV125","v":0},{"$f":"'School Resources'!AW125","v":0},0,{"$f":"'School Resources'!AX125","v":0.51},{"$f":"'School Resources'!AY125","v":0},{"$f":"'School Resources'!AZ125","v":0},{"$f":"'School Resources'!BA125","v":0},0.51,{"$f":"'School Resources'!BB125","v":0},{"$f":"'School Resources'!BC125","v":0},{"$f":"'School Resources'!BD125","v":0},{"$f":"'School Resources'!BE125","v":0.43652777777777768},{"$f":"'School Resources'!BF125","v":0},{"$f":"'School Resources'!BG125","v":0},0.43652777777777768,{"$f":"'School Resources'!BH125","v":0},{"$f":"'School Resources'!BI125","v":0},0,{"$f":"'School Resources'!BJ125","v":0.51},{"$f":"'School Resources'!BK125","v":0},0.51,{"$f":"'School Resources'!BL125","v":0},{"$f":"'School Resources'!BM125","v":0.87305555555555536},{"$f":"'School Resources'!BN125","v":2.3295833333333329},{"$f":"'School Resources'!BO125","v":1},{"$f":"'School Resources'!BP125","v":0},{"$f":"'School Resources'!BQ125","v":0},1,{"$f":"'School Resources'!BR125","v":0},{"$f":"'School Resources'!BS125","v":0},{"$f":"'School Resources'!BT125","v":0},{"$f":"'School Resources'!BU125","v":0},0,{"$f":"'School Resources'!BV125","v":1},{"$f":"'School Resources'!BW125","v":0},{"$f":"'School Resources'!BX125","v":0},1,{"$f":"'School Resources'!BY125","v":0.43652777777777768},{"$f":"'School Resources'!BZ125","v":0},{"$f":"'School Resources'!CA125","v":0},0.43652777777777768,{"$f":"'School Resources'!CC125","v":67608.168343263635},{"$f":"'School Resources'!CD125","v":82755.171915461717},{"$f":"'School Resources'!CE125","v":79036.105187010457},{"$f":"'School Resources'!CF125","v":66468.224518450981},{"$f":"'School Resources'!CG125","v":68695.864742772363},{"$f":"'School Resources'!CH125","v":144962.85638867543},{"$f":"'School Resources'!CI125","v":87614.182468725659},{"$f":"'School Resources'!CJ125","v":0},{"$f":"'School Resources'!CK125","v":0},{"$f":"'School Resources'!CL125","v":0},{"$f":"'School Resources'!CM125","v":0},{"$f":"'School Resources'!CN125","v":0},{"$f":"'School Resources'!CO125","v":0},{"$f":"'School Resources'!CS125","v":597140.57356436015},{"$f":"'School Resources'!CT125","v":119428.11471287203},{"$f":"'School Resources'!CU125","v":0},{"$f":"'School Resources'!CV125","v":0},{"$f":"'School Resources'!DC125","v":0},119428.11471287203,{"$f":"'School Resources'!DD125","v":0},{"$f":"'School Resources'!DE125","v":0},{"$f":"'School Resources'!DF125","v":0},{"$f":"'School Resources'!CW125","v":0},{"$f":"'School Resources'!DH125","v":0},{"$f":"'School Resources'!DI125","v":0},{"$f":"'School Resources'!DJ125","v":0},0,{"$f":"'School Resources'!DK125","v":38758.090043630131},{"$f":"'School Resources'!DL125","v":0},{"$f":"'School Resources'!DM125","v":0},{"$f":"'School Resources'!DN125","v":0},38758.090043630131,{"$f":"'School Resources'!DO125","v":0},{"$f":"'School Resources'!DP125","v":0},{"$f":"'School Resources'!DQ125","v":0},{"$f":"'School Resources'!DR125","v":33174.476309131118},{"$f":"'School Resources'!DS125","v":0},{"$f":"'School Resources'!DT125","v":0},33174.476309131118,{"$f":"'School Resources'!DU125","v":0},{"$f":"'School Resources'!DV125","v":0},0,{"$f":"'School Resources'!EA125","v":9388.4152314307375},{"$f":"'School Resources'!DW125","v":38758.090043630131},{"$f":"'School Resources'!DX125","v":0},38758.090043630131,{"$f":"'School Resources'!DY125","v":0},{"$f":"'School Resources'!DZ125","v":32139.051102752597},827259.34467362356,{"$f":"'School Resources'!EC125","v":111530.52047054571},{"$f":"'School Resources'!ED125","v":0},{"$f":"'School Resources'!EE125","v":0},111530.52047054571,{"$f":"'School Resources'!EF125","v":0},{"$f":"'School Resources'!EG125","v":0},{"$f":"'School Resources'!EH125","v":0},{"$f":"'School Resources'!EI125","v":0},0,{"$f":"'School Resources'!EJ125","v":53587.818246368995},{"$f":"'School Resources'!EK125","v":0},{"$f":"'School Resources'!EL125","v":0},53587.818246368995,{"$f":"'School Resources'!EM125","v":19316.44952839307},{"$f":"'School Resources'!EN125","v":0},{"$f":"'School Resources'!EO125","v":0},19316.44952839307,{"$f":"'School Resources'!EP125","v":184434.78824530778},0,{"$f":"'School Resources'!EQ125","v":42233.37283086362},{"$f":"'School Resources'!ER125","v":36972.87252763212},{"$f":"'School Resources'!ES125","v":0},{"$f":"'School Resources'!ET125","v":3697.2872527632121},{"$f":"'School Resources'!EU125","v":14789.149011052848},{"$f":"'School Resources'!EV125","v":4739.1039006654009},{"$f":"'School Resources'!EW125","v":16203.22089380736},{"$f":"'School Resources'!EX125","v":118635.00641678457},{"$f":"'School Resources'!EY125","v":1171856.6056698994}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!F136","v":231.63366666666667},{"$f":"'School Resources'!G136","v":0},{"$f":"'School Resources'!H136","v":0},{"$f":"'School Resources'!I136","v":231.63366666666667},{"$f":"'School Resources'!J136","v":"F"},{"$f":"'School Resources'!K136","v":"F"},{"$f":"'School Resources'!L136","v":0},{"$f":"'School Resources'!M136","v":0},{"$f":"'School Resources'!N136","v":0},{"$f":"'School Resources'!O136","v":"E"},{"$f":"'School Resources'!P136","v":3.0182499999999997},{"$f":"'School Resources'!Q136","v":2.8272083333333331},{"$f":"'School Resources'!R136","v":2.8865000000000003},{"$f":"'School Resources'!S136","v":2.565291666666667},{"$f":"'School Resources'!T136","v":3.1798541666666669},{"$f":"'School Resources'!U136","v":0},{"$f":"'School Resources'!V136","v":0},{"$f":"'School Resources'!W136","v":0},{"$f":"'School Resources'!X136","v":0},{"$f":"'School Resources'!Y136","v":0},{"$f":"'School Resources'!Z136","v":0},{"$f":"'School Resources'!AA136","v":0},{"$f":"'School Resources'!AB136","v":0},{"$f":"'School Resources'!AC136","v":14.477104166666667},{"$f":"'School Resources'!AD136","v":0},{"$f":"'School Resources'!AE136","v":0},{"$f":"'School Resources'!AF136","v":14.477104166666667},{"$f":"SUM(Q26:AC26)","v":14.477104166666667},{"$f":"'School Resources'!AG136","v":2.8954208333333336},{"$f":"'School Resources'!AH136","v":0},{"$f":"'School Resources'!AI136","v":0},{"$f":"'School Resources'!AP136","v":0},2.8954208333333336,{"$f":"'School Resources'!AQ136","v":0},{"$f":"'School Resources'!AR136","v":0},{"$f":"'School Resources'!AS136","v":0},{"$f":"'School Resources'!AJ136","v":0},{"$f":"'School Resources'!AU136","v":0},{"$f":"'School Resources'!AV136","v":0},{"$f":"'School Resources'!AW136","v":0},{"$f":"SUM(AR26:AT26)","v":0},{"$f":"'School Resources'!AX136","v":0.9},{"$f":"'School Resources'!AY136","v":0},{"$f":"'School Resources'!AZ136","v":0},{"$f":"'School Resources'!BA136","v":0},{"$f":"SUM(AV26:AY26)","v":0.9},{"$f":"'School Resources'!BB136","v":0},{"$f":"'School Resources'!BC136","v":0},{"$f":"'School Resources'!BD136","v":0},{"$f":"'School Resources'!BE136","v":0.80428356481481478},{"$f":"'School Resources'!BF136","v":0},{"$f":"'School Resources'!BG136","v":0},{"$f":"SUM(BD26:BF26)","v":0.80428356481481478},{"$f":"'School Resources'!BH136","v":0},{"$f":"'School Resources'!BI136","v":0},{"$f":"SUM(BH26:BI26)","v":0},{"$f":"'School Resources'!BJ136","v":0.9},{"$f":"'School Resources'!BK136","v":0},{"$f":"SUM(BK26:BL26)","v":0.9},{"$f":"'School Resources'!BL136","v":0},{"$f":"'School Resources'!BM136","v":1.6085671296296296},{"$f":"'School Resources'!BN136","v":4.2128506944444446},{"$f":"'School Resources'!BO136","v":1},{"$f":"'School Resources'!BP136","v":0},{"$f":"'School Resources'!BQ136","v":0},{"$f":"SUM(BQ26:BS26)","v":1},{"$f":"'School Resources'!BR136","v":0},{"$f":"'School Resources'!BS136","v":0},{"$f":"'School Resources'!BT136","v":0},{"$f":"'School Resources'!BU136","v":0},0,{"$f":"'School Resources'!BV136","v":1},{"$f":"'School Resources'!BW136","v":0},{"$f":"'School Resources'!BX136","v":0},{"$f":"SUM(BZ26:CB26)","v":1},{"$f":"'School Resources'!BY136","v":0.80428356481481478},{"$f":"'School Resources'!BZ136","v":0},{"$f":"'School Resources'!CA136","v":0},{"$f":"SUM(CD26:CF26)","v":0.80428356481481478},{"$f":"'School Resources'!CC136","v":219614.98090706975},{"$f":"'School Resources'!CD136","v":205714.33915192861},{"$f":"'School Resources'!CE136","v":210028.54050799535},{"$f":"'School Resources'!CF136","v":186656.66541739926},{"$f":"'School Resources'!CG136","v":231373.68080833805},{"$f":"'School Resources'!CH136","v":0},{"$f":"'School Resources'!CI136","v":0},{"$f":"'School Resources'!CJ136","v":0},{"$f":"'School Resources'!CK136","v":0},{"$f":"'School Resources'!CL136","v":0},{"$f":"'School Resources'!CM136","v":0},{"$f":"'School Resources'!CN136","v":0},{"$f":"'School Resources'!CO136","v":0},{"$f":"'School Resources'!CS136","v":1053388.2067927311},{"$f":"'School Resources'!CT136","v":210677.64135854621},{"$f":"'School Resources'!CU136","v":0},{"$f":"'School Resources'!CV136","v":0},{"$f":"'School Resources'!DC136","v":0},210677.64135854621,{"$f":"'School Resources'!DD136","v":0},{"$f":"'School Resources'!DE136","v":0},{"$f":"'School Resources'!DF136","v":0},{"$f":"'School Resources'!CW136","v":0},{"$f":"'School Resources'!DH136","v":0},{"$f":"'School Resources'!DI136","v":0},{"$f":"'School Resources'!DJ136","v":0},{"$f":"SUM(DE26:DG26)","v":0},{"$f":"'School Resources'!DK136","v":65486.120373184065},{"$f":"'School Resources'!DL136","v":0},{"$f":"'School Resources'!DM136","v":0},{"$f":"'School Resources'!DN136","v":0},{"$f":"SUM(DI26:DL26)","v":65486.120373184065},{"$f":"'School Resources'!DO136","v":0},{"$f":"'School Resources'!DP136","v":0},{"$f":"'School Resources'!DQ136","v":0},{"$f":"'School Resources'!DR136","v":58521.56704404061},{"$f":"'School Resources'!DS136","v":0},{"$f":"'School Resources'!DT136","v":0},{"$f":"SUM(DQ26:DS26)","v":58521.56704404061},{"$f":"'School Resources'!DU136","v":0},{"$f":"'School Resources'!DV136","v":0},0,{"$f":"'School Resources'!EA136","v":17260.292989908336},{"$f":"'School Resources'!DW136","v":65486.120373184065},{"$f":"'School Resources'!DX136","v":0},65486.120373184065,{"$f":"'School Resources'!DY136","v":0},{"$f":"'School Resources'!DZ136","v":57403.49158006459},1453559.6559416861,{"$f":"'School Resources'!EC136","v":106009.02177596846},{"$f":"'School Resources'!ED136","v":0},{"$f":"'School Resources'!EE136","v":0},106009.02177596846,{"$f":"'School Resources'!EF136","v":0},{"$f":"'School Resources'!EG136","v":0},{"$f":"'School Resources'!EH136","v":0},{"$f":"'School Resources'!EI136","v":0},0,{"$f":"'School Resources'!EJ136","v":52635.048611502614},{"$f":"'School Resources'!EK136","v":0},{"$f":"'School Resources'!EL136","v":0},52635.048611502614,{"$f":"'School Resources'!EM136","v":35000.930299754924},{"$f":"'School Resources'!EN136","v":0},{"$f":"'School Resources'!EO136","v":0},35000.930299754924,{"$f":"'School Resources'!EP136","v":193645.00068722598},0,{"$f":"'School Resources'!EQ136","v":77813.164210255505},{"$f":"'School Resources'!ER136","v":68120.919748446526},{"$f":"'School Resources'!ES136","v":0},{"$f":"'School Resources'!ET136","v":6812.0919748446522},{"$f":"'School Resources'!EU136","v":27248.367899378609},{"$f":"'School Resources'!EV136","v":8731.5941236512044},{"$f":"'School Resources'!EW136","v":5612.5706059583335},{"$f":"'School Resources'!EX136","v":194338.70856253488},{"$f":"'School Resources'!EY136","v":1916207.1497614197}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!F139","v":262.78399999999999},{"$f":"'School Resources'!G139","v":0},{"$f":"'School Resources'!H139","v":0},{"$f":"'School Resources'!I139","v":262.78399999999999},{"$f":"'School Resources'!J139","v":"F"},{"$f":"'School Resources'!K139","v":"F"},{"$f":"'School Resources'!L139","v":0},{"$f":"'School Resources'!M139","v":0},{"$f":"'School Resources'!N139","v":0},{"$f":"'School Resources'!O139","v":"E"},{"$f":"'School Resources'!P139","v":0},{"$f":"'School Resources'!Q139","v":0},{"$f":"'School Resources'!R139","v":0},{"$f":"'School Resources'!S139","v":5.1553125},{"$f":"'School Resources'!T139","v":6.3183749999999996},{"$f":"'School Resources'!U139","v":4.9503124999999999},{"$f":"'School Resources'!V139","v":0},{"$f":"'School Resources'!W139","v":0},{"$f":"'School Resources'!X139","v":0},{"$f":"'School Resources'!Y139","v":0},{"$f":"'School Resources'!Z139","v":0},{"$f":"'School Resources'!AA139","v":0},{"$f":"'School Resources'!AB139","v":0},{"$f":"'School Resources'!AC139","v":16.423999999999999},{"$f":"'School Resources'!AD139","v":0},{"$f":"'School Resources'!AE139","v":0},{"$f":"'School Resources'!AF139","v":16.423999999999999},16.423999999999999,{"$f":"'School Resources'!AG139","v":3.2848000000000002},{"$f":"'School Resources'!AH139","v":0},{"$f":"'School Resources'!AI139","v":0},{"$f":"'School Resources'!AP139","v":0},3.2848000000000002,{"$f":"'School Resources'!AQ139","v":0},{"$f":"'School Resources'!AR139","v":0},{"$f":"'School Resources'!AS139","v":0},{"$f":"'School Resources'!AJ139","v":0},{"$f":"'School Resources'!AU139","v":0},{"$f":"'School Resources'!AV139","v":0},{"$f":"'School Resources'!AW139","v":0},0,{"$f":"'School Resources'!AX139","v":1.08},{"$f":"'School Resources'!AY139","v":0},{"$f":"'School Resources'!AZ139","v":0},{"$f":"'School Resources'!BA139","v":0},1.08,{"$f":"'School Resources'!BB139","v":0},{"$f":"'School Resources'!BC139","v":0},{"$f":"'School Resources'!BD139","v":0},{"$f":"'School Resources'!BE139","v":0.91244444444444439},{"$f":"'School Resources'!BF139","v":0},{"$f":"'School Resources'!BG139","v":0},0.91244444444444439,{"$f":"'School Resources'!BH139","v":0},{"$f":"'School Resources'!BI139","v":0},0,{"$f":"'School Resources'!BJ139","v":1.08},{"$f":"'School Resources'!BK139","v":0},1.08,{"$f":"'School Resources'!BL139","v":0},{"$f":"'School Resources'!BM139","v":1.8248888888888888},{"$f":"'School Resources'!BN139","v":4.897333333333334},{"$f":"'School Resources'!BO139","v":1},{"$f":"'School Resources'!BP139","v":0},{"$f":"'School Resources'!BQ139","v":0},1,{"$f":"'School Resources'!BR139","v":0},{"$f":"'School Resources'!BS139","v":0},{"$f":"'School Resources'!BT139","v":0},{"$f":"'School Resources'!BU139","v":0},0,{"$f":"'School Resources'!BV139","v":1},{"$f":"'School Resources'!BW139","v":0},{"$f":"'School Resources'!BX139","v":0},1,{"$f":"'School Resources'!BY139","v":0.91244444444444439},{"$f":"'School Resources'!BZ139","v":0},{"$f":"'School Resources'!CA139","v":0},0.91244444444444439,{"$f":"'School Resources'!CC139","v":0},{"$f":"'School Resources'!CD139","v":0},{"$f":"'School Resources'!CE139","v":0},{"$f":"'School Resources'!CF139","v":394712.18229374633},{"$f":"'School Resources'!CG139","v":483761.0881591076},{"$f":"'School Resources'!CH139","v":379016.52904862916},{"$f":"'School Resources'!CI139","v":0},{"$f":"'School Resources'!CJ139","v":0},{"$f":"'School Resources'!CK139","v":0},{"$f":"'School Resources'!CL139","v":0},{"$f":"'School Resources'!CM139","v":0},{"$f":"'School Resources'!CN139","v":0},{"$f":"'School Resources'!CO139","v":0},{"$f":"'School Resources'!CS139","v":1257489.7995014831},{"$f":"'School Resources'!CT139","v":251497.95990029664},{"$f":"'School Resources'!CU139","v":0},{"$f":"'School Resources'!CV139","v":0},{"$f":"'School Resources'!DC139","v":0},251497.95990029664,{"$f":"'School Resources'!DD139","v":0},{"$f":"'School Resources'!DE139","v":0},{"$f":"'School Resources'!DF139","v":0},{"$f":"'School Resources'!CW139","v":0},{"$f":"'School Resources'!DH139","v":0},{"$f":"'School Resources'!DI139","v":0},{"$f":"'School Resources'!DJ139","v":0},0,{"$f":"'School Resources'!DK139","v":82689.295145007418},{"$f":"'School Resources'!DL139","v":0},{"$f":"'School Resources'!DM139","v":0},{"$f":"'School Resources'!DN139","v":0},82689.295145007418,{"$f":"'School Resources'!DO139","v":0},{"$f":"'School Resources'!DP139","v":0},{"$f":"'School Resources'!DQ139","v":0},{"$f":"'School Resources'!DR139","v":69860.544416749064},{"$f":"'School Resources'!DS139","v":0},{"$f":"'School Resources'!DT139","v":0},69860.544416749064,{"$f":"'School Resources'!DU139","v":0},{"$f":"'School Resources'!DV139","v":0},0,{"$f":"'School Resources'!EA139","v":19637.175426417882},{"$f":"'School Resources'!DW139","v":82689.295145007418},{"$f":"'School Resources'!DX139","v":0},82689.295145007418,{"$f":"'School Resources'!DY139","v":0},{"$f":"'School Resources'!DZ139","v":66742.38508206181},1744226.8941085434,{"$f":"'School Resources'!EC139","v":109784.97400944913},{"$f":"'School Resources'!ED139","v":0},{"$f":"'School Resources'!EE139","v":0},109784.97400944913,{"$f":"'School Resources'!EF139","v":0},{"$f":"'School Resources'!EG139","v":0},{"$f":"'School Resources'!EH139","v":0},{"$f":"'School Resources'!EI139","v":0},0,{"$f":"'School Resources'!EJ139","v":53172.118097130908},{"$f":"'School Resources'!EK139","v":0},{"$f":"'School Resources'!EL139","v":0},53172.118097130908,{"$f":"'School Resources'!EM139","v":40085.048802312187},{"$f":"'School Resources'!EN139","v":0},{"$f":"'School Resources'!EO139","v":0},40085.048802312187,{"$f":"'School Resources'!EP139","v":203042.14090889221},0,{"$f":"'School Resources'!EQ139","v":88277.558431320926},{"$f":"'School Resources'!ER139","v":77281.890982351892},{"$f":"'School Resources'!ES139","v":0},{"$f":"'School Resources'!ET139","v":7728.1890982351897},{"$f":"'School Resources'!EU139","v":30912.756392940759},{"$f":"'School Resources'!EV139","v":9905.8278669460451},{"$f":"'School Resources'!EW139","v":6367.3548640000008},{"$f":"'School Resources'!EX139","v":220473.57763579482},{"$f":"'School Resources'!EY139","v":2254122.1731617101}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!F144","v":294.68866666666668},{"$f":"'School Resources'!G144","v":0},{"$f":"'School Resources'!H144","v":0},{"$f":"'School Resources'!I144","v":294.68866666666668},{"$f":"'School Resources'!J144","v":"F"},{"$f":"'School Resources'!K144","v":"F"},{"$f":"'School Resources'!L144","v":0},{"$f":"'School Resources'!M144","v":0},{"$f":"'School Resources'!N144","v":1},{"$f":"'School Resources'!O144","v":"E"},{"$f":"'School Resources'!P144","v":2.6709791666666667},{"$f":"'School Resources'!Q144","v":2.7082083333333333},{"$f":"'School Resources'!R144","v":2.6187499999999999},{"$f":"'School Resources'!S144","v":2.5845000000000002},{"$f":"'School Resources'!T144","v":2.62575},{"$f":"'School Resources'!U144","v":2.6432291666666665},{"$f":"'School Resources'!V144","v":2.5666250000000002},{"$f":"'School Resources'!W144","v":0},{"$f":"'School Resources'!X144","v":0},{"$f":"'School Resources'!Y144","v":0},{"$f":"'School Resources'!Z144","v":0},{"$f":"'School Resources'!AA144","v":0},{"$f":"'School Resources'!AB144","v":0},{"$f":"'School Resources'!AC144","v":18.418041666666667},{"$f":"'School Resources'!AD144","v":0},{"$f":"'School Resources'!AE144","v":0},{"$f":"'School Resources'!AF144","v":18.418041666666667},18.418041666666667,{"$f":"'School Resources'!AG144","v":3.6836083333333338},{"$f":"'School Resources'!AH144","v":0},{"$f":"'School Resources'!AI144","v":0},{"$f":"'School Resources'!AP144","v":0},3.6836083333333338,{"$f":"'School Resources'!AQ144","v":0},{"$f":"'School Resources'!AR144","v":0},{"$f":"'School Resources'!AS144","v":0},{"$f":"'School Resources'!AJ144","v":0},{"$f":"'School Resources'!AU144","v":0},{"$f":"'School Resources'!AV144","v":0},{"$f":"'School Resources'!AW144","v":0},0,{"$f":"'School Resources'!AX144","v":1.84},{"$f":"'School Resources'!AY144","v":0},{"$f":"'School Resources'!AZ144","v":0},{"$f":"'School Resources'!BA144","v":0},1.84,{"$f":"'School Resources'!BB144","v":0.04},{"$f":"'School Resources'!BC144","v":0},{"$f":"'School Resources'!BD144","v":0},{"$f":"'School Resources'!BE144","v":1.023224537037037},{"$f":"'School Resources'!BF144","v":0},{"$f":"'School Resources'!BG144","v":0},1.023224537037037,{"$f":"'School Resources'!BH144","v":0},{"$f":"'School Resources'!BI144","v":0},0,{"$f":"'School Resources'!BJ144","v":1.84},{"$f":"'School Resources'!BK144","v":0},1.84,{"$f":"'School Resources'!BL144","v":0},{"$f":"'School Resources'!BM144","v":2.0464490740740739},{"$f":"'School Resources'!BN144","v":6.7896736111111107},{"$f":"'School Resources'!BO144","v":1},{"$f":"'School Resources'!BP144","v":0},{"$f":"'School Resources'!BQ144","v":0},1,{"$f":"'School Resources'!BR144","v":0},{"$f":"'School Resources'!BS144","v":2.3224537037037071E-2},{"$f":"'School Resources'!BT144","v":0},{"$f":"'School Resources'!BU144","v":0},2.3224537037037071E-2,{"$f":"'School Resources'!BV144","v":1.023224537037037},{"$f":"'School Resources'!BW144","v":0},{"$f":"'School Resources'!BX144","v":0},1.023224537037037,{"$f":"'School Resources'!BY144","v":1.023224537037037},{"$f":"'School Resources'!BZ144","v":0},{"$f":"'School Resources'!CA144","v":0},1.023224537037037,{"$f":"'School Resources'!CC144","v":211448.51582568066},{"$f":"'School Resources'!CD144","v":214395.769078471},{"$f":"'School Resources'!CE144","v":207313.78504518518},{"$f":"'School Resources'!CF144","v":204602.37802359185},{"$f":"'School Resources'!CG144","v":207867.94122478092},{"$f":"'School Resources'!CH144","v":209251.68239942618},{"$f":"'School Resources'!CI144","v":203187.30063640993},{"$f":"'School Resources'!CJ144","v":0},{"$f":"'School Resources'!CK144","v":0},{"$f":"'School Resources'!CL144","v":0},{"$f":"'School Resources'!CM144","v":0},{"$f":"'School Resources'!CN144","v":0},{"$f":"'School Resources'!CO144","v":0},{"$f":"'School Resources'!CS144","v":1458067.3722335456},{"$f":"'School Resources'!CT144","v":291613.47444670915},{"$f":"'School Resources'!CU144","v":0},{"$f":"'School Resources'!CV144","v":0},{"$f":"'School Resources'!DC144","v":0},291613.47444670915,{"$f":"'School Resources'!DD144","v":0},{"$f":"'School Resources'!DE144","v":0},{"$f":"'School Resources'!DF144","v":0},{"$f":"'School Resources'!CW144","v":0},{"$f":"'School Resources'!DH144","v":0},{"$f":"'School Resources'!DI144","v":0},{"$f":"'School Resources'!DJ144","v":0},0,{"$f":"'School Resources'!DK144","v":145663.91006516115},{"$f":"'School Resources'!DL144","v":0},{"$f":"'School Resources'!DM144","v":0},{"$f":"'School Resources'!DN144","v":0},145663.91006516115,{"$f":"'School Resources'!DO144","v":3166.6067405469817},{"$f":"'School Resources'!DP144","v":0},{"$f":"'School Resources'!DQ144","v":0},{"$f":"'School Resources'!DR144","v":81003.742901863647},{"$f":"'School Resources'!DS144","v":0},{"$f":"'School Resources'!DT144","v":0},81003.742901863647,{"$f":"'School Resources'!DU144","v":0},{"$f":"'School Resources'!DV144","v":0},0,{"$f":"'School Resources'!EA144","v":22653.153047071231},{"$f":"'School Resources'!DW144","v":145663.91006516115},{"$f":"'School Resources'!DX144","v":0},145663.91006516115,{"$f":"'School Resources'!DY144","v":0},{"$f":"'School Resources'!DZ144","v":76929.30213826157},2125179.0164529872,{"$f":"'School Resources'!EC144","v":124788.03808958524},{"$f":"'School Resources'!ED144","v":0},{"$f":"'School Resources'!EE144","v":0},124788.03808958524,{"$f":"'School Resources'!EF144","v":0},{"$f":"'School Resources'!EG144","v":2495.3832221096709},{"$f":"'School Resources'!EH144","v":0},{"$f":"'School Resources'!EI144","v":0},2495.3832221096709,{"$f":"'School Resources'!EJ144","v":56963.815229197447},{"$f":"'School Resources'!EK144","v":0},{"$f":"'School Resources'!EL144","v":0},56963.815229197447,{"$f":"'School Resources'!EM144","v":46917.731780610775},{"$f":"'School Resources'!EN144","v":0},{"$f":"'School Resources'!EO144","v":0},46917.731780610775,{"$f":"'School Resources'!EP144","v":231164.96832150314},2495.3832221096709,{"$f":"'School Resources'!EQ144","v":98995.357368465062},{"$f":"'School Resources'!ER144","v":86664.703372610093},{"$f":"'School Resources'!ES144","v":0},{"$f":"'School Resources'!ET144","v":8666.4703372610093},{"$f":"'School Resources'!EU144","v":34665.881349044037},{"$f":"'School Resources'!EV144","v":11108.496736254265},{"$f":"'School Resources'!EW144","v":34847.827107113546},{"$f":"'School Resources'!EX144","v":274948.73627074796},{"$f":"'School Resources'!EY144","v":2730875.1762305717}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!F179","v":69.981666666666669},{"$f":"'School Resources'!G179","v":0},{"$f":"'School Resources'!H179","v":0},{"$f":"'School Resources'!I179","v":69.981666666666669},{"$f":"'School Resources'!J179","v":"F"},{"$f":"'School Resources'!K179","v":"F"},{"$f":"'School Resources'!L179","v":0},{"$f":"'School Resources'!M179","v":0},{"$f":"'School Resources'!N179","v":1},{"$f":"'School Resources'!O179","v":"E"},{"$f":"'School Resources'!P179","v":0.76137500000000002},{"$f":"'School Resources'!Q179","v":0.60118749999999999},{"$f":"'School Resources'!R179","v":0.73135416666666664},{"$f":"'School Resources'!S179","v":0.71795833333333337},{"$f":"'School Resources'!T179","v":0.67860416666666667},{"$f":"'School Resources'!U179","v":0.45875000000000005},{"$f":"'School Resources'!V179","v":0.42462500000000003},{"$f":"'School Resources'!W179","v":0},{"$f":"'School Resources'!X179","v":0},{"$f":"'School Resources'!Y179","v":0},{"$f":"'School Resources'!Z179","v":0},{"$f":"'School Resources'!AA179","v":0},{"$f":"'School Resources'!AB179","v":0},{"$f":"'School Resources'!AC179","v":4.3738541666666668},{"$f":"'School Resources'!AD179","v":0},{"$f":"'School Resources'!AE179","v":0},{"$f":"'School Resources'!AF179","v":4.3738541666666668},4.3738541666666668,{"$f":"'School Resources'!AG179","v":0.87477083333333339},{"$f":"'School Resources'!AH179","v":0},{"$f":"'School Resources'!AI179","v":0},{"$f":"'School Resources'!AP179","v":0.75137499999999946},1.6261458333333327,{"$f":"'School Resources'!AQ179","v":0},{"$f":"'School Resources'!AR179","v":0},{"$f":"'School Resources'!AS179","v":0},{"$f":"'School Resources'!AJ179","v":0},{"$f":"'School Resources'!AU179","v":0},{"$f":"'School Resources'!AV179","v":0},{"$f":"'School Resources'!AW179","v":0},0,{"$f":"'School Resources'!AX179","v":0.52},{"$f":"'School Resources'!AY179","v":0},{"$f":"'School Resources'!AZ179","v":0},{"$f":"'School Resources'!BA179","v":0},0.52,{"$f":"'School Resources'!BB179","v":0.27},{"$f":"'School Resources'!BC179","v":0},{"$f":"'School Resources'!BD179","v":0},{"$f":"'School Resources'!BE179","v":0.24299189814814814},{"$f":"'School Resources'!BF179","v":0},{"$f":"'School Resources'!BG179","v":0},0.24299189814814814,{"$f":"'School Resources'!BH179","v":0},{"$f":"'School Resources'!BI179","v":0},0,{"$f":"'School Resources'!BJ179","v":0.52},{"$f":"'School Resources'!BK179","v":0},0.52,{"$f":"'School Resources'!BL179","v":0},{"$f":"'School Resources'!BM179","v":0.48598379629629629},{"$f":"'School Resources'!BN179","v":2.0389756944444448},{"$f":"'School Resources'!BO179","v":0.72897569444444443},{"$f":"'School Resources'!BP179","v":0},{"$f":"'School Resources'!BQ179","v":0},0.72897569444444443,{"$f":"'School Resources'!BR179","v":0},{"$f":"'School Resources'!BS179","v":0},{"$f":"'School Resources'!BT179","v":0},{"$f":"'School Resources'!BU179","v":0},0,{"$f":"'School Resources'!BV179","v":0.72897569444444443},{"$f":"'School Resources'!BW179","v":0},{"$f":"'School Resources'!BX179","v":0},0.72897569444444443,{"$f":"'School Resources'!BY179","v":0.24299189814814814},{"$f":"'School Resources'!BZ179","v":0},{"$f":"'School Resources'!CA179","v":0},0.24299189814814814,{"$f":"'School Resources'!CC179","v":56394.093086894631},{"$f":"'School Resources'!CD179","v":44529.205500150994},{"$f":"'School Resources'!CE179","v":54170.487544886877},{"$f":"'School Resources'!CF179","v":53178.274940090923},{"$f":"'School Resources'!CG179","v":50263.3610824555},{"$f":"'School Resources'!CH179","v":33979.038192234984},{"$f":"'School Resources'!CI179","v":31451.44216322132},{"$f":"'School Resources'!CJ179","v":0},{"$f":"'School Resources'!CK179","v":0},{"$f":"'School Resources'!CL179","v":0},{"$f":"'School Resources'!CM179","v":0},{"$f":"'School Resources'!CN179","v":0},{"$f":"'School Resources'!CO179","v":0},{"$f":"'School Resources'!CS179","v":323965.90250993526},{"$f":"'School Resources'!CT179","v":64793.180501987052},{"$f":"'School Resources'!CU179","v":0},{"$f":"'School Resources'!CV179","v":0},{"$f":"'School Resources'!DC179","v":55653.405605864944},120446.586107852,{"$f":"'School Resources'!DD179","v":0},{"$f":"'School Resources'!DE179","v":0},{"$f":"'School Resources'!DF179","v":0},{"$f":"'School Resources'!CW179","v":0},{"$f":"'School Resources'!DH179","v":0},{"$f":"'School Resources'!DI179","v":0},{"$f":"'School Resources'!DJ179","v":0},0,{"$f":"'School Resources'!DK179","v":38515.749013541565},{"$f":"'School Resources'!DL179","v":0},{"$f":"'School Resources'!DM179","v":0},{"$f":"'School Resources'!DN179","v":0},38515.749013541565,{"$f":"'School Resources'!DO179","v":19998.561987800429},{"$f":"'School Resources'!DP179","v":0},{"$f":"'School Resources'!DQ179","v":0},{"$f":"'School Resources'!DR179","v":17998.1056949964},{"$f":"'School Resources'!DS179","v":0},{"$f":"'School Resources'!DT179","v":0},17998.1056949964,{"$f":"'School Resources'!DU179","v":0},{"$f":"'School Resources'!DV179","v":0},0,{"$f":"'School Resources'!EA179","v":6413.858478862533},{"$f":"'School Resources'!DW179","v":38515.749013541565},{"$f":"'School Resources'!DX179","v":0},38515.749013541565,{"$f":"'School Resources'!DY179","v":0},{"$f":"'School Resources'!DZ179","v":17546.314408194336},559440.6543276672,{"$f":"'School Resources'!EC179","v":78704.514800196717},{"$f":"'School Resources'!ED179","v":0},{"$f":"'School Resources'!EE179","v":0},78704.514800196717,{"$f":"'School Resources'!EF179","v":0},{"$f":"'School Resources'!EG179","v":0},{"$f":"'School Resources'!EH179","v":0},{"$f":"'School Resources'!EI179","v":0},0,{"$f":"'School Resources'!EJ179","v":39222.06046625309},{"$f":"'School Resources'!EK179","v":0},{"$f":"'School Resources'!EL179","v":0},39222.06046625309,{"$f":"'School Resources'!EM179","v":10792.871522588362},{"$f":"'School Resources'!EN179","v":0},{"$f":"'School Resources'!EO179","v":0},10792.871522588362,{"$f":"'School Resources'!EP179","v":128719.44678903816},0,{"$f":"'School Resources'!EQ179","v":23509.082243545618},{"$f":"'School Resources'!ER179","v":20580.840287447572},{"$f":"'School Resources'!ES179","v":0},{"$f":"'School Resources'!ET179","v":2058.0840287447572},{"$f":"'School Resources'!EU179","v":8232.3361149790289},{"$f":"'School Resources'!EV179","v":2638.0081886339954},{"$f":"'School Resources'!EW179","v":6240.1141208051122},{"$f":"'School Resources'!EX179","v":63258.464984156089},{"$f":"'School Resources'!EY179","v":775378.73898791824}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!F185","v":269.39299999999997},{"$f":"'School Resources'!G185","v":0},{"$f":"'School Resources'!H185","v":0},{"$f":"'School Resources'!I185","v":269.39299999999997},{"$f":"'School Resources'!J185","v":"F"},{"$f":"'School Resources'!K185","v":"F"},{"$f":"'School Resources'!L185","v":0},{"$f":"'School Resources'!M185","v":0},{"$f":"'School Resources'!N185","v":0},{"$f":"'School Resources'!O185","v":"E"},{"$f":"'School Resources'!P185","v":3.6356875},{"$f":"'School Resources'!Q185","v":3.8235625},{"$f":"'School Resources'!R185","v":3.2685624999999998},{"$f":"'School Resources'!S185","v":3.5506875},{"$f":"'School Resources'!T185","v":2.5585624999999999},{"$f":"'School Resources'!U185","v":0},{"$f":"'School Resources'!V185","v":0},{"$f":"'School Resources'!W185","v":0},{"$f":"'School Resources'!X185","v":0},{"$f":"'School Resources'!Y185","v":0},{"$f":"'School Resources'!Z185","v":0},{"$f":"'School Resources'!AA185","v":0},{"$f":"'School Resources'!AB185","v":0},{"$f":"'School Resources'!AC185","v":16.837062499999998},{"$f":"'School Resources'!AD185","v":0},{"$f":"'School Resources'!AE185","v":0},{"$f":"'School Resources'!AF185","v":16.837062499999998},16.837062499999998,{"$f":"'School Resources'!AG185","v":3.3674124999999999},{"$f":"'School Resources'!AH185","v":0},{"$f":"'School Resources'!AI185","v":0},{"$f":"'School Resources'!AP185","v":0},3.3674124999999999,{"$f":"'School Resources'!AQ185","v":0},{"$f":"'School Resources'!AR185","v":0},{"$f":"'School Resources'!AS185","v":0},{"$f":"'School Resources'!AJ185","v":0},{"$f":"'School Resources'!AU185","v":0},{"$f":"'School Resources'!AV185","v":0},{"$f":"'School Resources'!AW185","v":0},0,{"$f":"'School Resources'!AX185","v":0.88},{"$f":"'School Resources'!AY185","v":0},{"$f":"'School Resources'!AZ185","v":0},{"$f":"'School Resources'!BA185","v":5.539236111111101E-2},0.93539236111111101,{"$f":"'School Resources'!BB185","v":0.05},{"$f":"'School Resources'!BC185","v":0},{"$f":"'School Resources'!BD185","v":0},{"$f":"'School Resources'!BE185","v":0.93539236111111101},{"$f":"'School Resources'!BF185","v":0},{"$f":"'School Resources'!BG185","v":0},0.93539236111111101,{"$f":"'School Resources'!BH185","v":0},{"$f":"'School Resources'!BI185","v":0},0,{"$f":"'School Resources'!BJ185","v":0.88},{"$f":"'School Resources'!BK185","v":5.539236111111101E-2},0.93539236111111101,{"$f":"'School Resources'!BL185","v":0},{"$f":"'School Resources'!BM185","v":1.870784722222222},{"$f":"'School Resources'!BN185","v":4.7269618055555558},{"$f":"'School Resources'!BO185","v":1},{"$f":"'School Resources'!BP185","v":0},{"$f":"'School Resources'!BQ185","v":0},1,{"$f":"'School Resources'!BR185","v":0},{"$f":"'School Resources'!BS185","v":0},{"$f":"'School Resources'!BT185","v":0},{"$f":"'School Resources'!BU185","v":0},0,{"$f":"'School Resources'!BV185","v":1},{"$f":"'School Resources'!BW185","v":0},{"$f":"'School Resources'!BX185","v":0},1,{"$f":"'School Resources'!BY185","v":0.93539236111111101},{"$f":"'School Resources'!BZ185","v":0},{"$f":"'School Resources'!CA185","v":0},0.93539236111111101,{"$f":"'School Resources'!CC185","v":259626.13158952497},{"$f":"'School Resources'!CD185","v":273042.3725267293},{"$f":"'School Resources'!CE185","v":233409.56496772254},{"$f":"'School Resources'!CF185","v":253556.24214355098},{"$f":"'School Resources'!CG185","v":182708.13547782201},{"$f":"'School Resources'!CH185","v":0},{"$f":"'School Resources'!CI185","v":0},{"$f":"'School Resources'!CJ185","v":0},{"$f":"'School Resources'!CK185","v":0},{"$f":"'School Resources'!CL185","v":0},{"$f":"'School Resources'!CM185","v":0},{"$f":"'School Resources'!CN185","v":0},{"$f":"'School Resources'!CO185","v":0},{"$f":"'School Resources'!CS185","v":1202342.4467053497},{"$f":"'School Resources'!CT185","v":240468.48934106997},{"$f":"'School Resources'!CU185","v":0},{"$f":"'School Resources'!CV185","v":0},{"$f":"'School Resources'!DC185","v":0},240468.48934106997,{"$f":"'School Resources'!DD185","v":0},{"$f":"'School Resources'!DE185","v":0},{"$f":"'School Resources'!DF185","v":0},{"$f":"'School Resources'!CW185","v":0},{"$f":"'School Resources'!DH185","v":0},{"$f":"'School Resources'!DI185","v":0},{"$f":"'School Resources'!DJ185","v":0},0,{"$f":"'School Resources'!DK185","v":62841.208381848548},{"$f":"'School Resources'!DL185","v":0},{"$f":"'School Resources'!DM185","v":0},{"$f":"'School Resources'!DN185","v":3955.5942128931033},66796.802594741646,{"$f":"'School Resources'!DO185","v":3570.5232035141221},{"$f":"'School Resources'!DP185","v":0},{"$f":"'School Resources'!DQ185","v":0},{"$f":"'School Resources'!DR185","v":66796.802594741646},{"$f":"'School Resources'!DS185","v":0},{"$f":"'School Resources'!DT185","v":0},66796.802594741646,{"$f":"'School Resources'!DU185","v":0},{"$f":"'School Resources'!DV185","v":0},0,{"$f":"'School Resources'!EA185","v":20016.025101625171},{"$f":"'School Resources'!DW185","v":62841.208381848548},{"$f":"'School Resources'!DX185","v":3955.5942128931033},66796.802594741646,{"$f":"'School Resources'!DY185","v":0},{"$f":"'School Resources'!DZ185","v":67597.171444486798},1646771.8670341584,{"$f":"'School Resources'!EC185","v":107115.01942685897},{"$f":"'School Resources'!ED185","v":0},{"$f":"'School Resources'!EE185","v":0},107115.01942685897,{"$f":"'School Resources'!EF185","v":0},{"$f":"'School Resources'!EG185","v":0},{"$f":"'School Resources'!EH185","v":0},{"$f":"'School Resources'!EI185","v":0},0,{"$f":"'School Resources'!EJ185","v":52704.508787520303},{"$f":"'School Resources'!EK185","v":0},{"$f":"'School Resources'!EL185","v":0},52704.508787520303,{"$f":"'School Resources'!EM185","v":40756.46453984081},{"$f":"'School Resources'!EN185","v":0},{"$f":"'School Resources'!EO185","v":0},40756.46453984081,{"$f":"'School Resources'!EP185","v":200575.99275422009},0,{"$f":"'School Resources'!EQ185","v":90497.73311346519},{"$f":"'School Resources'!ER185","v":79225.525364591158},{"$f":"'School Resources'!ES185","v":0},{"$f":"'School Resources'!ET185","v":7922.5525364591158},{"$f":"'School Resources'!EU185","v":31690.210145836463},{"$f":"'School Resources'!EV185","v":10154.958774355347},{"$f":"'School Resources'!EW185","v":6527.4934123749999},{"$f":"'School Resources'!EX185","v":226018.4733470823},{"$f":"'School Resources'!EY185","v":2160979.5296815732}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!F189","v":392.91999999999996},{"$f":"'School Resources'!G189","v":0},{"$f":"'School Resources'!H189","v":0},{"$f":"'School Resources'!I189","v":392.91999999999996},{"$f":"'School Resources'!J189","v":"F"},{"$f":"'School Resources'!K189","v":"F"},{"$f":"'School Resources'!L189","v":0},{"$f":"'School Resources'!M189","v":0},{"$f":"'School Resources'!N189","v":0},{"$f":"'School Resources'!O189","v":"E"},{"$f":"'School Resources'!P189","v":6.0039375000000001},{"$f":"'School Resources'!Q189","v":7.3035625},{"$f":"'School Resources'!R189","v":6.0071250000000003},{"$f":"'School Resources'!S189","v":5.2428749999999997},{"$f":"'School Resources'!T189","v":0},{"$f":"'School Resources'!U189","v":0},{"$f":"'School Resources'!V189","v":0},{"$f":"'School Resources'!W189","v":0},{"$f":"'School Resources'!X189","v":0},{"$f":"'School Resources'!Y189","v":0},{"$f":"'School Resources'!Z189","v":0},{"$f":"'School Resources'!AA189","v":0},{"$f":"'School Resources'!AB189","v":0},{"$f":"'School Resources'!AC189","v":24.557499999999997},{"$f":"'School Resources'!AD189","v":0},{"$f":"'School Resources'!AE189","v":0},{"$f":"'School Resources'!AF189","v":24.557499999999997},24.557499999999997,{"$f":"'School Resources'!AG189","v":4.9115000000000002},{"$f":"'School Resources'!AH189","v":0},{"$f":"'School Resources'!AI189","v":0},{"$f":"'School Resources'!AP189","v":0},4.9115000000000002,{"$f":"'School Resources'!AQ189","v":0},{"$f":"'School Resources'!AR189","v":0},{"$f":"'School Resources'!AS189","v":0},{"$f":"'School Resources'!AJ189","v":0},{"$f":"'School Resources'!AU189","v":0},{"$f":"'School Resources'!AV189","v":0},{"$f":"'School Resources'!AW189","v":0},0,{"$f":"'School Resources'!AX189","v":1.56},{"$f":"'School Resources'!AY189","v":0},{"$f":"'School Resources'!AZ189","v":0},{"$f":"'School Resources'!BA189","v":0},1.56,{"$f":"'School Resources'!BB189","v":0.05},{"$f":"'School Resources'!BC189","v":0},{"$f":"'School Resources'!BD189","v":0},{"$f":"'School Resources'!BE189","v":1.3643055555555554},{"$f":"'School Resources'!BF189","v":0},{"$f":"'School Resources'!BG189","v":0},1.3643055555555554,{"$f":"'School Resources'!BH189","v":0},{"$f":"'School Resources'!BI189","v":0},0,{"$f":"'School Resources'!BJ189","v":1.56},{"$f":"'School Resources'!BK189","v":0},1.56,{"$f":"'School Resources'!BL189","v":0},{"$f":"'School Resources'!BM189","v":2.7286111111111109},{"$f":"'School Resources'!BN189","v":7.2629166666666656},{"$f":"'School Resources'!BO189","v":1},{"$f":"'School Resources'!BP189","v":0},{"$f":"'School Resources'!BQ189","v":0},1,{"$f":"'School Resources'!BR189","v":0},{"$f":"'School Resources'!BS189","v":0.36430555555555544},{"$f":"'School Resources'!BT189","v":0},{"$f":"'School Resources'!BU189","v":0},0.36430555555555544,{"$f":"'School Resources'!BV189","v":1.3643055555555554},{"$f":"'School Resources'!BW189","v":0},{"$f":"'School Resources'!BX189","v":0},1.3643055555555554,{"$f":"'School Resources'!BY189","v":1.3643055555555554},{"$f":"'School Resources'!BZ189","v":0},{"$f":"'School Resources'!CA189","v":0},1.3643055555555554,{"$f":"'School Resources'!CC189","v":445341.71707518963},{"$f":"'School Resources'!CD189","v":541741.32634058315},{"$f":"'School Resources'!CE189","v":445578.14970347355},{"$f":"'School Resources'!CF189","v":388889.95012199658},{"$f":"'School Resources'!CG189","v":0},{"$f":"'School Resources'!CH189","v":0},{"$f":"'School Resources'!CI189","v":0},{"$f":"'School Resources'!CJ189","v":0},{"$f":"'School Resources'!CK189","v":0},{"$f":"'School Resources'!CL189","v":0},{"$f":"'School Resources'!CM189","v":0},{"$f":"'School Resources'!CN189","v":0},{"$f":"'School Resources'!CO189","v":0},{"$f":"'School Resources'!CS189","v":1821551.1432412427},{"$f":"'School Resources'!CT189","v":364310.22864824859},{"$f":"'School Resources'!CU189","v":0},{"$f":"'School Resources'!CV189","v":0},{"$f":"'School Resources'!DC189","v":0},364310.22864824859,{"$f":"'School Resources'!DD189","v":0},{"$f":"'School Resources'!DE189","v":0},{"$f":"'School Resources'!DF189","v":0},{"$f":"'School Resources'!CW189","v":0},{"$f":"'School Resources'!DH189","v":0},{"$f":"'School Resources'!DI189","v":0},{"$f":"'School Resources'!DJ189","v":0},0,{"$f":"'School Resources'!DK189","v":115712.90984246519},{"$f":"'School Resources'!DL189","v":0},{"$f":"'School Resources'!DM189","v":0},{"$f":"'School Resources'!DN189","v":0},115712.90984246519,{"$f":"'School Resources'!DO189","v":3708.7471103354228},{"$f":"'School Resources'!DP189","v":0},{"$f":"'School Resources'!DQ189","v":0},{"$f":"'School Resources'!DR189","v":101197.28573562459},{"$f":"'School Resources'!DS189","v":0},{"$f":"'School Resources'!DT189","v":0},101197.28573562459,{"$f":"'School Resources'!DU189","v":0},{"$f":"'School Resources'!DV189","v":0},0,{"$f":"'School Resources'!EA189","v":29357.335443971817},{"$f":"'School Resources'!DW189","v":115712.90984246519},{"$f":"'School Resources'!DX189","v":0},115712.90984246519,{"$f":"'School Resources'!DY189","v":0},{"$f":"'School Resources'!DZ189","v":99716.380982593968},2522193.2244203817,{"$f":"'School Resources'!EC189","v":115600.21176398499},{"$f":"'School Resources'!ED189","v":0},{"$f":"'School Resources'!EE189","v":0},115600.21176398499,{"$f":"'School Resources'!EF189","v":0},{"$f":"'School Resources'!EG189","v":36153.604227472446},{"$f":"'School Resources'!EH189","v":0},{"$f":"'School Resources'!EI189","v":0},36153.604227472446,{"$f":"'School Resources'!EJ189","v":72398.234607495804},{"$f":"'School Resources'!EK189","v":0},{"$f":"'School Resources'!EL189","v":0},72398.234607495804,{"$f":"'School Resources'!EM189","v":59823.804178436869},{"$f":"'School Resources'!EN189","v":0},{"$f":"'School Resources'!EO189","v":0},59823.804178436869,{"$f":"'School Resources'!EP189","v":283975.85477739014},36153.604227472446,{"$f":"'School Resources'!EQ189","v":131994.40703708984},{"$f":"'School Resources'!ER189","v":115553.46065508442},{"$f":"'School Resources'!ES189","v":0},{"$f":"'School Resources'!ET189","v":11555.346065508442},{"$f":"'School Resources'!EU189","v":46221.384262033767},{"$f":"'School Resources'!EV189","v":14811.395996257153},{"$f":"'School Resources'!EW189","v":9520.5989449999997},{"$f":"'School Resources'!EX189","v":329656.59296097356},{"$f":"'School Resources'!EY189","v":3264899.3885853118}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!F198","v":4.2096666666666671},{"$f":"'School Resources'!G198","v":0},{"$f":"'School Resources'!H198","v":0},{"$f":"'School Resources'!I198","v":4.2096666666666671},{"$f":"'School Resources'!J198","v":"F"},{"$f":"'School Resources'!K198","v":"T"},{"$f":"'School Resources'!L198","v":0},{"$f":"'School Resources'!M198","v":0},{"$f":"'School Resources'!N198","v":0},{"$f":"'School Resources'!O198","v":"E"},{"$f":"'School Resources'!P198","v":0},{"$f":"'School Resources'!Q198","v":0},{"$f":"'School Resources'!R198","v":0},{"$f":"'School Resources'!S198","v":0},{"$f":"'School Resources'!T198","v":0},{"$f":"'School Resources'!U198","v":0},{"$f":"'School Resources'!V198","v":0},{"$f":"'School Resources'!W198","v":0},{"$f":"'School Resources'!X198","v":0},{"$f":"'School Resources'!Y198","v":0},{"$f":"'School Resources'!Z198","v":0},{"$f":"'School Resources'!AA198","v":0},{"$f":"'School Resources'!AB198","v":0},{"$f":"'School Resources'!AC198","v":0},{"$f":"'School Resources'!AD198","v":0},{"$f":"'School Resources'!AE198","v":0},{"$f":"'School Resources'!AF198","v":0},0,{"$f":"'School Resources'!AG198","v":0},{"$f":"'School Resources'!AH198","v":0},{"$f":"'School Resources'!AI198","v":0},{"$f":"'School Resources'!AP198","v":0},0,{"$f":"'School Resources'!AQ198","v":0},{"$f":"'School Resources'!AR198","v":1},{"$f":"'School Resources'!AS198","v":0},{"$f":"'School Resources'!AJ198","v":0},{"$f":"'School Resources'!AU198","v":0},{"$f":"'School Resources'!AV198","v":0},{"$f":"'School Resources'!AW198","v":0},0,{"$f":"'School Resources'!AX198","v":0},{"$f":"'School Resources'!AY198","v":0},{"$f":"'School Resources'!AZ198","v":0},{"$f":"'School Resources'!BA198","v":0},0,{"$f":"'School Resources'!BB198","v":0},{"$f":"'School Resources'!BC198","v":0},{"$f":"'School Resources'!BD198","v":0},{"$f":"'School Resources'!BE198","v":0},{"$f":"'School Resources'!BF198","v":0},{"$f":"'School Resources'!BG198","v":0},0,{"$f":"'School Resources'!BH198","v":0},{"$f":"'School Resources'!BI198","v":0},0,{"$f":"'School Resources'!BJ198","v":0},{"$f":"'School Resources'!BK198","v":0},0,{"$f":"'School Resources'!BL198","v":0},{"$f":"'School Resources'!BM198","v":0},{"$f":"'School Resources'!BN198","v":0},{"$f":"'School Resources'!BO198","v":0},{"$f":"'School Resources'!BP198","v":0},{"$f":"'School Resources'!BQ198","v":0},0,{"$f":"'School Resources'!BR198","v":1},{"$f":"'School Resources'!BS198","v":0},{"$f":"'School Resources'!BT198","v":0},{"$f":"'School Resources'!BU198","v":0},0,{"$f":"'School Resources'!BV198","v":0},{"$f":"'School Resources'!BW198","v":0},{"$f":"'School Resources'!BX198","v":0},0,{"$f":"'School Resources'!BY198","v":0},{"$f":"'School Resources'!BZ198","v":0},{"$f":"'School Resources'!CA198","v":0},0,{"$f":"'School Resources'!CC198","v":0},{"$f":"'School Resources'!CD198","v":0},{"$f":"'School Resources'!CE198","v":0},{"$f":"'School Resources'!CF198","v":0},{"$f":"'School Resources'!CG198","v":0},{"$f":"'School Resources'!CH198","v":0},{"$f":"'School Resources'!CI198","v":0},{"$f":"'School Resources'!CJ198","v":0},{"$f":"'School Resources'!CK198","v":0},{"$f":"'School Resources'!CL198","v":0},{"$f":"'School Resources'!CM198","v":0},{"$f":"'School Resources'!CN198","v":0},{"$f":"'School Resources'!CO198","v":0},{"$f":"'School Resources'!CS198","v":0},{"$f":"'School Resources'!CT198","v":0},{"$f":"'School Resources'!CU198","v":0},{"$f":"'School Resources'!CV198","v":0},{"$f":"'School Resources'!DC198","v":0},0,{"$f":"'School Resources'!DD198","v":0},{"$f":"'School Resources'!DE198","v":77944.845004550574},{"$f":"'School Resources'!DF198","v":0},{"$f":"'School Resources'!CW198","v":0},{"$f":"'School Resources'!DH198","v":0},{"$f":"'School Resources'!DI198","v":0},{"$f":"'School Resources'!DJ198","v":0},0,{"$f":"'School Resources'!DK198","v":0},{"$f":"'School Resources'!DL198","v":0},{"$f":"'School Resources'!DM198","v":0},{"$f":"'School Resources'!DN198","v":0},0,{"$f":"'School Resources'!DO198","v":0},{"$f":"'School Resources'!DP198","v":0},{"$f":"'School Resources'!DQ198","v":0},{"$f":"'School Resources'!DR198","v":0},{"$f":"'School Resources'!DS198","v":0},{"$f":"'School Resources'!DT198","v":0},0,{"$f":"'School Resources'!DU198","v":0},{"$f":"'School Resources'!DV198","v":0},0,{"$f":"'School Resources'!EA198","v":944.60360513439366},{"$f":"'School Resources'!DW198","v":0},{"$f":"'School Resources'!DX198","v":0},0,{"$f":"'School Resources'!DY198","v":0},{"$f":"'School Resources'!DZ198","v":0},77944.845004550574,{"$f":"'School Resources'!EC198","v":0},{"$f":"'School Resources'!ED198","v":0},{"$f":"'School Resources'!EE198","v":0},0,{"$f":"'School Resources'!EF198","v":108968.38758927652},{"$f":"'School Resources'!EG198","v":0},{"$f":"'School Resources'!EH198","v":0},{"$f":"'School Resources'!EI198","v":0},0,{"$f":"'School Resources'!EJ198","v":0},{"$f":"'School Resources'!EK198","v":0},{"$f":"'School Resources'!EL198","v":0},0,{"$f":"'School Resources'!EM198","v":0},{"$f":"'School Resources'!EN198","v":0},{"$f":"'School Resources'!EO198","v":0},0,{"$f":"'School Resources'!EP198","v":108968.38758927652},108968.38758927652,{"$f":"'School Resources'!EQ198","v":1414.1618026327733},{"$f":"'School Resources'!ER198","v":1238.0167757754432},{"$f":"'School Resources'!ES198","v":0},{"$f":"'School Resources'!ET198","v":123.80167757754433},{"$f":"'School Resources'!EU198","v":495.2067103101773},{"$f":"'School Resources'!EV198","v":158.68634839724086},{"$f":"'School Resources'!EW198","v":102.00180195833336},{"$f":"'School Resources'!EX198","v":3531.8751166515126},{"$f":"'School Resources'!EY198","v":191389.71131561298}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!F233","v":4.7469999999999999},{"$f":"'School Resources'!G233","v":19.923333333333336},{"$f":"'School Resources'!H233","v":0},{"$f":"'School Resources'!I233","v":24.670333333333335},{"$f":"'School Resources'!J233","v":"F"},{"$f":"'School Resources'!K233","v":"T"},{"$f":"'School Resources'!L233","v":0},{"$f":"'School Resources'!M233","v":0},{"$f":"'School Resources'!N233","v":0},{"$f":"'School Resources'!O233","v":"M"},{"$f":"'School Resources'!P233","v":0},{"$f":"'School Resources'!Q233","v":0},{"$f":"'School Resources'!R233","v":0},{"$f":"'School Resources'!S233","v":0},{"$f":"'School Resources'!T233","v":0},{"$f":"'School Resources'!U233","v":0},{"$f":"'School Resources'!V233","v":0},{"$f":"'School Resources'!W233","v":0},{"$f":"'School Resources'!X233","v":0},{"$f":"'School Resources'!Y233","v":0},{"$f":"'School Resources'!Z233","v":0},{"$f":"'School Resources'!AA233","v":0},{"$f":"'School Resources'!AB233","v":0},{"$f":"'School Resources'!AC233","v":0},{"$f":"'School Resources'!AD233","v":0},{"$f":"'School Resources'!AE233","v":0},{"$f":"'School Resources'!AF233","v":0},0,{"$f":"'School Resources'!AG233","v":0},{"$f":"'School Resources'!AH233","v":0},{"$f":"'School Resources'!AI233","v":0},{"$f":"'School Resources'!AP233","v":0},0,{"$f":"'School Resources'!AQ233","v":0},{"$f":"'School Resources'!AR233","v":3.5243333333333338},{"$f":"'School Resources'!AS233","v":0},{"$f":"'School Resources'!AJ233","v":0},{"$f":"'School Resources'!AU233","v":0},{"$f":"'School Resources'!AV233","v":0},{"$f":"'School Resources'!AW233","v":0},0,{"$f":"'School Resources'!AX233","v":0},{"$f":"'School Resources'!AY233","v":0},{"$f":"'School Resources'!AZ233","v":0},{"$f":"'School Resources'!BA233","v":0},0,{"$f":"'School Resources'!BB233","v":0},{"$f":"'School Resources'!BC233","v":0},{"$f":"'School Resources'!BD233","v":0},{"$f":"'School Resources'!BE233","v":0},{"$f":"'School Resources'!BF233","v":0},{"$f":"'School Resources'!BG233","v":0},0,{"$f":"'School Resources'!BH233","v":0},{"$f":"'School Resources'!BI233","v":0},0,{"$f":"'School Resources'!BJ233","v":0},{"$f":"'School Resources'!BK233","v":0},0,{"$f":"'School Resources'!BL233","v":0},{"$f":"'School Resources'!BM233","v":0},{"$f":"'School Resources'!BN233","v":0},{"$f":"'School Resources'!BO233","v":0},{"$f":"'School Resources'!BP233","v":0},{"$f":"'School Resources'!BQ233","v":0},0,{"$f":"'School Resources'!BR233","v":1},{"$f":"'School Resources'!BS233","v":0},{"$f":"'School Resources'!BT233","v":0},{"$f":"'School Resources'!BU233","v":0},0,{"$f":"'School Resources'!BV233","v":0},{"$f":"'School Resources'!BW233","v":0},{"$f":"'School Resources'!BX233","v":0},0,{"$f":"'School Resources'!BY233","v":0},{"$f":"'School Resources'!BZ233","v":0},{"$f":"'School Resources'!CA233","v":0},0,{"$f":"'School Resources'!CC233","v":0},{"$f":"'School Resources'!CD233","v":0},{"$f":"'School Resources'!CE233","v":0},{"$f":"'School Resources'!CF233","v":0},{"$f":"'School Resources'!CG233","v":0},{"$f":"'School Resources'!CH233","v":0},{"$f":"'School Resources'!CI233","v":0},{"$f":"'School Resources'!CJ233","v":0},{"$f":"'School Resources'!CK233","v":0},{"$f":"'School Resources'!CL233","v":0},{"$f":"'School Resources'!CM233","v":0},{"$f":"'School Resources'!CN233","v":0},{"$f":"'School Resources'!CO233","v":0},{"$f":"'School Resources'!CS233","v":0},{"$f":"'School Resources'!CT233","v":0},{"$f":"'School Resources'!CU233","v":0},{"$f":"'School Resources'!CV233","v":0},{"$f":"'School Resources'!DC233","v":0},0,{"$f":"'School Resources'!DD233","v":0},{"$f":"'School Resources'!DE233","v":257097.00944141715},{"$f":"'School Resources'!DF233","v":0},{"$f":"'School Resources'!CW233","v":0},{"$f":"'School Resources'!DH233","v":0},{"$f":"'School Resources'!DI233","v":0},{"$f":"'School Resources'!DJ233","v":0},0,{"$f":"'School Resources'!DK233","v":0},{"$f":"'School Resources'!DL233","v":0},{"$f":"'School Resources'!DM233","v":0},{"$f":"'School Resources'!DN233","v":0},0,{"$f":"'School Resources'!DO233","v":0},{"$f":"'School Resources'!DP233","v":0},{"$f":"'School Resources'!DQ233","v":0},{"$f":"'School Resources'!DR233","v":0},{"$f":"'School Resources'!DS233","v":0},{"$f":"'School Resources'!DT233","v":0},0,{"$f":"'School Resources'!DU233","v":0},{"$f":"'School Resources'!DV233","v":0},0,{"$f":"'School Resources'!EA233","v":3329.0979723619816},{"$f":"'School Resources'!DW233","v":0},{"$f":"'School Resources'!DX233","v":0},0,{"$f":"'School Resources'!DY233","v":0},{"$f":"'School Resources'!DZ233","v":0},257097.00944141715,{"$f":"'School Resources'!EC233","v":0},{"$f":"'School Resources'!ED233","v":0},{"$f":"'School Resources'!EE233","v":0},0,{"$f":"'School Resources'!EF233","v":94757.18068870304},{"$f":"'School Resources'!EG233","v":0},{"$f":"'School Resources'!EH233","v":0},{"$f":"'School Resources'!EI233","v":0},0,{"$f":"'School Resources'!EJ233","v":0},{"$f":"'School Resources'!EK233","v":0},{"$f":"'School Resources'!EL233","v":0},0,{"$f":"'School Resources'!EM233","v":0},{"$f":"'School Resources'!EN233","v":0},{"$f":"'School Resources'!EO233","v":0},0,{"$f":"'School Resources'!EP233","v":94757.18068870304},94757.18068870304,{"$f":"'School Resources'!EQ233","v":8287.5547687587441},{"$f":"'School Resources'!ER233","v":7255.2743362036836},{"$f":"'School Resources'!ES233","v":0},{"$f":"'School Resources'!ET233","v":725.52743362036836},{"$f":"'School Resources'!EU233","v":2902.1097344814734},{"$f":"'School Resources'!EV233","v":929.96558169516129},{"$f":"'School Resources'!EW233","v":14428.702518998387},{"$f":"'School Resources'!EX233","v":34529.134373757814},{"$f":"'School Resources'!EY233","v":389712.42247623997}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!F237","v":12.076000000000001},{"$f":"'School Resources'!G237","v":0},{"$f":"'School Resources'!H237","v":0},{"$f":"'School Resources'!I237","v":12.076000000000001},{"$f":"'School Resources'!J237","v":"F"},{"$f":"'School Resources'!K237","v":"T"},{"$f":"'School Resources'!L237","v":0},{"$f":"'School Resources'!M237","v":0},{"$f":"'School Resources'!N237","v":0},{"$f":"'School Resources'!O237","v":"E"},{"$f":"'School Resources'!P237","v":0},{"$f":"'School Resources'!Q237","v":0},{"$f":"'School Resources'!R237","v":0},{"$f":"'School Resources'!S237","v":0},{"$f":"'School Resources'!T237","v":0},{"$f":"'School Resources'!U237","v":0},{"$f":"'School Resources'!V237","v":0},{"$f":"'School Resources'!W237","v":0},{"$f":"'School Resources'!X237","v":0},{"$f":"'School Resources'!Y237","v":0},{"$f":"'School Resources'!Z237","v":0},{"$f":"'School Resources'!AA237","v":0},{"$f":"'School Resources'!AB237","v":0},{"$f":"'School Resources'!AC237","v":0},{"$f":"'School Resources'!AD237","v":0},{"$f":"'School Resources'!AE237","v":0},{"$f":"'School Resources'!AF237","v":0},0,{"$f":"'School Resources'!AG237","v":0},{"$f":"'School Resources'!AH237","v":0},{"$f":"'School Resources'!AI237","v":0},{"$f":"'School Resources'!AP237","v":0},0,{"$f":"'School Resources'!AQ237","v":0},{"$f":"'School Resources'!AR237","v":1.7251428571428573},{"$f":"'School Resources'!AS237","v":0},{"$f":"'School Resources'!AJ237","v":0},{"$f":"'School Resources'!AU237","v":0},{"$f":"'School Resources'!AV237","v":0},{"$f":"'School Resources'!AW237","v":0},0,{"$f":"'School Resources'!AX237","v":0},{"$f":"'School Resources'!AY237","v":0},{"$f":"'School Resources'!AZ237","v":0},{"$f":"'School Resources'!BA237","v":0},0,{"$f":"'School Resources'!BB237","v":0},{"$f":"'School Resources'!BC237","v":0},{"$f":"'School Resources'!BD237","v":0},{"$f":"'School Resources'!BE237","v":0},{"$f":"'School Resources'!BF237","v":0},{"$f":"'School Resources'!BG237","v":0},0,{"$f":"'School Resources'!BH237","v":0},{"$f":"'School Resources'!BI237","v":0},0,{"$f":"'School Resources'!BJ237","v":0},{"$f":"'School Resources'!BK237","v":0},0,{"$f":"'School Resources'!BL237","v":0},{"$f":"'School Resources'!BM237","v":0},{"$f":"'School Resources'!BN237","v":0},{"$f":"'School Resources'!BO237","v":0},{"$f":"'School Resources'!BP237","v":0},{"$f":"'School Resources'!BQ237","v":0},0,{"$f":"'School Resources'!BR237","v":1},{"$f":"'School Resources'!BS237","v":0},{"$f":"'School Resources'!BT237","v":0},{"$f":"'School Resources'!BU237","v":0},0,{"$f":"'School Resources'!BV237","v":0},{"$f":"'School Resources'!BW237","v":0},{"$f":"'School Resources'!BX237","v":0},0,{"$f":"'School Resources'!BY237","v":0},{"$f":"'School Resources'!BZ237","v":0},{"$f":"'School Resources'!CA237","v":0},0,{"$f":"'School Resources'!CC237","v":0},{"$f":"'School Resources'!CD237","v":0},{"$f":"'School Resources'!CE237","v":0},{"$f":"'School Resources'!CF237","v":0},{"$f":"'School Resources'!CG237","v":0},{"$f":"'School Resources'!CH237","v":0},{"$f":"'School Resources'!CI237","v":0},{"$f":"'School Resources'!CJ237","v":0},{"$f":"'School Resources'!CK237","v":0},{"$f":"'School Resources'!CL237","v":0},{"$f":"'School Resources'!CM237","v":0},{"$f":"'School Resources'!CN237","v":0},{"$f":"'School Resources'!CO237","v":0},{"$f":"'School Resources'!CS237","v":0},{"$f":"'School Resources'!CT237","v":0},{"$f":"'School Resources'!CU237","v":0},{"$f":"'School Resources'!CV237","v":0},{"$f":"'School Resources'!DC237","v":0},0,{"$f":"'School Resources'!DD237","v":0},{"$f":"'School Resources'!DE237","v":136708.80336131182},{"$f":"'School Resources'!DF237","v":0},{"$f":"'School Resources'!CW237","v":0},{"$f":"'School Resources'!DH237","v":0},{"$f":"'School Resources'!DI237","v":0},{"$f":"'School Resources'!DJ237","v":0},0,{"$f":"'School Resources'!DK237","v":0},{"$f":"'School Resources'!DL237","v":0},{"$f":"'School Resources'!DM237","v":0},{"$f":"'School Resources'!DN237","v":0},0,{"$f":"'School Resources'!DO237","v":0},{"$f":"'School Resources'!DP237","v":0},{"$f":"'School Resources'!DQ237","v":0},{"$f":"'School Resources'!DR237","v":0},{"$f":"'School Resources'!DS237","v":0},{"$f":"'School Resources'!DT237","v":0},0,{"$f":"'School Resources'!DU237","v":0},{"$f":"'School Resources'!DV237","v":0},0,{"$f":"'School Resources'!EA237","v":1629.5761622289911},{"$f":"'School Resources'!DW237","v":0},{"$f":"'School Resources'!DX237","v":0},0,{"$f":"'School Resources'!DY237","v":0},{"$f":"'School Resources'!DZ237","v":0},136708.80336131182,{"$f":"'School Resources'!EC237","v":0},{"$f":"'School Resources'!ED237","v":0},{"$f":"'School Resources'!EE237","v":0},0,{"$f":"'School Resources'!EF237","v":101465.38222683773},{"$f":"'School Resources'!EG237","v":0},{"$f":"'School Resources'!EH237","v":0},{"$f":"'School Resources'!EI237","v":0},0,{"$f":"'School Resources'!EJ237","v":0},{"$f":"'School Resources'!EK237","v":0},{"$f":"'School Resources'!EL237","v":0},0,{"$f":"'School Resources'!EM237","v":0},{"$f":"'School Resources'!EN237","v":0},{"$f":"'School Resources'!EO237","v":0},0,{"$f":"'School Resources'!EP237","v":101465.38222683773},101465.38222683773,{"$f":"'School Resources'!EQ237","v":4056.7150040209131},{"$f":"'School Resources'!ER237","v":3551.419095161355},{"$f":"'School Resources'!ES237","v":0},{"$f":"'School Resources'!ET237","v":355.14190951613551},{"$f":"'School Resources'!EU237","v":1420.5676380645421},{"$f":"'School Resources'!EV237","v":455.21332090705846},{"$f":"'School Resources'!EW237","v":292.60600850000003},{"$f":"'School Resources'!EX237","v":10131.662976170004},{"$f":"'School Resources'!EY237","v":249935.42472654855}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!F244","v":300.54133333333328},{"$f":"'School Resources'!G244","v":0},{"$f":"'School Resources'!H244","v":0},{"$f":"'School Resources'!I244","v":300.54133333333328},{"$f":"'School Resources'!J244","v":"F"},{"$f":"'School Resources'!K244","v":"F"},{"$f":"'School Resources'!L244","v":0},{"$f":"'School Resources'!M244","v":0},{"$f":"'School Resources'!N244","v":0},{"$f":"'School Resources'!O244","v":"E"},{"$f":"'School Resources'!P244","v":3.1654791666666671},{"$f":"'School Resources'!Q244","v":2.9788333333333328},{"$f":"'School Resources'!R244","v":3.0180833333333332},{"$f":"'School Resources'!S244","v":3.2245208333333331},{"$f":"'School Resources'!T244","v":3.1834583333333328},{"$f":"'School Resources'!U244","v":3.2134583333333331},{"$f":"'School Resources'!V244","v":0},{"$f":"'School Resources'!W244","v":0},{"$f":"'School Resources'!X244","v":0},{"$f":"'School Resources'!Y244","v":0},{"$f":"'School Resources'!Z244","v":0},{"$f":"'School Resources'!AA244","v":0},{"$f":"'School Resources'!AB244","v":0},{"$f":"'School Resources'!AC244","v":18.78383333333333},{"$f":"'School Resources'!AD244","v":0},{"$f":"'School Resources'!AE244","v":0},{"$f":"'School Resources'!AF244","v":18.78383333333333},18.78383333333333,{"$f":"'School Resources'!AG244","v":3.7567666666666661},{"$f":"'School Resources'!AH244","v":0},{"$f":"'School Resources'!AI244","v":0},{"$f":"'School Resources'!AP244","v":0},3.7567666666666661,{"$f":"'School Resources'!AQ244","v":0},{"$f":"'School Resources'!AR244","v":0},{"$f":"'School Resources'!AS244","v":0},{"$f":"'School Resources'!AJ244","v":0},{"$f":"'School Resources'!AU244","v":0},{"$f":"'School Resources'!AV244","v":0},{"$f":"'School Resources'!AW244","v":0},0,{"$f":"'School Resources'!AX244","v":1.44},{"$f":"'School Resources'!AY244","v":0},{"$f":"'School Resources'!AZ244","v":0},{"$f":"'School Resources'!BA244","v":0},1.44,{"$f":"'School Resources'!BB244","v":7.0000000000000007E-2},{"$f":"'School Resources'!BC244","v":0},{"$f":"'School Resources'!BD244","v":0},{"$f":"'School Resources'!BE244","v":1.043546296296296},{"$f":"'School Resources'!BF244","v":0},{"$f":"'School Resources'!BG244","v":0},1.043546296296296,{"$f":"'School Resources'!BH244","v":0},{"$f":"'School Resources'!BI244","v":0},0,{"$f":"'School Resources'!BJ244","v":1.44},{"$f":"'School Resources'!BK244","v":0},1.44,{"$f":"'School Resources'!BL244","v":0},{"$f":"'School Resources'!BM244","v":2.0870925925925921},{"$f":"'School Resources'!BN244","v":6.0806388888888883},{"$f":"'School Resources'!BO244","v":1},{"$f":"'School Resources'!BP244","v":0},{"$f":"'School Resources'!BQ244","v":0},1,{"$f":"'School Resources'!BR244","v":0},{"$f":"'School Resources'!BS244","v":4.3546296296296125E-2},{"$f":"'School Resources'!BT244","v":0},{"$f":"'School Resources'!BU244","v":0},4.3546296296296125E-2,{"$f":"'School Resources'!BV244","v":1.043546296296296},{"$f":"'School Resources'!BW244","v":0},{"$f":"'School Resources'!BX244","v":0},1.043546296296296,{"$f":"'School Resources'!BY244","v":1.043546296296296},{"$f":"'School Resources'!BZ244","v":0},{"$f":"'School Resources'!CA244","v":0},1.043546296296296,{"$f":"'School Resources'!CC244","v":253905.26445593729},{"$f":"'School Resources'!CD244","v":238934.27359580714},{"$f":"'School Resources'!CE244","v":242082.54313263998},{"$f":"'School Resources'!CF244","v":258641.03720932585},{"$f":"'School Resources'!CG244","v":255347.38579897687},{"$f":"'School Resources'!CH244","v":257753.70646407202},{"$f":"'School Resources'!CI244","v":0},{"$f":"'School Resources'!CJ244","v":0},{"$f":"'School Resources'!CK244","v":0},{"$f":"'School Resources'!CL244","v":0},{"$f":"'School Resources'!CM244","v":0},{"$f":"'School Resources'!CN244","v":0},{"$f":"'School Resources'!CO244","v":0},{"$f":"'School Resources'!CS244","v":1506664.2106567591},{"$f":"'School Resources'!CT244","v":301332.84213135182},{"$f":"'School Resources'!CU244","v":0},{"$f":"'School Resources'!CV244","v":0},{"$f":"'School Resources'!DC244","v":0},301332.84213135182,{"$f":"'School Resources'!DD244","v":0},{"$f":"'School Resources'!DE244","v":0},{"$f":"'School Resources'!DF244","v":0},{"$f":"'School Resources'!CW244","v":0},{"$f":"'School Resources'!DH244","v":0},{"$f":"'School Resources'!DI244","v":0},{"$f":"'School Resources'!DJ244","v":0},0,{"$f":"'School Resources'!DK244","v":115503.39192456633},{"$f":"'School Resources'!DL244","v":0},{"$f":"'School Resources'!DM244","v":0},{"$f":"'School Resources'!DN244","v":0},115503.39192456633,{"$f":"'School Resources'!DO244","v":5614.7482185553081},{"$f":"'School Resources'!DP244","v":0},{"$f":"'School Resources'!DQ244","v":0},{"$f":"'School Resources'!DR244","v":83703.567258708819},{"$f":"'School Resources'!DS244","v":0},{"$f":"'School Resources'!DT244","v":0},83703.567258708819,{"$f":"'School Resources'!DU244","v":0},{"$f":"'School Resources'!DV244","v":0},0,{"$f":"'School Resources'!EA244","v":22718.283465645251},{"$f":"'School Resources'!DW244","v":115503.39192456633},{"$f":"'School Resources'!DX244","v":0},115503.39192456633,{"$f":"'School Resources'!DY244","v":0},{"$f":"'School Resources'!DZ244","v":77381.231082254948},2128322.1521145077,{"$f":"'School Resources'!EC244","v":118590.76343075726},{"$f":"'School Resources'!ED244","v":0},{"$f":"'School Resources'!EE244","v":0},118590.76343075726,{"$f":"'School Resources'!EF244","v":0},{"$f":"'School Resources'!EG244","v":4423.254994320112},{"$f":"'School Resources'!EH244","v":0},{"$f":"'School Resources'!EI244","v":0},4423.254994320112,{"$f":"'School Resources'!EJ244","v":57983.850928387932},{"$f":"'School Resources'!EK244","v":0},{"$f":"'School Resources'!EL244","v":0},57983.850928387932,{"$f":"'School Resources'!EM244","v":47763.312597278309},{"$f":"'School Resources'!EN244","v":0},{"$f":"'School Resources'!EO244","v":0},47763.312597278309,{"$f":"'School Resources'!EP244","v":228761.1819507436},4423.254994320112,{"$f":"'School Resources'!EQ244","v":100961.45547050213},{"$f":"'School Resources'!ER244","v":88385.908420441672},{"$f":"'School Resources'!ES244","v":0},{"$f":"'School Resources'!ET244","v":8838.5908420441665},{"$f":"'School Resources'!EU244","v":35354.363368176666},{"$f":"'School Resources'!EV244","v":11329.117126242287},{"$f":"'School Resources'!EW244","v":7282.2292096666661},{"$f":"'School Resources'!EX244","v":252151.6644370736},{"$f":"'School Resources'!EY244","v":2709334.5130502256}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},{"$f":"'School Resources'!F251","v":51.801666666666669},{"$f":"'School Resources'!G251","v":28.330999999999996},{"$f":"'School Resources'!H251","v":36.643333333333338},{"$f":"'School Resources'!I251","v":116.776},{"$f":"'School Resources'!J251","v":"F"},{"$f":"'School Resources'!K251","v":"F"},{"$f":"'School Resources'!L251","v":0},{"$f":"'School Resources'!M251","v":0},{"$f":"'School Resources'!N251","v":0},{"$f":"'School Resources'!O251","v":"H"},{"$f":"'School Resources'!P251","v":0.34825},{"$f":"'School Resources'!Q251","v":0.48858333333333331},{"$f":"'School Resources'!R251","v":0.63189583333333332},{"$f":"'School Resources'!S251","v":0.64893749999999994},{"$f":"'School Resources'!T251","v":0.59910416666666666},{"$f":"'School Resources'!U251","v":0.52083333333333337},{"$f":"'School Resources'!V251","v":0.37826984126984126},{"$f":"'School Resources'!W251","v":0.46031746031746029},{"$f":"'School Resources'!X251","v":0.51050793650793647},{"$f":"'School Resources'!Y251","v":0.51147619047619042},{"$f":"'School Resources'!Z251","v":0.48830158730158729},{"$f":"'School Resources'!AA251","v":0.38499999999999995},{"$f":"'School Resources'!AB251","v":0.36014285714285715},{"$f":"'School Resources'!AC251","v":3.2376041666666668},{"$f":"'School Resources'!AD251","v":1.3490952380952383},{"$f":"'School Resources'!AE251","v":1.7449206349206348},{"$f":"'School Resources'!AF251","v":6.3316200396825399},6.3316200396825399,{"$f":"'School Resources'!AG251","v":0.64752083333333343},{"$f":"'School Resources'!AH251","v":0.44520142857142869},{"$f":"'School Resources'!AI251","v":0.57582380952380952},{"$f":"'School Resources'!AP251","v":7.1959862698412689},8.8645323412698396,{"$f":"'School Resources'!AQ251","v":0},{"$f":"'School Resources'!AR251","v":0},{"$f":"'School Resources'!AS251","v":1.2279523809523791},{"$f":"'School Resources'!AJ251","v":8.5895238095238094E-2},{"$f":"'School Resources'!AU251","v":0},{"$f":"'School Resources'!AV251","v":0},{"$f":"'School Resources'!AW251","v":0},0,{"$f":"'School Resources'!AX251","v":0.21},{"$f":"'School Resources'!AY251","v":7.0000000000000007E-2},{"$f":"'School Resources'!AZ251","v":0.16},{"$f":"'School Resources'!BA251","v":0},0.44000000000000006,{"$f":"'School Resources'!BB251","v":0},{"$f":"'School Resources'!BC251","v":0},{"$f":"'School Resources'!BD251","v":0},{"$f":"'School Resources'!BE251","v":0},{"$f":"'School Resources'!BF251","v":0},{"$f":"'School Resources'!BG251","v":1},1,{"$f":"'School Resources'!BH251","v":8.9939682539682528E-2},{"$f":"'School Resources'!BI251","v":0.11632804232804234},0.20626772486772488,{"$f":"'School Resources'!BJ251","v":0.44},{"$f":"'School Resources'!BK251","v":0},0.44,{"$f":"'School Resources'!BL251","v":0.25989733333333331},{"$f":"'School Resources'!BM251","v":0.92679365079365084},{"$f":"'School Resources'!BN251","v":3.2729587089947092},{"$f":"'School Resources'!BO251","v":0},{"$f":"'School Resources'!BP251","v":0},{"$f":"'School Resources'!BQ251","v":1},1,{"$f":"'School Resources'!BR251","v":0},{"$f":"'School Resources'!BS251","v":0},{"$f":"'School Resources'!BT251","v":0},{"$f":"'School Resources'!BU251","v":0},0,{"$f":"'School Resources'!BV251","v":0},{"$f":"'School Resources'!BW251","v":0},{"$f":"'School Resources'!BX251","v":1},1,{"$f":"'School Resources'!BY251","v":0},{"$f":"'School Resources'!BZ251","v":0},{"$f":"'School Resources'!CA251","v":0.74143492063492067},0.74143492063492067,{"$f":"'School Resources'!CC251","v":24578.372851053176},{"$f":"'School Resources'!CD251","v":34482.651358153809},{"$f":"'School Resources'!CE251","v":44597.18993451148},{"$f":"'School Resources'!CF251","v":45799.936344667105},{"$f":"'School Resources'!CG251","v":42282.858822549424},{"$f":"'School Resources'!CH251","v":36758.75336661459},{"$f":"'School Resources'!CI251","v":26697.077378431761},{"$f":"'School Resources'!CJ251","v":32487.736308779367},{"$f":"'School Resources'!CK251","v":36030.019833205588},{"$f":"'School Resources'!CL251","v":36098.356106130945},{"$f":"'School Resources'!CM251","v":34462.766622999297},{"$f":"'School Resources'!CN251","v":27172.070488601501},{"$f":"'School Resources'!CO251","v":25417.732727927418},{"$f":"'School Resources'!CS251","v":446865.52214362554},{"$f":"'School Resources'!CT251","v":45699.952535509925},{"$f":"'School Resources'!CU251","v":31420.895061737527},{"$f":"'School Resources'!CV251","v":40639.80556206753},{"$f":"'School Resources'!DC251","v":507869.73028346902},625630.38344278396,{"$f":"'School Resources'!DD251","v":0},{"$f":"'School Resources'!DE251","v":0},{"$f":"'School Resources'!DF251","v":86664.957537361275},{"$f":"'School Resources'!CW251","v":6062.2115952182303},{"$f":"'School Resources'!DH251","v":0},{"$f":"'School Resources'!DI251","v":0},{"$f":"'School Resources'!DJ251","v":0},0,{"$f":"'School Resources'!DK251","v":14821.129357419},{"$f":"'School Resources'!DL251","v":4940.3764524730013},{"$f":"'School Resources'!DM251","v":11292.289034224001},{"$f":"'School Resources'!DN251","v":0},31053.794844116004,{"$f":"'School Resources'!DO251","v":0},{"$f":"'School Resources'!DP251","v":0},{"$f":"'School Resources'!DQ251","v":0},{"$f":"'School Resources'!DR251","v":0},{"$f":"'School Resources'!DS251","v":0},{"$f":"'School Resources'!DT251","v":70576.806463900008},70576.806463900008,{"$f":"'School Resources'!DU251","v":5459.9148829521118},{"$f":"'School Resources'!DV251","v":7061.8573656998315},12521.772248651943,{"$f":"'School Resources'!EA251","v":14851.102861046991},{"$f":"'School Resources'!DW251","v":31053.794844116004},{"$f":"'School Resources'!DX251","v":0},31053.794844116004,{"$f":"'School Resources'!DY251","v":18342.723795150374},{"$f":"'School Resources'!DZ251","v":35602.661880846579},1316250.1946662713,{"$f":"'School Resources'!EC251","v":0},{"$f":"'School Resources'!ED251","v":0},{"$f":"'School Resources'!EE251","v":106052.28809724108},106052.28809724108,{"$f":"'School Resources'!EF251","v":0},{"$f":"'School Resources'!EG251","v":0},{"$f":"'School Resources'!EH251","v":0},{"$f":"'School Resources'!EI251","v":0},0,{"$f":"'School Resources'!EJ251","v":0},{"$f":"'School Resources'!EK251","v":0},{"$f":"'School Resources'!EL251","v":55021.029889767095},55021.029889767095,{"$f":"'School Resources'!EM251","v":0},{"$f":"'School Resources'!EN251","v":0},{"$f":"'School Resources'!EO251","v":33625.397589695684},33625.397589695684,{"$f":"'School Resources'!EP251","v":194698.71557670383},0,{"$f":"'School Resources'!EQ251","v":41991.46986371337},{"$f":"'School Resources'!ER251","v":34342.540266359916},{"$f":"'School Resources'!ES251","v":12551.063754251143},{"$f":"'School Resources'!ET251","v":3434.254026635992},{"$f":"'School Resources'!EU251","v":13737.016106543968},{"$f":"'School Resources'!EV251","v":4401.9535245315219},{"$f":"'School Resources'!EW251","v":89882.811455804826},{"$f":"'School Resources'!EX251","v":200341.10899784073},{"$f":"'School Resources'!EY251","v":1774265.5562313613}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},{"$f":"'School Resources'!F252","v":30.01466666666667},{"$f":"'School Resources'!G252","v":0},{"$f":"'School Resources'!H252","v":0},{"$f":"'School Resources'!I252","v":30.01466666666667},{"$f":"'School Resources'!J252","v":"F"},{"$f":"'School Resources'!K252","v":"T"},{"$f":"'School Resources'!L252","v":0},{"$f":"'School Resources'!M252","v":0},{"$f":"'School Resources'!N252","v":1},{"$f":"'School Resources'!O252","v":"E"},{"$f":"'School Resources'!P252","v":0},{"$f":"'School Resources'!Q252","v":0},{"$f":"'School Resources'!R252","v":0},{"$f":"'School Resources'!S252","v":0},{"$f":"'School Resources'!T252","v":0},{"$f":"'School Resources'!U252","v":0},{"$f":"'School Resources'!V252","v":0},{"$f":"'School Resources'!W252","v":0},{"$f":"'School Resources'!X252","v":0},{"$f":"'School Resources'!Y252","v":0},{"$f":"'School Resources'!Z252","v":0},{"$f":"'School Resources'!AA252","v":0},{"$f":"'School Resources'!AB252","v":0},{"$f":"'School Resources'!AC252","v":0},{"$f":"'School Resources'!AD252","v":0},{"$f":"'School Resources'!AE252","v":0},{"$f":"'School Resources'!AF252","v":0},0,{"$f":"'School Resources'!AG252","v":0},{"$f":"'School Resources'!AH252","v":0},{"$f":"'School Resources'!AI252","v":0},{"$f":"'School Resources'!AP252","v":0},0,{"$f":"'School Resources'!AQ252","v":0},{"$f":"'School Resources'!AR252","v":4.287809523809524},{"$f":"'School Resources'!AS252","v":0},{"$f":"'School Resources'!AJ252","v":0},{"$f":"'School Resources'!AU252","v":0},{"$f":"'School Resources'!AV252","v":0},{"$f":"'School Resources'!AW252","v":0},0,{"$f":"'School Resources'!AX252","v":0},{"$f":"'School Resources'!AY252","v":0},{"$f":"'School Resources'!AZ252","v":0},{"$f":"'School Resources'!BA252","v":0},0,{"$f":"'School Resources'!BB252","v":0},{"$f":"'School Resources'!BC252","v":0},{"$f":"'School Resources'!BD252","v":0},{"$f":"'School Resources'!BE252","v":0},{"$f":"'School Resources'!BF252","v":0},{"$f":"'School Resources'!BG252","v":0},0,{"$f":"'School Resources'!BH252","v":0},{"$f":"'School Resources'!BI252","v":0},0,{"$f":"'School Resources'!BJ252","v":0},{"$f":"'School Resources'!BK252","v":0},0,{"$f":"'School Resources'!BL252","v":0},{"$f":"'School Resources'!BM252","v":0},{"$f":"'School Resources'!BN252","v":0},{"$f":"'School Resources'!BO252","v":0},{"$f":"'School Resources'!BP252","v":0},{"$f":"'School Resources'!BQ252","v":0},0,{"$f":"'School Resources'!BR252","v":1},{"$f":"'School Resources'!BS252","v":0},{"$f":"'School Resources'!BT252","v":0},{"$f":"'School Resources'!BU252","v":0},0,{"$f":"'School Resources'!BV252","v":0},{"$f":"'School Resources'!BW252","v":0},{"$f":"'School Resources'!BX252","v":0},0,{"$f":"'School Resources'!BY252","v":0},{"$f":"'School Resources'!BZ252","v":0},{"$f":"'School Resources'!CA252","v":0},0,{"$f":"'School Resources'!CC252","v":0},{"$f":"'School Resources'!CD252","v":0},{"$f":"'School Resources'!CE252","v":0},{"$f":"'School Resources'!CF252","v":0},{"$f":"'School Resources'!CG252","v":0},{"$f":"'School Resources'!CH252","v":0},{"$f":"'School Resources'!CI252","v":0},{"$f":"'School Resources'!CJ252","v":0},{"$f":"'School Resources'!CK252","v":0},{"$f":"'School Resources'!CL252","v":0},{"$f":"'School Resources'!CM252","v":0},{"$f":"'School Resources'!CN252","v":0},{"$f":"'School Resources'!CO252","v":0},{"$f":"'School Resources'!CS252","v":0},{"$f":"'School Resources'!CT252","v":0},{"$f":"'School Resources'!CU252","v":0},{"$f":"'School Resources'!CV252","v":0},{"$f":"'School Resources'!DC252","v":0},0,{"$f":"'School Resources'!DD252","v":0},{"$f":"'School Resources'!DE252","v":321655.83123107767},{"$f":"'School Resources'!DF252","v":0},{"$f":"'School Resources'!CW252","v":0},{"$f":"'School Resources'!DH252","v":0},{"$f":"'School Resources'!DI252","v":0},{"$f":"'School Resources'!DJ252","v":0},0,{"$f":"'School Resources'!DK252","v":0},{"$f":"'School Resources'!DL252","v":0},{"$f":"'School Resources'!DM252","v":0},{"$f":"'School Resources'!DN252","v":0},0,{"$f":"'School Resources'!DO252","v":0},{"$f":"'School Resources'!DP252","v":0},{"$f":"'School Resources'!DQ252","v":0},{"$f":"'School Resources'!DR252","v":0},{"$f":"'School Resources'!DS252","v":0},{"$f":"'School Resources'!DT252","v":0},0,{"$f":"'School Resources'!DU252","v":0},{"$f":"'School Resources'!DV252","v":0},0,{"$f":"'School Resources'!EA252","v":4050.2803343200644},{"$f":"'School Resources'!DW252","v":0},{"$f":"'School Resources'!DX252","v":0},0,{"$f":"'School Resources'!DY252","v":0},{"$f":"'School Resources'!DZ252","v":0},321655.83123107767,{"$f":"'School Resources'!EC252","v":0},{"$f":"'School Resources'!ED252","v":0},{"$f":"'School Resources'!EE252","v":0},0,{"$f":"'School Resources'!EF252","v":92430.580018205059},{"$f":"'School Resources'!EG252","v":0},{"$f":"'School Resources'!EH252","v":0},{"$f":"'School Resources'!EI252","v":0},0,{"$f":"'School Resources'!EJ252","v":0},{"$f":"'School Resources'!EK252","v":0},{"$f":"'School Resources'!EL252","v":0},0,{"$f":"'School Resources'!EM252","v":0},{"$f":"'School Resources'!EN252","v":0},{"$f":"'School Resources'!EO252","v":0},0,{"$f":"'School Resources'!EP252","v":92430.580018205059},92430.580018205059,{"$f":"'School Resources'!EQ252","v":10082.887430221352},{"$f":"'School Resources'!ER252","v":8826.9841284285376},{"$f":"'School Resources'!ES252","v":0},{"$f":"'School Resources'!ET252","v":882.69841284285383},{"$f":"'School Resources'!EU252","v":3530.7936513714153},{"$f":"'School Resources'!EV252","v":1131.4239888416466},{"$f":"'School Resources'!EW252","v":2244.4706540825555},{"$f":"'School Resources'!EX252","v":26699.258265788354},{"$f":"'School Resources'!EY252","v":444835.94984939112}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},{"$f":"'School Resources'!F262","v":109.971},{"$f":"'School Resources'!G262","v":0},{"$f":"'School Resources'!H262","v":0},{"$f":"'School Resources'!I262","v":109.971},{"$f":"'School Resources'!J262","v":"F"},{"$f":"'School Resources'!K262","v":"F"},{"$f":"'School Resources'!L262","v":0},{"$f":"'School Resources'!M262","v":0},{"$f":"'School Resources'!N262","v":1},{"$f":"'School Resources'!O262","v":"E"},{"$f":"'School Resources'!P262","v":1.1110625000000001},{"$f":"'School Resources'!Q262","v":1.25},{"$f":"'School Resources'!R262","v":0.86681249999999999},{"$f":"'School Resources'!S262","v":0.82250000000000001},{"$f":"'School Resources'!T262","v":0.78749999999999998},{"$f":"'School Resources'!U262","v":1.2346250000000001},{"$f":"'School Resources'!V262","v":0.8006875},{"$f":"'School Resources'!W262","v":0},{"$f":"'School Resources'!X262","v":0},{"$f":"'School Resources'!Y262","v":0},{"$f":"'School Resources'!Z262","v":0},{"$f":"'School Resources'!AA262","v":0},{"$f":"'School Resources'!AB262","v":0},{"$f":"'School Resources'!AC262","v":6.8731875000000002},{"$f":"'School Resources'!AD262","v":0},{"$f":"'School Resources'!AE262","v":0},{"$f":"'School Resources'!AF262","v":6.8731875000000002},6.8731875000000002,{"$f":"'School Resources'!AG262","v":1.3746375000000002},{"$f":"'School Resources'!AH262","v":0},{"$f":"'School Resources'!AI262","v":0},{"$f":"'School Resources'!AP262","v":0},1.3746375000000002,{"$f":"'School Resources'!AQ262","v":0},{"$f":"'School Resources'!AR262","v":0},{"$f":"'School Resources'!AS262","v":0.15217499999999973},{"$f":"'School Resources'!AJ262","v":0},{"$f":"'School Resources'!AU262","v":0},{"$f":"'School Resources'!AV262","v":0},{"$f":"'School Resources'!AW262","v":0},0,{"$f":"'School Resources'!AX262","v":0.59},{"$f":"'School Resources'!AY262","v":0},{"$f":"'School Resources'!AZ262","v":0},{"$f":"'School Resources'!BA262","v":0},0.59,{"$f":"'School Resources'!BB262","v":0},{"$f":"'School Resources'!BC262","v":0},{"$f":"'School Resources'!BD262","v":0},{"$f":"'School Resources'!BE262","v":0.38184374999999998},{"$f":"'School Resources'!BF262","v":0},{"$f":"'School Resources'!BG262","v":0},0.38184374999999998,{"$f":"'School Resources'!BH262","v":0},{"$f":"'School Resources'!BI262","v":0},0,{"$f":"'School Resources'!BJ262","v":0.59},{"$f":"'School Resources'!BK262","v":0},0.59,{"$f":"'School Resources'!BL262","v":0},{"$f":"'School Resources'!BM262","v":0.76368749999999996},{"$f":"'School Resources'!BN262","v":2.32553125},{"$f":"'School Resources'!BO262","v":1},{"$f":"'School Resources'!BP262","v":0},{"$f":"'School Resources'!BQ262","v":0},1,{"$f":"'School Resources'!BR262","v":0},{"$f":"'School Resources'!BS262","v":0},{"$f":"'School Resources'!BT262","v":0},{"$f":"'School Resources'!BU262","v":0},0,{"$f":"'School Resources'!BV262","v":1},{"$f":"'School Resources'!BW262","v":0},{"$f":"'School Resources'!BX262","v":0},1,{"$f":"'School Resources'!BY262","v":0.38184374999999998},{"$f":"'School Resources'!BZ262","v":0},{"$f":"'School Resources'!CA262","v":0},0.38184374999999998,{"$f":"'School Resources'!CC262","v":84952.617567659632},{"$f":"'School Resources'!CD262","v":95575.876208201196},{"$f":"'School Resources'!CE262","v":66277.091356577119},{"$f":"'School Resources'!CF262","v":62888.926544996386},{"$f":"'School Resources'!CG262","v":60212.80201116675},{"$f":"'School Resources'!CH262","v":94400.292930840325},{"$f":"'School Resources'!CI262","v":61221.127505163269},{"$f":"'School Resources'!CJ262","v":0},{"$f":"'School Resources'!CK262","v":0},{"$f":"'School Resources'!CL262","v":0},{"$f":"'School Resources'!CM262","v":0},{"$f":"'School Resources'!CN262","v":0},{"$f":"'School Resources'!CO262","v":0},{"$f":"'School Resources'!CS262","v":525528.73412460461},{"$f":"'School Resources'!CT262","v":105105.74682492095},{"$f":"'School Resources'!CU262","v":0},{"$f":"'School Resources'!CV262","v":0},{"$f":"'School Resources'!DC262","v":0},105105.74682492095,{"$f":"'School Resources'!DD262","v":0},{"$f":"'School Resources'!DE262","v":0},{"$f":"'School Resources'!DF262","v":11635.407169586391},{"$f":"'School Resources'!CW262","v":0},{"$f":"'School Resources'!DH262","v":0},{"$f":"'School Resources'!DI262","v":0},{"$f":"'School Resources'!DJ262","v":0},0,{"$f":"'School Resources'!DK262","v":45111.813570270962},{"$f":"'School Resources'!DL262","v":0},{"$f":"'School Resources'!DM262","v":0},{"$f":"'School Resources'!DN262","v":0},45111.813570270962,{"$f":"'School Resources'!DO262","v":0},{"$f":"'School Resources'!DP262","v":0},{"$f":"'School Resources'!DQ262","v":0},{"$f":"'School Resources'!DR262","v":29196.040784700257},{"$f":"'School Resources'!DS262","v":0},{"$f":"'School Resources'!DT262","v":0},29196.040784700257,{"$f":"'School Resources'!DU262","v":0},{"$f":"'School Resources'!DV262","v":0},{"$f":"SUM(DU38:DV38)","v":0},{"$f":"'School Resources'!EA262","v":8348.2413565468742},{"$f":"'School Resources'!DW262","v":45111.813570270962},{"$f":"'School Resources'!DX262","v":0},{"$f":"SUM(DY38:DZ38)","v":45111.813570270962},{"$f":"'School Resources'!DY262","v":0},{"$f":"'School Resources'!DZ262","v":28013.635493945068},761689.55604435434,{"$f":"'School Resources'!EC262","v":111350.31709281936},{"$f":"'School Resources'!ED262","v":0},{"$f":"'School Resources'!EE262","v":0},{"$f":"SUM(EE38:EG38)","v":111350.31709281936},{"$f":"'School Resources'!EF262","v":0},{"$f":"'School Resources'!EG262","v":0},{"$f":"'School Resources'!EH262","v":0},{"$f":"'School Resources'!EI262","v":0},0,{"$f":"'School Resources'!EJ262","v":53601.307017169114},{"$f":"'School Resources'!EK262","v":0},{"$f":"'School Resources'!EL262","v":0},{"$f":"SUM(EN38:EP38)","v":53601.307017169114},{"$f":"'School Resources'!EM262","v":16900.626878555391},{"$f":"'School Resources'!EN262","v":0},{"$f":"'School Resources'!EO262","v":0},{"$f":"SUM(ER38:ET38)","v":16900.626878555391},{"$f":"'School Resources'!EP262","v":181852.25098854388},0,{"$f":"'School Resources'!EQ262","v":36942.779538521347},{"$f":"'School Resources'!ER262","v":32341.264434745724},{"$f":"'School Resources'!ES262","v":0},{"$f":"'School Resources'!ET262","v":3234.1264434745726},{"$f":"'School Resources'!EU262","v":12936.50577389829},{"$f":"'School Resources'!EV262","v":4145.4342591479071},{"$f":"'School Resources'!EW262","v":11597.920379115902},{"$f":"'School Resources'!EX262","v":101198.03082890375},{"$f":"'School Resources'!EY262","v":1081101.7147122938}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},{"$f":"'School Resources'!F265","v":198.82500000000002},{"$f":"'School Resources'!G265","v":0},{"$f":"'School Resources'!H265","v":0},{"$f":"'School Resources'!I265","v":198.82500000000002},{"$f":"'School Resources'!J265","v":"F"},{"$f":"'School Resources'!K265","v":"F"},{"$f":"'School Resources'!L265","v":0},{"$f":"'School Resources'!M265","v":0},{"$f":"'School Resources'!N265","v":0},{"$f":"'School Resources'!O265","v":"E"},{"$f":"'School Resources'!P265","v":2.1360000000000001},{"$f":"'School Resources'!Q265","v":1.6744375},{"$f":"'School Resources'!R265","v":2.2588750000000002},{"$f":"'School Resources'!S265","v":1.3678125000000001},{"$f":"'School Resources'!T265","v":2.3103750000000001},{"$f":"'School Resources'!U265","v":2.6790625000000001},{"$f":"'School Resources'!V265","v":0},{"$f":"'School Resources'!W265","v":0},{"$f":"'School Resources'!X265","v":0},{"$f":"'School Resources'!Y265","v":0},{"$f":"'School Resources'!Z265","v":0},{"$f":"'School Resources'!AA265","v":0},{"$f":"'School Resources'!AB265","v":0},{"$f":"'School Resources'!AC265","v":12.426562500000001},{"$f":"'School Resources'!AD265","v":0},{"$f":"'School Resources'!AE265","v":0},{"$f":"'School Resources'!AF265","v":12.426562500000001},12.426562500000001,{"$f":"'School Resources'!AG265","v":2.4853125000000005},{"$f":"'School Resources'!AH265","v":0},{"$f":"'School Resources'!AI265","v":0},{"$f":"'School Resources'!AP265","v":0},2.4853125000000005,{"$f":"'School Resources'!AQ265","v":0},{"$f":"'School Resources'!AR265","v":0},{"$f":"'School Resources'!AS265","v":0},{"$f":"'School Resources'!AJ265","v":0},{"$f":"'School Resources'!AU265","v":0},{"$f":"'School Resources'!AV265","v":0},{"$f":"'School Resources'!AW265","v":0},0,{"$f":"'School Resources'!AX265","v":0.28000000000000003},{"$f":"'School Resources'!AY265","v":0},{"$f":"'School Resources'!AZ265","v":0},{"$f":"'School Resources'!BA265","v":0.41036458333333337},0.69036458333333339,{"$f":"'School Resources'!BB265","v":0},{"$f":"'School Resources'!BC265","v":0},{"$f":"'School Resources'!BD265","v":0},{"$f":"'School Resources'!BE265","v":0.69036458333333339},{"$f":"'School Resources'!BF265","v":0},{"$f":"'School Resources'!BG265","v":0},0.69036458333333339,{"$f":"'School Resources'!BH265","v":0},{"$f":"'School Resources'!BI265","v":0},0,{"$f":"'School Resources'!BJ265","v":0.28000000000000003},{"$f":"'School Resources'!BK265","v":0.41036458333333337},0.69036458333333339,{"$f":"'School Resources'!BL265","v":0},{"$f":"'School Resources'!BM265","v":1.3807291666666668},{"$f":"'School Resources'!BN265","v":3.451822916666667},{"$f":"'School Resources'!BO265","v":1},{"$f":"'School Resources'!BP265","v":0},{"$f":"'School Resources'!BQ265","v":0},1,{"$f":"'School Resources'!BR265","v":0},{"$f":"'School Resources'!BS265","v":0},{"$f":"'School Resources'!BT265","v":0},{"$f":"'School Resources'!BU265","v":0},0,{"$f":"'School Resources'!BV265","v":1},{"$f":"'School Resources'!BW265","v":0},{"$f":"'School Resources'!BX265","v":0},1,{"$f":"'School Resources'!BY265","v":0.69036458333333339},{"$f":"'School Resources'!BZ265","v":0},{"$f":"'School Resources'!CA265","v":0},0.69036458333333339,{"$f":"'School Resources'!CC265","v":164545.15725805622},{"$f":"'School Resources'!CD265","v":128989.03640275585},{"$f":"'School Resources'!CE265","v":174010.74068412534},{"$f":"'School Resources'!CF265","v":105368.40960301265},{"$f":"'School Resources'!CG265","v":177978.00454123673},{"$f":"'School Resources'!CH265","v":206379.56946004741},{"$f":"'School Resources'!CI265","v":0},{"$f":"'School Resources'!CJ265","v":0},{"$f":"'School Resources'!CK265","v":0},{"$f":"'School Resources'!CL265","v":0},{"$f":"'School Resources'!CM265","v":0},{"$f":"'School Resources'!CN265","v":0},{"$f":"'School Resources'!CO265","v":0},{"$f":"'School Resources'!CS265","v":957270.91794923425},{"$f":"'School Resources'!CT265","v":191454.18358984686},{"$f":"'School Resources'!CU265","v":0},{"$f":"'School Resources'!CV265","v":0},{"$f":"'School Resources'!DC265","v":0},191454.18358984686,{"$f":"'School Resources'!DD265","v":0},{"$f":"'School Resources'!DE265","v":0},{"$f":"'School Resources'!DF265","v":0},{"$f":"'School Resources'!CW265","v":0},{"$f":"'School Resources'!DH265","v":0},{"$f":"'School Resources'!DI265","v":0},{"$f":"'School Resources'!DJ265","v":0},0,{"$f":"'School Resources'!DK265","v":21569.589902741453},{"$f":"'School Resources'!DL265","v":0},{"$f":"'School Resources'!DM265","v":0},{"$f":"'School Resources'!DN265","v":31612.127761104894},53181.717663846342,{"$f":"'School Resources'!DO265","v":0},{"$f":"'School Resources'!DP265","v":0},{"$f":"'School Resources'!DQ265","v":0},{"$f":"'School Resources'!DR265","v":53181.717663846342},{"$f":"'School Resources'!DS265","v":0},{"$f":"'School Resources'!DT265","v":0},53181.717663846342,{"$f":"'School Resources'!DU265","v":0},{"$f":"'School Resources'!DV265","v":0},0,{"$f":"'School Resources'!EA265","v":14737.93175858721},{"$f":"'School Resources'!DW265","v":21569.589902741453},{"$f":"'School Resources'!DX265","v":31612.127761104894},53181.717663846342,{"$f":"'School Resources'!DY265","v":0},{"$f":"'School Resources'!DZ265","v":52035.978571543019},1308270.2545306205,{"$f":"'School Resources'!EC265","v":109453.75634017636},{"$f":"'School Resources'!ED265","v":0},{"$f":"'School Resources'!EE265","v":0},109453.75634017636,{"$f":"'School Resources'!EF265","v":0},{"$f":"'School Resources'!EG265","v":0},{"$f":"'School Resources'!EH265","v":0},{"$f":"'School Resources'!EI265","v":0},0,{"$f":"'School Resources'!EJ265","v":54678.820546789735},{"$f":"'School Resources'!EK265","v":0},{"$f":"'School Resources'!EL265","v":0},54678.820546789735,{"$f":"'School Resources'!EM265","v":31127.978179553334},{"$f":"'School Resources'!EN265","v":0},{"$f":"'School Resources'!EO265","v":0},31127.978179553334,{"$f":"'School Resources'!EP265","v":195260.55506651942},0,{"$f":"'School Resources'!EQ265","v":66791.682732234025},{"$f":"'School Resources'!ER265","v":58472.250877397848},{"$f":"'School Resources'!ES265","v":0},{"$f":"'School Resources'!ET265","v":5847.2250877397855},{"$f":"'School Resources'!EU265","v":23388.900350959142},{"$f":"'School Resources'!EV265","v":7494.8483379716708},{"$f":"'School Resources'!EW265","v":4817.6043093750004},{"$f":"'School Resources'!EX265","v":166812.51169567747},{"$f":"'School Resources'!EY265","v":1737117.2316229474}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!F272","v":302.10400000000004},{"$f":"'School Resources'!G272","v":0},{"$f":"'School Resources'!H272","v":0},{"$f":"'School Resources'!I272","v":302.10400000000004},{"$f":"'School Resources'!J272","v":"F"},{"$f":"'School Resources'!K272","v":"F"},{"$f":"'School Resources'!L272","v":0},{"$f":"'School Resources'!M272","v":0},{"$f":"'School Resources'!N272","v":0},{"$f":"'School Resources'!O272","v":"E"},{"$f":"'School Resources'!P272","v":4.2643125},{"$f":"'School Resources'!Q272","v":3.6596250000000001},{"$f":"'School Resources'!R272","v":2.6703749999999999},{"$f":"'School Resources'!S272","v":3.352875},{"$f":"'School Resources'!T272","v":2.6664374999999998},{"$f":"'School Resources'!U272","v":2.2678750000000001},{"$f":"'School Resources'!V272","v":0},{"$f":"'School Resources'!W272","v":0},{"$f":"'School Resources'!X272","v":0},{"$f":"'School Resources'!Y272","v":0},{"$f":"'School Resources'!Z272","v":0},{"$f":"'School Resources'!AA272","v":0},{"$f":"'School Resources'!AB272","v":0},{"$f":"'School Resources'!AC272","v":18.881500000000003},{"$f":"'School Resources'!AD272","v":0},{"$f":"'School Resources'!AE272","v":0},{"$f":"'School Resources'!AF272","v":18.881500000000003},{"$f":"SUM(Q40:AC40)","v":18.881500000000003},{"$f":"'School Resources'!AG272","v":3.7763000000000009},{"$f":"'School Resources'!AH272","v":0},{"$f":"'School Resources'!AI272","v":0},{"$f":"'School Resources'!AP272","v":0},3.7763000000000009,{"$f":"'School Resources'!AQ272","v":0},{"$f":"'School Resources'!AR272","v":0},{"$f":"'School Resources'!AS272","v":0},{"$f":"'School Resources'!AJ272","v":0},{"$f":"'School Resources'!AU272","v":0},{"$f":"'School Resources'!AV272","v":0},{"$f":"'School Resources'!AW272","v":0},{"$f":"SUM(AR40:AT40)","v":0},{"$f":"'School Resources'!AX272","v":1.92},{"$f":"'School Resources'!AY272","v":0},{"$f":"'School Resources'!AZ272","v":0},{"$f":"'School Resources'!BA272","v":0},{"$f":"SUM(AV40:AY40)","v":1.92},{"$f":"'School Resources'!BB272","v":0},{"$f":"'School Resources'!BC272","v":0},{"$f":"'School Resources'!BD272","v":0},{"$f":"'School Resources'!BE272","v":1.0489722222222224},{"$f":"'School Resources'!BF272","v":0},{"$f":"'School Resources'!BG272","v":0},{"$f":"SUM(BD40:BF40)","v":1.0489722222222224},{"$f":"'School Resources'!BH272","v":0},{"$f":"'School Resources'!BI272","v":0},{"$f":"SUM(BH40:BI40)","v":0},{"$f":"'School Resources'!BJ272","v":1.92},{"$f":"'School Resources'!BK272","v":0},{"$f":"SUM(BK40:BL40)","v":1.92},{"$f":"'School Resources'!BL272","v":0},{"$f":"'School Resources'!BM272","v":2.0979444444444448},{"$f":"'School Resources'!BN272","v":6.9869166666666667},{"$f":"'School Resources'!BO272","v":1},{"$f":"'School Resources'!BP272","v":0},{"$f":"'School Resources'!BQ272","v":0},{"$f":"SUM(BQ40:BS40)","v":1},{"$f":"'School Resources'!BR272","v":0},{"$f":"'School Resources'!BS272","v":4.8972222222222368E-2},{"$f":"'School Resources'!BT272","v":0},{"$f":"'School Resources'!BU272","v":0},4.8972222222222368E-2,{"$f":"'School Resources'!BV272","v":1.0489722222222224},{"$f":"'School Resources'!BW272","v":0},{"$f":"'School Resources'!BX272","v":0},{"$f":"SUM(BZ40:CB40)","v":1.0489722222222224},{"$f":"'School Resources'!BY272","v":1.0489722222222224},{"$f":"'School Resources'!BZ272","v":0},{"$f":"'School Resources'!CA272","v":0},{"$f":"SUM(CD40:CF40)","v":1.0489722222222224},{"$f":"'School Resources'!CC272","v":338911.74398988107},{"$f":"'School Resources'!CD272","v":290853.4238752363},{"$f":"'School Resources'!CE272","v":212231.50234814605},{"$f":"'School Resources'!CF272","v":266474.07140777615},{"$f":"'School Resources'!CG272","v":211918.56444972509},{"$f":"'School Resources'!CH272","v":180242.29495400525},{"$f":"'School Resources'!CI272","v":0},{"$f":"'School Resources'!CJ272","v":0},{"$f":"'School Resources'!CK272","v":0},{"$f":"'School Resources'!CL272","v":0},{"$f":"'School Resources'!CM272","v":0},{"$f":"'School Resources'!CN272","v":0},{"$f":"'School Resources'!CO272","v":0},{"$f":"'School Resources'!CS272","v":1500631.6010247702},{"$f":"'School Resources'!CT272","v":300126.32020495407},{"$f":"'School Resources'!CU272","v":0},{"$f":"'School Resources'!CV272","v":0},{"$f":"'School Resources'!DC272","v":0},300126.32020495407,{"$f":"'School Resources'!DD272","v":0},{"$f":"'School Resources'!DE272","v":0},{"$f":"'School Resources'!DF272","v":0},{"$f":"'School Resources'!CW272","v":0},{"$f":"'School Resources'!DH272","v":0},{"$f":"'School Resources'!DI272","v":0},{"$f":"'School Resources'!DJ272","v":0},{"$f":"SUM(DE40:DG40)","v":0},{"$f":"'School Resources'!DK272","v":152594.47999192638},{"$f":"'School Resources'!DL272","v":0},{"$f":"'School Resources'!DM272","v":0},{"$f":"'School Resources'!DN272","v":0},{"$f":"SUM(DI40:DL40)","v":152594.47999192638},{"$f":"'School Resources'!DO272","v":0},{"$f":"'School Resources'!DP272","v":0},{"$f":"'School Resources'!DQ272","v":0},{"$f":"'School Resources'!DR272","v":83368.422279153892},{"$f":"'School Resources'!DS272","v":0},{"$f":"'School Resources'!DT272","v":0},{"$f":"SUM(DQ40:DS40)","v":83368.422279153892},{"$f":"'School Resources'!DU272","v":0},{"$f":"'School Resources'!DV272","v":0},0,{"$f":"'School Resources'!EA272","v":23216.278486272106},{"$f":"'School Resources'!DW272","v":152594.47999192638},{"$f":"'School Resources'!DX272","v":0},152594.47999192638,{"$f":"'School Resources'!DY272","v":0},{"$f":"'School Resources'!DZ272","v":80967.943222296104},2189315.3034927309,{"$f":"'School Resources'!EC272","v":120386.41351425482},{"$f":"'School Resources'!ED272","v":0},{"$f":"'School Resources'!EE272","v":0},120386.41351425482,{"$f":"'School Resources'!EF272","v":0},{"$f":"'School Resources'!EG272","v":5038.2991759445658},{"$f":"'School Resources'!EH272","v":0},{"$f":"'School Resources'!EI272","v":0},5038.2991759445658,{"$f":"'School Resources'!EJ272","v":59879.208283959197},{"$f":"'School Resources'!EK272","v":0},{"$f":"'School Resources'!EL272","v":0},59879.208283959197,{"$f":"'School Resources'!EM272","v":49237.404263098935},{"$f":"'School Resources'!EN272","v":0},{"$f":"'School Resources'!EO272","v":0},49237.404263098935,{"$f":"'School Resources'!EP272","v":234541.32523725752},5038.2991759445658,{"$f":"'School Resources'!EQ272","v":101486.40523142878},{"$f":"'School Resources'!ER272","v":88845.47154062819},{"$f":"'School Resources'!ES272","v":0},{"$f":"'School Resources'!ET272","v":8884.5471540628205},{"$f":"'School Resources'!EU272","v":35538.188616251282},{"$f":"'School Resources'!EV272","v":11388.022946282379},{"$f":"'School Resources'!EW272","v":7320.0932090000015},{"$f":"'School Resources'!EX272","v":253462.72869765348},{"$f":"'School Resources'!EY272","v":2781503.57913621}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},{"$f":"'School Resources'!F282","v":8},{"$f":"'School Resources'!G282","v":0},{"$f":"'School Resources'!H282","v":0},{"$f":"'School Resources'!I282","v":8},{"$f":"'School Resources'!J282","v":"F"},{"$f":"'School Resources'!K282","v":"T"},{"$f":"'School Resources'!L282","v":0},{"$f":"'School Resources'!M282","v":0},{"$f":"'School Resources'!N282","v":0},{"$f":"'School Resources'!O282","v":"E"},{"$f":"'School Resources'!P282","v":0},{"$f":"'School Resources'!Q282","v":0},{"$f":"'School Resources'!R282","v":0},{"$f":"'School Resources'!S282","v":0},{"$f":"'School Resources'!T282","v":0},{"$f":"'School Resources'!U282","v":0},{"$f":"'School Resources'!V282","v":0},{"$f":"'School Resources'!W282","v":0},{"$f":"'School Resources'!X282","v":0},{"$f":"'School Resources'!Y282","v":0},{"$f":"'School Resources'!Z282","v":0},{"$f":"'School Resources'!AA282","v":0},{"$f":"'School Resources'!AB282","v":0},{"$f":"'School Resources'!AC282","v":0},{"$f":"'School Resources'!AD282","v":0},{"$f":"'School Resources'!AE282","v":0},{"$f":"'School Resources'!AF282","v":0},0,{"$f":"'School Resources'!AG282","v":0},{"$f":"'School Resources'!AH282","v":0},{"$f":"'School Resources'!AI282","v":0},{"$f":"'School Resources'!AP282","v":0},0,{"$f":"'School Resources'!AQ282","v":0},{"$f":"'School Resources'!AR282","v":1.1428571428571428},{"$f":"'School Resources'!AS282","v":4.8571428571428577},{"$f":"'School Resources'!AJ282","v":0},{"$f":"'School Resources'!AU282","v":0},{"$f":"'School Resources'!AV282","v":0},{"$f":"'School Resources'!AW282","v":0},0,{"$f":"'School Resources'!AX282","v":0},{"$f":"'School Resources'!AY282","v":0},{"$f":"'School Resources'!AZ282","v":0},{"$f":"'School Resources'!BA282","v":0},0,{"$f":"'School Resources'!BB282","v":0},{"$f":"'School Resources'!BC282","v":0},{"$f":"'School Resources'!BD282","v":0},{"$f":"'School Resources'!BE282","v":0},{"$f":"'School Resources'!BF282","v":0},{"$f":"'School Resources'!BG282","v":0},0,{"$f":"'School Resources'!BH282","v":0},{"$f":"'School Resources'!BI282","v":0},0,{"$f":"'School Resources'!BJ282","v":0},{"$f":"'School Resources'!BK282","v":0},0,{"$f":"'School Resources'!BL282","v":0},{"$f":"'School Resources'!BM282","v":0},{"$f":"'School Resources'!BN282","v":0},{"$f":"'School Resources'!BO282","v":0},{"$f":"'School Resources'!BP282","v":0},{"$f":"'School Resources'!BQ282","v":0},0,{"$f":"'School Resources'!BR282","v":1},{"$f":"'School Resources'!BS282","v":0},{"$f":"'School Resources'!BT282","v":0},{"$f":"'School Resources'!BU282","v":0},0,{"$f":"'School Resources'!BV282","v":0},{"$f":"'School Resources'!BW282","v":0},{"$f":"'School Resources'!BX282","v":0},0,{"$f":"'School Resources'!BY282","v":0},{"$f":"'School Resources'!BZ282","v":0},{"$f":"'School Resources'!CA282","v":0},0,{"$f":"'School Resources'!CC282","v":0},{"$f":"'School Resources'!CD282","v":0},{"$f":"'School Resources'!CE282","v":0},{"$f":"'School Resources'!CF282","v":0},{"$f":"'School Resources'!CG282","v":0},{"$f":"'School Resources'!CH282","v":0},{"$f":"'School Resources'!CI282","v":0},{"$f":"'School Resources'!CJ282","v":0},{"$f":"'School Resources'!CK282","v":0},{"$f":"'School Resources'!CL282","v":0},{"$f":"'School Resources'!CM282","v":0},{"$f":"'School Resources'!CN282","v":0},{"$f":"'School Resources'!CO282","v":0},{"$f":"'School Resources'!CS282","v":0},{"$f":"'School Resources'!CT282","v":0},{"$f":"'School Resources'!CU282","v":0},{"$f":"'School Resources'!CV282","v":0},{"$f":"'School Resources'!DC282","v":0},0,{"$f":"'School Resources'!DD282","v":0},{"$f":"'School Resources'!DE282","v":89121.861689050274},{"$f":"'School Resources'!DF282","v":378767.91217846377},{"$f":"'School Resources'!CW282","v":0},{"$f":"'School Resources'!DH282","v":0},{"$f":"'School Resources'!DI282","v":0},{"$f":"'School Resources'!DJ282","v":0},0,{"$f":"'School Resources'!DK282","v":0},{"$f":"'School Resources'!DL282","v":0},{"$f":"'School Resources'!DM282","v":0},{"$f":"'School Resources'!DN282","v":0},0,{"$f":"'School Resources'!DO282","v":0},{"$f":"'School Resources'!DP282","v":0},{"$f":"'School Resources'!DQ282","v":0},{"$f":"'School Resources'!DR282","v":0},{"$f":"'School Resources'!DS282","v":0},{"$f":"'School Resources'!DT282","v":0},0,{"$f":"'School Resources'!DU282","v":0},{"$f":"'School Resources'!DV282","v":0},0,{"$f":"'School Resources'!EA282","v":1079.5469772964498},{"$f":"'School Resources'!DW282","v":0},{"$f":"'School Resources'!DX282","v":0},0,{"$f":"'School Resources'!DY282","v":0},{"$f":"'School Resources'!DZ282","v":0},467889.77386751404,{"$f":"'School Resources'!EC282","v":0},{"$f":"'School Resources'!ED282","v":0},{"$f":"'School Resources'!EE282","v":0},0,{"$f":"'School Resources'!EF282","v":86356.080047629235},{"$f":"'School Resources'!EG282","v":0},{"$f":"'School Resources'!EH282","v":0},{"$f":"'School Resources'!EI282","v":0},0,{"$f":"'School Resources'!EJ282","v":0},{"$f":"'School Resources'!EK282","v":0},{"$f":"'School Resources'!EL282","v":0},0,{"$f":"'School Resources'!EM282","v":0},{"$f":"'School Resources'!EN282","v":0},{"$f":"'School Resources'!EO282","v":0},0,{"$f":"'School Resources'!EP282","v":86356.080047629235},86356.080047629235,{"$f":"'School Resources'!EQ282","v":2687.4561139588691},{"$f":"'School Resources'!ER282","v":2352.7122193847995},{"$f":"'School Resources'!ES282","v":0},{"$f":"'School Resources'!ET282","v":235.27122193847995},{"$f":"'School Resources'!EU282","v":941.08488775391982},{"$f":"'School Resources'!EV282","v":301.56563160454351},{"$f":"'School Resources'!EW282","v":193.84300000000002},{"$f":"'School Resources'!EX282","v":6711.9330746406122},{"$f":"'School Resources'!EY282","v":562037.33396708034}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},{"$f":"'School Resources'!F286","v":4.7533333333333339},{"$f":"'School Resources'!G286","v":0},{"$f":"'School Resources'!H286","v":0},{"$f":"'School Resources'!I286","v":4.7533333333333339},{"$f":"'School Resources'!J286","v":"F"},{"$f":"'School Resources'!K286","v":"T"},{"$f":"'School Resources'!L286","v":0},{"$f":"'School Resources'!M286","v":0},{"$f":"'School Resources'!N286","v":0},{"$f":"'School Resources'!O286","v":"E"},{"$f":"'School Resources'!P286","v":0},{"$f":"'School Resources'!Q286","v":0},{"$f":"'School Resources'!R286","v":0},{"$f":"'School Resources'!S286","v":0},{"$f":"'School Resources'!T286","v":0},{"$f":"'School Resources'!U286","v":0},{"$f":"'School Resources'!V286","v":0},{"$f":"'School Resources'!W286","v":0},{"$f":"'School Resources'!X286","v":0},{"$f":"'School Resources'!Y286","v":0},{"$f":"'School Resources'!Z286","v":0},{"$f":"'School Resources'!AA286","v":0},{"$f":"'School Resources'!AB286","v":0},{"$f":"'School Resources'!AC286","v":0},{"$f":"'School Resources'!AD286","v":0},{"$f":"'School Resources'!AE286","v":0},{"$f":"'School Resources'!AF286","v":0},0,{"$f":"'School Resources'!AG286","v":0},{"$f":"'School Resources'!AH286","v":0},{"$f":"'School Resources'!AI286","v":0},{"$f":"'School Resources'!AP286","v":0},0,{"$f":"'School Resources'!AQ286","v":0},{"$f":"'School Resources'!AR286","v":1},{"$f":"'School Resources'!AS286","v":0},{"$f":"'School Resources'!AJ286","v":0},{"$f":"'School Resources'!AU286","v":0},{"$f":"'School Resources'!AV286","v":0},{"$f":"'School Resources'!AW286","v":0},0,{"$f":"'School Resources'!AX286","v":0},{"$f":"'School Resources'!AY286","v":0},{"$f":"'School Resources'!AZ286","v":0},{"$f":"'School Resources'!BA286","v":0},0,{"$f":"'School Resources'!BB286","v":0},{"$f":"'School Resources'!BC286","v":0},{"$f":"'School Resources'!BD286","v":0},{"$f":"'School Resources'!BE286","v":0},{"$f":"'School Resources'!BF286","v":0},{"$f":"'School Resources'!BG286","v":0},0,{"$f":"'School Resources'!BH286","v":0},{"$f":"'School Resources'!BI286","v":0},0,{"$f":"'School Resources'!BJ286","v":0},{"$f":"'School Resources'!BK286","v":0},0,{"$f":"'School Resources'!BL286","v":0},{"$f":"'School Resources'!BM286","v":0},{"$f":"'School Resources'!BN286","v":0},{"$f":"'School Resources'!BO286","v":0},{"$f":"'School Resources'!BP286","v":0},{"$f":"'School Resources'!BQ286","v":0},0,{"$f":"'School Resources'!BR286","v":1},{"$f":"'School Resources'!BS286","v":0},{"$f":"'School Resources'!BT286","v":0},{"$f":"'School Resources'!BU286","v":0},0,{"$f":"'School Resources'!BV286","v":0},{"$f":"'School Resources'!BW286","v":0},{"$f":"'School Resources'!BX286","v":0},0,{"$f":"'School Resources'!BY286","v":0},{"$f":"'School Resources'!BZ286","v":0},{"$f":"'School Resources'!CA286","v":0},0,{"$f":"'School Resources'!CC286","v":0},{"$f":"'School Resources'!CD286","v":0},{"$f":"'School Resources'!CE286","v":0},{"$f":"'School Resources'!CF286","v":0},{"$f":"'School Resources'!CG286","v":0},{"$f":"'School Resources'!CH286","v":0},{"$f":"'School Resources'!CI286","v":0},{"$f":"'School Resources'!CJ286","v":0},{"$f":"'School Resources'!CK286","v":0},{"$f":"'School Resources'!CL286","v":0},{"$f":"'School Resources'!CM286","v":0},{"$f":"'School Resources'!CN286","v":0},{"$f":"'School Resources'!CO286","v":0},{"$f":"'School Resources'!CS286","v":0},{"$f":"'School Resources'!CT286","v":0},{"$f":"'School Resources'!CU286","v":0},{"$f":"'School Resources'!CV286","v":0},{"$f":"'School Resources'!DC286","v":0},0,{"$f":"'School Resources'!DD286","v":0},{"$f":"'School Resources'!DE286","v":79480.245807748477},{"$f":"'School Resources'!DF286","v":0},{"$f":"'School Resources'!CW286","v":0},{"$f":"'School Resources'!DH286","v":0},{"$f":"'School Resources'!DI286","v":0},{"$f":"'School Resources'!DJ286","v":0},0,{"$f":"'School Resources'!DK286","v":0},{"$f":"'School Resources'!DL286","v":0},{"$f":"'School Resources'!DM286","v":0},{"$f":"'School Resources'!DN286","v":0},0,{"$f":"'School Resources'!DO286","v":0},{"$f":"'School Resources'!DP286","v":0},{"$f":"'School Resources'!DQ286","v":0},{"$f":"'School Resources'!DR286","v":0},{"$f":"'School Resources'!DS286","v":0},{"$f":"'School Resources'!DT286","v":0},0,{"$f":"'School Resources'!DU286","v":0},{"$f":"'School Resources'!DV286","v":0},0,{"$f":"'School Resources'!EA286","v":944.60360513439366},{"$f":"'School Resources'!DW286","v":0},{"$f":"'School Resources'!DX286","v":0},0,{"$f":"'School Resources'!DY286","v":0},{"$f":"'School Resources'!DZ286","v":0},79480.245807748477,{"$f":"'School Resources'!EC286","v":0},{"$f":"'School Resources'!ED286","v":0},{"$f":"'School Resources'!EE286","v":0},0,{"$f":"'School Resources'!EF286","v":101603.22428248558},{"$f":"'School Resources'!EG286","v":0},{"$f":"'School Resources'!EH286","v":0},{"$f":"'School Resources'!EI286","v":0},0,{"$f":"'School Resources'!EJ286","v":0},{"$f":"'School Resources'!EK286","v":0},{"$f":"'School Resources'!EL286","v":0},0,{"$f":"'School Resources'!EM286","v":0},{"$f":"'School Resources'!EN286","v":0},{"$f":"'School Resources'!EO286","v":0},0,{"$f":"'School Resources'!EP286","v":101603.22428248558},101603.22428248558,{"$f":"'School Resources'!EQ286","v":1596.7968410438948},{"$f":"'School Resources'!ER286","v":1397.9031770178019},{"$f":"'School Resources'!ES286","v":0},{"$f":"'School Resources'!ET286","v":139.7903177017802},{"$f":"'School Resources'!EU286","v":559.16127080712079},{"$f":"'School Resources'!EV286","v":179.18024611169963},{"$f":"'School Resources'!EW286","v":115.1750491666667},{"$f":"'School Resources'!EX286","v":3988.0069018489639},{"$f":"'School Resources'!EY286","v":186016.08059721743}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},{"$f":"'School Resources'!F290","v":242.61699999999996},{"$f":"'School Resources'!G290","v":0},{"$f":"'School Resources'!H290","v":0},{"$f":"'School Resources'!I290","v":242.61699999999996},{"$f":"'School Resources'!J290","v":"F"},{"$f":"'School Resources'!K290","v":"F"},{"$f":"'School Resources'!L290","v":0},{"$f":"'School Resources'!M290","v":0},{"$f":"'School Resources'!N290","v":0},{"$f":"'School Resources'!O290","v":"E"},{"$f":"'School Resources'!P290","v":2.8871250000000002},{"$f":"'School Resources'!Q290","v":2.749625},{"$f":"'School Resources'!R290","v":2.0238749999999999},{"$f":"'School Resources'!S290","v":2.6128749999999998},{"$f":"'School Resources'!T290","v":2.1308750000000001},{"$f":"'School Resources'!U290","v":2.7591874999999999},{"$f":"'School Resources'!V290","v":0},{"$f":"'School Resources'!W290","v":0},{"$f":"'School Resources'!X290","v":0},{"$f":"'School Resources'!Y290","v":0},{"$f":"'School Resources'!Z290","v":0},{"$f":"'School Resources'!AA290","v":0},{"$f":"'School Resources'!AB290","v":0},{"$f":"'School Resources'!AC290","v":15.163562499999998},{"$f":"'School Resources'!AD290","v":0},{"$f":"'School Resources'!AE290","v":0},{"$f":"'School Resources'!AF290","v":15.163562499999998},15.163562499999998,{"$f":"'School Resources'!AG290","v":3.0327124999999997},{"$f":"'School Resources'!AH290","v":0},{"$f":"'School Resources'!AI290","v":0},{"$f":"'School Resources'!AP290","v":0},3.0327124999999997,{"$f":"'School Resources'!AQ290","v":0},{"$f":"'School Resources'!AR290","v":0},{"$f":"'School Resources'!AS290","v":0},{"$f":"'School Resources'!AJ290","v":0},{"$f":"'School Resources'!AU290","v":0},{"$f":"'School Resources'!AV290","v":0},{"$f":"'School Resources'!AW290","v":0},0,{"$f":"'School Resources'!AX290","v":0.94},{"$f":"'School Resources'!AY290","v":0},{"$f":"'School Resources'!AZ290","v":0},{"$f":"'School Resources'!BA290","v":0},0.94,{"$f":"'School Resources'!BB290","v":0.25},{"$f":"'School Resources'!BC290","v":0},{"$f":"'School Resources'!BD290","v":0},{"$f":"'School Resources'!BE290","v":0.84242013888888867},{"$f":"'School Resources'!BF290","v":0},{"$f":"'School Resources'!BG290","v":0},0.84242013888888867,{"$f":"'School Resources'!BH290","v":0},{"$f":"'School Resources'!BI290","v":0},0,{"$f":"'School Resources'!BJ290","v":0.94},{"$f":"'School Resources'!BK290","v":0},0.94,{"$f":"'School Resources'!BL290","v":0},{"$f":"'School Resources'!BM290","v":1.6848402777777773},{"$f":"'School Resources'!BN290","v":4.6572604166666656},{"$f":"'School Resources'!BO290","v":1},{"$f":"'School Resources'!BP290","v":0},{"$f":"'School Resources'!BQ290","v":0},1,{"$f":"'School Resources'!BR290","v":0},{"$f":"'School Resources'!BS290","v":0},{"$f":"'School Resources'!BT290","v":0},{"$f":"'School Resources'!BU290","v":0},0,{"$f":"'School Resources'!BV290","v":1},{"$f":"'School Resources'!BW290","v":0},{"$f":"'School Resources'!BX290","v":0},1,{"$f":"'School Resources'!BY290","v":0.84242013888888867},{"$f":"'School Resources'!BZ290","v":0},{"$f":"'School Resources'!CA290","v":0},0.84242013888888867,{"$f":"'School Resources'!CC290","v":235882.02748974474},{"$f":"'School Resources'!CD290","v":224648.09103744704},{"$f":"'School Resources'!CE290","v":165353.33190831955},{"$f":"'School Resources'!CF290","v":213475.43060216191},{"$f":"'School Resources'!CG290","v":174095.37700210756},{"$f":"'School Resources'!CH290","v":225429.36025435684},{"$f":"'School Resources'!CI290","v":0},{"$f":"'School Resources'!CJ290","v":0},{"$f":"'School Resources'!CK290","v":0},{"$f":"'School Resources'!CL290","v":0},{"$f":"'School Resources'!CM290","v":0},{"$f":"'School Resources'!CN290","v":0},{"$f":"'School Resources'!CO290","v":0},{"$f":"'School Resources'!CS290","v":1238883.6182941375},{"$f":"'School Resources'!CT290","v":247776.72365882751},{"$f":"'School Resources'!CU290","v":0},{"$f":"'School Resources'!CV290","v":0},{"$f":"'School Resources'!DC290","v":0},247776.72365882751,{"$f":"'School Resources'!DD290","v":0},{"$f":"'School Resources'!DE290","v":0},{"$f":"'School Resources'!DF290","v":0},{"$f":"'School Resources'!CW290","v":0},{"$f":"'School Resources'!DH290","v":0},{"$f":"'School Resources'!DI290","v":0},{"$f":"'School Resources'!DJ290","v":0},0,{"$f":"'School Resources'!DK290","v":76799.274655707675},{"$f":"'School Resources'!DL290","v":0},{"$f":"'School Resources'!DM290","v":0},{"$f":"'School Resources'!DN290","v":0},76799.274655707675,{"$f":"'School Resources'!DO290","v":20425.339004177575},{"$f":"'School Resources'!DP290","v":0},{"$f":"'School Resources'!DQ290","v":0},{"$f":"'School Resources'!DR290","v":68826.867683007629},{"$f":"'School Resources'!DS290","v":0},{"$f":"'School Resources'!DT290","v":0},68826.867683007629,{"$f":"'School Resources'!DU290","v":0},{"$f":"'School Resources'!DV290","v":0},0,{"$f":"'School Resources'!EA290","v":18312.345255126766},{"$f":"'School Resources'!DW290","v":76799.274655707675},{"$f":"'School Resources'!DX290","v":0},76799.274655707675,{"$f":"'School Resources'!DY290","v":0},{"$f":"'School Resources'!DZ290","v":65368.987957649726},1729511.0979515656,{"$f":"'School Resources'!EC290","v":118774.35969272585},{"$f":"'School Resources'!ED290","v":0},{"$f":"'School Resources'!EE290","v":0},118774.35969272585,{"$f":"'School Resources'!EF290","v":0},{"$f":"'School Resources'!EG290","v":0},{"$f":"'School Resources'!EH290","v":0},{"$f":"'School Resources'!EI290","v":0},0,{"$f":"'School Resources'!EJ290","v":58188.076138168493},{"$f":"'School Resources'!EK290","v":0},{"$f":"'School Resources'!EL290","v":0},58188.076138168493,{"$f":"'School Resources'!EM290","v":40258.406723354827},{"$f":"'School Resources'!EN290","v":0},{"$f":"'School Resources'!EO290","v":0},40258.406723354827,{"$f":"'School Resources'!EP290","v":217220.84255424916},0,{"$f":"'School Resources'!EQ290","v":81502.817500044854},{"$f":"'School Resources'!ER290","v":71350.997566310223},{"$f":"'School Resources'!ES290","v":0},{"$f":"'School Resources'!ET290","v":7135.0997566310225},{"$f":"'School Resources'!EU290","v":28540.39902652409},{"$f":"'School Resources'!EV290","v":9145.6186053749407},{"$f":"'School Resources'!EW290","v":5878.7008913749996},{"$f":"'School Resources'!EX290","v":203553.63334626012},{"$f":"'School Resources'!EY290","v":2233966.9070648514}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},{"$f":"'School Resources'!F294","v":35.586999999999996},{"$f":"'School Resources'!G294","v":0},{"$f":"'School Resources'!H294","v":0},{"$f":"'School Resources'!I294","v":35.586999999999996},{"$f":"'School Resources'!J294","v":"F"},{"$f":"'School Resources'!K294","v":"T"},{"$f":"'School Resources'!L294","v":0},{"$f":"'School Resources'!M294","v":0},{"$f":"'School Resources'!N294","v":1},{"$f":"'School Resources'!O294","v":"E"},{"$f":"'School Resources'!P294","v":0},{"$f":"'School Resources'!Q294","v":0},{"$f":"'School Resources'!R294","v":0},{"$f":"'School Resources'!S294","v":0},{"$f":"'School Resources'!T294","v":0},{"$f":"'School Resources'!U294","v":0},{"$f":"'School Resources'!V294","v":0},{"$f":"'School Resources'!W294","v":0},{"$f":"'School Resources'!X294","v":0},{"$f":"'School Resources'!Y294","v":0},{"$f":"'School Resources'!Z294","v":0},{"$f":"'School Resources'!AA294","v":0},{"$f":"'School Resources'!AB294","v":0},{"$f":"'School Resources'!AC294","v":0},{"$f":"'School Resources'!AD294","v":0},{"$f":"'School Resources'!AE294","v":0},{"$f":"'School Resources'!AF294","v":0},0,{"$f":"'School Resources'!AG294","v":0},{"$f":"'School Resources'!AH294","v":0},{"$f":"'School Resources'!AI294","v":0},{"$f":"'School Resources'!AP294","v":0},0,{"$f":"'School Resources'!AQ294","v":0},{"$f":"'School Resources'!AR294","v":5.0838571428571422},{"$f":"'School Resources'!AS294","v":0},{"$f":"'School Resources'!AJ294","v":0},{"$f":"'School Resources'!AU294","v":0},{"$f":"'School Resources'!AV294","v":0},{"$f":"'School Resources'!AW294","v":0},0,{"$f":"'School Resources'!AX294","v":0},{"$f":"'School Resources'!AY294","v":0},{"$f":"'School Resources'!AZ294","v":0},{"$f":"'School Resources'!BA294","v":0},0,{"$f":"'School Resources'!BB294","v":0},{"$f":"'School Resources'!BC294","v":0},{"$f":"'School Resources'!BD294","v":0},{"$f":"'School Resources'!BE294","v":0},{"$f":"'School Resources'!BF294","v":0},{"$f":"'School Resources'!BG294","v":0},0,{"$f":"'School Resources'!BH294","v":0},{"$f":"'School Resources'!BI294","v":0},0,{"$f":"'School Resources'!BJ294","v":0},{"$f":"'School Resources'!BK294","v":0},0,{"$f":"'School Resources'!BL294","v":0},{"$f":"'School Resources'!BM294","v":0},{"$f":"'School Resources'!BN294","v":0},{"$f":"'School Resources'!BO294","v":0},{"$f":"'School Resources'!BP294","v":0},{"$f":"'School Resources'!BQ294","v":0},0,{"$f":"'School Resources'!BR294","v":1},{"$f":"'School Resources'!BS294","v":0},{"$f":"'School Resources'!BT294","v":0},{"$f":"'School Resources'!BU294","v":0},0,{"$f":"'School Resources'!BV294","v":0},{"$f":"'School Resources'!BW294","v":0},{"$f":"'School Resources'!BX294","v":0},0,{"$f":"'School Resources'!BY294","v":0},{"$f":"'School Resources'!BZ294","v":0},{"$f":"'School Resources'!CA294","v":0},0,{"$f":"'School Resources'!CC294","v":0},{"$f":"'School Resources'!CD294","v":0},{"$f":"'School Resources'!CE294","v":0},{"$f":"'School Resources'!CF294","v":0},{"$f":"'School Resources'!CG294","v":0},{"$f":"'School Resources'!CH294","v":0},{"$f":"'School Resources'!CI294","v":0},{"$f":"'School Resources'!CJ294","v":0},{"$f":"'School Resources'!CK294","v":0},{"$f":"'School Resources'!CL294","v":0},{"$f":"'School Resources'!CM294","v":0},{"$f":"'School Resources'!CN294","v":0},{"$f":"'School Resources'!CO294","v":0},{"$f":"'School Resources'!CS294","v":0},{"$f":"'School Resources'!CT294","v":0},{"$f":"'School Resources'!CU294","v":0},{"$f":"'School Resources'!CV294","v":0},{"$f":"'School Resources'!DC294","v":0},0,{"$f":"'School Resources'!DD294","v":0},{"$f":"'School Resources'!DE294","v":383236.71158496343},{"$f":"'School Resources'!DF294","v":0},{"$f":"'School Resources'!CW294","v":0},{"$f":"'School Resources'!DH294","v":0},{"$f":"'School Resources'!DI294","v":0},{"$f":"'School Resources'!DJ294","v":0},0,{"$f":"'School Resources'!DK294","v":0},{"$f":"'School Resources'!DL294","v":0},{"$f":"'School Resources'!DM294","v":0},{"$f":"'School Resources'!DN294","v":0},0,{"$f":"'School Resources'!DO294","v":0},{"$f":"'School Resources'!DP294","v":0},{"$f":"'School Resources'!DQ294","v":0},{"$f":"'School Resources'!DR294","v":0},{"$f":"'School Resources'!DS294","v":0},{"$f":"'School Resources'!DT294","v":0},0,{"$f":"'School Resources'!DU294","v":0},{"$f":"'School Resources'!DV294","v":0},0,{"$f":"'School Resources'!EA294","v":4802.229785131095},{"$f":"'School Resources'!DW294","v":0},{"$f":"'School Resources'!DX294","v":0},0,{"$f":"'School Resources'!DY294","v":0},{"$f":"'School Resources'!DZ294","v":0},383236.71158496343,{"$f":"'School Resources'!EC294","v":0},{"$f":"'School Resources'!ED294","v":0},{"$f":"'School Resources'!EE294","v":0},0,{"$f":"'School Resources'!EF294","v":106422.71054762826},{"$f":"'School Resources'!EG294","v":0},{"$f":"'School Resources'!EH294","v":0},{"$f":"'School Resources'!EI294","v":0},0,{"$f":"'School Resources'!EJ294","v":0},{"$f":"'School Resources'!EK294","v":0},{"$f":"'School Resources'!EL294","v":0},0,{"$f":"'School Resources'!EM294","v":0},{"$f":"'School Resources'!EN294","v":0},{"$f":"'School Resources'!EO294","v":0},0,{"$f":"'School Resources'!EP294","v":106422.71054762826},106422.71054762826,{"$f":"'School Resources'!EQ294","v":11954.812590931782},{"$f":"'School Resources'!ER294","v":10465.746218905857},{"$f":"'School Resources'!ES294","v":0},{"$f":"'School Resources'!ET294","v":1046.5746218905856},{"$f":"'School Resources'!EU294","v":4186.2984875623424},{"$f":"'School Resources'!EV294","v":1341.4770164888612},{"$f":"'School Resources'!EW294","v":5406.8880620967784},{"$f":"'School Resources'!EX294","v":34401.796997876205},{"$f":"'School Resources'!EY294","v":528863.44891559903}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},{"$f":"'School Resources'!F311","v":8.1769999999999996},{"$f":"'School Resources'!G311","v":0},{"$f":"'School Resources'!H311","v":0},{"$f":"'School Resources'!I311","v":8.1769999999999996},{"$f":"'School Resources'!J311","v":"F"},{"$f":"'School Resources'!K311","v":"T"},{"$f":"'School Resources'!L311","v":0},{"$f":"'School Resources'!M311","v":0},{"$f":"'School Resources'!N311","v":0},{"$f":"'School Resources'!O311","v":"E"},{"$f":"'School Resources'!P311","v":0},{"$f":"'School Resources'!Q311","v":0},{"$f":"'School Resources'!R311","v":0},{"$f":"'School Resources'!S311","v":0},{"$f":"'School Resources'!T311","v":0},{"$f":"'School Resources'!U311","v":0},{"$f":"'School Resources'!V311","v":0},{"$f":"'School Resources'!W311","v":0},{"$f":"'School Resources'!X311","v":0},{"$f":"'School Resources'!Y311","v":0},{"$f":"'School Resources'!Z311","v":0},{"$f":"'School Resources'!AA311","v":0},{"$f":"'School Resources'!AB311","v":0},{"$f":"'School Resources'!AC311","v":0},{"$f":"'School Resources'!AD311","v":0},{"$f":"'School Resources'!AE311","v":0},{"$f":"'School Resources'!AF311","v":0},0,{"$f":"'School Resources'!AG311","v":0},{"$f":"'School Resources'!AH311","v":0},{"$f":"'School Resources'!AI311","v":0},{"$f":"'School Resources'!AP311","v":0},0,{"$f":"'School Resources'!AQ311","v":0},{"$f":"'School Resources'!AR311","v":1.1681428571428571},{"$f":"'School Resources'!AS311","v":0},{"$f":"'School Resources'!AJ311","v":0},{"$f":"'School Resources'!AU311","v":0},{"$f":"'School Resources'!AV311","v":0},{"$f":"'School Resources'!AW311","v":0},0,{"$f":"'School Resources'!AX311","v":0},{"$f":"'School Resources'!AY311","v":0},{"$f":"'School Resources'!AZ311","v":0},{"$f":"'School Resources'!BA311","v":0},0,{"$f":"'School Resources'!BB311","v":0},{"$f":"'School Resources'!BC311","v":0},{"$f":"'School Resources'!BD311","v":0},{"$f":"'School Resources'!BE311","v":0},{"$f":"'School Resources'!BF311","v":0},{"$f":"'School Resources'!BG311","v":0},0,{"$f":"'School Resources'!BH311","v":0},{"$f":"'School Resources'!BI311","v":0},0,{"$f":"'School Resources'!BJ311","v":0},{"$f":"'School Resources'!BK311","v":0},0,{"$f":"'School Resources'!BL311","v":0},{"$f":"'School Resources'!BM311","v":0},{"$f":"'School Resources'!BN311","v":0},{"$f":"'School Resources'!BO311","v":0},{"$f":"'School Resources'!BP311","v":0},{"$f":"'School Resources'!BQ311","v":0},0,{"$f":"'School Resources'!BR311","v":1},{"$f":"'School Resources'!BS311","v":0},{"$f":"'School Resources'!BT311","v":0},{"$f":"'School Resources'!BU311","v":0},0,{"$f":"'School Resources'!BV311","v":0},{"$f":"'School Resources'!BW311","v":0},{"$f":"'School Resources'!BX311","v":0},0,{"$f":"'School Resources'!BY311","v":0},{"$f":"'School Resources'!BZ311","v":0},{"$f":"'School Resources'!CA311","v":0},0,{"$f":"'School Resources'!CC311","v":0},{"$f":"'School Resources'!CD311","v":0},{"$f":"'School Resources'!CE311","v":0},{"$f":"'School Resources'!CF311","v":0},{"$f":"'School Resources'!CG311","v":0},{"$f":"'School Resources'!CH311","v":0},{"$f":"'School Resources'!CI311","v":0},{"$f":"'School Resources'!CJ311","v":0},{"$f":"'School Resources'!CK311","v":0},{"$f":"'School Resources'!CL311","v":0},{"$f":"'School Resources'!CM311","v":0},{"$f":"'School Resources'!CN311","v":0},{"$f":"'School Resources'!CO311","v":0},{"$f":"'School Resources'!CS311","v":0},{"$f":"'School Resources'!CT311","v":0},{"$f":"'School Resources'!CU311","v":0},{"$f":"'School Resources'!CV311","v":0},{"$f":"'School Resources'!DC311","v":0},0,{"$f":"'School Resources'!DD311","v":0},{"$f":"'School Resources'!DE311","v":88172.604204115225},{"$f":"'School Resources'!DF311","v":0},{"$f":"'School Resources'!CW311","v":0},{"$f":"'School Resources'!DH311","v":0},{"$f":"'School Resources'!DI311","v":0},{"$f":"'School Resources'!DJ311","v":0},0,{"$f":"'School Resources'!DK311","v":0},{"$f":"'School Resources'!DL311","v":0},{"$f":"'School Resources'!DM311","v":0},{"$f":"'School Resources'!DN311","v":0},0,{"$f":"'School Resources'!DO311","v":0},{"$f":"'School Resources'!DP311","v":0},{"$f":"'School Resources'!DQ311","v":0},{"$f":"'School Resources'!DR311","v":0},{"$f":"'School Resources'!DS311","v":0},{"$f":"'School Resources'!DT311","v":0},0,{"$f":"'School Resources'!DU311","v":0},{"$f":"'School Resources'!DV311","v":0},0,{"$f":"'School Resources'!EA311","v":1103.4319541691339},{"$f":"'School Resources'!DW311","v":0},{"$f":"'School Resources'!DX311","v":0},0,{"$f":"'School Resources'!DY311","v":0},{"$f":"'School Resources'!DZ311","v":0},88172.604204115225,{"$f":"'School Resources'!EC311","v":0},{"$f":"'School Resources'!ED311","v":0},{"$f":"'School Resources'!EE311","v":0},0,{"$f":"'School Resources'!EF311","v":96690.898589615026},{"$f":"'School Resources'!EG311","v":0},{"$f":"'School Resources'!EH311","v":0},{"$f":"'School Resources'!EI311","v":0},0,{"$f":"'School Resources'!EJ311","v":0},{"$f":"'School Resources'!EK311","v":0},{"$f":"'School Resources'!EL311","v":0},0,{"$f":"'School Resources'!EM311","v":0},{"$f":"'School Resources'!EN311","v":0},{"$f":"'School Resources'!EO311","v":0},0,{"$f":"'School Resources'!EP311","v":96690.898589615026},96690.898589615026,{"$f":"'School Resources'!EQ311","v":2746.9160804802091},{"$f":"'School Resources'!ER311","v":2404.7659772386883},{"$f":"'School Resources'!ES311","v":0},{"$f":"'School Resources'!ET311","v":240.47659772386882},{"$f":"'School Resources'!EU311","v":961.90639089547528},{"$f":"'School Resources'!EV311","v":308.23777120379401},{"$f":"'School Resources'!EW311","v":198.13177637500002},{"$f":"'School Resources'!EX311","v":6860.4345939170353},{"$f":"'School Resources'!EY311","v":192827.36934181643}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},{"$f":"'School Resources'!F322","v":50.974999999999994},{"$f":"'School Resources'!G322","v":0},{"$f":"'School Resources'!H322","v":0},{"$f":"'School Resources'!I322","v":50.974999999999994},{"$f":"'School Resources'!J322","v":"F"},{"$f":"'School Resources'!K322","v":"F"},{"$f":"'School Resources'!L322","v":0},{"$f":"'School Resources'!M322","v":0},{"$f":"'School Resources'!N322","v":1},{"$f":"'School Resources'!O322","v":"E"},{"$f":"'School Resources'!P322","v":0.25568750000000001},{"$f":"'School Resources'!Q322","v":0.81806250000000003},{"$f":"'School Resources'!R322","v":0.48181249999999998},{"$f":"'School Resources'!S322","v":0.5625},{"$f":"'School Resources'!T322","v":0.2260625},{"$f":"'School Resources'!U322","v":0.52931249999999996},{"$f":"'School Resources'!V322","v":0.3125},{"$f":"'School Resources'!W322","v":0},{"$f":"'School Resources'!X322","v":0},{"$f":"'School Resources'!Y322","v":0},{"$f":"'School Resources'!Z322","v":0},{"$f":"'School Resources'!AA322","v":0},{"$f":"'School Resources'!AB322","v":0},{"$f":"'School Resources'!AC322","v":3.1859374999999996},{"$f":"'School Resources'!AD322","v":0},{"$f":"'School Resources'!AE322","v":0},{"$f":"'School Resources'!AF322","v":3.1859374999999996},3.1859374999999996,{"$f":"'School Resources'!AG322","v":0.63718750000000002},{"$f":"'School Resources'!AH322","v":0},{"$f":"'School Resources'!AI322","v":0},{"$f":"'School Resources'!AP322","v":2.1768750000000003},2.8140625000000004,{"$f":"'School Resources'!AQ322","v":0},{"$f":"'School Resources'!AR322","v":0},{"$f":"'School Resources'!AS322","v":0},{"$f":"'School Resources'!AJ322","v":0},{"$f":"'School Resources'!AU322","v":0},{"$f":"'School Resources'!AV322","v":0},{"$f":"'School Resources'!AW322","v":0},0,{"$f":"'School Resources'!AX322","v":0.11},{"$f":"'School Resources'!AY322","v":0},{"$f":"'School Resources'!AZ322","v":0},{"$f":"'School Resources'!BA322","v":6.6996527777777745E-2},0.17699652777777775,{"$f":"'School Resources'!BB322","v":0},{"$f":"'School Resources'!BC322","v":0},{"$f":"'School Resources'!BD322","v":0},{"$f":"'School Resources'!BE322","v":0.17699652777777775},{"$f":"'School Resources'!BF322","v":0},{"$f":"'School Resources'!BG322","v":0},0.17699652777777775,{"$f":"'School Resources'!BH322","v":0},{"$f":"'School Resources'!BI322","v":0},0,{"$f":"'School Resources'!BJ322","v":0.11},{"$f":"'School Resources'!BK322","v":6.6996527777777745E-2},0.17699652777777775,{"$f":"'School Resources'!BL322","v":0},{"$f":"'School Resources'!BM322","v":0.35399305555555549},{"$f":"'School Resources'!BN322","v":0.88498263888888873},{"$f":"'School Resources'!BO322","v":0.53098958333333324},{"$f":"'School Resources'!BP322","v":0},{"$f":"'School Resources'!BQ322","v":0},0.53098958333333324,{"$f":"'School Resources'!BR322","v":0},{"$f":"'School Resources'!BS322","v":0},{"$f":"'School Resources'!BT322","v":0},{"$f":"'School Resources'!BU322","v":0},0,{"$f":"'School Resources'!BV322","v":0.53098958333333324},{"$f":"'School Resources'!BW322","v":0},{"$f":"'School Resources'!BX322","v":0},0.53098958333333324,{"$f":"'School Resources'!BY322","v":0.17699652777777775},{"$f":"'School Resources'!BZ322","v":0},{"$f":"'School Resources'!CA322","v":0},0.17699652777777775,{"$f":"'School Resources'!CC322","v":23791.81919692408},{"$f":"'School Resources'!CD322","v":76121.027002820643},{"$f":"'School Resources'!CE322","v":44832.836516521071},{"$f":"'School Resources'!CF322","v":52340.839103475118},{"$f":"'School Resources'!CG322","v":21035.201670807721},{"$f":"'School Resources'!CH322","v":49252.729596370082},{"$f":"'School Resources'!CI322","v":29078.243946375063},{"$f":"'School Resources'!CJ322","v":0},{"$f":"'School Resources'!CK322","v":0},{"$f":"'School Resources'!CL322","v":0},{"$f":"'School Resources'!CM322","v":0},{"$f":"'School Resources'!CN322","v":0},{"$f":"'School Resources'!CO322","v":0},{"$f":"'School Resources'!CS322","v":296452.69703329372},{"$f":"'School Resources'!CT322","v":59290.539406658754},{"$f":"'School Resources'!CU322","v":0},{"$f":"'School Resources'!CV322","v":0},{"$f":"'School Resources'!DC322","v":202559.04733044872},261849.58673710749,{"$f":"'School Resources'!DD322","v":0},{"$f":"'School Resources'!DE322","v":0},{"$f":"'School Resources'!DF322","v":0},{"$f":"'School Resources'!CW322","v":0},{"$f":"'School Resources'!DH322","v":0},{"$f":"'School Resources'!DI322","v":0},{"$f":"'School Resources'!DJ322","v":0},0,{"$f":"'School Resources'!DK322","v":10235.541869124023},{"$f":"'School Resources'!DL322","v":0},{"$f":"'School Resources'!DM322","v":0},{"$f":"'School Resources'!DN322","v":6234.0524105034065},16469.594279627428,{"$f":"'School Resources'!DO322","v":0},{"$f":"'School Resources'!DP322","v":0},{"$f":"'School Resources'!DQ322","v":0},{"$f":"'School Resources'!DR322","v":16469.594279627428},{"$f":"'School Resources'!DS322","v":0},{"$f":"'School Resources'!DT322","v":0},16469.594279627428,{"$f":"'School Resources'!DU322","v":0},{"$f":"'School Resources'!DV322","v":0},0,{"$f":"'School Resources'!EA322","v":5834.8131890415207},{"$f":"'School Resources'!DW322","v":10235.541869124023},{"$f":"'School Resources'!DX322","v":6234.0524105034065},16469.594279627428,{"$f":"'School Resources'!DY322","v":0},{"$f":"'School Resources'!DZ322","v":15886.311277527682},607711.06660928356,{"$f":"'School Resources'!EC322","v":76287.490880042926},{"$f":"'School Resources'!ED322","v":0},{"$f":"'School Resources'!EE322","v":0},76287.490880042926,{"$f":"'School Resources'!EF322","v":0},{"$f":"'School Resources'!EG322","v":0},{"$f":"'School Resources'!EH322","v":0},{"$f":"'School Resources'!EI322","v":0},0,{"$f":"'School Resources'!EJ322","v":33909.138002979722},{"$f":"'School Resources'!EK322","v":0},{"$f":"'School Resources'!EL322","v":0},33909.138002979722,{"$f":"'School Resources'!EM322","v":9231.100460801963},{"$f":"'School Resources'!EN322","v":0},{"$f":"'School Resources'!EO322","v":0},9231.100460801963,{"$f":"'School Resources'!EP322","v":119427.7293438246},0,{"$f":"'School Resources'!EQ322","v":17124.134426131666},{"$f":"'School Resources'!ER322","v":14991.188172892518},{"$f":"'School Resources'!ES322","v":0},{"$f":"'School Resources'!ET322","v":1499.1188172892519},{"$f":"'School Resources'!EU322","v":5996.4752691570075},{"$f":"'School Resources'!EV322","v":1921.5385088802004},{"$f":"'School Resources'!EW322","v":5050.3143048777092},{"$f":"'School Resources'!EX322","v":46582.76949922835},{"$f":"'School Resources'!EY322","v":795442.6899189055}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},{"$f":"'School Resources'!F331","v":243.48000000000002},{"$f":"'School Resources'!G331","v":0},{"$f":"'School Resources'!H331","v":0},{"$f":"'School Resources'!I331","v":243.48000000000002},{"$f":"'School Resources'!J331","v":"F"},{"$f":"'School Resources'!K331","v":"F"},{"$f":"'School Resources'!L331","v":0},{"$f":"'School Resources'!M331","v":0},{"$f":"'School Resources'!N331","v":0},{"$f":"'School Resources'!O331","v":"E"},{"$f":"'School Resources'!P331","v":3.4506874999999999},{"$f":"'School Resources'!Q331","v":2.3789375000000001},{"$f":"'School Resources'!R331","v":2.3896250000000001},{"$f":"'School Resources'!S331","v":2.0689375000000001},{"$f":"'School Resources'!T331","v":2.3478750000000002},{"$f":"'School Resources'!U331","v":2.5814374999999998},{"$f":"'School Resources'!V331","v":0},{"$f":"'School Resources'!W331","v":0},{"$f":"'School Resources'!X331","v":0},{"$f":"'School Resources'!Y331","v":0},{"$f":"'School Resources'!Z331","v":0},{"$f":"'School Resources'!AA331","v":0},{"$f":"'School Resources'!AB331","v":0},{"$f":"'School Resources'!AC331","v":15.217500000000001},{"$f":"'School Resources'!AD331","v":0},{"$f":"'School Resources'!AE331","v":0},{"$f":"'School Resources'!AF331","v":15.217500000000001},15.217500000000001,{"$f":"'School Resources'!AG331","v":3.0435000000000003},{"$f":"'School Resources'!AH331","v":0},{"$f":"'School Resources'!AI331","v":0},{"$f":"'School Resources'!AP331","v":0},3.0435000000000003,{"$f":"'School Resources'!AQ331","v":0},{"$f":"'School Resources'!AR331","v":0},{"$f":"'School Resources'!AS331","v":0},{"$f":"'School Resources'!AJ331","v":0},{"$f":"'School Resources'!AU331","v":0},{"$f":"'School Resources'!AV331","v":0},{"$f":"'School Resources'!AW331","v":0},0,{"$f":"'School Resources'!AX331","v":1.23},{"$f":"'School Resources'!AY331","v":0},{"$f":"'School Resources'!AZ331","v":0},{"$f":"'School Resources'!BA331","v":0},1.23,{"$f":"'School Resources'!BB331","v":0.05},{"$f":"'School Resources'!BC331","v":0},{"$f":"'School Resources'!BD331","v":0},{"$f":"'School Resources'!BE331","v":0.84541666666666671},{"$f":"'School Resources'!BF331","v":0},{"$f":"'School Resources'!BG331","v":0},0.84541666666666671,{"$f":"'School Resources'!BH331","v":0},{"$f":"'School Resources'!BI331","v":0},0,{"$f":"'School Resources'!BJ331","v":1.23},{"$f":"'School Resources'!BK331","v":0},1.23,{"$f":"'School Resources'!BL331","v":0},{"$f":"'School Resources'!BM331","v":1.6908333333333334},{"$f":"'School Resources'!BN331","v":5.0462500000000006},{"$f":"'School Resources'!BO331","v":1},{"$f":"'School Resources'!BP331","v":0},{"$f":"'School Resources'!BQ331","v":0},1,{"$f":"'School Resources'!BR331","v":0},{"$f":"'School Resources'!BS331","v":0},{"$f":"'School Resources'!BT331","v":0},{"$f":"'School Resources'!BU331","v":0},0,{"$f":"'School Resources'!BV331","v":1},{"$f":"'School Resources'!BW331","v":0},{"$f":"'School Resources'!BX331","v":0},1,{"$f":"'School Resources'!BY331","v":0.84541666666666671},{"$f":"'School Resources'!BZ331","v":0},{"$f":"'School Resources'!CA331","v":0},0.84541666666666671,{"$f":"'School Resources'!CC331","v":257292.92261925651},{"$f":"'School Resources'!CD331","v":177380.24150362719},{"$f":"'School Resources'!CE331","v":178177.13143077746},{"$f":"'School Resources'!CF331","v":154265.77344125716},{"$f":"'School Resources'!CG331","v":175064.13452237763},{"$f":"'School Resources'!CH331","v":192479.20854436888},{"$f":"'School Resources'!CI331","v":0},{"$f":"'School Resources'!CJ331","v":0},{"$f":"'School Resources'!CK331","v":0},{"$f":"'School Resources'!CL331","v":0},{"$f":"'School Resources'!CM331","v":0},{"$f":"'School Resources'!CN331","v":0},{"$f":"'School Resources'!CO331","v":0},{"$f":"'School Resources'!CS331","v":1134659.412061665},{"$f":"'School Resources'!CT331","v":226931.88241233298},{"$f":"'School Resources'!CU331","v":0},{"$f":"'School Resources'!CV331","v":0},{"$f":"'School Resources'!DC331","v":0},226931.88241233298,{"$f":"'School Resources'!DD331","v":0},{"$f":"'School Resources'!DE331","v":0},{"$f":"'School Resources'!DF331","v":0},{"$f":"'School Resources'!CW331","v":0},{"$f":"'School Resources'!DH331","v":0},{"$f":"'School Resources'!DI331","v":0},{"$f":"'School Resources'!DJ331","v":0},0,{"$f":"'School Resources'!DK331","v":91712.244247468218},{"$f":"'School Resources'!DL331","v":0},{"$f":"'School Resources'!DM331","v":0},{"$f":"'School Resources'!DN331","v":0},91712.244247468218,{"$f":"'School Resources'!DO331","v":3728.1400100596838},{"$f":"'School Resources'!DP331","v":0},{"$f":"'School Resources'!DQ331","v":0},{"$f":"'School Resources'!DR331","v":63036.634003425825},{"$f":"'School Resources'!DS331","v":0},{"$f":"'School Resources'!DT331","v":0},63036.634003425825,{"$f":"'School Resources'!DU331","v":0},{"$f":"'School Resources'!DV331","v":0},0,{"$f":"'School Resources'!EA331","v":18458.499047931189},{"$f":"'School Resources'!DW331","v":91712.244247468218},{"$f":"'School Resources'!DX331","v":0},91712.244247468218,{"$f":"'School Resources'!DY331","v":0},{"$f":"'School Resources'!DZ331","v":60562.392248471333},1611780.5569824197,{"$f":"'School Resources'!EC331","v":115778.1216769427},{"$f":"'School Resources'!ED331","v":0},{"$f":"'School Resources'!EE331","v":0},115778.1216769427,{"$f":"'School Resources'!EF331","v":0},{"$f":"'School Resources'!EG331","v":0},{"$f":"'School Resources'!EH331","v":0},{"$f":"'School Resources'!EI331","v":0},0,{"$f":"'School Resources'!EJ331","v":54870.53212069712},{"$f":"'School Resources'!EK331","v":0},{"$f":"'School Resources'!EL331","v":0},54870.53212069712,{"$f":"'School Resources'!EM331","v":38243.104759366375},{"$f":"'School Resources'!EN331","v":0},{"$f":"'School Resources'!EO331","v":0},38243.104759366375,{"$f":"'School Resources'!EP331","v":208891.75855700619},0,{"$f":"'School Resources'!EQ331","v":81792.726828338185},{"$f":"'School Resources'!ER331","v":71604.79639697638},{"$f":"'School Resources'!ES331","v":0},{"$f":"'School Resources'!ET331","v":7160.479639697638},{"$f":"'School Resources'!EU331","v":28641.918558790552},{"$f":"'School Resources'!EV331","v":9178.1499978842821},{"$f":"'School Resources'!EW331","v":5899.6117050000012},{"$f":"'School Resources'!EX331","v":204277.68312668704},{"$f":"'School Resources'!EY331","v":2103970.8899625158}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},{"$f":"'School Resources'!F339","v":193.03233333333333},{"$f":"'School Resources'!G339","v":0},{"$f":"'School Resources'!H339","v":0},{"$f":"'School Resources'!I339","v":193.03233333333333},{"$f":"'School Resources'!J339","v":"F"},{"$f":"'School Resources'!K339","v":"F"},{"$f":"'School Resources'!L339","v":0},{"$f":"'School Resources'!M339","v":0},{"$f":"'School Resources'!N339","v":0},{"$f":"'School Resources'!O339","v":"E"},{"$f":"'School Resources'!P339","v":3.887},{"$f":"'School Resources'!Q339","v":3.8579583333333338},{"$f":"'School Resources'!R339","v":4.3195625},{"$f":"'School Resources'!S339","v":0},{"$f":"'School Resources'!T339","v":0},{"$f":"'School Resources'!U339","v":0},{"$f":"'School Resources'!V339","v":0},{"$f":"'School Resources'!W339","v":0},{"$f":"'School Resources'!X339","v":0},{"$f":"'School Resources'!Y339","v":0},{"$f":"'School Resources'!Z339","v":0},{"$f":"'School Resources'!AA339","v":0},{"$f":"'School Resources'!AB339","v":0},{"$f":"'School Resources'!AC339","v":12.064520833333333},{"$f":"'School Resources'!AD339","v":0},{"$f":"'School Resources'!AE339","v":0},{"$f":"'School Resources'!AF339","v":12.064520833333333},12.064520833333333,{"$f":"'School Resources'!AG339","v":2.4129041666666668},{"$f":"'School Resources'!AH339","v":0},{"$f":"'School Resources'!AI339","v":0},{"$f":"'School Resources'!AP339","v":0},2.4129041666666668,{"$f":"'School Resources'!AQ339","v":0},{"$f":"'School Resources'!AR339","v":0},{"$f":"'School Resources'!AS339","v":0},{"$f":"'School Resources'!AJ339","v":0},{"$f":"'School Resources'!AU339","v":0},{"$f":"'School Resources'!AV339","v":0},{"$f":"'School Resources'!AW339","v":0},0,{"$f":"'School Resources'!AX339","v":0.52},{"$f":"'School Resources'!AY339","v":0},{"$f":"'School Resources'!AZ339","v":0},{"$f":"'School Resources'!BA339","v":0.15025115740740735},0.67025115740740737,{"$f":"'School Resources'!BB339","v":0},{"$f":"'School Resources'!BC339","v":0},{"$f":"'School Resources'!BD339","v":0},{"$f":"'School Resources'!BE339","v":0.67025115740740737},{"$f":"'School Resources'!BF339","v":0},{"$f":"'School Resources'!BG339","v":0},0.67025115740740737,{"$f":"'School Resources'!BH339","v":0},{"$f":"'School Resources'!BI339","v":0},0,{"$f":"'School Resources'!BJ339","v":0.52},{"$f":"'School Resources'!BK339","v":0.15025115740740735},0.67025115740740737,{"$f":"'School Resources'!BL339","v":0},{"$f":"'School Resources'!BM339","v":1.3405023148148147},{"$f":"'School Resources'!BN339","v":3.3512557870370365},{"$f":"'School Resources'!BO339","v":1},{"$f":"'School Resources'!BP339","v":0},{"$f":"'School Resources'!BQ339","v":0},1,{"$f":"'School Resources'!BR339","v":0},{"$f":"'School Resources'!BS339","v":0},{"$f":"'School Resources'!BT339","v":0},{"$f":"'School Resources'!BU339","v":0},0,{"$f":"'School Resources'!BV339","v":1},{"$f":"'School Resources'!BW339","v":0},{"$f":"'School Resources'!BX339","v":0},1,{"$f":"'School Resources'!BY339","v":0.67025115740740737},{"$f":"'School Resources'!BZ339","v":0},{"$f":"'School Resources'!CA339","v":0},0.67025115740740737,{"$f":"'School Resources'!CC339","v":289923.43875266955},{"$f":"'School Resources'!CD339","v":287757.279795348},{"$f":"'School Resources'!CE339","v":322187.39745486958},{"$f":"'School Resources'!CF339","v":0},{"$f":"'School Resources'!CG339","v":0},{"$f":"'School Resources'!CH339","v":0},{"$f":"'School Resources'!CI339","v":0},{"$f":"'School Resources'!CJ339","v":0},{"$f":"'School Resources'!CK339","v":0},{"$f":"'School Resources'!CL339","v":0},{"$f":"'School Resources'!CM339","v":0},{"$f":"'School Resources'!CN339","v":0},{"$f":"'School Resources'!CO339","v":0},{"$f":"'School Resources'!CS339","v":899868.11600288702},{"$f":"'School Resources'!CT339","v":179973.62320057742},{"$f":"'School Resources'!CU339","v":0},{"$f":"'School Resources'!CV339","v":0},{"$f":"'School Resources'!DC339","v":0},179973.62320057742,{"$f":"'School Resources'!DD339","v":0},{"$f":"'School Resources'!DE339","v":0},{"$f":"'School Resources'!DF339","v":0},{"$f":"'School Resources'!CW339","v":0},{"$f":"'School Resources'!DH339","v":0},{"$f":"'School Resources'!DI339","v":0},{"$f":"'School Resources'!DJ339","v":0},0,{"$f":"'School Resources'!DK339","v":38785.744314738396},{"$f":"'School Resources'!DL339","v":0},{"$f":"'School Resources'!DM339","v":0},{"$f":"'School Resources'!DN339","v":11206.928796533104},49992.673111271499,{"$f":"'School Resources'!DO339","v":0},{"$f":"'School Resources'!DP339","v":0},{"$f":"'School Resources'!DQ339","v":0},{"$f":"'School Resources'!DR339","v":49992.673111271499},{"$f":"'School Resources'!DS339","v":0},{"$f":"'School Resources'!DT339","v":0},49992.673111271499,{"$f":"'School Resources'!DU339","v":0},{"$f":"'School Resources'!DV339","v":0},0,{"$f":"'School Resources'!EA339","v":14308.549507695338},{"$f":"'School Resources'!DW339","v":38785.744314738396},{"$f":"'School Resources'!DX339","v":11206.928796533104},49992.673111271499,{"$f":"'School Resources'!DY339","v":0},{"$f":"'School Resources'!DZ339","v":47541.214927511974},1229819.7585372792,{"$f":"'School Resources'!EC339","v":109088.78947613911},{"$f":"'School Resources'!ED339","v":0},{"$f":"'School Resources'!EE339","v":0},109088.78947613911,{"$f":"'School Resources'!EF339","v":0},{"$f":"'School Resources'!EG339","v":0},{"$f":"'School Resources'!EH339","v":0},{"$f":"'School Resources'!EI339","v":0},0,{"$f":"'School Resources'!EJ339","v":53123.548706714479},{"$f":"'School Resources'!EK339","v":0},{"$f":"'School Resources'!EL339","v":0},53123.548706714479,{"$f":"'School Resources'!EM339","v":29419.663532263574},{"$f":"'School Resources'!EN339","v":0},{"$f":"'School Resources'!EO339","v":0},29419.663532263574,{"$f":"'School Resources'!EP339","v":191632.00171511716},0,{"$f":"'School Resources'!EQ339","v":64845.740551051633},{"$f":"'School Resources'!ER339","v":56768.691171211634},{"$f":"'School Resources'!ES339","v":0},{"$f":"'School Resources'!ET339","v":5676.8691171211631},{"$f":"'School Resources'!EU339","v":22707.476468484652},{"$f":"'School Resources'!EV339","v":7276.4896902206801},{"$f":"'School Resources'!EW339","v":4677.2458237916671},{"$f":"'School Resources'!EX339","v":161952.51282188142},{"$f":"'School Resources'!EY339","v":1645254.0375094847}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!F343","v":315.64800000000002},{"$f":"'School Resources'!G343","v":0},{"$f":"'School Resources'!H343","v":0},{"$f":"'School Resources'!I343","v":315.64800000000002},{"$f":"'School Resources'!J343","v":"F"},{"$f":"'School Resources'!K343","v":"F"},{"$f":"'School Resources'!L343","v":0},{"$f":"'School Resources'!M343","v":0},{"$f":"'School Resources'!N343","v":0},{"$f":"'School Resources'!O343","v":"E"},{"$f":"'School Resources'!P343","v":4.2149374999999996},{"$f":"'School Resources'!Q343","v":3.8623124999999998},{"$f":"'School Resources'!R343","v":4.0021250000000004},{"$f":"'School Resources'!S343","v":4.0426250000000001},{"$f":"'School Resources'!T343","v":3.6059999999999999},{"$f":"'School Resources'!U343","v":0},{"$f":"'School Resources'!V343","v":0},{"$f":"'School Resources'!W343","v":0},{"$f":"'School Resources'!X343","v":0},{"$f":"'School Resources'!Y343","v":0},{"$f":"'School Resources'!Z343","v":0},{"$f":"'School Resources'!AA343","v":0},{"$f":"'School Resources'!AB343","v":0},{"$f":"'School Resources'!AC343","v":19.728000000000002},{"$f":"'School Resources'!AD343","v":0},{"$f":"'School Resources'!AE343","v":0},{"$f":"'School Resources'!AF343","v":19.728000000000002},19.728000000000002,{"$f":"'School Resources'!AG343","v":3.9456000000000007},{"$f":"'School Resources'!AH343","v":0},{"$f":"'School Resources'!AI343","v":0},{"$f":"'School Resources'!AP343","v":0},3.9456000000000007,{"$f":"'School Resources'!AQ343","v":0},{"$f":"'School Resources'!AR343","v":0},{"$f":"'School Resources'!AS343","v":0},{"$f":"'School Resources'!AJ343","v":0},{"$f":"'School Resources'!AU343","v":0},{"$f":"'School Resources'!AV343","v":0},{"$f":"'School Resources'!AW343","v":0},{"$f":"SUM(AR49:AT49)","v":0},{"$f":"'School Resources'!AX343","v":0.72},{"$f":"'School Resources'!AY343","v":0},{"$f":"'School Resources'!AZ343","v":0},{"$f":"'School Resources'!BA343","v":0.37600000000000011},{"$f":"SUM(AV49:AY49)","v":1.0960000000000001},{"$f":"'School Resources'!BB343","v":0.01},{"$f":"'School Resources'!BC343","v":0},{"$f":"'School Resources'!BD343","v":0},{"$f":"'School Resources'!BE343","v":1.0960000000000001},{"$f":"'School Resources'!BF343","v":0},{"$f":"'School Resources'!BG343","v":0},{"$f":"SUM(BD49:BF49)","v":1.0960000000000001},{"$f":"'School Resources'!BH343","v":0},{"$f":"'School Resources'!BI343","v":0},{"$f":"SUM(BH49:BI49)","v":0},{"$f":"'School Resources'!BJ343","v":0.72},{"$f":"'School Resources'!BK343","v":0.37600000000000011},{"$f":"SUM(BK49:BL49)","v":1.0960000000000001},{"$f":"'School Resources'!BL343","v":0},{"$f":"'School Resources'!BM343","v":2.1920000000000002},{"$f":"'School Resources'!BN343","v":5.49},{"$f":"'School Resources'!BO343","v":1},{"$f":"'School Resources'!BP343","v":0},{"$f":"'School Resources'!BQ343","v":0},{"$f":"SUM(BQ49:BS49)","v":1},{"$f":"'School Resources'!BR343","v":0},{"$f":"'School Resources'!BS343","v":9.6000000000000085E-2},{"$f":"'School Resources'!BT343","v":0},{"$f":"'School Resources'!BU343","v":0},9.6000000000000085E-2,{"$f":"'School Resources'!BV343","v":1.0960000000000001},{"$f":"'School Resources'!BW343","v":0},{"$f":"'School Resources'!BX343","v":0},{"$f":"SUM(BZ49:CB49)","v":1.0960000000000001},{"$f":"'School Resources'!BY343","v":1.0960000000000001},{"$f":"'School Resources'!BZ343","v":0},{"$f":"'School Resources'!CA343","v":0},{"$f":"SUM(CD49:CF49)","v":1.0960000000000001},{"$f":"'School Resources'!CC343","v":312035.30994886649},{"$f":"'School Resources'!CD343","v":285930.18948842812},{"$f":"'School Resources'!CE343","v":296280.6245238767},{"$f":"'School Resources'!CF343","v":299278.87302766333},{"$f":"'School Resources'!CG343","v":266955.16307788971},{"$f":"'School Resources'!CH343","v":0},{"$f":"'School Resources'!CI343","v":0},{"$f":"'School Resources'!CJ343","v":0},{"$f":"'School Resources'!CK343","v":0},{"$f":"'School Resources'!CL343","v":0},{"$f":"'School Resources'!CM343","v":0},{"$f":"'School Resources'!CN343","v":0},{"$f":"'School Resources'!CO343","v":0},{"$f":"'School Resources'!CS343","v":1460480.1600667245},{"$f":"'School Resources'!CT343","v":292096.03201334493},{"$f":"'School Resources'!CU343","v":0},{"$f":"'School Resources'!CV343","v":0},{"$f":"'School Resources'!DC343","v":0},292096.03201334493,{"$f":"'School Resources'!DD343","v":0},{"$f":"'School Resources'!DE343","v":0},{"$f":"'School Resources'!DF343","v":0},{"$f":"'School Resources'!CW343","v":0},{"$f":"'School Resources'!DH343","v":0},{"$f":"'School Resources'!DI343","v":0},{"$f":"'School Resources'!DJ343","v":0},{"$f":"SUM(DE49:DG49)","v":0},{"$f":"'School Resources'!DK343","v":53302.195622873151},{"$f":"'School Resources'!DL343","v":0},{"$f":"'School Resources'!DM343","v":0},{"$f":"'School Resources'!DN343","v":27835.591047500431},{"$f":"SUM(DI49:DL49)","v":81137.786670373578},{"$f":"'School Resources'!DO343","v":740.30827253990492},{"$f":"'School Resources'!DP343","v":0},{"$f":"'School Resources'!DQ343","v":0},{"$f":"'School Resources'!DR343","v":81137.786670373578},{"$f":"'School Resources'!DS343","v":0},{"$f":"'School Resources'!DT343","v":0},{"$f":"SUM(DQ49:DS49)","v":81137.786670373578},{"$f":"'School Resources'!DU343","v":0},{"$f":"'School Resources'!DV343","v":0},0,{"$f":"'School Resources'!EA343","v":23406.899493788223},{"$f":"'School Resources'!DW343","v":53302.195622873151},{"$f":"'School Resources'!DX343","v":27835.591047500431},81137.786670373578,{"$f":"'School Resources'!DY343","v":0},{"$f":"'School Resources'!DZ343","v":82029.916170593409},1996729.8603637298,{"$f":"'School Resources'!EC343","v":113602.8004622811},{"$f":"'School Resources'!ED343","v":0},{"$f":"'School Resources'!EE343","v":0},113602.8004622811,{"$f":"'School Resources'!EF343","v":0},{"$f":"'School Resources'!EG343","v":9335.26766945083},{"$f":"'School Resources'!EH343","v":0},{"$f":"'School Resources'!EI343","v":0},9335.26766945083,{"$f":"'School Resources'!EJ343","v":60143.626120448163},{"$f":"'School Resources'!EK343","v":0},{"$f":"'School Resources'!EL343","v":0},60143.626120448163,{"$f":"'School Resources'!EM343","v":49582.687538955186},{"$f":"'School Resources'!EN343","v":0},{"$f":"'School Resources'!EO343","v":0},49582.687538955186,{"$f":"'School Resources'!EP343","v":232664.38179113527},9335.26766945083,{"$f":"'School Resources'!EQ343","v":106036.26843236115},{"$f":"'School Resources'!ER343","v":92828.61332804666},{"$f":"'School Resources'!ES343","v":0},{"$f":"'School Resources'!ET343","v":9282.8613328046649},{"$f":"'School Resources'!EU343","v":37131.44533121866},{"$f":"'School Resources'!EV343","v":11898.573560588869},{"$f":"'School Resources'!EW343","v":7648.269408000001},{"$f":"'School Resources'!EX343","v":264826.03139302001},{"$f":"'School Resources'!EY343","v":2599657.0892122667}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!F346","v":242.26100000000002},{"$f":"'School Resources'!G346","v":0},{"$f":"'School Resources'!H346","v":0},{"$f":"'School Resources'!I346","v":242.26100000000002},{"$f":"'School Resources'!J346","v":"F"},{"$f":"'School Resources'!K346","v":"F"},{"$f":"'School Resources'!L346","v":0},{"$f":"'School Resources'!M346","v":0},{"$f":"'School Resources'!N346","v":0},{"$f":"'School Resources'!O346","v":"E"},{"$f":"'School Resources'!P346","v":2.4038333333333335},{"$f":"'School Resources'!Q346","v":2.5746041666666666},{"$f":"'School Resources'!R346","v":2.5268333333333337},{"$f":"'School Resources'!S346","v":2.5670625},{"$f":"'School Resources'!T346","v":2.4548541666666668},{"$f":"'School Resources'!U346","v":2.6141249999999996},{"$f":"'School Resources'!V346","v":0},{"$f":"'School Resources'!W346","v":0},{"$f":"'School Resources'!X346","v":0},{"$f":"'School Resources'!Y346","v":0},{"$f":"'School Resources'!Z346","v":0},{"$f":"'School Resources'!AA346","v":0},{"$f":"'School Resources'!AB346","v":0},{"$f":"'School Resources'!AC346","v":15.141312500000002},{"$f":"'School Resources'!AD346","v":0},{"$f":"'School Resources'!AE346","v":0},{"$f":"'School Resources'!AF346","v":15.141312500000002},15.141312500000002,{"$f":"'School Resources'!AG346","v":3.0282625000000003},{"$f":"'School Resources'!AH346","v":0},{"$f":"'School Resources'!AI346","v":0},{"$f":"'School Resources'!AP346","v":0},3.0282625000000003,{"$f":"'School Resources'!AQ346","v":0},{"$f":"'School Resources'!AR346","v":0},{"$f":"'School Resources'!AS346","v":0},{"$f":"'School Resources'!AJ346","v":0},{"$f":"'School Resources'!AU346","v":0},{"$f":"'School Resources'!AV346","v":0},{"$f":"'School Resources'!AW346","v":0},0,{"$f":"'School Resources'!AX346","v":1.17},{"$f":"'School Resources'!AY346","v":0},{"$f":"'School Resources'!AZ346","v":0},{"$f":"'School Resources'!BA346","v":0},1.17,{"$f":"'School Resources'!BB346","v":0.09},{"$f":"'School Resources'!BC346","v":0},{"$f":"'School Resources'!BD346","v":0},{"$f":"'School Resources'!BE346","v":0.84118402777777779},{"$f":"'School Resources'!BF346","v":0},{"$f":"'School Resources'!BG346","v":0},0.84118402777777779,{"$f":"'School Resources'!BH346","v":0},{"$f":"'School Resources'!BI346","v":0},0,{"$f":"'School Resources'!BJ346","v":1.17},{"$f":"'School Resources'!BK346","v":0},1.17,{"$f":"'School Resources'!BL346","v":0},{"$f":"'School Resources'!BM346","v":1.6823680555555556},{"$f":"'School Resources'!BN346","v":4.9535520833333333},{"$f":"'School Resources'!BO346","v":1},{"$f":"'School Resources'!BP346","v":0},{"$f":"'School Resources'!BQ346","v":0},1,{"$f":"'School Resources'!BR346","v":0},{"$f":"'School Resources'!BS346","v":0},{"$f":"'School Resources'!BT346","v":0},{"$f":"'School Resources'!BU346","v":0},0,{"$f":"'School Resources'!BV346","v":1},{"$f":"'School Resources'!BW346","v":0},{"$f":"'School Resources'!BX346","v":0},1,{"$f":"'School Resources'!BY346","v":0.84118402777777779},{"$f":"'School Resources'!BZ346","v":0},{"$f":"'School Resources'!CA346","v":0},0.84118402777777779,{"$f":"'School Resources'!CC346","v":184078.79908396321},{"$f":"'School Resources'!CD346","v":197155.94943488919},{"$f":"'School Resources'!CE346","v":193497.79331012731},{"$f":"'School Resources'!CF346","v":196578.42980245841},{"$f":"'School Resources'!CG346","v":187985.83107242457},{"$f":"'School Resources'!CH346","v":200182.34375179859},{"$f":"'School Resources'!CI346","v":0},{"$f":"'School Resources'!CJ346","v":0},{"$f":"'School Resources'!CK346","v":0},{"$f":"'School Resources'!CL346","v":0},{"$f":"'School Resources'!CM346","v":0},{"$f":"'School Resources'!CN346","v":0},{"$f":"'School Resources'!CO346","v":0},{"$f":"'School Resources'!CS346","v":1159479.1464556614},{"$f":"'School Resources'!CT346","v":231895.82929113228},{"$f":"'School Resources'!CU346","v":0},{"$f":"'School Resources'!CV346","v":0},{"$f":"'School Resources'!DC346","v":0},231895.82929113228,{"$f":"'School Resources'!DD346","v":0},{"$f":"'School Resources'!DE346","v":0},{"$f":"'School Resources'!DF346","v":0},{"$f":"'School Resources'!CW346","v":0},{"$f":"'School Resources'!DH346","v":0},{"$f":"'School Resources'!DI346","v":0},{"$f":"'School Resources'!DJ346","v":0},0,{"$f":"'School Resources'!DK346","v":89595.310931804866},{"$f":"'School Resources'!DL346","v":0},{"$f":"'School Resources'!DM346","v":0},{"$f":"'School Resources'!DN346","v":0},89595.310931804866,{"$f":"'School Resources'!DO346","v":6891.9469947542202},{"$f":"'School Resources'!DP346","v":0},{"$f":"'School Resources'!DQ346","v":0},{"$f":"'School Resources'!DR346","v":64415.508136425626},{"$f":"'School Resources'!DS346","v":0},{"$f":"'School Resources'!DT346","v":0},64415.508136425626,{"$f":"'School Resources'!DU346","v":0},{"$f":"'School Resources'!DV346","v":0},0,{"$f":"'School Resources'!EA346","v":18353.24659122909},{"$f":"'School Resources'!DW346","v":89595.310931804866},{"$f":"'School Resources'!DX346","v":0},89595.310931804866,{"$f":"'School Resources'!DY346","v":0},{"$f":"'School Resources'!DZ346","v":61669.648855313273},1641873.0527415832,{"$f":"'School Resources'!EC346","v":112854.09002924462},{"$f":"'School Resources'!ED346","v":0},{"$f":"'School Resources'!EE346","v":0},112854.09002924462,{"$f":"'School Resources'!EF346","v":0},{"$f":"'School Resources'!EG346","v":0},{"$f":"'School Resources'!EH346","v":0},{"$f":"'School Resources'!EI346","v":0},0,{"$f":"'School Resources'!EJ346","v":53728.708219534674},{"$f":"'School Resources'!EK346","v":0},{"$f":"'School Resources'!EL346","v":0},53728.708219534674,{"$f":"'School Resources'!EM346","v":37313.926939357523},{"$f":"'School Resources'!EN346","v":0},{"$f":"'School Resources'!EO346","v":0},37313.926939357523,{"$f":"'School Resources'!EP346","v":203896.7251881368},0,{"$f":"'School Resources'!EQ346","v":81383.225702973708},{"$f":"'School Resources'!ER346","v":71246.301872547614},{"$f":"'School Resources'!ES346","v":0},{"$f":"'School Resources'!ET346","v":7124.6301872547619},{"$f":"'School Resources'!EU346","v":28498.520749019048},{"$f":"'School Resources'!EV346","v":9132.1989347685412},{"$f":"'School Resources'!EW346","v":5870.0748778750012},{"$f":"'School Resources'!EX346","v":203254.95232443867},{"$f":"'School Resources'!EY346","v":2129047.625700701}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},{"$f":"'School Resources'!F351","v":40.028333333333336},{"$f":"'School Resources'!G351","v":24.853000000000009},{"$f":"'School Resources'!H351","v":36.764000000000003},{"$f":"'School Resources'!I351","v":101.64533333333335},{"$f":"'School Resources'!J351","v":"F"},{"$f":"'School Resources'!K351","v":"F"},{"$f":"'School Resources'!L351","v":0},{"$f":"'School Resources'!M351","v":0},{"$f":"'School Resources'!N351","v":0},{"$f":"'School Resources'!O351","v":"H"},{"$f":"'School Resources'!P351","v":0.34583333333333338},{"$f":"'School Resources'!Q351","v":0.4228541666666667},{"$f":"'School Resources'!R351","v":0.46881250000000002},{"$f":"'School Resources'!S351","v":0.39904166666666668},{"$f":"'School Resources'!T351","v":0.41929166666666667},{"$f":"'School Resources'!U351","v":0.44593750000000004},{"$f":"'School Resources'!V351","v":0.34730158730158733},{"$f":"'School Resources'!W351","v":0.42720634920634926},{"$f":"'School Resources'!X351","v":0.40896825396825393},{"$f":"'School Resources'!Y351","v":0.35011111111111115},{"$f":"'School Resources'!Z351","v":0.39347619047619048},{"$f":"'School Resources'!AA351","v":0.4518888888888889},{"$f":"'School Resources'!AB351","v":0.55519047619047623},{"$f":"'School Resources'!AC351","v":2.5017708333333335},{"$f":"'School Resources'!AD351","v":1.1834761904761899},{"$f":"'School Resources'!AE351","v":1.7506666666666668},{"$f":"'School Resources'!AF351","v":5.4359136904761902},5.4359136904761902,{"$f":"'School Resources'!AG351","v":0.50035416666666677},{"$f":"'School Resources'!AH351","v":0.3905471428571427},{"$f":"'School Resources'!AI351","v":0.57772000000000012},{"$f":"'School Resources'!AP351","v":7.5283983333333353},8.9970196428571452,{"$f":"'School Resources'!AQ351","v":0},{"$f":"'School Resources'!AR351","v":0},{"$f":"'School Resources'!AS351","v":1.9892380952380915},{"$f":"'School Resources'!AJ351","v":8.7828571428571436E-2},{"$f":"'School Resources'!AU351","v":0},{"$f":"'School Resources'!AV351","v":0},{"$f":"'School Resources'!AW351","v":0},0,{"$f":"'School Resources'!AX351","v":0.14000000000000001},{"$f":"'School Resources'!AY351","v":0.09},{"$f":"'School Resources'!AZ351","v":0.1},{"$f":"'School Resources'!BA351","v":0},0.33,{"$f":"'School Resources'!BB351","v":0},{"$f":"'School Resources'!BC351","v":0},{"$f":"'School Resources'!BD351","v":0},{"$f":"'School Resources'!BE351","v":0},{"$f":"'School Resources'!BF351","v":0},{"$f":"'School Resources'!BG351","v":0.96805079365079394},0.96805079365079394,{"$f":"'School Resources'!BH351","v":7.8898412698412732E-2},{"$f":"'School Resources'!BI351","v":0.11671111111111113},0.19560952380952384,{"$f":"'School Resources'!BJ351","v":0.33},{"$f":"'School Resources'!BK351","v":0},0.33,{"$f":"'School Resources'!BL351","v":0.24646800000000005},{"$f":"'School Resources'!BM351","v":0.80670899470899482},{"$f":"'School Resources'!BN351","v":2.8768373121693127},{"$f":"'School Resources'!BO351","v":0},{"$f":"'School Resources'!BP351","v":0},{"$f":"'School Resources'!BQ351","v":0.96805079365079394},0.96805079365079394,{"$f":"'School Resources'!BR351","v":0},{"$f":"'School Resources'!BS351","v":0},{"$f":"'School Resources'!BT351","v":0},{"$f":"'School Resources'!BU351","v":0},0,{"$f":"'School Resources'!BV351","v":0},{"$f":"'School Resources'!BW351","v":0},{"$f":"'School Resources'!BX351","v":0.96805079365079394},0.96805079365079394,{"$f":"'School Resources'!BY351","v":0},{"$f":"'School Resources'!BZ351","v":0},{"$f":"'School Resources'!CA351","v":0.64536719576719592},0.64536719576719592,{"$f":"'School Resources'!CC351","v":24856.210616808537},{"$f":"'School Resources'!CD351","v":30391.95824634716},{"$f":"'School Resources'!CE351","v":33695.13900662907},{"$f":"'School Resources'!CF351","v":28680.47338279221},{"$f":"'School Resources'!CG351","v":30135.909329752325},{"$f":"'School Resources'!CH351","v":32051.035436914866},{"$f":"'School Resources'!CI351","v":24961.738992347484},{"$f":"'School Resources'!CJ351","v":30704.764316272405},{"$f":"'School Resources'!CK351","v":29393.930764983219},{"$f":"'School Resources'!CL351","v":25163.668965000386},{"$f":"'School Resources'!CM351","v":28280.463797134449},{"$f":"'School Resources'!CN351","v":32478.781872629821},{"$f":"'School Resources'!CO351","v":39903.416121359136},{"$f":"'School Resources'!CS351","v":390697.49084897107},{"$f":"'School Resources'!CT351","v":35962.145203848835},{"$f":"'School Resources'!CU351","v":28069.943244289014},{"$f":"'School Resources'!CV351","v":41522.689149520855},{"$f":"'School Resources'!DC351","v":541091.43493175053},646646.21252940921,{"$f":"'School Resources'!DD351","v":0},{"$f":"'School Resources'!DE351","v":0},{"$f":"'School Resources'!DF351","v":142973.26572207335},{"$f":"'School Resources'!CW351","v":6312.5362976442912},{"$f":"'School Resources'!DH351","v":0},{"$f":"'School Resources'!DI351","v":0},{"$f":"'School Resources'!DJ351","v":0},0,{"$f":"'School Resources'!DK351","v":10062.273213551409},{"$f":"'School Resources'!DL351","v":6468.6042087116184},{"$f":"'School Resources'!DM351","v":7187.3380096795772},{"$f":"'School Resources'!DN351","v":0},23718.215431942604,{"$f":"'School Resources'!DO351","v":0},{"$f":"'School Resources'!DP351","v":0},{"$f":"'School Resources'!DQ351","v":0},{"$f":"'School Resources'!DR351","v":0},{"$f":"'School Resources'!DS351","v":0},{"$f":"'School Resources'!DT351","v":69577.082645068323},69577.082645068323,{"$f":"'School Resources'!DU351","v":4746.2837840581451},{"$f":"'School Resources'!DV351","v":7020.9784346804654},11767.262218738611,{"$f":"'School Resources'!EA351","v":14028.083234230613},{"$f":"'School Resources'!DW351","v":23718.215431942604},{"$f":"'School Resources'!DX351","v":0},23718.215431942604,{"$f":"'School Resources'!DY351","v":17714.488245697063},{"$f":"'School Resources'!DZ351","v":28769.824464527759},1321357.5071527485,{"$f":"'School Resources'!EC351","v":0},{"$f":"'School Resources'!ED351","v":0},{"$f":"'School Resources'!EE351","v":101422.3095651281},101422.3095651281,{"$f":"'School Resources'!EF351","v":0},{"$f":"'School Resources'!EG351","v":0},{"$f":"'School Resources'!EH351","v":0},{"$f":"'School Resources'!EI351","v":0},0,{"$f":"'School Resources'!EJ351","v":0},{"$f":"'School Resources'!EK351","v":0},{"$f":"'School Resources'!EL351","v":49409.860587947653},49409.860587947653,{"$f":"'School Resources'!EM351","v":0},{"$f":"'School Resources'!EN351","v":0},{"$f":"'School Resources'!EO351","v":27294.519856791256},27294.519856791256,{"$f":"'School Resources'!EP351","v":178126.69000986702},0,{"$f":"'School Resources'!EQ351","v":36917.692028413876},{"$f":"'School Resources'!ER351","v":29892.777222096807},{"$f":"'School Resources'!ES351","v":15188.606137390876},{"$f":"'School Resources'!ET351","v":2989.2777222096806},{"$f":"'School Resources'!EU351","v":11957.110888838723},{"$f":"'School Resources'!EV351","v":3831.5923932901292},{"$f":"'School Resources'!EW351","v":86903.883192938782},{"$f":"'School Resources'!EX351","v":187680.93958517886},{"$f":"'School Resources'!EY351","v":1741730.3066652913}]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},{"$f":"'School Resources'!F352","v":205.16000000000003},{"$f":"'School Resources'!G352","v":0},{"$f":"'School Resources'!H352","v":0},{"$f":"'School Resources'!I352","v":205.16000000000003},{"$f":"'School Resources'!J352","v":"F"},{"$f":"'School Resources'!K352","v":"F"},{"$f":"'School Resources'!L352","v":0},{"$f":"'School Resources'!M352","v":0},{"$f":"'School Resources'!N352","v":0},{"$f":"'School Resources'!O352","v":"E"},{"$f":"'School Resources'!P352","v":0},{"$f":"'School Resources'!Q352","v":0},{"$f":"'School Resources'!R352","v":0},{"$f":"'School Resources'!S352","v":4.5389375000000003},{"$f":"'School Resources'!T352","v":4.2750000000000004},{"$f":"'School Resources'!U352","v":4.0085625},{"$f":"'School Resources'!V352","v":0},{"$f":"'School Resources'!W352","v":0},{"$f":"'School Resources'!X352","v":0},{"$f":"'School Resources'!Y352","v":0},{"$f":"'School Resources'!Z352","v":0},{"$f":"'School Resources'!AA352","v":0},{"$f":"'School Resources'!AB352","v":0},{"$f":"'School Resources'!AC352","v":12.822500000000002},{"$f":"'School Resources'!AD352","v":0},{"$f":"'School Resources'!AE352","v":0},{"$f":"'School Resources'!AF352","v":12.822500000000002},12.822500000000002,{"$f":"'School Resources'!AG352","v":2.5645000000000007},{"$f":"'School Resources'!AH352","v":0},{"$f":"'School Resources'!AI352","v":0},{"$f":"'School Resources'!AP352","v":0},2.5645000000000007,{"$f":"'School Resources'!AQ352","v":0},{"$f":"'School Resources'!AR352","v":0},{"$f":"'School Resources'!AS352","v":0},{"$f":"'School Resources'!AJ352","v":0},{"$f":"'School Resources'!AU352","v":0},{"$f":"'School Resources'!AV352","v":0},{"$f":"'School Resources'!AW352","v":0},0,{"$f":"'School Resources'!AX352","v":0.79},{"$f":"'School Resources'!AY352","v":0},{"$f":"'School Resources'!AZ352","v":0},{"$f":"'School Resources'!BA352","v":0},0.79,{"$f":"'School Resources'!BB352","v":0.03},{"$f":"'School Resources'!BC352","v":0},{"$f":"'School Resources'!BD352","v":0},{"$f":"'School Resources'!BE352","v":0.71236111111111111},{"$f":"'School Resources'!BF352","v":0},{"$f":"'School Resources'!BG352","v":0},0.71236111111111111,{"$f":"'School Resources'!BH352","v":0},{"$f":"'School Resources'!BI352","v":0},0,{"$f":"'School Resources'!BJ352","v":0.79},{"$f":"'School Resources'!BK352","v":0},0.79,{"$f":"'School Resources'!BL352","v":0},{"$f":"'School Resources'!BM352","v":1.4247222222222222},{"$f":"'School Resources'!BN352","v":3.7470833333333333},{"$f":"'School Resources'!BO352","v":1},{"$f":"'School Resources'!BP352","v":0},{"$f":"'School Resources'!BQ352","v":0},1,{"$f":"'School Resources'!BR352","v":0},{"$f":"'School Resources'!BS352","v":0},{"$f":"'School Resources'!BT352","v":0},{"$f":"'School Resources'!BU352","v":0},0,{"$f":"'School Resources'!BV352","v":1},{"$f":"'School Resources'!BW352","v":0},{"$f":"'School Resources'!BX352","v":0},1,{"$f":"'School Resources'!BY352","v":0.71236111111111111},{"$f":"'School Resources'!BZ352","v":0},{"$f":"'School Resources'!CA352","v":0},0.71236111111111111,{"$f":"'School Resources'!CC352","v":0},{"$f":"'School Resources'!CD352","v":0},{"$f":"'School Resources'!CE352","v":0},{"$f":"'School Resources'!CF352","v":332893.45102193049},{"$f":"'School Resources'!CG352","v":313535.82267188147},{"$f":"'School Resources'!CH352","v":293994.84003956814},{"$f":"'School Resources'!CI352","v":0},{"$f":"'School Resources'!CJ352","v":0},{"$f":"'School Resources'!CK352","v":0},{"$f":"'School Resources'!CL352","v":0},{"$f":"'School Resources'!CM352","v":0},{"$f":"'School Resources'!CN352","v":0},{"$f":"'School Resources'!CO352","v":0},{"$f":"'School Resources'!CS352","v":940424.1137333801},{"$f":"'School Resources'!CT352","v":188084.82274667604},{"$f":"'School Resources'!CU352","v":0},{"$f":"'School Resources'!CV352","v":0},{"$f":"'School Resources'!DC352","v":0},188084.82274667604,{"$f":"'School Resources'!DD352","v":0},{"$f":"'School Resources'!DE352","v":0},{"$f":"'School Resources'!DF352","v":0},{"$f":"'School Resources'!CW352","v":0},{"$f":"'School Resources'!DH352","v":0},{"$f":"'School Resources'!DI352","v":0},{"$f":"'School Resources'!DJ352","v":0},0,{"$f":"'School Resources'!DK352","v":57939.953195505579},{"$f":"'School Resources'!DL352","v":0},{"$f":"'School Resources'!DM352","v":0},{"$f":"'School Resources'!DN352","v":0},57939.953195505579,{"$f":"'School Resources'!DO352","v":2200.2513871710976},{"$f":"'School Resources'!DP352","v":0},{"$f":"'School Resources'!DQ352","v":0},{"$f":"'School Resources'!DR352","v":52245.784096298892},{"$f":"'School Resources'!DS352","v":0},{"$f":"'School Resources'!DT352","v":0},52245.784096298892,{"$f":"'School Resources'!DU352","v":0},{"$f":"'School Resources'!DV352","v":0},0,{"$f":"'School Resources'!EA352","v":15309.190628413122},{"$f":"'School Resources'!DW352","v":57939.953195505579},{"$f":"'School Resources'!DX352","v":0},57939.953195505579,{"$f":"'School Resources'!DY352","v":0},{"$f":"'School Resources'!DZ352","v":51886.171264729746},1298834.8783545371,{"$f":"'School Resources'!EC352","v":109905.84712940863},{"$f":"'School Resources'!ED352","v":0},{"$f":"'School Resources'!EE352","v":0},109905.84712940863,{"$f":"'School Resources'!EF352","v":0},{"$f":"'School Resources'!EG352","v":0},{"$f":"'School Resources'!EH352","v":0},{"$f":"'School Resources'!EI352","v":0},0,{"$f":"'School Resources'!EJ352","v":54604.646295094943},{"$f":"'School Resources'!EK352","v":0},{"$f":"'School Resources'!EL352","v":0},54604.646295094943,{"$f":"'School Resources'!EM352","v":32078.696543615795},{"$f":"'School Resources'!EN352","v":0},{"$f":"'School Resources'!EO352","v":0},32078.696543615795,{"$f":"'School Resources'!EP352","v":196589.18996811938},0,{"$f":"'School Resources'!EQ352","v":68919.812042475212},{"$f":"'School Resources'!ER352","v":60335.304866123188},{"$f":"'School Resources'!ES352","v":0},{"$f":"'School Resources'!ET352","v":6033.5304866123188},{"$f":"'School Resources'!EU352","v":24134.121946449275},{"$f":"'School Resources'!EV352","v":7733.6506224985196},{"$f":"'School Resources'!EW352","v":4971.1037350000015},{"$f":"'School Resources'!EX352","v":172127.52369915851},{"$f":"'School Resources'!EY352","v":1734746.9539149581}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},{"$f":"'School Resources'!F356","v":123.26299999999999},{"$f":"'School Resources'!G356","v":0},{"$f":"'School Resources'!H356","v":0},{"$f":"'School Resources'!I356","v":123.26299999999999},{"$f":"'School Resources'!J356","v":"F"},{"$f":"'School Resources'!K356","v":"F"},{"$f":"'School Resources'!L356","v":0},{"$f":"'School Resources'!M356","v":0},{"$f":"'School Resources'!N356","v":0},{"$f":"'School Resources'!O356","v":"E"},{"$f":"'School Resources'!P356","v":1.3720625},{"$f":"'School Resources'!Q356","v":1.3125},{"$f":"'School Resources'!R356","v":1.3570625000000001},{"$f":"'School Resources'!S356","v":0.88849999999999996},{"$f":"'School Resources'!T356","v":1.4506874999999999},{"$f":"'School Resources'!U356","v":1.3231250000000001},{"$f":"'School Resources'!V356","v":0},{"$f":"'School Resources'!W356","v":0},{"$f":"'School Resources'!X356","v":0},{"$f":"'School Resources'!Y356","v":0},{"$f":"'School Resources'!Z356","v":0},{"$f":"'School Resources'!AA356","v":0},{"$f":"'School Resources'!AB356","v":0},{"$f":"'School Resources'!AC356","v":7.7039374999999994},{"$f":"'School Resources'!AD356","v":0},{"$f":"'School Resources'!AE356","v":0},{"$f":"'School Resources'!AF356","v":7.7039374999999994},7.7039374999999994,{"$f":"'School Resources'!AG356","v":1.5407875},{"$f":"'School Resources'!AH356","v":0},{"$f":"'School Resources'!AI356","v":0},{"$f":"'School Resources'!AP356","v":0},1.5407875,{"$f":"'School Resources'!AQ356","v":0},{"$f":"'School Resources'!AR356","v":0},{"$f":"'School Resources'!AS356","v":0},{"$f":"'School Resources'!AJ356","v":0},{"$f":"'School Resources'!AU356","v":0},{"$f":"'School Resources'!AV356","v":0},{"$f":"'School Resources'!AW356","v":0},0,{"$f":"'School Resources'!AX356","v":0.51},{"$f":"'School Resources'!AY356","v":0},{"$f":"'School Resources'!AZ356","v":0},{"$f":"'School Resources'!BA356","v":0},0.51,{"$f":"'School Resources'!BB356","v":0},{"$f":"'School Resources'!BC356","v":0},{"$f":"'School Resources'!BD356","v":0},{"$f":"'School Resources'!BE356","v":0.42799652777777775},{"$f":"'School Resources'!BF356","v":0},{"$f":"'School Resources'!BG356","v":0},0.42799652777777775,{"$f":"'School Resources'!BH356","v":0},{"$f":"'School Resources'!BI356","v":0},0,{"$f":"'School Resources'!BJ356","v":0.51},{"$f":"'School Resources'!BK356","v":0},0.51,{"$f":"'School Resources'!BL356","v":0},{"$f":"'School Resources'!BM356","v":0.85599305555555549},{"$f":"'School Resources'!BN356","v":2.3039895833333333},{"$f":"'School Resources'!BO356","v":1},{"$f":"'School Resources'!BP356","v":0},{"$f":"'School Resources'!BQ356","v":0},1,{"$f":"'School Resources'!BR356","v":0},{"$f":"'School Resources'!BS356","v":0},{"$f":"'School Resources'!BT356","v":0},{"$f":"'School Resources'!BU356","v":0},0,{"$f":"'School Resources'!BV356","v":1},{"$f":"'School Resources'!BW356","v":0},{"$f":"'School Resources'!BX356","v":0},1,{"$f":"'School Resources'!BY356","v":0.42799652777777775},{"$f":"'School Resources'!BZ356","v":0},{"$f":"'School Resources'!CA356","v":0},0.42799652777777775,{"$f":"'School Resources'!CC356","v":106228.0577919777},{"$f":"'School Resources'!CD356","v":101616.59971901479},{"$f":"'School Resources'!CE356","v":105066.7252237604},{"$f":"'School Resources'!CF356","v":68789.599124072105},{"$f":"'School Resources'!CG356","v":112315.37600371677},{"$f":"'School Resources'!CH356","v":102439.21028816873},{"$f":"'School Resources'!CI356","v":0},{"$f":"'School Resources'!CJ356","v":0},{"$f":"'School Resources'!CK356","v":0},{"$f":"'School Resources'!CL356","v":0},{"$f":"'School Resources'!CM356","v":0},{"$f":"'School Resources'!CN356","v":0},{"$f":"'School Resources'!CO356","v":0},{"$f":"'School Resources'!CS356","v":596455.56815071043},{"$f":"'School Resources'!CT356","v":119291.11363014209},{"$f":"'School Resources'!CU356","v":0},{"$f":"'School Resources'!CV356","v":0},{"$f":"'School Resources'!DC356","v":0},119291.11363014209,{"$f":"'School Resources'!DD356","v":0},{"$f":"'School Resources'!DE356","v":0},{"$f":"'School Resources'!DF356","v":0},{"$f":"'School Resources'!CW356","v":0},{"$f":"'School Resources'!DH356","v":0},{"$f":"'School Resources'!DI356","v":0},{"$f":"'School Resources'!DJ356","v":0},0,{"$f":"'School Resources'!DK356","v":39485.307319388608},{"$f":"'School Resources'!DL356","v":0},{"$f":"'School Resources'!DM356","v":0},{"$f":"'School Resources'!DN356","v":0},39485.307319388608,{"$f":"'School Resources'!DO356","v":0},{"$f":"'School Resources'!DP356","v":0},{"$f":"'School Resources'!DQ356","v":0},{"$f":"'School Resources'!DR356","v":33136.420452817249},{"$f":"'School Resources'!DS356","v":0},{"$f":"'School Resources'!DT356","v":0},33136.420452817249,{"$f":"'School Resources'!DU356","v":0},{"$f":"'School Resources'!DV356","v":0},0,{"$f":"'School Resources'!EA356","v":9214.348402094598},{"$f":"'School Resources'!DW356","v":39485.307319388608},{"$f":"'School Resources'!DX356","v":0},39485.307319388608,{"$f":"'School Resources'!DY356","v":0},{"$f":"'School Resources'!DZ356","v":31161.798762997267},827853.71687244694,{"$f":"'School Resources'!EC356","v":105967.94169926383},{"$f":"'School Resources'!ED356","v":0},{"$f":"'School Resources'!EE356","v":0},105967.94169926383,{"$f":"'School Resources'!EF356","v":0},{"$f":"'School Resources'!EG356","v":0},{"$f":"'School Resources'!EH356","v":0},{"$f":"'School Resources'!EI356","v":0},0,{"$f":"'School Resources'!EJ356","v":53096.814753917759},{"$f":"'School Resources'!EK356","v":0},{"$f":"'School Resources'!EL356","v":0},53096.814753917759,{"$f":"'School Resources'!EM356","v":18777.470363916269},{"$f":"'School Resources'!EN356","v":0},{"$f":"'School Resources'!EO356","v":0},18777.470363916269,{"$f":"'School Resources'!EP356","v":177842.22681709786},0,{"$f":"'School Resources'!EQ356","v":41407.98787186401},{"$f":"'School Resources'!ER356","v":36250.295787253563},{"$f":"'School Resources'!ES356","v":0},{"$f":"'School Resources'!ET356","v":3625.0295787253567},{"$f":"'School Resources'!EU356","v":14500.118314901427},{"$f":"'School Resources'!EV356","v":4646.4855560588558},{"$f":"'School Resources'!EW356","v":2986.7087136250002},{"$f":"'School Resources'!EX356","v":103416.62582242822},{"$f":"'School Resources'!EY356","v":1149488.716677065}]
[2]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!F7","v":261.77099999999996},{"$f":"'School Resources'!G7","v":0},{"$f":"'School Resources'!H7","v":0},{"$f":"'School Resources'!I7","v":261.77099999999996},{"$f":"'School Resources'!J7","v":"F"},{"$f":"'School Resources'!K7","v":"F"},{"$f":"'School Resources'!L7","v":0},{"$f":"'School Resources'!M7","v":0},{"$f":"'School Resources'!N7","v":0},{"$f":"'School Resources'!O7","v":"E"},{"$f":"'School Resources'!P7","v":3.1531875},{"$f":"'School Resources'!Q7","v":3.5868125000000002},{"$f":"'School Resources'!R7","v":2.6731875},{"$f":"'School Resources'!S7","v":2.6206874999999998},{"$f":"'School Resources'!T7","v":2.3818125000000001},{"$f":"'School Resources'!U7","v":1.9450000000000001},{"$f":"'School Resources'!V7","v":0},{"$f":"'School Resources'!W7","v":0},{"$f":"'School Resources'!X7","v":0},{"$f":"'School Resources'!Y7","v":0},{"$f":"'School Resources'!Z7","v":0},{"$f":"'School Resources'!AA7","v":0},{"$f":"'School Resources'!AB7","v":0},{"$f":"'School Resources'!AC7","v":16.360687499999997},{"$f":"'School Resources'!AD7","v":0},{"$f":"'School Resources'!AE7","v":0},{"$f":"'School Resources'!AF7","v":16.360687499999997},16.360687499999997,{"$f":"'School Resources'!AG7","v":3.2721374999999995},{"$f":"'School Resources'!AH7","v":0},{"$f":"'School Resources'!AI7","v":0},{"$f":"'School Resources'!AP7","v":0},{"$f":"IF(D55=\"NA\",0,AI55+AJ55+AK55+AL55)","v":3.2721374999999995},{"$f":"'School Resources'!AQ7","v":0},{"$f":"'School Resources'!AR7","v":0},{"$f":"'School Resources'!AS7","v":0},{"$f":"'School Resources'!AJ7","v":0},{"$f":"'School Resources'!AU7","v":0},{"$f":"'School Resources'!AV7","v":0},{"$f":"'School Resources'!AW7","v":0},0,{"$f":"'School Resources'!AX7","v":0.74},{"$f":"'School Resources'!AY7","v":0},{"$f":"'School Resources'!AZ7","v":0},{"$f":"'School Resources'!BA7","v":0.16892708333333317},0.90892708333333316,{"$f":"'School Resources'!BB7","v":0.1},{"$f":"'School Resources'!BC7","v":0},{"$f":"'School Resources'!BD7","v":0},{"$f":"'School Resources'!BE7","v":0.90892708333333316},{"$f":"'School Resources'!BF7","v":0},{"$f":"'School Resources'!BG7","v":0},0.90892708333333316,{"$f":"'School Resources'!BH7","v":0},{"$f":"'School Resources'!BI7","v":0},0,{"$f":"'School Resources'!BJ7","v":0.74},{"$f":"'School Resources'!BK7","v":0.16892708333333317},0.90892708333333316,{"$f":"'School Resources'!BL7","v":0},{"$f":"'School Resources'!BM7","v":1.8178541666666663},{"$f":"'School Resources'!BN7","v":4.6446354166666666},{"$f":"'School Resources'!BO7","v":1},{"$f":"'School Resources'!BP7","v":0},{"$f":"'School Resources'!BQ7","v":0},1,{"$f":"'School Resources'!BR7","v":0},{"$f":"'School Resources'!BS7","v":0},{"$f":"'School Resources'!BT7","v":0},{"$f":"'School Resources'!BU7","v":0},0,{"$f":"'School Resources'!BV7","v":1},{"$f":"'School Resources'!BW7","v":0},{"$f":"'School Resources'!BX7","v":0},1,{"$f":"'School Resources'!BY7","v":0.90892708333333316},{"$f":"'School Resources'!BZ7","v":0},{"$f":"'School Resources'!CA7","v":0},0.90892708333333316,{"$f":"'School Resources'!CC7","v":227768.29364931813},{"$f":"'School Resources'!CD7","v":259090.89223683809},{"$f":"'School Resources'!CE7","v":193095.82937255924},{"$f":"'School Resources'!CF7","v":189303.5285922887},{"$f":"'School Resources'!CG7","v":172048.56004205794},{"$f":"'School Resources'!CH7","v":140495.71462145011},{"$f":"'School Resources'!CI7","v":0},{"$f":"'School Resources'!CJ7","v":0},{"$f":"'School Resources'!CK7","v":0},{"$f":"'School Resources'!CL7","v":0},{"$f":"'School Resources'!CM7","v":0},{"$f":"'School Resources'!CN7","v":0},{"$f":"'School Resources'!CO7","v":0},{"$f":"'School Resources'!CS7","v":1181802.8185145119},{"$f":"'School Resources'!CT7","v":236360.56370290241},{"$f":"'School Resources'!CU7","v":0},{"$f":"'School Resources'!CV7","v":0},{"$f":"'School Resources'!DC7","v":0},{"$f":"CV55+CW55+CX55+CY55","v":236360.56370290241},{"$f":"'School Resources'!DD7","v":0},{"$f":"'School Resources'!DE7","v":0},{"$f":"'School Resources'!DF7","v":0},{"$f":"'School Resources'!CW7","v":0},{"$f":"'School Resources'!DH7","v":0},{"$f":"'School Resources'!DI7","v":0},{"$f":"'School Resources'!DJ7","v":0},0,{"$f":"'School Resources'!DK7","v":53453.382426669967},{"$f":"'School Resources'!DL7","v":0},{"$f":"'School Resources'!DM7","v":0},{"$f":"'School Resources'!DN7","v":12202.329713025141},65655.712139695112,{"$f":"'School Resources'!DO7","v":7223.4300576581045},{"$f":"'School Resources'!DP7","v":0},{"$f":"'School Resources'!DQ7","v":0},{"$f":"'School Resources'!DR7","v":65655.712139695112},{"$f":"'School Resources'!DS7","v":0},{"$f":"'School Resources'!DT7","v":0},65655.712139695112,{"$f":"'School Resources'!DU7","v":0},{"$f":"'School Resources'!DV7","v":0},0,{"$f":"'School Resources'!EA7","v":19498.273434207043},{"$f":"'School Resources'!DW7","v":53453.382426669967},{"$f":"'School Resources'!DX7","v":12202.329713025141},65655.712139695112,{"$f":"'School Resources'!DY7","v":0},{"$f":"'School Resources'!DZ7","v":65673.847310460944},{"$f":"SUM(CU55,CZ55,DA55,DB55,DC55,DD55,DH55,DM55,DN55,DO55,DP55,DT55,EA55,EB55)","v":1622353.9486941579},{"$f":"'School Resources'!EC7","v":114007.47925833255},{"$f":"'School Resources'!ED7","v":0},{"$f":"'School Resources'!EE7","v":0},114007.47925833255,{"$f":"'School Resources'!EF7","v":0},{"$f":"'School Resources'!EG7","v":0},{"$f":"'School Resources'!EH7","v":0},{"$f":"'School Resources'!EI7","v":0},{"$f":"SUM(EJ55:EL55)","v":0},{"$f":"'School Resources'!EJ7","v":53987.762194931551},{"$f":"'School Resources'!EK7","v":0},{"$f":"'School Resources'!EL7","v":0},53987.762194931551,{"$f":"'School Resources'!EM7","v":40499.847950395138},{"$f":"'School Resources'!EN7","v":0},{"$f":"'School Resources'!EO7","v":0},40499.847950395138,{"$f":"'School Resources'!EP7","v":208495.08940365922},0,{"$f":"'School Resources'!EQ7","v":87937.259300890873},{"$f":"'School Resources'!ER7","v":76983.978797572287},{"$f":"'School Resources'!ES7","v":0},{"$f":"'School Resources'!ET7","v":7698.3978797572281},{"$f":"'School Resources'!EU7","v":30793.591519028912},{"$f":"'School Resources'!EV7","v":9867.6421188441182},{"$f":"'School Resources'!EW7","v":6342.8094941249992},{"$f":"'School Resources'!EX7","v":219623.67911021839},{"$f":"'School Resources'!EY7","v":2135644.8379527032}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!F24","v":315.44100000000003},{"$f":"'School Resources'!G24","v":0},{"$f":"'School Resources'!H24","v":0},{"$f":"'School Resources'!I24","v":315.44100000000003},{"$f":"'School Resources'!J24","v":"F"},{"$f":"'School Resources'!K24","v":"F"},{"$f":"'School Resources'!L24","v":0},{"$f":"'School Resources'!M24","v":0},{"$f":"'School Resources'!N24","v":0},{"$f":"'School Resources'!O24","v":"E"},{"$f":"'School Resources'!P24","v":3.4788125000000001},{"$f":"'School Resources'!Q24","v":2.9580625},{"$f":"'School Resources'!R24","v":3.3001874999999998},{"$f":"'School Resources'!S24","v":3.3488125000000002},{"$f":"'School Resources'!T24","v":3.1191249999999999},{"$f":"'School Resources'!U24","v":3.5100625000000001},{"$f":"'School Resources'!V24","v":0},{"$f":"'School Resources'!W24","v":0},{"$f":"'School Resources'!X24","v":0},{"$f":"'School Resources'!Y24","v":0},{"$f":"'School Resources'!Z24","v":0},{"$f":"'School Resources'!AA24","v":0},{"$f":"'School Resources'!AB24","v":0},{"$f":"'School Resources'!AC24","v":19.715062500000002},{"$f":"'School Resources'!AD24","v":0},{"$f":"'School Resources'!AE24","v":0},{"$f":"'School Resources'!AF24","v":19.715062500000002},{"$f":"SUM(Q56:AC56)","v":19.715062500000002},{"$f":"'School Resources'!AG24","v":3.9430125000000005},{"$f":"'School Resources'!AH24","v":0},{"$f":"'School Resources'!AI24","v":0},{"$f":"'School Resources'!AP24","v":0},3.9430125000000005,{"$f":"'School Resources'!AQ24","v":0},{"$f":"'School Resources'!AR24","v":0},{"$f":"'School Resources'!AS24","v":0},{"$f":"'School Resources'!AJ24","v":0},{"$f":"'School Resources'!AU24","v":0},{"$f":"'School Resources'!AV24","v":0},{"$f":"'School Resources'!AW24","v":0},{"$f":"SUM(AR56:AT56)","v":0},{"$f":"'School Resources'!AX24","v":1.35},{"$f":"'School Resources'!AY24","v":0},{"$f":"'School Resources'!AZ24","v":0},{"$f":"'School Resources'!BA24","v":0},{"$f":"SUM(AV56:AY56)","v":1.35},{"$f":"'School Resources'!BB24","v":0.05},{"$f":"'School Resources'!BC24","v":0},{"$f":"'School Resources'!BD24","v":0},{"$f":"'School Resources'!BE24","v":1.09528125},{"$f":"'School Resources'!BF24","v":0},{"$f":"'School Resources'!BG24","v":0},{"$f":"SUM(BD56:BF56)","v":1.09528125},{"$f":"'School Resources'!BH24","v":0},{"$f":"'School Resources'!BI24","v":0},{"$f":"SUM(BH56:BI56)","v":0},{"$f":"'School Resources'!BJ24","v":1.35},{"$f":"'School Resources'!BK24","v":0},{"$f":"SUM(BK56:BL56)","v":1.35},{"$f":"'School Resources'!BL24","v":0},{"$f":"'School Resources'!BM24","v":2.1905625},{"$f":"'School Resources'!BN24","v":6.0358437499999997},{"$f":"'School Resources'!BO24","v":1},{"$f":"'School Resources'!BP24","v":0},{"$f":"'School Resources'!BQ24","v":0},{"$f":"SUM(BQ56:BS56)","v":1},{"$f":"'School Resources'!BR24","v":0},{"$f":"'School Resources'!BS24","v":9.5281250000000109E-2},{"$f":"'School Resources'!BT24","v":0},{"$f":"'School Resources'!BU24","v":0},9.5281250000000109E-2,{"$f":"'School Resources'!BV24","v":1.09528125},{"$f":"'School Resources'!BW24","v":0},{"$f":"'School Resources'!BX24","v":0},{"$f":"SUM(BZ56:CB56)","v":1.09528125},{"$f":"'School Resources'!BY24","v":1.09528125},{"$f":"'School Resources'!BZ24","v":0},{"$f":"'School Resources'!CA24","v":0},{"$f":"SUM(CD56:CF56)","v":1.09528125},{"$f":"'School Resources'!CC24","v":263295.01927355194},{"$f":"'School Resources'!CD24","v":223881.89157934531},{"$f":"'School Resources'!CE24","v":249775.72991324915},{"$f":"'School Resources'!CF24","v":253455.92834652963},{"$f":"'School Resources'!CG24","v":236071.95759806474},{"$f":"'School Resources'!CH24","v":265660.18536177842},{"$f":"'School Resources'!CI24","v":0},{"$f":"'School Resources'!CJ24","v":0},{"$f":"'School Resources'!CK24","v":0},{"$f":"'School Resources'!CL24","v":0},{"$f":"'School Resources'!CM24","v":0},{"$f":"'School Resources'!CN24","v":0},{"$f":"'School Resources'!CO24","v":0},{"$f":"'School Resources'!CS24","v":1492140.7120725194},{"$f":"'School Resources'!CT24","v":298428.14241450385},{"$f":"'School Resources'!CU24","v":0},{"$f":"'School Resources'!CV24","v":0},{"$f":"'School Resources'!DC24","v":0},298428.14241450385,{"$f":"'School Resources'!DD24","v":0},{"$f":"'School Resources'!DE24","v":0},{"$f":"'School Resources'!DF24","v":0},{"$f":"'School Resources'!CW24","v":0},{"$f":"'School Resources'!DH24","v":0},{"$f":"'School Resources'!DI24","v":0},{"$f":"'School Resources'!DJ24","v":0},{"$f":"SUM(DE56:DG56)","v":0},{"$f":"'School Resources'!DK24","v":102175.17501138538},{"$f":"'School Resources'!DL24","v":0},{"$f":"'School Resources'!DM24","v":0},{"$f":"'School Resources'!DN24","v":0},{"$f":"SUM(DI56:DL56)","v":102175.17501138538},{"$f":"'School Resources'!DO24","v":3784.2657411624214},{"$f":"'School Resources'!DP24","v":0},{"$f":"'School Resources'!DQ24","v":0},{"$f":"'School Resources'!DR24","v":82896.706226251059},{"$f":"'School Resources'!DS24","v":0},{"$f":"'School Resources'!DT24","v":0},{"$f":"SUM(DQ56:DS56)","v":82896.706226251059},{"$f":"'School Resources'!DU24","v":0},{"$f":"'School Resources'!DV24","v":0},0,{"$f":"'School Resources'!EA24","v":23669.947982728027},{"$f":"'School Resources'!DW24","v":102175.17501138538},{"$f":"'School Resources'!DX24","v":0},102175.17501138538,{"$f":"'School Resources'!DY24","v":0},{"$f":"'School Resources'!DZ24","v":80178.881357315957},2081600.1764772078,{"$f":"'School Resources'!EC24","v":111416.71523779655},{"$f":"'School Resources'!ED24","v":0},{"$f":"'School Resources'!EE24","v":0},111416.71523779655,{"$f":"'School Resources'!EF24","v":0},{"$f":"'School Resources'!EG24","v":9057.0817820989796},{"$f":"'School Resources'!EH24","v":0},{"$f":"'School Resources'!EI24","v":0},9057.0817820989796,{"$f":"'School Resources'!EJ24","v":59712.55430840097},{"$f":"'School Resources'!EK24","v":0},{"$f":"'School Resources'!EL24","v":0},59712.55430840097,{"$f":"'School Resources'!EM24","v":49249.25807746411},{"$f":"'School Resources'!EN24","v":0},{"$f":"'School Resources'!EO24","v":0},49249.25807746411,{"$f":"'School Resources'!EP24","v":229435.6094057606},9057.0817820989796,{"$f":"'School Resources'!EQ24","v":105966.73050541246},{"$f":"'School Resources'!ER24","v":92767.73689937008},{"$f":"'School Resources'!ES24","v":0},{"$f":"'School Resources'!ET24","v":9276.7736899370084},{"$f":"'School Resources'!EU24","v":37107.094759748034},{"$f":"'School Resources'!EV24","v":11890.770549871102},{"$f":"'School Resources'!EW24","v":7643.2537203750016},{"$f":"'School Resources'!EX24","v":264652.36012471368},{"$f":"'School Resources'!EY24","v":2679536.9753477257}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!F30","v":0},{"$f":"'School Resources'!G30","v":156.018},{"$f":"'School Resources'!H30","v":0},{"$f":"'School Resources'!I30","v":156.018},{"$f":"'School Resources'!J30","v":"F"},{"$f":"'School Resources'!K30","v":"F"},{"$f":"'School Resources'!L30","v":0},{"$f":"'School Resources'!M30","v":0},{"$f":"'School Resources'!N30","v":0},{"$f":"'School Resources'!O30","v":"M"},{"$f":"'School Resources'!P30","v":0},{"$f":"'School Resources'!Q30","v":0},{"$f":"'School Resources'!R30","v":0},{"$f":"'School Resources'!S30","v":0},{"$f":"'School Resources'!T30","v":0},{"$f":"'School Resources'!U30","v":0},{"$f":"'School Resources'!V30","v":2.4642222222222223},{"$f":"'School Resources'!W30","v":2.5161587301587298},{"$f":"'School Resources'!X30","v":2.4490476190476196},{"$f":"'School Resources'!Y30","v":0},{"$f":"'School Resources'!Z30","v":0},{"$f":"'School Resources'!AA30","v":0},{"$f":"'School Resources'!AB30","v":0},{"$f":"'School Resources'!AC30","v":0},{"$f":"'School Resources'!AD30","v":7.4294285714285717},{"$f":"'School Resources'!AE30","v":0},{"$f":"'School Resources'!AF30","v":7.4294285714285717},7.4294285714285717,{"$f":"'School Resources'!AG30","v":0},{"$f":"'School Resources'!AH30","v":2.451711428571429},{"$f":"'School Resources'!AI30","v":0},{"$f":"'School Resources'!AP30","v":0},2.451711428571429,{"$f":"'School Resources'!AQ30","v":0},{"$f":"'School Resources'!AR30","v":0},{"$f":"'School Resources'!AS30","v":0},{"$f":"'School Resources'!AJ30","v":0},{"$f":"'School Resources'!AU30","v":0},{"$f":"'School Resources'!AV30","v":0},{"$f":"'School Resources'!AW30","v":0},0,{"$f":"'School Resources'!AX30","v":0},{"$f":"'School Resources'!AY30","v":0.6},{"$f":"'School Resources'!AZ30","v":0},{"$f":"'School Resources'!BA30","v":0},0.6,{"$f":"'School Resources'!BB30","v":0.02},{"$f":"'School Resources'!BC30","v":0},{"$f":"'School Resources'!BD30","v":0},{"$f":"'School Resources'!BE30","v":0},{"$f":"'School Resources'!BF30","v":1},{"$f":"'School Resources'!BG30","v":0},1,{"$f":"'School Resources'!BH30","v":0.49529523809523812},{"$f":"'School Resources'!BI30","v":0},0.49529523809523812,{"$f":"'School Resources'!BJ30","v":0.6},{"$f":"'School Resources'!BK30","v":0},0.6,{"$f":"'School Resources'!BL30","v":0.62407199999999996},{"$f":"'School Resources'!BM30","v":0.99059047619047624},{"$f":"'School Resources'!BN30","v":4.3299577142857144},{"$f":"'School Resources'!BO30","v":0},{"$f":"'School Resources'!BP30","v":1},{"$f":"'School Resources'!BQ30","v":0},1,{"$f":"'School Resources'!BR30","v":0},{"$f":"'School Resources'!BS30","v":0},{"$f":"'School Resources'!BT30","v":0},{"$f":"'School Resources'!BU30","v":0},0,{"$f":"'School Resources'!BV30","v":0},{"$f":"'School Resources'!BW30","v":1},{"$f":"'School Resources'!BX30","v":0},1,{"$f":"'School Resources'!BY30","v":0},{"$f":"'School Resources'!BZ30","v":0.49529523809523812},{"$f":"'School Resources'!CA30","v":0},0.49529523809523812,{"$f":"'School Resources'!CC30","v":0},{"$f":"'School Resources'!CD30","v":0},{"$f":"'School Resources'!CE30","v":0},{"$f":"'School Resources'!CF30","v":0},{"$f":"'School Resources'!CG30","v":0},{"$f":"'School Resources'!CH30","v":0},{"$f":"'School Resources'!CI30","v":181587.71185779653},{"$f":"'School Resources'!CJ30","v":185414.89576719649},{"$f":"'School Resources'!CK30","v":180469.50042216503},{"$f":"'School Resources'!CL30","v":0},{"$f":"'School Resources'!CM30","v":0},{"$f":"'School Resources'!CN30","v":0},{"$f":"'School Resources'!CO30","v":0},{"$f":"'School Resources'!CS30","v":547472.10804715799},{"$f":"'School Resources'!CT30","v":0},{"$f":"'School Resources'!CU30","v":180665.79565556219},{"$f":"'School Resources'!CV30","v":0},{"$f":"'School Resources'!DC30","v":0},180665.79565556219,{"$f":"'School Resources'!DD30","v":0},{"$f":"'School Resources'!DE30","v":0},{"$f":"'School Resources'!DF30","v":0},{"$f":"'School Resources'!CW30","v":0},{"$f":"'School Resources'!DH30","v":0},{"$f":"'School Resources'!DI30","v":0},{"$f":"'School Resources'!DJ30","v":0},0,{"$f":"'School Resources'!DK30","v":0},{"$f":"'School Resources'!DL30","v":44213.799442334799},{"$f":"'School Resources'!DM30","v":0},{"$f":"'School Resources'!DN30","v":0},44213.799442334799,{"$f":"'School Resources'!DO30","v":1473.7933147444935},{"$f":"'School Resources'!DP30","v":0},{"$f":"'School Resources'!DQ30","v":0},{"$f":"'School Resources'!DR30","v":0},{"$f":"'School Resources'!DS30","v":73689.66573722467},{"$f":"'School Resources'!DT30","v":0},73689.66573722467,{"$f":"'School Resources'!DU30","v":29795.425237242322},{"$f":"'School Resources'!DV30","v":0},29795.425237242322,{"$f":"'School Resources'!EA30","v":9919.4147020209857},{"$f":"'School Resources'!DW30","v":44213.799442334799},{"$f":"'School Resources'!DX30","v":0},44213.799442334799,{"$f":"'School Resources'!DY30","v":45987.657075961273},{"$f":"'School Resources'!DZ30","v":37399.545796863058},937716.61871532013,{"$f":"'School Resources'!EC30","v":0},{"$f":"'School Resources'!ED30","v":110618.82592351253},{"$f":"'School Resources'!EE30","v":0},110618.82592351253,{"$f":"'School Resources'!EF30","v":0},{"$f":"'School Resources'!EG30","v":0},{"$f":"'School Resources'!EH30","v":0},{"$f":"'School Resources'!EI30","v":0},0,{"$f":"'School Resources'!EJ30","v":0},{"$f":"'School Resources'!EK30","v":54665.49839224555},{"$f":"'School Resources'!EL30","v":0},54665.49839224555,{"$f":"'School Resources'!EM30","v":0},{"$f":"'School Resources'!EN30","v":22327.050727550533},{"$f":"'School Resources'!EO30","v":0},22327.050727550533,{"$f":"'School Resources'!EP30","v":187611.3750433086},0,{"$f":"'School Resources'!EQ30","v":52411.440998454353},{"$f":"'School Resources'!ER30","v":45883.181880497206},{"$f":"'School Resources'!ES30","v":0},{"$f":"'School Resources'!ET30","v":4588.3181880497204},{"$f":"'School Resources'!EU30","v":18353.272752198882},{"$f":"'School Resources'!EV30","v":5881.2083389597092},{"$f":"'School Resources'!EW30","v":72176.736326079234},{"$f":"'School Resources'!EX30","v":199294.1584842391},{"$f":"'School Resources'!EY30","v":1401736.5379789942}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!F33","v":0},{"$f":"'School Resources'!G33","v":126.857},{"$f":"'School Resources'!H33","v":0},{"$f":"'School Resources'!I33","v":126.857},{"$f":"'School Resources'!J33","v":"F"},{"$f":"'School Resources'!K33","v":"F"},{"$f":"'School Resources'!L33","v":0},{"$f":"'School Resources'!M33","v":0},{"$f":"'School Resources'!N33","v":0},{"$f":"'School Resources'!O33","v":"M"},{"$f":"'School Resources'!P33","v":0},{"$f":"'School Resources'!Q33","v":0},{"$f":"'School Resources'!R33","v":0},{"$f":"'School Resources'!S33","v":0},{"$f":"'School Resources'!T33","v":0},{"$f":"'School Resources'!U33","v":0},{"$f":"'School Resources'!V33","v":1.7004285714285716},{"$f":"'School Resources'!W33","v":2.2824285714285715},{"$f":"'School Resources'!X33","v":2.057952380952381},{"$f":"'School Resources'!Y33","v":0},{"$f":"'School Resources'!Z33","v":0},{"$f":"'School Resources'!AA33","v":0},{"$f":"'School Resources'!AB33","v":0},{"$f":"'School Resources'!AC33","v":0},{"$f":"'School Resources'!AD33","v":6.0408095238095241},{"$f":"'School Resources'!AE33","v":0},{"$f":"'School Resources'!AF33","v":6.0408095238095241},6.0408095238095241,{"$f":"'School Resources'!AG33","v":0},{"$f":"'School Resources'!AH33","v":1.9934671428571431},{"$f":"'School Resources'!AI33","v":0},{"$f":"'School Resources'!AP33","v":0},1.9934671428571431,{"$f":"'School Resources'!AQ33","v":0},{"$f":"'School Resources'!AR33","v":0},{"$f":"'School Resources'!AS33","v":0},{"$f":"'School Resources'!AJ33","v":0},{"$f":"'School Resources'!AU33","v":0},{"$f":"'School Resources'!AV33","v":0},{"$f":"'School Resources'!AW33","v":0},0,{"$f":"'School Resources'!AX33","v":0},{"$f":"'School Resources'!AY33","v":0.68},{"$f":"'School Resources'!AZ33","v":0},{"$f":"'School Resources'!BA33","v":0},0.68,{"$f":"'School Resources'!BB33","v":0.13},{"$f":"'School Resources'!BC33","v":0},{"$f":"'School Resources'!BD33","v":0},{"$f":"'School Resources'!BE33","v":0},{"$f":"'School Resources'!BF33","v":1},{"$f":"'School Resources'!BG33","v":0},1,{"$f":"'School Resources'!BH33","v":0.40272063492063492},{"$f":"'School Resources'!BI33","v":0},0.40272063492063492,{"$f":"'School Resources'!BJ33","v":0.68},{"$f":"'School Resources'!BK33","v":0},0.68,{"$f":"'School Resources'!BL33","v":0.50742799999999999},{"$f":"'School Resources'!BM33","v":0.80544126984126985},{"$f":"'School Resources'!BN33","v":4.2055899047619052},{"$f":"'School Resources'!BO33","v":0},{"$f":"'School Resources'!BP33","v":1},{"$f":"'School Resources'!BQ33","v":0},1,{"$f":"'School Resources'!BR33","v":0},{"$f":"'School Resources'!BS33","v":0},{"$f":"'School Resources'!BT33","v":0},{"$f":"'School Resources'!BU33","v":0},0,{"$f":"'School Resources'!BV33","v":0},{"$f":"'School Resources'!BW33","v":1},{"$f":"'School Resources'!BX33","v":0},1,{"$f":"'School Resources'!BY33","v":0},{"$f":"'School Resources'!BZ33","v":0.40272063492063492},{"$f":"'School Resources'!CA33","v":0},0.40272063492063492,{"$f":"'School Resources'!CC33","v":0},{"$f":"'School Resources'!CD33","v":0},{"$f":"'School Resources'!CE33","v":0},{"$f":"'School Resources'!CF33","v":0},{"$f":"'School Resources'!CG33","v":0},{"$f":"'School Resources'!CH33","v":0},{"$f":"'School Resources'!CI33","v":124591.76801669558},{"$f":"'School Resources'!CJ33","v":167235.37575424221},{"$f":"'School Resources'!CK33","v":150787.82487265207},{"$f":"'School Resources'!CL33","v":0},{"$f":"'School Resources'!CM33","v":0},{"$f":"'School Resources'!CN33","v":0},{"$f":"'School Resources'!CO33","v":0},{"$f":"'School Resources'!CS33","v":442614.96864358988},{"$f":"'School Resources'!CT33","v":0},{"$f":"'School Resources'!CU33","v":146062.93965238467},{"$f":"'School Resources'!CV33","v":0},{"$f":"'School Resources'!DC33","v":0},146062.93965238467,{"$f":"'School Resources'!DD33","v":0},{"$f":"'School Resources'!DE33","v":0},{"$f":"'School Resources'!DF33","v":0},{"$f":"'School Resources'!CW33","v":0},{"$f":"'School Resources'!DH33","v":0},{"$f":"'School Resources'!DI33","v":0},{"$f":"'School Resources'!DJ33","v":0},0,{"$f":"'School Resources'!DK33","v":0},{"$f":"'School Resources'!DL33","v":49824.146497477188},{"$f":"'School Resources'!DM33","v":0},{"$f":"'School Resources'!DN33","v":0},49824.146497477188,{"$f":"'School Resources'!DO33","v":9525.204477458874},{"$f":"'School Resources'!DP33","v":0},{"$f":"'School Resources'!DQ33","v":0},{"$f":"'School Resources'!DR33","v":0},{"$f":"'School Resources'!DS33","v":73270.803672760565},{"$f":"'School Resources'!DT33","v":0},73270.803672760565,{"$f":"'School Resources'!DU33","v":24226.424254386347},{"$f":"'School Resources'!DV33","v":0},24226.424254386347,{"$f":"'School Resources'!EA33","v":8354.335624139334},{"$f":"'School Resources'!DW33","v":49824.146497477188},{"$f":"'School Resources'!DX33","v":0},49824.146497477188,{"$f":"'School Resources'!DY33","v":37179.657366061547},{"$f":"'School Resources'!DZ33","v":29189.068747091038},808301.86680721003,{"$f":"'School Resources'!EC33","v":0},{"$f":"'School Resources'!ED33","v":105451.93312132513},{"$f":"'School Resources'!EE33","v":0},105451.93312132513,{"$f":"'School Resources'!EF33","v":0},{"$f":"'School Resources'!EG33","v":0},{"$f":"'School Resources'!EH33","v":0},{"$f":"'School Resources'!EI33","v":0},0,{"$f":"'School Resources'!EJ33","v":0},{"$f":"'School Resources'!EK33","v":54993.479634906544},{"$f":"'School Resources'!EL33","v":0},54993.479634906544,{"$f":"'School Resources'!EM33","v":0},{"$f":"'School Resources'!EN33","v":18255.436993514042},{"$f":"'School Resources'!EO33","v":0},18255.436993514042,{"$f":"'School Resources'!EP33","v":178700.84974974571},0,{"$f":"'School Resources'!EQ33","v":42615.327531060029},{"$f":"'School Resources'!ER33","v":37307.251751812189},{"$f":"'School Resources'!ES33","v":0},{"$f":"'School Resources'!ET33","v":3730.7251751812191},{"$f":"'School Resources'!EU33","v":14922.900700724877},{"$f":"'School Resources'!EV33","v":4781.9639160571969},{"$f":"'School Resources'!EW33","v":64400.770419420674},{"$f":"'School Resources'!EX33","v":167758.93949425616},{"$f":"'School Resources'!EY33","v":1216531.4846768286}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!F36","v":26.062999999999999},{"$f":"'School Resources'!G36","v":0},{"$f":"'School Resources'!H36","v":0},{"$f":"'School Resources'!I36","v":26.062999999999999},{"$f":"'School Resources'!J36","v":"F"},{"$f":"'School Resources'!K36","v":"T"},{"$f":"'School Resources'!L36","v":0},{"$f":"'School Resources'!M36","v":0},{"$f":"'School Resources'!N36","v":0},{"$f":"'School Resources'!O36","v":"E"},{"$f":"'School Resources'!P36","v":0},{"$f":"'School Resources'!Q36","v":0},{"$f":"'School Resources'!R36","v":0},{"$f":"'School Resources'!S36","v":0},{"$f":"'School Resources'!T36","v":0},{"$f":"'School Resources'!U36","v":0},{"$f":"'School Resources'!V36","v":0},{"$f":"'School Resources'!W36","v":0},{"$f":"'School Resources'!X36","v":0},{"$f":"'School Resources'!Y36","v":0},{"$f":"'School Resources'!Z36","v":0},{"$f":"'School Resources'!AA36","v":0},{"$f":"'School Resources'!AB36","v":0},{"$f":"'School Resources'!AC36","v":0},{"$f":"'School Resources'!AD36","v":0},{"$f":"'School Resources'!AE36","v":0},{"$f":"'School Resources'!AF36","v":0},0,{"$f":"'School Resources'!AG36","v":0},{"$f":"'School Resources'!AH36","v":0},{"$f":"'School Resources'!AI36","v":0},{"$f":"'School Resources'!AP36","v":0},0,{"$f":"'School Resources'!AQ36","v":0},{"$f":"'School Resources'!AR36","v":3.7232857142857143},{"$f":"'School Resources'!AS36","v":0},{"$f":"'School Resources'!AJ36","v":0},{"$f":"'School Resources'!AU36","v":0},{"$f":"'School Resources'!AV36","v":0},{"$f":"'School Resources'!AW36","v":0},0,{"$f":"'School Resources'!AX36","v":0},{"$f":"'School Resources'!AY36","v":0},{"$f":"'School Resources'!AZ36","v":0},{"$f":"'School Resources'!BA36","v":0},0,{"$f":"'School Resources'!BB36","v":0},{"$f":"'School Resources'!BC36","v":0},{"$f":"'School Resources'!BD36","v":0},{"$f":"'School Resources'!BE36","v":0},{"$f":"'School Resources'!BF36","v":0},{"$f":"'School Resources'!BG36","v":0},0,{"$f":"'School Resources'!BH36","v":0},{"$f":"'School Resources'!BI36","v":0},0,{"$f":"'School Resources'!BJ36","v":0},{"$f":"'School Resources'!BK36","v":0},0,{"$f":"'School Resources'!BL36","v":0},{"$f":"'School Resources'!BM36","v":0},{"$f":"'School Resources'!BN36","v":0},{"$f":"'School Resources'!BO36","v":0},{"$f":"'School Resources'!BP36","v":0},{"$f":"'School Resources'!BQ36","v":0},0,{"$f":"'School Resources'!BR36","v":1},{"$f":"'School Resources'!BS36","v":0},{"$f":"'School Resources'!BT36","v":0},{"$f":"'School Resources'!BU36","v":0},0,{"$f":"'School Resources'!BV36","v":0},{"$f":"'School Resources'!BW36","v":0},{"$f":"'School Resources'!BX36","v":0},0,{"$f":"'School Resources'!BY36","v":0},{"$f":"'School Resources'!BZ36","v":0},{"$f":"'School Resources'!CA36","v":0},0,{"$f":"'School Resources'!CC36","v":0},{"$f":"'School Resources'!CD36","v":0},{"$f":"'School Resources'!CE36","v":0},{"$f":"'School Resources'!CF36","v":0},{"$f":"'School Resources'!CG36","v":0},{"$f":"'School Resources'!CH36","v":0},{"$f":"'School Resources'!CI36","v":0},{"$f":"'School Resources'!CJ36","v":0},{"$f":"'School Resources'!CK36","v":0},{"$f":"'School Resources'!CL36","v":0},{"$f":"'School Resources'!CM36","v":0},{"$f":"'School Resources'!CN36","v":0},{"$f":"'School Resources'!CO36","v":0},{"$f":"'School Resources'!CS36","v":0},{"$f":"'School Resources'!CT36","v":0},{"$f":"'School Resources'!CU36","v":0},{"$f":"'School Resources'!CV36","v":0},{"$f":"'School Resources'!DC36","v":0},0,{"$f":"'School Resources'!DD36","v":0},{"$f":"'School Resources'!DE36","v":275395.90234636492},{"$f":"'School Resources'!DF36","v":0},{"$f":"'School Resources'!CW36","v":0},{"$f":"'School Resources'!DH36","v":0},{"$f":"'School Resources'!DI36","v":0},{"$f":"'School Resources'!DJ36","v":0},0,{"$f":"'School Resources'!DK36","v":0},{"$f":"'School Resources'!DL36","v":0},{"$f":"'School Resources'!DM36","v":0},{"$f":"'School Resources'!DN36","v":0},0,{"$f":"'School Resources'!DO36","v":0},{"$f":"'School Resources'!DP36","v":0},{"$f":"'School Resources'!DQ36","v":0},{"$f":"'School Resources'!DR36","v":0},{"$f":"'School Resources'!DS36","v":0},{"$f":"'School Resources'!DT36","v":0},0,{"$f":"'School Resources'!DU36","v":0},{"$f":"'School Resources'!DV36","v":0},0,{"$f":"'School Resources'!EA36","v":3517.0291086596717},{"$f":"'School Resources'!DW36","v":0},{"$f":"'School Resources'!DX36","v":0},0,{"$f":"'School Resources'!DY36","v":0},{"$f":"'School Resources'!DZ36","v":0},275395.90234636492,{"$f":"'School Resources'!EC36","v":0},{"$f":"'School Resources'!ED36","v":0},{"$f":"'School Resources'!EE36","v":0},0,{"$f":"'School Resources'!EF36","v":91038.022043454039},{"$f":"'School Resources'!EG36","v":0},{"$f":"'School Resources'!EH36","v":0},{"$f":"'School Resources'!EI36","v":0},0,{"$f":"'School Resources'!EJ36","v":0},{"$f":"'School Resources'!EK36","v":0},{"$f":"'School Resources'!EL36","v":0},0,{"$f":"'School Resources'!EM36","v":0},{"$f":"'School Resources'!EN36","v":0},{"$f":"'School Resources'!EO36","v":0},0,{"$f":"'School Resources'!EP36","v":91038.022043454039},91038.022043454039,{"$f":"'School Resources'!EQ36","v":8755.3960872637508},{"$f":"'School Resources'!ER36","v":7664.8423217282534},{"$f":"'School Resources'!ES36","v":0},{"$f":"'School Resources'!ET36","v":766.48423217282539},{"$f":"'School Resources'!EU36","v":3065.9369286913015},{"$f":"'School Resources'!EV36","v":982.4631320636521},{"$f":"'School Resources'!EW36","v":631.51626362500008},{"$f":"'School Resources'!EX36","v":21866.638965544782},{"$f":"'School Resources'!EY36","v":391817.59246402339}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!F40","v":282.392},{"$f":"'School Resources'!G40","v":0},{"$f":"'School Resources'!H40","v":0},{"$f":"'School Resources'!I40","v":282.392},{"$f":"'School Resources'!J40","v":"F"},{"$f":"'School Resources'!K40","v":"F"},{"$f":"'School Resources'!L40","v":0},{"$f":"'School Resources'!M40","v":0},{"$f":"'School Resources'!N40","v":1},{"$f":"'School Resources'!O40","v":"E"},{"$f":"'School Resources'!P40","v":2.8944166666666669},{"$f":"'School Resources'!Q40","v":2.6661666666666668},{"$f":"'School Resources'!R40","v":2.2847708333333334},{"$f":"'School Resources'!S40","v":2.2768333333333333},{"$f":"'School Resources'!T40","v":2.4941875000000002},{"$f":"'School Resources'!U40","v":2.4784166666666665},{"$f":"'School Resources'!V40","v":2.5547083333333336},{"$f":"'School Resources'!W40","v":0},{"$f":"'School Resources'!X40","v":0},{"$f":"'School Resources'!Y40","v":0},{"$f":"'School Resources'!Z40","v":0},{"$f":"'School Resources'!AA40","v":0},{"$f":"'School Resources'!AB40","v":0},{"$f":"'School Resources'!AC40","v":17.6495},{"$f":"'School Resources'!AD40","v":0},{"$f":"'School Resources'!AE40","v":0},{"$f":"'School Resources'!AF40","v":17.6495},17.6495,{"$f":"'School Resources'!AG40","v":3.5299},{"$f":"'School Resources'!AH40","v":0},{"$f":"'School Resources'!AI40","v":0},{"$f":"'School Resources'!AP40","v":0},3.5299,{"$f":"'School Resources'!AQ40","v":0},{"$f":"'School Resources'!AR40","v":0},{"$f":"'School Resources'!AS40","v":0},{"$f":"'School Resources'!AJ40","v":0},{"$f":"'School Resources'!AU40","v":0},{"$f":"'School Resources'!AV40","v":0},{"$f":"'School Resources'!AW40","v":0},0,{"$f":"'School Resources'!AX40","v":0.8},{"$f":"'School Resources'!AY40","v":0},{"$f":"'School Resources'!AZ40","v":0},{"$f":"'School Resources'!BA40","v":0.18052777777777762},0.98052777777777766,{"$f":"'School Resources'!BB40","v":0.15},{"$f":"'School Resources'!BC40","v":0},{"$f":"'School Resources'!BD40","v":0},{"$f":"'School Resources'!BE40","v":0.98052777777777766},{"$f":"'School Resources'!BF40","v":0},{"$f":"'School Resources'!BG40","v":0},0.98052777777777766,{"$f":"'School Resources'!BH40","v":0},{"$f":"'School Resources'!BI40","v":0},0,{"$f":"'School Resources'!BJ40","v":0.8},{"$f":"'School Resources'!BK40","v":0.18052777777777762},0.98052777777777766,{"$f":"'School Resources'!BL40","v":0},{"$f":"'School Resources'!BM40","v":1.9610555555555553},{"$f":"'School Resources'!BN40","v":5.0526388888888887},{"$f":"'School Resources'!BO40","v":1},{"$f":"'School Resources'!BP40","v":0},{"$f":"'School Resources'!BQ40","v":0},1,{"$f":"'School Resources'!BR40","v":0},{"$f":"'School Resources'!BS40","v":0},{"$f":"'School Resources'!BT40","v":0},{"$f":"'School Resources'!BU40","v":0},0,{"$f":"'School Resources'!BV40","v":1},{"$f":"'School Resources'!BW40","v":0},{"$f":"'School Resources'!BX40","v":0},1,{"$f":"'School Resources'!BY40","v":0.98052777777777766},{"$f":"'School Resources'!BZ40","v":0},{"$f":"'School Resources'!CA40","v":0},0.98052777777777766,{"$f":"'School Resources'!CC40","v":224669.15507466227},{"$f":"'School Resources'!CD40","v":206952.03257590029},{"$f":"'School Resources'!CE40","v":177347.49062766775},{"$f":"'School Resources'!CF40","v":176731.36944548186},{"$f":"'School Resources'!CG40","v":193602.74029520657},{"$f":"'School Resources'!CH40","v":192378.58351065355},{"$f":"'School Resources'!CI40","v":198300.46216987833},{"$f":"'School Resources'!CJ40","v":0},{"$f":"'School Resources'!CK40","v":0},{"$f":"'School Resources'!CL40","v":0},{"$f":"'School Resources'!CM40","v":0},{"$f":"'School Resources'!CN40","v":0},{"$f":"'School Resources'!CO40","v":0},{"$f":"'School Resources'!CS40","v":1369981.8336994506},{"$f":"'School Resources'!CT40","v":273996.36673989013},{"$f":"'School Resources'!CU40","v":0},{"$f":"'School Resources'!CV40","v":0},{"$f":"'School Resources'!DC40","v":0},273996.36673989013,{"$f":"'School Resources'!DD40","v":0},{"$f":"'School Resources'!DE40","v":0},{"$f":"'School Resources'!DF40","v":0},{"$f":"'School Resources'!CW40","v":0},{"$f":"'School Resources'!DH40","v":0},{"$f":"'School Resources'!DI40","v":0},{"$f":"'School Resources'!DJ40","v":0},0,{"$f":"'School Resources'!DK40","v":62097.253007709027},{"$f":"'School Resources'!DL40","v":0},{"$f":"'School Resources'!DM40","v":0},{"$f":"'School Resources'!DN40","v":14012.848864482659},76110.101872191692,{"$f":"'School Resources'!DO40","v":11643.234938945441},{"$f":"'School Resources'!DP40","v":0},{"$f":"'School Resources'!DQ40","v":0},{"$f":"'School Resources'!DR40","v":76110.101872191692},{"$f":"'School Resources'!DS40","v":0},{"$f":"'School Resources'!DT40","v":0},76110.101872191692,{"$f":"'School Resources'!DU40","v":0},{"$f":"'School Resources'!DV40","v":0},0,{"$f":"'School Resources'!EA40","v":21074.038209176844},{"$f":"'School Resources'!DW40","v":62097.253007709027},{"$f":"'School Resources'!DX40","v":14012.848864482659},76110.101872191692,{"$f":"'School Resources'!DY40","v":0},{"$f":"'School Resources'!DZ40","v":72745.772752770761},1883951.7409948613,{"$f":"'School Resources'!EC40","v":124190.26468005283},{"$f":"'School Resources'!ED40","v":0},{"$f":"'School Resources'!EE40","v":0},124190.26468005283,{"$f":"'School Resources'!EF40","v":0},{"$f":"'School Resources'!EG40","v":0},{"$f":"'School Resources'!EH40","v":0},{"$f":"'School Resources'!EI40","v":0},0,{"$f":"'School Resources'!EJ40","v":55561.249482543433},{"$f":"'School Resources'!EK40","v":0},{"$f":"'School Resources'!EL40","v":0},55561.249482543433,{"$f":"'School Resources'!EM40","v":44877.365747768963},{"$f":"'School Resources'!EN40","v":0},{"$f":"'School Resources'!EO40","v":0},44877.365747768963,{"$f":"'School Resources'!EP40","v":224628.87991036521},0,{"$f":"'School Resources'!EQ40","v":94864.513366634113},{"$f":"'School Resources'!ER40","v":83048.38863206403},{"$f":"'School Resources'!ES40","v":0},{"$f":"'School Resources'!ET40","v":8304.8388632064034},{"$f":"'School Resources'!EU40","v":33219.355452825614},{"$f":"'School Resources'!EV40","v":10644.965230008782},{"$f":"'School Resources'!EW40","v":33951.328414594987},{"$f":"'School Resources'!EX40","v":264033.38995933393},{"$f":"'School Resources'!EY40","v":2466433.8218265078}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!F61","v":37.241999999999997},{"$f":"'School Resources'!G61","v":0},{"$f":"'School Resources'!H61","v":0},{"$f":"'School Resources'!I61","v":37.241999999999997},{"$f":"'School Resources'!J61","v":"F"},{"$f":"'School Resources'!K61","v":"T"},{"$f":"'School Resources'!L61","v":0},{"$f":"'School Resources'!M61","v":0},{"$f":"'School Resources'!N61","v":0},{"$f":"'School Resources'!O61","v":"E"},{"$f":"'School Resources'!P61","v":0},{"$f":"'School Resources'!Q61","v":0},{"$f":"'School Resources'!R61","v":0},{"$f":"'School Resources'!S61","v":0},{"$f":"'School Resources'!T61","v":0},{"$f":"'School Resources'!U61","v":0},{"$f":"'School Resources'!V61","v":0},{"$f":"'School Resources'!W61","v":0},{"$f":"'School Resources'!X61","v":0},{"$f":"'School Resources'!Y61","v":0},{"$f":"'School Resources'!Z61","v":0},{"$f":"'School Resources'!AA61","v":0},{"$f":"'School Resources'!AB61","v":0},{"$f":"'School Resources'!AC61","v":0},{"$f":"'School Resources'!AD61","v":0},{"$f":"'School Resources'!AE61","v":0},{"$f":"'School Resources'!AF61","v":0},{"$f":"SUM(Q61:AC61)","v":0},{"$f":"'School Resources'!AG61","v":0},{"$f":"'School Resources'!AH61","v":0},{"$f":"'School Resources'!AI61","v":0},{"$f":"'School Resources'!AP61","v":0},{"$f":"IF(D61=\"NA\",0,AI61+AJ61+AK61+AL61)","v":0},{"$f":"'School Resources'!AQ61","v":0},{"$f":"'School Resources'!AR61","v":5.3202857142857143},{"$f":"'School Resources'!AS61","v":0},{"$f":"'School Resources'!AJ61","v":0},{"$f":"'School Resources'!AU61","v":0},{"$f":"'School Resources'!AV61","v":0},{"$f":"'School Resources'!AW61","v":0},{"$f":"SUM(AR61:AT61)","v":0},{"$f":"'School Resources'!AX61","v":0},{"$f":"'School Resources'!AY61","v":0},{"$f":"'School Resources'!AZ61","v":0},{"$f":"'School Resources'!BA61","v":0},{"$f":"SUM(AV61:AY61)","v":0},{"$f":"'School Resources'!BB61","v":0},{"$f":"'School Resources'!BC61","v":0},{"$f":"'School Resources'!BD61","v":0},{"$f":"'School Resources'!BE61","v":0},{"$f":"'School Resources'!BF61","v":0},{"$f":"'School Resources'!BG61","v":0},{"$f":"SUM(BD61:BF61)","v":0},{"$f":"'School Resources'!BH61","v":0},{"$f":"'School Resources'!BI61","v":0},{"$f":"SUM(BH61:BI61)","v":0},{"$f":"'School Resources'!BJ61","v":0},{"$f":"'School Resources'!BK61","v":0},{"$f":"SUM(BK61:BL61)","v":0},{"$f":"'School Resources'!BL61","v":0},{"$f":"'School Resources'!BM61","v":0},{"$f":"'School Resources'!BN61","v":0},{"$f":"'School Resources'!BO61","v":0},{"$f":"'School Resources'!BP61","v":0},{"$f":"'School Resources'!BQ61","v":0},{"$f":"SUM(BQ61:BS61)","v":0},{"$f":"'School Resources'!BR61","v":1},{"$f":"'School Resources'!BS61","v":0},{"$f":"'School Resources'!BT61","v":0},{"$f":"'School Resources'!BU61","v":0},{"$f":"SUM(BV61:BX61)","v":0},{"$f":"'School Resources'!BV61","v":0},{"$f":"'School Resources'!BW61","v":0},{"$f":"'School Resources'!BX61","v":0},{"$f":"SUM(BZ61:CB61)","v":0},{"$f":"'School Resources'!BY61","v":0},{"$f":"'School Resources'!BZ61","v":0},{"$f":"'School Resources'!CA61","v":0},{"$f":"SUM(CD61:CF61)","v":0},{"$f":"'School Resources'!CC61","v":0},{"$f":"'School Resources'!CD61","v":0},{"$f":"'School Resources'!CE61","v":0},{"$f":"'School Resources'!CF61","v":0},{"$f":"'School Resources'!CG61","v":0},{"$f":"'School Resources'!CH61","v":0},{"$f":"'School Resources'!CI61","v":0},{"$f":"'School Resources'!CJ61","v":0},{"$f":"'School Resources'!CK61","v":0},{"$f":"'School Resources'!CL61","v":0},{"$f":"'School Resources'!CM61","v":0},{"$f":"'School Resources'!CN61","v":0},{"$f":"'School Resources'!CO61","v":0},{"$f":"'School Resources'!CS61","v":0},{"$f":"'School Resources'!CT61","v":0},{"$f":"'School Resources'!CU61","v":0},{"$f":"'School Resources'!CV61","v":0},{"$f":"'School Resources'!DC61","v":0},{"$f":"CV61+CW61+CX61+CY61","v":0},{"$f":"'School Resources'!DD61","v":0},{"$f":"'School Resources'!DE61","v":384793.10732469882},{"$f":"'School Resources'!DF61","v":0},{"$f":"'School Resources'!CW61","v":0},{"$f":"'School Resources'!DH61","v":0},{"$f":"'School Resources'!DI61","v":0},{"$f":"'School Resources'!DJ61","v":0},{"$f":"SUM(DE61:DG61)","v":0},{"$f":"'School Resources'!DK61","v":0},{"$f":"'School Resources'!DL61","v":0},{"$f":"'School Resources'!DM61","v":0},{"$f":"'School Resources'!DN61","v":0},{"$f":"SUM(DI61:DL61)","v":0},{"$f":"'School Resources'!DO61","v":0},{"$f":"'School Resources'!DP61","v":0},{"$f":"'School Resources'!DQ61","v":0},{"$f":"'School Resources'!DR61","v":0},{"$f":"'School Resources'!DS61","v":0},{"$f":"'School Resources'!DT61","v":0},{"$f":"SUM(DQ61:DS61)","v":0},{"$f":"'School Resources'!DU61","v":0},{"$f":"'School Resources'!DV61","v":0},{"$f":"SUM(DU61:DV61)","v":0},{"$f":"'School Resources'!EA61","v":5025.5610660592974},{"$f":"'School Resources'!DW61","v":0},{"$f":"'School Resources'!DX61","v":0},{"$f":"SUM(DY61:DZ61)","v":0},{"$f":"'School Resources'!DY61","v":0},{"$f":"'School Resources'!DZ61","v":0},{"$f":"SUM(CU61,CZ61,DA61,DB61,DC61,DD61,DH61,DM61,DN61,DO61,DP61,DT61,EA61,EB61)","v":384793.10732469882},{"$f":"'School Resources'!EC61","v":0},{"$f":"'School Resources'!ED61","v":0},{"$f":"'School Resources'!EE61","v":0},{"$f":"SUM(EE61:EG61)","v":0},{"$f":"'School Resources'!EF61","v":96412.781746794397},{"$f":"'School Resources'!EG61","v":0},{"$f":"'School Resources'!EH61","v":0},{"$f":"'School Resources'!EI61","v":0},{"$f":"SUM(EJ61:EL61)","v":0},{"$f":"'School Resources'!EJ61","v":0},{"$f":"'School Resources'!EK61","v":0},{"$f":"'School Resources'!EL61","v":0},{"$f":"SUM(EN61:EP61)","v":0},{"$f":"'School Resources'!EM61","v":0},{"$f":"'School Resources'!EN61","v":0},{"$f":"'School Resources'!EO61","v":0},{"$f":"SUM(ER61:ET61)","v":0},{"$f":"'School Resources'!EP61","v":96412.781746794397},{"$f":"EI61+EJ61+EK61+EL61","v":96412.781746794397},{"$f":"'School Resources'!EQ61","v":12510.780074507024},{"$f":"'School Resources'!ER61","v":10952.463559291087},{"$f":"'School Resources'!ES61","v":0},{"$f":"'School Resources'!ET61","v":1095.2463559291086},{"$f":"'School Resources'!EU61","v":4380.9854237164345},{"$f":"'School Resources'!EV61","v":1403.863406527051},{"$f":"'School Resources'!EW61","v":902.38762574999998},{"$f":"'School Resources'!EX61","v":31245.726445720713},{"$f":"'School Resources'!EY61","v":517477.17658327322}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!F68","v":77.021666666666661},{"$f":"'School Resources'!G68","v":0},{"$f":"'School Resources'!H68","v":0},{"$f":"'School Resources'!I68","v":77.021666666666661},{"$f":"'School Resources'!J68","v":"F"},{"$f":"'School Resources'!K68","v":"F"},{"$f":"'School Resources'!L68","v":0},{"$f":"'School Resources'!M68","v":0},{"$f":"'School Resources'!N68","v":1},{"$f":"'School Resources'!O68","v":"E"},{"$f":"'School Resources'!P68","v":0.71360416666666671},{"$f":"'School Resources'!Q68","v":0.87341666666666662},{"$f":"'School Resources'!R68","v":0.76922916666666674},{"$f":"'School Resources'!S68","v":0.73602083333333335},{"$f":"'School Resources'!T68","v":0.60825000000000007},{"$f":"'School Resources'!U68","v":0.53293750000000006},{"$f":"'School Resources'!V68","v":0.58039583333333333},{"$f":"'School Resources'!W68","v":0},{"$f":"'School Resources'!X68","v":0},{"$f":"'School Resources'!Y68","v":0},{"$f":"'School Resources'!Z68","v":0},{"$f":"'School Resources'!AA68","v":0},{"$f":"'School Resources'!AB68","v":0},{"$f":"'School Resources'!AC68","v":4.8138541666666663},{"$f":"'School Resources'!AD68","v":0},{"$f":"'School Resources'!AE68","v":0},{"$f":"'School Resources'!AF68","v":4.8138541666666663},{"$f":"SUM(Q62:AC62)","v":4.8138541666666663},{"$f":"'School Resources'!AG68","v":0.96277083333333335},{"$f":"'School Resources'!AH68","v":0},{"$f":"'School Resources'!AI68","v":0},{"$f":"'School Resources'!AP68","v":0.22337500000000077},1.1861458333333341,{"$f":"'School Resources'!AQ68","v":0},{"$f":"'School Resources'!AR68","v":0},{"$f":"'School Resources'!AS68","v":0},{"$f":"'School Resources'!AJ68","v":0},{"$f":"'School Resources'!AU68","v":0},{"$f":"'School Resources'!AV68","v":0},{"$f":"'School Resources'!AW68","v":0},{"$f":"SUM(AR62:AT62)","v":0},{"$f":"'School Resources'!AX68","v":0.35},{"$f":"'School Resources'!AY68","v":0},{"$f":"'School Resources'!AZ68","v":0},{"$f":"'School Resources'!BA68","v":0},{"$f":"SUM(AV62:AY62)","v":0.35},{"$f":"'School Resources'!BB68","v":0},{"$f":"'School Resources'!BC68","v":0},{"$f":"'School Resources'!BD68","v":0},{"$f":"'School Resources'!BE68","v":0.26743634259259258},{"$f":"'School Resources'!BF68","v":0},{"$f":"'School Resources'!BG68","v":0},{"$f":"SUM(BD62:BF62)","v":0.26743634259259258},{"$f":"'School Resources'!BH68","v":0},{"$f":"'School Resources'!BI68","v":0},{"$f":"SUM(BH62:BI62)","v":0},{"$f":"'School Resources'!BJ68","v":0.35},{"$f":"'School Resources'!BK68","v":0},{"$f":"SUM(BK62:BL62)","v":0.35},{"$f":"'School Resources'!BL68","v":0},{"$f":"'School Resources'!BM68","v":0.53487268518518516},{"$f":"'School Resources'!BN68","v":1.5023090277777778},{"$f":"'School Resources'!BO68","v":0.80230902777777768},{"$f":"'School Resources'!BP68","v":0},{"$f":"'School Resources'!BQ68","v":0},{"$f":"SUM(BQ62:BS62)","v":0.80230902777777768},{"$f":"'School Resources'!BR68","v":0},{"$f":"'School Resources'!BS68","v":0},{"$f":"'School Resources'!BT68","v":0},{"$f":"'School Resources'!BU68","v":0},0,{"$f":"'School Resources'!BV68","v":0.80230902777777768},{"$f":"'School Resources'!BW68","v":0},{"$f":"'School Resources'!BX68","v":0},{"$f":"SUM(BZ62:CB62)","v":0.80230902777777768},{"$f":"'School Resources'!BY68","v":0.26743634259259258},{"$f":"'School Resources'!BZ68","v":0},{"$f":"'School Resources'!CA68","v":0},{"$f":"SUM(CD62:CF62)","v":0.26743634259259258},{"$f":"'School Resources'!CC68","v":53340.390607931207},{"$f":"'School Resources'!CD68","v":65286.034386678766},{"$f":"'School Resources'!CE68","v":57498.240808590315},{"$f":"'School Resources'!CF68","v":55015.988666324163},{"$f":"'School Resources'!CG68","v":45465.391182937543},{"$f":"'School Resources'!CH68","v":39835.942315753025},{"$f":"'School Resources'!CI68","v":43383.35158807566},{"$f":"'School Resources'!CJ68","v":0},{"$f":"'School Resources'!CK68","v":0},{"$f":"'School Resources'!CL68","v":0},{"$f":"'School Resources'!CM68","v":0},{"$f":"'School Resources'!CN68","v":0},{"$f":"'School Resources'!CO68","v":0},{"$f":"'School Resources'!CS68","v":359825.33955629065},{"$f":"'School Resources'!CT68","v":71965.067911258142},{"$f":"'School Resources'!CU68","v":0},{"$f":"'School Resources'!CV68","v":0},{"$f":"'School Resources'!DC68","v":16696.805187815386},88661.873099073535,{"$f":"'School Resources'!DD68","v":0},{"$f":"'School Resources'!DE68","v":0},{"$f":"'School Resources'!DF68","v":0},{"$f":"'School Resources'!CW68","v":0},{"$f":"'School Resources'!DH68","v":0},{"$f":"'School Resources'!DI68","v":0},{"$f":"'School Resources'!DJ68","v":0},{"$f":"SUM(DE62:DG62)","v":0},{"$f":"'School Resources'!DK68","v":26161.754071562907},{"$f":"'School Resources'!DL68","v":0},{"$f":"'School Resources'!DM68","v":0},{"$f":"'School Resources'!DN68","v":0},{"$f":"SUM(DI62:DL62)","v":26161.754071562907},{"$f":"'School Resources'!DO68","v":0},{"$f":"'School Resources'!DP68","v":0},{"$f":"'School Resources'!DQ68","v":0},{"$f":"'School Resources'!DR68","v":19990.296642016147},{"$f":"'School Resources'!DS68","v":0},{"$f":"'School Resources'!DT68","v":0},{"$f":"SUM(DQ62:DS62)","v":19990.296642016147},{"$f":"'School Resources'!DU68","v":0},{"$f":"'School Resources'!DV68","v":0},0,{"$f":"'School Resources'!EA68","v":5998.2328926033988},{"$f":"'School Resources'!DW68","v":26161.754071562907},{"$f":"'School Resources'!DX68","v":0},26161.754071562907,{"$f":"'School Resources'!DY68","v":0},{"$f":"'School Resources'!DZ68","v":19753.627912480501},520801.01744050614,{"$f":"'School Resources'!EC68","v":90071.679717062085},{"$f":"'School Resources'!ED68","v":0},{"$f":"'School Resources'!EE68","v":0},90071.679717062085,{"$f":"'School Resources'!EF68","v":0},{"$f":"'School Resources'!EG68","v":0},{"$f":"'School Resources'!EH68","v":0},{"$f":"'School Resources'!EI68","v":0},0,{"$f":"'School Resources'!EJ68","v":42418.211736899539},{"$f":"'School Resources'!EK68","v":0},{"$f":"'School Resources'!EL68","v":0},42418.211736899539,{"$f":"'School Resources'!EM68","v":11686.739434992034},{"$f":"'School Resources'!EN68","v":0},{"$f":"'School Resources'!EO68","v":0},11686.739434992034,{"$f":"'School Resources'!EP68","v":144176.63088895363},0,{"$f":"'School Resources'!EQ68","v":25874.043623829417},{"$f":"'School Resources'!ER68","v":22651.227040506194},{"$f":"'School Resources'!ES68","v":0},{"$f":"'School Resources'!ET68","v":2265.1227040506196},{"$f":"'School Resources'!EU68","v":9060.4908162024785},{"$f":"'School Resources'!EV68","v":2903.3859444459936},{"$f":"'School Resources'!EW68","v":8639.4289030327145},{"$f":"'School Resources'!EX68","v":71393.699032067423},{"$f":"'School Resources'!EY68","v":762123.20816661103}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!F75","v":272.21100000000001},{"$f":"'School Resources'!G75","v":0},{"$f":"'School Resources'!H75","v":0},{"$f":"'School Resources'!I75","v":272.21100000000001},{"$f":"'School Resources'!J75","v":"F"},{"$f":"'School Resources'!K75","v":"F"},{"$f":"'School Resources'!L75","v":0},{"$f":"'School Resources'!M75","v":0},{"$f":"'School Resources'!N75","v":0},{"$f":"'School Resources'!O75","v":"E"},{"$f":"'School Resources'!P75","v":8.9410624999999992},{"$f":"'School Resources'!Q75","v":8.0721249999999998},{"$f":"'School Resources'!R75","v":0},{"$f":"'School Resources'!S75","v":0},{"$f":"'School Resources'!T75","v":0},{"$f":"'School Resources'!U75","v":0},{"$f":"'School Resources'!V75","v":0},{"$f":"'School Resources'!W75","v":0},{"$f":"'School Resources'!X75","v":0},{"$f":"'School Resources'!Y75","v":0},{"$f":"'School Resources'!Z75","v":0},{"$f":"'School Resources'!AA75","v":0},{"$f":"'School Resources'!AB75","v":0},{"$f":"'School Resources'!AC75","v":17.013187500000001},{"$f":"'School Resources'!AD75","v":0},{"$f":"'School Resources'!AE75","v":0},{"$f":"'School Resources'!AF75","v":17.013187500000001},17.013187500000001,{"$f":"'School Resources'!AG75","v":3.4026375000000004},{"$f":"'School Resources'!AH75","v":0},{"$f":"'School Resources'!AI75","v":0},{"$f":"'School Resources'!AP75","v":0},3.4026375000000004,{"$f":"'School Resources'!AQ75","v":0},{"$f":"'School Resources'!AR75","v":0},{"$f":"'School Resources'!AS75","v":0},{"$f":"'School Resources'!AJ75","v":0},{"$f":"'School Resources'!AU75","v":0},{"$f":"'School Resources'!AV75","v":0},{"$f":"'School Resources'!AW75","v":0},0,{"$f":"'School Resources'!AX75","v":0.82},{"$f":"'School Resources'!AY75","v":0},{"$f":"'School Resources'!AZ75","v":0},{"$f":"'School Resources'!BA75","v":0.12517708333333333},0.94517708333333328,{"$f":"'School Resources'!BB75","v":7.0000000000000007E-2},{"$f":"'School Resources'!BC75","v":0},{"$f":"'School Resources'!BD75","v":0},{"$f":"'School Resources'!BE75","v":0.94517708333333328},{"$f":"'School Resources'!BF75","v":0},{"$f":"'School Resources'!BG75","v":0},0.94517708333333328,{"$f":"'School Resources'!BH75","v":0},{"$f":"'School Resources'!BI75","v":0},0,{"$f":"'School Resources'!BJ75","v":0.82},{"$f":"'School Resources'!BK75","v":0.12517708333333333},0.94517708333333328,{"$f":"'School Resources'!BL75","v":0},{"$f":"'School Resources'!BM75","v":1.8903541666666666},{"$f":"'School Resources'!BN75","v":4.7958854166666667},{"$f":"'School Resources'!BO75","v":1},{"$f":"'School Resources'!BP75","v":0},{"$f":"'School Resources'!BQ75","v":0},1,{"$f":"'School Resources'!BR75","v":0},{"$f":"'School Resources'!BS75","v":0},{"$f":"'School Resources'!BT75","v":0},{"$f":"'School Resources'!BU75","v":0},0,{"$f":"'School Resources'!BV75","v":1},{"$f":"'School Resources'!BW75","v":0},{"$f":"'School Resources'!BX75","v":0},1,{"$f":"'School Resources'!BY75","v":0.94517708333333328},{"$f":"'School Resources'!BZ75","v":0},{"$f":"'School Resources'!CA75","v":0},0.94517708333333328,{"$f":"'School Resources'!CC75","v":664117.0152987825},{"$f":"'School Resources'!CD75","v":599574.77784309024},{"$f":"'School Resources'!CE75","v":0},{"$f":"'School Resources'!CF75","v":0},{"$f":"'School Resources'!CG75","v":0},{"$f":"'School Resources'!CH75","v":0},{"$f":"'School Resources'!CI75","v":0},{"$f":"'School Resources'!CJ75","v":0},{"$f":"'School Resources'!CK75","v":0},{"$f":"'School Resources'!CL75","v":0},{"$f":"'School Resources'!CM75","v":0},{"$f":"'School Resources'!CN75","v":0},{"$f":"'School Resources'!CO75","v":0},{"$f":"'School Resources'!CS75","v":1263691.7931418729},{"$f":"'School Resources'!CT75","v":252738.35862837458},{"$f":"'School Resources'!CU75","v":0},{"$f":"'School Resources'!CV75","v":0},{"$f":"'School Resources'!DC75","v":0},252738.35862837458,{"$f":"'School Resources'!DD75","v":0},{"$f":"'School Resources'!DE75","v":0},{"$f":"'School Resources'!DF75","v":0},{"$f":"'School Resources'!CW75","v":0},{"$f":"'School Resources'!DH75","v":0},{"$f":"'School Resources'!DI75","v":0},{"$f":"'School Resources'!DJ75","v":0},0,{"$f":"'School Resources'!DK75","v":60907.297376011142},{"$f":"'School Resources'!DL75","v":0},{"$f":"'School Resources'!DM75","v":0},{"$f":"'School Resources'!DN75","v":9297.8022429817829},70205.099618992928,{"$f":"'School Resources'!DO75","v":5199.4034345375376},{"$f":"'School Resources'!DP75","v":0},{"$f":"'School Resources'!DQ75","v":0},{"$f":"'School Resources'!DR75","v":70205.099618992928},{"$f":"'School Resources'!DS75","v":0},{"$f":"'School Resources'!DT75","v":0},70205.099618992928,{"$f":"'School Resources'!DU75","v":0},{"$f":"'School Resources'!DV75","v":0},0,{"$f":"'School Resources'!EA75","v":20243.801829559372},{"$f":"'School Resources'!DW75","v":60907.297376011142},{"$f":"'School Resources'!DX75","v":9297.8022429817829},70205.099618992928,{"$f":"'School Resources'!DY75","v":0},{"$f":"'School Resources'!DZ75","v":68145.729867088914},1732244.854061764,{"$f":"'School Resources'!EC75","v":110011.32429612007},{"$f":"'School Resources'!ED75","v":0},{"$f":"'School Resources'!EE75","v":0},110011.32429612007,{"$f":"'School Resources'!EF75","v":0},{"$f":"'School Resources'!EG75","v":0},{"$f":"'School Resources'!EH75","v":0},{"$f":"'School Resources'!EI75","v":0},0,{"$f":"'School Resources'!EJ75","v":54084.270416774016},{"$f":"'School Resources'!EK75","v":0},{"$f":"'School Resources'!EL75","v":0},54084.270416774016,{"$f":"'School Resources'!EM75","v":42184.834727928064},{"$f":"'School Resources'!EN75","v":0},{"$f":"'School Resources'!EO75","v":0},42184.834727928064,{"$f":"'School Resources'!EP75","v":206280.42944082216},0,{"$f":"'School Resources'!EQ75","v":91444.389529607215},{"$f":"'School Resources'!ER75","v":80054.268243869461},{"$f":"'School Resources'!ES75","v":0},{"$f":"'School Resources'!ET75","v":8005.4268243869465},{"$f":"'School Resources'!EU75","v":32021.707297547786},{"$f":"'School Resources'!EV75","v":10261.185268088049},{"$f":"'School Resources'!EW75","v":6595.774609125001},{"$f":"'School Resources'!EX75","v":228382.75177262444},{"$f":"'School Resources'!EY75","v":2255297.566971859}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!F85","v":267.49099999999999},{"$f":"'School Resources'!G85","v":0},{"$f":"'School Resources'!H85","v":0},{"$f":"'School Resources'!I85","v":267.49099999999999},{"$f":"'School Resources'!J85","v":"F"},{"$f":"'School Resources'!K85","v":"F"},{"$f":"'School Resources'!L85","v":0},{"$f":"'School Resources'!M85","v":0},{"$f":"'School Resources'!N85","v":0},{"$f":"'School Resources'!O85","v":"E"},{"$f":"'School Resources'!P85","v":3.6363124999999998},{"$f":"'School Resources'!Q85","v":3.8153125000000001},{"$f":"'School Resources'!R85","v":3.4088750000000001},{"$f":"'School Resources'!S85","v":3.2404375000000001},{"$f":"'School Resources'!T85","v":2.6172499999999999},{"$f":"'School Resources'!U85","v":0},{"$f":"'School Resources'!V85","v":0},{"$f":"'School Resources'!W85","v":0},{"$f":"'School Resources'!X85","v":0},{"$f":"'School Resources'!Y85","v":0},{"$f":"'School Resources'!Z85","v":0},{"$f":"'School Resources'!AA85","v":0},{"$f":"'School Resources'!AB85","v":0},{"$f":"'School Resources'!AC85","v":16.718187499999999},{"$f":"'School Resources'!AD85","v":0},{"$f":"'School Resources'!AE85","v":0},{"$f":"'School Resources'!AF85","v":16.718187499999999},{"$f":"SUM(Q64:AC64)","v":16.718187499999999},{"$f":"'School Resources'!AG85","v":3.3436374999999998},{"$f":"'School Resources'!AH85","v":0},{"$f":"'School Resources'!AI85","v":0},{"$f":"'School Resources'!AP85","v":0},{"$f":"IF(D64=\"NA\",0,AI64+AJ64+AK64+AL64)","v":3.3436374999999998},{"$f":"'School Resources'!AQ85","v":0},{"$f":"'School Resources'!AR85","v":0},{"$f":"'School Resources'!AS85","v":0},{"$f":"'School Resources'!AJ85","v":0},{"$f":"'School Resources'!AU85","v":0},{"$f":"'School Resources'!AV85","v":0},{"$f":"'School Resources'!AW85","v":0},{"$f":"SUM(AR64:AT64)","v":0},{"$f":"'School Resources'!AX85","v":0.92},{"$f":"'School Resources'!AY85","v":0},{"$f":"'School Resources'!AZ85","v":0},{"$f":"'School Resources'!BA85","v":8.7881944444443416E-3},{"$f":"SUM(AV64:AY64)","v":0.92878819444444438},{"$f":"'School Resources'!BB85","v":0.01},{"$f":"'School Resources'!BC85","v":0},{"$f":"'School Resources'!BD85","v":0},{"$f":"'School Resources'!BE85","v":0.92878819444444438},{"$f":"'School Resources'!BF85","v":0},{"$f":"'School Resources'!BG85","v":0},{"$f":"SUM(BD64:BF64)","v":0.92878819444444438},{"$f":"'School Resources'!BH85","v":0},{"$f":"'School Resources'!BI85","v":0},{"$f":"SUM(BH64:BI64)","v":0},{"$f":"'School Resources'!BJ85","v":0.92},{"$f":"'School Resources'!BK85","v":8.7881944444443416E-3},{"$f":"SUM(BK64:BL64)","v":0.92878819444444438},{"$f":"'School Resources'!BL85","v":0},{"$f":"'School Resources'!BM85","v":1.8575763888888888},{"$f":"'School Resources'!BN85","v":4.6539409722222222},{"$f":"'School Resources'!BO85","v":1},{"$f":"'School Resources'!BP85","v":0},{"$f":"'School Resources'!BQ85","v":0},{"$f":"SUM(BQ64:BS64)","v":1},{"$f":"'School Resources'!BR85","v":0},{"$f":"'School Resources'!BS85","v":0},{"$f":"'School Resources'!BT85","v":0},{"$f":"'School Resources'!BU85","v":0},{"$f":"SUM(BV64:BX64)","v":0},{"$f":"'School Resources'!BV85","v":1},{"$f":"'School Resources'!BW85","v":0},{"$f":"'School Resources'!BX85","v":0},{"$f":"SUM(BZ64:CB64)","v":1},{"$f":"'School Resources'!BY85","v":0.92878819444444438},{"$f":"'School Resources'!BZ85","v":0},{"$f":"'School Resources'!CA85","v":0},{"$f":"SUM(CD64:CF64)","v":0.92878819444444438},{"$f":"'School Resources'!CC85","v":270573.26058600273},{"$f":"'School Resources'!CD85","v":283892.41663898074},{"$f":"'School Resources'!CE85","v":253649.93346421965},{"$f":"'School Resources'!CF85","v":241116.71923140693},{"$f":"'School Resources'!CG85","v":194746.15184165709},{"$f":"'School Resources'!CH85","v":0},{"$f":"'School Resources'!CI85","v":0},{"$f":"'School Resources'!CJ85","v":0},{"$f":"'School Resources'!CK85","v":0},{"$f":"'School Resources'!CL85","v":0},{"$f":"'School Resources'!CM85","v":0},{"$f":"'School Resources'!CN85","v":0},{"$f":"'School Resources'!CO85","v":0},{"$f":"'School Resources'!CS85","v":1243978.4817622672},{"$f":"'School Resources'!CT85","v":248795.69635245341},{"$f":"'School Resources'!CU85","v":0},{"$f":"'School Resources'!CV85","v":0},{"$f":"'School Resources'!DC85","v":0},{"$f":"CV64+CW64+CX64+CY64","v":248795.69635245341},{"$f":"'School Resources'!DD85","v":0},{"$f":"'School Resources'!DE85","v":0},{"$f":"'School Resources'!DF85","v":0},{"$f":"'School Resources'!CW85","v":0},{"$f":"'School Resources'!DH85","v":0},{"$f":"'School Resources'!DI85","v":0},{"$f":"'School Resources'!DJ85","v":0},{"$f":"SUM(DE64:DG64)","v":0},{"$f":"'School Resources'!DK85","v":68455.997590724815},{"$f":"'School Resources'!DL85","v":0},{"$f":"'School Resources'!DM85","v":0},{"$f":"'School Resources'!DN85","v":653.91806273445991},{"$f":"SUM(DI64:DL64)","v":69109.915653459277},{"$f":"'School Resources'!DO85","v":744.08693033396548},{"$f":"'School Resources'!DP85","v":0},{"$f":"'School Resources'!DQ85","v":0},{"$f":"'School Resources'!DR85","v":69109.915653459277},{"$f":"'School Resources'!DS85","v":0},{"$f":"'School Resources'!DT85","v":0},{"$f":"SUM(DQ64:DS64)","v":69109.915653459277},{"$f":"'School Resources'!DU85","v":0},{"$f":"'School Resources'!DV85","v":0},{"$f":"SUM(DU64:DV64)","v":0},{"$f":"'School Resources'!EA85","v":19837.254933505134},{"$f":"'School Resources'!DW85","v":68455.997590724815},{"$f":"'School Resources'!DX85","v":653.91806273445991},{"$f":"SUM(DY64:DZ64)","v":69109.915653459277},{"$f":"'School Resources'!DY85","v":0},{"$f":"'School Resources'!DZ85","v":67461.67166056663},{"$f":"SUM(CU64,CZ64,DA64,DB64,DC64,DD64,DH64,DM64,DN64,DO64,DP64,DT64,EA64,EB64)","v":1700848.0120054323},{"$f":"'School Resources'!EC85","v":110324.34627283808},{"$f":"'School Resources'!ED85","v":0},{"$f":"'School Resources'!EE85","v":0},{"$f":"SUM(EE64:EG64)","v":110324.34627283808},{"$f":"'School Resources'!EF85","v":0},{"$f":"'School Resources'!EG85","v":0},{"$f":"'School Resources'!EH85","v":0},{"$f":"'School Resources'!EI85","v":0},{"$f":"SUM(EJ64:EL64)","v":0},{"$f":"'School Resources'!EJ85","v":50926.632154642968},{"$f":"'School Resources'!EK85","v":0},{"$f":"'School Resources'!EL85","v":0},{"$f":"SUM(EN64:EP64)","v":50926.632154642968},{"$f":"'School Resources'!EM85","v":39199.937911574023},{"$f":"'School Resources'!EN85","v":0},{"$f":"'School Resources'!EO85","v":0},{"$f":"SUM(ER64:ET64)","v":39199.937911574023},{"$f":"'School Resources'!EP85","v":200450.91633905508},{"$f":"EI64+EJ64+EK64+EL64","v":0},{"$f":"'School Resources'!EQ85","v":89858.790422371472},{"$f":"'School Resources'!ER85","v":78666.168034432427},{"$f":"'School Resources'!ES85","v":0},{"$f":"'School Resources'!ET85","v":7866.6168034432421},{"$f":"'School Resources'!EU85","v":31466.467213772969},{"$f":"'School Resources'!EV85","v":10083.261545441368},{"$f":"'School Resources'!EW85","v":6481.4072391250002},{"$f":"'School Resources'!EX85","v":224422.71125858647},{"$f":"'School Resources'!EY85","v":2213020.5661971457}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!F90","v":206.834},{"$f":"'School Resources'!G90","v":0},{"$f":"'School Resources'!H90","v":0},{"$f":"'School Resources'!I90","v":206.834},{"$f":"'School Resources'!J90","v":"F"},{"$f":"'School Resources'!K90","v":"F"},{"$f":"'School Resources'!L90","v":0},{"$f":"'School Resources'!M90","v":0},{"$f":"'School Resources'!N90","v":1},{"$f":"'School Resources'!O90","v":"E"},{"$f":"'School Resources'!P90","v":2.3311250000000001},{"$f":"'School Resources'!Q90","v":1.7172499999999999},{"$f":"'School Resources'!R90","v":2.1659375000000001},{"$f":"'School Resources'!S90","v":1.437125},{"$f":"'School Resources'!T90","v":1.313625},{"$f":"'School Resources'!U90","v":2.1015625},{"$f":"'School Resources'!V90","v":1.8605},{"$f":"'School Resources'!W90","v":0},{"$f":"'School Resources'!X90","v":0},{"$f":"'School Resources'!Y90","v":0},{"$f":"'School Resources'!Z90","v":0},{"$f":"'School Resources'!AA90","v":0},{"$f":"'School Resources'!AB90","v":0},{"$f":"'School Resources'!AC90","v":12.927125},{"$f":"'School Resources'!AD90","v":0},{"$f":"'School Resources'!AE90","v":0},{"$f":"'School Resources'!AF90","v":12.927125},{"$f":"SUM(Q65:AC65)","v":12.927125},{"$f":"'School Resources'!AG90","v":2.5854250000000003},{"$f":"'School Resources'!AH90","v":0},{"$f":"'School Resources'!AI90","v":0},{"$f":"'School Resources'!AP90","v":0},2.5854250000000003,{"$f":"'School Resources'!AQ90","v":0},{"$f":"'School Resources'!AR90","v":0},{"$f":"'School Resources'!AS90","v":0},{"$f":"'School Resources'!AJ90","v":0},{"$f":"'School Resources'!AU90","v":0},{"$f":"'School Resources'!AV90","v":0},{"$f":"'School Resources'!AW90","v":0},{"$f":"SUM(AR65:AT65)","v":0},{"$f":"'School Resources'!AX90","v":0.56000000000000005},{"$f":"'School Resources'!AY90","v":0},{"$f":"'School Resources'!AZ90","v":0},{"$f":"'School Resources'!BA90","v":0.15817361111111106},{"$f":"SUM(AV65:AY65)","v":0.71817361111111111},{"$f":"'School Resources'!BB90","v":0.01},{"$f":"'School Resources'!BC90","v":0},{"$f":"'School Resources'!BD90","v":0},{"$f":"'School Resources'!BE90","v":0.71817361111111111},{"$f":"'School Resources'!BF90","v":0},{"$f":"'School Resources'!BG90","v":0},{"$f":"SUM(BD65:BF65)","v":0.71817361111111111},{"$f":"'School Resources'!BH90","v":0},{"$f":"'School Resources'!BI90","v":0},{"$f":"SUM(BH65:BI65)","v":0},{"$f":"'School Resources'!BJ90","v":0.56000000000000005},{"$f":"'School Resources'!BK90","v":0.15817361111111106},{"$f":"SUM(BK65:BL65)","v":0.71817361111111111},{"$f":"'School Resources'!BL90","v":0},{"$f":"'School Resources'!BM90","v":1.4363472222222222},{"$f":"'School Resources'!BN90","v":3.6008680555555559},{"$f":"'School Resources'!BO90","v":1},{"$f":"'School Resources'!BP90","v":0},{"$f":"'School Resources'!BQ90","v":0},{"$f":"SUM(BQ65:BS65)","v":1},{"$f":"'School Resources'!BR90","v":0},{"$f":"'School Resources'!BS90","v":0},{"$f":"'School Resources'!BT90","v":0},{"$f":"'School Resources'!BU90","v":0},0,{"$f":"'School Resources'!BV90","v":1},{"$f":"'School Resources'!BW90","v":0},{"$f":"'School Resources'!BX90","v":0},{"$f":"SUM(BZ65:CB65)","v":1},{"$f":"'School Resources'!BY90","v":0.71817361111111111},{"$f":"'School Resources'!BZ90","v":0},{"$f":"'School Resources'!CA90","v":0},{"$f":"SUM(CD65:CF65)","v":0.71817361111111111},{"$f":"'School Resources'!CC90","v":175110.66830878201},{"$f":"'School Resources'!CD90","v":128997.28463864267},{"$f":"'School Resources'!CE90","v":162702.02719290153},{"$f":"'School Resources'!CF90","v":107954.70821738789},{"$f":"'School Resources'!CG90","v":98677.570553755708},{"$f":"'School Resources'!CH90","v":157866.27223665599},{"$f":"'School Resources'!CI90","v":139758.0131432201},{"$f":"'School Resources'!CJ90","v":0},{"$f":"'School Resources'!CK90","v":0},{"$f":"'School Resources'!CL90","v":0},{"$f":"'School Resources'!CM90","v":0},{"$f":"'School Resources'!CN90","v":0},{"$f":"'School Resources'!CO90","v":0},{"$f":"'School Resources'!CS90","v":971066.54429134587},{"$f":"'School Resources'!CT90","v":194213.30885826919},{"$f":"'School Resources'!CU90","v":0},{"$f":"'School Resources'!CV90","v":0},{"$f":"'School Resources'!DC90","v":0},194213.30885826919,{"$f":"'School Resources'!DD90","v":0},{"$f":"'School Resources'!DE90","v":0},{"$f":"'School Resources'!DF90","v":0},{"$f":"'School Resources'!CW90","v":0},{"$f":"'School Resources'!DH90","v":0},{"$f":"'School Resources'!DI90","v":0},{"$f":"'School Resources'!DJ90","v":0},{"$f":"SUM(DE65:DG65)","v":0},{"$f":"'School Resources'!DK90","v":42066.373211611535},{"$f":"'School Resources'!DL90","v":0},{"$f":"'School Resources'!DM90","v":0},{"$f":"'School Resources'!DN90","v":11881.768137907682},{"$f":"SUM(DI65:DL65)","v":53948.141349519217},{"$f":"'School Resources'!DO90","v":751.18523592163444},{"$f":"'School Resources'!DP90","v":0},{"$f":"'School Resources'!DQ90","v":0},{"$f":"'School Resources'!DR90","v":53948.141349519217},{"$f":"'School Resources'!DS90","v":0},{"$f":"'School Resources'!DT90","v":0},{"$f":"SUM(DQ65:DS65)","v":53948.141349519217},{"$f":"'School Resources'!DU90","v":0},{"$f":"'School Resources'!DV90","v":0},{"$f":"SUM(DU65:DV65)","v":0},{"$f":"'School Resources'!EA90","v":15341.046073046824},{"$f":"'School Resources'!DW90","v":42066.373211611535},{"$f":"'School Resources'!DX90","v":11881.768137907682},{"$f":"SUM(DY65:DZ65)","v":53948.141349519217},{"$f":"'School Resources'!DY90","v":0},{"$f":"'School Resources'!DZ90","v":52489.895331988599},1327875.4624340939,{"$f":"'School Resources'!EC90","v":106366.15712546834},{"$f":"'School Resources'!ED90","v":0},{"$f":"'School Resources'!EE90","v":0},{"$f":"SUM(EE65:EG65)","v":106366.15712546834},{"$f":"'School Resources'!EF90","v":0},{"$f":"'School Resources'!EG90","v":0},{"$f":"'School Resources'!EH90","v":0},{"$f":"'School Resources'!EI90","v":0},0,{"$f":"'School Resources'!EJ90","v":56249.823527933229},{"$f":"'School Resources'!EK90","v":0},{"$f":"'School Resources'!EL90","v":0},{"$f":"SUM(EN65:EP65)","v":56249.823527933229},{"$f":"'School Resources'!EM90","v":33248.278980573457},{"$f":"'School Resources'!EN90","v":0},{"$f":"'School Resources'!EO90","v":0},{"$f":"SUM(ER65:ET65)","v":33248.278980573457},{"$f":"'School Resources'!EP90","v":195864.25963397505},0,{"$f":"'School Resources'!EQ90","v":69482.162234321091},{"$f":"'School Resources'!ER90","v":60827.609898029456},{"$f":"'School Resources'!ES90","v":0},{"$f":"'School Resources'!ET90","v":6082.760989802945},{"$f":"'School Resources'!EU90","v":24331.04395921178},{"$f":"'School Resources'!EV90","v":7796.7532309117696},{"$f":"'School Resources'!EW90","v":25435.090561665016},{"$f":"'School Resources'!EX90","v":193955.42087394206},{"$f":"'School Resources'!EY90","v":1785526.0843470469}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!F96","v":552.23599999999999},{"$f":"'School Resources'!G96","v":0},{"$f":"'School Resources'!H96","v":0},{"$f":"'School Resources'!I96","v":552.23599999999999},{"$f":"'School Resources'!J96","v":"F"},{"$f":"'School Resources'!K96","v":"F"},{"$f":"'School Resources'!L96","v":0},{"$f":"'School Resources'!M96","v":0},{"$f":"'School Resources'!N96","v":0},{"$f":"'School Resources'!O96","v":"E"},{"$f":"'School Resources'!P96","v":9.0008541666666666},{"$f":"'School Resources'!Q96","v":8.7707708333333336},{"$f":"'School Resources'!R96","v":8.4588333333333328},{"$f":"'School Resources'!S96","v":8.2842916666666664},{"$f":"'School Resources'!T96","v":0},{"$f":"'School Resources'!U96","v":0},{"$f":"'School Resources'!V96","v":0},{"$f":"'School Resources'!W96","v":0},{"$f":"'School Resources'!X96","v":0},{"$f":"'School Resources'!Y96","v":0},{"$f":"'School Resources'!Z96","v":0},{"$f":"'School Resources'!AA96","v":0},{"$f":"'School Resources'!AB96","v":0},{"$f":"'School Resources'!AC96","v":34.514749999999999},{"$f":"'School Resources'!AD96","v":0},{"$f":"'School Resources'!AE96","v":0},{"$f":"'School Resources'!AF96","v":34.514749999999999},{"$f":"SUM(Q66:AC66)","v":34.514749999999999},{"$f":"'School Resources'!AG96","v":6.9029500000000006},{"$f":"'School Resources'!AH96","v":0},{"$f":"'School Resources'!AI96","v":0},{"$f":"'School Resources'!AP96","v":0},6.9029500000000006,{"$f":"'School Resources'!AQ96","v":0},{"$f":"'School Resources'!AR96","v":0},{"$f":"'School Resources'!AS96","v":0},{"$f":"'School Resources'!AJ96","v":0},{"$f":"'School Resources'!AU96","v":0},{"$f":"'School Resources'!AV96","v":0},{"$f":"'School Resources'!AW96","v":0},{"$f":"SUM(AR66:AT66)","v":0},{"$f":"'School Resources'!AX96","v":2.11},{"$f":"'School Resources'!AY96","v":0},{"$f":"'School Resources'!AZ96","v":0},{"$f":"'School Resources'!BA96","v":0},{"$f":"SUM(AV66:AY66)","v":2.11},{"$f":"'School Resources'!BB96","v":0.01},{"$f":"'School Resources'!BC96","v":0},{"$f":"'School Resources'!BD96","v":0},{"$f":"'School Resources'!BE96","v":1.917486111111111},{"$f":"'School Resources'!BF96","v":0},{"$f":"'School Resources'!BG96","v":0},{"$f":"SUM(BD66:BF66)","v":1.917486111111111},{"$f":"'School Resources'!BH96","v":0},{"$f":"'School Resources'!BI96","v":0},{"$f":"SUM(BH66:BI66)","v":0},{"$f":"'School Resources'!BJ96","v":2.11},{"$f":"'School Resources'!BK96","v":0},{"$f":"SUM(BK66:BL66)","v":2.11},{"$f":"'School Resources'!BL96","v":0},{"$f":"'School Resources'!BM96","v":3.834972222222222},{"$f":"'School Resources'!BN96","v":9.9824583333333319},{"$f":"'School Resources'!BO96","v":1},{"$f":"'School Resources'!BP96","v":0},{"$f":"'School Resources'!BQ96","v":0},{"$f":"SUM(BQ66:BS66)","v":1},{"$f":"'School Resources'!BR96","v":0},{"$f":"'School Resources'!BS96","v":0.91748611111111111},{"$f":"'School Resources'!BT96","v":0},{"$f":"'School Resources'!BU96","v":0},0.91748611111111111,{"$f":"'School Resources'!BV96","v":1.917486111111111},{"$f":"'School Resources'!BW96","v":0},{"$f":"'School Resources'!BX96","v":0},{"$f":"SUM(BZ66:CB66)","v":1.917486111111111},{"$f":"'School Resources'!BY96","v":1.917486111111111},{"$f":"'School Resources'!BZ96","v":0},{"$f":"'School Resources'!CA96","v":0},{"$f":"SUM(CD66:CF66)","v":1.917486111111111},{"$f":"'School Resources'!CC96","v":694282.71437047992},{"$f":"'School Resources'!CD96","v":676535.18972002412},{"$f":"'School Resources'!CE96","v":652473.82729777892},{"$f":"'School Resources'!CF96","v":639010.5203871018},{"$f":"'School Resources'!CG96","v":0},{"$f":"'School Resources'!CH96","v":0},{"$f":"'School Resources'!CI96","v":0},{"$f":"'School Resources'!CJ96","v":0},{"$f":"'School Resources'!CK96","v":0},{"$f":"'School Resources'!CL96","v":0},{"$f":"'School Resources'!CM96","v":0},{"$f":"'School Resources'!CN96","v":0},{"$f":"'School Resources'!CO96","v":0},{"$f":"'School Resources'!CS96","v":2662302.2517753849},{"$f":"'School Resources'!CT96","v":532460.45035507705},{"$f":"'School Resources'!CU96","v":0},{"$f":"'School Resources'!CV96","v":0},{"$f":"'School Resources'!DC96","v":0},532460.45035507705,{"$f":"'School Resources'!DD96","v":0},{"$f":"'School Resources'!DE96","v":0},{"$f":"'School Resources'!DF96","v":0},{"$f":"'School Resources'!CW96","v":0},{"$f":"'School Resources'!DH96","v":0},{"$f":"'School Resources'!DI96","v":0},{"$f":"'School Resources'!DJ96","v":0},{"$f":"SUM(DE66:DG66)","v":0},{"$f":"'School Resources'!DK96","v":162755.27857643651},{"$f":"'School Resources'!DL96","v":0},{"$f":"'School Resources'!DM96","v":0},{"$f":"'School Resources'!DN96","v":0},{"$f":"SUM(DI66:DL66)","v":162755.27857643651},{"$f":"'School Resources'!DO96","v":771.3520311679456},{"$f":"'School Resources'!DP96","v":0},{"$f":"'School Resources'!DQ96","v":0},{"$f":"'School Resources'!DR96","v":147905.68065418804},{"$f":"'School Resources'!DS96","v":0},{"$f":"'School Resources'!DT96","v":0},{"$f":"SUM(DQ66:DS66)","v":147905.68065418804},{"$f":"'School Resources'!DU96","v":0},{"$f":"'School Resources'!DV96","v":0},{"$f":"SUM(DU66:DV66)","v":0},{"$f":"'School Resources'!EA96","v":41125.868379259693},{"$f":"'School Resources'!DW96","v":162755.27857643651},{"$f":"'School Resources'!DX96","v":0},{"$f":"SUM(DY66:DZ66)","v":162755.27857643651},{"$f":"'School Resources'!DY96","v":0},{"$f":"'School Resources'!DZ96","v":143036.2470548038},3668950.2919686912,{"$f":"'School Resources'!EC96","v":115493.12291611273},{"$f":"'School Resources'!ED96","v":0},{"$f":"'School Resources'!EE96","v":0},{"$f":"SUM(EE66:EG66)","v":115493.12291611273},{"$f":"'School Resources'!EF96","v":0},{"$f":"'School Resources'!EG96","v":90502.555922984699},{"$f":"'School Resources'!EH96","v":0},{"$f":"'School Resources'!EI96","v":0},90502.555922984699,{"$f":"'School Resources'!EJ96","v":106127.83651845418},{"$f":"'School Resources'!EK96","v":0},{"$f":"'School Resources'!EL96","v":0},{"$f":"SUM(EN66:EP66)","v":106127.83651845418},{"$f":"'School Resources'!EM96","v":87443.554420631233},{"$f":"'School Resources'!EN96","v":0},{"$f":"'School Resources'!EO96","v":0},{"$f":"SUM(ER66:ET66)","v":87443.554420631233},{"$f":"'School Resources'!EP96","v":399567.06977818289},90502.555922984699,{"$f":"'School Resources'!EQ96","v":185513.75181852374},{"$f":"'School Resources'!ER96","v":162406.54814802302},{"$f":"'School Resources'!ES96","v":0},{"$f":"'School Resources'!ET96","v":16240.654814802301},{"$f":"'School Resources'!EU96","v":64962.619259209205},{"$f":"'School Resources'!EV96","v":20816.924766845837},{"$f":"'School Resources'!EW96","v":13380.885368500001},{"$f":"'School Resources'!EX96","v":463321.3841759041},{"$f":"'School Resources'!EY96","v":4716000.8613568414}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!F102","v":0},{"$f":"'School Resources'!G102","v":39.366999999999997},{"$f":"'School Resources'!H102","v":0},{"$f":"'School Resources'!I102","v":39.366999999999997},{"$f":"'School Resources'!J102","v":"F"},{"$f":"'School Resources'!K102","v":"T"},{"$f":"'School Resources'!L102","v":0},{"$f":"'School Resources'!M102","v":0},{"$f":"'School Resources'!N102","v":0},{"$f":"'School Resources'!O102","v":"M"},{"$f":"'School Resources'!P102","v":0},{"$f":"'School Resources'!Q102","v":0},{"$f":"'School Resources'!R102","v":0},{"$f":"'School Resources'!S102","v":0},{"$f":"'School Resources'!T102","v":0},{"$f":"'School Resources'!U102","v":0},{"$f":"'School Resources'!V102","v":0},{"$f":"'School Resources'!W102","v":0},{"$f":"'School Resources'!X102","v":0},{"$f":"'School Resources'!Y102","v":0},{"$f":"'School Resources'!Z102","v":0},{"$f":"'School Resources'!AA102","v":0},{"$f":"'School Resources'!AB102","v":0},{"$f":"'School Resources'!AC102","v":0},{"$f":"'School Resources'!AD102","v":0},{"$f":"'School Resources'!AE102","v":0},{"$f":"'School Resources'!AF102","v":0},{"$f":"SUM(Q67:AC67)","v":0},{"$f":"'School Resources'!AG102","v":0},{"$f":"'School Resources'!AH102","v":0},{"$f":"'School Resources'!AI102","v":0},{"$f":"'School Resources'!AP102","v":0},0,{"$f":"'School Resources'!AQ102","v":0},{"$f":"'School Resources'!AR102","v":5.6238571428571422},{"$f":"'School Resources'!AS102","v":0},{"$f":"'School Resources'!AJ102","v":0},{"$f":"'School Resources'!AU102","v":0},{"$f":"'School Resources'!AV102","v":0},{"$f":"'School Resources'!AW102","v":0},{"$f":"SUM(AR67:AT67)","v":0},{"$f":"'School Resources'!AX102","v":0},{"$f":"'School Resources'!AY102","v":0},{"$f":"'School Resources'!AZ102","v":0},{"$f":"'School Resources'!BA102","v":0},{"$f":"SUM(AV67:AY67)","v":0},{"$f":"'School Resources'!BB102","v":0},{"$f":"'School Resources'!BC102","v":0},{"$f":"'School Resources'!BD102","v":0},{"$f":"'School Resources'!BE102","v":0},{"$f":"'School Resources'!BF102","v":0},{"$f":"'School Resources'!BG102","v":0},{"$f":"SUM(BD67:BF67)","v":0},{"$f":"'School Resources'!BH102","v":0},{"$f":"'School Resources'!BI102","v":0},{"$f":"SUM(BH67:BI67)","v":0},{"$f":"'School Resources'!BJ102","v":0},{"$f":"'School Resources'!BK102","v":0},{"$f":"SUM(BK67:BL67)","v":0},{"$f":"'School Resources'!BL102","v":0},{"$f":"'School Resources'!BM102","v":0},{"$f":"'School Resources'!BN102","v":0},{"$f":"'School Resources'!BO102","v":0},{"$f":"'School Resources'!BP102","v":0},{"$f":"'School Resources'!BQ102","v":0},{"$f":"SUM(BQ67:BS67)","v":0},{"$f":"'School Resources'!BR102","v":1},{"$f":"'School Resources'!BS102","v":0},{"$f":"'School Resources'!BT102","v":0},{"$f":"'School Resources'!BU102","v":0},0,{"$f":"'School Resources'!BV102","v":0},{"$f":"'School Resources'!BW102","v":0},{"$f":"'School Resources'!BX102","v":0},{"$f":"SUM(BZ67:CB67)","v":0},{"$f":"'School Resources'!BY102","v":0},{"$f":"'School Resources'!BZ102","v":0},{"$f":"'School Resources'!CA102","v":0},{"$f":"SUM(CD67:CF67)","v":0},{"$f":"'School Resources'!CC102","v":0},{"$f":"'School Resources'!CD102","v":0},{"$f":"'School Resources'!CE102","v":0},{"$f":"'School Resources'!CF102","v":0},{"$f":"'School Resources'!CG102","v":0},{"$f":"'School Resources'!CH102","v":0},{"$f":"'School Resources'!CI102","v":0},{"$f":"'School Resources'!CJ102","v":0},{"$f":"'School Resources'!CK102","v":0},{"$f":"'School Resources'!CL102","v":0},{"$f":"'School Resources'!CM102","v":0},{"$f":"'School Resources'!CN102","v":0},{"$f":"'School Resources'!CO102","v":0},{"$f":"'School Resources'!CS102","v":0},{"$f":"'School Resources'!CT102","v":0},{"$f":"'School Resources'!CU102","v":0},{"$f":"'School Resources'!CV102","v":0},{"$f":"'School Resources'!DC102","v":0},0,{"$f":"'School Resources'!DD102","v":0},{"$f":"'School Resources'!DE102","v":427990.19228760665},{"$f":"'School Resources'!DF102","v":0},{"$f":"'School Resources'!CW102","v":0},{"$f":"'School Resources'!DH102","v":0},{"$f":"'School Resources'!DI102","v":0},{"$f":"'School Resources'!DJ102","v":0},{"$f":"SUM(DE67:DG67)","v":0},{"$f":"'School Resources'!DK102","v":0},{"$f":"'School Resources'!DL102","v":0},{"$f":"'School Resources'!DM102","v":0},{"$f":"'School Resources'!DN102","v":0},{"$f":"SUM(DI67:DL67)","v":0},{"$f":"'School Resources'!DO102","v":0},{"$f":"'School Resources'!DP102","v":0},{"$f":"'School Resources'!DQ102","v":0},{"$f":"'School Resources'!DR102","v":0},{"$f":"'School Resources'!DS102","v":0},{"$f":"'School Resources'!DT102","v":0},{"$f":"SUM(DQ67:DS67)","v":0},{"$f":"'School Resources'!DU102","v":0},{"$f":"'School Resources'!DV102","v":0},0,{"$f":"'School Resources'!EA102","v":5312.3157319036673},{"$f":"'School Resources'!DW102","v":0},{"$f":"'School Resources'!DX102","v":0},0,{"$f":"'School Resources'!DY102","v":0},{"$f":"'School Resources'!DZ102","v":0},427990.19228760665,{"$f":"'School Resources'!EC102","v":0},{"$f":"'School Resources'!ED102","v":0},{"$f":"'School Resources'!EE102","v":0},0,{"$f":"'School Resources'!EF102","v":98339.630670705243},{"$f":"'School Resources'!EG102","v":0},{"$f":"'School Resources'!EH102","v":0},{"$f":"'School Resources'!EI102","v":0},0,{"$f":"'School Resources'!EJ102","v":0},{"$f":"'School Resources'!EK102","v":0},{"$f":"'School Resources'!EL102","v":0},0,{"$f":"'School Resources'!EM102","v":0},{"$f":"'School Resources'!EN102","v":0},{"$f":"'School Resources'!EO102","v":0},0,{"$f":"'School Resources'!EP102","v":98339.630670705243},98339.630670705243,{"$f":"'School Resources'!EQ102","v":13224.63560477735},{"$f":"'School Resources'!ER102","v":11577.402742565175},{"$f":"'School Resources'!ES102","v":0},{"$f":"'School Resources'!ET102","v":1157.7402742565175},{"$f":"'School Resources'!EU102","v":4630.9610970260701},{"$f":"'School Resources'!EV102","v":1483.9667774220079},{"$f":"'School Resources'!EW102","v":27491.278534740923},{"$f":"'School Resources'!EX102","v":59565.985030788041},{"$f":"'School Resources'!EY102","v":591208.12372100353}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!F105","v":165.66400000000002},{"$f":"'School Resources'!G105","v":0},{"$f":"'School Resources'!H105","v":0},{"$f":"'School Resources'!I105","v":165.66400000000002},{"$f":"'School Resources'!J105","v":"F"},{"$f":"'School Resources'!K105","v":"F"},{"$f":"'School Resources'!L105","v":0},{"$f":"'School Resources'!M105","v":0},{"$f":"'School Resources'!N105","v":0},{"$f":"'School Resources'!O105","v":"E"},{"$f":"'School Resources'!P105","v":1.9959374999999999},{"$f":"'School Resources'!Q105","v":1.9596875},{"$f":"'School Resources'!R105","v":1.939125},{"$f":"'School Resources'!S105","v":1.2625},{"$f":"'School Resources'!T105","v":1.5850625},{"$f":"'School Resources'!U105","v":1.6116874999999999},{"$f":"'School Resources'!V105","v":0},{"$f":"'School Resources'!W105","v":0},{"$f":"'School Resources'!X105","v":0},{"$f":"'School Resources'!Y105","v":0},{"$f":"'School Resources'!Z105","v":0},{"$f":"'School Resources'!AA105","v":0},{"$f":"'School Resources'!AB105","v":0},{"$f":"'School Resources'!AC105","v":10.354000000000001},{"$f":"'School Resources'!AD105","v":0},{"$f":"'School Resources'!AE105","v":0},{"$f":"'School Resources'!AF105","v":10.354000000000001},10.354000000000001,{"$f":"'School Resources'!AG105","v":2.0708000000000002},{"$f":"'School Resources'!AH105","v":0},{"$f":"'School Resources'!AI105","v":0},{"$f":"'School Resources'!AP105","v":0},2.0708000000000002,{"$f":"'School Resources'!AQ105","v":0},{"$f":"'School Resources'!AR105","v":0},{"$f":"'School Resources'!AS105","v":0},{"$f":"'School Resources'!AJ105","v":0},{"$f":"'School Resources'!AU105","v":0},{"$f":"'School Resources'!AV105","v":0},{"$f":"'School Resources'!AW105","v":0},0,{"$f":"'School Resources'!AX105","v":0.78},{"$f":"'School Resources'!AY105","v":0},{"$f":"'School Resources'!AZ105","v":0},{"$f":"'School Resources'!BA105","v":0},0.78,{"$f":"'School Resources'!BB105","v":0.03},{"$f":"'School Resources'!BC105","v":0},{"$f":"'School Resources'!BD105","v":0},{"$f":"'School Resources'!BE105","v":0.57522222222222219},{"$f":"'School Resources'!BF105","v":0},{"$f":"'School Resources'!BG105","v":0},0.57522222222222219,{"$f":"'School Resources'!BH105","v":0},{"$f":"'School Resources'!BI105","v":0},0,{"$f":"'School Resources'!BJ105","v":0.78},{"$f":"'School Resources'!BK105","v":0},0.78,{"$f":"'School Resources'!BL105","v":0},{"$f":"'School Resources'!BM105","v":1.1504444444444444},{"$f":"'School Resources'!BN105","v":3.3156666666666661},{"$f":"'School Resources'!BO105","v":1},{"$f":"'School Resources'!BP105","v":0},{"$f":"'School Resources'!BQ105","v":0},1,{"$f":"'School Resources'!BR105","v":0},{"$f":"'School Resources'!BS105","v":0},{"$f":"'School Resources'!BT105","v":0},{"$f":"'School Resources'!BU105","v":0},0,{"$f":"'School Resources'!BV105","v":1},{"$f":"'School Resources'!BW105","v":0},{"$f":"'School Resources'!BX105","v":0},1,{"$f":"'School Resources'!BY105","v":0.57522222222222219},{"$f":"'School Resources'!BZ105","v":0},{"$f":"'School Resources'!CA105","v":0},0.57522222222222219,{"$f":"'School Resources'!CC105","v":146196.79300813688},{"$f":"'School Resources'!CD105","v":143541.58273900524},{"$f":"'School Resources'!CE105","v":142035.43760358403},{"$f":"'School Resources'!CF105","v":92474.564545619709},{"$f":"'School Resources'!CG105","v":116101.35799215156},{"$f":"'School Resources'!CH105","v":118051.56415534136},{"$f":"'School Resources'!CI105","v":0},{"$f":"'School Resources'!CJ105","v":0},{"$f":"'School Resources'!CK105","v":0},{"$f":"'School Resources'!CL105","v":0},{"$f":"'School Resources'!CM105","v":0},{"$f":"'School Resources'!CN105","v":0},{"$f":"'School Resources'!CO105","v":0},{"$f":"'School Resources'!CS105","v":758401.30004383891},{"$f":"'School Resources'!CT105","v":151680.26000876777},{"$f":"'School Resources'!CU105","v":0},{"$f":"'School Resources'!CV105","v":0},{"$f":"'School Resources'!DC105","v":0},151680.26000876777,{"$f":"'School Resources'!DD105","v":0},{"$f":"'School Resources'!DE105","v":0},{"$f":"'School Resources'!DF105","v":0},{"$f":"'School Resources'!CW105","v":0},{"$f":"'School Resources'!DH105","v":0},{"$f":"'School Resources'!DI105","v":0},{"$f":"'School Resources'!DJ105","v":0},0,{"$f":"'School Resources'!DK105","v":57132.800273729408},{"$f":"'School Resources'!DL105","v":0},{"$f":"'School Resources'!DM105","v":0},{"$f":"'School Resources'!DN105","v":0},57132.800273729408,{"$f":"'School Resources'!DO105","v":2197.4153951434387},{"$f":"'School Resources'!DP105","v":0},{"$f":"'School Resources'!DQ105","v":0},{"$f":"'School Resources'!DR105","v":42133.405557991042},{"$f":"'School Resources'!DS105","v":0},{"$f":"'School Resources'!DT105","v":0},42133.405557991042,{"$f":"'School Resources'!DU105","v":0},{"$f":"'School Resources'!DV105","v":0},0,{"$f":"'School Resources'!EA105","v":12501.639793232674},{"$f":"'School Resources'!DW105","v":57132.800273729408},{"$f":"'School Resources'!DX105","v":0},57132.800273729408,{"$f":"'School Resources'!DY105","v":0},{"$f":"'School Resources'!DZ105","v":43081.740800904598},1068677.9815531999,{"$f":"'School Resources'!EC105","v":105087.62899116392},{"$f":"'School Resources'!ED105","v":0},{"$f":"'School Resources'!EE105","v":0},105087.62899116392,{"$f":"'School Resources'!EF105","v":0},{"$f":"'School Resources'!EG105","v":0},{"$f":"'School Resources'!EH105","v":0},{"$f":"'School Resources'!EI105","v":0},0,{"$f":"'School Resources'!EJ105","v":54331.213735893238},{"$f":"'School Resources'!EK105","v":0},{"$f":"'School Resources'!EL105","v":0},54331.213735893238,{"$f":"'School Resources'!EM105","v":25782.27393337003},{"$f":"'School Resources'!EN105","v":0},{"$f":"'School Resources'!EO105","v":0},25782.27393337003,{"$f":"'School Resources'!EP105","v":185201.11666042719},0,{"$f":"'School Resources'!EQ105","v":55651.841207860263},{"$f":"'School Resources'!ER105","v":48719.964639020429},{"$f":"'School Resources'!ES105","v":0},{"$f":"'School Resources'!ET105","v":4871.9964639020436},{"$f":"'School Resources'!EU105","v":19487.985855608174},{"$f":"'School Resources'!EV105","v":6244.8210992668874},{"$f":"'School Resources'!EW105","v":4014.100844000001},{"$f":"'School Resources'!EX105","v":138990.71010965778},{"$f":"'School Resources'!EY105","v":1448453.1889174224}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!F109","v":0},{"$f":"'School Resources'!G109","v":150.983},{"$f":"'School Resources'!H109","v":0},{"$f":"'School Resources'!I109","v":150.983},{"$f":"'School Resources'!J109","v":"F"},{"$f":"'School Resources'!K109","v":"F"},{"$f":"'School Resources'!L109","v":0},{"$f":"'School Resources'!M109","v":0},{"$f":"'School Resources'!N109","v":0},{"$f":"'School Resources'!O109","v":"M"},{"$f":"'School Resources'!P109","v":0},{"$f":"'School Resources'!Q109","v":0},{"$f":"'School Resources'!R109","v":0},{"$f":"'School Resources'!S109","v":0},{"$f":"'School Resources'!T109","v":0},{"$f":"'School Resources'!U109","v":0},{"$f":"'School Resources'!V109","v":3.0892380952380951},{"$f":"'School Resources'!W109","v":2.3142857142857145},{"$f":"'School Resources'!X109","v":1.7861428571428573},{"$f":"'School Resources'!Y109","v":0},{"$f":"'School Resources'!Z109","v":0},{"$f":"'School Resources'!AA109","v":0},{"$f":"'School Resources'!AB109","v":0},{"$f":"'School Resources'!AC109","v":0},{"$f":"'School Resources'!AD109","v":7.1896666666666667},{"$f":"'School Resources'!AE109","v":0},{"$f":"'School Resources'!AF109","v":7.1896666666666667},7.1896666666666667,{"$f":"'School Resources'!AG109","v":0},{"$f":"'School Resources'!AH109","v":2.3725900000000002},{"$f":"'School Resources'!AI109","v":0},{"$f":"'School Resources'!AP109","v":0},2.3725900000000002,{"$f":"'School Resources'!AQ109","v":0},{"$f":"'School Resources'!AR109","v":0},{"$f":"'School Resources'!AS109","v":0},{"$f":"'School Resources'!AJ109","v":0},{"$f":"'School Resources'!AU109","v":0},{"$f":"'School Resources'!AV109","v":0},{"$f":"'School Resources'!AW109","v":0},0,{"$f":"'School Resources'!AX109","v":0},{"$f":"'School Resources'!AY109","v":1.33},{"$f":"'School Resources'!AZ109","v":0},{"$f":"'School Resources'!BA109","v":0},1.33,{"$f":"'School Resources'!BB109","v":0.52},{"$f":"'School Resources'!BC109","v":0},{"$f":"'School Resources'!BD109","v":0},{"$f":"'School Resources'!BE109","v":0},{"$f":"'School Resources'!BF109","v":1},{"$f":"'School Resources'!BG109","v":0},1,{"$f":"'School Resources'!BH109","v":0.47931111111111113},{"$f":"'School Resources'!BI109","v":0},0.47931111111111113,{"$f":"'School Resources'!BJ109","v":1.33},{"$f":"'School Resources'!BK109","v":0},1.33,{"$f":"'School Resources'!BL109","v":0.60393200000000002},{"$f":"'School Resources'!BM109","v":0.95862222222222226},{"$f":"'School Resources'!BN109","v":6.2218653333333336},{"$f":"'School Resources'!BO109","v":0},{"$f":"'School Resources'!BP109","v":1},{"$f":"'School Resources'!BQ109","v":0},1,{"$f":"'School Resources'!BR109","v":0},{"$f":"'School Resources'!BS109","v":0},{"$f":"'School Resources'!BT109","v":0},{"$f":"'School Resources'!BU109","v":0},0,{"$f":"'School Resources'!BV109","v":0},{"$f":"'School Resources'!BW109","v":1},{"$f":"'School Resources'!BX109","v":0},1,{"$f":"'School Resources'!BY109","v":0},{"$f":"'School Resources'!BZ109","v":0.47931111111111113},{"$f":"'School Resources'!CA109","v":0},0.47931111111111113,{"$f":"'School Resources'!CC109","v":0},{"$f":"'School Resources'!CD109","v":0},{"$f":"'School Resources'!CE109","v":0},{"$f":"'School Resources'!CF109","v":0},{"$f":"'School Resources'!CG109","v":0},{"$f":"'School Resources'!CH109","v":0},{"$f":"'School Resources'!CI109","v":233130.31139927072},{"$f":"'School Resources'!CJ109","v":174648.28951513022},{"$f":"'School Resources'!CK109","v":134791.82492639957},{"$f":"'School Resources'!CL109","v":0},{"$f":"'School Resources'!CM109","v":0},{"$f":"'School Resources'!CN109","v":0},{"$f":"'School Resources'!CO109","v":0},{"$f":"'School Resources'!CS109","v":542570.42584080051},{"$f":"'School Resources'!CT109","v":0},{"$f":"'School Resources'!CU109","v":179048.24052746416},{"$f":"'School Resources'!CV109","v":0},{"$f":"'School Resources'!DC109","v":0},179048.24052746416,{"$f":"'School Resources'!DD109","v":0},{"$f":"'School Resources'!DE109","v":0},{"$f":"'School Resources'!DF109","v":0},{"$f":"'School Resources'!CW109","v":0},{"$f":"'School Resources'!DH109","v":0},{"$f":"'School Resources'!DI109","v":0},{"$f":"'School Resources'!DJ109","v":0},0,{"$f":"'School Resources'!DK109","v":0},{"$f":"'School Resources'!DL109","v":100368.86267813965},{"$f":"'School Resources'!DM109","v":0},{"$f":"'School Resources'!DN109","v":0},100368.86267813965,{"$f":"'School Resources'!DO109","v":39241.961347844073},{"$f":"'School Resources'!DP109","v":0},{"$f":"'School Resources'!DQ109","v":0},{"$f":"'School Resources'!DR109","v":0},{"$f":"'School Resources'!DS109","v":75465.310284315521},{"$f":"'School Resources'!DT109","v":0},75465.310284315521,{"$f":"'School Resources'!DU109","v":29735.51161211975},{"$f":"'School Resources'!DV109","v":0},29735.51161211975,{"$f":"'School Resources'!EA109","v":10780.058790052351},{"$f":"'School Resources'!DW109","v":100368.86267813965},{"$f":"'School Resources'!DX109","v":0},100368.86267813965,{"$f":"'School Resources'!DY109","v":45575.915770627245},{"$f":"'School Resources'!DZ109","v":38358.840592504232},1082639.579127331,{"$f":"'School Resources'!EC109","v":0},{"$f":"'School Resources'!ED109","v":115690.82250111364},{"$f":"'School Resources'!EE109","v":0},115690.82250111364,{"$f":"'School Resources'!EF109","v":0},{"$f":"'School Resources'!EG109","v":0},{"$f":"'School Resources'!EH109","v":0},{"$f":"'School Resources'!EI109","v":0},0,{"$f":"'School Resources'!EJ109","v":0},{"$f":"'School Resources'!EK109","v":57811.830698840487},{"$f":"'School Resources'!EL109","v":0},57811.830698840487,{"$f":"'School Resources'!EM109","v":0},{"$f":"'School Resources'!EN109","v":22765.915114956733},{"$f":"'School Resources'!EO109","v":0},22765.915114956733,{"$f":"'School Resources'!EP109","v":196268.56831491087},0,{"$f":"'School Resources'!EQ109","v":50720.023306731491},{"$f":"'School Resources'!ER109","v":44402.443627421897},{"$f":"'School Resources'!ES109","v":0},{"$f":"'School Resources'!ET109","v":4440.2443627421899},{"$f":"'School Resources'!EU109","v":17760.97745096876},{"$f":"'School Resources'!EV109","v":5691.4104695685992},{"$f":"'School Resources'!EW109","v":70854.083171205057},{"$f":"'School Resources'!EX109","v":193869.18238863797},{"$f":"'School Resources'!EY109","v":1551651.740825556}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!F112","v":0},{"$f":"'School Resources'!G112","v":75.615666666666669},{"$f":"'School Resources'!H112","v":0},{"$f":"'School Resources'!I112","v":75.615666666666669},{"$f":"'School Resources'!J112","v":"F"},{"$f":"'School Resources'!K112","v":"F"},{"$f":"'School Resources'!L112","v":0},{"$f":"'School Resources'!M112","v":0},{"$f":"'School Resources'!N112","v":0},{"$f":"'School Resources'!O112","v":"M"},{"$f":"'School Resources'!P112","v":0},{"$f":"'School Resources'!Q112","v":0},{"$f":"'School Resources'!R112","v":0},{"$f":"'School Resources'!S112","v":0},{"$f":"'School Resources'!T112","v":0},{"$f":"'School Resources'!U112","v":0},{"$f":"'School Resources'!V112","v":0},{"$f":"'School Resources'!W112","v":1.7927619047619046},{"$f":"'School Resources'!X112","v":1.807984126984127},{"$f":"'School Resources'!Y112","v":0},{"$f":"'School Resources'!Z112","v":0},{"$f":"'School Resources'!AA112","v":0},{"$f":"'School Resources'!AB112","v":0},{"$f":"'School Resources'!AC112","v":0},{"$f":"'School Resources'!AD112","v":3.6007460317460316},{"$f":"'School Resources'!AE112","v":0},{"$f":"'School Resources'!AF112","v":3.6007460317460316},3.6007460317460316,{"$f":"'School Resources'!AG112","v":0},{"$f":"'School Resources'!AH112","v":1.1882461904761905},{"$f":"'School Resources'!AI112","v":0},{"$f":"'School Resources'!AP112","v":3.2110077777777777},4.3992539682539684,{"$f":"'School Resources'!AQ112","v":0},{"$f":"'School Resources'!AR112","v":0},{"$f":"'School Resources'!AS112","v":0},{"$f":"'School Resources'!AJ112","v":0},{"$f":"'School Resources'!AU112","v":0},{"$f":"'School Resources'!AV112","v":0},{"$f":"'School Resources'!AW112","v":0},0,{"$f":"'School Resources'!AX112","v":0},{"$f":"'School Resources'!AY112","v":0.65713960000000005},{"$f":"'School Resources'!AZ112","v":0},{"$f":"'School Resources'!BA112","v":0},0.65713960000000005,{"$f":"'School Resources'!BB112","v":0.04},{"$f":"'School Resources'!BC112","v":0},{"$f":"'School Resources'!BD112","v":0},{"$f":"'School Resources'!BE112","v":0},{"$f":"'School Resources'!BF112","v":0.72014920634920643},{"$f":"'School Resources'!BG112","v":0},0.72014920634920643,{"$f":"'School Resources'!BH112","v":0.24004973544973546},{"$f":"'School Resources'!BI112","v":0},0.24004973544973546,{"$f":"'School Resources'!BJ112","v":0.65713960000000005},{"$f":"'School Resources'!BK112","v":0},0.65713960000000005,{"$f":"'School Resources'!BL112","v":0.30246266666666666},{"$f":"'School Resources'!BM112","v":0.48009947089947091},{"$f":"'School Resources'!BN112","v":3.0970402793650798},{"$f":"'School Resources'!BO112","v":0},{"$f":"'School Resources'!BP112","v":0.72014920634920643},{"$f":"'School Resources'!BQ112","v":0},0.72014920634920643,{"$f":"'School Resources'!BR112","v":0},{"$f":"'School Resources'!BS112","v":0},{"$f":"'School Resources'!BT112","v":0},{"$f":"'School Resources'!BU112","v":0},0,{"$f":"'School Resources'!BV112","v":0},{"$f":"'School Resources'!BW112","v":0.72014920634920643},{"$f":"'School Resources'!BX112","v":0},0.72014920634920643,{"$f":"'School Resources'!BY112","v":0},{"$f":"'School Resources'!BZ112","v":0.24004973544973546},{"$f":"'School Resources'!CA112","v":0},0.24004973544973546,{"$f":"'School Resources'!CC112","v":0},{"$f":"'School Resources'!CD112","v":0},{"$f":"'School Resources'!CE112","v":0},{"$f":"'School Resources'!CF112","v":0},{"$f":"'School Resources'!CG112","v":0},{"$f":"'School Resources'!CH112","v":0},{"$f":"'School Resources'!CI112","v":0},{"$f":"'School Resources'!CJ112","v":133871.48054868623},{"$f":"'School Resources'!CK112","v":135008.17439560322},{"$f":"'School Resources'!CL112","v":0},{"$f":"'School Resources'!CM112","v":0},{"$f":"'School Resources'!CN112","v":0},{"$f":"'School Resources'!CO112","v":0},{"$f":"'School Resources'!CS112","v":268879.65494428942},{"$f":"'School Resources'!CT112","v":0},{"$f":"'School Resources'!CU112","v":88730.286131615518},{"$f":"'School Resources'!CV112","v":0},{"$f":"'School Resources'!DC112","v":239776.60620892525},328506.89234054077,{"$f":"'School Resources'!DD112","v":0},{"$f":"'School Resources'!DE112","v":0},{"$f":"'School Resources'!DF112","v":0},{"$f":"'School Resources'!CW112","v":0},{"$f":"'School Resources'!DH112","v":0},{"$f":"'School Resources'!DI112","v":0},{"$f":"'School Resources'!DJ112","v":0},0,{"$f":"'School Resources'!DK112","v":0},{"$f":"'School Resources'!DL112","v":49070.794591016805},{"$f":"'School Resources'!DM112","v":0},{"$f":"'School Resources'!DN112","v":0},49070.794591016805,{"$f":"'School Resources'!DO112","v":2986.9327364241512},{"$f":"'School Resources'!DP112","v":0},{"$f":"'School Resources'!DQ112","v":0},{"$f":"'School Resources'!DR112","v":0},{"$f":"'School Resources'!DS112","v":53775.930988857901},{"$f":"'School Resources'!DT112","v":0},53775.930988857901,{"$f":"'School Resources'!DU112","v":20402.855069247442},{"$f":"'School Resources'!DV112","v":0},{"$f":"SUM(DU70:DV70)","v":20402.855069247442},{"$f":"'School Resources'!EA112","v":8215.3494205170973},{"$f":"'School Resources'!DW112","v":49070.794591016805},{"$f":"'School Resources'!DX112","v":0},{"$f":"SUM(DY70:DZ70)","v":49070.794591016805},{"$f":"'School Resources'!DY112","v":22585.891015320314},{"$f":"'School Resources'!DZ112","v":17844.057610600674},774876.89120746613,{"$f":"'School Resources'!EC112","v":0},{"$f":"'School Resources'!ED112","v":79477.344977395303},{"$f":"'School Resources'!EE112","v":0},{"$f":"SUM(EE70:EG70)","v":79477.344977395303},{"$f":"'School Resources'!EF112","v":0},{"$f":"'School Resources'!EG112","v":0},{"$f":"'School Resources'!EH112","v":0},{"$f":"'School Resources'!EI112","v":0},0,{"$f":"'School Resources'!EJ112","v":0},{"$f":"'School Resources'!EK112","v":38944.848791101525},{"$f":"'School Resources'!EL112","v":0},{"$f":"SUM(EN70:EP70)","v":38944.848791101525},{"$f":"'School Resources'!EM112","v":0},{"$f":"'School Resources'!EN112","v":10713.070197882784},{"$f":"'School Resources'!EO112","v":0},{"$f":"SUM(ER70:ET70)","v":10713.070197882784},{"$f":"'School Resources'!EP112","v":129135.26396637961},0,{"$f":"'School Resources'!EQ112","v":25401.723211801149},{"$f":"'School Resources'!ER112","v":22237.737867949319},{"$f":"'School Resources'!ES112","v":0},{"$f":"'School Resources'!ET112","v":2223.7737867949318},{"$f":"'School Resources'!EU112","v":8895.0951471797271},{"$f":"'School Resources'!EV112","v":2850.3857846914952},{"$f":"'School Resources'!EW112","v":46327.49158312803},{"$f":"'School Resources'!EX112","v":107936.20738154466},{"$f":"'School Resources'!EY112","v":1058410.6246557557}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!F115","v":0},{"$f":"'School Resources'!G115","v":58.641666666666666},{"$f":"'School Resources'!H115","v":0},{"$f":"'School Resources'!I115","v":58.641666666666666},{"$f":"'School Resources'!J115","v":"F"},{"$f":"'School Resources'!K115","v":"F"},{"$f":"'School Resources'!L115","v":0},{"$f":"'School Resources'!M115","v":0},{"$f":"'School Resources'!N115","v":0},{"$f":"'School Resources'!O115","v":"M"},{"$f":"'School Resources'!P115","v":0},{"$f":"'School Resources'!Q115","v":0},{"$f":"'School Resources'!R115","v":0},{"$f":"'School Resources'!S115","v":0},{"$f":"'School Resources'!T115","v":0},{"$f":"'School Resources'!U115","v":0},{"$f":"'School Resources'!V115","v":0},{"$f":"'School Resources'!W115","v":1.3623015873015873},{"$f":"'School Resources'!X115","v":1.4301587301587302},{"$f":"'School Resources'!Y115","v":0},{"$f":"'School Resources'!Z115","v":0},{"$f":"'School Resources'!AA115","v":0},{"$f":"'School Resources'!AB115","v":0},{"$f":"'School Resources'!AC115","v":0},{"$f":"'School Resources'!AD115","v":2.7924603174603178},{"$f":"'School Resources'!AE115","v":0},{"$f":"'School Resources'!AF115","v":2.7924603174603178},{"$f":"SUM(Q71:AC71)","v":2.7924603174603178},{"$f":"'School Resources'!AG115","v":0},{"$f":"'School Resources'!AH115","v":0.92151190476190492},{"$f":"'School Resources'!AI115","v":0},{"$f":"'School Resources'!AP115","v":4.2860277777777771},5.2075396825396822,{"$f":"'School Resources'!AQ115","v":0},{"$f":"'School Resources'!AR115","v":0},{"$f":"'School Resources'!AS115","v":0},{"$f":"'School Resources'!AJ115","v":0},{"$f":"'School Resources'!AU115","v":0},{"$f":"'School Resources'!AV115","v":0},{"$f":"'School Resources'!AW115","v":0},{"$f":"SUM(AR71:AT71)","v":0},{"$f":"'School Resources'!AX115","v":0},{"$f":"'School Resources'!AY115","v":0.14000000000000001},{"$f":"'School Resources'!AZ115","v":0},{"$f":"'School Resources'!BA115","v":4.6164021164021157E-2},{"$f":"SUM(AV71:AY71)","v":0.18616402116402117},{"$f":"'School Resources'!BB115","v":0.01},{"$f":"'School Resources'!BC115","v":0},{"$f":"'School Resources'!BD115","v":0},{"$f":"'School Resources'!BE115","v":0},{"$f":"'School Resources'!BF115","v":0.55849206349206348},{"$f":"'School Resources'!BG115","v":0},{"$f":"SUM(BD71:BF71)","v":0.55849206349206348},{"$f":"'School Resources'!BH115","v":0.18616402116402117},{"$f":"'School Resources'!BI115","v":0},{"$f":"SUM(BH71:BI71)","v":0.18616402116402117},{"$f":"'School Resources'!BJ115","v":0.14000000000000001},{"$f":"'School Resources'!BK115","v":4.6164021164021157E-2},{"$f":"SUM(BK71:BL71)","v":0.18616402116402117},{"$f":"'School Resources'!BL115","v":0.23456666666666667},{"$f":"'School Resources'!BM115","v":0.37232804232804234},{"$f":"'School Resources'!BN115","v":1.733878835978836},{"$f":"'School Resources'!BO115","v":0},{"$f":"'School Resources'!BP115","v":0.55849206349206348},{"$f":"'School Resources'!BQ115","v":0},{"$f":"SUM(BQ71:BS71)","v":0.55849206349206348},{"$f":"'School Resources'!BR115","v":0},{"$f":"'School Resources'!BS115","v":0},{"$f":"'School Resources'!BT115","v":0},{"$f":"'School Resources'!BU115","v":0},{"$f":"SUM(BV71:BX71)","v":0},{"$f":"'School Resources'!BV115","v":0},{"$f":"'School Resources'!BW115","v":0.55849206349206348},{"$f":"'School Resources'!BX115","v":0},{"$f":"SUM(BZ71:CB71)","v":0.55849206349206348},{"$f":"'School Resources'!BY115","v":0},{"$f":"'School Resources'!BZ115","v":0.18616402116402117},{"$f":"'School Resources'!CA115","v":0},{"$f":"SUM(CD71:CF71)","v":0.18616402116402117},{"$f":"'School Resources'!CC115","v":0},{"$f":"'School Resources'!CD115","v":0},{"$f":"'School Resources'!CE115","v":0},{"$f":"'School Resources'!CF115","v":0},{"$f":"'School Resources'!CG115","v":0},{"$f":"'School Resources'!CH115","v":0},{"$f":"'School Resources'!CI115","v":0},{"$f":"'School Resources'!CJ115","v":96761.80068821086},{"$f":"'School Resources'!CK115","v":101581.56996222312},{"$f":"'School Resources'!CL115","v":0},{"$f":"'School Resources'!CM115","v":0},{"$f":"'School Resources'!CN115","v":0},{"$f":"'School Resources'!CO115","v":0},{"$f":"'School Resources'!CS115","v":198343.37065043399},{"$f":"'School Resources'!CT115","v":0},{"$f":"'School Resources'!CU115","v":65453.312314643226},{"$f":"'School Resources'!CV115","v":0},{"$f":"'School Resources'!DC115","v":304428.74723426183},369882.05954890506,{"$f":"'School Resources'!DD115","v":0},{"$f":"'School Resources'!DE115","v":0},{"$f":"'School Resources'!DF115","v":0},{"$f":"'School Resources'!CW115","v":0},{"$f":"'School Resources'!DH115","v":0},{"$f":"'School Resources'!DI115","v":0},{"$f":"'School Resources'!DJ115","v":0},{"$f":"SUM(DE71:DG71)","v":0},{"$f":"'School Resources'!DK115","v":0},{"$f":"'School Resources'!DL115","v":9943.9450284884351},{"$f":"'School Resources'!DM115","v":0},{"$f":"'School Resources'!DN115","v":3278.9463482071642},{"$f":"SUM(DI71:DL71)","v":13222.891376695599},{"$f":"'School Resources'!DO115","v":710.28178774917387},{"$f":"'School Resources'!DP115","v":0},{"$f":"'School Resources'!DQ115","v":0},{"$f":"'School Resources'!DR115","v":0},{"$f":"'School Resources'!DS115","v":39668.674130086794},{"$f":"'School Resources'!DT115","v":0},{"$f":"SUM(DQ71:DS71)","v":39668.674130086794},{"$f":"'School Resources'!DU115","v":12586.364350288542},{"$f":"'School Resources'!DV115","v":0},12586.364350288542,{"$f":"'School Resources'!EA115","v":7742.1260826643438},{"$f":"'School Resources'!DW115","v":9943.9450284884351},{"$f":"'School Resources'!DX115","v":3278.9463482071642},13222.891376695599,{"$f":"'School Resources'!DY115","v":16660.843134636456},{"$f":"'School Resources'!DZ115","v":13248.479439334602},{"$f":"SUM(CU71,CZ71,DA71,DB71,DC71,DD71,DH71,DM71,DN71,DO71,DP71,DT71,EA71,EB71)","v":651711.01200520259},{"$f":"'School Resources'!EC115","v":0},{"$f":"'School Resources'!ED115","v":57530.956750416677},{"$f":"'School Resources'!EE115","v":0},57530.956750416677,{"$f":"'School Resources'!EF115","v":0},{"$f":"'School Resources'!EG115","v":0},{"$f":"'School Resources'!EH115","v":0},{"$f":"'School Resources'!EI115","v":0},0,{"$f":"'School Resources'!EJ115","v":0},{"$f":"'School Resources'!EK115","v":29788.300573197124},{"$f":"'School Resources'!EL115","v":0},29788.300573197124,{"$f":"'School Resources'!EM115","v":0},{"$f":"'School Resources'!EN115","v":8201.923644639206},{"$f":"'School Resources'!EO115","v":0},8201.923644639206,{"$f":"'School Resources'!EP115","v":95521.180968253},{"$f":"EI71+EJ71+EK71+EL71","v":0},{"$f":"'School Resources'!EQ115","v":19699.613202008917},{"$f":"'School Resources'!ER115","v":17245.870716469617},{"$f":"'School Resources'!ES115","v":0},{"$f":"'School Resources'!ET115","v":1724.5870716469619},{"$f":"'School Resources'!EU115","v":6898.3482865878477},{"$f":"'School Resources'!EV115","v":2210.538905834555},{"$f":"'School Resources'!EW115","v":38215.033057015833},{"$f":"'School Resources'!EX115","v":85993.991239563737},{"$f":"'School Resources'!EY115","v":866803.15408530692}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!F118","v":171.786},{"$f":"'School Resources'!G118","v":0},{"$f":"'School Resources'!H118","v":0},{"$f":"'School Resources'!I118","v":171.786},{"$f":"'School Resources'!J118","v":"F"},{"$f":"'School Resources'!K118","v":"F"},{"$f":"'School Resources'!L118","v":0},{"$f":"'School Resources'!M118","v":0},{"$f":"'School Resources'!N118","v":0},{"$f":"'School Resources'!O118","v":"E"},{"$f":"'School Resources'!P118","v":3.4108125},{"$f":"'School Resources'!Q118","v":3.4006249999999998},{"$f":"'School Resources'!R118","v":3.9251874999999998},{"$f":"'School Resources'!S118","v":0},{"$f":"'School Resources'!T118","v":0},{"$f":"'School Resources'!U118","v":0},{"$f":"'School Resources'!V118","v":0},{"$f":"'School Resources'!W118","v":0},{"$f":"'School Resources'!X118","v":0},{"$f":"'School Resources'!Y118","v":0},{"$f":"'School Resources'!Z118","v":0},{"$f":"'School Resources'!AA118","v":0},{"$f":"'School Resources'!AB118","v":0},{"$f":"'School Resources'!AC118","v":10.736625},{"$f":"'School Resources'!AD118","v":0},{"$f":"'School Resources'!AE118","v":0},{"$f":"'School Resources'!AF118","v":10.736625},10.736625,{"$f":"'School Resources'!AG118","v":2.1473249999999999},{"$f":"'School Resources'!AH118","v":0},{"$f":"'School Resources'!AI118","v":0},{"$f":"'School Resources'!AP118","v":0},2.1473249999999999,{"$f":"'School Resources'!AQ118","v":0},{"$f":"'School Resources'!AR118","v":0},{"$f":"'School Resources'!AS118","v":0},{"$f":"'School Resources'!AJ118","v":0},{"$f":"'School Resources'!AU118","v":0},{"$f":"'School Resources'!AV118","v":0},{"$f":"'School Resources'!AW118","v":0},0,{"$f":"'School Resources'!AX118","v":0.77},{"$f":"'School Resources'!AY118","v":0},{"$f":"'School Resources'!AZ118","v":0},{"$f":"'School Resources'!BA118","v":0},0.77,{"$f":"'School Resources'!BB118","v":0.06},{"$f":"'School Resources'!BC118","v":0},{"$f":"'School Resources'!BD118","v":0},{"$f":"'School Resources'!BE118","v":0.59647916666666667},{"$f":"'School Resources'!BF118","v":0},{"$f":"'School Resources'!BG118","v":0},0.59647916666666667,{"$f":"'School Resources'!BH118","v":0},{"$f":"'School Resources'!BI118","v":0},0,{"$f":"'School Resources'!BJ118","v":0.77},{"$f":"'School Resources'!BK118","v":0},0.77,{"$f":"'School Resources'!BL118","v":0},{"$f":"'School Resources'!BM118","v":1.1929583333333333},{"$f":"'School Resources'!BN118","v":3.3894375000000001},{"$f":"'School Resources'!BO118","v":1},{"$f":"'School Resources'!BP118","v":0},{"$f":"'School Resources'!BQ118","v":0},1,{"$f":"'School Resources'!BR118","v":0},{"$f":"'School Resources'!BS118","v":0},{"$f":"'School Resources'!BT118","v":0},{"$f":"'School Resources'!BU118","v":0},0,{"$f":"'School Resources'!BV118","v":1},{"$f":"'School Resources'!BW118","v":0},{"$f":"'School Resources'!BX118","v":0},1,{"$f":"'School Resources'!BY118","v":0.59647916666666667},{"$f":"'School Resources'!BZ118","v":0},{"$f":"'School Resources'!CA118","v":0},0.59647916666666667,{"$f":"'School Resources'!CC118","v":252653.94738716178},{"$f":"'School Resources'!CD118","v":251899.31426411361},{"$f":"'School Resources'!CE118","v":290755.97562450153},{"$f":"'School Resources'!CF118","v":0},{"$f":"'School Resources'!CG118","v":0},{"$f":"'School Resources'!CH118","v":0},{"$f":"'School Resources'!CI118","v":0},{"$f":"'School Resources'!CJ118","v":0},{"$f":"'School Resources'!CK118","v":0},{"$f":"'School Resources'!CL118","v":0},{"$f":"'School Resources'!CM118","v":0},{"$f":"'School Resources'!CN118","v":0},{"$f":"'School Resources'!CO118","v":0},{"$f":"'School Resources'!CS118","v":795309.23727577692},{"$f":"'School Resources'!CT118","v":159061.8474551554},{"$f":"'School Resources'!CU118","v":0},{"$f":"'School Resources'!CV118","v":0},{"$f":"'School Resources'!DC118","v":0},159061.8474551554,{"$f":"'School Resources'!DD118","v":0},{"$f":"'School Resources'!DE118","v":0},{"$f":"'School Resources'!DF118","v":0},{"$f":"'School Resources'!CW118","v":0},{"$f":"'School Resources'!DH118","v":0},{"$f":"'School Resources'!DI118","v":0},{"$f":"'School Resources'!DJ118","v":0},0,{"$f":"'School Resources'!DK118","v":57037.301079468481},{"$f":"'School Resources'!DL118","v":0},{"$f":"'School Resources'!DM118","v":0},{"$f":"'School Resources'!DN118","v":0},57037.301079468481,{"$f":"'School Resources'!DO118","v":4444.4650191793617},{"$f":"'School Resources'!DP118","v":0},{"$f":"'School Resources'!DQ118","v":0},{"$f":"'School Resources'!DR118","v":44183.84651532094},{"$f":"'School Resources'!DS118","v":0},{"$f":"'School Resources'!DT118","v":0},44183.84651532094,{"$f":"'School Resources'!DU118","v":0},{"$f":"'School Resources'!DV118","v":0},0,{"$f":"'School Resources'!EA118","v":12954.246610632817},{"$f":"'School Resources'!DW118","v":57037.301079468481},{"$f":"'School Resources'!DX118","v":0},57037.301079468481,{"$f":"'School Resources'!DY118","v":0},{"$f":"'School Resources'!DZ118","v":42931.603952464764},1117073.9984243696,{"$f":"'School Resources'!EC118","v":113602.33703814665},{"$f":"'School Resources'!ED118","v":0},{"$f":"'School Resources'!EE118","v":0},113602.33703814665,{"$f":"'School Resources'!EF118","v":0},{"$f":"'School Resources'!EG118","v":0},{"$f":"'School Resources'!EH118","v":0},{"$f":"'School Resources'!EI118","v":0},0,{"$f":"'School Resources'!EJ118","v":54877.47752727061},{"$f":"'School Resources'!EK118","v":0},{"$f":"'School Resources'!EL118","v":0},54877.47752727061,{"$f":"'School Resources'!EM118","v":26985.399335531489},{"$f":"'School Resources'!EN118","v":0},{"$f":"'School Resources'!EO118","v":0},26985.399335531489,{"$f":"'School Resources'!EP118","v":195465.21390094876},0,{"$f":"'School Resources'!EQ118","v":57708.416999067289},{"$f":"'School Resources'!ER118","v":50520.377664904649},{"$f":"'School Resources'!ES118","v":0},{"$f":"'School Resources'!ET118","v":5052.0377664904645},{"$f":"'School Resources'!EU118","v":20208.151065961858},{"$f":"'School Resources'!EV118","v":6475.5941988522636},{"$f":"'School Resources'!EW118","v":4162.4391997500006},{"$f":"'School Resources'!EX118","v":144127.01689502649},{"$f":"'School Resources'!EY118","v":1512552.0797834424}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!F124","v":0},{"$f":"'School Resources'!G124","v":0},{"$f":"'School Resources'!H124","v":39.466000000000001},{"$f":"'School Resources'!I124","v":39.466000000000001},{"$f":"'School Resources'!J124","v":"F"},{"$f":"'School Resources'!K124","v":"T"},{"$f":"'School Resources'!L124","v":0},{"$f":"'School Resources'!M124","v":0},{"$f":"'School Resources'!N124","v":0},{"$f":"'School Resources'!O124","v":"H"},{"$f":"'School Resources'!P124","v":0},{"$f":"'School Resources'!Q124","v":0},{"$f":"'School Resources'!R124","v":0},{"$f":"'School Resources'!S124","v":0},{"$f":"'School Resources'!T124","v":0},{"$f":"'School Resources'!U124","v":0},{"$f":"'School Resources'!V124","v":0},{"$f":"'School Resources'!W124","v":0},{"$f":"'School Resources'!X124","v":0},{"$f":"'School Resources'!Y124","v":0},{"$f":"'School Resources'!Z124","v":0},{"$f":"'School Resources'!AA124","v":0},{"$f":"'School Resources'!AB124","v":0},{"$f":"'School Resources'!AC124","v":0},{"$f":"'School Resources'!AD124","v":0},{"$f":"'School Resources'!AE124","v":0},{"$f":"'School Resources'!AF124","v":0},{"$f":"SUM(Q73:AC73)","v":0},{"$f":"'School Resources'!AG124","v":0},{"$f":"'School Resources'!AH124","v":0},{"$f":"'School Resources'!AI124","v":0},{"$f":"'School Resources'!AP124","v":0},0,{"$f":"'School Resources'!AQ124","v":0},{"$f":"'School Resources'!AR124","v":5.6379999999999999},{"$f":"'School Resources'!AS124","v":0},{"$f":"'School Resources'!AJ124","v":0},{"$f":"'School Resources'!AU124","v":0},{"$f":"'School Resources'!AV124","v":0},{"$f":"'School Resources'!AW124","v":0},{"$f":"SUM(AR73:AT73)","v":0},{"$f":"'School Resources'!AX124","v":0},{"$f":"'School Resources'!AY124","v":0},{"$f":"'School Resources'!AZ124","v":0},{"$f":"'School Resources'!BA124","v":0},{"$f":"SUM(AV73:AY73)","v":0},{"$f":"'School Resources'!BB124","v":0},{"$f":"'School Resources'!BC124","v":0},{"$f":"'School Resources'!BD124","v":0},{"$f":"'School Resources'!BE124","v":0},{"$f":"'School Resources'!BF124","v":0},{"$f":"'School Resources'!BG124","v":0},{"$f":"SUM(BD73:BF73)","v":0},{"$f":"'School Resources'!BH124","v":0},{"$f":"'School Resources'!BI124","v":0},{"$f":"SUM(BH73:BI73)","v":0},{"$f":"'School Resources'!BJ124","v":0},{"$f":"'School Resources'!BK124","v":0},{"$f":"SUM(BK73:BL73)","v":0},{"$f":"'School Resources'!BL124","v":0},{"$f":"'School Resources'!BM124","v":0},{"$f":"'School Resources'!BN124","v":0},{"$f":"'School Resources'!BO124","v":0},{"$f":"'School Resources'!BP124","v":0},{"$f":"'School Resources'!BQ124","v":0},{"$f":"SUM(BQ73:BS73)","v":0},{"$f":"'School Resources'!BR124","v":1},{"$f":"'School Resources'!BS124","v":0},{"$f":"'School Resources'!BT124","v":0},{"$f":"'School Resources'!BU124","v":0},0,{"$f":"'School Resources'!BV124","v":0},{"$f":"'School Resources'!BW124","v":0},{"$f":"'School Resources'!BX124","v":0},{"$f":"SUM(BZ73:CB73)","v":0},{"$f":"'School Resources'!BY124","v":0},{"$f":"'School Resources'!BZ124","v":0},{"$f":"'School Resources'!CA124","v":0},{"$f":"SUM(CD73:CF73)","v":0},{"$f":"'School Resources'!CC124","v":0},{"$f":"'School Resources'!CD124","v":0},{"$f":"'School Resources'!CE124","v":0},{"$f":"'School Resources'!CF124","v":0},{"$f":"'School Resources'!CG124","v":0},{"$f":"'School Resources'!CH124","v":0},{"$f":"'School Resources'!CI124","v":0},{"$f":"'School Resources'!CJ124","v":0},{"$f":"'School Resources'!CK124","v":0},{"$f":"'School Resources'!CL124","v":0},{"$f":"'School Resources'!CM124","v":0},{"$f":"'School Resources'!CN124","v":0},{"$f":"'School Resources'!CO124","v":0},{"$f":"'School Resources'!CS124","v":0},{"$f":"'School Resources'!CT124","v":0},{"$f":"'School Resources'!CU124","v":0},{"$f":"'School Resources'!CV124","v":0},{"$f":"'School Resources'!DC124","v":0},0,{"$f":"'School Resources'!DD124","v":0},{"$f":"'School Resources'!DE124","v":423591.70545792126},{"$f":"'School Resources'!DF124","v":0},{"$f":"'School Resources'!CW124","v":0},{"$f":"'School Resources'!DH124","v":0},{"$f":"'School Resources'!DI124","v":0},{"$f":"'School Resources'!DJ124","v":0},{"$f":"SUM(DE73:DG73)","v":0},{"$f":"'School Resources'!DK124","v":0},{"$f":"'School Resources'!DL124","v":0},{"$f":"'School Resources'!DM124","v":0},{"$f":"'School Resources'!DN124","v":0},{"$f":"SUM(DI73:DL73)","v":0},{"$f":"'School Resources'!DO124","v":0},{"$f":"'School Resources'!DP124","v":0},{"$f":"'School Resources'!DQ124","v":0},{"$f":"'School Resources'!DR124","v":0},{"$f":"'School Resources'!DS124","v":0},{"$f":"'School Resources'!DT124","v":0},{"$f":"SUM(DQ73:DS73)","v":0},{"$f":"'School Resources'!DU124","v":0},{"$f":"'School Resources'!DV124","v":0},0,{"$f":"'School Resources'!EA124","v":5325.6751257477108},{"$f":"'School Resources'!DW124","v":0},{"$f":"'School Resources'!DX124","v":0},0,{"$f":"'School Resources'!DY124","v":0},{"$f":"'School Resources'!DZ124","v":0},423591.70545792126,{"$f":"'School Resources'!EC124","v":0},{"$f":"'School Resources'!ED124","v":0},{"$f":"'School Resources'!EE124","v":0},0,{"$f":"'School Resources'!EF124","v":93152.548480835365},{"$f":"'School Resources'!EG124","v":0},{"$f":"'School Resources'!EH124","v":0},{"$f":"'School Resources'!EI124","v":0},0,{"$f":"'School Resources'!EJ124","v":0},{"$f":"'School Resources'!EK124","v":0},{"$f":"'School Resources'!EL124","v":0},0,{"$f":"'School Resources'!EM124","v":0},{"$f":"'School Resources'!EN124","v":0},{"$f":"'School Resources'!EO124","v":0},0,{"$f":"'School Resources'!EP124","v":93152.548480835365},93152.548480835365,{"$f":"'School Resources'!EQ124","v":16233.376855771732},{"$f":"'School Resources'!ER124","v":11606.517556280063},{"$f":"'School Resources'!ES124","v":5275.0847662794658},{"$f":"'School Resources'!ET124","v":1160.6517556280062},{"$f":"'School Resources'!EU124","v":4642.6070225120247},{"$f":"'School Resources'!EV124","v":1487.6986521131143},{"$f":"'School Resources'!EW124","v":73283.072288325071},{"$f":"'School Resources'!EX124","v":113689.00889690948},{"$f":"'School Resources'!EY124","v":635758.93796141376}]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!F126","v":22.158666666666669},{"$f":"'School Resources'!G126","v":0},{"$f":"'School Resources'!H126","v":0},{"$f":"'School Resources'!I126","v":22.158666666666669},{"$f":"'School Resources'!J126","v":"F"},{"$f":"'School Resources'!K126","v":"T"},{"$f":"'School Resources'!L126","v":0},{"$f":"'School Resources'!M126","v":0},{"$f":"'School Resources'!N126","v":1},{"$f":"'School Resources'!O126","v":"E"},{"$f":"'School Resources'!P126","v":0},{"$f":"'School Resources'!Q126","v":0},{"$f":"'School Resources'!R126","v":0},{"$f":"'School Resources'!S126","v":0},{"$f":"'School Resources'!T126","v":0},{"$f":"'School Resources'!U126","v":0},{"$f":"'School Resources'!V126","v":0},{"$f":"'School Resources'!W126","v":0},{"$f":"'School Resources'!X126","v":0},{"$f":"'School Resources'!Y126","v":0},{"$f":"'School Resources'!Z126","v":0},{"$f":"'School Resources'!AA126","v":0},{"$f":"'School Resources'!AB126","v":0},{"$f":"'School Resources'!AC126","v":0},{"$f":"'School Resources'!AD126","v":0},{"$f":"'School Resources'!AE126","v":0},{"$f":"'School Resources'!AF126","v":0},0,{"$f":"'School Resources'!AG126","v":0},{"$f":"'School Resources'!AH126","v":0},{"$f":"'School Resources'!AI126","v":0},{"$f":"'School Resources'!AP126","v":0},0,{"$f":"'School Resources'!AQ126","v":0},{"$f":"'School Resources'!AR126","v":3.1655238095238096},{"$f":"'School Resources'!AS126","v":0},{"$f":"'School Resources'!AJ126","v":0},{"$f":"'School Resources'!AU126","v":0},{"$f":"'School Resources'!AV126","v":0},{"$f":"'School Resources'!AW126","v":0},0,{"$f":"'School Resources'!AX126","v":0},{"$f":"'School Resources'!AY126","v":0},{"$f":"'School Resources'!AZ126","v":0},{"$f":"'School Resources'!BA126","v":0},0,{"$f":"'School Resources'!BB126","v":0},{"$f":"'School Resources'!BC126","v":0},{"$f":"'School Resources'!BD126","v":0},{"$f":"'School Resources'!BE126","v":0},{"$f":"'School Resources'!BF126","v":0},{"$f":"'School Resources'!BG126","v":0},0,{"$f":"'School Resources'!BH126","v":0},{"$f":"'School Resources'!BI126","v":0},0,{"$f":"'School Resources'!BJ126","v":0},{"$f":"'School Resources'!BK126","v":0},0,{"$f":"'School Resources'!BL126","v":0},{"$f":"'School Resources'!BM126","v":0},{"$f":"'School Resources'!BN126","v":0},{"$f":"'School Resources'!BO126","v":0},{"$f":"'School Resources'!BP126","v":0},{"$f":"'School Resources'!BQ126","v":0},0,{"$f":"'School Resources'!BR126","v":1},{"$f":"'School Resources'!BS126","v":0},{"$f":"'School Resources'!BT126","v":0},{"$f":"'School Resources'!BU126","v":0},0,{"$f":"'School Resources'!BV126","v":0},{"$f":"'School Resources'!BW126","v":0},{"$f":"'School Resources'!BX126","v":0},0,{"$f":"'School Resources'!BY126","v":0},{"$f":"'School Resources'!BZ126","v":0},{"$f":"'School Resources'!CA126","v":0},0,{"$f":"'School Resources'!CC126","v":0},{"$f":"'School Resources'!CD126","v":0},{"$f":"'School Resources'!CE126","v":0},{"$f":"'School Resources'!CF126","v":0},{"$f":"'School Resources'!CG126","v":0},{"$f":"'School Resources'!CH126","v":0},{"$f":"'School Resources'!CI126","v":0},{"$f":"'School Resources'!CJ126","v":0},{"$f":"'School Resources'!CK126","v":0},{"$f":"'School Resources'!CL126","v":0},{"$f":"'School Resources'!CM126","v":0},{"$f":"'School Resources'!CN126","v":0},{"$f":"'School Resources'!CO126","v":0},{"$f":"'School Resources'!CS126","v":0},{"$f":"'School Resources'!CT126","v":0},{"$f":"'School Resources'!CU126","v":0},{"$f":"'School Resources'!CV126","v":0},{"$f":"'School Resources'!DC126","v":0},0,{"$f":"'School Resources'!DD126","v":0},{"$f":"'School Resources'!DE126","v":240567.95459760563},{"$f":"'School Resources'!DF126","v":0},{"$f":"'School Resources'!CW126","v":0},{"$f":"'School Resources'!DH126","v":0},{"$f":"'School Resources'!DI126","v":0},{"$f":"'School Resources'!DJ126","v":0},0,{"$f":"'School Resources'!DK126","v":0},{"$f":"'School Resources'!DL126","v":0},{"$f":"'School Resources'!DM126","v":0},{"$f":"'School Resources'!DN126","v":0},0,{"$f":"'School Resources'!DO126","v":0},{"$f":"'School Resources'!DP126","v":0},{"$f":"'School Resources'!DQ126","v":0},{"$f":"'School Resources'!DR126","v":0},{"$f":"'School Resources'!DS126","v":0},{"$f":"'School Resources'!DT126","v":0},0,{"$f":"'School Resources'!DU126","v":0},{"$f":"'School Resources'!DV126","v":0},0,{"$f":"'School Resources'!EA126","v":2990.16520261495},{"$f":"'School Resources'!DW126","v":0},{"$f":"'School Resources'!DX126","v":0},0,{"$f":"'School Resources'!DY126","v":0},{"$f":"'School Resources'!DZ126","v":0},240567.95459760563,{"$f":"'School Resources'!EC126","v":0},{"$f":"'School Resources'!ED126","v":0},{"$f":"'School Resources'!EE126","v":0},0,{"$f":"'School Resources'!EF126","v":95170.091565044015},{"$f":"'School Resources'!EG126","v":0},{"$f":"'School Resources'!EH126","v":0},{"$f":"'School Resources'!EI126","v":0},0,{"$f":"'School Resources'!EJ126","v":0},{"$f":"'School Resources'!EK126","v":0},{"$f":"'School Resources'!EL126","v":0},0,{"$f":"'School Resources'!EM126","v":0},{"$f":"'School Resources'!EN126","v":0},{"$f":"'School Resources'!EO126","v":0},0,{"$f":"'School Resources'!EP126","v":95170.091565044015},95170.091565044015,{"$f":"'School Resources'!EQ126","v":7443.8055263137412},{"$f":"'School Resources'!ER126","v":6516.6207289926642},{"$f":"'School Resources'!ES126","v":0},{"$f":"'School Resources'!ET126","v":651.66207289926649},{"$f":"'School Resources'!EU126","v":2606.648291597066},{"$f":"'School Resources'!EV126","v":835.2865386059849},{"$f":"'School Resources'!EW126","v":2822.409007308097},{"$f":"'School Resources'!EX126","v":20876.432165716818},{"$f":"'School Resources'!EY126","v":359604.64353098144}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!F137","v":0},{"$f":"'School Resources'!G137","v":217.71166666666667},{"$f":"'School Resources'!H137","v":0},{"$f":"'School Resources'!I137","v":217.71166666666667},{"$f":"'School Resources'!J137","v":"F"},{"$f":"'School Resources'!K137","v":"F"},{"$f":"'School Resources'!L137","v":0},{"$f":"'School Resources'!M137","v":1},{"$f":"'School Resources'!N137","v":0},{"$f":"'School Resources'!O137","v":"M"},{"$f":"'School Resources'!P137","v":0},{"$f":"'School Resources'!Q137","v":0},{"$f":"'School Resources'!R137","v":0},{"$f":"'School Resources'!S137","v":0},{"$f":"'School Resources'!T137","v":0},{"$f":"'School Resources'!U137","v":2.4398095238095237},{"$f":"'School Resources'!V137","v":2.7247619047619045},{"$f":"'School Resources'!W137","v":2.6587619047619051},{"$f":"'School Resources'!X137","v":2.5438888888888891},{"$f":"'School Resources'!Y137","v":0},{"$f":"'School Resources'!Z137","v":0},{"$f":"'School Resources'!AA137","v":0},{"$f":"'School Resources'!AB137","v":0},{"$f":"'School Resources'!AC137","v":0},{"$f":"'School Resources'!AD137","v":10.367222222222221},{"$f":"'School Resources'!AE137","v":0},{"$f":"'School Resources'!AF137","v":10.367222222222221},10.367222222222221,{"$f":"'School Resources'!AG137","v":0},{"$f":"'School Resources'!AH137","v":3.421183333333333},{"$f":"'School Resources'!AI137","v":0},{"$f":"'School Resources'!AP137","v":0},3.421183333333333,{"$f":"'School Resources'!AQ137","v":0},{"$f":"'School Resources'!AR137","v":0},{"$f":"'School Resources'!AS137","v":0},{"$f":"'School Resources'!AJ137","v":0},{"$f":"'School Resources'!AU137","v":0},{"$f":"'School Resources'!AV137","v":0},{"$f":"'School Resources'!AW137","v":0},0,{"$f":"'School Resources'!AX137","v":0},{"$f":"'School Resources'!AY137","v":0.96},{"$f":"'School Resources'!AZ137","v":0},{"$f":"'School Resources'!BA137","v":0},0.96,{"$f":"'School Resources'!BB137","v":0},{"$f":"'School Resources'!BC137","v":0},{"$f":"'School Resources'!BD137","v":0},{"$f":"'School Resources'!BE137","v":0},{"$f":"'School Resources'!BF137","v":1},{"$f":"'School Resources'!BG137","v":0},1,{"$f":"'School Resources'!BH137","v":0.69114814814814818},{"$f":"'School Resources'!BI137","v":0},0.69114814814814818,{"$f":"'School Resources'!BJ137","v":0.96},{"$f":"'School Resources'!BK137","v":0},0.96,{"$f":"'School Resources'!BL137","v":0.87084666666666666},{"$f":"'School Resources'!BM137","v":1.3822962962962964},{"$f":"'School Resources'!BN137","v":5.8642911111111111},{"$f":"'School Resources'!BO137","v":0},{"$f":"'School Resources'!BP137","v":1},{"$f":"'School Resources'!BQ137","v":0},1,{"$f":"'School Resources'!BR137","v":0},{"$f":"'School Resources'!BS137","v":0},{"$f":"'School Resources'!BT137","v":0},{"$f":"'School Resources'!BU137","v":0},0,{"$f":"'School Resources'!BV137","v":0},{"$f":"'School Resources'!BW137","v":1},{"$f":"'School Resources'!BX137","v":0},1,{"$f":"'School Resources'!BY137","v":0},{"$f":"'School Resources'!BZ137","v":0.69114814814814818},{"$f":"'School Resources'!CA137","v":0},0.69114814814814818,{"$f":"'School Resources'!CC137","v":0},{"$f":"'School Resources'!CD137","v":0},{"$f":"'School Resources'!CE137","v":0},{"$f":"'School Resources'!CF137","v":0},{"$f":"'School Resources'!CG137","v":0},{"$f":"'School Resources'!CH137","v":177526.28907092373},{"$f":"'School Resources'!CI137","v":198260.0956483382},{"$f":"'School Resources'!CJ137","v":193457.78015430472},{"$f":"'School Resources'!CK137","v":185099.34888198139},{"$f":"'School Resources'!CL137","v":0},{"$f":"'School Resources'!CM137","v":0},{"$f":"'School Resources'!CN137","v":0},{"$f":"'School Resources'!CO137","v":0},{"$f":"'School Resources'!CS137","v":754343.51375554793},{"$f":"'School Resources'!CT137","v":0},{"$f":"'School Resources'!CU137","v":248933.35953933082},{"$f":"'School Resources'!CV137","v":0},{"$f":"'School Resources'!DC137","v":0},248933.35953933082,{"$f":"'School Resources'!DD137","v":0},{"$f":"'School Resources'!DE137","v":0},{"$f":"'School Resources'!DF137","v":0},{"$f":"'School Resources'!CW137","v":0},{"$f":"'School Resources'!DH137","v":0},{"$f":"'School Resources'!DI137","v":0},{"$f":"'School Resources'!DJ137","v":0},0,{"$f":"'School Resources'!DK137","v":0},{"$f":"'School Resources'!DL137","v":69851.861731396333},{"$f":"'School Resources'!DM137","v":0},{"$f":"'School Resources'!DN137","v":0},69851.861731396333,{"$f":"'School Resources'!DO137","v":0},{"$f":"'School Resources'!DP137","v":0},{"$f":"'School Resources'!DQ137","v":0},{"$f":"'School Resources'!DR137","v":0},{"$f":"'School Resources'!DS137","v":72762.355970204517},{"$f":"'School Resources'!DT137","v":0},72762.355970204517,{"$f":"'School Resources'!DU137","v":45703.158570691063},{"$f":"'School Resources'!DV137","v":0},45703.158570691063,{"$f":"'School Resources'!EA137","v":13931.397057761897},{"$f":"'School Resources'!DW137","v":69851.861731396333},{"$f":"'School Resources'!DX137","v":0},69851.861731396333,{"$f":"'School Resources'!DY137","v":63364.855155466037},{"$f":"'School Resources'!DZ137","v":49328.767412939014},1279107.807883342,{"$f":"'School Resources'!EC137","v":0},{"$f":"'School Resources'!ED137","v":106009.02177596846},{"$f":"'School Resources'!EE137","v":0},106009.02177596846,{"$f":"'School Resources'!EF137","v":0},{"$f":"'School Resources'!EG137","v":0},{"$f":"'School Resources'!EH137","v":0},{"$f":"'School Resources'!EI137","v":0},0,{"$f":"'School Resources'!EJ137","v":0},{"$f":"'School Resources'!EK137","v":52635.048611502614},{"$f":"'School Resources'!EL137","v":0},52635.048611502614,{"$f":"'School Resources'!EM137","v":0},{"$f":"'School Resources'!EN137","v":30077.486620913271},{"$f":"'School Resources'!EO137","v":0},30077.486620913271,{"$f":"'School Resources'!EP137","v":188721.55700838432},0,{"$f":"'School Resources'!EQ137","v":73136.318707938583},{"$f":"'School Resources'!ER137","v":64026.61230866213},{"$f":"'School Resources'!ES137","v":0},{"$f":"'School Resources'!ET137","v":6402.6612308662125},{"$f":"'School Resources'!EU137","v":25610.64492346485},{"$f":"'School Resources'!EV137","v":8206.7945332513973},{"$f":"'School Resources'!EW137","v":75364.24793719445},{"$f":"'School Resources'!EX137","v":252747.27964137765},{"$f":"'School Resources'!EY137","v":1829539.9675744958}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!F140","v":276.65700000000004},{"$f":"'School Resources'!G140","v":0},{"$f":"'School Resources'!H140","v":0},{"$f":"'School Resources'!I140","v":276.65700000000004},{"$f":"'School Resources'!J140","v":"F"},{"$f":"'School Resources'!K140","v":"F"},{"$f":"'School Resources'!L140","v":0},{"$f":"'School Resources'!M140","v":0},{"$f":"'School Resources'!N140","v":0},{"$f":"'School Resources'!O140","v":"E"},{"$f":"'School Resources'!P140","v":5.5488541666666675},{"$f":"'School Resources'!Q140","v":5.8933958333333338},{"$f":"'School Resources'!R140","v":5.8488125000000002},{"$f":"'School Resources'!S140","v":0},{"$f":"'School Resources'!T140","v":0},{"$f":"'School Resources'!U140","v":0},{"$f":"'School Resources'!V140","v":0},{"$f":"'School Resources'!W140","v":0},{"$f":"'School Resources'!X140","v":0},{"$f":"'School Resources'!Y140","v":0},{"$f":"'School Resources'!Z140","v":0},{"$f":"'School Resources'!AA140","v":0},{"$f":"'School Resources'!AB140","v":0},{"$f":"'School Resources'!AC140","v":17.291062500000002},{"$f":"'School Resources'!AD140","v":0},{"$f":"'School Resources'!AE140","v":0},{"$f":"'School Resources'!AF140","v":17.291062500000002},{"$f":"SUM(Q76:AC76)","v":17.291062500000002},{"$f":"'School Resources'!AG140","v":3.4582125000000006},{"$f":"'School Resources'!AH140","v":0},{"$f":"'School Resources'!AI140","v":0},{"$f":"'School Resources'!AP140","v":0},3.4582125000000006,{"$f":"'School Resources'!AQ140","v":0},{"$f":"'School Resources'!AR140","v":0},{"$f":"'School Resources'!AS140","v":0},{"$f":"'School Resources'!AJ140","v":0},{"$f":"'School Resources'!AU140","v":0},{"$f":"'School Resources'!AV140","v":0},{"$f":"'School Resources'!AW140","v":0},{"$f":"SUM(AR76:AT76)","v":0},{"$f":"'School Resources'!AX140","v":1.18},{"$f":"'School Resources'!AY140","v":0},{"$f":"'School Resources'!AZ140","v":0},{"$f":"'School Resources'!BA140","v":0},{"$f":"SUM(AV76:AY76)","v":1.18},{"$f":"'School Resources'!BB140","v":0},{"$f":"'School Resources'!BC140","v":0},{"$f":"'School Resources'!BD140","v":0},{"$f":"'School Resources'!BE140","v":0.96061458333333338},{"$f":"'School Resources'!BF140","v":0},{"$f":"'School Resources'!BG140","v":0},{"$f":"SUM(BD76:BF76)","v":0.96061458333333338},{"$f":"'School Resources'!BH140","v":0},{"$f":"'School Resources'!BI140","v":0},{"$f":"SUM(BH76:BI76)","v":0},{"$f":"'School Resources'!BJ140","v":1.18},{"$f":"'School Resources'!BK140","v":0},{"$f":"SUM(BK76:BL76)","v":1.18},{"$f":"'School Resources'!BL140","v":0},{"$f":"'School Resources'!BM140","v":1.9212291666666668},{"$f":"'School Resources'!BN140","v":5.2418437500000001},{"$f":"'School Resources'!BO140","v":1},{"$f":"'School Resources'!BP140","v":0},{"$f":"'School Resources'!BQ140","v":0},{"$f":"SUM(BQ76:BS76)","v":1},{"$f":"'School Resources'!BR140","v":0},{"$f":"'School Resources'!BS140","v":0},{"$f":"'School Resources'!BT140","v":0},{"$f":"'School Resources'!BU140","v":0},{"$f":"SUM(BV76:BX76)","v":0},{"$f":"'School Resources'!BV140","v":1},{"$f":"'School Resources'!BW140","v":0},{"$f":"'School Resources'!BX140","v":0},{"$f":"SUM(BZ76:CB76)","v":1},{"$f":"'School Resources'!BY140","v":0.96061458333333338},{"$f":"'School Resources'!BZ140","v":0},{"$f":"'School Resources'!CA140","v":0},{"$f":"SUM(CD76:CF76)","v":0.96061458333333338},{"$f":"'School Resources'!CC140","v":424843.37028157798},{"$f":"'School Resources'!CD140","v":451222.91432301572},{"$f":"'School Resources'!CE140","v":447809.42875954509},{"$f":"'School Resources'!CF140","v":0},{"$f":"'School Resources'!CG140","v":0},{"$f":"'School Resources'!CH140","v":0},{"$f":"'School Resources'!CI140","v":0},{"$f":"'School Resources'!CJ140","v":0},{"$f":"'School Resources'!CK140","v":0},{"$f":"'School Resources'!CL140","v":0},{"$f":"'School Resources'!CM140","v":0},{"$f":"'School Resources'!CN140","v":0},{"$f":"'School Resources'!CO140","v":0},{"$f":"'School Resources'!CS140","v":1323875.713364139},{"$f":"'School Resources'!CT140","v":264775.14267282776},{"$f":"'School Resources'!CU140","v":0},{"$f":"'School Resources'!CV140","v":0},{"$f":"'School Resources'!DC140","v":0},264775.14267282776,{"$f":"'School Resources'!DD140","v":0},{"$f":"'School Resources'!DE140","v":0},{"$f":"'School Resources'!DF140","v":0},{"$f":"'School Resources'!CW140","v":0},{"$f":"'School Resources'!DH140","v":0},{"$f":"'School Resources'!DI140","v":0},{"$f":"'School Resources'!DJ140","v":0},{"$f":"SUM(DE76:DG76)","v":0},{"$f":"'School Resources'!DK140","v":90345.711362137721},{"$f":"'School Resources'!DL140","v":0},{"$f":"'School Resources'!DM140","v":0},{"$f":"'School Resources'!DN140","v":0},{"$f":"SUM(DI76:DL76)","v":90345.711362137721},{"$f":"'School Resources'!DO140","v":0},{"$f":"'School Resources'!DP140","v":0},{"$f":"'School Resources'!DQ140","v":0},{"$f":"'School Resources'!DR140","v":73548.650742452155},{"$f":"'School Resources'!DS140","v":0},{"$f":"'School Resources'!DT140","v":0},{"$f":"SUM(DQ76:DS76)","v":73548.650742452155},{"$f":"'School Resources'!DU140","v":0},{"$f":"'School Resources'!DV140","v":0},0,{"$f":"'School Resources'!EA140","v":20714.472222983539},{"$f":"'School Resources'!DW140","v":90345.711362137721},{"$f":"'School Resources'!DX140","v":0},90345.711362137721,{"$f":"'School Resources'!DY140","v":0},{"$f":"'School Resources'!DZ140","v":70265.87626966626},1842890.9295036942,{"$f":"'School Resources'!EC140","v":109784.97400944913},{"$f":"'School Resources'!ED140","v":0},{"$f":"'School Resources'!EE140","v":0},109784.97400944913,{"$f":"'School Resources'!EF140","v":0},{"$f":"'School Resources'!EG140","v":0},{"$f":"'School Resources'!EH140","v":0},{"$f":"'School Resources'!EI140","v":0},0,{"$f":"'School Resources'!EJ140","v":53172.118097130908},{"$f":"'School Resources'!EK140","v":0},{"$f":"'School Resources'!EL140","v":0},53172.118097130908,{"$f":"'School Resources'!EM140","v":42201.235031437544},{"$f":"'School Resources'!EN140","v":0},{"$f":"'School Resources'!EO140","v":0},42201.235031437544,{"$f":"'School Resources'!EP140","v":205158.32713801757},{"$f":"EI76+EJ76+EK76+EL76","v":0},{"$f":"'School Resources'!EQ140","v":92937.943264939866},{"$f":"'School Resources'!ER140","v":81361.788059792569},{"$f":"'School Resources'!ES140","v":0},{"$f":"'School Resources'!ET140","v":8136.178805979257},{"$f":"'School Resources'!EU140","v":32544.715223917028},{"$f":"'School Resources'!EV140","v":10428.780367852276},{"$f":"'School Resources'!EW140","v":6703.502856375002},{"$f":"'School Resources'!EX140","v":232112.908578856},{"$f":"'School Resources'!EY140","v":2371142.5137132173}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!F145","v":360.255},{"$f":"'School Resources'!G145","v":0},{"$f":"'School Resources'!H145","v":0},{"$f":"'School Resources'!I145","v":360.255},{"$f":"'School Resources'!J145","v":"F"},{"$f":"'School Resources'!K145","v":"F"},{"$f":"'School Resources'!L145","v":0},{"$f":"'School Resources'!M145","v":0},{"$f":"'School Resources'!N145","v":1},{"$f":"'School Resources'!O145","v":"E"},{"$f":"'School Resources'!P145","v":3.594125},{"$f":"'School Resources'!Q145","v":2.7826875000000002},{"$f":"'School Resources'!R145","v":3.7059375000000001},{"$f":"'School Resources'!S145","v":3.265625},{"$f":"'School Resources'!T145","v":3.2965},{"$f":"'School Resources'!U145","v":2.8621875000000001},{"$f":"'School Resources'!V145","v":3.0088750000000002},{"$f":"'School Resources'!W145","v":0},{"$f":"'School Resources'!X145","v":0},{"$f":"'School Resources'!Y145","v":0},{"$f":"'School Resources'!Z145","v":0},{"$f":"'School Resources'!AA145","v":0},{"$f":"'School Resources'!AB145","v":0},{"$f":"'School Resources'!AC145","v":22.5159375},{"$f":"'School Resources'!AD145","v":0},{"$f":"'School Resources'!AE145","v":0},{"$f":"'School Resources'!AF145","v":22.5159375},22.5159375,{"$f":"'School Resources'!AG145","v":4.5031875000000001},{"$f":"'School Resources'!AH145","v":0},{"$f":"'School Resources'!AI145","v":0},{"$f":"'School Resources'!AP145","v":0},4.5031875000000001,{"$f":"'School Resources'!AQ145","v":0},{"$f":"'School Resources'!AR145","v":0},{"$f":"'School Resources'!AS145","v":0},{"$f":"'School Resources'!AJ145","v":0},{"$f":"'School Resources'!AU145","v":0},{"$f":"'School Resources'!AV145","v":0},{"$f":"'School Resources'!AW145","v":0},0,{"$f":"'School Resources'!AX145","v":2.86},{"$f":"'School Resources'!AY145","v":0},{"$f":"'School Resources'!AZ145","v":0},{"$f":"'School Resources'!BA145","v":0},2.86,{"$f":"'School Resources'!BB145","v":0.55000000000000004},{"$f":"'School Resources'!BC145","v":0},{"$f":"'School Resources'!BD145","v":0},{"$f":"'School Resources'!BE145","v":1.2508854166666665},{"$f":"'School Resources'!BF145","v":0},{"$f":"'School Resources'!BG145","v":0},1.2508854166666665,{"$f":"'School Resources'!BH145","v":0},{"$f":"'School Resources'!BI145","v":0},0,{"$f":"'School Resources'!BJ145","v":2.86},{"$f":"'School Resources'!BK145","v":0},2.86,{"$f":"'School Resources'!BL145","v":0},{"$f":"'School Resources'!BM145","v":2.5017708333333331},{"$f":"'School Resources'!BN145","v":10.022656250000001},{"$f":"'School Resources'!BO145","v":1},{"$f":"'School Resources'!BP145","v":0},{"$f":"'School Resources'!BQ145","v":0},1,{"$f":"'School Resources'!BR145","v":0},{"$f":"'School Resources'!BS145","v":0.25088541666666664},{"$f":"'School Resources'!BT145","v":0},{"$f":"'School Resources'!BU145","v":0},0.25088541666666664,{"$f":"'School Resources'!BV145","v":1.2508854166666665},{"$f":"'School Resources'!BW145","v":0},{"$f":"'School Resources'!BX145","v":0},1.2508854166666665,{"$f":"'School Resources'!BY145","v":1.2508854166666665},{"$f":"'School Resources'!BZ145","v":0},{"$f":"'School Resources'!CA145","v":0},1.2508854166666665,{"$f":"'School Resources'!CC145","v":284529.51128421049},{"$f":"'School Resources'!CD145","v":220291.92485839574},{"$f":"'School Resources'!CE145","v":293381.16668864572},{"$f":"'School Resources'!CF145","v":258523.75342746841},{"$f":"'School Resources'!CG145","v":260967.9780053281},{"$f":"'School Resources'!CH145","v":226585.55575523284},{"$f":"'School Resources'!CI145","v":238198.09641158249},{"$f":"'School Resources'!CJ145","v":0},{"$f":"'School Resources'!CK145","v":0},{"$f":"'School Resources'!CL145","v":0},{"$f":"'School Resources'!CM145","v":0},{"$f":"'School Resources'!CN145","v":0},{"$f":"'School Resources'!CO145","v":0},{"$f":"'School Resources'!CS145","v":1782477.9864308638},{"$f":"'School Resources'!CT145","v":356495.59728617274},{"$f":"'School Resources'!CU145","v":0},{"$f":"'School Resources'!CV145","v":0},{"$f":"'School Resources'!DC145","v":0},356495.59728617274,{"$f":"'School Resources'!DD145","v":0},{"$f":"'School Resources'!DE145","v":0},{"$f":"'School Resources'!DF145","v":0},{"$f":"'School Resources'!CW145","v":0},{"$f":"'School Resources'!DH145","v":0},{"$f":"'School Resources'!DI145","v":0},{"$f":"'School Resources'!DJ145","v":0},0,{"$f":"'School Resources'!DK145","v":226412.38194910917},{"$f":"'School Resources'!DL145","v":0},{"$f":"'School Resources'!DM145","v":0},{"$f":"'School Resources'!DN145","v":0},226412.38194910917,{"$f":"'School Resources'!DO145","v":43540.842682520997},{"$f":"'School Resources'!DP145","v":0},{"$f":"'School Resources'!DQ145","v":0},{"$f":"'School Resources'!DR145","v":99026.554801714636},{"$f":"'School Resources'!DS145","v":0},{"$f":"'School Resources'!DT145","v":0},99026.554801714636,{"$f":"'School Resources'!DU145","v":0},{"$f":"'School Resources'!DV145","v":0},0,{"$f":"'School Resources'!EA145","v":28743.4611760851},{"$f":"'School Resources'!DW145","v":226412.38194910917},{"$f":"'School Resources'!DX145","v":0},226412.38194910917,{"$f":"'School Resources'!DY145","v":0},{"$f":"'School Resources'!DZ145","v":94045.577168965057},2734365.74509949,{"$f":"'School Resources'!EC145","v":124788.03808958524},{"$f":"'School Resources'!ED145","v":0},{"$f":"'School Resources'!EE145","v":0},124788.03808958524,{"$f":"'School Resources'!EF145","v":0},{"$f":"'School Resources'!EG145","v":26956.630326951163},{"$f":"'School Resources'!EH145","v":0},{"$f":"'School Resources'!EI145","v":0},26956.630326951163,{"$f":"'School Resources'!EJ145","v":69637.897811004572},{"$f":"'School Resources'!EK145","v":0},{"$f":"'School Resources'!EL145","v":0},69637.897811004572,{"$f":"'School Resources'!EM145","v":57356.62539660139},{"$f":"'School Resources'!EN145","v":0},{"$f":"'School Resources'!EO145","v":0},57356.62539660139,{"$f":"'School Resources'!EP145","v":278739.19162414235},26956.630326951163,{"$f":"'School Resources'!EQ145","v":121021.18779178154},{"$f":"'School Resources'!ER145","v":105947.04257430887},{"$f":"'School Resources'!ES145","v":0},{"$f":"'School Resources'!ET145","v":10594.704257430887},{"$f":"'School Resources'!EU145","v":42378.817029723548},{"$f":"'School Resources'!EV145","v":13580.065826711852},{"$f":"'School Resources'!EW145","v":40351.578486974788},{"$f":"'School Resources'!EX145","v":333873.39596693148},{"$f":"'School Resources'!EY145","v":3469767.3710356141}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!F180","v":97.799000000000007},{"$f":"'School Resources'!G180","v":0},{"$f":"'School Resources'!H180","v":0},{"$f":"'School Resources'!I180","v":97.799000000000007},{"$f":"'School Resources'!J180","v":"F"},{"$f":"'School Resources'!K180","v":"F"},{"$f":"'School Resources'!L180","v":0},{"$f":"'School Resources'!M180","v":0},{"$f":"'School Resources'!N180","v":1},{"$f":"'School Resources'!O180","v":"E"},{"$f":"'School Resources'!P180","v":1.0735625},{"$f":"'School Resources'!Q180","v":0.91500000000000004},{"$f":"'School Resources'!R180","v":0.75431250000000005},{"$f":"'School Resources'!S180","v":0.84818749999999998},{"$f":"'School Resources'!T180","v":0.77318750000000003},{"$f":"'School Resources'!U180","v":1.2481875},{"$f":"'School Resources'!V180","v":0.5},{"$f":"'School Resources'!W180","v":0},{"$f":"'School Resources'!X180","v":0},{"$f":"'School Resources'!Y180","v":0},{"$f":"'School Resources'!Z180","v":0},{"$f":"'School Resources'!AA180","v":0},{"$f":"'School Resources'!AB180","v":0},{"$f":"'School Resources'!AC180","v":6.1124375000000004},{"$f":"'School Resources'!AD180","v":0},{"$f":"'School Resources'!AE180","v":0},{"$f":"'School Resources'!AF180","v":6.1124375000000004},6.1124375000000004,{"$f":"'School Resources'!AG180","v":1.2224875000000002},{"$f":"'School Resources'!AH180","v":0},{"$f":"'School Resources'!AI180","v":0},{"$f":"'School Resources'!AP180","v":0},1.2224875000000002,{"$f":"'School Resources'!AQ180","v":0},{"$f":"'School Resources'!AR180","v":0},{"$f":"'School Resources'!AS180","v":0},{"$f":"'School Resources'!AJ180","v":0},{"$f":"'School Resources'!AU180","v":0},{"$f":"'School Resources'!AV180","v":0},{"$f":"'School Resources'!AW180","v":0},0,{"$f":"'School Resources'!AX180","v":0.43},{"$f":"'School Resources'!AY180","v":0},{"$f":"'School Resources'!AZ180","v":0},{"$f":"'School Resources'!BA180","v":0},0.43,{"$f":"'School Resources'!BB180","v":7.0000000000000007E-2},{"$f":"'School Resources'!BC180","v":0},{"$f":"'School Resources'!BD180","v":0},{"$f":"'School Resources'!BE180","v":0.3395798611111111},{"$f":"'School Resources'!BF180","v":0},{"$f":"'School Resources'!BG180","v":0},0.3395798611111111,{"$f":"'School Resources'!BH180","v":0},{"$f":"'School Resources'!BI180","v":0},0,{"$f":"'School Resources'!BJ180","v":0.43},{"$f":"'School Resources'!BK180","v":0},0.43,{"$f":"'School Resources'!BL180","v":0},{"$f":"'School Resources'!BM180","v":0.67915972222222221},{"$f":"'School Resources'!BN180","v":1.9487395833333334},{"$f":"'School Resources'!BO180","v":1},{"$f":"'School Resources'!BP180","v":0},{"$f":"'School Resources'!BQ180","v":0},1,{"$f":"'School Resources'!BR180","v":0},{"$f":"'School Resources'!BS180","v":0},{"$f":"'School Resources'!BT180","v":0},{"$f":"'School Resources'!BU180","v":0},0,{"$f":"'School Resources'!BV180","v":1},{"$f":"'School Resources'!BW180","v":0},{"$f":"'School Resources'!BX180","v":0},1,{"$f":"'School Resources'!BY180","v":0.3395798611111111},{"$f":"'School Resources'!BZ180","v":0},{"$f":"'School Resources'!CA180","v":0},0.3395798611111111,{"$f":"'School Resources'!CC180","v":79517.43038528887},{"$f":"'School Resources'!CD180","v":67772.904514212554},{"$f":"'School Resources'!CE180","v":55870.982553417445},{"$f":"'School Resources'!CF180","v":62824.186281583236},{"$f":"'School Resources'!CG180","v":57269.030173860898},{"$f":"'School Resources'!CH180","v":92451.685522769054},{"$f":"'School Resources'!CI180","v":37034.374051482271},{"$f":"'School Resources'!CJ180","v":0},{"$f":"'School Resources'!CK180","v":0},{"$f":"'School Resources'!CL180","v":0},{"$f":"'School Resources'!CM180","v":0},{"$f":"'School Resources'!CN180","v":0},{"$f":"'School Resources'!CO180","v":0},{"$f":"'School Resources'!CS180","v":452740.59348261438},{"$f":"'School Resources'!CT180","v":90548.118696522884},{"$f":"'School Resources'!CU180","v":0},{"$f":"'School Resources'!CV180","v":0},{"$f":"'School Resources'!DC180","v":0},90548.118696522884,{"$f":"'School Resources'!DD180","v":0},{"$f":"'School Resources'!DE180","v":0},{"$f":"'School Resources'!DF180","v":0},{"$f":"'School Resources'!CW180","v":0},{"$f":"'School Resources'!DH180","v":0},{"$f":"'School Resources'!DI180","v":0},{"$f":"'School Resources'!DJ180","v":0},0,{"$f":"'School Resources'!DK180","v":31849.561684274751},{"$f":"'School Resources'!DL180","v":0},{"$f":"'School Resources'!DM180","v":0},{"$f":"'School Resources'!DN180","v":0},31849.561684274751,{"$f":"'School Resources'!DO180","v":5184.812367207518},{"$f":"'School Resources'!DP180","v":0},{"$f":"'School Resources'!DQ180","v":0},{"$f":"'School Resources'!DR180","v":25152.255193478573},{"$f":"'School Resources'!DS180","v":0},{"$f":"'School Resources'!DT180","v":0},25152.255193478573,{"$f":"'School Resources'!DU180","v":0},{"$f":"'School Resources'!DV180","v":0},0,{"$f":"'School Resources'!EA180","v":7400.8984009575888},{"$f":"'School Resources'!DW180","v":31849.561684274751},{"$f":"'School Resources'!DX180","v":0},31849.561684274751,{"$f":"'School Resources'!DY180","v":0},{"$f":"'School Resources'!DZ180","v":24520.879318016589},637324.9031083727,{"$f":"'School Resources'!EC180","v":107965.89707998121},{"$f":"'School Resources'!ED180","v":0},{"$f":"'School Resources'!EE180","v":0},107965.89707998121,{"$f":"'School Resources'!EF180","v":0},{"$f":"'School Resources'!EG180","v":0},{"$f":"'School Resources'!EH180","v":0},{"$f":"'School Resources'!EI180","v":0},0,{"$f":"'School Resources'!EJ180","v":53804.345968138754},{"$f":"'School Resources'!EK180","v":0},{"$f":"'School Resources'!EL180","v":0},53804.345968138754,{"$f":"'School Resources'!EM180","v":15082.979476114495},{"$f":"'School Resources'!EN180","v":0},{"$f":"'School Resources'!EO180","v":0},15082.979476114495,{"$f":"'School Resources'!EP180","v":176853.22252423447},0,{"$f":"'School Resources'!EQ180","v":32853.815061132933},{"$f":"'School Resources'!ER180","v":28761.612792951753},{"$f":"'School Resources'!ES180","v":0},{"$f":"'School Resources'!ET180","v":2876.1612792951755},{"$f":"'School Resources'!EU180","v":11504.645117180702},{"$f":"'School Resources'!EV180","v":3686.6021506615939},{"$f":"'School Resources'!EW180","v":8415.8434874034483},{"$f":"'School Resources'!EX180","v":88098.6798886256},{"$f":"'School Resources'!EY180","v":934198.58324020717}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!F186","v":0},{"$f":"'School Resources'!G186","v":176.14400000000001},{"$f":"'School Resources'!H186","v":0},{"$f":"'School Resources'!I186","v":176.14400000000001},{"$f":"'School Resources'!J186","v":"F"},{"$f":"'School Resources'!K186","v":"F"},{"$f":"'School Resources'!L186","v":0},{"$f":"'School Resources'!M186","v":1},{"$f":"'School Resources'!N186","v":0},{"$f":"'School Resources'!O186","v":"M"},{"$f":"'School Resources'!P186","v":0},{"$f":"'School Resources'!Q186","v":0},{"$f":"'School Resources'!R186","v":0},{"$f":"'School Resources'!S186","v":0},{"$f":"'School Resources'!T186","v":0},{"$f":"'School Resources'!U186","v":1.9842063492063491},{"$f":"'School Resources'!V186","v":2.0879841269841273},{"$f":"'School Resources'!W186","v":1.9821904761904761},{"$f":"'School Resources'!X186","v":2.3334285714285716},{"$f":"'School Resources'!Y186","v":0},{"$f":"'School Resources'!Z186","v":0},{"$f":"'School Resources'!AA186","v":0},{"$f":"'School Resources'!AB186","v":0},{"$f":"'School Resources'!AC186","v":0},{"$f":"'School Resources'!AD186","v":8.3878095238095245},{"$f":"'School Resources'!AE186","v":0},{"$f":"'School Resources'!AF186","v":8.3878095238095245},8.3878095238095245,{"$f":"'School Resources'!AG186","v":0},{"$f":"'School Resources'!AH186","v":2.7679771428571431},{"$f":"'School Resources'!AI186","v":0},{"$f":"'School Resources'!AP186","v":0},2.7679771428571431,{"$f":"'School Resources'!AQ186","v":0},{"$f":"'School Resources'!AR186","v":0},{"$f":"'School Resources'!AS186","v":0},{"$f":"'School Resources'!AJ186","v":0},{"$f":"'School Resources'!AU186","v":0},{"$f":"'School Resources'!AV186","v":0},{"$f":"'School Resources'!AW186","v":0},0,{"$f":"'School Resources'!AX186","v":0},{"$f":"'School Resources'!AY186","v":0.54},{"$f":"'School Resources'!AZ186","v":0},{"$f":"'School Resources'!BA186","v":1.9187301587301531E-2},0.55918730158730157,{"$f":"'School Resources'!BB186","v":0.03},{"$f":"'School Resources'!BC186","v":0},{"$f":"'School Resources'!BD186","v":0},{"$f":"'School Resources'!BE186","v":0},{"$f":"'School Resources'!BF186","v":1},{"$f":"'School Resources'!BG186","v":0},1,{"$f":"'School Resources'!BH186","v":0.55918730158730157},{"$f":"'School Resources'!BI186","v":0},0.55918730158730157,{"$f":"'School Resources'!BJ186","v":0.54},{"$f":"'School Resources'!BK186","v":1.9187301587301531E-2},0.55918730158730157,{"$f":"'School Resources'!BL186","v":0.70457599999999998},{"$f":"'School Resources'!BM186","v":1.1183746031746031},{"$f":"'School Resources'!BN186","v":4.5305125079365078},{"$f":"'School Resources'!BO186","v":0},{"$f":"'School Resources'!BP186","v":1},{"$f":"'School Resources'!BQ186","v":0},1,{"$f":"'School Resources'!BR186","v":0},{"$f":"'School Resources'!BS186","v":0},{"$f":"'School Resources'!BT186","v":0},{"$f":"'School Resources'!BU186","v":0},0,{"$f":"'School Resources'!BV186","v":0},{"$f":"'School Resources'!BW186","v":1},{"$f":"'School Resources'!BX186","v":0},1,{"$f":"'School Resources'!BY186","v":0},{"$f":"'School Resources'!BZ186","v":0.55918730158730157},{"$f":"'School Resources'!CA186","v":0},0.55918730158730157,{"$f":"'School Resources'!CC186","v":0},{"$f":"'School Resources'!CD186","v":0},{"$f":"'School Resources'!CE186","v":0},{"$f":"'School Resources'!CF186","v":0},{"$f":"'School Resources'!CG186","v":0},{"$f":"'School Resources'!CH186","v":141693.09620802628},{"$f":"'School Resources'!CI186","v":149103.91547932007},{"$f":"'School Resources'!CJ186","v":141549.14178045603},{"$f":"'School Resources'!CK186","v":166631.21716057049},{"$f":"'School Resources'!CL186","v":0},{"$f":"'School Resources'!CM186","v":0},{"$f":"'School Resources'!CN186","v":0},{"$f":"'School Resources'!CO186","v":0},{"$f":"'School Resources'!CS186","v":598977.37062837288},{"$f":"'School Resources'!CT186","v":0},{"$f":"'School Resources'!CU186","v":197662.53230736306},{"$f":"'School Resources'!CV186","v":0},{"$f":"'School Resources'!DC186","v":0},197662.53230736306,{"$f":"'School Resources'!DD186","v":0},{"$f":"'School Resources'!DE186","v":0},{"$f":"'School Resources'!DF186","v":0},{"$f":"'School Resources'!CW186","v":0},{"$f":"'School Resources'!DH186","v":0},{"$f":"'School Resources'!DI186","v":0},{"$f":"'School Resources'!DJ186","v":0},0,{"$f":"'School Resources'!DK186","v":0},{"$f":"'School Resources'!DL186","v":38561.650597952517},{"$f":"'School Resources'!DM186","v":0},{"$f":"'School Resources'!DN186","v":1370.1741106056693},39931.82470855819,{"$f":"'School Resources'!DO186","v":2142.313922108473},{"$f":"'School Resources'!DP186","v":0},{"$f":"'School Resources'!DQ186","v":0},{"$f":"'School Resources'!DR186","v":0},{"$f":"'School Resources'!DS186","v":71410.46407028244},{"$f":"'School Resources'!DT186","v":0},71410.46407028244,{"$f":"'School Resources'!DU186","v":34595.218851914949},{"$f":"'School Resources'!DV186","v":0},34595.218851914949,{"$f":"'School Resources'!EA186","v":11094.344752622304},{"$f":"'School Resources'!DW186","v":38561.650597952517},{"$f":"'School Resources'!DX186","v":1370.1741106056693},39931.82470855819,{"$f":"'School Resources'!DY186","v":50314.099132783318},{"$f":"'School Resources'!DZ186","v":40410.293547914429},1000370.4294780265,{"$f":"'School Resources'!EC186","v":0},{"$f":"'School Resources'!ED186","v":107115.01942685897},{"$f":"'School Resources'!EE186","v":0},107115.01942685897,{"$f":"'School Resources'!EF186","v":0},{"$f":"'School Resources'!EG186","v":0},{"$f":"'School Resources'!EH186","v":0},{"$f":"'School Resources'!EI186","v":0},0,{"$f":"'School Resources'!EJ186","v":0},{"$f":"'School Resources'!EK186","v":52704.508787520303},{"$f":"'School Resources'!EL186","v":0},52704.508787520303,{"$f":"'School Resources'!EM186","v":0},{"$f":"'School Resources'!EN186","v":24364.639242082656},{"$f":"'School Resources'!EO186","v":0},24364.639242082656,{"$f":"'School Resources'!EP186","v":184184.16745646193},0,{"$f":"'School Resources'!EQ186","v":59172.408717146383},{"$f":"'School Resources'!ER186","v":51802.017646414519},{"$f":"'School Resources'!ES186","v":0},{"$f":"'School Resources'!ET186","v":5180.2017646414515},{"$f":"'School Resources'!EU186","v":20720.807058565806},{"$f":"'School Resources'!EV186","v":6639.8720766688393},{"$f":"'School Resources'!EW186","v":67768.216258047178},{"$f":"'School Resources'!EX186","v":211283.52352148417},{"$f":"'School Resources'!EY186","v":1481937.9776084244}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!F190","v":137.58333333333334},{"$f":"'School Resources'!G190","v":0},{"$f":"'School Resources'!H190","v":0},{"$f":"'School Resources'!I190","v":137.58333333333334},{"$f":"'School Resources'!J190","v":"F"},{"$f":"'School Resources'!K190","v":"F"},{"$f":"'School Resources'!L190","v":0},{"$f":"'School Resources'!M190","v":0},{"$f":"'School Resources'!N190","v":1},{"$f":"'School Resources'!O190","v":"E"},{"$f":"'School Resources'!P190","v":1.2457708333333333},{"$f":"'School Resources'!Q190","v":1.2470000000000001},{"$f":"'School Resources'!R190","v":1.1244375},{"$f":"'School Resources'!S190","v":1.2562708333333334},{"$f":"'School Resources'!T190","v":1.2998333333333332},{"$f":"'School Resources'!U190","v":1.2401875},{"$f":"'School Resources'!V190","v":1.1854583333333333},{"$f":"'School Resources'!W190","v":0},{"$f":"'School Resources'!X190","v":0},{"$f":"'School Resources'!Y190","v":0},{"$f":"'School Resources'!Z190","v":0},{"$f":"'School Resources'!AA190","v":0},{"$f":"'School Resources'!AB190","v":0},{"$f":"'School Resources'!AC190","v":8.5989583333333339},{"$f":"'School Resources'!AD190","v":0},{"$f":"'School Resources'!AE190","v":0},{"$f":"'School Resources'!AF190","v":8.5989583333333339},8.5989583333333339,{"$f":"'School Resources'!AG190","v":1.7197916666666668},{"$f":"'School Resources'!AH190","v":0},{"$f":"'School Resources'!AI190","v":0},{"$f":"'School Resources'!AP190","v":0},1.7197916666666668,{"$f":"'School Resources'!AQ190","v":0},{"$f":"'School Resources'!AR190","v":0},{"$f":"'School Resources'!AS190","v":0},{"$f":"'School Resources'!AJ190","v":0},{"$f":"'School Resources'!AU190","v":0},{"$f":"'School Resources'!AV190","v":0},{"$f":"'School Resources'!AW190","v":0},0,{"$f":"'School Resources'!AX190","v":0.43},{"$f":"'School Resources'!AY190","v":0},{"$f":"'School Resources'!AZ190","v":0},{"$f":"'School Resources'!BA190","v":4.7719907407407447E-2},0.47771990740740744,{"$f":"'School Resources'!BB190","v":0.03},{"$f":"'School Resources'!BC190","v":0},{"$f":"'School Resources'!BD190","v":0},{"$f":"'School Resources'!BE190","v":0.47771990740740744},{"$f":"'School Resources'!BF190","v":0},{"$f":"'School Resources'!BG190","v":0},0.47771990740740744,{"$f":"'School Resources'!BH190","v":0},{"$f":"'School Resources'!BI190","v":0},0,{"$f":"'School Resources'!BJ190","v":0.43},{"$f":"'School Resources'!BK190","v":4.7719907407407447E-2},0.47771990740740744,{"$f":"'School Resources'!BL190","v":0},{"$f":"'School Resources'!BM190","v":0.95543981481481488},{"$f":"'School Resources'!BN190","v":2.4185995370370375},{"$f":"'School Resources'!BO190","v":1},{"$f":"'School Resources'!BP190","v":0},{"$f":"'School Resources'!BQ190","v":0},1,{"$f":"'School Resources'!BR190","v":0},{"$f":"'School Resources'!BS190","v":0},{"$f":"'School Resources'!BT190","v":0},{"$f":"'School Resources'!BU190","v":0},0,{"$f":"'School Resources'!BV190","v":1},{"$f":"'School Resources'!BW190","v":0},{"$f":"'School Resources'!BX190","v":0},1,{"$f":"'School Resources'!BY190","v":0.47771990740740744},{"$f":"'School Resources'!BZ190","v":0},{"$f":"'School Resources'!CA190","v":0},0.47771990740740744,{"$f":"'School Resources'!CC190","v":92404.979565303016},{"$f":"'School Resources'!CD190","v":92496.152931765449},{"$f":"'School Resources'!CE190","v":83405.086577555732},{"$f":"'School Resources'!CF190","v":93183.816458473477},{"$f":"'School Resources'!CG190","v":96415.062378353192},{"$f":"'School Resources'!CH190","v":91990.836137982245},{"$f":"'School Resources'!CI190","v":87931.303363460916},{"$f":"'School Resources'!CJ190","v":0},{"$f":"'School Resources'!CK190","v":0},{"$f":"'School Resources'!CL190","v":0},{"$f":"'School Resources'!CM190","v":0},{"$f":"'School Resources'!CN190","v":0},{"$f":"'School Resources'!CO190","v":0},{"$f":"'School Resources'!CS190","v":637827.23741289403},{"$f":"'School Resources'!CT190","v":127565.44748257882},{"$f":"'School Resources'!CU190","v":0},{"$f":"'School Resources'!CV190","v":0},{"$f":"'School Resources'!DC190","v":0},127565.44748257882,{"$f":"'School Resources'!DD190","v":0},{"$f":"'School Resources'!DE190","v":0},{"$f":"'School Resources'!DF190","v":0},{"$f":"'School Resources'!CW190","v":0},{"$f":"'School Resources'!DH190","v":0},{"$f":"'School Resources'!DI190","v":0},{"$f":"'School Resources'!DJ190","v":0},0,{"$f":"'School Resources'!DK190","v":31895.225148884634},{"$f":"'School Resources'!DL190","v":0},{"$f":"'School Resources'!DM190","v":0},{"$f":"'School Resources'!DN190","v":3539.621374053926},35434.846522938562,{"$f":"'School Resources'!DO190","v":2225.2482662012535},{"$f":"'School Resources'!DP190","v":0},{"$f":"'School Resources'!DQ190","v":0},{"$f":"'School Resources'!DR190","v":35434.846522938562},{"$f":"'School Resources'!DS190","v":0},{"$f":"'School Resources'!DT190","v":0},35434.846522938562,{"$f":"'School Resources'!DU190","v":0},{"$f":"'School Resources'!DV190","v":0},0,{"$f":"'School Resources'!EA190","v":10226.722505416066},{"$f":"'School Resources'!DW190","v":31895.225148884634},{"$f":"'School Resources'!DX190","v":3539.621374053926},35434.846522938562,{"$f":"'School Resources'!DY190","v":0},{"$f":"'School Resources'!DZ190","v":34916.29869571895},873922.4727304898,{"$f":"'School Resources'!EC190","v":115600.21176398499},{"$f":"'School Resources'!ED190","v":0},{"$f":"'School Resources'!EE190","v":0},115600.21176398499,{"$f":"'School Resources'!EF190","v":0},{"$f":"'School Resources'!EG190","v":0},{"$f":"'School Resources'!EH190","v":0},{"$f":"'School Resources'!EI190","v":0},0,{"$f":"'School Resources'!EJ190","v":53065.997065455544},{"$f":"'School Resources'!EK190","v":0},{"$f":"'School Resources'!EL190","v":0},53065.997065455544,{"$f":"'School Resources'!EM190","v":20947.669733151633},{"$f":"'School Resources'!EN190","v":0},{"$f":"'School Resources'!EO190","v":0},20947.669733151633,{"$f":"'School Resources'!EP190","v":189613.87856259214},0,{"$f":"'School Resources'!EQ190","v":46218.646293188467},{"$f":"'School Resources'!ER190","v":40461.74868962817},{"$f":"'School Resources'!ES190","v":0},{"$f":"'School Resources'!ET190","v":4046.1748689628171},{"$f":"'School Resources'!EU190","v":16184.699475851268},{"$f":"'School Resources'!EV190","v":5186.3006018656397},{"$f":"'School Resources'!EW190","v":16478.041807057361},{"$f":"'School Resources'!EX190","v":128575.61173655374},{"$f":"'School Resources'!EY190","v":1237254.9842307707}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!F199","v":339.42600000000004},{"$f":"'School Resources'!G199","v":0},{"$f":"'School Resources'!H199","v":0},{"$f":"'School Resources'!I199","v":339.42600000000004},{"$f":"'School Resources'!J199","v":"F"},{"$f":"'School Resources'!K199","v":"F"},{"$f":"'School Resources'!L199","v":0},{"$f":"'School Resources'!M199","v":0},{"$f":"'School Resources'!N199","v":0},{"$f":"'School Resources'!O199","v":"E"},{"$f":"'School Resources'!P199","v":3.3718124999999999},{"$f":"'School Resources'!Q199","v":3.2435624999999999},{"$f":"'School Resources'!R199","v":3.4818125000000002},{"$f":"'School Resources'!S199","v":3.2581875},{"$f":"'School Resources'!T199","v":3.2718124999999998},{"$f":"'School Resources'!U199","v":4.5869375000000003},{"$f":"'School Resources'!V199","v":0},{"$f":"'School Resources'!W199","v":0},{"$f":"'School Resources'!X199","v":0},{"$f":"'School Resources'!Y199","v":0},{"$f":"'School Resources'!Z199","v":0},{"$f":"'School Resources'!AA199","v":0},{"$f":"'School Resources'!AB199","v":0},{"$f":"'School Resources'!AC199","v":21.214125000000003},{"$f":"'School Resources'!AD199","v":0},{"$f":"'School Resources'!AE199","v":0},{"$f":"'School Resources'!AF199","v":21.214125000000003},21.214125000000003,{"$f":"'School Resources'!AG199","v":4.2428250000000007},{"$f":"'School Resources'!AH199","v":0},{"$f":"'School Resources'!AI199","v":0},{"$f":"'School Resources'!AP199","v":0},4.2428250000000007,{"$f":"'School Resources'!AQ199","v":0},{"$f":"'School Resources'!AR199","v":0},{"$f":"'School Resources'!AS199","v":0},{"$f":"'School Resources'!AJ199","v":0},{"$f":"'School Resources'!AU199","v":0},{"$f":"'School Resources'!AV199","v":0},{"$f":"'School Resources'!AW199","v":0},0,{"$f":"'School Resources'!AX199","v":0.92},{"$f":"'School Resources'!AY199","v":0},{"$f":"'School Resources'!AZ199","v":0},{"$f":"'School Resources'!BA199","v":0.25856250000000014},1.1785625000000002,{"$f":"'School Resources'!BB199","v":0.03},{"$f":"'School Resources'!BC199","v":0},{"$f":"'School Resources'!BD199","v":0},{"$f":"'School Resources'!BE199","v":1.1785625000000002},{"$f":"'School Resources'!BF199","v":0},{"$f":"'School Resources'!BG199","v":0},1.1785625000000002,{"$f":"'School Resources'!BH199","v":0},{"$f":"'School Resources'!BI199","v":0},0,{"$f":"'School Resources'!BJ199","v":0.92},{"$f":"'School Resources'!BK199","v":0.25856250000000014},1.1785625000000002,{"$f":"'School Resources'!BL199","v":0},{"$f":"'School Resources'!BM199","v":2.3571250000000004},{"$f":"'School Resources'!BN199","v":5.9228125000000009},{"$f":"'School Resources'!BO199","v":1},{"$f":"'School Resources'!BP199","v":0},{"$f":"'School Resources'!BQ199","v":0},1,{"$f":"'School Resources'!BR199","v":0},{"$f":"'School Resources'!BS199","v":0.17856250000000015},{"$f":"'School Resources'!BT199","v":0},{"$f":"'School Resources'!BU199","v":0},0.17856250000000015,{"$f":"'School Resources'!BV199","v":1.1785625000000002},{"$f":"'School Resources'!BW199","v":0},{"$f":"'School Resources'!BX199","v":0},1.1785625000000002,{"$f":"'School Resources'!BY199","v":1.1785625000000002},{"$f":"'School Resources'!BZ199","v":0},{"$f":"'School Resources'!CA199","v":0},1.1785625000000002,{"$f":"'School Resources'!CC199","v":262815.40269690618},{"$f":"'School Resources'!CD199","v":252818.97632507255},{"$f":"'School Resources'!CE199","v":271389.33564740676},{"$f":"'School Resources'!CF199","v":253958.91968326413},{"$f":"'School Resources'!CG199","v":255020.91819645112},{"$f":"'School Resources'!CH199","v":357528.1324830607},{"$f":"'School Resources'!CI199","v":0},{"$f":"'School Resources'!CJ199","v":0},{"$f":"'School Resources'!CK199","v":0},{"$f":"'School Resources'!CL199","v":0},{"$f":"'School Resources'!CM199","v":0},{"$f":"'School Resources'!CN199","v":0},{"$f":"'School Resources'!CO199","v":0},{"$f":"'School Resources'!CS199","v":1653531.6850321617},{"$f":"'School Resources'!CT199","v":330706.33700643235},{"$f":"'School Resources'!CU199","v":0},{"$f":"'School Resources'!CV199","v":0},{"$f":"'School Resources'!DC199","v":0},330706.33700643235,{"$f":"'School Resources'!DD199","v":0},{"$f":"'School Resources'!DE199","v":0},{"$f":"'School Resources'!DF199","v":0},{"$f":"'School Resources'!CW199","v":0},{"$f":"'School Resources'!DH199","v":0},{"$f":"'School Resources'!DI199","v":0},{"$f":"'School Resources'!DJ199","v":0},0,{"$f":"'School Resources'!DK199","v":71709.25740418653},{"$f":"'School Resources'!DL199","v":0},{"$f":"'School Resources'!DM199","v":0},{"$f":"'School Resources'!DN199","v":20153.613986489119},91862.871390675646,{"$f":"'School Resources'!DO199","v":2338.345350136517},{"$f":"'School Resources'!DP199","v":0},{"$f":"'School Resources'!DQ199","v":0},{"$f":"'School Resources'!DR199","v":91862.871390675646},{"$f":"'School Resources'!DS199","v":0},{"$f":"'School Resources'!DT199","v":0},91862.871390675646,{"$f":"'School Resources'!DU199","v":0},{"$f":"'School Resources'!DV199","v":0},0,{"$f":"'School Resources'!EA199","v":25188.339240256239},{"$f":"'School Resources'!DW199","v":71709.25740418653},{"$f":"'School Resources'!DX199","v":20153.613986489119},91862.871390675646,{"$f":"'School Resources'!DY199","v":0},{"$f":"'School Resources'!DZ199","v":88205.378935621193},2262164.9815607574,{"$f":"'School Resources'!EC199","v":126310.44222910832},{"$f":"'School Resources'!ED199","v":0},{"$f":"'School Resources'!EE199","v":0},126310.44222910832,{"$f":"'School Resources'!EF199","v":0},{"$f":"'School Resources'!EG199","v":19457.667708910205},{"$f":"'School Resources'!EH199","v":0},{"$f":"'School Resources'!EI199","v":0},19457.667708910205,{"$f":"'School Resources'!EJ199","v":65093.875217321845},{"$f":"'School Resources'!EK199","v":0},{"$f":"'School Resources'!EL199","v":0},65093.875217321845,{"$f":"'School Resources'!EM199","v":53642.602689493382},{"$f":"'School Resources'!EN199","v":0},{"$f":"'School Resources'!EO199","v":0},53642.602689493382,{"$f":"'School Resources'!EP199","v":264504.58784483373},19457.667708910205,{"$f":"'School Resources'!EQ199","v":114024.0598670754},{"$f":"'School Resources'!ER199","v":99821.462222113129},{"$f":"'School Resources'!ES199","v":0},{"$f":"'School Resources'!ET199","v":9982.1462222113132},{"$f":"'School Resources'!EU199","v":39928.584888845253},{"$f":"'School Resources'!EV199","v":12794.902009125475},{"$f":"'School Resources'!EW199","v":8224.4192647500022},{"$f":"'School Resources'!EX199","v":284775.57447412051},{"$f":"'School Resources'!EY199","v":2924838.862055589}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!F234","v":357.06600000000003},{"$f":"'School Resources'!G234","v":0},{"$f":"'School Resources'!H234","v":0},{"$f":"'School Resources'!I234","v":357.06600000000003},{"$f":"'School Resources'!J234","v":"F"},{"$f":"'School Resources'!K234","v":"F"},{"$f":"'School Resources'!L234","v":0},{"$f":"'School Resources'!M234","v":0},{"$f":"'School Resources'!N234","v":0},{"$f":"'School Resources'!O234","v":"E"},{"$f":"'School Resources'!P234","v":3.76},{"$f":"'School Resources'!Q234","v":3.0692499999999998},{"$f":"'School Resources'!R234","v":3.8910624999999999},{"$f":"'School Resources'!S234","v":3.2870625000000002},{"$f":"'School Resources'!T234","v":4.0917500000000002},{"$f":"'School Resources'!U234","v":4.2175000000000002},{"$f":"'School Resources'!V234","v":0},{"$f":"'School Resources'!W234","v":0},{"$f":"'School Resources'!X234","v":0},{"$f":"'School Resources'!Y234","v":0},{"$f":"'School Resources'!Z234","v":0},{"$f":"'School Resources'!AA234","v":0},{"$f":"'School Resources'!AB234","v":0},{"$f":"'School Resources'!AC234","v":22.316625000000002},{"$f":"'School Resources'!AD234","v":0},{"$f":"'School Resources'!AE234","v":0},{"$f":"'School Resources'!AF234","v":22.316625000000002},22.316625000000002,{"$f":"'School Resources'!AG234","v":4.4633250000000002},{"$f":"'School Resources'!AH234","v":0},{"$f":"'School Resources'!AI234","v":0},{"$f":"'School Resources'!AP234","v":0},4.4633250000000002,{"$f":"'School Resources'!AQ234","v":0},{"$f":"'School Resources'!AR234","v":0},{"$f":"'School Resources'!AS234","v":0},{"$f":"'School Resources'!AJ234","v":0},{"$f":"'School Resources'!AU234","v":0},{"$f":"'School Resources'!AV234","v":0},{"$f":"'School Resources'!AW234","v":0},0,{"$f":"'School Resources'!AX234","v":0.52},{"$f":"'School Resources'!AY234","v":0},{"$f":"'School Resources'!AZ234","v":0},{"$f":"'School Resources'!BA234","v":0.71981249999999997},1.2398125,{"$f":"'School Resources'!BB234","v":0},{"$f":"'School Resources'!BC234","v":0},{"$f":"'School Resources'!BD234","v":0},{"$f":"'School Resources'!BE234","v":1.2398125},{"$f":"'School Resources'!BF234","v":0},{"$f":"'School Resources'!BG234","v":0},1.2398125,{"$f":"'School Resources'!BH234","v":0},{"$f":"'School Resources'!BI234","v":0},0,{"$f":"'School Resources'!BJ234","v":0.52},{"$f":"'School Resources'!BK234","v":0.71981249999999997},1.2398125,{"$f":"'School Resources'!BL234","v":0},{"$f":"'School Resources'!BM234","v":2.479625},{"$f":"'School Resources'!BN234","v":6.1990625000000001},{"$f":"'School Resources'!BO234","v":1},{"$f":"'School Resources'!BP234","v":0},{"$f":"'School Resources'!BQ234","v":0},1,{"$f":"'School Resources'!BR234","v":0},{"$f":"'School Resources'!BS234","v":0.2398125000000001},{"$f":"'School Resources'!BT234","v":0},{"$f":"'School Resources'!BU234","v":0},0.2398125000000001,{"$f":"'School Resources'!BV234","v":1.2398125},{"$f":"'School Resources'!BW234","v":0},{"$f":"'School Resources'!BX234","v":0},1.2398125,{"$f":"'School Resources'!BY234","v":1.2398125},{"$f":"'School Resources'!BZ234","v":0},{"$f":"'School Resources'!CA234","v":0},1.2398125,{"$f":"'School Resources'!CC234","v":274288.68499944999},{"$f":"'School Resources'!CD234","v":223899.08149855371},{"$f":"'School Resources'!CE234","v":283849.57882331713},{"$f":"'School Resources'!CF234","v":239788.31133936296},{"$f":"'School Resources'!CG234","v":298489.55501236697},{"$f":"'School Resources'!CH234","v":307662.90664499486},{"$f":"'School Resources'!CI234","v":0},{"$f":"'School Resources'!CJ234","v":0},{"$f":"'School Resources'!CK234","v":0},{"$f":"'School Resources'!CL234","v":0},{"$f":"'School Resources'!CM234","v":0},{"$f":"'School Resources'!CN234","v":0},{"$f":"'School Resources'!CO234","v":0},{"$f":"'School Resources'!CS234","v":1627978.1183180457},{"$f":"'School Resources'!CT234","v":325595.62366360915},{"$f":"'School Resources'!CU234","v":0},{"$f":"'School Resources'!CV234","v":0},{"$f":"'School Resources'!DC234","v":0},325595.62366360915,{"$f":"'School Resources'!DD234","v":0},{"$f":"'School Resources'!DE234","v":0},{"$f":"'School Resources'!DF234","v":0},{"$f":"'School Resources'!CW234","v":0},{"$f":"'School Resources'!DH234","v":0},{"$f":"'School Resources'!DI234","v":0},{"$f":"'School Resources'!DJ234","v":0},0,{"$f":"'School Resources'!DK234","v":37933.541542477134},{"$f":"'School Resources'!DL234","v":0},{"$f":"'School Resources'!DM234","v":0},{"$f":"'School Resources'!DN234","v":52509.687252969845},90443.228795446979,{"$f":"'School Resources'!DO234","v":0},{"$f":"'School Resources'!DP234","v":0},{"$f":"'School Resources'!DQ234","v":0},{"$f":"'School Resources'!DR234","v":90443.228795446979},{"$f":"'School Resources'!DS234","v":0},{"$f":"'School Resources'!DT234","v":0},90443.228795446979,{"$f":"'School Resources'!DU234","v":0},{"$f":"'School Resources'!DV234","v":0},0,{"$f":"'School Resources'!EA234","v":26467.568672509497},{"$f":"'School Resources'!DW234","v":37933.541542477134},{"$f":"'School Resources'!DX234","v":52509.687252969845},90443.228795446979,{"$f":"'School Resources'!DY234","v":0},{"$f":"'School Resources'!DZ234","v":94464.455204744969},2224903.4283679957,{"$f":"'School Resources'!EC234","v":111117.60959420472},{"$f":"'School Resources'!ED234","v":0},{"$f":"'School Resources'!EE234","v":0},111117.60959420472,{"$f":"'School Resources'!EF234","v":0},{"$f":"'School Resources'!EG234","v":22723.956393909608},{"$f":"'School Resources'!EH234","v":0},{"$f":"'School Resources'!EI234","v":0},22723.956393909608,{"$f":"'School Resources'!EJ234","v":62254.798041744041},{"$f":"'School Resources'!EK234","v":0},{"$f":"'School Resources'!EL234","v":0},62254.798041744041,{"$f":"'School Resources'!EM234","v":51647.111561461723},{"$f":"'School Resources'!EN234","v":0},{"$f":"'School Resources'!EO234","v":0},51647.111561461723,{"$f":"'School Resources'!EP234","v":247743.47559132011},22723.956393909608,{"$f":"'School Resources'!EQ234","v":119949.90059835471},{"$f":"'School Resources'!ER234","v":105009.19266585661},{"$f":"'School Resources'!ES234","v":0},{"$f":"'School Resources'!ET234","v":10500.919266585661},{"$f":"'School Resources'!EU234","v":42003.677066342643},{"$f":"'School Resources'!EV234","v":13459.854226813493},{"$f":"'School Resources'!EW234","v":8651.8430797500023},{"$f":"'School Resources'!EX234","v":299575.3869037031},{"$f":"'School Resources'!EY234","v":2893154.3147402736}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!F238","v":219.78333333333333},{"$f":"'School Resources'!G238","v":0},{"$f":"'School Resources'!H238","v":0},{"$f":"'School Resources'!I238","v":219.78333333333333},{"$f":"'School Resources'!J238","v":"F"},{"$f":"'School Resources'!K238","v":"F"},{"$f":"'School Resources'!L238","v":0},{"$f":"'School Resources'!M238","v":0},{"$f":"'School Resources'!N238","v":0},{"$f":"'School Resources'!O238","v":"E"},{"$f":"'School Resources'!P238","v":2.1763333333333335},{"$f":"'School Resources'!Q238","v":2.3727083333333332},{"$f":"'School Resources'!R238","v":2.1762708333333332},{"$f":"'School Resources'!S238","v":2.3952916666666666},{"$f":"'School Resources'!T238","v":2.2411041666666667},{"$f":"'School Resources'!U238","v":2.3747500000000001},{"$f":"'School Resources'!V238","v":0},{"$f":"'School Resources'!W238","v":0},{"$f":"'School Resources'!X238","v":0},{"$f":"'School Resources'!Y238","v":0},{"$f":"'School Resources'!Z238","v":0},{"$f":"'School Resources'!AA238","v":0},{"$f":"'School Resources'!AB238","v":0},{"$f":"'School Resources'!AC238","v":13.736458333333333},{"$f":"'School Resources'!AD238","v":0},{"$f":"'School Resources'!AE238","v":0},{"$f":"'School Resources'!AF238","v":13.736458333333333},13.736458333333333,{"$f":"'School Resources'!AG238","v":2.7472916666666669},{"$f":"'School Resources'!AH238","v":0},{"$f":"'School Resources'!AI238","v":0},{"$f":"'School Resources'!AP238","v":0},2.7472916666666669,{"$f":"'School Resources'!AQ238","v":0},{"$f":"'School Resources'!AR238","v":0},{"$f":"'School Resources'!AS238","v":0},{"$f":"'School Resources'!AJ238","v":0},{"$f":"'School Resources'!AU238","v":0},{"$f":"'School Resources'!AV238","v":0},{"$f":"'School Resources'!AW238","v":0},0,{"$f":"'School Resources'!AX238","v":0.97},{"$f":"'School Resources'!AY238","v":0},{"$f":"'School Resources'!AZ238","v":0},{"$f":"'School Resources'!BA238","v":0},0.97,{"$f":"'School Resources'!BB238","v":0.03},{"$f":"'School Resources'!BC238","v":0},{"$f":"'School Resources'!BD238","v":0},{"$f":"'School Resources'!BE238","v":0.76313657407407398},{"$f":"'School Resources'!BF238","v":0},{"$f":"'School Resources'!BG238","v":0},0.76313657407407398,{"$f":"'School Resources'!BH238","v":0},{"$f":"'School Resources'!BI238","v":0},0,{"$f":"'School Resources'!BJ238","v":0.97},{"$f":"'School Resources'!BK238","v":0},0.97,{"$f":"'School Resources'!BL238","v":0},{"$f":"'School Resources'!BM238","v":1.526273148148148},{"$f":"'School Resources'!BN238","v":4.2594097222222214},{"$f":"'School Resources'!BO238","v":1},{"$f":"'School Resources'!BP238","v":0},{"$f":"'School Resources'!BQ238","v":0},1,{"$f":"'School Resources'!BR238","v":0},{"$f":"'School Resources'!BS238","v":0},{"$f":"'School Resources'!BT238","v":0},{"$f":"'School Resources'!BU238","v":0},0,{"$f":"'School Resources'!BV238","v":1},{"$f":"'School Resources'!BW238","v":0},{"$f":"'School Resources'!BX238","v":0},1,{"$f":"'School Resources'!BY238","v":0.76313657407407398},{"$f":"'School Resources'!BZ238","v":0},{"$f":"'School Resources'!CA238","v":0},0.76313657407407398,{"$f":"'School Resources'!CC238","v":172463.35541630874},{"$f":"'School Resources'!CD238","v":188025.07608710561},{"$f":"'School Resources'!CE238","v":172458.40260896602},{"$f":"'School Resources'!CF238","v":189814.69047360506},{"$f":"'School Resources'!CG238","v":177596.11475913788},{"$f":"'School Resources'!CH238","v":188186.86779363418},{"$f":"'School Resources'!CI238","v":0},{"$f":"'School Resources'!CJ238","v":0},{"$f":"'School Resources'!CK238","v":0},{"$f":"'School Resources'!CL238","v":0},{"$f":"'School Resources'!CM238","v":0},{"$f":"'School Resources'!CN238","v":0},{"$f":"'School Resources'!CO238","v":0},{"$f":"'School Resources'!CS238","v":1088544.5071387575},{"$f":"'School Resources'!CT238","v":217708.90142775152},{"$f":"'School Resources'!CU238","v":0},{"$f":"'School Resources'!CV238","v":0},{"$f":"'School Resources'!DC238","v":0},217708.90142775152,{"$f":"'School Resources'!DD238","v":0},{"$f":"'School Resources'!DE238","v":0},{"$f":"'School Resources'!DF238","v":0},{"$f":"'School Resources'!CW238","v":0},{"$f":"'School Resources'!DH238","v":0},{"$f":"'School Resources'!DI238","v":0},{"$f":"'School Resources'!DJ238","v":0},0,{"$f":"'School Resources'!DK238","v":76867.569958869411},{"$f":"'School Resources'!DL238","v":0},{"$f":"'School Resources'!DM238","v":0},{"$f":"'School Resources'!DN238","v":0},76867.569958869411,{"$f":"'School Resources'!DO238","v":2377.3475245011159},{"$f":"'School Resources'!DP238","v":0},{"$f":"'School Resources'!DQ238","v":0},{"$f":"'School Resources'!DR238","v":60474.694841042074},{"$f":"'School Resources'!DS238","v":0},{"$f":"'School Resources'!DT238","v":0},60474.694841042074,{"$f":"'School Resources'!DU238","v":0},{"$f":"'School Resources'!DV238","v":0},0,{"$f":"'School Resources'!EA238","v":16515.213281268458},{"$f":"'School Resources'!DW238","v":76867.569958869411},{"$f":"'School Resources'!DX238","v":0},76867.569958869411,{"$f":"'School Resources'!DY238","v":0},{"$f":"'School Resources'!DZ238","v":57116.590025056124},1522840.590849791,{"$f":"'School Resources'!EC238","v":118316.62399950446},{"$f":"'School Resources'!ED238","v":0},{"$f":"'School Resources'!EE238","v":0},118316.62399950446,{"$f":"'School Resources'!EF238","v":0},{"$f":"'School Resources'!EG238","v":0},{"$f":"'School Resources'!EH238","v":0},{"$f":"'School Resources'!EI238","v":0},0,{"$f":"'School Resources'!EJ238","v":54604.146569481651},{"$f":"'School Resources'!EK238","v":0},{"$f":"'School Resources'!EL238","v":0},54604.146569481651,{"$f":"'School Resources'!EM238","v":34365.683241046529},{"$f":"'School Resources'!EN238","v":0},{"$f":"'School Resources'!EO238","v":0},34365.683241046529,{"$f":"'School Resources'!EP238","v":207286.45381003263},0,{"$f":"'School Resources'!EQ238","v":73832.257864115847},{"$f":"'School Resources'!ER238","v":64635.866743806982},{"$f":"'School Resources'!ES238","v":0},{"$f":"'School Resources'!ET238","v":6463.5866743806982},{"$f":"'School Resources'!EU238","v":25854.346697522793},{"$f":"'School Resources'!EV238","v":8284.8874666023239},{"$f":"'School Resources'!EW238","v":5325.4325854166673},{"$f":"'School Resources'!EX238","v":184396.37803184532},{"$f":"'School Resources'!EY238","v":1988155.2259979937}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!F245","v":320.24933333333331},{"$f":"'School Resources'!G245","v":0},{"$f":"'School Resources'!H245","v":0},{"$f":"'School Resources'!I245","v":320.24933333333331},{"$f":"'School Resources'!J245","v":"F"},{"$f":"'School Resources'!K245","v":"F"},{"$f":"'School Resources'!L245","v":0},{"$f":"'School Resources'!M245","v":0},{"$f":"'School Resources'!N245","v":0},{"$f":"'School Resources'!O245","v":"E"},{"$f":"'School Resources'!P245","v":3.8374999999999999},{"$f":"'School Resources'!Q245","v":3.5400000000000005},{"$f":"'School Resources'!R245","v":3.2618958333333334},{"$f":"'School Resources'!S245","v":3.1723750000000002},{"$f":"'School Resources'!T245","v":3.2528541666666668},{"$f":"'School Resources'!U245","v":2.9509583333333338},{"$f":"'School Resources'!V245","v":0},{"$f":"'School Resources'!W245","v":0},{"$f":"'School Resources'!X245","v":0},{"$f":"'School Resources'!Y245","v":0},{"$f":"'School Resources'!Z245","v":0},{"$f":"'School Resources'!AA245","v":0},{"$f":"'School Resources'!AB245","v":0},{"$f":"'School Resources'!AC245","v":20.015583333333332},{"$f":"'School Resources'!AD245","v":0},{"$f":"'School Resources'!AE245","v":0},{"$f":"'School Resources'!AF245","v":20.015583333333332},20.015583333333332,{"$f":"'School Resources'!AG245","v":4.0031166666666662},{"$f":"'School Resources'!AH245","v":0},{"$f":"'School Resources'!AI245","v":0},{"$f":"'School Resources'!AP245","v":0},4.0031166666666662,{"$f":"'School Resources'!AQ245","v":0},{"$f":"'School Resources'!AR245","v":0},{"$f":"'School Resources'!AS245","v":0},{"$f":"'School Resources'!AJ245","v":0},{"$f":"'School Resources'!AU245","v":0},{"$f":"'School Resources'!AV245","v":0},{"$f":"'School Resources'!AW245","v":0},0,{"$f":"'School Resources'!AX245","v":1.08},{"$f":"'School Resources'!AY245","v":0},{"$f":"'School Resources'!AZ245","v":0},{"$f":"'School Resources'!BA245","v":3.1976851851851729E-2},1.1119768518518518,{"$f":"'School Resources'!BB245","v":0},{"$f":"'School Resources'!BC245","v":0},{"$f":"'School Resources'!BD245","v":0},{"$f":"'School Resources'!BE245","v":1.1119768518518518},{"$f":"'School Resources'!BF245","v":0},{"$f":"'School Resources'!BG245","v":0},1.1119768518518518,{"$f":"'School Resources'!BH245","v":0},{"$f":"'School Resources'!BI245","v":0},0,{"$f":"'School Resources'!BJ245","v":1.08},{"$f":"'School Resources'!BK245","v":3.1976851851851729E-2},1.1119768518518518,{"$f":"'School Resources'!BL245","v":0},{"$f":"'School Resources'!BM245","v":2.2239537037037036},{"$f":"'School Resources'!BN245","v":5.5598842592592597},{"$f":"'School Resources'!BO245","v":1},{"$f":"'School Resources'!BP245","v":0},{"$f":"'School Resources'!BQ245","v":0},1,{"$f":"'School Resources'!BR245","v":0},{"$f":"'School Resources'!BS245","v":0.11197685185185177},{"$f":"'School Resources'!BT245","v":0},{"$f":"'School Resources'!BU245","v":0},0.11197685185185177,{"$f":"'School Resources'!BV245","v":1.1119768518518518},{"$f":"'School Resources'!BW245","v":0},{"$f":"'School Resources'!BX245","v":0},1.1119768518518518,{"$f":"'School Resources'!BY245","v":1.1119768518518518},{"$f":"'School Resources'!BZ245","v":0},{"$f":"'School Resources'!CA245","v":0},1.1119768518518518,{"$f":"'School Resources'!CC245","v":307808.51841008564},{"$f":"'School Resources'!CD245","v":283945.8384812256},{"$f":"'School Resources'!CE245","v":261638.91170459022},{"$f":"'School Resources'!CF245","v":254458.38399770565},{"$f":"'School Resources'!CG245","v":260913.67339302684},{"$f":"'School Resources'!CH245","v":236698.40064448968},{"$f":"'School Resources'!CI245","v":0},{"$f":"'School Resources'!CJ245","v":0},{"$f":"'School Resources'!CK245","v":0},{"$f":"'School Resources'!CL245","v":0},{"$f":"'School Resources'!CM245","v":0},{"$f":"'School Resources'!CN245","v":0},{"$f":"'School Resources'!CO245","v":0},{"$f":"'School Resources'!CS245","v":1605463.7266311233},{"$f":"'School Resources'!CT245","v":321092.74532622466},{"$f":"'School Resources'!CU245","v":0},{"$f":"'School Resources'!CV245","v":0},{"$f":"'School Resources'!DC245","v":0},321092.74532622466,{"$f":"'School Resources'!DD245","v":0},{"$f":"'School Resources'!DE245","v":0},{"$f":"'School Resources'!DF245","v":0},{"$f":"'School Resources'!CW245","v":0},{"$f":"'School Resources'!DH245","v":0},{"$f":"'School Resources'!DI245","v":0},{"$f":"'School Resources'!DJ245","v":0},0,{"$f":"'School Resources'!DK245","v":86627.543943424753},{"$f":"'School Resources'!DL245","v":0},{"$f":"'School Resources'!DM245","v":0},{"$f":"'School Resources'!DN245","v":2564.8853138598784},89192.429257284632,{"$f":"'School Resources'!DO245","v":0},{"$f":"'School Resources'!DP245","v":0},{"$f":"'School Resources'!DQ245","v":0},{"$f":"'School Resources'!DR245","v":89192.429257284632},{"$f":"'School Resources'!DS245","v":0},{"$f":"'School Resources'!DT245","v":0},89192.429257284632,{"$f":"'School Resources'!DU245","v":0},{"$f":"'School Resources'!DV245","v":0},0,{"$f":"'School Resources'!EA245","v":23738.527953726716},{"$f":"'School Resources'!DW245","v":86627.543943424753},{"$f":"'School Resources'!DX245","v":2564.8853138598784},89192.429257284632,{"$f":"'School Resources'!DY245","v":0},{"$f":"'School Resources'!DZ245","v":82455.505842584374},2194133.7597292024,{"$f":"'School Resources'!EC245","v":118590.76343075726},{"$f":"'School Resources'!ED245","v":0},{"$f":"'School Resources'!EE245","v":0},118590.76343075726,{"$f":"'School Resources'!EF245","v":0},{"$f":"'School Resources'!EG245","v":11374.151450948424},{"$f":"'School Resources'!EH245","v":0},{"$f":"'School Resources'!EI245","v":0},11374.151450948424,{"$f":"'School Resources'!EJ245","v":61786.142351741815},{"$f":"'School Resources'!EK245","v":0},{"$f":"'School Resources'!EL245","v":0},61786.142351741815,{"$f":"'School Resources'!EM245","v":50895.392149288338},{"$f":"'School Resources'!EN245","v":0},{"$f":"'School Resources'!EO245","v":0},50895.392149288338,{"$f":"'School Resources'!EP245","v":242646.44938273582},11374.151450948424,{"$f":"'School Resources'!EQ245","v":107582.00360723981},{"$f":"'School Resources'!ER245","v":94181.814972896129},{"$f":"'School Resources'!ES245","v":0},{"$f":"'School Resources'!ET245","v":9418.1814972896136},{"$f":"'School Resources'!EU245","v":37672.725989158454},{"$f":"'School Resources'!EV245","v":12072.024059700081},{"$f":"'School Resources'!EW245","v":7759.7614401666669},{"$f":"'School Resources'!EX245","v":268686.51156645076},{"$f":"'School Resources'!EY245","v":2811660.7544746995}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},{"$f":"'School Resources'!F253","v":28.311333333333334},{"$f":"'School Resources'!G253","v":0},{"$f":"'School Resources'!H253","v":0},{"$f":"'School Resources'!I253","v":28.311333333333334},{"$f":"'School Resources'!J253","v":"F"},{"$f":"'School Resources'!K253","v":"T"},{"$f":"'School Resources'!L253","v":0},{"$f":"'School Resources'!M253","v":0},{"$f":"'School Resources'!N253","v":1},{"$f":"'School Resources'!O253","v":"E"},{"$f":"'School Resources'!P253","v":0},{"$f":"'School Resources'!Q253","v":0},{"$f":"'School Resources'!R253","v":0},{"$f":"'School Resources'!S253","v":0},{"$f":"'School Resources'!T253","v":0},{"$f":"'School Resources'!U253","v":0},{"$f":"'School Resources'!V253","v":0},{"$f":"'School Resources'!W253","v":0},{"$f":"'School Resources'!X253","v":0},{"$f":"'School Resources'!Y253","v":0},{"$f":"'School Resources'!Z253","v":0},{"$f":"'School Resources'!AA253","v":0},{"$f":"'School Resources'!AB253","v":0},{"$f":"'School Resources'!AC253","v":0},{"$f":"'School Resources'!AD253","v":0},{"$f":"'School Resources'!AE253","v":0},{"$f":"'School Resources'!AF253","v":0},0,{"$f":"'School Resources'!AG253","v":0},{"$f":"'School Resources'!AH253","v":0},{"$f":"'School Resources'!AI253","v":0},{"$f":"'School Resources'!AP253","v":0},0,{"$f":"'School Resources'!AQ253","v":0},{"$f":"'School Resources'!AR253","v":4.0444761904761908},{"$f":"'School Resources'!AS253","v":0},{"$f":"'School Resources'!AJ253","v":0},{"$f":"'School Resources'!AU253","v":0},{"$f":"'School Resources'!AV253","v":0},{"$f":"'School Resources'!AW253","v":0},0,{"$f":"'School Resources'!AX253","v":0},{"$f":"'School Resources'!AY253","v":0},{"$f":"'School Resources'!AZ253","v":0},{"$f":"'School Resources'!BA253","v":0},0,{"$f":"'School Resources'!BB253","v":0},{"$f":"'School Resources'!BC253","v":0},{"$f":"'School Resources'!BD253","v":0},{"$f":"'School Resources'!BE253","v":0},{"$f":"'School Resources'!BF253","v":0},{"$f":"'School Resources'!BG253","v":0},0,{"$f":"'School Resources'!BH253","v":0},{"$f":"'School Resources'!BI253","v":0},0,{"$f":"'School Resources'!BJ253","v":0},{"$f":"'School Resources'!BK253","v":0},0,{"$f":"'School Resources'!BL253","v":0},{"$f":"'School Resources'!BM253","v":0},{"$f":"'School Resources'!BN253","v":0},{"$f":"'School Resources'!BO253","v":0},{"$f":"'School Resources'!BP253","v":0},{"$f":"'School Resources'!BQ253","v":0},0,{"$f":"'School Resources'!BR253","v":1},{"$f":"'School Resources'!BS253","v":0},{"$f":"'School Resources'!BT253","v":0},{"$f":"'School Resources'!BU253","v":0},0,{"$f":"'School Resources'!BV253","v":0},{"$f":"'School Resources'!BW253","v":0},{"$f":"'School Resources'!BX253","v":0},0,{"$f":"'School Resources'!BY253","v":0},{"$f":"'School Resources'!BZ253","v":0},{"$f":"'School Resources'!CA253","v":0},0,{"$f":"'School Resources'!CC253","v":0},{"$f":"'School Resources'!CD253","v":0},{"$f":"'School Resources'!CE253","v":0},{"$f":"'School Resources'!CF253","v":0},{"$f":"'School Resources'!CG253","v":0},{"$f":"'School Resources'!CH253","v":0},{"$f":"'School Resources'!CI253","v":0},{"$f":"'School Resources'!CJ253","v":0},{"$f":"'School Resources'!CK253","v":0},{"$f":"'School Resources'!CL253","v":0},{"$f":"'School Resources'!CM253","v":0},{"$f":"'School Resources'!CN253","v":0},{"$f":"'School Resources'!CO253","v":0},{"$f":"'School Resources'!CS253","v":0},{"$f":"'School Resources'!CT253","v":0},{"$f":"'School Resources'!CU253","v":0},{"$f":"'School Resources'!CV253","v":0},{"$f":"'School Resources'!DC253","v":0},0,{"$f":"'School Resources'!DD253","v":0},{"$f":"'School Resources'!DE253","v":303401.85209209222},{"$f":"'School Resources'!DF253","v":0},{"$f":"'School Resources'!CW253","v":0},{"$f":"'School Resources'!DH253","v":0},{"$f":"'School Resources'!DI253","v":0},{"$f":"'School Resources'!DJ253","v":0},0,{"$f":"'School Resources'!DK253","v":0},{"$f":"'School Resources'!DL253","v":0},{"$f":"'School Resources'!DM253","v":0},{"$f":"'School Resources'!DN253","v":0},0,{"$f":"'School Resources'!DO253","v":0},{"$f":"'School Resources'!DP253","v":0},{"$f":"'School Resources'!DQ253","v":0},{"$f":"'School Resources'!DR253","v":0},{"$f":"'School Resources'!DS253","v":0},{"$f":"'School Resources'!DT253","v":0},0,{"$f":"'School Resources'!DU253","v":0},{"$f":"'School Resources'!DV253","v":0},{"$f":"SUM(DU86:DV86)","v":0},{"$f":"'School Resources'!EA253","v":3820.4267904040289},{"$f":"'School Resources'!DW253","v":0},{"$f":"'School Resources'!DX253","v":0},{"$f":"SUM(DY86:DZ86)","v":0},{"$f":"'School Resources'!DY253","v":0},{"$f":"'School Resources'!DZ253","v":0},303401.85209209222,{"$f":"'School Resources'!EC253","v":0},{"$f":"'School Resources'!ED253","v":0},{"$f":"'School Resources'!EE253","v":0},{"$f":"SUM(EE86:EG86)","v":0},{"$f":"'School Resources'!EF253","v":92430.580018205059},{"$f":"'School Resources'!EG253","v":0},{"$f":"'School Resources'!EH253","v":0},{"$f":"'School Resources'!EI253","v":0},0,{"$f":"'School Resources'!EJ253","v":0},{"$f":"'School Resources'!EK253","v":0},{"$f":"'School Resources'!EL253","v":0},{"$f":"SUM(EN86:EP86)","v":0},{"$f":"'School Resources'!EM253","v":0},{"$f":"'School Resources'!EN253","v":0},{"$f":"'School Resources'!EO253","v":0},{"$f":"SUM(ER86:ET86)","v":0},{"$f":"'School Resources'!EP253","v":92430.580018205059},92430.580018205059,{"$f":"'School Resources'!EQ253","v":9510.6832326242748},{"$f":"'School Resources'!ER253","v":8326.0524850511902},{"$f":"'School Resources'!ES253","v":0},{"$f":"'School Resources'!ET253","v":832.60524850511899},{"$f":"'School Resources'!EU253","v":3330.420994020476},{"$f":"'School Resources'!EV253","v":1067.2156397791791},{"$f":"'School Resources'!EW253","v":3747.2711629898149},{"$f":"'School Resources'!EX253","v":26814.248762970055},{"$f":"'School Resources'!EY253","v":426467.10766367131}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},{"$f":"'School Resources'!F263","v":0},{"$f":"'School Resources'!G263","v":38.051000000000002},{"$f":"'School Resources'!H263","v":0},{"$f":"'School Resources'!I263","v":38.051000000000002},{"$f":"'School Resources'!J263","v":"F"},{"$f":"'School Resources'!K263","v":"T"},{"$f":"'School Resources'!L263","v":0},{"$f":"'School Resources'!M263","v":0},{"$f":"'School Resources'!N263","v":0},{"$f":"'School Resources'!O263","v":"M"},{"$f":"'School Resources'!P263","v":0},{"$f":"'School Resources'!Q263","v":0},{"$f":"'School Resources'!R263","v":0},{"$f":"'School Resources'!S263","v":0},{"$f":"'School Resources'!T263","v":0},{"$f":"'School Resources'!U263","v":0},{"$f":"'School Resources'!V263","v":0},{"$f":"'School Resources'!W263","v":0},{"$f":"'School Resources'!X263","v":0},{"$f":"'School Resources'!Y263","v":0},{"$f":"'School Resources'!Z263","v":0},{"$f":"'School Resources'!AA263","v":0},{"$f":"'School Resources'!AB263","v":0},{"$f":"'School Resources'!AC263","v":0},{"$f":"'School Resources'!AD263","v":0},{"$f":"'School Resources'!AE263","v":0},{"$f":"'School Resources'!AF263","v":0},0,{"$f":"'School Resources'!AG263","v":0},{"$f":"'School Resources'!AH263","v":0},{"$f":"'School Resources'!AI263","v":0},{"$f":"'School Resources'!AP263","v":0},0,{"$f":"'School Resources'!AQ263","v":0},{"$f":"'School Resources'!AR263","v":5.4358571428571434},{"$f":"'School Resources'!AS263","v":0},{"$f":"'School Resources'!AJ263","v":0},{"$f":"'School Resources'!AU263","v":0},{"$f":"'School Resources'!AV263","v":0},{"$f":"'School Resources'!AW263","v":0},0,{"$f":"'School Resources'!AX263","v":0},{"$f":"'School Resources'!AY263","v":0},{"$f":"'School Resources'!AZ263","v":0},{"$f":"'School Resources'!BA263","v":0},0,{"$f":"'School Resources'!BB263","v":0},{"$f":"'School Resources'!BC263","v":0},{"$f":"'School Resources'!BD263","v":0},{"$f":"'School Resources'!BE263","v":0},{"$f":"'School Resources'!BF263","v":0},{"$f":"'School Resources'!BG263","v":0},0,{"$f":"'School Resources'!BH263","v":0},{"$f":"'School Resources'!BI263","v":0},0,{"$f":"'School Resources'!BJ263","v":0},{"$f":"'School Resources'!BK263","v":0},0,{"$f":"'School Resources'!BL263","v":0},{"$f":"'School Resources'!BM263","v":0},{"$f":"'School Resources'!BN263","v":0},{"$f":"'School Resources'!BO263","v":0},{"$f":"'School Resources'!BP263","v":0},{"$f":"'School Resources'!BQ263","v":0},0,{"$f":"'School Resources'!BR263","v":1},{"$f":"'School Resources'!BS263","v":0},{"$f":"'School Resources'!BT263","v":0},{"$f":"'School Resources'!BU263","v":0},0,{"$f":"'School Resources'!BV263","v":0},{"$f":"'School Resources'!BW263","v":0},{"$f":"'School Resources'!BX263","v":0},0,{"$f":"'School Resources'!BY263","v":0},{"$f":"'School Resources'!BZ263","v":0},{"$f":"'School Resources'!CA263","v":0},0,{"$f":"'School Resources'!CC263","v":0},{"$f":"'School Resources'!CD263","v":0},{"$f":"'School Resources'!CE263","v":0},{"$f":"'School Resources'!CF263","v":0},{"$f":"'School Resources'!CG263","v":0},{"$f":"'School Resources'!CH263","v":0},{"$f":"'School Resources'!CI263","v":0},{"$f":"'School Resources'!CJ263","v":0},{"$f":"'School Resources'!CK263","v":0},{"$f":"'School Resources'!CL263","v":0},{"$f":"'School Resources'!CM263","v":0},{"$f":"'School Resources'!CN263","v":0},{"$f":"'School Resources'!CO263","v":0},{"$f":"'School Resources'!CS263","v":0},{"$f":"'School Resources'!CT263","v":0},{"$f":"'School Resources'!CU263","v":0},{"$f":"'School Resources'!CV263","v":0},{"$f":"'School Resources'!DC263","v":0},0,{"$f":"'School Resources'!DD263","v":0},{"$f":"'School Resources'!DE263","v":415629.44749694446},{"$f":"'School Resources'!DF263","v":0},{"$f":"'School Resources'!CW263","v":0},{"$f":"'School Resources'!DH263","v":0},{"$f":"'School Resources'!DI263","v":0},{"$f":"'School Resources'!DJ263","v":0},0,{"$f":"'School Resources'!DK263","v":0},{"$f":"'School Resources'!DL263","v":0},{"$f":"'School Resources'!DM263","v":0},{"$f":"'School Resources'!DN263","v":0},0,{"$f":"'School Resources'!DO263","v":0},{"$f":"'School Resources'!DP263","v":0},{"$f":"'School Resources'!DQ263","v":0},{"$f":"'School Resources'!DR263","v":0},{"$f":"'School Resources'!DS263","v":0},{"$f":"'School Resources'!DT263","v":0},0,{"$f":"'School Resources'!DU263","v":0},{"$f":"'School Resources'!DV263","v":0},0,{"$f":"'School Resources'!EA263","v":5134.7302541384024},{"$f":"'School Resources'!DW263","v":0},{"$f":"'School Resources'!DX263","v":0},0,{"$f":"'School Resources'!DY263","v":0},{"$f":"'School Resources'!DZ263","v":0},415629.44749694446,{"$f":"'School Resources'!EC263","v":0},{"$f":"'School Resources'!ED263","v":0},{"$f":"'School Resources'!EE263","v":0},0,{"$f":"'School Resources'!EF263","v":94989.888187317658},{"$f":"'School Resources'!EG263","v":0},{"$f":"'School Resources'!EH263","v":0},{"$f":"'School Resources'!EI263","v":0},0,{"$f":"'School Resources'!EJ263","v":0},{"$f":"'School Resources'!EK263","v":0},{"$f":"'School Resources'!EL263","v":0},0,{"$f":"'School Resources'!EM263","v":0},{"$f":"'School Resources'!EN263","v":0},{"$f":"'School Resources'!EO263","v":0},0,{"$f":"'School Resources'!EP263","v":94989.888187317658},94989.888187317658,{"$f":"'School Resources'!EQ263","v":12782.549074031116},{"$f":"'School Resources'!ER263","v":11190.381582476377},{"$f":"'School Resources'!ES263","v":0},{"$f":"'School Resources'!ET263","v":1119.0381582476377},{"$f":"'School Resources'!EU263","v":4476.152632990551},{"$f":"'School Resources'!EV263","v":1434.3592310230608},{"$f":"'School Resources'!EW263","v":26878.423351968031},{"$f":"'School Resources'!EX263","v":57880.904030736769},{"$f":"'School Resources'!EY263","v":573634.96996913734}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!F266","v":7.6289999999999996},{"$f":"'School Resources'!G266","v":0},{"$f":"'School Resources'!H266","v":0},{"$f":"'School Resources'!I266","v":7.6289999999999996},{"$f":"'School Resources'!J266","v":"F"},{"$f":"'School Resources'!K266","v":"T"},{"$f":"'School Resources'!L266","v":0},{"$f":"'School Resources'!M266","v":0},{"$f":"'School Resources'!N266","v":0},{"$f":"'School Resources'!O266","v":"E"},{"$f":"'School Resources'!P266","v":0},{"$f":"'School Resources'!Q266","v":0},{"$f":"'School Resources'!R266","v":0},{"$f":"'School Resources'!S266","v":0},{"$f":"'School Resources'!T266","v":0},{"$f":"'School Resources'!U266","v":0},{"$f":"'School Resources'!V266","v":0},{"$f":"'School Resources'!W266","v":0},{"$f":"'School Resources'!X266","v":0},{"$f":"'School Resources'!Y266","v":0},{"$f":"'School Resources'!Z266","v":0},{"$f":"'School Resources'!AA266","v":0},{"$f":"'School Resources'!AB266","v":0},{"$f":"'School Resources'!AC266","v":0},{"$f":"'School Resources'!AD266","v":0},{"$f":"'School Resources'!AE266","v":0},{"$f":"'School Resources'!AF266","v":0},0,{"$f":"'School Resources'!AG266","v":0},{"$f":"'School Resources'!AH266","v":0},{"$f":"'School Resources'!AI266","v":0},{"$f":"'School Resources'!AP266","v":0},0,{"$f":"'School Resources'!AQ266","v":0},{"$f":"'School Resources'!AR266","v":1.0898571428571429},{"$f":"'School Resources'!AS266","v":0},{"$f":"'School Resources'!AJ266","v":0},{"$f":"'School Resources'!AU266","v":0},{"$f":"'School Resources'!AV266","v":0},{"$f":"'School Resources'!AW266","v":0},0,{"$f":"'School Resources'!AX266","v":0},{"$f":"'School Resources'!AY266","v":0},{"$f":"'School Resources'!AZ266","v":0},{"$f":"'School Resources'!BA266","v":0},0,{"$f":"'School Resources'!BB266","v":0},{"$f":"'School Resources'!BC266","v":0},{"$f":"'School Resources'!BD266","v":0},{"$f":"'School Resources'!BE266","v":0},{"$f":"'School Resources'!BF266","v":0},{"$f":"'School Resources'!BG266","v":0},0,{"$f":"'School Resources'!BH266","v":0},{"$f":"'School Resources'!BI266","v":0},0,{"$f":"'School Resources'!BJ266","v":0},{"$f":"'School Resources'!BK266","v":0},0,{"$f":"'School Resources'!BL266","v":0},{"$f":"'School Resources'!BM266","v":0},{"$f":"'School Resources'!BN266","v":0},{"$f":"'School Resources'!BO266","v":0},{"$f":"'School Resources'!BP266","v":0},{"$f":"'School Resources'!BQ266","v":0},0,{"$f":"'School Resources'!BR266","v":1},{"$f":"'School Resources'!BS266","v":0},{"$f":"'School Resources'!BT266","v":0},{"$f":"'School Resources'!BU266","v":0},0,{"$f":"'School Resources'!BV266","v":0},{"$f":"'School Resources'!BW266","v":0},{"$f":"'School Resources'!BX266","v":0},0,{"$f":"'School Resources'!BY266","v":0},{"$f":"'School Resources'!BZ266","v":0},{"$f":"'School Resources'!CA266","v":0},0,{"$f":"'School Resources'!CC266","v":0},{"$f":"'School Resources'!CD266","v":0},{"$f":"'School Resources'!CE266","v":0},{"$f":"'School Resources'!CF266","v":0},{"$f":"'School Resources'!CG266","v":0},{"$f":"'School Resources'!CH266","v":0},{"$f":"'School Resources'!CI266","v":0},{"$f":"'School Resources'!CJ266","v":0},{"$f":"'School Resources'!CK266","v":0},{"$f":"'School Resources'!CL266","v":0},{"$f":"'School Resources'!CM266","v":0},{"$f":"'School Resources'!CN266","v":0},{"$f":"'School Resources'!CO266","v":0},{"$f":"'School Resources'!CS266","v":0},{"$f":"'School Resources'!CT266","v":0},{"$f":"'School Resources'!CU266","v":0},{"$f":"'School Resources'!CV266","v":0},{"$f":"'School Resources'!DC266","v":0},0,{"$f":"'School Resources'!DD266","v":0},{"$f":"'School Resources'!DE266","v":83956.327228578841},{"$f":"'School Resources'!DF266","v":0},{"$f":"'School Resources'!CW266","v":0},{"$f":"'School Resources'!DH266","v":0},{"$f":"'School Resources'!DI266","v":0},{"$f":"'School Resources'!DJ266","v":0},0,{"$f":"'School Resources'!DK266","v":0},{"$f":"'School Resources'!DL266","v":0},{"$f":"'School Resources'!DM266","v":0},{"$f":"'School Resources'!DN266","v":0},0,{"$f":"'School Resources'!DO266","v":0},{"$f":"'School Resources'!DP266","v":0},{"$f":"'School Resources'!DQ266","v":0},{"$f":"'School Resources'!DR266","v":0},{"$f":"'School Resources'!DS266","v":0},{"$f":"'School Resources'!DT266","v":0},0,{"$f":"'School Resources'!DU266","v":0},{"$f":"'School Resources'!DV266","v":0},0,{"$f":"'School Resources'!EA266","v":1029.4829862243271},{"$f":"'School Resources'!DW266","v":0},{"$f":"'School Resources'!DX266","v":0},0,{"$f":"'School Resources'!DY266","v":0},{"$f":"'School Resources'!DZ266","v":0},83956.327228578841,{"$f":"'School Resources'!EC266","v":0},{"$f":"'School Resources'!ED266","v":0},{"$f":"'School Resources'!EE266","v":0},0,{"$f":"'School Resources'!EF266","v":92766.118856564615},{"$f":"'School Resources'!EG266","v":0},{"$f":"'School Resources'!EH266","v":0},{"$f":"'School Resources'!EI266","v":0},0,{"$f":"'School Resources'!EJ266","v":0},{"$f":"'School Resources'!EK266","v":0},{"$f":"'School Resources'!EL266","v":0},0,{"$f":"'School Resources'!EM266","v":0},{"$f":"'School Resources'!EN266","v":0},{"$f":"'School Resources'!EO266","v":0},0,{"$f":"'School Resources'!EP266","v":92766.118856564615},92766.118856564615,{"$f":"'School Resources'!EQ266","v":2562.8253366740264},{"$f":"'School Resources'!ER266","v":2243.6051902108293},{"$f":"'School Resources'!ES266","v":0},{"$f":"'School Resources'!ET266","v":224.36051902108292},{"$f":"'School Resources'!EU266","v":897.44207608433169},{"$f":"'School Resources'!EV266","v":287.58052543888277},{"$f":"'School Resources'!EW266","v":184.85353087500002},{"$f":"'School Resources'!EX266","v":6400.667178304152},{"$f":"'School Resources'!EY266","v":184152.59624967191}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},{"$f":"'School Resources'!F273","v":372.13699999999994},{"$f":"'School Resources'!G273","v":0},{"$f":"'School Resources'!H273","v":0},{"$f":"'School Resources'!I273","v":372.13699999999994},{"$f":"'School Resources'!J273","v":"F"},{"$f":"'School Resources'!K273","v":"F"},{"$f":"'School Resources'!L273","v":0},{"$f":"'School Resources'!M273","v":0},{"$f":"'School Resources'!N273","v":0},{"$f":"'School Resources'!O273","v":"E"},{"$f":"'School Resources'!P273","v":3.81},{"$f":"'School Resources'!Q273","v":4.2346250000000003},{"$f":"'School Resources'!R273","v":3.9560624999999998},{"$f":"'School Resources'!S273","v":3.4849999999999999},{"$f":"'School Resources'!T273","v":3.9543124999999999},{"$f":"'School Resources'!U273","v":3.8185625000000001},{"$f":"'School Resources'!V273","v":0},{"$f":"'School Resources'!W273","v":0},{"$f":"'School Resources'!X273","v":0},{"$f":"'School Resources'!Y273","v":0},{"$f":"'School Resources'!Z273","v":0},{"$f":"'School Resources'!AA273","v":0},{"$f":"'School Resources'!AB273","v":0},{"$f":"'School Resources'!AC273","v":23.258562499999996},{"$f":"'School Resources'!AD273","v":0},{"$f":"'School Resources'!AE273","v":0},{"$f":"'School Resources'!AF273","v":23.258562499999996},{"$f":"SUM(Q89:AC89)","v":23.258562499999996},{"$f":"'School Resources'!AG273","v":4.6517124999999995},{"$f":"'School Resources'!AH273","v":0},{"$f":"'School Resources'!AI273","v":0},{"$f":"'School Resources'!AP273","v":0},4.6517124999999995,{"$f":"'School Resources'!AQ273","v":0},{"$f":"'School Resources'!AR273","v":0},{"$f":"'School Resources'!AS273","v":0},{"$f":"'School Resources'!AJ273","v":0},{"$f":"'School Resources'!AU273","v":0},{"$f":"'School Resources'!AV273","v":0},{"$f":"'School Resources'!AW273","v":0},{"$f":"SUM(AR89:AT89)","v":0},{"$f":"'School Resources'!AX273","v":1.31},{"$f":"'School Resources'!AY273","v":0},{"$f":"'School Resources'!AZ273","v":0},{"$f":"'School Resources'!BA273","v":0},{"$f":"SUM(AV89:AY89)","v":1.31},{"$f":"'School Resources'!BB273","v":0.05},{"$f":"'School Resources'!BC273","v":0},{"$f":"'School Resources'!BD273","v":0},{"$f":"'School Resources'!BE273","v":1.2921423611111109},{"$f":"'School Resources'!BF273","v":0},{"$f":"'School Resources'!BG273","v":0},{"$f":"SUM(BD89:BF89)","v":1.2921423611111109},{"$f":"'School Resources'!BH273","v":0},{"$f":"'School Resources'!BI273","v":0},{"$f":"SUM(BH89:BI89)","v":0},{"$f":"'School Resources'!BJ273","v":1.31},{"$f":"'School Resources'!BK273","v":0},{"$f":"SUM(BK89:BL89)","v":1.31},{"$f":"'School Resources'!BL273","v":0},{"$f":"'School Resources'!BM273","v":2.5842847222222218},{"$f":"'School Resources'!BN273","v":6.5464270833333327},{"$f":"'School Resources'!BO273","v":1},{"$f":"'School Resources'!BP273","v":0},{"$f":"'School Resources'!BQ273","v":0},{"$f":"SUM(BQ89:BS89)","v":1},{"$f":"'School Resources'!BR273","v":0},{"$f":"'School Resources'!BS273","v":0.29214236111111092},{"$f":"'School Resources'!BT273","v":0},{"$f":"'School Resources'!BU273","v":0},0.29214236111111092,{"$f":"'School Resources'!BV273","v":1.2921423611111109},{"$f":"'School Resources'!BW273","v":0},{"$f":"'School Resources'!BX273","v":0},{"$f":"SUM(BZ89:CB89)","v":1.2921423611111109},{"$f":"'School Resources'!BY273","v":1.2921423611111109},{"$f":"'School Resources'!BZ273","v":0},{"$f":"'School Resources'!CA273","v":0},{"$f":"SUM(CD89:CF89)","v":1.2921423611111109},{"$f":"'School Resources'!CC273","v":302804.67123397894},{"$f":"'School Resources'!CD273","v":336552.29158115172},{"$f":"'School Resources'!CE273","v":314413.17708492721},{"$f":"'School Resources'!CF273","v":276974.87644367886},{"$f":"'School Resources'!CG273","v":314274.09357451793},{"$f":"'School Resources'!CH273","v":303485.18698133877},{"$f":"'School Resources'!CI273","v":0},{"$f":"'School Resources'!CJ273","v":0},{"$f":"'School Resources'!CK273","v":0},{"$f":"'School Resources'!CL273","v":0},{"$f":"'School Resources'!CM273","v":0},{"$f":"'School Resources'!CN273","v":0},{"$f":"'School Resources'!CO273","v":0},{"$f":"'School Resources'!CS273","v":1848504.2968995932},{"$f":"'School Resources'!CT273","v":369700.85937991866},{"$f":"'School Resources'!CU273","v":0},{"$f":"'School Resources'!CV273","v":0},{"$f":"'School Resources'!DC273","v":0},369700.85937991866,{"$f":"'School Resources'!DD273","v":0},{"$f":"'School Resources'!DE273","v":0},{"$f":"'School Resources'!DF273","v":0},{"$f":"'School Resources'!CW273","v":0},{"$f":"'School Resources'!DH273","v":0},{"$f":"'School Resources'!DI273","v":0},{"$f":"'School Resources'!DJ273","v":0},{"$f":"SUM(DE89:DG89)","v":0},{"$f":"'School Resources'!DK273","v":104113.94207782479},{"$f":"'School Resources'!DL273","v":0},{"$f":"'School Resources'!DM273","v":0},{"$f":"'School Resources'!DN273","v":0},{"$f":"SUM(DI89:DL89)","v":104113.94207782479},{"$f":"'School Resources'!DO273","v":3973.8145831230831},{"$f":"'School Resources'!DP273","v":0},{"$f":"'School Resources'!DQ273","v":0},{"$f":"'School Resources'!DR273","v":102694.68316108851},{"$f":"'School Resources'!DS273","v":0},{"$f":"'School Resources'!DT273","v":0},{"$f":"SUM(DQ89:DS89)","v":102694.68316108851},{"$f":"'School Resources'!DU273","v":0},{"$f":"'School Resources'!DV273","v":0},0,{"$f":"'School Resources'!EA273","v":27648.807288275108},{"$f":"'School Resources'!DW273","v":104113.94207782479},{"$f":"'School Resources'!DX273","v":0},104113.94207782479,{"$f":"'School Resources'!DY273","v":0},{"$f":"'School Resources'!DZ273","v":99737.731002951288},2533101.5381793734,{"$f":"'School Resources'!EC273","v":120386.41351425482},{"$f":"'School Resources'!ED273","v":0},{"$f":"'School Resources'!EE273","v":0},120386.41351425482,{"$f":"'School Resources'!EF273","v":0},{"$f":"'School Resources'!EG273","v":30055.826557462166},{"$f":"'School Resources'!EH273","v":0},{"$f":"'School Resources'!EI273","v":0},30055.826557462166,{"$f":"'School Resources'!EJ273","v":73760.257835605342},{"$f":"'School Resources'!EK273","v":0},{"$f":"'School Resources'!EL273","v":0},73760.257835605342,{"$f":"'School Resources'!EM273","v":60651.497200490041},{"$f":"'School Resources'!EN273","v":0},{"$f":"'School Resources'!EO273","v":0},60651.497200490041,{"$f":"'School Resources'!EP273","v":284853.99510781234},30055.826557462166,{"$f":"'School Resources'!EQ273","v":125012.73198503893},{"$f":"'School Resources'!ER273","v":109441.40839815012},{"$f":"'School Resources'!ES273","v":0},{"$f":"'School Resources'!ET273","v":10944.140839815012},{"$f":"'School Resources'!EU273","v":43776.56335926005},{"$f":"'School Resources'!EV273","v":14027.966181052499},{"$f":"'School Resources'!EW273","v":9017.0190613750001},{"$f":"'School Resources'!EX273","v":312219.82982469164},{"$f":"'School Resources'!EY273","v":3257561.9014031035}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},{"$f":"'School Resources'!F283","v":40.628},{"$f":"'School Resources'!G283","v":0},{"$f":"'School Resources'!H283","v":0},{"$f":"'School Resources'!I283","v":40.628},{"$f":"'School Resources'!J283","v":"F"},{"$f":"'School Resources'!K283","v":"T"},{"$f":"'School Resources'!L283","v":0},{"$f":"'School Resources'!M283","v":0},{"$f":"'School Resources'!N283","v":1},{"$f":"'School Resources'!O283","v":"E"},{"$f":"'School Resources'!P283","v":0},{"$f":"'School Resources'!Q283","v":0},{"$f":"'School Resources'!R283","v":0},{"$f":"'School Resources'!S283","v":0},{"$f":"'School Resources'!T283","v":0},{"$f":"'School Resources'!U283","v":0},{"$f":"'School Resources'!V283","v":0},{"$f":"'School Resources'!W283","v":0},{"$f":"'School Resources'!X283","v":0},{"$f":"'School Resources'!Y283","v":0},{"$f":"'School Resources'!Z283","v":0},{"$f":"'School Resources'!AA283","v":0},{"$f":"'School Resources'!AB283","v":0},{"$f":"'School Resources'!AC283","v":0},{"$f":"'School Resources'!AD283","v":0},{"$f":"'School Resources'!AE283","v":0},{"$f":"'School Resources'!AF283","v":0},0,{"$f":"'School Resources'!AG283","v":0},{"$f":"'School Resources'!AH283","v":0},{"$f":"'School Resources'!AI283","v":0},{"$f":"'School Resources'!AP283","v":0},0,{"$f":"'School Resources'!AQ283","v":0},{"$f":"'School Resources'!AR283","v":5.8040000000000003},{"$f":"'School Resources'!AS283","v":2.5960000000000001},{"$f":"'School Resources'!AJ283","v":0},{"$f":"'School Resources'!AU283","v":0},{"$f":"'School Resources'!AV283","v":0},{"$f":"'School Resources'!AW283","v":0},0,{"$f":"'School Resources'!AX283","v":0},{"$f":"'School Resources'!AY283","v":0},{"$f":"'School Resources'!AZ283","v":0},{"$f":"'School Resources'!BA283","v":0},0,{"$f":"'School Resources'!BB283","v":0},{"$f":"'School Resources'!BC283","v":0},{"$f":"'School Resources'!BD283","v":0},{"$f":"'School Resources'!BE283","v":0},{"$f":"'School Resources'!BF283","v":0},{"$f":"'School Resources'!BG283","v":0},0,{"$f":"'School Resources'!BH283","v":0},{"$f":"'School Resources'!BI283","v":0},0,{"$f":"'School Resources'!BJ283","v":0},{"$f":"'School Resources'!BK283","v":0},0,{"$f":"'School Resources'!BL283","v":0},{"$f":"'School Resources'!BM283","v":0},{"$f":"'School Resources'!BN283","v":0},{"$f":"'School Resources'!BO283","v":0},{"$f":"'School Resources'!BP283","v":0},{"$f":"'School Resources'!BQ283","v":0},0,{"$f":"'School Resources'!BR283","v":1},{"$f":"'School Resources'!BS283","v":0},{"$f":"'School Resources'!BT283","v":0},{"$f":"'School Resources'!BU283","v":0},0,{"$f":"'School Resources'!BV283","v":0},{"$f":"'School Resources'!BW283","v":0},{"$f":"'School Resources'!BX283","v":0},0,{"$f":"'School Resources'!BY283","v":0},{"$f":"'School Resources'!BZ283","v":0},{"$f":"'School Resources'!CA283","v":0},0,{"$f":"'School Resources'!CC283","v":0},{"$f":"'School Resources'!CD283","v":0},{"$f":"'School Resources'!CE283","v":0},{"$f":"'School Resources'!CF283","v":0},{"$f":"'School Resources'!CG283","v":0},{"$f":"'School Resources'!CH283","v":0},{"$f":"'School Resources'!CI283","v":0},{"$f":"'School Resources'!CJ283","v":0},{"$f":"'School Resources'!CK283","v":0},{"$f":"'School Resources'!CL283","v":0},{"$f":"'School Resources'!CM283","v":0},{"$f":"'School Resources'!CN283","v":0},{"$f":"'School Resources'!CO283","v":0},{"$f":"'School Resources'!CS283","v":0},{"$f":"'School Resources'!CT283","v":0},{"$f":"'School Resources'!CU283","v":0},{"$f":"'School Resources'!CV283","v":0},{"$f":"'School Resources'!DC283","v":0},0,{"$f":"'School Resources'!DD283","v":0},{"$f":"'School Resources'!DE283","v":452605.37458784186},{"$f":"'School Resources'!DF283","v":202440.30882667773},{"$f":"'School Resources'!CW283","v":0},{"$f":"'School Resources'!DH283","v":0},{"$f":"'School Resources'!DI283","v":0},{"$f":"'School Resources'!DJ283","v":0},0,{"$f":"'School Resources'!DK283","v":0},{"$f":"'School Resources'!DL283","v":0},{"$f":"'School Resources'!DM283","v":0},{"$f":"'School Resources'!DN283","v":0},0,{"$f":"'School Resources'!DO283","v":0},{"$f":"'School Resources'!DP283","v":0},{"$f":"'School Resources'!DQ283","v":0},{"$f":"'School Resources'!DR283","v":0},{"$f":"'School Resources'!DS283","v":0},{"$f":"'School Resources'!DT283","v":0},0,{"$f":"'School Resources'!DU283","v":0},{"$f":"'School Resources'!DV283","v":0},0,{"$f":"'School Resources'!EA283","v":5482.4793242000205},{"$f":"'School Resources'!DW283","v":0},{"$f":"'School Resources'!DX283","v":0},0,{"$f":"'School Resources'!DY283","v":0},{"$f":"'School Resources'!DZ283","v":0},655045.68341451953,{"$f":"'School Resources'!EC283","v":0},{"$f":"'School Resources'!ED283","v":0},{"$f":"'School Resources'!EE283","v":0},0,{"$f":"'School Resources'!EF283","v":86356.080047629235},{"$f":"'School Resources'!EG283","v":0},{"$f":"'School Resources'!EH283","v":0},{"$f":"'School Resources'!EI283","v":0},0,{"$f":"'School Resources'!EJ283","v":0},{"$f":"'School Resources'!EK283","v":0},{"$f":"'School Resources'!EL283","v":0},0,{"$f":"'School Resources'!EM283","v":0},{"$f":"'School Resources'!EN283","v":0},{"$f":"'School Resources'!EO283","v":0},0,{"$f":"'School Resources'!EP283","v":86356.080047629235},86356.080047629235,{"$f":"'School Resources'!EQ283","v":13648.245874740116},{"$f":"'School Resources'!ER283","v":11948.249006145705},{"$f":"'School Resources'!ES283","v":0},{"$f":"'School Resources'!ET283","v":1194.8249006145704},{"$f":"'School Resources'!EU283","v":4779.2996024582817},{"$f":"'School Resources'!EV283","v":1531.5010601036743},{"$f":"'School Resources'!EW283","v":6291.7580554386923},{"$f":"'School Resources'!EX283","v":39393.878499501043},{"$f":"'School Resources'!EY283","v":786278.12128584983}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},{"$f":"'School Resources'!F287","v":499.14799999999997},{"$f":"'School Resources'!G287","v":0},{"$f":"'School Resources'!H287","v":0},{"$f":"'School Resources'!I287","v":499.14799999999997},{"$f":"'School Resources'!J287","v":"F"},{"$f":"'School Resources'!K287","v":"F"},{"$f":"'School Resources'!L287","v":0},{"$f":"'School Resources'!M287","v":0},{"$f":"'School Resources'!N287","v":0},{"$f":"'School Resources'!O287","v":"E"},{"$f":"'School Resources'!P287","v":6.1211250000000001},{"$f":"'School Resources'!Q287","v":5.1239375000000003},{"$f":"'School Resources'!R287","v":4.5944374999999997},{"$f":"'School Resources'!S287","v":4.594125},{"$f":"'School Resources'!T287","v":5.5646250000000004},{"$f":"'School Resources'!U287","v":5.1985000000000001},{"$f":"'School Resources'!V287","v":0},{"$f":"'School Resources'!W287","v":0},{"$f":"'School Resources'!X287","v":0},{"$f":"'School Resources'!Y287","v":0},{"$f":"'School Resources'!Z287","v":0},{"$f":"'School Resources'!AA287","v":0},{"$f":"'School Resources'!AB287","v":0},{"$f":"'School Resources'!AC287","v":31.196749999999998},{"$f":"'School Resources'!AD287","v":0},{"$f":"'School Resources'!AE287","v":0},{"$f":"'School Resources'!AF287","v":31.196749999999998},31.196749999999998,{"$f":"'School Resources'!AG287","v":6.23935},{"$f":"'School Resources'!AH287","v":0},{"$f":"'School Resources'!AI287","v":0},{"$f":"'School Resources'!AP287","v":0},6.23935,{"$f":"'School Resources'!AQ287","v":0},{"$f":"'School Resources'!AR287","v":0},{"$f":"'School Resources'!AS287","v":0},{"$f":"'School Resources'!AJ287","v":0},{"$f":"'School Resources'!AU287","v":0},{"$f":"'School Resources'!AV287","v":0},{"$f":"'School Resources'!AW287","v":0},0,{"$f":"'School Resources'!AX287","v":1.1000000000000001},{"$f":"'School Resources'!AY287","v":0},{"$f":"'School Resources'!AZ287","v":0},{"$f":"'School Resources'!BA287","v":0.63315277777777745},1.7331527777777775,{"$f":"'School Resources'!BB287","v":0.31},{"$f":"'School Resources'!BC287","v":0},{"$f":"'School Resources'!BD287","v":0},{"$f":"'School Resources'!BE287","v":1.7331527777777775},{"$f":"'School Resources'!BF287","v":0},{"$f":"'School Resources'!BG287","v":0},1.7331527777777775,{"$f":"'School Resources'!BH287","v":0},{"$f":"'School Resources'!BI287","v":0},0,{"$f":"'School Resources'!BJ287","v":1.1000000000000001},{"$f":"'School Resources'!BK287","v":0.63315277777777745},1.7331527777777775,{"$f":"'School Resources'!BL287","v":0},{"$f":"'School Resources'!BM287","v":3.4663055555555551},{"$f":"'School Resources'!BN287","v":8.9757638888888884},{"$f":"'School Resources'!BO287","v":1},{"$f":"'School Resources'!BP287","v":0},{"$f":"'School Resources'!BQ287","v":0},1,{"$f":"'School Resources'!BR287","v":0},{"$f":"'School Resources'!BS287","v":0.73315277777777765},{"$f":"'School Resources'!BT287","v":0},{"$f":"'School Resources'!BU287","v":0},0.73315277777777765,{"$f":"'School Resources'!BV287","v":1.7331527777777775},{"$f":"'School Resources'!BW287","v":0},{"$f":"'School Resources'!BX287","v":0},1.7331527777777775,{"$f":"'School Resources'!BY287","v":1.7331527777777775},{"$f":"'School Resources'!BZ287","v":0},{"$f":"'School Resources'!CA287","v":0},1.7331527777777775,{"$f":"'School Resources'!CC287","v":486508.5196199544},{"$f":"'School Resources'!CD287","v":407251.81200354022},{"$f":"'School Resources'!CE287","v":365167.02184833738},{"$f":"'School Resources'!CF287","v":365142.18427152245},{"$f":"'School Resources'!CG287","v":442277.76282794238},{"$f":"'School Resources'!CH287","v":413178.05783158046},{"$f":"'School Resources'!CI287","v":0},{"$f":"'School Resources'!CJ287","v":0},{"$f":"'School Resources'!CK287","v":0},{"$f":"'School Resources'!CL287","v":0},{"$f":"'School Resources'!CM287","v":0},{"$f":"'School Resources'!CN287","v":0},{"$f":"'School Resources'!CO287","v":0},{"$f":"'School Resources'!CS287","v":2479525.3584028771},{"$f":"'School Resources'!CT287","v":495905.07168057543},{"$f":"'School Resources'!CU287","v":0},{"$f":"'School Resources'!CV287","v":0},{"$f":"'School Resources'!DC287","v":0},495905.07168057543,{"$f":"'School Resources'!DD287","v":0},{"$f":"'School Resources'!DE287","v":0},{"$f":"'School Resources'!DF287","v":0},{"$f":"'School Resources'!CW287","v":0},{"$f":"'School Resources'!DH287","v":0},{"$f":"'School Resources'!DI287","v":0},{"$f":"'School Resources'!DJ287","v":0},0,{"$f":"'School Resources'!DK287","v":87428.270388523335},{"$f":"'School Resources'!DL287","v":0},{"$f":"'School Resources'!DM287","v":0},{"$f":"'School Resources'!DN287","v":50323.138411636501},137751.40880015984,{"$f":"'School Resources'!DO287","v":24638.876200402028},{"$f":"'School Resources'!DP287","v":0},{"$f":"'School Resources'!DQ287","v":0},{"$f":"'School Resources'!DR287","v":137751.40880015984},{"$f":"'School Resources'!DS287","v":0},{"$f":"'School Resources'!DT287","v":0},137751.40880015984,{"$f":"'School Resources'!DU287","v":0},{"$f":"'School Resources'!DV287","v":0},0,{"$f":"'School Resources'!EA287","v":37292.244501900903},{"$f":"'School Resources'!DW287","v":87428.270388523335},{"$f":"'School Resources'!DX287","v":50323.138411636501},137751.40880015984,{"$f":"'School Resources'!DY287","v":0},{"$f":"'School Resources'!DZ287","v":133081.43242792488},3413323.532684335,{"$f":"'School Resources'!EC287","v":119926.90465664749},{"$f":"'School Resources'!ED287","v":0},{"$f":"'School Resources'!EE287","v":0},119926.90465664749,{"$f":"'School Resources'!EF287","v":0},{"$f":"'School Resources'!EG287","v":74490.686113882854},{"$f":"'School Resources'!EH287","v":0},{"$f":"'School Resources'!EI287","v":0},74490.686113882854,{"$f":"'School Resources'!EJ287","v":102252.45374192324},{"$f":"'School Resources'!EK287","v":0},{"$f":"'School Resources'!EL287","v":0},102252.45374192324,{"$f":"'School Resources'!EM287","v":83904.112767916857},{"$f":"'School Resources'!EN287","v":0},{"$f":"'School Resources'!EO287","v":0},83904.112767916857,{"$f":"'School Resources'!EP287","v":380574.15728037048},74490.686113882854,{"$f":"'School Resources'!EQ287","v":167679.79304629267},{"$f":"'School Resources'!ER287","v":146793.94986018547},{"$f":"'School Resources'!ES287","v":0},{"$f":"'School Resources'!ET287","v":14679.394986018548},{"$f":"'School Resources'!EU287","v":58717.57994407419},{"$f":"'School Resources'!EV287","v":18815.735235518085},{"$f":"'School Resources'!EW287","v":12094.5432205},{"$f":"'School Resources'!EX287","v":418780.99629258894},{"$f":"'School Resources'!EY287","v":4383052.3631871194}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},{"$f":"'School Resources'!F291","v":62.547000000000004},{"$f":"'School Resources'!G291","v":0},{"$f":"'School Resources'!H291","v":0},{"$f":"'School Resources'!I291","v":62.547000000000004},{"$f":"'School Resources'!J291","v":"F"},{"$f":"'School Resources'!K291","v":"F"},{"$f":"'School Resources'!L291","v":0},{"$f":"'School Resources'!M291","v":0},{"$f":"'School Resources'!N291","v":0},{"$f":"'School Resources'!O291","v":"E"},{"$f":"'School Resources'!P291","v":0.59668750000000004},{"$f":"'School Resources'!Q291","v":0.52649999999999997},{"$f":"'School Resources'!R291","v":0.5625},{"$f":"'School Resources'!S291","v":0.70181249999999995},{"$f":"'School Resources'!T291","v":0.8125},{"$f":"'School Resources'!U291","v":0.70918749999999997},{"$f":"'School Resources'!V291","v":0},{"$f":"'School Resources'!W291","v":0},{"$f":"'School Resources'!X291","v":0},{"$f":"'School Resources'!Y291","v":0},{"$f":"'School Resources'!Z291","v":0},{"$f":"'School Resources'!AA291","v":0},{"$f":"'School Resources'!AB291","v":0},{"$f":"'School Resources'!AC291","v":3.9091875000000003},{"$f":"'School Resources'!AD291","v":0},{"$f":"'School Resources'!AE291","v":0},{"$f":"'School Resources'!AF291","v":3.9091875000000003},3.9091875000000003,{"$f":"'School Resources'!AG291","v":0.78183750000000007},{"$f":"'School Resources'!AH291","v":0},{"$f":"'School Resources'!AI291","v":0},{"$f":"'School Resources'!AP291","v":1.3089749999999993},2.0908124999999993,{"$f":"'School Resources'!AQ291","v":0},{"$f":"'School Resources'!AR291","v":0},{"$f":"'School Resources'!AS291","v":0},{"$f":"'School Resources'!AJ291","v":0},{"$f":"'School Resources'!AU291","v":0},{"$f":"'School Resources'!AV291","v":0},{"$f":"'School Resources'!AW291","v":0},0,{"$f":"'School Resources'!AX291","v":0.15},{"$f":"'School Resources'!AY291","v":0},{"$f":"'School Resources'!AZ291","v":0},{"$f":"'School Resources'!BA291","v":6.7177083333333332E-2},0.21717708333333333,{"$f":"'School Resources'!BB291","v":0},{"$f":"'School Resources'!BC291","v":0},{"$f":"'School Resources'!BD291","v":0},{"$f":"'School Resources'!BE291","v":0.21717708333333333},{"$f":"'School Resources'!BF291","v":0},{"$f":"'School Resources'!BG291","v":0},0.21717708333333333,{"$f":"'School Resources'!BH291","v":0},{"$f":"'School Resources'!BI291","v":0},0,{"$f":"'School Resources'!BJ291","v":0.15},{"$f":"'School Resources'!BK291","v":6.7177083333333332E-2},0.21717708333333333,{"$f":"'School Resources'!BL291","v":0},{"$f":"'School Resources'!BM291","v":0.43435416666666665},{"$f":"'School Resources'!BN291","v":1.0858854166666665},{"$f":"'School Resources'!BO291","v":0.65153125000000001},{"$f":"'School Resources'!BP291","v":0},{"$f":"'School Resources'!BQ291","v":0},0.65153125000000001,{"$f":"'School Resources'!BR291","v":0},{"$f":"'School Resources'!BS291","v":0},{"$f":"'School Resources'!BT291","v":0},{"$f":"'School Resources'!BU291","v":0},0,{"$f":"'School Resources'!BV291","v":0.65153125000000001},{"$f":"'School Resources'!BW291","v":0},{"$f":"'School Resources'!BX291","v":0},0.65153125000000001,{"$f":"'School Resources'!BY291","v":0.21717708333333333},{"$f":"'School Resources'!BZ291","v":0},{"$f":"'School Resources'!CA291","v":0},0.21717708333333333,{"$f":"'School Resources'!CC291","v":48750.177868220831},{"$f":"'School Resources'!CD291","v":43015.763942797967},{"$f":"'School Resources'!CE291","v":45957.012759399542},{"$f":"'School Resources'!CF291","v":57339.032919477489},{"$f":"'School Resources'!CG291","v":66382.351763577113},{"$f":"'School Resources'!CH291","v":57941.580420100734},{"$f":"'School Resources'!CI291","v":0},{"$f":"'School Resources'!CJ291","v":0},{"$f":"'School Resources'!CK291","v":0},{"$f":"'School Resources'!CL291","v":0},{"$f":"'School Resources'!CM291","v":0},{"$f":"'School Resources'!CN291","v":0},{"$f":"'School Resources'!CO291","v":0},{"$f":"'School Resources'!CS291","v":319385.91967357369},{"$f":"'School Resources'!CT291","v":63877.183934714747},{"$f":"'School Resources'!CU291","v":0},{"$f":"'School Resources'!CV291","v":0},{"$f":"'School Resources'!DC291","v":106945.03249197331},170822.21642668807,{"$f":"'School Resources'!DD291","v":0},{"$f":"'School Resources'!DE291","v":0},{"$f":"'School Resources'!DF291","v":0},{"$f":"'School Resources'!CW291","v":0},{"$f":"'School Resources'!DH291","v":0},{"$f":"'School Resources'!DI291","v":0},{"$f":"'School Resources'!DJ291","v":0},0,{"$f":"'School Resources'!DK291","v":12255.203402506544},{"$f":"'School Resources'!DL291","v":0},{"$f":"'School Resources'!DM291","v":0},{"$f":"'School Resources'!DN291","v":5488.4588015808822},17743.662204087428,{"$f":"'School Resources'!DO291","v":0},{"$f":"'School Resources'!DP291","v":0},{"$f":"'School Resources'!DQ291","v":0},{"$f":"'School Resources'!DR291","v":17743.662204087428},{"$f":"'School Resources'!DS291","v":0},{"$f":"'School Resources'!DT291","v":0},17743.662204087428,{"$f":"'School Resources'!DU291","v":0},{"$f":"'School Resources'!DV291","v":0},0,{"$f":"'School Resources'!EA291","v":5872.7678866756014},{"$f":"'School Resources'!DW291","v":12255.203402506544},{"$f":"'School Resources'!DX291","v":5488.4588015808822},17743.662204087428,{"$f":"'School Resources'!DY291","v":0},{"$f":"'School Resources'!DZ291","v":16852.216002123176},543439.12271252414,{"$f":"'School Resources'!EC291","v":77385.207038551292},{"$f":"'School Resources'!ED291","v":0},{"$f":"'School Resources'!EE291","v":0},77385.207038551292,{"$f":"'School Resources'!EF291","v":0},{"$f":"'School Resources'!EG291","v":0},{"$f":"'School Resources'!EH291","v":0},{"$f":"'School Resources'!EI291","v":0},0,{"$f":"'School Resources'!EJ291","v":37911.349981396088},{"$f":"'School Resources'!EK291","v":0},{"$f":"'School Resources'!EL291","v":0},37911.349981396088,{"$f":"'School Resources'!EM291","v":10378.673239408925},{"$f":"'School Resources'!EN291","v":0},{"$f":"'School Resources'!EO291","v":0},10378.673239408925,{"$f":"'School Resources'!EP291","v":125675.23025935631},0,{"$f":"'School Resources'!EQ291","v":21011.539694973173},{"$f":"'School Resources'!ER291","v":18394.386398232633},{"$f":"'School Resources'!ES291","v":0},{"$f":"'School Resources'!ET291","v":1839.4386398232634},{"$f":"'School Resources'!EU291","v":7357.7545592930537},{"$f":"'School Resources'!EV291","v":2357.7531949961731},{"$f":"'School Resources'!EW291","v":1515.5372651250002},{"$f":"'School Resources'!EX291","v":52476.409752443295},{"$f":"'School Resources'!EY291","v":744315.74661312241}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!F295","v":369.45566666666667},{"$f":"'School Resources'!G295","v":0},{"$f":"'School Resources'!H295","v":0},{"$f":"'School Resources'!I295","v":369.45566666666667},{"$f":"'School Resources'!J295","v":"F"},{"$f":"'School Resources'!K295","v":"F"},{"$f":"'School Resources'!L295","v":0},{"$f":"'School Resources'!M295","v":0},{"$f":"'School Resources'!N295","v":0},{"$f":"'School Resources'!O295","v":"E"},{"$f":"'School Resources'!P295","v":5.2561666666666671},{"$f":"'School Resources'!Q295","v":5.2689375000000007},{"$f":"'School Resources'!R295","v":4.8063958333333332},{"$f":"'School Resources'!S295","v":3.7783541666666669},{"$f":"'School Resources'!T295","v":3.981125},{"$f":"'School Resources'!U295","v":0},{"$f":"'School Resources'!V295","v":0},{"$f":"'School Resources'!W295","v":0},{"$f":"'School Resources'!X295","v":0},{"$f":"'School Resources'!Y295","v":0},{"$f":"'School Resources'!Z295","v":0},{"$f":"'School Resources'!AA295","v":0},{"$f":"'School Resources'!AB295","v":0},{"$f":"'School Resources'!AC295","v":23.090979166666667},{"$f":"'School Resources'!AD295","v":0},{"$f":"'School Resources'!AE295","v":0},{"$f":"'School Resources'!AF295","v":23.090979166666667},23.090979166666667,{"$f":"'School Resources'!AG295","v":4.6181958333333339},{"$f":"'School Resources'!AH295","v":0},{"$f":"'School Resources'!AI295","v":0},{"$f":"'School Resources'!AP295","v":0},4.6181958333333339,{"$f":"'School Resources'!AQ295","v":0},{"$f":"'School Resources'!AR295","v":0},{"$f":"'School Resources'!AS295","v":0},{"$f":"'School Resources'!AJ295","v":0},{"$f":"'School Resources'!AU295","v":0},{"$f":"'School Resources'!AV295","v":0},{"$f":"'School Resources'!AW295","v":0},0,{"$f":"'School Resources'!AX295","v":2.48},{"$f":"'School Resources'!AY295","v":0},{"$f":"'School Resources'!AZ295","v":0},{"$f":"'School Resources'!BA295","v":0},2.48,{"$f":"'School Resources'!BB295","v":0.98},{"$f":"'School Resources'!BC295","v":0},{"$f":"'School Resources'!BD295","v":0},{"$f":"'School Resources'!BE295","v":1.2828321759259258},{"$f":"'School Resources'!BF295","v":0},{"$f":"'School Resources'!BG295","v":0},1.2828321759259258,{"$f":"'School Resources'!BH295","v":0},{"$f":"'School Resources'!BI295","v":0},0,{"$f":"'School Resources'!BJ295","v":2.48},{"$f":"'School Resources'!BK295","v":0},2.48,{"$f":"'School Resources'!BL295","v":0},{"$f":"'School Resources'!BM295","v":2.5656643518518516},{"$f":"'School Resources'!BN295","v":9.7884965277777773},{"$f":"'School Resources'!BO295","v":1},{"$f":"'School Resources'!BP295","v":0},{"$f":"'School Resources'!BQ295","v":0},1,{"$f":"'School Resources'!BR295","v":0},{"$f":"'School Resources'!BS295","v":0.28283217592592597},{"$f":"'School Resources'!BT295","v":0},{"$f":"'School Resources'!BU295","v":0},0.28283217592592597,{"$f":"'School Resources'!BV295","v":1.2828321759259258},{"$f":"'School Resources'!BW295","v":0},{"$f":"'School Resources'!BX295","v":0},1.2828321759259258,{"$f":"'School Resources'!BY295","v":1.2828321759259258},{"$f":"'School Resources'!BZ295","v":0},{"$f":"'School Resources'!CA295","v":0},1.2828321759259258,{"$f":"'School Resources'!CC295","v":396225.93087730987},{"$f":"'School Resources'!CD295","v":397188.63538165315},{"$f":"'School Resources'!CE295","v":362320.82884751051},{"$f":"'School Resources'!CF295","v":284823.9014880925},{"$f":"'School Resources'!CG295","v":300109.38752524275},{"$f":"'School Resources'!CH295","v":0},{"$f":"'School Resources'!CI295","v":0},{"$f":"'School Resources'!CJ295","v":0},{"$f":"'School Resources'!CK295","v":0},{"$f":"'School Resources'!CL295","v":0},{"$f":"'School Resources'!CM295","v":0},{"$f":"'School Resources'!CN295","v":0},{"$f":"'School Resources'!CO295","v":0},{"$f":"'School Resources'!CS295","v":1740668.6841198087},{"$f":"'School Resources'!CT295","v":348133.73682396178},{"$f":"'School Resources'!CU295","v":0},{"$f":"'School Resources'!CV295","v":0},{"$f":"'School Resources'!DC295","v":0},348133.73682396178,{"$f":"'School Resources'!DD295","v":0},{"$f":"'School Resources'!DE295","v":0},{"$f":"'School Resources'!DF295","v":0},{"$f":"'School Resources'!CW295","v":0},{"$f":"'School Resources'!DH295","v":0},{"$f":"'School Resources'!DI295","v":0},{"$f":"'School Resources'!DJ295","v":0},0,{"$f":"'School Resources'!DK295","v":186949.99053348036},{"$f":"'School Resources'!DL295","v":0},{"$f":"'School Resources'!DM295","v":0},{"$f":"'School Resources'!DN295","v":0},186949.99053348036,{"$f":"'School Resources'!DO295","v":73875.399485004338},{"$f":"'School Resources'!DP295","v":0},{"$f":"'School Resources'!DQ295","v":0},{"$f":"'School Resources'!DR295","v":96703.815784433813},{"$f":"'School Resources'!DS295","v":0},{"$f":"'School Resources'!DT295","v":0},96703.815784433813,{"$f":"'School Resources'!DU295","v":0},{"$f":"'School Resources'!DV295","v":0},0,{"$f":"'School Resources'!EA295","v":29442.515074064817},{"$f":"'School Resources'!DW295","v":186949.99053348036},{"$f":"'School Resources'!DX295","v":0},186949.99053348036,{"$f":"'School Resources'!DY295","v":0},{"$f":"'School Resources'!DZ295","v":94060.190556838555},2633281.6172801694,{"$f":"'School Resources'!EC295","v":123601.16089840503},{"$f":"'School Resources'!ED295","v":0},{"$f":"'School Resources'!EE295","v":0},123601.16089840503,{"$f":"'School Resources'!EF295","v":0},{"$f":"'School Resources'!EG295","v":30099.766792120692},{"$f":"'School Resources'!EH295","v":0},{"$f":"'School Resources'!EI295","v":0},30099.766792120692,{"$f":"'School Resources'!EJ295","v":72239.681042997923},{"$f":"'School Resources'!EK295","v":0},{"$f":"'School Resources'!EL295","v":0},72239.681042997923,{"$f":"'School Resources'!EM295","v":59453.61102918112},{"$f":"'School Resources'!EN295","v":0},{"$f":"'School Resources'!EO295","v":0},59453.61102918112,{"$f":"'School Resources'!EP295","v":285394.21976270474},30099.766792120692,{"$f":"'School Resources'!EQ295","v":124111.98627751041},{"$f":"'School Resources'!ER295","v":108652.857685953},{"$f":"'School Resources'!ES295","v":0},{"$f":"'School Resources'!ET295","v":10865.2857685953},{"$f":"'School Resources'!EU295","v":43461.143074381202},{"$f":"'School Resources'!EV295","v":13926.891433526378},{"$f":"'School Resources'!EW295","v":8952.0493492083351},{"$f":"'School Resources'!EX295","v":309970.21358917461},{"$f":"'School Resources'!EY295","v":3352148.756262952}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!F312","v":282.45699999999999},{"$f":"'School Resources'!G312","v":0},{"$f":"'School Resources'!H312","v":0},{"$f":"'School Resources'!I312","v":282.45699999999999},{"$f":"'School Resources'!J312","v":"F"},{"$f":"'School Resources'!K312","v":"F"},{"$f":"'School Resources'!L312","v":0},{"$f":"'School Resources'!M312","v":0},{"$f":"'School Resources'!N312","v":0},{"$f":"'School Resources'!O312","v":"E"},{"$f":"'School Resources'!P312","v":4.0385625000000003},{"$f":"'School Resources'!Q312","v":3.665},{"$f":"'School Resources'!R312","v":3.5181874999999998},{"$f":"'School Resources'!S312","v":3.4128750000000001},{"$f":"'School Resources'!T312","v":3.0189374999999998},{"$f":"'School Resources'!U312","v":0},{"$f":"'School Resources'!V312","v":0},{"$f":"'School Resources'!W312","v":0},{"$f":"'School Resources'!X312","v":0},{"$f":"'School Resources'!Y312","v":0},{"$f":"'School Resources'!Z312","v":0},{"$f":"'School Resources'!AA312","v":0},{"$f":"'School Resources'!AB312","v":0},{"$f":"'School Resources'!AC312","v":17.6535625},{"$f":"'School Resources'!AD312","v":0},{"$f":"'School Resources'!AE312","v":0},{"$f":"'School Resources'!AF312","v":17.6535625},{"$f":"SUM(Q94:AC94)","v":17.6535625},{"$f":"'School Resources'!AG312","v":3.5307124999999999},{"$f":"'School Resources'!AH312","v":0},{"$f":"'School Resources'!AI312","v":0},{"$f":"'School Resources'!AP312","v":0},3.5307124999999999,{"$f":"'School Resources'!AQ312","v":0},{"$f":"'School Resources'!AR312","v":0},{"$f":"'School Resources'!AS312","v":0},{"$f":"'School Resources'!AJ312","v":0},{"$f":"'School Resources'!AU312","v":0},{"$f":"'School Resources'!AV312","v":0},{"$f":"'School Resources'!AW312","v":0},{"$f":"SUM(AR94:AT94)","v":0},{"$f":"'School Resources'!AX312","v":0.78},{"$f":"'School Resources'!AY312","v":0},{"$f":"'School Resources'!AZ312","v":0},{"$f":"'School Resources'!BA312","v":0.20075347222222217},{"$f":"SUM(AV94:AY94)","v":0.9807534722222222},{"$f":"'School Resources'!BB312","v":0.05},{"$f":"'School Resources'!BC312","v":0},{"$f":"'School Resources'!BD312","v":0},{"$f":"'School Resources'!BE312","v":0.9807534722222222},{"$f":"'School Resources'!BF312","v":0},{"$f":"'School Resources'!BG312","v":0},{"$f":"SUM(BD94:BF94)","v":0.9807534722222222},{"$f":"'School Resources'!BH312","v":0},{"$f":"'School Resources'!BI312","v":0},{"$f":"SUM(BH94:BI94)","v":0},{"$f":"'School Resources'!BJ312","v":0.78},{"$f":"'School Resources'!BK312","v":0.20075347222222217},{"$f":"SUM(BK94:BL94)","v":0.9807534722222222},{"$f":"'School Resources'!BL312","v":0},{"$f":"'School Resources'!BM312","v":1.9615069444444444},{"$f":"'School Resources'!BN312","v":4.9537673611111108},{"$f":"'School Resources'!BO312","v":1},{"$f":"'School Resources'!BP312","v":0},{"$f":"'School Resources'!BQ312","v":0},{"$f":"SUM(BQ94:BS94)","v":1},{"$f":"'School Resources'!BR312","v":0},{"$f":"'School Resources'!BS312","v":0},{"$f":"'School Resources'!BT312","v":0},{"$f":"'School Resources'!BU312","v":0},0,{"$f":"'School Resources'!BV312","v":1},{"$f":"'School Resources'!BW312","v":0},{"$f":"'School Resources'!BX312","v":0},{"$f":"SUM(BZ94:CB94)","v":1},{"$f":"'School Resources'!BY312","v":0.9807534722222222},{"$f":"'School Resources'!BZ312","v":0},{"$f":"'School Resources'!CA312","v":0},{"$f":"SUM(CD94:CF94)","v":0.9807534722222222},{"$f":"'School Resources'!CC312","v":304834.78171243425},{"$f":"'School Resources'!CD312","v":276637.90642736654},{"$f":"'School Resources'!CE312","v":265556.35045536986},{"$f":"'School Resources'!CF312","v":257607.25645246892},{"$f":"'School Resources'!CG312","v":227872.45556209216},{"$f":"'School Resources'!CH312","v":0},{"$f":"'School Resources'!CI312","v":0},{"$f":"'School Resources'!CJ312","v":0},{"$f":"'School Resources'!CK312","v":0},{"$f":"'School Resources'!CL312","v":0},{"$f":"'School Resources'!CM312","v":0},{"$f":"'School Resources'!CN312","v":0},{"$f":"'School Resources'!CO312","v":0},{"$f":"'School Resources'!CS312","v":1332508.7506097318},{"$f":"'School Resources'!CT312","v":266501.75012194633},{"$f":"'School Resources'!CU312","v":0},{"$f":"'School Resources'!CV312","v":0},{"$f":"'School Resources'!DC312","v":0},266501.75012194633,{"$f":"'School Resources'!DD312","v":0},{"$f":"'School Resources'!DE312","v":0},{"$f":"'School Resources'!DF312","v":0},{"$f":"'School Resources'!CW312","v":0},{"$f":"'School Resources'!DH312","v":0},{"$f":"'School Resources'!DI312","v":0},{"$f":"'School Resources'!DJ312","v":0},{"$f":"SUM(DE94:DG94)","v":0},{"$f":"'School Resources'!DK312","v":58875.188816738308},{"$f":"'School Resources'!DL312","v":0},{"$f":"'School Resources'!DM312","v":0},{"$f":"'School Resources'!DN312","v":15153.075106024562},{"$f":"SUM(DI94:DL94)","v":74028.263922762868},{"$f":"'School Resources'!DO312","v":3774.0505651755325},{"$f":"'School Resources'!DP312","v":0},{"$f":"'School Resources'!DQ312","v":0},{"$f":"'School Resources'!DR312","v":74028.263922762868},{"$f":"'School Resources'!DS312","v":0},{"$f":"'School Resources'!DT312","v":0},{"$f":"SUM(DQ94:DS94)","v":74028.263922762868},{"$f":"'School Resources'!DU312","v":0},{"$f":"'School Resources'!DV312","v":0},{"$f":"SUM(DU94:DV94)","v":0},{"$f":"'School Resources'!EA312","v":20984.395983024311},{"$f":"'School Resources'!DW312","v":58875.188816738308},{"$f":"'School Resources'!DX312","v":15153.075106024562},{"$f":"SUM(DY94:DZ94)","v":74028.263922762868},{"$f":"'School Resources'!DY312","v":0},{"$f":"'School Resources'!DZ312","v":72233.567500593112},1824869.3430651422,{"$f":"'School Resources'!EC312","v":113705.74465133679},{"$f":"'School Resources'!ED312","v":0},{"$f":"'School Resources'!EE312","v":0},{"$f":"SUM(EE94:EG94)","v":113705.74465133679},{"$f":"'School Resources'!EF312","v":0},{"$f":"'School Resources'!EG312","v":0},{"$f":"'School Resources'!EH312","v":0},{"$f":"'School Resources'!EI312","v":0},0,{"$f":"'School Resources'!EJ312","v":54502.816359276891},{"$f":"'School Resources'!EK312","v":0},{"$f":"'School Resources'!EL312","v":0},{"$f":"SUM(EN94:EP94)","v":54502.816359276891},{"$f":"'School Resources'!EM312","v":44089.416866124455},{"$f":"'School Resources'!EN312","v":0},{"$f":"'School Resources'!EO312","v":0},{"$f":"SUM(ER94:ET94)","v":44089.416866124455},{"$f":"'School Resources'!EP312","v":212297.97787673815},0,{"$f":"'School Resources'!EQ312","v":94886.348947560036},{"$f":"'School Resources'!ER312","v":83067.50441884654},{"$f":"'School Resources'!ES312","v":0},{"$f":"'School Resources'!ET312","v":8306.7504418846547},{"$f":"'School Resources'!EU312","v":33227.001767538619},{"$f":"'School Resources'!EV312","v":10647.415450765568},{"$f":"'School Resources'!EW312","v":6844.0390313750004},{"$f":"'School Resources'!EX312","v":236979.06005797043},{"$f":"'School Resources'!EY312","v":2367364.3444834682}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!F323","v":41.31366666666667},{"$f":"'School Resources'!G323","v":0},{"$f":"'School Resources'!H323","v":0},{"$f":"'School Resources'!I323","v":41.31366666666667},{"$f":"'School Resources'!J323","v":"F"},{"$f":"'School Resources'!K323","v":"T"},{"$f":"'School Resources'!L323","v":0},{"$f":"'School Resources'!M323","v":0},{"$f":"'School Resources'!N323","v":0},{"$f":"'School Resources'!O323","v":"E"},{"$f":"'School Resources'!P323","v":0},{"$f":"'School Resources'!Q323","v":0},{"$f":"'School Resources'!R323","v":0},{"$f":"'School Resources'!S323","v":0},{"$f":"'School Resources'!T323","v":0},{"$f":"'School Resources'!U323","v":0},{"$f":"'School Resources'!V323","v":0},{"$f":"'School Resources'!W323","v":0},{"$f":"'School Resources'!X323","v":0},{"$f":"'School Resources'!Y323","v":0},{"$f":"'School Resources'!Z323","v":0},{"$f":"'School Resources'!AA323","v":0},{"$f":"'School Resources'!AB323","v":0},{"$f":"'School Resources'!AC323","v":0},{"$f":"'School Resources'!AD323","v":0},{"$f":"'School Resources'!AE323","v":0},{"$f":"'School Resources'!AF323","v":0},0,{"$f":"'School Resources'!AG323","v":0},{"$f":"'School Resources'!AH323","v":0},{"$f":"'School Resources'!AI323","v":0},{"$f":"'School Resources'!AP323","v":0},0,{"$f":"'School Resources'!AQ323","v":0},{"$f":"'School Resources'!AR323","v":5.9019523809523813},{"$f":"'School Resources'!AS323","v":0},{"$f":"'School Resources'!AJ323","v":0},{"$f":"'School Resources'!AU323","v":0},{"$f":"'School Resources'!AV323","v":0},{"$f":"'School Resources'!AW323","v":0},0,{"$f":"'School Resources'!AX323","v":0},{"$f":"'School Resources'!AY323","v":0},{"$f":"'School Resources'!AZ323","v":0},{"$f":"'School Resources'!BA323","v":0},0,{"$f":"'School Resources'!BB323","v":0},{"$f":"'School Resources'!BC323","v":0},{"$f":"'School Resources'!BD323","v":0},{"$f":"'School Resources'!BE323","v":0},{"$f":"'School Resources'!BF323","v":0},{"$f":"'School Resources'!BG323","v":0},0,{"$f":"'School Resources'!BH323","v":0},{"$f":"'School Resources'!BI323","v":0},0,{"$f":"'School Resources'!BJ323","v":0},{"$f":"'School Resources'!BK323","v":0},0,{"$f":"'School Resources'!BL323","v":0},{"$f":"'School Resources'!BM323","v":0},{"$f":"'School Resources'!BN323","v":0},{"$f":"'School Resources'!BO323","v":0},{"$f":"'School Resources'!BP323","v":0},{"$f":"'School Resources'!BQ323","v":0},0,{"$f":"'School Resources'!BR323","v":1},{"$f":"'School Resources'!BS323","v":0},{"$f":"'School Resources'!BT323","v":0},{"$f":"'School Resources'!BU323","v":0},0,{"$f":"'School Resources'!BV323","v":0},{"$f":"'School Resources'!BW323","v":0},{"$f":"'School Resources'!BX323","v":0},0,{"$f":"'School Resources'!BY323","v":0},{"$f":"'School Resources'!BZ323","v":0},{"$f":"'School Resources'!CA323","v":0},0,{"$f":"'School Resources'!CC323","v":0},{"$f":"'School Resources'!CD323","v":0},{"$f":"'School Resources'!CE323","v":0},{"$f":"'School Resources'!CF323","v":0},{"$f":"'School Resources'!CG323","v":0},{"$f":"'School Resources'!CH323","v":0},{"$f":"'School Resources'!CI323","v":0},{"$f":"'School Resources'!CJ323","v":0},{"$f":"'School Resources'!CK323","v":0},{"$f":"'School Resources'!CL323","v":0},{"$f":"'School Resources'!CM323","v":0},{"$f":"'School Resources'!CN323","v":0},{"$f":"'School Resources'!CO323","v":0},{"$f":"'School Resources'!CS323","v":0},{"$f":"'School Resources'!CT323","v":0},{"$f":"'School Resources'!CU323","v":0},{"$f":"'School Resources'!CV323","v":0},{"$f":"'School Resources'!DC323","v":0},0,{"$f":"'School Resources'!DD323","v":0},{"$f":"'School Resources'!DE323","v":549178.91549831198},{"$f":"'School Resources'!DF323","v":0},{"$f":"'School Resources'!CW323","v":0},{"$f":"'School Resources'!DH323","v":0},{"$f":"'School Resources'!DI323","v":0},{"$f":"'School Resources'!DJ323","v":0},0,{"$f":"'School Resources'!DK323","v":0},{"$f":"'School Resources'!DL323","v":0},{"$f":"'School Resources'!DM323","v":0},{"$f":"'School Resources'!DN323","v":0},0,{"$f":"'School Resources'!DO323","v":0},{"$f":"'School Resources'!DP323","v":0},{"$f":"'School Resources'!DQ323","v":0},{"$f":"'School Resources'!DR323","v":0},{"$f":"'School Resources'!DS323","v":0},{"$f":"'School Resources'!DT323","v":0},0,{"$f":"'School Resources'!DU323","v":0},{"$f":"'School Resources'!DV323","v":0},0,{"$f":"'School Resources'!EA323","v":5575.0054963791363},{"$f":"'School Resources'!DW323","v":0},{"$f":"'School Resources'!DX323","v":0},0,{"$f":"'School Resources'!DY323","v":0},{"$f":"'School Resources'!DZ323","v":0},549178.91549831198,{"$f":"'School Resources'!EC323","v":0},{"$f":"'School Resources'!ED323","v":0},{"$f":"'School Resources'!EE323","v":0},0,{"$f":"'School Resources'!EF323","v":122074.6433490854},{"$f":"'School Resources'!EG323","v":0},{"$f":"'School Resources'!EH323","v":0},{"$f":"'School Resources'!EI323","v":0},0,{"$f":"'School Resources'!EJ323","v":0},{"$f":"'School Resources'!EK323","v":0},{"$f":"'School Resources'!EL323","v":0},0,{"$f":"'School Resources'!EM323","v":0},{"$f":"'School Resources'!EN323","v":0},{"$f":"'School Resources'!EO323","v":0},0,{"$f":"'School Resources'!EP323","v":122074.6433490854},122074.6433490854,{"$f":"'School Resources'!EQ323","v":13878.583259174009},{"$f":"'School Resources'!ER323","v":12149.896049282144},{"$f":"'School Resources'!ES323","v":0},{"$f":"'School Resources'!ET323","v":1214.9896049282145},{"$f":"'School Resources'!EU323","v":4859.9584197128579},{"$f":"'School Resources'!EV323","v":1557.3477477791137},{"$f":"'School Resources'!EW323","v":1001.0456359583335},{"$f":"'School Resources'!EX323","v":34661.820716834671},{"$f":"'School Resources'!EY323","v":711490.38506061106}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!F332","v":467.6},{"$f":"'School Resources'!G332","v":0},{"$f":"'School Resources'!H332","v":0},{"$f":"'School Resources'!I332","v":467.6},{"$f":"'School Resources'!J332","v":"F"},{"$f":"'School Resources'!K332","v":"F"},{"$f":"'School Resources'!L332","v":0},{"$f":"'School Resources'!M332","v":0},{"$f":"'School Resources'!N332","v":0},{"$f":"'School Resources'!O332","v":"E"},{"$f":"'School Resources'!P332","v":5.6278750000000004},{"$f":"'School Resources'!Q332","v":4.1928749999999999},{"$f":"'School Resources'!R332","v":5.1881874999999997},{"$f":"'School Resources'!S332","v":4.1560625},{"$f":"'School Resources'!T332","v":4.7631874999999999},{"$f":"'School Resources'!U332","v":5.2968124999999997},{"$f":"'School Resources'!V332","v":0},{"$f":"'School Resources'!W332","v":0},{"$f":"'School Resources'!X332","v":0},{"$f":"'School Resources'!Y332","v":0},{"$f":"'School Resources'!Z332","v":0},{"$f":"'School Resources'!AA332","v":0},{"$f":"'School Resources'!AB332","v":0},{"$f":"'School Resources'!AC332","v":29.225000000000001},{"$f":"'School Resources'!AD332","v":0},{"$f":"'School Resources'!AE332","v":0},{"$f":"'School Resources'!AF332","v":29.225000000000001},29.225000000000001,{"$f":"'School Resources'!AG332","v":5.8450000000000006},{"$f":"'School Resources'!AH332","v":0},{"$f":"'School Resources'!AI332","v":0},{"$f":"'School Resources'!AP332","v":0},5.8450000000000006,{"$f":"'School Resources'!AQ332","v":0},{"$f":"'School Resources'!AR332","v":0},{"$f":"'School Resources'!AS332","v":0},{"$f":"'School Resources'!AJ332","v":0},{"$f":"'School Resources'!AU332","v":0},{"$f":"'School Resources'!AV332","v":0},{"$f":"'School Resources'!AW332","v":0},0,{"$f":"'School Resources'!AX332","v":2.1},{"$f":"'School Resources'!AY332","v":0},{"$f":"'School Resources'!AZ332","v":0},{"$f":"'School Resources'!BA332","v":0},2.1,{"$f":"'School Resources'!BB332","v":0.38},{"$f":"'School Resources'!BC332","v":0},{"$f":"'School Resources'!BD332","v":0},{"$f":"'School Resources'!BE332","v":1.6236111111111111},{"$f":"'School Resources'!BF332","v":0},{"$f":"'School Resources'!BG332","v":0},1.6236111111111111,{"$f":"'School Resources'!BH332","v":0},{"$f":"'School Resources'!BI332","v":0},0,{"$f":"'School Resources'!BJ332","v":2.1},{"$f":"'School Resources'!BK332","v":0},2.1,{"$f":"'School Resources'!BL332","v":0},{"$f":"'School Resources'!BM332","v":3.2472222222222222},{"$f":"'School Resources'!BN332","v":9.4508333333333336},{"$f":"'School Resources'!BO332","v":1},{"$f":"'School Resources'!BP332","v":0},{"$f":"'School Resources'!BQ332","v":0},1,{"$f":"'School Resources'!BR332","v":0},{"$f":"'School Resources'!BS332","v":0.62361111111111123},{"$f":"'School Resources'!BT332","v":0},{"$f":"'School Resources'!BU332","v":0},0.62361111111111123,{"$f":"'School Resources'!BV332","v":1.6236111111111111},{"$f":"'School Resources'!BW332","v":0},{"$f":"'School Resources'!BX332","v":0},1.6236111111111111,{"$f":"'School Resources'!BY332","v":1.6236111111111111},{"$f":"'School Resources'!BZ332","v":0},{"$f":"'School Resources'!CA332","v":0},1.6236111111111111,{"$f":"'School Resources'!CC332","v":419630.1191822929},{"$f":"'School Resources'!CD332","v":312632.50089357991},{"$f":"'School Resources'!CE332","v":386845.7879688305},{"$f":"'School Resources'!CF332","v":309887.65781117347},{"$f":"'School Resources'!CG332","v":355156.59788332321},{"$f":"'School Resources'!CH332","v":394945.17214068514},{"$f":"'School Resources'!CI332","v":0},{"$f":"'School Resources'!CJ332","v":0},{"$f":"'School Resources'!CK332","v":0},{"$f":"'School Resources'!CL332","v":0},{"$f":"'School Resources'!CM332","v":0},{"$f":"'School Resources'!CN332","v":0},{"$f":"'School Resources'!CO332","v":0},{"$f":"'School Resources'!CS332","v":2179097.8358798851},{"$f":"'School Resources'!CT332","v":435819.56717597711},{"$f":"'School Resources'!CU332","v":0},{"$f":"'School Resources'!CV332","v":0},{"$f":"'School Resources'!DC332","v":0},435819.56717597711,{"$f":"'School Resources'!DD332","v":0},{"$f":"'School Resources'!DE332","v":0},{"$f":"'School Resources'!DF332","v":0},{"$f":"'School Resources'!CW332","v":0},{"$f":"'School Resources'!DH332","v":0},{"$f":"'School Resources'!DI332","v":0},{"$f":"'School Resources'!DJ332","v":0},0,{"$f":"'School Resources'!DK332","v":156581.88042250671},{"$f":"'School Resources'!DL332","v":0},{"$f":"'School Resources'!DM332","v":0},{"$f":"'School Resources'!DN332","v":0},156581.88042250671,{"$f":"'School Resources'!DO332","v":28333.864076453596},{"$f":"'School Resources'!DP332","v":0},{"$f":"'School Resources'!DQ332","v":0},{"$f":"'School Resources'!DR332","v":121060.99088221585},{"$f":"'School Resources'!DS332","v":0},{"$f":"'School Resources'!DT332","v":0},121060.99088221585,{"$f":"'School Resources'!DU332","v":0},{"$f":"'School Resources'!DV332","v":0},0,{"$f":"'School Resources'!EA332","v":35469.865372796477},{"$f":"'School Resources'!DW332","v":156581.88042250671},{"$f":"'School Resources'!DX332","v":0},156581.88042250671,{"$f":"'School Resources'!DY332","v":0},{"$f":"'School Resources'!DZ332","v":116309.24353287824},3077476.0188595457,{"$f":"'School Resources'!EC332","v":115778.1216769427},{"$f":"'School Resources'!ED332","v":0},{"$f":"'School Resources'!EE332","v":0},115778.1216769427,{"$f":"'School Resources'!EF332","v":0},{"$f":"'School Resources'!EG332","v":61997.977853301418},{"$f":"'School Resources'!EH332","v":0},{"$f":"'School Resources'!EI332","v":0},61997.977853301418,{"$f":"'School Resources'!EJ332","v":89088.405623742961},{"$f":"'School Resources'!EK332","v":0},{"$f":"'School Resources'!EL332","v":0},89088.405623742961,{"$f":"'School Resources'!EM332","v":73445.358080662554},{"$f":"'School Resources'!EN332","v":0},{"$f":"'School Resources'!EO332","v":0},73445.358080662554,{"$f":"'School Resources'!EP332","v":340309.86323464965},61997.977853301418,{"$f":"'School Resources'!EQ332","v":157081.80986089591},{"$f":"'School Resources'!ER332","v":137516.02922304155},{"$f":"'School Resources'!ES332","v":0},{"$f":"'School Resources'!ET332","v":13751.602922304153},{"$f":"'School Resources'!EU332","v":55006.411689216613},{"$f":"'School Resources'!EV332","v":17626.511167285567},{"$f":"'School Resources'!EW332","v":11330.123350000002},{"$f":"'School Resources'!EX332","v":392312.48821274377},{"$f":"'School Resources'!EY332","v":3961877.4792126128}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},{"$f":"'School Resources'!F340","v":198.99700000000001},{"$f":"'School Resources'!G340","v":0},{"$f":"'School Resources'!H340","v":0},{"$f":"'School Resources'!I340","v":198.99700000000001},{"$f":"'School Resources'!J340","v":"F"},{"$f":"'School Resources'!K340","v":"F"},{"$f":"'School Resources'!L340","v":0},{"$f":"'School Resources'!M340","v":0},{"$f":"'School Resources'!N340","v":0},{"$f":"'School Resources'!O340","v":"E"},{"$f":"'School Resources'!P340","v":0},{"$f":"'School Resources'!Q340","v":0},{"$f":"'School Resources'!R340","v":0},{"$f":"'School Resources'!S340","v":3.8439375},{"$f":"'School Resources'!T340","v":4.7181875},{"$f":"'School Resources'!U340","v":3.8751875},{"$f":"'School Resources'!V340","v":0},{"$f":"'School Resources'!W340","v":0},{"$f":"'School Resources'!X340","v":0},{"$f":"'School Resources'!Y340","v":0},{"$f":"'School Resources'!Z340","v":0},{"$f":"'School Resources'!AA340","v":0},{"$f":"'School Resources'!AB340","v":0},{"$f":"'School Resources'!AC340","v":12.437312500000001},{"$f":"'School Resources'!AD340","v":0},{"$f":"'School Resources'!AE340","v":0},{"$f":"'School Resources'!AF340","v":12.437312500000001},12.437312500000001,{"$f":"'School Resources'!AG340","v":2.4874625000000004},{"$f":"'School Resources'!AH340","v":0},{"$f":"'School Resources'!AI340","v":0},{"$f":"'School Resources'!AP340","v":0},2.4874625000000004,{"$f":"'School Resources'!AQ340","v":0},{"$f":"'School Resources'!AR340","v":0},{"$f":"'School Resources'!AS340","v":0},{"$f":"'School Resources'!AJ340","v":0},{"$f":"'School Resources'!AU340","v":0},{"$f":"'School Resources'!AV340","v":0},{"$f":"'School Resources'!AW340","v":0},0,{"$f":"'School Resources'!AX340","v":0.53},{"$f":"'School Resources'!AY340","v":0},{"$f":"'School Resources'!AZ340","v":0},{"$f":"'School Resources'!BA340","v":0.1609618055555555},0.69096180555555553,{"$f":"'School Resources'!BB340","v":0},{"$f":"'School Resources'!BC340","v":0},{"$f":"'School Resources'!BD340","v":0},{"$f":"'School Resources'!BE340","v":0.69096180555555553},{"$f":"'School Resources'!BF340","v":0},{"$f":"'School Resources'!BG340","v":0},0.69096180555555553,{"$f":"'School Resources'!BH340","v":0},{"$f":"'School Resources'!BI340","v":0},0,{"$f":"'School Resources'!BJ340","v":0.53},{"$f":"'School Resources'!BK340","v":0.1609618055555555},0.69096180555555553,{"$f":"'School Resources'!BL340","v":0},{"$f":"'School Resources'!BM340","v":1.3819236111111111},{"$f":"'School Resources'!BN340","v":3.4548090277777779},{"$f":"'School Resources'!BO340","v":1},{"$f":"'School Resources'!BP340","v":0},{"$f":"'School Resources'!BQ340","v":0},1,{"$f":"'School Resources'!BR340","v":0},{"$f":"'School Resources'!BS340","v":0},{"$f":"'School Resources'!BT340","v":0},{"$f":"'School Resources'!BU340","v":0},0,{"$f":"'School Resources'!BV340","v":1},{"$f":"'School Resources'!BW340","v":0},{"$f":"'School Resources'!BX340","v":0},1,{"$f":"'School Resources'!BY340","v":0.69096180555555553},{"$f":"'School Resources'!BZ340","v":0},{"$f":"'School Resources'!CA340","v":0},0.69096180555555553,{"$f":"'School Resources'!CC340","v":0},{"$f":"'School Resources'!CD340","v":0},{"$f":"'School Resources'!CE340","v":0},{"$f":"'School Resources'!CF340","v":286711.49430160527},{"$f":"'School Resources'!CG340","v":351920.0269307592},{"$f":"'School Resources'!CH340","v":289042.36835898133},{"$f":"'School Resources'!CI340","v":0},{"$f":"'School Resources'!CJ340","v":0},{"$f":"'School Resources'!CK340","v":0},{"$f":"'School Resources'!CL340","v":0},{"$f":"'School Resources'!CM340","v":0},{"$f":"'School Resources'!CN340","v":0},{"$f":"'School Resources'!CO340","v":0},{"$f":"'School Resources'!CS340","v":927673.8895913458},{"$f":"'School Resources'!CT340","v":185534.77791826919},{"$f":"'School Resources'!CU340","v":0},{"$f":"'School Resources'!CV340","v":0},{"$f":"'School Resources'!DC340","v":0},185534.77791826919,{"$f":"'School Resources'!DD340","v":0},{"$f":"'School Resources'!DE340","v":0},{"$f":"'School Resources'!DF340","v":0},{"$f":"'School Resources'!CW340","v":0},{"$f":"'School Resources'!DH340","v":0},{"$f":"'School Resources'!DI340","v":0},{"$f":"'School Resources'!DJ340","v":0},0,{"$f":"'School Resources'!DK340","v":39531.62401309875},{"$f":"'School Resources'!DL340","v":0},{"$f":"'School Resources'!DM340","v":0},{"$f":"'School Resources'!DN340","v":12005.814297531566},51537.438310630314,{"$f":"'School Resources'!DO340","v":0},{"$f":"'School Resources'!DP340","v":0},{"$f":"'School Resources'!DQ340","v":0},{"$f":"'School Resources'!DR340","v":51537.438310630321},{"$f":"'School Resources'!DS340","v":0},{"$f":"'School Resources'!DT340","v":0},51537.438310630321,{"$f":"'School Resources'!DU340","v":0},{"$f":"'School Resources'!DV340","v":0},0,{"$f":"'School Resources'!EA340","v":14750.68128335762},{"$f":"'School Resources'!DW340","v":39531.62401309875},{"$f":"'School Resources'!DX340","v":12005.814297531566},51537.438310630314,{"$f":"'School Resources'!DY340","v":0},{"$f":"'School Resources'!DZ340","v":49010.230480887141},1267820.9824415061,{"$f":"'School Resources'!EC340","v":109088.78947613911},{"$f":"'School Resources'!ED340","v":0},{"$f":"'School Resources'!EE340","v":0},109088.78947613911,{"$f":"'School Resources'!EF340","v":0},{"$f":"'School Resources'!EG340","v":0},{"$f":"'School Resources'!EH340","v":0},{"$f":"'School Resources'!EI340","v":0},0,{"$f":"'School Resources'!EJ340","v":53123.548706714479},{"$f":"'School Resources'!EK340","v":0},{"$f":"'School Resources'!EL340","v":0},53123.548706714479,{"$f":"'School Resources'!EM340","v":30328.726192312453},{"$f":"'School Resources'!EN340","v":0},{"$f":"'School Resources'!EO340","v":0},30328.726192312453,{"$f":"'School Resources'!EP340","v":192541.06437516605},0,{"$f":"'School Resources'!EQ340","v":66849.463038684145},{"$f":"'School Resources'!ER340","v":58522.83419011462},{"$f":"'School Resources'!ES340","v":0},{"$f":"'School Resources'!ET340","v":5852.2834190114627},{"$f":"'School Resources'!EU340","v":23409.133676045851},{"$f":"'School Resources'!EV340","v":7501.3319990511691},{"$f":"'School Resources'!EW340","v":4821.7719338750012},{"$f":"'School Resources'!EX340","v":166956.81825678222},{"$f":"'School Resources'!EY340","v":1691079.7768376989}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},{"$f":"'School Resources'!F344","v":0},{"$f":"'School Resources'!G344","v":222.63899999999998},{"$f":"'School Resources'!H344","v":0},{"$f":"'School Resources'!I344","v":222.63899999999998},{"$f":"'School Resources'!J344","v":"F"},{"$f":"'School Resources'!K344","v":"F"},{"$f":"'School Resources'!L344","v":0},{"$f":"'School Resources'!M344","v":1},{"$f":"'School Resources'!N344","v":0},{"$f":"'School Resources'!O344","v":"M"},{"$f":"'School Resources'!P344","v":0},{"$f":"'School Resources'!Q344","v":0},{"$f":"'School Resources'!R344","v":0},{"$f":"'School Resources'!S344","v":0},{"$f":"'School Resources'!T344","v":0},{"$f":"'School Resources'!U344","v":2.9076666666666666},{"$f":"'School Resources'!V344","v":2.6307619047619051},{"$f":"'School Resources'!W344","v":2.5164761904761903},{"$f":"'School Resources'!X344","v":2.5469523809523809},{"$f":"'School Resources'!Y344","v":0},{"$f":"'School Resources'!Z344","v":0},{"$f":"'School Resources'!AA344","v":0},{"$f":"'School Resources'!AB344","v":0},{"$f":"'School Resources'!AC344","v":0},{"$f":"'School Resources'!AD344","v":10.601857142857142},{"$f":"'School Resources'!AE344","v":0},{"$f":"'School Resources'!AF344","v":10.601857142857142},10.601857142857142,{"$f":"'School Resources'!AG344","v":0},{"$f":"'School Resources'!AH344","v":3.4986128571428572},{"$f":"'School Resources'!AI344","v":0},{"$f":"'School Resources'!AP344","v":0},3.4986128571428572,{"$f":"'School Resources'!AQ344","v":0},{"$f":"'School Resources'!AR344","v":0},{"$f":"'School Resources'!AS344","v":0},{"$f":"'School Resources'!AJ344","v":0},{"$f":"'School Resources'!AU344","v":0},{"$f":"'School Resources'!AV344","v":0},{"$f":"'School Resources'!AW344","v":0},0,{"$f":"'School Resources'!AX344","v":0},{"$f":"'School Resources'!AY344","v":0.75},{"$f":"'School Resources'!AZ344","v":0},{"$f":"'School Resources'!BA344","v":0},0.75,{"$f":"'School Resources'!BB344","v":0.03},{"$f":"'School Resources'!BC344","v":0},{"$f":"'School Resources'!BD344","v":0},{"$f":"'School Resources'!BE344","v":0},{"$f":"'School Resources'!BF344","v":1},{"$f":"'School Resources'!BG344","v":0},1,{"$f":"'School Resources'!BH344","v":0.70679047619047608},{"$f":"'School Resources'!BI344","v":0},0.70679047619047608,{"$f":"'School Resources'!BJ344","v":0.75},{"$f":"'School Resources'!BK344","v":0},0.75,{"$f":"'School Resources'!BL344","v":0.8905559999999999},{"$f":"'School Resources'!BM344","v":1.4135809523809522},{"$f":"'School Resources'!BN344","v":5.5409274285714281},{"$f":"'School Resources'!BO344","v":0},{"$f":"'School Resources'!BP344","v":1},{"$f":"'School Resources'!BQ344","v":0},1,{"$f":"'School Resources'!BR344","v":0},{"$f":"'School Resources'!BS344","v":0},{"$f":"'School Resources'!BT344","v":0},{"$f":"'School Resources'!BU344","v":0},0,{"$f":"'School Resources'!BV344","v":0},{"$f":"'School Resources'!BW344","v":1},{"$f":"'School Resources'!BX344","v":0},1,{"$f":"'School Resources'!BY344","v":0},{"$f":"'School Resources'!BZ344","v":0.70679047619047608},{"$f":"'School Resources'!CA344","v":0},0.70679047619047608,{"$f":"'School Resources'!CC344","v":0},{"$f":"'School Resources'!CD344","v":0},{"$f":"'School Resources'!CE344","v":0},{"$f":"'School Resources'!CF344","v":0},{"$f":"'School Resources'!CG344","v":0},{"$f":"'School Resources'!CH344","v":215256.96871218632},{"$f":"'School Resources'!CI344","v":194757.48011780757},{"$f":"'School Resources'!CJ344","v":186296.81414592289},{"$f":"'School Resources'!CK344","v":188552.99173842548},{"$f":"'School Resources'!CL344","v":0},{"$f":"'School Resources'!CM344","v":0},{"$f":"'School Resources'!CN344","v":0},{"$f":"'School Resources'!CO344","v":0},{"$f":"'School Resources'!CS344","v":784864.25471434218},{"$f":"'School Resources'!CT344","v":0},{"$f":"'School Resources'!CU344","v":259005.20405573296},{"$f":"'School Resources'!CV344","v":0},{"$f":"'School Resources'!DC344","v":0},259005.20405573296,{"$f":"'School Resources'!DD344","v":0},{"$f":"'School Resources'!DE344","v":0},{"$f":"'School Resources'!DF344","v":0},{"$f":"'School Resources'!CW344","v":0},{"$f":"'School Resources'!DH344","v":0},{"$f":"'School Resources'!DI344","v":0},{"$f":"'School Resources'!DJ344","v":0},0,{"$f":"'School Resources'!DK344","v":0},{"$f":"'School Resources'!DL344","v":55523.120440492865},{"$f":"'School Resources'!DM344","v":0},{"$f":"'School Resources'!DN344","v":0},55523.120440492865,{"$f":"'School Resources'!DO344","v":2220.9248176197143},{"$f":"'School Resources'!DP344","v":0},{"$f":"'School Resources'!DQ344","v":0},{"$f":"'School Resources'!DR344","v":0},{"$f":"'School Resources'!DS344","v":74030.827253990486},{"$f":"'School Resources'!DT344","v":0},74030.827253990486,{"$f":"'School Resources'!DU344","v":48981.899687245314},{"$f":"'School Resources'!DV344","v":0},48981.899687245314,{"$f":"'School Resources'!EA344","v":14056.145608094188},{"$f":"'School Resources'!DW344","v":55523.120440492865},{"$f":"'School Resources'!DX344","v":0},55523.120440492865,{"$f":"'School Resources'!DY344","v":65928.597396004741},{"$f":"'School Resources'!DZ344","v":52899.60174459721},1297096.0491186758,{"$f":"'School Resources'!EC344","v":0},{"$f":"'School Resources'!ED344","v":113602.8004622811},{"$f":"'School Resources'!EE344","v":0},113602.8004622811,{"$f":"'School Resources'!EF344","v":0},{"$f":"'School Resources'!EG344","v":0},{"$f":"'School Resources'!EH344","v":0},{"$f":"'School Resources'!EI344","v":0},0,{"$f":"'School Resources'!EJ344","v":0},{"$f":"'School Resources'!EK344","v":54875.571277781164},{"$f":"'School Resources'!EL344","v":0},54875.571277781164,{"$f":"'School Resources'!EM344","v":0},{"$f":"'School Resources'!EN344","v":31974.973847136607},{"$f":"'School Resources'!EO344","v":0},31974.973847136607,{"$f":"'School Resources'!EP344","v":200453.34558719886},0,{"$f":"'School Resources'!EQ344","v":74791.567719461076},{"$f":"'School Resources'!ER344","v":65475.686976451543},{"$f":"'School Resources'!ES344","v":0},{"$f":"'School Resources'!ET344","v":6547.5686976451543},{"$f":"'School Resources'!EU344","v":26190.274790580617},{"$f":"'School Resources'!EV344","v":8392.5338318504946},{"$f":"'School Resources'!EW344","v":74669.660845132952},{"$f":"'School Resources'!EX344","v":256067.29286112182},{"$f":"'School Resources'!EY344","v":1869554.3346069334}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},{"$f":"'School Resources'!F347","v":211.06200000000001},{"$f":"'School Resources'!G347","v":0},{"$f":"'School Resources'!H347","v":0},{"$f":"'School Resources'!I347","v":211.06200000000001},{"$f":"'School Resources'!J347","v":"F"},{"$f":"'School Resources'!K347","v":"F"},{"$f":"'School Resources'!L347","v":0},{"$f":"'School Resources'!M347","v":0},{"$f":"'School Resources'!N347","v":0},{"$f":"'School Resources'!O347","v":"E"},{"$f":"'School Resources'!P347","v":1.882125},{"$f":"'School Resources'!Q347","v":1.9375},{"$f":"'School Resources'!R347","v":2.479625},{"$f":"'School Resources'!S347","v":2.2114375000000002},{"$f":"'School Resources'!T347","v":2.4306874999999999},{"$f":"'School Resources'!U347","v":2.25},{"$f":"'School Resources'!V347","v":0},{"$f":"'School Resources'!W347","v":0},{"$f":"'School Resources'!X347","v":0},{"$f":"'School Resources'!Y347","v":0},{"$f":"'School Resources'!Z347","v":0},{"$f":"'School Resources'!AA347","v":0},{"$f":"'School Resources'!AB347","v":0},{"$f":"'School Resources'!AC347","v":13.191375000000001},{"$f":"'School Resources'!AD347","v":0},{"$f":"'School Resources'!AE347","v":0},{"$f":"'School Resources'!AF347","v":13.191375000000001},13.191375000000001,{"$f":"'School Resources'!AG347","v":2.6382750000000001},{"$f":"'School Resources'!AH347","v":0},{"$f":"'School Resources'!AI347","v":0},{"$f":"'School Resources'!AP347","v":0},2.6382750000000001,{"$f":"'School Resources'!AQ347","v":0},{"$f":"'School Resources'!AR347","v":0},{"$f":"'School Resources'!AS347","v":0},{"$f":"'School Resources'!AJ347","v":0},{"$f":"'School Resources'!AU347","v":0},{"$f":"'School Resources'!AV347","v":0},{"$f":"'School Resources'!AW347","v":0},0,{"$f":"'School Resources'!AX347","v":0.99},{"$f":"'School Resources'!AY347","v":0},{"$f":"'School Resources'!AZ347","v":0},{"$f":"'School Resources'!BA347","v":0},0.99,{"$f":"'School Resources'!BB347","v":0.06},{"$f":"'School Resources'!BC347","v":0},{"$f":"'School Resources'!BD347","v":0},{"$f":"'School Resources'!BE347","v":0.7328541666666667},{"$f":"'School Resources'!BF347","v":0},{"$f":"'School Resources'!BG347","v":0},0.7328541666666667,{"$f":"'School Resources'!BH347","v":0},{"$f":"'School Resources'!BI347","v":0},0,{"$f":"'School Resources'!BJ347","v":0.99},{"$f":"'School Resources'!BK347","v":0},0.99,{"$f":"'School Resources'!BL347","v":0},{"$f":"'School Resources'!BM347","v":1.4657083333333334},{"$f":"'School Resources'!BN347","v":4.2385625000000005},{"$f":"'School Resources'!BO347","v":1},{"$f":"'School Resources'!BP347","v":0},{"$f":"'School Resources'!BQ347","v":0},1,{"$f":"'School Resources'!BR347","v":0},{"$f":"'School Resources'!BS347","v":0},{"$f":"'School Resources'!BT347","v":0},{"$f":"'School Resources'!BU347","v":0},0,{"$f":"'School Resources'!BV347","v":1},{"$f":"'School Resources'!BW347","v":0},{"$f":"'School Resources'!BX347","v":0},1,{"$f":"'School Resources'!BY347","v":0.7328541666666667},{"$f":"'School Resources'!BZ347","v":0},{"$f":"'School Resources'!CA347","v":0},0.7328541666666667,{"$f":"'School Resources'!CC347","v":144127.84152779763},{"$f":"'School Resources'!CD347","v":148368.30335929224},{"$f":"'School Resources'!CE347","v":189882.71185408259},{"$f":"'School Resources'!CF347","v":169345.66702457541},{"$f":"'School Resources'!CG347","v":186135.21567568497},{"$f":"'School Resources'!CH347","v":172298.67486885551},{"$f":"'School Resources'!CI347","v":0},{"$f":"'School Resources'!CJ347","v":0},{"$f":"'School Resources'!CK347","v":0},{"$f":"'School Resources'!CL347","v":0},{"$f":"'School Resources'!CM347","v":0},{"$f":"'School Resources'!CN347","v":0},{"$f":"'School Resources'!CO347","v":0},{"$f":"'School Resources'!CS347","v":1010158.4143102884},{"$f":"'School Resources'!CT347","v":202031.6828620577},{"$f":"'School Resources'!CU347","v":0},{"$f":"'School Resources'!CV347","v":0},{"$f":"'School Resources'!DC347","v":0},202031.6828620577,{"$f":"'School Resources'!DD347","v":0},{"$f":"'School Resources'!DE347","v":0},{"$f":"'School Resources'!DF347","v":0},{"$f":"'School Resources'!CW347","v":0},{"$f":"'School Resources'!DH347","v":0},{"$f":"'School Resources'!DI347","v":0},{"$f":"'School Resources'!DJ347","v":0},0,{"$f":"'School Resources'!DK347","v":75811.416942296419},{"$f":"'School Resources'!DL347","v":0},{"$f":"'School Resources'!DM347","v":0},{"$f":"'School Resources'!DN347","v":0},75811.416942296419,{"$f":"'School Resources'!DO347","v":4594.6313298361465},{"$f":"'School Resources'!DP347","v":0},{"$f":"'School Resources'!DQ347","v":0},{"$f":"'School Resources'!DR347","v":56119.911906127134},{"$f":"'School Resources'!DS347","v":0},{"$f":"'School Resources'!DT347","v":0},56119.911906127134,{"$f":"'School Resources'!DU347","v":0},{"$f":"'School Resources'!DV347","v":0},0,{"$f":"'School Resources'!EA347","v":15944.57824340677},{"$f":"'School Resources'!DW347","v":75811.416942296419},{"$f":"'School Resources'!DX347","v":0},75811.416942296419,{"$f":"'School Resources'!DY347","v":0},{"$f":"'School Resources'!DZ347","v":53727.67150593835},1424527.4742929018,{"$f":"'School Resources'!EC347","v":112854.09002924462},{"$f":"'School Resources'!ED347","v":0},{"$f":"'School Resources'!EE347","v":0},112854.09002924462,{"$f":"'School Resources'!EF347","v":0},{"$f":"'School Resources'!EG347","v":0},{"$f":"'School Resources'!EH347","v":0},{"$f":"'School Resources'!EI347","v":0},0,{"$f":"'School Resources'!EJ347","v":53728.708219534674},{"$f":"'School Resources'!EK347","v":0},{"$f":"'School Resources'!EL347","v":0},53728.708219534674,{"$f":"'School Resources'!EM347","v":32508.542636555936},{"$f":"'School Resources'!EN347","v":0},{"$f":"'School Resources'!EO347","v":0},32508.542636555936,{"$f":"'School Resources'!EP347","v":199091.34088533523},0,{"$f":"'School Resources'!EQ347","v":70902.482790548354},{"$f":"'School Resources'!ER347","v":62071.018305974321},{"$f":"'School Resources'!ES347","v":0},{"$f":"'School Resources'!ET347","v":6207.1018305974321},{"$f":"'School Resources'!EU347","v":24828.407322389729},{"$f":"'School Resources'!EV347","v":7956.1306672147712},{"$f":"'School Resources'!EW347","v":5114.1114082500007},{"$f":"'School Resources'!EX347","v":177079.2523249746},{"$f":"'School Resources'!EY347","v":1870370.3172525573}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},{"$f":"'School Resources'!F353","v":190.14466666666669},{"$f":"'School Resources'!G353","v":0},{"$f":"'School Resources'!H353","v":0},{"$f":"'School Resources'!I353","v":190.14466666666669},{"$f":"'School Resources'!J353","v":"F"},{"$f":"'School Resources'!K353","v":"F"},{"$f":"'School Resources'!L353","v":0},{"$f":"'School Resources'!M353","v":0},{"$f":"'School Resources'!N353","v":0},{"$f":"'School Resources'!O353","v":"E"},{"$f":"'School Resources'!P353","v":3.6817916666666668},{"$f":"'School Resources'!Q353","v":3.8023750000000001},{"$f":"'School Resources'!R353","v":4.3998750000000006},{"$f":"'School Resources'!S353","v":0},{"$f":"'School Resources'!T353","v":0},{"$f":"'School Resources'!U353","v":0},{"$f":"'School Resources'!V353","v":0},{"$f":"'School Resources'!W353","v":0},{"$f":"'School Resources'!X353","v":0},{"$f":"'School Resources'!Y353","v":0},{"$f":"'School Resources'!Z353","v":0},{"$f":"'School Resources'!AA353","v":0},{"$f":"'School Resources'!AB353","v":0},{"$f":"'School Resources'!AC353","v":11.884041666666668},{"$f":"'School Resources'!AD353","v":0},{"$f":"'School Resources'!AE353","v":0},{"$f":"'School Resources'!AF353","v":11.884041666666668},{"$f":"SUM(Q101:AC101)","v":11.884041666666668},{"$f":"'School Resources'!AG353","v":2.3768083333333339},{"$f":"'School Resources'!AH353","v":0},{"$f":"'School Resources'!AI353","v":0},{"$f":"'School Resources'!AP353","v":0},{"$f":"IF(D101=\"NA\",0,AI101+AJ101+AK101+AL101)","v":2.3768083333333339},{"$f":"'School Resources'!AQ353","v":0},{"$f":"'School Resources'!AR353","v":0},{"$f":"'School Resources'!AS353","v":0},{"$f":"'School Resources'!AJ353","v":0},{"$f":"'School Resources'!AU353","v":0},{"$f":"'School Resources'!AV353","v":0},{"$f":"'School Resources'!AW353","v":0},{"$f":"SUM(AR101:AT101)","v":0},{"$f":"'School Resources'!AX353","v":0.7},{"$f":"'School Resources'!AY353","v":0},{"$f":"'School Resources'!AZ353","v":0},{"$f":"'School Resources'!BA353","v":0},{"$f":"SUM(AV101:AY101)","v":0.7},{"$f":"'School Resources'!BB353","v":0.02},{"$f":"'School Resources'!BC353","v":0},{"$f":"'School Resources'!BD353","v":0},{"$f":"'School Resources'!BE353","v":0.6602245370370371},{"$f":"'School Resources'!BF353","v":0},{"$f":"'School Resources'!BG353","v":0},{"$f":"SUM(BD101:BF101)","v":0.6602245370370371},{"$f":"'School Resources'!BH353","v":0},{"$f":"'School Resources'!BI353","v":0},{"$f":"SUM(BH101:BI101)","v":0},{"$f":"'School Resources'!BJ353","v":0.7},{"$f":"'School Resources'!BK353","v":0},{"$f":"SUM(BK101:BL101)","v":0.7},{"$f":"'School Resources'!BL353","v":0},{"$f":"'School Resources'!BM353","v":1.3204490740740742},{"$f":"'School Resources'!BN353","v":3.4006736111111113},{"$f":"'School Resources'!BO353","v":1},{"$f":"'School Resources'!BP353","v":0},{"$f":"'School Resources'!BQ353","v":0},{"$f":"SUM(BQ101:BS101)","v":1},{"$f":"'School Resources'!BR353","v":0},{"$f":"'School Resources'!BS353","v":0},{"$f":"'School Resources'!BT353","v":0},{"$f":"'School Resources'!BU353","v":0},0,{"$f":"'School Resources'!BV353","v":1},{"$f":"'School Resources'!BW353","v":0},{"$f":"'School Resources'!BX353","v":0},{"$f":"SUM(BZ101:CB101)","v":1},{"$f":"'School Resources'!BY353","v":0.6602245370370371},{"$f":"'School Resources'!BZ353","v":0},{"$f":"'School Resources'!CA353","v":0},{"$f":"SUM(CD101:CF101)","v":0.6602245370370371},{"$f":"'School Resources'!CC353","v":270028.90739527741},{"$f":"'School Resources'!CD353","v":278872.69560982345},{"$f":"'School Resources'!CE353","v":322694.36907098116},{"$f":"'School Resources'!CF353","v":0},{"$f":"'School Resources'!CG353","v":0},{"$f":"'School Resources'!CH353","v":0},{"$f":"'School Resources'!CI353","v":0},{"$f":"'School Resources'!CJ353","v":0},{"$f":"'School Resources'!CK353","v":0},{"$f":"'School Resources'!CL353","v":0},{"$f":"'School Resources'!CM353","v":0},{"$f":"'School Resources'!CN353","v":0},{"$f":"'School Resources'!CO353","v":0},{"$f":"'School Resources'!CS353","v":871595.97207608202},{"$f":"'School Resources'!CT353","v":174319.19441521642},{"$f":"'School Resources'!CU353","v":0},{"$f":"'School Resources'!CV353","v":0},{"$f":"'School Resources'!DC353","v":0},{"$f":"CV101+CW101+CX101+CY101","v":174319.19441521642},{"$f":"'School Resources'!DD353","v":0},{"$f":"'School Resources'!DE353","v":0},{"$f":"'School Resources'!DF353","v":0},{"$f":"'School Resources'!CW353","v":0},{"$f":"'School Resources'!DH353","v":0},{"$f":"'School Resources'!DI353","v":0},{"$f":"'School Resources'!DJ353","v":0},{"$f":"SUM(DE101:DG101)","v":0},{"$f":"'School Resources'!DK353","v":51339.199033992278},{"$f":"'School Resources'!DL353","v":0},{"$f":"'School Resources'!DM353","v":0},{"$f":"'School Resources'!DN353","v":0},{"$f":"SUM(DI101:DL101)","v":51339.199033992278},{"$f":"'School Resources'!DO353","v":1466.8342581140653},{"$f":"'School Resources'!DP353","v":0},{"$f":"'School Resources'!DQ353","v":0},{"$f":"'School Resources'!DR353","v":48421.99844867122},{"$f":"'School Resources'!DS353","v":0},{"$f":"'School Resources'!DT353","v":0},{"$f":"SUM(DQ101:DS101)","v":48421.99844867122},{"$f":"'School Resources'!DU353","v":0},{"$f":"'School Resources'!DV353","v":0},{"$f":"SUM(DU101:DV101)","v":0},{"$f":"'School Resources'!EA353","v":14150.964917977584},{"$f":"'School Resources'!DW353","v":51339.199033992278},{"$f":"'School Resources'!DX353","v":0},{"$f":"SUM(DY101:DZ101)","v":51339.199033992278},{"$f":"'School Resources'!DY353","v":0},{"$f":"'School Resources'!DZ353","v":48088.705106948808},1198482.3972660685,{"$f":"'School Resources'!EC353","v":109905.84712940863},{"$f":"'School Resources'!ED353","v":0},{"$f":"'School Resources'!EE353","v":0},{"$f":"SUM(EE101:EG101)","v":109905.84712940863},{"$f":"'School Resources'!EF353","v":0},{"$f":"'School Resources'!EG353","v":0},{"$f":"'School Resources'!EH353","v":0},{"$f":"'School Resources'!EI353","v":0},0,{"$f":"'School Resources'!EJ353","v":54604.646295094943},{"$f":"'School Resources'!EK353","v":0},{"$f":"'School Resources'!EL353","v":0},{"$f":"SUM(EN101:EP101)","v":54604.646295094943},{"$f":"'School Resources'!EM353","v":29730.90788353957},{"$f":"'School Resources'!EN353","v":0},{"$f":"'School Resources'!EO353","v":0},{"$f":"SUM(ER101:ET101)","v":29730.90788353957},{"$f":"'School Resources'!EP353","v":194241.40130804313},0,{"$f":"'School Resources'!EQ353","v":63875.680871250574},{"$f":"'School Resources'!ER353","v":55919.460089689535},{"$f":"'School Resources'!ES353","v":0},{"$f":"'School Resources'!ET353","v":5591.9460089689537},{"$f":"'School Resources'!EU353","v":22367.784035875815},{"$f":"'School Resources'!EV353","v":7167.6370624460915},{"$f":"'School Resources'!EW353","v":4607.2765775833341},{"$f":"'School Resources'!EX353","v":159529.7846458143},{"$f":"'School Resources'!EY353","v":1614493.2532448522}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},{"$f":"'School Resources'!F357","v":0},{"$f":"'School Resources'!G357","v":64.163000000000011},{"$f":"'School Resources'!H357","v":0},{"$f":"'School Resources'!I357","v":64.163000000000011},{"$f":"'School Resources'!J357","v":"F"},{"$f":"'School Resources'!K357","v":"F"},{"$f":"'School Resources'!L357","v":0},{"$f":"'School Resources'!M357","v":0},{"$f":"'School Resources'!N357","v":0},{"$f":"'School Resources'!O357","v":"M"},{"$f":"'School Resources'!P357","v":0},{"$f":"'School Resources'!Q357","v":0},{"$f":"'School Resources'!R357","v":0},{"$f":"'School Resources'!S357","v":0},{"$f":"'School Resources'!T357","v":0},{"$f":"'School Resources'!U357","v":0},{"$f":"'School Resources'!V357","v":0.77023809523809528},{"$f":"'School Resources'!W357","v":1.1631904761904761},{"$f":"'School Resources'!X357","v":1.121952380952381},{"$f":"'School Resources'!Y357","v":0},{"$f":"'School Resources'!Z357","v":0},{"$f":"'School Resources'!AA357","v":0},{"$f":"'School Resources'!AB357","v":0},{"$f":"'School Resources'!AC357","v":0},{"$f":"'School Resources'!AD357","v":3.0553809523809523},{"$f":"'School Resources'!AE357","v":0},{"$f":"'School Resources'!AF357","v":3.0553809523809523},3.0553809523809523,{"$f":"'School Resources'!AG357","v":0},{"$f":"'School Resources'!AH357","v":1.0082757142857144},{"$f":"'School Resources'!AI357","v":0},{"$f":"'School Resources'!AP357","v":3.9363433333333333},{"$f":"IF(D102=\"NA\",0,AI102+AJ102+AK102+AL102)","v":4.9446190476190477},{"$f":"'School Resources'!AQ357","v":0},{"$f":"'School Resources'!AR357","v":0},{"$f":"'School Resources'!AS357","v":0},{"$f":"'School Resources'!AJ357","v":0},{"$f":"'School Resources'!AU357","v":0},{"$f":"'School Resources'!AV357","v":0},{"$f":"'School Resources'!AW357","v":0},0,{"$f":"'School Resources'!AX357","v":0},{"$f":"'School Resources'!AY357","v":0.19},{"$f":"'School Resources'!AZ357","v":0},{"$f":"'School Resources'!BA357","v":1.3692063492063533E-2},0.20369206349206354,{"$f":"'School Resources'!BB357","v":0},{"$f":"'School Resources'!BC357","v":0},{"$f":"'School Resources'!BD357","v":0},{"$f":"'School Resources'!BE357","v":0},{"$f":"'School Resources'!BF357","v":0.61107619047619066},{"$f":"'School Resources'!BG357","v":0},0.61107619047619066,{"$f":"'School Resources'!BH357","v":0.20369206349206354},{"$f":"'School Resources'!BI357","v":0},0.20369206349206354,{"$f":"'School Resources'!BJ357","v":0.19},{"$f":"'School Resources'!BK357","v":1.3692063492063533E-2},0.20369206349206354,{"$f":"'School Resources'!BL357","v":0.25665200000000005},{"$f":"'School Resources'!BM357","v":0.40738412698412707},{"$f":"'School Resources'!BN357","v":1.8861885079365082},{"$f":"'School Resources'!BO357","v":0},{"$f":"'School Resources'!BP357","v":0.61107619047619066},{"$f":"'School Resources'!BQ357","v":0},0.61107619047619066,{"$f":"'School Resources'!BR357","v":0},{"$f":"'School Resources'!BS357","v":0},{"$f":"'School Resources'!BT357","v":0},{"$f":"'School Resources'!BU357","v":0},0,{"$f":"'School Resources'!BV357","v":0},{"$f":"'School Resources'!BW357","v":0.61107619047619066},{"$f":"'School Resources'!BX357","v":0},0.61107619047619066,{"$f":"'School Resources'!BY357","v":0},{"$f":"'School Resources'!BZ357","v":0.20369206349206354},{"$f":"'School Resources'!CA357","v":0},0.20369206349206354,{"$f":"'School Resources'!CC357","v":0},{"$f":"'School Resources'!CD357","v":0},{"$f":"'School Resources'!CE357","v":0},{"$f":"'School Resources'!CF357","v":0},{"$f":"'School Resources'!CG357","v":0},{"$f":"'School Resources'!CH357","v":0},{"$f":"'School Resources'!CI357","v":59633.505685444514},{"$f":"'School Resources'!CJ357","v":90056.732202680243},{"$f":"'School Resources'!CK357","v":86863.989332597106},{"$f":"'School Resources'!CL357","v":0},{"$f":"'School Resources'!CM357","v":0},{"$f":"'School Resources'!CN357","v":0},{"$f":"'School Resources'!CO357","v":0},{"$f":"'School Resources'!CS357","v":236554.22722072186},{"$f":"'School Resources'!CT357","v":0},{"$f":"'School Resources'!CU357","v":78062.894982838217},{"$f":"'School Resources'!CV357","v":0},{"$f":"'School Resources'!DC357","v":304760.24751233961},{"$f":"CV102+CW102+CX102+CY102","v":382823.1424951778},{"$f":"'School Resources'!DD357","v":0},{"$f":"'School Resources'!DE357","v":0},{"$f":"'School Resources'!DF357","v":0},{"$f":"'School Resources'!CW357","v":0},{"$f":"'School Resources'!DH357","v":0},{"$f":"'School Resources'!DI357","v":0},{"$f":"'School Resources'!DJ357","v":0},0,{"$f":"'School Resources'!DK357","v":0},{"$f":"'School Resources'!DL357","v":14710.212530752618},{"$f":"'School Resources'!DM357","v":0},{"$f":"'School Resources'!DN357","v":1060.0692839621759},15770.281814714794,{"$f":"'School Resources'!DO357","v":0},{"$f":"'School Resources'!DP357","v":0},{"$f":"'School Resources'!DQ357","v":0},{"$f":"'School Resources'!DR357","v":0},{"$f":"'School Resources'!DS357","v":47310.845444144383},{"$f":"'School Resources'!DT357","v":0},47310.845444144383,{"$f":"'School Resources'!DU357","v":12253.482735948284},{"$f":"'School Resources'!DV357","v":0},{"$f":"SUM(DU102:DV102)","v":12253.482735948284},{"$f":"'School Resources'!EA357","v":7749.2370985870175},{"$f":"'School Resources'!DW357","v":14710.212530752618},{"$f":"'School Resources'!DX357","v":1060.0692839621759},{"$f":"SUM(DY102:DZ102)","v":15770.281814714794},{"$f":"'School Resources'!DY357","v":19870.55508654064},{"$f":"'School Resources'!DZ357","v":14830.520063132422},718099.33387601422,{"$f":"'School Resources'!EC357","v":0},{"$f":"'School Resources'!ED357","v":64754.486126189207},{"$f":"'School Resources'!EE357","v":0},{"$f":"SUM(EE102:EG102)","v":64754.486126189207},{"$f":"'School Resources'!EF357","v":0},{"$f":"'School Resources'!EG357","v":0},{"$f":"'School Resources'!EH357","v":0},{"$f":"'School Resources'!EI357","v":0},0,{"$f":"'School Resources'!EJ357","v":0},{"$f":"'School Resources'!EK357","v":32446.19928624406},{"$f":"'School Resources'!EL357","v":0},{"$f":"SUM(EN102:EP102)","v":32446.19928624406},{"$f":"'School Resources'!EM357","v":0},{"$f":"'School Resources'!EN357","v":8936.5717648370264},{"$f":"'School Resources'!EO357","v":0},{"$f":"SUM(ER102:ET102)","v":8936.5717648370264},{"$f":"'School Resources'!EP357","v":106137.25717727028},0,{"$f":"'School Resources'!EQ357","v":21554.405829992869},{"$f":"'School Resources'!ER357","v":18869.634266548364},{"$f":"'School Resources'!ES357","v":0},{"$f":"'School Resources'!ET357","v":1886.9634266548364},{"$f":"'School Resources'!EU357","v":7547.8537066193458},{"$f":"'School Resources'!EV357","v":2418.6694525802909},{"$f":"'School Resources'!EW357","v":41238.128978361914},{"$f":"'School Resources'!EX357","v":93515.65566075762},{"$f":"'School Resources'!EY357","v":952585.48661170993}]
[3]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!F8","v":24.173333333333332},{"$f":"'School Resources'!G8","v":0},{"$f":"'School Resources'!H8","v":0},{"$f":"'School Resources'!I8","v":24.173333333333332},{"$f":"'School Resources'!J8","v":"F"},{"$f":"'School Resources'!K8","v":"T"},{"$f":"'School Resources'!L8","v":0},{"$f":"'School Resources'!M8","v":0},{"$f":"'School Resources'!N8","v":1},{"$f":"'School Resources'!O8","v":"E"},{"$f":"'School Resources'!P8","v":0},{"$f":"'School Resources'!Q8","v":0},{"$f":"'School Resources'!R8","v":0},{"$f":"'School Resources'!S8","v":0},{"$f":"'School Resources'!T8","v":0},{"$f":"'School Resources'!U8","v":0},{"$f":"'School Resources'!V8","v":0},{"$f":"'School Resources'!W8","v":0},{"$f":"'School Resources'!X8","v":0},{"$f":"'School Resources'!Y8","v":0},{"$f":"'School Resources'!Z8","v":0},{"$f":"'School Resources'!AA8","v":0},{"$f":"'School Resources'!AB8","v":0},{"$f":"'School Resources'!AC8","v":0},{"$f":"'School Resources'!AD8","v":0},{"$f":"'School Resources'!AE8","v":0},{"$f":"'School Resources'!AF8","v":0},0,{"$f":"'School Resources'!AG8","v":0},{"$f":"'School Resources'!AH8","v":0},{"$f":"'School Resources'!AI8","v":0},{"$f":"'School Resources'!AP8","v":0},{"$f":"IF(D104=\"NA\",0,AI104+AJ104+AK104+AL104)","v":0},{"$f":"'School Resources'!AQ8","v":0},{"$f":"'School Resources'!AR8","v":3.4533333333333331},{"$f":"'School Resources'!AS8","v":0},{"$f":"'School Resources'!AJ8","v":0},{"$f":"'School Resources'!AU8","v":0},{"$f":"'School Resources'!AV8","v":0},{"$f":"'School Resources'!AW8","v":0},0,{"$f":"'School Resources'!AX8","v":0},{"$f":"'School Resources'!AY8","v":0},{"$f":"'School Resources'!AZ8","v":0},{"$f":"'School Resources'!BA8","v":0},0,{"$f":"'School Resources'!BB8","v":0},{"$f":"'School Resources'!BC8","v":0},{"$f":"'School Resources'!BD8","v":0},{"$f":"'School Resources'!BE8","v":0},{"$f":"'School Resources'!BF8","v":0},{"$f":"'School Resources'!BG8","v":0},0,{"$f":"'School Resources'!BH8","v":0},{"$f":"'School Resources'!BI8","v":0},0,{"$f":"'School Resources'!BJ8","v":0},{"$f":"'School Resources'!BK8","v":0},0,{"$f":"'School Resources'!BL8","v":0},{"$f":"'School Resources'!BM8","v":0},{"$f":"'School Resources'!BN8","v":0},{"$f":"'School Resources'!BO8","v":0},{"$f":"'School Resources'!BP8","v":0},{"$f":"'School Resources'!BQ8","v":0},0,{"$f":"'School Resources'!BR8","v":1},{"$f":"'School Resources'!BS8","v":0},{"$f":"'School Resources'!BT8","v":0},{"$f":"'School Resources'!BU8","v":0},0,{"$f":"'School Resources'!BV8","v":0},{"$f":"'School Resources'!BW8","v":0},{"$f":"'School Resources'!BX8","v":0},0,{"$f":"'School Resources'!BY8","v":0},{"$f":"'School Resources'!BZ8","v":0},{"$f":"'School Resources'!CA8","v":0},0,{"$f":"'School Resources'!CC8","v":0},{"$f":"'School Resources'!CD8","v":0},{"$f":"'School Resources'!CE8","v":0},{"$f":"'School Resources'!CF8","v":0},{"$f":"'School Resources'!CG8","v":0},{"$f":"'School Resources'!CH8","v":0},{"$f":"'School Resources'!CI8","v":0},{"$f":"'School Resources'!CJ8","v":0},{"$f":"'School Resources'!CK8","v":0},{"$f":"'School Resources'!CL8","v":0},{"$f":"'School Resources'!CM8","v":0},{"$f":"'School Resources'!CN8","v":0},{"$f":"'School Resources'!CO8","v":0},{"$f":"'School Resources'!CS8","v":0},{"$f":"'School Resources'!CT8","v":0},{"$f":"'School Resources'!CU8","v":0},{"$f":"'School Resources'!CV8","v":0},{"$f":"'School Resources'!DC8","v":0},{"$f":"CV104+CW104+CX104+CY104","v":0},{"$f":"'School Resources'!DD8","v":0},{"$f":"'School Resources'!DE8","v":249449.11799112649},{"$f":"'School Resources'!DF8","v":0},{"$f":"'School Resources'!CW8","v":0},{"$f":"'School Resources'!DH8","v":0},{"$f":"'School Resources'!DI8","v":0},{"$f":"'School Resources'!DJ8","v":0},0,{"$f":"'School Resources'!DK8","v":0},{"$f":"'School Resources'!DL8","v":0},{"$f":"'School Resources'!DM8","v":0},{"$f":"'School Resources'!DN8","v":0},0,{"$f":"'School Resources'!DO8","v":0},{"$f":"'School Resources'!DP8","v":0},{"$f":"'School Resources'!DQ8","v":0},{"$f":"'School Resources'!DR8","v":0},{"$f":"'School Resources'!DS8","v":0},{"$f":"'School Resources'!DT8","v":0},0,{"$f":"'School Resources'!DU8","v":0},{"$f":"'School Resources'!DV8","v":0},0,{"$f":"'School Resources'!EA8","v":3262.0311163974393},{"$f":"'School Resources'!DW8","v":0},{"$f":"'School Resources'!DX8","v":0},0,{"$f":"'School Resources'!DY8","v":0},{"$f":"'School Resources'!DZ8","v":0},{"$f":"SUM(CU104,CZ104,DA104,DB104,DC104,DD104,DH104,DM104,DN104,DO104,DP104,DT104,EA104,EB104)","v":249449.11799112649},{"$f":"'School Resources'!EC8","v":0},{"$f":"'School Resources'!ED8","v":0},{"$f":"'School Resources'!EE8","v":0},0,{"$f":"'School Resources'!EF8","v":97483.446063775831},{"$f":"'School Resources'!EG8","v":0},{"$f":"'School Resources'!EH8","v":0},{"$f":"'School Resources'!EI8","v":0},{"$f":"SUM(EJ104:EL104)","v":0},{"$f":"'School Resources'!EJ8","v":0},{"$f":"'School Resources'!EK8","v":0},{"$f":"'School Resources'!EL8","v":0},0,{"$f":"'School Resources'!EM8","v":0},{"$f":"'School Resources'!EN8","v":0},{"$f":"'School Resources'!EO8","v":0},0,{"$f":"'School Resources'!EP8","v":97483.446063775831},97483.446063775831,{"$f":"'School Resources'!EQ8","v":8120.5965576790486},{"$f":"'School Resources'!ER8","v":7109.1120895744025},{"$f":"'School Resources'!ES8","v":0},{"$f":"'School Resources'!ET8","v":710.91120895744018},{"$f":"'School Resources'!EU8","v":2843.6448358297607},{"$f":"'School Resources'!EV8","v":911.23081683172893},{"$f":"'School Resources'!EW8","v":3644.2759156564816},{"$f":"'School Resources'!EX8","v":23339.771424528863},{"$f":"'School Resources'!EY8","v":373534.36659582861}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!F25","v":0},{"$f":"'School Resources'!G25","v":54.748999999999995},{"$f":"'School Resources'!H25","v":0},{"$f":"'School Resources'!I25","v":54.748999999999995},{"$f":"'School Resources'!J25","v":"F"},{"$f":"'School Resources'!K25","v":"F"},{"$f":"'School Resources'!L25","v":0},{"$f":"'School Resources'!M25","v":0},{"$f":"'School Resources'!N25","v":0},{"$f":"'School Resources'!O25","v":"M"},{"$f":"'School Resources'!P25","v":0},{"$f":"'School Resources'!Q25","v":0},{"$f":"'School Resources'!R25","v":0},{"$f":"'School Resources'!S25","v":0},{"$f":"'School Resources'!T25","v":0},{"$f":"'School Resources'!U25","v":0},{"$f":"'School Resources'!V25","v":0.8193015873015872},{"$f":"'School Resources'!W25","v":0.87755555555555564},{"$f":"'School Resources'!X25","v":0.91023809523809518},{"$f":"'School Resources'!Y25","v":0},{"$f":"'School Resources'!Z25","v":0},{"$f":"'School Resources'!AA25","v":0},{"$f":"'School Resources'!AB25","v":0},{"$f":"'School Resources'!AC25","v":0},{"$f":"'School Resources'!AD25","v":2.6070952380952379},{"$f":"'School Resources'!AE25","v":0},{"$f":"'School Resources'!AF25","v":2.6070952380952379},{"$f":"SUM(Q105:AC105)","v":2.6070952380952379},{"$f":"'School Resources'!AG25","v":0},{"$f":"'School Resources'!AH25","v":0.86034142857142859},{"$f":"'School Resources'!AI25","v":0},{"$f":"'School Resources'!AP25","v":4.5325633333333339},5.392904761904763,{"$f":"'School Resources'!AQ25","v":0},{"$f":"'School Resources'!AR25","v":0},{"$f":"'School Resources'!AS25","v":0},{"$f":"'School Resources'!AJ25","v":0},{"$f":"'School Resources'!AU25","v":0},{"$f":"'School Resources'!AV25","v":0},{"$f":"'School Resources'!AW25","v":0},{"$f":"SUM(AR105:AT105)","v":0},{"$f":"'School Resources'!AX25","v":0},{"$f":"'School Resources'!AY25","v":0.25},{"$f":"'School Resources'!AZ25","v":0},{"$f":"'School Resources'!BA25","v":0},{"$f":"SUM(AV105:AY105)","v":0.25},{"$f":"'School Resources'!BB25","v":0.01},{"$f":"'School Resources'!BC25","v":0},{"$f":"'School Resources'!BD25","v":0},{"$f":"'School Resources'!BE25","v":0},{"$f":"'School Resources'!BF25","v":0.52141904761904767},{"$f":"'School Resources'!BG25","v":0},{"$f":"SUM(BD105:BF105)","v":0.52141904761904767},{"$f":"'School Resources'!BH25","v":0.17380634920634919},{"$f":"'School Resources'!BI25","v":0},{"$f":"SUM(BH105:BI105)","v":0.17380634920634919},{"$f":"'School Resources'!BJ25","v":0.25},{"$f":"'School Resources'!BK25","v":0},{"$f":"SUM(BK105:BL105)","v":0.25},{"$f":"'School Resources'!BL25","v":0.21899599999999997},{"$f":"'School Resources'!BM25","v":0.34761269841269837},{"$f":"'School Resources'!BN25","v":1.7718340952380953},{"$f":"'School Resources'!BO25","v":0},{"$f":"'School Resources'!BP25","v":0.52141904761904767},{"$f":"'School Resources'!BQ25","v":0},{"$f":"SUM(BQ105:BS105)","v":0.52141904761904767},{"$f":"'School Resources'!BR25","v":0},{"$f":"'School Resources'!BS25","v":0},{"$f":"'School Resources'!BT25","v":0},{"$f":"'School Resources'!BU25","v":0},0,{"$f":"'School Resources'!BV25","v":0},{"$f":"'School Resources'!BW25","v":0.52141904761904767},{"$f":"'School Resources'!BX25","v":0},{"$f":"SUM(BZ105:CB105)","v":0.52141904761904767},{"$f":"'School Resources'!BY25","v":0},{"$f":"'School Resources'!BZ25","v":0.17380634920634919},{"$f":"'School Resources'!CA25","v":0},{"$f":"SUM(CD105:CF105)","v":0.17380634920634919},{"$f":"'School Resources'!CC25","v":0},{"$f":"'School Resources'!CD25","v":0},{"$f":"'School Resources'!CE25","v":0},{"$f":"'School Resources'!CF25","v":0},{"$f":"'School Resources'!CG25","v":0},{"$f":"'School Resources'!CH25","v":0},{"$f":"'School Resources'!CI25","v":62009.098570107781},{"$f":"'School Resources'!CJ25","v":66418.068497112894},{"$f":"'School Resources'!CK25","v":68891.656802209211},{"$f":"'School Resources'!CL25","v":0},{"$f":"'School Resources'!CM25","v":0},{"$f":"'School Resources'!CN25","v":0},{"$f":"'School Resources'!CO25","v":0},{"$f":"'School Resources'!CS25","v":197318.82386942988},{"$f":"'School Resources'!CT25","v":0},{"$f":"'School Resources'!CU25","v":65115.211876911868},{"$f":"'School Resources'!CV25","v":0},{"$f":"'School Resources'!DC25","v":343048.48283964564},408163.69471655751,{"$f":"'School Resources'!DD25","v":0},{"$f":"'School Resources'!DE25","v":0},{"$f":"'School Resources'!DF25","v":0},{"$f":"'School Resources'!CW25","v":0},{"$f":"'School Resources'!DH25","v":0},{"$f":"'School Resources'!DI25","v":0},{"$f":"'School Resources'!DJ25","v":0},{"$f":"SUM(DE105:DG105)","v":0},{"$f":"'School Resources'!DK25","v":0},{"$f":"'School Resources'!DL25","v":18921.328705812106},{"$f":"'School Resources'!DM25","v":0},{"$f":"'School Resources'!DN25","v":0},{"$f":"SUM(DI105:DL105)","v":18921.328705812106},{"$f":"'School Resources'!DO25","v":756.85314823248427},{"$f":"'School Resources'!DP25","v":0},{"$f":"'School Resources'!DQ25","v":0},{"$f":"'School Resources'!DR25","v":0},{"$f":"'School Resources'!DS25","v":39463.764773885981},{"$f":"'School Resources'!DT25","v":0},{"$f":"SUM(DQ105:DS105)","v":39463.764773885981},{"$f":"'School Resources'!DU25","v":11273.686804807721},{"$f":"'School Resources'!DV25","v":0},11273.686804807721,{"$f":"'School Resources'!EA25","v":7802.4257784100928},{"$f":"'School Resources'!DW25","v":18921.328705812106},{"$f":"'School Resources'!DX25","v":0},18921.328705812106,{"$f":"'School Resources'!DY25","v":16574.781205032108},{"$f":"'School Resources'!DZ25","v":12723.306139098151},{"$f":"SUM(CU105,CZ105,DA105,DB105,DC105,DD105,DH105,DM105,DN105,DO105,DP105,DT105,EA105,EB105)","v":700120.57512476214},{"$f":"'School Resources'!EC25","v":0},{"$f":"'School Resources'!ED25","v":58094.797548134513},{"$f":"'School Resources'!EE25","v":0},58094.797548134513,{"$f":"'School Resources'!EF25","v":0},{"$f":"'School Resources'!EG25","v":0},{"$f":"'School Resources'!EH25","v":0},{"$f":"'School Resources'!EI25","v":0},0,{"$f":"'School Resources'!EJ25","v":0},{"$f":"'School Resources'!EK25","v":28426.728932305832},{"$f":"'School Resources'!EL25","v":0},28426.728932305832,{"$f":"'School Resources'!EM25","v":0},{"$f":"'School Resources'!EN25","v":7815.1924426400437},{"$f":"'School Resources'!EO25","v":0},7815.1924426400437,{"$f":"'School Resources'!EP25","v":94336.718923080392},0,{"$f":"'School Resources'!EQ25","v":18391.941847891765},{"$f":"'School Resources'!ER25","v":16101.080162387298},{"$f":"'School Resources'!ES25","v":0},{"$f":"'School Resources'!ET25","v":1610.1080162387298},{"$f":"'School Resources'!EU25","v":6440.432064954919},{"$f":"'School Resources'!EV25","v":2063.8020955896441},{"$f":"'School Resources'!EW25","v":36102.741676075304},{"$f":"'School Resources'!EX25","v":80710.105863137665},{"$f":"'School Resources'!EY25","v":906966.81863329618}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!F31","v":0},{"$f":"'School Resources'!G31","v":0},{"$f":"'School Resources'!H31","v":205.07399999999998},{"$f":"'School Resources'!I31","v":205.07399999999998},{"$f":"'School Resources'!J31","v":"F"},{"$f":"'School Resources'!K31","v":"F"},{"$f":"'School Resources'!L31","v":0},{"$f":"'School Resources'!M31","v":0},{"$f":"'School Resources'!N31","v":0},{"$f":"'School Resources'!O31","v":"H"},{"$f":"'School Resources'!P31","v":0},{"$f":"'School Resources'!Q31","v":0},{"$f":"'School Resources'!R31","v":0},{"$f":"'School Resources'!S31","v":0},{"$f":"'School Resources'!T31","v":0},{"$f":"'School Resources'!U31","v":0},{"$f":"'School Resources'!V31","v":0},{"$f":"'School Resources'!W31","v":0},{"$f":"'School Resources'!X31","v":0},{"$f":"'School Resources'!Y31","v":2.6699682539682539},{"$f":"'School Resources'!Z31","v":2.5065238095238094},{"$f":"'School Resources'!AA31","v":2.287984126984127},{"$f":"'School Resources'!AB31","v":2.3009523809523809},{"$f":"'School Resources'!AC31","v":0},{"$f":"'School Resources'!AD31","v":0},{"$f":"'School Resources'!AE31","v":9.7654285714285702},{"$f":"'School Resources'!AF31","v":9.7654285714285702},9.7654285714285702,{"$f":"'School Resources'!AG31","v":0},{"$f":"'School Resources'!AH31","v":0},{"$f":"'School Resources'!AI31","v":3.2225914285714286},{"$f":"'School Resources'!AP31","v":0},3.2225914285714286,{"$f":"'School Resources'!AQ31","v":0},{"$f":"'School Resources'!AR31","v":0},{"$f":"'School Resources'!AS31","v":0},{"$f":"'School Resources'!AJ31","v":0.43720952380952383},{"$f":"'School Resources'!AU31","v":0},{"$f":"'School Resources'!AV31","v":0},{"$f":"'School Resources'!AW31","v":0},0,{"$f":"'School Resources'!AX31","v":0},{"$f":"'School Resources'!AY31","v":0},{"$f":"'School Resources'!AZ31","v":0.56000000000000005},{"$f":"'School Resources'!BA31","v":9.1028571428571348E-2},0.6510285714285714,{"$f":"'School Resources'!BB31","v":0},{"$f":"'School Resources'!BC31","v":0},{"$f":"'School Resources'!BD31","v":0},{"$f":"'School Resources'!BE31","v":0},{"$f":"'School Resources'!BF31","v":0},{"$f":"'School Resources'!BG31","v":1},1,{"$f":"'School Resources'!BH31","v":0},{"$f":"'School Resources'!BI31","v":0.6510285714285714},0.6510285714285714,{"$f":"'School Resources'!BJ31","v":0.56000000000000005},{"$f":"'School Resources'!BK31","v":9.1028571428571348E-2},0.6510285714285714,{"$f":"'School Resources'!BL31","v":0.82029599999999991},{"$f":"'School Resources'!BM31","v":1.6275714285714284},{"$f":"'School Resources'!BN31","v":5.4009531428571425},{"$f":"'School Resources'!BO31","v":0},{"$f":"'School Resources'!BP31","v":0},{"$f":"'School Resources'!BQ31","v":1},1,{"$f":"'School Resources'!BR31","v":0},{"$f":"'School Resources'!BS31","v":0},{"$f":"'School Resources'!BT31","v":0},{"$f":"'School Resources'!BU31","v":0},0,{"$f":"'School Resources'!BV31","v":0},{"$f":"'School Resources'!BW31","v":0},{"$f":"'School Resources'!BX31","v":1},1,{"$f":"'School Resources'!BY31","v":0},{"$f":"'School Resources'!BZ31","v":0},{"$f":"'School Resources'!CA31","v":1.3020571428571428},1.3020571428571428,{"$f":"'School Resources'!CC31","v":0},{"$f":"'School Resources'!CD31","v":0},{"$f":"'School Resources'!CE31","v":0},{"$f":"'School Resources'!CF31","v":0},{"$f":"'School Resources'!CG31","v":0},{"$f":"'School Resources'!CH31","v":0},{"$f":"'School Resources'!CI31","v":0},{"$f":"'School Resources'!CJ31","v":0},{"$f":"'School Resources'!CK31","v":0},{"$f":"'School Resources'!CL31","v":196749.06816392203},{"$f":"'School Resources'!CM31","v":184704.90168620451},{"$f":"'School Resources'!CN31","v":168600.78552953614},{"$f":"'School Resources'!CO31","v":169556.41182965218},{"$f":"'School Resources'!CS31","v":719611.16720931476},{"$f":"'School Resources'!CT31","v":0},{"$f":"'School Resources'!CU31","v":0},{"$f":"'School Resources'!CV31","v":237471.68517907389},{"$f":"'School Resources'!DC31","v":0},237471.68517907389,{"$f":"'School Resources'!DD31","v":0},{"$f":"'School Resources'!DE31","v":0},{"$f":"'School Resources'!DF31","v":0},{"$f":"'School Resources'!CW31","v":32217.823666654982},{"$f":"'School Resources'!DH31","v":0},{"$f":"'School Resources'!DI31","v":0},{"$f":"'School Resources'!DJ31","v":0},0,{"$f":"'School Resources'!DK31","v":0},{"$f":"'School Resources'!DL31","v":0},{"$f":"'School Resources'!DM31","v":41266.212812845821},{"$f":"'School Resources'!DN31","v":6707.8650011085028},47974.077813954325,{"$f":"'School Resources'!DO31","v":0},{"$f":"'School Resources'!DP31","v":0},{"$f":"'School Resources'!DQ31","v":0},{"$f":"'School Resources'!DR31","v":0},{"$f":"'School Resources'!DS31","v":0},{"$f":"'School Resources'!DT31","v":73689.66573722467},73689.66573722467,{"$f":"'School Resources'!DU31","v":0},{"$f":"'School Resources'!DV31","v":39163.859523274441},39163.859523274441,{"$f":"'School Resources'!EA31","v":13296.484143564099},{"$f":"'School Resources'!DW31","v":41266.212812845821},{"$f":"'School Resources'!DX31","v":6707.8650011085028},47974.077813954325,{"$f":"'School Resources'!DY31","v":60447.338045582444},{"$f":"'School Resources'!DZ31","v":61448.634570577546},1219385.8354657595,{"$f":"'School Resources'!EC31","v":0},{"$f":"'School Resources'!ED31","v":0},{"$f":"'School Resources'!EE31","v":110618.82592351253},110618.82592351253,{"$f":"'School Resources'!EF31","v":0},{"$f":"'School Resources'!EG31","v":0},{"$f":"'School Resources'!EH31","v":0},{"$f":"'School Resources'!EI31","v":0},0,{"$f":"'School Resources'!EJ31","v":0},{"$f":"'School Resources'!EK31","v":0},{"$f":"'School Resources'!EL31","v":54665.49839224555},54665.49839224555,{"$f":"'School Resources'!EM31","v":0},{"$f":"'School Resources'!EN31","v":0},{"$f":"'School Resources'!EO31","v":58694.478853743771},58694.478853743771,{"$f":"'School Resources'!EP31","v":223978.80316950183},0,{"$f":"'School Resources'!EQ31","v":84352.189867747729},{"$f":"'School Resources'!ER31","v":60310.013209764795},{"$f":"'School Resources'!ES31","v":29922.463588033526},{"$f":"'School Resources'!ET31","v":6031.0013209764793},{"$f":"'School Resources'!EU31","v":24124.005283905917},{"$f":"'School Resources'!EV31","v":7730.4087919587691},{"$f":"'School Resources'!EW31","v":263661.59384743066},{"$f":"'School Resources'!EX31","v":476131.67590981792},{"$f":"'School Resources'!EY31","v":2033405.2927824955}]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!F34","v":0},{"$f":"'School Resources'!G34","v":0},{"$f":"'School Resources'!H34","v":179},{"$f":"'School Resources'!I34","v":179},{"$f":"'School Resources'!J34","v":"F"},{"$f":"'School Resources'!K34","v":"F"},{"$f":"'School Resources'!L34","v":0},{"$f":"'School Resources'!M34","v":0},{"$f":"'School Resources'!N34","v":0},{"$f":"'School Resources'!O34","v":"H"},{"$f":"'School Resources'!P34","v":0},{"$f":"'School Resources'!Q34","v":0},{"$f":"'School Resources'!R34","v":0},{"$f":"'School Resources'!S34","v":0},{"$f":"'School Resources'!T34","v":0},{"$f":"'School Resources'!U34","v":0},{"$f":"'School Resources'!V34","v":0},{"$f":"'School Resources'!W34","v":0},{"$f":"'School Resources'!X34","v":0},{"$f":"'School Resources'!Y34","v":2.3235238095238095},{"$f":"'School Resources'!Z34","v":2.0650476190476192},{"$f":"'School Resources'!AA34","v":2.2731904761904764},{"$f":"'School Resources'!AB34","v":1.8620476190476192},{"$f":"'School Resources'!AC34","v":0},{"$f":"'School Resources'!AD34","v":0},{"$f":"'School Resources'!AE34","v":8.5238095238095237},{"$f":"'School Resources'!AF34","v":8.5238095238095237},8.5238095238095237,{"$f":"'School Resources'!AG34","v":0},{"$f":"'School Resources'!AH34","v":0},{"$f":"'School Resources'!AI34","v":2.8128571428571432},{"$f":"'School Resources'!AP34","v":0},2.8128571428571432,{"$f":"'School Resources'!AQ34","v":0},{"$f":"'School Resources'!AR34","v":0},{"$f":"'School Resources'!AS34","v":0},{"$f":"'School Resources'!AJ34","v":0.30712380952380947},{"$f":"'School Resources'!AU34","v":0},{"$f":"'School Resources'!AV34","v":0},{"$f":"'School Resources'!AW34","v":0},0,{"$f":"'School Resources'!AX34","v":0},{"$f":"'School Resources'!AY34","v":0},{"$f":"'School Resources'!AZ34","v":0.75},{"$f":"'School Resources'!BA34","v":0},0.75,{"$f":"'School Resources'!BB34","v":0.16},{"$f":"'School Resources'!BC34","v":0},{"$f":"'School Resources'!BD34","v":0},{"$f":"'School Resources'!BE34","v":0},{"$f":"'School Resources'!BF34","v":0},{"$f":"'School Resources'!BG34","v":1},1,{"$f":"'School Resources'!BH34","v":0},{"$f":"'School Resources'!BI34","v":0.56825396825396823},0.56825396825396823,{"$f":"'School Resources'!BJ34","v":0.75},{"$f":"'School Resources'!BK34","v":0},0.75,{"$f":"'School Resources'!BL34","v":0.71599999999999997},{"$f":"'School Resources'!BM34","v":1.4206349206349205},{"$f":"'School Resources'!BN34","v":5.3648888888888884},{"$f":"'School Resources'!BO34","v":0},{"$f":"'School Resources'!BP34","v":0},{"$f":"'School Resources'!BQ34","v":1},1,{"$f":"'School Resources'!BR34","v":0},{"$f":"'School Resources'!BS34","v":0},{"$f":"'School Resources'!BT34","v":0},{"$f":"'School Resources'!BU34","v":0},0,{"$f":"'School Resources'!BV34","v":0},{"$f":"'School Resources'!BW34","v":0},{"$f":"'School Resources'!BX34","v":1},1,{"$f":"'School Resources'!BY34","v":0},{"$f":"'School Resources'!BZ34","v":0},{"$f":"'School Resources'!CA34","v":1.1365079365079365},1.1365079365079365,{"$f":"'School Resources'!CC34","v":0},{"$f":"'School Resources'!CD34","v":0},{"$f":"'School Resources'!CE34","v":0},{"$f":"'School Resources'!CF34","v":0},{"$f":"'School Resources'!CG34","v":0},{"$f":"'School Resources'!CH34","v":0},{"$f":"'School Resources'!CI34","v":0},{"$f":"'School Resources'!CJ34","v":0},{"$f":"'School Resources'!CK34","v":0},{"$f":"'School Resources'!CL34","v":170246.45687660377},{"$f":"'School Resources'!CM34","v":151307.69867013977},{"$f":"'School Resources'!CN34","v":166558.49309174149},{"$f":"'School Resources'!CO34","v":136433.72552456937},{"$f":"'School Resources'!CS34","v":624546.37416305428},{"$f":"'School Resources'!CT34","v":0},{"$f":"'School Resources'!CU34","v":0},{"$f":"'School Resources'!CV34","v":206100.30347380796},{"$f":"'School Resources'!DC34","v":0},206100.30347380796,{"$f":"'School Resources'!DD34","v":0},{"$f":"'School Resources'!DE34","v":0},{"$f":"'School Resources'!DF34","v":0},{"$f":"'School Resources'!CW34","v":22503.208350849356},{"$f":"'School Resources'!DH34","v":0},{"$f":"'School Resources'!DI34","v":0},{"$f":"'School Resources'!DJ34","v":0},0,{"$f":"'School Resources'!DK34","v":0},{"$f":"'School Resources'!DL34","v":0},{"$f":"'School Resources'!DM34","v":54953.102754570427},{"$f":"'School Resources'!DN34","v":0},54953.102754570427,{"$f":"'School Resources'!DO34","v":11723.32858764169},{"$f":"'School Resources'!DP34","v":0},{"$f":"'School Resources'!DQ34","v":0},{"$f":"'School Resources'!DR34","v":0},{"$f":"'School Resources'!DS34","v":0},{"$f":"'School Resources'!DT34","v":73270.803672760565},73270.803672760565,{"$f":"'School Resources'!DU34","v":0},{"$f":"'School Resources'!DV34","v":34184.396143178194},34184.396143178194,{"$f":"'School Resources'!EA34","v":11858.355741911342},{"$f":"'School Resources'!DW34","v":54953.102754570427},{"$f":"'School Resources'!DX34","v":0},54953.102754570427,{"$f":"'School Resources'!DY34","v":52461.89542969656},{"$f":"'School Resources'!DZ34","v":51483.59280261727},1100512.1191869513,{"$f":"'School Resources'!EC34","v":0},{"$f":"'School Resources'!ED34","v":0},{"$f":"'School Resources'!EE34","v":105451.93312132513},105451.93312132513,{"$f":"'School Resources'!EF34","v":0},{"$f":"'School Resources'!EG34","v":0},{"$f":"'School Resources'!EH34","v":0},{"$f":"'School Resources'!EI34","v":0},0,{"$f":"'School Resources'!EJ34","v":0},{"$f":"'School Resources'!EK34","v":0},{"$f":"'School Resources'!EL34","v":54993.479634906544},54993.479634906544,{"$f":"'School Resources'!EM34","v":0},{"$f":"'School Resources'!EN34","v":0},{"$f":"'School Resources'!EO34","v":51518.21691887737},51518.21691887737,{"$f":"'School Resources'!EP34","v":211963.62967510906},0,{"$f":"'School Resources'!EQ34","v":73627.285693587895},{"$f":"'School Resources'!ER34","v":52641.935908734886},{"$f":"'School Resources'!ES34","v":21191.288802467512},{"$f":"'School Resources'!ET34","v":5264.1935908734886},{"$f":"'School Resources'!EU34","v":21056.774363493954},{"$f":"'School Resources'!EV34","v":6747.5310071516615},{"$f":"'School Resources'!EW34","v":243642.55975905873},{"$f":"'School Resources'!EX34","v":424171.56912536814},{"$f":"'School Resources'!EY34","v":1834173.6626751353}]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!F37","v":0},{"$f":"'School Resources'!G37","v":67.864333333333335},{"$f":"'School Resources'!H37","v":0},{"$f":"'School Resources'!I37","v":67.864333333333335},{"$f":"'School Resources'!J37","v":"F"},{"$f":"'School Resources'!K37","v":"F"},{"$f":"'School Resources'!L37","v":0},{"$f":"'School Resources'!M37","v":0},{"$f":"'School Resources'!N37","v":0},{"$f":"'School Resources'!O37","v":"M"},{"$f":"'School Resources'!P37","v":0},{"$f":"'School Resources'!Q37","v":0},{"$f":"'School Resources'!R37","v":0},{"$f":"'School Resources'!S37","v":0},{"$f":"'School Resources'!T37","v":0},{"$f":"'School Resources'!U37","v":0},{"$f":"'School Resources'!V37","v":1.0212857142857144},{"$f":"'School Resources'!W37","v":1.0816031746031747},{"$f":"'School Resources'!X37","v":1.1287460317460316},{"$f":"'School Resources'!Y37","v":0},{"$f":"'School Resources'!Z37","v":0},{"$f":"'School Resources'!AA37","v":0},{"$f":"'School Resources'!AB37","v":0},{"$f":"'School Resources'!AC37","v":0},{"$f":"'School Resources'!AD37","v":3.2316349206349204},{"$f":"'School Resources'!AE37","v":0},{"$f":"'School Resources'!AF37","v":3.2316349206349204},3.2316349206349204,{"$f":"'School Resources'!AG37","v":0},{"$f":"'School Resources'!AH37","v":1.0664395238095239},{"$f":"'School Resources'!AI37","v":0},{"$f":"'School Resources'!AP37","v":3.7019255555555555},4.7683650793650791,{"$f":"'School Resources'!AQ37","v":0},{"$f":"'School Resources'!AR37","v":0},{"$f":"'School Resources'!AS37","v":0},{"$f":"'School Resources'!AJ37","v":0},{"$f":"'School Resources'!AU37","v":0},{"$f":"'School Resources'!AV37","v":0},{"$f":"'School Resources'!AW37","v":0},0,{"$f":"'School Resources'!AX37","v":0},{"$f":"'School Resources'!AY37","v":0.44},{"$f":"'School Resources'!AZ37","v":0},{"$f":"'School Resources'!BA37","v":0},0.44,{"$f":"'School Resources'!BB37","v":0.04},{"$f":"'School Resources'!BC37","v":0},{"$f":"'School Resources'!BD37","v":0},{"$f":"'School Resources'!BE37","v":0},{"$f":"'School Resources'!BF37","v":0.64632698412698419},{"$f":"'School Resources'!BG37","v":0},0.64632698412698419,{"$f":"'School Resources'!BH37","v":0.21544232804232805},{"$f":"'School Resources'!BI37","v":0},0.21544232804232805,{"$f":"'School Resources'!BJ37","v":0.44},{"$f":"'School Resources'!BK37","v":0},0.44,{"$f":"'School Resources'!BL37","v":0.27145733333333333},{"$f":"'School Resources'!BM37","v":0.43088465608465609},{"$f":"'School Resources'!BN37","v":2.4841113015873018},{"$f":"'School Resources'!BO37","v":0},{"$f":"'School Resources'!BP37","v":0.64632698412698419},{"$f":"'School Resources'!BQ37","v":0},0.64632698412698419,{"$f":"'School Resources'!BR37","v":0},{"$f":"'School Resources'!BS37","v":0},{"$f":"'School Resources'!BT37","v":0},{"$f":"'School Resources'!BU37","v":0},0,{"$f":"'School Resources'!BV37","v":0},{"$f":"'School Resources'!BW37","v":0.64632698412698419},{"$f":"'School Resources'!BX37","v":0},0.64632698412698419,{"$f":"'School Resources'!BY37","v":0},{"$f":"'School Resources'!BZ37","v":0.21544232804232805},{"$f":"'School Resources'!CA37","v":0},0.21544232804232805,{"$f":"'School Resources'!CC37","v":0},{"$f":"'School Resources'!CD37","v":0},{"$f":"'School Resources'!CE37","v":0},{"$f":"'School Resources'!CF37","v":0},{"$f":"'School Resources'!CG37","v":0},{"$f":"'School Resources'!CH37","v":0},{"$f":"'School Resources'!CI37","v":75540.241179993202},{"$f":"'School Resources'!CJ37","v":80001.671939290914},{"$f":"'School Resources'!CK37","v":83488.632295899908},{"$f":"'School Resources'!CL37","v":0},{"$f":"'School Resources'!CM37","v":0},{"$f":"'School Resources'!CN37","v":0},{"$f":"'School Resources'!CO37","v":0},{"$f":"'School Resources'!CS37","v":239030.54541518402},{"$f":"'School Resources'!CT37","v":0},{"$f":"'School Resources'!CU37","v":78880.079987010744},{"$f":"'School Resources'!CV37","v":0},{"$f":"'School Resources'!DC37","v":273815.98056781769},352696.06055482844,{"$f":"'School Resources'!DD37","v":0},{"$f":"'School Resources'!DE37","v":0},{"$f":"'School Resources'!DF37","v":0},{"$f":"'School Resources'!CW37","v":0},{"$f":"'School Resources'!DH37","v":0},{"$f":"'School Resources'!DI37","v":0},{"$f":"'School Resources'!DJ37","v":0},0,{"$f":"'School Resources'!DK37","v":0},{"$f":"'School Resources'!DL37","v":32544.963328350688},{"$f":"'School Resources'!DM37","v":0},{"$f":"'School Resources'!DN37","v":0},32544.963328350688,{"$f":"'School Resources'!DO37","v":2958.6330298500625},{"$f":"'School Resources'!DP37","v":0},{"$f":"'School Resources'!DQ37","v":0},{"$f":"'School Resources'!DR37","v":0},{"$f":"'School Resources'!DS37","v":47806.109083036812},{"$f":"'School Resources'!DT37","v":0},47806.109083036812,{"$f":"'School Resources'!DU37","v":16456.361825468204},{"$f":"'School Resources'!DV37","v":0},16456.361825468204,{"$f":"'School Resources'!EA37","v":8010.2385715396586},{"$f":"'School Resources'!DW37","v":32544.963328350688},{"$f":"'School Resources'!DX37","v":0},32544.963328350688,{"$f":"'School Resources'!DY37","v":20078.565814875459},{"$f":"'School Resources'!DZ37","v":15453.039523995061},727659.84055447613,{"$f":"'School Resources'!EC37","v":0},{"$f":"'School Resources'!ED37","v":69414.5169017484},{"$f":"'School Resources'!EE37","v":0},69414.5169017484,{"$f":"'School Resources'!EF37","v":0},{"$f":"'School Resources'!EG37","v":0},{"$f":"'School Resources'!EH37","v":0},{"$f":"'School Resources'!EI37","v":0},0,{"$f":"'School Resources'!EJ37","v":0},{"$f":"'School Resources'!EK37","v":34202.826735051996},{"$f":"'School Resources'!EL37","v":0},34202.826735051996,{"$f":"'School Resources'!EM37","v":0},{"$f":"'School Resources'!EN37","v":9422.6168493587138},{"$f":"'School Resources'!EO37","v":0},9422.6168493587138,{"$f":"'School Resources'!EP37","v":113039.96048615911},0,{"$f":"'School Resources'!EQ37","v":22797.802192051167},{"$f":"'School Resources'!ER37","v":19958.155786717063},{"$f":"'School Resources'!ES37","v":0},{"$f":"'School Resources'!ET37","v":1995.8155786717064},{"$f":"'School Resources'!EU37","v":7983.2623146868254},{"$f":"'School Resources'!EV37","v":2558.1938181359928},{"$f":"'School Resources'!EW37","v":42684.273421505837},{"$f":"'School Resources'!EX37","v":97977.503111768601},{"$f":"'School Resources'!EY37","v":978596.94407340686}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!F41","v":415.298},{"$f":"'School Resources'!G41","v":0},{"$f":"'School Resources'!H41","v":0},{"$f":"'School Resources'!I41","v":415.298},{"$f":"'School Resources'!J41","v":"F"},{"$f":"'School Resources'!K41","v":"F"},{"$f":"'School Resources'!L41","v":0},{"$f":"'School Resources'!M41","v":0},{"$f":"'School Resources'!N41","v":1},{"$f":"'School Resources'!O41","v":"E"},{"$f":"'School Resources'!P41","v":4.585},{"$f":"'School Resources'!Q41","v":3.8578749999999999},{"$f":"'School Resources'!R41","v":3.8739374999999998},{"$f":"'School Resources'!S41","v":3.7414375},{"$f":"'School Resources'!T41","v":3.6614374999999999},{"$f":"'School Resources'!U41","v":2.997125},{"$f":"'School Resources'!V41","v":3.2393125},{"$f":"'School Resources'!W41","v":0},{"$f":"'School Resources'!X41","v":0},{"$f":"'School Resources'!Y41","v":0},{"$f":"'School Resources'!Z41","v":0},{"$f":"'School Resources'!AA41","v":0},{"$f":"'School Resources'!AB41","v":0},{"$f":"'School Resources'!AC41","v":25.956125},{"$f":"'School Resources'!AD41","v":0},{"$f":"'School Resources'!AE41","v":0},{"$f":"'School Resources'!AF41","v":25.956125},25.956125,{"$f":"'School Resources'!AG41","v":5.1912250000000002},{"$f":"'School Resources'!AH41","v":0},{"$f":"'School Resources'!AI41","v":0},{"$f":"'School Resources'!AP41","v":0},5.1912250000000002,{"$f":"'School Resources'!AQ41","v":0},{"$f":"'School Resources'!AR41","v":0},{"$f":"'School Resources'!AS41","v":0},{"$f":"'School Resources'!AJ41","v":0},{"$f":"'School Resources'!AU41","v":0},{"$f":"'School Resources'!AV41","v":0},{"$f":"'School Resources'!AW41","v":0},0,{"$f":"'School Resources'!AX41","v":2.54},{"$f":"'School Resources'!AY41","v":0},{"$f":"'School Resources'!AZ41","v":0},{"$f":"'School Resources'!BA41","v":0},2.54,{"$f":"'School Resources'!BB41","v":0.6},{"$f":"'School Resources'!BC41","v":0},{"$f":"'School Resources'!BD41","v":0},{"$f":"'School Resources'!BE41","v":1.4420069444444443},{"$f":"'School Resources'!BF41","v":0},{"$f":"'School Resources'!BG41","v":0},1.4420069444444443,{"$f":"'School Resources'!BH41","v":0},{"$f":"'School Resources'!BI41","v":0},0,{"$f":"'School Resources'!BJ41","v":2.54},{"$f":"'School Resources'!BK41","v":0},2.54,{"$f":"'School Resources'!BL41","v":0},{"$f":"'School Resources'!BM41","v":2.8840138888888887},{"$f":"'School Resources'!BN41","v":10.006020833333332},{"$f":"'School Resources'!BO41","v":1},{"$f":"'School Resources'!BP41","v":0},{"$f":"'School Resources'!BQ41","v":0},1,{"$f":"'School Resources'!BR41","v":0},{"$f":"'School Resources'!BS41","v":0.44200694444444444},{"$f":"'School Resources'!BT41","v":0},{"$f":"'School Resources'!BU41","v":0},0.44200694444444444,{"$f":"'School Resources'!BV41","v":1.4420069444444443},{"$f":"'School Resources'!BW41","v":0},{"$f":"'School Resources'!BX41","v":0},1.4420069444444443,{"$f":"'School Resources'!BY41","v":1.4420069444444443},{"$f":"'School Resources'!BZ41","v":0},{"$f":"'School Resources'!CA41","v":0},1.4420069444444443,{"$f":"'School Resources'!CC41","v":355894.88130043237},{"$f":"'School Resources'!CD41","v":299454.2999338943},{"$f":"'School Resources'!CE41","v":300701.0963419397},{"$f":"'School Resources'!CF41","v":290416.23881253792},{"$f":"'School Resources'!CG41","v":284206.51351176703},{"$f":"'School Resources'!CH41","v":232641.53677591239},{"$f":"'School Resources'!CI41","v":251440.50985441805},{"$f":"'School Resources'!CJ41","v":0},{"$f":"'School Resources'!CK41","v":0},{"$f":"'School Resources'!CL41","v":0},{"$f":"'School Resources'!CM41","v":0},{"$f":"'School Resources'!CN41","v":0},{"$f":"'School Resources'!CO41","v":0},{"$f":"'School Resources'!CS41","v":2014755.0765309017},{"$f":"'School Resources'!CT41","v":402951.0153061804},{"$f":"'School Resources'!CU41","v":0},{"$f":"'School Resources'!CV41","v":0},{"$f":"'School Resources'!DC41","v":0},402951.0153061804,{"$f":"'School Resources'!DD41","v":0},{"$f":"'School Resources'!DE41","v":0},{"$f":"'School Resources'!DF41","v":0},{"$f":"'School Resources'!CW41","v":0},{"$f":"'School Resources'!DH41","v":0},{"$f":"'School Resources'!DI41","v":0},{"$f":"'School Resources'!DJ41","v":0},0,{"$f":"'School Resources'!DK41","v":197158.77829947617},{"$f":"'School Resources'!DL41","v":0},{"$f":"'School Resources'!DM41","v":0},{"$f":"'School Resources'!DN41","v":0},197158.77829947617,{"$f":"'School Resources'!DO41","v":46572.939755781765},{"$f":"'School Resources'!DP41","v":0},{"$f":"'School Resources'!DQ41","v":0},{"$f":"'School Resources'!DR41","v":111930.83758505009},{"$f":"'School Resources'!DS41","v":0},{"$f":"'School Resources'!DT41","v":0},111930.83758505009,{"$f":"'School Resources'!DU41","v":0},{"$f":"'School Resources'!DV41","v":0},0,{"$f":"'School Resources'!EA41","v":32387.954420504746},{"$f":"'School Resources'!DW41","v":197158.77829947617},{"$f":"'School Resources'!DX41","v":0},197158.77829947617,{"$f":"'School Resources'!DY41","v":0},{"$f":"'School Resources'!DZ41","v":106983.10834825417},2970527.4257768658,{"$f":"'School Resources'!EC41","v":124190.26468005283},{"$f":"'School Resources'!ED41","v":0},{"$f":"'School Resources'!EE41","v":0},124190.26468005283,{"$f":"'School Resources'!EF41","v":0},{"$f":"'School Resources'!EG41","v":47227.650839236325},{"$f":"'School Resources'!EH41","v":0},{"$f":"'School Resources'!EI41","v":0},47227.650839236325,{"$f":"'School Resources'!EJ41","v":80119.707595837914},{"$f":"'School Resources'!EK41","v":0},{"$f":"'School Resources'!EL41","v":0},80119.707595837914,{"$f":"'School Resources'!EM41","v":65998.612709697714},{"$f":"'School Resources'!EN41","v":0},{"$f":"'School Resources'!EO41","v":0},65998.612709697714,{"$f":"'School Resources'!EP41","v":317536.23582482478},47227.650839236325,{"$f":"'School Resources'!EQ41","v":139511.89365186129},{"$f":"'School Resources'!ER41","v":122134.58491075855},{"$f":"'School Resources'!ES41","v":0},{"$f":"'School Resources'!ET41","v":12213.458491075857},{"$f":"'School Resources'!EU41","v":48853.833964303427},{"$f":"'School Resources'!EV41","v":15654.950459262964},{"$f":"'School Resources'!EW41","v":43274.643908722253},{"$f":"'School Resources'!EX41","v":381643.3653859843},{"$f":"'School Resources'!EY41","v":3809078.0897564339}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!F62","v":811.87900000000002},{"$f":"'School Resources'!G62","v":0},{"$f":"'School Resources'!H62","v":0},{"$f":"'School Resources'!I62","v":811.87900000000002},{"$f":"'School Resources'!J62","v":"F"},{"$f":"'School Resources'!K62","v":"F"},{"$f":"'School Resources'!L62","v":0},{"$f":"'School Resources'!M62","v":0},{"$f":"'School Resources'!N62","v":0},{"$f":"'School Resources'!O62","v":"E"},{"$f":"'School Resources'!P62","v":9.4224999999999994},{"$f":"'School Resources'!Q62","v":8.6721249999999994},{"$f":"'School Resources'!R62","v":9.1914374999999993},{"$f":"'School Resources'!S62","v":8.0796250000000001},{"$f":"'School Resources'!T62","v":7.7456874999999998},{"$f":"'School Resources'!U62","v":7.6310624999999996},{"$f":"'School Resources'!V62","v":0},{"$f":"'School Resources'!W62","v":0},{"$f":"'School Resources'!X62","v":0},{"$f":"'School Resources'!Y62","v":0},{"$f":"'School Resources'!Z62","v":0},{"$f":"'School Resources'!AA62","v":0},{"$f":"'School Resources'!AB62","v":0},{"$f":"'School Resources'!AC62","v":50.742437500000001},{"$f":"'School Resources'!AD62","v":0},{"$f":"'School Resources'!AE62","v":0},{"$f":"'School Resources'!AF62","v":50.742437500000001},{"$f":"SUM(Q110:AC110)","v":50.742437500000001},{"$f":"'School Resources'!AG62","v":10.148487500000002},{"$f":"'School Resources'!AH62","v":0},{"$f":"'School Resources'!AI62","v":0},{"$f":"'School Resources'!AP62","v":0},{"$f":"IF(D110=\"NA\",0,AI110+AJ110+AK110+AL110)","v":10.148487500000002},{"$f":"'School Resources'!AQ62","v":0},{"$f":"'School Resources'!AR62","v":0},{"$f":"'School Resources'!AS62","v":0},{"$f":"'School Resources'!AJ62","v":0},{"$f":"'School Resources'!AU62","v":0},{"$f":"'School Resources'!AV62","v":0},{"$f":"'School Resources'!AW62","v":0},{"$f":"SUM(AR110:AT110)","v":0},{"$f":"'School Resources'!AX62","v":3.46},{"$f":"'School Resources'!AY62","v":0},{"$f":"'School Resources'!AZ62","v":0},{"$f":"'School Resources'!BA62","v":0},{"$f":"SUM(AV110:AY110)","v":3.46},{"$f":"'School Resources'!BB62","v":0.69},{"$f":"'School Resources'!BC62","v":0},{"$f":"'School Resources'!BD62","v":0},{"$f":"'School Resources'!BE62","v":2.8190243055555553},{"$f":"'School Resources'!BF62","v":0},{"$f":"'School Resources'!BG62","v":0},{"$f":"SUM(BD110:BF110)","v":2.8190243055555553},{"$f":"'School Resources'!BH62","v":0},{"$f":"'School Resources'!BI62","v":0},{"$f":"SUM(BH110:BI110)","v":0},{"$f":"'School Resources'!BJ62","v":3.46},{"$f":"'School Resources'!BK62","v":0},{"$f":"SUM(BK110:BL110)","v":3.46},{"$f":"'School Resources'!BL62","v":0},{"$f":"'School Resources'!BM62","v":5.6380486111111106},{"$f":"'School Resources'!BN62","v":16.067072916666664},{"$f":"'School Resources'!BO62","v":1},{"$f":"'School Resources'!BP62","v":0},{"$f":"'School Resources'!BQ62","v":0},{"$f":"SUM(BQ110:BS110)","v":1},{"$f":"'School Resources'!BR62","v":0},{"$f":"'School Resources'!BS62","v":1.8190243055555557},{"$f":"'School Resources'!BT62","v":0},{"$f":"'School Resources'!BU62","v":0},{"$f":"SUM(BV110:BX110)","v":1.8190243055555557},{"$f":"'School Resources'!BV62","v":2.8190243055555553},{"$f":"'School Resources'!BW62","v":0},{"$f":"'School Resources'!BX62","v":0},{"$f":"SUM(BZ110:CB110)","v":2.8190243055555553},{"$f":"'School Resources'!BY62","v":2.8190243055555553},{"$f":"'School Resources'!BZ62","v":0},{"$f":"'School Resources'!CA62","v":0},{"$f":"SUM(CD110:CF110)","v":2.8190243055555553},{"$f":"'School Resources'!CC62","v":681488.41029936157},{"$f":"'School Resources'!CD62","v":627217.05281691172},{"$f":"'School Resources'!CE62","v":664776.66545406613},{"$f":"'School Resources'!CF62","v":584364.10687874549},{"$f":"'School Resources'!CG62","v":560211.86108258273},{"$f":"'School Resources'!CH62","v":551921.53377766744},{"$f":"'School Resources'!CI62","v":0},{"$f":"'School Resources'!CJ62","v":0},{"$f":"'School Resources'!CK62","v":0},{"$f":"'School Resources'!CL62","v":0},{"$f":"'School Resources'!CM62","v":0},{"$f":"'School Resources'!CN62","v":0},{"$f":"'School Resources'!CO62","v":0},{"$f":"'School Resources'!CS62","v":3669979.6303093354},{"$f":"'School Resources'!CT62","v":733995.92606186715},{"$f":"'School Resources'!CU62","v":0},{"$f":"'School Resources'!CV62","v":0},{"$f":"'School Resources'!DC62","v":0},{"$f":"CV110+CW110+CX110+CY110","v":733995.92606186715},{"$f":"'School Resources'!DD62","v":0},{"$f":"'School Resources'!DE62","v":0},{"$f":"'School Resources'!DF62","v":0},{"$f":"'School Resources'!CW62","v":0},{"$f":"'School Resources'!DH62","v":0},{"$f":"'School Resources'!DI62","v":0},{"$f":"'School Resources'!DJ62","v":0},{"$f":"SUM(DE110:DG110)","v":0},{"$f":"'School Resources'!DK62","v":250246.73914946045},{"$f":"'School Resources'!DL62","v":0},{"$f":"'School Resources'!DM62","v":0},{"$f":"'School Resources'!DN62","v":0},{"$f":"SUM(DI110:DL110)","v":250246.73914946045},{"$f":"'School Resources'!DO62","v":49904.696535586037},{"$f":"'School Resources'!DP62","v":0},{"$f":"'School Resources'!DQ62","v":0},{"$f":"'School Resources'!DR62","v":203887.75723940751},{"$f":"'School Resources'!DS62","v":0},{"$f":"'School Resources'!DT62","v":0},{"$f":"SUM(DQ110:DS110)","v":203887.75723940751},{"$f":"'School Resources'!DU62","v":0},{"$f":"'School Resources'!DV62","v":0},{"$f":"SUM(DU110:DV110)","v":0},{"$f":"'School Resources'!EA62","v":61437.892236275722},{"$f":"'School Resources'!DW62","v":250246.73914946045},{"$f":"'School Resources'!DX62","v":0},{"$f":"SUM(DY110:DZ110)","v":250246.73914946045},{"$f":"'School Resources'!DY62","v":0},{"$f":"'School Resources'!DZ62","v":200644.77355458969},{"$f":"SUM(CU110,CZ110,DA110,DB110,DC110,DD110,DH110,DM110,DN110,DO110,DP110,DT110,EA110,EB110)","v":5158261.4884451181},{"$f":"'School Resources'!EC62","v":112936.8149413511},{"$f":"'School Resources'!ED62","v":0},{"$f":"'School Resources'!EE62","v":0},{"$f":"SUM(EE110:EG110)","v":112936.8149413511},{"$f":"'School Resources'!EF62","v":0},{"$f":"'School Resources'!EG62","v":175377.19336364203},{"$f":"'School Resources'!EH62","v":0},{"$f":"'School Resources'!EI62","v":0},{"$f":"SUM(EJ110:EL110)","v":175377.19336364203},{"$f":"'School Resources'!EJ62","v":147068.68076882805},{"$f":"'School Resources'!EK62","v":0},{"$f":"'School Resources'!EL62","v":0},{"$f":"SUM(EN110:EP110)","v":147068.68076882805},{"$f":"'School Resources'!EM62","v":121672.51024709825},{"$f":"'School Resources'!EN62","v":0},{"$f":"'School Resources'!EO62","v":0},{"$f":"SUM(ER110:ET110)","v":121672.51024709825},{"$f":"'School Resources'!EP62","v":557055.19932091946},{"$f":"EI110+EJ110+EK110+EL110","v":175377.19336364203},{"$f":"'School Resources'!EQ62","v":272736.14779310161},{"$f":"'School Resources'!ER62","v":238764.70549523894},{"$f":"'School Resources'!ES62","v":0},{"$f":"'School Resources'!ET62","v":23876.470549523896},{"$f":"'School Resources'!EU62","v":95505.882198095584},{"$f":"'School Resources'!EV62","v":30604.350427683148},{"$f":"'School Resources'!EW62","v":19672.132624625003},{"$f":"'School Resources'!EX62","v":681159.68908826809},{"$f":"'School Resources'!EY62","v":6658559.0426451704}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!F69","v":24.297999999999998},{"$f":"'School Resources'!G69","v":0},{"$f":"'School Resources'!H69","v":0},{"$f":"'School Resources'!I69","v":24.297999999999998},{"$f":"'School Resources'!J69","v":"F"},{"$f":"'School Resources'!K69","v":"T"},{"$f":"'School Resources'!L69","v":0},{"$f":"'School Resources'!M69","v":0},{"$f":"'School Resources'!N69","v":1},{"$f":"'School Resources'!O69","v":"E"},{"$f":"'School Resources'!P69","v":0},{"$f":"'School Resources'!Q69","v":0},{"$f":"'School Resources'!R69","v":0},{"$f":"'School Resources'!S69","v":0},{"$f":"'School Resources'!T69","v":0},{"$f":"'School Resources'!U69","v":0},{"$f":"'School Resources'!V69","v":0},{"$f":"'School Resources'!W69","v":0},{"$f":"'School Resources'!X69","v":0},{"$f":"'School Resources'!Y69","v":0},{"$f":"'School Resources'!Z69","v":0},{"$f":"'School Resources'!AA69","v":0},{"$f":"'School Resources'!AB69","v":0},{"$f":"'School Resources'!AC69","v":0},{"$f":"'School Resources'!AD69","v":0},{"$f":"'School Resources'!AE69","v":0},{"$f":"'School Resources'!AF69","v":0},0,{"$f":"'School Resources'!AG69","v":0},{"$f":"'School Resources'!AH69","v":0},{"$f":"'School Resources'!AI69","v":0},{"$f":"'School Resources'!AP69","v":0},0,{"$f":"'School Resources'!AQ69","v":0},{"$f":"'School Resources'!AR69","v":3.4711428571428571},{"$f":"'School Resources'!AS69","v":0},{"$f":"'School Resources'!AJ69","v":0},{"$f":"'School Resources'!AU69","v":0},{"$f":"'School Resources'!AV69","v":0},{"$f":"'School Resources'!AW69","v":0},0,{"$f":"'School Resources'!AX69","v":0},{"$f":"'School Resources'!AY69","v":0},{"$f":"'School Resources'!AZ69","v":0},{"$f":"'School Resources'!BA69","v":0},0,{"$f":"'School Resources'!BB69","v":0},{"$f":"'School Resources'!BC69","v":0},{"$f":"'School Resources'!BD69","v":0},{"$f":"'School Resources'!BE69","v":0},{"$f":"'School Resources'!BF69","v":0},{"$f":"'School Resources'!BG69","v":0},0,{"$f":"'School Resources'!BH69","v":0},{"$f":"'School Resources'!BI69","v":0},0,{"$f":"'School Resources'!BJ69","v":0},{"$f":"'School Resources'!BK69","v":0},0,{"$f":"'School Resources'!BL69","v":0},{"$f":"'School Resources'!BM69","v":0},{"$f":"'School Resources'!BN69","v":0},{"$f":"'School Resources'!BO69","v":0},{"$f":"'School Resources'!BP69","v":0},{"$f":"'School Resources'!BQ69","v":0},0,{"$f":"'School Resources'!BR69","v":1},{"$f":"'School Resources'!BS69","v":0},{"$f":"'School Resources'!BT69","v":0},{"$f":"'School Resources'!BU69","v":0},0,{"$f":"'School Resources'!BV69","v":0},{"$f":"'School Resources'!BW69","v":0},{"$f":"'School Resources'!BX69","v":0},0,{"$f":"'School Resources'!BY69","v":0},{"$f":"'School Resources'!BZ69","v":0},{"$f":"'School Resources'!CA69","v":0},0,{"$f":"'School Resources'!CC69","v":0},{"$f":"'School Resources'!CD69","v":0},{"$f":"'School Resources'!CE69","v":0},{"$f":"'School Resources'!CF69","v":0},{"$f":"'School Resources'!CG69","v":0},{"$f":"'School Resources'!CH69","v":0},{"$f":"'School Resources'!CI69","v":0},{"$f":"'School Resources'!CJ69","v":0},{"$f":"'School Resources'!CK69","v":0},{"$f":"'School Resources'!CL69","v":0},{"$f":"'School Resources'!CM69","v":0},{"$f":"'School Resources'!CN69","v":0},{"$f":"'School Resources'!CO69","v":0},{"$f":"'School Resources'!CS69","v":0},{"$f":"'School Resources'!CT69","v":0},{"$f":"'School Resources'!CU69","v":0},{"$f":"'School Resources'!CV69","v":0},{"$f":"'School Resources'!DC69","v":0},0,{"$f":"'School Resources'!DD69","v":0},{"$f":"'School Resources'!DE69","v":259460.53078809613},{"$f":"'School Resources'!DF69","v":0},{"$f":"'School Resources'!CW69","v":0},{"$f":"'School Resources'!DH69","v":0},{"$f":"'School Resources'!DI69","v":0},{"$f":"'School Resources'!DJ69","v":0},0,{"$f":"'School Resources'!DK69","v":0},{"$f":"'School Resources'!DL69","v":0},{"$f":"'School Resources'!DM69","v":0},{"$f":"'School Resources'!DN69","v":0},0,{"$f":"'School Resources'!DO69","v":0},{"$f":"'School Resources'!DP69","v":0},{"$f":"'School Resources'!DQ69","v":0},{"$f":"'School Resources'!DR69","v":0},{"$f":"'School Resources'!DS69","v":0},{"$f":"'School Resources'!DT69","v":0},0,{"$f":"'School Resources'!DU69","v":0},{"$f":"'School Resources'!DV69","v":0},0,{"$f":"'School Resources'!EA69","v":3278.854056793642},{"$f":"'School Resources'!DW69","v":0},{"$f":"'School Resources'!DX69","v":0},0,{"$f":"'School Resources'!DY69","v":0},{"$f":"'School Resources'!DZ69","v":0},259460.53078809613,{"$f":"'School Resources'!EC69","v":0},{"$f":"'School Resources'!ED69","v":0},{"$f":"'School Resources'!EE69","v":0},0,{"$f":"'School Resources'!EF69","v":95741.536054416036},{"$f":"'School Resources'!EG69","v":0},{"$f":"'School Resources'!EH69","v":0},{"$f":"'School Resources'!EI69","v":0},0,{"$f":"'School Resources'!EJ69","v":0},{"$f":"'School Resources'!EK69","v":0},{"$f":"'School Resources'!EL69","v":0},0,{"$f":"'School Resources'!EM69","v":0},{"$f":"'School Resources'!EN69","v":0},{"$f":"'School Resources'!EO69","v":0},0,{"$f":"'School Resources'!EP69","v":95741.536054416036},95741.536054416036,{"$f":"'School Resources'!EQ69","v":8162.4760821215741},{"$f":"'School Resources'!ER69","v":7145.7751883264818},{"$f":"'School Resources'!ES69","v":0},{"$f":"'School Resources'!ET69","v":714.57751883264814},{"$f":"'School Resources'!EU69","v":2858.3100753305926},{"$f":"'School Resources'!EV69","v":915.93021459089971},{"$f":"'School Resources'!EW69","v":1361.4732496048559},{"$f":"'School Resources'!EX69","v":21158.542328807052},{"$f":"'School Resources'!EY69","v":379639.46322811284}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!F76","v":11.394333333333336},{"$f":"'School Resources'!G76","v":3.7976666666666681},{"$f":"'School Resources'!H76","v":0},{"$f":"'School Resources'!I76","v":15.192000000000004},{"$f":"'School Resources'!J76","v":"F"},{"$f":"'School Resources'!K76","v":"T"},{"$f":"'School Resources'!L76","v":0},{"$f":"'School Resources'!M76","v":0},{"$f":"'School Resources'!N76","v":0},{"$f":"'School Resources'!O76","v":"M"},{"$f":"'School Resources'!P76","v":0},{"$f":"'School Resources'!Q76","v":0},{"$f":"'School Resources'!R76","v":0},{"$f":"'School Resources'!S76","v":0},{"$f":"'School Resources'!T76","v":0},{"$f":"'School Resources'!U76","v":0},{"$f":"'School Resources'!V76","v":0},{"$f":"'School Resources'!W76","v":0},{"$f":"'School Resources'!X76","v":0},{"$f":"'School Resources'!Y76","v":0},{"$f":"'School Resources'!Z76","v":0},{"$f":"'School Resources'!AA76","v":0},{"$f":"'School Resources'!AB76","v":0},{"$f":"'School Resources'!AC76","v":0},{"$f":"'School Resources'!AD76","v":0},{"$f":"'School Resources'!AE76","v":0},{"$f":"'School Resources'!AF76","v":0},0,{"$f":"'School Resources'!AG76","v":0},{"$f":"'School Resources'!AH76","v":0},{"$f":"'School Resources'!AI76","v":0},{"$f":"'School Resources'!AP76","v":0},0,{"$f":"'School Resources'!AQ76","v":0},{"$f":"'School Resources'!AR76","v":2.1702857142857148},{"$f":"'School Resources'!AS76","v":0},{"$f":"'School Resources'!AJ76","v":0},{"$f":"'School Resources'!AU76","v":0},{"$f":"'School Resources'!AV76","v":0},{"$f":"'School Resources'!AW76","v":0},0,{"$f":"'School Resources'!AX76","v":0},{"$f":"'School Resources'!AY76","v":0},{"$f":"'School Resources'!AZ76","v":0},{"$f":"'School Resources'!BA76","v":0},0,{"$f":"'School Resources'!BB76","v":0},{"$f":"'School Resources'!BC76","v":0},{"$f":"'School Resources'!BD76","v":0},{"$f":"'School Resources'!BE76","v":0},{"$f":"'School Resources'!BF76","v":0},{"$f":"'School Resources'!BG76","v":0},0,{"$f":"'School Resources'!BH76","v":0},{"$f":"'School Resources'!BI76","v":0},0,{"$f":"'School Resources'!BJ76","v":0},{"$f":"'School Resources'!BK76","v":0},0,{"$f":"'School Resources'!BL76","v":0},{"$f":"'School Resources'!BM76","v":0},{"$f":"'School Resources'!BN76","v":0},{"$f":"'School Resources'!BO76","v":0},{"$f":"'School Resources'!BP76","v":0},{"$f":"'School Resources'!BQ76","v":0},0,{"$f":"'School Resources'!BR76","v":1},{"$f":"'School Resources'!BS76","v":0},{"$f":"'School Resources'!BT76","v":0},{"$f":"'School Resources'!BU76","v":0},0,{"$f":"'School Resources'!BV76","v":0},{"$f":"'School Resources'!BW76","v":0},{"$f":"'School Resources'!BX76","v":0},0,{"$f":"'School Resources'!BY76","v":0},{"$f":"'School Resources'!BZ76","v":0},{"$f":"'School Resources'!CA76","v":0},0,{"$f":"'School Resources'!CC76","v":0},{"$f":"'School Resources'!CD76","v":0},{"$f":"'School Resources'!CE76","v":0},{"$f":"'School Resources'!CF76","v":0},{"$f":"'School Resources'!CG76","v":0},{"$f":"'School Resources'!CH76","v":0},{"$f":"'School Resources'!CI76","v":0},{"$f":"'School Resources'!CJ76","v":0},{"$f":"'School Resources'!CK76","v":0},{"$f":"'School Resources'!CL76","v":0},{"$f":"'School Resources'!CM76","v":0},{"$f":"'School Resources'!CN76","v":0},{"$f":"'School Resources'!CO76","v":0},{"$f":"'School Resources'!CS76","v":0},{"$f":"'School Resources'!CT76","v":0},{"$f":"'School Resources'!CU76","v":0},{"$f":"'School Resources'!CV76","v":0},{"$f":"'School Resources'!DC76","v":0},0,{"$f":"'School Resources'!DD76","v":0},{"$f":"'School Resources'!DE76","v":161202.72852549853},{"$f":"'School Resources'!DF76","v":0},{"$f":"'School Resources'!CW76","v":0},{"$f":"'School Resources'!DH76","v":0},{"$f":"'School Resources'!DI76","v":0},{"$f":"'School Resources'!DJ76","v":0},0,{"$f":"'School Resources'!DK76","v":0},{"$f":"'School Resources'!DL76","v":0},{"$f":"'School Resources'!DM76","v":0},{"$f":"'School Resources'!DN76","v":0},0,{"$f":"'School Resources'!DO76","v":0},{"$f":"'School Resources'!DP76","v":0},{"$f":"'School Resources'!DQ76","v":0},{"$f":"'School Resources'!DR76","v":0},{"$f":"'School Resources'!DS76","v":0},{"$f":"'School Resources'!DT76","v":0},0,{"$f":"'School Resources'!DU76","v":0},{"$f":"'School Resources'!DV76","v":0},0,{"$f":"'School Resources'!EA76","v":2050.0597098859589},{"$f":"'School Resources'!DW76","v":0},{"$f":"'School Resources'!DX76","v":0},0,{"$f":"'School Resources'!DY76","v":0},{"$f":"'School Resources'!DZ76","v":0},161202.72852549853,{"$f":"'School Resources'!EC76","v":0},{"$f":"'School Resources'!ED76","v":0},{"$f":"'School Resources'!EE76","v":0},0,{"$f":"'School Resources'!EF76","v":93650.895390618389},{"$f":"'School Resources'!EG76","v":0},{"$f":"'School Resources'!EH76","v":0},{"$f":"'School Resources'!EI76","v":0},0,{"$f":"'School Resources'!EJ76","v":0},{"$f":"'School Resources'!EK76","v":0},{"$f":"'School Resources'!EL76","v":0},0,{"$f":"'School Resources'!EM76","v":0},{"$f":"'School Resources'!EN76","v":0},{"$f":"'School Resources'!EO76","v":0},0,{"$f":"'School Resources'!EP76","v":93650.895390618389},93650.895390618389,{"$f":"'School Resources'!EQ76","v":5103.4791604078937},{"$f":"'School Resources'!ER76","v":4467.8005046117351},{"$f":"'School Resources'!ES76","v":0},{"$f":"'School Resources'!ET76","v":446.78005046117352},{"$f":"'School Resources'!EU76","v":1787.1202018446941},{"$f":"'School Resources'!EV76","v":572.67313441702822},{"$f":"'School Resources'!EW76","v":2652.4167730997638},{"$f":"'School Resources'!EX76","v":15030.269824842288},{"$f":"'School Resources'!EY76","v":271933.95345084521}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!F86","v":101.58966666666667},{"$f":"'School Resources'!G86","v":0},{"$f":"'School Resources'!H86","v":0},{"$f":"'School Resources'!I86","v":101.58966666666667},{"$f":"'School Resources'!J86","v":"F"},{"$f":"'School Resources'!K86","v":"F"},{"$f":"'School Resources'!L86","v":0},{"$f":"'School Resources'!M86","v":0},{"$f":"'School Resources'!N86","v":1},{"$f":"'School Resources'!O86","v":"E"},{"$f":"'School Resources'!P86","v":0},{"$f":"'School Resources'!Q86","v":0},{"$f":"'School Resources'!R86","v":0},{"$f":"'School Resources'!S86","v":0},{"$f":"'School Resources'!T86","v":0},{"$f":"'School Resources'!U86","v":3.153375},{"$f":"'School Resources'!V86","v":3.195979166666667},{"$f":"'School Resources'!W86","v":0},{"$f":"'School Resources'!X86","v":0},{"$f":"'School Resources'!Y86","v":0},{"$f":"'School Resources'!Z86","v":0},{"$f":"'School Resources'!AA86","v":0},{"$f":"'School Resources'!AB86","v":0},{"$f":"'School Resources'!AC86","v":6.3493541666666671},{"$f":"'School Resources'!AD86","v":0},{"$f":"'School Resources'!AE86","v":0},{"$f":"'School Resources'!AF86","v":6.3493541666666671},{"$f":"SUM(Q113:AC113)","v":6.3493541666666671},{"$f":"'School Resources'!AG86","v":1.2698708333333335},{"$f":"'School Resources'!AH86","v":0},{"$f":"'School Resources'!AI86","v":0},{"$f":"'School Resources'!AP86","v":0},{"$f":"IF(D113=\"NA\",0,AI113+AJ113+AK113+AL113)","v":1.2698708333333335},{"$f":"'School Resources'!AQ86","v":0},{"$f":"'School Resources'!AR86","v":0},{"$f":"'School Resources'!AS86","v":0},{"$f":"'School Resources'!AJ86","v":0},{"$f":"'School Resources'!AU86","v":0},{"$f":"'School Resources'!AV86","v":0},{"$f":"'School Resources'!AW86","v":0},{"$f":"SUM(AR113:AT113)","v":0},{"$f":"'School Resources'!AX86","v":0.28999999999999998},{"$f":"'School Resources'!AY86","v":0},{"$f":"'School Resources'!AZ86","v":0},{"$f":"'School Resources'!BA86","v":6.2741898148148179E-2},{"$f":"SUM(AV113:AY113)","v":0.35274189814814816},{"$f":"'School Resources'!BB86","v":0.01},{"$f":"'School Resources'!BC86","v":0},{"$f":"'School Resources'!BD86","v":0},{"$f":"'School Resources'!BE86","v":0.35274189814814816},{"$f":"'School Resources'!BF86","v":0},{"$f":"'School Resources'!BG86","v":0},{"$f":"SUM(BD113:BF113)","v":0.35274189814814816},{"$f":"'School Resources'!BH86","v":0},{"$f":"'School Resources'!BI86","v":0},{"$f":"SUM(BH113:BI113)","v":0},{"$f":"'School Resources'!BJ86","v":0.28999999999999998},{"$f":"'School Resources'!BK86","v":6.2741898148148179E-2},{"$f":"SUM(BK113:BL113)","v":0.35274189814814816},{"$f":"'School Resources'!BL86","v":0},{"$f":"'School Resources'!BM86","v":0.70548379629629632},{"$f":"'School Resources'!BN86","v":1.7737094907407409},{"$f":"'School Resources'!BO86","v":1},{"$f":"'School Resources'!BP86","v":0},{"$f":"'School Resources'!BQ86","v":0},{"$f":"SUM(BQ113:BS113)","v":1},{"$f":"'School Resources'!BR86","v":0},{"$f":"'School Resources'!BS86","v":0},{"$f":"'School Resources'!BT86","v":0},{"$f":"'School Resources'!BU86","v":0},{"$f":"SUM(BV113:BX113)","v":0},{"$f":"'School Resources'!BV86","v":1},{"$f":"'School Resources'!BW86","v":0},{"$f":"'School Resources'!BX86","v":0},{"$f":"SUM(BZ113:CB113)","v":1},{"$f":"'School Resources'!BY86","v":0.35274189814814816},{"$f":"'School Resources'!BZ86","v":0},{"$f":"'School Resources'!CA86","v":0},{"$f":"SUM(CD113:CF113)","v":0.35274189814814816},{"$f":"'School Resources'!CC86","v":0},{"$f":"'School Resources'!CD86","v":0},{"$f":"'School Resources'!CE86","v":0},{"$f":"'School Resources'!CF86","v":0},{"$f":"'School Resources'!CG86","v":0},{"$f":"'School Resources'!CH86","v":234638.51239418684},{"$f":"'School Resources'!CI86","v":237808.63275363052},{"$f":"'School Resources'!CJ86","v":0},{"$f":"'School Resources'!CK86","v":0},{"$f":"'School Resources'!CL86","v":0},{"$f":"'School Resources'!CM86","v":0},{"$f":"'School Resources'!CN86","v":0},{"$f":"'School Resources'!CO86","v":0},{"$f":"'School Resources'!CS86","v":472447.14514781733},{"$f":"'School Resources'!CT86","v":94489.429029563471},{"$f":"'School Resources'!CU86","v":0},{"$f":"'School Resources'!CV86","v":0},{"$f":"'School Resources'!DC86","v":0},{"$f":"CV113+CW113+CX113+CY113","v":94489.429029563471},{"$f":"'School Resources'!DD86","v":0},{"$f":"'School Resources'!DE86","v":0},{"$f":"'School Resources'!DF86","v":0},{"$f":"'School Resources'!CW86","v":0},{"$f":"'School Resources'!DH86","v":0},{"$f":"'School Resources'!DI86","v":0},{"$f":"'School Resources'!DJ86","v":0},{"$f":"SUM(DE113:DG113)","v":0},{"$f":"'School Resources'!DK86","v":21578.520979684996},{"$f":"'School Resources'!DL86","v":0},{"$f":"'School Resources'!DM86","v":0},{"$f":"'School Resources'!DN86","v":4668.542639638189},{"$f":"SUM(DI113:DL113)","v":26247.063619323184},{"$f":"'School Resources'!DO86","v":744.08693033396548},{"$f":"'School Resources'!DP86","v":0},{"$f":"'School Resources'!DQ86","v":0},{"$f":"'School Resources'!DR86","v":26247.063619323184},{"$f":"'School Resources'!DS86","v":0},{"$f":"'School Resources'!DT86","v":0},{"$f":"SUM(DQ113:DS113)","v":26247.063619323184},{"$f":"'School Resources'!DU86","v":0},{"$f":"'School Resources'!DV86","v":0},{"$f":"SUM(DU113:DV113)","v":0},{"$f":"'School Resources'!EA86","v":7539.7947080541353},{"$f":"'School Resources'!DW86","v":21578.520979684996},{"$f":"'School Resources'!DX86","v":4668.542639638189},{"$f":"SUM(DY113:DZ113)","v":26247.063619323184},{"$f":"'School Resources'!DY86","v":0},{"$f":"'School Resources'!DZ86","v":25621.081594420291},{"$f":"SUM(CU113,CZ113,DA113,DB113,DC113,DD113,DH113,DM113,DN113,DO113,DP113,DT113,EA113,EB113)","v":646421.85196568433},{"$f":"'School Resources'!EC86","v":110324.34627283808},{"$f":"'School Resources'!ED86","v":0},{"$f":"'School Resources'!EE86","v":0},{"$f":"SUM(EE113:EG113)","v":110324.34627283808},{"$f":"'School Resources'!EF86","v":0},{"$f":"'School Resources'!EG86","v":0},{"$f":"'School Resources'!EH86","v":0},{"$f":"'School Resources'!EI86","v":0},{"$f":"SUM(EJ113:EL113)","v":0},{"$f":"'School Resources'!EJ86","v":50926.632154642968},{"$f":"'School Resources'!EK86","v":0},{"$f":"'School Resources'!EL86","v":0},{"$f":"SUM(EN113:EP113)","v":50926.632154642968},{"$f":"'School Resources'!EM86","v":14887.635942109584},{"$f":"'School Resources'!EN86","v":0},{"$f":"'School Resources'!EO86","v":0},{"$f":"SUM(ER113:ET113)","v":14887.635942109584},{"$f":"'School Resources'!EP86","v":176138.61436959065},{"$f":"EI113+EJ113+EK113+EL113","v":0},{"$f":"'School Resources'!EQ86","v":34127.22134979711},{"$f":"'School Resources'!ER86","v":29876.406266236918},{"$f":"'School Resources'!ES86","v":0},{"$f":"'School Resources'!ET86","v":2987.6406266236918},{"$f":"'School Resources'!EU86","v":11950.562506494767},{"$f":"'School Resources'!EV86","v":3829.4939991035471},{"$f":"'School Resources'!EW86","v":35690.173078097258},{"$f":"'School Resources'!EX86","v":118461.4978263533},{"$f":"'School Resources'!EY86","v":974182.84046410269}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!F91","v":0},{"$f":"'School Resources'!G91","v":51.952333333333328},{"$f":"'School Resources'!H91","v":111.52033333333334},{"$f":"'School Resources'!I91","v":163.47266666666667},{"$f":"'School Resources'!J91","v":"F"},{"$f":"'School Resources'!K91","v":"F"},{"$f":"'School Resources'!L91","v":0},{"$f":"'School Resources'!M91","v":0},{"$f":"'School Resources'!N91","v":0},{"$f":"'School Resources'!O91","v":"H"},{"$f":"'School Resources'!P91","v":0},{"$f":"'School Resources'!Q91","v":0},{"$f":"'School Resources'!R91","v":0},{"$f":"'School Resources'!S91","v":0},{"$f":"'School Resources'!T91","v":0},{"$f":"'School Resources'!U91","v":0},{"$f":"'School Resources'!V91","v":0},{"$f":"'School Resources'!W91","v":1.3094285714285714},{"$f":"'School Resources'!X91","v":1.1644920634920635},{"$f":"'School Resources'!Y91","v":1.1894444444444445},{"$f":"'School Resources'!Z91","v":1.3469365079365079},{"$f":"'School Resources'!AA91","v":1.3822857142857143},{"$f":"'School Resources'!AB91","v":1.3918253968253969},{"$f":"'School Resources'!AC91","v":0},{"$f":"'School Resources'!AD91","v":2.4739206349206349},{"$f":"'School Resources'!AE91","v":5.3104920634920632},{"$f":"'School Resources'!AF91","v":7.784412698412698},{"$f":"SUM(Q114:AC114)","v":7.784412698412698},{"$f":"'School Resources'!AG91","v":0},{"$f":"'School Resources'!AH91","v":0.81639380952380958},{"$f":"'School Resources'!AI91","v":1.7524623809523809},{"$f":"'School Resources'!AP91","v":7.1368834920634923},9.7057396825396829,{"$f":"'School Resources'!AQ91","v":0},{"$f":"'School Resources'!AR91","v":0},{"$f":"'School Resources'!AS91","v":0},{"$f":"'School Resources'!AJ91","v":0.50984761904761899},{"$f":"'School Resources'!AU91","v":0},{"$f":"'School Resources'!AV91","v":0},{"$f":"'School Resources'!AW91","v":0},{"$f":"SUM(AR114:AT114)","v":0},{"$f":"'School Resources'!AX91","v":0},{"$f":"'School Resources'!AY91","v":0.15},{"$f":"'School Resources'!AZ91","v":0.23},{"$f":"'School Resources'!BA91","v":0.13896084656084662},{"$f":"SUM(AV114:AY114)","v":0.51896084656084662},{"$f":"'School Resources'!BB91","v":0},{"$f":"'School Resources'!BC91","v":0},{"$f":"'School Resources'!BD91","v":0},{"$f":"'School Resources'!BE91","v":0},{"$f":"'School Resources'!BF91","v":0},{"$f":"'School Resources'!BG91","v":1},{"$f":"SUM(BD114:BF114)","v":1},{"$f":"'School Resources'!BH91","v":0.16492804232804231},{"$f":"'School Resources'!BI91","v":0.35403280423280425},{"$f":"SUM(BH114:BI114)","v":0.51896084656084662},{"$f":"'School Resources'!BJ91","v":0.38},{"$f":"'School Resources'!BK91","v":0.13896084656084662},{"$f":"SUM(BK114:BL114)","v":0.51896084656084662},{"$f":"'School Resources'!BL91","v":0.65389066666666662},{"$f":"'School Resources'!BM91","v":1.2974021164021163},{"$f":"'School Resources'!BN91","v":4.508175322751323},{"$f":"'School Resources'!BO91","v":0},{"$f":"'School Resources'!BP91","v":0},{"$f":"'School Resources'!BQ91","v":1},{"$f":"SUM(BQ114:BS114)","v":1},{"$f":"'School Resources'!BR91","v":0},{"$f":"'School Resources'!BS91","v":0},{"$f":"'School Resources'!BT91","v":0},{"$f":"'School Resources'!BU91","v":0},0,{"$f":"'School Resources'!BV91","v":0},{"$f":"'School Resources'!BW91","v":0},{"$f":"'School Resources'!BX91","v":1},{"$f":"SUM(BZ114:CB114)","v":1},{"$f":"'School Resources'!BY91","v":0},{"$f":"'School Resources'!BZ91","v":0},{"$f":"'School Resources'!CA91","v":1.0379216931216932},{"$f":"SUM(CD114:CF114)","v":1.0379216931216932},{"$f":"'School Resources'!CC91","v":0},{"$f":"'School Resources'!CD91","v":0},{"$f":"'School Resources'!CE91","v":0},{"$f":"'School Resources'!CF91","v":0},{"$f":"'School Resources'!CG91","v":0},{"$f":"'School Resources'!CH91","v":0},{"$f":"'School Resources'!CI91","v":0},{"$f":"'School Resources'!CJ91","v":98362.341035110017},{"$f":"'School Resources'!CK91","v":87474.924544315669},{"$f":"'School Resources'!CL91","v":89349.310561567749},{"$f":"'School Resources'!CM91","v":101179.88184857481},{"$f":"'School Resources'!CN91","v":103835.26203968193},{"$f":"'School Resources'!CO91","v":104551.86890760082},{"$f":"'School Resources'!CS91","v":584753.58893685089},{"$f":"'School Resources'!CT91","v":0},{"$f":"'School Resources'!CU91","v":61326.297641210476},{"$f":"'School Resources'!CV91","v":131642.38670795035},{"$f":"'School Resources'!DC91","v":536112.15097309323},729080.8353222541,{"$f":"'School Resources'!DD91","v":0},{"$f":"'School Resources'!DE91","v":0},{"$f":"'School Resources'!DF91","v":0},{"$f":"'School Resources'!CW91","v":38299.000399836928},{"$f":"'School Resources'!DH91","v":0},{"$f":"'School Resources'!DI91","v":0},{"$f":"'School Resources'!DJ91","v":0},{"$f":"SUM(DE114:DG114)","v":0},{"$f":"'School Resources'!DK91","v":0},{"$f":"'School Resources'!DL91","v":11267.778538824516},{"$f":"'School Resources'!DM91","v":17277.260426197594},{"$f":"'School Resources'!DN91","v":10438.533630767961},{"$f":"SUM(DI114:DL114)","v":38983.572595790072},{"$f":"'School Resources'!DO91","v":0},{"$f":"'School Resources'!DP91","v":0},{"$f":"'School Resources'!DQ91","v":0},{"$f":"'School Resources'!DR91","v":0},{"$f":"'School Resources'!DS91","v":0},{"$f":"'School Resources'!DT91","v":75118.523592163445},{"$f":"SUM(DQ114:DS114)","v":75118.523592163445},{"$f":"'School Resources'!DU91","v":11777.216849198956},{"$f":"'School Resources'!DV91","v":25280.850050269491},{"$f":"SUM(DU114:DV114)","v":37058.066899468446},{"$f":"'School Resources'!EA91","v":17493.07717900406},{"$f":"'School Resources'!DW91","v":28545.038965022108},{"$f":"'School Resources'!DX91","v":10438.533630767961},{"$f":"SUM(DY114:DZ114)","v":38983.572595790072},{"$f":"'School Resources'!DY91","v":49119.301470695478},{"$f":"'School Resources'!DZ91","v":47412.283213864503},1554338.394913381,{"$f":"'School Resources'!EC91","v":0},{"$f":"'School Resources'!ED91","v":0},{"$f":"'School Resources'!EE91","v":106366.15712546834},{"$f":"SUM(EE114:EG114)","v":106366.15712546834},{"$f":"'School Resources'!EF91","v":0},{"$f":"'School Resources'!EG91","v":0},{"$f":"'School Resources'!EH91","v":0},{"$f":"'School Resources'!EI91","v":0},0,{"$f":"'School Resources'!EJ91","v":0},{"$f":"'School Resources'!EK91","v":0},{"$f":"'School Resources'!EL91","v":56249.823527933229},{"$f":"SUM(EN114:EP114)","v":56249.823527933229},{"$f":"'School Resources'!EM91","v":0},{"$f":"'School Resources'!EN91","v":0},{"$f":"'School Resources'!EO91","v":48051.20862002849},{"$f":"SUM(ER114:ET114)","v":48051.20862002849},{"$f":"'School Resources'!EP91","v":210667.18927343006},0,{"$f":"'School Resources'!EQ91","v":63323.622053886909},{"$f":"'School Resources'!ER91","v":48075.517550260607},{"$f":"'School Resources'!ES91","v":50022.355542305289},{"$f":"'School Resources'!ET91","v":4807.5517550260611},{"$f":"'School Resources'!EU91","v":19230.207020104244},{"$f":"'School Resources'!EV91","v":6162.2172466765423},{"$f":"'School Resources'!EW91","v":207319.80912824901},{"$f":"'School Resources'!EX91","v":398941.28029650869},{"$f":"'School Resources'!EY91","v":2265910.2917756569}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!F97","v":266.80899999999997},{"$f":"'School Resources'!G97","v":0},{"$f":"'School Resources'!H97","v":0},{"$f":"'School Resources'!I97","v":266.80899999999997},{"$f":"'School Resources'!J97","v":"F"},{"$f":"'School Resources'!K97","v":"F"},{"$f":"'School Resources'!L97","v":0},{"$f":"'School Resources'!M97","v":0},{"$f":"'School Resources'!N97","v":0},{"$f":"'School Resources'!O97","v":"E"},{"$f":"'School Resources'!P97","v":0},{"$f":"'School Resources'!Q97","v":0},{"$f":"'School Resources'!R97","v":0},{"$f":"'School Resources'!S97","v":0},{"$f":"'School Resources'!T97","v":8.1412499999999994},{"$f":"'School Resources'!U97","v":8.5343125000000004},{"$f":"'School Resources'!V97","v":0},{"$f":"'School Resources'!W97","v":0},{"$f":"'School Resources'!X97","v":0},{"$f":"'School Resources'!Y97","v":0},{"$f":"'School Resources'!Z97","v":0},{"$f":"'School Resources'!AA97","v":0},{"$f":"'School Resources'!AB97","v":0},{"$f":"'School Resources'!AC97","v":16.675562499999998},{"$f":"'School Resources'!AD97","v":0},{"$f":"'School Resources'!AE97","v":0},{"$f":"'School Resources'!AF97","v":16.675562499999998},{"$f":"SUM(Q115:AC115)","v":16.675562499999998},{"$f":"'School Resources'!AG97","v":3.3351124999999997},{"$f":"'School Resources'!AH97","v":0},{"$f":"'School Resources'!AI97","v":0},{"$f":"'School Resources'!AP97","v":0},3.3351124999999997,{"$f":"'School Resources'!AQ97","v":0},{"$f":"'School Resources'!AR97","v":0},{"$f":"'School Resources'!AS97","v":0},{"$f":"'School Resources'!AJ97","v":0},{"$f":"'School Resources'!AU97","v":0},{"$f":"'School Resources'!AV97","v":0},{"$f":"'School Resources'!AW97","v":0},{"$f":"SUM(AR115:AT115)","v":0},{"$f":"'School Resources'!AX97","v":1},{"$f":"'School Resources'!AY97","v":0},{"$f":"'School Resources'!AZ97","v":0},{"$f":"'School Resources'!BA97","v":0},{"$f":"SUM(AV115:AY115)","v":1},{"$f":"'School Resources'!BB97","v":0.06},{"$f":"'School Resources'!BC97","v":0},{"$f":"'School Resources'!BD97","v":0},{"$f":"'School Resources'!BE97","v":0.92642013888888874},{"$f":"'School Resources'!BF97","v":0},{"$f":"'School Resources'!BG97","v":0},{"$f":"SUM(BD115:BF115)","v":0.92642013888888874},{"$f":"'School Resources'!BH97","v":0},{"$f":"'School Resources'!BI97","v":0},{"$f":"SUM(BH115:BI115)","v":0},{"$f":"'School Resources'!BJ97","v":1},{"$f":"'School Resources'!BK97","v":0},{"$f":"SUM(BK115:BL115)","v":1},{"$f":"'School Resources'!BL97","v":0},{"$f":"'School Resources'!BM97","v":1.8528402777777775},{"$f":"'School Resources'!BN97","v":4.839260416666666},{"$f":"'School Resources'!BO97","v":1},{"$f":"'School Resources'!BP97","v":0},{"$f":"'School Resources'!BQ97","v":0},{"$f":"SUM(BQ115:BS115)","v":1},{"$f":"'School Resources'!BR97","v":0},{"$f":"'School Resources'!BS97","v":0},{"$f":"'School Resources'!BT97","v":0},{"$f":"'School Resources'!BU97","v":0},0,{"$f":"'School Resources'!BV97","v":1},{"$f":"'School Resources'!BW97","v":0},{"$f":"'School Resources'!BX97","v":0},{"$f":"SUM(BZ115:CB115)","v":1},{"$f":"'School Resources'!BY97","v":0.92642013888888874},{"$f":"'School Resources'!BZ97","v":0},{"$f":"'School Resources'!CA97","v":0},{"$f":"SUM(CD115:CF115)","v":0.92642013888888874},{"$f":"'School Resources'!CC97","v":0},{"$f":"'School Resources'!CD97","v":0},{"$f":"'School Resources'!CE97","v":0},{"$f":"'School Resources'!CF97","v":0},{"$f":"'School Resources'!CG97","v":627976.97237460362},{"$f":"'School Resources'!CH97","v":658295.92814969877},{"$f":"'School Resources'!CI97","v":0},{"$f":"'School Resources'!CJ97","v":0},{"$f":"'School Resources'!CK97","v":0},{"$f":"'School Resources'!CL97","v":0},{"$f":"'School Resources'!CM97","v":0},{"$f":"'School Resources'!CN97","v":0},{"$f":"'School Resources'!CO97","v":0},{"$f":"'School Resources'!CS97","v":1286272.9005243022},{"$f":"'School Resources'!CT97","v":257254.58010486045},{"$f":"'School Resources'!CU97","v":0},{"$f":"'School Resources'!CV97","v":0},{"$f":"'School Resources'!DC97","v":0},257254.58010486045,{"$f":"'School Resources'!DD97","v":0},{"$f":"'School Resources'!DE97","v":0},{"$f":"'School Resources'!DF97","v":0},{"$f":"'School Resources'!CW97","v":0},{"$f":"'School Resources'!DH97","v":0},{"$f":"'School Resources'!DI97","v":0},{"$f":"'School Resources'!DJ97","v":0},{"$f":"SUM(DE115:DG115)","v":0},{"$f":"'School Resources'!DK97","v":77135.203116794553},{"$f":"'School Resources'!DL97","v":0},{"$f":"'School Resources'!DM97","v":0},{"$f":"'School Resources'!DN97","v":0},{"$f":"SUM(DI115:DL115)","v":77135.203116794553},{"$f":"'School Resources'!DO97","v":4628.1121870076731},{"$f":"'School Resources'!DP97","v":0},{"$f":"'School Resources'!DQ97","v":0},{"$f":"'School Resources'!DR97","v":71459.60558468345},{"$f":"'School Resources'!DS97","v":0},{"$f":"'School Resources'!DT97","v":0},{"$f":"SUM(DQ115:DS115)","v":71459.60558468345},{"$f":"'School Resources'!DU97","v":0},{"$f":"'School Resources'!DV97","v":0},{"$f":"SUM(DU115:DV115)","v":0},{"$f":"'School Resources'!EA97","v":19903.435567615139},{"$f":"'School Resources'!DW97","v":77135.203116794553},{"$f":"'School Resources'!DX97","v":0},{"$f":"SUM(DY115:DZ115)","v":77135.203116794553},{"$f":"'School Resources'!DY97","v":0},{"$f":"'School Resources'!DZ97","v":69106.972454612056},1773885.6046344428,{"$f":"'School Resources'!EC97","v":115493.12291611273},{"$f":"'School Resources'!ED97","v":0},{"$f":"'School Resources'!EE97","v":0},{"$f":"SUM(EE115:EG115)","v":115493.12291611273},{"$f":"'School Resources'!EF97","v":0},{"$f":"'School Resources'!EG97","v":0},{"$f":"'School Resources'!EH97","v":0},{"$f":"'School Resources'!EI97","v":0},0,{"$f":"'School Resources'!EJ97","v":55347.382128863028},{"$f":"'School Resources'!EK97","v":0},{"$f":"'School Resources'!EL97","v":0},{"$f":"SUM(EN115:EP115)","v":55347.382128863028},{"$f":"'School Resources'!EM97","v":42247.747903820462},{"$f":"'School Resources'!EN97","v":0},{"$f":"'School Resources'!EO97","v":0},{"$f":"SUM(ER115:ET115)","v":42247.747903820462},{"$f":"'School Resources'!EP97","v":213088.2529487962},0,{"$f":"'School Resources'!EQ97","v":89629.684788656479},{"$f":"'School Resources'!ER97","v":78465.599317729866},{"$f":"'School Resources'!ES97","v":0},{"$f":"'School Resources'!ET97","v":7846.5599317729866},{"$f":"'School Resources'!EU97","v":31386.239727091946},{"$f":"'School Resources'!EV97","v":10057.553075347079},{"$f":"'School Resources'!EW97","v":6464.8821233749995},{"$f":"'School Resources'!EX97","v":223850.51896397336},{"$f":"'School Resources'!EY97","v":2299834.7845694395}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!F103","v":0},{"$f":"'School Resources'!G103","v":0},{"$f":"'School Resources'!H103","v":46.206333333333333},{"$f":"'School Resources'!I103","v":46.206333333333333},{"$f":"'School Resources'!J103","v":"F"},{"$f":"'School Resources'!K103","v":"T"},{"$f":"'School Resources'!L103","v":0},{"$f":"'School Resources'!M103","v":0},{"$f":"'School Resources'!N103","v":0},{"$f":"'School Resources'!O103","v":"H"},{"$f":"'School Resources'!P103","v":0},{"$f":"'School Resources'!Q103","v":0},{"$f":"'School Resources'!R103","v":0},{"$f":"'School Resources'!S103","v":0},{"$f":"'School Resources'!T103","v":0},{"$f":"'School Resources'!U103","v":0},{"$f":"'School Resources'!V103","v":0},{"$f":"'School Resources'!W103","v":0},{"$f":"'School Resources'!X103","v":0},{"$f":"'School Resources'!Y103","v":0},{"$f":"'School Resources'!Z103","v":0},{"$f":"'School Resources'!AA103","v":0},{"$f":"'School Resources'!AB103","v":0},{"$f":"'School Resources'!AC103","v":0},{"$f":"'School Resources'!AD103","v":0},{"$f":"'School Resources'!AE103","v":0},{"$f":"'School Resources'!AF103","v":0},{"$f":"SUM(Q116:AC116)","v":0},{"$f":"'School Resources'!AG103","v":0},{"$f":"'School Resources'!AH103","v":0},{"$f":"'School Resources'!AI103","v":0},{"$f":"'School Resources'!AP103","v":0},0,{"$f":"'School Resources'!AQ103","v":0},{"$f":"'School Resources'!AR103","v":6.6009047619047623},{"$f":"'School Resources'!AS103","v":0},{"$f":"'School Resources'!AJ103","v":0},{"$f":"'School Resources'!AU103","v":0},{"$f":"'School Resources'!AV103","v":0},{"$f":"'School Resources'!AW103","v":0},{"$f":"SUM(AR116:AT116)","v":0},{"$f":"'School Resources'!AX103","v":0},{"$f":"'School Resources'!AY103","v":0},{"$f":"'School Resources'!AZ103","v":0},{"$f":"'School Resources'!BA103","v":0},{"$f":"SUM(AV116:AY116)","v":0},{"$f":"'School Resources'!BB103","v":0},{"$f":"'School Resources'!BC103","v":0},{"$f":"'School Resources'!BD103","v":0},{"$f":"'School Resources'!BE103","v":0},{"$f":"'School Resources'!BF103","v":0},{"$f":"'School Resources'!BG103","v":0},{"$f":"SUM(BD116:BF116)","v":0},{"$f":"'School Resources'!BH103","v":0},{"$f":"'School Resources'!BI103","v":0},{"$f":"SUM(BH116:BI116)","v":0},{"$f":"'School Resources'!BJ103","v":0},{"$f":"'School Resources'!BK103","v":0},{"$f":"SUM(BK116:BL116)","v":0},{"$f":"'School Resources'!BL103","v":0},{"$f":"'School Resources'!BM103","v":0},{"$f":"'School Resources'!BN103","v":0},{"$f":"'School Resources'!BO103","v":0},{"$f":"'School Resources'!BP103","v":0},{"$f":"'School Resources'!BQ103","v":0},{"$f":"SUM(BQ116:BS116)","v":0},{"$f":"'School Resources'!BR103","v":1},{"$f":"'School Resources'!BS103","v":0},{"$f":"'School Resources'!BT103","v":0},{"$f":"'School Resources'!BU103","v":0},0,{"$f":"'School Resources'!BV103","v":0},{"$f":"'School Resources'!BW103","v":0},{"$f":"'School Resources'!BX103","v":0},{"$f":"SUM(BZ116:CB116)","v":0},{"$f":"'School Resources'!BY103","v":0},{"$f":"'School Resources'!BZ103","v":0},{"$f":"'School Resources'!CA103","v":0},{"$f":"SUM(CD116:CF116)","v":0},{"$f":"'School Resources'!CC103","v":0},{"$f":"'School Resources'!CD103","v":0},{"$f":"'School Resources'!CE103","v":0},{"$f":"'School Resources'!CF103","v":0},{"$f":"'School Resources'!CG103","v":0},{"$f":"'School Resources'!CH103","v":0},{"$f":"'School Resources'!CI103","v":0},{"$f":"'School Resources'!CJ103","v":0},{"$f":"'School Resources'!CK103","v":0},{"$f":"'School Resources'!CL103","v":0},{"$f":"'School Resources'!CM103","v":0},{"$f":"'School Resources'!CN103","v":0},{"$f":"'School Resources'!CO103","v":0},{"$f":"'School Resources'!CS103","v":0},{"$f":"'School Resources'!CT103","v":0},{"$f":"'School Resources'!CU103","v":0},{"$f":"'School Resources'!CV103","v":0},{"$f":"'School Resources'!DC103","v":0},0,{"$f":"'School Resources'!DD103","v":0},{"$f":"'School Resources'!DE103","v":502346.06366343854},{"$f":"'School Resources'!DF103","v":0},{"$f":"'School Resources'!CW103","v":0},{"$f":"'School Resources'!DH103","v":0},{"$f":"'School Resources'!DI103","v":0},{"$f":"'School Resources'!DJ103","v":0},{"$f":"SUM(DE116:DG116)","v":0},{"$f":"'School Resources'!DK103","v":0},{"$f":"'School Resources'!DL103","v":0},{"$f":"'School Resources'!DM103","v":0},{"$f":"'School Resources'!DN103","v":0},{"$f":"SUM(DI116:DL116)","v":0},{"$f":"'School Resources'!DO103","v":0},{"$f":"'School Resources'!DP103","v":0},{"$f":"'School Resources'!DQ103","v":0},{"$f":"'School Resources'!DR103","v":0},{"$f":"'School Resources'!DS103","v":0},{"$f":"'School Resources'!DT103","v":0},{"$f":"SUM(DQ116:DS116)","v":0},{"$f":"'School Resources'!DU103","v":0},{"$f":"'School Resources'!DV103","v":0},0,{"$f":"'School Resources'!EA103","v":6235.238435244024},{"$f":"'School Resources'!DW103","v":0},{"$f":"'School Resources'!DX103","v":0},0,{"$f":"'School Resources'!DY103","v":0},{"$f":"'School Resources'!DZ103","v":0},502346.06366343854,{"$f":"'School Resources'!EC103","v":0},{"$f":"'School Resources'!ED103","v":0},{"$f":"'School Resources'!EE103","v":0},0,{"$f":"'School Resources'!EF103","v":98339.630670705243},{"$f":"'School Resources'!EG103","v":0},{"$f":"'School Resources'!EH103","v":0},{"$f":"'School Resources'!EI103","v":0},0,{"$f":"'School Resources'!EJ103","v":0},{"$f":"'School Resources'!EK103","v":0},{"$f":"'School Resources'!EL103","v":0},0,{"$f":"'School Resources'!EM103","v":0},{"$f":"'School Resources'!EN103","v":0},{"$f":"'School Resources'!EO103","v":0},0,{"$f":"'School Resources'!EP103","v":98339.630670705243},98339.630670705243,{"$f":"'School Resources'!EQ103","v":19005.848632326743},{"$f":"'School Resources'!ER103","v":13588.775630787562},{"$f":"'School Resources'!ES103","v":9822.571633761765},{"$f":"'School Resources'!ET103","v":1358.8775630787563},{"$f":"'School Resources'!EU103","v":5435.5102523150254},{"$f":"'School Resources'!EV103","v":1741.7802619745923},{"$f":"'School Resources'!EW103","v":84950.7361892263},{"$f":"'School Resources'!EX103","v":135904.10016347075},{"$f":"'School Resources'!EY103","v":742825.03293285856}]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!F106","v":0},{"$f":"'School Resources'!G106","v":93.775000000000006},{"$f":"'School Resources'!H106","v":0},{"$f":"'School Resources'!I106","v":93.775000000000006},{"$f":"'School Resources'!J106","v":"F"},{"$f":"'School Resources'!K106","v":"F"},{"$f":"'School Resources'!L106","v":0},{"$f":"'School Resources'!M106","v":0},{"$f":"'School Resources'!N106","v":0},{"$f":"'School Resources'!O106","v":"M"},{"$f":"'School Resources'!P106","v":0},{"$f":"'School Resources'!Q106","v":0},{"$f":"'School Resources'!R106","v":0},{"$f":"'School Resources'!S106","v":0},{"$f":"'School Resources'!T106","v":0},{"$f":"'School Resources'!U106","v":0},{"$f":"'School Resources'!V106","v":1.805857142857143},{"$f":"'School Resources'!W106","v":1.4215238095238096},{"$f":"'School Resources'!X106","v":1.2380952380952381},{"$f":"'School Resources'!Y106","v":0},{"$f":"'School Resources'!Z106","v":0},{"$f":"'School Resources'!AA106","v":0},{"$f":"'School Resources'!AB106","v":0},{"$f":"'School Resources'!AC106","v":0},{"$f":"'School Resources'!AD106","v":4.465476190476191},{"$f":"'School Resources'!AE106","v":0},{"$f":"'School Resources'!AF106","v":4.465476190476191},4.465476190476191,{"$f":"'School Resources'!AG106","v":0},{"$f":"'School Resources'!AH106","v":1.4736071428571431},{"$f":"'School Resources'!AI106","v":0},{"$f":"'School Resources'!AP106","v":2.0609166666666656},3.534523809523809,{"$f":"'School Resources'!AQ106","v":0},{"$f":"'School Resources'!AR106","v":0},{"$f":"'School Resources'!AS106","v":0},{"$f":"'School Resources'!AJ106","v":0},{"$f":"'School Resources'!AU106","v":0},{"$f":"'School Resources'!AV106","v":0},{"$f":"'School Resources'!AW106","v":0},0,{"$f":"'School Resources'!AX106","v":0},{"$f":"'School Resources'!AY106","v":0.48},{"$f":"'School Resources'!AZ106","v":0},{"$f":"'School Resources'!BA106","v":0},0.48,{"$f":"'School Resources'!BB106","v":0},{"$f":"'School Resources'!BC106","v":0},{"$f":"'School Resources'!BD106","v":0},{"$f":"'School Resources'!BE106","v":0},{"$f":"'School Resources'!BF106","v":0.89309523809523828},{"$f":"'School Resources'!BG106","v":0},0.89309523809523828,{"$f":"'School Resources'!BH106","v":0.29769841269841274},{"$f":"'School Resources'!BI106","v":0},0.29769841269841274,{"$f":"'School Resources'!BJ106","v":0.48},{"$f":"'School Resources'!BK106","v":0},0.48,{"$f":"'School Resources'!BL106","v":0.37510000000000004},{"$f":"'School Resources'!BM106","v":0.59539682539682548},{"$f":"'School Resources'!BN106","v":3.1212904761904769},{"$f":"'School Resources'!BO106","v":0},{"$f":"'School Resources'!BP106","v":0.89309523809523828},{"$f":"'School Resources'!BQ106","v":0},0.89309523809523828,{"$f":"'School Resources'!BR106","v":0},{"$f":"'School Resources'!BS106","v":0},{"$f":"'School Resources'!BT106","v":0},{"$f":"'School Resources'!BU106","v":0},0,{"$f":"'School Resources'!BV106","v":0},{"$f":"'School Resources'!BW106","v":0.89309523809523828},{"$f":"'School Resources'!BX106","v":0},0.89309523809523828,{"$f":"'School Resources'!BY106","v":0},{"$f":"'School Resources'!BZ106","v":0.29769841269841274},{"$f":"'School Resources'!CA106","v":0},0.29769841269841274,{"$f":"'School Resources'!CC106","v":0},{"$f":"'School Resources'!CD106","v":0},{"$f":"'School Resources'!CE106","v":0},{"$f":"'School Resources'!CF106","v":0},{"$f":"'School Resources'!CG106","v":0},{"$f":"'School Resources'!CH106","v":0},{"$f":"'School Resources'!CI106","v":132273.94290480099},{"$f":"'School Resources'!CJ106","v":104122.61012035228},{"$f":"'School Resources'!CK106","v":90686.984561475256},{"$f":"'School Resources'!CL106","v":0},{"$f":"'School Resources'!CM106","v":0},{"$f":"'School Resources'!CN106","v":0},{"$f":"'School Resources'!CO106","v":0},{"$f":"'School Resources'!CS106","v":327083.53758662858},{"$f":"'School Resources'!CT106","v":0},{"$f":"'School Resources'!CU106","v":107937.56740358743},{"$f":"'School Resources'!CV106","v":0},{"$f":"'School Resources'!DC106","v":150956.33371470097},258893.9011182884,{"$f":"'School Resources'!DD106","v":0},{"$f":"'School Resources'!DE106","v":0},{"$f":"'School Resources'!DF106","v":0},{"$f":"'School Resources'!CW106","v":0},{"$f":"'School Resources'!DH106","v":0},{"$f":"'School Resources'!DI106","v":0},{"$f":"'School Resources'!DJ106","v":0},0,{"$f":"'School Resources'!DK106","v":0},{"$f":"'School Resources'!DL106","v":35158.646322295019},{"$f":"'School Resources'!DM106","v":0},{"$f":"'School Resources'!DN106","v":0},35158.646322295019,{"$f":"'School Resources'!DO106","v":0},{"$f":"'School Resources'!DP106","v":0},{"$f":"'School Resources'!DQ106","v":0},{"$f":"'School Resources'!DR106","v":0},{"$f":"'School Resources'!DS106","v":65416.707517325718},{"$f":"'School Resources'!DT106","v":0},65416.707517325718,{"$f":"'School Resources'!DU106","v":23907.037671665181},{"$f":"'School Resources'!DV106","v":0},23907.037671665181,{"$f":"'School Resources'!EA106","v":8010.2385715396586},{"$f":"'School Resources'!DW106","v":35158.646322295019},{"$f":"'School Resources'!DX106","v":0},35158.646322295019,{"$f":"'School Resources'!DY106","v":27475.017157276798},{"$f":"'School Resources'!DZ106","v":22296.367138192716},749186.45602410962,{"$f":"'School Resources'!EC106","v":0},{"$f":"'School Resources'!ED106","v":93853.261034727606},{"$f":"'School Resources'!EE106","v":0},93853.261034727606,{"$f":"'School Resources'!EF106","v":0},{"$f":"'School Resources'!EG106","v":0},{"$f":"'School Resources'!EH106","v":0},{"$f":"'School Resources'!EI106","v":0},0,{"$f":"'School Resources'!EJ106","v":0},{"$f":"'School Resources'!EK106","v":48522.948267460852},{"$f":"'School Resources'!EL106","v":0},48522.948267460852,{"$f":"'School Resources'!EM106","v":0},{"$f":"'School Resources'!EN106","v":13343.264097253099},{"$f":"'School Resources'!EO106","v":0},13343.264097253099,{"$f":"'School Resources'!EP106","v":155719.47339944154},0,{"$f":"'School Resources'!EQ106","v":31502.02463581162},{"$f":"'School Resources'!ER106","v":27578.198546601197},{"$f":"'School Resources'!ES106","v":0},{"$f":"'School Resources'!ET106","v":2757.8198546601197},{"$f":"'School Resources'!EU106","v":11031.279418640479},{"$f":"'School Resources'!EV106","v":3534.9146379645085},{"$f":"'School Resources'!EW106","v":53391.071476273202},{"$f":"'School Resources'!EX106","v":129795.30856995113},{"$f":"'School Resources'!EY106","v":1088914.8813748998}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!F110","v":0},{"$f":"'School Resources'!G110","v":0},{"$f":"'School Resources'!H110","v":148.886},{"$f":"'School Resources'!I110","v":148.886},{"$f":"'School Resources'!J110","v":"F"},{"$f":"'School Resources'!K110","v":"F"},{"$f":"'School Resources'!L110","v":0},{"$f":"'School Resources'!M110","v":0},{"$f":"'School Resources'!N110","v":0},{"$f":"'School Resources'!O110","v":"H"},{"$f":"'School Resources'!P110","v":0},{"$f":"'School Resources'!Q110","v":0},{"$f":"'School Resources'!R110","v":0},{"$f":"'School Resources'!S110","v":0},{"$f":"'School Resources'!T110","v":0},{"$f":"'School Resources'!U110","v":0},{"$f":"'School Resources'!V110","v":0},{"$f":"'School Resources'!W110","v":0},{"$f":"'School Resources'!X110","v":0},{"$f":"'School Resources'!Y110","v":2.9150952380952382},{"$f":"'School Resources'!Z110","v":1.7896666666666665},{"$f":"'School Resources'!AA110","v":0.86476190476190473},{"$f":"'School Resources'!AB110","v":1.5202857142857142},{"$f":"'School Resources'!AC110","v":0},{"$f":"'School Resources'!AD110","v":0},{"$f":"'School Resources'!AE110","v":7.0898095238095244},{"$f":"'School Resources'!AF110","v":7.0898095238095244},7.0898095238095244,{"$f":"'School Resources'!AG110","v":0},{"$f":"'School Resources'!AH110","v":0},{"$f":"'School Resources'!AI110","v":2.3396371428571432},{"$f":"'School Resources'!AP110","v":0.38688666666666549},2.7265238095238087,{"$f":"'School Resources'!AQ110","v":0},{"$f":"'School Resources'!AR110","v":0},{"$f":"'School Resources'!AS110","v":0},{"$f":"'School Resources'!AJ110","v":0.18366666666666664},{"$f":"'School Resources'!AU110","v":0},{"$f":"'School Resources'!AV110","v":0},{"$f":"'School Resources'!AW110","v":0},0,{"$f":"'School Resources'!AX110","v":0},{"$f":"'School Resources'!AY110","v":0},{"$f":"'School Resources'!AZ110","v":1.2},{"$f":"'School Resources'!BA110","v":0},1.2,{"$f":"'School Resources'!BB110","v":0.38},{"$f":"'School Resources'!BC110","v":0},{"$f":"'School Resources'!BD110","v":0},{"$f":"'School Resources'!BE110","v":0},{"$f":"'School Resources'!BF110","v":0},{"$f":"'School Resources'!BG110","v":1},1,{"$f":"'School Resources'!BH110","v":0},{"$f":"'School Resources'!BI110","v":0.47265396825396822},0.47265396825396822,{"$f":"'School Resources'!BJ110","v":1.2},{"$f":"'School Resources'!BK110","v":0},1.2,{"$f":"'School Resources'!BL110","v":0.59554399999999996},{"$f":"'School Resources'!BM110","v":1.1816349206349206},{"$f":"'School Resources'!BN110","v":6.0298328888888886},{"$f":"'School Resources'!BO110","v":0},{"$f":"'School Resources'!BP110","v":0},{"$f":"'School Resources'!BQ110","v":1},1,{"$f":"'School Resources'!BR110","v":0},{"$f":"'School Resources'!BS110","v":0},{"$f":"'School Resources'!BT110","v":0},{"$f":"'School Resources'!BU110","v":0},0,{"$f":"'School Resources'!BV110","v":0},{"$f":"'School Resources'!BW110","v":0},{"$f":"'School Resources'!BX110","v":1},1,{"$f":"'School Resources'!BY110","v":0},{"$f":"'School Resources'!BZ110","v":0},{"$f":"'School Resources'!CA110","v":0.94530793650793643},0.94530793650793643,{"$f":"'School Resources'!CC110","v":0},{"$f":"'School Resources'!CD110","v":0},{"$f":"'School Resources'!CE110","v":0},{"$f":"'School Resources'!CF110","v":0},{"$f":"'School Resources'!CG110","v":0},{"$f":"'School Resources'!CH110","v":0},{"$f":"'School Resources'!CI110","v":0},{"$f":"'School Resources'!CJ110","v":0},{"$f":"'School Resources'!CK110","v":0},{"$f":"'School Resources'!CL110","v":219988.56665118778},{"$f":"'School Resources'!CM110","v":135057.75030549668},{"$f":"'School Resources'!CN110","v":65259.525464912847},{"$f":"'School Resources'!CO110","v":114728.83314938367},{"$f":"'School Resources'!CS110","v":535034.67557098099},{"$f":"'School Resources'!CT110","v":0},{"$f":"'School Resources'!CU110","v":0},{"$f":"'School Resources'!CV110","v":176561.44293842374},{"$f":"'School Resources'!DC110","v":29196.522344864461},205757.96528328821,{"$f":"'School Resources'!DD110","v":0},{"$f":"'School Resources'!DE110","v":0},{"$f":"'School Resources'!DF110","v":0},{"$f":"'School Resources'!CW110","v":13860.461988885949},{"$f":"'School Resources'!DH110","v":0},{"$f":"'School Resources'!DI110","v":0},{"$f":"'School Resources'!DJ110","v":0},0,{"$f":"'School Resources'!DK110","v":0},{"$f":"'School Resources'!DL110","v":0},{"$f":"'School Resources'!DM110","v":90558.37234117862},{"$f":"'School Resources'!DN110","v":0},90558.37234117862,{"$f":"'School Resources'!DO110","v":28676.817908039899},{"$f":"'School Resources'!DP110","v":0},{"$f":"'School Resources'!DQ110","v":0},{"$f":"'School Resources'!DR110","v":0},{"$f":"'School Resources'!DS110","v":0},{"$f":"'School Resources'!DT110","v":75465.310284315521},75465.310284315521,{"$f":"'School Resources'!DU110","v":0},{"$f":"'School Resources'!DV110","v":29322.515659922377},29322.515659922377,{"$f":"'School Resources'!EA110","v":10938.509747456279},{"$f":"'School Resources'!DW110","v":90558.37234117862},{"$f":"'School Resources'!DX110","v":0},90558.37234117862,{"$f":"'School Resources'!DY110","v":44942.9127479624},{"$f":"'School Resources'!DZ110","v":47282.594236235076},1084854.8884658301,{"$f":"'School Resources'!EC110","v":0},{"$f":"'School Resources'!ED110","v":0},{"$f":"'School Resources'!EE110","v":115690.82250111364},115690.82250111364,{"$f":"'School Resources'!EF110","v":0},{"$f":"'School Resources'!EG110","v":0},{"$f":"'School Resources'!EH110","v":0},{"$f":"'School Resources'!EI110","v":0},0,{"$f":"'School Resources'!EJ110","v":0},{"$f":"'School Resources'!EK110","v":0},{"$f":"'School Resources'!EL110","v":57811.830698840487},57811.830698840487,{"$f":"'School Resources'!EM110","v":0},{"$f":"'School Resources'!EN110","v":0},{"$f":"'School Resources'!EO110","v":44899.439510480624},44899.439510480624,{"$f":"'School Resources'!EP110","v":218402.09271043475},0,{"$f":"'School Resources'!EQ110","v":61240.626021092336},{"$f":"'School Resources'!ER110","v":43785.738936915659},{"$f":"'School Resources'!ES110","v":15006.706662691584},{"$f":"'School Resources'!ET110","v":4378.5738936915659},{"$f":"'School Resources'!EU110","v":17514.295574766264},{"$f":"'School Resources'!EV110","v":5612.3625783842581},{"$f":"'School Resources'!EW110","v":214678.12500731667},{"$f":"'School Resources'!EX110","v":362216.4286748583},{"$f":"'School Resources'!EY110","v":1753017.029494737}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!F113","v":0},{"$f":"'School Resources'!G113","v":0},{"$f":"'School Resources'!H113","v":51.886666666666663},{"$f":"'School Resources'!I113","v":51.886666666666663},{"$f":"'School Resources'!J113","v":"F"},{"$f":"'School Resources'!K113","v":"F"},{"$f":"'School Resources'!L113","v":0},{"$f":"'School Resources'!M113","v":0},{"$f":"'School Resources'!N113","v":0},{"$f":"'School Resources'!O113","v":"H"},{"$f":"'School Resources'!P113","v":0},{"$f":"'School Resources'!Q113","v":0},{"$f":"'School Resources'!R113","v":0},{"$f":"'School Resources'!S113","v":0},{"$f":"'School Resources'!T113","v":0},{"$f":"'School Resources'!U113","v":0},{"$f":"'School Resources'!V113","v":0},{"$f":"'School Resources'!W113","v":0},{"$f":"'School Resources'!X113","v":0},{"$f":"'School Resources'!Y113","v":0.97799999999999987},{"$f":"'School Resources'!Z113","v":0.89909523809523806},{"$f":"'School Resources'!AA113","v":0.38192063492063494},{"$f":"'School Resources'!AB113","v":0.21177777777777779},{"$f":"'School Resources'!AC113","v":0},{"$f":"'School Resources'!AD113","v":0},{"$f":"'School Resources'!AE113","v":2.4707936507936505},{"$f":"'School Resources'!AF113","v":2.4707936507936505},2.4707936507936505,{"$f":"'School Resources'!AG113","v":0},{"$f":"'School Resources'!AH113","v":0},{"$f":"'School Resources'!AI113","v":0.81536190476190473},{"$f":"'School Resources'!AP113","v":6.7138444444444447},7.5292063492063495,{"$f":"'School Resources'!AQ113","v":0},{"$f":"'School Resources'!AR113","v":0},{"$f":"'School Resources'!AS113","v":0},{"$f":"'School Resources'!AJ113","v":0},{"$f":"'School Resources'!AU113","v":0},{"$f":"'School Resources'!AV113","v":0},{"$f":"'School Resources'!AW113","v":0},0,{"$f":"'School Resources'!AX113","v":0},{"$f":"'School Resources'!AY113","v":0},{"$f":"'School Resources'!AZ113","v":0.55749715},{"$f":"'School Resources'!BA113","v":0},0.55749715,{"$f":"'School Resources'!BB113","v":0.04},{"$f":"'School Resources'!BC113","v":0},{"$f":"'School Resources'!BD113","v":0},{"$f":"'School Resources'!BE113","v":0},{"$f":"'School Resources'!BF113","v":0},{"$f":"'School Resources'!BG113","v":0.49415873015873019},0.49415873015873019,{"$f":"'School Resources'!BH113","v":0},{"$f":"'School Resources'!BI113","v":0.16471957671957671},0.16471957671957671,{"$f":"'School Resources'!BJ113","v":0.55749715},{"$f":"'School Resources'!BK113","v":0},0.55749715,{"$f":"'School Resources'!BL113","v":0.20754666666666666},{"$f":"'School Resources'!BM113","v":0.41179894179894178},{"$f":"'School Resources'!BN113","v":2.4332182153439152},{"$f":"'School Resources'!BO113","v":0},{"$f":"'School Resources'!BP113","v":0},{"$f":"'School Resources'!BQ113","v":0.49415873015873019},0.49415873015873019,{"$f":"'School Resources'!BR113","v":0},{"$f":"'School Resources'!BS113","v":0},{"$f":"'School Resources'!BT113","v":0},{"$f":"'School Resources'!BU113","v":0},0,{"$f":"'School Resources'!BV113","v":0},{"$f":"'School Resources'!BW113","v":0},{"$f":"'School Resources'!BX113","v":0.49415873015873019},0.49415873015873019,{"$f":"'School Resources'!BY113","v":0},{"$f":"'School Resources'!BZ113","v":0},{"$f":"'School Resources'!CA113","v":0.32943915343915342},0.32943915343915342,{"$f":"'School Resources'!CC113","v":0},{"$f":"'School Resources'!CD113","v":0},{"$f":"'School Resources'!CE113","v":0},{"$f":"'School Resources'!CF113","v":0},{"$f":"'School Resources'!CG113","v":0},{"$f":"'School Resources'!CH113","v":0},{"$f":"'School Resources'!CI113","v":0},{"$f":"'School Resources'!CJ113","v":0},{"$f":"'School Resources'!CK113","v":0},{"$f":"'School Resources'!CL113","v":73030.505405570482},{"$f":"'School Resources'!CM113","v":67138.424995743335},{"$f":"'School Resources'!CN113","v":28519.281179008532},{"$f":"'School Resources'!CO113","v":15814.149432290091},{"$f":"'School Resources'!CS113","v":184502.36101261244},{"$f":"'School Resources'!CT113","v":0},{"$f":"'School Resources'!CU113","v":0},{"$f":"'School Resources'!CV113","v":60885.779134162105},{"$f":"'School Resources'!DC113","v":501345.04395926325},562230.82309342537,{"$f":"'School Resources'!DD113","v":0},{"$f":"'School Resources'!DE113","v":0},{"$f":"'School Resources'!DF113","v":0},{"$f":"'School Resources'!CW113","v":0},{"$f":"'School Resources'!DH113","v":0},{"$f":"'School Resources'!DI113","v":0},{"$f":"'School Resources'!DJ113","v":0},0,{"$f":"'School Resources'!DK113","v":0},{"$f":"'School Resources'!DL113","v":0},{"$f":"'School Resources'!DM113","v":41630.162194954137},{"$f":"'School Resources'!DN113","v":0},41630.162194954137,{"$f":"'School Resources'!DO113","v":2986.9327364241512},{"$f":"'School Resources'!DP113","v":0},{"$f":"'School Resources'!DQ113","v":0},{"$f":"'School Resources'!DR113","v":0},{"$f":"'School Resources'!DS113","v":0},{"$f":"'School Resources'!DT113","v":36900.472202522491},36900.472202522491,{"$f":"'School Resources'!DU113","v":0},{"$f":"'School Resources'!DV113","v":14000.222264694075},14000.222264694075,{"$f":"'School Resources'!EA113","v":10010.434013291462},{"$f":"'School Resources'!DW113","v":41630.162194954137},{"$f":"'School Resources'!DX113","v":0},41630.162194954137,{"$f":"'School Resources'!DY113","v":15498.198325059446},{"$f":"'School Resources'!DZ113","v":15305.503310965654},885379.11175995215,{"$f":"'School Resources'!EC113","v":0},{"$f":"'School Resources'!ED113","v":0},{"$f":"'School Resources'!EE113","v":54536.509273569194},54536.509273569194,{"$f":"'School Resources'!EF113","v":0},{"$f":"'School Resources'!EG113","v":0},{"$f":"'School Resources'!EH113","v":0},{"$f":"'School Resources'!EI113","v":0},0,{"$f":"'School Resources'!EJ113","v":0},{"$f":"'School Resources'!EK113","v":0},{"$f":"'School Resources'!EL113","v":26723.541253897401},26723.541253897401,{"$f":"'School Resources'!EM113","v":0},{"$f":"'School Resources'!EN113","v":0},{"$f":"'School Resources'!EO113","v":14702.389778153856},14702.389778153856,{"$f":"'School Resources'!EP113","v":95962.440305620446},0,{"$f":"'School Resources'!EQ113","v":21342.315253377827},{"$f":"'School Resources'!ER113","v":15259.299336226577},{"$f":"'School Resources'!ES113","v":0},{"$f":"'School Resources'!ET113","v":1525.9299336226577},{"$f":"'School Resources'!EU113","v":6103.7197344906308},{"$f":"'School Resources'!EV113","v":1955.9044256484683},{"$f":"'School Resources'!EW113","v":93007.941823729911},{"$f":"'School Resources'!EX113","v":139195.11050709608},{"$f":"'School Resources'!EY113","v":1159852.8221616198}]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!F116","v":0},{"$f":"'School Resources'!G116","v":0},{"$f":"'School Resources'!H116","v":108.905},{"$f":"'School Resources'!I116","v":108.905},{"$f":"'School Resources'!J116","v":"F"},{"$f":"'School Resources'!K116","v":"F"},{"$f":"'School Resources'!L116","v":0},{"$f":"'School Resources'!M116","v":0},{"$f":"'School Resources'!N116","v":0},{"$f":"'School Resources'!O116","v":"H"},{"$f":"'School Resources'!P116","v":0},{"$f":"'School Resources'!Q116","v":0},{"$f":"'School Resources'!R116","v":0},{"$f":"'School Resources'!S116","v":0},{"$f":"'School Resources'!T116","v":0},{"$f":"'School Resources'!U116","v":0},{"$f":"'School Resources'!V116","v":0},{"$f":"'School Resources'!W116","v":0},{"$f":"'School Resources'!X116","v":0},{"$f":"'School Resources'!Y116","v":1.6136666666666666},{"$f":"'School Resources'!Z116","v":1.2811904761904762},{"$f":"'School Resources'!AA116","v":0.97252380952380946},{"$f":"'School Resources'!AB116","v":1.3185714285714287},{"$f":"'School Resources'!AC116","v":0},{"$f":"'School Resources'!AD116","v":0},{"$f":"'School Resources'!AE116","v":5.1859523809523811},{"$f":"'School Resources'!AF116","v":5.1859523809523811},5.1859523809523811,{"$f":"'School Resources'!AG116","v":0},{"$f":"'School Resources'!AH116","v":0},{"$f":"'School Resources'!AI116","v":1.7113642857142859},{"$f":"'School Resources'!AP116","v":3.0032547619047616},4.7146190476190473,{"$f":"'School Resources'!AQ116","v":0},{"$f":"'School Resources'!AR116","v":0},{"$f":"'School Resources'!AS116","v":0},{"$f":"'School Resources'!AJ116","v":9.9428571428571436E-2},{"$f":"'School Resources'!AU116","v":0},{"$f":"'School Resources'!AV116","v":0},{"$f":"'School Resources'!AW116","v":0},0,{"$f":"'School Resources'!AX116","v":0},{"$f":"'School Resources'!AY116","v":0},{"$f":"'School Resources'!AZ116","v":0.4},{"$f":"'School Resources'!BA116","v":0},0.4,{"$f":"'School Resources'!BB116","v":0.04},{"$f":"'School Resources'!BC116","v":0},{"$f":"'School Resources'!BD116","v":0},{"$f":"'School Resources'!BE116","v":0},{"$f":"'School Resources'!BF116","v":0},{"$f":"'School Resources'!BG116","v":1},1,{"$f":"'School Resources'!BH116","v":0},{"$f":"'School Resources'!BI116","v":0.34573015873015872},0.34573015873015872,{"$f":"'School Resources'!BJ116","v":0.4},{"$f":"'School Resources'!BK116","v":0},0.4,{"$f":"'School Resources'!BL116","v":0.43562000000000001},{"$f":"'School Resources'!BM116","v":0.86432539682539677},{"$f":"'School Resources'!BN116","v":3.4856755555555559},{"$f":"'School Resources'!BO116","v":0},{"$f":"'School Resources'!BP116","v":0},{"$f":"'School Resources'!BQ116","v":1},1,{"$f":"'School Resources'!BR116","v":0},{"$f":"'School Resources'!BS116","v":0},{"$f":"'School Resources'!BT116","v":0},{"$f":"'School Resources'!BU116","v":0},0,{"$f":"'School Resources'!BV116","v":0},{"$f":"'School Resources'!BW116","v":0},{"$f":"'School Resources'!BX116","v":1},1,{"$f":"'School Resources'!BY116","v":0},{"$f":"'School Resources'!BZ116","v":0},{"$f":"'School Resources'!CA116","v":0.69146031746031744},0.69146031746031744,{"$f":"'School Resources'!CC116","v":0},{"$f":"'School Resources'!CD116","v":0},{"$f":"'School Resources'!CE116","v":0},{"$f":"'School Resources'!CF116","v":0},{"$f":"'School Resources'!CG116","v":0},{"$f":"'School Resources'!CH116","v":0},{"$f":"'School Resources'!CI116","v":0},{"$f":"'School Resources'!CJ116","v":0},{"$f":"'School Resources'!CK116","v":0},{"$f":"'School Resources'!CL116","v":114615.80448312502},{"$f":"'School Resources'!CM116","v":91000.626187578673},{"$f":"'School Resources'!CN116","v":69076.595005720839},{"$f":"'School Resources'!CO116","v":93655.727156069639},{"$f":"'School Resources'!CS116","v":368348.75283249415},{"$f":"'School Resources'!CT116","v":0},{"$f":"'School Resources'!CU116","v":0},{"$f":"'School Resources'!CV116","v":121555.08843472309},{"$f":"'School Resources'!DC116","v":213315.71613519333},334870.80456991645,{"$f":"'School Resources'!DD116","v":0},{"$f":"'School Resources'!DE116","v":0},{"$f":"'School Resources'!DF116","v":0},{"$f":"'School Resources'!CW116","v":7062.2303467632146},{"$f":"'School Resources'!DH116","v":0},{"$f":"'School Resources'!DI116","v":0},{"$f":"'School Resources'!DJ116","v":0},0,{"$f":"'School Resources'!DK116","v":0},{"$f":"'School Resources'!DL116","v":0},{"$f":"'School Resources'!DM116","v":28411.271509966955},{"$f":"'School Resources'!DN116","v":0},28411.271509966955,{"$f":"'School Resources'!DO116","v":2841.1271509966955},{"$f":"'School Resources'!DP116","v":0},{"$f":"'School Resources'!DQ116","v":0},{"$f":"'School Resources'!DR116","v":0},{"$f":"'School Resources'!DS116","v":0},{"$f":"'School Resources'!DT116","v":71028.178774917382},71028.178774917382,{"$f":"'School Resources'!DU116","v":0},{"$f":"'School Resources'!DV116","v":23374.472239332223},23374.472239332223,{"$f":"'School Resources'!EA116","v":9861.6616376030706},{"$f":"'School Resources'!DW116","v":28411.271509966955},{"$f":"'School Resources'!DX116","v":0},28411.271509966955,{"$f":"'School Resources'!DY116","v":30941.295237929509},{"$f":"'School Resources'!DZ116","v":30755.129742945886},871914.93193295121,{"$f":"'School Resources'!EC116","v":0},{"$f":"'School Resources'!ED116","v":0},{"$f":"'School Resources'!EE116","v":103011.23419855765},103011.23419855765,{"$f":"'School Resources'!EF116","v":0},{"$f":"'School Resources'!EG116","v":0},{"$f":"'School Resources'!EH116","v":0},{"$f":"'School Resources'!EI116","v":0},0,{"$f":"'School Resources'!EJ116","v":0},{"$f":"'School Resources'!EK116","v":0},{"$f":"'School Resources'!EL116","v":53337.016800097168},53337.016800097168,{"$f":"'School Resources'!EM116","v":0},{"$f":"'School Resources'!EN116","v":0},{"$f":"'School Resources'!EO116","v":30464.021413196511},30464.021413196511,{"$f":"'School Resources'!EP116","v":186812.27241185133},0,{"$f":"'School Resources'!EQ116","v":44795.416471844641},{"$f":"'School Resources'!ER116","v":32027.765531512698},{"$f":"'School Resources'!ES116","v":9094.9737349645966},{"$f":"'School Resources'!ET116","v":3202.77655315127},{"$f":"'School Resources'!EU116","v":12811.10621260508},{"$f":"'School Resources'!EV116","v":4105.2506387366011},{"$f":"'School Resources'!EW116","v":169114.81054535127},{"$f":"'School Resources'!EX116","v":275152.09968816617},{"$f":"'School Resources'!EY116","v":1397870.5676528499}]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!F119","v":289.02800000000002},{"$f":"'School Resources'!G119","v":0},{"$f":"'School Resources'!H119","v":0},{"$f":"'School Resources'!I119","v":289.02800000000002},{"$f":"'School Resources'!J119","v":"F"},{"$f":"'School Resources'!K119","v":"F"},{"$f":"'School Resources'!L119","v":0},{"$f":"'School Resources'!M119","v":0},{"$f":"'School Resources'!N119","v":0},{"$f":"'School Resources'!O119","v":"E"},{"$f":"'School Resources'!P119","v":6.7984375000000004},{"$f":"'School Resources'!Q119","v":5.4438124999999999},{"$f":"'School Resources'!R119","v":5.8220000000000001},{"$f":"'School Resources'!S119","v":0},{"$f":"'School Resources'!T119","v":0},{"$f":"'School Resources'!U119","v":0},{"$f":"'School Resources'!V119","v":0},{"$f":"'School Resources'!W119","v":0},{"$f":"'School Resources'!X119","v":0},{"$f":"'School Resources'!Y119","v":0},{"$f":"'School Resources'!Z119","v":0},{"$f":"'School Resources'!AA119","v":0},{"$f":"'School Resources'!AB119","v":0},{"$f":"'School Resources'!AC119","v":18.064250000000001},{"$f":"'School Resources'!AD119","v":0},{"$f":"'School Resources'!AE119","v":0},{"$f":"'School Resources'!AF119","v":18.064250000000001},18.064250000000001,{"$f":"'School Resources'!AG119","v":3.6128500000000003},{"$f":"'School Resources'!AH119","v":0},{"$f":"'School Resources'!AI119","v":0},{"$f":"'School Resources'!AP119","v":0},3.6128500000000003,{"$f":"'School Resources'!AQ119","v":0},{"$f":"'School Resources'!AR119","v":0},{"$f":"'School Resources'!AS119","v":0},{"$f":"'School Resources'!AJ119","v":0},{"$f":"'School Resources'!AU119","v":0},{"$f":"'School Resources'!AV119","v":0},{"$f":"'School Resources'!AW119","v":0},0,{"$f":"'School Resources'!AX119","v":1.77},{"$f":"'School Resources'!AY119","v":0},{"$f":"'School Resources'!AZ119","v":0},{"$f":"'School Resources'!BA119","v":0},1.77,{"$f":"'School Resources'!BB119","v":0.09},{"$f":"'School Resources'!BC119","v":0},{"$f":"'School Resources'!BD119","v":0},{"$f":"'School Resources'!BE119","v":1.0035694444444445},{"$f":"'School Resources'!BF119","v":0},{"$f":"'School Resources'!BG119","v":0},1.0035694444444445,{"$f":"'School Resources'!BH119","v":0},{"$f":"'School Resources'!BI119","v":0},0,{"$f":"'School Resources'!BJ119","v":1.77},{"$f":"'School Resources'!BK119","v":0},1.77,{"$f":"'School Resources'!BL119","v":0},{"$f":"'School Resources'!BM119","v":2.007138888888889},{"$f":"'School Resources'!BN119","v":6.6407083333333343},{"$f":"'School Resources'!BO119","v":1},{"$f":"'School Resources'!BP119","v":0},{"$f":"'School Resources'!BQ119","v":0},1,{"$f":"'School Resources'!BR119","v":0},{"$f":"'School Resources'!BS119","v":3.5694444444445139E-3},{"$f":"'School Resources'!BT119","v":0},{"$f":"'School Resources'!BU119","v":0},3.5694444444445139E-3,{"$f":"'School Resources'!BV119","v":1.0035694444444445},{"$f":"'School Resources'!BW119","v":0},{"$f":"'School Resources'!BX119","v":0},1.0035694444444445,{"$f":"'School Resources'!BY119","v":1.0035694444444445},{"$f":"'School Resources'!BZ119","v":0},{"$f":"'School Resources'!CA119","v":0},1.0035694444444445,{"$f":"'School Resources'!CC119","v":503590.29423045326},{"$f":"'School Resources'!CD119","v":403247.23712035583},{"$f":"'School Resources'!CE119","v":431261.25569437078},{"$f":"'School Resources'!CF119","v":0},{"$f":"'School Resources'!CG119","v":0},{"$f":"'School Resources'!CH119","v":0},{"$f":"'School Resources'!CI119","v":0},{"$f":"'School Resources'!CJ119","v":0},{"$f":"'School Resources'!CK119","v":0},{"$f":"'School Resources'!CL119","v":0},{"$f":"'School Resources'!CM119","v":0},{"$f":"'School Resources'!CN119","v":0},{"$f":"'School Resources'!CO119","v":0},{"$f":"'School Resources'!CS119","v":1338098.7870451799},{"$f":"'School Resources'!CT119","v":267619.75740903598},{"$f":"'School Resources'!CU119","v":0},{"$f":"'School Resources'!CV119","v":0},{"$f":"'School Resources'!DC119","v":0},267619.75740903598,{"$f":"'School Resources'!DD119","v":0},{"$f":"'School Resources'!DE119","v":0},{"$f":"'School Resources'!DF119","v":0},{"$f":"'School Resources'!CW119","v":0},{"$f":"'School Resources'!DH119","v":0},{"$f":"'School Resources'!DI119","v":0},{"$f":"'School Resources'!DJ119","v":0},0,{"$f":"'School Resources'!DK119","v":131111.71806579118},{"$f":"'School Resources'!DL119","v":0},{"$f":"'School Resources'!DM119","v":0},{"$f":"'School Resources'!DN119","v":0},131111.71806579118,{"$f":"'School Resources'!DO119","v":6666.6975287690429},{"$f":"'School Resources'!DP119","v":0},{"$f":"'School Resources'!DQ119","v":0},{"$f":"'School Resources'!DR119","v":74338.821502509993},{"$f":"'School Resources'!DS119","v":0},{"$f":"'School Resources'!DT119","v":0},74338.821502509993,{"$f":"'School Resources'!DU119","v":0},{"$f":"'School Resources'!DV119","v":0},0,{"$f":"'School Resources'!EA119","v":22233.22951440874},{"$f":"'School Resources'!DW119","v":131111.71806579118},{"$f":"'School Resources'!DX119","v":0},131111.71806579118,{"$f":"'School Resources'!DY119","v":0},{"$f":"'School Resources'!DZ119","v":72231.937568678404},1948947.4996170769,{"$f":"'School Resources'!EC119","v":113602.33703814665},{"$f":"'School Resources'!ED119","v":0},{"$f":"'School Resources'!EE119","v":0},113602.33703814665,{"$f":"'School Resources'!EF119","v":0},{"$f":"'School Resources'!EG119","v":347.09958875125335},{"$f":"'School Resources'!EH119","v":0},{"$f":"'School Resources'!EI119","v":0},347.09958875125335,{"$f":"'School Resources'!EJ119","v":55073.359634555454},{"$f":"'School Resources'!EK119","v":0},{"$f":"'School Resources'!EL119","v":0},55073.359634555454,{"$f":"'School Resources'!EM119","v":45402.628847228501},{"$f":"'School Resources'!EN119","v":0},{"$f":"'School Resources'!EO119","v":0},45402.628847228501,{"$f":"'School Resources'!EP119","v":214425.42510868187},347.09958875125335,{"$f":"'School Resources'!EQ119","v":97093.758213163004},{"$f":"'School Resources'!ER119","v":84999.963418043728},{"$f":"'School Resources'!ES119","v":0},{"$f":"'School Resources'!ET119","v":8499.9963418043735},{"$f":"'School Resources'!EU119","v":33999.985367217494},{"$f":"'School Resources'!EV119","v":10895.113921424751},{"$f":"'School Resources'!EW119","v":7003.2568255000015},{"$f":"'School Resources'!EX119","v":242492.07408715333},{"$f":"'School Resources'!EY119","v":2500330.1658959994}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!F127","v":111.389},{"$f":"'School Resources'!G127","v":0},{"$f":"'School Resources'!H127","v":0},{"$f":"'School Resources'!I127","v":111.389},{"$f":"'School Resources'!J127","v":"F"},{"$f":"'School Resources'!K127","v":"F"},{"$f":"'School Resources'!L127","v":0},{"$f":"'School Resources'!M127","v":0},{"$f":"'School Resources'!N127","v":0},{"$f":"'School Resources'!O127","v":"E"},{"$f":"'School Resources'!P127","v":1.305375},{"$f":"'School Resources'!Q127","v":1.7089375},{"$f":"'School Resources'!R127","v":1.1085624999999999},{"$f":"'School Resources'!S127","v":0.81287500000000001},{"$f":"'School Resources'!T127","v":1.25},{"$f":"'School Resources'!U127","v":0.77606249999999999},{"$f":"'School Resources'!V127","v":0},{"$f":"'School Resources'!W127","v":0},{"$f":"'School Resources'!X127","v":0},{"$f":"'School Resources'!Y127","v":0},{"$f":"'School Resources'!Z127","v":0},{"$f":"'School Resources'!AA127","v":0},{"$f":"'School Resources'!AB127","v":0},{"$f":"'School Resources'!AC127","v":6.9618124999999997},{"$f":"'School Resources'!AD127","v":0},{"$f":"'School Resources'!AE127","v":0},{"$f":"'School Resources'!AF127","v":6.9618124999999997},6.9618124999999997,{"$f":"'School Resources'!AG127","v":1.3923624999999999},{"$f":"'School Resources'!AH127","v":0},{"$f":"'School Resources'!AI127","v":0},{"$f":"'School Resources'!AP127","v":0},1.3923624999999999,{"$f":"'School Resources'!AQ127","v":0},{"$f":"'School Resources'!AR127","v":0},{"$f":"'School Resources'!AS127","v":0},{"$f":"'School Resources'!AJ127","v":0},{"$f":"'School Resources'!AU127","v":0},{"$f":"'School Resources'!AV127","v":0},{"$f":"'School Resources'!AW127","v":0},0,{"$f":"'School Resources'!AX127","v":0.55000000000000004},{"$f":"'School Resources'!AY127","v":0},{"$f":"'School Resources'!AZ127","v":0},{"$f":"'School Resources'!BA127","v":0},0.55000000000000004,{"$f":"'School Resources'!BB127","v":0.01},{"$f":"'School Resources'!BC127","v":0},{"$f":"'School Resources'!BD127","v":0},{"$f":"'School Resources'!BE127","v":0.3867673611111111},{"$f":"'School Resources'!BF127","v":0},{"$f":"'School Resources'!BG127","v":0},0.3867673611111111,{"$f":"'School Resources'!BH127","v":0},{"$f":"'School Resources'!BI127","v":0},0,{"$f":"'School Resources'!BJ127","v":0.55000000000000004},{"$f":"'School Resources'!BK127","v":0},0.55000000000000004,{"$f":"'School Resources'!BL127","v":0},{"$f":"'School Resources'!BM127","v":0.77353472222222219},{"$f":"'School Resources'!BN127","v":2.2703020833333332},{"$f":"'School Resources'!BO127","v":1},{"$f":"'School Resources'!BP127","v":0},{"$f":"'School Resources'!BQ127","v":0},1,{"$f":"'School Resources'!BR127","v":0},{"$f":"'School Resources'!BS127","v":0},{"$f":"'School Resources'!BT127","v":0},{"$f":"'School Resources'!BU127","v":0},0,{"$f":"'School Resources'!BV127","v":1},{"$f":"'School Resources'!BW127","v":0},{"$f":"'School Resources'!BX127","v":0},1,{"$f":"'School Resources'!BY127","v":0.3867673611111111},{"$f":"'School Resources'!BZ127","v":0},{"$f":"'School Resources'!CA127","v":0},0.3867673611111111,{"$f":"'School Resources'!CC127","v":99203.611354320936},{"$f":"'School Resources'!CD127","v":129872.85000771796},{"$f":"'School Resources'!CE127","v":84246.59841959161},{"$f":"'School Resources'!CF127","v":61775.455772972236},{"$f":"'School Resources'!CG127","v":94995.318734387562},{"$f":"'School Resources'!CH127","v":58977.843636244521},{"$f":"'School Resources'!CI127","v":0},{"$f":"'School Resources'!CJ127","v":0},{"$f":"'School Resources'!CK127","v":0},{"$f":"'School Resources'!CL127","v":0},{"$f":"'School Resources'!CM127","v":0},{"$f":"'School Resources'!CN127","v":0},{"$f":"'School Resources'!CO127","v":0},{"$f":"'School Resources'!CS127","v":529071.67792523478},{"$f":"'School Resources'!CT127","v":105814.33558504697},{"$f":"'School Resources'!CU127","v":0},{"$f":"'School Resources'!CV127","v":0},{"$f":"'School Resources'!DC127","v":0},105814.33558504697,{"$f":"'School Resources'!DD127","v":0},{"$f":"'School Resources'!DE127","v":0},{"$f":"'School Resources'!DF127","v":0},{"$f":"'School Resources'!CW127","v":0},{"$f":"'School Resources'!DH127","v":0},{"$f":"'School Resources'!DI127","v":0},{"$f":"'School Resources'!DJ127","v":0},0,{"$f":"'School Resources'!DK127","v":41797.940243130535},{"$f":"'School Resources'!DL127","v":0},{"$f":"'School Resources'!DM127","v":0},{"$f":"'School Resources'!DN127","v":0},41797.940243130535,{"$f":"'School Resources'!DO127","v":759.96254987510054},{"$f":"'School Resources'!DP127","v":0},{"$f":"'School Resources'!DQ127","v":0},{"$f":"'School Resources'!DR127","v":29392.870995846377},{"$f":"'School Resources'!DS127","v":0},{"$f":"'School Resources'!DT127","v":0},29392.870995846377,{"$f":"'School Resources'!DU127","v":0},{"$f":"'School Resources'!DV127","v":0},{"$f":"SUM(DU123:DV123)","v":0},{"$f":"'School Resources'!EA127","v":8420.3618417988837},{"$f":"'School Resources'!DW127","v":41797.940243130535},{"$f":"'School Resources'!DX127","v":0},{"$f":"SUM(DY123:DZ123)","v":41797.940243130535},{"$f":"'School Resources'!DY127","v":0},{"$f":"'School Resources'!DZ127","v":28475.475368155501},748634.72754226427,{"$f":"'School Resources'!EC127","v":111530.52047054571},{"$f":"'School Resources'!ED127","v":0},{"$f":"'School Resources'!EE127","v":0},{"$f":"SUM(EE123:EG123)","v":111530.52047054571},{"$f":"'School Resources'!EF127","v":0},{"$f":"'School Resources'!EG127","v":0},{"$f":"'School Resources'!EH127","v":0},{"$f":"'School Resources'!EI127","v":0},0,{"$f":"'School Resources'!EJ127","v":53587.818246368995},{"$f":"'School Resources'!EK127","v":0},{"$f":"'School Resources'!EL127","v":0},{"$f":"SUM(EN123:EP123)","v":53587.818246368995},{"$f":"'School Resources'!EM127","v":17114.540220475472},{"$f":"'School Resources'!EN127","v":0},{"$f":"'School Resources'!EO127","v":0},{"$f":"SUM(ER123:ET123)","v":17114.540220475472},{"$f":"'School Resources'!EP127","v":182232.87893739017},0,{"$f":"'School Resources'!EQ127","v":37419.131134720556},{"$f":"'School Resources'!ER127","v":32758.282675631679},{"$f":"'School Resources'!ES127","v":0},{"$f":"'School Resources'!ET127","v":3275.8282675631676},{"$f":"'School Resources'!EU127","v":13103.313070252671},{"$f":"'School Resources'!EV127","v":4198.8867673498116},{"$f":"'School Resources'!EW127","v":2698.997240875},{"$f":"'School Resources'!EX127","v":93454.439156392895},{"$f":"'School Resources'!EY127","v":1061217.8828460015}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!F138","v":0},{"$f":"'School Resources'!G138","v":0},{"$f":"'School Resources'!H138","v":189.74800000000002},{"$f":"'School Resources'!I138","v":189.74800000000002},{"$f":"'School Resources'!J138","v":"F"},{"$f":"'School Resources'!K138","v":"F"},{"$f":"'School Resources'!L138","v":0},{"$f":"'School Resources'!M138","v":0},{"$f":"'School Resources'!N138","v":0},{"$f":"'School Resources'!O138","v":"H"},{"$f":"'School Resources'!P138","v":0},{"$f":"'School Resources'!Q138","v":0},{"$f":"'School Resources'!R138","v":0},{"$f":"'School Resources'!S138","v":0},{"$f":"'School Resources'!T138","v":0},{"$f":"'School Resources'!U138","v":0},{"$f":"'School Resources'!V138","v":0},{"$f":"'School Resources'!W138","v":0},{"$f":"'School Resources'!X138","v":0},{"$f":"'School Resources'!Y138","v":2.3351111111111118},{"$f":"'School Resources'!Z138","v":2.1470952380952379},{"$f":"'School Resources'!AA138","v":2.1791428571428573},{"$f":"'School Resources'!AB138","v":2.3742698412698413},{"$f":"'School Resources'!AC138","v":0},{"$f":"'School Resources'!AD138","v":0},{"$f":"'School Resources'!AE138","v":9.0356190476190488},{"$f":"'School Resources'!AF138","v":9.0356190476190488},9.0356190476190488,{"$f":"'School Resources'!AG138","v":0},{"$f":"'School Resources'!AH138","v":0},{"$f":"'School Resources'!AI138","v":2.981754285714286},{"$f":"'School Resources'!AP138","v":0},2.981754285714286,{"$f":"'School Resources'!AQ138","v":0},{"$f":"'School Resources'!AR138","v":0},{"$f":"'School Resources'!AS138","v":0},{"$f":"'School Resources'!AJ138","v":0.23987142857142857},{"$f":"'School Resources'!AU138","v":0},{"$f":"'School Resources'!AV138","v":0},{"$f":"'School Resources'!AW138","v":0},0,{"$f":"'School Resources'!AX138","v":0},{"$f":"'School Resources'!AY138","v":0},{"$f":"'School Resources'!AZ138","v":0.76},{"$f":"'School Resources'!BA138","v":0},0.76,{"$f":"'School Resources'!BB138","v":0.03},{"$f":"'School Resources'!BC138","v":0},{"$f":"'School Resources'!BD138","v":0},{"$f":"'School Resources'!BE138","v":0},{"$f":"'School Resources'!BF138","v":0},{"$f":"'School Resources'!BG138","v":1},1,{"$f":"'School Resources'!BH138","v":0},{"$f":"'School Resources'!BI138","v":0.60237460317460323},0.60237460317460323,{"$f":"'School Resources'!BJ138","v":0.76},{"$f":"'School Resources'!BK138","v":0},0.76,{"$f":"'School Resources'!BL138","v":0.75899200000000011},{"$f":"'School Resources'!BM138","v":1.5059365079365079},{"$f":"'School Resources'!BN138","v":5.4173031111111118},{"$f":"'School Resources'!BO138","v":0},{"$f":"'School Resources'!BP138","v":0},{"$f":"'School Resources'!BQ138","v":1},1,{"$f":"'School Resources'!BR138","v":0},{"$f":"'School Resources'!BS138","v":0},{"$f":"'School Resources'!BT138","v":0},{"$f":"'School Resources'!BU138","v":0},0,{"$f":"'School Resources'!BV138","v":0},{"$f":"'School Resources'!BW138","v":0},{"$f":"'School Resources'!BX138","v":1},1,{"$f":"'School Resources'!BY138","v":0},{"$f":"'School Resources'!BZ138","v":0},{"$f":"'School Resources'!CA138","v":1.2047492063492065},1.2047492063492065,{"$f":"'School Resources'!CC138","v":0},{"$f":"'School Resources'!CD138","v":0},{"$f":"'School Resources'!CE138","v":0},{"$f":"'School Resources'!CF138","v":0},{"$f":"'School Resources'!CG138","v":0},{"$f":"'School Resources'!CH138","v":0},{"$f":"'School Resources'!CI138","v":0},{"$f":"'School Resources'!CJ138","v":0},{"$f":"'School Resources'!CK138","v":0},{"$f":"'School Resources'!CL138","v":169908.18589664652},{"$f":"'School Resources'!CM138","v":156227.70801621673},{"$f":"'School Resources'!CN138","v":158559.56828135712},{"$f":"'School Resources'!CO138","v":172757.46735979716},{"$f":"'School Resources'!CS138","v":657452.92955401749},{"$f":"'School Resources'!CT138","v":0},{"$f":"'School Resources'!CU138","v":0},{"$f":"'School Resources'!CV138","v":216959.46675282577},{"$f":"'School Resources'!DC138","v":0},216959.46675282577,{"$f":"'School Resources'!DD138","v":0},{"$f":"'School Resources'!DE138","v":0},{"$f":"'School Resources'!DF138","v":0},{"$f":"'School Resources'!CW138","v":17453.610272795773},{"$f":"'School Resources'!DH138","v":0},{"$f":"'School Resources'!DI138","v":0},{"$f":"'School Resources'!DJ138","v":0},0,{"$f":"'School Resources'!DK138","v":0},{"$f":"'School Resources'!DL138","v":0},{"$f":"'School Resources'!DM138","v":55299.39053735543},{"$f":"'School Resources'!DN138","v":0},55299.39053735543,{"$f":"'School Resources'!DO138","v":2182.8706791061354},{"$f":"'School Resources'!DP138","v":0},{"$f":"'School Resources'!DQ138","v":0},{"$f":"'School Resources'!DR138","v":0},{"$f":"'School Resources'!DS138","v":0},{"$f":"'School Resources'!DT138","v":72762.355970204517},72762.355970204517,{"$f":"'School Resources'!DU138","v":0},{"$f":"'School Resources'!DV138","v":39832.881100254104},39832.881100254104,{"$f":"'School Resources'!EA138","v":12324.474439166075},{"$f":"'School Resources'!DW138","v":55299.39053735543},{"$f":"'School Resources'!DX138","v":0},55299.39053735543,{"$f":"'School Resources'!DY138","v":55226.046082537476},{"$f":"'School Resources'!DZ138","v":53741.004687413508},1132636.0603861979,{"$f":"'School Resources'!EC138","v":0},{"$f":"'School Resources'!ED138","v":0},{"$f":"'School Resources'!EE138","v":106009.02177596846},106009.02177596846,{"$f":"'School Resources'!EF138","v":0},{"$f":"'School Resources'!EG138","v":0},{"$f":"'School Resources'!EH138","v":0},{"$f":"'School Resources'!EI138","v":0},0,{"$f":"'School Resources'!EJ138","v":0},{"$f":"'School Resources'!EK138","v":0},{"$f":"'School Resources'!EL138","v":52635.048611502614},52635.048611502614,{"$f":"'School Resources'!EM138","v":0},{"$f":"'School Resources'!EN138","v":0},{"$f":"'School Resources'!EO138","v":52428.452904943559},52428.452904943559,{"$f":"'School Resources'!EP138","v":211072.52329241461},0,{"$f":"'School Resources'!EQ138","v":78048.213440150386},{"$f":"'School Resources'!ER138","v":55802.804775478369},{"$f":"'School Resources'!ES138","v":27284.921204893788},{"$f":"'School Resources'!ET138","v":5580.2804775478371},{"$f":"'School Resources'!EU138","v":22321.121910191348},{"$f":"'School Resources'!EV138","v":7152.6844332123655},{"$f":"'School Resources'!EW138","v":251803.58826958196},{"$f":"'School Resources'!EX138","v":447993.61451105605},{"$f":"'School Resources'!EY138","v":1897600.5584165026}]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!F141","v":70.487333333333325},{"$f":"'School Resources'!G141","v":33.262666666666675},{"$f":"'School Resources'!H141","v":50.78},{"$f":"'School Resources'!I141","v":154.53},{"$f":"'School Resources'!J141","v":"F"},{"$f":"'School Resources'!K141","v":"F"},{"$f":"'School Resources'!L141","v":0},{"$f":"'School Resources'!M141","v":0},{"$f":"'School Resources'!N141","v":0},{"$f":"'School Resources'!O141","v":"H"},{"$f":"'School Resources'!P141","v":0.74289583333333331},{"$f":"'School Resources'!Q141","v":0.88112499999999994},{"$f":"'School Resources'!R141","v":0.77583333333333337},{"$f":"'School Resources'!S141","v":0.65868750000000009},{"$f":"'School Resources'!T141","v":0.64968749999999997},{"$f":"'School Resources'!U141","v":0.69722916666666668},{"$f":"'School Resources'!V141","v":0.57663492063492061},{"$f":"'School Resources'!W141","v":0.50403174603174605},{"$f":"'School Resources'!X141","v":0.50326984126984131},{"$f":"'School Resources'!Y141","v":0.56041269841269836},{"$f":"'School Resources'!Z141","v":0.62371428571428567},{"$f":"'School Resources'!AA141","v":0.54130158730158739},{"$f":"'School Resources'!AB141","v":0.69266666666666665},{"$f":"'School Resources'!AC141","v":4.4054583333333328},{"$f":"'School Resources'!AD141","v":1.5839365079365084},{"$f":"'School Resources'!AE141","v":2.4180952380952379},{"$f":"'School Resources'!AF141","v":8.4074900793650791},8.4074900793650791,{"$f":"'School Resources'!AG141","v":0.88109166666666661},{"$f":"'School Resources'!AH141","v":0.52269904761904784},{"$f":"'School Resources'!AI141","v":0.79797142857142855},{"$f":"'School Resources'!AP141","v":10.052795396825399},12.254557539682542,{"$f":"'School Resources'!AQ141","v":0},{"$f":"'School Resources'!AR141","v":0},{"$f":"'School Resources'!AS141","v":0},{"$f":"'School Resources'!AJ141","v":8.9761904761904751E-2},{"$f":"'School Resources'!AU141","v":0},{"$f":"'School Resources'!AV141","v":0},{"$f":"'School Resources'!AW141","v":0},0,{"$f":"'School Resources'!AX141","v":0.25},{"$f":"'School Resources'!AY141","v":0.15},{"$f":"'School Resources'!AZ141","v":0.13},{"$f":"'School Resources'!BA141","v":0},0.53,{"$f":"'School Resources'!BB141","v":0.04},{"$f":"'School Resources'!BC141","v":0},{"$f":"'School Resources'!BD141","v":0},{"$f":"'School Resources'!BE141","v":0},{"$f":"'School Resources'!BF141","v":0},{"$f":"'School Resources'!BG141","v":1},1,{"$f":"'School Resources'!BH141","v":0.10559576719576723},{"$f":"'School Resources'!BI141","v":0.16120634920634921},0.26680211640211643,{"$f":"'School Resources'!BJ141","v":0.53},{"$f":"'School Resources'!BK141","v":0},0.53,{"$f":"'School Resources'!BL141","v":0.33617066666666673},{"$f":"'School Resources'!BM141","v":1.2264285714285714},{"$f":"'School Resources'!BN141","v":3.9294013544973545},{"$f":"'School Resources'!BO141","v":0},{"$f":"'School Resources'!BP141","v":0},{"$f":"'School Resources'!BQ141","v":1},1,{"$f":"'School Resources'!BR141","v":0},{"$f":"'School Resources'!BS141","v":0},{"$f":"'School Resources'!BT141","v":0},{"$f":"'School Resources'!BU141","v":0},0,{"$f":"'School Resources'!BV141","v":0},{"$f":"'School Resources'!BW141","v":0},{"$f":"'School Resources'!BX141","v":1},1,{"$f":"'School Resources'!BY141","v":0},{"$f":"'School Resources'!BZ141","v":0},{"$f":"'School Resources'!CA141","v":0.98114285714285709},0.98114285714285709,{"$f":"'School Resources'!CC141","v":56879.197059718739},{"$f":"'School Resources'!CD141","v":67462.597393189499},{"$f":"'School Resources'!CE141","v":59401.029151236042},{"$f":"'School Resources'!CF141","v":50431.856570210257},{"$f":"'School Resources'!CG141","v":49742.779110668525},{"$f":"'School Resources'!CH141","v":53382.766987229232},{"$f":"'School Resources'!CI141","v":44149.56957712859},{"$f":"'School Resources'!CJ141","v":38590.768342659692},{"$f":"'School Resources'!CK141","v":38532.433742910129},{"$f":"'School Resources'!CL141","v":42907.528724127449},{"$f":"'School Resources'!CM141","v":47754.161719987082},{"$f":"'School Resources'!CN141","v":41444.302513742557},{"$f":"'School Resources'!CO141","v":53033.442997322658},{"$f":"'School Resources'!CS141","v":643712.43389013049},{"$f":"'School Resources'!CT141","v":67460.045254450451},{"$f":"'School Resources'!CU141","v":40020.014648690492},{"$f":"'School Resources'!CV141","v":61096.013865209316},{"$f":"'School Resources'!DC141","v":769683.85703746974},938259.93080582004,{"$f":"'School Resources'!DD141","v":0},{"$f":"'School Resources'!DE141","v":0},{"$f":"'School Resources'!DF141","v":0},{"$f":"'School Resources'!CW141","v":6872.5450329955447},{"$f":"'School Resources'!DH141","v":0},{"$f":"'School Resources'!DI141","v":0},{"$f":"'School Resources'!DJ141","v":0},0,{"$f":"'School Resources'!DK141","v":19141.040542825791},{"$f":"'School Resources'!DL141","v":11484.624325695475},{"$f":"'School Resources'!DM141","v":9953.3410822694113},{"$f":"'School Resources'!DN141","v":0},40579.005950790677,{"$f":"'School Resources'!DO141","v":3062.5664868521267},{"$f":"'School Resources'!DP141","v":0},{"$f":"'School Resources'!DQ141","v":0},{"$f":"'School Resources'!DR141","v":0},{"$f":"'School Resources'!DS141","v":0},{"$f":"'School Resources'!DT141","v":76564.162171303164},76564.162171303164,{"$f":"'School Resources'!DU141","v":7152.6837156235242},{"$f":"'School Resources'!DV141","v":10919.547813746016},18072.231529369539,{"$f":"'School Resources'!EA141","v":20140.658144179328},{"$f":"'School Resources'!DW141","v":40579.005950790677},{"$f":"'School Resources'!DX141","v":0},40579.005950790677,{"$f":"'School Resources'!DY141","v":25738.625439901771},{"$f":"'School Resources'!DZ141","v":44854.658542946789},1775368.275728584,{"$f":"'School Resources'!EC141","v":0},{"$f":"'School Resources'!ED141","v":0},{"$f":"'School Resources'!EE141","v":109784.97400944913},109784.97400944913,{"$f":"'School Resources'!EF141","v":0},{"$f":"'School Resources'!EG141","v":0},{"$f":"'School Resources'!EH141","v":0},{"$f":"'School Resources'!EI141","v":0},0,{"$f":"'School Resources'!EJ141","v":0},{"$f":"'School Resources'!EK141","v":0},{"$f":"'School Resources'!EL141","v":53172.118097130908},53172.118097130908,{"$f":"'School Resources'!EM141","v":0},{"$f":"'School Resources'!EN141","v":0},{"$f":"'School Resources'!EO141","v":43103.072795360808},43103.072795360808,{"$f":"'School Resources'!EP141","v":206060.16490194085},0,{"$f":"'School Resources'!EQ141","v":55740.06138025265},{"$f":"'School Resources'!ER141","v":45445.577407691635},{"$f":"'School Resources'!ES141","v":12096.315067502914},{"$f":"'School Resources'!ET141","v":4544.5577407691635},{"$f":"'School Resources'!EU141","v":18178.230963076654},{"$f":"'School Resources'!EV141","v":5825.1171314812636},{"$f":"'School Resources'!EW141","v":116864.36807991692},{"$f":"'School Resources'!EX141","v":258694.22777069118},{"$f":"'School Resources'!EY141","v":2323190.2166177123}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!F146","v":345.60199999999998},{"$f":"'School Resources'!G146","v":0},{"$f":"'School Resources'!H146","v":0},{"$f":"'School Resources'!I146","v":345.60199999999998},{"$f":"'School Resources'!J146","v":"F"},{"$f":"'School Resources'!K146","v":"F"},{"$f":"'School Resources'!L146","v":0},{"$f":"'School Resources'!M146","v":0},{"$f":"'School Resources'!N146","v":1},{"$f":"'School Resources'!O146","v":"E"},{"$f":"'School Resources'!P146","v":3.2595624999999999},{"$f":"'School Resources'!Q146","v":3.1583749999999999},{"$f":"'School Resources'!R146","v":3.4282499999999998},{"$f":"'School Resources'!S146","v":3.0031875000000001},{"$f":"'School Resources'!T146","v":2.9424999999999999},{"$f":"'School Resources'!U146","v":2.7773750000000001},{"$f":"'School Resources'!V146","v":3.030875},{"$f":"'School Resources'!W146","v":0},{"$f":"'School Resources'!X146","v":0},{"$f":"'School Resources'!Y146","v":0},{"$f":"'School Resources'!Z146","v":0},{"$f":"'School Resources'!AA146","v":0},{"$f":"'School Resources'!AB146","v":0},{"$f":"'School Resources'!AC146","v":21.600124999999998},{"$f":"'School Resources'!AD146","v":0},{"$f":"'School Resources'!AE146","v":0},{"$f":"'School Resources'!AF146","v":21.600124999999998},21.600124999999998,{"$f":"'School Resources'!AG146","v":4.3200250000000002},{"$f":"'School Resources'!AH146","v":0},{"$f":"'School Resources'!AI146","v":0},{"$f":"'School Resources'!AP146","v":0},4.3200250000000002,{"$f":"'School Resources'!AQ146","v":0},{"$f":"'School Resources'!AR146","v":0},{"$f":"'School Resources'!AS146","v":0},{"$f":"'School Resources'!AJ146","v":0},{"$f":"'School Resources'!AU146","v":0},{"$f":"'School Resources'!AV146","v":0},{"$f":"'School Resources'!AW146","v":0},0,{"$f":"'School Resources'!AX146","v":2.39},{"$f":"'School Resources'!AY146","v":0},{"$f":"'School Resources'!AZ146","v":0},{"$f":"'School Resources'!BA146","v":0},2.39,{"$f":"'School Resources'!BB146","v":0.26},{"$f":"'School Resources'!BC146","v":0},{"$f":"'School Resources'!BD146","v":0},{"$f":"'School Resources'!BE146","v":1.2000069444444443},{"$f":"'School Resources'!BF146","v":0},{"$f":"'School Resources'!BG146","v":0},1.2000069444444443,{"$f":"'School Resources'!BH146","v":0},{"$f":"'School Resources'!BI146","v":0},0,{"$f":"'School Resources'!BJ146","v":2.39},{"$f":"'School Resources'!BK146","v":0},2.39,{"$f":"'School Resources'!BL146","v":0},{"$f":"'School Resources'!BM146","v":2.4000138888888887},{"$f":"'School Resources'!BN146","v":8.6400208333333346},{"$f":"'School Resources'!BO146","v":1},{"$f":"'School Resources'!BP146","v":0},{"$f":"'School Resources'!BQ146","v":0},1,{"$f":"'School Resources'!BR146","v":0},{"$f":"'School Resources'!BS146","v":0.20000694444444436},{"$f":"'School Resources'!BT146","v":0},{"$f":"'School Resources'!BU146","v":0},0.20000694444444436,{"$f":"'School Resources'!BV146","v":1.2000069444444443},{"$f":"'School Resources'!BW146","v":0},{"$f":"'School Resources'!BX146","v":0},1.2000069444444443,{"$f":"'School Resources'!BY146","v":1.2000069444444443},{"$f":"'School Resources'!BZ146","v":0},{"$f":"'School Resources'!CA146","v":0},1.2000069444444443,{"$f":"'School Resources'!CC146","v":258043.81459335424},{"$f":"'School Resources'!CD146","v":250033.2891043768},{"$f":"'School Resources'!CE146","v":271397.98895700474},{"$f":"'School Resources'!CF146","v":237747.84451566095},{"$f":"'School Resources'!CG146","v":232943.50835148731},{"$f":"'School Resources'!CH146","v":219871.35990066684},{"$f":"'School Resources'!CI146","v":239939.73011888331},{"$f":"'School Resources'!CJ146","v":0},{"$f":"'School Resources'!CK146","v":0},{"$f":"'School Resources'!CL146","v":0},{"$f":"'School Resources'!CM146","v":0},{"$f":"'School Resources'!CN146","v":0},{"$f":"'School Resources'!CO146","v":0},{"$f":"'School Resources'!CS146","v":1709977.5355414341},{"$f":"'School Resources'!CT146","v":341995.50710828684},{"$f":"'School Resources'!CU146","v":0},{"$f":"'School Resources'!CV146","v":0},{"$f":"'School Resources'!DC146","v":0},341995.50710828684,{"$f":"'School Resources'!DD146","v":0},{"$f":"'School Resources'!DE146","v":0},{"$f":"'School Resources'!DF146","v":0},{"$f":"'School Resources'!CW146","v":0},{"$f":"'School Resources'!DH146","v":0},{"$f":"'School Resources'!DI146","v":0},{"$f":"'School Resources'!DJ146","v":0},0,{"$f":"'School Resources'!DK146","v":189204.75274768216},{"$f":"'School Resources'!DL146","v":0},{"$f":"'School Resources'!DM146","v":0},{"$f":"'School Resources'!DN146","v":0},189204.75274768216,{"$f":"'School Resources'!DO146","v":20582.943813555379},{"$f":"'School Resources'!DP146","v":0},{"$f":"'School Resources'!DQ146","v":0},{"$f":"'School Resources'!DR146","v":94998.751974524115},{"$f":"'School Resources'!DS146","v":0},{"$f":"'School Resources'!DT146","v":0},94998.751974524115,{"$f":"'School Resources'!DU146","v":0},{"$f":"'School Resources'!DV146","v":0},0,{"$f":"'School Resources'!EA146","v":26987.466689230394},{"$f":"'School Resources'!DW146","v":189204.75274768216},{"$f":"'School Resources'!DX146","v":0},189204.75274768216,{"$f":"'School Resources'!DY146","v":0},{"$f":"'School Resources'!DZ146","v":90220.370461891333},2545964.2439331645,{"$f":"'School Resources'!EC146","v":124788.03808958524},{"$f":"'School Resources'!ED146","v":0},{"$f":"'School Resources'!EE146","v":0},124788.03808958524,{"$f":"'School Resources'!EF146","v":0},{"$f":"'School Resources'!EG146","v":21489.942842613527},{"$f":"'School Resources'!EH146","v":0},{"$f":"'School Resources'!EI146","v":0},21489.942842613527,{"$f":"'School Resources'!EJ146","v":66805.448249930763},{"$f":"'School Resources'!EK146","v":0},{"$f":"'School Resources'!EL146","v":0},66805.448249930763,{"$f":"'School Resources'!EM146","v":55023.703905056791},{"$f":"'School Resources'!EN146","v":0},{"$f":"'School Resources'!EO146","v":0},55023.703905056791,{"$f":"'School Resources'!EP146","v":268107.13308718632},21489.942842613527,{"$f":"'School Resources'!EQ146","v":116098.77598705163},{"$f":"'School Resources'!ER146","v":101637.75605547818},{"$f":"'School Resources'!ES146","v":0},{"$f":"'School Resources'!ET146","v":10163.775605547818},{"$f":"'School Resources'!EU146","v":40655.102422191274},{"$f":"'School Resources'!EV146","v":13027.71067672418},{"$f":"'School Resources'!EW146","v":39988.001710099794},{"$f":"'School Resources'!EX146","v":321571.12245709292},{"$f":"'School Resources'!EY146","v":3252850.3366285656}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!F181","v":153.24233333333333},{"$f":"'School Resources'!G181","v":0},{"$f":"'School Resources'!H181","v":0},{"$f":"'School Resources'!I181","v":153.24233333333333},{"$f":"'School Resources'!J181","v":"F"},{"$f":"'School Resources'!K181","v":"F"},{"$f":"'School Resources'!L181","v":0},{"$f":"'School Resources'!M181","v":0},{"$f":"'School Resources'!N181","v":1},{"$f":"'School Resources'!O181","v":"E"},{"$f":"'School Resources'!P181","v":1.2448958333333333},{"$f":"'School Resources'!Q181","v":1.2737291666666666},{"$f":"'School Resources'!R181","v":1.3684166666666666},{"$f":"'School Resources'!S181","v":1.3180624999999999},{"$f":"'School Resources'!T181","v":1.2802916666666666},{"$f":"'School Resources'!U181","v":1.5548124999999999},{"$f":"'School Resources'!V181","v":1.5374375},{"$f":"'School Resources'!W181","v":0},{"$f":"'School Resources'!X181","v":0},{"$f":"'School Resources'!Y181","v":0},{"$f":"'School Resources'!Z181","v":0},{"$f":"'School Resources'!AA181","v":0},{"$f":"'School Resources'!AB181","v":0},{"$f":"'School Resources'!AC181","v":9.5776458333333334},{"$f":"'School Resources'!AD181","v":0},{"$f":"'School Resources'!AE181","v":0},{"$f":"'School Resources'!AF181","v":9.5776458333333334},9.5776458333333334,{"$f":"'School Resources'!AG181","v":1.9155291666666667},{"$f":"'School Resources'!AH181","v":0},{"$f":"'School Resources'!AI181","v":0},{"$f":"'School Resources'!AP181","v":0},1.9155291666666667,{"$f":"'School Resources'!AQ181","v":0},{"$f":"'School Resources'!AR181","v":0},{"$f":"'School Resources'!AS181","v":0},{"$f":"'School Resources'!AJ181","v":0},{"$f":"'School Resources'!AU181","v":0},{"$f":"'School Resources'!AV181","v":0},{"$f":"'School Resources'!AW181","v":0},0,{"$f":"'School Resources'!AX181","v":0.64},{"$f":"'School Resources'!AY181","v":0},{"$f":"'School Resources'!AZ181","v":0},{"$f":"'School Resources'!BA181","v":0},0.64,{"$f":"'School Resources'!BB181","v":0.05},{"$f":"'School Resources'!BC181","v":0},{"$f":"'School Resources'!BD181","v":0},{"$f":"'School Resources'!BE181","v":0.5320914351851852},{"$f":"'School Resources'!BF181","v":0},{"$f":"'School Resources'!BG181","v":0},0.5320914351851852,{"$f":"'School Resources'!BH181","v":0},{"$f":"'School Resources'!BI181","v":0},0,{"$f":"'School Resources'!BJ181","v":0.64},{"$f":"'School Resources'!BK181","v":0},0.64,{"$f":"'School Resources'!BL181","v":0},{"$f":"'School Resources'!BM181","v":1.0641828703703704},{"$f":"'School Resources'!BN181","v":2.9262743055555553},{"$f":"'School Resources'!BO181","v":1},{"$f":"'School Resources'!BP181","v":0},{"$f":"'School Resources'!BQ181","v":0},1,{"$f":"'School Resources'!BR181","v":0},{"$f":"'School Resources'!BS181","v":0},{"$f":"'School Resources'!BT181","v":0},{"$f":"'School Resources'!BU181","v":0},0,{"$f":"'School Resources'!BV181","v":1},{"$f":"'School Resources'!BW181","v":0},{"$f":"'School Resources'!BX181","v":0},1,{"$f":"'School Resources'!BY181","v":0.5320914351851852},{"$f":"'School Resources'!BZ181","v":0},{"$f":"'School Resources'!CA181","v":0},0.5320914351851852,{"$f":"'School Resources'!CC181","v":92207.875893596793},{"$f":"'School Resources'!CD181","v":94343.524797232269},{"$f":"'School Resources'!CE181","v":101356.90938323173},{"$f":"'School Resources'!CF181","v":97627.239296463697},{"$f":"'School Resources'!CG181","v":94829.600956657974},{"$f":"'School Resources'!CH181","v":115163.01540984055},{"$f":"'School Resources'!CI181","v":113876.07091155155},{"$f":"'School Resources'!CJ181","v":0},{"$f":"'School Resources'!CK181","v":0},{"$f":"'School Resources'!CL181","v":0},{"$f":"'School Resources'!CM181","v":0},{"$f":"'School Resources'!CN181","v":0},{"$f":"'School Resources'!CO181","v":0},{"$f":"'School Resources'!CS181","v":709404.23664857459},{"$f":"'School Resources'!CT181","v":141880.84732971492},{"$f":"'School Resources'!CU181","v":0},{"$f":"'School Resources'!CV181","v":0},{"$f":"'School Resources'!DC181","v":0},141880.84732971492,{"$f":"'School Resources'!DD181","v":0},{"$f":"'School Resources'!DE181","v":0},{"$f":"'School Resources'!DF181","v":0},{"$f":"'School Resources'!CW181","v":0},{"$f":"'School Resources'!DH181","v":0},{"$f":"'School Resources'!DI181","v":0},{"$f":"'School Resources'!DJ181","v":0},0,{"$f":"'School Resources'!DK181","v":47403.998785897311},{"$f":"'School Resources'!DL181","v":0},{"$f":"'School Resources'!DM181","v":0},{"$f":"'School Resources'!DN181","v":0},47403.998785897311,{"$f":"'School Resources'!DO181","v":3703.4374051482273},{"$f":"'School Resources'!DP181","v":0},{"$f":"'School Resources'!DQ181","v":0},{"$f":"'School Resources'!DR181","v":39411.346480476364},{"$f":"'School Resources'!DS181","v":0},{"$f":"'School Resources'!DT181","v":0},39411.346480476364,{"$f":"'School Resources'!DU181","v":0},{"$f":"'School Resources'!DV181","v":0},0,{"$f":"'School Resources'!EA181","v":11508.271026983219},{"$f":"'School Resources'!DW181","v":47403.998785897311},{"$f":"'School Resources'!DX181","v":0},47403.998785897311,{"$f":"'School Resources'!DY181","v":0},{"$f":"'School Resources'!DZ181","v":38422.036647388399},989207.86543570855,{"$f":"'School Resources'!EC181","v":107965.89707998121},{"$f":"'School Resources'!ED181","v":0},{"$f":"'School Resources'!EE181","v":0},107965.89707998121,{"$f":"'School Resources'!EF181","v":0},{"$f":"'School Resources'!EG181","v":0},{"$f":"'School Resources'!EH181","v":0},{"$f":"'School Resources'!EI181","v":0},0,{"$f":"'School Resources'!EJ181","v":53804.345968138754},{"$f":"'School Resources'!EK181","v":0},{"$f":"'School Resources'!EL181","v":0},53804.345968138754,{"$f":"'School Resources'!EM181","v":23633.687139322108},{"$f":"'School Resources'!EN181","v":0},{"$f":"'School Resources'!EO181","v":0},23633.687139322108,{"$f":"'School Resources'!EP181","v":185403.93018744208},0,{"$f":"'School Resources'!EQ181","v":51479.00570424871},{"$f":"'School Resources'!ER181","v":45066.888770046491},{"$f":"'School Resources'!ES181","v":0},{"$f":"'School Resources'!ET181","v":4506.6888770046489},{"$f":"'School Resources'!EU181","v":18026.755508018596},{"$f":"'School Resources'!EV181","v":5776.577630027582},{"$f":"'School Resources'!EW181","v":20906.832975837831},{"$f":"'School Resources'!EX181","v":145762.74946518385},{"$f":"'School Resources'!EY181","v":1370304.8527627061}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!F187","v":0},{"$f":"'School Resources'!G187","v":0},{"$f":"'School Resources'!H187","v":152.857},{"$f":"'School Resources'!I187","v":152.857},{"$f":"'School Resources'!J187","v":"F"},{"$f":"'School Resources'!K187","v":"F"},{"$f":"'School Resources'!L187","v":0},{"$f":"'School Resources'!M187","v":0},{"$f":"'School Resources'!N187","v":0},{"$f":"'School Resources'!O187","v":"H"},{"$f":"'School Resources'!P187","v":0},{"$f":"'School Resources'!Q187","v":0},{"$f":"'School Resources'!R187","v":0},{"$f":"'School Resources'!S187","v":0},{"$f":"'School Resources'!T187","v":0},{"$f":"'School Resources'!U187","v":0},{"$f":"'School Resources'!V187","v":0},{"$f":"'School Resources'!W187","v":0},{"$f":"'School Resources'!X187","v":0},{"$f":"'School Resources'!Y187","v":1.7399523809523809},{"$f":"'School Resources'!Z187","v":1.915904761904762},{"$f":"'School Resources'!AA187","v":1.6871904761904761},{"$f":"'School Resources'!AB187","v":1.9358571428571427},{"$f":"'School Resources'!AC187","v":0},{"$f":"'School Resources'!AD187","v":0},{"$f":"'School Resources'!AE187","v":7.2789047619047613},{"$f":"'School Resources'!AF187","v":7.2789047619047613},7.2789047619047613,{"$f":"'School Resources'!AG187","v":0},{"$f":"'School Resources'!AH187","v":0},{"$f":"'School Resources'!AI187","v":2.4020385714285712},{"$f":"'School Resources'!AP187","v":0.12392809523809767},2.5259666666666689,{"$f":"'School Resources'!AQ187","v":0},{"$f":"'School Resources'!AR187","v":0},{"$f":"'School Resources'!AS187","v":0},{"$f":"'School Resources'!AJ187","v":0.1951285714285714},{"$f":"'School Resources'!AU187","v":0},{"$f":"'School Resources'!AV187","v":0},{"$f":"'School Resources'!AW187","v":0},0,{"$f":"'School Resources'!AX187","v":0},{"$f":"'School Resources'!AY187","v":0},{"$f":"'School Resources'!AZ187","v":0.3},{"$f":"'School Resources'!BA187","v":0.18526031746031746},0.48526031746031745,{"$f":"'School Resources'!BB187","v":0},{"$f":"'School Resources'!BC187","v":0},{"$f":"'School Resources'!BD187","v":0},{"$f":"'School Resources'!BE187","v":0},{"$f":"'School Resources'!BF187","v":0},{"$f":"'School Resources'!BG187","v":1},1,{"$f":"'School Resources'!BH187","v":0},{"$f":"'School Resources'!BI187","v":0.48526031746031745},0.48526031746031745,{"$f":"'School Resources'!BJ187","v":0.3},{"$f":"'School Resources'!BK187","v":0.18526031746031746},0.48526031746031745,{"$f":"'School Resources'!BL187","v":0.61142799999999997},{"$f":"'School Resources'!BM187","v":1.2131507936507935},{"$f":"'School Resources'!BN187","v":4.2803597460317455},{"$f":"'School Resources'!BO187","v":0},{"$f":"'School Resources'!BP187","v":0},{"$f":"'School Resources'!BQ187","v":1},1,{"$f":"'School Resources'!BR187","v":0},{"$f":"'School Resources'!BS187","v":0},{"$f":"'School Resources'!BT187","v":0},{"$f":"'School Resources'!BU187","v":0},0,{"$f":"'School Resources'!BV187","v":0},{"$f":"'School Resources'!BW187","v":0},{"$f":"'School Resources'!BX187","v":1},1,{"$f":"'School Resources'!BY187","v":0},{"$f":"'School Resources'!BZ187","v":0},{"$f":"'School Resources'!CA187","v":0.97052063492063489},0.97052063492063489,{"$f":"'School Resources'!CC187","v":0},{"$f":"'School Resources'!CD187","v":0},{"$f":"'School Resources'!CE187","v":0},{"$f":"'School Resources'!CF187","v":0},{"$f":"'School Resources'!CG187","v":0},{"$f":"'School Resources'!CH187","v":0},{"$f":"'School Resources'!CI187","v":0},{"$f":"'School Resources'!CJ187","v":0},{"$f":"'School Resources'!CK187","v":0},{"$f":"'School Resources'!CL187","v":124250.80698400238},{"$f":"'School Resources'!CM187","v":136815.64816208303},{"$f":"'School Resources'!CN187","v":120483.05487972271},{"$f":"'School Resources'!CO187","v":138240.45694519961},{"$f":"'School Resources'!CS187","v":519789.9669710077},{"$f":"'School Resources'!CT187","v":0},{"$f":"'School Resources'!CU187","v":0},{"$f":"'School Resources'!CV187","v":171530.68910043256},{"$f":"'School Resources'!DC187","v":8849.762792298714},180380.45189273127,{"$f":"'School Resources'!DD187","v":0},{"$f":"'School Resources'!DE187","v":0},{"$f":"'School Resources'!DF187","v":0},{"$f":"'School Resources'!CW187","v":13934.22183908554},{"$f":"'School Resources'!DH187","v":0},{"$f":"'School Resources'!DI187","v":0},{"$f":"'School Resources'!DJ187","v":0},0,{"$f":"'School Resources'!DK187","v":0},{"$f":"'School Resources'!DL187","v":0},{"$f":"'School Resources'!DM187","v":21423.13922108473},{"$f":"'School Resources'!DN187","v":13229.525243649119},34652.664464733847,{"$f":"'School Resources'!DO187","v":0},{"$f":"'School Resources'!DP187","v":0},{"$f":"'School Resources'!DQ187","v":0},{"$f":"'School Resources'!DR187","v":0},{"$f":"'School Resources'!DS187","v":0},{"$f":"'School Resources'!DT187","v":71410.46407028244},71410.46407028244,{"$f":"'School Resources'!DU187","v":0},{"$f":"'School Resources'!DV187","v":30021.581024883977},30021.581024883977,{"$f":"'School Resources'!EA187","v":9904.4146966456155},{"$f":"'School Resources'!DW187","v":21423.13922108473},{"$f":"'School Resources'!DX187","v":13229.525243649119},34652.664464733847,{"$f":"'School Resources'!DY187","v":43662.35722556465},{"$f":"'School Resources'!DZ187","v":43834.847063010624},898482.79092813923,{"$f":"'School Resources'!EC187","v":0},{"$f":"'School Resources'!ED187","v":0},{"$f":"'School Resources'!EE187","v":107115.01942685897},107115.01942685897,{"$f":"'School Resources'!EF187","v":0},{"$f":"'School Resources'!EG187","v":0},{"$f":"'School Resources'!EH187","v":0},{"$f":"'School Resources'!EI187","v":0},0,{"$f":"'School Resources'!EJ187","v":0},{"$f":"'School Resources'!EK187","v":0},{"$f":"'School Resources'!EL187","v":52704.508787520303},52704.508787520303,{"$f":"'School Resources'!EM187","v":0},{"$f":"'School Resources'!EN187","v":0},{"$f":"'School Resources'!EO187","v":42287.056733434336},42287.056733434336,{"$f":"'School Resources'!EP187","v":202106.58494781359},0,{"$f":"'School Resources'!EQ187","v":62874.00005175847},{"$f":"'School Resources'!ER187","v":44953.566464812786},{"$f":"'School Resources'!ES187","v":19736.093004873175},{"$f":"'School Resources'!ET187","v":4495.3566464812784},{"$f":"'School Resources'!EU187","v":17981.426585925114},{"$f":"'School Resources'!EV187","v":5762.0522187719635},{"$f":"'School Resources'!EW187","v":218726.9164370182},{"$f":"'School Resources'!EX187","v":374529.41140964103},{"$f":"'School Resources'!EY187","v":1558879.6300701341}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!F191","v":384.80600000000004},{"$f":"'School Resources'!G191","v":0},{"$f":"'School Resources'!H191","v":0},{"$f":"'School Resources'!I191","v":384.80600000000004},{"$f":"'School Resources'!J191","v":"F"},{"$f":"'School Resources'!K191","v":"F"},{"$f":"'School Resources'!L191","v":0},{"$f":"'School Resources'!M191","v":0},{"$f":"'School Resources'!N191","v":0},{"$f":"'School Resources'!O191","v":"E"},{"$f":"'School Resources'!P191","v":6.1171249999999997},{"$f":"'School Resources'!Q191","v":6.3493124999999999},{"$f":"'School Resources'!R191","v":5.6071249999999999},{"$f":"'School Resources'!S191","v":5.9768125000000003},{"$f":"'School Resources'!T191","v":0},{"$f":"'School Resources'!U191","v":0},{"$f":"'School Resources'!V191","v":0},{"$f":"'School Resources'!W191","v":0},{"$f":"'School Resources'!X191","v":0},{"$f":"'School Resources'!Y191","v":0},{"$f":"'School Resources'!Z191","v":0},{"$f":"'School Resources'!AA191","v":0},{"$f":"'School Resources'!AB191","v":0},{"$f":"'School Resources'!AC191","v":24.050375000000003},{"$f":"'School Resources'!AD191","v":0},{"$f":"'School Resources'!AE191","v":0},{"$f":"'School Resources'!AF191","v":24.050375000000003},24.050375000000003,{"$f":"'School Resources'!AG191","v":4.8100750000000012},{"$f":"'School Resources'!AH191","v":0},{"$f":"'School Resources'!AI191","v":0},{"$f":"'School Resources'!AP191","v":0},4.8100750000000012,{"$f":"'School Resources'!AQ191","v":0},{"$f":"'School Resources'!AR191","v":0},{"$f":"'School Resources'!AS191","v":0},{"$f":"'School Resources'!AJ191","v":0},{"$f":"'School Resources'!AU191","v":0},{"$f":"'School Resources'!AV191","v":0},{"$f":"'School Resources'!AW191","v":0},0,{"$f":"'School Resources'!AX191","v":1.61},{"$f":"'School Resources'!AY191","v":0},{"$f":"'School Resources'!AZ191","v":0},{"$f":"'School Resources'!BA191","v":0},1.61,{"$f":"'School Resources'!BB191","v":0.1},{"$f":"'School Resources'!BC191","v":0},{"$f":"'School Resources'!BD191","v":0},{"$f":"'School Resources'!BE191","v":1.3361319444444446},{"$f":"'School Resources'!BF191","v":0},{"$f":"'School Resources'!BG191","v":0},1.3361319444444446,{"$f":"'School Resources'!BH191","v":0},{"$f":"'School Resources'!BI191","v":0},0,{"$f":"'School Resources'!BJ191","v":1.61},{"$f":"'School Resources'!BK191","v":0},1.61,{"$f":"'School Resources'!BL191","v":0},{"$f":"'School Resources'!BM191","v":2.6722638888888892},{"$f":"'School Resources'!BN191","v":7.3283958333333334},{"$f":"'School Resources'!BO191","v":1},{"$f":"'School Resources'!BP191","v":0},{"$f":"'School Resources'!BQ191","v":0},1,{"$f":"'School Resources'!BR191","v":0},{"$f":"'School Resources'!BS191","v":0.33613194444444461},{"$f":"'School Resources'!BT191","v":0},{"$f":"'School Resources'!BU191","v":0},0.33613194444444461,{"$f":"'School Resources'!BV191","v":1.3361319444444446},{"$f":"'School Resources'!BW191","v":0},{"$f":"'School Resources'!BX191","v":0},1.3361319444444446,{"$f":"'School Resources'!BY191","v":1.3361319444444446},{"$f":"'School Resources'!BZ191","v":0},{"$f":"'School Resources'!CA191","v":0},1.3361319444444446,{"$f":"'School Resources'!CC191","v":453737.39334621141},{"$f":"'School Resources'!CD191","v":470959.88773983158},{"$f":"'School Resources'!CE191","v":415908.17282079015},{"$f":"'School Resources'!CF191","v":443329.7217678327},{"$f":"'School Resources'!CG191","v":0},{"$f":"'School Resources'!CH191","v":0},{"$f":"'School Resources'!CI191","v":0},{"$f":"'School Resources'!CJ191","v":0},{"$f":"'School Resources'!CK191","v":0},{"$f":"'School Resources'!CL191","v":0},{"$f":"'School Resources'!CM191","v":0},{"$f":"'School Resources'!CN191","v":0},{"$f":"'School Resources'!CO191","v":0},{"$f":"'School Resources'!CS191","v":1783935.175674666},{"$f":"'School Resources'!CT191","v":356787.03513493325},{"$f":"'School Resources'!CU191","v":0},{"$f":"'School Resources'!CV191","v":0},{"$f":"'School Resources'!DC191","v":0},356787.03513493325,{"$f":"'School Resources'!DD191","v":0},{"$f":"'School Resources'!DE191","v":0},{"$f":"'School Resources'!DF191","v":0},{"$f":"'School Resources'!CW191","v":0},{"$f":"'School Resources'!DH191","v":0},{"$f":"'School Resources'!DI191","v":0},{"$f":"'School Resources'!DJ191","v":0},0,{"$f":"'School Resources'!DK191","v":119421.65695280062},{"$f":"'School Resources'!DL191","v":0},{"$f":"'School Resources'!DM191","v":0},{"$f":"'School Resources'!DN191","v":0},119421.65695280062,{"$f":"'School Resources'!DO191","v":7417.4942206708456},{"$f":"'School Resources'!DP191","v":0},{"$f":"'School Resources'!DQ191","v":0},{"$f":"'School Resources'!DR191","v":99107.509759703666},{"$f":"'School Resources'!DS191","v":0},{"$f":"'School Resources'!DT191","v":0},99107.509759703666,{"$f":"'School Resources'!DU191","v":0},{"$f":"'School Resources'!DV191","v":0},0,{"$f":"'School Resources'!EA191","v":28876.957280580726},{"$f":"'School Resources'!DW191","v":119421.65695280062},{"$f":"'School Resources'!DX191","v":0},119421.65695280062,{"$f":"'School Resources'!DY191","v":0},{"$f":"'School Resources'!DZ191","v":97657.186451155605},2486090.528695575,{"$f":"'School Resources'!EC191","v":115600.21176398499},{"$f":"'School Resources'!ED191","v":0},{"$f":"'School Resources'!EE191","v":0},115600.21176398499,{"$f":"'School Resources'!EF191","v":0},{"$f":"'School Resources'!EG191","v":33357.661178466456},{"$f":"'School Resources'!EH191","v":0},{"$f":"'School Resources'!EI191","v":0},33357.661178466456,{"$f":"'School Resources'!EJ191","v":70903.173842950302},{"$f":"'School Resources'!EK191","v":0},{"$f":"'School Resources'!EL191","v":0},70903.173842950302,{"$f":"'School Resources'!EM191","v":58588.411866760616},{"$f":"'School Resources'!EN191","v":0},{"$f":"'School Resources'!EO191","v":0},58588.411866760616,{"$f":"'School Resources'!EP191","v":278449.4586521624},33357.661178466456,{"$f":"'School Resources'!EQ191","v":129268.65467350709},{"$f":"'School Resources'!ER191","v":113167.22228657341},{"$f":"'School Resources'!ES191","v":0},{"$f":"'School Resources'!ET191","v":11316.722228657341},{"$f":"'School Resources'!EU191","v":45266.888914629366},{"$f":"'School Resources'!EV191","v":14505.533054402247},{"$f":"'School Resources'!EW191","v":9323.9936822500022},{"$f":"'School Resources'!EX191","v":322849.01484001952},{"$f":"'School Resources'!EY191","v":3213923.1459194929}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!F200","v":280.17500000000001},{"$f":"'School Resources'!G200","v":0},{"$f":"'School Resources'!H200","v":0},{"$f":"'School Resources'!I200","v":280.17500000000001},{"$f":"'School Resources'!J200","v":"F"},{"$f":"'School Resources'!K200","v":"F"},{"$f":"'School Resources'!L200","v":0},{"$f":"'School Resources'!M200","v":0},{"$f":"'School Resources'!N200","v":0},{"$f":"'School Resources'!O200","v":"E"},{"$f":"'School Resources'!P200","v":3.0916875000000004},{"$f":"'School Resources'!Q200","v":3.1032083333333333},{"$f":"'School Resources'!R200","v":3.1169166666666666},{"$f":"'School Resources'!S200","v":2.8025000000000002},{"$f":"'School Resources'!T200","v":2.7704583333333335},{"$f":"'School Resources'!U200","v":2.6261666666666668},{"$f":"'School Resources'!V200","v":0},{"$f":"'School Resources'!W200","v":0},{"$f":"'School Resources'!X200","v":0},{"$f":"'School Resources'!Y200","v":0},{"$f":"'School Resources'!Z200","v":0},{"$f":"'School Resources'!AA200","v":0},{"$f":"'School Resources'!AB200","v":0},{"$f":"'School Resources'!AC200","v":17.510937500000001},{"$f":"'School Resources'!AD200","v":0},{"$f":"'School Resources'!AE200","v":0},{"$f":"'School Resources'!AF200","v":17.510937500000001},17.510937500000001,{"$f":"'School Resources'!AG200","v":3.5021875000000002},{"$f":"'School Resources'!AH200","v":0},{"$f":"'School Resources'!AI200","v":0},{"$f":"'School Resources'!AP200","v":0},3.5021875000000002,{"$f":"'School Resources'!AQ200","v":0},{"$f":"'School Resources'!AR200","v":0},{"$f":"'School Resources'!AS200","v":0},{"$f":"'School Resources'!AJ200","v":0},{"$f":"'School Resources'!AU200","v":0},{"$f":"'School Resources'!AV200","v":0},{"$f":"'School Resources'!AW200","v":0},0,{"$f":"'School Resources'!AX200","v":2.23},{"$f":"'School Resources'!AY200","v":0},{"$f":"'School Resources'!AZ200","v":0},{"$f":"'School Resources'!BA200","v":0},2.23,{"$f":"'School Resources'!BB200","v":0.37},{"$f":"'School Resources'!BC200","v":0},{"$f":"'School Resources'!BD200","v":0},{"$f":"'School Resources'!BE200","v":0.97282986111111114},{"$f":"'School Resources'!BF200","v":0},{"$f":"'School Resources'!BG200","v":0},0.97282986111111114,{"$f":"'School Resources'!BH200","v":0},{"$f":"'School Resources'!BI200","v":0},0,{"$f":"'School Resources'!BJ200","v":2.23},{"$f":"'School Resources'!BK200","v":0},2.23,{"$f":"'School Resources'!BL200","v":0},{"$f":"'School Resources'!BM200","v":1.9456597222222223},{"$f":"'School Resources'!BN200","v":7.7484895833333338},{"$f":"'School Resources'!BO200","v":1},{"$f":"'School Resources'!BP200","v":0},{"$f":"'School Resources'!BQ200","v":0},1,{"$f":"'School Resources'!BR200","v":0},{"$f":"'School Resources'!BS200","v":0},{"$f":"'School Resources'!BT200","v":0},{"$f":"'School Resources'!BU200","v":0},0,{"$f":"'School Resources'!BV200","v":1},{"$f":"'School Resources'!BW200","v":0},{"$f":"'School Resources'!BX200","v":0},1,{"$f":"'School Resources'!BY200","v":0.97282986111111114},{"$f":"'School Resources'!BZ200","v":0},{"$f":"'School Resources'!CA200","v":0},0.97282986111111114,{"$f":"'School Resources'!CC200","v":240981.10299000648},{"$f":"'School Resources'!CD200","v":241879.09255849637},{"$f":"'School Resources'!CE200","v":242947.58647543375},{"$f":"'School Resources'!CF200","v":218440.42812525301},{"$f":"'School Resources'!CG200","v":215942.94538323217},{"$f":"'School Resources'!CH200","v":204696.15378945056},{"$f":"'School Resources'!CI200","v":0},{"$f":"'School Resources'!CJ200","v":0},{"$f":"'School Resources'!CK200","v":0},{"$f":"'School Resources'!CL200","v":0},{"$f":"'School Resources'!CM200","v":0},{"$f":"'School Resources'!CN200","v":0},{"$f":"'School Resources'!CO200","v":0},{"$f":"'School Resources'!CS200","v":1364887.3093218724},{"$f":"'School Resources'!CT200","v":272977.46186437446},{"$f":"'School Resources'!CU200","v":0},{"$f":"'School Resources'!CV200","v":0},{"$f":"'School Resources'!DC200","v":0},272977.46186437446,{"$f":"'School Resources'!DD200","v":0},{"$f":"'School Resources'!DE200","v":0},{"$f":"'School Resources'!DF200","v":0},{"$f":"'School Resources'!CW200","v":0},{"$f":"'School Resources'!DH200","v":0},{"$f":"'School Resources'!DI200","v":0},{"$f":"'School Resources'!DJ200","v":0},0,{"$f":"'School Resources'!DK200","v":173817.00436014778},{"$f":"'School Resources'!DL200","v":0},{"$f":"'School Resources'!DM200","v":0},{"$f":"'School Resources'!DN200","v":0},173817.00436014778,{"$f":"'School Resources'!DO200","v":28839.592651683713},{"$f":"'School Resources'!DP200","v":0},{"$f":"'School Resources'!DQ200","v":0},{"$f":"'School Resources'!DR200","v":75827.07274010402},{"$f":"'School Resources'!DS200","v":0},{"$f":"'School Resources'!DT200","v":0},75827.07274010402,{"$f":"'School Resources'!DU200","v":0},{"$f":"'School Resources'!DV200","v":0},0,{"$f":"'School Resources'!EA200","v":22305.043003489085},{"$f":"'School Resources'!DW200","v":173817.00436014778},{"$f":"'School Resources'!DX200","v":0},173817.00436014778,{"$f":"'School Resources'!DY200","v":0},{"$f":"'School Resources'!DZ200","v":72808.040760836433},2090165.4452983302,{"$f":"'School Resources'!EC200","v":126310.44222910832},{"$f":"'School Resources'!ED200","v":0},{"$f":"'School Resources'!EE200","v":0},126310.44222910832,{"$f":"'School Resources'!EF200","v":0},{"$f":"'School Resources'!EG200","v":0},{"$f":"'School Resources'!EH200","v":0},{"$f":"'School Resources'!EI200","v":0},0,{"$f":"'School Resources'!EJ200","v":55231.585272161501},{"$f":"'School Resources'!EK200","v":0},{"$f":"'School Resources'!EL200","v":0},55231.585272161501,{"$f":"'School Resources'!EM200","v":44278.62393726116},{"$f":"'School Resources'!EN200","v":0},{"$f":"'School Resources'!EO200","v":0},44278.62393726116,{"$f":"'School Resources'!EP200","v":225820.651438531},0,{"$f":"'School Resources'!EQ200","v":94119.752091053277},{"$f":"'School Resources'!ER200","v":82396.393258267024},{"$f":"'School Resources'!ES200","v":0},{"$f":"'School Resources'!ET200","v":8239.6393258267035},{"$f":"'School Resources'!EU200","v":32958.557303306814},{"$f":"'School Resources'!EV200","v":10561.393854350372},{"$f":"'School Resources'!EW200","v":6788.7453156250012},{"$f":"'School Resources'!EX200","v":235064.48114842921},{"$f":"'School Resources'!EY200","v":2646163.661649616}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!F235","v":0},{"$f":"'School Resources'!G235","v":242.929},{"$f":"'School Resources'!H235","v":0},{"$f":"'School Resources'!I235","v":242.929},{"$f":"'School Resources'!J235","v":"F"},{"$f":"'School Resources'!K235","v":"F"},{"$f":"'School Resources'!L235","v":0},{"$f":"'School Resources'!M235","v":0},{"$f":"'School Resources'!N235","v":0},{"$f":"'School Resources'!O235","v":"M"},{"$f":"'School Resources'!P235","v":0},{"$f":"'School Resources'!Q235","v":0},{"$f":"'School Resources'!R235","v":0},{"$f":"'School Resources'!S235","v":0},{"$f":"'School Resources'!T235","v":0},{"$f":"'School Resources'!U235","v":0},{"$f":"'School Resources'!V235","v":2.9901904761904761},{"$f":"'School Resources'!W235","v":3.6138571428571433},{"$f":"'School Resources'!X235","v":4.9640000000000004},{"$f":"'School Resources'!Y235","v":0},{"$f":"'School Resources'!Z235","v":0},{"$f":"'School Resources'!AA235","v":0},{"$f":"'School Resources'!AB235","v":0},{"$f":"'School Resources'!AC235","v":0},{"$f":"'School Resources'!AD235","v":11.56804761904762},{"$f":"'School Resources'!AE235","v":0},{"$f":"'School Resources'!AF235","v":11.56804761904762},11.56804761904762,{"$f":"'School Resources'!AG235","v":0},{"$f":"'School Resources'!AH235","v":3.8174557142857148},{"$f":"'School Resources'!AI235","v":0},{"$f":"'School Resources'!AP235","v":0},3.8174557142857148,{"$f":"'School Resources'!AQ235","v":0},{"$f":"'School Resources'!AR235","v":0},{"$f":"'School Resources'!AS235","v":0},{"$f":"'School Resources'!AJ235","v":0},{"$f":"'School Resources'!AU235","v":0},{"$f":"'School Resources'!AV235","v":0},{"$f":"'School Resources'!AW235","v":0},0,{"$f":"'School Resources'!AX235","v":0},{"$f":"'School Resources'!AY235","v":0.82},{"$f":"'School Resources'!AZ235","v":0},{"$f":"'School Resources'!BA235","v":0},0.82,{"$f":"'School Resources'!BB235","v":0},{"$f":"'School Resources'!BC235","v":0},{"$f":"'School Resources'!BD235","v":0},{"$f":"'School Resources'!BE235","v":0},{"$f":"'School Resources'!BF235","v":1},{"$f":"'School Resources'!BG235","v":0},1,{"$f":"'School Resources'!BH235","v":0.77120317460317456},{"$f":"'School Resources'!BI235","v":0},0.77120317460317456,{"$f":"'School Resources'!BJ235","v":0.82},{"$f":"'School Resources'!BK235","v":0},0.82,{"$f":"'School Resources'!BL235","v":0.97171600000000002},{"$f":"'School Resources'!BM235","v":1.5424063492063491},{"$f":"'School Resources'!BN235","v":5.9253255238095228},{"$f":"'School Resources'!BO235","v":0},{"$f":"'School Resources'!BP235","v":1},{"$f":"'School Resources'!BQ235","v":0},1,{"$f":"'School Resources'!BR235","v":0},{"$f":"'School Resources'!BS235","v":0},{"$f":"'School Resources'!BT235","v":0},{"$f":"'School Resources'!BU235","v":0},0,{"$f":"'School Resources'!BV235","v":0},{"$f":"'School Resources'!BW235","v":1},{"$f":"'School Resources'!BX235","v":0},1,{"$f":"'School Resources'!BY235","v":0},{"$f":"'School Resources'!BZ235","v":0.77120317460317456},{"$f":"'School Resources'!CA235","v":0},0.77120317460317456,{"$f":"'School Resources'!CC235","v":0},{"$f":"'School Resources'!CD235","v":0},{"$f":"'School Resources'!CE235","v":0},{"$f":"'School Resources'!CF235","v":0},{"$f":"'School Resources'!CG235","v":0},{"$f":"'School Resources'!CH235","v":0},{"$f":"'School Resources'!CI235","v":218131.75893940558},{"$f":"'School Resources'!CJ235","v":263627.69241759455},{"$f":"'School Resources'!CK235","v":362119.42349395482},{"$f":"'School Resources'!CL235","v":0},{"$f":"'School Resources'!CM235","v":0},{"$f":"'School Resources'!CN235","v":0},{"$f":"'School Resources'!CO235","v":0},{"$f":"'School Resources'!CS235","v":843878.87485095498},{"$f":"'School Resources'!CT235","v":0},{"$f":"'School Resources'!CU235","v":278480.02870081516},{"$f":"'School Resources'!CV235","v":0},{"$f":"'School Resources'!DC235","v":0},278480.02870081516,{"$f":"'School Resources'!DD235","v":0},{"$f":"'School Resources'!DE235","v":0},{"$f":"'School Resources'!DF235","v":0},{"$f":"'School Resources'!CW235","v":0},{"$f":"'School Resources'!DH235","v":0},{"$f":"'School Resources'!DI235","v":0},{"$f":"'School Resources'!DJ235","v":0},0,{"$f":"'School Resources'!DK235","v":0},{"$f":"'School Resources'!DL235","v":59818.277047752395},{"$f":"'School Resources'!DM235","v":0},{"$f":"'School Resources'!DN235","v":0},59818.277047752395,{"$f":"'School Resources'!DO235","v":0},{"$f":"'School Resources'!DP235","v":0},{"$f":"'School Resources'!DQ235","v":0},{"$f":"'School Resources'!DR235","v":0},{"$f":"'School Resources'!DS235","v":72949.118350917561},{"$f":"'School Resources'!DT235","v":0},72949.118350917561,{"$f":"'School Resources'!DU235","v":46393.190897576169},{"$f":"'School Resources'!DV235","v":0},46393.190897576169,{"$f":"'School Resources'!EA235","v":15307.776871684104},{"$f":"'School Resources'!DW235","v":59818.277047752395},{"$f":"'School Resources'!DX235","v":0},59818.277047752395,{"$f":"'School Resources'!DY235","v":70885.825487480208},{"$f":"'School Resources'!DZ235","v":58759.923569941981},1385830.4014856727,{"$f":"'School Resources'!EC235","v":0},{"$f":"'School Resources'!ED235","v":111117.60959420472},{"$f":"'School Resources'!EE235","v":0},111117.60959420472,{"$f":"'School Resources'!EF235","v":0},{"$f":"'School Resources'!EG235","v":0},{"$f":"'School Resources'!EH235","v":0},{"$f":"'School Resources'!EI235","v":0},0,{"$f":"'School Resources'!EJ235","v":0},{"$f":"'School Resources'!EK235","v":50213.074994601237},{"$f":"'School Resources'!EL235","v":0},50213.074994601237,{"$f":"'School Resources'!EM235","v":0},{"$f":"'School Resources'!EN235","v":32126.161331075142},{"$f":"'School Resources'!EO235","v":0},32126.161331075142,{"$f":"'School Resources'!EP235","v":193456.84591988107},0,{"$f":"'School Resources'!EQ235","v":81607.628288489257},{"$f":"'School Resources'!ER235","v":71442.753342866243},{"$f":"'School Resources'!ES235","v":0},{"$f":"'School Resources'!ET235","v":7144.2753342866245},{"$f":"'School Resources'!EU235","v":28577.101337146498},{"$f":"'School Resources'!EV235","v":9157.3796650075183},{"$f":"'School Resources'!EW235","v":85503.826848856814},{"$f":"'School Resources'!EX235","v":283432.96481665294},{"$f":"'School Resources'!EY235","v":1983181.1035614091}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!F239","v":319.54966666666667},{"$f":"'School Resources'!G239","v":0},{"$f":"'School Resources'!H239","v":0},{"$f":"'School Resources'!I239","v":319.54966666666667},{"$f":"'School Resources'!J239","v":"F"},{"$f":"'School Resources'!K239","v":"F"},{"$f":"'School Resources'!L239","v":0},{"$f":"'School Resources'!M239","v":0},{"$f":"'School Resources'!N239","v":0},{"$f":"'School Resources'!O239","v":"E"},{"$f":"'School Resources'!P239","v":3.3579583333333329},{"$f":"'School Resources'!Q239","v":3.5006249999999999},{"$f":"'School Resources'!R239","v":3.2353541666666668},{"$f":"'School Resources'!S239","v":3.5095416666666668},{"$f":"'School Resources'!T239","v":3.2278541666666669},{"$f":"'School Resources'!U239","v":3.1405208333333334},{"$f":"'School Resources'!V239","v":0},{"$f":"'School Resources'!W239","v":0},{"$f":"'School Resources'!X239","v":0},{"$f":"'School Resources'!Y239","v":0},{"$f":"'School Resources'!Z239","v":0},{"$f":"'School Resources'!AA239","v":0},{"$f":"'School Resources'!AB239","v":0},{"$f":"'School Resources'!AC239","v":19.971854166666667},{"$f":"'School Resources'!AD239","v":0},{"$f":"'School Resources'!AE239","v":0},{"$f":"'School Resources'!AF239","v":19.971854166666667},19.971854166666667,{"$f":"'School Resources'!AG239","v":3.9943708333333334},{"$f":"'School Resources'!AH239","v":0},{"$f":"'School Resources'!AI239","v":0},{"$f":"'School Resources'!AP239","v":0},3.9943708333333334,{"$f":"'School Resources'!AQ239","v":0},{"$f":"'School Resources'!AR239","v":0},{"$f":"'School Resources'!AS239","v":0},{"$f":"'School Resources'!AJ239","v":0},{"$f":"'School Resources'!AU239","v":0},{"$f":"'School Resources'!AV239","v":0},{"$f":"'School Resources'!AW239","v":0},0,{"$f":"'School Resources'!AX239","v":1.51},{"$f":"'School Resources'!AY239","v":0},{"$f":"'School Resources'!AZ239","v":0},{"$f":"'School Resources'!BA239","v":0},1.51,{"$f":"'School Resources'!BB239","v":0.11},{"$f":"'School Resources'!BC239","v":0},{"$f":"'School Resources'!BD239","v":0},{"$f":"'School Resources'!BE239","v":1.1095474537037036},{"$f":"'School Resources'!BF239","v":0},{"$f":"'School Resources'!BG239","v":0},1.1095474537037036,{"$f":"'School Resources'!BH239","v":0},{"$f":"'School Resources'!BI239","v":0},0,{"$f":"'School Resources'!BJ239","v":1.51},{"$f":"'School Resources'!BK239","v":0},1.51,{"$f":"'School Resources'!BL239","v":0},{"$f":"'School Resources'!BM239","v":2.2190949074074071},{"$f":"'School Resources'!BN239","v":6.458642361111111},{"$f":"'School Resources'!BO239","v":1},{"$f":"'School Resources'!BP239","v":0},{"$f":"'School Resources'!BQ239","v":0},1,{"$f":"'School Resources'!BR239","v":0},{"$f":"'School Resources'!BS239","v":0.10954745370370371},{"$f":"'School Resources'!BT239","v":0},{"$f":"'School Resources'!BU239","v":0},0.10954745370370371,{"$f":"'School Resources'!BV239","v":1.1095474537037036},{"$f":"'School Resources'!BW239","v":0},{"$f":"'School Resources'!BX239","v":0},1.1095474537037036,{"$f":"'School Resources'!BY239","v":1.1095474537037036},{"$f":"'School Resources'!BZ239","v":0},{"$f":"'School Resources'!CA239","v":0},1.1095474537037036,{"$f":"'School Resources'!CC239","v":266101.13103759644},{"$f":"'School Resources'!CD239","v":277406.73926522397},{"$f":"'School Resources'!CE239","v":256385.37396697904},{"$f":"'School Resources'!CF239","v":278113.33977945067},{"$f":"'School Resources'!CG239","v":255791.03708585378},{"$f":"'School Resources'!CH239","v":248870.31429230608},{"$f":"'School Resources'!CI239","v":0},{"$f":"'School Resources'!CJ239","v":0},{"$f":"'School Resources'!CK239","v":0},{"$f":"'School Resources'!CL239","v":0},{"$f":"'School Resources'!CM239","v":0},{"$f":"'School Resources'!CN239","v":0},{"$f":"'School Resources'!CO239","v":0},{"$f":"'School Resources'!CS239","v":1582667.9354274101},{"$f":"'School Resources'!CT239","v":316533.58708548202},{"$f":"'School Resources'!CU239","v":0},{"$f":"'School Resources'!CV239","v":0},{"$f":"'School Resources'!DC239","v":0},316533.58708548202,{"$f":"'School Resources'!DD239","v":0},{"$f":"'School Resources'!DE239","v":0},{"$f":"'School Resources'!DF239","v":0},{"$f":"'School Resources'!CW239","v":0},{"$f":"'School Resources'!DH239","v":0},{"$f":"'School Resources'!DI239","v":0},{"$f":"'School Resources'!DJ239","v":0},0,{"$f":"'School Resources'!DK239","v":119659.82539988951},{"$f":"'School Resources'!DL239","v":0},{"$f":"'School Resources'!DM239","v":0},{"$f":"'School Resources'!DN239","v":0},119659.82539988951,{"$f":"'School Resources'!DO239","v":8716.9409231707596},{"$f":"'School Resources'!DP239","v":0},{"$f":"'School Resources'!DQ239","v":0},{"$f":"'School Resources'!DR239","v":87925.996412633875},{"$f":"'School Resources'!DS239","v":0},{"$f":"'School Resources'!DT239","v":0},87925.996412633875,{"$f":"'School Resources'!DU239","v":0},{"$f":"'School Resources'!DV239","v":0},0,{"$f":"'School Resources'!EA239","v":24168.840376779754},{"$f":"'School Resources'!DW239","v":119659.82539988951},{"$f":"'School Resources'!DX239","v":0},119659.82539988951,{"$f":"'School Resources'!DY239","v":0},{"$f":"'School Resources'!DZ239","v":83043.54578134531},2235164.1106484756,{"$f":"'School Resources'!EC239","v":118316.62399950446},{"$f":"'School Resources'!ED239","v":0},{"$f":"'School Resources'!EE239","v":0},118316.62399950446,{"$f":"'School Resources'!EF239","v":0},{"$f":"'School Resources'!EG239","v":11115.274262023107},{"$f":"'School Resources'!EH239","v":0},{"$f":"'School Resources'!EI239","v":0},11115.274262023107,{"$f":"'School Resources'!EJ239","v":60585.891787832188},{"$f":"'School Resources'!EK239","v":0},{"$f":"'School Resources'!EL239","v":0},60585.891787832188,{"$f":"'School Resources'!EM239","v":49965.311099334205},{"$f":"'School Resources'!EN239","v":0},{"$f":"'School Resources'!EO239","v":0},49965.311099334205,{"$f":"'School Resources'!EP239","v":239983.10114869397},11115.274262023107,{"$f":"'School Resources'!EQ239","v":107346.9631746065},{"$f":"'School Resources'!ER239","v":93976.050683375783},{"$f":"'School Resources'!ES239","v":0},{"$f":"'School Resources'!ET239","v":9397.6050683375779},{"$f":"'School Resources'!EU239","v":37590.420273350312},{"$f":"'School Resources'!EV239","v":12045.649632169334},{"$f":"'School Resources'!EW239","v":7742.808254458334},{"$f":"'School Resources'!EX239","v":268099.4970862979},{"$f":"'School Resources'!EY239","v":2850459.0950415921}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!F246","v":6.0019999999999998},{"$f":"'School Resources'!G246","v":0},{"$f":"'School Resources'!H246","v":0},{"$f":"'School Resources'!I246","v":6.0019999999999998},{"$f":"'School Resources'!J246","v":"F"},{"$f":"'School Resources'!K246","v":"T"},{"$f":"'School Resources'!L246","v":0},{"$f":"'School Resources'!M246","v":0},{"$f":"'School Resources'!N246","v":0},{"$f":"'School Resources'!O246","v":"E"},{"$f":"'School Resources'!P246","v":0},{"$f":"'School Resources'!Q246","v":0},{"$f":"'School Resources'!R246","v":0},{"$f":"'School Resources'!S246","v":0},{"$f":"'School Resources'!T246","v":0},{"$f":"'School Resources'!U246","v":0},{"$f":"'School Resources'!V246","v":0},{"$f":"'School Resources'!W246","v":0},{"$f":"'School Resources'!X246","v":0},{"$f":"'School Resources'!Y246","v":0},{"$f":"'School Resources'!Z246","v":0},{"$f":"'School Resources'!AA246","v":0},{"$f":"'School Resources'!AB246","v":0},{"$f":"'School Resources'!AC246","v":0},{"$f":"'School Resources'!AD246","v":0},{"$f":"'School Resources'!AE246","v":0},{"$f":"'School Resources'!AF246","v":0},0,{"$f":"'School Resources'!AG246","v":0},{"$f":"'School Resources'!AH246","v":0},{"$f":"'School Resources'!AI246","v":0},{"$f":"'School Resources'!AP246","v":0},0,{"$f":"'School Resources'!AQ246","v":0},{"$f":"'School Resources'!AR246","v":1},{"$f":"'School Resources'!AS246","v":0},{"$f":"'School Resources'!AJ246","v":0},{"$f":"'School Resources'!AU246","v":0},{"$f":"'School Resources'!AV246","v":0},{"$f":"'School Resources'!AW246","v":0},0,{"$f":"'School Resources'!AX246","v":0},{"$f":"'School Resources'!AY246","v":0},{"$f":"'School Resources'!AZ246","v":0},{"$f":"'School Resources'!BA246","v":0},0,{"$f":"'School Resources'!BB246","v":0},{"$f":"'School Resources'!BC246","v":0},{"$f":"'School Resources'!BD246","v":0},{"$f":"'School Resources'!BE246","v":0},{"$f":"'School Resources'!BF246","v":0},{"$f":"'School Resources'!BG246","v":0},0,{"$f":"'School Resources'!BH246","v":0},{"$f":"'School Resources'!BI246","v":0},0,{"$f":"'School Resources'!BJ246","v":0},{"$f":"'School Resources'!BK246","v":0},0,{"$f":"'School Resources'!BL246","v":0},{"$f":"'School Resources'!BM246","v":0},{"$f":"'School Resources'!BN246","v":0},{"$f":"'School Resources'!BO246","v":0},{"$f":"'School Resources'!BP246","v":0},{"$f":"'School Resources'!BQ246","v":0},0,{"$f":"'School Resources'!BR246","v":1},{"$f":"'School Resources'!BS246","v":0},{"$f":"'School Resources'!BT246","v":0},{"$f":"'School Resources'!BU246","v":0},0,{"$f":"'School Resources'!BV246","v":0},{"$f":"'School Resources'!BW246","v":0},{"$f":"'School Resources'!BX246","v":0},0,{"$f":"'School Resources'!BY246","v":0},{"$f":"'School Resources'!BZ246","v":0},{"$f":"'School Resources'!CA246","v":0},0,{"$f":"'School Resources'!CC246","v":0},{"$f":"'School Resources'!CD246","v":0},{"$f":"'School Resources'!CE246","v":0},{"$f":"'School Resources'!CF246","v":0},{"$f":"'School Resources'!CG246","v":0},{"$f":"'School Resources'!CH246","v":0},{"$f":"'School Resources'!CI246","v":0},{"$f":"'School Resources'!CJ246","v":0},{"$f":"'School Resources'!CK246","v":0},{"$f":"'School Resources'!CL246","v":0},{"$f":"'School Resources'!CM246","v":0},{"$f":"'School Resources'!CN246","v":0},{"$f":"'School Resources'!CO246","v":0},{"$f":"'School Resources'!CS246","v":0},{"$f":"'School Resources'!CT246","v":0},{"$f":"'School Resources'!CU246","v":0},{"$f":"'School Resources'!CV246","v":0},{"$f":"'School Resources'!DC246","v":0},0,{"$f":"'School Resources'!DD246","v":0},{"$f":"'School Resources'!DE246","v":80210.6888365044},{"$f":"'School Resources'!DF246","v":0},{"$f":"'School Resources'!CW246","v":0},{"$f":"'School Resources'!DH246","v":0},{"$f":"'School Resources'!DI246","v":0},{"$f":"'School Resources'!DJ246","v":0},0,{"$f":"'School Resources'!DK246","v":0},{"$f":"'School Resources'!DL246","v":0},{"$f":"'School Resources'!DM246","v":0},{"$f":"'School Resources'!DN246","v":0},0,{"$f":"'School Resources'!DO246","v":0},{"$f":"'School Resources'!DP246","v":0},{"$f":"'School Resources'!DQ246","v":0},{"$f":"'School Resources'!DR246","v":0},{"$f":"'School Resources'!DS246","v":0},{"$f":"'School Resources'!DT246","v":0},0,{"$f":"'School Resources'!DU246","v":0},{"$f":"'School Resources'!DV246","v":0},0,{"$f":"'School Resources'!EA246","v":944.60360513439366},{"$f":"'School Resources'!DW246","v":0},{"$f":"'School Resources'!DX246","v":0},0,{"$f":"'School Resources'!DY246","v":0},{"$f":"'School Resources'!DZ246","v":0},80210.6888365044,{"$f":"'School Resources'!EC246","v":0},{"$f":"'School Resources'!ED246","v":0},{"$f":"'School Resources'!EE246","v":0},0,{"$f":"'School Resources'!EF246","v":101575.91736903549},{"$f":"'School Resources'!EG246","v":0},{"$f":"'School Resources'!EH246","v":0},{"$f":"'School Resources'!EI246","v":0},0,{"$f":"'School Resources'!EJ246","v":0},{"$f":"'School Resources'!EK246","v":0},{"$f":"'School Resources'!EL246","v":0},0,{"$f":"'School Resources'!EM246","v":0},{"$f":"'School Resources'!EN246","v":0},{"$f":"'School Resources'!EO246","v":0},0,{"$f":"'School Resources'!EP246","v":101575.91736903549},101575.91736903549,{"$f":"'School Resources'!EQ246","v":2016.2639494976415},{"$f":"'School Resources'!ER246","v":1765.1223425934456},{"$f":"'School Resources'!ES246","v":0},{"$f":"'School Resources'!ET246","v":176.51223425934458},{"$f":"'School Resources'!EU246","v":706.04893703737832},{"$f":"'School Resources'!EV246","v":226.24961511130877},{"$f":"'School Resources'!EW246","v":145.43071075},{"$f":"'School Resources'!EX246","v":5035.6277892491189},{"$f":"'School Resources'!EY246","v":187766.83759992343}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!F254","v":229.27500000000001},{"$f":"'School Resources'!G254","v":0},{"$f":"'School Resources'!H254","v":0},{"$f":"'School Resources'!I254","v":229.27500000000001},{"$f":"'School Resources'!J254","v":"F"},{"$f":"'School Resources'!K254","v":"F"},{"$f":"'School Resources'!L254","v":0},{"$f":"'School Resources'!M254","v":0},{"$f":"'School Resources'!N254","v":0},{"$f":"'School Resources'!O254","v":"E"},{"$f":"'School Resources'!P254","v":4.0903749999999999},{"$f":"'School Resources'!Q254","v":5.47},{"$f":"'School Resources'!R254","v":4.7693124999999998},{"$f":"'School Resources'!S254","v":0},{"$f":"'School Resources'!T254","v":0},{"$f":"'School Resources'!U254","v":0},{"$f":"'School Resources'!V254","v":0},{"$f":"'School Resources'!W254","v":0},{"$f":"'School Resources'!X254","v":0},{"$f":"'School Resources'!Y254","v":0},{"$f":"'School Resources'!Z254","v":0},{"$f":"'School Resources'!AA254","v":0},{"$f":"'School Resources'!AB254","v":0},{"$f":"'School Resources'!AC254","v":14.3296875},{"$f":"'School Resources'!AD254","v":0},{"$f":"'School Resources'!AE254","v":0},{"$f":"'School Resources'!AF254","v":14.3296875},{"$f":"SUM(Q135:AC135)","v":14.3296875},{"$f":"'School Resources'!AG254","v":2.8659375000000002},{"$f":"'School Resources'!AH254","v":0},{"$f":"'School Resources'!AI254","v":0},{"$f":"'School Resources'!AP254","v":0},2.8659375000000002,{"$f":"'School Resources'!AQ254","v":0},{"$f":"'School Resources'!AR254","v":0},{"$f":"'School Resources'!AS254","v":0},{"$f":"'School Resources'!AJ254","v":0},{"$f":"'School Resources'!AU254","v":0},{"$f":"'School Resources'!AV254","v":0},{"$f":"'School Resources'!AW254","v":0},{"$f":"SUM(AR135:AT135)","v":0},{"$f":"'School Resources'!AX254","v":1.02},{"$f":"'School Resources'!AY254","v":0},{"$f":"'School Resources'!AZ254","v":0},{"$f":"'School Resources'!BA254","v":0},{"$f":"SUM(AV135:AY135)","v":1.02},{"$f":"'School Resources'!BB254","v":0.05},{"$f":"'School Resources'!BC254","v":0},{"$f":"'School Resources'!BD254","v":0},{"$f":"'School Resources'!BE254","v":0.79609374999999993},{"$f":"'School Resources'!BF254","v":0},{"$f":"'School Resources'!BG254","v":0},{"$f":"SUM(BD135:BF135)","v":0.79609374999999993},{"$f":"'School Resources'!BH254","v":0},{"$f":"'School Resources'!BI254","v":0},{"$f":"SUM(BH135:BI135)","v":0},{"$f":"'School Resources'!BJ254","v":1.02},{"$f":"'School Resources'!BK254","v":0},{"$f":"SUM(BK135:BL135)","v":1.02},{"$f":"'School Resources'!BL254","v":0},{"$f":"'School Resources'!BM254","v":1.5921874999999999},{"$f":"'School Resources'!BN254","v":4.4782812500000002},{"$f":"'School Resources'!BO254","v":1},{"$f":"'School Resources'!BP254","v":0},{"$f":"'School Resources'!BQ254","v":0},{"$f":"SUM(BQ135:BS135)","v":1},{"$f":"'School Resources'!BR254","v":0},{"$f":"'School Resources'!BS254","v":0},{"$f":"'School Resources'!BT254","v":0},{"$f":"'School Resources'!BU254","v":0},{"$f":"SUM(BV135:BX135)","v":0},{"$f":"'School Resources'!BV254","v":1},{"$f":"'School Resources'!BW254","v":0},{"$f":"'School Resources'!BX254","v":0},{"$f":"SUM(BZ135:CB135)","v":1},{"$f":"'School Resources'!BY254","v":0.79609374999999993},{"$f":"'School Resources'!BZ254","v":0},{"$f":"'School Resources'!CA254","v":0},{"$f":"SUM(CD135:CF135)","v":0.79609374999999993},{"$f":"'School Resources'!CC254","v":306845.01337244239},{"$f":"'School Resources'!CD254","v":410339.44886404299},{"$f":"'School Resources'!CE254","v":357776.42828343529},{"$f":"'School Resources'!CF254","v":0},{"$f":"'School Resources'!CG254","v":0},{"$f":"'School Resources'!CH254","v":0},{"$f":"'School Resources'!CI254","v":0},{"$f":"'School Resources'!CJ254","v":0},{"$f":"'School Resources'!CK254","v":0},{"$f":"'School Resources'!CL254","v":0},{"$f":"'School Resources'!CM254","v":0},{"$f":"'School Resources'!CN254","v":0},{"$f":"'School Resources'!CO254","v":0},{"$f":"'School Resources'!CS254","v":1074960.8905199207},{"$f":"'School Resources'!CT254","v":214992.17810398416},{"$f":"'School Resources'!CU254","v":0},{"$f":"'School Resources'!CV254","v":0},{"$f":"'School Resources'!DC254","v":0},214992.17810398416,{"$f":"'School Resources'!DD254","v":0},{"$f":"'School Resources'!DE254","v":0},{"$f":"'School Resources'!DF254","v":0},{"$f":"'School Resources'!CW254","v":0},{"$f":"'School Resources'!DH254","v":0},{"$f":"'School Resources'!DI254","v":0},{"$f":"'School Resources'!DJ254","v":0},{"$f":"SUM(DE135:DG135)","v":0},{"$f":"'School Resources'!DK254","v":76516.679678486995},{"$f":"'School Resources'!DL254","v":0},{"$f":"'School Resources'!DM254","v":0},{"$f":"'School Resources'!DN254","v":0},{"$f":"SUM(DI135:DL135)","v":76516.679678486995},{"$f":"'School Resources'!DO254","v":3750.8176312983824},{"$f":"'School Resources'!DP254","v":0},{"$f":"'School Resources'!DQ254","v":0},{"$f":"'School Resources'!DR254","v":59720.049473328923},{"$f":"'School Resources'!DS254","v":0},{"$f":"'School Resources'!DT254","v":0},{"$f":"SUM(DQ135:DS135)","v":59720.049473328923},{"$f":"'School Resources'!DU254","v":0},{"$f":"'School Resources'!DV254","v":0},{"$f":"SUM(DU135:DV135)","v":0},{"$f":"'School Resources'!EA254","v":17253.77522503291},{"$f":"'School Resources'!DW254","v":76516.679678486995},{"$f":"'School Resources'!DX254","v":0},{"$f":"SUM(DY135:DZ135)","v":76516.679678486995},{"$f":"'School Resources'!DY254","v":0},{"$f":"'School Resources'!DZ254","v":56066.999737144062},1506457.295085506,{"$f":"'School Resources'!EC254","v":108791.00892370674},{"$f":"'School Resources'!ED254","v":0},{"$f":"'School Resources'!EE254","v":0},{"$f":"SUM(EE135:EG135)","v":108791.00892370674},{"$f":"'School Resources'!EF254","v":0},{"$f":"'School Resources'!EG254","v":0},{"$f":"'School Resources'!EH254","v":0},{"$f":"'School Resources'!EI254","v":0},0,{"$f":"'School Resources'!EJ254","v":55508.846694260923},{"$f":"'School Resources'!EK254","v":0},{"$f":"'School Resources'!EL254","v":0},{"$f":"SUM(EN135:EP135)","v":55508.846694260923},{"$f":"'School Resources'!EM254","v":36402.39211530178},{"$f":"'School Resources'!EN254","v":0},{"$f":"'School Resources'!EO254","v":0},{"$f":"SUM(ER135:ET135)","v":36402.39211530178},{"$f":"'School Resources'!EP254","v":200702.24773326944},{"$f":"EI135+EJ135+EK135+EL135","v":0},{"$f":"'School Resources'!EQ254","v":77020.812565989967},{"$f":"'School Resources'!ER254","v":67427.261762431241},{"$f":"'School Resources'!ES254","v":0},{"$f":"'School Resources'!ET254","v":6742.7261762431244},{"$f":"'School Resources'!EU254","v":26970.904704972498},{"$f":"'School Resources'!EV254","v":8642.6825232664651},{"$f":"'School Resources'!EW254","v":5555.4192281250007},{"$f":"'School Resources'!EX254","v":192359.80696102831},{"$f":"'School Resources'!EY254","v":1972840.1247419808}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},{"$f":"'School Resources'!F264","v":0},{"$f":"'School Resources'!G264","v":0},{"$f":"'School Resources'!H264","v":69.742999999999995},{"$f":"'School Resources'!I264","v":69.742999999999995},{"$f":"'School Resources'!J264","v":"F"},{"$f":"'School Resources'!K264","v":"F"},{"$f":"'School Resources'!L264","v":0},{"$f":"'School Resources'!M264","v":0},{"$f":"'School Resources'!N264","v":0},{"$f":"'School Resources'!O264","v":"H"},{"$f":"'School Resources'!P264","v":0},{"$f":"'School Resources'!Q264","v":0},{"$f":"'School Resources'!R264","v":0},{"$f":"'School Resources'!S264","v":0},{"$f":"'School Resources'!T264","v":0},{"$f":"'School Resources'!U264","v":0},{"$f":"'School Resources'!V264","v":0},{"$f":"'School Resources'!W264","v":0},{"$f":"'School Resources'!X264","v":0},{"$f":"'School Resources'!Y264","v":0.87428571428571422},{"$f":"'School Resources'!Z264","v":0.86695238095238092},{"$f":"'School Resources'!AA264","v":1.0560476190476191},{"$f":"'School Resources'!AB264","v":0.52380952380952384},{"$f":"'School Resources'!AC264","v":0},{"$f":"'School Resources'!AD264","v":0},{"$f":"'School Resources'!AE264","v":3.3210952380952383},{"$f":"'School Resources'!AF264","v":3.3210952380952383},3.3210952380952383,{"$f":"'School Resources'!AG264","v":0},{"$f":"'School Resources'!AH264","v":0},{"$f":"'School Resources'!AI264","v":1.0959614285714288},{"$f":"'School Resources'!AP264","v":5.4755052380952378},6.5714666666666668,{"$f":"'School Resources'!AQ264","v":0},{"$f":"'School Resources'!AR264","v":0},{"$f":"'School Resources'!AS264","v":0},{"$f":"'School Resources'!AJ264","v":0.10743809523809522},{"$f":"'School Resources'!AU264","v":0},{"$f":"'School Resources'!AV264","v":0},{"$f":"'School Resources'!AW264","v":0},0,{"$f":"'School Resources'!AX264","v":0},{"$f":"'School Resources'!AY264","v":0},{"$f":"'School Resources'!AZ264","v":0.28999999999999998},{"$f":"'School Resources'!BA264","v":0},0.28999999999999998,{"$f":"'School Resources'!BB264","v":0},{"$f":"'School Resources'!BC264","v":0},{"$f":"'School Resources'!BD264","v":0},{"$f":"'School Resources'!BE264","v":0},{"$f":"'School Resources'!BF264","v":0},{"$f":"'School Resources'!BG264","v":0.6642190476190476},0.6642190476190476,{"$f":"'School Resources'!BH264","v":0},{"$f":"'School Resources'!BI264","v":0.22140634920634919},0.22140634920634919,{"$f":"'School Resources'!BJ264","v":0.28999999999999998},{"$f":"'School Resources'!BK264","v":0},0.28999999999999998,{"$f":"'School Resources'!BL264","v":0.278972},{"$f":"'School Resources'!BM264","v":0.55351587301587291},{"$f":"'School Resources'!BN264","v":2.2981132698412696},{"$f":"'School Resources'!BO264","v":0},{"$f":"'School Resources'!BP264","v":0},{"$f":"'School Resources'!BQ264","v":0.6642190476190476},0.6642190476190476,{"$f":"'School Resources'!BR264","v":0},{"$f":"'School Resources'!BS264","v":0},{"$f":"'School Resources'!BT264","v":0},{"$f":"'School Resources'!BU264","v":0},0,{"$f":"'School Resources'!BV264","v":0},{"$f":"'School Resources'!BW264","v":0},{"$f":"'School Resources'!BX264","v":0.6642190476190476},0.6642190476190476,{"$f":"'School Resources'!BY264","v":0},{"$f":"'School Resources'!BZ264","v":0},{"$f":"'School Resources'!CA264","v":0.44281269841269838},0.44281269841269838,{"$f":"'School Resources'!CC264","v":0},{"$f":"'School Resources'!CD264","v":0},{"$f":"'School Resources'!CE264","v":0},{"$f":"'School Resources'!CF264","v":0},{"$f":"'School Resources'!CG264","v":0},{"$f":"'School Resources'!CH264","v":0},{"$f":"'School Resources'!CI264","v":0},{"$f":"'School Resources'!CJ264","v":0},{"$f":"'School Resources'!CK264","v":0},{"$f":"'School Resources'!CL264","v":66848.498559336134},{"$f":"'School Resources'!CM264","v":66287.786752248023},{"$f":"'School Resources'!CN264","v":80746.141206448679},{"$f":"'School Resources'!CO264","v":40050.843363436688},{"$f":"'School Resources'!CS264","v":253933.26988146955},{"$f":"'School Resources'!CT264","v":0},{"$f":"'School Resources'!CU264","v":0},{"$f":"'School Resources'!CV264","v":83797.979060884958},{"$f":"'School Resources'!DC264","v":418660.96865083813},502458.9477117231,{"$f":"'School Resources'!DD264","v":0},{"$f":"'School Resources'!DE264","v":0},{"$f":"'School Resources'!DF264","v":0},{"$f":"'School Resources'!CW264","v":8214.7920724168944},{"$f":"'School Resources'!DH264","v":0},{"$f":"'School Resources'!DI264","v":0},{"$f":"'School Resources'!DJ264","v":0},0,{"$f":"'School Resources'!DK264","v":0},{"$f":"'School Resources'!DL264","v":0},{"$f":"'School Resources'!DM264","v":22173.603280302676},{"$f":"'School Resources'!DN264","v":0},22173.603280302676,{"$f":"'School Resources'!DO264","v":0},{"$f":"'School Resources'!DP264","v":0},{"$f":"'School Resources'!DQ264","v":0},{"$f":"'School Resources'!DR264","v":0},{"$f":"'School Resources'!DS264","v":0},{"$f":"'School Resources'!DT264","v":50786.653976293906},50786.653976293906,{"$f":"'School Resources'!DU264","v":0},{"$f":"'School Resources'!DV264","v":13319.119219070819},13319.119219070819,{"$f":"'School Resources'!EA264","v":9719.9710968329091},{"$f":"'School Resources'!DW264","v":22173.603280302676},{"$f":"'School Resources'!DX264","v":0},22173.603280302676,{"$f":"'School Resources'!DY264","v":21330.394670043443},{"$f":"'School Resources'!DZ264","v":20304.105942259692},881071.26487255224,{"$f":"'School Resources'!EC264","v":0},{"$f":"'School Resources'!ED264","v":0},{"$f":"'School Resources'!EE264","v":73961.001571471425},73961.001571471425,{"$f":"'School Resources'!EF264","v":0},{"$f":"'School Resources'!EG264","v":0},{"$f":"'School Resources'!EH264","v":0},{"$f":"'School Resources'!EI264","v":0},0,{"$f":"'School Resources'!EJ264","v":0},{"$f":"'School Resources'!EK264","v":0},{"$f":"'School Resources'!EL264","v":35603.009098080242},35603.009098080242,{"$f":"'School Resources'!EM264","v":0},{"$f":"'School Resources'!EN264","v":0},{"$f":"'School Resources'!EO264","v":19599.148062418968},19599.148062418968,{"$f":"'School Resources'!EP264","v":129163.15873197065},0,{"$f":"'School Resources'!EQ264","v":28687.082604066483},{"$f":"'School Resources'!ER264","v":20510.651039569257},{"$f":"'School Resources'!ES264","v":15188.606137390876},{"$f":"'School Resources'!ET264","v":2051.0651039569257},{"$f":"'School Resources'!EU264","v":8204.2604158277027},{"$f":"'School Resources'!EV264","v":2629.0114806244596},{"$f":"'School Resources'!EW264","v":120103.6860458617},{"$f":"'School Resources'!EX264","v":197374.36282729739},{"$f":"'School Resources'!EY264","v":1250951.9826899837}]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},{"$f":"'School Resources'!F267","v":242.73099999999999},{"$f":"'School Resources'!G267","v":0},{"$f":"'School Resources'!H267","v":0},{"$f":"'School Resources'!I267","v":242.73099999999999},{"$f":"'School Resources'!J267","v":"F"},{"$f":"'School Resources'!K267","v":"F"},{"$f":"'School Resources'!L267","v":0},{"$f":"'School Resources'!M267","v":0},{"$f":"'School Resources'!N267","v":0},{"$f":"'School Resources'!O267","v":"E"},{"$f":"'School Resources'!P267","v":2.515625},{"$f":"'School Resources'!Q267","v":2.7901250000000002},{"$f":"'School Resources'!R267","v":2.3956875000000002},{"$f":"'School Resources'!S267","v":2.6727500000000002},{"$f":"'School Resources'!T267","v":2.3463124999999998},{"$f":"'School Resources'!U267","v":2.4501875000000002},{"$f":"'School Resources'!V267","v":0},{"$f":"'School Resources'!W267","v":0},{"$f":"'School Resources'!X267","v":0},{"$f":"'School Resources'!Y267","v":0},{"$f":"'School Resources'!Z267","v":0},{"$f":"'School Resources'!AA267","v":0},{"$f":"'School Resources'!AB267","v":0},{"$f":"'School Resources'!AC267","v":15.1706875},{"$f":"'School Resources'!AD267","v":0},{"$f":"'School Resources'!AE267","v":0},{"$f":"'School Resources'!AF267","v":15.1706875},15.1706875,{"$f":"'School Resources'!AG267","v":3.0341374999999999},{"$f":"'School Resources'!AH267","v":0},{"$f":"'School Resources'!AI267","v":0},{"$f":"'School Resources'!AP267","v":0},3.0341374999999999,{"$f":"'School Resources'!AQ267","v":0},{"$f":"'School Resources'!AR267","v":0},{"$f":"'School Resources'!AS267","v":0},{"$f":"'School Resources'!AJ267","v":0},{"$f":"'School Resources'!AU267","v":0},{"$f":"'School Resources'!AV267","v":0},{"$f":"'School Resources'!AW267","v":0},0,{"$f":"'School Resources'!AX267","v":1.07},{"$f":"'School Resources'!AY267","v":0},{"$f":"'School Resources'!AZ267","v":0},{"$f":"'School Resources'!BA267","v":0},1.07,{"$f":"'School Resources'!BB267","v":0.01},{"$f":"'School Resources'!BC267","v":0},{"$f":"'School Resources'!BD267","v":0},{"$f":"'School Resources'!BE267","v":0.84281597222222215},{"$f":"'School Resources'!BF267","v":0},{"$f":"'School Resources'!BG267","v":0},0.84281597222222215,{"$f":"'School Resources'!BH267","v":0},{"$f":"'School Resources'!BI267","v":0},0,{"$f":"'School Resources'!BJ267","v":1.07},{"$f":"'School Resources'!BK267","v":0},1.07,{"$f":"'School Resources'!BL267","v":0},{"$f":"'School Resources'!BM267","v":1.6856319444444443},{"$f":"'School Resources'!BN267","v":4.6784479166666664},{"$f":"'School Resources'!BO267","v":1},{"$f":"'School Resources'!BP267","v":0},{"$f":"'School Resources'!BQ267","v":0},1,{"$f":"'School Resources'!BR267","v":0},{"$f":"'School Resources'!BS267","v":0},{"$f":"'School Resources'!BT267","v":0},{"$f":"'School Resources'!BU267","v":0},0,{"$f":"'School Resources'!BV267","v":1},{"$f":"'School Resources'!BW267","v":0},{"$f":"'School Resources'!BX267","v":0},1,{"$f":"'School Resources'!BY267","v":0.84281597222222215},{"$f":"'School Resources'!BZ267","v":0},{"$f":"'School Resources'!CA267","v":0},0.84281597222222215,{"$f":"'School Resources'!CC267","v":193789.28428244274},{"$f":"'School Resources'!CD267","v":214935.18581209463},{"$f":"'School Resources'!CE267","v":184549.98896472825},{"$f":"'School Resources'!CF267","v":205893.29075911507},{"$f":"'School Resources'!CG267","v":180746.42288812873},{"$f":"'School Resources'!CH267","v":188748.35557079758},{"$f":"'School Resources'!CI267","v":0},{"$f":"'School Resources'!CJ267","v":0},{"$f":"'School Resources'!CK267","v":0},{"$f":"'School Resources'!CL267","v":0},{"$f":"'School Resources'!CM267","v":0},{"$f":"'School Resources'!CN267","v":0},{"$f":"'School Resources'!CO267","v":0},{"$f":"'School Resources'!CS267","v":1168662.5282773068},{"$f":"'School Resources'!CT267","v":233732.5056554614},{"$f":"'School Resources'!CU267","v":0},{"$f":"'School Resources'!CV267","v":0},{"$f":"'School Resources'!DC267","v":0},233732.5056554614,{"$f":"'School Resources'!DD267","v":0},{"$f":"'School Resources'!DE267","v":0},{"$f":"'School Resources'!DF267","v":0},{"$f":"'School Resources'!CW267","v":0},{"$f":"'School Resources'!DH267","v":0},{"$f":"'School Resources'!DI267","v":0},{"$f":"'School Resources'!DJ267","v":0},0,{"$f":"'School Resources'!DK267","v":82426.64712833341},{"$f":"'School Resources'!DL267","v":0},{"$f":"'School Resources'!DM267","v":0},{"$f":"'School Resources'!DN267","v":0},82426.64712833341,{"$f":"'School Resources'!DO267","v":770.34249652648043},{"$f":"'School Resources'!DP267","v":0},{"$f":"'School Resources'!DQ267","v":0},{"$f":"'School Resources'!DR267","v":64925.696015405934},{"$f":"'School Resources'!DS267","v":0},{"$f":"'School Resources'!DT267","v":0},64925.696015405934,{"$f":"'School Resources'!DU267","v":0},{"$f":"'School Resources'!DV267","v":0},0,{"$f":"'School Resources'!EA267","v":18216.515219385881},{"$f":"'School Resources'!DW267","v":82426.64712833341},{"$f":"'School Resources'!DX267","v":0},82426.64712833341,{"$f":"'School Resources'!DY267","v":0},{"$f":"'School Resources'!DZ267","v":63526.94638324761},1632944.3667013673,{"$f":"'School Resources'!EC267","v":109453.75634017636},{"$f":"'School Resources'!ED267","v":0},{"$f":"'School Resources'!EE267","v":0},109453.75634017636,{"$f":"'School Resources'!EF267","v":0},{"$f":"'School Resources'!EG267","v":0},{"$f":"'School Resources'!EH267","v":0},{"$f":"'School Resources'!EI267","v":0},0,{"$f":"'School Resources'!EJ267","v":54678.820546789735},{"$f":"'School Resources'!EK267","v":0},{"$f":"'School Resources'!EL267","v":0},54678.820546789735,{"$f":"'School Resources'!EM267","v":38001.887446252527},{"$f":"'School Resources'!EN267","v":0},{"$f":"'School Resources'!EO267","v":0},38001.887446252527,{"$f":"'School Resources'!EP267","v":202134.46433321864},0,{"$f":"'School Resources'!EQ267","v":81541.113749668773},{"$f":"'School Resources'!ER267","v":71384.523715436473},{"$f":"'School Resources'!ES267","v":0},{"$f":"'School Resources'!ET267","v":7138.4523715436471},{"$f":"'School Resources'!EU267","v":28553.809486174589},{"$f":"'School Resources'!EV267","v":9149.9159156253063},{"$f":"'School Resources'!EW267","v":5881.4631541250001},{"$f":"'School Resources'!EX267","v":203649.27839257379},{"$f":"'School Resources'!EY267","v":2120471.5710297935}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},{"$f":"'School Resources'!F274","v":17.628999999999998},{"$f":"'School Resources'!G274","v":0},{"$f":"'School Resources'!H274","v":0},{"$f":"'School Resources'!I274","v":17.628999999999998},{"$f":"'School Resources'!J274","v":"F"},{"$f":"'School Resources'!K274","v":"T"},{"$f":"'School Resources'!L274","v":0},{"$f":"'School Resources'!M274","v":0},{"$f":"'School Resources'!N274","v":0},{"$f":"'School Resources'!O274","v":"E"},{"$f":"'School Resources'!P274","v":0},{"$f":"'School Resources'!Q274","v":0},{"$f":"'School Resources'!R274","v":0},{"$f":"'School Resources'!S274","v":0},{"$f":"'School Resources'!T274","v":0},{"$f":"'School Resources'!U274","v":0},{"$f":"'School Resources'!V274","v":0},{"$f":"'School Resources'!W274","v":0},{"$f":"'School Resources'!X274","v":0},{"$f":"'School Resources'!Y274","v":0},{"$f":"'School Resources'!Z274","v":0},{"$f":"'School Resources'!AA274","v":0},{"$f":"'School Resources'!AB274","v":0},{"$f":"'School Resources'!AC274","v":0},{"$f":"'School Resources'!AD274","v":0},{"$f":"'School Resources'!AE274","v":0},{"$f":"'School Resources'!AF274","v":0},{"$f":"SUM(Q138:AC138)","v":0},{"$f":"'School Resources'!AG274","v":0},{"$f":"'School Resources'!AH274","v":0},{"$f":"'School Resources'!AI274","v":0},{"$f":"'School Resources'!AP274","v":0},0,{"$f":"'School Resources'!AQ274","v":0},{"$f":"'School Resources'!AR274","v":2.5184285714285712},{"$f":"'School Resources'!AS274","v":0},{"$f":"'School Resources'!AJ274","v":0},{"$f":"'School Resources'!AU274","v":0},{"$f":"'School Resources'!AV274","v":0},{"$f":"'School Resources'!AW274","v":0},{"$f":"SUM(AR138:AT138)","v":0},{"$f":"'School Resources'!AX274","v":0},{"$f":"'School Resources'!AY274","v":0},{"$f":"'School Resources'!AZ274","v":0},{"$f":"'School Resources'!BA274","v":0},{"$f":"SUM(AV138:AY138)","v":0},{"$f":"'School Resources'!BB274","v":0},{"$f":"'School Resources'!BC274","v":0},{"$f":"'School Resources'!BD274","v":0},{"$f":"'School Resources'!BE274","v":0},{"$f":"'School Resources'!BF274","v":0},{"$f":"'School Resources'!BG274","v":0},{"$f":"SUM(BD138:BF138)","v":0},{"$f":"'School Resources'!BH274","v":0},{"$f":"'School Resources'!BI274","v":0},{"$f":"SUM(BH138:BI138)","v":0},{"$f":"'School Resources'!BJ274","v":0},{"$f":"'School Resources'!BK274","v":0},{"$f":"SUM(BK138:BL138)","v":0},{"$f":"'School Resources'!BL274","v":0},{"$f":"'School Resources'!BM274","v":0},{"$f":"'School Resources'!BN274","v":0},{"$f":"'School Resources'!BO274","v":0},{"$f":"'School Resources'!BP274","v":0},{"$f":"'School Resources'!BQ274","v":0},{"$f":"SUM(BQ138:BS138)","v":0},{"$f":"'School Resources'!BR274","v":1},{"$f":"'School Resources'!BS274","v":0},{"$f":"'School Resources'!BT274","v":0},{"$f":"'School Resources'!BU274","v":0},0,{"$f":"'School Resources'!BV274","v":0},{"$f":"'School Resources'!BW274","v":0},{"$f":"'School Resources'!BX274","v":0},{"$f":"SUM(BZ138:CB138)","v":0},{"$f":"'School Resources'!BY274","v":0},{"$f":"'School Resources'!BZ274","v":0},{"$f":"'School Resources'!CA274","v":0},{"$f":"SUM(CD138:CF138)","v":0},{"$f":"'School Resources'!CC274","v":0},{"$f":"'School Resources'!CD274","v":0},{"$f":"'School Resources'!CE274","v":0},{"$f":"'School Resources'!CF274","v":0},{"$f":"'School Resources'!CG274","v":0},{"$f":"'School Resources'!CH274","v":0},{"$f":"'School Resources'!CI274","v":0},{"$f":"'School Resources'!CJ274","v":0},{"$f":"'School Resources'!CK274","v":0},{"$f":"'School Resources'!CL274","v":0},{"$f":"'School Resources'!CM274","v":0},{"$f":"'School Resources'!CN274","v":0},{"$f":"'School Resources'!CO274","v":0},{"$f":"'School Resources'!CS274","v":0},{"$f":"'School Resources'!CT274","v":0},{"$f":"'School Resources'!CU274","v":0},{"$f":"'School Resources'!CV274","v":0},{"$f":"'School Resources'!DC274","v":0},0,{"$f":"'School Resources'!DD274","v":0},{"$f":"'School Resources'!DE274","v":200155.36367393378},{"$f":"'School Resources'!DF274","v":0},{"$f":"'School Resources'!CW274","v":0},{"$f":"'School Resources'!DH274","v":0},{"$f":"'School Resources'!DI274","v":0},{"$f":"'School Resources'!DJ274","v":0},{"$f":"SUM(DE138:DG138)","v":0},{"$f":"'School Resources'!DK274","v":0},{"$f":"'School Resources'!DL274","v":0},{"$f":"'School Resources'!DM274","v":0},{"$f":"'School Resources'!DN274","v":0},{"$f":"SUM(DI138:DL138)","v":0},{"$f":"'School Resources'!DO274","v":0},{"$f":"'School Resources'!DP274","v":0},{"$f":"'School Resources'!DQ274","v":0},{"$f":"'School Resources'!DR274","v":0},{"$f":"'School Resources'!DS274","v":0},{"$f":"'School Resources'!DT274","v":0},{"$f":"SUM(DQ138:DS138)","v":0},{"$f":"'School Resources'!DU274","v":0},{"$f":"'School Resources'!DV274","v":0},0,{"$f":"'School Resources'!EA274","v":2378.9167078448891},{"$f":"'School Resources'!DW274","v":0},{"$f":"'School Resources'!DX274","v":0},0,{"$f":"'School Resources'!DY274","v":0},{"$f":"'School Resources'!DZ274","v":0},200155.36367393378,{"$f":"'School Resources'!EC274","v":0},{"$f":"'School Resources'!ED274","v":0},{"$f":"'School Resources'!EE274","v":0},0,{"$f":"'School Resources'!EF274","v":102880.75458536802},{"$f":"'School Resources'!EG274","v":0},{"$f":"'School Resources'!EH274","v":0},{"$f":"'School Resources'!EI274","v":0},0,{"$f":"'School Resources'!EJ274","v":0},{"$f":"'School Resources'!EK274","v":0},{"$f":"'School Resources'!EL274","v":0},0,{"$f":"'School Resources'!EM274","v":0},{"$f":"'School Resources'!EN274","v":0},{"$f":"'School Resources'!EO274","v":0},0,{"$f":"'School Resources'!EP274","v":102880.75458536802},102880.75458536802,{"$f":"'School Resources'!EQ274","v":5922.1454791226124},{"$f":"'School Resources'!ER274","v":5184.4954644418285},{"$f":"'School Resources'!ES274","v":0},{"$f":"'School Resources'!ET274","v":518.44954644418283},{"$f":"'School Resources'!EU274","v":2073.7981857767313},{"$f":"'School Resources'!EV274","v":664.53756494456206},{"$f":"'School Resources'!EW274","v":427.15728087499997},{"$f":"'School Resources'!EX274","v":14790.583521604918},{"$f":"'School Resources'!EY274","v":320205.61848875164}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},{"$f":"'School Resources'!F284","v":0},{"$f":"'School Resources'!G284","v":16.432000000000002},{"$f":"'School Resources'!H284","v":0},{"$f":"'School Resources'!I284","v":16.432000000000002},{"$f":"'School Resources'!J284","v":"F"},{"$f":"'School Resources'!K284","v":"T"},{"$f":"'School Resources'!L284","v":0},{"$f":"'School Resources'!M284","v":0},{"$f":"'School Resources'!N284","v":0},{"$f":"'School Resources'!O284","v":"M"},{"$f":"'School Resources'!P284","v":0},{"$f":"'School Resources'!Q284","v":0},{"$f":"'School Resources'!R284","v":0},{"$f":"'School Resources'!S284","v":0},{"$f":"'School Resources'!T284","v":0},{"$f":"'School Resources'!U284","v":0},{"$f":"'School Resources'!V284","v":0},{"$f":"'School Resources'!W284","v":0},{"$f":"'School Resources'!X284","v":0},{"$f":"'School Resources'!Y284","v":0},{"$f":"'School Resources'!Z284","v":0},{"$f":"'School Resources'!AA284","v":0},{"$f":"'School Resources'!AB284","v":0},{"$f":"'School Resources'!AC284","v":0},{"$f":"'School Resources'!AD284","v":0},{"$f":"'School Resources'!AE284","v":0},{"$f":"'School Resources'!AF284","v":0},0,{"$f":"'School Resources'!AG284","v":0},{"$f":"'School Resources'!AH284","v":0},{"$f":"'School Resources'!AI284","v":0},{"$f":"'School Resources'!AP284","v":0},0,{"$f":"'School Resources'!AQ284","v":0},{"$f":"'School Resources'!AR284","v":2.3474285714285719},{"$f":"'School Resources'!AS284","v":0.31257142857142828},{"$f":"'School Resources'!AJ284","v":0},{"$f":"'School Resources'!AU284","v":0},{"$f":"'School Resources'!AV284","v":0},{"$f":"'School Resources'!AW284","v":0},0,{"$f":"'School Resources'!AX284","v":0},{"$f":"'School Resources'!AY284","v":0},{"$f":"'School Resources'!AZ284","v":0},{"$f":"'School Resources'!BA284","v":0},0,{"$f":"'School Resources'!BB284","v":0},{"$f":"'School Resources'!BC284","v":0},{"$f":"'School Resources'!BD284","v":0},{"$f":"'School Resources'!BE284","v":0},{"$f":"'School Resources'!BF284","v":0},{"$f":"'School Resources'!BG284","v":0},0,{"$f":"'School Resources'!BH284","v":0},{"$f":"'School Resources'!BI284","v":0},0,{"$f":"'School Resources'!BJ284","v":0},{"$f":"'School Resources'!BK284","v":0},0,{"$f":"'School Resources'!BL284","v":0},{"$f":"'School Resources'!BM284","v":0},{"$f":"'School Resources'!BN284","v":0},{"$f":"'School Resources'!BO284","v":0},{"$f":"'School Resources'!BP284","v":0},{"$f":"'School Resources'!BQ284","v":0},0,{"$f":"'School Resources'!BR284","v":1},{"$f":"'School Resources'!BS284","v":0},{"$f":"'School Resources'!BT284","v":0},{"$f":"'School Resources'!BU284","v":0},0,{"$f":"'School Resources'!BV284","v":0},{"$f":"'School Resources'!BW284","v":0},{"$f":"'School Resources'!BX284","v":0},0,{"$f":"'School Resources'!BY284","v":0},{"$f":"'School Resources'!BZ284","v":0},{"$f":"'School Resources'!CA284","v":0},0,{"$f":"'School Resources'!CC284","v":0},{"$f":"'School Resources'!CD284","v":0},{"$f":"'School Resources'!CE284","v":0},{"$f":"'School Resources'!CF284","v":0},{"$f":"'School Resources'!CG284","v":0},{"$f":"'School Resources'!CH284","v":0},{"$f":"'School Resources'!CI284","v":0},{"$f":"'School Resources'!CJ284","v":0},{"$f":"'School Resources'!CK284","v":0},{"$f":"'School Resources'!CL284","v":0},{"$f":"'School Resources'!CM284","v":0},{"$f":"'School Resources'!CN284","v":0},{"$f":"'School Resources'!CO284","v":0},{"$f":"'School Resources'!CS284","v":0},{"$f":"'School Resources'!CT284","v":0},{"$f":"'School Resources'!CU284","v":0},{"$f":"'School Resources'!CV284","v":0},{"$f":"'School Resources'!DC284","v":0},0,{"$f":"'School Resources'!DD284","v":0},{"$f":"'School Resources'!DE284","v":183056.30390930932},{"$f":"'School Resources'!DF284","v":24374.829171955229},{"$f":"'School Resources'!CW284","v":0},{"$f":"'School Resources'!DH284","v":0},{"$f":"'School Resources'!DI284","v":0},{"$f":"'School Resources'!DJ284","v":0},0,{"$f":"'School Resources'!DK284","v":0},{"$f":"'School Resources'!DL284","v":0},{"$f":"'School Resources'!DM284","v":0},{"$f":"'School Resources'!DN284","v":0},0,{"$f":"'School Resources'!DO284","v":0},{"$f":"'School Resources'!DP284","v":0},{"$f":"'School Resources'!DQ284","v":0},{"$f":"'School Resources'!DR284","v":0},{"$f":"'School Resources'!DS284","v":0},{"$f":"'School Resources'!DT284","v":0},0,{"$f":"'School Resources'!DU284","v":0},{"$f":"'School Resources'!DV284","v":0},0,{"$f":"'School Resources'!EA284","v":2217.3894913669087},{"$f":"'School Resources'!DW284","v":0},{"$f":"'School Resources'!DX284","v":0},0,{"$f":"'School Resources'!DY284","v":0},{"$f":"'School Resources'!DZ284","v":0},207431.13308126456,{"$f":"'School Resources'!EC284","v":0},{"$f":"'School Resources'!ED284","v":0},{"$f":"'School Resources'!EE284","v":0},0,{"$f":"'School Resources'!EF284","v":86356.080047629235},{"$f":"'School Resources'!EG284","v":0},{"$f":"'School Resources'!EH284","v":0},{"$f":"'School Resources'!EI284","v":0},0,{"$f":"'School Resources'!EJ284","v":0},{"$f":"'School Resources'!EK284","v":0},{"$f":"'School Resources'!EL284","v":0},0,{"$f":"'School Resources'!EM284","v":0},{"$f":"'School Resources'!EN284","v":0},{"$f":"'School Resources'!EO284","v":0},0,{"$f":"'School Resources'!EP284","v":86356.080047629235},86356.080047629235,{"$f":"'School Resources'!EQ284","v":5520.0348580715181},{"$f":"'School Resources'!ER284","v":4832.4708986163787},{"$f":"'School Resources'!ES284","v":0},{"$f":"'School Resources'!ET284","v":483.2470898616379},{"$f":"'School Resources'!EU284","v":1932.9883594465516},{"$f":"'School Resources'!EV284","v":619.41580731573242},{"$f":"'School Resources'!EW284","v":12169.898965418835},{"$f":"'School Resources'!EX284","v":25558.055978730656},{"$f":"'School Resources'!EY284","v":321562.6585989914}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},{"$f":"'School Resources'!F288","v":0},{"$f":"'School Resources'!G288","v":222.50933333333333},{"$f":"'School Resources'!H288","v":0},{"$f":"'School Resources'!I288","v":222.50933333333333},{"$f":"'School Resources'!J288","v":"F"},{"$f":"'School Resources'!K288","v":"F"},{"$f":"'School Resources'!L288","v":0},{"$f":"'School Resources'!M288","v":0},{"$f":"'School Resources'!N288","v":0},{"$f":"'School Resources'!O288","v":"M"},{"$f":"'School Resources'!P288","v":0},{"$f":"'School Resources'!Q288","v":0},{"$f":"'School Resources'!R288","v":0},{"$f":"'School Resources'!S288","v":0},{"$f":"'School Resources'!T288","v":0},{"$f":"'School Resources'!U288","v":0},{"$f":"'School Resources'!V288","v":3.6203015873015878},{"$f":"'School Resources'!W288","v":3.6322222222222216},{"$f":"'School Resources'!X288","v":3.3431587301587302},{"$f":"'School Resources'!Y288","v":0},{"$f":"'School Resources'!Z288","v":0},{"$f":"'School Resources'!AA288","v":0},{"$f":"'School Resources'!AB288","v":0},{"$f":"'School Resources'!AC288","v":0},{"$f":"'School Resources'!AD288","v":10.59568253968254},{"$f":"'School Resources'!AE288","v":0},{"$f":"'School Resources'!AF288","v":10.59568253968254},10.59568253968254,{"$f":"'School Resources'!AG288","v":0},{"$f":"'School Resources'!AH288","v":3.4965752380952386},{"$f":"'School Resources'!AI288","v":0},{"$f":"'School Resources'!AP288","v":0},3.4965752380952386,{"$f":"'School Resources'!AQ288","v":0},{"$f":"'School Resources'!AR288","v":0},{"$f":"'School Resources'!AS288","v":0},{"$f":"'School Resources'!AJ288","v":0},{"$f":"'School Resources'!AU288","v":0},{"$f":"'School Resources'!AV288","v":0},{"$f":"'School Resources'!AW288","v":0},0,{"$f":"'School Resources'!AX288","v":0},{"$f":"'School Resources'!AY288","v":0.56000000000000005},{"$f":"'School Resources'!AZ288","v":0},{"$f":"'School Resources'!BA288","v":0.14637883597883594},0.70637883597883599,{"$f":"'School Resources'!BB288","v":0.15},{"$f":"'School Resources'!BC288","v":0},{"$f":"'School Resources'!BD288","v":0},{"$f":"'School Resources'!BE288","v":0},{"$f":"'School Resources'!BF288","v":1},{"$f":"'School Resources'!BG288","v":0},1,{"$f":"'School Resources'!BH288","v":0.70637883597883599},{"$f":"'School Resources'!BI288","v":0},0.70637883597883599,{"$f":"'School Resources'!BJ288","v":0.56000000000000005},{"$f":"'School Resources'!BK288","v":0.14637883597883594},0.70637883597883599,{"$f":"'School Resources'!BL288","v":0.89003733333333335},{"$f":"'School Resources'!BM288","v":1.412757671957672},{"$f":"'School Resources'!BN288","v":5.5719315132275131},{"$f":"'School Resources'!BO288","v":0},{"$f":"'School Resources'!BP288","v":1},{"$f":"'School Resources'!BQ288","v":0},1,{"$f":"'School Resources'!BR288","v":0},{"$f":"'School Resources'!BS288","v":0},{"$f":"'School Resources'!BT288","v":0},{"$f":"'School Resources'!BU288","v":0},0,{"$f":"'School Resources'!BV288","v":0},{"$f":"'School Resources'!BW288","v":1},{"$f":"'School Resources'!BX288","v":0},1,{"$f":"'School Resources'!BY288","v":0},{"$f":"'School Resources'!BZ288","v":0.70637883597883599},{"$f":"'School Resources'!CA288","v":0},0.70637883597883599,{"$f":"'School Resources'!CC288","v":0},{"$f":"'School Resources'!CD288","v":0},{"$f":"'School Resources'!CE288","v":0},{"$f":"'School Resources'!CF288","v":0},{"$f":"'School Resources'!CG288","v":0},{"$f":"'School Resources'!CH288","v":0},{"$f":"'School Resources'!CI288","v":287742.46005691215},{"$f":"'School Resources'!CJ288","v":288689.91505058861},{"$f":"'School Resources'!CK288","v":265715.07764733612},{"$f":"'School Resources'!CL288","v":0},{"$f":"'School Resources'!CM288","v":0},{"$f":"'School Resources'!CN288","v":0},{"$f":"'School Resources'!CO288","v":0},{"$f":"'School Resources'!CS288","v":842147.452754837},{"$f":"'School Resources'!CT288","v":0},{"$f":"'School Resources'!CU288","v":277908.65940909623},{"$f":"'School Resources'!CV288","v":0},{"$f":"'School Resources'!DC288","v":0},277908.65940909623,{"$f":"'School Resources'!DD288","v":0},{"$f":"'School Resources'!DE288","v":0},{"$f":"'School Resources'!DF288","v":0},{"$f":"'School Resources'!CW288","v":0},{"$f":"'School Resources'!DH288","v":0},{"$f":"'School Resources'!DI288","v":0},{"$f":"'School Resources'!DJ288","v":0},0,{"$f":"'School Resources'!DK288","v":0},{"$f":"'School Resources'!DL288","v":44508.937652339155},{"$f":"'School Resources'!DM288","v":0},{"$f":"'School Resources'!DN288","v":11634.225864649978},56143.163516989131,{"$f":"'School Resources'!DO288","v":11922.03687116227},{"$f":"'School Resources'!DP288","v":0},{"$f":"'School Resources'!DQ288","v":0},{"$f":"'School Resources'!DR288","v":0},{"$f":"'School Resources'!DS288","v":79480.245807748477},{"$f":"'School Resources'!DT288","v":0},79480.245807748477,{"$f":"'School Resources'!DU288","v":48216.248499943511},{"$f":"'School Resources'!DV288","v":0},48216.248499943511,{"$f":"'School Resources'!EA288","v":14120.53603719849},{"$f":"'School Resources'!DW288","v":44508.937652339155},{"$f":"'School Resources'!DX288","v":11634.225864649978},56143.163516989131,{"$f":"'School Resources'!DY288","v":70740.386031406306},{"$f":"'School Resources'!DZ288","v":54239.827287105443},1394485.1079082286,{"$f":"'School Resources'!EC288","v":0},{"$f":"'School Resources'!ED288","v":119926.90465664749},{"$f":"'School Resources'!EE288","v":0},119926.90465664749,{"$f":"'School Resources'!EF288","v":0},{"$f":"'School Resources'!EG288","v":0},{"$f":"'School Resources'!EH288","v":0},{"$f":"'School Resources'!EI288","v":0},0,{"$f":"'School Resources'!EJ288","v":0},{"$f":"'School Resources'!EK288","v":58997.945855084858},{"$f":"'School Resources'!EL288","v":0},58997.945855084858,{"$f":"'School Resources'!EM288","v":0},{"$f":"'School Resources'!EN288","v":34196.690719228311},{"$f":"'School Resources'!EO288","v":0},34196.690719228311,{"$f":"'School Resources'!EP288","v":213121.54123096063},0,{"$f":"'School Resources'!EQ288","v":74748.008534947337},{"$f":"'School Resources'!ER288","v":65437.553432562352},{"$f":"'School Resources'!ES288","v":0},{"$f":"'School Resources'!ET288","v":6543.7553432562354},{"$f":"'School Resources'!EU288","v":26175.021373024942},{"$f":"'School Resources'!EV288","v":8387.6459555715719},{"$f":"'School Resources'!EW288","v":81510.329732991799},{"$f":"'School Resources'!EX288","v":262802.31437235425},{"$f":"'School Resources'!EY288","v":1986985.5753357909}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!F292","v":0},{"$f":"'School Resources'!G292","v":150.95633333333333},{"$f":"'School Resources'!H292","v":0},{"$f":"'School Resources'!I292","v":150.95633333333333},{"$f":"'School Resources'!J292","v":"F"},{"$f":"'School Resources'!K292","v":"F"},{"$f":"'School Resources'!L292","v":0},{"$f":"'School Resources'!M292","v":0},{"$f":"'School Resources'!N292","v":0},{"$f":"'School Resources'!O292","v":"M"},{"$f":"'School Resources'!P292","v":0},{"$f":"'School Resources'!Q292","v":0},{"$f":"'School Resources'!R292","v":0},{"$f":"'School Resources'!S292","v":0},{"$f":"'School Resources'!T292","v":0},{"$f":"'School Resources'!U292","v":0},{"$f":"'School Resources'!V292","v":2.3325079365079366},{"$f":"'School Resources'!W292","v":2.353650793650794},{"$f":"'School Resources'!X292","v":2.5022380952380949},{"$f":"'School Resources'!Y292","v":0},{"$f":"'School Resources'!Z292","v":0},{"$f":"'School Resources'!AA292","v":0},{"$f":"'School Resources'!AB292","v":0},{"$f":"'School Resources'!AC292","v":0},{"$f":"'School Resources'!AD292","v":7.1883968253968256},{"$f":"'School Resources'!AE292","v":0},{"$f":"'School Resources'!AF292","v":7.1883968253968256},7.1883968253968256,{"$f":"'School Resources'!AG292","v":0},{"$f":"'School Resources'!AH292","v":2.3721709523809524},{"$f":"'School Resources'!AI292","v":0},{"$f":"'School Resources'!AP292","v":0},2.3721709523809524,{"$f":"'School Resources'!AQ292","v":0},{"$f":"'School Resources'!AR292","v":0},{"$f":"'School Resources'!AS292","v":0},{"$f":"'School Resources'!AJ292","v":0},{"$f":"'School Resources'!AU292","v":0},{"$f":"'School Resources'!AV292","v":0},{"$f":"'School Resources'!AW292","v":0},0,{"$f":"'School Resources'!AX292","v":0},{"$f":"'School Resources'!AY292","v":0.46},{"$f":"'School Resources'!AZ292","v":0},{"$f":"'School Resources'!BA292","v":1.9226455026454981E-2},0.479226455026455,{"$f":"'School Resources'!BB292","v":0.14000000000000001},{"$f":"'School Resources'!BC292","v":0},{"$f":"'School Resources'!BD292","v":0},{"$f":"'School Resources'!BE292","v":0},{"$f":"'School Resources'!BF292","v":1},{"$f":"'School Resources'!BG292","v":0},1,{"$f":"'School Resources'!BH292","v":0.479226455026455},{"$f":"'School Resources'!BI292","v":0},0.479226455026455,{"$f":"'School Resources'!BJ292","v":0.46},{"$f":"'School Resources'!BK292","v":1.9226455026454981E-2},0.479226455026455,{"$f":"'School Resources'!BL292","v":0.60382533333333333},{"$f":"'School Resources'!BM292","v":0.95845291005291},{"$f":"'School Resources'!BN292","v":4.1399576084656085},{"$f":"'School Resources'!BO292","v":0},{"$f":"'School Resources'!BP292","v":1},{"$f":"'School Resources'!BQ292","v":0},1,{"$f":"'School Resources'!BR292","v":0},{"$f":"'School Resources'!BS292","v":0},{"$f":"'School Resources'!BT292","v":0},{"$f":"'School Resources'!BU292","v":0},0,{"$f":"'School Resources'!BV292","v":0},{"$f":"'School Resources'!BW292","v":1},{"$f":"'School Resources'!BX292","v":0},1,{"$f":"'School Resources'!BY292","v":0},{"$f":"'School Resources'!BZ292","v":0.479226455026455},{"$f":"'School Resources'!CA292","v":0},0.479226455026455,{"$f":"'School Resources'!CC292","v":0},{"$f":"'School Resources'!CD292","v":0},{"$f":"'School Resources'!CE292","v":0},{"$f":"'School Resources'!CF292","v":0},{"$f":"'School Resources'!CG292","v":0},{"$f":"'School Resources'!CH292","v":0},{"$f":"'School Resources'!CI292","v":190569.06133243724},{"$f":"'School Resources'!CJ292","v":192296.46143107626},{"$f":"'School Resources'!CK292","v":204436.24545762263},{"$f":"'School Resources'!CL292","v":0},{"$f":"'School Resources'!CM292","v":0},{"$f":"'School Resources'!CN292","v":0},{"$f":"'School Resources'!CO292","v":0},{"$f":"'School Resources'!CS292","v":587301.76822113618},{"$f":"'School Resources'!CT292","v":0},{"$f":"'School Resources'!CU292","v":193809.58351297493},{"$f":"'School Resources'!CV292","v":0},{"$f":"'School Resources'!DC292","v":0},193809.58351297493,{"$f":"'School Resources'!DD292","v":0},{"$f":"'School Resources'!DE292","v":0},{"$f":"'School Resources'!DF292","v":0},{"$f":"'School Resources'!CW292","v":0},{"$f":"'School Resources'!DH292","v":0},{"$f":"'School Resources'!DI292","v":0},{"$f":"'School Resources'!DJ292","v":0},0,{"$f":"'School Resources'!DK292","v":0},{"$f":"'School Resources'!DL292","v":37582.623767686739},{"$f":"'School Resources'!DM292","v":0},{"$f":"'School Resources'!DN292","v":1570.8274470556676},39153.451214742403,{"$f":"'School Resources'!DO292","v":11438.189842339443},{"$f":"'School Resources'!DP292","v":0},{"$f":"'School Resources'!DQ292","v":0},{"$f":"'School Resources'!DR292","v":0},{"$f":"'School Resources'!DS292","v":81701.356016710299},{"$f":"'School Resources'!DT292","v":0},81701.356016710299,{"$f":"'School Resources'!DU292","v":40663.924890679395},{"$f":"'School Resources'!DV292","v":0},40663.924890679395,{"$f":"'School Resources'!EA292","v":9615.8703318331864},{"$f":"'School Resources'!DW292","v":37582.623767686739},{"$f":"'School Resources'!DX292","v":1570.8274470556676},39153.451214742403,{"$f":"'School Resources'!DY292","v":49333.348530575437},{"$f":"'School Resources'!DZ292","v":37186.371646966683},1001891.148553221,{"$f":"'School Resources'!EC292","v":0},{"$f":"'School Resources'!ED292","v":118774.35969272585},{"$f":"'School Resources'!EE292","v":0},118774.35969272585,{"$f":"'School Resources'!EF292","v":0},{"$f":"'School Resources'!EG292","v":0},{"$f":"'School Resources'!EH292","v":0},{"$f":"'School Resources'!EI292","v":0},0,{"$f":"'School Resources'!EJ292","v":0},{"$f":"'School Resources'!EK292","v":58188.076138168493},{"$f":"'School Resources'!EL292","v":0},58188.076138168493,{"$f":"'School Resources'!EM292","v":0},{"$f":"'School Resources'!EN292","v":22901.747772189927},{"$f":"'School Resources'!EO292","v":0},22901.747772189927,{"$f":"'School Resources'!EP292","v":199864.18360308427},0,{"$f":"'School Resources'!EQ292","v":50711.065119684965},{"$f":"'School Resources'!ER292","v":44394.601253357279},{"$f":"'School Resources'!ES292","v":0},{"$f":"'School Resources'!ET292","v":4439.4601253357287},{"$f":"'School Resources'!EU292","v":17757.840501342915},{"$f":"'School Resources'!EV292","v":5690.4052507965844},{"$f":"'School Resources'!EW292","v":70854.083171205057},{"$f":"'School Resources'!EX292","v":193847.45542172252},{"$f":"'School Resources'!EY292","v":1483068.9544475069}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},{"$f":"'School Resources'!F296","v":64.896666666666661},{"$f":"'School Resources'!G296","v":0},{"$f":"'School Resources'!H296","v":0},{"$f":"'School Resources'!I296","v":64.896666666666661},{"$f":"'School Resources'!J296","v":"F"},{"$f":"'School Resources'!K296","v":"F"},{"$f":"'School Resources'!L296","v":0},{"$f":"'School Resources'!M296","v":0},{"$f":"'School Resources'!N296","v":0},{"$f":"'School Resources'!O296","v":"E"},{"$f":"'School Resources'!P296","v":0.76116666666666666},{"$f":"'School Resources'!Q296","v":0.74039583333333336},{"$f":"'School Resources'!R296","v":0.70299999999999996},{"$f":"'School Resources'!S296","v":0.61543749999999997},{"$f":"'School Resources'!T296","v":0.58333333333333337},{"$f":"'School Resources'!U296","v":0.65270833333333333},{"$f":"'School Resources'!V296","v":0},{"$f":"'School Resources'!W296","v":0},{"$f":"'School Resources'!X296","v":0},{"$f":"'School Resources'!Y296","v":0},{"$f":"'School Resources'!Z296","v":0},{"$f":"'School Resources'!AA296","v":0},{"$f":"'School Resources'!AB296","v":0},{"$f":"'School Resources'!AC296","v":4.0560416666666663},{"$f":"'School Resources'!AD296","v":0},{"$f":"'School Resources'!AE296","v":0},{"$f":"'School Resources'!AF296","v":4.0560416666666663},4.0560416666666663,{"$f":"'School Resources'!AG296","v":0.81120833333333331},{"$f":"'School Resources'!AH296","v":0},{"$f":"'School Resources'!AI296","v":0},{"$f":"'School Resources'!AP296","v":1.1327500000000006},1.9439583333333339,{"$f":"'School Resources'!AQ296","v":0},{"$f":"'School Resources'!AR296","v":0},{"$f":"'School Resources'!AS296","v":0},{"$f":"'School Resources'!AJ296","v":0},{"$f":"'School Resources'!AU296","v":0},{"$f":"'School Resources'!AV296","v":0},{"$f":"'School Resources'!AW296","v":0},0,{"$f":"'School Resources'!AX296","v":0.18},{"$f":"'School Resources'!AY296","v":0},{"$f":"'School Resources'!AZ296","v":0},{"$f":"'School Resources'!BA296","v":4.5335648148148111E-2},0.2253356481481481,{"$f":"'School Resources'!BB296","v":0},{"$f":"'School Resources'!BC296","v":0},{"$f":"'School Resources'!BD296","v":0},{"$f":"'School Resources'!BE296","v":0.2253356481481481},{"$f":"'School Resources'!BF296","v":0},{"$f":"'School Resources'!BG296","v":0},0.2253356481481481,{"$f":"'School Resources'!BH296","v":0},{"$f":"'School Resources'!BI296","v":0},0,{"$f":"'School Resources'!BJ296","v":0.18},{"$f":"'School Resources'!BK296","v":4.5335648148148111E-2},0.2253356481481481,{"$f":"'School Resources'!BL296","v":0},{"$f":"'School Resources'!BM296","v":0.45067129629629621},{"$f":"'School Resources'!BN296","v":1.1266782407407405},{"$f":"'School Resources'!BO296","v":0.67600694444444431},{"$f":"'School Resources'!BP296","v":0},{"$f":"'School Resources'!BQ296","v":0},0.67600694444444431,{"$f":"'School Resources'!BR296","v":0},{"$f":"'School Resources'!BS296","v":0},{"$f":"'School Resources'!BT296","v":0},{"$f":"'School Resources'!BU296","v":0},0,{"$f":"'School Resources'!BV296","v":0.67600694444444431},{"$f":"'School Resources'!BW296","v":0},{"$f":"'School Resources'!BX296","v":0},0.67600694444444431,{"$f":"'School Resources'!BY296","v":0.2253356481481481},{"$f":"'School Resources'!BZ296","v":0},{"$f":"'School Resources'!CA296","v":0},0.2253356481481481,{"$f":"'School Resources'!CC296","v":57379.073035376663},{"$f":"'School Resources'!CD296","v":55813.304045441524},{"$f":"'School Resources'!CE296","v":52994.291671385763},{"$f":"'School Resources'!CF296","v":46393.562418930975},{"$f":"'School Resources'!CG296","v":43973.452074407345},{"$f":"'School Resources'!CH296","v":49203.151910399356},{"$f":"'School Resources'!CI296","v":0},{"$f":"'School Resources'!CJ296","v":0},{"$f":"'School Resources'!CK296","v":0},{"$f":"'School Resources'!CL296","v":0},{"$f":"'School Resources'!CM296","v":0},{"$f":"'School Resources'!CN296","v":0},{"$f":"'School Resources'!CO296","v":0},{"$f":"'School Resources'!CS296","v":305756.8351559416},{"$f":"'School Resources'!CT296","v":61151.367031188325},{"$f":"'School Resources'!CU296","v":0},{"$f":"'School Resources'!CV296","v":0},{"$f":"'School Resources'!DC296","v":85390.16200677419},146541.52903796252,{"$f":"'School Resources'!DD296","v":0},{"$f":"'School Resources'!DE296","v":0},{"$f":"'School Resources'!DF296","v":0},{"$f":"'School Resources'!CW296","v":0},{"$f":"'School Resources'!DH296","v":0},{"$f":"'School Resources'!DI296","v":0},{"$f":"'School Resources'!DJ296","v":0},0,{"$f":"'School Resources'!DK296","v":13568.950925817122},{"$f":"'School Resources'!DL296","v":0},{"$f":"'School Resources'!DM296","v":0},{"$f":"'School Resources'!DN296","v":3417.5399161796313},16986.490841996754,{"$f":"'School Resources'!DO296","v":0},{"$f":"'School Resources'!DP296","v":0},{"$f":"'School Resources'!DQ296","v":0},{"$f":"'School Resources'!DR296","v":16986.490841996754},{"$f":"'School Resources'!DS296","v":0},{"$f":"'School Resources'!DT296","v":0},16986.490841996754,{"$f":"'School Resources'!DU296","v":0},{"$f":"'School Resources'!DV296","v":0},0,{"$f":"'School Resources'!EA296","v":5880.4744964123975},{"$f":"'School Resources'!DW296","v":13568.950925817122},{"$f":"'School Resources'!DX296","v":3417.5399161796313},16986.490841996754,{"$f":"'School Resources'!DY296","v":0},{"$f":"'School Resources'!DZ296","v":16522.125342518226},503257.83671989432,{"$f":"'School Resources'!EC296","v":83555.24310871691},{"$f":"'School Resources'!ED296","v":0},{"$f":"'School Resources'!EE296","v":0},83555.24310871691,{"$f":"'School Resources'!EF296","v":0},{"$f":"'School Resources'!EG296","v":0},{"$f":"'School Resources'!EH296","v":0},{"$f":"'School Resources'!EI296","v":0},0,{"$f":"'School Resources'!EJ296","v":38067.743361886263},{"$f":"'School Resources'!EK296","v":0},{"$f":"'School Resources'!EL296","v":0},38067.743361886263,{"$f":"'School Resources'!EM296","v":10443.313028330213},{"$f":"'School Resources'!EN296","v":0},{"$f":"'School Resources'!EO296","v":0},10443.313028330213,{"$f":"'School Resources'!EP296","v":132066.2994989334},0,{"$f":"'School Resources'!EQ296","v":21800.867951110507},{"$f":"'School Resources'!ER296","v":19085.397583001108},{"$f":"'School Resources'!ES296","v":0},{"$f":"'School Resources'!ET296","v":1908.5397583001109},{"$f":"'School Resources'!EU296","v":7634.1590332004434},{"$f":"'School Resources'!EV296","v":2446.325534045357},{"$f":"'School Resources'!EW296","v":1572.4705695833334},{"$f":"'School Resources'!EX296","v":54447.760429240858},{"$f":"'School Resources'!EY296","v":712174.49648699921}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},{"$f":"'School Resources'!F313","v":14.845000000000001},{"$f":"'School Resources'!G313","v":0},{"$f":"'School Resources'!H313","v":0},{"$f":"'School Resources'!I313","v":14.845000000000001},{"$f":"'School Resources'!J313","v":"F"},{"$f":"'School Resources'!K313","v":"T"},{"$f":"'School Resources'!L313","v":0},{"$f":"'School Resources'!M313","v":0},{"$f":"'School Resources'!N313","v":0},{"$f":"'School Resources'!O313","v":"E"},{"$f":"'School Resources'!P313","v":0},{"$f":"'School Resources'!Q313","v":0},{"$f":"'School Resources'!R313","v":0},{"$f":"'School Resources'!S313","v":0},{"$f":"'School Resources'!T313","v":0},{"$f":"'School Resources'!U313","v":0},{"$f":"'School Resources'!V313","v":0},{"$f":"'School Resources'!W313","v":0},{"$f":"'School Resources'!X313","v":0},{"$f":"'School Resources'!Y313","v":0},{"$f":"'School Resources'!Z313","v":0},{"$f":"'School Resources'!AA313","v":0},{"$f":"'School Resources'!AB313","v":0},{"$f":"'School Resources'!AC313","v":0},{"$f":"'School Resources'!AD313","v":0},{"$f":"'School Resources'!AE313","v":0},{"$f":"'School Resources'!AF313","v":0},{"$f":"SUM(Q143:AC143)","v":0},{"$f":"'School Resources'!AG313","v":0},{"$f":"'School Resources'!AH313","v":0},{"$f":"'School Resources'!AI313","v":0},{"$f":"'School Resources'!AP313","v":0},0,{"$f":"'School Resources'!AQ313","v":0},{"$f":"'School Resources'!AR313","v":2.120714285714286},{"$f":"'School Resources'!AS313","v":0},{"$f":"'School Resources'!AJ313","v":0},{"$f":"'School Resources'!AU313","v":0},{"$f":"'School Resources'!AV313","v":0},{"$f":"'School Resources'!AW313","v":0},{"$f":"SUM(AR143:AT143)","v":0},{"$f":"'School Resources'!AX313","v":0},{"$f":"'School Resources'!AY313","v":0},{"$f":"'School Resources'!AZ313","v":0},{"$f":"'School Resources'!BA313","v":0},{"$f":"SUM(AV143:AY143)","v":0},{"$f":"'School Resources'!BB313","v":0},{"$f":"'School Resources'!BC313","v":0},{"$f":"'School Resources'!BD313","v":0},{"$f":"'School Resources'!BE313","v":0},{"$f":"'School Resources'!BF313","v":0},{"$f":"'School Resources'!BG313","v":0},{"$f":"SUM(BD143:BF143)","v":0},{"$f":"'School Resources'!BH313","v":0},{"$f":"'School Resources'!BI313","v":0},{"$f":"SUM(BH143:BI143)","v":0},{"$f":"'School Resources'!BJ313","v":0},{"$f":"'School Resources'!BK313","v":0},{"$f":"SUM(BK143:BL143)","v":0},{"$f":"'School Resources'!BL313","v":0},{"$f":"'School Resources'!BM313","v":0},{"$f":"'School Resources'!BN313","v":0},{"$f":"'School Resources'!BO313","v":0},{"$f":"'School Resources'!BP313","v":0},{"$f":"'School Resources'!BQ313","v":0},{"$f":"SUM(BQ143:BS143)","v":0},{"$f":"'School Resources'!BR313","v":1},{"$f":"'School Resources'!BS313","v":0},{"$f":"'School Resources'!BT313","v":0},{"$f":"'School Resources'!BU313","v":0},0,{"$f":"'School Resources'!BV313","v":0},{"$f":"'School Resources'!BW313","v":0},{"$f":"'School Resources'!BX313","v":0},{"$f":"SUM(BZ143:CB143)","v":0},{"$f":"'School Resources'!BY313","v":0},{"$f":"'School Resources'!BZ313","v":0},{"$f":"'School Resources'!CA313","v":0},{"$f":"SUM(CD143:CF143)","v":0},{"$f":"'School Resources'!CC313","v":0},{"$f":"'School Resources'!CD313","v":0},{"$f":"'School Resources'!CE313","v":0},{"$f":"'School Resources'!CF313","v":0},{"$f":"'School Resources'!CG313","v":0},{"$f":"'School Resources'!CH313","v":0},{"$f":"'School Resources'!CI313","v":0},{"$f":"'School Resources'!CJ313","v":0},{"$f":"'School Resources'!CK313","v":0},{"$f":"'School Resources'!CL313","v":0},{"$f":"'School Resources'!CM313","v":0},{"$f":"'School Resources'!CN313","v":0},{"$f":"'School Resources'!CO313","v":0},{"$f":"'School Resources'!CS313","v":0},{"$f":"'School Resources'!CT313","v":0},{"$f":"'School Resources'!CU313","v":0},{"$f":"'School Resources'!CV313","v":0},{"$f":"'School Resources'!DC313","v":0},0,{"$f":"'School Resources'!DD313","v":0},{"$f":"'School Resources'!DE313","v":160073.65897151653},{"$f":"'School Resources'!DF313","v":0},{"$f":"'School Resources'!CW313","v":0},{"$f":"'School Resources'!DH313","v":0},{"$f":"'School Resources'!DI313","v":0},{"$f":"'School Resources'!DJ313","v":0},{"$f":"SUM(DE143:DG143)","v":0},{"$f":"'School Resources'!DK313","v":0},{"$f":"'School Resources'!DL313","v":0},{"$f":"'School Resources'!DM313","v":0},{"$f":"'School Resources'!DN313","v":0},{"$f":"SUM(DI143:DL143)","v":0},{"$f":"'School Resources'!DO313","v":0},{"$f":"'School Resources'!DP313","v":0},{"$f":"'School Resources'!DQ313","v":0},{"$f":"'School Resources'!DR313","v":0},{"$f":"'School Resources'!DS313","v":0},{"$f":"'School Resources'!DT313","v":0},{"$f":"SUM(DQ143:DS143)","v":0},{"$f":"'School Resources'!DU313","v":0},{"$f":"'School Resources'!DV313","v":0},{"$f":"SUM(DU143:DV143)","v":0},{"$f":"'School Resources'!EA313","v":2003.2343597457248},{"$f":"'School Resources'!DW313","v":0},{"$f":"'School Resources'!DX313","v":0},{"$f":"SUM(DY143:DZ143)","v":0},{"$f":"'School Resources'!DY313","v":0},{"$f":"'School Resources'!DZ313","v":0},160073.65897151653,{"$f":"'School Resources'!EC313","v":0},{"$f":"'School Resources'!ED313","v":0},{"$f":"'School Resources'!EE313","v":0},{"$f":"SUM(EE143:EG143)","v":0},{"$f":"'School Resources'!EF313","v":96690.898589615026},{"$f":"'School Resources'!EG313","v":0},{"$f":"'School Resources'!EH313","v":0},{"$f":"'School Resources'!EI313","v":0},0,{"$f":"'School Resources'!EJ313","v":0},{"$f":"'School Resources'!EK313","v":0},{"$f":"'School Resources'!EL313","v":0},{"$f":"SUM(EN143:EP143)","v":0},{"$f":"'School Resources'!EM313","v":0},{"$f":"'School Resources'!EN313","v":0},{"$f":"'School Resources'!EO313","v":0},{"$f":"SUM(ER143:ET143)","v":0},{"$f":"'School Resources'!EP313","v":96690.898589615026},96690.898589615026,{"$f":"'School Resources'!EQ313","v":4986.9107514649268},{"$f":"'School Resources'!ER313","v":4365.751612095919},{"$f":"'School Resources'!ES313","v":0},{"$f":"'School Resources'!ET313","v":436.5751612095919},{"$f":"'School Resources'!EU313","v":1746.3006448383676},{"$f":"'School Resources'!EV313","v":559.59272514618112},{"$f":"'School Resources'!EW313","v":359.69991687500004},{"$f":"'School Resources'!EX313","v":12454.830811629987},{"$f":"'School Resources'!EY313","v":271222.6227325073}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},{"$f":"'School Resources'!F324","v":12.474},{"$f":"'School Resources'!G324","v":0},{"$f":"'School Resources'!H324","v":0},{"$f":"'School Resources'!I324","v":12.474},{"$f":"'School Resources'!J324","v":"F"},{"$f":"'School Resources'!K324","v":"T"},{"$f":"'School Resources'!L324","v":0},{"$f":"'School Resources'!M324","v":0},{"$f":"'School Resources'!N324","v":0},{"$f":"'School Resources'!O324","v":"E"},{"$f":"'School Resources'!P324","v":0},{"$f":"'School Resources'!Q324","v":0},{"$f":"'School Resources'!R324","v":0},{"$f":"'School Resources'!S324","v":0},{"$f":"'School Resources'!T324","v":0},{"$f":"'School Resources'!U324","v":0},{"$f":"'School Resources'!V324","v":0},{"$f":"'School Resources'!W324","v":0},{"$f":"'School Resources'!X324","v":0},{"$f":"'School Resources'!Y324","v":0},{"$f":"'School Resources'!Z324","v":0},{"$f":"'School Resources'!AA324","v":0},{"$f":"'School Resources'!AB324","v":0},{"$f":"'School Resources'!AC324","v":0},{"$f":"'School Resources'!AD324","v":0},{"$f":"'School Resources'!AE324","v":0},{"$f":"'School Resources'!AF324","v":0},0,{"$f":"'School Resources'!AG324","v":0},{"$f":"'School Resources'!AH324","v":0},{"$f":"'School Resources'!AI324","v":0},{"$f":"'School Resources'!AP324","v":0},0,{"$f":"'School Resources'!AQ324","v":0},{"$f":"'School Resources'!AR324","v":1.782},{"$f":"'School Resources'!AS324","v":0},{"$f":"'School Resources'!AJ324","v":0},{"$f":"'School Resources'!AU324","v":0},{"$f":"'School Resources'!AV324","v":0},{"$f":"'School Resources'!AW324","v":0},0,{"$f":"'School Resources'!AX324","v":0},{"$f":"'School Resources'!AY324","v":0},{"$f":"'School Resources'!AZ324","v":0},{"$f":"'School Resources'!BA324","v":0},0,{"$f":"'School Resources'!BB324","v":0},{"$f":"'School Resources'!BC324","v":0},{"$f":"'School Resources'!BD324","v":0},{"$f":"'School Resources'!BE324","v":0},{"$f":"'School Resources'!BF324","v":0},{"$f":"'School Resources'!BG324","v":0},0,{"$f":"'School Resources'!BH324","v":0},{"$f":"'School Resources'!BI324","v":0},0,{"$f":"'School Resources'!BJ324","v":0},{"$f":"'School Resources'!BK324","v":0},0,{"$f":"'School Resources'!BL324","v":0},{"$f":"'School Resources'!BM324","v":0},{"$f":"'School Resources'!BN324","v":0},{"$f":"'School Resources'!BO324","v":0},{"$f":"'School Resources'!BP324","v":0},{"$f":"'School Resources'!BQ324","v":0},0,{"$f":"'School Resources'!BR324","v":1},{"$f":"'School Resources'!BS324","v":0},{"$f":"'School Resources'!BT324","v":0},{"$f":"'School Resources'!BU324","v":0},0,{"$f":"'School Resources'!BV324","v":0},{"$f":"'School Resources'!BW324","v":0},{"$f":"'School Resources'!BX324","v":0},0,{"$f":"'School Resources'!BY324","v":0},{"$f":"'School Resources'!BZ324","v":0},{"$f":"'School Resources'!CA324","v":0},0,{"$f":"'School Resources'!CC324","v":0},{"$f":"'School Resources'!CD324","v":0},{"$f":"'School Resources'!CE324","v":0},{"$f":"'School Resources'!CF324","v":0},{"$f":"'School Resources'!CG324","v":0},{"$f":"'School Resources'!CH324","v":0},{"$f":"'School Resources'!CI324","v":0},{"$f":"'School Resources'!CJ324","v":0},{"$f":"'School Resources'!CK324","v":0},{"$f":"'School Resources'!CL324","v":0},{"$f":"'School Resources'!CM324","v":0},{"$f":"'School Resources'!CN324","v":0},{"$f":"'School Resources'!CO324","v":0},{"$f":"'School Resources'!CS324","v":0},{"$f":"'School Resources'!CT324","v":0},{"$f":"'School Resources'!CU324","v":0},{"$f":"'School Resources'!CV324","v":0},{"$f":"'School Resources'!DC324","v":0},0,{"$f":"'School Resources'!DD324","v":0},{"$f":"'School Resources'!DE324","v":165815.77827980916},{"$f":"'School Resources'!DF324","v":0},{"$f":"'School Resources'!CW324","v":0},{"$f":"'School Resources'!DH324","v":0},{"$f":"'School Resources'!DI324","v":0},{"$f":"'School Resources'!DJ324","v":0},0,{"$f":"'School Resources'!DK324","v":0},{"$f":"'School Resources'!DL324","v":0},{"$f":"'School Resources'!DM324","v":0},{"$f":"'School Resources'!DN324","v":0},0,{"$f":"'School Resources'!DO324","v":0},{"$f":"'School Resources'!DP324","v":0},{"$f":"'School Resources'!DQ324","v":0},{"$f":"'School Resources'!DR324","v":0},{"$f":"'School Resources'!DS324","v":0},{"$f":"'School Resources'!DT324","v":0},0,{"$f":"'School Resources'!DU324","v":0},{"$f":"'School Resources'!DV324","v":0},0,{"$f":"'School Resources'!EA324","v":1683.2836243494899},{"$f":"'School Resources'!DW324","v":0},{"$f":"'School Resources'!DX324","v":0},0,{"$f":"'School Resources'!DY324","v":0},{"$f":"'School Resources'!DZ324","v":0},165815.77827980916,{"$f":"'School Resources'!EC324","v":0},{"$f":"'School Resources'!ED324","v":0},{"$f":"'School Resources'!EE324","v":0},0,{"$f":"'School Resources'!EF324","v":122074.6433490854},{"$f":"'School Resources'!EG324","v":0},{"$f":"'School Resources'!EH324","v":0},{"$f":"'School Resources'!EI324","v":0},0,{"$f":"'School Resources'!EJ324","v":0},{"$f":"'School Resources'!EK324","v":0},{"$f":"'School Resources'!EL324","v":0},0,{"$f":"'School Resources'!EM324","v":0},{"$f":"'School Resources'!EN324","v":0},{"$f":"'School Resources'!EO324","v":0},0,{"$f":"'School Resources'!EP324","v":122074.6433490854},122074.6433490854,{"$f":"'School Resources'!EQ324","v":4190.4159456903662},{"$f":"'School Resources'!ER324","v":3668.4665280757486},{"$f":"'School Resources'!ES324","v":0},{"$f":"'School Resources'!ET324","v":366.84665280757486},{"$f":"'School Resources'!EU324","v":1467.3866112302994},{"$f":"'School Resources'!EV324","v":470.21621107938449},{"$f":"'School Resources'!EW324","v":302.24969775000005},{"$f":"'School Resources'!EX324","v":10465.581646633374},{"$f":"'School Resources'!EY324","v":300039.28689987742}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},{"$f":"'School Resources'!F333","v":354.64466666666669},{"$f":"'School Resources'!G333","v":0},{"$f":"'School Resources'!H333","v":0},{"$f":"'School Resources'!I333","v":354.64466666666669},{"$f":"'School Resources'!J333","v":"F"},{"$f":"'School Resources'!K333","v":"F"},{"$f":"'School Resources'!L333","v":0},{"$f":"'School Resources'!M333","v":0},{"$f":"'School Resources'!N333","v":0},{"$f":"'School Resources'!O333","v":"E"},{"$f":"'School Resources'!P333","v":4.0006666666666666},{"$f":"'School Resources'!Q333","v":4.0738750000000001},{"$f":"'School Resources'!R333","v":3.468375},{"$f":"'School Resources'!S333","v":3.6789583333333336},{"$f":"'School Resources'!T333","v":3.5654166666666662},{"$f":"'School Resources'!U333","v":3.3780000000000001},{"$f":"'School Resources'!V333","v":0},{"$f":"'School Resources'!W333","v":0},{"$f":"'School Resources'!X333","v":0},{"$f":"'School Resources'!Y333","v":0},{"$f":"'School Resources'!Z333","v":0},{"$f":"'School Resources'!AA333","v":0},{"$f":"'School Resources'!AB333","v":0},{"$f":"'School Resources'!AC333","v":22.165291666666668},{"$f":"'School Resources'!AD333","v":0},{"$f":"'School Resources'!AE333","v":0},{"$f":"'School Resources'!AF333","v":22.165291666666668},22.165291666666668,{"$f":"'School Resources'!AG333","v":4.4330583333333342},{"$f":"'School Resources'!AH333","v":0},{"$f":"'School Resources'!AI333","v":0},{"$f":"'School Resources'!AP333","v":0},4.4330583333333342,{"$f":"'School Resources'!AQ333","v":0},{"$f":"'School Resources'!AR333","v":0},{"$f":"'School Resources'!AS333","v":0},{"$f":"'School Resources'!AJ333","v":0},{"$f":"'School Resources'!AU333","v":0},{"$f":"'School Resources'!AV333","v":0},{"$f":"'School Resources'!AW333","v":0},0,{"$f":"'School Resources'!AX333","v":2.09},{"$f":"'School Resources'!AY333","v":0},{"$f":"'School Resources'!AZ333","v":0},{"$f":"'School Resources'!BA333","v":0},2.09,{"$f":"'School Resources'!BB333","v":0.8},{"$f":"'School Resources'!BC333","v":0},{"$f":"'School Resources'!BD333","v":0},{"$f":"'School Resources'!BE333","v":1.2314050925925926},{"$f":"'School Resources'!BF333","v":0},{"$f":"'School Resources'!BG333","v":0},1.2314050925925926,{"$f":"'School Resources'!BH333","v":0},{"$f":"'School Resources'!BI333","v":0},0,{"$f":"'School Resources'!BJ333","v":2.09},{"$f":"'School Resources'!BK333","v":0},2.09,{"$f":"'School Resources'!BL333","v":0},{"$f":"'School Resources'!BM333","v":2.4628101851851851},{"$f":"'School Resources'!BN333","v":8.6742152777777779},{"$f":"'School Resources'!BO333","v":1},{"$f":"'School Resources'!BP333","v":0},{"$f":"'School Resources'!BQ333","v":0},1,{"$f":"'School Resources'!BR333","v":0},{"$f":"'School Resources'!BS333","v":0.23140509259259268},{"$f":"'School Resources'!BT333","v":0},{"$f":"'School Resources'!BU333","v":0},0.23140509259259268,{"$f":"'School Resources'!BV333","v":1.2314050925925926},{"$f":"'School Resources'!BW333","v":0},{"$f":"'School Resources'!BX333","v":0},1.2314050925925926,{"$f":"'School Resources'!BY333","v":1.2314050925925926},{"$f":"'School Resources'!BZ333","v":0},{"$f":"'School Resources'!CA333","v":0},1.2314050925925926,{"$f":"'School Resources'!CC333","v":298300.90933824214},{"$f":"'School Resources'!CD333","v":303759.52766963793},{"$f":"'School Resources'!CE333","v":258611.75214781513},{"$f":"'School Resources'!CF333","v":274313.43515684985},{"$f":"'School Resources'!CG333","v":265847.4505506726},{"$f":"'School Resources'!CH333","v":251873.13907963224},{"$f":"'School Resources'!CI333","v":0},{"$f":"'School Resources'!CJ333","v":0},{"$f":"'School Resources'!CK333","v":0},{"$f":"'School Resources'!CL333","v":0},{"$f":"'School Resources'!CM333","v":0},{"$f":"'School Resources'!CN333","v":0},{"$f":"'School Resources'!CO333","v":0},{"$f":"'School Resources'!CS333","v":1652706.21394285},{"$f":"'School Resources'!CT333","v":330541.24278857006},{"$f":"'School Resources'!CU333","v":0},{"$f":"'School Resources'!CV333","v":0},{"$f":"'School Resources'!DC333","v":0},330541.24278857006,{"$f":"'School Resources'!DD333","v":0},{"$f":"'School Resources'!DE333","v":0},{"$f":"'School Resources'!DF333","v":0},{"$f":"'School Resources'!CW333","v":0},{"$f":"'School Resources'!DH333","v":0},{"$f":"'School Resources'!DI333","v":0},{"$f":"'School Resources'!DJ333","v":0},0,{"$f":"'School Resources'!DK333","v":155836.25242049477},{"$f":"'School Resources'!DL333","v":0},{"$f":"'School Resources'!DM333","v":0},{"$f":"'School Resources'!DN333","v":0},155836.25242049477,{"$f":"'School Resources'!DO333","v":59650.240160954942},{"$f":"'School Resources'!DP333","v":0},{"$f":"'School Resources'!DQ333","v":0},{"$f":"'School Resources'!DR333","v":91817.011885713873},{"$f":"'School Resources'!DS333","v":0},{"$f":"'School Resources'!DT333","v":0},91817.011885713873,{"$f":"'School Resources'!DU333","v":0},{"$f":"'School Resources'!DV333","v":0},0,{"$f":"'School Resources'!EA333","v":27854.801719464806},{"$f":"'School Resources'!DW333","v":155836.25242049477},{"$f":"'School Resources'!DX333","v":0},155836.25242049477,{"$f":"'School Resources'!DY333","v":0},{"$f":"'School Resources'!DZ333","v":88213.11570352815},2446387.2136190785,{"$f":"'School Resources'!EC333","v":115778.1216769427},{"$f":"'School Resources'!ED333","v":0},{"$f":"'School Resources'!EE333","v":0},115778.1216769427,{"$f":"'School Resources'!EF333","v":0},{"$f":"'School Resources'!EG333","v":23005.760401117241},{"$f":"'School Resources'!EH333","v":0},{"$f":"'School Resources'!EI333","v":0},23005.760401117241,{"$f":"'School Resources'!EJ333","v":67567.852686691855},{"$f":"'School Resources'!EK333","v":0},{"$f":"'School Resources'!EL333","v":0},67567.852686691855,{"$f":"'School Resources'!EM333","v":55703.602512255224},{"$f":"'School Resources'!EN333","v":0},{"$f":"'School Resources'!EO333","v":0},55703.602512255224,{"$f":"'School Resources'!EP333","v":262055.33727700703},23005.760401117241,{"$f":"'School Resources'!EQ333","v":119136.49721452982},{"$f":"'School Resources'!ER333","v":104297.10510078947},{"$f":"'School Resources'!ES333","v":0},{"$f":"'School Resources'!ET333","v":10429.710510078949},{"$f":"'School Resources'!EU333","v":41718.842040315794},{"$f":"'School Resources'!EV333","v":13368.580362314518},{"$f":"'School Resources'!EW333","v":8593.1732650833346},{"$f":"'School Resources'!EX333","v":297543.9084931119},{"$f":"'School Resources'!EY333","v":3122054.3768121903}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},{"$f":"'School Resources'!F341","v":0},{"$f":"'School Resources'!G341","v":169.21899999999999},{"$f":"'School Resources'!H341","v":0},{"$f":"'School Resources'!I341","v":169.21899999999999},{"$f":"'School Resources'!J341","v":"F"},{"$f":"'School Resources'!K341","v":"F"},{"$f":"'School Resources'!L341","v":0},{"$f":"'School Resources'!M341","v":0},{"$f":"'School Resources'!N341","v":0},{"$f":"'School Resources'!O341","v":"M"},{"$f":"'School Resources'!P341","v":0},{"$f":"'School Resources'!Q341","v":0},{"$f":"'School Resources'!R341","v":0},{"$f":"'School Resources'!S341","v":0},{"$f":"'School Resources'!T341","v":0},{"$f":"'School Resources'!U341","v":0},{"$f":"'School Resources'!V341","v":2.1027619047619046},{"$f":"'School Resources'!W341","v":3.3930952380952379},{"$f":"'School Resources'!X341","v":2.5621904761904761},{"$f":"'School Resources'!Y341","v":0},{"$f":"'School Resources'!Z341","v":0},{"$f":"'School Resources'!AA341","v":0},{"$f":"'School Resources'!AB341","v":0},{"$f":"'School Resources'!AC341","v":0},{"$f":"'School Resources'!AD341","v":8.0580476190476187},{"$f":"'School Resources'!AE341","v":0},{"$f":"'School Resources'!AF341","v":8.0580476190476187},8.0580476190476187,{"$f":"'School Resources'!AG341","v":0},{"$f":"'School Resources'!AH341","v":2.6591557142857143},{"$f":"'School Resources'!AI341","v":0},{"$f":"'School Resources'!AP341","v":0},2.6591557142857143,{"$f":"'School Resources'!AQ341","v":0},{"$f":"'School Resources'!AR341","v":0},{"$f":"'School Resources'!AS341","v":0},{"$f":"'School Resources'!AJ341","v":0},{"$f":"'School Resources'!AU341","v":0},{"$f":"'School Resources'!AV341","v":0},{"$f":"'School Resources'!AW341","v":0},0,{"$f":"'School Resources'!AX341","v":0},{"$f":"'School Resources'!AY341","v":0.52},{"$f":"'School Resources'!AZ341","v":0},{"$f":"'School Resources'!BA341","v":1.7203174603174554E-2},0.53720317460317457,{"$f":"'School Resources'!BB341","v":0},{"$f":"'School Resources'!BC341","v":0},{"$f":"'School Resources'!BD341","v":0},{"$f":"'School Resources'!BE341","v":0},{"$f":"'School Resources'!BF341","v":1},{"$f":"'School Resources'!BG341","v":0},1,{"$f":"'School Resources'!BH341","v":0.53720317460317457},{"$f":"'School Resources'!BI341","v":0},0.53720317460317457,{"$f":"'School Resources'!BJ341","v":0.52},{"$f":"'School Resources'!BK341","v":1.7203174603174554E-2},0.53720317460317457,{"$f":"'School Resources'!BL341","v":0.67687599999999992},{"$f":"'School Resources'!BM341","v":1.0744063492063491},{"$f":"'School Resources'!BN341","v":4.3628918730158723},{"$f":"'School Resources'!BO341","v":0},{"$f":"'School Resources'!BP341","v":1},{"$f":"'School Resources'!BQ341","v":0},1,{"$f":"'School Resources'!BR341","v":0},{"$f":"'School Resources'!BS341","v":0},{"$f":"'School Resources'!BT341","v":0},{"$f":"'School Resources'!BU341","v":0},0,{"$f":"'School Resources'!BV341","v":0},{"$f":"'School Resources'!BW341","v":1},{"$f":"'School Resources'!BX341","v":0},1,{"$f":"'School Resources'!BY341","v":0},{"$f":"'School Resources'!BZ341","v":0.53720317460317457},{"$f":"'School Resources'!CA341","v":0},0.53720317460317457,{"$f":"'School Resources'!CC341","v":0},{"$f":"'School Resources'!CD341","v":0},{"$f":"'School Resources'!CE341","v":0},{"$f":"'School Resources'!CF341","v":0},{"$f":"'School Resources'!CG341","v":0},{"$f":"'School Resources'!CH341","v":0},{"$f":"'School Resources'!CI341","v":156840.74152474524},{"$f":"'School Resources'!CJ341","v":253084.08526984288},{"$f":"'School Resources'!CK341","v":191108.58595227235},{"$f":"'School Resources'!CL341","v":0},{"$f":"'School Resources'!CM341","v":0},{"$f":"'School Resources'!CN341","v":0},{"$f":"'School Resources'!CO341","v":0},{"$f":"'School Resources'!CS341","v":601033.41274686053},{"$f":"'School Resources'!CT341","v":0},{"$f":"'School Resources'!CU341","v":198341.02620646398},{"$f":"'School Resources'!CV341","v":0},{"$f":"'School Resources'!DC341","v":0},198341.02620646398,{"$f":"'School Resources'!DD341","v":0},{"$f":"'School Resources'!DE341","v":0},{"$f":"'School Resources'!DF341","v":0},{"$f":"'School Resources'!CW341","v":0},{"$f":"'School Resources'!DH341","v":0},{"$f":"'School Resources'!DI341","v":0},{"$f":"'School Resources'!DJ341","v":0},0,{"$f":"'School Resources'!DK341","v":0},{"$f":"'School Resources'!DL341","v":38785.744314738396},{"$f":"'School Resources'!DM341","v":0},{"$f":"'School Resources'!DN341","v":1283.1498683856335},40068.89418312403,{"$f":"'School Resources'!DO341","v":0},{"$f":"'School Resources'!DP341","v":0},{"$f":"'School Resources'!DQ341","v":0},{"$f":"'School Resources'!DR341","v":0},{"$f":"'School Resources'!DS341","v":74587.96983603538},{"$f":"'School Resources'!DT341","v":0},74587.96983603538,{"$f":"'School Resources'!DU341","v":38256.851023346659},{"$f":"'School Resources'!DV341","v":0},38256.851023346659,{"$f":"'School Resources'!EA341","v":10630.95296104481},{"$f":"'School Resources'!DW341","v":38785.744314738396},{"$f":"'School Resources'!DX341","v":1283.1498683856335},40068.89418312403,{"$f":"'School Resources'!DY341","v":50486.806670736281},{"$f":"'School Resources'!DZ341","v":38104.061889784083},1004587.0038263443,{"$f":"'School Resources'!EC341","v":0},{"$f":"'School Resources'!ED341","v":109088.78947613911},{"$f":"'School Resources'!EE341","v":0},109088.78947613911,{"$f":"'School Resources'!EF341","v":0},{"$f":"'School Resources'!EG341","v":0},{"$f":"'School Resources'!EH341","v":0},{"$f":"'School Resources'!EI341","v":0},0,{"$f":"'School Resources'!EJ341","v":0},{"$f":"'School Resources'!EK341","v":53123.548706714479},{"$f":"'School Resources'!EL341","v":0},53123.548706714479,{"$f":"'School Resources'!EM341","v":0},{"$f":"'School Resources'!EN341","v":23579.723019683923},{"$f":"'School Resources'!EO341","v":0},23579.723019683923,{"$f":"'School Resources'!EP341","v":185792.0612025375},0,{"$f":"'School Resources'!EQ341","v":56846.07951850073},{"$f":"'School Resources'!ER341","v":49765.451131509544},{"$f":"'School Resources'!ES341","v":0},{"$f":"'School Resources'!ET341","v":4976.5451131509544},{"$f":"'School Resources'!EU341","v":19906.180452603818},{"$f":"'School Resources'!EV341","v":6378.8293268111556},{"$f":"'School Resources'!EW341","v":74643.614088480128},{"$f":"'School Resources'!EX341","v":212516.69963105634},{"$f":"'School Resources'!EY341","v":1489887.6305341136}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},{"$f":"'School Resources'!F345","v":0},{"$f":"'School Resources'!G345","v":0},{"$f":"'School Resources'!H345","v":214.92333333333335},{"$f":"'School Resources'!I345","v":214.92333333333335},{"$f":"'School Resources'!J345","v":"F"},{"$f":"'School Resources'!K345","v":"F"},{"$f":"'School Resources'!L345","v":0},{"$f":"'School Resources'!M345","v":0},{"$f":"'School Resources'!N345","v":0},{"$f":"'School Resources'!O345","v":"H"},{"$f":"'School Resources'!P345","v":0},{"$f":"'School Resources'!Q345","v":0},{"$f":"'School Resources'!R345","v":0},{"$f":"'School Resources'!S345","v":0},{"$f":"'School Resources'!T345","v":0},{"$f":"'School Resources'!U345","v":0},{"$f":"'School Resources'!V345","v":0},{"$f":"'School Resources'!W345","v":0},{"$f":"'School Resources'!X345","v":0},{"$f":"'School Resources'!Y345","v":2.5761428571428571},{"$f":"'School Resources'!Z345","v":2.6490793650793649},{"$f":"'School Resources'!AA345","v":2.6163650793650794},{"$f":"'School Resources'!AB345","v":2.3928571428571428},{"$f":"'School Resources'!AC345","v":0},{"$f":"'School Resources'!AD345","v":0},{"$f":"'School Resources'!AE345","v":10.234444444444444},{"$f":"'School Resources'!AF345","v":10.234444444444444},10.234444444444444,{"$f":"'School Resources'!AG345","v":0},{"$f":"'School Resources'!AH345","v":0},{"$f":"'School Resources'!AI345","v":3.3773666666666666},{"$f":"'School Resources'!AP345","v":0},3.3773666666666666,{"$f":"'School Resources'!AQ345","v":0},{"$f":"'School Resources'!AR345","v":0},{"$f":"'School Resources'!AS345","v":0},{"$f":"'School Resources'!AJ345","v":0.31002380952380948},{"$f":"'School Resources'!AU345","v":0},{"$f":"'School Resources'!AV345","v":0},{"$f":"'School Resources'!AW345","v":0},0,{"$f":"'School Resources'!AX345","v":0},{"$f":"'School Resources'!AY345","v":0},{"$f":"'School Resources'!AZ345","v":0.54},{"$f":"'School Resources'!BA345","v":0.14229629629629625},0.68229629629629629,{"$f":"'School Resources'!BB345","v":0.02},{"$f":"'School Resources'!BC345","v":0},{"$f":"'School Resources'!BD345","v":0},{"$f":"'School Resources'!BE345","v":0},{"$f":"'School Resources'!BF345","v":0},{"$f":"'School Resources'!BG345","v":1},1,{"$f":"'School Resources'!BH345","v":0},{"$f":"'School Resources'!BI345","v":0.68229629629629629},0.68229629629629629,{"$f":"'School Resources'!BJ345","v":0.54},{"$f":"'School Resources'!BK345","v":0.14229629629629625},0.68229629629629629,{"$f":"'School Resources'!BL345","v":0.85969333333333342},{"$f":"'School Resources'!BM345","v":1.7057407407407408},{"$f":"'School Resources'!BN345","v":5.632322962962963},{"$f":"'School Resources'!BO345","v":0},{"$f":"'School Resources'!BP345","v":0},{"$f":"'School Resources'!BQ345","v":1},1,{"$f":"'School Resources'!BR345","v":0},{"$f":"'School Resources'!BS345","v":0},{"$f":"'School Resources'!BT345","v":0},{"$f":"'School Resources'!BU345","v":0},0,{"$f":"'School Resources'!BV345","v":0},{"$f":"'School Resources'!BW345","v":0},{"$f":"'School Resources'!BX345","v":1},1,{"$f":"'School Resources'!BY345","v":0},{"$f":"'School Resources'!BZ345","v":0},{"$f":"'School Resources'!CA345","v":1.3645925925925926},1.3645925925925926,{"$f":"'School Resources'!CC345","v":0},{"$f":"'School Resources'!CD345","v":0},{"$f":"'School Resources'!CE345","v":0},{"$f":"'School Resources'!CF345","v":0},{"$f":"'School Resources'!CG345","v":0},{"$f":"'School Resources'!CH345","v":0},{"$f":"'School Resources'!CI345","v":0},{"$f":"'School Resources'!CJ345","v":0},{"$f":"'School Resources'!CK345","v":0},{"$f":"'School Resources'!CL345","v":190713.98683874434},{"$f":"'School Resources'!CM345","v":196113.53685830126},{"$f":"'School Resources'!CN345","v":193691.67122384932},{"$f":"'School Resources'!CO345","v":177145.19378633436},{"$f":"'School Resources'!CS345","v":757664.38870722929},{"$f":"'School Resources'!CT345","v":0},{"$f":"'School Resources'!CU345","v":0},{"$f":"'School Resources'!CV345","v":250029.24827338566},{"$f":"'School Resources'!DC345","v":0},250029.24827338566,{"$f":"'School Resources'!DD345","v":0},{"$f":"'School Resources'!DE345","v":0},{"$f":"'School Resources'!DF345","v":0},{"$f":"'School Resources'!CW345","v":22951.319087481192},{"$f":"'School Resources'!DH345","v":0},{"$f":"'School Resources'!DI345","v":0},{"$f":"'School Resources'!DJ345","v":0},0,{"$f":"'School Resources'!DK345","v":0},{"$f":"'School Resources'!DL345","v":0},{"$f":"'School Resources'!DM345","v":39976.646717154865},{"$f":"'School Resources'!DN345","v":10534.312529993755},50510.959247148618,{"$f":"'School Resources'!DO345","v":1480.6165450798098},{"$f":"'School Resources'!DP345","v":0},{"$f":"'School Resources'!DQ345","v":0},{"$f":"'School Resources'!DR345","v":0},{"$f":"'School Resources'!DS345","v":0},{"$f":"'School Resources'!DT345","v":74030.827253990486},74030.827253990486,{"$f":"'School Resources'!DU345","v":0},{"$f":"'School Resources'!DV345","v":47284.407286152571},47284.407286152571,{"$f":"'School Resources'!EA345","v":13814.007069471656},{"$f":"'School Resources'!DW345","v":39976.646717154865},{"$f":"'School Resources'!DX345","v":10534.312529993755},50510.959247148618,{"$f":"'School Resources'!DY345","v":63643.808651407271},{"$f":"'School Resources'!DZ345","v":63832.924257175575},1270822.127012871,{"$f":"'School Resources'!EC345","v":0},{"$f":"'School Resources'!ED345","v":0},{"$f":"'School Resources'!EE345","v":113602.8004622811},113602.8004622811,{"$f":"'School Resources'!EF345","v":0},{"$f":"'School Resources'!EG345","v":0},{"$f":"'School Resources'!EH345","v":0},{"$f":"'School Resources'!EI345","v":0},0,{"$f":"'School Resources'!EJ345","v":0},{"$f":"'School Resources'!EK345","v":0},{"$f":"'School Resources'!EL345","v":54875.571277781164},54875.571277781164,{"$f":"'School Resources'!EM345","v":0},{"$f":"'School Resources'!EN345","v":0},{"$f":"'School Resources'!EO345","v":61733.730051543149},61733.730051543149,{"$f":"'School Resources'!EP345","v":230212.10179160541},0,{"$f":"'School Resources'!EQ345","v":88403.472991908144},{"$f":"'School Resources'!ER345","v":63206.594070530722},{"$f":"'School Resources'!ES345","v":32469.056233823609},{"$f":"'School Resources'!ET345","v":6320.6594070530718},{"$f":"'School Resources'!EU345","v":25282.637628212287},{"$f":"'School Resources'!EV345","v":8101.6863454025643},{"$f":"'School Resources'!EW345","v":270176.51143199921},{"$f":"'School Resources'!EX345","v":493960.6181089296},{"$f":"'School Resources'!EY345","v":2119926.1855262057}]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},{"$f":"'School Resources'!F348","v":241.01433333333333},{"$f":"'School Resources'!G348","v":0},{"$f":"'School Resources'!H348","v":0},{"$f":"'School Resources'!I348","v":241.01433333333333},{"$f":"'School Resources'!J348","v":"F"},{"$f":"'School Resources'!K348","v":"F"},{"$f":"'School Resources'!L348","v":0},{"$f":"'School Resources'!M348","v":0},{"$f":"'School Resources'!N348","v":0},{"$f":"'School Resources'!O348","v":"E"},{"$f":"'School Resources'!P348","v":2.5992500000000001},{"$f":"'School Resources'!Q348","v":2.4692291666666666},{"$f":"'School Resources'!R348","v":2.4809375},{"$f":"'School Resources'!S348","v":2.3266666666666667},{"$f":"'School Resources'!T348","v":2.4977083333333336},{"$f":"'School Resources'!U348","v":2.6896041666666668},{"$f":"'School Resources'!V348","v":0},{"$f":"'School Resources'!W348","v":0},{"$f":"'School Resources'!X348","v":0},{"$f":"'School Resources'!Y348","v":0},{"$f":"'School Resources'!Z348","v":0},{"$f":"'School Resources'!AA348","v":0},{"$f":"'School Resources'!AB348","v":0},{"$f":"'School Resources'!AC348","v":15.063395833333333},{"$f":"'School Resources'!AD348","v":0},{"$f":"'School Resources'!AE348","v":0},{"$f":"'School Resources'!AF348","v":15.063395833333333},15.063395833333333,{"$f":"'School Resources'!AG348","v":3.0126791666666666},{"$f":"'School Resources'!AH348","v":0},{"$f":"'School Resources'!AI348","v":0},{"$f":"'School Resources'!AP348","v":0},3.0126791666666666,{"$f":"'School Resources'!AQ348","v":0},{"$f":"'School Resources'!AR348","v":0},{"$f":"'School Resources'!AS348","v":0},{"$f":"'School Resources'!AJ348","v":0},{"$f":"'School Resources'!AU348","v":0},{"$f":"'School Resources'!AV348","v":0},{"$f":"'School Resources'!AW348","v":0},0,{"$f":"'School Resources'!AX348","v":1.45},{"$f":"'School Resources'!AY348","v":0},{"$f":"'School Resources'!AZ348","v":0},{"$f":"'School Resources'!BA348","v":0},1.45,{"$f":"'School Resources'!BB348","v":0.22},{"$f":"'School Resources'!BC348","v":0},{"$f":"'School Resources'!BD348","v":0},{"$f":"'School Resources'!BE348","v":0.83685532407407404},{"$f":"'School Resources'!BF348","v":0},{"$f":"'School Resources'!BG348","v":0},0.83685532407407404,{"$f":"'School Resources'!BH348","v":0},{"$f":"'School Resources'!BI348","v":0},0,{"$f":"'School Resources'!BJ348","v":1.45},{"$f":"'School Resources'!BK348","v":0},1.45,{"$f":"'School Resources'!BL348","v":0},{"$f":"'School Resources'!BM348","v":1.6737106481481481},{"$f":"'School Resources'!BN348","v":5.6305659722222225},{"$f":"'School Resources'!BO348","v":1},{"$f":"'School Resources'!BP348","v":0},{"$f":"'School Resources'!BQ348","v":0},1,{"$f":"'School Resources'!BR348","v":0},{"$f":"'School Resources'!BS348","v":0},{"$f":"'School Resources'!BT348","v":0},{"$f":"'School Resources'!BU348","v":0},0,{"$f":"'School Resources'!BV348","v":1},{"$f":"'School Resources'!BW348","v":0},{"$f":"'School Resources'!BX348","v":0},1,{"$f":"'School Resources'!BY348","v":0.83685532407407404},{"$f":"'School Resources'!BZ348","v":0},{"$f":"'School Resources'!CA348","v":0},0.83685532407407404,{"$f":"'School Resources'!CC348","v":199043.25806794342},{"$f":"'School Resources'!CD348","v":189086.62816186444},{"$f":"'School Resources'!CE348","v":189983.21941442275},{"$f":"'School Resources'!CF348","v":178169.59267920168},{"$f":"'School Resources'!CG348","v":191267.482685436},{"$f":"'School Resources'!CH348","v":205962.32615040848},{"$f":"'School Resources'!CI348","v":0},{"$f":"'School Resources'!CJ348","v":0},{"$f":"'School Resources'!CK348","v":0},{"$f":"'School Resources'!CL348","v":0},{"$f":"'School Resources'!CM348","v":0},{"$f":"'School Resources'!CN348","v":0},{"$f":"'School Resources'!CO348","v":0},{"$f":"'School Resources'!CS348","v":1153512.5071592769},{"$f":"'School Resources'!CT348","v":230702.50143185534},{"$f":"'School Resources'!CU348","v":0},{"$f":"'School Resources'!CV348","v":0},{"$f":"'School Resources'!DC348","v":0},230702.50143185534,{"$f":"'School Resources'!DD348","v":0},{"$f":"'School Resources'!DE348","v":0},{"$f":"'School Resources'!DF348","v":0},{"$f":"'School Resources'!CW348","v":0},{"$f":"'School Resources'!DH348","v":0},{"$f":"'School Resources'!DI348","v":0},{"$f":"'School Resources'!DJ348","v":0},0,{"$f":"'School Resources'!DK348","v":111036.92380437355},{"$f":"'School Resources'!DL348","v":0},{"$f":"'School Resources'!DM348","v":0},{"$f":"'School Resources'!DN348","v":0},111036.92380437355,{"$f":"'School Resources'!DO348","v":16846.981542732537},{"$f":"'School Resources'!DP348","v":0},{"$f":"'School Resources'!DQ348","v":0},{"$f":"'School Resources'!DR348","v":64084.028175515377},{"$f":"'School Resources'!DS348","v":0},{"$f":"'School Resources'!DT348","v":0},64084.028175515377,{"$f":"'School Resources'!DU348","v":0},{"$f":"'School Resources'!DV348","v":0},0,{"$f":"'School Resources'!EA348","v":18652.213632254119},{"$f":"'School Resources'!DW348","v":111036.92380437355},{"$f":"'School Resources'!DX348","v":0},111036.92380437355,{"$f":"'School Resources'!DY348","v":0},{"$f":"'School Resources'!DZ348","v":61352.298990609677},1687219.8659181271,{"$f":"'School Resources'!EC348","v":112854.09002924462},{"$f":"'School Resources'!ED348","v":0},{"$f":"'School Resources'!EE348","v":0},112854.09002924462,{"$f":"'School Resources'!EF348","v":0},{"$f":"'School Resources'!EG348","v":0},{"$f":"'School Resources'!EH348","v":0},{"$f":"'School Resources'!EI348","v":0},0,{"$f":"'School Resources'!EJ348","v":53728.708219534674},{"$f":"'School Resources'!EK348","v":0},{"$f":"'School Resources'!EL348","v":0},53728.708219534674,{"$f":"'School Resources'!EM348","v":37121.91077118463},{"$f":"'School Resources'!EN348","v":0},{"$f":"'School Resources'!EO348","v":0},37121.91077118463,{"$f":"'School Resources'!EP348","v":203704.70901996392},0,{"$f":"'School Resources'!EQ348","v":80964.430458548435},{"$f":"'School Resources'!ER348","v":70879.670885026819},{"$f":"'School Resources'!ES348","v":0},{"$f":"'School Resources'!ET348","v":7087.9670885026817},{"$f":"'School Resources'!EU348","v":28351.868354010727},{"$f":"'School Resources'!EV348","v":9085.2049571768312},{"$f":"'School Resources'!EW348","v":5839.8676770416669},{"$f":"'School Resources'!EX348","v":202209.00942030718},{"$f":"'School Resources'!EY348","v":2173138.0969812623}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},{"$f":"'School Resources'!F354","v":0},{"$f":"'School Resources'!G354","v":165.47933333333336},{"$f":"'School Resources'!H354","v":0},{"$f":"'School Resources'!I354","v":165.47933333333336},{"$f":"'School Resources'!J354","v":"F"},{"$f":"'School Resources'!K354","v":"F"},{"$f":"'School Resources'!L354","v":0},{"$f":"'School Resources'!M354","v":0},{"$f":"'School Resources'!N354","v":0},{"$f":"'School Resources'!O354","v":"M"},{"$f":"'School Resources'!P354","v":0},{"$f":"'School Resources'!Q354","v":0},{"$f":"'School Resources'!R354","v":0},{"$f":"'School Resources'!S354","v":0},{"$f":"'School Resources'!T354","v":0},{"$f":"'School Resources'!U354","v":0},{"$f":"'School Resources'!V354","v":2.4242698412698416},{"$f":"'School Resources'!W354","v":2.680539682539683},{"$f":"'School Resources'!X354","v":2.7751587301587302},{"$f":"'School Resources'!Y354","v":0},{"$f":"'School Resources'!Z354","v":0},{"$f":"'School Resources'!AA354","v":0},{"$f":"'School Resources'!AB354","v":0},{"$f":"'School Resources'!AC354","v":0},{"$f":"'School Resources'!AD354","v":7.8799682539682552},{"$f":"'School Resources'!AE354","v":0},{"$f":"'School Resources'!AF354","v":7.8799682539682552},{"$f":"SUM(Q150:AC150)","v":7.8799682539682552},{"$f":"'School Resources'!AG354","v":0},{"$f":"'School Resources'!AH354","v":2.6003895238095245},{"$f":"'School Resources'!AI354","v":0},{"$f":"'School Resources'!AP354","v":0},{"$f":"IF(D150=\"NA\",0,AI150+AJ150+AK150+AL150)","v":2.6003895238095245},{"$f":"'School Resources'!AQ354","v":0},{"$f":"'School Resources'!AR354","v":0},{"$f":"'School Resources'!AS354","v":0},{"$f":"'School Resources'!AJ354","v":0},{"$f":"'School Resources'!AU354","v":0},{"$f":"'School Resources'!AV354","v":0},{"$f":"'School Resources'!AW354","v":0},{"$f":"SUM(AR150:AT150)","v":0},{"$f":"'School Resources'!AX354","v":0},{"$f":"'School Resources'!AY354","v":0.56999999999999995},{"$f":"'School Resources'!AZ354","v":0},{"$f":"'School Resources'!BA354","v":0},{"$f":"SUM(AV150:AY150)","v":0.56999999999999995},{"$f":"'School Resources'!BB354","v":0.03},{"$f":"'School Resources'!BC354","v":0},{"$f":"'School Resources'!BD354","v":0},{"$f":"'School Resources'!BE354","v":0},{"$f":"'School Resources'!BF354","v":1},{"$f":"'School Resources'!BG354","v":0},{"$f":"SUM(BD150:BF150)","v":1},{"$f":"'School Resources'!BH354","v":0.52533121693121698},{"$f":"'School Resources'!BI354","v":0},{"$f":"SUM(BH150:BI150)","v":0.52533121693121698},{"$f":"'School Resources'!BJ354","v":0.56999999999999995},{"$f":"'School Resources'!BK354","v":0},{"$f":"SUM(BK150:BL150)","v":0.56999999999999995},{"$f":"'School Resources'!BL354","v":0.66191733333333347},{"$f":"'School Resources'!BM354","v":1.050662433862434},{"$f":"'School Resources'!BN354","v":4.4079109841269846},{"$f":"'School Resources'!BO354","v":0},{"$f":"'School Resources'!BP354","v":1},{"$f":"'School Resources'!BQ354","v":0},{"$f":"SUM(BQ150:BS150)","v":1},{"$f":"'School Resources'!BR354","v":0},{"$f":"'School Resources'!BS354","v":0},{"$f":"'School Resources'!BT354","v":0},{"$f":"'School Resources'!BU354","v":0},0,{"$f":"'School Resources'!BV354","v":0},{"$f":"'School Resources'!BW354","v":1},{"$f":"'School Resources'!BX354","v":0},{"$f":"SUM(BZ150:CB150)","v":1},{"$f":"'School Resources'!BY354","v":0},{"$f":"'School Resources'!BZ354","v":0.52533121693121698},{"$f":"'School Resources'!CA354","v":0},{"$f":"SUM(CD150:CF150)","v":0.52533121693121698},{"$f":"'School Resources'!CC354","v":0},{"$f":"'School Resources'!CD354","v":0},{"$f":"'School Resources'!CE354","v":0},{"$f":"'School Resources'!CF354","v":0},{"$f":"'School Resources'!CG354","v":0},{"$f":"'School Resources'!CH354","v":0},{"$f":"'School Resources'!CI354","v":177800.10270436754},{"$f":"'School Resources'!CJ354","v":196595.37182917038},{"$f":"'School Resources'!CK354","v":203534.89485505762},{"$f":"'School Resources'!CL354","v":0},{"$f":"'School Resources'!CM354","v":0},{"$f":"'School Resources'!CN354","v":0},{"$f":"'School Resources'!CO354","v":0},{"$f":"'School Resources'!CS354","v":577930.36938859557},{"$f":"'School Resources'!CT354","v":0},{"$f":"'School Resources'!CU354","v":190717.02189823656},{"$f":"'School Resources'!CV354","v":0},{"$f":"'School Resources'!DC354","v":0},{"$f":"CV150+CW150+CX150+CY150","v":190717.02189823656},{"$f":"'School Resources'!DD354","v":0},{"$f":"'School Resources'!DE354","v":0},{"$f":"'School Resources'!DF354","v":0},{"$f":"'School Resources'!CW354","v":0},{"$f":"'School Resources'!DH354","v":0},{"$f":"'School Resources'!DI354","v":0},{"$f":"'School Resources'!DJ354","v":0},{"$f":"SUM(DE150:DG150)","v":0},{"$f":"'School Resources'!DK354","v":0},{"$f":"'School Resources'!DL354","v":41804.776356250855},{"$f":"'School Resources'!DM354","v":0},{"$f":"'School Resources'!DN354","v":0},{"$f":"SUM(DI150:DL150)","v":41804.776356250855},{"$f":"'School Resources'!DO354","v":2200.2513871710976},{"$f":"'School Resources'!DP354","v":0},{"$f":"'School Resources'!DQ354","v":0},{"$f":"'School Resources'!DR354","v":0},{"$f":"'School Resources'!DS354","v":73341.712905703258},{"$f":"'School Resources'!DT354","v":0},{"$f":"SUM(DQ150:DS150)","v":73341.712905703258},{"$f":"'School Resources'!DU354","v":32426.47016600562},{"$f":"'School Resources'!DV354","v":0},{"$f":"SUM(DU150:DV150)","v":32426.47016600562},{"$f":"'School Resources'!EA354","v":10466.545903067808},{"$f":"'School Resources'!DW354","v":41804.776356250855},{"$f":"'School Resources'!DX354","v":0},{"$f":"SUM(DY150:DZ150)","v":41804.776356250855},{"$f":"'School Resources'!DY354","v":48546.151028642031},{"$f":"'School Resources'!DZ354","v":38263.494549677234},976345.0593208503,{"$f":"'School Resources'!EC354","v":0},{"$f":"'School Resources'!ED354","v":109905.84712940863},{"$f":"'School Resources'!EE354","v":0},{"$f":"SUM(EE150:EG150)","v":109905.84712940863},{"$f":"'School Resources'!EF354","v":0},{"$f":"'School Resources'!EG354","v":0},{"$f":"'School Resources'!EH354","v":0},{"$f":"'School Resources'!EI354","v":0},0,{"$f":"'School Resources'!EJ354","v":0},{"$f":"'School Resources'!EK354","v":54604.646295094943},{"$f":"'School Resources'!EL354","v":0},{"$f":"SUM(EN150:EP150)","v":54604.646295094943},{"$f":"'School Resources'!EM354","v":0},{"$f":"'School Resources'!EN354","v":23656.457981739004},{"$f":"'School Resources'!EO354","v":0},{"$f":"SUM(ER150:ET150)","v":23656.457981739004},{"$f":"'School Resources'!EP354","v":188166.95140624256},0,{"$f":"'School Resources'!EQ354","v":55589.805762563054},{"$f":"'School Resources'!ER354","v":48665.656198622972},{"$f":"'School Resources'!ES354","v":0},{"$f":"'School Resources'!ET354","v":4866.5656198622974},{"$f":"'School Resources'!EU354","v":19466.262479449189},{"$f":"'School Resources'!EV354","v":6237.8599592706832},{"$f":"'School Resources'!EW354","v":73942.709783586528},{"$f":"'School Resources'!EX354","v":208768.85980335472},{"$f":"'School Resources'!EY354","v":1454437.3811491984}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!F358","v":0},{"$f":"'School Resources'!G358","v":0},{"$f":"'School Resources'!H358","v":71.819000000000003},{"$f":"'School Resources'!I358","v":71.819000000000003},{"$f":"'School Resources'!J358","v":"F"},{"$f":"'School Resources'!K358","v":"F"},{"$f":"'School Resources'!L358","v":0},{"$f":"'School Resources'!M358","v":0},{"$f":"'School Resources'!N358","v":0},{"$f":"'School Resources'!O358","v":"H"},{"$f":"'School Resources'!P358","v":0},{"$f":"'School Resources'!Q358","v":0},{"$f":"'School Resources'!R358","v":0},{"$f":"'School Resources'!S358","v":0},{"$f":"'School Resources'!T358","v":0},{"$f":"'School Resources'!U358","v":0},{"$f":"'School Resources'!V358","v":0},{"$f":"'School Resources'!W358","v":0},{"$f":"'School Resources'!X358","v":0},{"$f":"'School Resources'!Y358","v":1.0013809523809525},{"$f":"'School Resources'!Z358","v":0.79923809523809519},{"$f":"'School Resources'!AA358","v":1.0117142857142856},{"$f":"'School Resources'!AB358","v":0.60761904761904761},{"$f":"'School Resources'!AC358","v":0},{"$f":"'School Resources'!AD358","v":0},{"$f":"'School Resources'!AE358","v":3.4199523809523806},{"$f":"'School Resources'!AF358","v":3.4199523809523806},3.4199523809523806,{"$f":"'School Resources'!AG358","v":0},{"$f":"'School Resources'!AH358","v":0},{"$f":"'School Resources'!AI358","v":1.1285842857142856},{"$f":"'School Resources'!AP358","v":5.2481871428571436},{"$f":"IF(D151=\"NA\",0,AI151+AJ151+AK151+AL151)","v":6.3767714285714288},{"$f":"'School Resources'!AQ358","v":0},{"$f":"'School Resources'!AR358","v":0},{"$f":"'School Resources'!AS358","v":0},{"$f":"'School Resources'!AJ358","v":0.20327619047619047},{"$f":"'School Resources'!AU358","v":0},{"$f":"'School Resources'!AV358","v":0},{"$f":"'School Resources'!AW358","v":0},0,{"$f":"'School Resources'!AX358","v":0},{"$f":"'School Resources'!AY358","v":0},{"$f":"'School Resources'!AZ358","v":0.26},{"$f":"'School Resources'!BA358","v":0},0.26,{"$f":"'School Resources'!BB358","v":0},{"$f":"'School Resources'!BC358","v":0},{"$f":"'School Resources'!BD358","v":0},{"$f":"'School Resources'!BE358","v":0},{"$f":"'School Resources'!BF358","v":0},{"$f":"'School Resources'!BG358","v":0.68399047619047626},0.68399047619047626,{"$f":"'School Resources'!BH358","v":0},{"$f":"'School Resources'!BI358","v":0.22799682539682539},0.22799682539682539,{"$f":"'School Resources'!BJ358","v":0.26},{"$f":"'School Resources'!BK358","v":0},0.26,{"$f":"'School Resources'!BL358","v":0.28727600000000003},{"$f":"'School Resources'!BM358","v":0.56999206349206344},{"$f":"'School Resources'!BN358","v":2.2892553650793652},{"$f":"'School Resources'!BO358","v":0},{"$f":"'School Resources'!BP358","v":0},{"$f":"'School Resources'!BQ358","v":0.68399047619047626},0.68399047619047626,{"$f":"'School Resources'!BR358","v":0},{"$f":"'School Resources'!BS358","v":0},{"$f":"'School Resources'!BT358","v":0},{"$f":"'School Resources'!BU358","v":0},0,{"$f":"'School Resources'!BV358","v":0},{"$f":"'School Resources'!BW358","v":0},{"$f":"'School Resources'!BX358","v":0.68399047619047626},0.68399047619047626,{"$f":"'School Resources'!BY358","v":0},{"$f":"'School Resources'!BZ358","v":0},{"$f":"'School Resources'!CA358","v":0.45599365079365078},0.45599365079365078,{"$f":"'School Resources'!CC358","v":0},{"$f":"'School Resources'!CD358","v":0},{"$f":"'School Resources'!CE358","v":0},{"$f":"'School Resources'!CF358","v":0},{"$f":"'School Resources'!CG358","v":0},{"$f":"'School Resources'!CH358","v":0},{"$f":"'School Resources'!CI358","v":0},{"$f":"'School Resources'!CJ358","v":0},{"$f":"'School Resources'!CK358","v":0},{"$f":"'School Resources'!CL358","v":77529.087546164621},{"$f":"'School Resources'!CM358","v":61878.748650664646},{"$f":"'School Resources'!CN358","v":78329.116648714305},{"$f":"'School Resources'!CO358","v":47043.185937945716},{"$f":"'School Resources'!CS358","v":264780.13878348924},{"$f":"'School Resources'!CT358","v":0},{"$f":"'School Resources'!CU358","v":0},{"$f":"'School Resources'!CV358","v":87377.44579855146},{"$f":"'School Resources'!DC358","v":406326.04353995755},{"$f":"CV151+CW151+CX151+CY151","v":493703.48933850904},{"$f":"'School Resources'!DD358","v":0},{"$f":"'School Resources'!DE358","v":0},{"$f":"'School Resources'!DF358","v":0},{"$f":"'School Resources'!CW358","v":15738.084022876385},{"$f":"'School Resources'!DH358","v":0},{"$f":"'School Resources'!DI358","v":0},{"$f":"'School Resources'!DJ358","v":0},0,{"$f":"'School Resources'!DK358","v":0},{"$f":"'School Resources'!DL358","v":0},{"$f":"'School Resources'!DM358","v":20129.764515766739},{"$f":"'School Resources'!DN358","v":0},20129.764515766739,{"$f":"'School Resources'!DO358","v":0},{"$f":"'School Resources'!DP358","v":0},{"$f":"'School Resources'!DQ358","v":0},{"$f":"'School Resources'!DR358","v":0},{"$f":"'School Resources'!DS358","v":0},{"$f":"'School Resources'!DT358","v":52956.027756697862},52956.027756697862,{"$f":"'School Resources'!DU358","v":0},{"$f":"'School Resources'!DV358","v":13715.581824619634},{"$f":"SUM(DU151:DV151)","v":13715.581824619634},{"$f":"'School Resources'!EA358","v":9691.6329886788808},{"$f":"'School Resources'!DW358","v":20129.764515766739},{"$f":"'School Resources'!DX358","v":0},{"$f":"SUM(DY151:DZ151)","v":20129.764515766739},{"$f":"'School Resources'!DY358","v":22241.531657813102},{"$f":"'School Resources'!DZ358","v":20750.142613618969},889678.8005909191,{"$f":"'School Resources'!EC358","v":0},{"$f":"'School Resources'!ED358","v":0},{"$f":"'School Resources'!EE358","v":72481.062903804093},{"$f":"SUM(EE151:EG151)","v":72481.062903804093},{"$f":"'School Resources'!EF358","v":0},{"$f":"'School Resources'!EG358","v":0},{"$f":"'School Resources'!EH358","v":0},{"$f":"'School Resources'!EI358","v":0},0,{"$f":"'School Resources'!EJ358","v":0},{"$f":"'School Resources'!EK358","v":0},{"$f":"'School Resources'!EL358","v":36317.715607729711},{"$f":"SUM(EN151:EP151)","v":36317.715607729711},{"$f":"'School Resources'!EM358","v":0},{"$f":"'School Resources'!EN358","v":0},{"$f":"'School Resources'!EO358","v":20005.786748712817},{"$f":"SUM(ER151:ET151)","v":20005.786748712817},{"$f":"'School Resources'!EP358","v":128804.56526024663},0,{"$f":"'School Resources'!EQ358","v":29540.994587864745},{"$f":"'School Resources'!ER358","v":21121.179860499615},{"$f":"'School Resources'!ES358","v":24647.378821754057},{"$f":"'School Resources'!ET358","v":2112.1179860499615},{"$f":"'School Resources'!EU358","v":8448.4719441998459},{"$f":"'School Resources'!EV358","v":2707.2677620258387},{"$f":"'School Resources'!EW358","v":122929.76428676704},{"$f":"'School Resources'!EX358","v":211507.17524916108},{"$f":"'School Resources'!EY358","v":1274147.8985272441}]
[4]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!F9","v":32.68},{"$f":"'School Resources'!G9","v":0},{"$f":"'School Resources'!H9","v":0},{"$f":"'School Resources'!I9","v":32.68},{"$f":"'School Resources'!J9","v":"F"},{"$f":"'School Resources'!K9","v":"T"},{"$f":"'School Resources'!L9","v":0},{"$f":"'School Resources'!M9","v":0},{"$f":"'School Resources'!N9","v":1},{"$f":"'School Resources'!O9","v":"E"},{"$f":"'School Resources'!P9","v":0},{"$f":"'School Resources'!Q9","v":0},{"$f":"'School Resources'!R9","v":0},{"$f":"'School Resources'!S9","v":0},{"$f":"'School Resources'!T9","v":0},{"$f":"'School Resources'!U9","v":0},{"$f":"'School Resources'!V9","v":0},{"$f":"'School Resources'!W9","v":0},{"$f":"'School Resources'!X9","v":0},{"$f":"'School Resources'!Y9","v":0},{"$f":"'School Resources'!Z9","v":0},{"$f":"'School Resources'!AA9","v":0},{"$f":"'School Resources'!AB9","v":0},{"$f":"'School Resources'!AC9","v":0},{"$f":"'School Resources'!AD9","v":0},{"$f":"'School Resources'!AE9","v":0},{"$f":"'School Resources'!AF9","v":0},0,{"$f":"'School Resources'!AG9","v":0},{"$f":"'School Resources'!AH9","v":0},{"$f":"'School Resources'!AI9","v":0},{"$f":"'School Resources'!AP9","v":0},{"$f":"IF(D153=\"NA\",0,AI153+AJ153+AK153+AL153)","v":0},{"$f":"'School Resources'!AQ9","v":0},{"$f":"'School Resources'!AR9","v":4.6685714285714282},{"$f":"'School Resources'!AS9","v":0},{"$f":"'School Resources'!AJ9","v":0},{"$f":"'School Resources'!AU9","v":0},{"$f":"'School Resources'!AV9","v":0},{"$f":"'School Resources'!AW9","v":0},0,{"$f":"'School Resources'!AX9","v":0},{"$f":"'School Resources'!AY9","v":0},{"$f":"'School Resources'!AZ9","v":0},{"$f":"'School Resources'!BA9","v":0},0,{"$f":"'School Resources'!BB9","v":0},{"$f":"'School Resources'!BC9","v":0},{"$f":"'School Resources'!BD9","v":0},{"$f":"'School Resources'!BE9","v":0},{"$f":"'School Resources'!BF9","v":0},{"$f":"'School Resources'!BG9","v":0},0,{"$f":"'School Resources'!BH9","v":0},{"$f":"'School Resources'!BI9","v":0},0,{"$f":"'School Resources'!BJ9","v":0},{"$f":"'School Resources'!BK9","v":0},0,{"$f":"'School Resources'!BL9","v":0},{"$f":"'School Resources'!BM9","v":0},{"$f":"'School Resources'!BN9","v":0},{"$f":"'School Resources'!BO9","v":0},{"$f":"'School Resources'!BP9","v":0},{"$f":"'School Resources'!BQ9","v":0},0,{"$f":"'School Resources'!BR9","v":1},{"$f":"'School Resources'!BS9","v":0},{"$f":"'School Resources'!BT9","v":0},{"$f":"'School Resources'!BU9","v":0},0,{"$f":"'School Resources'!BV9","v":0},{"$f":"'School Resources'!BW9","v":0},{"$f":"'School Resources'!BX9","v":0},0,{"$f":"'School Resources'!BY9","v":0},{"$f":"'School Resources'!BZ9","v":0},{"$f":"'School Resources'!CA9","v":0},0,{"$f":"'School Resources'!CC9","v":0},{"$f":"'School Resources'!CD9","v":0},{"$f":"'School Resources'!CE9","v":0},{"$f":"'School Resources'!CF9","v":0},{"$f":"'School Resources'!CG9","v":0},{"$f":"'School Resources'!CH9","v":0},{"$f":"'School Resources'!CI9","v":0},{"$f":"'School Resources'!CJ9","v":0},{"$f":"'School Resources'!CK9","v":0},{"$f":"'School Resources'!CL9","v":0},{"$f":"'School Resources'!CM9","v":0},{"$f":"'School Resources'!CN9","v":0},{"$f":"'School Resources'!CO9","v":0},{"$f":"'School Resources'!CS9","v":0},{"$f":"'School Resources'!CT9","v":0},{"$f":"'School Resources'!CU9","v":0},{"$f":"'School Resources'!CV9","v":0},{"$f":"'School Resources'!DC9","v":0},{"$f":"CV153+CW153+CX153+CY153","v":0},{"$f":"'School Resources'!DD9","v":0},{"$f":"'School Resources'!DE9","v":337230.99183466687},{"$f":"'School Resources'!DF9","v":0},{"$f":"'School Resources'!CW9","v":0},{"$f":"'School Resources'!DH9","v":0},{"$f":"'School Resources'!DI9","v":0},{"$f":"'School Resources'!DJ9","v":0},0,{"$f":"'School Resources'!DK9","v":0},{"$f":"'School Resources'!DL9","v":0},{"$f":"'School Resources'!DM9","v":0},{"$f":"'School Resources'!DN9","v":0},0,{"$f":"'School Resources'!DO9","v":0},{"$f":"'School Resources'!DP9","v":0},{"$f":"'School Resources'!DQ9","v":0},{"$f":"'School Resources'!DR9","v":0},{"$f":"'School Resources'!DS9","v":0},{"$f":"'School Resources'!DT9","v":0},0,{"$f":"'School Resources'!DU9","v":0},{"$f":"'School Resources'!DV9","v":0},{"$f":"SUM(DU153:DV153)","v":0},{"$f":"'School Resources'!EA9","v":4409.9494022559975},{"$f":"'School Resources'!DW9","v":0},{"$f":"'School Resources'!DX9","v":0},{"$f":"SUM(DY153:DZ153)","v":0},{"$f":"'School Resources'!DY9","v":0},{"$f":"'School Resources'!DZ9","v":0},{"$f":"SUM(CU153,CZ153,DA153,DB153,DC153,DD153,DH153,DM153,DN153,DO153,DP153,DT153,EA153,EB153)","v":337230.99183466687},{"$f":"'School Resources'!EC9","v":0},{"$f":"'School Resources'!ED9","v":0},{"$f":"'School Resources'!EE9","v":0},{"$f":"SUM(EE153:EG153)","v":0},{"$f":"'School Resources'!EF9","v":97483.446063775831},{"$f":"'School Resources'!EG9","v":0},{"$f":"'School Resources'!EH9","v":0},{"$f":"'School Resources'!EI9","v":0},{"$f":"SUM(EJ153:EL153)","v":0},{"$f":"'School Resources'!EJ9","v":0},{"$f":"'School Resources'!EK9","v":0},{"$f":"'School Resources'!EL9","v":0},{"$f":"SUM(EN153:EP153)","v":0},{"$f":"'School Resources'!EM9","v":0},{"$f":"'School Resources'!EN9","v":0},{"$f":"'School Resources'!EO9","v":0},{"$f":"SUM(ER153:ET153)","v":0},{"$f":"'School Resources'!EP9","v":97483.446063775831},97483.446063775831,{"$f":"'School Resources'!EQ9","v":10978.25822552198},{"$f":"'School Resources'!ER9","v":9610.8294161869053},{"$f":"'School Resources'!ES9","v":0},{"$f":"'School Resources'!ET9","v":961.0829416186906},{"$f":"'School Resources'!EU9","v":3844.3317664747624},{"$f":"'School Resources'!EV9","v":1231.8956051045602},{"$f":"'School Resources'!EW9","v":2328.7196679575554},{"$f":"'School Resources'!EX9","v":28955.117622864454},{"$f":"'School Resources'!EY9","v":468079.5049235631}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!F26","v":0},{"$f":"'School Resources'!G26","v":160.85599999999999},{"$f":"'School Resources'!H26","v":0},{"$f":"'School Resources'!I26","v":160.85599999999999},{"$f":"'School Resources'!J26","v":"F"},{"$f":"'School Resources'!K26","v":"F"},{"$f":"'School Resources'!L26","v":0},{"$f":"'School Resources'!M26","v":0},{"$f":"'School Resources'!N26","v":0},{"$f":"'School Resources'!O26","v":"M"},{"$f":"'School Resources'!P26","v":0},{"$f":"'School Resources'!Q26","v":0},{"$f":"'School Resources'!R26","v":0},{"$f":"'School Resources'!S26","v":0},{"$f":"'School Resources'!T26","v":0},{"$f":"'School Resources'!U26","v":0},{"$f":"'School Resources'!V26","v":2.5602857142857141},{"$f":"'School Resources'!W26","v":2.2502380952380951},{"$f":"'School Resources'!X26","v":2.8492857142857142},{"$f":"'School Resources'!Y26","v":0},{"$f":"'School Resources'!Z26","v":0},{"$f":"'School Resources'!AA26","v":0},{"$f":"'School Resources'!AB26","v":0},{"$f":"'School Resources'!AC26","v":0},{"$f":"'School Resources'!AD26","v":7.6598095238095238},{"$f":"'School Resources'!AE26","v":0},{"$f":"'School Resources'!AF26","v":7.6598095238095238},{"$f":"SUM(Q154:AC154)","v":7.6598095238095238},{"$f":"'School Resources'!AG26","v":0},{"$f":"'School Resources'!AH26","v":2.5277371428571431},{"$f":"'School Resources'!AI26","v":0},{"$f":"'School Resources'!AP26","v":0},2.5277371428571431,{"$f":"'School Resources'!AQ26","v":0},{"$f":"'School Resources'!AR26","v":0},{"$f":"'School Resources'!AS26","v":0},{"$f":"'School Resources'!AJ26","v":0},{"$f":"'School Resources'!AU26","v":0},{"$f":"'School Resources'!AV26","v":0},{"$f":"'School Resources'!AW26","v":0},{"$f":"SUM(AR154:AT154)","v":0},{"$f":"'School Resources'!AX26","v":0},{"$f":"'School Resources'!AY26","v":0.99},{"$f":"'School Resources'!AZ26","v":0},{"$f":"'School Resources'!BA26","v":0},{"$f":"SUM(AV154:AY154)","v":0.99},{"$f":"'School Resources'!BB26","v":0.05},{"$f":"'School Resources'!BC26","v":0},{"$f":"'School Resources'!BD26","v":0},{"$f":"'School Resources'!BE26","v":0},{"$f":"'School Resources'!BF26","v":1},{"$f":"'School Resources'!BG26","v":0},{"$f":"SUM(BD154:BF154)","v":1},{"$f":"'School Resources'!BH26","v":0.51065396825396825},{"$f":"'School Resources'!BI26","v":0},{"$f":"SUM(BH154:BI154)","v":0.51065396825396825},{"$f":"'School Resources'!BJ26","v":0.99},{"$f":"'School Resources'!BK26","v":0},{"$f":"SUM(BK154:BL154)","v":0.99},{"$f":"'School Resources'!BL26","v":0.643424},{"$f":"'School Resources'!BM26","v":1.0213079365079365},{"$f":"'School Resources'!BN26","v":5.2053859047619042},{"$f":"'School Resources'!BO26","v":0},{"$f":"'School Resources'!BP26","v":1},{"$f":"'School Resources'!BQ26","v":0},{"$f":"SUM(BQ154:BS154)","v":1},{"$f":"'School Resources'!BR26","v":0},{"$f":"'School Resources'!BS26","v":0},{"$f":"'School Resources'!BT26","v":0},{"$f":"'School Resources'!BU26","v":0},0,{"$f":"'School Resources'!BV26","v":0},{"$f":"'School Resources'!BW26","v":1},{"$f":"'School Resources'!BX26","v":0},{"$f":"SUM(BZ154:CB154)","v":1},{"$f":"'School Resources'!BY26","v":0},{"$f":"'School Resources'!BZ26","v":0.51065396825396825},{"$f":"'School Resources'!CA26","v":0},{"$f":"SUM(CD154:CF154)","v":0.51065396825396825},{"$f":"'School Resources'!CC26","v":0},{"$f":"'School Resources'!CD26","v":0},{"$f":"'School Resources'!CE26","v":0},{"$f":"'School Resources'!CF26","v":0},{"$f":"'School Resources'!CG26","v":0},{"$f":"'School Resources'!CH26","v":0},{"$f":"'School Resources'!CI26","v":193776.03032317973},{"$f":"'School Resources'!CJ26","v":170309.97866536211},{"$f":"'School Resources'!CK26","v":215649.08630709854},{"$f":"'School Resources'!CL26","v":0},{"$f":"'School Resources'!CM26","v":0},{"$f":"'School Resources'!CN26","v":0},{"$f":"'School Resources'!CO26","v":0},{"$f":"'School Resources'!CS26","v":579735.09529564041},{"$f":"'School Resources'!CT26","v":0},{"$f":"'School Resources'!CU26","v":191312.58144756136},{"$f":"'School Resources'!CV26","v":0},{"$f":"'School Resources'!DC26","v":0},191312.58144756136,{"$f":"'School Resources'!DD26","v":0},{"$f":"'School Resources'!DE26","v":0},{"$f":"'School Resources'!DF26","v":0},{"$f":"'School Resources'!CW26","v":0},{"$f":"'School Resources'!DH26","v":0},{"$f":"'School Resources'!DI26","v":0},{"$f":"'School Resources'!DJ26","v":0},{"$f":"SUM(DE154:DG154)","v":0},{"$f":"'School Resources'!DK26","v":0},{"$f":"'School Resources'!DL26","v":74928.461675015933},{"$f":"'School Resources'!DM26","v":0},{"$f":"'School Resources'!DN26","v":0},{"$f":"SUM(DI154:DL154)","v":74928.461675015933},{"$f":"'School Resources'!DO26","v":3784.2657411624214},{"$f":"'School Resources'!DP26","v":0},{"$f":"'School Resources'!DQ26","v":0},{"$f":"'School Resources'!DR26","v":0},{"$f":"'School Resources'!DS26","v":75685.314823248424},{"$f":"'School Resources'!DT26","v":0},{"$f":"SUM(DQ154:DS154)","v":75685.314823248424},{"$f":"'School Resources'!DU26","v":33122.799771213191},{"$f":"'School Resources'!DV26","v":0},{"$f":"SUM(DU154:DV154)","v":33122.799771213191},{"$f":"'School Resources'!EA26","v":10605.581058147976},{"$f":"'School Resources'!DW26","v":74928.461675015933},{"$f":"'School Resources'!DX26","v":0},{"$f":"SUM(DY154:DZ154)","v":74928.461675015933},{"$f":"'School Resources'!DY26","v":48697.748004833797},{"$f":"'School Resources'!DZ26","v":37381.872405172195},{"$f":"SUM(CU154,CZ154,DA154,DB154,DC154,DD154,DH154,DM154,DN154,DO154,DP154,DT154,EA154,EB154)","v":1049071.9286624785},{"$f":"'School Resources'!EC26","v":0},{"$f":"'School Resources'!ED26","v":111416.71523779655},{"$f":"'School Resources'!EE26","v":0},{"$f":"SUM(EE154:EG154)","v":111416.71523779655},{"$f":"'School Resources'!EF26","v":0},{"$f":"'School Resources'!EG26","v":0},{"$f":"'School Resources'!EH26","v":0},{"$f":"'School Resources'!EI26","v":0},0,{"$f":"'School Resources'!EJ26","v":0},{"$f":"'School Resources'!EK26","v":54518.010153466035},{"$f":"'School Resources'!EL26","v":0},{"$f":"SUM(EN154:EP154)","v":54518.010153466035},{"$f":"'School Resources'!EM26","v":0},{"$f":"'School Resources'!EN26","v":22961.526156702534},{"$f":"'School Resources'!EO26","v":0},{"$f":"SUM(ER154:ET154)","v":22961.526156702534},{"$f":"'School Resources'!EP26","v":188896.25154796513},0,{"$f":"'School Resources'!EQ26","v":54036.680083370979},{"$f":"'School Resources'!ER26","v":47305.984595170165},{"$f":"'School Resources'!ES26","v":0},{"$f":"'School Resources'!ET26","v":4730.5984595170166},{"$f":"'School Resources'!EU26","v":18922.393838068067},{"$f":"'School Resources'!EV26","v":6063.5801546725561},{"$f":"'School Resources'!EW26","v":72993.910644201591},{"$f":"'School Resources'!EX26","v":204053.14777500037},{"$f":"'School Resources'!EY26","v":1523131.5812199772}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!F38","v":0},{"$f":"'School Resources'!G38","v":0},{"$f":"'School Resources'!H38","v":93.617999999999995},{"$f":"'School Resources'!I38","v":93.617999999999995},{"$f":"'School Resources'!J38","v":"F"},{"$f":"'School Resources'!K38","v":"F"},{"$f":"'School Resources'!L38","v":0},{"$f":"'School Resources'!M38","v":0},{"$f":"'School Resources'!N38","v":0},{"$f":"'School Resources'!O38","v":"H"},{"$f":"'School Resources'!P38","v":0},{"$f":"'School Resources'!Q38","v":0},{"$f":"'School Resources'!R38","v":0},{"$f":"'School Resources'!S38","v":0},{"$f":"'School Resources'!T38","v":0},{"$f":"'School Resources'!U38","v":0},{"$f":"'School Resources'!V38","v":0},{"$f":"'School Resources'!W38","v":0},{"$f":"'School Resources'!X38","v":0},{"$f":"'School Resources'!Y38","v":1.1176190476190475},{"$f":"'School Resources'!Z38","v":1.204142857142857},{"$f":"'School Resources'!AA38","v":0.98253968253968249},{"$f":"'School Resources'!AB38","v":1.1536984126984127},{"$f":"'School Resources'!AC38","v":0},{"$f":"'School Resources'!AD38","v":0},{"$f":"'School Resources'!AE38","v":4.4580000000000002},{"$f":"'School Resources'!AF38","v":4.4580000000000002},4.4580000000000002,{"$f":"'School Resources'!AG38","v":0},{"$f":"'School Resources'!AH38","v":0},{"$f":"'School Resources'!AI38","v":1.4711400000000001},{"$f":"'School Resources'!AP38","v":3.8895409523809521},5.3606809523809522,{"$f":"'School Resources'!AQ38","v":0},{"$f":"'School Resources'!AR38","v":0},{"$f":"'School Resources'!AS38","v":0},{"$f":"'School Resources'!AJ38","v":0.18131904761904763},{"$f":"'School Resources'!AU38","v":0},{"$f":"'School Resources'!AV38","v":0},{"$f":"'School Resources'!AW38","v":0},0,{"$f":"'School Resources'!AX38","v":0},{"$f":"'School Resources'!AY38","v":0},{"$f":"'School Resources'!AZ38","v":0.48},{"$f":"'School Resources'!BA38","v":0},0.48,{"$f":"'School Resources'!BB38","v":0.02},{"$f":"'School Resources'!BC38","v":0},{"$f":"'School Resources'!BD38","v":0},{"$f":"'School Resources'!BE38","v":0},{"$f":"'School Resources'!BF38","v":0},{"$f":"'School Resources'!BG38","v":0.89160000000000006},0.89160000000000006,{"$f":"'School Resources'!BH38","v":0},{"$f":"'School Resources'!BI38","v":0.29719999999999996},0.29719999999999996,{"$f":"'School Resources'!BJ38","v":0.48},{"$f":"'School Resources'!BK38","v":0},0.48,{"$f":"'School Resources'!BL38","v":0.37447199999999997},{"$f":"'School Resources'!BM38","v":0.74299999999999988},{"$f":"'School Resources'!BN38","v":3.2862719999999999},{"$f":"'School Resources'!BO38","v":0},{"$f":"'School Resources'!BP38","v":0},{"$f":"'School Resources'!BQ38","v":0.89160000000000006},0.89160000000000006,{"$f":"'School Resources'!BR38","v":0},{"$f":"'School Resources'!BS38","v":0},{"$f":"'School Resources'!BT38","v":0},{"$f":"'School Resources'!BU38","v":0},0,{"$f":"'School Resources'!BV38","v":0},{"$f":"'School Resources'!BW38","v":0},{"$f":"'School Resources'!BX38","v":0.89160000000000006},0.89160000000000006,{"$f":"'School Resources'!BY38","v":0},{"$f":"'School Resources'!BZ38","v":0},{"$f":"'School Resources'!CA38","v":0.59439999999999993},0.59439999999999993,{"$f":"'School Resources'!CC38","v":0},{"$f":"'School Resources'!CD38","v":0},{"$f":"'School Resources'!CE38","v":0},{"$f":"'School Resources'!CF38","v":0},{"$f":"'School Resources'!CG38","v":0},{"$f":"'School Resources'!CH38","v":0},{"$f":"'School Resources'!CI38","v":0},{"$f":"'School Resources'!CJ38","v":0},{"$f":"'School Resources'!CK38","v":0},{"$f":"'School Resources'!CL38","v":82665.615726882097},{"$f":"'School Resources'!CM38","v":89065.420745022042},{"$f":"'School Resources'!CN38","v":72674.358947507484},{"$f":"'School Resources'!CO38","v":85334.255757377818},{"$f":"'School Resources'!CS38","v":329739.65117678948},{"$f":"'School Resources'!CT38","v":0},{"$f":"'School Resources'!CU38","v":0},{"$f":"'School Resources'!CV38","v":108814.08488834053},{"$f":"'School Resources'!DC38","v":287693.10831671883},396507.19320505939,{"$f":"'School Resources'!DD38","v":0},{"$f":"'School Resources'!DE38","v":0},{"$f":"'School Resources'!DF38","v":0},{"$f":"'School Resources'!CW38","v":13411.413080666765},{"$f":"'School Resources'!DH38","v":0},{"$f":"'School Resources'!DI38","v":0},{"$f":"'School Resources'!DJ38","v":0},0,{"$f":"'School Resources'!DK38","v":0},{"$f":"'School Resources'!DL38","v":0},{"$f":"'School Resources'!DM38","v":35503.596358200746},{"$f":"'School Resources'!DN38","v":0},35503.596358200746,{"$f":"'School Resources'!DO38","v":1479.3165149250312},{"$f":"'School Resources'!DP38","v":0},{"$f":"'School Resources'!DQ38","v":0},{"$f":"'School Resources'!DR38","v":0},{"$f":"'School Resources'!DS38","v":0},{"$f":"'School Resources'!DT38","v":65947.930235357897},65947.930235357897,{"$f":"'School Resources'!DU38","v":0},{"$f":"'School Resources'!DV38","v":22701.34554788252},{"$f":"SUM(DU157:DV157)","v":22701.34554788252},{"$f":"'School Resources'!EA38","v":9918.3378539111327},{"$f":"'School Resources'!DW38","v":35503.596358200746},{"$f":"'School Resources'!DX38","v":0},{"$f":"SUM(DY157:DZ157)","v":35503.596358200746},{"$f":"'School Resources'!DY38","v":27698.130698850313},{"$f":"'School Resources'!DZ38","v":26646.593709460223},905790.82762805035,{"$f":"'School Resources'!EC38","v":0},{"$f":"'School Resources'!ED38","v":0},{"$f":"'School Resources'!EE38","v":95756.458866088928},{"$f":"SUM(EE157:EG157)","v":95756.458866088928},{"$f":"'School Resources'!EF38","v":0},{"$f":"'School Resources'!EG38","v":0},{"$f":"'School Resources'!EH38","v":0},{"$f":"'School Resources'!EI38","v":0},0,{"$f":"'School Resources'!EJ38","v":0},{"$f":"'School Resources'!EK38","v":0},{"$f":"'School Resources'!EL38","v":47182.372182964507},{"$f":"SUM(EN157:EP157)","v":47182.372182964507},{"$f":"'School Resources'!EM38","v":0},{"$f":"'School Resources'!EN38","v":0},{"$f":"'School Resources'!EO38","v":25996.764452705072},{"$f":"SUM(ER157:ET157)","v":25996.764452705072},{"$f":"'School Resources'!EP38","v":168935.59550175851},0,{"$f":"'School Resources'!EQ38","v":38507.481743364871},{"$f":"'School Resources'!ER38","v":27532.026569295769},{"$f":"'School Resources'!ES38","v":22737.434337411494},{"$f":"'School Resources'!ET38","v":2753.2026569295767},{"$f":"'School Resources'!EU38","v":11012.810627718307},{"$f":"'School Resources'!EV38","v":3528.996412444269},{"$f":"'School Resources'!EW38","v":151580.43285754995},{"$f":"'School Resources'!EX38","v":257652.38520471426},{"$f":"'School Resources'!EY38","v":1391645.085445777}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!F42","v":23.355},{"$f":"'School Resources'!G42","v":7.0180000000000007},{"$f":"'School Resources'!H42","v":0},{"$f":"'School Resources'!I42","v":30.373000000000001},{"$f":"'School Resources'!J42","v":"F"},{"$f":"'School Resources'!K42","v":"T"},{"$f":"'School Resources'!L42","v":0},{"$f":"'School Resources'!M42","v":0},{"$f":"'School Resources'!N42","v":0},{"$f":"'School Resources'!O42","v":"M"},{"$f":"'School Resources'!P42","v":0},{"$f":"'School Resources'!Q42","v":0},{"$f":"'School Resources'!R42","v":0},{"$f":"'School Resources'!S42","v":0},{"$f":"'School Resources'!T42","v":0},{"$f":"'School Resources'!U42","v":0},{"$f":"'School Resources'!V42","v":0},{"$f":"'School Resources'!W42","v":0},{"$f":"'School Resources'!X42","v":0},{"$f":"'School Resources'!Y42","v":0},{"$f":"'School Resources'!Z42","v":0},{"$f":"'School Resources'!AA42","v":0},{"$f":"'School Resources'!AB42","v":0},{"$f":"'School Resources'!AC42","v":0},{"$f":"'School Resources'!AD42","v":0},{"$f":"'School Resources'!AE42","v":0},{"$f":"'School Resources'!AF42","v":0},0,{"$f":"'School Resources'!AG42","v":0},{"$f":"'School Resources'!AH42","v":0},{"$f":"'School Resources'!AI42","v":0},{"$f":"'School Resources'!AP42","v":0},0,{"$f":"'School Resources'!AQ42","v":0},{"$f":"'School Resources'!AR42","v":4.3390000000000004},{"$f":"'School Resources'!AS42","v":0},{"$f":"'School Resources'!AJ42","v":0},{"$f":"'School Resources'!AU42","v":0},{"$f":"'School Resources'!AV42","v":0},{"$f":"'School Resources'!AW42","v":0},0,{"$f":"'School Resources'!AX42","v":0},{"$f":"'School Resources'!AY42","v":0},{"$f":"'School Resources'!AZ42","v":0},{"$f":"'School Resources'!BA42","v":0},0,{"$f":"'School Resources'!BB42","v":0},{"$f":"'School Resources'!BC42","v":0},{"$f":"'School Resources'!BD42","v":0},{"$f":"'School Resources'!BE42","v":0},{"$f":"'School Resources'!BF42","v":0},{"$f":"'School Resources'!BG42","v":0},0,{"$f":"'School Resources'!BH42","v":0},{"$f":"'School Resources'!BI42","v":0},0,{"$f":"'School Resources'!BJ42","v":0},{"$f":"'School Resources'!BK42","v":0},0,{"$f":"'School Resources'!BL42","v":0},{"$f":"'School Resources'!BM42","v":0},{"$f":"'School Resources'!BN42","v":0},{"$f":"'School Resources'!BO42","v":0},{"$f":"'School Resources'!BP42","v":0},{"$f":"'School Resources'!BQ42","v":0},0,{"$f":"'School Resources'!BR42","v":1},{"$f":"'School Resources'!BS42","v":0},{"$f":"'School Resources'!BT42","v":0},{"$f":"'School Resources'!BU42","v":0},0,{"$f":"'School Resources'!BV42","v":0},{"$f":"'School Resources'!BW42","v":0},{"$f":"'School Resources'!BX42","v":0},0,{"$f":"'School Resources'!BY42","v":0},{"$f":"'School Resources'!BZ42","v":0},{"$f":"'School Resources'!CA42","v":0},0,{"$f":"'School Resources'!CC42","v":0},{"$f":"'School Resources'!CD42","v":0},{"$f":"'School Resources'!CE42","v":0},{"$f":"'School Resources'!CF42","v":0},{"$f":"'School Resources'!CG42","v":0},{"$f":"'School Resources'!CH42","v":0},{"$f":"'School Resources'!CI42","v":0},{"$f":"'School Resources'!CJ42","v":0},{"$f":"'School Resources'!CK42","v":0},{"$f":"'School Resources'!CL42","v":0},{"$f":"'School Resources'!CM42","v":0},{"$f":"'School Resources'!CN42","v":0},{"$f":"'School Resources'!CO42","v":0},{"$f":"'School Resources'!CS42","v":0},{"$f":"'School Resources'!CT42","v":0},{"$f":"'School Resources'!CU42","v":0},{"$f":"'School Resources'!CV42","v":0},{"$f":"'School Resources'!DC42","v":0},0,{"$f":"'School Resources'!DD42","v":0},{"$f":"'School Resources'!DE42","v":336799.97600056184},{"$f":"'School Resources'!DF42","v":0},{"$f":"'School Resources'!CW42","v":0},{"$f":"'School Resources'!DH42","v":0},{"$f":"'School Resources'!DI42","v":0},{"$f":"'School Resources'!DJ42","v":0},0,{"$f":"'School Resources'!DK42","v":0},{"$f":"'School Resources'!DL42","v":0},{"$f":"'School Resources'!DM42","v":0},{"$f":"'School Resources'!DN42","v":0},0,{"$f":"'School Resources'!DO42","v":0},{"$f":"'School Resources'!DP42","v":0},{"$f":"'School Resources'!DQ42","v":0},{"$f":"'School Resources'!DR42","v":0},{"$f":"'School Resources'!DS42","v":0},{"$f":"'School Resources'!DT42","v":0},0,{"$f":"'School Resources'!DU42","v":0},{"$f":"'School Resources'!DV42","v":0},0,{"$f":"'School Resources'!EA42","v":4098.6350426781346},{"$f":"'School Resources'!DW42","v":0},{"$f":"'School Resources'!DX42","v":0},0,{"$f":"'School Resources'!DY42","v":0},{"$f":"'School Resources'!DZ42","v":0},336799.97600056184,{"$f":"'School Resources'!EC42","v":0},{"$f":"'School Resources'!ED42","v":0},{"$f":"'School Resources'!EE42","v":0},0,{"$f":"'School Resources'!EF42","v":106848.21004022106},{"$f":"'School Resources'!EG42","v":0},{"$f":"'School Resources'!EH42","v":0},{"$f":"'School Resources'!EI42","v":0},0,{"$f":"'School Resources'!EJ42","v":0},{"$f":"'School Resources'!EK42","v":0},{"$f":"'School Resources'!EL42","v":0},0,{"$f":"'School Resources'!EM42","v":0},{"$f":"'School Resources'!EN42","v":0},{"$f":"'School Resources'!EO42","v":0},0,{"$f":"'School Resources'!EP42","v":106848.21004022106},106848.21004022106,{"$f":"'School Resources'!EQ42","v":10203.263068659091},{"$f":"'School Resources'!ER42","v":8932.3660299218154},{"$f":"'School Resources'!ES42","v":0},{"$f":"'School Resources'!ET42","v":893.23660299218147},{"$f":"'School Resources'!EU42","v":3572.9464119687259},{"$f":"'School Resources'!EV42","v":1144.9316160906001},{"$f":"'School Resources'!EW42","v":6042.8394130636916},{"$f":"'School Resources'!EX42","v":30789.583142696105},{"$f":"'School Resources'!EY42","v":478536.40422615717}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!F63","v":82.772999999999996},{"$f":"'School Resources'!G63","v":40.398999999999972},{"$f":"'School Resources'!H63","v":49.353000000000002},{"$f":"'School Resources'!I63","v":172.52499999999998},{"$f":"'School Resources'!J63","v":"F"},{"$f":"'School Resources'!K63","v":"F"},{"$f":"'School Resources'!L63","v":0},{"$f":"'School Resources'!M63","v":0},{"$f":"'School Resources'!N63","v":0},{"$f":"'School Resources'!O63","v":"H"},{"$f":"'School Resources'!P63","v":1.5404374999999999},{"$f":"'School Resources'!Q63","v":0.75624999999999998},{"$f":"'School Resources'!R63","v":1.0858125000000001},{"$f":"'School Resources'!S63","v":0.64706249999999998},{"$f":"'School Resources'!T63","v":0.59375},{"$f":"'School Resources'!U63","v":0.55000000000000004},{"$f":"'School Resources'!V63","v":0.74538095238095237},{"$f":"'School Resources'!W63","v":0.28919047619047622},{"$f":"'School Resources'!X63","v":0.88919047619047609},{"$f":"'School Resources'!Y63","v":0.47966666666666669},{"$f":"'School Resources'!Z63","v":0.53047619047619055},{"$f":"'School Resources'!AA63","v":0.71966666666666668},{"$f":"'School Resources'!AB63","v":0.62033333333333329},{"$f":"'School Resources'!AC63","v":5.1733124999999998},{"$f":"'School Resources'!AD63","v":1.9237619047619043},{"$f":"'School Resources'!AE63","v":2.3501428571428571},{"$f":"'School Resources'!AF63","v":9.4472172619047612},{"$f":"SUM(Q159:AC159)","v":9.4472172619047612},{"$f":"'School Resources'!AG63","v":1.0346625},{"$f":"'School Resources'!AH63","v":0.63484142857142845},{"$f":"'School Resources'!AI63","v":0.77554714285714288},{"$f":"'School Resources'!AP63","v":9.9435114285714246},{"$f":"IF(D159=\"NA\",0,AI159+AJ159+AK159+AL159)","v":12.388562499999995},{"$f":"'School Resources'!AQ63","v":0},{"$f":"'School Resources'!AR63","v":0},{"$f":"'School Resources'!AS63","v":0},{"$f":"'School Resources'!AJ63","v":0.14348095238095238},{"$f":"'School Resources'!AU63","v":0},{"$f":"'School Resources'!AV63","v":0},{"$f":"'School Resources'!AW63","v":0},{"$f":"SUM(AR159:AT159)","v":0},{"$f":"'School Resources'!AX63","v":0.17},{"$f":"'School Resources'!AY63","v":0.16},{"$f":"'School Resources'!AZ63","v":0.09},{"$f":"'School Resources'!BA63","v":0.12769841269841253},{"$f":"SUM(AV159:AY159)","v":0.54769841269841257},{"$f":"'School Resources'!BB63","v":0.1},{"$f":"'School Resources'!BC63","v":0},{"$f":"'School Resources'!BD63","v":0},{"$f":"'School Resources'!BE63","v":0},{"$f":"'School Resources'!BF63","v":0},{"$f":"'School Resources'!BG63","v":1},{"$f":"SUM(BD159:BF159)","v":1},{"$f":"'School Resources'!BH63","v":0.12825079365079356},{"$f":"'School Resources'!BI63","v":0.15667619047619047},{"$f":"SUM(BH159:BI159)","v":0.28492698412698403},{"$f":"'School Resources'!BJ63","v":0.42},{"$f":"'School Resources'!BK63","v":0.12769841269841259},{"$f":"SUM(BK159:BL159)","v":0.54769841269841257},{"$f":"'School Resources'!BL63","v":0.35900799999999994},{"$f":"'School Resources'!BM63","v":1.3692460317460315},{"$f":"'School Resources'!BN63","v":4.2085778412698396},{"$f":"'School Resources'!BO63","v":0},{"$f":"'School Resources'!BP63","v":0},{"$f":"'School Resources'!BQ63","v":1},{"$f":"SUM(BQ159:BS159)","v":1},{"$f":"'School Resources'!BR63","v":0},{"$f":"'School Resources'!BS63","v":0},{"$f":"'School Resources'!BT63","v":0},{"$f":"'School Resources'!BU63","v":0},{"$f":"SUM(BV159:BX159)","v":0},{"$f":"'School Resources'!BV63","v":0},{"$f":"'School Resources'!BW63","v":0},{"$f":"'School Resources'!BX63","v":1},{"$f":"SUM(BZ159:CB159)","v":1},{"$f":"'School Resources'!BY63","v":0},{"$f":"'School Resources'!BZ63","v":0},{"$f":"'School Resources'!CA63","v":1.0953968253968251},{"$f":"SUM(CD159:CF159)","v":1.0953968253968251},{"$f":"'School Resources'!CC63","v":111413.13908628524},{"$f":"'School Resources'!CD63","v":54696.270659473834},{"$f":"'School Resources'!CE63","v":78532.091749342071},{"$f":"'School Resources'!CF63","v":46799.214060953105},{"$f":"'School Resources'!CG63","v":42943.352997107555},{"$f":"'School Resources'!CH63","v":39779.105934162792},{"$f":"'School Resources'!CI63","v":53910.159756489185},{"$f":"'School Resources'!CJ63","v":20915.888340967154},{"$f":"'School Resources'!CK63","v":64311.276632781097},{"$f":"'School Resources'!CL63","v":34692.202084400153},{"$f":"'School Resources'!CM63","v":38367.033775460914},{"$f":"'School Resources'!CN63","v":52050.357401125737},{"$f":"'School Resources'!CO63","v":44866.009783925423},{"$f":"'School Resources'!CS63","v":683276.10226247425},{"$f":"'School Resources'!CT63","v":74832.63489746493},{"$f":"'School Resources'!CU63","v":45915.317160978346},{"$f":"'School Resources'!CV63","v":56091.949004821035},{"$f":"'School Resources'!DC63","v":719170.89904491103},{"$f":"CV159+CW159+CX159+CY159","v":896010.80010817538},{"$f":"'School Resources'!DD63","v":0},{"$f":"'School Resources'!DE63","v":0},{"$f":"'School Resources'!DF63","v":0},{"$f":"'School Resources'!CW63","v":10377.352735084492},{"$f":"'School Resources'!DH63","v":0},{"$f":"'School Resources'!DI63","v":0},{"$f":"'School Resources'!DJ63","v":0},{"$f":"SUM(DE159:DG159)","v":0},{"$f":"'School Resources'!DK63","v":12295.360016013954},{"$f":"'School Resources'!DL63","v":11572.10354448372},{"$f":"'School Resources'!DM63","v":6509.3082437720923},{"$f":"'School Resources'!DN63","v":9235.8703388265294},{"$f":"SUM(DI159:DL159)","v":39612.642143096295},{"$f":"'School Resources'!DO63","v":7232.5647153023256},{"$f":"'School Resources'!DP63","v":0},{"$f":"'School Resources'!DQ63","v":0},{"$f":"'School Resources'!DR63","v":0},{"$f":"'School Resources'!DS63","v":0},{"$f":"'School Resources'!DT63","v":72325.647153023252},{"$f":"SUM(DQ159:DS159)","v":72325.647153023252},{"$f":"'School Resources'!DU63","v":8003.3468870820843},{"$f":"'School Resources'!DV63","v":9777.2018841595673},{"$f":"SUM(DU159:DV159)","v":17780.548771241651},{"$f":"'School Resources'!EA63","v":21373.507164577772},{"$f":"'School Resources'!DW63","v":30376.771804269763},{"$f":"'School Resources'!DX63","v":9235.870338826533},{"$f":"SUM(DY159:DZ159)","v":39612.642143096295},{"$f":"'School Resources'!DY63","v":25965.485933112566},{"$f":"'School Resources'!DZ63","v":48728.217674246087},{"$f":"SUM(CU159,CZ159,DA159,DB159,DC159,DD159,DH159,DM159,DN159,DO159,DP159,DT159,EA159,EB159)","v":1774413.2371933649},{"$f":"'School Resources'!EC63","v":0},{"$f":"'School Resources'!ED63","v":0},{"$f":"'School Resources'!EE63","v":112936.8149413511},{"$f":"SUM(EE159:EG159)","v":112936.8149413511},{"$f":"'School Resources'!EF63","v":0},{"$f":"'School Resources'!EG63","v":0},{"$f":"'School Resources'!EH63","v":0},{"$f":"'School Resources'!EI63","v":0},{"$f":"SUM(EJ159:EL159)","v":0},{"$f":"'School Resources'!EJ63","v":0},{"$f":"'School Resources'!EK63","v":0},{"$f":"'School Resources'!EL63","v":52170.064826682894},{"$f":"SUM(EN159:EP159)","v":52170.064826682894},{"$f":"'School Resources'!EM63","v":0},{"$f":"'School Resources'!EN63","v":0},{"$f":"'School Resources'!EO63","v":47278.656377695967},{"$f":"SUM(ER159:ET159)","v":47278.656377695967},{"$f":"'School Resources'!EP63","v":212385.53614572994},{"$f":"EI159+EJ159+EK159+EL159","v":0},{"$f":"'School Resources'!EQ63","v":61677.571303459583},{"$f":"'School Resources'!ER63","v":50737.709456170312},{"$f":"'School Resources'!ES63","v":16643.801934985211},{"$f":"'School Resources'!ET63","v":5073.7709456170314},{"$f":"'School Resources'!EU63","v":20295.083782468126},{"$f":"'School Resources'!EV63","v":6503.4513240717324},{"$f":"'School Resources'!EW63","v":119917.65341321485},{"$f":"'School Resources'!EX63","v":280849.04215998686},{"$f":"'School Resources'!EY63","v":2355530.089109147}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!F70","v":147.59100000000001},{"$f":"'School Resources'!G70","v":0},{"$f":"'School Resources'!H70","v":0},{"$f":"'School Resources'!I70","v":147.59100000000001},{"$f":"'School Resources'!J70","v":"F"},{"$f":"'School Resources'!K70","v":"F"},{"$f":"'School Resources'!L70","v":0},{"$f":"'School Resources'!M70","v":0},{"$f":"'School Resources'!N70","v":1},{"$f":"'School Resources'!O70","v":"E"},{"$f":"'School Resources'!P70","v":1.4606250000000001},{"$f":"'School Resources'!Q70","v":1.6351249999999999},{"$f":"'School Resources'!R70","v":1.498},{"$f":"'School Resources'!S70","v":1.0503125},{"$f":"'School Resources'!T70","v":1.1785625},{"$f":"'School Resources'!U70","v":1.5081249999999999},{"$f":"'School Resources'!V70","v":0.89368749999999997},{"$f":"'School Resources'!W70","v":0},{"$f":"'School Resources'!X70","v":0},{"$f":"'School Resources'!Y70","v":0},{"$f":"'School Resources'!Z70","v":0},{"$f":"'School Resources'!AA70","v":0},{"$f":"'School Resources'!AB70","v":0},{"$f":"'School Resources'!AC70","v":9.2244375000000005},{"$f":"'School Resources'!AD70","v":0},{"$f":"'School Resources'!AE70","v":0},{"$f":"'School Resources'!AF70","v":9.2244375000000005},9.2244375000000005,{"$f":"'School Resources'!AG70","v":1.8448875000000002},{"$f":"'School Resources'!AH70","v":0},{"$f":"'School Resources'!AI70","v":0},{"$f":"'School Resources'!AP70","v":0},1.8448875000000002,{"$f":"'School Resources'!AQ70","v":0},{"$f":"'School Resources'!AR70","v":0},{"$f":"'School Resources'!AS70","v":0},{"$f":"'School Resources'!AJ70","v":0},{"$f":"'School Resources'!AU70","v":0},{"$f":"'School Resources'!AV70","v":0},{"$f":"'School Resources'!AW70","v":0},0,{"$f":"'School Resources'!AX70","v":0.57999999999999996},{"$f":"'School Resources'!AY70","v":0},{"$f":"'School Resources'!AZ70","v":0},{"$f":"'School Resources'!BA70","v":0},0.57999999999999996,{"$f":"'School Resources'!BB70","v":0},{"$f":"'School Resources'!BC70","v":0},{"$f":"'School Resources'!BD70","v":0},{"$f":"'School Resources'!BE70","v":0.51246875000000003},{"$f":"'School Resources'!BF70","v":0},{"$f":"'School Resources'!BG70","v":0},0.51246875000000003,{"$f":"'School Resources'!BH70","v":0},{"$f":"'School Resources'!BI70","v":0},0,{"$f":"'School Resources'!BJ70","v":0.57999999999999996},{"$f":"'School Resources'!BK70","v":0},0.57999999999999996,{"$f":"'School Resources'!BL70","v":0},{"$f":"'School Resources'!BM70","v":1.0249375000000001},{"$f":"'School Resources'!BN70","v":2.6974062500000002},{"$f":"'School Resources'!BO70","v":1},{"$f":"'School Resources'!BP70","v":0},{"$f":"'School Resources'!BQ70","v":0},1,{"$f":"'School Resources'!BR70","v":0},{"$f":"'School Resources'!BS70","v":0},{"$f":"'School Resources'!BT70","v":0},{"$f":"'School Resources'!BU70","v":0},0,{"$f":"'School Resources'!BV70","v":1},{"$f":"'School Resources'!BW70","v":0},{"$f":"'School Resources'!BX70","v":0},1,{"$f":"'School Resources'!BY70","v":0.51246875000000003},{"$f":"'School Resources'!BZ70","v":0},{"$f":"'School Resources'!CA70","v":0},0.51246875000000003,{"$f":"'School Resources'!CC70","v":109178.60583079021},{"$f":"'School Resources'!CD70","v":122222.10893218371},{"$f":"'School Resources'!CE70","v":111972.30742628925},{"$f":"'School Resources'!CF70","v":78508.620923681185},{"$f":"'School Resources'!CG70","v":88095.035094189589},{"$f":"'School Resources'!CH70","v":112729.12959764517},{"$f":"'School Resources'!CI70","v":66801.235976656782},{"$f":"'School Resources'!CJ70","v":0},{"$f":"'School Resources'!CK70","v":0},{"$f":"'School Resources'!CL70","v":0},{"$f":"'School Resources'!CM70","v":0},{"$f":"'School Resources'!CN70","v":0},{"$f":"'School Resources'!CO70","v":0},{"$f":"'School Resources'!CS70","v":689507.04378143593},{"$f":"'School Resources'!CT70","v":137901.40875628719},{"$f":"'School Resources'!CU70","v":0},{"$f":"'School Resources'!CV70","v":0},{"$f":"'School Resources'!DC70","v":0},137901.40875628719,{"$f":"'School Resources'!DD70","v":0},{"$f":"'School Resources'!DE70","v":0},{"$f":"'School Resources'!DF70","v":0},{"$f":"'School Resources'!CW70","v":0},{"$f":"'School Resources'!DH70","v":0},{"$f":"'School Resources'!DI70","v":0},{"$f":"'School Resources'!DJ70","v":0},0,{"$f":"'School Resources'!DK70","v":43353.763890018527},{"$f":"'School Resources'!DL70","v":0},{"$f":"'School Resources'!DM70","v":0},{"$f":"'School Resources'!DN70","v":0},43353.763890018527,{"$f":"'School Resources'!DO70","v":0},{"$f":"'School Resources'!DP70","v":0},{"$f":"'School Resources'!DQ70","v":0},{"$f":"'School Resources'!DR70","v":38305.946876746442},{"$f":"'School Resources'!DS70","v":0},{"$f":"'School Resources'!DT70","v":0},38305.946876746442,{"$f":"'School Resources'!DU70","v":0},{"$f":"'School Resources'!DV70","v":0},0,{"$f":"'School Resources'!EA70","v":11003.994392382221},{"$f":"'School Resources'!DW70","v":43353.763890018527},{"$f":"'School Resources'!DX70","v":0},43353.763890018527,{"$f":"'School Resources'!DY70","v":0},{"$f":"'School Resources'!DZ70","v":37852.435858709585},952421.92719450674,{"$f":"'School Resources'!EC70","v":112265.56924897274},{"$f":"'School Resources'!ED70","v":0},{"$f":"'School Resources'!EE70","v":0},112265.56924897274,{"$f":"'School Resources'!EF70","v":0},{"$f":"'School Resources'!EG70","v":0},{"$f":"'School Resources'!EH70","v":0},{"$f":"'School Resources'!EI70","v":0},0,{"$f":"'School Resources'!EJ70","v":52870.16631781996},{"$f":"'School Resources'!EK70","v":0},{"$f":"'School Resources'!EL70","v":0},52870.16631781996,{"$f":"'School Resources'!EM70","v":22394.446064309734},{"$f":"'School Resources'!EN70","v":0},{"$f":"'School Resources'!EO70","v":0},22394.446064309734,{"$f":"'School Resources'!EP70","v":187530.18163110243},0,{"$f":"'School Resources'!EQ70","v":49580.541914412934},{"$f":"'School Resources'!ER70","v":43404.893646402743},{"$f":"'School Resources'!ES70","v":0},{"$f":"'School Resources'!ET70","v":4340.4893646402743},{"$f":"'School Resources'!EU70","v":17361.957458561097},{"$f":"'School Resources'!EV70","v":5563.5466417682728},{"$f":"'School Resources'!EW70","v":13946.202609271681},{"$f":"'School Resources'!EX70","v":134197.63163505701},{"$f":"'School Resources'!EY70","v":1323006.1707117578}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!F77","v":13},{"$f":"'School Resources'!G77","v":2},{"$f":"'School Resources'!H77","v":0},{"$f":"'School Resources'!I77","v":15},{"$f":"'School Resources'!J77","v":"F"},{"$f":"'School Resources'!K77","v":"T"},{"$f":"'School Resources'!L77","v":0},{"$f":"'School Resources'!M77","v":0},{"$f":"'School Resources'!N77","v":0},{"$f":"'School Resources'!O77","v":"M"},{"$f":"'School Resources'!P77","v":0},{"$f":"'School Resources'!Q77","v":0},{"$f":"'School Resources'!R77","v":0},{"$f":"'School Resources'!S77","v":0},{"$f":"'School Resources'!T77","v":0},{"$f":"'School Resources'!U77","v":0},{"$f":"'School Resources'!V77","v":0},{"$f":"'School Resources'!W77","v":0},{"$f":"'School Resources'!X77","v":0},{"$f":"'School Resources'!Y77","v":0},{"$f":"'School Resources'!Z77","v":0},{"$f":"'School Resources'!AA77","v":0},{"$f":"'School Resources'!AB77","v":0},{"$f":"'School Resources'!AC77","v":0},{"$f":"'School Resources'!AD77","v":0},{"$f":"'School Resources'!AE77","v":0},{"$f":"'School Resources'!AF77","v":0},0,{"$f":"'School Resources'!AG77","v":0},{"$f":"'School Resources'!AH77","v":0},{"$f":"'School Resources'!AI77","v":0},{"$f":"'School Resources'!AP77","v":0},0,{"$f":"'School Resources'!AQ77","v":0},{"$f":"'School Resources'!AR77","v":2.1428571428571428},{"$f":"'School Resources'!AS77","v":0},{"$f":"'School Resources'!AJ77","v":0},{"$f":"'School Resources'!AU77","v":0},{"$f":"'School Resources'!AV77","v":0},{"$f":"'School Resources'!AW77","v":0},0,{"$f":"'School Resources'!AX77","v":0},{"$f":"'School Resources'!AY77","v":0},{"$f":"'School Resources'!AZ77","v":0},{"$f":"'School Resources'!BA77","v":0},0,{"$f":"'School Resources'!BB77","v":0},{"$f":"'School Resources'!BC77","v":0},{"$f":"'School Resources'!BD77","v":0},{"$f":"'School Resources'!BE77","v":0},{"$f":"'School Resources'!BF77","v":0},{"$f":"'School Resources'!BG77","v":0},0,{"$f":"'School Resources'!BH77","v":0},{"$f":"'School Resources'!BI77","v":0},0,{"$f":"'School Resources'!BJ77","v":0},{"$f":"'School Resources'!BK77","v":0},0,{"$f":"'School Resources'!BL77","v":0},{"$f":"'School Resources'!BM77","v":0},{"$f":"'School Resources'!BN77","v":0},{"$f":"'School Resources'!BO77","v":0},{"$f":"'School Resources'!BP77","v":0},{"$f":"'School Resources'!BQ77","v":0},0,{"$f":"'School Resources'!BR77","v":1},{"$f":"'School Resources'!BS77","v":0},{"$f":"'School Resources'!BT77","v":0},{"$f":"'School Resources'!BU77","v":0},0,{"$f":"'School Resources'!BV77","v":0},{"$f":"'School Resources'!BW77","v":0},{"$f":"'School Resources'!BX77","v":0},0,{"$f":"'School Resources'!BY77","v":0},{"$f":"'School Resources'!BZ77","v":0},{"$f":"'School Resources'!CA77","v":0},0,{"$f":"'School Resources'!CC77","v":0},{"$f":"'School Resources'!CD77","v":0},{"$f":"'School Resources'!CE77","v":0},{"$f":"'School Resources'!CF77","v":0},{"$f":"'School Resources'!CG77","v":0},{"$f":"'School Resources'!CH77","v":0},{"$f":"'School Resources'!CI77","v":0},{"$f":"'School Resources'!CJ77","v":0},{"$f":"'School Resources'!CK77","v":0},{"$f":"'School Resources'!CL77","v":0},{"$f":"'School Resources'!CM77","v":0},{"$f":"'School Resources'!CN77","v":0},{"$f":"'School Resources'!CO77","v":0},{"$f":"'School Resources'!CS77","v":0},{"$f":"'School Resources'!CT77","v":0},{"$f":"'School Resources'!CU77","v":0},{"$f":"'School Resources'!CV77","v":0},{"$f":"'School Resources'!DC77","v":0},0,{"$f":"'School Resources'!DD77","v":0},{"$f":"'School Resources'!DE77","v":159165.41126135318},{"$f":"'School Resources'!DF77","v":0},{"$f":"'School Resources'!CW77","v":0},{"$f":"'School Resources'!DH77","v":0},{"$f":"'School Resources'!DI77","v":0},{"$f":"'School Resources'!DJ77","v":0},0,{"$f":"'School Resources'!DK77","v":0},{"$f":"'School Resources'!DL77","v":0},{"$f":"'School Resources'!DM77","v":0},{"$f":"'School Resources'!DN77","v":0},0,{"$f":"'School Resources'!DO77","v":0},{"$f":"'School Resources'!DP77","v":0},{"$f":"'School Resources'!DQ77","v":0},{"$f":"'School Resources'!DR77","v":0},{"$f":"'School Resources'!DS77","v":0},{"$f":"'School Resources'!DT77","v":0},0,{"$f":"'School Resources'!DU77","v":0},{"$f":"'School Resources'!DV77","v":0},0,{"$f":"'School Resources'!EA77","v":2024.1505824308435},{"$f":"'School Resources'!DW77","v":0},{"$f":"'School Resources'!DX77","v":0},0,{"$f":"'School Resources'!DY77","v":0},{"$f":"'School Resources'!DZ77","v":0},159165.41126135318,{"$f":"'School Resources'!EC77","v":0},{"$f":"'School Resources'!ED77","v":0},{"$f":"'School Resources'!EE77","v":0},0,{"$f":"'School Resources'!EF77","v":93650.895390618389},{"$f":"'School Resources'!EG77","v":0},{"$f":"'School Resources'!EH77","v":0},{"$f":"'School Resources'!EI77","v":0},0,{"$f":"'School Resources'!EJ77","v":0},{"$f":"'School Resources'!EK77","v":0},{"$f":"'School Resources'!EL77","v":0},0,{"$f":"'School Resources'!EM77","v":0},{"$f":"'School Resources'!EN77","v":0},{"$f":"'School Resources'!EO77","v":0},0,{"$f":"'School Resources'!EP77","v":93650.895390618389},93650.895390618389,{"$f":"'School Resources'!EQ77","v":5038.9802136728795},{"$f":"'School Resources'!ER77","v":4411.3354113464993},{"$f":"'School Resources'!ES77","v":0},{"$f":"'School Resources'!ET77","v":441.13354113464993},{"$f":"'School Resources'!EU77","v":1764.5341645385997},{"$f":"'School Resources'!EV77","v":565.43555925851911},{"$f":"'School Resources'!EW77","v":1904.0581157075553},{"$f":"'School Resources'!EX77","v":14125.477005658704},{"$f":"'School Resources'!EY77","v":268965.93424006115}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!F87","v":0},{"$f":"'School Resources'!G87","v":107.05499999999999},{"$f":"'School Resources'!H87","v":0},{"$f":"'School Resources'!I87","v":107.05499999999999},{"$f":"'School Resources'!J87","v":"F"},{"$f":"'School Resources'!K87","v":"F"},{"$f":"'School Resources'!L87","v":0},{"$f":"'School Resources'!M87","v":0},{"$f":"'School Resources'!N87","v":0},{"$f":"'School Resources'!O87","v":"M"},{"$f":"'School Resources'!P87","v":0},{"$f":"'School Resources'!Q87","v":0},{"$f":"'School Resources'!R87","v":0},{"$f":"'School Resources'!S87","v":0},{"$f":"'School Resources'!T87","v":0},{"$f":"'School Resources'!U87","v":0},{"$f":"'School Resources'!V87","v":0},{"$f":"'School Resources'!W87","v":2.4280476190476188},{"$f":"'School Resources'!X87","v":2.6698095238095236},{"$f":"'School Resources'!Y87","v":0},{"$f":"'School Resources'!Z87","v":0},{"$f":"'School Resources'!AA87","v":0},{"$f":"'School Resources'!AB87","v":0},{"$f":"'School Resources'!AC87","v":0},{"$f":"'School Resources'!AD87","v":5.0978571428571424},{"$f":"'School Resources'!AE87","v":0},{"$f":"'School Resources'!AF87","v":5.0978571428571424},{"$f":"SUM(Q162:AC162)","v":5.0978571428571424},{"$f":"'School Resources'!AG87","v":0},{"$f":"'School Resources'!AH87","v":1.682292857142857},{"$f":"'School Resources'!AI87","v":0},{"$f":"'School Resources'!AP87","v":1.219850000000001},{"$f":"IF(D162=\"NA\",0,AI162+AJ162+AK162+AL162)","v":2.902142857142858},{"$f":"'School Resources'!AQ87","v":0},{"$f":"'School Resources'!AR87","v":0},{"$f":"'School Resources'!AS87","v":0},{"$f":"'School Resources'!AJ87","v":0},{"$f":"'School Resources'!AU87","v":0},{"$f":"'School Resources'!AV87","v":0},{"$f":"'School Resources'!AW87","v":0},{"$f":"SUM(AR162:AT162)","v":0},{"$f":"'School Resources'!AX87","v":0},{"$f":"'School Resources'!AY87","v":0.33},{"$f":"'School Resources'!AZ87","v":0},{"$f":"'School Resources'!BA87","v":9.8571428571428421E-3},{"$f":"SUM(AV162:AY162)","v":0.33985714285714286},{"$f":"'School Resources'!BB87","v":0.02},{"$f":"'School Resources'!BC87","v":0},{"$f":"'School Resources'!BD87","v":0},{"$f":"'School Resources'!BE87","v":0},{"$f":"'School Resources'!BF87","v":1},{"$f":"'School Resources'!BG87","v":0},{"$f":"SUM(BD162:BF162)","v":1},{"$f":"'School Resources'!BH87","v":0.33985714285714286},{"$f":"'School Resources'!BI87","v":0},{"$f":"SUM(BH162:BI162)","v":0.33985714285714286},{"$f":"'School Resources'!BJ87","v":0.33},{"$f":"'School Resources'!BK87","v":9.8571428571428421E-3},{"$f":"SUM(BK162:BL162)","v":0.33985714285714286},{"$f":"'School Resources'!BL87","v":0.42821999999999999},{"$f":"'School Resources'!BM87","v":0.67971428571428572},{"$f":"'School Resources'!BN87","v":3.1475057142857144},{"$f":"'School Resources'!BO87","v":0},{"$f":"'School Resources'!BP87","v":1},{"$f":"'School Resources'!BQ87","v":0},{"$f":"SUM(BQ162:BS162)","v":1},{"$f":"'School Resources'!BR87","v":0},{"$f":"'School Resources'!BS87","v":0},{"$f":"'School Resources'!BT87","v":0},{"$f":"'School Resources'!BU87","v":0},{"$f":"SUM(BV162:BX162)","v":0},{"$f":"'School Resources'!BV87","v":0},{"$f":"'School Resources'!BW87","v":1},{"$f":"'School Resources'!BX87","v":0},{"$f":"SUM(BZ162:CB162)","v":1},{"$f":"'School Resources'!BY87","v":0},{"$f":"'School Resources'!BZ87","v":0.33985714285714286},{"$f":"'School Resources'!CA87","v":0},{"$f":"SUM(CD162:CF162)","v":0.33985714285714286},{"$f":"'School Resources'!CC87","v":0},{"$f":"'School Resources'!CD87","v":0},{"$f":"'School Resources'!CE87","v":0},{"$f":"'School Resources'!CF87","v":0},{"$f":"'School Resources'!CG87","v":0},{"$f":"'School Resources'!CH87","v":0},{"$f":"'School Resources'!CI87","v":0},{"$f":"'School Resources'!CJ87","v":180667.84995618361},{"$f":"'School Resources'!CK87","v":198657.03731478145},{"$f":"'School Resources'!CL87","v":0},{"$f":"'School Resources'!CM87","v":0},{"$f":"'School Resources'!CN87","v":0},{"$f":"'School Resources'!CO87","v":0},{"$f":"'School Resources'!CS87","v":379324.88727096503},{"$f":"'School Resources'!CT87","v":0},{"$f":"'School Resources'!CU87","v":125177.21279941847},{"$f":"'School Resources'!CV87","v":0},{"$f":"'School Resources'!DC87","v":90767.444196788842},{"$f":"CV162+CW162+CX162+CY162","v":215944.65699620731},{"$f":"'School Resources'!DD87","v":0},{"$f":"'School Resources'!DE87","v":0},{"$f":"'School Resources'!DF87","v":0},{"$f":"'School Resources'!CW87","v":0},{"$f":"'School Resources'!DH87","v":0},{"$f":"'School Resources'!DI87","v":0},{"$f":"'School Resources'!DJ87","v":0},{"$f":"SUM(DE162:DG162)","v":0},{"$f":"'School Resources'!DK87","v":0},{"$f":"'School Resources'!DL87","v":24554.86870102086},{"$f":"'School Resources'!DM87","v":0},{"$f":"'School Resources'!DN87","v":733.45711704347912},{"$f":"SUM(DI162:DL162)","v":25288.325818064339},{"$f":"'School Resources'!DO87","v":1488.173860667931},{"$f":"'School Resources'!DP87","v":0},{"$f":"'School Resources'!DQ87","v":0},{"$f":"'School Resources'!DR87","v":0},{"$f":"'School Resources'!DS87","v":74408.693033396543},{"$f":"'School Resources'!DT87","v":0},{"$f":"SUM(DQ162:DS162)","v":74408.693033396543},{"$f":"'School Resources'!DU87","v":20444.751559262244},{"$f":"'School Resources'!DV87","v":0},{"$f":"SUM(DU162:DV162)","v":20444.751559262244},{"$f":"'School Resources'!EA87","v":7896.7511955513701},{"$f":"'School Resources'!DW87","v":24554.86870102086},{"$f":"'School Resources'!DX87","v":733.45711704347912},{"$f":"SUM(DY162:DZ162)","v":25288.325818064339},{"$f":"'School Resources'!DY87","v":31863.290530761067},{"$f":"'School Resources'!DZ87","v":24685.209308286772},{"$f":"SUM(CU162,CZ162,DA162,DB162,DC162,DD162,DH162,DM162,DN162,DO162,DP162,DT162,EA162,EB162)","v":753606.35332812672},{"$f":"'School Resources'!EC87","v":0},{"$f":"'School Resources'!ED87","v":110324.34627283808},{"$f":"'School Resources'!EE87","v":0},{"$f":"SUM(EE162:EG162)","v":110324.34627283808},{"$f":"'School Resources'!EF87","v":0},{"$f":"'School Resources'!EG87","v":0},{"$f":"'School Resources'!EH87","v":0},{"$f":"'School Resources'!EI87","v":0},{"$f":"SUM(EJ162:EL162)","v":0},{"$f":"'School Resources'!EJ87","v":0},{"$f":"'School Resources'!EK87","v":50926.632154642968},{"$f":"'School Resources'!EL87","v":0},{"$f":"SUM(EN162:EP162)","v":50926.632154642968},{"$f":"'School Resources'!EM87","v":0},{"$f":"'School Resources'!EN87","v":14343.828849777465},{"$f":"'School Resources'!EO87","v":0},{"$f":"SUM(ER162:ET162)","v":14343.828849777465},{"$f":"'School Resources'!EP87","v":175594.80727725851},{"$f":"EI162+EJ162+EK162+EL162","v":0},{"$f":"'School Resources'!EQ87","v":35963.201784983336},{"$f":"'School Resources'!ER87","v":31483.700830779962},{"$f":"'School Resources'!ES87","v":0},{"$f":"'School Resources'!ET87","v":3148.3700830779962},{"$f":"'School Resources'!EU87","v":12593.480332311985},{"$f":"'School Resources'!EV87","v":4035.5135864280505},{"$f":"'School Resources'!EW87","v":57972.556146370436},{"$f":"'School Resources'!EX87","v":145196.82276395179},{"$f":"'School Resources'!EY87","v":1127424.6954324371}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!F92","v":65.423000000000002},{"$f":"'School Resources'!G92","v":35.999999999999986},{"$f":"'School Resources'!H92","v":62.414000000000001},{"$f":"'School Resources'!I92","v":163.83699999999999},{"$f":"'School Resources'!J92","v":"F"},{"$f":"'School Resources'!K92","v":"F"},{"$f":"'School Resources'!L92","v":0},{"$f":"'School Resources'!M92","v":0},{"$f":"'School Resources'!N92","v":0},{"$f":"'School Resources'!O92","v":"H"},{"$f":"'School Resources'!P92","v":0.38356249999999997},{"$f":"'School Resources'!Q92","v":0.581125},{"$f":"'School Resources'!R92","v":0.68937499999999996},{"$f":"'School Resources'!S92","v":0.875},{"$f":"'School Resources'!T92","v":0.88056250000000003},{"$f":"'School Resources'!U92","v":0.67931249999999999},{"$f":"'School Resources'!V92","v":0.76333333333333342},{"$f":"'School Resources'!W92","v":0.373},{"$f":"'School Resources'!X92","v":0.577952380952381},{"$f":"'School Resources'!Y92","v":0.5235238095238095},{"$f":"'School Resources'!Z92","v":0.78190476190476199},{"$f":"'School Resources'!AA92","v":0.90476190476190477},{"$f":"'School Resources'!AB92","v":0.76190476190476186},{"$f":"'School Resources'!AC92","v":4.0889375000000001},{"$f":"'School Resources'!AD92","v":1.7142857142857162},{"$f":"'School Resources'!AE92","v":2.9720952380952381},{"$f":"'School Resources'!AF92","v":8.7753184523809544},{"$f":"SUM(Q163:AC163)","v":8.7753184523809544},{"$f":"'School Resources'!AG92","v":0.81778750000000011},{"$f":"'School Resources'!AH92","v":0.56571428571428639},{"$f":"'School Resources'!AI92","v":0.98079142857142865},{"$f":"'School Resources'!AP92","v":9.6245883333333282},11.988881547619043,{"$f":"'School Resources'!AQ92","v":0},{"$f":"'School Resources'!AR92","v":0},{"$f":"'School Resources'!AS92","v":0},{"$f":"'School Resources'!AJ92","v":0.37865714285714286},{"$f":"'School Resources'!AU92","v":0},{"$f":"'School Resources'!AV92","v":0},{"$f":"'School Resources'!AW92","v":0},{"$f":"SUM(AR163:AT163)","v":0},{"$f":"'School Resources'!AX92","v":0.27},{"$f":"'School Resources'!AY92","v":0.15},{"$f":"'School Resources'!AZ92","v":0.26},{"$f":"'School Resources'!BA92","v":0},{"$f":"SUM(AV163:AY163)","v":0.68},{"$f":"'School Resources'!BB92","v":0.02},{"$f":"'School Resources'!BC92","v":0},{"$f":"'School Resources'!BD92","v":0},{"$f":"'School Resources'!BE92","v":0},{"$f":"'School Resources'!BF92","v":0},{"$f":"'School Resources'!BG92","v":1},{"$f":"SUM(BD163:BF163)","v":1},{"$f":"'School Resources'!BH92","v":0.11428571428571424},{"$f":"'School Resources'!BI92","v":0.19813968253968253},{"$f":"SUM(BH163:BI163)","v":0.31242539682539677},{"$f":"'School Resources'!BJ92","v":0.68},{"$f":"'School Resources'!BK92","v":0},{"$f":"SUM(BK163:BL163)","v":0.68},{"$f":"'School Resources'!BL92","v":0.39365599999999995},{"$f":"'School Resources'!BM92","v":1.3002936507936507},{"$f":"'School Resources'!BN92","v":4.3863750476190475},{"$f":"'School Resources'!BO92","v":0},{"$f":"'School Resources'!BP92","v":0},{"$f":"'School Resources'!BQ92","v":1},{"$f":"SUM(BQ163:BS163)","v":1},{"$f":"'School Resources'!BR92","v":0},{"$f":"'School Resources'!BS92","v":0},{"$f":"'School Resources'!BT92","v":0},{"$f":"'School Resources'!BU92","v":0},0,{"$f":"'School Resources'!BV92","v":0},{"$f":"'School Resources'!BW92","v":0},{"$f":"'School Resources'!BX92","v":1},{"$f":"SUM(BZ163:CB163)","v":1},{"$f":"'School Resources'!BY92","v":0},{"$f":"'School Resources'!BZ92","v":0},{"$f":"'School Resources'!CA92","v":1.0402349206349206},{"$f":"SUM(CD163:CF163)","v":1.0402349206349206},{"$f":"'School Resources'!CC92","v":28812.648705319189},{"$f":"'School Resources'!CD92","v":43653.252022495981},{"$f":"'School Resources'!CE92","v":51784.832201347672},{"$f":"'School Resources'!CF92","v":65728.708143143012},{"$f":"'School Resources'!CG92","v":66146.554930624421},{"$f":"'School Resources'!CH92","v":51028.952057701528},{"$f":"'School Resources'!CI92","v":57340.47300868477},{"$f":"'School Resources'!CJ92","v":28019.209299876966},{"$f":"'School Resources'!CK92","v":43414.92956371847},{"$f":"'School Resources'!CL92","v":39326.335636773569},{"$f":"'School Resources'!CM92","v":58735.531303967808},{"$f":"'School Resources'!CN92","v":67964.378488147879},{"$f":"'School Resources'!CO92","v":57233.160832124529},{"$f":"'School Resources'!CS92","v":659188.96619392582},{"$f":"'School Resources'!CT92","v":61430.989612126374},{"$f":"'School Resources'!CU92","v":42495.621917852513},{"$f":"'School Resources'!CV92","v":73675.604066134547},{"$f":"'School Resources'!DC92","v":722984.86578236066},900587.08137847413,{"$f":"'School Resources'!DD92","v":0},{"$f":"'School Resources'!DE92","v":0},{"$f":"'School Resources'!DF92","v":0},{"$f":"'School Resources'!CW92","v":28444.165519055488},{"$f":"'School Resources'!DH92","v":0},{"$f":"'School Resources'!DI92","v":0},{"$f":"'School Resources'!DJ92","v":0},{"$f":"SUM(DE163:DG163)","v":0},{"$f":"'School Resources'!DK92","v":20282.001369884132},{"$f":"'School Resources'!DL92","v":11267.778538824516},{"$f":"'School Resources'!DM92","v":19530.816133962497},{"$f":"'School Resources'!DN92","v":0},{"$f":"SUM(DI163:DL163)","v":51080.596042671139},{"$f":"'School Resources'!DO92","v":1502.3704718432689},{"$f":"'School Resources'!DP92","v":0},{"$f":"'School Resources'!DQ92","v":0},{"$f":"'School Resources'!DR92","v":0},{"$f":"'School Resources'!DS92","v":0},{"$f":"'School Resources'!DT92","v":75118.523592163445},{"$f":"SUM(DQ163:DS163)","v":75118.523592163445},{"$f":"'School Resources'!DU92","v":8160.9386791320685},{"$f":"'School Resources'!DV92","v":14148.800742204141},22309.739421336209,{"$f":"'School Resources'!EA92","v":20632.841603578392},{"$f":"'School Resources'!DW92","v":51080.596042671146},{"$f":"'School Resources'!DX92","v":0},51080.596042671146,{"$f":"'School Resources'!DY92","v":29570.85752319669},{"$f":"'School Resources'!DZ92","v":47517.951491849308},1796573.1567640011,{"$f":"'School Resources'!EC92","v":0},{"$f":"'School Resources'!ED92","v":0},{"$f":"'School Resources'!EE92","v":106366.15712546834},106366.15712546834,{"$f":"'School Resources'!EF92","v":0},{"$f":"'School Resources'!EG92","v":0},{"$f":"'School Resources'!EH92","v":0},{"$f":"'School Resources'!EI92","v":0},0,{"$f":"'School Resources'!EJ92","v":0},{"$f":"'School Resources'!EK92","v":0},{"$f":"'School Resources'!EL92","v":56249.823527933229},56249.823527933229,{"$f":"'School Resources'!EM92","v":0},{"$f":"'School Resources'!EN92","v":0},{"$f":"'School Resources'!EO92","v":48158.300878105656},48158.300878105656,{"$f":"'School Resources'!EP92","v":210774.28153150724},0,{"$f":"'School Resources'!EQ92","v":59743.709827569677},{"$f":"'School Resources'!ER92","v":48182.663985918422},{"$f":"'School Resources'!ES92","v":39835.984959144931},{"$f":"'School Resources'!ET92","v":4818.2663985918425},{"$f":"'School Resources'!EU92","v":19273.06559436737},{"$f":"'School Resources'!EV92","v":6175.9510481491989},{"$f":"'School Resources'!EW92","v":137145.13288828664},{"$f":"'School Resources'!EX92","v":315174.77470202802},{"$f":"'School Resources'!EY92","v":2412982.7455143002}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!F98","v":0},{"$f":"'School Resources'!G98","v":368.495},{"$f":"'School Resources'!H98","v":0},{"$f":"'School Resources'!I98","v":368.495},{"$f":"'School Resources'!J98","v":"F"},{"$f":"'School Resources'!K98","v":"F"},{"$f":"'School Resources'!L98","v":0},{"$f":"'School Resources'!M98","v":0},{"$f":"'School Resources'!N98","v":0},{"$f":"'School Resources'!O98","v":"M"},{"$f":"'School Resources'!P98","v":0},{"$f":"'School Resources'!Q98","v":0},{"$f":"'School Resources'!R98","v":0},{"$f":"'School Resources'!S98","v":0},{"$f":"'School Resources'!T98","v":0},{"$f":"'School Resources'!U98","v":0},{"$f":"'School Resources'!V98","v":6.265714285714286},{"$f":"'School Resources'!W98","v":5.324523809523809},{"$f":"'School Resources'!X98","v":5.9571428571428573},{"$f":"'School Resources'!Y98","v":0},{"$f":"'School Resources'!Z98","v":0},{"$f":"'School Resources'!AA98","v":0},{"$f":"'School Resources'!AB98","v":0},{"$f":"'School Resources'!AC98","v":0},{"$f":"'School Resources'!AD98","v":17.547380952380955},{"$f":"'School Resources'!AE98","v":0},{"$f":"'School Resources'!AF98","v":17.547380952380955},{"$f":"SUM(Q164:AC164)","v":17.547380952380955},{"$f":"'School Resources'!AG98","v":0},{"$f":"'School Resources'!AH98","v":5.790635714285715},{"$f":"'School Resources'!AI98","v":0},{"$f":"'School Resources'!AP98","v":0},5.790635714285715,{"$f":"'School Resources'!AQ98","v":0},{"$f":"'School Resources'!AR98","v":0},{"$f":"'School Resources'!AS98","v":0},{"$f":"'School Resources'!AJ98","v":0},{"$f":"'School Resources'!AU98","v":0},{"$f":"'School Resources'!AV98","v":0},{"$f":"'School Resources'!AW98","v":0},{"$f":"SUM(AR164:AT164)","v":0},{"$f":"'School Resources'!AX98","v":0},{"$f":"'School Resources'!AY98","v":1.4},{"$f":"'School Resources'!AZ98","v":0},{"$f":"'School Resources'!BA98","v":0},{"$f":"SUM(AV164:AY164)","v":1.4},{"$f":"'School Resources'!BB98","v":0.01},{"$f":"'School Resources'!BC98","v":0},{"$f":"'School Resources'!BD98","v":0},{"$f":"'School Resources'!BE98","v":0},{"$f":"'School Resources'!BF98","v":1},{"$f":"'School Resources'!BG98","v":0},{"$f":"SUM(BD164:BF164)","v":1},{"$f":"'School Resources'!BH98","v":1.1698253968253969},{"$f":"'School Resources'!BI98","v":0},{"$f":"SUM(BH164:BI164)","v":1.1698253968253969},{"$f":"'School Resources'!BJ98","v":1.4},{"$f":"'School Resources'!BK98","v":0},{"$f":"SUM(BK164:BL164)","v":1.4},{"$f":"'School Resources'!BL98","v":1.4739800000000001},{"$f":"'School Resources'!BM98","v":2.3396507936507938},{"$f":"'School Resources'!BN98","v":8.7934561904761921},{"$f":"'School Resources'!BO98","v":0},{"$f":"'School Resources'!BP98","v":1},{"$f":"'School Resources'!BQ98","v":0},{"$f":"SUM(BQ164:BS164)","v":1},{"$f":"'School Resources'!BR98","v":0},{"$f":"'School Resources'!BS98","v":0},{"$f":"'School Resources'!BT98","v":0.16982539682539685},{"$f":"'School Resources'!BU98","v":0},0.16982539682539685,{"$f":"'School Resources'!BV98","v":0},{"$f":"'School Resources'!BW98","v":1.1698253968253969},{"$f":"'School Resources'!BX98","v":0},{"$f":"SUM(BZ164:CB164)","v":1.1698253968253969},{"$f":"'School Resources'!BY98","v":0},{"$f":"'School Resources'!BZ98","v":1.1698253968253969},{"$f":"'School Resources'!CA98","v":0},{"$f":"SUM(CD164:CF164)","v":1.1698253968253969},{"$f":"'School Resources'!CC98","v":0},{"$f":"'School Resources'!CD98","v":0},{"$f":"'School Resources'!CE98","v":0},{"$f":"'School Resources'!CF98","v":0},{"$f":"'School Resources'!CG98","v":0},{"$f":"'School Resources'!CH98","v":0},{"$f":"'School Resources'!CI98","v":483307.14410037274},{"$f":"'School Resources'!CJ98","v":410708.22554782772},{"$f":"'School Resources'!CK98","v":459505.42428147612},{"$f":"'School Resources'!CL98","v":0},{"$f":"'School Resources'!CM98","v":0},{"$f":"'School Resources'!CN98","v":0},{"$f":"'School Resources'!CO98","v":0},{"$f":"'School Resources'!CS98","v":1353520.7939296768},{"$f":"'School Resources'!CT98","v":0},{"$f":"'School Resources'!CU98","v":446661.86199679336},{"$f":"'School Resources'!CV98","v":0},{"$f":"'School Resources'!DC98","v":0},446661.86199679336,{"$f":"'School Resources'!DD98","v":0},{"$f":"'School Resources'!DE98","v":0},{"$f":"'School Resources'!DF98","v":0},{"$f":"'School Resources'!CW98","v":0},{"$f":"'School Resources'!DH98","v":0},{"$f":"'School Resources'!DI98","v":0},{"$f":"'School Resources'!DJ98","v":0},{"$f":"SUM(DE164:DG164)","v":0},{"$f":"'School Resources'!DK98","v":0},{"$f":"'School Resources'!DL98","v":107989.28436351237},{"$f":"'School Resources'!DM98","v":0},{"$f":"'School Resources'!DN98","v":0},{"$f":"SUM(DI164:DL164)","v":107989.28436351237},{"$f":"'School Resources'!DO98","v":771.3520311679456},{"$f":"'School Resources'!DP98","v":0},{"$f":"'School Resources'!DQ98","v":0},{"$f":"'School Resources'!DR98","v":0},{"$f":"'School Resources'!DS98","v":77135.203116794553},{"$f":"'School Resources'!DT98","v":0},{"$f":"SUM(DQ164:DS164)","v":77135.203116794553},{"$f":"'School Resources'!DU98","v":90927.071240816571},{"$f":"'School Resources'!DV98","v":0},90927.071240816571,{"$f":"'School Resources'!EA98","v":23377.065763259397},{"$f":"'School Resources'!DW98","v":107989.28436351237},{"$f":"'School Resources'!DX98","v":0},107989.28436351237,{"$f":"'School Resources'!DY98","v":113695.74669009284},{"$f":"'School Resources'!DZ98","v":87263.961653595194},2207763.5264915503,{"$f":"'School Resources'!EC98","v":0},{"$f":"'School Resources'!ED98","v":115493.12291611273},{"$f":"'School Resources'!EE98","v":0},115493.12291611273,{"$f":"'School Resources'!EF98","v":0},{"$f":"'School Resources'!EG98","v":0},{"$f":"'School Resources'!EH98","v":16751.896608789346},{"$f":"'School Resources'!EI98","v":0},16751.896608789346,{"$f":"'School Resources'!EJ98","v":0},{"$f":"'School Resources'!EK98","v":64746.773262144074},{"$f":"'School Resources'!EL98","v":0},64746.773262144074,{"$f":"'School Resources'!EM98","v":0},{"$f":"'School Resources'!EN98","v":53347.813137829078},{"$f":"'School Resources'!EO98","v":0},53347.813137829078,{"$f":"'School Resources'!EP98","v":250339.60592487521},16751.896608789346,{"$f":"'School Resources'!EQ98","v":123789.26758915918},{"$f":"'School Resources'!ER98","v":108370.33616027521},{"$f":"'School Resources'!ES98","v":0},{"$f":"'School Resources'!ET98","v":10837.033616027522},{"$f":"'School Resources'!EU98","v":43348.134464110088},{"$f":"'School Resources'!EV98","v":13890.678427264533},{"$f":"'School Resources'!EW98","v":109179.97074299253},{"$f":"'School Resources'!EX98","v":409415.42099982913},{"$f":"'School Resources'!EY98","v":3069086.6520739254}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!F107","v":0},{"$f":"'School Resources'!G107","v":0},{"$f":"'School Resources'!H107","v":120.03766666666667},{"$f":"'School Resources'!I107","v":120.03766666666667},{"$f":"'School Resources'!J107","v":"F"},{"$f":"'School Resources'!K107","v":"F"},{"$f":"'School Resources'!L107","v":0},{"$f":"'School Resources'!M107","v":0},{"$f":"'School Resources'!N107","v":0},{"$f":"'School Resources'!O107","v":"H"},{"$f":"'School Resources'!P107","v":0},{"$f":"'School Resources'!Q107","v":0},{"$f":"'School Resources'!R107","v":0},{"$f":"'School Resources'!S107","v":0},{"$f":"'School Resources'!T107","v":0},{"$f":"'School Resources'!U107","v":0},{"$f":"'School Resources'!V107","v":0},{"$f":"'School Resources'!W107","v":0},{"$f":"'School Resources'!X107","v":0},{"$f":"'School Resources'!Y107","v":1.6011428571428572},{"$f":"'School Resources'!Z107","v":1.5945714285714285},{"$f":"'School Resources'!AA107","v":1.2455555555555555},{"$f":"'School Resources'!AB107","v":1.2748095238095236},{"$f":"'School Resources'!AC107","v":0},{"$f":"'School Resources'!AD107","v":0},{"$f":"'School Resources'!AE107","v":5.7160793650793646},{"$f":"'School Resources'!AF107","v":5.7160793650793646},{"$f":"SUM(Q166:AC166)","v":5.7160793650793646},{"$f":"'School Resources'!AG107","v":0},{"$f":"'School Resources'!AH107","v":0},{"$f":"'School Resources'!AI107","v":1.8863061904761904},{"$f":"'School Resources'!AP107","v":2.2520620634920636},4.1383682539682543,{"$f":"'School Resources'!AQ107","v":0},{"$f":"'School Resources'!AR107","v":0},{"$f":"'School Resources'!AS107","v":0},{"$f":"'School Resources'!AJ107","v":0.14555238095238093},{"$f":"'School Resources'!AU107","v":0},{"$f":"'School Resources'!AV107","v":0},{"$f":"'School Resources'!AW107","v":0},{"$f":"SUM(AR166:AT166)","v":0},{"$f":"'School Resources'!AX107","v":0},{"$f":"'School Resources'!AY107","v":0},{"$f":"'School Resources'!AZ107","v":0.59},{"$f":"'School Resources'!BA107","v":0},{"$f":"SUM(AV166:AY166)","v":0.59},{"$f":"'School Resources'!BB107","v":0.05},{"$f":"'School Resources'!BC107","v":0},{"$f":"'School Resources'!BD107","v":0},{"$f":"'School Resources'!BE107","v":0},{"$f":"'School Resources'!BF107","v":0},{"$f":"'School Resources'!BG107","v":1},{"$f":"SUM(BD166:BF166)","v":1},{"$f":"'School Resources'!BH107","v":0},{"$f":"'School Resources'!BI107","v":0.38107195767195767},{"$f":"SUM(BH166:BI166)","v":0.38107195767195767},{"$f":"'School Resources'!BJ107","v":0.59},{"$f":"'School Resources'!BK107","v":0},{"$f":"SUM(BK166:BL166)","v":0.59},{"$f":"'School Resources'!BL107","v":0.48015066666666667},{"$f":"'School Resources'!BM107","v":0.95267989417989407},{"$f":"'School Resources'!BN107","v":4.0439025185185189},{"$f":"'School Resources'!BO107","v":0},{"$f":"'School Resources'!BP107","v":0},{"$f":"'School Resources'!BQ107","v":1},{"$f":"SUM(BQ166:BS166)","v":1},{"$f":"'School Resources'!BR107","v":0},{"$f":"'School Resources'!BS107","v":0},{"$f":"'School Resources'!BT107","v":0},{"$f":"'School Resources'!BU107","v":0},0,{"$f":"'School Resources'!BV107","v":0},{"$f":"'School Resources'!BW107","v":0},{"$f":"'School Resources'!BX107","v":1},{"$f":"SUM(BZ166:CB166)","v":1},{"$f":"'School Resources'!BY107","v":0},{"$f":"'School Resources'!BZ107","v":0},{"$f":"'School Resources'!CA107","v":0.76214391534391535},{"$f":"SUM(CD166:CF166)","v":0.76214391534391535},{"$f":"'School Resources'!CC107","v":0},{"$f":"'School Resources'!CD107","v":0},{"$f":"'School Resources'!CE107","v":0},{"$f":"'School Resources'!CF107","v":0},{"$f":"'School Resources'!CG107","v":0},{"$f":"'School Resources'!CH107","v":0},{"$f":"'School Resources'!CI107","v":0},{"$f":"'School Resources'!CJ107","v":0},{"$f":"'School Resources'!CK107","v":0},{"$f":"'School Resources'!CL107","v":117279.19880365553},{"$f":"'School Resources'!CM107","v":116797.86019329078},{"$f":"'School Resources'!CN107","v":91233.43177614054},{"$f":"'School Resources'!CO107","v":93376.202449817443},{"$f":"'School Resources'!CS107","v":418686.69322290429},{"$f":"'School Resources'!CT107","v":0},{"$f":"'School Resources'!CU107","v":0},{"$f":"'School Resources'!CV107","v":138166.60876355841},{"$f":"'School Resources'!DC107","v":164957.19497119868},303123.80373475712,{"$f":"'School Resources'!DD107","v":0},{"$f":"'School Resources'!DE107","v":0},{"$f":"'School Resources'!DF107","v":0},{"$f":"'School Resources'!CW107","v":10661.301423484816},{"$f":"'School Resources'!DH107","v":0},{"$f":"'School Resources'!DI107","v":0},{"$f":"'School Resources'!DJ107","v":0},{"$f":"SUM(DE166:DG166)","v":0},{"$f":"'School Resources'!DK107","v":0},{"$f":"'School Resources'!DL107","v":0},{"$f":"'School Resources'!DM107","v":43215.836104487622},{"$f":"'School Resources'!DN107","v":0},{"$f":"SUM(DI166:DL166)","v":43215.836104487622},{"$f":"'School Resources'!DO107","v":3662.3589919057313},{"$f":"'School Resources'!DP107","v":0},{"$f":"'School Resources'!DQ107","v":0},{"$f":"'School Resources'!DR107","v":0},{"$f":"'School Resources'!DS107","v":0},{"$f":"'School Resources'!DT107","v":73247.179838114622},{"$f":"SUM(DQ166:DS166)","v":73247.179838114622},{"$f":"'School Resources'!DU107","v":0},{"$f":"'School Resources'!DV107","v":30602.452882098503},{"$f":"SUM(DU166:DV166)","v":30602.452882098503},{"$f":"'School Resources'!EA107","v":10050.58235862995},{"$f":"'School Resources'!DW107","v":43215.836104487622},{"$f":"'School Resources'!DX107","v":0},{"$f":"SUM(DY166:DZ166)","v":43215.836104487622},{"$f":"'School Resources'!DY107","v":35169.682230723964},{"$f":"'School Resources'!DZ107","v":35675.871586403584},930982.69165086583,{"$f":"'School Resources'!EC107","v":0},{"$f":"'School Resources'!ED107","v":0},{"$f":"'School Resources'!EE107","v":105087.62899116392},{"$f":"SUM(EE166:EG166)","v":105087.62899116392},{"$f":"'School Resources'!EF107","v":0},{"$f":"'School Resources'!EG107","v":0},{"$f":"'School Resources'!EH107","v":0},{"$f":"'School Resources'!EI107","v":0},0,{"$f":"'School Resources'!EJ107","v":0},{"$f":"'School Resources'!EK107","v":0},{"$f":"'School Resources'!EL107","v":54331.213735893238},{"$f":"SUM(EN166:EP166)","v":54331.213735893238},{"$f":"'School Resources'!EM107","v":0},{"$f":"'School Resources'!EN107","v":0},{"$f":"'School Resources'!EO107","v":34160.368711306175},{"$f":"SUM(ER166:ET166)","v":34160.368711306175},{"$f":"'School Resources'!EP107","v":193579.21143836336},0,{"$f":"'School Resources'!EQ107","v":49374.567472951618},{"$f":"'School Resources'!ER107","v":35301.76064413826},{"$f":"'School Resources'!ES107","v":23465.032236208663},{"$f":"'School Resources'!ET107","v":3530.1760644138262},{"$f":"'School Resources'!EU107","v":14120.704257655305},{"$f":"'School Resources'!EV107","v":4524.9043455836245},{"$f":"'School Resources'!EW107","v":183752.74491543128},{"$f":"'School Resources'!EX107","v":314069.88993638253},{"$f":"'School Resources'!EY107","v":1514960.6998527437}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!F120","v":590.88200000000006},{"$f":"'School Resources'!G120","v":0},{"$f":"'School Resources'!H120","v":0},{"$f":"'School Resources'!I120","v":590.88200000000006},{"$f":"'School Resources'!J120","v":"F"},{"$f":"'School Resources'!K120","v":"F"},{"$f":"'School Resources'!L120","v":0},{"$f":"'School Resources'!M120","v":0},{"$f":"'School Resources'!N120","v":0},{"$f":"'School Resources'!O120","v":"E"},{"$f":"'School Resources'!P120","v":0},{"$f":"'School Resources'!Q120","v":0},{"$f":"'School Resources'!R120","v":0},{"$f":"'School Resources'!S120","v":13.4954375},{"$f":"'School Resources'!T120","v":11.762625},{"$f":"'School Resources'!U120","v":11.672062499999999},{"$f":"'School Resources'!V120","v":0},{"$f":"'School Resources'!W120","v":0},{"$f":"'School Resources'!X120","v":0},{"$f":"'School Resources'!Y120","v":0},{"$f":"'School Resources'!Z120","v":0},{"$f":"'School Resources'!AA120","v":0},{"$f":"'School Resources'!AB120","v":0},{"$f":"'School Resources'!AC120","v":36.930125000000004},{"$f":"'School Resources'!AD120","v":0},{"$f":"'School Resources'!AE120","v":0},{"$f":"'School Resources'!AF120","v":36.930125000000004},36.930125000000004,{"$f":"'School Resources'!AG120","v":7.386025000000001},{"$f":"'School Resources'!AH120","v":0},{"$f":"'School Resources'!AI120","v":0},{"$f":"'School Resources'!AP120","v":0},7.386025000000001,{"$f":"'School Resources'!AQ120","v":0},{"$f":"'School Resources'!AR120","v":0},{"$f":"'School Resources'!AS120","v":0},{"$f":"'School Resources'!AJ120","v":0},{"$f":"'School Resources'!AU120","v":0},{"$f":"'School Resources'!AV120","v":0},{"$f":"'School Resources'!AW120","v":0},0,{"$f":"'School Resources'!AX120","v":3.34},{"$f":"'School Resources'!AY120","v":0},{"$f":"'School Resources'!AZ120","v":0},{"$f":"'School Resources'!BA120","v":0},3.34,{"$f":"'School Resources'!BB120","v":0.49},{"$f":"'School Resources'!BC120","v":0},{"$f":"'School Resources'!BD120","v":0},{"$f":"'School Resources'!BE120","v":2.0516736111111111},{"$f":"'School Resources'!BF120","v":0},{"$f":"'School Resources'!BG120","v":0},2.0516736111111111,{"$f":"'School Resources'!BH120","v":0},{"$f":"'School Resources'!BI120","v":0},0,{"$f":"'School Resources'!BJ120","v":3.34},{"$f":"'School Resources'!BK120","v":0},3.34,{"$f":"'School Resources'!BL120","v":0},{"$f":"'School Resources'!BM120","v":4.1033472222222223},{"$f":"'School Resources'!BN120","v":13.325020833333333},{"$f":"'School Resources'!BO120","v":1},{"$f":"'School Resources'!BP120","v":0},{"$f":"'School Resources'!BQ120","v":0},1,{"$f":"'School Resources'!BR120","v":0},{"$f":"'School Resources'!BS120","v":1.0516736111111114},{"$f":"'School Resources'!BT120","v":0},{"$f":"'School Resources'!BU120","v":0},1.0516736111111114,{"$f":"'School Resources'!BV120","v":2.0516736111111111},{"$f":"'School Resources'!BW120","v":0},{"$f":"'School Resources'!BX120","v":0},2.0516736111111111,{"$f":"'School Resources'!BY120","v":2.0516736111111111},{"$f":"'School Resources'!BZ120","v":0},{"$f":"'School Resources'!CA120","v":0},2.0516736111111111,{"$f":"'School Resources'!CC120","v":0},{"$f":"'School Resources'!CD120","v":0},{"$f":"'School Resources'!CE120","v":0},{"$f":"'School Resources'!CF120","v":999666.66478785628},{"$f":"'School Resources'!CG120","v":871309.58910374402},{"$f":"'School Resources'!CH120","v":864601.22471542016},{"$f":"'School Resources'!CI120","v":0},{"$f":"'School Resources'!CJ120","v":0},{"$f":"'School Resources'!CK120","v":0},{"$f":"'School Resources'!CL120","v":0},{"$f":"'School Resources'!CM120","v":0},{"$f":"'School Resources'!CN120","v":0},{"$f":"'School Resources'!CO120","v":0},{"$f":"'School Resources'!CS120","v":2735577.4786070208},{"$f":"'School Resources'!CT120","v":547115.49572140421},{"$f":"'School Resources'!CU120","v":0},{"$f":"'School Resources'!CV120","v":0},{"$f":"'School Resources'!DC120","v":0},547115.49572140421,{"$f":"'School Resources'!DD120","v":0},{"$f":"'School Resources'!DE120","v":0},{"$f":"'School Resources'!DF120","v":0},{"$f":"'School Resources'!CW120","v":0},{"$f":"'School Resources'!DH120","v":0},{"$f":"'School Resources'!DI120","v":0},{"$f":"'School Resources'!DJ120","v":0},0,{"$f":"'School Resources'!DK120","v":247408.55273431781},{"$f":"'School Resources'!DL120","v":0},{"$f":"'School Resources'!DM120","v":0},{"$f":"'School Resources'!DN120","v":0},247408.55273431781,{"$f":"'School Resources'!DO120","v":36296.464323298125},{"$f":"'School Resources'!DP120","v":0},{"$f":"'School Resources'!DQ120","v":0},{"$f":"'School Resources'!DR120","v":151976.52658927892},{"$f":"'School Resources'!DS120","v":0},{"$f":"'School Resources'!DT120","v":0},151976.52658927892,{"$f":"'School Resources'!DU120","v":0},{"$f":"'School Resources'!DV120","v":0},{"$f":"SUM(DU170:DV170)","v":0},{"$f":"'School Resources'!EA120","v":45479.026863341292},{"$f":"'School Resources'!DW120","v":247408.55273431781},{"$f":"'School Resources'!DX120","v":0},{"$f":"SUM(DY170:DZ170)","v":247408.55273431781},{"$f":"'School Resources'!DY120","v":0},{"$f":"'School Resources'!DZ120","v":147669.26295879926},3965783.0707096374,{"$f":"'School Resources'!EC120","v":113602.33703814665},{"$f":"'School Resources'!ED120","v":0},{"$f":"'School Resources'!EE120","v":0},{"$f":"SUM(EE170:EG170)","v":113602.33703814665},{"$f":"'School Resources'!EF120","v":0},{"$f":"'School Resources'!EG120","v":102266.74867719368},{"$f":"'School Resources'!EH120","v":0},{"$f":"'School Resources'!EI120","v":0},102266.74867719368,{"$f":"'School Resources'!EJ120","v":112590.67248704414},{"$f":"'School Resources'!EK120","v":0},{"$f":"'School Resources'!EL120","v":0},{"$f":"SUM(EN170:EP170)","v":112590.67248704414},{"$f":"'School Resources'!EM120","v":92820.059435445946},{"$f":"'School Resources'!EN120","v":0},{"$f":"'School Resources'!EO120","v":0},{"$f":"SUM(ER170:ET170)","v":92820.059435445946},{"$f":"'School Resources'!EP120","v":421279.81763783039},102266.74867719368,{"$f":"'School Resources'!EQ120","v":198496.18044103059},{"$f":"'School Resources'!ER120","v":173771.91270181615},{"$f":"'School Resources'!ES120","v":0},{"$f":"'School Resources'!ET120","v":17377.191270181615},{"$f":"'School Resources'!EU120","v":69508.765080726458},{"$f":"'School Resources'!EV120","v":22273.712941719488},{"$f":"'School Resources'!EW120","v":14317.292440750003},{"$f":"'School Resources'!EX120","v":495745.05487622431},{"$f":"'School Resources'!EY120","v":5075956.2330458323}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!F128","v":260.339},{"$f":"'School Resources'!G128","v":0},{"$f":"'School Resources'!H128","v":0},{"$f":"'School Resources'!I128","v":260.339},{"$f":"'School Resources'!J128","v":"F"},{"$f":"'School Resources'!K128","v":"F"},{"$f":"'School Resources'!L128","v":0},{"$f":"'School Resources'!M128","v":0},{"$f":"'School Resources'!N128","v":0},{"$f":"'School Resources'!O128","v":"E"},{"$f":"'School Resources'!P128","v":0},{"$f":"'School Resources'!Q128","v":0},{"$f":"'School Resources'!R128","v":0},{"$f":"'School Resources'!S128","v":5.409604166666667},{"$f":"'School Resources'!T128","v":5.4666666666666659},{"$f":"'School Resources'!U128","v":5.394916666666667},{"$f":"'School Resources'!V128","v":0},{"$f":"'School Resources'!W128","v":0},{"$f":"'School Resources'!X128","v":0},{"$f":"'School Resources'!Y128","v":0},{"$f":"'School Resources'!Z128","v":0},{"$f":"'School Resources'!AA128","v":0},{"$f":"'School Resources'!AB128","v":0},{"$f":"'School Resources'!AC128","v":16.2711875},{"$f":"'School Resources'!AD128","v":0},{"$f":"'School Resources'!AE128","v":0},{"$f":"'School Resources'!AF128","v":16.2711875},16.2711875,{"$f":"'School Resources'!AG128","v":3.2542375000000003},{"$f":"'School Resources'!AH128","v":0},{"$f":"'School Resources'!AI128","v":0},{"$f":"'School Resources'!AP128","v":0},3.2542375000000003,{"$f":"'School Resources'!AQ128","v":0},{"$f":"'School Resources'!AR128","v":0},{"$f":"'School Resources'!AS128","v":0},{"$f":"'School Resources'!AJ128","v":0},{"$f":"'School Resources'!AU128","v":0},{"$f":"'School Resources'!AV128","v":0},{"$f":"'School Resources'!AW128","v":0},0,{"$f":"'School Resources'!AX128","v":1.44},{"$f":"'School Resources'!AY128","v":0},{"$f":"'School Resources'!AZ128","v":0},{"$f":"'School Resources'!BA128","v":0},1.44,{"$f":"'School Resources'!BB128","v":0.04},{"$f":"'School Resources'!BC128","v":0},{"$f":"'School Resources'!BD128","v":0},{"$f":"'School Resources'!BE128","v":0.90395486111111101},{"$f":"'School Resources'!BF128","v":0},{"$f":"'School Resources'!BG128","v":0},0.90395486111111101,{"$f":"'School Resources'!BH128","v":0},{"$f":"'School Resources'!BI128","v":0},0,{"$f":"'School Resources'!BJ128","v":1.44},{"$f":"'School Resources'!BK128","v":0},1.44,{"$f":"'School Resources'!BL128","v":0},{"$f":"'School Resources'!BM128","v":1.807909722222222},{"$f":"'School Resources'!BN128","v":5.631864583333333},{"$f":"'School Resources'!BO128","v":1},{"$f":"'School Resources'!BP128","v":0},{"$f":"'School Resources'!BQ128","v":0},1,{"$f":"'School Resources'!BR128","v":0},{"$f":"'School Resources'!BS128","v":0},{"$f":"'School Resources'!BT128","v":0},{"$f":"'School Resources'!BU128","v":0},0,{"$f":"'School Resources'!BV128","v":1},{"$f":"'School Resources'!BW128","v":0},{"$f":"'School Resources'!BX128","v":0},1,{"$f":"'School Resources'!BY128","v":0.90395486111111101},{"$f":"'School Resources'!BZ128","v":0},{"$f":"'School Resources'!CA128","v":0},0.90395486111111101,{"$f":"'School Resources'!CC128","v":0},{"$f":"'School Resources'!CD128","v":0},{"$f":"'School Resources'!CE128","v":0},{"$f":"'School Resources'!CF128","v":411109.65763149684},{"$f":"'School Resources'!CG128","v":415446.19393172156},{"$f":"'School Resources'!CH128","v":409993.46263636783},{"$f":"'School Resources'!CI128","v":0},{"$f":"'School Resources'!CJ128","v":0},{"$f":"'School Resources'!CK128","v":0},{"$f":"'School Resources'!CL128","v":0},{"$f":"'School Resources'!CM128","v":0},{"$f":"'School Resources'!CN128","v":0},{"$f":"'School Resources'!CO128","v":0},{"$f":"'School Resources'!CS128","v":1236549.3141995862},{"$f":"'School Resources'!CT128","v":247309.86283991727},{"$f":"'School Resources'!CU128","v":0},{"$f":"'School Resources'!CV128","v":0},{"$f":"'School Resources'!DC128","v":0},247309.86283991727,{"$f":"'School Resources'!DD128","v":0},{"$f":"'School Resources'!DE128","v":0},{"$f":"'School Resources'!DF128","v":0},{"$f":"'School Resources'!CW128","v":0},{"$f":"'School Resources'!DH128","v":0},{"$f":"'School Resources'!DI128","v":0},{"$f":"'School Resources'!DJ128","v":0},0,{"$f":"'School Resources'!DK128","v":109434.60718201447},{"$f":"'School Resources'!DL128","v":0},{"$f":"'School Resources'!DM128","v":0},{"$f":"'School Resources'!DN128","v":0},109434.60718201447,{"$f":"'School Resources'!DO128","v":3039.8501995004021},{"$f":"'School Resources'!DP128","v":0},{"$f":"'School Resources'!DQ128","v":0},{"$f":"'School Resources'!DR128","v":68697.184122199222},{"$f":"'School Resources'!DS128","v":0},{"$f":"'School Resources'!DT128","v":0},68697.184122199222,{"$f":"'School Resources'!DU128","v":0},{"$f":"'School Resources'!DV128","v":0},{"$f":"SUM(DU172:DV172)","v":0},{"$f":"'School Resources'!EA128","v":19841.800182380124},{"$f":"'School Resources'!DW128","v":109434.60718201447},{"$f":"'School Resources'!DX128","v":0},{"$f":"SUM(DY172:DZ172)","v":109434.60718201447},{"$f":"'School Resources'!DY128","v":0},{"$f":"'School Resources'!DZ128","v":66553.041879092503},1774465.4257252319,{"$f":"'School Resources'!EC128","v":111530.52047054571},{"$f":"'School Resources'!ED128","v":0},{"$f":"'School Resources'!EE128","v":0},{"$f":"SUM(EE172:EG172)","v":111530.52047054571},{"$f":"'School Resources'!EF128","v":0},{"$f":"'School Resources'!EG128","v":0},{"$f":"'School Resources'!EH128","v":0},{"$f":"'School Resources'!EI128","v":0},0,{"$f":"'School Resources'!EJ128","v":53587.818246368995},{"$f":"'School Resources'!EK128","v":0},{"$f":"'School Resources'!EL128","v":0},{"$f":"SUM(EN172:EP172)","v":53587.818246368995},{"$f":"'School Resources'!EM128","v":40000.200077730864},{"$f":"'School Resources'!EN128","v":0},{"$f":"'School Resources'!EO128","v":0},{"$f":"SUM(ER172:ET172)","v":40000.200077730864},{"$f":"'School Resources'!EP128","v":205118.53879464557},0,{"$f":"'School Resources'!EQ128","v":87456.204656492249},{"$f":"'School Resources'!ER128","v":76562.843310302414},{"$f":"'School Resources'!ES128","v":0},{"$f":"'School Resources'!ET128","v":7656.2843310302414},{"$f":"'School Resources'!EU128","v":30625.137324120966},{"$f":"'School Resources'!EV128","v":9813.6618707869075},{"$f":"'School Resources'!EW128","v":6308.1115971250001},{"$f":"'School Resources'!EX128","v":218422.2430898578},{"$f":"'School Resources'!EY128","v":2284401.049671208}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!F142","v":0},{"$f":"'School Resources'!G142","v":244.69900000000001},{"$f":"'School Resources'!H142","v":0},{"$f":"'School Resources'!I142","v":244.69900000000001},{"$f":"'School Resources'!J142","v":"F"},{"$f":"'School Resources'!K142","v":"F"},{"$f":"'School Resources'!L142","v":0},{"$f":"'School Resources'!M142","v":0},{"$f":"'School Resources'!N142","v":0},{"$f":"'School Resources'!O142","v":"M"},{"$f":"'School Resources'!P142","v":0},{"$f":"'School Resources'!Q142","v":0},{"$f":"'School Resources'!R142","v":0},{"$f":"'School Resources'!S142","v":0},{"$f":"'School Resources'!T142","v":0},{"$f":"'School Resources'!U142","v":0},{"$f":"'School Resources'!V142","v":4.2582857142857149},{"$f":"'School Resources'!W142","v":3.6135714285714289},{"$f":"'School Resources'!X142","v":3.7804761904761905},{"$f":"'School Resources'!Y142","v":0},{"$f":"'School Resources'!Z142","v":0},{"$f":"'School Resources'!AA142","v":0},{"$f":"'School Resources'!AB142","v":0},{"$f":"'School Resources'!AC142","v":0},{"$f":"'School Resources'!AD142","v":11.652333333333335},{"$f":"'School Resources'!AE142","v":0},{"$f":"'School Resources'!AF142","v":11.652333333333335},11.652333333333335,{"$f":"'School Resources'!AG142","v":0},{"$f":"'School Resources'!AH142","v":3.8452700000000006},{"$f":"'School Resources'!AI142","v":0},{"$f":"'School Resources'!AP142","v":0},{"$f":"IF(D174=\"NA\",0,AI174+AJ174+AK174+AL174)","v":3.8452700000000006},{"$f":"'School Resources'!AQ142","v":0},{"$f":"'School Resources'!AR142","v":0},{"$f":"'School Resources'!AS142","v":0},{"$f":"'School Resources'!AJ142","v":0},{"$f":"'School Resources'!AU142","v":0},{"$f":"'School Resources'!AV142","v":0},{"$f":"'School Resources'!AW142","v":0},0,{"$f":"'School Resources'!AX142","v":0},{"$f":"'School Resources'!AY142","v":0.91},{"$f":"'School Resources'!AZ142","v":0},{"$f":"'School Resources'!BA142","v":0},0.91,{"$f":"'School Resources'!BB142","v":0},{"$f":"'School Resources'!BC142","v":0},{"$f":"'School Resources'!BD142","v":0},{"$f":"'School Resources'!BE142","v":0},{"$f":"'School Resources'!BF142","v":1},{"$f":"'School Resources'!BG142","v":0},1,{"$f":"'School Resources'!BH142","v":0.7768222222222223},{"$f":"'School Resources'!BI142","v":0},0.7768222222222223,{"$f":"'School Resources'!BJ142","v":0.91},{"$f":"'School Resources'!BK142","v":0},0.91,{"$f":"'School Resources'!BL142","v":0.978796},{"$f":"'School Resources'!BM142","v":1.5536444444444446},{"$f":"'School Resources'!BN142","v":6.1292626666666674},{"$f":"'School Resources'!BO142","v":0},{"$f":"'School Resources'!BP142","v":1},{"$f":"'School Resources'!BQ142","v":0},1,{"$f":"'School Resources'!BR142","v":0},{"$f":"'School Resources'!BS142","v":0},{"$f":"'School Resources'!BT142","v":0},{"$f":"'School Resources'!BU142","v":0},0,{"$f":"'School Resources'!BV142","v":0},{"$f":"'School Resources'!BW142","v":1},{"$f":"'School Resources'!BX142","v":0},1,{"$f":"'School Resources'!BY142","v":0},{"$f":"'School Resources'!BZ142","v":0.7768222222222223},{"$f":"'School Resources'!CA142","v":0},0.7768222222222223,{"$f":"'School Resources'!CC142","v":0},{"$f":"'School Resources'!CD142","v":0},{"$f":"'School Resources'!CE142","v":0},{"$f":"'School Resources'!CF142","v":0},{"$f":"'School Resources'!CG142","v":0},{"$f":"'School Resources'!CH142","v":0},{"$f":"'School Resources'!CI142","v":326032.078000315},{"$f":"'School Resources'!CJ142","v":276670.06887473055},{"$f":"'School Resources'!CK142","v":289448.99213236943},{"$f":"'School Resources'!CL142","v":0},{"$f":"'School Resources'!CM142","v":0},{"$f":"'School Resources'!CN142","v":0},{"$f":"'School Resources'!CO142","v":0},{"$f":"'School Resources'!CS142","v":892151.13900741504},{"$f":"'School Resources'!CT142","v":0},{"$f":"'School Resources'!CU142","v":294409.87587244698},{"$f":"'School Resources'!CV142","v":0},{"$f":"'School Resources'!DC142","v":0},{"$f":"CV174+CW174+CX174+CY174","v":294409.87587244698},{"$f":"'School Resources'!DD142","v":0},{"$f":"'School Resources'!DE142","v":0},{"$f":"'School Resources'!DF142","v":0},{"$f":"'School Resources'!CW142","v":0},{"$f":"'School Resources'!DH142","v":0},{"$f":"'School Resources'!DI142","v":0},{"$f":"'School Resources'!DJ142","v":0},0,{"$f":"'School Resources'!DK142","v":0},{"$f":"'School Resources'!DL142","v":69673.387575885878},{"$f":"'School Resources'!DM142","v":0},{"$f":"'School Resources'!DN142","v":0},69673.387575885878,{"$f":"'School Resources'!DO142","v":0},{"$f":"'School Resources'!DP142","v":0},{"$f":"'School Resources'!DQ142","v":0},{"$f":"'School Resources'!DR142","v":0},{"$f":"'School Resources'!DS142","v":76564.162171303164},{"$f":"'School Resources'!DT142","v":0},76564.162171303164,{"$f":"'School Resources'!DU142","v":52619.189257105878},{"$f":"'School Resources'!DV142","v":0},{"$f":"SUM(DU174:DV174)","v":52619.189257105878},{"$f":"'School Resources'!EA142","v":15498.681260281764},{"$f":"'School Resources'!DW142","v":69673.387575885878},{"$f":"'School Resources'!DX142","v":0},{"$f":"SUM(DY174:DZ174)","v":69673.387575885878},{"$f":"'School Resources'!DY142","v":74940.695676622854},{"$f":"'School Resources'!DZ142","v":56822.054440176209},1477412.64787956,{"$f":"'School Resources'!EC142","v":0},{"$f":"'School Resources'!ED142","v":109784.97400944913},{"$f":"'School Resources'!EE142","v":0},{"$f":"SUM(EE174:EG174)","v":109784.97400944913},{"$f":"'School Resources'!EF142","v":0},{"$f":"'School Resources'!EG142","v":0},{"$f":"'School Resources'!EH142","v":0},{"$f":"'School Resources'!EI142","v":0},0,{"$f":"'School Resources'!EJ142","v":0},{"$f":"'School Resources'!EK142","v":53172.118097130908},{"$f":"'School Resources'!EL142","v":0},{"$f":"SUM(EN174:EP174)","v":53172.118097130908},{"$f":"'School Resources'!EM142","v":0},{"$f":"'School Resources'!EN142","v":34126.961787199885},{"$f":"'School Resources'!EO142","v":0},{"$f":"SUM(ER174:ET174)","v":34126.961787199885},{"$f":"'School Resources'!EP142","v":197084.05389377993},0,{"$f":"'School Resources'!EQ142","v":82202.227953702662},{"$f":"'School Resources'!ER142","v":71963.290921405132},{"$f":"'School Resources'!ES142","v":0},{"$f":"'School Resources'!ET142","v":7196.3290921405132},{"$f":"'School Resources'!EU142","v":28785.316368562053},{"$f":"'School Resources'!EV142","v":9224.1010610000249},{"$f":"'School Resources'!EW142","v":85872.724052870079},{"$f":"'School Resources'!EX142","v":285243.98944968049},{"$f":"'School Resources'!EY142","v":2084680.6161805841}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!F147","v":312.53900000000004},{"$f":"'School Resources'!G147","v":0},{"$f":"'School Resources'!H147","v":0},{"$f":"'School Resources'!I147","v":312.53900000000004},{"$f":"'School Resources'!J147","v":"F"},{"$f":"'School Resources'!K147","v":"F"},{"$f":"'School Resources'!L147","v":0},{"$f":"'School Resources'!M147","v":0},{"$f":"'School Resources'!N147","v":1},{"$f":"'School Resources'!O147","v":"E"},{"$f":"'School Resources'!P147","v":2.7918750000000001},{"$f":"'School Resources'!Q147","v":2.6488125},{"$f":"'School Resources'!R147","v":3.0017499999999999},{"$f":"'School Resources'!S147","v":2.8959375000000001},{"$f":"'School Resources'!T147","v":2.2567499999999998},{"$f":"'School Resources'!U147","v":2.7610000000000001},{"$f":"'School Resources'!V147","v":3.1775625000000001},{"$f":"'School Resources'!W147","v":0},{"$f":"'School Resources'!X147","v":0},{"$f":"'School Resources'!Y147","v":0},{"$f":"'School Resources'!Z147","v":0},{"$f":"'School Resources'!AA147","v":0},{"$f":"'School Resources'!AB147","v":0},{"$f":"'School Resources'!AC147","v":19.533687500000003},{"$f":"'School Resources'!AD147","v":0},{"$f":"'School Resources'!AE147","v":0},{"$f":"'School Resources'!AF147","v":19.533687500000003},19.533687500000003,{"$f":"'School Resources'!AG147","v":3.9067375000000006},{"$f":"'School Resources'!AH147","v":0},{"$f":"'School Resources'!AI147","v":0},{"$f":"'School Resources'!AP147","v":0},3.9067375000000006,{"$f":"'School Resources'!AQ147","v":0},{"$f":"'School Resources'!AR147","v":0},{"$f":"'School Resources'!AS147","v":0},{"$f":"'School Resources'!AJ147","v":0},{"$f":"'School Resources'!AU147","v":0},{"$f":"'School Resources'!AV147","v":0},{"$f":"'School Resources'!AW147","v":0},0,{"$f":"'School Resources'!AX147","v":1.5},{"$f":"'School Resources'!AY147","v":0},{"$f":"'School Resources'!AZ147","v":0},{"$f":"'School Resources'!BA147","v":0},1.5,{"$f":"'School Resources'!BB147","v":0.05},{"$f":"'School Resources'!BC147","v":0},{"$f":"'School Resources'!BD147","v":0},{"$f":"'School Resources'!BE147","v":1.0852048611111111},{"$f":"'School Resources'!BF147","v":0},{"$f":"'School Resources'!BG147","v":0},1.0852048611111111,{"$f":"'School Resources'!BH147","v":0},{"$f":"'School Resources'!BI147","v":0},0,{"$f":"'School Resources'!BJ147","v":1.5},{"$f":"'School Resources'!BK147","v":0},1.5,{"$f":"'School Resources'!BL147","v":0},{"$f":"'School Resources'!BM147","v":2.1704097222222223},{"$f":"'School Resources'!BN147","v":6.3056145833333339},{"$f":"'School Resources'!BO147","v":1},{"$f":"'School Resources'!BP147","v":0},{"$f":"'School Resources'!BQ147","v":0},1,{"$f":"'School Resources'!BR147","v":0},{"$f":"'School Resources'!BS147","v":8.5204861111111266E-2},{"$f":"'School Resources'!BT147","v":0},{"$f":"'School Resources'!BU147","v":0},8.5204861111111266E-2,{"$f":"'School Resources'!BV147","v":1.0852048611111111},{"$f":"'School Resources'!BW147","v":0},{"$f":"'School Resources'!BX147","v":0},1.0852048611111111,{"$f":"'School Resources'!BY147","v":1.0852048611111111},{"$f":"'School Resources'!BZ147","v":0},{"$f":"'School Resources'!CA147","v":0},1.0852048611111111,{"$f":"'School Resources'!CC147","v":221019.25484411512},{"$f":"'School Resources'!CD147","v":209693.68792362753},{"$f":"'School Resources'!CE147","v":237634.04458592253},{"$f":"'School Resources'!CF147","v":229257.38019256937},{"$f":"'School Resources'!CG147","v":178655.994043235},{"$f":"'School Resources'!CH147","v":218575.0302662554},{"$f":"'School Resources'!CI147","v":251552.27077523296},{"$f":"'School Resources'!CJ147","v":0},{"$f":"'School Resources'!CK147","v":0},{"$f":"'School Resources'!CL147","v":0},{"$f":"'School Resources'!CM147","v":0},{"$f":"'School Resources'!CN147","v":0},{"$f":"'School Resources'!CO147","v":0},{"$f":"'School Resources'!CS147","v":1546387.662630958},{"$f":"'School Resources'!CT147","v":309277.53252619162},{"$f":"'School Resources'!CU147","v":0},{"$f":"'School Resources'!CV147","v":0},{"$f":"'School Resources'!DC147","v":0},309277.53252619162,{"$f":"'School Resources'!DD147","v":0},{"$f":"'School Resources'!DE147","v":0},{"$f":"'School Resources'!DF147","v":0},{"$f":"'School Resources'!CW147","v":0},{"$f":"'School Resources'!DH147","v":0},{"$f":"'School Resources'!DI147","v":0},{"$f":"'School Resources'!DJ147","v":0},0,{"$f":"'School Resources'!DK147","v":118747.75277051181},{"$f":"'School Resources'!DL147","v":0},{"$f":"'School Resources'!DM147","v":0},{"$f":"'School Resources'!DN147","v":0},118747.75277051181,{"$f":"'School Resources'!DO147","v":3958.2584256837272},{"$f":"'School Resources'!DP147","v":0},{"$f":"'School Resources'!DQ147","v":0},{"$f":"'School Resources'!DR147","v":85910.425701719883},{"$f":"'School Resources'!DS147","v":0},{"$f":"'School Resources'!DT147","v":0},85910.425701719883,{"$f":"'School Resources'!DU147","v":0},{"$f":"'School Resources'!DV147","v":0},0,{"$f":"'School Resources'!EA147","v":23606.045548840688},{"$f":"'School Resources'!DW147","v":118747.75277051181},{"$f":"'School Resources'!DX147","v":0},118747.75277051181,{"$f":"'School Resources'!DY147","v":0},{"$f":"'School Resources'!DZ147","v":81589.181670792008},2183029.384825577,{"$f":"'School Resources'!EC147","v":124788.03808958524},{"$f":"'School Resources'!ED147","v":0},{"$f":"'School Resources'!EE147","v":0},124788.03808958524,{"$f":"'School Resources'!EF147","v":0},{"$f":"'School Resources'!EG147","v":9154.920096783002},{"$f":"'School Resources'!EH147","v":0},{"$f":"'School Resources'!EI147","v":0},9154.920096783002,{"$f":"'School Resources'!EJ147","v":60414.314704732933},{"$f":"'School Resources'!EK147","v":0},{"$f":"'School Resources'!EL147","v":0},60414.314704732933,{"$f":"'School Resources'!EM147","v":49759.704500502157},{"$f":"'School Resources'!EN147","v":0},{"$f":"'School Resources'!EO147","v":0},49759.704500502157,{"$f":"'School Resources'!EP147","v":244116.97739160334},9154.920096783002,{"$f":"'School Resources'!EQ147","v":104991.85580007388},{"$f":"'School Resources'!ER147","v":91914.290541788243},{"$f":"'School Resources'!ES147","v":0},{"$f":"'School Resources'!ET147","v":9191.429054178825},{"$f":"'School Resources'!EU147","v":36765.7162167153},{"$f":"'School Resources'!EV147","v":11781.377617006554},{"$f":"'School Resources'!EW147","v":40253.975691850253},{"$f":"'School Resources'!EX147","v":294898.64492161304},{"$f":"'School Resources'!EY147","v":2827240.2343584257}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!F182","v":233.22899999999998},{"$f":"'School Resources'!G182","v":0},{"$f":"'School Resources'!H182","v":0},{"$f":"'School Resources'!I182","v":233.22899999999998},{"$f":"'School Resources'!J182","v":"F"},{"$f":"'School Resources'!K182","v":"F"},{"$f":"'School Resources'!L182","v":0},{"$f":"'School Resources'!M182","v":0},{"$f":"'School Resources'!N182","v":1},{"$f":"'School Resources'!O182","v":"E"},{"$f":"'School Resources'!P182","v":2.272125},{"$f":"'School Resources'!Q182","v":1.5918125000000001},{"$f":"'School Resources'!R182","v":2.0553750000000002},{"$f":"'School Resources'!S182","v":2.3496250000000001},{"$f":"'School Resources'!T182","v":2.1724999999999999},{"$f":"'School Resources'!U182","v":1.5285625},{"$f":"'School Resources'!V182","v":2.6068125000000002},{"$f":"'School Resources'!W182","v":0},{"$f":"'School Resources'!X182","v":0},{"$f":"'School Resources'!Y182","v":0},{"$f":"'School Resources'!Z182","v":0},{"$f":"'School Resources'!AA182","v":0},{"$f":"'School Resources'!AB182","v":0},{"$f":"'School Resources'!AC182","v":14.576812499999999},{"$f":"'School Resources'!AD182","v":0},{"$f":"'School Resources'!AE182","v":0},{"$f":"'School Resources'!AF182","v":14.576812499999999},14.576812499999999,{"$f":"'School Resources'!AG182","v":2.9153625000000001},{"$f":"'School Resources'!AH182","v":0},{"$f":"'School Resources'!AI182","v":0},{"$f":"'School Resources'!AP182","v":0},2.9153625000000001,{"$f":"'School Resources'!AQ182","v":0},{"$f":"'School Resources'!AR182","v":0},{"$f":"'School Resources'!AS182","v":0},{"$f":"'School Resources'!AJ182","v":0},{"$f":"'School Resources'!AU182","v":0},{"$f":"'School Resources'!AV182","v":0},{"$f":"'School Resources'!AW182","v":0},0,{"$f":"'School Resources'!AX182","v":0.86},{"$f":"'School Resources'!AY182","v":0},{"$f":"'School Resources'!AZ182","v":0},{"$f":"'School Resources'!BA182","v":0},0.86,{"$f":"'School Resources'!BB182","v":0.01},{"$f":"'School Resources'!BC182","v":0},{"$f":"'School Resources'!BD182","v":0},{"$f":"'School Resources'!BE182","v":0.80982291666666661},{"$f":"'School Resources'!BF182","v":0},{"$f":"'School Resources'!BG182","v":0},0.80982291666666661,{"$f":"'School Resources'!BH182","v":0},{"$f":"'School Resources'!BI182","v":0},0,{"$f":"'School Resources'!BJ182","v":0.86},{"$f":"'School Resources'!BK182","v":0},0.86,{"$f":"'School Resources'!BL182","v":0},{"$f":"'School Resources'!BM182","v":1.6196458333333332},{"$f":"'School Resources'!BN182","v":4.1594687500000003},{"$f":"'School Resources'!BO182","v":1},{"$f":"'School Resources'!BP182","v":0},{"$f":"'School Resources'!BQ182","v":0},1,{"$f":"'School Resources'!BR182","v":0},{"$f":"'School Resources'!BS182","v":0},{"$f":"'School Resources'!BT182","v":0},{"$f":"'School Resources'!BU182","v":0},0,{"$f":"'School Resources'!BV182","v":1},{"$f":"'School Resources'!BW182","v":0},{"$f":"'School Resources'!BX182","v":0},1,{"$f":"'School Resources'!BY182","v":0.80982291666666661},{"$f":"'School Resources'!BZ182","v":0},{"$f":"'School Resources'!CA182","v":0},0.80982291666666661,{"$f":"'School Resources'!CC182","v":168293.45428344831},{"$f":"'School Resources'!CD182","v":117903.55908965025},{"$f":"'School Resources'!CE182","v":152239.05313213076},{"$f":"'School Resources'!CF182","v":174033.78226142807},{"$f":"'School Resources'!CG182","v":160914.35525369045},{"$f":"'School Resources'!CH182","v":113218.71077213774},{"$f":"'School Resources'!CI182","v":193083.33841415928},{"$f":"'School Resources'!CJ182","v":0},{"$f":"'School Resources'!CK182","v":0},{"$f":"'School Resources'!CL182","v":0},{"$f":"'School Resources'!CM182","v":0},{"$f":"'School Resources'!CN182","v":0},{"$f":"'School Resources'!CO182","v":0},{"$f":"'School Resources'!CS182","v":1079686.2532066447},{"$f":"'School Resources'!CT182","v":215937.25064132898},{"$f":"'School Resources'!CU182","v":0},{"$f":"'School Resources'!CV182","v":0},{"$f":"'School Resources'!DC182","v":0},215937.25064132898,{"$f":"'School Resources'!DD182","v":0},{"$f":"'School Resources'!DE182","v":0},{"$f":"'School Resources'!DF182","v":0},{"$f":"'School Resources'!CW182","v":0},{"$f":"'School Resources'!DH182","v":0},{"$f":"'School Resources'!DI182","v":0},{"$f":"'School Resources'!DJ182","v":0},0,{"$f":"'School Resources'!DK182","v":63699.123368549503},{"$f":"'School Resources'!DL182","v":0},{"$f":"'School Resources'!DM182","v":0},{"$f":"'School Resources'!DN182","v":0},63699.123368549503,{"$f":"'School Resources'!DO182","v":740.68748102964548},{"$f":"'School Resources'!DP182","v":0},{"$f":"'School Resources'!DQ182","v":0},{"$f":"'School Resources'!DR182","v":59982.569622591378},{"$f":"'School Resources'!DS182","v":0},{"$f":"'School Resources'!DT182","v":0},59982.569622591378,{"$f":"'School Resources'!DU182","v":0},{"$f":"'School Resources'!DV182","v":0},0,{"$f":"'School Resources'!EA182","v":17344.976703108634},{"$f":"'School Resources'!DW182","v":63699.123368549503},{"$f":"'School Resources'!DX182","v":0},63699.123368549503,{"$f":"'School Resources'!DY182","v":0},{"$f":"'School Resources'!DZ182","v":58476.877702856786},1483745.0076886935,{"$f":"'School Resources'!EC182","v":107965.89707998121},{"$f":"'School Resources'!ED182","v":0},{"$f":"'School Resources'!EE182","v":0},107965.89707998121,{"$f":"'School Resources'!EF182","v":0},{"$f":"'School Resources'!EG182","v":0},{"$f":"'School Resources'!EH182","v":0},{"$f":"'School Resources'!EI182","v":0},0,{"$f":"'School Resources'!EJ182","v":53804.345968138754},{"$f":"'School Resources'!EK182","v":0},{"$f":"'School Resources'!EL182","v":0},53804.345968138754,{"$f":"'School Resources'!EM182","v":35969.572492916159},{"$f":"'School Resources'!EN182","v":0},{"$f":"'School Resources'!EO182","v":0},35969.572492916159,{"$f":"'School Resources'!EP182","v":197739.81554103614},0,{"$f":"'School Resources'!EQ182","v":78349.087750314124},{"$f":"'School Resources'!ER182","v":68590.089776862165},{"$f":"'School Resources'!ES182","v":0},{"$f":"'School Resources'!ET182","v":6859.0089776862169},{"$f":"'School Resources'!EU182","v":27436.035910744868},{"$f":"'School Resources'!EV182","v":8791.7313366870094},{"$f":"'School Resources'!EW182","v":33343.056205280212},{"$f":"'School Resources'!EX182","v":223369.0099575746},{"$f":"'School Resources'!EY182","v":1980675.6875932699}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!F188","v":0},{"$f":"'School Resources'!G188","v":0},{"$f":"'School Resources'!H188","v":21.274000000000001},{"$f":"'School Resources'!I188","v":21.274000000000001},{"$f":"'School Resources'!J188","v":"T"},{"$f":"'School Resources'!K188","v":"T"},{"$f":"'School Resources'!L188","v":0},{"$f":"'School Resources'!M188","v":0},{"$f":"'School Resources'!N188","v":0},{"$f":"'School Resources'!O188","v":"H"},{"$f":"'School Resources'!P188","v":0},{"$f":"'School Resources'!Q188","v":0},{"$f":"'School Resources'!R188","v":0},{"$f":"'School Resources'!S188","v":0},{"$f":"'School Resources'!T188","v":0},{"$f":"'School Resources'!U188","v":0},{"$f":"'School Resources'!V188","v":0},{"$f":"'School Resources'!W188","v":0},{"$f":"'School Resources'!X188","v":0},{"$f":"'School Resources'!Y188","v":0},{"$f":"'School Resources'!Z188","v":0},{"$f":"'School Resources'!AA188","v":0},{"$f":"'School Resources'!AB188","v":0},{"$f":"'School Resources'!AC188","v":0},{"$f":"'School Resources'!AD188","v":0},{"$f":"'School Resources'!AE188","v":0},{"$f":"'School Resources'!AF188","v":0},0,{"$f":"'School Resources'!AG188","v":0},{"$f":"'School Resources'!AH188","v":0},{"$f":"'School Resources'!AI188","v":0},{"$f":"'School Resources'!AP188","v":0},0,{"$f":"'School Resources'!AQ188","v":3.0391428571428571},{"$f":"'School Resources'!AR188","v":0},{"$f":"'School Resources'!AS188","v":0},{"$f":"'School Resources'!AJ188","v":0},{"$f":"'School Resources'!AU188","v":0},{"$f":"'School Resources'!AV188","v":0},{"$f":"'School Resources'!AW188","v":0},0,{"$f":"'School Resources'!AX188","v":0},{"$f":"'School Resources'!AY188","v":0},{"$f":"'School Resources'!AZ188","v":0},{"$f":"'School Resources'!BA188","v":0},0,{"$f":"'School Resources'!BB188","v":0},{"$f":"'School Resources'!BC188","v":0},{"$f":"'School Resources'!BD188","v":0},{"$f":"'School Resources'!BE188","v":0},{"$f":"'School Resources'!BF188","v":0},{"$f":"'School Resources'!BG188","v":0},0,{"$f":"'School Resources'!BH188","v":0},{"$f":"'School Resources'!BI188","v":0},0,{"$f":"'School Resources'!BJ188","v":0},{"$f":"'School Resources'!BK188","v":0},0,{"$f":"'School Resources'!BL188","v":0},{"$f":"'School Resources'!BM188","v":0},{"$f":"'School Resources'!BN188","v":0},{"$f":"'School Resources'!BO188","v":0},{"$f":"'School Resources'!BP188","v":0},{"$f":"'School Resources'!BQ188","v":0},0,{"$f":"'School Resources'!BR188","v":1},{"$f":"'School Resources'!BS188","v":0},{"$f":"'School Resources'!BT188","v":0},{"$f":"'School Resources'!BU188","v":0},0,{"$f":"'School Resources'!BV188","v":0},{"$f":"'School Resources'!BW188","v":0},{"$f":"'School Resources'!BX188","v":0},0,{"$f":"'School Resources'!BY188","v":0},{"$f":"'School Resources'!BZ188","v":0},{"$f":"'School Resources'!CA188","v":0},0,{"$f":"'School Resources'!CC188","v":0},{"$f":"'School Resources'!CD188","v":0},{"$f":"'School Resources'!CE188","v":0},{"$f":"'School Resources'!CF188","v":0},{"$f":"'School Resources'!CG188","v":0},{"$f":"'School Resources'!CH188","v":0},{"$f":"'School Resources'!CI188","v":0},{"$f":"'School Resources'!CJ188","v":0},{"$f":"'School Resources'!CK188","v":0},{"$f":"'School Resources'!CL188","v":0},{"$f":"'School Resources'!CM188","v":0},{"$f":"'School Resources'!CN188","v":0},{"$f":"'School Resources'!CO188","v":0},{"$f":"'School Resources'!CS188","v":0},{"$f":"'School Resources'!CT188","v":0},{"$f":"'School Resources'!CU188","v":0},{"$f":"'School Resources'!CV188","v":0},{"$f":"'School Resources'!DC188","v":0},0,{"$f":"'School Resources'!DD188","v":217026.60180445551},{"$f":"'School Resources'!DE188","v":0},{"$f":"'School Resources'!DF188","v":0},{"$f":"'School Resources'!CW188","v":0},{"$f":"'School Resources'!DH188","v":0},{"$f":"'School Resources'!DI188","v":0},{"$f":"'School Resources'!DJ188","v":0},0,{"$f":"'School Resources'!DK188","v":0},{"$f":"'School Resources'!DL188","v":0},{"$f":"'School Resources'!DM188","v":0},{"$f":"'School Resources'!DN188","v":0},0,{"$f":"'School Resources'!DO188","v":0},{"$f":"'School Resources'!DP188","v":0},{"$f":"'School Resources'!DQ188","v":0},{"$f":"'School Resources'!DR188","v":0},{"$f":"'School Resources'!DS188","v":0},{"$f":"'School Resources'!DT188","v":0},0,{"$f":"'School Resources'!DU188","v":0},{"$f":"'School Resources'!DV188","v":0},0,{"$f":"'School Resources'!EA188","v":2870.7852993755846},{"$f":"'School Resources'!DW188","v":0},{"$f":"'School Resources'!DX188","v":0},0,{"$f":"'School Resources'!DY188","v":0},{"$f":"'School Resources'!DZ188","v":0},217026.60180445551,{"$f":"'School Resources'!EC188","v":0},{"$f":"'School Resources'!ED188","v":0},{"$f":"'School Resources'!EE188","v":0},0,{"$f":"'School Resources'!EF188","v":90754.59052135727},{"$f":"'School Resources'!EG188","v":0},{"$f":"'School Resources'!EH188","v":0},{"$f":"'School Resources'!EI188","v":0},0,{"$f":"'School Resources'!EJ188","v":0},{"$f":"'School Resources'!EK188","v":0},{"$f":"'School Resources'!EL188","v":0},0,{"$f":"'School Resources'!EM188","v":0},{"$f":"'School Resources'!EN188","v":0},{"$f":"'School Resources'!EO188","v":0},0,{"$f":"'School Resources'!EP188","v":90754.59052135727},90754.59052135727,{"$f":"'School Resources'!EQ188","v":8750.5412058401616},{"$f":"'School Resources'!ER188","v":6256.4499693990283},{"$f":"'School Resources'!ES188","v":0},{"$f":"'School Resources'!ET188","v":625.64499693990285},{"$f":"'School Resources'!EU188","v":2502.5799877596114},{"$f":"'School Resources'!EV188","v":801.93840584438237},{"$f":"'School Resources'!EW188","v":6193.8854697050383},{"$f":"'School Resources'!EX188","v":25131.040035488124},{"$f":"'School Resources'!EY188","v":335783.0176606765}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!F192","v":247.07999999999998},{"$f":"'School Resources'!G192","v":0},{"$f":"'School Resources'!H192","v":0},{"$f":"'School Resources'!I192","v":247.07999999999998},{"$f":"'School Resources'!J192","v":"F"},{"$f":"'School Resources'!K192","v":"F"},{"$f":"'School Resources'!L192","v":0},{"$f":"'School Resources'!M192","v":0},{"$f":"'School Resources'!N192","v":1},{"$f":"'School Resources'!O192","v":"E"},{"$f":"'School Resources'!P192","v":0},{"$f":"'School Resources'!Q192","v":0},{"$f":"'School Resources'!R192","v":0},{"$f":"'School Resources'!S192","v":0},{"$f":"'School Resources'!T192","v":5.4414375000000001},{"$f":"'School Resources'!U192","v":5.5489375000000001},{"$f":"'School Resources'!V192","v":4.4521249999999997},{"$f":"'School Resources'!W192","v":0},{"$f":"'School Resources'!X192","v":0},{"$f":"'School Resources'!Y192","v":0},{"$f":"'School Resources'!Z192","v":0},{"$f":"'School Resources'!AA192","v":0},{"$f":"'School Resources'!AB192","v":0},{"$f":"'School Resources'!AC192","v":15.442499999999999},{"$f":"'School Resources'!AD192","v":0},{"$f":"'School Resources'!AE192","v":0},{"$f":"'School Resources'!AF192","v":15.442499999999999},15.442499999999999,{"$f":"'School Resources'!AG192","v":3.0884999999999998},{"$f":"'School Resources'!AH192","v":0},{"$f":"'School Resources'!AI192","v":0},{"$f":"'School Resources'!AP192","v":0},3.0884999999999998,{"$f":"'School Resources'!AQ192","v":0},{"$f":"'School Resources'!AR192","v":0},{"$f":"'School Resources'!AS192","v":0},{"$f":"'School Resources'!AJ192","v":0},{"$f":"'School Resources'!AU192","v":0},{"$f":"'School Resources'!AV192","v":0},{"$f":"'School Resources'!AW192","v":0},0,{"$f":"'School Resources'!AX192","v":1},{"$f":"'School Resources'!AY192","v":0},{"$f":"'School Resources'!AZ192","v":0},{"$f":"'School Resources'!BA192","v":0},1,{"$f":"'School Resources'!BB192","v":0.06},{"$f":"'School Resources'!BC192","v":0},{"$f":"'School Resources'!BD192","v":0},{"$f":"'School Resources'!BE192","v":0.85791666666666655},{"$f":"'School Resources'!BF192","v":0},{"$f":"'School Resources'!BG192","v":0},0.85791666666666655,{"$f":"'School Resources'!BH192","v":0},{"$f":"'School Resources'!BI192","v":0},0,{"$f":"'School Resources'!BJ192","v":1},{"$f":"'School Resources'!BK192","v":0},1,{"$f":"'School Resources'!BL192","v":0},{"$f":"'School Resources'!BM192","v":1.7158333333333331},{"$f":"'School Resources'!BN192","v":4.63375},{"$f":"'School Resources'!BO192","v":1},{"$f":"'School Resources'!BP192","v":0},{"$f":"'School Resources'!BQ192","v":0},1,{"$f":"'School Resources'!BR192","v":0},{"$f":"'School Resources'!BS192","v":0},{"$f":"'School Resources'!BT192","v":0},{"$f":"'School Resources'!BU192","v":0},0,{"$f":"'School Resources'!BV192","v":1},{"$f":"'School Resources'!BW192","v":0},{"$f":"'School Resources'!BX192","v":0},1,{"$f":"'School Resources'!BY192","v":0.85791666666666655},{"$f":"'School Resources'!BZ192","v":0},{"$f":"'School Resources'!CA192","v":0},0.85791666666666655,{"$f":"'School Resources'!CC192","v":0},{"$f":"'School Resources'!CD192","v":0},{"$f":"'School Resources'!CE192","v":0},{"$f":"'School Resources'!CF192","v":0},{"$f":"'School Resources'!CG192","v":403618.31208391616},{"$f":"'School Resources'!CH192","v":411592.1183711373},{"$f":"'School Resources'!CI192","v":330236.11457204184},{"$f":"'School Resources'!CJ192","v":0},{"$f":"'School Resources'!CK192","v":0},{"$f":"'School Resources'!CL192","v":0},{"$f":"'School Resources'!CM192","v":0},{"$f":"'School Resources'!CN192","v":0},{"$f":"'School Resources'!CO192","v":0},{"$f":"'School Resources'!CS192","v":1145446.5450270951},{"$f":"'School Resources'!CT192","v":229089.30900541905},{"$f":"'School Resources'!CU192","v":0},{"$f":"'School Resources'!CV192","v":0},{"$f":"'School Resources'!DC192","v":0},229089.30900541905,{"$f":"'School Resources'!DD192","v":0},{"$f":"'School Resources'!DE192","v":0},{"$f":"'School Resources'!DF192","v":0},{"$f":"'School Resources'!CW192","v":0},{"$f":"'School Resources'!DH192","v":0},{"$f":"'School Resources'!DI192","v":0},{"$f":"'School Resources'!DJ192","v":0},0,{"$f":"'School Resources'!DK192","v":74174.942206708452},{"$f":"'School Resources'!DL192","v":0},{"$f":"'School Resources'!DM192","v":0},{"$f":"'School Resources'!DN192","v":0},74174.942206708452,{"$f":"'School Resources'!DO192","v":4450.496532402507},{"$f":"'School Resources'!DP192","v":0},{"$f":"'School Resources'!DQ192","v":0},{"$f":"'School Resources'!DR192","v":63635.919168171953},{"$f":"'School Resources'!DS192","v":0},{"$f":"'School Resources'!DT192","v":0},63635.919168171953,{"$f":"'School Resources'!DU192","v":0},{"$f":"'School Resources'!DV192","v":0},0,{"$f":"'School Resources'!EA192","v":18505.729228187902},{"$f":"'School Resources'!DW192","v":74174.942206708452},{"$f":"'School Resources'!DX192","v":0},74174.942206708452,{"$f":"'School Resources'!DY192","v":0},{"$f":"'School Resources'!DZ192","v":62704.681393615283},1590972.1541465055,{"$f":"'School Resources'!EC192","v":115600.21176398499},{"$f":"'School Resources'!ED192","v":0},{"$f":"'School Resources'!EE192","v":0},115600.21176398499,{"$f":"'School Resources'!EF192","v":0},{"$f":"'School Resources'!EG192","v":0},{"$f":"'School Resources'!EH192","v":0},{"$f":"'School Resources'!EI192","v":0},0,{"$f":"'School Resources'!EJ192","v":53065.997065455544},{"$f":"'School Resources'!EK192","v":0},{"$f":"'School Resources'!EL192","v":0},53065.997065455544,{"$f":"'School Resources'!EM192","v":37619.020503940192},{"$f":"'School Resources'!EN192","v":0},{"$f":"'School Resources'!EO192","v":0},37619.020503940192,{"$f":"'School Resources'!EP192","v":206285.2293333807},0,{"$f":"'School Resources'!EQ192","v":83002.082079619664},{"$f":"'School Resources'!ER192","v":72663.516895699533},{"$f":"'School Resources'!ES192","v":0},{"$f":"'School Resources'!ET192","v":7266.3516895699531},{"$f":"'School Resources'!EU192","v":29065.406758279812},{"$f":"'School Resources'!EV192","v":9313.8545321063266},{"$f":"'School Resources'!EW192","v":48805.454664584191},{"$f":"'School Resources'!EX192","v":250116.66661985943},{"$f":"'School Resources'!EY192","v":2128584.4607215491}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!F201","v":314.45100000000002},{"$f":"'School Resources'!G201","v":0},{"$f":"'School Resources'!H201","v":0},{"$f":"'School Resources'!I201","v":314.45100000000002},{"$f":"'School Resources'!J201","v":"F"},{"$f":"'School Resources'!K201","v":"F"},{"$f":"'School Resources'!L201","v":0},{"$f":"'School Resources'!M201","v":0},{"$f":"'School Resources'!N201","v":0},{"$f":"'School Resources'!O201","v":"E"},{"$f":"'School Resources'!P201","v":3.4296250000000001},{"$f":"'School Resources'!Q201","v":3.3414375000000001},{"$f":"'School Resources'!R201","v":3.1103749999999999},{"$f":"'School Resources'!S201","v":3.374625},{"$f":"'School Resources'!T201","v":3.1981875},{"$f":"'School Resources'!U201","v":3.1989375},{"$f":"'School Resources'!V201","v":0},{"$f":"'School Resources'!W201","v":0},{"$f":"'School Resources'!X201","v":0},{"$f":"'School Resources'!Y201","v":0},{"$f":"'School Resources'!Z201","v":0},{"$f":"'School Resources'!AA201","v":0},{"$f":"'School Resources'!AB201","v":0},{"$f":"'School Resources'!AC201","v":19.653187500000001},{"$f":"'School Resources'!AD201","v":0},{"$f":"'School Resources'!AE201","v":0},{"$f":"'School Resources'!AF201","v":19.653187500000001},19.653187500000001,{"$f":"'School Resources'!AG201","v":3.9306375000000005},{"$f":"'School Resources'!AH201","v":0},{"$f":"'School Resources'!AI201","v":0},{"$f":"'School Resources'!AP201","v":0},3.9306375000000005,{"$f":"'School Resources'!AQ201","v":0},{"$f":"'School Resources'!AR201","v":0},{"$f":"'School Resources'!AS201","v":0},{"$f":"'School Resources'!AJ201","v":0},{"$f":"'School Resources'!AU201","v":0},{"$f":"'School Resources'!AV201","v":0},{"$f":"'School Resources'!AW201","v":0},0,{"$f":"'School Resources'!AX201","v":2.0499999999999998},{"$f":"'School Resources'!AY201","v":0},{"$f":"'School Resources'!AZ201","v":0},{"$f":"'School Resources'!BA201","v":0},2.0499999999999998,{"$f":"'School Resources'!BB201","v":0.12},{"$f":"'School Resources'!BC201","v":0},{"$f":"'School Resources'!BD201","v":0},{"$f":"'School Resources'!BE201","v":1.09184375},{"$f":"'School Resources'!BF201","v":0},{"$f":"'School Resources'!BG201","v":0},1.09184375,{"$f":"'School Resources'!BH201","v":0},{"$f":"'School Resources'!BI201","v":0},0,{"$f":"'School Resources'!BJ201","v":2.0499999999999998},{"$f":"'School Resources'!BK201","v":0},2.0499999999999998,{"$f":"'School Resources'!BL201","v":0},{"$f":"'School Resources'!BM201","v":2.1836875},{"$f":"'School Resources'!BN201","v":7.4955312499999991},{"$f":"'School Resources'!BO201","v":1},{"$f":"'School Resources'!BP201","v":0},{"$f":"'School Resources'!BQ201","v":0},1,{"$f":"'School Resources'!BR201","v":0},{"$f":"'School Resources'!BS201","v":9.1843750000000071E-2},{"$f":"'School Resources'!BT201","v":0},{"$f":"'School Resources'!BU201","v":0},9.1843750000000071E-2,{"$f":"'School Resources'!BV201","v":1.09184375},{"$f":"'School Resources'!BW201","v":0},{"$f":"'School Resources'!BX201","v":0},1.09184375,{"$f":"'School Resources'!BY201","v":1.09184375},{"$f":"'School Resources'!BZ201","v":0},{"$f":"'School Resources'!CA201","v":0},1.09184375,{"$f":"'School Resources'!CC201","v":267321.58904873178},{"$f":"'School Resources'!CD201","v":260447.82802989296},{"$f":"'School Resources'!CE201","v":242437.69728102899},{"$f":"'School Resources'!CF201","v":263034.62257348147},{"$f":"'School Resources'!CG201","v":249282.22898299107},{"$f":"'School Resources'!CH201","v":249340.68761674452},{"$f":"'School Resources'!CI201","v":0},{"$f":"'School Resources'!CJ201","v":0},{"$f":"'School Resources'!CK201","v":0},{"$f":"'School Resources'!CL201","v":0},{"$f":"'School Resources'!CM201","v":0},{"$f":"'School Resources'!CN201","v":0},{"$f":"'School Resources'!CO201","v":0},{"$f":"'School Resources'!CS201","v":1531864.6535328708},{"$f":"'School Resources'!CT201","v":306372.93070657417},{"$f":"'School Resources'!CU201","v":0},{"$f":"'School Resources'!CV201","v":0},{"$f":"'School Resources'!DC201","v":0},306372.93070657417,{"$f":"'School Resources'!DD201","v":0},{"$f":"'School Resources'!DE201","v":0},{"$f":"'School Resources'!DF201","v":0},{"$f":"'School Resources'!CW201","v":0},{"$f":"'School Resources'!DH201","v":0},{"$f":"'School Resources'!DI201","v":0},{"$f":"'School Resources'!DJ201","v":0},0,{"$f":"'School Resources'!DK201","v":159786.93225932866},{"$f":"'School Resources'!DL201","v":0},{"$f":"'School Resources'!DM201","v":0},{"$f":"'School Resources'!DN201","v":0},159786.93225932866,{"$f":"'School Resources'!DO201","v":9353.3814005460681},{"$f":"'School Resources'!DP201","v":0},{"$f":"'School Resources'!DQ201","v":0},{"$f":"'School Resources'!DR201","v":85103.591862937261},{"$f":"'School Resources'!DS201","v":0},{"$f":"'School Resources'!DT201","v":0},85103.591862937261,{"$f":"'School Resources'!DU201","v":0},{"$f":"'School Resources'!DV201","v":0},0,{"$f":"'School Resources'!EA201","v":24327.155941000274},{"$f":"'School Resources'!DW201","v":159786.93225932866},{"$f":"'School Resources'!DX201","v":0},159786.93225932866,{"$f":"'School Resources'!DY201","v":0},{"$f":"'School Resources'!DZ201","v":81715.218079006954},2252268.4220215855,{"$f":"'School Resources'!EC201","v":126310.44222910832},{"$f":"'School Resources'!ED201","v":0},{"$f":"'School Resources'!EE201","v":0},126310.44222910832,{"$f":"'School Resources'!EF201","v":0},{"$f":"'School Resources'!EG201","v":10008.065347652624},{"$f":"'School Resources'!EH201","v":0},{"$f":"'School Resources'!EI201","v":0},10008.065347652624,{"$f":"'School Resources'!EJ201","v":60304.261182001581},{"$f":"'School Resources'!EK201","v":0},{"$f":"'School Resources'!EL201","v":0},60304.261182001581,{"$f":"'School Resources'!EM201","v":49695.574464872698},{"$f":"'School Resources'!EN201","v":0},{"$f":"'School Resources'!EO201","v":0},49695.574464872698,{"$f":"'School Resources'!EP201","v":246318.34322363522},10008.065347652624,{"$f":"'School Resources'!EQ201","v":105634.15781131005},{"$f":"'School Resources'!ER201","v":92476.588762221203},{"$f":"'School Resources'!ES201","v":0},{"$f":"'School Resources'!ET201","v":9247.6588762221199},{"$f":"'School Resources'!EU201","v":36990.63550488848},{"$f":"'School Resources'!EV201","v":11853.45180296004},{"$f":"'School Resources'!EW201","v":7619.2656491250009},{"$f":"'School Resources'!EX201","v":263821.75840672688},{"$f":"'School Resources'!EY201","v":2868450.8976719547}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!F236","v":0},{"$f":"'School Resources'!G236","v":0},{"$f":"'School Resources'!H236","v":309.09699999999998},{"$f":"'School Resources'!I236","v":309.09699999999998},{"$f":"'School Resources'!J236","v":"F"},{"$f":"'School Resources'!K236","v":"F"},{"$f":"'School Resources'!L236","v":0},{"$f":"'School Resources'!M236","v":0},{"$f":"'School Resources'!N236","v":0},{"$f":"'School Resources'!O236","v":"H"},{"$f":"'School Resources'!P236","v":0},{"$f":"'School Resources'!Q236","v":0},{"$f":"'School Resources'!R236","v":0},{"$f":"'School Resources'!S236","v":0},{"$f":"'School Resources'!T236","v":0},{"$f":"'School Resources'!U236","v":0},{"$f":"'School Resources'!V236","v":0},{"$f":"'School Resources'!W236","v":0},{"$f":"'School Resources'!X236","v":0},{"$f":"'School Resources'!Y236","v":4.2038095238095234},{"$f":"'School Resources'!Z236","v":3.9276190476190478},{"$f":"'School Resources'!AA236","v":3.7727619047619045},{"$f":"'School Resources'!AB236","v":2.8147142857142859},{"$f":"'School Resources'!AC236","v":0},{"$f":"'School Resources'!AD236","v":0},{"$f":"'School Resources'!AE236","v":14.718904761904762},{"$f":"'School Resources'!AF236","v":14.718904761904762},14.718904761904762,{"$f":"'School Resources'!AG236","v":0},{"$f":"'School Resources'!AH236","v":0},{"$f":"'School Resources'!AI236","v":4.8572385714285717},{"$f":"'School Resources'!AP236","v":0},4.8572385714285717,{"$f":"'School Resources'!AQ236","v":0},{"$f":"'School Resources'!AR236","v":0},{"$f":"'School Resources'!AS236","v":0},{"$f":"'School Resources'!AJ236","v":0.36912857142857142},{"$f":"'School Resources'!AU236","v":0},{"$f":"'School Resources'!AV236","v":0},{"$f":"'School Resources'!AW236","v":0},0,{"$f":"'School Resources'!AX236","v":0},{"$f":"'School Resources'!AY236","v":0},{"$f":"'School Resources'!AZ236","v":0.82},{"$f":"'School Resources'!BA236","v":0.16126031746031744},0.98126031746031739,{"$f":"'School Resources'!BB236","v":0},{"$f":"'School Resources'!BC236","v":0},{"$f":"'School Resources'!BD236","v":0},{"$f":"'School Resources'!BE236","v":0},{"$f":"'School Resources'!BF236","v":0},{"$f":"'School Resources'!BG236","v":1},1,{"$f":"'School Resources'!BH236","v":0},{"$f":"'School Resources'!BI236","v":0.98126031746031739},0.98126031746031739,{"$f":"'School Resources'!BJ236","v":0.82},{"$f":"'School Resources'!BK236","v":0.16126031746031744},0.98126031746031739,{"$f":"'School Resources'!BL236","v":1.2363879999999998},{"$f":"'School Resources'!BM236","v":2.4531507936507935},{"$f":"'School Resources'!BN236","v":7.633319746031745},{"$f":"'School Resources'!BO236","v":0},{"$f":"'School Resources'!BP236","v":0},{"$f":"'School Resources'!BQ236","v":1},1,{"$f":"'School Resources'!BR236","v":0},{"$f":"'School Resources'!BS236","v":0},{"$f":"'School Resources'!BT236","v":0},{"$f":"'School Resources'!BU236","v":0},0,{"$f":"'School Resources'!BV236","v":0},{"$f":"'School Resources'!BW236","v":0},{"$f":"'School Resources'!BX236","v":1},1,{"$f":"'School Resources'!BY236","v":0},{"$f":"'School Resources'!BZ236","v":0},{"$f":"'School Resources'!CA236","v":1.9625206349206348},1.9625206349206348,{"$f":"'School Resources'!CC236","v":0},{"$f":"'School Resources'!CD236","v":0},{"$f":"'School Resources'!CE236","v":0},{"$f":"'School Resources'!CF236","v":0},{"$f":"'School Resources'!CG236","v":0},{"$f":"'School Resources'!CH236","v":0},{"$f":"'School Resources'!CI236","v":0},{"$f":"'School Resources'!CJ236","v":0},{"$f":"'School Resources'!CK236","v":0},{"$f":"'School Resources'!CL236","v":306664.19847709534},{"$f":"'School Resources'!CM236","v":286516.34674208006},{"$f":"'School Resources'!CN236","v":275219.65470030933},{"$f":"'School Resources'!CO236","v":205330.92555258982},{"$f":"'School Resources'!CS236","v":1073731.1254720746},{"$f":"'School Resources'!CT236","v":0},{"$f":"'School Resources'!CU236","v":0},{"$f":"'School Resources'!CV236","v":354331.27140578465},{"$f":"'School Resources'!DC236","v":0},354331.27140578465,{"$f":"'School Resources'!DD236","v":0},{"$f":"'School Resources'!DE236","v":0},{"$f":"'School Resources'!DF236","v":0},{"$f":"'School Resources'!CW236","v":26927.603843847985},{"$f":"'School Resources'!DH236","v":0},{"$f":"'School Resources'!DI236","v":0},{"$f":"'School Resources'!DJ236","v":0},0,{"$f":"'School Resources'!DK236","v":0},{"$f":"'School Resources'!DL236","v":0},{"$f":"'School Resources'!DM236","v":59818.277047752395},{"$f":"'School Resources'!DN236","v":11763.797983719234},71582.075031471628,{"$f":"'School Resources'!DO236","v":0},{"$f":"'School Resources'!DP236","v":0},{"$f":"'School Resources'!DQ236","v":0},{"$f":"'School Resources'!DR236","v":0},{"$f":"'School Resources'!DS236","v":0},{"$f":"'School Resources'!DT236","v":72949.118350917561},72949.118350917561,{"$f":"'School Resources'!DU236","v":0},{"$f":"'School Resources'!DV236","v":59029.577065184072},59029.577065184072,{"$f":"'School Resources'!EA236","v":19767.277780072167},{"$f":"'School Resources'!DW236","v":59818.277047752395},{"$f":"'School Resources'!DX236","v":11763.797983719234},71582.075031471628,{"$f":"'School Resources'!DY236","v":90193.414539654244},{"$f":"'School Resources'!DZ236","v":93455.886780182467},1761296.6836752223,{"$f":"'School Resources'!EC236","v":0},{"$f":"'School Resources'!ED236","v":0},{"$f":"'School Resources'!EE236","v":111117.60959420472},111117.60959420472,{"$f":"'School Resources'!EF236","v":0},{"$f":"'School Resources'!EG236","v":0},{"$f":"'School Resources'!EH236","v":0},{"$f":"'School Resources'!EI236","v":0},0,{"$f":"'School Resources'!EJ236","v":0},{"$f":"'School Resources'!EK236","v":0},{"$f":"'School Resources'!EL236","v":50213.074994601237},50213.074994601237,{"$f":"'School Resources'!EM236","v":0},{"$f":"'School Resources'!EN236","v":0},{"$f":"'School Resources'!EO236","v":81753.105548957377},81753.105548957377,{"$f":"'School Resources'!EP236","v":243083.79013776331},0,{"$f":"'School Resources'!EQ236","v":127139.51467056391},{"$f":"'School Resources'!ER236","v":90902.036109397915},{"$f":"'School Resources'!ES236","v":18189.947469929193},{"$f":"'School Resources'!ET236","v":9090.2036109397923},{"$f":"'School Resources'!EU236","v":36360.814443759169},{"$f":"'School Resources'!EV236","v":11651.629004008697},{"$f":"'School Resources'!EW236","v":322392.69519384607},{"$f":"'School Resources'!EX236","v":615726.84050244477},{"$f":"'School Resources'!EY236","v":2792360.0559408688}]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!F240","v":316.90899999999999},{"$f":"'School Resources'!G240","v":0},{"$f":"'School Resources'!H240","v":0},{"$f":"'School Resources'!I240","v":316.90899999999999},{"$f":"'School Resources'!J240","v":"F"},{"$f":"'School Resources'!K240","v":"F"},{"$f":"'School Resources'!L240","v":0},{"$f":"'School Resources'!M240","v":0},{"$f":"'School Resources'!N240","v":0},{"$f":"'School Resources'!O240","v":"E"},{"$f":"'School Resources'!P240","v":3.2214375},{"$f":"'School Resources'!Q240","v":3.9260625},{"$f":"'School Resources'!R240","v":3.415375},{"$f":"'School Resources'!S240","v":3.1364375},{"$f":"'School Resources'!T240","v":2.9918125},{"$f":"'School Resources'!U240","v":3.1156874999999999},{"$f":"'School Resources'!V240","v":0},{"$f":"'School Resources'!W240","v":0},{"$f":"'School Resources'!X240","v":0},{"$f":"'School Resources'!Y240","v":0},{"$f":"'School Resources'!Z240","v":0},{"$f":"'School Resources'!AA240","v":0},{"$f":"'School Resources'!AB240","v":0},{"$f":"'School Resources'!AC240","v":19.806812499999999},{"$f":"'School Resources'!AD240","v":0},{"$f":"'School Resources'!AE240","v":0},{"$f":"'School Resources'!AF240","v":19.806812499999999},19.806812499999999,{"$f":"'School Resources'!AG240","v":3.9613624999999999},{"$f":"'School Resources'!AH240","v":0},{"$f":"'School Resources'!AI240","v":0},{"$f":"'School Resources'!AP240","v":0},3.9613624999999999,{"$f":"'School Resources'!AQ240","v":0},{"$f":"'School Resources'!AR240","v":0},{"$f":"'School Resources'!AS240","v":0},{"$f":"'School Resources'!AJ240","v":0},{"$f":"'School Resources'!AU240","v":0},{"$f":"'School Resources'!AV240","v":0},{"$f":"'School Resources'!AW240","v":0},0,{"$f":"'School Resources'!AX240","v":1.25},{"$f":"'School Resources'!AY240","v":0},{"$f":"'School Resources'!AZ240","v":0},{"$f":"'School Resources'!BA240","v":0},1.25,{"$f":"'School Resources'!BB240","v":0.12},{"$f":"'School Resources'!BC240","v":0},{"$f":"'School Resources'!BD240","v":0},{"$f":"'School Resources'!BE240","v":1.1003784722222221},{"$f":"'School Resources'!BF240","v":0},{"$f":"'School Resources'!BG240","v":0},1.1003784722222221,{"$f":"'School Resources'!BH240","v":0},{"$f":"'School Resources'!BI240","v":0},0,{"$f":"'School Resources'!BJ240","v":1.25},{"$f":"'School Resources'!BK240","v":0},1.25,{"$f":"'School Resources'!BL240","v":0},{"$f":"'School Resources'!BM240","v":2.2007569444444441},{"$f":"'School Resources'!BN240","v":5.921135416666667},{"$f":"'School Resources'!BO240","v":1},{"$f":"'School Resources'!BP240","v":0},{"$f":"'School Resources'!BQ240","v":0},1,{"$f":"'School Resources'!BR240","v":0},{"$f":"'School Resources'!BS240","v":0.1003784722222222},{"$f":"'School Resources'!BT240","v":0},{"$f":"'School Resources'!BU240","v":0},0.1003784722222222,{"$f":"'School Resources'!BV240","v":1.1003784722222221},{"$f":"'School Resources'!BW240","v":0},{"$f":"'School Resources'!BX240","v":0},1.1003784722222221,{"$f":"'School Resources'!BY240","v":1.1003784722222221},{"$f":"'School Resources'!BZ240","v":0},{"$f":"'School Resources'!CA240","v":0},1.1003784722222221,{"$f":"'School Resources'!CC240","v":255282.54886533547},{"$f":"'School Resources'!CD240","v":311120.49884705542},{"$f":"'School Resources'!CE240","v":270651.11004976666},{"$f":"'School Resources'!CF240","v":248546.73087924896},{"$f":"'School Resources'!CG240","v":237085.93468821651},{"$f":"'School Resources'!CH240","v":246902.39884146902},{"$f":"'School Resources'!CI240","v":0},{"$f":"'School Resources'!CJ240","v":0},{"$f":"'School Resources'!CK240","v":0},{"$f":"'School Resources'!CL240","v":0},{"$f":"'School Resources'!CM240","v":0},{"$f":"'School Resources'!CN240","v":0},{"$f":"'School Resources'!CO240","v":0},{"$f":"'School Resources'!CS240","v":1569589.2221710919},{"$f":"'School Resources'!CT240","v":313917.84443421842},{"$f":"'School Resources'!CU240","v":0},{"$f":"'School Resources'!CV240","v":0},{"$f":"'School Resources'!DC240","v":0},313917.84443421842,{"$f":"'School Resources'!DD240","v":0},{"$f":"'School Resources'!DE240","v":0},{"$f":"'School Resources'!DF240","v":0},{"$f":"'School Resources'!CW240","v":0},{"$f":"'School Resources'!DH240","v":0},{"$f":"'School Resources'!DI240","v":0},{"$f":"'School Resources'!DJ240","v":0},0,{"$f":"'School Resources'!DK240","v":99056.146854213162},{"$f":"'School Resources'!DL240","v":0},{"$f":"'School Resources'!DM240","v":0},{"$f":"'School Resources'!DN240","v":0},99056.146854213162,{"$f":"'School Resources'!DO240","v":9509.3900980044637},{"$f":"'School Resources'!DP240","v":0},{"$f":"'School Resources'!DQ240","v":0},{"$f":"'School Resources'!DR240","v":87199.401231727315},{"$f":"'School Resources'!DS240","v":0},{"$f":"'School Resources'!DT240","v":0},87199.401231727315,{"$f":"'School Resources'!DU240","v":0},{"$f":"'School Resources'!DV240","v":0},0,{"$f":"'School Resources'!EA240","v":23745.610731499288},{"$f":"'School Resources'!DW240","v":99056.146854213162},{"$f":"'School Resources'!DX240","v":0},99056.146854213162,{"$f":"'School Resources'!DY240","v":0},{"$f":"'School Resources'!DZ240","v":82357.29777015475},2178328.1516434685,{"$f":"'School Resources'!EC240","v":118316.62399950446},{"$f":"'School Resources'!ED240","v":0},{"$f":"'School Resources'!EE240","v":0},118316.62399950446,{"$f":"'School Resources'!EF240","v":0},{"$f":"'School Resources'!EG240","v":10184.940051373789},{"$f":"'School Resources'!EH240","v":0},{"$f":"'School Resources'!EI240","v":0},10184.940051373789,{"$f":"'School Resources'!EJ240","v":60085.22737912451},{"$f":"'School Resources'!EK240","v":0},{"$f":"'School Resources'!EL240","v":0},60085.22737912451,{"$f":"'School Resources'!EM240","v":49552.412119072476},{"$f":"'School Resources'!EN240","v":0},{"$f":"'School Resources'!EO240","v":0},49552.412119072476,{"$f":"'School Resources'!EP240","v":238139.20354907526},10184.940051373789,{"$f":"'School Resources'!EQ240","v":106459.8787023239},{"$f":"'School Resources'!ER240","v":93199.459591627179},{"$f":"'School Resources'!ES240","v":0},{"$f":"'School Resources'!ET240","v":9319.9459591627183},{"$f":"'School Resources'!EU240","v":37279.783836650873},{"$f":"'School Resources'!EV240","v":11946.107843270534},{"$f":"'School Resources'!EW240","v":7678.8239108750004},{"$f":"'School Resources'!EX240","v":265883.99984391016},{"$f":"'School Resources'!EY240","v":2788454.2635381082}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!F247","v":17.513999999999999},{"$f":"'School Resources'!G247","v":0},{"$f":"'School Resources'!H247","v":0},{"$f":"'School Resources'!I247","v":17.513999999999999},{"$f":"'School Resources'!J247","v":"F"},{"$f":"'School Resources'!K247","v":"T"},{"$f":"'School Resources'!L247","v":0},{"$f":"'School Resources'!M247","v":0},{"$f":"'School Resources'!N247","v":0},{"$f":"'School Resources'!O247","v":"E"},{"$f":"'School Resources'!P247","v":0},{"$f":"'School Resources'!Q247","v":0},{"$f":"'School Resources'!R247","v":0},{"$f":"'School Resources'!S247","v":0},{"$f":"'School Resources'!T247","v":0},{"$f":"'School Resources'!U247","v":0},{"$f":"'School Resources'!V247","v":0},{"$f":"'School Resources'!W247","v":0},{"$f":"'School Resources'!X247","v":0},{"$f":"'School Resources'!Y247","v":0},{"$f":"'School Resources'!Z247","v":0},{"$f":"'School Resources'!AA247","v":0},{"$f":"'School Resources'!AB247","v":0},{"$f":"'School Resources'!AC247","v":0},{"$f":"'School Resources'!AD247","v":0},{"$f":"'School Resources'!AE247","v":0},{"$f":"'School Resources'!AF247","v":0},0,{"$f":"'School Resources'!AG247","v":0},{"$f":"'School Resources'!AH247","v":0},{"$f":"'School Resources'!AI247","v":0},{"$f":"'School Resources'!AP247","v":0},0,{"$f":"'School Resources'!AQ247","v":0},{"$f":"'School Resources'!AR247","v":2.5019999999999998},{"$f":"'School Resources'!AS247","v":0},{"$f":"'School Resources'!AJ247","v":0},{"$f":"'School Resources'!AU247","v":0},{"$f":"'School Resources'!AV247","v":0},{"$f":"'School Resources'!AW247","v":0},0,{"$f":"'School Resources'!AX247","v":0},{"$f":"'School Resources'!AY247","v":0},{"$f":"'School Resources'!AZ247","v":0},{"$f":"'School Resources'!BA247","v":0},0,{"$f":"'School Resources'!BB247","v":0},{"$f":"'School Resources'!BC247","v":0},{"$f":"'School Resources'!BD247","v":0},{"$f":"'School Resources'!BE247","v":0},{"$f":"'School Resources'!BF247","v":0},{"$f":"'School Resources'!BG247","v":0},0,{"$f":"'School Resources'!BH247","v":0},{"$f":"'School Resources'!BI247","v":0},0,{"$f":"'School Resources'!BJ247","v":0},{"$f":"'School Resources'!BK247","v":0},0,{"$f":"'School Resources'!BL247","v":0},{"$f":"'School Resources'!BM247","v":0},{"$f":"'School Resources'!BN247","v":0},{"$f":"'School Resources'!BO247","v":0},{"$f":"'School Resources'!BP247","v":0},{"$f":"'School Resources'!BQ247","v":0},0,{"$f":"'School Resources'!BR247","v":1},{"$f":"'School Resources'!BS247","v":0},{"$f":"'School Resources'!BT247","v":0},{"$f":"'School Resources'!BU247","v":0},0,{"$f":"'School Resources'!BV247","v":0},{"$f":"'School Resources'!BW247","v":0},{"$f":"'School Resources'!BX247","v":0},0,{"$f":"'School Resources'!BY247","v":0},{"$f":"'School Resources'!BZ247","v":0},{"$f":"'School Resources'!CA247","v":0},0,{"$f":"'School Resources'!CC247","v":0},{"$f":"'School Resources'!CD247","v":0},{"$f":"'School Resources'!CE247","v":0},{"$f":"'School Resources'!CF247","v":0},{"$f":"'School Resources'!CG247","v":0},{"$f":"'School Resources'!CH247","v":0},{"$f":"'School Resources'!CI247","v":0},{"$f":"'School Resources'!CJ247","v":0},{"$f":"'School Resources'!CK247","v":0},{"$f":"'School Resources'!CL247","v":0},{"$f":"'School Resources'!CM247","v":0},{"$f":"'School Resources'!CN247","v":0},{"$f":"'School Resources'!CO247","v":0},{"$f":"'School Resources'!CS247","v":0},{"$f":"'School Resources'!CT247","v":0},{"$f":"'School Resources'!CU247","v":0},{"$f":"'School Resources'!CV247","v":0},{"$f":"'School Resources'!DC247","v":0},0,{"$f":"'School Resources'!DD247","v":0},{"$f":"'School Resources'!DE247","v":200687.14346893399},{"$f":"'School Resources'!DF247","v":0},{"$f":"'School Resources'!CW247","v":0},{"$f":"'School Resources'!DH247","v":0},{"$f":"'School Resources'!DI247","v":0},{"$f":"'School Resources'!DJ247","v":0},0,{"$f":"'School Resources'!DK247","v":0},{"$f":"'School Resources'!DL247","v":0},{"$f":"'School Resources'!DM247","v":0},{"$f":"'School Resources'!DN247","v":0},0,{"$f":"'School Resources'!DO247","v":0},{"$f":"'School Resources'!DP247","v":0},{"$f":"'School Resources'!DQ247","v":0},{"$f":"'School Resources'!DR247","v":0},{"$f":"'School Resources'!DS247","v":0},{"$f":"'School Resources'!DT247","v":0},0,{"$f":"'School Resources'!DU247","v":0},{"$f":"'School Resources'!DV247","v":0},0,{"$f":"'School Resources'!EA247","v":2363.3982200462528},{"$f":"'School Resources'!DW247","v":0},{"$f":"'School Resources'!DX247","v":0},0,{"$f":"'School Resources'!DY247","v":0},{"$f":"'School Resources'!DZ247","v":0},200687.14346893399,{"$f":"'School Resources'!EC247","v":0},{"$f":"'School Resources'!ED247","v":0},{"$f":"'School Resources'!EE247","v":0},0,{"$f":"'School Resources'!EF247","v":101575.91736903549},{"$f":"'School Resources'!EG247","v":0},{"$f":"'School Resources'!EH247","v":0},{"$f":"'School Resources'!EI247","v":0},0,{"$f":"'School Resources'!EJ247","v":0},{"$f":"'School Resources'!EK247","v":0},{"$f":"'School Resources'!EL247","v":0},0,{"$f":"'School Resources'!EM247","v":0},{"$f":"'School Resources'!EN247","v":0},{"$f":"'School Resources'!EO247","v":0},0,{"$f":"'School Resources'!EP247","v":101575.91736903549},101575.91736903549,{"$f":"'School Resources'!EQ247","v":5883.5132974844537},{"$f":"'School Resources'!ER247","v":5150.6752262881719},{"$f":"'School Resources'!ES247","v":0},{"$f":"'School Resources'!ET247","v":515.06752262881719},{"$f":"'School Resources'!EU247","v":2060.2700905152687},{"$f":"'School Resources'!EV247","v":660.20255899024687},{"$f":"'School Resources'!EW247","v":424.37078775000003},{"$f":"'School Resources'!EX247","v":14694.099483656957},{"$f":"'School Resources'!EY247","v":319320.55854167265}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},{"$f":"'School Resources'!F255","v":197.86333333333334},{"$f":"'School Resources'!G255","v":0},{"$f":"'School Resources'!H255","v":0},{"$f":"'School Resources'!I255","v":197.86333333333334},{"$f":"'School Resources'!J255","v":"F"},{"$f":"'School Resources'!K255","v":"F"},{"$f":"'School Resources'!L255","v":0},{"$f":"'School Resources'!M255","v":0},{"$f":"'School Resources'!N255","v":0},{"$f":"'School Resources'!O255","v":"E"},{"$f":"'School Resources'!P255","v":0},{"$f":"'School Resources'!Q255","v":0},{"$f":"'School Resources'!R255","v":0},{"$f":"'School Resources'!S255","v":3.9474999999999998},{"$f":"'School Resources'!T255","v":4.0223958333333334},{"$f":"'School Resources'!U255","v":4.3965625000000008},{"$f":"'School Resources'!V255","v":0},{"$f":"'School Resources'!W255","v":0},{"$f":"'School Resources'!X255","v":0},{"$f":"'School Resources'!Y255","v":0},{"$f":"'School Resources'!Z255","v":0},{"$f":"'School Resources'!AA255","v":0},{"$f":"'School Resources'!AB255","v":0},{"$f":"'School Resources'!AC255","v":12.366458333333334},{"$f":"'School Resources'!AD255","v":0},{"$f":"'School Resources'!AE255","v":0},{"$f":"'School Resources'!AF255","v":12.366458333333334},12.366458333333334,{"$f":"'School Resources'!AG255","v":2.4732916666666669},{"$f":"'School Resources'!AH255","v":0},{"$f":"'School Resources'!AI255","v":0},{"$f":"'School Resources'!AP255","v":0},2.4732916666666669,{"$f":"'School Resources'!AQ255","v":0},{"$f":"'School Resources'!AR255","v":0},{"$f":"'School Resources'!AS255","v":0},{"$f":"'School Resources'!AJ255","v":0},{"$f":"'School Resources'!AU255","v":0},{"$f":"'School Resources'!AV255","v":0},{"$f":"'School Resources'!AW255","v":0},0,{"$f":"'School Resources'!AX255","v":0.88},{"$f":"'School Resources'!AY255","v":0},{"$f":"'School Resources'!AZ255","v":0},{"$f":"'School Resources'!BA255","v":0},0.88,{"$f":"'School Resources'!BB255","v":0.1},{"$f":"'School Resources'!BC255","v":0},{"$f":"'School Resources'!BD255","v":0},{"$f":"'School Resources'!BE255","v":0.68702546296296296},{"$f":"'School Resources'!BF255","v":0},{"$f":"'School Resources'!BG255","v":0},0.68702546296296296,{"$f":"'School Resources'!BH255","v":0},{"$f":"'School Resources'!BI255","v":0},0,{"$f":"'School Resources'!BJ255","v":0.88},{"$f":"'School Resources'!BK255","v":0},0.88,{"$f":"'School Resources'!BL255","v":0},{"$f":"'School Resources'!BM255","v":1.3740509259259259},{"$f":"'School Resources'!BN255","v":3.9210763888888884},{"$f":"'School Resources'!BO255","v":1},{"$f":"'School Resources'!BP255","v":0},{"$f":"'School Resources'!BQ255","v":0},1,{"$f":"'School Resources'!BR255","v":0},{"$f":"'School Resources'!BS255","v":0},{"$f":"'School Resources'!BT255","v":0},{"$f":"'School Resources'!BU255","v":0},0,{"$f":"'School Resources'!BV255","v":1},{"$f":"'School Resources'!BW255","v":0},{"$f":"'School Resources'!BX255","v":0},1,{"$f":"'School Resources'!BY255","v":0.68702546296296296},{"$f":"'School Resources'!BZ255","v":0},{"$f":"'School Resources'!CA255","v":0},0.68702546296296296,{"$f":"'School Resources'!CC255","v":0},{"$f":"'School Resources'!CD255","v":0},{"$f":"'School Resources'!CE255","v":0},{"$f":"'School Resources'!CF255","v":296127.05199100723},{"$f":"'School Resources'!CG255","v":301745.4642345563},{"$f":"'School Resources'!CH255","v":329814.08284210594},{"$f":"'School Resources'!CI255","v":0},{"$f":"'School Resources'!CJ255","v":0},{"$f":"'School Resources'!CK255","v":0},{"$f":"'School Resources'!CL255","v":0},{"$f":"'School Resources'!CM255","v":0},{"$f":"'School Resources'!CN255","v":0},{"$f":"'School Resources'!CO255","v":0},{"$f":"'School Resources'!CS255","v":927686.59906766948},{"$f":"'School Resources'!CT255","v":185537.31981353392},{"$f":"'School Resources'!CU255","v":0},{"$f":"'School Resources'!CV255","v":0},{"$f":"'School Resources'!DC255","v":0},185537.31981353392,{"$f":"'School Resources'!DD255","v":0},{"$f":"'School Resources'!DE255","v":0},{"$f":"'School Resources'!DF255","v":0},{"$f":"'School Resources'!CW255","v":0},{"$f":"'School Resources'!DH255","v":0},{"$f":"'School Resources'!DI255","v":0},{"$f":"'School Resources'!DJ255","v":0},0,{"$f":"'School Resources'!DK255","v":66014.390310851522},{"$f":"'School Resources'!DL255","v":0},{"$f":"'School Resources'!DM255","v":0},{"$f":"'School Resources'!DN255","v":0},66014.390310851522,{"$f":"'School Resources'!DO255","v":7501.6352625967647},{"$f":"'School Resources'!DP255","v":0},{"$f":"'School Resources'!DQ255","v":0},{"$f":"'School Resources'!DR255","v":51538.144392648304},{"$f":"'School Resources'!DS255","v":0},{"$f":"'School Resources'!DT255","v":0},51538.144392648304,{"$f":"'School Resources'!DU255","v":0},{"$f":"'School Resources'!DV255","v":0},{"$f":"SUM(DU184:DV184)","v":0},{"$f":"'School Resources'!EA255","v":14943.392882324824},{"$f":"'School Resources'!DW255","v":66014.390310851522},{"$f":"'School Resources'!DX255","v":0},{"$f":"SUM(DY184:DZ184)","v":66014.390310851522},{"$f":"'School Resources'!DY255","v":0},{"$f":"'School Resources'!DZ255","v":48385.578270594044},1304292.4791581517,{"$f":"'School Resources'!EC255","v":108791.00892370674},{"$f":"'School Resources'!ED255","v":0},{"$f":"'School Resources'!EE255","v":0},{"$f":"SUM(EE184:EG184)","v":108791.00892370674},{"$f":"'School Resources'!EF255","v":0},{"$f":"'School Resources'!EG255","v":0},{"$f":"'School Resources'!EH255","v":0},{"$f":"'School Resources'!EI255","v":0},0,{"$f":"'School Resources'!EJ255","v":55508.846694260923},{"$f":"'School Resources'!EK255","v":0},{"$f":"'School Resources'!EL255","v":0},{"$f":"SUM(EN184:EP184)","v":55508.846694260923},{"$f":"'School Resources'!EM255","v":31415.106946857104},{"$f":"'School Resources'!EN255","v":0},{"$f":"'School Resources'!EO255","v":0},{"$f":"SUM(ER184:ET184)","v":31415.106946857104},{"$f":"'School Resources'!EP255","v":195714.96256482476},0,{"$f":"'School Resources'!EQ255","v":66468.628111868544},{"$f":"'School Resources'!ER255","v":58189.435262692634},{"$f":"'School Resources'!ES255","v":0},{"$f":"'School Resources'!ET255","v":5818.9435262692632},{"$f":"'School Resources'!EU255","v":23275.774105077053},{"$f":"'School Resources'!EV255","v":7458.5976360058748},{"$f":"'School Resources'!EW255","v":4794.3027654166672},{"$f":"'School Resources'!EX255","v":166005.68140733003},{"$f":"'School Resources'!EY255","v":1729342.0942832255}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},{"$f":"'School Resources'!F268","v":0},{"$f":"'School Resources'!G268","v":124.46599999999999},{"$f":"'School Resources'!H268","v":0},{"$f":"'School Resources'!I268","v":124.46599999999999},{"$f":"'School Resources'!J268","v":"F"},{"$f":"'School Resources'!K268","v":"F"},{"$f":"'School Resources'!L268","v":0},{"$f":"'School Resources'!M268","v":0},{"$f":"'School Resources'!N268","v":0},{"$f":"'School Resources'!O268","v":"M"},{"$f":"'School Resources'!P268","v":0},{"$f":"'School Resources'!Q268","v":0},{"$f":"'School Resources'!R268","v":0},{"$f":"'School Resources'!S268","v":0},{"$f":"'School Resources'!T268","v":0},{"$f":"'School Resources'!U268","v":0},{"$f":"'School Resources'!V268","v":2.1190476190476191},{"$f":"'School Resources'!W268","v":2.0685238095238097},{"$f":"'School Resources'!X268","v":1.7393809523809525},{"$f":"'School Resources'!Y268","v":0},{"$f":"'School Resources'!Z268","v":0},{"$f":"'School Resources'!AA268","v":0},{"$f":"'School Resources'!AB268","v":0},{"$f":"'School Resources'!AC268","v":0},{"$f":"'School Resources'!AD268","v":5.9269523809523816},{"$f":"'School Resources'!AE268","v":0},{"$f":"'School Resources'!AF268","v":5.9269523809523816},5.9269523809523816,{"$f":"'School Resources'!AG268","v":0},{"$f":"'School Resources'!AH268","v":1.955894285714286},{"$f":"'School Resources'!AI268","v":0},{"$f":"'School Resources'!AP268","v":0.11715333333333255},2.0730476190476184,{"$f":"'School Resources'!AQ268","v":0},{"$f":"'School Resources'!AR268","v":0},{"$f":"'School Resources'!AS268","v":0},{"$f":"'School Resources'!AJ268","v":0},{"$f":"'School Resources'!AU268","v":0},{"$f":"'School Resources'!AV268","v":0},{"$f":"'School Resources'!AW268","v":0},0,{"$f":"'School Resources'!AX268","v":0},{"$f":"'School Resources'!AY268","v":0.28000000000000003},{"$f":"'School Resources'!AZ268","v":0},{"$f":"'School Resources'!BA268","v":0.11513015873015869},0.39513015873015872,{"$f":"'School Resources'!BB268","v":0},{"$f":"'School Resources'!BC268","v":0},{"$f":"'School Resources'!BD268","v":0},{"$f":"'School Resources'!BE268","v":0},{"$f":"'School Resources'!BF268","v":1},{"$f":"'School Resources'!BG268","v":0},1,{"$f":"'School Resources'!BH268","v":0.39513015873015872},{"$f":"'School Resources'!BI268","v":0},0.39513015873015872,{"$f":"'School Resources'!BJ268","v":0.28000000000000003},{"$f":"'School Resources'!BK268","v":0.11513015873015869},0.39513015873015872,{"$f":"'School Resources'!BL268","v":0.49786399999999997},{"$f":"'School Resources'!BM268","v":0.79026031746031744},{"$f":"'School Resources'!BN268","v":3.4735147936507937},{"$f":"'School Resources'!BO268","v":0},{"$f":"'School Resources'!BP268","v":1},{"$f":"'School Resources'!BQ268","v":0},1,{"$f":"'School Resources'!BR268","v":0},{"$f":"'School Resources'!BS268","v":0},{"$f":"'School Resources'!BT268","v":0},{"$f":"'School Resources'!BU268","v":0},0,{"$f":"'School Resources'!BV268","v":0},{"$f":"'School Resources'!BW268","v":1},{"$f":"'School Resources'!BX268","v":0},1,{"$f":"'School Resources'!BY268","v":0},{"$f":"'School Resources'!BZ268","v":0.39513015873015872},{"$f":"'School Resources'!CA268","v":0},0.39513015873015872,{"$f":"'School Resources'!CC268","v":0},{"$f":"'School Resources'!CD268","v":0},{"$f":"'School Resources'!CE268","v":0},{"$f":"'School Resources'!CF268","v":0},{"$f":"'School Resources'!CG268","v":0},{"$f":"'School Resources'!CH268","v":0},{"$f":"'School Resources'!CI268","v":163239.24331156371},{"$f":"'School Resources'!CJ268","v":159347.17955530374},{"$f":"'School Resources'!CK268","v":133991.90652677501},{"$f":"'School Resources'!CL268","v":0},{"$f":"'School Resources'!CM268","v":0},{"$f":"'School Resources'!CN268","v":0},{"$f":"'School Resources'!CO268","v":0},{"$f":"'School Resources'!CS268","v":456578.32939364249},{"$f":"'School Resources'!CT268","v":0},{"$f":"'School Resources'!CU268","v":150670.84869990201},{"$f":"'School Resources'!CV268","v":0},{"$f":"'School Resources'!DC268","v":9024.8191276398338},159695.66782754185,{"$f":"'School Resources'!DD268","v":0},{"$f":"'School Resources'!DE268","v":0},{"$f":"'School Resources'!DF268","v":0},{"$f":"'School Resources'!CW268","v":0},{"$f":"'School Resources'!DH268","v":0},{"$f":"'School Resources'!DI268","v":0},{"$f":"'School Resources'!DJ268","v":0},0,{"$f":"'School Resources'!DK268","v":0},{"$f":"'School Resources'!DL268","v":21569.589902741453},{"$f":"'School Resources'!DM268","v":0},{"$f":"'School Resources'!DN268","v":8868.9653901680413},30438.555292909492,{"$f":"'School Resources'!DO268","v":0},{"$f":"'School Resources'!DP268","v":0},{"$f":"'School Resources'!DQ268","v":0},{"$f":"'School Resources'!DR268","v":0},{"$f":"'School Resources'!DS268","v":77034.249652648039},{"$f":"'School Resources'!DT268","v":0},77034.249652648039,{"$f":"'School Resources'!DU268","v":28567.575572651538},{"$f":"'School Resources'!DV268","v":0},{"$f":"SUM(DU186:DV186)","v":28567.575572651538},{"$f":"'School Resources'!EA268","v":7930.0702135089823},{"$f":"'School Resources'!DW268","v":21569.589902741453},{"$f":"'School Resources'!DX268","v":8868.9653901680413},{"$f":"SUM(DY186:DZ186)","v":30438.555292909492},{"$f":"'School Resources'!DY268","v":38352.579669065963},{"$f":"'School Resources'!DZ268","v":29782.791540923143},792537.93712871731,{"$f":"'School Resources'!EC268","v":0},{"$f":"'School Resources'!ED268","v":109453.75634017636},{"$f":"'School Resources'!EE268","v":0},{"$f":"SUM(EE186:EG186)","v":109453.75634017636},{"$f":"'School Resources'!EF268","v":0},{"$f":"'School Resources'!EG268","v":0},{"$f":"'School Resources'!EH268","v":0},{"$f":"'School Resources'!EI268","v":0},0,{"$f":"'School Resources'!EJ268","v":0},{"$f":"'School Resources'!EK268","v":54678.820546789735},{"$f":"'School Resources'!EL268","v":0},{"$f":"SUM(EN186:EP186)","v":54678.820546789735},{"$f":"'School Resources'!EM268","v":0},{"$f":"'School Resources'!EN268","v":17816.097835796896},{"$f":"'School Resources'!EO268","v":0},{"$f":"SUM(ER186:ET186)","v":17816.097835796896},{"$f":"'School Resources'!EP268","v":181948.67472276298},0,{"$f":"'School Resources'!EQ268","v":41812.114085000576},{"$f":"'School Resources'!ER268","v":36604.084887243553},{"$f":"'School Resources'!ES268","v":0},{"$f":"'School Resources'!ET268","v":3660.4084887243557},{"$f":"'School Resources'!EU268","v":14641.633954897423},{"$f":"'School Resources'!EV268","v":4691.8334879113891},{"$f":"'School Resources'!EW268","v":63779.021569440069},{"$f":"'School Resources'!EX268","v":165189.09647321736},{"$f":"'School Resources'!EY268","v":1205956.1456517815}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},{"$f":"'School Resources'!F275","v":265.137},{"$f":"'School Resources'!G275","v":0},{"$f":"'School Resources'!H275","v":0},{"$f":"'School Resources'!I275","v":265.137},{"$f":"'School Resources'!J275","v":"F"},{"$f":"'School Resources'!K275","v":"F"},{"$f":"'School Resources'!L275","v":0},{"$f":"'School Resources'!M275","v":0},{"$f":"'School Resources'!N275","v":0},{"$f":"'School Resources'!O275","v":"E"},{"$f":"'School Resources'!P275","v":4.0373749999999999},{"$f":"'School Resources'!Q275","v":2.7620208333333331},{"$f":"'School Resources'!R275","v":2.28525},{"$f":"'School Resources'!S275","v":2.4771458333333332},{"$f":"'School Resources'!T275","v":2.4285625},{"$f":"'School Resources'!U275","v":2.5807083333333334},{"$f":"'School Resources'!V275","v":0},{"$f":"'School Resources'!W275","v":0},{"$f":"'School Resources'!X275","v":0},{"$f":"'School Resources'!Y275","v":0},{"$f":"'School Resources'!Z275","v":0},{"$f":"'School Resources'!AA275","v":0},{"$f":"'School Resources'!AB275","v":0},{"$f":"'School Resources'!AC275","v":16.5710625},{"$f":"'School Resources'!AD275","v":0},{"$f":"'School Resources'!AE275","v":0},{"$f":"'School Resources'!AF275","v":16.5710625},{"$f":"SUM(Q187:AC187)","v":16.5710625},{"$f":"'School Resources'!AG275","v":3.3142125},{"$f":"'School Resources'!AH275","v":0},{"$f":"'School Resources'!AI275","v":0},{"$f":"'School Resources'!AP275","v":0},3.3142125,{"$f":"'School Resources'!AQ275","v":0},{"$f":"'School Resources'!AR275","v":0},{"$f":"'School Resources'!AS275","v":0},{"$f":"'School Resources'!AJ275","v":0},{"$f":"'School Resources'!AU275","v":0},{"$f":"'School Resources'!AV275","v":0},{"$f":"'School Resources'!AW275","v":0},{"$f":"SUM(AR187:AT187)","v":0},{"$f":"'School Resources'!AX275","v":1.1399999999999999},{"$f":"'School Resources'!AY275","v":0},{"$f":"'School Resources'!AZ275","v":0},{"$f":"'School Resources'!BA275","v":0},{"$f":"SUM(AV187:AY187)","v":1.1399999999999999},{"$f":"'School Resources'!BB275","v":0},{"$f":"'School Resources'!BC275","v":0},{"$f":"'School Resources'!BD275","v":0},{"$f":"'School Resources'!BE275","v":0.92061458333333324},{"$f":"'School Resources'!BF275","v":0},{"$f":"'School Resources'!BG275","v":0},{"$f":"SUM(BD187:BF187)","v":0.92061458333333324},{"$f":"'School Resources'!BH275","v":0},{"$f":"'School Resources'!BI275","v":0},{"$f":"SUM(BH187:BI187)","v":0},{"$f":"'School Resources'!BJ275","v":1.1399999999999999},{"$f":"'School Resources'!BK275","v":0},{"$f":"SUM(BK187:BL187)","v":1.1399999999999999},{"$f":"'School Resources'!BL275","v":0},{"$f":"'School Resources'!BM275","v":1.8412291666666665},{"$f":"'School Resources'!BN275","v":5.0418437499999991},{"$f":"'School Resources'!BO275","v":1},{"$f":"'School Resources'!BP275","v":0},{"$f":"'School Resources'!BQ275","v":0},{"$f":"SUM(BQ187:BS187)","v":1},{"$f":"'School Resources'!BR275","v":0},{"$f":"'School Resources'!BS275","v":0},{"$f":"'School Resources'!BT275","v":0},{"$f":"'School Resources'!BU275","v":0},0,{"$f":"'School Resources'!BV275","v":1},{"$f":"'School Resources'!BW275","v":0},{"$f":"'School Resources'!BX275","v":0},{"$f":"SUM(BZ187:CB187)","v":1},{"$f":"'School Resources'!BY275","v":0.92061458333333324},{"$f":"'School Resources'!BZ275","v":0},{"$f":"'School Resources'!CA275","v":0},{"$f":"SUM(CD187:CF187)","v":0.92061458333333324},{"$f":"'School Resources'!CC275","v":320875.59305073117},{"$f":"'School Resources'!CD275","v":219515.1733277954},{"$f":"'School Resources'!CE275","v":181623.1955216405},{"$f":"'School Resources'!CF275","v":196874.36474045162},{"$f":"'School Resources'!CG275","v":193013.14157051704},{"$f":"'School Resources'!CH275","v":205105.12819574535},{"$f":"'School Resources'!CI275","v":0},{"$f":"'School Resources'!CJ275","v":0},{"$f":"'School Resources'!CK275","v":0},{"$f":"'School Resources'!CL275","v":0},{"$f":"'School Resources'!CM275","v":0},{"$f":"'School Resources'!CN275","v":0},{"$f":"'School Resources'!CO275","v":0},{"$f":"'School Resources'!CS275","v":1317006.5964068812},{"$f":"'School Resources'!CT275","v":263401.3192813762},{"$f":"'School Resources'!CU275","v":0},{"$f":"'School Resources'!CV275","v":0},{"$f":"'School Resources'!DC275","v":0},263401.3192813762,{"$f":"'School Resources'!DD275","v":0},{"$f":"'School Resources'!DE275","v":0},{"$f":"'School Resources'!DF275","v":0},{"$f":"'School Resources'!CW275","v":0},{"$f":"'School Resources'!DH275","v":0},{"$f":"'School Resources'!DI275","v":0},{"$f":"'School Resources'!DJ275","v":0},{"$f":"SUM(DE187:DG187)","v":0},{"$f":"'School Resources'!DK275","v":90602.972495206282},{"$f":"'School Resources'!DL275","v":0},{"$f":"'School Resources'!DM275","v":0},{"$f":"'School Resources'!DN275","v":0},{"$f":"SUM(DI187:DL187)","v":90602.972495206282},{"$f":"'School Resources'!DO275","v":0},{"$f":"'School Resources'!DP275","v":0},{"$f":"'School Resources'!DQ275","v":0},{"$f":"'School Resources'!DR275","v":73167.033133715609},{"$f":"'School Resources'!DS275","v":0},{"$f":"'School Resources'!DT275","v":0},{"$f":"SUM(DQ187:DS187)","v":73167.033133715609},{"$f":"'School Resources'!DU275","v":0},{"$f":"'School Resources'!DV275","v":0},0,{"$f":"'School Resources'!EA275","v":19860.550563942041},{"$f":"'School Resources'!DW275","v":90602.972495206282},{"$f":"'School Resources'!DX275","v":0},90602.972495206282,{"$f":"'School Resources'!DY275","v":0},{"$f":"'School Resources'!DZ275","v":71060.289046586331},1834780.8938123859,{"$f":"'School Resources'!EC275","v":120386.41351425482},{"$f":"'School Resources'!ED275","v":0},{"$f":"'School Resources'!EE275","v":0},120386.41351425482,{"$f":"'School Resources'!EF275","v":0},{"$f":"'School Resources'!EG275","v":0},{"$f":"'School Resources'!EH275","v":0},{"$f":"'School Resources'!EI275","v":0},0,{"$f":"'School Resources'!EJ275","v":57083.692985793787},{"$f":"'School Resources'!EK275","v":0},{"$f":"'School Resources'!EL275","v":0},57083.692985793787,{"$f":"'School Resources'!EM275","v":43212.462112733563},{"$f":"'School Resources'!EN275","v":0},{"$f":"'School Resources'!EO275","v":0},43212.462112733563,{"$f":"'School Resources'!EP275","v":220682.56861278217},0,{"$f":"'School Resources'!EQ275","v":89068.006460839082},{"$f":"'School Resources'!ER275","v":77973.882463878443},{"$f":"'School Resources'!ES275","v":0},{"$f":"'School Resources'!ET275","v":7797.3882463878454},{"$f":"'School Resources'!EU275","v":31189.552985551381},{"$f":"'School Resources'!EV275","v":9994.5258583417308},{"$f":"'School Resources'!EW275","v":6424.3689363750009},{"$f":"'School Resources'!EX275","v":222447.7249513735},{"$f":"'School Resources'!EY275","v":2368832.0269870698}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!F285","v":0},{"$f":"'School Resources'!G285","v":0},{"$f":"'School Resources'!H285","v":31.818333333333335},{"$f":"'School Resources'!I285","v":31.818333333333335},{"$f":"'School Resources'!J285","v":"F"},{"$f":"'School Resources'!K285","v":"T"},{"$f":"'School Resources'!L285","v":0},{"$f":"'School Resources'!M285","v":0},{"$f":"'School Resources'!N285","v":0},{"$f":"'School Resources'!O285","v":"H"},{"$f":"'School Resources'!P285","v":0},{"$f":"'School Resources'!Q285","v":0},{"$f":"'School Resources'!R285","v":0},{"$f":"'School Resources'!S285","v":0},{"$f":"'School Resources'!T285","v":0},{"$f":"'School Resources'!U285","v":0},{"$f":"'School Resources'!V285","v":0},{"$f":"'School Resources'!W285","v":0},{"$f":"'School Resources'!X285","v":0},{"$f":"'School Resources'!Y285","v":0},{"$f":"'School Resources'!Z285","v":0},{"$f":"'School Resources'!AA285","v":0},{"$f":"'School Resources'!AB285","v":0},{"$f":"'School Resources'!AC285","v":0},{"$f":"'School Resources'!AD285","v":0},{"$f":"'School Resources'!AE285","v":0},{"$f":"'School Resources'!AF285","v":0},0,{"$f":"'School Resources'!AG285","v":0},{"$f":"'School Resources'!AH285","v":0},{"$f":"'School Resources'!AI285","v":0},{"$f":"'School Resources'!AP285","v":0},0,{"$f":"'School Resources'!AQ285","v":0},{"$f":"'School Resources'!AR285","v":4.5454761904761911},{"$f":"'School Resources'!AS285","v":0.77452380952380917},{"$f":"'School Resources'!AJ285","v":0},{"$f":"'School Resources'!AU285","v":0},{"$f":"'School Resources'!AV285","v":0},{"$f":"'School Resources'!AW285","v":0},0,{"$f":"'School Resources'!AX285","v":0},{"$f":"'School Resources'!AY285","v":0},{"$f":"'School Resources'!AZ285","v":0},{"$f":"'School Resources'!BA285","v":0},0,{"$f":"'School Resources'!BB285","v":0},{"$f":"'School Resources'!BC285","v":0},{"$f":"'School Resources'!BD285","v":0},{"$f":"'School Resources'!BE285","v":0},{"$f":"'School Resources'!BF285","v":0},{"$f":"'School Resources'!BG285","v":0},0,{"$f":"'School Resources'!BH285","v":0},{"$f":"'School Resources'!BI285","v":0},0,{"$f":"'School Resources'!BJ285","v":0},{"$f":"'School Resources'!BK285","v":0},0,{"$f":"'School Resources'!BL285","v":0},{"$f":"'School Resources'!BM285","v":0},{"$f":"'School Resources'!BN285","v":0},{"$f":"'School Resources'!BO285","v":0},{"$f":"'School Resources'!BP285","v":0},{"$f":"'School Resources'!BQ285","v":0},0,{"$f":"'School Resources'!BR285","v":1},{"$f":"'School Resources'!BS285","v":0},{"$f":"'School Resources'!BT285","v":0},{"$f":"'School Resources'!BU285","v":0},0,{"$f":"'School Resources'!BV285","v":0},{"$f":"'School Resources'!BW285","v":0},{"$f":"'School Resources'!BX285","v":0},0,{"$f":"'School Resources'!BY285","v":0},{"$f":"'School Resources'!BZ285","v":0},{"$f":"'School Resources'!CA285","v":0},0,{"$f":"'School Resources'!CC285","v":0},{"$f":"'School Resources'!CD285","v":0},{"$f":"'School Resources'!CE285","v":0},{"$f":"'School Resources'!CF285","v":0},{"$f":"'School Resources'!CG285","v":0},{"$f":"'School Resources'!CH285","v":0},{"$f":"'School Resources'!CI285","v":0},{"$f":"'School Resources'!CJ285","v":0},{"$f":"'School Resources'!CK285","v":0},{"$f":"'School Resources'!CL285","v":0},{"$f":"'School Resources'!CM285","v":0},{"$f":"'School Resources'!CN285","v":0},{"$f":"'School Resources'!CO285","v":0},{"$f":"'School Resources'!CS285","v":0},{"$f":"'School Resources'!CT285","v":0},{"$f":"'School Resources'!CU285","v":0},{"$f":"'School Resources'!CV285","v":0},{"$f":"'School Resources'!DC285","v":0},0,{"$f":"'School Resources'!DD285","v":0},{"$f":"'School Resources'!DE285","v":354463.637813679},{"$f":"'School Resources'!DF285","v":60398.628348850092},{"$f":"'School Resources'!CW285","v":0},{"$f":"'School Resources'!DH285","v":0},{"$f":"'School Resources'!DI285","v":0},{"$f":"'School Resources'!DJ285","v":0},0,{"$f":"'School Resources'!DK285","v":0},{"$f":"'School Resources'!DL285","v":0},{"$f":"'School Resources'!DM285","v":0},{"$f":"'School Resources'!DN285","v":0},0,{"$f":"'School Resources'!DO285","v":0},{"$f":"'School Resources'!DP285","v":0},{"$f":"'School Resources'!DQ285","v":0},{"$f":"'School Resources'!DR285","v":0},{"$f":"'School Resources'!DS285","v":0},{"$f":"'School Resources'!DT285","v":0},0,{"$f":"'School Resources'!DU285","v":0},{"$f":"'School Resources'!DV285","v":0},0,{"$f":"'School Resources'!EA285","v":4293.6731965763602},{"$f":"'School Resources'!DW285","v":0},{"$f":"'School Resources'!DX285","v":0},0,{"$f":"'School Resources'!DY285","v":0},{"$f":"'School Resources'!DZ285","v":0},414862.26616252912,{"$f":"'School Resources'!EC285","v":0},{"$f":"'School Resources'!ED285","v":0},{"$f":"'School Resources'!EE285","v":0},0,{"$f":"'School Resources'!EF285","v":86356.080047629235},{"$f":"'School Resources'!EG285","v":0},{"$f":"'School Resources'!EH285","v":0},{"$f":"'School Resources'!EI285","v":0},0,{"$f":"'School Resources'!EJ285","v":0},{"$f":"'School Resources'!EK285","v":0},{"$f":"'School Resources'!EL285","v":0},0,{"$f":"'School Resources'!EM285","v":0},{"$f":"'School Resources'!EN285","v":0},{"$f":"'School Resources'!EO285","v":0},0,{"$f":"'School Resources'!EP285","v":86356.080047629235},86356.080047629235,{"$f":"'School Resources'!EQ285","v":13087.695634788517},{"$f":"'School Resources'!ER285","v":9357.4227042240018},{"$f":"'School Resources'!ES285","v":14279.108763894417},{"$f":"'School Resources'!ET285","v":935.74227042240022},{"$f":"'School Resources'!EU285","v":3742.9690816896009},{"$f":"'School Resources'!EV285","v":1199.4144735338209},{"$f":"'School Resources'!EW285","v":59394.919240729178},{"$f":"'School Resources'!EX285","v":101997.27216928193},{"$f":"'School Resources'!EY285","v":607509.29157601669}]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},{"$f":"'School Resources'!F289","v":0},{"$f":"'School Resources'!G289","v":0},{"$f":"'School Resources'!H289","v":286.33766666666668},{"$f":"'School Resources'!I289","v":286.33766666666668},{"$f":"'School Resources'!J289","v":"F"},{"$f":"'School Resources'!K289","v":"F"},{"$f":"'School Resources'!L289","v":0},{"$f":"'School Resources'!M289","v":0},{"$f":"'School Resources'!N289","v":0},{"$f":"'School Resources'!O289","v":"H"},{"$f":"'School Resources'!P289","v":0},{"$f":"'School Resources'!Q289","v":0},{"$f":"'School Resources'!R289","v":0},{"$f":"'School Resources'!S289","v":0},{"$f":"'School Resources'!T289","v":0},{"$f":"'School Resources'!U289","v":0},{"$f":"'School Resources'!V289","v":0},{"$f":"'School Resources'!W289","v":0},{"$f":"'School Resources'!X289","v":0},{"$f":"'School Resources'!Y289","v":4.0160634920634921},{"$f":"'School Resources'!Z289","v":3.2517142857142858},{"$f":"'School Resources'!AA289","v":3.239555555555556},{"$f":"'School Resources'!AB289","v":3.127793650793651},{"$f":"'School Resources'!AC289","v":0},{"$f":"'School Resources'!AD289","v":0},{"$f":"'School Resources'!AE289","v":13.635126984126984},{"$f":"'School Resources'!AF289","v":13.635126984126984},13.635126984126984,{"$f":"'School Resources'!AG289","v":0},{"$f":"'School Resources'!AH289","v":0},{"$f":"'School Resources'!AI289","v":4.4995919047619051},{"$f":"'School Resources'!AP289","v":0},4.4995919047619051,{"$f":"'School Resources'!AQ289","v":0},{"$f":"'School Resources'!AR289","v":0},{"$f":"'School Resources'!AS289","v":0},{"$f":"'School Resources'!AJ289","v":0.36346666666666666},{"$f":"'School Resources'!AU289","v":0},{"$f":"'School Resources'!AV289","v":0},{"$f":"'School Resources'!AW289","v":0},0,{"$f":"'School Resources'!AX289","v":0},{"$f":"'School Resources'!AY289","v":0},{"$f":"'School Resources'!AZ289","v":0.46},{"$f":"'School Resources'!BA289","v":0.44900846560846558},0.9090084656084656,{"$f":"'School Resources'!BB289","v":0.09},{"$f":"'School Resources'!BC289","v":0},{"$f":"'School Resources'!BD289","v":0},{"$f":"'School Resources'!BE289","v":0},{"$f":"'School Resources'!BF289","v":0},{"$f":"'School Resources'!BG289","v":1},1,{"$f":"'School Resources'!BH289","v":0},{"$f":"'School Resources'!BI289","v":0.9090084656084656},0.9090084656084656,{"$f":"'School Resources'!BJ289","v":0.46},{"$f":"'School Resources'!BK289","v":0.44900846560846558},0.9090084656084656,{"$f":"'School Resources'!BL289","v":1.1453506666666666},{"$f":"'School Resources'!BM289","v":2.272521164021164},{"$f":"'School Resources'!BN289","v":7.2348972275132271},{"$f":"'School Resources'!BO289","v":0},{"$f":"'School Resources'!BP289","v":0},{"$f":"'School Resources'!BQ289","v":1},1,{"$f":"'School Resources'!BR289","v":0},{"$f":"'School Resources'!BS289","v":0},{"$f":"'School Resources'!BT289","v":0},{"$f":"'School Resources'!BU289","v":0},0,{"$f":"'School Resources'!BV289","v":0},{"$f":"'School Resources'!BW289","v":0},{"$f":"'School Resources'!BX289","v":1},1,{"$f":"'School Resources'!BY289","v":0},{"$f":"'School Resources'!BZ289","v":0},{"$f":"'School Resources'!CA289","v":1.8180169312169312},1.8180169312169312,{"$f":"'School Resources'!CC289","v":0},{"$f":"'School Resources'!CD289","v":0},{"$f":"'School Resources'!CE289","v":0},{"$f":"'School Resources'!CF289","v":0},{"$f":"'School Resources'!CG289","v":0},{"$f":"'School Resources'!CH289","v":0},{"$f":"'School Resources'!CI289","v":0},{"$f":"'School Resources'!CJ289","v":0},{"$f":"'School Resources'!CK289","v":0},{"$f":"'School Resources'!CL289","v":319197.71352873108},{"$f":"'School Resources'!CM289","v":258447.05072513869},{"$f":"'School Resources'!CN289","v":257480.67186341278},{"$f":"'School Resources'!CO289","v":248597.80820099439},{"$f":"'School Resources'!CS289","v":1083723.2443182769},{"$f":"'School Resources'!CT289","v":0},{"$f":"'School Resources'!CU289","v":0},{"$f":"'School Resources'!CV289","v":357628.6706250314},{"$f":"'School Resources'!DC289","v":0},357628.6706250314,{"$f":"'School Resources'!DD289","v":0},{"$f":"'School Resources'!DE289","v":0},{"$f":"'School Resources'!DF289","v":0},{"$f":"'School Resources'!CW289","v":28888.420009589645},{"$f":"'School Resources'!DH289","v":0},{"$f":"'School Resources'!DI289","v":0},{"$f":"'School Resources'!DJ289","v":0},0,{"$f":"'School Resources'!DK289","v":0},{"$f":"'School Resources'!DL289","v":0},{"$f":"'School Resources'!DM289","v":36560.913071564304},{"$f":"'School Resources'!DN289","v":35687.303216320819},72248.216287885123,{"$f":"'School Resources'!DO289","v":7153.2221226973625},{"$f":"'School Resources'!DP289","v":0},{"$f":"'School Resources'!DQ289","v":0},{"$f":"'School Resources'!DR289","v":0},{"$f":"'School Resources'!DS289","v":0},{"$f":"'School Resources'!DT289","v":79480.245807748477},79480.245807748477,{"$f":"'School Resources'!DU289","v":0},{"$f":"'School Resources'!DV289","v":62047.411153812238},62047.411153812238,{"$f":"'School Resources'!EA289","v":18417.11976239628},{"$f":"'School Resources'!DW289","v":36560.913071564304},{"$f":"'School Resources'!DX289","v":35687.303216320819},72248.216287885123,{"$f":"'School Resources'!DY289","v":91032.75252273526},{"$f":"'School Resources'!DZ289","v":87248.618704717839},1792402.9879818494,{"$f":"'School Resources'!EC289","v":0},{"$f":"'School Resources'!ED289","v":0},{"$f":"'School Resources'!EE289","v":119926.90465664749},119926.90465664749,{"$f":"'School Resources'!EF289","v":0},{"$f":"'School Resources'!EG289","v":0},{"$f":"'School Resources'!EH289","v":0},{"$f":"'School Resources'!EI289","v":0},0,{"$f":"'School Resources'!EJ289","v":0},{"$f":"'School Resources'!EK289","v":0},{"$f":"'School Resources'!EL289","v":58997.945855084858},58997.945855084858,{"$f":"'School Resources'!EM289","v":0},{"$f":"'School Resources'!EN289","v":0},{"$f":"'School Resources'!EO289","v":88012.493512770918},88012.493512770918,{"$f":"'School Resources'!EP289","v":266937.34402450325},0,{"$f":"'School Resources'!EQ289","v":117778.01781286039},{"$f":"'School Resources'!ER289","v":84208.765904599786},{"$f":"'School Resources'!ES289","v":19736.093004873175},{"$f":"'School Resources'!ET289","v":8420.8765904599786},{"$f":"'School Resources'!EU289","v":33683.506361839914},{"$f":"'School Resources'!EV289","v":10793.699912563072},{"$f":"'School Resources'!EW289","v":313571.27440724545},{"$f":"'School Resources'!EX289","v":588192.23399444181},{"$f":"'School Resources'!EY289","v":2815245.715621721}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},{"$f":"'School Resources'!F293","v":0},{"$f":"'School Resources'!G293","v":0},{"$f":"'School Resources'!H293","v":188.63600000000002},{"$f":"'School Resources'!I293","v":188.63600000000002},{"$f":"'School Resources'!J293","v":"F"},{"$f":"'School Resources'!K293","v":"F"},{"$f":"'School Resources'!L293","v":0},{"$f":"'School Resources'!M293","v":0},{"$f":"'School Resources'!N293","v":0},{"$f":"'School Resources'!O293","v":"H"},{"$f":"'School Resources'!P293","v":0},{"$f":"'School Resources'!Q293","v":0},{"$f":"'School Resources'!R293","v":0},{"$f":"'School Resources'!S293","v":0},{"$f":"'School Resources'!T293","v":0},{"$f":"'School Resources'!U293","v":0},{"$f":"'School Resources'!V293","v":0},{"$f":"'School Resources'!W293","v":0},{"$f":"'School Resources'!X293","v":0},{"$f":"'School Resources'!Y293","v":2.433904761904762},{"$f":"'School Resources'!Z293","v":2.488809523809524},{"$f":"'School Resources'!AA293","v":2.4291428571428573},{"$f":"'School Resources'!AB293","v":1.6308095238095237},{"$f":"'School Resources'!AC293","v":0},{"$f":"'School Resources'!AD293","v":0},{"$f":"'School Resources'!AE293","v":8.9826666666666668},{"$f":"'School Resources'!AF293","v":8.9826666666666668},8.9826666666666668,{"$f":"'School Resources'!AG293","v":0},{"$f":"'School Resources'!AH293","v":0},{"$f":"'School Resources'!AI293","v":2.96428},{"$f":"'School Resources'!AP293","v":0},2.96428,{"$f":"'School Resources'!AQ293","v":0},{"$f":"'School Resources'!AR293","v":0},{"$f":"'School Resources'!AS293","v":0},{"$f":"'School Resources'!AJ293","v":0.47877619047619047},{"$f":"'School Resources'!AU293","v":0},{"$f":"'School Resources'!AV293","v":0},{"$f":"'School Resources'!AW293","v":0},0,{"$f":"'School Resources'!AX293","v":0},{"$f":"'School Resources'!AY293","v":0},{"$f":"'School Resources'!AZ293","v":0.51},{"$f":"'School Resources'!BA293","v":8.8844444444444504E-2},0.59884444444444451,{"$f":"'School Resources'!BB293","v":0.08},{"$f":"'School Resources'!BC293","v":0},{"$f":"'School Resources'!BD293","v":0},{"$f":"'School Resources'!BE293","v":0},{"$f":"'School Resources'!BF293","v":0},{"$f":"'School Resources'!BG293","v":1},1,{"$f":"'School Resources'!BH293","v":0},{"$f":"'School Resources'!BI293","v":0.59884444444444451},0.59884444444444451,{"$f":"'School Resources'!BJ293","v":0.51},{"$f":"'School Resources'!BK293","v":8.8844444444444504E-2},0.59884444444444451,{"$f":"'School Resources'!BL293","v":0.7545440000000001},{"$f":"'School Resources'!BM293","v":1.4971111111111113},{"$f":"'School Resources'!BN293","v":5.1281884444444454},{"$f":"'School Resources'!BO293","v":0},{"$f":"'School Resources'!BP293","v":0},{"$f":"'School Resources'!BQ293","v":1},1,{"$f":"'School Resources'!BR293","v":0},{"$f":"'School Resources'!BS293","v":0},{"$f":"'School Resources'!BT293","v":0},{"$f":"'School Resources'!BU293","v":0},0,{"$f":"'School Resources'!BV293","v":0},{"$f":"'School Resources'!BW293","v":0},{"$f":"'School Resources'!BX293","v":1},1,{"$f":"'School Resources'!BY293","v":0},{"$f":"'School Resources'!BZ293","v":0},{"$f":"'School Resources'!CA293","v":1.197688888888889},1.197688888888889,{"$f":"'School Resources'!CC293","v":0},{"$f":"'School Resources'!CD293","v":0},{"$f":"'School Resources'!CE293","v":0},{"$f":"'School Resources'!CF293","v":0},{"$f":"'School Resources'!CG293","v":0},{"$f":"'School Resources'!CH293","v":0},{"$f":"'School Resources'!CI293","v":0},{"$f":"'School Resources'!CJ293","v":0},{"$f":"'School Resources'!CK293","v":0},{"$f":"'School Resources'!CL293","v":198853.31946314746},{"$f":"'School Resources'!CM293","v":203339.11296254114},{"$f":"'School Resources'!CN293","v":198464.26538687744},{"$f":"'School Resources'!CO293","v":133239.34950020368},{"$f":"'School Resources'!CS293","v":733896.04731276969},{"$f":"'School Resources'!CT293","v":0},{"$f":"'School Resources'!CU293","v":0},{"$f":"'School Resources'!CV293","v":242185.69561321402},{"$f":"'School Resources'!DC293","v":0},242185.69561321402,{"$f":"'School Resources'!DD293","v":0},{"$f":"'School Resources'!DE293","v":0},{"$f":"'School Resources'!DF293","v":0},{"$f":"'School Resources'!CW293","v":39116.66399041954},{"$f":"'School Resources'!DH293","v":0},{"$f":"'School Resources'!DI293","v":0},{"$f":"'School Resources'!DJ293","v":0},0,{"$f":"'School Resources'!DK293","v":0},{"$f":"'School Resources'!DL293","v":0},{"$f":"'School Resources'!DM293","v":41667.691568522256},{"$f":"'School Resources'!DN293","v":7258.7115856623996},48926.403154184656,{"$f":"'School Resources'!DO293","v":6536.1084813368243},{"$f":"'School Resources'!DP293","v":0},{"$f":"'School Resources'!DQ293","v":0},{"$f":"'School Resources'!DR293","v":0},{"$f":"'School Resources'!DS293","v":0},{"$f":"'School Resources'!DT293","v":81701.356016710299},81701.356016710299,{"$f":"'School Resources'!DU293","v":0},{"$f":"'School Resources'!DV293","v":50813.900724126841},50813.900724126841,{"$f":"'School Resources'!EA293","v":12378.621516805659},{"$f":"'School Resources'!DW293","v":41667.691568522256},{"$f":"'School Resources'!DX293","v":7258.7115856623996},48926.403154184656,{"$f":"'School Resources'!DY293","v":61647.267974272661},{"$f":"'School Resources'!DZ293","v":58085.409925363696},1262935.9456970925,{"$f":"'School Resources'!EC293","v":0},{"$f":"'School Resources'!ED293","v":0},{"$f":"'School Resources'!EE293","v":118774.35969272585},118774.35969272585,{"$f":"'School Resources'!EF293","v":0},{"$f":"'School Resources'!EG293","v":0},{"$f":"'School Resources'!EH293","v":0},{"$f":"'School Resources'!EI293","v":0},0,{"$f":"'School Resources'!EJ293","v":0},{"$f":"'School Resources'!EK293","v":0},{"$f":"'School Resources'!EL293","v":58188.076138168493},58188.076138168493,{"$f":"'School Resources'!EM293","v":0},{"$f":"'School Resources'!EN293","v":0},{"$f":"'School Resources'!EO293","v":57236.34109759979},57236.34109759979,{"$f":"'School Resources'!EP293","v":234198.77692849413},0,{"$f":"'School Resources'!EQ293","v":77590.819352489663},{"$f":"'School Resources'!ER293","v":55475.777776983887},{"$f":"'School Resources'!ES293","v":27284.921204893788},{"$f":"'School Resources'!ET293","v":5547.5777776983887},{"$f":"'School Resources'!EU293","v":22190.311110793555},{"$f":"'School Resources'!EV293","v":7110.7668104193344},{"$f":"'School Resources'!EW293","v":251013.43916937316},{"$f":"'School Resources'!EX293","v":446213.61320265173},{"$f":"'School Resources'!EY293","v":2064626.2679945345}]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},{"$f":"'School Resources'!F297","v":449.86400000000003},{"$f":"'School Resources'!G297","v":0},{"$f":"'School Resources'!H297","v":0},{"$f":"'School Resources'!I297","v":449.86400000000003},{"$f":"'School Resources'!J297","v":"F"},{"$f":"'School Resources'!K297","v":"F"},{"$f":"'School Resources'!L297","v":0},{"$f":"'School Resources'!M297","v":0},{"$f":"'School Resources'!N297","v":1},{"$f":"'School Resources'!O297","v":"E"},{"$f":"'School Resources'!P297","v":0},{"$f":"'School Resources'!Q297","v":0},{"$f":"'School Resources'!R297","v":0},{"$f":"'School Resources'!S297","v":0},{"$f":"'School Resources'!T297","v":0},{"$f":"'School Resources'!U297","v":14.853187500000001},{"$f":"'School Resources'!V297","v":13.2633125},{"$f":"'School Resources'!W297","v":0},{"$f":"'School Resources'!X297","v":0},{"$f":"'School Resources'!Y297","v":0},{"$f":"'School Resources'!Z297","v":0},{"$f":"'School Resources'!AA297","v":0},{"$f":"'School Resources'!AB297","v":0},{"$f":"'School Resources'!AC297","v":28.116500000000002},{"$f":"'School Resources'!AD297","v":0},{"$f":"'School Resources'!AE297","v":0},{"$f":"'School Resources'!AF297","v":28.116500000000002},{"$f":"SUM(Q191:AC191)","v":28.116500000000002},{"$f":"'School Resources'!AG297","v":5.6233000000000004},{"$f":"'School Resources'!AH297","v":0},{"$f":"'School Resources'!AI297","v":0},{"$f":"'School Resources'!AP297","v":0},5.6233000000000004,{"$f":"'School Resources'!AQ297","v":0},{"$f":"'School Resources'!AR297","v":0},{"$f":"'School Resources'!AS297","v":0},{"$f":"'School Resources'!AJ297","v":0},{"$f":"'School Resources'!AU297","v":0},{"$f":"'School Resources'!AV297","v":0},{"$f":"'School Resources'!AW297","v":0},{"$f":"SUM(AR191:AT191)","v":0},{"$f":"'School Resources'!AX297","v":2.2000000000000002},{"$f":"'School Resources'!AY297","v":0},{"$f":"'School Resources'!AZ297","v":0},{"$f":"'School Resources'!BA297","v":0},{"$f":"SUM(AV191:AY191)","v":2.2000000000000002},{"$f":"'School Resources'!BB297","v":0.34},{"$f":"'School Resources'!BC297","v":0},{"$f":"'School Resources'!BD297","v":0},{"$f":"'School Resources'!BE297","v":1.5620277777777778},{"$f":"'School Resources'!BF297","v":0},{"$f":"'School Resources'!BG297","v":0},{"$f":"SUM(BD191:BF191)","v":1.5620277777777778},{"$f":"'School Resources'!BH297","v":0},{"$f":"'School Resources'!BI297","v":0},{"$f":"SUM(BH191:BI191)","v":0},{"$f":"'School Resources'!BJ297","v":2.2000000000000002},{"$f":"'School Resources'!BK297","v":0},{"$f":"SUM(BK191:BL191)","v":2.2000000000000002},{"$f":"'School Resources'!BL297","v":0},{"$f":"'School Resources'!BM297","v":3.1240555555555556},{"$f":"'School Resources'!BN297","v":9.4260833333333345},{"$f":"'School Resources'!BO297","v":1},{"$f":"'School Resources'!BP297","v":0},{"$f":"'School Resources'!BQ297","v":0},{"$f":"SUM(BQ191:BS191)","v":1},{"$f":"'School Resources'!BR297","v":0},{"$f":"'School Resources'!BS297","v":0.5620277777777779},{"$f":"'School Resources'!BT297","v":0},{"$f":"'School Resources'!BU297","v":0},0.5620277777777779,{"$f":"'School Resources'!BV297","v":1.5620277777777778},{"$f":"'School Resources'!BW297","v":0},{"$f":"'School Resources'!BX297","v":0},{"$f":"SUM(BZ191:CB191)","v":1.5620277777777778},{"$f":"'School Resources'!BY297","v":1.5620277777777778},{"$f":"'School Resources'!BZ297","v":0},{"$f":"'School Resources'!CA297","v":0},{"$f":"SUM(CD191:CF191)","v":1.5620277777777778},{"$f":"'School Resources'!CC297","v":0},{"$f":"'School Resources'!CD297","v":0},{"$f":"'School Resources'!CE297","v":0},{"$f":"'School Resources'!CF297","v":0},{"$f":"'School Resources'!CG297","v":0},{"$f":"'School Resources'!CH297","v":1119678.7348858907},{"$f":"'School Resources'!CI297","v":999829.09125709336},{"$f":"'School Resources'!CJ297","v":0},{"$f":"'School Resources'!CK297","v":0},{"$f":"'School Resources'!CL297","v":0},{"$f":"'School Resources'!CM297","v":0},{"$f":"'School Resources'!CN297","v":0},{"$f":"'School Resources'!CO297","v":0},{"$f":"'School Resources'!CS297","v":2119507.8261429844},{"$f":"'School Resources'!CT297","v":423901.56522859685},{"$f":"'School Resources'!CU297","v":0},{"$f":"'School Resources'!CV297","v":0},{"$f":"'School Resources'!DC297","v":0},423901.56522859685,{"$f":"'School Resources'!DD297","v":0},{"$f":"'School Resources'!DE297","v":0},{"$f":"'School Resources'!DF297","v":0},{"$f":"'School Resources'!CW297","v":0},{"$f":"'School Resources'!DH297","v":0},{"$f":"'School Resources'!DI297","v":0},{"$f":"'School Resources'!DJ297","v":0},{"$f":"SUM(DE191:DG191)","v":0},{"$f":"'School Resources'!DK297","v":165842.73353776484},{"$f":"'School Resources'!DL297","v":0},{"$f":"'School Resources'!DM297","v":0},{"$f":"'School Resources'!DN297","v":0},{"$f":"SUM(DI191:DL191)","v":165842.73353776484},{"$f":"'School Resources'!DO297","v":25630.240637654566},{"$f":"'School Resources'!DP297","v":0},{"$f":"'School Resources'!DQ297","v":0},{"$f":"'School Resources'!DR297","v":117750.43478572134},{"$f":"'School Resources'!DS297","v":0},{"$f":"'School Resources'!DT297","v":0},{"$f":"SUM(DQ191:DS191)","v":117750.43478572134},{"$f":"'School Resources'!DU297","v":0},{"$f":"'School Resources'!DV297","v":0},0,{"$f":"'School Resources'!EA297","v":34270.029873554777},{"$f":"'School Resources'!DW297","v":165842.73353776484},{"$f":"'School Resources'!DX297","v":0},165842.73353776484,{"$f":"'School Resources'!DY297","v":0},{"$f":"'School Resources'!DZ297","v":114531.45094899512},3018475.5338704865,{"$f":"'School Resources'!EC297","v":123601.16089840503},{"$f":"'School Resources'!ED297","v":0},{"$f":"'School Resources'!EE297","v":0},123601.16089840503,{"$f":"'School Resources'!EF297","v":0},{"$f":"'School Resources'!EG297","v":59812.519514171196},{"$f":"'School Resources'!EH297","v":0},{"$f":"'School Resources'!EI297","v":0},59812.519514171196,{"$f":"'School Resources'!EJ297","v":87961.925624077281},{"$f":"'School Resources'!EK297","v":0},{"$f":"'School Resources'!EL297","v":0},87961.925624077281,{"$f":"'School Resources'!EM297","v":72393.095261853363},{"$f":"'School Resources'!EN297","v":0},{"$f":"'School Resources'!EO297","v":0},72393.095261853363,{"$f":"'School Resources'!EP297","v":343768.70129850687},59812.519514171196,{"$f":"'School Resources'!EQ297","v":151123.7196562491},{"$f":"'School Resources'!ER297","v":132300.06623266544},{"$f":"'School Resources'!ES297","v":0},{"$f":"'School Resources'!ET297","v":13230.006623266545},{"$f":"'School Resources'!EU297","v":52920.02649306618},{"$f":"'School Resources'!EV297","v":16957.940162018298},{"$f":"'School Resources'!EW297","v":85064.323290730565},{"$f":"'School Resources'!EX297","v":451596.08245799609},{"$f":"'School Resources'!EY297","v":3962641.7984495396}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},{"$f":"'School Resources'!F314","v":1},{"$f":"'School Resources'!G314","v":1},{"$f":"'School Resources'!H314","v":0},{"$f":"'School Resources'!I314","v":2},{"$f":"'School Resources'!J314","v":"F"},{"$f":"'School Resources'!K314","v":"T"},{"$f":"'School Resources'!L314","v":0},{"$f":"'School Resources'!M314","v":0},{"$f":"'School Resources'!N314","v":0},{"$f":"'School Resources'!O314","v":"M"},{"$f":"'School Resources'!P314","v":0},{"$f":"'School Resources'!Q314","v":0},{"$f":"'School Resources'!R314","v":0},{"$f":"'School Resources'!S314","v":0},{"$f":"'School Resources'!T314","v":0},{"$f":"'School Resources'!U314","v":0},{"$f":"'School Resources'!V314","v":0},{"$f":"'School Resources'!W314","v":0},{"$f":"'School Resources'!X314","v":0},{"$f":"'School Resources'!Y314","v":0},{"$f":"'School Resources'!Z314","v":0},{"$f":"'School Resources'!AA314","v":0},{"$f":"'School Resources'!AB314","v":0},{"$f":"'School Resources'!AC314","v":0},{"$f":"'School Resources'!AD314","v":0},{"$f":"'School Resources'!AE314","v":0},{"$f":"'School Resources'!AF314","v":0},{"$f":"SUM(Q192:AC192)","v":0},{"$f":"'School Resources'!AG314","v":0},{"$f":"'School Resources'!AH314","v":0},{"$f":"'School Resources'!AI314","v":0},{"$f":"'School Resources'!AP314","v":0},0,{"$f":"'School Resources'!AQ314","v":0},{"$f":"'School Resources'!AR314","v":1},{"$f":"'School Resources'!AS314","v":0},{"$f":"'School Resources'!AJ314","v":0},{"$f":"'School Resources'!AU314","v":0},{"$f":"'School Resources'!AV314","v":0},{"$f":"'School Resources'!AW314","v":0},{"$f":"SUM(AR192:AT192)","v":0},{"$f":"'School Resources'!AX314","v":0},{"$f":"'School Resources'!AY314","v":0},{"$f":"'School Resources'!AZ314","v":0},{"$f":"'School Resources'!BA314","v":0},{"$f":"SUM(AV192:AY192)","v":0},{"$f":"'School Resources'!BB314","v":0},{"$f":"'School Resources'!BC314","v":0},{"$f":"'School Resources'!BD314","v":0},{"$f":"'School Resources'!BE314","v":0},{"$f":"'School Resources'!BF314","v":0},{"$f":"'School Resources'!BG314","v":0},{"$f":"SUM(BD192:BF192)","v":0},{"$f":"'School Resources'!BH314","v":0},{"$f":"'School Resources'!BI314","v":0},{"$f":"SUM(BH192:BI192)","v":0},{"$f":"'School Resources'!BJ314","v":0},{"$f":"'School Resources'!BK314","v":0},{"$f":"SUM(BK192:BL192)","v":0},{"$f":"'School Resources'!BL314","v":0},{"$f":"'School Resources'!BM314","v":0},{"$f":"'School Resources'!BN314","v":0},{"$f":"'School Resources'!BO314","v":0},{"$f":"'School Resources'!BP314","v":0},{"$f":"'School Resources'!BQ314","v":0},{"$f":"SUM(BQ192:BS192)","v":0},{"$f":"'School Resources'!BR314","v":1},{"$f":"'School Resources'!BS314","v":0},{"$f":"'School Resources'!BT314","v":0},{"$f":"'School Resources'!BU314","v":0},0,{"$f":"'School Resources'!BV314","v":0},{"$f":"'School Resources'!BW314","v":0},{"$f":"'School Resources'!BX314","v":0},{"$f":"SUM(BZ192:CB192)","v":0},{"$f":"'School Resources'!BY314","v":0},{"$f":"'School Resources'!BZ314","v":0},{"$f":"'School Resources'!CA314","v":0},{"$f":"SUM(CD192:CF192)","v":0},{"$f":"'School Resources'!CC314","v":0},{"$f":"'School Resources'!CD314","v":0},{"$f":"'School Resources'!CE314","v":0},{"$f":"'School Resources'!CF314","v":0},{"$f":"'School Resources'!CG314","v":0},{"$f":"'School Resources'!CH314","v":0},{"$f":"'School Resources'!CI314","v":0},{"$f":"'School Resources'!CJ314","v":0},{"$f":"'School Resources'!CK314","v":0},{"$f":"'School Resources'!CL314","v":0},{"$f":"'School Resources'!CM314","v":0},{"$f":"'School Resources'!CN314","v":0},{"$f":"'School Resources'!CO314","v":0},{"$f":"'School Resources'!CS314","v":0},{"$f":"'School Resources'!CT314","v":0},{"$f":"'School Resources'!CU314","v":0},{"$f":"'School Resources'!CV314","v":0},{"$f":"'School Resources'!DC314","v":0},0,{"$f":"'School Resources'!DD314","v":0},{"$f":"'School Resources'!DE314","v":75481.011303510648},{"$f":"'School Resources'!DF314","v":0},{"$f":"'School Resources'!CW314","v":0},{"$f":"'School Resources'!DH314","v":0},{"$f":"'School Resources'!DI314","v":0},{"$f":"'School Resources'!DJ314","v":0},{"$f":"SUM(DE192:DG192)","v":0},{"$f":"'School Resources'!DK314","v":0},{"$f":"'School Resources'!DL314","v":0},{"$f":"'School Resources'!DM314","v":0},{"$f":"'School Resources'!DN314","v":0},{"$f":"SUM(DI192:DL192)","v":0},{"$f":"'School Resources'!DO314","v":0},{"$f":"'School Resources'!DP314","v":0},{"$f":"'School Resources'!DQ314","v":0},{"$f":"'School Resources'!DR314","v":0},{"$f":"'School Resources'!DS314","v":0},{"$f":"'School Resources'!DT314","v":0},{"$f":"SUM(DQ192:DS192)","v":0},{"$f":"'School Resources'!DU314","v":0},{"$f":"'School Resources'!DV314","v":0},{"$f":"SUM(DU192:DV192)","v":0},{"$f":"'School Resources'!EA314","v":944.60360513439366},{"$f":"'School Resources'!DW314","v":0},{"$f":"'School Resources'!DX314","v":0},{"$f":"SUM(DY192:DZ192)","v":0},{"$f":"'School Resources'!DY314","v":0},{"$f":"'School Resources'!DZ314","v":0},75481.011303510648,{"$f":"'School Resources'!EC314","v":0},{"$f":"'School Resources'!ED314","v":0},{"$f":"'School Resources'!EE314","v":0},{"$f":"SUM(EE192:EG192)","v":0},{"$f":"'School Resources'!EF314","v":96690.898589615026},{"$f":"'School Resources'!EG314","v":0},{"$f":"'School Resources'!EH314","v":0},{"$f":"'School Resources'!EI314","v":0},0,{"$f":"'School Resources'!EJ314","v":0},{"$f":"'School Resources'!EK314","v":0},{"$f":"'School Resources'!EL314","v":0},{"$f":"SUM(EN192:EP192)","v":0},{"$f":"'School Resources'!EM314","v":0},{"$f":"'School Resources'!EN314","v":0},{"$f":"'School Resources'!EO314","v":0},{"$f":"SUM(ER192:ET192)","v":0},{"$f":"'School Resources'!EP314","v":96690.898589615026},96690.898589615026,{"$f":"'School Resources'!EQ314","v":671.86402848971727},{"$f":"'School Resources'!ER314","v":588.17805484619987},{"$f":"'School Resources'!ES314","v":0},{"$f":"'School Resources'!ET314","v":58.817805484619988},{"$f":"'School Resources'!EU314","v":235.27122193847995},{"$f":"'School Resources'!EV314","v":75.391407901135878},{"$f":"'School Resources'!EW314","v":821.18434785485601},{"$f":"'School Resources'!EX314","v":2450.7068665150091},{"$f":"'School Resources'!EY314","v":175567.22036477507}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},{"$f":"'School Resources'!F325","v":234.95500000000001},{"$f":"'School Resources'!G325","v":0},{"$f":"'School Resources'!H325","v":0},{"$f":"'School Resources'!I325","v":234.95500000000001},{"$f":"'School Resources'!J325","v":"F"},{"$f":"'School Resources'!K325","v":"F"},{"$f":"'School Resources'!L325","v":0},{"$f":"'School Resources'!M325","v":0},{"$f":"'School Resources'!N325","v":0},{"$f":"'School Resources'!O325","v":"E"},{"$f":"'School Resources'!P325","v":1.9756875},{"$f":"'School Resources'!Q325","v":2.7643125},{"$f":"'School Resources'!R325","v":2.352875},{"$f":"'School Resources'!S325","v":2.5703749999999999},{"$f":"'School Resources'!T325","v":2.4321250000000001},{"$f":"'School Resources'!U325","v":2.5893125000000001},{"$f":"'School Resources'!V325","v":0},{"$f":"'School Resources'!W325","v":0},{"$f":"'School Resources'!X325","v":0},{"$f":"'School Resources'!Y325","v":0},{"$f":"'School Resources'!Z325","v":0},{"$f":"'School Resources'!AA325","v":0},{"$f":"'School Resources'!AB325","v":0},{"$f":"'School Resources'!AC325","v":14.684687500000001},{"$f":"'School Resources'!AD325","v":0},{"$f":"'School Resources'!AE325","v":0},{"$f":"'School Resources'!AF325","v":14.684687500000001},14.684687500000001,{"$f":"'School Resources'!AG325","v":2.9369375000000004},{"$f":"'School Resources'!AH325","v":0},{"$f":"'School Resources'!AI325","v":0},{"$f":"'School Resources'!AP325","v":0},2.9369375000000004,{"$f":"'School Resources'!AQ325","v":0},{"$f":"'School Resources'!AR325","v":0},{"$f":"'School Resources'!AS325","v":0},{"$f":"'School Resources'!AJ325","v":0},{"$f":"'School Resources'!AU325","v":0},{"$f":"'School Resources'!AV325","v":0},{"$f":"'School Resources'!AW325","v":0},0,{"$f":"'School Resources'!AX325","v":0.09},{"$f":"'School Resources'!AY325","v":0},{"$f":"'School Resources'!AZ325","v":0},{"$f":"'School Resources'!BA325","v":0.72581597222222227},0.81581597222222224,{"$f":"'School Resources'!BB325","v":0},{"$f":"'School Resources'!BC325","v":0},{"$f":"'School Resources'!BD325","v":0},{"$f":"'School Resources'!BE325","v":0.81581597222222224},{"$f":"'School Resources'!BF325","v":0},{"$f":"'School Resources'!BG325","v":0},0.81581597222222224,{"$f":"'School Resources'!BH325","v":0},{"$f":"'School Resources'!BI325","v":0},0,{"$f":"'School Resources'!BJ325","v":0.09},{"$f":"'School Resources'!BK325","v":0.72581597222222227},0.81581597222222224,{"$f":"'School Resources'!BL325","v":0},{"$f":"'School Resources'!BM325","v":1.6316319444444445},{"$f":"'School Resources'!BN325","v":4.0790798611111114},{"$f":"'School Resources'!BO325","v":1},{"$f":"'School Resources'!BP325","v":0},{"$f":"'School Resources'!BQ325","v":0},1,{"$f":"'School Resources'!BR325","v":0},{"$f":"'School Resources'!BS325","v":0},{"$f":"'School Resources'!BT325","v":0},{"$f":"'School Resources'!BU325","v":0},0,{"$f":"'School Resources'!BV325","v":1},{"$f":"'School Resources'!BW325","v":0},{"$f":"'School Resources'!BX325","v":0},1,{"$f":"'School Resources'!BY325","v":0.81581597222222224},{"$f":"'School Resources'!BZ325","v":0},{"$f":"'School Resources'!CA325","v":0},0.81581597222222224,{"$f":"'School Resources'!CC325","v":183838.47387777243},{"$f":"'School Resources'!CD325","v":257220.33030084454},{"$f":"'School Resources'!CE325","v":218935.91432104714},{"$f":"'School Resources'!CF325","v":239174.37210772416},{"$f":"'School Resources'!CG325","v":226310.15698584786},{"$f":"'School Resources'!CH325","v":240936.51369087453},{"$f":"'School Resources'!CI325","v":0},{"$f":"'School Resources'!CJ325","v":0},{"$f":"'School Resources'!CK325","v":0},{"$f":"'School Resources'!CL325","v":0},{"$f":"'School Resources'!CM325","v":0},{"$f":"'School Resources'!CN325","v":0},{"$f":"'School Resources'!CO325","v":0},{"$f":"'School Resources'!CS325","v":1366415.7612841108},{"$f":"'School Resources'!CT325","v":273283.15225682216},{"$f":"'School Resources'!CU325","v":0},{"$f":"'School Resources'!CV325","v":0},{"$f":"'School Resources'!DC325","v":0},273283.15225682216,{"$f":"'School Resources'!DD325","v":0},{"$f":"'School Resources'!DE325","v":0},{"$f":"'School Resources'!DF325","v":0},{"$f":"'School Resources'!CW325","v":0},{"$f":"'School Resources'!DH325","v":0},{"$f":"'School Resources'!DI325","v":0},{"$f":"'School Resources'!DJ325","v":0},0,{"$f":"'School Resources'!DK325","v":8374.5342565560186},{"$f":"'School Resources'!DL325","v":0},{"$f":"'School Resources'!DM325","v":0},{"$f":"'School Resources'!DN325","v":67537.452481450135},75911.986738006148,{"$f":"'School Resources'!DO325","v":0},{"$f":"'School Resources'!DP325","v":0},{"$f":"'School Resources'!DQ325","v":0},{"$f":"'School Resources'!DR325","v":75911.986738006148},{"$f":"'School Resources'!DS325","v":0},{"$f":"'School Resources'!DT325","v":0},75911.986738006148,{"$f":"'School Resources'!DU325","v":0},{"$f":"'School Resources'!DV325","v":0},0,{"$f":"'School Resources'!EA325","v":17416.073211813691},{"$f":"'School Resources'!DW325","v":8374.5342565560186},{"$f":"'School Resources'!DX325","v":67537.452481450135},75911.986738006148,{"$f":"'School Resources'!DY325","v":0},{"$f":"'School Resources'!DZ325","v":73223.506938921375},1867434.8737549514,{"$f":"'School Resources'!EC325","v":143670.40950434766},{"$f":"'School Resources'!ED325","v":0},{"$f":"'School Resources'!EE325","v":0},143670.40950434766,{"$f":"'School Resources'!EF325","v":0},{"$f":"'School Resources'!EG325","v":0},{"$f":"'School Resources'!EH325","v":0},{"$f":"'School Resources'!EI325","v":0},0,{"$f":"'School Resources'!EJ325","v":63860.26970644539},{"$f":"'School Resources'!EK325","v":0},{"$f":"'School Resources'!EL325","v":0},63860.26970644539,{"$f":"'School Resources'!EM325","v":42548.174767390396},{"$f":"'School Resources'!EN325","v":0},{"$f":"'School Resources'!EO325","v":0},42548.174767390396,{"$f":"'School Resources'!EP325","v":250078.85397818344},0,{"$f":"'School Resources'!EQ325","v":78928.906406900758},{"$f":"'School Resources'!ER325","v":69097.687438194451},{"$f":"'School Resources'!ES325","v":0},{"$f":"'School Resources'!ET325","v":6909.7687438194453},{"$f":"'School Resources'!EU325","v":27639.074975277781},{"$f":"'School Resources'!EV325","v":8856.7941217056905},{"$f":"'School Resources'!EW325","v":5693.0477581250007},{"$f":"'School Resources'!EX325","v":197125.27944402312},{"$f":"'School Resources'!EY325","v":2405278.5873278929}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},{"$f":"'School Resources'!F334","v":324.54499999999996},{"$f":"'School Resources'!G334","v":0},{"$f":"'School Resources'!H334","v":0},{"$f":"'School Resources'!I334","v":324.54499999999996},{"$f":"'School Resources'!J334","v":"F"},{"$f":"'School Resources'!K334","v":"F"},{"$f":"'School Resources'!L334","v":0},{"$f":"'School Resources'!M334","v":0},{"$f":"'School Resources'!N334","v":0},{"$f":"'School Resources'!O334","v":"E"},{"$f":"'School Resources'!P334","v":3.4163541666666668},{"$f":"'School Resources'!Q334","v":3.3104583333333331},{"$f":"'School Resources'!R334","v":3.554979166666667},{"$f":"'School Resources'!S334","v":3.4320208333333331},{"$f":"'School Resources'!T334","v":3.2464375000000003},{"$f":"'School Resources'!U334","v":3.3238125000000003},{"$f":"'School Resources'!V334","v":0},{"$f":"'School Resources'!W334","v":0},{"$f":"'School Resources'!X334","v":0},{"$f":"'School Resources'!Y334","v":0},{"$f":"'School Resources'!Z334","v":0},{"$f":"'School Resources'!AA334","v":0},{"$f":"'School Resources'!AB334","v":0},{"$f":"'School Resources'!AC334","v":20.284062499999997},{"$f":"'School Resources'!AD334","v":0},{"$f":"'School Resources'!AE334","v":0},{"$f":"'School Resources'!AF334","v":20.284062499999997},20.284062499999997,{"$f":"'School Resources'!AG334","v":4.0568124999999995},{"$f":"'School Resources'!AH334","v":0},{"$f":"'School Resources'!AI334","v":0},{"$f":"'School Resources'!AP334","v":0},4.0568124999999995,{"$f":"'School Resources'!AQ334","v":0},{"$f":"'School Resources'!AR334","v":0},{"$f":"'School Resources'!AS334","v":0},{"$f":"'School Resources'!AJ334","v":0},{"$f":"'School Resources'!AU334","v":0},{"$f":"'School Resources'!AV334","v":0},{"$f":"'School Resources'!AW334","v":0},0,{"$f":"'School Resources'!AX334","v":1.52},{"$f":"'School Resources'!AY334","v":0},{"$f":"'School Resources'!AZ334","v":0},{"$f":"'School Resources'!BA334","v":0},1.52,{"$f":"'School Resources'!BB334","v":0.42},{"$f":"'School Resources'!BC334","v":0},{"$f":"'School Resources'!BD334","v":0},{"$f":"'School Resources'!BE334","v":1.1268923611111108},{"$f":"'School Resources'!BF334","v":0},{"$f":"'School Resources'!BG334","v":0},1.1268923611111108,{"$f":"'School Resources'!BH334","v":0},{"$f":"'School Resources'!BI334","v":0},0,{"$f":"'School Resources'!BJ334","v":1.52},{"$f":"'School Resources'!BK334","v":0},1.52,{"$f":"'School Resources'!BL334","v":0},{"$f":"'School Resources'!BM334","v":2.2537847222222216},{"$f":"'School Resources'!BN334","v":6.8406770833333326},{"$f":"'School Resources'!BO334","v":1},{"$f":"'School Resources'!BP334","v":0},{"$f":"'School Resources'!BQ334","v":0},1,{"$f":"'School Resources'!BR334","v":0},{"$f":"'School Resources'!BS334","v":0.12689236111111096},{"$f":"'School Resources'!BT334","v":0},{"$f":"'School Resources'!BU334","v":0},0.12689236111111096,{"$f":"'School Resources'!BV334","v":1.1268923611111108},{"$f":"'School Resources'!BW334","v":0},{"$f":"'School Resources'!BX334","v":0},1.1268923611111108,{"$f":"'School Resources'!BY334","v":1.1268923611111108},{"$f":"'School Resources'!BZ334","v":0},{"$f":"'School Resources'!CA334","v":0},1.1268923611111108,{"$f":"'School Resources'!CC334","v":254732.93314568221},{"$f":"'School Resources'!CD334","v":246837.04328270993},{"$f":"'School Resources'!CE334","v":265069.20132357266},{"$f":"'School Resources'!CF334","v":255901.08368216755},{"$f":"'School Resources'!CG334","v":242063.47067816273},{"$f":"'School Resources'!CH334","v":247832.76734373008},{"$f":"'School Resources'!CI334","v":0},{"$f":"'School Resources'!CJ334","v":0},{"$f":"'School Resources'!CK334","v":0},{"$f":"'School Resources'!CL334","v":0},{"$f":"'School Resources'!CM334","v":0},{"$f":"'School Resources'!CN334","v":0},{"$f":"'School Resources'!CO334","v":0},{"$f":"'School Resources'!CS334","v":1512436.499456025},{"$f":"'School Resources'!CT334","v":302487.29989120498},{"$f":"'School Resources'!CU334","v":0},{"$f":"'School Resources'!CV334","v":0},{"$f":"'School Resources'!DC334","v":0},302487.29989120498,{"$f":"'School Resources'!DD334","v":0},{"$f":"'School Resources'!DE334","v":0},{"$f":"'School Resources'!DF334","v":0},{"$f":"'School Resources'!CW334","v":0},{"$f":"'School Resources'!DH334","v":0},{"$f":"'School Resources'!DI334","v":0},{"$f":"'School Resources'!DJ334","v":0},0,{"$f":"'School Resources'!DK334","v":113335.45630581438},{"$f":"'School Resources'!DL334","v":0},{"$f":"'School Resources'!DM334","v":0},{"$f":"'School Resources'!DN334","v":0},113335.45630581438,{"$f":"'School Resources'!DO334","v":31316.376084501342},{"$f":"'School Resources'!DP334","v":0},{"$f":"'School Resources'!DQ334","v":0},{"$f":"'School Resources'!DR334","v":84024.24996977915},{"$f":"'School Resources'!DS334","v":0},{"$f":"'School Resources'!DT334","v":0},84024.24996977915,{"$f":"'School Resources'!DU334","v":0},{"$f":"'School Resources'!DV334","v":0},0,{"$f":"'School Resources'!EA334","v":24825.009271086354},{"$f":"'School Resources'!DW334","v":113335.45630581438},{"$f":"'School Resources'!DX334","v":0},113335.45630581438,{"$f":"'School Resources'!DY334","v":0},{"$f":"'School Resources'!DZ334","v":80726.226352390848},2156935.3380131391,{"$f":"'School Resources'!EC334","v":115778.1216769427},{"$f":"'School Resources'!ED334","v":0},{"$f":"'School Resources'!EE334","v":0},115778.1216769427,{"$f":"'School Resources'!EF334","v":0},{"$f":"'School Resources'!EG334","v":12615.345771987179},{"$f":"'School Resources'!EH334","v":0},{"$f":"'School Resources'!EI334","v":0},12615.345771987179,{"$f":"'School Resources'!EJ334","v":61833.183496915422},{"$f":"'School Resources'!EK334","v":0},{"$f":"'School Resources'!EL334","v":0},61833.183496915422,{"$f":"'School Resources'!EM334","v":50975.884812422199},{"$f":"'School Resources'!EN334","v":0},{"$f":"'School Resources'!EO334","v":0},50975.884812422199,{"$f":"'School Resources'!EP334","v":241202.53575826751},12615.345771987179,{"$f":"'School Resources'!EQ334","v":109025.05556309763},{"$f":"'School Resources'!ER334","v":95445.123405029954},{"$f":"'School Resources'!ES334","v":0},{"$f":"'School Resources'!ET334","v":9544.5123405029954},{"$f":"'School Resources'!EU334","v":38178.049362011981},{"$f":"'School Resources'!EV334","v":12233.95223863707},{"$f":"'School Resources'!EW334","v":7863.847054375},{"$f":"'School Resources'!EX334","v":272290.53996365459},{"$f":"'School Resources'!EY334","v":2775979.6493585389}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},{"$f":"'School Resources'!F342","v":0},{"$f":"'School Resources'!G342","v":0},{"$f":"'School Resources'!H342","v":223.72166666666664},{"$f":"'School Resources'!I342","v":223.72166666666664},{"$f":"'School Resources'!J342","v":"F"},{"$f":"'School Resources'!K342","v":"F"},{"$f":"'School Resources'!L342","v":0},{"$f":"'School Resources'!M342","v":0},{"$f":"'School Resources'!N342","v":0},{"$f":"'School Resources'!O342","v":"H"},{"$f":"'School Resources'!P342","v":0},{"$f":"'School Resources'!Q342","v":0},{"$f":"'School Resources'!R342","v":0},{"$f":"'School Resources'!S342","v":0},{"$f":"'School Resources'!T342","v":0},{"$f":"'School Resources'!U342","v":0},{"$f":"'School Resources'!V342","v":0},{"$f":"'School Resources'!W342","v":0},{"$f":"'School Resources'!X342","v":0},{"$f":"'School Resources'!Y342","v":2.5107301587301585},{"$f":"'School Resources'!Z342","v":2.7968253968253967},{"$f":"'School Resources'!AA342","v":2.6303174603174599},{"$f":"'School Resources'!AB342","v":2.7155396825396827},{"$f":"'School Resources'!AC342","v":0},{"$f":"'School Resources'!AD342","v":0},{"$f":"'School Resources'!AE342","v":10.653412698412698},{"$f":"'School Resources'!AF342","v":10.653412698412698},10.653412698412698,{"$f":"'School Resources'!AG342","v":0},{"$f":"'School Resources'!AH342","v":0},{"$f":"'School Resources'!AI342","v":3.5156261904761905},{"$f":"'School Resources'!AP342","v":0},3.5156261904761905,{"$f":"'School Resources'!AQ342","v":0},{"$f":"'School Resources'!AR342","v":0},{"$f":"'School Resources'!AS342","v":0},{"$f":"'School Resources'!AJ342","v":0.43831428571428566},{"$f":"'School Resources'!AU342","v":0},{"$f":"'School Resources'!AV342","v":0},{"$f":"'School Resources'!AW342","v":0},0,{"$f":"'School Resources'!AX342","v":0},{"$f":"'School Resources'!AY342","v":0},{"$f":"'School Resources'!AZ342","v":0.48},{"$f":"'School Resources'!BA342","v":0.23022751322751311},0.7102275132275131,{"$f":"'School Resources'!BB342","v":0},{"$f":"'School Resources'!BC342","v":0},{"$f":"'School Resources'!BD342","v":0},{"$f":"'School Resources'!BE342","v":0},{"$f":"'School Resources'!BF342","v":0},{"$f":"'School Resources'!BG342","v":1},1,{"$f":"'School Resources'!BH342","v":0},{"$f":"'School Resources'!BI342","v":0.7102275132275131},0.7102275132275131,{"$f":"'School Resources'!BJ342","v":0.48},{"$f":"'School Resources'!BK342","v":0.23022751322751311},0.7102275132275131,{"$f":"'School Resources'!BL342","v":0.8948866666666665},{"$f":"'School Resources'!BM342","v":1.7755687830687827},{"$f":"'School Resources'!BN342","v":5.8011379894179891},{"$f":"'School Resources'!BO342","v":0},{"$f":"'School Resources'!BP342","v":0},{"$f":"'School Resources'!BQ342","v":1},1,{"$f":"'School Resources'!BR342","v":0},{"$f":"'School Resources'!BS342","v":0},{"$f":"'School Resources'!BT342","v":0},{"$f":"'School Resources'!BU342","v":0},0,{"$f":"'School Resources'!BV342","v":0},{"$f":"'School Resources'!BW342","v":0},{"$f":"'School Resources'!BX342","v":1},1,{"$f":"'School Resources'!BY342","v":0},{"$f":"'School Resources'!BZ342","v":0},{"$f":"'School Resources'!CA342","v":1.4204550264550262},1.4204550264550262,{"$f":"'School Resources'!CC342","v":0},{"$f":"'School Resources'!CD342","v":0},{"$f":"'School Resources'!CE342","v":0},{"$f":"'School Resources'!CF342","v":0},{"$f":"'School Resources'!CG342","v":0},{"$f":"'School Resources'!CH342","v":0},{"$f":"'School Resources'!CI342","v":0},{"$f":"'School Resources'!CJ342","v":0},{"$f":"'School Resources'!CK342","v":0},{"$f":"'School Resources'!CL342","v":187270.26534578938},{"$f":"'School Resources'!CM342","v":208609.52833507035},{"$f":"'School Resources'!CN342","v":196190.03938935589},{"$f":"'School Resources'!CO342","v":202546.59192982694},{"$f":"'School Resources'!CS342","v":794616.42500004254},{"$f":"'School Resources'!CT342","v":0},{"$f":"'School Resources'!CU342","v":0},{"$f":"'School Resources'!CV342","v":262223.42025001405},{"$f":"'School Resources'!DC342","v":0},262223.42025001405,{"$f":"'School Resources'!DD342","v":0},{"$f":"'School Resources'!DE342","v":0},{"$f":"'School Resources'!DF342","v":0},{"$f":"'School Resources'!CW342","v":32692.972721560531},{"$f":"'School Resources'!DH342","v":0},{"$f":"'School Resources'!DI342","v":0},{"$f":"'School Resources'!DJ342","v":0},0,{"$f":"'School Resources'!DK342","v":0},{"$f":"'School Resources'!DL342","v":0},{"$f":"'School Resources'!DM342","v":35802.225521296983},{"$f":"'School Resources'!DN342","v":17172.202812039184},52974.428333336167,{"$f":"'School Resources'!DO342","v":0},{"$f":"'School Resources'!DP342","v":0},{"$f":"'School Resources'!DQ342","v":0},{"$f":"'School Resources'!DR342","v":0},{"$f":"'School Resources'!DS342","v":0},{"$f":"'School Resources'!DT342","v":74587.96983603538},74587.96983603538,{"$f":"'School Resources'!DU342","v":0},{"$f":"'School Resources'!DV342","v":50578.755768332667},50578.755768332667,{"$f":"'School Resources'!EA342","v":14469.041939661834},{"$f":"'School Resources'!DW342","v":35802.225521296983},{"$f":"'School Resources'!DX342","v":17172.202812039184},52974.428333336167,{"$f":"'School Resources'!DY342","v":66747.779700003564},{"$f":"'School Resources'!DZ342","v":62970.944698529049},1336817.4241743286,{"$f":"'School Resources'!EC342","v":0},{"$f":"'School Resources'!ED342","v":0},{"$f":"'School Resources'!EE342","v":109088.78947613911},109088.78947613911,{"$f":"'School Resources'!EF342","v":0},{"$f":"'School Resources'!EG342","v":0},{"$f":"'School Resources'!EH342","v":0},{"$f":"'School Resources'!EI342","v":0},0,{"$f":"'School Resources'!EJ342","v":0},{"$f":"'School Resources'!EK342","v":0},{"$f":"'School Resources'!EL342","v":53123.548706714479},53123.548706714479,{"$f":"'School Resources'!EM342","v":0},{"$f":"'School Resources'!EN342","v":0},{"$f":"'School Resources'!EO342","v":62348.730739480234},62348.730739480234,{"$f":"'School Resources'!EP342","v":224561.06892233383},0,{"$f":"'School Resources'!EQ342","v":92022.452891130204},{"$f":"'School Resources'!ER342","v":65794.087363474944},{"$f":"'School Resources'!ES342","v":34833.749404914408},{"$f":"'School Resources'!ET342","v":6579.4087363474946},{"$f":"'School Resources'!EU342","v":26317.634945389978},{"$f":"'School Resources'!EV342","v":8433.3457139943093},{"$f":"'School Resources'!EW342","v":276908.92584641726},{"$f":"'School Resources'!EX342","v":510889.60490166862},{"$f":"'School Resources'!EY342","v":2200286.8404048542}]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},{"$f":"'School Resources'!F349","v":0},{"$f":"'School Resources'!G349","v":319.27200000000005},{"$f":"'School Resources'!H349","v":0},{"$f":"'School Resources'!I349","v":319.27200000000005},{"$f":"'School Resources'!J349","v":"F"},{"$f":"'School Resources'!K349","v":"F"},{"$f":"'School Resources'!L349","v":0},{"$f":"'School Resources'!M349","v":0},{"$f":"'School Resources'!N349","v":0},{"$f":"'School Resources'!O349","v":"M"},{"$f":"'School Resources'!P349","v":0},{"$f":"'School Resources'!Q349","v":0},{"$f":"'School Resources'!R349","v":0},{"$f":"'School Resources'!S349","v":0},{"$f":"'School Resources'!T349","v":0},{"$f":"'School Resources'!U349","v":0},{"$f":"'School Resources'!V349","v":4.9576825396825397},{"$f":"'School Resources'!W349","v":5.2088571428571431},{"$f":"'School Resources'!X349","v":5.036888888888889},{"$f":"'School Resources'!Y349","v":0},{"$f":"'School Resources'!Z349","v":0},{"$f":"'School Resources'!AA349","v":0},{"$f":"'School Resources'!AB349","v":0},{"$f":"'School Resources'!AC349","v":0},{"$f":"'School Resources'!AD349","v":15.203428571428571},{"$f":"'School Resources'!AE349","v":0},{"$f":"'School Resources'!AF349","v":15.203428571428571},15.203428571428571,{"$f":"'School Resources'!AG349","v":0},{"$f":"'School Resources'!AH349","v":5.017131428571429},{"$f":"'School Resources'!AI349","v":0},{"$f":"'School Resources'!AP349","v":0},{"$f":"IF(D197=\"NA\",0,AI197+AJ197+AK197+AL197)","v":5.017131428571429},{"$f":"'School Resources'!AQ349","v":0},{"$f":"'School Resources'!AR349","v":0},{"$f":"'School Resources'!AS349","v":0},{"$f":"'School Resources'!AJ349","v":0},{"$f":"'School Resources'!AU349","v":0},{"$f":"'School Resources'!AV349","v":0},{"$f":"'School Resources'!AW349","v":0},0,{"$f":"'School Resources'!AX349","v":0},{"$f":"'School Resources'!AY349","v":1.81},{"$f":"'School Resources'!AZ349","v":0},{"$f":"'School Resources'!BA349","v":0},1.81,{"$f":"'School Resources'!BB349","v":0.09},{"$f":"'School Resources'!BC349","v":0},{"$f":"'School Resources'!BD349","v":0},{"$f":"'School Resources'!BE349","v":0},{"$f":"'School Resources'!BF349","v":1},{"$f":"'School Resources'!BG349","v":0},1,{"$f":"'School Resources'!BH349","v":1.0135619047619049},{"$f":"'School Resources'!BI349","v":0},1.0135619047619049,{"$f":"'School Resources'!BJ349","v":1.81},{"$f":"'School Resources'!BK349","v":0},1.81,{"$f":"'School Resources'!BL349","v":1.2770880000000002},{"$f":"'School Resources'!BM349","v":2.0271238095238098},{"$f":"'School Resources'!BN349","v":9.0277737142857148},{"$f":"'School Resources'!BO349","v":0},{"$f":"'School Resources'!BP349","v":1},{"$f":"'School Resources'!BQ349","v":0},1,{"$f":"'School Resources'!BR349","v":0},{"$f":"'School Resources'!BS349","v":0},{"$f":"'School Resources'!BT349","v":1.3561904761904916E-2},{"$f":"'School Resources'!BU349","v":0},1.3561904761904916E-2,{"$f":"'School Resources'!BV349","v":0},{"$f":"'School Resources'!BW349","v":1.0135619047619049},{"$f":"'School Resources'!BX349","v":0},1.0135619047619049,{"$f":"'School Resources'!BY349","v":0},{"$f":"'School Resources'!BZ349","v":1.0135619047619049},{"$f":"'School Resources'!CA349","v":0},1.0135619047619049,{"$f":"'School Resources'!CC349","v":0},{"$f":"'School Resources'!CD349","v":0},{"$f":"'School Resources'!CE349","v":0},{"$f":"'School Resources'!CF349","v":0},{"$f":"'School Resources'!CG349","v":0},{"$f":"'School Resources'!CH349","v":0},{"$f":"'School Resources'!CI349","v":379645.39200345054},{"$f":"'School Resources'!CJ349","v":398879.63702020381},{"$f":"'School Resources'!CK349","v":385710.79156320781},{"$f":"'School Resources'!CL349","v":0},{"$f":"'School Resources'!CM349","v":0},{"$f":"'School Resources'!CN349","v":0},{"$f":"'School Resources'!CO349","v":0},{"$f":"'School Resources'!CS349","v":1164235.820586862},{"$f":"'School Resources'!CT349","v":0},{"$f":"'School Resources'!CU349","v":384197.82079366455},{"$f":"'School Resources'!CV349","v":0},{"$f":"'School Resources'!DC349","v":0},{"$f":"CV197+CW197+CX197+CY197","v":384197.82079366455},{"$f":"'School Resources'!DD349","v":0},{"$f":"'School Resources'!DE349","v":0},{"$f":"'School Resources'!DF349","v":0},{"$f":"'School Resources'!CW349","v":0},{"$f":"'School Resources'!DH349","v":0},{"$f":"'School Resources'!DI349","v":0},{"$f":"'School Resources'!DJ349","v":0},0,{"$f":"'School Resources'!DK349","v":0},{"$f":"'School Resources'!DL349","v":138604.71178339043},{"$f":"'School Resources'!DM349","v":0},{"$f":"'School Resources'!DN349","v":0},138604.71178339043,{"$f":"'School Resources'!DO349","v":6891.9469947542202},{"$f":"'School Resources'!DP349","v":0},{"$f":"'School Resources'!DQ349","v":0},{"$f":"'School Resources'!DR349","v":0},{"$f":"'School Resources'!DS349","v":76577.188830602448},{"$f":"'School Resources'!DT349","v":0},76577.188830602448,{"$f":"'School Resources'!DU349","v":65769.653788295167},{"$f":"'School Resources'!DV349","v":0},{"$f":"SUM(DU197:DV197)","v":65769.653788295167},{"$f":"'School Resources'!EA349","v":20895.160723591664},{"$f":"'School Resources'!DW349","v":138604.71178339043},{"$f":"'School Resources'!DX349","v":0},{"$f":"SUM(DY197:DZ197)","v":138604.71178339043},{"$f":"'School Resources'!DY349","v":97795.808929296443},{"$f":"'School Resources'!DZ349","v":74307.17262299452},2006908.0097019607,{"$f":"'School Resources'!EC349","v":0},{"$f":"'School Resources'!ED349","v":112854.09002924462},{"$f":"'School Resources'!EE349","v":0},{"$f":"SUM(EE197:EG197)","v":112854.09002924462},{"$f":"'School Resources'!EF349","v":0},{"$f":"'School Resources'!EG349","v":0},{"$f":"'School Resources'!EH349","v":1306.4190565009253},{"$f":"'School Resources'!EI349","v":0},1306.4190565009253,{"$f":"'School Resources'!EJ349","v":0},{"$f":"'School Resources'!EK349","v":54457.37184338818},{"$f":"'School Resources'!EL349","v":0},{"$f":"SUM(EN197:EP197)","v":54457.37184338818},{"$f":"'School Resources'!EM349","v":0},{"$f":"'School Resources'!EN349","v":44960.405349961031},{"$f":"'School Resources'!EO349","v":0},{"$f":"SUM(ER197:ET197)","v":44960.405349961031},{"$f":"'School Resources'!EP349","v":213578.28627909475},1306.4190565009253,{"$f":"'School Resources'!EQ349","v":107253.68605198452},{"$f":"'School Resources'!ER349","v":93894.391963427974},{"$f":"'School Resources'!ES349","v":0},{"$f":"'School Resources'!ET349","v":9389.439196342797},{"$f":"'School Resources'!EU349","v":37557.756785371188},{"$f":"'School Resources'!EV349","v":12035.182791705729},{"$f":"'School Resources'!EW349","v":96445.456199398963},{"$f":"'School Resources'!EX349","v":356575.91298823117},{"$f":"'School Resources'!EY349","v":2738034.196104168}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D198=\"NA\",0,AI198+AJ198+AK198+AL198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV198+CW198+CX198+CY198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},{"$f":"'School Resources'!F355","v":0},{"$f":"'School Resources'!G355","v":0},{"$f":"'School Resources'!H355","v":245.06200000000001},{"$f":"'School Resources'!I355","v":245.06200000000001},{"$f":"'School Resources'!J355","v":"F"},{"$f":"'School Resources'!K355","v":"F"},{"$f":"'School Resources'!L355","v":0},{"$f":"'School Resources'!M355","v":0},{"$f":"'School Resources'!N355","v":0},{"$f":"'School Resources'!O355","v":"H"},{"$f":"'School Resources'!P355","v":0},{"$f":"'School Resources'!Q355","v":0},{"$f":"'School Resources'!R355","v":0},{"$f":"'School Resources'!S355","v":0},{"$f":"'School Resources'!T355","v":0},{"$f":"'School Resources'!U355","v":0},{"$f":"'School Resources'!V355","v":0},{"$f":"'School Resources'!W355","v":0},{"$f":"'School Resources'!X355","v":0},{"$f":"'School Resources'!Y355","v":3.3785238095238093},{"$f":"'School Resources'!Z355","v":3.0444285714285715},{"$f":"'School Resources'!AA355","v":2.4096666666666668},{"$f":"'School Resources'!AB355","v":2.8369999999999997},{"$f":"'School Resources'!AC355","v":0},{"$f":"'School Resources'!AD355","v":0},{"$f":"'School Resources'!AE355","v":11.669619047619047},{"$f":"'School Resources'!AF355","v":11.669619047619047},{"$f":"SUM(Q199:AC199)","v":11.669619047619047},{"$f":"'School Resources'!AG355","v":0},{"$f":"'School Resources'!AH355","v":0},{"$f":"'School Resources'!AI355","v":3.8509742857142859},{"$f":"'School Resources'!AP355","v":0},{"$f":"IF(D199=\"NA\",0,AI199+AJ199+AK199+AL199)","v":3.8509742857142859},{"$f":"'School Resources'!AQ355","v":0},{"$f":"'School Resources'!AR355","v":0},{"$f":"'School Resources'!AS355","v":0},{"$f":"'School Resources'!AJ355","v":0.4598571428571428},{"$f":"'School Resources'!AU355","v":0},{"$f":"'School Resources'!AV355","v":0},{"$f":"'School Resources'!AW355","v":0},{"$f":"SUM(AR199:AT199)","v":0},{"$f":"'School Resources'!AX355","v":0},{"$f":"'School Resources'!AY355","v":0},{"$f":"'School Resources'!AZ355","v":0.77},{"$f":"'School Resources'!BA355","v":7.9746031746031898E-3},{"$f":"SUM(AV199:AY199)","v":0.77797460317460321},{"$f":"'School Resources'!BB355","v":0.01},{"$f":"'School Resources'!BC355","v":0},{"$f":"'School Resources'!BD355","v":0},{"$f":"'School Resources'!BE355","v":0},{"$f":"'School Resources'!BF355","v":0},{"$f":"'School Resources'!BG355","v":1},{"$f":"SUM(BD199:BF199)","v":1},{"$f":"'School Resources'!BH355","v":0},{"$f":"'School Resources'!BI355","v":0.77797460317460321},{"$f":"SUM(BH199:BI199)","v":0.77797460317460321},{"$f":"'School Resources'!BJ355","v":0.77},{"$f":"'School Resources'!BK355","v":7.9746031746031898E-3},{"$f":"SUM(BK199:BL199)","v":0.77797460317460321},{"$f":"'School Resources'!BL355","v":0.98024800000000001},{"$f":"'School Resources'!BM355","v":1.944936507936508},{"$f":"'School Resources'!BN355","v":6.2691083174603177},{"$f":"'School Resources'!BO355","v":0},{"$f":"'School Resources'!BP355","v":0},{"$f":"'School Resources'!BQ355","v":1},{"$f":"SUM(BQ199:BS199)","v":1},{"$f":"'School Resources'!BR355","v":0},{"$f":"'School Resources'!BS355","v":0},{"$f":"'School Resources'!BT355","v":0},{"$f":"'School Resources'!BU355","v":0},{"$f":"SUM(BV199:BX199)","v":0},{"$f":"'School Resources'!BV355","v":0},{"$f":"'School Resources'!BW355","v":0},{"$f":"'School Resources'!BX355","v":1},{"$f":"SUM(BZ199:CB199)","v":1},{"$f":"'School Resources'!BY355","v":0},{"$f":"'School Resources'!BZ355","v":0},{"$f":"'School Resources'!CA355","v":1.5559492063492064},{"$f":"SUM(CD199:CF199)","v":1.5559492063492064},{"$f":"'School Resources'!CC355","v":0},{"$f":"'School Resources'!CD355","v":0},{"$f":"'School Resources'!CE355","v":0},{"$f":"'School Resources'!CF355","v":0},{"$f":"'School Resources'!CG355","v":0},{"$f":"'School Resources'!CH355","v":0},{"$f":"'School Resources'!CI355","v":0},{"$f":"'School Resources'!CJ355","v":0},{"$f":"'School Resources'!CK355","v":0},{"$f":"'School Resources'!CL355","v":247786.72328317809},{"$f":"'School Resources'!CM355","v":223283.6062476346},{"$f":"'School Resources'!CN355","v":176729.08086510963},{"$f":"'School Resources'!CO355","v":208070.43951348012},{"$f":"'School Resources'!CS355","v":855869.84990940243},{"$f":"'School Resources'!CT355","v":0},{"$f":"'School Resources'!CU355","v":0},{"$f":"'School Resources'!CV355","v":282437.05047010281},{"$f":"'School Resources'!DC355","v":0},{"$f":"CV199+CW199+CX199+CY199","v":282437.05047010281},{"$f":"'School Resources'!DD355","v":0},{"$f":"'School Resources'!DE355","v":0},{"$f":"'School Resources'!DF355","v":0},{"$f":"'School Resources'!CW355","v":33726.710549065538},{"$f":"'School Resources'!DH355","v":0},{"$f":"'School Resources'!DI355","v":0},{"$f":"'School Resources'!DJ355","v":0},{"$f":"SUM(DE199:DG199)","v":0},{"$f":"'School Resources'!DK355","v":0},{"$f":"'School Resources'!DL355","v":0},{"$f":"'School Resources'!DM355","v":56473.118937391511},{"$f":"'School Resources'!DN355","v":584.87105656865697},{"$f":"SUM(DI199:DL199)","v":57057.989993960167},{"$f":"'School Resources'!DO355","v":733.41712905703264},{"$f":"'School Resources'!DP355","v":0},{"$f":"'School Resources'!DQ355","v":0},{"$f":"'School Resources'!DR355","v":0},{"$f":"'School Resources'!DS355","v":0},{"$f":"'School Resources'!DT355","v":73341.712905703258},{"$f":"SUM(DQ199:DS199)","v":73341.712905703258},{"$f":"'School Resources'!DU355","v":0},{"$f":"'School Resources'!DV355","v":48021.075935897345},{"$f":"SUM(DU199:DV199)","v":48021.075935897345},{"$f":"'School Resources'!EA355","v":15839.514782394237},{"$f":"'School Resources'!DW355","v":56473.118937391511},{"$f":"'School Resources'!DX355","v":584.87105656865697},{"$f":"SUM(DY199:DZ199)","v":57057.989993960167},{"$f":"'School Resources'!DY355","v":71893.067392389814},{"$f":"'School Resources'!DZ355","v":70831.567849356332},1432117.7883436412,{"$f":"'School Resources'!EC355","v":0},{"$f":"'School Resources'!ED355","v":0},{"$f":"'School Resources'!EE355","v":109905.84712940863},{"$f":"SUM(EE199:EG199)","v":109905.84712940863},{"$f":"'School Resources'!EF355","v":0},{"$f":"'School Resources'!EG355","v":0},{"$f":"'School Resources'!EH355","v":0},{"$f":"'School Resources'!EI355","v":0},0,{"$f":"'School Resources'!EJ355","v":0},{"$f":"'School Resources'!EK355","v":0},{"$f":"'School Resources'!EL355","v":54604.646295094943},{"$f":"SUM(EN199:EP199)","v":54604.646295094943},{"$f":"'School Resources'!EM355","v":0},{"$f":"'School Resources'!EN355","v":0},{"$f":"'School Resources'!EO355","v":70066.742343506223},{"$f":"SUM(ER199:ET199)","v":70066.742343506223},{"$f":"'School Resources'!EP355","v":234577.23576800979},{"$f":"EI199+EJ199+EK199+EL199","v":0},{"$f":"'School Resources'!EQ355","v":100800.27869632424},{"$f":"'School Resources'!ER355","v":72070.045238359715},{"$f":"'School Resources'!ES355","v":33105.704395271132},{"$f":"'School Resources'!ET355","v":7207.0045238359726},{"$f":"'School Resources'!EU355","v":28828.01809534389},{"$f":"'School Resources'!EV355","v":9237.7846015340801},{"$f":"'School Resources'!EW355","v":291792.56480830419},{"$f":"'School Resources'!EX355","v":543041.40035897319},{"$f":"'School Resources'!EY355","v":2344428.5830382719}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D200=\"NA\",0,AI200+AJ200+AK200+AL200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CV200+CW200+CX200+CY200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[5]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!F10","v":35.547333333333334},{"$f":"'School Resources'!G10","v":0},{"$f":"'School Resources'!H10","v":0},{"$f":"'School Resources'!I10","v":35.547333333333334},{"$f":"'School Resources'!J10","v":"F"},{"$f":"'School Resources'!K10","v":"T"},{"$f":"'School Resources'!L10","v":0},{"$f":"'School Resources'!M10","v":0},{"$f":"'School Resources'!N10","v":1},{"$f":"'School Resources'!O10","v":"E"},{"$f":"'School Resources'!P10","v":0},{"$f":"'School Resources'!Q10","v":0},{"$f":"'School Resources'!R10","v":0},{"$f":"'School Resources'!S10","v":0},{"$f":"'School Resources'!T10","v":0},{"$f":"'School Resources'!U10","v":0},{"$f":"'School Resources'!V10","v":0},{"$f":"'School Resources'!W10","v":0},{"$f":"'School Resources'!X10","v":0},{"$f":"'School Resources'!Y10","v":0},{"$f":"'School Resources'!Z10","v":0},{"$f":"'School Resources'!AA10","v":0},{"$f":"'School Resources'!AB10","v":0},{"$f":"'School Resources'!AC10","v":0},{"$f":"'School Resources'!AD10","v":0},{"$f":"'School Resources'!AE10","v":0},{"$f":"'School Resources'!AF10","v":0},{"$f":"SUM(Q202:AC202)","v":0},{"$f":"'School Resources'!AG10","v":0},{"$f":"'School Resources'!AH10","v":0},{"$f":"'School Resources'!AI10","v":0},{"$f":"'School Resources'!AP10","v":0},{"$f":"IF(D202=\"NA\",0,AI202+AJ202+AK202+AL202)","v":0},{"$f":"'School Resources'!AQ10","v":0},{"$f":"'School Resources'!AR10","v":5.0781904761904766},{"$f":"'School Resources'!AS10","v":0},{"$f":"'School Resources'!AJ10","v":0},{"$f":"'School Resources'!AU10","v":0},{"$f":"'School Resources'!AV10","v":0},{"$f":"'School Resources'!AW10","v":0},{"$f":"SUM(AR202:AT202)","v":0},{"$f":"'School Resources'!AX10","v":0},{"$f":"'School Resources'!AY10","v":0},{"$f":"'School Resources'!AZ10","v":0},{"$f":"'School Resources'!BA10","v":0},{"$f":"SUM(AV202:AY202)","v":0},{"$f":"'School Resources'!BB10","v":0},{"$f":"'School Resources'!BC10","v":0},{"$f":"'School Resources'!BD10","v":0},{"$f":"'School Resources'!BE10","v":0},{"$f":"'School Resources'!BF10","v":0},{"$f":"'School Resources'!BG10","v":0},{"$f":"SUM(BD202:BF202)","v":0},{"$f":"'School Resources'!BH10","v":0},{"$f":"'School Resources'!BI10","v":0},{"$f":"SUM(BH202:BI202)","v":0},{"$f":"'School Resources'!BJ10","v":0},{"$f":"'School Resources'!BK10","v":0},{"$f":"SUM(BK202:BL202)","v":0},{"$f":"'School Resources'!BL10","v":0},{"$f":"'School Resources'!BM10","v":0},{"$f":"'School Resources'!BN10","v":0},{"$f":"'School Resources'!BO10","v":0},{"$f":"'School Resources'!BP10","v":0},{"$f":"'School Resources'!BQ10","v":0},{"$f":"SUM(BQ202:BS202)","v":0},{"$f":"'School Resources'!BR10","v":1},{"$f":"'School Resources'!BS10","v":0},{"$f":"'School Resources'!BT10","v":0},{"$f":"'School Resources'!BU10","v":0},{"$f":"SUM(BV202:BX202)","v":0},{"$f":"'School Resources'!BV10","v":0},{"$f":"'School Resources'!BW10","v":0},{"$f":"'School Resources'!BX10","v":0},{"$f":"SUM(BZ202:CB202)","v":0},{"$f":"'School Resources'!BY10","v":0},{"$f":"'School Resources'!BZ10","v":0},{"$f":"'School Resources'!CA10","v":0},{"$f":"SUM(CD202:CF202)","v":0},{"$f":"'School Resources'!CC10","v":0},{"$f":"'School Resources'!CD10","v":0},{"$f":"'School Resources'!CE10","v":0},{"$f":"'School Resources'!CF10","v":0},{"$f":"'School Resources'!CG10","v":0},{"$f":"'School Resources'!CH10","v":0},{"$f":"'School Resources'!CI10","v":0},{"$f":"'School Resources'!CJ10","v":0},{"$f":"'School Resources'!CK10","v":0},{"$f":"'School Resources'!CL10","v":0},{"$f":"'School Resources'!CM10","v":0},{"$f":"'School Resources'!CN10","v":0},{"$f":"'School Resources'!CO10","v":0},{"$f":"'School Resources'!CS10","v":0},{"$f":"'School Resources'!CT10","v":0},{"$f":"'School Resources'!CU10","v":0},{"$f":"'School Resources'!CV10","v":0},{"$f":"'School Resources'!DC10","v":0},{"$f":"CV202+CW202+CX202+CY202","v":0},{"$f":"'School Resources'!DD10","v":0},{"$f":"'School Resources'!DE10","v":366819.53724227409},{"$f":"'School Resources'!DF10","v":0},{"$f":"'School Resources'!CW10","v":0},{"$f":"'School Resources'!DH10","v":0},{"$f":"'School Resources'!DI10","v":0},{"$f":"'School Resources'!DJ10","v":0},{"$f":"SUM(DE202:DG202)","v":0},{"$f":"'School Resources'!DK10","v":0},{"$f":"'School Resources'!DL10","v":0},{"$f":"'School Resources'!DM10","v":0},{"$f":"'School Resources'!DN10","v":0},{"$f":"SUM(DI202:DL202)","v":0},{"$f":"'School Resources'!DO10","v":0},{"$f":"'School Resources'!DP10","v":0},{"$f":"'School Resources'!DQ10","v":0},{"$f":"'School Resources'!DR10","v":0},{"$f":"'School Resources'!DS10","v":0},{"$f":"'School Resources'!DT10","v":0},{"$f":"SUM(DQ202:DS202)","v":0},{"$f":"'School Resources'!DU10","v":0},{"$f":"'School Resources'!DV10","v":0},{"$f":"SUM(DU202:DV202)","v":0},{"$f":"'School Resources'!EA10","v":4796.8770313686682},{"$f":"'School Resources'!DW10","v":0},{"$f":"'School Resources'!DX10","v":0},{"$f":"SUM(DY202:DZ202)","v":0},{"$f":"'School Resources'!DY10","v":0},{"$f":"'School Resources'!DZ10","v":0},{"$f":"SUM(CU202,CZ202,DA202,DB202,DC202,DD202,DH202,DM202,DN202,DO202,DP202,DT202,EA202,EB202)","v":366819.53724227409},{"$f":"'School Resources'!EC10","v":0},{"$f":"'School Resources'!ED10","v":0},{"$f":"'School Resources'!EE10","v":0},{"$f":"SUM(EE202:EG202)","v":0},{"$f":"'School Resources'!EF10","v":97483.446063775831},{"$f":"'School Resources'!EG10","v":0},{"$f":"'School Resources'!EH10","v":0},{"$f":"'School Resources'!EI10","v":0},{"$f":"SUM(EJ202:EL202)","v":0},{"$f":"'School Resources'!EJ10","v":0},{"$f":"'School Resources'!EK10","v":0},{"$f":"'School Resources'!EL10","v":0},{"$f":"SUM(EN202:EP202)","v":0},{"$f":"'School Resources'!EM10","v":0},{"$f":"'School Resources'!EN10","v":0},{"$f":"'School Resources'!EO10","v":0},{"$f":"SUM(ER202:ET202)","v":0},{"$f":"'School Resources'!EP10","v":97483.446063775831},{"$f":"EI202+EJ202+EK202+EL202","v":97483.446063775831},{"$f":"'School Resources'!EQ10","v":11941.487287700073},{"$f":"'School Resources'!ER10","v":10454.080687484742},{"$f":"'School Resources'!ES10","v":0},{"$f":"'School Resources'!ET10","v":1045.4080687484741},{"$f":"'School Resources'!EU10","v":4181.6322749938963},{"$f":"'School Resources'!EV10","v":1339.9817535654888},{"$f":"'School Resources'!EW10","v":5402.0096799301118},{"$f":"'School Resources'!EX10","v":34364.599752422786},{"$f":"'School Resources'!EY10","v":503464.46008984139}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!F27","v":0},{"$f":"'School Resources'!G27","v":0},{"$f":"'School Resources'!H27","v":82.709666666666664},{"$f":"'School Resources'!I27","v":82.709666666666664},{"$f":"'School Resources'!J27","v":"F"},{"$f":"'School Resources'!K27","v":"F"},{"$f":"'School Resources'!L27","v":0},{"$f":"'School Resources'!M27","v":0},{"$f":"'School Resources'!N27","v":0},{"$f":"'School Resources'!O27","v":"H"},{"$f":"'School Resources'!P27","v":0},{"$f":"'School Resources'!Q27","v":0},{"$f":"'School Resources'!R27","v":0},{"$f":"'School Resources'!S27","v":0},{"$f":"'School Resources'!T27","v":0},{"$f":"'School Resources'!U27","v":0},{"$f":"'School Resources'!V27","v":0},{"$f":"'School Resources'!W27","v":0},{"$f":"'School Resources'!X27","v":0},{"$f":"'School Resources'!Y27","v":0.94907936507936508},{"$f":"'School Resources'!Z27","v":1.0964285714285715},{"$f":"'School Resources'!AA27","v":0.9526984126984126},{"$f":"'School Resources'!AB27","v":0.94034920634920638},{"$f":"'School Resources'!AC27","v":0},{"$f":"'School Resources'!AD27","v":0},{"$f":"'School Resources'!AE27","v":3.9385555555555558},{"$f":"'School Resources'!AF27","v":3.9385555555555558},{"$f":"SUM(Q203:AC203)","v":3.9385555555555558},{"$f":"'School Resources'!AG27","v":0},{"$f":"'School Resources'!AH27","v":0},{"$f":"'School Resources'!AI27","v":1.2997233333333336},{"$f":"'School Resources'!AP27","v":4.6245925396825394},{"$f":"IF(D203=\"NA\",0,AI203+AJ203+AK203+AL203)","v":5.9243158730158729},{"$f":"'School Resources'!AQ27","v":0},{"$f":"'School Resources'!AR27","v":0},{"$f":"'School Resources'!AS27","v":0},{"$f":"'School Resources'!AJ27","v":0.13712857142857141},{"$f":"'School Resources'!AU27","v":0},{"$f":"'School Resources'!AV27","v":0},{"$f":"'School Resources'!AW27","v":0},{"$f":"SUM(AR203:AT203)","v":0},{"$f":"'School Resources'!AX27","v":0},{"$f":"'School Resources'!AY27","v":0},{"$f":"'School Resources'!AZ27","v":0.35},{"$f":"'School Resources'!BA27","v":0},{"$f":"SUM(AV203:AY203)","v":0.35},{"$f":"'School Resources'!BB27","v":0.03},{"$f":"'School Resources'!BC27","v":0},{"$f":"'School Resources'!BD27","v":0},{"$f":"'School Resources'!BE27","v":0},{"$f":"'School Resources'!BF27","v":0},{"$f":"'School Resources'!BG27","v":0.78771111111111114},{"$f":"SUM(BD203:BF203)","v":0.78771111111111114},{"$f":"'School Resources'!BH27","v":0},{"$f":"'School Resources'!BI27","v":0.26257037037037034},{"$f":"SUM(BH203:BI203)","v":0.26257037037037034},{"$f":"'School Resources'!BJ27","v":0.35},{"$f":"'School Resources'!BK27","v":0},{"$f":"SUM(BK203:BL203)","v":0.35},{"$f":"'School Resources'!BL27","v":0.33083866666666667},{"$f":"'School Resources'!BM27","v":0.65642592592592586},{"$f":"'School Resources'!BN27","v":2.7675460740740738},{"$f":"'School Resources'!BO27","v":0},{"$f":"'School Resources'!BP27","v":0},{"$f":"'School Resources'!BQ27","v":0.78771111111111114},{"$f":"SUM(BQ203:BS203)","v":0.78771111111111114},{"$f":"'School Resources'!BR27","v":0},{"$f":"'School Resources'!BS27","v":0},{"$f":"'School Resources'!BT27","v":0},{"$f":"'School Resources'!BU27","v":0},0,{"$f":"'School Resources'!BV27","v":0},{"$f":"'School Resources'!BW27","v":0},{"$f":"'School Resources'!BX27","v":0.78771111111111114},{"$f":"SUM(BZ203:CB203)","v":0.78771111111111114},{"$f":"'School Resources'!BY27","v":0},{"$f":"'School Resources'!BZ27","v":0},{"$f":"'School Resources'!CA27","v":0.52514074074074069},{"$f":"SUM(CD203:CF203)","v":0.52514074074074069},{"$f":"'School Resources'!CC27","v":0},{"$f":"'School Resources'!CD27","v":0},{"$f":"'School Resources'!CE27","v":0},{"$f":"'School Resources'!CF27","v":0},{"$f":"'School Resources'!CG27","v":0},{"$f":"'School Resources'!CH27","v":0},{"$f":"'School Resources'!CI27","v":0},{"$f":"'School Resources'!CJ27","v":0},{"$f":"'School Resources'!CK27","v":0},{"$f":"'School Resources'!CL27","v":71831.370538280476},{"$f":"'School Resources'!CM27","v":82983.541609775959},{"$f":"'School Resources'!CN27","v":72105.279296688415},{"$f":"'School Resources'!CO27","v":71170.625726331476},{"$f":"'School Resources'!CS27","v":298090.81717107631},{"$f":"'School Resources'!CT27","v":0},{"$f":"'School Resources'!CU27","v":0},{"$f":"'School Resources'!CV27","v":98369.969666455203},{"$f":"'School Resources'!DC27","v":350013.74229511898},{"$f":"CV203+CW203+CX203+CY203","v":448383.71196157415},{"$f":"'School Resources'!DD27","v":0},{"$f":"'School Resources'!DE27","v":0},{"$f":"'School Resources'!DF27","v":0},{"$f":"'School Resources'!CW27","v":10378.619099833735},{"$f":"'School Resources'!DH27","v":0},{"$f":"'School Resources'!DI27","v":0},{"$f":"'School Resources'!DJ27","v":0},{"$f":"SUM(DE203:DG203)","v":0},{"$f":"'School Resources'!DK27","v":0},{"$f":"'School Resources'!DL27","v":0},{"$f":"'School Resources'!DM27","v":26489.860188136947},{"$f":"'School Resources'!DN27","v":0},{"$f":"SUM(DI203:DL203)","v":26489.860188136947},{"$f":"'School Resources'!DO27","v":2270.5594446974528},{"$f":"'School Resources'!DP27","v":0},{"$f":"'School Resources'!DQ27","v":0},{"$f":"'School Resources'!DR27","v":0},{"$f":"'School Resources'!DS27","v":0},{"$f":"'School Resources'!DT27","v":59618.163434215268},{"$f":"SUM(DQ203:DS203)","v":59618.163434215268},{"$f":"'School Resources'!DU27","v":0},{"$f":"'School Resources'!DV27","v":17031.231213904273},{"$f":"SUM(DU203:DV203)","v":17031.231213904273},{"$f":"'School Resources'!EA27","v":9804.9854212950067},{"$f":"'School Resources'!DW27","v":26489.860188136947},{"$f":"'School Resources'!DX27","v":0},{"$f":"SUM(DY203:DZ203)","v":26489.860188136947},{"$f":"'School Resources'!DY27","v":25039.628642370411},{"$f":"'School Resources'!DZ27","v":24026.475590028167},{"$f":"SUM(CU203,CZ203,DA203,DB203,DC203,DD203,DH203,DM203,DN203,DO203,DP203,DT203,EA203,EB203)","v":896761.22013004124},{"$f":"'School Resources'!EC27","v":0},{"$f":"'School Resources'!ED27","v":0},{"$f":"'School Resources'!EE27","v":87764.184556314998},{"$f":"SUM(EE203:EG203)","v":87764.184556314998},{"$f":"'School Resources'!EF27","v":0},{"$f":"'School Resources'!EG27","v":0},{"$f":"'School Resources'!EH27","v":0},{"$f":"'School Resources'!EI27","v":0},{"$f":"SUM(EJ203:EL203)","v":0},{"$f":"'School Resources'!EJ27","v":0},{"$f":"'School Resources'!EK27","v":0},{"$f":"'School Resources'!EL27","v":42944.442353553568},{"$f":"SUM(EN203:EP203)","v":42944.442353553568},{"$f":"'School Resources'!EM27","v":0},{"$f":"'School Resources'!EN27","v":0},{"$f":"'School Resources'!EO27","v":23612.923043950046},{"$f":"SUM(ER203:ET203)","v":23612.923043950046},{"$f":"'School Resources'!EP27","v":154321.54995381861},0,{"$f":"'School Resources'!EQ27","v":34020.604789318939},{"$f":"'School Resources'!ER27","v":24324.005428488788},{"$f":"'School Resources'!ES27","v":19736.093004873175},{"$f":"'School Resources'!ET27","v":2432.4005428488786},{"$f":"'School Resources'!EU27","v":9729.6021713955142},{"$f":"'School Resources'!EV27","v":3117.7991085168237},{"$f":"'School Resources'!EW27","v":137813.392590303},{"$f":"'School Resources'!EX27","v":231173.89763574512},{"$f":"'School Resources'!EY27","v":1333119.3599448325}]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!F43","v":304.1873333333333},{"$f":"'School Resources'!G43","v":0},{"$f":"'School Resources'!H43","v":0},{"$f":"'School Resources'!I43","v":304.1873333333333},{"$f":"'School Resources'!J43","v":"F"},{"$f":"'School Resources'!K43","v":"F"},{"$f":"'School Resources'!L43","v":0},{"$f":"'School Resources'!M43","v":0},{"$f":"'School Resources'!N43","v":1},{"$f":"'School Resources'!O43","v":"E"},{"$f":"'School Resources'!P43","v":4.356770833333333},{"$f":"'School Resources'!Q43","v":2.5313124999999999},{"$f":"'School Resources'!R43","v":2.4595208333333338},{"$f":"'School Resources'!S43","v":2.2882083333333334},{"$f":"'School Resources'!T43","v":2.2397500000000004},{"$f":"'School Resources'!U43","v":2.4949374999999998},{"$f":"'School Resources'!V43","v":2.6412083333333332},{"$f":"'School Resources'!W43","v":0},{"$f":"'School Resources'!X43","v":0},{"$f":"'School Resources'!Y43","v":0},{"$f":"'School Resources'!Z43","v":0},{"$f":"'School Resources'!AA43","v":0},{"$f":"'School Resources'!AB43","v":0},{"$f":"'School Resources'!AC43","v":19.011708333333331},{"$f":"'School Resources'!AD43","v":0},{"$f":"'School Resources'!AE43","v":0},{"$f":"'School Resources'!AF43","v":19.011708333333331},{"$f":"SUM(Q207:AC207)","v":19.011708333333331},{"$f":"'School Resources'!AG43","v":3.8023416666666665},{"$f":"'School Resources'!AH43","v":0},{"$f":"'School Resources'!AI43","v":0},{"$f":"'School Resources'!AP43","v":0},3.8023416666666665,{"$f":"'School Resources'!AQ43","v":0},{"$f":"'School Resources'!AR43","v":0},{"$f":"'School Resources'!AS43","v":0},{"$f":"'School Resources'!AJ43","v":0},{"$f":"'School Resources'!AU43","v":0},{"$f":"'School Resources'!AV43","v":0},{"$f":"'School Resources'!AW43","v":0},{"$f":"SUM(AR207:AT207)","v":0},{"$f":"'School Resources'!AX43","v":1.79},{"$f":"'School Resources'!AY43","v":0},{"$f":"'School Resources'!AZ43","v":0},{"$f":"'School Resources'!BA43","v":0},{"$f":"SUM(AV207:AY207)","v":1.79},{"$f":"'School Resources'!BB43","v":0.28000000000000003},{"$f":"'School Resources'!BC43","v":0},{"$f":"'School Resources'!BD43","v":0},{"$f":"'School Resources'!BE43","v":1.0562060185185183},{"$f":"'School Resources'!BF43","v":0},{"$f":"'School Resources'!BG43","v":0},{"$f":"SUM(BD207:BF207)","v":1.0562060185185183},{"$f":"'School Resources'!BH43","v":0},{"$f":"'School Resources'!BI43","v":0},{"$f":"SUM(BH207:BI207)","v":0},{"$f":"'School Resources'!BJ43","v":1.79},{"$f":"'School Resources'!BK43","v":0},{"$f":"SUM(BK207:BL207)","v":1.79},{"$f":"'School Resources'!BL43","v":0},{"$f":"'School Resources'!BM43","v":2.1124120370370365},{"$f":"'School Resources'!BN43","v":7.0286180555555555},{"$f":"'School Resources'!BO43","v":1},{"$f":"'School Resources'!BP43","v":0},{"$f":"'School Resources'!BQ43","v":0},{"$f":"SUM(BQ207:BS207)","v":1},{"$f":"'School Resources'!BR43","v":0},{"$f":"'School Resources'!BS43","v":5.6206018518518398E-2},{"$f":"'School Resources'!BT43","v":0},{"$f":"'School Resources'!BU43","v":0},5.6206018518518398E-2,{"$f":"'School Resources'!BV43","v":1.0562060185185183},{"$f":"'School Resources'!BW43","v":0},{"$f":"'School Resources'!BX43","v":0},{"$f":"SUM(BZ207:CB207)","v":1.0562060185185183},{"$f":"'School Resources'!BY43","v":1.0562060185185183},{"$f":"'School Resources'!BZ43","v":0},{"$f":"'School Resources'!CA43","v":0},{"$f":"SUM(CD207:CF207)","v":1.0562060185185183},{"$f":"'School Resources'!CC43","v":338179.37591763411},{"$f":"'School Resources'!CD43","v":196484.44094259557},{"$f":"'School Resources'!CE43","v":190911.85933153922},{"$f":"'School Resources'!CF43","v":177614.31476168524},{"$f":"'School Resources'!CG43","v":173852.90303002039},{"$f":"'School Resources'!CH43","v":193660.95646990128},{"$f":"'School Resources'!CI43","v":205014.72765133684},{"$f":"'School Resources'!CJ43","v":0},{"$f":"'School Resources'!CK43","v":0},{"$f":"'School Resources'!CL43","v":0},{"$f":"'School Resources'!CM43","v":0},{"$f":"'School Resources'!CN43","v":0},{"$f":"'School Resources'!CO43","v":0},{"$f":"'School Resources'!CS43","v":1475718.5781047125},{"$f":"'School Resources'!CT43","v":295143.71562094253},{"$f":"'School Resources'!CU43","v":0},{"$f":"'School Resources'!CV43","v":0},{"$f":"'School Resources'!DC43","v":0},295143.71562094253,{"$f":"'School Resources'!DD43","v":0},{"$f":"'School Resources'!DE43","v":0},{"$f":"'School Resources'!DF43","v":0},{"$f":"'School Resources'!CW43","v":0},{"$f":"'School Resources'!DH43","v":0},{"$f":"'School Resources'!DI43","v":0},{"$f":"'School Resources'!DJ43","v":0},{"$f":"SUM(DE207:DG207)","v":0},{"$f":"'School Resources'!DK43","v":138942.60360474896},{"$f":"'School Resources'!DL43","v":0},{"$f":"'School Resources'!DM43","v":0},{"$f":"'School Resources'!DN43","v":0},{"$f":"SUM(DI207:DL207)","v":138942.60360474896},{"$f":"'School Resources'!DO43","v":21734.038552698163},{"$f":"'School Resources'!DP43","v":0},{"$f":"'School Resources'!DQ43","v":0},{"$f":"'School Resources'!DR43","v":81984.365450261786},{"$f":"'School Resources'!DS43","v":0},{"$f":"'School Resources'!DT43","v":0},{"$f":"SUM(DQ207:DS207)","v":81984.365450261786},{"$f":"'School Resources'!DU43","v":0},{"$f":"'School Resources'!DV43","v":0},{"$f":"SUM(DU207:DV207)","v":0},{"$f":"'School Resources'!EA43","v":23505.563340344506},{"$f":"'School Resources'!DW43","v":138942.60360474896},{"$f":"'School Resources'!DX43","v":0},{"$f":"SUM(DY207:DZ207)","v":138942.60360474896},{"$f":"'School Resources'!DY43","v":0},{"$f":"'School Resources'!DZ43","v":78360.373611639123},2152465.9049381129,{"$f":"'School Resources'!EC43","v":124190.26468005283},{"$f":"'School Resources'!ED43","v":0},{"$f":"'School Resources'!EE43","v":0},{"$f":"SUM(EE207:EG207)","v":124190.26468005283},{"$f":"'School Resources'!EF43","v":0},{"$f":"'School Resources'!EG43","v":6005.5124721912089},{"$f":"'School Resources'!EH43","v":0},{"$f":"'School Resources'!EI43","v":0},6005.5124721912089,{"$f":"'School Resources'!EJ43","v":58684.126099871282},{"$f":"'School Resources'!EK43","v":0},{"$f":"'School Resources'!EL43","v":0},{"$f":"SUM(EN207:EP207)","v":58684.126099871282},{"$f":"'School Resources'!EM43","v":48341.051495221225},{"$f":"'School Resources'!EN43","v":0},{"$f":"'School Resources'!EO43","v":0},{"$f":"SUM(ER207:ET207)","v":48341.051495221225},{"$f":"'School Resources'!EP43","v":237220.95474733657},6005.5124721912089,{"$f":"'School Resources'!EQ43","v":102186.26359443889},{"$f":"'School Resources'!ER43","v":89458.157014426295},{"$f":"'School Resources'!ES43","v":0},{"$f":"'School Resources'!ET43","v":8945.8157014426306},{"$f":"'School Resources'!EU43","v":35783.262805770522},{"$f":"'School Resources'!EV43","v":11466.555662846058},{"$f":"'School Resources'!EW43","v":35647.38951604662},{"$f":"'School Resources'!EX43","v":283487.44429497101},{"$f":"'School Resources'!EY43","v":2775040.2409324041}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!F64","v":0},{"$f":"'School Resources'!G64","v":376.02600000000001},{"$f":"'School Resources'!H64","v":0},{"$f":"'School Resources'!I64","v":376.02600000000001},{"$f":"'School Resources'!J64","v":"F"},{"$f":"'School Resources'!K64","v":"F"},{"$f":"'School Resources'!L64","v":0},{"$f":"'School Resources'!M64","v":0},{"$f":"'School Resources'!N64","v":0},{"$f":"'School Resources'!O64","v":"M"},{"$f":"'School Resources'!P64","v":0},{"$f":"'School Resources'!Q64","v":0},{"$f":"'School Resources'!R64","v":0},{"$f":"'School Resources'!S64","v":0},{"$f":"'School Resources'!T64","v":0},{"$f":"'School Resources'!U64","v":0},{"$f":"'School Resources'!V64","v":6.1442698412698409},{"$f":"'School Resources'!W64","v":6.0892380952380956},{"$f":"'School Resources'!X64","v":5.6724920634920641},{"$f":"'School Resources'!Y64","v":0},{"$f":"'School Resources'!Z64","v":0},{"$f":"'School Resources'!AA64","v":0},{"$f":"'School Resources'!AB64","v":0},{"$f":"'School Resources'!AC64","v":0},{"$f":"'School Resources'!AD64","v":17.906000000000002},{"$f":"'School Resources'!AE64","v":0},{"$f":"'School Resources'!AF64","v":17.906000000000002},17.906000000000002,{"$f":"'School Resources'!AG64","v":0},{"$f":"'School Resources'!AH64","v":5.9089800000000015},{"$f":"'School Resources'!AI64","v":0},{"$f":"'School Resources'!AP64","v":0},5.9089800000000015,{"$f":"'School Resources'!AQ64","v":0},{"$f":"'School Resources'!AR64","v":0},{"$f":"'School Resources'!AS64","v":0},{"$f":"'School Resources'!AJ64","v":0},{"$f":"'School Resources'!AU64","v":0},{"$f":"'School Resources'!AV64","v":0},{"$f":"'School Resources'!AW64","v":0},0,{"$f":"'School Resources'!AX64","v":0},{"$f":"'School Resources'!AY64","v":1.53},{"$f":"'School Resources'!AZ64","v":0},{"$f":"'School Resources'!BA64","v":0},1.53,{"$f":"'School Resources'!BB64","v":0.3},{"$f":"'School Resources'!BC64","v":0},{"$f":"'School Resources'!BD64","v":0},{"$f":"'School Resources'!BE64","v":0},{"$f":"'School Resources'!BF64","v":1},{"$f":"'School Resources'!BG64","v":0},1,{"$f":"'School Resources'!BH64","v":1.1937333333333333},{"$f":"'School Resources'!BI64","v":0},1.1937333333333333,{"$f":"'School Resources'!BJ64","v":1.53},{"$f":"'School Resources'!BK64","v":0},1.53,{"$f":"'School Resources'!BL64","v":1.5041040000000001},{"$f":"'School Resources'!BM64","v":2.3874666666666666},{"$f":"'School Resources'!BN64","v":9.4453040000000001},{"$f":"'School Resources'!BO64","v":0},{"$f":"'School Resources'!BP64","v":1},{"$f":"'School Resources'!BQ64","v":0},1,{"$f":"'School Resources'!BR64","v":0},{"$f":"'School Resources'!BS64","v":0},{"$f":"'School Resources'!BT64","v":0.19373333333333337},{"$f":"'School Resources'!BU64","v":0},0.19373333333333337,{"$f":"'School Resources'!BV64","v":0},{"$f":"'School Resources'!BW64","v":1.1937333333333333},{"$f":"'School Resources'!BX64","v":0},1.1937333333333333,{"$f":"'School Resources'!BY64","v":0},{"$f":"'School Resources'!BZ64","v":1.1937333333333333},{"$f":"'School Resources'!CA64","v":0},1.1937333333333333,{"$f":"'School Resources'!CC64","v":0},{"$f":"'School Resources'!CD64","v":0},{"$f":"'School Resources'!CE64","v":0},{"$f":"'School Resources'!CF64","v":0},{"$f":"'School Resources'!CG64","v":0},{"$f":"'School Resources'!CH64","v":0},{"$f":"'School Resources'!CI64","v":444388.29255264468},{"$f":"'School Resources'!CJ64","v":440408.08590693789},{"$f":"'School Resources'!CK64","v":410266.65946245182},{"$f":"'School Resources'!CL64","v":0},{"$f":"'School Resources'!CM64","v":0},{"$f":"'School Resources'!CN64","v":0},{"$f":"'School Resources'!CO64","v":0},{"$f":"'School Resources'!CS64","v":1295063.0379220345},{"$f":"'School Resources'!CT64","v":0},{"$f":"'School Resources'!CU64","v":427370.80251427146},{"$f":"'School Resources'!CV64","v":0},{"$f":"'School Resources'!DC64","v":0},427370.80251427146,{"$f":"'School Resources'!DD64","v":0},{"$f":"'School Resources'!DE64","v":0},{"$f":"'School Resources'!DF64","v":0},{"$f":"'School Resources'!CW64","v":0},{"$f":"'School Resources'!DH64","v":0},{"$f":"'School Resources'!DI64","v":0},{"$f":"'School Resources'!DJ64","v":0},0,{"$f":"'School Resources'!DK64","v":0},{"$f":"'School Resources'!DL64","v":110658.24014412558},{"$f":"'School Resources'!DM64","v":0},{"$f":"'School Resources'!DN64","v":0},110658.24014412558,{"$f":"'School Resources'!DO64","v":21697.694145906975},{"$f":"'School Resources'!DP64","v":0},{"$f":"'School Resources'!DQ64","v":0},{"$f":"'School Resources'!DR64","v":0},{"$f":"'School Resources'!DS64","v":72325.647153023252},{"$f":"'School Resources'!DT64","v":0},72325.647153023252,{"$f":"'School Resources'!DU64","v":74493.589360180456},{"$f":"'School Resources'!DV64","v":0},74493.589360180456,{"$f":"'School Resources'!EA64","v":24224.340561599427},{"$f":"'School Resources'!DW64","v":110658.24014412558},{"$f":"'School Resources'!DX64","v":0},110658.24014412558,{"$f":"'School Resources'!DY64","v":108785.29518545089},{"$f":"'School Resources'!DZ64","v":84964.274298454417},2146558.957208938,{"$f":"'School Resources'!EC64","v":0},{"$f":"'School Resources'!ED64","v":112936.8149413511},{"$f":"'School Resources'!EE64","v":0},112936.8149413511,{"$f":"'School Resources'!EF64","v":0},{"$f":"'School Resources'!EG64","v":0},{"$f":"'School Resources'!EH64","v":18678.369583745636},{"$f":"'School Resources'!EI64","v":0},18678.369583745636,{"$f":"'School Resources'!EJ64","v":0},{"$f":"'School Resources'!EK64","v":62277.145385772259},{"$f":"'School Resources'!EL64","v":0},62277.145385772259,{"$f":"'School Resources'!EM64","v":0},{"$f":"'School Resources'!EN64","v":51522.979403215504},{"$f":"'School Resources'!EO64","v":0},51522.979403215504,{"$f":"'School Resources'!EP64","v":245415.30931408447},18678.369583745636,{"$f":"'School Resources'!EQ64","v":126319.17158843721},{"$f":"'School Resources'!ER64","v":110585.12062579858},{"$f":"'School Resources'!ES64","v":0},{"$f":"'School Resources'!ET64","v":11058.512062579859},{"$f":"'School Resources'!EU64","v":44234.048250319436},{"$f":"'School Resources'!EV64","v":14174.56477371626},{"$f":"'School Resources'!EW64","v":111206.47555656363},{"$f":"'School Resources'!EX64","v":417577.89285741496},{"$f":"'School Resources'!EY64","v":2993234.3636006718}]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!F71","v":0},{"$f":"'School Resources'!G71","v":31.75333333333333},{"$f":"'School Resources'!H71","v":62.50266666666667},{"$f":"'School Resources'!I71","v":94.256},{"$f":"'School Resources'!J71","v":"F"},{"$f":"'School Resources'!K71","v":"F"},{"$f":"'School Resources'!L71","v":0},{"$f":"'School Resources'!M71","v":0},{"$f":"'School Resources'!N71","v":0},{"$f":"'School Resources'!O71","v":"H"},{"$f":"'School Resources'!P71","v":0},{"$f":"'School Resources'!Q71","v":0},{"$f":"'School Resources'!R71","v":0},{"$f":"'School Resources'!S71","v":0},{"$f":"'School Resources'!T71","v":0},{"$f":"'School Resources'!U71","v":0},{"$f":"'School Resources'!V71","v":0},{"$f":"'School Resources'!W71","v":0.73273015873015868},{"$f":"'School Resources'!X71","v":0.77933333333333332},{"$f":"'School Resources'!Y71","v":0.92095238095238097},{"$f":"'School Resources'!Z71","v":0.73634920634920631},{"$f":"'School Resources'!AA71","v":0.72058730158730155},{"$f":"'School Resources'!AB71","v":0.59842857142857142},{"$f":"'School Resources'!AC71","v":0},{"$f":"'School Resources'!AD71","v":1.5120634920634921},{"$f":"'School Resources'!AE71","v":2.97631746031746},{"$f":"'School Resources'!AF71","v":4.4883809523809521},4.4883809523809521,{"$f":"'School Resources'!AG71","v":0},{"$f":"'School Resources'!AH71","v":0.49898095238095241},{"$f":"'School Resources'!AI71","v":0.98218476190476189},{"$f":"'School Resources'!AP71","v":8.4408390476190469},9.9220047619047609,{"$f":"'School Resources'!AQ71","v":0},{"$f":"'School Resources'!AR71","v":0},{"$f":"'School Resources'!AS71","v":0},{"$f":"'School Resources'!AJ71","v":0.12580476190476189},{"$f":"'School Resources'!AU71","v":0},{"$f":"'School Resources'!AV71","v":0},{"$f":"'School Resources'!AW71","v":0},0,{"$f":"'School Resources'!AX71","v":0},{"$f":"'School Resources'!AY71","v":0.26},{"$f":"'School Resources'!AZ71","v":0.44},{"$f":"'School Resources'!BA71","v":0},0.7,{"$f":"'School Resources'!BB71","v":0},{"$f":"'School Resources'!BC71","v":0},{"$f":"'School Resources'!BD71","v":0},{"$f":"'School Resources'!BE71","v":0},{"$f":"'School Resources'!BF71","v":0},{"$f":"'School Resources'!BG71","v":0.89767619047619052},0.89767619047619052,{"$f":"'School Resources'!BH71","v":0.1008042328042328},{"$f":"'School Resources'!BI71","v":0.19842116402116403},0.29922539682539684,{"$f":"'School Resources'!BJ71","v":0.7},{"$f":"'School Resources'!BK71","v":0},0.7,{"$f":"'School Resources'!BL71","v":0.37702400000000003},{"$f":"'School Resources'!BM71","v":0.74806349206349199},{"$f":"'School Resources'!BN71","v":3.7219890793650792},{"$f":"'School Resources'!BO71","v":0},{"$f":"'School Resources'!BP71","v":0},{"$f":"'School Resources'!BQ71","v":0.89767619047619052},0.89767619047619052,{"$f":"'School Resources'!BR71","v":0},{"$f":"'School Resources'!BS71","v":0},{"$f":"'School Resources'!BT71","v":0},{"$f":"'School Resources'!BU71","v":0},0,{"$f":"'School Resources'!BV71","v":0},{"$f":"'School Resources'!BW71","v":0},{"$f":"'School Resources'!BX71","v":0.89767619047619052},0.89767619047619052,{"$f":"'School Resources'!BY71","v":0},{"$f":"'School Resources'!BZ71","v":0},{"$f":"'School Resources'!CA71","v":0.59845079365079368},0.59845079365079368,{"$f":"'School Resources'!CC71","v":0},{"$f":"'School Resources'!CD71","v":0},{"$f":"'School Resources'!CE71","v":0},{"$f":"'School Resources'!CF71","v":0},{"$f":"'School Resources'!CG71","v":0},{"$f":"'School Resources'!CH71","v":0},{"$f":"'School Resources'!CI71","v":0},{"$f":"'School Resources'!CJ71","v":54770.017752901898},{"$f":"'School Resources'!CK71","v":58253.505732680074},{"$f":"'School Resources'!CL71","v":68839.22772027574},{"$f":"'School Resources'!CM71","v":55040.533849424181},{"$f":"'School Resources'!CN71","v":53862.365060623189},{"$f":"'School Resources'!CO71","v":44731.26032888858},{"$f":"'School Resources'!CS71","v":335496.91044479364},{"$f":"'School Resources'!CT71","v":0},{"$f":"'School Resources'!CU71","v":37297.762750242051},{"$f":"'School Resources'!CV71","v":73416.217696539854},{"$f":"'School Resources'!DC71","v":630934.72948987084},741648.7099366528,{"$f":"'School Resources'!DD71","v":0},{"$f":"'School Resources'!DE71","v":0},{"$f":"'School Resources'!DF71","v":0},{"$f":"'School Resources'!CW71","v":9403.6378342397329},{"$f":"'School Resources'!DH71","v":0},{"$f":"'School Resources'!DI71","v":0},{"$f":"'School Resources'!DJ71","v":0},0,{"$f":"'School Resources'!DK71","v":0},{"$f":"'School Resources'!DL71","v":19434.445881732445},{"$f":"'School Resources'!DM71","v":32889.062261393366},{"$f":"'School Resources'!DN71","v":0},52323.508143125815,{"$f":"'School Resources'!DO71","v":0},{"$f":"'School Resources'!DP71","v":0},{"$f":"'School Resources'!DQ71","v":0},{"$f":"'School Resources'!DR71","v":0},{"$f":"'School Resources'!DS71","v":0},{"$f":"'School Resources'!DT71","v":67099.382088958737},67099.382088958737,{"$f":"'School Resources'!DU71","v":6590.6652539082561},{"$f":"'School Resources'!DV71","v":12972.942057839906},19563.607311748161,{"$f":"'School Resources'!EA71","v":14392.160452323837},{"$f":"'School Resources'!DW71","v":52323.508143125815},{"$f":"'School Resources'!DX71","v":0},52323.508143125815,{"$f":"'School Resources'!DY71","v":28181.740477362669},{"$f":"'School Resources'!DZ71","v":27627.075164656999},1286477.3970682593,{"$f":"'School Resources'!EC71","v":0},{"$f":"'School Resources'!ED71","v":0},{"$f":"'School Resources'!EE71","v":100778.12852505881},100778.12852505881,{"$f":"'School Resources'!EF71","v":0},{"$f":"'School Resources'!EG71","v":0},{"$f":"'School Resources'!EH71","v":0},{"$f":"'School Resources'!EI71","v":0},0,{"$f":"'School Resources'!EJ71","v":0},{"$f":"'School Resources'!EK71","v":0},{"$f":"'School Resources'!EL71","v":47460.28949002322},47460.28949002322,{"$f":"'School Resources'!EM71","v":0},{"$f":"'School Resources'!EN71","v":0},{"$f":"'School Resources'!EO71","v":26151.787832050348},26151.787832050348,{"$f":"'School Resources'!EP71","v":174390.20584713237},0,{"$f":"'School Resources'!EQ71","v":36375.909243966584},{"$f":"'School Resources'!ER71","v":27719.655368791708},{"$f":"'School Resources'!ES71","v":27284.921204893788},{"$f":"'School Resources'!ET71","v":2771.9655368791709},{"$f":"'School Resources'!EU71","v":11087.862147516684},{"$f":"'School Resources'!EV71","v":3553.0462715647318},{"$f":"'School Resources'!EW71","v":132374.51552574328},{"$f":"'School Resources'!EX71","v":241167.87529935595},{"$f":"'School Resources'!EY71","v":1763618.3211434763}]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!F78","v":6},{"$f":"'School Resources'!G78","v":2},{"$f":"'School Resources'!H78","v":0},{"$f":"'School Resources'!I78","v":8},{"$f":"'School Resources'!J78","v":"F"},{"$f":"'School Resources'!K78","v":"T"},{"$f":"'School Resources'!L78","v":0},{"$f":"'School Resources'!M78","v":0},{"$f":"'School Resources'!N78","v":0},{"$f":"'School Resources'!O78","v":"M"},{"$f":"'School Resources'!P78","v":0},{"$f":"'School Resources'!Q78","v":0},{"$f":"'School Resources'!R78","v":0},{"$f":"'School Resources'!S78","v":0},{"$f":"'School Resources'!T78","v":0},{"$f":"'School Resources'!U78","v":0},{"$f":"'School Resources'!V78","v":0},{"$f":"'School Resources'!W78","v":0},{"$f":"'School Resources'!X78","v":0},{"$f":"'School Resources'!Y78","v":0},{"$f":"'School Resources'!Z78","v":0},{"$f":"'School Resources'!AA78","v":0},{"$f":"'School Resources'!AB78","v":0},{"$f":"'School Resources'!AC78","v":0},{"$f":"'School Resources'!AD78","v":0},{"$f":"'School Resources'!AE78","v":0},{"$f":"'School Resources'!AF78","v":0},0,{"$f":"'School Resources'!AG78","v":0},{"$f":"'School Resources'!AH78","v":0},{"$f":"'School Resources'!AI78","v":0},{"$f":"'School Resources'!AP78","v":0},0,{"$f":"'School Resources'!AQ78","v":0},{"$f":"'School Resources'!AR78","v":1.1428571428571428},{"$f":"'School Resources'!AS78","v":0},{"$f":"'School Resources'!AJ78","v":0},{"$f":"'School Resources'!AU78","v":0},{"$f":"'School Resources'!AV78","v":0},{"$f":"'School Resources'!AW78","v":0},0,{"$f":"'School Resources'!AX78","v":0},{"$f":"'School Resources'!AY78","v":0},{"$f":"'School Resources'!AZ78","v":0},{"$f":"'School Resources'!BA78","v":0},0,{"$f":"'School Resources'!BB78","v":0},{"$f":"'School Resources'!BC78","v":0},{"$f":"'School Resources'!BD78","v":0},{"$f":"'School Resources'!BE78","v":0},{"$f":"'School Resources'!BF78","v":0},{"$f":"'School Resources'!BG78","v":0},0,{"$f":"'School Resources'!BH78","v":0},{"$f":"'School Resources'!BI78","v":0},0,{"$f":"'School Resources'!BJ78","v":0},{"$f":"'School Resources'!BK78","v":0},0,{"$f":"'School Resources'!BL78","v":0},{"$f":"'School Resources'!BM78","v":0},{"$f":"'School Resources'!BN78","v":0},{"$f":"'School Resources'!BO78","v":0},{"$f":"'School Resources'!BP78","v":0},{"$f":"'School Resources'!BQ78","v":0},0,{"$f":"'School Resources'!BR78","v":1},{"$f":"'School Resources'!BS78","v":0},{"$f":"'School Resources'!BT78","v":0},{"$f":"'School Resources'!BU78","v":0},{"$f":"SUM(BV210:BX210)","v":0},{"$f":"'School Resources'!BV78","v":0},{"$f":"'School Resources'!BW78","v":0},{"$f":"'School Resources'!BX78","v":0},0,{"$f":"'School Resources'!BY78","v":0},{"$f":"'School Resources'!BZ78","v":0},{"$f":"'School Resources'!CA78","v":0},0,{"$f":"'School Resources'!CC78","v":0},{"$f":"'School Resources'!CD78","v":0},{"$f":"'School Resources'!CE78","v":0},{"$f":"'School Resources'!CF78","v":0},{"$f":"'School Resources'!CG78","v":0},{"$f":"'School Resources'!CH78","v":0},{"$f":"'School Resources'!CI78","v":0},{"$f":"'School Resources'!CJ78","v":0},{"$f":"'School Resources'!CK78","v":0},{"$f":"'School Resources'!CL78","v":0},{"$f":"'School Resources'!CM78","v":0},{"$f":"'School Resources'!CN78","v":0},{"$f":"'School Resources'!CO78","v":0},{"$f":"'School Resources'!CS78","v":0},{"$f":"'School Resources'!CT78","v":0},{"$f":"'School Resources'!CU78","v":0},{"$f":"'School Resources'!CV78","v":0},{"$f":"'School Resources'!DC78","v":0},0,{"$f":"'School Resources'!DD78","v":0},{"$f":"'School Resources'!DE78","v":84888.21933938835},{"$f":"'School Resources'!DF78","v":0},{"$f":"'School Resources'!CW78","v":0},{"$f":"'School Resources'!DH78","v":0},{"$f":"'School Resources'!DI78","v":0},{"$f":"'School Resources'!DJ78","v":0},0,{"$f":"'School Resources'!DK78","v":0},{"$f":"'School Resources'!DL78","v":0},{"$f":"'School Resources'!DM78","v":0},{"$f":"'School Resources'!DN78","v":0},0,{"$f":"'School Resources'!DO78","v":0},{"$f":"'School Resources'!DP78","v":0},{"$f":"'School Resources'!DQ78","v":0},{"$f":"'School Resources'!DR78","v":0},{"$f":"'School Resources'!DS78","v":0},{"$f":"'School Resources'!DT78","v":0},0,{"$f":"'School Resources'!DU78","v":0},{"$f":"'School Resources'!DV78","v":0},0,{"$f":"'School Resources'!EA78","v":1079.5469772964498},{"$f":"'School Resources'!DW78","v":0},{"$f":"'School Resources'!DX78","v":0},0,{"$f":"'School Resources'!DY78","v":0},{"$f":"'School Resources'!DZ78","v":0},84888.21933938835,{"$f":"'School Resources'!EC78","v":0},{"$f":"'School Resources'!ED78","v":0},{"$f":"'School Resources'!EE78","v":0},0,{"$f":"'School Resources'!EF78","v":93650.895390618389},{"$f":"'School Resources'!EG78","v":0},{"$f":"'School Resources'!EH78","v":0},{"$f":"'School Resources'!EI78","v":0},0,{"$f":"'School Resources'!EJ78","v":0},{"$f":"'School Resources'!EK78","v":0},{"$f":"'School Resources'!EL78","v":0},0,{"$f":"'School Resources'!EM78","v":0},{"$f":"'School Resources'!EN78","v":0},{"$f":"'School Resources'!EO78","v":0},0,{"$f":"'School Resources'!EP78","v":93650.895390618389},93650.895390618389,{"$f":"'School Resources'!EQ78","v":2687.4561139588691},{"$f":"'School Resources'!ER78","v":2352.7122193847995},{"$f":"'School Resources'!ES78","v":0},{"$f":"'School Resources'!ET78","v":235.27122193847995},{"$f":"'School Resources'!EU78","v":941.08488775391982},{"$f":"'School Resources'!EV78","v":301.56563160454351},{"$f":"'School Resources'!EW78","v":1734.4454907075551},{"$f":"'School Resources'!EX78","v":8252.5355653481674},{"$f":"'School Resources'!EY78","v":187871.19727265136}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!F88","v":0},{"$f":"'School Resources'!G88","v":0},{"$f":"'School Resources'!H88","v":209.10466666666667},{"$f":"'School Resources'!I88","v":209.10466666666667},{"$f":"'School Resources'!J88","v":"F"},{"$f":"'School Resources'!K88","v":"F"},{"$f":"'School Resources'!L88","v":0},{"$f":"'School Resources'!M88","v":0},{"$f":"'School Resources'!N88","v":0},{"$f":"'School Resources'!O88","v":"H"},{"$f":"'School Resources'!P88","v":0},{"$f":"'School Resources'!Q88","v":0},{"$f":"'School Resources'!R88","v":0},{"$f":"'School Resources'!S88","v":0},{"$f":"'School Resources'!T88","v":0},{"$f":"'School Resources'!U88","v":0},{"$f":"'School Resources'!V88","v":0},{"$f":"'School Resources'!W88","v":0},{"$f":"'School Resources'!X88","v":0},{"$f":"'School Resources'!Y88","v":2.6053492063492065},{"$f":"'School Resources'!Z88","v":2.7111428571428573},{"$f":"'School Resources'!AA88","v":2.2321428571428572},{"$f":"'School Resources'!AB88","v":2.4087301587301591},{"$f":"'School Resources'!AC88","v":0},{"$f":"'School Resources'!AD88","v":0},{"$f":"'School Resources'!AE88","v":9.9573650793650792},{"$f":"'School Resources'!AF88","v":9.9573650793650792},9.9573650793650792,{"$f":"'School Resources'!AG88","v":0},{"$f":"'School Resources'!AH88","v":0},{"$f":"'School Resources'!AI88","v":3.2859304761904764},{"$f":"'School Resources'!AP88","v":0},{"$f":"IF(D211=\"NA\",0,AI211+AJ211+AK211+AL211)","v":3.2859304761904764},{"$f":"'School Resources'!AQ88","v":0},{"$f":"'School Resources'!AR88","v":0},{"$f":"'School Resources'!AS88","v":0},{"$f":"'School Resources'!AJ88","v":0.48540476190476184},{"$f":"'School Resources'!AU88","v":0},{"$f":"'School Resources'!AV88","v":0},{"$f":"'School Resources'!AW88","v":0},0,{"$f":"'School Resources'!AX88","v":0},{"$f":"'School Resources'!AY88","v":0},{"$f":"'School Resources'!AZ88","v":0.78},{"$f":"'School Resources'!BA88","v":0},0.78,{"$f":"'School Resources'!BB88","v":0},{"$f":"'School Resources'!BC88","v":0},{"$f":"'School Resources'!BD88","v":0},{"$f":"'School Resources'!BE88","v":0},{"$f":"'School Resources'!BF88","v":0},{"$f":"'School Resources'!BG88","v":1},1,{"$f":"'School Resources'!BH88","v":0},{"$f":"'School Resources'!BI88","v":0.66382433862433865},0.66382433862433865,{"$f":"'School Resources'!BJ88","v":0.78},{"$f":"'School Resources'!BK88","v":0},0.78,{"$f":"'School Resources'!BL88","v":0.83641866666666664},{"$f":"'School Resources'!BM88","v":1.6595608465608465},{"$f":"'School Resources'!BN88","v":5.7198038518518519},{"$f":"'School Resources'!BO88","v":0},{"$f":"'School Resources'!BP88","v":0},{"$f":"'School Resources'!BQ88","v":1},1,{"$f":"'School Resources'!BR88","v":0},{"$f":"'School Resources'!BS88","v":0},{"$f":"'School Resources'!BT88","v":0},{"$f":"'School Resources'!BU88","v":0},{"$f":"SUM(BV211:BX211)","v":0},{"$f":"'School Resources'!BV88","v":0},{"$f":"'School Resources'!BW88","v":0},{"$f":"'School Resources'!BX88","v":1},1,{"$f":"'School Resources'!BY88","v":0},{"$f":"'School Resources'!BZ88","v":0},{"$f":"'School Resources'!CA88","v":1.3276486772486773},1.3276486772486773,{"$f":"'School Resources'!CC88","v":0},{"$f":"'School Resources'!CD88","v":0},{"$f":"'School Resources'!CE88","v":0},{"$f":"'School Resources'!CF88","v":0},{"$f":"'School Resources'!CG88","v":0},{"$f":"'School Resources'!CH88","v":0},{"$f":"'School Resources'!CI88","v":0},{"$f":"'School Resources'!CJ88","v":0},{"$f":"'School Resources'!CK88","v":0},{"$f":"'School Resources'!CL88","v":193860.62934004143},{"$f":"'School Resources'!CM88","v":201732.59662682851},{"$f":"'School Resources'!CN88","v":166090.83266383156},{"$f":"'School Resources'!CO88","v":179230.46298123692},{"$f":"'School Resources'!CS88","v":740914.52161193837},{"$f":"'School Resources'!CT88","v":0},{"$f":"'School Resources'!CU88","v":0},{"$f":"'School Resources'!CV88","v":244501.7921319397},{"$f":"'School Resources'!DC88","v":0},{"$f":"CV211+CW211+CX211+CY211","v":244501.7921319397},{"$f":"'School Resources'!DD88","v":0},{"$f":"'School Resources'!DE88","v":0},{"$f":"'School Resources'!DF88","v":0},{"$f":"'School Resources'!CW88","v":36118.333925520361},{"$f":"'School Resources'!DH88","v":0},{"$f":"'School Resources'!DI88","v":0},{"$f":"'School Resources'!DJ88","v":0},0,{"$f":"'School Resources'!DK88","v":0},{"$f":"'School Resources'!DL88","v":0},{"$f":"'School Resources'!DM88","v":58038.780566049303},{"$f":"'School Resources'!DN88","v":0},58038.780566049303,{"$f":"'School Resources'!DO88","v":0},{"$f":"'School Resources'!DP88","v":0},{"$f":"'School Resources'!DQ88","v":0},{"$f":"'School Resources'!DR88","v":0},{"$f":"'School Resources'!DS88","v":0},{"$f":"'School Resources'!DT88","v":74408.693033396543},74408.693033396543,{"$f":"'School Resources'!DU88","v":0},{"$f":"'School Resources'!DV88","v":39933.613188383024},39933.613188383024,{"$f":"'School Resources'!EA88","v":13704.970625687536},{"$f":"'School Resources'!DW88","v":58038.780566049303},{"$f":"'School Resources'!DX88","v":0},58038.780566049303,{"$f":"'School Resources'!DY88","v":62236.819815402821},{"$f":"'School Resources'!DZ88","v":60270.333753750434},{"$f":"SUM(CU211,CZ211,DA211,DB211,DC211,DD211,DH211,DM211,DN211,DO211,DP211,DT211,EA211,EB211)","v":1274257.7216502964},{"$f":"'School Resources'!EC88","v":0},{"$f":"'School Resources'!ED88","v":0},{"$f":"'School Resources'!EE88","v":110324.34627283808},110324.34627283808,{"$f":"'School Resources'!EF88","v":0},{"$f":"'School Resources'!EG88","v":0},{"$f":"'School Resources'!EH88","v":0},{"$f":"'School Resources'!EI88","v":0},{"$f":"SUM(EJ211:EL211)","v":0},{"$f":"'School Resources'!EJ88","v":0},{"$f":"'School Resources'!EK88","v":0},{"$f":"'School Resources'!EL88","v":50926.632154642968},50926.632154642968,{"$f":"'School Resources'!EM88","v":0},{"$f":"'School Resources'!EN88","v":0},{"$f":"'School Resources'!EO88","v":56034.03017806611},56034.03017806611,{"$f":"'School Resources'!EP88","v":217285.00860554716},{"$f":"EI211+EJ211+EK211+EL211","v":0},{"$f":"'School Resources'!EQ88","v":86010.106326978406},{"$f":"'School Resources'!ER88","v":61495.388049631503},{"$f":"'School Resources'!ES88","v":45474.868674822988},{"$f":"'School Resources'!ET88","v":6149.5388049631511},{"$f":"'School Resources'!EU88","v":24598.155219852604},{"$f":"'School Resources'!EV88","v":7882.3476093488589},{"$f":"'School Resources'!EW88","v":266395.39523439558},{"$f":"'School Resources'!EX88","v":498005.79991999309},{"$f":"'School Resources'!EY88","v":2103457.4477436575}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!F93","v":0},{"$f":"'School Resources'!G93","v":0},{"$f":"'School Resources'!H93","v":16.408666666666669},{"$f":"'School Resources'!I93","v":16.408666666666669},{"$f":"'School Resources'!J93","v":"T"},{"$f":"'School Resources'!K93","v":"T"},{"$f":"'School Resources'!L93","v":0},{"$f":"'School Resources'!M93","v":0},{"$f":"'School Resources'!N93","v":0},{"$f":"'School Resources'!O93","v":"H"},{"$f":"'School Resources'!P93","v":0},{"$f":"'School Resources'!Q93","v":0},{"$f":"'School Resources'!R93","v":0},{"$f":"'School Resources'!S93","v":0},{"$f":"'School Resources'!T93","v":0},{"$f":"'School Resources'!U93","v":0},{"$f":"'School Resources'!V93","v":0},{"$f":"'School Resources'!W93","v":0},{"$f":"'School Resources'!X93","v":0},{"$f":"'School Resources'!Y93","v":0},{"$f":"'School Resources'!Z93","v":0},{"$f":"'School Resources'!AA93","v":0},{"$f":"'School Resources'!AB93","v":0},{"$f":"'School Resources'!AC93","v":0},{"$f":"'School Resources'!AD93","v":0},{"$f":"'School Resources'!AE93","v":0},{"$f":"'School Resources'!AF93","v":0},0,{"$f":"'School Resources'!AG93","v":0},{"$f":"'School Resources'!AH93","v":0},{"$f":"'School Resources'!AI93","v":0},{"$f":"'School Resources'!AP93","v":0},{"$f":"IF(D212=\"NA\",0,AI212+AJ212+AK212+AL212)","v":0},{"$f":"'School Resources'!AQ93","v":2.3440952380952385},{"$f":"'School Resources'!AR93","v":0},{"$f":"'School Resources'!AS93","v":0},{"$f":"'School Resources'!AJ93","v":0},{"$f":"'School Resources'!AU93","v":0},{"$f":"'School Resources'!AV93","v":0},{"$f":"'School Resources'!AW93","v":0},0,{"$f":"'School Resources'!AX93","v":0},{"$f":"'School Resources'!AY93","v":0},{"$f":"'School Resources'!AZ93","v":0},{"$f":"'School Resources'!BA93","v":0},0,{"$f":"'School Resources'!BB93","v":0},{"$f":"'School Resources'!BC93","v":0},{"$f":"'School Resources'!BD93","v":0},{"$f":"'School Resources'!BE93","v":0},{"$f":"'School Resources'!BF93","v":0},{"$f":"'School Resources'!BG93","v":0},0,{"$f":"'School Resources'!BH93","v":0},{"$f":"'School Resources'!BI93","v":0},0,{"$f":"'School Resources'!BJ93","v":0},{"$f":"'School Resources'!BK93","v":0},0,{"$f":"'School Resources'!BL93","v":0},{"$f":"'School Resources'!BM93","v":0},{"$f":"'School Resources'!BN93","v":0},{"$f":"'School Resources'!BO93","v":0},{"$f":"'School Resources'!BP93","v":0},{"$f":"'School Resources'!BQ93","v":0},0,{"$f":"'School Resources'!BR93","v":1},{"$f":"'School Resources'!BS93","v":0},{"$f":"'School Resources'!BT93","v":0},{"$f":"'School Resources'!BU93","v":0},0,{"$f":"'School Resources'!BV93","v":0},{"$f":"'School Resources'!BW93","v":0},{"$f":"'School Resources'!BX93","v":0},0,{"$f":"'School Resources'!BY93","v":0},{"$f":"'School Resources'!BZ93","v":0},{"$f":"'School Resources'!CA93","v":0},0,{"$f":"'School Resources'!CC93","v":0},{"$f":"'School Resources'!CD93","v":0},{"$f":"'School Resources'!CE93","v":0},{"$f":"'School Resources'!CF93","v":0},{"$f":"'School Resources'!CG93","v":0},{"$f":"'School Resources'!CH93","v":0},{"$f":"'School Resources'!CI93","v":0},{"$f":"'School Resources'!CJ93","v":0},{"$f":"'School Resources'!CK93","v":0},{"$f":"'School Resources'!CL93","v":0},{"$f":"'School Resources'!CM93","v":0},{"$f":"'School Resources'!CN93","v":0},{"$f":"'School Resources'!CO93","v":0},{"$f":"'School Resources'!CS93","v":0},{"$f":"'School Resources'!CT93","v":0},{"$f":"'School Resources'!CU93","v":0},{"$f":"'School Resources'!CV93","v":0},{"$f":"'School Resources'!DC93","v":0},{"$f":"CV212+CW212+CX212+CY212","v":0},{"$f":"'School Resources'!DD93","v":176084.97344513517},{"$f":"'School Resources'!DE93","v":0},{"$f":"'School Resources'!DF93","v":0},{"$f":"'School Resources'!CW93","v":0},{"$f":"'School Resources'!DH93","v":0},{"$f":"'School Resources'!DI93","v":0},{"$f":"'School Resources'!DJ93","v":0},0,{"$f":"'School Resources'!DK93","v":0},{"$f":"'School Resources'!DL93","v":0},{"$f":"'School Resources'!DM93","v":0},{"$f":"'School Resources'!DN93","v":0},0,{"$f":"'School Resources'!DO93","v":0},{"$f":"'School Resources'!DP93","v":0},{"$f":"'School Resources'!DQ93","v":0},{"$f":"'School Resources'!DR93","v":0},{"$f":"'School Resources'!DS93","v":0},{"$f":"'School Resources'!DT93","v":0},0,{"$f":"'School Resources'!DU93","v":0},{"$f":"'School Resources'!DV93","v":0},0,{"$f":"'School Resources'!EA93","v":2214.2408126831274},{"$f":"'School Resources'!DW93","v":0},{"$f":"'School Resources'!DX93","v":0},0,{"$f":"'School Resources'!DY93","v":0},{"$f":"'School Resources'!DZ93","v":0},176084.97344513517,{"$f":"'School Resources'!EC93","v":0},{"$f":"'School Resources'!ED93","v":0},{"$f":"'School Resources'!EE93","v":0},0,{"$f":"'School Resources'!EF93","v":90005.728219966652},{"$f":"'School Resources'!EG93","v":0},{"$f":"'School Resources'!EH93","v":0},{"$f":"'School Resources'!EI93","v":0},0,{"$f":"'School Resources'!EJ93","v":0},{"$f":"'School Resources'!EK93","v":0},{"$f":"'School Resources'!EL93","v":0},0,{"$f":"'School Resources'!EM93","v":0},{"$f":"'School Resources'!EN93","v":0},{"$f":"'School Resources'!EO93","v":0},0,{"$f":"'School Resources'!EP93","v":90005.728219966652},90005.728219966652,{"$f":"'School Resources'!EQ93","v":6749.3049637850254},{"$f":"'School Resources'!ER93","v":4825.6088213098401},{"$f":"'School Resources'!ES93","v":3456.090019286547},{"$f":"'School Resources'!ET93","v":482.560882130984},{"$f":"'School Resources'!EU93","v":1930.243528523936},{"$f":"'School Resources'!EV93","v":618.53624089021923},{"$f":"'School Resources'!EW93","v":4777.3527330967418},{"$f":"'School Resources'!EX93","v":22839.697189023289},{"$f":"'School Resources'!EY93","v":291144.63966680825}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!F99","v":0},{"$f":"'School Resources'!G99","v":0},{"$f":"'School Resources'!H99","v":468.73933333333332},{"$f":"'School Resources'!I99","v":468.73933333333332},{"$f":"'School Resources'!J99","v":"F"},{"$f":"'School Resources'!K99","v":"F"},{"$f":"'School Resources'!L99","v":0},{"$f":"'School Resources'!M99","v":0},{"$f":"'School Resources'!N99","v":0},{"$f":"'School Resources'!O99","v":"H"},{"$f":"'School Resources'!P99","v":0},{"$f":"'School Resources'!Q99","v":0},{"$f":"'School Resources'!R99","v":0},{"$f":"'School Resources'!S99","v":0},{"$f":"'School Resources'!T99","v":0},{"$f":"'School Resources'!U99","v":0},{"$f":"'School Resources'!V99","v":0},{"$f":"'School Resources'!W99","v":0},{"$f":"'School Resources'!X99","v":0},{"$f":"'School Resources'!Y99","v":6.3357936507936499},{"$f":"'School Resources'!Z99","v":5.8618730158730159},{"$f":"'School Resources'!AA99","v":5.1717460317460322},{"$f":"'School Resources'!AB99","v":4.9515079365079364},{"$f":"'School Resources'!AC99","v":0},{"$f":"'School Resources'!AD99","v":0},{"$f":"'School Resources'!AE99","v":22.320920634920636},{"$f":"'School Resources'!AF99","v":22.320920634920636},22.320920634920636,{"$f":"'School Resources'!AG99","v":0},{"$f":"'School Resources'!AH99","v":0},{"$f":"'School Resources'!AI99","v":7.3659038095238101},{"$f":"'School Resources'!AP99","v":0},7.3659038095238101,{"$f":"'School Resources'!AQ99","v":0},{"$f":"'School Resources'!AR99","v":0},{"$f":"'School Resources'!AS99","v":0},{"$f":"'School Resources'!AJ99","v":0.73300952380952378},{"$f":"'School Resources'!AU99","v":0},{"$f":"'School Resources'!AV99","v":0},{"$f":"'School Resources'!AW99","v":0},0,{"$f":"'School Resources'!AX99","v":0},{"$f":"'School Resources'!AY99","v":0},{"$f":"'School Resources'!AZ99","v":1.4},{"$f":"'School Resources'!BA99","v":8.8061375661375729E-2},1.4880613756613756,{"$f":"'School Resources'!BB99","v":0.03},{"$f":"'School Resources'!BC99","v":0},{"$f":"'School Resources'!BD99","v":0},{"$f":"'School Resources'!BE99","v":0},{"$f":"'School Resources'!BF99","v":0},{"$f":"'School Resources'!BG99","v":1},1,{"$f":"'School Resources'!BH99","v":0},{"$f":"'School Resources'!BI99","v":1.4880613756613756},1.4880613756613756,{"$f":"'School Resources'!BJ99","v":1.4},{"$f":"'School Resources'!BK99","v":8.8061375661375729E-2},1.4880613756613756,{"$f":"'School Resources'!BL99","v":1.8749573333333334},{"$f":"'School Resources'!BM99","v":3.7201534391534388},{"$f":"'School Resources'!BN99","v":11.0892948994709},{"$f":"'School Resources'!BO99","v":0},{"$f":"'School Resources'!BP99","v":0},{"$f":"'School Resources'!BQ99","v":1},1,{"$f":"'School Resources'!BR99","v":0},{"$f":"'School Resources'!BS99","v":0},{"$f":"'School Resources'!BT99","v":0},{"$f":"'School Resources'!BU99","v":0.48806137566137564},0.48806137566137564,{"$f":"'School Resources'!BV99","v":0},{"$f":"'School Resources'!BW99","v":0},{"$f":"'School Resources'!BX99","v":1},1,{"$f":"'School Resources'!BY99","v":0},{"$f":"'School Resources'!BZ99","v":0},{"$f":"'School Resources'!CA99","v":2.9761227513227513},2.9761227513227513,{"$f":"'School Resources'!CC99","v":0},{"$f":"'School Resources'!CD99","v":0},{"$f":"'School Resources'!CE99","v":0},{"$f":"'School Resources'!CF99","v":0},{"$f":"'School Resources'!CG99","v":0},{"$f":"'School Resources'!CH99","v":0},{"$f":"'School Resources'!CI99","v":0},{"$f":"'School Resources'!CJ99","v":0},{"$f":"'School Resources'!CK99","v":0},{"$f":"'School Resources'!CL99","v":488712.73016006546},{"$f":"'School Resources'!CM99","v":452156.76572422212},{"$f":"'School Resources'!CN99","v":398923.6806272064},{"$f":"'School Resources'!CO99","v":381935.57041695993},{"$f":"'School Resources'!CS99","v":1721728.7469284541},{"$f":"'School Resources'!CT99","v":0},{"$f":"'School Resources'!CU99","v":0},{"$f":"'School Resources'!CV99","v":568170.48648638988},{"$f":"'School Resources'!DC99","v":0},568170.48648638988,{"$f":"'School Resources'!DD99","v":0},{"$f":"'School Resources'!DE99","v":0},{"$f":"'School Resources'!DF99","v":0},{"$f":"'School Resources'!CW99","v":56540.838505592466},{"$f":"'School Resources'!DH99","v":0},{"$f":"'School Resources'!DI99","v":0},{"$f":"'School Resources'!DJ99","v":0},0,{"$f":"'School Resources'!DK99","v":0},{"$f":"'School Resources'!DL99","v":0},{"$f":"'School Resources'!DM99","v":107989.28436351237},{"$f":"'School Resources'!DN99","v":6792.6320983845653},114781.91646189694,{"$f":"'School Resources'!DO99","v":2314.0560935038366},{"$f":"'School Resources'!DP99","v":0},{"$f":"'School Resources'!DQ99","v":0},{"$f":"'School Resources'!DR99","v":0},{"$f":"'School Resources'!DS99","v":0},{"$f":"'School Resources'!DT99","v":77135.203116794553},77135.203116794553,{"$f":"'School Resources'!DU99","v":0},{"$f":"'School Resources'!DV99","v":115662.61348287728},115662.61348287728,{"$f":"'School Resources'!EA99","v":30168.651082267399},{"$f":"'School Resources'!DW99","v":107989.28436351237},{"$f":"'School Resources'!DX99","v":6792.6320983845653},114781.91646189694,{"$f":"'School Resources'!DY99","v":144625.21474199014},{"$f":"'School Resources'!DZ99","v":138753.75245773947},2800078.3787965192,{"$f":"'School Resources'!EC99","v":0},{"$f":"'School Resources'!ED99","v":0},{"$f":"'School Resources'!EE99","v":115493.12291611273},115493.12291611273,{"$f":"'School Resources'!EF99","v":0},{"$f":"'School Resources'!EG99","v":0},{"$f":"'School Resources'!EH99","v":0},{"$f":"'School Resources'!EI99","v":48143.292208696155},48143.292208696155,{"$f":"'School Resources'!EJ99","v":0},{"$f":"'School Resources'!EK99","v":0},{"$f":"'School Resources'!EL99","v":55347.382128863028},55347.382128863028,{"$f":"'School Resources'!EM99","v":0},{"$f":"'School Resources'!EN99","v":0},{"$f":"'School Resources'!EO99","v":135720.80144923131},135720.80144923131,{"$f":"'School Resources'!EP99","v":354704.59870290325},48143.292208696155,{"$f":"'School Resources'!EQ99","v":192804.49615170539},{"$f":"'School Resources'!ER99","v":137851.09465495223},{"$f":"'School Resources'!ES99","v":33378.553607320071},{"$f":"'School Resources'!ET99","v":13785.109465495225},{"$f":"'School Resources'!EU99","v":55140.437861980899},{"$f":"'School Resources'!EV99","v":17669.459139319915},{"$f":"'School Resources'!EW99","v":412976.56522758969},{"$f":"'School Resources'!EX99","v":863605.71610836335},{"$f":"'School Resources'!EY99","v":4302973.7106306693}]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!F121","v":0},{"$f":"'School Resources'!G121","v":563.53133333333335},{"$f":"'School Resources'!H121","v":0},{"$f":"'School Resources'!I121","v":563.53133333333335},{"$f":"'School Resources'!J121","v":"F"},{"$f":"'School Resources'!K121","v":"F"},{"$f":"'School Resources'!L121","v":0},{"$f":"'School Resources'!M121","v":0},{"$f":"'School Resources'!N121","v":0},{"$f":"'School Resources'!O121","v":"M"},{"$f":"'School Resources'!P121","v":0},{"$f":"'School Resources'!Q121","v":0},{"$f":"'School Resources'!R121","v":0},{"$f":"'School Resources'!S121","v":0},{"$f":"'School Resources'!T121","v":0},{"$f":"'School Resources'!U121","v":0},{"$f":"'School Resources'!V121","v":8.7247301587301589},{"$f":"'School Resources'!W121","v":9.0692063492063504},{"$f":"'School Resources'!X121","v":9.0408888888888885},{"$f":"'School Resources'!Y121","v":0},{"$f":"'School Resources'!Z121","v":0},{"$f":"'School Resources'!AA121","v":0},{"$f":"'School Resources'!AB121","v":0},{"$f":"'School Resources'!AC121","v":0},{"$f":"'School Resources'!AD121","v":26.834825396825394},{"$f":"'School Resources'!AE121","v":0},{"$f":"'School Resources'!AF121","v":26.834825396825394},{"$f":"SUM(Q219:AC219)","v":26.834825396825394},{"$f":"'School Resources'!AG121","v":0},{"$f":"'School Resources'!AH121","v":8.8554923809523807},{"$f":"'School Resources'!AI121","v":0},{"$f":"'School Resources'!AP121","v":0},8.8554923809523807,{"$f":"'School Resources'!AQ121","v":0},{"$f":"'School Resources'!AR121","v":0},{"$f":"'School Resources'!AS121","v":0},{"$f":"'School Resources'!AJ121","v":0},{"$f":"'School Resources'!AU121","v":0},{"$f":"'School Resources'!AV121","v":0},{"$f":"'School Resources'!AW121","v":0},{"$f":"SUM(AR219:AT219)","v":0},{"$f":"'School Resources'!AX121","v":0},{"$f":"'School Resources'!AY121","v":2.82},{"$f":"'School Resources'!AZ121","v":0},{"$f":"'School Resources'!BA121","v":0},{"$f":"SUM(AV219:AY219)","v":2.82},{"$f":"'School Resources'!BB121","v":0.21},{"$f":"'School Resources'!BC121","v":0},{"$f":"'School Resources'!BD121","v":0},{"$f":"'School Resources'!BE121","v":0},{"$f":"'School Resources'!BF121","v":1},{"$f":"'School Resources'!BG121","v":0},{"$f":"SUM(BD219:BF219)","v":1},{"$f":"'School Resources'!BH121","v":1.7889883597883598},{"$f":"'School Resources'!BI121","v":0},{"$f":"SUM(BH219:BI219)","v":1.7889883597883598},{"$f":"'School Resources'!BJ121","v":2.82},{"$f":"'School Resources'!BK121","v":0},{"$f":"SUM(BK219:BL219)","v":2.82},{"$f":"'School Resources'!BL121","v":2.2541253333333335},{"$f":"'School Resources'!BM121","v":3.5779767195767196},{"$f":"'School Resources'!BN121","v":14.471090412698411},{"$f":"'School Resources'!BO121","v":0},{"$f":"'School Resources'!BP121","v":1},{"$f":"'School Resources'!BQ121","v":0},{"$f":"SUM(BQ219:BS219)","v":1},{"$f":"'School Resources'!BR121","v":0},{"$f":"'School Resources'!BS121","v":0},{"$f":"'School Resources'!BT121","v":0.78898835978835979},{"$f":"'School Resources'!BU121","v":0},0.78898835978835979,{"$f":"'School Resources'!BV121","v":0},{"$f":"'School Resources'!BW121","v":1.7889883597883598},{"$f":"'School Resources'!BX121","v":0},{"$f":"SUM(BZ219:CB219)","v":1.7889883597883598},{"$f":"'School Resources'!BY121","v":0},{"$f":"'School Resources'!BZ121","v":1.7889883597883598},{"$f":"'School Resources'!CA121","v":0},{"$f":"SUM(CD219:CF219)","v":1.7889883597883598},{"$f":"'School Resources'!CC121","v":0},{"$f":"'School Resources'!CD121","v":0},{"$f":"'School Resources'!CE121","v":0},{"$f":"'School Resources'!CF121","v":0},{"$f":"'School Resources'!CG121","v":0},{"$f":"'School Resources'!CH121","v":0},{"$f":"'School Resources'!CI121","v":646279.29987092328},{"$f":"'School Resources'!CJ121","v":671796.17284611659},{"$f":"'School Resources'!CK121","v":669698.57348256721},{"$f":"'School Resources'!CL121","v":0},{"$f":"'School Resources'!CM121","v":0},{"$f":"'School Resources'!CN121","v":0},{"$f":"'School Resources'!CO121","v":0},{"$f":"'School Resources'!CS121","v":1987774.0461996067},{"$f":"'School Resources'!CT121","v":0},{"$f":"'School Resources'!CU121","v":655965.43524587026},{"$f":"'School Resources'!CV121","v":0},{"$f":"'School Resources'!DC121","v":0},655965.43524587026,{"$f":"'School Resources'!DD121","v":0},{"$f":"'School Resources'!DE121","v":0},{"$f":"'School Resources'!DF121","v":0},{"$f":"'School Resources'!CW121","v":0},{"$f":"'School Resources'!DH121","v":0},{"$f":"'School Resources'!DI121","v":0},{"$f":"'School Resources'!DJ121","v":0},{"$f":"SUM(DE219:DG219)","v":0},{"$f":"'School Resources'!DK121","v":0},{"$f":"'School Resources'!DL121","v":208889.85590143001},{"$f":"'School Resources'!DM121","v":0},{"$f":"'School Resources'!DN121","v":0},{"$f":"SUM(DI219:DL219)","v":208889.85590143001},{"$f":"'School Resources'!DO121","v":15555.627567127767},{"$f":"'School Resources'!DP121","v":0},{"$f":"'School Resources'!DQ121","v":0},{"$f":"'School Resources'!DR121","v":0},{"$f":"'School Resources'!DS121","v":74074.4169863227},{"$f":"'School Resources'!DT121","v":0},{"$f":"SUM(DQ219:DS219)","v":74074.4169863227},{"$f":"'School Resources'!DU121","v":127374.2917981958},{"$f":"'School Resources'!DV121","v":0},{"$f":"SUM(DU219:DV219)","v":127374.2917981958},{"$f":"'School Resources'!EA121","v":36575.35176483824},{"$f":"'School Resources'!DW121","v":208889.85590143001},{"$f":"'School Resources'!DX121","v":0},{"$f":"SUM(DY219:DZ219)","v":208889.85590143001},{"$f":"'School Resources'!DY121","v":166973.01988076701},{"$f":"'School Resources'!DZ121","v":128762.4849786652},3318122.257682554,{"$f":"'School Resources'!EC121","v":0},{"$f":"'School Resources'!ED121","v":113602.33703814665},{"$f":"'School Resources'!EE121","v":0},{"$f":"SUM(EE219:EG219)","v":113602.33703814665},{"$f":"'School Resources'!EF121","v":0},{"$f":"'School Resources'!EG121","v":0},{"$f":"'School Resources'!EH121","v":76722.733600265914},{"$f":"'School Resources'!EI121","v":0},76722.733600265914,{"$f":"'School Resources'!EJ121","v":0},{"$f":"'School Resources'!EK121","v":98175.168510834425},{"$f":"'School Resources'!EL121","v":0},{"$f":"SUM(EN219:EP219)","v":98175.168510834425},{"$f":"'School Resources'!EM121","v":0},{"$f":"'School Resources'!EN121","v":80935.878390007536},{"$f":"'School Resources'!EO121","v":0},{"$f":"SUM(ER219:ET219)","v":80935.878390007536},{"$f":"'School Resources'!EP121","v":369436.11753925448},76722.733600265914,{"$f":"'School Resources'!EQ121","v":189308.21589675752},{"$f":"'School Resources'!ER121","v":165728.38174244275},{"$f":"'School Resources'!ES121","v":0},{"$f":"'School Resources'!ET121","v":16572.838174244276},{"$f":"'School Resources'!EU121","v":66291.352696977105},{"$f":"'School Resources'!EV121","v":21242.710308202153},{"$f":"'School Resources'!EW121","v":154369.78768708627},{"$f":"'School Resources'!EX121","v":613513.2865057101},{"$f":"'School Resources'!EY121","v":4593783.7902692184}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!F129","v":262.62299999999999},{"$f":"'School Resources'!G129","v":0},{"$f":"'School Resources'!H129","v":0},{"$f":"'School Resources'!I129","v":262.62299999999999},{"$f":"'School Resources'!J129","v":"F"},{"$f":"'School Resources'!K129","v":"F"},{"$f":"'School Resources'!L129","v":0},{"$f":"'School Resources'!M129","v":0},{"$f":"'School Resources'!N129","v":0},{"$f":"'School Resources'!O129","v":"E"},{"$f":"'School Resources'!P129","v":5.1849999999999996},{"$f":"'School Resources'!Q129","v":6.5028750000000004},{"$f":"'School Resources'!R129","v":4.7260625000000003},{"$f":"'School Resources'!S129","v":0},{"$f":"'School Resources'!T129","v":0},{"$f":"'School Resources'!U129","v":0},{"$f":"'School Resources'!V129","v":0},{"$f":"'School Resources'!W129","v":0},{"$f":"'School Resources'!X129","v":0},{"$f":"'School Resources'!Y129","v":0},{"$f":"'School Resources'!Z129","v":0},{"$f":"'School Resources'!AA129","v":0},{"$f":"'School Resources'!AB129","v":0},{"$f":"'School Resources'!AC129","v":16.413937499999999},{"$f":"'School Resources'!AD129","v":0},{"$f":"'School Resources'!AE129","v":0},{"$f":"'School Resources'!AF129","v":16.413937499999999},{"$f":"SUM(Q221:AC221)","v":16.413937499999999},{"$f":"'School Resources'!AG129","v":3.2827875},{"$f":"'School Resources'!AH129","v":0},{"$f":"'School Resources'!AI129","v":0},{"$f":"'School Resources'!AP129","v":0},3.2827875,{"$f":"'School Resources'!AQ129","v":0},{"$f":"'School Resources'!AR129","v":0},{"$f":"'School Resources'!AS129","v":0},{"$f":"'School Resources'!AJ129","v":0},{"$f":"'School Resources'!AU129","v":0},{"$f":"'School Resources'!AV129","v":0},{"$f":"'School Resources'!AW129","v":0},{"$f":"SUM(AR221:AT221)","v":0},{"$f":"'School Resources'!AX129","v":1.65},{"$f":"'School Resources'!AY129","v":0},{"$f":"'School Resources'!AZ129","v":0},{"$f":"'School Resources'!BA129","v":0},{"$f":"SUM(AV221:AY221)","v":1.65},{"$f":"'School Resources'!BB129","v":0.05},{"$f":"'School Resources'!BC129","v":0},{"$f":"'School Resources'!BD129","v":0},{"$f":"'School Resources'!BE129","v":0.91188541666666656},{"$f":"'School Resources'!BF129","v":0},{"$f":"'School Resources'!BG129","v":0},{"$f":"SUM(BD221:BF221)","v":0.91188541666666656},{"$f":"'School Resources'!BH129","v":0},{"$f":"'School Resources'!BI129","v":0},{"$f":"SUM(BH221:BI221)","v":0},{"$f":"'School Resources'!BJ129","v":1.65},{"$f":"'School Resources'!BK129","v":0},{"$f":"SUM(BK221:BL221)","v":1.65},{"$f":"'School Resources'!BL129","v":0},{"$f":"'School Resources'!BM129","v":1.8237708333333331},{"$f":"'School Resources'!BN129","v":6.0856562499999995},{"$f":"'School Resources'!BO129","v":1},{"$f":"'School Resources'!BP129","v":0},{"$f":"'School Resources'!BQ129","v":0},{"$f":"SUM(BQ221:BS221)","v":1},{"$f":"'School Resources'!BR129","v":0},{"$f":"'School Resources'!BS129","v":0},{"$f":"'School Resources'!BT129","v":0},{"$f":"'School Resources'!BU129","v":0},0,{"$f":"'School Resources'!BV129","v":1},{"$f":"'School Resources'!BW129","v":0},{"$f":"'School Resources'!BX129","v":0},{"$f":"SUM(BZ221:CB221)","v":1},{"$f":"'School Resources'!BY129","v":0.91188541666666656},{"$f":"'School Resources'!BZ129","v":0},{"$f":"'School Resources'!CA129","v":0},{"$f":"SUM(CD221:CF221)","v":0.91188541666666656},{"$f":"'School Resources'!CC129","v":394040.5821102396},{"$f":"'School Resources'!CD129","v":494194.14665190445},{"$f":"'School Resources'!CE129","v":359163.05083690927},{"$f":"'School Resources'!CF129","v":0},{"$f":"'School Resources'!CG129","v":0},{"$f":"'School Resources'!CH129","v":0},{"$f":"'School Resources'!CI129","v":0},{"$f":"'School Resources'!CJ129","v":0},{"$f":"'School Resources'!CK129","v":0},{"$f":"'School Resources'!CL129","v":0},{"$f":"'School Resources'!CM129","v":0},{"$f":"'School Resources'!CN129","v":0},{"$f":"'School Resources'!CO129","v":0},{"$f":"'School Resources'!CS129","v":1247397.7795990533},{"$f":"'School Resources'!CT129","v":249479.55591981066},{"$f":"'School Resources'!CU129","v":0},{"$f":"'School Resources'!CV129","v":0},{"$f":"'School Resources'!DC129","v":0},249479.55591981066,{"$f":"'School Resources'!DD129","v":0},{"$f":"'School Resources'!DE129","v":0},{"$f":"'School Resources'!DF129","v":0},{"$f":"'School Resources'!CW129","v":0},{"$f":"'School Resources'!DH129","v":0},{"$f":"'School Resources'!DI129","v":0},{"$f":"'School Resources'!DJ129","v":0},{"$f":"SUM(DE221:DG221)","v":0},{"$f":"'School Resources'!DK129","v":125393.82072939158},{"$f":"'School Resources'!DL129","v":0},{"$f":"'School Resources'!DM129","v":0},{"$f":"'School Resources'!DN129","v":0},{"$f":"SUM(DI221:DL221)","v":125393.82072939158},{"$f":"'School Resources'!DO129","v":3799.8127493755028},{"$f":"'School Resources'!DP129","v":0},{"$f":"'School Resources'!DQ129","v":0},{"$f":"'School Resources'!DR129","v":69299.876644391843},{"$f":"'School Resources'!DS129","v":0},{"$f":"'School Resources'!DT129","v":0},{"$f":"SUM(DQ221:DS221)","v":69299.876644391843},{"$f":"'School Resources'!DU129","v":0},{"$f":"'School Resources'!DV129","v":0},{"$f":"SUM(DU221:DV221)","v":0},{"$f":"'School Resources'!EA129","v":20211.423573069209},{"$f":"'School Resources'!DW129","v":125393.82072939158},{"$f":"'School Resources'!DX129","v":0},{"$f":"SUM(DY221:DZ221)","v":125393.82072939158},{"$f":"'School Resources'!DY129","v":0},{"$f":"'School Resources'!DZ129","v":67136.923462919149},1820764.6663714147,{"$f":"'School Resources'!EC129","v":111530.52047054571},{"$f":"'School Resources'!ED129","v":0},{"$f":"'School Resources'!EE129","v":0},{"$f":"SUM(EE221:EG221)","v":111530.52047054571},{"$f":"'School Resources'!EF129","v":0},{"$f":"'School Resources'!EG129","v":0},{"$f":"'School Resources'!EH129","v":0},{"$f":"'School Resources'!EI129","v":0},0,{"$f":"'School Resources'!EJ129","v":53587.818246368995},{"$f":"'School Resources'!EK129","v":0},{"$f":"'School Resources'!EL129","v":0},{"$f":"SUM(EN221:EP221)","v":53587.818246368995},{"$f":"'School Resources'!EM129","v":40351.128893534631},{"$f":"'School Resources'!EN129","v":0},{"$f":"'School Resources'!EO129","v":0},{"$f":"SUM(ER221:ET221)","v":40351.128893534631},{"$f":"'School Resources'!EP129","v":205469.46761044933},0,{"$f":"'School Resources'!EQ129","v":88223.473377027505},{"$f":"'School Resources'!ER129","v":77234.542648936767},{"$f":"'School Resources'!ES129","v":0},{"$f":"'School Resources'!ET129","v":7723.4542648936776},{"$f":"'School Resources'!EU129","v":30893.817059574711},{"$f":"'School Resources'!EV129","v":9899.7588586100028},{"$f":"'School Resources'!EW129","v":6363.4537736250004},{"$f":"'School Resources'!EX129","v":220338.49998266768},{"$f":"'School Resources'!EY129","v":2333920.9810005198}]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!F143","v":0},{"$f":"'School Resources'!G143","v":0},{"$f":"'School Resources'!H143","v":338.55066666666664},{"$f":"'School Resources'!I143","v":338.55066666666664},{"$f":"'School Resources'!J143","v":"F"},{"$f":"'School Resources'!K143","v":"F"},{"$f":"'School Resources'!L143","v":0},{"$f":"'School Resources'!M143","v":0},{"$f":"'School Resources'!N143","v":0},{"$f":"'School Resources'!O143","v":"H"},{"$f":"'School Resources'!P143","v":0},{"$f":"'School Resources'!Q143","v":0},{"$f":"'School Resources'!R143","v":0},{"$f":"'School Resources'!S143","v":0},{"$f":"'School Resources'!T143","v":0},{"$f":"'School Resources'!U143","v":0},{"$f":"'School Resources'!V143","v":0},{"$f":"'School Resources'!W143","v":0},{"$f":"'School Resources'!X143","v":0},{"$f":"'School Resources'!Y143","v":4.0546984126984125},{"$f":"'School Resources'!Z143","v":4.1163492063492066},{"$f":"'School Resources'!AA143","v":4.14847619047619},{"$f":"'School Resources'!AB143","v":3.8019365079365079},{"$f":"'School Resources'!AC143","v":0},{"$f":"'School Resources'!AD143","v":0},{"$f":"'School Resources'!AE143","v":16.121460317460318},{"$f":"'School Resources'!AF143","v":16.121460317460318},{"$f":"SUM(Q223:AC223)","v":16.121460317460318},{"$f":"'School Resources'!AG143","v":0},{"$f":"'School Resources'!AH143","v":0},{"$f":"'School Resources'!AI143","v":5.3200819047619055},{"$f":"'School Resources'!AP143","v":0},5.3200819047619055,{"$f":"'School Resources'!AQ143","v":0},{"$f":"'School Resources'!AR143","v":0},{"$f":"'School Resources'!AS143","v":0},{"$f":"'School Resources'!AJ143","v":0.79998571428571419},{"$f":"'School Resources'!AU143","v":0},{"$f":"'School Resources'!AV143","v":0},{"$f":"'School Resources'!AW143","v":0},{"$f":"SUM(AR223:AT223)","v":0},{"$f":"'School Resources'!AX143","v":0},{"$f":"'School Resources'!AY143","v":0},{"$f":"'School Resources'!AZ143","v":0.94},{"$f":"'School Resources'!BA143","v":0.13476402116402109},{"$f":"SUM(AV223:AY223)","v":1.074764021164021},{"$f":"'School Resources'!BB143","v":0},{"$f":"'School Resources'!BC143","v":0},{"$f":"'School Resources'!BD143","v":0},{"$f":"'School Resources'!BE143","v":0},{"$f":"'School Resources'!BF143","v":0},{"$f":"'School Resources'!BG143","v":1},{"$f":"SUM(BD223:BF223)","v":1},{"$f":"'School Resources'!BH143","v":0},{"$f":"'School Resources'!BI143","v":1.074764021164021},{"$f":"SUM(BH223:BI223)","v":1.074764021164021},{"$f":"'School Resources'!BJ143","v":0.94},{"$f":"'School Resources'!BK143","v":0.13476402116402109},{"$f":"SUM(BK223:BL223)","v":1.074764021164021},{"$f":"'School Resources'!BL143","v":1.3542026666666667},{"$f":"'School Resources'!BM143","v":2.6869100529100525},{"$f":"'School Resources'!BN143","v":8.2654047830687816},{"$f":"'School Resources'!BO143","v":0},{"$f":"'School Resources'!BP143","v":0},{"$f":"'School Resources'!BQ143","v":1},{"$f":"SUM(BQ223:BS223)","v":1},{"$f":"'School Resources'!BR143","v":0},{"$f":"'School Resources'!BS143","v":0},{"$f":"'School Resources'!BT143","v":0},{"$f":"'School Resources'!BU143","v":7.4764021164021088E-2},7.4764021164021088E-2,{"$f":"'School Resources'!BV143","v":0},{"$f":"'School Resources'!BW143","v":0},{"$f":"'School Resources'!BX143","v":1},{"$f":"SUM(BZ223:CB223)","v":1},{"$f":"'School Resources'!BY143","v":0},{"$f":"'School Resources'!BZ143","v":0},{"$f":"'School Resources'!CA143","v":2.1495280423280421},{"$f":"SUM(CD223:CF223)","v":2.1495280423280421},{"$f":"'School Resources'!CC143","v":0},{"$f":"'School Resources'!CD143","v":0},{"$f":"'School Resources'!CE143","v":0},{"$f":"'School Resources'!CF143","v":0},{"$f":"'School Resources'!CG143","v":0},{"$f":"'School Resources'!CH143","v":0},{"$f":"'School Resources'!CI143","v":0},{"$f":"'School Resources'!CJ143","v":0},{"$f":"'School Resources'!CK143","v":0},{"$f":"'School Resources'!CL143","v":310444.58682556677},{"$f":"'School Resources'!CM143","v":315164.8281886357},{"$f":"'School Resources'!CN143","v":317624.60381140898},{"$f":"'School Resources'!CO143","v":291092.08335864882},{"$f":"'School Resources'!CS143","v":1234326.1021842605},{"$f":"'School Resources'!CT143","v":0},{"$f":"'School Resources'!CU143","v":0},{"$f":"'School Resources'!CV143","v":407327.61372080597},{"$f":"'School Resources'!DC143","v":0},407327.61372080597,{"$f":"'School Resources'!DD143","v":0},{"$f":"'School Resources'!DE143","v":0},{"$f":"'School Resources'!DF143","v":0},{"$f":"'School Resources'!CW143","v":61250.235963297222},{"$f":"'School Resources'!DH143","v":0},{"$f":"'School Resources'!DI143","v":0},{"$f":"'School Resources'!DJ143","v":0},{"$f":"SUM(DE223:DG223)","v":0},{"$f":"'School Resources'!DK143","v":0},{"$f":"'School Resources'!DL143","v":0},{"$f":"'School Resources'!DM143","v":71970.312441024973},{"$f":"'School Resources'!DN143","v":10318.094371259042},{"$f":"SUM(DI223:DL223)","v":82288.406812284011},{"$f":"'School Resources'!DO143","v":0},{"$f":"'School Resources'!DP143","v":0},{"$f":"'School Resources'!DQ143","v":0},{"$f":"'School Resources'!DR143","v":0},{"$f":"'School Resources'!DS143","v":0},{"$f":"'School Resources'!DT143","v":76564.162171303164},{"$f":"SUM(DQ223:DS223)","v":76564.162171303164},{"$f":"'School Resources'!DU143","v":0},{"$f":"'School Resources'!DV143","v":72800.712722376047},{"$f":"SUM(DU223:DV223)","v":72800.712722376047},{"$f":"'School Resources'!EA143","v":22024.653441583003},{"$f":"'School Resources'!DW143","v":71970.312441024973},{"$f":"'School Resources'!DX143","v":10318.094371259042},{"$f":"SUM(DY223:DZ223)","v":82288.406812284011},{"$f":"'School Resources'!DY143","v":103683.39258347786},{"$f":"'School Resources'!DZ143","v":98269.426990359978},2047728.3202477125,{"$f":"'School Resources'!EC143","v":0},{"$f":"'School Resources'!ED143","v":0},{"$f":"'School Resources'!EE143","v":109784.97400944913},{"$f":"SUM(EE223:EG223)","v":109784.97400944913},{"$f":"'School Resources'!EF143","v":0},{"$f":"'School Resources'!EG143","v":0},{"$f":"'School Resources'!EH143","v":0},{"$f":"'School Resources'!EI143","v":6960.3312383317007},6960.3312383317007,{"$f":"'School Resources'!EJ143","v":0},{"$f":"'School Resources'!EK143","v":0},{"$f":"'School Resources'!EL143","v":53172.118097130908},{"$f":"SUM(EN223:EP223)","v":53172.118097130908},{"$f":"'School Resources'!EM143","v":0},{"$f":"'School Resources'!EN143","v":0},{"$f":"'School Resources'!EO143","v":94431.981040906394},{"$f":"SUM(ER223:ET223)","v":94431.981040906394},{"$f":"'School Resources'!EP143","v":264349.40438581811},6960.3312383317007,{"$f":"'School Resources'!EQ143","v":139254.56232637604},{"$f":"'School Resources'!ER143","v":99564.036293442085},{"$f":"'School Resources'!ES143","v":54569.842409787576},{"$f":"'School Resources'!ET143","v":9956.4036293442095},{"$f":"'School Resources'!EU143","v":39825.614517376838},{"$f":"'School Resources'!EV143","v":12761.905702934075},{"$f":"'School Resources'!EW143","v":340498.17903707613},{"$f":"'School Resources'!EX143","v":696430.54391633696},{"$f":"'School Resources'!EY143","v":3201603.0617041867}]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!F148","v":295.89133333333331},{"$f":"'School Resources'!G148","v":0},{"$f":"'School Resources'!H148","v":0},{"$f":"'School Resources'!I148","v":295.89133333333331},{"$f":"'School Resources'!J148","v":"F"},{"$f":"'School Resources'!K148","v":"F"},{"$f":"'School Resources'!L148","v":0},{"$f":"'School Resources'!M148","v":0},{"$f":"'School Resources'!N148","v":1},{"$f":"'School Resources'!O148","v":"E"},{"$f":"'School Resources'!P148","v":2.9256666666666669},{"$f":"'School Resources'!Q148","v":2.9275000000000002},{"$f":"'School Resources'!R148","v":2.4474583333333331},{"$f":"'School Resources'!S148","v":2.2545833333333332},{"$f":"'School Resources'!T148","v":2.6315208333333331},{"$f":"'School Resources'!U148","v":2.7722083333333334},{"$f":"'School Resources'!V148","v":2.5342708333333337},{"$f":"'School Resources'!W148","v":0},{"$f":"'School Resources'!X148","v":0},{"$f":"'School Resources'!Y148","v":0},{"$f":"'School Resources'!Z148","v":0},{"$f":"'School Resources'!AA148","v":0},{"$f":"'School Resources'!AB148","v":0},{"$f":"'School Resources'!AC148","v":18.493208333333332},{"$f":"'School Resources'!AD148","v":0},{"$f":"'School Resources'!AE148","v":0},{"$f":"'School Resources'!AF148","v":18.493208333333332},{"$f":"SUM(Q224:AC224)","v":18.493208333333332},{"$f":"'School Resources'!AG148","v":3.6986416666666666},{"$f":"'School Resources'!AH148","v":0},{"$f":"'School Resources'!AI148","v":0},{"$f":"'School Resources'!AP148","v":0},3.6986416666666666,{"$f":"'School Resources'!AQ148","v":0},{"$f":"'School Resources'!AR148","v":0},{"$f":"'School Resources'!AS148","v":0},{"$f":"'School Resources'!AJ148","v":0},{"$f":"'School Resources'!AU148","v":0},{"$f":"'School Resources'!AV148","v":0},{"$f":"'School Resources'!AW148","v":0},{"$f":"SUM(AR224:AT224)","v":0},{"$f":"'School Resources'!AX148","v":1.32},{"$f":"'School Resources'!AY148","v":0},{"$f":"'School Resources'!AZ148","v":0},{"$f":"'School Resources'!BA148","v":0},{"$f":"SUM(AV224:AY224)","v":1.32},{"$f":"'School Resources'!BB148","v":0.13},{"$f":"'School Resources'!BC148","v":0},{"$f":"'School Resources'!BD148","v":0},{"$f":"'School Resources'!BE148","v":1.0274004629629627},{"$f":"'School Resources'!BF148","v":0},{"$f":"'School Resources'!BG148","v":0},{"$f":"SUM(BD224:BF224)","v":1.0274004629629627},{"$f":"'School Resources'!BH148","v":0},{"$f":"'School Resources'!BI148","v":0},{"$f":"SUM(BH224:BI224)","v":0},{"$f":"'School Resources'!BJ148","v":1.32},{"$f":"'School Resources'!BK148","v":0},{"$f":"SUM(BK224:BL224)","v":1.32},{"$f":"'School Resources'!BL148","v":0},{"$f":"'School Resources'!BM148","v":2.0548009259259254},{"$f":"'School Resources'!BN148","v":5.8522013888888882},{"$f":"'School Resources'!BO148","v":1},{"$f":"'School Resources'!BP148","v":0},{"$f":"'School Resources'!BQ148","v":0},{"$f":"SUM(BQ224:BS224)","v":1},{"$f":"'School Resources'!BR148","v":0},{"$f":"'School Resources'!BS148","v":2.7400462962962873E-2},{"$f":"'School Resources'!BT148","v":0},{"$f":"'School Resources'!BU148","v":0},2.7400462962962873E-2,{"$f":"'School Resources'!BV148","v":1.0274004629629627},{"$f":"'School Resources'!BW148","v":0},{"$f":"'School Resources'!BX148","v":0},{"$f":"SUM(BZ224:CB224)","v":1.0274004629629627},{"$f":"'School Resources'!BY148","v":1.0274004629629627},{"$f":"'School Resources'!BZ148","v":0},{"$f":"'School Resources'!CA148","v":0},{"$f":"SUM(CD224:CF224)","v":1.0274004629629627},{"$f":"'School Resources'!CC148","v":231610.89468150714},{"$f":"'School Resources'!CD148","v":231756.03082378223},{"$f":"'School Resources'!CE148","v":193753.45138853035},{"$f":"'School Resources'!CF148","v":178484.46951145536},{"$f":"'School Resources'!CG148","v":208324.79021807856},{"$f":"'School Resources'!CH148","v":219462.33986334616},{"$f":"'School Resources'!CI148","v":200625.97758012376},{"$f":"'School Resources'!CJ148","v":0},{"$f":"'School Resources'!CK148","v":0},{"$f":"'School Resources'!CL148","v":0},{"$f":"'School Resources'!CM148","v":0},{"$f":"'School Resources'!CN148","v":0},{"$f":"'School Resources'!CO148","v":0},{"$f":"'School Resources'!CS148","v":1464017.9540668235},{"$f":"'School Resources'!CT148","v":292803.59081336472},{"$f":"'School Resources'!CU148","v":0},{"$f":"'School Resources'!CV148","v":0},{"$f":"'School Resources'!DC148","v":0},292803.59081336472,{"$f":"'School Resources'!DD148","v":0},{"$f":"'School Resources'!DE148","v":0},{"$f":"'School Resources'!DF148","v":0},{"$f":"'School Resources'!CW148","v":0},{"$f":"'School Resources'!DH148","v":0},{"$f":"'School Resources'!DI148","v":0},{"$f":"'School Resources'!DJ148","v":0},{"$f":"SUM(DE224:DG224)","v":0},{"$f":"'School Resources'!DK148","v":104498.02243805039},{"$f":"'School Resources'!DL148","v":0},{"$f":"'School Resources'!DM148","v":0},{"$f":"'School Resources'!DN148","v":0},{"$f":"SUM(DI224:DL224)","v":104498.02243805039},{"$f":"'School Resources'!DO148","v":10291.47190677769},{"$f":"'School Resources'!DP148","v":0},{"$f":"'School Resources'!DQ148","v":0},{"$f":"'School Resources'!DR148","v":81334.330781490178},{"$f":"'School Resources'!DS148","v":0},{"$f":"'School Resources'!DT148","v":0},{"$f":"SUM(DQ224:DS224)","v":81334.330781490178},{"$f":"'School Resources'!DU148","v":0},{"$f":"'School Resources'!DV148","v":0},{"$f":"SUM(DU224:DV224)","v":0},{"$f":"'School Resources'!EA148","v":22332.176742046566},{"$f":"'School Resources'!DW148","v":104498.02243805039},{"$f":"'School Resources'!DX148","v":0},{"$f":"SUM(DY224:DZ224)","v":104498.02243805039},{"$f":"'School Resources'!DY148","v":0},{"$f":"'School Resources'!DZ148","v":77243.261641414996},2057443.3924445568,{"$f":"'School Resources'!EC148","v":124788.03808958524},{"$f":"'School Resources'!ED148","v":0},{"$f":"'School Resources'!EE148","v":0},{"$f":"SUM(EE224:EG224)","v":124788.03808958524},{"$f":"'School Resources'!EF148","v":0},{"$f":"'School Resources'!EG148","v":2944.0696900340913},{"$f":"'School Resources'!EH148","v":0},{"$f":"'School Resources'!EI148","v":0},2944.0696900340913,{"$f":"'School Resources'!EJ148","v":57196.292719958241},{"$f":"'School Resources'!EK148","v":0},{"$f":"'School Resources'!EL148","v":0},{"$f":"SUM(EN224:EP224)","v":57196.292719958241},{"$f":"'School Resources'!EM148","v":47109.209765585241},{"$f":"'School Resources'!EN148","v":0},{"$f":"'School Resources'!EO148","v":0},{"$f":"SUM(ER224:ET224)","v":47109.209765585241},{"$f":"'School Resources'!EP148","v":232037.61026516283},2944.0696900340913,{"$f":"'School Resources'!EQ148","v":99399.371604263535},{"$f":"'School Resources'!ER148","v":87018.394442924269},{"$f":"'School Resources'!ES148","v":0},{"$f":"'School Resources'!ET148","v":8701.8394442924273},{"$f":"'School Resources'!EU148","v":34807.357777169709},{"$f":"'School Resources'!EV148","v":11153.832102872148},{"$f":"'School Resources'!EW148","v":34286.345656136655},{"$f":"'School Resources'!EX148","v":275367.14102765871},{"$f":"'School Resources'!EY148","v":2664423.58212084}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!F183","v":0},{"$f":"'School Resources'!G183","v":86.445000000000022},{"$f":"'School Resources'!H183","v":173.696},{"$f":"'School Resources'!I183","v":260.14100000000002},{"$f":"'School Resources'!J183","v":"F"},{"$f":"'School Resources'!K183","v":"F"},{"$f":"'School Resources'!L183","v":0},{"$f":"'School Resources'!M183","v":0},{"$f":"'School Resources'!N183","v":0},{"$f":"'School Resources'!O183","v":"H"},{"$f":"'School Resources'!P183","v":0},{"$f":"'School Resources'!Q183","v":0},{"$f":"'School Resources'!R183","v":0},{"$f":"'School Resources'!S183","v":0},{"$f":"'School Resources'!T183","v":0},{"$f":"'School Resources'!U183","v":0},{"$f":"'School Resources'!V183","v":0},{"$f":"'School Resources'!W183","v":2.2252857142857145},{"$f":"'School Resources'!X183","v":1.891142857142857},{"$f":"'School Resources'!Y183","v":1.9760476190476191},{"$f":"'School Resources'!Z183","v":2.1148095238095239},{"$f":"'School Resources'!AA183","v":2.0225714285714282},{"$f":"'School Resources'!AB183","v":2.1578095238095236},{"$f":"'School Resources'!AC183","v":0},{"$f":"'School Resources'!AD183","v":4.1164285714285711},{"$f":"'School Resources'!AE183","v":8.2712380952380951},{"$f":"'School Resources'!AF183","v":12.387666666666666},{"$f":"SUM(Q225:AC225)","v":12.387666666666666},{"$f":"'School Resources'!AG183","v":0},{"$f":"'School Resources'!AH183","v":1.3584214285714284},{"$f":"'School Resources'!AI183","v":2.7295085714285716},{"$f":"'School Resources'!AP183","v":2.52515},6.6130800000000001,{"$f":"'School Resources'!AQ183","v":0},{"$f":"'School Resources'!AR183","v":0},{"$f":"'School Resources'!AS183","v":0},{"$f":"'School Resources'!AJ183","v":0.41373333333333334},{"$f":"'School Resources'!AU183","v":0},{"$f":"'School Resources'!AV183","v":0},{"$f":"'School Resources'!AW183","v":0},{"$f":"SUM(AR225:AT225)","v":0},{"$f":"'School Resources'!AX183","v":0},{"$f":"'School Resources'!AY183","v":0.34},{"$f":"'School Resources'!AZ183","v":0.6},{"$f":"'School Resources'!BA183","v":0},{"$f":"SUM(AV225:AY225)","v":0.94},{"$f":"'School Resources'!BB183","v":0.03},{"$f":"'School Resources'!BC183","v":0},{"$f":"'School Resources'!BD183","v":0},{"$f":"'School Resources'!BE183","v":0},{"$f":"'School Resources'!BF183","v":0},{"$f":"'School Resources'!BG183","v":1},{"$f":"SUM(BD225:BF225)","v":1},{"$f":"'School Resources'!BH183","v":0.27442857142857152},{"$f":"'School Resources'!BI183","v":0.55141587301587303},{"$f":"SUM(BH225:BI225)","v":0.8258444444444446},{"$f":"'School Resources'!BJ183","v":0.94},{"$f":"'School Resources'!BK183","v":0},{"$f":"SUM(BK225:BL225)","v":0.94},{"$f":"'School Resources'!BL183","v":1.040564},{"$f":"'School Resources'!BM183","v":2.0646111111111112},{"$f":"'School Resources'!BN183","v":6.8410195555555564},{"$f":"'School Resources'!BO183","v":0},{"$f":"'School Resources'!BP183","v":0},{"$f":"'School Resources'!BQ183","v":1},{"$f":"SUM(BQ225:BS225)","v":1},{"$f":"'School Resources'!BR183","v":0},{"$f":"'School Resources'!BS183","v":0},{"$f":"'School Resources'!BT183","v":0},{"$f":"'School Resources'!BU183","v":0},0,{"$f":"'School Resources'!BV183","v":0},{"$f":"'School Resources'!BW183","v":0},{"$f":"'School Resources'!BX183","v":1},{"$f":"SUM(BZ225:CB225)","v":1},{"$f":"'School Resources'!BY183","v":0},{"$f":"'School Resources'!BZ183","v":0},{"$f":"'School Resources'!CA183","v":1.651688888888889},{"$f":"SUM(CD225:CF225)","v":1.651688888888889},{"$f":"'School Resources'!CC183","v":0},{"$f":"'School Resources'!CD183","v":0},{"$f":"'School Resources'!CE183","v":0},{"$f":"'School Resources'!CF183","v":0},{"$f":"'School Resources'!CG183","v":0},{"$f":"'School Resources'!CH183","v":0},{"$f":"'School Resources'!CI183","v":0},{"$f":"'School Resources'!CJ183","v":164824.12702855412},{"$f":"'School Resources'!CK183","v":140074.58391243493},{"$f":"'School Resources'!CL183","v":146363.37333470094},{"$f":"'School Resources'!CM183","v":156641.29390479802},{"$f":"'School Resources'!CN183","v":149809.33366311027},{"$f":"'School Resources'!CO183","v":159826.25007322547},{"$f":"'School Resources'!CS183","v":917538.96191682364},{"$f":"'School Resources'!CT183","v":0},{"$f":"'School Resources'!CU183","v":100616.57461052637},{"$f":"'School Resources'!CV183","v":202171.28282202547},{"$f":"'School Resources'!DC183","v":187034.6992722009},489822.55670475273,{"$f":"'School Resources'!DD183","v":0},{"$f":"'School Resources'!DE183","v":0},{"$f":"'School Resources'!DF183","v":0},{"$f":"'School Resources'!CW183","v":30644.710048466532},{"$f":"'School Resources'!DH183","v":0},{"$f":"'School Resources'!DI183","v":0},{"$f":"'School Resources'!DJ183","v":0},{"$f":"SUM(DE225:DG225)","v":0},{"$f":"'School Resources'!DK183","v":0},{"$f":"'School Resources'!DL183","v":25183.374355007945},{"$f":"'School Resources'!DM183","v":44441.248861778724},{"$f":"'School Resources'!DN183","v":0},{"$f":"SUM(DI225:DL225)","v":69624.623216786669},{"$f":"'School Resources'!DO183","v":2222.0624430889361},{"$f":"'School Resources'!DP183","v":0},{"$f":"'School Resources'!DQ183","v":0},{"$f":"'School Resources'!DR183","v":0},{"$f":"'School Resources'!DS183","v":0},{"$f":"'School Resources'!DT183","v":74068.748102964542},{"$f":"SUM(DQ225:DS225)","v":74068.748102964542},{"$f":"'School Resources'!DU183","v":20146.297984801389},{"$f":"'School Resources'!DV183","v":40480.436980369726},{"$f":"SUM(DU225:DV225)","v":60626.734965171112},{"$f":"'School Resources'!EA183","v":19255.253296789942},{"$f":"'School Resources'!DW183","v":69624.623216786669},{"$f":"'School Resources'!DX183","v":0},{"$f":"SUM(DY225:DZ225)","v":69624.623216786669},{"$f":"'School Resources'!DY183","v":77073.272801013198},{"$f":"'School Resources'!DZ183","v":74542.22951935709},1730619.558450683,{"$f":"'School Resources'!EC183","v":0},{"$f":"'School Resources'!ED183","v":0},{"$f":"'School Resources'!EE183","v":107965.89707998121},{"$f":"SUM(EE225:EG225)","v":107965.89707998121},{"$f":"'School Resources'!EF183","v":0},{"$f":"'School Resources'!EG183","v":0},{"$f":"'School Resources'!EH183","v":0},{"$f":"'School Resources'!EI183","v":0},0,{"$f":"'School Resources'!EJ183","v":0},{"$f":"'School Resources'!EK183","v":0},{"$f":"'School Resources'!EL183","v":53804.345968138754},{"$f":"SUM(EN225:EP225)","v":53804.345968138754},{"$f":"'School Resources'!EM183","v":0},{"$f":"'School Resources'!EN183","v":0},{"$f":"'School Resources'!EO183","v":73362.388248006537},{"$f":"SUM(ER225:ET225)","v":73362.388248006537},{"$f":"'School Resources'!EP183","v":235132.63129612652},0,{"$f":"'School Resources'!EQ183","v":100485.25758499147},{"$f":"'School Resources'!ER183","v":76504.613682872645},{"$f":"'School Resources'!ES183","v":33378.553607320071},{"$f":"'School Resources'!ET183","v":7650.461368287265},{"$f":"'School Resources'!EU183","v":30601.84547314906},{"$f":"'School Resources'!EV183","v":9806.1981214046955},{"$f":"'School Resources'!EW183","v":289299.74752638064},{"$f":"'School Resources'!EX183","v":547726.67736440583},{"$f":"'School Resources'!EY183","v":2667903.0848925333}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!F193","v":297.10899999999998},{"$f":"'School Resources'!G193","v":0},{"$f":"'School Resources'!H193","v":0},{"$f":"'School Resources'!I193","v":297.10899999999998},{"$f":"'School Resources'!J193","v":"F"},{"$f":"'School Resources'!K193","v":"F"},{"$f":"'School Resources'!L193","v":0},{"$f":"'School Resources'!M193","v":0},{"$f":"'School Resources'!N193","v":1},{"$f":"'School Resources'!O193","v":"E"},{"$f":"'School Resources'!P193","v":0},{"$f":"'School Resources'!Q193","v":0},{"$f":"'School Resources'!R193","v":0},{"$f":"'School Resources'!S193","v":0},{"$f":"'School Resources'!T193","v":6.0674999999999999},{"$f":"'School Resources'!U193","v":5.6828750000000001},{"$f":"'School Resources'!V193","v":6.8189374999999997},{"$f":"'School Resources'!W193","v":0},{"$f":"'School Resources'!X193","v":0},{"$f":"'School Resources'!Y193","v":0},{"$f":"'School Resources'!Z193","v":0},{"$f":"'School Resources'!AA193","v":0},{"$f":"'School Resources'!AB193","v":0},{"$f":"'School Resources'!AC193","v":18.569312499999999},{"$f":"'School Resources'!AD193","v":0},{"$f":"'School Resources'!AE193","v":0},{"$f":"'School Resources'!AF193","v":18.569312499999999},{"$f":"SUM(Q227:AC227)","v":18.569312499999999},{"$f":"'School Resources'!AG193","v":3.7138624999999998},{"$f":"'School Resources'!AH193","v":0},{"$f":"'School Resources'!AI193","v":0},{"$f":"'School Resources'!AP193","v":0},3.7138624999999998,{"$f":"'School Resources'!AQ193","v":0},{"$f":"'School Resources'!AR193","v":0},{"$f":"'School Resources'!AS193","v":0},{"$f":"'School Resources'!AJ193","v":0},{"$f":"'School Resources'!AU193","v":0},{"$f":"'School Resources'!AV193","v":0},{"$f":"'School Resources'!AW193","v":0},{"$f":"SUM(AR227:AT227)","v":0},{"$f":"'School Resources'!AX193","v":1.21},{"$f":"'School Resources'!AY193","v":0},{"$f":"'School Resources'!AZ193","v":0},{"$f":"'School Resources'!BA193","v":0},{"$f":"SUM(AV227:AY227)","v":1.21},{"$f":"'School Resources'!BB193","v":0.05},{"$f":"'School Resources'!BC193","v":0},{"$f":"'School Resources'!BD193","v":0},{"$f":"'School Resources'!BE193","v":1.0316284722222222},{"$f":"'School Resources'!BF193","v":0},{"$f":"'School Resources'!BG193","v":0},{"$f":"SUM(BD227:BF227)","v":1.0316284722222222},{"$f":"'School Resources'!BH193","v":0},{"$f":"'School Resources'!BI193","v":0},{"$f":"SUM(BH227:BI227)","v":0},{"$f":"'School Resources'!BJ193","v":1.21},{"$f":"'School Resources'!BK193","v":0},{"$f":"SUM(BK227:BL227)","v":1.21},{"$f":"'School Resources'!BL193","v":0},{"$f":"'School Resources'!BM193","v":2.0632569444444444},{"$f":"'School Resources'!BN193","v":5.5648854166666668},{"$f":"'School Resources'!BO193","v":1},{"$f":"'School Resources'!BP193","v":0},{"$f":"'School Resources'!BQ193","v":0},{"$f":"SUM(BQ227:BS227)","v":1},{"$f":"'School Resources'!BR193","v":0},{"$f":"'School Resources'!BS193","v":3.1628472222222155E-2},{"$f":"'School Resources'!BT193","v":0},{"$f":"'School Resources'!BU193","v":0},3.1628472222222155E-2,{"$f":"'School Resources'!BV193","v":1.0316284722222222},{"$f":"'School Resources'!BW193","v":0},{"$f":"'School Resources'!BX193","v":0},{"$f":"SUM(BZ227:CB227)","v":1.0316284722222222},{"$f":"'School Resources'!BY193","v":1.0316284722222222},{"$f":"'School Resources'!BZ193","v":0},{"$f":"'School Resources'!CA193","v":0},{"$f":"SUM(CD227:CF227)","v":1.0316284722222222},{"$f":"'School Resources'!CC193","v":0},{"$f":"'School Resources'!CD193","v":0},{"$f":"'School Resources'!CE193","v":0},{"$f":"'School Resources'!CF193","v":0},{"$f":"'School Resources'!CG193","v":450056.46183920355},{"$f":"'School Resources'!CH193","v":421526.92469294829},{"$f":"'School Resources'!CI193","v":505794.294973657},{"$f":"'School Resources'!CJ193","v":0},{"$f":"'School Resources'!CK193","v":0},{"$f":"'School Resources'!CL193","v":0},{"$f":"'School Resources'!CM193","v":0},{"$f":"'School Resources'!CN193","v":0},{"$f":"'School Resources'!CO193","v":0},{"$f":"'School Resources'!CS193","v":1377377.6815058088},{"$f":"'School Resources'!CT193","v":275475.53630116174},{"$f":"'School Resources'!CU193","v":0},{"$f":"'School Resources'!CV193","v":0},{"$f":"'School Resources'!DC193","v":0},275475.53630116174,{"$f":"'School Resources'!DD193","v":0},{"$f":"'School Resources'!DE193","v":0},{"$f":"'School Resources'!DF193","v":0},{"$f":"'School Resources'!CW193","v":0},{"$f":"'School Resources'!DH193","v":0},{"$f":"'School Resources'!DI193","v":0},{"$f":"'School Resources'!DJ193","v":0},{"$f":"SUM(DE227:DG227)","v":0},{"$f":"'School Resources'!DK193","v":89751.680070117218},{"$f":"'School Resources'!DL193","v":0},{"$f":"'School Resources'!DM193","v":0},{"$f":"'School Resources'!DN193","v":0},{"$f":"SUM(DI227:DL227)","v":89751.680070117218},{"$f":"'School Resources'!DO193","v":3708.7471103354228},{"$f":"'School Resources'!DP193","v":0},{"$f":"'School Resources'!DQ193","v":0},{"$f":"'School Resources'!DR193","v":76520.982305878264},{"$f":"'School Resources'!DS193","v":0},{"$f":"'School Resources'!DT193","v":0},{"$f":"SUM(DQ227:DS227)","v":76520.982305878264},{"$f":"'School Resources'!DU193","v":0},{"$f":"'School Resources'!DV193","v":0},{"$f":"SUM(DU227:DV227)","v":0},{"$f":"'School Resources'!EA193","v":22238.967981309928},{"$f":"'School Resources'!DW193","v":89751.680070117218},{"$f":"'School Resources'!DX193","v":0},{"$f":"SUM(DY227:DZ227)","v":89751.680070117218},{"$f":"'School Resources'!DY193","v":0},{"$f":"'School Resources'!DZ193","v":75401.186596145562},1912586.3073634186,{"$f":"'School Resources'!EC193","v":115600.21176398499},{"$f":"'School Resources'!ED193","v":0},{"$f":"'School Resources'!EE193","v":0},{"$f":"SUM(EE227:EG227)","v":115600.21176398499},{"$f":"'School Resources'!EF193","v":0},{"$f":"'School Resources'!EG193","v":3138.8027154788974},{"$f":"'School Resources'!EH193","v":0},{"$f":"'School Resources'!EI193","v":0},3138.8027154788974,{"$f":"'School Resources'!EJ193","v":54744.393479584833},{"$f":"'School Resources'!EK193","v":0},{"$f":"'School Resources'!EL193","v":0},{"$f":"SUM(EN227:EP227)","v":54744.393479584833},{"$f":"'School Resources'!EM193","v":45236.15656024433},{"$f":"'School Resources'!EN193","v":0},{"$f":"'School Resources'!EO193","v":0},{"$f":"SUM(ER227:ET227)","v":45236.15656024433},{"$f":"'School Resources'!EP193","v":218719.56451929305},3138.8027154788974,{"$f":"'School Resources'!EQ193","v":99808.424820275701},{"$f":"'School Resources'!ER193","v":87376.496848649796},{"$f":"'School Resources'!ES193","v":0},{"$f":"'School Resources'!ET193","v":8737.6496848649804},{"$f":"'School Resources'!EU193","v":34950.598739459921},{"$f":"'School Resources'!EV193","v":11199.73290504929},{"$f":"'School Resources'!EW193","v":63259.5714466504},{"$f":"'School Resources'!EX193","v":305332.47444495012},{"$f":"'School Resources'!EY193","v":2534278.5009051175}]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!F202","v":469.39400000000001},{"$f":"'School Resources'!G202","v":0},{"$f":"'School Resources'!H202","v":0},{"$f":"'School Resources'!I202","v":469.39400000000001},{"$f":"'School Resources'!J202","v":"F"},{"$f":"'School Resources'!K202","v":"F"},{"$f":"'School Resources'!L202","v":0},{"$f":"'School Resources'!M202","v":0},{"$f":"'School Resources'!N202","v":0},{"$f":"'School Resources'!O202","v":"E"},{"$f":"'School Resources'!P202","v":5.1866666666666665},{"$f":"'School Resources'!Q202","v":5.2649999999999997},{"$f":"'School Resources'!R202","v":5.1086875000000003},{"$f":"'School Resources'!S202","v":4.8032083333333331},{"$f":"'School Resources'!T202","v":4.6609375000000002},{"$f":"'School Resources'!U202","v":4.3126250000000006},{"$f":"'School Resources'!V202","v":0},{"$f":"'School Resources'!W202","v":0},{"$f":"'School Resources'!X202","v":0},{"$f":"'School Resources'!Y202","v":0},{"$f":"'School Resources'!Z202","v":0},{"$f":"'School Resources'!AA202","v":0},{"$f":"'School Resources'!AB202","v":0},{"$f":"'School Resources'!AC202","v":29.337125},{"$f":"'School Resources'!AD202","v":0},{"$f":"'School Resources'!AE202","v":0},{"$f":"'School Resources'!AF202","v":29.337125},{"$f":"SUM(Q228:AC228)","v":29.337125},{"$f":"'School Resources'!AG202","v":5.8674250000000008},{"$f":"'School Resources'!AH202","v":0},{"$f":"'School Resources'!AI202","v":0},{"$f":"'School Resources'!AP202","v":0},5.8674250000000008,{"$f":"'School Resources'!AQ202","v":0},{"$f":"'School Resources'!AR202","v":0},{"$f":"'School Resources'!AS202","v":0},{"$f":"'School Resources'!AJ202","v":0},{"$f":"'School Resources'!AU202","v":0},{"$f":"'School Resources'!AV202","v":0},{"$f":"'School Resources'!AW202","v":0},{"$f":"SUM(AR228:AT228)","v":0},{"$f":"'School Resources'!AX202","v":1.07},{"$f":"'School Resources'!AY202","v":0},{"$f":"'School Resources'!AZ202","v":0},{"$f":"'School Resources'!BA202","v":0.55984027777777756},{"$f":"SUM(AV228:AY228)","v":1.6298402777777776},{"$f":"'School Resources'!BB202","v":0.23},{"$f":"'School Resources'!BC202","v":0},{"$f":"'School Resources'!BD202","v":0},{"$f":"'School Resources'!BE202","v":1.6298402777777776},{"$f":"'School Resources'!BF202","v":0},{"$f":"'School Resources'!BG202","v":0},{"$f":"SUM(BD228:BF228)","v":1.6298402777777776},{"$f":"'School Resources'!BH202","v":0},{"$f":"'School Resources'!BI202","v":0},{"$f":"SUM(BH228:BI228)","v":0},{"$f":"'School Resources'!BJ202","v":1.07},{"$f":"'School Resources'!BK202","v":0.55984027777777756},{"$f":"SUM(BK228:BL228)","v":1.6298402777777776},{"$f":"'School Resources'!BL202","v":0},{"$f":"'School Resources'!BM202","v":3.2596805555555552},{"$f":"'School Resources'!BN202","v":8.3792013888888874},{"$f":"'School Resources'!BO202","v":1},{"$f":"'School Resources'!BP202","v":0},{"$f":"'School Resources'!BQ202","v":0},{"$f":"SUM(BQ228:BS228)","v":1},{"$f":"'School Resources'!BR202","v":0},{"$f":"'School Resources'!BS202","v":0.62984027777777785},{"$f":"'School Resources'!BT202","v":0},{"$f":"'School Resources'!BU202","v":0},0.62984027777777785,{"$f":"'School Resources'!BV202","v":1.6298402777777776},{"$f":"'School Resources'!BW202","v":0},{"$f":"'School Resources'!BX202","v":0},{"$f":"SUM(BZ228:CB228)","v":1.6298402777777776},{"$f":"'School Resources'!BY202","v":1.6298402777777776},{"$f":"'School Resources'!BZ202","v":0},{"$f":"'School Resources'!CA202","v":0},{"$f":"SUM(CD228:CF228)","v":1.6298402777777776},{"$f":"'School Resources'!CC202","v":404273.9294236023},{"$f":"'School Resources'!CD202","v":410379.60894895875},{"$f":"'School Resources'!CE202","v":398195.855364185},{"$f":"'School Resources'!CF202","v":374385.32906623231},{"$f":"'School Resources'!CG202","v":363296.05101339746},{"$f":"'School Resources'!CH202","v":336146.88718774996},{"$f":"'School Resources'!CI202","v":0},{"$f":"'School Resources'!CJ202","v":0},{"$f":"'School Resources'!CK202","v":0},{"$f":"'School Resources'!CL202","v":0},{"$f":"'School Resources'!CM202","v":0},{"$f":"'School Resources'!CN202","v":0},{"$f":"'School Resources'!CO202","v":0},{"$f":"'School Resources'!CS202","v":2286677.6610041256},{"$f":"'School Resources'!CT202","v":457335.53220082523},{"$f":"'School Resources'!CU202","v":0},{"$f":"'School Resources'!CV202","v":0},{"$f":"'School Resources'!DC202","v":0},457335.53220082523,{"$f":"'School Resources'!DD202","v":0},{"$f":"'School Resources'!DE202","v":0},{"$f":"'School Resources'!DF202","v":0},{"$f":"'School Resources'!CW202","v":0},{"$f":"'School Resources'!DH202","v":0},{"$f":"'School Resources'!DI202","v":0},{"$f":"'School Resources'!DJ202","v":0},{"$f":"SUM(DE228:DG228)","v":0},{"$f":"'School Resources'!DK202","v":83400.984154869118},{"$f":"'School Resources'!DL202","v":0},{"$f":"'School Resources'!DM202","v":0},{"$f":"'School Resources'!DN202","v":43636.66367869341},{"$f":"SUM(DI228:DL228)","v":127037.64783356253},{"$f":"'School Resources'!DO202","v":17927.314351046633},{"$f":"'School Resources'!DP202","v":0},{"$f":"'School Resources'!DQ202","v":0},{"$f":"'School Resources'!DR202","v":127037.64783356253},{"$f":"'School Resources'!DS202","v":0},{"$f":"'School Resources'!DT202","v":0},{"$f":"SUM(DQ228:DS228)","v":127037.64783356253},{"$f":"'School Resources'!DU202","v":0},{"$f":"'School Resources'!DV202","v":0},{"$f":"SUM(DU228:DV228)","v":0},{"$f":"'School Resources'!EA202","v":35011.156678497056},{"$f":"'School Resources'!DW202","v":83400.984154869118},{"$f":"'School Resources'!DX202","v":43636.66367869341},{"$f":"SUM(DY228:DZ228)","v":127037.64783356253},{"$f":"'School Resources'!DY202","v":0},{"$f":"'School Resources'!DZ202","v":121979.68228747051},3143053.4510566848,{"$f":"'School Resources'!EC202","v":126310.44222910832},{"$f":"'School Resources'!ED202","v":0},{"$f":"'School Resources'!EE202","v":0},{"$f":"SUM(EE228:EG228)","v":126310.44222910832},{"$f":"'School Resources'!EF202","v":0},{"$f":"'School Resources'!EG202","v":68632.679508226487},{"$f":"'School Resources'!EH202","v":0},{"$f":"'School Resources'!EI202","v":0},68632.679508226487,{"$f":"'School Resources'!EJ202","v":90018.66228208672},{"$f":"'School Resources'!EK202","v":0},{"$f":"'School Resources'!EL202","v":0},{"$f":"SUM(EN228:EP228)","v":90018.66228208672},{"$f":"'School Resources'!EM202","v":74182.63729599987},{"$f":"'School Resources'!EN202","v":0},{"$f":"'School Resources'!EO202","v":0},{"$f":"SUM(ER228:ET228)","v":74182.63729599987},{"$f":"'School Resources'!EP202","v":359144.42131542141},68632.679508226487,{"$f":"'School Resources'!EQ202","v":157684.47189445118},{"$f":"'School Resources'!ER202","v":138043.62493823859},{"$f":"'School Resources'!ES202","v":0},{"$f":"'School Resources'!ET202","v":13804.362493823857},{"$f":"'School Resources'!EU202","v":55217.449975295429},{"$f":"'School Resources'!EV202","v":17694.137260172887},{"$f":"'School Resources'!EW202","v":11373.592642750002},{"$f":"'School Resources'!EX202","v":393817.63920473191},{"$f":"'School Resources'!EY202","v":4053006.3505428061}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!F241","v":0},{"$f":"'School Resources'!G241","v":380.99800000000005},{"$f":"'School Resources'!H241","v":0},{"$f":"'School Resources'!I241","v":380.99800000000005},{"$f":"'School Resources'!J241","v":"F"},{"$f":"'School Resources'!K241","v":"F"},{"$f":"'School Resources'!L241","v":0},{"$f":"'School Resources'!M241","v":0},{"$f":"'School Resources'!N241","v":0},{"$f":"'School Resources'!O241","v":"M"},{"$f":"'School Resources'!P241","v":0},{"$f":"'School Resources'!Q241","v":0},{"$f":"'School Resources'!R241","v":0},{"$f":"'School Resources'!S241","v":0},{"$f":"'School Resources'!T241","v":0},{"$f":"'School Resources'!U241","v":0},{"$f":"'School Resources'!V241","v":6.4394761904761912},{"$f":"'School Resources'!W241","v":6.1281428571428576},{"$f":"'School Resources'!X241","v":5.5751428571428576},{"$f":"'School Resources'!Y241","v":0},{"$f":"'School Resources'!Z241","v":0},{"$f":"'School Resources'!AA241","v":0},{"$f":"'School Resources'!AB241","v":0},{"$f":"'School Resources'!AC241","v":0},{"$f":"'School Resources'!AD241","v":18.142761904761905},{"$f":"'School Resources'!AE241","v":0},{"$f":"'School Resources'!AF241","v":18.142761904761905},{"$f":"SUM(Q230:AC230)","v":18.142761904761905},{"$f":"'School Resources'!AG241","v":0},{"$f":"'School Resources'!AH241","v":5.9871114285714286},{"$f":"'School Resources'!AI241","v":0},{"$f":"'School Resources'!AP241","v":0},5.9871114285714286,{"$f":"'School Resources'!AQ241","v":0},{"$f":"'School Resources'!AR241","v":0},{"$f":"'School Resources'!AS241","v":0},{"$f":"'School Resources'!AJ241","v":0},{"$f":"'School Resources'!AU241","v":0},{"$f":"'School Resources'!AV241","v":0},{"$f":"'School Resources'!AW241","v":0},{"$f":"SUM(AR230:AT230)","v":0},{"$f":"'School Resources'!AX241","v":0},{"$f":"'School Resources'!AY241","v":1.51},{"$f":"'School Resources'!AZ241","v":0},{"$f":"'School Resources'!BA241","v":0},{"$f":"SUM(AV230:AY230)","v":1.51},{"$f":"'School Resources'!BB241","v":0.12},{"$f":"'School Resources'!BC241","v":0},{"$f":"'School Resources'!BD241","v":0},{"$f":"'School Resources'!BE241","v":0},{"$f":"'School Resources'!BF241","v":1},{"$f":"'School Resources'!BG241","v":0},{"$f":"SUM(BD230:BF230)","v":1},{"$f":"'School Resources'!BH241","v":1.2095174603174605},{"$f":"'School Resources'!BI241","v":0},{"$f":"SUM(BH230:BI230)","v":1.2095174603174605},{"$f":"'School Resources'!BJ241","v":1.51},{"$f":"'School Resources'!BK241","v":0},{"$f":"SUM(BK230:BL230)","v":1.51},{"$f":"'School Resources'!BL241","v":1.5239920000000002},{"$f":"'School Resources'!BM241","v":2.4190349206349211},{"$f":"'School Resources'!BN241","v":9.292544380952382},{"$f":"'School Resources'!BO241","v":0},{"$f":"'School Resources'!BP241","v":1},{"$f":"'School Resources'!BQ241","v":0},{"$f":"SUM(BQ230:BS230)","v":1},{"$f":"'School Resources'!BR241","v":0},{"$f":"'School Resources'!BS241","v":0},{"$f":"'School Resources'!BT241","v":0.20951746031746046},{"$f":"'School Resources'!BU241","v":0},0.20951746031746046,{"$f":"'School Resources'!BV241","v":0},{"$f":"'School Resources'!BW241","v":1.2095174603174605},{"$f":"'School Resources'!BX241","v":0},{"$f":"SUM(BZ230:CB230)","v":1.2095174603174605},{"$f":"'School Resources'!BY241","v":0},{"$f":"'School Resources'!BZ241","v":1.2095174603174605},{"$f":"'School Resources'!CA241","v":0},{"$f":"SUM(CD230:CF230)","v":1.2095174603174605},{"$f":"'School Resources'!CC241","v":0},{"$f":"'School Resources'!CD241","v":0},{"$f":"'School Resources'!CE241","v":0},{"$f":"'School Resources'!CF241","v":0},{"$f":"'School Resources'!CG241","v":0},{"$f":"'School Resources'!CH241","v":0},{"$f":"'School Resources'!CI241","v":510295.75935041503},{"$f":"'School Resources'!CJ241","v":485624.17504059226},{"$f":"'School Resources'!CK241","v":441801.7356722884},{"$f":"'School Resources'!CL241","v":0},{"$f":"'School Resources'!CM241","v":0},{"$f":"'School Resources'!CN241","v":0},{"$f":"'School Resources'!CO241","v":0},{"$f":"'School Resources'!CS241","v":1437721.6700632956},{"$f":"'School Resources'!CT241","v":0},{"$f":"'School Resources'!CU241","v":474448.15112088755},{"$f":"'School Resources'!CV241","v":0},{"$f":"'School Resources'!DC241","v":0},474448.15112088755,{"$f":"'School Resources'!DD241","v":0},{"$f":"'School Resources'!DE241","v":0},{"$f":"'School Resources'!DF241","v":0},{"$f":"'School Resources'!CW241","v":0},{"$f":"'School Resources'!DH241","v":0},{"$f":"'School Resources'!DI241","v":0},{"$f":"'School Resources'!DJ241","v":0},{"$f":"SUM(DE230:DG230)","v":0},{"$f":"'School Resources'!DK241","v":0},{"$f":"'School Resources'!DL241","v":119659.82539988951},{"$f":"'School Resources'!DM241","v":0},{"$f":"'School Resources'!DN241","v":0},{"$f":"SUM(DI230:DL230)","v":119659.82539988951},{"$f":"'School Resources'!DO241","v":9509.3900980044637},{"$f":"'School Resources'!DP241","v":0},{"$f":"'School Resources'!DQ241","v":0},{"$f":"'School Resources'!DR241","v":0},{"$f":"'School Resources'!DS241","v":79244.917483370533},{"$f":"'School Resources'!DT241","v":0},{"$f":"SUM(DQ230:DS230)","v":79244.917483370533},{"$f":"'School Resources'!DU241","v":95262.984454418212},{"$f":"'School Resources'!DV241","v":0},{"$f":"SUM(DU230:DV230)","v":95262.984454418212},{"$f":"'School Resources'!EA241","v":24332.869218471998},{"$f":"'School Resources'!DW241","v":119659.82539988951},{"$f":"'School Resources'!DX241","v":0},{"$f":"SUM(DY230:DZ230)","v":119659.82539988951},{"$f":"'School Resources'!DY241","v":120768.62028531685},{"$f":"'School Resources'!DZ241","v":90525.752867918345},2361012.3998506544,{"$f":"'School Resources'!EC241","v":0},{"$f":"'School Resources'!ED241","v":118316.62399950446},{"$f":"'School Resources'!EE241","v":0},{"$f":"SUM(EE230:EG230)","v":118316.62399950446},{"$f":"'School Resources'!EF241","v":0},{"$f":"'School Resources'!EG241","v":0},{"$f":"'School Resources'!EH241","v":21258.769194307431},{"$f":"'School Resources'!EI241","v":0},21258.769194307431,{"$f":"'School Resources'!EJ241","v":0},{"$f":"'School Resources'!EK241","v":66044.668681521827},{"$f":"'School Resources'!EL241","v":0},{"$f":"SUM(EN230:EP230)","v":66044.668681521827},{"$f":"'School Resources'!EM241","v":0},{"$f":"'School Resources'!EN241","v":54467.175768921159},{"$f":"'School Resources'!EO241","v":0},{"$f":"SUM(ER230:ET230)","v":54467.175768921159},{"$f":"'School Resources'!EP241","v":260087.23764425487},21258.769194307431,{"$f":"'School Resources'!EQ241","v":127989.42556326266},{"$f":"'School Resources'!ER241","v":112047.33127014624},{"$f":"'School Resources'!ES241","v":0},{"$f":"'School Resources'!ET241","v":11204.733127014624},{"$f":"'School Resources'!EU241","v":44818.932508058497},{"$f":"'School Resources'!EV241","v":14361.987813758486},{"$f":"'School Resources'!EW241","v":112214.19116316925},{"$f":"'School Resources'!EX241","v":422636.60144540982},{"$f":"'School Resources'!EY241","v":3253857.8454811275}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!F248","v":337.80600000000004},{"$f":"'School Resources'!G248","v":0},{"$f":"'School Resources'!H248","v":0},{"$f":"'School Resources'!I248","v":337.80600000000004},{"$f":"'School Resources'!J248","v":"F"},{"$f":"'School Resources'!K248","v":"F"},{"$f":"'School Resources'!L248","v":0},{"$f":"'School Resources'!M248","v":0},{"$f":"'School Resources'!N248","v":0},{"$f":"'School Resources'!O248","v":"E"},{"$f":"'School Resources'!P248","v":3.5935625},{"$f":"'School Resources'!Q248","v":3.6543125000000001},{"$f":"'School Resources'!R248","v":3.167125},{"$f":"'School Resources'!S248","v":4.2010624999999999},{"$f":"'School Resources'!T248","v":3.2143125000000001},{"$f":"'School Resources'!U248","v":3.2825000000000002},{"$f":"'School Resources'!V248","v":0},{"$f":"'School Resources'!W248","v":0},{"$f":"'School Resources'!X248","v":0},{"$f":"'School Resources'!Y248","v":0},{"$f":"'School Resources'!Z248","v":0},{"$f":"'School Resources'!AA248","v":0},{"$f":"'School Resources'!AB248","v":0},{"$f":"'School Resources'!AC248","v":21.112875000000003},{"$f":"'School Resources'!AD248","v":0},{"$f":"'School Resources'!AE248","v":0},{"$f":"'School Resources'!AF248","v":21.112875000000003},{"$f":"SUM(Q231:AC231)","v":21.112875000000003},{"$f":"'School Resources'!AG248","v":4.2225750000000009},{"$f":"'School Resources'!AH248","v":0},{"$f":"'School Resources'!AI248","v":0},{"$f":"'School Resources'!AP248","v":0},4.2225750000000009,{"$f":"'School Resources'!AQ248","v":0},{"$f":"'School Resources'!AR248","v":0},{"$f":"'School Resources'!AS248","v":0},{"$f":"'School Resources'!AJ248","v":0},{"$f":"'School Resources'!AU248","v":0},{"$f":"'School Resources'!AV248","v":0},{"$f":"'School Resources'!AW248","v":0},{"$f":"SUM(AR231:AT231)","v":0},{"$f":"'School Resources'!AX248","v":0.89},{"$f":"'School Resources'!AY248","v":0},{"$f":"'School Resources'!AZ248","v":0},{"$f":"'School Resources'!BA248","v":0.28293749999999995},{"$f":"SUM(AV231:AY231)","v":1.1729375},{"$f":"'School Resources'!BB248","v":0.02},{"$f":"'School Resources'!BC248","v":0},{"$f":"'School Resources'!BD248","v":0},{"$f":"'School Resources'!BE248","v":1.1729375},{"$f":"'School Resources'!BF248","v":0},{"$f":"'School Resources'!BG248","v":0},{"$f":"SUM(BD231:BF231)","v":1.1729375},{"$f":"'School Resources'!BH248","v":0},{"$f":"'School Resources'!BI248","v":0},{"$f":"SUM(BH231:BI231)","v":0},{"$f":"'School Resources'!BJ248","v":0.89},{"$f":"'School Resources'!BK248","v":0.28293749999999995},{"$f":"SUM(BK231:BL231)","v":1.1729375},{"$f":"'School Resources'!BL248","v":0},{"$f":"'School Resources'!BM248","v":2.3458749999999999},{"$f":"'School Resources'!BN248","v":5.8846875000000001},{"$f":"'School Resources'!BO248","v":1},{"$f":"'School Resources'!BP248","v":0},{"$f":"'School Resources'!BQ248","v":0},{"$f":"SUM(BQ231:BS231)","v":1},{"$f":"'School Resources'!BR248","v":0},{"$f":"'School Resources'!BS248","v":0.17293750000000013},{"$f":"'School Resources'!BT248","v":0},{"$f":"'School Resources'!BU248","v":0},0.17293750000000013,{"$f":"'School Resources'!BV248","v":1.1729375},{"$f":"'School Resources'!BW248","v":0},{"$f":"'School Resources'!BX248","v":0},{"$f":"SUM(BZ231:CB231)","v":1.1729375},{"$f":"'School Resources'!BY248","v":1.1729375},{"$f":"'School Resources'!BZ248","v":0},{"$f":"'School Resources'!CA248","v":0},{"$f":"SUM(CD231:CF231)","v":1.1729375},{"$f":"'School Resources'!CC248","v":288242.12350203085},{"$f":"'School Resources'!CD248","v":293114.92284884851},{"$f":"'School Resources'!CE248","v":254037.27788131399},{"$f":"'School Resources'!CF248","v":336970.11697020725},{"$f":"'School Resources'!CG248","v":257822.21976078657},{"$f":"'School Resources'!CH248","v":263291.58610582573},{"$f":"'School Resources'!CI248","v":0},{"$f":"'School Resources'!CJ248","v":0},{"$f":"'School Resources'!CK248","v":0},{"$f":"'School Resources'!CL248","v":0},{"$f":"'School Resources'!CM248","v":0},{"$f":"'School Resources'!CN248","v":0},{"$f":"'School Resources'!CO248","v":0},{"$f":"'School Resources'!CS248","v":1693478.2470690131},{"$f":"'School Resources'!CT248","v":338695.64941380266},{"$f":"'School Resources'!CU248","v":0},{"$f":"'School Resources'!CV248","v":0},{"$f":"'School Resources'!DC248","v":0},338695.64941380266,{"$f":"'School Resources'!DD248","v":0},{"$f":"'School Resources'!DE248","v":0},{"$f":"'School Resources'!DF248","v":0},{"$f":"'School Resources'!CW248","v":0},{"$f":"'School Resources'!DH248","v":0},{"$f":"'School Resources'!DI248","v":0},{"$f":"'School Resources'!DJ248","v":0},{"$f":"SUM(DE231:DG231)","v":0},{"$f":"'School Resources'!DK248","v":71387.513064488914},{"$f":"'School Resources'!DL248","v":0},{"$f":"'School Resources'!DM248","v":0},{"$f":"'School Resources'!DN248","v":22694.611772678461},{"$f":"SUM(DI231:DL231)","v":94082.124837167372},{"$f":"'School Resources'!DO248","v":1604.2137767300881},{"$f":"'School Resources'!DP248","v":0},{"$f":"'School Resources'!DQ248","v":0},{"$f":"'School Resources'!DR248","v":94082.124837167372},{"$f":"'School Resources'!DS248","v":0},{"$f":"'School Resources'!DT248","v":0},{"$f":"SUM(DQ231:DS231)","v":94082.124837167372},{"$f":"'School Resources'!DU248","v":0},{"$f":"'School Resources'!DV248","v":0},{"$f":"SUM(DU231:DV231)","v":0},{"$f":"'School Resources'!EA248","v":25058.81047090219},{"$f":"'School Resources'!DW248","v":71387.513064488914},{"$f":"'School Resources'!DX248","v":22694.611772678461},{"$f":"SUM(DY231:DZ231)","v":94082.124837167372},{"$f":"'School Resources'!DY248","v":0},{"$f":"'School Resources'!DZ248","v":86975.870696561615},2316024.4847710482,{"$f":"'School Resources'!EC248","v":118590.76343075726},{"$f":"'School Resources'!ED248","v":0},{"$f":"'School Resources'!EE248","v":0},{"$f":"SUM(EE231:EG231)","v":118590.76343075726},{"$f":"'School Resources'!EF248","v":0},{"$f":"'School Resources'!EG248","v":17566.285210007591},{"$f":"'School Resources'!EH248","v":0},{"$f":"'School Resources'!EI248","v":0},17566.285210007591,{"$f":"'School Resources'!EJ248","v":65173.374089581746},{"$f":"'School Resources'!EK248","v":0},{"$f":"'School Resources'!EL248","v":0},{"$f":"SUM(EN231:EP231)","v":65173.374089581746},{"$f":"'School Resources'!EM248","v":53685.572617530808},{"$f":"'School Resources'!EN248","v":0},{"$f":"'School Resources'!EO248","v":0},{"$f":"SUM(ER231:ET231)","v":53685.572617530808},{"$f":"'School Resources'!EP248","v":255015.99534787738},17566.285210007591,{"$f":"'School Resources'!EQ248","v":113479.85000399873},{"$f":"'School Resources'!ER248","v":99345.037997687716},{"$f":"'School Resources'!ES248","v":0},{"$f":"'School Resources'!ET248","v":9934.5037997687705},{"$f":"'School Resources'!EU248","v":39738.015199075082},{"$f":"'School Resources'!EV248","v":12733.834968725554},{"$f":"'School Resources'!EW248","v":8185.1660572500014},{"$f":"'School Resources'!EX248","v":283416.40802650584},{"$f":"'School Resources'!EY248","v":2966491.5693128952}]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},{"$f":"'School Resources'!F256","v":0},{"$f":"'School Resources'!G256","v":210.55400000000003},{"$f":"'School Resources'!H256","v":0},{"$f":"'School Resources'!I256","v":210.55400000000003},{"$f":"'School Resources'!J256","v":"F"},{"$f":"'School Resources'!K256","v":"F"},{"$f":"'School Resources'!L256","v":0},{"$f":"'School Resources'!M256","v":0},{"$f":"'School Resources'!N256","v":0},{"$f":"'School Resources'!O256","v":"M"},{"$f":"'School Resources'!P256","v":0},{"$f":"'School Resources'!Q256","v":0},{"$f":"'School Resources'!R256","v":0},{"$f":"'School Resources'!S256","v":0},{"$f":"'School Resources'!T256","v":0},{"$f":"'School Resources'!U256","v":0},{"$f":"'School Resources'!V256","v":3.1794126984126985},{"$f":"'School Resources'!W256","v":3.3883809523809525},{"$f":"'School Resources'!X256","v":3.4585873015873019},{"$f":"'School Resources'!Y256","v":0},{"$f":"'School Resources'!Z256","v":0},{"$f":"'School Resources'!AA256","v":0},{"$f":"'School Resources'!AB256","v":0},{"$f":"'School Resources'!AC256","v":0},{"$f":"'School Resources'!AD256","v":10.026380952380952},{"$f":"'School Resources'!AE256","v":0},{"$f":"'School Resources'!AF256","v":10.026380952380952},{"$f":"SUM(Q233:AC233)","v":10.026380952380952},{"$f":"'School Resources'!AG256","v":0},{"$f":"'School Resources'!AH256","v":3.3087057142857144},{"$f":"'School Resources'!AI256","v":0},{"$f":"'School Resources'!AP256","v":0},3.3087057142857144,{"$f":"'School Resources'!AQ256","v":0},{"$f":"'School Resources'!AR256","v":0},{"$f":"'School Resources'!AS256","v":0},{"$f":"'School Resources'!AJ256","v":0},{"$f":"'School Resources'!AU256","v":0},{"$f":"'School Resources'!AV256","v":0},{"$f":"'School Resources'!AW256","v":0},{"$f":"SUM(AR233:AT233)","v":0},{"$f":"'School Resources'!AX256","v":0},{"$f":"'School Resources'!AY256","v":0.89},{"$f":"'School Resources'!AZ256","v":0},{"$f":"'School Resources'!BA256","v":0},{"$f":"SUM(AV233:AY233)","v":0.89},{"$f":"'School Resources'!BB256","v":0.03},{"$f":"'School Resources'!BC256","v":0},{"$f":"'School Resources'!BD256","v":0},{"$f":"'School Resources'!BE256","v":0},{"$f":"'School Resources'!BF256","v":1},{"$f":"'School Resources'!BG256","v":0},{"$f":"SUM(BD233:BF233)","v":1},{"$f":"'School Resources'!BH256","v":0.66842539682539692},{"$f":"'School Resources'!BI256","v":0},{"$f":"SUM(BH233:BI233)","v":0.66842539682539692},{"$f":"'School Resources'!BJ256","v":0.89},{"$f":"'School Resources'!BK256","v":0},{"$f":"SUM(BK233:BL233)","v":0.89},{"$f":"'School Resources'!BL256","v":0.84221600000000008},{"$f":"'School Resources'!BM256","v":1.3368507936507938},{"$f":"'School Resources'!BN256","v":5.6574921904761917},{"$f":"'School Resources'!BO256","v":0},{"$f":"'School Resources'!BP256","v":1},{"$f":"'School Resources'!BQ256","v":0},{"$f":"SUM(BQ233:BS233)","v":1},{"$f":"'School Resources'!BR256","v":0},{"$f":"'School Resources'!BS256","v":0},{"$f":"'School Resources'!BT256","v":0},{"$f":"'School Resources'!BU256","v":0},0,{"$f":"'School Resources'!BV256","v":0},{"$f":"'School Resources'!BW256","v":1},{"$f":"'School Resources'!BX256","v":0},{"$f":"SUM(BZ233:CB233)","v":1},{"$f":"'School Resources'!BY256","v":0},{"$f":"'School Resources'!BZ256","v":0.66842539682539692},{"$f":"'School Resources'!CA256","v":0},{"$f":"SUM(CD233:CF233)","v":0.66842539682539692},{"$f":"'School Resources'!CC256","v":0},{"$f":"'School Resources'!CD256","v":0},{"$f":"'School Resources'!CE256","v":0},{"$f":"'School Resources'!CF256","v":0},{"$f":"'School Resources'!CG256","v":0},{"$f":"'School Resources'!CH256","v":0},{"$f":"'School Resources'!CI256","v":238507.94412760632},{"$f":"'School Resources'!CJ256","v":254183.9803549216},{"$f":"'School Resources'!CK256","v":259450.60460356693},{"$f":"'School Resources'!CL256","v":0},{"$f":"'School Resources'!CM256","v":0},{"$f":"'School Resources'!CN256","v":0},{"$f":"'School Resources'!CO256","v":0},{"$f":"'School Resources'!CS256","v":752142.52908609482},{"$f":"'School Resources'!CT256","v":0},{"$f":"'School Resources'!CU256","v":248207.03459841129},{"$f":"'School Resources'!CV256","v":0},{"$f":"'School Resources'!DC256","v":0},248207.03459841129,{"$f":"'School Resources'!DD256","v":0},{"$f":"'School Resources'!DE256","v":0},{"$f":"'School Resources'!DF256","v":0},{"$f":"'School Resources'!CW256","v":0},{"$f":"'School Resources'!DH256","v":0},{"$f":"'School Resources'!DI256","v":0},{"$f":"'School Resources'!DJ256","v":0},{"$f":"SUM(DE233:DG233)","v":0},{"$f":"'School Resources'!DK256","v":0},{"$f":"'School Resources'!DL256","v":66764.553837111205},{"$f":"'School Resources'!DM256","v":0},{"$f":"'School Resources'!DN256","v":0},{"$f":"SUM(DI233:DL233)","v":66764.553837111205},{"$f":"'School Resources'!DO256","v":2250.4905787790294},{"$f":"'School Resources'!DP256","v":0},{"$f":"'School Resources'!DQ256","v":0},{"$f":"'School Resources'!DR256","v":0},{"$f":"'School Resources'!DS256","v":75016.352625967644},{"$f":"'School Resources'!DT256","v":0},{"$f":"SUM(DQ233:DS233)","v":75016.352625967644},{"$f":"'School Resources'!DU256","v":44405.7636462261},{"$f":"'School Resources'!DV256","v":0},{"$f":"SUM(DU233:DV233)","v":44405.7636462261},{"$f":"'School Resources'!EA256","v":13465.406256836561},{"$f":"'School Resources'!DW256","v":66764.553837111205},{"$f":"'School Resources'!DX256","v":0},{"$f":"SUM(DY233:DZ233)","v":66764.553837111205},{"$f":"'School Resources'!DY256","v":63179.972443231971},{"$f":"'School Resources'!DZ256","v":47075.619609009555},1274325.4870067073,{"$f":"'School Resources'!EC256","v":0},{"$f":"'School Resources'!ED256","v":108791.00892370674},{"$f":"'School Resources'!EE256","v":0},{"$f":"SUM(EE233:EG233)","v":108791.00892370674},{"$f":"'School Resources'!EF256","v":0},{"$f":"'School Resources'!EG256","v":0},{"$f":"'School Resources'!EH256","v":0},{"$f":"'School Resources'!EI256","v":0},0,{"$f":"'School Resources'!EJ256","v":0},{"$f":"'School Resources'!EK256","v":55508.846694260923},{"$f":"'School Resources'!EL256","v":0},{"$f":"SUM(EN233:EP233)","v":55508.846694260923},{"$f":"'School Resources'!EM256","v":0},{"$f":"'School Resources'!EN256","v":30564.595432465456},{"$f":"'School Resources'!EO256","v":0},{"$f":"SUM(ER233:ET233)","v":30564.595432465456},{"$f":"'School Resources'!EP256","v":194864.45105043313},0,{"$f":"'School Resources'!EQ256","v":70731.829327311978},{"$f":"'School Resources'!ER256","v":61921.621080043391},{"$f":"'School Resources'!ES256","v":0},{"$f":"'School Resources'!ET256","v":6192.1621080043396},{"$f":"'School Resources'!EU256","v":24768.648432017359},{"$f":"'School Resources'!EV256","v":7936.981249607883},{"$f":"'School Resources'!EW256","v":78848.464124652019},{"$f":"'School Resources'!EX256","v":250399.70632163697},{"$f":"'School Resources'!EY256","v":1824536.4338908494}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},{"$f":"'School Resources'!F269","v":0},{"$f":"'School Resources'!G269","v":113.274},{"$f":"'School Resources'!H269","v":0},{"$f":"'School Resources'!I269","v":113.274},{"$f":"'School Resources'!J269","v":"F"},{"$f":"'School Resources'!K269","v":"F"},{"$f":"'School Resources'!L269","v":0},{"$f":"'School Resources'!M269","v":0},{"$f":"'School Resources'!N269","v":0},{"$f":"'School Resources'!O269","v":"M"},{"$f":"'School Resources'!P269","v":0},{"$f":"'School Resources'!Q269","v":0},{"$f":"'School Resources'!R269","v":0},{"$f":"'School Resources'!S269","v":0},{"$f":"'School Resources'!T269","v":0},{"$f":"'School Resources'!U269","v":0},{"$f":"'School Resources'!V269","v":2.2467619047619047},{"$f":"'School Resources'!W269","v":1.710952380952381},{"$f":"'School Resources'!X269","v":1.4362857142857142},{"$f":"'School Resources'!Y269","v":0},{"$f":"'School Resources'!Z269","v":0},{"$f":"'School Resources'!AA269","v":0},{"$f":"'School Resources'!AB269","v":0},{"$f":"'School Resources'!AC269","v":0},{"$f":"'School Resources'!AD269","v":5.3940000000000001},{"$f":"'School Resources'!AE269","v":0},{"$f":"'School Resources'!AF269","v":5.3940000000000001},{"$f":"SUM(Q235:AC235)","v":5.3940000000000001},{"$f":"'School Resources'!AG269","v":0},{"$f":"'School Resources'!AH269","v":1.7800200000000002},{"$f":"'School Resources'!AI269","v":0},{"$f":"'School Resources'!AP269","v":0.82597999999999949},2.6059999999999999,{"$f":"'School Resources'!AQ269","v":0},{"$f":"'School Resources'!AR269","v":0},{"$f":"'School Resources'!AS269","v":0},{"$f":"'School Resources'!AJ269","v":0},{"$f":"'School Resources'!AU269","v":0},{"$f":"'School Resources'!AV269","v":0},{"$f":"'School Resources'!AW269","v":0},{"$f":"SUM(AR235:AT235)","v":0},{"$f":"'School Resources'!AX269","v":0},{"$f":"'School Resources'!AY269","v":0.46},{"$f":"'School Resources'!AZ269","v":0},{"$f":"'School Resources'!BA269","v":0},{"$f":"SUM(AV235:AY235)","v":0.46},{"$f":"'School Resources'!BB269","v":0},{"$f":"'School Resources'!BC269","v":0},{"$f":"'School Resources'!BD269","v":0},{"$f":"'School Resources'!BE269","v":0},{"$f":"'School Resources'!BF269","v":1},{"$f":"'School Resources'!BG269","v":0},{"$f":"SUM(BD235:BF235)","v":1},{"$f":"'School Resources'!BH269","v":0.35959999999999998},{"$f":"'School Resources'!BI269","v":0},{"$f":"SUM(BH235:BI235)","v":0.35959999999999998},{"$f":"'School Resources'!BJ269","v":0.46},{"$f":"'School Resources'!BK269","v":0},{"$f":"SUM(BK235:BL235)","v":0.46},{"$f":"'School Resources'!BL269","v":0.453096},{"$f":"'School Resources'!BM269","v":0.71919999999999995},{"$f":"'School Resources'!BN269","v":3.4518959999999996},{"$f":"'School Resources'!BO269","v":0},{"$f":"'School Resources'!BP269","v":1},{"$f":"'School Resources'!BQ269","v":0},{"$f":"SUM(BQ235:BS235)","v":1},{"$f":"'School Resources'!BR269","v":0},{"$f":"'School Resources'!BS269","v":0},{"$f":"'School Resources'!BT269","v":0},{"$f":"'School Resources'!BU269","v":0},0,{"$f":"'School Resources'!BV269","v":0},{"$f":"'School Resources'!BW269","v":1},{"$f":"'School Resources'!BX269","v":0},{"$f":"SUM(BZ235:CB235)","v":1},{"$f":"'School Resources'!BY269","v":0},{"$f":"'School Resources'!BZ269","v":0.35959999999999998},{"$f":"'School Resources'!CA269","v":0},{"$f":"SUM(CD235:CF235)","v":0.35959999999999998},{"$f":"'School Resources'!CC269","v":0},{"$f":"'School Resources'!CD269","v":0},{"$f":"'School Resources'!CE269","v":0},{"$f":"'School Resources'!CF269","v":0},{"$f":"'School Resources'!CG269","v":0},{"$f":"'School Resources'!CH269","v":0},{"$f":"'School Resources'!CI269","v":173077.6174814876},{"$f":"'School Resources'!CJ269","v":131801.9328580783},{"$f":"'School Resources'!CK269","v":110643.19228681762},{"$f":"'School Resources'!CL269","v":0},{"$f":"'School Resources'!CM269","v":0},{"$f":"'School Resources'!CN269","v":0},{"$f":"'School Resources'!CO269","v":0},{"$f":"'School Resources'!CS269","v":415522.74262638355},{"$f":"'School Resources'!CT269","v":0},{"$f":"'School Resources'!CU269","v":137122.50506670657},{"$f":"'School Resources'!CV269","v":0},{"$f":"'School Resources'!DC269","v":63628.749528094188},200751.25459480076,{"$f":"'School Resources'!DD269","v":0},{"$f":"'School Resources'!DE269","v":0},{"$f":"'School Resources'!DF269","v":0},{"$f":"'School Resources'!CW269","v":0},{"$f":"'School Resources'!DH269","v":0},{"$f":"'School Resources'!DI269","v":0},{"$f":"'School Resources'!DJ269","v":0},{"$f":"SUM(DE235:DG235)","v":0},{"$f":"'School Resources'!DK269","v":0},{"$f":"'School Resources'!DL269","v":35435.754840218098},{"$f":"'School Resources'!DM269","v":0},{"$f":"'School Resources'!DN269","v":0},{"$f":"SUM(DI235:DL235)","v":35435.754840218098},{"$f":"'School Resources'!DO269","v":0},{"$f":"'School Resources'!DP269","v":0},{"$f":"'School Resources'!DQ269","v":0},{"$f":"'School Resources'!DR269","v":0},{"$f":"'School Resources'!DS269","v":77034.249652648039},{"$f":"'School Resources'!DT269","v":0},{"$f":"SUM(DQ235:DS235)","v":77034.249652648039},{"$f":"'School Resources'!DU269","v":25998.775211033779},{"$f":"'School Resources'!DV269","v":0},{"$f":"SUM(DU235:DV235)","v":25998.775211033779},{"$f":"'School Resources'!EA269","v":7991.3464994369706},{"$f":"'School Resources'!DW269","v":35435.754840218098},{"$f":"'School Resources'!DX269","v":0},{"$f":"SUM(DY235:DZ235)","v":35435.754840218098},{"$f":"'School Resources'!DY269","v":34903.910380616217},{"$f":"'School Resources'!DZ269","v":27104.718790726205},799083.66693488474,{"$f":"'School Resources'!EC269","v":0},{"$f":"'School Resources'!ED269","v":109453.75634017636},{"$f":"'School Resources'!EE269","v":0},{"$f":"SUM(EE235:EG235)","v":109453.75634017636},{"$f":"'School Resources'!EF269","v":0},{"$f":"'School Resources'!EG269","v":0},{"$f":"'School Resources'!EH269","v":0},{"$f":"'School Resources'!EI269","v":0},0,{"$f":"'School Resources'!EJ269","v":0},{"$f":"'School Resources'!EK269","v":54678.820546789735},{"$f":"'School Resources'!EL269","v":0},{"$f":"SUM(EN235:EP235)","v":54678.820546789735},{"$f":"'School Resources'!EM269","v":0},{"$f":"'School Resources'!EN269","v":16214.071844938035},{"$f":"'School Resources'!EO269","v":0},{"$f":"SUM(ER235:ET235)","v":16214.071844938035},{"$f":"'School Resources'!EP269","v":180346.64873190413},0,{"$f":"'School Resources'!EQ269","v":38052.362981572114},{"$f":"'School Resources'!ER269","v":33312.640492324223},{"$f":"'School Resources'!ES269","v":0},{"$f":"'School Resources'!ET269","v":3331.2640492324222},{"$f":"'School Resources'!EU269","v":13325.056196929689},{"$f":"'School Resources'!EV269","v":4269.9431692966327},{"$f":"'School Resources'!EW269","v":60128.477729384125},{"$f":"'School Resources'!EX269","v":152419.74461873921},{"$f":"'School Resources'!EY269","v":1192944.9007867251}]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},{"$f":"'School Resources'!F276","v":338.01799999999997},{"$f":"'School Resources'!G276","v":0},{"$f":"'School Resources'!H276","v":0},{"$f":"'School Resources'!I276","v":338.01799999999997},{"$f":"'School Resources'!J276","v":"F"},{"$f":"'School Resources'!K276","v":"F"},{"$f":"'School Resources'!L276","v":0},{"$f":"'School Resources'!M276","v":0},{"$f":"'School Resources'!N276","v":0},{"$f":"'School Resources'!O276","v":"E"},{"$f":"'School Resources'!P276","v":3.3221250000000002},{"$f":"'School Resources'!Q276","v":3.3043125},{"$f":"'School Resources'!R276","v":3.8418125000000001},{"$f":"'School Resources'!S276","v":3.7810625},{"$f":"'School Resources'!T276","v":3.4203749999999999},{"$f":"'School Resources'!U276","v":3.4564374999999998},{"$f":"'School Resources'!V276","v":0},{"$f":"'School Resources'!W276","v":0},{"$f":"'School Resources'!X276","v":0},{"$f":"'School Resources'!Y276","v":0},{"$f":"'School Resources'!Z276","v":0},{"$f":"'School Resources'!AA276","v":0},{"$f":"'School Resources'!AB276","v":0},{"$f":"'School Resources'!AC276","v":21.126124999999998},{"$f":"'School Resources'!AD276","v":0},{"$f":"'School Resources'!AE276","v":0},{"$f":"'School Resources'!AF276","v":21.126124999999998},{"$f":"SUM(Q236:AC236)","v":21.126124999999998},{"$f":"'School Resources'!AG276","v":4.225225},{"$f":"'School Resources'!AH276","v":0},{"$f":"'School Resources'!AI276","v":0},{"$f":"'School Resources'!AP276","v":0},4.225225,{"$f":"'School Resources'!AQ276","v":0},{"$f":"'School Resources'!AR276","v":0},{"$f":"'School Resources'!AS276","v":0},{"$f":"'School Resources'!AJ276","v":0},{"$f":"'School Resources'!AU276","v":0},{"$f":"'School Resources'!AV276","v":0},{"$f":"'School Resources'!AW276","v":0},{"$f":"SUM(AR236:AT236)","v":0},{"$f":"'School Resources'!AX276","v":1.21},{"$f":"'School Resources'!AY276","v":0},{"$f":"'School Resources'!AZ276","v":0},{"$f":"'School Resources'!BA276","v":0},{"$f":"SUM(AV236:AY236)","v":1.21},{"$f":"'School Resources'!BB276","v":0.04},{"$f":"'School Resources'!BC276","v":0},{"$f":"'School Resources'!BD276","v":0},{"$f":"'School Resources'!BE276","v":1.173673611111111},{"$f":"'School Resources'!BF276","v":0},{"$f":"'School Resources'!BG276","v":0},{"$f":"SUM(BD236:BF236)","v":1.173673611111111},{"$f":"'School Resources'!BH276","v":0},{"$f":"'School Resources'!BI276","v":0},{"$f":"SUM(BH236:BI236)","v":0},{"$f":"'School Resources'!BJ276","v":1.21},{"$f":"'School Resources'!BK276","v":0},{"$f":"SUM(BK236:BL236)","v":1.21},{"$f":"'School Resources'!BL276","v":0},{"$f":"'School Resources'!BM276","v":2.347347222222222},{"$f":"'School Resources'!BN276","v":5.981020833333333},{"$f":"'School Resources'!BO276","v":1},{"$f":"'School Resources'!BP276","v":0},{"$f":"'School Resources'!BQ276","v":0},{"$f":"SUM(BQ236:BS236)","v":1},{"$f":"'School Resources'!BR276","v":0},{"$f":"'School Resources'!BS276","v":0.17367361111111101},{"$f":"'School Resources'!BT276","v":0},{"$f":"'School Resources'!BU276","v":0},0.17367361111111101,{"$f":"'School Resources'!BV276","v":1.173673611111111},{"$f":"'School Resources'!BW276","v":0},{"$f":"'School Resources'!BX276","v":0},{"$f":"SUM(BZ236:CB236)","v":1.173673611111111},{"$f":"'School Resources'!BY276","v":1.173673611111111},{"$f":"'School Resources'!BZ276","v":0},{"$f":"'School Resources'!CA276","v":0},{"$f":"SUM(CD236:CF236)","v":1.173673611111111},{"$f":"'School Resources'!CC276","v":264030.17543915549},{"$f":"'School Resources'!CD276","v":262614.50399391784},{"$f":"'School Resources'!CE276","v":305333.01076249103},{"$f":"'School Resources'!CF276","v":300504.82604399644},{"$f":"'School Resources'!CG276","v":271838.7210949923},{"$f":"'School Resources'!CH276","v":274704.83486306982},{"$f":"'School Resources'!CI276","v":0},{"$f":"'School Resources'!CJ276","v":0},{"$f":"'School Resources'!CK276","v":0},{"$f":"'School Resources'!CL276","v":0},{"$f":"'School Resources'!CM276","v":0},{"$f":"'School Resources'!CN276","v":0},{"$f":"'School Resources'!CO276","v":0},{"$f":"'School Resources'!CS276","v":1679026.0721976229},{"$f":"'School Resources'!CT276","v":335805.21443952457},{"$f":"'School Resources'!CU276","v":0},{"$f":"'School Resources'!CV276","v":0},{"$f":"'School Resources'!DC276","v":0},335805.21443952457,{"$f":"'School Resources'!DD276","v":0},{"$f":"'School Resources'!DE276","v":0},{"$f":"'School Resources'!DF276","v":0},{"$f":"'School Resources'!CW276","v":0},{"$f":"'School Resources'!DH276","v":0},{"$f":"'School Resources'!DI276","v":0},{"$f":"'School Resources'!DJ276","v":0},{"$f":"SUM(DE236:DG236)","v":0},{"$f":"'School Resources'!DK276","v":96166.312911578614},{"$f":"'School Resources'!DL276","v":0},{"$f":"'School Resources'!DM276","v":0},{"$f":"'School Resources'!DN276","v":0},{"$f":"SUM(DI236:DL236)","v":96166.312911578614},{"$f":"'School Resources'!DO276","v":3179.0516664984666},{"$f":"'School Resources'!DP276","v":0},{"$f":"'School Resources'!DQ276","v":0},{"$f":"'School Resources'!DR276","v":93279.226233201261},{"$f":"'School Resources'!DS276","v":0},{"$f":"'School Resources'!DT276","v":0},{"$f":"SUM(DQ236:DS236)","v":93279.226233201261},{"$f":"'School Resources'!DU276","v":0},{"$f":"'School Resources'!DV276","v":0},{"$f":"SUM(DU236:DV236)","v":0},{"$f":"'School Resources'!EA276","v":25127.731111441801},{"$f":"'School Resources'!DW276","v":96166.312911578614},{"$f":"'School Resources'!DX276","v":0},{"$f":"SUM(DY236:DZ236)","v":96166.312911578614},{"$f":"'School Resources'!DY276","v":0},{"$f":"'School Resources'!DZ276","v":90593.379207538062},2303622.1903600041,{"$f":"'School Resources'!EC276","v":120386.41351425482},{"$f":"'School Resources'!ED276","v":0},{"$f":"'School Resources'!EE276","v":0},{"$f":"SUM(EE236:EG236)","v":120386.41351425482},{"$f":"'School Resources'!EF276","v":0},{"$f":"'School Resources'!EG276","v":17867.672162676856},{"$f":"'School Resources'!EH276","v":0},{"$f":"'School Resources'!EI276","v":0},17867.672162676856,{"$f":"'School Resources'!EJ276","v":66997.624082194598},{"$f":"'School Resources'!EK276","v":0},{"$f":"'School Resources'!EL276","v":0},{"$f":"SUM(EN236:EP236)","v":66997.624082194598},{"$f":"'School Resources'!EM276","v":55090.726750404407},{"$f":"'School Resources'!EN276","v":0},{"$f":"'School Resources'!EO276","v":0},{"$f":"SUM(ER236:ET236)","v":55090.726750404407},{"$f":"'School Resources'!EP276","v":260342.43650953064},17867.672162676856,{"$f":"'School Resources'!EQ276","v":113551.06759101861},{"$f":"'School Resources'!ER276","v":99407.384871501388},{"$f":"'School Resources'!ES276","v":0},{"$f":"'School Resources'!ET276","v":9940.7384871501381},{"$f":"'School Resources'!EU276","v":39762.953948600552},{"$f":"'School Resources'!EV276","v":12741.826457963072},{"$f":"'School Resources'!EW276","v":8190.3028967500004},{"$f":"'School Resources'!EX276","v":283594.27425298374},{"$f":"'School Resources'!EY276","v":2963280.0114414985}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},{"$f":"'School Resources'!F298","v":317.05399999999997},{"$f":"'School Resources'!G298","v":0},{"$f":"'School Resources'!H298","v":0},{"$f":"'School Resources'!I298","v":317.05399999999997},{"$f":"'School Resources'!J298","v":"F"},{"$f":"'School Resources'!K298","v":"F"},{"$f":"'School Resources'!L298","v":0},{"$f":"'School Resources'!M298","v":0},{"$f":"'School Resources'!N298","v":0},{"$f":"'School Resources'!O298","v":"E"},{"$f":"'School Resources'!P298","v":4.2152500000000002},{"$f":"'School Resources'!Q298","v":4.1213125000000002},{"$f":"'School Resources'!R298","v":4.1176250000000003},{"$f":"'School Resources'!S298","v":4.2466875000000002},{"$f":"'School Resources'!T298","v":3.1150000000000002},{"$f":"'School Resources'!U298","v":0},{"$f":"'School Resources'!V298","v":0},{"$f":"'School Resources'!W298","v":0},{"$f":"'School Resources'!X298","v":0},{"$f":"'School Resources'!Y298","v":0},{"$f":"'School Resources'!Z298","v":0},{"$f":"'School Resources'!AA298","v":0},{"$f":"'School Resources'!AB298","v":0},{"$f":"'School Resources'!AC298","v":19.815874999999998},{"$f":"'School Resources'!AD298","v":0},{"$f":"'School Resources'!AE298","v":0},{"$f":"'School Resources'!AF298","v":19.815874999999998},{"$f":"SUM(Q240:AC240)","v":19.815874999999998},{"$f":"'School Resources'!AG298","v":3.9631749999999997},{"$f":"'School Resources'!AH298","v":0},{"$f":"'School Resources'!AI298","v":0},{"$f":"'School Resources'!AP298","v":0},3.9631749999999997,{"$f":"'School Resources'!AQ298","v":0},{"$f":"'School Resources'!AR298","v":0},{"$f":"'School Resources'!AS298","v":0},{"$f":"'School Resources'!AJ298","v":0},{"$f":"'School Resources'!AU298","v":0},{"$f":"'School Resources'!AV298","v":0},{"$f":"'School Resources'!AW298","v":0},{"$f":"SUM(AR240:AT240)","v":0},{"$f":"'School Resources'!AX298","v":1.58},{"$f":"'School Resources'!AY298","v":0},{"$f":"'School Resources'!AZ298","v":0},{"$f":"'School Resources'!BA298","v":0},{"$f":"SUM(AV240:AY240)","v":1.58},{"$f":"'School Resources'!BB298","v":0.69},{"$f":"'School Resources'!BC298","v":0},{"$f":"'School Resources'!BD298","v":0},{"$f":"'School Resources'!BE298","v":1.1008819444444442},{"$f":"'School Resources'!BF298","v":0},{"$f":"'School Resources'!BG298","v":0},{"$f":"SUM(BD240:BF240)","v":1.1008819444444442},{"$f":"'School Resources'!BH298","v":0},{"$f":"'School Resources'!BI298","v":0},{"$f":"SUM(BH240:BI240)","v":0},{"$f":"'School Resources'!BJ298","v":1.58},{"$f":"'School Resources'!BK298","v":0},{"$f":"SUM(BK240:BL240)","v":1.58},{"$f":"'School Resources'!BL298","v":0},{"$f":"'School Resources'!BM298","v":2.2017638888888884},{"$f":"'School Resources'!BN298","v":7.1526458333333327},{"$f":"'School Resources'!BO298","v":1},{"$f":"'School Resources'!BP298","v":0},{"$f":"'School Resources'!BQ298","v":0},{"$f":"SUM(BQ240:BS240)","v":1},{"$f":"'School Resources'!BR298","v":0},{"$f":"'School Resources'!BS298","v":0.10088194444444436},{"$f":"'School Resources'!BT298","v":0},{"$f":"'School Resources'!BU298","v":0},0.10088194444444436,{"$f":"'School Resources'!BV298","v":1.1008819444444442},{"$f":"'School Resources'!BW298","v":0},{"$f":"'School Resources'!BX298","v":0},{"$f":"SUM(BZ240:CB240)","v":1.1008819444444442},{"$f":"'School Resources'!BY298","v":1.1008819444444442},{"$f":"'School Resources'!BZ298","v":0},{"$f":"'School Resources'!CA298","v":0},{"$f":"SUM(CD240:CF240)","v":1.1008819444444442},{"$f":"'School Resources'!CC298","v":317758.44661139237},{"$f":"'School Resources'!CD298","v":310677.15034698159},{"$f":"'School Resources'!CE298","v":310399.1753106541},{"$f":"'School Resources'!CF298","v":320128.30158211669},{"$f":"'School Resources'!CG298","v":234818.23407733522},{"$f":"'School Resources'!CH298","v":0},{"$f":"'School Resources'!CI298","v":0},{"$f":"'School Resources'!CJ298","v":0},{"$f":"'School Resources'!CK298","v":0},{"$f":"'School Resources'!CL298","v":0},{"$f":"'School Resources'!CM298","v":0},{"$f":"'School Resources'!CN298","v":0},{"$f":"'School Resources'!CO298","v":0},{"$f":"'School Resources'!CS298","v":1493781.3079284797},{"$f":"'School Resources'!CT298","v":298756.26158569596},{"$f":"'School Resources'!CU298","v":0},{"$f":"'School Resources'!CV298","v":0},{"$f":"'School Resources'!DC298","v":0},298756.26158569596,{"$f":"'School Resources'!DD298","v":0},{"$f":"'School Resources'!DE298","v":0},{"$f":"'School Resources'!DF298","v":0},{"$f":"'School Resources'!CW298","v":0},{"$f":"'School Resources'!DH298","v":0},{"$f":"'School Resources'!DI298","v":0},{"$f":"'School Resources'!DJ298","v":0},{"$f":"SUM(DE240:DG240)","v":0},{"$f":"'School Resources'!DK298","v":119105.23590439475},{"$f":"'School Resources'!DL298","v":0},{"$f":"'School Resources'!DM298","v":0},{"$f":"'School Resources'!DN298","v":0},{"$f":"SUM(DI240:DL240)","v":119105.23590439475},{"$f":"'School Resources'!DO298","v":52014.311882298964},{"$f":"'School Resources'!DP298","v":0},{"$f":"'School Resources'!DQ298","v":0},{"$f":"'School Resources'!DR298","v":82987.850440471084},{"$f":"'School Resources'!DS298","v":0},{"$f":"'School Resources'!DT298","v":0},{"$f":"SUM(DQ240:DS240)","v":82987.850440471084},{"$f":"'School Resources'!DU298","v":0},{"$f":"'School Resources'!DV298","v":0},{"$f":"SUM(DU240:DV240)","v":0},{"$f":"'School Resources'!EA298","v":24606.026540326075},{"$f":"'School Resources'!DW298","v":119105.23590439475},{"$f":"'School Resources'!DX298","v":0},{"$f":"SUM(DY240:DZ240)","v":119105.23590439475},{"$f":"'School Resources'!DY298","v":0},{"$f":"'School Resources'!DZ298","v":80719.183240229686},2165750.203645735,{"$f":"'School Resources'!EC298","v":123601.16089840503},{"$f":"'School Resources'!ED298","v":0},{"$f":"'School Resources'!EE298","v":0},{"$f":"SUM(EE240:EG240)","v":123601.16089840503},{"$f":"'School Resources'!EF298","v":0},{"$f":"'School Resources'!EG298","v":10736.129973093017},{"$f":"'School Resources'!EH298","v":0},{"$f":"'School Resources'!EI298","v":0},10736.129973093017,{"$f":"'School Resources'!EJ298","v":61993.581097434311},{"$f":"'School Resources'!EK298","v":0},{"$f":"'School Resources'!EL298","v":0},{"$f":"SUM(EN240:EP240)","v":61993.581097434311},{"$f":"'School Resources'!EM298","v":51021.020631016596},{"$f":"'School Resources'!EN298","v":0},{"$f":"'School Resources'!EO298","v":0},{"$f":"SUM(ER240:ET240)","v":51021.020631016596},{"$f":"'School Resources'!EP298","v":247351.89259994891},10736.129973093017,{"$f":"'School Resources'!EQ298","v":106508.58884438941},{"$f":"'School Resources'!ER298","v":93242.10250060352},{"$f":"'School Resources'!ES298","v":0},{"$f":"'School Resources'!ET298","v":9324.2102500603523},{"$f":"'School Resources'!EU298","v":37296.841000241409},{"$f":"'School Resources'!EV298","v":11951.573720343365},{"$f":"'School Resources'!EW298","v":7682.3373152499998},{"$f":"'School Resources'!EX298","v":266005.65363088803},{"$f":"'School Resources'!EY298","v":2784432.959657128}]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},{"$f":"'School Resources'!F315","v":233.66300000000001},{"$f":"'School Resources'!G315","v":0},{"$f":"'School Resources'!H315","v":0},{"$f":"'School Resources'!I315","v":233.66300000000001},{"$f":"'School Resources'!J315","v":"F"},{"$f":"'School Resources'!K315","v":"F"},{"$f":"'School Resources'!L315","v":0},{"$f":"'School Resources'!M315","v":0},{"$f":"'School Resources'!N315","v":0},{"$f":"'School Resources'!O315","v":"E"},{"$f":"'School Resources'!P315","v":3.0758958333333335},{"$f":"'School Resources'!Q315","v":3.1647083333333335},{"$f":"'School Resources'!R315","v":2.8134583333333332},{"$f":"'School Resources'!S315","v":2.7854791666666663},{"$f":"'School Resources'!T315","v":2.7643958333333334},{"$f":"'School Resources'!U315","v":0},{"$f":"'School Resources'!V315","v":0},{"$f":"'School Resources'!W315","v":0},{"$f":"'School Resources'!X315","v":0},{"$f":"'School Resources'!Y315","v":0},{"$f":"'School Resources'!Z315","v":0},{"$f":"'School Resources'!AA315","v":0},{"$f":"'School Resources'!AB315","v":0},{"$f":"'School Resources'!AC315","v":14.603937500000001},{"$f":"'School Resources'!AD315","v":0},{"$f":"'School Resources'!AE315","v":0},{"$f":"'School Resources'!AF315","v":14.603937500000001},{"$f":"SUM(Q241:AC241)","v":14.603937500000001},{"$f":"'School Resources'!AG315","v":2.9207875000000003},{"$f":"'School Resources'!AH315","v":0},{"$f":"'School Resources'!AI315","v":0},{"$f":"'School Resources'!AP315","v":0},2.9207875000000003,{"$f":"'School Resources'!AQ315","v":0},{"$f":"'School Resources'!AR315","v":0},{"$f":"'School Resources'!AS315","v":0},{"$f":"'School Resources'!AJ315","v":0},{"$f":"'School Resources'!AU315","v":0},{"$f":"'School Resources'!AV315","v":0},{"$f":"'School Resources'!AW315","v":0},{"$f":"SUM(AR241:AT241)","v":0},{"$f":"'School Resources'!AX315","v":0.66},{"$f":"'School Resources'!AY315","v":0},{"$f":"'School Resources'!AZ315","v":0},{"$f":"'School Resources'!BA315","v":0.15132986111111102},{"$f":"SUM(AV241:AY241)","v":0.81132986111111105},{"$f":"'School Resources'!BB315","v":0.02},{"$f":"'School Resources'!BC315","v":0},{"$f":"'School Resources'!BD315","v":0},{"$f":"'School Resources'!BE315","v":0.81132986111111105},{"$f":"'School Resources'!BF315","v":0},{"$f":"'School Resources'!BG315","v":0},{"$f":"SUM(BD241:BF241)","v":0.81132986111111105},{"$f":"'School Resources'!BH315","v":0},{"$f":"'School Resources'!BI315","v":0},{"$f":"SUM(BH241:BI241)","v":0},{"$f":"'School Resources'!BJ315","v":0.66},{"$f":"'School Resources'!BK315","v":0.15132986111111102},{"$f":"SUM(BK241:BL241)","v":0.81132986111111105},{"$f":"'School Resources'!BL315","v":0},{"$f":"'School Resources'!BM315","v":1.6226597222222221},{"$f":"'School Resources'!BN315","v":4.0766493055555557},{"$f":"'School Resources'!BO315","v":1},{"$f":"'School Resources'!BP315","v":0},{"$f":"'School Resources'!BQ315","v":0},{"$f":"SUM(BQ241:BS241)","v":1},{"$f":"'School Resources'!BR315","v":0},{"$f":"'School Resources'!BS315","v":0},{"$f":"'School Resources'!BT315","v":0},{"$f":"'School Resources'!BU315","v":0},0,{"$f":"'School Resources'!BV315","v":1},{"$f":"'School Resources'!BW315","v":0},{"$f":"'School Resources'!BX315","v":0},{"$f":"SUM(BZ241:CB241)","v":1},{"$f":"'School Resources'!BY315","v":0.81132986111111105},{"$f":"'School Resources'!BZ315","v":0},{"$f":"'School Resources'!CA315","v":0},{"$f":"SUM(CD241:CF241)","v":0.81132986111111105},{"$f":"'School Resources'!CC315","v":232171.72816425466},{"$f":"'School Resources'!CD315","v":238875.38548064767},{"$f":"'School Resources'!CE315","v":212362.68026028955},{"$f":"'School Resources'!CF315","v":210250.78446486004},{"$f":"'School Resources'!CG315","v":208659.39314321108},{"$f":"'School Resources'!CH315","v":0},{"$f":"'School Resources'!CI315","v":0},{"$f":"'School Resources'!CJ315","v":0},{"$f":"'School Resources'!CK315","v":0},{"$f":"'School Resources'!CL315","v":0},{"$f":"'School Resources'!CM315","v":0},{"$f":"'School Resources'!CN315","v":0},{"$f":"'School Resources'!CO315","v":0},{"$f":"'School Resources'!CS315","v":1102319.9715132632},{"$f":"'School Resources'!CT315","v":220463.99430265263},{"$f":"'School Resources'!CU315","v":0},{"$f":"'School Resources'!CV315","v":0},{"$f":"'School Resources'!DC315","v":0},220463.99430265263,{"$f":"'School Resources'!DD315","v":0},{"$f":"'School Resources'!DE315","v":0},{"$f":"'School Resources'!DF315","v":0},{"$f":"'School Resources'!CW315","v":0},{"$f":"'School Resources'!DH315","v":0},{"$f":"'School Resources'!DI315","v":0},{"$f":"'School Resources'!DJ315","v":0},{"$f":"SUM(DE241:DG241)","v":0},{"$f":"'School Resources'!DK315","v":49817.467460317028},{"$f":"'School Resources'!DL315","v":0},{"$f":"'School Resources'!DM315","v":0},{"$f":"'School Resources'!DN315","v":11422.530957086467},{"$f":"SUM(DI241:DL241)","v":61239.998417403491},{"$f":"'School Resources'!DO315","v":1509.620226070213},{"$f":"'School Resources'!DP315","v":0},{"$f":"'School Resources'!DQ315","v":0},{"$f":"'School Resources'!DR315","v":61239.998417403498},{"$f":"'School Resources'!DS315","v":0},{"$f":"'School Resources'!DT315","v":0},{"$f":"SUM(DQ241:DS241)","v":61239.998417403498},{"$f":"'School Resources'!DU315","v":0},{"$f":"'School Resources'!DV315","v":0},{"$f":"SUM(DU241:DV241)","v":0},{"$f":"'School Resources'!EA315","v":17339.195597850266},{"$f":"'School Resources'!DW315","v":49817.467460317028},{"$f":"'School Resources'!DX315","v":11422.530957086467},{"$f":"SUM(DY241:DZ241)","v":61239.998417403491},{"$f":"'School Resources'!DY315","v":0},{"$f":"'School Resources'!DZ315","v":59755.332963569985},1508013.5812941967,{"$f":"'School Resources'!EC315","v":113705.74465133679},{"$f":"'School Resources'!ED315","v":0},{"$f":"'School Resources'!EE315","v":0},{"$f":"SUM(EE241:EG241)","v":113705.74465133679},{"$f":"'School Resources'!EF315","v":0},{"$f":"'School Resources'!EG315","v":0},{"$f":"'School Resources'!EH315","v":0},{"$f":"'School Resources'!EI315","v":0},0,{"$f":"'School Resources'!EJ315","v":54502.816359276891},{"$f":"'School Resources'!EK315","v":0},{"$f":"'School Resources'!EL315","v":0},{"$f":"SUM(EN241:EP241)","v":54502.816359276891},{"$f":"'School Resources'!EM315","v":36473.039836822027},{"$f":"'School Resources'!EN315","v":0},{"$f":"'School Resources'!EO315","v":0},{"$f":"SUM(ER241:ET241)","v":36473.039836822027},{"$f":"'School Resources'!EP315","v":204681.60084743571},0,{"$f":"'School Resources'!EQ315","v":78494.882244496403},{"$f":"'School Resources'!ER315","v":68717.724414763798},{"$f":"'School Resources'!ES315","v":0},{"$f":"'School Resources'!ET315","v":6871.7724414763807},{"$f":"'School Resources'!EU315","v":27487.089765905523},{"$f":"'School Resources'!EV315","v":8808.0912722015564},{"$f":"'School Resources'!EW315","v":5661.7421136250005},{"$f":"'School Resources'!EX315","v":196041.30225246865},{"$f":"'School Resources'!EY315","v":1985831.012955521}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},{"$f":"'School Resources'!F326","v":464.6},{"$f":"'School Resources'!G326","v":0},{"$f":"'School Resources'!H326","v":0},{"$f":"'School Resources'!I326","v":464.6},{"$f":"'School Resources'!J326","v":"F"},{"$f":"'School Resources'!K326","v":"F"},{"$f":"'School Resources'!L326","v":0},{"$f":"'School Resources'!M326","v":0},{"$f":"'School Resources'!N326","v":0},{"$f":"'School Resources'!O326","v":"E"},{"$f":"'School Resources'!P326","v":0},{"$f":"'School Resources'!Q326","v":0},{"$f":"'School Resources'!R326","v":0},{"$f":"'School Resources'!S326","v":10.7164375},{"$f":"'School Resources'!T326","v":9.4474999999999998},{"$f":"'School Resources'!U326","v":8.8735625000000002},{"$f":"'School Resources'!V326","v":0},{"$f":"'School Resources'!W326","v":0},{"$f":"'School Resources'!X326","v":0},{"$f":"'School Resources'!Y326","v":0},{"$f":"'School Resources'!Z326","v":0},{"$f":"'School Resources'!AA326","v":0},{"$f":"'School Resources'!AB326","v":0},{"$f":"'School Resources'!AC326","v":29.037500000000001},{"$f":"'School Resources'!AD326","v":0},{"$f":"'School Resources'!AE326","v":0},{"$f":"'School Resources'!AF326","v":29.037500000000001},{"$f":"SUM(Q242:AC242)","v":29.037500000000001},{"$f":"'School Resources'!AG326","v":5.807500000000001},{"$f":"'School Resources'!AH326","v":0},{"$f":"'School Resources'!AI326","v":0},{"$f":"'School Resources'!AP326","v":0},5.807500000000001,{"$f":"'School Resources'!AQ326","v":0},{"$f":"'School Resources'!AR326","v":0},{"$f":"'School Resources'!AS326","v":0},{"$f":"'School Resources'!AJ326","v":0},{"$f":"'School Resources'!AU326","v":0},{"$f":"'School Resources'!AV326","v":0},{"$f":"'School Resources'!AW326","v":0},{"$f":"SUM(AR242:AT242)","v":0},{"$f":"'School Resources'!AX326","v":2.06},{"$f":"'School Resources'!AY326","v":0},{"$f":"'School Resources'!AZ326","v":0},{"$f":"'School Resources'!BA326","v":0},{"$f":"SUM(AV242:AY242)","v":2.06},{"$f":"'School Resources'!BB326","v":1.61},{"$f":"'School Resources'!BC326","v":0},{"$f":"'School Resources'!BD326","v":0},{"$f":"'School Resources'!BE326","v":1.6131944444444444},{"$f":"'School Resources'!BF326","v":0},{"$f":"'School Resources'!BG326","v":0},{"$f":"SUM(BD242:BF242)","v":1.6131944444444444},{"$f":"'School Resources'!BH326","v":0},{"$f":"'School Resources'!BI326","v":0},{"$f":"SUM(BH242:BI242)","v":0},{"$f":"'School Resources'!BJ326","v":2.06},{"$f":"'School Resources'!BK326","v":0},{"$f":"SUM(BK242:BL242)","v":2.06},{"$f":"'School Resources'!BL326","v":0},{"$f":"'School Resources'!BM326","v":3.2263888888888888},{"$f":"'School Resources'!BN326","v":10.569583333333334},{"$f":"'School Resources'!BO326","v":1},{"$f":"'School Resources'!BP326","v":0},{"$f":"'School Resources'!BQ326","v":0},{"$f":"SUM(BQ242:BS242)","v":1},{"$f":"'School Resources'!BR326","v":0},{"$f":"'School Resources'!BS326","v":0.61319444444444449},{"$f":"'School Resources'!BT326","v":0},{"$f":"'School Resources'!BU326","v":0},0.61319444444444449,{"$f":"'School Resources'!BV326","v":1.6131944444444444},{"$f":"'School Resources'!BW326","v":0},{"$f":"'School Resources'!BX326","v":0},{"$f":"SUM(BZ242:CB242)","v":1.6131944444444444},{"$f":"'School Resources'!BY326","v":1.6131944444444444},{"$f":"'School Resources'!BZ326","v":0},{"$f":"'School Resources'!CA326","v":0},{"$f":"SUM(CD242:CF242)","v":1.6131944444444444},{"$f":"'School Resources'!CC326","v":0},{"$f":"'School Resources'!CD326","v":0},{"$f":"'School Resources'!CE326","v":0},{"$f":"'School Resources'!CF326","v":997168.58835546148},{"$f":"'School Resources'!CG326","v":879093.47098681098},{"$f":"'School Resources'!CH326","v":825688.36815489852},{"$f":"'School Resources'!CI326","v":0},{"$f":"'School Resources'!CJ326","v":0},{"$f":"'School Resources'!CK326","v":0},{"$f":"'School Resources'!CL326","v":0},{"$f":"'School Resources'!CM326","v":0},{"$f":"'School Resources'!CN326","v":0},{"$f":"'School Resources'!CO326","v":0},{"$f":"'School Resources'!CS326","v":2701950.4274971713},{"$f":"'School Resources'!CT326","v":540390.08549943427},{"$f":"'School Resources'!CU326","v":0},{"$f":"'School Resources'!CV326","v":0},{"$f":"'School Resources'!DC326","v":0},540390.08549943427,{"$f":"'School Resources'!DD326","v":0},{"$f":"'School Resources'!DE326","v":0},{"$f":"'School Resources'!DF326","v":0},{"$f":"'School Resources'!CW326","v":0},{"$f":"'School Resources'!DH326","v":0},{"$f":"'School Resources'!DI326","v":0},{"$f":"'School Resources'!DJ326","v":0},{"$f":"SUM(DE242:DG242)","v":0},{"$f":"'School Resources'!DK326","v":191683.78409450443},{"$f":"'School Resources'!DL326","v":0},{"$f":"'School Resources'!DM326","v":0},{"$f":"'School Resources'!DN326","v":0},{"$f":"SUM(DI242:DL242)","v":191683.78409450443},{"$f":"'School Resources'!DO326","v":149811.11281172434},{"$f":"'School Resources'!DP326","v":0},{"$f":"'School Resources'!DQ326","v":0},{"$f":"'School Resources'!DR326","v":150108.35708317615},{"$f":"'School Resources'!DS326","v":0},{"$f":"'School Resources'!DT326","v":0},{"$f":"SUM(DQ242:DS242)","v":150108.35708317615},{"$f":"'School Resources'!DU326","v":0},{"$f":"'School Resources'!DV326","v":0},{"$f":"SUM(DU242:DV242)","v":0},{"$f":"'School Resources'!EA326","v":36381.407851751173},{"$f":"'School Resources'!DW326","v":191683.78409450443},{"$f":"'School Resources'!DX326","v":0},{"$f":"SUM(DY242:DZ242)","v":191683.78409450443},{"$f":"'School Resources'!DY326","v":0},{"$f":"'School Resources'!DZ326","v":144792.15732298896},3925627.5510805151,{"$f":"'School Resources'!EC326","v":143670.40950434766},{"$f":"'School Resources'!ED326","v":0},{"$f":"'School Resources'!EE326","v":0},{"$f":"SUM(EE242:EG242)","v":143670.40950434766},{"$f":"'School Resources'!EF326","v":0},{"$f":"'School Resources'!EG326","v":74855.493109196119},{"$f":"'School Resources'!EH326","v":0},{"$f":"'School Resources'!EI326","v":0},74855.493109196119,{"$f":"'School Resources'!EJ326","v":103019.03231116156},{"$f":"'School Resources'!EK326","v":0},{"$f":"'School Resources'!EL326","v":0},{"$f":"SUM(EN242:EP242)","v":103019.03231116156},{"$f":"'School Resources'!EM326","v":84134.757706495191},{"$f":"'School Resources'!EN326","v":0},{"$f":"'School Resources'!EO326","v":0},{"$f":"SUM(ER242:ET242)","v":84134.757706495191},{"$f":"'School Resources'!EP326","v":405679.69263120054},74855.493109196119,{"$f":"'School Resources'!EQ326","v":156074.01381816133},{"$f":"'School Resources'!ER326","v":136633.76214077225},{"$f":"'School Resources'!ES326","v":0},{"$f":"'School Resources'!ET326","v":13663.376214077223},{"$f":"'School Resources'!EU326","v":54653.504856308893},{"$f":"'School Resources'!EV326","v":17513.424055433865},{"$f":"'School Resources'!EW326","v":11257.432225000002},{"$f":"'School Resources'!EX326","v":389795.51330975356},{"$f":"'School Resources'!EY326","v":4902276.3221962089}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!F335","v":0},{"$f":"'School Resources'!G335","v":332.88833333333332},{"$f":"'School Resources'!H335","v":0},{"$f":"'School Resources'!I335","v":332.88833333333332},{"$f":"'School Resources'!J335","v":"F"},{"$f":"'School Resources'!K335","v":"F"},{"$f":"'School Resources'!L335","v":0},{"$f":"'School Resources'!M335","v":0},{"$f":"'School Resources'!N335","v":0},{"$f":"'School Resources'!O335","v":"M"},{"$f":"'School Resources'!P335","v":0},{"$f":"'School Resources'!Q335","v":0},{"$f":"'School Resources'!R335","v":0},{"$f":"'School Resources'!S335","v":0},{"$f":"'School Resources'!T335","v":0},{"$f":"'School Resources'!U335","v":0},{"$f":"'School Resources'!V335","v":5.1676190476190476},{"$f":"'School Resources'!W335","v":5.3352539682539675},{"$f":"'School Resources'!X335","v":5.3489523809523805},{"$f":"'School Resources'!Y335","v":0},{"$f":"'School Resources'!Z335","v":0},{"$f":"'School Resources'!AA335","v":0},{"$f":"'School Resources'!AB335","v":0},{"$f":"'School Resources'!AC335","v":0},{"$f":"'School Resources'!AD335","v":15.851825396825394},{"$f":"'School Resources'!AE335","v":0},{"$f":"'School Resources'!AF335","v":15.851825396825394},{"$f":"SUM(Q243:AC243)","v":15.851825396825394},{"$f":"'School Resources'!AG335","v":0},{"$f":"'School Resources'!AH335","v":5.2311023809523798},{"$f":"'School Resources'!AI335","v":0},{"$f":"'School Resources'!AP335","v":0},5.2311023809523798,{"$f":"'School Resources'!AQ335","v":0},{"$f":"'School Resources'!AR335","v":0},{"$f":"'School Resources'!AS335","v":0},{"$f":"'School Resources'!AJ335","v":0},{"$f":"'School Resources'!AU335","v":0},{"$f":"'School Resources'!AV335","v":0},{"$f":"'School Resources'!AW335","v":0},{"$f":"SUM(AR243:AT243)","v":0},{"$f":"'School Resources'!AX335","v":0},{"$f":"'School Resources'!AY335","v":1.55},{"$f":"'School Resources'!AZ335","v":0},{"$f":"'School Resources'!BA335","v":0},{"$f":"SUM(AV243:AY243)","v":1.55},{"$f":"'School Resources'!BB335","v":0.14000000000000001},{"$f":"'School Resources'!BC335","v":0},{"$f":"'School Resources'!BD335","v":0},{"$f":"'School Resources'!BE335","v":0},{"$f":"'School Resources'!BF335","v":1},{"$f":"'School Resources'!BG335","v":0},{"$f":"SUM(BD243:BF243)","v":1},{"$f":"'School Resources'!BH335","v":1.0567883597883598},{"$f":"'School Resources'!BI335","v":0},{"$f":"SUM(BH243:BI243)","v":1.0567883597883598},{"$f":"'School Resources'!BJ335","v":1.55},{"$f":"'School Resources'!BK335","v":0},{"$f":"SUM(BK243:BL243)","v":1.55},{"$f":"'School Resources'!BL335","v":1.3315533333333334},{"$f":"'School Resources'!BM335","v":2.1135767195767197},{"$f":"'School Resources'!BN335","v":8.7419184126984124},{"$f":"'School Resources'!BO335","v":0},{"$f":"'School Resources'!BP335","v":1},{"$f":"'School Resources'!BQ335","v":0},{"$f":"SUM(BQ243:BS243)","v":1},{"$f":"'School Resources'!BR335","v":0},{"$f":"'School Resources'!BS335","v":0},{"$f":"'School Resources'!BT335","v":5.6788359788359749E-2},{"$f":"'School Resources'!BU335","v":0},5.6788359788359749E-2,{"$f":"'School Resources'!BV335","v":0},{"$f":"'School Resources'!BW335","v":1.0567883597883598},{"$f":"'School Resources'!BX335","v":0},{"$f":"SUM(BZ243:CB243)","v":1.0567883597883598},{"$f":"'School Resources'!BY335","v":0},{"$f":"'School Resources'!BZ335","v":1.0567883597883598},{"$f":"'School Resources'!CA335","v":0},{"$f":"SUM(CD243:CF243)","v":1.0567883597883598},{"$f":"'School Resources'!CC335","v":0},{"$f":"'School Resources'!CD335","v":0},{"$f":"'School Resources'!CE335","v":0},{"$f":"'School Resources'!CF335","v":0},{"$f":"'School Resources'!CG335","v":0},{"$f":"'School Resources'!CH335","v":0},{"$f":"'School Resources'!CI335","v":385312.1465635018},{"$f":"'School Resources'!CJ335","v":397811.47565754631},{"$f":"'School Resources'!CK335","v":398832.86766665155},{"$f":"'School Resources'!CL335","v":0},{"$f":"'School Resources'!CM335","v":0},{"$f":"'School Resources'!CN335","v":0},{"$f":"'School Resources'!CO335","v":0},{"$f":"'School Resources'!CS335","v":1181956.4898876995},{"$f":"'School Resources'!CT335","v":0},{"$f":"'School Resources'!CU335","v":390045.64166294085},{"$f":"'School Resources'!CV335","v":0},{"$f":"'School Resources'!DC335","v":0},390045.64166294085,{"$f":"'School Resources'!DD335","v":0},{"$f":"'School Resources'!DE335","v":0},{"$f":"'School Resources'!DF335","v":0},{"$f":"'School Resources'!CW335","v":0},{"$f":"'School Resources'!DH335","v":0},{"$f":"'School Resources'!DI335","v":0},{"$f":"'School Resources'!DJ335","v":0},{"$f":"SUM(DE243:DG243)","v":0},{"$f":"'School Resources'!DK335","v":0},{"$f":"'School Resources'!DL335","v":115572.3403118502},{"$f":"'School Resources'!DM335","v":0},{"$f":"'School Resources'!DN335","v":0},{"$f":"SUM(DI243:DL243)","v":115572.3403118502},{"$f":"'School Resources'!DO335","v":10438.792028167116},{"$f":"'School Resources'!DP335","v":0},{"$f":"'School Resources'!DQ335","v":0},{"$f":"'School Resources'!DR335","v":0},{"$f":"'School Resources'!DS335","v":74562.800201193677},{"$f":"'School Resources'!DT335","v":0},{"$f":"SUM(DQ243:DS243)","v":74562.800201193677},{"$f":"'School Resources'!DU335","v":69952.443187990866},{"$f":"'School Resources'!DV335","v":0},{"$f":"SUM(DU243:DV243)","v":69952.443187990866},{"$f":"'School Resources'!EA335","v":21511.389678354059},{"$f":"'School Resources'!DW335","v":115572.3403118502},{"$f":"'School Resources'!DX335","v":0},{"$f":"SUM(DY243:DZ243)","v":115572.3403118502},{"$f":"'School Resources'!DY335","v":99284.345150566776},{"$f":"'School Resources'!DZ335","v":75704.245838290342},1987432.7495542681,{"$f":"'School Resources'!EC335","v":0},{"$f":"'School Resources'!ED335","v":115778.1216769427},{"$f":"'School Resources'!EE335","v":0},{"$f":"SUM(EE243:EG243)","v":115778.1216769427},{"$f":"'School Resources'!EF335","v":0},{"$f":"'School Resources'!EG335","v":0},{"$f":"'School Resources'!EH335","v":5645.7677064332047},{"$f":"'School Resources'!EI335","v":0},5645.7677064332047,{"$f":"'School Resources'!EJ335","v":0},{"$f":"'School Resources'!EK335","v":57986.53964054602},{"$f":"'School Resources'!EL335","v":0},{"$f":"SUM(EN243:EP243)","v":57986.53964054602},{"$f":"'School Resources'!EM335","v":0},{"$f":"'School Resources'!EN335","v":47804.673772536473},{"$f":"'School Resources'!EO335","v":0},{"$f":"SUM(ER243:ET243)","v":47804.673772536473},{"$f":"'School Resources'!EP335","v":227215.10279645841},5645.7677064332047,{"$f":"'School Resources'!EQ335","v":111827.84833528058},{"$f":"'School Resources'!ER335","v":97898.806190496689},{"$f":"'School Resources'!ES335","v":0},{"$f":"'School Resources'!ET335","v":9789.8806190496689},{"$f":"'School Resources'!EU335","v":39159.522476198676},{"$f":"'School Resources'!EV335","v":12548.46006193131},{"$f":"'School Resources'!EW335","v":99877.984675984393},{"$f":"'School Resources'!EX335","v":371102.50235894124},{"$f":"'School Resources'!EY335","v":2752918.4334143037}]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},{"$f":"'School Resources'!F350","v":0},{"$f":"'School Resources'!G350","v":0},{"$f":"'School Resources'!H350","v":380.18900000000002},{"$f":"'School Resources'!I350","v":380.18900000000002},{"$f":"'School Resources'!J350","v":"F"},{"$f":"'School Resources'!K350","v":"F"},{"$f":"'School Resources'!L350","v":0},{"$f":"'School Resources'!M350","v":0},{"$f":"'School Resources'!N350","v":0},{"$f":"'School Resources'!O350","v":"H"},{"$f":"'School Resources'!P350","v":0},{"$f":"'School Resources'!Q350","v":0},{"$f":"'School Resources'!R350","v":0},{"$f":"'School Resources'!S350","v":0},{"$f":"'School Resources'!T350","v":0},{"$f":"'School Resources'!U350","v":0},{"$f":"'School Resources'!V350","v":0},{"$f":"'School Resources'!W350","v":0},{"$f":"'School Resources'!X350","v":0},{"$f":"'School Resources'!Y350","v":5.4842380952380951},{"$f":"'School Resources'!Z350","v":4.6663809523809521},{"$f":"'School Resources'!AA350","v":4.1459999999999999},{"$f":"'School Resources'!AB350","v":3.8076190476190472},{"$f":"'School Resources'!AC350","v":0},{"$f":"'School Resources'!AD350","v":0},{"$f":"'School Resources'!AE350","v":18.104238095238095},{"$f":"'School Resources'!AF350","v":18.104238095238095},{"$f":"SUM(Q246:AC246)","v":18.104238095238095},{"$f":"'School Resources'!AG350","v":0},{"$f":"'School Resources'!AH350","v":0},{"$f":"'School Resources'!AI350","v":5.9743985714285719},{"$f":"'School Resources'!AP350","v":0},5.9743985714285719,{"$f":"'School Resources'!AQ350","v":0},{"$f":"'School Resources'!AR350","v":0},{"$f":"'School Resources'!AS350","v":0},{"$f":"'School Resources'!AJ350","v":0.62709047619047609},{"$f":"'School Resources'!AU350","v":0},{"$f":"'School Resources'!AV350","v":0},{"$f":"'School Resources'!AW350","v":0},{"$f":"SUM(AR246:AT246)","v":0},{"$f":"'School Resources'!AX350","v":0},{"$f":"'School Resources'!AY350","v":0},{"$f":"'School Resources'!AZ350","v":1.85},{"$f":"'School Resources'!BA350","v":0},{"$f":"SUM(AV246:AY246)","v":1.85},{"$f":"'School Resources'!BB350","v":0.19},{"$f":"'School Resources'!BC350","v":0},{"$f":"'School Resources'!BD350","v":0},{"$f":"'School Resources'!BE350","v":0},{"$f":"'School Resources'!BF350","v":0},{"$f":"'School Resources'!BG350","v":1},{"$f":"SUM(BD246:BF246)","v":1},{"$f":"'School Resources'!BH350","v":0},{"$f":"'School Resources'!BI350","v":1.2069492063492064},{"$f":"SUM(BH246:BI246)","v":1.2069492063492064},{"$f":"'School Resources'!BJ350","v":1.85},{"$f":"'School Resources'!BK350","v":0},{"$f":"SUM(BK246:BL246)","v":1.85},{"$f":"'School Resources'!BL350","v":1.520756},{"$f":"'School Resources'!BM350","v":3.0173730158730159},{"$f":"'School Resources'!BN350","v":10.635078222222223},{"$f":"'School Resources'!BO350","v":0},{"$f":"'School Resources'!BP350","v":0},{"$f":"'School Resources'!BQ350","v":1},{"$f":"SUM(BQ246:BS246)","v":1},{"$f":"'School Resources'!BR350","v":0},{"$f":"'School Resources'!BS350","v":0},{"$f":"'School Resources'!BT350","v":0},{"$f":"'School Resources'!BU350","v":0.20694920634920641},0.20694920634920641,{"$f":"'School Resources'!BV350","v":0},{"$f":"'School Resources'!BW350","v":0},{"$f":"'School Resources'!BX350","v":1},{"$f":"SUM(BZ246:CB246)","v":1},{"$f":"'School Resources'!BY350","v":0},{"$f":"'School Resources'!BZ350","v":0},{"$f":"'School Resources'!CA350","v":2.4138984126984129},{"$f":"SUM(CD246:CF246)","v":2.4138984126984129},{"$f":"'School Resources'!CC350","v":0},{"$f":"'School Resources'!CD350","v":0},{"$f":"'School Resources'!CE350","v":0},{"$f":"'School Resources'!CF350","v":0},{"$f":"'School Resources'!CG350","v":0},{"$f":"'School Resources'!CH350","v":0},{"$f":"'School Resources'!CI350","v":0},{"$f":"'School Resources'!CJ350","v":0},{"$f":"'School Resources'!CK350","v":0},{"$f":"'School Resources'!CL350","v":419967.53621103108},{"$f":"'School Resources'!CM350","v":357338.33534600266},{"$f":"'School Resources'!CN350","v":317489.02489167772},{"$f":"'School Resources'!CO350","v":291576.76280452241},{"$f":"'School Resources'!CS350","v":1386371.659253234},{"$f":"'School Resources'!CT350","v":0},{"$f":"'School Resources'!CU350","v":0},{"$f":"'School Resources'!CV350","v":457502.64755356725},{"$f":"'School Resources'!DC350","v":0},457502.64755356725,{"$f":"'School Resources'!DD350","v":0},{"$f":"'School Resources'!DE350","v":0},{"$f":"'School Resources'!DF350","v":0},{"$f":"'School Resources'!CW350","v":48020.825809110494},{"$f":"'School Resources'!DH350","v":0},{"$f":"'School Resources'!DI350","v":0},{"$f":"'School Resources'!DJ350","v":0},{"$f":"SUM(DE246:DG246)","v":0},{"$f":"'School Resources'!DK350","v":0},{"$f":"'School Resources'!DL350","v":0},{"$f":"'School Resources'!DM350","v":141667.79933661452},{"$f":"'School Resources'!DN350","v":0},{"$f":"SUM(DI246:DL246)","v":141667.79933661452},{"$f":"'School Resources'!DO350","v":14549.665877814465},{"$f":"'School Resources'!DP350","v":0},{"$f":"'School Resources'!DQ350","v":0},{"$f":"'School Resources'!DR350","v":0},{"$f":"'School Resources'!DS350","v":0},{"$f":"'School Resources'!DT350","v":76577.188830602448},{"$f":"SUM(DQ246:DS246)","v":76577.188830602448},{"$f":"'School Resources'!DU350","v":0},{"$f":"'School Resources'!DV350","v":78318.483625617489},{"$f":"SUM(DU246:DV246)","v":78318.483625617489},{"$f":"'School Resources'!EA350","v":25264.110281083667},{"$f":"'School Resources'!DW350","v":141667.79933661452},{"$f":"'School Resources'!DX350","v":0},{"$f":"SUM(DY246:DZ246)","v":141667.79933661452},{"$f":"'School Resources'!DY350","v":116455.21937727166},{"$f":"'School Resources'!DZ350","v":110606.19805512094},2382812.8053748296,{"$f":"'School Resources'!EC350","v":0},{"$f":"'School Resources'!ED350","v":0},{"$f":"'School Resources'!EE350","v":112854.09002924462},{"$f":"SUM(EE246:EG246)","v":112854.09002924462},{"$f":"'School Resources'!EF350","v":0},{"$f":"'School Resources'!EG350","v":0},{"$f":"'School Resources'!EH350","v":0},{"$f":"'School Resources'!EI350","v":19935.428809512614},19935.428809512614,{"$f":"'School Resources'!EJ350","v":0},{"$f":"'School Resources'!EK350","v":0},{"$f":"'School Resources'!EL350","v":53728.708219534674},{"$f":"SUM(EN246:EP246)","v":53728.708219534674},{"$f":"'School Resources'!EM350","v":0},{"$f":"'School Resources'!EN350","v":0},{"$f":"'School Resources'!EO350","v":107077.67389308385},{"$f":"SUM(ER246:ET246)","v":107077.67389308385},{"$f":"'School Resources'!EP350","v":293595.90095137572},19935.428809512614,{"$f":"'School Resources'!EQ350","v":156381.47553385192},{"$f":"'School Resources'!ER350","v":111809.41324696095},{"$f":"'School Resources'!ES350","v":43928.723139879003},{"$f":"'School Resources'!ET350","v":11180.941324696096},{"$f":"'School Resources'!EU350","v":44723.765298784383},{"$f":"'School Resources'!EV350","v":14331.491989262475},{"$f":"'School Resources'!EW350","v":367467.05315255286},{"$f":"'School Resources'!EX350","v":749822.86368598766},{"$f":"'School Resources'!EY350","v":3640420.3619740149}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D249=\"NA\",0,AI249+AJ249+AK249+AL249)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV249+CW249+CX249+CY249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[6]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!F11","v":309.38400000000001},{"$f":"'School Resources'!G11","v":0},{"$f":"'School Resources'!H11","v":0},{"$f":"'School Resources'!I11","v":309.38400000000001},{"$f":"'School Resources'!J11","v":"F"},{"$f":"'School Resources'!K11","v":"F"},{"$f":"'School Resources'!L11","v":0},{"$f":"'School Resources'!M11","v":0},{"$f":"'School Resources'!N11","v":0},{"$f":"'School Resources'!O11","v":"E"},{"$f":"'School Resources'!P11","v":3.8078750000000001},{"$f":"'School Resources'!Q11","v":3.3685624999999999},{"$f":"'School Resources'!R11","v":3.3443125},{"$f":"'School Resources'!S11","v":3.1993125},{"$f":"'School Resources'!T11","v":2.9046249999999998},{"$f":"'School Resources'!U11","v":2.7118125000000002},{"$f":"'School Resources'!V11","v":0},{"$f":"'School Resources'!W11","v":0},{"$f":"'School Resources'!X11","v":0},{"$f":"'School Resources'!Y11","v":0},{"$f":"'School Resources'!Z11","v":0},{"$f":"'School Resources'!AA11","v":0},{"$f":"'School Resources'!AB11","v":0},{"$f":"'School Resources'!AC11","v":19.336500000000001},{"$f":"'School Resources'!AD11","v":0},{"$f":"'School Resources'!AE11","v":0},{"$f":"'School Resources'!AF11","v":19.336500000000001},{"$f":"SUM(Q251:AC251)","v":19.336500000000001},{"$f":"'School Resources'!AG11","v":3.8673000000000002},{"$f":"'School Resources'!AH11","v":0},{"$f":"'School Resources'!AI11","v":0},{"$f":"'School Resources'!AP11","v":0},{"$f":"IF(D251=\"NA\",0,AI251+AJ251+AK251+AL251)","v":3.8673000000000002},{"$f":"'School Resources'!AQ11","v":0},{"$f":"'School Resources'!AR11","v":0},{"$f":"'School Resources'!AS11","v":0},{"$f":"'School Resources'!AJ11","v":0},{"$f":"'School Resources'!AU11","v":0},{"$f":"'School Resources'!AV11","v":0},{"$f":"'School Resources'!AW11","v":0},{"$f":"SUM(AR251:AT251)","v":0},{"$f":"'School Resources'!AX11","v":1.6},{"$f":"'School Resources'!AY11","v":0},{"$f":"'School Resources'!AZ11","v":0},{"$f":"'School Resources'!BA11","v":0},{"$f":"SUM(AV251:AY251)","v":1.6},{"$f":"'School Resources'!BB11","v":0.5},{"$f":"'School Resources'!BC11","v":0},{"$f":"'School Resources'!BD11","v":0},{"$f":"'School Resources'!BE11","v":1.0742499999999999},{"$f":"'School Resources'!BF11","v":0},{"$f":"'School Resources'!BG11","v":0},{"$f":"SUM(BD251:BF251)","v":1.0742499999999999},{"$f":"'School Resources'!BH11","v":0},{"$f":"'School Resources'!BI11","v":0},{"$f":"SUM(BH251:BI251)","v":0},{"$f":"'School Resources'!BJ11","v":1.6},{"$f":"'School Resources'!BK11","v":0},{"$f":"SUM(BK251:BL251)","v":1.6},{"$f":"'School Resources'!BL11","v":0},{"$f":"'School Resources'!BM11","v":2.1484999999999999},{"$f":"'School Resources'!BN11","v":6.9227500000000006},{"$f":"'School Resources'!BO11","v":1},{"$f":"'School Resources'!BP11","v":0},{"$f":"'School Resources'!BQ11","v":0},{"$f":"SUM(BQ251:BS251)","v":1},{"$f":"'School Resources'!BR11","v":0},{"$f":"'School Resources'!BS11","v":7.4250000000000052E-2},{"$f":"'School Resources'!BT11","v":0},{"$f":"'School Resources'!BU11","v":0},{"$f":"SUM(BV251:BX251)","v":7.4250000000000052E-2},{"$f":"'School Resources'!BV11","v":1.0742499999999999},{"$f":"'School Resources'!BW11","v":0},{"$f":"'School Resources'!BX11","v":0},{"$f":"SUM(BZ251:CB251)","v":1.0742499999999999},{"$f":"'School Resources'!BY11","v":1.0742499999999999},{"$f":"'School Resources'!BZ11","v":0},{"$f":"'School Resources'!CA11","v":0},{"$f":"SUM(CD251:CF251)","v":1.0742499999999999},{"$f":"'School Resources'!CC11","v":275059.18730804854},{"$f":"'School Resources'!CD11","v":243325.75613599925},{"$f":"'School Resources'!CE11","v":241574.07434701719},{"$f":"'School Resources'!CF11","v":231100.10076341292},{"$f":"'School Resources'!CG11","v":209813.55531225167},{"$f":"'School Resources'!CH11","v":195885.87923232967},{"$f":"'School Resources'!CI11","v":0},{"$f":"'School Resources'!CJ11","v":0},{"$f":"'School Resources'!CK11","v":0},{"$f":"'School Resources'!CL11","v":0},{"$f":"'School Resources'!CM11","v":0},{"$f":"'School Resources'!CN11","v":0},{"$f":"'School Resources'!CO11","v":0},{"$f":"'School Resources'!CS11","v":1396758.5530990593},{"$f":"'School Resources'!CT11","v":279351.71061981184},{"$f":"'School Resources'!CU11","v":0},{"$f":"'School Resources'!CV11","v":0},{"$f":"'School Resources'!DC11","v":0},{"$f":"CV251+CW251+CX251+CY251","v":279351.71061981184},{"$f":"'School Resources'!DD11","v":0},{"$f":"'School Resources'!DE11","v":0},{"$f":"'School Resources'!DF11","v":0},{"$f":"'School Resources'!CW11","v":0},{"$f":"'School Resources'!DH11","v":0},{"$f":"'School Resources'!DI11","v":0},{"$f":"'School Resources'!DJ11","v":0},{"$f":"SUM(DE251:DG251)","v":0},{"$f":"'School Resources'!DK11","v":115574.88092252967},{"$f":"'School Resources'!DL11","v":0},{"$f":"'School Resources'!DM11","v":0},{"$f":"'School Resources'!DN11","v":0},{"$f":"SUM(DI251:DL251)","v":115574.88092252967},{"$f":"'School Resources'!DO11","v":36117.150288290519},{"$f":"'School Resources'!DP11","v":0},{"$f":"'School Resources'!DQ11","v":0},{"$f":"'School Resources'!DR11","v":77597.697394392177},{"$f":"'School Resources'!DS11","v":0},{"$f":"'School Resources'!DT11","v":0},{"$f":"SUM(DQ251:DS251)","v":77597.697394392177},{"$f":"'School Resources'!DU11","v":0},{"$f":"'School Resources'!DV11","v":0},{"$f":"SUM(DU251:DV251)","v":0},{"$f":"'School Resources'!EA11","v":23902.060703599676},{"$f":"'School Resources'!DW11","v":115574.88092252967},{"$f":"'School Resources'!DX11","v":0},{"$f":"SUM(DY251:DZ251)","v":115574.88092252967},{"$f":"'School Resources'!DY11","v":0},{"$f":"'School Resources'!DZ11","v":77619.131134845549},{"$f":"SUM(CU251,CZ251,DA251,DB251,DC251,DD251,DH251,DM251,DN251,DO251,DP251,DT251,EA251,EB251)","v":2020974.8732466132},{"$f":"'School Resources'!EC11","v":114007.47925833255},{"$f":"'School Resources'!ED11","v":0},{"$f":"'School Resources'!EE11","v":0},{"$f":"SUM(EE251:EG251)","v":114007.47925833255},{"$f":"'School Resources'!EF11","v":0},{"$f":"'School Resources'!EG11","v":7238.1458702353602},{"$f":"'School Resources'!EH11","v":0},{"$f":"'School Resources'!EI11","v":0},{"$f":"SUM(EJ251:EL251)","v":7238.1458702353602},{"$f":"'School Resources'!EJ11","v":57996.353537905212},{"$f":"'School Resources'!EK11","v":0},{"$f":"'School Resources'!EL11","v":0},{"$f":"SUM(EN251:EP251)","v":57996.353537905212},{"$f":"'School Resources'!EM11","v":47866.28372999702},{"$f":"'School Resources'!EN11","v":0},{"$f":"'School Resources'!EO11","v":0},{"$f":"SUM(ER251:ET251)","v":47866.28372999702},{"$f":"'School Resources'!EP11","v":227108.26239647015},{"$f":"EI251+EJ251+EK251+EL251","v":7238.1458702353602},{"$f":"'School Resources'!EQ11","v":103931.99029513136},{"$f":"'School Resources'!ER11","v":90986.439660268356},{"$f":"'School Resources'!ES11","v":0},{"$f":"'School Resources'!ET11","v":9098.6439660268352},{"$f":"'School Resources'!EU11","v":36394.575864107341},{"$f":"'School Resources'!EV11","v":11662.447671042512},{"$f":"'School Resources'!EW11","v":7496.4903390000009},{"$f":"'School Resources'!EX11","v":259570.58779557643},{"$f":"'School Resources'!EY11","v":2609174.9152771053}]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV263:BX263)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"EI263+EJ263+EK263+EL263","v":0}]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!F316","v":279.96600000000001},{"$f":"'School Resources'!G316","v":0},{"$f":"'School Resources'!H316","v":0},{"$f":"'School Resources'!I316","v":279.96600000000001},{"$f":"'School Resources'!J316","v":"F"},{"$f":"'School Resources'!K316","v":"F"},{"$f":"'School Resources'!L316","v":0},{"$f":"'School Resources'!M316","v":0},{"$f":"'School Resources'!N316","v":0},{"$f":"'School Resources'!O316","v":"E"},{"$f":"'School Resources'!P316","v":3.8081874999999998},{"$f":"'School Resources'!Q316","v":4.147875},{"$f":"'School Resources'!R316","v":3.0360624999999999},{"$f":"'School Resources'!S316","v":3.5068125000000001},{"$f":"'School Resources'!T316","v":2.9989374999999998},{"$f":"'School Resources'!U316","v":0},{"$f":"'School Resources'!V316","v":0},{"$f":"'School Resources'!W316","v":0},{"$f":"'School Resources'!X316","v":0},{"$f":"'School Resources'!Y316","v":0},{"$f":"'School Resources'!Z316","v":0},{"$f":"'School Resources'!AA316","v":0},{"$f":"'School Resources'!AB316","v":0},{"$f":"'School Resources'!AC316","v":17.497875000000001},{"$f":"'School Resources'!AD316","v":0},{"$f":"'School Resources'!AE316","v":0},{"$f":"'School Resources'!AF316","v":17.497875000000001},{"$f":"SUM(Q290:AC290)","v":17.497875000000001},{"$f":"'School Resources'!AG316","v":3.4995750000000001},{"$f":"'School Resources'!AH316","v":0},{"$f":"'School Resources'!AI316","v":0},{"$f":"'School Resources'!AP316","v":0},3.4995750000000001,{"$f":"'School Resources'!AQ316","v":0},{"$f":"'School Resources'!AR316","v":0},{"$f":"'School Resources'!AS316","v":0},{"$f":"'School Resources'!AJ316","v":0},{"$f":"'School Resources'!AU316","v":0},{"$f":"'School Resources'!AV316","v":0},{"$f":"'School Resources'!AW316","v":0},{"$f":"SUM(AR290:AT290)","v":0},{"$f":"'School Resources'!AX316","v":0.9},{"$f":"'School Resources'!AY316","v":0},{"$f":"'School Resources'!AZ316","v":0},{"$f":"'School Resources'!BA316","v":7.2104166666666636E-2},{"$f":"SUM(AV290:AY290)","v":0.97210416666666666},{"$f":"'School Resources'!BB316","v":0.5},{"$f":"'School Resources'!BC316","v":0},{"$f":"'School Resources'!BD316","v":0},{"$f":"'School Resources'!BE316","v":0.97210416666666666},{"$f":"'School Resources'!BF316","v":0},{"$f":"'School Resources'!BG316","v":0},{"$f":"SUM(BD290:BF290)","v":0.97210416666666666},{"$f":"'School Resources'!BH316","v":0},{"$f":"'School Resources'!BI316","v":0},{"$f":"SUM(BH290:BI290)","v":0},{"$f":"'School Resources'!BJ316","v":0.9},{"$f":"'School Resources'!BK316","v":7.2104166666666636E-2},{"$f":"SUM(BK290:BL290)","v":0.97210416666666666},{"$f":"'School Resources'!BL316","v":0},{"$f":"'School Resources'!BM316","v":1.9442083333333333},{"$f":"'School Resources'!BN316","v":5.3605208333333332},{"$f":"'School Resources'!BO316","v":1},{"$f":"'School Resources'!BP316","v":0},{"$f":"'School Resources'!BQ316","v":0},{"$f":"SUM(BQ290:BS290)","v":1},{"$f":"'School Resources'!BR316","v":0},{"$f":"'School Resources'!BS316","v":0},{"$f":"'School Resources'!BT316","v":0},{"$f":"'School Resources'!BU316","v":0},0,{"$f":"'School Resources'!BV316","v":1},{"$f":"'School Resources'!BW316","v":0},{"$f":"'School Resources'!BX316","v":0},{"$f":"SUM(BZ290:CB290)","v":1},{"$f":"'School Resources'!BY316","v":0.97210416666666666},{"$f":"'School Resources'!BZ316","v":0},{"$f":"'School Resources'!CA316","v":0},{"$f":"SUM(CD290:CF290)","v":0.97210416666666666},{"$f":"'School Resources'!CC316","v":287445.84373338794},{"$f":"'School Resources'!CD316","v":313085.79976054921},{"$f":"'School Resources'!CE316","v":229165.06788066478},{"$f":"'School Resources'!CF316","v":264697.75395179243},{"$f":"'School Resources'!CG316","v":226362.83533602196},{"$f":"'School Resources'!CH316","v":0},{"$f":"'School Resources'!CI316","v":0},{"$f":"'School Resources'!CJ316","v":0},{"$f":"'School Resources'!CK316","v":0},{"$f":"'School Resources'!CL316","v":0},{"$f":"'School Resources'!CM316","v":0},{"$f":"'School Resources'!CN316","v":0},{"$f":"'School Resources'!CO316","v":0},{"$f":"'School Resources'!CS316","v":1320757.3006624165},{"$f":"'School Resources'!CT316","v":264151.46013248328},{"$f":"'School Resources'!CU316","v":0},{"$f":"'School Resources'!CV316","v":0},{"$f":"'School Resources'!DC316","v":0},264151.46013248328,{"$f":"'School Resources'!DD316","v":0},{"$f":"'School Resources'!DE316","v":0},{"$f":"'School Resources'!DF316","v":0},{"$f":"'School Resources'!CW316","v":0},{"$f":"'School Resources'!DH316","v":0},{"$f":"'School Resources'!DI316","v":0},{"$f":"'School Resources'!DJ316","v":0},{"$f":"SUM(DE290:DG290)","v":0},{"$f":"'School Resources'!DK316","v":67932.910173159587},{"$f":"'School Resources'!DL316","v":0},{"$f":"'School Resources'!DM316","v":0},{"$f":"'School Resources'!DN316","v":5442.49541919688},{"$f":"SUM(DI290:DL290)","v":73375.405592356474},{"$f":"'School Resources'!DO316","v":37740.505651755324},{"$f":"'School Resources'!DP316","v":0},{"$f":"'School Resources'!DQ316","v":0},{"$f":"'School Resources'!DR316","v":73375.405592356459},{"$f":"'School Resources'!DS316","v":0},{"$f":"'School Resources'!DT316","v":0},{"$f":"SUM(DQ290:DS290)","v":73375.405592356459},{"$f":"'School Resources'!DU316","v":0},{"$f":"'School Resources'!DV316","v":0},{"$f":"SUM(DU290:DV290)","v":0},{"$f":"'School Resources'!EA316","v":21224.821871595872},{"$f":"'School Resources'!DW316","v":67932.910173159587},{"$f":"'School Resources'!DX316","v":5442.49541919688},{"$f":"SUM(DY290:DZ290)","v":73375.405592356474},{"$f":"'School Resources'!DY316","v":0},{"$f":"'School Resources'!DZ316","v":71596.536672382179},1842775.4832237249,{"$f":"'School Resources'!EC316","v":113705.74465133679},{"$f":"'School Resources'!ED316","v":0},{"$f":"'School Resources'!EE316","v":0},{"$f":"SUM(EE290:EG290)","v":113705.74465133679},{"$f":"'School Resources'!EF316","v":0},{"$f":"'School Resources'!EG316","v":0},{"$f":"'School Resources'!EH316","v":0},{"$f":"'School Resources'!EI316","v":0},0,{"$f":"'School Resources'!EJ316","v":54502.816359276891},{"$f":"'School Resources'!EK316","v":0},{"$f":"'School Resources'!EL316","v":0},{"$f":"SUM(EN290:EP290)","v":54502.816359276891},{"$f":"'School Resources'!EM316","v":43700.590469846386},{"$f":"'School Resources'!EN316","v":0},{"$f":"'School Resources'!EO316","v":0},{"$f":"SUM(ER290:ET290)","v":43700.590469846386},{"$f":"'School Resources'!EP316","v":211909.15148046007},0,{"$f":"'School Resources'!EQ316","v":94049.542300076093},{"$f":"'School Resources'!ER316","v":82334.928651535593},{"$f":"'School Resources'!ES316","v":0},{"$f":"'School Resources'!ET316","v":8233.4928651535593},{"$f":"'School Resources'!EU316","v":32933.971460614237},{"$f":"'School Resources'!EV316","v":10553.515452224703},{"$f":"'School Resources'!EW316","v":6783.6811672500007},{"$f":"'School Resources'!EX316","v":234889.1318968542},{"$f":"'School Resources'!EY316","v":2382395.1251450172}]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!F12","v":381.96600000000001},{"$f":"'School Resources'!G12","v":0},{"$f":"'School Resources'!H12","v":0},{"$f":"'School Resources'!I12","v":381.96600000000001},{"$f":"'School Resources'!J12","v":"F"},{"$f":"'School Resources'!K12","v":"F"},{"$f":"'School Resources'!L12","v":0},{"$f":"'School Resources'!M12","v":0},{"$f":"'School Resources'!N12","v":1},{"$f":"'School Resources'!O12","v":"E"},{"$f":"'School Resources'!P12","v":3.9056041666666665},{"$f":"'School Resources'!Q12","v":3.5038125},{"$f":"'School Resources'!R12","v":3.9125000000000001},{"$f":"'School Resources'!S12","v":3.2513124999999996},{"$f":"'School Resources'!T12","v":3.1675},{"$f":"'School Resources'!U12","v":3.1455833333333332},{"$f":"'School Resources'!V12","v":2.9865625000000002},{"$f":"'School Resources'!W12","v":0},{"$f":"'School Resources'!X12","v":0},{"$f":"'School Resources'!Y12","v":0},{"$f":"'School Resources'!Z12","v":0},{"$f":"'School Resources'!AA12","v":0},{"$f":"'School Resources'!AB12","v":0},{"$f":"'School Resources'!AC12","v":23.872875000000001},{"$f":"'School Resources'!AD12","v":0},{"$f":"'School Resources'!AE12","v":0},{"$f":"'School Resources'!AF12","v":23.872875000000001},{"$f":"SUM(Q300:AC300)","v":23.872875000000001},{"$f":"'School Resources'!AG12","v":4.7745750000000005},{"$f":"'School Resources'!AH12","v":0},{"$f":"'School Resources'!AI12","v":0},{"$f":"'School Resources'!AP12","v":0},{"$f":"IF(D300=\"NA\",0,AI300+AJ300+AK300+AL300)","v":4.7745750000000005},{"$f":"'School Resources'!AQ12","v":0},{"$f":"'School Resources'!AR12","v":0},{"$f":"'School Resources'!AS12","v":0},{"$f":"'School Resources'!AJ12","v":0},{"$f":"'School Resources'!AU12","v":0},{"$f":"'School Resources'!AV12","v":0},{"$f":"'School Resources'!AW12","v":0},{"$f":"SUM(AR300:AT300)","v":0},{"$f":"'School Resources'!AX12","v":1.8},{"$f":"'School Resources'!AY12","v":0},{"$f":"'School Resources'!AZ12","v":0},{"$f":"'School Resources'!BA12","v":0},{"$f":"SUM(AV300:AY300)","v":1.8},{"$f":"'School Resources'!BB12","v":0.28000000000000003},{"$f":"'School Resources'!BC12","v":0},{"$f":"'School Resources'!BD12","v":0},{"$f":"'School Resources'!BE12","v":1.3262708333333333},{"$f":"'School Resources'!BF12","v":0},{"$f":"'School Resources'!BG12","v":0},{"$f":"SUM(BD300:BF300)","v":1.3262708333333333},{"$f":"'School Resources'!BH12","v":0},{"$f":"'School Resources'!BI12","v":0},{"$f":"SUM(BH300:BI300)","v":0},{"$f":"'School Resources'!BJ12","v":1.8},{"$f":"'School Resources'!BK12","v":0},{"$f":"SUM(BK300:BL300)","v":1.8},{"$f":"'School Resources'!BL12","v":0},{"$f":"'School Resources'!BM12","v":2.6525416666666666},{"$f":"'School Resources'!BN12","v":7.8588124999999991},{"$f":"'School Resources'!BO12","v":1},{"$f":"'School Resources'!BP12","v":0},{"$f":"'School Resources'!BQ12","v":0},{"$f":"SUM(BQ300:BS300)","v":1},{"$f":"'School Resources'!BR12","v":0},{"$f":"'School Resources'!BS12","v":0.32627083333333334},{"$f":"'School Resources'!BT12","v":0},{"$f":"'School Resources'!BU12","v":0},{"$f":"SUM(BV300:BX300)","v":0.32627083333333334},{"$f":"'School Resources'!BV12","v":1.3262708333333333},{"$f":"'School Resources'!BW12","v":0},{"$f":"'School Resources'!BX12","v":0},{"$f":"SUM(BZ300:CB300)","v":1.3262708333333333},{"$f":"'School Resources'!BY12","v":1.3262708333333333},{"$f":"'School Resources'!BZ12","v":0},{"$f":"'School Resources'!CA12","v":0},{"$f":"SUM(CD300:CF300)","v":1.3262708333333333},{"$f":"'School Resources'!CC12","v":282118.5853081473},{"$f":"'School Resources'!CD12","v":253095.44528898183},{"$f":"'School Resources'!CE12","v":282616.70100587333},{"$f":"'School Resources'!CF12","v":234856.28439339509},{"$f":"'School Resources'!CG12","v":228802.14707632043},{"$f":"'School Resources'!CH12","v":227219.01198868369},{"$f":"'School Resources'!CI12","v":215732.25331574533},{"$f":"'School Resources'!CJ12","v":0},{"$f":"'School Resources'!CK12","v":0},{"$f":"'School Resources'!CL12","v":0},{"$f":"'School Resources'!CM12","v":0},{"$f":"'School Resources'!CN12","v":0},{"$f":"'School Resources'!CO12","v":0},{"$f":"'School Resources'!CS12","v":1724440.4283771471},{"$f":"'School Resources'!CT12","v":344888.08567542944},{"$f":"'School Resources'!CU12","v":0},{"$f":"'School Resources'!CV12","v":0},{"$f":"'School Resources'!DC12","v":0},{"$f":"CV300+CW300+CX300+CY300","v":344888.08567542944},{"$f":"'School Resources'!DD12","v":0},{"$f":"'School Resources'!DE12","v":0},{"$f":"'School Resources'!DF12","v":0},{"$f":"'School Resources'!CW12","v":0},{"$f":"'School Resources'!DH12","v":0},{"$f":"'School Resources'!DI12","v":0},{"$f":"'School Resources'!DJ12","v":0},{"$f":"SUM(DE300:DG300)","v":0},{"$f":"'School Resources'!DK12","v":130021.74103784587},{"$f":"'School Resources'!DL12","v":0},{"$f":"'School Resources'!DM12","v":0},{"$f":"'School Resources'!DN12","v":0},{"$f":"SUM(DI300:DL300)","v":130021.74103784587},{"$f":"'School Resources'!DO12","v":20225.604161442694},{"$f":"'School Resources'!DP12","v":0},{"$f":"'School Resources'!DQ12","v":0},{"$f":"'School Resources'!DR12","v":95802.246020952603},{"$f":"'School Resources'!DS12","v":0},{"$f":"'School Resources'!DT12","v":0},{"$f":"SUM(DQ300:DS300)","v":95802.246020952603},{"$f":"'School Resources'!DU12","v":0},{"$f":"'School Resources'!DV12","v":0},{"$f":"SUM(DU300:DV300)","v":0},{"$f":"'School Resources'!EA12","v":29025.26004658682},{"$f":"'School Resources'!DW12","v":130021.74103784587},{"$f":"'School Resources'!DX12","v":0},{"$f":"SUM(DY300:DZ300)","v":130021.74103784587},{"$f":"'School Resources'!DY12","v":0},{"$f":"'School Resources'!DZ12","v":95828.708152497915},{"$f":"SUM(CU300,CZ300,DA300,DB300,DC300,DD300,DH300,DM300,DN300,DO300,DP300,DT300,EA300,EB300)","v":2445399.846310664},{"$f":"'School Resources'!EC12","v":114007.47925833255},{"$f":"'School Resources'!ED12","v":0},{"$f":"'School Resources'!EE12","v":0},{"$f":"SUM(EE300:EG300)","v":114007.47925833255},{"$f":"'School Resources'!EF12","v":0},{"$f":"'School Resources'!EG12","v":31806.005183433193},{"$f":"'School Resources'!EH12","v":0},{"$f":"'School Resources'!EI12","v":0},{"$f":"SUM(EJ300:EL300)","v":31806.005183433193},{"$f":"'School Resources'!EJ12","v":71602.394356073695},{"$f":"'School Resources'!EK12","v":0},{"$f":"'School Resources'!EL12","v":0},{"$f":"SUM(EN300:EP300)","v":71602.394356073695},{"$f":"'School Resources'!EM12","v":59095.793354575682},{"$f":"'School Resources'!EN12","v":0},{"$f":"'School Resources'!EO12","v":0},{"$f":"SUM(ER300:ET300)","v":59095.793354575682},{"$f":"'School Resources'!EP12","v":276511.67215241509},{"$f":"EI300+EJ300+EK300+EL300","v":31806.005183433193},{"$f":"'School Resources'!EQ12","v":128314.60775305168},{"$f":"'School Resources'!ER12","v":112332.0094486918},{"$f":"'School Resources'!ES12","v":0},{"$f":"'School Resources'!ET12","v":11233.200944869179},{"$f":"'School Resources'!EU12","v":44932.803779476715},{"$f":"'School Resources'!EV12","v":14398.477255182634},{"$f":"'School Resources'!EW12","v":40317.041564721323},{"$f":"'School Resources'!EX12","v":351528.1407459933},{"$f":"'School Resources'!EY12","v":3198293.6274081562}]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!F45","v":261.96899999999999},{"$f":"'School Resources'!G45","v":0},{"$f":"'School Resources'!H45","v":0},{"$f":"'School Resources'!I45","v":261.96899999999999},{"$f":"'School Resources'!J45","v":"F"},{"$f":"'School Resources'!K45","v":"F"},{"$f":"'School Resources'!L45","v":0},{"$f":"'School Resources'!M45","v":0},{"$f":"'School Resources'!N45","v":1},{"$f":"'School Resources'!O45","v":"E"},{"$f":"'School Resources'!P45","v":3.1477500000000003},{"$f":"'School Resources'!Q45","v":2.5147499999999998},{"$f":"'School Resources'!R45","v":2.2459583333333333},{"$f":"'School Resources'!S45","v":2.1185833333333335},{"$f":"'School Resources'!T45","v":2.1199375000000003},{"$f":"'School Resources'!U45","v":1.9692916666666667},{"$f":"'School Resources'!V45","v":2.2567916666666665},{"$f":"'School Resources'!W45","v":0},{"$f":"'School Resources'!X45","v":0},{"$f":"'School Resources'!Y45","v":0},{"$f":"'School Resources'!Z45","v":0},{"$f":"'School Resources'!AA45","v":0},{"$f":"'School Resources'!AB45","v":0},{"$f":"'School Resources'!AC45","v":16.3730625},{"$f":"'School Resources'!AD45","v":0},{"$f":"'School Resources'!AE45","v":0},{"$f":"'School Resources'!AF45","v":16.3730625},{"$f":"SUM(Q305:AC305)","v":16.3730625},{"$f":"'School Resources'!AG45","v":3.2746124999999999},{"$f":"'School Resources'!AH45","v":0},{"$f":"'School Resources'!AI45","v":0},{"$f":"'School Resources'!AP45","v":0},3.2746124999999999,{"$f":"'School Resources'!AQ45","v":0},{"$f":"'School Resources'!AR45","v":0},{"$f":"'School Resources'!AS45","v":0},{"$f":"'School Resources'!AJ45","v":0},{"$f":"'School Resources'!AU45","v":0},{"$f":"'School Resources'!AV45","v":0},{"$f":"'School Resources'!AW45","v":0},{"$f":"SUM(AR305:AT305)","v":0},{"$f":"'School Resources'!AX45","v":1.75},{"$f":"'School Resources'!AY45","v":0},{"$f":"'School Resources'!AZ45","v":0},{"$f":"'School Resources'!BA45","v":0},{"$f":"SUM(AV305:AY305)","v":1.75},{"$f":"'School Resources'!BB45","v":0.49},{"$f":"'School Resources'!BC45","v":0},{"$f":"'School Resources'!BD45","v":0},{"$f":"'School Resources'!BE45","v":0.90961458333333323},{"$f":"'School Resources'!BF45","v":0},{"$f":"'School Resources'!BG45","v":0},{"$f":"SUM(BD305:BF305)","v":0.90961458333333323},{"$f":"'School Resources'!BH45","v":0},{"$f":"'School Resources'!BI45","v":0},{"$f":"SUM(BH305:BI305)","v":0},{"$f":"'School Resources'!BJ45","v":1.75},{"$f":"'School Resources'!BK45","v":0},{"$f":"SUM(BK305:BL305)","v":1.75},{"$f":"'School Resources'!BL45","v":0},{"$f":"'School Resources'!BM45","v":1.8192291666666665},{"$f":"'School Resources'!BN45","v":6.7188437499999996},{"$f":"'School Resources'!BO45","v":1},{"$f":"'School Resources'!BP45","v":0},{"$f":"'School Resources'!BQ45","v":0},{"$f":"SUM(BQ305:BS305)","v":1},{"$f":"'School Resources'!BR45","v":0},{"$f":"'School Resources'!BS45","v":0},{"$f":"'School Resources'!BT45","v":0},{"$f":"'School Resources'!BU45","v":0},0,{"$f":"'School Resources'!BV45","v":1},{"$f":"'School Resources'!BW45","v":0},{"$f":"'School Resources'!BX45","v":0},{"$f":"SUM(BZ305:CB305)","v":1},{"$f":"'School Resources'!BY45","v":0.90961458333333323},{"$f":"'School Resources'!BZ45","v":0},{"$f":"'School Resources'!CA45","v":0},{"$f":"SUM(CD305:CF305)","v":0.90961458333333323},{"$f":"'School Resources'!CC45","v":244333.28519377013},{"$f":"'School Resources'!CD45","v":195198.83375142032},{"$f":"'School Resources'!CE45","v":174334.8035872156},{"$f":"'School Resources'!CF45","v":164447.75658489444},{"$f":"'School Resources'!CG45","v":164552.8691225377},{"$f":"'School Resources'!CH45","v":152859.50358871624},{"$f":"'School Resources'!CI45","v":175175.70388836166},{"$f":"'School Resources'!CJ45","v":0},{"$f":"'School Resources'!CK45","v":0},{"$f":"'School Resources'!CL45","v":0},{"$f":"'School Resources'!CM45","v":0},{"$f":"'School Resources'!CN45","v":0},{"$f":"'School Resources'!CO45","v":0},{"$f":"'School Resources'!CS45","v":1270902.7557169159},{"$f":"'School Resources'!CT45","v":254180.5511433832},{"$f":"'School Resources'!CU45","v":0},{"$f":"'School Resources'!CV45","v":0},{"$f":"'School Resources'!DC45","v":0},254180.5511433832,{"$f":"'School Resources'!DD45","v":0},{"$f":"'School Resources'!DE45","v":0},{"$f":"'School Resources'!DF45","v":0},{"$f":"'School Resources'!CW45","v":0},{"$f":"'School Resources'!DH45","v":0},{"$f":"'School Resources'!DI45","v":0},{"$f":"'School Resources'!DJ45","v":0},{"$f":"SUM(DE305:DG305)","v":0},{"$f":"'School Resources'!DK45","v":135837.74095436349},{"$f":"'School Resources'!DL45","v":0},{"$f":"'School Resources'!DM45","v":0},{"$f":"'School Resources'!DN45","v":0},{"$f":"SUM(DI305:DL305)","v":135837.74095436349},{"$f":"'School Resources'!DO45","v":38034.567467221779},{"$f":"'School Resources'!DP45","v":0},{"$f":"'School Resources'!DQ45","v":0},{"$f":"'School Resources'!DR45","v":70605.708650939778},{"$f":"'School Resources'!DS45","v":0},{"$f":"'School Resources'!DT45","v":0},{"$f":"SUM(DQ305:DS305)","v":70605.708650939778},{"$f":"'School Resources'!DU45","v":0},{"$f":"'School Resources'!DV45","v":0},{"$f":"SUM(DU305:DV305)","v":0},{"$f":"'School Resources'!EA45","v":20675.176713009943},{"$f":"'School Resources'!DW45","v":135837.74095436349},{"$f":"'School Resources'!DX45","v":0},{"$f":"SUM(DY305:DZ305)","v":135837.74095436349},{"$f":"'School Resources'!DY45","v":0},{"$f":"'School Resources'!DZ45","v":67484.69270471757},1905399.0648871877,{"$f":"'School Resources'!EC45","v":124190.26468005283},{"$f":"'School Resources'!ED45","v":0},{"$f":"'School Resources'!EE45","v":0},{"$f":"SUM(EE305:EG305)","v":124190.26468005283},{"$f":"'School Resources'!EF45","v":0},{"$f":"'School Resources'!EG45","v":0},{"$f":"'School Resources'!EH45","v":0},{"$f":"'School Resources'!EI45","v":0},0,{"$f":"'School Resources'!EJ45","v":55561.249482543433},{"$f":"'School Resources'!EK45","v":0},{"$f":"'School Resources'!EL45","v":0},{"$f":"SUM(EN305:EP305)","v":55561.249482543433},{"$f":"'School Resources'!EM45","v":41631.769411234338},{"$f":"'School Resources'!EN45","v":0},{"$f":"'School Resources'!EO45","v":0},{"$f":"SUM(ER305:ET305)","v":41631.769411234338},{"$f":"'School Resources'!EP45","v":221383.28357383059},0,{"$f":"'School Resources'!EQ45","v":88003.773839711372},{"$f":"'School Resources'!ER45","v":77042.208425002071},{"$f":"'School Resources'!ES45","v":0},{"$f":"'School Resources'!ET45","v":7704.2208425002063},{"$f":"'School Resources'!EU45","v":30816.883370000825},{"$f":"'School Resources'!EV45","v":9875.1058682263319},{"$f":"'School Resources'!EW45","v":31110.859445707469},{"$f":"'School Resources'!EX45","v":244553.05179114826},{"$f":"'School Resources'!EY45","v":2459495.2696698941}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"}]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU350,CZ350,DA350,DB350,DC350,DD350,DH350,DM350,DN350,DO350,DP350,DT350,EA350,EB350)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ350:EL350)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D353=\"NA\",0,AI353+AJ353+AK353+AL353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV353+CW353+CX353+CY353","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D361=\"NA\",0,AI361+AJ361+AK361+AL361)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV361+CW361+CX361+CY361","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!F132","v":0},{"$f":"'School Resources'!G132","v":282.33233333333334},{"$f":"'School Resources'!H132","v":0},{"$f":"'School Resources'!I132","v":282.33233333333334},{"$f":"'School Resources'!J132","v":"F"},{"$f":"'School Resources'!K132","v":"F"},{"$f":"'School Resources'!L132","v":0},{"$f":"'School Resources'!M132","v":0},{"$f":"'School Resources'!N132","v":0},{"$f":"'School Resources'!O132","v":"M"},{"$f":"'School Resources'!P132","v":0},{"$f":"'School Resources'!Q132","v":0},{"$f":"'School Resources'!R132","v":0},{"$f":"'School Resources'!S132","v":0},{"$f":"'School Resources'!T132","v":0},{"$f":"'School Resources'!U132","v":0},{"$f":"'School Resources'!V132","v":4.4856031746031748},{"$f":"'School Resources'!W132","v":4.4276984126984127},{"$f":"'School Resources'!X132","v":4.5310952380952383},{"$f":"'School Resources'!Y132","v":0},{"$f":"'School Resources'!Z132","v":0},{"$f":"'School Resources'!AA132","v":0},{"$f":"'School Resources'!AB132","v":0},{"$f":"'School Resources'!AC132","v":0},{"$f":"'School Resources'!AD132","v":13.444396825396826},{"$f":"'School Resources'!AE132","v":0},{"$f":"'School Resources'!AF132","v":13.444396825396826},{"$f":"SUM(Q368:AC368)","v":13.444396825396826},{"$f":"'School Resources'!AG132","v":0},{"$f":"'School Resources'!AH132","v":4.436650952380953},{"$f":"'School Resources'!AI132","v":0},{"$f":"'School Resources'!AP132","v":0},4.436650952380953,{"$f":"'School Resources'!AQ132","v":0},{"$f":"'School Resources'!AR132","v":0},{"$f":"'School Resources'!AS132","v":0},{"$f":"'School Resources'!AJ132","v":0},{"$f":"'School Resources'!AU132","v":0},{"$f":"'School Resources'!AV132","v":0},{"$f":"'School Resources'!AW132","v":0},{"$f":"SUM(AR368:AT368)","v":0},{"$f":"'School Resources'!AX132","v":0},{"$f":"'School Resources'!AY132","v":1.64},{"$f":"'School Resources'!AZ132","v":0},{"$f":"'School Resources'!BA132","v":0},{"$f":"SUM(AV368:AY368)","v":1.64},{"$f":"'School Resources'!BB132","v":0.05},{"$f":"'School Resources'!BC132","v":0},{"$f":"'School Resources'!BD132","v":0},{"$f":"'School Resources'!BE132","v":0},{"$f":"'School Resources'!BF132","v":1},{"$f":"'School Resources'!BG132","v":0},{"$f":"SUM(BD368:BF368)","v":1},{"$f":"'School Resources'!BH132","v":0.8962931216931217},{"$f":"'School Resources'!BI132","v":0},{"$f":"SUM(BH368:BI368)","v":0.8962931216931217},{"$f":"'School Resources'!BJ132","v":1.64},{"$f":"'School Resources'!BK132","v":0},{"$f":"SUM(BK368:BL368)","v":1.64},{"$f":"'School Resources'!BL132","v":1.1293293333333334},{"$f":"'School Resources'!BM132","v":1.7925862433862434},{"$f":"'School Resources'!BN132","v":8.1482086984126987},{"$f":"'School Resources'!BO132","v":0},{"$f":"'School Resources'!BP132","v":1},{"$f":"'School Resources'!BQ132","v":0},{"$f":"SUM(BQ368:BS368)","v":1},{"$f":"'School Resources'!BR132","v":0},{"$f":"'School Resources'!BS132","v":0},{"$f":"'School Resources'!BT132","v":0},{"$f":"'School Resources'!BU132","v":0},0,{"$f":"'School Resources'!BV132","v":0},{"$f":"'School Resources'!BW132","v":1},{"$f":"'School Resources'!BX132","v":0},{"$f":"SUM(BZ368:CB368)","v":1},{"$f":"'School Resources'!BY132","v":0},{"$f":"'School Resources'!BZ132","v":0.8962931216931217},{"$f":"'School Resources'!CA132","v":0},{"$f":"SUM(CD368:CF368)","v":0.8962931216931217},{"$f":"'School Resources'!CC132","v":0},{"$f":"'School Resources'!CD132","v":0},{"$f":"'School Resources'!CE132","v":0},{"$f":"'School Resources'!CF132","v":0},{"$f":"'School Resources'!CG132","v":0},{"$f":"'School Resources'!CH132","v":0},{"$f":"'School Resources'!CI132","v":340889.04262992745},{"$f":"'School Resources'!CJ132","v":336488.49757922208},{"$f":"'School Resources'!CK132","v":344346.26908697828},{"$f":"'School Resources'!CL132","v":0},{"$f":"'School Resources'!CM132","v":0},{"$f":"'School Resources'!CN132","v":0},{"$f":"'School Resources'!CO132","v":0},{"$f":"'School Resources'!CS132","v":1021723.8092961279},{"$f":"'School Resources'!CT132","v":0},{"$f":"'School Resources'!CU132","v":337168.85706772225},{"$f":"'School Resources'!CV132","v":0},{"$f":"'School Resources'!DC132","v":0},337168.85706772225,{"$f":"'School Resources'!DD132","v":0},{"$f":"'School Resources'!DE132","v":0},{"$f":"'School Resources'!DF132","v":0},{"$f":"'School Resources'!CW132","v":0},{"$f":"'School Resources'!DH132","v":0},{"$f":"'School Resources'!DI132","v":0},{"$f":"'School Resources'!DJ132","v":0},{"$f":"SUM(DE368:DG368)","v":0},{"$f":"'School Resources'!DK132","v":0},{"$f":"'School Resources'!DL132","v":124633.85817951648},{"$f":"'School Resources'!DM132","v":0},{"$f":"'School Resources'!DN132","v":0},{"$f":"SUM(DI368:DL368)","v":124633.85817951648},{"$f":"'School Resources'!DO132","v":3799.8127493755028},{"$f":"'School Resources'!DP132","v":0},{"$f":"'School Resources'!DQ132","v":0},{"$f":"'School Resources'!DR132","v":0},{"$f":"'School Resources'!DS132","v":75996.254987510052},{"$f":"'School Resources'!DT132","v":0},{"$f":"SUM(DQ368:DS368)","v":75996.254987510052},{"$f":"'School Resources'!DU132","v":63453.523692758492},{"$f":"'School Resources'!DV132","v":0},{"$f":"SUM(DU368:DV368)","v":63453.523692758492},{"$f":"'School Resources'!EA132","v":18486.88228714636},{"$f":"'School Resources'!DW132","v":124633.85817951648},{"$f":"'School Resources'!DX132","v":0},{"$f":"SUM(DY368:DZ368)","v":124633.85817951648},{"$f":"'School Resources'!DY132","v":85824.799980874741},{"$f":"'School Resources'!DZ132","v":65988.951694627569},1773781.2504406434,{"$f":"'School Resources'!EC132","v":0},{"$f":"'School Resources'!ED132","v":111530.52047054571},{"$f":"'School Resources'!EE132","v":0},{"$f":"SUM(EE368:EG368)","v":111530.52047054571},{"$f":"'School Resources'!EF132","v":0},{"$f":"'School Resources'!EG132","v":0},{"$f":"'School Resources'!EH132","v":0},{"$f":"'School Resources'!EI132","v":0},0,{"$f":"'School Resources'!EJ132","v":0},{"$f":"'School Resources'!EK132","v":53587.818246368995},{"$f":"'School Resources'!EL132","v":0},{"$f":"SUM(EN368:EP368)","v":53587.818246368995},{"$f":"'School Resources'!EM132","v":0},{"$f":"'School Resources'!EN132","v":39661.166434738661},{"$f":"'School Resources'!EO132","v":0},{"$f":"SUM(ER368:ET368)","v":39661.166434738661},{"$f":"'School Resources'!EP132","v":204779.50515165337},0,{"$f":"'School Resources'!EQ132","v":94844.469423117509},{"$f":"'School Resources'!ER132","v":83030.841320094463},{"$f":"'School Resources'!ES132","v":0},{"$f":"'School Resources'!ET132","v":8303.084132009446},{"$f":"'School Resources'!EU132","v":33212.336528037784},{"$f":"'School Resources'!EV132","v":10642.716053006397},{"$f":"'School Resources'!EW132","v":91829.775212957175},{"$f":"'School Resources'!EX132","v":321863.22266922274},{"$f":"'School Resources'!EY132","v":2448353.3359360523}]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},{"$f":"'School Resources'!F259","v":0},{"$f":"'School Resources'!G259","v":0},{"$f":"'School Resources'!H259","v":14.663},{"$f":"'School Resources'!I259","v":14.663},{"$f":"'School Resources'!J259","v":"F"},{"$f":"'School Resources'!K259","v":"T"},{"$f":"'School Resources'!L259","v":0},{"$f":"'School Resources'!M259","v":0},{"$f":"'School Resources'!N259","v":0},{"$f":"'School Resources'!O259","v":"H"},{"$f":"'School Resources'!P259","v":0},{"$f":"'School Resources'!Q259","v":0},{"$f":"'School Resources'!R259","v":0},{"$f":"'School Resources'!S259","v":0},{"$f":"'School Resources'!T259","v":0},{"$f":"'School Resources'!U259","v":0},{"$f":"'School Resources'!V259","v":0},{"$f":"'School Resources'!W259","v":0},{"$f":"'School Resources'!X259","v":0},{"$f":"'School Resources'!Y259","v":0},{"$f":"'School Resources'!Z259","v":0},{"$f":"'School Resources'!AA259","v":0},{"$f":"'School Resources'!AB259","v":0},{"$f":"'School Resources'!AC259","v":0},{"$f":"'School Resources'!AD259","v":0},{"$f":"'School Resources'!AE259","v":0},{"$f":"'School Resources'!AF259","v":0},{"$f":"SUM(Q380:AC380)","v":0},{"$f":"'School Resources'!AG259","v":0},{"$f":"'School Resources'!AH259","v":0},{"$f":"'School Resources'!AI259","v":0},{"$f":"'School Resources'!AP259","v":0},0,{"$f":"'School Resources'!AQ259","v":0},{"$f":"'School Resources'!AR259","v":2.0947142857142858},{"$f":"'School Resources'!AS259","v":0},{"$f":"'School Resources'!AJ259","v":0},{"$f":"'School Resources'!AU259","v":0},{"$f":"'School Resources'!AV259","v":0},{"$f":"'School Resources'!AW259","v":0},{"$f":"SUM(AR380:AT380)","v":0},{"$f":"'School Resources'!AX259","v":0},{"$f":"'School Resources'!AY259","v":0},{"$f":"'School Resources'!AZ259","v":0},{"$f":"'School Resources'!BA259","v":0},{"$f":"SUM(AV380:AY380)","v":0},{"$f":"'School Resources'!BB259","v":0},{"$f":"'School Resources'!BC259","v":0},{"$f":"'School Resources'!BD259","v":0},{"$f":"'School Resources'!BE259","v":0},{"$f":"'School Resources'!BF259","v":0},{"$f":"'School Resources'!BG259","v":0},{"$f":"SUM(BD380:BF380)","v":0},{"$f":"'School Resources'!BH259","v":0},{"$f":"'School Resources'!BI259","v":0},{"$f":"SUM(BH380:BI380)","v":0},{"$f":"'School Resources'!BJ259","v":0},{"$f":"'School Resources'!BK259","v":0},{"$f":"SUM(BK380:BL380)","v":0},{"$f":"'School Resources'!BL259","v":0},{"$f":"'School Resources'!BM259","v":0},{"$f":"'School Resources'!BN259","v":0},{"$f":"'School Resources'!BO259","v":0},{"$f":"'School Resources'!BP259","v":0},{"$f":"'School Resources'!BQ259","v":0},{"$f":"SUM(BQ380:BS380)","v":0},{"$f":"'School Resources'!BR259","v":1},{"$f":"'School Resources'!BS259","v":0},{"$f":"'School Resources'!BT259","v":0},{"$f":"'School Resources'!BU259","v":0},0,{"$f":"'School Resources'!BV259","v":0},{"$f":"'School Resources'!BW259","v":0},{"$f":"'School Resources'!BX259","v":0},{"$f":"SUM(BZ380:CB380)","v":0},{"$f":"'School Resources'!BY259","v":0},{"$f":"'School Resources'!BZ259","v":0},{"$f":"'School Resources'!CA259","v":0},{"$f":"SUM(CD380:CF380)","v":0},{"$f":"'School Resources'!CC259","v":0},{"$f":"'School Resources'!CD259","v":0},{"$f":"'School Resources'!CE259","v":0},{"$f":"'School Resources'!CF259","v":0},{"$f":"'School Resources'!CG259","v":0},{"$f":"'School Resources'!CH259","v":0},{"$f":"'School Resources'!CI259","v":0},{"$f":"'School Resources'!CJ259","v":0},{"$f":"'School Resources'!CK259","v":0},{"$f":"'School Resources'!CL259","v":0},{"$f":"'School Resources'!CM259","v":0},{"$f":"'School Resources'!CN259","v":0},{"$f":"'School Resources'!CO259","v":0},{"$f":"'School Resources'!CS259","v":0},{"$f":"'School Resources'!CT259","v":0},{"$f":"'School Resources'!CU259","v":0},{"$f":"'School Resources'!CV259","v":0},{"$f":"'School Resources'!DC259","v":0},0,{"$f":"'School Resources'!DD259","v":0},{"$f":"'School Resources'!DE259","v":157137.8255077948},{"$f":"'School Resources'!DF259","v":0},{"$f":"'School Resources'!CW259","v":0},{"$f":"'School Resources'!DH259","v":0},{"$f":"'School Resources'!DI259","v":0},{"$f":"'School Resources'!DJ259","v":0},{"$f":"SUM(DE380:DG380)","v":0},{"$f":"'School Resources'!DK259","v":0},{"$f":"'School Resources'!DL259","v":0},{"$f":"'School Resources'!DM259","v":0},{"$f":"'School Resources'!DN259","v":0},{"$f":"SUM(DI380:DL380)","v":0},{"$f":"'School Resources'!DO259","v":0},{"$f":"'School Resources'!DP259","v":0},{"$f":"'School Resources'!DQ259","v":0},{"$f":"'School Resources'!DR259","v":0},{"$f":"'School Resources'!DS259","v":0},{"$f":"'School Resources'!DT259","v":0},{"$f":"SUM(DQ380:DS380)","v":0},{"$f":"'School Resources'!DU259","v":0},{"$f":"'School Resources'!DV259","v":0},{"$f":"SUM(DU380:DV380)","v":0},{"$f":"'School Resources'!EA259","v":1978.6746660122308},{"$f":"'School Resources'!DW259","v":0},{"$f":"'School Resources'!DX259","v":0},{"$f":"SUM(DY380:DZ380)","v":0},{"$f":"'School Resources'!DY259","v":0},{"$f":"'School Resources'!DZ259","v":0},157137.8255077948,{"$f":"'School Resources'!EC259","v":0},{"$f":"'School Resources'!ED259","v":0},{"$f":"'School Resources'!EE259","v":0},{"$f":"SUM(EE380:EG380)","v":0},{"$f":"'School Resources'!EF259","v":92430.580018205059},{"$f":"'School Resources'!EG259","v":0},{"$f":"'School Resources'!EH259","v":0},{"$f":"'School Resources'!EI259","v":0},0,{"$f":"'School Resources'!EJ259","v":0},{"$f":"'School Resources'!EK259","v":0},{"$f":"'School Resources'!EL259","v":0},{"$f":"SUM(EN380:EP380)","v":0},{"$f":"'School Resources'!EM259","v":0},{"$f":"'School Resources'!EN259","v":0},{"$f":"'School Resources'!EO259","v":0},{"$f":"SUM(ER380:ET380)","v":0},{"$f":"'School Resources'!EP259","v":92430.580018205059},92430.580018205059,{"$f":"'School Resources'!EQ259","v":6031.2675425982088},{"$f":"'School Resources'!ER259","v":4312.2274091049148},{"$f":"'School Resources'!ES259","v":9094.9737349645966},{"$f":"'School Resources'!ET259","v":431.22274091049144},{"$f":"'School Resources'!EU259","v":1724.8909636419658},{"$f":"'School Resources'!EV259","v":552.73210702717768},{"$f":"'School Resources'!EW259","v":27921.643950857175},{"$f":"'School Resources'!EX259","v":50068.958449104539},{"$f":"'School Resources'!EY259","v":301616.03864111658}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!F14","v":321.685},{"$f":"'School Resources'!G14","v":0},{"$f":"'School Resources'!H14","v":0},{"$f":"'School Resources'!I14","v":321.685},{"$f":"'School Resources'!J14","v":"F"},{"$f":"'School Resources'!K14","v":"F"},{"$f":"'School Resources'!L14","v":0},{"$f":"'School Resources'!M14","v":0},{"$f":"'School Resources'!N14","v":1},{"$f":"'School Resources'!O14","v":"E"},{"$f":"'School Resources'!P14","v":3.0609791666666664},{"$f":"'School Resources'!Q14","v":3.0176041666666666},{"$f":"'School Resources'!R14","v":2.9786874999999999},{"$f":"'School Resources'!S14","v":2.7887916666666666},{"$f":"'School Resources'!T14","v":2.6326250000000004},{"$f":"'School Resources'!U14","v":2.8546458333333331},{"$f":"'School Resources'!V14","v":2.7719791666666667},{"$f":"'School Resources'!W14","v":0},{"$f":"'School Resources'!X14","v":0},{"$f":"'School Resources'!Y14","v":0},{"$f":"'School Resources'!Z14","v":0},{"$f":"'School Resources'!AA14","v":0},{"$f":"'School Resources'!AB14","v":0},{"$f":"'School Resources'!AC14","v":20.1053125},{"$f":"'School Resources'!AD14","v":0},{"$f":"'School Resources'!AE14","v":0},{"$f":"'School Resources'!AF14","v":20.1053125},{"$f":"SUM(Q398:AC398)","v":20.1053125},{"$f":"'School Resources'!AG14","v":4.0210625000000002},{"$f":"'School Resources'!AH14","v":0},{"$f":"'School Resources'!AI14","v":0},{"$f":"'School Resources'!AP14","v":0},{"$f":"IF(D398=\"NA\",0,AI398+AJ398+AK398+AL398)","v":4.0210625000000002},{"$f":"'School Resources'!AQ14","v":0},{"$f":"'School Resources'!AR14","v":0},{"$f":"'School Resources'!AS14","v":0},{"$f":"'School Resources'!AJ14","v":0},{"$f":"'School Resources'!AU14","v":0},{"$f":"'School Resources'!AV14","v":0},{"$f":"'School Resources'!AW14","v":0},{"$f":"SUM(AR398:AT398)","v":0},{"$f":"'School Resources'!AX14","v":0.49},{"$f":"'School Resources'!AY14","v":0},{"$f":"'School Resources'!AZ14","v":0},{"$f":"'School Resources'!BA14","v":0.62696180555555547},{"$f":"SUM(AV398:AY398)","v":1.1169618055555555},{"$f":"'School Resources'!BB14","v":0.14000000000000001},{"$f":"'School Resources'!BC14","v":0},{"$f":"'School Resources'!BD14","v":0},{"$f":"'School Resources'!BE14","v":1.1169618055555555},{"$f":"'School Resources'!BF14","v":0},{"$f":"'School Resources'!BG14","v":0},{"$f":"SUM(BD398:BF398)","v":1.1169618055555555},{"$f":"'School Resources'!BH14","v":0},{"$f":"'School Resources'!BI14","v":0},{"$f":"SUM(BH398:BI398)","v":0},{"$f":"'School Resources'!BJ14","v":0.49},{"$f":"'School Resources'!BK14","v":0.62696180555555547},{"$f":"SUM(BK398:BL398)","v":1.1169618055555555},{"$f":"'School Resources'!BL14","v":0},{"$f":"'School Resources'!BM14","v":2.2339236111111109},{"$f":"'School Resources'!BN14","v":5.724809027777777},{"$f":"'School Resources'!BO14","v":1},{"$f":"'School Resources'!BP14","v":0},{"$f":"'School Resources'!BQ14","v":0},{"$f":"SUM(BQ398:BS398)","v":1},{"$f":"'School Resources'!BR14","v":0},{"$f":"'School Resources'!BS14","v":0.11696180555555556},{"$f":"'School Resources'!BT14","v":0},{"$f":"'School Resources'!BU14","v":0},{"$f":"SUM(BV398:BX398)","v":0.11696180555555556},{"$f":"'School Resources'!BV14","v":1.1169618055555555},{"$f":"'School Resources'!BW14","v":0},{"$f":"'School Resources'!BX14","v":0},{"$f":"SUM(BZ398:CB398)","v":1.1169618055555555},{"$f":"'School Resources'!BY14","v":1.1169618055555555},{"$f":"'School Resources'!BZ14","v":0},{"$f":"'School Resources'!CA14","v":0},{"$f":"SUM(CD398:CF398)","v":1.1169618055555555},{"$f":"'School Resources'!CC14","v":221107.68918365252},{"$f":"'School Resources'!CD14","v":217974.52639614334},{"$f":"'School Resources'!CE14","v":215163.40819870471},{"$f":"'School Resources'!CF14","v":201446.41549546437},{"$f":"'School Resources'!CG14","v":190165.82555542167},{"$f":"'School Resources'!CH14","v":206203.34516468464},{"$f":"'School Resources'!CI14","v":200231.97631702063},{"$f":"'School Resources'!CJ14","v":0},{"$f":"'School Resources'!CK14","v":0},{"$f":"'School Resources'!CL14","v":0},{"$f":"'School Resources'!CM14","v":0},{"$f":"'School Resources'!CN14","v":0},{"$f":"'School Resources'!CO14","v":0},{"$f":"'School Resources'!CS14","v":1452293.186311092},{"$f":"'School Resources'!CT14","v":290458.6372622184},{"$f":"'School Resources'!CU14","v":0},{"$f":"'School Resources'!CV14","v":0},{"$f":"'School Resources'!DC14","v":0},{"$f":"CV398+CW398+CX398+CY398","v":290458.6372622184},{"$f":"'School Resources'!DD14","v":0},{"$f":"'School Resources'!DE14","v":0},{"$f":"'School Resources'!DF14","v":0},{"$f":"'School Resources'!CW14","v":0},{"$f":"'School Resources'!DH14","v":0},{"$f":"'School Resources'!DI14","v":0},{"$f":"'School Resources'!DJ14","v":0},{"$f":"SUM(DE398:DG398)","v":0},{"$f":"'School Resources'!DK14","v":35394.807282524707},{"$f":"'School Resources'!DL14","v":0},{"$f":"'School Resources'!DM14","v":0},{"$f":"'School Resources'!DN14","v":45288.14751253595},{"$f":"SUM(DI398:DL398)","v":80682.95479506065},{"$f":"'School Resources'!DO14","v":10112.802080721347},{"$f":"'School Resources'!DP14","v":0},{"$f":"'School Resources'!DQ14","v":0},{"$f":"'School Resources'!DR14","v":80682.95479506065},{"$f":"'School Resources'!DS14","v":0},{"$f":"'School Resources'!DT14","v":0},{"$f":"SUM(DQ398:DS398)","v":80682.95479506065},{"$f":"'School Resources'!DU14","v":0},{"$f":"'School Resources'!DV14","v":0},{"$f":"SUM(DU398:DV398)","v":0},{"$f":"'School Resources'!EA14","v":23977.191456868324},{"$f":"'School Resources'!DW14","v":35394.807282524707},{"$f":"'School Resources'!DX14","v":45288.14751253595},{"$f":"SUM(DY398:DZ398)","v":80682.95479506065},{"$f":"'School Resources'!DY14","v":0},{"$f":"'School Resources'!DZ14","v":80705.240733563434},{"$f":"SUM(CU398,CZ398,DA398,DB398,DC398,DD398,DH398,DM398,DN398,DO398,DP398,DT398,EA398,EB398)","v":1994913.4900392138},{"$f":"'School Resources'!EC14","v":114007.47925833255},{"$f":"'School Resources'!ED14","v":0},{"$f":"'School Resources'!EE14","v":0},{"$f":"SUM(EE398:EG398)","v":114007.47925833255},{"$f":"'School Resources'!EF14","v":0},{"$f":"'School Resources'!EG14","v":11401.839863396837},{"$f":"'School Resources'!EH14","v":0},{"$f":"'School Resources'!EI14","v":0},{"$f":"SUM(EJ398:EL398)","v":11401.839863396837},{"$f":"'School Resources'!EJ14","v":60302.268339154703},{"$f":"'School Resources'!EK14","v":0},{"$f":"'School Resources'!EL14","v":0},{"$f":"SUM(EN398:EP398)","v":60302.268339154703},{"$f":"'School Resources'!EM14","v":49769.430486657657},{"$f":"'School Resources'!EN14","v":0},{"$f":"'School Resources'!EO14","v":0},{"$f":"SUM(ER398:ET398)","v":49769.430486657657},{"$f":"'School Resources'!EP14","v":235481.01794754172},{"$f":"EI398+EJ398+EK398+EL398","v":11401.839863396837},{"$f":"'School Resources'!EQ14","v":108064.29000235735},{"$f":"'School Resources'!ER14","v":94604.028786599898},{"$f":"'School Resources'!ES14","v":0},{"$f":"'School Resources'!ET14","v":9460.4028786599902},{"$f":"'School Resources'!EU14","v":37841.611514639961},{"$f":"'School Resources'!EV14","v":12126.142525338448},{"$f":"'School Resources'!EW14","v":37202.774540239647},{"$f":"'School Resources'!EX14","v":299299.2502478353},{"$f":"'School Resources'!EY14","v":2634376.190425022}]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"}]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!F48","v":462.63400000000001},{"$f":"'School Resources'!G48","v":0},{"$f":"'School Resources'!H48","v":0},{"$f":"'School Resources'!I48","v":462.63400000000001},{"$f":"'School Resources'!J48","v":"F"},{"$f":"'School Resources'!K48","v":"F"},{"$f":"'School Resources'!L48","v":0},{"$f":"'School Resources'!M48","v":0},{"$f":"'School Resources'!N48","v":1},{"$f":"'School Resources'!O48","v":"E"},{"$f":"'School Resources'!P48","v":4.7839375000000004},{"$f":"'School Resources'!Q48","v":3.9421249999999999},{"$f":"'School Resources'!R48","v":4.0989374999999999},{"$f":"'School Resources'!S48","v":4.7996249999999998},{"$f":"'School Resources'!T48","v":3.8406875},{"$f":"'School Resources'!U48","v":3.2643125},{"$f":"'School Resources'!V48","v":4.1849999999999996},{"$f":"'School Resources'!W48","v":0},{"$f":"'School Resources'!X48","v":0},{"$f":"'School Resources'!Y48","v":0},{"$f":"'School Resources'!Z48","v":0},{"$f":"'School Resources'!AA48","v":0},{"$f":"'School Resources'!AB48","v":0},{"$f":"'School Resources'!AC48","v":28.914625000000001},{"$f":"'School Resources'!AD48","v":0},{"$f":"'School Resources'!AE48","v":0},{"$f":"'School Resources'!AF48","v":28.914625000000001},{"$f":"SUM(Q452:AC452)","v":28.914625000000001},{"$f":"'School Resources'!AG48","v":5.7829250000000005},{"$f":"'School Resources'!AH48","v":0},{"$f":"'School Resources'!AI48","v":0},{"$f":"'School Resources'!AP48","v":0},5.7829250000000005,{"$f":"'School Resources'!AQ48","v":0},{"$f":"'School Resources'!AR48","v":0},{"$f":"'School Resources'!AS48","v":0},{"$f":"'School Resources'!AJ48","v":0},{"$f":"'School Resources'!AU48","v":0},{"$f":"'School Resources'!AV48","v":0},{"$f":"'School Resources'!AW48","v":0},{"$f":"SUM(AR452:AT452)","v":0},{"$f":"'School Resources'!AX48","v":1.62},{"$f":"'School Resources'!AY48","v":0},{"$f":"'School Resources'!AZ48","v":0},{"$f":"'School Resources'!BA48","v":0},{"$f":"SUM(AV452:AY452)","v":1.62},{"$f":"'School Resources'!BB48","v":0.11},{"$f":"'School Resources'!BC48","v":0},{"$f":"'School Resources'!BD48","v":0},{"$f":"'School Resources'!BE48","v":1.6063680555555555},{"$f":"'School Resources'!BF48","v":0},{"$f":"'School Resources'!BG48","v":0},{"$f":"SUM(BD452:BF452)","v":1.6063680555555555},{"$f":"'School Resources'!BH48","v":0},{"$f":"'School Resources'!BI48","v":0},{"$f":"SUM(BH452:BI452)","v":0},{"$f":"'School Resources'!BJ48","v":1.62},{"$f":"'School Resources'!BK48","v":0},{"$f":"SUM(BK452:BL452)","v":1.62},{"$f":"'School Resources'!BL48","v":0},{"$f":"'School Resources'!BM48","v":3.212736111111111},{"$f":"'School Resources'!BN48","v":8.1691041666666671},{"$f":"'School Resources'!BO48","v":1},{"$f":"'School Resources'!BP48","v":0},{"$f":"'School Resources'!BQ48","v":0},{"$f":"SUM(BQ452:BS452)","v":1},{"$f":"'School Resources'!BR48","v":0},{"$f":"'School Resources'!BS48","v":0.60636805555555562},{"$f":"'School Resources'!BT48","v":0},{"$f":"'School Resources'!BU48","v":0},0.60636805555555562,{"$f":"'School Resources'!BV48","v":1.6063680555555555},{"$f":"'School Resources'!BW48","v":0},{"$f":"'School Resources'!BX48","v":0},{"$f":"SUM(BZ452:CB452)","v":1.6063680555555555},{"$f":"'School Resources'!BY48","v":1.6063680555555555},{"$f":"'School Resources'!BZ48","v":0},{"$f":"'School Resources'!CA48","v":0},{"$f":"SUM(CD452:CF452)","v":1.6063680555555555},{"$f":"'School Resources'!CC48","v":371336.72163820878},{"$f":"'School Resources'!CD48","v":305993.91689126869},{"$f":"'School Resources'!CE48","v":318165.9487503579},{"$f":"'School Resources'!CF48","v":372554.40995890676},{"$f":"'School Resources'!CG48","v":298120.17926380684},{"$f":"'School Resources'!CH48","v":253381.04901090896},{"$f":"'School Resources'!CI48","v":324846.25479657779},{"$f":"'School Resources'!CJ48","v":0},{"$f":"'School Resources'!CK48","v":0},{"$f":"'School Resources'!CL48","v":0},{"$f":"'School Resources'!CM48","v":0},{"$f":"'School Resources'!CN48","v":0},{"$f":"'School Resources'!CO48","v":0},{"$f":"'School Resources'!CS48","v":2244398.4803100359},{"$f":"'School Resources'!CT48","v":448879.69606200716},{"$f":"'School Resources'!CU48","v":0},{"$f":"'School Resources'!CV48","v":0},{"$f":"'School Resources'!DC48","v":0},448879.69606200716,{"$f":"'School Resources'!DD48","v":0},{"$f":"'School Resources'!DE48","v":0},{"$f":"'School Resources'!DF48","v":0},{"$f":"'School Resources'!CW48","v":0},{"$f":"'School Resources'!DH48","v":0},{"$f":"'School Resources'!DI48","v":0},{"$f":"'School Resources'!DJ48","v":0},{"$f":"SUM(DE452:DG452)","v":0},{"$f":"'School Resources'!DK48","v":125746.93734061079},{"$f":"'School Resources'!DL48","v":0},{"$f":"'School Resources'!DM48","v":0},{"$f":"'School Resources'!DN48","v":0},{"$f":"SUM(DI452:DL452)","v":125746.93734061079},{"$f":"'School Resources'!DO48","v":8538.3722885599909},{"$f":"'School Resources'!DP48","v":0},{"$f":"'School Resources'!DQ48","v":0},{"$f":"'School Resources'!DR48","v":124688.80446166865},{"$f":"'School Resources'!DS48","v":0},{"$f":"'School Resources'!DT48","v":0},{"$f":"SUM(DQ452:DS452)","v":124688.80446166865},{"$f":"'School Resources'!DU48","v":0},{"$f":"'School Resources'!DV48","v":0},{"$f":"SUM(DU452:DV452)","v":0},{"$f":"'School Resources'!EA48","v":34409.59505621338},{"$f":"'School Resources'!DW48","v":125746.93734061079},{"$f":"'School Resources'!DX48","v":0},{"$f":"SUM(DY452:DZ452)","v":125746.93734061079},{"$f":"'School Resources'!DY48","v":0},{"$f":"'School Resources'!DZ48","v":119177.12906776875},3077999.2278034929,{"$f":"'School Resources'!EC48","v":124190.26468005283},{"$f":"'School Resources'!ED48","v":0},{"$f":"'School Resources'!EE48","v":0},{"$f":"SUM(EE452:EG452)","v":124190.26468005283},{"$f":"'School Resources'!EF48","v":0},{"$f":"'School Resources'!EG48","v":64789.341361680439},{"$f":"'School Resources'!EH48","v":0},{"$f":"'School Resources'!EI48","v":0},64789.341361680439,{"$f":"'School Resources'!EJ48","v":89251.816295510405},{"$f":"'School Resources'!EK48","v":0},{"$f":"'School Resources'!EL48","v":0},{"$f":"SUM(EN452:EP452)","v":89251.816295510405},{"$f":"'School Resources'!EM48","v":73521.187658833631},{"$f":"'School Resources'!EN48","v":0},{"$f":"'School Resources'!EO48","v":0},{"$f":"SUM(ER452:ET452)","v":73521.187658833631},{"$f":"'School Resources'!EP48","v":351752.60999607731},64789.341361680439,{"$f":"'School Resources'!EQ48","v":155413.57147815594},{"$f":"'School Resources'!ER48","v":136055.58311285841},{"$f":"'School Resources'!ES48","v":0},{"$f":"'School Resources'!ET48","v":13605.558311285842},{"$f":"'School Resources'!EU48","v":54422.233245143369},{"$f":"'School Resources'!EV48","v":17439.31430146705},{"$f":"'School Resources'!EW48","v":51794.399376543348},{"$f":"'School Resources'!EX48","v":428730.659825454},{"$f":"'School Resources'!EY48","v":4012069.2217490063}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D458=\"NA\",0,AI458+AJ458+AK458+AL458)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV458+CW458+CX458+CY458","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},{"$f":"'School Resources'!F303","v":443.37700000000001},{"$f":"'School Resources'!G303","v":0},{"$f":"'School Resources'!H303","v":0},{"$f":"'School Resources'!I303","v":443.37700000000001},{"$f":"'School Resources'!J303","v":"F"},{"$f":"'School Resources'!K303","v":"F"},{"$f":"'School Resources'!L303","v":0},{"$f":"'School Resources'!M303","v":0},{"$f":"'School Resources'!N303","v":0},{"$f":"'School Resources'!O303","v":"E"},{"$f":"'School Resources'!P303","v":5.7584166666666663},{"$f":"'School Resources'!Q303","v":5.229166666666667},{"$f":"'School Resources'!R303","v":5.5067708333333343},{"$f":"'School Resources'!S303","v":5.4644791666666661},{"$f":"'School Resources'!T303","v":5.7522291666666669},{"$f":"'School Resources'!U303","v":0},{"$f":"'School Resources'!V303","v":0},{"$f":"'School Resources'!W303","v":0},{"$f":"'School Resources'!X303","v":0},{"$f":"'School Resources'!Y303","v":0},{"$f":"'School Resources'!Z303","v":0},{"$f":"'School Resources'!AA303","v":0},{"$f":"'School Resources'!AB303","v":0},{"$f":"'School Resources'!AC303","v":27.711062500000001},{"$f":"'School Resources'!AD303","v":0},{"$f":"'School Resources'!AE303","v":0},{"$f":"'School Resources'!AF303","v":27.711062500000001},{"$f":"SUM(Q485:AC485)","v":27.711062500000001},{"$f":"'School Resources'!AG303","v":5.5422125000000007},{"$f":"'School Resources'!AH303","v":0},{"$f":"'School Resources'!AI303","v":0},{"$f":"'School Resources'!AP303","v":0},5.5422125000000007,{"$f":"'School Resources'!AQ303","v":0},{"$f":"'School Resources'!AR303","v":0},{"$f":"'School Resources'!AS303","v":0},{"$f":"'School Resources'!AJ303","v":0},{"$f":"'School Resources'!AU303","v":0},{"$f":"'School Resources'!AV303","v":0},{"$f":"'School Resources'!AW303","v":0},{"$f":"SUM(AR485:AT485)","v":0},{"$f":"'School Resources'!AX303","v":1.63},{"$f":"'School Resources'!AY303","v":0},{"$f":"'School Resources'!AZ303","v":0},{"$f":"'School Resources'!BA303","v":0},{"$f":"SUM(AV485:AY485)","v":1.63},{"$f":"'School Resources'!BB303","v":0.82},{"$f":"'School Resources'!BC303","v":0},{"$f":"'School Resources'!BD303","v":0},{"$f":"'School Resources'!BE303","v":1.5395034722222223},{"$f":"'School Resources'!BF303","v":0},{"$f":"'School Resources'!BG303","v":0},{"$f":"SUM(BD485:BF485)","v":1.5395034722222223},{"$f":"'School Resources'!BH303","v":0},{"$f":"'School Resources'!BI303","v":0},{"$f":"SUM(BH485:BI485)","v":0},{"$f":"'School Resources'!BJ303","v":1.63},{"$f":"'School Resources'!BK303","v":0},{"$f":"SUM(BK485:BL485)","v":1.63},{"$f":"'School Resources'!BL303","v":0},{"$f":"'School Resources'!BM303","v":3.0790069444444446},{"$f":"'School Resources'!BN303","v":8.6985104166666662},{"$f":"'School Resources'!BO303","v":1},{"$f":"'School Resources'!BP303","v":0},{"$f":"'School Resources'!BQ303","v":0},{"$f":"SUM(BQ485:BS485)","v":1},{"$f":"'School Resources'!BR303","v":0},{"$f":"'School Resources'!BS303","v":0.53950347222222228},{"$f":"'School Resources'!BT303","v":0},{"$f":"'School Resources'!BU303","v":0},0.53950347222222228,{"$f":"'School Resources'!BV303","v":1.5395034722222223},{"$f":"'School Resources'!BW303","v":0},{"$f":"'School Resources'!BX303","v":0},{"$f":"SUM(BZ485:CB485)","v":1.5395034722222223},{"$f":"'School Resources'!BY303","v":1.5395034722222223},{"$f":"'School Resources'!BZ303","v":0},{"$f":"'School Resources'!CA303","v":0},{"$f":"SUM(CD485:CF485)","v":1.5395034722222223},{"$f":"'School Resources'!CC303","v":434087.07311337453},{"$f":"'School Resources'!CD303","v":394190.58823843725},{"$f":"'School Resources'!CE303","v":415117.23998456151},{"$f":"'School Resources'!CF303","v":411929.16470916691},{"$f":"'School Resources'!CG303","v":433620.64042529959},{"$f":"'School Resources'!CH303","v":0},{"$f":"'School Resources'!CI303","v":0},{"$f":"'School Resources'!CJ303","v":0},{"$f":"'School Resources'!CK303","v":0},{"$f":"'School Resources'!CL303","v":0},{"$f":"'School Resources'!CM303","v":0},{"$f":"'School Resources'!CN303","v":0},{"$f":"'School Resources'!CO303","v":0},{"$f":"'School Resources'!CS303","v":2088944.7064708399},{"$f":"'School Resources'!CT303","v":417788.94129416801},{"$f":"'School Resources'!CU303","v":0},{"$f":"'School Resources'!CV303","v":0},{"$f":"'School Resources'!DC303","v":0},417788.94129416801,{"$f":"'School Resources'!DD303","v":0},{"$f":"'School Resources'!DE303","v":0},{"$f":"'School Resources'!DF303","v":0},{"$f":"'School Resources'!CW303","v":0},{"$f":"'School Resources'!DH303","v":0},{"$f":"'School Resources'!DI303","v":0},{"$f":"'School Resources'!DJ303","v":0},{"$f":"SUM(DE485:DG485)","v":0},{"$f":"'School Resources'!DK303","v":122874.38893934393},{"$f":"'School Resources'!DL303","v":0},{"$f":"'School Resources'!DM303","v":0},{"$f":"'School Resources'!DN303","v":0},{"$f":"SUM(DI485:DL485)","v":122874.38893934393},{"$f":"'School Resources'!DO303","v":61814.109773166892},{"$f":"'School Resources'!DP303","v":0},{"$f":"'School Resources'!DQ303","v":0},{"$f":"'School Resources'!DR303","v":116052.48369282443},{"$f":"'School Resources'!DS303","v":0},{"$f":"'School Resources'!DT303","v":0},{"$f":"SUM(DQ485:DS485)","v":116052.48369282443},{"$f":"'School Resources'!DU303","v":0},{"$f":"'School Resources'!DV303","v":0},{"$f":"SUM(DU485:DV485)","v":0},{"$f":"'School Resources'!EA303","v":33725.442280104675},{"$f":"'School Resources'!DW303","v":122874.38893934393},{"$f":"'School Resources'!DX303","v":0},{"$f":"SUM(DY485:DZ485)","v":122874.38893934393},{"$f":"'School Resources'!DY303","v":0},{"$f":"'School Resources'!DZ303","v":112879.91732481953},2930349.0191096868,{"$f":"'School Resources'!EC303","v":123601.16089840503},{"$f":"'School Resources'!ED303","v":0},{"$f":"'School Resources'!EE303","v":0},{"$f":"SUM(EE485:EG485)","v":123601.16089840503},{"$f":"'School Resources'!EF303","v":0},{"$f":"'School Resources'!EG303","v":57415.421863745963},{"$f":"'School Resources'!EH303","v":0},{"$f":"'School Resources'!EI303","v":0},57415.421863745963,{"$f":"'School Resources'!EJ303","v":86693.522258786019},{"$f":"'School Resources'!EK303","v":0},{"$f":"'School Resources'!EL303","v":0},{"$f":"SUM(EN485:EP485)","v":86693.522258786019},{"$f":"'School Resources'!EM303","v":71349.193084831757},{"$f":"'School Resources'!EN303","v":0},{"$f":"'School Resources'!EO303","v":0},{"$f":"SUM(ER485:ET485)","v":71349.193084831757},{"$f":"'School Resources'!EP303","v":339059.2981057688},57415.421863745963,{"$f":"'School Resources'!EQ303","v":148944.52867984268},{"$f":"'School Resources'!ER303","v":130392.31071177179},{"$f":"'School Resources'!ES303","v":0},{"$f":"'School Resources'!ET303","v":13039.231071177179},{"$f":"'School Resources'!EU303","v":52156.924284708715},{"$f":"'School Resources'!EV303","v":16713.408130490963},{"$f":"'School Resources'!EW303","v":10743.190976375001},{"$f":"'School Resources'!EX303","v":371989.59385436639},{"$f":"'School Resources'!EY303","v":3788003.2706747465}]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[11]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D504=\"NA\",0,AI504+AJ504+AK504+AL504)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CV504+CW504+CX504+CY504","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!F135","v":0},{"$f":"'School Resources'!G135","v":0},{"$f":"'School Resources'!H135","v":351.49099999999999},{"$f":"'School Resources'!I135","v":351.49099999999999},{"$f":"'School Resources'!J135","v":"F"},{"$f":"'School Resources'!K135","v":"F"},{"$f":"'School Resources'!L135","v":0},{"$f":"'School Resources'!M135","v":0},{"$f":"'School Resources'!N135","v":0},{"$f":"'School Resources'!O135","v":"H"},{"$f":"'School Resources'!P135","v":0},{"$f":"'School Resources'!Q135","v":0},{"$f":"'School Resources'!R135","v":0},{"$f":"'School Resources'!S135","v":0},{"$f":"'School Resources'!T135","v":0},{"$f":"'School Resources'!U135","v":0},{"$f":"'School Resources'!V135","v":0},{"$f":"'School Resources'!W135","v":0},{"$f":"'School Resources'!X135","v":0},{"$f":"'School Resources'!Y135","v":5.2254920634920641},{"$f":"'School Resources'!Z135","v":4.1802698412698405},{"$f":"'School Resources'!AA135","v":3.699761904761905},{"$f":"'School Resources'!AB135","v":3.6321428571428567},{"$f":"'School Resources'!AC135","v":0},{"$f":"'School Resources'!AD135","v":0},{"$f":"'School Resources'!AE135","v":16.737666666666666},{"$f":"'School Resources'!AF135","v":16.737666666666666},{"$f":"SUM(Q515:AC515)","v":16.737666666666666},{"$f":"'School Resources'!AG135","v":0},{"$f":"'School Resources'!AH135","v":0},{"$f":"'School Resources'!AI135","v":5.5234300000000003},{"$f":"'School Resources'!AP135","v":0},5.5234300000000003,{"$f":"'School Resources'!AQ135","v":0},{"$f":"'School Resources'!AR135","v":0},{"$f":"'School Resources'!AS135","v":0},{"$f":"'School Resources'!AJ135","v":0.65747142857142848},{"$f":"'School Resources'!AU135","v":0},{"$f":"'School Resources'!AV135","v":0},{"$f":"'School Resources'!AW135","v":0},{"$f":"SUM(AR515:AT515)","v":0},{"$f":"'School Resources'!AX135","v":0},{"$f":"'School Resources'!AY135","v":0},{"$f":"'School Resources'!AZ135","v":1.6},{"$f":"'School Resources'!BA135","v":0},{"$f":"SUM(AV515:AY515)","v":1.6},{"$f":"'School Resources'!BB135","v":0.08},{"$f":"'School Resources'!BC135","v":0},{"$f":"'School Resources'!BD135","v":0},{"$f":"'School Resources'!BE135","v":0},{"$f":"'School Resources'!BF135","v":0},{"$f":"'School Resources'!BG135","v":1},{"$f":"SUM(BD515:BF515)","v":1},{"$f":"'School Resources'!BH135","v":0},{"$f":"'School Resources'!BI135","v":1.1158444444444444},{"$f":"SUM(BH515:BI515)","v":1.1158444444444444},{"$f":"'School Resources'!BJ135","v":1.6},{"$f":"'School Resources'!BK135","v":0},{"$f":"SUM(BK515:BL515)","v":1.6},{"$f":"'School Resources'!BL135","v":1.405964},{"$f":"'School Resources'!BM135","v":2.7896111111111108},{"$f":"'School Resources'!BN135","v":9.5914195555555555},{"$f":"'School Resources'!BO135","v":0},{"$f":"'School Resources'!BP135","v":0},{"$f":"'School Resources'!BQ135","v":1},{"$f":"SUM(BQ515:BS515)","v":1},{"$f":"'School Resources'!BR135","v":0},{"$f":"'School Resources'!BS135","v":0},{"$f":"'School Resources'!BT135","v":0},{"$f":"'School Resources'!BU135","v":0.1158444444444444},0.1158444444444444,{"$f":"'School Resources'!BV135","v":0},{"$f":"'School Resources'!BW135","v":0},{"$f":"'School Resources'!BX135","v":1},{"$f":"SUM(BZ515:CB515)","v":1},{"$f":"'School Resources'!BY135","v":0},{"$f":"'School Resources'!BZ135","v":0},{"$f":"'School Resources'!CA135","v":2.2316888888888888},{"$f":"SUM(CD515:CF515)","v":2.2316888888888888},{"$f":"'School Resources'!CC135","v":0},{"$f":"'School Resources'!CD135","v":0},{"$f":"'School Resources'!CE135","v":0},{"$f":"'School Resources'!CF135","v":0},{"$f":"'School Resources'!CG135","v":0},{"$f":"'School Resources'!CH135","v":0},{"$f":"'School Resources'!CI135","v":0},{"$f":"'School Resources'!CJ135","v":0},{"$f":"'School Resources'!CK135","v":0},{"$f":"'School Resources'!CL135","v":397117.82729235297},{"$f":"'School Resources'!CM135","v":317684.85277374095},{"$f":"'School Resources'!CN135","v":281168.04910736164},{"$f":"'School Resources'!CO135","v":276029.25472249184},{"$f":"'School Resources'!CS135","v":1271999.9838959475},{"$f":"'School Resources'!CT135","v":0},{"$f":"'School Resources'!CU135","v":0},{"$f":"'School Resources'!CV135","v":419759.99468566268},{"$f":"'School Resources'!DC135","v":0},419759.99468566268,{"$f":"'School Resources'!DD135","v":0},{"$f":"'School Resources'!DE135","v":0},{"$f":"'School Resources'!DF135","v":0},{"$f":"'School Resources'!CW135","v":49965.366332716781},{"$f":"'School Resources'!DH135","v":0},{"$f":"'School Resources'!DI135","v":0},{"$f":"'School Resources'!DJ135","v":0},{"$f":"SUM(DE515:DG515)","v":0},{"$f":"'School Resources'!DK135","v":0},{"$f":"'School Resources'!DL135","v":0},{"$f":"'School Resources'!DM135","v":121594.00798001609},{"$f":"'School Resources'!DN135","v":0},{"$f":"SUM(DI515:DL515)","v":121594.00798001609},{"$f":"'School Resources'!DO135","v":6079.7003990008043},{"$f":"'School Resources'!DP135","v":0},{"$f":"'School Resources'!DQ135","v":0},{"$f":"'School Resources'!DR135","v":0},{"$f":"'School Resources'!DS135","v":0},{"$f":"'School Resources'!DT135","v":75996.254987510052},{"$f":"SUM(DQ515:DS515)","v":75996.254987510052},{"$f":"'School Resources'!DU135","v":0},{"$f":"'School Resources'!DV135","v":78996.770341422845},{"$f":"SUM(DU515:DV515)","v":78996.770341422845},{"$f":"'School Resources'!EA135","v":23235.896103905776},{"$f":"'School Resources'!DW135","v":121594.00798001609},{"$f":"'School Resources'!DX135","v":0},{"$f":"SUM(DY515:DZ515)","v":121594.00798001609},{"$f":"'School Resources'!DY135","v":106847.99864725958},{"$f":"'School Resources'!DZ135","v":102691.57957508853},2173837.3149081296,{"$f":"'School Resources'!EC135","v":0},{"$f":"'School Resources'!ED135","v":0},{"$f":"'School Resources'!EE135","v":111530.52047054571},{"$f":"SUM(EE515:EG515)","v":111530.52047054571},{"$f":"'School Resources'!EF135","v":0},{"$f":"'School Resources'!EG135","v":0},{"$f":"'School Resources'!EH135","v":0},{"$f":"'School Resources'!EI135","v":11024.926385079429},11024.926385079429,{"$f":"'School Resources'!EJ135","v":0},{"$f":"'School Resources'!EK135","v":0},{"$f":"'School Resources'!EL135","v":53587.818246368995},{"$f":"SUM(EN515:EP515)","v":53587.818246368995},{"$f":"'School Resources'!EM135","v":0},{"$f":"'School Resources'!EN135","v":0},{"$f":"'School Resources'!EO135","v":98752.720857188819},{"$f":"SUM(ER515:ET515)","v":98752.720857188819},{"$f":"'School Resources'!EP135","v":274895.98595918296},11024.926385079429,{"$f":"'School Resources'!EQ135","v":144577.25293701063},{"$f":"'School Resources'!ER135","v":103369.64633797281},{"$f":"'School Resources'!ES135","v":50022.355542305289},{"$f":"'School Resources'!ET135","v":10336.964633797283},{"$f":"'School Resources'!EU135","v":41347.858535189131},{"$f":"'School Resources'!EV135","v":13249.700677289075},{"$f":"'School Resources'!EW135","v":349208.07895364426},{"$f":"'School Resources'!EX135","v":712111.8576172085},{"$f":"'School Resources'!EY135","v":3365769.4045049381}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!F155","v":357.41399999999999},{"$f":"'School Resources'!G155","v":0},{"$f":"'School Resources'!H155","v":0},{"$f":"'School Resources'!I155","v":357.41399999999999},{"$f":"'School Resources'!J155","v":"F"},{"$f":"'School Resources'!K155","v":"F"},{"$f":"'School Resources'!L155","v":0},{"$f":"'School Resources'!M155","v":0},{"$f":"'School Resources'!N155","v":1},{"$f":"'School Resources'!O155","v":"E"},{"$f":"'School Resources'!P155","v":3.5798749999999999},{"$f":"'School Resources'!Q155","v":3.1992500000000001},{"$f":"'School Resources'!R155","v":3.0692499999999998},{"$f":"'School Resources'!S155","v":3.2126874999999999},{"$f":"'School Resources'!T155","v":3.2371875000000001},{"$f":"'School Resources'!U155","v":3.1910625000000001},{"$f":"'School Resources'!V155","v":2.8490625000000001},{"$f":"'School Resources'!W155","v":0},{"$f":"'School Resources'!X155","v":0},{"$f":"'School Resources'!Y155","v":0},{"$f":"'School Resources'!Z155","v":0},{"$f":"'School Resources'!AA155","v":0},{"$f":"'School Resources'!AB155","v":0},{"$f":"'School Resources'!AC155","v":22.338374999999999},{"$f":"'School Resources'!AD155","v":0},{"$f":"'School Resources'!AE155","v":0},{"$f":"'School Resources'!AF155","v":22.338374999999999},{"$f":"SUM(Q567:AC567)","v":22.338374999999999},{"$f":"'School Resources'!AG155","v":4.4676749999999998},{"$f":"'School Resources'!AH155","v":0},{"$f":"'School Resources'!AI155","v":0},{"$f":"'School Resources'!AP155","v":0},4.4676749999999998,{"$f":"'School Resources'!AQ155","v":0},{"$f":"'School Resources'!AR155","v":0},{"$f":"'School Resources'!AS155","v":0},{"$f":"'School Resources'!AJ155","v":0},{"$f":"'School Resources'!AU155","v":0},{"$f":"'School Resources'!AV155","v":0},{"$f":"'School Resources'!AW155","v":0},{"$f":"SUM(AR567:AT567)","v":0},{"$f":"'School Resources'!AX155","v":2.5299999999999998},{"$f":"'School Resources'!AY155","v":0},{"$f":"'School Resources'!AZ155","v":0},{"$f":"'School Resources'!BA155","v":0},{"$f":"SUM(AV567:AY567)","v":2.5299999999999998},{"$f":"'School Resources'!BB155","v":0.13},{"$f":"'School Resources'!BC155","v":0},{"$f":"'School Resources'!BD155","v":0},{"$f":"'School Resources'!BE155","v":1.2410208333333332},{"$f":"'School Resources'!BF155","v":0},{"$f":"'School Resources'!BG155","v":0},{"$f":"SUM(BD567:BF567)","v":1.2410208333333332},{"$f":"'School Resources'!BH155","v":0},{"$f":"'School Resources'!BI155","v":0},{"$f":"SUM(BH567:BI567)","v":0},{"$f":"'School Resources'!BJ155","v":2.5299999999999998},{"$f":"'School Resources'!BK155","v":0},{"$f":"SUM(BK567:BL567)","v":2.5299999999999998},{"$f":"'School Resources'!BL155","v":0},{"$f":"'School Resources'!BM155","v":2.4820416666666665},{"$f":"'School Resources'!BN155","v":8.9130624999999988},{"$f":"'School Resources'!BO155","v":1},{"$f":"'School Resources'!BP155","v":0},{"$f":"'School Resources'!BQ155","v":0},{"$f":"SUM(BQ567:BS567)","v":1},{"$f":"'School Resources'!BR155","v":0},{"$f":"'School Resources'!BS155","v":0.2410208333333333},{"$f":"'School Resources'!BT155","v":0},{"$f":"'School Resources'!BU155","v":0},0.2410208333333333,{"$f":"'School Resources'!BV155","v":1.2410208333333332},{"$f":"'School Resources'!BW155","v":0},{"$f":"'School Resources'!BX155","v":0},{"$f":"SUM(BZ567:CB567)","v":1.2410208333333332},{"$f":"'School Resources'!BY155","v":1.2410208333333332},{"$f":"'School Resources'!BZ155","v":0},{"$f":"'School Resources'!CA155","v":0},{"$f":"SUM(CD567:CF567)","v":1.2410208333333332},{"$f":"'School Resources'!CC155","v":283401.40763289062},{"$f":"'School Resources'!CD155","v":253269.16536737327},{"$f":"'School Resources'!CE155","v":242977.69346059556},{"$f":"'School Resources'!CF155","v":254332.94731927576},{"$f":"'School Resources'!CG155","v":256272.49394786078},{"$f":"'School Resources'!CH155","v":252621.00055016755},{"$f":"'School Resources'!CI155","v":225546.51291849086},{"$f":"'School Resources'!CJ155","v":0},{"$f":"'School Resources'!CK155","v":0},{"$f":"'School Resources'!CL155","v":0},{"$f":"'School Resources'!CM155","v":0},{"$f":"'School Resources'!CN155","v":0},{"$f":"'School Resources'!CO155","v":0},{"$f":"'School Resources'!CS155","v":1768421.2211966543},{"$f":"'School Resources'!CT155","v":353684.24423933087},{"$f":"'School Resources'!CU155","v":0},{"$f":"'School Resources'!CV155","v":0},{"$f":"'School Resources'!DC155","v":0},353684.24423933087,{"$f":"'School Resources'!DD155","v":0},{"$f":"'School Resources'!DE155","v":0},{"$f":"'School Resources'!DF155","v":0},{"$f":"'School Resources'!CW155","v":0},{"$f":"'School Resources'!DH155","v":0},{"$f":"'School Resources'!DI155","v":0},{"$f":"'School Resources'!DJ155","v":0},{"$f":"SUM(DE567:DG567)","v":0},{"$f":"'School Resources'!DK155","v":200287.87633959655},{"$f":"'School Resources'!DL155","v":0},{"$f":"'School Resources'!DM155","v":0},{"$f":"'School Resources'!DN155","v":0},{"$f":"SUM(DI567:DL567)","v":200287.87633959655},{"$f":"'School Resources'!DO155","v":10291.47190677769},{"$f":"'School Resources'!DP155","v":0},{"$f":"'School Resources'!DQ155","v":0},{"$f":"'School Resources'!DR155","v":98245.623399814125},{"$f":"'School Resources'!DS155","v":0},{"$f":"'School Resources'!DT155","v":0},{"$f":"SUM(DQ567:DS567)","v":98245.623399814125},{"$f":"'School Resources'!DU155","v":0},{"$f":"'School Resources'!DV155","v":0},{"$f":"SUM(DU567:DV567)","v":0},{"$f":"'School Resources'!EA155","v":27833.737059070299},{"$f":"'School Resources'!DW155","v":200287.87633959655},{"$f":"'School Resources'!DX155","v":0},{"$f":"SUM(DY567:DZ567)","v":200287.87633959655},{"$f":"'School Resources'!DY155","v":0},{"$f":"'School Resources'!DZ155","v":93303.926158605653},2631218.31342177,{"$f":"'School Resources'!EC155","v":124788.03808958524},{"$f":"'School Resources'!ED155","v":0},{"$f":"'School Resources'!EE155","v":0},{"$f":"SUM(EE567:EG567)","v":124788.03808958524},{"$f":"'School Resources'!EF155","v":0},{"$f":"'School Resources'!EG155","v":25896.720469379114},{"$f":"'School Resources'!EH155","v":0},{"$f":"'School Resources'!EI155","v":0},25896.720469379114,{"$f":"'School Resources'!EJ155","v":69088.727729587074},{"$f":"'School Resources'!EK155","v":0},{"$f":"'School Resources'!EL155","v":0},{"$f":"SUM(EN567:EP567)","v":69088.727729587074},{"$f":"'School Resources'!EM155","v":56904.306420454646},{"$f":"'School Resources'!EN155","v":0},{"$f":"'School Resources'!EO155","v":0},{"$f":"SUM(ER567:ET567)","v":56904.306420454646},{"$f":"'School Resources'!EP155","v":276677.79270900605},25896.720469379114,{"$f":"'School Resources'!EQ155","v":120066.8049393119},{"$f":"'School Resources'!ER155","v":105111.53564739984},{"$f":"'School Resources'!ES155","v":0},{"$f":"'School Resources'!ET155","v":10511.153564739983},{"$f":"'School Resources'!EU155","v":42044.614258959933},{"$f":"'School Resources'!EV155","v":13472.972331788289},{"$f":"'School Resources'!EW155","v":38622.404432207913},{"$f":"'School Resources'!EX155","v":329829.48517440783},{"$f":"'School Resources'!EY155","v":3358863.2545228596}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[13]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!F18","v":0},{"$f":"'School Resources'!G18","v":788.34099999999989},{"$f":"'School Resources'!H18","v":0},{"$f":"'School Resources'!I18","v":788.34099999999989},{"$f":"'School Resources'!J18","v":"F"},{"$f":"'School Resources'!K18","v":"F"},{"$f":"'School Resources'!L18","v":0},{"$f":"'School Resources'!M18","v":0},{"$f":"'School Resources'!N18","v":0},{"$f":"'School Resources'!O18","v":"M"},{"$f":"'School Resources'!P18","v":0},{"$f":"'School Resources'!Q18","v":0},{"$f":"'School Resources'!R18","v":0},{"$f":"'School Resources'!S18","v":0},{"$f":"'School Resources'!T18","v":0},{"$f":"'School Resources'!U18","v":0},{"$f":"'School Resources'!V18","v":6.0136666666666674},{"$f":"'School Resources'!W18","v":12.287904761904761},{"$f":"'School Resources'!X18","v":10.454714285714285},{"$f":"'School Resources'!Y18","v":8.7837619047619047},{"$f":"'School Resources'!Z18","v":0},{"$f":"'School Resources'!AA18","v":0},{"$f":"'School Resources'!AB18","v":0},{"$f":"'School Resources'!AC18","v":0},{"$f":"'School Resources'!AD18","v":37.54004761904762},{"$f":"'School Resources'!AE18","v":0},{"$f":"'School Resources'!AF18","v":37.54004761904762},{"$f":"SUM(Q594:AC594)","v":37.54004761904762},{"$f":"'School Resources'!AG18","v":0},{"$f":"'School Resources'!AH18","v":12.388215714285716},{"$f":"'School Resources'!AI18","v":0},{"$f":"'School Resources'!AP18","v":0},{"$f":"IF(D594=\"NA\",0,AI594+AJ594+AK594+AL594)","v":12.388215714285716},{"$f":"'School Resources'!AQ18","v":0},{"$f":"'School Resources'!AR18","v":0},{"$f":"'School Resources'!AS18","v":0},{"$f":"'School Resources'!AJ18","v":0.38749523809523806},{"$f":"'School Resources'!AU18","v":0},{"$f":"'School Resources'!AV18","v":0},{"$f":"'School Resources'!AW18","v":0},{"$f":"SUM(AR594:AT594)","v":0},{"$f":"'School Resources'!AX18","v":0},{"$f":"'School Resources'!AY18","v":2.5299999999999998},{"$f":"'School Resources'!AZ18","v":0},{"$f":"'School Resources'!BA18","v":0},{"$f":"SUM(AV594:AY594)","v":2.5299999999999998},{"$f":"'School Resources'!BB18","v":0.26},{"$f":"'School Resources'!BC18","v":0},{"$f":"'School Resources'!BD18","v":0},{"$f":"'School Resources'!BE18","v":0},{"$f":"'School Resources'!BF18","v":1.2513349206349205},{"$f":"'School Resources'!BG18","v":0},{"$f":"SUM(BD594:BF594)","v":1.2513349206349205},{"$f":"'School Resources'!BH18","v":2.5026698412698409},{"$f":"'School Resources'!BI18","v":0},{"$f":"SUM(BH594:BI594)","v":2.5026698412698409},{"$f":"'School Resources'!BJ18","v":2.5299999999999998},{"$f":"'School Resources'!BK18","v":0},{"$f":"SUM(BK594:BL594)","v":2.5299999999999998},{"$f":"'School Resources'!BL18","v":3.1533639999999994},{"$f":"'School Resources'!BM18","v":5.0053396825396819},{"$f":"'School Resources'!BN18","v":17.232708444444441},{"$f":"'School Resources'!BO18","v":0},{"$f":"'School Resources'!BP18","v":1},{"$f":"'School Resources'!BQ18","v":0},{"$f":"SUM(BQ594:BS594)","v":1},{"$f":"'School Resources'!BR18","v":0},{"$f":"'School Resources'!BS18","v":0},{"$f":"'School Resources'!BT18","v":1.5026698412698409},{"$f":"'School Resources'!BU18","v":0},{"$f":"SUM(BV594:BX594)","v":1.5026698412698409},{"$f":"'School Resources'!BV18","v":0},{"$f":"'School Resources'!BW18","v":2.5026698412698409},{"$f":"'School Resources'!BX18","v":0},{"$f":"SUM(BZ594:CB594)","v":2.5026698412698409},{"$f":"'School Resources'!BY18","v":0},{"$f":"'School Resources'!BZ18","v":2.5026698412698409},{"$f":"'School Resources'!CA18","v":0},{"$f":"SUM(CD594:CF594)","v":2.5026698412698409},{"$f":"'School Resources'!CC18","v":0},{"$f":"'School Resources'!CD18","v":0},{"$f":"'School Resources'!CE18","v":0},{"$f":"'School Resources'!CF18","v":0},{"$f":"'School Resources'!CG18","v":0},{"$f":"'School Resources'!CH18","v":0},{"$f":"'School Resources'!CI18","v":434393.0055673662},{"$f":"'School Resources'!CJ18","v":887608.2060278299},{"$f":"'School Resources'!CK18","v":755188.97415656142},{"$f":"'School Resources'!CL18","v":634488.89762169344},{"$f":"'School Resources'!CM18","v":0},{"$f":"'School Resources'!CN18","v":0},{"$f":"'School Resources'!CO18","v":0},{"$f":"'School Resources'!CS18","v":2711679.0833734511},{"$f":"'School Resources'!CT18","v":0},{"$f":"'School Resources'!CU18","v":894854.0975132389},{"$f":"'School Resources'!CV18","v":0},{"$f":"'School Resources'!DC18","v":0},{"$f":"CV594+CW594+CX594+CY594","v":894854.0975132389},{"$f":"'School Resources'!DD18","v":0},{"$f":"'School Resources'!DE18","v":0},{"$f":"'School Resources'!DF18","v":0},{"$f":"'School Resources'!CW18","v":27990.44750056526},{"$f":"'School Resources'!DH18","v":0},{"$f":"'School Resources'!DI18","v":0},{"$f":"'School Resources'!DJ18","v":0},{"$f":"SUM(DE594:DG594)","v":0},{"$f":"'School Resources'!DK18","v":0},{"$f":"'School Resources'!DL18","v":182752.78045875},{"$f":"'School Resources'!DM18","v":0},{"$f":"'School Resources'!DN18","v":0},{"$f":"SUM(DI594:DL594)","v":182752.78045875},{"$f":"'School Resources'!DO18","v":18780.918149911071},{"$f":"'School Resources'!DP18","v":0},{"$f":"'School Resources'!DQ18","v":0},{"$f":"'School Resources'!DR18","v":0},{"$f":"'School Resources'!DS18","v":90389.302779115023},{"$f":"'School Resources'!DT18","v":0},{"$f":"SUM(DQ594:DS594)","v":90389.302779115023},{"$f":"'School Resources'!DU18","v":174015.04714858983},{"$f":"'School Resources'!DV18","v":0},{"$f":"SUM(DU594:DV594)","v":174015.04714858983},{"$f":"'School Resources'!EA18","v":50163.890999968156},{"$f":"'School Resources'!DW18","v":182752.78045875},{"$f":"'School Resources'!DX18","v":0},{"$f":"SUM(DY594:DZ594)","v":182752.78045875},{"$f":"'School Resources'!DY18","v":227781.04300336985},{"$f":"'School Resources'!DZ18","v":180828.53953618513},{"$f":"SUM(CU594,CZ594,DA594,DB594,DC594,DD594,DH594,DM594,DN594,DO594,DP594,DT594,EA594,EB594)","v":4336980.4532371508},{"$f":"'School Resources'!EC18","v":0},{"$f":"'School Resources'!ED18","v":114007.47925833255},{"$f":"'School Resources'!EE18","v":0},{"$f":"SUM(EE594:EG594)","v":114007.47925833255},{"$f":"'School Resources'!EF18","v":0},{"$f":"'School Resources'!EG18","v":0},{"$f":"'School Resources'!EH18","v":146485.43442309112},{"$f":"'School Resources'!EI18","v":0},{"$f":"SUM(EJ594:EL594)","v":146485.43442309112},{"$f":"'School Resources'!EJ18","v":0},{"$f":"'School Resources'!EK18","v":135113.54424290327},{"$f":"'School Resources'!EL18","v":0},{"$f":"SUM(EN594:EP594)","v":135113.54424290327},{"$f":"'School Resources'!EM18","v":0},{"$f":"'School Resources'!EN18","v":111513.61852895399},{"$f":"'School Resources'!EO18","v":0},{"$f":"SUM(ER594:ET594)","v":111513.61852895399},{"$f":"'School Resources'!EP18","v":507120.07645328093},{"$f":"EI594+EJ594+EK594+EL594","v":146485.43442309112},{"$f":"'School Resources'!EQ18","v":264828.98004180606},{"$f":"'School Resources'!ER18","v":231842.437967754},{"$f":"'School Resources'!ES18","v":20827.489853068924},{"$f":"'School Resources'!ET18","v":23184.243796775401},{"$f":"'School Resources'!EU18","v":92736.975187101605},{"$f":"'School Resources'!EV18","v":29717.068948094675},{"$f":"'School Resources'!EW18","v":410350.3714583246},{"$f":"'School Resources'!EX18","v":1073487.5672529254},{"$f":"'School Resources'!EY18","v":6322595.5746281007}]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,{"$f":"SUM(BV647:BX647)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"EI647+EJ647+EK647+EL647","v":0}]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!F157","v":303.6876666666667},{"$f":"'School Resources'!G157","v":0},{"$f":"'School Resources'!H157","v":0},{"$f":"'School Resources'!I157","v":303.6876666666667},{"$f":"'School Resources'!J157","v":"F"},{"$f":"'School Resources'!K157","v":"F"},{"$f":"'School Resources'!L157","v":0},{"$f":"'School Resources'!M157","v":0},{"$f":"'School Resources'!N157","v":1},{"$f":"'School Resources'!O157","v":"E"},{"$f":"'School Resources'!P157","v":2.437583333333333},{"$f":"'School Resources'!Q157","v":2.7908124999999999},{"$f":"'School Resources'!R157","v":2.6848750000000003},{"$f":"'School Resources'!S157","v":2.4564999999999997},{"$f":"'School Resources'!T157","v":2.8055625000000002},{"$f":"'School Resources'!U157","v":2.8282708333333333},{"$f":"'School Resources'!V157","v":2.9768750000000002},{"$f":"'School Resources'!W157","v":0},{"$f":"'School Resources'!X157","v":0},{"$f":"'School Resources'!Y157","v":0},{"$f":"'School Resources'!Z157","v":0},{"$f":"'School Resources'!AA157","v":0},{"$f":"'School Resources'!AB157","v":0},{"$f":"'School Resources'!AC157","v":18.980479166666669},{"$f":"'School Resources'!AD157","v":0},{"$f":"'School Resources'!AE157","v":0},{"$f":"'School Resources'!AF157","v":18.980479166666669},{"$f":"SUM(Q665:AC665)","v":18.980479166666669},{"$f":"'School Resources'!AG157","v":3.7960958333333341},{"$f":"'School Resources'!AH157","v":0},{"$f":"'School Resources'!AI157","v":0},{"$f":"'School Resources'!AP157","v":0},3.7960958333333341,{"$f":"'School Resources'!AQ157","v":0},{"$f":"'School Resources'!AR157","v":0},{"$f":"'School Resources'!AS157","v":0},{"$f":"'School Resources'!AJ157","v":0},{"$f":"'School Resources'!AU157","v":0},{"$f":"'School Resources'!AV157","v":0},{"$f":"'School Resources'!AW157","v":0},{"$f":"SUM(AR665:AT665)","v":0},{"$f":"'School Resources'!AX157","v":1.5},{"$f":"'School Resources'!AY157","v":0},{"$f":"'School Resources'!AZ157","v":0},{"$f":"'School Resources'!BA157","v":0},{"$f":"SUM(AV665:AY665)","v":1.5},{"$f":"'School Resources'!BB157","v":0.04},{"$f":"'School Resources'!BC157","v":0},{"$f":"'School Resources'!BD157","v":0},{"$f":"'School Resources'!BE157","v":1.0544710648148148},{"$f":"'School Resources'!BF157","v":0},{"$f":"'School Resources'!BG157","v":0},{"$f":"SUM(BD665:BF665)","v":1.0544710648148148},{"$f":"'School Resources'!BH157","v":0},{"$f":"'School Resources'!BI157","v":0},{"$f":"SUM(BH665:BI665)","v":0},{"$f":"'School Resources'!BJ157","v":1.5},{"$f":"'School Resources'!BK157","v":0},{"$f":"SUM(BK665:BL665)","v":1.5},{"$f":"'School Resources'!BL157","v":0},{"$f":"'School Resources'!BM157","v":2.1089421296296296},{"$f":"'School Resources'!BN157","v":6.2034131944444448},{"$f":"'School Resources'!BO157","v":1},{"$f":"'School Resources'!BP157","v":0},{"$f":"'School Resources'!BQ157","v":0},{"$f":"SUM(BQ665:BS665)","v":1},{"$f":"'School Resources'!BR157","v":0},{"$f":"'School Resources'!BS157","v":5.447106481481493E-2},{"$f":"'School Resources'!BT157","v":0},{"$f":"'School Resources'!BU157","v":0},5.447106481481493E-2,{"$f":"'School Resources'!BV157","v":1.0544710648148148},{"$f":"'School Resources'!BW157","v":0},{"$f":"'School Resources'!BX157","v":0},{"$f":"SUM(BZ665:CB665)","v":1.0544710648148148},{"$f":"'School Resources'!BY157","v":1.0544710648148148},{"$f":"'School Resources'!BZ157","v":0},{"$f":"'School Resources'!CA157","v":0},{"$f":"SUM(CD665:CF665)","v":1.0544710648148148},{"$f":"'School Resources'!CC157","v":192971.69534945779},{"$f":"'School Resources'!CD157","v":220935.1418525693},{"$f":"'School Resources'!CE157","v":212548.58181315195},{"$f":"'School Resources'!CF157","v":194469.23645384147},{"$f":"'School Resources'!CG157","v":222102.82808814602},{"$f":"'School Resources'!CH157","v":223900.53712314405},{"$f":"'School Resources'!CI157","v":235664.81101914489},{"$f":"'School Resources'!CJ157","v":0},{"$f":"'School Resources'!CK157","v":0},{"$f":"'School Resources'!CL157","v":0},{"$f":"'School Resources'!CM157","v":0},{"$f":"'School Resources'!CN157","v":0},{"$f":"'School Resources'!CO157","v":0},{"$f":"'School Resources'!CS157","v":1502592.8316994556},{"$f":"'School Resources'!CT157","v":300518.56633989117},{"$f":"'School Resources'!CU157","v":0},{"$f":"'School Resources'!CV157","v":0},{"$f":"'School Resources'!DC157","v":0},300518.56633989117,{"$f":"'School Resources'!DD157","v":0},{"$f":"'School Resources'!DE157","v":0},{"$f":"'School Resources'!DF157","v":0},{"$f":"'School Resources'!CW157","v":0},{"$f":"'School Resources'!DH157","v":0},{"$f":"'School Resources'!DI157","v":0},{"$f":"'School Resources'!DJ157","v":0},{"$f":"SUM(DE665:DG665)","v":0},{"$f":"'School Resources'!DK157","v":118747.75277051181},{"$f":"'School Resources'!DL157","v":0},{"$f":"'School Resources'!DM157","v":0},{"$f":"'School Resources'!DN157","v":0},{"$f":"SUM(DI665:DL665)","v":118747.75277051181},{"$f":"'School Resources'!DO157","v":3166.6067405469817},{"$f":"'School Resources'!DP157","v":0},{"$f":"'School Resources'!DQ157","v":0},{"$f":"'School Resources'!DR157","v":83477.37953885863},{"$f":"'School Resources'!DS157","v":0},{"$f":"'School Resources'!DT157","v":0},{"$f":"SUM(DQ665:DS665)","v":83477.37953885863},{"$f":"'School Resources'!DU157","v":0},{"$f":"'School Resources'!DV157","v":0},{"$f":"SUM(DU665:DV665)","v":0},{"$f":"'School Resources'!EA157","v":22969.524409520865},{"$f":"'School Resources'!DW157","v":118747.75277051181},{"$f":"'School Resources'!DX157","v":0},{"$f":"SUM(DY665:DZ665)","v":118747.75277051181},{"$f":"'School Resources'!DY157","v":0},{"$f":"'School Resources'!DZ157","v":79278.516303071272},2127250.889859776,{"$f":"'School Resources'!EC157","v":124788.03808958524},{"$f":"'School Resources'!ED157","v":0},{"$f":"'School Resources'!EE157","v":0},{"$f":"SUM(EE665:EG665)","v":124788.03808958524},{"$f":"'School Resources'!EF157","v":0},{"$f":"'School Resources'!EG157","v":5852.6971285830523},{"$f":"'School Resources'!EH157","v":0},{"$f":"'School Resources'!EI157","v":0},5852.6971285830523,{"$f":"'School Resources'!EJ157","v":58703.337074560397},{"$f":"'School Resources'!EK157","v":0},{"$f":"'School Resources'!EL157","v":0},{"$f":"SUM(EN665:EP665)","v":58703.337074560397},{"$f":"'School Resources'!EM157","v":48350.473233037577},{"$f":"'School Resources'!EN157","v":0},{"$f":"'School Resources'!EO157","v":0},{"$f":"SUM(ER665:ET665)","v":48350.473233037577},{"$f":"'School Resources'!EP157","v":237694.54552576627},5852.6971285830523,{"$f":"'School Resources'!EQ157","v":102018.40956465456},{"$f":"'School Resources'!ER157","v":89311.21053039057},{"$f":"'School Resources'!ES157","v":0},{"$f":"'School Resources'!ET157","v":8931.1210530390581},{"$f":"'School Resources'!EU157","v":35724.484212156232},{"$f":"'School Resources'!EV157","v":11447.720376105428},{"$f":"'School Resources'!EW157","v":38424.083901804654},{"$f":"'School Resources'!EX157","v":285857.02963815053},{"$f":"'School Resources'!EY157","v":2753050.5057362854}]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},{"$f":"'School Resources'!F310","v":0},{"$f":"'School Resources'!G310","v":0},{"$f":"'School Resources'!H310","v":58.625999999999998},{"$f":"'School Resources'!I310","v":58.625999999999998},{"$f":"'School Resources'!J310","v":"T"},{"$f":"'School Resources'!K310","v":"F"},{"$f":"'School Resources'!L310","v":0},{"$f":"'School Resources'!M310","v":0},{"$f":"'School Resources'!N310","v":0},{"$f":"'School Resources'!O310","v":"H"},{"$f":"'School Resources'!P310","v":0},{"$f":"'School Resources'!Q310","v":0},{"$f":"'School Resources'!R310","v":0},{"$f":"'School Resources'!S310","v":0},{"$f":"'School Resources'!T310","v":0},{"$f":"'School Resources'!U310","v":0},{"$f":"'School Resources'!V310","v":0},{"$f":"'School Resources'!W310","v":0},{"$f":"'School Resources'!X310","v":0},{"$f":"'School Resources'!Y310","v":0},{"$f":"'School Resources'!Z310","v":0},{"$f":"'School Resources'!AA310","v":0},{"$f":"'School Resources'!AB310","v":0},{"$f":"'School Resources'!AC310","v":0},{"$f":"'School Resources'!AD310","v":0},{"$f":"'School Resources'!AE310","v":0},{"$f":"'School Resources'!AF310","v":0},{"$f":"SUM(Q828:AC828)","v":0},{"$f":"'School Resources'!AG310","v":0},{"$f":"'School Resources'!AH310","v":0},{"$f":"'School Resources'!AI310","v":0},{"$f":"'School Resources'!AP310","v":0},0,{"$f":"'School Resources'!AQ310","v":8.3751428571428566},{"$f":"'School Resources'!AR310","v":0},{"$f":"'School Resources'!AS310","v":0},{"$f":"'School Resources'!AJ310","v":0},{"$f":"'School Resources'!AU310","v":0},{"$f":"'School Resources'!AV310","v":0},{"$f":"'School Resources'!AW310","v":0},{"$f":"SUM(AR828:AT828)","v":0},{"$f":"'School Resources'!AX310","v":0},{"$f":"'School Resources'!AY310","v":0},{"$f":"'School Resources'!AZ310","v":0},{"$f":"'School Resources'!BA310","v":0},{"$f":"SUM(AV828:AY828)","v":0},{"$f":"'School Resources'!BB310","v":0},{"$f":"'School Resources'!BC310","v":0},{"$f":"'School Resources'!BD310","v":0},{"$f":"'School Resources'!BE310","v":0},{"$f":"'School Resources'!BF310","v":0},{"$f":"'School Resources'!BG310","v":0},{"$f":"SUM(BD828:BF828)","v":0},{"$f":"'School Resources'!BH310","v":0},{"$f":"'School Resources'!BI310","v":0},{"$f":"SUM(BH828:BI828)","v":0},{"$f":"'School Resources'!BJ310","v":0},{"$f":"'School Resources'!BK310","v":0},{"$f":"SUM(BK828:BL828)","v":0},{"$f":"'School Resources'!BL310","v":0},{"$f":"'School Resources'!BM310","v":0},{"$f":"'School Resources'!BN310","v":0},{"$f":"'School Resources'!BO310","v":0},{"$f":"'School Resources'!BP310","v":0},{"$f":"'School Resources'!BQ310","v":0},{"$f":"SUM(BQ828:BS828)","v":0},{"$f":"'School Resources'!BR310","v":1},{"$f":"'School Resources'!BS310","v":0},{"$f":"'School Resources'!BT310","v":0},{"$f":"'School Resources'!BU310","v":0},{"$f":"SUM(BV828:BX828)","v":0},{"$f":"'School Resources'!BV310","v":0},{"$f":"'School Resources'!BW310","v":0},{"$f":"'School Resources'!BX310","v":0},{"$f":"SUM(BZ828:CB828)","v":0},{"$f":"'School Resources'!BY310","v":0},{"$f":"'School Resources'!BZ310","v":0},{"$f":"'School Resources'!CA310","v":0},{"$f":"SUM(CD828:CF828)","v":0},{"$f":"'School Resources'!CC310","v":0},{"$f":"'School Resources'!CD310","v":0},{"$f":"'School Resources'!CE310","v":0},{"$f":"'School Resources'!CF310","v":0},{"$f":"'School Resources'!CG310","v":0},{"$f":"'School Resources'!CH310","v":0},{"$f":"'School Resources'!CI310","v":0},{"$f":"'School Resources'!CJ310","v":0},{"$f":"'School Resources'!CK310","v":0},{"$f":"'School Resources'!CL310","v":0},{"$f":"'School Resources'!CM310","v":0},{"$f":"'School Resources'!CN310","v":0},{"$f":"'School Resources'!CO310","v":0},{"$f":"'School Resources'!CS310","v":0},{"$f":"'School Resources'!CT310","v":0},{"$f":"'School Resources'!CU310","v":0},{"$f":"'School Resources'!CV310","v":0},{"$f":"'School Resources'!DC310","v":0},0,{"$f":"'School Resources'!DD310","v":631343.90236266237},{"$f":"'School Resources'!DE310","v":0},{"$f":"'School Resources'!DF310","v":0},{"$f":"'School Resources'!CW310","v":0},{"$f":"'School Resources'!DH310","v":0},{"$f":"'School Resources'!DI310","v":0},{"$f":"'School Resources'!DJ310","v":0},{"$f":"SUM(DE828:DG828)","v":0},{"$f":"'School Resources'!DK310","v":0},{"$f":"'School Resources'!DL310","v":0},{"$f":"'School Resources'!DM310","v":0},{"$f":"'School Resources'!DN310","v":0},{"$f":"SUM(DI828:DL828)","v":0},{"$f":"'School Resources'!DO310","v":0},{"$f":"'School Resources'!DP310","v":0},{"$f":"'School Resources'!DQ310","v":0},{"$f":"'School Resources'!DR310","v":0},{"$f":"'School Resources'!DS310","v":0},{"$f":"'School Resources'!DT310","v":0},{"$f":"SUM(DQ828:DS828)","v":0},{"$f":"'School Resources'!DU310","v":0},{"$f":"'School Resources'!DV310","v":0},{"$f":"SUM(DU828:DV828)","v":0},{"$f":"'School Resources'!EA310","v":7911.1901363727084},{"$f":"'School Resources'!DW310","v":0},{"$f":"'School Resources'!DX310","v":0},{"$f":"SUM(DY828:DZ828)","v":0},{"$f":"'School Resources'!DY310","v":0},{"$f":"'School Resources'!DZ310","v":0},631343.90236266237,{"$f":"'School Resources'!EC310","v":0},{"$f":"'School Resources'!ED310","v":0},{"$f":"'School Resources'!EE310","v":0},{"$f":"SUM(EE828:EG828)","v":0},{"$f":"'School Resources'!EF310","v":106422.71054762826},{"$f":"'School Resources'!EG310","v":0},{"$f":"'School Resources'!EH310","v":0},{"$f":"'School Resources'!EI310","v":0},0,{"$f":"'School Resources'!EJ310","v":0},{"$f":"'School Resources'!EK310","v":0},{"$f":"'School Resources'!EL310","v":0},{"$f":"SUM(EN828:EP828)","v":0},{"$f":"'School Resources'!EM310","v":0},{"$f":"'School Resources'!EN310","v":0},{"$f":"'School Resources'!EO310","v":0},{"$f":"SUM(ER828:ET828)","v":0},{"$f":"'School Resources'!EP310","v":106422.71054762826},{"$f":"EI828+EJ828+EK828+EL828","v":106422.71054762826},{"$f":"'School Resources'!EQ310","v":24114.375704314436},{"$f":"'School Resources'!ER310","v":17241.263321706658},{"$f":"'School Resources'!ES310","v":4547.4868674822983},{"$f":"'School Resources'!ET310","v":1724.1263321706656},{"$f":"'School Resources'!EU310","v":6896.5053286826624},{"$f":"'School Resources'!EV310","v":2209.9483398059961},{"$f":"'School Resources'!EW310","v":17068.850688489591},{"$f":"'School Resources'!EX310","v":73802.556582652309},{"$f":"'School Resources'!EY310","v":819480.35962931556}]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!F161","v":128.90600000000001},{"$f":"'School Resources'!G161","v":0},{"$f":"'School Resources'!H161","v":0},{"$f":"'School Resources'!I161","v":128.90600000000001},{"$f":"'School Resources'!J161","v":"F"},{"$f":"'School Resources'!K161","v":"F"},{"$f":"'School Resources'!L161","v":0},{"$f":"'School Resources'!M161","v":0},{"$f":"'School Resources'!N161","v":0},{"$f":"'School Resources'!O161","v":"E"},{"$f":"'School Resources'!P161","v":3.2690625000000004},{"$f":"'School Resources'!Q161","v":2.5002291666666667},{"$f":"'School Resources'!R161","v":2.2873333333333332},{"$f":"'School Resources'!S161","v":0},{"$f":"'School Resources'!T161","v":0},{"$f":"'School Resources'!U161","v":0},{"$f":"'School Resources'!V161","v":0},{"$f":"'School Resources'!W161","v":0},{"$f":"'School Resources'!X161","v":0},{"$f":"'School Resources'!Y161","v":0},{"$f":"'School Resources'!Z161","v":0},{"$f":"'School Resources'!AA161","v":0},{"$f":"'School Resources'!AB161","v":0},{"$f":"'School Resources'!AC161","v":8.0566250000000004},{"$f":"'School Resources'!AD161","v":0},{"$f":"'School Resources'!AE161","v":0},{"$f":"'School Resources'!AF161","v":8.0566250000000004},{"$f":"SUM(Q861:AC861)","v":8.0566250000000004},{"$f":"'School Resources'!AG161","v":1.6113250000000001},{"$f":"'School Resources'!AH161","v":0},{"$f":"'School Resources'!AI161","v":0},{"$f":"'School Resources'!AP161","v":0},1.6113250000000001,{"$f":"'School Resources'!AQ161","v":0},{"$f":"'School Resources'!AR161","v":0},{"$f":"'School Resources'!AS161","v":0},{"$f":"'School Resources'!AJ161","v":0},{"$f":"'School Resources'!AU161","v":0},{"$f":"'School Resources'!AV161","v":0},{"$f":"'School Resources'!AW161","v":0},{"$f":"SUM(AR861:AT861)","v":0},{"$f":"'School Resources'!AX161","v":0.69},{"$f":"'School Resources'!AY161","v":0},{"$f":"'School Resources'!AZ161","v":0},{"$f":"'School Resources'!BA161","v":0},{"$f":"SUM(AV861:AY861)","v":0.69},{"$f":"'School Resources'!BB161","v":0.03},{"$f":"'School Resources'!BC161","v":0},{"$f":"'School Resources'!BD161","v":0},{"$f":"'School Resources'!BE161","v":0.44759027777777777},{"$f":"'School Resources'!BF161","v":0},{"$f":"'School Resources'!BG161","v":0},{"$f":"SUM(BD861:BF861)","v":0.44759027777777777},{"$f":"'School Resources'!BH161","v":0},{"$f":"'School Resources'!BI161","v":0},{"$f":"SUM(BH861:BI861)","v":0},{"$f":"'School Resources'!BJ161","v":0.69},{"$f":"'School Resources'!BK161","v":0},{"$f":"SUM(BK861:BL861)","v":0.69},{"$f":"'School Resources'!BL161","v":0},{"$f":"'School Resources'!BM161","v":0.89518055555555553},{"$f":"'School Resources'!BN161","v":2.7527708333333334},{"$f":"'School Resources'!BO161","v":1},{"$f":"'School Resources'!BP161","v":0},{"$f":"'School Resources'!BQ161","v":0},{"$f":"SUM(BQ861:BS861)","v":1},{"$f":"'School Resources'!BR161","v":0},{"$f":"'School Resources'!BS161","v":0},{"$f":"'School Resources'!BT161","v":0},{"$f":"'School Resources'!BU161","v":0},0,{"$f":"'School Resources'!BV161","v":1},{"$f":"'School Resources'!BW161","v":0},{"$f":"'School Resources'!BX161","v":0},{"$f":"SUM(BZ861:CB861)","v":1},{"$f":"'School Resources'!BY161","v":0.44759027777777777},{"$f":"'School Resources'!BZ161","v":0},{"$f":"'School Resources'!CA161","v":0},{"$f":"SUM(CD861:CF861)","v":0.44759027777777777},{"$f":"'School Resources'!CC161","v":258795.88369423419},{"$f":"'School Resources'!CD161","v":197931.06330197072},{"$f":"'School Resources'!CE161","v":181077.1287802782},{"$f":"'School Resources'!CF161","v":0},{"$f":"'School Resources'!CG161","v":0},{"$f":"'School Resources'!CH161","v":0},{"$f":"'School Resources'!CI161","v":0},{"$f":"'School Resources'!CJ161","v":0},{"$f":"'School Resources'!CK161","v":0},{"$f":"'School Resources'!CL161","v":0},{"$f":"'School Resources'!CM161","v":0},{"$f":"'School Resources'!CN161","v":0},{"$f":"'School Resources'!CO161","v":0},{"$f":"'School Resources'!CS161","v":637804.07577648317},{"$f":"'School Resources'!CT161","v":127560.81515529663},{"$f":"'School Resources'!CU161","v":0},{"$f":"'School Resources'!CV161","v":0},{"$f":"'School Resources'!DC161","v":0},127560.81515529663,{"$f":"'School Resources'!DD161","v":0},{"$f":"'School Resources'!DE161","v":0},{"$f":"'School Resources'!DF161","v":0},{"$f":"'School Resources'!CW161","v":0},{"$f":"'School Resources'!DH161","v":0},{"$f":"'School Resources'!DI161","v":0},{"$f":"'School Resources'!DJ161","v":0},{"$f":"SUM(DE861:DG861)","v":0},{"$f":"'School Resources'!DK161","v":54623.966274435428},{"$f":"'School Resources'!DL161","v":0},{"$f":"'School Resources'!DM161","v":0},{"$f":"'School Resources'!DN161","v":0},{"$f":"SUM(DI861:DL861)","v":54623.966274435428},{"$f":"'School Resources'!DO161","v":2374.9550554102361},{"$f":"'School Resources'!DP161","v":0},{"$f":"'School Resources'!DQ161","v":0},{"$f":"'School Resources'!DR161","v":35433.559765360173},{"$f":"'School Resources'!DS161","v":0},{"$f":"'School Resources'!DT161","v":0},{"$f":"SUM(DQ861:DS861)","v":35433.559765360173},{"$f":"'School Resources'!DU161","v":0},{"$f":"'School Resources'!DV161","v":0},{"$f":"SUM(DU861:DV861)","v":0},{"$f":"'School Resources'!EA161","v":9812.4950199558261},{"$f":"'School Resources'!DW161","v":54623.966274435428},{"$f":"'School Resources'!DX161","v":0},{"$f":"SUM(DY861:DZ861)","v":54623.966274435428},{"$f":"'School Resources'!DY161","v":0},{"$f":"'School Resources'!DZ161","v":33651.272489049727},912421.33830142103,{"$f":"'School Resources'!EC161","v":124788.03808958524},{"$f":"'School Resources'!ED161","v":0},{"$f":"'School Resources'!EE161","v":0},{"$f":"SUM(EE861:EG861)","v":124788.03808958524},{"$f":"'School Resources'!EF161","v":0},{"$f":"'School Resources'!EG161","v":0},{"$f":"'School Resources'!EH161","v":0},{"$f":"'School Resources'!EI161","v":0},0,{"$f":"'School Resources'!EJ161","v":55670.884705470628},{"$f":"'School Resources'!EK161","v":0},{"$f":"'School Resources'!EL161","v":0},{"$f":"SUM(EN861:EP861)","v":55670.884705470628},{"$f":"'School Resources'!EM161","v":20523.276993724721},{"$f":"'School Resources'!EN161","v":0},{"$f":"'School Resources'!EO161","v":0},{"$f":"SUM(ER861:ET861)","v":20523.276993724721},{"$f":"'School Resources'!EP161","v":200982.19978878059},0,{"$f":"'School Resources'!EQ161","v":43303.652228247753},{"$f":"'School Resources'!ER161","v":37909.84016900212},{"$f":"'School Resources'!ES161","v":0},{"$f":"'School Resources'!ET161","v":3790.9840169002123},{"$f":"'School Resources'!EU161","v":15163.936067600849},{"$f":"'School Resources'!EV161","v":4859.2024134519106},{"$f":"'School Resources'!EW161","v":3123.4407197500004},{"$f":"'School Resources'!EX161","v":108151.05561495286},{"$f":"'School Resources'!EY161","v":1265018.3612141602}]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU889,CZ889,DA889,DB889,DC889,DD889,DH889,DM889,DN889,DO889,DP889,DT889,EA889,EB889)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,{"$f":"SUM(BV1031:BX1031)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"EI1031+EJ1031+EK1031+EL1031","v":0}]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[24]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!F221","v":343.05800000000005},{"$f":"'School Resources'!G221","v":0},{"$f":"'School Resources'!H221","v":0},{"$f":"'School Resources'!I221","v":343.05800000000005},{"$f":"'School Resources'!J221","v":"F"},{"$f":"'School Resources'!K221","v":"F"},{"$f":"'School Resources'!L221","v":0},{"$f":"'School Resources'!M221","v":0},{"$f":"'School Resources'!N221","v":0},{"$f":"'School Resources'!O221","v":"E"},{"$f":"'School Resources'!P221","v":4.3618125000000001},{"$f":"'School Resources'!Q221","v":4.4368125000000003},{"$f":"'School Resources'!R221","v":3.2456874999999998},{"$f":"'School Resources'!S221","v":3.1389374999999999},{"$f":"'School Resources'!T221","v":3.1918125000000002},{"$f":"'School Resources'!U221","v":3.0660625000000001},{"$f":"'School Resources'!V221","v":0},{"$f":"'School Resources'!W221","v":0},{"$f":"'School Resources'!X221","v":0},{"$f":"'School Resources'!Y221","v":0},{"$f":"'School Resources'!Z221","v":0},{"$f":"'School Resources'!AA221","v":0},{"$f":"'School Resources'!AB221","v":0},{"$f":"'School Resources'!AC221","v":21.441125000000003},{"$f":"'School Resources'!AD221","v":0},{"$f":"'School Resources'!AE221","v":0},{"$f":"'School Resources'!AF221","v":21.441125000000003},{"$f":"SUM(Q1159:AC1159)","v":21.441125000000003},{"$f":"'School Resources'!AG221","v":4.2882250000000006},{"$f":"'School Resources'!AH221","v":0},{"$f":"'School Resources'!AI221","v":0},{"$f":"'School Resources'!AP221","v":0},4.2882250000000006,{"$f":"'School Resources'!AQ221","v":0},{"$f":"'School Resources'!AR221","v":0},{"$f":"'School Resources'!AS221","v":0},{"$f":"'School Resources'!AJ221","v":0},{"$f":"'School Resources'!AU221","v":0},{"$f":"'School Resources'!AV221","v":0},{"$f":"'School Resources'!AW221","v":0},{"$f":"SUM(AR1159:AT1159)","v":0},{"$f":"'School Resources'!AX221","v":1.1599999999999999},{"$f":"'School Resources'!AY221","v":0},{"$f":"'School Resources'!AZ221","v":0},{"$f":"'School Resources'!BA221","v":3.1173611111111388E-2},{"$f":"SUM(AV1159:AY1159)","v":1.1911736111111113},{"$f":"'School Resources'!BB221","v":0.06},{"$f":"'School Resources'!BC221","v":0},{"$f":"'School Resources'!BD221","v":0},{"$f":"'School Resources'!BE221","v":1.1911736111111113},{"$f":"'School Resources'!BF221","v":0},{"$f":"'School Resources'!BG221","v":0},{"$f":"SUM(BD1159:BF1159)","v":1.1911736111111113},{"$f":"'School Resources'!BH221","v":0},{"$f":"'School Resources'!BI221","v":0},{"$f":"SUM(BH1159:BI1159)","v":0},{"$f":"'School Resources'!BJ221","v":1.1599999999999999},{"$f":"'School Resources'!BK221","v":3.1173611111111388E-2},{"$f":"SUM(BK1159:BL1159)","v":1.1911736111111113},{"$f":"'School Resources'!BL221","v":0},{"$f":"'School Resources'!BM221","v":2.3823472222222226},{"$f":"'School Resources'!BN221","v":6.0158680555555568},{"$f":"'School Resources'!BO221","v":1},{"$f":"'School Resources'!BP221","v":0},{"$f":"'School Resources'!BQ221","v":0},{"$f":"SUM(BQ1159:BS1159)","v":1},{"$f":"'School Resources'!BR221","v":0},{"$f":"'School Resources'!BS221","v":0.19117361111111128},{"$f":"'School Resources'!BT221","v":0},{"$f":"'School Resources'!BU221","v":0},{"$f":"SUM(BV1159:BX1159)","v":0.19117361111111128},{"$f":"'School Resources'!BV221","v":1.1911736111111113},{"$f":"'School Resources'!BW221","v":0},{"$f":"'School Resources'!BX221","v":0},{"$f":"SUM(BZ1159:CB1159)","v":1.1911736111111113},{"$f":"'School Resources'!BY221","v":1.1911736111111113},{"$f":"'School Resources'!BZ221","v":0},{"$f":"'School Resources'!CA221","v":0},{"$f":"SUM(CD1159:CF1159)","v":1.1911736111111113},{"$f":"'School Resources'!CC221","v":339980.79925141128},{"$f":"'School Resources'!CD221","v":345826.66262675257},{"$f":"'School Resources'!CE221","v":252984.60912070723},{"$f":"'School Resources'!CF221","v":244663.99691647146},{"$f":"'School Resources'!CG221","v":248785.33059608709},{"$f":"'School Resources'!CH221","v":238983.76633676485},{"$f":"'School Resources'!CI221","v":0},{"$f":"'School Resources'!CJ221","v":0},{"$f":"'School Resources'!CK221","v":0},{"$f":"'School Resources'!CL221","v":0},{"$f":"'School Resources'!CM221","v":0},{"$f":"'School Resources'!CN221","v":0},{"$f":"'School Resources'!CO221","v":0},{"$f":"'School Resources'!CS221","v":1671225.1648481947},{"$f":"'School Resources'!CT221","v":334245.03296963894},{"$f":"'School Resources'!CU221","v":0},{"$f":"'School Resources'!CV221","v":0},{"$f":"'School Resources'!DC221","v":0},334245.03296963894,{"$f":"'School Resources'!DD221","v":0},{"$f":"'School Resources'!DE221","v":0},{"$f":"'School Resources'!DF221","v":0},{"$f":"'School Resources'!CW221","v":0},{"$f":"'School Resources'!DH221","v":0},{"$f":"'School Resources'!DI221","v":0},{"$f":"'School Resources'!DJ221","v":0},{"$f":"SUM(DE1159:DG1159)","v":0},{"$f":"'School Resources'!DK221","v":90416.020205278663},{"$f":"'School Resources'!DL221","v":0},{"$f":"'School Resources'!DM221","v":0},{"$f":"'School Resources'!DN221","v":2429.8222862877128},{"$f":"SUM(DI1159:DL1159)","v":92845.842491566378},{"$f":"'School Resources'!DO221","v":4676.6907002730341},{"$f":"'School Resources'!DP221","v":0},{"$f":"'School Resources'!DQ221","v":0},{"$f":"'School Resources'!DR221","v":92845.842491566378},{"$f":"'School Resources'!DS221","v":0},{"$f":"'School Resources'!DT221","v":0},{"$f":"SUM(DQ1159:DS1159)","v":92845.842491566378},{"$f":"'School Resources'!DU221","v":0},{"$f":"'School Resources'!DV221","v":0},{"$f":"SUM(DU1159:DV1159)","v":0},{"$f":"'School Resources'!EA221","v":25485.899871469188},{"$f":"'School Resources'!DW221","v":90416.020205278663},{"$f":"'School Resources'!DX221","v":2429.8222862877128},{"$f":"SUM(DY1159:DZ1159)","v":92845.842491566378},{"$f":"'School Resources'!DY221","v":0},{"$f":"'School Resources'!DZ221","v":89149.21333927376},2288684.4159928053,{"$f":"'School Resources'!EC221","v":126310.44222910832},{"$f":"'School Resources'!ED221","v":0},{"$f":"'School Resources'!EE221","v":0},{"$f":"SUM(EE1159:EG1159)","v":126310.44222910832},{"$f":"'School Resources'!EF221","v":0},{"$f":"'School Resources'!EG221","v":20831.880152397196},{"$f":"'School Resources'!EH221","v":0},{"$f":"'School Resources'!EI221","v":0},20831.880152397196,{"$f":"'School Resources'!EJ221","v":65790.406876031891},{"$f":"'School Resources'!EK221","v":0},{"$f":"'School Resources'!EL221","v":0},{"$f":"SUM(EN1159:EP1159)","v":65790.406876031891},{"$f":"'School Resources'!EM221","v":54216.600948225008},{"$f":"'School Resources'!EN221","v":0},{"$f":"'School Resources'!EO221","v":0},{"$f":"SUM(ER1159:ET1159)","v":54216.600948225008},{"$f":"'School Resources'!EP221","v":267149.33020576241},{"$f":"EI1159+EJ1159+EK1159+EL1159","v":20831.880152397196},{"$f":"'School Resources'!EQ221","v":115244.16494281273},{"$f":"'School Resources'!ER221","v":100889.59356971383},{"$f":"'School Resources'!ES221","v":0},{"$f":"'School Resources'!ET221","v":10088.959356971383},{"$f":"'School Resources'!EU221","v":40355.837427885534},{"$f":"'School Resources'!EV221","v":12931.812805873938},{"$f":"'School Resources'!EW221","v":8312.4239867500019},{"$f":"'School Resources'!EX221","v":287822.7920900074},{"$f":"'School Resources'!EY221","v":2958291.6514993184}]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!F168","v":327.02899999999994},{"$f":"'School Resources'!G168","v":0},{"$f":"'School Resources'!H168","v":0},{"$f":"'School Resources'!I168","v":327.02899999999994},{"$f":"'School Resources'!J168","v":"F"},{"$f":"'School Resources'!K168","v":"F"},{"$f":"'School Resources'!L168","v":0},{"$f":"'School Resources'!M168","v":0},{"$f":"'School Resources'!N168","v":1},{"$f":"'School Resources'!O168","v":"E"},{"$f":"'School Resources'!P168","v":3.5238125},{"$f":"'School Resources'!Q168","v":2.9673124999999998},{"$f":"'School Resources'!R168","v":3.5898750000000001},{"$f":"'School Resources'!S168","v":2.5238125},{"$f":"'School Resources'!T168","v":2.6598125000000001},{"$f":"'School Resources'!U168","v":2.5443750000000001},{"$f":"'School Resources'!V168","v":2.6303125000000001},{"$f":"'School Resources'!W168","v":0},{"$f":"'School Resources'!X168","v":0},{"$f":"'School Resources'!Y168","v":0},{"$f":"'School Resources'!Z168","v":0},{"$f":"'School Resources'!AA168","v":0},{"$f":"'School Resources'!AB168","v":0},{"$f":"'School Resources'!AC168","v":20.439312499999996},{"$f":"'School Resources'!AD168","v":0},{"$f":"'School Resources'!AE168","v":0},{"$f":"'School Resources'!AF168","v":20.439312499999996},{"$f":"SUM(Q1204:AC1204)","v":20.439312499999996},{"$f":"'School Resources'!AG168","v":4.0878624999999991},{"$f":"'School Resources'!AH168","v":0},{"$f":"'School Resources'!AI168","v":0},{"$f":"'School Resources'!AP168","v":0},4.0878624999999991,{"$f":"'School Resources'!AQ168","v":0},{"$f":"'School Resources'!AR168","v":0},{"$f":"'School Resources'!AS168","v":0},{"$f":"'School Resources'!AJ168","v":0},{"$f":"'School Resources'!AU168","v":0},{"$f":"'School Resources'!AV168","v":0},{"$f":"'School Resources'!AW168","v":0},{"$f":"SUM(AR1204:AT1204)","v":0},{"$f":"'School Resources'!AX168","v":1.32},{"$f":"'School Resources'!AY168","v":0},{"$f":"'School Resources'!AZ168","v":0},{"$f":"'School Resources'!BA168","v":0},{"$f":"SUM(AV1204:AY1204)","v":1.32},{"$f":"'School Resources'!BB168","v":0.04},{"$f":"'School Resources'!BC168","v":0},{"$f":"'School Resources'!BD168","v":0},{"$f":"'School Resources'!BE168","v":1.1355173611111109},{"$f":"'School Resources'!BF168","v":0},{"$f":"'School Resources'!BG168","v":0},{"$f":"SUM(BD1204:BF1204)","v":1.1355173611111109},{"$f":"'School Resources'!BH168","v":0},{"$f":"'School Resources'!BI168","v":0},{"$f":"SUM(BH1204:BI1204)","v":0},{"$f":"'School Resources'!BJ168","v":1.32},{"$f":"'School Resources'!BK168","v":0},{"$f":"SUM(BK1204:BL1204)","v":1.32},{"$f":"'School Resources'!BL168","v":0},{"$f":"'School Resources'!BM168","v":2.2710347222222218},{"$f":"'School Resources'!BN168","v":6.0865520833333333},{"$f":"'School Resources'!BO168","v":1},{"$f":"'School Resources'!BP168","v":0},{"$f":"'School Resources'!BQ168","v":0},{"$f":"SUM(BQ1204:BS1204)","v":1},{"$f":"'School Resources'!BR168","v":0},{"$f":"'School Resources'!BS168","v":0.1355173611111109},{"$f":"'School Resources'!BT168","v":0},{"$f":"'School Resources'!BU168","v":0},0.1355173611111109,{"$f":"'School Resources'!BV168","v":1.1355173611111109},{"$f":"'School Resources'!BW168","v":0},{"$f":"'School Resources'!BX168","v":0},{"$f":"SUM(BZ1204:CB1204)","v":1.1355173611111109},{"$f":"'School Resources'!BY168","v":1.1355173611111109},{"$f":"'School Resources'!BZ168","v":0},{"$f":"'School Resources'!CA168","v":0},{"$f":"SUM(CD1204:CF1204)","v":1.1355173611111109},{"$f":"'School Resources'!CC168","v":278963.21037309273},{"$f":"'School Resources'!CD168","v":234907.79409523285},{"$f":"'School Resources'!CE168","v":284193.0593180274},{"$f":"'School Resources'!CF168","v":199798.04185941821},{"$f":"'School Resources'!CG168","v":210564.50477727797},{"$f":"'School Resources'!CH168","v":201425.87563698067},{"$f":"'School Resources'!CI168","v":208229.13230612455},{"$f":"'School Resources'!CJ168","v":0},{"$f":"'School Resources'!CK168","v":0},{"$f":"'School Resources'!CL168","v":0},{"$f":"'School Resources'!CM168","v":0},{"$f":"'School Resources'!CN168","v":0},{"$f":"'School Resources'!CO168","v":0},{"$f":"'School Resources'!CS168","v":1618081.6183661541},{"$f":"'School Resources'!CT168","v":323616.32367323083},{"$f":"'School Resources'!CU168","v":0},{"$f":"'School Resources'!CV168","v":0},{"$f":"'School Resources'!DC168","v":0},323616.32367323083,{"$f":"'School Resources'!DD168","v":0},{"$f":"'School Resources'!DE168","v":0},{"$f":"'School Resources'!DF168","v":0},{"$f":"'School Resources'!CW168","v":0},{"$f":"'School Resources'!DH168","v":0},{"$f":"'School Resources'!DI168","v":0},{"$f":"'School Resources'!DJ168","v":0},{"$f":"SUM(DE1204:DG1204)","v":0},{"$f":"'School Resources'!DK168","v":104498.02243805039},{"$f":"'School Resources'!DL168","v":0},{"$f":"'School Resources'!DM168","v":0},{"$f":"'School Resources'!DN168","v":0},{"$f":"SUM(DI1204:DL1204)","v":104498.02243805039},{"$f":"'School Resources'!DO168","v":3166.6067405469817},{"$f":"'School Resources'!DP168","v":0},{"$f":"'School Resources'!DQ168","v":0},{"$f":"'School Resources'!DR168","v":89893.423242564109},{"$f":"'School Resources'!DS168","v":0},{"$f":"'School Resources'!DT168","v":0},{"$f":"SUM(DQ1204:DS1204)","v":89893.423242564109},{"$f":"'School Resources'!DU168","v":0},{"$f":"'School Resources'!DV168","v":0},{"$f":"SUM(DU1204:DV1204)","v":0},{"$f":"'School Resources'!EA168","v":24453.118831744941},{"$f":"'School Resources'!DW168","v":104498.02243805039},{"$f":"'School Resources'!DX168","v":0},{"$f":"SUM(DY1204:DZ1204)","v":104498.02243805039},{"$f":"'School Resources'!DY168","v":0},{"$f":"'School Resources'!DZ168","v":85371.836771146744},2243754.0168985967,{"$f":"'School Resources'!EC168","v":124788.03808958524},{"$f":"'School Resources'!ED168","v":0},{"$f":"'School Resources'!EE168","v":0},{"$f":"SUM(EE1204:EG1204)","v":124788.03808958524},{"$f":"'School Resources'!EF168","v":0},{"$f":"'School Resources'!EG168","v":14560.796139098684},{"$f":"'School Resources'!EH168","v":0},{"$f":"'School Resources'!EI168","v":0},14560.796139098684,{"$f":"'School Resources'!EJ168","v":63215.256091476913},{"$f":"'School Resources'!EK168","v":0},{"$f":"'School Resources'!EL168","v":0},{"$f":"SUM(EN1204:EP1204)","v":63215.256091476913},{"$f":"'School Resources'!EM168","v":52066.674568916889},{"$f":"'School Resources'!EN168","v":0},{"$f":"'School Resources'!EO168","v":0},{"$f":"SUM(ER1204:ET1204)","v":52066.674568916889},{"$f":"'School Resources'!EP168","v":254630.76488907775},14560.796139098684,{"$f":"'School Resources'!EQ168","v":109859.51068648185},{"$f":"'School Resources'!ER168","v":96175.640549148928},{"$f":"'School Resources'!ES168","v":0},{"$f":"'School Resources'!ET168","v":9617.5640549148939},{"$f":"'School Resources'!EU168","v":38470.256219659575},{"$f":"'School Resources'!EV168","v":12327.58836725028},{"$f":"'School Resources'!EW168","v":36205.075827046625},{"$f":"'School Resources'!EX168","v":302655.63570450217},{"$f":"'School Resources'!EY168","v":2910865.3730950681}]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1231=\"NA\",0,AI1231+AJ1231+AK1231+AL1231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV1231+CW1231+CX1231+CY1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1231,CZ1231,DA1231,DB1231,DC1231,DD1231,DH1231,DM1231,DN1231,DO1231,DP1231,DT1231,EA1231,EB1231)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ1231:EL1231)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!F224","v":359.726},{"$f":"'School Resources'!G224","v":0},{"$f":"'School Resources'!H224","v":0},{"$f":"'School Resources'!I224","v":359.726},{"$f":"'School Resources'!J224","v":"F"},{"$f":"'School Resources'!K224","v":"F"},{"$f":"'School Resources'!L224","v":0},{"$f":"'School Resources'!M224","v":0},{"$f":"'School Resources'!N224","v":0},{"$f":"'School Resources'!O224","v":"E"},{"$f":"'School Resources'!P224","v":4.4293125},{"$f":"'School Resources'!Q224","v":4.5},{"$f":"'School Resources'!R224","v":4.4839374999999997},{"$f":"'School Resources'!S224","v":4.4256875000000004},{"$f":"'School Resources'!T224","v":3.0646249999999999},{"$f":"'School Resources'!U224","v":1.5793124999999999},{"$f":"'School Resources'!V224","v":0},{"$f":"'School Resources'!W224","v":0},{"$f":"'School Resources'!X224","v":0},{"$f":"'School Resources'!Y224","v":0},{"$f":"'School Resources'!Z224","v":0},{"$f":"'School Resources'!AA224","v":0},{"$f":"'School Resources'!AB224","v":0},{"$f":"'School Resources'!AC224","v":22.482875},{"$f":"'School Resources'!AD224","v":0},{"$f":"'School Resources'!AE224","v":0},{"$f":"'School Resources'!AF224","v":22.482875},{"$f":"SUM(Q1306:AC1306)","v":22.482875},{"$f":"'School Resources'!AG224","v":4.496575},{"$f":"'School Resources'!AH224","v":0},{"$f":"'School Resources'!AI224","v":0},{"$f":"'School Resources'!AP224","v":0},{"$f":"IF(D1306=\"NA\",0,AI1306+AJ1306+AK1306+AL1306)","v":4.496575},{"$f":"'School Resources'!AQ224","v":0},{"$f":"'School Resources'!AR224","v":0},{"$f":"'School Resources'!AS224","v":0},{"$f":"'School Resources'!AJ224","v":0},{"$f":"'School Resources'!AU224","v":0},{"$f":"'School Resources'!AV224","v":0},{"$f":"'School Resources'!AW224","v":0},{"$f":"SUM(AR1306:AT1306)","v":0},{"$f":"'School Resources'!AX224","v":0.85},{"$f":"'School Resources'!AY224","v":0},{"$f":"'School Resources'!AZ224","v":0},{"$f":"'School Resources'!BA224","v":0.39904861111111101},{"$f":"SUM(AV1306:AY1306)","v":1.249048611111111},{"$f":"'School Resources'!BB224","v":0.06},{"$f":"'School Resources'!BC224","v":0},{"$f":"'School Resources'!BD224","v":0},{"$f":"'School Resources'!BE224","v":1.249048611111111},{"$f":"'School Resources'!BF224","v":0},{"$f":"'School Resources'!BG224","v":0},{"$f":"SUM(BD1306:BF1306)","v":1.249048611111111},{"$f":"'School Resources'!BH224","v":0},{"$f":"'School Resources'!BI224","v":0},{"$f":"SUM(BH1306:BI1306)","v":0},{"$f":"'School Resources'!BJ224","v":0.85},{"$f":"'School Resources'!BK224","v":0.39904861111111101},{"$f":"SUM(BK1306:BL1306)","v":1.249048611111111},{"$f":"'School Resources'!BL224","v":0},{"$f":"'School Resources'!BM224","v":2.498097222222222},{"$f":"'School Resources'!BN224","v":6.3052430555555556},{"$f":"'School Resources'!BO224","v":1},{"$f":"'School Resources'!BP224","v":0},{"$f":"'School Resources'!BQ224","v":0},{"$f":"SUM(BQ1306:BS1306)","v":1},{"$f":"'School Resources'!BR224","v":0},{"$f":"'School Resources'!BS224","v":0.2490486111111111},{"$f":"'School Resources'!BT224","v":0},{"$f":"'School Resources'!BU224","v":0},{"$f":"SUM(BV1306:BX1306)","v":0.2490486111111111},{"$f":"'School Resources'!BV224","v":1.249048611111111},{"$f":"'School Resources'!BW224","v":0},{"$f":"'School Resources'!BX224","v":0},{"$f":"SUM(BZ1306:CB1306)","v":1.249048611111111},{"$f":"'School Resources'!BY224","v":1.249048611111111},{"$f":"'School Resources'!BZ224","v":0},{"$f":"'School Resources'!CA224","v":0},{"$f":"SUM(CD1306:CF1306)","v":1.249048611111111},{"$f":"'School Resources'!CC224","v":345242.07628921844},{"$f":"'School Resources'!CD224","v":350751.80252047756},{"$f":"'School Resources'!CE224","v":349499.81344759197},{"$f":"'School Resources'!CF224","v":344959.52622607694},{"$f":"'School Resources'!CG224","v":238871.7206220708},{"$f":"'School Resources'!CH224","v":123099.26802624926},{"$f":"'School Resources'!CI224","v":0},{"$f":"'School Resources'!CJ224","v":0},{"$f":"'School Resources'!CK224","v":0},{"$f":"'School Resources'!CL224","v":0},{"$f":"'School Resources'!CM224","v":0},{"$f":"'School Resources'!CN224","v":0},{"$f":"'School Resources'!CO224","v":0},{"$f":"'School Resources'!CS224","v":1752424.207131685},{"$f":"'School Resources'!CT224","v":350484.84142633702},{"$f":"'School Resources'!CU224","v":0},{"$f":"'School Resources'!CV224","v":0},{"$f":"'School Resources'!DC224","v":0},{"$f":"CV1306+CW1306+CX1306+CY1306","v":350484.84142633702},{"$f":"'School Resources'!DD224","v":0},{"$f":"'School Resources'!DE224","v":0},{"$f":"'School Resources'!DF224","v":0},{"$f":"'School Resources'!CW224","v":0},{"$f":"'School Resources'!DH224","v":0},{"$f":"'School Resources'!DI224","v":0},{"$f":"'School Resources'!DJ224","v":0},{"$f":"SUM(DE1306:DG1306)","v":0},{"$f":"'School Resources'!DK224","v":66253.118253867986},{"$f":"'School Resources'!DL224","v":0},{"$f":"'School Resources'!DM224","v":0},{"$f":"'School Resources'!DN224","v":31103.782142336724},{"$f":"SUM(DI1306:DL1306)","v":97356.900396204714},{"$f":"'School Resources'!DO224","v":4676.6907002730341},{"$f":"'School Resources'!DP224","v":0},{"$f":"'School Resources'!DQ224","v":0},{"$f":"'School Resources'!DR224","v":97356.900396204714},{"$f":"'School Resources'!DS224","v":0},{"$f":"'School Resources'!DT224","v":0},{"$f":"SUM(DQ1306:DS1306)","v":97356.900396204714},{"$f":"'School Resources'!DU224","v":0},{"$f":"'School Resources'!DV224","v":0},{"$f":"SUM(DU1306:DV1306)","v":0},{"$f":"'School Resources'!EA224","v":26721.417771894845},{"$f":"'School Resources'!DW224","v":66253.118253867986},{"$f":"'School Resources'!DX224","v":31103.782142336724},{"$f":"SUM(DY1306:DZ1306)","v":97356.900396204714},{"$f":"'School Resources'!DY224","v":0},{"$f":"'School Resources'!DZ224","v":93480.664837093398},2399656.4404469086,{"$f":"'School Resources'!EC224","v":126310.44222910832},{"$f":"'School Resources'!ED224","v":0},{"$f":"'School Resources'!EE224","v":0},{"$f":"SUM(EE1306:EG1306)","v":126310.44222910832},{"$f":"'School Resources'!EF224","v":0},{"$f":"'School Resources'!EG224","v":27138.425584126551},{"$f":"'School Resources'!EH224","v":0},{"$f":"'School Resources'!EI224","v":0},27138.425584126551,{"$f":"'School Resources'!EJ224","v":68986.934873658218},{"$f":"'School Resources'!EK224","v":0},{"$f":"'School Resources'!EL224","v":0},{"$f":"SUM(EN1306:EP1306)","v":68986.934873658218},{"$f":"'School Resources'!EM224","v":56850.797802998859},{"$f":"'School Resources'!EN224","v":0},{"$f":"'School Resources'!EO224","v":0},{"$f":"SUM(ER1306:ET1306)","v":56850.797802998859},{"$f":"'School Resources'!EP224","v":279286.60048989195},{"$f":"EI1306+EJ1306+EK1306+EL1306","v":27138.425584126551},{"$f":"'School Resources'!EQ224","v":120843.47975624602},{"$f":"'School Resources'!ER224","v":105791.46947880204},{"$f":"'School Resources'!ES224","v":0},{"$f":"'School Resources'!ET224","v":10579.146947880205},{"$f":"'School Resources'!EU224","v":42316.587791520818},{"$f":"'School Resources'!EV224","v":13560.124799322002},{"$f":"'School Resources'!EW224","v":8716.2958772500006},{"$f":"'School Resources'!EX224","v":301807.10465102113},{"$f":"'School Resources'!EY224","v":3100952.2281968105}]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1330,CZ1330,DA1330,DB1330,DC1330,DD1330,DH1330,DM1330,DN1330,DO1330,DP1330,DT1330,EA1330,EB1330)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,{"$f":"SUM(BV1415:BX1415)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"EI1415+EJ1415+EK1415+EL1415","v":0}]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1427=\"NA\",0,AI1427+AJ1427+AK1427+AL1427)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV1427+CW1427+CX1427+CY1427","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1427,CZ1427,DA1427,DB1427,DC1427,DD1427,DH1427,DM1427,DN1427,DO1427,DP1427,DT1427,EA1427,EB1427)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ1427:EL1427)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,{"$f":"SUM(CU1428,CZ1428,DA1428,DB1428,DC1428,DD1428,DH1428,DM1428,DN1428,DO1428,DP1428,DT1428,EA1428,EB1428)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1476=\"NA\",0,AI1476+AJ1476+AK1476+AL1476)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CV1476+CW1476+CX1476+CY1476","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1476,CZ1476,DA1476,DB1476,DC1476,DD1476,DH1476,DM1476,DN1476,DO1476,DP1476,DT1476,EA1476,EB1476)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ1476:EL1476)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1526,CZ1526,DA1526,DB1526,DC1526,DD1526,DH1526,DM1526,DN1526,DO1526,DP1526,DT1526,EA1526,EB1526)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1574=\"NA\",0,AI1574+AJ1574+AK1574+AL1574)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV1574+CW1574+CX1574+CY1574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1574,CZ1574,DA1574,DB1574,DC1574,DD1574,DH1574,DM1574,DN1574,DO1574,DP1574,DT1574,EA1574,EB1574)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ1574:EL1574)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,{"$f":"SUM(BV1607:BX1607)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"EI1607+EJ1607+EK1607+EL1607","v":0}]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[35]
[null,{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1672=\"NA\",0,AI1672+AJ1672+AK1672+AL1672)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BV1672:BX1672)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV1672+CW1672+CX1672+CY1672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CU1672,CZ1672,DA1672,DB1672,DC1672,DD1672,DH1672,DM1672,DN1672,DO1672,DP1672,DT1672,EA1672,EB1672)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(EJ1672:EL1672)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"EI1672+EJ1672+EK1672+EL1672","v":0}]
[null,{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,{"$f":"SUM(CU1673,CZ1673,DA1673,DB1673,DC1673,DD1673,DH1673,DM1673,DN1673,DO1673,DP1673,DT1673,EA1673,EB1673)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!F178","v":0},{"$f":"'School Resources'!G178","v":0},{"$f":"'School Resources'!H178","v":974.27800000000002},{"$f":"'School Resources'!I178","v":974.27800000000002},{"$f":"'School Resources'!J178","v":"F"},{"$f":"'School Resources'!K178","v":"F"},{"$f":"'School Resources'!L178","v":0},{"$f":"'School Resources'!M178","v":0},{"$f":"'School Resources'!N178","v":0},{"$f":"'School Resources'!O178","v":"H"},{"$f":"'School Resources'!P178","v":0},{"$f":"'School Resources'!Q178","v":0},{"$f":"'School Resources'!R178","v":0},{"$f":"'School Resources'!S178","v":0},{"$f":"'School Resources'!T178","v":0},{"$f":"'School Resources'!U178","v":0},{"$f":"'School Resources'!V178","v":0},{"$f":"'School Resources'!W178","v":0},{"$f":"'School Resources'!X178","v":0},{"$f":"'School Resources'!Y178","v":15.178285714285716},{"$f":"'School Resources'!Z178","v":12.635},{"$f":"'School Resources'!AA178","v":8.7339047619047623},{"$f":"'School Resources'!AB178","v":9.8469999999999995},{"$f":"'School Resources'!AC178","v":0},{"$f":"'School Resources'!AD178","v":0},{"$f":"'School Resources'!AE178","v":46.394190476190481},{"$f":"'School Resources'!AF178","v":46.394190476190481},{"$f":"SUM(Q1694:AC1694)","v":46.394190476190481},{"$f":"'School Resources'!AG178","v":0},{"$f":"'School Resources'!AH178","v":0},{"$f":"'School Resources'!AI178","v":15.310082857142859},{"$f":"'School Resources'!AP178","v":0},15.310082857142859,{"$f":"'School Resources'!AQ178","v":0},{"$f":"'School Resources'!AR178","v":0},{"$f":"'School Resources'!AS178","v":0},{"$f":"'School Resources'!AJ178","v":1.3685238095238095},{"$f":"'School Resources'!AU178","v":0},{"$f":"'School Resources'!AV178","v":0},{"$f":"'School Resources'!AW178","v":0},{"$f":"SUM(AR1694:AT1694)","v":0},{"$f":"'School Resources'!AX178","v":0},{"$f":"'School Resources'!AY178","v":0},{"$f":"'School Resources'!AZ178","v":6.53},{"$f":"'School Resources'!BA178","v":0},{"$f":"SUM(AV1694:AY1694)","v":6.53},{"$f":"'School Resources'!BB178","v":0.41},{"$f":"'School Resources'!BC178","v":0},{"$f":"'School Resources'!BD178","v":0},{"$f":"'School Resources'!BE178","v":0},{"$f":"'School Resources'!BF178","v":0},{"$f":"'School Resources'!BG178","v":1.546473015873016},{"$f":"SUM(BD1694:BF1694)","v":1.546473015873016},{"$f":"'School Resources'!BH178","v":0},{"$f":"'School Resources'!BI178","v":3.092946031746032},{"$f":"SUM(BH1694:BI1694)","v":3.092946031746032},{"$f":"'School Resources'!BJ178","v":6.53},{"$f":"'School Resources'!BK178","v":0},{"$f":"SUM(BK1694:BL1694)","v":6.53},{"$f":"'School Resources'!BL178","v":3.8971119999999999},{"$f":"'School Resources'!BM178","v":7.7323650793650787},{"$f":"'School Resources'!BN178","v":29.738896126984127},{"$f":"'School Resources'!BO178","v":0},{"$f":"'School Resources'!BP178","v":0},{"$f":"'School Resources'!BQ178","v":1},{"$f":"SUM(BQ1694:BS1694)","v":1},{"$f":"'School Resources'!BR178","v":0},{"$f":"'School Resources'!BS178","v":0},{"$f":"'School Resources'!BT178","v":0},{"$f":"'School Resources'!BU178","v":2.092946031746032},{"$f":"SUM(BV1694:BX1694)","v":2.092946031746032},{"$f":"'School Resources'!BV178","v":0},{"$f":"'School Resources'!BW178","v":0},{"$f":"'School Resources'!BX178","v":1.546473015873016},{"$f":"SUM(BZ1694:CB1694)","v":1.546473015873016},{"$f":"'School Resources'!BY178","v":0},{"$f":"'School Resources'!BZ178","v":0},{"$f":"'School Resources'!CA178","v":6.185892063492064},{"$f":"SUM(CD1694:CF1694)","v":6.185892063492064},{"$f":"'School Resources'!CC178","v":0},{"$f":"'School Resources'!CD178","v":0},{"$f":"'School Resources'!CE178","v":0},{"$f":"'School Resources'!CF178","v":0},{"$f":"'School Resources'!CG178","v":0},{"$f":"'School Resources'!CH178","v":0},{"$f":"'School Resources'!CI178","v":0},{"$f":"'School Resources'!CJ178","v":0},{"$f":"'School Resources'!CK178","v":0},{"$f":"'School Resources'!CL178","v":1201591.5463201276},{"$f":"'School Resources'!CM178","v":1000251.9041702778},{"$f":"'School Resources'!CN178","v":691421.04225857498},{"$f":"'School Resources'!CO178","v":779539.41435415309},{"$f":"'School Resources'!CS178","v":3672803.9071031339},{"$f":"'School Resources'!CT178","v":0},{"$f":"'School Resources'!CU178","v":0},{"$f":"'School Resources'!CV178","v":1212025.2893440342},{"$f":"'School Resources'!DC178","v":0},1212025.2893440342,{"$f":"'School Resources'!DD178","v":0},{"$f":"'School Resources'!DE178","v":0},{"$f":"'School Resources'!DF178","v":0},{"$f":"'School Resources'!CW178","v":108339.4179959282},{"$f":"'School Resources'!DH178","v":0},{"$f":"'School Resources'!DI178","v":0},{"$f":"'School Resources'!DJ178","v":0},{"$f":"SUM(DE1694:DG1694)","v":0},{"$f":"'School Resources'!DK178","v":0},{"$f":"'School Resources'!DL178","v":0},{"$f":"'School Resources'!DM178","v":516948.55039429473},{"$f":"'School Resources'!DN178","v":0},{"$f":"SUM(DI1694:DL1694)","v":516948.55039429473},{"$f":"'School Resources'!DO178","v":32457.719090606559},{"$f":"'School Resources'!DP178","v":0},{"$f":"'School Resources'!DQ178","v":0},{"$f":"'School Resources'!DR178","v":0},{"$f":"'School Resources'!DS178","v":0},{"$f":"'School Resources'!DT178","v":122426.79690343779},{"$f":"SUM(DQ1694:DS1694)","v":122426.79690343779},{"$f":"'School Resources'!DU178","v":0},{"$f":"'School Resources'!DV178","v":208565.50991845224},{"$f":"SUM(DU1694:DV1694)","v":208565.50991845224},{"$f":"'School Resources'!EA178","v":66134.340586685837},{"$f":"'School Resources'!DW178","v":516948.55039429473},{"$f":"'School Resources'!DX178","v":0},{"$f":"SUM(DY1694:DZ1694)","v":516948.55039429473},{"$f":"'School Resources'!DY178","v":308515.52819666319},{"$f":"'School Resources'!DZ178","v":290672.00203990407},6490465.7594223935,{"$f":"'School Resources'!EC178","v":0},{"$f":"'School Resources'!ED178","v":0},{"$f":"'School Resources'!EE178","v":124788.03808958524},{"$f":"SUM(EE1694:EG1694)","v":124788.03808958524},{"$f":"'School Resources'!EF178","v":0},{"$f":"'School Resources'!EG178","v":0},{"$f":"'School Resources'!EH178","v":0},{"$f":"'School Resources'!EI178","v":224878.64468821129},224878.64468821129,{"$f":"'School Resources'!EJ178","v":0},{"$f":"'School Resources'!EK178","v":0},{"$f":"'School Resources'!EL178","v":86093.520966788128},{"$f":"SUM(EN1694:EP1694)","v":86093.520966788128},{"$f":"'School Resources'!EM178","v":0},{"$f":"'School Resources'!EN178","v":0},{"$f":"'School Resources'!EO178","v":283640.60296984884},{"$f":"SUM(ER1694:ET1694)","v":283640.60296984884},{"$f":"'School Resources'!EP178","v":719400.80671443348},224878.64468821129,{"$f":"'School Resources'!EQ178","v":400745.50084344938},{"$f":"'School Resources'!ER178","v":286524.46945972298},{"$f":"'School Resources'!ES178","v":100044.71108461058},{"$f":"'School Resources'!ET178","v":28652.446945972297},{"$f":"'School Resources'!EU178","v":114609.78778388919},{"$f":"'School Resources'!EV178","v":36726.095053551435},{"$f":"'School Resources'!EW178","v":643368.47589079686},{"$f":"'School Resources'!EX178","v":1610671.4870619928},{"$f":"'School Resources'!EY178","v":9385909.9057438616}]
[null,{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!F232","v":0},{"$f":"'School Resources'!G232","v":0},{"$f":"'School Resources'!H232","v":149.35233333333332},{"$f":"'School Resources'!I232","v":149.35233333333332},{"$f":"'School Resources'!J232","v":"T"},{"$f":"'School Resources'!K232","v":"F"},{"$f":"'School Resources'!L232","v":0},{"$f":"'School Resources'!M232","v":0},{"$f":"'School Resources'!N232","v":0},{"$f":"'School Resources'!O232","v":"H"},{"$f":"'School Resources'!P232","v":0},{"$f":"'School Resources'!Q232","v":0},{"$f":"'School Resources'!R232","v":0},{"$f":"'School Resources'!S232","v":0},{"$f":"'School Resources'!T232","v":0},{"$f":"'School Resources'!U232","v":0},{"$f":"'School Resources'!V232","v":0},{"$f":"'School Resources'!W232","v":0},{"$f":"'School Resources'!X232","v":0},{"$f":"'School Resources'!Y232","v":0},{"$f":"'School Resources'!Z232","v":0},{"$f":"'School Resources'!AA232","v":0},{"$f":"'School Resources'!AB232","v":0},{"$f":"'School Resources'!AC232","v":0},{"$f":"'School Resources'!AD232","v":0},{"$f":"'School Resources'!AE232","v":0},{"$f":"'School Resources'!AF232","v":0},{"$f":"SUM(Q1698:AC1698)","v":0},{"$f":"'School Resources'!AG232","v":0},{"$f":"'School Resources'!AH232","v":0},{"$f":"'School Resources'!AI232","v":0},{"$f":"'School Resources'!AP232","v":0},{"$f":"IF(D1698=\"NA\",0,AI1698+AJ1698+AK1698+AL1698)","v":0},{"$f":"'School Resources'!AQ232","v":21.336047619047616},{"$f":"'School Resources'!AR232","v":0},{"$f":"'School Resources'!AS232","v":0},{"$f":"'School Resources'!AJ232","v":0},{"$f":"'School Resources'!AU232","v":0},{"$f":"'School Resources'!AV232","v":0},{"$f":"'School Resources'!AW232","v":0},{"$f":"SUM(AR1698:AT1698)","v":0},{"$f":"'School Resources'!AX232","v":0},{"$f":"'School Resources'!AY232","v":0},{"$f":"'School Resources'!AZ232","v":0},{"$f":"'School Resources'!BA232","v":0},{"$f":"SUM(AV1698:AY1698)","v":0},{"$f":"'School Resources'!BB232","v":0},{"$f":"'School Resources'!BC232","v":0},{"$f":"'School Resources'!BD232","v":0},{"$f":"'School Resources'!BE232","v":0},{"$f":"'School Resources'!BF232","v":0},{"$f":"'School Resources'!BG232","v":0},{"$f":"SUM(BD1698:BF1698)","v":0},{"$f":"'School Resources'!BH232","v":0},{"$f":"'School Resources'!BI232","v":0},{"$f":"SUM(BH1698:BI1698)","v":0},{"$f":"'School Resources'!BJ232","v":0},{"$f":"'School Resources'!BK232","v":0},{"$f":"SUM(BK1698:BL1698)","v":0},{"$f":"'School Resources'!BL232","v":0},{"$f":"'School Resources'!BM232","v":0},{"$f":"'School Resources'!BN232","v":0},{"$f":"'School Resources'!BO232","v":0},{"$f":"'School Resources'!BP232","v":0},{"$f":"'School Resources'!BQ232","v":0},{"$f":"SUM(BQ1698:BS1698)","v":0},{"$f":"'School Resources'!BR232","v":1},{"$f":"'School Resources'!BS232","v":0},{"$f":"'School Resources'!BT232","v":0},{"$f":"'School Resources'!BU232","v":0},{"$f":"SUM(BV1698:BX1698)","v":0},{"$f":"'School Resources'!BV232","v":0},{"$f":"'School Resources'!BW232","v":0},{"$f":"'School Resources'!BX232","v":0},{"$f":"SUM(BZ1698:CB1698)","v":0},{"$f":"'School Resources'!BY232","v":0},{"$f":"'School Resources'!BZ232","v":0},{"$f":"'School Resources'!CA232","v":0},{"$f":"SUM(CD1698:CF1698)","v":0},{"$f":"'School Resources'!CC232","v":0},{"$f":"'School Resources'!CD232","v":0},{"$f":"'School Resources'!CE232","v":0},{"$f":"'School Resources'!CF232","v":0},{"$f":"'School Resources'!CG232","v":0},{"$f":"'School Resources'!CH232","v":0},{"$f":"'School Resources'!CI232","v":0},{"$f":"'School Resources'!CJ232","v":0},{"$f":"'School Resources'!CK232","v":0},{"$f":"'School Resources'!CL232","v":0},{"$f":"'School Resources'!CM232","v":0},{"$f":"'School Resources'!CN232","v":0},{"$f":"'School Resources'!CO232","v":0},{"$f":"'School Resources'!CS232","v":0},{"$f":"'School Resources'!CT232","v":0},{"$f":"'School Resources'!CU232","v":0},{"$f":"'School Resources'!CV232","v":0},{"$f":"'School Resources'!DC232","v":0},{"$f":"CV1698+CW1698+CX1698+CY1698","v":0},{"$f":"'School Resources'!DD232","v":1663034.9246763766},{"$f":"'School Resources'!DE232","v":0},{"$f":"'School Resources'!DF232","v":0},{"$f":"'School Resources'!CW232","v":0},{"$f":"'School Resources'!DH232","v":0},{"$f":"'School Resources'!DI232","v":0},{"$f":"'School Resources'!DJ232","v":0},{"$f":"SUM(DE1698:DG1698)","v":0},{"$f":"'School Resources'!DK232","v":0},{"$f":"'School Resources'!DL232","v":0},{"$f":"'School Resources'!DM232","v":0},{"$f":"'School Resources'!DN232","v":0},{"$f":"SUM(DI1698:DL1698)","v":0},{"$f":"'School Resources'!DO232","v":0},{"$f":"'School Resources'!DP232","v":0},{"$f":"'School Resources'!DQ232","v":0},{"$f":"'School Resources'!DR232","v":0},{"$f":"'School Resources'!DS232","v":0},{"$f":"'School Resources'!DT232","v":0},{"$f":"SUM(DQ1698:DS1698)","v":0},{"$f":"'School Resources'!DU232","v":0},{"$f":"'School Resources'!DV232","v":0},{"$f":"SUM(DU1698:DV1698)","v":0},{"$f":"'School Resources'!EA232","v":20154.107500271475},{"$f":"'School Resources'!DW232","v":0},{"$f":"'School Resources'!DX232","v":0},{"$f":"SUM(DY1698:DZ1698)","v":0},{"$f":"'School Resources'!DY232","v":0},{"$f":"'School Resources'!DZ232","v":0},1663034.9246763766,{"$f":"'School Resources'!EC232","v":0},{"$f":"'School Resources'!ED232","v":0},{"$f":"'School Resources'!EE232","v":0},{"$f":"SUM(EE1698:EG1698)","v":0},{"$f":"'School Resources'!EF232","v":108968.38758927652},{"$f":"'School Resources'!EG232","v":0},{"$f":"'School Resources'!EH232","v":0},{"$f":"'School Resources'!EI232","v":0},0,{"$f":"'School Resources'!EJ232","v":0},{"$f":"'School Resources'!EK232","v":0},{"$f":"'School Resources'!EL232","v":0},{"$f":"SUM(EN1698:EP1698)","v":0},{"$f":"'School Resources'!EM232","v":0},{"$f":"'School Resources'!EN232","v":0},{"$f":"'School Resources'!EO232","v":0},{"$f":"SUM(ER1698:ET1698)","v":0},{"$f":"'School Resources'!EP232","v":108968.38758927652},{"$f":"EI1698+EJ1698+EK1698+EL1698","v":108968.38758927652},{"$f":"'School Resources'!EQ232","v":61432.440867806166},{"$f":"'School Resources'!ER232","v":43922.882453370628},{"$f":"'School Resources'!ES232","v":16643.801934985211},{"$f":"'School Resources'!ET232","v":4392.288245337063},{"$f":"'School Resources'!EU232","v":17569.152981348252},{"$f":"'School Resources'!EV232","v":5629.9413416598727},{"$f":"'School Resources'!EW232","v":43483.653628836924},{"$f":"'School Resources'!EX232","v":193074.1614533441},{"$f":"'School Resources'!EY232","v":1985231.5812192687}]
[null,{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D1699=\"NA\",0,AI1699+AJ1699+AK1699+AL1699)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CV1699+CW1699+CX1699+CY1699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,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,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,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G6:G1719)","v":48411.821333333341},{"$f":"SUM(H6:H1719)","v":18912.934666666664},{"$f":"SUM(I6:I1719)","v":25072.951666666668},{"$f":"SUM(J6:J1719)","v":92397.707666666582},null,null,null,null,null,null,{"$f":"SUM(Q6:Q1719)","v":509.00833333333355},483.31191666666678,470.88864583333344,457.70191666666676,442.45612500000016,439.24482837301576,372.25159623015861,328.05942857142861,323.39860317460318,326.70065079365082,308.03469841269839,279.75247619047622,268.84682539682541,2980.3235208333331,888.81482539682565,1140.5176984126983,5009.6560446428566,5009.6560446428566,596.06470416666662,293.30889238095227,376.37084047619049,202.67808182539684,1468.4225188492067,129.79128571428569,175.3861428571428,13.109603571428565,40.329747619047616,0,0,0,0,204.60962725000007,78.417139600000013,80.25749715000002,22.336510119047613,385.62077411904761,37.599999999999973,0,0,161.18660069444442,55.377904232804227,70.047635449735438,286.61214037698414,59.254321693121689,76.034513227513244,135.28883492063491,363.28426400000001,22.336510119047613,385.62077411904761,170.463932,640.88845853174598,2042.0949140674591,157.82679166666665,53.042476190476194,60.222873015873013,271.09214087301586,75,26.478709490740727,19.524367195767191,36.766730158730162,82.769806845238108,184.30550115740738,72.566843386243377,70.047635449735438,{"$f":"SUM(CC6:CC1719)","v":326.91997999338622},161.18660069444442,59.468189417989421,159.66310264550268,380.31789275793648,39243951.385094412,37267313.501893625,36310941.511207297,35281051.373270221,34096322.198389746,33855157.158633873,28668436.406408366,25255096.30148289,24906207.217401188,25138070.445451226,23689841.055735238,21522314.275654983,20683059.757485017,385917762.588108,45950718.268482998,22572337.969990663,28961838.541088022,15217946.66934335,112702841.44890504,10109246.085569032,13392971.847967008,998578.43785013119,3098155.3247027253,0,0,0,0,15772929.169604527,6033778.8630460929,6174418.21107243,1726863.2075837119,29707989.45130676,2949311.0529291267,0,0,12435560.356691888,4221770.0648678718,5326169.4800218903,21983499.901581656,4229392.2086616373,5376464.074969844,9605856.2836314775,6845359.558648387,27981126.243723039,1726863.2075837119,29707989.45130676,13117790.384638216,23863348.936701316,623686135.97486484,18741226.682711855,6152070.1206630841,6851732.3635270707,31745029.166902021,7445315.495153673,2780179.2901916048,2063577.7801753329,3866493.3089819439,8710250.379348876,10178384.3605932,{"$f":"SUM(EO6:EO1719)","v":3994069.1112633161},3830649.3223001976,18003102.794156715,7346192.4685051301,2704672.8954249243,7251110.7102937819,17301976.07422385,83205673.909785196,16155565.874502543,32929688.241026923,27173151.983813893,2985061.3295527296,2717315.1983813895,10869260.793525558,3482996.6339137871,31034593.783897623,111192067.96411198,858398442.62774241]

{"sheet":"School Reference Sheet","index":31,"n_rows":53,"n_cols":107,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["School Reference Sheet (Opened schools in School Year 2013-2014)"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107]
["District ID","District Name","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served","School ID","School Name ","Grades Served"]
["0101000","Albany #1","0101001","Snowy Range Academy","K-9","0101002","Beitel Elementary","K-5","0101005","Centennial Elementary","K-6","0101009","Harmony Elementary","K-6","0101015","Rock River Elementary","P-6","0101017","Slade Elementary","P-5","0101020","Velma Linford Elementary","P-6","0101027","Spring Creek Elementary","K-5","0101028","Indian Paintbrush  Elementary","K-6","0101030","UW Laboratory School","K-9","0101031","Laramie Montessori Charter School","K-6","0101032","Notch Peak Elementary","K-8","0101050","Laramie Junior High School","6-9","0101051","Rock River Junior High School","7-8","0101055","Laramie High School","10-12","0101056","Rock River High School","9-12","0101057","Whiting High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0201000","Big Horn #1","0201001","Burlington Elementary","P-5","0201004","Rocky Mountain Elementary","P-5","0201050","Burlington Middle School","6-8","0201051","Rocky Mountain Middle School","6-8","0201055","Burlington High School","9-12","0201056","Rocky Mountain High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0202000","Big Horn #2","0202001","Lovell Elementary","K-5","0202050","Lovell Middle School","6-8","0202055","Lovell High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0203000","Big Horn #3","0203002","Greybull Elementary","K-5","0203050","Greybull Middle School","6-8","0203055","Greybull High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0204000","Big Horn #4","0204001","Laura Irwin Elementary","K-4","0204003","Manderson Elementary",5,"0204051","Cloud Peak Middle School","6-8","0204055","Riverside High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0301000","Campbell #1","0301002","4-J Elementary School","K-6","0301006","Cottonwood Elementary","P-6","0301009","Hillcrest Elementary","K-6","0301010","Little Powder Elementary","K-8","0301011","Meadowlark Elementary","K-6","0301012","Lakeview Elementary","K-6","0301013","Rawhide Elementary","K-6","0301014","Recluse School","K-8","0301015","Rozet Elementary","P-6","0301017","Prairie Wind Elementary","K-6","0301019","Wagonwheel Elementary","K-6","0301021","Paintbrush Elementary","K-6","0301022","Conestoga Elementary","K-6","0301023","Sunflower Elementary","K-6","0301024","Pronghorn Elementary","K-6","0301025","Buffalo Ridge Elementary","K-6","0301050","Twin Spruce Junior High School","7-9","0301051","Sage Valley Junior High School","7-9","0301055","Campbell County High School","10-12","0301056","Wright Jr. & Sr. High School","7-12","0301057","Westwood High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0401000","Carbon #1","0401002","Bairoil Elementary","K-5","0401005","Sinclair Elementary","K-5","0401008","Rawlins Elementary","K-5","0401049","Little Snake River Valley School","K-12","0401050","Rawlins Middle School","6-8","0401056","Rawlins High School","9-12","0401057","Cooperative High","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0402000","Carbon #2","0402001","Elk Mountain Elementary","K-6","0402003","Hanna Elementary","K-6","0402005","Medicine Bow Elementary","K-6","0402006","Saratoga Elementary","K-6","0402048","HEM Junior/Senior High School","7-12","0402049","Encampment K-12 School","K-12","0402059","Saratoga Middle/High School","7-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0501000","Converse #1","0501001","Dry Creek Elementary","K-8","0501002","Douglas Primary School","K-1","0501003","Moss Agate Elementary","K-8","0501006","Shawnee Elementary","K-8","0501009","Walker Creek Elementary","K-8","0501010","Douglas Upper Elementary School","4-5","0501011","White Elementary","K-8","0501013","Douglas Intermediate School","2-3","0501050","Douglas Middle School","6-8","0501055","Douglas High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0502000","Converse #2","0502001","Boxelder Elementary","K-6","0502004","Grant Elementary","K-4","0502007","Glenrock Intermediate School","5-6","0502050","Glenrock Middle School","7-8","0502055","Glenrock High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0601000","Crook #1","0601005","Moorcroft Elementary","K-6","0601007","Sundance Elementary","K-6","0601048","Sundance Secondary School","7-12","0601049","Hulett School","K-12","0601058","Bear Lodge High School","8-12","0601059","Moorcroft Secondary School","7-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0701000","Fremont # 1","0701006","Jeffrey City Elementary","K-6","0701008","Gannett Peak Elementary","K-3","0701009","Baldwin Creek Elementary","4-5","0701050","Lander Middle School","6-8","0701055","Lander Valley High School","9-12","0701056","Pathfinder High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0702000","Fremont # 2","0702001","Dubois Elementary","K-5","0702050","Dubois Middle School","6-8","0702055","Dubois High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0706000","Fremont # 6","0706001","Crowheart Elementary","P-3","0706002","Wind River Elementary","P-5","0706050","Wind River Middle School","6-8","0706056","Wind River High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0714000","Fremont #14","0714001","Wyoming Indian Elementary","P-5","0714050","Wyoming Indian Middle School","6-8","0714055","Wyoming Indian High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0721000","Fremont #21","0721001","Ft. Washakie Elementary","P-6","0721050","Ft. Washakie Middle School","7-8","0721056","Ft. Washakie High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0724000","Fremont #24","0724001","Shoshoni Elementary","P-6","0724050","Shoshoni Junior High School","7-8","0724055","Shoshoni High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0725000","Fremont #25","0725001","Ashgrove Elementary","K-2","0725003","Jackson Elementary","K-2","0725005","Aspen Park Elementary","K-2","0725007","Rendezvous Elementary","3-5","0725050","Riverton Middle School","6-8","0725056","Riverton High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0738000","Fremont #38","0738001","Arapahoe Elementary","P-8","0738055","Arapahoe Charter High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0801000","Goshen #1","0801002","Southeast Elementary","K-6","0801004","La Grange Elementary","K-6","0801005","Lingle-Ft. Laramie Elementary","K-5","0801006","Trail Elementary","3-5","0801007","Lincoln Elementary","K-2","0801050","Lingle-Ft. Laramie Middle School","6-8","0801051","Southeast Junior High School","7-8","0801052","Torrington Middle School","6-8","0801055","Southeast High School","9-12","0801058","Lingle-Ft. Laramie High School","9-12","0801059","Torrington High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["0901000","Hot Springs #1","0901004","Ralph Witters Elementary","K-4","0901050","Thermopolis Middle School","5-8","0901055","Hot Springs County High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1001000","Johnson #1","1001002","Cloud Peak Elementary","3-5","1001006","Meadowlark Elementary","K-2","1001049","Kaycee School","K-12","1001050","Clear Creek Middle School","6-8","1001055","Buffalo High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1101000","Laramie #1","1101001","Alta Vista Elementary","K-6","1101002","Arp Elementary","K-6","1101003","Baggs Elementary","K-6","1101004","Bain Elementary","K-6","1101005","Buffalo Ridge Elementary","K-6","1101007","Cole Elementary","P-6","1101009","Davis Elementary","K-6","1101010","Deming Elementary","K-3","1101011","Dildine Elementary","K-6","1101013","Fairview Elementary","3-6","1101014","Gilchrist Elementary","K-6","1101015","Goins Elementary","K-6","1101016","Hebard Elementary","K-6","1101017","Henderson Elementary","K-6","1101018","Hobbs Elementary","K-6","1101019","Clawson Elementary","K-6","1101020","Jessup Elementary","K-6","1101021","Lebhart Elementary","K-2","1101022","Miller Elementary","4-6","1101023","Pioneer Park Elementary","K-6","1101024","Rossman Elementary","K-6","1101025","Willadsen Elementary","K-6","1101026","Anderson Elementary","K-6","1101027","Afflerbach Elementary","K-6","1101028","Freedom Elementary","K-6","1101029","Sunrise Elementary","K-6","1101030","Saddle Ridge Elementary","K-6","1101040","PODER Academy","K-4","1101050","Carey Junior High School","7-8","1101051","Johnson Junior High School","7-8","1101052","McCormick Junior High School","7-8","1101055","Central High School","9-12","1101056","East High School","9-12","1101057","Triumph High School","9-12","1101058","South High School","9-12"]
["1102000","Laramie #2","1102001","Albin Elementary","K-6","1102002","Carpenter Elementary","K-6","1102004","Pine Bluffs Elementary","K-6","1102005","Burns Elementary","K-6","1102056","Burns Jr & Sr High School","7-12","1102057","Pine Bluffs Jr & Sr High School","7-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1201000","Lincoln #1","1201001","Kemmerer Elementary","K-4","1201050","Kemmerer Middle School","5-8","1201055","Kemmerer High School","9-12","1201056","New Frontier High School","7-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1202000","Lincoln #2","1202001","Afton Elementary","K-3","1202002","Cokeville Elementary","K-6","1202003","Thayne Elementary","K-3","1202004","Etna Elementary","4-6","1202005","Osmond Elementary","4-6","1202051","Star Valley Middle School","7-8","1202055","Cokeville High School","7-12","1202056","Star Valley High School","9-12","1202057","Swift Creek High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1301000","Natrona #1","1301001","Alcova Elementary","K-6","1301002","Crest Hill Elementary","K-5","1301003","Evansville Elementary","P-5","1301005","Cottonwood Elementary","P-5","1301006","Ft. Caspar Academy","K-6","1301008","Grant Elementary","P-5","1301009","Sagewood Elementary","K-5","1301011","Manor Heights Elementary","K-6","1301014","Mills Elementary","P-5","1301015","Mountain View Elementary","P-5","1301016","North Casper Elementary","P-5","1301017","Paradise Valley Elementary","P-6","1301018","Park Elementary","K-6","1301019","Pineview Elementary","P-6","1301020","Poison Spider Elementary","K-8","1301021","Powder River Elementary","K-6","1301022","Red Creek Elementary","K-6","1301023","Southridge Elementary","K-5","1301024","University Park Elementary","P-5","1301025","Verda James Elementary","K-5","1301027","Willard Elementary","P-5","1301028","Willow Creek Elementary","K-6","1301029","Woods Learning Center","K-8","1301031","Oregon Trail Elementary","K-5","1301033","Bar Nunn Elementary","P-6","1301038","Casper Classical Academy","6-9","1301039","Summit Elementary School","P-5","1301048","Frontier Middle School","6-8","1301049","Midwest School","P-12","1301050","C Y Junior High School","6-9","1301051","Dean Morgan Junior High School","6-9","1301054","Centennial Junior High School","6-9","1301055","Kelly Walsh High School","9-12","1301057","Natrona County High School","9-12","1301058","Roosevelt High School","7-12"]
["1401000","Niobrara #1","1401003","Lance Creek Elementary","K-8","1401004","Lusk Elementary","K-5","1401050","Lusk Middle School","6-8","1401055","Niobrara County High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1501000","Park # 1","1501001","Clark Elementary","K-5","1501002","Parkside Elementary","K-5","1501003","Southside Elementary","K-5","1501004","Westside Elementary","K-5","1501050","Powell Middle School","6-8","1501055","Powell High School","9-12","1501056","Shoshone Learning Center","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1506000","Park # 6","1506001","Eastside Elementary","K-5","1506002","Sunset Elementary","K-5","1506003","Valley Elementary","K-5","1506004","Wapiti Elementary","K-5","1506005","Glenn Livingston Elementary","K-5","1506050","Cody Middle School","6-8","1506055","Cody High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1516000","Park #16","1516049","Meeteetse School","K-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1601000","Platte #1","1601001","Chugwater Elementary","K-6","1601002","Glendo Elementary","K-6","1601003","Libbey Elementary","K-2","1601005","West Elementary","3-5","1601050","Wheatland Middle School","6-8","1601051","Chugwater Junior High School","7-8","1601052","Glendo Junior High School","7-8","1601055","Chugwater High School","9-12","1601056","Glendo High School","9-12","1601057","Wheatland High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1602000","Platte #2","1602001","Guernsey-Sunrise Elementary","K-6","1602050","Guernsey-Sunrise Junior High","7-8","1602055","Guernsey-Sunrise High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1701000","Sheridan #1","1701001","Big Horn Elementary","K-5","1701002","Slack Elementary","K-5","1701003","Tongue River Elementary","K-5","1701050","Big Horn Middle School","6-8","1701051","Tongue River Middle School","6-8","1701055","Big Horn High School","9-12","1701056","Tongue River High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1702000","Sheridan #2","1702002","Henry A. Coffeen Elementary","K-5","1702003","Highland Park Elementary","K-5","1702005","Story Elementary","K-5","1702007","Woodland Park Elementary","K-5","1702009","Meadowlark Elementary","K-5","1702010","Sagebrush Elementary","K-5","1702050","Sheridan Junior High School","6-8","1702052","The Wright Place","6-8","1702056","Ft. Mackenzie","9-12","1702057","Sheridan High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1703000","Sheridan #3","1703001","Arvada Elementary","K-6","1703002","Clearmont Elementary","K-6","1703051","Arvada-Clearmont Junior High","7-8","1703055","Arvada-Clearmont High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1801000","Sublette #1","1801001","Bondurant Elementary","K-5","1801002","Pinedale Elementary","K-5","1801050","Pinedale Middle School","6-8","1801055","Pinedale High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1809000","Sublette #9","1809001","Big Piney Elementary","K-5","1809002","La Barge Elementary","K-5","1809050","Big Piney Middle School","6-8","1809055","Big Piney High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1901000","Sweetwater #1","1901001","Desert Elementary","K-6","1901002","Desert View Elementary","K-4","1901003","Farson-Eden Elementary","K-5","1901004","Eastside Elementary","5-6","1901006","Overland Elementary","K-4","1901010","Walnut Elementary","K-4","1901013","Northpark Elementary","K-4","1901014","Westridge Elementary","K-4","1901015","Pilot Butte Elementary","5-6","1901016","Sage Elementary","K-4","1901017","Lincoln Elementary ","K-4","1901050","Rock Springs Junior High","7-8","1901053","Desert Middle School","7-8","1901054","Farson-Eden Middle School","6-8","1901055","Farson-Eden High School","9-12","1901056","Rock Springs High School","9-12","1901057","Independence High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["1902000","Sweetwater #2","1902001","Granger Elementary","K-4","1902002","Harrison Elementary","K-4","1902004","McKinnon Elementary","K-5","1902006","Thoman Ranch Elementary","K-8","1902007","Washington Elementary","K-4","1902010","Jackson Elementary","K-4","1902011","Truman Elementary","K-4","1902012","Monroe Intermediate School","5-6","1902050","Lincoln Middle School","7-8","1902055","Green River High School","9-12","1902056","Expedition Academy","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2001000","Teton #1","2001001","Alta Elementary","K-6","2001003","Kelly Elementary","K-5","2001004","Moran Elementary","K-5","2001005","Wilson Elementary","K-5","2001009","Colter Elementary","3-5","2001010","Jackson Elementary","K-2","2001050","Jackson Hole Middle School","6-8","2001055","Jackson Hole High School","9-12","2001056","Summit High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2101000","Uinta #1","2101002","Clark Elementary","K-5","2101004","Uinta Meadows Elementary","K-5","2101005","North Evanston Elementary","K-5","2101006","Aspen Elementary","K-5","2101050","Davis Middle School","6-8","2101051","Evanston Middle School","6-8","2101055","Evanston High School","9-12","2101056","Horizon Alternative School","7-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2104000","Uinta #4","2104001","Mountain View Elementary","K-2","2104002","Ft. Bridger Elementary","3-5","2104050","Mountain View Middle School","6-8","2104055","Mountain View High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2106000","Uinta #6","2106002","Urie Elementary","K-4","2106050","Lyman Intermediate School","5-8","2106055","Lyman High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2201000","Washakie #1","2201001","East Side Elementary","K-5","2201002","South Side Elementary","K-5","2201003","West Side Elementary","K-5","2201050","Worland Middle School","6-8","2201055","Worland High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2202000","Washakie #2","2202049","Ten Sleep K-12","K-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2301000","Weston #1","2301001","Newcastle Elementary 3-5","3-5","2301003","Newcastle Elementary K-2","K-2","2301050","Newcastle Middle School","6-8","2301055","Newcastle High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["2307000","Weston #7","2307001","Upton Elementary","K-5","2307050","Upton Middle School","6-8","2307055","Upton High School","9-12","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["9999999","State Total"]

{"sheet":"Payments","index":32,"n_rows":53,"n_cols":31,"rows_kept":53,"cut":false,"hidden":true,"merged":[[0,0,0,27],[0,28,0,30]]}
["School Foundation Program FY 2015 Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total FY 2015 Payments"]
[null,null,"Per statute-WDE100 ",null,"Entitlement",null,null,"Entitlement",null,"Entitlement","FY 2015",null,null,"Entitlement",null,"Entitlement",null,"Entitlement",null,"Entitlement","FY2015 NBCT",null,"Entitlement",null,"Entitlement",null,"Entitlement",null,null,null,"Total FY2015"]
[null,null,"Received by Aug 1, 2014","FY2014 Final","Payment #1","Instructional","Total 8/15/14","Payment #2","Total 9/15/14","Payment #3","Cooperative ","FY2015","Total 10/15/14","Payment #4","Total 11/15/14","Payment #5","Total 12/15/14","Payment #6","Total 01/15/15","Payment #7","Reimbursement","Total 02/15/15","Payment #8","Total 03/15/15","Payment #9","Total 04/15/15","Payment #10","Total 05/15/15","Total Entitlement","Total Non-","School Foundation Program"]
["District ID","District Name","Entitlement on prelim WDE-100","Entitlement","August (15%)","Facilitators","EFT","September (10%)","EFT","October (10%)","Incentive Services","Tax Shortfall","EFT","November (10%)","EFT","December (10%)","EFT","January (10%)","EFT","February (10%)","Payment","EFT","March (10%)","EFT","April (10%)","EFT","May (5%)","EFT","Payments","Entitlement Payments","Payments"]
[{"$f":"'School Reference Sheet'!A5","v":"0101000"},{"$f":"'School Reference Sheet'!B5","v":"Albany #1"},null,{"$f":"'Local Resources'!AD9","v":37698809.045070603},5654821.3600000003,781272.25,{"$f":"SUM(E5:F5)","v":6436093.6100000003},4119592.53,{"$f":"SUM(H5)","v":4119592.53},3905155.47,null,43528.08,{"$f":"SUM(J5:L5)","v":3948683.5500000003},3908448.39,{"$f":"SUM(N5)","v":3908448.39},3896993.27,{"$f":"SUM(P5)","v":3896993.27},3906365.64,{"$f":"SUM(R5)","v":3906365.64},3906365.64,116000,{"$f":"SUM(T5:U5)","v":4022365.64},3906365.64,{"$f":"SUM(W5)","v":3906365.64},3906365.64,{"$f":"SUM(Y5)","v":3906365.64},1953182.82,{"$f":"SUM(AA5)","v":1953182.82},{"$f":"SUM(E5,H5,J5,N5,P5,R5,T5,W5,Y5,AA5)","v":39063656.399999999},{"$f":"SUM(F5,K5,L5,U5)","v":940800.33},{"$f":"SUM(AC5:AD5)","v":40004456.729999997}]
[{"$f":"'School Reference Sheet'!A6","v":"0201000"},{"$f":"'School Reference Sheet'!B6","v":"Big Horn #1"},null,{"$f":"'Local Resources'!AD10","v":11159330.07658492},1673899.51,223242.82,{"$f":"SUM(E6:F6)","v":1897142.33},1457997.73,{"$f":"SUM(H6)","v":1457997.73},1252758.8999999999,null,37434.99,1290193.8899999999,1252758.8999999999,{"$f":"SUM(N6)","v":1252758.8999999999},1252758.8899999999,1252758.8899999999,1252758.8999999999,1252758.8999999999,1252758.8999999999,12000,{"$f":"SUM(T6:U6)","v":1264758.8999999999},1252758.8999999999,1252758.8999999999,1252758.8999999999,1252758.8999999999,626379.43999999994,626379.43999999994,12527588.970000001,{"$f":"SUM(F6,K6,L6,U6)","v":272677.81},{"$f":"SUM(AC6:AD6)","v":12800266.780000001}]
[{"$f":"'School Reference Sheet'!A7","v":"0202000"},{"$f":"'School Reference Sheet'!B7","v":"Big Horn #2"},null,{"$f":"'Local Resources'!AD11","v":7893150.8199320296},1183972.6200000001,155768.07999999999,1339740.7000000002,903658.56,903658.56,835052.47,null,65294.59,900347.05999999994,810832.88,810832.88,829570.44,829570.44,829652.18,829652.18,829652.18,null,829652.18,829652.18,829652.18,829652.18,829652.18,414826.08,414826.08,8296521.7699999996,{"$f":"SUM(F7,K7,L7,U7)","v":221062.66999999998},8517584.4399999995]
[{"$f":"'School Reference Sheet'!A8","v":"0203000"},{"$f":"'School Reference Sheet'!B8","v":"Big Horn #3"},5302444.96,{"$f":"'Local Resources'!AD12","v":4461054.6322501237},795366.74,115122.87,910489.61,530244.5,530244.5,510440.53,null,24567.439999999999,535007.97,524586.22,524586.22,524586.21,524586.21,524586.22,524586.22,524586.22,4000,528586.22,524586.22,524586.22,524586.22,524586.22,262293.11,262293.11,5245862.1899999995,143690.31,5389552.4999999991]
[{"$f":"'School Reference Sheet'!A9","v":"0204000"},{"$f":"'School Reference Sheet'!B9","v":"Big Horn #4"},null,{"$f":"'Local Resources'!AD13","v":5018968.8860771479},752845.33,62013.19,814858.52,584641.9,584641.9,534878,null,28183.33,563061.32999999996,534961.49,534961.49,534961.49,534961.49,534961.49,534961.49,534961.5,4000,538961.5,534961.5,534961.5,534961.49,534961.49,267480.74,267480.74,5349614.9300000006,94196.52,5443811.4500000002]
[{"$f":"'School Reference Sheet'!A10","v":"0301000"},{"$f":"'School Reference Sheet'!B10","v":"Campbell #1"},null,{"$f":"'Local Resources'!AD14","v":0},null,2036399.4,2036399.4,null,0,null,null,157866.67000000001,157866.67000000001,null,0,null,0,null,0,null,96000,96000,null,0,null,0,null,0,0,2290266.0699999998,2290266.0699999998]
[{"$f":"'School Reference Sheet'!A11","v":"0401000"},{"$f":"'School Reference Sheet'!B11","v":"Carbon #1"},null,{"$f":"'Local Resources'!AD15","v":0},null,390939.07,390939.07,null,0,null,null,null,0,null,0,null,0,null,0,null,4000,4000,null,0,null,0,null,0,0,394939.07,394939.07]
[{"$f":"'School Reference Sheet'!A12","v":"0402000"},{"$f":"'School Reference Sheet'!B12","v":"Carbon #2"},10006374.82,{"$f":"'Local Resources'!AD16","v":8776402.2169614006},1500956.22,138737.76,1639693.98,1000637.49,1000637.49,1000762.2,null,null,1000762.2,1000673.12,1000673.12,1000673.11,1000673.11,1000673.12,1000673.12,1000673.12,4000,1004673.12,1000673.12,1000673.12,1000673.12,1000673.12,500336.55,500336.55,10006731.17,142737.76,10149468.93]
[{"$f":"'School Reference Sheet'!A13","v":"0501000"},{"$f":"'School Reference Sheet'!B13","v":"Converse #1"},null,{"$f":"'Local Resources'!AD17","v":0},0,378698.23999999999,378698.23999999999,null,0,null,null,null,0,null,0,null,0,null,0,null,24000,24000,null,0,null,0,null,0,0,402698.23999999999,402698.23999999999]
[{"$f":"'School Reference Sheet'!A14","v":"0502000"},{"$f":"'School Reference Sheet'!B14","v":"Converse #2"},null,{"$f":"'Local Resources'!AD18","v":0},0,154978.4,154978.4,null,0,null,null,416879.6,416879.6,null,0,null,0,null,0,null,16000,16000,null,0,null,0,null,0,0,587858,587858]
[{"$f":"'School Reference Sheet'!A15","v":"0601000"},{"$f":"'School Reference Sheet'!B15","v":"Crook #1"},null,{"$f":"'Local Resources'!AD19","v":10401284.067013385},1560192.61,249857,1810049.61,1218428.8899999999,1218428.8899999999,1111448.6000000001,null,150279.10999999999,1261727.71,1111435.1000000001,1111435.1000000001,1111445.6100000001,1111445.6100000001,1111445.6000000001,1111445.6000000001,1111445.6000000001,4000,1115445.6000000001,1111445.6000000001,1111445.6000000001,1111445.6000000001,1111445.6000000001,555722.80000000005,555722.80000000005,11114456.01,404136.11,11518592.119999999]
[{"$f":"'School Reference Sheet'!A16","v":"0701000"},{"$f":"'School Reference Sheet'!B16","v":"Fremont # 1"},null,{"$f":"'Local Resources'!AD20","v":14867930.084261579},2230189.5099999998,386621.04,2616810.5499999998,1731693.15,1731693.15,1591569.04,null,50552.42,1642121.46,1586700.49,1586700.49,1586700.48,1586700.48,1586700.49,1586700.49,1586700.49,64000,1650700.49,1586700.49,1586700.49,1586700.49,1586700.49,793350.23,793350.23,15867004.860000001,501173.45999999996,16368178.32]
[{"$f":"'School Reference Sheet'!A17","v":"0702000"},{"$f":"'School Reference Sheet'!B17","v":"Fremont # 2"},1782302.88,{"$f":"'Local Resources'!AD21","v":2102690.7162844092},267345.43,18123.43,285468.86,178230.27,178230.27,177821.88,null,19360.82,197182.7,178113.59,178113.59,178113.6,178113.6,178113.59,178113.59,177036.27,8000,185036.27,177036.27,177036.27,177969.95,177969.95,89918.65,89918.65,1779699.4999999998,45484.25,1825183.7499999998]
[{"$f":"'School Reference Sheet'!A18","v":"0706000"},{"$f":"'School Reference Sheet'!B18","v":"Fremont # 6"},null,{"$f":"'Local Resources'!AD22","v":5080903.0767068677},762135.46,83732.350000000006,845867.80999999994,595143.21,595143.21,493889.19,null,169797.1,663686.29,528905.11,528905.11,528905.1,528905.1,528905.11,528905.11,528905.1,24000,552905.1,528905.1,528905.1,528905.11,528905.11,264452.55,264452.55,5289051.04,277529.45,5566580.4900000002]
[{"$f":"'School Reference Sheet'!A19","v":"0714000"},{"$f":"'School Reference Sheet'!B19","v":"Fremont #14"},null,{"$f":"'Local Resources'!AD23","v":10589758.31518808},1588463.75,141297.88,1729761.63,1033697.71,1033697.71,1051150.9099999999,null,null,1051150.9099999999,1049517.82,1049517.82,1049517.81,1049517.81,1049517.82,1049517.82,1049517.82,null,1049517.82,1049517.82,1049517.82,1049517.82,1049517.82,524758.91,524758.91,10495178.190000001,141297.88,10636476.070000002]
[{"$f":"'School Reference Sheet'!A20","v":"0721000"},{"$f":"'School Reference Sheet'!B20","v":"Fremont #21"},8910098.8599999994,{"$f":"'Local Resources'!AD24","v":9115626.9773875885},1336514.83,111123.44,1447638.27,891009.94,891009.94,891009.9,null,null,891009.9,891009.91,891009.91,890682.81,890682.81,890950.44,890950.44,890950.43,4000,894950.43,890950.43,890950.43,890950.43,890950.43,445475.23,445475.23,8909504.3499999996,115123.44,9024627.7899999991]
[{"$f":"'School Reference Sheet'!A21","v":"0724000"},{"$f":"'School Reference Sheet'!B21","v":"Fremont #24"},null,{"$f":"'Local Resources'!AD25","v":0},null,77737.47,77737.47,null,0,null,null,null,0,null,0,null,0,null,0,null,4000,4000,null,0,null,0,null,0,0,81737.47,81737.47]
[{"$f":"'School Reference Sheet'!A22","v":"0725000"},{"$f":"'School Reference Sheet'!B22","v":"Fremont #25"},null,{"$f":"'Local Resources'!AD26","v":27499846.369925708},4124976.96,583729.15,4708706.1100000003,3043160.46,3043160.46,2867254.97,null,87311.89,2954566.8600000003,2867254.97,2867254.97,2867254.97,2867254.97,2867254.97,2867254.97,2867254.97,40000,2907254.97,2867254.97,2867254.97,2867254.97,2867254.97,1433627.48,1433627.48,28672549.689999998,711041.04,29383590.729999997]
[{"$f":"'School Reference Sheet'!A23","v":"0738000"},{"$f":"'School Reference Sheet'!B23","v":"Fremont #38"},null,{"$f":"'Local Resources'!AD27","v":8336380.5128135718},1250457.08,85591.33,1336048.4100000001,981369.83,981369.83,892730.76,null,null,892730.76,892730.76,892730.76,882080.79,882080.79,890794.41,890794.41,890794.4,8000,898794.4,890794.4,890794.4,890794.41,890794.41,445397.2,445397.2,8907944.0399999991,93591.33,9001535.3699999992]
[{"$f":"'School Reference Sheet'!A24","v":"0801000"},{"$f":"'School Reference Sheet'!B24","v":"Goshen #1"},null,{"$f":"'Local Resources'!AD28","v":21599109.413776975},3239866.41,391090.75,3630957.16,2027962.96,2027962.96,2107131.75,null,null,2107131.75,2107131.75,2107131.75,2107131.7400000002,2107131.7400000002,2107131.75,2107131.75,2107131.75,32000,2139131.75,2107131.75,2107131.75,2107131.75,2107131.75,1053565.8700000001,1053565.8700000001,21071317.48,423090.75,21494408.23]
[{"$f":"'School Reference Sheet'!A25","v":"0901000"},{"$f":"'School Reference Sheet'!B25","v":"Hot Springs #1"},null,{"$f":"'Local Resources'!AD29","v":3089761.5660210308},463464.24,139160.63,602624.87,244545.62,244545.62,277973.99,null,null,277973.99,253175.74,253175.74,275368.78999999998,275368.78999999998,275368.8,275368.8,275368.8,8000,283368.8,275368.8,275368.8,275368.8,275368.8,137684.39000000001,137684.39000000001,2753687.9699999997,147160.63,2900848.5999999996]
[{"$f":"'School Reference Sheet'!A26","v":"1001000"},{"$f":"'School Reference Sheet'!B26","v":"Johnson #1"},null,{"$f":"'Local Resources'!AD30","v":0},null,294044.62,294044.62,null,0,null,null,null,0,null,0,null,0,null,0,null,140000,140000,null,0,null,0,null,0,0,434044.62,434044.62]
[{"$f":"'School Reference Sheet'!A27","v":"1101000"},{"$f":"'School Reference Sheet'!B27","v":"Laramie #1"},null,{"$f":"'Local Resources'!AD31","v":154151513.72935039},23122727.059999999,3231111.22,26353838.279999997,14345267.029999999,14345267.029999999,15057817.380000001,950.75,72922.179999999993,15131690.310000001,15007374.699999999,15007374.699999999,15124166.390000001,15124166.390000001,15224620.52,15224620.52,15058765.09,188000,15246765.09,15058765.09,15058765.09,15058765.09,15058765.09,7529382.54,7529382.54,150587650.88999999,3492984.1500000004,154080635.03999999]
[{"$f":"'School Reference Sheet'!A28","v":"1102000"},{"$f":"'School Reference Sheet'!B28","v":"Laramie #2"},null,{"$f":"'Local Resources'!AD32","v":12825147.671740152},1923772.15,218431.19,2142203.34,1244825.5900000001,1244825.5900000001,1267912.68,950.75,null,1268863.43,1267574.3999999999,1267574.3999999999,1267574.4099999999,1267574.4099999999,1267574.3999999999,1267574.3999999999,1267574.4099999999,28000,1295574.4099999999,1267574.4099999999,1267574.4099999999,1267574.4099999999,1267574.4099999999,633787.18999999994,633787.18999999994,12675744.050000001,247381.94,12923125.99]
[{"$f":"'School Reference Sheet'!A29","v":"1201000"},{"$f":"'School Reference Sheet'!B29","v":"Lincoln #1"},null,{"$f":"'Local Resources'!AD33","v":0},null,128926.31,128926.31,null,0,null,null,null,0,null,0,null,0,null,0,null,4000,4000,null,0,null,0,null,0,0,132926.31,132926.31]
[{"$f":"'School Reference Sheet'!A30","v":"1202000"},{"$f":"'School Reference Sheet'!B30","v":"Lincoln #2"},null,{"$f":"'Local Resources'!AD34","v":26168649.940561675},3925297.49,588448.24,4513745.7300000004,3371728,3371728,2419253.02,null,null,2419253.02,3081875.27,3081875.27,2844034.17,2844034.17,2844034.17,2844034.17,2844034.18,28000,2872034.18,2844034.18,2844034.18,2844034.17,2844034.17,1422017.08,1422017.08,28440341.729999997,616448.24,29056789.969999995]
[{"$f":"'School Reference Sheet'!A31","v":"1301000"},{"$f":"'School Reference Sheet'!B31","v":"Natrona #1"},123100598.98999999,{"$f":"'Local Resources'!AD35","v":122429338.20742457},18465089.850000001,2980917.52,21446007.370000001,12310059.9,12310059.9,12310059.9,null,142076.82999999999,12452136.73,12310059.9,12310059.9,12310059.890000001,12310059.890000001,12310059.9,12310059.9,12310059.9,280000,12590059.9,12310059.9,12310059.9,12310059.9,12310059.9,6155029.9500000002,6155029.9500000002,123100598.99000002,3402994.35,126503593.34000002]
[{"$f":"'School Reference Sheet'!A32","v":"1401000"},{"$f":"'School Reference Sheet'!B32","v":"Niobrara #1"},null,{"$f":"'Local Resources'!AD36","v":8007220.4130633017},1201083.06,198999.37,1400082.4300000002,801364.68,801364.68,712085.41,null,22734.78,734820.19000000006,775580.9,775580.9,775580.9,775580.9,775580.9,775580.9,775580.9,32000,807580.9,775580.9,775580.9,775580.9,775580.9,387790.45,387790.45,7755809.0000000019,253734.15,8009543.1500000022]
[{"$f":"'School Reference Sheet'!A33","v":"1501000"},{"$f":"'School Reference Sheet'!B33","v":"Park # 1"},null,{"$f":"'Local Resources'!AD37","v":14204806.578214698},2130720.9900000002,404547.36,2535268.35,1433448.57,1433448.57,1441645.6,null,null,1441645.6,1430232.9,1430232.9,1430232.9,1430232.9,1430232.9,1430232.9,1430232.91,12000,1442232.91,1430232.91,1430232.91,1430232.9,1430232.9,715116.44,715116.44,14302329.020000001,416547.36,14718876.380000001]
[{"$f":"'School Reference Sheet'!A34","v":"1506000"},{"$f":"'School Reference Sheet'!B34","v":"Park # 6"},null,{"$f":"'Local Resources'!AD38","v":15729097.427127596},2359364.61,509824.06,2869188.67,1514283.01,1514283.01,1549459.05,null,7197.08,1556656.1300000001,1437415.63,1437415.63,1524560.52,1524560.52,1524560.51,1524560.51,1524560.51,172000,1696560.51,1524560.51,1524560.51,1524560.51,1524560.51,762280.26,762280.26,15245605.119999999,689021.14,15934626.26]
[{"$f":"'School Reference Sheet'!A35","v":"1516000"},{"$f":"'School Reference Sheet'!B35","v":"Park #16"},null,{"$f":"'Local Resources'!AD39","v":0},null,23862.81,23862.81,null,0,null,null,null,0,null,0,null,0,null,0,null,null,0,null,0,null,0,null,0,0,23862.81,23862.81]
[{"$f":"'School Reference Sheet'!A36","v":"1601000"},{"$f":"'School Reference Sheet'!B36","v":"Platte #1"},null,{"$f":"'Local Resources'!AD40","v":11495070.453728857},1724260.57,211137.29,1935397.86,1114605.22,1114605.22,1135546.31,null,null,1135546.31,1133458.1399999999,1133458.1399999999,1135082.27,1135082.27,1135082.28,1135082.28,1135082.27,36000,1171082.27,1135082.27,1135082.27,1135082.27,1135082.27,567541.15,567541.15,11350822.75,247137.29,11597960.039999999]
[{"$f":"'School Reference Sheet'!A37","v":"1602000"},{"$f":"'School Reference Sheet'!B37","v":"Platte #2"},3798778.57,{"$f":"'Local Resources'!AD41","v":3667932.6308965199},569816.79,42025.279999999999,611842.07000000007,379909.1,379909.1,379890.36,null,3635.83,383526.19,379890.36,379890.36,379890.36,379890.36,379890.36,379890.36,379890.36,8000,387890.36,379890.36,379890.36,379890.36,379890.36,189945.17,189945.17,3798903.5799999991,53661.11,3852564.689999999]
[{"$f":"'School Reference Sheet'!A38","v":"1701000"},{"$f":"'School Reference Sheet'!B38","v":"Sheridan #1"},null,{"$f":"'Local Resources'!AD42","v":11032329.008020341},1654849.35,223025.06,1877874.4100000001,1026584.75,1026584.75,1072573.6299999999,null,27285.49,1099859.1199999999,1072573.6399999999,1072573.6399999999,1072573.6399999999,1072573.6399999999,1421409.03,1421409.03,1126240.6299999999,32000,1158240.6299999999,1126240.6299999999,1126240.6299999999,1126240.6200000001,1126240.6200000001,563120.30000000005,563120.30000000005,11262406.220000003,282310.55,11544716.770000003]
[{"$f":"'School Reference Sheet'!A39","v":"1702000"},{"$f":"'School Reference Sheet'!B39","v":"Sheridan #2"},null,{"$f":"'Local Resources'!AD43","v":32296743.254150636},4844511.49,784539.33,5629050.8200000003,3264990.14,3264990.14,3243112.93,null,350290.54,3593403.47,3243604.16,3243604.16,3243604.16,3243604.16,3243604.16,3243604.16,3243604.16,44000,3287604.16,3243604.16,3243604.16,3243604.16,3243604.16,1621802.08,1621802.08,32436041.600000001,1178829.8699999999,33614871.469999999]
[{"$f":"'School Reference Sheet'!A40","v":"1703000"},{"$f":"'School Reference Sheet'!B40","v":"Sheridan #3"},null,{"$f":"'Local Resources'!AD44","v":2631022.8862957414},394653.43,null,394653.43,229889.35,229889.35,241816.6,null,127721.06,369537.66000000003,247531.25,247531.25,247531.26,247531.26,247531.25,247531.25,247531.25,4000,251531.25,247531.25,247531.25,247531.25,247531.25,123765.63,123765.63,2475312.5199999996,131721.06,2607033.5799999996]
[{"$f":"'School Reference Sheet'!A41","v":"1801000"},{"$f":"'School Reference Sheet'!B41","v":"Sublette #1"},null,{"$f":"'Local Resources'!AD45","v":0},null,242375.25,242375.25,null,0,null,null,null,0,null,0,null,0,null,0,null,52000,52000,null,0,null,0,null,0,0,294375.25,294375.25]
[{"$f":"'School Reference Sheet'!A42","v":"1809000"},{"$f":"'School Reference Sheet'!B42","v":"Sublette #9"},null,{"$f":"'Local Resources'!AD46","v":0},null,159002.67000000001,159002.67000000001,null,0,null,null,null,0,null,0,null,0,null,0,null,4000,4000,null,0,null,0,null,0,0,163002.67000000001,163002.67000000001]
[{"$f":"'School Reference Sheet'!A43","v":"1901000"},{"$f":"'School Reference Sheet'!B43","v":"Sweetwater #1"},18817078.170000002,{"$f":"'Local Resources'!AD47","v":19579368.170404017},2822561.73,1249736.53,4072298.26,1881707.81,1881707.81,1881707.82,null,null,1881707.82,1806262.18,1806262.18,1867443.24,1867443.24,1865396.87,1865396.87,1865396.87,84000,1949396.87,1865396.87,1865396.87,1865396.87,1865396.87,932698.43,932698.43,18653968.690000005,1333736.53,19987705.220000006]
[{"$f":"'School Reference Sheet'!A44","v":"1902000"},{"$f":"'School Reference Sheet'!B44","v":"Sweetwater #2"},5573166.71,{"$f":"'Local Resources'!AD48","v":6211269.7600036599},835975.01,610281.16,1446256.17,559523.65,559523.65,557099.66,null,null,557099.66,557885.24,557885.24,557885.23,557885.23,557885.24,557885.24,557885.23,44000,601885.23,557885.23,557885.23,557885.23,557885.23,278942.63,278942.63,5578852.3500000006,654281.16,6233133.5100000007]
[{"$f":"'School Reference Sheet'!A45","v":"2001000"},{"$f":"'School Reference Sheet'!B45","v":"Teton #1"},null,{"$f":"'Local Resources'!AD49","v":2611467.842243731},391720.18,701682.22,1093402.3999999999,579745.9,579745.9,388586.43,null,null,388586.43,402086.43,402086.43,391586.43,391586.43,390794.37,390794.37,391464.57,156000,547464.57000000007,391464.57,391464.57,391464.57,391464.57,195732.3,195732.3,3914645.7499999995,857682.22,4772327.97]
[{"$f":"'School Reference Sheet'!A46","v":"2101000"},{"$f":"'School Reference Sheet'!B46","v":"Uinta #1"},26533936.850000001,{"$f":"'Local Resources'!AD50","v":25236333.76147788},3980090.53,638817.22,4618907.75,2653393.6800000002,2653393.6800000002,2651913.2200000002,null,685178.67,3337091.89,2652970.69,2652970.69,2652970.7000000002,2652970.7000000002,2652970.69,2652970.69,2652970.7000000002,44000,2696970.7,2652970.7000000002,2652970.7000000002,2649710.19,2649710.19,1326313.73,1326313.73,26526274.830000002,1367995.8900000001,27894270.720000003]
[{"$f":"'School Reference Sheet'!A47","v":"2104000"},{"$f":"'School Reference Sheet'!B47","v":"Uinta #4"},8947020.6400000006,{"$f":"'Local Resources'!AD51","v":8950304.3234591614},1342053.1000000001,177333.81,1519386.9100000001,894702.72,894702.72,894137.14,25000,24896.73,944033.87,894540.85,894540.85,894540.85,894540.85,894540.85,894540.85,894540.84,4000,898540.84,894540.84,894540.84,894540.85,894540.85,447270.43,447270.43,8945408.4699999988,231230.54,9176639.0099999979]
[{"$f":"'School Reference Sheet'!A48","v":"2106000"},{"$f":"'School Reference Sheet'!B48","v":"Uinta #6"},7063235.8899999997,{"$f":"'Local Resources'!AD52","v":7087516.5647195382},1059485.3799999999,167688.41,1227173.7899999998,706323.59,706323.59,706323.59,25000,null,731323.59,706323.59,706323.59,706323.59,706323.59,706323.59,706323.59,706323.59,20000,726323.59,706323.59,706323.59,706323.59,706323.59,353161.79,353161.79,7063235.8899999987,212688.41,7275924.2999999989]
[{"$f":"'School Reference Sheet'!A49","v":"2201000"},{"$f":"'School Reference Sheet'!B49","v":"Washakie #1"},null,{"$f":"'Local Resources'!AD53","v":16067816.156695582},2410172.42,323131.31,2733303.73,1604429.34,1604429.34,1605840.7,null,72395.48,1678236.18,1605840.71,1605840.71,1605840.7,1605840.7,1605840.71,1605840.71,1605840.7,null,1605840.7,1605840.7,1605840.7,1605840.71,1605840.71,802920.35,802920.35,16058407.039999997,395526.79,16453933.829999996]
[{"$f":"'School Reference Sheet'!A50","v":"2202000"},{"$f":"'School Reference Sheet'!B50","v":"Washakie #2"},1940348.68,{"$f":"'Local Resources'!AD54","v":2018944.7657082188},291052.3,21147.45,312199.75,192809.32,192809.32,193439.27,null,560.33000000000004,193999.59999999998,193514.54,193514.54,193514.53,193514.53,193514.54,193514.54,186121.04,null,186121.04,186121.04,186121.04,192528.74,192528.74,102672.07,102672.07,1925287.3900000001,21707.780000000002,1946995.1700000002]
[{"$f":"'School Reference Sheet'!A51","v":"2301000"},{"$f":"'School Reference Sheet'!B51","v":"Weston #1"},null,{"$f":"'Local Resources'!AD55","v":7612713.7691769563},1141907.07,178903.91,1320810.98,731203.26,731203.26,749244.13,11157.5,null,760401.63,749244.13,749244.13,749244.14,749244.14,749244.13,{"$f":"SUM(R51)","v":749244.13},749244.13,16000,765244.13,749244.13,749244.13,749244.13,749244.13,374622.07,374622.07,7492441.3200000003,206061.41,7698502.7300000004]
[{"$f":"'School Reference Sheet'!A52","v":"2307000"},{"$f":"'School Reference Sheet'!B52","v":"Weston #7"},null,{"$f":"'Local Resources'!AD56","v":4447582.0437524039},667137.31000000006,60633.7,727771.01,476108.93,476108.93,460181.79,11157.5,null,471339.29,458122.3,458122.3,458122.29,458122.29,458122.3,{"$f":"SUM(R52)","v":458122.3},458122.29,null,458122.29,458122.29,458122.29,458122.29,458122.29,229061.16,229061.16,4581222.95,71791.199999999997,4653014.1500000004]
[{"$f":"'School Reference Sheet'!A53","v":"9999999"},{"$f":"'School Reference Sheet'!B53","v":"State Total"},{"$f":"SUM(C5:C52)","v":221775386.01999998},702153196.13447118,{"$f":"SUM(E5:E52)","v":105643769.92999998},21075809.849999998,126719579.78000005,71858918.290000021,71858918.290000021,70420675.180000007,74216.5,2787951.04,73282842.719999999,70912198.149999991,70912198.149999991,70949107.680000007,70949107.680000007,71413994.199999988,71413994.199999988,70945169.719999999,1908000,72853169.719999999,70945169.719999999,70945169.719999999,70949250.589999974,70949250.589999974,35483425.25,35483425.25,709521678.71000016,25845977.390000001,735367656.0999999]

{"sheet":"CategoricalGrants","index":33,"n_rows":359,"n_cols":37,"rows_kept":359,"cut":false,"hidden":true,"merged":[[358,0,358,4],[0,0,0,36],[3,0,3,14],[3,16,3,19],[3,20,3,24],[3,26,3,28]]}
["Estimated Instructional Facilitator and Summer School Grants"]
[]
[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]
["District and School Information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total At-Risk","Instructional Facilitator FTEs",null,null,null,"Instructional Facilitator Compensation",null,null,null,null,"Total IF","Summer School and Extended Day",null,null,null,null,null,"Data"]
["District ID","District Name","School ID","School Name","Grades","Elem ADM","Mid ADM","High ADM","Total ADM","Alt","Small School","Small Sch/Dist","5 Grade MS","6 Grade Elem","Highest Component","Proxy","Elementary","Middle","High","Total","Elementary","Middle","High","Total","Subs","Grant","SS (.09 FTE)","ED (.06 FTE)","Total FTE",null,"District ID","District Name","IF FTEs","IF Grant","Prelim SS/ED FTE","Final SS/ED FTE","SS/ED Grant"]
[{"$f":"'School Resources'!A6","v":"0101000"},{"$f":"'School Resources'!B6","v":"Albany #1"},{"$f":"'School Resources'!C6","v":"0101001"},{"$f":"'School Resources'!D6","v":"Snowy Range Academy"},{"$f":"'School Resources'!E6","v":"K-9"},{"$f":"'School Resources'!F6","v":128},{"$f":"'School Resources'!G6","v":47.274000000000001},{"$f":"'School Resources'!H6","v":0},{"$f":"'School Resources'!I6","v":175.274},{"$f":"'School Resources'!J6","v":"F"},{"$f":"'School Resources'!K6","v":"F"},{"$f":"'School Resources'!L6","v":0},{"$f":"'School Resources'!M6","v":0},{"$f":"'School Resources'!N6","v":0},{"$f":"'School Resources'!O6","v":"M"},{"$f":"'At-Risk'!S6","v":51},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",O6=\"M\",O6=\"H\"),0,IF(Inputs!$D$234=0,(F6*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",O6=\"E\",O6=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F6:G6)*1.5/Inputs!$D$256)*0.6,0))","v":0.5007828571428572},{"$f":"IF(OR($J6=\"T\",$K6=\"T\",O6=\"E\",O6=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F6:H6)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q6:S6)","v":0.5007828571428572},{"$f":"Q6*VLOOKUP($A6,Salaries,35)","v":0},{"$f":"R6*VLOOKUP($A6,Salaries,35)","v":36173.699426456187},{"$f":"S6*VLOOKUP($A6,Salaries,35)","v":0},{"$f":"SUM(U6:W6)","v":36173.699426456187},{"$f":"0.05*T6*175*Inputs!$D$228*(1+0.0765)","v":473.04129224664496},{"$f":"SUM(X6:Y6)","v":36646.740718702829},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,(0.09/30)*P6)","v":0.153},{"$f":"IF(OR($J6=\"T\",$K6=\"T\"),0,(0.06/30)*P6)","v":0.10200000000000001},{"$f":"SUM(AA6:AB6)","v":0.255},null,"0101000","Albany #1",10.676195,781272.2509303093,5.39,{"$f":"IF(AI6<0.5,0.5,AI6)","v":5.39},{"$f":"AJ6*VLOOKUP(AE6,Salaries,35)","v":389342.88010777178}]
[{"$f":"'School Resources'!A7","v":"0101000"},{"$f":"'School Resources'!B7","v":"Albany #1"},{"$f":"'School Resources'!C7","v":"0101002"},{"$f":"'School Resources'!D7","v":"Beitel Elementary"},{"$f":"'School Resources'!E7","v":"K-5"},{"$f":"'School Resources'!F7","v":261.77099999999996},{"$f":"'School Resources'!G7","v":0},{"$f":"'School Resources'!H7","v":0},{"$f":"'School Resources'!I7","v":261.77099999999996},{"$f":"'School Resources'!J7","v":"F"},{"$f":"'School Resources'!K7","v":"F"},{"$f":"'School Resources'!L7","v":0},{"$f":"'School Resources'!M7","v":0},{"$f":"'School Resources'!N7","v":0},{"$f":"'School Resources'!O7","v":"E"},{"$f":"'At-Risk'!S7","v":74},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",O7=\"M\",O7=\"H\"),0,IF(Inputs!$D$234=0,(F7*1.5/Inputs!$D$253)*0.6,0))","v":0.81803437499999987},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",O7=\"E\",O7=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F7:G7)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J7=\"T\",$K7=\"T\",O7=\"E\",O7=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F7:H7)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q7:S7)","v":0.81803437499999987},59090.140925725602,0,0,{"$f":"SUM(U7:W7)","v":59090.140925725602},{"$f":"0.05*T7*175*Inputs!$D$228*(1+0.0765)","v":772.71821974886052},{"$f":"SUM(X7:Y7)","v":59862.85914547446},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,(0.09/30)*P7)","v":0.222},{"$f":"IF(OR($J7=\"T\",$K7=\"T\"),0,(0.06/30)*P7)","v":0.14799999999999999},{"$f":"SUM(AA7:AB7)","v":0.37},null,"0201000","Big Horn #1",2.9132592261904762,223242.81686370983,2.5449999999999999,{"$f":"IF(AI7<0.5,0.5,AI7)","v":2.5449999999999999},192619.12622516725]
[{"$f":"'School Resources'!A8","v":"0101000"},{"$f":"'School Resources'!B8","v":"Albany #1"},{"$f":"'School Resources'!C8","v":"0101005"},{"$f":"'School Resources'!D8","v":"Centennial Elementary"},{"$f":"'School Resources'!E8","v":"K-6"},{"$f":"'School Resources'!F8","v":24.173333333333332},{"$f":"'School Resources'!G8","v":0},{"$f":"'School Resources'!H8","v":0},{"$f":"'School Resources'!I8","v":24.173333333333332},{"$f":"'School Resources'!J8","v":"F"},{"$f":"'School Resources'!K8","v":"T"},{"$f":"'School Resources'!L8","v":0},{"$f":"'School Resources'!M8","v":0},{"$f":"'School Resources'!N8","v":1},{"$f":"'School Resources'!O8","v":"E"},{"$f":"'At-Risk'!S8","v":11},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",O8=\"M\",O8=\"H\"),0,IF(Inputs!$D$234=0,(F8*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",O8=\"E\",O8=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F8:G8)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J8=\"T\",$K8=\"T\",O8=\"E\",O8=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F8:H8)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T8*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0202000","Big Horn #2",2.0870851785714284,155768.07735794556,1.415,1.415,104270.87701817291]
[{"$f":"'School Resources'!A9","v":"0101000"},{"$f":"'School Resources'!B9","v":"Albany #1"},{"$f":"'School Resources'!C9","v":"0101009"},{"$f":"'School Resources'!D9","v":"Harmony Elementary"},{"$f":"'School Resources'!E9","v":"K-6"},{"$f":"'School Resources'!F9","v":32.68},{"$f":"'School Resources'!G9","v":0},{"$f":"'School Resources'!H9","v":0},{"$f":"'School Resources'!I9","v":32.68},{"$f":"'School Resources'!J9","v":"F"},{"$f":"'School Resources'!K9","v":"T"},{"$f":"'School Resources'!L9","v":0},{"$f":"'School Resources'!M9","v":0},{"$f":"'School Resources'!N9","v":1},{"$f":"'School Resources'!O9","v":"E"},{"$f":"'At-Risk'!S9","v":15},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",O9=\"M\",O9=\"H\"),0,IF(Inputs!$D$234=0,(F9*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",O9=\"E\",O9=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F9:G9)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J9=\"T\",$K9=\"T\",O9=\"E\",O9=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F9:H9)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T9*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0203000","Big Horn #3",1.5511990178571429,115122.86687933851,1.33,1.33,97450.168884771556]
[{"$f":"'School Resources'!A10","v":"0101000"},{"$f":"'School Resources'!B10","v":"Albany #1"},{"$f":"'School Resources'!C10","v":"0101015"},{"$f":"'School Resources'!D10","v":"Rock River Elementary"},{"$f":"'School Resources'!E10","v":"P-6"},{"$f":"'School Resources'!F10","v":35.547333333333334},{"$f":"'School Resources'!G10","v":0},{"$f":"'School Resources'!H10","v":0},{"$f":"'School Resources'!I10","v":35.547333333333334},{"$f":"'School Resources'!J10","v":"F"},{"$f":"'School Resources'!K10","v":"T"},{"$f":"'School Resources'!L10","v":0},{"$f":"'School Resources'!M10","v":0},{"$f":"'School Resources'!N10","v":1},{"$f":"'School Resources'!O10","v":"E"},{"$f":"'At-Risk'!S10","v":10},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",O10=\"M\",O10=\"H\"),0,IF(Inputs!$D$234=0,(F10*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",O10=\"E\",O10=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F10:G10)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J10=\"T\",$K10=\"T\",O10=\"E\",O10=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F10:H10)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T10*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0204000","Big Horn #4",0.8278312202380953,62013.192138517457,0.67,0.67,49557.103249988548]
[{"$f":"'School Resources'!A11","v":"0101000"},{"$f":"'School Resources'!B11","v":"Albany #1"},{"$f":"'School Resources'!C11","v":"0101017"},{"$f":"'School Resources'!D11","v":"Slade Elementary"},{"$f":"'School Resources'!E11","v":"P-5"},{"$f":"'School Resources'!F11","v":309.38400000000001},{"$f":"'School Resources'!G11","v":0},{"$f":"'School Resources'!H11","v":0},{"$f":"'School Resources'!I11","v":309.38400000000001},{"$f":"'School Resources'!J11","v":"F"},{"$f":"'School Resources'!K11","v":"F"},{"$f":"'School Resources'!L11","v":0},{"$f":"'School Resources'!M11","v":0},{"$f":"'School Resources'!N11","v":0},{"$f":"'School Resources'!O11","v":"E"},{"$f":"'At-Risk'!S11","v":160},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",O11=\"M\",O11=\"H\"),0,IF(Inputs!$D$234=0,(F11*1.5/Inputs!$D$253)*0.6,0))","v":0.96682499999999993},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",O11=\"E\",O11=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F11:G11)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J11=\"T\",$K11=\"T\",O11=\"E\",O11=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F11:H11)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.96682499999999993,69837.92765495296,0,0,69837.92765495296,{"$f":"0.05*T11*175*Inputs!$D$228*(1+0.0765)","v":913.26638053406009},70751.194035487017,0.48,0.32,0.8,null,"0301000","Campbell #1",25.919545357142855,2036399.4033469136,15.860000000000001,15.860000000000001,1231078.0408778316]
[{"$f":"'School Resources'!A12","v":"0101000"},{"$f":"'School Resources'!B12","v":"Albany #1"},{"$f":"'School Resources'!C12","v":"0101020"},{"$f":"'School Resources'!D12","v":"Velma Linford Elementary"},{"$f":"'School Resources'!E12","v":"P-6"},{"$f":"'School Resources'!F12","v":381.96600000000001},{"$f":"'School Resources'!G12","v":0},{"$f":"'School Resources'!H12","v":0},{"$f":"'School Resources'!I12","v":381.96600000000001},{"$f":"'School Resources'!J12","v":"F"},{"$f":"'School Resources'!K12","v":"F"},{"$f":"'School Resources'!L12","v":0},{"$f":"'School Resources'!M12","v":0},{"$f":"'School Resources'!N12","v":1},{"$f":"'School Resources'!O12","v":"E"},{"$f":"'At-Risk'!S12","v":180},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",O12=\"M\",O12=\"H\"),0,IF(Inputs!$D$234=0,(F12*1.5/Inputs!$D$253)*0.6,0))","v":1.1936437500000001},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",O12=\"E\",O12=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F12:G12)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J12=\"T\",$K12=\"T\",O12=\"E\",O12=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F12:H12)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1936437500000001,86222.021418857359,0,0,86222.021418857359,{"$f":"0.05*T12*175*Inputs!$D$228*(1+0.0765)","v":1127.5201894961372},87349.541608353495,0.54,0.36,0.9,null,"0401000","Carbon #1",5.3357390178571436,390950.93581847864,3.4050000000000002,3.4050000000000002,246268.8285560442]
[{"$f":"'School Resources'!A13","v":"0101000"},{"$f":"'School Resources'!B13","v":"Albany #1"},{"$f":"'School Resources'!C13","v":"0101027"},{"$f":"'School Resources'!D13","v":"Spring Creek Elementary"},{"$f":"'School Resources'!E13","v":"K-5"},{"$f":"'School Resources'!F13","v":319.18899999999996},{"$f":"'School Resources'!G13","v":0},{"$f":"'School Resources'!H13","v":0},{"$f":"'School Resources'!I13","v":319.18899999999996},{"$f":"'School Resources'!J13","v":"F"},{"$f":"'School Resources'!K13","v":"F"},{"$f":"'School Resources'!L13","v":0},{"$f":"'School Resources'!M13","v":0},{"$f":"'School Resources'!N13","v":0},{"$f":"'School Resources'!O13","v":"E"},{"$f":"'At-Risk'!S13","v":108},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",O13=\"M\",O13=\"H\"),0,IF(Inputs!$D$234=0,(F13*1.5/Inputs!$D$253)*0.6,0))","v":0.9974656249999998},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",O13=\"E\",O13=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F13:G13)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J13=\"T\",$K13=\"T\",O13=\"E\",O13=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F13:H13)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.9974656249999998,72051.231771057253,0,0,72051.231771057253,{"$f":"0.05*T13*175*Inputs!$D$228*(1+0.0765)","v":942.20962537263085},72993.441396429887,0.32400000000000001,0.216,0.54,null,"0402000","Carbon #2",1.8329136309523808,138737.76438767358,1.44,1.44,107636.93103728739]
[{"$f":"'School Resources'!A14","v":"0101000"},{"$f":"'School Resources'!B14","v":"Albany #1"},{"$f":"'School Resources'!C14","v":"0101028"},{"$f":"'School Resources'!D14","v":"Indian Paintbrush  Elementary"},{"$f":"'School Resources'!E14","v":"K-6"},{"$f":"'School Resources'!F14","v":321.685},{"$f":"'School Resources'!G14","v":0},{"$f":"'School Resources'!H14","v":0},{"$f":"'School Resources'!I14","v":321.685},{"$f":"'School Resources'!J14","v":"F"},{"$f":"'School Resources'!K14","v":"F"},{"$f":"'School Resources'!L14","v":0},{"$f":"'School Resources'!M14","v":0},{"$f":"'School Resources'!N14","v":1},{"$f":"'School Resources'!O14","v":"E"},{"$f":"'At-Risk'!S14","v":49},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",O14=\"M\",O14=\"H\"),0,IF(Inputs!$D$234=0,(F14*1.5/Inputs!$D$253)*0.6,0))","v":1.0052656250000001},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",O14=\"E\",O14=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F14:G14)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J14=\"T\",$K14=\"T\",O14=\"E\",O14=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F14:H14)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0052656250000001,72614.6593155546,0,0,72614.6593155546,{"$f":"0.05*T14*175*Inputs!$D$228*(1+0.0765)","v":949.57753349267966},73564.236849047273,0.14699999999999999,9.8000000000000004E-2,0.245,null,"0501000","Converse #1",5.0344217559523807,378698.24392342975,2.2850000000000001,2.2850000000000001,169723.3835416896]
[{"$f":"'School Resources'!A15","v":"0101000"},{"$f":"'School Resources'!B15","v":"Albany #1"},{"$f":"'School Resources'!C15","v":"0101030"},{"$f":"'School Resources'!D15","v":"UW Laboratory School"},{"$f":"'School Resources'!E15","v":"K-9"},{"$f":"'School Resources'!F15","v":119.33199999999999},{"$f":"'School Resources'!G15","v":108.45699999999999},{"$f":"'School Resources'!H15","v":0},{"$f":"'School Resources'!I15","v":227.78899999999999},{"$f":"'School Resources'!J15","v":"F"},{"$f":"'School Resources'!K15","v":"F"},{"$f":"'School Resources'!L15","v":0},{"$f":"'School Resources'!M15","v":0},{"$f":"'School Resources'!N15","v":0},{"$f":"'School Resources'!O15","v":"M"},{"$f":"'At-Risk'!S15","v":39},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",O15=\"M\",O15=\"H\"),0,IF(Inputs!$D$234=0,(F15*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",O15=\"E\",O15=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F15:G15)*1.5/Inputs!$D$256)*0.6,0))","v":0.65082571428571423},{"$f":"IF(OR($J15=\"T\",$K15=\"T\",O15=\"E\",O15=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F15:H15)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.65082571428571423,0,47011.94026868233,0,47011.94026868233,{"$f":"0.05*T15*175*Inputs!$D$228*(1+0.0765)","v":614.77231602845245},47626.712584710782,0.11700000000000001,7.8E-2,0.19500000000000001,null,"0502000","Converse #2",2.0566904166666666,154978.40306070712,1.1600000000000001,1.1600000000000001,86314.083918739998]
[{"$f":"'School Resources'!A16","v":"0101000"},{"$f":"'School Resources'!B16","v":"Albany #1"},{"$f":"'School Resources'!C16","v":"0101031"},{"$f":"'School Resources'!D16","v":"Laramie Montessori Charter School"},{"$f":"'School Resources'!E16","v":"K-6"},{"$f":"'School Resources'!F16","v":74.188999999999993},{"$f":"'School Resources'!G16","v":0},{"$f":"'School Resources'!H16","v":0},{"$f":"'School Resources'!I16","v":74.188999999999993},{"$f":"'School Resources'!J16","v":"F"},{"$f":"'School Resources'!K16","v":"F"},{"$f":"'School Resources'!L16","v":0},{"$f":"'School Resources'!M16","v":0},{"$f":"'School Resources'!N16","v":1},{"$f":"'School Resources'!O16","v":"E"},{"$f":"'At-Risk'!S16","v":22},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",O16=\"M\",O16=\"H\"),0,IF(Inputs!$D$234=0,(F16*1.5/Inputs!$D$253)*0.6,0))","v":0.23184062499999997},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",O16=\"E\",O16=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F16:G16)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J16=\"T\",$K16=\"T\",O16=\"E\",O16=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F16:H16)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.23184062499999997,16746.845392112406,0,0,16746.845392112406,{"$f":"0.05*T16*175*Inputs!$D$228*(1+0.0765)","v":218.99749019161104},16965.842882304016,6.6000000000000003E-2,4.3999999999999997E-2,0.11,null,"0601000","Crook #1",3.2848636011904757,249856.99792312502,2.0099999999999998,2.0099999999999998,150988.2324202485]
[{"$f":"'School Resources'!A17","v":"0101000"},{"$f":"'School Resources'!B17","v":"Albany #1"},{"$f":"'School Resources'!C17","v":"0101032"},{"$f":"'School Resources'!D17","v":"Notch Peak Elementary"},{"$f":"'School Resources'!E17","v":"K-8"},{"$f":"'School Resources'!F17","v":1},{"$f":"'School Resources'!G17","v":0},{"$f":"'School Resources'!H17","v":0},{"$f":"'School Resources'!I17","v":1},{"$f":"'School Resources'!J17","v":"F"},{"$f":"'School Resources'!K17","v":"T"},{"$f":"'School Resources'!L17","v":0},{"$f":"'School Resources'!M17","v":0},{"$f":"'School Resources'!N17","v":0},{"$f":"'School Resources'!O17","v":"E"},{"$f":"'At-Risk'!S17","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",O17=\"M\",O17=\"H\"),0,IF(Inputs!$D$234=0,(F17*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",O17=\"E\",O17=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F17:G17)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\",O17=\"E\",O17=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F17:H17)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q17:S17)","v":0},{"$f":"Q17*VLOOKUP($A17,Salaries,35)","v":0},{"$f":"R17*VLOOKUP($A17,Salaries,35)","v":0},{"$f":"S17*VLOOKUP($A17,Salaries,35)","v":0},{"$f":"SUM(U17:W17)","v":0},{"$f":"0.05*T17*175*Inputs!$D$228*(1+0.0765)","v":0},{"$f":"SUM(X17:Y17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,(0.09/30)*P17)","v":0},{"$f":"IF(OR($J17=\"T\",$K17=\"T\"),0,(0.06/30)*P17)","v":0},{"$f":"SUM(AA17:AB17)","v":0},null,"0701000","Fremont #1",4.951613720238095,386621.04223784205,2.9550000000000001,2.9550000000000001,227934.5252101279]
[{"$f":"'School Resources'!A18","v":"0101000"},{"$f":"'School Resources'!B18","v":"Albany #1"},{"$f":"'School Resources'!C18","v":"0101050"},{"$f":"'School Resources'!D18","v":"Laramie Junior High School"},{"$f":"'School Resources'!E18","v":"6-9"},{"$f":"'School Resources'!F18","v":0},{"$f":"'School Resources'!G18","v":788.34099999999989},{"$f":"'School Resources'!H18","v":0},{"$f":"'School Resources'!I18","v":788.34099999999989},{"$f":"'School Resources'!J18","v":"F"},{"$f":"'School Resources'!K18","v":"F"},{"$f":"'School Resources'!L18","v":0},{"$f":"'School Resources'!M18","v":0},{"$f":"'School Resources'!N18","v":0},{"$f":"'School Resources'!O18","v":"M"},{"$f":"'At-Risk'!S18","v":253},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",O18=\"M\",O18=\"H\"),0,IF(Inputs!$D$234=0,(F18*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",O18=\"E\",O18=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F18:G18)*1.5/Inputs!$D$256)*0.6,0))","v":2.2524028571428567},{"$f":"IF(OR($J18=\"T\",$K18=\"T\",O18=\"E\",O18=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F18:H18)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.2524028571428567,0,162700.74500240703,0,162700.74500240703,{"$f":"0.05*T18*175*Inputs!$D$228*(1+0.0765)","v":2127.6278590721508},164828.37286147918,0.75900000000000001,0.50600000000000001,1.2650000000000001,null,"0702000","Fremont #2",0.23522499999999996,18123.430211655068,0.15,0.5,38051.303706318067]
[{"$f":"'School Resources'!A19","v":"0101000"},{"$f":"'School Resources'!B19","v":"Albany #1"},{"$f":"'School Resources'!C19","v":"0101051"},{"$f":"'School Resources'!D19","v":"Rock River Junior High School"},{"$f":"'School Resources'!E19","v":"7-8"},{"$f":"'School Resources'!F19","v":0},{"$f":"'School Resources'!G19","v":16.358333333333334},{"$f":"'School Resources'!H19","v":0},{"$f":"'School Resources'!I19","v":16.358333333333334},{"$f":"'School Resources'!J19","v":"F"},{"$f":"'School Resources'!K19","v":"T"},{"$f":"'School Resources'!L19","v":0},{"$f":"'School Resources'!M19","v":0},{"$f":"'School Resources'!N19","v":0},{"$f":"'School Resources'!O19","v":"M"},{"$f":"'At-Risk'!S19","v":7},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",O19=\"M\",O19=\"H\"),0,IF(Inputs!$D$234=0,(F19*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",O19=\"E\",O19=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F19:G19)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J19=\"T\",$K19=\"T\",O19=\"E\",O19=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F19:H19)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T19*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0706000","Fremont #6",1.1285933333333333,83732.352182161223,0.92500000000000004,0.92500000000000004,67753.641350256032]
[{"$f":"'School Resources'!A20","v":"0101000"},{"$f":"'School Resources'!B20","v":"Albany #1"},{"$f":"'School Resources'!C20","v":"0101055"},{"$f":"'School Resources'!D20","v":"Laramie High School"},{"$f":"'School Resources'!E20","v":"10-12"},{"$f":"'School Resources'!F20","v":0},{"$f":"'School Resources'!G20","v":0},{"$f":"'School Resources'!H20","v":720.68799999999999},{"$f":"'School Resources'!I20","v":720.68799999999999},{"$f":"'School Resources'!J20","v":"F"},{"$f":"'School Resources'!K20","v":"F"},{"$f":"'School Resources'!L20","v":0},{"$f":"'School Resources'!M20","v":0},{"$f":"'School Resources'!N20","v":0},{"$f":"'School Resources'!O20","v":"H"},{"$f":"'At-Risk'!S20","v":142},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",O20=\"M\",O20=\"H\"),0,IF(Inputs!$D$234=0,(F20*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",O20=\"E\",O20=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F20:G20)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J20=\"T\",$K20=\"T\",O20=\"E\",O20=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F20:H20)*1.5/Inputs!$D$260)*0.6,0))","v":2.0591085714285713},2.0591085714285713,0,0,148738.26746838581,148738.26746838581,{"$f":"0.05*T20*175*Inputs!$D$228*(1+0.0765)","v":1945.0413799345597},150683.30884832036,0.42599999999999999,0.28400000000000003,0.71,null,"0714000","Fremont #14",1.8530144047619048,141588.67110376744,2.48,2.48,187153.96950510249]
[{"$f":"'School Resources'!A21","v":"0101000"},{"$f":"'School Resources'!B21","v":"Albany #1"},{"$f":"'School Resources'!C21","v":"0101056"},{"$f":"'School Resources'!D21","v":"Rock River High School"},{"$f":"'School Resources'!E21","v":"9-12"},{"$f":"'School Resources'!F21","v":0},{"$f":"'School Resources'!G21","v":0},{"$f":"'School Resources'!H21","v":35.718999999999994},{"$f":"'School Resources'!I21","v":35.718999999999994},{"$f":"'School Resources'!J21","v":"F"},{"$f":"'School Resources'!K21","v":"T"},{"$f":"'School Resources'!L21","v":0},{"$f":"'School Resources'!M21","v":0},{"$f":"'School Resources'!N21","v":0},{"$f":"'School Resources'!O21","v":"H"},{"$f":"'At-Risk'!S21","v":9},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",O21=\"M\",O21=\"H\"),0,IF(Inputs!$D$234=0,(F21*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",O21=\"E\",O21=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F21:G21)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J21=\"T\",$K21=\"T\",O21=\"E\",O21=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F21:H21)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T21*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0721000","Fremont #21",1.4691736309523806,111095.85705293603,1.9621319999999998,1.9621319999999998,146518.90759963481]
[{"$f":"'School Resources'!A22","v":"0101000"},{"$f":"'School Resources'!B22","v":"Albany #1"},{"$f":"'School Resources'!C22","v":"0101057"},{"$f":"'School Resources'!D22","v":"Whiting High School"},{"$f":"'School Resources'!E22","v":"9-12"},{"$f":"'School Resources'!F22","v":0},{"$f":"'School Resources'!G22","v":0},{"$f":"'School Resources'!H22","v":41.313000000000002},{"$f":"'School Resources'!I22","v":41.313000000000002},{"$f":"'School Resources'!J22","v":"T"},{"$f":"'School Resources'!K22","v":"T"},{"$f":"'School Resources'!L22","v":0},{"$f":"'School Resources'!M22","v":0},{"$f":"'School Resources'!N22","v":0},{"$f":"'School Resources'!O22","v":"H"},{"$f":"'At-Risk'!S22","v":26},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",O22=\"M\",O22=\"H\"),0,IF(Inputs!$D$234=0,(F22*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",O22=\"E\",O22=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F22:G22)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J22=\"T\",$K22=\"T\",O22=\"E\",O22=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F22:H22)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T22*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"0724000","Fremont #24",1.080095386904762,77737.470231394254,0.60499999999999998,0.60499999999999998,42972.048158825011]
[{"$f":"'School Resources'!A23","v":"0201000"},{"$f":"'School Resources'!B23","v":"Big Horn #1"},{"$f":"'School Resources'!C23","v":"0201001"},{"$f":"'School Resources'!D23","v":"Burlington Elementary"},{"$f":"'School Resources'!E23","v":"P-5"},{"$f":"'School Resources'!F23","v":102.629},{"$f":"'School Resources'!G23","v":0},{"$f":"'School Resources'!H23","v":0},{"$f":"'School Resources'!I23","v":102.629},{"$f":"'School Resources'!J23","v":"F"},{"$f":"'School Resources'!K23","v":"F"},{"$f":"'School Resources'!L23","v":0},{"$f":"'School Resources'!M23","v":0},{"$f":"'School Resources'!N23","v":0},{"$f":"'School Resources'!O23","v":"E"},{"$f":"'At-Risk'!S23","v":66},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",O23=\"M\",O23=\"H\"),0,IF(Inputs!$D$234=0,(F23*1.5/Inputs!$D$253)*0.6,0))","v":0.32071562499999995},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",O23=\"E\",O23=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F23:G23)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J23=\"T\",$K23=\"T\",O23=\"E\",O23=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F23:H23)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.32071562499999995,24273.463046859877,0,0,24273.463046859877,{"$f":"0.05*T23*175*Inputs!$D$228*(1+0.0765)","v":302.94913559793025},24576.412182457807,0.19800000000000001,0.13200000000000001,0.33,null,"0725000","Fremont #25",7.7810820238095246,583729.15256798326,6.6449999999999996,6.6449999999999996,492224.50087411428]
[{"$f":"'School Resources'!A24","v":"0201000"},{"$f":"'School Resources'!B24","v":"Big Horn #1"},{"$f":"'School Resources'!C24","v":"0201004"},{"$f":"'School Resources'!D24","v":"Rocky Mountain Elementary"},{"$f":"'School Resources'!E24","v":"P-5"},{"$f":"'School Resources'!F24","v":315.44100000000003},{"$f":"'School Resources'!G24","v":0},{"$f":"'School Resources'!H24","v":0},{"$f":"'School Resources'!I24","v":315.44100000000003},{"$f":"'School Resources'!J24","v":"F"},{"$f":"'School Resources'!K24","v":"F"},{"$f":"'School Resources'!L24","v":0},{"$f":"'School Resources'!M24","v":0},{"$f":"'School Resources'!N24","v":0},{"$f":"'School Resources'!O24","v":"E"},{"$f":"'At-Risk'!S24","v":135},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",O24=\"M\",O24=\"H\"),0,IF(Inputs!$D$234=0,(F24*1.5/Inputs!$D$253)*0.6,0))","v":0.98575312500000001},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",O24=\"E\",O24=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F24:G24)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J24=\"T\",$K24=\"T\",O24=\"E\",O24=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F24:H24)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.98575312500000001,74607.035603625962,0,0,74607.035603625962,{"$f":"0.05*T24*175*Inputs!$D$228*(1+0.0765)","v":931.14595564749482},75538.181559273464,0.40500000000000003,0.27,0.67500000000000004,null,"0738000","Fremont #38",1.1250742857142857,85591.329476873681,1.865,1.865,140120.34953512295]
[{"$f":"'School Resources'!A25","v":"0201000"},{"$f":"'School Resources'!B25","v":"Big Horn #1"},{"$f":"'School Resources'!C25","v":"0201050"},{"$f":"'School Resources'!D25","v":"Burlington Middle School"},{"$f":"'School Resources'!E25","v":"6-8"},{"$f":"'School Resources'!F25","v":0},{"$f":"'School Resources'!G25","v":54.748999999999995},{"$f":"'School Resources'!H25","v":0},{"$f":"'School Resources'!I25","v":54.748999999999995},{"$f":"'School Resources'!J25","v":"F"},{"$f":"'School Resources'!K25","v":"F"},{"$f":"'School Resources'!L25","v":0},{"$f":"'School Resources'!M25","v":0},{"$f":"'School Resources'!N25","v":0},{"$f":"'School Resources'!O25","v":"M"},{"$f":"'At-Risk'!S25","v":25},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",O25=\"M\",O25=\"H\"),0,IF(Inputs!$D$234=0,(F25*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",O25=\"E\",O25=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F25:G25)*1.5/Inputs!$D$256)*0.6,0))","v":0.15642571428571425},{"$f":"IF(OR($J25=\"T\",$K25=\"T\",O25=\"E\",O25=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F25:H25)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.15642571428571425,0,11839.129432165792,0,11839.129432165792,{"$f":"0.05*T25*175*Inputs!$D$228*(1+0.0765)","v":147.76029365000832},11986.889725815799,7.4999999999999997E-2,0.05,0.125,null,"0801000","Goshen #1",5.0830047321428573,391090.74832154613,4.2750000000000004,4.2750000000000004,324883.99007160548]
[{"$f":"'School Resources'!A26","v":"0201000"},{"$f":"'School Resources'!B26","v":"Big Horn #1"},{"$f":"'School Resources'!C26","v":"0201051"},{"$f":"'School Resources'!D26","v":"Rocky Mountain Middle School"},{"$f":"'School Resources'!E26","v":"6-8"},{"$f":"'School Resources'!F26","v":0},{"$f":"'School Resources'!G26","v":160.85599999999999},{"$f":"'School Resources'!H26","v":0},{"$f":"'School Resources'!I26","v":160.85599999999999},{"$f":"'School Resources'!J26","v":"F"},{"$f":"'School Resources'!K26","v":"F"},{"$f":"'School Resources'!L26","v":0},{"$f":"'School Resources'!M26","v":0},{"$f":"'School Resources'!N26","v":0},{"$f":"'School Resources'!O26","v":"M"},{"$f":"'At-Risk'!S26","v":99},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",O26=\"M\",O26=\"H\"),0,IF(Inputs!$D$234=0,(F26*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",O26=\"E\",O26=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F26:G26)*1.5/Inputs!$D$256)*0.6,0))","v":0.45958857142857135},{"$f":"IF(OR($J26=\"T\",$K26=\"T\",O26=\"E\",O26=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F26:H26)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.45958857142857135,0,34784.105717738421,0,34784.105717738421,{"$f":"0.05*T26*175*Inputs!$D$228*(1+0.0765)","v":434.12902144999424},35218.234739188418,0.29699999999999999,0.19800000000000001,0.495,null,"0901000","Hot Springs #1",1.8880256845238095,139160.632806398,1.31,1.31,95318.686320967914]
[{"$f":"'School Resources'!A27","v":"0201000"},{"$f":"'School Resources'!B27","v":"Big Horn #1"},{"$f":"'School Resources'!C27","v":"0201055"},{"$f":"'School Resources'!D27","v":"Burlington High School"},{"$f":"'School Resources'!E27","v":"9-12"},{"$f":"'School Resources'!F27","v":0},{"$f":"'School Resources'!G27","v":0},{"$f":"'School Resources'!H27","v":82.709666666666664},{"$f":"'School Resources'!I27","v":82.709666666666664},{"$f":"'School Resources'!J27","v":"F"},{"$f":"'School Resources'!K27","v":"F"},{"$f":"'School Resources'!L27","v":0},{"$f":"'School Resources'!M27","v":0},{"$f":"'School Resources'!N27","v":0},{"$f":"'School Resources'!O27","v":"H"},{"$f":"'At-Risk'!S27","v":35},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",O27=\"M\",O27=\"H\"),0,IF(Inputs!$D$234=0,(F27*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",O27=\"E\",O27=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F27:G27)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J27=\"T\",$K27=\"T\",O27=\"E\",O27=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F27:H27)*1.5/Inputs!$D$260)*0.6,0))","v":0.23631333333333329},0.23631333333333329,0,0,17885.449030264575,17885.449030264575,{"$f":"0.05*T27*175*Inputs!$D$228*(1+0.0765)","v":223.22242660799233},18108.671456872569,0.105,7.0000000000000007E-2,0.17499999999999999,null,"1001000","Johnson #1",3.7936950297619045,294044.61948905076,2.3200000000000003,2.3200000000000003,177628.85623742337]
[{"$f":"'School Resources'!A28","v":"0201000"},{"$f":"'School Resources'!B28","v":"Big Horn #1"},{"$f":"'School Resources'!C28","v":"0201056"},{"$f":"'School Resources'!D28","v":"Rocky Mountain High School"},{"$f":"'School Resources'!E28","v":"9-12"},{"$f":"'School Resources'!F28","v":0},{"$f":"'School Resources'!G28","v":0},{"$f":"'School Resources'!H28","v":264.06200000000001},{"$f":"'School Resources'!I28","v":264.06200000000001},{"$f":"'School Resources'!J28","v":"F"},{"$f":"'School Resources'!K28","v":"F"},{"$f":"'School Resources'!L28","v":0},{"$f":"'School Resources'!M28","v":0},{"$f":"'School Resources'!N28","v":0},{"$f":"'School Resources'!O28","v":"H"},{"$f":"'At-Risk'!S28","v":149},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",O28=\"M\",O28=\"H\"),0,IF(Inputs!$D$234=0,(F28*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",O28=\"E\",O28=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F28:G28)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J28=\"T\",$K28=\"T\",O28=\"E\",O28=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F28:H28)*1.5/Inputs!$D$260)*0.6,0))","v":0.7544628571428571},0.7544628571428571,0,0,57101.75886530464,57101.75886530464,{"$f":"0.05*T28*175*Inputs!$D$228*(1+0.0765)","v":712.66833479713785},57814.427200101782,0.44700000000000001,0.29799999999999999,0.745,null,"1101000","Laramie #1",40.479278601190479,3242785.7842751481,30.315000000000005,30.315000000000005,2399892.0834920439]
[{"$f":"'School Resources'!A29","v":"0202000"},{"$f":"'School Resources'!B29","v":"Big Horn #2"},{"$f":"'School Resources'!C29","v":"0202001"},{"$f":"'School Resources'!D29","v":"Lovell Elementary"},{"$f":"'School Resources'!E29","v":"K-5"},{"$f":"'School Resources'!F29","v":337.726},{"$f":"'School Resources'!G29","v":0},{"$f":"'School Resources'!H29","v":0},{"$f":"'School Resources'!I29","v":337.726},{"$f":"'School Resources'!J29","v":"F"},{"$f":"'School Resources'!K29","v":"F"},{"$f":"'School Resources'!L29","v":0},{"$f":"'School Resources'!M29","v":0},{"$f":"'School Resources'!N29","v":0},{"$f":"'School Resources'!O29","v":"E"},{"$f":"'At-Risk'!S29","v":167},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",O29=\"M\",O29=\"H\"),0,IF(Inputs!$D$234=0,(F29*1.5/Inputs!$D$253)*0.6,0))","v":1.0553937499999999},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",O29=\"E\",O29=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F29:G29)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J29=\"T\",$K29=\"T\",O29=\"E\",O29=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F29:H29)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0553937499999999,77771.612658656057,0,0,77771.612658656057,{"$f":"0.05*T29*175*Inputs!$D$228*(1+0.0765)","v":996.9287410863069},78768.54139974236,0.501,0.33400000000000002,0.83499999999999996,null,"1102000","Laramie #2",2.9118974999999998,218431.19130543398,1.9550000000000001,1.9550000000000001,144804.40254129568]
[{"$f":"'School Resources'!A30","v":"0202000"},{"$f":"'School Resources'!B30","v":"Big Horn #2"},{"$f":"'School Resources'!C30","v":"0202050"},{"$f":"'School Resources'!D30","v":"Lovell Middle School"},{"$f":"'School Resources'!E30","v":"6-8"},{"$f":"'School Resources'!F30","v":0},{"$f":"'School Resources'!G30","v":156.018},{"$f":"'School Resources'!H30","v":0},{"$f":"'School Resources'!I30","v":156.018},{"$f":"'School Resources'!J30","v":"F"},{"$f":"'School Resources'!K30","v":"F"},{"$f":"'School Resources'!L30","v":0},{"$f":"'School Resources'!M30","v":0},{"$f":"'School Resources'!N30","v":0},{"$f":"'School Resources'!O30","v":"M"},{"$f":"'At-Risk'!S30","v":60},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",O30=\"M\",O30=\"H\"),0,IF(Inputs!$D$234=0,(F30*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",O30=\"E\",O30=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F30:G30)*1.5/Inputs!$D$256)*0.6,0))","v":0.44576571428571427},{"$f":"IF(OR($J30=\"T\",$K30=\"T\",O30=\"E\",O30=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F30:H30)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.44576571428571427,0,32848.326482829478,0,32848.326482829478,{"$f":"0.05*T30*175*Inputs!$D$228*(1+0.0765)","v":421.0719007595938},33269.398383589069,0.18,0.12,0.3,null,"1201000","Lincoln #1",1.781855982142857,128926.31017579275,0.86,0.86,61412.999100442896]
[{"$f":"'School Resources'!A31","v":"0202000"},{"$f":"'School Resources'!B31","v":"Big Horn #2"},{"$f":"'School Resources'!C31","v":"0202055"},{"$f":"'School Resources'!D31","v":"Lovell High School"},{"$f":"'School Resources'!E31","v":"9-12"},{"$f":"'School Resources'!F31","v":0},{"$f":"'School Resources'!G31","v":0},{"$f":"'School Resources'!H31","v":205.07399999999998},{"$f":"'School Resources'!I31","v":205.07399999999998},{"$f":"'School Resources'!J31","v":"F"},{"$f":"'School Resources'!K31","v":"F"},{"$f":"'School Resources'!L31","v":0},{"$f":"'School Resources'!M31","v":0},{"$f":"'School Resources'!N31","v":0},{"$f":"'School Resources'!O31","v":"H"},{"$f":"'At-Risk'!S31","v":56},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",O31=\"M\",O31=\"H\"),0,IF(Inputs!$D$234=0,(F31*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",O31=\"E\",O31=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F31:G31)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J31=\"T\",$K31=\"T\",O31=\"E\",O31=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F31:H31)*1.5/Inputs!$D$260)*0.6,0))","v":0.58592571428571427},0.58592571428571427,0,0,43176.67003255889,43176.67003255889,{"$f":"0.05*T31*175*Inputs!$D$228*(1+0.0765)","v":553.46754205523041},43730.13757461412,0.16800000000000001,0.112,0.28000000000000003,null,"1202000","Lincoln #2",7.8334903869047618,588448.23998572282,5.0449999999999999,5.0449999999999999,374212.58343284414]
[{"$f":"'School Resources'!A32","v":"0203000"},{"$f":"'School Resources'!B32","v":"Big Horn #3"},{"$f":"'School Resources'!C32","v":"0203002"},{"$f":"'School Resources'!D32","v":"Greybull Elementary"},{"$f":"'School Resources'!E32","v":"K-5"},{"$f":"'School Resources'!F32","v":216.74299999999999},{"$f":"'School Resources'!G32","v":0},{"$f":"'School Resources'!H32","v":0},{"$f":"'School Resources'!I32","v":216.74299999999999},{"$f":"'School Resources'!J32","v":"F"},{"$f":"'School Resources'!K32","v":"F"},{"$f":"'School Resources'!L32","v":0},{"$f":"'School Resources'!M32","v":0},{"$f":"'School Resources'!N32","v":0},{"$f":"'School Resources'!O32","v":"E"},{"$f":"'At-Risk'!S32","v":123},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",O32=\"M\",O32=\"H\"),0,IF(Inputs!$D$234=0,(F32*1.5/Inputs!$D$253)*0.6,0))","v":0.67732187500000007},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",O32=\"E\",O32=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F32:G32)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J32=\"T\",$K32=\"T\",O32=\"E\",O32=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F32:H32)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.67732187500000007,49627.91812639108,0,0,49627.91812639108,{"$f":"0.05*T32*175*Inputs!$D$228*(1+0.0765)","v":639.80068496138722},50267.718811352468,0.36899999999999999,0.246,0.61499999999999999,null,"1301000","Natrona #1",37.786010267857144,2980917.5151911448,27.485000000000003,27.485000000000003,2142314.0649500727]
[{"$f":"'School Resources'!A33","v":"0203000"},{"$f":"'School Resources'!B33","v":"Big Horn #3"},{"$f":"'School Resources'!C33","v":"0203050"},{"$f":"'School Resources'!D33","v":"Greybull Middle School"},{"$f":"'School Resources'!E33","v":"6-8"},{"$f":"'School Resources'!F33","v":0},{"$f":"'School Resources'!G33","v":126.857},{"$f":"'School Resources'!H33","v":0},{"$f":"'School Resources'!I33","v":126.857},{"$f":"'School Resources'!J33","v":"F"},{"$f":"'School Resources'!K33","v":"F"},{"$f":"'School Resources'!L33","v":0},{"$f":"'School Resources'!M33","v":0},{"$f":"'School Resources'!N33","v":0},{"$f":"'School Resources'!O33","v":"M"},{"$f":"'At-Risk'!S33","v":68},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",O33=\"M\",O33=\"H\"),0,IF(Inputs!$D$234=0,(F33*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",O33=\"E\",O33=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F33:G33)*1.5/Inputs!$D$256)*0.6,0))","v":0.3624485714285714},{"$f":"IF(OR($J33=\"T\",$K33=\"T\",O33=\"E\",O33=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F33:H33)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.3624485714285714,0,26556.898118615391,0,26556.898118615391,{"$f":"0.05*T33*175*Inputs!$D$228*(1+0.0765)","v":342.37022724723931},26899.268345862631,0.20400000000000001,0.13600000000000001,0.34,null,"1401000","Niobrara #1",2.6930483928571429,198999.36915597826,1.08,1.08,78785.047818990977]
[{"$f":"'School Resources'!A34","v":"0203000"},{"$f":"'School Resources'!B34","v":"Big Horn #3"},{"$f":"'School Resources'!C34","v":"0203055"},{"$f":"'School Resources'!D34","v":"Greybull High School"},{"$f":"'School Resources'!E34","v":"9-12"},{"$f":"'School Resources'!F34","v":0},{"$f":"'School Resources'!G34","v":0},{"$f":"'School Resources'!H34","v":179},{"$f":"'School Resources'!I34","v":179},{"$f":"'School Resources'!J34","v":"F"},{"$f":"'School Resources'!K34","v":"F"},{"$f":"'School Resources'!L34","v":0},{"$f":"'School Resources'!M34","v":0},{"$f":"'School Resources'!N34","v":0},{"$f":"'School Resources'!O34","v":"H"},{"$f":"'At-Risk'!S34","v":75},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",O34=\"M\",O34=\"H\"),0,IF(Inputs!$D$234=0,(F34*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",O34=\"E\",O34=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F34:G34)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J34=\"T\",$K34=\"T\",O34=\"E\",O34=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F34:H34)*1.5/Inputs!$D$260)*0.6,0))","v":0.51142857142857134},0.51142857142857134,0,0,37472.782449783255,37472.782449783255,{"$f":"0.05*T34*175*Inputs!$D$228*(1+0.0765)","v":483.09727234016128},37955.87972212342,0.22500000000000001,0.15,0.375,null,"1501000","Park #1",5.0448905357142859,404547.35600285965,3.3450000000000002,3.3450000000000002,265074.24898187444]
[{"$f":"'School Resources'!A35","v":"0204000"},{"$f":"'School Resources'!B35","v":"Big Horn #4"},{"$f":"'School Resources'!C35","v":"0204001"},{"$f":"'School Resources'!D35","v":"Laura Irwin Elementary"},{"$f":"'School Resources'!E35","v":"K-4"},{"$f":"'School Resources'!F35","v":117.265},{"$f":"'School Resources'!G35","v":0},{"$f":"'School Resources'!H35","v":0},{"$f":"'School Resources'!I35","v":117.265},{"$f":"'School Resources'!J35","v":"F"},{"$f":"'School Resources'!K35","v":"F"},{"$f":"'School Resources'!L35","v":0},{"$f":"'School Resources'!M35","v":0},{"$f":"'School Resources'!N35","v":0},{"$f":"'School Resources'!O35","v":"E"},{"$f":"'At-Risk'!S35","v":42},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",O35=\"M\",O35=\"H\"),0,IF(Inputs!$D$234=0,(F35*1.5/Inputs!$D$253)*0.6,0))","v":0.36645312500000005},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",O35=\"E\",O35=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F35:G35)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J35=\"T\",$K35=\"T\",O35=\"E\",O35=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F35:H35)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.36645312500000005,27105.007987919344,0,0,27105.007987919344,{"$f":"0.05*T35*175*Inputs!$D$228*(1+0.0765)","v":346.15294298776462},27451.160930907106,0.126,8.4000000000000005E-2,0.21000000000000002,null,"1506000","Park #6",6.2820802976190482,509824.06369513104,3.33,3.33,267101.59382555966]
[{"$f":"'School Resources'!A36","v":"0204000"},{"$f":"'School Resources'!B36","v":"Big Horn #4"},{"$f":"'School Resources'!C36","v":"0204003"},{"$f":"'School Resources'!D36","v":"Manderson Elementary"},{"$f":"'School Resources'!E36","v":5},{"$f":"'School Resources'!F36","v":26.062999999999999},{"$f":"'School Resources'!G36","v":0},{"$f":"'School Resources'!H36","v":0},{"$f":"'School Resources'!I36","v":26.062999999999999},{"$f":"'School Resources'!J36","v":"F"},{"$f":"'School Resources'!K36","v":"T"},{"$f":"'School Resources'!L36","v":0},{"$f":"'School Resources'!M36","v":0},{"$f":"'School Resources'!N36","v":0},{"$f":"'School Resources'!O36","v":"E"},{"$f":"'At-Risk'!S36","v":13},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",O36=\"M\",O36=\"H\"),0,IF(Inputs!$D$234=0,(F36*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",O36=\"E\",O36=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F36:G36)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J36=\"T\",$K36=\"T\",O36=\"E\",O36=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F36:H36)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T36*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"1516000","Park #16",0.33364571428571427,23862.811949204457,0.22,0.5,35288.403231950004]
[{"$f":"'School Resources'!A37","v":"0204000"},{"$f":"'School Resources'!B37","v":"Big Horn #4"},{"$f":"'School Resources'!C37","v":"0204051"},{"$f":"'School Resources'!D37","v":"Cloud Peak Middle School"},{"$f":"'School Resources'!E37","v":"6-8"},{"$f":"'School Resources'!F37","v":0},{"$f":"'School Resources'!G37","v":67.864333333333335},{"$f":"'School Resources'!H37","v":0},{"$f":"'School Resources'!I37","v":67.864333333333335},{"$f":"'School Resources'!J37","v":"F"},{"$f":"'School Resources'!K37","v":"F"},{"$f":"'School Resources'!L37","v":0},{"$f":"'School Resources'!M37","v":0},{"$f":"'School Resources'!N37","v":0},{"$f":"'School Resources'!O37","v":"M"},{"$f":"'At-Risk'!S37","v":44},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",O37=\"M\",O37=\"H\"),0,IF(Inputs!$D$234=0,(F37*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",O37=\"E\",O37=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F37:G37)*1.5/Inputs!$D$256)*0.6,0))","v":0.19389809523809526},{"$f":"IF(OR($J37=\"T\",$K37=\"T\",O37=\"E\",O37=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F37:H37)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.19389809523809526,0,14341.832724911044,0,14341.832724911044,{"$f":"0.05*T37*175*Inputs!$D$228*(1+0.0765)","v":183.15683979059682},14524.989564701642,0.13200000000000001,8.7999999999999995E-2,0.22,null,"1601000","Platte #1",2.7795501488095242,211137.28719587342,1.51,1.51,113274.69246521115]
[{"$f":"'School Resources'!A38","v":"0204000"},{"$f":"'School Resources'!B38","v":"Big Horn #4"},{"$f":"'School Resources'!C38","v":"0204055"},{"$f":"'School Resources'!D38","v":"Riverside High School"},{"$f":"'School Resources'!E38","v":"9-12"},{"$f":"'School Resources'!F38","v":0},{"$f":"'School Resources'!G38","v":0},{"$f":"'School Resources'!H38","v":93.617999999999995},{"$f":"'School Resources'!I38","v":93.617999999999995},{"$f":"'School Resources'!J38","v":"F"},{"$f":"'School Resources'!K38","v":"F"},{"$f":"'School Resources'!L38","v":0},{"$f":"'School Resources'!M38","v":0},{"$f":"'School Resources'!N38","v":0},{"$f":"'School Resources'!O38","v":"H"},{"$f":"'At-Risk'!S38","v":48},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",O38=\"M\",O38=\"H\"),0,IF(Inputs!$D$234=0,(F38*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",O38=\"E\",O38=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F38:G38)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J38=\"T\",$K38=\"T\",O38=\"E\",O38=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F38:H38)*1.5/Inputs!$D$260)*0.6,0))","v":0.26748},0.26748,0,0,19784.379070607367,19784.379070607367,{"$f":"0.05*T38*175*Inputs!$D$228*(1+0.0765)","v":252.66257230134761},20037.041642908713,0.14400000000000002,9.6000000000000002E-2,0.24000000000000002,null,"1602000","Platte #2",0.54292508928571426,42025.28189577561,0.44,0.5,38230.350483280476]
[{"$f":"'School Resources'!A39","v":"0301000"},{"$f":"'School Resources'!B39","v":"Campbell #1"},{"$f":"'School Resources'!C39","v":"0301002"},{"$f":"'School Resources'!D39","v":"4-J Elementary School"},{"$f":"'School Resources'!E39","v":"K-6"},{"$f":"'School Resources'!F39","v":39.417000000000002},{"$f":"'School Resources'!G39","v":0},{"$f":"'School Resources'!H39","v":0},{"$f":"'School Resources'!I39","v":39.417000000000002},{"$f":"'School Resources'!J39","v":"F"},{"$f":"'School Resources'!K39","v":"T"},{"$f":"'School Resources'!L39","v":0},{"$f":"'School Resources'!M39","v":0},{"$f":"'School Resources'!N39","v":1},{"$f":"'School Resources'!O39","v":"E"},{"$f":"'At-Risk'!S39","v":4},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",O39=\"M\",O39=\"H\"),0,IF(Inputs!$D$234=0,(F39*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",O39=\"E\",O39=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F39:G39)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J39=\"T\",$K39=\"T\",O39=\"E\",O39=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F39:H39)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T39*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"1701000","Sheridan #1",2.8600710714285711,223025.06238575713,1.3750000000000002,1.3750000000000002,105922.09327239107]
[{"$f":"'School Resources'!A40","v":"0301000"},{"$f":"'School Resources'!B40","v":"Campbell #1"},{"$f":"'School Resources'!C40","v":"0301006"},{"$f":"'School Resources'!D40","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E40","v":"P-6"},{"$f":"'School Resources'!F40","v":282.392},{"$f":"'School Resources'!G40","v":0},{"$f":"'School Resources'!H40","v":0},{"$f":"'School Resources'!I40","v":282.392},{"$f":"'School Resources'!J40","v":"F"},{"$f":"'School Resources'!K40","v":"F"},{"$f":"'School Resources'!L40","v":0},{"$f":"'School Resources'!M40","v":0},{"$f":"'School Resources'!N40","v":1},{"$f":"'School Resources'!O40","v":"E"},{"$f":"'At-Risk'!S40","v":80},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",O40=\"M\",O40=\"H\"),0,IF(Inputs!$D$234=0,(F40*1.5/Inputs!$D$253)*0.6,0))","v":0.8824749999999999},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",O40=\"E\",O40=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F40:G40)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J40=\"T\",$K40=\"T\",O40=\"E\",O40=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F40:H40)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.8824749999999999,68499.091684972518,0,0,68499.091684972518,{"$f":"0.05*T40*175*Inputs!$D$228*(1+0.0765)","v":833.58906644097397},69332.680751413485,0.24,0.16,0.4,null,"1702000","Sheridan #2",9.7554165178571424,784539.33007436583,6.4050000000000002,6.4050000000000002,509045.64809806697]
[{"$f":"'School Resources'!A41","v":"0301000"},{"$f":"'School Resources'!B41","v":"Campbell #1"},{"$f":"'School Resources'!C41","v":"0301009"},{"$f":"'School Resources'!D41","v":"Hillcrest Elementary"},{"$f":"'School Resources'!E41","v":"K-6"},{"$f":"'School Resources'!F41","v":415.298},{"$f":"'School Resources'!G41","v":0},{"$f":"'School Resources'!H41","v":0},{"$f":"'School Resources'!I41","v":415.298},{"$f":"'School Resources'!J41","v":"F"},{"$f":"'School Resources'!K41","v":"F"},{"$f":"'School Resources'!L41","v":0},{"$f":"'School Resources'!M41","v":0},{"$f":"'School Resources'!N41","v":1},{"$f":"'School Resources'!O41","v":"E"},{"$f":"'At-Risk'!S41","v":254},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",O41=\"M\",O41=\"H\"),0,IF(Inputs!$D$234=0,(F41*1.5/Inputs!$D$253)*0.6,0))","v":1.2978062500000001},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",O41=\"E\",O41=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F41:G41)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J41=\"T\",$K41=\"T\",O41=\"E\",O41=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F41:H41)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2978062500000001,100737.7538265451,0,0,100737.7538265451,{"$f":"0.05*T41*175*Inputs!$D$228*(1+0.0765)","v":1225.9124625159482},101963.66628906105,0.76200000000000001,0.50800000000000001,1.27,null,"1703000","Sheridan #3",0,0,0,0.5,38990.814488959499]
[{"$f":"'School Resources'!A42","v":"0301000"},{"$f":"'School Resources'!B42","v":"Campbell #1"},{"$f":"'School Resources'!C42","v":"0301010"},{"$f":"'School Resources'!D42","v":"Little Powder Elementary"},{"$f":"'School Resources'!E42","v":"K-8"},{"$f":"'School Resources'!F42","v":23.355},{"$f":"'School Resources'!G42","v":7.0180000000000007},{"$f":"'School Resources'!H42","v":0},{"$f":"'School Resources'!I42","v":30.373000000000001},{"$f":"'School Resources'!J42","v":"F"},{"$f":"'School Resources'!K42","v":"T"},{"$f":"'School Resources'!L42","v":0},{"$f":"'School Resources'!M42","v":0},{"$f":"'School Resources'!N42","v":0},{"$f":"'School Resources'!O42","v":"M"},{"$f":"'At-Risk'!S42","v":12},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",O42=\"M\",O42=\"H\"),0,IF(Inputs!$D$234=0,(F42*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",O42=\"E\",O42=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F42:G42)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J42=\"T\",$K42=\"T\",O42=\"E\",O42=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F42:H42)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T42*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"1801000","Sublette #1",3.0136860714285714,242375.24847234541,1.06,1.06,84249.060556213386]
[{"$f":"'School Resources'!A43","v":"0301000"},{"$f":"'School Resources'!B43","v":"Campbell #1"},{"$f":"'School Resources'!C43","v":"0301011"},{"$f":"'School Resources'!D43","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E43","v":"K-6"},{"$f":"'School Resources'!F43","v":304.1873333333333},{"$f":"'School Resources'!G43","v":0},{"$f":"'School Resources'!H43","v":0},{"$f":"'School Resources'!I43","v":304.1873333333333},{"$f":"'School Resources'!J43","v":"F"},{"$f":"'School Resources'!K43","v":"F"},{"$f":"'School Resources'!L43","v":0},{"$f":"'School Resources'!M43","v":0},{"$f":"'School Resources'!N43","v":1},{"$f":"'School Resources'!O43","v":"E"},{"$f":"'At-Risk'!S43","v":179},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",O43=\"M\",O43=\"H\"),0,IF(Inputs!$D$234=0,(F43*1.5/Inputs!$D$253)*0.6,0))","v":0.95058541666666652},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",O43=\"E\",O43=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F43:G43)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J43=\"T\",$K43=\"T\",O43=\"E\",O43=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F43:H43)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.95058541666666652,73785.928905235618,0,0,73785.928905235618,{"$f":"0.05*T43*175*Inputs!$D$228*(1+0.0765)","v":897.92641157151297},74683.855316807138,0.53700000000000003,0.35799999999999998,0.89500000000000002,null,"1809000","Sublette #9",1.9239013095238093,159002.66994331891,1.03,1.03,84152.396697211603]
[{"$f":"'School Resources'!A44","v":"0301000"},{"$f":"'School Resources'!B44","v":"Campbell #1"},{"$f":"'School Resources'!C44","v":"0301012"},{"$f":"'School Resources'!D44","v":"Lakeview Elementary"},{"$f":"'School Resources'!E44","v":"K-6"},{"$f":"'School Resources'!F44","v":387.51000000000005},{"$f":"'School Resources'!G44","v":0},{"$f":"'School Resources'!H44","v":0},{"$f":"'School Resources'!I44","v":387.51000000000005},{"$f":"'School Resources'!J44","v":"F"},{"$f":"'School Resources'!K44","v":"F"},{"$f":"'School Resources'!L44","v":0},{"$f":"'School Resources'!M44","v":0},{"$f":"'School Resources'!N44","v":1},{"$f":"'School Resources'!O44","v":"E"},{"$f":"'At-Risk'!S44","v":186},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",O44=\"M\",O44=\"H\"),0,IF(Inputs!$D$234=0,(F44*1.5/Inputs!$D$253)*0.6,0))","v":1.2109687500000001},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",O44=\"E\",O44=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F44:G44)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J44=\"T\",$K44=\"T\",O44=\"E\",O44=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F44:H44)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2109687500000001,93997.291066473932,0,0,93997.291066473932,{"$f":"0.05*T44*175*Inputs!$D$228*(1+0.0765)","v":1143.8854469550906},95141.176513429018,0.55800000000000005,0.372,0.93,null,"1901000","Sweetwater #1",16.373310327380953,1249736.5342154885,10.694999999999999,10.694999999999999,806221.83417563397]
[{"$f":"'School Resources'!A45","v":"0301000"},{"$f":"'School Resources'!B45","v":"Campbell #1"},{"$f":"'School Resources'!C45","v":"0301013"},{"$f":"'School Resources'!D45","v":"Rawhide Elementary"},{"$f":"'School Resources'!E45","v":"K-6"},{"$f":"'School Resources'!F45","v":261.96899999999999},{"$f":"'School Resources'!G45","v":0},{"$f":"'School Resources'!H45","v":0},{"$f":"'School Resources'!I45","v":261.96899999999999},{"$f":"'School Resources'!J45","v":"F"},{"$f":"'School Resources'!K45","v":"F"},{"$f":"'School Resources'!L45","v":0},{"$f":"'School Resources'!M45","v":0},{"$f":"'School Resources'!N45","v":1},{"$f":"'School Resources'!O45","v":"E"},{"$f":"'At-Risk'!S45","v":175},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",O45=\"M\",O45=\"H\"),0,IF(Inputs!$D$234=0,(F45*1.5/Inputs!$D$253)*0.6,0))","v":0.81865312499999987},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",O45=\"E\",O45=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F45:G45)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J45=\"T\",$K45=\"T\",O45=\"E\",O45=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F45:H45)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.81865312499999987,63545.137785845793,0,0,63545.137785845793,{"$f":"0.05*T45*175*Inputs!$D$228*(1+0.0765)","v":773.30269322953734},64318.440479075332,0.52500000000000002,0.35000000000000003,0.875,null,"1902000","Sweetwater #2",7.9852960119047616,610281.15793737234,3.7249999999999996,3.7249999999999996,281166.76710557716]
[{"$f":"'School Resources'!A46","v":"0301000"},{"$f":"'School Resources'!B46","v":"Campbell #1"},{"$f":"'School Resources'!C46","v":"0301014"},{"$f":"'School Resources'!D46","v":"Recluse School"},{"$f":"'School Resources'!E46","v":"K-8"},{"$f":"'School Resources'!F46","v":22.713999999999999},{"$f":"'School Resources'!G46","v":5.987999999999996},{"$f":"'School Resources'!H46","v":0},{"$f":"'School Resources'!I46","v":28.701999999999995},{"$f":"'School Resources'!J46","v":"F"},{"$f":"'School Resources'!K46","v":"T"},{"$f":"'School Resources'!L46","v":0},{"$f":"'School Resources'!M46","v":0},{"$f":"'School Resources'!N46","v":0},{"$f":"'School Resources'!O46","v":"M"},{"$f":"'At-Risk'!S46","v":9},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",O46=\"M\",O46=\"H\"),0,IF(Inputs!$D$234=0,(F46*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",O46=\"E\",O46=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F46:G46)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J46=\"T\",$K46=\"T\",O46=\"E\",O46=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F46:H46)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T46*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0,null,"2001000","Teton #1",7.4647961011904753,701653.39183794928,4.2949999999999999,4.2949999999999999,399651.38479897886]
[{"$f":"'School Resources'!A47","v":"0301000"},{"$f":"'School Resources'!B47","v":"Campbell #1"},{"$f":"'School Resources'!C47","v":"0301015"},{"$f":"'School Resources'!D47","v":"Rozet Elementary"},{"$f":"'School Resources'!E47","v":"P-6"},{"$f":"'School Resources'!F47","v":342.91033333333337},{"$f":"'School Resources'!G47","v":0},{"$f":"'School Resources'!H47","v":0},{"$f":"'School Resources'!I47","v":342.91033333333337},{"$f":"'School Resources'!J47","v":"F"},{"$f":"'School Resources'!K47","v":"F"},{"$f":"'School Resources'!L47","v":0},{"$f":"'School Resources'!M47","v":0},{"$f":"'School Resources'!N47","v":1},{"$f":"'School Resources'!O47","v":"E"},{"$f":"'At-Risk'!S47","v":113},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",O47=\"M\",O47=\"H\"),0,IF(Inputs!$D$234=0,(F47*1.5/Inputs!$D$253)*0.6,0))","v":1.0715947916666668},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",O47=\"E\",O47=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F47:G47)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J47=\"T\",$K47=\"T\",O47=\"E\",O47=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F47:H47)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0715947916666668,83178.866124835316,0,0,83178.866124835316,{"$f":"0.05*T47*175*Inputs!$D$228*(1+0.0765)","v":1012.232303451573},84191.098428286889,0.33900000000000002,0.22600000000000001,0.56500000000000006,null,"2101000","Uinta #1",8.4591603273809532,638729.23470202391,6.745000000000001,6.745000000000001,502926.08735705144]
[{"$f":"'School Resources'!A48","v":"0301000"},{"$f":"'School Resources'!B48","v":"Campbell #1"},{"$f":"'School Resources'!C48","v":"0301017"},{"$f":"'School Resources'!D48","v":"Prairie Wind Elementary"},{"$f":"'School Resources'!E48","v":"K-6"},{"$f":"'School Resources'!F48","v":462.63400000000001},{"$f":"'School Resources'!G48","v":0},{"$f":"'School Resources'!H48","v":0},{"$f":"'School Resources'!I48","v":462.63400000000001},{"$f":"'School Resources'!J48","v":"F"},{"$f":"'School Resources'!K48","v":"F"},{"$f":"'School Resources'!L48","v":0},{"$f":"'School Resources'!M48","v":0},{"$f":"'School Resources'!N48","v":1},{"$f":"'School Resources'!O48","v":"E"},{"$f":"'At-Risk'!S48","v":162},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",O48=\"M\",O48=\"H\"),0,IF(Inputs!$D$234=0,(F48*1.5/Inputs!$D$253)*0.6,0))","v":1.4457312499999999},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",O48=\"E\",O48=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F48:G48)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J48=\"T\",$K48=\"T\",O48=\"E\",O48=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F48:H48)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4457312499999999,112219.92401550178,0,0,112219.92401550178,{"$f":"0.05*T48*175*Inputs!$D$228*(1+0.0765)","v":1365.6429508054532},113585.56696630723,0.48599999999999999,0.32400000000000001,0.81,null,"2104000","Uinta #4",2.3477792857142856,177333.81132187138,1.0250000000000001,1.0250000000000001,76452.66908193627]
[{"$f":"'School Resources'!A49","v":"0301000"},{"$f":"'School Resources'!B49","v":"Campbell #1"},{"$f":"'School Resources'!C49","v":"0301019"},{"$f":"'School Resources'!D49","v":"Wagonwheel Elementary"},{"$f":"'School Resources'!E49","v":"K-6"},{"$f":"'School Resources'!F49","v":412.2806666666666},{"$f":"'School Resources'!G49","v":0},{"$f":"'School Resources'!H49","v":0},{"$f":"'School Resources'!I49","v":412.2806666666666},{"$f":"'School Resources'!J49","v":"F"},{"$f":"'School Resources'!K49","v":"F"},{"$f":"'School Resources'!L49","v":0},{"$f":"'School Resources'!M49","v":0},{"$f":"'School Resources'!N49","v":1},{"$f":"'School Resources'!O49","v":"E"},{"$f":"'At-Risk'!S49","v":196},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",O49=\"M\",O49=\"H\"),0,IF(Inputs!$D$234=0,(F49*1.5/Inputs!$D$253)*0.6,0))","v":1.288377083333333},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",O49=\"E\",O49=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F49:G49)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J49=\"T\",$K49=\"T\",O49=\"E\",O49=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F49:H49)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.288377083333333,100005.84714135525,0,0,100005.84714135525,{"$f":"0.05*T49*175*Inputs!$D$228*(1+0.0765)","v":1217.0056376892012},101222.85277904445,0.58799999999999997,0.39200000000000002,0.98,null,"2106000","Uinta #6",2.2365780952380949,167688.40634055703,1.0049999999999999,1.0049999999999999,74400.981390260436]
[{"$f":"'School Resources'!A50","v":"0301000"},{"$f":"'School Resources'!B50","v":"Campbell #1"},{"$f":"'School Resources'!C50","v":"0301021"},{"$f":"'School Resources'!D50","v":"Paintbrush Elementary"},{"$f":"'School Resources'!E50","v":"K-6"},{"$f":"'School Resources'!F50","v":443.75933333333336},{"$f":"'School Resources'!G50","v":0},{"$f":"'School Resources'!H50","v":0},{"$f":"'School Resources'!I50","v":443.75933333333336},{"$f":"'School Resources'!J50","v":"F"},{"$f":"'School Resources'!K50","v":"F"},{"$f":"'School Resources'!L50","v":0},{"$f":"'School Resources'!M50","v":0},{"$f":"'School Resources'!N50","v":1},{"$f":"'School Resources'!O50","v":"E"},{"$f":"'At-Risk'!S50","v":78},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",O50=\"M\",O50=\"H\"),0,IF(Inputs!$D$234=0,(F50*1.5/Inputs!$D$253)*0.6,0))","v":1.3867479166666665},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",O50=\"E\",O50=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F50:G50)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J50=\"T\",$K50=\"T\",O50=\"E\",O50=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F50:H50)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3867479166666665,107641.54529895422,0,0,107641.54529895422,{"$f":"0.05*T50*175*Inputs!$D$228*(1+0.0765)","v":1309.927081495943},108951.47238045017,0.23400000000000001,0.156,0.39,null,"2201000","Washakie #1",4.1682641666666669,323131.30954565294,3.6349999999999998,3.6349999999999998,278358.08139923989]
[{"$f":"'School Resources'!A51","v":"0301000"},{"$f":"'School Resources'!B51","v":"Campbell #1"},{"$f":"'School Resources'!C51","v":"0301022"},{"$f":"'School Resources'!D51","v":"Conestoga Elementary"},{"$f":"'School Resources'!E51","v":"K-6"},{"$f":"'School Resources'!F51","v":431.66300000000001},{"$f":"'School Resources'!G51","v":0},{"$f":"'School Resources'!H51","v":0},{"$f":"'School Resources'!I51","v":431.66300000000001},{"$f":"'School Resources'!J51","v":"F"},{"$f":"'School Resources'!K51","v":"F"},{"$f":"'School Resources'!L51","v":0},{"$f":"'School Resources'!M51","v":0},{"$f":"'School Resources'!N51","v":1},{"$f":"'School Resources'!O51","v":"E"},{"$f":"'At-Risk'!S51","v":127},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",O51=\"M\",O51=\"H\"),0,IF(Inputs!$D$234=0,(F51*1.5/Inputs!$D$253)*0.6,0))","v":1.348946875},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",O51=\"E\",O51=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F51:G51)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J51=\"T\",$K51=\"T\",O51=\"E\",O51=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F51:H51)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.348946875,104707.3692385418,0,0,104707.3692385418,{"$f":"0.05*T51*175*Inputs!$D$228*(1+0.0765)","v":1274.2200812597744},105981.58931980157,0.38100000000000001,0.254,0.63500000000000001,null,"2202000","Washakie #2",0.29041523809523812,21147.452074411216,0.16500000000000001,0.5,35936.690048397882]
[{"$f":"'School Resources'!A52","v":"0301000"},{"$f":"'School Resources'!B52","v":"Campbell #1"},{"$f":"'School Resources'!C52","v":"0301023"},{"$f":"'School Resources'!D52","v":"Sunflower Elementary"},{"$f":"'School Resources'!E52","v":"K-6"},{"$f":"'School Resources'!F52","v":410.80599999999998},{"$f":"'School Resources'!G52","v":0},{"$f":"'School Resources'!H52","v":0},{"$f":"'School Resources'!I52","v":410.80599999999998},{"$f":"'School Resources'!J52","v":"F"},{"$f":"'School Resources'!K52","v":"F"},{"$f":"'School Resources'!L52","v":0},{"$f":"'School Resources'!M52","v":0},{"$f":"'School Resources'!N52","v":1},{"$f":"'School Resources'!O52","v":"E"},{"$f":"'At-Risk'!S52","v":188},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",O52=\"M\",O52=\"H\"),0,IF(Inputs!$D$234=0,(F52*1.5/Inputs!$D$253)*0.6,0))","v":1.2837687499999999},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",O52=\"E\",O52=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F52:G52)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J52=\"T\",$K52=\"T\",O52=\"E\",O52=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F52:H52)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2837687499999999,99648.141090175443,0,0,99648.141090175443,{"$f":"0.05*T52*175*Inputs!$D$228*(1+0.0765)","v":1212.6525894088741},100860.79367958431,0.56400000000000006,0.376,0.94000000000000006,null,"2301000","Weston #1",2.4083023214285717,178903.90850342796,1.415,1.415,103778.52376157012]
[{"$f":"'School Resources'!A53","v":"0301000"},{"$f":"'School Resources'!B53","v":"Campbell #1"},{"$f":"'School Resources'!C53","v":"0301024"},{"$f":"'School Resources'!D53","v":"Pronghorn Elementary"},{"$f":"'School Resources'!E53","v":"K-6"},{"$f":"'School Resources'!F53","v":429.71999999999997},{"$f":"'School Resources'!G53","v":0},{"$f":"'School Resources'!H53","v":0},{"$f":"'School Resources'!I53","v":429.71999999999997},{"$f":"'School Resources'!J53","v":"F"},{"$f":"'School Resources'!K53","v":"F"},{"$f":"'School Resources'!L53","v":0},{"$f":"'School Resources'!M53","v":0},{"$f":"'School Resources'!N53","v":1},{"$f":"'School Resources'!O53","v":"E"},{"$f":"'At-Risk'!S53","v":81},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",O53=\"M\",O53=\"H\"),0,IF(Inputs!$D$234=0,(F53*1.5/Inputs!$D$253)*0.6,0))","v":1.3428749999999998},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",O53=\"E\",O53=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F53:G53)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J53=\"T\",$K53=\"T\",O53=\"E\",O53=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F53:H53)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3428749999999998,104236.06079090906,0,0,104236.06079090906,{"$f":"0.05*T53*175*Inputs!$D$228*(1+0.0765)","v":1268.4845662448486},105504.54535715391,0.24299999999999999,0.16200000000000001,0.40500000000000003,null,"2307000","Weston #7",0.77371687499999997,60633.696117266503,0.48,0.5,38711.085607243731]
[{"$f":"'School Resources'!A54","v":"0301000"},{"$f":"'School Resources'!B54","v":"Campbell #1"},{"$f":"'School Resources'!C54","v":"0301025"},{"$f":"'School Resources'!D54","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E54","v":"K-6"},{"$f":"'School Resources'!F54","v":453.26900000000001},{"$f":"'School Resources'!G54","v":0},{"$f":"'School Resources'!H54","v":0},{"$f":"'School Resources'!I54","v":453.26900000000001},{"$f":"'School Resources'!J54","v":"F"},{"$f":"'School Resources'!K54","v":"F"},{"$f":"'School Resources'!L54","v":0},{"$f":"'School Resources'!M54","v":0},{"$f":"'School Resources'!N54","v":1},{"$f":"'School Resources'!O54","v":"E"},{"$f":"'At-Risk'!S54","v":137},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",O54=\"M\",O54=\"H\"),0,IF(Inputs!$D$234=0,(F54*1.5/Inputs!$D$253)*0.6,0))","v":1.4164656249999998},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",O54=\"E\",O54=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F54:G54)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J54=\"T\",$K54=\"T\",O54=\"E\",O54=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F54:H54)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4164656249999998,109948.28036543461,0,0,109948.28036543461,{"$f":"0.05*T54*175*Inputs!$D$228*(1+0.0765)","v":1337.9985359239422},111286.27890135854,0.41100000000000003,0.27400000000000002,0.68500000000000005,null,"Grand Total",null,270.4377072916667,21087642.682611633,181.64213199999995,{"$f":"SUM(AJ6:AJ53)","v":183.18713199999999},{"$f":"SUM(AK6:AK53)","v":14106165.022569511}]
[{"$f":"'School Resources'!A55","v":"0301000"},{"$f":"'School Resources'!B55","v":"Campbell #1"},{"$f":"'School Resources'!C55","v":"0301050"},{"$f":"'School Resources'!D55","v":"Twin Spruce Junior High School"},{"$f":"'School Resources'!E55","v":"7-9"},{"$f":"'School Resources'!F55","v":0},{"$f":"'School Resources'!G55","v":856.72899999999993},{"$f":"'School Resources'!H55","v":0},{"$f":"'School Resources'!I55","v":856.72899999999993},{"$f":"'School Resources'!J55","v":"F"},{"$f":"'School Resources'!K55","v":"F"},{"$f":"'School Resources'!L55","v":0},{"$f":"'School Resources'!M55","v":0},{"$f":"'School Resources'!N55","v":0},{"$f":"'School Resources'!O55","v":"M"},{"$f":"'At-Risk'!S55","v":454},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",O55=\"M\",O55=\"H\"),0,IF(Inputs!$D$234=0,(F55*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",O55=\"E\",O55=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F55:G55)*1.5/Inputs!$D$256)*0.6,0))","v":2.4477971428571426},{"$f":"IF(OR($J55=\"T\",$K55=\"T\",O55=\"E\",O55=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F55:H55)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.4477971428571426,0,190001.84811443408,0,190001.84811443408,{"$f":"0.05*T55*175*Inputs!$D$228*(1+0.0765)","v":2312.1980057805254},192314.0461202146,1.3620000000000001,0.90800000000000003,2.27]
[{"$f":"'School Resources'!A56","v":"0301000"},{"$f":"'School Resources'!B56","v":"Campbell #1"},{"$f":"'School Resources'!C56","v":"0301051"},{"$f":"'School Resources'!D56","v":"Sage Valley Junior High School"},{"$f":"'School Resources'!E56","v":"7-9"},{"$f":"'School Resources'!F56","v":0},{"$f":"'School Resources'!G56","v":1002.112},{"$f":"'School Resources'!H56","v":0},{"$f":"'School Resources'!I56","v":1002.112},{"$f":"'School Resources'!J56","v":"F"},{"$f":"'School Resources'!K56","v":"F"},{"$f":"'School Resources'!L56","v":0},{"$f":"'School Resources'!M56","v":0},{"$f":"'School Resources'!N56","v":0},{"$f":"'School Resources'!O56","v":"M"},{"$f":"'At-Risk'!S56","v":266},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",O56=\"M\",O56=\"H\"),0,IF(Inputs!$D$234=0,(F56*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",O56=\"E\",O56=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F56:G56)*1.5/Inputs!$D$256)*0.6,0))","v":2.8631771428571429},{"$f":"IF(OR($J56=\"T\",$K56=\"T\",O56=\"E\",O56=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F56:H56)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.8631771428571429,0,222244.29430736182,0,222244.29430736182,{"$f":"0.05*T56*175*Inputs!$D$228*(1+0.0765)","v":2704.5674512812502},224948.86175864306,0.79800000000000004,0.53200000000000003,1.33,null,null,"* The pivot table will be refreshed after running the macro on the \"Inputs\" tab  (Ctrl-r)."]
[{"$f":"'School Resources'!A57","v":"0301000"},{"$f":"'School Resources'!B57","v":"Campbell #1"},{"$f":"'School Resources'!C57","v":"0301055"},{"$f":"'School Resources'!D57","v":"Campbell County High School"},{"$f":"'School Resources'!E57","v":"10-12"},{"$f":"'School Resources'!F57","v":0},{"$f":"'School Resources'!G57","v":0},{"$f":"'School Resources'!H57","v":1480.2820000000002},{"$f":"'School Resources'!I57","v":1480.2820000000002},{"$f":"'School Resources'!J57","v":"F"},{"$f":"'School Resources'!K57","v":"F"},{"$f":"'School Resources'!L57","v":0},{"$f":"'School Resources'!M57","v":0},{"$f":"'School Resources'!N57","v":0},{"$f":"'School Resources'!O57","v":"H"},{"$f":"'At-Risk'!S57","v":434},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",O57=\"M\",O57=\"H\"),0,IF(Inputs!$D$234=0,(F57*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",O57=\"E\",O57=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F57:G57)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J57=\"T\",$K57=\"T\",O57=\"E\",O57=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F57:H57)*1.5/Inputs!$D$260)*0.6,0))","v":4.2293771428571434},4.2293771428571434,0,0,328290.87813127693,328290.87813127693,{"$f":"0.05*T57*175*Inputs!$D$228*(1+0.0765)","v":3995.0848966158587},332285.96302789281,1.302,0.86799999999999999,2.17]
[{"$f":"'School Resources'!A58","v":"0301000"},{"$f":"'School Resources'!B58","v":"Campbell #1"},{"$f":"'School Resources'!C58","v":"0301056"},{"$f":"'School Resources'!D58","v":"Wright Jr. & Sr. High School"},{"$f":"'School Resources'!E58","v":"7-12"},{"$f":"'School Resources'!F58","v":0},{"$f":"'School Resources'!G58","v":72.506666666666661},{"$f":"'School Resources'!H58","v":149.46266666666668},{"$f":"'School Resources'!I58","v":221.96933333333334},{"$f":"'School Resources'!J58","v":"F"},{"$f":"'School Resources'!K58","v":"F"},{"$f":"'School Resources'!L58","v":0},{"$f":"'School Resources'!M58","v":0},{"$f":"'School Resources'!N58","v":0},{"$f":"'School Resources'!O58","v":"H"},{"$f":"'At-Risk'!S58","v":62},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",O58=\"M\",O58=\"H\"),0,IF(Inputs!$D$234=0,(F58*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",O58=\"E\",O58=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F58:G58)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J58=\"T\",$K58=\"T\",O58=\"E\",O58=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F58:H58)*1.5/Inputs!$D$260)*0.6,0))","v":0.63419809523809523},0.63419809523809523,0,0,49227.449471258929,49227.449471258929,{"$f":"0.05*T58*175*Inputs!$D$228*(1+0.0765)","v":599.06580713127039},49826.515278390201,0.186,0.124,0.31]
[{"$f":"'School Resources'!A59","v":"0301000"},{"$f":"'School Resources'!B59","v":"Campbell #1"},{"$f":"'School Resources'!C59","v":"0301057"},{"$f":"'School Resources'!D59","v":"Westwood High School"},{"$f":"'School Resources'!E59","v":"9-12"},{"$f":"'School Resources'!F59","v":0},{"$f":"'School Resources'!G59","v":0},{"$f":"'School Resources'!H59","v":107.75866666666667},{"$f":"'School Resources'!I59","v":107.75866666666667},{"$f":"'School Resources'!J59","v":"T"},{"$f":"'School Resources'!K59","v":"F"},{"$f":"'School Resources'!L59","v":0},{"$f":"'School Resources'!M59","v":0},{"$f":"'School Resources'!N59","v":0},{"$f":"'School Resources'!O59","v":"H"},{"$f":"'At-Risk'!S59","v":86},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",O59=\"M\",O59=\"H\"),0,IF(Inputs!$D$234=0,(F59*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",O59=\"E\",O59=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F59:G59)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\",O59=\"E\",O59=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F59:H59)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q59:S59)","v":0},{"$f":"Q59*VLOOKUP($A59,Salaries,35)","v":0},{"$f":"R59*VLOOKUP($A59,Salaries,35)","v":0},{"$f":"S59*VLOOKUP($A59,Salaries,35)","v":0},{"$f":"SUM(U59:W59)","v":0},{"$f":"0.05*T59*175*Inputs!$D$228*(1+0.0765)","v":0},{"$f":"SUM(X59:Y59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,(0.09/30)*P59)","v":0},{"$f":"IF(OR($J59=\"T\",$K59=\"T\"),0,(0.06/30)*P59)","v":0},{"$f":"SUM(AA59:AB59)","v":0}]
[{"$f":"'School Resources'!A60","v":"0401000"},{"$f":"'School Resources'!B60","v":"Carbon #1"},{"$f":"'School Resources'!C60","v":"0401002"},{"$f":"'School Resources'!D60","v":"Bairoil Elementary"},{"$f":"'School Resources'!E60","v":"K-5"},{"$f":"'School Resources'!F60","v":4.7833333333333341},{"$f":"'School Resources'!G60","v":0},{"$f":"'School Resources'!H60","v":0},{"$f":"'School Resources'!I60","v":4.7833333333333341},{"$f":"'School Resources'!J60","v":"F"},{"$f":"'School Resources'!K60","v":"T"},{"$f":"'School Resources'!L60","v":0},{"$f":"'School Resources'!M60","v":0},{"$f":"'School Resources'!N60","v":0},{"$f":"'School Resources'!O60","v":"E"},{"$f":"'At-Risk'!S60","v":2},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",O60=\"M\",O60=\"H\"),0,IF(Inputs!$D$234=0,(F60*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",O60=\"E\",O60=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F60:G60)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J60=\"T\",$K60=\"T\",O60=\"E\",O60=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F60:H60)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T60*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A61","v":"0401000"},{"$f":"'School Resources'!B61","v":"Carbon #1"},{"$f":"'School Resources'!C61","v":"0401005"},{"$f":"'School Resources'!D61","v":"Sinclair Elementary"},{"$f":"'School Resources'!E61","v":"K-5"},{"$f":"'School Resources'!F61","v":37.241999999999997},{"$f":"'School Resources'!G61","v":0},{"$f":"'School Resources'!H61","v":0},{"$f":"'School Resources'!I61","v":37.241999999999997},{"$f":"'School Resources'!J61","v":"F"},{"$f":"'School Resources'!K61","v":"T"},{"$f":"'School Resources'!L61","v":0},{"$f":"'School Resources'!M61","v":0},{"$f":"'School Resources'!N61","v":0},{"$f":"'School Resources'!O61","v":"E"},{"$f":"'At-Risk'!S61","v":13},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",O61=\"M\",O61=\"H\"),0,IF(Inputs!$D$234=0,(F61*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",O61=\"E\",O61=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F61:G61)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J61=\"T\",$K61=\"T\",O61=\"E\",O61=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F61:H61)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T61*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A62","v":"0401000"},{"$f":"'School Resources'!B62","v":"Carbon #1"},{"$f":"'School Resources'!C62","v":"0401008"},{"$f":"'School Resources'!D62","v":"Rawlins Elementary"},{"$f":"'School Resources'!E62","v":"K-5"},{"$f":"'School Resources'!F62","v":811.87900000000002},{"$f":"'School Resources'!G62","v":0},{"$f":"'School Resources'!H62","v":0},{"$f":"'School Resources'!I62","v":811.87900000000002},{"$f":"'School Resources'!J62","v":"F"},{"$f":"'School Resources'!K62","v":"F"},{"$f":"'School Resources'!L62","v":0},{"$f":"'School Resources'!M62","v":0},{"$f":"'School Resources'!N62","v":0},{"$f":"'School Resources'!O62","v":"E"},{"$f":"'At-Risk'!S62","v":346},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",O62=\"M\",O62=\"H\"),0,IF(Inputs!$D$234=0,(F62*1.5/Inputs!$D$253)*0.6,0))","v":2.5371218750000004},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",O62=\"E\",O62=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F62:G62)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J62=\"T\",$K62=\"T\",O62=\"E\",O62=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F62:H62)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.5371218750000004,183498.98151546679,0,0,183498.98151546679,{"$f":"0.05*T62*175*Inputs!$D$228*(1+0.0765)","v":2396.5744697903328},185895.55598525712,1.038,0.69200000000000006,1.73]
[{"$f":"'School Resources'!A63","v":"0401000"},{"$f":"'School Resources'!B63","v":"Carbon #1"},{"$f":"'School Resources'!C63","v":"0401049"},{"$f":"'School Resources'!D63","v":"Little Snake River Valley School"},{"$f":"'School Resources'!E63","v":"K-12"},{"$f":"'School Resources'!F63","v":82.772999999999996},{"$f":"'School Resources'!G63","v":40.398999999999972},{"$f":"'School Resources'!H63","v":49.353000000000002},{"$f":"'School Resources'!I63","v":172.52499999999998},{"$f":"'School Resources'!J63","v":"F"},{"$f":"'School Resources'!K63","v":"F"},{"$f":"'School Resources'!L63","v":0},{"$f":"'School Resources'!M63","v":0},{"$f":"'School Resources'!N63","v":0},{"$f":"'School Resources'!O63","v":"H"},{"$f":"'At-Risk'!S63","v":42},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",O63=\"M\",O63=\"H\"),0,IF(Inputs!$D$234=0,(F63*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",O63=\"E\",O63=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F63:G63)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J63=\"T\",$K63=\"T\",O63=\"E\",O63=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F63:H63)*1.5/Inputs!$D$260)*0.6,0))","v":0.49292857142857138},0.49292857142857138,0,0,35651.377928786671,35651.377928786671,{"$f":"0.05*T63*175*Inputs!$D$228*(1+0.0765)","v":465.622105645175},36117.000034431847,0.126,8.4000000000000005E-2,0.21000000000000002]
[{"$f":"'School Resources'!A64","v":"0401000"},{"$f":"'School Resources'!B64","v":"Carbon #1"},{"$f":"'School Resources'!C64","v":"0401050"},{"$f":"'School Resources'!D64","v":"Rawlins Middle School"},{"$f":"'School Resources'!E64","v":"6-8"},{"$f":"'School Resources'!F64","v":0},{"$f":"'School Resources'!G64","v":376.02600000000001},{"$f":"'School Resources'!H64","v":0},{"$f":"'School Resources'!I64","v":376.02600000000001},{"$f":"'School Resources'!J64","v":"F"},{"$f":"'School Resources'!K64","v":"F"},{"$f":"'School Resources'!L64","v":0},{"$f":"'School Resources'!M64","v":0},{"$f":"'School Resources'!N64","v":0},{"$f":"'School Resources'!O64","v":"M"},{"$f":"'At-Risk'!S64","v":153},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",O64=\"M\",O64=\"H\"),0,IF(Inputs!$D$234=0,(F64*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",O64=\"E\",O64=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F64:G64)*1.5/Inputs!$D$256)*0.6,0))","v":1.07436},{"$f":"IF(OR($J64=\"T\",$K64=\"T\",O64=\"E\",O64=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F64:H64)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.07436,0,77703.782275322053,0,77703.782275322053,{"$f":"0.05*T64*175*Inputs!$D$228*(1+0.0765)","v":1014.8443292121872},78718.626604534235,0.45900000000000002,0.30599999999999999,0.76500000000000001]
[{"$f":"'School Resources'!A65","v":"0401000"},{"$f":"'School Resources'!B65","v":"Carbon #1"},{"$f":"'School Resources'!C65","v":"0401056"},{"$f":"'School Resources'!D65","v":"Rawlins High School"},{"$f":"'School Resources'!E65","v":"9-12"},{"$f":"'School Resources'!F65","v":0},{"$f":"'School Resources'!G65","v":0},{"$f":"'School Resources'!H65","v":430.96499999999997},{"$f":"'School Resources'!I65","v":430.96499999999997},{"$f":"'School Resources'!J65","v":"F"},{"$f":"'School Resources'!K65","v":"F"},{"$f":"'School Resources'!L65","v":0},{"$f":"'School Resources'!M65","v":0},{"$f":"'School Resources'!N65","v":0},{"$f":"'School Resources'!O65","v":"H"},{"$f":"'At-Risk'!S65","v":140},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",O65=\"M\",O65=\"H\"),0,IF(Inputs!$D$234=0,(F65*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",O65=\"E\",O65=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F65:G65)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J65=\"T\",$K65=\"T\",O65=\"E\",O65=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F65:H65)*1.5/Inputs!$D$260)*0.6,0))","v":1.2313285714285713},1.2313285714285713,0,0,89056.635786579034,89056.635786579034,{"$f":"0.05*T65*175*Inputs!$D$228*(1+0.0765)","v":1163.1174076764112},90219.753194255449,0.42,0.28000000000000003,0.7]
[{"$f":"'School Resources'!A66","v":"0401000"},{"$f":"'School Resources'!B66","v":"Carbon #1"},{"$f":"'School Resources'!C66","v":"0401057"},{"$f":"'School Resources'!D66","v":"Cooperative High"},{"$f":"'School Resources'!E66","v":"9-12"},{"$f":"'School Resources'!F66","v":0},{"$f":"'School Resources'!G66","v":0},{"$f":"'School Resources'!H66","v":27.4},{"$f":"'School Resources'!I66","v":27.4},{"$f":"'School Resources'!J66","v":"T"},{"$f":"'School Resources'!K66","v":"T"},{"$f":"'School Resources'!L66","v":0},{"$f":"'School Resources'!M66","v":0},{"$f":"'School Resources'!N66","v":0},{"$f":"'School Resources'!O66","v":"H"},{"$f":"'At-Risk'!S66","v":18},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",O66=\"M\",O66=\"H\"),0,IF(Inputs!$D$234=0,(F66*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",O66=\"E\",O66=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F66:G66)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J66=\"T\",$K66=\"T\",O66=\"E\",O66=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F66:H66)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T66*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A67","v":"0402000"},{"$f":"'School Resources'!B67","v":"Carbon #2"},{"$f":"'School Resources'!C67","v":"0402001"},{"$f":"'School Resources'!D67","v":"Elk Mountain Elementary"},{"$f":"'School Resources'!E67","v":"K-6"},{"$f":"'School Resources'!F67","v":22.615666666666669},{"$f":"'School Resources'!G67","v":0},{"$f":"'School Resources'!H67","v":0},{"$f":"'School Resources'!I67","v":22.615666666666669},{"$f":"'School Resources'!J67","v":"F"},{"$f":"'School Resources'!K67","v":"T"},{"$f":"'School Resources'!L67","v":0},{"$f":"'School Resources'!M67","v":0},{"$f":"'School Resources'!N67","v":1},{"$f":"'School Resources'!O67","v":"E"},{"$f":"'At-Risk'!S67","v":8},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",O67=\"M\",O67=\"H\"),0,IF(Inputs!$D$234=0,(F67*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",O67=\"E\",O67=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F67:G67)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J67=\"T\",$K67=\"T\",O67=\"E\",O67=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F67:H67)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T67*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A68","v":"0402000"},{"$f":"'School Resources'!B68","v":"Carbon #2"},{"$f":"'School Resources'!C68","v":"0402003"},{"$f":"'School Resources'!D68","v":"Hanna Elementary"},{"$f":"'School Resources'!E68","v":"K-6"},{"$f":"'School Resources'!F68","v":77.021666666666661},{"$f":"'School Resources'!G68","v":0},{"$f":"'School Resources'!H68","v":0},{"$f":"'School Resources'!I68","v":77.021666666666661},{"$f":"'School Resources'!J68","v":"F"},{"$f":"'School Resources'!K68","v":"F"},{"$f":"'School Resources'!L68","v":0},{"$f":"'School Resources'!M68","v":0},{"$f":"'School Resources'!N68","v":1},{"$f":"'School Resources'!O68","v":"E"},{"$f":"'At-Risk'!S68","v":35},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",O68=\"M\",O68=\"H\"),0,IF(Inputs!$D$234=0,(F68*1.5/Inputs!$D$253)*0.6,0))","v":0.24069270833333334},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",O68=\"E\",O68=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F68:G68)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J68=\"T\",$K68=\"T\",O68=\"E\",O68=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F68:H68)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.24069270833333334,17991.266977814535,0,0,17991.266977814535,{"$f":"0.05*T68*175*Inputs!$D$228*(1+0.0765)","v":227.35920002122782},18218.626177835762,0.105,7.0000000000000007E-2,0.17499999999999999]
[{"$f":"'School Resources'!A69","v":"0402000"},{"$f":"'School Resources'!B69","v":"Carbon #2"},{"$f":"'School Resources'!C69","v":"0402005"},{"$f":"'School Resources'!D69","v":"Medicine Bow Elementary"},{"$f":"'School Resources'!E69","v":"K-6"},{"$f":"'School Resources'!F69","v":24.297999999999998},{"$f":"'School Resources'!G69","v":0},{"$f":"'School Resources'!H69","v":0},{"$f":"'School Resources'!I69","v":24.297999999999998},{"$f":"'School Resources'!J69","v":"F"},{"$f":"'School Resources'!K69","v":"T"},{"$f":"'School Resources'!L69","v":0},{"$f":"'School Resources'!M69","v":0},{"$f":"'School Resources'!N69","v":1},{"$f":"'School Resources'!O69","v":"E"},{"$f":"'At-Risk'!S69","v":12},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",O69=\"M\",O69=\"H\"),0,IF(Inputs!$D$234=0,(F69*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",O69=\"E\",O69=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F69:G69)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J69=\"T\",$K69=\"T\",O69=\"E\",O69=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F69:H69)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T69*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A70","v":"0402000"},{"$f":"'School Resources'!B70","v":"Carbon #2"},{"$f":"'School Resources'!C70","v":"0402006"},{"$f":"'School Resources'!D70","v":"Saratoga Elementary"},{"$f":"'School Resources'!E70","v":"K-6"},{"$f":"'School Resources'!F70","v":147.59100000000001},{"$f":"'School Resources'!G70","v":0},{"$f":"'School Resources'!H70","v":0},{"$f":"'School Resources'!I70","v":147.59100000000001},{"$f":"'School Resources'!J70","v":"F"},{"$f":"'School Resources'!K70","v":"F"},{"$f":"'School Resources'!L70","v":0},{"$f":"'School Resources'!M70","v":0},{"$f":"'School Resources'!N70","v":1},{"$f":"'School Resources'!O70","v":"E"},{"$f":"'At-Risk'!S70","v":58},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",O70=\"M\",O70=\"H\"),0,IF(Inputs!$D$234=0,(F70*1.5/Inputs!$D$253)*0.6,0))","v":0.461221875},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",O70=\"E\",O70=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F70:G70)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J70=\"T\",$K70=\"T\",O70=\"E\",O70=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F70:H70)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.461221875,34475.352189071797,0,0,34475.352189071797,{"$f":"0.05*T70*175*Inputs!$D$228*(1+0.0765)","v":435.67184589184467},34911.024034963644,0.17400000000000002,0.11600000000000001,0.29000000000000004]
[{"$f":"'School Resources'!A71","v":"0402000"},{"$f":"'School Resources'!B71","v":"Carbon #2"},{"$f":"'School Resources'!C71","v":"0402048"},{"$f":"'School Resources'!D71","v":"HEM Junior/Senior High School"},{"$f":"'School Resources'!E71","v":"7-12"},{"$f":"'School Resources'!F71","v":0},{"$f":"'School Resources'!G71","v":31.75333333333333},{"$f":"'School Resources'!H71","v":62.50266666666667},{"$f":"'School Resources'!I71","v":94.256},{"$f":"'School Resources'!J71","v":"F"},{"$f":"'School Resources'!K71","v":"F"},{"$f":"'School Resources'!L71","v":0},{"$f":"'School Resources'!M71","v":0},{"$f":"'School Resources'!N71","v":0},{"$f":"'School Resources'!O71","v":"H"},{"$f":"'At-Risk'!S71","v":70},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",O71=\"M\",O71=\"H\"),0,IF(Inputs!$D$234=0,(F71*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",O71=\"E\",O71=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F71:G71)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J71=\"T\",$K71=\"T\",O71=\"E\",O71=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F71:H71)*1.5/Inputs!$D$260)*0.6,0))","v":0.26930285714285712},0.26930285714285712,0,0,20129.814626687617,20129.814626687617,{"$f":"0.05*T71*175*Inputs!$D$228*(1+0.0765)","v":254.38444973013543},20384.199076417754,0.21,0.14000000000000001,0.35]
[{"$f":"'School Resources'!A72","v":"0402000"},{"$f":"'School Resources'!B72","v":"Carbon #2"},{"$f":"'School Resources'!C72","v":"0402049"},{"$f":"'School Resources'!D72","v":"Encampment K-12 School"},{"$f":"'School Resources'!E72","v":"K-12"},{"$f":"'School Resources'!F72","v":81.950999999999993},{"$f":"'School Resources'!G72","v":34.363},{"$f":"'School Resources'!H72","v":41.401000000000003},{"$f":"'School Resources'!I72","v":157.715},{"$f":"'School Resources'!J72","v":"F"},{"$f":"'School Resources'!K72","v":"F"},{"$f":"'School Resources'!L72","v":0},{"$f":"'School Resources'!M72","v":0},{"$f":"'School Resources'!N72","v":0},{"$f":"'School Resources'!O72","v":"H"},{"$f":"'At-Risk'!S72","v":69},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",O72=\"M\",O72=\"H\"),0,IF(Inputs!$D$234=0,(F72*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",O72=\"E\",O72=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F72:G72)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J72=\"T\",$K72=\"T\",O72=\"E\",O72=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F72:H72)*1.5/Inputs!$D$260)*0.6,0))","v":0.45061428571428569},0.45061428571428569,{"$f":"Q72*VLOOKUP($A72,Salaries,35)","v":0},{"$f":"R72*VLOOKUP($A72,Salaries,35)","v":0},{"$f":"S72*VLOOKUP($A72,Salaries,35)","v":33682.457497114643},33682.457497114643,{"$f":"0.05*T72*175*Inputs!$D$228*(1+0.0765)","v":425.65187881077401},34108.109375925414,0.20700000000000002,0.13800000000000001,0.34500000000000003]
[{"$f":"'School Resources'!A73","v":"0402000"},{"$f":"'School Resources'!B73","v":"Carbon #2"},{"$f":"'School Resources'!C73","v":"0402059"},{"$f":"'School Resources'!D73","v":"Saratoga Middle/High School"},{"$f":"'School Resources'!E73","v":"7-12"},{"$f":"'School Resources'!F73","v":0},{"$f":"'School Resources'!G73","v":50.094333333333338},{"$f":"'School Resources'!H73","v":93.784333333333336},{"$f":"'School Resources'!I73","v":143.87866666666667},{"$f":"'School Resources'!J73","v":"F"},{"$f":"'School Resources'!K73","v":"F"},{"$f":"'School Resources'!L73","v":0},{"$f":"'School Resources'!M73","v":0},{"$f":"'School Resources'!N73","v":0},{"$f":"'School Resources'!O73","v":"H"},{"$f":"'At-Risk'!S73","v":56},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",O73=\"M\",O73=\"H\"),0,IF(Inputs!$D$234=0,(F73*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",O73=\"E\",O73=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F73:G73)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J73=\"T\",$K73=\"T\",O73=\"E\",O73=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F73:H73)*1.5/Inputs!$D$260)*0.6,0))","v":0.41108190476190476},{"$f":"SUM(Q73:S73)","v":0.41108190476190476},0,0,30727.496273287419,{"$f":"SUM(U73:W73)","v":30727.496273287419},{"$f":"0.05*T73*175*Inputs!$D$228*(1+0.0765)","v":388.30944924360875},{"$f":"SUM(X73:Y73)","v":31115.805722531029},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,(0.09/30)*P73)","v":0.16800000000000001},{"$f":"IF(OR($J73=\"T\",$K73=\"T\"),0,(0.06/30)*P73)","v":0.112},{"$f":"SUM(AA73:AB73)","v":0.28000000000000003}]
[{"$f":"'School Resources'!A74","v":"0501000"},{"$f":"'School Resources'!B74","v":"Converse #1"},{"$f":"'School Resources'!C74","v":"0501001"},{"$f":"'School Resources'!D74","v":"Dry Creek Elementary"},{"$f":"'School Resources'!E74","v":"K-8"},{"$f":"'School Resources'!F74","v":8.745000000000001},{"$f":"'School Resources'!G74","v":2.1370000000000005},{"$f":"'School Resources'!H74","v":0},{"$f":"'School Resources'!I74","v":10.882000000000001},{"$f":"'School Resources'!J74","v":"F"},{"$f":"'School Resources'!K74","v":"T"},{"$f":"'School Resources'!L74","v":0},{"$f":"'School Resources'!M74","v":0},{"$f":"'School Resources'!N74","v":0},{"$f":"'School Resources'!O74","v":"M"},{"$f":"'At-Risk'!S74","v":6},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",O74=\"M\",O74=\"H\"),0,IF(Inputs!$D$234=0,(F74*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",O74=\"E\",O74=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F74:G74)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J74=\"T\",$K74=\"T\",O74=\"E\",O74=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F74:H74)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T74*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A75","v":"0501000"},{"$f":"'School Resources'!B75","v":"Converse #1"},{"$f":"'School Resources'!C75","v":"0501002"},{"$f":"'School Resources'!D75","v":"Douglas Primary School"},{"$f":"'School Resources'!E75","v":"K-1"},{"$f":"'School Resources'!F75","v":272.21100000000001},{"$f":"'School Resources'!G75","v":0},{"$f":"'School Resources'!H75","v":0},{"$f":"'School Resources'!I75","v":272.21100000000001},{"$f":"'School Resources'!J75","v":"F"},{"$f":"'School Resources'!K75","v":"F"},{"$f":"'School Resources'!L75","v":0},{"$f":"'School Resources'!M75","v":0},{"$f":"'School Resources'!N75","v":0},{"$f":"'School Resources'!O75","v":"E"},{"$f":"'At-Risk'!S75","v":82},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",O75=\"M\",O75=\"H\"),0,IF(Inputs!$D$234=0,(F75*1.5/Inputs!$D$253)*0.6,0))","v":0.85065937500000011},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",O75=\"E\",O75=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F75:G75)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J75=\"T\",$K75=\"T\",O75=\"E\",O75=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F75:H75)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.85065937500000011,63184.589657093646,0,0,63184.589657093646,{"$f":"0.05*T75*175*Inputs!$D$228*(1+0.0765)","v":803.53591236637033},63988.125569460019,0.246,0.16400000000000001,0.41000000000000003]
[{"$f":"'School Resources'!A76","v":"0501000"},{"$f":"'School Resources'!B76","v":"Converse #1"},{"$f":"'School Resources'!C76","v":"0501003"},{"$f":"'School Resources'!D76","v":"Moss Agate Elementary"},{"$f":"'School Resources'!E76","v":"K-8"},{"$f":"'School Resources'!F76","v":11.394333333333336},{"$f":"'School Resources'!G76","v":3.7976666666666681},{"$f":"'School Resources'!H76","v":0},{"$f":"'School Resources'!I76","v":15.192000000000004},{"$f":"'School Resources'!J76","v":"F"},{"$f":"'School Resources'!K76","v":"T"},{"$f":"'School Resources'!L76","v":0},{"$f":"'School Resources'!M76","v":0},{"$f":"'School Resources'!N76","v":0},{"$f":"'School Resources'!O76","v":"M"},{"$f":"'At-Risk'!S76","v":3},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",O76=\"M\",O76=\"H\"),0,IF(Inputs!$D$234=0,(F76*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",O76=\"E\",O76=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F76:G76)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J76=\"T\",$K76=\"T\",O76=\"E\",O76=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F76:H76)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T76*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A77","v":"0501000"},{"$f":"'School Resources'!B77","v":"Converse #1"},{"$f":"'School Resources'!C77","v":"0501006"},{"$f":"'School Resources'!D77","v":"Shawnee Elementary"},{"$f":"'School Resources'!E77","v":"K-8"},{"$f":"'School Resources'!F77","v":13},{"$f":"'School Resources'!G77","v":2},{"$f":"'School Resources'!H77","v":0},{"$f":"'School Resources'!I77","v":15},{"$f":"'School Resources'!J77","v":"F"},{"$f":"'School Resources'!K77","v":"T"},{"$f":"'School Resources'!L77","v":0},{"$f":"'School Resources'!M77","v":0},{"$f":"'School Resources'!N77","v":0},{"$f":"'School Resources'!O77","v":"M"},{"$f":"'At-Risk'!S77","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",O77=\"M\",O77=\"H\"),0,IF(Inputs!$D$234=0,(F77*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",O77=\"E\",O77=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F77:G77)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J77=\"T\",$K77=\"T\",O77=\"E\",O77=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F77:H77)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T77*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A78","v":"0501000"},{"$f":"'School Resources'!B78","v":"Converse #1"},{"$f":"'School Resources'!C78","v":"0501009"},{"$f":"'School Resources'!D78","v":"Walker Creek Elementary"},{"$f":"'School Resources'!E78","v":"K-8"},{"$f":"'School Resources'!F78","v":6},{"$f":"'School Resources'!G78","v":2},{"$f":"'School Resources'!H78","v":0},{"$f":"'School Resources'!I78","v":8},{"$f":"'School Resources'!J78","v":"F"},{"$f":"'School Resources'!K78","v":"T"},{"$f":"'School Resources'!L78","v":0},{"$f":"'School Resources'!M78","v":0},{"$f":"'School Resources'!N78","v":0},{"$f":"'School Resources'!O78","v":"M"},{"$f":"'At-Risk'!S78","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",O78=\"M\",O78=\"H\"),0,IF(Inputs!$D$234=0,(F78*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",O78=\"E\",O78=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F78:G78)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J78=\"T\",$K78=\"T\",O78=\"E\",O78=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F78:H78)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T78*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A79","v":"0501000"},{"$f":"'School Resources'!B79","v":"Converse #1"},{"$f":"'School Resources'!C79","v":"0501010"},{"$f":"'School Resources'!D79","v":"Douglas Upper Elementary School"},{"$f":"'School Resources'!E79","v":"4-5"},{"$f":"'School Resources'!F79","v":252.4606666666667},{"$f":"'School Resources'!G79","v":0},{"$f":"'School Resources'!H79","v":0},{"$f":"'School Resources'!I79","v":252.4606666666667},{"$f":"'School Resources'!J79","v":"F"},{"$f":"'School Resources'!K79","v":"F"},{"$f":"'School Resources'!L79","v":0},{"$f":"'School Resources'!M79","v":0},{"$f":"'School Resources'!N79","v":0},{"$f":"'School Resources'!O79","v":"E"},{"$f":"'At-Risk'!S79","v":75},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",O79=\"M\",O79=\"H\"),0,IF(Inputs!$D$234=0,(F79*1.5/Inputs!$D$253)*0.6,0))","v":0.78893958333333336},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",O79=\"E\",O79=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F79:G79)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J79=\"T\",$K79=\"T\",O79=\"E\",O79=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F79:H79)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.78893958333333336,58600.21684608495,0,0,58600.21684608495,{"$f":"0.05*T79*175*Inputs!$D$228*(1+0.0765)","v":745.23517464989311},59345.45202073484,0.22500000000000001,0.15,0.375]
[{"$f":"'School Resources'!A80","v":"0501000"},{"$f":"'School Resources'!B80","v":"Converse #1"},{"$f":"'School Resources'!C80","v":"0501011"},{"$f":"'School Resources'!D80","v":"White Elementary"},{"$f":"'School Resources'!E80","v":"K-8"},{"$f":"'School Resources'!F80","v":7.719333333333334},{"$f":"'School Resources'!G80","v":2.9543333333333317},{"$f":"'School Resources'!H80","v":0},{"$f":"'School Resources'!I80","v":10.673666666666666},{"$f":"'School Resources'!J80","v":"F"},{"$f":"'School Resources'!K80","v":"T"},{"$f":"'School Resources'!L80","v":0},{"$f":"'School Resources'!M80","v":0},{"$f":"'School Resources'!N80","v":0},{"$f":"'School Resources'!O80","v":"M"},{"$f":"'At-Risk'!S80","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",O80=\"M\",O80=\"H\"),0,IF(Inputs!$D$234=0,(F80*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",O80=\"E\",O80=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F80:G80)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J80=\"T\",$K80=\"T\",O80=\"E\",O80=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F80:H80)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T80*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A81","v":"0501000"},{"$f":"'School Resources'!B81","v":"Converse #1"},{"$f":"'School Resources'!C81","v":"0501013"},{"$f":"'School Resources'!D81","v":"Douglas Intermediate School"},{"$f":"'School Resources'!E81","v":"2-3"},{"$f":"'School Resources'!F81","v":269.42200000000003},{"$f":"'School Resources'!G81","v":0},{"$f":"'School Resources'!H81","v":0},{"$f":"'School Resources'!I81","v":269.42200000000003},{"$f":"'School Resources'!J81","v":"F"},{"$f":"'School Resources'!K81","v":"F"},{"$f":"'School Resources'!L81","v":0},{"$f":"'School Resources'!M81","v":0},{"$f":"'School Resources'!N81","v":0},{"$f":"'School Resources'!O81","v":"E"},{"$f":"'At-Risk'!S81","v":86},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",O81=\"M\",O81=\"H\"),0,IF(Inputs!$D$234=0,(F81*1.5/Inputs!$D$253)*0.6,0))","v":0.8419437500000001},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",O81=\"E\",O81=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F81:G81)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J81=\"T\",$K81=\"T\",O81=\"E\",O81=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F81:H81)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q81:S81)","v":0.8419437500000001},{"$f":"Q81*VLOOKUP($A81,Salaries,35)","v":62537.217506248766},{"$f":"R81*VLOOKUP($A81,Salaries,35)","v":0},{"$f":"S81*VLOOKUP($A81,Salaries,35)","v":0},{"$f":"SUM(U81:W81)","v":62537.217506248766},{"$f":"0.05*T81*175*Inputs!$D$228*(1+0.0765)","v":795.30310157037081},{"$f":"SUM(X81:Y81)","v":63332.520607819133},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,(0.09/30)*P81)","v":0.25800000000000001},{"$f":"IF(OR($J81=\"T\",$K81=\"T\"),0,(0.06/30)*P81)","v":0.17200000000000001},{"$f":"SUM(AA81:AB81)","v":0.43000000000000005}]
[{"$f":"'School Resources'!A82","v":"0501000"},{"$f":"'School Resources'!B82","v":"Converse #1"},{"$f":"'School Resources'!C82","v":"0501050"},{"$f":"'School Resources'!D82","v":"Douglas Middle School"},{"$f":"'School Resources'!E82","v":"6-8"},{"$f":"'School Resources'!F82","v":0},{"$f":"'School Resources'!G82","v":371.21366666666665},{"$f":"'School Resources'!H82","v":0},{"$f":"'School Resources'!I82","v":371.21366666666665},{"$f":"'School Resources'!J82","v":"F"},{"$f":"'School Resources'!K82","v":"F"},{"$f":"'School Resources'!L82","v":0},{"$f":"'School Resources'!M82","v":0},{"$f":"'School Resources'!N82","v":0},{"$f":"'School Resources'!O82","v":"M"},{"$f":"'At-Risk'!S82","v":90},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",O82=\"M\",O82=\"H\"),0,IF(Inputs!$D$234=0,(F82*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",O82=\"E\",O82=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F82:G82)*1.5/Inputs!$D$256)*0.6,0))","v":1.0606104761904762},{"$f":"IF(OR($J82=\"T\",$K82=\"T\",O82=\"E\",O82=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F82:H82)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0606104761904762,0,78779.167894446495,0,78779.167894446495,{"$f":"0.05*T82*175*Inputs!$D$228*(1+0.0765)","v":1001.8564794528298},79781.02437389933,0.27,0.18,0.45]
[{"$f":"'School Resources'!A83","v":"0501000"},{"$f":"'School Resources'!B83","v":"Converse #1"},{"$f":"'School Resources'!C83","v":"0501055"},{"$f":"'School Resources'!D83","v":"Douglas High School"},{"$f":"'School Resources'!E83","v":"9-12"},{"$f":"'School Resources'!F83","v":0},{"$f":"'School Resources'!G83","v":0},{"$f":"'School Resources'!H83","v":522.2940000000001},{"$f":"'School Resources'!I83","v":522.2940000000001},{"$f":"'School Resources'!J83","v":"F"},{"$f":"'School Resources'!K83","v":"F"},{"$f":"'School Resources'!L83","v":0},{"$f":"'School Resources'!M83","v":0},{"$f":"'School Resources'!N83","v":0},{"$f":"'School Resources'!O83","v":"H"},{"$f":"'At-Risk'!S83","v":124},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",O83=\"M\",O83=\"H\"),0,IF(Inputs!$D$234=0,(F83*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",O83=\"E\",O83=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F83:G83)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J83=\"T\",$K83=\"T\",O83=\"E\",O83=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F83:H83)*1.5/Inputs!$D$260)*0.6,0))","v":1.4922685714285715},1.4922685714285715,0,0,110841.51907911626,110841.51907911626,{"$f":"0.05*T83*175*Inputs!$D$228*(1+0.0765)","v":1409.60227240018},112251.12135151644,0.372,0.248,0.62]
[{"$f":"'School Resources'!A84","v":"0502000"},{"$f":"'School Resources'!B84","v":"Converse #2"},{"$f":"'School Resources'!C84","v":"0502001"},{"$f":"'School Resources'!D84","v":"Boxelder Elementary"},{"$f":"'School Resources'!E84","v":"K-6"},{"$f":"'School Resources'!F84","v":3},{"$f":"'School Resources'!G84","v":0},{"$f":"'School Resources'!H84","v":0},{"$f":"'School Resources'!I84","v":3},{"$f":"'School Resources'!J84","v":"F"},{"$f":"'School Resources'!K84","v":"T"},{"$f":"'School Resources'!L84","v":0},{"$f":"'School Resources'!M84","v":0},{"$f":"'School Resources'!N84","v":0},{"$f":"'School Resources'!O84","v":"E"},{"$f":"'At-Risk'!S84","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",O84=\"M\",O84=\"H\"),0,IF(Inputs!$D$234=0,(F84*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",O84=\"E\",O84=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F84:G84)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J84=\"T\",$K84=\"T\",O84=\"E\",O84=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F84:H84)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T84*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A85","v":"0502000"},{"$f":"'School Resources'!B85","v":"Converse #2"},{"$f":"'School Resources'!C85","v":"0502004"},{"$f":"'School Resources'!D85","v":"Grant Elementary"},{"$f":"'School Resources'!E85","v":"K-4"},{"$f":"'School Resources'!F85","v":267.49099999999999},{"$f":"'School Resources'!G85","v":0},{"$f":"'School Resources'!H85","v":0},{"$f":"'School Resources'!I85","v":267.49099999999999},{"$f":"'School Resources'!J85","v":"F"},{"$f":"'School Resources'!K85","v":"F"},{"$f":"'School Resources'!L85","v":0},{"$f":"'School Resources'!M85","v":0},{"$f":"'School Resources'!N85","v":0},{"$f":"'School Resources'!O85","v":"E"},{"$f":"'At-Risk'!S85","v":92},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",O85=\"M\",O85=\"H\"),0,IF(Inputs!$D$234=0,(F85*1.5/Inputs!$D$253)*0.6,0))","v":0.83590937499999984},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",O85=\"E\",O85=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F85:G85)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J85=\"T\",$K85=\"T\",O85=\"E\",O85=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F85:H85)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.83590937499999984,62198.924088113345,0,0,62198.924088113345,{"$f":"0.05*T85*175*Inputs!$D$228*(1+0.0765)","v":789.60300919063764},62988.527097303981,0.27600000000000002,0.184,0.46]
[{"$f":"'School Resources'!A86","v":"0502000"},{"$f":"'School Resources'!B86","v":"Converse #2"},{"$f":"'School Resources'!C86","v":"0502007"},{"$f":"'School Resources'!D86","v":"Glenrock Intermediate School"},{"$f":"'School Resources'!E86","v":"5-6"},{"$f":"'School Resources'!F86","v":101.58966666666667},{"$f":"'School Resources'!G86","v":0},{"$f":"'School Resources'!H86","v":0},{"$f":"'School Resources'!I86","v":101.58966666666667},{"$f":"'School Resources'!J86","v":"F"},{"$f":"'School Resources'!K86","v":"F"},{"$f":"'School Resources'!L86","v":0},{"$f":"'School Resources'!M86","v":0},{"$f":"'School Resources'!N86","v":1},{"$f":"'School Resources'!O86","v":"E"},{"$f":"'At-Risk'!S86","v":29},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",O86=\"M\",O86=\"H\"),0,IF(Inputs!$D$234=0,(F86*1.5/Inputs!$D$253)*0.6,0))","v":0.31746770833333332},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",O86=\"E\",O86=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F86:G86)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J86=\"T\",$K86=\"T\",O86=\"E\",O86=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F86:H86)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.31746770833333332,23622.357257390864,0,0,23622.357257390864,{"$f":"0.05*T86*175*Inputs!$D$228*(1+0.0765)","v":299.88114180542084},23922.238399196285,8.7000000000000008E-2,5.8000000000000003E-2,0.14500000000000002]
[{"$f":"'School Resources'!A87","v":"0502000"},{"$f":"'School Resources'!B87","v":"Converse #2"},{"$f":"'School Resources'!C87","v":"0502050"},{"$f":"'School Resources'!D87","v":"Glenrock Middle School"},{"$f":"'School Resources'!E87","v":"7-8"},{"$f":"'School Resources'!F87","v":0},{"$f":"'School Resources'!G87","v":107.05499999999999},{"$f":"'School Resources'!H87","v":0},{"$f":"'School Resources'!I87","v":107.05499999999999},{"$f":"'School Resources'!J87","v":"F"},{"$f":"'School Resources'!K87","v":"F"},{"$f":"'School Resources'!L87","v":0},{"$f":"'School Resources'!M87","v":0},{"$f":"'School Resources'!N87","v":0},{"$f":"'School Resources'!O87","v":"M"},{"$f":"'At-Risk'!S87","v":33},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",O87=\"M\",O87=\"H\"),0,IF(Inputs!$D$234=0,(F87*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",O87=\"E\",O87=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F87:G87)*1.5/Inputs!$D$256)*0.6,0))","v":0.30587142857142852},{"$f":"IF(OR($J87=\"T\",$K87=\"T\",O87=\"E\",O87=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F87:H87)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.30587142857142852,0,22759.493236257902,0,22759.493236257902,{"$f":"0.05*T87*175*Inputs!$D$228*(1+0.0765)","v":288.92725413617859},23048.420490394081,9.9000000000000005E-2,6.6000000000000003E-2,0.16500000000000001]
[{"$f":"'School Resources'!A88","v":"0502000"},{"$f":"'School Resources'!B88","v":"Converse #2"},{"$f":"'School Resources'!C88","v":"0502055"},{"$f":"'School Resources'!D88","v":"Glenrock High School"},{"$f":"'School Resources'!E88","v":"9-12"},{"$f":"'School Resources'!F88","v":0},{"$f":"'School Resources'!G88","v":0},{"$f":"'School Resources'!H88","v":209.10466666666667},{"$f":"'School Resources'!I88","v":209.10466666666667},{"$f":"'School Resources'!J88","v":"F"},{"$f":"'School Resources'!K88","v":"F"},{"$f":"'School Resources'!L88","v":0},{"$f":"'School Resources'!M88","v":0},{"$f":"'School Resources'!N88","v":0},{"$f":"'School Resources'!O88","v":"H"},{"$f":"'At-Risk'!S88","v":78},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",O88=\"M\",O88=\"H\"),0,IF(Inputs!$D$234=0,(F88*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",O88=\"E\",O88=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F88:G88)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J88=\"T\",$K88=\"T\",O88=\"E\",O88=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F88:H88)*1.5/Inputs!$D$260)*0.6,0))","v":0.59744190476190484},0.59744190476190484,0,0,44454.871296716308,44454.871296716308,{"$f":"0.05*T88*175*Inputs!$D$228*(1+0.0765)","v":564.34577709645441},45019.217073812761,0.23400000000000001,0.156,0.39]
[{"$f":"'School Resources'!A89","v":"0601000"},{"$f":"'School Resources'!B89","v":"Crook #1"},{"$f":"'School Resources'!C89","v":"0601005"},{"$f":"'School Resources'!D89","v":"Moorcroft Elementary"},{"$f":"'School Resources'!E89","v":"K-6"},{"$f":"'School Resources'!F89","v":317.279},{"$f":"'School Resources'!G89","v":0},{"$f":"'School Resources'!H89","v":0},{"$f":"'School Resources'!I89","v":317.279},{"$f":"'School Resources'!J89","v":"F"},{"$f":"'School Resources'!K89","v":"F"},{"$f":"'School Resources'!L89","v":0},{"$f":"'School Resources'!M89","v":0},{"$f":"'School Resources'!N89","v":1},{"$f":"'School Resources'!O89","v":"E"},{"$f":"'At-Risk'!S89","v":153},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",O89=\"M\",O89=\"H\"),0,IF(Inputs!$D$234=0,(F89*1.5/Inputs!$D$253)*0.6,0))","v":0.99149687499999994},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",O89=\"E\",O89=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F89:G89)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J89=\"T\",$K89=\"T\",O89=\"E\",O89=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F89:H89)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.99149687499999994,74479.781396243823,0,0,74479.781396243823,{"$f":"0.05*T89*175*Inputs!$D$228*(1+0.0765)","v":936.57152260448527},75416.352918848308,0.45900000000000002,0.30599999999999999,0.76500000000000001]
[{"$f":"'School Resources'!A90","v":"0601000"},{"$f":"'School Resources'!B90","v":"Crook #1"},{"$f":"'School Resources'!C90","v":"0601007"},{"$f":"'School Resources'!D90","v":"Sundance Elementary"},{"$f":"'School Resources'!E90","v":"K-6"},{"$f":"'School Resources'!F90","v":206.834},{"$f":"'School Resources'!G90","v":0},{"$f":"'School Resources'!H90","v":0},{"$f":"'School Resources'!I90","v":206.834},{"$f":"'School Resources'!J90","v":"F"},{"$f":"'School Resources'!K90","v":"F"},{"$f":"'School Resources'!L90","v":0},{"$f":"'School Resources'!M90","v":0},{"$f":"'School Resources'!N90","v":1},{"$f":"'School Resources'!O90","v":"E"},{"$f":"'At-Risk'!S90","v":56},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",O90=\"M\",O90=\"H\"),0,IF(Inputs!$D$234=0,(F90*1.5/Inputs!$D$253)*0.6,0))","v":0.64635624999999997},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",O90=\"E\",O90=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F90:G90)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J90=\"T\",$K90=\"T\",O90=\"E\",O90=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F90:H90)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.64635624999999997,48553.327214567289,0,0,48553.327214567289,{"$f":"0.05*T90*175*Inputs!$D$228*(1+0.0765)","v":610.55044395114737},49163.877658518439,0.16800000000000001,0.112,0.28000000000000003]
[{"$f":"'School Resources'!A91","v":"0601000"},{"$f":"'School Resources'!B91","v":"Crook #1"},{"$f":"'School Resources'!C91","v":"0601048"},{"$f":"'School Resources'!D91","v":"Sundance Secondary School"},{"$f":"'School Resources'!E91","v":"7-12"},{"$f":"'School Resources'!F91","v":0},{"$f":"'School Resources'!G91","v":51.952333333333328},{"$f":"'School Resources'!H91","v":111.52033333333334},{"$f":"'School Resources'!I91","v":163.47266666666667},{"$f":"'School Resources'!J91","v":"F"},{"$f":"'School Resources'!K91","v":"F"},{"$f":"'School Resources'!L91","v":0},{"$f":"'School Resources'!M91","v":0},{"$f":"'School Resources'!N91","v":0},{"$f":"'School Resources'!O91","v":"H"},{"$f":"'At-Risk'!S91","v":38},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",O91=\"M\",O91=\"H\"),0,IF(Inputs!$D$234=0,(F91*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",O91=\"E\",O91=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F91:G91)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J91=\"T\",$K91=\"T\",O91=\"E\",O91=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F91:H91)*1.5/Inputs!$D$260)*0.6,0))","v":0.46706476190476187},0.46706476190476187,0,0,35085.215336211055,35085.215336211055,{"$f":"0.05*T91*175*Inputs!$D$228*(1+0.0765)","v":441.19105792647525},35526.406394137528,0.114,7.5999999999999998E-2,0.19]
[{"$f":"'School Resources'!A92","v":"0601000"},{"$f":"'School Resources'!B92","v":"Crook #1"},{"$f":"'School Resources'!C92","v":"0601049"},{"$f":"'School Resources'!D92","v":"Hulett School"},{"$f":"'School Resources'!E92","v":"K-12"},{"$f":"'School Resources'!F92","v":65.423000000000002},{"$f":"'School Resources'!G92","v":35.999999999999986},{"$f":"'School Resources'!H92","v":62.414000000000001},{"$f":"'School Resources'!I92","v":163.83699999999999},{"$f":"'School Resources'!J92","v":"F"},{"$f":"'School Resources'!K92","v":"F"},{"$f":"'School Resources'!L92","v":0},{"$f":"'School Resources'!M92","v":0},{"$f":"'School Resources'!N92","v":0},{"$f":"'School Resources'!O92","v":"H"},{"$f":"'At-Risk'!S92","v":68},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",O92=\"M\",O92=\"H\"),0,IF(Inputs!$D$234=0,(F92*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",O92=\"E\",O92=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F92:G92)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J92=\"T\",$K92=\"T\",O92=\"E\",O92=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F92:H92)*1.5/Inputs!$D$260)*0.6,0))","v":0.46810571428571424},0.46810571428571424,0,0,35163.410142197943,35163.410142197943,{"$f":"0.05*T92*175*Inputs!$D$228*(1+0.0765)","v":442.17434529829609},35605.584487496242,0.20400000000000001,0.13600000000000001,0.34]
[{"$f":"'School Resources'!A93","v":"0601000"},{"$f":"'School Resources'!B93","v":"Crook #1"},{"$f":"'School Resources'!C93","v":"0601058"},{"$f":"'School Resources'!D93","v":"Bear Lodge High School"},{"$f":"'School Resources'!E93","v":"8-12"},{"$f":"'School Resources'!F93","v":0},{"$f":"'School Resources'!G93","v":0},{"$f":"'School Resources'!H93","v":16.408666666666669},{"$f":"'School Resources'!I93","v":16.408666666666669},{"$f":"'School Resources'!J93","v":"T"},{"$f":"'School Resources'!K93","v":"T"},{"$f":"'School Resources'!L93","v":0},{"$f":"'School Resources'!M93","v":0},{"$f":"'School Resources'!N93","v":0},{"$f":"'School Resources'!O93","v":"H"},{"$f":"'At-Risk'!S93","v":11},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",O93=\"M\",O93=\"H\"),0,IF(Inputs!$D$234=0,(F93*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",O93=\"E\",O93=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F93:G93)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J93=\"T\",$K93=\"T\",O93=\"E\",O93=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F93:H93)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T93*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A94","v":"0601000"},{"$f":"'School Resources'!B94","v":"Crook #1"},{"$f":"'School Resources'!C94","v":"0601059"},{"$f":"'School Resources'!D94","v":"Moorcroft Secondary School"},{"$f":"'School Resources'!E94","v":"7-12"},{"$f":"'School Resources'!F94","v":0},{"$f":"'School Resources'!G94","v":96.488},{"$f":"'School Resources'!H94","v":152.65600000000001},{"$f":"'School Resources'!I94","v":249.14400000000001},{"$f":"'School Resources'!J94","v":"F"},{"$f":"'School Resources'!K94","v":"F"},{"$f":"'School Resources'!L94","v":0},{"$f":"'School Resources'!M94","v":0},{"$f":"'School Resources'!N94","v":0},{"$f":"'School Resources'!O94","v":"H"},{"$f":"'At-Risk'!S94","v":87},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",O94=\"M\",O94=\"H\"),0,IF(Inputs!$D$234=0,(F94*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",O94=\"E\",O94=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F94:G94)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J94=\"T\",$K94=\"T\",O94=\"E\",O94=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F94:H94)*1.5/Inputs!$D$260)*0.6,0))","v":0.71184000000000003},0.71184000000000003,0,0,53472.369833845631,53472.369833845631,{"$f":"0.05*T94*175*Inputs!$D$228*(1+0.0765)","v":672.40663027886683},54144.776464124494,0.26100000000000001,0.17400000000000002,0.43500000000000005]
[{"$f":"'School Resources'!A95","v":"0701000"},{"$f":"'School Resources'!B95","v":"Fremont #1"},{"$f":"'School Resources'!C95","v":"0701006"},{"$f":"'School Resources'!D95","v":"Jeffrey City Elementary"},{"$f":"'School Resources'!E95","v":"K-6"},{"$f":"'School Resources'!F95","v":2.4060000000000001},{"$f":"'School Resources'!G95","v":0},{"$f":"'School Resources'!H95","v":0},{"$f":"'School Resources'!I95","v":2.4060000000000001},{"$f":"'School Resources'!J95","v":"F"},{"$f":"'School Resources'!K95","v":"T"},{"$f":"'School Resources'!L95","v":0},{"$f":"'School Resources'!M95","v":0},{"$f":"'School Resources'!N95","v":0},{"$f":"'School Resources'!O95","v":"E"},{"$f":"'At-Risk'!S95","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",O95=\"M\",O95=\"H\"),0,IF(Inputs!$D$234=0,(F95*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",O95=\"E\",O95=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F95:G95)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J95=\"T\",$K95=\"T\",O95=\"E\",O95=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F95:H95)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T95*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A96","v":"0701000"},{"$f":"'School Resources'!B96","v":"Fremont #1"},{"$f":"'School Resources'!C96","v":"0701008"},{"$f":"'School Resources'!D96","v":"Gannett Peak Elementary"},{"$f":"'School Resources'!E96","v":"K-3"},{"$f":"'School Resources'!F96","v":552.23599999999999},{"$f":"'School Resources'!G96","v":0},{"$f":"'School Resources'!H96","v":0},{"$f":"'School Resources'!I96","v":552.23599999999999},{"$f":"'School Resources'!J96","v":"F"},{"$f":"'School Resources'!K96","v":"F"},{"$f":"'School Resources'!L96","v":0},{"$f":"'School Resources'!M96","v":0},{"$f":"'School Resources'!N96","v":0},{"$f":"'School Resources'!O96","v":"E"},{"$f":"'At-Risk'!S96","v":211},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",O96=\"M\",O96=\"H\"),0,IF(Inputs!$D$234=0,(F96*1.5/Inputs!$D$253)*0.6,0))","v":1.7257374999999999},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",O96=\"E\",O96=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F96:G96)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J96=\"T\",$K96=\"T\",O96=\"E\",O96=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F96:H96)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.7257374999999999,133115.11258876923,0,0,133115.11258876923,{"$f":"0.05*T96*175*Inputs!$D$228*(1+0.0765)","v":1630.1378640156156},134745.25045278485,0.63300000000000001,0.42199999999999999,1.0549999999999999]
[{"$f":"'School Resources'!A97","v":"0701000"},{"$f":"'School Resources'!B97","v":"Fremont #1"},{"$f":"'School Resources'!C97","v":"0701009"},{"$f":"'School Resources'!D97","v":"Baldwin Creek Elementary"},{"$f":"'School Resources'!E97","v":"4-5"},{"$f":"'School Resources'!F97","v":266.80899999999997},{"$f":"'School Resources'!G97","v":0},{"$f":"'School Resources'!H97","v":0},{"$f":"'School Resources'!I97","v":266.80899999999997},{"$f":"'School Resources'!J97","v":"F"},{"$f":"'School Resources'!K97","v":"F"},{"$f":"'School Resources'!L97","v":0},{"$f":"'School Resources'!M97","v":0},{"$f":"'School Resources'!N97","v":0},{"$f":"'School Resources'!O97","v":"E"},{"$f":"'At-Risk'!S97","v":100},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",O97=\"M\",O97=\"H\"),0,IF(Inputs!$D$234=0,(F97*1.5/Inputs!$D$253)*0.6,0))","v":0.83377812499999993},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",O97=\"E\",O97=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F97:G97)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J97=\"T\",$K97=\"T\",O97=\"E\",O97=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F97:H97)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.83377812499999993,64313.645026215112,0,0,64313.645026215112,{"$f":"0.05*T97*175*Inputs!$D$228*(1+0.0765)","v":787.58982275719507},65101.234848972308,0.3,0.2,0.5]
[{"$f":"'School Resources'!A98","v":"0701000"},{"$f":"'School Resources'!B98","v":"Fremont #1"},{"$f":"'School Resources'!C98","v":"0701050"},{"$f":"'School Resources'!D98","v":"Lander Middle School"},{"$f":"'School Resources'!E98","v":"6-8"},{"$f":"'School Resources'!F98","v":0},{"$f":"'School Resources'!G98","v":368.495},{"$f":"'School Resources'!H98","v":0},{"$f":"'School Resources'!I98","v":368.495},{"$f":"'School Resources'!J98","v":"F"},{"$f":"'School Resources'!K98","v":"F"},{"$f":"'School Resources'!L98","v":0},{"$f":"'School Resources'!M98","v":0},{"$f":"'School Resources'!N98","v":0},{"$f":"'School Resources'!O98","v":"M"},{"$f":"'At-Risk'!S98","v":140},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",O98=\"M\",O98=\"H\"),0,IF(Inputs!$D$234=0,(F98*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",O98=\"E\",O98=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F98:G98)*1.5/Inputs!$D$256)*0.6,0))","v":1.0528428571428572},{"$f":"IF(OR($J98=\"T\",$K98=\"T\",O98=\"E\",O98=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F98:H98)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0528428571428572,0,81211.247635780601,0,81211.247635780601,{"$f":"0.05*T98*175*Inputs!$D$228*(1+0.0765)","v":994.51915849713816},82205.766794277733,0.42,0.28000000000000003,0.7]
[{"$f":"'School Resources'!A99","v":"0701000"},{"$f":"'School Resources'!B99","v":"Fremont #1"},{"$f":"'School Resources'!C99","v":"0701055"},{"$f":"'School Resources'!D99","v":"Lander Valley High School"},{"$f":"'School Resources'!E99","v":"9-12"},{"$f":"'School Resources'!F99","v":0},{"$f":"'School Resources'!G99","v":0},{"$f":"'School Resources'!H99","v":468.73933333333332},{"$f":"'School Resources'!I99","v":468.73933333333332},{"$f":"'School Resources'!J99","v":"F"},{"$f":"'School Resources'!K99","v":"F"},{"$f":"'School Resources'!L99","v":0},{"$f":"'School Resources'!M99","v":0},{"$f":"'School Resources'!N99","v":0},{"$f":"'School Resources'!O99","v":"H"},{"$f":"'At-Risk'!S99","v":140},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",O99=\"M\",O99=\"H\"),0,IF(Inputs!$D$234=0,(F99*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",O99=\"E\",O99=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F99:G99)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J99=\"T\",$K99=\"T\",O99=\"E\",O99=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F99:H99)*1.5/Inputs!$D$260)*0.6,0))","v":1.3392552380952381},1.3392552380952381,0,0,103303.72481570723,103303.72481570723,{"$f":"0.05*T99*175*Inputs!$D$228*(1+0.0765)","v":1265.0653260998827},104568.79014180711,0.42,0.28000000000000003,0.7]
[{"$f":"'School Resources'!A100","v":"0701000"},{"$f":"'School Resources'!B100","v":"Fremont #1"},{"$f":"'School Resources'!C100","v":"0701056"},{"$f":"'School Resources'!D100","v":"Pathfinder High School"},{"$f":"'School Resources'!E100","v":"9-12"},{"$f":"'School Resources'!F100","v":0},{"$f":"'School Resources'!G100","v":0},{"$f":"'School Resources'!H100","v":29.48833333333333},{"$f":"'School Resources'!I100","v":29.48833333333333},{"$f":"'School Resources'!J100","v":"T"},{"$f":"'School Resources'!K100","v":"T"},{"$f":"'School Resources'!L100","v":0},{"$f":"'School Resources'!M100","v":0},{"$f":"'School Resources'!N100","v":0},{"$f":"'School Resources'!O100","v":"H"},{"$f":"'At-Risk'!S100","v":24},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",O100=\"M\",O100=\"H\"),0,IF(Inputs!$D$234=0,(F100*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",O100=\"E\",O100=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F100:G100)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J100=\"T\",$K100=\"T\",O100=\"E\",O100=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F100:H100)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T100*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A101","v":"0702000"},{"$f":"'School Resources'!B101","v":"Fremont #2"},{"$f":"'School Resources'!C101","v":"0702001"},{"$f":"'School Resources'!D101","v":"Dubois Elementary"},{"$f":"'School Resources'!E101","v":"K-5"},{"$f":"'School Resources'!F101","v":75.271999999999991},{"$f":"'School Resources'!G101","v":0},{"$f":"'School Resources'!H101","v":0},{"$f":"'School Resources'!I101","v":75.271999999999991},{"$f":"'School Resources'!J101","v":"F"},{"$f":"'School Resources'!K101","v":"F"},{"$f":"'School Resources'!L101","v":0},{"$f":"'School Resources'!M101","v":0},{"$f":"'School Resources'!N101","v":0},{"$f":"'School Resources'!O101","v":"E"},{"$f":"'At-Risk'!S101","v":30},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",O101=\"M\",O101=\"H\"),0,IF(Inputs!$D$234=0,(F101*1.5/Inputs!$D$253)*0.6,0))","v":0.23522499999999996},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",O101=\"E\",O101=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F101:G101)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J101=\"T\",$K101=\"T\",O101=\"E\",O101=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F101:H101)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.23522499999999996,17901.235828637331,0,0,17901.235828637331,{"$f":"0.05*T101*175*Inputs!$D$228*(1+0.0765)","v":222.19438301773772},18123.430211655068,0.09,0.06,0.15]
[{"$f":"'School Resources'!A102","v":"0702000"},{"$f":"'School Resources'!B102","v":"Fremont #2"},{"$f":"'School Resources'!C102","v":"0702050"},{"$f":"'School Resources'!D102","v":"Dubois Middle School"},{"$f":"'School Resources'!E102","v":"6-8"},{"$f":"'School Resources'!F102","v":0},{"$f":"'School Resources'!G102","v":39.366999999999997},{"$f":"'School Resources'!H102","v":0},{"$f":"'School Resources'!I102","v":39.366999999999997},{"$f":"'School Resources'!J102","v":"F"},{"$f":"'School Resources'!K102","v":"T"},{"$f":"'School Resources'!L102","v":0},{"$f":"'School Resources'!M102","v":0},{"$f":"'School Resources'!N102","v":0},{"$f":"'School Resources'!O102","v":"M"},{"$f":"'At-Risk'!S102","v":11},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",O102=\"M\",O102=\"H\"),0,IF(Inputs!$D$234=0,(F102*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",O102=\"E\",O102=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F102:G102)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J102=\"T\",$K102=\"T\",O102=\"E\",O102=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F102:H102)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T102*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A103","v":"0702000"},{"$f":"'School Resources'!B103","v":"Fremont #2"},{"$f":"'School Resources'!C103","v":"0702055"},{"$f":"'School Resources'!D103","v":"Dubois High School"},{"$f":"'School Resources'!E103","v":"9-12"},{"$f":"'School Resources'!F103","v":0},{"$f":"'School Resources'!G103","v":0},{"$f":"'School Resources'!H103","v":46.206333333333333},{"$f":"'School Resources'!I103","v":46.206333333333333},{"$f":"'School Resources'!J103","v":"F"},{"$f":"'School Resources'!K103","v":"T"},{"$f":"'School Resources'!L103","v":0},{"$f":"'School Resources'!M103","v":0},{"$f":"'School Resources'!N103","v":0},{"$f":"'School Resources'!O103","v":"H"},{"$f":"'At-Risk'!S103","v":15},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",O103=\"M\",O103=\"H\"),0,IF(Inputs!$D$234=0,(F103*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",O103=\"E\",O103=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F103:G103)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J103=\"T\",$K103=\"T\",O103=\"E\",O103=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F103:H103)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T103*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A104","v":"0706000"},{"$f":"'School Resources'!B104","v":"Fremont #6"},{"$f":"'School Resources'!C104","v":"0706001"},{"$f":"'School Resources'!D104","v":"Crowheart Elementary"},{"$f":"'School Resources'!E104","v":"P-3"},{"$f":"'School Resources'!F104","v":4.3506666666666671},{"$f":"'School Resources'!G104","v":0},{"$f":"'School Resources'!H104","v":0},{"$f":"'School Resources'!I104","v":4.3506666666666671},{"$f":"'School Resources'!J104","v":"F"},{"$f":"'School Resources'!K104","v":"T"},{"$f":"'School Resources'!L104","v":0},{"$f":"'School Resources'!M104","v":0},{"$f":"'School Resources'!N104","v":0},{"$f":"'School Resources'!O104","v":"E"},{"$f":"'At-Risk'!S104","v":1},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",O104=\"M\",O104=\"H\"),0,IF(Inputs!$D$234=0,(F104*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",O104=\"E\",O104=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F104:G104)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J104=\"T\",$K104=\"T\",O104=\"E\",O104=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F104:H104)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T104*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A105","v":"0706000"},{"$f":"'School Resources'!B105","v":"Fremont #6"},{"$f":"'School Resources'!C105","v":"0706002"},{"$f":"'School Resources'!D105","v":"Wind River Elementary"},{"$f":"'School Resources'!E105","v":"P-5"},{"$f":"'School Resources'!F105","v":165.66400000000002},{"$f":"'School Resources'!G105","v":0},{"$f":"'School Resources'!H105","v":0},{"$f":"'School Resources'!I105","v":165.66400000000002},{"$f":"'School Resources'!J105","v":"F"},{"$f":"'School Resources'!K105","v":"F"},{"$f":"'School Resources'!L105","v":0},{"$f":"'School Resources'!M105","v":0},{"$f":"'School Resources'!N105","v":0},{"$f":"'School Resources'!O105","v":"E"},{"$f":"'At-Risk'!S105","v":78},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",O105=\"M\",O105=\"H\"),0,IF(Inputs!$D$234=0,(F105*1.5/Inputs!$D$253)*0.6,0))","v":0.51770000000000005},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",O105=\"E\",O105=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F105:G105)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J105=\"T\",$K105=\"T\",O105=\"E\",O105=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F105:H105)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.51770000000000005,37920.065002191943,0,0,37920.065002191943,{"$f":"0.05*T105*175*Inputs!$D$228*(1+0.0765)","v":489.02128637807562},38409.086288570019,0.23400000000000001,0.156,0.39]
[{"$f":"'School Resources'!A106","v":"0706000"},{"$f":"'School Resources'!B106","v":"Fremont #6"},{"$f":"'School Resources'!C106","v":"0706050"},{"$f":"'School Resources'!D106","v":"Wind River Middle School"},{"$f":"'School Resources'!E106","v":"6-8"},{"$f":"'School Resources'!F106","v":0},{"$f":"'School Resources'!G106","v":93.775000000000006},{"$f":"'School Resources'!H106","v":0},{"$f":"'School Resources'!I106","v":93.775000000000006},{"$f":"'School Resources'!J106","v":"F"},{"$f":"'School Resources'!K106","v":"F"},{"$f":"'School Resources'!L106","v":0},{"$f":"'School Resources'!M106","v":0},{"$f":"'School Resources'!N106","v":0},{"$f":"'School Resources'!O106","v":"M"},{"$f":"'At-Risk'!S106","v":48},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",O106=\"M\",O106=\"H\"),0,IF(Inputs!$D$234=0,(F106*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",O106=\"E\",O106=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F106:G106)*1.5/Inputs!$D$256)*0.6,0))","v":0.26792857142857146},{"$f":"IF(OR($J106=\"T\",$K106=\"T\",O106=\"E\",O106=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F106:H106)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.26792857142857146,0,19625.012255197711,0,19625.012255197711,{"$f":"0.05*T106*175*Inputs!$D$228*(1+0.0765)","v":253.08629448993648},19878.098549687649,0.14400000000000002,9.6000000000000002E-2,0.24000000000000002]
[{"$f":"'School Resources'!A107","v":"0706000"},{"$f":"'School Resources'!B107","v":"Fremont #6"},{"$f":"'School Resources'!C107","v":"0706056"},{"$f":"'School Resources'!D107","v":"Wind River High School"},{"$f":"'School Resources'!E107","v":"9-12"},{"$f":"'School Resources'!F107","v":0},{"$f":"'School Resources'!G107","v":0},{"$f":"'School Resources'!H107","v":120.03766666666667},{"$f":"'School Resources'!I107","v":120.03766666666667},{"$f":"'School Resources'!J107","v":"F"},{"$f":"'School Resources'!K107","v":"F"},{"$f":"'School Resources'!L107","v":0},{"$f":"'School Resources'!M107","v":0},{"$f":"'School Resources'!N107","v":0},{"$f":"'School Resources'!O107","v":"H"},{"$f":"'At-Risk'!S107","v":59},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",O107=\"M\",O107=\"H\"),0,IF(Inputs!$D$234=0,(F107*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",O107=\"E\",O107=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F107:G107)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J107=\"T\",$K107=\"T\",O107=\"E\",O107=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F107:H107)*1.5/Inputs!$D$260)*0.6,0))","v":0.34296476190476188},{"$f":"SUM(Q107:S107)","v":0.34296476190476188},{"$f":"Q107*VLOOKUP($A107,Salaries,35)","v":0},{"$f":"R107*VLOOKUP($A107,Salaries,35)","v":0},{"$f":"S107*VLOOKUP($A107,Salaries,35)","v":25121.201593374255},{"$f":"SUM(U107:W107)","v":25121.201593374255},{"$f":"0.05*T107*175*Inputs!$D$228*(1+0.0765)","v":323.965750529297},{"$f":"SUM(X107:Y107)","v":25445.167343903551},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,(0.09/30)*P107)","v":0.17699999999999999},{"$f":"IF(OR($J107=\"T\",$K107=\"T\"),0,(0.06/30)*P107)","v":0.11800000000000001},{"$f":"SUM(AA107:AB107)","v":0.29499999999999998}]
[{"$f":"'School Resources'!A108","v":"0714000"},{"$f":"'School Resources'!B108","v":"Fremont #14"},{"$f":"'School Resources'!C108","v":"0714001"},{"$f":"'School Resources'!D108","v":"Wyoming Indian Elementary"},{"$f":"'School Resources'!E108","v":"P-5"},{"$f":"'School Resources'!F108","v":318.79866666666669},{"$f":"'School Resources'!G108","v":0},{"$f":"'School Resources'!H108","v":0},{"$f":"'School Resources'!I108","v":318.79866666666669},{"$f":"'School Resources'!J108","v":"F"},{"$f":"'School Resources'!K108","v":"F"},{"$f":"'School Resources'!L108","v":0},{"$f":"'School Resources'!M108","v":0},{"$f":"'School Resources'!N108","v":0},{"$f":"'School Resources'!O108","v":"E"},{"$f":"'At-Risk'!S108","v":243},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",O108=\"M\",O108=\"H\"),0,IF(Inputs!$D$234=0,(F108*1.5/Inputs!$D$253)*0.6,0))","v":0.99624583333333327},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",O108=\"E\",O108=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F108:G108)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J108=\"T\",$K108=\"T\",O108=\"E\",O108=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F108:H108)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.99624583333333327,75182.000931956485,0,0,75182.000931956485,{"$f":"0.05*T108*175*Inputs!$D$228*(1+0.0765)","v":941.05740576678511},76123.058337723269,0.72899999999999998,0.48599999999999999,1.2149999999999999]
[{"$f":"'School Resources'!A109","v":"0714000"},{"$f":"'School Resources'!B109","v":"Fremont #14"},{"$f":"'School Resources'!C109","v":"0714050"},{"$f":"'School Resources'!D109","v":"Wyoming Indian Middle School"},{"$f":"'School Resources'!E109","v":"6-8"},{"$f":"'School Resources'!F109","v":0},{"$f":"'School Resources'!G109","v":150.983},{"$f":"'School Resources'!H109","v":0},{"$f":"'School Resources'!I109","v":150.983},{"$f":"'School Resources'!J109","v":"F"},{"$f":"'School Resources'!K109","v":"F"},{"$f":"'School Resources'!L109","v":0},{"$f":"'School Resources'!M109","v":0},{"$f":"'School Resources'!N109","v":0},{"$f":"'School Resources'!O109","v":"M"},{"$f":"'At-Risk'!S109","v":133},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",O109=\"M\",O109=\"H\"),0,IF(Inputs!$D$234=0,(F109*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",O109=\"E\",O109=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F109:G109)*1.5/Inputs!$D$256)*0.6,0))","v":0.43137999999999999},{"$f":"IF(OR($J109=\"T\",$K109=\"T\",O109=\"E\",O109=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F109:H109)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.43137999999999999,0,32554.225550448027,0,32554.225550448027,{"$f":"0.05*T109*175*Inputs!$D$228*(1+0.0765)","v":407.4831031828748},32961.7086536309,0.39900000000000002,0.26600000000000001,0.66500000000000004]
[{"$f":"'School Resources'!A110","v":"0714000"},{"$f":"'School Resources'!B110","v":"Fremont #14"},{"$f":"'School Resources'!C110","v":"0714055"},{"$f":"'School Resources'!D110","v":"Wyoming Indian High School"},{"$f":"'School Resources'!E110","v":"9-12"},{"$f":"'School Resources'!F110","v":0},{"$f":"'School Resources'!G110","v":0},{"$f":"'School Resources'!H110","v":148.886},{"$f":"'School Resources'!I110","v":148.886},{"$f":"'School Resources'!J110","v":"F"},{"$f":"'School Resources'!K110","v":"F"},{"$f":"'School Resources'!L110","v":0},{"$f":"'School Resources'!M110","v":0},{"$f":"'School Resources'!N110","v":0},{"$f":"'School Resources'!O110","v":"H"},{"$f":"'At-Risk'!S110","v":120},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",O110=\"M\",O110=\"H\"),0,IF(Inputs!$D$234=0,(F110*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",O110=\"E\",O110=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F110:G110)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J110=\"T\",$K110=\"T\",O110=\"E\",O110=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F110:H110)*1.5/Inputs!$D$260)*0.6,0))","v":0.42538857142857139},0.42538857142857139,0,0,32102.080534258857,32102.080534258857,{"$f":"0.05*T110*175*Inputs!$D$228*(1+0.0765)","v":401.82357815439809},32503.904112413256,0.36,0.24,0.6]
[{"$f":"'School Resources'!A111","v":"0721000"},{"$f":"'School Resources'!B111","v":"Fremont #21"},{"$f":"'School Resources'!C111","v":"0721001"},{"$f":"'School Resources'!D111","v":"Ft. Washakie Elementary"},{"$f":"'School Resources'!E111","v":"P-6"},{"$f":"'School Resources'!F111","v":353.56199999999995},{"$f":"'School Resources'!G111","v":0},{"$f":"'School Resources'!H111","v":0},{"$f":"'School Resources'!I111","v":353.56199999999995},{"$f":"'School Resources'!J111","v":"F"},{"$f":"'School Resources'!K111","v":"F"},{"$f":"'School Resources'!L111","v":0},{"$f":"'School Resources'!M111","v":0},{"$f":"'School Resources'!N111","v":1},{"$f":"'School Resources'!O111","v":"E"},{"$f":"'At-Risk'!S111","v":270.96272499999998},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",O111=\"M\",O111=\"H\"),0,IF(Inputs!$D$234=0,(F111*1.5/Inputs!$D$253)*0.6,0))","v":1.1048812499999998},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",O111=\"E\",O111=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F111:G111)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J111=\"T\",$K111=\"T\",O111=\"E\",O111=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F111:H111)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1048812499999998,82505.149387155907,0,0,82505.149387155907,{"$f":"0.05*T111*175*Inputs!$D$228*(1+0.0765)","v":1043.6748119953952},83548.824199151306,0.81288817499999999,0.54192544999999992,1.3548136249999998]
[{"$f":"'School Resources'!A112","v":"0721000"},{"$f":"'School Resources'!B112","v":"Fremont #21"},{"$f":"'School Resources'!C112","v":"0721050"},{"$f":"'School Resources'!D112","v":"Ft. Washakie Middle School"},{"$f":"'School Resources'!E112","v":"7-8"},{"$f":"'School Resources'!F112","v":0},{"$f":"'School Resources'!G112","v":75.615666666666669},{"$f":"'School Resources'!H112","v":0},{"$f":"'School Resources'!I112","v":75.615666666666669},{"$f":"'School Resources'!J112","v":"F"},{"$f":"'School Resources'!K112","v":"F"},{"$f":"'School Resources'!L112","v":0},{"$f":"'School Resources'!M112","v":0},{"$f":"'School Resources'!N112","v":0},{"$f":"'School Resources'!O112","v":"M"},{"$f":"'At-Risk'!S112","v":65.71396},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",O112=\"M\",O112=\"H\"),0,IF(Inputs!$D$234=0,(F112*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",O112=\"E\",O112=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F112:G112)*1.5/Inputs!$D$256)*0.6,0))","v":0.21604476190476193},{"$f":"IF(OR($J112=\"T\",$K112=\"T\",O112=\"E\",O112=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F112:H112)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.21604476190476193,0,16132.779296657369,0,16132.779296657369,{"$f":"0.05*T112*175*Inputs!$D$228*(1+0.0765)","v":204.07666096563983},16336.855957623009,0.19714187999999999,0.13142792,0.32856980000000002]
[{"$f":"'School Resources'!A113","v":"0721000"},{"$f":"'School Resources'!B113","v":"Fremont #21"},{"$f":"'School Resources'!C113","v":"0721056"},{"$f":"'School Resources'!D113","v":"Ft. Washakie High School"},{"$f":"'School Resources'!E113","v":"9-12"},{"$f":"'School Resources'!F113","v":0},{"$f":"'School Resources'!G113","v":0},{"$f":"'School Resources'!H113","v":51.886666666666663},{"$f":"'School Resources'!I113","v":51.886666666666663},{"$f":"'School Resources'!J113","v":"F"},{"$f":"'School Resources'!K113","v":"F"},{"$f":"'School Resources'!L113","v":0},{"$f":"'School Resources'!M113","v":0},{"$f":"'School Resources'!N113","v":0},{"$f":"'School Resources'!O113","v":"H"},{"$f":"'At-Risk'!S113","v":55.749714999999995},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",O113=\"M\",O113=\"H\"),0,IF(Inputs!$D$234=0,(F113*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",O113=\"E\",O113=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F113:G113)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J113=\"T\",$K113=\"T\",O113=\"E\",O113=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F113:H113)*1.5/Inputs!$D$260)*0.6,0))","v":0.14824761904761904},0.14824761904761904,0,0,11070.141660756746,11070.141660756746,{"$f":"0.05*T113*175*Inputs!$D$228*(1+0.0765)","v":140.03523540497116},11210.176896161718,0.16724914499999999,0.11149943,0.278748575]
[{"$f":"'School Resources'!A114","v":"0724000"},{"$f":"'School Resources'!B114","v":"Fremont #24"},{"$f":"'School Resources'!C114","v":"0724001"},{"$f":"'School Resources'!D114","v":"Shoshoni Elementary"},{"$f":"'School Resources'!E114","v":"P-6"},{"$f":"'School Resources'!F114","v":192.44499999999999},{"$f":"'School Resources'!G114","v":0},{"$f":"'School Resources'!H114","v":0},{"$f":"'School Resources'!I114","v":192.44499999999999},{"$f":"'School Resources'!J114","v":"F"},{"$f":"'School Resources'!K114","v":"F"},{"$f":"'School Resources'!L114","v":0},{"$f":"'School Resources'!M114","v":0},{"$f":"'School Resources'!N114","v":1},{"$f":"'School Resources'!O114","v":"E"},{"$f":"'At-Risk'!S114","v":67},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",O114=\"M\",O114=\"H\"),0,IF(Inputs!$D$234=0,(F114*1.5/Inputs!$D$253)*0.6,0))","v":0.60139062500000007},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",O114=\"E\",O114=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F114:G114)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J114=\"T\",$K114=\"T\",O114=\"E\",O114=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F114:H114)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.60139062500000007,42715.680826059302,0,0,42715.680826059302,{"$f":"0.05*T114*175*Inputs!$D$228*(1+0.0765)","v":568.07575246902638},43283.75657852833,0.20100000000000001,0.13400000000000001,0.33500000000000002]
[{"$f":"'School Resources'!A115","v":"0724000"},{"$f":"'School Resources'!B115","v":"Fremont #24"},{"$f":"'School Resources'!C115","v":"0724050"},{"$f":"'School Resources'!D115","v":"Shoshoni Junior High School"},{"$f":"'School Resources'!E115","v":"7-8"},{"$f":"'School Resources'!F115","v":0},{"$f":"'School Resources'!G115","v":58.641666666666666},{"$f":"'School Resources'!H115","v":0},{"$f":"'School Resources'!I115","v":58.641666666666666},{"$f":"'School Resources'!J115","v":"F"},{"$f":"'School Resources'!K115","v":"F"},{"$f":"'School Resources'!L115","v":0},{"$f":"'School Resources'!M115","v":0},{"$f":"'School Resources'!N115","v":0},{"$f":"'School Resources'!O115","v":"M"},{"$f":"'At-Risk'!S115","v":14},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",O115=\"M\",O115=\"H\"),0,IF(Inputs!$D$234=0,(F115*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",O115=\"E\",O115=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F115:G115)*1.5/Inputs!$D$256)*0.6,0))","v":0.16754761904761903},{"$f":"IF(OR($J115=\"T\",$K115=\"T\",O115=\"E\",O115=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F115:H115)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.16754761904761903,0,11900.602239026037,0,11900.602239026037,{"$f":"0.05*T115*175*Inputs!$D$228*(1+0.0765)","v":158.26608498406495},12058.868324010102,4.2000000000000003E-2,2.8000000000000001E-2,7.0000000000000007E-2]
[{"$f":"'School Resources'!A116","v":"0724000"},{"$f":"'School Resources'!B116","v":"Fremont #24"},{"$f":"'School Resources'!C116","v":"0724055"},{"$f":"'School Resources'!D116","v":"Shoshoni High School"},{"$f":"'School Resources'!E116","v":"9-12"},{"$f":"'School Resources'!F116","v":0},{"$f":"'School Resources'!G116","v":0},{"$f":"'School Resources'!H116","v":108.905},{"$f":"'School Resources'!I116","v":108.905},{"$f":"'School Resources'!J116","v":"F"},{"$f":"'School Resources'!K116","v":"F"},{"$f":"'School Resources'!L116","v":0},{"$f":"'School Resources'!M116","v":0},{"$f":"'School Resources'!N116","v":0},{"$f":"'School Resources'!O116","v":"H"},{"$f":"'At-Risk'!S116","v":40},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",O116=\"M\",O116=\"H\"),0,IF(Inputs!$D$234=0,(F116*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",O116=\"E\",O116=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F116:G116)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J116=\"T\",$K116=\"T\",O116=\"E\",O116=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F116:H116)*1.5/Inputs!$D$260)*0.6,0))","v":0.31115714285714285},0.31115714285714285,0,0,22100.925169949649,22100.925169949649,{"$f":"0.05*T116*175*Inputs!$D$228*(1+0.0765)","v":293.92015890617472},22394.845328855823,0.12,0.08,0.2]
[{"$f":"'School Resources'!A117","v":"0725000"},{"$f":"'School Resources'!B117","v":"Fremont #25"},{"$f":"'School Resources'!C117","v":"0725001"},{"$f":"'School Resources'!D117","v":"Ashgrove Elementary"},{"$f":"'School Resources'!E117","v":"K-2"},{"$f":"'School Resources'!F117","v":218.70799999999997},{"$f":"'School Resources'!G117","v":0},{"$f":"'School Resources'!H117","v":0},{"$f":"'School Resources'!I117","v":218.70799999999997},{"$f":"'School Resources'!J117","v":"F"},{"$f":"'School Resources'!K117","v":"F"},{"$f":"'School Resources'!L117","v":0},{"$f":"'School Resources'!M117","v":0},{"$f":"'School Resources'!N117","v":0},{"$f":"'School Resources'!O117","v":"E"},{"$f":"'At-Risk'!S117","v":112},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",O117=\"M\",O117=\"H\"),0,IF(Inputs!$D$234=0,(F117*1.5/Inputs!$D$253)*0.6,0))","v":0.68346249999999997},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",O117=\"E\",O117=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F117:G117)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J117=\"T\",$K117=\"T\",O117=\"E\",O117=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F117:H117)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.68346249999999997,50627.086219514575,0,0,50627.086219514575,{"$f":"0.05*T117*175*Inputs!$D$228*(1+0.0765)","v":645.60114147416539},51272.687360988741,0.33600000000000002,0.224,0.56000000000000005]
[{"$f":"'School Resources'!A118","v":"0725000"},{"$f":"'School Resources'!B118","v":"Fremont #25"},{"$f":"'School Resources'!C118","v":"0725003"},{"$f":"'School Resources'!D118","v":"Jackson Elementary"},{"$f":"'School Resources'!E118","v":"K-2"},{"$f":"'School Resources'!F118","v":171.786},{"$f":"'School Resources'!G118","v":0},{"$f":"'School Resources'!H118","v":0},{"$f":"'School Resources'!I118","v":171.786},{"$f":"'School Resources'!J118","v":"F"},{"$f":"'School Resources'!K118","v":"F"},{"$f":"'School Resources'!L118","v":0},{"$f":"'School Resources'!M118","v":0},{"$f":"'School Resources'!N118","v":0},{"$f":"'School Resources'!O118","v":"E"},{"$f":"'At-Risk'!S118","v":77},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",O118=\"M\",O118=\"H\"),0,IF(Inputs!$D$234=0,(F118*1.5/Inputs!$D$253)*0.6,0))","v":0.53683124999999987},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",O118=\"E\",O118=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F118:G118)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J118=\"T\",$K118=\"T\",O118=\"E\",O118=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F118:H118)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.53683124999999987,39765.461863788842,0,0,39765.461863788842,{"$f":"0.05*T118*175*Inputs!$D$228*(1+0.0765)","v":507.09273409880285},40272.554597887647,0.23100000000000001,0.154,0.38500000000000001]
[{"$f":"'School Resources'!A119","v":"0725000"},{"$f":"'School Resources'!B119","v":"Fremont #25"},{"$f":"'School Resources'!C119","v":"0725005"},{"$f":"'School Resources'!D119","v":"Aspen Park Elementary"},{"$f":"'School Resources'!E119","v":"K-2"},{"$f":"'School Resources'!F119","v":289.02800000000002},{"$f":"'School Resources'!G119","v":0},{"$f":"'School Resources'!H119","v":0},{"$f":"'School Resources'!I119","v":289.02800000000002},{"$f":"'School Resources'!J119","v":"F"},{"$f":"'School Resources'!K119","v":"F"},{"$f":"'School Resources'!L119","v":0},{"$f":"'School Resources'!M119","v":0},{"$f":"'School Resources'!N119","v":0},{"$f":"'School Resources'!O119","v":"E"},{"$f":"'At-Risk'!S119","v":177},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",O119=\"M\",O119=\"H\"),0,IF(Inputs!$D$234=0,(F119*1.5/Inputs!$D$253)*0.6,0))","v":0.90321249999999997},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",O119=\"E\",O119=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F119:G119)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J119=\"T\",$K119=\"T\",O119=\"E\",O119=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F119:H119)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.90321249999999997,66904.939352258996,0,0,66904.939352258996,{"$f":"0.05*T119*175*Inputs!$D$228*(1+0.0765)","v":853.17778370244855},67758.117135961438,0.53100000000000003,0.35399999999999998,0.88500000000000001]
[{"$f":"'School Resources'!A120","v":"0725000"},{"$f":"'School Resources'!B120","v":"Fremont #25"},{"$f":"'School Resources'!C120","v":"0725007"},{"$f":"'School Resources'!D120","v":"Rendezvous Elementary"},{"$f":"'School Resources'!E120","v":"3-5"},{"$f":"'School Resources'!F120","v":590.88200000000006},{"$f":"'School Resources'!G120","v":0},{"$f":"'School Resources'!H120","v":0},{"$f":"'School Resources'!I120","v":590.88200000000006},{"$f":"'School Resources'!J120","v":"F"},{"$f":"'School Resources'!K120","v":"F"},{"$f":"'School Resources'!L120","v":0},{"$f":"'School Resources'!M120","v":0},{"$f":"'School Resources'!N120","v":0},{"$f":"'School Resources'!O120","v":"E"},{"$f":"'At-Risk'!S120","v":334},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",O120=\"M\",O120=\"H\"),0,IF(Inputs!$D$234=0,(F120*1.5/Inputs!$D$253)*0.6,0))","v":1.8465062500000002},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",O120=\"E\",O120=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F120:G120)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J120=\"T\",$K120=\"T\",O120=\"E\",O120=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F120:H120)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.8465062500000002,136778.87393035105,0,0,136778.87393035105,{"$f":"0.05*T120*175*Inputs!$D$228*(1+0.0765)","v":1744.2164606531903},138523.09039100425,1.002,0.66800000000000004,1.67]
[{"$f":"'School Resources'!A121","v":"0725000"},{"$f":"'School Resources'!B121","v":"Fremont #25"},{"$f":"'School Resources'!C121","v":"0725050"},{"$f":"'School Resources'!D121","v":"Riverton Middle School"},{"$f":"'School Resources'!E121","v":"6-8"},{"$f":"'School Resources'!F121","v":0},{"$f":"'School Resources'!G121","v":563.53133333333335},{"$f":"'School Resources'!H121","v":0},{"$f":"'School Resources'!I121","v":563.53133333333335},{"$f":"'School Resources'!J121","v":"F"},{"$f":"'School Resources'!K121","v":"F"},{"$f":"'School Resources'!L121","v":0},{"$f":"'School Resources'!M121","v":0},{"$f":"'School Resources'!N121","v":0},{"$f":"'School Resources'!O121","v":"M"},{"$f":"'At-Risk'!S121","v":282},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",O121=\"M\",O121=\"H\"),0,IF(Inputs!$D$234=0,(F121*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",O121=\"E\",O121=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F121:G121)*1.5/Inputs!$D$256)*0.6,0))","v":1.6100895238095239},{"$f":"IF(OR($J121=\"T\",$K121=\"T\",O121=\"E\",O121=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F121:H121)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.6100895238095239,0,119266.44277197642,0,119266.44277197642,{"$f":"0.05*T121*175*Inputs!$D$228*(1+0.0765)","v":1520.8963687795954},120787.33914075601,0.84599999999999997,0.56400000000000006,1.4100000000000001]
[{"$f":"'School Resources'!A122","v":"0725000"},{"$f":"'School Resources'!B122","v":"Fremont #25"},{"$f":"'School Resources'!C122","v":"0725056"},{"$f":"'School Resources'!D122","v":"Riverton High School"},{"$f":"'School Resources'!E122","v":"9-12"},{"$f":"'School Resources'!F122","v":0},{"$f":"'School Resources'!G122","v":0},{"$f":"'School Resources'!H122","v":770.34299999999996},{"$f":"'School Resources'!I122","v":770.34299999999996},{"$f":"'School Resources'!J122","v":"F"},{"$f":"'School Resources'!K122","v":"F"},{"$f":"'School Resources'!L122","v":0},{"$f":"'School Resources'!M122","v":0},{"$f":"'School Resources'!N122","v":0},{"$f":"'School Resources'!O122","v":"H"},{"$f":"'At-Risk'!S122","v":347},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",O122=\"M\",O122=\"H\"),0,IF(Inputs!$D$234=0,(F122*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",O122=\"E\",O122=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F122:G122)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J122=\"T\",$K122=\"T\",O122=\"E\",O122=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F122:H122)*1.5/Inputs!$D$260)*0.6,0))","v":2.2009799999999999},2.2009799999999999,0,0,163036.31029855652,163036.31029855652,{"$f":"0.05*T122*175*Inputs!$D$228*(1+0.0765)","v":2079.0536428286978},165115.36394138521,1.0409999999999999,0.69400000000000006,1.7349999999999999]
[{"$f":"'School Resources'!A123","v":"0738000"},{"$f":"'School Resources'!B123","v":"Fremont #38"},{"$f":"'School Resources'!C123","v":"0738001"},{"$f":"'School Resources'!D123","v":"Arapahoe Elementary"},{"$f":"'School Resources'!E123","v":"P-8"},{"$f":"'School Resources'!F123","v":289.96099999999996},{"$f":"'School Resources'!G123","v":103.815},{"$f":"'School Resources'!H123","v":0},{"$f":"'School Resources'!I123","v":393.77599999999995},{"$f":"'School Resources'!J123","v":"F"},{"$f":"'School Resources'!K123","v":"F"},{"$f":"'School Resources'!L123","v":0},{"$f":"'School Resources'!M123","v":0},{"$f":"'School Resources'!N123","v":0},{"$f":"'School Resources'!O123","v":"M"},{"$f":"'At-Risk'!S123","v":373},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",O123=\"M\",O123=\"H\"),0,IF(Inputs!$D$234=0,(F123*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",O123=\"E\",O123=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F123:G123)*1.5/Inputs!$D$256)*0.6,0))","v":1.1250742857142857},{"$f":"IF(OR($J123=\"T\",$K123=\"T\",O123=\"E\",O123=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F123:H123)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1250742857142857,0,84528.580250543964,0,84528.580250543964,{"$f":"0.05*T123*175*Inputs!$D$228*(1+0.0765)","v":1062.749226329717},85591.329476873681,1.119,0.746,1.865]
[{"$f":"'School Resources'!A124","v":"0738000"},{"$f":"'School Resources'!B124","v":"Fremont #38"},{"$f":"'School Resources'!C124","v":"0738055"},{"$f":"'School Resources'!D124","v":"Arapahoe Charter High School"},{"$f":"'School Resources'!E124","v":"9-12"},{"$f":"'School Resources'!F124","v":0},{"$f":"'School Resources'!G124","v":0},{"$f":"'School Resources'!H124","v":39.466000000000001},{"$f":"'School Resources'!I124","v":39.466000000000001},{"$f":"'School Resources'!J124","v":"F"},{"$f":"'School Resources'!K124","v":"T"},{"$f":"'School Resources'!L124","v":0},{"$f":"'School Resources'!M124","v":0},{"$f":"'School Resources'!N124","v":0},{"$f":"'School Resources'!O124","v":"H"},{"$f":"'At-Risk'!S124","v":54},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",O124=\"M\",O124=\"H\"),0,IF(Inputs!$D$234=0,(F124*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",O124=\"E\",O124=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F124:G124)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J124=\"T\",$K124=\"T\",O124=\"E\",O124=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F124:H124)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T124*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A125","v":"0801000"},{"$f":"'School Resources'!B125","v":"Goshen #1"},{"$f":"'School Resources'!C125","v":"0801002"},{"$f":"'School Resources'!D125","v":"Southeast Elementary"},{"$f":"'School Resources'!E125","v":"K-6"},{"$f":"'School Resources'!F125","v":125.71999999999998},{"$f":"'School Resources'!G125","v":0},{"$f":"'School Resources'!H125","v":0},{"$f":"'School Resources'!I125","v":125.71999999999998},{"$f":"'School Resources'!J125","v":"F"},{"$f":"'School Resources'!K125","v":"F"},{"$f":"'School Resources'!L125","v":0},{"$f":"'School Resources'!M125","v":0},{"$f":"'School Resources'!N125","v":1},{"$f":"'School Resources'!O125","v":"E"},{"$f":"'At-Risk'!S125","v":51},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",O125=\"M\",O125=\"H\"),0,IF(Inputs!$D$234=0,(F125*1.5/Inputs!$D$253)*0.6,0))","v":0.39287499999999997},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",O125=\"E\",O125=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F125:G125)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J125=\"T\",$K125=\"T\",O125=\"E\",O125=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F125:H125)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.39287499999999997,29857.028678218008,0,0,29857.028678218008,{"$f":"0.05*T125*175*Inputs!$D$228*(1+0.0765)","v":371.11114136717492},30228.139819585183,0.153,0.10200000000000001,0.255]
[{"$f":"'School Resources'!A126","v":"0801000"},{"$f":"'School Resources'!B126","v":"Goshen #1"},{"$f":"'School Resources'!C126","v":"0801004"},{"$f":"'School Resources'!D126","v":"La Grange Elementary"},{"$f":"'School Resources'!E126","v":"K-6"},{"$f":"'School Resources'!F126","v":22.158666666666669},{"$f":"'School Resources'!G126","v":0},{"$f":"'School Resources'!H126","v":0},{"$f":"'School Resources'!I126","v":22.158666666666669},{"$f":"'School Resources'!J126","v":"F"},{"$f":"'School Resources'!K126","v":"T"},{"$f":"'School Resources'!L126","v":0},{"$f":"'School Resources'!M126","v":0},{"$f":"'School Resources'!N126","v":1},{"$f":"'School Resources'!O126","v":"E"},{"$f":"'At-Risk'!S126","v":14},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",O126=\"M\",O126=\"H\"),0,IF(Inputs!$D$234=0,(F126*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",O126=\"E\",O126=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F126:G126)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J126=\"T\",$K126=\"T\",O126=\"E\",O126=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F126:H126)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T126*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A127","v":"0801000"},{"$f":"'School Resources'!B127","v":"Goshen #1"},{"$f":"'School Resources'!C127","v":"0801005"},{"$f":"'School Resources'!D127","v":"Lingle-Ft. Laramie Elementary"},{"$f":"'School Resources'!E127","v":"K-5"},{"$f":"'School Resources'!F127","v":111.389},{"$f":"'School Resources'!G127","v":0},{"$f":"'School Resources'!H127","v":0},{"$f":"'School Resources'!I127","v":111.389},{"$f":"'School Resources'!J127","v":"F"},{"$f":"'School Resources'!K127","v":"F"},{"$f":"'School Resources'!L127","v":0},{"$f":"'School Resources'!M127","v":0},{"$f":"'School Resources'!N127","v":0},{"$f":"'School Resources'!O127","v":"E"},{"$f":"'At-Risk'!S127","v":55},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",O127=\"M\",O127=\"H\"),0,IF(Inputs!$D$234=0,(F127*1.5/Inputs!$D$253)*0.6,0))","v":0.34809062499999999},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",O127=\"E\",O127=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F127:G127)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J127=\"T\",$K127=\"T\",O127=\"E\",O127=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F127:H127)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.34809062499999999,26453.583896261742,0,0,26453.583896261742,{"$f":"0.05*T127*175*Inputs!$D$228*(1+0.0765)","v":328.80765928848433},26782.391555550224,0.16500000000000001,0.11,0.27500000000000002]
[{"$f":"'School Resources'!A128","v":"0801000"},{"$f":"'School Resources'!B128","v":"Goshen #1"},{"$f":"'School Resources'!C128","v":"0801006"},{"$f":"'School Resources'!D128","v":"Trail Elementary"},{"$f":"'School Resources'!E128","v":"3-5"},{"$f":"'School Resources'!F128","v":260.339},{"$f":"'School Resources'!G128","v":0},{"$f":"'School Resources'!H128","v":0},{"$f":"'School Resources'!I128","v":260.339},{"$f":"'School Resources'!J128","v":"F"},{"$f":"'School Resources'!K128","v":"F"},{"$f":"'School Resources'!L128","v":0},{"$f":"'School Resources'!M128","v":0},{"$f":"'School Resources'!N128","v":0},{"$f":"'School Resources'!O128","v":"E"},{"$f":"'At-Risk'!S128","v":144},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",O128=\"M\",O128=\"H\"),0,IF(Inputs!$D$234=0,(F128*1.5/Inputs!$D$253)*0.6,0))","v":0.81355937499999997},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",O128=\"E\",O128=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F128:G128)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J128=\"T\",$K128=\"T\",O128=\"E\",O128=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F128:H128)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.81355937499999997,61827.465709979311,0,0,61827.465709979311,{"$f":"0.05*T128*175*Inputs!$D$228*(1+0.0765)","v":768.49111861588415},62595.956828595197,0.432,0.28800000000000003,0.72]
[{"$f":"'School Resources'!A129","v":"0801000"},{"$f":"'School Resources'!B129","v":"Goshen #1"},{"$f":"'School Resources'!C129","v":"0801007"},{"$f":"'School Resources'!D129","v":"Lincoln Elementary"},{"$f":"'School Resources'!E129","v":"K-2"},{"$f":"'School Resources'!F129","v":262.62299999999999},{"$f":"'School Resources'!G129","v":0},{"$f":"'School Resources'!H129","v":0},{"$f":"'School Resources'!I129","v":262.62299999999999},{"$f":"'School Resources'!J129","v":"F"},{"$f":"'School Resources'!K129","v":"F"},{"$f":"'School Resources'!L129","v":0},{"$f":"'School Resources'!M129","v":0},{"$f":"'School Resources'!N129","v":0},{"$f":"'School Resources'!O129","v":"E"},{"$f":"'At-Risk'!S129","v":165},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",O129=\"M\",O129=\"H\"),0,IF(Inputs!$D$234=0,(F129*1.5/Inputs!$D$253)*0.6,0))","v":0.82069687499999999},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",O129=\"E\",O129=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F129:G129)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J129=\"T\",$K129=\"T\",O129=\"E\",O129=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F129:H129)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.82069687499999999,62369.888979952666,0,0,62369.888979952666,{"$f":"0.05*T129*175*Inputs!$D$228*(1+0.0765)","v":775.23322684753077},63145.122206800195,0.495,0.33,0.82499999999999996]
[{"$f":"'School Resources'!A130","v":"0801000"},{"$f":"'School Resources'!B130","v":"Goshen #1"},{"$f":"'School Resources'!C130","v":"0801050"},{"$f":"'School Resources'!D130","v":"Lingle-Ft. Laramie Middle School"},{"$f":"'School Resources'!E130","v":"6-8"},{"$f":"'School Resources'!F130","v":0},{"$f":"'School Resources'!G130","v":57.286333333333332},{"$f":"'School Resources'!H130","v":0},{"$f":"'School Resources'!I130","v":57.286333333333332},{"$f":"'School Resources'!J130","v":"F"},{"$f":"'School Resources'!K130","v":"F"},{"$f":"'School Resources'!L130","v":0},{"$f":"'School Resources'!M130","v":0},{"$f":"'School Resources'!N130","v":0},{"$f":"'School Resources'!O130","v":"M"},{"$f":"'At-Risk'!S130","v":31},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",O130=\"M\",O130=\"H\"),0,IF(Inputs!$D$234=0,(F130*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",O130=\"E\",O130=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F130:G130)*1.5/Inputs!$D$256)*0.6,0))","v":0.16367523809523807},{"$f":"IF(OR($J130=\"T\",$K130=\"T\",O130=\"E\",O130=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F130:H130)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.16367523809523807,0,12438.705129427131,0,12438.705129427131,{"$f":"0.05*T130*175*Inputs!$D$228*(1+0.0765)","v":154.60821997599211},12593.313349403123,9.2999999999999999E-2,6.2E-2,0.155]
[{"$f":"'School Resources'!A131","v":"0801000"},{"$f":"'School Resources'!B131","v":"Goshen #1"},{"$f":"'School Resources'!C131","v":"0801051"},{"$f":"'School Resources'!D131","v":"Southeast Junior High School"},{"$f":"'School Resources'!E131","v":"7-8"},{"$f":"'School Resources'!F131","v":0},{"$f":"'School Resources'!G131","v":57.364999999999995},{"$f":"'School Resources'!H131","v":0},{"$f":"'School Resources'!I131","v":57.364999999999995},{"$f":"'School Resources'!J131","v":"F"},{"$f":"'School Resources'!K131","v":"F"},{"$f":"'School Resources'!L131","v":0},{"$f":"'School Resources'!M131","v":0},{"$f":"'School Resources'!N131","v":0},{"$f":"'School Resources'!O131","v":"M"},{"$f":"'At-Risk'!S131","v":23},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",O131=\"M\",O131=\"H\"),0,IF(Inputs!$D$234=0,(F131*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",O131=\"E\",O131=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F131:G131)*1.5/Inputs!$D$256)*0.6,0))","v":0.16389999999999996},{"$f":"IF(OR($J131=\"T\",$K131=\"T\",O131=\"E\",O131=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F131:H131)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.16389999999999996,0,12455.786192452895,0,12455.786192452895,{"$f":"0.05*T131*175*Inputs!$D$228*(1+0.0765)","v":154.82053088152711},12610.606723334422,6.9000000000000006E-2,4.5999999999999999E-2,0.115]
[{"$f":"'School Resources'!A132","v":"0801000"},{"$f":"'School Resources'!B132","v":"Goshen #1"},{"$f":"'School Resources'!C132","v":"0801052"},{"$f":"'School Resources'!D132","v":"Torrington Middle School"},{"$f":"'School Resources'!E132","v":"6-8"},{"$f":"'School Resources'!F132","v":0},{"$f":"'School Resources'!G132","v":282.33233333333334},{"$f":"'School Resources'!H132","v":0},{"$f":"'School Resources'!I132","v":282.33233333333334},{"$f":"'School Resources'!J132","v":"F"},{"$f":"'School Resources'!K132","v":"F"},{"$f":"'School Resources'!L132","v":0},{"$f":"'School Resources'!M132","v":0},{"$f":"'School Resources'!N132","v":0},{"$f":"'School Resources'!O132","v":"M"},{"$f":"'At-Risk'!S132","v":164},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",O132=\"M\",O132=\"H\"),0,IF(Inputs!$D$234=0,(F132*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",O132=\"E\",O132=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F132:G132)*1.5/Inputs!$D$256)*0.6,0))","v":0.80666380952380956},{"$f":"IF(OR($J132=\"T\",$K132=\"T\",O132=\"E\",O132=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F132:H132)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.80666380952380956,0,61303.428557767671,0,61303.428557767671,{"$f":"0.05*T132*175*Inputs!$D$228*(1+0.0765)","v":761.9775426076344},62065.406100375309,0.49199999999999999,0.32800000000000001,0.82000000000000006]
[{"$f":"'School Resources'!A133","v":"0801000"},{"$f":"'School Resources'!B133","v":"Goshen #1"},{"$f":"'School Resources'!C133","v":"0801055"},{"$f":"'School Resources'!D133","v":"Southeast High School"},{"$f":"'School Resources'!E133","v":"9-12"},{"$f":"'School Resources'!F133","v":0},{"$f":"'School Resources'!G133","v":0},{"$f":"'School Resources'!H133","v":111.52533333333332},{"$f":"'School Resources'!I133","v":111.52533333333332},{"$f":"'School Resources'!J133","v":"F"},{"$f":"'School Resources'!K133","v":"F"},{"$f":"'School Resources'!L133","v":0},{"$f":"'School Resources'!M133","v":0},{"$f":"'School Resources'!N133","v":0},{"$f":"'School Resources'!O133","v":"H"},{"$f":"'At-Risk'!S133","v":37},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",O133=\"M\",O133=\"H\"),0,IF(Inputs!$D$234=0,(F133*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",O133=\"E\",O133=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F133:G133)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J133=\"T\",$K133=\"T\",O133=\"E\",O133=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F133:H133)*1.5/Inputs!$D$260)*0.6,0))","v":0.3186438095238095},0.3186438095238095,0,0,24215.73619876301,24215.73619876301,{"$f":"0.05*T133*175*Inputs!$D$228*(1+0.0765)","v":300.9920912299475},24516.728289992956,0.111,7.3999999999999996E-2,0.185]
[{"$f":"'School Resources'!A134","v":"0801000"},{"$f":"'School Resources'!B134","v":"Goshen #1"},{"$f":"'School Resources'!C134","v":"0801058"},{"$f":"'School Resources'!D134","v":"Lingle-Ft. Laramie High School"},{"$f":"'School Resources'!E134","v":"9-12"},{"$f":"'School Resources'!F134","v":0},{"$f":"'School Resources'!G134","v":0},{"$f":"'School Resources'!H134","v":87.724000000000004},{"$f":"'School Resources'!I134","v":87.724000000000004},{"$f":"'School Resources'!J134","v":"F"},{"$f":"'School Resources'!K134","v":"F"},{"$f":"'School Resources'!L134","v":0},{"$f":"'School Resources'!M134","v":0},{"$f":"'School Resources'!N134","v":0},{"$f":"'School Resources'!O134","v":"H"},{"$f":"'At-Risk'!S134","v":25},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",O134=\"M\",O134=\"H\"),0,IF(Inputs!$D$234=0,(F134*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",O134=\"E\",O134=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F134:G134)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J134=\"T\",$K134=\"T\",O134=\"E\",O134=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F134:H134)*1.5/Inputs!$D$260)*0.6,0))","v":0.25064000000000003},0.25064000000000003,0,0,19047.701350069521,19047.701350069521,{"$f":"0.05*T134*175*Inputs!$D$228*(1+0.0765)","v":236.75544759088444},19284.456797660405,7.4999999999999997E-2,0.05,0.125]
[{"$f":"'School Resources'!A135","v":"0801000"},{"$f":"'School Resources'!B135","v":"Goshen #1"},{"$f":"'School Resources'!C135","v":"0801059"},{"$f":"'School Resources'!D135","v":"Torrington High School"},{"$f":"'School Resources'!E135","v":"9-12"},{"$f":"'School Resources'!F135","v":0},{"$f":"'School Resources'!G135","v":0},{"$f":"'School Resources'!H135","v":351.49099999999999},{"$f":"'School Resources'!I135","v":351.49099999999999},{"$f":"'School Resources'!J135","v":"F"},{"$f":"'School Resources'!K135","v":"F"},{"$f":"'School Resources'!L135","v":0},{"$f":"'School Resources'!M135","v":0},{"$f":"'School Resources'!N135","v":0},{"$f":"'School Resources'!O135","v":"H"},{"$f":"'At-Risk'!S135","v":160},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",O135=\"M\",O135=\"H\"),0,IF(Inputs!$D$234=0,(F135*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",O135=\"E\",O135=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F135:G135)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J135=\"T\",$K135=\"T\",O135=\"E\",O135=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F135:H135)*1.5/Inputs!$D$260)*0.6,0))","v":1.0042599999999999},1.0042599999999999,0,0,76319.999033756845,76319.999033756845,{"$f":"0.05*T135*175*Inputs!$D$228*(1+0.0765)","v":948.62761649226604},77268.626650249105,0.48,0.32,0.8]
[{"$f":"'School Resources'!A136","v":"0901000"},{"$f":"'School Resources'!B136","v":"Hot Springs #1"},{"$f":"'School Resources'!C136","v":"0901004"},{"$f":"'School Resources'!D136","v":"Ralph Witters Elementary"},{"$f":"'School Resources'!E136","v":"K-4"},{"$f":"'School Resources'!F136","v":231.63366666666667},{"$f":"'School Resources'!G136","v":0},{"$f":"'School Resources'!H136","v":0},{"$f":"'School Resources'!I136","v":231.63366666666667},{"$f":"'School Resources'!J136","v":"F"},{"$f":"'School Resources'!K136","v":"F"},{"$f":"'School Resources'!L136","v":0},{"$f":"'School Resources'!M136","v":0},{"$f":"'School Resources'!N136","v":0},{"$f":"'School Resources'!O136","v":"E"},{"$f":"'At-Risk'!S136","v":90},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",O136=\"M\",O136=\"H\"),0,IF(Inputs!$D$234=0,(F136*1.5/Inputs!$D$253)*0.6,0))","v":0.72385520833333339},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",O136=\"E\",O136=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F136:G136)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J136=\"T\",$K136=\"T\",O136=\"E\",O136=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F136:H136)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.72385520833333339,52669.410339636554,0,0,52669.410339636554,{"$f":"0.05*T136*175*Inputs!$D$228*(1+0.0765)","v":683.75623938697424},53353.166579023527,0.27,0.18,0.45]
[{"$f":"'School Resources'!A137","v":"0901000"},{"$f":"'School Resources'!B137","v":"Hot Springs #1"},{"$f":"'School Resources'!C137","v":"0901050"},{"$f":"'School Resources'!D137","v":"Thermopolis Middle School"},{"$f":"'School Resources'!E137","v":"5-8"},{"$f":"'School Resources'!F137","v":0},{"$f":"'School Resources'!G137","v":217.71166666666667},{"$f":"'School Resources'!H137","v":0},{"$f":"'School Resources'!I137","v":217.71166666666667},{"$f":"'School Resources'!J137","v":"F"},{"$f":"'School Resources'!K137","v":"F"},{"$f":"'School Resources'!L137","v":0},{"$f":"'School Resources'!M137","v":1},{"$f":"'School Resources'!N137","v":0},{"$f":"'School Resources'!O137","v":"M"},{"$f":"'At-Risk'!S137","v":96},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",O137=\"M\",O137=\"H\"),0,IF(Inputs!$D$234=0,(F137*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",O137=\"E\",O137=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F137:G137)*1.5/Inputs!$D$256)*0.6,0))","v":0.62203333333333322},{"$f":"IF(OR($J137=\"T\",$K137=\"T\",O137=\"E\",O137=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F137:H137)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.62203333333333322,{"$f":"Q137*VLOOKUP($A137,Salaries,35)","v":0},{"$f":"R137*VLOOKUP($A137,Salaries,35)","v":45260.610825332871},{"$f":"S137*VLOOKUP($A137,Salaries,35)","v":0},45260.610825332871,{"$f":"0.05*T137*175*Inputs!$D$228*(1+0.0765)","v":587.57492918043056},45848.185754513303,0.28800000000000003,0.192,0.48000000000000004]
[{"$f":"'School Resources'!A138","v":"0901000"},{"$f":"'School Resources'!B138","v":"Hot Springs #1"},{"$f":"'School Resources'!C138","v":"0901055"},{"$f":"'School Resources'!D138","v":"Hot Springs County High School"},{"$f":"'School Resources'!E138","v":"9-12"},{"$f":"'School Resources'!F138","v":0},{"$f":"'School Resources'!G138","v":0},{"$f":"'School Resources'!H138","v":189.74800000000002},{"$f":"'School Resources'!I138","v":189.74800000000002},{"$f":"'School Resources'!J138","v":"F"},{"$f":"'School Resources'!K138","v":"F"},{"$f":"'School Resources'!L138","v":0},{"$f":"'School Resources'!M138","v":0},{"$f":"'School Resources'!N138","v":0},{"$f":"'School Resources'!O138","v":"H"},{"$f":"'At-Risk'!S138","v":76},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",O138=\"M\",O138=\"H\"),0,IF(Inputs!$D$234=0,(F138*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",O138=\"E\",O138=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F138:G138)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J138=\"T\",$K138=\"T\",O138=\"E\",O138=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F138:H138)*1.5/Inputs!$D$260)*0.6,0))","v":0.54213714285714287},{"$f":"SUM(Q138:S138)","v":0.54213714285714287},0,0,39447.175773241048,{"$f":"SUM(U138:W138)","v":39447.175773241048},{"$f":"0.05*T138*175*Inputs!$D$228*(1+0.0765)","v":512.104699620117},{"$f":"SUM(X138:Y138)","v":39959.280472861166},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,(0.09/30)*P138)","v":0.22800000000000001},{"$f":"IF(OR($J138=\"T\",$K138=\"T\"),0,(0.06/30)*P138)","v":0.152},{"$f":"SUM(AA138:AB138)","v":0.38}]
[{"$f":"'School Resources'!A139","v":"1001000"},{"$f":"'School Resources'!B139","v":"Johnson #1"},{"$f":"'School Resources'!C139","v":"1001002"},{"$f":"'School Resources'!D139","v":"Cloud Peak Elementary"},{"$f":"'School Resources'!E139","v":"3-5"},{"$f":"'School Resources'!F139","v":262.78399999999999},{"$f":"'School Resources'!G139","v":0},{"$f":"'School Resources'!H139","v":0},{"$f":"'School Resources'!I139","v":262.78399999999999},{"$f":"'School Resources'!J139","v":"F"},{"$f":"'School Resources'!K139","v":"F"},{"$f":"'School Resources'!L139","v":0},{"$f":"'School Resources'!M139","v":0},{"$f":"'School Resources'!N139","v":0},{"$f":"'School Resources'!O139","v":"E"},{"$f":"'At-Risk'!S139","v":108},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",O139=\"M\",O139=\"H\"),0,IF(Inputs!$D$234=0,(F139*1.5/Inputs!$D$253)*0.6,0))","v":0.82120000000000004},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",O139=\"E\",O139=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F139:G139)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J139=\"T\",$K139=\"T\",O139=\"E\",O139=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F139:H139)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.82120000000000004,62874.489975074161,0,0,62874.489975074161,{"$f":"0.05*T139*175*Inputs!$D$228*(1+0.0765)","v":775.70848053636416},63650.198455610524,0.32400000000000001,0.216,0.54]
[{"$f":"'School Resources'!A140","v":"1001000"},{"$f":"'School Resources'!B140","v":"Johnson #1"},{"$f":"'School Resources'!C140","v":"1001006"},{"$f":"'School Resources'!D140","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E140","v":"K-2"},{"$f":"'School Resources'!F140","v":276.65700000000004},{"$f":"'School Resources'!G140","v":0},{"$f":"'School Resources'!H140","v":0},{"$f":"'School Resources'!I140","v":276.65700000000004},{"$f":"'School Resources'!J140","v":"F"},{"$f":"'School Resources'!K140","v":"F"},{"$f":"'School Resources'!L140","v":0},{"$f":"'School Resources'!M140","v":0},{"$f":"'School Resources'!N140","v":0},{"$f":"'School Resources'!O140","v":"E"},{"$f":"'At-Risk'!S140","v":118},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",O140=\"M\",O140=\"H\"),0,IF(Inputs!$D$234=0,(F140*1.5/Inputs!$D$253)*0.6,0))","v":0.86455312500000003},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",O140=\"E\",O140=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F140:G140)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J140=\"T\",$K140=\"T\",O140=\"E\",O140=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F140:H140)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.86455312500000003,66193.78566820694,0,0,66193.78566820694,{"$f":"0.05*T140*175*Inputs!$D$228*(1+0.0765)","v":816.65999870520614},67010.445666912143,0.35399999999999998,0.23600000000000002,0.59]
[{"$f":"'School Resources'!A141","v":"1001000"},{"$f":"'School Resources'!B141","v":"Johnson #1"},{"$f":"'School Resources'!C141","v":"1001049"},{"$f":"'School Resources'!D141","v":"Kaycee School"},{"$f":"'School Resources'!E141","v":"K-12"},{"$f":"'School Resources'!F141","v":70.487333333333325},{"$f":"'School Resources'!G141","v":33.262666666666675},{"$f":"'School Resources'!H141","v":50.78},{"$f":"'School Resources'!I141","v":154.53},{"$f":"'School Resources'!J141","v":"F"},{"$f":"'School Resources'!K141","v":"F"},{"$f":"'School Resources'!L141","v":0},{"$f":"'School Resources'!M141","v":0},{"$f":"'School Resources'!N141","v":0},{"$f":"'School Resources'!O141","v":"H"},{"$f":"'At-Risk'!S141","v":53},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",O141=\"M\",O141=\"H\"),0,IF(Inputs!$D$234=0,(F141*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",O141=\"E\",O141=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F141:G141)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J141=\"T\",$K141=\"T\",O141=\"E\",O141=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F141:H141)*1.5/Inputs!$D$260)*0.6,0))","v":0.44151428571428569},0.44151428571428569,0,0,33804.171372375647,33804.171372375647,{"$f":"0.05*T141*175*Inputs!$D$228*(1+0.0765)","v":417.05598600405096},34221.2273583797,0.159,0.106,0.26500000000000001]
[{"$f":"'School Resources'!A142","v":"1001000"},{"$f":"'School Resources'!B142","v":"Johnson #1"},{"$f":"'School Resources'!C142","v":"1001050"},{"$f":"'School Resources'!D142","v":"Clear Creek Middle School"},{"$f":"'School Resources'!E142","v":"6-8"},{"$f":"'School Resources'!F142","v":0},{"$f":"'School Resources'!G142","v":244.69900000000001},{"$f":"'School Resources'!H142","v":0},{"$f":"'School Resources'!I142","v":244.69900000000001},{"$f":"'School Resources'!J142","v":"F"},{"$f":"'School Resources'!K142","v":"F"},{"$f":"'School Resources'!L142","v":0},{"$f":"'School Resources'!M142","v":0},{"$f":"'School Resources'!N142","v":0},{"$f":"'School Resources'!O142","v":"M"},{"$f":"'At-Risk'!S142","v":91},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",O142=\"M\",O142=\"H\"),0,IF(Inputs!$D$234=0,(F142*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",O142=\"E\",O142=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F142:G142)*1.5/Inputs!$D$256)*0.6,0))","v":0.69913999999999998},{"$f":"IF(OR($J142=\"T\",$K142=\"T\",O142=\"E\",O142=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F142:H142)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.69913999999999998,0,53529.068340444894,0,53529.068340444894,{"$f":"0.05*T142*175*Inputs!$D$228*(1+0.0765)","v":660.41016449365998},54189.478504938554,0.27300000000000002,0.182,0.45500000000000002]
[{"$f":"'School Resources'!A143","v":"1001000"},{"$f":"'School Resources'!B143","v":"Johnson #1"},{"$f":"'School Resources'!C143","v":"1001055"},{"$f":"'School Resources'!D143","v":"Buffalo High School"},{"$f":"'School Resources'!E143","v":"9-12"},{"$f":"'School Resources'!F143","v":0},{"$f":"'School Resources'!G143","v":0},{"$f":"'School Resources'!H143","v":338.55066666666664},{"$f":"'School Resources'!I143","v":338.55066666666664},{"$f":"'School Resources'!J143","v":"F"},{"$f":"'School Resources'!K143","v":"F"},{"$f":"'School Resources'!L143","v":0},{"$f":"'School Resources'!M143","v":0},{"$f":"'School Resources'!N143","v":0},{"$f":"'School Resources'!O143","v":"H"},{"$f":"'At-Risk'!S143","v":94},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",O143=\"M\",O143=\"H\"),0,IF(Inputs!$D$234=0,(F143*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",O143=\"E\",O143=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F143:G143)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J143=\"T\",$K143=\"T\",O143=\"E\",O143=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F143:H143)*1.5/Inputs!$D$260)*0.6,0))","v":0.96728761904761895},0.96728761904761895,0,0,74059.566131055617,74059.566131055617,{"$f":"0.05*T143*175*Inputs!$D$228*(1+0.0765)","v":913.7033721542449},74973.269503209856,0.28200000000000003,0.188,0.47000000000000003]
[{"$f":"'School Resources'!A144","v":"1101000"},{"$f":"'School Resources'!B144","v":"Laramie #1"},{"$f":"'School Resources'!C144","v":"1101001"},{"$f":"'School Resources'!D144","v":"Alta Vista Elementary"},{"$f":"'School Resources'!E144","v":"K-6"},{"$f":"'School Resources'!F144","v":294.68866666666668},{"$f":"'School Resources'!G144","v":0},{"$f":"'School Resources'!H144","v":0},{"$f":"'School Resources'!I144","v":294.68866666666668},{"$f":"'School Resources'!J144","v":"F"},{"$f":"'School Resources'!K144","v":"F"},{"$f":"'School Resources'!L144","v":0},{"$f":"'School Resources'!M144","v":0},{"$f":"'School Resources'!N144","v":1},{"$f":"'School Resources'!O144","v":"E"},{"$f":"'At-Risk'!S144","v":184},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",O144=\"M\",O144=\"H\"),0,IF(Inputs!$D$234=0,(F144*1.5/Inputs!$D$253)*0.6,0))","v":0.92090208333333334},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",O144=\"E\",O144=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F144:G144)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J144=\"T\",$K144=\"T\",O144=\"E\",O144=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F144:H144)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.92090208333333334,72903.368611677288,0,0,72903.368611677288,{"$f":"0.05*T144*175*Inputs!$D$228*(1+0.0765)","v":869.88742789244066},73773.256039569722,0.55200000000000005,0.36799999999999999,0.92]
[{"$f":"'School Resources'!A145","v":"1101000"},{"$f":"'School Resources'!B145","v":"Laramie #1"},{"$f":"'School Resources'!C145","v":"1101002"},{"$f":"'School Resources'!D145","v":"Arp Elementary"},{"$f":"'School Resources'!E145","v":"K-6"},{"$f":"'School Resources'!F145","v":360.255},{"$f":"'School Resources'!G145","v":0},{"$f":"'School Resources'!H145","v":0},{"$f":"'School Resources'!I145","v":360.255},{"$f":"'School Resources'!J145","v":"F"},{"$f":"'School Resources'!K145","v":"F"},{"$f":"'School Resources'!L145","v":0},{"$f":"'School Resources'!M145","v":0},{"$f":"'School Resources'!N145","v":1},{"$f":"'School Resources'!O145","v":"E"},{"$f":"'At-Risk'!S145","v":286},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",O145=\"M\",O145=\"H\"),0,IF(Inputs!$D$234=0,(F145*1.5/Inputs!$D$253)*0.6,0))","v":1.1257968749999998},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",O145=\"E\",O145=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F145:G145)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J145=\"T\",$K145=\"T\",O145=\"E\",O145=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F145:H145)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1257968749999998,89123.899321543169,0,0,89123.899321543169,{"$f":"0.05*T145*175*Inputs!$D$228*(1+0.0765)","v":1063.4317867740342},90187.331108317201,0.85799999999999998,0.57200000000000006,1.4300000000000002]
[{"$f":"'School Resources'!A146","v":"1101000"},{"$f":"'School Resources'!B146","v":"Laramie #1"},{"$f":"'School Resources'!C146","v":"1101003"},{"$f":"'School Resources'!D146","v":"Baggs Elementary"},{"$f":"'School Resources'!E146","v":"K-6"},{"$f":"'School Resources'!F146","v":345.60199999999998},{"$f":"'School Resources'!G146","v":0},{"$f":"'School Resources'!H146","v":0},{"$f":"'School Resources'!I146","v":345.60199999999998},{"$f":"'School Resources'!J146","v":"F"},{"$f":"'School Resources'!K146","v":"F"},{"$f":"'School Resources'!L146","v":0},{"$f":"'School Resources'!M146","v":0},{"$f":"'School Resources'!N146","v":1},{"$f":"'School Resources'!O146","v":"E"},{"$f":"'At-Risk'!S146","v":239},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",O146=\"M\",O146=\"H\"),0,IF(Inputs!$D$234=0,(F146*1.5/Inputs!$D$253)*0.6,0))","v":1.0800062500000001},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",O146=\"E\",O146=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F146:G146)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J146=\"T\",$K146=\"T\",O146=\"E\",O146=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F146:H146)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0800062500000001,85498.87677707171,0,0,85498.87677707171,{"$f":"0.05*T146*175*Inputs!$D$228*(1+0.0765)","v":1020.1777973176773},86519.054574389389,0.71699999999999997,0.47800000000000004,1.1950000000000001]
[{"$f":"'School Resources'!A147","v":"1101000"},{"$f":"'School Resources'!B147","v":"Laramie #1"},{"$f":"'School Resources'!C147","v":"1101004"},{"$f":"'School Resources'!D147","v":"Bain Elementary"},{"$f":"'School Resources'!E147","v":"K-6"},{"$f":"'School Resources'!F147","v":312.53900000000004},{"$f":"'School Resources'!G147","v":0},{"$f":"'School Resources'!H147","v":0},{"$f":"'School Resources'!I147","v":312.53900000000004},{"$f":"'School Resources'!J147","v":"F"},{"$f":"'School Resources'!K147","v":"F"},{"$f":"'School Resources'!L147","v":0},{"$f":"'School Resources'!M147","v":0},{"$f":"'School Resources'!N147","v":1},{"$f":"'School Resources'!O147","v":"E"},{"$f":"'At-Risk'!S147","v":150},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",O147=\"M\",O147=\"H\"),0,IF(Inputs!$D$234=0,(F147*1.5/Inputs!$D$253)*0.6,0))","v":0.97668437500000016},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",O147=\"E\",O147=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F147:G147)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J147=\"T\",$K147=\"T\",O147=\"E\",O147=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F147:H147)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.97668437500000016,77319.383131547904,0,0,77319.383131547904,{"$f":"0.05*T147*175*Inputs!$D$228*(1+0.0765)","v":922.57958170343227},78241.962713251341,0.45,0.3,0.75]
[{"$f":"'School Resources'!A148","v":"1101000"},{"$f":"'School Resources'!B148","v":"Laramie #1"},{"$f":"'School Resources'!C148","v":"1101005"},{"$f":"'School Resources'!D148","v":"Buffalo Ridge Elementary"},{"$f":"'School Resources'!E148","v":"K-6"},{"$f":"'School Resources'!F148","v":295.89133333333331},{"$f":"'School Resources'!G148","v":0},{"$f":"'School Resources'!H148","v":0},{"$f":"'School Resources'!I148","v":295.89133333333331},{"$f":"'School Resources'!J148","v":"F"},{"$f":"'School Resources'!K148","v":"F"},{"$f":"'School Resources'!L148","v":0},{"$f":"'School Resources'!M148","v":0},{"$f":"'School Resources'!N148","v":1},{"$f":"'School Resources'!O148","v":"E"},{"$f":"'At-Risk'!S148","v":132},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",O148=\"M\",O148=\"H\"),0,IF(Inputs!$D$234=0,(F148*1.5/Inputs!$D$253)*0.6,0))","v":0.92466041666666654},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",O148=\"E\",O148=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F148:G148)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J148=\"T\",$K148=\"T\",O148=\"E\",O148=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F148:H148)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.92466041666666654,73200.897703341165,0,0,73200.897703341165,{"$f":"0.05*T148*175*Inputs!$D$228*(1+0.0765)","v":873.43756310840388},74074.335266449561,0.39600000000000002,0.26400000000000001,0.66]
[{"$f":"'School Resources'!A149","v":"1101000"},{"$f":"'School Resources'!B149","v":"Laramie #1"},{"$f":"'School Resources'!C149","v":"1101007"},{"$f":"'School Resources'!D149","v":"Cole Elementary"},{"$f":"'School Resources'!E149","v":"P-6"},{"$f":"'School Resources'!F149","v":217.44399999999999},{"$f":"'School Resources'!G149","v":0},{"$f":"'School Resources'!H149","v":0},{"$f":"'School Resources'!I149","v":217.44399999999999},{"$f":"'School Resources'!J149","v":"F"},{"$f":"'School Resources'!K149","v":"F"},{"$f":"'School Resources'!L149","v":0},{"$f":"'School Resources'!M149","v":0},{"$f":"'School Resources'!N149","v":1},{"$f":"'School Resources'!O149","v":"E"},{"$f":"'At-Risk'!S149","v":167},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",O149=\"M\",O149=\"H\"),0,IF(Inputs!$D$234=0,(F149*1.5/Inputs!$D$253)*0.6,0))","v":0.67951250000000007},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",O149=\"E\",O149=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F149:G149)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J149=\"T\",$K149=\"T\",O149=\"E\",O149=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F149:H149)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.67951250000000007,53793.721569648274,0,0,53793.721569648274,{"$f":"0.05*T149*175*Inputs!$D$228*(1+0.0765)","v":641.86995723388475},54435.591526882163,0.501,0.33400000000000002,0.83499999999999996]
[{"$f":"'School Resources'!A150","v":"1101000"},{"$f":"'School Resources'!B150","v":"Laramie #1"},{"$f":"'School Resources'!C150","v":"1101009"},{"$f":"'School Resources'!D150","v":"Davis Elementary"},{"$f":"'School Resources'!E150","v":"K-6"},{"$f":"'School Resources'!F150","v":323.76966666666669},{"$f":"'School Resources'!G150","v":0},{"$f":"'School Resources'!H150","v":0},{"$f":"'School Resources'!I150","v":323.76966666666669},{"$f":"'School Resources'!J150","v":"F"},{"$f":"'School Resources'!K150","v":"F"},{"$f":"'School Resources'!L150","v":0},{"$f":"'School Resources'!M150","v":0},{"$f":"'School Resources'!N150","v":1},{"$f":"'School Resources'!O150","v":"E"},{"$f":"'At-Risk'!S150","v":96},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",O150=\"M\",O150=\"H\"),0,IF(Inputs!$D$234=0,(F150*1.5/Inputs!$D$253)*0.6,0))","v":1.0117802083333334},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",O150=\"E\",O150=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F150:G150)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J150=\"T\",$K150=\"T\",O150=\"E\",O150=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F150:H150)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0117802083333334,80097.750691509063,0,0,80097.750691509063,{"$f":"0.05*T150*175*Inputs!$D$228*(1+0.0765)","v":955.73123239529468},81053.481923904357,0.28800000000000003,0.192,0.48000000000000004]
[{"$f":"'School Resources'!A151","v":"1101000"},{"$f":"'School Resources'!B151","v":"Laramie #1"},{"$f":"'School Resources'!C151","v":"1101010"},{"$f":"'School Resources'!D151","v":"Deming Elementary"},{"$f":"'School Resources'!E151","v":"K-3"},{"$f":"'School Resources'!F151","v":122.97800000000001},{"$f":"'School Resources'!G151","v":0},{"$f":"'School Resources'!H151","v":0},{"$f":"'School Resources'!I151","v":122.97800000000001},{"$f":"'School Resources'!J151","v":"F"},{"$f":"'School Resources'!K151","v":"F"},{"$f":"'School Resources'!L151","v":0},{"$f":"'School Resources'!M151","v":0},{"$f":"'School Resources'!N151","v":0},{"$f":"'School Resources'!O151","v":"E"},{"$f":"'At-Risk'!S151","v":43},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",O151=\"M\",O151=\"H\"),0,IF(Inputs!$D$234=0,(F151*1.5/Inputs!$D$253)*0.6,0))","v":0.38430625000000002},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",O151=\"E\",O151=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F151:G151)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J151=\"T\",$K151=\"T\",O151=\"E\",O151=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F151:H151)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.38430625000000002,30423.669042108337,0,0,30423.669042108337,{"$f":"0.05*T151*175*Inputs!$D$228*(1+0.0765)","v":363.01706922567962},30786.686111334016,0.129,8.6000000000000007E-2,0.21500000000000002]
[{"$f":"'School Resources'!A152","v":"1101000"},{"$f":"'School Resources'!B152","v":"Laramie #1"},{"$f":"'School Resources'!C152","v":"1101011"},{"$f":"'School Resources'!D152","v":"Dildine Elementary"},{"$f":"'School Resources'!E152","v":"K-6"},{"$f":"'School Resources'!F152","v":479.63700000000006},{"$f":"'School Resources'!G152","v":0},{"$f":"'School Resources'!H152","v":0},{"$f":"'School Resources'!I152","v":479.63700000000006},{"$f":"'School Resources'!J152","v":"F"},{"$f":"'School Resources'!K152","v":"F"},{"$f":"'School Resources'!L152","v":0},{"$f":"'School Resources'!M152","v":0},{"$f":"'School Resources'!N152","v":1},{"$f":"'School Resources'!O152","v":"E"},{"$f":"'At-Risk'!S152","v":192},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",O152=\"M\",O152=\"H\"),0,IF(Inputs!$D$234=0,(F152*1.5/Inputs!$D$253)*0.6,0))","v":1.4988656250000001},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",O152=\"E\",O152=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F152:G152)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J152=\"T\",$K152=\"T\",O152=\"E\",O152=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F152:H152)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4988656250000001,118657.94978247912,0,0,118657.94978247912,{"$f":"0.05*T152*175*Inputs!$D$228*(1+0.0765)","v":1415.8338729870163},120073.78365546613,0.57600000000000007,0.38400000000000001,0.96000000000000008]
[{"$f":"'School Resources'!A153","v":"1101000"},{"$f":"'School Resources'!B153","v":"Laramie #1"},{"$f":"'School Resources'!C153","v":"1101013"},{"$f":"'School Resources'!D153","v":"Fairview Elementary"},{"$f":"'School Resources'!E153","v":"3-6"},{"$f":"'School Resources'!F153","v":118.49900000000001},{"$f":"'School Resources'!G153","v":0},{"$f":"'School Resources'!H153","v":0},{"$f":"'School Resources'!I153","v":118.49900000000001},{"$f":"'School Resources'!J153","v":"F"},{"$f":"'School Resources'!K153","v":"F"},{"$f":"'School Resources'!L153","v":0},{"$f":"'School Resources'!M153","v":0},{"$f":"'School Resources'!N153","v":1},{"$f":"'School Resources'!O153","v":"E"},{"$f":"'At-Risk'!S153","v":71},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",O153=\"M\",O153=\"H\"),0,IF(Inputs!$D$234=0,(F153*1.5/Inputs!$D$253)*0.6,0))","v":0.370309375},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",O153=\"E\",O153=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F153:G153)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J153=\"T\",$K153=\"T\",O153=\"E\",O153=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F153:H153)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.370309375,29315.604074068495,0,0,29315.604074068495,{"$f":"0.05*T153*175*Inputs!$D$228*(1+0.0765)","v":349.79557064006406},29665.399644708559,0.21299999999999999,0.14200000000000002,0.35499999999999998]
[{"$f":"'School Resources'!A154","v":"1101000"},{"$f":"'School Resources'!B154","v":"Laramie #1"},{"$f":"'School Resources'!C154","v":"1101014"},{"$f":"'School Resources'!D154","v":"Gilchrist Elementary"},{"$f":"'School Resources'!E154","v":"K-6"},{"$f":"'School Resources'!F154","v":120.56833333333333},{"$f":"'School Resources'!G154","v":0},{"$f":"'School Resources'!H154","v":0},{"$f":"'School Resources'!I154","v":120.56833333333333},{"$f":"'School Resources'!J154","v":"F"},{"$f":"'School Resources'!K154","v":"F"},{"$f":"'School Resources'!L154","v":0},{"$f":"'School Resources'!M154","v":0},{"$f":"'School Resources'!N154","v":1},{"$f":"'School Resources'!O154","v":"E"},{"$f":"'At-Risk'!S154","v":39},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",O154=\"M\",O154=\"H\"),0,IF(Inputs!$D$234=0,(F154*1.5/Inputs!$D$253)*0.6,0))","v":0.37677604166666662},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",O154=\"E\",O154=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F154:G154)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J154=\"T\",$K154=\"T\",O154=\"E\",O154=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F154:H154)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.37677604166666662,29827.538830456921,0,0,29827.538830456921,{"$f":"0.05*T154*175*Inputs!$D$228*(1+0.0765)","v":355.90400728659978},30183.442837743522,0.11700000000000001,7.8E-2,0.19500000000000001]
[{"$f":"'School Resources'!A155","v":"1101000"},{"$f":"'School Resources'!B155","v":"Laramie #1"},{"$f":"'School Resources'!C155","v":"1101015"},{"$f":"'School Resources'!D155","v":"Goins Elementary"},{"$f":"'School Resources'!E155","v":"K-6"},{"$f":"'School Resources'!F155","v":357.41399999999999},{"$f":"'School Resources'!G155","v":0},{"$f":"'School Resources'!H155","v":0},{"$f":"'School Resources'!I155","v":357.41399999999999},{"$f":"'School Resources'!J155","v":"F"},{"$f":"'School Resources'!K155","v":"F"},{"$f":"'School Resources'!L155","v":0},{"$f":"'School Resources'!M155","v":0},{"$f":"'School Resources'!N155","v":1},{"$f":"'School Resources'!O155","v":"E"},{"$f":"'At-Risk'!S155","v":253},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",O155=\"M\",O155=\"H\"),0,IF(Inputs!$D$234=0,(F155*1.5/Inputs!$D$253)*0.6,0))","v":1.11691875},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",O155=\"E\",O155=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F155:G155)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J155=\"T\",$K155=\"T\",O155=\"E\",O155=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F155:H155)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.11691875,88421.061059832718,0,0,88421.061059832718,{"$f":"0.05*T155*175*Inputs!$D$228*(1+0.0765)","v":1055.0454778922006},89476.106537724918,0.75900000000000001,0.50600000000000001,1.2650000000000001]
[{"$f":"'School Resources'!A156","v":"1101000"},{"$f":"'School Resources'!B156","v":"Laramie #1"},{"$f":"'School Resources'!C156","v":"1101016"},{"$f":"'School Resources'!D156","v":"Hebard Elementary"},{"$f":"'School Resources'!E156","v":"K-6"},{"$f":"'School Resources'!F156","v":183.32300000000001},{"$f":"'School Resources'!G156","v":0},{"$f":"'School Resources'!H156","v":0},{"$f":"'School Resources'!I156","v":183.32300000000001},{"$f":"'School Resources'!J156","v":"F"},{"$f":"'School Resources'!K156","v":"F"},{"$f":"'School Resources'!L156","v":0},{"$f":"'School Resources'!M156","v":0},{"$f":"'School Resources'!N156","v":1},{"$f":"'School Resources'!O156","v":"E"},{"$f":"'At-Risk'!S156","v":156},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",O156=\"M\",O156=\"H\"),0,IF(Inputs!$D$234=0,(F156*1.5/Inputs!$D$253)*0.6,0))","v":0.572884375},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",O156=\"E\",O156=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F156:G156)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J156=\"T\",$K156=\"T\",O156=\"E\",O156=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F156:H156)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.572884375,45352.488085726116,0,0,45352.488085726116,{"$f":"0.05*T156*175*Inputs!$D$228*(1+0.0765)","v":541.148645950164},45893.636731676277,0.46800000000000003,0.312,0.78]
[{"$f":"'School Resources'!A157","v":"1101000"},{"$f":"'School Resources'!B157","v":"Laramie #1"},{"$f":"'School Resources'!C157","v":"1101017"},{"$f":"'School Resources'!D157","v":"Henderson Elementary"},{"$f":"'School Resources'!E157","v":"K-6"},{"$f":"'School Resources'!F157","v":303.6876666666667},{"$f":"'School Resources'!G157","v":0},{"$f":"'School Resources'!H157","v":0},{"$f":"'School Resources'!I157","v":303.6876666666667},{"$f":"'School Resources'!J157","v":"F"},{"$f":"'School Resources'!K157","v":"F"},{"$f":"'School Resources'!L157","v":0},{"$f":"'School Resources'!M157","v":0},{"$f":"'School Resources'!N157","v":1},{"$f":"'School Resources'!O157","v":"E"},{"$f":"'At-Risk'!S157","v":150},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",O157=\"M\",O157=\"H\"),0,IF(Inputs!$D$234=0,(F157*1.5/Inputs!$D$253)*0.6,0))","v":0.94902395833333342},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",O157=\"E\",O157=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F157:G157)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J157=\"T\",$K157=\"T\",O157=\"E\",O157=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F157:H157)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.94902395833333342,75129.641584972778,0,0,75129.641584972778,{"$f":"0.05*T157*175*Inputs!$D$228*(1+0.0765)","v":896.45145240057923},76026.093037373357,0.45,0.3,0.75]
[{"$f":"'School Resources'!A158","v":"1101000"},{"$f":"'School Resources'!B158","v":"Laramie #1"},{"$f":"'School Resources'!C158","v":"1101018"},{"$f":"'School Resources'!D158","v":"Hobbs Elementary"},{"$f":"'School Resources'!E158","v":"K-6"},{"$f":"'School Resources'!F158","v":439.72799999999995},{"$f":"'School Resources'!G158","v":0},{"$f":"'School Resources'!H158","v":0},{"$f":"'School Resources'!I158","v":439.72799999999995},{"$f":"'School Resources'!J158","v":"F"},{"$f":"'School Resources'!K158","v":"F"},{"$f":"'School Resources'!L158","v":0},{"$f":"'School Resources'!M158","v":0},{"$f":"'School Resources'!N158","v":1},{"$f":"'School Resources'!O158","v":"E"},{"$f":"'At-Risk'!S158","v":131},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",O158=\"M\",O158=\"H\"),0,IF(Inputs!$D$234=0,(F158*1.5/Inputs!$D$253)*0.6,0))","v":1.3741499999999995},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",O158=\"E\",O158=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F158:G158)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J158=\"T\",$K158=\"T\",O158=\"E\",O158=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F158:H158)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3741499999999995,108784.81631306582,0,0,108784.81631306582,{"$f":"0.05*T158*175*Inputs!$D$228*(1+0.0765)","v":1298.0270439954268},110082.84335706125,0.39300000000000002,0.26200000000000001,0.65500000000000003]
[{"$f":"'School Resources'!A159","v":"1101000"},{"$f":"'School Resources'!B159","v":"Laramie #1"},{"$f":"'School Resources'!C159","v":"1101019"},{"$f":"'School Resources'!D159","v":"Clawson Elementary"},{"$f":"'School Resources'!E159","v":"K-6"},{"$f":"'School Resources'!F159","v":24.053000000000004},{"$f":"'School Resources'!G159","v":0},{"$f":"'School Resources'!H159","v":0},{"$f":"'School Resources'!I159","v":24.053000000000004},{"$f":"'School Resources'!J159","v":"F"},{"$f":"'School Resources'!K159","v":"T"},{"$f":"'School Resources'!L159","v":0},{"$f":"'School Resources'!M159","v":0},{"$f":"'School Resources'!N159","v":1},{"$f":"'School Resources'!O159","v":"E"},{"$f":"'At-Risk'!S159","v":2},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",O159=\"M\",O159=\"H\"),0,IF(Inputs!$D$234=0,(F159*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",O159=\"E\",O159=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F159:G159)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J159=\"T\",$K159=\"T\",O159=\"E\",O159=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F159:H159)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T159*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A160","v":"1101000"},{"$f":"'School Resources'!B160","v":"Laramie #1"},{"$f":"'School Resources'!C160","v":"1101020"},{"$f":"'School Resources'!D160","v":"Jessup Elementary"},{"$f":"'School Resources'!E160","v":"K-6"},{"$f":"'School Resources'!F160","v":342.267},{"$f":"'School Resources'!G160","v":0},{"$f":"'School Resources'!H160","v":0},{"$f":"'School Resources'!I160","v":342.267},{"$f":"'School Resources'!J160","v":"F"},{"$f":"'School Resources'!K160","v":"F"},{"$f":"'School Resources'!L160","v":0},{"$f":"'School Resources'!M160","v":0},{"$f":"'School Resources'!N160","v":1},{"$f":"'School Resources'!O160","v":"E"},{"$f":"'At-Risk'!S160","v":40},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",O160=\"M\",O160=\"H\"),0,IF(Inputs!$D$234=0,(F160*1.5/Inputs!$D$253)*0.6,0))","v":1.069584375},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",O160=\"E\",O160=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F160:G160)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J160=\"T\",$K160=\"T\",O160=\"E\",O160=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F160:H160)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.069584375,84673.827286468266,0,0,84673.827286468266,{"$f":"0.05*T160*175*Inputs!$D$228*(1+0.0765)","v":1010.3332566204173},85684.160543088685,0.12,0.08,0.2]
[{"$f":"'School Resources'!A161","v":"1101000"},{"$f":"'School Resources'!B161","v":"Laramie #1"},{"$f":"'School Resources'!C161","v":"1101021"},{"$f":"'School Resources'!D161","v":"Lebhart Elementary"},{"$f":"'School Resources'!E161","v":"K-2"},{"$f":"'School Resources'!F161","v":128.90600000000001},{"$f":"'School Resources'!G161","v":0},{"$f":"'School Resources'!H161","v":0},{"$f":"'School Resources'!I161","v":128.90600000000001},{"$f":"'School Resources'!J161","v":"F"},{"$f":"'School Resources'!K161","v":"F"},{"$f":"'School Resources'!L161","v":0},{"$f":"'School Resources'!M161","v":0},{"$f":"'School Resources'!N161","v":0},{"$f":"'School Resources'!O161","v":"E"},{"$f":"'At-Risk'!S161","v":69},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",O161=\"M\",O161=\"H\"),0,IF(Inputs!$D$234=0,(F161*1.5/Inputs!$D$253)*0.6,0))","v":0.40283125000000003},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",O161=\"E\",O161=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F161:G161)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J161=\"T\",$K161=\"T\",O161=\"E\",O161=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F161:H161)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.40283125000000003,31890.203788824158,0,0,31890.203788824158,{"$f":"0.05*T161*175*Inputs!$D$228*(1+0.0765)","v":380.51585101079422},32270.719639834952,0.20700000000000002,0.13800000000000001,0.34500000000000003]
[{"$f":"'School Resources'!A162","v":"1101000"},{"$f":"'School Resources'!B162","v":"Laramie #1"},{"$f":"'School Resources'!C162","v":"1101022"},{"$f":"'School Resources'!D162","v":"Miller Elementary"},{"$f":"'School Resources'!E162","v":"4-6"},{"$f":"'School Resources'!F162","v":84.489000000000004},{"$f":"'School Resources'!G162","v":0},{"$f":"'School Resources'!H162","v":0},{"$f":"'School Resources'!I162","v":84.489000000000004},{"$f":"'School Resources'!J162","v":"F"},{"$f":"'School Resources'!K162","v":"F"},{"$f":"'School Resources'!L162","v":0},{"$f":"'School Resources'!M162","v":0},{"$f":"'School Resources'!N162","v":1},{"$f":"'School Resources'!O162","v":"E"},{"$f":"'At-Risk'!S162","v":23},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",O162=\"M\",O162=\"H\"),0,IF(Inputs!$D$234=0,(F162*1.5/Inputs!$D$253)*0.6,0))","v":0.264028125},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",O162=\"E\",O162=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F162:G162)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J162=\"T\",$K162=\"T\",O162=\"E\",O162=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F162:H162)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.264028125,20901.831007974524,0,0,20901.831007974524,{"$f":"0.05*T162*175*Inputs!$D$228*(1+0.0765)","v":249.40191873187433},21151.232926706398,6.9000000000000006E-2,4.5999999999999999E-2,0.115]
[{"$f":"'School Resources'!A163","v":"1101000"},{"$f":"'School Resources'!B163","v":"Laramie #1"},{"$f":"'School Resources'!C163","v":"1101023"},{"$f":"'School Resources'!D163","v":"Pioneer Park Elementary"},{"$f":"'School Resources'!E163","v":"K-6"},{"$f":"'School Resources'!F163","v":385.94566666666663},{"$f":"'School Resources'!G163","v":0},{"$f":"'School Resources'!H163","v":0},{"$f":"'School Resources'!I163","v":385.94566666666663},{"$f":"'School Resources'!J163","v":"F"},{"$f":"'School Resources'!K163","v":"F"},{"$f":"'School Resources'!L163","v":0},{"$f":"'School Resources'!M163","v":0},{"$f":"'School Resources'!N163","v":1},{"$f":"'School Resources'!O163","v":"E"},{"$f":"'At-Risk'!S163","v":166},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",O163=\"M\",O163=\"H\"),0,IF(Inputs!$D$234=0,(F163*1.5/Inputs!$D$253)*0.6,0))","v":1.2060802083333333},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",O163=\"E\",O163=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F163:G163)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J163=\"T\",$K163=\"T\",O163=\"E\",O163=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F163:H163)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2060802083333333,95479.542933716017,0,0,95479.542933716017,{"$f":"0.05*T163*175*Inputs!$D$228*(1+0.0765)","v":1139.2677128729072},96618.810646588929,0.498,0.33200000000000002,0.83000000000000007]
[{"$f":"'School Resources'!A164","v":"1101000"},{"$f":"'School Resources'!B164","v":"Laramie #1"},{"$f":"'School Resources'!C164","v":"1101024"},{"$f":"'School Resources'!D164","v":"Rossman Elementary"},{"$f":"'School Resources'!E164","v":"K-6"},{"$f":"'School Resources'!F164","v":338.30033333333336},{"$f":"'School Resources'!G164","v":0},{"$f":"'School Resources'!H164","v":0},{"$f":"'School Resources'!I164","v":338.30033333333336},{"$f":"'School Resources'!J164","v":"F"},{"$f":"'School Resources'!K164","v":"F"},{"$f":"'School Resources'!L164","v":0},{"$f":"'School Resources'!M164","v":0},{"$f":"'School Resources'!N164","v":1},{"$f":"'School Resources'!O164","v":"E"},{"$f":"'At-Risk'!S164","v":240},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",O164=\"M\",O164=\"H\"),0,IF(Inputs!$D$234=0,(F164*1.5/Inputs!$D$253)*0.6,0))","v":1.0571885416666666},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",O164=\"E\",O164=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F164:G164)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J164=\"T\",$K164=\"T\",O164=\"E\",O164=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F164:H164)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0571885416666666,83692.509051767498,0,0,83692.509051767498,{"$f":"0.05*T164*175*Inputs!$D$228*(1+0.0765)","v":998.62410776510535},84691.133159532605,0.72,0.48,1.2]
[{"$f":"'School Resources'!A165","v":"1101000"},{"$f":"'School Resources'!B165","v":"Laramie #1"},{"$f":"'School Resources'!C165","v":"1101025"},{"$f":"'School Resources'!D165","v":"Willadsen Elementary"},{"$f":"'School Resources'!E165","v":"K-6"},{"$f":"'School Resources'!F165","v":22.731333333333335},{"$f":"'School Resources'!G165","v":0},{"$f":"'School Resources'!H165","v":0},{"$f":"'School Resources'!I165","v":22.731333333333335},{"$f":"'School Resources'!J165","v":"F"},{"$f":"'School Resources'!K165","v":"T"},{"$f":"'School Resources'!L165","v":0},{"$f":"'School Resources'!M165","v":0},{"$f":"'School Resources'!N165","v":1},{"$f":"'School Resources'!O165","v":"E"},{"$f":"'At-Risk'!S165","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",O165=\"M\",O165=\"H\"),0,IF(Inputs!$D$234=0,(F165*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",O165=\"E\",O165=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F165:G165)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J165=\"T\",$K165=\"T\",O165=\"E\",O165=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F165:H165)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T165*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A166","v":"1101000"},{"$f":"'School Resources'!B166","v":"Laramie #1"},{"$f":"'School Resources'!C166","v":"1101026"},{"$f":"'School Resources'!D166","v":"Anderson Elementary"},{"$f":"'School Resources'!E166","v":"K-6"},{"$f":"'School Resources'!F166","v":476.97300000000001},{"$f":"'School Resources'!G166","v":0},{"$f":"'School Resources'!H166","v":0},{"$f":"'School Resources'!I166","v":476.97300000000001},{"$f":"'School Resources'!J166","v":"F"},{"$f":"'School Resources'!K166","v":"F"},{"$f":"'School Resources'!L166","v":0},{"$f":"'School Resources'!M166","v":0},{"$f":"'School Resources'!N166","v":1},{"$f":"'School Resources'!O166","v":"E"},{"$f":"'At-Risk'!S166","v":98},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",O166=\"M\",O166=\"H\"),0,IF(Inputs!$D$234=0,(F166*1.5/Inputs!$D$253)*0.6,0))","v":1.4905406250000002},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",O166=\"E\",O166=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F166:G166)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J166=\"T\",$K166=\"T\",O166=\"E\",O166=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F166:H166)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4905406250000002,117998.89975460278,0,0,117998.89975460278,{"$f":"0.05*T166*175*Inputs!$D$228*(1+0.0765)","v":1407.9700479742726},119406.86980257706,0.29399999999999998,0.19600000000000001,0.49]
[{"$f":"'School Resources'!A167","v":"1101000"},{"$f":"'School Resources'!B167","v":"Laramie #1"},{"$f":"'School Resources'!C167","v":"1101027"},{"$f":"'School Resources'!D167","v":"Afflerbach Elementary"},{"$f":"'School Resources'!E167","v":"K-6"},{"$f":"'School Resources'!F167","v":447.62599999999998},{"$f":"'School Resources'!G167","v":0},{"$f":"'School Resources'!H167","v":0},{"$f":"'School Resources'!I167","v":447.62599999999998},{"$f":"'School Resources'!J167","v":"F"},{"$f":"'School Resources'!K167","v":"F"},{"$f":"'School Resources'!L167","v":0},{"$f":"'School Resources'!M167","v":0},{"$f":"'School Resources'!N167","v":1},{"$f":"'School Resources'!O167","v":"E"},{"$f":"'At-Risk'!S167","v":329},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",O167=\"M\",O167=\"H\"),0,IF(Inputs!$D$234=0,(F167*1.5/Inputs!$D$253)*0.6,0))","v":1.39883125},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",O167=\"E\",O167=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F167:G167)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J167=\"T\",$K167=\"T\",O167=\"E\",O167=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F167:H167)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.39883125,110738.711628444,0,0,110738.711628444,{"$f":"0.05*T167*175*Inputs!$D$228*(1+0.0765)","v":1321.3410417246503},112060.05267016865,0.98699999999999999,0.65800000000000003,1.645]
[{"$f":"'School Resources'!A168","v":"1101000"},{"$f":"'School Resources'!B168","v":"Laramie #1"},{"$f":"'School Resources'!C168","v":"1101028"},{"$f":"'School Resources'!D168","v":"Freedom Elementary"},{"$f":"'School Resources'!E168","v":"K-6"},{"$f":"'School Resources'!F168","v":327.02899999999994},{"$f":"'School Resources'!G168","v":0},{"$f":"'School Resources'!H168","v":0},{"$f":"'School Resources'!I168","v":327.02899999999994},{"$f":"'School Resources'!J168","v":"F"},{"$f":"'School Resources'!K168","v":"F"},{"$f":"'School Resources'!L168","v":0},{"$f":"'School Resources'!M168","v":0},{"$f":"'School Resources'!N168","v":1},{"$f":"'School Resources'!O168","v":"E"},{"$f":"'At-Risk'!S168","v":132},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",O168=\"M\",O168=\"H\"),0,IF(Inputs!$D$234=0,(F168*1.5/Inputs!$D$253)*0.6,0))","v":1.0219656249999998},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",O168=\"E\",O168=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F168:G168)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J168=\"T\",$K168=\"T\",O168=\"E\",O168=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F168:H168)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0219656249999998,80904.080918307707,0,0,80904.080918307707,{"$f":"0.05*T168*175*Inputs!$D$228*(1+0.0765)","v":965.35241369842367},81869.433332006127,0.39600000000000002,0.26400000000000001,0.66]
[{"$f":"'School Resources'!A169","v":"1101000"},{"$f":"'School Resources'!B169","v":"Laramie #1"},{"$f":"'School Resources'!C169","v":"1101029"},{"$f":"'School Resources'!D169","v":"Sunrise Elementary"},{"$f":"'School Resources'!E169","v":"K-6"},{"$f":"'School Resources'!F169","v":361.71600000000001},{"$f":"'School Resources'!G169","v":0},{"$f":"'School Resources'!H169","v":0},{"$f":"'School Resources'!I169","v":361.71600000000001},{"$f":"'School Resources'!J169","v":"F"},{"$f":"'School Resources'!K169","v":"F"},{"$f":"'School Resources'!L169","v":0},{"$f":"'School Resources'!M169","v":0},{"$f":"'School Resources'!N169","v":1},{"$f":"'School Resources'!O169","v":"E"},{"$f":"'At-Risk'!S169","v":186},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",O169=\"M\",O169=\"H\"),0,IF(Inputs!$D$234=0,(F169*1.5/Inputs!$D$253)*0.6,0))","v":1.1303625000000002},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",O169=\"E\",O169=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F169:G169)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J169=\"T\",$K169=\"T\",O169=\"E\",O169=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F169:H169)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1303625000000002,89485.337794038453,0,0,89485.337794038453,{"$f":"0.05*T169*175*Inputs!$D$228*(1+0.0765)","v":1067.7444926087264},90553.082286647172,0.55800000000000005,0.372,0.93]
[{"$f":"'School Resources'!A170","v":"1101000"},{"$f":"'School Resources'!B170","v":"Laramie #1"},{"$f":"'School Resources'!C170","v":"1101030"},{"$f":"'School Resources'!D170","v":"Saddle Ridge Elementary"},{"$f":"'School Resources'!E170","v":"K-6"},{"$f":"'School Resources'!F170","v":420.21500000000003},{"$f":"'School Resources'!G170","v":0},{"$f":"'School Resources'!H170","v":0},{"$f":"'School Resources'!I170","v":420.21500000000003},{"$f":"'School Resources'!J170","v":"F"},{"$f":"'School Resources'!K170","v":"F"},{"$f":"'School Resources'!L170","v":0},{"$f":"'School Resources'!M170","v":0},{"$f":"'School Resources'!N170","v":1},{"$f":"'School Resources'!O170","v":"E"},{"$f":"'At-Risk'!S170","v":77},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",O170=\"M\",O170=\"H\"),0,IF(Inputs!$D$234=0,(F170*1.5/Inputs!$D$253)*0.6,0))","v":1.3131718749999999},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",O170=\"E\",O170=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F170:G170)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J170=\"T\",$K170=\"T\",O170=\"E\",O170=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F170:H170)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3131718749999999,103957.47277179295,0,0,103957.47277179295,{"$f":"0.05*T170*175*Inputs!$D$228*(1+0.0765)","v":1240.4268872860912},105197.89965907903,0.23100000000000001,0.154,0.38500000000000001]
[{"$f":"'School Resources'!A171","v":"1101000"},{"$f":"'School Resources'!B171","v":"Laramie #1"},{"$f":"'School Resources'!C171","v":"1101040"},{"$f":"'School Resources'!D171","v":"PODER Academy"},{"$f":"'School Resources'!E171","v":"K-4"},{"$f":"'School Resources'!F171","v":172},{"$f":"'School Resources'!G171","v":0},{"$f":"'School Resources'!H171","v":0},{"$f":"'School Resources'!I171","v":172},{"$f":"'School Resources'!J171","v":"F"},{"$f":"'School Resources'!K171","v":"F"},{"$f":"'School Resources'!L171","v":0},{"$f":"'School Resources'!M171","v":0},{"$f":"'School Resources'!N171","v":0},{"$f":"'School Resources'!O171","v":"E"},{"$f":"'At-Risk'!S171","v":120},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",O171=\"M\",O171=\"H\"),0,IF(Inputs!$D$234=0,(F171*1.5/Inputs!$D$253)*0.6,0))","v":0.53749999999999998},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",O171=\"E\",O171=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F171:G171)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J171=\"T\",$K171=\"T\",O171=\"E\",O171=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F171:H171)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.53749999999999998,42551.278076100061,0,0,42551.278076100061,{"$f":"0.05*T171*175*Inputs!$D$228*(1+0.0765)","v":507.72443775973653},43059.002513859799,0.36,0.24,0.6]
[{"$f":"'School Resources'!A172","v":"1101000"},{"$f":"'School Resources'!B172","v":"Laramie #1"},{"$f":"'School Resources'!C172","v":"1101050"},{"$f":"'School Resources'!D172","v":"Carey Junior High School"},{"$f":"'School Resources'!E172","v":"7-8"},{"$f":"'School Resources'!F172","v":0},{"$f":"'School Resources'!G172","v":718.57400000000007},{"$f":"'School Resources'!H172","v":0},{"$f":"'School Resources'!I172","v":718.57400000000007},{"$f":"'School Resources'!J172","v":"F"},{"$f":"'School Resources'!K172","v":"F"},{"$f":"'School Resources'!L172","v":0},{"$f":"'School Resources'!M172","v":0},{"$f":"'School Resources'!N172","v":0},{"$f":"'School Resources'!O172","v":"M"},{"$f":"'At-Risk'!S172","v":299},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",O172=\"M\",O172=\"H\"),0,IF(Inputs!$D$234=0,(F172*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",O172=\"E\",O172=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F172:G172)*1.5/Inputs!$D$256)*0.6,0))","v":2.0530685714285717},{"$f":"IF(OR($J172=\"T\",$K172=\"T\",O172=\"E\",O172=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F172:H172)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.0530685714285717,0,162531.51942727194,0,162531.51942727194,{"$f":"0.05*T172*175*Inputs!$D$228*(1+0.0765)","v":1939.3359741595484},164470.85540143147,0.89700000000000002,0.59799999999999998,1.4950000000000001]
[{"$f":"'School Resources'!A173","v":"1101000"},{"$f":"'School Resources'!B173","v":"Laramie #1"},{"$f":"'School Resources'!C173","v":"1101051"},{"$f":"'School Resources'!D173","v":"Johnson Junior High School"},{"$f":"'School Resources'!E173","v":"7-8"},{"$f":"'School Resources'!F173","v":0},{"$f":"'School Resources'!G173","v":670.75599999999997},{"$f":"'School Resources'!H173","v":0},{"$f":"'School Resources'!I173","v":670.75599999999997},{"$f":"'School Resources'!J173","v":"F"},{"$f":"'School Resources'!K173","v":"F"},{"$f":"'School Resources'!L173","v":0},{"$f":"'School Resources'!M173","v":0},{"$f":"'School Resources'!N173","v":0},{"$f":"'School Resources'!O173","v":"M"},{"$f":"'At-Risk'!S173","v":469},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",O173=\"M\",O173=\"H\"),0,IF(Inputs!$D$234=0,(F173*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",O173=\"E\",O173=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F173:G173)*1.5/Inputs!$D$256)*0.6,0))","v":1.9164457142857143},{"$f":"IF(OR($J173=\"T\",$K173=\"T\",O173=\"E\",O173=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F173:H173)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.9164457142857143,0,151715.74791873794,0,151715.74791873794,{"$f":"0.05*T173*175*Inputs!$D$228*(1+0.0765)","v":1810.2815307586441},153526.02944949659,1.407,0.93800000000000006,2.3450000000000002]
[{"$f":"'School Resources'!A174","v":"1101000"},{"$f":"'School Resources'!B174","v":"Laramie #1"},{"$f":"'School Resources'!C174","v":"1101052"},{"$f":"'School Resources'!D174","v":"McCormick Junior High School"},{"$f":"'School Resources'!E174","v":"7-8"},{"$f":"'School Resources'!F174","v":0},{"$f":"'School Resources'!G174","v":653.1880000000001},{"$f":"'School Resources'!H174","v":0},{"$f":"'School Resources'!I174","v":653.1880000000001},{"$f":"'School Resources'!J174","v":"F"},{"$f":"'School Resources'!K174","v":"F"},{"$f":"'School Resources'!L174","v":0},{"$f":"'School Resources'!M174","v":0},{"$f":"'School Resources'!N174","v":0},{"$f":"'School Resources'!O174","v":"M"},{"$f":"'At-Risk'!S174","v":179},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",O174=\"M\",O174=\"H\"),0,IF(Inputs!$D$234=0,(F174*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",O174=\"E\",O174=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F174:G174)*1.5/Inputs!$D$256)*0.6,0))","v":1.8662514285714287},{"$f":"IF(OR($J174=\"T\",$K174=\"T\",O174=\"E\",O174=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F174:H174)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.8662514285714287,0,147742.10883174298,0,147742.10883174298,{"$f":"0.05*T174*175*Inputs!$D$228*(1+0.0765)","v":1762.8678275157838},149504.97665925877,0.53700000000000003,0.35799999999999998,0.89500000000000002]
[{"$f":"'School Resources'!A175","v":"1101000"},{"$f":"'School Resources'!B175","v":"Laramie #1"},{"$f":"'School Resources'!C175","v":"1101055"},{"$f":"'School Resources'!D175","v":"Central High School"},{"$f":"'School Resources'!E175","v":"9-12"},{"$f":"'School Resources'!F175","v":0},{"$f":"'School Resources'!G175","v":0},{"$f":"'School Resources'!H175","v":1185.8556666666666},{"$f":"'School Resources'!I175","v":1185.8556666666666},{"$f":"'School Resources'!J175","v":"F"},{"$f":"'School Resources'!K175","v":"F"},{"$f":"'School Resources'!L175","v":0},{"$f":"'School Resources'!M175","v":0},{"$f":"'School Resources'!N175","v":0},{"$f":"'School Resources'!O175","v":"H"},{"$f":"'At-Risk'!S175","v":246},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",O175=\"M\",O175=\"H\"),0,IF(Inputs!$D$234=0,(F175*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",O175=\"E\",O175=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F175:G175)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J175=\"T\",$K175=\"T\",O175=\"E\",O175=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F175:H175)*1.5/Inputs!$D$260)*0.6,0))","v":3.3881590476190477},3.3881590476190477,0,0,268224.18195589294,268224.18195589294,{"$f":"0.05*T175*175*Inputs!$D$228*(1+0.0765)","v":3200.4672511496669},271424.64920704259,0.73799999999999999,0.49199999999999999,1.23]
[{"$f":"'School Resources'!A176","v":"1101000"},{"$f":"'School Resources'!B176","v":"Laramie #1"},{"$f":"'School Resources'!C176","v":"1101056"},{"$f":"'School Resources'!D176","v":"East High School"},{"$f":"'School Resources'!E176","v":"9-12"},{"$f":"'School Resources'!F176","v":0},{"$f":"'School Resources'!G176","v":0},{"$f":"'School Resources'!H176","v":1475.9643333333336},{"$f":"'School Resources'!I176","v":1475.9643333333336},{"$f":"'School Resources'!J176","v":"F"},{"$f":"'School Resources'!K176","v":"F"},{"$f":"'School Resources'!L176","v":0},{"$f":"'School Resources'!M176","v":0},{"$f":"'School Resources'!N176","v":0},{"$f":"'School Resources'!O176","v":"H"},{"$f":"'At-Risk'!S176","v":448},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",O176=\"M\",O176=\"H\"),0,IF(Inputs!$D$234=0,(F176*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",O176=\"E\",O176=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F176:G176)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J176=\"T\",$K176=\"T\",O176=\"E\",O176=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F176:H176)*1.5/Inputs!$D$260)*0.6,0))","v":4.2170409523809527},4.2170409523809527,0,0,333842.75762430468,333842.75762430468,{"$f":"0.05*T176*175*Inputs!$D$228*(1+0.0765)","v":3983.4320866184253},337826.18971092312,1.3440000000000001,0.89600000000000002,2.2400000000000002]
[{"$f":"'School Resources'!A177","v":"1101000"},{"$f":"'School Resources'!B177","v":"Laramie #1"},{"$f":"'School Resources'!C177","v":"1101057"},{"$f":"'School Resources'!D177","v":"Triumph High School"},{"$f":"'School Resources'!E177","v":"9-12"},{"$f":"'School Resources'!F177","v":0},{"$f":"'School Resources'!G177","v":0},{"$f":"'School Resources'!H177","v":204.90999999999997},{"$f":"'School Resources'!I177","v":204.90999999999997},{"$f":"'School Resources'!J177","v":"T"},{"$f":"'School Resources'!K177","v":"F"},{"$f":"'School Resources'!L177","v":0},{"$f":"'School Resources'!M177","v":0},{"$f":"'School Resources'!N177","v":0},{"$f":"'School Resources'!O177","v":"H"},{"$f":"'At-Risk'!S177","v":175},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",O177=\"M\",O177=\"H\"),0,IF(Inputs!$D$234=0,(F177*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",O177=\"E\",O177=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F177:G177)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J177=\"T\",$K177=\"T\",O177=\"E\",O177=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F177:H177)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T177*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A178","v":"1101000"},{"$f":"'School Resources'!B178","v":"Laramie #1"},{"$f":"'School Resources'!C178","v":"1101058"},{"$f":"'School Resources'!D178","v":"South High School"},{"$f":"'School Resources'!E178","v":"9-12"},{"$f":"'School Resources'!F178","v":0},{"$f":"'School Resources'!G178","v":0},{"$f":"'School Resources'!H178","v":974.27800000000002},{"$f":"'School Resources'!I178","v":974.27800000000002},{"$f":"'School Resources'!J178","v":"F"},{"$f":"'School Resources'!K178","v":"F"},{"$f":"'School Resources'!L178","v":0},{"$f":"'School Resources'!M178","v":0},{"$f":"'School Resources'!N178","v":0},{"$f":"'School Resources'!O178","v":"H"},{"$f":"'At-Risk'!S178","v":653},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",O178=\"M\",O178=\"H\"),0,IF(Inputs!$D$234=0,(F178*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",O178=\"E\",O178=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F178:G178)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J178=\"T\",$K178=\"T\",O178=\"E\",O178=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F178:H178)*1.5/Inputs!$D$260)*0.6,0))","v":2.7836514285714284},{"$f":"SUM(Q178:S178)","v":2.7836514285714284},{"$f":"Q178*VLOOKUP($A178,Salaries,35)","v":0},{"$f":"R178*VLOOKUP($A178,Salaries,35)","v":0},{"$f":"S178*VLOOKUP($A178,Salaries,35)","v":220368.23442618799},{"$f":"SUM(U178:W178)","v":220368.23442618799},{"$f":"0.05*T178*175*Inputs!$D$228*(1+0.0765)","v":2629.4471748660762},{"$f":"SUM(X178:Y178)","v":222997.68160105406},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,(0.09/30)*P178)","v":1.9590000000000001},{"$f":"IF(OR($J178=\"T\",$K178=\"T\"),0,(0.06/30)*P178)","v":1.306},{"$f":"SUM(AA178:AB178)","v":3.2650000000000001}]
[{"$f":"'School Resources'!A179","v":"1102000"},{"$f":"'School Resources'!B179","v":"Laramie #2"},{"$f":"'School Resources'!C179","v":"1102001"},{"$f":"'School Resources'!D179","v":"Albin Elementary"},{"$f":"'School Resources'!E179","v":"K-6"},{"$f":"'School Resources'!F179","v":69.981666666666669},{"$f":"'School Resources'!G179","v":0},{"$f":"'School Resources'!H179","v":0},{"$f":"'School Resources'!I179","v":69.981666666666669},{"$f":"'School Resources'!J179","v":"F"},{"$f":"'School Resources'!K179","v":"F"},{"$f":"'School Resources'!L179","v":0},{"$f":"'School Resources'!M179","v":0},{"$f":"'School Resources'!N179","v":1},{"$f":"'School Resources'!O179","v":"E"},{"$f":"'At-Risk'!S179","v":52},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",O179=\"M\",O179=\"H\"),0,IF(Inputs!$D$234=0,(F179*1.5/Inputs!$D$253)*0.6,0))","v":0.21869270833333332},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",O179=\"E\",O179=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F179:G179)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J179=\"T\",$K179=\"T\",O179=\"E\",O179=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F179:H179)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.21869270833333332,16198.295125496761,0,0,16198.295125496761,{"$f":"0.05*T179*175*Inputs!$D$228*(1+0.0765)","v":206.57792070827111},16404.873046205033,0.156,0.10400000000000001,0.26]
[{"$f":"'School Resources'!A180","v":"1102000"},{"$f":"'School Resources'!B180","v":"Laramie #2"},{"$f":"'School Resources'!C180","v":"1102002"},{"$f":"'School Resources'!D180","v":"Carpenter Elementary"},{"$f":"'School Resources'!E180","v":"K-6"},{"$f":"'School Resources'!F180","v":97.799000000000007},{"$f":"'School Resources'!G180","v":0},{"$f":"'School Resources'!H180","v":0},{"$f":"'School Resources'!I180","v":97.799000000000007},{"$f":"'School Resources'!J180","v":"F"},{"$f":"'School Resources'!K180","v":"F"},{"$f":"'School Resources'!L180","v":0},{"$f":"'School Resources'!M180","v":0},{"$f":"'School Resources'!N180","v":1},{"$f":"'School Resources'!O180","v":"E"},{"$f":"'At-Risk'!S180","v":43},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",O180=\"M\",O180=\"H\"),0,IF(Inputs!$D$234=0,(F180*1.5/Inputs!$D$253)*0.6,0))","v":0.30562187500000004},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",O180=\"E\",O180=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F180:G180)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J180=\"T\",$K180=\"T\",O180=\"E\",O180=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F180:H180)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.30562187500000004,22637.029674130721,0,0,22637.029674130721,{"$f":"0.05*T180*175*Inputs!$D$228*(1+0.0765)","v":288.69152493293302},22925.721199063653,0.129,8.6000000000000007E-2,0.21500000000000002]
[{"$f":"'School Resources'!A181","v":"1102000"},{"$f":"'School Resources'!B181","v":"Laramie #2"},{"$f":"'School Resources'!C181","v":"1102004"},{"$f":"'School Resources'!D181","v":"Pine Bluffs Elementary"},{"$f":"'School Resources'!E181","v":"K-6"},{"$f":"'School Resources'!F181","v":153.24233333333333},{"$f":"'School Resources'!G181","v":0},{"$f":"'School Resources'!H181","v":0},{"$f":"'School Resources'!I181","v":153.24233333333333},{"$f":"'School Resources'!J181","v":"F"},{"$f":"'School Resources'!K181","v":"F"},{"$f":"'School Resources'!L181","v":0},{"$f":"'School Resources'!M181","v":0},{"$f":"'School Resources'!N181","v":1},{"$f":"'School Resources'!O181","v":"E"},{"$f":"'At-Risk'!S181","v":64},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",O181=\"M\",O181=\"H\"),0,IF(Inputs!$D$234=0,(F181*1.5/Inputs!$D$253)*0.6,0))","v":0.47888229166666663},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",O181=\"E\",O181=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F181:G181)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J181=\"T\",$K181=\"T\",O181=\"E\",O181=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F181:H181)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.47888229166666663,35470.211832428729,0,0,35470.211832428729,{"$f":"0.05*T181*175*Inputs!$D$228*(1+0.0765)","v":452.35393914335356},35922.565771572081,0.192,0.128,0.32]
[{"$f":"'School Resources'!A182","v":"1102000"},{"$f":"'School Resources'!B182","v":"Laramie #2"},{"$f":"'School Resources'!C182","v":"1102005"},{"$f":"'School Resources'!D182","v":"Burns Elementary"},{"$f":"'School Resources'!E182","v":"K-6"},{"$f":"'School Resources'!F182","v":233.22899999999998},{"$f":"'School Resources'!G182","v":0},{"$f":"'School Resources'!H182","v":0},{"$f":"'School Resources'!I182","v":233.22899999999998},{"$f":"'School Resources'!J182","v":"F"},{"$f":"'School Resources'!K182","v":"F"},{"$f":"'School Resources'!L182","v":0},{"$f":"'School Resources'!M182","v":0},{"$f":"'School Resources'!N182","v":1},{"$f":"'School Resources'!O182","v":"E"},{"$f":"'At-Risk'!S182","v":86},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",O182=\"M\",O182=\"H\"),0,IF(Inputs!$D$234=0,(F182*1.5/Inputs!$D$253)*0.6,0))","v":0.72884062499999991},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",O182=\"E\",O182=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F182:G182)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J182=\"T\",$K182=\"T\",O182=\"E\",O182=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F182:H182)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.72884062499999991,53984.312660332238,0,0,53984.312660332238,{"$f":"0.05*T182*175*Inputs!$D$228*(1+0.0765)","v":688.46548194340471},54672.778142275645,0.25800000000000001,0.17200000000000001,0.43000000000000005]
[{"$f":"'School Resources'!A183","v":"1102000"},{"$f":"'School Resources'!B183","v":"Laramie #2"},{"$f":"'School Resources'!C183","v":"1102056"},{"$f":"'School Resources'!D183","v":"Burns Jr & Sr High School"},{"$f":"'School Resources'!E183","v":"7-12"},{"$f":"'School Resources'!F183","v":0},{"$f":"'School Resources'!G183","v":86.445000000000022},{"$f":"'School Resources'!H183","v":173.696},{"$f":"'School Resources'!I183","v":260.14100000000002},{"$f":"'School Resources'!J183","v":"F"},{"$f":"'School Resources'!K183","v":"F"},{"$f":"'School Resources'!L183","v":0},{"$f":"'School Resources'!M183","v":0},{"$f":"'School Resources'!N183","v":0},{"$f":"'School Resources'!O183","v":"H"},{"$f":"'At-Risk'!S183","v":94},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",O183=\"M\",O183=\"H\"),0,IF(Inputs!$D$234=0,(F183*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",O183=\"E\",O183=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F183:G183)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J183=\"T\",$K183=\"T\",O183=\"E\",O183=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F183:H183)*1.5/Inputs!$D$260)*0.6,0))","v":0.74325999999999992},0.74325999999999992,0,0,55052.337715009417,55052.337715009417,{"$f":"0.05*T183*175*Inputs!$D$228*(1+0.0765)","v":702.0860755521893},55754.423790561603,0.28200000000000003,0.188,0.47000000000000003]
[{"$f":"'School Resources'!A184","v":"1102000"},{"$f":"'School Resources'!B184","v":"Laramie #2"},{"$f":"'School Resources'!C184","v":"1102057"},{"$f":"'School Resources'!D184","v":"Pine Bluffs Jr & Sr High School"},{"$f":"'School Resources'!E184","v":"7-12"},{"$f":"'School Resources'!F184","v":0},{"$f":"'School Resources'!G184","v":55.391333333333336},{"$f":"'School Resources'!H184","v":97.418666666666667},{"$f":"'School Resources'!I184","v":152.81},{"$f":"'School Resources'!J184","v":"F"},{"$f":"'School Resources'!K184","v":"F"},{"$f":"'School Resources'!L184","v":0},{"$f":"'School Resources'!M184","v":0},{"$f":"'School Resources'!N184","v":0},{"$f":"'School Resources'!O184","v":"H"},{"$f":"'At-Risk'!S184","v":52},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",O184=\"M\",O184=\"H\"),0,IF(Inputs!$D$234=0,(F184*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",O184=\"E\",O184=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F184:G184)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J184=\"T\",$K184=\"T\",O184=\"E\",O184=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F184:H184)*1.5/Inputs!$D$260)*0.6,0))","v":0.43659999999999999},0.43659999999999999,0,0,32338.415421754318,32338.415421754318,{"$f":"0.05*T184*175*Inputs!$D$228*(1+0.0765)","v":412.41393400167635},32750.829355755995,0.156,0.10400000000000001,0.26]
[{"$f":"'School Resources'!A185","v":"1201000"},{"$f":"'School Resources'!B185","v":"Lincoln #1"},{"$f":"'School Resources'!C185","v":"1201001"},{"$f":"'School Resources'!D185","v":"Kemmerer Elementary"},{"$f":"'School Resources'!E185","v":"K-4"},{"$f":"'School Resources'!F185","v":269.39299999999997},{"$f":"'School Resources'!G185","v":0},{"$f":"'School Resources'!H185","v":0},{"$f":"'School Resources'!I185","v":269.39299999999997},{"$f":"'School Resources'!J185","v":"F"},{"$f":"'School Resources'!K185","v":"F"},{"$f":"'School Resources'!L185","v":0},{"$f":"'School Resources'!M185","v":0},{"$f":"'School Resources'!N185","v":0},{"$f":"'School Resources'!O185","v":"E"},{"$f":"'At-Risk'!S185","v":88},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",O185=\"M\",O185=\"H\"),0,IF(Inputs!$D$234=0,(F185*1.5/Inputs!$D$253)*0.6,0))","v":0.84185312499999987},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",O185=\"E\",O185=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F185:G185)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J185=\"T\",$K185=\"T\",O185=\"E\",O185=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F185:H185)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.84185312499999987,60117.122335267479,0,0,60117.122335267479,{"$f":"0.05*T185*175*Inputs!$D$228*(1+0.0765)","v":795.2174968686553},60912.339832136131,0.26400000000000001,0.17599999999999999,0.44]
[{"$f":"'School Resources'!A186","v":"1201000"},{"$f":"'School Resources'!B186","v":"Lincoln #1"},{"$f":"'School Resources'!C186","v":"1201050"},{"$f":"'School Resources'!D186","v":"Kemmerer Middle School"},{"$f":"'School Resources'!E186","v":"5-8"},{"$f":"'School Resources'!F186","v":0},{"$f":"'School Resources'!G186","v":176.14400000000001},{"$f":"'School Resources'!H186","v":0},{"$f":"'School Resources'!I186","v":176.14400000000001},{"$f":"'School Resources'!J186","v":"F"},{"$f":"'School Resources'!K186","v":"F"},{"$f":"'School Resources'!L186","v":0},{"$f":"'School Resources'!M186","v":1},{"$f":"'School Resources'!N186","v":0},{"$f":"'School Resources'!O186","v":"M"},{"$f":"'At-Risk'!S186","v":54},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",O186=\"M\",O186=\"H\"),0,IF(Inputs!$D$234=0,(F186*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",O186=\"E\",O186=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F186:G186)*1.5/Inputs!$D$256)*0.6,0))","v":0.5032685714285714},{"$f":"IF(OR($J186=\"T\",$K186=\"T\",O186=\"E\",O186=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F186:H186)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.5032685714285714,0,35938.64223770237,0,35938.64223770237,{"$f":"0.05*T186*175*Inputs!$D$228*(1+0.0765)","v":475.38930692226467},36414.031544624631,0.16200000000000001,0.108,0.27]
[{"$f":"'School Resources'!A187","v":"1201000"},{"$f":"'School Resources'!B187","v":"Lincoln #1"},{"$f":"'School Resources'!C187","v":"1201055"},{"$f":"'School Resources'!D187","v":"Kemmerer High School"},{"$f":"'School Resources'!E187","v":"9-12"},{"$f":"'School Resources'!F187","v":0},{"$f":"'School Resources'!G187","v":0},{"$f":"'School Resources'!H187","v":152.857},{"$f":"'School Resources'!I187","v":152.857},{"$f":"'School Resources'!J187","v":"F"},{"$f":"'School Resources'!K187","v":"F"},{"$f":"'School Resources'!L187","v":0},{"$f":"'School Resources'!M187","v":0},{"$f":"'School Resources'!N187","v":0},{"$f":"'School Resources'!O187","v":"H"},{"$f":"'At-Risk'!S187","v":30},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",O187=\"M\",O187=\"H\"),0,IF(Inputs!$D$234=0,(F187*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",O187=\"E\",O187=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F187:G187)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J187=\"T\",$K187=\"T\",O187=\"E\",O187=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F187:H187)*1.5/Inputs!$D$260)*0.6,0))","v":0.43673428571428569},0.43673428571428569,0,0,31187.398018260465,31187.398018260465,{"$f":"0.05*T187*175*Inputs!$D$228*(1+0.0765)","v":412.54078077150859},31599.938799031974,0.09,0.06,0.15]
[{"$f":"'School Resources'!A188","v":"1201000"},{"$f":"'School Resources'!B188","v":"Lincoln #1"},{"$f":"'School Resources'!C188","v":"1201056"},{"$f":"'School Resources'!D188","v":"New Frontier High School"},{"$f":"'School Resources'!E188","v":"7-12"},{"$f":"'School Resources'!F188","v":0},{"$f":"'School Resources'!G188","v":0},{"$f":"'School Resources'!H188","v":21.274000000000001},{"$f":"'School Resources'!I188","v":21.274000000000001},{"$f":"'School Resources'!J188","v":"T"},{"$f":"'School Resources'!K188","v":"T"},{"$f":"'School Resources'!L188","v":0},{"$f":"'School Resources'!M188","v":0},{"$f":"'School Resources'!N188","v":0},{"$f":"'School Resources'!O188","v":"H"},{"$f":"'At-Risk'!S188","v":20},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",O188=\"M\",O188=\"H\"),0,IF(Inputs!$D$234=0,(F188*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",O188=\"E\",O188=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F188:G188)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J188=\"T\",$K188=\"T\",O188=\"E\",O188=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F188:H188)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T188*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A189","v":"1202000"},{"$f":"'School Resources'!B189","v":"Lincoln #2"},{"$f":"'School Resources'!C189","v":"1202001"},{"$f":"'School Resources'!D189","v":"Afton Elementary"},{"$f":"'School Resources'!E189","v":"K-3"},{"$f":"'School Resources'!F189","v":392.91999999999996},{"$f":"'School Resources'!G189","v":0},{"$f":"'School Resources'!H189","v":0},{"$f":"'School Resources'!I189","v":392.91999999999996},{"$f":"'School Resources'!J189","v":"F"},{"$f":"'School Resources'!K189","v":"F"},{"$f":"'School Resources'!L189","v":0},{"$f":"'School Resources'!M189","v":0},{"$f":"'School Resources'!N189","v":0},{"$f":"'School Resources'!O189","v":"E"},{"$f":"'At-Risk'!S189","v":156},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",O189=\"M\",O189=\"H\"),0,IF(Inputs!$D$234=0,(F189*1.5/Inputs!$D$253)*0.6,0))","v":1.2278749999999996},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",O189=\"E\",O189=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F189:G189)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J189=\"T\",$K189=\"T\",O189=\"E\",O189=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F189:H189)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2278749999999996,91077.557162062105,0,0,91077.557162062105,{"$f":"0.05*T189*175*Inputs!$D$228*(1+0.0765)","v":1159.8551516543932},92237.412313716501,0.46800000000000003,0.312,0.78]
[{"$f":"'School Resources'!A190","v":"1202000"},{"$f":"'School Resources'!B190","v":"Lincoln #2"},{"$f":"'School Resources'!C190","v":"1202002"},{"$f":"'School Resources'!D190","v":"Cokeville Elementary"},{"$f":"'School Resources'!E190","v":"K-6"},{"$f":"'School Resources'!F190","v":137.58333333333334},{"$f":"'School Resources'!G190","v":0},{"$f":"'School Resources'!H190","v":0},{"$f":"'School Resources'!I190","v":137.58333333333334},{"$f":"'School Resources'!J190","v":"F"},{"$f":"'School Resources'!K190","v":"F"},{"$f":"'School Resources'!L190","v":0},{"$f":"'School Resources'!M190","v":0},{"$f":"'School Resources'!N190","v":1},{"$f":"'School Resources'!O190","v":"E"},{"$f":"'At-Risk'!S190","v":43},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",O190=\"M\",O190=\"H\"),0,IF(Inputs!$D$234=0,(F190*1.5/Inputs!$D$253)*0.6,0))","v":0.42994791666666671},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",O190=\"E\",O190=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F190:G190)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J190=\"T\",$K190=\"T\",O190=\"E\",O190=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F190:H190)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.42994791666666671,31891.361870644705,0,0,31891.361870644705,{"$f":"0.05*T190*175*Inputs!$D$228*(1+0.0765)","v":406.13035210335516},32297.49222274806,0.129,8.6000000000000007E-2,0.21500000000000002]
[{"$f":"'School Resources'!A191","v":"1202000"},{"$f":"'School Resources'!B191","v":"Lincoln #2"},{"$f":"'School Resources'!C191","v":"1202003"},{"$f":"'School Resources'!D191","v":"Thayne Elementary"},{"$f":"'School Resources'!E191","v":"K-3"},{"$f":"'School Resources'!F191","v":384.80600000000004},{"$f":"'School Resources'!G191","v":0},{"$f":"'School Resources'!H191","v":0},{"$f":"'School Resources'!I191","v":384.80600000000004},{"$f":"'School Resources'!J191","v":"F"},{"$f":"'School Resources'!K191","v":"F"},{"$f":"'School Resources'!L191","v":0},{"$f":"'School Resources'!M191","v":0},{"$f":"'School Resources'!N191","v":0},{"$f":"'School Resources'!O191","v":"E"},{"$f":"'At-Risk'!S191","v":161},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",O191=\"M\",O191=\"H\"),0,IF(Inputs!$D$234=0,(F191*1.5/Inputs!$D$253)*0.6,0))","v":1.2025187500000001},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",O191=\"E\",O191=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F191:G191)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J191=\"T\",$K191=\"T\",O191=\"E\",O191=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F191:H191)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.2025187500000001,89196.758783733298,0,0,89196.758783733298,{"$f":"0.05*T191*175*Inputs!$D$228*(1+0.0765)","v":1135.9035464917047},90332.662330225008,0.48299999999999998,0.32200000000000001,0.80499999999999994]
[{"$f":"'School Resources'!A192","v":"1202000"},{"$f":"'School Resources'!B192","v":"Lincoln #2"},{"$f":"'School Resources'!C192","v":"1202004"},{"$f":"'School Resources'!D192","v":"Etna Elementary"},{"$f":"'School Resources'!E192","v":"4-6"},{"$f":"'School Resources'!F192","v":247.07999999999998},{"$f":"'School Resources'!G192","v":0},{"$f":"'School Resources'!H192","v":0},{"$f":"'School Resources'!I192","v":247.07999999999998},{"$f":"'School Resources'!J192","v":"F"},{"$f":"'School Resources'!K192","v":"F"},{"$f":"'School Resources'!L192","v":0},{"$f":"'School Resources'!M192","v":0},{"$f":"'School Resources'!N192","v":1},{"$f":"'School Resources'!O192","v":"E"},{"$f":"'At-Risk'!S192","v":100},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",O192=\"M\",O192=\"H\"),0,IF(Inputs!$D$234=0,(F192*1.5/Inputs!$D$253)*0.6,0))","v":0.77212499999999995},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",O192=\"E\",O192=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F192:G192)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J192=\"T\",$K192=\"T\",O192=\"E\",O192=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F192:H192)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.77212499999999995,57272.327251354764,0,0,57272.327251354764,{"$f":"0.05*T192*175*Inputs!$D$228*(1+0.0765)","v":729.35205861439374},58001.679309969157,0.3,0.2,0.5]
[{"$f":"'School Resources'!A193","v":"1202000"},{"$f":"'School Resources'!B193","v":"Lincoln #2"},{"$f":"'School Resources'!C193","v":"1202005"},{"$f":"'School Resources'!D193","v":"Osmond Elementary"},{"$f":"'School Resources'!E193","v":"4-6"},{"$f":"'School Resources'!F193","v":297.10899999999998},{"$f":"'School Resources'!G193","v":0},{"$f":"'School Resources'!H193","v":0},{"$f":"'School Resources'!I193","v":297.10899999999998},{"$f":"'School Resources'!J193","v":"F"},{"$f":"'School Resources'!K193","v":"F"},{"$f":"'School Resources'!L193","v":0},{"$f":"'School Resources'!M193","v":0},{"$f":"'School Resources'!N193","v":1},{"$f":"'School Resources'!O193","v":"E"},{"$f":"'At-Risk'!S193","v":121},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",O193=\"M\",O193=\"H\"),0,IF(Inputs!$D$234=0,(F193*1.5/Inputs!$D$253)*0.6,0))","v":0.92846562499999996},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",O193=\"E\",O193=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F193:G193)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J193=\"T\",$K193=\"T\",O193=\"E\",O193=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F193:H193)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.92846562499999996,68868.884075290436,0,0,68868.884075290436,{"$f":"0.05*T193*175*Inputs!$D$228*(1+0.0765)","v":877.03197661835816},69745.916051908789,0.36299999999999999,0.24199999999999999,0.60499999999999998]
[{"$f":"'School Resources'!A194","v":"1202000"},{"$f":"'School Resources'!B194","v":"Lincoln #2"},{"$f":"'School Resources'!C194","v":"1202051"},{"$f":"'School Resources'!D194","v":"Star Valley Middle School"},{"$f":"'School Resources'!E194","v":"7-8"},{"$f":"'School Resources'!F194","v":0},{"$f":"'School Resources'!G194","v":366.43833333333333},{"$f":"'School Resources'!H194","v":0},{"$f":"'School Resources'!I194","v":366.43833333333333},{"$f":"'School Resources'!J194","v":"F"},{"$f":"'School Resources'!K194","v":"F"},{"$f":"'School Resources'!L194","v":0},{"$f":"'School Resources'!M194","v":0},{"$f":"'School Resources'!N194","v":0},{"$f":"'School Resources'!O194","v":"M"},{"$f":"'At-Risk'!S194","v":152},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",O194=\"M\",O194=\"H\"),0,IF(Inputs!$D$234=0,(F194*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",O194=\"E\",O194=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F194:G194)*1.5/Inputs!$D$256)*0.6,0))","v":1.0469666666666668},{"$f":"IF(OR($J194=\"T\",$K194=\"T\",O194=\"E\",O194=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F194:H194)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0469666666666668,0,77658.691992350199,0,77658.691992350199,{"$f":"0.05*T194*175*Inputs!$D$228*(1+0.0765)","v":988.96848778887249},78647.660480139079,0.45600000000000002,0.30399999999999999,0.76]
[{"$f":"'School Resources'!A195","v":"1202000"},{"$f":"'School Resources'!B195","v":"Lincoln #2"},{"$f":"'School Resources'!C195","v":"1202055"},{"$f":"'School Resources'!D195","v":"Cokeville High School"},{"$f":"'School Resources'!E195","v":"7-12"},{"$f":"'School Resources'!F195","v":0},{"$f":"'School Resources'!G195","v":38.798000000000002},{"$f":"'School Resources'!H195","v":66.536000000000001},{"$f":"'School Resources'!I195","v":105.334},{"$f":"'School Resources'!J195","v":"F"},{"$f":"'School Resources'!K195","v":"F"},{"$f":"'School Resources'!L195","v":0},{"$f":"'School Resources'!M195","v":0},{"$f":"'School Resources'!N195","v":0},{"$f":"'School Resources'!O195","v":"H"},{"$f":"'At-Risk'!S195","v":33},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",O195=\"M\",O195=\"H\"),0,IF(Inputs!$D$234=0,(F195*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",O195=\"E\",O195=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F195:G195)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J195=\"T\",$K195=\"T\",O195=\"E\",O195=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F195:H195)*1.5/Inputs!$D$260)*0.6,0))","v":0.30095428571428573},0.30095428571428573,0,0,22323.266749718368,22323.266749718368,{"$f":"0.05*T195*175*Inputs!$D$228*(1+0.0765)","v":284.28250326636066},22607.549252984729,9.9000000000000005E-2,6.6000000000000003E-2,0.16500000000000001]
[{"$f":"'School Resources'!A196","v":"1202000"},{"$f":"'School Resources'!B196","v":"Lincoln #2"},{"$f":"'School Resources'!C196","v":"1202056"},{"$f":"'School Resources'!D196","v":"Star Valley High School"},{"$f":"'School Resources'!E196","v":"9-12"},{"$f":"'School Resources'!F196","v":0},{"$f":"'School Resources'!G196","v":0},{"$f":"'School Resources'!H196","v":673.62299999999993},{"$f":"'School Resources'!I196","v":673.62299999999993},{"$f":"'School Resources'!J196","v":"F"},{"$f":"'School Resources'!K196","v":"F"},{"$f":"'School Resources'!L196","v":0},{"$f":"'School Resources'!M196","v":0},{"$f":"'School Resources'!N196","v":0},{"$f":"'School Resources'!O196","v":"H"},{"$f":"'At-Risk'!S196","v":243},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",O196=\"M\",O196=\"H\"),0,IF(Inputs!$D$234=0,(F196*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",O196=\"E\",O196=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F196:G196)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J196=\"T\",$K196=\"T\",O196=\"E\",O196=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F196:H196)*1.5/Inputs!$D$260)*0.6,0))","v":1.9246371428571425},1.9246371428571425,0,0,142759.84884031303,142759.84884031303,{"$f":"0.05*T196*175*Inputs!$D$228*(1+0.0765)","v":1818.0191837184159},144577.86802403146,0.72899999999999998,0.48599999999999999,1.2149999999999999]
[{"$f":"'School Resources'!A197","v":"1202000"},{"$f":"'School Resources'!B197","v":"Lincoln #2"},{"$f":"'School Resources'!C197","v":"1202057"},{"$f":"'School Resources'!D197","v":"Swift Creek High School"},{"$f":"'School Resources'!E197","v":"9-12"},{"$f":"'School Resources'!F197","v":0},{"$f":"'School Resources'!G197","v":0},{"$f":"'School Resources'!H197","v":24.442666666666668},{"$f":"'School Resources'!I197","v":24.442666666666668},{"$f":"'School Resources'!J197","v":"T"},{"$f":"'School Resources'!K197","v":"T"},{"$f":"'School Resources'!L197","v":0},{"$f":"'School Resources'!M197","v":0},{"$f":"'School Resources'!N197","v":0},{"$f":"'School Resources'!O197","v":"H"},{"$f":"'At-Risk'!S197","v":24},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",O197=\"M\",O197=\"H\"),0,IF(Inputs!$D$234=0,(F197*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",O197=\"E\",O197=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F197:G197)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J197=\"T\",$K197=\"T\",O197=\"E\",O197=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F197:H197)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T197*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A198","v":"1301000"},{"$f":"'School Resources'!B198","v":"Natrona #1"},{"$f":"'School Resources'!C198","v":"1301001"},{"$f":"'School Resources'!D198","v":"Alcova Elementary"},{"$f":"'School Resources'!E198","v":"K-6"},{"$f":"'School Resources'!F198","v":4.2096666666666671},{"$f":"'School Resources'!G198","v":0},{"$f":"'School Resources'!H198","v":0},{"$f":"'School Resources'!I198","v":4.2096666666666671},{"$f":"'School Resources'!J198","v":"F"},{"$f":"'School Resources'!K198","v":"T"},{"$f":"'School Resources'!L198","v":0},{"$f":"'School Resources'!M198","v":0},{"$f":"'School Resources'!N198","v":0},{"$f":"'School Resources'!O198","v":"E"},{"$f":"'At-Risk'!S198","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",O198=\"M\",O198=\"H\"),0,IF(Inputs!$D$234=0,(F198*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",O198=\"E\",O198=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F198:G198)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J198=\"T\",$K198=\"T\",O198=\"E\",O198=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F198:H198)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T198*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A199","v":"1301000"},{"$f":"'School Resources'!B199","v":"Natrona #1"},{"$f":"'School Resources'!C199","v":"1301002"},{"$f":"'School Resources'!D199","v":"Crest Hill Elementary"},{"$f":"'School Resources'!E199","v":"K-5"},{"$f":"'School Resources'!F199","v":339.42600000000004},{"$f":"'School Resources'!G199","v":0},{"$f":"'School Resources'!H199","v":0},{"$f":"'School Resources'!I199","v":339.42600000000004},{"$f":"'School Resources'!J199","v":"F"},{"$f":"'School Resources'!K199","v":"F"},{"$f":"'School Resources'!L199","v":0},{"$f":"'School Resources'!M199","v":0},{"$f":"'School Resources'!N199","v":0},{"$f":"'School Resources'!O199","v":"E"},{"$f":"'At-Risk'!S199","v":92},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",O199=\"M\",O199=\"H\"),0,IF(Inputs!$D$234=0,(F199*1.5/Inputs!$D$253)*0.6,0))","v":1.06070625},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",O199=\"E\",O199=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F199:G199)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J199=\"T\",$K199=\"T\",O199=\"E\",O199=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F199:H199)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.06070625,82676.584251608074,0,0,82676.584251608074,{"$f":"0.05*T199*175*Inputs!$D$228*(1+0.0765)","v":1001.9469477385834},83678.53119934666,0.27600000000000002,0.184,0.46]
[{"$f":"'School Resources'!A200","v":"1301000"},{"$f":"'School Resources'!B200","v":"Natrona #1"},{"$f":"'School Resources'!C200","v":"1301003"},{"$f":"'School Resources'!D200","v":"Evansville Elementary"},{"$f":"'School Resources'!E200","v":"P-5"},{"$f":"'School Resources'!F200","v":280.17500000000001},{"$f":"'School Resources'!G200","v":0},{"$f":"'School Resources'!H200","v":0},{"$f":"'School Resources'!I200","v":280.17500000000001},{"$f":"'School Resources'!J200","v":"F"},{"$f":"'School Resources'!K200","v":"F"},{"$f":"'School Resources'!L200","v":0},{"$f":"'School Resources'!M200","v":0},{"$f":"'School Resources'!N200","v":0},{"$f":"'School Resources'!O200","v":"E"},{"$f":"'At-Risk'!S200","v":223},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",O200=\"M\",O200=\"H\"),0,IF(Inputs!$D$234=0,(F200*1.5/Inputs!$D$253)*0.6,0))","v":0.87554687500000006},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",O200=\"E\",O200=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F200:G200)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J200=\"T\",$K200=\"T\",O200=\"E\",O200=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F200:H200)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.87554687500000006,68244.365466093615,0,0,68244.365466093615,{"$f":"0.05*T200*175*Inputs!$D$228*(1+0.0765)","v":827.04473458915243},69071.410200682774,0.66900000000000004,0.44600000000000001,1.115]
[{"$f":"'School Resources'!A201","v":"1301000"},{"$f":"'School Resources'!B201","v":"Natrona #1"},{"$f":"'School Resources'!C201","v":"1301005"},{"$f":"'School Resources'!D201","v":"Cottonwood Elementary"},{"$f":"'School Resources'!E201","v":"P-5"},{"$f":"'School Resources'!F201","v":314.45100000000002},{"$f":"'School Resources'!G201","v":0},{"$f":"'School Resources'!H201","v":0},{"$f":"'School Resources'!I201","v":314.45100000000002},{"$f":"'School Resources'!J201","v":"F"},{"$f":"'School Resources'!K201","v":"F"},{"$f":"'School Resources'!L201","v":0},{"$f":"'School Resources'!M201","v":0},{"$f":"'School Resources'!N201","v":0},{"$f":"'School Resources'!O201","v":"E"},{"$f":"'At-Risk'!S201","v":205},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",O201=\"M\",O201=\"H\"),0,IF(Inputs!$D$234=0,(F201*1.5/Inputs!$D$253)*0.6,0))","v":0.982659375},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",O201=\"E\",O201=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F201:G201)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J201=\"T\",$K201=\"T\",O201=\"E\",O201=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F201:H201)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.982659375,76593.232676643544,0,0,76593.232676643544,{"$f":"0.05*T201*175*Inputs!$D$228*(1+0.0765)","v":928.22358824411003},77521.45626488766,0.61499999999999999,0.41000000000000003,1.0249999999999999]
[{"$f":"'School Resources'!A202","v":"1301000"},{"$f":"'School Resources'!B202","v":"Natrona #1"},{"$f":"'School Resources'!C202","v":"1301006"},{"$f":"'School Resources'!D202","v":"Ft. Caspar Academy"},{"$f":"'School Resources'!E202","v":"K-6"},{"$f":"'School Resources'!F202","v":469.39400000000001},{"$f":"'School Resources'!G202","v":0},{"$f":"'School Resources'!H202","v":0},{"$f":"'School Resources'!I202","v":469.39400000000001},{"$f":"'School Resources'!J202","v":"F"},{"$f":"'School Resources'!K202","v":"F"},{"$f":"'School Resources'!L202","v":0},{"$f":"'School Resources'!M202","v":0},{"$f":"'School Resources'!N202","v":0},{"$f":"'School Resources'!O202","v":"E"},{"$f":"'At-Risk'!S202","v":107},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",O202=\"M\",O202=\"H\"),0,IF(Inputs!$D$234=0,(F202*1.5/Inputs!$D$253)*0.6,0))","v":1.46685625},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",O202=\"E\",O202=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F202:G202)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J202=\"T\",$K202=\"T\",O202=\"E\",O202=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F202:H202)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.46685625,{"$f":"Q202*VLOOKUP($A202,Salaries,35)","v":114333.88305020629},{"$f":"R202*VLOOKUP($A202,Salaries,35)","v":0},{"$f":"S202*VLOOKUP($A202,Salaries,35)","v":0},114333.88305020629,{"$f":"0.05*T202*175*Inputs!$D$228*(1+0.0765)","v":1385.5977019639174},115719.4807521702,0.32100000000000001,0.214,0.53500000000000003]
[{"$f":"'School Resources'!A203","v":"1301000"},{"$f":"'School Resources'!B203","v":"Natrona #1"},{"$f":"'School Resources'!C203","v":"1301008"},{"$f":"'School Resources'!D203","v":"Grant Elementary"},{"$f":"'School Resources'!E203","v":"P-5"},{"$f":"'School Resources'!F203","v":195.16533333333331},{"$f":"'School Resources'!G203","v":0},{"$f":"'School Resources'!H203","v":0},{"$f":"'School Resources'!I203","v":195.16533333333331},{"$f":"'School Resources'!J203","v":"F"},{"$f":"'School Resources'!K203","v":"F"},{"$f":"'School Resources'!L203","v":0},{"$f":"'School Resources'!M203","v":0},{"$f":"'School Resources'!N203","v":0},{"$f":"'School Resources'!O203","v":"E"},{"$f":"'At-Risk'!S203","v":137},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",O203=\"M\",O203=\"H\"),0,IF(Inputs!$D$234=0,(F203*1.5/Inputs!$D$253)*0.6,0))","v":0.60989166666666661},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",O203=\"E\",O203=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F203:G203)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J203=\"T\",$K203=\"T\",O203=\"E\",O203=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F203:H203)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q203:S203)","v":0.60989166666666661},47537.911427900355,0,0,{"$f":"SUM(U203:W203)","v":47537.911427900355},{"$f":"0.05*T203*175*Inputs!$D$228*(1+0.0765)","v":576.10586707475727},{"$f":"SUM(X203:Y203)","v":48114.017294975114},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,(0.09/30)*P203)","v":0.41100000000000003},{"$f":"IF(OR($J203=\"T\",$K203=\"T\"),0,(0.06/30)*P203)","v":0.27400000000000002},{"$f":"SUM(AA203:AB203)","v":0.68500000000000005}]
[{"$f":"'School Resources'!A204","v":"1301000"},{"$f":"'School Resources'!B204","v":"Natrona #1"},{"$f":"'School Resources'!C204","v":"1301009"},{"$f":"'School Resources'!D204","v":"Sagewood Elementary"},{"$f":"'School Resources'!E204","v":"K-5"},{"$f":"'School Resources'!F204","v":300.41799999999995},{"$f":"'School Resources'!G204","v":0},{"$f":"'School Resources'!H204","v":0},{"$f":"'School Resources'!I204","v":300.41799999999995},{"$f":"'School Resources'!J204","v":"F"},{"$f":"'School Resources'!K204","v":"F"},{"$f":"'School Resources'!L204","v":0},{"$f":"'School Resources'!M204","v":0},{"$f":"'School Resources'!N204","v":0},{"$f":"'School Resources'!O204","v":"E"},{"$f":"'At-Risk'!S204","v":141},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",O204=\"M\",O204=\"H\"),0,IF(Inputs!$D$234=0,(F204*1.5/Inputs!$D$253)*0.6,0))","v":0.93880624999999984},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",O204=\"E\",O204=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F204:G204)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J204=\"T\",$K204=\"T\",O204=\"E\",O204=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F204:H204)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.93880624999999984,73175.107645553348,0,0,73175.107645553348,{"$f":"0.05*T204*175*Inputs!$D$228*(1+0.0765)","v":886.79976827270082},74061.907413826048,0.42299999999999999,0.28200000000000003,0.70500000000000007]
[{"$f":"'School Resources'!A205","v":"1301000"},{"$f":"'School Resources'!B205","v":"Natrona #1"},{"$f":"'School Resources'!C205","v":"1301011"},{"$f":"'School Resources'!D205","v":"Manor Heights Elementary"},{"$f":"'School Resources'!E205","v":"K-6"},{"$f":"'School Resources'!F205","v":324.35399999999998},{"$f":"'School Resources'!G205","v":0},{"$f":"'School Resources'!H205","v":0},{"$f":"'School Resources'!I205","v":324.35399999999998},{"$f":"'School Resources'!J205","v":"F"},{"$f":"'School Resources'!K205","v":"F"},{"$f":"'School Resources'!L205","v":0},{"$f":"'School Resources'!M205","v":0},{"$f":"'School Resources'!N205","v":0},{"$f":"'School Resources'!O205","v":"E"},{"$f":"'At-Risk'!S205","v":121},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",O205=\"M\",O205=\"H\"),0,IF(Inputs!$D$234=0,(F205*1.5/Inputs!$D$253)*0.6,0))","v":1.0136062499999998},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",O205=\"E\",O205=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F205:G205)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J205=\"T\",$K205=\"T\",O205=\"E\",O205=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F205:H205)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0136062499999998,79005.382051893728,0,0,79005.382051893728,{"$f":"0.05*T205*175*Inputs!$D$228*(1+0.0765)","v":957.45611793675334},79962.838169830487,0.36299999999999999,0.24199999999999999,0.60499999999999998]
[{"$f":"'School Resources'!A206","v":"1301000"},{"$f":"'School Resources'!B206","v":"Natrona #1"},{"$f":"'School Resources'!C206","v":"1301014"},{"$f":"'School Resources'!D206","v":"Mills Elementary"},{"$f":"'School Resources'!E206","v":"P-5"},{"$f":"'School Resources'!F206","v":199.38900000000004},{"$f":"'School Resources'!G206","v":0},{"$f":"'School Resources'!H206","v":0},{"$f":"'School Resources'!I206","v":199.38900000000004},{"$f":"'School Resources'!J206","v":"F"},{"$f":"'School Resources'!K206","v":"F"},{"$f":"'School Resources'!L206","v":0},{"$f":"'School Resources'!M206","v":0},{"$f":"'School Resources'!N206","v":0},{"$f":"'School Resources'!O206","v":"E"},{"$f":"'At-Risk'!S206","v":158},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",O206=\"M\",O206=\"H\"),0,IF(Inputs!$D$234=0,(F206*1.5/Inputs!$D$253)*0.6,0))","v":0.62309062500000023},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",O206=\"E\",O206=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F206:G206)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J206=\"T\",$K206=\"T\",O206=\"E\",O206=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F206:H206)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.62309062500000023,48566.702189413561,0,0,48566.702189413561,{"$f":"0.05*T206*175*Inputs!$D$228*(1+0.0765)","v":588.57365070044284},49155.275840114002,0.47400000000000003,0.316,0.79]
[{"$f":"'School Resources'!A207","v":"1301000"},{"$f":"'School Resources'!B207","v":"Natrona #1"},{"$f":"'School Resources'!C207","v":"1301015"},{"$f":"'School Resources'!D207","v":"Mountain View Elementary"},{"$f":"'School Resources'!E207","v":"P-5"},{"$f":"'School Resources'!F207","v":224.39233333333331},{"$f":"'School Resources'!G207","v":0},{"$f":"'School Resources'!H207","v":0},{"$f":"'School Resources'!I207","v":224.39233333333331},{"$f":"'School Resources'!J207","v":"F"},{"$f":"'School Resources'!K207","v":"F"},{"$f":"'School Resources'!L207","v":0},{"$f":"'School Resources'!M207","v":0},{"$f":"'School Resources'!N207","v":0},{"$f":"'School Resources'!O207","v":"E"},{"$f":"'At-Risk'!S207","v":165},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",O207=\"M\",O207=\"H\"),0,IF(Inputs!$D$234=0,(F207*1.5/Inputs!$D$253)*0.6,0))","v":0.70122604166666658},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",O207=\"E\",O207=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F207:G207)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J207=\"T\",$K207=\"T\",O207=\"E\",O207=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F207:H207)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.70122604166666658,54656.955130862851,0,0,54656.955130862851,{"$f":"0.05*T207*175*Inputs!$D$228*(1+0.0765)","v":662.38064697245375},55319.335777835302,0.495,0.33,0.82499999999999996]
[{"$f":"'School Resources'!A208","v":"1301000"},{"$f":"'School Resources'!B208","v":"Natrona #1"},{"$f":"'School Resources'!C208","v":"1301016"},{"$f":"'School Resources'!D208","v":"North Casper Elementary"},{"$f":"'School Resources'!E208","v":"P-5"},{"$f":"'School Resources'!F208","v":268.47299999999996},{"$f":"'School Resources'!G208","v":0},{"$f":"'School Resources'!H208","v":0},{"$f":"'School Resources'!I208","v":268.47299999999996},{"$f":"'School Resources'!J208","v":"F"},{"$f":"'School Resources'!K208","v":"F"},{"$f":"'School Resources'!L208","v":0},{"$f":"'School Resources'!M208","v":0},{"$f":"'School Resources'!N208","v":0},{"$f":"'School Resources'!O208","v":"E"},{"$f":"'At-Risk'!S208","v":239},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",O208=\"M\",O208=\"H\"),0,IF(Inputs!$D$234=0,(F208*1.5/Inputs!$D$253)*0.6,0))","v":0.8389781249999998},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",O208=\"E\",O208=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F208:G208)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J208=\"T\",$K208=\"T\",O208=\"E\",O208=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F208:H208)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.8389781249999998,65394.01991533344,0,0,65394.01991533344,{"$f":"0.05*T208*175*Inputs!$D$228*(1+0.0765)","v":792.50176150389382},66186.521676837336,0.71699999999999997,0.47800000000000004,1.1950000000000001]
[{"$f":"'School Resources'!A209","v":"1301000"},{"$f":"'School Resources'!B209","v":"Natrona #1"},{"$f":"'School Resources'!C209","v":"1301017"},{"$f":"'School Resources'!D209","v":"Paradise Valley Elementary"},{"$f":"'School Resources'!E209","v":"P-6"},{"$f":"'School Resources'!F209","v":388.13400000000001},{"$f":"'School Resources'!G209","v":0},{"$f":"'School Resources'!H209","v":0},{"$f":"'School Resources'!I209","v":388.13400000000001},{"$f":"'School Resources'!J209","v":"F"},{"$f":"'School Resources'!K209","v":"F"},{"$f":"'School Resources'!L209","v":0},{"$f":"'School Resources'!M209","v":0},{"$f":"'School Resources'!N209","v":0},{"$f":"'School Resources'!O209","v":"E"},{"$f":"'At-Risk'!S209","v":171},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",O209=\"M\",O209=\"H\"),0,IF(Inputs!$D$234=0,(F209*1.5/Inputs!$D$253)*0.6,0))","v":1.21291875},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",O209=\"E\",O209=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F209:G209)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J209=\"T\",$K209=\"T\",O209=\"E\",O209=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F209:H209)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.21291875,94540.763971863227,0,0,94540.763971863227,{"$f":"0.05*T209*175*Inputs!$D$228*(1+0.0765)","v":1145.7274239851024},95686.491395848323,0.51300000000000001,0.34200000000000003,0.85499999999999998]
[{"$f":"'School Resources'!A210","v":"1301000"},{"$f":"'School Resources'!B210","v":"Natrona #1"},{"$f":"'School Resources'!C210","v":"1301018"},{"$f":"'School Resources'!D210","v":"Park Elementary"},{"$f":"'School Resources'!E210","v":"K-6"},{"$f":"'School Resources'!F210","v":268.95400000000001},{"$f":"'School Resources'!G210","v":0},{"$f":"'School Resources'!H210","v":0},{"$f":"'School Resources'!I210","v":268.95400000000001},{"$f":"'School Resources'!J210","v":"F"},{"$f":"'School Resources'!K210","v":"F"},{"$f":"'School Resources'!L210","v":0},{"$f":"'School Resources'!M210","v":0},{"$f":"'School Resources'!N210","v":0},{"$f":"'School Resources'!O210","v":"E"},{"$f":"'At-Risk'!S210","v":84},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",O210=\"M\",O210=\"H\"),0,IF(Inputs!$D$234=0,(F210*1.5/Inputs!$D$253)*0.6,0))","v":0.84048125000000007},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",O210=\"E\",O210=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F210:G210)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J210=\"T\",$K210=\"T\",O210=\"E\",O210=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F210:H210)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.84048125000000007,65511.180760480929,0,0,65511.180760480929,{"$f":"0.05*T210*175*Inputs!$D$228*(1+0.0765)","v":793.9216187978617},66305.102379278789,0.252,0.16800000000000001,0.42000000000000004]
[{"$f":"'School Resources'!A211","v":"1301000"},{"$f":"'School Resources'!B211","v":"Natrona #1"},{"$f":"'School Resources'!C211","v":"1301019"},{"$f":"'School Resources'!D211","v":"Pineview Elementary"},{"$f":"'School Resources'!E211","v":"P-6"},{"$f":"'School Resources'!F211","v":347.93700000000001},{"$f":"'School Resources'!G211","v":0},{"$f":"'School Resources'!H211","v":0},{"$f":"'School Resources'!I211","v":347.93700000000001},{"$f":"'School Resources'!J211","v":"F"},{"$f":"'School Resources'!K211","v":"F"},{"$f":"'School Resources'!L211","v":0},{"$f":"'School Resources'!M211","v":0},{"$f":"'School Resources'!N211","v":0},{"$f":"'School Resources'!O211","v":"E"},{"$f":"'At-Risk'!S211","v":186},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",O211=\"M\",O211=\"H\"),0,IF(Inputs!$D$234=0,(F211*1.5/Inputs!$D$253)*0.6,0))","v":1.087303125},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",O211=\"E\",O211=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F211:G211)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J211=\"T\",$K211=\"T\",O211=\"E\",O211=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F211:H211)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.087303125,84749.673551088476,0,0,84749.673551088476,{"$f":"0.05*T211*175*Inputs!$D$228*(1+0.0765)","v":1027.0704517488923},85776.744002837368,0.55800000000000005,0.372,0.93]
[{"$f":"'School Resources'!A212","v":"1301000"},{"$f":"'School Resources'!B212","v":"Natrona #1"},{"$f":"'School Resources'!C212","v":"1301020"},{"$f":"'School Resources'!D212","v":"Poison Spider Elementary"},{"$f":"'School Resources'!E212","v":"K-8"},{"$f":"'School Resources'!F212","v":151.25},{"$f":"'School Resources'!G212","v":67.348666666666645},{"$f":"'School Resources'!H212","v":0},{"$f":"'School Resources'!I212","v":218.59866666666665},{"$f":"'School Resources'!J212","v":"F"},{"$f":"'School Resources'!K212","v":"F"},{"$f":"'School Resources'!L212","v":0},{"$f":"'School Resources'!M212","v":0},{"$f":"'School Resources'!N212","v":0},{"$f":"'School Resources'!O212","v":"M"},{"$f":"'At-Risk'!S212","v":78},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",O212=\"M\",O212=\"H\"),0,IF(Inputs!$D$234=0,(F212*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",O212=\"E\",O212=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F212:G212)*1.5/Inputs!$D$256)*0.6,0))","v":0.62456761904761904},{"$f":"IF(OR($J212=\"T\",$K212=\"T\",O212=\"E\",O212=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F212:H212)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.62456761904761904,0,48681.826261527858,0,48681.826261527858,{"$f":"0.05*T212*175*Inputs!$D$228*(1+0.0765)","v":589.96882460258541},49271.795086130442,0.23400000000000001,0.156,0.39]
[{"$f":"'School Resources'!A213","v":"1301000"},{"$f":"'School Resources'!B213","v":"Natrona #1"},{"$f":"'School Resources'!C213","v":"1301021"},{"$f":"'School Resources'!D213","v":"Powder River Elementary"},{"$f":"'School Resources'!E213","v":"K-6"},{"$f":"'School Resources'!F213","v":3.468},{"$f":"'School Resources'!G213","v":0},{"$f":"'School Resources'!H213","v":0},{"$f":"'School Resources'!I213","v":3.468},{"$f":"'School Resources'!J213","v":"F"},{"$f":"'School Resources'!K213","v":"T"},{"$f":"'School Resources'!L213","v":0},{"$f":"'School Resources'!M213","v":0},{"$f":"'School Resources'!N213","v":0},{"$f":"'School Resources'!O213","v":"E"},{"$f":"'At-Risk'!S213","v":1},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",O213=\"M\",O213=\"H\"),0,IF(Inputs!$D$234=0,(F213*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",O213=\"E\",O213=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F213:G213)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J213=\"T\",$K213=\"T\",O213=\"E\",O213=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F213:H213)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T213*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A214","v":"1301000"},{"$f":"'School Resources'!B214","v":"Natrona #1"},{"$f":"'School Resources'!C214","v":"1301022"},{"$f":"'School Resources'!D214","v":"Red Creek Elementary"},{"$f":"'School Resources'!E214","v":"K-6"},{"$f":"'School Resources'!F214","v":5.6460000000000008},{"$f":"'School Resources'!G214","v":0},{"$f":"'School Resources'!H214","v":0},{"$f":"'School Resources'!I214","v":5.6460000000000008},{"$f":"'School Resources'!J214","v":"F"},{"$f":"'School Resources'!K214","v":"T"},{"$f":"'School Resources'!L214","v":0},{"$f":"'School Resources'!M214","v":0},{"$f":"'School Resources'!N214","v":0},{"$f":"'School Resources'!O214","v":"E"},{"$f":"'At-Risk'!S214","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",O214=\"M\",O214=\"H\"),0,IF(Inputs!$D$234=0,(F214*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",O214=\"E\",O214=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F214:G214)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J214=\"T\",$K214=\"T\",O214=\"E\",O214=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F214:H214)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T214*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A215","v":"1301000"},{"$f":"'School Resources'!B215","v":"Natrona #1"},{"$f":"'School Resources'!C215","v":"1301023"},{"$f":"'School Resources'!D215","v":"Southridge Elementary"},{"$f":"'School Resources'!E215","v":"K-5"},{"$f":"'School Resources'!F215","v":312.65100000000001},{"$f":"'School Resources'!G215","v":0},{"$f":"'School Resources'!H215","v":0},{"$f":"'School Resources'!I215","v":312.65100000000001},{"$f":"'School Resources'!J215","v":"F"},{"$f":"'School Resources'!K215","v":"F"},{"$f":"'School Resources'!L215","v":0},{"$f":"'School Resources'!M215","v":0},{"$f":"'School Resources'!N215","v":0},{"$f":"'School Resources'!O215","v":"E"},{"$f":"'At-Risk'!S215","v":89},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",O215=\"M\",O215=\"H\"),0,IF(Inputs!$D$234=0,(F215*1.5/Inputs!$D$253)*0.6,0))","v":0.9770343749999999},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",O215=\"E\",O215=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F215:G215)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J215=\"T\",$K215=\"T\",O215=\"E\",O215=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F215:H215)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.9770343749999999,76154.792923492932,0,0,76154.792923492932,{"$f":"0.05*T215*175*Inputs!$D$228*(1+0.0765)","v":922.91019296522904},77077.703116458157,0.26700000000000002,0.17799999999999999,0.44500000000000001]
[{"$f":"'School Resources'!A216","v":"1301000"},{"$f":"'School Resources'!B216","v":"Natrona #1"},{"$f":"'School Resources'!C216","v":"1301024"},{"$f":"'School Resources'!D216","v":"University Park Elementary"},{"$f":"'School Resources'!E216","v":"P-5"},{"$f":"'School Resources'!F216","v":216.10300000000001},{"$f":"'School Resources'!G216","v":0},{"$f":"'School Resources'!H216","v":0},{"$f":"'School Resources'!I216","v":216.10300000000001},{"$f":"'School Resources'!J216","v":"F"},{"$f":"'School Resources'!K216","v":"F"},{"$f":"'School Resources'!L216","v":0},{"$f":"'School Resources'!M216","v":0},{"$f":"'School Resources'!N216","v":0},{"$f":"'School Resources'!O216","v":"E"},{"$f":"'At-Risk'!S216","v":122},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",O216=\"M\",O216=\"H\"),0,IF(Inputs!$D$234=0,(F216*1.5/Inputs!$D$253)*0.6,0))","v":0.67532187499999996},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",O216=\"E\",O216=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F216:G216)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J216=\"T\",$K216=\"T\",O216=\"E\",O216=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F216:H216)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.67532187499999996,52637.858875057471,0,0,52637.858875057471,{"$f":"0.05*T216*175*Inputs!$D$228*(1+0.0765)","v":637.91147775111824},53275.770352808591,0.36599999999999999,0.24399999999999999,0.61]
[{"$f":"'School Resources'!A217","v":"1301000"},{"$f":"'School Resources'!B217","v":"Natrona #1"},{"$f":"'School Resources'!C217","v":"1301025"},{"$f":"'School Resources'!D217","v":"Verda James Elementary"},{"$f":"'School Resources'!E217","v":"K-5"},{"$f":"'School Resources'!F217","v":437.22899999999998},{"$f":"'School Resources'!G217","v":0},{"$f":"'School Resources'!H217","v":0},{"$f":"'School Resources'!I217","v":437.22899999999998},{"$f":"'School Resources'!J217","v":"F"},{"$f":"'School Resources'!K217","v":"F"},{"$f":"'School Resources'!L217","v":0},{"$f":"'School Resources'!M217","v":0},{"$f":"'School Resources'!N217","v":0},{"$f":"'School Resources'!O217","v":"E"},{"$f":"'At-Risk'!S217","v":108},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",O217=\"M\",O217=\"H\"),0,IF(Inputs!$D$234=0,(F217*1.5/Inputs!$D$253)*0.6,0))","v":1.3663406249999999},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",O217=\"E\",O217=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F217:G217)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J217=\"T\",$K217=\"T\",O217=\"E\",O217=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F217:H217)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3663406249999999,106499.20823904575,0,0,106499.20823904575,{"$f":"0.05*T217*175*Inputs!$D$228*(1+0.0765)","v":1290.6502802165803},107789.85851926233,0.32400000000000001,0.216,0.54]
[{"$f":"'School Resources'!A218","v":"1301000"},{"$f":"'School Resources'!B218","v":"Natrona #1"},{"$f":"'School Resources'!C218","v":"1301027"},{"$f":"'School Resources'!D218","v":"Willard Elementary"},{"$f":"'School Resources'!E218","v":"P-5"},{"$f":"'School Resources'!F218","v":212.54899999999998},{"$f":"'School Resources'!G218","v":0},{"$f":"'School Resources'!H218","v":0},{"$f":"'School Resources'!I218","v":212.54899999999998},{"$f":"'School Resources'!J218","v":"F"},{"$f":"'School Resources'!K218","v":"F"},{"$f":"'School Resources'!L218","v":0},{"$f":"'School Resources'!M218","v":0},{"$f":"'School Resources'!N218","v":0},{"$f":"'School Resources'!O218","v":"E"},{"$f":"'At-Risk'!S218","v":152},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",O218=\"M\",O218=\"H\"),0,IF(Inputs!$D$234=0,(F218*1.5/Inputs!$D$253)*0.6,0))","v":0.66421562499999998},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",O218=\"E\",O218=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F218:G218)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J218=\"T\",$K218=\"T\",O218=\"E\",O218=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F218:H218)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.66421562499999998,51772.183940225688,0,0,51772.183940225688,{"$f":"0.05*T218*175*Inputs!$D$228*(1+0.0765)","v":627.42047396159455},52399.604414187284,0.45600000000000002,0.30399999999999999,0.76]
[{"$f":"'School Resources'!A219","v":"1301000"},{"$f":"'School Resources'!B219","v":"Natrona #1"},{"$f":"'School Resources'!C219","v":"1301028"},{"$f":"'School Resources'!D219","v":"Willow Creek Elementary"},{"$f":"'School Resources'!E219","v":"K-6"},{"$f":"'School Resources'!F219","v":3.1733333333333333},{"$f":"'School Resources'!G219","v":0},{"$f":"'School Resources'!H219","v":0},{"$f":"'School Resources'!I219","v":3.1733333333333333},{"$f":"'School Resources'!J219","v":"F"},{"$f":"'School Resources'!K219","v":"T"},{"$f":"'School Resources'!L219","v":0},{"$f":"'School Resources'!M219","v":0},{"$f":"'School Resources'!N219","v":0},{"$f":"'School Resources'!O219","v":"E"},{"$f":"'At-Risk'!S219","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",O219=\"M\",O219=\"H\"),0,IF(Inputs!$D$234=0,(F219*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",O219=\"E\",O219=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F219:G219)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J219=\"T\",$K219=\"T\",O219=\"E\",O219=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F219:H219)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T219*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A220","v":"1301000"},{"$f":"'School Resources'!B220","v":"Natrona #1"},{"$f":"'School Resources'!C220","v":"1301029"},{"$f":"'School Resources'!D220","v":"Woods Learning Center"},{"$f":"'School Resources'!E220","v":"K-8"},{"$f":"'School Resources'!F220","v":107.051},{"$f":"'School Resources'!G220","v":48.737000000000009},{"$f":"'School Resources'!H220","v":0},{"$f":"'School Resources'!I220","v":155.78800000000001},{"$f":"'School Resources'!J220","v":"F"},{"$f":"'School Resources'!K220","v":"F"},{"$f":"'School Resources'!L220","v":0},{"$f":"'School Resources'!M220","v":0},{"$f":"'School Resources'!N220","v":0},{"$f":"'School Resources'!O220","v":"M"},{"$f":"'At-Risk'!S220","v":40},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",O220=\"M\",O220=\"H\"),0,IF(Inputs!$D$234=0,(F220*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",O220=\"E\",O220=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F220:G220)*1.5/Inputs!$D$256)*0.6,0))","v":0.44510857142857146},{"$f":"IF(OR($J220=\"T\",$K220=\"T\",O220=\"E\",O220=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F220:H220)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.44510857142857146,0,34693.918610196932,0,34693.918610196932,{"$f":"0.05*T220*175*Inputs!$D$228*(1+0.0765)","v":420.45116124764837},35114.369771444581,0.12,0.08,0.2]
[{"$f":"'School Resources'!A221","v":"1301000"},{"$f":"'School Resources'!B221","v":"Natrona #1"},{"$f":"'School Resources'!C221","v":"1301031"},{"$f":"'School Resources'!D221","v":"Oregon Trail Elementary"},{"$f":"'School Resources'!E221","v":"K-5"},{"$f":"'School Resources'!F221","v":343.05800000000005},{"$f":"'School Resources'!G221","v":0},{"$f":"'School Resources'!H221","v":0},{"$f":"'School Resources'!I221","v":343.05800000000005},{"$f":"'School Resources'!J221","v":"F"},{"$f":"'School Resources'!K221","v":"F"},{"$f":"'School Resources'!L221","v":0},{"$f":"'School Resources'!M221","v":0},{"$f":"'School Resources'!N221","v":0},{"$f":"'School Resources'!O221","v":"E"},{"$f":"'At-Risk'!S221","v":116},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",O221=\"M\",O221=\"H\"),0,IF(Inputs!$D$234=0,(F221*1.5/Inputs!$D$253)*0.6,0))","v":1.0720562500000002},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",O221=\"E\",O221=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F221:G221)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J221=\"T\",$K221=\"T\",O221=\"E\",O221=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F221:H221)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0720562500000002,83561.258242409735,0,0,83561.258242409735,{"$f":"0.05*T221*175*Inputs!$D$228*(1+0.0765)","v":1012.6681986568589},84573.926441066593,0.34800000000000003,0.23200000000000001,0.58000000000000007]
[{"$f":"'School Resources'!A222","v":"1301000"},{"$f":"'School Resources'!B222","v":"Natrona #1"},{"$f":"'School Resources'!C222","v":"1301033"},{"$f":"'School Resources'!D222","v":"Bar Nunn Elementary"},{"$f":"'School Resources'!E222","v":"P-6"},{"$f":"'School Resources'!F222","v":230.17699999999999},{"$f":"'School Resources'!G222","v":0},{"$f":"'School Resources'!H222","v":0},{"$f":"'School Resources'!I222","v":230.17699999999999},{"$f":"'School Resources'!J222","v":"F"},{"$f":"'School Resources'!K222","v":"F"},{"$f":"'School Resources'!L222","v":0},{"$f":"'School Resources'!M222","v":0},{"$f":"'School Resources'!N222","v":0},{"$f":"'School Resources'!O222","v":"E"},{"$f":"'At-Risk'!S222","v":136},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",O222=\"M\",O222=\"H\"),0,IF(Inputs!$D$234=0,(F222*1.5/Inputs!$D$253)*0.6,0))","v":0.71930312499999982},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",O222=\"E\",O222=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F222:G222)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J222=\"T\",$K222=\"T\",O222=\"E\",O222=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F222:H222)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.71930312499999982,56065.970589413853,0,0,56065.970589413853,{"$f":"0.05*T222*175*Inputs!$D$228*(1+0.0765)","v":679.45632505943513},56745.42691447329,0.40800000000000003,0.27200000000000002,0.68]
[{"$f":"'School Resources'!A223","v":"1301000"},{"$f":"'School Resources'!B223","v":"Natrona #1"},{"$f":"'School Resources'!C223","v":"1301038"},{"$f":"'School Resources'!D223","v":"Casper Classical Academy"},{"$f":"'School Resources'!E223","v":"6-9"},{"$f":"'School Resources'!F223","v":0},{"$f":"'School Resources'!G223","v":361.66899999999998},{"$f":"'School Resources'!H223","v":0},{"$f":"'School Resources'!I223","v":361.66899999999998},{"$f":"'School Resources'!J223","v":"F"},{"$f":"'School Resources'!K223","v":"F"},{"$f":"'School Resources'!L223","v":0},{"$f":"'School Resources'!M223","v":0},{"$f":"'School Resources'!N223","v":0},{"$f":"'School Resources'!O223","v":"M"},{"$f":"'At-Risk'!S223","v":106},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",O223=\"M\",O223=\"H\"),0,IF(Inputs!$D$234=0,(F223*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",O223=\"E\",O223=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F223:G223)*1.5/Inputs!$D$256)*0.6,0))","v":1.0333400000000001},{"$f":"IF(OR($J223=\"T\",$K223=\"T\",O223=\"E\",O223=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F223:H223)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0333400000000001,0,80543.526137002307,0,80543.526137002307,{"$f":"0.05*T223*175*Inputs!$D$228*(1+0.0765)","v":976.09668932957447},81519.622826331877,0.318,0.21199999999999999,0.53]
[{"$f":"'School Resources'!A224","v":"1301000"},{"$f":"'School Resources'!B224","v":"Natrona #1"},{"$f":"'School Resources'!C224","v":"1301039"},{"$f":"'School Resources'!D224","v":"Summit Elementary School"},{"$f":"'School Resources'!E224","v":"P-5"},{"$f":"'School Resources'!F224","v":359.726},{"$f":"'School Resources'!G224","v":0},{"$f":"'School Resources'!H224","v":0},{"$f":"'School Resources'!I224","v":359.726},{"$f":"'School Resources'!J224","v":"F"},{"$f":"'School Resources'!K224","v":"F"},{"$f":"'School Resources'!L224","v":0},{"$f":"'School Resources'!M224","v":0},{"$f":"'School Resources'!N224","v":0},{"$f":"'School Resources'!O224","v":"E"},{"$f":"'At-Risk'!S224","v":85},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",O224=\"M\",O224=\"H\"),0,IF(Inputs!$D$234=0,(F224*1.5/Inputs!$D$253)*0.6,0))","v":1.1241437499999998},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",O224=\"E\",O224=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F224:G224)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J224=\"T\",$K224=\"T\",O224=\"E\",O224=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F224:H224)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1241437499999998,87621.210356584226,0,0,87621.210356584226,{"$f":"0.05*T224*175*Inputs!$D$228*(1+0.0765)","v":1061.8702389392963},88683.080595523526,0.255,0.17,0.42500000000000004]
[{"$f":"'School Resources'!A225","v":"1301000"},{"$f":"'School Resources'!B225","v":"Natrona #1"},{"$f":"'School Resources'!C225","v":"1301048"},{"$f":"'School Resources'!D225","v":"Frontier Middle School"},{"$f":"'School Resources'!E225","v":"6-8"},{"$f":"'School Resources'!F225","v":0},{"$f":"'School Resources'!G225","v":155.71233333333333},{"$f":"'School Resources'!H225","v":0},{"$f":"'School Resources'!I225","v":155.71233333333333},{"$f":"'School Resources'!J225","v":"F"},{"$f":"'School Resources'!K225","v":"F"},{"$f":"'School Resources'!L225","v":0},{"$f":"'School Resources'!M225","v":0},{"$f":"'School Resources'!N225","v":0},{"$f":"'School Resources'!O225","v":"M"},{"$f":"'At-Risk'!S225","v":120},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",O225=\"M\",O225=\"H\"),0,IF(Inputs!$D$234=0,(F225*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",O225=\"E\",O225=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F225:G225)*1.5/Inputs!$D$256)*0.6,0))","v":0.44489238095238093},{"$f":"IF(OR($J225=\"T\",$K225=\"T\",O225=\"E\",O225=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F225:H225)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.44489238095238093,0,34677.067677038802,0,34677.067677038802,{"$f":"0.05*T225*175*Inputs!$D$228*(1+0.0765)","v":420.2469469444431},35097.314623983242,0.36,0.24,0.6]
[{"$f":"'School Resources'!A226","v":"1301000"},{"$f":"'School Resources'!B226","v":"Natrona #1"},{"$f":"'School Resources'!C226","v":"1301049"},{"$f":"'School Resources'!D226","v":"Midwest School"},{"$f":"'School Resources'!E226","v":"P-12"},{"$f":"'School Resources'!F226","v":75.37700000000001},{"$f":"'School Resources'!G226","v":47.588000000000008},{"$f":"'School Resources'!H226","v":64.503},{"$f":"'School Resources'!I226","v":187.46800000000002},{"$f":"'School Resources'!J226","v":"F"},{"$f":"'School Resources'!K226","v":"F"},{"$f":"'School Resources'!L226","v":0},{"$f":"'School Resources'!M226","v":0},{"$f":"'School Resources'!N226","v":0},{"$f":"'School Resources'!O226","v":"H"},{"$f":"'At-Risk'!S226","v":127},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",O226=\"M\",O226=\"H\"),0,IF(Inputs!$D$234=0,(F226*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",O226=\"E\",O226=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F226:G226)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J226=\"T\",$K226=\"T\",O226=\"E\",O226=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F226:H226)*1.5/Inputs!$D$260)*0.6,0))","v":0.53562285714285707},0.53562285714285707,0,0,41749.040580894529,41749.040580894529,{"$f":"0.05*T226*175*Inputs!$D$228*(1+0.0765)","v":505.95128184952711},42254.991862744057,0.38100000000000001,0.254,0.63500000000000001]
[{"$f":"'School Resources'!A227","v":"1301000"},{"$f":"'School Resources'!B227","v":"Natrona #1"},{"$f":"'School Resources'!C227","v":"1301050"},{"$f":"'School Resources'!D227","v":"C Y Junior High School"},{"$f":"'School Resources'!E227","v":"6-9"},{"$f":"'School Resources'!F227","v":0},{"$f":"'School Resources'!G227","v":747.25700000000006},{"$f":"'School Resources'!H227","v":0},{"$f":"'School Resources'!I227","v":747.25700000000006},{"$f":"'School Resources'!J227","v":"F"},{"$f":"'School Resources'!K227","v":"F"},{"$f":"'School Resources'!L227","v":0},{"$f":"'School Resources'!M227","v":0},{"$f":"'School Resources'!N227","v":0},{"$f":"'School Resources'!O227","v":"M"},{"$f":"'At-Risk'!S227","v":346},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",O227=\"M\",O227=\"H\"),0,IF(Inputs!$D$234=0,(F227*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",O227=\"E\",O227=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F227:G227)*1.5/Inputs!$D$256)*0.6,0))","v":2.1350200000000004},{"$f":"IF(OR($J227=\"T\",$K227=\"T\",O227=\"E\",O227=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F227:H227)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.1350200000000004,0,166413.80298161559,0,166413.80298161559,{"$f":"0.05*T227*175*Inputs!$D$228*(1+0.0765)","v":2016.7475890340336},168430.55057064962,1.038,0.69200000000000006,1.73]
[{"$f":"'School Resources'!A228","v":"1301000"},{"$f":"'School Resources'!B228","v":"Natrona #1"},{"$f":"'School Resources'!C228","v":"1301051"},{"$f":"'School Resources'!D228","v":"Dean Morgan Junior High School"},{"$f":"'School Resources'!E228","v":"6-9"},{"$f":"'School Resources'!F228","v":0},{"$f":"'School Resources'!G228","v":836.57099999999991},{"$f":"'School Resources'!H228","v":0},{"$f":"'School Resources'!I228","v":836.57099999999991},{"$f":"'School Resources'!J228","v":"F"},{"$f":"'School Resources'!K228","v":"F"},{"$f":"'School Resources'!L228","v":0},{"$f":"'School Resources'!M228","v":0},{"$f":"'School Resources'!N228","v":0},{"$f":"'School Resources'!O228","v":"M"},{"$f":"'At-Risk'!S228","v":356},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",O228=\"M\",O228=\"H\"),0,IF(Inputs!$D$234=0,(F228*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",O228=\"E\",O228=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F228:G228)*1.5/Inputs!$D$256)*0.6,0))","v":2.3902028571428571},{"$f":"IF(OR($J228=\"T\",$K228=\"T\",O228=\"E\",O228=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F228:H228)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.3902028571428571,0,186303.99122943394,0,186303.99122943394,{"$f":"0.05*T228*175*Inputs!$D$228*(1+0.0765)","v":2257.7942358596711},188561.78546529362,1.0680000000000001,0.71199999999999997,1.78]
[{"$f":"'School Resources'!A229","v":"1301000"},{"$f":"'School Resources'!B229","v":"Natrona #1"},{"$f":"'School Resources'!C229","v":"1301054"},{"$f":"'School Resources'!D229","v":"Centennial Junior High School"},{"$f":"'School Resources'!E229","v":"6-9"},{"$f":"'School Resources'!F229","v":0},{"$f":"'School Resources'!G229","v":631.89400000000001},{"$f":"'School Resources'!H229","v":0},{"$f":"'School Resources'!I229","v":631.89400000000001},{"$f":"'School Resources'!J229","v":"F"},{"$f":"'School Resources'!K229","v":"F"},{"$f":"'School Resources'!L229","v":0},{"$f":"'School Resources'!M229","v":0},{"$f":"'School Resources'!N229","v":0},{"$f":"'School Resources'!O229","v":"M"},{"$f":"'At-Risk'!S229","v":308},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",O229=\"M\",O229=\"H\"),0,IF(Inputs!$D$234=0,(F229*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",O229=\"E\",O229=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F229:G229)*1.5/Inputs!$D$256)*0.6,0))","v":1.8054114285714284},{"$f":"IF(OR($J229=\"T\",$K229=\"T\",O229=\"E\",O229=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F229:H229)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.8054114285714284,0,140722.51396944423,0,140722.51396944423,{"$f":"0.05*T229*175*Inputs!$D$228*(1+0.0765)","v":1705.3981441794069},142427.91211362364,0.92400000000000004,0.61599999999999999,1.54]
[{"$f":"'School Resources'!A230","v":"1301000"},{"$f":"'School Resources'!B230","v":"Natrona #1"},{"$f":"'School Resources'!C230","v":"1301055"},{"$f":"'School Resources'!D230","v":"Kelly Walsh High School"},{"$f":"'School Resources'!E230","v":"9-12"},{"$f":"'School Resources'!F230","v":0},{"$f":"'School Resources'!G230","v":0},{"$f":"'School Resources'!H230","v":1600.527},{"$f":"'School Resources'!I230","v":1600.527},{"$f":"'School Resources'!J230","v":"F"},{"$f":"'School Resources'!K230","v":"F"},{"$f":"'School Resources'!L230","v":0},{"$f":"'School Resources'!M230","v":0},{"$f":"'School Resources'!N230","v":0},{"$f":"'School Resources'!O230","v":"H"},{"$f":"'At-Risk'!S230","v":604},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",O230=\"M\",O230=\"H\"),0,IF(Inputs!$D$234=0,(F230*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",O230=\"E\",O230=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F230:G230)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J230=\"T\",$K230=\"T\",O230=\"E\",O230=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F230:H230)*1.5/Inputs!$D$260)*0.6,0))","v":4.5729342857142861},4.5729342857142861,0,0,356436.65411599522,356436.65411599522,{"$f":"0.05*T230*175*Inputs!$D$228*(1+0.0765)","v":4319.6102123283881},360756.2643283236,1.8120000000000001,1.208,3.02]
[{"$f":"'School Resources'!A231","v":"1301000"},{"$f":"'School Resources'!B231","v":"Natrona #1"},{"$f":"'School Resources'!C231","v":"1301057"},{"$f":"'School Resources'!D231","v":"Natrona County High School"},{"$f":"'School Resources'!E231","v":"9-12"},{"$f":"'School Resources'!F231","v":0},{"$f":"'School Resources'!G231","v":0},{"$f":"'School Resources'!H231","v":1731.9483333333333},{"$f":"'School Resources'!I231","v":1731.9483333333333},{"$f":"'School Resources'!J231","v":"F"},{"$f":"'School Resources'!K231","v":"F"},{"$f":"'School Resources'!L231","v":0},{"$f":"'School Resources'!M231","v":0},{"$f":"'School Resources'!N231","v":0},{"$f":"'School Resources'!O231","v":"H"},{"$f":"'At-Risk'!S231","v":575},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",O231=\"M\",O231=\"H\"),0,IF(Inputs!$D$234=0,(F231*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",O231=\"E\",O231=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F231:G231)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J231=\"T\",$K231=\"T\",O231=\"E\",O231=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F231:H231)*1.5/Inputs!$D$260)*0.6,0))","v":4.9484238095238089},4.9484238095238089,0,0,385704.126850161,385704.126850161,{"$f":"0.05*T231*175*Inputs!$D$228*(1+0.0765)","v":4674.2989702090608},390378.42582037009,1.7250000000000001,1.1500000000000001,2.875]
[{"$f":"'School Resources'!A232","v":"1301000"},{"$f":"'School Resources'!B232","v":"Natrona #1"},{"$f":"'School Resources'!C232","v":"1301058"},{"$f":"'School Resources'!D232","v":"Roosevelt High School"},{"$f":"'School Resources'!E232","v":"7-12"},{"$f":"'School Resources'!F232","v":0},{"$f":"'School Resources'!G232","v":0},{"$f":"'School Resources'!H232","v":149.35233333333332},{"$f":"'School Resources'!I232","v":149.35233333333332},{"$f":"'School Resources'!J232","v":"T"},{"$f":"'School Resources'!K232","v":"F"},{"$f":"'School Resources'!L232","v":0},{"$f":"'School Resources'!M232","v":0},{"$f":"'School Resources'!N232","v":0},{"$f":"'School Resources'!O232","v":"H"},{"$f":"'At-Risk'!S232","v":139},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",O232=\"M\",O232=\"H\"),0,IF(Inputs!$D$234=0,(F232*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",O232=\"E\",O232=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F232:G232)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J232=\"T\",$K232=\"T\",O232=\"E\",O232=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F232:H232)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T232*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A233","v":"1401000"},{"$f":"'School Resources'!B233","v":"Niobrara #1"},{"$f":"'School Resources'!C233","v":"1401003"},{"$f":"'School Resources'!D233","v":"Lance Creek Elementary"},{"$f":"'School Resources'!E233","v":"K-8"},{"$f":"'School Resources'!F233","v":4.7469999999999999},{"$f":"'School Resources'!G233","v":19.923333333333336},{"$f":"'School Resources'!H233","v":0},{"$f":"'School Resources'!I233","v":24.670333333333335},{"$f":"'School Resources'!J233","v":"F"},{"$f":"'School Resources'!K233","v":"T"},{"$f":"'School Resources'!L233","v":0},{"$f":"'School Resources'!M233","v":0},{"$f":"'School Resources'!N233","v":0},{"$f":"'School Resources'!O233","v":"M"},{"$f":"'At-Risk'!S233","v":1},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",O233=\"M\",O233=\"H\"),0,IF(Inputs!$D$234=0,(F233*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",O233=\"E\",O233=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F233:G233)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J233=\"T\",$K233=\"T\",O233=\"E\",O233=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F233:H233)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T233*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A234","v":"1401000"},{"$f":"'School Resources'!B234","v":"Niobrara #1"},{"$f":"'School Resources'!C234","v":"1401004"},{"$f":"'School Resources'!D234","v":"Lusk Elementary"},{"$f":"'School Resources'!E234","v":"K-5"},{"$f":"'School Resources'!F234","v":357.06600000000003},{"$f":"'School Resources'!G234","v":0},{"$f":"'School Resources'!H234","v":0},{"$f":"'School Resources'!I234","v":357.06600000000003},{"$f":"'School Resources'!J234","v":"F"},{"$f":"'School Resources'!K234","v":"F"},{"$f":"'School Resources'!L234","v":0},{"$f":"'School Resources'!M234","v":0},{"$f":"'School Resources'!N234","v":0},{"$f":"'School Resources'!O234","v":"E"},{"$f":"'At-Risk'!S234","v":52},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",O234=\"M\",O234=\"H\"),0,IF(Inputs!$D$234=0,(F234*1.5/Inputs!$D$253)*0.6,0))","v":1.1158312500000001},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",O234=\"E\",O234=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F234:G234)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J234=\"T\",$K234=\"T\",O234=\"E\",O234=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F234:H234)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1158312500000001,81398.905915902287,0,0,81398.905915902287,{"$f":"0.05*T234*175*Inputs!$D$228*(1+0.0765)","v":1054.0182214716169},82452.924137373906,0.156,0.10400000000000001,0.26]
[{"$f":"'School Resources'!A235","v":"1401000"},{"$f":"'School Resources'!B235","v":"Niobrara #1"},{"$f":"'School Resources'!C235","v":"1401050"},{"$f":"'School Resources'!D235","v":"Lusk Middle School"},{"$f":"'School Resources'!E235","v":"6-8"},{"$f":"'School Resources'!F235","v":0},{"$f":"'School Resources'!G235","v":242.929},{"$f":"'School Resources'!H235","v":0},{"$f":"'School Resources'!I235","v":242.929},{"$f":"'School Resources'!J235","v":"F"},{"$f":"'School Resources'!K235","v":"F"},{"$f":"'School Resources'!L235","v":0},{"$f":"'School Resources'!M235","v":0},{"$f":"'School Resources'!N235","v":0},{"$f":"'School Resources'!O235","v":"M"},{"$f":"'At-Risk'!S235","v":82},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",O235=\"M\",O235=\"H\"),0,IF(Inputs!$D$234=0,(F235*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",O235=\"E\",O235=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F235:G235)*1.5/Inputs!$D$256)*0.6,0))","v":0.69408285714285711},{"$f":"IF(OR($J235=\"T\",$K235=\"T\",O235=\"E\",O235=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F235:H235)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.69408285714285711,0,50632.732491057286,0,50632.732491057286,{"$f":"0.05*T235*175*Inputs!$D$228*(1+0.0765)","v":655.63316911912318},51288.365660176409,0.246,0.16400000000000001,0.41000000000000003]
[{"$f":"'School Resources'!A236","v":"1401000"},{"$f":"'School Resources'!B236","v":"Niobrara #1"},{"$f":"'School Resources'!C236","v":"1401055"},{"$f":"'School Resources'!D236","v":"Niobrara County High School"},{"$f":"'School Resources'!E236","v":"9-12"},{"$f":"'School Resources'!F236","v":0},{"$f":"'School Resources'!G236","v":0},{"$f":"'School Resources'!H236","v":309.09699999999998},{"$f":"'School Resources'!I236","v":309.09699999999998},{"$f":"'School Resources'!J236","v":"F"},{"$f":"'School Resources'!K236","v":"F"},{"$f":"'School Resources'!L236","v":0},{"$f":"'School Resources'!M236","v":0},{"$f":"'School Resources'!N236","v":0},{"$f":"'School Resources'!O236","v":"H"},{"$f":"'At-Risk'!S236","v":82},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",O236=\"M\",O236=\"H\"),0,IF(Inputs!$D$234=0,(F236*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",O236=\"E\",O236=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F236:G236)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J236=\"T\",$K236=\"T\",O236=\"E\",O236=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F236:H236)*1.5/Inputs!$D$260)*0.6,0))","v":0.88313428571428565},0.88313428571428565,0,0,64423.867528324467,64423.867528324467,{"$f":"0.05*T236*175*Inputs!$D$228*(1+0.0765)","v":834.21183010350194},65258.079358427967,0.246,0.16400000000000001,0.41000000000000003]
[{"$f":"'School Resources'!A237","v":"1501000"},{"$f":"'School Resources'!B237","v":"Park #1"},{"$f":"'School Resources'!C237","v":"1501001"},{"$f":"'School Resources'!D237","v":"Clark Elementary"},{"$f":"'School Resources'!E237","v":"K-5"},{"$f":"'School Resources'!F237","v":12.076000000000001},{"$f":"'School Resources'!G237","v":0},{"$f":"'School Resources'!H237","v":0},{"$f":"'School Resources'!I237","v":12.076000000000001},{"$f":"'School Resources'!J237","v":"F"},{"$f":"'School Resources'!K237","v":"T"},{"$f":"'School Resources'!L237","v":0},{"$f":"'School Resources'!M237","v":0},{"$f":"'School Resources'!N237","v":0},{"$f":"'School Resources'!O237","v":"E"},{"$f":"'At-Risk'!S237","v":8},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",O237=\"M\",O237=\"H\"),0,IF(Inputs!$D$234=0,(F237*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",O237=\"E\",O237=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F237:G237)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J237=\"T\",$K237=\"T\",O237=\"E\",O237=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F237:H237)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T237*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A238","v":"1501000"},{"$f":"'School Resources'!B238","v":"Park #1"},{"$f":"'School Resources'!C238","v":"1501002"},{"$f":"'School Resources'!D238","v":"Parkside Elementary"},{"$f":"'School Resources'!E238","v":"K-5"},{"$f":"'School Resources'!F238","v":219.78333333333333},{"$f":"'School Resources'!G238","v":0},{"$f":"'School Resources'!H238","v":0},{"$f":"'School Resources'!I238","v":219.78333333333333},{"$f":"'School Resources'!J238","v":"F"},{"$f":"'School Resources'!K238","v":"F"},{"$f":"'School Resources'!L238","v":0},{"$f":"'School Resources'!M238","v":0},{"$f":"'School Resources'!N238","v":0},{"$f":"'School Resources'!O238","v":"E"},{"$f":"'At-Risk'!S238","v":97},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",O238=\"M\",O238=\"H\"),0,IF(Inputs!$D$234=0,(F238*1.5/Inputs!$D$253)*0.6,0))","v":0.68682291666666673},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",O238=\"E\",O238=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F238:G238)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J238=\"T\",$K238=\"T\",O238=\"E\",O238=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F238:H238)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.68682291666666673,54427.225356937881,0,0,54427.225356937881,{"$f":"0.05*T238*175*Inputs!$D$228*(1+0.0765)","v":648.7754031722526},55076.000760110132,0.29099999999999998,0.19400000000000001,0.48499999999999999]
[{"$f":"'School Resources'!A239","v":"1501000"},{"$f":"'School Resources'!B239","v":"Park #1"},{"$f":"'School Resources'!C239","v":"1501003"},{"$f":"'School Resources'!D239","v":"Southside Elementary"},{"$f":"'School Resources'!E239","v":"K-5"},{"$f":"'School Resources'!F239","v":319.54966666666667},{"$f":"'School Resources'!G239","v":0},{"$f":"'School Resources'!H239","v":0},{"$f":"'School Resources'!I239","v":319.54966666666667},{"$f":"'School Resources'!J239","v":"F"},{"$f":"'School Resources'!K239","v":"F"},{"$f":"'School Resources'!L239","v":0},{"$f":"'School Resources'!M239","v":0},{"$f":"'School Resources'!N239","v":0},{"$f":"'School Resources'!O239","v":"E"},{"$f":"'At-Risk'!S239","v":151},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",O239=\"M\",O239=\"H\"),0,IF(Inputs!$D$234=0,(F239*1.5/Inputs!$D$253)*0.6,0))","v":0.99859270833333325},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",O239=\"E\",O239=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F239:G239)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J239=\"T\",$K239=\"T\",O239=\"E\",O239=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F239:H239)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.99859270833333325,79133.396771370491,0,0,79133.396771370491,{"$f":"0.05*T239*175*Inputs!$D$228*(1+0.0765)","v":943.27427235258472},80076.671043723079,0.45300000000000001,0.30199999999999999,0.755]
[{"$f":"'School Resources'!A240","v":"1501000"},{"$f":"'School Resources'!B240","v":"Park #1"},{"$f":"'School Resources'!C240","v":"1501004"},{"$f":"'School Resources'!D240","v":"Westside Elementary"},{"$f":"'School Resources'!E240","v":"K-5"},{"$f":"'School Resources'!F240","v":316.90899999999999},{"$f":"'School Resources'!G240","v":0},{"$f":"'School Resources'!H240","v":0},{"$f":"'School Resources'!I240","v":316.90899999999999},{"$f":"'School Resources'!J240","v":"F"},{"$f":"'School Resources'!K240","v":"F"},{"$f":"'School Resources'!L240","v":0},{"$f":"'School Resources'!M240","v":0},{"$f":"'School Resources'!N240","v":0},{"$f":"'School Resources'!O240","v":"E"},{"$f":"'At-Risk'!S240","v":125},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",O240=\"M\",O240=\"H\"),0,IF(Inputs!$D$234=0,(F240*1.5/Inputs!$D$253)*0.6,0))","v":0.99034062499999986},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",O240=\"E\",O240=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F240:G240)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J240=\"T\",$K240=\"T\",O240=\"E\",O240=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F240:H240)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.99034062499999986,78479.461108554591,0,0,78479.461108554591,{"$f":"0.05*T240*175*Inputs!$D$228*(1+0.0765)","v":935.47932468604847},79414.940433240641,0.375,0.25,0.625]
[{"$f":"'School Resources'!A241","v":"1501000"},{"$f":"'School Resources'!B241","v":"Park #1"},{"$f":"'School Resources'!C241","v":"1501050"},{"$f":"'School Resources'!D241","v":"Powell Middle School"},{"$f":"'School Resources'!E241","v":"6-8"},{"$f":"'School Resources'!F241","v":0},{"$f":"'School Resources'!G241","v":380.99800000000005},{"$f":"'School Resources'!H241","v":0},{"$f":"'School Resources'!I241","v":380.99800000000005},{"$f":"'School Resources'!J241","v":"F"},{"$f":"'School Resources'!K241","v":"F"},{"$f":"'School Resources'!L241","v":0},{"$f":"'School Resources'!M241","v":0},{"$f":"'School Resources'!N241","v":0},{"$f":"'School Resources'!O241","v":"M"},{"$f":"'At-Risk'!S241","v":151},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",O241=\"M\",O241=\"H\"),0,IF(Inputs!$D$234=0,(F241*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",O241=\"E\",O241=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F241:G241)*1.5/Inputs!$D$256)*0.6,0))","v":1.0885657142857144},{"$f":"IF(OR($J241=\"T\",$K241=\"T\",O241=\"E\",O241=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F241:H241)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0885657142857144,0,86263.300203797742,0,86263.300203797742,{"$f":"0.05*T241*175*Inputs!$D$228*(1+0.0765)","v":1028.263098139982},87291.563301937727,0.45300000000000001,0.30199999999999999,0.755]
[{"$f":"'School Resources'!A242","v":"1501000"},{"$f":"'School Resources'!B242","v":"Park #1"},{"$f":"'School Resources'!C242","v":"1501055"},{"$f":"'School Resources'!D242","v":"Powell High School"},{"$f":"'School Resources'!E242","v":"9-12"},{"$f":"'School Resources'!F242","v":0},{"$f":"'School Resources'!G242","v":0},{"$f":"'School Resources'!H242","v":448.19900000000001},{"$f":"'School Resources'!I242","v":448.19900000000001},{"$f":"'School Resources'!J242","v":"F"},{"$f":"'School Resources'!K242","v":"F"},{"$f":"'School Resources'!L242","v":0},{"$f":"'School Resources'!M242","v":0},{"$f":"'School Resources'!N242","v":0},{"$f":"'School Resources'!O242","v":"H"},{"$f":"'At-Risk'!S242","v":145},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",O242=\"M\",O242=\"H\"),0,IF(Inputs!$D$234=0,(F242*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",O242=\"E\",O242=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F242:G242)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J242=\"T\",$K242=\"T\",O242=\"E\",O242=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F242:H242)*1.5/Inputs!$D$260)*0.6,0))","v":1.2805685714285713},1.2805685714285713,0,0,101478.55077465481,101478.55077465481,{"$f":"0.05*T242*175*Inputs!$D$228*(1+0.0765)","v":1209.6296891932288},102688.18046384804,0.435,0.28999999999999998,0.72499999999999998]
[{"$f":"'School Resources'!A243","v":"1501000"},{"$f":"'School Resources'!B243","v":"Park #1"},{"$f":"'School Resources'!C243","v":"1501056"},{"$f":"'School Resources'!D243","v":"Shoshone Learning Center"},{"$f":"'School Resources'!E243","v":"9-12"},{"$f":"'School Resources'!F243","v":0},{"$f":"'School Resources'!G243","v":0},{"$f":"'School Resources'!H243","v":11.753},{"$f":"'School Resources'!I243","v":11.753},{"$f":"'School Resources'!J243","v":"T"},{"$f":"'School Resources'!K243","v":"T"},{"$f":"'School Resources'!L243","v":0},{"$f":"'School Resources'!M243","v":0},{"$f":"'School Resources'!N243","v":0},{"$f":"'School Resources'!O243","v":"H"},{"$f":"'At-Risk'!S243","v":18},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",O243=\"M\",O243=\"H\"),0,IF(Inputs!$D$234=0,(F243*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",O243=\"E\",O243=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F243:G243)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J243=\"T\",$K243=\"T\",O243=\"E\",O243=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F243:H243)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T243*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A244","v":"1506000"},{"$f":"'School Resources'!B244","v":"Park #6"},{"$f":"'School Resources'!C244","v":"1506001"},{"$f":"'School Resources'!D244","v":"Eastside Elementary"},{"$f":"'School Resources'!E244","v":"K-5"},{"$f":"'School Resources'!F244","v":300.54133333333328},{"$f":"'School Resources'!G244","v":0},{"$f":"'School Resources'!H244","v":0},{"$f":"'School Resources'!I244","v":300.54133333333328},{"$f":"'School Resources'!J244","v":"F"},{"$f":"'School Resources'!K244","v":"F"},{"$f":"'School Resources'!L244","v":0},{"$f":"'School Resources'!M244","v":0},{"$f":"'School Resources'!N244","v":0},{"$f":"'School Resources'!O244","v":"E"},{"$f":"'At-Risk'!S244","v":144},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",O244=\"M\",O244=\"H\"),0,IF(Inputs!$D$234=0,(F244*1.5/Inputs!$D$253)*0.6,0))","v":0.93919166666666642},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",O244=\"E\",O244=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F244:G244)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J244=\"T\",$K244=\"T\",O244=\"E\",O244=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F244:H244)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.93919166666666642,75333.21053283794,0,0,75333.21053283794,{"$f":"0.05*T244*175*Inputs!$D$228*(1+0.0765)","v":887.16383424551293},76220.374367083452,0.432,0.28800000000000003,0.72]
[{"$f":"'School Resources'!A245","v":"1506000"},{"$f":"'School Resources'!B245","v":"Park #6"},{"$f":"'School Resources'!C245","v":"1506002"},{"$f":"'School Resources'!D245","v":"Sunset Elementary"},{"$f":"'School Resources'!E245","v":"K-5"},{"$f":"'School Resources'!F245","v":320.24933333333331},{"$f":"'School Resources'!G245","v":0},{"$f":"'School Resources'!H245","v":0},{"$f":"'School Resources'!I245","v":320.24933333333331},{"$f":"'School Resources'!J245","v":"F"},{"$f":"'School Resources'!K245","v":"F"},{"$f":"'School Resources'!L245","v":0},{"$f":"'School Resources'!M245","v":0},{"$f":"'School Resources'!N245","v":0},{"$f":"'School Resources'!O245","v":"E"},{"$f":"'At-Risk'!S245","v":108},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",O245=\"M\",O245=\"H\"),0,IF(Inputs!$D$234=0,(F245*1.5/Inputs!$D$253)*0.6,0))","v":1.0007791666666666},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",O245=\"E\",O245=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F245:G245)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J245=\"T\",$K245=\"T\",O245=\"E\",O245=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F245:H245)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0007791666666666,80273.186331556164,0,0,80273.186331556164,{"$f":"0.05*T245*175*Inputs!$D$228*(1+0.0765)","v":945.33960877672757},81218.525940332896,0.32400000000000001,0.216,0.54]
[{"$f":"'School Resources'!A246","v":"1506000"},{"$f":"'School Resources'!B246","v":"Park #6"},{"$f":"'School Resources'!C246","v":"1506003"},{"$f":"'School Resources'!D246","v":"Valley Elementary"},{"$f":"'School Resources'!E246","v":"K-5"},{"$f":"'School Resources'!F246","v":6.0019999999999998},{"$f":"'School Resources'!G246","v":0},{"$f":"'School Resources'!H246","v":0},{"$f":"'School Resources'!I246","v":6.0019999999999998},{"$f":"'School Resources'!J246","v":"F"},{"$f":"'School Resources'!K246","v":"T"},{"$f":"'School Resources'!L246","v":0},{"$f":"'School Resources'!M246","v":0},{"$f":"'School Resources'!N246","v":0},{"$f":"'School Resources'!O246","v":"E"},{"$f":"'At-Risk'!S246","v":5},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",O246=\"M\",O246=\"H\"),0,IF(Inputs!$D$234=0,(F246*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",O246=\"E\",O246=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F246:G246)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J246=\"T\",$K246=\"T\",O246=\"E\",O246=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F246:H246)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T246*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A247","v":"1506000"},{"$f":"'School Resources'!B247","v":"Park #6"},{"$f":"'School Resources'!C247","v":"1506004"},{"$f":"'School Resources'!D247","v":"Wapiti Elementary"},{"$f":"'School Resources'!E247","v":"K-5"},{"$f":"'School Resources'!F247","v":17.513999999999999},{"$f":"'School Resources'!G247","v":0},{"$f":"'School Resources'!H247","v":0},{"$f":"'School Resources'!I247","v":17.513999999999999},{"$f":"'School Resources'!J247","v":"F"},{"$f":"'School Resources'!K247","v":"T"},{"$f":"'School Resources'!L247","v":0},{"$f":"'School Resources'!M247","v":0},{"$f":"'School Resources'!N247","v":0},{"$f":"'School Resources'!O247","v":"E"},{"$f":"'At-Risk'!S247","v":2},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",O247=\"M\",O247=\"H\"),0,IF(Inputs!$D$234=0,(F247*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",O247=\"E\",O247=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F247:G247)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J247=\"T\",$K247=\"T\",O247=\"E\",O247=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F247:H247)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T247*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A248","v":"1506000"},{"$f":"'School Resources'!B248","v":"Park #6"},{"$f":"'School Resources'!C248","v":"1506005"},{"$f":"'School Resources'!D248","v":"Glenn Livingston Elementary"},{"$f":"'School Resources'!E248","v":"K-5"},{"$f":"'School Resources'!F248","v":337.80600000000004},{"$f":"'School Resources'!G248","v":0},{"$f":"'School Resources'!H248","v":0},{"$f":"'School Resources'!I248","v":337.80600000000004},{"$f":"'School Resources'!J248","v":"F"},{"$f":"'School Resources'!K248","v":"F"},{"$f":"'School Resources'!L248","v":0},{"$f":"'School Resources'!M248","v":0},{"$f":"'School Resources'!N248","v":0},{"$f":"'School Resources'!O248","v":"E"},{"$f":"'At-Risk'!S248","v":89},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",O248=\"M\",O248=\"H\"),0,IF(Inputs!$D$234=0,(F248*1.5/Inputs!$D$253)*0.6,0))","v":1.0556437500000002},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",O248=\"E\",O248=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F248:G248)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J248=\"T\",$K248=\"T\",O248=\"E\",O248=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F248:H248)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0556437500000002,84673.912353450665,0,0,84673.912353450665,{"$f":"0.05*T248*175*Inputs!$D$228*(1+0.0765)","v":997.16489198759075},85671.077245438253,0.26700000000000002,0.17799999999999999,0.44500000000000001]
[{"$f":"'School Resources'!A249","v":"1506000"},{"$f":"'School Resources'!B249","v":"Park #6"},{"$f":"'School Resources'!C249","v":"1506050"},{"$f":"'School Resources'!D249","v":"Cody Middle School"},{"$f":"'School Resources'!E249","v":"6-8"},{"$f":"'School Resources'!F249","v":0},{"$f":"'School Resources'!G249","v":475.42100000000005},{"$f":"'School Resources'!H249","v":0},{"$f":"'School Resources'!I249","v":475.42100000000005},{"$f":"'School Resources'!J249","v":"F"},{"$f":"'School Resources'!K249","v":"F"},{"$f":"'School Resources'!L249","v":0},{"$f":"'School Resources'!M249","v":0},{"$f":"'School Resources'!N249","v":0},{"$f":"'School Resources'!O249","v":"M"},{"$f":"'At-Risk'!S249","v":160},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",O249=\"M\",O249=\"H\"),0,IF(Inputs!$D$234=0,(F249*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",O249=\"E\",O249=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F249:G249)*1.5/Inputs!$D$256)*0.6,0))","v":1.3583457142857145},{"$f":"IF(OR($J249=\"T\",$K249=\"T\",O249=\"E\",O249=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F249:H249)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3583457142857145,0,108953.84542097076,0,108953.84542097076,{"$f":"0.05*T249*175*Inputs!$D$228*(1+0.0765)","v":1283.0982587331387},110236.94367970389,0.48,0.32,0.8]
[{"$f":"'School Resources'!A250","v":"1506000"},{"$f":"'School Resources'!B250","v":"Park #6"},{"$f":"'School Resources'!C250","v":"1506055"},{"$f":"'School Resources'!D250","v":"Cody High School"},{"$f":"'School Resources'!E250","v":"9-12"},{"$f":"'School Resources'!F250","v":0},{"$f":"'School Resources'!G250","v":0},{"$f":"'School Resources'!H250","v":674.8420000000001},{"$f":"'School Resources'!I250","v":674.8420000000001},{"$f":"'School Resources'!J250","v":"F"},{"$f":"'School Resources'!K250","v":"F"},{"$f":"'School Resources'!L250","v":0},{"$f":"'School Resources'!M250","v":0},{"$f":"'School Resources'!N250","v":0},{"$f":"'School Resources'!O250","v":"H"},{"$f":"'At-Risk'!S250","v":165},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",O250=\"M\",O250=\"H\"),0,IF(Inputs!$D$234=0,(F250*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",O250=\"E\",O250=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F250:G250)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J250=\"T\",$K250=\"T\",O250=\"E\",O250=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F250:H250)*1.5/Inputs!$D$260)*0.6,0))","v":1.9281200000000003},1.9281200000000003,0,0,154655.83335944088,154655.83335944088,{"$f":"0.05*T250*175*Inputs!$D$228*(1+0.0765)","v":1821.3091031317274},156477.14246257261,0.495,0.33,0.82499999999999996]
[{"$f":"'School Resources'!A251","v":"1516000"},{"$f":"'School Resources'!B251","v":"Park #16"},{"$f":"'School Resources'!C251","v":"1516049"},{"$f":"'School Resources'!D251","v":"Meeteetse School"},{"$f":"'School Resources'!E251","v":"K-12"},{"$f":"'School Resources'!F251","v":51.801666666666669},{"$f":"'School Resources'!G251","v":28.330999999999996},{"$f":"'School Resources'!H251","v":36.643333333333338},{"$f":"'School Resources'!I251","v":116.776},{"$f":"'School Resources'!J251","v":"F"},{"$f":"'School Resources'!K251","v":"F"},{"$f":"'School Resources'!L251","v":0},{"$f":"'School Resources'!M251","v":0},{"$f":"'School Resources'!N251","v":0},{"$f":"'School Resources'!O251","v":"H"},{"$f":"'At-Risk'!S251","v":44},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",O251=\"M\",O251=\"H\"),0,IF(Inputs!$D$234=0,(F251*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",O251=\"E\",O251=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F251:G251)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J251=\"T\",$K251=\"T\",O251=\"E\",O251=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F251:H251)*1.5/Inputs!$D$260)*0.6,0))","v":0.33364571428571427},0.33364571428571427,0,0,23547.649004652532,23547.649004652532,{"$f":"0.05*T251*175*Inputs!$D$228*(1+0.0765)","v":315.16294455192553},23862.811949204457,0.13200000000000001,8.7999999999999995E-2,0.22]
[{"$f":"'School Resources'!A252","v":"1601000"},{"$f":"'School Resources'!B252","v":"Platte #1"},{"$f":"'School Resources'!C252","v":"1601001"},{"$f":"'School Resources'!D252","v":"Chugwater Elementary"},{"$f":"'School Resources'!E252","v":"K-6"},{"$f":"'School Resources'!F252","v":30.01466666666667},{"$f":"'School Resources'!G252","v":0},{"$f":"'School Resources'!H252","v":0},{"$f":"'School Resources'!I252","v":30.01466666666667},{"$f":"'School Resources'!J252","v":"F"},{"$f":"'School Resources'!K252","v":"T"},{"$f":"'School Resources'!L252","v":0},{"$f":"'School Resources'!M252","v":0},{"$f":"'School Resources'!N252","v":1},{"$f":"'School Resources'!O252","v":"E"},{"$f":"'At-Risk'!S252","v":13},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",O252=\"M\",O252=\"H\"),0,IF(Inputs!$D$234=0,(F252*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",O252=\"E\",O252=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F252:G252)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J252=\"T\",$K252=\"T\",O252=\"E\",O252=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F252:H252)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T252*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A253","v":"1601000"},{"$f":"'School Resources'!B253","v":"Platte #1"},{"$f":"'School Resources'!C253","v":"1601002"},{"$f":"'School Resources'!D253","v":"Glendo Elementary"},{"$f":"'School Resources'!E253","v":"K-6"},{"$f":"'School Resources'!F253","v":28.311333333333334},{"$f":"'School Resources'!G253","v":0},{"$f":"'School Resources'!H253","v":0},{"$f":"'School Resources'!I253","v":28.311333333333334},{"$f":"'School Resources'!J253","v":"F"},{"$f":"'School Resources'!K253","v":"T"},{"$f":"'School Resources'!L253","v":0},{"$f":"'School Resources'!M253","v":0},{"$f":"'School Resources'!N253","v":1},{"$f":"'School Resources'!O253","v":"E"},{"$f":"'At-Risk'!S253","v":3},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",O253=\"M\",O253=\"H\"),0,IF(Inputs!$D$234=0,(F253*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",O253=\"E\",O253=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F253:G253)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J253=\"T\",$K253=\"T\",O253=\"E\",O253=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F253:H253)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T253*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A254","v":"1601000"},{"$f":"'School Resources'!B254","v":"Platte #1"},{"$f":"'School Resources'!C254","v":"1601003"},{"$f":"'School Resources'!D254","v":"Libbey Elementary"},{"$f":"'School Resources'!E254","v":"K-2"},{"$f":"'School Resources'!F254","v":229.27500000000001},{"$f":"'School Resources'!G254","v":0},{"$f":"'School Resources'!H254","v":0},{"$f":"'School Resources'!I254","v":229.27500000000001},{"$f":"'School Resources'!J254","v":"F"},{"$f":"'School Resources'!K254","v":"F"},{"$f":"'School Resources'!L254","v":0},{"$f":"'School Resources'!M254","v":0},{"$f":"'School Resources'!N254","v":0},{"$f":"'School Resources'!O254","v":"E"},{"$f":"'At-Risk'!S254","v":102},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",O254=\"M\",O254=\"H\"),0,IF(Inputs!$D$234=0,(F254*1.5/Inputs!$D$253)*0.6,0))","v":0.71648437500000006},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",O254=\"E\",O254=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F254:G254)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J254=\"T\",$K254=\"T\",O254=\"E\",O254=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F254:H254)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.71648437500000006,53748.04452599604,0,0,53748.04452599604,{"$f":"0.05*T254*175*Inputs!$D$228*(1+0.0765)","v":676.79372364746291},54424.838249643501,0.30599999999999999,0.20400000000000001,0.51]
[{"$f":"'School Resources'!A255","v":"1601000"},{"$f":"'School Resources'!B255","v":"Platte #1"},{"$f":"'School Resources'!C255","v":"1601005"},{"$f":"'School Resources'!D255","v":"West Elementary"},{"$f":"'School Resources'!E255","v":"3-5"},{"$f":"'School Resources'!F255","v":197.86333333333334},{"$f":"'School Resources'!G255","v":0},{"$f":"'School Resources'!H255","v":0},{"$f":"'School Resources'!I255","v":197.86333333333334},{"$f":"'School Resources'!J255","v":"F"},{"$f":"'School Resources'!K255","v":"F"},{"$f":"'School Resources'!L255","v":0},{"$f":"'School Resources'!M255","v":0},{"$f":"'School Resources'!N255","v":0},{"$f":"'School Resources'!O255","v":"E"},{"$f":"'At-Risk'!S255","v":88},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",O255=\"M\",O255=\"H\"),0,IF(Inputs!$D$234=0,(F255*1.5/Inputs!$D$253)*0.6,0))","v":0.61832291666666672},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",O255=\"E\",O255=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F255:G255)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J255=\"T\",$K255=\"T\",O255=\"E\",O255=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F255:H255)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.61832291666666672,46384.32995338348,0,0,46384.32995338348,{"$f":"0.05*T255*175*Inputs!$D$228*(1+0.0765)","v":584.07005622054669},46968.400009604025,0.26400000000000001,0.17599999999999999,0.44]
[{"$f":"'School Resources'!A256","v":"1601000"},{"$f":"'School Resources'!B256","v":"Platte #1"},{"$f":"'School Resources'!C256","v":"1601050"},{"$f":"'School Resources'!D256","v":"Wheatland Middle School"},{"$f":"'School Resources'!E256","v":"6-8"},{"$f":"'School Resources'!F256","v":0},{"$f":"'School Resources'!G256","v":210.55400000000003},{"$f":"'School Resources'!H256","v":0},{"$f":"'School Resources'!I256","v":210.55400000000003},{"$f":"'School Resources'!J256","v":"F"},{"$f":"'School Resources'!K256","v":"F"},{"$f":"'School Resources'!L256","v":0},{"$f":"'School Resources'!M256","v":0},{"$f":"'School Resources'!N256","v":0},{"$f":"'School Resources'!O256","v":"M"},{"$f":"'At-Risk'!S256","v":89},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",O256=\"M\",O256=\"H\"),0,IF(Inputs!$D$234=0,(F256*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",O256=\"E\",O256=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F256:G256)*1.5/Inputs!$D$256)*0.6,0))","v":0.6015828571428572},{"$f":"IF(OR($J256=\"T\",$K256=\"T\",O256=\"E\",O256=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F256:H256)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.6015828571428572,0,45128.551745165692,0,45128.551745165692,{"$f":"0.05*T256*175*Inputs!$D$228*(1+0.0765)","v":568.25733564419181},45696.809080809886,0.26700000000000002,0.17799999999999999,0.44500000000000001]
[{"$f":"'School Resources'!A257","v":"1601000"},{"$f":"'School Resources'!B257","v":"Platte #1"},{"$f":"'School Resources'!C257","v":"1601051"},{"$f":"'School Resources'!D257","v":"Chugwater Junior High School"},{"$f":"'School Resources'!E257","v":"7-8"},{"$f":"'School Resources'!F257","v":0},{"$f":"'School Resources'!G257","v":6.5140000000000002},{"$f":"'School Resources'!H257","v":0},{"$f":"'School Resources'!I257","v":6.5140000000000002},{"$f":"'School Resources'!J257","v":"F"},{"$f":"'School Resources'!K257","v":"T"},{"$f":"'School Resources'!L257","v":0},{"$f":"'School Resources'!M257","v":0},{"$f":"'School Resources'!N257","v":0},{"$f":"'School Resources'!O257","v":"M"},{"$f":"'At-Risk'!S257","v":6},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",O257=\"M\",O257=\"H\"),0,IF(Inputs!$D$234=0,(F257*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",O257=\"E\",O257=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F257:G257)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J257=\"T\",$K257=\"T\",O257=\"E\",O257=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F257:H257)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T257*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A258","v":"1601000"},{"$f":"'School Resources'!B258","v":"Platte #1"},{"$f":"'School Resources'!C258","v":"1601052"},{"$f":"'School Resources'!D258","v":"Glendo Junior High School"},{"$f":"'School Resources'!E258","v":"7-8"},{"$f":"'School Resources'!F258","v":0},{"$f":"'School Resources'!G258","v":8.8123333333333331},{"$f":"'School Resources'!H258","v":0},{"$f":"'School Resources'!I258","v":8.8123333333333331},{"$f":"'School Resources'!J258","v":"F"},{"$f":"'School Resources'!K258","v":"T"},{"$f":"'School Resources'!L258","v":0},{"$f":"'School Resources'!M258","v":0},{"$f":"'School Resources'!N258","v":0},{"$f":"'School Resources'!O258","v":"M"},{"$f":"'At-Risk'!S258","v":2},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",O258=\"M\",O258=\"H\"),0,IF(Inputs!$D$234=0,(F258*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",O258=\"E\",O258=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F258:G258)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J258=\"T\",$K258=\"T\",O258=\"E\",O258=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F258:H258)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T258*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A259","v":"1601000"},{"$f":"'School Resources'!B259","v":"Platte #1"},{"$f":"'School Resources'!C259","v":"1601055"},{"$f":"'School Resources'!D259","v":"Chugwater High School"},{"$f":"'School Resources'!E259","v":"9-12"},{"$f":"'School Resources'!F259","v":0},{"$f":"'School Resources'!G259","v":0},{"$f":"'School Resources'!H259","v":14.663},{"$f":"'School Resources'!I259","v":14.663},{"$f":"'School Resources'!J259","v":"F"},{"$f":"'School Resources'!K259","v":"T"},{"$f":"'School Resources'!L259","v":0},{"$f":"'School Resources'!M259","v":0},{"$f":"'School Resources'!N259","v":0},{"$f":"'School Resources'!O259","v":"H"},{"$f":"'At-Risk'!S259","v":8},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",O259=\"M\",O259=\"H\"),0,IF(Inputs!$D$234=0,(F259*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",O259=\"E\",O259=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F259:G259)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J259=\"T\",$K259=\"T\",O259=\"E\",O259=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F259:H259)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T259*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A260","v":"1601000"},{"$f":"'School Resources'!B260","v":"Platte #1"},{"$f":"'School Resources'!C260","v":"1601056"},{"$f":"'School Resources'!D260","v":"Glendo High School"},{"$f":"'School Resources'!E260","v":"9-12"},{"$f":"'School Resources'!F260","v":0},{"$f":"'School Resources'!G260","v":0},{"$f":"'School Resources'!H260","v":24.057000000000002},{"$f":"'School Resources'!I260","v":24.057000000000002},{"$f":"'School Resources'!J260","v":"F"},{"$f":"'School Resources'!K260","v":"T"},{"$f":"'School Resources'!L260","v":0},{"$f":"'School Resources'!M260","v":0},{"$f":"'School Resources'!N260","v":0},{"$f":"'School Resources'!O260","v":"H"},{"$f":"'At-Risk'!S260","v":12},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",O260=\"M\",O260=\"H\"),0,IF(Inputs!$D$234=0,(F260*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",O260=\"E\",O260=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F260:G260)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J260=\"T\",$K260=\"T\",O260=\"E\",O260=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F260:H260)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T260*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A261","v":"1601000"},{"$f":"'School Resources'!B261","v":"Platte #1"},{"$f":"'School Resources'!C261","v":"1601057"},{"$f":"'School Resources'!D261","v":"Wheatland High School"},{"$f":"'School Resources'!E261","v":"9-12"},{"$f":"'School Resources'!F261","v":0},{"$f":"'School Resources'!G261","v":0},{"$f":"'School Resources'!H261","v":295.10599999999999},{"$f":"'School Resources'!I261","v":295.10599999999999},{"$f":"'School Resources'!J261","v":"F"},{"$f":"'School Resources'!K261","v":"F"},{"$f":"'School Resources'!L261","v":0},{"$f":"'School Resources'!M261","v":0},{"$f":"'School Resources'!N261","v":0},{"$f":"'School Resources'!O261","v":"H"},{"$f":"'At-Risk'!S261","v":23},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",O261=\"M\",O261=\"H\"),0,IF(Inputs!$D$234=0,(F261*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",O261=\"E\",O261=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F261:G261)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J261=\"T\",$K261=\"T\",O261=\"E\",O261=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F261:H261)*1.5/Inputs!$D$260)*0.6,0))","v":0.84316000000000002},0.84316000000000002,0,0,63250.787880110882,63250.787880110882,{"$f":"0.05*T261*175*Inputs!$D$228*(1+0.0765)","v":796.45197570511527},64047.239855815998,6.9000000000000006E-2,4.5999999999999999E-2,0.115]
[{"$f":"'School Resources'!A262","v":"1602000"},{"$f":"'School Resources'!B262","v":"Platte #2"},{"$f":"'School Resources'!C262","v":"1602001"},{"$f":"'School Resources'!D262","v":"Guernsey-Sunrise Elementary"},{"$f":"'School Resources'!E262","v":"K-6"},{"$f":"'School Resources'!F262","v":109.971},{"$f":"'School Resources'!G262","v":0},{"$f":"'School Resources'!H262","v":0},{"$f":"'School Resources'!I262","v":109.971},{"$f":"'School Resources'!J262","v":"F"},{"$f":"'School Resources'!K262","v":"F"},{"$f":"'School Resources'!L262","v":0},{"$f":"'School Resources'!M262","v":0},{"$f":"'School Resources'!N262","v":1},{"$f":"'School Resources'!O262","v":"E"},{"$f":"'At-Risk'!S262","v":59},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",O262=\"M\",O262=\"H\"),0,IF(Inputs!$D$234=0,(F262*1.5/Inputs!$D$253)*0.6,0))","v":0.34365937500000004},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",O262=\"E\",O262=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F262:G262)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J262=\"T\",$K262=\"T\",O262=\"E\",O262=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F262:H262)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.34365937500000004,26276.436706230237,0,0,26276.436706230237,{"$f":"0.05*T262*175*Inputs!$D$228*(1+0.0765)","v":324.62188456323253},26601.058590793469,0.17699999999999999,0.11800000000000001,0.29499999999999998]
[{"$f":"'School Resources'!A263","v":"1602000"},{"$f":"'School Resources'!B263","v":"Platte #2"},{"$f":"'School Resources'!C263","v":"1602050"},{"$f":"'School Resources'!D263","v":"Guernsey-Sunrise Junior High"},{"$f":"'School Resources'!E263","v":"7-8"},{"$f":"'School Resources'!F263","v":0},{"$f":"'School Resources'!G263","v":38.051000000000002},{"$f":"'School Resources'!H263","v":0},{"$f":"'School Resources'!I263","v":38.051000000000002},{"$f":"'School Resources'!J263","v":"F"},{"$f":"'School Resources'!K263","v":"T"},{"$f":"'School Resources'!L263","v":0},{"$f":"'School Resources'!M263","v":0},{"$f":"'School Resources'!N263","v":0},{"$f":"'School Resources'!O263","v":"M"},{"$f":"'At-Risk'!S263","v":19},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",O263=\"M\",O263=\"H\"),0,IF(Inputs!$D$234=0,(F263*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",O263=\"E\",O263=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F263:G263)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J263=\"T\",$K263=\"T\",O263=\"E\",O263=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F263:H263)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T263*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A264","v":"1602000"},{"$f":"'School Resources'!B264","v":"Platte #2"},{"$f":"'School Resources'!C264","v":"1602055"},{"$f":"'School Resources'!D264","v":"Guernsey-Sunrise High School"},{"$f":"'School Resources'!E264","v":"9-12"},{"$f":"'School Resources'!F264","v":0},{"$f":"'School Resources'!G264","v":0},{"$f":"'School Resources'!H264","v":69.742999999999995},{"$f":"'School Resources'!I264","v":69.742999999999995},{"$f":"'School Resources'!J264","v":"F"},{"$f":"'School Resources'!K264","v":"F"},{"$f":"'School Resources'!L264","v":0},{"$f":"'School Resources'!M264","v":0},{"$f":"'School Resources'!N264","v":0},{"$f":"'School Resources'!O264","v":"H"},{"$f":"'At-Risk'!S264","v":29},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",O264=\"M\",O264=\"H\"),0,IF(Inputs!$D$234=0,(F264*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",O264=\"E\",O264=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F264:G264)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J264=\"T\",$K264=\"T\",O264=\"E\",O264=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F264:H264)*1.5/Inputs!$D$260)*0.6,0))","v":0.19926571428571427},0.19926571428571427,0,0,15235.996192888171,15235.996192888171,{"$f":"0.05*T264*175*Inputs!$D$228*(1+0.0765)","v":188.22711209396579},15424.223304982137,8.7000000000000008E-2,5.8000000000000003E-2,0.14500000000000002]
[{"$f":"'School Resources'!A265","v":"1701000"},{"$f":"'School Resources'!B265","v":"Sheridan #1"},{"$f":"'School Resources'!C265","v":"1701001"},{"$f":"'School Resources'!D265","v":"Big Horn Elementary"},{"$f":"'School Resources'!E265","v":"K-5"},{"$f":"'School Resources'!F265","v":198.82500000000002},{"$f":"'School Resources'!G265","v":0},{"$f":"'School Resources'!H265","v":0},{"$f":"'School Resources'!I265","v":198.82500000000002},{"$f":"'School Resources'!J265","v":"F"},{"$f":"'School Resources'!K265","v":"F"},{"$f":"'School Resources'!L265","v":0},{"$f":"'School Resources'!M265","v":0},{"$f":"'School Resources'!N265","v":0},{"$f":"'School Resources'!O265","v":"E"},{"$f":"'At-Risk'!S265","v":28},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",O265=\"M\",O265=\"H\"),0,IF(Inputs!$D$234=0,(F265*1.5/Inputs!$D$253)*0.6,0))","v":0.62132812500000001},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",O265=\"E\",O265=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F265:G265)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J265=\"T\",$K265=\"T\",O265=\"E\",O265=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F265:H265)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.62132812500000001,47863.545897461707,0,0,47863.545897461707,{"$f":"0.05*T265*175*Inputs!$D$228*(1+0.0765)","v":586.90878684639324},48450.454684308097,8.4000000000000005E-2,5.6000000000000001E-2,0.14000000000000001]
[{"$f":"'School Resources'!A266","v":"1701000"},{"$f":"'School Resources'!B266","v":"Sheridan #1"},{"$f":"'School Resources'!C266","v":"1701002"},{"$f":"'School Resources'!D266","v":"Slack Elementary"},{"$f":"'School Resources'!E266","v":"K-5"},{"$f":"'School Resources'!F266","v":7.6289999999999996},{"$f":"'School Resources'!G266","v":0},{"$f":"'School Resources'!H266","v":0},{"$f":"'School Resources'!I266","v":7.6289999999999996},{"$f":"'School Resources'!J266","v":"F"},{"$f":"'School Resources'!K266","v":"T"},{"$f":"'School Resources'!L266","v":0},{"$f":"'School Resources'!M266","v":0},{"$f":"'School Resources'!N266","v":0},{"$f":"'School Resources'!O266","v":"E"},{"$f":"'At-Risk'!S266","v":4},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",O266=\"M\",O266=\"H\"),0,IF(Inputs!$D$234=0,(F266*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",O266=\"E\",O266=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F266:G266)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J266=\"T\",$K266=\"T\",O266=\"E\",O266=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F266:H266)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,{"$f":"Q266*VLOOKUP($A266,Salaries,35)","v":0},{"$f":"R266*VLOOKUP($A266,Salaries,35)","v":0},{"$f":"S266*VLOOKUP($A266,Salaries,35)","v":0},0,{"$f":"0.05*T266*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A267","v":"1701000"},{"$f":"'School Resources'!B267","v":"Sheridan #1"},{"$f":"'School Resources'!C267","v":"1701003"},{"$f":"'School Resources'!D267","v":"Tongue River Elementary"},{"$f":"'School Resources'!E267","v":"K-5"},{"$f":"'School Resources'!F267","v":242.73099999999999},{"$f":"'School Resources'!G267","v":0},{"$f":"'School Resources'!H267","v":0},{"$f":"'School Resources'!I267","v":242.73099999999999},{"$f":"'School Resources'!J267","v":"F"},{"$f":"'School Resources'!K267","v":"F"},{"$f":"'School Resources'!L267","v":0},{"$f":"'School Resources'!M267","v":0},{"$f":"'School Resources'!N267","v":0},{"$f":"'School Resources'!O267","v":"E"},{"$f":"'At-Risk'!S267","v":107},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",O267=\"M\",O267=\"H\"),0,IF(Inputs!$D$234=0,(F267*1.5/Inputs!$D$253)*0.6,0))","v":0.75853437499999987},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",O267=\"E\",O267=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F267:G267)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J267=\"T\",$K267=\"T\",O267=\"E\",O267=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F267:H267)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q267:S267)","v":0.75853437499999987},58433.126413865335,0,0,{"$f":"SUM(U267:W267)","v":58433.126413865335},{"$f":"0.05*T267*175*Inputs!$D$228*(1+0.0765)","v":716.51430524336399},{"$f":"SUM(X267:Y267)","v":59149.640719108698},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,(0.09/30)*P267)","v":0.32100000000000001},{"$f":"IF(OR($J267=\"T\",$K267=\"T\"),0,(0.06/30)*P267)","v":0.214},{"$f":"SUM(AA267:AB267)","v":0.53500000000000003}]
[{"$f":"'School Resources'!A268","v":"1701000"},{"$f":"'School Resources'!B268","v":"Sheridan #1"},{"$f":"'School Resources'!C268","v":"1701050"},{"$f":"'School Resources'!D268","v":"Big Horn Middle School"},{"$f":"'School Resources'!E268","v":"6-8"},{"$f":"'School Resources'!F268","v":0},{"$f":"'School Resources'!G268","v":124.46599999999999},{"$f":"'School Resources'!H268","v":0},{"$f":"'School Resources'!I268","v":124.46599999999999},{"$f":"'School Resources'!J268","v":"F"},{"$f":"'School Resources'!K268","v":"F"},{"$f":"'School Resources'!L268","v":0},{"$f":"'School Resources'!M268","v":0},{"$f":"'School Resources'!N268","v":0},{"$f":"'School Resources'!O268","v":"M"},{"$f":"'At-Risk'!S268","v":28},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",O268=\"M\",O268=\"H\"),0,IF(Inputs!$D$234=0,(F268*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",O268=\"E\",O268=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F268:G268)*1.5/Inputs!$D$256)*0.6,0))","v":0.3556171428571428},{"$f":"IF(OR($J268=\"T\",$K268=\"T\",O268=\"E\",O268=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F268:H268)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.3556171428571428,0,27394.699763618541,0,27394.699763618541,{"$f":"0.05*T268*175*Inputs!$D$228*(1+0.0765)","v":335.91723519044979},27730.61699880899,8.4000000000000005E-2,5.6000000000000001E-2,0.14000000000000001]
[{"$f":"'School Resources'!A269","v":"1701000"},{"$f":"'School Resources'!B269","v":"Sheridan #1"},{"$f":"'School Resources'!C269","v":"1701051"},{"$f":"'School Resources'!D269","v":"Tongue River Middle School"},{"$f":"'School Resources'!E269","v":"6-8"},{"$f":"'School Resources'!F269","v":0},{"$f":"'School Resources'!G269","v":113.274},{"$f":"'School Resources'!H269","v":0},{"$f":"'School Resources'!I269","v":113.274},{"$f":"'School Resources'!J269","v":"F"},{"$f":"'School Resources'!K269","v":"F"},{"$f":"'School Resources'!L269","v":0},{"$f":"'School Resources'!M269","v":0},{"$f":"'School Resources'!N269","v":0},{"$f":"'School Resources'!O269","v":"M"},{"$f":"'At-Risk'!S269","v":46},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",O269=\"M\",O269=\"H\"),0,IF(Inputs!$D$234=0,(F269*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",O269=\"E\",O269=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F269:G269)*1.5/Inputs!$D$256)*0.6,0))","v":0.32363999999999998},{"$f":"IF(OR($J269=\"T\",$K269=\"T\",O269=\"E\",O269=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F269:H269)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.32363999999999998,0,24931.364557583009,0,24931.364557583009,{"$f":"0.05*T269*175*Inputs!$D$228*(1+0.0765)","v":305.71151076569515},25237.076068348702,0.13800000000000001,9.1999999999999998E-2,0.23]
[{"$f":"'School Resources'!A270","v":"1701000"},{"$f":"'School Resources'!B270","v":"Sheridan #1"},{"$f":"'School Resources'!C270","v":"1701055"},{"$f":"'School Resources'!D270","v":"Big Horn High School"},{"$f":"'School Resources'!E270","v":"9-12"},{"$f":"'School Resources'!F270","v":0},{"$f":"'School Resources'!G270","v":0},{"$f":"'School Resources'!H270","v":154.75},{"$f":"'School Resources'!I270","v":154.75},{"$f":"'School Resources'!J270","v":"F"},{"$f":"'School Resources'!K270","v":"F"},{"$f":"'School Resources'!L270","v":0},{"$f":"'School Resources'!M270","v":0},{"$f":"'School Resources'!N270","v":0},{"$f":"'School Resources'!O270","v":"H"},{"$f":"'At-Risk'!S270","v":27},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",O270=\"M\",O270=\"H\"),0,IF(Inputs!$D$234=0,(F270*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",O270=\"E\",O270=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F270:G270)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J270=\"T\",$K270=\"T\",O270=\"E\",O270=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F270:H270)*1.5/Inputs!$D$260)*0.6,0))","v":0.44214285714285717},0.44214285714285717,0,0,34060.143239277953,34060.143239277953,{"$f":"0.05*T270*175*Inputs!$D$228*(1+0.0765)","v":417.64973684156405},34477.792976119519,8.1000000000000003E-2,5.3999999999999999E-2,0.13500000000000001]
[{"$f":"'School Resources'!A271","v":"1701000"},{"$f":"'School Resources'!B271","v":"Sheridan #1"},{"$f":"'School Resources'!C271","v":"1701056"},{"$f":"'School Resources'!D271","v":"Tongue River High School"},{"$f":"'School Resources'!E271","v":"9-12"},{"$f":"'School Resources'!F271","v":0},{"$f":"'School Resources'!G271","v":0},{"$f":"'School Resources'!H271","v":125.583},{"$f":"'School Resources'!I271","v":125.583},{"$f":"'School Resources'!J271","v":"F"},{"$f":"'School Resources'!K271","v":"F"},{"$f":"'School Resources'!L271","v":0},{"$f":"'School Resources'!M271","v":0},{"$f":"'School Resources'!N271","v":0},{"$f":"'School Resources'!O271","v":"H"},{"$f":"'At-Risk'!S271","v":39},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",O271=\"M\",O271=\"H\"),0,IF(Inputs!$D$234=0,(F271*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",O271=\"E\",O271=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F271:G271)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J271=\"T\",$K271=\"T\",O271=\"E\",O271=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F271:H271)*1.5/Inputs!$D$260)*0.6,0))","v":0.35880857142857142},0.35880857142857142,0,0,27640.549068938566,27640.549068938566,{"$f":"0.05*T271*175*Inputs!$D$228*(1+0.0765)","v":338.93187012455019},27979.480939063116,0.11700000000000001,7.8E-2,0.19500000000000001]
[{"$f":"'School Resources'!A272","v":"1702000"},{"$f":"'School Resources'!B272","v":"Sheridan #2"},{"$f":"'School Resources'!C272","v":"1702002"},{"$f":"'School Resources'!D272","v":"Henry A. Coffeen Elementary"},{"$f":"'School Resources'!E272","v":"K-5"},{"$f":"'School Resources'!F272","v":302.10400000000004},{"$f":"'School Resources'!G272","v":0},{"$f":"'School Resources'!H272","v":0},{"$f":"'School Resources'!I272","v":302.10400000000004},{"$f":"'School Resources'!J272","v":"F"},{"$f":"'School Resources'!K272","v":"F"},{"$f":"'School Resources'!L272","v":0},{"$f":"'School Resources'!M272","v":0},{"$f":"'School Resources'!N272","v":0},{"$f":"'School Resources'!O272","v":"E"},{"$f":"'At-Risk'!S272","v":192},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",O272=\"M\",O272=\"H\"),0,IF(Inputs!$D$234=0,(F272*1.5/Inputs!$D$253)*0.6,0))","v":0.94407500000000011},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",O272=\"E\",O272=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F272:G272)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J272=\"T\",$K272=\"T\",O272=\"E\",O272=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F272:H272)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.94407500000000011,75031.580051238503,0,0,75031.580051238503,{"$f":"0.05*T272*175*Inputs!$D$228*(1+0.0765)","v":891.77664851725285},75923.35669975575,0.57600000000000007,0.38400000000000001,0.96000000000000008]
[{"$f":"'School Resources'!A273","v":"1702000"},{"$f":"'School Resources'!B273","v":"Sheridan #2"},{"$f":"'School Resources'!C273","v":"1702003"},{"$f":"'School Resources'!D273","v":"Highland Park Elementary"},{"$f":"'School Resources'!E273","v":"K-5"},{"$f":"'School Resources'!F273","v":372.13699999999994},{"$f":"'School Resources'!G273","v":0},{"$f":"'School Resources'!H273","v":0},{"$f":"'School Resources'!I273","v":372.13699999999994},{"$f":"'School Resources'!J273","v":"F"},{"$f":"'School Resources'!K273","v":"F"},{"$f":"'School Resources'!L273","v":0},{"$f":"'School Resources'!M273","v":0},{"$f":"'School Resources'!N273","v":0},{"$f":"'School Resources'!O273","v":"E"},{"$f":"'At-Risk'!S273","v":131},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",O273=\"M\",O273=\"H\"),0,IF(Inputs!$D$234=0,(F273*1.5/Inputs!$D$253)*0.6,0))","v":1.1629281249999999},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",O273=\"E\",O273=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F273:G273)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J273=\"T\",$K273=\"T\",O273=\"E\",O273=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F273:H273)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1629281249999999,92425.214844979666,0,0,92425.214844979666,{"$f":"0.05*T273*175*Inputs!$D$228*(1+0.0765)","v":1098.5060993871807},93523.72094436684,0.39300000000000002,0.26200000000000001,0.65500000000000003]
[{"$f":"'School Resources'!A274","v":"1702000"},{"$f":"'School Resources'!B274","v":"Sheridan #2"},{"$f":"'School Resources'!C274","v":"1702005"},{"$f":"'School Resources'!D274","v":"Story Elementary"},{"$f":"'School Resources'!E274","v":"K-5"},{"$f":"'School Resources'!F274","v":17.628999999999998},{"$f":"'School Resources'!G274","v":0},{"$f":"'School Resources'!H274","v":0},{"$f":"'School Resources'!I274","v":17.628999999999998},{"$f":"'School Resources'!J274","v":"F"},{"$f":"'School Resources'!K274","v":"T"},{"$f":"'School Resources'!L274","v":0},{"$f":"'School Resources'!M274","v":0},{"$f":"'School Resources'!N274","v":0},{"$f":"'School Resources'!O274","v":"E"},{"$f":"'At-Risk'!S274","v":4},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",O274=\"M\",O274=\"H\"),0,IF(Inputs!$D$234=0,(F274*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",O274=\"E\",O274=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F274:G274)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J274=\"T\",$K274=\"T\",O274=\"E\",O274=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F274:H274)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T274*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A275","v":"1702000"},{"$f":"'School Resources'!B275","v":"Sheridan #2"},{"$f":"'School Resources'!C275","v":"1702007"},{"$f":"'School Resources'!D275","v":"Woodland Park Elementary"},{"$f":"'School Resources'!E275","v":"K-5"},{"$f":"'School Resources'!F275","v":265.137},{"$f":"'School Resources'!G275","v":0},{"$f":"'School Resources'!H275","v":0},{"$f":"'School Resources'!I275","v":265.137},{"$f":"'School Resources'!J275","v":"F"},{"$f":"'School Resources'!K275","v":"F"},{"$f":"'School Resources'!L275","v":0},{"$f":"'School Resources'!M275","v":0},{"$f":"'School Resources'!N275","v":0},{"$f":"'School Resources'!O275","v":"E"},{"$f":"'At-Risk'!S275","v":114},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",O275=\"M\",O275=\"H\"),0,IF(Inputs!$D$234=0,(F275*1.5/Inputs!$D$253)*0.6,0))","v":0.828553125},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",O275=\"E\",O275=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F275:G275)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J275=\"T\",$K275=\"T\",O275=\"E\",O275=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F275:H275)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.828553125,65850.32982034405,0,0,65850.32982034405,{"$f":"0.05*T275*175*Inputs!$D$228*(1+0.0765)","v":782.65426892036783},66632.984089264413,0.34200000000000003,0.22800000000000001,0.57000000000000006]
[{"$f":"'School Resources'!A276","v":"1702000"},{"$f":"'School Resources'!B276","v":"Sheridan #2"},{"$f":"'School Resources'!C276","v":"1702009"},{"$f":"'School Resources'!D276","v":"Meadowlark Elementary"},{"$f":"'School Resources'!E276","v":"K-5"},{"$f":"'School Resources'!F276","v":338.01799999999997},{"$f":"'School Resources'!G276","v":0},{"$f":"'School Resources'!H276","v":0},{"$f":"'School Resources'!I276","v":338.01799999999997},{"$f":"'School Resources'!J276","v":"F"},{"$f":"'School Resources'!K276","v":"F"},{"$f":"'School Resources'!L276","v":0},{"$f":"'School Resources'!M276","v":0},{"$f":"'School Resources'!N276","v":0},{"$f":"'School Resources'!O276","v":"E"},{"$f":"'At-Risk'!S276","v":121},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",O276=\"M\",O276=\"H\"),0,IF(Inputs!$D$234=0,(F276*1.5/Inputs!$D$253)*0.6,0))","v":1.0563062499999998},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",O276=\"E\",O276=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F276:G276)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J276=\"T\",$K276=\"T\",O276=\"E\",O276=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F276:H276)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0563062499999998,83951.303609881128,0,0,83951.303609881128,{"$f":"0.05*T276*175*Inputs!$D$228*(1+0.0765)","v":997.7906918759918},84949.094301757126,0.36299999999999999,0.24199999999999999,0.60499999999999998]
[{"$f":"'School Resources'!A277","v":"1702000"},{"$f":"'School Resources'!B277","v":"Sheridan #2"},{"$f":"'School Resources'!C277","v":"1702010"},{"$f":"'School Resources'!D277","v":"Sagebrush Elementary"},{"$f":"'School Resources'!E277","v":"K-5"},{"$f":"'School Resources'!F277","v":360.41499999999996},{"$f":"'School Resources'!G277","v":0},{"$f":"'School Resources'!H277","v":0},{"$f":"'School Resources'!I277","v":360.41499999999996},{"$f":"'School Resources'!J277","v":"F"},{"$f":"'School Resources'!K277","v":"F"},{"$f":"'School Resources'!L277","v":0},{"$f":"'School Resources'!M277","v":0},{"$f":"'School Resources'!N277","v":0},{"$f":"'School Resources'!O277","v":"E"},{"$f":"'At-Risk'!S277","v":147},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",O277=\"M\",O277=\"H\"),0,IF(Inputs!$D$234=0,(F277*1.5/Inputs!$D$253)*0.6,0))","v":1.1262968749999998},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",O277=\"E\",O277=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F277:G277)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J277=\"T\",$K277=\"T\",O277=\"E\",O277=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F277:H277)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1262968749999998,89513.898936019104,0,0,89513.898936019104,{"$f":"0.05*T277*175*Inputs!$D$228*(1+0.0765)","v":1063.9040885766012},90577.803024595705,0.441,0.29399999999999998,0.73499999999999999]
[{"$f":"'School Resources'!A278","v":"1702000"},{"$f":"'School Resources'!B278","v":"Sheridan #2"},{"$f":"'School Resources'!C278","v":"1702050"},{"$f":"'School Resources'!D278","v":"Sheridan Junior High School"},{"$f":"'School Resources'!E278","v":"6-8"},{"$f":"'School Resources'!F278","v":0},{"$f":"'School Resources'!G278","v":717.04000000000008},{"$f":"'School Resources'!H278","v":0},{"$f":"'School Resources'!I278","v":717.04000000000008},{"$f":"'School Resources'!J278","v":"F"},{"$f":"'School Resources'!K278","v":"F"},{"$f":"'School Resources'!L278","v":0},{"$f":"'School Resources'!M278","v":0},{"$f":"'School Resources'!N278","v":0},{"$f":"'School Resources'!O278","v":"M"},{"$f":"'At-Risk'!S278","v":276},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",O278=\"M\",O278=\"H\"),0,IF(Inputs!$D$234=0,(F278*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",O278=\"E\",O278=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F278:G278)*1.5/Inputs!$D$256)*0.6,0))","v":2.0486857142857144},{"$f":"IF(OR($J278=\"T\",$K278=\"T\",O278=\"E\",O278=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F278:H278)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.0486857142857144,0,162821.94335329003,0,162821.94335329003,{"$f":"0.05*T278*175*Inputs!$D$228*(1+0.0765)","v":1935.1959115016161},164757.13926479165,0.82800000000000007,0.55200000000000005,1.3800000000000001]
[{"$f":"'School Resources'!A279","v":"1702000"},{"$f":"'School Resources'!B279","v":"Sheridan #2"},{"$f":"'School Resources'!C279","v":"1702052"},{"$f":"'School Resources'!D279","v":"The Wright Place"},{"$f":"'School Resources'!E279","v":"6-8"},{"$f":"'School Resources'!F279","v":0},{"$f":"'School Resources'!G279","v":15.792333333333332},{"$f":"'School Resources'!H279","v":0},{"$f":"'School Resources'!I279","v":15.792333333333332},{"$f":"'School Resources'!J279","v":"T"},{"$f":"'School Resources'!K279","v":"T"},{"$f":"'School Resources'!L279","v":0},{"$f":"'School Resources'!M279","v":0},{"$f":"'School Resources'!N279","v":0},{"$f":"'School Resources'!O279","v":"M"},{"$f":"'At-Risk'!S279","v":16},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",O279=\"M\",O279=\"H\"),0,IF(Inputs!$D$234=0,(F279*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",O279=\"E\",O279=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F279:G279)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J279=\"T\",$K279=\"T\",O279=\"E\",O279=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F279:H279)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T279*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A280","v":"1702000"},{"$f":"'School Resources'!B280","v":"Sheridan #2"},{"$f":"'School Resources'!C280","v":"1702056"},{"$f":"'School Resources'!D280","v":"Ft. Mackenzie"},{"$f":"'School Resources'!E280","v":"9-12"},{"$f":"'School Resources'!F280","v":0},{"$f":"'School Resources'!G280","v":0},{"$f":"'School Resources'!H280","v":37.526000000000003},{"$f":"'School Resources'!I280","v":37.526000000000003},{"$f":"'School Resources'!J280","v":"T"},{"$f":"'School Resources'!K280","v":"T"},{"$f":"'School Resources'!L280","v":0},{"$f":"'School Resources'!M280","v":0},{"$f":"'School Resources'!N280","v":0},{"$f":"'School Resources'!O280","v":"H"},{"$f":"'At-Risk'!S280","v":39},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",O280=\"M\",O280=\"H\"),0,IF(Inputs!$D$234=0,(F280*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",O280=\"E\",O280=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F280:G280)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J280=\"T\",$K280=\"T\",O280=\"E\",O280=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F280:H280)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T280*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A281","v":"1702000"},{"$f":"'School Resources'!B281","v":"Sheridan #2"},{"$f":"'School Resources'!C281","v":"1702057"},{"$f":"'School Resources'!D281","v":"Sheridan High School"},{"$f":"'School Resources'!E281","v":"9-12"},{"$f":"'School Resources'!F281","v":0},{"$f":"'School Resources'!G281","v":0},{"$f":"'School Resources'!H281","v":906},{"$f":"'School Resources'!I281","v":906},{"$f":"'School Resources'!J281","v":"F"},{"$f":"'School Resources'!K281","v":"F"},{"$f":"'School Resources'!L281","v":0},{"$f":"'School Resources'!M281","v":0},{"$f":"'School Resources'!N281","v":0},{"$f":"'School Resources'!O281","v":"H"},{"$f":"'At-Risk'!S281","v":300},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",O281=\"M\",O281=\"H\"),0,IF(Inputs!$D$234=0,(F281*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",O281=\"E\",O281=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F281:G281)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J281=\"T\",$K281=\"T\",O281=\"E\",O281=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F281:H281)*1.5/Inputs!$D$260)*0.6,0))","v":2.5885714285714285},2.5885714285714285,0,0,205730.0578462579,205730.0578462579,{"$f":"0.05*T281*175*Inputs!$D$228*(1+0.0765)","v":2445.1739035764585},208175.23174983435,0.9,0.6,1.5]
[{"$f":"'School Resources'!A282","v":"1703000"},{"$f":"'School Resources'!B282","v":"Sheridan #3"},{"$f":"'School Resources'!C282","v":"1703001"},{"$f":"'School Resources'!D282","v":"Arvada Elementary"},{"$f":"'School Resources'!E282","v":"K-6"},{"$f":"'School Resources'!F282","v":8},{"$f":"'School Resources'!G282","v":0},{"$f":"'School Resources'!H282","v":0},{"$f":"'School Resources'!I282","v":8},{"$f":"'School Resources'!J282","v":"F"},{"$f":"'School Resources'!K282","v":"T"},{"$f":"'School Resources'!L282","v":0},{"$f":"'School Resources'!M282","v":0},{"$f":"'School Resources'!N282","v":0},{"$f":"'School Resources'!O282","v":"E"},{"$f":"'At-Risk'!S282","v":3},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",O282=\"M\",O282=\"H\"),0,IF(Inputs!$D$234=0,(F282*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",O282=\"E\",O282=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F282:G282)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J282=\"T\",$K282=\"T\",O282=\"E\",O282=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F282:H282)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T282*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A283","v":"1703000"},{"$f":"'School Resources'!B283","v":"Sheridan #3"},{"$f":"'School Resources'!C283","v":"1703002"},{"$f":"'School Resources'!D283","v":"Clearmont Elementary"},{"$f":"'School Resources'!E283","v":"K-6"},{"$f":"'School Resources'!F283","v":40.628},{"$f":"'School Resources'!G283","v":0},{"$f":"'School Resources'!H283","v":0},{"$f":"'School Resources'!I283","v":40.628},{"$f":"'School Resources'!J283","v":"F"},{"$f":"'School Resources'!K283","v":"T"},{"$f":"'School Resources'!L283","v":0},{"$f":"'School Resources'!M283","v":0},{"$f":"'School Resources'!N283","v":1},{"$f":"'School Resources'!O283","v":"E"},{"$f":"'At-Risk'!S283","v":15},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",O283=\"M\",O283=\"H\"),0,IF(Inputs!$D$234=0,(F283*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",O283=\"E\",O283=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F283:G283)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J283=\"T\",$K283=\"T\",O283=\"E\",O283=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F283:H283)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T283*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A284","v":"1703000"},{"$f":"'School Resources'!B284","v":"Sheridan #3"},{"$f":"'School Resources'!C284","v":"1703051"},{"$f":"'School Resources'!D284","v":"Arvada-Clearmont Junior High"},{"$f":"'School Resources'!E284","v":"7-8"},{"$f":"'School Resources'!F284","v":0},{"$f":"'School Resources'!G284","v":16.432000000000002},{"$f":"'School Resources'!H284","v":0},{"$f":"'School Resources'!I284","v":16.432000000000002},{"$f":"'School Resources'!J284","v":"F"},{"$f":"'School Resources'!K284","v":"T"},{"$f":"'School Resources'!L284","v":0},{"$f":"'School Resources'!M284","v":0},{"$f":"'School Resources'!N284","v":0},{"$f":"'School Resources'!O284","v":"M"},{"$f":"'At-Risk'!S284","v":6},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",O284=\"M\",O284=\"H\"),0,IF(Inputs!$D$234=0,(F284*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",O284=\"E\",O284=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F284:G284)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J284=\"T\",$K284=\"T\",O284=\"E\",O284=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F284:H284)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T284*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A285","v":"1703000"},{"$f":"'School Resources'!B285","v":"Sheridan #3"},{"$f":"'School Resources'!C285","v":"1703055"},{"$f":"'School Resources'!D285","v":"Arvada-Clearmont High School"},{"$f":"'School Resources'!E285","v":"9-12"},{"$f":"'School Resources'!F285","v":0},{"$f":"'School Resources'!G285","v":0},{"$f":"'School Resources'!H285","v":31.818333333333335},{"$f":"'School Resources'!I285","v":31.818333333333335},{"$f":"'School Resources'!J285","v":"F"},{"$f":"'School Resources'!K285","v":"T"},{"$f":"'School Resources'!L285","v":0},{"$f":"'School Resources'!M285","v":0},{"$f":"'School Resources'!N285","v":0},{"$f":"'School Resources'!O285","v":"H"},{"$f":"'At-Risk'!S285","v":14},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",O285=\"M\",O285=\"H\"),0,IF(Inputs!$D$234=0,(F285*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",O285=\"E\",O285=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F285:G285)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J285=\"T\",$K285=\"T\",O285=\"E\",O285=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F285:H285)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T285*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A286","v":"1801000"},{"$f":"'School Resources'!B286","v":"Sublette #1"},{"$f":"'School Resources'!C286","v":"1801001"},{"$f":"'School Resources'!D286","v":"Bondurant Elementary"},{"$f":"'School Resources'!E286","v":"K-5"},{"$f":"'School Resources'!F286","v":4.7533333333333339},{"$f":"'School Resources'!G286","v":0},{"$f":"'School Resources'!H286","v":0},{"$f":"'School Resources'!I286","v":4.7533333333333339},{"$f":"'School Resources'!J286","v":"F"},{"$f":"'School Resources'!K286","v":"T"},{"$f":"'School Resources'!L286","v":0},{"$f":"'School Resources'!M286","v":0},{"$f":"'School Resources'!N286","v":0},{"$f":"'School Resources'!O286","v":"E"},{"$f":"'At-Risk'!S286","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",O286=\"M\",O286=\"H\"),0,IF(Inputs!$D$234=0,(F286*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",O286=\"E\",O286=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F286:G286)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J286=\"T\",$K286=\"T\",O286=\"E\",O286=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F286:H286)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T286*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A287","v":"1801000"},{"$f":"'School Resources'!B287","v":"Sublette #1"},{"$f":"'School Resources'!C287","v":"1801002"},{"$f":"'School Resources'!D287","v":"Pinedale Elementary"},{"$f":"'School Resources'!E287","v":"K-5"},{"$f":"'School Resources'!F287","v":499.14799999999997},{"$f":"'School Resources'!G287","v":0},{"$f":"'School Resources'!H287","v":0},{"$f":"'School Resources'!I287","v":499.14799999999997},{"$f":"'School Resources'!J287","v":"F"},{"$f":"'School Resources'!K287","v":"F"},{"$f":"'School Resources'!L287","v":0},{"$f":"'School Resources'!M287","v":0},{"$f":"'School Resources'!N287","v":0},{"$f":"'School Resources'!O287","v":"E"},{"$f":"'At-Risk'!S287","v":110},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",O287=\"M\",O287=\"H\"),0,IF(Inputs!$D$234=0,(F287*1.5/Inputs!$D$253)*0.6,0))","v":1.5598375},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",O287=\"E\",O287=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F287:G287)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J287=\"T\",$K287=\"T\",O287=\"E\",O287=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F287:H287)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.5598375,123976.26792014386,0,0,123976.26792014386,{"$f":"0.05*T287*175*Inputs!$D$228*(1+0.0765)","v":1473.4281259238198},125449.69604606768,0.33,0.22,0.55000000000000004]
[{"$f":"'School Resources'!A288","v":"1801000"},{"$f":"'School Resources'!B288","v":"Sublette #1"},{"$f":"'School Resources'!C288","v":"1801050"},{"$f":"'School Resources'!D288","v":"Pinedale Middle School"},{"$f":"'School Resources'!E288","v":"6-8"},{"$f":"'School Resources'!F288","v":0},{"$f":"'School Resources'!G288","v":222.50933333333333},{"$f":"'School Resources'!H288","v":0},{"$f":"'School Resources'!I288","v":222.50933333333333},{"$f":"'School Resources'!J288","v":"F"},{"$f":"'School Resources'!K288","v":"F"},{"$f":"'School Resources'!L288","v":0},{"$f":"'School Resources'!M288","v":0},{"$f":"'School Resources'!N288","v":0},{"$f":"'School Resources'!O288","v":"M"},{"$f":"'At-Risk'!S288","v":56},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",O288=\"M\",O288=\"H\"),0,IF(Inputs!$D$234=0,(F288*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",O288=\"E\",O288=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F288:G288)*1.5/Inputs!$D$256)*0.6,0))","v":0.63574095238095241},{"$f":"IF(OR($J288=\"T\",$K288=\"T\",O288=\"E\",O288=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F288:H288)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.63574095238095241,0,50528.847165290215,0,50528.847165290215,{"$f":"0.05*T288*175*Inputs!$D$228*(1+0.0765)","v":600.52319555062047},51129.370360840832,0.16800000000000001,0.112,0.28000000000000003]
[{"$f":"'School Resources'!A289","v":"1801000"},{"$f":"'School Resources'!B289","v":"Sublette #1"},{"$f":"'School Resources'!C289","v":"1801055"},{"$f":"'School Resources'!D289","v":"Pinedale High School"},{"$f":"'School Resources'!E289","v":"9-12"},{"$f":"'School Resources'!F289","v":0},{"$f":"'School Resources'!G289","v":0},{"$f":"'School Resources'!H289","v":286.33766666666668},{"$f":"'School Resources'!I289","v":286.33766666666668},{"$f":"'School Resources'!J289","v":"F"},{"$f":"'School Resources'!K289","v":"F"},{"$f":"'School Resources'!L289","v":0},{"$f":"'School Resources'!M289","v":0},{"$f":"'School Resources'!N289","v":0},{"$f":"'School Resources'!O289","v":"H"},{"$f":"'At-Risk'!S289","v":46},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",O289=\"M\",O289=\"H\"),0,IF(Inputs!$D$234=0,(F289*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",O289=\"E\",O289=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F289:G289)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J289=\"T\",$K289=\"T\",O289=\"E\",O289=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F289:H289)*1.5/Inputs!$D$260)*0.6,0))","v":0.81810761904761897},0.81810761904761897,0,0,65023.394659096608,65023.394659096608,{"$f":"0.05*T289*175*Inputs!$D$228*(1+0.0765)","v":772.78740634029612},65796.182065436908,0.13800000000000001,9.1999999999999998E-2,0.23]
[{"$f":"'School Resources'!A290","v":"1809000"},{"$f":"'School Resources'!B290","v":"Sublette #9"},{"$f":"'School Resources'!C290","v":"1809001"},{"$f":"'School Resources'!D290","v":"Big Piney Elementary"},{"$f":"'School Resources'!E290","v":"K-5"},{"$f":"'School Resources'!F290","v":242.61699999999996},{"$f":"'School Resources'!G290","v":0},{"$f":"'School Resources'!H290","v":0},{"$f":"'School Resources'!I290","v":242.61699999999996},{"$f":"'School Resources'!J290","v":"F"},{"$f":"'School Resources'!K290","v":"F"},{"$f":"'School Resources'!L290","v":0},{"$f":"'School Resources'!M290","v":0},{"$f":"'School Resources'!N290","v":0},{"$f":"'School Resources'!O290","v":"E"},{"$f":"'At-Risk'!S290","v":94},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",O290=\"M\",O290=\"H\"),0,IF(Inputs!$D$234=0,(F290*1.5/Inputs!$D$253)*0.6,0))","v":0.75817812499999981},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",O290=\"E\",O290=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F290:G290)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J290=\"T\",$K290=\"T\",O290=\"E\",O290=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F290:H290)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.75817812499999981,61944.180914706871,0,0,61944.180914706871,{"$f":"0.05*T290*175*Inputs!$D$228*(1+0.0765)","v":716.17779020903481},62660.358704915903,0.28200000000000003,0.188,0.47000000000000003]
[{"$f":"'School Resources'!A291","v":"1809000"},{"$f":"'School Resources'!B291","v":"Sublette #9"},{"$f":"'School Resources'!C291","v":"1809002"},{"$f":"'School Resources'!D291","v":"La Barge Elementary"},{"$f":"'School Resources'!E291","v":"K-5"},{"$f":"'School Resources'!F291","v":62.547000000000004},{"$f":"'School Resources'!G291","v":0},{"$f":"'School Resources'!H291","v":0},{"$f":"'School Resources'!I291","v":62.547000000000004},{"$f":"'School Resources'!J291","v":"F"},{"$f":"'School Resources'!K291","v":"F"},{"$f":"'School Resources'!L291","v":0},{"$f":"'School Resources'!M291","v":0},{"$f":"'School Resources'!N291","v":0},{"$f":"'School Resources'!O291","v":"E"},{"$f":"'At-Risk'!S291","v":15},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",O291=\"M\",O291=\"H\"),0,IF(Inputs!$D$234=0,(F291*1.5/Inputs!$D$253)*0.6,0))","v":0.19545937500000002},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",O291=\"E\",O291=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F291:G291)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J291=\"T\",$K291=\"T\",O291=\"E\",O291=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F291:H291)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.19545937500000002,15969.295983678687,0,0,15969.295983678687,{"$f":"0.05*T291*175*Inputs!$D$228*(1+0.0765)","v":184.6316302823154},16153.927613961003,4.4999999999999998E-2,0.03,7.4999999999999997E-2]
[{"$f":"'School Resources'!A292","v":"1809000"},{"$f":"'School Resources'!B292","v":"Sublette #9"},{"$f":"'School Resources'!C292","v":"1809050"},{"$f":"'School Resources'!D292","v":"Big Piney Middle School"},{"$f":"'School Resources'!E292","v":"6-8"},{"$f":"'School Resources'!F292","v":0},{"$f":"'School Resources'!G292","v":150.95633333333333},{"$f":"'School Resources'!H292","v":0},{"$f":"'School Resources'!I292","v":150.95633333333333},{"$f":"'School Resources'!J292","v":"F"},{"$f":"'School Resources'!K292","v":"F"},{"$f":"'School Resources'!L292","v":0},{"$f":"'School Resources'!M292","v":0},{"$f":"'School Resources'!N292","v":0},{"$f":"'School Resources'!O292","v":"M"},{"$f":"'At-Risk'!S292","v":46},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",O292=\"M\",O292=\"H\"),0,IF(Inputs!$D$234=0,(F292*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",O292=\"E\",O292=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F292:G292)*1.5/Inputs!$D$256)*0.6,0))","v":0.43130380952380953},{"$f":"IF(OR($J292=\"T\",$K292=\"T\",O292=\"E\",O292=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F292:H292)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.43130380952380953,0,35238.106093268172,0,35238.106093268172,{"$f":"0.05*T292*175*Inputs!$D$228*(1+0.0765)","v":407.41113338438828},35645.517226652562,0.13800000000000001,9.1999999999999998E-2,0.23]
[{"$f":"'School Resources'!A293","v":"1809000"},{"$f":"'School Resources'!B293","v":"Sublette #9"},{"$f":"'School Resources'!C293","v":"1809055"},{"$f":"'School Resources'!D293","v":"Big Piney High School"},{"$f":"'School Resources'!E293","v":"9-12"},{"$f":"'School Resources'!F293","v":0},{"$f":"'School Resources'!G293","v":0},{"$f":"'School Resources'!H293","v":188.63600000000002},{"$f":"'School Resources'!I293","v":188.63600000000002},{"$f":"'School Resources'!J293","v":"F"},{"$f":"'School Resources'!K293","v":"F"},{"$f":"'School Resources'!L293","v":0},{"$f":"'School Resources'!M293","v":0},{"$f":"'School Resources'!N293","v":0},{"$f":"'School Resources'!O293","v":"H"},{"$f":"'At-Risk'!S293","v":51},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",O293=\"M\",O293=\"H\"),0,IF(Inputs!$D$234=0,(F293*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",O293=\"E\",O293=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F293:G293)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J293=\"T\",$K293=\"T\",O293=\"E\",O293=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F293:H293)*1.5/Inputs!$D$260)*0.6,0))","v":0.53896000000000011},0.53896000000000011,0,0,44033.76283876619,44033.76283876619,{"$f":"0.05*T293*175*Inputs!$D$228*(1+0.0765)","v":509.10355902323289},44542.866397789425,0.153,0.10200000000000001,0.255]
[{"$f":"'School Resources'!A294","v":"1901000"},{"$f":"'School Resources'!B294","v":"Sweetwater #1"},{"$f":"'School Resources'!C294","v":"1901001"},{"$f":"'School Resources'!D294","v":"Desert Elementary"},{"$f":"'School Resources'!E294","v":"K-6"},{"$f":"'School Resources'!F294","v":35.586999999999996},{"$f":"'School Resources'!G294","v":0},{"$f":"'School Resources'!H294","v":0},{"$f":"'School Resources'!I294","v":35.586999999999996},{"$f":"'School Resources'!J294","v":"F"},{"$f":"'School Resources'!K294","v":"T"},{"$f":"'School Resources'!L294","v":0},{"$f":"'School Resources'!M294","v":0},{"$f":"'School Resources'!N294","v":1},{"$f":"'School Resources'!O294","v":"E"},{"$f":"'At-Risk'!S294","v":18},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",O294=\"M\",O294=\"H\"),0,IF(Inputs!$D$234=0,(F294*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",O294=\"E\",O294=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F294:G294)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J294=\"T\",$K294=\"T\",O294=\"E\",O294=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F294:H294)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T294*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A295","v":"1901000"},{"$f":"'School Resources'!B295","v":"Sweetwater #1"},{"$f":"'School Resources'!C295","v":"1901002"},{"$f":"'School Resources'!D295","v":"Desert View Elementary"},{"$f":"'School Resources'!E295","v":"K-4"},{"$f":"'School Resources'!F295","v":369.45566666666667},{"$f":"'School Resources'!G295","v":0},{"$f":"'School Resources'!H295","v":0},{"$f":"'School Resources'!I295","v":369.45566666666667},{"$f":"'School Resources'!J295","v":"F"},{"$f":"'School Resources'!K295","v":"F"},{"$f":"'School Resources'!L295","v":0},{"$f":"'School Resources'!M295","v":0},{"$f":"'School Resources'!N295","v":0},{"$f":"'School Resources'!O295","v":"E"},{"$f":"'At-Risk'!S295","v":248},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",O295=\"M\",O295=\"H\"),0,IF(Inputs!$D$234=0,(F295*1.5/Inputs!$D$253)*0.6,0))","v":1.1545489583333333},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",O295=\"E\",O295=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F295:G295)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J295=\"T\",$K295=\"T\",O295=\"E\",O295=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F295:H295)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1545489583333333,87033.43420599043,0,0,87033.43420599043,{"$f":"0.05*T295*175*Inputs!$D$228*(1+0.0765)","v":1090.5911083458254},88124.02531433625,0.74399999999999999,0.496,1.24]
[{"$f":"'School Resources'!A296","v":"1901000"},{"$f":"'School Resources'!B296","v":"Sweetwater #1"},{"$f":"'School Resources'!C296","v":"1901003"},{"$f":"'School Resources'!D296","v":"Farson-Eden Elementary"},{"$f":"'School Resources'!E296","v":"K-5"},{"$f":"'School Resources'!F296","v":64.896666666666661},{"$f":"'School Resources'!G296","v":0},{"$f":"'School Resources'!H296","v":0},{"$f":"'School Resources'!I296","v":64.896666666666661},{"$f":"'School Resources'!J296","v":"F"},{"$f":"'School Resources'!K296","v":"F"},{"$f":"'School Resources'!L296","v":0},{"$f":"'School Resources'!M296","v":0},{"$f":"'School Resources'!N296","v":0},{"$f":"'School Resources'!O296","v":"E"},{"$f":"'At-Risk'!S296","v":18},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",O296=\"M\",O296=\"H\"),0,IF(Inputs!$D$234=0,(F296*1.5/Inputs!$D$253)*0.6,0))","v":0.20280208333333333},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",O296=\"E\",O296=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F296:G296)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J296=\"T\",$K296=\"T\",O296=\"E\",O296=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F296:H296)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.20280208333333333,15287.841757797081,0,0,15287.841757797081,{"$f":"0.05*T296*175*Inputs!$D$228*(1+0.0765)","v":191.56757904543241},15479.409336842513,5.3999999999999999E-2,3.6000000000000004E-2,0.09]
[{"$f":"'School Resources'!A297","v":"1901000"},{"$f":"'School Resources'!B297","v":"Sweetwater #1"},{"$f":"'School Resources'!C297","v":"1901004"},{"$f":"'School Resources'!D297","v":"Eastside Elementary"},{"$f":"'School Resources'!E297","v":"5-6"},{"$f":"'School Resources'!F297","v":449.86400000000003},{"$f":"'School Resources'!G297","v":0},{"$f":"'School Resources'!H297","v":0},{"$f":"'School Resources'!I297","v":449.86400000000003},{"$f":"'School Resources'!J297","v":"F"},{"$f":"'School Resources'!K297","v":"F"},{"$f":"'School Resources'!L297","v":0},{"$f":"'School Resources'!M297","v":0},{"$f":"'School Resources'!N297","v":1},{"$f":"'School Resources'!O297","v":"E"},{"$f":"'At-Risk'!S297","v":220},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",O297=\"M\",O297=\"H\"),0,IF(Inputs!$D$234=0,(F297*1.5/Inputs!$D$253)*0.6,0))","v":1.4058249999999999},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",O297=\"E\",O297=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F297:G297)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J297=\"T\",$K297=\"T\",O297=\"E\",O297=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F297:H297)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4058249999999999,105975.3913071492,0,0,105975.3913071492,{"$f":"0.05*T297*175*Inputs!$D$228*(1+0.0765)","v":1327.9473631880589},107303.33867033725,0.66,0.44,1.1000000000000001]
[{"$f":"'School Resources'!A298","v":"1901000"},{"$f":"'School Resources'!B298","v":"Sweetwater #1"},{"$f":"'School Resources'!C298","v":"1901006"},{"$f":"'School Resources'!D298","v":"Overland Elementary"},{"$f":"'School Resources'!E298","v":"K-4"},{"$f":"'School Resources'!F298","v":317.05399999999997},{"$f":"'School Resources'!G298","v":0},{"$f":"'School Resources'!H298","v":0},{"$f":"'School Resources'!I298","v":317.05399999999997},{"$f":"'School Resources'!J298","v":"F"},{"$f":"'School Resources'!K298","v":"F"},{"$f":"'School Resources'!L298","v":0},{"$f":"'School Resources'!M298","v":0},{"$f":"'School Resources'!N298","v":0},{"$f":"'School Resources'!O298","v":"E"},{"$f":"'At-Risk'!S298","v":158},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",O298=\"M\",O298=\"H\"),0,IF(Inputs!$D$234=0,(F298*1.5/Inputs!$D$253)*0.6,0))","v":0.99079374999999992},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",O298=\"E\",O298=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F298:G298)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J298=\"T\",$K298=\"T\",O298=\"E\",O298=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F298:H298)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.99079374999999992,74689.06539642399,0,0,74689.06539642399,{"$f":"0.05*T298*175*Inputs!$D$228*(1+0.0765)","v":935.90734819462511},75624.972744618615,0.47400000000000003,0.316,0.79]
[{"$f":"'School Resources'!A299","v":"1901000"},{"$f":"'School Resources'!B299","v":"Sweetwater #1"},{"$f":"'School Resources'!C299","v":"1901010"},{"$f":"'School Resources'!D299","v":"Walnut Elementary"},{"$f":"'School Resources'!E299","v":"K-4"},{"$f":"'School Resources'!F299","v":323.52100000000002},{"$f":"'School Resources'!G299","v":0},{"$f":"'School Resources'!H299","v":0},{"$f":"'School Resources'!I299","v":323.52100000000002},{"$f":"'School Resources'!J299","v":"F"},{"$f":"'School Resources'!K299","v":"F"},{"$f":"'School Resources'!L299","v":0},{"$f":"'School Resources'!M299","v":0},{"$f":"'School Resources'!N299","v":0},{"$f":"'School Resources'!O299","v":"E"},{"$f":"'At-Risk'!S299","v":109},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",O299=\"M\",O299=\"H\"),0,IF(Inputs!$D$234=0,(F299*1.5/Inputs!$D$253)*0.6,0))","v":1.011003125},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",O299=\"E\",O299=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F299:G299)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J299=\"T\",$K299=\"T\",O299=\"E\",O299=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F299:H299)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.011003125,76212.509938737523,0,0,76212.509938737523,{"$f":"0.05*T299*175*Inputs!$D$228*(1+0.0765)","v":954.99719667713816},77167.507135414664,0.32700000000000001,0.218,0.54500000000000004]
[{"$f":"'School Resources'!A300","v":"1901000"},{"$f":"'School Resources'!B300","v":"Sweetwater #1"},{"$f":"'School Resources'!C300","v":"1901013"},{"$f":"'School Resources'!D300","v":"Northpark Elementary"},{"$f":"'School Resources'!E300","v":"K-4"},{"$f":"'School Resources'!F300","v":313.81833333333333},{"$f":"'School Resources'!G300","v":0},{"$f":"'School Resources'!H300","v":0},{"$f":"'School Resources'!I300","v":313.81833333333333},{"$f":"'School Resources'!J300","v":"F"},{"$f":"'School Resources'!K300","v":"F"},{"$f":"'School Resources'!L300","v":0},{"$f":"'School Resources'!M300","v":0},{"$f":"'School Resources'!N300","v":0},{"$f":"'School Resources'!O300","v":"E"},{"$f":"'At-Risk'!S300","v":112},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",O300=\"M\",O300=\"H\"),0,IF(Inputs!$D$234=0,(F300*1.5/Inputs!$D$253)*0.6,0))","v":0.98068229166666654},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",O300=\"E\",O300=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F300:G300)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J300=\"T\",$K300=\"T\",O300=\"E\",O300=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F300:H300)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.98068229166666654,73926.832719127066,0,0,73926.832719127066,{"$f":"0.05*T300*175*Inputs!$D$228*(1+0.0765)","v":926.35602819979204},74853.188747326858,0.33600000000000002,0.224,0.56000000000000005]
[{"$f":"'School Resources'!A301","v":"1901000"},{"$f":"'School Resources'!B301","v":"Sweetwater #1"},{"$f":"'School Resources'!C301","v":"1901014"},{"$f":"'School Resources'!D301","v":"Westridge Elementary"},{"$f":"'School Resources'!E301","v":"K-4"},{"$f":"'School Resources'!F301","v":434.35566666666671},{"$f":"'School Resources'!G301","v":0},{"$f":"'School Resources'!H301","v":0},{"$f":"'School Resources'!I301","v":434.35566666666671},{"$f":"'School Resources'!J301","v":"F"},{"$f":"'School Resources'!K301","v":"F"},{"$f":"'School Resources'!L301","v":0},{"$f":"'School Resources'!M301","v":0},{"$f":"'School Resources'!N301","v":0},{"$f":"'School Resources'!O301","v":"E"},{"$f":"'At-Risk'!S301","v":152},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",O301=\"M\",O301=\"H\"),0,IF(Inputs!$D$234=0,(F301*1.5/Inputs!$D$253)*0.6,0))","v":1.3573614583333333},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",O301=\"E\",O301=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F301:G301)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J301=\"T\",$K301=\"T\",O301=\"E\",O301=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F301:H301)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3573614583333333,102322.06120400313,0,0,102322.06120400313,{"$f":"0.05*T301*175*Inputs!$D$228*(1+0.0765)","v":1282.1685270121448},103604.22973101526,0.45600000000000002,0.30399999999999999,0.76]
[{"$f":"'School Resources'!A302","v":"1901000"},{"$f":"'School Resources'!B302","v":"Sweetwater #1"},{"$f":"'School Resources'!C302","v":"1901015"},{"$f":"'School Resources'!D302","v":"Pilot Butte Elementary"},{"$f":"'School Resources'!E302","v":"5-6"},{"$f":"'School Resources'!F302","v":476.53933333333327},{"$f":"'School Resources'!G302","v":0},{"$f":"'School Resources'!H302","v":0},{"$f":"'School Resources'!I302","v":476.53933333333327},{"$f":"'School Resources'!J302","v":"F"},{"$f":"'School Resources'!K302","v":"F"},{"$f":"'School Resources'!L302","v":0},{"$f":"'School Resources'!M302","v":0},{"$f":"'School Resources'!N302","v":1},{"$f":"'School Resources'!O302","v":"E"},{"$f":"'At-Risk'!S302","v":144},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",O302=\"M\",O302=\"H\"),0,IF(Inputs!$D$234=0,(F302*1.5/Inputs!$D$253)*0.6,0))","v":1.4891854166666667},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",O302=\"E\",O302=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F302:G302)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J302=\"T\",$K302=\"T\",O302=\"E\",O302=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F302:H302)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.4891854166666667,112259.35465662515,0,0,112259.35465662515,{"$f":"0.05*T302*175*Inputs!$D$228*(1+0.0765)","v":1406.6899132968977},113666.04456992204,0.432,0.28800000000000003,0.72]
[{"$f":"'School Resources'!A303","v":"1901000"},{"$f":"'School Resources'!B303","v":"Sweetwater #1"},{"$f":"'School Resources'!C303","v":"1901016"},{"$f":"'School Resources'!D303","v":"Sage Elementary"},{"$f":"'School Resources'!E303","v":"K-4"},{"$f":"'School Resources'!F303","v":443.37700000000001},{"$f":"'School Resources'!G303","v":0},{"$f":"'School Resources'!H303","v":0},{"$f":"'School Resources'!I303","v":443.37700000000001},{"$f":"'School Resources'!J303","v":"F"},{"$f":"'School Resources'!K303","v":"F"},{"$f":"'School Resources'!L303","v":0},{"$f":"'School Resources'!M303","v":0},{"$f":"'School Resources'!N303","v":0},{"$f":"'School Resources'!O303","v":"E"},{"$f":"'At-Risk'!S303","v":163},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",O303=\"M\",O303=\"H\"),0,IF(Inputs!$D$234=0,(F303*1.5/Inputs!$D$253)*0.6,0))","v":1.3855531250000002},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",O303=\"E\",O303=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F303:G303)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J303=\"T\",$K303=\"T\",O303=\"E\",O303=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F303:H303)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3855531250000002,104447.235323542,0,0,104447.235323542,{"$f":"0.05*T303*175*Inputs!$D$228*(1+0.0765)","v":1308.7984769802254},105756.03380052223,0.48899999999999999,0.32600000000000001,0.81499999999999995]
[{"$f":"'School Resources'!A304","v":"1901000"},{"$f":"'School Resources'!B304","v":"Sweetwater #1"},{"$f":"'School Resources'!C304","v":"1901017"},{"$f":"'School Resources'!D304","v":"Lincoln Elementary "},{"$f":"'School Resources'!E304","v":"K-4"},{"$f":"'School Resources'!F304","v":142.78},{"$f":"'School Resources'!G304","v":0},{"$f":"'School Resources'!H304","v":0},{"$f":"'School Resources'!I304","v":142.78},{"$f":"'School Resources'!J304","v":"F"},{"$f":"'School Resources'!K304","v":"F"},{"$f":"'School Resources'!L304","v":0},{"$f":"'School Resources'!M304","v":0},{"$f":"'School Resources'!N304","v":0},{"$f":"'School Resources'!O304","v":"E"},{"$f":"'At-Risk'!S304","v":57},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",O304=\"M\",O304=\"H\"),0,IF(Inputs!$D$234=0,(F304*1.5/Inputs!$D$253)*0.6,0))","v":0.44618750000000001},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",O304=\"E\",O304=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F304:G304)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J304=\"T\",$K304=\"T\",O304=\"E\",O304=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F304:H304)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.44618750000000001,33634.979395627932,0,0,33634.979395627932,{"$f":"0.05*T304*175*Inputs!$D$228*(1+0.0765)","v":421.47032106590228},34056.449716693831,0.17100000000000001,0.114,0.28500000000000003]
[{"$f":"'School Resources'!A305","v":"1901000"},{"$f":"'School Resources'!B305","v":"Sweetwater #1"},{"$f":"'School Resources'!C305","v":"1901050"},{"$f":"'School Resources'!D305","v":"Rock Springs Junior High"},{"$f":"'School Resources'!E305","v":"7-8"},{"$f":"'School Resources'!F305","v":0},{"$f":"'School Resources'!G305","v":778.85766666666666},{"$f":"'School Resources'!H305","v":0},{"$f":"'School Resources'!I305","v":778.85766666666666},{"$f":"'School Resources'!J305","v":"F"},{"$f":"'School Resources'!K305","v":"F"},{"$f":"'School Resources'!L305","v":0},{"$f":"'School Resources'!M305","v":0},{"$f":"'School Resources'!N305","v":0},{"$f":"'School Resources'!O305","v":"M"},{"$f":"'At-Risk'!S305","v":327},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",O305=\"M\",O305=\"H\"),0,IF(Inputs!$D$234=0,(F305*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",O305=\"E\",O305=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F305:G305)*1.5/Inputs!$D$256)*0.6,0))","v":2.2253076190476189},{"$f":"IF(OR($J305=\"T\",$K305=\"T\",O305=\"E\",O305=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F305:H305)*1.5/Inputs!$D$260)*0.6,0))","v":0},2.2253076190476189,0,167750.49932057827,0,167750.49932057827,{"$f":"0.05*T305*175*Inputs!$D$228*(1+0.0765)","v":2102.0335994854149},169852.53292006368,0.98099999999999998,0.65400000000000003,1.635]
[{"$f":"'School Resources'!A306","v":"1901000"},{"$f":"'School Resources'!B306","v":"Sweetwater #1"},{"$f":"'School Resources'!C306","v":"1901053"},{"$f":"'School Resources'!D306","v":"Desert Middle School"},{"$f":"'School Resources'!E306","v":"7-8"},{"$f":"'School Resources'!F306","v":0},{"$f":"'School Resources'!G306","v":14.092999999999998},{"$f":"'School Resources'!H306","v":0},{"$f":"'School Resources'!I306","v":14.092999999999998},{"$f":"'School Resources'!J306","v":"F"},{"$f":"'School Resources'!K306","v":"T"},{"$f":"'School Resources'!L306","v":0},{"$f":"'School Resources'!M306","v":0},{"$f":"'School Resources'!N306","v":0},{"$f":"'School Resources'!O306","v":"M"},{"$f":"'At-Risk'!S306","v":7},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",O306=\"M\",O306=\"H\"),0,IF(Inputs!$D$234=0,(F306*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",O306=\"E\",O306=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F306:G306)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J306=\"T\",$K306=\"T\",O306=\"E\",O306=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F306:H306)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T306*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A307","v":"1901000"},{"$f":"'School Resources'!B307","v":"Sweetwater #1"},{"$f":"'School Resources'!C307","v":"1901054"},{"$f":"'School Resources'!D307","v":"Farson-Eden Middle School"},{"$f":"'School Resources'!E307","v":"6-8"},{"$f":"'School Resources'!F307","v":0},{"$f":"'School Resources'!G307","v":34.128},{"$f":"'School Resources'!H307","v":0},{"$f":"'School Resources'!I307","v":34.128},{"$f":"'School Resources'!J307","v":"F"},{"$f":"'School Resources'!K307","v":"T"},{"$f":"'School Resources'!L307","v":0},{"$f":"'School Resources'!M307","v":0},{"$f":"'School Resources'!N307","v":0},{"$f":"'School Resources'!O307","v":"M"},{"$f":"'At-Risk'!S307","v":8},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",O307=\"M\",O307=\"H\"),0,IF(Inputs!$D$234=0,(F307*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",O307=\"E\",O307=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F307:G307)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J307=\"T\",$K307=\"T\",O307=\"E\",O307=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F307:H307)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T307*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A308","v":"1901000"},{"$f":"'School Resources'!B308","v":"Sweetwater #1"},{"$f":"'School Resources'!C308","v":"1901055"},{"$f":"'School Resources'!D308","v":"Farson-Eden High School"},{"$f":"'School Resources'!E308","v":"9-12"},{"$f":"'School Resources'!F308","v":0},{"$f":"'School Resources'!G308","v":0},{"$f":"'School Resources'!H308","v":48.860666666666667},{"$f":"'School Resources'!I308","v":48.860666666666667},{"$f":"'School Resources'!J308","v":"F"},{"$f":"'School Resources'!K308","v":"T"},{"$f":"'School Resources'!L308","v":0},{"$f":"'School Resources'!M308","v":0},{"$f":"'School Resources'!N308","v":0},{"$f":"'School Resources'!O308","v":"H"},{"$f":"'At-Risk'!S308","v":9},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",O308=\"M\",O308=\"H\"),0,IF(Inputs!$D$234=0,(F308*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",O308=\"E\",O308=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F308:G308)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J308=\"T\",$K308=\"T\",O308=\"E\",O308=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F308:H308)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T308*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A309","v":"1901000"},{"$f":"'School Resources'!B309","v":"Sweetwater #1"},{"$f":"'School Resources'!C309","v":"1901056"},{"$f":"'School Resources'!D309","v":"Rock Springs High School"},{"$f":"'School Resources'!E309","v":"9-12"},{"$f":"'School Resources'!F309","v":0},{"$f":"'School Resources'!G309","v":0},{"$f":"'School Resources'!H309","v":1303.421},{"$f":"'School Resources'!I309","v":1303.421},{"$f":"'School Resources'!J309","v":"F"},{"$f":"'School Resources'!K309","v":"F"},{"$f":"'School Resources'!L309","v":0},{"$f":"'School Resources'!M309","v":0},{"$f":"'School Resources'!N309","v":0},{"$f":"'School Resources'!O309","v":"H"},{"$f":"'At-Risk'!S309","v":431},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",O309=\"M\",O309=\"H\"),0,IF(Inputs!$D$234=0,(F309*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",O309=\"E\",O309=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F309:G309)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J309=\"T\",$K309=\"T\",O309=\"E\",O309=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F309:H309)*1.5/Inputs!$D$260)*0.6,0))","v":3.7240599999999997},3.7240599999999997,0,0,280731.04102665838,280731.04102665838,{"$f":"0.05*T309*175*Inputs!$D$228*(1+0.0765)","v":3517.76050173679},284248.80152839515,1.2929999999999999,0.86199999999999999,2.1549999999999998]
[{"$f":"'School Resources'!A310","v":"1901000"},{"$f":"'School Resources'!B310","v":"Sweetwater #1"},{"$f":"'School Resources'!C310","v":"1901057"},{"$f":"'School Resources'!D310","v":"Independence High School"},{"$f":"'School Resources'!E310","v":"9-12"},{"$f":"'School Resources'!F310","v":0},{"$f":"'School Resources'!G310","v":0},{"$f":"'School Resources'!H310","v":58.625999999999998},{"$f":"'School Resources'!I310","v":58.625999999999998},{"$f":"'School Resources'!J310","v":"T"},{"$f":"'School Resources'!K310","v":"F"},{"$f":"'School Resources'!L310","v":0},{"$f":"'School Resources'!M310","v":0},{"$f":"'School Resources'!N310","v":0},{"$f":"'School Resources'!O310","v":"H"},{"$f":"'At-Risk'!S310","v":45},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",O310=\"M\",O310=\"H\"),0,IF(Inputs!$D$234=0,(F310*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",O310=\"E\",O310=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F310:G310)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\",O310=\"E\",O310=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F310:H310)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q310:S310)","v":0},{"$f":"Q310*VLOOKUP($A310,Salaries,35)","v":0},{"$f":"R310*VLOOKUP($A310,Salaries,35)","v":0},{"$f":"S310*VLOOKUP($A310,Salaries,35)","v":0},{"$f":"SUM(U310:W310)","v":0},{"$f":"0.05*T310*175*Inputs!$D$228*(1+0.0765)","v":0},{"$f":"SUM(X310:Y310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,(0.09/30)*P310)","v":0},{"$f":"IF(OR($J310=\"T\",$K310=\"T\"),0,(0.06/30)*P310)","v":0},{"$f":"SUM(AA310:AB310)","v":0}]
[{"$f":"'School Resources'!A311","v":"1902000"},{"$f":"'School Resources'!B311","v":"Sweetwater #2"},{"$f":"'School Resources'!C311","v":"1902001"},{"$f":"'School Resources'!D311","v":"Granger Elementary"},{"$f":"'School Resources'!E311","v":"K-4"},{"$f":"'School Resources'!F311","v":8.1769999999999996},{"$f":"'School Resources'!G311","v":0},{"$f":"'School Resources'!H311","v":0},{"$f":"'School Resources'!I311","v":8.1769999999999996},{"$f":"'School Resources'!J311","v":"F"},{"$f":"'School Resources'!K311","v":"T"},{"$f":"'School Resources'!L311","v":0},{"$f":"'School Resources'!M311","v":0},{"$f":"'School Resources'!N311","v":0},{"$f":"'School Resources'!O311","v":"E"},{"$f":"'At-Risk'!S311","v":1},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",O311=\"M\",O311=\"H\"),0,IF(Inputs!$D$234=0,(F311*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",O311=\"E\",O311=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F311:G311)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J311=\"T\",$K311=\"T\",O311=\"E\",O311=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F311:H311)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T311*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A312","v":"1902000"},{"$f":"'School Resources'!B312","v":"Sweetwater #2"},{"$f":"'School Resources'!C312","v":"1902002"},{"$f":"'School Resources'!D312","v":"Harrison Elementary"},{"$f":"'School Resources'!E312","v":"K-4"},{"$f":"'School Resources'!F312","v":282.45699999999999},{"$f":"'School Resources'!G312","v":0},{"$f":"'School Resources'!H312","v":0},{"$f":"'School Resources'!I312","v":282.45699999999999},{"$f":"'School Resources'!J312","v":"F"},{"$f":"'School Resources'!K312","v":"F"},{"$f":"'School Resources'!L312","v":0},{"$f":"'School Resources'!M312","v":0},{"$f":"'School Resources'!N312","v":0},{"$f":"'School Resources'!O312","v":"E"},{"$f":"'At-Risk'!S312","v":78},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",O312=\"M\",O312=\"H\"),0,IF(Inputs!$D$234=0,(F312*1.5/Inputs!$D$253)*0.6,0))","v":0.88267812499999998},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",O312=\"E\",O312=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F312:G312)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J312=\"T\",$K312=\"T\",O312=\"E\",O312=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F312:H312)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.88267812499999998,66625.437530486583,0,0,66625.437530486583,{"$f":"0.05*T312*175*Inputs!$D$228*(1+0.0765)","v":833.78093904826699},67459.218469534855,0.23400000000000001,0.156,0.39]
[{"$f":"'School Resources'!A313","v":"1902000"},{"$f":"'School Resources'!B313","v":"Sweetwater #2"},{"$f":"'School Resources'!C313","v":"1902004"},{"$f":"'School Resources'!D313","v":"McKinnon Elementary"},{"$f":"'School Resources'!E313","v":"K-5"},{"$f":"'School Resources'!F313","v":14.845000000000001},{"$f":"'School Resources'!G313","v":0},{"$f":"'School Resources'!H313","v":0},{"$f":"'School Resources'!I313","v":14.845000000000001},{"$f":"'School Resources'!J313","v":"F"},{"$f":"'School Resources'!K313","v":"T"},{"$f":"'School Resources'!L313","v":0},{"$f":"'School Resources'!M313","v":0},{"$f":"'School Resources'!N313","v":0},{"$f":"'School Resources'!O313","v":"E"},{"$f":"'At-Risk'!S313","v":5},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",O313=\"M\",O313=\"H\"),0,IF(Inputs!$D$234=0,(F313*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",O313=\"E\",O313=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F313:G313)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J313=\"T\",$K313=\"T\",O313=\"E\",O313=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F313:H313)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T313*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A314","v":"1902000"},{"$f":"'School Resources'!B314","v":"Sweetwater #2"},{"$f":"'School Resources'!C314","v":"1902006"},{"$f":"'School Resources'!D314","v":"Thoman Ranch Elementary"},{"$f":"'School Resources'!E314","v":"K-8"},{"$f":"'School Resources'!F314","v":1},{"$f":"'School Resources'!G314","v":1},{"$f":"'School Resources'!H314","v":0},{"$f":"'School Resources'!I314","v":2},{"$f":"'School Resources'!J314","v":"F"},{"$f":"'School Resources'!K314","v":"T"},{"$f":"'School Resources'!L314","v":0},{"$f":"'School Resources'!M314","v":0},{"$f":"'School Resources'!N314","v":0},{"$f":"'School Resources'!O314","v":"M"},{"$f":"'At-Risk'!S314","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",O314=\"M\",O314=\"H\"),0,IF(Inputs!$D$234=0,(F314*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",O314=\"E\",O314=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F314:G314)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J314=\"T\",$K314=\"T\",O314=\"E\",O314=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F314:H314)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T314*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A315","v":"1902000"},{"$f":"'School Resources'!B315","v":"Sweetwater #2"},{"$f":"'School Resources'!C315","v":"1902007"},{"$f":"'School Resources'!D315","v":"Washington Elementary"},{"$f":"'School Resources'!E315","v":"K-4"},{"$f":"'School Resources'!F315","v":233.66300000000001},{"$f":"'School Resources'!G315","v":0},{"$f":"'School Resources'!H315","v":0},{"$f":"'School Resources'!I315","v":233.66300000000001},{"$f":"'School Resources'!J315","v":"F"},{"$f":"'School Resources'!K315","v":"F"},{"$f":"'School Resources'!L315","v":0},{"$f":"'School Resources'!M315","v":0},{"$f":"'School Resources'!N315","v":0},{"$f":"'School Resources'!O315","v":"E"},{"$f":"'At-Risk'!S315","v":66},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",O315=\"M\",O315=\"H\"),0,IF(Inputs!$D$234=0,(F315*1.5/Inputs!$D$253)*0.6,0))","v":0.73019687500000008},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",O315=\"E\",O315=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F315:G315)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J315=\"T\",$K315=\"T\",O315=\"E\",O315=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F315:H315)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.73019687500000008,55115.998575663158,0,0,55115.998575663158,{"$f":"0.05*T315*175*Inputs!$D$228*(1+0.0765)","v":689.74660058286827},55805.745176246026,0.19800000000000001,0.13200000000000001,0.33]
[{"$f":"'School Resources'!A316","v":"1902000"},{"$f":"'School Resources'!B316","v":"Sweetwater #2"},{"$f":"'School Resources'!C316","v":"1902010"},{"$f":"'School Resources'!D316","v":"Jackson Elementary"},{"$f":"'School Resources'!E316","v":"K-4"},{"$f":"'School Resources'!F316","v":279.96600000000001},{"$f":"'School Resources'!G316","v":0},{"$f":"'School Resources'!H316","v":0},{"$f":"'School Resources'!I316","v":279.96600000000001},{"$f":"'School Resources'!J316","v":"F"},{"$f":"'School Resources'!K316","v":"F"},{"$f":"'School Resources'!L316","v":0},{"$f":"'School Resources'!M316","v":0},{"$f":"'School Resources'!N316","v":0},{"$f":"'School Resources'!O316","v":"E"},{"$f":"'At-Risk'!S316","v":90},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",O316=\"M\",O316=\"H\"),0,IF(Inputs!$D$234=0,(F316*1.5/Inputs!$D$253)*0.6,0))","v":0.87489375000000003},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",O316=\"E\",O316=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F316:G316)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J316=\"T\",$K316=\"T\",O316=\"E\",O316=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F316:H316)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.87489375000000003,66037.865033120819,0,0,66037.865033120819,{"$f":"0.05*T316*175*Inputs!$D$228*(1+0.0765)","v":826.42779035954902},66864.292823480369,0.27,0.18,0.45]
[{"$f":"'School Resources'!A317","v":"1902000"},{"$f":"'School Resources'!B317","v":"Sweetwater #2"},{"$f":"'School Resources'!C317","v":"1902011"},{"$f":"'School Resources'!D317","v":"Truman Elementary"},{"$f":"'School Resources'!E317","v":"K-4"},{"$f":"'School Resources'!F317","v":287.714},{"$f":"'School Resources'!G317","v":0},{"$f":"'School Resources'!H317","v":0},{"$f":"'School Resources'!I317","v":287.714},{"$f":"'School Resources'!J317","v":"F"},{"$f":"'School Resources'!K317","v":"F"},{"$f":"'School Resources'!L317","v":0},{"$f":"'School Resources'!M317","v":0},{"$f":"'School Resources'!N317","v":0},{"$f":"'School Resources'!O317","v":"E"},{"$f":"'At-Risk'!S317","v":109},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",O317=\"M\",O317=\"H\"),0,IF(Inputs!$D$234=0,(F317*1.5/Inputs!$D$253)*0.6,0))","v":0.89910625},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",O317=\"E\",O317=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F317:G317)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J317=\"T\",$K317=\"T\",O317=\"E\",O317=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F317:H317)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.89910625,67865.449019307067,0,0,67865.449019307067,{"$f":"0.05*T317*175*Inputs!$D$228*(1+0.0765)","v":849.29900514886549},68714.748024455926,0.32700000000000001,0.218,0.54500000000000004]
[{"$f":"'School Resources'!A318","v":"1902000"},{"$f":"'School Resources'!B318","v":"Sweetwater #2"},{"$f":"'School Resources'!C318","v":"1902012"},{"$f":"'School Resources'!D318","v":"Monroe Intermediate School"},{"$f":"'School Resources'!E318","v":"5-6"},{"$f":"'School Resources'!F318","v":420.06066666666663},{"$f":"'School Resources'!G318","v":0},{"$f":"'School Resources'!H318","v":0},{"$f":"'School Resources'!I318","v":420.06066666666663},{"$f":"'School Resources'!J318","v":"F"},{"$f":"'School Resources'!K318","v":"F"},{"$f":"'School Resources'!L318","v":0},{"$f":"'School Resources'!M318","v":0},{"$f":"'School Resources'!N318","v":1},{"$f":"'School Resources'!O318","v":"E"},{"$f":"'At-Risk'!S318","v":125},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",O318=\"M\",O318=\"H\"),0,IF(Inputs!$D$234=0,(F318*1.5/Inputs!$D$253)*0.6,0))","v":1.3126895833333332},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",O318=\"E\",O318=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F318:G318)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J318=\"T\",$K318=\"T\",O318=\"E\",O318=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F318:H318)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.3126895833333332,99083.137277583999,0,0,99083.137277583999,{"$f":"0.05*T318*175*Inputs!$D$228*(1+0.0765)","v":1239.9713128390315},100323.10859042303,0.375,0.25,0.625]
[{"$f":"'School Resources'!A319","v":"1902000"},{"$f":"'School Resources'!B319","v":"Sweetwater #2"},{"$f":"'School Resources'!C319","v":"1902050"},{"$f":"'School Resources'!D319","v":"Lincoln Middle School"},{"$f":"'School Resources'!E319","v":"7-8"},{"$f":"'School Resources'!F319","v":0},{"$f":"'School Resources'!G319","v":419.18299999999999},{"$f":"'School Resources'!H319","v":0},{"$f":"'School Resources'!I319","v":419.18299999999999},{"$f":"'School Resources'!J319","v":"F"},{"$f":"'School Resources'!K319","v":"F"},{"$f":"'School Resources'!L319","v":0},{"$f":"'School Resources'!M319","v":0},{"$f":"'School Resources'!N319","v":0},{"$f":"'School Resources'!O319","v":"M"},{"$f":"'At-Risk'!S319","v":133},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",O319=\"M\",O319=\"H\"),0,IF(Inputs!$D$234=0,(F319*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",O319=\"E\",O319=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F319:G319)*1.5/Inputs!$D$256)*0.6,0))","v":1.1976657142857141},{"$f":"IF(OR($J319=\"T\",$K319=\"T\",O319=\"E\",O319=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F319:H319)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1976657142857141,0,90401.019317827144,0,90401.019317827144,{"$f":"0.05*T319*175*Inputs!$D$228*(1+0.0765)","v":1131.3193514601442},91532.338669287288,0.39900000000000002,0.26600000000000001,0.66500000000000004]
[{"$f":"'School Resources'!A320","v":"1902000"},{"$f":"'School Resources'!B320","v":"Sweetwater #2"},{"$f":"'School Resources'!C320","v":"1902055"},{"$f":"'School Resources'!D320","v":"Green River High School"},{"$f":"'School Resources'!E320","v":"9-12"},{"$f":"'School Resources'!F320","v":0},{"$f":"'School Resources'!G320","v":0},{"$f":"'School Resources'!H320","v":730.82299999999998},{"$f":"'School Resources'!I320","v":730.82299999999998},{"$f":"'School Resources'!J320","v":"F"},{"$f":"'School Resources'!K320","v":"F"},{"$f":"'School Resources'!L320","v":0},{"$f":"'School Resources'!M320","v":0},{"$f":"'School Resources'!N320","v":0},{"$f":"'School Resources'!O320","v":"H"},{"$f":"'At-Risk'!S320","v":144},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",O320=\"M\",O320=\"H\"),0,IF(Inputs!$D$234=0,(F320*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",O320=\"E\",O320=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F320:G320)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J320=\"T\",$K320=\"T\",O320=\"E\",O320=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F320:H320)*1.5/Inputs!$D$260)*0.6,0))","v":2.0880657142857144},2.0880657142857144,0,0,157609.31178247306,157609.31178247306,{"$f":"0.05*T320*175*Inputs!$D$228*(1+0.0765)","v":1972.3944014718086},159581.70618394486,0.432,0.28800000000000003,0.72]
[{"$f":"'School Resources'!A321","v":"1902000"},{"$f":"'School Resources'!B321","v":"Sweetwater #2"},{"$f":"'School Resources'!C321","v":"1902056"},{"$f":"'School Resources'!D321","v":"Expedition Academy"},{"$f":"'School Resources'!E321","v":"9-12"},{"$f":"'School Resources'!F321","v":0},{"$f":"'School Resources'!G321","v":0},{"$f":"'School Resources'!H321","v":46.524000000000001},{"$f":"'School Resources'!I321","v":46.524000000000001},{"$f":"'School Resources'!J321","v":"T"},{"$f":"'School Resources'!K321","v":"T"},{"$f":"'School Resources'!L321","v":0},{"$f":"'School Resources'!M321","v":0},{"$f":"'School Resources'!N321","v":0},{"$f":"'School Resources'!O321","v":"H"},{"$f":"'At-Risk'!S321","v":38},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",O321=\"M\",O321=\"H\"),0,IF(Inputs!$D$234=0,(F321*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",O321=\"E\",O321=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F321:G321)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J321=\"T\",$K321=\"T\",O321=\"E\",O321=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F321:H321)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T321*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A322","v":"2001000"},{"$f":"'School Resources'!B322","v":"Teton #1"},{"$f":"'School Resources'!C322","v":"2001001"},{"$f":"'School Resources'!D322","v":"Alta Elementary"},{"$f":"'School Resources'!E322","v":"K-6"},{"$f":"'School Resources'!F322","v":50.974999999999994},{"$f":"'School Resources'!G322","v":0},{"$f":"'School Resources'!H322","v":0},{"$f":"'School Resources'!I322","v":50.974999999999994},{"$f":"'School Resources'!J322","v":"F"},{"$f":"'School Resources'!K322","v":"F"},{"$f":"'School Resources'!L322","v":0},{"$f":"'School Resources'!M322","v":0},{"$f":"'School Resources'!N322","v":1},{"$f":"'School Resources'!O322","v":"E"},{"$f":"'At-Risk'!S322","v":11},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",O322=\"M\",O322=\"H\"),0,IF(Inputs!$D$234=0,(F322*1.5/Inputs!$D$253)*0.6,0))","v":0.15929687499999998},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",O322=\"E\",O322=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F322:G322)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J322=\"T\",$K322=\"T\",O322=\"E\",O322=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F322:H322)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.15929687499999998,14822.634851664687,0,0,14822.634851664687,{"$f":"0.05*T322*175*Inputs!$D$228*(1+0.0765)","v":150.47240241164283},14973.107254076329,3.3000000000000002E-2,2.1999999999999999E-2,5.5E-2]
[{"$f":"'School Resources'!A323","v":"2001000"},{"$f":"'School Resources'!B323","v":"Teton #1"},{"$f":"'School Resources'!C323","v":"2001003"},{"$f":"'School Resources'!D323","v":"Kelly Elementary"},{"$f":"'School Resources'!E323","v":"K-5"},{"$f":"'School Resources'!F323","v":41.31366666666667},{"$f":"'School Resources'!G323","v":0},{"$f":"'School Resources'!H323","v":0},{"$f":"'School Resources'!I323","v":41.31366666666667},{"$f":"'School Resources'!J323","v":"F"},{"$f":"'School Resources'!K323","v":"T"},{"$f":"'School Resources'!L323","v":0},{"$f":"'School Resources'!M323","v":0},{"$f":"'School Resources'!N323","v":0},{"$f":"'School Resources'!O323","v":"E"},{"$f":"'At-Risk'!S323","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",O323=\"M\",O323=\"H\"),0,IF(Inputs!$D$234=0,(F323*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",O323=\"E\",O323=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F323:G323)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J323=\"T\",$K323=\"T\",O323=\"E\",O323=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F323:H323)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T323*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A324","v":"2001000"},{"$f":"'School Resources'!B324","v":"Teton #1"},{"$f":"'School Resources'!C324","v":"2001004"},{"$f":"'School Resources'!D324","v":"Moran Elementary"},{"$f":"'School Resources'!E324","v":"K-5"},{"$f":"'School Resources'!F324","v":12.474},{"$f":"'School Resources'!G324","v":0},{"$f":"'School Resources'!H324","v":0},{"$f":"'School Resources'!I324","v":12.474},{"$f":"'School Resources'!J324","v":"F"},{"$f":"'School Resources'!K324","v":"T"},{"$f":"'School Resources'!L324","v":0},{"$f":"'School Resources'!M324","v":0},{"$f":"'School Resources'!N324","v":0},{"$f":"'School Resources'!O324","v":"E"},{"$f":"'At-Risk'!S324","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",O324=\"M\",O324=\"H\"),0,IF(Inputs!$D$234=0,(F324*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",O324=\"E\",O324=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F324:G324)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J324=\"T\",$K324=\"T\",O324=\"E\",O324=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F324:H324)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T324*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A325","v":"2001000"},{"$f":"'School Resources'!B325","v":"Teton #1"},{"$f":"'School Resources'!C325","v":"2001005"},{"$f":"'School Resources'!D325","v":"Wilson Elementary"},{"$f":"'School Resources'!E325","v":"K-5"},{"$f":"'School Resources'!F325","v":234.95500000000001},{"$f":"'School Resources'!G325","v":0},{"$f":"'School Resources'!H325","v":0},{"$f":"'School Resources'!I325","v":234.95500000000001},{"$f":"'School Resources'!J325","v":"F"},{"$f":"'School Resources'!K325","v":"F"},{"$f":"'School Resources'!L325","v":0},{"$f":"'School Resources'!M325","v":0},{"$f":"'School Resources'!N325","v":0},{"$f":"'School Resources'!O325","v":"E"},{"$f":"'At-Risk'!S325","v":9},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",O325=\"M\",O325=\"H\"),0,IF(Inputs!$D$234=0,(F325*1.5/Inputs!$D$253)*0.6,0))","v":0.73423437499999988},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",O325=\"E\",O325=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F325:G325)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J325=\"T\",$K325=\"T\",O325=\"E\",O325=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F325:H325)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.73423437499999988,68320.788064205524,0,0,68320.788064205524,{"$f":"0.05*T325*175*Inputs!$D$228*(1+0.0765)","v":693.56043763859827},69014.348501844128,2.7E-2,1.8000000000000002E-2,4.4999999999999998E-2]
[{"$f":"'School Resources'!A326","v":"2001000"},{"$f":"'School Resources'!B326","v":"Teton #1"},{"$f":"'School Resources'!C326","v":"2001009"},{"$f":"'School Resources'!D326","v":"Colter Elementary"},{"$f":"'School Resources'!E326","v":"3-5"},{"$f":"'School Resources'!F326","v":464.6},{"$f":"'School Resources'!G326","v":0},{"$f":"'School Resources'!H326","v":0},{"$f":"'School Resources'!I326","v":464.6},{"$f":"'School Resources'!J326","v":"F"},{"$f":"'School Resources'!K326","v":"F"},{"$f":"'School Resources'!L326","v":0},{"$f":"'School Resources'!M326","v":0},{"$f":"'School Resources'!N326","v":0},{"$f":"'School Resources'!O326","v":"E"},{"$f":"'At-Risk'!S326","v":206},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",O326=\"M\",O326=\"H\"),0,IF(Inputs!$D$234=0,(F326*1.5/Inputs!$D$253)*0.6,0))","v":1.451875},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",O326=\"E\",O326=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F326:G326)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J326=\"T\",$K326=\"T\",O326=\"E\",O326=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F326:H326)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.451875,135097.52137485854,0,0,135097.52137485854,{"$f":"0.05*T326*175*Inputs!$D$228*(1+0.0765)","v":1371.4463592044976},136468.96773406304,0.61799999999999999,0.41200000000000003,1.03]
[{"$f":"'School Resources'!A327","v":"2001000"},{"$f":"'School Resources'!B327","v":"Teton #1"},{"$f":"'School Resources'!C327","v":"2001010"},{"$f":"'School Resources'!D327","v":"Jackson Elementary"},{"$f":"'School Resources'!E327","v":"K-2"},{"$f":"'School Resources'!F327","v":604.851},{"$f":"'School Resources'!G327","v":0},{"$f":"'School Resources'!H327","v":0},{"$f":"'School Resources'!I327","v":604.851},{"$f":"'School Resources'!J327","v":"F"},{"$f":"'School Resources'!K327","v":"F"},{"$f":"'School Resources'!L327","v":0},{"$f":"'School Resources'!M327","v":0},{"$f":"'School Resources'!N327","v":0},{"$f":"'School Resources'!O327","v":"E"},{"$f":"'At-Risk'!S327","v":251},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",O327=\"M\",O327=\"H\"),0,IF(Inputs!$D$234=0,(F327*1.5/Inputs!$D$253)*0.6,0))","v":1.8901593749999999},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",O327=\"E\",O327=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F327:G327)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J327=\"T\",$K327=\"T\",O327=\"E\",O327=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F327:H327)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.8901593749999999,175880.04929208904,0,0,175880.04929208904,{"$f":"0.05*T327*175*Inputs!$D$228*(1+0.0765)","v":1785.4513599035724},177665.50065199262,0.753,0.502,1.2549999999999999]
[{"$f":"'School Resources'!A328","v":"2001000"},{"$f":"'School Resources'!B328","v":"Teton #1"},{"$f":"'School Resources'!C328","v":"2001050"},{"$f":"'School Resources'!D328","v":"Jackson Hole Middle School"},{"$f":"'School Resources'!E328","v":"6-8"},{"$f":"'School Resources'!F328","v":0},{"$f":"'School Resources'!G328","v":568.73900000000003},{"$f":"'School Resources'!H328","v":0},{"$f":"'School Resources'!I328","v":568.73900000000003},{"$f":"'School Resources'!J328","v":"F"},{"$f":"'School Resources'!K328","v":"F"},{"$f":"'School Resources'!L328","v":0},{"$f":"'School Resources'!M328","v":0},{"$f":"'School Resources'!N328","v":0},{"$f":"'School Resources'!O328","v":"M"},{"$f":"'At-Risk'!S328","v":212},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",O328=\"M\",O328=\"H\"),0,IF(Inputs!$D$234=0,(F328*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",O328=\"E\",O328=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F328:G328)*1.5/Inputs!$D$256)*0.6,0))","v":1.6249685714285715},{"$f":"IF(OR($J328=\"T\",$K328=\"T\",O328=\"E\",O328=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F328:H328)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.6249685714285715,0,151203.94408061632,0,151203.94408061632,{"$f":"0.05*T328*175*Inputs!$D$228*(1+0.0765)","v":1534.9511708015143},152738.89525141782,0.63600000000000001,0.42399999999999999,1.06]
[{"$f":"'School Resources'!A329","v":"2001000"},{"$f":"'School Resources'!B329","v":"Teton #1"},{"$f":"'School Resources'!C329","v":"2001055"},{"$f":"'School Resources'!D329","v":"Jackson Hole High School"},{"$f":"'School Resources'!E329","v":"9-12"},{"$f":"'School Resources'!F329","v":0},{"$f":"'School Resources'!G329","v":0},{"$f":"'School Resources'!H329","v":561.49166666666667},{"$f":"'School Resources'!I329","v":561.49166666666667},{"$f":"'School Resources'!J329","v":"F"},{"$f":"'School Resources'!K329","v":"F"},{"$f":"'School Resources'!L329","v":0},{"$f":"'School Resources'!M329","v":0},{"$f":"'School Resources'!N329","v":0},{"$f":"'School Resources'!O329","v":"H"},{"$f":"'At-Risk'!S329","v":170},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",O329=\"M\",O329=\"H\"),0,IF(Inputs!$D$234=0,(F329*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",O329=\"E\",O329=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F329:G329)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J329=\"T\",$K329=\"T\",O329=\"E\",O329=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F329:H329)*1.5/Inputs!$D$260)*0.6,0))","v":1.6042619047619044},1.6042619047619044,0,0,149277.18086573752,149277.18086573752,{"$f":"0.05*T329*175*Inputs!$D$228*(1+0.0765)","v":1515.3915788178645},150792.57244455538,0.51,0.34,0.85000000000000009]
[{"$f":"'School Resources'!A330","v":"2001000"},{"$f":"'School Resources'!B330","v":"Teton #1"},{"$f":"'School Resources'!C330","v":"2001056"},{"$f":"'School Resources'!D330","v":"Summit High School"},{"$f":"'School Resources'!E330","v":"9-12"},{"$f":"'School Resources'!F330","v":0},{"$f":"'School Resources'!G330","v":0},{"$f":"'School Resources'!H330","v":53.276999999999994},{"$f":"'School Resources'!I330","v":53.276999999999994},{"$f":"'School Resources'!J330","v":"T"},{"$f":"'School Resources'!K330","v":"F"},{"$f":"'School Resources'!L330","v":0},{"$f":"'School Resources'!M330","v":0},{"$f":"'School Resources'!N330","v":0},{"$f":"'School Resources'!O330","v":"H"},{"$f":"'At-Risk'!S330","v":47},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",O330=\"M\",O330=\"H\"),0,IF(Inputs!$D$234=0,(F330*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",O330=\"E\",O330=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F330:G330)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J330=\"T\",$K330=\"T\",O330=\"E\",O330=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F330:H330)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T330*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A331","v":"2101000"},{"$f":"'School Resources'!B331","v":"Uinta #1"},{"$f":"'School Resources'!C331","v":"2101002"},{"$f":"'School Resources'!D331","v":"Clark Elementary"},{"$f":"'School Resources'!E331","v":"K-5"},{"$f":"'School Resources'!F331","v":243.48000000000002},{"$f":"'School Resources'!G331","v":0},{"$f":"'School Resources'!H331","v":0},{"$f":"'School Resources'!I331","v":243.48000000000002},{"$f":"'School Resources'!J331","v":"F"},{"$f":"'School Resources'!K331","v":"F"},{"$f":"'School Resources'!L331","v":0},{"$f":"'School Resources'!M331","v":0},{"$f":"'School Resources'!N331","v":0},{"$f":"'School Resources'!O331","v":"E"},{"$f":"'At-Risk'!S331","v":123},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",O331=\"M\",O331=\"H\"),0,IF(Inputs!$D$234=0,(F331*1.5/Inputs!$D$253)*0.6,0))","v":0.76087500000000008},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",O331=\"E\",O331=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F331:G331)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J331=\"T\",$K331=\"T\",O331=\"E\",O331=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F331:H331)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.76087500000000008,{"$f":"Q331*VLOOKUP($A331,Salaries,35)","v":56732.970603083246},{"$f":"R331*VLOOKUP($A331,Salaries,35)","v":0},{"$f":"S331*VLOOKUP($A331,Salaries,35)","v":0},56732.970603083246,{"$f":"0.05*T331*175*Inputs!$D$228*(1+0.0765)","v":718.72526805663188},57451.695871139877,0.36899999999999999,0.246,0.61499999999999999]
[{"$f":"'School Resources'!A332","v":"2101000"},{"$f":"'School Resources'!B332","v":"Uinta #1"},{"$f":"'School Resources'!C332","v":"2101004"},{"$f":"'School Resources'!D332","v":"Uinta Meadows Elementary"},{"$f":"'School Resources'!E332","v":"K-5"},{"$f":"'School Resources'!F332","v":467.6},{"$f":"'School Resources'!G332","v":0},{"$f":"'School Resources'!H332","v":0},{"$f":"'School Resources'!I332","v":467.6},{"$f":"'School Resources'!J332","v":"F"},{"$f":"'School Resources'!K332","v":"F"},{"$f":"'School Resources'!L332","v":0},{"$f":"'School Resources'!M332","v":0},{"$f":"'School Resources'!N332","v":0},{"$f":"'School Resources'!O332","v":"E"},{"$f":"'At-Risk'!S332","v":210},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",O332=\"M\",O332=\"H\"),0,IF(Inputs!$D$234=0,(F332*1.5/Inputs!$D$253)*0.6,0))","v":1.4612499999999999},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",O332=\"E\",O332=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F332:G332)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J332=\"T\",$K332=\"T\",O332=\"E\",O332=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F332:H332)*1.5/Inputs!$D$260)*0.6,0))","v":0},{"$f":"SUM(Q332:S332)","v":1.4612499999999999},108954.89179399426,0,0,{"$f":"SUM(U332:W332)","v":108954.89179399426},{"$f":"0.05*T332*175*Inputs!$D$228*(1+0.0765)","v":1380.3020180026328},{"$f":"SUM(X332:Y332)","v":110335.1938119969},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,(0.09/30)*P332)","v":0.63},{"$f":"IF(OR($J332=\"T\",$K332=\"T\"),0,(0.06/30)*P332)","v":0.42},{"$f":"SUM(AA332:AB332)","v":1.05}]
[{"$f":"'School Resources'!A333","v":"2101000"},{"$f":"'School Resources'!B333","v":"Uinta #1"},{"$f":"'School Resources'!C333","v":"2101005"},{"$f":"'School Resources'!D333","v":"North Evanston Elementary"},{"$f":"'School Resources'!E333","v":"K-5"},{"$f":"'School Resources'!F333","v":354.64466666666669},{"$f":"'School Resources'!G333","v":0},{"$f":"'School Resources'!H333","v":0},{"$f":"'School Resources'!I333","v":354.64466666666669},{"$f":"'School Resources'!J333","v":"F"},{"$f":"'School Resources'!K333","v":"F"},{"$f":"'School Resources'!L333","v":0},{"$f":"'School Resources'!M333","v":0},{"$f":"'School Resources'!N333","v":0},{"$f":"'School Resources'!O333","v":"E"},{"$f":"'At-Risk'!S333","v":209},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",O333=\"M\",O333=\"H\"),0,IF(Inputs!$D$234=0,(F333*1.5/Inputs!$D$253)*0.6,0))","v":1.1082645833333336},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",O333=\"E\",O333=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F333:G333)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J333=\"T\",$K333=\"T\",O333=\"E\",O333=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F333:H333)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.1082645833333336,82635.310697142515,0,0,82635.310697142515,{"$f":"0.05*T333*175*Inputs!$D$228*(1+0.0765)","v":1046.8707208594335},83682.181418001943,0.627,0.41799999999999998,1.0449999999999999]
[{"$f":"'School Resources'!A334","v":"2101000"},{"$f":"'School Resources'!B334","v":"Uinta #1"},{"$f":"'School Resources'!C334","v":"2101006"},{"$f":"'School Resources'!D334","v":"Aspen Elementary"},{"$f":"'School Resources'!E334","v":"K-5"},{"$f":"'School Resources'!F334","v":324.54499999999996},{"$f":"'School Resources'!G334","v":0},{"$f":"'School Resources'!H334","v":0},{"$f":"'School Resources'!I334","v":324.54499999999996},{"$f":"'School Resources'!J334","v":"F"},{"$f":"'School Resources'!K334","v":"F"},{"$f":"'School Resources'!L334","v":0},{"$f":"'School Resources'!M334","v":0},{"$f":"'School Resources'!N334","v":0},{"$f":"'School Resources'!O334","v":"E"},{"$f":"'At-Risk'!S334","v":152},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",O334=\"M\",O334=\"H\"),0,IF(Inputs!$D$234=0,(F334*1.5/Inputs!$D$253)*0.6,0))","v":1.0142031249999999},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",O334=\"E\",O334=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F334:G334)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J334=\"T\",$K334=\"T\",O334=\"E\",O334=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F334:H334)*1.5/Inputs!$D$260)*0.6,0))","v":0},1.0142031249999999,75621.824972801245,0,0,75621.824972801245,{"$f":"0.05*T334*175*Inputs!$D$228*(1+0.0765)","v":958.01992821356805},76579.844901014818,0.45600000000000002,0.30399999999999999,0.76]
[{"$f":"'School Resources'!A335","v":"2101000"},{"$f":"'School Resources'!B335","v":"Uinta #1"},{"$f":"'School Resources'!C335","v":"2101050"},{"$f":"'School Resources'!D335","v":"Davis Middle School"},{"$f":"'School Resources'!E335","v":"6-8"},{"$f":"'School Resources'!F335","v":0},{"$f":"'School Resources'!G335","v":332.88833333333332},{"$f":"'School Resources'!H335","v":0},{"$f":"'School Resources'!I335","v":332.88833333333332},{"$f":"'School Resources'!J335","v":"F"},{"$f":"'School Resources'!K335","v":"F"},{"$f":"'School Resources'!L335","v":0},{"$f":"'School Resources'!M335","v":0},{"$f":"'School Resources'!N335","v":0},{"$f":"'School Resources'!O335","v":"M"},{"$f":"'At-Risk'!S335","v":155},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",O335=\"M\",O335=\"H\"),0,IF(Inputs!$D$234=0,(F335*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",O335=\"E\",O335=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F335:G335)*1.5/Inputs!$D$256)*0.6,0))","v":0.95110952380952374},{"$f":"IF(OR($J335=\"T\",$K335=\"T\",O335=\"E\",O335=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F335:H335)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.95110952380952374,0,70917.389393261983,0,70917.389393261983,{"$f":"0.05*T335*175*Inputs!$D$228*(1+0.0765)","v":898.42148506813248},71815.810878330114,0.46500000000000002,0.31,0.77500000000000002]
[{"$f":"'School Resources'!A336","v":"2101000"},{"$f":"'School Resources'!B336","v":"Uinta #1"},{"$f":"'School Resources'!C336","v":"2101051"},{"$f":"'School Resources'!D336","v":"Evanston Middle School"},{"$f":"'School Resources'!E336","v":"6-8"},{"$f":"'School Resources'!F336","v":0},{"$f":"'School Resources'!G336","v":326.20533333333333},{"$f":"'School Resources'!H336","v":0},{"$f":"'School Resources'!I336","v":326.20533333333333},{"$f":"'School Resources'!J336","v":"F"},{"$f":"'School Resources'!K336","v":"F"},{"$f":"'School Resources'!L336","v":0},{"$f":"'School Resources'!M336","v":0},{"$f":"'School Resources'!N336","v":0},{"$f":"'School Resources'!O336","v":"M"},{"$f":"'At-Risk'!S336","v":165},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",O336=\"M\",O336=\"H\"),0,IF(Inputs!$D$234=0,(F336*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",O336=\"E\",O336=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F336:G336)*1.5/Inputs!$D$256)*0.6,0))","v":0.93201523809523801},{"$f":"IF(OR($J336=\"T\",$K336=\"T\",O336=\"E\",O336=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F336:H336)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.93201523809523801,0,69493.66598256318,0,69493.66598256318,{"$f":"0.05*T336*175*Inputs!$D$228*(1+0.0765)","v":880.38495394495226},70374.050936508138,0.495,0.33,0.82499999999999996]
[{"$f":"'School Resources'!A337","v":"2101000"},{"$f":"'School Resources'!B337","v":"Uinta #1"},{"$f":"'School Resources'!C337","v":"2101055"},{"$f":"'School Resources'!D337","v":"Evanston High School"},{"$f":"'School Resources'!E337","v":"9-12"},{"$f":"'School Resources'!F337","v":0},{"$f":"'School Resources'!G337","v":0},{"$f":"'School Resources'!H337","v":781.005},{"$f":"'School Resources'!I337","v":781.005},{"$f":"'School Resources'!J337","v":"F"},{"$f":"'School Resources'!K337","v":"F"},{"$f":"'School Resources'!L337","v":0},{"$f":"'School Resources'!M337","v":0},{"$f":"'School Resources'!N337","v":0},{"$f":"'School Resources'!O337","v":"H"},{"$f":"'At-Risk'!S337","v":335},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",O337=\"M\",O337=\"H\"),0,IF(Inputs!$D$234=0,(F337*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",O337=\"E\",O337=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F337:G337)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J337=\"T\",$K337=\"T\",O337=\"E\",O337=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F337:H337)*1.5/Inputs!$D$260)*0.6,0))","v":2.2314428571428571},2.2314428571428571,0,0,166382.62791752361,166382.62791752361,{"$f":"0.05*T337*175*Inputs!$D$228*(1+0.0765)","v":2107.8289675085343},168490.45688503215,1.0050000000000001,0.67,1.6750000000000003]
[{"$f":"'School Resources'!A338","v":"2101000"},{"$f":"'School Resources'!B338","v":"Uinta #1"},{"$f":"'School Resources'!C338","v":"2101056"},{"$f":"'School Resources'!D338","v":"Horizon Alternative School"},{"$f":"'School Resources'!E338","v":"7-12"},{"$f":"'School Resources'!F338","v":0},{"$f":"'School Resources'!G338","v":11.456999999999994},{"$f":"'School Resources'!H338","v":51.235999999999997},{"$f":"'School Resources'!I338","v":62.692999999999991},{"$f":"'School Resources'!J338","v":"T"},{"$f":"'School Resources'!K338","v":"F"},{"$f":"'School Resources'!L338","v":0},{"$f":"'School Resources'!M338","v":0},{"$f":"'School Resources'!N338","v":0},{"$f":"'School Resources'!O338","v":"H"},{"$f":"'At-Risk'!S338","v":62},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",O338=\"M\",O338=\"H\"),0,IF(Inputs!$D$234=0,(F338*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",O338=\"E\",O338=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F338:G338)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J338=\"T\",$K338=\"T\",O338=\"E\",O338=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F338:H338)*1.5/Inputs!$D$260)*0.6,0))","v":0},0,0,0,0,0,{"$f":"0.05*T338*175*Inputs!$D$228*(1+0.0765)","v":0},0,0,0,0]
[{"$f":"'School Resources'!A339","v":"2104000"},{"$f":"'School Resources'!B339","v":"Uinta #4"},{"$f":"'School Resources'!C339","v":"2104001"},{"$f":"'School Resources'!D339","v":"Mountain View Elementary"},{"$f":"'School Resources'!E339","v":"K-2"},{"$f":"'School Resources'!F339","v":193.03233333333333},{"$f":"'School Resources'!G339","v":0},{"$f":"'School Resources'!H339","v":0},{"$f":"'School Resources'!I339","v":193.03233333333333},{"$f":"'School Resources'!J339","v":"F"},{"$f":"'School Resources'!K339","v":"F"},{"$f":"'School Resources'!L339","v":0},{"$f":"'School Resources'!M339","v":0},{"$f":"'School Resources'!N339","v":0},{"$f":"'School Resources'!O339","v":"E"},{"$f":"'At-Risk'!S339","v":52},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",O339=\"M\",O339=\"H\"),0,IF(Inputs!$D$234=0,(F339*1.5/Inputs!$D$253)*0.6,0))","v":0.6032260416666666},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",O339=\"E\",O339=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F339:G339)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J339=\"T\",$K339=\"T\",O339=\"E\",O339=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F339:H339)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.6032260416666666,44993.405800144348,0,0,44993.405800144348,{"$f":"0.05*T339*175*Inputs!$D$228*(1+0.0765)","v":569.80949366928326},45563.215293813628,0.156,0.10400000000000001,0.26]
[{"$f":"'School Resources'!A340","v":"2104000"},{"$f":"'School Resources'!B340","v":"Uinta #4"},{"$f":"'School Resources'!C340","v":"2104002"},{"$f":"'School Resources'!D340","v":"Ft. Bridger Elementary"},{"$f":"'School Resources'!E340","v":"3-5"},{"$f":"'School Resources'!F340","v":198.99700000000001},{"$f":"'School Resources'!G340","v":0},{"$f":"'School Resources'!H340","v":0},{"$f":"'School Resources'!I340","v":198.99700000000001},{"$f":"'School Resources'!J340","v":"F"},{"$f":"'School Resources'!K340","v":"F"},{"$f":"'School Resources'!L340","v":0},{"$f":"'School Resources'!M340","v":0},{"$f":"'School Resources'!N340","v":0},{"$f":"'School Resources'!O340","v":"E"},{"$f":"'At-Risk'!S340","v":53},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",O340=\"M\",O340=\"H\"),0,IF(Inputs!$D$234=0,(F340*1.5/Inputs!$D$253)*0.6,0))","v":0.62186562499999998},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",O340=\"E\",O340=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F340:G340)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J340=\"T\",$K340=\"T\",O340=\"E\",O340=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F340:H340)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.62186562499999998,46383.69447956729,0,0,46383.69447956729,{"$f":"0.05*T340*175*Inputs!$D$228*(1+0.0765)","v":587.41651128415288},46971.110990851441,0.159,0.106,0.26500000000000001]
[{"$f":"'School Resources'!A341","v":"2104000"},{"$f":"'School Resources'!B341","v":"Uinta #4"},{"$f":"'School Resources'!C341","v":"2104050"},{"$f":"'School Resources'!D341","v":"Mountain View Middle School"},{"$f":"'School Resources'!E341","v":"6-8"},{"$f":"'School Resources'!F341","v":0},{"$f":"'School Resources'!G341","v":169.21899999999999},{"$f":"'School Resources'!H341","v":0},{"$f":"'School Resources'!I341","v":169.21899999999999},{"$f":"'School Resources'!J341","v":"F"},{"$f":"'School Resources'!K341","v":"F"},{"$f":"'School Resources'!L341","v":0},{"$f":"'School Resources'!M341","v":0},{"$f":"'School Resources'!N341","v":0},{"$f":"'School Resources'!O341","v":"M"},{"$f":"'At-Risk'!S341","v":52},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",O341=\"M\",O341=\"H\"),0,IF(Inputs!$D$234=0,(F341*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",O341=\"E\",O341=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F341:G341)*1.5/Inputs!$D$256)*0.6,0))","v":0.4834828571428571},{"$f":"IF(OR($J341=\"T\",$K341=\"T\",O341=\"E\",O341=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F341:H341)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.4834828571428571,0,36062.004764811631,0,36062.004764811631,{"$f":"0.05*T341*175*Inputs!$D$228*(1+0.0765)","v":456.69964987781992},36518.704414689448,0.156,0.10400000000000001,0.26]
[{"$f":"'School Resources'!A342","v":"2104000"},{"$f":"'School Resources'!B342","v":"Uinta #4"},{"$f":"'School Resources'!C342","v":"2104055"},{"$f":"'School Resources'!D342","v":"Mountain View High School"},{"$f":"'School Resources'!E342","v":"9-12"},{"$f":"'School Resources'!F342","v":0},{"$f":"'School Resources'!G342","v":0},{"$f":"'School Resources'!H342","v":223.72166666666664},{"$f":"'School Resources'!I342","v":223.72166666666664},{"$f":"'School Resources'!J342","v":"F"},{"$f":"'School Resources'!K342","v":"F"},{"$f":"'School Resources'!L342","v":0},{"$f":"'School Resources'!M342","v":0},{"$f":"'School Resources'!N342","v":0},{"$f":"'School Resources'!O342","v":"H"},{"$f":"'At-Risk'!S342","v":48},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",O342=\"M\",O342=\"H\"),0,IF(Inputs!$D$234=0,(F342*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",O342=\"E\",O342=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F342:G342)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J342=\"T\",$K342=\"T\",O342=\"E\",O342=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F342:H342)*1.5/Inputs!$D$260)*0.6,0))","v":0.63920476190476194},0.63920476190476194,0,0,47676.985500002564,47676.985500002564,{"$f":"0.05*T342*175*Inputs!$D$228*(1+0.0765)","v":603.79512251430981},48280.780622516875,0.14400000000000002,9.6000000000000002E-2,0.24000000000000002]
[{"$f":"'School Resources'!A343","v":"2106000"},{"$f":"'School Resources'!B343","v":"Uinta #6"},{"$f":"'School Resources'!C343","v":"2106002"},{"$f":"'School Resources'!D343","v":"Urie Elementary"},{"$f":"'School Resources'!E343","v":"K-4"},{"$f":"'School Resources'!F343","v":315.64800000000002},{"$f":"'School Resources'!G343","v":0},{"$f":"'School Resources'!H343","v":0},{"$f":"'School Resources'!I343","v":315.64800000000002},{"$f":"'School Resources'!J343","v":"F"},{"$f":"'School Resources'!K343","v":"F"},{"$f":"'School Resources'!L343","v":0},{"$f":"'School Resources'!M343","v":0},{"$f":"'School Resources'!N343","v":0},{"$f":"'School Resources'!O343","v":"E"},{"$f":"'At-Risk'!S343","v":72},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",O343=\"M\",O343=\"H\"),0,IF(Inputs!$D$234=0,(F343*1.5/Inputs!$D$253)*0.6,0))","v":0.98640000000000005},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",O343=\"E\",O343=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F343:G343)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J343=\"T\",$K343=\"T\",O343=\"E\",O343=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F343:H343)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.98640000000000005,73024.008003336217,0,0,73024.008003336217,{"$f":"0.05*T343*175*Inputs!$D$228*(1+0.0765)","v":931.75699610456581},73955.764999440784,0.216,0.14400000000000002,0.36]
[{"$f":"'School Resources'!A344","v":"2106000"},{"$f":"'School Resources'!B344","v":"Uinta #6"},{"$f":"'School Resources'!C344","v":"2106050"},{"$f":"'School Resources'!D344","v":"Lyman Intermediate School"},{"$f":"'School Resources'!E344","v":"5-8"},{"$f":"'School Resources'!F344","v":0},{"$f":"'School Resources'!G344","v":222.63899999999998},{"$f":"'School Resources'!H344","v":0},{"$f":"'School Resources'!I344","v":222.63899999999998},{"$f":"'School Resources'!J344","v":"F"},{"$f":"'School Resources'!K344","v":"F"},{"$f":"'School Resources'!L344","v":0},{"$f":"'School Resources'!M344","v":1},{"$f":"'School Resources'!N344","v":0},{"$f":"'School Resources'!O344","v":"M"},{"$f":"'At-Risk'!S344","v":75},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",O344=\"M\",O344=\"H\"),0,IF(Inputs!$D$234=0,(F344*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",O344=\"E\",O344=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F344:G344)*1.5/Inputs!$D$256)*0.6,0))","v":0.63611142857142844},{"$f":"IF(OR($J344=\"T\",$K344=\"T\",O344=\"E\",O344=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F344:H344)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.63611142857142844,0,47091.855282860524,0,47091.855282860524,{"$f":"0.05*T344*175*Inputs!$D$228*(1+0.0765)","v":600.87314869576085},47692.728431556287,0.22500000000000001,0.15,0.375]
[{"$f":"'School Resources'!A345","v":"2106000"},{"$f":"'School Resources'!B345","v":"Uinta #6"},{"$f":"'School Resources'!C345","v":"2106055"},{"$f":"'School Resources'!D345","v":"Lyman High School"},{"$f":"'School Resources'!E345","v":"9-12"},{"$f":"'School Resources'!F345","v":0},{"$f":"'School Resources'!G345","v":0},{"$f":"'School Resources'!H345","v":214.92333333333335},{"$f":"'School Resources'!I345","v":214.92333333333335},{"$f":"'School Resources'!J345","v":"F"},{"$f":"'School Resources'!K345","v":"F"},{"$f":"'School Resources'!L345","v":0},{"$f":"'School Resources'!M345","v":0},{"$f":"'School Resources'!N345","v":0},{"$f":"'School Resources'!O345","v":"H"},{"$f":"'At-Risk'!S345","v":54},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",O345=\"M\",O345=\"H\"),0,IF(Inputs!$D$234=0,(F345*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",O345=\"E\",O345=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F345:G345)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J345=\"T\",$K345=\"T\",O345=\"E\",O345=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F345:H345)*1.5/Inputs!$D$260)*0.6,0))","v":0.61406666666666665},0.61406666666666665,0,0,45459.863322433754,45459.863322433754,{"$f":"0.05*T345*175*Inputs!$D$228*(1+0.0765)","v":580.04958712619316},46039.912909559949,0.16200000000000001,0.108,0.27]
[{"$f":"'School Resources'!A346","v":"2201000"},{"$f":"'School Resources'!B346","v":"Washakie #1"},{"$f":"'School Resources'!C346","v":"2201001"},{"$f":"'School Resources'!D346","v":"East Side Elementary"},{"$f":"'School Resources'!E346","v":"K-5"},{"$f":"'School Resources'!F346","v":242.26100000000002},{"$f":"'School Resources'!G346","v":0},{"$f":"'School Resources'!H346","v":0},{"$f":"'School Resources'!I346","v":242.26100000000002},{"$f":"'School Resources'!J346","v":"F"},{"$f":"'School Resources'!K346","v":"F"},{"$f":"'School Resources'!L346","v":0},{"$f":"'School Resources'!M346","v":0},{"$f":"'School Resources'!N346","v":0},{"$f":"'School Resources'!O346","v":"E"},{"$f":"'At-Risk'!S346","v":117},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",O346=\"M\",O346=\"H\"),0,IF(Inputs!$D$234=0,(F346*1.5/Inputs!$D$253)*0.6,0))","v":0.75706562500000008},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",O346=\"E\",O346=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F346:G346)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J346=\"T\",$K346=\"T\",O346=\"E\",O346=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F346:H346)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.75706562500000008,57973.95732278307,0,0,57973.95732278307,{"$f":"0.05*T346*175*Inputs!$D$228*(1+0.0765)","v":715.12691869832315},58689.084241481396,0.35100000000000003,0.23400000000000001,0.58500000000000008]
[{"$f":"'School Resources'!A347","v":"2201000"},{"$f":"'School Resources'!B347","v":"Washakie #1"},{"$f":"'School Resources'!C347","v":"2201002"},{"$f":"'School Resources'!D347","v":"South Side Elementary"},{"$f":"'School Resources'!E347","v":"K-5"},{"$f":"'School Resources'!F347","v":211.06200000000001},{"$f":"'School Resources'!G347","v":0},{"$f":"'School Resources'!H347","v":0},{"$f":"'School Resources'!I347","v":211.06200000000001},{"$f":"'School Resources'!J347","v":"F"},{"$f":"'School Resources'!K347","v":"F"},{"$f":"'School Resources'!L347","v":0},{"$f":"'School Resources'!M347","v":0},{"$f":"'School Resources'!N347","v":0},{"$f":"'School Resources'!O347","v":"E"},{"$f":"'At-Risk'!S347","v":99},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",O347=\"M\",O347=\"H\"),0,IF(Inputs!$D$234=0,(F347*1.5/Inputs!$D$253)*0.6,0))","v":0.65956874999999993},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",O347=\"E\",O347=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F347:G347)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J347=\"T\",$K347=\"T\",O347=\"E\",O347=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F347:H347)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.65956874999999993,50507.92071551441,0,0,50507.92071551441,{"$f":"0.05*T347*175*Inputs!$D$228*(1+0.0765)","v":623.03101908398548},51130.951734598399,0.29699999999999999,0.19800000000000001,0.495]
[{"$f":"'School Resources'!A348","v":"2201000"},{"$f":"'School Resources'!B348","v":"Washakie #1"},{"$f":"'School Resources'!C348","v":"2201003"},{"$f":"'School Resources'!D348","v":"West Side Elementary"},{"$f":"'School Resources'!E348","v":"K-5"},{"$f":"'School Resources'!F348","v":241.01433333333333},{"$f":"'School Resources'!G348","v":0},{"$f":"'School Resources'!H348","v":0},{"$f":"'School Resources'!I348","v":241.01433333333333},{"$f":"'School Resources'!J348","v":"F"},{"$f":"'School Resources'!K348","v":"F"},{"$f":"'School Resources'!L348","v":0},{"$f":"'School Resources'!M348","v":0},{"$f":"'School Resources'!N348","v":0},{"$f":"'School Resources'!O348","v":"E"},{"$f":"'At-Risk'!S348","v":145},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",O348=\"M\",O348=\"H\"),0,IF(Inputs!$D$234=0,(F348*1.5/Inputs!$D$253)*0.6,0))","v":0.75316979166666675},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",O348=\"E\",O348=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F348:G348)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J348=\"T\",$K348=\"T\",O348=\"E\",O348=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F348:H348)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.75316979166666675,57675.625357963843,0,0,57675.625357963843,{"$f":"0.05*T348*175*Inputs!$D$228*(1+0.0765)","v":711.4469004866537},58387.072258450498,0.435,0.28999999999999998,0.72499999999999998]
[{"$f":"'School Resources'!A349","v":"2201000"},{"$f":"'School Resources'!B349","v":"Washakie #1"},{"$f":"'School Resources'!C349","v":"2201050"},{"$f":"'School Resources'!D349","v":"Worland Middle School"},{"$f":"'School Resources'!E349","v":"6-8"},{"$f":"'School Resources'!F349","v":0},{"$f":"'School Resources'!G349","v":319.27200000000005},{"$f":"'School Resources'!H349","v":0},{"$f":"'School Resources'!I349","v":319.27200000000005},{"$f":"'School Resources'!J349","v":"F"},{"$f":"'School Resources'!K349","v":"F"},{"$f":"'School Resources'!L349","v":0},{"$f":"'School Resources'!M349","v":0},{"$f":"'School Resources'!N349","v":0},{"$f":"'School Resources'!O349","v":"M"},{"$f":"'At-Risk'!S349","v":181},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",O349=\"M\",O349=\"H\"),0,IF(Inputs!$D$234=0,(F349*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",O349=\"E\",O349=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F349:G349)*1.5/Inputs!$D$256)*0.6,0))","v":0.9122057142857144},{"$f":"IF(OR($J349=\"T\",$K349=\"T\",O349=\"E\",O349=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F349:H349)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.9122057142857144,0,69854.149235211735,0,69854.149235211735,{"$f":"0.05*T349*175*Inputs!$D$228*(1+0.0765)","v":861.67280633848054},70715.822041550215,0.54300000000000004,0.36199999999999999,0.90500000000000003]
[{"$f":"'School Resources'!A350","v":"2201000"},{"$f":"'School Resources'!B350","v":"Washakie #1"},{"$f":"'School Resources'!C350","v":"2201055"},{"$f":"'School Resources'!D350","v":"Worland High School"},{"$f":"'School Resources'!E350","v":"9-12"},{"$f":"'School Resources'!F350","v":0},{"$f":"'School Resources'!G350","v":0},{"$f":"'School Resources'!H350","v":380.18900000000002},{"$f":"'School Resources'!I350","v":380.18900000000002},{"$f":"'School Resources'!J350","v":"F"},{"$f":"'School Resources'!K350","v":"F"},{"$f":"'School Resources'!L350","v":0},{"$f":"'School Resources'!M350","v":0},{"$f":"'School Resources'!N350","v":0},{"$f":"'School Resources'!O350","v":"H"},{"$f":"'At-Risk'!S350","v":185},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",O350=\"M\",O350=\"H\"),0,IF(Inputs!$D$234=0,(F350*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",O350=\"E\",O350=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F350:G350)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J350=\"T\",$K350=\"T\",O350=\"E\",O350=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F350:H350)*1.5/Inputs!$D$260)*0.6,0))","v":1.0862542857142856},1.0862542857142856,0,0,83182.29955519404,83182.29955519404,{"$f":"0.05*T350*175*Inputs!$D$228*(1+0.0765)","v":1026.0797143783998},84208.379269572441,0.55500000000000005,0.37,0.92500000000000004]
[{"$f":"'School Resources'!A351","v":"2202000"},{"$f":"'School Resources'!B351","v":"Washakie #2"},{"$f":"'School Resources'!C351","v":"2202049"},{"$f":"'School Resources'!D351","v":"Ten Sleep K-12"},{"$f":"'School Resources'!E351","v":"K-12"},{"$f":"'School Resources'!F351","v":40.028333333333336},{"$f":"'School Resources'!G351","v":24.853000000000009},{"$f":"'School Resources'!H351","v":36.764000000000003},{"$f":"'School Resources'!I351","v":101.64533333333335},{"$f":"'School Resources'!J351","v":"F"},{"$f":"'School Resources'!K351","v":"F"},{"$f":"'School Resources'!L351","v":0},{"$f":"'School Resources'!M351","v":0},{"$f":"'School Resources'!N351","v":0},{"$f":"'School Resources'!O351","v":"H"},{"$f":"'At-Risk'!S351","v":33},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",O351=\"M\",O351=\"H\"),0,IF(Inputs!$D$234=0,(F351*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",O351=\"E\",O351=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F351:G351)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J351=\"T\",$K351=\"T\",O351=\"E\",O351=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F351:H351)*1.5/Inputs!$D$260)*0.6,0))","v":0.29041523809523812},0.29041523809523812,0,0,20873.124793520492,20873.124793520492,{"$f":"0.05*T351*175*Inputs!$D$228*(1+0.0765)","v":274.32728089072526},21147.452074411216,9.9000000000000005E-2,6.6000000000000003E-2,0.16500000000000001]
[{"$f":"'School Resources'!A352","v":"2301000"},{"$f":"'School Resources'!B352","v":"Weston #1"},{"$f":"'School Resources'!C352","v":"2301001"},{"$f":"'School Resources'!D352","v":"Newcastle Elementary 3-5"},{"$f":"'School Resources'!E352","v":"3-5"},{"$f":"'School Resources'!F352","v":205.16000000000003},{"$f":"'School Resources'!G352","v":0},{"$f":"'School Resources'!H352","v":0},{"$f":"'School Resources'!I352","v":205.16000000000003},{"$f":"'School Resources'!J352","v":"F"},{"$f":"'School Resources'!K352","v":"F"},{"$f":"'School Resources'!L352","v":0},{"$f":"'School Resources'!M352","v":0},{"$f":"'School Resources'!N352","v":0},{"$f":"'School Resources'!O352","v":"E"},{"$f":"'At-Risk'!S352","v":79},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",O352=\"M\",O352=\"H\"),0,IF(Inputs!$D$234=0,(F352*1.5/Inputs!$D$253)*0.6,0))","v":0.64112500000000006},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",O352=\"E\",O352=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F352:G352)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J352=\"T\",$K352=\"T\",O352=\"E\",O352=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F352:H352)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.64112500000000006,47021.205686669004,0,0,47021.205686669004,{"$f":"0.05*T352*175*Inputs!$D$228*(1+0.0765)","v":605.60898634178818},47626.814673010791,0.23700000000000002,0.158,0.39500000000000002]
[{"$f":"'School Resources'!A353","v":"2301000"},{"$f":"'School Resources'!B353","v":"Weston #1"},{"$f":"'School Resources'!C353","v":"2301003"},{"$f":"'School Resources'!D353","v":"Newcastle Elementary K-2"},{"$f":"'School Resources'!E353","v":"K-2"},{"$f":"'School Resources'!F353","v":190.14466666666669},{"$f":"'School Resources'!G353","v":0},{"$f":"'School Resources'!H353","v":0},{"$f":"'School Resources'!I353","v":190.14466666666669},{"$f":"'School Resources'!J353","v":"F"},{"$f":"'School Resources'!K353","v":"F"},{"$f":"'School Resources'!L353","v":0},{"$f":"'School Resources'!M353","v":0},{"$f":"'School Resources'!N353","v":0},{"$f":"'School Resources'!O353","v":"E"},{"$f":"'At-Risk'!S353","v":70},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",O353=\"M\",O353=\"H\"),0,IF(Inputs!$D$234=0,(F353*1.5/Inputs!$D$253)*0.6,0))","v":0.59420208333333335},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",O353=\"E\",O353=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F353:G353)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J353=\"T\",$K353=\"T\",O353=\"E\",O353=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F353:H353)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.59420208333333335,43579.798603804098,0,0,43579.798603804098,{"$f":"0.05*T353*175*Inputs!$D$228*(1+0.0765)","v":561.28543009503403},44141.084033899133,0.21,0.14000000000000001,0.35]
[{"$f":"'School Resources'!A354","v":"2301000"},{"$f":"'School Resources'!B354","v":"Weston #1"},{"$f":"'School Resources'!C354","v":"2301050"},{"$f":"'School Resources'!D354","v":"Newcastle Middle School"},{"$f":"'School Resources'!E354","v":"6-8"},{"$f":"'School Resources'!F354","v":0},{"$f":"'School Resources'!G354","v":165.47933333333336},{"$f":"'School Resources'!H354","v":0},{"$f":"'School Resources'!I354","v":165.47933333333336},{"$f":"'School Resources'!J354","v":"F"},{"$f":"'School Resources'!K354","v":"F"},{"$f":"'School Resources'!L354","v":0},{"$f":"'School Resources'!M354","v":0},{"$f":"'School Resources'!N354","v":0},{"$f":"'School Resources'!O354","v":"M"},{"$f":"'At-Risk'!S354","v":57},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",O354=\"M\",O354=\"H\"),0,IF(Inputs!$D$234=0,(F354*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",O354=\"E\",O354=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F354:G354)*1.5/Inputs!$D$256)*0.6,0))","v":0.47279809523809535},{"$f":"IF(OR($J354=\"T\",$K354=\"T\",O354=\"E\",O354=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F354:H354)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.47279809523809535,0,34675.822163315737,0,34675.822163315737,{"$f":"0.05*T354*175*Inputs!$D$228*(1+0.0765)","v":446.60678526257925},35122.428948578316,0.17100000000000001,0.114,0.28500000000000003]
[{"$f":"'School Resources'!A355","v":"2301000"},{"$f":"'School Resources'!B355","v":"Weston #1"},{"$f":"'School Resources'!C355","v":"2301055"},{"$f":"'School Resources'!D355","v":"Newcastle High School"},{"$f":"'School Resources'!E355","v":"9-12"},{"$f":"'School Resources'!F355","v":0},{"$f":"'School Resources'!G355","v":0},{"$f":"'School Resources'!H355","v":245.06200000000001},{"$f":"'School Resources'!I355","v":245.06200000000001},{"$f":"'School Resources'!J355","v":"F"},{"$f":"'School Resources'!K355","v":"F"},{"$f":"'School Resources'!L355","v":0},{"$f":"'School Resources'!M355","v":0},{"$f":"'School Resources'!N355","v":0},{"$f":"'School Resources'!O355","v":"H"},{"$f":"'At-Risk'!S355","v":77},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",O355=\"M\",O355=\"H\"),0,IF(Inputs!$D$234=0,(F355*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",O355=\"E\",O355=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F355:G355)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J355=\"T\",$K355=\"T\",O355=\"E\",O355=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F355:H355)*1.5/Inputs!$D$260)*0.6,0))","v":0.70017714285714294},0.70017714285714294,0,0,51352.190994564153,51352.190994564153,{"$f":"0.05*T355*175*Inputs!$D$228*(1+0.0765)","v":661.38985337555653},52013.580847939709,0.23100000000000001,0.154,0.38500000000000001]
[{"$f":"'School Resources'!A356","v":"2307000"},{"$f":"'School Resources'!B356","v":"Weston #7"},{"$f":"'School Resources'!C356","v":"2307001"},{"$f":"'School Resources'!D356","v":"Upton Elementary"},{"$f":"'School Resources'!E356","v":"K-5"},{"$f":"'School Resources'!F356","v":123.26299999999999},{"$f":"'School Resources'!G356","v":0},{"$f":"'School Resources'!H356","v":0},{"$f":"'School Resources'!I356","v":123.26299999999999},{"$f":"'School Resources'!J356","v":"F"},{"$f":"'School Resources'!K356","v":"F"},{"$f":"'School Resources'!L356","v":0},{"$f":"'School Resources'!M356","v":0},{"$f":"'School Resources'!N356","v":0},{"$f":"'School Resources'!O356","v":"E"},{"$f":"'At-Risk'!S356","v":51},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",O356=\"M\",O356=\"H\"),0,IF(Inputs!$D$234=0,(F356*1.5/Inputs!$D$253)*0.6,0))","v":0.38519687499999994},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",O356=\"E\",O356=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F356:G356)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J356=\"T\",$K356=\"T\",O356=\"E\",O356=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F356:H356)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.38519687499999994,29822.778407535519,0,0,29822.778407535519,{"$f":"0.05*T356*175*Inputs!$D$228*(1+0.0765)","v":363.85835681150235},30186.636764347022,0.153,0.10200000000000001,0.255]
[{"$f":"'School Resources'!A357","v":"2307000"},{"$f":"'School Resources'!B357","v":"Weston #7"},{"$f":"'School Resources'!C357","v":"2307050"},{"$f":"'School Resources'!D357","v":"Upton Middle School"},{"$f":"'School Resources'!E357","v":"6-8"},{"$f":"'School Resources'!F357","v":0},{"$f":"'School Resources'!G357","v":64.163000000000011},{"$f":"'School Resources'!H357","v":0},{"$f":"'School Resources'!I357","v":64.163000000000011},{"$f":"'School Resources'!J357","v":"F"},{"$f":"'School Resources'!K357","v":"F"},{"$f":"'School Resources'!L357","v":0},{"$f":"'School Resources'!M357","v":0},{"$f":"'School Resources'!N357","v":0},{"$f":"'School Resources'!O357","v":"M"},{"$f":"'At-Risk'!S357","v":19},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",O357=\"M\",O357=\"H\"),0,IF(Inputs!$D$234=0,(F357*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",O357=\"E\",O357=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F357:G357)*1.5/Inputs!$D$256)*0.6,0))","v":0.18332285714285715},{"$f":"IF(OR($J357=\"T\",$K357=\"T\",O357=\"E\",O357=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F357:H357)*1.5/Inputs!$D$260)*0.6,0))","v":0},0.18332285714285715,0,14193.253633243312,0,14193.253633243312,{"$f":"0.05*T357*175*Inputs!$D$228*(1+0.0765)","v":173.16743176068027},14366.421065003991,5.7000000000000002E-2,3.7999999999999999E-2,9.5000000000000001E-2]
[{"$f":"'School Resources'!A358","v":"2307000"},{"$f":"'School Resources'!B358","v":"Weston #7"},{"$f":"'School Resources'!C358","v":"2307055"},{"$f":"'School Resources'!D358","v":"Upton High School"},{"$f":"'School Resources'!E358","v":"9-12"},{"$f":"'School Resources'!F358","v":0},{"$f":"'School Resources'!G358","v":0},{"$f":"'School Resources'!H358","v":71.819000000000003},{"$f":"'School Resources'!I358","v":71.819000000000003},{"$f":"'School Resources'!J358","v":"F"},{"$f":"'School Resources'!K358","v":"F"},{"$f":"'School Resources'!L358","v":0},{"$f":"'School Resources'!M358","v":0},{"$f":"'School Resources'!N358","v":0},{"$f":"'School Resources'!O358","v":"H"},{"$f":"'At-Risk'!S358","v":26},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",O358=\"M\",O358=\"H\"),0,IF(Inputs!$D$234=0,(F358*1.5/Inputs!$D$253)*0.6,0))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",O358=\"E\",O358=\"H\"),0,IF(Inputs!$D$234=0,(SUM(F358:G358)*1.5/Inputs!$D$256)*0.6,0))","v":0},{"$f":"IF(OR($J358=\"T\",$K358=\"T\",O358=\"E\",O358=\"M\"),0,IF(Inputs!$D$234=0,(SUM(F358:H358)*1.5/Inputs!$D$260)*0.6,0))","v":0.20519714285714283},0.20519714285714283,0,0,15886.808327009356,15886.808327009356,{"$f":"0.05*T358*175*Inputs!$D$228*(1+0.0765)","v":193.82996090613429},16080.63828791549,7.8E-2,5.2000000000000005E-2,0.13]
["State Total",null,null,null,null,{"$f":"'School Resources'!F359","v":48411.821333333355},{"$f":"'School Resources'!G359","v":18912.934666666668},{"$f":"'School Resources'!H359","v":25072.951666666664},{"$f":"'School Resources'!I359","v":92397.707666666713},{"$f":"'School Resources'!J359","v":16},{"$f":"'School Resources'!K359","v":69},{"$f":"'School Resources'!L359","v":0},{"$f":"'School Resources'!M359","v":3},{"$f":"'School Resources'!N359","v":72},{"$f":"'School Resources'!O359","v":0},{"$f":"SUM(P6:P358)","v":37521.426399999997},145.06794062499989,53.521370476190469,71.848396190476194,270.43770729166675,11192004.321022693,4119112.1032890803,5521069.8250278635,20832186.249339636,255456.43327198827,21087642.682611618,108.98527920000008,72.656852800000024,181.64213199999989]